VALOR VIVIENDA 164,000,000

CUOTA INICIAL (%) 30%

CUOTA INICIAL ($) 49,200,000
VALOR FINANCIACION 114,800,000
TASA DE INTERES UVR 6% ANUAL
INFLACIÓN 4% MENSUAL
PLAZO 192 MESES
FORMA DE PAGO: CUOTAS MENSUALES IGUALES EN UVR

Hoy 3/11/2020 Vale 273.98 $/UVR

P1 Prestamo en UVR =P%/vlr UVR 419,009

P2 TASA DE INTERÉS UVR MES 0.0048676
INFLACIÓN MES 0.003273739782199
P3 HALLAMOS LA CUOTA EN UVR 3363.6240949214 UVR

TABLA DE PAGOS
abono+interés saldo*tasa cuota-interes
PERIODO CUOTA INTERES ABONO
0
1 3363.624 2,039.55 1,324.0781248
2 3363.624 2,033.10 1,330.5231420
3 3363.624 2,026.62 1,336.9995307
4 3363.624 2,020.12 1,343.5074435
5 3363.624 2,013.58 1,350.0470339
6 3363.624 2,007.01 1,356.6184561
7 3363.624 2,000.40 1,363.2218650
8 3363.624 1,993.77 1,369.8574164
9 3363.624 1,987.10 1,376.5252666
10 3363.624 1,980.40 1,383.2255730
11 3363.624 1,973.67 1,389.9584934
12 3363.624 1,966.90 1,396.7241867
13 3363.624 1,960.10 1,403.5228123
14 3363.624 1,953.27 1,410.3545305
15 3363.624 1,946.40 1,417.2195025
16 3363.624 1,939.51 1,424.1178901
17 3363.624 1,932.57 1,431.0498559
18 3363.624 1,925.61 1,438.0155635
19 3363.624 1,918.61 1,445.0151769
20 3363.624 1,911.58 1,452.0488614
21 3363.624 1,904.51 1,459.1167826
22 3363.624 1,897.40 1,466.2191074
23 3363.624 1,890.27 1,473.3560030
24 3363.624 1,883.10 1,480.5276379
25 3363.624 1,875.89 1,487.7341810
26 3363.624 1,868.65 1,494.9758023
27 3363.624 1,861.37 1,502.2526727
28 3363.624 1,854.06 1,509.5649635
29 3363.624 1,846.71 1,516.9128473
30 3363.624 1,839.33 1,524.2964973
31 3363.624 1,831.91 1,531.7160876
32 3363.624 1,824.45 1,539.1717931
33 3363.624 1,816.96 1,546.6637896
34 3363.624 1,809.43 1,554.1922538
35 3363.624 1,801.87 1,561.7573632
36 3363.624 1,794.26 1,569.3592961
37 3363.624 1,786.63 1,576.9982319
38 3363.624 1,778.95 1,584.6743505
39 3363.624 1,771.24 1,592.3878330
40 3363.624 1,763.49 1,600.1388613
41 3363.624 1,755.70 1,607.9276181
42 3363.624 1,747.87 1,615.7542871
43 3363.624 1,740.01 1,623.6190528
44 3363.624 1,732.10 1,631.5221007
45 3363.624 1,724.16 1,639.4636170
46 3363.624 1,716.18 1,647.4437890
47 3363.624 1,708.16 1,655.4628050
48 3363.624 1,700.10 1,663.5208539
49 3363.624 1,692.01 1,671.6181258
50 3363.624 1,683.87 1,679.7548115
51 3363.624 1,675.69 1,687.9311030
52 3363.624 1,667.48 1,696.1471930
53 3363.624 1,659.22 1,704.4032752
54 3363.624 1,650.92 1,712.6995443
55 3363.624 1,642.59 1,721.0361960
56 3363.624 1,634.21 1,729.4134267
57 3363.624 1,625.79 1,737.8314340
58 3363.624 1,617.33 1,746.2904164
59 3363.624 1,608.83 1,754.7905733
60 3363.624 1,600.29 1,763.3321051
61 3363.624 1,591.71 1,771.9152133
62 3363.624 1,583.08 1,780.5401002
63 3363.624 1,574.42 1,789.2069692
64 3363.624 1,565.71 1,797.9160246
65 3363.624 1,556.96 1,806.6674717
66 3363.624 1,548.16 1,815.4615170
67 3363.624 1,539.33 1,824.2983677
68 3363.624 1,530.45 1,833.1782323
69 3363.624 1,521.52 1,842.1013200
70 3363.624 1,512.56 1,851.0678414
71 3363.624 1,503.55 1,860.0780077
72 3363.624 1,494.49 1,869.1320314
73 3363.624 1,485.39 1,878.2301261
74 3363.624 1,476.25 1,887.3725062
75 3363.624 1,467.06 1,896.5593873
76 3363.624 1,457.83 1,905.7909860
77 3363.624 1,448.56 1,915.0675200
78 3363.624 1,439.23 1,924.3892080
 79 3363.624 1,429.87 1,933.7562698
80 3363.624 1,420.46 1,943.1689262
81 3363.624 1,411.00 1,952.6273992
82 3363.624 1,401.49 1,962.1319118
83 3363.624 1,391.94 1,971.6826881
84 3363.624 1,382.34 1,981.2799533
85 3363.624 1,372.70 1,990.9239337
86 3363.624 1,363.01 2,000.6148566
87 3363.624 1,353.27 2,010.3529506
88 3363.624 1,343.49 2,020.1384452
89 3363.624 1,333.65 2,029.9715712
90 3363.624 1,323.77 2,039.8525605
91 3363.624 1,313.84 2,049.7816460
92 3363.624 1,303.87 2,059.7590618
93 3363.624 1,293.84 2,069.7850432
94 3363.624 1,283.76 2,079.8598265
95 3363.624 1,273.64 2,089.9836494
96 3363.624 1,263.47 2,100.1567505
97 3363.624 1,253.24 2,110.3793697
98 3363.624 1,242.97 2,120.6517480
99 3363.624 1,232.65 2,130.9741276
100 3363.624 1,222.28 2,141.3467519
101 3363.624 1,211.85 2,151.7698655
102 3363.624 1,201.38 2,162.2437141
103 3363.624 1,190.86 2,172.7685448
104 3363.624 1,180.28 2,183.3446055
105 3363.624 1,169.65 2,193.9721458
106 3363.624 1,158.97 2,204.6514161
107 3363.624 1,148.24 2,215.3826684
108 3363.624 1,137.46 2,226.1661555
109 3363.624 1,126.62 2,237.0021319
110 3363.624 1,115.73 2,247.8908529
