Desarrollo de Problemas Corregidos

 

2. Construir la tabla de amortización para los siguientes escenarios. (Los estudiantes se escenarios y coloca en el foro el ejercicio que va a desarrollar de los incisos A, B,

B. El banco B ofrece pagar un crédito de 200.000.000 con un sistema de cuota creciente Amortizando a 100 cuotas cuotas las cuales se van incrementando en el 0.1% cada mes a una tas anual. anu al. Es necesa necesario rio con constru struir ir la la tabl tablaa de de amor amortiza tizació ción n para para este este cas caso o y especi especifica ficarr los los int int este préstamo.

Val alo or inic inicia iall $ 200 200,0 ,00 00, 0,00 000. 0.00 00 interes annual 22.00% interes mensual 1.67% n (meses) 100 Crecimiento 0.10% PERIODO

INTERES 0 1 2 3 4 5 6 7 8 9 10 11 12 13

$ $ $ $ $ $ $ $ $ $ $ $ $

3,341,792.77 3,331,117.79 3,320,197.92 3,309,029.01 3,297,606.84 3,285,927.10 3,273,985.42 3,261,777.37 3,249,298.42 3,236,543.98 3,223,509.38 3,210,189.87 3,196,580.62

$ $ $ $ $ $ $ $ $ $ $ $ $

3,980,670.65 3,984,651.32 3,988,635.97 3,992,624.60 3,996,617.23 4,000,613.85 4,004,614.46 4,008,619.07 4,012,627.69 4,016,640.32 4,020,656.96 4,024,677.62 4,028,702.30

$ $ $ $ $ $ $ $ $ $ $ $ $

638,877.87 653,533.53 668,438.05 683,595.59 699,010.39 714,686.75 730,629.04 746,841.71 763,329.28 780,096.34 797,147.59 814,487.75 832,121.68

SALDO FINAL $ 200,000,000.00 $ 199,361,122.13 $ 198,707,588.60 $ 198,039,150.55 $ 197,355,554.96 $ 196,656,544.57 $ 195,941,857.82 $ 195,211,228.78 $ 194,464,387.08 $ 193,701,057.80 $ 192,920,961.46 $ 192,123,813.87 $ 191,309,326.12 $ 190,477,204.44

14 15 16 17 18 19 20 21 22 23 24 25

$ $ $ $ $ $ $ $ $ $ $ $

3,182,676.73 3,168,473.20 3,153,964.97 3,139,146.86 3,124,013.65 3,108,559.99 3,092,780.46 3,076,669.55 3,060,221.66 3,043,431.08 3,026,292.03 3,008,798.61

$ 4,032,731.00 $ 4,036,763.73 $ 4,040,800.49 $ 4,044,841.29 $ 4,048,886.14 $ 4,052,935.02 $ 4,056,987.96 $ 4,061,044.94 $ 4,065,105.99 $ 4,069,171.10 $ 4,073,240.27 $ 4,077,313.51

$ $ $ $ $ $ $ $ $ $ $ $

850,054.27 868,290.53 886,835.53 905,694.43 924,872.49 944,375.03 964,207.50 984,375.39 1,004,884.33 1,025,740.01 1,046,948.24 1,068,514.90

$ 189,627,150.17 $ 188,758,859.64 $ 187,872,024.11 $ 186,966,329.68 $ 186,041,457.20 $ 185,097,082.16 $ 184,132,874.66 $ 183,148,499.27 $ 182,143,614.94 $ 181,117,874.93 $ 180,070,926.69 $ 179,002,411.79

26 $ 27 $ 28 $

CUOTA

CAPITAL

2,990,944.83 $ 4,081,390.82 $ 1,090,445.99 $ 177,911,965.80 2,972,724.61 $ 4,085,472.21 $ 1,112,747.60 $ 176,799,218.20 2,954,131.75 $ 4,089,557.68 $ 1,135,425.93 $ 175,663,792.27

 

29 30 31 32 33 34 35 36

$ $ $ $ $ $ $ $

2,935,159.96 2,915,802.84 2,896,053.88 2,875,906.46 2,855,353.87 2,834,389.26 2,813,005.67 2,791,196.05

$ 4,093,647.24 $ 4,097,740.89 $ 4,101,838.63 $ 4,105,940.47 $ 4,110,046.41 $ 4,114,156.45 $ 4,118,270.61 $ 4,122,388.88

$ $ $ $ $ $ $ $

1,158,487.28 1,181,938.05 1,205,784.75 1,230,034.00 1,254,692.54 1,279,767.20 1,305,264.94 1,331,192.83

$ 174,505,304.99 $ 173,323,366.93 $ 172,117,582.18 $ 170,887,548.18 $ 169,632,855.64 $ 168,353,088.44 $ 167,047,823.50 $ 165,716,630.67

37 38 39 40 41 42 43 44 45 46 47 48

$ $ $ $ $ $ $ $ $ $ $ $

2,768,953.20 2,746,269.81 2,723,138.45 2,699,551.58 2,675,501.50 2,650,980.42 2,625,980.39 2,600,493.34 2,574,511.06 2,548,025.22 2,521,027.31 2,493,508.73

