SI DESEAS RECIBIR INFORMACION SOBRE MAS CURSOS, SUSCRIBETE A LA PAGINA

ALGUNOS SON GRATUITOS!!!

SI TE INSCRIBES AL CUSO DE SUA, TE DAMOS GRATIS EL CURSO PARA PREPARAR ESTA HOJA DE EXCEL, QUE SE
https://www.facebook.com/GE-AR-Y-Asociados-Servicios-contables-103017951568596
ENTRA Y SIGUE NUESTRA PAGINA
https://www.youtube.com/channel/UCT5DW8EJJVCdDtIEcs1M9Ag
TAMIEN NUESTRO CANAL DE YOU TUBE!!!

SI DESEAS LA EDICION DEL EXCEL ADAPTADO A TUS NECESIDADES O LA VERSION SIN BLOQUEOS, COMUNICAT

(PENDIENTE VER LA PLATAFORMA POR LA CUAL SE IMPARTIRÁ EL CURSO)

HOJA DE EXCEL, QUE SE IMPARTIRÁ PROXIMAMENTE!!!

LOQUEOS, COMUNICATE AL CORREO PARA LISTA DE PRECIOS

ESTOS DATOS SON LOS QUE TOMARÁ EL SISTEMA PARA EL CALCULO DE LAS NÓMINAS
2021 INICIA VIGENCIA
SM 141.7 1/1/2021
UMA 89.62 2/1/2021
UMI 87.21 1/1/2021

TOPE DESPENSA DIARIO 35.85

AÑOS DE DIAS DE
ANTIGÜEDAD VACACIONES FACTORES
1 6 1 1.0452
2 8 2 1.0466
3 10 3 1.0479
4 12 4 1.0493
5 14 5 1.0507
6 14 6 1.0507
7 14 7 1.0507
8 14 8 1.0507
9 14 9 1.0507
10 16 10 1.0521
11 16 11 1.0521
12 16 12 1.0521
13 16 13 1.0521
14 16 14 1.0521
15 18 15 1.0534
16 18 16 1.0534
17 18 17 1.0534
18 18 18 1.0534
19 18 19 1.0534
20 20 20 1.0548
21 20 21 1.0548
22 20 22 1.0548
23 20 23 1.0548
24 20 24 1.0548
25 22 25 1.0562
26 22 26 1.0562
27 22 27 1.0562
28 22 28 1.0562
29 22 29 1.0562
30 24 30 1.0575
31 24 31 1.0575
32 24 32 1.0575
33 24 33 1.0575
34 24 34 1.0575
 EMPRESA
UMA 89.62

