RENTA POR MES

GASTO POR MES DE PRESTAMO BANCARIO

GASTO POR MES DE CUOTA DE MANTENIMIENTO

INGRESO ANNUAL POR RENTA

GASTO ANUALES
GASTOS DE OPERACION(CUOTA DE MANTENIMIENTO)
PAGO DE PRESTAMO
EFECTIVO OBTENIDO POR AÑO
EFECTIVO OBTENIDO POR MES
VALOR DE LA PROPIEDAD
EQUITY
PORCENTAJE INVERSION RECUPERADA SOLO CON EL
EFECTIVO OBTENIDO
Efectivo + Capital de prestamo
Efectivo + Capital de prestamo
Efectivo + Capital de prestamo+apreciacion
BALANCE DE PRESTAMO ( DEUDA)
GANANCIA TOTAL SI SE VENDE INCLUYENDO EFECTIVO
OBTENIDO POR AÑO
GANANCIA TOTAL SI SE VENDE SIN INCLUIR EFECTIVO
OBTENIDO POR AÑO

BALANCE PRESTAMO (MENSUA

MES
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
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
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
 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
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
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
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
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
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
358
359
360
 L 12,250.00
Año 10 tasa Año 11 tasa Año 12 tasa

L 9,576.70 L 7,192.76 L 7,611.55 L 8,146.00

L 1,806.88

1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 AÑO

L 147,000.00 L 151,410.00 L 155,952.30 L 160,630.87 L 165,449.80
L 136,602.86 L 136,602.86 L 136,602.86 L 136,602.86 L 136,602.86
L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50
L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36
L 10,397.14 L 14,807.14 L 19,349.44 L 24,028.01 L 28,846.94
L 866.43 L 1,233.93 L 1,612.45 L 2,002.33 L 2,403.91
L 1,791,685.00 L 1,845,435.55 L 1,900,798.62 L 1,957,822.57 L 2,016,557.25
L 933,085.41 L 999,400.53 L 1,068,921.66 L 1,141,899.29 L 1,218,610.95

1.20% 1.70% 2.22% 2.76% 3.32%

L 21,547.55 L 27,371.71 L 33,507.51 L 39,981.67 L 46,823.92
2.48% 3.15% 3.85% 4.60% 5.38%
8.48% 16.61% 25.12% 34.05% 43.43%
L 858,599.59 L 846,035.02 L 831,876.95 L 815,923.29 L 797,946.30

L 73,732.55 L 154,854.81 L 243,725.38 L 340,731.02 L 446,289.62

L 63,335.41 L 129,650.53 L 199,171.66 L 272,149.29 L 348,860.95

ANCE PRESTAMO (MENSUAL)