$ 4,126,511.27 $ 4,130,637.78 $ 4,134,768.42 $ 4,138,903.19 $ 4,143,042.09 $ 4,147,185.13 $ 4,151,332.32 $ 4,155,483.65 $ 4,159,639.13 $ 4,163,798.77 $ 4,167,962.57 $ 4,172,130.53

$ $ $ $ $ $ $ $ $ $ $ $

1,357,558.08 1,384,367.98 1,411,629.97 1,439,351.61 1,467,540.59 1,496,204.71 1,525,351.93 1,554,990.31 1,585,128.07 1,615,773.56 1,646,935.26 1,678,621.80

$ 164,359,072.59 $ 162,974,704.62 $ 161,563,074.65 $ 160,123,723.04 $ 158,656,182.45 $ 157,159,977.74 $ 155,634,625.81 $ 154,079,635.50 $ 152,494,507.43 $ 150,878,733.87 $ 149,231,798.61 $ 147,553,176.81

49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

2,465,460.70 2,436,874.30 2,407,740.48 2,378,050.00 2,347,793.51 2,316,961.47 2,285,544.20 2,253,531.84 2,220,914.40 2,187,681.67 2,153,823.32 2,119,328.82 2,084,187.47 2,048,388.40 2,011,920.53 1,974,772.63 1,936,933.26 1,898,390.79 1,859,133.42 1,819,149.12 1,778,425.67 1,736,950.66 1,694,711.45 1,651,695.21 1,607,888.88

$ 4,176,302.67 $ 4,180,478.97 $ 4,184,659.45 $ 4,188,844.11 $ 4,193,032.95 $ 4,197,225.98 $ 4,201,423.21 $ 4,205,624.63 $ 4,209,830.26 $ 4,214,040.09 $ 4,218,254.13 $ 4,222,472.38 $ 4,226,694.85 $ 4,230,921.55 $ 4,235,152.47 $ 4,239,387.62 $ 4,243,627.01 $ 4,247,870.64 $ 4,252,118.51 $ 4,256,370.63 $ 4,260,627.00 $ 4,264,887.62 $ 4,269,152.51 $ 4,273,421.66 $ 4,277,695.09

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

1,710,841.96 1,743,604.66 1,776,918.97 1,810,794.10 1,845,239.44 1,880,264.51 1,915,879.01 1,952,092.79 1,988,915.86 2,026,358.41 2,064,430.80 2,103,143.56 2,142,507.38 2,182,533.15 2,223,231.94 2,264,615.00 2,306,693.75 2,349,479.84 2,392,985.09 2,437,221.51 2,482,201.33 2,527,936.96 2,574,441.06 2,621,726.45 2,669,806.21

$ 145,842,334.85 $ 144,098,730.18 $ 142,321,811.21 $ 140,511,017.11 $ 138,665,777.67 $ 136,785,513.15 $ 134,869,634.14 $ 132,917,541.35 $ 130,928,625.49 $ 128,902,267.08 $ 126,837,836.28 $ 124,734,692.72 $ 122,592,185.34 $ 120,409,652.19 $ 118,186,420.24 $ 115,921,805.25 $ 113,615,111.49 $ 111,265,631.65 $ 108,872,646.56 $ 106,435,425.05 $ 103,953,223.73 $ 101,425,286.76 $ 98,850,845.70 $ 96,229,119.25 $ 93,559,313.04

74 $ 75 $ 76 $

1,563,279.18 $ 4,281,972.78 $ 2,718,693.60 $ 90,840,619.44 1,517,852.63 $ 4,286,254.75 $ 2,768,402.13 $ 88,072,217.31 1,471,595.50 $ 4,290,541.01 $ 2,818,945.51 $ 85,253,271.80

 

77 78 79 80 81 82 83 84

$ $ $ $ $ $ $ $

1,424,493.84 1,376,533.47 1,327,699.97 1,277,978.68 1,227,354.69 1,175,812.85 1,123,337.75 1,069,913.73

$ 4,294,831.55 $ 4,299,126.38 $ 4,303,425.51 $ 4,307,728.93 $ 4,312,036.66 $ 4,316,348.70 $ 4,320,665.05 $ 4,324,985.71

$ $ $ $ $ $ $ $

2,870,337.71 2,922,592.91 2,975,725.54 3,029,750.25 3,084,681.97 3,140,535.85 3,197,327.29 3,255,071.99

$ $ $ $ $ $ $ $

82,382,934.09 79,460,341.18 76,484,615.64 73,454,865.39 70,370,183.42 67,229,647.57 64,032,320.28 60,777,248.29

85 86 87 88 89 90 91 92 93 94 95 96

$ $ $ $ $ $ $ $ $ $ $ $

1,015,524.85 960,154.92 903,787.48 846,405.78 787,992.82 728,531.28 668,003.57 606,391.81 543,677.80 479,843.06 414,868.79 348,735.87

