EJEMPLOS

Las celdas que tienen un triángulo rojo en la celda superior

derecha tienen un comentario explicativo. Si se para encima de

ellas verá el comentario. También lo puede ver si va a menú y en

Ver escoge Comentarios; estos se pueden mover con el cursor.

MATEMATICAS FINANCIERAS

En estos ejemplos todas las variables se trabajan con estos datos

P= $2,000,000 N= 12

C= $200,000 i= 3.00%



F= $5,000,000 DIBUJE EL DIAGRAMA DE FLUJO DE CADA EJERCIC

1) PARA CALCULAR EL NUMERO DE PERIODOS QUE SE DEMORA UNA INVERSION EN

CONVERTIRSE EN UN VALOR DETERMINADO A UNA TASA DE INTERES



=NPER(D8,,-B7,B9) 31.00



2) PARA CALCULAR EL VALOR FUTURO DE UNA CUOTA UNIFORME A UNA TASA

DE INTERES



=VF(D8,D7,-B8) $2,838,405.91



3) PARA CALCULAR LA CUOTA UNIFORME EQUIVALENTE A UNA SUMA PRESENTE EN N

PERIODOS A i%



=PAGO(D8,D7,-B7) $200,924.17



4) PARA CALCULAR EL VALOR PRESENTE DE UNA CUOTA UNIFORME DURANTE N

PERIODOS A LA TASA DE i%



=VA(D8,D7,-B8) $1,990,800.80



5) PARA CALCULAR LA TASA DE INTERES QUE HACE QUE UNA INVERSION SE

CONVIERTA EN DETERMINADO VALOR AL FINAL DE N PERIODOS



=TASA(D7;;-B7;B9) 7.93%



6) PARA CALCULAR EL NUMERO DE CUOTAS QUE SE REQUIEREN PARA QUE

SE OBTENGA UNA SUMA DETERMINADA AL FINAL DE N PERIODOS



=NPER(D8,-B8,,B9) 18.93



7) PARA CALCULAR LA TASA INTERNA DE RENTABILIDAD. SE DEBE

INCLUIR UNA TASA DE INTERES APROXIMADA Y EL RANGO DEL FLUJO

DE CAJA



=TIR(D47:D51,0.03) 28.40%



0 -10

1 2

2 5

3 6

4 7

8) PARA CALCULAR EL VALOR PRESENTE DEL FLUJO DE CAJA ANTERIOR



=VNA(D8,D48:D51) $18.36



9) PARA CALCULAR VPN O TIR NO PERIODICOS i= 36%



20-Nov-96 -123,000,000.00

25-Nov-96 50,000.00

29-Jan-97 65,000.00

7-May-97 12,000,000.00

4-Aug-97 45,000,000.00

18-Sep-97 69,000,000.00

9-Aug-98 62,000,000.00

XIRR 51.39% =XIRR(C59:C65,B59:B65)

XNPV 13,827,256.96 =XNPV(F57,C59:C65,B59:B65)

TIR= #NAME? =TIR.NO.PER(C59:C65,B59:B65)

VPN= #NAME? =VNA.NO.PER(F57,C59:C65,B59:B65)

CADA EJERCICIO

P 1000



per Si interes abono cuota SF

0 1,000.00

1 1,000.00 20.00 -17.19 2.81 1,017.19

2 1,017.19 30.52 -26.70 3.81 1,043.89

3 1,043.89 41.76 -32.13 9.63 1,076.02

4 1,076.02 53.80 -41.17 12.63 1,117.19

5 1,117.19 44.69 -15.43 29.25 1,132.63

6 1,132.63 33.98 0.27 34.25 1,132.35

7 1,132.35 22.65 51.86 74.51 1,080.49

8 1,080.49 10.80 70.70 81.51 1,009.79

9 1,009.79 20.20 150.82 171.01 858.97

10 858.97 25.77 154.25 180.01 704.72

11 704.72 28.19 341.84 370.03 362.88

12 362.88 18.14 362.88 381.03 0.00





P 1000



per Si interes abono cuota SF

0 1,000.00

1 1,000.00 20.00 -17.19 2.81 1,017.19

2 1,017.19 30.52 -26.70 3.81 1,043.89

3 1,043.89 41.76 -32.13 9.63 1,076.02

4 1,076.02 53.80 -41.17 12.63 1,117.19

5 1,117.19 44.69 -15.43 29.25 1,132.63

6 1,132.63 33.98 0.27 34.25 1,132.35

7 1,132.35 22.65 51.86 74.51 1,080.49

8 1,080.49 10.80 70.70 81.51 1,009.79

9 1,009.79 20.20 150.82 171.01 858.97

10 858.97 25.77 154.25 180.01 704.72

11 704.72 28.19 341.84 370.03 362.88

12 362.88 18.14 362.88 381.03 0.00

tasa aum % aum absoluto $



2%

3% 0% 1.00

4% 100% 2.00

5% 0% 3.00

4% 100% 4.00

3% 0% 5.00

2% 100% 6.00

1% 0% 7.00

2% 100% 8.00

3% 0% 9.00

4% 100% 10.00

5% 0% 11.00









tasa aum % aum absoluto $



2% 450.00

3% 0% 1.00 400.00

4% 100% 2.00

350.00

5% 0% 3.00

300.00

4% 100% 4.00

3% 0% 5.00 250.00

2% 100% 6.00 200.00

1% 0% 7.00 150.00

2% 100% 8.00

100.00

3% 0% 9.00

50.00

4% 100% 10.00

5% 0% 11.00 0.00

1 2 3 4 5 6 7 8 9 10 11 12

Series1









12

CUOTAS FONDO DE EMPLEADOS





Esta es una hoja preparada para un fondo de empleados, con la cual calculaban las cuotas y las fechas de los pagos

de los préstamos otorgados a los empleados.

FECHA 1a CUOTA

AÑO (AA) 92

MES (MM) 11

DIA (DD) 30 SE DEBE ESCRIBIR 15 o

EL ULTIMO DIA DEL MES

QUINCENAL SI=1 NO=0

1

P= 2,000,000 BENEFICIARIO: NOMBRE APELLIDO1 APELLIDO2

N= 24 C.C. No DE CEDULA

i= 2.50%



VALOR CUOTA 111,826

VALOR TOTAL INTERESES 683,815



No SALDO INTERES ABONO CUOTA SALDO FECHA

INICIAL DEUDA FINAL

2,000,000

1 2,000,000 50,000 61,826 111,826 1,938,174 30-Nov-92

2 1,938,174 48,454 63,371 111,826 1,874,803 31-Dec-92

3 1,874,803 46,870 64,956 111,826 1,809,848 31-Jan-93

4 1,809,848 45,246 66,579 111,826 1,743,268 28-Feb-93

5 1,743,268 43,582 68,244 111,826 1,675,024 31-Mar-93

6 1,675,024 41,876 69,950 111,826 1,605,074 30-Apr-93

7 1,605,074 40,127 71,699 111,826 1,533,375 31-May-93

8 1,533,375 38,334 73,491 111,826 1,459,884 30-Jun-93

9 1,459,884 36,497 75,329 111,826 1,384,555 31-Jul-93

10 1,384,555 34,614 77,212 111,826 1,307,344 31-Aug-93

11 1,307,344 32,684 79,142 111,826 1,228,202 30-Sep-93

12 1,228,202 30,705 81,121 111,826 1,147,081 31-Oct-93

13 1,147,081 28,677 83,149 111,826 1,063,932 30-Nov-93

14 1,063,932 26,598 85,227 111,826 978,705 31-Dec-93

15 978,705 24,468 87,358 111,826 891,347 31-Jan-94

16 891,347 22,284 89,542 111,826 801,805 28-Feb-94

17 801,805 20,045 91,781 111,826 710,025 31-Mar-94

18 710,025 17,751 94,075 111,826 615,950 30-Apr-94

19 615,950 15,399 96,427 111,826 519,523 31-May-94

20 519,523 12,988 98,838 111,826 420,685 30-Jun-94

21 420,685 10,517 101,309 111,826 319,377 31-Jul-94

22 319,377 7,984 103,841 111,826 215,535 31-Aug-94

23 215,535 5,388 106,437 111,826 109,098 30-Sep-94

24 109,098 2,727 109,098 111,826 31-Oct-94









Página 7

CUOTAS FONDO DE EMPLEADOS









Página 8

CUOTAS FONDO DE EMPLEADOS









Página 9

CUOTAS FONDO DE EMPLEADOS





as y las fechas de los pagos









Página 10

INTERES EFECTIVO





Las celdas que tienen un triángulo rojo en la celda superior

derecha tienen un comentario explicativo. Si se para encima de

ellas verá el comentario. También lo puede ver si va a menú y en

Ver escoge Comentarios; estos se pueden mover con el cursor.

Tablas

Varias tasa nominales Tasa de interés 24% anual nominal

Tasa de Tasa de Tasa de Período Tasa Períodos de Tasa de

interés interés interés interés

periódica anual anual anual

mensual nominal efectiva periódica liquidación efectiva

1.00% Año 24.0% 1

Semestre

1.50% 12.0% 2

2.00% Cuatrimestre 8.0% 3

Trimestre

2.50% 6.0% 4

Bimestre

3.00% 4.0% 6

Mes 2.0% 12

Día 0.06580% 365



Ejemplo 1 Ejemplo 2 Ejemplo 3 Ejemplo 4

i= i= Tasa de Tasa de

Interés

Interés

efectiva

24.00% 24.00% nominal TV 32.00% anual 42.87%

n= n= Tasa Tasa de



periódica

Interés

trimestral



12 12 vencida nominal MV

P= Tasa de Tasa de Tasa



periódica

interés Interés

mensual



1,000 efectiva efectiva anual vencida

F= 1,268.2 Tasa



periódica



mensual



anticipada

Tasa de Tasa de

interés Interés

efectiva nominal MA









Página 11

INTERES EFECTIVO





Las celdas que tienen un triángulo rojo en la celda s

derecha tienen un comentario explicativo. Si se para

ellas verá el comentario. También lo puede ver si va

Ver escoge Comentarios; estos se pueden mover con el

Tablas

Varias tasa nominales

Tasa de Tasa de Tasa de

interés interés interés

periódica anual anual

mensual nominal efectiva

1.00% 12.00% 12.68%



1.50% 18.00% 19.56%

2.00% 24.00% 26.82%



2.50% 30.00% 34.49%



3.00% 36.00% 42.58%







Ejemplo 6 Ejemplo 1 Ejemplo 2

Tasa de i= i=

Interés

nominal TA 32.0% 24.00% 24.00%

Tasa n= n=



periódica



trimestral



anticipada 12 12

Tasa P= Tasa de



periódica

interés

trimestral



vencida 1,000 efectiva 26.82%

Tasa de F= 1,268.2





Interés





nominal TV

Tasa de Tasa de

Interés

interés

efectivo

anual efectiva 26.82%









Página 12

INTERES EFECTIVO





riángulo rojo en la celda superior

io explicativo. Si se para encima de

También lo puede ver si va a menú y en

tos se pueden mover con el cursor.



