Prestamo

28,000,000
PLAZO
5 aos
TASA
12% anual
F DE PAGO cuotas mensuales iguales
Tasa mes
#de cuotas
cuota
N

0.009488793
60
$ 614,199.48
CUOTA

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48

INTERES
265686.2022
262379.2318
259040.8823
255670.8558
252268.8519
248834.5671
245367.695
241867.9266
238334.9495
234768.4488
231168.1062
227533.6008
223864.6083
220160.8015
216421.85
212647.4204
208837.176
204990.777
201107.8803
197188.1396
193231.2053
189236.7245
185204.3409
181133.6948

ABONO
348,513.28
351,820.25
355,158.60
358,528.63
361,930.63
365,364.92
368,831.79
372,331.56
375,864.53
379,431.04
383,031.38
386,665.88
390,334.88
394,038.68
397,777.63
401,552.06
405,362.31
409,208.71
413,091.60
417,011.34
420,968.28
424,962.76
428,995.14
433,065.79

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59

614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48

177024.4232
172876.1595
168688.5339
164461.1727
160193.699
155885.7321
151536.8878
147146.7783
142715.0118
138241.1933
133724.9236
129165.8
124563.4158
119917.3606
115227.2198
110492.5753
105713.0048
100888.0819
96017.37626
91100.45354
86136.87515
81126.19839
76067.97636
70961.75791
65807.08761
60603.50571
55350.5481
50047.74626
44694.62724
39290.71357
33835.52329
28328.56984
22769.36204
17157.40407
11492.1954

437,175.06
441,323.32
445,510.95
449,738.31
454,005.79
458,313.75
462,662.60
467,052.71
471,484.47
475,958.29
480,474.56
485,033.68
489,636.07
494,282.12
498,972.26
503,706.91
508,486.48
513,311.40
518,182.11
523,099.03
528,062.61
533,073.29
538,131.51
543,237.73
548,392.40
553,595.98
558,848.94
564,151.74
569,504.86
574,908.77
580,363.96
585,870.91
591,430.12
597,042.08
602,707.29

60

614,199.48

5773.230737
608,426.25
8,851,969.06 28,000,000.00

SALDO
f de caja
28,000,000 (28,000,000)
27,651,486.72 614,199.48
27,299,666.47 614,199.48
26,944,507.86 614,199.48
26,585,979.23 614,199.48
26,224,048.60 614,199.48
25,858,683.68 614,199.48
25,489,851.90 614,199.48
25,117,520.34 614,199.48
24,741,655.80 614,199.48
24,362,224.77 614,199.48
23,979,193.39 614,199.48
23,592,527.51 614,199.48
23,202,192.63 614,199.48
22,808,153.95 614,199.48
22,410,376.31 614,199.48
22,008,824.25 614,199.48
21,603,461.94 614,199.48
21,194,253.23 614,199.48
20,781,161.63 614,199.48
20,364,150.28 614,199.48
19,943,182.00 614,199.48
19,518,219.25 614,199.48
19,089,224.10 614,199.48
18,656,158.31 614,199.48

18,218,983.25
17,777,659.93
17,332,148.98
16,882,410.66
16,428,404.88
15,970,091.13
15,507,428.53
15,040,375.82
14,568,891.35
14,092,933.06
13,612,458.50
13,127,424.82
12,637,788.75
12,143,506.62
11,644,534.36
11,140,827.45
10,632,340.97
10,119,029.57
9,600,847.46
9,077,748.43
8,549,685.82
8,016,612.53
7,478,481.02
6,935,243.30
6,386,850.90
5,833,254.92
5,274,405.99
4,710,254.25
4,140,749.39
3,565,840.62
2,985,476.66
2,399,605.75
1,808,175.62
1,211,133.54
608,426.25

614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48
614,199.48

(0.00)

614,199.48
0.94888%

Prestamo
35,000,000
PLAZO
6 aos
TASA
15% anual
F DE PAGO cuotas trimestrales crecientes en
6000
tasa tv
3.55581%
#de cuotas
24
cuota
2,133,272
N

CUOTA
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

INTERES
2,133,272.48
2,139,272.48
2,145,272.48
2,151,272.48
2,157,272.48
2,163,272.48
2,169,272.48
2,175,272.48
2,181,272.48
2,187,272.48
2,193,272.48
2,199,272.48
2,205,272.48
2,211,272.48
2,217,272.48
2,223,272.48
2,229,272.48
2,235,272.48
2,241,272.48
2,247,272.48
2,253,272.48
2,259,272.48
2,265,272.48
2,271,272.48

1244532.67
1212930.79
1179991.87
1145668.34
1109910.99
1072668.84
1033889.07
993517.017
951496.066
907767.582
862270.85
814942.992
765718.898
714531.142
661309.899
605982.863
548475.155
488709.235
426604.806
362078.714
295044.85
225414.043
153093.949
77988.9435

ABONO
888,739.81
926,341.69
965,280.62
1,005,604.14
1,047,361.49
1,090,603.65
1,135,383.42
1,181,755.47
1,229,776.42
1,279,504.90
1,331,001.63
1,384,329.49
1,439,553.58
1,496,741.34
1,555,962.58
1,617,289.62
1,680,797.33
1,746,563.25
1,814,667.68
1,885,193.77
1,958,227.63
2,033,858.44
2,112,178.53
2,193,283.54

SALDO
35,000,000
34,111,260
33,184,919
32,219,638
31,214,034
30,166,672
29,076,069
27,940,685
26,758,930
25,529,153
24,249,648
22,918,647
21,534,317
20,094,764
18,598,022
17,042,060
15,424,770
13,743,973
11,997,410
10,182,742
8,297,548
6,339,321
4,305,462
2,193,284
(0)

f de caja
(35,000,000)
2,133,272.48
2,139,272.48
2,145,272.48
2,151,272.48
2,157,272.48
2,163,272.48
2,169,272.48
2,175,272.48
2,181,272.48
2,187,272.48
2,193,272.48
2,199,272.48
2,205,272.48
2,211,272.48
2,217,272.48
2,223,272.48
2,229,272.48
2,235,272.48
2,241,272.48
2,247,272.48
2,253,272.48
2,259,272.48
2,265,272.48
2,271,272.48

3.55581%

Prestamo
45,000,000
PLAZO
7 aos
TASA
20% anual
F DE PAGO cuotas mensuales crecientes en
5%
tasa tv
1.53095%
#de cuotas
84
cuota
98,724
N

CUOTA
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

98,724.01
103660.2124
108843.223
114285.3842
119999.6534
125999.6361
132299.6179
138914.5988
145860.3287
153153.3451
160811.0124
168851.563
177294.1412
186158.8482
195466.7906
205240.1302
215502.1367
226277.2435
237591.1057
249470.661
261944.194
275041.4037
288793.4739
303233.1476

INTERES
688926.172
697961.855
707060.299
716218.685
725433.965
734702.844
744021.768
753386.91
762794.156
772239.086
781716.961
791222.702
800750.875
810295.667
819850.871
829409.861
838965.569
848510.464
858036.525
867535.216
876997.457
886413.597
895773.382
905065.923

ABONO
(590,202)
(594,302)
(598,217)
(601,933)
(605,434)
(608,703)
(611,722)
(614,472)
(616,934)
(619,086)
(620,906)
(622,371)
(623,457)
(624,137)
(624,384)
(624,170)
(623,463)
(622,233)
(620,445)
(618,065)
(615,053)
(611,372)
(606,980)
(601,833)

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59

318394.805
334314.5452
351030.2725
368581.7861
387010.8754
406361.4192
426679.4901
448013.4646
470414.1379
493934.8448
518631.587
544563.1664
571791.3247
600380.8909
630399.9355
661919.9322
695015.9288
729766.7253
766255.0616
804567.8146
844796.2054
887036.0156
931387.8164
977957.2072
1026855.068
1078197.821
1132107.712
1188713.098
1248148.753
1310556.19
1376084
1444888.2
1517132.61
1592989.24
1672638.702

914279.664
923402.345
932420.968
941321.751
950090.097
958710.542
967166.714
975441.288
983515.928
991371.245
998986.733
1006340.72
1013410.29
1020171.24
1026598.01
1032663.59
1038339.48
1043595.58
1048400.13
1052719.62
1056518.7
1059760.06
1062404.37
1064410.16
1065733.71
1066328.92
1066147.22
1065137.4
1063245.52
1060414.75
1056585.22
1051693.86
1045674.26
1038456.48
1029966.88

(595,885)
(589,088)
(581,391)
(572,740)
(563,079)
(552,349)
(540,487)
(527,428)
(513,102)
(497,436)
(480,355)
(461,778)
(441,619)
(419,790)
(396,198)
(370,744)
(343,324)
(313,829)
(282,145)
(248,152)
(211,722)
(172,724)
(131,017)
(86,453)
(38,879)
11,869
65,960
123,576
184,903
250,141
319,499
393,194
471,458
554,533
642,672

60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84

1756270.637
1844084.169
1936288.377
2033102.796
2134757.936
2241495.833
2353570.625
2471249.156
2594811.614
2724552.194
2860779.804
3003818.794
3154009.734
3311710.221
3477295.732
3651160.518
3833718.544
4025404.471
4226674.695
4438008.43
4659908.851
4892904.294
5137549.509
5394426.984
5664148.333

1020127.92
1008857.96
996071.09
981676.861
965580.086
947680.593
927872.966
906046.29
882083.863
855862.908
827254.265
796122.065
762323.397
725707.946
686117.62
643386.161
597338.729
547791.467
494551.054
437414.217
376167.238
310585.422
240432.546
165460.279
85407.5672

736,143
835,226
940,217
1,051,426
1,169,178
1,293,815
1,425,698
1,565,203
1,712,728
1,868,689
2,033,526
2,207,697
2,391,686
2,586,002
2,791,178
3,007,774
3,236,380
3,477,613
3,732,124
4,000,594
4,283,742
4,582,319
4,897,117
5,228,967
5,578,741

SALDO
f de caja
45,000,000
(45,000,000)
45,590,202
98,724.01
46,184,504
103,660.21
46,782,721
108,843.22
47,384,654
114,285.38
47,990,088
119,999.65
48,598,792
125,999.64
49,210,514
132,299.62
49,824,986
138,914.60
50,441,920
145,860.33
51,061,006
153,153.35
51,681,912
160,811.01
52,304,283
168,851.56
52,927,740
177,294.14
53,551,876
186,158.85
54,176,260
195,466.79
54,800,430
205,240.13
55,423,894
215,502.14
56,046,127
226,277.24
56,666,572
237,591.11
57,284,637
249,470.66
57,899,690
261,944.19
58,511,062
275,041.40
59,118,042
288,793.47
59,719,875
303,233.15

60,315,760
60,904,848
61,486,238
62,058,978
62,622,057
63,174,407
63,714,894
64,242,322
64,755,423
65,252,860
65,733,215
66,194,993
66,636,612
67,056,402
67,452,600
67,823,344
68,166,667
68,480,496
68,762,641
69,010,793
69,222,515
69,395,239
69,526,256
69,612,709
69,651,588
69,639,719
69,573,758
69,450,182
69,265,279
69,015,138
68,695,639
68,302,445
67,830,986
67,276,454
66,633,782

318,394.80
334,314.55
351,030.27
368,581.79
387,010.88
406,361.42
426,679.49
448,013.46
470,414.14
493,934.84
518,631.59
544,563.17
571,791.32
600,380.89
630,399.94
661,919.93
695,015.93
729,766.73
766,255.06
804,567.81
844,796.21
887,036.02
931,387.82
977,957.21
1,026,855.07
1,078,197.82
1,132,107.71
1,188,713.10
1,248,148.75
1,310,556.19
1,376,084.00
1,444,888.20
1,517,132.61
1,592,989.24
1,672,638.70

65,897,639
65,062,413
64,122,196
63,070,770
61,901,592
60,607,777
59,182,079
57,616,876
55,904,148
54,035,459
52,001,933
49,794,237
47,402,550
44,816,548
42,025,370
39,017,596
35,781,216
32,303,603
28,571,479
24,570,885
20,287,143
15,704,824
10,807,707
5,578,741
(0)