$ 4,329,310.70 $ 4,333,640.01 $ 4,337,973.65 $ 4,342,311.62 $ 4,346,653.93 $ 4,351,000.59 $ 4,355,351.59 $ 4,359,706.94 $ 4,364,066.65 $ 4,368,430.71 $ 4,372,799.14 $ 4,377,171.94

$ $ $ $ $ $ $ $ $ $ $ $

3,313,785.85 3,373,485.09 3,434,186.17 3,495,905.84 3,558,661.11 3,622,469.31 3,687,348.02 3,753,315.13 3,820,388.85 3,888,587.65 3,957,930.35 4,028,436.07

$ $ $ $ $ $ $ $ $ $ $ $

57,463,462.44 54,089,977.35 50,655,791.17 47,159,885.34 43,601,224.22 39,978,754.92 36,291,406.90 32,538,091.77 28,717,702.92 24,829,115.26 20,871,184.91 16,842,748.84

97 98 99 100

$ $ $ $

281,424.88 212,916.05 143,189.30 72,224.21

$ 4,381,549.12 $ 4,385,930.66 $ 4,390,316.60 $ 4,394,706.91

$ $ $ $

4,100,124.23 4,173,014.61 4,247,127.29 4,322,482.70

$ 12,742,624.61 $ 8,569,610.00 $ 4,322,482.70 $ 0.00

 

dividen los cinco C, D y E)

 

geométricamente. a del 22% efectivo reses pagados en

INTERES ACUM  $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

3,341,792.77 6,672,910.56 9,993,108.48 13,302,137.49 16,599,744.33 19,885,671.43 23,159,656.85 26,421,434.22 29,670,732.64 32,907,276.62 36,130,785.99 39,340,975.86 42,537,556.48 45,720,233.20 48,888,706.41 52,042,671.37 55,181,818.24 58,305,831.88 61,414,391.87 64,507,172.33 67,583,841.88 70,644,063.54 73,687,494.62 76,713,786.65 79,722,585.26

$ 82,713,530.09 $ 85,686,254.70 $ 88,640,386.45

 

 $ 91,575,546.41 $ 94,491,349.24 $ 97,387,403.12 $ 100,263,309.58 $ 103,118,663.45 $ 105,953,052.71 $ 108,766,058.38 $ 111,557,254.43 $ 114,326,207.62 $ 117,072,477.43 $ 119,795,615.88 $ 122,495,167.46 $ 125,170,668.96 $ 127,821,649.38 $ 130,447,629.77 $ 133,048,123.11 $ 135,622,634.18 $ 138,170,659.39 $ 140,691,686.71 $ 143,185,195.44 $ 145,650,656.14 $ 148,087,530.44 $ 150,495,270.92 $ 152,873,320.92 $ 155,221,114.43 $ 157,538,075.90 $ 159,823,620.10 $ 162,077,151.94 $ 164,298,066.34 $ 166,485,748.01 $ 168,639,571.34 $ 170,758,900.16 $ 172,843,087.63 $ 174,891,476.03 $ 176,903,396.56 $ 178,878,169.18 $ 180,815,102.44 $ 182,713,493.23 $ 184,572,626.65 $ 186,391,775.77 $ 188,170,201.44 $ 189,907,152.10 $ 191,601,863.56 $ 193,253,558.77 $ 194,861,447.64 $ 196,424,726.82 $ 197,942,579.45 $ 199,414,174.95

 

 $ 200,838,668.79 $ 202,215,202.26 $ 203,542,902.23 $ 204,820,880.91 $ 206,048,235.60 $ 207,224,048.45 $ 208,347,386.20 $ 209,417,299.93 $ 210,432,824.78 $ 211,392,979.69 $ 212,296,767.17 $ 213,143,172.96 $ 213,931,165.78 $ 214,659,697.06 $ 215,327,700.63 $ 215,934,092.44 $ 216,477,770.24 $ 216,957,613.30 $ 217,372,482.09 $ 217,721,217.96 $ 218,002,642.84 $ 218,215,558.90 $ 218,358,748.20 $ 218,430,972.41

 

3. A continuación, se presentan varios problemas. Es necesario que los estudiantes e studiantes ejercicios ejerc icios y realiza realizan n comentarios comentarios a los los ejercicios ejercicios desarro desarrollado lladoss por sus compañ compañeros eros q re resp spue uest staa a llos os inte interr rrog ogan ante tess pla plant ntea eado dos. s. ((Ca Cada da un uno o ssel elec ecci cion onaa dos dos ej ejer erci cici cios os de lo loss eenu nu en el foro el punto que se compromete a desarrollar)

C. La La comp compañ añía ía F Fer erro roma maqu quin inad ados os d des esea ea reun reunir ir $14 $140. 0.00 000. 0.00 000 0 medi median ante te dep depós ósit itos os men men años en una cuenta cuenta que paga paga el 24% anual anual liquidable liquidable mensualme mensualmente. nte. ¿Cuál ¿Cuál es el tot ganados hasta el mes 40? interes annua 24.00% interes mens 2.00% cuota $ 1,227,515.22 PERIODO

