ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
PERIODO
INV. INICIALFECHA INICIAL39%42%44%46%48%53%61%70%75%75%75%75%
3
30 $ 100.000,00 1/1/20221/2/20221/3/20221/4/20221/5/20221/6/20221/7/20221/8/20221/9/20221/10/20221/11/20221/12/20221/1/2023TOTAL AL FINAL%
4
Pesos $ 1.040.000,00 $ 1.073.800,00 $ 1.110.935,58 $ 1.151.207,00 $ 1.195.336,60 $ 1.243.150,06 $ 1.298.055,86 $ 1.364.040,36 $ 1.443.041,04 $ 1.533.231,10 $ 1.629.058,04 $ 1.730.874,17 $ 1.839.053,81 $ 1.839.053,81 799%
5
USD Oficial $ 10.088,00 $ 10.201,10 $ 10.331,70 $ 10.360,86 $ 10.399,43 $ 10.318,15 $ 10.384,45 $ 10.366,71 $ 10.389,90 $ 10.425,97 $ 10.263,07 $ 10.385,25 #ERROR!
6
USD Blue $ 5.048,54 $ 5.017,76 $ 5.392,89 $ 5.756,03 $ 5.946,95 $ 6.034,71 $ 5.431,20 $ 4.837,02 $ 5.063,30 $ 5.398,70 $ 5.617,44 $ 5.529,95 #ERROR!
7
8
AMPLIACION $ -
9
TOTAL $ 1.073.800,00 $ 1.110.935,58 $ 1.151.207,00 $ 1.195.336,60 $ 1.243.150,06 $ 1.298.055,86 $ 1.364.040,36 $ 1.443.041,04 $ 1.533.231,10 $ 1.629.058,04 $ 1.730.874,17 $ 1.839.053,81
10
11
% REAL3,250%3,458%3,625%3,833%4,000%4,417%5,083%5,792%6,250%6,250%6,250%6,250%
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