Simulador de Crédito Personal y de Nómina

Ver comparativo

Cambiar datos

INVENTA NÓMINA

Lunes 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 ****

Seguros y Comisiones

Información Adicional

Apertura:	No aplica
Seguro de vida:	No aplica
Seguro de desempleo:	No aplica

Considera que para el pago de este crédito destinarás el 23% de tu ingreso mensual.

Número de pagos:

CAT:

86.5%

Pago total:

$123,486.00

Tasa de Interés:

42%

Número de pago	Fecha	Pago a Capital	Intereses	IVA de interés	Pago periódico	Pago mensual neto	Saldo insoluto
TOTALES:		$50,000.00	$63,350.00	$10,136.00	$113,350.00	$123,486.00

1	31/12/2024	$ 1,941.50	$1,283.33	$205.33	$3,224.83	$3,430.17	$48,058.50
2	31/1/2025	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$46,726.00
3	28/2/2025	$ 1,535.50	$1,633.33	$261.33	$3,168.83	$3,430.17	$45,190.50
4	31/3/2025	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$43,858.00
5	30/4/2025	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$42,457.83
6	31/5/2025	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$41,125.33
7	30/6/2025	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$39,725.17
8	31/7/2025	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$38,392.67
9	31/8/2025	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$37,060.17
10	30/9/2025	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$35,660.00
11	31/10/2025	$1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$34,327.50
12	30/11/2025	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$32,927.33

13	31/12/2025	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$31,594.83
14	31/1/2026	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$30,262.33
15	28/2/2026	$ 1,535.50	$1,633.33	$261.33	$3,168.83	$3,430.17	$28,726.83
16	31/3/2026	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$27,394.33
17	30/4/2026	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$25,994.17
18	31/5/2026	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$24,661.67
19	30/6/2026	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$23,261.50
20	31/7/2026	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$21,929.00
21	31/8/2026	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$20,596.50
22	30/9/2026	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$19,196.33
23	31/10/2026	$1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$17,863.83
24	30/11/2026	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$16,463.67

25	31/12/2026	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$15,131.17
26	31/1/2027	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$13,798.67
27	28/2/2027	$ 1,535.50	$1,633.33	$261.33	$3,168.83	$3,430.17	$12,263.17
28	31/3/2027	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$10,930.67
29	30/4/2027	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$9,530.50
30	31/5/2027	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$8,198.00
31	30/6/2027	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$6,797.83
32	31/7/2027	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$5,465.33
33	31/8/2027	$ 1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$4,132.83
34	30/9/2027	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$2,732.67
35	31/10/2027	$1,332.50	$1,808.33	$289.33	$3,140.83	$3,430.17	$1,400.17
36	30/11/2027	$ 1,400.17	$1,750.00	$280.00	$3,150.17	$3,430.17	$0.00