1,756,270.64
1,844,084.17
1,936,288.38
2,033,102.80
2,134,757.94
2,241,495.83
2,353,570.62
2,471,249.16
2,594,811.61
2,724,552.19
2,860,779.80
3,003,818.79
3,154,009.73
3,311,710.22
3,477,295.73
3,651,160.52
3,833,718.54
4,025,404.47
4,226,674.70
4,438,008.43
4,659,908.85
4,892,904.29
5,137,549.51
5,394,426.98
5,664,148.33
1.53095%

Prestamo
50,000,000
PLAZO
10 aos
TASA
15% anual
F DE PAGO cuotas mensuales crecientes que se incrementan cada ao
100,000
tasa tv
1.17149%
#de cuotas
120
cuota
439,754
N

CUOTA
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

INTERES
439,754
439,754
439,754
439,754
439,754
439,754
439,754
439,754
439,754
439,754
439,754
439,754
539,754
539,754
539,754
539,754
539,754
539,754
539,754
539,754
539,754
539,754
539,754
539,754

585745.846
587456.126
589186.442
590937.028
592708.122
594499.965
596312.798
598146.869
600002.426
601879.721
603779.008
605700.545
607644.592
608439.923
609244.57
610058.644
610882.255
611715.514
612558.535
613411.431
614274.32
615147.317
616030.541
616924.112

ABONO
(145,992)
(147,702)
(149,432)
(151,183)
(152,954)
(154,746)
(156,559)
(158,393)
(160,248)
(162,126)
(164,025)
(165,946)
(67,890)
(68,686)
(69,490)
(70,304)
(71,128)
(71,961)
(72,804)
(73,657)
(74,520)
(75,393)
(76,276)
(77,170)

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59

639,754
639,754
639,754
639,754
639,754
639,754
639,754
639,754
639,754
639,754
639,754
639,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
839,754
839,754
839,754
839,754
839,754
839,754
839,754
839,754
839,754
839,754
839,754

617828.151
617571.289
617311.418
617048.503
616782.507
616513.396
616241.132
615965.678
615686.997
615405.052
615119.804
614831.214
614539.243
613072.36
611588.293
610086.84
608567.798
607030.96
605476.118
603903.061
602311.577
600701.448
599072.456
597424.381
595756.999
592898.592
590006.699
587080.928
584120.881
581126.158
578096.352
575031.052
571929.843
568792.302
565618.006

21,926
22,183
22,443
22,706
22,972
23,241
23,513
23,789
24,067
24,349
24,634
24,923
125,215
126,682
128,166
129,667
131,186
132,723
134,278
135,851
137,443
139,053
140,682
142,330
243,997
246,856
249,748
252,673
255,633
258,628
261,658
264,723
267,824
270,962
274,136

60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94

839,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754

562406.524
559157.418
554698.759
550187.866
545624.129
541006.928
536335.637
531609.622
526828.242
521990.849
517096.786
512145.389
507135.987
502067.901
495768.95
489396.208
482948.81
476425.881
469826.537
463149.882
456395.01
449561.005
442646.941
435651.879
428574.871
421414.956
412999.671
404485.802
395872.194
387157.678
378341.072
369421.18
360396.793
351266.686
342029.62

277,348
380,597
385,055
389,566
394,130
398,747
403,419
408,145
412,926
417,763
422,657
427,609
432,618
537,686
543,985
550,358
556,805
563,328
569,928
576,604
583,359
590,193
597,107
604,102
611,179
718,339
726,755
735,268
743,882
752,597
761,413
770,333
779,357
788,488
797,725

95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120

1,139,754
1,139,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754

332684.343
323229.586
313664.068
302814.999
291838.834
280734.085
269499.244
258132.787
246633.174
234998.844
223228.218
211319.701
199271.676
187082.51
174750.548
161102.627
147294.822
133325.259
119192.044
104893.26
90426.9668
75791.2021
60983.9805
46003.2936
30847.1092
15513.3713

807,070
816,525
926,090
936,939
947,915
959,020
970,255
981,621
993,121
1,004,755
1,016,526
1,028,435
1,040,483
1,052,672
1,165,004
1,178,652
1,192,459
1,206,429
1,220,562
1,234,861
1,249,327
1,263,963
1,278,770
1,293,751
1,308,907
1,324,241

crementan cada ao

SALDO
f de caja
50,000,000 (50,000,000)
50,145,992
439,754
50,293,694
439,754
50,443,126
439,754
50,594,309
439,754
50,747,263
439,754
50,902,008
439,754
51,058,567
439,754
51,216,960
439,754
51,377,208
439,754
51,539,333
439,754
51,703,358
439,754
51,869,304
439,754
51,937,195
539,754
52,005,881
539,754
52,075,371
539,754
52,145,675
539,754
52,216,803
539,754
52,288,765
539,754
52,361,569
539,754
52,435,226
539,754
52,509,746
539,754
52,585,140
539,754
52,661,416
539,754
52,738,586
539,754

52,716,660
52,694,477
52,672,034
52,649,328
52,626,357
52,603,116
52,579,603
52,555,814
52,531,747
52,507,398
52,482,763
52,457,840
52,332,626
52,205,944
52,077,778
51,948,110
51,816,924
51,684,201
51,549,923
51,414,072
51,276,629
51,137,576
50,996,894
50,854,565
50,610,567
50,363,712
50,113,964
49,861,291
49,605,658
49,347,030
49,085,372
48,820,649
48,552,824
48,281,862
48,007,726

639,754
639,754
639,754
639,754
639,754
639,754
639,754
639,754
639,754
639,754
639,754
639,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
739,754
839,754
839,754
839,754
839,754
839,754
839,754
839,754
839,754
839,754
839,754
839,754

47,730,378
47,349,782
46,964,726
46,575,160
46,181,030
45,782,283
45,378,864
44,970,719
44,557,793
44,140,030
43,717,373
43,289,764
42,857,146
42,319,459
41,775,474
41,225,116
40,668,311
40,104,982
39,535,055
38,958,450
38,375,091
37,784,898
37,187,791
36,583,688
35,972,509
35,254,170
34,527,415
33,792,147
33,048,265
32,295,668
31,534,255
30,763,922
29,984,565
29,196,077
28,398,353

839,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
939,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,039,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754
1,139,754

27,591,283
26,774,758
25,848,668
24,911,729
23,963,814
23,004,793
22,034,538
21,052,917
20,059,796
19,055,041
18,038,515
17,010,080
15,969,598
14,916,926
13,751,922
12,573,271
11,380,811
10,174,382
8,953,820
7,718,959
6,469,632
5,205,669
3,926,899
2,633,148
1,324,241
(0)

1,139,754
1,139,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,239,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1,339,754
1.1715%

Apartamento
150000000
financiacion
70% 105,000,000.0
Plazo
15 aos
Tasa uvr
9% EA
uvr hoy
208.1498 $/uvr
Inflacion
4% EA
forma de pago
cuotas mensuales iguales en uvr
COVERTIR TASA
tasa mes
0.7207%
inf mes
0.3274%
credito uvr
504444.395
cuota uvr
$ 5,011.56

Cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56

TABLA EN UVR
Interes
Abono
3635.69
3625.78
3615.79
3605.73
3595.60
3585.39
3575.11
3564.76
3554.33
3543.83
3533.25
3522.60
3511.87
3501.06
3490.17
3479.21
3468.16
3457.04
3445.83

1375.86
1385.78
1395.77
1405.83
1415.96
1426.16
1436.44
1446.80
1457.22
1467.73
1478.30
1488.96
1499.69
1510.50
1521.39
1532.35
1543.40
1554.52
1565.72

Saldo
504444.395
503068.53
501682.75
500286.99
498881.16
497465.20
496039.04
494602.59
493155.80
491698.57
490230.85
488752.54
487263.58
485763.89
484253.39
482732.01
481199.66
479656.26
478101.74
476536.02

20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54

$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56

3434.55
3423.18
3411.74
3400.20
3388.59
3376.89
3365.11
3353.25
3341.29
3329.26
3317.13
3304.92
3292.62
3280.23
3267.75
3255.18
3242.52
3229.77
3216.93
3204.00
3190.97
3177.85
3164.63
3151.32
3137.91
3124.41
3110.81
3097.11
3083.31
3069.41
3055.42
3041.32
3027.12
3012.82
2998.41

1577.01
1588.37
1599.82
1611.35
1622.97
1634.66
1646.44
1658.31
1670.26
1682.30
1694.43
1706.64
1718.94
1731.33
1743.81
1756.37
1769.03
1781.78
1794.62
1807.56
1820.59
1833.71
1846.92
1860.24
1873.64
1887.15
1900.75
1914.45
1928.25
1942.14
1956.14
1970.24
1984.44
1998.74
2013.15

474959.01
473370.64
471770.81
470159.46
468536.50
466901.83
465255.39
463597.08
461926.82
460244.52
458550.09
456843.45
455124.51
453393.19
451649.38
449893.01
448123.97
446342.19
444547.57
442740.01
440919.42
439085.71
437238.79
435378.55
433504.91
431617.76
429717.02
427802.57
425874.32
423932.18
421976.04
420005.80
418021.36
416022.62
414009.47

55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56

2983.90
2969.29
2954.57
2939.74
2924.81
2909.77
2894.62
2879.36
2864.00
2848.52
2832.93
2817.23
2801.41
2785.48
2769.44
2753.28
2737.00
2720.61
2704.10
2687.47
2670.72
2653.84
2636.85
2619.74
2602.50
2585.14
2567.65
2550.03
2532.29
2514.42
2496.43
2478.30
2460.04
2441.65
2423.13

2027.66
2042.27
2056.99
2071.82
2086.75
2101.79
2116.94
2132.19
2147.56
2163.04
2178.63
2194.33
2210.15
2226.08
2242.12
2258.28
2274.55
2290.95
2307.46
2324.09
2340.84
2357.71
2374.71
2391.82
2409.06
2426.42
2443.91
2461.52
2479.26
2497.13
2515.13
2533.26
2551.52
2569.91
2588.43

411981.82
409939.55
407882.56
405810.74
403723.99
401622.20
399505.27
397373.08
395225.52
393062.48
390883.85
388689.52
386479.37
384253.30
382011.18
379752.90
377478.34
375187.40
372879.94
370555.84
368215.00
365857.29
363482.59
361090.77
358681.71
356255.28
353811.38
351349.85
348870.59
346373.45
343858.32
341325.06
338773.55
336203.64
333615.21

90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124

$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56

2404.47
2385.68
2366.76
2347.70
2328.50
2309.16
2289.68
2270.06
2250.30
2230.40
2210.36
2190.17
2169.84
2149.35
2128.73
2107.95
2087.02
2065.94
2044.71
2023.33
2001.79
1980.10
1958.25
1936.24
1914.08
1891.76
1869.27
1846.62
1823.81
1800.84
1777.70
1754.39
1730.91
1707.27
1683.45

2607.08
2625.87
2644.80
2663.86
2683.06
2702.40
2721.88
2741.49
2761.25
2781.15
2801.20
2821.39
2841.72
2862.20
2882.83
2903.61
2924.54
2945.61
2966.84
2988.23
3009.76
3031.46
3053.31
3075.31
3097.48
3119.80
3142.29
3164.93
3187.74
3210.72
3233.86
3257.17
3280.64
3304.29
3328.10

331008.13
328382.25
325737.45
323073.59
320390.53
317688.13
314966.26
312224.76
309463.51
306682.36
303881.16
301059.77
298218.05
295355.85
292473.02
289569.41
286644.87
283699.25
280732.41
277744.18
274734.42
271702.96
268649.66
265574.34
262476.87
259357.07
256214.78
253049.84
249862.10
246651.38
243417.52
240160.35
236879.71
233575.42
230247.32

125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159

$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56

1659.47
1635.31
1610.97
1586.46
1561.78
1536.92
1511.87
1486.65
1461.24
1435.66
1409.88
1383.92
1357.78
1331.44
1304.92
1278.21
1251.30
1224.20
1196.90
1169.41
1141.72
1113.82
1085.73
1057.44
1028.94
1000.23
971.32
942.20
912.88
883.33
853.58
823.61
793.43
763.03
732.41

3352.09
3376.25
3400.58
3425.09
3449.78
3474.64
3499.68
3524.91
3550.31
3575.90
3601.67
3627.63
3653.78
3680.11
3706.64
3733.35
3760.26
3787.36
3814.66
3842.15
3869.84
3897.73
3925.82
3954.12
3982.62
4011.32
4040.23
4069.35
4098.68
4128.22
4157.98
4187.94
4218.13
4248.53
4279.15