INTERES 0 1 $ 2 $ 3 $

4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

29 $ 30 $ 31 $

interes ganado (40)

$ CUOTA

SALDO

- $ 1,227,515.2 1,227,515.22 2 $ 24,550.30 $ 1,227,515.22 $ 49,591.61 $ 1,227,515.22 $ 75,133.75 101,186.73 127,760.77 154,866.29 182,513.92 210,714.50 239,479.10 268,818.98 298,745.67 329,270.88 360,406.61 392,165.04 424,558.65 457,600.13 491,302.43 525,678.78 560,742.66 596,507.82 632,988.28 670,198.35 708,152.62 746,865.98 786,353.61 826,630.98 867,713.91

 $ 25,043,744.78

$ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

909,618.49 $ 1,227,515.22 $ 952,361.16 $ 1,227,515.22 $ 995,958.69 $ 1,227,515.22 $

SALDO ACUM

1,227,515.2 1,227,515.22 2 $ 1,252,065.52 $ 1,277,106.83 $ 1,302,648.97 1,328,701.95 1,355,275.99 1,382,381.50 1,410,029.13 1,438,229.72 1,466,994.31 1,496,334.20 1,526,260.88 1,556,786.10 1,587,921.82 1,619,680.26 1,652,073.86 1,685,115.34 1,718,817.65 1,753,194.00 1,788,257.88 1,824,023.04 1,860,503.50 1,897,713.57 1,935,667.84 1,974,381.20 2,013,868.82 2,054,146.20 2,095,229.12

1,193,189.58

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

1,227,515.2 1,227,515.22 2 2,479,580.74 3,756,687.57 5,059,336.53 6,388,038.48 7,743,314.46 9,125,695.97 10,535,725.10 11,973,954.82 13,440,949.13 14,937,283.33 16,463,544.21 18,020,330.31 19,608,252.14 21,227,932.39 22,880,006.26 24,565,121.60 26,283,939.25 28,037,133.25 29,825,391.13 31,649,414.17 33,509,917.66 35,407,631.23 37,343,299.07 39,317,680.27 41,331,549.09 43,385,695.29 45,480,924.41

2,137,133.70 $ 47,618,058.11 2,179,876.38 $ 49,797,934.49 2,223,473.91 $ 52,021,408.40

 

32 33 34 35 36 37 38 39

$ 1,040,428.17 $ 1,085,787.04 $ 1,132,053.08 $ 1,179,244.45 $ 1,227,379.64 $ 1,276,477.54 $ 1,326,557.39 $ 1,377,638.84

$ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22

$ $ $ $ $ $ $ $

2,267,943.38 2,313,302.25 2,359,568.30 2,406,759.66 2,454,894.86 2,503,992.75 2,554,072.61 2,605,154.06

$ $ $ $ $ $ $ $

40 41 42 43 44 45 46 47 48 49 50 51

$ 1,429,741.93 $ 1,482,887.07 $ 1,537,095.11 $ 1,592,387.32 $ 1,648,785.37 $ 1,706,311.38 $ 1,764,987.91 $ 1,824,837.98 $ 1,885,885.04 $ 1,948,153.05 $ 2,011,666.41 $ 2,076,450.04

$ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22 $ 1,227,515.22

$ $ $ $ $ $ $ $ $ $ $ $

2,657,257.14 2,710,402.28 2,764,610.33 2,819,902.54 2,876,300.59 2,933,826.60 2,992,503.13 3,052,353.19 3,113,400.26 3,175,668.26 3,239,181.63 3,303,965.26

$ 74,144,353.41 $ 76,854,755.69 $ 79,619,366.02 $ 82,439,268.56 $ 85,315,569.14 $ 88,249,395.74 $ 91,241,898.87 $ 94,294,252.07 $ 97,407,652.32 $ 100,583,320.58 $ 103,822,502.21 $ 107,126,467.47

52 53 54 55 56 57 58 59 60

$ 2,142,529.35 $ 2,209,930.24 $ 2,278,679.15 $ 2,348,803.04 $ 2,420,329.40 $ 2,493,286.29 $ 2,567,702.32 $ 2,643,606.68 $ 2,721,029.11

$ $ $ $ $ $ $ $ $

$ $ $ $ $ $ $ $ $

3,370,044.57 3,437,445.46 3,506,194.37 3,576,318.25 3,647,844.62 3,720,801.51 3,795,217.54 3,871,121.89 3,948,544.33

$ $ $ $ $ $ $ $ $

1,227,515.22 1,227,515.22 1,227,515.22 1,227,515.22 1,227,515.22 1,227,515.22 1,227,515.22 1,227,515.22 1,227,515.22

54,289,351.78 56,602,654.03 58,962,222.33 61,368,981.99 63,823,876.85 66,327,869.60 68,881,942.21 71,487,096.27