111 3363.624 1,104.79 2,258.8325753
112 3363.624 1,093.80 2,269.8275570
113 3363.624 1,082.75 2,280.8760574
114 3363.624 1,071.65 2,291.9783370
115 3363.624 1,060.49 2,303.1346574
116 3363.624 1,049.28 2,314.3452818
117 3363.624 1,038.01 2,325.6104745
118 3363.624 1,026.69 2,336.9305011
119 3363.624 1,015.32 2,348.3056285
120 3363.624 1,003.89 2,359.7361249
121 3363.624 992.40 2,371.2222598
122 3363.624 980.86 2,382.7643040
123 3363.624 969.26 2,394.3625298
124 3363.624 957.61 2,406.0172105
125 3363.624 945.90 2,417.7286209
126 3363.624 934.13 2,429.4970372
127 3363.624 922.30 2,441.3227369
128 3363.624 910.42 2,453.2059988
129 3363.624 898.48 2,465.1471030
130 3363.624 886.48 2,477.1463312
131 3363.624 874.42 2,489.2039662
132 3363.624 862.30 2,501.3202924
133 3363.624 850.13 2,513.4955954
134 3363.624 837.89 2,525.7301623
135 3363.624 825.60 2,538.0242816
136 3363.624 813.25 2,550.3782431
137 3363.624 800.83 2,562.7923382
138 3363.624 788.36 2,575.2668594
139 3363.624 775.82 2,587.8021011
140 3363.624 763.23 2,600.3983587
141 3363.624 750.57 2,613.0559292
142 3363.624 737.85 2,625.7751110
143 3363.624 725.07 2,638.5562042
144 3363.624 712.22 2,651.3995099
145 3363.624 699.32 2,664.3053311
146 3363.624 686.35 2,677.2739720
147 3363.624 673.32 2,690.3057385
148 3363.624 660.22 2,703.4009377
149 3363.624 647.06 2,716.5598784
150 3363.624 633.84 2,729.7828710
151 3363.624 620.55 2,743.0702272
152 3363.624 607.20 2,756.4222602
153 3363.624 593.78 2,769.8392849
154 3363.624 580.30 2,783.3216177
155 3363.624 566.75 2,796.8695764
156 3363.624 553.14 2,810.4834805
157 3363.624 539.46 2,824.1636510
158 3363.624 525.71 2,837.9104103
159 3363.624 511.90 2,851.7240828
160 3363.624 498.02 2,865.6049939
161 3363.624 484.07 2,879.5534711
162 3363.624 470.05 2,893.5698433
163 3363.624 455.97 2,907.6544408
164 3363.624 441.82 2,921.8075958
165 3363.624 427.59 2,936.0296420
166 3363.624 413.30 2,950.3209148
167 3363.624 398.94 2,964.6817510
168 3363.624 384.51 2,979.1124893
169 3363.624 370.01 2,993.6134700
170 3363.624 355.44 3,008.1850350
171 3363.624 340.80 3,022.8275277
172 3363.624 326.08 3,037.5412936
173 3363.624 311.30 3,052.3266794
174 3363.624 296.44 3,067.1840339
175 3363.624 281.51 3,082.1137072
176 3363.624 266.51 3,097.1160516
177 3363.624 251.43 3,112.1914206
178 3363.624 236.28 3,127.3401697
179 3363.624 221.06 3,142.5626561
180 3363.624 205.76 3,157.8592387
181 3363.624 190.39 3,173.2302782
182 3363.624 174.95 3,188.6761371
183 3363.624 159.43 3,204.1971794
184 3363.624 143.83 3,219.7937712
185 3363.624 128.16 3,235.4662802
186 3363.624 112.41 3,251.2150759
187 3363.624 96.58 3,267.0405297
188 3363.624 80.68 3,282.9430147
189 3363.624 64.70 3,298.9229058
190 3363.624 48.64 3,314.9805798
191 3363.624 32.51 3,331.1164154
192 3363.624 16.29 3,347.3307930
DE PAGOS
saldo ant-abono
SALDO FC BRUTO UVR PROYECTADA FC EN PESOS
419,008.69 419,008.69 273.98 114,800,000
417,684.6086407 -3363.624 274.876939225527 - 924,583
416,354.0854987 -3363.624 275.776814796679 - 927,610
415,017.0859680 -3363.624 276.679636326287 - 930,646
413,673.5785245 -3363.624 277.585413458652 - 933,693
412,323.5314906 -3363.624 278.49415586965 - 936,750
410,966.9130345 -3363.624 279.40587326683 - 939,816
409,603.6911695 -3363.624 280.320575389524 - 942,893
408,233.8337531 -3363.624 281.238272008946 - 945,980
406,857.3084864 -3363.624 282.158972928298 - 949,077
405,474.0829134 -3363.624 283.082687982878 - 952,184
404,084.1244200 -3363.624 284.009427040179 - 955,301
402,687.4002334 -3363.624 284.9392 - 958,428
401,283.8774211 -3363.624 285.872016794548 - 961,566
399,873.5228906 -3363.624 286.807887388546 - 964,714
398,456.3033881 -3363.624 287.746821779338 - 967,872
397,032.1854980 -3363.624 288.688829996999 - 971,041
395,601.1356421 -3363.624 289.633922104436 - 974,220
394,163.1200786 -3363.624 290.582108197504 - 977,409
392,718.1049016 -3363.624 291.533398405105 - 980,609
391,266.0560402 -3363.624 292.487802889304 - 983,819
389,806.9392576 -3363.624 293.44533184543 - 987,040
388,340.7201502 -3363.624 294.405995502193 - 990,271
386,867.3641472 -3363.624 295.369804121787 - 993,513
385,386.8365094 -3363.624 296.336768 - 996,765
383,899.1023284 -3363.624 297.30689746633 - 1,000,029
382,404.1265260 -3363.624 298.280202884088 - 1,003,302
380,901.8738534 -3363.624 299.256694650512 - 1,006,587