226895.23
223518.98
220118.39
216693.30
213243.52
209768.88
206269.20
202744.29
199193.97
195618.07
192016.40
188388.77
184734.99
181054.88
177348.24
173614.89
169854.63
166067.27
162252.62
158410.47
154540.62
150642.89
146717.07
142762.95
138780.33
134769.01
130728.77
126659.42
122560.74
118432.52
114274.54
110086.60
105868.47
101619.94
97340.79

160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180

$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56
$ 5,011.56

701.57
670.50
639.22
607.70
575.96
543.99
511.79
479.36
446.70
413.80
380.66
347.28
313.67
279.81
245.71
211.36
176.76
141.91
106.82
71.47
35.86

4309.99
4341.05
4372.34
4403.85
4435.59
4467.56
4499.76
4532.19
4564.86
4597.76
4630.90
4664.27
4697.89
4731.75
4765.85
4800.20
4834.80
4869.64
4904.74
4940.09
4975.70

93030.80
88689.75
84317.41
79913.56
75477.96
71010.40
66510.64
61978.44
57413.59
52815.83
48184.93
43520.66
38822.77
34091.02
29325.17
24524.97
19690.17
14820.53
9915.79
4975.70
0.00

UVR PROY
208.1498
208.8312
209.5149
210.2008
210.8889
211.5793
212.2720
212.9669
213.6641
214.3636
215.0654
215.7694
216.4758
217.1845
217.8955
218.6088
219.3245
220.0425
220.7629
221.4856

Cuota $
1046569.57
1049995.77
1053433.18
1056881.85
1060341.81
1063813.09
1067295.74
1070789.78
1074295.27
1077812.23
1081340.71
1084880.74
1088432.36
1091995.6
1095570.51
1099157.12
1102755.48
1106365.61
1109987.57

TABLA EN PESOS
Interes
Abono
1102989.09
1103581.76
1104144.66
1104677.37
1105179.44
1105650.45
1106089.93
1106497.45
1106872.55
1107214.76
1107523.63
1107798.67
1108039.41
1108245.38
1108416.08
1108551.02
1108649.7
1108711.61
1108736.26

-56419.516
-53585.988
-50711.477
-47795.518
-44837.637
-41837.358
-38794.198
-35707.669
-32577.279
-29402.529
-26182.916
-22917.93
-19607.058
-16249.779
-12845.568
-9393.8935
-5894.2187
-2346.001
1251.30815

Saldo
105,000,000.0
105,056,419.5
105,110,005.5
105,160,717.0
105,208,512.5
105,253,350.1
105,295,187.5
105,333,981.7
105,369,689.4
105,402,266.6
105,431,669.2
105,457,852.1
105,480,770.0
105,500,377.1
105,516,626.9
105,529,472.4
105,538,866.3
105,544,760.5
105,547,106.5
105,545,855.2

222.2107
222.9381
223.6680
224.4002
225.1348
225.8719
226.6113
227.3532
228.0975
228.8442
229.5934
230.3450
231.0991
231.8556
232.6147
233.3762
234.1402
234.9067
235.6758
236.4473
237.2214
237.9980
238.7771
239.5588
240.3431
241.1299
241.9193
242.7113
243.5058
244.3030
245.1028
245.9052
246.7102
247.5179
248.3282

1113621.38
1117267.08
1120924.72
1124594.34
1128275.97
1131969.65
1135675.42
1139393.33
1143123.41
1146865.7
1150620.24
1154387.07
1158166.23
1161957.77
1165761.71
1169578.11
1173407.01
1177248.44
1181102.44
1184969.06
1188848.34
1192740.32
1196645.05
1200562.55
1204492.88
1208436.08
1212392.18
1216361.24
1220343.29
1224338.37
1228346.54
1232367.83
1236402.28
1240449.94
1244510.85

1108723.11
1108671.66
1108581.37
1108451.7
1108282.13
1108072.1
1107821.07
1107528.47
1107193.74
1106816.31
1106395.6
1105931.04
1105422.02
1104867.96
1104268.25
1103622.29
1102929.44
1102189.1
1101400.63
1100563.39
1099676.74
1098740.02
1097752.58
1096713.75
1095622.85
1094479.21
1093282.13
1092030.92
1090724.87
1089363.27
1087945.41
1086470.54
1084937.94
1083346.86
1081696.54

4898.26317
8595.42435
12343.358
16142.6366
19993.8388
23897.5491
27854.3588
31864.8651
35929.6719
40049.3894
44224.6344
48456.0303
52744.2072
57089.8019
61493.4581
65955.8263
70477.5641
75059.3361
79701.8137
84405.6761
89171.6092
94000.3066
98892.4691
103848.805
108870.031
113956.869
119110.053
124330.32
129618.417
134975.101
140401.133
145897.286
151464.339
157103.079
162814.304

105,540,957.0
105,532,361.5
105,520,018.2
105,503,875.5
105,483,881.7
105,459,984.2
105,432,129.8
105,400,264.9
105,364,335.3
105,324,285.9
105,280,061.2
105,231,605.2
105,178,861.0
105,121,771.2
105,060,277.7
104,994,321.9
104,923,844.3
104,848,785.0
104,769,083.2
104,684,677.5
104,595,505.9
104,501,505.6
104,402,613.1
104,298,764.3
104,189,894.3
104,075,937.4
103,956,827.4
103,832,497.1
103,702,878.6
103,567,903.5
103,427,502.4
103,281,605.1
103,130,140.8
102,973,037.7
102,810,223.4

249.1412
249.9568
250.7751
251.5960
252.4197
253.2461
254.0751
254.9069
255.7414
256.5786
257.4186
258.2613
259.1068
259.9550
260.8061
261.6599
262.5165
263.3759
264.2381
265.1032
265.9711
266.8418
267.7153
268.5918
269.4711
270.3532
271.2383
272.1263
273.0171
273.9109
274.8076
275.7073
276.6099
277.5154
278.4240

1248585.05
1252672.59
1256773.52
1260887.87
1265015.69
1269157.02
1273311.91
1277480.4
1281662.54
1285858.37
1290067.93
1294291.28
1298528.45
1302779.5
1307044.46
1311323.38
1315616.31
1319923.3
1324244.39
1328579.62
1332929.04
1337292.7
1341670.65
1346062.93
1350469.59
1354890.68
1359326.24
1363776.32
1368240.97
1372720.23
1377214.16
1381722.8
1386246.2
1390784.41
1395337.48

1079986.24
1078215.16
1076382.55
1074487.6
1072529.53
1070507.53
1068420.78
1066268.47
1064049.76
1061763.82
1059409.78
1056986.79
1054493.99
1051930.49
1049295.41
1046587.84
1043806.89
1040951.62
1038021.12
1035014.44
1031930.64
1028768.76
1025527.82
1022206.85
1018804.85
1015320.82
1011753.76
1008102.63
1004366.4
1000544.02
996634.437
992636.577
988549.359
984371.69
980102.463

168598.817
174457.432
180390.972
186400.267
192486.157
198649.49
204891.125
211211.928
217612.776
224094.553
230658.155
237304.487
244034.462
250849.005
257749.049
264735.538
271809.426
278971.677
286223.264
293565.173
300998.399
308523.947
316142.834
323856.087
331664.744
339569.855
347572.479
355673.69
363874.569
372176.212
380579.725
389086.225
397696.844
406412.722
415235.015

102,641,624.6
102,467,167.2
102,286,776.2
102,100,375.9
101,907,889.8
101,709,240.3
101,504,349.1
101,293,137.2
101,075,524.4
100,851,429.9
100,620,771.7
100,383,467.2
100,139,432.8
99,888,583.8
99,630,834.7
99,366,099.2
99,094,289.8
98,815,318.1
98,529,094.8
98,235,529.6
97,934,531.2
97,626,007.3
97,309,864.5
96,986,008.4
96,654,343.6
96,314,773.8
95,967,201.3
95,611,527.6
95,247,653.0
94,875,476.8
94,494,897.1
94,105,810.9
93,708,114.0
93,301,701.3
92,886,466.3

279.3354
280.2499
281.1674
282.0878
283.0113
283.9378
284.8674
285.8000
286.7356
287.6743
288.6161
289.5609
290.5089
291.4599
292.4141
293.3714
294.3318
295.2953
296.2621
297.2320
298.2050
299.1813
300.1607
301.1433
302.1292
303.1183
304.1106
305.1062
306.1051
307.1072
308.1126
309.1212
310.1332
311.1485
312.1671

1399905.45
1404488.38
1409086.31
1413699.29
1418327.37
1422970.61
1427629.04
1432302.73
1436991.71
1441696.05
1446415.79
1451150.98
1455901.67
1460667.91
1465449.76
1470247.26
1475060.47
1479889.43
1484734.2
1489594.84
1494471.38
1499363.89
1504272.42
1509197.02
1514137.74
1519094.63
1524067.75
1529057.15
1534062.88
1539085.01
1544123.57
1549178.63
1554250.24
1559338.45
1564443.32

975740.561
971284.854
966734.199
962087.442
957343.414
952500.935
947558.812
942515.838
937370.795
932122.448
926769.551
921310.845
915745.056
910070.895
904287.062
898392.24
892385.098
886264.293
880028.464
873676.237
867206.223
860617.017
853907.199
847075.335
840119.973
833039.647
825832.874
818498.156
811033.976
803438.805
795711.093
787849.276
779851.772
771716.981
763443.286

424164.889
433203.522
442352.107
451611.846
460983.958
470469.671
480070.23
489786.889
499620.919
509573.603
519646.237
529840.132
540156.612
550597.016
561162.696
571855.019
582675.368
593625.137
604705.739
615918.6
627265.16
638746.876
650365.221
662121.682
674017.762
686054.981
698234.874
710558.994
723028.909
735646.203
748412.478
761329.354
774398.466
787621.468
801000.031

92,462,301.4
92,029,097.9
91,586,745.8
91,135,133.9
90,674,150.0
90,203,680.3
89,723,610.1
89,233,823.2
88,734,202.3
88,224,628.7
87,704,982.4
87,175,142.3
86,634,985.7
86,084,388.7
85,523,226.0
84,951,371.0
84,368,695.6
83,775,070.4
83,170,364.7
82,554,446.1
81,927,180.9
81,288,434.1
80,638,068.8
79,975,947.2
79,301,929.4
78,615,874.4
77,917,639.6
77,207,080.6
76,484,051.6
75,748,405.4
74,999,993.0
74,238,663.6
73,464,265.1
72,676,643.7
71,875,643.6

313.1891
314.2144
315.2430
316.2751
317.3105
318.3493
319.3914
320.4371
321.4861
322.5385
323.5945
324.6538
325.7166
326.7830
327.8528
328.9261
330.0029
331.0832
332.1671
333.2545
334.3455
335.4401
336.5382
337.6400
338.7453
339.8543
340.9669
342.0831
343.2030
344.3266
345.4538
346.5847
347.7193
348.8577
349.9998

1569564.9
1574703.24
1579858.41
1585030.46
1590219.44
1595425.4
1600648.41
1605888.51
1611145.78
1616420.25
1621711.99
1627021.05
1632347.49
1637691.37
1643052.75
1648431.68
1653828.21
1659242.42
1664674.34
1670124.05
1675591.61
1681077.06
1686580.47
1692101.89
1697641.39
1703199.03
1708774.86
1714368.94
1719981.34
1725612.11
1731261.32
1736929.02
1742615.27
1748320.14
1754043.68

755029.055
746472.635
737772.355
728926.529
719933.45
710791.394
701498.616
692053.355
682453.829
672698.238
662784.761
652711.558
642476.77
632078.517
621514.898
610783.992
599883.858
588812.533
577568.033
566148.353
554551.466
542775.323
530817.852
518676.961
506350.534
493836.43
481132.49
468236.527
455146.332
441859.673
428374.292
414687.91
400798.219
386702.89
372399.566

814535.842
828230.61
842086.058
856103.929
870285.985
884634.007
899149.792
913835.159
928691.946
943722.01
958927.226
974309.491
989870.723
1005612.86
1021537.85
1037647.68
1053944.36
1070429.88
1087106.31
1103975.7
1121040.14
1138301.73
1155762.61
1173424.93
1191290.86
1209362.6
1227642.37
1246132.42
1264835.01
1283752.44
1302887.03
1322241.11
1341817.05
1361617.25
1381644.12