PAGO PRESTAMO INTERES CAPITAL BALANCE
L 869,750.00
L 9,576.70 ### L 879.20 L 868,870.80
L 9,576.70 ### L 887.99 L 867,982.81
L 9,576.70 ### L 896.87 L 867,085.95
L 9,576.70 ### L 905.84 L 866,180.11
L 9,576.70 ### L 914.90 L 865,265.21
L 9,576.70 ### L 924.04 L 864,341.17
L 9,576.70 ### L 933.28 L 863,407.88
L 9,576.70 ### L 942.62 L 862,465.27
L 9,576.70 ### L 952.04 L 861,513.22
L 9,576.70 ### L 961.56 L 860,551.66
L 9,576.70 ### L 971.18 L 859,580.48
L 9,576.70 ### L 980.89 L 858,599.59
L 9,576.70 ### L 990.70 L 857,608.89
L 9,576.70 ### L 1,000.61 L 856,608.28
L 9,576.70 ### L 1,010.61 L 855,597.66
L 9,576.70 ### L 1,020.72 L 854,576.94
L 9,576.70 ### L 1,030.93 L 853,546.02
L 9,576.70 ### L 1,041.24 L 852,504.78
L 9,576.70 ### L 1,051.65 L 851,453.13
L 9,576.70 ### L 1,062.17 L 850,390.97
L 9,576.70 ### L 1,072.79 L 849,318.18
L 9,576.70 ### L 1,083.51 L 848,234.66
L 9,576.70 ### L 1,094.35 L 847,140.31
L 9,576.70 ### L 1,105.29 L 846,035.02
L 9,576.70 ### L 1,116.35 L 844,918.67
L 9,576.70 ### L 1,127.51 L 843,791.16
L 9,576.70 ### L 1,138.79 L 842,652.38
L 9,576.70 ### L 1,150.17 L 841,502.21
L 9,576.70 ### L 1,161.67 L 840,340.53
L 9,576.70 ### L 1,173.29 L 839,167.24
L 9,576.70 ### L 1,185.02 L 837,982.22
L 9,576.70 ### L 1,196.87 L 836,785.34
L 9,576.70 ### L 1,208.84 L 835,576.50
L 9,576.70 ### L 1,220.93 L 834,355.57
L 9,576.70 ### L 1,233.14 L 833,122.43
L 9,576.70 ### L 1,245.47 L 831,876.95
L 9,576.70 ### L 1,257.93 L 830,619.03
L 9,576.70 ### L 1,270.51 L 829,348.52
L 9,576.70 ### L 1,283.21 L 828,065.31
L 9,576.70 ### L 1,296.04 L 826,769.26
L 9,576.70 ### L 1,309.00 L 825,460.26
L 9,576.70 ### L 1,322.09 L 824,138.17
L 9,576.70 ### L 1,335.31 L 822,802.85
L 9,576.70 ### L 1,348.67 L 821,454.18
L 9,576.70 ### L 1,362.15 L 820,092.03
L 9,576.70 ### L 1,375.78 L 818,716.25
L 9,576.70 ### L 1,389.53 L 817,326.72
L 9,576.70 ### L 1,403.43 L 815,923.29
L 9,576.70 ### L 1,417.46 L 814,505.82
L 9,576.70 ### L 1,431.64 L 813,074.19
L 9,576.70 ### L 1,445.95 L 811,628.23
L 9,576.70 ### L 1,460.41 L 810,167.82
L 9,576.70 ### L 1,475.02 L 808,692.80
L 9,576.70 ### L 1,489.77 L 807,203.03
L 9,576.70 ### L 1,504.67 L 805,698.36
L 9,576.70 ### L 1,519.71 L 804,178.65
L 9,576.70 ### L 1,534.91 L 802,643.74
L 9,576.70 ### L 1,550.26 L 801,093.48
L 9,576.70 ### L 1,565.76 L 799,527.72
L 9,576.70 ### L 1,581.42 L 797,946.30
L 9,576.70 ### L 1,597.23 L 796,349.07
L 9,576.70 ### L 1,613.21 L 794,735.86
L 9,576.70 ### L 1,629.34 L 793,106.52
L 9,576.70 ### L 1,645.63 L 791,460.89
L 9,576.70 ### L 1,662.09 L 789,798.80
L 9,576.70 ### L 1,678.71 L 788,120.09
L 9,576.70 ### L 1,695.50 L 786,424.60
L 9,576.70 ### L 1,712.45 L 784,712.15
L 9,576.70 ### L 1,729.58 L 782,982.57
L 9,576.70 ### L 1,746.87 L 781,235.70
L 9,576.70 ### L 1,764.34 L 779,471.36
L 9,576.70 ### L 1,781.98 L 777,689.38