110,496,512.04 113,933,957.49 117,440,151.86 121,016,470.11 124,664,314.73 128,385,116.24 132,180,333.78 136,051,455.67 140,000,000.00

 

e dividen los e permitan dar nciados y coloca

uales durante 5 l de intereses

INTERES ACUM  $ $ $

24,550.30 74,141.92

$ 149,275.67 $ 250,462.40 $ 378,223.17 $ 533,089.46 $ 715,603.38 $ 926,317.88 $ 1,165,796.98 $ 1,434,615.96 $ 1,733,361.63 $ 2,062,632.51 $ 2,423,039.12 $ 2,815,204.16 $ 3,239,762.81 $ 3,697,362.93 $ 4,188,665.37 $ 4,714,344.15 $ 5,275,086.82 $ 5,871,594.64 $ 6,504,582.92 $ 7,174,781.27 $ 7,882,933.90 $ 8,629,799.88 $ 9,416,153.49 $ 10,242,784.47 $ 11,110,498.37 $ 12,020,116.86 $ 12,972,478.02 $ 13,968,436.71

 

 $ 15,008,864.88 $ 16,094,651.92 $ 17,226,705.00 $ 18,405,949.44 $ 19,633,329.08 $ 20,909,806.62 $ 22,236,364.01 $ 23,614,002.86 $ 25,043,744.78 $ 26,526,631.85 $ 28,063,726.97 $ 29,656,114.29 $ 31,304,899.66 $ 33,011,211.04 $ 34,776,198.95 $ 36,601,036.93 $ 38,486,921.97 $ 40,435,075.02 $ 42,446,741.43 $ 44,523,191.48 $ 46,665,720.82 $ 48,875,651.07 $ 51,154,330.22 $ 53,503,133.25 $ 55,923,462.65 $ 58,416,748.95 $ 60,984,451.27 $ 63,628,057.95 $ 66,349,087.06

 

3E. A la compañía compañía ABC, se se le concede concede un crédito crédito por $ 100.000.00 100.000.000 0 a una una tasa del 25% 25% an  plazo de 15 años para ser amortizado mediante cuotas mensuales vencidas vencidas las cuales se incre un 8%. ¿Cuál ¿Cuál es el valor valor de las cuotas cuotas que que debe pagar pagar ABC los los dos primeros primeros años años y los d

Valorr inicial Valo inicial $ 100,000,00 100,000,000.00 0.00

Cuot Cuotaa 1

 $

1,436,656.36

interes annua n (años) Crecimiento ip

Cuota 2 Cuota 14 Cuota 15

 $  $  $

1,551,588.87 3,907,164.73 4,219,737.91

PERIODO

25.00% 15 8.00% 1.88%

INTERES 0 1 2 3 4

$ $ $ $

1,876,926.5 1,876,926.51 1 1,885,190.0 1,885,190.06 6 1,893,608.7 1,893,608.71 1 1,902,185.3 1,902,185.37 7

$ $ $ $

1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36

$ $ $ $

SALDO FINAL $ 100,000,000.00 (440,270.1 (440,270.15) 5) $ 100,440,27 100,440,270.15 0.15 (448,533.7 (448,533.70) 0) $ 100,888,80 100,888,803.84 3.84 (456,952.3 (456,952.34) 4) $ 101,345,75 101,345,756.19 6.19 (465,529.0 (465,529.00) 0) $ 101,811,28 101,811,285.19 5.19

5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

1,910,923.0 1,910,923.00 0 1,919,824.6 1,919,824.64 4 1,928,893.3 1,928,893.35 5 1,938,132.2 1,938,132.28 8 1,947,544.6 1,947,544.61 1 1,957 1,957,133.6 ,133.61 1 1,966 1,966,902.5 ,902.59 9 1,976 1,976,854.9 ,854.92 2 1,986 1,986,994.0 ,994.05 5 1,995 1,995,166.2 ,166.28 8 2,003 2,003,491.9 ,491.91 1 2,011 2,011,973.7 ,973.79 9 2,020 2,020,614.8 ,614.88 8 2,029 2,029,418.1 ,418.15 5 2,038 2,038,386.6 ,386.66 6 2,047 2,047,523.5 ,523.50 0 2,056 2,056,831.8 ,831.82 2 2,066 2,066,314.8 ,314.86 6 2,075 2,075,975.8 ,975.89 9 2,085 2,085,818.2 ,818.25 5 2,095 2,095,845.3 ,845.34 4 2,103 2,103,730.8 ,730.86 6 2,111 2,111,764.3 ,764.39 9 2,119 2,119,948.7 ,948.70 0 2,128 2,128,286.6 ,286.62 2

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,436,656.36 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,551,588.87 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