71,061,107.8
70,232,877.2
69,390,791.1
68,534,687.2
67,664,401.2
66,779,767.2
65,880,617.4
64,966,782.3
64,038,090.3
63,094,368.3
62,135,441.1
61,161,131.6
60,171,260.9
59,165,648.0
58,144,110.2
57,106,462.5
56,052,518.1
54,982,088.2
53,894,981.9
52,791,006.2
51,669,966.1
50,531,664.3
49,375,901.7
48,202,476.8
47,011,185.9
45,801,823.3
44,574,181.0
43,328,048.6
42,063,213.5
40,779,461.1
39,476,574.1
38,154,333.0
36,812,515.9
35,450,898.7
34,069,254.6

351.1456
352.2951
353.4484
354.6055
355.7664
356.9311
358.0996
359.2719
360.4481
361.6281
362.8120
363.9997
365.1914
366.3869
367.5864
368.7898
369.9971
371.2084
372.4236
373.6428
374.8660

1759785.97
1765547.05
1771326.99
1777125.85
1782943.7
1788780.6
1794636.6
1800511.77
1806406.18
1812319.88
1818252.95
1824205.43
1830177.41
1836168.93
1842180.07
1848210.89
1854261.45
1860331.82
1866422.06
1872532.24
1878662.42

357885.867
343159.386
328217.69
313058.321
297678.792
282076.592
266249.182
250193.995
233908.437
217389.886
200635.692
183643.176
166409.63
148932.319
131208.475
113235.304
95009.9785
76529.6434
57791.4117
38792.3652
19529.555
151050621

1401900.1
1422387.66
1443109.3
1464067.53
1485264.91
1506704
1528387.42
1550317.78
1572497.74
1594930
1617617.25
1640562.26
1663767.78
1687236.61
1710971.59
1734975.58
1759251.47
1783802.18
1808630.65
1833739.88
1859132.87
105000000

32,667,354.5
31,244,966.8
29,801,857.5
28,337,790.0
26,852,525.1
25,345,821.0
23,817,433.6
22,267,115.9
20,694,618.1
19,099,688.1
17,482,070.9
15,841,508.6
14,177,740.8
12,490,504.2
10,779,532.6
9,044,557.0
7,285,305.6
5,501,503.4
3,692,872.7
1,859,132.9
(0.0)

Apartamento
150000000
financiacion
70% ###########
Plazo
15 aos
Tasa uvr
9% EA
uvr hoy
208.1498 $/uvr
Inflacion
4% EA
forma de pago
ABONOS MENSUALES IGUALES EN UVR
COVERTIR TASA
tasa mes
0.7207%
inf mes
0.3274%
credito uvr
504444.40
ABONO UVR $ 2,802.47

Cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

$ 6,438.16
$ 6,417.96
$ 6,397.77
$ 6,377.57
$ 6,357.37
$ 6,337.17
$ 6,316.97
$ 6,296.77
$ 6,276.58
$ 6,256.38
$ 6,236.18
$ 6,215.98
$ 6,195.78
$ 6,175.58
$ 6,155.39
$ 6,135.19
$ 6,114.99
$ 6,094.79
$ 6,074.59

TABLA EN UVR
Interes
Abono
3635.693852
3615.495553
3595.297254
3575.098955
3554.900655
3534.702356
3514.504057
3494.305758
3474.107459
3453.90916
3433.71086
3413.512561
3393.314262
3373.115963
3352.917664
3332.719365
3312.521065
3292.322766
3272.124467

$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47

Saldo
504444.40
$ 501,641.93
$ 498,839.46
$ 496,036.99
$ 493,234.52
$ 490,432.05
$ 487,629.58
$ 484,827.11
$ 482,024.64
$ 479,222.18
$ 476,419.71
$ 473,617.24
$ 470,814.77
$ 468,012.30
$ 465,209.83
$ 462,407.36
$ 459,604.89
$ 456,802.42
$ 453,999.96
$ 451,197.49

20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54

$ 6,054.40
$ 6,034.20
$ 6,014.00
$ 5,993.80
$ 5,973.60
$ 5,953.40
$ 5,933.21
$ 5,913.01
$ 5,892.81
$ 5,872.61
$ 5,852.41
$ 5,832.21
$ 5,812.02
$ 5,791.82
$ 5,771.62
$ 5,751.42
$ 5,731.22
$ 5,711.02
$ 5,690.83
$ 5,670.63
$ 5,650.43
$ 5,630.23
$ 5,610.03
$ 5,589.83
$ 5,569.64
$ 5,549.44
$ 5,529.24
$ 5,509.04
$ 5,488.84
$ 5,468.64
$ 5,448.45
$ 5,428.25
$ 5,408.05
$ 5,387.85
$ 5,367.65

3251.926168
3231.727869
3211.529569
3191.33127
3171.132971
3150.934672
3130.736373
3110.538074
3090.339774
3070.141475
3049.943176
3029.744877
3009.546578
2989.348278
2969.149979
2948.95168
2928.753381
2908.555082
2888.356783
2868.158483
2847.960184
2827.761885
2807.563586
2787.365287
2767.166987
2746.968688
2726.770389
2706.57209
2686.373791
2666.175492
2645.977192
2625.778893
2605.580594
2585.382295
2565.183996

$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47

$ 448,395.02
$ 445,592.55
$ 442,790.08
$ 439,987.61
$ 437,185.14
$ 434,382.67
$ 431,580.20
$ 428,777.74
$ 425,975.27
$ 423,172.80
$ 420,370.33
$ 417,567.86
$ 414,765.39
$ 411,962.92
$ 409,160.45
$ 406,357.99
$ 403,555.52
$ 400,753.05
$ 397,950.58
$ 395,148.11
$ 392,345.64
$ 389,543.17
$ 386,740.70
$ 383,938.23
$ 381,135.77
$ 378,333.30
$ 375,530.83
$ 372,728.36
$ 369,925.89
$ 367,123.42
$ 364,320.95
$ 361,518.48
$ 358,716.01
$ 355,913.55
$ 353,111.08

55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

$ 5,347.45
$ 5,327.26
$ 5,307.06
$ 5,286.86
$ 5,266.66
$ 5,246.46
$ 5,226.26
$ 5,206.07
$ 5,185.87
$ 5,165.67
$ 5,145.47
$ 5,125.27
$ 5,105.07
$ 5,084.88
$ 5,064.68
$ 5,044.48
$ 5,024.28
$ 5,004.08
$ 4,983.89
$ 4,963.69
$ 4,943.49
$ 4,923.29
$ 4,903.09
$ 4,882.89
$ 4,862.70
$ 4,842.50
$ 4,822.30
$ 4,802.10
$ 4,781.90
$ 4,761.70
$ 4,741.51
$ 4,721.31
$ 4,701.11
$ 4,680.91
$ 4,660.71

2544.985697
2524.787397
2504.589098
2484.390799
2464.1925
2443.994201
2423.795901
2403.597602
2383.399303
2363.201004
2343.002705
2322.804406
2302.606106
2282.407807
2262.209508
2242.011209
2221.81291
2201.61461
2181.416311
2161.218012
2141.019713
2120.821414
2100.623115
2080.424815
2060.226516
2040.028217
2019.829918
1999.631619
1979.43332
1959.23502
1939.036721
1918.838422
1898.640123
1878.441824
1858.243524

$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47

$ 350,308.61
$ 347,506.14
$ 344,703.67
$ 341,901.20
$ 339,098.73
$ 336,296.26
$ 333,493.79
$ 330,691.33
$ 327,888.86
$ 325,086.39
$ 322,283.92
$ 319,481.45
$ 316,678.98
$ 313,876.51
$ 311,074.04
$ 308,271.57
$ 305,469.11
$ 302,666.64
$ 299,864.17
$ 297,061.70
$ 294,259.23
$ 291,456.76
$ 288,654.29
$ 285,851.82
$ 283,049.36
$ 280,246.89
$ 277,444.42
$ 274,641.95
$ 271,839.48
$ 269,037.01
$ 266,234.54
$ 263,432.07
$ 260,629.60
$ 257,827.14
$ 255,024.67

90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124

$ 4,640.51
$ 4,620.32
$ 4,600.12
$ 4,579.92
$ 4,559.72
$ 4,539.52
$ 4,519.32
$ 4,499.13
$ 4,478.93
$ 4,458.73
$ 4,438.53
$ 4,418.33
$ 4,398.13
$ 4,377.94
$ 4,357.74
$ 4,337.54
$ 4,317.34
$ 4,297.14
$ 4,276.94
$ 4,256.75
$ 4,236.55
$ 4,216.35
$ 4,196.15
$ 4,175.95
$ 4,155.75
$ 4,135.56
$ 4,115.36
$ 4,095.16
$ 4,074.96
$ 4,054.76
$ 4,034.57
$ 4,014.37
$ 3,994.17
$ 3,973.97
$ 3,953.77

1838.045225
1817.846926
1797.648627
1777.450328
1757.252029
1737.053729
1716.85543
1696.657131
1676.458832
1656.260533
1636.062233
1615.863934
1595.665635
1575.467336
1555.269037
1535.070738
1514.872438
1494.674139
1474.47584
1454.277541
1434.079242
1413.880943
1393.682643
1373.484344
1353.286045
1333.087746
1312.889447
1292.691147
1272.492848
1252.294549
1232.09625
1211.897951
1191.699652
1171.501352
1151.303053

$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47

$ 252,222.20
$ 249,419.73
$ 246,617.26
$ 243,814.79
$ 241,012.32
$ 238,209.85
$ 235,407.38
$ 232,604.92
$ 229,802.45
$ 226,999.98
$ 224,197.51
$ 221,395.04
$ 218,592.57
$ 215,790.10
$ 212,987.63
$ 210,185.16
$ 207,382.70
$ 204,580.23
$ 201,777.76
$ 198,975.29
$ 196,172.82
$ 193,370.35
$ 190,567.88
$ 187,765.41
$ 184,962.94
$ 182,160.48
$ 179,358.01
$ 176,555.54
$ 173,753.07
$ 170,950.60
$ 168,148.13
$ 165,345.66
$ 162,543.19
$ 159,740.73
$ 156,938.26

125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159

$ 3,933.57
$ 3,913.38
$ 3,893.18
$ 3,872.98
$ 3,852.78
$ 3,832.58
$ 3,812.38
$ 3,792.19
$ 3,771.99
$ 3,751.79
$ 3,731.59
$ 3,711.39
$ 3,691.19
$ 3,671.00
$ 3,650.80
$ 3,630.60
$ 3,610.40
$ 3,590.20
$ 3,570.00
$ 3,549.81
$ 3,529.61
$ 3,509.41
$ 3,489.21
$ 3,469.01
$ 3,448.81
$ 3,428.62
$ 3,408.42
$ 3,388.22
$ 3,368.02
$ 3,347.82
$ 3,327.62
$ 3,307.43
$ 3,287.23
$ 3,267.03
$ 3,246.83

1131.104754
1110.906455
1090.708156
1070.509856
1050.311557
1030.113258
1009.914959
989.7166598
969.5183606
949.3200614
929.1217622
908.923463
888.7251639
868.5268647
848.3285655
828.1302663
807.9319672
787.733668
767.5353688
747.3370696
727.1387704
706.9404713
686.7421721
666.5438729
646.3455737
626.1472745
605.9489754
585.7506762
565.552377
545.3540778
525.1557786
504.9574795
484.7591803
464.5608811
444.3625819

$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47

$ 154,135.79
$ 151,333.32
$ 148,530.85
$ 145,728.38
$ 142,925.91
$ 140,123.44
$ 137,320.97
$ 134,518.51
$ 131,716.04
$ 128,913.57
$ 126,111.10
$ 123,308.63
$ 120,506.16
$ 117,703.69
$ 114,901.22
$ 112,098.75
$ 109,296.29
$ 106,493.82
$ 103,691.35
$ 100,888.88
$ 98,086.41
$ 95,283.94
$ 92,481.47
$ 89,679.00
$ 86,876.53
$ 84,074.07
$ 81,271.60
$ 78,469.13
$ 75,666.66
$ 72,864.19
$ 70,061.72
$ 67,259.25
$ 64,456.78
$ 61,654.31
$ 58,851.85

