PRESTAMO DE NÓMINA SCOTIABANKLunes 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 | $47,398.05 | $7,583.69 | $104,981.74 | $104,981.74 |
| 1 | 31/1/2025 | $ 553.16 | $2,037.07 | $325.93 | $2,916.16 | $2,916.16 | $49,446.84 | |||
| 2 | 28/2/2025 | $ 579.30 | $2,014.54 | $322.33 | $2,916.16 | $2,916.16 | $48,867.55 | |||
| 3 | 31/3/2025 | $ 606.68 | $1,990.93 | $318.55 | $2,916.16 | $2,916.16 | $48,260.87 | |||
| 4 | 30/4/2025 | $ 635.35 | $1,966.22 | $314.59 | $2,916.16 | $2,916.16 | $47,625.52 | |||
| 5 | 30/5/2025 | $ 665.37 | $1,940.33 | $310.45 | $2,916.16 | $2,916.16 | $46,960.15 | |||
| 6 | 30/6/2025 | $ 696.82 | $1,913.22 | $306.12 | $2,916.16 | $2,916.16 | $46,263.33 | |||
| 7 | 31/7/2025 | $ 729.75 | $1,884.83 | $301.57 | $2,916.16 | $2,916.16 | $45,533.58 | |||
| 8 | 29/8/2025 | $ 764.24 | $1,855.10 | $296.82 | $2,916.16 | $2,916.16 | $44,769.34 | |||
| 9 | 30/9/2025 | $ 800.36 | $1,823.97 | $291.83 | $2,916.16 | $2,916.16 | $43,968.98 | |||
| 10 | 31/10/2025 | $ 838.18 | $1,791.36 | $286.62 | $2,916.16 | $2,916.16 | $43,130.80 | |||
| 11 | 28/11/2025 | $877.80 | $1,757.21 | $281.15 | $2,916.16 | $2,916.16 | $42,253.00 | |||
| 12 | 31/12/2025 | $ 919.28 | $1,721.45 | $275.43 | $2,916.16 | $2,916.16 | $41,333.72 | |||
| 13 | 30/1/2026 | $ 962.72 | $1,684.00 | $269.44 | $2,916.16 | $2,916.16 | $40,371.00 | |||
| 14 | 27/2/2026 | $ 1,008.22 | $1,644.77 | $263.16 | $2,916.16 | $2,916.16 | $39,362.77 | |||
| 15 | 31/3/2026 | $ 1,055.87 | $1,603.70 | $256.59 | $2,916.16 | $2,916.16 | $38,306.90 | |||
| 16 | 30/4/2026 | $ 1,105.77 | $1,560.68 | $249.71 | $2,916.16 | $2,916.16 | $37,201.13 | |||
| 17 | 29/5/2026 | $ 1,158.03 | $1,515.63 | $242.50 | $2,916.16 | $2,916.16 | $36,043.10 | |||
| 18 | 30/6/2026 | $ 1,212.76 | $1,468.45 | $234.95 | $2,916.16 | $2,916.16 | $34,830.34 | |||
| 19 | 31/7/2026 | $ 1,270.08 | $1,419.04 | $227.05 | $2,916.16 | $2,916.16 | $33,560.26 | |||
| 20 | 31/8/2026 | $ 1,330.10 | $1,367.29 | $218.77 | $2,916.16 | $2,916.16 | $32,230.16 | |||
| 21 | 30/9/2026 | $ 1,392.96 | $1,313.10 | $210.10 | $2,916.16 | $2,916.16 | $30,837.20 | |||
| 22 | 30/10/2026 | $ 1,458.79 | $1,256.35 | $201.02 | $2,916.16 | $2,916.16 | $29,378.41 | |||
| 23 | 30/11/2026 | $1,527.73 | $1,196.92 | $191.51 | $2,916.16 | $2,916.16 | $27,850.68 | |||
| 24 | 31/12/2026 | $ 1,599.93 | $1,134.68 | $181.55 | $2,916.16 | $2,916.16 | $26,250.74 | |||
| 25 | 29/1/2027 | $ 1,675.55 | $1,069.49 | $171.12 | $2,916.16 | $2,916.16 | $24,575.20 | |||
| 26 | 26/2/2027 | $ 1,754.73 | $1,001.23 | $160.20 | $2,916.16 | $2,916.16 | $22,820.46 | |||
| 27 | 31/3/2027 | $ 1,837.66 | $929.74 | $148.76 | $2,916.16 | $2,916.16 | $20,982.80 | |||
| 28 | 30/4/2027 | $ 1,924.51 | $854.87 | $136.78 | $2,916.16 | $2,916.16 | $19,058.29 | |||
| 29 | 31/5/2027 | $ 2,015.46 | $776.46 | $124.23 | $2,916.16 | $2,916.16 | $17,042.83 | |||
| 30 | 30/6/2027 | $ 2,110.71 | $694.35 | $111.10 | $2,916.16 | $2,916.16 | $14,932.11 | |||
| 31 | 30/7/2027 | $ 2,210.47 | $608.36 | $97.34 | $2,916.16 | $2,916.16 | $12,721.64 | |||
| 32 | 31/8/2027 | $ 2,314.93 | $518.30 | $82.93 | $2,916.16 | $2,916.16 | $10,406.71 | |||
| 33 | 30/9/2027 | $ 2,424.34 | $423.98 | $67.84 | $2,916.16 | $2,916.16 | $7,982.37 | |||
| 34 | 29/10/2027 | $ 2,538.91 | $325.21 | $52.03 | $2,916.16 | $2,916.16 | $5,443.46 | |||
| 35 | 30/11/2027 | $2,658.90 | $221.77 | $35.48 | $2,916.16 | $2,916.16 | $2,784.56 | |||
| 36 | 31/12/2027 | $ 2,784.56 | $113.45 | $18.15 | $2,916.16 | $2,916.16 | $0.00 | |||