Tasa de interés 24% anual nominal

Período Tasa Períodos Tasa de

de interés

liquidació anual

periódica n efectiva

Año 24.0% 1 24.00%

Semestre

12.0% 2 25.44%

Cuatrimes 8.0% 3 25.97%

tre

Trimestre

6.0% 4 26.25%

Bimestre

4.0% 6 26.53%

Mes 2.0% 12 26.82%

Día 0.06580% 365 27.11%



Ejemplo 3 Ejemplo 4 Ejemplo 6

Tasa de Tasa de Tasa de

Interés Interés Interés

nominal efectiva nominal

TV 32.00% anual 42.87% TA 32.0%

Tasa Tasa de Tasa



periódica Interés periódica



trimestral nominal trimestral



vencida 8.00% MV 36.21% anticipada 8.00%

Tasa de Tasa Tasa



Interés periódica periódica



efectiva mensual trimestral



anual 36.05% vencida 3.02% vencida 8.70%

Tasa Tasa de



periódica Interés



mensual nominal



anticipada 2.93% TV 34.78%

Tasa de Tasa de

Interés Interés

nominal efectivo

MA 35.15% anual 39.59%









Página 13

Préstamo iea Correción Tasa de

monetaria interés plazo en meses

50000000 33% 16.67% 14% 180

1.29% 1.10% 240

Precio upac $ 1,000.00 360

plazo

180 277.78 upacs

240 208.33 upacs

360 138.89 upacs cuota por millo

$ 16,606.23

mes si cuota upac interes pago saldo en upac

0

1 $ 50,000,000.00 $ 281,369.10 $ 548,942.60 $ 830,311.70 $ 49,722.22

2 $ 50,365,068.55 $ 285,006.85 $ 552,950.63 $ 837,957.48 $ 49,444.44

3 $ 50,731,219.22 $ 288,691.63 $ 556,970.55 $ 845,662.18 $ 49,166.67

4 $ 51,098,418.98 $ 292,424.06 $ 561,001.98 $ 853,426.03 $ 48,888.89

5 $ 51,466,633.76 $ 296,204.73 $ 565,044.55 $ 861,249.29 $ 48,611.11

6 $ 51,835,828.41 $ 300,034.29 $ 569,097.89 $ 869,132.18 $ 48,333.33

7 $ 52,205,966.74 $ 303,913.36 $ 573,161.58 $ 877,074.94 $ 48,055.56

8 $ 52,577,011.42 $ 307,842.58 $ 577,235.22 $ 885,077.81 $ 47,777.78

9 $ 52,948,924.02 $ 311,822.60 $ 581,318.40 $ 893,141.00 $ 47,500.00

10 $ 53,321,664.98 $ 315,854.08 $ 585,410.67 $ 901,264.75 $ 47,222.22

11 $ 53,695,193.52 $ 319,937.68 $ 589,511.58 $ 909,449.26 $ 46,944.44

12 $ 54,069,467.73 $ 324,074.07 $ 593,620.68 $ 917,694.76 $ 46,666.67

13 $ 54,444,444.44 $ 328,263.95 $ 597,737.50 $ 926,001.44 $ 46,388.89

14 $ 54,820,079.26 $ 332,507.99 $ 601,861.53 $ 934,369.53 $ 46,111.11

15 $ 55,196,326.53 $ 336,806.90 $ 605,992.30 $ 942,799.20 $ 45,833.33

16 $ 55,573,139.29 $ 341,161.40 $ 610,129.27 $ 951,290.67 $ 45,555.56

17 $ 55,950,469.28 $ 345,572.19 $ 614,271.92 $ 959,844.11 $ 45,277.78

18 $ 56,328,266.88 $ 350,040.01 $ 618,419.70 $ 968,459.71 $ 45,000.00

19 $ 56,706,481.11 $ 354,565.59 $ 622,572.06 $ 977,137.65 $ 44,722.22

20 $ 57,085,059.60 $ 359,149.68 $ 626,728.42 $ 985,878.10 $ 44,444.44

21 $ 57,463,948.55 $ 363,793.04 $ 630,888.18 $ 994,681.22 $ 44,166.67

22 $ 57,843,092.71 $ 368,496.43 $ 635,050.75 $ 1,003,547.18 $ 43,888.89

23 $ 58,222,435.33 $ 373,260.63 $ 639,215.50 $ 1,012,476.12 $ 43,611.11

24 $ 58,601,918.18 $ 378,086.42 $ 643,381.78 $ 1,021,468.20 $ 43,333.33

25 $ 58,981,481.48 $ 382,974.61 $ 647,548.95 $ 1,030,523.56 $ 43,055.56

26 $ 59,361,063.87 $ 387,925.99 $ 651,716.33 $ 1,039,642.32 $ 42,777.78

27 $ 59,740,602.41 $ 392,941.39 $ 655,883.23 $ 1,048,824.62 $ 42,500.00

28 $ 60,120,032.50 $ 398,021.63 $ 660,048.94 $ 1,058,070.57 $ 42,222.22

29 $ 60,499,287.92 $ 403,167.55 $ 664,212.73 $ 1,067,380.28 $ 41,944.44

30 $ 60,878,300.70 $ 408,380.01 $ 668,373.85 $ 1,076,753.86 $ 41,666.67

31 $ 61,257,001.20 $ 413,659.85 $ 672,531.55 $ 1,086,191.40 $ 41,388.89

32 $ 61,635,317.98 $ 419,007.96 $ 676,685.03 $ 1,095,692.99 $ 41,111.11

33 $ 62,013,177.81 $ 424,425.21 $ 680,833.50 $ 1,105,258.71 $ 40,833.33

34 $ 62,390,505.66 $ 429,912.50 $ 684,976.12 $ 1,114,888.62 $ 40,555.56

35 $ 62,767,224.59 $ 435,470.73 $ 689,112.07 $ 1,124,582.80 $ 40,277.78

36 $ 63,143,255.79 $ 441,100.82 $ 693,240.46 $ 1,134,341.28 $ 40,000.00

37 $ 63,518,518.52 $ 446,803.71 $ 697,360.41 $ 1,144,164.12 $ 39,722.22

38 $ 63,892,930.04 $ 452,580.32 $ 701,471.02 $ 1,154,051.34 $ 39,444.44

39 $ 64,266,405.62 $ 458,431.62 $ 705,571.35 $ 1,164,002.97 $ 39,166.67

40 $ 64,638,858.48 $ 464,358.57 $ 709,660.46 $ 1,174,019.03 $ 38,888.89

41 $ 65,010,199.73 $ 470,362.15 $ 713,737.36 $ 1,184,099.50 $ 38,611.11

42 $ 65,380,338.39 $ 476,443.34 $ 717,801.06 $ 1,194,244.40 $ 38,333.33

43 $ 65,749,181.29 $ 482,603.16 $ 721,850.53 $ 1,204,453.69 $ 38,055.56

44 $ 66,116,633.04 $ 488,842.62 $ 725,884.73 $ 1,214,727.34 $ 37,777.78

45 $ 66,482,596.03 $ 495,162.74 $ 729,902.58 $ 1,225,065.32 $ 37,500.00

46 $ 66,846,970.35 $ 501,564.58 $ 733,902.99 $ 1,235,467.57 $ 37,222.22

47 $ 67,209,653.72 $ 508,049.18 $ 737,884.84 $ 1,245,934.02 $ 36,944.44

48 $ 67,570,541.54 $ 514,617.63 $ 741,846.97 $ 1,256,464.60 $ 36,666.67

49 $ 67,929,526.75 $ 521,270.99 $ 745,788.22 $ 1,267,059.21 $ 36,388.89

50 $ 68,286,499.82 $ 528,010.37 $ 749,707.37 $ 1,277,717.75 $ 36,111.11

51 $ 68,641,348.73 $ 534,836.89 $ 753,603.21 $ 1,288,440.10 $ 35,833.33

52 $ 68,993,958.87 $ 541,751.66 $ 757,474.46 $ 1,299,226.12 $ 35,555.56

53 $ 69,344,213.05 $ 548,755.84 $ 761,319.85 $ 1,310,075.69 $ 35,277.78

54 $ 69,691,991.41 $ 555,850.57 $ 765,138.06 $ 1,320,988.62 $ 35,000.00

55 $ 70,037,171.37 $ 563,037.02 $ 768,927.74 $ 1,331,964.76 $ 34,722.22

56 $ 70,379,627.63 $ 570,316.39 $ 772,687.51 $ 1,343,003.90 $ 34,444.44

57 $ 70,719,232.06 $ 577,689.87 $ 776,415.98 $ 1,354,105.85 $ 34,166.67

58 $ 71,055,853.66 $ 585,158.68 $ 780,111.70 $ 1,365,270.37 $ 33,888.89

59 $ 71,389,358.56 $ 592,724.05 $ 783,773.20 $ 1,376,497.25 $ 33,611.11

60 $ 71,719,609.88 $ 600,387.23 $ 787,398.98 $ 1,387,786.21 $ 33,333.33

61 $ 72,046,467.76 $ 608,149.49 $ 790,987.50 $ 1,399,136.99 $ 33,055.56

62 $ 72,369,789.25 $ 616,012.10 $ 794,537.20 $ 1,410,549.31 $ 32,777.78

63 $ 72,689,428.27 $ 623,976.37 $ 798,046.47 $ 1,422,022.84 $ 32,500.00

64 $ 73,005,235.55 $ 632,043.61 $ 801,513.67 $ 1,433,557.28 $ 32,222.22

65 $ 73,317,058.59 $ 640,215.14 $ 804,937.13 $ 1,445,152.28 $ 31,944.44

66 $ 73,624,741.58 $ 648,492.33 $ 808,315.14 $ 1,456,807.47 $ 31,666.67

67 $ 73,928,125.34 $ 656,876.52 $ 811,645.94 $ 1,468,522.47 $ 31,388.89

68 $ 74,227,047.28 $ 665,369.12 $ 814,927.76 $ 1,480,296.88 $ 31,111.11

69 $ 74,521,341.31 $ 673,971.51 $ 818,158.77 $ 1,492,130.29 $ 30,833.33

70 $ 74,810,837.80 $ 682,685.12 $ 821,337.11 $ 1,504,022.24 $ 30,555.56

71 $ 75,095,363.51 $ 691,511.39 $ 824,460.88 $ 1,515,972.27 $ 30,277.78

72 $ 75,374,741.52 $ 700,451.77 $ 827,528.13 $ 1,527,979.90 $ 30,000.00

73 $ 75,648,791.15 $ 709,507.74 $ 830,536.88 $ 1,540,044.62 $ 29,722.22

74 $ 75,917,327.94 $ 718,680.79 $ 833,485.10 $ 1,552,165.89 $ 29,444.44

75 $ 76,180,163.52 $ 727,972.43 $ 836,370.74 $ 1,564,343.17 $ 29,166.67

76 $ 76,437,105.60 $ 737,384.21 $ 839,191.67 $ 1,576,575.88 $ 28,888.89

77 $ 76,687,957.83 $ 746,917.67 $ 841,945.74 $ 1,588,863.40 $ 28,611.11

78 $ 76,932,519.82 $ 756,574.38 $ 844,630.75 $ 1,601,205.13 $ 28,333.33

79 $ 77,170,586.97 $ 766,355.95 $ 847,244.45 $ 1,613,600.39 $ 28,055.56

80 $ 77,401,950.48 $ 776,263.97 $ 849,784.55 $ 1,626,048.53 $ 27,777.78

81 $ 77,626,397.19 $ 786,300.10 $ 852,248.72 $ 1,638,548.82 $ 27,500.00

82 $ 77,843,709.60 $ 796,465.98 $ 854,634.56 $ 1,651,100.54 $ 27,222.22

83 $ 78,053,665.71 $ 806,763.29 $ 856,939.64 $ 1,663,702.93 $ 26,944.44

84 $ 78,256,038.98 $ 817,193.73 $ 859,161.47 $ 1,676,355.20 $ 26,666.67

85 $ 78,450,598.23 $ 827,759.03 $ 861,297.50 $ 1,689,056.53 $ 26,388.89

86 $ 78,637,107.60 $ 838,460.92 $ 863,345.16 $ 1,701,806.08 $ 26,111.11

87 $ 78,815,326.41 $ 849,301.17 $ 865,301.80 $ 1,714,602.97 $ 25,833.33

88 $ 78,985,009.12 $ 860,281.58 $ 867,164.72 $ 1,727,446.30 $ 25,555.56

89 $ 79,145,905.20 $ 871,403.95 $ 868,931.18 $ 1,740,335.12 $ 25,277.78

90 $ 79,297,759.10 $ 882,670.11 $ 870,598.36 $ 1,753,268.47 $ 25,000.00

91 $ 79,440,310.12 $ 894,081.94 $ 872,163.40 $ 1,766,245.34 $ 24,722.22

92 $ 79,573,292.32 $ 905,641.30 $ 873,623.40 $ 1,779,264.70 $ 24,444.44

93 $ 79,696,434.45 $ 917,350.11 $ 874,975.35 $ 1,792,325.47 $ 24,166.67

94 $ 79,809,459.85 $ 929,210.31 $ 876,216.24 $ 1,805,426.55 $ 23,888.89

95 $ 79,912,086.32 $ 941,223.84 $ 877,342.96 $ 1,818,566.80 $ 23,611.11

96 $ 80,004,026.10 $ 953,392.69 $ 878,352.36 $ 1,831,745.04 $ 23,333.33

97 $ 80,084,985.70 $ 965,718.87 $ 879,241.20 $ 1,844,960.07 $ 23,055.56

98 $ 80,154,665.82 $ 978,204.41 $ 880,006.21 $ 1,858,210.61 $ 22,777.78

99 $ 80,212,761.28 $ 990,851.37 $ 880,644.03 $ 1,871,495.40 $ 22,500.00

100 $ 80,258,960.88 $ 1,003,661.84 $ 881,151.25 $ 1,884,813.09 $ 22,222.22

101 $ 80,292,947.31 $ 1,016,637.94 $ 881,524.38 $ 1,898,162.32 $ 21,944.44

102 $ 80,314,397.04 $ 1,029,781.80 $ 881,759.87 $ 1,911,541.67 $ 21,666.67

103 $ 80,322,980.23 $ 1,043,095.59 $ 881,854.11 $ 1,924,949.70 $ 21,388.89

104 $ 80,318,360.60 $ 1,056,581.52 $ 881,803.39 $ 1,938,384.91 $ 21,111.11

105 $ 80,300,195.32 $ 1,070,241.80 $ 881,603.96 $ 1,951,845.75 $ 20,833.33

106 $ 80,268,134.90 $ 1,084,078.69 $ 881,251.97 $ 1,965,330.66 $ 20,555.56

107 $ 80,221,823.09 $ 1,098,094.48 $ 880,743.52 $ 1,978,837.99 $ 20,277.78

108 $ 80,160,896.74 $ 1,112,291.47 $ 880,074.62 $ 1,992,366.09 $ 20,000.00

109 $ 80,084,985.70 $ 1,126,672.01 $ 879,241.20 $ 2,005,913.21 $ 19,722.22

110 $ 79,993,712.67 $ 1,141,238.47 $ 878,239.13 $ 2,019,477.60 $ 19,444.44

111 $ 79,886,693.14 $ 1,155,993.26 $ 877,064.18 $ 2,033,057.44 $ 19,166.67

112 $ 79,763,535.19 $ 1,170,938.81 $ 875,712.04 $ 2,046,650.86 $ 18,888.89

113 $ 79,623,839.41 $ 1,186,077.59 $ 874,178.34 $ 2,060,255.94 $ 18,611.11

114 $ 79,467,198.76 $ 1,201,412.10 $ 872,458.61 $ 2,073,870.71 $ 18,333.33

115 $ 79,293,198.44 $ 1,216,944.86 $ 870,548.29 $ 2,087,493.14 $ 18,055.56

116 $ 79,101,415.74 $ 1,232,678.44 $ 868,442.73 $ 2,101,121.17 $ 17,777.78

117 $ 78,891,419.96 $ 1,248,615.43 $ 866,137.22 $ 2,114,752.65 $ 17,500.00

118 $ 78,662,772.20 $ 1,264,758.47 $ 863,626.93 $ 2,128,385.40 $ 17,222.22

119 $ 78,415,025.27 $ 1,281,110.22 $ 860,906.95 $ 2,142,017.18 $ 16,944.44

120 $ 78,147,723.53 $ 1,297,673.38 $ 857,972.29 $ 2,155,645.67 $ 16,666.67

121 $ 77,860,402.76 $ 1,314,450.68 $ 854,817.83 $ 2,169,268.51 $ 16,388.89

122 $ 77,552,589.99 $ 1,331,444.89 $ 851,438.40 $ 2,182,883.29 $ 16,111.11

123 $ 77,223,803.37 $ 1,348,658.81 $ 847,828.70 $ 2,196,487.51 $ 15,833.33

124 $ 76,873,552.03 $ 1,366,095.28 $ 843,983.35 $ 2,210,078.63 $ 15,555.56

125 $ 76,501,335.90 $ 1,383,757.19 $ 839,896.84 $ 2,223,654.03 $ 15,277.78

126 $ 76,106,645.58 $ 1,401,647.45 $ 835,563.59 $ 2,237,211.04 $ 15,000.00

127 $ 75,688,962.14 $ 1,419,769.00 $ 830,977.91 $ 2,250,746.91 $ 14,722.22

128 $ 75,247,757.03 $ 1,438,124.84 $ 826,133.98 $ 2,264,258.83 $ 14,444.44

129 $ 74,782,491.84 $ 1,456,718.00 $ 821,025.91 $ 2,277,743.91 $ 14,166.67

130 $ 74,292,618.19 $ 1,475,551.55 $ 815,647.66 $ 2,291,199.21 $ 13,888.89

131 $ 73,777,577.54 $ 1,494,628.59 $ 809,993.10 $ 2,304,621.69 $ 13,611.11

132 $ 73,236,801.02 $ 1,513,952.28 $ 804,056.00 $ 2,318,008.27 $ 13,333.33

133 $ 72,669,709.24 $ 1,533,525.79 $ 797,829.98 $ 2,331,355.77 $ 13,055.56

134 $ 72,075,712.16 $ 1,553,352.37 $ 791,308.57 $ 2,344,660.94 $ 12,777.78

135 $ 71,454,208.87 $ 1,573,435.28 $ 784,485.18 $ 2,357,920.46 $ 12,500.00

136 $ 70,804,587.40 $ 1,593,777.83 $ 777,353.08 $ 2,371,130.91 $ 12,222.22

137 $ 70,126,224.58 $ 1,614,383.39 $ 769,905.44 $ 2,384,288.83 $ 11,944.44

138 $ 69,418,485.82 $ 1,635,255.35 $ 762,135.28 $ 2,397,390.63 $ 11,666.67

139 $ 68,680,724.91 $ 1,656,397.17 $ 754,035.51 $ 2,410,432.68 $ 11,388.89

140 $ 67,912,283.86 $ 1,677,812.32 $ 745,598.91 $ 2,423,411.23 $ 11,111.11

141 $ 67,112,492.68 $ 1,699,504.34 $ 736,818.12 $ 2,436,322.46 $ 10,833.33

142 $ 66,280,669.17 $ 1,721,476.81 $ 727,685.65 $ 2,449,162.46 $ 10,555.56

143 $ 65,416,118.75 $ 1,743,733.36 $ 718,193.88 $ 2,461,927.24 $ 10,277.78

144 $ 64,518,134.23 $ 1,766,277.66 $ 708,335.04 $ 2,474,612.70 $ 10,000.00

145 $ 63,585,995.59 $ 1,789,113.42 $ 698,101.23 $ 2,487,214.65 $ 9,722.22

146 $ 62,618,969.79 $ 1,812,244.43 $ 687,484.40 $ 2,499,728.83 $ 9,444.44

147 $ 61,616,310.54 $ 1,835,674.49 $ 676,476.35 $ 2,512,150.84 $ 9,166.67

148 $ 60,577,258.11 $ 1,859,407.47 $ 665,068.75 $ 2,524,476.22 $ 8,888.89

149 $ 59,501,039.04 $ 1,883,447.29 $ 653,253.10 $ 2,536,700.39 $ 8,611.11

150 $ 58,386,865.98 $ 1,907,797.91 $ 641,020.76 $ 2,548,818.67 $ 8,333.33

151 $ 57,233,937.42 $ 1,932,463.36 $ 628,362.93 $ 2,560,826.29 $ 8,055.56

152 $ 56,041,437.49 $ 1,957,447.70 $ 615,270.65 $ 2,572,718.35 $ 7,777.78

153 $ 54,808,535.69 $ 1,982,755.06 $ 601,734.80 $ 2,584,489.86 $ 7,500.00

154 $ 53,534,386.64 $ 2,008,389.61 $ 587,746.11 $ 2,596,135.72 $ 7,222.22

155 $ 52,218,129.88 $ 2,034,355.58 $ 573,295.12 $ 2,607,650.70 $ 6,944.44

156 $ 50,858,889.59 $ 2,060,657.26 $ 558,372.22 $ 2,619,029.48 $ 6,666.67

157 $ 49,455,774.35 $ 2,087,298.99 $ 542,967.62 $ 2,630,266.62 $ 6,388.89

158 $ 48,007,876.84 $ 2,114,285.17 $ 527,071.37 $ 2,641,356.54 $ 6,111.11

159 $ 46,514,273.65 $ 2,141,620.24 $ 510,673.32 $ 2,652,293.56 $ 5,833.33

160 $ 44,974,024.96 $ 2,169,308.71 $ 493,763.16 $ 2,663,071.88 $ 5,555.56

161 $ 43,386,174.30 $ 2,197,355.17 $ 476,330.38 $ 2,673,685.56 $ 5,277.78

162 $ 41,749,748.25 $ 2,225,764.23 $ 458,364.31 $ 2,684,128.54 $ 5,000.00

163 $ 40,063,756.20 $ 2,254,540.59 $ 439,854.05 $ 2,694,394.64 $ 4,722.22

164 $ 38,327,190.01 $ 2,283,688.99 $ 420,788.54 $ 2,704,477.53 $ 4,444.44

165 $ 36,539,023.79 $ 2,313,214.24 $ 401,156.53 $ 2,714,370.77 $ 4,166.67

166 $ 34,698,213.56 $ 2,343,121.21 $ 380,946.55 $ 2,724,067.76 $ 3,888.89

167 $ 32,803,696.98 $ 2,373,414.85 $ 360,146.93 $ 2,733,561.78 $ 3,611.11

168 $ 30,854,393.02 $ 2,404,100.14 $ 338,745.81 $ 2,742,845.95 $ 3,333.33

169 $ 28,849,201.70 $ 2,435,182.16 $ 316,731.11 $ 2,751,913.27 $ 3,055.56

170 $ 26,787,003.74 $ 2,466,666.03 $ 294,090.55 $ 2,760,756.57 $ 2,777.78

171 $ 24,666,660.27 $ 2,498,556.94 $ 270,811.61 $ 2,769,368.55 $ 2,500.00

172 $ 22,487,012.48 $ 2,530,860.17 $ 246,881.58 $ 2,777,741.75 $ 2,222.22

173 $ 20,246,881.34 $ 2,563,581.03 $ 222,287.51 $ 2,785,868.55 $ 1,944.44

174 $ 17,945,067.23 $ 2,596,724.94 $ 197,016.24 $ 2,793,741.18 $ 1,666.67

175 $ 15,580,349.63 $ 2,630,297.35 $ 171,054.35 $ 2,801,351.71 $ 1,388.89

176 $ 13,151,486.77 $ 2,664,303.82 $ 144,388.23 $ 2,808,692.04 $ 1,111.11

177 $ 10,657,215.27 $ 2,698,749.94 $ 117,003.99 $ 2,815,753.93 $ 833.33

178 $ 8,096,249.83 $ 2,733,641.41 $ 88,887.53 $ 2,822,528.94 $ 555.56

179 $ 5,467,282.83 $ 2,768,983.99 $ 60,024.49 $ 2,829,008.48 $ 277.78

180 $ 2,768,983.99 $ 2,804,783.50 $ 30,400.27 $ 2,835,183.76 $ -

$ 323,647,856.50

primera cuota plazo en meses veces que se paga prest

$ 830,311.70 180 6.5

$ 759,969.42 -8.47% 240 10.5

$ 689,627.15 -9.26% -16.94% 360 32.7









valoriz 27.52%

sdo fin precio upac val mes 2.05% mes

$ 50,000,000.00 salario vr vivienda 0

$ 50,365,068.55 $ 1,012.93 $ 2,516,096.05 $ 72,890,490.42 1

$ 50,731,219.22 $ 1,026.02 $ 2,516,096.05 $ 74,382,330.31 2

$ 51,098,418.98 $ 1,039.29 $ 2,516,096.05 $ 75,904,703.48 3

$ 51,466,633.76 $ 1,052.73 $ 2,516,096.05 $ 77,458,234.86 4

$ 51,835,828.41 $ 1,066.34 $ 2,516,096.05 $ 79,043,562.17 5

$ 52,205,966.74 $ 1,080.12 $ 2,516,096.05 $ 80,661,336.15 6

$ 52,577,011.42 $ 1,094.09 $ 2,516,096.05 $ 82,312,220.89 7

$ 52,948,924.02 $ 1,108.23 $ 2,516,096.05 $ 83,996,894.08 8

$ 53,321,664.98 $ 1,122.56 $ 2,516,096.05 $ 85,716,047.24 9

$ 53,695,193.52 $ 1,137.07 $ 2,516,096.05 $ 87,470,386.08 10

$ 54,069,467.73 $ 1,151.78 $ 2,516,096.05 $ 89,260,630.73 11

$ 54,444,444.44 $ 1,166.67 $ 2,516,096.05 $ 91,087,516.09 12

$ 54,820,079.26 $ 1,181.75 $ 3,082,784.35 $ 92,951,792.06 13

$ 55,196,326.53 $ 1,197.03 $ 3,082,784.35 $ 94,854,223.92 14

$ 55,573,139.29 $ 1,212.50 $ 3,082,784.35 $ 96,795,592.59 15

$ 55,950,469.28 $ 1,228.18 $ 3,082,784.35 $ 98,776,695.00 16

$ 56,328,266.88 $ 1,244.06 $ 3,082,784.35 $ 100,798,344.36 17

$ 56,706,481.11 $ 1,260.14 $ 3,082,784.35 $ 102,861,370.56 18

$ 57,085,059.60 $ 1,276.44 $ 3,082,784.35 $ 104,966,620.43 19

$ 57,463,948.55 $ 1,292.94 $ 3,082,784.35 $ 107,114,958.17 20

$ 57,843,092.71 $ 1,309.65 $ 3,082,784.35 $ 109,307,265.64 21

$ 58,222,435.33 $ 1,326.59 $ 3,082,784.35 $ 111,544,442.78 22

$ 58,601,918.18 $ 1,343.74 $ 3,082,784.35 $ 113,827,407.93 23

$ 58,981,481.48 $ 1,361.11 $ 3,082,784.35 $ 116,157,098.22 24

$ 59,361,063.87 $ 1,378.71 $ 3,777,105.14 $ 118,534,469.96 25

$ 59,740,602.41 $ 1,396.53 $ 3,777,105.14 $ 120,960,499.06 26

$ 60,120,032.50 $ 1,414.59 $ 3,777,105.14 $ 123,436,181.36 27

$ 60,499,287.92 $ 1,432.88 $ 3,777,105.14 $ 125,962,533.13 28

$ 60,878,300.70 $ 1,451.40 $ 3,777,105.14 $ 128,540,591.39 29

$ 61,257,001.20 $ 1,470.17 $ 3,777,105.14 $ 131,171,414.43 30

$ 61,635,317.98 $ 1,489.18 $ 3,777,105.14 $ 133,856,082.18 31

$ 62,013,177.81 $ 1,508.43 $ 3,777,105.14 $ 136,595,696.65 32

$ 62,390,505.66 $ 1,527.93 $ 3,777,105.14 $ 139,391,382.45 33

$ 62,767,224.59 $ 1,547.68 $ 3,777,105.14 $ 142,244,287.17 34

$ 63,143,255.79 $ 1,567.69 $ 3,777,105.14 $ 145,155,581.92 35

$ 63,518,518.52 $ 1,587.96 $ 3,777,105.14 $ 148,126,461.74 36

$ 63,892,930.04 $ 1,608.49 $ 4,627,804.50 $ 151,158,146.16 37

$ 64,266,405.62 $ 1,629.29 $ 4,627,804.50 $ 154,251,879.65 38

$ 64,638,858.48 $ 1,650.35 $ 4,627,804.50 $ 157,408,932.18 39

$ 65,010,199.73 $ 1,671.69 $ 4,627,804.50 $ 160,630,599.68 40

$ 65,380,338.39 $ 1,693.30 $ 4,627,804.50 $ 163,918,204.61 41

$ 65,749,181.29 $ 1,715.20 $ 4,627,804.50 $ 167,273,096.51 42

$ 66,116,633.04 $ 1,737.37 $ 4,627,804.50 $ 170,696,652.54 43

$ 66,482,596.03 $ 1,759.83 $ 4,627,804.50 $ 174,190,278.03 44

$ 66,846,970.35 $ 1,782.59 $ 4,627,804.50 $ 177,755,407.08 45

$ 67,209,653.72 $ 1,805.63 $ 4,627,804.50 $ 181,393,503.15 46

$ 67,570,541.54 $ 1,828.98 $ 4,627,804.50 $ 185,106,059.64 47

$ 67,929,526.75 $ 1,852.62 $ 4,627,804.50 $ 188,894,600.53 48

$ 68,286,499.82 $ 1,876.58 $ 5,670,102.81 $ 192,760,680.98 49

$ 68,641,348.73 $ 1,900.84 $ 5,670,102.81 $ 196,705,887.97 50

$ 68,993,958.87 $ 1,925.41 $ 5,670,102.81 $ 200,731,840.99 51

$ 69,344,213.05 $ 1,950.31 $ 5,670,102.81 $ 204,840,192.65 52

$ 69,691,991.41 $ 1,975.52 $ 5,670,102.81 $ 209,032,629.39 53

$ 70,037,171.37 $ 2,001.06 $ 5,670,102.81 $ 213,310,872.18 54

$ 70,379,627.63 $ 2,026.93 $ 5,670,102.81 $ 217,676,677.18 55

$ 70,719,232.06 $ 2,053.14 $ 5,670,102.81 $ 222,131,836.53 56

$ 71,055,853.66 $ 2,079.68 $ 5,670,102.81 $ 226,678,179.03 57

$ 71,389,358.56 $ 2,106.57 $ 5,670,102.81 $ 231,317,570.91 58

$ 71,719,609.88 $ 2,133.81 $ 5,670,102.81 $ 236,051,916.60 59

$ 72,046,467.76 $ 2,161.39 $ 5,670,102.81 $ 240,883,159.50 60

$ 72,369,789.25 $ 2,189.34 $ 6,947,153.00 $ 245,813,282.81 61

$ 72,689,428.27 $ 2,217.64 $ 6,947,153.00 $ 250,844,310.29 62

$ 73,005,235.55 $ 2,246.31 $ 6,947,153.00 $ 255,978,307.14 63

$ 73,317,058.59 $ 2,275.36 $ 6,947,153.00 $ 261,217,380.81 64

$ 73,624,741.58 $ 2,304.77 $ 6,947,153.00 $ 266,563,681.90 65

$ 73,928,125.34 $ 2,334.57 $ 6,947,153.00 $ 272,019,405.01 66

$ 74,227,047.28 $ 2,364.76 $ 6,947,153.00 $ 277,586,789.68 67

$ 74,521,341.31 $ 2,395.33 $ 6,947,153.00 $ 283,268,121.27 68

$ 74,810,837.80 $ 2,426.30 $ 6,947,153.00 $ 289,065,731.90 69

$ 75,095,363.51 $ 2,457.67 $ 6,947,153.00 $ 294,982,001.46 70

$ 75,374,741.52 $ 2,489.44 $ 6,947,153.00 $ 301,019,358.51 71

$ 75,648,791.15 $ 2,521.63 $ 6,947,153.00 $ 307,180,281.33 72

$ 75,917,327.94 $ 2,554.23 $ 8,511,827.09 $ 313,467,298.94 73

$ 76,180,163.52 $ 2,587.25 $ 8,511,827.09 $ 319,882,992.09 74

$ 76,437,105.60 $ 2,620.70 $ 8,511,827.09 $ 326,429,994.38 75

$ 76,687,957.83 $ 2,654.58 $ 8,511,827.09 $ 333,110,993.28 76