160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180

$ 3,226.63
$ 3,206.43
$ 3,186.24
$ 3,166.04
$ 3,145.84
$ 3,125.64
$ 3,105.44
$ 3,085.25
$ 3,065.05
$ 3,044.85
$ 3,024.65
$ 3,004.45
$ 2,984.25
$ 2,964.06
$ 2,943.86
$ 2,923.66
$ 2,903.46
$ 2,883.26
$ 2,863.06
$ 2,842.87
$ 2,822.67

424.1642828
403.9659836
383.7676844
363.5693852
343.371086
323.1727869
302.9744877
282.7761885
262.5778893
242.3795901
222.181291
201.9829918
181.7846926
161.5863934
141.3880943
121.1897951
100.9914959
80.79319672
60.59489754
40.39659836
20.19829918

$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47
$ 2,802.47

$ 56,049.38
$ 53,246.91
$ 50,444.44
$ 47,641.97
$ 44,839.50
$ 42,037.03
$ 39,234.56
$ 36,432.10
$ 33,629.63
$ 30,827.16
$ 28,024.69
$ 25,222.22
$ 22,419.75
$ 19,617.28
$ 16,814.81
$ 14,012.34
$ 11,209.88
$ 8,407.41
$ 5,604.94
$ 2,802.47
($ 0.00)

UVR PROY
208.1498
208.831228
209.514887
210.200785
210.888927
211.579323
212.271978
212.966902
213.6641
214.36358
215.065351
215.769419
216.475792
217.184477
217.895483
218.608816
219.324484
220.042496
220.762858
221.485578

Cuota $
$ 1,344,489.43
$ 1,344,659.09
$ 1,344,815.46
$ 1,344,958.44
$ 1,345,087.94
$ 1,345,203.87
$ 1,345,306.15
$ 1,345,394.68
$ 1,345,469.37
$ 1,345,530.14
$ 1,345,576.88
$ 1,345,609.50
$ 1,345,627.92
$ 1,345,632.04
$ 1,345,621.76
$ 1,345,596.99
$ 1,345,557.64
$ 1,345,503.62
$ 1,345,434.81

TABLA EN PESOS
Interes
Abono
1102989.09
1100452.21
1097886.9
1095293
1092670.35
1090018.79
1087338.16
1084628.29
1081889.03
1079120.21
1076321.67
1073493.23
1070634.74
1067746.03
1064826.94
1061877.28
1058896.9
1055885.63
1052843.29

$ 241,500.34
$ 244,206.88
$ 246,928.56
$ 249,665.43
$ 252,417.59
$ 255,185.08
$ 257,967.99
$ 260,766.39
$ 263,580.34
$ 266,409.93
$ 269,255.21
$ 272,116.27
$ 274,993.18
$ 277,886.00
$ 280,794.82
$ 283,719.71
$ 286,660.74
$ 289,617.98
$ 292,591.52

222.210664
222.938124
223.667965
224.400196
225.134824
225.871857
226.611302
227.353169
228.097464
228.844195
229.593372
230.345001
231.09909
231.855649
232.614684
233.376204
234.140217
234.906731
235.675754
236.447295
237.221362
237.997963
238.777107
239.558801
240.343054
241.129875
241.919271
242.711252
243.505825
244.303
245.102784
245.905187
246.710217
247.517882
248.328191

$ 1,345,351.14
$ 1,345,252.50
$ 1,345,138.79
$ 1,345,009.92
$ 1,344,865.80
$ 1,344,706.31
$ 1,344,531.36
$ 1,344,340.86
$ 1,344,134.70
$ 1,343,912.79
$ 1,343,675.01
$ 1,343,421.28
$ 1,343,151.48
$ 1,342,865.52
$ 1,342,563.29
$ 1,342,244.69
$ 1,341,909.62
$ 1,341,557.96
$ 1,341,189.63
$ 1,340,804.50
$ 1,340,402.48
$ 1,339,983.45
$ 1,339,547.32
$ 1,339,093.97
$ 1,338,623.29
$ 1,338,135.18
$ 1,337,629.53
$ 1,337,106.23
$ 1,336,565.16
$ 1,336,006.22
$ 1,335,429.30
$ 1,334,834.28
$ 1,334,221.05
$ 1,333,589.51
$ 1,332,939.52

1049769.72
1046664.74
1043528.18
1040359.86
1037159.61
1033927.27
1030662.64
1027365.56
1024035.84
1020673.31
1017277.79
1013849.1
1010387.05
1006891.48
1003362.19
999798.994
996201.719
992570.176
988904.178
985203.54
981468.074
977697.591
973891.902
970050.816
966174.144
962261.694
958313.271
954328.684
950307.736
946250.234
942155.981
938024.779
933856.431
929650.738
925407.499

$ 295,581.42
$ 298,587.76
$ 301,610.62
$ 304,650.06
$ 307,706.18
$ 310,779.04
$ 313,868.73
$ 316,975.31
$ 320,098.87
$ 323,239.48
$ 326,397.22
$ 329,572.18
$ 332,764.43
$ 335,974.04
$ 339,201.11
$ 342,445.70
$ 345,707.90
$ 348,987.79
$ 352,285.45
$ 355,600.96
$ 358,934.40
$ 362,285.86
$ 365,655.42
$ 369,043.15
$ 372,449.15
$ 375,873.49
$ 379,316.26
$ 382,777.54
$ 386,257.42
$ 389,755.99
$ 393,273.32
$ 396,809.50
$ 400,364.62
$ 403,938.77
$ 407,532.03

249.141153
249.956776
250.77507
251.596042
252.419702
253.246058
254.07512
254.906896
255.741395
256.578625
257.418597
258.261319
259.106799
259.955047
260.806072
261.659884
262.51649
263.375901
264.238125
265.103172
265.97105
266.84177
267.715341
268.591771
269.471071
270.353249
271.238315
272.126279
273.01715
273.910937
274.80765
275.707299
276.609892
277.515441
278.423955

$ 1,332,270.99
$ 1,331,583.80
$ 1,330,877.83
$ 1,330,152.97
$ 1,329,409.09
$ 1,328,646.09
$ 1,327,863.85
$ 1,327,062.24
$ 1,326,241.16
$ 1,325,400.47
$ 1,324,540.07
$ 1,323,659.83
$ 1,322,759.63
$ 1,321,839.35
$ 1,320,898.87
$ 1,319,938.07
$ 1,318,956.82
$ 1,317,954.99
$ 1,316,932.47
$ 1,315,889.13
$ 1,314,824.85
$ 1,313,739.49
$ 1,312,632.94
$ 1,311,505.06
$ 1,310,355.73
$ 1,309,184.82
$ 1,307,992.20
$ 1,306,777.74
$ 1,305,541.30
$ 1,304,282.77
$ 1,303,002.01
$ 1,301,698.88
$ 1,300,373.25
$ 1,299,024.99
$ 1,297,653.97

921126.514
916807.582
912450.5
908055.064
903621.07
899148.312
894636.585
890085.681
885495.392
880865.508
876195.82
871486.117
866736.187
861945.817
857114.792
852242.899
847329.921
842375.642
837379.844
832342.307
827262.813
822141.141
816977.068
811770.373
806520.831
801228.217
795892.307
790512.873
785089.687
779622.521
774111.144
768555.327
762954.836
757309.439
751618.903

$ 411,144.48
$ 414,776.22
$ 418,427.33
$ 422,097.90
$ 425,788.02
$ 429,497.78
$ 433,227.26
$ 436,976.56
$ 440,745.77
$ 444,534.97
$ 448,344.25
$ 452,173.72
$ 456,023.45
$ 459,893.54
$ 463,784.08
$ 467,695.17
$ 471,626.89
$ 475,579.35
$ 479,552.63
$ 483,546.83
$ 487,562.04
$ 491,598.35
$ 495,655.87
$ 499,734.69
$ 503,834.90
$ 507,956.60
$ 512,099.89
$ 516,264.86
$ 520,451.62
$ 524,660.25
$ 528,890.86
$ 533,143.55
$ 537,418.42
$ 541,715.56
$ 546,035.07

279.335442
280.249914
281.167379
282.087848
283.01133
283.937836
284.867374
285.799956
286.73559
287.674288
288.616059
289.560913
290.50886
291.45991
292.414074
293.371362
294.331783
295.295349
296.262069
297.231954
298.205014
299.18126
300.160701
301.143349
302.129214
303.118307
304.110637
305.106216
306.105055
307.107163
308.112552
309.121232
310.133215
311.14851
312.167129

$ 1,296,260.05
$ 1,294,843.10
$ 1,293,402.98
$ 1,291,939.55
$ 1,290,452.67
$ 1,288,942.22
$ 1,287,408.04
$ 1,285,850.01
$ 1,284,267.98
$ 1,282,661.81
$ 1,281,031.35
$ 1,279,376.48
$ 1,277,697.04
$ 1,275,992.89
$ 1,274,263.89
$ 1,272,509.90
$ 1,270,730.76
$ 1,268,926.34
$ 1,267,096.49
$ 1,265,241.05
$ 1,263,359.89
$ 1,261,452.85
$ 1,259,519.78
$ 1,257,560.54
$ 1,255,574.97
$ 1,253,562.92
$ 1,251,524.24
$ 1,249,458.78
$ 1,247,366.38
$ 1,245,246.89
$ 1,243,100.15
$ 1,240,926.02
$ 1,238,724.32
$ 1,236,494.91
$ 1,234,237.63

745882.991
740101.468
734274.097
728400.639
722480.856
716514.506
710501.349
704441.141
698333.64
692178.6
685975.776
679724.921
673425.786
667078.123
660681.682
654236.211
647741.457
641197.167
634603.087
627958.96
621264.53
614519.538
607723.725
600876.83
593978.592
587028.749
580027.035
572973.187
565866.937
558708.018
551496.162
544231.099
536912.557
529540.265
522113.948

$ 550,377.06
$ 554,741.63
$ 559,128.88
$ 563,538.91
$ 567,971.82
$ 572,427.71
$ 576,906.70
$ 581,408.87
$ 585,934.34
$ 590,483.20
$ 595,055.58
$ 599,651.56
$ 604,271.25
$ 608,914.77
$ 613,582.21
$ 618,273.69
$ 622,989.31
$ 627,729.17
$ 632,493.40
$ 637,282.09
$ 642,095.36
$ 646,933.31
$ 651,796.05
$ 656,683.71
$ 661,596.37
$ 666,534.17
$ 671,497.20
$ 676,485.59
$ 681,499.44
$ 686,538.87
$ 691,603.99
$ 696,694.92
$ 701,811.76
$ 706,954.65
$ 712,123.68

313.189083
314.214383
315.243039
316.275063
317.310465
318.349257
319.391449
320.437054
321.486081
322.538543
323.59445
324.653815
325.716647
326.782958
327.852761
328.926065
330.002884
331.083227
332.167107
333.254536
334.345525
335.440085
336.538229
337.639967
338.745312
339.854277
340.966871
342.083108
343.202999
344.326556
345.453792
346.584718
347.719346
348.857688
349.999758

$ 1,231,952.32
$ 1,229,638.81
$ 1,227,296.95
$ 1,224,926.59
$ 1,222,527.55
$ 1,220,099.67
$ 1,217,642.79
$ 1,215,156.76
$ 1,212,641.39
$ 1,210,096.53
$ 1,207,522.02
$ 1,204,917.68
$ 1,202,283.34
$ 1,199,618.84
$ 1,196,924.02
$ 1,194,198.69
$ 1,191,442.68
$ 1,188,655.84
$ 1,185,837.98
$ 1,182,988.93
$ 1,180,108.52
$ 1,177,196.57
$ 1,174,252.90
$ 1,171,277.35
$ 1,168,269.72
$ 1,165,229.86
$ 1,162,157.57
$ 1,159,052.67
$ 1,155,914.99
$ 1,152,744.34
$ 1,149,540.55
$ 1,146,303.42
$ 1,143,032.78
$ 1,139,728.44
$ 1,136,390.22

514633.332
507098.141
499508.099
491862.926
484162.343
476406.069
468593.822
460725.319
452800.274
444818.403
436779.418
428683.031
420528.951
412316.889
404046.551
395717.644
387329.874
378882.944
370376.557
361810.413
353184.214
344497.657
335750.44
326942.258
318072.807
309141.779
300148.866
291093.76
281976.148
272795.72
263552.16
254245.155
244874.388
235439.542
225940.296