SEPT
FACTO IMO SEPTIMO PRIMA
NOMBRE NETO R SD SDI DIAS DIA SUELDO DIA DOMINICAL
1 A 3,603.97 1.0466 500.00 523.29 6.00 1.00 3,000.00 500.00 0.00
2 B 1,898.16 1.0479 226.09 236.93 6.00 1.00 1,356.56 226.09 0.00
3 C 1,894.59 1.0493 225.52 236.64 6.00 1.00 1,353.11 225.52 0.00
4 D 3,287.11 1.0507 448.24 470.96 6.00 1.00 2,689.45 448.24 0.00
5 E 2,444.50 1.0507 311.36 327.15 6.00 1.00 1,868.18 311.36 0.00
6 F 2,441.98 1.0507 310.95 326.72 6.00 1.00 1,865.73 310.95 0.00
7 G 1,892.84 1.0507 225.21 236.63 6.00 1.00 1,351.27 225.21 0.00
8 H 1,862.16 1.0507 220.64 231.83 6.00 1.00 1,323.86 220.64 0.00
9 A 1,862.46 1.0521 220.64 232.13 6.00 1.00 1,323.86 220.64 0.00
10 B 1,862.46 1.0521 220.64 232.13 6.00 1.00 1,323.86 220.64 0.00
11 C 1,862.46 1.0521 220.64 232.13 6.00 1.00 1,323.86 220.64 0.00
12 D 1,862.46 1.0521 220.64 232.13 6.00 1.00 1,323.86 220.64 0.00
13 E 1,862.46 1.0521 220.64 232.13 6.00 1.00 1,323.86 220.64 0.00
14 F 1,862.75 1.0534 220.64 232.43 6.00 1.00 1,323.86 220.64 0.00
15 G 1,862.75 1.0534 220.64 232.43 6.00 1.00 1,323.86 220.64 0.00
16 H 1,862.75 1.0534 220.64 232.43 6.00 1.00 1,323.86 220.64 0.00
17 A 1,862.75 1.0534 220.64 232.43 6.00 1.00 1,323.86 220.64 0.00
18 B 1,862.75 1.0534 220.64 232.43 6.00 1.00 1,323.86 220.64 0.00
19 C 1,863.04 1.0548 220.64 232.73 6.00 1.00 1,323.86 220.64 0.00
20 D 1,863.04 1.0548 220.64 232.73 6.00 1.00 1,323.86 220.64 0.00
21 E 1,863.04 1.0548 220.64 232.73 6.00 1.00 1,323.86 220.64 0.00
22 F 1,863.04 1.0548 220.64 232.73 6.00 1.00 1,323.86 220.64 0.00
23 G 1,863.04 1.0548 220.64 232.73 6.00 1.00 1,323.86 220.64 0.00
NO USAR INSERTAR Y COPIAR ARRIBA
47,266.56 5,777.68 6,076.60 34,666.07 5,777.68 0.00 0.00
base para
despensa
89.62
HORAS HORAS
BONO BONO BONO EXTRAS EXTRAS PERCEPCI
DESP PUNT ASIST DOBLES TRIPLE DIAS FESTIVOS ONES ISR IMSS Y CV INFON
250.94 366.30 366.30 0.00 0.00 0.00 4,483.54 785.45 94.12
250.94 165.85 165.85 0.00 0.00 0.00 2,165.30 227.75 39.39
250.94 165.65 165.65 0.00 0.00 0.00 2,160.85 226.92 39.34
250.94 329.67 329.67 0.00 0.00 0.00 4,047.97 676.91 83.96
250.94 229.00 229.00 0.00 0.00 0.00 2,888.49 387.96 56.02
250.94 228.70 228.70 0.00 0.00 0.00 2,885.02 387.10 55.94
250.94 165.64 165.64 0.00 0.00 0.00 2,158.70 226.52 39.34
250.94 162.28 162.28 0.00 0.00 0.00 2,120.00 219.29 38.54
250.94 162.49 162.49 0.00 0.00 0.00 2,120.42 219.37 38.59
250.94 162.49 162.49 0.00 0.00 0.00 2,120.42 219.37 38.59
250.94 162.49 162.49 0.00 0.00 0.00 2,120.42 219.37 38.59
250.94 162.49 162.49 0.00 0.00 0.00 2,120.42 219.37 38.59
250.94 162.49 162.49 0.00 0.00 0.00 2,120.42 219.37 38.59
250.94 162.70 162.70 0.00 0.00 0.00 2,120.84 219.45 38.64
250.94 162.70 162.70 0.00 0.00 0.00 2,120.84 219.45 38.64
250.94 162.70 162.70 0.00 0.00 0.00 2,120.84 219.45 38.64
250.94 162.70 162.70 0.00 0.00 0.00 2,120.84 219.45 38.64
250.94 162.70 162.70 0.00 0.00 0.00 2,120.84 219.45 38.64
250.94 162.91 162.91 0.00 0.00 0.00 2,121.27 219.53 38.69
250.94 162.91 162.91 0.00 0.00 0.00 2,121.27 219.53 38.69
250.94 162.91 162.91 0.00 0.00 0.00 2,121.27 219.53 38.69
250.94 162.91 162.91 0.00 0.00 0.00 2,121.27 219.53 38.69
250.94 162.91 162.91 0.00 0.00 0.00 2,121.27 219.53 38.69

5,771.53 4,253.62 4,253.62 0.00 0.00 0.00 0.00 54,722.52 6,429.69 1,026.27 0.00
DEDUCC NETO
879.57 3,603.97
267.14 1,898.16
266.26 1,894.59
760.86 3,287.11
443.98 2,444.50
443.04 2,441.98
265.86 1,892.84
257.84 1,862.16
257.96 1,862.46
257.96 1,862.46
257.96 1,862.46
257.96 1,862.46
257.96 1,862.46
258.09 1,862.75
258.09 1,862.75
258.09 1,862.75
258.09 1,862.75
258.09 1,862.75
258.22 1,863.04
258.22 1,863.04
258.22 1,863.04
258.22 1,863.04
258.22 1,863.04
0.00
7,455.96 47,266.56
 ISR MENSUAL SUBSIDIO AL EMPLEO MENSUAL
limite inferior cuota fija tasa limite infer SAE
### 0 1.92% 0.01 407.02
### 12.38 6.40% 1,768.97 406.83
### 321.26 10.88% 2,653.39 406.62
### 772.1 16.00% 3,472.85 392.77
### ### 17.92% 3,537.88 382.46
### ### 21.36% 4,446.16 354.23
### ### 23.52% 4,717.19 324.87
### ### 30.00% 5,335.43 294.63
### ### 32.00% 6,224.68 253.54
### ### 34.00% 7,113.91 217.61
### ### 35.00% 7,382.34 0.00

