$1,220,410.

04
Mes

0.50%

Saldo inicial
Intereses
Cuota
1
$1,220,410.04
$6,102.05 $1,220,410.04
2
$2,446,922.13
$12,234.61 $1,220,410.04
3
$3,679,566.78
$18,397.83 $1,220,410.04
4
$4,918,374.65
$24,591.87 $1,220,410.04
5
$6,163,376.56
$30,816.88 $1,220,410.04
6
$7,414,603.48
$37,073.02 $1,220,410.04
7
$8,672,086.54
$43,360.43 $1,220,410.04
8
$9,935,857.01
$49,679.29 $1,220,410.04
9
$11,205,946.34
$56,029.73 $1,220,410.04
10
$12,482,386.11
$62,411.93 $1,220,410.04
11
$13,765,208.08
$68,826.04 $1,220,410.04
12
$15,054,444.15
$75,272.22 $1,220,410.04
13
$16,350,126.41
$81,750.63 $1,220,410.04
14
$17,652,287.09
$88,261.44 $1,220,410.04
15
$18,960,958.56
$94,804.79 $1,220,410.04
16
$20,276,173.39
$101,380.87 $1,220,410.04
17
$21,597,964.30
$107,989.82 $1,220,410.04
18
$22,926,364.16
$114,631.82 $1,220,410.04
19
$24,261,406.02
$121,307.03 $1,220,410.04
20
$25,603,123.09
$128,015.62 $1,220,410.04
21
$26,951,548.74
$134,757.74 $1,220,410.04
22
$28,306,716.52
$141,533.58 $1,220,410.04
23
$29,668,660.14
$148,343.30 $1,220,410.04
24
$31,037,413.48
$155,187.07 $1,220,410.04
25
$32,413,010.59
$162,065.05 $1,220,410.04
26
$33,795,485.68
$168,977.43 $1,220,410.04
27
$35,184,873.15
$175,924.37 $1,220,410.04
28
$36,581,207.55
$182,906.04 $1,220,410.04
29
$37,984,523.63
$189,922.62 $1,220,410.04
30
$39,394,856.29
$196,974.28 $1,220,410.04
31
$40,812,240.61
$204,061.20 $1,220,410.04
32
$42,236,711.85
$211,183.56 $1,220,410.04
33
$43,668,305.45
$218,341.53 $1,220,410.04
34
$45,107,057.01
$225,535.29 $1,220,410.04
35
$46,553,002.34
$232,765.01 $1,220,410.04
36
$48,006,177.39
$240,030.89 $1,220,410.04
37
$49,466,618.31
$247,333.09 $1,220,410.04
38
$50,934,361.44
$254,671.81 $1,220,410.04
39
$52,409,443.29
$262,047.22 $1,220,410.04
40
$53,891,900.54
$269,459.50 $1,220,410.04
41
$55,381,770.09
$276,908.85 $1,220,410.04
42
$56,879,088.98
$284,395.44 $1,220,410.04

43
44
45
46
47
48
49
50
51
52
53
54
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

$58,383,894.46
$59,896,223.97
$61,416,115.13
$62,943,605.74
$64,478,733.81
$66,021,537.52
$67,572,055.25
$69,130,325.56
$70,696,387.23
$72,270,279.20
$73,852,040.64
$75,441,710.88
$77,039,329.47
$78,644,936.16
$80,258,570.88
$81,880,273.77
$83,510,085.18
$85,148,045.64
$86,794,195.91
$88,448,576.93
$90,111,229.85
$91,782,196.04
$93,461,517.06
$95,149,234.68
$96,845,390.90
$98,550,027.89
$100,263,188.07
$101,984,914.05
$103,715,248.66
$105,454,234.94
$107,201,916.15
$108,958,335.77
$110,723,537.49
$112,497,565.22
$114,280,463.08
$116,072,275.43
$117,873,046.85
$119,682,822.12
$121,501,646.27
$123,329,564.54
$125,166,622.40
$127,012,865.56
$128,868,339.92
$130,733,091.66
$132,607,167.16

$291,919.47
$299,481.12
$307,080.58
$314,718.03
$322,393.67
$330,107.69
$337,860.28
$345,651.63
$353,481.94
$361,351.40
$369,260.20
$377,208.55
$385,196.65
$393,224.68
$401,292.85
$409,401.37
$417,550.43
$425,740.23
$433,970.98
$442,242.88
$450,556.15
$458,910.98
$467,307.59
$475,746.17
$484,226.95
$492,750.14
$501,315.94
$509,924.57
$518,576.24
$527,271.17
$536,009.58
$544,791.68
$553,617.69
$562,487.83
$571,402.32
$580,361.38
$589,365.23
$598,414.11
$607,508.23
$616,647.82
$625,833.11
$635,064.33
$644,341.70
$653,665.46
$663,035.84

$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04

88
89
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
125
126
127
128
129
130
131
132

$134,490,613.03
$136,383,476.14
$138,285,803.56
$140,197,642.61
$142,119,040.86
$144,050,046.11
$145,990,706.38
$147,941,069.95
$149,901,185.34
$151,871,101.30
$153,850,866.85
$155,840,531.22
$157,840,143.92
$159,849,754.67
$161,869,413.49
$163,899,170.59
$165,939,076.48
$167,989,181.91
$170,049,537.85
$172,120,195.58
$174,201,206.60
$176,292,622.67
$178,394,495.82
$180,506,878.34
$182,629,822.77
$184,763,381.92
$186,907,608.87
$189,062,556.96
$191,228,279.78
$193,404,831.22
$195,592,265.41
$197,790,636.78
$200,000,000.00
$202,220,410.04
$204,451,922.13
$206,694,591.78
$208,948,474.78
$211,213,627.19
$213,490,105.36
$215,777,965.93
$218,077,265.80
$220,388,062.16
$222,710,412.51
$225,044,374.62
$227,390,006.53

$672,453.07
$681,917.38
$691,429.02
$700,988.21
$710,595.20
$720,250.23
$729,953.53
$739,705.35
$749,505.93
$759,355.51
$769,254.33
$779,202.66
$789,200.72
$799,248.77
$809,347.07
$819,495.85
$829,695.38
$839,945.91
$850,247.69
$860,600.98
$871,006.03
$881,463.11
$891,972.48
$902,534.39
$913,149.11
$923,816.91
$934,538.04
$945,312.78
$956,141.40
$967,024.16
$977,961.33
$988,953.18
$1,000,000.00
$1,011,102.05
$1,022,259.61
$1,033,472.96
$1,044,742.37
$1,056,068.14
$1,067,450.53
$1,078,889.83
$1,090,386.33
$1,101,940.31
$1,113,552.06
$1,125,221.87
$1,136,950.03