$ 717,318.98
$ 722,540.67
$ 727,788.86
$ 733,063.66
$ 738,365.20
$ 743,693.60
$ 749,048.97
$ 754,431.44
$ 759,841.12
$ 765,278.13
$ 770,742.60
$ 776,234.65
$ 781,754.39
$ 787,301.95
$ 792,877.46
$ 798,481.04
$ 804,112.81
$ 809,772.90
$ 815,461.42
$ 821,178.52
$ 826,924.30
$ 832,698.91
$ 838,502.46
$ 844,335.09
$ 850,196.92
$ 856,088.08
$ 862,008.70
$ 867,958.91
$ 873,938.84
$ 879,948.62
$ 885,988.39
$ 892,058.27
$ 898,158.40
$ 904,288.90
$ 910,449.92

351.145566
352.295125
353.448448
354.605546
355.766432
356.931119
358.099618
359.271943
360.448106
361.62812
362.811996
363.999748
365.191388
366.38693
367.586385
368.789768
369.997089
371.208364
372.423603
373.642821
374.86603

$ 1,133,017.92
$ 1,129,611.37
$ 1,126,170.36
$ 1,122,694.72
$ 1,119,184.25
$ 1,115,638.77
$ 1,112,058.08
$ 1,108,441.99
$ 1,104,790.30
$ 1,101,102.82
$ 1,097,379.36
$ 1,093,619.72
$ 1,089,823.70
$ 1,085,991.11
$ 1,082,121.74
$ 1,078,215.40
$ 1,074,271.88
$ 1,070,290.99
$ 1,066,272.52
$ 1,062,216.27
$ 1,058,122.03

216376.331
$ 916,641.59
206747.324
$ 922,864.04
197052.953
$ 929,117.41
187292.893
$ 935,401.83
177466.816
$ 941,717.44
167574.397
$ 948,064.37
157615.305
$ 954,442.77
147589.21
$ 960,852.78
137495.78
$ 967,294.52
127334.682
$ 973,768.14
117105.581
$ 980,273.78
106808.14
$ 986,811.58
96442.0217
$ 993,381.68
86006.887
$ 999,984.22
75502.3947 $ 1,006,619.34
64928.2028 $ 1,013,287.19
54283.9674 $ 1,019,987.91
43569.3432 $ 1,026,721.65
32783.9834 $ 1,033,488.54
21927.5397 $ 1,040,288.73
10999.6624 $ 1,047,122.37
122522887 ##############

Saldo
105,000,000.0
104,758,499.7
104,514,292.8
104,267,364.2
104,017,698.8
103,765,281.2
103,510,096.1
103,252,128.1
102,991,361.7
102,727,781.4
102,461,371.5
102,192,116.3
101,920,000.0
101,645,006.8
101,367,120.8
101,086,326.0
100,802,606.3
100,515,945.5
100,226,327.6
99,933,736.0

99,638,154.6
99,339,566.9
99,037,956.2
98,733,306.2
98,425,600.0
98,114,821.0
97,800,952.2
97,483,976.9
97,163,878.1
96,840,638.6
96,514,241.4
96,184,669.2
95,851,904.7
95,515,930.7
95,176,729.6
94,834,283.9
94,488,576.0
94,139,588.2
93,787,302.8
93,431,701.8
93,072,767.4
92,710,481.5
92,344,826.1
91,975,783.0
91,603,333.8
91,227,460.3
90,848,144.1
90,465,366.5
90,079,109.1
89,689,353.1
89,296,079.8
88,899,270.3
88,498,905.7
88,094,966.9
87,687,434.9

87,276,290.4
86,861,514.2
86,443,086.9
86,020,989.0
85,595,200.9
85,165,703.2
84,732,475.9
84,295,499.3
83,854,753.6
83,410,218.6
82,961,874.4
82,509,700.6
82,053,677.2
81,593,783.7
81,129,999.6
80,662,304.4
80,190,677.5
79,715,098.2
79,235,545.5
78,751,998.7
78,264,436.7
77,772,838.3
77,277,182.4
76,777,447.8
76,273,612.9
75,765,656.3
75,253,556.4
74,737,291.5
74,216,839.9
73,692,179.6
73,163,288.8
72,630,145.2
72,092,726.8
71,551,011.3
71,004,976.2

70,454,599.1
69,899,857.5
69,340,728.6
68,777,189.7
68,209,217.9
67,636,790.2
67,059,883.5
66,478,474.6
65,892,540.3
65,302,057.1
64,707,001.5
64,107,349.9
63,503,078.7
62,894,163.9
62,280,581.7
61,662,308.0
61,039,318.7
60,411,589.5
59,779,096.1
59,141,814.0
58,499,718.7
57,852,785.4
57,200,989.3
56,544,305.6
55,882,709.2
55,216,175.1
54,544,677.9
53,868,192.3
53,186,692.8
52,500,154.0
51,808,550.0
51,111,855.1
50,410,043.3
49,703,088.6
48,990,965.0

48,273,646.0
47,551,105.3
46,823,316.5
46,090,252.8
45,351,887.6
44,608,194.0
43,859,145.0
43,104,713.6
42,344,872.5
41,579,594.3
40,808,851.7
40,032,617.1
39,250,862.7
38,463,560.7
37,670,683.3
36,872,202.2
36,068,089.4
35,258,316.5
34,442,855.1
33,621,676.6
32,794,752.3
31,962,053.4
31,123,550.9
30,279,215.8
29,429,018.9
28,572,930.8
27,710,922.1
26,842,963.2
25,969,024.4
25,089,075.8
24,203,087.4
23,311,029.1
22,412,870.7
21,508,581.8
20,598,131.9

19,681,490.3
18,758,626.2
17,829,508.8
16,894,107.0
15,952,389.6
15,004,325.2
14,049,882.4
13,089,029.7
12,121,735.1
11,147,967.0
10,167,693.2
9,180,881.6
8,187,500.0
7,187,515.7
6,180,896.4
5,167,609.2
4,147,621.3
3,120,899.6
2,087,411.1
1,047,122.4
0.0

Apartamento
150000000
financiacion
70% 105,000,000.0
Plazo
15 aos
Tasa uvr
9% EA
uvr hoy
208.1498 $/uvr
Inflacion
4% EA
forma de pago
CUOTAS MENSUAL DECRECIENTE CICLICA POR AO
COVERTIR TASA
tasa mes
0.7207%
inf mes
0.3274%
credito uvr
504444.40
CUOTA
$ 5,101.00

Cuota
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

$ 5,101.00
5084.30
5067.66
5051.07
5034.53
5018.05
5001.62
4985.25
4968.93
4952.66
4936.45
4920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62

TABLA EN UVR
Interes
Abono
3635.693852
3625.132899
3614.616187
3604.143641
3593.715187
3583.330751
3572.990261
3562.693644
3552.440828
3542.231744
3532.06632
3521.944489
3511.866182
3500.412762
3488.997152
3477.619229
3466.278873
3454.975962
3443.710378

$ 1,465.31
$ 1,459.17
$ 1,453.04
$ 1,446.92
$ 1,440.82
$ 1,434.72
$ 1,428.63
$ 1,422.56
$ 1,416.49
$ 1,410.43
$ 1,404.38
$ 1,398.34
$ 1,589.14
$ 1,583.89
$ 1,578.66
$ 1,573.45
$ 1,568.25
$ 1,563.07
$ 1,557.91

20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54

$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05

3432.481998
3421.290706
3410.13638
3399.018903
3387.938156
3376.894021
3364.467814
3352.072404
3339.70762
3327.373291
3315.069243
3302.795305
3290.551305
3278.337072
3266.152433
3253.997217
3241.871252
3229.774366
3216.28782
3202.824429
3189.383967
3175.966206
3162.570918
3149.197876
3135.84685
3122.517611
3109.209931
3095.92358
3082.658327
3069.413942
3054.771626
3040.144136
3025.531185
3010.932484
2996.347745

$ 1,552.77
$ 1,547.64
$ 1,542.53
$ 1,537.43
$ 1,532.35
$ 1,724.11
$ 1,719.84
$ 1,715.59
$ 1,711.36
$ 1,707.16
$ 1,702.98
$ 1,698.83
$ 1,694.70
$ 1,690.59
$ 1,686.51
$ 1,682.45
$ 1,678.42
$ 1,871.23
$ 1,868.02
$ 1,864.83
$ 1,861.68
$ 1,858.57
$ 1,855.48
$ 1,852.43
$ 1,849.40
$ 1,846.41
$ 1,843.45
$ 1,840.52
$ 1,837.63
$ 2,031.59
$ 2,029.53
$ 2,027.51
$ 2,025.54
$ 2,023.60
$ 2,021.70

55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89

$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53

2981.776678
2967.218993
2952.674399
2938.142604
2923.623315
2909.116239
2894.62108
2878.718976
2862.822617
2846.931652
2831.045726
2815.164485
2799.287572
2783.41463
2767.545298
2751.679218
2735.816027
2719.955363
2704.09686
2686.821586
2669.542161
2652.258161
2634.969161
2617.674733
2600.374447
2583.067873
2565.754578
2548.434127
2531.106083
2513.770008
2496.425461
2477.653432
2458.866464
2440.064056
2421.245705

$ 2,019.85
$ 2,018.03
$ 2,016.25
$ 2,014.52
$ 2,012.82
$ 2,011.17
$ 2,206.38
$ 2,205.58
$ 2,204.84
$ 2,204.14
$ 2,203.49
$ 2,202.89
$ 2,202.34
$ 2,201.83
$ 2,201.38
$ 2,200.98
$ 2,200.63
$ 2,200.33
$ 2,396.91
$ 2,397.48
$ 2,398.12
$ 2,398.81
$ 2,399.56
$ 2,400.38
$ 2,401.25
$ 2,402.18
$ 2,403.17
$ 2,404.23
$ 2,405.34
$ 2,406.52
$ 2,604.58
$ 2,606.65
$ 2,608.79
$ 2,611.00
$ 2,613.29

90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124

$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07

2402.410902
2383.559141
2364.689909
2345.802693
2326.896977
2307.972244
2289.027971
2270.063635
2249.660143
2229.229954
2208.772482
2188.287137
2167.773327
2147.230457
2126.657928
2106.055138
2085.421485
2064.756359
2044.059151
2023.329246
2001.147459
1978.926159
1956.664666
1934.362299
1912.01837
1889.632191
1867.203068
1844.730304
1822.213197
1799.651045
1777.043136
1754.388761
1730.268633
1706.095022
1681.867147

$ 2,615.64
$ 2,618.06
$ 2,620.56
$ 2,623.13
$ 2,625.76
$ 2,628.48
$ 2,631.26
$ 2,830.94
$ 2,834.64
$ 2,838.43
$ 2,842.30
$ 2,846.25
$ 2,850.28
$ 2,854.39
$ 2,858.59
$ 2,862.87
$ 2,867.24
$ 2,871.69
$ 2,876.23
$ 3,077.67
$ 3,083.16
$ 3,088.73
$ 3,094.40
$ 3,100.17
$ 3,106.03
$ 3,111.99
$ 3,118.05
$ 3,124.20
$ 3,130.45
$ 3,136.80
$ 3,143.24
$ 3,346.61
$ 3,354.03
$ 3,361.56
$ 3,369.20

125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159

$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66

1657.584225
1633.245467
1608.850082
1584.397271
1559.886234
1535.316164
1510.686252
1485.995681
1461.243632
1435.010713
1408.709082
1382.337851
1355.896124
1329.383003
1302.797582
1276.138952
1249.406198
1222.598398
1195.714628
1168.753955
1141.715442
1113.17958
1084.558408
1055.850918
1027.056094
998.1729168
969.2003581
940.1373852
910.9829588
881.7360336
852.3955576
822.9604729
793.429715
762.3836449
731.2341734

$ 3,376.95
$ 3,384.81
$ 3,392.77
$ 3,400.85
$ 3,409.04
$ 3,417.35
$ 3,425.76
$ 3,434.29
$ 3,639.76
$ 3,649.29
$ 3,658.95
$ 3,668.73
$ 3,678.64
$ 3,688.67
$ 3,698.83
$ 3,709.11
$ 3,719.52
$ 3,730.06
$ 3,740.73
$ 3,751.53
$ 3,959.29
$ 3,971.12
$ 3,983.10
$ 3,995.22
$ 4,007.48
$ 4,019.88
$ 4,032.42
$ 4,045.11
$ 4,057.95
$ 4,070.93
$ 4,084.05
$ 4,097.33
$ 4,307.57
$ 4,321.92
$ 4,336.42

