NÓMINA 24 X 7Martes 10 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 | $67,375.80 | $10,780.13 | $117,375.80 | $128,155.92 |
| 1 | 31/1/2025 | $ 0.00 | $2,708.33 | $433.33 | $2,708.33 | $3,141.67 | $50,000.00 | |||
| 2 | 28/2/2025 | $ 476.87 | $2,708.33 | $433.33 | $3,185.21 | $3,618.54 | $49,523.13 | |||
| 3 | 31/3/2025 | $ 502.70 | $2,682.50 | $429.20 | $3,185.21 | $3,614.41 | $49,020.42 | |||
| 4 | 30/4/2025 | $ 529.93 | $2,655.27 | $424.84 | $3,185.21 | $3,610.05 | $48,490.49 | |||
| 5 | 31/5/2025 | $ 558.64 | $2,626.57 | $420.25 | $3,185.21 | $3,605.46 | $47,931.85 | |||
| 6 | 30/6/2025 | $ 588.90 | $2,596.31 | $415.41 | $3,185.21 | $3,600.62 | $47,342.95 | |||
| 7 | 31/7/2025 | $ 620.80 | $2,564.41 | $410.31 | $3,185.21 | $3,595.51 | $46,722.15 | |||
| 8 | 31/8/2025 | $ 654.42 | $2,530.78 | $404.93 | $3,185.21 | $3,590.13 | $46,067.73 | |||
| 9 | 30/9/2025 | $ 689.87 | $2,495.34 | $399.25 | $3,185.21 | $3,584.46 | $45,377.85 | |||
| 10 | 31/10/2025 | $ 727.24 | $2,457.97 | $393.27 | $3,185.21 | $3,578.48 | $44,650.61 | |||
| 11 | 30/11/2025 | $766.63 | $2,418.57 | $386.97 | $3,185.21 | $3,572.18 | $43,883.98 | |||
| 12 | 31/12/2025 | $ 808.16 | $2,377.05 | $380.33 | $3,185.21 | $3,565.54 | $43,075.82 | |||
| 13 | 31/1/2026 | $ 851.93 | $2,333.27 | $373.32 | $3,185.21 | $3,558.53 | $42,223.89 | |||
| 14 | 28/2/2026 | $ 898.08 | $2,287.13 | $365.94 | $3,185.21 | $3,551.15 | $41,325.81 | |||
| 15 | 31/3/2026 | $ 946.73 | $2,238.48 | $358.16 | $3,185.21 | $3,543.36 | $40,379.08 | |||
| 16 | 30/4/2026 | $ 998.01 | $2,187.20 | $349.95 | $3,185.21 | $3,535.16 | $39,381.08 | |||
| 17 | 31/5/2026 | $ 1,052.07 | $2,133.14 | $341.30 | $3,185.21 | $3,526.51 | $38,329.01 | |||
| 18 | 30/6/2026 | $ 1,109.05 | $2,076.15 | $332.18 | $3,185.21 | $3,517.39 | $37,219.96 | |||
| 19 | 31/7/2026 | $ 1,169.13 | $2,016.08 | $322.57 | $3,185.21 | $3,507.78 | $36,050.83 | |||
| 20 | 31/8/2026 | $ 1,232.45 | $1,952.75 | $312.44 | $3,185.21 | $3,497.65 | $34,818.38 | |||
| 21 | 30/9/2026 | $ 1,299.21 | $1,886.00 | $301.76 | $3,185.21 | $3,486.97 | $33,519.17 | |||
| 22 | 31/10/2026 | $ 1,369.59 | $1,815.62 | $290.50 | $3,185.21 | $3,475.71 | $32,149.58 | |||
| 23 | 30/11/2026 | $1,443.77 | $1,741.44 | $278.63 | $3,185.21 | $3,463.84 | $30,705.81 | |||
| 24 | 31/12/2026 | $ 1,521.98 | $1,663.23 | $266.12 | $3,185.21 | $3,451.32 | $29,183.83 | |||
| 25 | 31/1/2027 | $ 1,604.42 | $1,580.79 | $252.93 | $3,185.21 | $3,438.13 | $27,579.42 | |||
| 26 | 28/2/2027 | $ 1,691.32 | $1,493.89 | $239.02 | $3,185.21 | $3,424.23 | $25,888.10 | |||
| 27 | 31/3/2027 | $ 1,782.94 | $1,402.27 | $224.36 | $3,185.21 | $3,409.57 | $24,105.16 | |||
| 28 | 30/4/2027 | $ 1,879.51 | $1,305.70 | $208.91 | $3,185.21 | $3,394.12 | $22,225.65 | |||
| 29 | 31/5/2027 | $ 1,981.32 | $1,203.89 | $192.62 | $3,185.21 | $3,377.83 | $20,244.33 | |||
| 30 | 30/6/2027 | $ 2,088.64 | $1,096.57 | $175.45 | $3,185.21 | $3,360.66 | $18,155.69 | |||
| 31 | 31/7/2027 | $ 2,201.77 | $983.43 | $157.35 | $3,185.21 | $3,342.56 | $15,953.92 | |||
| 32 | 31/8/2027 | $ 2,321.04 | $864.17 | $138.27 | $3,185.21 | $3,323.47 | $13,632.88 | |||
| 33 | 30/9/2027 | $ 2,446.76 | $738.45 | $118.15 | $3,185.21 | $3,303.36 | $11,186.12 | |||
| 34 | 31/10/2027 | $ 2,579.29 | $605.91 | $96.95 | $3,185.21 | $3,282.15 | $8,606.83 | |||
| 35 | 30/11/2027 | $2,719.00 | $466.20 | $74.59 | $3,185.21 | $3,259.80 | $5,887.82 | |||
| 36 | 31/12/2027 | $ 2,866.28 | $318.92 | $51.03 | $3,185.21 | $3,236.24 | $3,021.54 | |||
| 37 | 31/1/2028 | $ 3,021.54 | $163.67 | $26.19 | $3,185.21 | $3,211.39 | $0.00 | |||