$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04

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

$229,747,366.60
$232,116,513.47
$234,497,506.08
$236,890,403.65
$239,295,265.70
$241,712,152.07
$244,141,122.87
$246,582,238.52
$249,035,559.75
$251,501,147.59
$253,979,063.37
$256,469,368.72
$258,972,125.61
$261,487,396.27
$264,015,243.29
$266,555,729.55
$269,108,918.24
$271,674,872.87
$274,253,657.27
$276,845,335.59
$279,449,972.31
$282,067,632.21
$284,698,380.41
$287,342,282.35
$289,999,403.80
$292,669,810.86
$295,353,569.95
$298,050,747.84
$300,761,411.62
$303,485,628.72
$306,223,466.90
$308,974,994.27
$311,740,279.28
$314,519,390.72
$317,312,397.71
$320,119,369.74
$322,940,376.63
$325,775,488.55
$328,624,776.03
$331,488,309.95
$334,366,161.54
$337,258,402.38
$340,165,104.43
$343,086,340.00
$346,022,181.73

$1,148,736.83
$1,160,582.57
$1,172,487.53
$1,184,452.02
$1,196,476.33
$1,208,560.76
$1,220,705.61
$1,232,911.19
$1,245,177.80
$1,257,505.74
$1,269,895.32
$1,282,346.84
$1,294,860.63
$1,307,436.98
$1,320,076.22
$1,332,778.65
$1,345,544.59
$1,358,374.36
$1,371,268.29
$1,384,226.68
$1,397,249.86
$1,410,338.16
$1,423,491.90
$1,436,711.41
$1,449,997.02
$1,463,349.05
$1,476,767.85
$1,490,253.74
$1,503,807.06
$1,517,428.14
$1,531,117.33
$1,544,874.97
$1,558,701.40
$1,572,596.95
$1,586,561.99
$1,600,596.85
$1,614,701.88
$1,628,877.44
$1,643,123.88
$1,657,441.55
$1,671,830.81
$1,686,292.01
$1,700,825.52
$1,715,431.70
$1,730,110.91

$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04

178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222

$348,972,702.68
$351,937,976.23
$354,918,076.15
$357,913,076.57
$360,923,052.00
$363,948,077.29
$366,988,227.72
$370,043,578.90
$373,114,206.83
$376,200,187.90
$379,301,598.88
$382,418,516.91
$385,551,019.54
$388,699,184.67
$391,863,090.64
$395,042,816.13
$398,238,440.25
$401,450,042.49
$404,677,702.74
$407,921,501.29
$411,181,518.84
$414,457,836.47
$417,750,535.69
$421,059,698.41
$424,385,406.94
$427,727,744.01
$431,086,792.77
$434,462,636.77
$437,855,360.00
$441,265,046.84
$444,691,782.11
$448,135,651.06
$451,596,739.35
$455,075,133.09
$458,570,918.79
$462,084,183.43
$465,615,014.38
$469,163,499.49
$472,729,727.03
$476,313,785.70
$479,915,764.67
$483,535,753.53
$487,173,842.34
$490,830,121.59
$494,504,682.24

$1,744,863.51
$1,759,689.88
$1,774,590.38
$1,789,565.38
$1,804,615.26
$1,819,740.39
$1,834,941.14
$1,850,217.89
$1,865,571.03
$1,881,000.94
$1,896,507.99
$1,912,092.58
$1,927,755.10
$1,943,495.92
$1,959,315.45
$1,975,214.08
$1,991,192.20
$2,007,250.21
$2,023,388.51
$2,039,607.51
$2,055,907.59
$2,072,289.18
$2,088,752.68
$2,105,298.49
$2,121,927.03
$2,138,638.72
$2,155,433.96
$2,172,313.18
$2,189,276.80
$2,206,325.23
$2,223,458.91
$2,240,678.26
$2,257,983.70
$2,275,375.67
$2,292,854.59
$2,310,420.92
$2,328,075.07
$2,345,817.50
$2,363,648.64
$2,381,568.93
$2,399,578.82
$2,417,678.77
$2,435,869.21
$2,454,150.61
$2,472,523.41

$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04

223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267

$498,197,615.69
$501,909,013.80
$505,638,968.91
$509,387,573.79
$513,154,921.70
$516,941,106.35
$520,746,221.92
$524,570,363.07
$528,413,624.92
$532,276,103.09
$536,157,893.64
$540,059,093.15
$543,979,798.65
$547,920,107.68
$551,880,118.26
$555,859,928.89
$559,859,638.57
$563,879,346.81
$567,919,153.58
$571,979,159.39
$576,059,465.22
$580,160,172.59
$584,281,383.49
$588,423,200.44
$592,585,726.49
$596,769,065.16
$600,973,320.52
$605,198,597.16
$609,445,000.19
$613,712,635.23
$618,001,608.44
$622,312,026.52
$626,643,996.70
$630,997,626.72
$635,373,024.89
$639,770,300.05
$644,189,561.59
$648,630,919.44
$653,094,484.08
$657,580,366.53
$662,088,678.41
$666,619,531.84
$671,173,039.53
$675,749,314.77
$680,348,471.38

$2,490,988.08
$2,509,545.07
$2,528,194.84
$2,546,937.87
$2,565,774.61
$2,584,705.53
$2,603,731.11
$2,622,851.82
$2,642,068.12
$2,661,380.52
$2,680,789.47
$2,700,295.47
$2,719,898.99
$2,739,600.54
$2,759,400.59
$2,779,299.64
$2,799,298.19
$2,819,396.73
$2,839,595.77
$2,859,895.80
$2,880,297.33
$2,900,800.86
$2,921,406.92
$2,942,116.00
$2,962,928.63
$2,983,845.33
$3,004,866.60
$3,025,992.99
$3,047,225.00
$3,068,563.18
$3,090,008.04
$3,111,560.13
$3,133,219.98
$3,154,988.13
$3,176,865.12
$3,198,851.50
$3,220,947.81
$3,243,154.60
$3,265,472.42
$3,287,901.83
$3,310,443.39
$3,333,097.66
$3,355,865.20
$3,378,746.57
$3,401,742.36

$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04

268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312

$684,970,623.78
$689,615,886.94
$694,284,376.41
$698,976,208.33
$703,691,499.41
$708,430,366.95
$713,192,928.82
$717,979,303.50
$722,789,610.06
$727,623,968.15
$732,482,498.03
$737,365,320.56
$742,272,557.20
$747,204,330.03
$752,160,761.71
$757,141,975.56
$762,148,095.48
$767,179,245.99
$772,235,552.26
$777,317,140.06
$782,424,135.80
$787,556,666.52
$792,714,859.89
$797,898,844.23
$803,108,748.49
$808,344,702.27
$813,606,835.82
$818,895,280.04
$824,210,166.48
$829,551,627.35
$834,919,795.53
$840,314,804.54
$845,736,788.60
$851,185,882.59
$856,662,222.04
$862,165,943.19
$867,697,182.94
$873,256,078.89
$878,842,769.33
$884,457,393.21
$890,100,090.22
$895,771,000.71
$901,470,265.75
$907,198,027.12
$912,954,427.29