$ 76,932,519.82 $ 2,688.90 $ 8,511,827.09 $ 339,928,731.29 77

$ 77,170,586.97 $ 2,723.67 $ 8,511,827.09 $ 346,886,007.03 78

$ 77,401,950.48 $ 2,758.88 $ 8,511,827.09 $ 353,985,676.39 79

$ 77,626,397.19 $ 2,794.55 $ 8,511,827.09 $ 361,230,653.74 80

$ 77,843,709.60 $ 2,830.68 $ 8,511,827.09 $ 368,623,913.07 81

$ 78,053,665.71 $ 2,867.28 $ 8,511,827.09 $ 376,168,489.24 82

$ 78,256,038.98 $ 2,904.35 $ 8,511,827.09 $ 383,867,479.25 83

$ 78,450,598.23 $ 2,941.90 $ 8,511,827.09 $ 391,724,043.45 84

$ 78,637,107.60 $ 2,979.93 $ 10,428,905.27 $ 399,741,406.89 85

$ 78,815,326.41 $ 3,018.46 $ 10,428,905.27 $ 407,922,860.64 86

$ 78,985,009.12 $ 3,057.48 $ 10,428,905.27 $ 416,271,763.10 87

$ 79,145,905.20 $ 3,097.01 $ 10,428,905.27 $ 424,791,541.43 88

$ 79,297,759.10 $ 3,137.05 $ 10,428,905.27 $ 433,485,692.92 89

$ 79,440,310.12 $ 3,177.61 $ 10,428,905.27 $ 442,357,786.44 90

$ 79,573,292.32 $ 3,218.69 $ 10,428,905.27 $ 451,411,463.91 91

$ 79,696,434.45 $ 3,260.31 $ 10,428,905.27 $ 460,650,441.78 92

$ 79,809,459.85 $ 3,302.46 $ 10,428,905.27 $ 470,078,512.57 93

$ 79,912,086.32 $ 3,345.16 $ 10,428,905.27 $ 479,699,546.42 94

$ 80,004,026.10 $ 3,388.41 $ 10,428,905.27 $ 489,517,492.68 95

$ 80,084,985.70 $ 3,432.21 $ 10,428,905.27 $ 499,536,381.53 96

$ 80,154,665.82 $ 3,476.59 $ 12,777,757.81 $ 509,760,325.63 97

$ 80,212,761.28 $ 3,521.54 $ 12,777,757.81 $ 520,193,521.83 98

$ 80,258,960.88 $ 3,567.06 $ 12,777,757.81 $ 530,840,252.85 99

$ 80,292,947.31 $ 3,613.18 $ 12,777,757.81 $ 541,704,889.09 100

$ 80,314,397.04 $ 3,659.90 $ 12,777,757.81 $ 552,791,890.38 101

$ 80,322,980.23 $ 3,707.21 $ 12,777,757.81 $ 564,105,807.84 102

$ 80,318,360.60 $ 3,755.14 $ 12,777,757.81 $ 575,651,285.73 103

$ 80,300,195.32 $ 3,803.69 $ 12,777,757.81 $ 587,433,063.36 104

$ 80,268,134.90 $ 3,852.87 $ 12,777,757.81 $ 599,455,977.06 105

$ 80,221,823.09 $ 3,902.68 $ 12,777,757.81 $ 611,724,962.12 106

$ 80,160,896.74 $ 3,953.14 $ 12,777,757.81 $ 624,245,054.85 107

$ 80,084,985.70 $ 4,004.25 $ 12,777,757.81 $ 637,021,394.64 108

$ 79,993,712.67 $ 4,056.02 $ 15,655,631.19 $ 650,059,226.07 109

$ 79,886,693.14 $ 4,108.46 $ 15,655,631.19 $ 663,363,901.04 110

$ 79,763,535.19 $ 4,161.58 $ 15,655,631.19 $ 676,940,881.00 111

$ 79,623,839.41 $ 4,215.38 $ 15,655,631.19 $ 690,795,739.20 112

$ 79,467,198.76 $ 4,269.88 $ 15,655,631.19 $ 704,934,162.91 113

$ 79,293,198.44 $ 4,325.08 $ 15,655,631.19 $ 719,361,955.85 114

$ 79,101,415.74 $ 4,381.00 $ 15,655,631.19 $ 734,085,040.49 115

$ 78,891,419.96 $ 4,437.64 $ 15,655,631.19 $ 749,109,460.53 116

$ 78,662,772.20 $ 4,495.02 $ 15,655,631.19 $ 764,441,383.36 117

$ 78,415,025.27 $ 4,553.13 $ 15,655,631.19 $ 780,087,102.60 118

$ 78,147,723.53 $ 4,612.00 $ 15,655,631.19 $ 796,053,040.67 119

$ 77,860,402.76 $ 4,671.62 $ 15,655,631.19 $ 812,345,751.46 120

$ 77,552,589.99 $ 4,732.02 $ 19,181,674.25 $ 828,971,922.97 121

$ 77,223,803.37 $ 4,793.20 $ 19,181,674.25 $ 845,938,380.10 122

$ 76,873,552.03 $ 4,855.17 $ 19,181,674.25 $ 863,252,087.44 123

$ 76,501,335.90 $ 4,917.94 $ 19,181,674.25 $ 880,920,152.10 124

$ 76,106,645.58 $ 4,981.53 $ 19,181,674.25 $ 898,949,826.67 125

$ 75,688,962.14 $ 5,045.93 $ 19,181,674.25 $ 917,348,512.17 126

$ 75,247,757.03 $ 5,111.17 $ 19,181,674.25 $ 936,123,761.10 127

$ 74,782,491.84 $ 5,177.25 $ 19,181,674.25 $ 955,283,280.53 128

$ 74,292,618.19 $ 5,244.18 $ 19,181,674.25 $ 974,834,935.27 129

$ 73,777,577.54 $ 5,311.99 $ 19,181,674.25 $ 994,786,751.11 130

$ 73,236,801.02 $ 5,380.66 $ 19,181,674.25 $ 1,015,146,918.08 131

$ 72,669,709.24 $ 5,450.23 $ 19,181,674.25 $ 1,035,923,793.86 132

$ 72,075,712.16 $ 5,520.69 $ 23,501,871.15 $ 1,057,125,907.18 133

$ 71,454,208.87 $ 5,592.07 $ 23,501,871.15 $ 1,078,761,961.29 134

$ 70,804,587.40 $ 5,664.37 $ 23,501,871.15 $ 1,100,840,837.63 135

$ 70,126,224.58 $ 5,737.60 $ 23,501,871.15 $ 1,123,371,599.37 136

$ 69,418,485.82 $ 5,811.78 $ 23,501,871.15 $ 1,146,363,495.18 137

$ 68,680,724.91 $ 5,886.92 $ 23,501,871.15 $ 1,169,825,963.04 138

$ 67,912,283.86 $ 5,963.03 $ 23,501,871.15 $ 1,193,768,634.09 139

$ 67,112,492.68 $ 6,040.12 $ 23,501,871.15 $ 1,218,201,336.56 140

$ 66,280,669.17 $ 6,118.22 $ 23,501,871.15 $ 1,243,134,099.89 141

$ 65,416,118.75 $ 6,197.32 $ 23,501,871.15 $ 1,268,577,158.73 142

$ 64,518,134.23 $ 6,277.44 $ 23,501,871.15 $ 1,294,540,957.25 143

$ 63,585,995.59 $ 6,358.60 $ 23,501,871.15 $ 1,321,036,153.35 144

$ 62,618,969.79 $ 6,440.81 $ 28,795,085.37 $ 1,348,073,623.07 145

$ 61,616,310.54 $ 6,524.08 $ 28,795,085.37 $ 1,375,664,465.06 146

$ 60,577,258.11 $ 6,608.43 $ 28,795,085.37 $ 1,403,820,005.11 147

$ 59,501,039.04 $ 6,693.87 $ 28,795,085.37 $ 1,432,551,800.81 148

$ 58,386,865.98 $ 6,780.41 $ 28,795,085.37 $ 1,461,871,646.33 149

$ 57,233,937.42 $ 6,868.07 $ 28,795,085.37 $ 1,491,791,577.19 150

$ 56,041,437.49 $ 6,956.87 $ 28,795,085.37 $ 1,522,323,875.27 151

$ 54,808,535.69 $ 7,046.81 $ 28,795,085.37 $ 1,553,481,073.79 152

$ 53,534,386.64 $ 7,137.92 $ 28,795,085.37 $ 1,585,275,962.51 153

$ 52,218,129.88 $ 7,230.20 $ 28,795,085.37 $ 1,617,721,592.96 154

$ 50,858,889.59 $ 7,323.68 $ 28,795,085.37 $ 1,650,831,283.77 155

$ 49,455,774.35 $ 7,418.37 $ 28,795,085.37 $ 1,684,618,626.18 156

$ 48,007,876.84 $ 7,514.28 $ 35,280,464.96 $ 1,719,097,489.60 157

$ 46,514,273.65 $ 7,611.43 $ 35,280,464.96 $ 1,754,282,027.29 158

$ 44,974,024.96 $ 7,709.83 $ 35,280,464.96 $ 1,790,186,682.19 159

$ 43,386,174.30 $ 7,809.51 $ 35,280,464.96 $ 1,826,826,192.84 160

$ 41,749,748.25 $ 7,910.48 $ 35,280,464.96 $ 1,864,215,599.44 161

$ 40,063,756.20 $ 8,012.75 $ 35,280,464.96 $ 1,902,370,250.02 162

$ 38,327,190.01 $ 8,116.35 $ 35,280,464.96 $ 1,941,305,806.70 163

$ 36,539,023.79 $ 8,221.28 $ 35,280,464.96 $ 1,981,038,252.21 164

$ 34,698,213.56 $ 8,327.57 $ 35,280,464.96 $ 2,021,583,896.34 165

$ 32,803,696.98 $ 8,435.24 $ 35,280,464.96 $ 2,062,959,382.73 166

$ 30,854,393.02 $ 8,544.29 $ 35,280,464.96 $ 2,105,181,695.66 167

$ 28,849,201.70 $ 8,654.76 $ 35,280,464.96 $ 2,148,268,166.99 168

$ 26,787,003.74 $ 8,766.66 $ 43,226,515.62 $ 2,192,236,483.36 169

$ 24,666,660.27 $ 8,880.00 $ 43,226,515.62 $ 2,237,104,693.35 170

$ 22,487,012.48 $ 8,994.80 $ 43,226,515.62 $ 2,282,891,214.99 171

$ 20,246,881.34 $ 9,111.10 $ 43,226,515.62 $ 2,329,614,843.21 172

$ 17,945,067.23 $ 9,228.89 $ 43,226,515.62 $ 2,377,294,757.67 173

$ 15,580,349.63 $ 9,348.21 $ 43,226,515.62 $ 2,425,950,530.54 174

$ 13,151,486.77 $ 9,469.07 $ 43,226,515.62 $ 2,475,602,134.59 175

$ 10,657,215.27 $ 9,591.49 $ 43,226,515.62 $ 2,526,269,951.35 176

$ 8,096,249.83 $ 9,715.50 $ 43,226,515.62 $ 2,577,974,779.52 177

$ 5,467,282.83 $ 9,841.11 $ 43,226,515.62 $ 2,630,737,843.48 178

$ 2,768,983.99 $ 9,968.34 $ 43,226,515.62 $ 2,684,580,801.98 179

$ - $ 10,097.22 $ 43,226,515.62 $ 2,739,525,757.10 180

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

Correción monetaria

16.67%

Tasa de interés

14.00%



dif cuota por millon

$ 1,406.85

cuota por millon

$ 15,199.39

si cuota upac interes pago saldo en upac sdo fin

91.53% $ 50,000,000.00

$ 50,000,000.00 $ 211,026.82 $ 548,942.60 $ 759,969.42 $ 49,791.67 $ 50,435,410.82

$ 50,435,410.82 $ 213,755.14 $ 553,722.91 $ 767,478.05 $ 49,583.33 $ 50,873,722.64

$ 50,873,722.64 $ 216,518.72 $ 558,535.07 $ 775,053.79 $ 49,375.00 $ 51,314,937.71

$ 51,314,937.71 $ 219,318.04 $ 563,379.10 $ 782,697.15 $ 49,166.67 $ 51,759,057.81

$ 51,759,057.81 $ 222,153.55 $ 568,255.03 $ 790,408.58 $ 48,958.33 $ 52,206,084.33

$ 52,206,084.33 $ 225,025.72 $ 573,162.87 $ 798,188.59 $ 48,750.00 $ 52,656,018.17

$ 52,656,018.17 $ 227,935.02 $ 578,102.63 $ 806,037.65 $ 48,541.67 $ 53,108,859.80

$ 53,108,859.80 $ 230,881.94 $ 583,074.31 $ 813,956.25 $ 48,333.33 $ 53,564,609.19

$ 53,564,609.19 $ 233,866.95 $ 588,077.91 $ 821,944.87 $ 48,125.00 $ 54,023,265.83

$ 54,023,265.83 $ 236,890.56 $ 593,113.44 $ 830,004.00 $ 47,916.67 $ 54,484,828.72

$ 54,484,828.72 $ 239,953.26 $ 598,180.87 $ 838,134.13 $ 47,708.33 $ 54,949,296.35

$ 54,949,296.35 $ 243,055.56 $ 603,280.19 $ 846,335.74 $ 47,500.00 $ 55,416,666.67

$ 55,416,666.67 $ 246,197.96 $ 608,411.38 $ 854,609.34 $ 47,291.67 $ 55,886,937.09

$ 55,886,937.09 $ 249,380.99 $ 613,574.41 $ 862,955.40 $ 47,083.33 $ 56,360,104.50

$ 56,360,104.50 $ 252,605.18 $ 618,769.24 $ 871,374.42 $ 46,875.00 $ 56,836,165.18

$ 56,836,165.18 $ 255,871.05 $ 623,995.84 $ 879,866.89 $ 46,666.67 $ 57,315,114.87

$ 57,315,114.87 $ 259,179.14 $ 629,254.16 $ 888,433.30 $ 46,458.33 $ 57,796,948.68

$ 57,796,948.68 $ 262,530.01 $ 634,544.14 $ 897,074.15 $ 46,250.00 $ 58,281,661.14

$ 58,281,661.14 $ 265,924.19 $ 639,865.73 $ 905,789.92 $ 46,041.67 $ 58,769,246.14

$ 58,769,246.14 $ 269,362.26 $ 645,218.85 $ 914,581.11 $ 45,833.33 $ 59,259,696.95

$ 59,259,696.95 $ 272,844.78 $ 650,603.44 $ 923,448.22 $ 45,625.00 $ 59,753,006.15

$ 59,753,006.15 $ 276,372.32 $ 656,019.41 $ 932,391.73 $ 45,416.67 $ 60,249,165.68

$ 60,249,165.68 $ 279,945.47 $ 661,466.67 $ 941,412.14 $ 45,208.33 $ 60,748,166.78

$ 60,748,166.78 $ 283,564.81 $ 666,945.13 $ 950,509.94 $ 45,000.00 $ 61,250,000.00

$ 61,250,000.00 $ 287,230.95 $ 672,454.68 $ 959,685.64 $ 44,791.67 $ 61,754,655.16

$ 61,754,655.16 $ 290,944.49 $ 677,995.22 $ 968,939.71 $ 44,583.33 $ 62,262,121.34

$ 62,262,121.34 $ 294,706.04 $ 683,566.61 $ 978,272.65 $ 44,375.00 $ 62,772,386.88

$ 62,772,386.88 $ 298,516.22 $ 689,168.74 $ 987,684.97 $ 44,166.67 $ 63,285,439.33

$ 63,285,439.33 $ 302,375.67 $ 694,801.47 $ 997,177.13 $ 43,958.33 $ 63,801,265.47

$ 63,801,265.47 $ 306,285.01 $ 700,464.65 $ 1,006,749.65 $ 43,750.00 $ 64,319,851.26

$ 64,319,851.26 $ 310,244.89 $ 706,158.12 $ 1,016,403.01 $ 43,541.67 $ 64,841,181.83

$ 64,841,181.83 $ 314,255.97 $ 711,881.74 $ 1,026,137.70 $ 43,333.33 $ 65,365,241.48

$ 65,365,241.48 $ 318,318.91 $ 717,635.31 $ 1,035,954.22 $ 43,125.00 $ 65,892,013.63

$ 65,892,013.63 $ 322,434.37 $ 723,418.66 $ 1,045,853.04 $ 42,916.67 $ 66,421,480.81

$ 66,421,480.81 $ 326,603.05 $ 729,231.60 $ 1,055,834.65 $ 42,708.33 $ 66,953,624.68

$ 66,953,624.68 $ 330,825.62 $ 735,073.93 $ 1,065,899.55 $ 42,500.00 $ 67,488,425.93

$ 67,488,425.93 $ 335,102.78 $ 740,945.44 $ 1,076,048.22 $ 42,291.67 $ 68,025,864.33

$ 68,025,864.33 $ 339,435.24 $ 746,845.89 $ 1,086,281.13 $ 42,083.33 $ 68,565,918.67

$ 68,565,918.67 $ 343,823.72 $ 752,775.07 $ 1,096,598.79 $ 41,875.00 $ 69,108,566.78

$ 69,108,566.78 $ 348,268.93 $ 758,732.72 $ 1,107,001.65 $ 41,666.67 $ 69,653,785.43

$ 69,653,785.43 $ 352,771.61 $ 764,718.60 $ 1,117,490.21 $ 41,458.33 $ 70,201,550.40

$ 70,201,550.40 $ 357,332.51 $ 770,732.43 $ 1,128,064.94 $ 41,250.00 $ 70,751,836.39

$ 70,751,836.39 $ 361,952.37 $ 776,773.94 $ 1,138,726.31 $ 41,041.67 $ 71,304,617.02

$ 71,304,617.02 $ 366,631.96 $ 782,842.83 $ 1,149,474.80 $ 40,833.33 $ 71,859,864.83

$ 71,859,864.83 $ 371,372.06 $ 788,938.82 $ 1,160,310.87 $ 40,625.00 $ 72,417,551.21

$ 72,417,551.21 $ 376,173.44 $ 795,061.57 $ 1,171,235.01 $ 40,416.67 $ 72,977,646.39

$ 72,977,646.39 $ 381,036.89 $ 801,210.78 $ 1,182,247.66 $ 40,208.33 $ 73,540,119.46

$ 73,540,119.46 $ 385,963.22 $ 807,386.08 $ 1,193,349.30 $ 40,000.00 $ 74,104,938.27

$ 74,104,938.27 $ 390,953.24 $ 813,587.15 $ 1,204,540.39 $ 39,791.67 $ 74,672,069.46

$ 74,672,069.46 $ 396,007.78 $ 819,813.60 $ 1,215,821.38 $ 39,583.33 $ 75,241,478.41

$ 75,241,478.41 $ 401,127.67 $ 826,065.05 $ 1,227,192.72 $ 39,375.00 $ 75,813,129.22

$ 75,813,129.22 $ 406,313.75 $ 832,341.12 $ 1,238,654.87 $ 39,166.67 $ 76,386,984.69

$ 76,386,984.69 $ 411,566.88 $ 838,641.40 $ 1,250,208.27 $ 38,958.33 $ 76,963,006.26

$ 76,963,006.26 $ 416,887.92 $ 844,965.45 $ 1,261,853.38 $ 38,750.00 $ 77,541,154.02

$ 77,541,154.02 $ 422,277.77 $ 851,312.85 $ 1,273,590.62 $ 38,541.67 $ 78,121,386.67

$ 78,121,386.67 $ 427,737.29 $ 857,683.14 $ 1,285,420.43 $ 38,333.33 $ 78,703,661.48

$ 78,703,661.48 $ 433,267.40 $ 864,075.85 $ 1,297,343.25 $ 38,125.00 $ 79,287,934.27

$ 79,287,934.27 $ 438,869.01 $ 870,490.49 $ 1,309,359.50 $ 37,916.67 $ 79,874,159.37

$ 79,874,159.37 $ 444,543.04 $ 876,926.57 $ 1,321,469.61 $ 37,708.33 $ 80,462,289.60

$ 80,462,289.60 $ 450,290.42 $ 883,383.57 $ 1,333,673.99 $ 37,500.00 $ 81,052,276.23

$ 81,052,276.23 $ 456,112.12 $ 889,860.94 $ 1,345,973.06 $ 37,291.67 $ 81,644,068.97

$ 81,644,068.97 $ 462,009.08 $ 896,358.15 $ 1,358,367.22 $ 37,083.33 $ 82,237,615.88

$ 82,237,615.88 $ 467,982.28 $ 902,874.61 $ 1,370,856.89 $ 36,875.00 $ 82,832,863.41

$ 82,832,863.41 $ 474,032.71 $ 909,409.74 $ 1,383,442.45 $ 36,666.67 $ 83,429,756.33

$ 83,429,756.33 $ 480,161.36 $ 915,962.94 $ 1,396,124.30 $ 36,458.33 $ 84,028,237.67

$ 84,028,237.67 $ 486,369.25 $ 922,533.58 $ 1,408,902.83 $ 36,250.00 $ 84,628,248.74

$ 84,628,248.74 $ 492,657.39 $ 929,121.01 $ 1,421,778.41 $ 36,041.67 $ 85,229,729.06

$ 85,229,729.06 $ 499,026.84 $ 935,724.58 $ 1,434,751.42 $ 35,833.33 $ 85,832,616.33

$ 85,832,616.33 $ 505,478.63 $ 942,343.59 $ 1,447,822.22 $ 35,625.00 $ 86,436,846.38

$ 86,436,846.38 $ 512,013.84 $ 948,977.34 $ 1,460,991.18 $ 35,416.67 $ 87,042,353.16

$ 87,042,353.16 $ 518,633.54 $ 955,625.11 $ 1,474,258.65 $ 35,208.33 $ 87,649,068.69

$ 87,649,068.69 $ 525,338.83 $ 962,286.15 $ 1,487,624.98 $ 35,000.00 $ 88,256,923.01

$ 88,256,923.01 $ 532,130.80 $ 968,959.69 $ 1,501,090.49 $ 34,791.67 $ 88,865,844.15

$ 88,865,844.15 $ 539,010.59 $ 975,644.95 $ 1,514,655.54 $ 34,583.33 $ 89,475,758.10

$ 89,475,758.10 $ 545,979.33 $ 982,341.10 $ 1,528,320.43 $ 34,375.00 $ 90,086,588.74

$ 90,086,588.74 $ 553,038.16 $ 989,047.32 $ 1,542,085.48 $ 34,166.67 $ 90,698,257.82

$ 90,698,257.82 $ 560,188.25 $ 995,762.74 $ 1,555,951.00 $ 33,958.33 $ 91,310,684.93

$ 91,310,684.93 $ 567,430.79 $ 1,002,486.49 $ 1,569,917.28 $ 33,750.00 $ 91,923,787.43

$ 91,923,787.43 $ 574,766.96 $ 1,009,217.65 $ 1,583,984.61 $ 33,541.67 $ 92,537,480.40

$ 92,537,480.40 $ 582,197.98 $ 1,015,955.30 $ 1,598,153.28 $ 33,333.33 $ 93,151,676.63

$ 93,151,676.63 $ 589,725.07 $ 1,022,698.47 $ 1,612,423.54 $ 33,125.00 $ 93,766,286.57

$ 93,766,286.57 $ 597,349.48 $ 1,029,446.18 $ 1,626,795.66 $ 32,916.67 $ 94,381,218.23

$ 94,381,218.23 $ 605,072.47 $ 1,036,197.42 $ 1,641,269.89 $ 32,708.33 $ 94,996,377.21

$ 94,996,377.21 $ 612,895.30 $ 1,042,951.16 $ 1,655,846.46 $ 32,500.00 $ 95,611,666.60

$ 95,611,666.60 $ 620,819.27 $ 1,049,706.33 $ 1,670,525.60 $ 32,291.67 $ 96,226,986.93

$ 96,226,986.93 $ 628,845.69 $ 1,056,461.84 $ 1,685,307.53 $ 32,083.33 $ 96,842,236.18

$ 96,842,236.18 $ 636,975.88 $ 1,063,216.57 $ 1,700,192.45 $ 31,875.00 $ 97,457,309.64

$ 97,457,309.64 $ 645,211.18 $ 1,069,969.37 $ 1,715,180.56 $ 31,666.67 $ 98,072,099.92

$ 98,072,099.92 $ 653,552.96 $ 1,076,719.07 $ 1,730,272.03 $ 31,458.33 $ 98,686,496.91

$ 98,686,496.91 $ 662,002.58 $ 1,083,464.44 $ 1,745,467.02 $ 31,250.00 $ 99,300,387.65

$ 99,300,387.65 $ 670,561.45 $ 1,090,204.25 $ 1,760,765.71 $ 31,041.67 $ 99,913,656.37

$ 99,913,656.37 $ 679,230.98 $ 1,096,937.24 $ 1,776,168.22 $ 30,833.33 $ 100,526,184.37

$ 100,526,184.37 $ 688,012.58 $ 1,103,662.10 $ 1,791,674.68 $ 30,625.00 $ 101,137,849.98

$ 101,137,849.98 $ 696,907.73 $ 1,110,377.48 $ 1,807,285.21 $ 30,416.67 $ 101,748,528.51

$ 101,748,528.51 $ 705,917.88 $ 1,117,082.03 $ 1,822,999.91 $ 30,208.33 $ 102,358,092.22

$ 102,358,092.22 $ 715,044.52 $ 1,123,774.34 $ 1,838,818.86 $ 30,000.00 $ 102,966,410.18

$ 102,966,410.18 $ 724,289.15 $ 1,130,452.97 $ 1,854,742.12 $ 29,791.67 $ 103,573,348.30

$ 103,573,348.30 $ 733,653.30 $ 1,137,116.46 $ 1,870,769.76 $ 29,583.33 $ 104,178,769.22

$ 104,178,769.22 $ 743,138.53 $ 1,143,763.28 $ 1,886,901.81 $ 29,375.00 $ 104,782,532.26

$ 104,782,532.26 $ 752,746.38 $ 1,150,391.91 $ 1,903,138.29 $ 29,166.67 $ 105,384,493.34

$ 105,384,493.34 $ 762,478.45 $ 1,157,000.75 $ 1,919,479.20 $ 28,958.33 $ 105,984,504.96

$ 105,984,504.96 $ 772,336.35 $ 1,163,588.19 $ 1,935,924.54 $ 28,750.00 $ 106,582,416.08

$ 106,582,416.08 $ 782,321.69 $ 1,170,152.57 $ 1,952,474.26 $ 28,541.67 $ 107,178,072.10

$ 107,178,072.10 $ 792,436.14 $ 1,176,692.19 $ 1,969,128.32 $ 28,333.33 $ 107,771,314.77

$ 107,771,314.77 $ 802,681.35 $ 1,183,205.31 $ 1,985,886.66 $ 28,125.00 $ 108,361,982.12

$ 108,361,982.12 $ 813,059.02 $ 1,189,690.16 $ 2,002,749.18 $ 27,916.67 $ 108,949,908.39

$ 108,949,908.39 $ 823,570.86 $ 1,196,144.91 $ 2,019,715.77 $ 27,708.33 $ 109,534,923.97

$ 109,534,923.97 $ 834,218.60 $ 1,202,567.71 $ 2,036,786.31 $ 27,500.00 $ 110,116,855.33

$ 110,116,855.33 $ 845,004.01 $ 1,208,956.65 $ 2,053,960.66 $ 27,291.67 $ 110,695,524.93

$ 110,695,524.93 $ 855,928.86 $ 1,215,309.78 $ 2,071,238.63 $ 27,083.33 $ 111,270,751.16

$ 111,270,751.16 $ 866,994.95 $ 1,221,625.10 $ 2,088,620.05 $ 26,875.00 $ 111,842,348.26

$ 111,842,348.26 $ 878,204.11 $ 1,227,900.58 $ 2,106,104.69 $ 26,666.67 $ 112,410,126.23

$ 112,410,126.23 $ 889,558.20 $ 1,234,134.13 $ 2,123,692.33 $ 26,458.33 $ 112,973,890.77

$ 112,973,890.77 $ 901,059.07 $ 1,240,323.62 $ 2,141,382.69 $ 26,250.00 $ 113,533,443.22

$ 113,533,443.22 $ 912,708.64 $ 1,246,466.86 $ 2,159,175.51 $ 26,041.67 $ 114,088,580.40

$ 114,088,580.40 $ 924,508.83 $ 1,252,561.63 $ 2,177,070.46 $ 25,833.33 $ 114,639,094.63

$ 114,639,094.63 $ 936,461.57 $ 1,258,605.65 $ 2,195,067.22 $ 25,625.00 $ 115,184,773.58

$ 115,184,773.58 $ 948,568.85 $ 1,264,596.58 $ 2,213,165.43 $ 25,416.67 $ 115,725,400.20

$ 115,725,400.20 $ 960,832.67 $ 1,270,532.04 $ 2,231,364.70 $ 25,208.33 $ 116,260,752.63

$ 116,260,752.63 $ 973,255.03 $ 1,276,409.59 $ 2,249,664.63 $ 25,000.00 $ 116,790,604.14

$ 116,790,604.14 $ 985,838.01 $ 1,282,226.75 $ 2,268,064.76 $ 24,791.67 $ 117,314,722.99

$ 117,314,722.99 $ 998,583.66 $ 1,287,980.98 $ 2,286,564.64 $ 24,583.33 $ 117,832,872.39

$ 117,832,872.39 $ 1,011,494.11 $ 1,293,669.66 $ 2,305,163.77 $ 24,375.00 $ 118,344,810.37

$ 118,344,810.37 $ 1,024,571.46 $ 1,299,290.15 $ 2,323,861.62 $ 24,166.67 $ 118,850,289.71

$ 118,850,289.71 $ 1,037,817.89 $ 1,304,839.73 $ 2,342,657.63 $ 23,958.33 $ 119,349,057.84

$ 119,349,057.84 $ 1,051,235.59 $ 1,310,315.64 $ 2,361,551.22 $ 23,750.00 $ 119,840,856.73

$ 119,840,856.73 $ 1,064,826.75 $ 1,315,715.02 $ 2,380,541.77 $ 23,541.67 $ 120,325,422.80

$ 120,325,422.80 $ 1,078,593.63 $ 1,321,035.00 $ 2,399,628.64 $ 23,333.33 $ 120,802,486.82

$ 120,802,486.82 $ 1,092,538.50 $ 1,326,272.62 $ 2,418,811.12 $ 23,125.00 $ 121,271,773.81

$ 121,271,773.81 $ 1,106,663.66 $ 1,331,424.85 $ 2,438,088.51 $ 22,916.67 $ 121,733,002.94

$ 121,733,002.94 $ 1,120,971.44 $ 1,336,488.62 $ 2,457,460.06 $ 22,708.33 $ 122,185,887.41

$ 122,185,887.41 $ 1,135,464.21 $ 1,341,460.77 $ 2,476,924.98 $ 22,500.00 $ 122,630,134.35

$ 122,630,134.35 $ 1,150,144.34 $ 1,346,338.09 $ 2,496,482.43 $ 22,291.67 $ 123,065,444.70

$ 123,065,444.70 $ 1,165,014.27 $ 1,351,117.30 $ 2,516,131.57 $ 22,083.33 $ 123,491,513.15

$ 123,491,513.15 $ 1,180,076.46 $ 1,355,795.04 $ 2,535,871.50 $ 21,875.00 $ 123,908,027.95

$ 123,908,027.95 $ 1,195,333.37 $ 1,360,367.89 $ 2,555,701.27 $ 21,666.67 $ 124,314,670.85

$ 124,314,670.85 $ 1,210,787.54 $ 1,364,832.37 $ 2,575,619.91 $ 21,458.33 $ 124,711,116.96

$ 124,711,116.96 $ 1,226,441.52 $ 1,369,184.89 $ 2,595,626.41 $ 21,250.00 $ 125,097,034.65

$ 125,097,034.65 $ 1,242,297.88 $ 1,373,421.82 $ 2,615,719.70 $ 21,041.67 $ 125,472,085.42

$ 125,472,085.42 $ 1,258,359.24 $ 1,377,539.45 $ 2,635,898.69 $ 20,833.33 $ 125,835,923.77

$ 125,835,923.77 $ 1,274,628.25 $ 1,381,533.98 $ 2,656,162.23 $ 20,625.00 $ 126,188,197.08

