Prestamo en Dic/Pago de Bizz Julio Inversion 1´Mat, 1´ Vale

Inversion Fecha Pago Pago Re Inver Ganancia Inversion

- - - - - $ 4,000,000
$ 20,000,000 26-Jul $0 $0 $0 $ 6,000,000
$ 25,000,000 22-Aug $ 5,000,000 $ 5,000,000 $0 $ 7,000,000
$ 25,000,000 12-Sep $ 6,250,000 $ 6,250,000 $ 9,000,000
$ 31,000,000 3-Oct $ 6,250,000 $ 6,000,000 $ 250,000 $ 11,000,000
$ 39,000,000 24-Oct $ 7,750,000 $ 8,000,000 $0 $ 12,000,000
$ 39,000,000 14-Nov $ 9,750,000 $ 9,750,000 $ 15,000,000
$ 39,000,000 5-Dec $ 9,750,000 $ 19,500,000 $ 19,000,000
$ 39,000,000 6-Jan $ 9,750,000 $ 29,250,000 $ 23,000,000
$ 48,000,000 22-Jan $ 9,750,000 $ 9,000,000 $ 750,000 $ 29,000,000
$ 60,000,000 12-Feb $ 12,000,000 $ 12,000,000 $ 750,000 $ 36,000,000
$ 72,000,000 4-Mar $ 15,000,000 $ 12,000,000 $ 3,750,000 $ 45,000,000
$ 84,000,000 26-Mar $ 18,000,000 $ 12,000,000 $ 9,750,000 $ 45,000,000
$ 100,000,000 17-Apr $ 21,000,000 $ 16,000,000 $ 14,750,000 $ 45,000,000
$ 100,000,000 9-May $ 25,000,000 $0 Se guarda $ 45,000,000
$ 100,000,000 31-May $ 25,000,000 $0 Se guarda $ 90,000,000
$ 100,000,000 22-Jun $ 25,000,000 $0 Se guarda $ 90,000,000
$ 200,000,000 14-Jul $ 25,000,000 $ 100,000,000 Se reinvierte $ 90,000,000
$ 200,000,000 5-Aug $ 50,000,000 $ 50,000,000 $ 90,000,000
$ 200,000,000 27-Aug $ 50,000,000 $ 50,000,000 $ 90,000,000
$ 200,000,000 18-Sep $ 50,000,000 $ 50,000,000 $ 90,000,000
DIVISIONES
Gastos 40% Invertir 60%
En sep saco 6`250 para cumple
$ 20,000,000 $ 30,000,000 mama e inversion apto
$ 6,250 $ 9,375
Inversion 1´Mat, 1´ Valen, 1´ Anita, 1´ Yo 1´Flow Mat 4´ SE
Fecha Pago Pago Re Inver Ganancia Inversion
24-Jul $0 $0 $0 $ 4,000,000
14-Aug $ 1,000,000 $ 2,000,000 -$ 1,000,000 $ 5,000,000
4-Sep $ 1,500,000 $ 1,000,000 $ 500,000 $ 6,000,000
25-Sep $ 1,750,000 $ 2,000,000 $ 250,000 mat arranca aca con 4' $ 6,000,000
16-Oct $ 2,250,000 $ 2,000,000 $ 500,000 1´Ana $ 7,000,000
6-Nov $ 2,750,000 $ 1,000,000 $ 1,250,000 1´Flow $ 9,000,000
27-Nov $ 3,000,000 $ 3,000,000 $ 250,000 $ 11,000,000
18-Dec $ 3,750,000 $ 4,000,000 $0 $ 14,000,000
13-Jan $ 4,750,000 $ 4,000,000 $ 750,000 $ 17,000,000
3-Feb $ 5,750,000 $ 6,000,000 $ 500,000 1´Cada Uno $ 1,437,500 $ 17,000,000
24-Feb $ 7,250,000 $ 7,000,000 $ 750,000 $ 1,812,500 $ 17,000,000
16-Mar $ 9,000,000 $ 9,000,000 $ 750,000 $ 2,250,000 $ 17,000,000
6-Apr $ 11,250,000 $0 $0 $ 2,812,500 $ 34,000,000
27-Apr $ 11,250,000 $0 $0 2´Cada uno $ 2,812,500 $ 34,000,000
18-May $ 11,250,000 $0 $0 $ 2,812,500 $ 34,000,000
8-Jun $ 11,250,000 $ 45,000,000 $0 $ 2,812,500 $ 34,000,000
29-Jun $ 22,500,000 $ 22,500,000 3´Cada uno $ 5,625,000 $ 34,000,000
20-Jul $ 22,500,000 $ 22,500,000 $ 5,625,000 $ 34,000,000
10-Aug $ 22,500,000 $ 22,500,000 $ 5,625,000 $ 34,000,000
31-Aug $ 22,500,000 $ 22,500,000 $ 5,625,000 $ 34,000,000
21-Sep $ 22,500,000 $ 22,500,000 $ 5,625,000 $ 34,000,000
 Mat 4´ SEP
Fecha Pago Pago Re Inver Ganancia
25-Sep $0 $0 $0
16-Oct $ 1,000,000 $ 1,000,000 $0
6-Nov $ 1,250,000 $ 1,000,000 $ 250,000
27-Nov $ 1,500,000 $ 1,750,000 SE SACA
18-Dec $ 1,500,000 $ 1,000,000 $ 500,000
18-Jan $ 1,750,000 $ 2,000,000 $ 250,000
3-Feb $ 2,250,000 $ 2,000,000 $ 500,000
24-Feb $ 2,750,000 $ 3,000,000 $ 250,000
16-Mar $ 3,500,000 $ 3,000,000 $ 750,000 GANANCIA
6-Apr $ 4,250,000 $0 $0
27-Apr $ 4,250,000 $0 $0
18-May $ 4,250,000 $0 $0 SE
GUARDAN 4
8-Jun $ 4,250,000 $ 17,000,000 $0 PAGOS
29-Jun $ 8,500,000 $0 $ 8,500,000
20-Jul $ 8,500,000 $0 $ 8,500,000
10-Aug $ 8,500,000 $0 $ 8,500,000
31-Aug $ 8,500,000 $0 $ 8,500,000
21-Sep $ 8,500,000 $0 $ 8,500,000
10-Aug $ 8,500,000 $0 $ 8,500,000
31-Aug $ 8,500,000 $0 $ 8,500,000
21-Sep $ 8,500,000 $0 $ 8,500,000
 PLATA + 10 MB ORO + 10 MB
Estrato Normal Promo Mes 2-6 Mes 6-12 Normal Promo Mes 2-6 Mes 6-12
4 $ 195,900 $ 133,900 $ 195,900 $ 211,900 $ 144,900 $ 211,900
Combo primer mes gratis
Promedio mes promocion Est. 4 Plata $ 153,742
Promedio mes promocion Est. 4 Oro $ 178,400

PLATA + 6 MB ORO + 6 MB
Estrato Normal Promo Mes 2-6 Mes 6-12 Normal Promo Mes 2-6 Mes 6-12
4 $ 181,900 $ 125,900 $ 181,900 $ 197,900 $ 136,900 $ 197,900
Combo primer mes gratis
Promedio mes promocion Est. 4 Plata $ 143,408
Promedio mes promocion Est. 4 Oro $ 167,400