379,392.3088899 -3363.624 300.236383196879 - 1,009,882
377,875.3960426 -3363.624 301.219278988614 - 1,013,188
376,351.0995453 -3363.624 302.205392525404 - 1,016,505
374,819.3834577 -3363.624 303.19473434131 - 1,019,833
373,280.2116646 -3363.624 304.187315004876 - 1,023,172
371,733.5478750 -3363.624 305.183145119248 - 1,026,521
370,179.3556212 -3363.624 306.182235322281 - 1,029,882
368,617.5982581 -3363.624 307.184596286658 - 1,033,254
367,048.2389619 -3363.624 308.190238720001 - 1,036,636
365,471.2407301 -3363.624 309.199173364984 - 1,040,030
363,886.5663796 -3363.624 310.211410999452 - 1,043,435
362,294.1785466 -3363.624 311.226962436533 - 1,046,851
360,694.0396852 -3363.624 312.245838524754 - 1,050,278
359,086.1120671 -3363.624 313.268050148159 - 1,053,716
357,470.3577800 -3363.624 314.293608226421 - 1,057,166
355,846.7387272 -3363.624 315.322523714962 - 1,060,626
354,215.2166265 -3363.624 316.354807605071 - 1,064,099
352,575.7530095 -3363.624 317.390470924018 - 1,067,582
350,928.3092205 -3363.624 318.429524735173 - 1,071,077
349,272.8464155 -3363.624 319.471980138125 - 1,074,584
347,609.3255616 -3363.624 320.517848268801 - 1,078,102
345,937.7074359 -3363.624 321.567140299583 - 1,081,631
344,257.9526244 -3363.624 322.61986743943 - 1,085,172
342,570.0215214 -3363.624 323.676040933994 - 1,088,725
340,873.8743284 -3363.624 324.735672065744 - 1,092,289
339,169.4710531 -3363.624 325.798772154085 - 1,095,865
337,456.7715088 -3363.624 326.865352555478 - 1,099,452
335,735.7353128 -3363.624 327.935424663561 - 1,103,051
334,006.3218861 -3363.624 329.008999909274 - 1,106,663
332,268.4904521 -3363.624 330.086089760979 - 1,110,286
330,522.2000357 -3363.624 331.16670572458 - 1,113,920
328,767.4094625 -3363.624 332.25085934365 - 1,117,567
327,004.0773573 -3363.624 333.338562199553 - 1,121,226
325,232.1621440 -3363.624 334.429825911567 - 1,124,896
323,451.6220438 -3363.624 335.524662137007 - 1,128,579
321,662.4150746 -3363.624 336.623082571354 - 1,132,274
319,864.4990500 -3363.624 337.725098948374 - 1,135,980
318,057.8315783 -3363.624 338.830723040249 - 1,139,699
316,242.3700613 -3363.624 339.939966657697 - 1,143,430
314,418.0716936 -3363.624 341.052841650104 - 1,147,174
312,584.8934613 -3363.624 342.169359905645 - 1,150,929
310,742.7921412 -3363.624 343.289533351418 - 1,154,697
308,891.7242999 -3363.624 344.413373953563 - 1,158,477
307,031.6462922 -3363.624 345.540893717396 - 1,162,270
305,162.5142608 -3363.624 346.672104687535 - 1,166,075
303,284.2841346 -3363.624 347.80701894803 - 1,169,892
301,396.9116284 -3363.624 348.945648622488 - 1,173,722
299,500.3522411 -3363.624 350.088005874208 - 1,177,564
297,594.5612550 -3363.624 351.23410290631 - 1,181,419
295,679.4937350 -3363.624 352.383951961859 - 1,185,287
293,755.1045270 -3363.624 353.537565324005 - 1,189,167
291,821.3482572 -3363.624 354.694955316108 - 1,193,060
289,878.1793309 -3363.624 355.856134301871 - 1,196,966
287,925.5519317 -3363.624 357.021114685475 - 1,200,885
285,963.4200199 -3363.624 358.189908911706 - 1,204,816
283,991.7373317 -3363.624 359.362529466092 - 1,208,760
282,010.4573784 -3363.624 360.538988875037 - 1,212,718
280,019.5334447 -3363.624 361.719299705951 - 1,216,688
278,018.9185881 -3363.624 362.903474567388 - 1,220,671
276,008.5656376 -3363.624 364.091526109177 - 1,224,667
273,988.4271923 -3363.624 365.283467022562 - 1,228,676
271,958.4556211 -3363.624 366.479310040334 - 1,232,699
269,918.6030606 -3363.624 367.679067936965 - 1,236,734
267,868.8214146 -3363.624 368.882753528752 - 1,240,783
265,809.0623528 -3363.624 370.090379673947 - 1,244,845
263,739.2773096 -3363.624 371.301959272894 - 1,248,920
261,659.4174830 -3363.624 372.517505268174 - 1,253,009
259,569.4338336 -3363.624 373.737030644736 - 1,257,111
257,469.2770831 -3363.624 374.960548430039 - 1,261,226
255,358.8977134 -3363.624 376.188071694189 - 1,265,355
253,238.2459654 -3363.624 377.419613550083 - 1,269,498
251,107.2718378 -3363.624 378.655187153544 - 1,273,654
248,965.9250859 -3363.624 379.894805703465 - 1,277,823
246,814.1552204 -3363.624 381.138482441947 - 1,282,007
244,651.9115062 -3363.624 382.386230654444 - 1,286,204
242,479.1429615 -3363.624 383.638063669903 - 1,290,414
240,295.7983559 -3363.624 384.893994860905 - 1,294,639
238,101.8262102 -3363.624 386.15403764381 - 1,298,877
235,897.1747940 -3363.624 387.418205478902 - 1,303,129
