MONTO $ 6,000,000 meses 12

INTERES 5%
PORCENTAJE ABONO 10%
ABONO CAPITAL $ 600,000

CUOTA FECHA VALOR CAPITAL ganancia

1 4/11/2020 $ 900,000 $ 5,400,000 $ 300,000
2 5/11/2020 $ 870,000 $ 4,800,000 $ 270,000
3 6/11/2020 $ 840,000 $ 4,200,000 $ 240,000
4 7/11/2020 $ 810,000 $ 3,600,000 $ 210,000
5 8/11/2020 $ 780,000 $ 3,000,000 $ 180,000
6 9/10/2020 $ 750,000 $ 2,400,000 $ 150,000
7 10/11/2020 $ 720,000 $ 1,800,000 $ 120,000
8 11/10/2020 $ 690,000 $ 1,200,000 $ 90,000
9 12/11/2020 $ 660,000 $ 600,000 $ 60,000
10 1/10/2021 $ 630,000 $0 $ 30,000
11 2/10/2021 $ 600,000 -$ 600,000 $0
12 3/12/2021 $ 570,000 -$ 1,200,000 -$ 30,000
13 4/12/2021 $ 540,000 -$ 1,800,000 -$ 60,000
14 5/12/2021 $ 510,000 -$ 2,400,000 -$ 90,000
15 6/12/2021 $ 480,000 -$ 3,000,000 -$ 120,000
16 7/12/2021 $ 450,000 -$ 3,600,000 -$ 150,000
17 8/12/2021 $ 420,000 -$ 4,200,000 -$ 180,000
18 9/11/2021 $ 390,000 -$ 4,800,000 -$ 210,000
19 10/12/2021 $ 360,000 -$ 5,400,000 -$ 240,000
20 11/11/2021 $ 330,000 -$ 6,000,000 -$ 270,000
21 12/12/2021 $ 300,000 -$ 6,600,000 -$ 300,000
22 1/11/2022 $ 270,000 -$ 7,200,000 -$ 330,000
23 2/11/2022 $ 240,000 -$ 7,800,000 -$ 360,000
24 3/13/2022 $ 210,000 -$ 8,400,000 -$ 390,000
25 4/13/2022 $ 180,000 -$ 9,000,000 -$ 420,000
26 5/13/2022 $ 150,000 -$ 9,600,000 -$ 450,000
27 6/13/2022 $ 120,000 ### -$ 480,000
28 7/13/2022 $ 90,000 ### -$ 510,000
29 8/13/2022 $ 60,000 ### -$ 540,000
30 9/12/2022 $ 30,000 ### -$ 570,000
31 10/13/2022 $0 ### -$ 600,000
32 11/12/2022 -$ 30,000 ### -$ 630,000
33 12/13/2022 -$ 60,000 ### -$ 660,000
34 1/12/2023 -$ 90,000 ### -$ 690,000
35 2/12/2023 -$ 120,000 ### -$ 720,000
36 3/14/2023 -$ 150,000 ### -$ 750,000
37 4/14/2023 -$ 180,000 ### -$ 780,000
38 5/14/2023 -$ 210,000 ### -$ 810,000
39 6/14/2023 -$ 240,000 ### -$ 840,000
40 7/14/2023 -$ 270,000 ### -$ 870,000
41 8/14/2023 -$ 300,000 ### -$ 900,000
42 9/13/2023 -$ 330,000 ### -$ 930,000
43 10/14/2023 -$ 360,000 ### -$ 960,000
44 11/13/2023 -$ 390,000 ### -$ 990,000
45 12/14/2023 -$ 420,000 ### -$ 1,020,000
46 1/13/2024 -$ 450,000 ### -$ 1,050,000
47 2/13/2024 -$ 480,000 ### -$ 1,080,000
48 3/14/2024 -$ 510,000 ### -$ 1,110,000
49 4/14/2024 -$ 540,000 ### -$ 1,140,000
50 5/14/2024 -$ 570,000 ### -$ 1,170,000
CUOTA FECHA VALOR CAPITAL ganancia
1 4/13/2020 $ 500,000
2 5/13/2020 #DIV/0!
3 6/13/2020 #DIV/0!
4 7/13/2020
5 8/13/2020
6 9/12/2020
7 10/13/2020
8 11/12/2020
9 12/13/2020
10 1/12/2021
11 2/12/2021
12 3/14/2021
13 4/14/2021
14 5/14/2021
15 6/14/2021
16 7/14/2021
17 8/14/2021
18 9/13/2021
19 10/14/2021
20 11/13/2021
21 12/14/2021
22 1/13/2022
23 2/13/2022
24 3/15/2022
25 4/15/2022
26 5/15/2022
27 6/15/2022
28 7/15/2022
29 8/15/2022
30 9/14/2022
31 10/15/2022
32 11/14/2022
33 12/15/2022
34 1/14/2023
35
36
37
38
39
40
41
42
43
44
45