L 9,576.70 ### L 1,799.80 L 775,889.58
L 9,576.70 ### L 1,817.80 L 774,071.78
L 9,576.70 ### L 1,835.98 L 772,235.80
L 9,576.70 ### L 1,854.34 L 770,381.46
L 9,576.70 ### L 1,872.88 L 768,508.58
L 9,576.70 ### L 1,891.61 L 766,616.97
L 9,576.70 ### L 1,910.53 L 764,706.44
L 9,576.70 ### L 1,929.63 L 762,776.81
L 9,576.70 ### L 1,948.93 L 760,827.88
L 9,576.70 ### L 1,968.42 L 758,859.46
L 9,576.70 ### L 1,988.10 L 756,871.36
L 9,576.70 ### L 2,007.98 L 754,863.37
L 9,576.70 ### L 2,028.06 L 752,835.31
L 9,576.70 ### L 2,048.34 L 750,786.97
L 9,576.70 ### L 2,068.83 L 748,718.14
L 9,576.70 ### L 2,089.52 L 746,628.63
L 9,576.70 ### L 2,110.41 L 744,518.22
L 9,576.70 ### L 2,131.51 L 742,386.70
L 9,576.70 ### L 2,152.83 L 740,233.87
L 9,576.70 ### L 2,174.36 L 738,059.51
L 9,576.70 ### L 2,196.10 L 735,863.41
L 9,576.70 ### L 2,218.06 L 733,645.35
L 9,576.70 ### L 2,240.24 L 731,405.11
L 9,576.70 ### L 2,262.65 L 729,142.46
L 9,576.70 ### L 2,285.27 L 726,857.19
L 9,576.70 ### L 2,308.12 L 724,549.06
L 9,576.70 ### L 2,331.21 L 722,217.86
L 9,576.70 ### L 2,354.52 L 719,863.34
L 9,576.70 ### L 2,378.06 L 717,485.28
L 9,576.70 ### L 2,401.84 L 715,083.43
L 9,576.70 ### L 2,425.86 L 712,657.57
L 9,576.70 ### L 2,450.12 L 710,207.45
L 9,576.70 ### L 2,474.62 L 707,732.83
L 9,576.70 ### L 2,499.37 L 705,233.46
L 9,576.70 ### L 2,524.36 L 702,709.10
L 9,576.70 ### L 2,549.61 L 700,159.49
L 7,192.76 ### L 1,533.13 L 698,626.36
L 7,192.76 ### L 1,545.53 L 697,080.83
L 7,192.76 ### L 1,558.02 L 695,522.81
L 7,192.76 ### L 1,570.61 L 693,952.20
L 7,192.76 ### L 1,583.31 L 692,368.89
L 7,192.76 ### L 1,596.11 L 690,772.78
L 7,192.76 ### L 1,609.01 L 689,163.78
L 7,192.76 ### L 1,622.02 L 687,541.76
L 7,192.76 ### L 1,635.13 L 685,906.63
L 7,192.76 ### L 1,648.34 L 684,258.29
L 7,192.76 ### L 1,661.67 L 682,596.62
L 7,192.76 ### L 1,675.10 L 680,921.52
L 7,611.55 ### L 1,540.00 L 679,381.53
L 7,611.55 ### L 1,553.73 L 677,827.80
L 7,611.55 ### L 1,567.58 L 676,260.22
L 7,611.55 ### L 1,581.56 L 674,678.66
L 7,611.55 ### L 1,595.66 L 673,083.00
L 7,611.55 ### L 1,609.89 L 671,473.11
L 7,611.55 ### L 1,624.24 L 669,848.86
L 7,611.55 ### L 1,638.73 L 668,210.14
L 7,611.55 ### L 1,653.34 L 666,556.80
L 7,611.55 ### L 1,668.08 L 664,888.72
L 7,611.55 ### L 1,682.95 L 663,205.76
L 7,611.55 ### L 1,697.96 L 661,507.80
L 8,146.00 ### L 1,530.92 L 659,976.88
L 8,146.00 ### L 1,546.23 L 658,430.64
L 8,146.00 ### L 1,561.70 L 656,868.95
L 8,146.00 ### L 1,577.31 L 655,291.63
L 8,146.00 ### L 1,593.09 L 653,698.55
L 8,146.00 ### L 1,609.02 L 652,089.53
L 8,146.00 ### L 1,625.11 L 650,464.42
L 8,146.00 ### L 1,641.36 L 648,823.07
L 8,146.00 ### L 1,657.77 L 647,165.29
L 8,146.00 ### L 1,674.35 L 645,490.94
L 8,146.00 ### L 1,691.09 L 643,799.85
L 8,146.00 ### L 1,708.00 L 642,091.85
L 8,146.00 ### L 1,725.08 L 640,366.76