233,681.7921256 -3363.624 388.686511870526 - 1,307,395
231,455.6259701 -3363.624 389.958970367241 - 1,311,675
229,218.6238382 -3363.624 391.235594561957 - 1,315,969
226,970.7329853 -3363.624 392.516398092087 - 1,320,278
224,711.9004101 -3363.624 393.801394639686 - 1,324,600
222,442.0728530 -3363.624 395.090597931604 - 1,328,936
220,161.1967956 -3363.624 396.384021739625 - 1,333,287
217,869.2184586 -3363.624 397.681679880622 - 1,337,652
215,566.0838011 -3363.624 398.983586216699 - 1,342,031
213,251.7385193 -3363.624 400.289754655341 - 1,346,424
210,926.1280448 -3363.624 401.600199149563 - 1,350,832
208,589.1975436 -3363.624 402.914933698058 - 1,355,254
206,240.8919151 -3363.624 404.233972345347 - 1,359,691
203,881.1557903 -3363.624 405.557329181931 - 1,364,142
201,509.9335305 -3363.624 406.885018344436 - 1,368,608
199,127.1692264 -3363.624 408.217054015771 - 1,373,089
196,732.8066967 -3363.624 409.553450425274 - 1,377,584
194,326.7894862 -3363.624 410.894221848868 - 1,382,094
191,909.0608653 -3363.624 412.239382609211 - 1,386,618
189,479.5638281 -3363.624 413.588947075847 - 1,391,158
187,038.2410912 -3363.624 414.942929665367 - 1,395,712
184,585.0350924 -3363.624 416.301344841555 - 1,400,281
182,119.8879894 -3363.624 417.664207115546 - 1,404,865
179,642.7416583 -3363.624 419.03153104598 - 1,409,465
177,153.5376920 -3363.624 420.403331239161 - 1,414,079
174,652.2173997 -3363.624 421.779622349208 - 1,418,708
172,138.7218043 -3363.624 423.160419078213 - 1,423,353
169,612.9916420 -3363.624 424.545736176402 - 1,428,012
167,074.9673604 -3363.624 425.935588442285 - 1,432,687
164,524.5891174 -3363.624 427.329990722823 - 1,437,377
161,961.7967792 -3363.624 428.728957913579 - 1,442,083
159,386.5299198 -3363.624 430.132504958882 - 1,446,804
156,798.7278187 -3363.624 431.540646851982 - 1,451,541
154,198.3294600 -3363.624 432.953398635218 - 1,456,292
151,585.2735308 -3363.624 434.370775400168 - 1,461,060
148,959.4984197 -3363.624 435.79279228782 - 1,465,843
146,320.9422156 -3363.624 437.219464488728 - 1,470,642
143,669.5427056 -3363.624 438.650807243177 - 1,475,456
141,005.2373745 -3363.624 440.086835841342 - 1,480,287
138,327.9634025 -3363.624 441.527565623458 - 1,485,133
135,637.6576641 -3363.624 442.973011979977 - 1,489,995
132,934.2567264 -3363.624 444.423190351736 - 1,494,873
130,217.6968479 -3363.624 445.878116230123 - 1,499,766
127,487.9139769 -3363.624 447.337805157237 - 1,504,676
124,744.8437498 -3363.624 448.802272726062 - 1,509,602
121,988.4214896 -3363.624 450.271534580627 - 1,514,544
119,218.5822046 -3363.624 451.745606416175 - 1,519,502
116,435.2605869 -3363.624 453.224503979333 - 1,524,477
113,638.3910105 -3363.624 454.708243068278 - 1,529,468
110,827.9075300 -3363.624 456.196839532904 - 1,534,475
108,003.7438790 -3363.624 457.690309274996 - 1,539,498
105,165.8334687 -3363.624 459.188668248397 - 1,544,538
102,314.1093859 -3363.624 460.691932459176 - 1,549,594
99,448.5043920 -3363.624 462.200117965806 - 1,554,667
96,568.9509208 -3363.624 463.713240879328 - 1,559,757
93,675.3810775 -3363.624 465.231317363527 - 1,564,863
90,767.7266367 -3363.624 466.754363635105 - 1,569,986
87,845.9190409 -3363.624 468.282395963852 - 1,575,126
84,909.8893989 -3363.624 469.815430672822 - 1,580,283
81,959.5684841 -3363.624 471.353484138507 - 1,585,456
78,994.8867331 -3363.624 472.896572791009 - 1,590,646
76,015.7742438 -3363.624 474.44471311422 - 1,595,854
73,022.1607737 -3363.624 475.997921645996 - 1,601,078
70,013.9757388 -3363.624 477.556214978333 - 1,606,320
66,991.1482110 -3363.624 479.119609757544 - 1,611,578
63,953.6069175 -3363.624 480.688122684439 - 1,616,854
60,901.2802381 -3363.624 482.261770514501 - 1,622,147
57,834.0962042 -3363.624 483.840570058068 - 1,627,458
54,751.9824969 -3363.624 485.424538180509 - 1,632,786
51,654.8664454 -3363.624 487.013691802406 - 1,638,131
48,542.6750248 -3363.624 488.608047899735 - 1,643,494
45,415.3348552 -3363.624 490.207623504047 - 1,648,874
 42,272.7721991 -3363.624 491.81243570265 - 1,654,272
39,114.9129604 -3363.624 493.422501638789 - 1,659,688
35,941.6826822 -3363.624 495.037838511836 - 1,665,121
32,753.0065451 -3363.624 496.658463577466 - 1,670,572
29,548.8093657 -3363.624 498.284394147846 - 1,676,041
26,329.0155945 -3363.624 499.915647591816 - 1,681,528
23,093.5493143 -3363.624 501.552241335082 - 1,687,033
19,842.3342384 -3363.624 503.194192860391 - 1,692,556