$ 126,188,197.08 $ 1,291,107.61 $ 1,385,401.53 $ 2,676,509.14 $ 20,416.67 $ 126,528,545.48

$ 126,528,545.48 $ 1,307,800.02 $ 1,389,138.17 $ 2,696,938.19 $ 20,208.33 $ 126,856,601.76

$ 126,856,601.76 $ 1,324,708.24 $ 1,392,739.85 $ 2,717,448.09 $ 20,000.00 $ 127,171,991.17

$ 127,171,991.17 $ 1,341,835.07 $ 1,396,202.46 $ 2,738,037.53 $ 19,791.67 $ 127,474,331.35

$ 127,474,331.35 $ 1,359,183.32 $ 1,399,521.81 $ 2,758,705.13 $ 19,583.33 $ 127,763,232.16

$ 127,763,232.16 $ 1,376,755.87 $ 1,402,693.61 $ 2,779,449.48 $ 19,375.00 $ 128,038,295.55

$ 128,038,295.55 $ 1,394,555.60 $ 1,405,713.49 $ 2,800,269.09 $ 19,166.67 $ 128,299,115.42

$ 128,299,115.42 $ 1,412,585.47 $ 1,408,576.99 $ 2,821,162.46 $ 18,958.33 $ 128,545,277.51

$ 128,545,277.51 $ 1,430,848.44 $ 1,411,279.57 $ 2,842,128.01 $ 18,750.00 $ 128,776,359.20

$ 128,776,359.20 $ 1,449,347.52 $ 1,413,816.58 $ 2,863,164.10 $ 18,541.67 $ 128,991,929.40

$ 128,991,929.40 $ 1,468,085.78 $ 1,416,183.30 $ 2,884,269.07 $ 18,333.33 $ 129,191,548.40

$ 129,191,548.40 $ 1,487,066.30 $ 1,418,374.88 $ 2,905,441.18 $ 18,125.00 $ 129,374,767.71

$ 129,374,767.71 $ 1,506,292.21 $ 1,420,386.42 $ 2,926,678.63 $ 17,916.67 $ 129,541,129.90

$ 129,541,129.90 $ 1,525,766.69 $ 1,422,212.89 $ 2,947,979.57 $ 17,708.33 $ 129,690,168.47

$ 129,690,168.47 $ 1,545,492.95 $ 1,423,849.16 $ 2,969,342.11 $ 17,500.00 $ 129,821,407.66

$ 129,821,407.66 $ 1,565,474.24 $ 1,425,290.01 $ 2,990,764.26 $ 17,291.67 $ 129,934,362.31

$ 129,934,362.31 $ 1,585,713.87 $ 1,426,530.13 $ 3,012,244.00 $ 17,083.33 $ 130,028,537.69

$ 130,028,537.69 $ 1,606,215.18 $ 1,427,564.06 $ 3,033,779.24 $ 16,875.00 $ 130,103,429.34

$ 130,103,429.34 $ 1,626,981.54 $ 1,428,386.29 $ 3,055,367.83 $ 16,666.67 $ 130,158,522.89

$ 130,158,522.89 $ 1,648,016.38 $ 1,428,991.15 $ 3,077,007.53 $ 16,458.33 $ 130,193,293.89

$ 130,193,293.89 $ 1,669,323.17 $ 1,429,372.90 $ 3,098,696.07 $ 16,250.00 $ 130,207,207.64

$ 130,207,207.64 $ 1,690,905.44 $ 1,429,525.66 $ 3,120,431.10 $ 16,041.67 $ 130,199,719.01

$ 130,199,719.01 $ 1,712,766.74 $ 1,429,443.44 $ 3,142,210.18 $ 15,833.33 $ 130,170,272.26

$ 130,170,272.26 $ 1,734,910.68 $ 1,429,120.15 $ 3,164,030.83 $ 15,625.00 $ 130,118,300.86

$ 130,118,300.86 $ 1,757,340.91 $ 1,428,549.56 $ 3,185,890.47 $ 15,416.67 $ 130,043,227.30

$ 130,043,227.30 $ 1,780,061.14 $ 1,427,725.34 $ 3,207,786.48 $ 15,208.33 $ 129,944,462.92

$ 129,944,462.92 $ 1,803,075.11 $ 1,426,641.02 $ 3,229,716.13 $ 15,000.00 $ 129,821,407.66

$ 129,821,407.66 $ 1,826,386.62 $ 1,425,290.01 $ 3,251,676.63 $ 14,791.67 $ 129,673,449.93

$ 129,673,449.93 $ 1,849,999.52 $ 1,423,665.61 $ 3,273,665.13 $ 14,583.33 $ 129,499,966.40

$ 129,499,966.40 $ 1,873,917.71 $ 1,421,760.96 $ 3,295,678.67 $ 14,375.00 $ 129,300,321.76

$ 129,300,321.76 $ 1,898,145.13 $ 1,419,569.09 $ 3,317,714.22 $ 14,166.67 $ 129,073,868.54

$ 129,073,868.54 $ 1,922,685.77 $ 1,417,082.89 $ 3,339,768.67 $ 13,958.33 $ 128,819,946.91

$ 128,819,946.91 $ 1,947,543.70 $ 1,414,295.13 $ 3,361,838.83 $ 13,750.00 $ 128,537,884.46

$ 128,537,884.46 $ 1,972,723.02 $ 1,411,198.40 $ 3,383,921.42 $ 13,541.67 $ 128,226,995.99

$ 128,226,995.99 $ 1,998,227.86 $ 1,407,785.20 $ 3,406,013.07 $ 13,333.33 $ 127,886,583.27

$ 127,886,583.27 $ 2,024,062.46 $ 1,404,047.86 $ 3,428,110.32 $ 13,125.00 $ 127,515,934.84

$ 127,515,934.84 $ 2,050,231.06 $ 1,399,978.57 $ 3,450,209.63 $ 12,916.67 $ 127,114,325.79

$ 127,114,325.79 $ 2,076,737.99 $ 1,395,569.36 $ 3,472,307.36 $ 12,708.33 $ 126,681,017.50

$ 126,681,017.50 $ 2,103,587.62 $ 1,390,812.14 $ 3,494,399.76 $ 12,500.00 $ 126,215,257.44

$ 126,215,257.44 $ 2,130,784.39 $ 1,385,698.63 $ 3,516,483.01 $ 12,291.67 $ 125,716,278.93

$ 125,716,278.93 $ 2,158,332.77 $ 1,380,220.41 $ 3,538,553.19 $ 12,083.33 $ 125,183,300.85

$ 125,183,300.85 $ 2,186,237.32 $ 1,374,368.93 $ 3,560,606.25 $ 11,875.00 $ 124,615,527.49

$ 124,615,527.49 $ 2,214,502.65 $ 1,368,135.43 $ 3,582,638.07 $ 11,666.67 $ 124,012,148.20

$ 124,012,148.20 $ 2,243,133.40 $ 1,361,511.02 $ 3,604,644.42 $ 11,458.33 $ 123,372,337.21

$ 123,372,337.21 $ 2,272,134.32 $ 1,354,486.63 $ 3,626,620.95 $ 11,250.00 $ 122,695,253.35

$ 122,695,253.35 $ 2,301,510.18 $ 1,347,053.02 $ 3,648,563.21 $ 11,041.67 $ 121,980,039.78

$ 121,980,039.78 $ 2,331,265.84 $ 1,339,200.80 $ 3,670,466.64 $ 10,833.33 $ 121,225,823.72

$ 121,225,823.72 $ 2,361,406.20 $ 1,330,920.37 $ 3,692,326.57 $ 10,625.00 $ 120,431,716.24

$ 120,431,716.24 $ 2,391,936.24 $ 1,322,201.98 $ 3,714,138.22 $ 10,416.67 $ 119,596,811.90

$ 119,596,811.90 $ 2,422,860.99 $ 1,313,035.69 $ 3,735,896.68 $ 10,208.33 $ 118,720,188.53

$ 118,720,188.53 $ 2,454,185.56 $ 1,303,411.37 $ 3,757,596.93 $ 10,000.00 $ 117,800,906.95

$ 117,800,906.95 $ 2,485,915.12 $ 1,293,318.72 $ 3,779,233.84 $ 9,791.67 $ 116,838,010.64

$ 116,838,010.64 $ 2,518,054.90 $ 1,282,747.22 $ 3,800,802.12 $ 9,583.33 $ 115,830,525.50

$ 115,830,525.50 $ 2,550,610.21 $ 1,271,686.19 $ 3,822,296.40 $ 9,375.00 $ 114,777,459.53

$ 114,777,459.53 $ 2,583,586.42 $ 1,260,124.74 $ 3,843,711.16 $ 9,166.67 $ 113,677,802.52

$ 113,677,802.52 $ 2,616,988.97 $ 1,248,051.76 $ 3,865,040.74 $ 8,958.33 $ 112,530,525.76

$ 112,530,525.76 $ 2,650,823.37 $ 1,235,455.98 $ 3,886,279.36 $ 8,750.00 $ 111,334,581.74

$ 111,334,581.74 $ 2,685,095.22 $ 1,222,325.89 $ 3,907,421.11 $ 8,541.67 $ 110,088,903.82

$ 110,088,903.82 $ 2,719,810.15 $ 1,208,649.78 $ 3,928,459.92 $ 8,333.33 $ 108,792,405.91

$ 108,792,405.91 $ 2,754,973.90 $ 1,194,415.72 $ 3,949,389.62 $ 8,125.00 $ 107,443,982.13

$ 107,443,982.13 $ 2,790,592.28 $ 1,179,611.57 $ 3,970,203.85 $ 7,916.67 $ 106,042,506.55

$ 106,042,506.55 $ 2,826,671.16 $ 1,164,224.98 $ 3,990,896.14 $ 7,708.33 $ 104,586,832.75

$ 104,586,832.75 $ 2,863,216.49 $ 1,148,243.35 $ 4,011,459.84 $ 7,500.00 $ 103,075,793.58

$ 103,075,793.58 $ 2,900,234.31 $ 1,131,653.88 $ 4,031,888.18 $ 7,291.67 $ 101,508,200.73

$ 101,508,200.73 $ 2,937,730.72 $ 1,114,443.51 $ 4,052,174.23 $ 7,083.33 $ 99,882,844.46

$ 99,882,844.46 $ 2,975,711.91 $ 1,096,598.96 $ 4,072,310.88 $ 6,875.00 $ 98,198,493.15

$ 98,198,493.15 $ 3,014,184.16 $ 1,078,106.72 $ 4,092,290.88 $ 6,666.67 $ 96,453,893.05

$ 96,453,893.05 $ 3,053,153.80 $ 1,058,953.01 $ 4,112,106.81 $ 6,458.33 $ 94,647,767.79

$ 94,647,767.79 $ 3,092,627.27 $ 1,039,123.83 $ 4,131,751.10 $ 6,250.00 $ 92,778,818.12

$ 92,778,818.12 $ 3,132,611.08 $ 1,018,604.91 $ 4,151,215.99 $ 6,041.67 $ 90,845,721.45

$ 90,845,721.45 $ 3,173,111.84 $ 997,381.73 $ 4,170,493.56 $ 5,833.33 $ 88,847,131.49

$ 88,847,131.49 $ 3,214,136.22 $ 975,439.50 $ 4,189,575.72 $ 5,625.00 $ 86,781,677.88

$ 86,781,677.88 $ 3,255,690.99 $ 952,763.19 $ 4,208,454.18 $ 5,416.67 $ 84,647,965.75

$ 84,647,965.75 $ 3,297,783.01 $ 929,337.48 $ 4,227,120.50 $ 5,208.33 $ 82,444,575.37

$ 82,444,575.37 $ 3,340,419.24 $ 905,146.79 $ 4,245,566.02 $ 5,000.00 $ 80,170,061.67

$ 80,170,061.67 $ 3,383,606.69 $ 880,175.24 $ 4,263,781.93 $ 4,791.67 $ 77,822,953.90

$ 77,822,953.90 $ 3,427,352.51 $ 854,406.69 $ 4,281,759.19 $ 4,583.33 $ 75,401,755.13

$ 75,401,755.13 $ 3,471,663.90 $ 827,824.71 $ 4,299,488.61 $ 4,375.00 $ 72,904,941.89

$ 72,904,941.89 $ 3,516,548.18 $ 800,412.56 $ 4,316,960.75 $ 4,166.67 $ 70,330,963.68

$ 70,330,963.68 $ 3,562,012.77 $ 772,153.24 $ 4,334,166.00 $ 3,958.33 $ 67,678,242.56

$ 67,678,242.56 $ 3,608,065.15 $ 743,029.41 $ 4,351,094.55 $ 3,750.00 $ 64,945,172.68

$ 64,945,172.68 $ 3,654,712.93 $ 713,023.44 $ 4,367,736.37 $ 3,541.67 $ 62,130,119.84

$ 62,130,119.84 $ 3,701,963.81 $ 682,117.39 $ 4,384,081.20 $ 3,333.33 $ 59,231,420.99

$ 59,231,420.99 $ 3,749,825.59 $ 650,293.00 $ 4,400,118.59 $ 3,125.00 $ 56,247,383.81

$ 56,247,383.81 $ 3,798,306.16 $ 617,531.70 $ 4,415,837.86 $ 2,916.67 $ 53,176,286.18

$ 53,176,286.18 $ 3,847,413.52 $ 583,814.57 $ 4,431,228.09 $ 2,708.33 $ 50,016,375.72

$ 50,016,375.72 $ 3,897,155.78 $ 549,122.38 $ 4,446,278.16 $ 2,500.00 $ 46,765,869.31

$ 46,765,869.31 $ 3,947,541.14 $ 513,435.56 $ 4,460,976.70 $ 2,291.67 $ 43,422,952.54

$ 43,422,952.54 $ 3,998,577.92 $ 476,734.17 $ 4,475,312.09 $ 2,083.33 $ 39,985,779.23

$ 39,985,779.23 $ 4,050,274.55 $ 438,997.95 $ 4,489,272.50 $ 1,875.00 $ 36,452,470.94

$ 36,452,470.94 $ 4,102,639.55 $ 400,206.28 $ 4,502,845.83 $ 1,666.67 $ 32,821,116.38

$ 32,821,116.38 $ 4,155,681.56 $ 360,338.18 $ 4,516,019.74 $ 1,458.33 $ 29,089,770.93

$ 29,089,770.93 $ 4,209,409.34 $ 319,372.29 $ 4,528,781.63 $ 1,250.00 $ 25,256,456.04

$ 25,256,456.04 $ 4,263,831.75 $ 277,286.89 $ 4,541,118.65 $ 1,041.67 $ 21,319,158.77

$ 21,319,158.77 $ 4,318,957.78 $ 234,059.89 $ 4,553,017.67 $ 833.33 $ 17,275,831.12

$ 17,275,831.12 $ 4,374,796.52 $ 189,668.79 $ 4,564,465.31 $ 625.00 $ 13,124,389.56

$ 13,124,389.56 $ 4,431,357.18 $ 144,090.73 $ 4,575,447.91 $ 416.67 $ 8,862,714.36