L 8,146.00 ### L 1,742.33 L 638,624.43
L 8,146.00 ### L 1,759.76 L 636,864.67
L 8,146.00 ### L 1,777.36 L 635,087.32
L 8,146.00 ### L 1,795.13 L 633,292.19
L 8,146.00 ### L 1,813.08 L 631,479.11
L 8,146.00 ### L 1,831.21 L 629,647.89
L 8,146.00 ### L 1,849.52 L 627,798.37
L 8,146.00 ### L 1,868.02 L 625,930.35
L 8,146.00 ### L 1,886.70 L 624,043.65
L 8,146.00 ### L 1,905.57 L 622,138.09
L 8,146.00 ### L 1,924.62 L 620,213.47
L 8,146.00 ### L 1,943.87 L 618,269.60
L 8,146.00 ### L 1,963.31 L 616,306.29
L 8,146.00 ### L 1,982.94 L 614,323.35
L 8,146.00 ### L 2,002.77 L 612,320.58
L 8,146.00 ### L 2,022.80 L 610,297.79
L 8,146.00 ### L 2,043.02 L 608,254.76
L 8,146.00 ### L 2,063.45 L 606,191.31
L 8,146.00 ### L 2,084.09 L 604,107.22
L 8,146.00 ### L 2,104.93 L 602,002.29
L 8,146.00 ### L 2,125.98 L 599,876.31
L 8,146.00 ### L 2,147.24 L 597,729.07
L 8,146.00 ### L 2,168.71 L 595,560.36
L 8,146.00 ### L 2,190.40 L 593,369.96
L 8,146.00 ### L 2,212.30 L 591,157.66
L 8,146.00 ### L 2,234.43 L 588,923.23
L 8,146.00 ### L 2,256.77 L 586,666.46
L 8,146.00 ### L 2,279.34 L 584,387.12
L 8,146.00 ### L 2,302.13 L 582,084.99
L 8,146.00 ### L 2,325.15 L 579,759.84
L 8,146.00 ### L 2,348.40 L 577,411.43
L 8,146.00 ### L 2,371.89 L 575,039.55
L 8,146.00 ### L 2,395.61 L 572,643.94
L 8,146.00 ### L 2,419.56 L 570,224.38
L 8,146.00 ### L 2,443.76 L 567,780.62
L 8,146.00 ### L 2,468.20 L 565,312.42
L 8,146.00 ### L 2,492.88 L 562,819.54
L 8,146.00 ### L 2,517.81 L 560,301.74
L 8,146.00 ### L 2,542.99 L 557,758.75
L 8,146.00 ### L 2,568.41 L 555,190.34
L 8,146.00 ### L 2,594.10 L 552,596.24
L 8,146.00 ### L 2,620.04 L 549,976.20
L 8,146.00 ### L 2,646.24 L 547,329.96
L 8,146.00 ### L 2,672.70 L 544,657.25
L 8,146.00 ### L 2,699.43 L 541,957.82
L 8,146.00 ### L 2,726.42 L 539,231.40
L 8,146.00 ### L 2,753.69 L 536,477.71
L 8,146.00 ### L 2,781.23 L 533,696.49
L 8,146.00 ### L 2,809.04 L 530,887.45
L 8,146.00 ### L 2,837.13 L 528,050.32
L 8,146.00 ### L 2,865.50 L 525,184.82
L 8,146.00 ### L 2,894.15 L 522,290.67
L 8,146.00 ### L 2,923.10 L 519,367.57
L 8,146.00 ### L 2,952.33 L 516,415.25
L 8,146.00 ### L 2,981.85 L 513,433.40
L 8,146.00 ### L 3,011.67 L 510,421.73
L 8,146.00 ### L 3,041.79 L 507,379.94
L 8,146.00 ### L 3,072.20 L 504,307.74
L 8,146.00 ### L 3,102.92 L 501,204.81
L 8,146.00 ### L 3,133.95 L 498,070.86
L 8,146.00 ### L 3,165.29 L 494,905.57
L 8,146.00 ### L 3,196.95 L 491,708.62
L 8,146.00 ### L 3,228.92 L 488,479.70
L 8,146.00 ### L 3,261.21 L 485,218.50
L 8,146.00 ### L 3,293.82 L 481,924.68
L 8,146.00 ### L 3,326.76 L 478,597.93
L 8,146.00 ### L 3,360.02 L 475,237.90
L 8,146.00 ### L 3,393.62 L 471,844.28
L 8,146.00 ### L 3,427.56 L 468,416.72
L 8,146.00 ### L 3,461.84 L 464,954.88
L 8,146.00 ### L 3,496.45 L 461,458.43
L 8,146.00 ### L 3,531.42 L 457,927.01
L 8,146.00 ### L 3,566.73 L 454,360.28