HORAS
SEPTIMO PRIMA PUNTUA ASISTEN HORAS EXTRAS
NO NOMBRE SUELDO DIA DOMINICAL DESPENSA LIDAD CIA EXTRAS 3
1A 3,000.00 500.00 0.00 250.94 366.30 366.30 0.00 0.00
2B 1,356.56 226.09 0.00 250.94 165.85 165.85 0.00 0.00
3C 1,353.11 225.52 0.00 250.94 165.65 165.65 0.00 0.00
4D 2,689.45 448.24 0.00 250.94 329.67 329.67 0.00 0.00
5E 1,868.18 311.36 0.00 250.94 229.00 229.00 0.00 0.00
6F 1,865.73 310.95 0.00 250.94 228.70 228.70 0.00 0.00
7G 1,351.27 225.21 0.00 250.94 165.64 165.64 0.00 0.00
8H 1,323.86 220.64 0.00 250.94 162.28 162.28 0.00 0.00
9A 1,323.86 220.64 0.00 250.94 162.49 162.49 0.00 0.00
10 B 1,323.86 220.64 0.00 250.94 162.49 162.49 0.00 0.00
11 C 1,323.86 220.64 0.00 250.94 162.49 162.49 0.00 0.00
12 D 1,323.86 220.64 0.00 250.94 162.49 162.49 0.00 0.00
13 E 1,323.86 220.64 0.00 250.94 162.49 162.49 0.00 0.00
14 F 1,323.86 220.64 0.00 250.94 162.70 162.70 0.00 0.00
15 G 1,323.86 220.64 0.00 250.94 162.70 162.70 0.00 0.00
16 H 1,323.86 220.64 0.00 250.94 162.70 162.70 0.00 0.00
17 A 1,323.86 220.64 0.00 250.94 162.70 162.70 0.00 0.00
18 B 1,323.86 220.64 0.00 250.94 162.70 162.70 0.00 0.00
19 C 1,323.86 220.64 0.00 250.94 162.91 162.91 0.00 0.00
20 D 1,323.86 220.64 0.00 250.94 162.91 162.91 0.00 0.00
21 E 1,323.86 220.64 0.00 250.94 162.91 162.91 0.00 0.00
22 F 1,323.86 220.64 0.00 250.94 162.91 162.91 0.00 0.00
23 G 1,323.86 220.64 0.00 250.94 162.91 162.91 0.00 0.00
LEO MENSUAL