(474,266.6 (474,266.64) 4) (483,168.2 (483,168.28) 8) (492,236.9 (492,236.99) 9) (501,475.9 (501,475.92) 2) (510,888.2 (510,888.25) 5) (520,477.2 (520,477.25) 5) (530,246.2 (530,246.22) 2) (540,198.5 (540,198.56) 6) (435,405.1 (435,405.18) 8) (443,577.4 (443,577.41) 1) (451,903.0 (451,903.03) 3) (460,384.9 (460,384.92) 2) (469,026.0 (469,026.01) 1) (477,829.2 (477,829.28) 8) (486,797.7 (486,797.79) 9) (495,934.6 (495,934.62) 2) (505,242.9 (505,242.95) 5) (514,725.9 (514,725.99) 9) (524,387.0 (524,387.02) 2) (534,229.3 (534,229.38) 8) (420,129.3 (420,129.36) 6) (428,014.8 (428,014.88) 8) (436,048.4 (436,048.41) 1) (444,232.7 (444,232.71) 1) (452,570.6 (452,570.64) 4)

30 $ 31 $ 32 $

CUOTA

2,136 2,136,781.0 ,781.04 4 $ 2,145 2,145,434.8 ,434.89 9 $ 2,154 2,154,251.1 ,251.17 7 $

CAPITAL

1,675,715.98 1,675,715.98 $ 1,675,715.98 1,675,715.98 $ 1,675,715.98 1,675,715.98 $

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

102,285,55 102,285,551.83 1.83 102,768,72 102,768,720.11 0.11 103,260,95 103,260,957.10 7.10 103,762,43 103,762,433.02 3.02 104,273,32 104,273,321.27 1.27 104,793,79 104,793,798.52 8.52 105,324,04 105,324,044.74 4.74 105,864,24 105,864,243.30 3.30 106,299,64 106,299,648.48 8.48 106,743,22 106,743,225.89 5.89 107,195,12 107,195,128.92 8.92 107,655,51 107,655,513.84 3.84 108,124,53 108,124,539.85 9.85 108,602,36 108,602,369.13 9.13 109,089,16 109,089,166.92 6.92 109,585,10 109,585,101.54 1.54 110,090,34 110,090,344.50 4.50 110,605,07 110,605,070.49 0.49 111,129,45 111,129,457.51 7.51 111,663,68 111,663,686.89 6.89 112,083,81 112,083,816.25 6.25 112,511,83 112,511,831.13 1.13 112,947,87 112,947,879.53 9.53 113,392,11 113,392,112.25 2.25 113,844,68 113,844,682.88 2.88

(461,065.0 (461,065.05) 5) $ (469,718.9 (469,718.91) 1) $ (478,535.1 (478,535.18) 8) $

114,305,74 114,305,747.94 7.94 114,775,46 114,775,466.84 6.84 115,254,00 115,254,002.03 2.03

 

33 34 35 36 37 38 39 40

$ $ $ $ $ $ $ $

2,163 2,163,232.9 ,232.92 2 2,172 2,172,383.2 ,383.25 5 2,181 2,181,705.3 ,705.33 3 2,191 2,191,202.3 ,202.38 8 2,200 2,200,877.6 ,877.68 8 2,208 2,208,218.4 ,218.43 3 2,215 2,215,696.9 ,696.95 5 2,223 2,223,315.8 ,315.84 4

$ $ $ $ $ $ $ $

1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,675,715.98 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26

$ $ $ $ $ $ $ $

(487,516.9 (487,516.94) 4) (496,667.2 (496,667.27) 7) (505,989.3 (505,989.35) 5) (515,486.4 (515,486.40) 0) (391,104.4 (391,104.42) 2) (398,445.1 (398,445.17) 7) (405,923.6 (405,923.69) 9) (413,542.5 (413,542.58) 8)

$ $ $ $ $ $ $ $

115,741,51 115,741,518.96 8.96 116,238,18 116,238,186.24 6.24 116,744,17 116,744,175.59 5.59 117,259,66 117,259,661.99 1.99 117,650,76 117,650,766.41 6.41 118,049,21 118,049,211.58 1.58 118,455,13 118,455,135.27 5.27 118,868,67 118,868,677.85 7.85

41 42 43 44 45 46 47 48 49 50 51 52

$ $ $ $ $ $ $ $ $ $ $ $

2,231 2,231,077.7 ,077.73 3 2,238 2,238,985.3 ,985.30 0 2,247 2,247,041.3 ,041.30 0 2,255 2,255,248.5 ,248.50 0 2,263 2,263,609.7 ,609.74 4 2,272 2,272,127.9 ,127.92 2 2,280 2,280,805.9 ,805.98 8 2,289 2,289,646.9 ,646.91 1 2,298 2,298,653.7 ,653.79 9 2,305 2,305,112.2 ,112.27 7 2,311 2,311,691.9 ,691.97 7 2,318 2,318,395.1 ,395.17 7

$ $ $ $ $ $ $ $ $ $ $ $

1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,809,773.26 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12