$3,424,853.12
$3,448,079.43
$3,471,421.88
$3,494,881.04
$3,518,457.50
$3,542,151.83
$3,565,964.64
$3,589,896.52
$3,613,948.05
$3,638,119.84
$3,662,412.49
$3,686,826.60
$3,711,362.79
$3,736,021.65
$3,760,803.81
$3,785,709.88
$3,810,740.48
$3,835,896.23
$3,861,177.76
$3,886,585.70
$3,912,120.68
$3,937,783.33
$3,963,574.30
$3,989,494.22
$4,015,543.74
$4,041,723.51
$4,068,034.18
$4,094,476.40
$4,121,050.83
$4,147,758.14
$4,174,598.98
$4,201,574.02
$4,228,683.94
$4,255,929.41
$4,283,311.11
$4,310,829.72
$4,338,485.91
$4,366,280.39
$4,394,213.85
$4,422,286.97
$4,450,500.45
$4,478,855.00
$4,507,351.33
$4,535,990.14
$4,564,772.14

$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04

313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357

$918,739,609.47
$924,553,717.55
$930,396,896.18
$936,269,290.70
$942,171,047.19
$948,102,312.47
$954,063,234.07
$960,053,960.28
$966,074,640.12
$972,125,423.36
$978,206,460.51
$984,317,902.85
$990,459,902.41
$996,632,611.96
$1,002,836,185.06
$1,009,070,776.02
$1,015,336,539.94
$1,021,633,632.68
$1,027,962,210.88
$1,034,322,431.97
$1,040,714,454.17
$1,047,138,436.48
$1,053,594,538.70
$1,060,082,921.44
$1,066,603,746.08
$1,073,157,174.85
$1,079,743,370.76
$1,086,362,497.66
$1,093,014,720.18
$1,099,700,203.82
$1,106,419,114.88
$1,113,171,620.49
$1,119,957,888.64
$1,126,778,088.12
$1,133,632,388.60
$1,140,520,960.58
$1,147,443,975.42
$1,154,401,605.34
$1,161,394,023.40
$1,168,421,403.56
$1,175,483,920.61
$1,182,581,750.26
$1,189,715,069.05
$1,196,884,054.43
$1,204,088,884.74

$4,593,698.05
$4,622,768.59
$4,651,984.48
$4,681,346.45
$4,710,855.24
$4,740,511.56
$4,770,316.17
$4,800,269.80
$4,830,373.20
$4,860,627.12
$4,891,032.30
$4,921,589.51
$4,952,299.51
$4,983,163.06
$5,014,180.93
$5,045,353.88
$5,076,682.70
$5,108,168.16
$5,139,811.05
$5,171,612.16
$5,203,572.27
$5,235,692.18
$5,267,972.69
$5,300,414.61
$5,333,018.73
$5,365,785.87
$5,398,716.85
$5,431,812.49
$5,465,073.60
$5,498,501.02
$5,532,095.57
$5,565,858.10
$5,599,789.44
$5,633,890.44
$5,668,161.94
$5,702,604.80
$5,737,219.88
$5,772,008.03
$5,806,970.12
$5,842,107.02
$5,877,419.60
$5,912,908.75
$5,948,575.35
$5,984,420.27
$6,020,444.42

$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04
$1,220,410.04

358 $1,211,329,739.20
359 $1,218,606,797.94
360 $1,225,920,241.97

Entonces

Patrimonio
Recibo
Ganancia mensual

$6,056,648.70 $1,220,410.04
$6,093,033.99 $1,220,410.04
$6,129,601.21 $1,220,410.04

1,000,000,000
$5,014,180.93
0.50%

Ganancia anual
Conseguido en

6.02%
27.25 27 aos

En el mes 132 Patrimonio

Recibo
Ganancia mensual
Ganancia anual

$227,390,006.53
$1,136,950.03
0.50%
6.00%

En el mes 225 Patrimonio

Recibo
Ganancia mensual
Ganancia anual

$505,638,968.91
$2,528,194.84
0.5%
6.0%

Saldo final
$1,226,512.09
$2,459,156.74
$3,697,964.61
$4,942,966.52
$6,194,193.44
$7,451,676.50
$8,715,446.97
$9,985,536.30
$11,261,976.07
$12,544,798.04
$13,834,034.12
$15,129,716.38
$16,431,877.05
$17,740,548.52
$19,055,763.35
$20,377,554.26
$21,705,954.12
$23,040,995.98
$24,382,713.05
$25,731,138.70
$27,086,306.48
$28,448,250.10
$29,817,003.44
$31,192,600.55
$32,575,075.64
$33,964,463.11
$35,360,797.51
$36,764,113.59
$38,174,446.25
$39,591,830.57
$41,016,301.81
$42,447,895.41
$43,886,646.97
$45,332,592.30
$46,785,767.35
$48,246,208.27
$49,713,951.40
$51,189,033.25
$52,671,490.51
$54,161,360.05
$55,658,678.94
$57,163,484.42

Compro mes 23 y
Saldo inicial
24 $
70,000,000
25 $ 68,979,589.96
26 $ 67,948,975.82
27 $ 66,908,055.54
28 $ 65,856,726.06
29 $ 64,794,883.28
30 $ 63,722,422.07
31 $ 62,639,236.26
32 $ 61,545,218.58
33 $ 60,440,260.73
34 $ 59,324,253.29
35 $ 58,197,085.79
36 $ 57,058,646.61
37 $ 55,908,823.04
38 $ 54,747,501.23
39 $ 53,574,566.20
40 $ 52,389,901.82

cuota + 500.000
Intereses
Cuota
$
700,000
$1,720,410.04
$
689,796
$1,720,410.04
$
679,490
$1,720,410.04
$
669,081
$1,720,410.04
$
658,567
$1,720,410.04
$
647,949
$1,720,410.04
$
637,224
$1,720,410.04
$
626,392
$1,720,410.04
$
615,452
$1,720,410.04
$
604,403
$1,720,410.04
$
593,243
$1,720,410.04
$
581,971
$1,720,410.04
$
570,586
$1,720,410.04
$
559,088
$1,720,410.04
$
547,475
$1,720,410.04
$
535,746
$1,720,410.04
$
523,899
$1,720,410.04

$58,675,813.93
$60,195,705.09
$61,723,195.70
$63,258,323.77
$64,801,127.48
$66,351,645.21
$67,909,915.52
$69,475,977.19
$71,049,869.16
$72,631,630.60
$74,221,300.84
$75,818,919.43
$77,424,526.12
$79,038,160.84
$80,659,863.73
$82,289,675.14
$83,927,635.61
$85,573,785.87
$87,228,166.89
$88,890,819.81
$90,561,786.00
$92,241,107.02
$93,928,824.65
$95,624,980.86
$97,329,617.85
$99,042,778.03
$100,764,504.01
$102,494,838.62
$104,233,824.90
$105,981,506.11
$107,737,925.73
$109,503,127.45
$111,277,155.18
$113,060,053.04
$114,851,865.40
$116,652,636.81
$118,462,412.08
$120,281,236.23
$122,109,154.50
$123,946,212.37
$125,792,455.52
$127,647,929.88
$129,512,681.62
$131,386,757.12
$133,270,202.99