IMPUEST
TOTAL TOTAL O SAE ISR
GRAVADO GRAVADO LIMITE EXCEDEN MARGIN CUOTA ISR A CORRES MENSUA ISR/SAE
FESTIVO SEMNAL MENSUAL INFERIOR TE TASA AL FIJA CARGO P L NOMINA
0.00 4,483.54 22,716.60 13,381.48 9,335.12 21.36% 1,993.98 1,417.12 3,411.10 0.00 3,411.10 785.45
0.00 2,165.30 10,970.86 9,614.67 1,356.19 16.00% 216.99 772.10 989.09 0.00 989.09 227.75
0.00 2,160.85 10,948.33 9,614.67 1,333.66 16.00% 213.39 772.10 985.49 0.00 985.49 226.92
0.00 4,047.97 20,509.73 13,381.48 7,128.25 21.36% 1,522.59 1,417.12 2,939.71 0.00 2,939.71 676.91
0.00 2,888.49 14,635.00 13,381.48 1,253.52 21.36% 267.75 1,417.12 1,684.87 0.00 1,684.87 387.96
0.00 2,885.02 14,617.43 13,381.48 1,235.95 21.36% 264.00 1,417.12 1,681.12 0.00 1,681.12 387.10
0.00 2,158.70 10,937.39 9,614.67 1,322.72 16.00% 211.64 772.10 983.74 0.00 983.74 226.52
0.00 2,120.00 10,741.32 9,614.67 1,126.65 16.00% 180.26 772.10 952.36 0.00 952.36 219.29
0.00 2,120.42 10,743.46 9,614.67 1,128.79 16.00% 180.61 772.10 952.71 0.00 952.71 219.37
0.00 2,120.42 10,743.46 9,614.67 1,128.79 16.00% 180.61 772.10 952.71 0.00 952.71 219.37
0.00 2,120.42 10,743.46 9,614.67 1,128.79 16.00% 180.61 772.10 952.71 0.00 952.71 219.37
0.00 2,120.42 10,743.46 9,614.67 1,128.79 16.00% 180.61 772.10 952.71 0.00 952.71 219.37
0.00 2,120.42 10,743.46 9,614.67 1,128.79 16.00% 180.61 772.10 952.71 0.00 952.71 219.37
0.00 2,120.84 10,745.61 9,614.67 1,130.94 16.00% 180.95 772.10 953.05 0.00 953.05 219.45
0.00 2,120.84 10,745.61 9,614.67 1,130.94 16.00% 180.95 772.10 953.05 0.00 953.05 219.45
0.00 2,120.84 10,745.61 9,614.67 1,130.94 16.00% 180.95 772.10 953.05 0.00 953.05 219.45
0.00 2,120.84 10,745.61 9,614.67 1,130.94 16.00% 180.95 772.10 953.05 0.00 953.05 219.45
0.00 2,120.84 10,745.61 9,614.67 1,130.94 16.00% 180.95 772.10 953.05 0.00 953.05 219.45
0.00 2,121.27 10,747.75 9,614.67 1,133.08 16.00% 181.29 772.10 953.39 0.00 953.39 219.53
0.00 2,121.27 10,747.75 9,614.67 1,133.08 16.00% 181.29 772.10 953.39 0.00 953.39 219.53
0.00 2,121.27 10,747.75 9,614.67 1,133.08 16.00% 181.29 772.10 953.39 0.00 953.39 219.53
0.00 2,121.27 10,747.75 9,614.67 1,133.08 16.00% 181.29 772.10 953.39 0.00 953.39 219.53
0.00 2,121.27 10,747.75 9,614.67 1,133.08 16.00% 181.29 772.10 953.39 0.00 953.39 219.53
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
 AÑOS
COMPL
ETOS
(PONE
R
MANUA SUELD VACAC
FECHA años LMENT VACACIO O IONES AGUINAL
NOMBRE INGRESO 1/1/2021 prom E NES DIARIO 1 DIA DO SBC
1A 1/1/2019 1/1/2021 2.00 2 8 500.00 2.74 20.55 523.29
2B 1/1/2018 1/1/2021 3.00 3 10 226.09 1.55 9.29 236.93
3C 1/1/2017 1/1/2021 4.00 4 12 225.52 1.85 9.27 236.64
4D 1/1/2016 1/1/2021 5.01 5 14 448.24 4.30 18.42 470.96
5E 1/1/2015 1/1/2021 6.01 6 14 311.36 2.99 12.80 327.15
6F 1/1/2014 1/1/2021 7.01 7 14 310.95 2.98 12.78 326.72
7G 1/1/2013 1/1/2021 8.01 8 14 225.21 2.16 9.26 236.63
8H 1/1/2012 1/1/2021 9.01 9 14 220.64 2.12 9.07 231.83
9A 1/2/2012 1/1/2021 9.01 10 16 220.64 2.42 9.07 232.13
10 B 1/3/2012 1/1/2021 9.00 11 16 220.64 2.42 9.07 232.13
11 C 1/4/2012 1/1/2021 9.00 12 16 220.64 2.42 9.07 232.13
12 D 1/5/2012 1/1/2021 9.00 13 16 220.64 2.42 9.07 232.13
13 E 1/6/2012 1/1/2021 8.99 14 16 220.64 2.42 9.07 232.13
14 F 1/7/2012 1/1/2021 8.99 15 18 220.64 2.72 9.07 232.43