L 8,146.00 ### L 3,602.40 L 450,757.88
L 8,146.00 ### L 3,638.42 L 447,119.46
L 8,146.00 ### L 3,674.81 L 443,444.65
L 8,146.00 ### L 3,711.56 L 439,733.09
L 8,146.00 ### L 3,748.67 L 435,984.42
L 8,146.00 ### L 3,786.16 L 432,198.26
L 8,146.00 ### L 3,824.02 L 428,374.24
L 8,146.00 ### L 3,862.26 L 424,511.98
L 8,146.00 ### L 3,900.88 L 420,611.10
L 8,146.00 ### L 3,939.89 L 416,671.21
L 8,146.00 ### L 3,979.29 L 412,691.92
L 8,146.00 ### L 4,019.08 L 408,672.84
L 8,146.00 ### L 4,059.27 L 404,613.56
L 8,146.00 ### L 4,099.87 L 400,513.70
L 8,146.00 ### L 4,140.87 L 396,372.83
L 8,146.00 ### L 4,182.27 L 392,190.56
L 8,146.00 ### L 4,224.10 L 387,966.46
L 8,146.00 ### L 4,266.34 L 383,700.12
L 8,146.00 ### L 4,309.00 L 379,391.12
L 8,146.00 ### L 4,352.09 L 375,039.03
L 8,146.00 ### L 4,395.61 L 370,643.42
L 8,146.00 ### L 4,439.57 L 366,203.85
L 8,146.00 ### L 4,483.96 L 361,719.89
L 8,146.00 ### L 4,528.80 L 357,191.08
L 8,146.00 ### L 4,574.09 L 352,616.99
L 8,146.00 ### L 4,619.83 L 347,997.16
L 8,146.00 ### L 4,666.03 L 343,331.13
L 8,146.00 ### L 4,712.69 L 338,618.44
L 8,146.00 ### L 4,759.82 L 333,858.62
L 8,146.00 ### L 4,807.42 L 329,051.20
L 8,146.00 ### L 4,855.49 L 324,195.71
L 8,146.00 ### L 4,904.05 L 319,291.67
L 8,146.00 ### L 4,953.09 L 314,338.58
L 8,146.00 ### L 5,002.62 L 309,335.96
L 8,146.00 ### L 5,052.64 L 304,283.32
L 8,146.00 ### L 5,103.17 L 299,180.15
L 8,146.00 ### L 5,154.20 L 294,025.95
L 8,146.00 ### L 5,205.74 L 288,820.21
L 8,146.00 ### L 5,257.80 L 283,562.41
L 8,146.00 ### L 5,310.38 L 278,252.03
L 8,146.00 ### L 5,363.48 L 272,888.55
L 8,146.00 ### L 5,417.12 L 267,471.43
L 8,146.00 ### L 5,471.29 L 262,000.14
L 8,146.00 ### L 5,526.00 L 256,474.14
L 8,146.00 ### L 5,581.26 L 250,892.88
L 8,146.00 ### L 5,637.07 L 245,255.81
L 8,146.00 ### L 5,693.44 L 239,562.36
L 8,146.00 ### L 5,750.38 L 233,811.98
L 8,146.00 ### L 5,807.88 L 228,004.10
L 8,146.00 ### L 5,865.96 L 222,138.14
L 8,146.00 ### L 5,924.62 L 216,213.52
L 8,146.00 ### L 5,983.87 L 210,229.65
L 8,146.00 ### L 6,043.71 L 204,185.95
L 8,146.00 ### L 6,104.14 L 198,081.80
L 8,146.00 ### L 6,165.18 L 191,916.62
L 8,146.00 ### L 6,226.84 L 185,689.78
L 8,146.00 ### L 6,289.10 L 179,400.68
L 8,146.00 ### L 6,352.00 L 173,048.68
L 8,146.00 ### L 6,415.52 L 166,633.17
L 8,146.00 ### L 6,479.67 L 160,153.50
L 8,146.00 ### L 6,544.47 L 153,609.03
L 8,146.00 ### L 6,609.91 L 146,999.12
L 8,146.00 ### L 6,676.01 L 140,323.11
L 8,146.00 ### L 6,742.77 L 133,580.33
L 8,146.00 ### L 6,810.20 L 126,770.14
L 8,146.00 ### L 6,878.30 L 119,891.83
L 8,146.00 ### L 6,947.08 L 112,944.75
L 8,146.00 ### L 7,016.55 L 105,928.20
L 8,146.00 ### L 7,086.72 L 98,841.48
L 8,146.00 ### L 7,157.59 L 91,683.89
L 8,146.00 ### L 7,229.16 L 84,454.72
L 8,146.00 ### L 7,301.46 L 77,153.27
L 8,146.00 ### L 7,374.47 L 69,778.80
