PRESTAMO DE NÓMINA SCOTIABANKMartes 22 de Abril del 2025
Esquema de pagos
Monto del Crédito:
$50,000.00
Plazo:
36 meses
Periodicidad:
MENSUAL
Ingresos mensuales:
$15,000.00
**** Base de cálculo Marzo 2025 ****
| ||||||||||||||||||||||||||
| Número de pago | Fecha | Pago a Capital | Intereses | IVA de interés | Pago periódico | Pago mensual neto | Saldo insoluto |
| TOTALES: | $50,000.00 | $45,073.22 | $7,211.72 | $102,284.94 | $102,284.94 |
| 1 | 30/5/2025 | $ 576.74 | $1,952.16 | $312.35 | $2,841.25 | $2,841.25 | $49,423.26 | |||
| 2 | 30/6/2025 | $ 602.87 | $1,929.64 | $308.74 | $2,841.25 | $2,841.25 | $48,820.39 | |||
| 3 | 31/7/2025 | $ 630.17 | $1,906.10 | $304.98 | $2,841.25 | $2,841.25 | $48,190.22 | |||
| 4 | 29/8/2025 | $ 658.71 | $1,881.50 | $301.04 | $2,841.25 | $2,841.25 | $47,531.51 | |||
| 5 | 30/9/2025 | $ 688.54 | $1,855.78 | $296.92 | $2,841.25 | $2,841.25 | $46,842.97 | |||
| 6 | 31/10/2025 | $ 719.73 | $1,828.90 | $292.62 | $2,841.25 | $2,841.25 | $46,123.24 | |||
| 7 | 28/11/2025 | $ 752.32 | $1,800.80 | $288.13 | $2,841.25 | $2,841.25 | $45,370.92 | |||
| 8 | 31/12/2025 | $ 786.40 | $1,771.42 | $283.43 | $2,841.25 | $2,841.25 | $44,584.52 | |||
| 9 | 30/1/2026 | $ 822.01 | $1,740.72 | $278.52 | $2,841.25 | $2,841.25 | $43,762.51 | |||
| 10 | 27/2/2026 | $ 859.24 | $1,708.63 | $273.38 | $2,841.25 | $2,841.25 | $42,903.27 | |||
| 11 | 31/3/2026 | $898.16 | $1,675.08 | $268.01 | $2,841.25 | $2,841.25 | $42,005.12 | |||
| 12 | 30/4/2026 | $ 938.83 | $1,640.01 | $262.40 | $2,841.25 | $2,841.25 | $41,066.28 | |||
| 13 | 29/5/2026 | $ 981.35 | $1,603.36 | $256.54 | $2,841.25 | $2,841.25 | $40,084.93 | |||
| 14 | 30/6/2026 | $ 1,025.80 | $1,565.04 | $250.41 | $2,841.25 | $2,841.25 | $39,059.13 | |||
| 15 | 31/7/2026 | $ 1,072.26 | $1,524.99 | $244.00 | $2,841.25 | $2,841.25 | $37,986.87 | |||
| 16 | 31/8/2026 | $ 1,120.82 | $1,483.13 | $237.30 | $2,841.25 | $2,841.25 | $36,866.05 | |||
| 17 | 30/9/2026 | $ 1,171.58 | $1,439.37 | $230.30 | $2,841.25 | $2,841.25 | $35,694.47 | |||
| 18 | 30/10/2026 | $ 1,224.64 | $1,393.63 | $222.98 | $2,841.25 | $2,841.25 | $34,469.83 | |||
| 19 | 30/11/2026 | $ 1,280.11 | $1,345.81 | $215.33 | $2,841.25 | $2,841.25 | $33,189.72 | |||
| 20 | 31/12/2026 | $ 1,338.08 | $1,295.83 | $207.33 | $2,841.25 | $2,841.25 | $31,851.64 | |||
| 21 | 29/1/2027 | $ 1,398.69 | $1,243.59 | $198.97 | $2,841.25 | $2,841.25 | $30,452.95 | |||
| 22 | 26/2/2027 | $ 1,462.03 | $1,188.98 | $190.24 | $2,841.25 | $2,841.25 | $28,990.92 | |||
| 23 | 31/3/2027 | $1,528.25 | $1,131.90 | $181.10 | $2,841.25 | $2,841.25 | $27,462.68 | |||
| 24 | 30/4/2027 | $ 1,597.46 | $1,072.23 | $171.56 | $2,841.25 | $2,841.25 | $25,865.21 | |||
| 25 | 31/5/2027 | $ 1,669.81 | $1,009.86 | $161.58 | $2,841.25 | $2,841.25 | $24,195.40 | |||
| 26 | 30/6/2027 | $ 1,745.44 | $944.67 | $151.15 | $2,841.25 | $2,841.25 | $22,449.97 | |||
| 27 | 30/7/2027 | $ 1,824.49 | $876.52 | $140.24 | $2,841.25 | $2,841.25 | $20,625.48 | |||
| 28 | 31/8/2027 | $ 1,907.12 | $805.28 | $128.85 | $2,841.25 | $2,841.25 | $18,718.36 | |||
| 29 | 30/9/2027 | $ 1,993.49 | $730.82 | $116.93 | $2,841.25 | $2,841.25 | $16,724.87 | |||
| 30 | 29/10/2027 | $ 2,083.78 | $652.99 | $104.48 | $2,841.25 | $2,841.25 | $14,641.09 | |||
| 31 | 30/11/2027 | $ 2,178.15 | $571.63 | $91.46 | $2,841.25 | $2,841.25 | $12,462.94 | |||
| 32 | 31/12/2027 | $ 2,276.80 | $486.59 | $77.85 | $2,841.25 | $2,841.25 | $10,186.14 | |||
| 33 | 31/1/2028 | $ 2,379.92 | $397.70 | $63.63 | $2,841.25 | $2,841.25 | $7,806.22 | |||
| 34 | 29/2/2028 | $ 2,487.70 | $304.78 | $48.76 | $2,841.25 | $2,841.25 | $5,318.52 | |||
| 35 | 31/3/2028 | $2,600.37 | $207.65 | $33.22 | $2,841.25 | $2,841.25 | $2,718.14 | |||
| 36 | 28/4/2028 | $ 2,718.14 | $106.12 | $16.98 | $2,841.25 | $2,841.25 | $0.00 | |||