16,575.2937087 -3363.624 504.84151970773 - 1,698,097
13,292.3506941 -3363.624 506.494239474503 - 1,703,656
9,993.4277883 -3363.624 508.152369815725 - 1,709,234
6,678.4472085 -3363.624 509.815928444209 - 1,714,829
3,347.3307930 -3363.624 511.484933130756 - 1,720,443
0.0 -3363.624 513.159401704341 - 1,726,075
TIR 0.48676%
 VALOR VIVIENDA 164,000,000
CUOTA INICIAL (%) 30%
CUOTA INICIAL ($) 49,200,000
VALOR FINANCIACION 114,800,000
TASA DE INTERES UVR 6% ANUAL
INFLACIÓN 4% MENSUAL
PLAZO 192 MESES
FORMA DE PAGO: ABONOS MENSUALES IGUALES EN UVR
VALOR CUOTA MENSUAL

Hoy 3/11/2020 Vale 273.98 $/UVR

P1 Prestamo en UVR =P%/vlr UVR 419,009

P2 TASA DE INTERÉS UVR MES 0.0048676
INFLACIÓN MES 0.003273739782199
P3 HALLAMOS EL ABONO EN UVR 2182.33691023676 UVR

TABLA DE PAGOS
abono+interés saldo*tasa cuota-interes
PERIODO CUOTA INTERES ABONO
0
1 4221.88288 2039.54597 2,182.34
2 4211.26025 2028.92333 2,182.34
3 4200.63761 2018.30070 2,182.34
4 4190.01497 2007.67806 2,182.34
5 4179.39234 1997.05543 2,182.34
6 4168.76970 1986.43279 2,182.34
7 4158.14707 1975.81016 2,182.34
8 4147.52443 1965.18752 2,182.34
9 4136.90180 1954.56489 2,182.34
10 4126.27916 1943.94225 2,182.34
11 4115.65653 1933.31962 2,182.34
12 4105.03389 1922.69698 2,182.34
13 4094.41126 1912.07435 2,182.34
14 4083.78862 1901.45171 2,182.34
15 4073.16599 1890.82908 2,182.34
16 4062.54335 1880.20644 2,182.34
17 4051.92072 1869.58381 2,182.34
18 4041.29808 1858.96117 2,182.34
19 4030.67545 1848.33854 2,182.34
20 4020.05281 1837.71590 2,182.34
21 4009.43018 1827.09326 2,182.34
22 3998.80754 1816.47063 2,182.34
23 3988.18490 1805.84799 2,182.34
24 3977.56227 1795.22536 2,182.34
25 3966.93963 1784.60272 2,182.34
26 3956.31700 1773.98009 2,182.34
27 3945.69436 1763.35745 2,182.34
28 3935.07173 1752.73482 2,182.34
29 3924.44909 1742.11218 2,182.34
30 3913.82646 1731.48955 2,182.34
31 3903.20382 1720.86691 2,182.34
32 3892.58119 1710.24428 2,182.34
33 3881.95855 1699.62164 2,182.34
34 3871.33592 1688.99901 2,182.34
35 3860.71328 1678.37637 2,182.34
36 3850.09065 1667.75374 2,182.34
37 3839.46801 1657.13110 2,182.34
38 3828.84538 1646.50847 2,182.34
39 3818.22274 1635.88583 2,182.34
40 3807.60011 1625.26319 2,182.34
41 3796.97747 1614.64056 2,182.34
42 3786.35483 1604.01792 2,182.34
43 3775.73220 1593.39529 2,182.34
44 3765.10956 1582.77265 2,182.34
45 3754.48693 1572.15002 2,182.34
46 3743.86429 1561.52738 2,182.34
47 3733.24166 1550.90475 2,182.34
48 3722.61902 1540.28211 2,182.34
49 3711.99639 1529.65948 2,182.34
50 3701.37375 1519.03684 2,182.34
51 3690.75112 1508.41421 2,182.34
52 3680.12848 1497.79157 2,182.34
53 3669.50585 1487.16894 2,182.34
54 3658.88321 1476.54630 2,182.34
55 3648.26058 1465.92367 2,182.34
56 3637.63794 1455.30103 2,182.34
57 3627.01531 1444.67840 2,182.34
58 3616.39267 1434.05576 2,182.34
59 3605.77004 1423.43312 2,182.34
60 3595.14740 1412.81049 2,182.34
61 3584.52476 1402.18785 2,182.34
62 3573.90213 1391.56522 2,182.34
63 3563.27949 1380.94258 2,182.34
64 3552.65686 1370.31995 2,182.34
65 3542.03422 1359.69731 2,182.34
66 3531.41159 1349.07468 2,182.34
67 3520.78895 1338.45204 2,182.34
68 3510.16632 1327.82941 2,182.34
69 3499.54368 1317.20677 2,182.34
70 3488.92105 1306.58414 2,182.34
71 3478.29841 1295.96150 2,182.34
72 3467.67578 1285.33887 2,182.34
73 3457.05314 1274.71623 2,182.34
74 3446.43051 1264.09360 2,182.34
75 3435.80787 1253.47096 2,182.34
76 3425.18524 1242.84833 2,182.34
77 3414.56260 1232.22569 2,182.34
 78 3403.93997 1221.60306 2,182.34
79 3393.31733 1210.98042 2,182.34
80 3382.69469 1200.35778 2,182.34
81 3372.07206 1189.73515 2,182.34
82 3361.44942 1179.11251 2,182.34
83 3350.82679 1168.48988 2,182.34
84 3340.20415 1157.86724 2,182.34
85 3329.58152 1147.24461 2,182.34
86 3318.95888 1136.62197 2,182.34
87 3308.33625 1125.99934 2,182.34
88 3297.71361 1115.37670 2,182.34
89 3287.09098 1104.75407 2,182.34
90 3276.46834 1094.13143 2,182.34
91 3265.84571 1083.50880 2,182.34
92 3255.22307 1072.88616 2,182.34
93 3244.60044 1062.26353 2,182.34
94 3233.97780 1051.64089 2,182.34
95 3223.35517 1041.01826 2,182.34
96 3212.73253 1030.39562 2,182.34
97 3202.10990 1019.77299 2,182.34
98 3191.48726 1009.15035 2,182.34
99 3180.86462 998.52771 2,182.34
100 3170.24199 987.90508 2,182.34
101 3159.61935 977.28244 2,182.34
102 3148.99672 966.65981 2,182.34
103 3138.37408 956.03717 2,182.34