15 G 1/8/2012 1/1/2021 8.99 16 18 220.64 2.72 9.07 232.43
16 H 1/9/2012 1/1/2021 8.99 17 18 220.64 2.72 9.07 232.43
17 A 1/10/2012 1/1/2021 8.98 18 18 220.64 2.72 9.07 232.43
18 B 1/11/2012 1/1/2021 8.98 19 18 220.64 2.72 9.07 232.43
19 C 1/12/2012 1/1/2021 8.98 20 20 220.64 3.02 9.07 232.73
20 D 1/13/2012 1/1/2021 8.98 21 20 220.64 3.02 9.07 232.73
21 E 1/14/2012 1/1/2021 8.97 22 20 220.64 3.02 9.07 232.73
22 F 1/15/2012 1/1/2021 8.97 23 20 220.64 3.02 9.07 232.73
23 G 1/16/2012 1/1/2021 8.97 24 20 220.64 3.02 9.07 232.73
PRIMA DOMINICAL
1UMA SDI FACTOR
0.00 89.62 0.00 523.29 1.0466
0.00 89.62 0.00 236.93 1.0479
0.00 89.62 0.00 236.64 1.0493
0.00 89.62 0.00 470.96 1.0507
0.00 89.62 0.00 327.15 1.0507
0.00 89.62 0.00 326.72 1.0507
0.00 89.62 0.00 236.63 1.0507
0.00 89.62 0.00 231.83 1.0507
0.00 89.62 0.00 232.13 1.0521
0.00 89.62 0.00 232.13 1.0521
0.00 89.62 0.00 232.13 1.0521
0.00 89.62 0.00 232.13 1.0521
0.00 89.62 0.00 232.13 1.0521
0.00 89.62 0.00 232.43 1.0534
0.00 89.62 0.00 232.43 1.0534
0.00 89.62 0.00 232.43 1.0534
0.00 89.62 0.00 232.43 1.0534
0.00 89.62 0.00 232.43 1.0534
0.00 89.62 0.00 232.73 1.0548
0.00 89.62 0.00 232.73 1.0548
0.00 89.62 0.00 232.73 1.0548
0.00 89.62 0.00 232.73 1.0548
0.00 89.62 0.00 232.73 1.0548
 SALARIO SALARIO
DIARIO MAYOR A TOTAL IMSS
INTEGRADO CUOTA FIJA 3SMGDF DIARIO
268.86
2.3750% 0.400%
1A 523.29 12.43 1.02 13.45
2B 236.93 5.63 - 5.63
3C 236.64 5.62 - 5.62
4D 470.96 11.19 0.81 11.99
5E 327.15 7.77 0.23 8.00
6F 326.72 7.76 0.23 7.99
7G 236.63 5.62 - 5.62
8H 231.83 5.51 - 5.51
9A 232.13 5.51 - 5.51
10 B 232.13 5.51 - 5.51
11 C 232.13 5.51 - 5.51
12 D 232.13 5.51 - 5.51
13 E 232.13 5.51 - 5.51
14 F 232.43 5.52 - 5.52
15 G 232.43 5.52 - 5.52
16 H 232.43 5.52 - 5.52
17 A 232.43 5.52 - 5.52
18 B 232.43 5.52 - 5.52
19 C 232.73 5.53 - 5.53
20 D 232.73 5.53 - 5.53
21 E 232.73 5.53 - 5.53
22 F 232.73 5.53 - 5.53
23 G 232.73 5.53 - 5.53
 DIAS DIAS DE AGUINALDO
SD TRABAJADOS AGUINALDO TOTAL
1A 500.00 365 15 7,500.00
2B 226.09 365 15 3,391.41
3C 225.52 365 15 3,382.77
4D 448.24 365 15 6,723.63
5E 311.36 365 15 4,670.46
6F 310.95 365 15 4,664.32
7G 225.21 365 15 3,378.18
8H 220.64 365 15 3,309.65
9A 220.64 366 15.04109589 3,318.72
10 B 220.64 367 15.08219178 3,327.79
11 C 220.64 368 15.12328767 3,336.85
12 D 220.64 369 15.16438356 3,345.92
13 E 220.64 370 15.20547945 3,354.99
14 F 220.64 371 15.24657534 3,364.06
15 G 220.64 372 15.28767123 3,373.12
16 H 220.64 373 15.32876712 3,382.19
17 A 220.64 374 15.36986301 3,391.26
18 B 220.64 375 15.4109589 3,400.33
19 C 220.64 376 15.45205479 3,409.39
20 D 220.64 377 15.49315068 3,418.46
21 E 220.64 378 15.53424658 3,427.53
22 F 220.64 379 15.57534247 3,436.60
23 G 220.64 380 15.61643836 3,445.66
DIAS DE PRIMA
VACACIONES VACACIONES VACACIONAL
8 4,000.00 1,000.00
10 2,260.94 565.24
12 2,706.21 676.55
14 6,275.38 1,568.85
14 4,359.09 1,089.77
14 4,353.36 1,088.34
14 3,152.96 788.24
14 3,089.01 772.25
16 3,530.29 882.57
16 3,530.29 882.57
16 3,530.29 882.57
16 3,530.29 882.57
16 3,530.29 882.57
18 3,971.58 992.90
18 3,971.58 992.90
18 3,971.58 992.90
18 3,971.58 992.90
18 3,971.58 992.90
20 4,412.87 1,103.22
20 4,412.87 1,103.22
20 4,412.87 1,103.22
20 4,412.87 1,103.22
20 4,412.87 1,103.22
UMA 89.62
3 umas 268.86
RT 1.130650%