L 8,146.00 ### L 7,448.21 L 62,330.59
L 8,146.00 ### L 7,522.70 L 54,807.89
L 8,146.00 ### L 7,597.92 L 47,209.97
L 8,146.00 ### L 7,673.90 L 39,536.06
L 8,146.00 ### L 7,750.64 L 31,785.42
L 8,146.00 ### L 7,828.15 L 23,957.27
L 8,146.00 ### L 7,906.43 L 16,050.84
L 8,146.00 ### L 7,985.49 L 8,065.35
L 8,146.00 80.65 L 8,065.35 L 0.00
L 8,146.00 0.00 L 8,146.00 -L 8,146.00
L 8,146.00 -81.46 L 8,227.46 -L 16,373.46
L 8,146.00 ### L 8,309.74 -L 24,683.20
L 8,146.00 ### L 8,392.83 -L 33,076.04
L 8,146.00 ### L 8,476.76 -L 41,552.80
L 8,146.00 ### L 8,561.53 -L 50,114.33
L 8,146.00 ### L 8,647.15 -L 58,761.47
L 8,146.00 ### L 8,733.62 -L 67,495.09
L 8,146.00 ### L 8,820.95 -L 76,316.05
L 8,146.00 ### L 8,909.16 -L 85,225.21
L 8,146.00 ### L 8,998.25 -L 94,223.46
L 8,146.00 ### L 9,088.24 -L 103,311.70
L 8,146.00 ### L 9,179.12 -L 112,490.82
L 8,146.00 ### L 9,270.91 -L 121,761.73
L 8,146.00 ### L 9,363.62 -L 131,125.35
L 8,146.00 ### L 9,457.26 -L 140,582.61
L 8,146.00 ### L 9,551.83 -L 150,134.43
L 8,146.00 ### L 9,647.35 -L 159,781.78
L 8,146.00 ### L 9,743.82 -L 169,525.60
L 8,146.00 ### L 9,841.26 -L 179,366.86
L 8,146.00 ### L 9,939.67 -L 189,306.53
L 8,146.00 ### L 10,039.07 -L 199,345.60
L 8,146.00 ### L 10,139.46 -L 209,485.06
L 8,146.00 ### L 10,240.85 -L 219,725.91
L 8,146.00 ### L 10,343.26 -L 230,069.17
L 8,146.00 ### L 10,446.69 -L 240,515.86
L 8,146.00 ### L 10,551.16 -L 251,067.03
L 8,146.00 ### L 10,656.67 -L 261,723.70
L 8,146.00 ### L 10,763.24 -L 272,486.94
L 8,146.00 ### L 10,870.87 -L 283,357.81
L 8,146.00 ### L 10,979.58 -L 294,337.39
L 8,146.00 ### L 11,089.38 -L 305,426.77
L 8,146.00 ### L 11,200.27 -L 316,627.04
L 8,146.00 ### L 11,312.27 -L 327,939.31
L 8,146.00 ### L 11,425.40 -L 339,364.70
L 8,146.00 ### L 11,539.65 -L 350,904.35
L 8,146.00 ### L 11,655.05 -L 362,559.40
L 8,146.00 ### L 11,771.60 -L 374,331.00
L 8,146.00 ### L 11,889.31 -L 386,220.31
L 8,146.00 ### L 12,008.21 -L 398,228.51
L 8,146.00 ### L 12,128.29 -L 410,356.80
L 8,146.00 ### L 12,249.57 -L 422,606.37
L 8,146.00 ### L 12,372.07 -L 434,978.44
L 8,146.00 ### L 12,495.79 -L 447,474.22
L 8,146.00 ### L 12,620.74 -L 460,094.97
L 8,146.00 ### L 12,746.95 -L 472,841.92
L 8,146.00 ### L 12,874.42 -L 485,716.34
L 8,146.00 ### L 13,003.17 -L 498,719.51
L 8,146.00 ### L 13,133.20 -L 511,852.71
L 8,146.00 ### L 13,264.53 -L 525,117.24
L 8,146.00 ### L 13,397.17 -L 538,514.41
L 8,146.00 ### L 13,531.15 -L 552,045.56
L 8,146.00 ### L 13,666.46 -L 565,712.01
L 8,146.00 ### L 13,803.12 -L 579,515.14
L 8,146.00 ### L 13,941.15 -L 593,456.29
L 8,146.00 ### L 14,080.57 -L 607,536.86
L 8,146.00 ### L 14,221.37 -L 621,758.23
L 8,146.00 ### L 14,363.58 -L 636,121.81
L 8,146.00 ### L 14,507.22 -L 650,629.03
L 8,146.00 ### L 14,652.29 -L 665,281.32
 TASA DE
INCREMENTO DE 3.00%
CUOTA ANNUAL
TASA DE
INCREMENTO POR 3.00%
PLUSVALIA