104 3127.75145 945.41454 2,182.34
105 3117.12881 934.79190 2,182.34
106 3106.50618 924.16927 2,182.34
107 3095.88354 913.54663 2,182.34
108 3085.26091 902.92400 2,182.34
109 3074.63827 892.30136 2,182.34
110 3064.01564 881.67873 2,182.34
111 3053.39300 871.05609 2,182.34
112 3042.77037 860.43346 2,182.34
113 3032.14773 849.81082 2,182.34
114 3021.52510 839.18819 2,182.34
115 3010.90246 828.56555 2,182.34
116 3000.27983 817.94292 2,182.34
117 2989.65719 807.32028 2,182.34
118 2979.03455 796.69764 2,182.34
119 2968.41192 786.07501 2,182.34
120 2957.78928 775.45237 2,182.34
121 2947.16665 764.82974 2,182.34
122 2936.54401 754.20710 2,182.34
123 2925.92138 743.58447 2,182.34
124 2915.29874 732.96183 2,182.34
125 2904.67611 722.33920 2,182.34
126 2894.05347 711.71656 2,182.34
127 2883.43084 701.09393 2,182.34
128 2872.80820 690.47129 2,182.34
129 2862.18557 679.84866 2,182.34
130 2851.56293 669.22602 2,182.34
131 2840.94030 658.60339 2,182.34
132 2830.31766 647.98075 2,182.34
133 2819.69503 637.35812 2,182.34
134 2809.07239 626.73548 2,182.34
135 2798.44976 616.11285 2,182.34
136 2787.82712 605.49021 2,182.34
137 2777.20448 594.86757 2,182.34
138 2766.58185 584.24494 2,182.34
139 2755.95921 573.62230 2,182.34
140 2745.33658 562.99967 2,182.34
141 2734.71394 552.37703 2,182.34
142 2724.09131 541.75440 2,182.34
143 2713.46867 531.13176 2,182.34
144 2702.84604 520.50913 2,182.34
145 2692.22340 509.88649 2,182.34
146 2681.60077 499.26386 2,182.34
147 2670.97813 488.64122 2,182.34
148 2660.35550 478.01859 2,182.34
149 2649.73286 467.39595 2,182.34
150 2639.11023 456.77332 2,182.34
151 2628.48759 446.15068 2,182.34
152 2617.86496 435.52805 2,182.34
153 2607.24232 424.90541 2,182.34
154 2596.61969 414.28278 2,182.34
155 2585.99705 403.66014 2,182.34
156 2575.37441 393.03750 2,182.34
157 2564.75178 382.41487 2,182.34
158 2554.12914 371.79223 2,182.34
159 2543.50651 361.16960 2,182.34
160 2532.88387 350.54696 2,182.34
161 2522.26124 339.92433 2,182.34
162 2511.63860 329.30169 2,182.34
163 2501.01597 318.67906 2,182.34
164 2490.39333 308.05642 2,182.34
165 2479.77070 297.43379 2,182.34
166 2469.14806 286.81115 2,182.34
167 2458.52543 276.18852 2,182.34
168 2447.90279 265.56588 2,182.34
169 2437.28016 254.94325 2,182.34
170 2426.65752 244.32061 2,182.34
171 2416.03489 233.69798 2,182.34
172 2405.41225 223.07534 2,182.34
173 2394.78962 212.45271 2,182.34
174 2384.16698 201.83007 2,182.34
175 2373.54434 191.20743 2,182.34
176 2362.92171 180.58480 2,182.34
177 2352.29907 169.96216 2,182.34
178 2341.67644 159.33953 2,182.34
179 2331.05380 148.71689 2,182.34
180 2320.43117 138.09426 2,182.34
181 2309.80853 127.47162 2,182.34
182 2299.18590 116.84899 2,182.34
183 2288.56326 106.22635 2,182.34
184 2277.94063 95.60372 2,182.34
185 2267.31799 84.98108 2,182.34
186 2256.69536 74.35845 2,182.34
187 2246.07272 63.73581 2,182.34
188 2235.45009 53.11318 2,182.34
189 2224.82745 42.49054 2,182.34
190 2214.20482 31.86791 2,182.34
191 2203.58218 21.24527 2,182.34
192 2192.95955 10.62264 2,182.34
PAGOS
saldo ant-abono
SALDO FC BRUTO UVR PROYECTADA FC EN PESOS
419,009 419008.68677 273.98 114800000
416,826 -4221.88288 274.876939225527 -1160498.24393
414,644 -4211.26025 275.776814796679 -1161367.93668
412,462 -4200.63761 276.679636326287 -1162230.88624
410,279 -4190.01497 277.585413458652 -1163087.03912
408,097 -4179.39234 278.49415586965 -1163936.34159
405,915 -4168.76970 279.40587326683 -1164778.73962
403,732 -4158.14707 280.320575389524 -1165614.17889
401,550 -4147.52443 281.238272008946 -1166442.60481
399,368 -4136.90180 282.158972928298 -1167263.96251
397,185 -4126.27916 283.082687982878 -1168078.19684
395,003 -4115.65653 284.009427040179 -1168885.25235
392,821 -4105.03389 284.9392 -1169685.07331
390,638 -4094.41126 285.872016794548 -1170477.6037
388,456 -4083.78862 286.807887388546 -1171262.78721
386,274 -4073.16599 287.746821779338 -1172040.56726
384,091 -4062.54335 288.688829996999 -1172810.88695
381,909 -4051.92072 289.633922104436 -1173573.68909
379,727 -4041.29808 290.582108197504 -1174328.91622
377,544 -4030.67545 291.533398405105 -1175076.51055
375,362 -4020.05281 292.487802889304 -1175816.41402
373,180 -4009.43018 293.44533184543 -1176548.56826
370,997 -3998.80754 294.405995502193 -1177272.91461
368,815 -3988.18490 295.369804121787 -1177989.39408