$ 8,862,714.36 $ 4,488,649.10 $ 97,302.43 $ 4,585,951.53 $ 208.33 $ 4,488,649.10

$ 4,488,649.10 $ 4,546,681.74 $ 49,280.21 $ 4,595,961.95 $ - $ -

$ 524,647,909.35

precio upac salario mes si

vr vivienda 0

$ 1,012.93 $ 2,302,937.64 $ 72,890,490.42 1 $ 50,000,000.00

$ 1,026.02 $ 2,302,937.64 $ 74,382,330.31 2 $ 50,505,753.09

$ 1,039.29 $ 2,302,937.64 $ 75,904,703.48 3 $ 51,016,226.07

$ 1,052.73 $ 2,302,937.64 $ 77,458,234.86 4 $ 51,531,456.43

$ 1,066.34 $ 2,302,937.64 $ 79,043,562.17 5 $ 52,051,481.87

$ 1,080.12 $ 2,302,937.64 $ 80,661,336.15 6 $ 52,576,340.25

$ 1,094.09 $ 2,302,937.64 $ 82,312,220.89 7 $ 53,106,069.61

$ 1,108.23 $ 2,302,937.64 $ 83,996,894.08 8 $ 53,640,708.18

$ 1,122.56 $ 2,302,937.64 $ 85,716,047.24 9 $ 54,180,294.35

$ 1,137.07 $ 2,302,937.64 $ 87,470,386.08 10 $ 54,724,866.68

$ 1,151.78 $ 2,302,937.64 $ 89,260,630.73 11 $ 55,274,463.92

$ 1,166.67 $ 2,302,937.64 $ 91,087,516.09 12 $ 55,829,124.97

$ 1,181.75 $ 2,821,617.29 $ 92,951,792.06 13 $ 56,388,888.89

$ 1,197.03 $ 2,821,617.29 $ 94,854,223.92 14 $ 56,953,794.92

$ 1,212.50 $ 2,821,617.29 $ 96,795,592.59 15 $ 57,523,882.47

$ 1,228.18 $ 2,821,617.29 $ 98,776,695.00 16 $ 58,099,191.08

$ 1,244.06 $ 2,821,617.29 $ 100,798,344.36 17 $ 58,679,760.46

$ 1,260.14 $ 2,821,617.29 $ 102,861,370.56 18 $ 59,265,630.49

$ 1,276.44 $ 2,821,617.29 $ 104,966,620.43 19 $ 59,856,841.17

$ 1,292.94 $ 2,821,617.29 $ 107,114,958.17 20 $ 60,453,432.69

$ 1,309.65 $ 2,821,617.29 $ 109,307,265.64 21 $ 61,055,445.34

$ 1,326.59 $ 2,821,617.29 $ 111,544,442.78 22 $ 61,662,919.58

$ 1,343.74 $ 2,821,617.29 $ 113,827,407.93 23 $ 62,275,896.02

$ 1,361.11 $ 2,821,617.29 $ 116,157,098.22 24 $ 62,894,415.38

$ 1,378.71 $ 3,457,116.68 $ 118,534,469.96 25 $ 63,518,518.52

$ 1,396.53 $ 3,457,116.68 $ 120,960,499.06 26 $ 64,148,246.44

$ 1,414.59 $ 3,457,116.68 $ 123,436,181.36 27 $ 64,783,640.27

$ 1,432.88 $ 3,457,116.68 $ 125,962,533.13 28 $ 65,424,741.25

$ 1,451.40 $ 3,457,116.68 $ 128,540,591.39 29 $ 66,071,590.75

$ 1,470.17 $ 3,457,116.68 $ 131,171,414.43 30 $ 66,724,230.24

$ 1,489.18 $ 3,457,116.68 $ 133,856,082.18 31 $ 67,382,701.32

$ 1,508.43 $ 3,457,116.68 $ 136,595,696.65 32 $ 68,047,045.69

$ 1,527.93 $ 3,457,116.68 $ 139,391,382.45 33 $ 68,717,305.14

$ 1,547.68 $ 3,457,116.68 $ 142,244,287.17 34 $ 69,393,521.60

$ 1,567.69 $ 3,457,116.68 $ 145,155,581.92 35 $ 70,075,737.04

$ 1,587.96 $ 3,457,116.68 $ 148,126,461.74 36 $ 70,763,993.56

$ 1,608.49 $ 4,235,746.56 $ 151,158,146.16 37 $ 71,458,333.33

$ 1,629.29 $ 4,235,746.56 $ 154,251,879.65 38 $ 72,158,798.61

$ 1,650.35 $ 4,235,746.56 $ 157,408,932.18 39 $ 72,865,431.73

$ 1,671.69 $ 4,235,746.56 $ 160,630,599.68 40 $ 73,578,275.07

$ 1,693.30 $ 4,235,746.56 $ 163,918,204.61 41 $ 74,297,371.12

$ 1,715.20 $ 4,235,746.56 $ 167,273,096.51 42 $ 75,022,762.40

$ 1,737.37 $ 4,235,746.56 $ 170,696,652.54 43 $ 75,754,491.48

$ 1,759.83 $ 4,235,746.56 $ 174,190,278.03 44 $ 76,492,601.00

$ 1,782.59 $ 4,235,746.56 $ 177,755,407.08 45 $ 77,237,133.63

$ 1,805.63 $ 4,235,746.56 $ 181,393,503.15 46 $ 77,988,132.07

$ 1,828.98 $ 4,235,746.56 $ 185,106,059.64 47 $ 78,745,639.07

$ 1,852.62 $ 4,235,746.56 $ 188,894,600.53 48 $ 79,509,697.38

$ 1,876.58 $ 5,189,743.53 $ 192,760,680.98 49 $ 80,280,349.79

$ 1,900.84 $ 5,189,743.53 $ 196,705,887.97 50 $ 81,057,639.10

$ 1,925.41 $ 5,189,743.53 $ 200,731,840.99 51 $ 81,841,608.10

$ 1,950.31 $ 5,189,743.53 $ 204,840,192.65 52 $ 82,632,299.58

$ 1,975.52 $ 5,189,743.53 $ 209,032,629.39 53 $ 83,429,756.33

$ 2,001.06 $ 5,189,743.53 $ 213,310,872.18 54 $ 84,234,021.11

$ 2,026.93 $ 5,189,743.53 $ 217,676,677.18 55 $ 85,045,136.67

$ 2,053.14 $ 5,189,743.53 $ 222,131,836.53 56 $ 85,863,145.71

$ 2,079.68 $ 5,189,743.53 $ 226,678,179.03 57 $ 86,688,090.91

$ 2,106.57 $ 5,189,743.53 $ 231,317,570.91 58 $ 87,520,014.88

$ 2,133.81 $ 5,189,743.53 $ 236,051,916.60 59 $ 88,358,960.18

$ 2,161.39 $ 5,189,743.53 $ 240,883,159.50 60 $ 89,204,969.32

$ 2,189.34 $ 6,358,604.69 $ 245,813,282.81 61 $ 90,058,084.71

$ 2,217.64 $ 6,358,604.69 $ 250,844,310.29 62 $ 90,918,348.68

$ 2,246.31 $ 6,358,604.69 $ 255,978,307.14 63 $ 91,785,803.49

$ 2,275.36 $ 6,358,604.69 $ 261,217,380.81 64 $ 92,660,491.27

$ 2,304.77 $ 6,358,604.69 $ 266,563,681.90 65 $ 93,542,454.06

$ 2,334.57 $ 6,358,604.69 $ 272,019,405.01 66 $ 94,431,733.76

$ 2,364.76 $ 6,358,604.69 $ 277,586,789.68 67 $ 95,328,372.15

$ 2,395.33 $ 6,358,604.69 $ 283,268,121.27 68 $ 96,232,410.85

$ 2,426.30 $ 6,358,604.69 $ 289,065,731.90 69 $ 97,143,891.35

$ 2,457.67 $ 6,358,604.69 $ 294,982,001.46 70 $ 98,062,854.95

$ 2,489.44 $ 6,358,604.69 $ 301,019,358.51 71 $ 98,989,342.81

$ 2,521.63 $ 6,358,604.69 $ 307,180,281.33 72 $ 99,923,395.86

$ 2,554.23 $ 7,790,722.86 $ 313,467,298.94 73 $ 100,865,054.87

$ 2,587.25 $ 7,790,722.86 $ 319,882,992.09 74 $ 101,814,360.37

$ 2,620.70 $ 7,790,722.86 $ 326,429,994.38 75 $ 102,771,352.68

$ 2,654.58 $ 7,790,722.86 $ 333,110,993.28 76 $ 103,736,071.88

$ 2,688.90 $ 7,790,722.86 $ 339,928,731.29 77 $ 104,708,557.81

$ 2,723.67 $ 7,790,722.86 $ 346,886,007.03 78 $ 105,688,850.05

$ 2,758.88 $ 7,790,722.86 $ 353,985,676.39 79 $ 106,676,987.88

$ 2,794.55 $ 7,790,722.86 $ 361,230,653.74 80 $ 107,673,010.32

$ 2,830.68 $ 7,790,722.86 $ 368,623,913.07 81 $ 108,676,956.07

$ 2,867.28 $ 7,790,722.86 $ 376,168,489.24 82 $ 109,688,863.53

$ 2,904.35 $ 7,790,722.86 $ 383,867,479.25 83 $ 110,708,770.75

$ 2,941.90 $ 7,790,722.86 $ 391,724,043.45 84 $ 111,736,715.44

$ 2,979.93 $ 9,545,390.17 $ 399,741,406.89 85 $ 112,772,734.96

$ 3,018.46 $ 9,545,390.17 $ 407,922,860.64 86 $ 113,816,866.27

$ 3,057.48 $ 9,545,390.17 $ 416,271,763.10 87 $ 114,869,145.94

$ 3,097.01 $ 9,545,390.17 $ 424,791,541.43 88 $ 115,929,610.15

$ 3,137.05 $ 9,545,390.17 $ 433,485,692.92 89 $ 116,998,294.64

$ 3,177.61 $ 9,545,390.17 $ 442,357,786.44 90 $ 118,075,234.71

$ 3,218.69 $ 9,545,390.17 $ 451,411,463.91 91 $ 119,160,465.18

$ 3,260.31 $ 9,545,390.17 $ 460,650,441.78 92 $ 120,254,020.42

$ 3,302.46 $ 9,545,390.17 $ 470,078,512.57 93 $ 121,355,934.28

$ 3,345.16 $ 9,545,390.17 $ 479,699,546.42 94 $ 122,466,240.11

$ 3,388.41 $ 9,545,390.17 $ 489,517,492.68 95 $ 123,584,970.71

$ 3,432.21 $ 9,545,390.17 $ 499,536,381.53 96 $ 124,712,158.33

$ 3,476.59 $ 11,695,252.82 $ 509,760,325.63 97 $ 125,847,834.66

$ 3,521.54 $ 11,695,252.82 $ 520,193,521.83 98 $ 126,992,030.78

$ 3,567.06 $ 11,695,252.82 $ 530,840,252.85 99 $ 128,144,777.16

$ 3,613.18 $ 11,695,252.82 $ 541,704,889.09 100 $ 129,306,103.63

$ 3,659.90 $ 11,695,252.82 $ 552,791,890.38 101 $ 130,476,039.37

$ 3,707.21 $ 11,695,252.82 $ 564,105,807.84 102 $ 131,654,612.87

$ 3,755.14 $ 11,695,252.82 $ 575,651,285.73 103 $ 132,841,851.93

$ 3,803.69 $ 11,695,252.82 $ 587,433,063.36 104 $ 134,037,783.60

$ 3,852.87 $ 11,695,252.82 $ 599,455,977.06 105 $ 135,242,434.22

$ 3,902.68 $ 11,695,252.82 $ 611,724,962.12 106 $ 136,455,829.33

$ 3,953.14 $ 11,695,252.82 $ 624,245,054.85 107 $ 137,677,993.68

$ 4,004.25 $ 11,695,252.82 $ 637,021,394.64 108 $ 138,908,951.20

$ 4,056.02 $ 14,329,318.77 $ 650,059,226.07 109 $ 140,148,724.97

$ 4,108.46 $ 14,329,318.77 $ 663,363,901.04 110 $ 141,397,337.19

$ 4,161.58 $ 14,329,318.77 $ 676,940,881.00 111 $ 142,654,809.18

$ 4,215.38 $ 14,329,318.77 $ 690,795,739.20 112 $ 143,921,161.32

$ 4,269.88 $ 14,329,318.77 $ 704,934,162.91 113 $ 145,196,413.04

$ 4,325.08 $ 14,329,318.77 $ 719,361,955.85 114 $ 146,480,582.79

$ 4,381.00 $ 14,329,318.77 $ 734,085,040.49 115 $ 147,773,687.99

$ 4,437.64 $ 14,329,318.77 $ 749,109,460.53 116 $ 149,075,745.06

$ 4,495.02 $ 14,329,318.77 $ 764,441,383.36 117 $ 150,386,769.31

$ 4,553.13 $ 14,329,318.77 $ 780,087,102.60 118 $ 151,706,774.96

$ 4,612.00 $ 14,329,318.77 $ 796,053,040.67 119 $ 153,035,775.13

$ 4,671.62 $ 14,329,318.77 $ 812,345,751.46 120 $ 154,373,781.73

$ 4,732.02 $ 17,556,642.82 $ 828,971,922.97 121 $ 155,720,805.52

$ 4,793.20 $ 17,556,642.82 $ 845,938,380.10 122 $ 157,076,855.99

$ 4,855.17 $ 17,556,642.82 $ 863,252,087.44 123 $ 158,441,941.40

$ 4,917.94 $ 17,556,642.82 $ 880,920,152.10 124 $ 159,816,068.70

$ 4,981.53 $ 17,556,642.82 $ 898,949,826.67 125 $ 161,199,243.51

$ 5,045.93 $ 17,556,642.82 $ 917,348,512.17 126 $ 162,591,470.10

$ 5,111.17 $ 17,556,642.82 $ 936,123,761.10 127 $ 163,992,751.31

$ 5,177.25 $ 17,556,642.82 $ 955,283,280.53 128 $ 165,403,088.56

$ 5,244.18 $ 17,556,642.82 $ 974,834,935.27 129 $ 166,822,481.80

$ 5,311.99 $ 17,556,642.82 $ 994,786,751.11 130 $ 168,250,929.44

$ 5,380.66 $ 17,556,642.82 $ 1,015,146,918.08 131 $ 169,688,428.35

$ 5,450.23 $ 17,556,642.82 $ 1,035,923,793.86 132 $ 171,134,973.80

$ 5,520.69 $ 21,510,841.66 $ 1,057,125,907.18 133 $ 172,590,559.45

$ 5,592.07 $ 21,510,841.66 $ 1,078,761,961.29 134 $ 174,055,177.24

$ 5,664.37 $ 21,510,841.66 $ 1,100,840,837.63 135 $ 175,528,817.43

$ 5,737.60 $ 21,510,841.66 $ 1,123,371,599.37 136 $ 177,011,468.50

$ 5,811.78 $ 21,510,841.66 $ 1,146,363,495.18 137 $ 178,503,117.11

$ 5,886.92 $ 21,510,841.66 $ 1,169,825,963.04 138 $ 180,003,748.10

$ 5,963.03 $ 21,510,841.66 $ 1,193,768,634.09 139 $ 181,513,344.40

$ 6,040.12 $ 21,510,841.66 $ 1,218,201,336.56 140 $ 183,031,886.99

$ 6,118.22 $ 21,510,841.66 $ 1,243,134,099.89 141 $ 184,559,354.86

$ 6,197.32 $ 21,510,841.66 $ 1,268,577,158.73 142 $ 186,095,724.98

$ 6,277.44 $ 21,510,841.66 $ 1,294,540,957.25 143 $ 187,640,972.21

$ 6,358.60 $ 21,510,841.66 $ 1,321,036,153.35 144 $ 189,195,069.29

$ 6,440.81 $ 26,355,625.81 $ 1,348,073,623.07 145 $ 190,757,986.76

$ 6,524.08 $ 26,355,625.81 $ 1,375,664,465.06 146 $ 192,329,692.92

$ 6,608.43 $ 26,355,625.81 $ 1,403,820,005.11 147 $ 193,910,153.77

$ 6,693.87 $ 26,355,625.81 $ 1,432,551,800.81 148 $ 195,499,332.98

$ 6,780.41 $ 26,355,625.81 $ 1,461,871,646.33 149 $ 197,097,191.81

$ 6,868.07 $ 26,355,625.81 $ 1,491,791,577.19 150 $ 198,703,689.05

$ 6,956.87 $ 26,355,625.81 $ 1,522,323,875.27 151 $ 200,318,780.98

$ 7,046.81 $ 26,355,625.81 $ 1,553,481,073.79 152 $ 201,942,421.31

$ 7,137.92 $ 26,355,625.81 $ 1,585,275,962.51 153 $ 203,574,561.12

$ 7,230.20 $ 26,355,625.81 $ 1,617,721,592.96 154 $ 205,215,148.78

$ 7,323.68 $ 26,355,625.81 $ 1,650,831,283.77 155 $ 206,864,129.92

$ 7,418.37 $ 26,355,625.81 $ 1,684,618,626.18 156 $ 208,521,447.34

$ 7,514.28 $ 32,291,577.57 $ 1,719,097,489.60 157 $ 210,187,040.97

$ 7,611.43 $ 32,291,577.57 $ 1,754,282,027.29 158 $ 211,860,847.78

$ 7,709.83 $ 32,291,577.57 $ 1,790,186,682.19 159 $ 213,542,801.74

$ 7,809.51 $ 32,291,577.57 $ 1,826,826,192.84 160 $ 215,232,833.73

$ 7,910.48 $ 32,291,577.57 $ 1,864,215,599.44 161 $ 216,930,871.49

$ 8,012.75 $ 32,291,577.57 $ 1,902,370,250.02 162 $ 218,636,839.53

$ 8,116.35 $ 32,291,577.57 $ 1,941,305,806.70 163 $ 220,350,659.08

$ 8,221.28 $ 32,291,577.57 $ 1,981,038,252.21 164 $ 222,072,248.00

$ 8,327.57 $ 32,291,577.57 $ 2,021,583,896.34 165 $ 223,801,520.72

$ 8,435.24 $ 32,291,577.57 $ 2,062,959,382.73 166 $ 225,538,388.15

$ 8,544.29 $ 32,291,577.57 $ 2,105,181,695.66 167 $ 227,282,757.63

$ 8,654.76 $ 32,291,577.57 $ 2,148,268,166.99 168 $ 229,034,532.81

$ 8,766.66 $ 39,564,455.41 $ 2,192,236,483.36 169 $ 230,793,613.61

$ 8,880.00 $ 39,564,455.41 $ 2,237,104,693.35 170 $ 232,559,896.13

$ 8,994.80 $ 39,564,455.41 $ 2,282,891,214.99 171 $ 234,333,272.54

$ 9,111.10 $ 39,564,455.41 $ 2,329,614,843.21 172 $ 236,113,631.03

$ 9,228.89 $ 39,564,455.41 $ 2,377,294,757.67 173 $ 237,900,855.73

$ 9,348.21 $ 39,564,455.41 $ 2,425,950,530.54 174 $ 239,694,826.59

$ 9,469.07 $ 39,564,455.41 $ 2,475,602,134.59 175 $ 241,495,419.29

$ 9,591.49 $ 39,564,455.41 $ 2,526,269,951.35 176 $ 243,302,505.21

$ 9,715.50 $ 39,564,455.41 $ 2,577,974,779.52 177 $ 245,115,951.26

$ 9,841.11 $ 39,564,455.41 $ 2,630,737,843.48 178 $ 246,935,619.85

$ 9,968.34 $ 39,564,455.41 $ 2,684,580,801.98 179 $ 248,761,368.75

$ 10,097.22 $ 39,564,455.41 $ 2,739,525,757.10 180 $ 250,593,051.01

$ 10,227.77 $ 48,475,368.79 $ 2,795,595,263.24 181 $ 252,430,514.89

$ 10,360.00 $ 48,475,368.79 $ 2,852,812,336.44 182 $ 254,273,603.70

$ 10,493.94 $ 48,475,368.79 $ 2,911,200,463.79 183 $ 256,122,155.77

$ 10,629.61 $ 48,475,368.79 $ 2,970,783,613.12 184 $ 257,976,004.28

$ 10,767.04 $ 48,475,368.79 $ 3,031,586,242.78 185 $ 259,834,977.18

$ 10,906.24 $ 48,475,368.79 $ 3,093,633,311.69 186 $ 261,698,897.12

$ 11,047.25 $ 48,475,368.79 $ 3,156,950,289.65 187 $ 263,567,581.27

$ 11,190.08 $ 48,475,368.79 $ 3,221,563,167.69 188 $ 265,440,841.27

$ 11,334.75 $ 48,475,368.79 $ 3,287,498,468.84 189 $ 267,318,483.08

$ 11,481.29 $ 48,475,368.79 $ 3,354,783,258.96 190 $ 269,200,306.89

$ 11,629.73 $ 48,475,368.79 $ 3,423,445,157.84 191 $ 271,086,106.97

$ 11,780.09 $ 48,475,368.79 $ 3,493,512,350.60 192 $ 272,975,671.59

$ 11,932.39 $ 59,393,244.64 $ 3,565,013,599.20 193 $ 274,868,782.88

$ 12,086.66 $ 59,393,244.64 $ 3,637,978,254.26 194 $ 276,765,216.69

$ 12,242.93 $ 59,393,244.64 $ 3,712,436,267.12 195 $ 278,664,742.51

$ 12,401.21 $ 59,393,244.64 $ 3,788,418,202.14 196 $ 280,567,123.30

$ 12,561.55 $ 59,393,244.64 $ 3,865,955,249.23 197 $ 282,472,115.35

$ 12,723.95 $ 59,393,244.64 $ 3,945,079,236.67 198 $ 284,379,468.20

$ 12,888.46 $ 59,393,244.64 $ 4,025,822,644.14 199 $ 286,288,924.49

$ 13,055.09 $ 59,393,244.64 $ 4,108,218,616.10 200 $ 288,200,219.76

$ 13,223.87 $ 59,393,244.64 $ 4,192,300,975.36 201 $ 290,113,082.41

$ 13,394.84 $ 59,393,244.64 $ 4,278,104,236.99 202 $ 292,027,233.49

$ 13,568.02 $ 59,393,244.64 $ 4,365,663,622.46 203 $ 293,942,386.57

$ 13,743.44 $ 59,393,244.64 $ 4,455,015,074.13 204 $ 295,858,247.61

$ 13,921.12 $ 72,770,101.54 $ 4,546,195,269.97 205 $ 297,774,514.78

$ 14,101.11 $ 72,770,101.54 $ 4,639,241,638.65 206 $ 299,690,878.36

$ 14,283.42 $ 72,770,101.54 $ 4,734,192,374.87 207 $ 301,607,020.51

$ 14,468.08 $ 72,770,101.54 $ 4,831,086,455.07 208 $ 303,522,615.20

$ 14,655.14 $ 72,770,101.54 $ 4,929,963,653.42 209 $ 305,437,327.98

$ 14,844.61 $ 72,770,101.54 $ 5,030,864,558.11 210 $ 307,350,815.84

$ 15,036.53 $ 72,770,101.54 $ 5,133,830,588.09 211 $ 309,262,727.07

$ 15,230.94 $ 72,770,101.54 $ 5,238,904,009.99 212 $ 311,172,701.05

$ 15,427.85 $ 72,770,101.54 $ 5,346,127,955.51 213 $ 313,080,368.11

$ 15,627.32 $ 72,770,101.54 $ 5,455,546,439.15 214 $ 314,985,349.33

$ 15,829.36 $ 72,770,101.54 $ 5,567,204,376.21 215 $ 316,887,256.41

$ 16,034.01 $ 72,770,101.54 $ 5,681,147,601.29 216 $ 318,785,691.43

$ 16,241.31 $ 89,159,764.05 $ 5,797,422,887.06 217 $ 320,680,246.69

$ 16,451.29 $ 89,159,764.05 $ 5,916,077,963.52 218 $ 322,570,504.55

$ 16,663.99 $ 89,159,764.05 $ 6,037,161,537.50 219 $ 324,456,037.22

$ 16,879.43 $ 89,159,764.05 $ 6,160,723,312.75 220 $ 326,336,406.54

$ 17,097.66 $ 89,159,764.05 $ 6,286,814,010.28 221 $ 328,211,163.84

$ 17,318.71 $ 89,159,764.05 $ 6,415,485,389.20 222 $ 330,079,849.68

$ 17,542.62 $ 89,159,764.05 $ 6,546,790,267.96 223 $ 331,941,993.72

$ 17,769.43 $ 89,159,764.05 $ 6,680,782,546.07 224 $ 333,797,114.43

$ 17,999.16 $ 89,159,764.05 $ 6,817,517,226.15 225 $ 335,644,718.96

$ 18,231.87 $ 89,159,764.05 $ 6,957,050,436.59 226 $ 337,484,302.86

$ 18,467.58 $ 89,159,764.05 $ 7,099,439,454.52 227 $ 339,315,349.90

$ 18,706.35 $ 89,159,764.05 $ 7,244,742,729.39 228 $ 341,137,331.86

$ 18,948.20 $ 109,240,791.99 $ 7,393,019,906.88 229 $ 342,949,708.27

$ 19,193.17 $ 109,240,791.99 $ 7,544,331,853.48 230 $ 344,751,926.20

$ 19,441.32 $ 109,240,791.99 $ 7,698,740,681.38 231 $ 346,543,420.03

$ 19,692.67 $ 109,240,791.99 $ 7,856,309,774.06 232 $ 348,323,611.24

$ 19,947.27 $ 109,240,791.99 $ 8,017,103,812.21 233 $ 350,091,908.09

$ 20,205.16 $ 109,240,791.99 $ 8,181,188,800.37 234 $ 351,847,705.48

$ 20,466.39 $ 109,240,791.99 $ 8,348,632,093.97 235 $ 353,590,384.61

$ 20,731.00 $ 109,240,791.99 $ 8,519,502,426.99 236 $ 355,319,312.81

$ 20,999.02 $ 109,240,791.99 $ 8,693,869,940.20 237 $ 357,033,843.21

$ 21,270.51 $ 109,240,791.99 $ 8,871,806,209.90 238 $ 358,733,314.52

$ 21,545.52 $ 109,240,791.99 $ 9,053,384,277.37 239 $ 360,417,050.77

$ 21,824.07 $ 109,240,791.99 $ 9,238,678,678.78 240 $ 362,084,361.01

241 $ 363,734,539.07

242 $ 365,366,863.26

243 $ 366,980,596.09

244 $ 368,574,983.98

245 $ 370,149,256.99

246 $ 371,702,628.49

247 $ 373,234,294.87

248 $ 374,743,435.24

249 $ 376,229,211.12

250 $ 377,690,766.10

251 $ 379,127,225.53

252 $ 380,537,696.21

253 $ 381,921,266.02

254 $ 383,277,003.61

255 $ 384,603,958.05

256 $ 385,901,158.44

257 $ 387,167,613.64

258 $ 388,402,311.80

259 $ 389,604,220.08

260 $ 390,772,284.24

261 $ 391,905,428.25

262 $ 393,002,553.91

263 $ 394,062,540.48

264 $ 395,084,244.23

265 $ 396,066,498.10

266 $ 397,008,111.22

267 $ 397,907,868.54

268 $ 398,764,530.39

269 $ 399,576,832.02

270 $ 400,343,483.20

271 $ 401,063,167.73

272 $ 401,734,543.04

273 $ 402,356,239.67

274 $ 402,926,860.83

275 $ 403,444,981.92

276 $ 403,909,150.03

277 $ 404,317,883.47

278 $ 404,669,671.26

279 $ 404,962,972.60

280 $ 405,196,216.37

281 $ 405,367,800.60

282 $ 405,476,091.96

283 $ 405,519,425.15

284 $ 405,496,102.43

285 $ 405,404,393.00

286 $ 405,242,532.44

287 $ 405,008,722.16

288 $ 404,701,128.76

289 $ 404,317,883.47

290 $ 403,857,081.56

291 $ 403,316,781.65

292 $ 402,695,005.15

293 $ 401,989,735.60

294 $ 401,198,917.99

295 $ 400,320,458.16

296 $ 399,352,222.09

297 $ 398,292,035.23

298 $ 397,137,681.80

299 $ 395,886,904.09

300 $ 394,537,401.78

301 $ 393,086,831.16

302 $ 391,532,804.42

303 $ 389,872,888.93

304 $ 388,104,606.42

305 $ 386,225,432.24

306 $ 384,232,794.59

307 $ 382,124,073.70

308 $ 379,896,601.02

309 $ 377,547,658.40

310 $ 375,074,477.25

311 $ 372,474,237.72

312 $ 369,744,067.79

313 $ 366,881,042.41

314 $ 363,882,182.64

315 $ 360,744,454.70

316 $ 357,464,769.07

317 $ 354,039,979.55

318 $ 350,466,882.34

319 $ 346,742,215.03

320 $ 342,862,655.64

321 $ 338,824,821.64

322 $ 334,625,268.92

323 $ 330,260,490.78

324 $ 325,726,916.86

325 $ 321,020,912.11

326 $ 316,138,775.70

327 $ 311,076,739.92

328 $ 305,830,969.09

329 $ 300,397,558.41

330 $ 294,772,532.82

331 $ 288,951,845.85

332 $ 282,931,378.43

333 $ 276,706,937.67

334 $ 270,274,255.67

335 $ 263,628,988.25

336 $ 256,766,713.74

337 $ 249,682,931.64

338 $ 242,373,061.37

339 $ 234,832,440.92

340 $ 227,056,325.54

341 $ 219,039,886.34

342 $ 210,778,208.95

343 $ 202,266,292.10

344 $ 193,499,046.17

345 $ 184,471,291.78

346 $ 175,177,758.30

347 $ 165,613,082.36

348 $ 155,771,806.34

349 $ 145,648,376.79

350 $ 135,237,142.94

351 $ 124,532,355.03

352 $ 113,528,162.77

353 $ 102,218,613.63

354 $ 90,597,651.22

355 $ 78,659,113.59

356 $ 66,396,731.53

357 $ 53,804,126.77

358 $ 40,874,810.27

359 $ 27,602,180.39

360 $ 13,979,521.08

dif cuota por millon

$ 2,813.69

cuota por millon

$ 13,792.54 aum sal

cuota upac interes pago saldo en upac sdo fin precio upac

83.06% $ 50,000,000.00

$ 140,684.55 $ 548,942.60 $ 689,627.15 $ 49,861.11 $ 50,505,753.09 $ 1,012.93

$ 142,503.42 $ 554,495.19 $ 696,998.61 $ 49,722.22 $ 51,016,226.07 $ 1,026.02

$ 144,345.82 $ 560,099.59 $ 704,445.41 $ 49,583.33 $ 51,531,456.43 $ 1,039.29

$ 146,212.03 $ 565,756.23 $ 711,968.26 $ 49,444.44 $ 52,051,481.87 $ 1,052.73

$ 148,102.37 $ 571,465.51 $ 719,567.88 $ 49,305.56 $ 52,576,340.25 $ 1,066.34

$ 150,017.15 $ 577,227.86 $ 727,245.00 $ 49,166.67 $ 53,106,069.61 $ 1,080.12

$ 151,956.68 $ 583,043.68 $ 735,000.36 $ 49,027.78 $ 53,640,708.18 $ 1,094.09

$ 153,921.29 $ 588,913.39 $ 742,834.68 $ 48,888.89 $ 54,180,294.35 $ 1,108.23

$ 155,911.30 $ 594,837.43 $ 750,748.73 $ 48,750.00 $ 54,724,866.68 $ 1,122.56

$ 157,927.04 $ 600,816.21 $ 758,743.25 $ 48,611.11 $ 55,274,463.92 $ 1,137.07

$ 159,968.84 $ 606,850.16 $ 766,819.00 $ 48,472.22 $ 55,829,124.97 $ 1,151.78

$ 162,037.04 $ 612,939.70 $ 774,976.73 $ 48,333.33 $ 56,388,888.89 $ 1,166.67

$ 164,131.97 $ 619,085.26 $ 783,217.24 $ 48,194.44 $ 56,953,794.92 $ 1,181.75

$ 166,254.00 $ 625,287.28 $ 791,541.28 $ 48,055.56 $ 57,523,882.47 $ 1,197.03

$ 168,403.45 $ 631,546.19 $ 799,949.64 $ 47,916.67 $ 58,099,191.08 $ 1,212.50

$ 170,580.70 $ 637,862.42 $ 808,443.12 $ 47,777.78 $ 58,679,760.46 $ 1,228.18

$ 172,786.09 $ 644,236.40 $ 817,022.50 $ 47,638.89 $ 59,265,630.49 $ 1,244.06

$ 175,020.00 $ 650,668.58 $ 825,688.59 $ 47,500.00 $ 59,856,841.17 $ 1,260.14

$ 177,282.79 $ 657,159.40 $ 834,442.19 $ 47,361.11 $ 60,453,432.69 $ 1,276.44

$ 179,574.84 $ 663,709.29 $ 843,284.13 $ 47,222.22 $ 61,055,445.34 $ 1,292.94

$ 181,896.52 $ 670,318.70 $ 852,215.21 $ 47,083.33 $ 61,662,919.58 $ 1,309.65

$ 184,248.21 $ 676,988.06 $ 861,236.28 $ 46,944.44 $ 62,275,896.02 $ 1,326.59

$ 186,630.31 $ 683,717.84 $ 870,348.16 $ 46,805.56 $ 62,894,415.38 $ 1,343.74

$ 189,043.21 $ 690,508.47 $ 879,551.68 $ 46,666.67 $ 63,518,518.52 $ 1,361.11

$ 191,487.30 $ 697,360.41 $ 888,847.71 $ 46,527.78 $ 64,148,246.44 $ 1,378.71

$ 193,962.99 $ 704,274.10 $ 898,237.10 $ 46,388.89 $ 64,783,640.27 $ 1,396.53

$ 196,470.69 $ 711,250.00 $ 907,720.69 $ 46,250.00 $ 65,424,741.25 $ 1,414.59

$ 199,010.82 $ 718,288.55 $ 917,299.36 $ 46,111.11 $ 66,071,590.75 $ 1,432.88

$ 201,583.78 $ 725,390.21 $ 926,973.99 $ 45,972.22 $ 66,724,230.24 $ 1,451.40

$ 204,190.00 $ 732,555.45 $ 936,745.45 $ 45,833.33 $ 67,382,701.32 $ 1,470.17

$ 206,829.93 $ 739,784.70 $ 946,614.63 $ 45,694.44 $ 68,047,045.69 $ 1,489.18

$ 209,503.98 $ 747,078.44 $ 956,582.42 $ 45,555.56 $ 68,717,305.14 $ 1,508.43

$ 212,212.60 $ 754,437.12 $ 966,649.72 $ 45,416.67 $ 69,393,521.60 $ 1,527.93

$ 214,956.25 $ 761,861.20 $ 976,817.45 $ 45,277.78 $ 70,075,737.04 $ 1,547.68

$ 217,735.36 $ 769,351.14 $ 987,086.51 $ 45,138.89 $ 70,763,993.56 $ 1,567.69

$ 220,550.41 $ 776,907.41 $ 997,457.82 $ 45,000.00 $ 71,458,333.33 $ 1,587.96

$ 223,401.85 $ 784,530.46 $ 1,007,932.32 $ 44,861.11 $ 72,158,798.61 $ 1,608.49

$ 226,290.16 $ 792,220.77 $ 1,018,510.93 $ 44,722.22 $ 72,865,431.73 $ 1,629.29

$ 229,215.81 $ 799,978.79 $ 1,029,194.60 $ 44,583.33 $ 73,578,275.07 $ 1,650.35

$ 232,179.28 $ 807,804.99 $ 1,039,984.27 $ 44,444.44 $ 74,297,371.12 $ 1,671.69

$ 235,181.07 $ 815,699.84 $ 1,050,880.91 $ 44,305.56 $ 75,022,762.40 $ 1,693.30

$ 238,221.67 $ 823,663.80 $ 1,061,885.47 $ 44,166.67 $ 75,754,491.48 $ 1,715.20

$ 241,301.58 $ 831,697.35 $ 1,072,998.93 $ 44,027.78 $ 76,492,601.00 $ 1,737.37

$ 244,421.31 $ 839,800.94 $ 1,084,222.25 $ 43,888.89 $ 77,237,133.63 $ 1,759.83

$ 247,581.37 $ 847,975.06 $ 1,095,556.43 $ 43,750.00 $ 77,988,132.07 $ 1,782.59

$ 250,782.29 $ 856,220.16 $ 1,107,002.45 $ 43,611.11 $ 78,745,639.07 $ 1,805.63

$ 254,024.59 $ 864,536.71 $ 1,118,561.31 $ 43,472.22 $ 79,509,697.38 $ 1,828.98

$ 257,308.81 $ 872,925.20 $ 1,130,234.01 $ 43,333.33 $ 80,280,349.79 $ 1,852.62

$ 260,635.50 $ 881,386.07 $ 1,142,021.57 $ 43,194.44 $ 81,057,639.10 $ 1,876.58

$ 264,005.19 $ 889,919.82 $ 1,153,925.01 $ 43,055.56 $ 81,841,608.10 $ 1,900.84

$ 267,418.45 $ 898,526.90 $ 1,165,945.34 $ 42,916.67 $ 82,632,299.58 $ 1,925.41

$ 270,875.83 $ 907,207.78 $ 1,178,083.62 $ 42,777.78 $ 83,429,756.33 $ 1,950.31

$ 274,377.92 $ 915,962.94 $ 1,190,340.86 $ 42,638.89 $ 84,234,021.11 $ 1,975.52

$ 277,925.28 $ 924,792.85 $ 1,202,718.13 $ 42,500.00 $ 85,045,136.67 $ 2,001.06

$ 281,518.51 $ 933,697.96 $ 1,215,216.48 $ 42,361.11 $ 85,863,145.71 $ 2,026.93

$ 285,158.19 $ 942,678.76 $ 1,227,836.96 $ 42,222.22 $ 86,688,090.91 $ 2,053.14

$ 288,844.93 $ 951,735.72 $ 1,240,580.65 $ 42,083.33 $ 87,520,014.88 $ 2,079.68

$ 292,579.34 $ 960,869.29 $ 1,253,448.62 $ 41,944.44 $ 88,358,960.18 $ 2,106.57

$ 296,362.02 $ 970,079.94 $ 1,266,441.97 $ 41,805.56 $ 89,204,969.32 $ 2,133.81

$ 300,193.62 $ 979,368.15 $ 1,279,561.77 $ 41,666.67 $ 90,058,084.71 $ 2,161.39

$ 304,074.74 $ 988,734.38 $ 1,292,809.12 $ 41,527.78 $ 90,918,348.68 $ 2,189.34

$ 308,006.05 $ 998,179.09 $ 1,306,185.14 $ 41,388.89 $ 91,785,803.49 $ 2,217.64

$ 311,988.19 $ 1,007,702.75 $ 1,319,690.93 $ 41,250.00 $ 92,660,491.27 $ 2,246.31