6 AÑO 7 AÑO 8 AÑO 9 AÑO 10 AÑO

L 170,413.29 L 175,525.69 L 180,791.46 L 186,215.20 L 191,801.66
L 136,602.86 L 136,602.86 L 136,602.86 L 136,602.86 L 107,995.57
L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50
L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36
L 33,810.43 L 38,922.83 L 44,188.60 L 49,612.34 L 83,806.09
L 2,817.54 L 3,243.57 L 3,682.38 L 4,134.36 L 6,983.84
L 2,077,053.97 L 2,139,365.59 L 2,203,546.56 L 2,269,652.95 L 2,337,742.54
L 1,299,364.59 L 1,384,502.21 L 1,474,404.10 L 1,569,493.46 L 1,656,821.02

3.89% 4.48% 5.08% 5.70% 9.64%

L 54,067.35 L 61,748.83 L 69,909.51 L 78,595.31 L 103,044.06
6.22% 7.10% 8.04% 9.04% 11.85%
53.28% 63.66% 74.60% 86.16% 100.13%
L 777,689.38 L 754,863.37 L 729,142.46 L 700,159.49 L 680,921.52

L 560,853.68 L 684,914.14 L 819,004.62 L 963,706.33 L 1,134,839.97

L 429,614.59 L 514,752.21 L 604,654.10 L 699,743.46 L 787,071.02

36% L 536,597.43
26% 64%

L 10,443.13 L 1,093,049.71 L 1,430,603.68

L 223,299.71 L 3,101.38 L 560,853.68
26% 64%

4.2790% 11%
 L 1,430,603.68

L 125,317.50

L 125,317.50

L 75,668.25

Efectivo Ganacia plusvalia

L 49,649.25 L 52,185.00
5.708% 6.000%

11.708%

103769.95
 2137082.34220472

3,381,075.17

1,243,992.83

1,710,713.26
 VALOR
L 1,739,500.00 PRIMA L 869,750.00
PROPIEDAD

TAMAÑO
59.00 PRESTAMO 869750.00
PROPIEDAD

11 AÑO 12 AÑO 13 AÑO 14 AÑO 15 AÑO

L 197,555.71 L 203,482.38 L 209,586.85 L 215,874.46 L 222,350.69
L 113,021.05 L 119,434.53 L 119,434.53 L 119,434.53 L 119,434.53
L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50
L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36
L 84,534.66 L 84,047.85 L 90,152.32 L 96,439.93 L 102,916.16
L 7,044.55 L 7,003.99 L 7,512.69 L 8,036.66 L 8,576.35
L 2,407,874.82 L 2,480,111.06 L 2,554,514.39 L 2,631,149.83 L 2,710,084.32
L 1,746,367.02 L 1,838,019.22 L 1,934,300.93 L 2,035,589.47 L 2,142,303.70

9.72% 9.66% 10.37% 11.09% 11.83%

L 103,948.38 L 103,463.80 L 112,030.70 L 121,093.04 L 130,695.90
11.95% 11.90% 12.88% 13.92% 15.03%
110.51% 120.99% 132.76% 145.13% 158.15%
L 661,507.80 L 642,091.85 L 620,213.47 L 595,560.36 L 567,780.62

