NÓMINA EFEViernes 19 de Abril del 2024
Esquema de pagos
Monto del Crédito:
$50,000.00
Plazo:
36 meses
Periodicidad:
MENSUAL
Ingresos mensuales:
$15,000.00
**** Base de cálculo Marzo 2024 ****
| ||||||||||||||||||||||||||
| Número de pago | Fecha | Pago a Capital | Intereses | IVA de interés | Pago periódico | Pago mensual neto | Saldo insoluto |
| TOTALES: | $50,000.00 | $28,964.68 | $4,634.35 | $78,964.68 | $83,599.03 |
| 1 | 31/5/2024 | $ 775.53 | $1,333.33 | $213.33 | $2,108.86 | $2,322.20 | $49,224.47 | |||
| 2 | 30/6/2024 | $ 799.52 | $1,312.65 | $210.02 | $2,112.17 | $2,322.20 | $48,424.95 | |||
| 3 | 31/7/2024 | $ 824.25 | $1,291.33 | $206.61 | $2,115.58 | $2,322.20 | $47,600.70 | |||
| 4 | 31/8/2024 | $ 849.75 | $1,269.35 | $203.10 | $2,119.10 | $2,322.20 | $46,750.96 | |||
| 5 | 30/9/2024 | $ 876.03 | $1,246.69 | $199.47 | $2,122.72 | $2,322.20 | $45,874.92 | |||
| 6 | 31/10/2024 | $ 903.13 | $1,223.33 | $195.73 | $2,126.46 | $2,322.20 | $44,971.79 | |||
| 7 | 30/11/2024 | $ 931.07 | $1,199.25 | $191.88 | $2,130.32 | $2,322.20 | $44,040.73 | |||
| 8 | 31/12/2024 | $ 959.87 | $1,174.42 | $187.91 | $2,134.29 | $2,322.20 | $43,080.86 | |||
| 9 | 31/1/2025 | $ 989.56 | $1,148.82 | $183.81 | $2,138.38 | $2,322.20 | $42,091.30 | |||
| 10 | 28/2/2025 | $ 1,020.17 | $1,122.43 | $179.59 | $2,142.61 | $2,322.20 | $41,071.13 | |||
| 11 | 31/3/2025 | $1,051.73 | $1,095.23 | $175.24 | $2,146.96 | $2,322.20 | $40,019.40 | |||
| 12 | 30/4/2025 | $ 1,084.26 | $1,067.18 | $170.75 | $2,151.45 | $2,322.20 | $38,935.14 | |||
| 13 | 31/5/2025 | $ 1,117.80 | $1,038.27 | $166.12 | $2,156.07 | $2,322.20 | $37,817.33 | |||
| 14 | 30/6/2025 | $ 1,152.38 | $1,008.46 | $161.35 | $2,160.84 | $2,322.20 | $36,664.95 | |||
| 15 | 31/7/2025 | $ 1,188.03 | $977.73 | $156.44 | $2,165.76 | $2,322.20 | $35,476.93 | |||
| 16 | 31/8/2025 | $ 1,224.78 | $946.05 | $151.37 | $2,170.83 | $2,322.20 | $34,252.15 | |||
| 17 | 30/9/2025 | $ 1,262.66 | $913.39 | $146.14 | $2,176.05 | $2,322.20 | $32,989.49 | |||
| 18 | 31/10/2025 | $ 1,301.72 | $879.72 | $140.76 | $2,181.44 | $2,322.20 | $31,687.77 | |||
| 19 | 30/11/2025 | $ 1,341.99 | $845.01 | $135.20 | $2,186.99 | $2,322.20 | $30,345.78 | |||
| 20 | 31/12/2025 | $ 1,383.50 | $809.22 | $129.48 | $2,192.72 | $2,322.20 | $28,962.29 | |||
| 21 | 31/1/2026 | $ 1,426.30 | $772.33 | $123.57 | $2,198.62 | $2,322.20 | $27,535.99 | |||
| 22 | 28/2/2026 | $ 1,470.42 | $734.29 | $117.49 | $2,204.71 | $2,322.20 | $26,065.57 | |||
| 23 | 31/3/2026 | $1,515.90 | $695.08 | $111.21 | $2,210.98 | $2,322.20 | $24,549.67 | |||
| 24 | 30/4/2026 | $ 1,562.79 | $654.66 | $104.75 | $2,217.45 | $2,322.20 | $22,986.88 | |||
| 25 | 31/5/2026 | $ 1,611.13 | $612.98 | $98.08 | $2,224.12 | $2,322.20 | $21,375.75 | |||
| 26 | 30/6/2026 | $ 1,660.97 | $570.02 | $91.20 | $2,230.99 | $2,322.20 | $19,714.78 | |||
| 27 | 31/7/2026 | $ 1,712.35 | $525.73 | $84.12 | $2,238.08 | $2,322.20 | $18,002.43 | |||
| 28 | 31/8/2026 | $ 1,765.32 | $480.06 | $76.81 | $2,245.38 | $2,322.20 | $16,237.10 | |||
| 29 | 30/9/2026 | $ 1,819.93 | $432.99 | $69.28 | $2,252.92 | $2,322.20 | $14,417.18 | |||
| 30 | 31/10/2026 | $ 1,876.22 | $384.46 | $61.51 | $2,260.68 | $2,322.20 | $12,540.95 | |||
| 31 | 30/11/2026 | $ 1,934.26 | $334.43 | $53.51 | $2,268.69 | $2,322.20 | $10,606.69 | |||
| 32 | 31/12/2026 | $ 1,994.09 | $282.85 | $45.26 | $2,276.94 | $2,322.20 | $8,612.60 | |||
| 33 | 31/1/2027 | $ 2,055.78 | $229.67 | $36.75 | $2,285.45 | $2,322.20 | $6,556.82 | |||
| 34 | 28/2/2027 | $ 2,119.37 | $174.85 | $27.98 | $2,294.22 | $2,322.20 | $4,437.45 | |||
| 35 | 31/3/2027 | $2,184.93 | $118.33 | $18.93 | $2,303.26 | $2,322.20 | $2,252.52 | |||
| 36 | 30/4/2027 | $ 2,252.52 | $60.07 | $9.61 | $2,312.58 | $2,322.20 | $0.00 | |||