$ 316,021.80 $ 1,017,305.82 $ 1,333,327.62 $ 41,111.11 $ 93,542,454.06 $ 2,275.36

$ 320,107.57 $ 1,026,988.75 $ 1,347,096.33 $ 40,972.22 $ 94,431,733.76 $ 2,304.77

$ 324,246.16 $ 1,036,752.02 $ 1,360,998.19 $ 40,833.33 $ 95,328,372.15 $ 2,334.57

$ 328,438.26 $ 1,046,596.08 $ 1,375,034.35 $ 40,694.44 $ 96,232,410.85 $ 2,364.76

$ 332,684.56 $ 1,056,521.39 $ 1,389,205.95 $ 40,555.56 $ 97,143,891.35 $ 2,395.33

$ 336,985.76 $ 1,066,528.40 $ 1,403,514.16 $ 40,416.67 $ 98,062,854.95 $ 2,426.30

$ 341,342.56 $ 1,076,617.57 $ 1,417,960.13 $ 40,277.78 $ 98,989,342.81 $ 2,457.67

$ 345,755.70 $ 1,086,789.34 $ 1,432,545.03 $ 40,138.89 $ 99,923,395.86 $ 2,489.44

$ 350,225.88 $ 1,097,044.17 $ 1,447,270.05 $ 40,000.00 $ 100,865,054.87 $ 2,521.63

$ 354,753.87 $ 1,107,382.50 $ 1,462,136.37 $ 39,861.11 $ 101,814,360.37 $ 2,554.23

$ 359,340.39 $ 1,117,804.79 $ 1,477,145.18 $ 39,722.22 $ 102,771,352.68 $ 2,587.25

$ 363,986.22 $ 1,128,311.47 $ 1,492,297.68 $ 39,583.33 $ 103,736,071.88 $ 2,620.70

$ 368,692.10 $ 1,138,902.98 $ 1,507,595.08 $ 39,444.44 $ 104,708,557.81 $ 2,654.58

$ 373,458.83 $ 1,149,579.75 $ 1,523,038.59 $ 39,305.56 $ 105,688,850.05 $ 2,688.90

$ 378,287.19 $ 1,160,342.24 $ 1,538,629.43 $ 39,166.67 $ 106,676,987.88 $ 2,723.67

$ 383,177.97 $ 1,171,190.86 $ 1,554,368.83 $ 39,027.78 $ 107,673,010.32 $ 2,758.88

$ 388,131.99 $ 1,182,126.04 $ 1,570,258.03 $ 38,888.89 $ 108,676,956.07 $ 2,794.55

$ 393,150.05 $ 1,193,148.21 $ 1,586,298.26 $ 38,750.00 $ 109,688,863.53 $ 2,830.68

$ 398,232.99 $ 1,204,257.79 $ 1,602,490.78 $ 38,611.11 $ 110,708,770.75 $ 2,867.28

$ 403,381.64 $ 1,215,455.20 $ 1,618,836.85 $ 38,472.22 $ 111,736,715.44 $ 2,904.35

$ 408,596.87 $ 1,226,740.86 $ 1,635,337.72 $ 38,333.33 $ 112,772,734.96 $ 2,941.90

$ 413,879.51 $ 1,238,115.16 $ 1,651,994.67 $ 38,194.44 $ 113,816,866.27 $ 2,979.93

$ 419,230.46 $ 1,249,578.52 $ 1,668,808.98 $ 38,055.56 $ 114,869,145.94 $ 3,018.46

$ 424,650.59 $ 1,261,131.35 $ 1,685,781.93 $ 37,916.67 $ 115,929,610.15 $ 3,057.48

$ 430,140.79 $ 1,272,774.03 $ 1,702,914.82 $ 37,777.78 $ 116,998,294.64 $ 3,097.01

$ 435,701.97 $ 1,284,506.96 $ 1,720,208.93 $ 37,638.89 $ 118,075,234.71 $ 3,137.05

$ 441,335.06 $ 1,296,330.52 $ 1,737,665.58 $ 37,500.00 $ 119,160,465.18 $ 3,177.61

$ 447,040.97 $ 1,308,245.11 $ 1,755,286.07 $ 37,361.11 $ 120,254,020.42 $ 3,218.69

$ 452,820.65 $ 1,320,251.09 $ 1,773,071.74 $ 37,222.22 $ 121,355,934.28 $ 3,260.31

$ 458,675.06 $ 1,332,348.84 $ 1,791,023.89 $ 37,083.33 $ 122,466,240.11 $ 3,302.46

$ 464,605.15 $ 1,344,538.72 $ 1,809,143.87 $ 36,944.44 $ 123,584,970.71 $ 3,345.16

$ 470,611.92 $ 1,356,821.10 $ 1,827,433.01 $ 36,805.56 $ 124,712,158.33 $ 3,388.41

$ 476,696.34 $ 1,369,196.32 $ 1,845,892.67 $ 36,666.67 $ 125,847,834.66 $ 3,432.21

$ 482,859.43 $ 1,381,664.75 $ 1,864,524.18 $ 36,527.78 $ 126,992,030.78 $ 3,476.59

$ 489,102.20 $ 1,394,226.70 $ 1,883,328.91 $ 36,388.89 $ 128,144,777.16 $ 3,521.54

$ 495,425.68 $ 1,406,882.54 $ 1,902,308.22 $ 36,250.00 $ 129,306,103.63 $ 3,567.06

$ 501,830.92 $ 1,419,632.57 $ 1,921,463.49 $ 36,111.11 $ 130,476,039.37 $ 3,613.18

$ 508,318.97 $ 1,432,477.12 $ 1,940,796.09 $ 35,972.22 $ 131,654,612.87 $ 3,659.90

$ 514,890.90 $ 1,445,416.50 $ 1,960,307.40 $ 35,833.33 $ 132,841,851.93 $ 3,707.21

$ 521,547.80 $ 1,458,451.03 $ 1,979,998.82 $ 35,694.44 $ 134,037,783.60 $ 3,755.14

$ 528,290.76 $ 1,471,580.98 $ 1,999,871.74 $ 35,555.56 $ 135,242,434.22 $ 3,803.69

$ 535,120.90 $ 1,484,806.66 $ 2,019,927.56 $ 35,416.67 $ 136,455,829.33 $ 3,852.87

$ 542,039.35 $ 1,498,128.35 $ 2,040,167.69 $ 35,277.78 $ 137,677,993.68 $ 3,902.68

$ 549,047.24 $ 1,511,546.31 $ 2,060,593.55 $ 35,138.89 $ 138,908,951.20 $ 3,953.14

$ 556,145.73 $ 1,525,060.81 $ 2,081,206.54 $ 35,000.00 $ 140,148,724.97 $ 4,004.25

$ 563,336.00 $ 1,538,672.10 $ 2,102,008.11 $ 34,861.11 $ 141,397,337.19 $ 4,056.02

$ 570,619.24 $ 1,552,380.43 $ 2,122,999.67 $ 34,722.22 $ 142,654,809.18 $ 4,108.46

$ 577,996.63 $ 1,566,186.03 $ 2,144,182.66 $ 34,583.33 $ 143,921,161.32 $ 4,161.58

$ 585,469.41 $ 1,580,089.12 $ 2,165,558.53 $ 34,444.44 $ 145,196,413.04 $ 4,215.38

$ 593,038.80 $ 1,594,089.92 $ 2,187,128.72 $ 34,305.56 $ 146,480,582.79 $ 4,269.88

$ 600,706.05 $ 1,608,188.63 $ 2,208,894.68 $ 34,166.67 $ 147,773,687.99 $ 4,325.08

$ 608,472.43 $ 1,622,385.44 $ 2,230,857.87 $ 34,027.78 $ 149,075,745.06 $ 4,381.00

$ 616,339.22 $ 1,636,680.53 $ 2,253,019.75 $ 33,888.89 $ 150,386,769.31 $ 4,437.64

$ 624,307.72 $ 1,651,074.08 $ 2,275,381.79 $ 33,750.00 $ 151,706,774.96 $ 4,495.02

$ 632,379.24 $ 1,665,566.22 $ 2,297,945.46 $ 33,611.11 $ 153,035,775.13 $ 4,553.13

$ 640,555.11 $ 1,680,157.12 $ 2,320,712.23 $ 33,472.22 $ 154,373,781.73 $ 4,612.00

$ 648,836.69 $ 1,694,846.89 $ 2,343,683.58 $ 33,333.33 $ 155,720,805.52 $ 4,671.62

$ 657,225.34 $ 1,709,635.67 $ 2,366,861.01 $ 33,194.44 $ 157,076,855.99 $ 4,732.02

$ 665,722.44 $ 1,724,523.55 $ 2,390,245.99 $ 33,055.56 $ 158,441,941.40 $ 4,793.20

$ 674,329.40 $ 1,739,510.62 $ 2,413,840.02 $ 32,916.67 $ 159,816,068.70 $ 4,855.17

$ 683,047.64 $ 1,754,596.96 $ 2,437,644.60 $ 32,777.78 $ 161,199,243.51 $ 4,917.94

$ 691,878.60 $ 1,769,782.63 $ 2,461,661.23 $ 32,638.89 $ 162,591,470.10 $ 4,981.53

$ 700,823.72 $ 1,785,067.68 $ 2,485,891.40 $ 32,500.00 $ 163,992,751.31 $ 5,045.93

$ 709,884.50 $ 1,800,452.14 $ 2,510,336.64 $ 32,361.11 $ 165,403,088.56 $ 5,111.17

$ 719,062.42 $ 1,815,936.02 $ 2,534,998.44 $ 32,222.22 $ 166,822,481.80 $ 5,177.25

$ 728,359.00 $ 1,831,519.33 $ 2,559,878.33 $ 32,083.33 $ 168,250,929.44 $ 5,244.18

$ 737,775.78 $ 1,847,202.04 $ 2,584,977.82 $ 31,944.44 $ 169,688,428.35 $ 5,311.99

$ 747,314.30 $ 1,862,984.13 $ 2,610,298.43 $ 31,805.56 $ 171,134,973.80 $ 5,380.66

$ 756,976.14 $ 1,878,865.54 $ 2,635,841.68 $ 31,666.67 $ 172,590,559.45 $ 5,450.23

$ 766,762.90 $ 1,894,846.20 $ 2,661,609.10 $ 31,527.78 $ 174,055,177.24 $ 5,520.69

$ 776,676.18 $ 1,910,926.02 $ 2,687,602.21 $ 31,388.89 $ 175,528,817.43 $ 5,592.07

$ 786,717.64 $ 1,927,104.90 $ 2,713,822.54 $ 31,250.00 $ 177,011,468.50 $ 5,664.37

$ 796,888.92 $ 1,943,382.71 $ 2,740,271.62 $ 31,111.11 $ 178,503,117.11 $ 5,737.60

$ 807,191.70 $ 1,959,759.30 $ 2,766,950.99 $ 30,972.22 $ 180,003,748.10 $ 5,811.78

$ 817,627.68 $ 1,976,234.50 $ 2,793,862.18 $ 30,833.33 $ 181,513,344.40 $ 5,886.92

$ 828,198.58 $ 1,992,808.14 $ 2,821,006.72 $ 30,694.44 $ 183,031,886.99 $ 5,963.03

$ 838,906.16 $ 2,009,479.99 $ 2,848,386.15 $ 30,555.56 $ 184,559,354.86 $ 6,040.12

$ 849,752.17 $ 2,026,249.83 $ 2,876,002.00 $ 30,416.67 $ 186,095,724.98 $ 6,118.22

$ 860,738.40 $ 2,043,117.41 $ 2,903,855.82 $ 30,277.78 $ 187,640,972.21 $ 6,197.32

$ 871,866.68 $ 2,060,082.45 $ 2,931,949.13 $ 30,138.89 $ 189,195,069.29 $ 6,277.44

$ 883,138.83 $ 2,077,144.66 $ 2,960,283.48 $ 30,000.00 $ 190,757,986.76 $ 6,358.60

$ 894,556.71 $ 2,094,303.69 $ 2,988,860.41 $ 29,861.11 $ 192,329,692.92 $ 6,440.81

$ 906,122.21 $ 2,111,559.22 $ 3,017,681.44 $ 29,722.22 $ 193,910,153.77 $ 6,524.08

$ 917,837.24 $ 2,128,910.87 $ 3,046,748.11 $ 29,583.33 $ 195,499,332.98 $ 6,608.43

$ 929,703.73 $ 2,146,358.23 $ 3,076,061.97 $ 29,444.44 $ 197,097,191.81 $ 6,693.87

$ 941,723.64 $ 2,163,900.89 $ 3,105,624.53 $ 29,305.56 $ 198,703,689.05 $ 6,780.41

$ 953,898.96 $ 2,181,538.38 $ 3,135,437.34 $ 29,166.67 $ 200,318,780.98 $ 6,868.07

$ 966,231.68 $ 2,199,270.24 $ 3,165,501.92 $ 29,027.78 $ 201,942,421.31 $ 6,956.87

$ 978,723.85 $ 2,217,095.95 $ 3,195,819.80 $ 28,888.89 $ 203,574,561.12 $ 7,046.81

$ 991,377.53 $ 2,235,014.97 $ 3,226,392.50 $ 28,750.00 $ 205,215,148.78 $ 7,137.92

$ 1,004,194.81 $ 2,253,026.74 $ 3,257,221.54 $ 28,611.11 $ 206,864,129.92 $ 7,230.20

$ 1,017,177.79 $ 2,271,130.66 $ 3,288,308.45 $ 28,472.22 $ 208,521,447.34 $ 7,323.68

$ 1,030,328.63 $ 2,289,326.10 $ 3,319,654.73 $ 28,333.33 $ 210,187,040.97 $ 7,418.37

$ 1,043,649.50 $ 2,307,612.40 $ 3,351,261.90 $ 28,194.44 $ 211,860,847.78 $ 7,514.28

$ 1,057,142.58 $ 2,325,988.88 $ 3,383,131.46 $ 28,055.56 $ 213,542,801.74 $ 7,611.43

$ 1,070,810.12 $ 2,344,454.81 $ 3,415,264.92 $ 27,916.67 $ 215,232,833.73 $ 7,709.83

$ 1,084,654.36 $ 2,363,009.42 $ 3,447,663.77 $ 27,777.78 $ 216,930,871.49 $ 7,809.51

$ 1,098,677.59 $ 2,381,651.92 $ 3,480,329.51 $ 27,638.89 $ 218,636,839.53 $ 7,910.48

$ 1,112,882.12 $ 2,400,381.49 $ 3,513,263.61 $ 27,500.00 $ 220,350,659.08 $ 8,012.75

$ 1,127,270.29 $ 2,419,197.26 $ 3,546,467.56 $ 27,361.11 $ 222,072,248.00 $ 8,116.35

$ 1,141,844.49 $ 2,438,098.33 $ 3,579,942.83 $ 27,222.22 $ 223,801,520.72 $ 8,221.28

$ 1,156,607.12 $ 2,457,083.76 $ 3,613,690.88 $ 27,083.33 $ 225,538,388.15 $ 8,327.57

$ 1,171,560.61 $ 2,476,152.57 $ 3,647,713.18 $ 26,944.44 $ 227,282,757.63 $ 8,435.24

$ 1,186,707.42 $ 2,495,303.75 $ 3,682,011.17 $ 26,805.56 $ 229,034,532.81 $ 8,544.29

$ 1,202,050.07 $ 2,514,536.23 $ 3,716,586.30 $ 26,666.67 $ 230,793,613.61 $ 8,654.76

$ 1,217,591.08 $ 2,533,848.91 $ 3,751,439.99 $ 26,527.78 $ 232,559,896.13 $ 8,766.66

$ 1,233,333.01 $ 2,553,240.67 $ 3,786,573.68 $ 26,388.89 $ 234,333,272.54 $ 8,880.00

$ 1,249,278.47 $ 2,572,710.31 $ 3,821,988.78 $ 26,250.00 $ 236,113,631.03 $ 8,994.80

$ 1,265,430.08 $ 2,592,256.60 $ 3,857,686.68 $ 26,111.11 $ 237,900,855.73 $ 9,111.10

$ 1,281,790.52 $ 2,611,878.27 $ 3,893,668.79 $ 25,972.22 $ 239,694,826.59 $ 9,228.89

$ 1,298,362.47 $ 2,631,574.01 $ 3,929,936.48 $ 25,833.33 $ 241,495,419.29 $ 9,348.21

$ 1,315,148.68 $ 2,651,342.46 $ 3,966,491.13 $ 25,694.44 $ 243,302,505.21 $ 9,469.07

$ 1,332,151.91 $ 2,671,182.18 $ 4,003,334.09 $ 25,555.56 $ 245,115,951.26 $ 9,591.49

$ 1,349,374.97 $ 2,691,091.74 $ 4,040,466.71 $ 25,416.67 $ 246,935,619.85 $ 9,715.50

$ 1,366,820.71 $ 2,711,069.61 $ 4,077,890.32 $ 25,277.78 $ 248,761,368.75 $ 9,841.11

$ 1,384,491.99 $ 2,731,114.24 $ 4,115,606.23 $ 25,138.89 $ 250,593,051.01 $ 9,968.34

$ 1,402,391.75 $ 2,751,224.01 $ 4,153,615.76 $ 25,000.00 $ 252,430,514.89 $ 10,097.22

$ 1,420,522.93 $ 2,771,397.25 $ 4,191,920.18 $ 24,861.11 $ 254,273,603.70 $ 10,227.77

$ 1,438,888.52 $ 2,791,632.25 $ 4,230,520.77 $ 24,722.22 $ 256,122,155.77 $ 10,360.00

$ 1,457,491.55 $ 2,811,927.23 $ 4,269,418.78 $ 24,583.33 $ 257,976,004.28 $ 10,493.94

$ 1,476,335.10 $ 2,832,280.36 $ 4,308,615.46 $ 24,444.44 $ 259,834,977.18 $ 10,629.61

$ 1,495,422.27 $ 2,852,689.75 $ 4,348,112.02 $ 24,305.56 $ 261,698,897.12 $ 10,767.04

$ 1,514,756.21 $ 2,873,153.45 $ 4,387,909.66 $ 24,166.67 $ 263,567,581.27 $ 10,906.24

$ 1,534,340.12 $ 2,893,669.45 $ 4,428,009.58 $ 24,027.78 $ 265,440,841.27 $ 11,047.25

$ 1,554,177.23 $ 2,914,235.70 $ 4,468,412.93 $ 23,888.89 $ 267,318,483.08 $ 11,190.08

$ 1,574,270.80 $ 2,934,850.05 $ 4,509,120.85 $ 23,750.00 $ 269,200,306.89 $ 11,334.75

$ 1,594,624.16 $ 2,955,510.31 $ 4,550,134.47 $ 23,611.11 $ 271,086,106.97 $ 11,481.29

$ 1,615,240.66 $ 2,976,214.23 $ 4,591,454.89 $ 23,472.22 $ 272,975,671.59 $ 11,629.73

$ 1,636,123.71 $ 2,996,959.48 $ 4,633,083.19 $ 23,333.33 $ 274,868,782.88 $ 11,780.09

$ 1,657,276.75 $ 3,017,743.67 $ 4,675,020.42 $ 23,194.44 $ 276,765,216.69 $ 11,932.39

$ 1,678,703.27 $ 3,038,564.34 $ 4,717,267.61 $ 23,055.56 $ 278,664,742.51 $ 12,086.66

$ 1,700,406.81 $ 3,059,418.95 $ 4,759,825.76 $ 22,916.67 $ 280,567,123.30 $ 12,242.93

$ 1,722,390.95 $ 3,080,304.91 $ 4,802,695.86 $ 22,777.78 $ 282,472,115.35 $ 12,401.21

$ 1,744,659.31 $ 3,101,219.53 $ 4,845,878.85 $ 22,638.89 $ 284,379,468.20 $ 12,561.55

$ 1,767,215.58 $ 3,122,160.08 $ 4,889,375.66 $ 22,500.00 $ 286,288,924.49 $ 12,723.95

$ 1,790,063.48 $ 3,143,123.72 $ 4,933,187.19 $ 22,361.11 $ 288,200,219.76 $ 12,888.46

$ 1,813,206.77 $ 3,164,107.54 $ 4,977,314.31 $ 22,222.22 $ 290,113,082.41 $ 13,055.09

$ 1,836,649.27 $ 3,185,108.58 $ 5,021,757.85 $ 22,083.33 $ 292,027,233.49 $ 13,223.87

$ 1,860,394.85 $ 3,206,123.76 $ 5,066,518.61 $ 21,944.44 $ 293,942,386.57 $ 13,394.84

$ 1,884,447.44 $ 3,227,149.94 $ 5,111,597.38 $ 21,805.56 $ 295,858,247.61 $ 13,568.02

$ 1,908,810.99 $ 3,248,183.90 $ 5,156,994.89 $ 21,666.67 $ 297,774,514.78 $ 13,743.44

$ 1,933,489.54 $ 3,269,222.31 $ 5,202,711.85 $ 21,527.78 $ 299,690,878.36 $ 13,921.12

$ 1,958,487.15 $ 3,290,261.78 $ 5,248,748.93 $ 21,388.89 $ 301,607,020.51 $ 14,101.11

$ 1,983,807.94 $ 3,311,298.83 $ 5,295,106.77 $ 21,250.00 $ 303,522,615.20 $ 14,283.42

$ 2,009,456.11 $ 3,332,329.86 $ 5,341,785.96 $ 21,111.11 $ 305,437,327.98 $ 14,468.08

$ 2,035,435.87 $ 3,353,351.20 $ 5,388,787.07 $ 20,972.22 $ 307,350,815.84 $ 14,655.14

