NÓMINA EFELunes 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 | $27,936.06 | $4,469.77 | $77,936.06 | $82,405.83 |
| 1 | 31/1/2025 | $ 790.72 | $1,291.67 | $206.67 | $2,082.38 | $2,289.05 | $49,209.28 | |||
| 2 | 28/2/2025 | $ 814.41 | $1,271.24 | $203.40 | $2,085.65 | $2,289.05 | $48,394.87 | |||
| 3 | 31/3/2025 | $ 838.82 | $1,250.20 | $200.03 | $2,089.02 | $2,289.05 | $47,556.05 | |||
| 4 | 30/4/2025 | $ 863.95 | $1,228.53 | $196.57 | $2,092.49 | $2,289.05 | $46,692.10 | |||
| 5 | 31/5/2025 | $ 889.84 | $1,206.21 | $192.99 | $2,096.06 | $2,289.05 | $45,802.25 | |||
| 6 | 30/6/2025 | $ 916.51 | $1,183.22 | $189.32 | $2,099.73 | $2,289.05 | $44,885.74 | |||
| 7 | 31/7/2025 | $ 943.97 | $1,159.55 | $185.53 | $2,103.52 | $2,289.05 | $43,941.77 | |||
| 8 | 31/8/2025 | $ 972.26 | $1,135.16 | $181.63 | $2,107.42 | $2,289.05 | $42,969.51 | |||
| 9 | 30/9/2025 | $ 1,001.40 | $1,110.05 | $177.61 | $2,111.44 | $2,289.05 | $41,968.11 | |||
| 10 | 31/10/2025 | $ 1,031.41 | $1,084.18 | $173.47 | $2,115.58 | $2,289.05 | $40,936.70 | |||
| 11 | 30/11/2025 | $1,062.31 | $1,057.53 | $169.21 | $2,119.85 | $2,289.05 | $39,874.39 | |||
| 12 | 31/12/2025 | $ 1,094.15 | $1,030.09 | $164.81 | $2,124.24 | $2,289.05 | $38,780.24 | |||
| 13 | 31/1/2026 | $ 1,126.94 | $1,001.82 | $160.29 | $2,128.76 | $2,289.05 | $37,653.30 | |||
| 14 | 28/2/2026 | $ 1,160.71 | $972.71 | $155.63 | $2,133.42 | $2,289.05 | $36,492.60 | |||
| 15 | 31/3/2026 | $ 1,195.49 | $942.73 | $150.84 | $2,138.21 | $2,289.05 | $35,297.11 | |||
| 16 | 30/4/2026 | $ 1,231.31 | $911.84 | $145.89 | $2,143.16 | $2,289.05 | $34,065.79 | |||
| 17 | 31/5/2026 | $ 1,268.21 | $880.03 | $140.81 | $2,148.25 | $2,289.05 | $32,797.58 | |||
| 18 | 30/6/2026 | $ 1,306.22 | $847.27 | $135.56 | $2,153.49 | $2,289.05 | $31,491.36 | |||
| 19 | 31/7/2026 | $ 1,345.36 | $813.53 | $130.16 | $2,158.89 | $2,289.05 | $30,146.00 | |||
| 20 | 31/8/2026 | $ 1,385.68 | $778.77 | $124.60 | $2,164.45 | $2,289.05 | $28,760.33 | |||
| 21 | 30/9/2026 | $ 1,427.20 | $742.98 | $118.88 | $2,170.17 | $2,289.05 | $27,333.13 | |||
| 22 | 31/10/2026 | $ 1,469.97 | $706.11 | $112.98 | $2,176.07 | $2,289.05 | $25,863.16 | |||
| 23 | 30/11/2026 | $1,514.02 | $668.13 | $106.90 | $2,182.15 | $2,289.05 | $24,349.14 | |||
| 24 | 31/12/2026 | $ 1,559.39 | $629.02 | $100.64 | $2,188.41 | $2,289.05 | $22,789.76 | |||
| 25 | 31/1/2027 | $ 1,606.12 | $588.74 | $94.20 | $2,194.85 | $2,289.05 | $21,183.64 | |||
| 26 | 28/2/2027 | $ 1,654.25 | $547.24 | $87.56 | $2,201.49 | $2,289.05 | $19,529.39 | |||
| 27 | 31/3/2027 | $ 1,703.82 | $504.51 | $80.72 | $2,208.33 | $2,289.05 | $17,825.57 | |||
| 28 | 30/4/2027 | $ 1,754.88 | $460.49 | $73.68 | $2,215.37 | $2,289.05 | $16,070.69 | |||
| 29 | 31/5/2027 | $ 1,807.47 | $415.16 | $66.43 | $2,222.63 | $2,289.05 | $14,263.23 | |||
| 30 | 30/6/2027 | $ 1,861.63 | $368.47 | $58.95 | $2,230.10 | $2,289.05 | $12,401.60 | |||
| 31 | 31/7/2027 | $ 1,917.42 | $320.37 | $51.26 | $2,237.79 | $2,289.05 | $10,484.18 | |||
| 32 | 31/8/2027 | $ 1,974.87 | $270.84 | $43.33 | $2,245.72 | $2,289.05 | $8,509.31 | |||
| 33 | 30/9/2027 | $ 2,034.06 | $219.82 | $35.17 | $2,253.88 | $2,289.05 | $6,475.25 | |||
| 34 | 31/10/2027 | $ 2,095.01 | $167.28 | $26.76 | $2,262.29 | $2,289.05 | $4,380.24 | |||
| 35 | 30/11/2027 | $2,157.79 | $113.16 | $18.10 | $2,270.95 | $2,289.05 | $2,222.45 | |||
| 36 | 31/12/2027 | $ 2,222.45 | $57.41 | $9.19 | $2,279.86 | $2,289.05 | $0.00 | |||