366,633 -3977.56227 296.336768 -1178697.94743
364,450 -3966.93963 297.30689746633 -1179398.51506
362,268 -3956.31700 298.280202884088 -1180091.03709
360,086 -3945.69436 299.256694650512 -1180775.45335
357,903 -3935.07173 300.236383196879 -1181451.70334
355,721 -3924.44909 301.219278988614 -1182119.72624
353,539 -3913.82646 302.205392525404 -1182779.46096
351,356 -3903.20382 303.19473434131 -1183430.84606
349,174 -3892.58119 304.187315004876 -1184073.8198
346,992 -3881.95855 305.183145119248 -1184708.32013
344,809 -3871.33592 306.182235322281 -1185334.28468
342,627 -3860.71328 307.184596286658 -1185951.65076
340,445 -3850.09065 308.190238720001 -1186560.35536
338,262 -3839.46801 309.199173364984 -1187160.33516
336,080 -3828.84538 310.211410999452 -1187751.5265
333,898 -3818.22274 311.226962436533 -1188333.86542
331,715 -3807.60011 312.245838524754 -1188907.28761
329,533 -3796.97747 313.268050148159 -1189471.72846
327,351 -3786.35483 314.293608226421 -1190027.12302
325,168 -3775.73220 315.322523714962 -1190573.40599
322,986 -3765.10956 316.354807605071 -1191110.51178
320,804 -3754.48693 317.390470924018 -1191638.37444
318,621 -3743.86429 318.429524735173 -1192156.92769
316,439 -3733.24166 319.471980138125 -1192666.10493
314,257 -3722.61902 320.517848268801 -1193165.83921
312,074 -3711.99639 321.567140299583 -1193656.06324
309,892 -3701.37375 322.61986743943 -1194136.7094
307,710 -3690.75112 323.676040933994 -1194607.70973
305,527 -3680.12848 324.735672065744 -1195068.99591
303,345 -3669.50585 325.798772154085 -1195520.4993
301,162 -3658.88321 326.865352555478 -1195962.1509
298,980 -3648.26058 327.935424663561 -1196393.88137
296,798 -3637.63794 329.008999909274 -1196815.62101
294,615 -3627.01531 330.086089760979 -1197227.29978
292,433 -3616.39267 331.16670572458 -1197628.8473
290,251 -3605.77004 332.25085934365 -1198020.1928
288,068 -3595.14740 333.338562199553 -1198401.2652
285,886 -3584.52476 334.429825911567 -1198771.99304
283,704 -3573.90213 335.524662137007 -1199132.3045
281,521 -3563.27949 336.623082571354 -1199482.1274
279,339 -3552.65686 337.725098948374 -1199821.38921
277,157 -3542.03422 338.830723040249 -1200150.01704
274,974 -3531.41159 339.939966657697 -1200467.93762
272,792 -3520.78895 341.052841650104 -1200775.07732
270,610 -3510.16632 342.169359905645 -1201071.36215
268,427 -3499.54368 343.289533351418 -1201356.71775
266,245 -3488.92105 344.413373953563 -1201631.06938
264,063 -3478.29841 345.540893717396 -1201894.34193
261,880 -3467.67578 346.672104687535 -1202146.45993
259,698 -3457.05314 347.80701894803 -1202387.34752
257,516 -3446.43051 348.945648622488 -1202616.92846
255,333 -3435.80787 350.088005874208 -1202835.12615
253,151 -3425.18524 351.23410290631 -1203041.86358
250,969 -3414.56260 352.383951961859 -1203237.0634
248,786 -3403.93997 353.537565324005 -1203420.64783
246,604 -3393.31733 354.694955316108 -1203592.53874
244,422 -3382.69469 355.856134301871 -1203752.6576
242,239 -3372.07206 357.021114685475 -1203900.92548
240,057 -3361.44942 358.189908911706 -1204037.26308
237,875 -3350.82679 359.362529466092 -1204161.59069
235,692 -3340.20415 360.538988875037 -1204273.82821
233,510 -3329.58152 361.719299705951 -1204373.89517
231,328 -3318.95888 362.903474567388 -1204461.71065
229,145 -3308.33625 364.091526109177 -1204537.19339
226,963 -3297.71361 365.283467022562 -1204600.26168
224,781 -3287.09098 366.479310040334 -1204650.83344
222,598 -3276.46834 367.679067936965 -1204688.82616
220,416 -3265.84571 368.882753528752 -1204714.15695
218,234 -3255.22307 370.090379673947 -1204726.7425
216,051 -3244.60044 371.301959272894 -1204726.49908
213,869 -3233.97780 372.517505268174 -1204713.34256
211,687 -3223.35517 373.737030644736 -1204687.18839
209,504 -3212.73253 374.960548430039 -1204647.95162
207,322 -3202.10990 376.188071694189 -1204595.54687
205,140 -3191.48726 377.419613550083 -1204529.88834
202,957 -3180.86462 378.655187153544 -1204450.88981
200,775 -3170.24199 379.894805703465 -1204358.46464
198,593 -3159.61935 381.138482441947 -1204252.52578
196,410 -3148.99672 382.386230654444 -1204132.98572
194,228 -3138.37408 383.638063669903 -1203999.75656
192,046 -3127.75145 384.893994860905 -1203852.74994
189,863 -3117.12881 386.15403764381 -1203691.87708
187,681 -3106.50618 387.418205478902 -1203517.04877
185,499 -3095.88354 388.686511870526 -1203328.17537