L 1,308,920.63 L 1,484,620.67 L 1,671,054.71 L 1,868,783.18 L 2,078,413.57

L 876,617.02 L 968,269.22 L 1,064,550.93 L 1,165,839.47 L 1,272,553.70

5160
4616.82
543.18

L 1,014,207.67
L 144,457.67
16.609%
 TASA DE INTERES 12.00%
Año 10 tasa

PLAZO 20.00 9.70%

16 AÑO 17 AÑO 18 AÑO 19 AÑO 20 AÑO

L 229,021.21 L 235,891.85 L 242,968.60 L 250,257.66 L 257,765.39
L 119,434.53 L 119,434.53 L 119,434.53 L 119,434.53 L 21,682.50
L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50
L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36
L 109,586.68 L 116,457.32 L 123,534.07 L 130,823.13 L 236,082.89
L 9,132.22 L 9,704.78 L 10,294.51 L 10,901.93 L 19,673.57
L 2,791,386.85 L 2,875,128.46 L 2,961,382.31 L 3,050,223.78 L 3,141,730.49
L 2,254,909.14 L 2,373,923.64 L 2,499,923.88 L 2,633,552.57 L 2,775,526.64

12.60% 13.39% 14.20% 15.04% 27.14%

L 140,889.59 L 151,730.22 L 163,280.46 L 175,610.35 L 286,550.25
16.20% 17.45% 18.77% 20.19% 32.95%
171.86% 186.33% 201.63% 217.84% 246.26%
L 536,477.71 L 501,204.81 L 461,458.43 L 416,671.21 L 366,203.85

L 2,300,605.69 L 2,536,077.51 L 2,785,611.82 L 3,050,063.64 L 3,428,120.61

L 1,385,159.14 L 1,504,173.64 L 1,630,173.88 L 1,763,802.57 L 1,905,776.64

35500

1.53%
Año 11 tasa Año 12 tasa

10.70% 12.00%

21 AÑO 22 AÑO 23 AÑO 24 AÑO 25 AÑO

L 265,498.35 L 273,463.30 L 281,667.20 L 290,117.22 L 298,820.73
L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50
L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50
L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36
L 243,815.85 L 251,780.80 L 259,984.70 L 268,434.72 L 277,138.23
L 20,317.99 L 20,981.73 L 21,665.39 L 22,369.56 L 23,094.85
L 3,235,982.41 L 3,333,061.88 L 3,433,053.74 L 3,536,045.35 L 3,642,126.71
L 2,926,646.44 L 3,087,806.07 L 3,260,005.05 L 3,444,361.46 L 3,642,126.71

28.03% 28.95% 29.89% 30.86% 31.86%

L 300,683.74 L 315,860.96 L 332,191.83 L 349,799.51 L 368,822.12
34.57% 36.32% 38.19% 40.22% 42.41%
264.53% 283.97% 304.71% 326.88% 350.62%
L 309,335.96 L 245,255.81 L 173,048.68 L 91,683.89 L 0.00

L 3,823,056.26 L 4,235,996.69 L 4,668,180.37 L 5,120,971.50 L 5,595,874.98

L 2,056,896.44 L 2,218,056.07 L 2,390,255.05 L 2,574,611.46 L 2,772,376.71

 26 AÑO 27 AÑO 28 AÑO 29 AÑO 30 AÑO
L 307,785.36 L 317,018.92 L 326,529.48 L 336,325.37 L 346,415.13
L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50
L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50 L 21,682.50
L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36 L 114,920.36
L 286,102.86 L 295,336.42 L 304,846.98 L 314,642.87 L 324,732.63
L 23,841.90 L 24,611.37 L 25,403.92 L 26,220.24 L 27,061.05
L 3,751,390.51 L 3,863,932.23 L 3,979,850.19 L 4,099,245.70 L 4,222,223.07
L 3,751,390.51 L 3,863,932.23 L 3,979,850.19 L 4,099,245.70 L 4,222,223.07

L 0.00 L 0.00 L 0.00 L 0.00 L 0.00

L 5,991,241.63 L 6,399,119.77 L 6,819,884.72 L 7,253,923.09 L 7,701,633.09

L 2,881,640.51 L 2,994,182.23 L 3,110,100.19 L 3,229,495.70 L 3,352,473.07