41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76

$ 51,193,390.80
$ 49,984,914.67
$ 48,764,353.78
$ 47,531,587.28
$ 46,286,493.11
$ 45,028,948.00
$ 43,758,827.45
$ 42,476,005.68
$ 41,180,355.70
$ 39,871,749.22
$ 38,550,056.67
$ 37,215,147.20
$ 35,866,888.63
$ 34,505,147.48
$ 33,129,788.92
$ 31,740,676.77
$ 30,337,673.49
$ 28,920,640.19
$ 27,489,436.55
$ 26,043,920.88
$ 24,583,950.05
$ 23,109,379.51
$ 21,620,063.27
$ 20,115,853.86
$ 18,596,602.36
$ 17,062,158.35
$ 15,512,369.89
$ 13,947,083.55
$ 12,366,144.35
$ 10,769,395.75
$ 9,156,679.67
$ 7,527,836.43
$ 5,882,704.76
$ 4,221,121.76
$ 2,542,922.94
$
847,942.13
Saldo:
Luego ahorro otros

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

511,934
499,849
487,644
475,316
462,865
450,289
437,588
424,760
411,804
398,717
385,501
372,151
358,669
345,051
331,298
317,407
303,377
289,206
274,894
260,439
245,840
231,094
216,201
201,159
185,966
170,622
155,124
139,471
123,661
107,694
91,567
75,278
58,827
42,211
25,429
8,479 $
$863,988.48

$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
856,421.55

30

Saldo inicial
Intereses
Cuota
77
$2,584,398.52
$12,921.99
$1,720,410.04
78
$4,317,730.55
$21,588.65
$1,720,410.04
79 $ 6,059,729.25
$30,298.65
$1,720,410.04
80 $ 7,810,437.93
$39,052.19
$1,720,410.04
81 $ 9,569,900.16
$47,849.50
$1,720,410.04

$135,163,066.10
$137,065,393.52
$138,977,232.57
$140,898,630.83
$142,829,636.07
$144,770,296.34
$146,720,659.91
$148,680,775.30
$150,650,691.26
$152,630,456.81
$154,620,121.18
$156,619,733.88
$158,629,344.63
$160,649,003.45
$162,678,760.55
$164,718,666.45
$166,768,771.87
$168,829,127.81
$170,899,785.54
$172,980,796.56
$175,072,212.63
$177,174,085.78
$179,286,468.30
$181,409,412.73
$183,542,971.88
$185,687,198.83
$187,842,146.92
$190,007,869.74
$192,184,421.18
$194,371,855.37
$196,570,226.74
$198,779,589.96
$201,000,000.00
$203,231,512.09
$205,474,181.74
$207,728,064.74
$209,993,217.15
$212,269,695.32
$214,557,555.89
$216,856,855.76
$219,167,652.13
$221,490,002.48
$223,823,964.58
$226,169,596.49
$228,526,956.56

82
83
84
85
86
87
88
89
90
91
92

$
$
$
$
$
$
$
$
$
$
$

11,338,159.70
13,115,260.54
14,901,246.88
16,696,163.15
18,500,054.01
20,312,964.31
22,134,939.18
23,966,023.91
25,806,264.07
27,655,705.43
29,514,393.99

$56,690.80
$65,576.30
$74,506.23
$83,480.82
$92,500.27
$101,564.82
$110,674.70
$119,830.12
$129,031.32
$138,278.53
$147,571.97

$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04
$1,720,410.04

Compro mes 92 y cuota + 500000

Saldo inicial
Intereses
93 $
70,000,000 $
94 $ 68,479,589.96 $
95 $ 66,943,975.82 $
96 $ 65,393,005.54 $
97 $ 63,826,525.56 $
98 $ 62,244,380.77 $
99 $ 60,646,414.54 $
100 $ 59,032,468.65 $
101 $ 57,402,383.30 $
102 $ 55,755,997.09 $
103 $ 54,093,147.02 $
104 $ 52,413,668.46 $
105 $ 50,717,395.10 $
106 $ 49,004,159.01 $
107 $ 47,273,790.56 $
108 $ 45,526,118.43 $
109 $ 43,760,969.58 $
110 $ 41,978,169.23 $
111 $ 40,177,540.89 $
112 $ 38,358,906.26 $
113 $ 36,522,085.28 $
114 $ 34,666,896.10 $
115 $ 32,793,155.02 $
116 $ 30,900,676.53 $
117 $ 28,989,273.26 $
118 $ 27,058,755.95 $
119 $ 25,108,933.47 $
120 $ 23,139,612.77 $
121 $ 21,150,598.85 $
122 $ 19,141,694.80 $

700,000
684,796
669,440
653,930
638,265
622,444
606,464
590,325
574,024
557,560
540,931
524,137
507,174
490,042
472,738
455,261
437,610
419,782
401,775
383,589
365,221
346,669
327,932
309,007
289,893
270,588
251,089
231,396
211,506
191,417

Cuota
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04
$2,220,410.04

$230,896,103.43
$233,277,096.04
$235,669,993.61
$238,074,855.66
$240,491,742.03
$242,920,712.83
$245,361,828.48
$247,815,149.72
$250,280,737.55
$252,758,653.33
$255,248,958.69
$257,751,715.57
$260,266,986.23
$262,794,833.26
$265,335,319.51
$267,888,508.20
$270,454,462.83
$273,033,247.23
$275,624,925.56
$278,229,562.27
$280,847,222.17
$283,477,970.37
$286,121,872.31
$288,778,993.76
$291,449,400.82
$294,133,159.91
$296,830,337.80
$299,541,001.58
$302,265,218.68
$305,003,056.86
$307,754,584.23
$310,519,869.24
$313,298,980.68
$316,091,987.67
$318,898,959.70
$321,719,966.59
$324,555,078.51
$327,404,365.99
$330,267,899.91
$333,145,751.50
$336,037,992.34
$338,944,694.40
$341,865,929.96
$344,801,771.70
$347,752,292.64

123
124
125
126
127
128
129
130
131

$ 17,112,701.71 $
171,127
$2,220,410.04
$ 15,063,418.69 $
150,634
$2,220,410.04
$ 12,993,642.84 $
129,936
$2,220,410.04
$ 10,903,169.23 $
109,032
$2,220,410.04
$ 8,791,790.88 $
87,918
$2,220,410.04
$ 6,659,298.75 $
66,593
$2,220,410.04
$ 4,505,481.70 $
45,055
$2,220,410.04
$ 2,330,126.48 $
23,301
$2,220,410.04
$
133,017.71 $
1,330 $
134,347.88
Saldo:
$2,086,062.16
Luego ahorro otros 30
Saldo inicial
Intereses
Cuota
132
$4,306,472.20
$21,532.36
$2,220,410.04
133
$6,548,414.60
$32,742.07
$2,220,410.04
134
$8,801,566.71
$44,007.83
$2,220,410.04
135
$11,065,984.58
$55,329.92
$2,220,410.04
136
$13,341,724.54
$66,708.62
$2,220,410.04
137
$15,628,843.20
$78,144.22
$2,220,410.04
138
$17,927,397.46
$89,636.99
$2,220,410.04
139
$20,237,444.48
$101,187.22
$2,220,410.04
140
$22,559,041.74
$112,795.21
$2,220,410.04
141
$24,892,246.99
$124,461.23
$2,220,410.04
142
$27,237,118.27
$136,185.59
$2,220,410.04
143
$29,593,713.90
$147,968.57
$2,220,410.04
Compro mes 143 y cuota +500000
Saldo inicial
Intereses
Cuota
144 $
70,000,000 $
700,000
$2,720,410.04
145 $ 67,979,589.96 $
679,796
$2,720,410.04
146 $ 65,938,975.82 $
659,390
$2,720,410.04
147 $ 63,877,955.54 $
638,780
$2,720,410.04
148 $ 61,796,325.06 $
617,963
$2,720,410.04
149 $ 59,693,878.27 $
596,939
$2,720,410.04
150 $ 57,570,407.01 $
575,704
$2,720,410.04
151 $ 55,425,701.04 $
554,257
$2,720,410.04
152 $ 53,259,548.02 $
532,595
$2,720,410.04
153 $ 51,071,733.46 $
510,717
$2,720,410.04
154 $ 48,862,040.75 $
488,620
$2,720,410.04
155 $ 46,630,251.12 $
466,303
$2,720,410.04
156 $ 44,376,143.59 $
443,761
$2,720,410.04
157 $ 42,099,494.99 $
420,995
$2,720,410.04
158 $ 39,800,079.90 $
398,001
$2,720,410.04
159 $ 37,477,670.66 $
374,777
$2,720,410.04
160 $ 35,132,037.33 $
351,320
$2,720,410.04
161 $ 32,762,947.67 $
327,629
$2,720,410.04