183,316 -3085.26091 389.958970367241 -1203125.16678
181,134 -3074.63827 391.235594561957 -1202907.93248
178,952 -3064.01564 392.516398092087 -1202676.3815
176,769 -3053.39300 393.801394639686 -1202430.42243
174,587 -3042.77037 395.090597931604 -1202169.96343
172,405 -3032.14773 396.384021739625 -1201894.91217
170,222 -3021.52510 397.681679880622 -1201605.17593
168,040 -3010.90246 398.983586216699 -1201300.66148
165,858 -3000.27983 400.289754655341 -1200981.27519
163,675 -2989.65719 401.600199149563 -1200646.92293
161,493 -2979.03455 402.914933698058 -1200297.51014
159,311 -2968.41192 404.233972345347 -1199932.9418
157,128 -2957.78928 405.557329181931 -1199553.12243
154,946 -2947.16665 406.885018344436 -1199157.95606
152,764 -2936.54401 408.217054015771 -1198747.34629
150,581 -2925.92138 409.553450425274 -1198321.19625
148,399 -2915.29874 410.894221848868 -1197879.40857
146,217 -2904.67611 412.239382609211 -1197421.88544
144,034 -2894.05347 413.588947075847 -1196948.52857
141,852 -2883.43084 414.942929665367 -1196459.23919
139,670 -2872.80820 416.301344841555 -1195953.91805
137,487 -2862.18557 417.664207115546 -1195432.46544
135,305 -2851.56293 419.03153104598 -1194894.78114
133,123 -2840.94030 420.403331239161 -1194340.76447
130,940 -2830.31766 421.779622349208 -1193770.31426
128,758 -2819.69503 423.160419078213 -1193183.32884
126,576 -2809.07239 424.545736176402 -1192579.70606
124,393 -2798.44976 425.935588442285 -1191959.34329
122,211 -2787.82712 427.329990722823 -1191322.13738
120,029 -2777.20448 428.728957913579 -1190667.98471
117,846 -2766.58185 430.132504958882 -1189996.78114
115,664 -2755.95921 431.540646851982 -1189308.42205
113,482 -2745.33658 432.953398635218 -1188602.80231
111,299 -2734.71394 434.370775400168 -1187879.81627
109,117 -2724.09131 435.79279228782 -1187139.3578
106,935 -2713.46867 437.219464488728 -1186381.32025
104,752 -2702.84604 438.650807243177 -1185605.59644
102,570 -2692.22340 440.086835841342 -1184812.0787
100,387 -2681.60077 441.527565623458 -1184000.65885
98,205 -2670.97813 442.973011979977 -1183171.22818
96,023 -2660.35550 444.423190351736 -1182323.67744
93,840 -2649.73286 445.878116230123 -1181457.8969
91,658 -2639.11023 447.337805157237 -1180573.77628
89,476 -2628.48759 448.802272726062 -1179671.20477
87,293 -2617.86496 450.271534580627 -1178750.07104
85,111 -2607.24232 451.745606416175 -1177810.26323
82,929 -2596.61969 453.224503979333 -1176851.66895
80,746 -2585.99705 454.708243068278 -1175874.17526
78,564 -2575.37441 456.196839532904 -1174877.66869
76,382 -2564.75178 457.690309274996 -1173862.03524
74,199 -2554.12914 459.188668248397 -1172827.16034
72,017 -2543.50651 460.691932459176 -1171772.92891
69,835 -2532.88387 462.200117965806 -1170699.22529
67,652 -2522.26124 463.713240879328 -1169605.93329
65,470 -2511.63860 465.231317363527 -1168492.93617
63,288 -2501.01597 466.754363635105 -1167360.11662
61,105 -2490.39333 468.282395963852 -1166207.35678
58,923 -2479.77070 469.815430672822 -1165034.53824
56,741 -2469.14806 471.353484138507 -1163841.54201
54,558 -2458.52543 472.896572791009 -1162628.24856
52,376 -2447.90279 474.44471311422 -1161394.53777
50,194 -2437.28016 475.997921645996 -1160140.28897
48,011 -2426.65752 477.556214978333 -1158865.38089
45,829 -2416.03489 479.119609757544 -1157569.69173
43,647 -2405.41225 480.688122684439 -1156253.09908
41,464 -2394.78962 482.261770514501 -1154915.47996
39,282 -2384.16698 483.840570058068 -1153556.71081
37,100 -2373.54434 485.424538180509 -1152176.66749
34,917 -2362.92171 487.013691802406 -1150775.22527
32,735 -2352.29907 488.608047899735 -1149352.25883
 30,553 -2341.67644 490.207623504047 -1147907.64225
28,370 -2331.05380 491.81243570265 -1146441.24905
26,188 -2320.43117 493.422501638789 -1144952.95211
24,006 -2309.80853 495.037838511836 -1143442.62374
21,823 -2299.18590 496.658463577466 -1141910.13563
19,641 -2288.56326 498.284394147846 -1140355.3589
17,459 -2277.94063 499.915647591816 -1138778.16402
15,276 -2267.31799 501.552241335082 -1137178.42087
13,094 -2256.69536 503.194192860391 -1135555.99873
10,912 -2246.07272 504.84151970773 -1133910.76625
8,729 -2235.45009 506.494239474503 -1132242.59147
6,547 -2224.82745 508.152369815725 -1130551.3418
4,365 -2214.20482 509.815928444209 -1128836.88405
2,182 -2203.58218 511.484933130756 -1127099.08437
0 -2192.95955 513.159401704341 -1125337.80833
TIR 0.487%