ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
Planilla de juego de Inversiones.Alpha Asesores
2
Las celdas en
se pueden mover para jugar con lo distitnos numeros.
Cr. Mg. Federico Rosés Videla
3
info@alpha-asesores.com.ar
4
132676
5
1744941,315188881Tiempo en añosCapital InicialAportes AnualesIntereses Acumulado
6
Capital inicialEn pesosAcumulado 30 AñosAcumulado sin interes431USD 50.000,00USD 24.000,00USD 6.200,00USD 80.200,00
7
USD 50.000,00$64.000.000,00USD 5.017.719,49USD 770.000,002USD 80.200,00USD 24.000,00USD 9.220,00USD 113.420,00
8
3USD 113.420,00USD 24.000,00USD 12.542,00USD 149.962,00
9
Aporte MensualEn pesosEn pesosEn pesos4USD 149.962,00USD 24.000,00USD 16.196,20USD 190.158,20
10
USD 2.000,00$2.560.000,00$6.422.680.941,06$985.600.000,00405USD 190.158,20USD 24.000,00USD 20.215,82USD 234.374,02
11
6USD 234.374,02USD 24.000,00USD 24.637,40USD 283.011,42
12
Tasa de interesIntereres anuales despues de 30 años7USD 283.011,42USD 24.000,00USD 29.501,14USD 336.512,56
13
10%En USDEn pesos8USD 336.512,56USD 24.000,00USD 34.851,26USD 395.363,82
14
USD 455.065,41$582.483.721,919USD 395.363,82USD 24.000,00USD 40.736,38USD 460.100,20
15
Tipo de Cambio5310USD 460.100,20USD 24.000,00USD 47.210,02USD 531.310,22
16
1280
Esta celda tiene el tipo de cambio actual mayorista.
11USD 531.310,22USD 24.000,00USD 54.331,02USD 609.641,25
17
12USD 609.641,25USD 24.000,00USD 62.164,12USD 695.805,37
18
13USD 695.805,37USD 24.000,00USD 70.780,54USD 790.585,91
19
14USD 790.585,91USD 24.000,00USD 80.258,59USD 894.844,50
20
15USD 894.844,50USD 24.000,00USD 90.684,45USD 1.009.528,95
21
16USD 1.009.528,95USD 24.000,00USD 102.152,89USD 1.135.681,84
22
17USD 1.135.681,84USD 24.000,00USD 114.768,18USD 1.274.450,03
23
18USD 1.274.450,03USD 24.000,00USD 128.645,00USD 1.427.095,03
24
19USD 1.427.095,03USD 24.000,00USD 143.909,50USD 1.595.004,53
25
6320USD 1.595.004,53USD 24.000,00USD 160.700,45USD 1.779.704,98
26
21USD 1.779.704,98USD 24.000,00USD 179.170,50USD 1.982.875,48
27
22USD 1.982.875,48USD 24.000,00USD 199.487,55USD 2.206.363,03
28
23USD 2.206.363,03USD 24.000,00USD 221.836,30USD 2.452.199,33
29
24USD 2.452.199,33USD 24.000,00USD 246.419,93USD 2.722.619,27
30
25USD 2.722.619,27USD 24.000,00USD 273.461,93USD 3.020.081,19
31
26USD 3.020.081,19USD 24.000,00USD 303.208,12USD 3.347.289,31
32
27USD 3.347.289,31USD 24.000,00USD 335.928,93USD 3.707.218,25
33
28USD 3.707.218,25USD 24.000,00USD 371.921,82USD 4.103.140,07
34
29USD 4.103.140,07USD 24.000,00USD 411.514,01USD 4.538.654,08
35
6530USD 4.538.654,08USD 24.000,00USD 455.065,41USD 5.017.719,49USD 200.708,78
36
31USD 5.017.719,49USD 24.000,00USD 502.971,95USD 5.544.691,43
37
32USD 5.544.691,43USD 24.000,00USD 555.669,14USD 6.124.360,58
38
33USD 6.124.360,58USD 24.000,00USD 613.636,06USD 6.761.996,63
39
34USD 6.761.996,63USD 24.000,00USD 677.399,66USD 7.463.396,30
40
35USD 7.463.396,30USD 24.000,00USD 747.539,63USD 8.234.935,93
41
36USD 8.234.935,93USD 24.000,00USD 824.693,59USD 9.083.629,52
42
37USD 9.083.629,52USD 24.000,00USD 909.562,95USD 10.017.192,47
43
38USD 10.017.192,47USD 24.000,00USD 1.002.919,25USD 11.044.111,72
44
139USD 11.044.111,72USD 24.000,00USD 1.105.611,17USD 12.173.722,89
45
340USD 12.173.722,89USD 24.000,00USD 1.218.572,29USD 13.416.295,18
46
541USD 13.416.295,18USD 24.000,00USD 1.342.829,52USD 14.783.124,70
47
742USD 14.783.124,70USD 24.000,00USD 1.479.512,47USD 16.286.637,17
48
43USD 16.286.637,17USD 24.000,00USD 1.629.863,72USD 17.940.500,89
49
44USD 17.940.500,89USD 24.000,00USD 1.795.250,09USD 19.759.750,98
50
45USD 19.759.750,98USD 24.000,00USD 1.977.175,10USD 21.760.926,07