$350,717,566.19
$353,697,666.11
$356,692,666.53
$359,702,641.96
$362,727,667.26
$365,767,817.68
$368,823,168.86
$371,893,796.79
$374,979,777.86
$378,081,188.84
$381,198,106.88
$384,330,609.50
$387,478,774.64
$390,642,680.60
$393,822,406.09
$397,018,030.21
$400,229,632.45
$403,457,292.70
$406,701,091.25
$409,961,108.80
$413,237,426.43
$416,530,125.65
$419,839,288.37
$423,164,996.90
$426,507,333.97
$429,866,382.73
$433,242,226.74
$436,634,949.96
$440,044,636.80
$443,471,372.07
$446,915,241.02
$450,376,329.31
$453,854,723.05
$457,350,508.75
$460,863,773.39
$464,394,604.34
$467,943,089.45
$471,509,316.99
$475,093,375.66
$478,695,354.63
$482,315,343.49
$485,953,432.30
$489,609,711.55
$493,284,272.20
$496,977,205.65

162
163
164
165
166
167
168
169
170
171
172
173

$ 30,370,167.10
$ 27,953,458.74
$ 25,512,583.28
$ 23,047,299.08
$ 20,557,362.03
$ 18,042,525.61
$ 15,502,540.83
$ 12,937,156.20
$ 10,346,117.72
$ 7,729,168.86
$ 5,086,050.51
$ 2,416,500.98
saldo
Luego ahorro otros

$
$
$
$
$
$
$
$
$
$
$
$

303,702
279,535
255,126
230,473
205,574
180,425
155,025
129,372
103,461
77,292
50,861
24,165 $
$279,744.05

$2,720,410.04
$2,720,410.04
$2,720,410.04
$2,720,410.04
$2,720,410.04
$2,720,410.04
$2,720,410.04
$2,720,410.04
$2,720,410.04
$2,720,410.04
$2,720,410.04
2,440,665.99

30

Saldo inicial
Intereses
Cuota
174
$3,000,154.09
$15,000.77
$2,720,410.04
175
$5,735,564.90
$28,677.82
$2,720,410.04
176
$8,484,652.77
$42,423.26
$2,720,410.04
177
$11,247,486.07
$56,237.43
$2,720,410.04
178
$14,024,133.54
$70,120.67
$2,720,410.04
179
$16,814,664.24
$84,073.32
$2,720,410.04
180
$19,619,147.60
$98,095.74
$2,720,410.04
181
$22,437,653.38
$112,188.27
$2,720,410.04
182
$25,270,251.69
$126,351.26
$2,720,410.04
183
$28,117,012.98
$140,585.06
$2,720,410.04
184
$30,978,008.09
$154,890.04
$2,720,410.04
Compro mes 184 y cuota + 500000
Saldo inicial
Intereses
Cuota
144 $
70,000,000 $
700,000
$3,220,410.04
145 $ 67,479,589.96 $
674,796
$3,220,410.04
146 $ 64,933,975.82 $
649,340
$3,220,410.04
147 $ 62,362,905.54 $
623,629
$3,220,410.04
148 $ 59,766,124.56 $
597,661
$3,220,410.04
149 $ 57,143,375.76 $
571,434
$3,220,410.04
150 $ 54,494,399.48 $
544,944
$3,220,410.04
151 $ 51,818,933.44 $
518,189
$3,220,410.04
152 $ 49,116,712.74 $
491,167
$3,220,410.04
153 $ 46,387,469.82 $
463,875
$3,220,410.04
154 $ 43,630,934.48 $
436,309
$3,220,410.04
155 $ 40,846,833.79 $
408,468
$3,220,410.04
156 $ 38,034,892.09 $
380,349
$3,220,410.04
157 $ 35,194,830.97 $
351,948
$3,220,410.04
158 $ 32,326,369.24 $
323,264
$3,220,410.04
159 $ 29,429,222.89 $
294,292
$3,220,410.04

$500,688,603.76
$504,418,558.87
$508,167,163.76
$511,934,511.66
$515,720,696.31
$519,525,811.88
$523,349,953.03
$527,193,214.88
$531,055,693.05
$534,937,483.60
$538,838,683.11
$542,759,388.61
$546,699,697.65
$550,659,708.22
$554,639,518.85
$558,639,228.54
$562,658,936.77
$566,698,743.54
$570,758,749.35
$574,839,055.18
$578,939,762.55
$583,060,973.45
$587,202,790.41
$591,365,316.45
$595,548,655.12
$599,752,910.48
$603,978,187.12
$608,224,590.15
$612,492,225.19
$616,781,198.40
$621,091,616.48
$625,423,586.66
$629,777,216.68
$634,152,614.85
$638,549,890.01
$642,969,151.55
$647,410,509.40
$651,874,074.04
$656,359,956.50
$660,868,268.37
$665,399,121.80
$669,952,629.50
$674,528,904.73
$679,128,061.34
$683,750,213.74