CUOTAS AL IMSS (S
20.400000% 1.100000% 0.700000% 1.050000% 1.130650%

Prestaciones Gastos Riesgo de

empleado sdi dias Cuota fija excedente en dinero medicos trabajo
1A 523.29 31 566.76 86.76 113.55 170.33 183.41
2B 236.93 31 566.76 0.00 51.41 77.12 83.05
3C 236.64 31 566.76 0.00 51.35 77.03 82.94
4D 470.96 31 566.76 68.92 102.20 153.30 165.07
5E 327.15 31 566.76 19.88 70.99 106.49 114.66
6F 326.72 31 566.76 19.73 70.90 106.35 114.51
7G 236.63 31 566.76 0.00 51.35 77.02 82.94
8H 231.83 31 566.76 0.00 50.31 75.46 81.26
9A 232.13 31 566.76 0.00 50.37 75.56 81.36
10 B 232.13 31 566.76 0.00 50.37 75.56 81.36
11 C 232.13 31 566.76 0.00 50.37 75.56 81.36
12 D 232.13 31 566.76 0.00 50.37 75.56 81.36
13 E 232.13 31 566.76 0.00 50.37 75.56 81.36
14 F 232.43 31 566.76 0.00 50.44 75.66 81.47
15 G 232.43 31 566.76 0.00 50.44 75.66 81.47
16 H 232.43 31 566.76 0.00 50.44 75.66 81.47
17 A 232.43 31 566.76 0.00 50.44 75.66 81.47
18 B 232.43 31 566.76 0.00 50.44 75.66 81.47
19 C 232.73 31 566.76 0.00 50.50 75.75 81.57
20 D 232.73 31 566.76 0.00 50.50 75.75 81.57
21 E 232.73 31 566.76 0.00 50.50 75.75 81.57
22 F 232.73 31 566.76 0.00 50.50 75.75 81.57
23 G 232.73 31 566.76 0.00 50.50 75.75 81.57
CUOTAS AL IMSS (SE PAGAN MENSUALES)
1.750000% 1.000000% 0.400000% 0.250000% 0.375000% 0.625000%

Guarderias y
Invalidez y prestaciones TOTAL Prestaciones Gastos Invalidez y TOTAL
vida sociales PATRONAL excedente en dinero medicos vida OBRERO
283.88 162.22 1,566.92 31.55 40.55 60.83 101.39 234.32
128.54 73.45 980.33 0.00 18.36 27.54 45.91 91.81
128.38 73.36 979.81 0.00 18.34 27.51 45.85 91.70
255.50 146.00 1,457.74 25.06 36.50 54.75 91.25 207.56
177.48 101.42 1,157.66 7.23 25.35 38.03 63.38 134.00
177.24 101.28 1,156.77 7.17 25.32 37.98 63.30 133.78
128.37 73.35 979.79 0.00 18.34 27.51 45.85 91.69
125.77 71.87 971.41 0.00 17.97 26.95 44.92 89.83
125.93 71.96 971.94 0.00 17.99 26.98 44.97 89.95
125.93 71.96 971.94 0.00 17.99 26.98 44.97 89.95
125.93 71.96 971.94 0.00 17.99 26.98 44.97 89.95
125.93 71.96 971.94 0.00 17.99 26.98 44.97 89.95
125.93 71.96 971.94 0.00 17.99 26.98 44.97 89.95
126.09 72.05 972.47 0.00 18.01 27.02 45.03 90.07
126.09 72.05 972.47 0.00 18.01 27.02 45.03 90.07
126.09 72.05 972.47 0.00 18.01 27.02 45.03 90.07
126.09 72.05 972.47 0.00 18.01 27.02 45.03 90.07
126.09 72.05 972.47 0.00 18.01 27.02 45.03 90.07
126.26 72.15 972.99 0.00 18.04 27.06 45.09 90.18
126.26 72.15 972.99 0.00 18.04 27.06 45.09 90.18
126.26 72.15 972.99 0.00 18.04 27.06 45.09 90.18
126.26 72.15 972.99 0.00 18.04 27.06 45.09 90.18
126.26 72.15 972.99 0.00 18.04 27.06 45.09 90.18
 CUOTAS SAR INFONAVIT (SE PAGAN BIMESTRALES)
1.125000% 2.000000% 3.150000% 5.000000%