$ $ $ $ $ $ $ $ $ $ $ $

(421,304.4 (421,304.47) 7) (429,212.0 (429,212.04) 4) (437,268.0 (437,268.04) 4) (445,475.2 (445,475.24) 4) (453,836.4 (453,836.48) 8) (462,354.6 (462,354.66) 6) (471,032.7 (471,032.72) 2) (479,873.6 (479,873.65) 5) (344,098.6 (344,098.67) 7) (350,557.1 (350,557.15) 5) (357,136.8 (357,136.85) 5) (363,840.0 (363,840.04) 4)

$ $ $ $ $ $ $ $ $ $ $ $

119,289,98 119,289,982.31 2.31 119,719,19 119,719,194.36 4.36 120,156,46 120,156,462.40 2.40 120,601,93 120,601,937.63 7.63 121,055,77 121,055,774.12 4.12 121,518,12 121,518,128.77 8.77 121,989,16 121,989,161.49 1.49 122,469,03 122,469,035.14 5.14 122,813,13 122,813,133.81 3.81 123,163,69 123,163,690.96 0.96 123,520,82 123,520,827.80 7.80 123,884,66 123,884,667.85 7.85

53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

2,325 2,325,224.1 ,224.18 8 2,332 2,332,181.3 ,181.36 6 2,339 2,339,269.1 ,269.13 3 2,346 2,346,489.9 ,489.93 3 2,353 2,353,846.2 ,846.26 6 2,361 2,361,340.6 ,340.66 6 2,368 2,368,975.7 ,975.72 2 2,376 2,376,754.0 ,754.09 9 2,384 2,384,678.4 ,678.46 6 2,389 2,389,816.7 ,816.71 1 2,395 2,395,051.4 ,051.41 1 2,400 2,400,384.3 ,384.35 5 2,405 2,405,817.3 ,817.39 9 2,411 2,411,352.4 ,352.41 1 2,416 2,416,991.3 ,991.31 1 2,422 2,422,736.0 ,736.06 6 2,428 2,428,588.6 ,588.62 2 2,434 2,434,551.0 ,551.04 4 2,440 2,440,625.3 ,625.37 7 2,446 2,446,813.7 ,813.70 0 2,453 2,453,118.1 ,118.19 9 2,456 2,456,371.3 ,371.37 7 2,459 2,459,685.6 ,685.62 2 2,463 2,463,062.0 ,062.07 7 2,466 2,466,501.8 ,501.89 9

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 1,954,555.12 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,110,919.53 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

(370,669.0 (370,669.05) 5) (377,626.2 (377,626.24) 4) (384,714.0 (384,714.01) 1) (391,934.8 (391,934.81) 1) (399,291.1 (399,291.13) 3) (406,785.5 (406,785.54) 4) (414,420.6 (414,420.60) 0) (422,198.9 (422,198.97) 7) (273,758.9 (273,758.93) 3) (278,897.1 (278,897.18) 8) (284,131.8 (284,131.87) 7) (289,464.8 (289,464.82) 2) (294,897.8 (294,897.86) 6) (300,432.8 (300,432.88) 8) (306,071.7 (306,071.78) 8) (311,816.5 (311,816.53) 3) (317,669.0 (317,669.09) 9) (323,631.5 (323,631.51) 1) (329,705.8 (329,705.83) 3) (335,894.1 (335,894.17) 7) (173,325.0 (173,325.09) 9) (176,578.2 (176,578.28) 8) (179,892.5 (179,892.52) 2) (183,268.9 (183,268.97) 7) (186,708.8 (186,708.80) 0)

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

124,255,33 124,255,336.90 6.90 124,632,96 124,632,963.14 3.14 125,017,67 125,017,677.15 7.15 125,409,61 125,409,611.95 1.95 125,808,90 125,808,903.09 3.09 126,215,68 126,215,688.62 8.62 126,630,10 126,630,109.22 9.22 127,052,30 127,052,308.19 8.19 127,326,06 127,326,067.12 7.12 127,604,96 127,604,964.30 4.30 127,889,09 127,889,096.17 6.17 128,178,56 128,178,560.99 0.99 128,473,45 128,473,458.86 8.86 128,773,89 128,773,891.73 1.73 129,079,96 129,079,963.52 3.52 129,391,78 129,391,780.04 0.04 129,709,44 129,709,449.14 9.14 130,033,08 130,033,080.65 0.65 130,362,78 130,362,786.48 6.48 130,698,68 130,698,680.65 0.65 130,872,00 130,872,005.74 5.74 131,048,58 131,048,584.02 4.02 131,228,47 131,228,476.55 6.55 131,411,74 131,411,745.52 5.52 131,598,45 131,598,454.32 4.32

(190,213.1 (190,213.18) 8) $ (193,783.3 (193,783.35) 5) $ (197,420.5 (197,420.52) 2) $

131,788,66 131,788,667.50 7.50 131,982,45 131,982,450.85 0.85 132,179,87 132,179,871.37 1.37

78 $ 79 $ 80 $

2,470 2,470,006.2 ,006.28 8 $ 2,473 2,473,576.4 ,576.44 4 $ 2,477 2,477,213.6 ,213.61 1 $

