CRÉDITO NÓMINALunes 09 de Diciembre del 2024
Esquema de pagos
Monto del Crédito:
$50,000.00
Plazo:
36 meses
Periodicidad:
MENSUAL
Ingresos mensuales:
$15,000.00
**** Base de cálculo Noviembre 2024 ****
| ||||||||||||||||||||||||||
| Número de pago | Fecha | Pago a Capital | Intereses | IVA de interés | Pago periódico | Pago mensual neto | Saldo insoluto |
| TOTALES: | $50,000.00 | $46,297.83 | $7,407.65 | $96,297.83 | $103,705.49 |
| 1 | 31/1/2025 | $ 633.27 | $2,041.67 | $326.67 | $2,674.94 | $3,001.61 | $49,366.73 | |||
| 2 | 28/2/2025 | $ 659.13 | $2,015.81 | $322.53 | $2,674.94 | $2,997.47 | $48,707.59 | |||
| 3 | 31/3/2025 | $ 686.05 | $1,988.89 | $318.22 | $2,674.94 | $2,993.16 | $48,021.55 | |||
| 4 | 30/4/2025 | $ 714.06 | $1,960.88 | $313.74 | $2,674.94 | $2,988.68 | $47,307.49 | |||
| 5 | 31/5/2025 | $ 743.22 | $1,931.72 | $309.08 | $2,674.94 | $2,984.02 | $46,564.27 | |||
| 6 | 30/6/2025 | $ 773.57 | $1,901.37 | $304.22 | $2,674.94 | $2,979.16 | $45,790.71 | |||
| 7 | 31/7/2025 | $ 805.15 | $1,869.79 | $299.17 | $2,674.94 | $2,974.11 | $44,985.55 | |||
| 8 | 31/8/2025 | $ 838.03 | $1,836.91 | $293.91 | $2,674.94 | $2,968.85 | $44,147.52 | |||
| 9 | 30/9/2025 | $ 872.25 | $1,802.69 | $288.43 | $2,674.94 | $2,963.37 | $43,275.27 | |||
| 10 | 31/10/2025 | $ 907.87 | $1,767.07 | $282.73 | $2,674.94 | $2,957.67 | $42,367.41 | |||
| 11 | 30/11/2025 | $944.94 | $1,730.00 | $276.80 | $2,674.94 | $2,951.74 | $41,422.47 | |||
| 12 | 31/12/2025 | $ 983.52 | $1,691.42 | $270.63 | $2,674.94 | $2,945.57 | $40,438.95 | |||
| 13 | 31/1/2026 | $ 1,023.68 | $1,651.26 | $264.20 | $2,674.94 | $2,939.14 | $39,415.27 | |||
| 14 | 28/2/2026 | $ 1,065.48 | $1,609.46 | $257.51 | $2,674.94 | $2,932.45 | $38,349.78 | |||
| 15 | 31/3/2026 | $ 1,108.99 | $1,565.95 | $250.55 | $2,674.94 | $2,925.49 | $37,240.79 | |||
| 16 | 30/4/2026 | $ 1,154.27 | $1,520.67 | $243.31 | $2,674.94 | $2,918.25 | $36,086.52 | |||
| 17 | 31/5/2026 | $ 1,201.41 | $1,473.53 | $235.77 | $2,674.94 | $2,910.71 | $34,885.11 | |||
| 18 | 30/6/2026 | $ 1,250.46 | $1,424.48 | $227.92 | $2,674.94 | $2,902.86 | $33,634.65 | |||
| 19 | 31/7/2026 | $ 1,301.53 | $1,373.41 | $219.75 | $2,674.94 | $2,894.69 | $32,333.12 | |||
| 20 | 31/8/2026 | $ 1,354.67 | $1,320.27 | $211.24 | $2,674.94 | $2,886.18 | $30,978.45 | |||
| 21 | 30/9/2026 | $ 1,409.99 | $1,264.95 | $202.39 | $2,674.94 | $2,877.33 | $29,568.46 | |||
| 22 | 31/10/2026 | $ 1,467.56 | $1,207.38 | $193.18 | $2,674.94 | $2,868.12 | $28,100.90 | |||
| 23 | 30/11/2026 | $1,527.49 | $1,147.45 | $183.59 | $2,674.94 | $2,858.53 | $26,573.42 | |||
| 24 | 31/12/2026 | $ 1,589.86 | $1,085.08 | $173.61 | $2,674.94 | $2,848.55 | $24,983.56 | |||
| 25 | 31/1/2027 | $ 1,654.78 | $1,020.16 | $163.23 | $2,674.94 | $2,838.17 | $23,328.78 | |||
| 26 | 28/2/2027 | $ 1,722.35 | $952.59 | $152.41 | $2,674.94 | $2,827.35 | $21,606.43 | |||
| 27 | 31/3/2027 | $ 1,792.68 | $882.26 | $141.16 | $2,674.94 | $2,816.10 | $19,813.75 | |||
| 28 | 30/4/2027 | $ 1,865.88 | $809.06 | $129.45 | $2,674.94 | $2,804.39 | $17,947.88 | |||
| 29 | 31/5/2027 | $ 1,942.07 | $732.87 | $117.26 | $2,674.94 | $2,792.20 | $16,005.81 | |||
| 30 | 30/6/2027 | $ 2,021.37 | $653.57 | $104.57 | $2,674.94 | $2,779.51 | $13,984.44 | |||
| 31 | 31/7/2027 | $ 2,103.91 | $571.03 | $91.37 | $2,674.94 | $2,766.30 | $11,880.53 | |||
| 32 | 31/8/2027 | $ 2,189.82 | $485.12 | $77.62 | $2,674.94 | $2,752.56 | $9,690.71 | |||
| 33 | 30/9/2027 | $ 2,279.24 | $395.70 | $63.31 | $2,674.94 | $2,738.25 | $7,411.48 | |||
| 34 | 31/10/2027 | $ 2,372.30 | $302.64 | $48.42 | $2,674.94 | $2,723.36 | $5,039.17 | |||
| 35 | 30/11/2027 | $2,469.17 | $205.77 | $32.92 | $2,674.94 | $2,707.86 | $2,570.00 | |||
| 36 | 31/12/2027 | $ 2,570.00 | $104.94 | $16.79 | $2,674.94 | $2,691.73 | $0.00 | |||