160
161
162
163
164
165
166
167
168

$ 26,503,105.08 $
265,031
$3,220,410.04
$ 23,547,726.10 $
235,477
$3,220,410.04
$ 20,562,793.32 $
205,628
$3,220,410.04
$ 17,548,011.21 $
175,480
$3,220,410.04
$ 14,503,081.29 $
145,031
$3,220,410.04
$ 11,427,702.06 $
114,277
$3,220,410.04
$ 8,321,569.04 $
83,216
$3,220,410.04
$ 5,184,374.69 $
51,844
$3,220,410.04
$ 2,015,808.40 $
20,158 $ 2,035,966.49
Saldo:
$1,184,443.55
Luego ahorro otros 30
Saldo inicial
Intereses
Cuota
169
$4,404,853.59
$22,024.27
$3,220,410.04
170
$7,647,287.90
$38,236.44
$3,220,410.04
171
$10,905,934.38
$54,529.67
$3,220,410.04
172
$14,180,874.09
$70,904.37
$3,220,410.04
173
$17,472,188.50
$87,360.94
$3,220,410.04
174
$20,779,959.48
$103,899.80
$3,220,410.04
175
$24,104,269.31
$120,521.35
$3,220,410.04
176
$27,445,200.70
$137,226.00
$3,220,410.04
177
$30,802,836.74
$154,014.18
$3,220,410.04
Compro mes 177 y cuota + 500000
Saldo inicial
Intereses
Cuota
178 $
70,000,000 $
700,000
$3,720,410.04
179 $ 66,979,589.96 $
669,796
$3,720,410.04
180 $ 63,928,975.82 $
639,290
$3,720,410.04
181 $ 60,847,855.54 $
608,479
$3,720,410.04
182 $ 57,735,924.06 $
577,359
$3,720,410.04
183 $ 54,592,873.26 $
545,929
$3,720,410.04
184 $ 51,418,391.95 $
514,184
$3,720,410.04
185 $ 48,212,165.83 $
482,122
$3,720,410.04
186 $ 44,973,877.45 $
449,739
$3,720,410.04
187 $ 41,703,206.19 $
417,032
$3,720,410.04
188 $ 38,399,828.21 $
383,998
$3,720,410.04
189 $ 35,063,416.46 $
350,634
$3,720,410.04
190 $ 31,693,640.58 $
316,936
$3,720,410.04
191 $ 28,290,166.95 $
282,902
$3,720,410.04
192 $ 24,852,658.58 $
248,527
$3,720,410.04
193 $ 21,380,775.13 $
213,808
$3,720,410.04
194 $ 17,874,172.84 $
178,742
$3,720,410.04
195 $ 14,332,504.53 $
143,325
$3,720,410.04
196 $ 10,755,419.53 $
107,554
$3,720,410.04
197 $ 7,142,563.69 $
71,426
$3,720,410.04
198 $ 3,493,579.29 $
34,936 $ 3,528,515.08
Saldo:
$191,894.96

$688,395,476.90
$693,063,966.37
$697,755,798.29
$702,471,089.37
$707,209,956.91
$711,972,518.78
$716,758,893.47
$721,569,200.02
$726,403,558.11
$731,262,087.99
$736,144,910.52
$741,052,147.16
$745,983,919.99
$750,940,351.68
$755,921,565.52
$760,927,685.44
$765,958,835.96
$771,015,142.22
$776,096,730.02
$781,203,725.76
$786,336,256.48
$791,494,449.85
$796,678,434.19
$801,888,338.45
$807,124,292.23
$812,386,425.78
$817,674,870.00
$822,989,756.44
$828,331,217.31
$833,699,385.49
$839,094,394.50
$844,516,378.56
$849,965,472.55
$855,441,812.00
$860,945,533.15
$866,476,772.90
$872,035,668.86
$877,622,359.29
$883,236,983.17
$888,879,680.18
$894,550,590.67
$900,249,855.71
$905,977,617.08
$911,734,017.25
$917,519,199.43

Luego ahorro otros 30

Saldo inicial
Intereses
Cuota
199
$3,912,305.00
$19,561.52
$3,720,410.04
200
$7,652,276.56
$38,261.38
$3,720,410.04
201
$11,410,947.98
$57,054.74
$3,720,410.04
202
$15,188,412.76
$75,942.06
$3,720,410.04
203
$18,984,764.86
$94,923.82
$3,720,410.04
204
$22,800,098.73
$114,000.49
$3,720,410.04
205
$26,634,509.26
$133,172.55
$3,720,410.04
206
$30,488,091.84
$152,440.46
$3,720,410.04
Compro mes 206 y cuota + 500000
Saldo inicial
Intereses
Cuota
207 $
70,000,000 $
700,000
$4,220,410.04
208 $ 66,479,589.96 $
664,796
$4,220,410.04
209 $ 62,923,975.82 $
629,240
$4,220,410.04
210 $ 59,332,805.54 $
593,328
$4,220,410.04
211 $ 55,705,723.56 $
557,057
$4,220,410.04
212 $ 52,042,370.75 $
520,424
$4,220,410.04
213 $ 48,342,384.42 $
483,424
$4,220,410.04
214 $ 44,605,398.23 $
446,054
$4,220,410.04
215 $ 40,831,042.17 $
408,310
$4,220,410.04
216 $ 37,018,942.56 $
370,189
$4,220,410.04
217 $ 33,168,721.94 $
331,687
$4,220,410.04
218 $ 29,279,999.12 $
292,800
$4,220,410.04
219 $ 25,352,389.07 $
253,524
$4,220,410.04
220 $ 21,385,502.93 $
213,855
$4,220,410.04
221 $ 17,378,947.92 $
173,789
$4,220,410.04
222 $ 13,332,327.36 $
133,323
$4,220,410.04
223 $ 9,245,240.59 $
92,452
$4,220,410.04
224 $ 5,117,282.96 $
51,173
$4,220,410.04
225 $
948,045.75 $
9,480 $
957,526.21
Saldo:
$3,262,883.83
Luego ahorro otros 30
Saldo inicial
Intereses
Cuota
226
$7,483,293.87
$37,416.47
$4,220,410.04
227
$11,741,120.38
$58,705.60
$4,220,410.04
228
$16,020,236.02
$80,101.18
$4,220,410.04
229
$20,320,747.24
$101,603.74
$4,220,410.04
230
$24,642,761.01
$123,213.81
$4,220,410.04
231
$28,986,384.86
$144,931.92
$4,220,410.04
Compro mes 233 y cuota + 500000
Saldo inicial
Intereses
Cuota
232 $
70,000,000 $
700,000
$4,720,410.04
233 $ 65,979,589.96 $
659,796
$4,720,410.04
234 $ 61,918,975.82 $
619,190
$4,720,410.04

$923,333,307.51
$929,176,486.14
$935,048,880.66
$940,950,637.15
$946,881,902.43
$952,842,824.03
$958,833,550.24
$964,854,230.08
$970,905,013.32
$976,986,050.47
$983,097,492.82
$989,239,492.37
$995,412,201.92
$1,001,615,775.02
$1,007,850,365.98
$1,014,116,129.90
$1,020,413,222.64
$1,026,741,800.84
$1,033,102,021.93
$1,039,494,044.13
$1,045,918,026.44
$1,052,374,128.66
$1,058,862,511.40
$1,065,383,336.04
$1,071,936,764.81
$1,078,522,960.73
$1,085,142,087.62
$1,091,794,310.14
$1,098,479,793.78
$1,105,198,704.84
$1,111,951,210.46
$1,118,737,478.60
$1,125,557,678.08
$1,132,411,978.56
$1,139,300,550.54
$1,146,223,565.38
$1,153,181,195.30
$1,160,173,613.36
$1,167,200,993.52
$1,174,263,510.58
$1,181,361,340.22
$1,188,494,659.01
$1,195,663,644.39
$1,202,868,474.70
$1,210,109,329.17