160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180

$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29
$ 5,101.00
$ 5,084.30
$ 5,067.66
$ 5,051.07
$ 5,034.53
$ 5,018.05
$ 5,001.62
$ 4,985.25
$ 4,968.93
$ 4,952.66
$ 4,936.45
$ 4,920.29

699.9801612
668.6204621
637.153923
605.5793837
573.8956768
542.1016281
510.1960558
478.1777711
446.0455778
413.7982724
380.0160758
346.1107576
312.0810364
277.9256229
243.6432198
209.2325216
174.6922147
140.0209776
105.21748
70.28038378
35.20834217

$ 4,351.09
$ 4,365.91
$ 4,380.90
$ 4,396.04
$ 4,411.35
$ 4,426.83
$ 4,442.47
$ 4,458.27
$ 4,474.24
$ 4,687.20
$ 4,704.29
$ 4,721.55
$ 4,738.99
$ 4,756.61
$ 4,774.41
$ 4,792.39
$ 4,810.56
$ 4,828.91
$ 4,847.44
$ 4,866.17
$ 4,885.08

E CICLICA POR AO

TABLA EN PESOS
Saldo
UVR PROY
504,444.4
208.1498
$ 502,979.09
208.8312
$ 501,519.92
209.5149
$ 500,066.87
210.2008
$ 498,619.95
210.8889
$ 497,179.13
211.5793
$ 495,744.41
212.2720
$ 494,315.78
212.9669
$ 492,893.22
213.6641
$ 491,476.74
214.3636
$ 490,066.31
215.0654
$ 488,661.93
215.7694
$ 487,263.58
216.4758
$ 485,674.45
217.1845
$ 484,090.56
217.8955
$ 482,511.89
218.6088
$ 480,938.45
219.3245
$ 479,370.19
220.0425
$ 477,807.12
220.7629
$ 476,249.20
221.4856

Cuota $
$ 1,065,248.63
$ 1,065,237.21
$ 1,065,225.79
$ 1,065,214.38
$ 1,065,202.96
$ 1,065,191.55
$ 1,065,180.13
$ 1,065,168.71
$ 1,065,157.30
$ 1,065,145.88
$ 1,065,134.47
$ 1,065,123.05
$ 1,107,858.57
$ 1,107,846.70
$ 1,107,834.83
$ 1,107,822.95
$ 1,107,811.08
$ 1,107,799.21
$ 1,107,787.33

Interes
1102989.09
1103385.54
1103786.28
1104191.34
1104600.78
1105014.64
1105432.97
1105855.81
1106283.22
1106715.23
1107151.9
1107593.28
1108039.41
1108041.31
1108043.36
1108045.55
1108047.89
1108050.38
1108053.01

$ 474,696.44
$ 473,148.80
$ 471,606.28
$ 470,068.85
$ 468,536.50
$ 466,812.39
$ 465,092.55
$ 463,376.97
$ 461,665.61
$ 459,958.45
$ 458,255.47
$ 456,556.64
$ 454,861.94
$ 453,171.35
$ 451,484.84
$ 449,802.39
$ 448,123.97
$ 446,252.75
$ 444,384.73
$ 442,519.90
$ 440,658.21
$ 438,799.65
$ 436,944.17
$ 435,091.74
$ 433,242.34
$ 431,395.93
$ 429,552.48
$ 427,711.95
$ 425,874.32
$ 423,842.74
$ 421,813.20
$ 419,785.69
$ 417,760.15
$ 415,736.55
$ 413,714.85

222.2107
222.9381
223.6680
224.4002
225.1348
225.8719
226.6113
227.3532
228.0975
228.8442
229.5934
230.3450
231.0991
231.8556
232.6147
233.3762
234.1402
234.9067
235.6758
236.4473
237.2214
237.9980
238.7771
239.5588
240.3431
241.1299
241.9193
242.7113
243.5058
244.3030
245.1028
245.9052
246.7102
247.5179
248.3282

$ 1,107,775.46
$ 1,107,763.59
$ 1,107,751.72
$ 1,107,739.84
$ 1,107,727.97
$ 1,152,172.92
$ 1,152,160.57
$ 1,152,148.22
$ 1,152,135.87
$ 1,152,123.52
$ 1,152,111.18
$ 1,152,098.83
$ 1,152,086.48
$ 1,152,074.13
$ 1,152,061.79
$ 1,152,049.44
$ 1,152,037.09
$ 1,198,259.83
$ 1,198,246.99
$ 1,198,234.15
$ 1,198,221.31
$ 1,198,208.46
$ 1,198,195.62
$ 1,198,182.78
$ 1,198,169.94
$ 1,198,157.10
$ 1,198,144.26
$ 1,198,131.42
$ 1,198,118.58
$ 1,246,190.23
$ 1,246,176.87
$ 1,246,163.51
$ 1,246,150.16
$ 1,246,136.80
$ 1,246,123.45

1108055.8
1108058.75
1108061.85
1108065.11
1108068.52
1108072.1
1107608.84
1107140.84
1106668.05
1106190.43
1105707.91
1105220.46
1104728.02
1104230.54
1103727.96
1103220.23
1102707.29
1102189.1
1101179.91
1100160.25
1099130.02
1098089.1
1097037.38
1095974.75
1094901.09
1093816.28
1092720.22
1091612.78
1090493.83
1089363.27
1087715.86
1086051.28
1084369.36
1082669.91
1080952.74

$ 411,695.00
$ 409,676.97
$ 407,660.72
$ 405,646.20
$ 403,633.38
$ 401,622.20
$ 399,415.82
$ 397,210.24
$ 395,005.40
$ 392,801.27
$ 390,597.78
$ 388,394.89
$ 386,192.56
$ 383,990.72
$ 381,789.34
$ 379,588.36
$ 377,387.73
$ 375,187.40
$ 372,790.49
$ 370,393.01
$ 367,994.89
$ 365,596.08
$ 363,196.52
$ 360,796.14
$ 358,394.89
$ 355,992.71
$ 353,589.54
$ 351,185.31
$ 348,779.97
$ 346,373.45
$ 343,768.88
$ 341,162.23
$ 338,553.43
$ 335,942.43
$ 333,329.14

249.1412
249.9568
250.7751
251.5960
252.4197
253.2461
254.0751
254.9069
255.7414
256.5786
257.4186
258.2613
259.1068
259.9550
260.8061
261.6599
262.5165
263.3759
264.2381
265.1032
265.9711
266.8418
267.7153
268.5918
269.4711
270.3532
271.2383
272.1263
273.0171
273.9109
274.8076
275.7073
276.6099
277.5154
278.4240

$ 1,246,110.09
$ 1,246,096.74
$ 1,246,083.38
$ 1,246,070.03
$ 1,246,056.67
$ 1,246,043.32
$ 1,296,037.83
$ 1,296,023.94
$ 1,296,010.05
$ 1,295,996.16
$ 1,295,982.27
$ 1,295,968.39
$ 1,295,954.50
$ 1,295,940.61
$ 1,295,926.72
$ 1,295,912.83
$ 1,295,898.94
$ 1,295,885.05
$ 1,347,879.35
$ 1,347,864.90
$ 1,347,850.46
$ 1,347,836.01
$ 1,347,821.57
$ 1,347,807.12
$ 1,347,792.68
$ 1,347,778.23
$ 1,347,763.79
$ 1,347,749.34
$ 1,347,734.90
$ 1,347,720.45
$ 1,401,794.52
$ 1,401,779.50
$ 1,401,764.47
$ 1,401,749.45
$ 1,401,734.43

1079217.68
1077464.53
1075693.11
1073903.22
1072094.66
1070267.25
1068420.78
1066029.75
1063613.73
1061172.49
1058705.75
1056213.24
1053694.69
1051149.84
1048578.39
1045980.08
1043354.63
1040701.74
1038021.12
1034766.17
1031477.17
1028153.78
1024795.63
1021402.35
1017973.58
1014508.94
1011008.06
1007470.56
1003896.05
1000284.14
996634.437
992378.369
988077.75
983732.112
979340.983

$ 330,713.50
$ 328,095.44
$ 325,474.88
$ 322,851.75
$ 320,225.99
$ 317,597.51
$ 314,966.26
$ 312,135.32
$ 309,300.67
$ 306,462.24
$ 303,619.95
$ 300,773.70
$ 297,923.43
$ 295,069.03
$ 292,210.44
$ 289,347.57
$ 286,480.33
$ 283,608.64
$ 280,732.41
$ 277,654.74
$ 274,571.58
$ 271,482.85
$ 268,388.45
$ 265,288.28
$ 262,182.24
$ 259,070.25
$ 255,952.21
$ 252,828.01
$ 249,697.56
$ 246,560.76
$ 243,417.52
$ 240,070.91
$ 236,716.87
$ 233,355.31
$ 229,986.11

279.3354
280.2499
281.1674
282.0878
283.0113
283.9378
284.8674
285.8000
286.7356
287.6743
288.6161
289.5609
290.5089
291.4599
292.4141
293.3714
294.3318
295.2953
296.2621
297.2320
298.2050
299.1813
300.1607
301.1433
302.1292
303.1183
304.1106
305.1062
306.1051
307.1072
308.1126
309.1212
310.1332
311.1485
312.1671

$ 1,401,719.41
$ 1,401,704.38
$ 1,401,689.36
$ 1,401,674.34
$ 1,401,659.32
$ 1,401,644.29
$ 1,401,629.27
$ 1,457,866.30
$ 1,457,850.68
$ 1,457,835.05
$ 1,457,819.43
$ 1,457,803.81
$ 1,457,788.18
$ 1,457,772.56
$ 1,457,756.93
$ 1,457,741.31
$ 1,457,725.69
$ 1,457,710.07
$ 1,457,694.44
$ 1,516,180.95
$ 1,516,164.71
$ 1,516,148.46
$ 1,516,132.21
$ 1,516,115.96
$ 1,516,099.71
$ 1,516,083.46
$ 1,516,067.21
$ 1,516,050.96
$ 1,516,034.72
$ 1,516,018.47
$ 1,516,002.22
$ 1,576,828.19
$ 1,576,811.29
$ 1,576,794.39
$ 1,576,777.49

974903.884
970420.333
965889.842
961311.917
956686.06
952011.768
947288.532
942515.838
937102.258
931631.974
926104.391
920518.906
914874.912
909171.794
903408.93
897585.694
891701.451
885755.56
879747.373
873676.237
866926.945
860106.924
853215.432
846251.718
839215.023
832104.581
824919.617
817659.348
810322.983
802909.722
795418.759
787849.276
779561.322
771186.484
762723.849

$ 226,609.16
$ 223,224.35
$ 219,831.58
$ 216,430.73
$ 213,021.69
$ 209,604.34
$ 206,178.58
$ 202,744.29
$ 199,104.53
$ 195,455.24
$ 191,796.29
$ 188,127.56
$ 184,448.92
$ 180,760.25
$ 177,061.43
$ 173,352.32
$ 169,632.79
$ 165,902.73
$ 162,162.00
$ 158,410.47
$ 154,451.18
$ 150,480.05
$ 146,496.95
$ 142,501.74
$ 138,494.26
$ 134,474.38
$ 130,441.96
$ 126,396.85
$ 122,338.90
$ 118,267.98
$ 114,183.93
$ 110,086.60
$ 105,779.03
$ 101,457.11
$ 97,120.68

313.1891
314.2144
315.2430
316.2751
317.3105
318.3493
319.3914
320.4371
321.4861
322.5385
323.5945
324.6538
325.7166
326.7830
327.8528
328.9261
330.0029
331.0832
332.1671
333.2545
334.3455
335.4401
336.5382
337.6400
338.7453
339.8543
340.9669
342.0831
343.2030
344.3266
345.4538
346.5847
347.7193
348.8577
349.9998