$ 2,061,751.51 $ 3,374,359.10 $ 5,436,110.62 $ 20,833.33 $ 309,262,727.07 $ 14,844.61

$ 2,088,407.39 $ 3,395,349.69 $ 5,483,757.08 $ 20,694.44 $ 311,172,701.05 $ 15,036.53

$ 2,115,407.89 $ 3,416,319.02 $ 5,531,726.91 $ 20,555.56 $ 313,080,368.11 $ 15,230.94

$ 2,142,757.48 $ 3,437,263.01 $ 5,580,020.49 $ 20,416.67 $ 314,985,349.33 $ 15,427.85

$ 2,170,460.66 $ 3,458,177.52 $ 5,628,638.18 $ 20,277.78 $ 316,887,256.41 $ 15,627.32

$ 2,198,522.01 $ 3,479,058.27 $ 5,677,580.28 $ 20,138.89 $ 318,785,691.43 $ 15,829.36

$ 2,226,946.16 $ 3,499,900.91 $ 5,726,847.07 $ 20,000.00 $ 320,680,246.69 $ 16,034.01

$ 2,255,737.79 $ 3,520,700.95 $ 5,776,438.75 $ 19,861.11 $ 322,570,504.55 $ 16,241.31

$ 2,284,901.67 $ 3,541,453.81 $ 5,826,355.48 $ 19,722.22 $ 324,456,037.22 $ 16,451.29

$ 2,314,442.60 $ 3,562,154.80 $ 5,876,597.40 $ 19,583.33 $ 326,336,406.54 $ 16,663.99

$ 2,344,365.46 $ 3,582,799.09 $ 5,927,164.55 $ 19,444.44 $ 328,211,163.84 $ 16,879.43

$ 2,374,675.18 $ 3,603,381.78 $ 5,978,056.95 $ 19,305.56 $ 330,079,849.68 $ 17,097.66

$ 2,405,376.77 $ 3,623,897.80 $ 6,029,274.57 $ 19,166.67 $ 331,941,993.72 $ 17,318.71

$ 2,436,475.29 $ 3,644,342.01 $ 6,080,817.29 $ 19,027.78 $ 333,797,114.43 $ 17,542.62

$ 2,467,975.87 $ 3,664,709.10 $ 6,132,684.98 $ 18,888.89 $ 335,644,718.96 $ 17,769.43

$ 2,499,883.72 $ 3,684,993.68 $ 6,184,877.40 $ 18,750.00 $ 337,484,302.86 $ 17,999.16

$ 2,532,204.10 $ 3,705,190.20 $ 6,237,394.30 $ 18,611.11 $ 339,315,349.90 $ 18,231.87

$ 2,564,942.34 $ 3,725,292.99 $ 6,290,235.34 $ 18,472.22 $ 341,137,331.86 $ 18,467.58

$ 2,598,103.85 $ 3,745,296.26 $ 6,343,400.11 $ 18,333.33 $ 342,949,708.27 $ 18,706.35

$ 2,631,694.09 $ 3,765,194.07 $ 6,396,888.17 $ 18,194.44 $ 344,751,926.20 $ 18,948.20

$ 2,665,718.62 $ 3,784,980.36 $ 6,450,698.97 $ 18,055.56 $ 346,543,420.03 $ 19,193.17

$ 2,700,183.03 $ 3,804,648.90 $ 6,504,831.94 $ 17,916.67 $ 348,323,611.24 $ 19,441.32

$ 2,735,093.03 $ 3,824,193.36 $ 6,559,286.39 $ 17,777.78 $ 350,091,908.09 $ 19,692.67

$ 2,770,454.37 $ 3,843,607.23 $ 6,614,061.60 $ 17,638.89 $ 351,847,705.48 $ 19,947.27

$ 2,806,272.89 $ 3,862,883.87 $ 6,669,156.76 $ 17,500.00 $ 353,590,384.61 $ 20,205.16

$ 2,842,554.50 $ 3,882,016.48 $ 6,724,570.99 $ 17,361.11 $ 355,319,312.81 $ 20,466.39

$ 2,879,305.19 $ 3,900,998.13 $ 6,780,303.32 $ 17,222.22 $ 357,033,843.21 $ 20,731.00

$ 2,916,531.01 $ 3,919,821.71 $ 6,836,352.72 $ 17,083.33 $ 358,733,314.52 $ 20,999.02

$ 2,954,238.12 $ 3,938,479.95 $ 6,892,718.07 $ 16,944.44 $ 360,417,050.77 $ 21,270.51

$ 2,992,432.74 $ 3,956,965.44 $ 6,949,398.18 $ 16,805.56 $ 362,084,361.01 $ 21,545.52

$ 3,031,121.16 $ 3,975,270.59 $ 7,006,391.75 $ 16,666.67 $ 363,734,539.07 $ 21,824.07

$ 3,070,309.78 $ 3,993,387.65 $ 7,063,697.43 $ 16,527.78 $ 365,366,863.26 $ 22,106.23

$ 3,110,005.05 $ 4,011,308.70 $ 7,121,313.75 $ 16,388.89 $ 366,980,596.09 $ 22,392.04

$ 3,150,213.54 $ 4,029,025.63 $ 7,179,239.17 $ 16,250.00 $ 368,574,983.98 $ 22,681.54

$ 3,190,941.87 $ 4,046,530.18 $ 7,237,472.05 $ 16,111.11 $ 370,149,256.99 $ 22,974.78

$ 3,232,196.77 $ 4,063,813.89 $ 7,296,010.66 $ 15,972.22 $ 371,702,628.49 $ 23,271.82

$ 3,273,985.04 $ 4,080,868.13 $ 7,354,853.17 $ 15,833.33 $ 373,234,294.87 $ 23,572.69

$ 3,316,313.59 $ 4,097,684.07 $ 7,413,997.65 $ 15,694.44 $ 374,743,435.24 $ 23,877.46

$ 3,359,189.39 $ 4,114,252.69 $ 7,473,442.08 $ 15,555.56 $ 376,229,211.12 $ 24,186.16

$ 3,402,619.51 $ 4,130,564.81 $ 7,533,184.32 $ 15,416.67 $ 377,690,766.10 $ 24,498.86

$ 3,446,611.14 $ 4,146,611.00 $ 7,593,222.15 $ 15,277.78 $ 379,127,225.53 $ 24,815.60

$ 3,491,171.52 $ 4,162,381.68 $ 7,653,553.20 $ 15,138.89 $ 380,537,696.21 $ 25,136.43

$ 3,536,308.02 $ 4,177,867.03 $ 7,714,175.05 $ 15,000.00 $ 381,921,266.02 $ 25,461.42

$ 3,582,028.07 $ 4,193,057.04 $ 7,775,085.11 $ 14,861.11 $ 383,277,003.61 $ 25,790.60

$ 3,628,339.23 $ 4,207,941.48 $ 7,836,280.71 $ 14,722.22 $ 384,603,958.05 $ 26,124.04

$ 3,675,249.13 $ 4,222,509.91 $ 7,897,759.04 $ 14,583.33 $ 385,901,158.44 $ 26,461.79

$ 3,722,765.52 $ 4,236,751.69 $ 7,959,517.20 $ 14,444.44 $ 387,167,613.64 $ 26,803.91

$ 3,770,896.23 $ 4,250,655.91 $ 8,021,552.14 $ 14,305.56 $ 388,402,311.80 $ 27,150.45

$ 3,819,649.22 $ 4,264,211.48 $ 8,083,860.69 $ 14,166.67 $ 389,604,220.08 $ 27,501.47

$ 3,869,032.52 $ 4,277,407.05 $ 8,146,439.57 $ 14,027.78 $ 390,772,284.24 $ 27,857.03

$ 3,919,054.28 $ 4,290,231.05 $ 8,209,285.34 $ 13,888.89 $ 391,905,428.25 $ 28,217.19

$ 3,969,722.77 $ 4,302,671.68 $ 8,272,394.44 $ 13,750.00 $ 393,002,553.91 $ 28,582.00

$ 4,021,046.33 $ 4,314,716.86 $ 8,335,763.19 $ 13,611.11 $ 394,062,540.48 $ 28,951.53

$ 4,073,033.45 $ 4,326,354.29 $ 8,399,387.74 $ 13,472.22 $ 395,084,244.23 $ 29,325.84

$ 4,125,692.69 $ 4,337,571.43 $ 8,463,264.11 $ 13,333.33 $ 396,066,498.10 $ 29,704.99

$ 4,179,032.75 $ 4,348,355.45 $ 8,527,388.19 $ 13,194.44 $ 397,008,111.22 $ 30,089.04

$ 4,233,062.43 $ 4,358,693.28 $ 8,591,755.71 $ 13,055.56 $ 397,907,868.54 $ 30,478.05

$ 4,287,790.65 $ 4,368,571.58 $ 8,656,362.23 $ 12,916.67 $ 398,764,530.39 $ 30,872.09

$ 4,343,226.44 $ 4,377,976.74 $ 8,721,203.18 $ 12,777.78 $ 399,576,832.02 $ 31,271.23

$ 4,399,378.94 $ 4,386,894.88 $ 8,786,273.82 $ 12,638.89 $ 400,343,483.20 $ 31,675.53

$ 4,456,257.42 $ 4,395,311.83 $ 8,851,569.25 $ 12,500.00 $ 401,063,167.73 $ 32,085.05

$ 4,513,871.27 $ 4,403,213.14 $ 8,917,084.41 $ 12,361.11 $ 401,734,543.04 $ 32,499.87

$ 4,572,230.00 $ 4,410,584.07 $ 8,982,814.07 $ 12,222.22 $ 402,356,239.67 $ 32,920.06

$ 4,631,343.23 $ 4,417,409.59 $ 9,048,752.81 $ 12,083.33 $ 402,926,860.83 $ 33,345.67

$ 4,691,220.72 $ 4,423,674.35 $ 9,114,895.07 $ 11,944.44 $ 403,444,981.92 $ 33,776.79

$ 4,751,872.35 $ 4,429,362.73 $ 9,181,235.08 $ 11,805.56 $ 403,909,150.03 $ 34,213.48

$ 4,813,308.14 $ 4,434,458.76 $ 9,247,766.90 $ 11,666.67 $ 404,317,883.47 $ 34,655.82

$ 4,875,538.21 $ 4,438,946.18 $ 9,314,484.39 $ 11,527.78 $ 404,669,671.26 $ 35,103.88

$ 4,938,572.84 $ 4,442,808.41 $ 9,381,381.25 $ 11,388.89 $ 404,962,972.60 $ 35,557.72

$ 5,002,422.42 $ 4,446,028.52 $ 9,448,450.95 $ 11,250.00 $ 405,196,216.37 $ 36,017.44

$ 5,067,097.51 $ 4,448,589.27 $ 9,515,686.78 $ 11,111.11 $ 405,367,800.60 $ 36,483.10

$ 5,132,608.76 $ 4,450,473.07 $ 9,583,081.83 $ 10,972.22 $ 405,476,091.96 $ 36,954.78

$ 5,198,966.99 $ 4,451,661.98 $ 9,650,628.97 $ 10,833.33 $ 405,519,425.15 $ 37,432.56

$ 5,266,183.15 $ 4,452,137.73 $ 9,718,320.88 $ 10,694.44 $ 405,496,102.43 $ 37,916.52

$ 5,334,268.33 $ 4,451,881.68 $ 9,786,150.00 $ 10,555.56 $ 405,404,393.00 $ 38,406.73

$ 5,403,233.77 $ 4,450,874.81 $ 9,854,108.58 $ 10,416.67 $ 405,242,532.44 $ 38,903.28

$ 5,473,090.84 $ 4,449,097.77 $ 9,922,188.61 $ 10,277.78 $ 405,008,722.16 $ 39,406.25

$ 5,543,851.08 $ 4,446,530.80 $ 9,990,381.88 $ 10,138.89 $ 404,701,128.76 $ 39,915.73

$ 5,615,526.16 $ 4,443,153.78 $ 10,058,679.94 $ 10,000.00 $ 404,317,883.47 $ 40,431.79

$ 5,688,127.91 $ 4,438,946.18 $ 10,127,074.09 $ 9,861.11 $ 403,857,081.56 $ 40,954.52

$ 5,761,668.31 $ 4,433,887.11 $ 10,195,555.42 $ 9,722.22 $ 403,316,781.65 $ 41,484.01

$ 5,836,159.49 $ 4,427,955.23 $ 10,264,114.73 $ 9,583.33 $ 402,695,005.15 $ 42,020.35

$ 5,911,613.76 $ 4,421,128.84 $ 10,332,742.60 $ 9,444.44 $ 401,989,735.60 $ 42,563.62

$ 5,988,043.55 $ 4,413,385.79 $ 10,401,429.34 $ 9,305.56 $ 401,198,917.99 $ 43,113.91

$ 6,065,461.49 $ 4,404,703.52 $ 10,470,165.01 $ 9,166.67 $ 400,320,458.16 $ 43,671.32

$ 6,143,880.34 $ 4,395,059.04 $ 10,538,939.38 $ 9,027.78 $ 399,352,222.09 $ 44,235.94

$ 6,223,313.05 $ 4,384,428.92 $ 10,607,741.97 $ 8,888.89 $ 398,292,035.23 $ 44,807.85

$ 6,303,772.73 $ 4,372,789.29 $ 10,676,562.01 $ 8,750.00 $ 397,137,681.80 $ 45,387.16

$ 6,385,272.65 $ 4,360,115.81 $ 10,745,388.46 $ 8,611.11 $ 395,886,904.09 $ 45,973.96

$ 6,467,826.26 $ 4,346,383.71 $ 10,814,209.97 $ 8,472.22 $ 394,537,401.78 $ 46,568.35

$ 6,551,447.19 $ 4,331,567.72 $ 10,883,014.91 $ 8,333.33 $ 393,086,831.16 $ 47,170.42

$ 6,636,149.23 $ 4,315,642.12 $ 10,951,791.35 $ 8,194.44 $ 391,532,804.42 $ 47,780.27

$ 6,721,946.36 $ 4,298,580.69 $ 11,020,527.05 $ 8,055.56 $ 389,872,888.93 $ 48,398.01

$ 6,808,852.74 $ 4,280,356.73 $ 11,089,209.47 $ 7,916.67 $ 388,104,606.42 $ 49,023.74

$ 6,896,882.72 $ 4,260,943.02 $ 11,157,825.73 $ 7,777.78 $ 386,225,432.24 $ 49,657.56

$ 6,986,050.81 $ 4,240,311.84 $ 11,226,362.65 $ 7,638.89 $ 384,232,794.59 $ 50,299.57

$ 7,076,371.74 $ 4,218,434.97 $ 11,294,806.70 $ 7,500.00 $ 382,124,073.70 $ 50,949.88

$ 7,167,860.40 $ 4,195,283.63 $ 11,363,144.03 $ 7,361.11 $ 379,896,601.02 $ 51,608.59

$ 7,260,531.89 $ 4,170,828.54 $ 11,431,360.43 $ 7,222.22 $ 377,547,658.40 $ 52,275.83

$ 7,354,401.51 $ 4,145,039.85 $ 11,499,441.36 $ 7,083.33 $ 375,074,477.25 $ 52,951.69

$ 7,449,484.75 $ 4,117,887.16 $ 11,567,371.91 $ 6,944.44 $ 372,474,237.72 $ 53,636.29

$ 7,545,797.30 $ 4,089,339.51 $ 11,635,136.81 $ 6,805.56 $ 369,744,067.79 $ 54,329.74

$ 7,643,355.05 $ 4,059,365.38 $ 11,702,720.43 $ 6,666.67 $ 366,881,042.41 $ 55,032.16

$ 7,742,174.10 $ 4,027,932.65 $ 11,770,106.75 $ 6,527.78 $ 363,882,182.64 $ 55,743.65

$ 7,842,270.75 $ 3,995,008.61 $ 11,837,279.36 $ 6,388.89 $ 360,744,454.70 $ 56,464.35

$ 7,943,661.53 $ 3,960,559.96 $ 11,904,221.49 $ 6,250.00 $ 357,464,769.07 $ 57,194.36

$ 8,046,363.17 $ 3,924,552.78 $ 11,970,915.95 $ 6,111.11 $ 354,039,979.55 $ 57,933.81

$ 8,150,392.61 $ 3,886,952.52 $ 12,037,345.13 $ 5,972.22 $ 350,466,882.34 $ 58,682.83

$ 8,255,767.02 $ 3,847,724.01 $ 12,103,491.04 $ 5,833.33 $ 346,742,215.03 $ 59,441.52

$ 8,362,503.80 $ 3,806,831.44 $ 12,169,335.24 $ 5,694.44 $ 342,862,655.64 $ 60,210.03

$ 8,470,620.54 $ 3,764,238.34 $ 12,234,858.88 $ 5,555.56 $ 338,824,821.64 $ 60,988.47

$ 8,580,135.10 $ 3,719,907.55 $ 12,300,042.65 $ 5,416.67 $ 334,625,268.92 $ 61,776.97

$ 8,691,065.55 $ 3,673,801.29 $ 12,364,866.83 $ 5,277.78 $ 330,260,490.78 $ 62,575.67

$ 8,803,430.19 $ 3,625,881.03 $ 12,429,311.22 $ 5,138.89 $ 325,726,916.86 $ 63,384.70

$ 8,917,247.56 $ 3,576,107.60 $ 12,493,355.16 $ 5,000.00 $ 321,020,912.11 $ 64,204.18

$ 9,032,536.45 $ 3,524,441.07 $ 12,556,977.52 $ 4,861.11 $ 316,138,775.70 $ 65,034.26

$ 9,149,315.88 $ 3,470,840.81 $ 12,620,156.69 $ 4,722.22 $ 311,076,739.92 $ 65,875.07

$ 9,267,605.12 $ 3,415,265.47 $ 12,682,870.60 $ 4,583.33 $ 305,830,969.09 $ 66,726.76

$ 9,387,423.70 $ 3,357,672.93 $ 12,745,096.63 $ 4,444.44 $ 300,397,558.41 $ 67,589.45

$ 9,508,791.38 $ 3,298,020.32 $ 12,806,811.70 $ 4,305.56 $ 294,772,532.82 $ 68,463.30

$ 9,631,728.20 $ 3,236,264.00 $ 12,867,992.19 $ 4,166.67 $ 288,951,845.85 $ 69,348.44

$ 9,756,254.43 $ 3,172,359.54 $ 12,928,613.97 $ 4,027.78 $ 282,931,378.43 $ 70,245.03

$ 9,882,390.63 $ 3,106,261.72 $ 12,988,652.35 $ 3,888.89 $ 276,706,937.67 $ 71,153.21

$ 10,010,157.62 $ 3,037,924.50 $ 13,048,082.12 $ 3,750.00 $ 270,274,255.67 $ 72,073.13

$ 10,139,576.47 $ 2,967,301.04 $ 13,106,877.51 $ 3,611.11 $ 263,628,988.25 $ 73,004.95

$ 10,270,668.55 $ 2,894,343.63 $ 13,165,012.18 $ 3,472.22 $ 256,766,713.74 $ 73,948.81

$ 10,403,455.49 $ 2,819,003.74 $ 13,222,459.22 $ 3,333.33 $ 249,682,931.64 $ 74,904.88

$ 10,537,959.19 $ 2,741,231.94 $ 13,279,191.13 $ 3,194.44 $ 242,373,061.37 $ 75,873.31

$ 10,674,201.86 $ 2,660,977.96 $ 13,335,179.82 $ 3,055.56 $ 234,832,440.92 $ 76,854.25

$ 10,812,205.98 $ 2,578,190.60 $ 13,390,396.58 $ 2,916.67 $ 227,056,325.54 $ 77,847.88

$ 10,951,994.32 $ 2,492,817.78 $ 13,444,812.10 $ 2,777.78 $ 219,039,886.34 $ 78,854.36

$ 11,093,589.94 $ 2,404,806.48 $ 13,498,396.43 $ 2,638.89 $ 210,778,208.95 $ 79,873.85

$ 11,237,016.23 $ 2,314,102.75 $ 13,551,118.98 $ 2,500.00 $ 202,266,292.10 $ 80,906.52

$ 11,382,296.83 $ 2,220,651.68 $ 13,602,948.51 $ 2,361.11 $ 193,499,046.17 $ 81,952.54

$ 11,529,455.74 $ 2,124,397.38 $ 13,653,853.12 $ 2,222.22 $ 184,471,291.78 $ 83,012.08

$ 11,678,517.22 $ 2,025,283.00 $ 13,703,800.22 $ 2,083.33 $ 175,177,758.30 $ 84,085.32

$ 11,829,505.88 $ 1,923,250.67 $ 13,752,756.56 $ 1,944.44 $ 165,613,082.36 $ 85,172.44

$ 11,982,446.64 $ 1,818,241.51 $ 13,800,688.15 $ 1,805.56 $ 155,771,806.34 $ 86,273.62

$ 12,137,364.73 $ 1,710,195.60 $ 13,847,560.33 $ 1,666.67 $ 145,648,376.79 $ 87,389.03

$ 12,294,285.72 $ 1,599,051.97 $ 13,893,337.69 $ 1,527.78 $ 135,237,142.94 $ 88,518.86

$ 12,453,235.50 $ 1,484,748.57 $ 13,937,984.07 $ 1,388.89 $ 124,532,355.03 $ 89,663.30

$ 12,614,240.31 $ 1,367,222.29 $ 13,981,462.60 $ 1,250.00 $ 113,528,162.77 $ 90,822.53

$ 12,777,326.70 $ 1,246,408.89 $ 14,023,735.59 $ 1,111.11 $ 102,218,613.63 $ 91,996.75

$ 12,942,521.60 $ 1,122,243.03 $ 14,064,764.63 $ 972.22 $ 90,597,651.22 $ 93,186.16

$ 13,109,852.27 $ 994,658.20 $ 14,104,510.47 $ 833.33 $ 78,659,113.59 $ 94,390.94

$ 13,279,346.31 $ 863,586.76 $ 14,142,933.07 $ 694.44 $ 66,396,731.53 $ 95,611.29

$ 13,451,031.69 $ 728,959.89 $ 14,179,991.58 $ 555.56 $ 53,804,126.77 $ 96,847.43

$ 13,624,936.76 $ 590,707.54 $ 14,215,644.30 $ 416.67 $ 40,874,810.27 $ 98,099.54

$ 13,801,090.20 $ 448,758.49 $ 14,249,848.69 $ 277.78 $ 27,602,180.39 $ 99,367.85

$ 13,979,521.08 $ 303,040.25 $ 14,282,561.33 $ 138.89 $ 13,979,521.08 $ 100,652.55