235
236
237
238
239
240
241
242
243
244
245
246
247
248

$ 57,817,755.54 $
578,178
$4,720,410.04
$ 53,675,523.06 $
536,755
$4,720,410.04
$ 49,491,868.25 $
494,919
$4,720,410.04
$ 45,266,376.89 $
452,664
$4,720,410.04
$ 40,998,630.62 $
409,986
$4,720,410.04
$ 36,688,206.89 $
366,882
$4,720,410.04
$ 32,334,678.92 $
323,347
$4,720,410.04
$ 27,937,615.67 $
279,376
$4,720,410.04
$ 23,496,581.79 $
234,966
$4,720,410.04
$ 19,011,137.57 $
190,111
$4,720,410.04
$ 14,480,838.91 $
144,808
$4,720,410.04
$ 9,905,237.26 $
99,052
$4,720,410.04
$ 5,283,879.59 $
52,839
$4,720,410.04
$
616,308.35 $
6,163 $
622,471.43
Saldo:
$4,097,938.61
Luego ahorro otros 30
Saldo inicial
Intereses
Cuota
249
$8,818,348.65
$44,091.74
$4,720,410.04
250
$13,582,850.43
$67,914.25
$4,720,410.04
251
$18,371,174.72
$91,855.87
$4,720,410.04
252
$23,183,440.63
$115,917.20
$4,720,410.04
253
$28,019,767.88
$140,098.84
$4,720,410.04
254
$32,880,276.75
$164,401.38
$4,720,410.04
Compro mes 254 y cuota + 500000
Saldo inicial
Intereses
Cuota
255 $
70,000,000 $
700,000
$5,220,410.04
256 $ 65,479,589.96 $
654,796
$5,220,410.04
257 $ 60,913,975.82 $
609,140
$5,220,410.04
258 $ 56,302,705.54 $
563,027
$5,220,410.04
259 $ 51,645,322.56 $
516,453
$5,220,410.04
260 $ 46,941,365.74 $
469,414
$5,220,410.04
261 $ 42,190,369.36 $
421,904
$5,220,410.04
262 $ 37,391,863.02 $
373,919
$5,220,410.04
263 $ 32,545,371.61 $
325,454
$5,220,410.04
264 $ 27,650,415.29 $
276,504
$5,220,410.04
265 $ 22,706,509.40 $
227,065
$5,220,410.04
266 $ 17,713,164.46 $
177,132
$5,220,410.04
267 $ 12,669,886.06 $
126,699
$5,220,410.04
268 $ 7,576,174.88 $
75,762
$5,220,410.04
269 $ 2,431,526.59 $
24,315 $ 2,455,841.86
Saldo:
$2,764,568.18
Luego ahorro otros 30
Saldo inicial
Intereses
Cuota
270
$7,984,978.22
$39,924.89
$5,220,410.04
271
$13,245,313.15
$66,226.57
$5,220,410.04

$1,217,386,387.90
$1,224,699,831.93
$1,232,049,843.18

272
273
274

$18,531,949.75
$23,845,019.54
$29,184,654.68

$92,659.75
$5,220,410.04
$119,225.10
$5,220,410.04
$145,923.27
$5,220,410.04
Compro mes 275 y cuota + 500000
Saldo inicial
Intereses
Cuota
275 $
70,000,000 $
700,000
$5,720,410.04
276 $ 64,979,589.96 $
649,796
$5,720,410.04
277 $ 59,908,975.82 $
599,090
$5,720,410.04
278 $ 54,787,655.54 $
547,877
$5,720,410.04
279 $ 49,615,122.06 $
496,151
$5,720,410.04
280 $ 44,390,863.24 $
443,909
$5,720,410.04
281 $ 39,114,361.83 $
391,144
$5,720,410.04
282 $ 33,785,095.41 $
337,851
$5,720,410.04
283 $ 28,402,536.33 $
284,025
$5,720,410.04
284 $ 22,966,151.65 $
229,662
$5,720,410.04
285 $ 17,475,403.13 $
174,754
$5,720,410.04
286 $ 11,929,747.12 $
119,297
$5,720,410.04
287 $ 6,328,634.56 $
63,286
$5,720,410.04
288 $
671,510.86 $
6,715 $
678,225.97
Saldo:
$5,042,184.07
Luego ahorro otros 30
Saldo inicial
Intereses
Cuota
289
$10,762,594.11
$53,812.97
$5,720,410.04
290
$16,536,817.12
$82,684.09
$5,720,410.04
291
$22,339,911.24
$111,699.56
$5,720,410.04
292
$28,172,020.84
$140,860.10
$5,720,410.04
Compro mes 292 y cuota + 500000
Saldo inicial
Intereses
Cuota
275 $
70,000,000 $
700,000
$6,220,410.04
276 $ 64,479,589.96 $
644,796
$6,220,410.04
277 $ 58,903,975.82 $
589,040
$6,220,410.04
278 $ 53,272,605.54 $
532,726
$6,220,410.04
279 $ 47,584,921.56 $
475,849
$6,220,410.04
280 $ 41,840,360.73 $
418,404
$6,220,410.04
281 $ 36,038,354.30 $
360,384
$6,220,410.04
282 $ 30,178,327.81 $
301,783
$6,220,410.04
283 $ 24,259,701.05 $
242,597
$6,220,410.04
284 $ 18,281,888.02 $
182,819
$6,220,410.04
285 $ 12,244,296.86 $
122,443
$6,220,410.04
286 $ 6,146,329.79 $
61,463 $ 6,207,793.09
Saldo:
$12,616.95
Entonces

Patrimonio
Recibo
Ganancia mensual

1,000,000,000
$5,000,000.00
0.500%

Ganancia anual
Conseguido en

6.000%
23.8333333333

En el mes 132

Patrimonio
Recibo
Ganancia mensual
Ganancia anual

200,000,000
1,000,000
0.50%
6.00%

En el mes 225

Patrimonio
Recibo
Ganancia mensual
Ganancia anual

600000000
3,000,000
0.5%
6.0%

Saldo Final
$ 68,979,589.96
$ 67,948,975.82
$ 66,908,055.54
$ 65,856,726.06
$ 64,794,883.28
$ 63,722,422.07
$ 62,639,236.26
$ 61,545,218.58
$ 60,440,260.73
$ 59,324,253.29
$ 58,197,085.79
$ 57,058,646.61
$ 55,908,823.04
$ 54,747,501.23
$ 53,574,566.20
$ 52,389,901.82
$ 51,193,390.80

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

49,984,914.67
48,764,353.78
47,531,587.28
46,286,493.11
45,028,948.00
43,758,827.45
42,476,005.68
41,180,355.70
39,871,749.22
38,550,056.67
37,215,147.20
35,866,888.63
34,505,147.48
33,129,788.92
31,740,676.77
30,337,673.49
28,920,640.19
27,489,436.55
26,043,920.88
24,583,950.05
23,109,379.51
21,620,063.27
20,115,853.86
18,596,602.36
17,062,158.35
15,512,369.89
13,947,083.55
12,366,144.35
10,769,395.75
9,156,679.67
7,527,836.43
5,882,704.76
4,221,121.76
2,542,922.94
847,942.13
Tengo 100 millones de casa

Saldo final
$2,597,320.52
$4,339,319.21
$6,090,027.89
$7,849,490.12
$9,617,749.66