Cesantia y Subtotal
TOTAL Vejez Cesantia y RCV TOTAL INFONAVIT
MENSUAL días Trabajador RETIRO vejez Patronal RCV patron
1,801.24 60 353.22 627.95 989.01 1,616.96 1,970.18 1,569.86
1,072.14 60 159.93 284.32 447.81 732.13 892.06 710.80
1,071.51 60 159.73 283.97 447.25 731.21 890.95 709.92
1,665.29 60 317.90 565.15 890.12 1,455.27 1,773.17 1,412.88
1,291.66 60 220.82 392.57 618.30 1,010.88 1,231.70 981.44
1,290.54 60 220.53 392.06 617.49 1,009.55 1,230.08 980.15
1,071.48 60 159.72 283.95 447.22 731.18 890.90 709.88
1,061.24 60 156.48 278.19 438.15 716.34 872.83 695.48
1,061.89 60 156.69 278.55 438.72 717.28 873.97 696.39
1,061.89 60 156.69 278.55 438.72 717.28 873.97 696.39
1,061.89 60 156.69 278.55 438.72 717.28 873.97 696.39
1,061.89 60 156.69 278.55 438.72 717.28 873.97 696.39
1,061.89 60 156.69 278.55 438.72 717.28 873.97 696.39
1,062.53 60 156.89 278.92 439.29 718.21 875.10 697.29
1,062.53 60 156.89 278.92 439.29 718.21 875.10 697.29
1,062.53 60 156.89 278.92 439.29 718.21 875.10 697.29
1,062.53 60 156.89 278.92 439.29 718.21 875.10 697.29
1,062.53 60 156.89 278.92 439.29 718.21 875.10 697.29
1,063.18 60 157.10 279.28 439.87 719.15 876.24 698.20
1,063.18 60 157.10 279.28 439.87 719.15 876.24 698.20
1,063.18 60 157.10 279.28 439.87 719.15 876.24 698.20
1,063.18 60 157.10 279.28 439.87 719.15 876.24 698.20
1,063.18 60 157.10 279.28 439.87 719.15 876.24 698.20
MESTRALES)

Infonavit TOTAL TOTAL

trabajador INFONAVIT BIMESTRAL
1,569.86 3,540.04
710.80 1,602.86
709.92 1,600.86
1,412.88 3,186.05
981.44 2,213.14
980.15 2,210.23
709.88 1,600.78
695.48 1,568.31
696.39 1,570.35
696.39 1,570.35
696.39 1,570.35
696.39 1,570.35
696.39 1,570.35
697.29 1,572.40
697.29 1,572.40
697.29 1,572.40
697.29 1,572.40
697.29 1,572.40
698.20 1,574.44
698.20 1,574.44
698.20 1,574.44
698.20 1,574.44
698.20 1,574.44
 umi 87.21
SM 141.7
UMA 89.62

CREDITO
VIVIEND
FD / VSM PESOS SDI % A BIMESTRE AÑO DIA

factor de descuento umi 16.47680 15.00 2,888.88 17,333.30 47.49

pesos / cuota fija 1,273.96 15.00 2,562.92 15,377.52 42.13
porcentaje 60.00 200.00 21.50% 15.00 2,595.00 43.25
SEMANA

332.42
294.91
302.75