$ 14,160,258.85 $ 153,479.09 $ 14,313,737.95 $ - $ - $ 101,953.86

$ 1,633,971,901.15

$500,000,000.00

$400,000,000.00

$300,000,000.00

$200,000,000.00

$100,000,000.00

0.225225225

slario

vr vivienda

$ 2,089,779.23 $ 72,890,490.42

$ 2,089,779.23 $ 74,382,330.31

$ 2,089,779.23 $ 75,904,703.48

$ 2,089,779.23 $ 77,458,234.86

$ 2,089,779.23 $ 79,043,562.17

$ 2,089,779.23 $ 80,661,336.15

$ 2,089,779.23 $ 82,312,220.89

$ 2,089,779.23 $ 83,996,894.08

$ 2,089,779.23 $ 85,716,047.24

$ 2,089,779.23 $ 87,470,386.08

$ 2,089,779.23 $ 89,260,630.73

$ 2,089,779.23 $ 91,087,516.09

$ 2,560,450.23 $ 92,951,792.06

$ 2,560,450.23 $ 94,854,223.92

$ 2,560,450.23 $ 96,795,592.59

$ 2,560,450.23 $ 98,776,695.00

$ 2,560,450.23 $ 100,798,344.36

$ 2,560,450.23 $ 102,861,370.56

$ 2,560,450.23 $ 104,966,620.43

$ 2,560,450.23 $ 107,114,958.17

$ 2,560,450.23 $ 109,307,265.64

$ 2,560,450.23 $ 111,544,442.78

$ 2,560,450.23 $ 113,827,407.93

$ 2,560,450.23 $ 116,157,098.22

$ 3,137,128.21 $ 118,534,469.96

$ 3,137,128.21 $ 120,960,499.06

$ 3,137,128.21 $ 123,436,181.36 $450,000,000.00

$ 3,137,128.21 $ 125,962,533.13

$400,000,000.00

saldo









$ 3,137,128.21 $ 128,540,591.39

$ 3,137,128.21 $ 131,171,414.43 $350,000,000.00

$ 3,137,128.21 $ 133,856,082.18 $300,000,000.00

$

$

3,137,128.21

3,137,128.21

$

$

136,595,696.65

139,391,382.45

$250,000,000.00

$ 3,137,128.21 $ 142,244,287.17 $200,000,000.00

$ 3,137,128.21 $ 145,155,581.92 $150,000,000.00

$

$

3,137,128.21

3,843,688.62

$

$

148,126,461.74

151,158,146.16 $100,000,000.00

$ 3,843,688.62 $ 154,251,879.65 $50,000,000.00

$ 3,843,688.62 $ 157,408,932.18

$ 3,843,688.62 $ 160,630,599.68

$ 3,843,688.62 $ 163,918,204.61

$ 3,843,688.62 $ 167,273,096.51

$ 3,843,688.62 $ 170,696,652.54

$ 3,843,688.62 $ 174,190,278.03

$ 3,843,688.62 $ 177,755,407.08

$ 3,843,688.62 $ 181,393,503.15

$ 3,843,688.62 $ 185,106,059.64

$ 3,843,688.62 $ 188,894,600.53

$ 4,709,384.25 $ 192,760,680.98

$ 4,709,384.25 $ 196,705,887.97

$ 4,709,384.25 $ 200,731,840.99

$ 4,709,384.25 $ 204,840,192.65

$ 4,709,384.25 $ 209,032,629.39

$ 4,709,384.25 $ 213,310,872.18

$ 4,709,384.25 $ 217,676,677.18

$ 4,709,384.25 $ 222,131,836.53

$ 4,709,384.25 $ 226,678,179.03

$ 4,709,384.25 $ 231,317,570.91

$ 4,709,384.25 $ 236,051,916.60

$ 4,709,384.25 $ 240,883,159.50

$ 5,770,056.38 $ 245,813,282.81

$ 5,770,056.38 $ 250,844,310.29

$ 5,770,056.38 $ 255,978,307.14

$ 5,770,056.38 $ 261,217,380.81

$ 5,770,056.38 $ 266,563,681.90

$ 5,770,056.38 $ 272,019,405.01

$ 5,770,056.38 $ 277,586,789.68

$ 5,770,056.38 $ 283,268,121.27

$ 5,770,056.38 $ 289,065,731.90

$ 5,770,056.38 $ 294,982,001.46

$ 5,770,056.38 $ 301,019,358.51

$ 5,770,056.38 $ 307,180,281.33

$ 7,069,618.63 $ 313,467,298.94

$ 7,069,618.63 $ 319,882,992.09

$ 7,069,618.63 $ 326,429,994.38

$ 7,069,618.63 $ 333,110,993.28

$ 7,069,618.63 $ 339,928,731.29

$ 7,069,618.63 $ 346,886,007.03

$ 7,069,618.63 $ 353,985,676.39

$ 7,069,618.63 $ 361,230,653.74

$ 7,069,618.63 $ 368,623,913.07

$ 7,069,618.63 $ 376,168,489.24

$ 7,069,618.63 $ 383,867,479.25

$ 7,069,618.63 $ 391,724,043.45

$ 8,661,875.08 $ 399,741,406.89

$ 8,661,875.08 $ 407,922,860.64

$ 8,661,875.08 $ 416,271,763.10

$ 8,661,875.08 $ 424,791,541.43

$ 8,661,875.08 $ 433,485,692.92

$ 8,661,875.08 $ 442,357,786.44

$ 8,661,875.08 $ 451,411,463.91

$ 8,661,875.08 $ 460,650,441.78

$ 8,661,875.08 $ 470,078,512.57

$ 8,661,875.08 $ 479,699,546.42

$ 8,661,875.08 $ 489,517,492.68

$ 8,661,875.08 $ 499,536,381.53

$ 10,612,747.84 $ 509,760,325.63

$ 10,612,747.84 $ 520,193,521.83

$ 10,612,747.84 $ 530,840,252.85

$ 10,612,747.84 $ 541,704,889.09

$ 10,612,747.84 $ 552,791,890.38

$ 10,612,747.84 $ 564,105,807.84

$ 10,612,747.84 $ 575,651,285.73

$ 10,612,747.84 $ 587,433,063.36

$ 10,612,747.84 $ 599,455,977.06

$ 10,612,747.84 $ 611,724,962.12

$ 10,612,747.84 $ 624,245,054.85

$ 10,612,747.84 $ 637,021,394.64

$ 13,003,006.36 $ 650,059,226.07

$ 13,003,006.36 $ 663,363,901.04

$ 13,003,006.36 $ 676,940,881.00

$ 13,003,006.36 $ 690,795,739.20

$ 13,003,006.36 $ 704,934,162.91

$ 13,003,006.36 $ 719,361,955.85

$ 13,003,006.36 $ 734,085,040.49

$ 13,003,006.36 $ 749,109,460.53

$ 13,003,006.36 $ 764,441,383.36

$ 13,003,006.36 $ 780,087,102.60

$ 13,003,006.36 $ 796,053,040.67

$ 13,003,006.36 $ 812,345,751.46

$ 15,931,611.40 $ 828,971,922.97

$ 15,931,611.40 $ 845,938,380.10

$ 15,931,611.40 $ 863,252,087.44

$ 15,931,611.40 $ 880,920,152.10

$ 15,931,611.40 $ 898,949,826.67

$ 15,931,611.40 $ 917,348,512.17

$ 15,931,611.40 $ 936,123,761.10

$ 15,931,611.40 $ 955,283,280.53

$ 15,931,611.40 $ 974,834,935.27

$ 15,931,611.40 $ 994,786,751.11

$ 15,931,611.40 $ 1,015,146,918.08

$ 15,931,611.40 $ 1,035,923,793.86

$ 19,519,812.17 $ 1,057,125,907.18

$ 19,519,812.17 $ 1,078,761,961.29

$ 19,519,812.17 $ 1,100,840,837.63

$ 19,519,812.17 $ 1,123,371,599.37

$ 19,519,812.17 $ 1,146,363,495.18

$ 19,519,812.17 $ 1,169,825,963.04

$ 19,519,812.17 $ 1,193,768,634.09

$ 19,519,812.17 $ 1,218,201,336.56

$ 19,519,812.17 $ 1,243,134,099.89

$ 19,519,812.17 $ 1,268,577,158.73

$ 19,519,812.17 $ 1,294,540,957.25

$ 19,519,812.17 $ 1,321,036,153.35

$ 23,916,166.26 $ 1,348,073,623.07

$ 23,916,166.26 $ 1,375,664,465.06

$ 23,916,166.26 $ 1,403,820,005.11

$ 23,916,166.26 $ 1,432,551,800.81

$ 23,916,166.26 $ 1,461,871,646.33

$ 23,916,166.26 $ 1,491,791,577.19

$ 23,916,166.26 $ 1,522,323,875.27

$ 23,916,166.26 $ 1,553,481,073.79

$ 23,916,166.26 $ 1,585,275,962.51

$ 23,916,166.26 $ 1,617,721,592.96

$ 23,916,166.26 $ 1,650,831,283.77

$ 23,916,166.26 $ 1,684,618,626.18

$ 29,302,690.19 $ 1,719,097,489.60

$ 29,302,690.19 $ 1,754,282,027.29

$ 29,302,690.19 $ 1,790,186,682.19

$ 29,302,690.19 $ 1,826,826,192.84

$ 29,302,690.19 $ 1,864,215,599.44

$ 29,302,690.19 $ 1,902,370,250.02

$ 29,302,690.19 $ 1,941,305,806.70

$ 29,302,690.19 $ 1,981,038,252.21

$ 29,302,690.19 $ 2,021,583,896.34

$ 29,302,690.19 $ 2,062,959,382.73

$ 29,302,690.19 $ 2,105,181,695.66

$ 29,302,690.19 $ 2,148,268,166.99

$ 35,902,395.19 $ 2,192,236,483.36

$ 35,902,395.19 $ 2,237,104,693.35

$ 35,902,395.19 $ 2,282,891,214.99

$ 35,902,395.19 $ 2,329,614,843.21

$ 35,902,395.19 $ 2,377,294,757.67

$ 35,902,395.19 $ 2,425,950,530.54

$ 35,902,395.19 $ 2,475,602,134.59

$ 35,902,395.19 $ 2,526,269,951.35

$ 35,902,395.19 $ 2,577,974,779.52

$ 35,902,395.19 $ 2,630,737,843.48

$ 35,902,395.19 $ 2,684,580,801.98

$ 35,902,395.19 $ 2,739,525,757.10

$ 43,988,520.23 $ 2,795,595,263.24

$ 43,988,520.23 $ 2,852,812,336.44

$ 43,988,520.23 $ 2,911,200,463.79

$ 43,988,520.23 $ 2,970,783,613.12

$ 43,988,520.23 $ 3,031,586,242.78

$ 43,988,520.23 $ 3,093,633,311.69

$ 43,988,520.23 $ 3,156,950,289.65

$ 43,988,520.23 $ 3,221,563,167.69

$ 43,988,520.23 $ 3,287,498,468.84

$ 43,988,520.23 $ 3,354,783,258.96

$ 43,988,520.23 $ 3,423,445,157.84

$ 43,988,520.23 $ 3,493,512,350.60

$ 53,895,844.61 $ 3,565,013,599.20

$ 53,895,844.61 $ 3,637,978,254.26

$ 53,895,844.61 $ 3,712,436,267.12

$ 53,895,844.61 $ 3,788,418,202.14

$ 53,895,844.61 $ 3,865,955,249.23

$ 53,895,844.61 $ 3,945,079,236.67

$ 53,895,844.61 $ 4,025,822,644.14

$ 53,895,844.61 $ 4,108,218,616.10

$ 53,895,844.61 $ 4,192,300,975.36

$ 53,895,844.61 $ 4,278,104,236.99

$ 53,895,844.61 $ 4,365,663,622.46

$ 53,895,844.61 $ 4,455,015,074.13

$ 66,034,548.35 $ 4,546,195,269.97

$ 66,034,548.35 $ 4,639,241,638.65

$ 66,034,548.35 $ 4,734,192,374.87

$ 66,034,548.35 $ 4,831,086,455.07

$ 66,034,548.35 $ 4,929,963,653.42

$ 66,034,548.35 $ 5,030,864,558.11

$ 66,034,548.35 $ 5,133,830,588.09

$ 66,034,548.35 $ 5,238,904,009.99

$ 66,034,548.35 $ 5,346,127,955.51

$ 66,034,548.35 $ 5,455,546,439.15

$ 66,034,548.35 $ 5,567,204,376.21

$ 66,034,548.35 $ 5,681,147,601.29

$ 80,907,194.37 $ 5,797,422,887.06

$ 80,907,194.37 $ 5,916,077,963.52

$ 80,907,194.37 $ 6,037,161,537.50

$ 80,907,194.37 $ 6,160,723,312.75

$ 80,907,194.37 $ 6,286,814,010.28

$ 80,907,194.37 $ 6,415,485,389.20

$ 80,907,194.37 $ 6,546,790,267.96

$ 80,907,194.37 $ 6,680,782,546.07

$ 80,907,194.37 $ 6,817,517,226.15

$ 80,907,194.37 $ 6,957,050,436.59

$ 80,907,194.37 $ 7,099,439,454.52

$ 80,907,194.37 $ 7,244,742,729.39

$ 99,129,535.45 $ 7,393,019,906.88

$ 99,129,535.45 $ 7,544,331,853.48

$ 99,129,535.45 $ 7,698,740,681.38

$ 99,129,535.45 $ 7,856,309,774.06

$ 99,129,535.45 $ 8,017,103,812.21

$ 99,129,535.45 $ 8,181,188,800.37

$ 99,129,535.45 $ 8,348,632,093.97

$ 99,129,535.45 $ 8,519,502,426.99

$ 99,129,535.45 $ 8,693,869,940.20

$ 99,129,535.45 $ 8,871,806,209.90

$ 99,129,535.45 $ 9,053,384,277.37

$ 99,129,535.45 $ 9,238,678,678.78

$ 121,456,007.40 $ 9,427,765,475.85

$ 121,456,007.40 $ 9,620,722,287.03

$ 121,456,007.40 $ 9,817,628,319.37

$ 121,456,007.40 $ 10,018,564,401.06

$ 121,456,007.40 $ 10,223,613,014.58

$ 121,456,007.40 $ 10,432,858,330.56

$ 121,456,007.40 $ 10,646,386,242.35

$ 121,456,007.40 $ 10,864,284,401.26

$ 121,456,007.40 $ 11,086,642,252.56

$ 121,456,007.40 $ 11,313,551,072.18

$ 121,456,007.40 $ 11,545,104,004.16

$ 121,456,007.40 $ 11,781,396,098.93

$ 148,810,964.02 $ 12,022,524,352.31

$ 148,810,964.02 $ 12,268,587,745.30

$ 148,810,964.02 $ 12,519,687,284.75

$ 148,810,964.02 $ 12,775,926,044.77

$ 148,810,964.02 $ 13,037,409,209.13

$ 148,810,964.02 $ 13,304,244,114.33

$ 148,810,964.02 $ 13,576,540,293.73

$ 148,810,964.02 $ 13,854,409,522.51

$ 148,810,964.02 $ 14,137,965,863.52

$ 148,810,964.02 $ 14,427,325,714.11

$ 148,810,964.02 $ 14,722,607,853.95

$ 148,810,964.02 $ 15,023,933,493.73

$ 182,326,946.91 $ 15,331,426,324.95

$ 182,326,946.91 $ 15,645,212,570.70

$ 182,326,946.91 $ 15,965,421,037.44

$ 182,326,946.91 $ 16,292,183,167.91

$ 182,326,946.91 $ 16,625,633,095.07

$ 182,326,946.91 $ 16,965,907,697.15

$ 182,326,946.91 $ 17,313,146,653.86

$ 182,326,946.91 $ 17,667,492,503.71

$ 182,326,946.91 $ 18,029,090,702.53

$ 182,326,946.91 $ 18,398,089,683.18

$ 182,326,946.91 $ 18,774,640,916.46

$ 182,326,946.91 $ 19,158,898,973.31

$ 223,391,574.59 $ 19,551,021,588.26

$ 223,391,574.59 $ 19,951,169,724.16

$ 223,391,574.59 $ 20,359,507,638.28

$ 223,391,574.59 $ 20,776,202,949.71

$ 223,391,574.59 $ 21,201,426,708.17

$ 223,391,574.59 $ 21,635,353,464.24

$ 223,391,574.59 $ 22,078,161,341.02

$ 223,391,574.59 $ 22,530,032,107.21

$ 223,391,574.59 $ 22,991,151,251.74

$ 223,391,574.59 $ 23,461,708,059.95

$ 223,391,574.59 $ 23,941,895,691.21

$ 223,391,574.59 $ 24,431,911,258.31

$ 273,704,992.29 $ 24,931,955,908.27

$ 273,704,992.29 $ 25,442,234,905.00

$ 273,704,992.29 $ 25,962,957,713.50

$ 273,704,992.29 $ 26,494,338,085.87

$ 273,704,992.29 $ 27,036,594,149.02

$ 273,704,992.29 $ 27,589,948,494.27

$ 273,704,992.29 $ 28,154,628,268.66

$ 273,704,992.29 $ 28,730,865,268.25

$ 273,704,992.29 $ 29,318,896,033.19

$ 273,704,992.29 $ 29,918,961,944.91

$ 273,704,992.29 $ 30,531,309,325.14

$ 273,704,992.29 $ 31,156,189,537.06

$ 335,350,260.82 $ 31,793,859,088.43

$ 335,350,260.82 $ 32,444,579,736.97

$ 335,350,260.82 $ 33,108,618,597.72

$ 335,350,260.82 $ 33,786,248,252.74

$ 335,350,260.82 $ 34,477,746,863.01

$ 335,350,260.82 $ 35,183,398,282.56

$ 335,350,260.82 $ 35,903,492,175.04

$ 335,350,260.82 $ 36,638,324,132.61

$ 335,350,260.82 $ 37,388,195,797.28

$ 335,350,260.82 $ 38,153,414,984.71

$ 335,350,260.82 $ 38,934,295,810.58

$ 335,350,260.82 $ 39,731,158,819.55

$ 410,879,598.85 $ 40,544,331,116.83

$ 410,879,598.85 $ 41,374,146,502.41

$ 410,879,598.85 $ 42,220,945,608.17

$ 410,879,598.85 $ 43,085,076,037.62

$ 410,879,598.85 $ 43,966,892,508.63

$ 410,879,598.85 $ 44,866,756,999.06

$ 410,879,598.85 $ 45,785,038,895.29

$ 410,879,598.85 $ 46,722,115,143.89

$ 410,879,598.85 $ 47,678,370,406.35

$ 410,879,598.85 $ 48,654,197,216.98

$ 410,879,598.85 $ 49,649,996,144.03

$ 410,879,598.85 $ 50,666,175,954.12

$ 503,420,049.04 $ 51,703,153,780.06

$ 503,420,049.04 $ 52,761,355,292.04

$ 503,420,049.04 $ 53,841,214,872.40

$ 503,420,049.04 $ 54,943,175,793.92

$ 503,420,049.04 $ 56,067,690,401.78

$ 503,420,049.04 $ 57,215,220,299.25

$ 503,420,049.04 $ 58,386,236,537.19

$ 503,420,049.04 $ 59,581,219,807.36

$ 503,420,049.04 $ 60,800,660,639.81

$ 503,420,049.04 $ 62,045,059,604.18

$ 503,420,049.04 $ 63,314,927,515.20

$ 503,420,049.04 $ 64,610,785,642.40

$ 616,802,942.96 $ 65,933,165,924.03

$ 616,802,942.96 $ 67,282,611,185.48

$ 616,802,942.96 $ 68,659,675,362.06

$ 616,802,942.96 $ 70,064,923,726.39

$ 616,802,942.96 $ 71,498,933,120.46

$ 616,802,942.96 $ 72,962,292,192.42

$ 616,802,942.96 $ 74,455,601,638.19

$ 616,802,942.96 $ 75,979,474,448.04

$ 616,802,942.96 $ 77,534,536,158.25

$ 616,802,942.96 $ 79,121,425,107.85

$ 616,802,942.96 $ 80,740,792,700.69

$ 616,802,942.96 $ 82,393,303,672.81

$ 755,722,524.71 $ 84,079,636,365.29

$ 755,722,524.71 $ 85,800,483,002.75

$ 755,722,524.71 $ 87,556,549,977.47

$ 755,722,524.71 $ 89,348,558,139.37

$ 755,722,524.71 $ 91,177,243,091.91

$ 755,722,524.71 $ 93,043,355,494.03

$ 755,722,524.71 $ 94,947,661,368.34

$ 755,722,524.71 $ 96,890,942,415.49

$ 755,722,524.71 $ 98,873,996,335.13

$ 755,722,524.71 $ 100,897,637,153.30

$ 755,722,524.71 $ 102,962,695,556.61

$ 755,722,524.71 $ 105,070,019,233.21

sdo fin





$500,000,000.00

$400,000,000.00

$300,000,000.00

sdo fin

$200,000,000.00

$100,000,000.00

$-

1 70 139 208 277 346









Saldo final abono constante en UPAC









50,000,000.00

00,000,000.00

50,000,000.00

00,000,000.00

50,000,000.00

00,000,000.00

50,000,000.00

00,000,000.00

50,000,000.00

$-

0 43 86 129 172 215 258 301

0 43 86 129 172 215 258 301







mes

te en UPAC









301 344 387

301 344 387

BONOS





Las celdas que tienen un triángulo rojo en la celda superior

derecha tienen un comentario explicativo. Si se para encima de

ellas verá el comentario. También lo puede ver si va a menú y en

Ver escoge Comentarios; estos se pueden mover con el cursor.

El texto de este ejemplo se encuentra en el ejercicio 40 del capítulo 2 de Decisiones de Inversión

Vr nominal del

DTF 26.20% bono 100,000.00

Puntos adicionales TA 3.00%

Tasa de Tasa de Tasa de

interés interés interés

nominal anual periodica efectiva anual



ta

tv

sa

sv

Flujos de caja para las diferentes formas de liquidación

Períodos ta tv sa sv

0

1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18

19

20









Página 72

BONOS





Tasa de interés

peródica que paga

el bono, vencida









tasa de equivalencia



anual 35.00%

tasa de equivalencia tasa de

equivalencia

trimestral semestral

Valor del bono

Inversión

Valor Neto









Página 73

BONOS





Las celdas que tienen un triángulo rojo en la celda superi

ncima de derecha tienen un comentario explicativo. Si se para encim

menú y en ellas verá el comentario. También lo puede ver si va a men

Ver escoge Comentarios; estos se pueden mover con el curso

Decisiones de Inversión El texto de este ejemplo se encuentra en el ejercicio 40 del capítulo 2 de Decis

Vr nominal del

DTF 26.20% bono

Puntos adicionales TA 3.00%

Tasa de interés Tasa de interés

nominal anual periodica





29.20% ta 7.30%

31.50% tv 7.87%

28.13% sa 14.07%

32.74% sv 16.37%

Flujos de caja para las diferentes formas de liquidación

Períodos ta tv sa

0 - 92,700.00 - 100,000.00 - 85,932.90

1 7,300.00 7,874.87 14,067.10

2 7,300.00 7,874.87 14,067.10

3 7,300.00 7,874.87 14,067.10

4 7,300.00 7,874.87 14,067.10

5 7,300.00 7,874.87 14,067.10

6 7,300.00 7,874.87 14,067.10

7 7,300.00 7,874.87 14,067.10

8 7,300.00 7,874.87 14,067.10

9 7,300.00 7,874.87 14,067.10

10 7,300.00 7,874.87 100,000.00

11 7,300.00 7,874.87

12 7,300.00 7,874.87

13 7,300.00 7,874.87

14 7,300.00 7,874.87

15 7,300.00 7,874.87

16 7,300.00 7,874.87

17 7,300.00 7,874.87

18 7,300.00 7,874.87

19 7,300.00 7,874.87

20 100,000.00 107,874.87









Página 74

BONOS





Tasa de

interés

peródica

que paga

el bono,

vencida 7.87% 7.87% 16.37%

tasa de

equivalenc

ia anual 35.00%

tasa de tasa de

equivalenc

equivalencia

ia

trimestral 7.79% semestral 16.19%

Valor del bono $100,773.14 $100,834.02 $100,743.86

Inversión - 100,000.00 - 100,000.00 - 100,000.00

Valor Neto 773.14 834.02 743.86









Página 75

BONOS





o en la celda superior

vo. Si se para encima de

uede ver si va a menú y en

n mover con el cursor.

40 del capítulo 2 de Decisiones de Inversión



100,000.00



Tasa de

interés

efectiva anual





35.42%





de liquidación

sv

- 100,000.00

16,369.87

16,369.87

16,369.87

16,369.87

16,369.87

16,369.87

16,369.87

16,369.87

16,369.87

116,369.87









Página 76

BONOS









16.37%









$100,865.63

- 100,000.00

865.63









Página 77

MATRICULA





Las celdas que tienen un triángulo rojo en la celda superior

derecha tienen un comentario explicativo. Si se para encima de

ellas verá el comentario. También lo puede ver si va a menú y en

Ver escoge Comentarios; estos se pueden mover con el cursor.

VR MATR HOY

Un padre de familia quiere ahorrar para pagar la 1,200

matrícula de su hijo cuando vaya a la Universidad.

AÑO AUMENTO DE FACTOR DE VALOR DE LA TASAS DE FACTOR DE AHORRO FLUJO NETO

LA AUMENTO DE MATRICULA INTERES DE VALOR

MATRÍCULA LA AHORRO PRESENTE

MATRICULA (VP DE $1)

1 25% 30%

2 22% 29%

3 19% 28%

4 16% 27%

5 17% 26%

6 18% 25%

7 19% 24%

8 20% 23%

9 21% 22%

10 22% 21%

11 23% 20%

VPN

VFN



Cuando haya terminado de reproducir los datos de la derecha,encuentre lo que debe ahorrar









Página 78

MATRICULA





Las celdas que tienen un triángulo rojo en la celd

derecha tienen un comentario explicativo. Si se pa

ellas verá el comentario. También lo puede ver si

Ver escoge Comentarios; estos se pueden mover con

Un padre de familia quiere ahorrar para pagar la

matrícula de su hijo cuando vaya a la Universidad.

VP FLUJO VF del flujo aumento de la AÑO AUMENTO DE FACTOR DE

NETO neto cuota LA MATRÍCULA AUMENTO DE

LA MATRICULA



1 25% 1.25

2 22% 1.525

3 19% 1.81475

4 16% 2.10511

5 17% 2.4629787

6 18% 2.90631487

7 19% 3.45851469

8 20% 4.15021763

9 21% 5.02176333

10 22% 6.12655126

11 23% 7.53565805









Página 79

MATRICULA





un triángulo rojo en la celda superior

entario explicativo. Si se para encima de

rio. También lo puede ver si va a menú y en

s; estos se pueden mover con el cursor.

VR MATR HOY

orrar para pagar la 1,200

aya a la Universidad.

VALOR DE LA TASAS DE FACTOR DE AHORRO FLUJO NETO VP FLUJO VF del flujo

MATRICULA INTERES DE VALOR NETO neto

AHORRO PRESENTE (VP

DE $1)

30% 0.76923077 - 1.00 - 1.00 -0.77 -8.92

29% 0.59630292 - 1.00 - 1.00 -0.60 -6.92

28% 0.46586166 - 1.00 - 1.00 -0.47 -5.40

27% 0.3668202 - 1.00 - 1.00 -0.37 -4.26

26% 0.29112715 - 1.00 - 1.00 -0.29 -3.38

25% 0.23290172 - 1.00 - 1.00 -0.23 -2.70

4,150 24% 0.18782396 - 1.00 4,149.22 779.32 9,040.61

4,980 23% 0.15270241 4,980.26 760.50 8,822.23

6,026 22% 0.12516591 6,026.12 754.26 8,749.92

7,352 21% 0.1034429 7,351.86 760.50 8,822.23

9,043 20% 0.08620242 9,042.79 779.51 9,042.79

VPN 3831.37 44,446.21

VFN 44446.21









Página 80