$11,394,850.50
$13,180,836.84
$14,975,753.11
$16,779,643.97
$18,592,554.28
$20,414,529.14
$22,245,613.87
$24,085,854.03
$25,935,295.39
$27,793,983.95
$29,661,965.96

Saldo Final
$ 68,479,589.96
$ 66,943,975.82
$ 65,393,005.54
$ 63,826,525.56
$ 62,244,380.77
$ 60,646,414.54
$ 59,032,468.65
$ 57,402,383.30
$ 55,755,997.09
$ 54,093,147.02
$ 52,413,668.46
$ 50,717,395.10
$ 49,004,159.01
$ 47,273,790.56
$ 45,526,118.43
$ 43,760,969.58
$ 41,978,169.23
$ 40,177,540.89
$ 38,358,906.26
$ 36,522,085.28
$ 34,666,896.10
$ 32,793,155.02
$ 30,900,676.53
$ 28,989,273.26
$ 27,058,755.95
$ 25,108,933.47
$ 23,139,612.77
$ 21,150,598.85
$ 19,141,694.80
$ 17,112,701.71

$ 15,063,418.69
$ 12,993,642.84
$ 10,903,169.23
$ 8,791,790.88
$ 6,659,298.75
$ 4,505,481.70
$ 2,330,126.48
$
133,017.71
$
-

Saldo final
$4,328,004.56
$6,581,156.67
$8,845,574.54
$11,121,314.50
$13,408,433.16
$15,706,987.42
$18,017,034.44
$20,338,631.71
$22,671,836.95
$25,016,708.23
$27,373,303.86
$29,741,682.47

Saldo Final
$ 67,979,589.96
$ 65,938,975.82
$ 63,877,955.54
$ 61,796,325.06
$ 59,693,878.27
$ 57,570,407.01
$ 55,425,701.04
$ 53,259,548.02
$ 51,071,733.46
$ 48,862,040.75
$ 46,630,251.12
$ 44,376,143.59
$ 42,099,494.99
$ 39,800,079.90
$ 37,477,670.66
$ 35,132,037.33
$ 32,762,947.67
$ 30,370,167.10

Tengo 200 millones de 2 casas

$
$
$
$
$
$
$
$
$
$
$
$

27,953,458.74
25,512,583.28
23,047,299.08
20,557,362.03
18,042,525.61
15,502,540.83
12,937,156.20
10,346,117.72
7,729,168.86
5,086,050.51
2,416,500.98
- Tengo 300 millones en 3 casas

Saldo final
$3,015,154.86
$5,764,242.73
$8,527,076.03
$11,303,723.50
$14,094,254.20
$16,898,737.56
$19,717,243.34
$22,549,841.65
$25,396,602.94
$28,257,598.05
$31,132,898.13
Saldo Final
$ 67,479,589.96
$ 64,933,975.82
$ 62,362,905.54
$ 59,766,124.56
$ 57,143,375.76
$ 54,494,399.48
$ 51,818,933.44
$ 49,116,712.74
$ 46,387,469.82
$ 43,630,934.48
$ 40,846,833.79
$ 38,034,892.09
$ 35,194,830.97
$ 32,326,369.24
$ 29,429,222.89
$ 26,503,105.08

$
$
$
$
$
$
$
$
$

23,547,726.10
20,562,793.32
17,548,011.21
14,503,081.29
11,427,702.06
8,321,569.04
5,184,374.69
2,015,808.40
- Tengo 400 millones en 4 casas

Saldo final
$4,426,877.86
$7,685,524.34
$10,960,464.05
$14,251,778.46
$17,559,549.44
$20,883,859.28
$24,224,790.66
$27,582,426.70
$30,956,850.93
Saldo Final
$ 66,979,589.96
$ 63,928,975.82
$ 60,847,855.54
$ 57,735,924.06
$ 54,592,873.26
$ 51,418,391.95
$ 48,212,165.83
$ 44,973,877.45
$ 41,703,206.19
$ 38,399,828.21
$ 35,063,416.46
$ 31,693,640.58
$ 28,290,166.95
$ 24,852,658.58
$ 21,380,775.13
$ 17,874,172.84
$ 14,332,504.53
$ 10,755,419.53
$ 7,142,563.69
$ 3,493,579.29
$
- Tengo 500 millones en 5 casas

Saldo final
$3,931,866.52
$7,690,537.94
$11,468,002.72
$15,264,354.82
$19,079,688.69
$22,914,099.22
$26,767,681.80
$30,640,532.30
Saldo Final
$ 66,479,589.96
$ 62,923,975.82
$ 59,332,805.54
$ 55,705,723.56
$ 52,042,370.75
$ 48,342,384.42
$ 44,605,398.23
$ 40,831,042.17
$ 37,018,942.56
$ 33,168,721.94
$ 29,279,999.12
$ 25,352,389.07
$ 21,385,502.93
$ 17,378,947.92
$ 13,332,327.36
$ 9,245,240.59
$ 5,117,282.96
$
948,045.75 Tengo 600 millones en 6 casas
$
-

Saldo final
$7,520,710.34
$11,799,825.98
$16,100,337.20
$20,422,350.97
$24,765,974.82
$29,131,316.78
Saldo Final
$ 65,979,589.96
$ 61,918,975.82
$ 57,817,755.54

$
$
$
$
$
$
$
$
$
$
$
$
$
$

53,675,523.06
49,491,868.25
45,266,376.89
40,998,630.62
36,688,206.89
32,334,678.92
27,937,615.67
23,496,581.79
19,011,137.57
14,480,838.91
9,905,237.26
5,283,879.59
616,308.35
- Tengo 700 millones en 7 casas

Saldo final
$8,862,440.39
$13,650,764.68
$18,463,030.59
$23,299,357.84
$28,159,866.72
$33,044,678.14
Saldo Final
$ 65,479,589.96
$ 60,913,975.82
$ 56,302,705.54
$ 51,645,322.56
$ 46,941,365.74
$ 42,190,369.36
$ 37,391,863.02
$ 32,545,371.61
$ 27,650,415.29
$ 22,706,509.40
$ 17,713,164.46
$ 12,669,886.06
$ 7,576,174.88
$ 2,431,526.59
$
- Tengo 800 millones en 8 casas

Saldo final
$8,024,903.11
$13,311,539.71

$18,624,609.50
$23,964,244.64
$29,330,577.95
Saldo Final
$ 64,979,589.96
$ 59,908,975.82
$ 54,787,655.54
$ 49,615,122.06
$ 44,390,863.24
$ 39,114,361.83
$ 33,785,095.41
$ 28,402,536.33
$ 22,966,151.65
$ 17,475,403.13
$ 11,929,747.12
$ 6,328,634.56
$
671,510.86
$
- Tengo 900 millones en 9 casas

Saldo final
$10,816,407.08
$16,619,501.20
$22,451,610.80
$28,312,880.94
Saldo Final
$ 64,479,589.96
$ 58,903,975.82
$ 53,272,605.54
$ 47,584,921.56
$ 41,840,360.73
$ 36,038,354.30
$ 30,178,327.81
$ 24,259,701.05
$ 18,281,888.02
$ 12,244,296.86
$ 6,146,329.79 Tengo 1000 millones en 10 casas
$
-

24 aos