51
46USD 21.760.926,07USD 24.000,00USD 2.177.292,61USD 23.962.218,68
52
47USD 23.962.218,68USD 24.000,00USD 2.397.421,87USD 26.383.640,55
53
48USD 26.383.640,55USD 24.000,00USD 2.639.564,05USD 29.047.204,60
54
49USD 29.047.204,60USD 24.000,00USD 2.905.920,46USD 31.977.125,06
55
50USD 31.977.125,06USD 24.000,00USD 3.198.912,51USD 35.200.037,57
56
51USD 35.200.037,57USD 24.000,00USD 3.521.203,76USD 38.745.241,33
57
52USD 38.745.241,33USD 24.000,00USD 3.875.724,13USD 42.644.965,46
58
53USD 42.644.965,46USD 24.000,00USD 4.265.696,55USD 46.934.662,01
59
54USD 46.934.662,01USD 24.000,00USD 4.694.666,20USD 51.653.328,21
60
55USD 51.653.328,21USD 24.000,00USD 5.166.532,82USD 56.843.861,03
61
56USD 56.843.861,03USD 24.000,00USD 5.685.586,10USD 62.553.447,13
62
57USD 62.553.447,13USD 24.000,00USD 6.256.544,71USD 68.833.991,84
63
58USD 68.833.991,84USD 24.000,00USD 6.884.599,18USD 75.742.591,03
64
59USD 75.742.591,03USD 24.000,00USD 7.575.459,10USD 83.342.050,13
65
60USD 83.342.050,13USD 24.000,00USD 8.335.405,01USD 91.701.455,14
66
61USD 91.701.455,14USD 24.000,00USD 9.171.345,51USD 100.896.800,66
67
62USD 100.896.800,66USD 24.000,00USD 10.090.880,07USD 111.011.680,72
68
63USD 111.011.680,72USD 24.000,00USD 11.102.368,07USD 122.138.048,79
69
64USD 122.138.048,79USD 24.000,00USD 12.215.004,88USD 134.377.053,67
70
65USD 134.377.053,67USD 24.000,00USD 13.438.905,37USD 147.839.959,04
71
66USD 147.839.959,04USD 24.000,00USD 14.785.195,90USD 162.649.154,94
72
67USD 162.649.154,94USD 24.000,00USD 16.266.115,49USD 178.939.270,44
73
68USD 178.939.270,44USD 24.000,00USD 17.895.127,04USD 196.858.397,48
74
69USD 196.858.397,48USD 24.000,00USD 19.687.039,75USD 216.569.437,23
75
70USD 216.569.437,23USD 24.000,00USD 21.658.143,72USD 238.251.580,95
76
71USD 238.251.580,95USD 24.000,00USD 23.826.358,10USD 262.101.939,05
77
72USD 262.101.939,05USD 24.000,00USD 26.211.393,90USD 288.337.332,95
78
73USD 288.337.332,95USD 24.000,00USD 28.834.933,30USD 317.196.266,25
79
74USD 317.196.266,25USD 24.000,00USD 31.720.826,62USD 348.941.092,87
80
75USD 348.941.092,87USD 24.000,00USD 34.895.309,29USD 383.860.402,16
81
76USD 383.860.402,16USD 24.000,00USD 38.387.240,22USD 422.271.642,38
82
77USD 422.271.642,38USD 24.000,00USD 42.228.364,24USD 464.524.006,62
83
78USD 464.524.006,62USD 24.000,00USD 46.453.600,66USD 511.001.607,28
84
79USD 511.001.607,28USD 24.000,00USD 51.101.360,73USD 562.126.968,00
85
80USD 562.126.968,00USD 24.000,00USD 56.213.896,80USD 618.364.864,80
86
81USD 618.364.864,80USD 24.000,00USD 61.837.686,48USD 680.226.551,29
87
82USD 680.226.551,29USD 24.000,00USD 68.023.855,13USD 748.274.406,41
88
83USD 748.274.406,41USD 24.000,00USD 74.828.640,64USD 823.127.047,06
89
84USD 823.127.047,06USD 24.000,00USD 82.313.904,71USD 905.464.951,76
90
85USD 905.464.951,76USD 24.000,00USD 90.547.695,18USD 996.036.646,94
91
86USD 996.036.646,94USD 24.000,00USD 99.604.864,69USD 1.095.665.511,63
92
87USD 1.095.665.511,63USD 24.000,00USD 109.567.751,16USD 1.205.257.262,79
93
88USD 1.205.257.262,79USD 24.000,00USD 120.526.926,28USD 1.325.808.189,07
94
89USD 1.325.808.189,07USD 24.000,00USD 132.582.018,91USD 1.458.414.207,98
95
90USD 1.458.414.207,98USD 24.000,00USD 145.842.620,80USD 1.604.280.828,78
96
91USD 1.604.280.828,78USD 24.000,00USD 160.429.282,88USD 1.764.734.111,66
97
92USD 1.764.734.111,66USD 24.000,00USD 176.474.611,17USD 1.941.232.722,82
98
93USD 1.941.232.722,82USD 24.000,00USD 194.124.472,28USD 2.135.381.195,10
99
94USD 2.135.381.195,10USD 24.000,00USD 213.539.319,51USD 2.348.944.514,61
100
95USD 2.348.944.514,61USD 24.000,00USD 234.895.651,46USD 2.583.864.166,08