$ 1,576,760.60
$ 1,576,743.70
$ 1,576,726.80
$ 1,576,709.90
$ 1,576,693.00
$ 1,576,676.10
$ 1,576,659.21
$ 1,576,642.31
$ 1,639,901.32
$ 1,639,883.75
$ 1,639,866.17
$ 1,639,848.59
$ 1,639,831.02
$ 1,639,813.45
$ 1,639,795.87
$ 1,639,778.30
$ 1,639,760.72
$ 1,639,743.15
$ 1,639,725.57
$ 1,639,708.00
$ 1,705,497.37
$ 1,705,479.09
$ 1,705,460.82
$ 1,705,442.54
$ 1,705,424.26
$ 1,705,405.98
$ 1,705,387.71
$ 1,705,369.43
$ 1,705,351.15
$ 1,705,332.87
$ 1,705,314.60
$ 1,705,296.32
$ 1,773,717.27
$ 1,773,698.26
$ 1,773,679.25

754172.493
745531.487
736799.887
727976.742
719061.09
710051.96
700948.37
691749.327
682453.829
672396.171
662233.044
651963.343
641585.946
631099.723
620503.53
609796.213
598976.603
588043.522
576995.777
565832.164
554551.466
542461.173
530244.067
517898.817
505424.076
492818.485
480080.668
467209.237
454202.787
441059.902
427779.146
414359.073
400798.219
386376.174
371802.83

$ 92,769.59
$ 88,403.68
$ 84,022.79
$ 79,626.74
$ 75,215.39
$ 70,788.56
$ 66,346.10
$ 61,887.83
$ 57,413.59
$ 52,726.38
$ 48,022.09
$ 43,300.55
$ 38,561.56
$ 33,804.95
$ 29,030.54
$ 24,238.15
$ 19,427.60
$ 14,598.69
$ 9,751.25
$ 4,885.08
$ 0.00

351.1456
352.2951
353.4484
354.6055
355.7664
356.9311
358.0996
359.2719
360.4481
361.6281
362.8120
363.9997
365.1914
366.3869
367.5864
368.7898
369.9971
371.2084
372.4236
373.6428
374.8660

$ 1,773,660.24
$ 1,773,641.23
$ 1,773,622.22
$ 1,773,603.21
$ 1,773,584.21
$ 1,773,565.20
$ 1,773,546.19
$ 1,773,527.18
$ 1,773,508.17
$ 1,844,665.96
$ 1,844,646.19
$ 1,844,626.42
$ 1,844,606.65
$ 1,844,586.88
$ 1,844,567.11
$ 1,844,547.34
$ 1,844,527.57
$ 1,844,507.81
$ 1,844,488.04
$ 1,844,468.27
$ 1,844,448.50

357076.598
342195.871
327159.027
311964.426
296610.41
281095.306
265417.42
249575.043
233566.447
217389.886
200295.907
183022.57
165567.99
147930.263
130107.465
112097.653
93898.8615
75509.1056
56926.3792
38148.6554
19173.8856
150946104

TABLA EN PESOS
Abono
($ 37,740.46)
($ 38,148.33)
($ 38,560.48)
($ 38,976.96)
($ 39,397.82)
($ 39,823.10)
($ 40,252.84)
($ 40,687.10)
($ 41,125.92)
($ 41,569.35)
($ 42,017.43)
($ 42,470.23)
($ 180.84)
($ 194.62)
($ 208.53)
($ 222.60)
($ 236.81)
($ 251.17)
($ 265.68)

Saldo
105,000,000.0
$ 105,037,740.46
$ 105,075,888.79
$ 105,114,449.27
$ 105,153,426.24
$ 105,192,824.06
$ 105,232,647.15
$ 105,272,899.99
$ 105,313,587.09
$ 105,354,713.00
$ 105,396,282.35
$ 105,438,299.79
$ 105,480,770.01
$ 105,480,950.86
$ 105,481,145.47
$ 105,481,354.00
$ 105,481,576.60
$ 105,481,813.41
$ 105,482,064.58
$ 105,482,330.25

($ 280.34)
($ 295.16)
($ 310.13)
($ 325.26)
($ 340.55)
$ 44,100.81
$ 44,551.73
$ 45,007.38
$ 45,467.82
$ 45,933.10
$ 46,403.26
$ 46,878.36
$ 47,358.46
$ 47,843.59
$ 48,333.83
$ 48,829.21
$ 49,329.80
$ 96,070.73
$ 97,067.08
$ 98,073.89
$ 99,091.28
$ 100,119.36
$ 101,158.24
$ 102,208.03
$ 103,268.85
$ 104,340.81
$ 105,424.04
$ 106,518.64
$ 107,624.74
$ 156,826.95
$ 158,461.01
$ 160,112.23
$ 161,780.80
$ 163,466.90
$ 165,170.71

$ 105,482,610.60
$ 105,482,905.76
$ 105,483,215.89
$ 105,483,541.15
$ 105,483,881.70
$ 105,439,780.89
$ 105,395,229.16
$ 105,350,221.78
$ 105,304,753.96
$ 105,258,820.86
$ 105,212,417.60
$ 105,165,539.24
$ 105,118,180.78
$ 105,070,337.18
$ 105,022,003.36
$ 104,973,174.15
$ 104,923,844.35
$ 104,827,773.62
$ 104,730,706.54
$ 104,632,632.64
$ 104,533,541.36
$ 104,433,422.00
$ 104,332,263.76
$ 104,230,055.72
$ 104,126,786.87
$ 104,022,446.06
$ 103,917,022.02
$ 103,810,503.38
$ 103,702,878.64
$ 103,546,051.69
$ 103,387,590.68
$ 103,227,478.45
$ 103,065,697.65
$ 102,902,230.75
$ 102,737,060.04

$ 166,892.41
$ 168,632.21
$ 170,390.27
$ 172,166.81
$ 173,962.01
$ 175,776.07
$ 227,617.05
$ 229,994.20
$ 232,396.32
$ 234,823.67
$ 237,276.53
$ 239,755.15
$ 242,259.80
$ 244,790.77
$ 247,348.32
$ 249,932.74
$ 252,544.31
$ 255,183.32
$ 309,858.23
$ 313,098.74
$ 316,373.28
$ 319,682.23
$ 323,025.94
$ 326,404.77
$ 329,819.10
$ 333,269.29
$ 336,755.72
$ 340,278.78
$ 343,838.85
$ 347,436.32
$ 405,160.08
$ 409,401.13
$ 413,686.73
$ 418,017.34
$ 422,393.45

$ 102,570,167.63
$ 102,401,535.43
$ 102,231,145.15
$ 102,058,978.34
$ 101,885,016.33
$ 101,709,240.27
$ 101,481,623.22
$ 101,251,629.02
$ 101,019,232.70
$ 100,784,409.02
$ 100,547,132.50
$ 100,307,377.35
$ 100,065,117.55
$ 99,820,326.78
$ 99,572,978.46
$ 99,323,045.71
$ 99,070,501.40
$ 98,815,318.08
$ 98,505,459.86
$ 98,192,361.12
$ 97,875,987.84
$ 97,556,305.61
$ 97,233,279.67
$ 96,906,874.89
$ 96,577,055.80
$ 96,243,786.51
$ 95,907,030.78
$ 95,566,752.00
$ 95,222,913.15
$ 94,875,476.83
$ 94,470,316.75
$ 94,060,915.62
$ 93,647,228.89
$ 93,229,211.55
$ 92,806,818.11

$ 426,815.52
$ 431,284.05
$ 435,799.52
$ 440,362.42
$ 444,973.26
$ 449,632.53
$ 454,340.74
$ 515,350.46
$ 520,748.42
$ 526,203.08
$ 531,715.04
$ 537,284.90
$ 542,913.27
$ 548,600.76
$ 554,348.00
$ 560,155.62
$ 566,024.24
$ 571,954.51
$ 577,947.07
$ 642,504.72
$ 649,237.76
$ 656,041.53
$ 662,916.77
$ 669,864.24
$ 676,884.69
$ 683,978.88
$ 691,147.59
$ 698,391.62
$ 705,711.73
$ 713,108.75
$ 720,583.46
$ 788,978.92
$ 797,249.97
$ 805,607.91
$ 814,053.65

$ 92,380,002.59
$ 91,948,718.54
$ 91,512,919.02
$ 91,072,556.60
$ 90,627,583.34
$ 90,177,950.82
$ 89,723,610.08
$ 89,208,259.61
$ 88,687,511.19
$ 88,161,308.11
$ 87,629,593.07
$ 87,092,308.17
$ 86,549,394.90
$ 86,000,794.14
$ 85,446,446.14
$ 84,886,290.52
$ 84,320,266.28
$ 83,748,311.78
$ 83,170,364.71
$ 82,527,859.99
$ 81,878,622.23
$ 81,222,580.70
$ 80,559,663.92
$ 79,889,799.68
$ 79,212,915.00
$ 78,528,936.12
$ 77,837,788.52
$ 77,139,396.91
$ 76,433,685.17
$ 75,720,576.43
$ 74,999,992.97
$ 74,211,014.05
$ 73,413,764.08
$ 72,608,156.17
$ 71,794,102.52

$ 822,588.10
$ 831,212.21
$ 839,926.91
$ 848,733.16
$ 857,631.91
$ 866,624.14
$ 875,710.84
$ 884,892.98
$ 957,447.49
$ 967,487.57
$ 977,633.13
$ 987,885.25
$ 998,245.07
$ 1,008,713.72
$ 1,019,292.34
$ 1,029,982.08
$ 1,040,784.12
$ 1,051,699.63
$ 1,062,729.80
$ 1,073,875.84
$ 1,150,945.91
$ 1,163,017.92
$ 1,175,216.75
$ 1,187,543.72
$ 1,200,000.18
$ 1,212,587.50
$ 1,225,307.04
$ 1,238,160.19
$ 1,251,148.36
$ 1,264,272.97
$ 1,277,535.45
$ 1,290,937.25
$ 1,372,919.05
$ 1,387,322.08
$ 1,401,876.42

$ 70,971,514.42
$ 70,140,302.21
$ 69,300,375.30
$ 68,451,642.14
$ 67,594,010.23
$ 66,727,386.08
$ 65,851,675.25
$ 64,966,782.27
$ 64,009,334.77
$ 63,041,847.20
$ 62,064,214.07
$ 61,076,328.82
$ 60,078,083.75
$ 59,069,370.03
$ 58,050,077.69
$ 57,020,095.60
$ 55,979,311.48
$ 54,927,611.86
$ 53,864,882.06
$ 52,791,006.22
$ 51,640,060.32
$ 50,477,042.39
$ 49,301,825.64
$ 48,114,281.92
$ 46,914,281.74
$ 45,701,694.24
$ 44,476,387.20
$ 43,238,227.01
$ 41,987,078.65
$ 40,722,805.68
$ 39,445,270.22
$ 38,154,332.98
$ 36,781,413.93
$ 35,394,091.84
$ 33,992,215.42

$ 1,416,583.64
$ 1,431,445.36
$ 1,446,463.20
$ 1,461,638.79
$ 1,476,973.80
$ 1,492,469.89
$ 1,508,128.77
$ 1,523,952.14
$ 1,539,941.73
$ 1,627,276.07
$ 1,644,350.28
$ 1,661,603.85
$ 1,679,038.66
$ 1,696,656.62
$ 1,714,459.65
$ 1,732,449.69
$ 1,750,628.71
$ 1,768,998.70
$ 1,787,561.66
$ 1,806,319.61
$ 1,825,274.62
$ 105,000,000.00

$ 32,575,631.78
$ 31,144,186.42
$ 29,697,723.23
$ 28,236,084.44
$ 26,759,110.64
$ 25,266,640.75
$ 23,758,511.98
$ 22,234,559.84
$ 20,694,618.12
$ 19,067,342.04
$ 17,422,991.76
$ 15,761,387.91
$ 14,082,349.25
$ 12,385,692.63
$ 10,671,232.99
$ 8,938,783.30
$ 7,188,154.59
$ 5,419,155.89
$ 3,631,594.23
$ 1,825,274.62
($ 0.00)

Apartamento
150000000
financiacion
70% 105,000,000.0
Plazo
15 aos
Tasa uvr
9% EA
uvr hoy
208.1498 $/uvr
Inflacion
4% EA
forma de pago
CUOTAS MENSUAL DECRECIENTE CICLICA POR AO
COVERTIR TASA
tasa mes
0.7207%
inf mes
0.3274%
credito uvr
504444.40
CUOTA
$ 5,101.00

Cuota

TABLA EN UVR
Interes
Abono

Saldo

POR AO

UVR PROY Cuota $

TABLA EN PESOS
Interes
Abono

Saldo