2,279,793.09 2,279,793.09 $ 2,279,793.09 2,279,793.09 $ 2,279,793.09 2,279,793.09 $

 

81 82 83 84 85 86 87 88

$ $ $ $ $ $ $ $

2,480 2,480,919.0 ,919.05 5 2,484 2,484,694.0 ,694.04 4 2,488 2,488,539.8 ,539.88 8 2,492 2,492,457.9 ,457.90 0 2,496 2,496,449.4 ,449.46 6 2,497 2,497,092.7 ,092.74 4 2,497 2,497,748.0 ,748.09 9 2,498 2,498,415.7 ,415.74 4

$ $ $ $ $ $ $ $

2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,279,793.09 2,462,176.5 2,462,176.54 4 2,462,176.5 2,462,176.54 4 2,462,176.5 2,462,176.54 4 2,462,176.5 2,462,176.54 4

$ $ $ $ $ $ $ $

(201,125.9 (201,125.96) 6) (204,900.9 (204,900.94) 4) (208,746.7 (208,746.78) 8) (212,664.8 (212,664.81) 1) (34,272.92 (34,272.92)) (34,916.20 (34,916.20)) (35,571.55 (35,571.55)) (36,239.20 (36,239.20))

$ $ $ $ $ $ $ $

132,380,99 132,380,997.32 7.32 132,585,89 132,585,898.26 8.26 132,794,64 132,794,645.05 5.05 133,007,30 133,007,309.85 9.85 133,041,58 133,041,582.77 2.77 133,076,49 133,076,498.97 8.97 133,112,07 133,112,070.52 0.52 133,148,30 133,148,309.72 9.72

89 90 91 92 93 94 95 96 97 98 99 100

$ $ $ $ $ $ $ $ $ $ $ $

2,499 2,499,095.9 ,095.93 3 2,499 2,499,788.8 ,788.88 8 2,500 2,500,494.8 ,494.83 3 2,501 2,501,214.0 ,214.04 4 2,501 2,501,946.7 ,946.74 4 2,502 2,502,693.2 ,693.20 0 2,503 2,503,453.6 ,453.67 7 2,504 2,504,228.4 ,228.41 1 2,505,017.69 2,502,124.73 2,499,177.47 2,496,174.89

$ $ $ $ $ $ $ $ $ $ $ $

2,462,176.5 2,462,176.54 4 2,462,176.5 2,462,176.54 4 2,462,176.5 2,462,176.54 4 2,462,176.5 2,462,176.54 4 2,462,176.5 2,462,176.54 4 2,462,176.5 2,462,176.54 4 2,462,176.5 2,462,176.54 4 2,462,176.5 2,462,176.54 4 2,659,150.66 2,659,150.66 2,659,150.66 2,659,150.66

$ $ $ $ $ $ $ $ $ $ $ $

(36,919.38 (36,919.38)) (37,612.33 (37,612.33)) (38,318.29 (38,318.29)) (39,037.50 (39,037.50)) (39,770.20 (39,770.20)) (40,516.66 (40,516.66)) (41,277.13 (41,277.13)) (42,051.87 (42,051.87)) 154,132.97 157,025.94 159,973.20 162,975.78

$ $ $ $ $ $ $ $ $ $ $ $

133,185,22 133,185,229.10 9.10 133,222,84 133,222,841.44 1.44 133,261,15 133,261,159.73 9.73 133,300,19 133,300,197.22 7.22 133,339,96 133,339,967.43 7.43 133,380,48 133,380,484.08 4.08 133,421,76 133,421,761.21 1.21 133,463,81 133,463,813.08 3.08 133,309,680.11 133,152,654.17 132,992,680.97 132,829,705.20

101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

2,493,115.95 2,489,999.60 2,486,824.76 2,483,590.33 2,480,295.19 2,476,938.21 2,473,518.21 2,470,034.03 2,466,484.45 2,458,875.42 2,451,123.58 2,443,226.24 2,435,180.67 2,426,984.09 2,418,633.67 2,410,126.52 2,401,459.70 2,392,630.20 2,383,634.99 2,374,470.93 2,365,134.88 2,351,311.35 2,337,228.35 2,322,881.03 2,308,264.43

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

2,659,150.66 2,659,150.66 2,659,150.66 2,659,150.66 2,659,150.66 2,659,150.66 2,659,150.66 2,659,150.66 2,871,882.72 2,871,882.72 2,871,882.72 2,871,882.72 2,871,882.72 2,871,882.72 2,871,882.72 2,871,882.72 2,871,882.72 2,871,882.72 2,871,882.72 2,871,882.72 3,101,633.34 3,101,633.34 3,101,633.34 3,101,633.34 3,101,633.34

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

166,034.71 169,151.06 172,325.90 175,560.33 178,855.47 182,212.46 185,632.45 189,116.64 405,398.27 413,007.30 420,759.14 428,656.48 436,702.05 444,898.62 453,249.04 461,756.20 470,423.02 479,252.51 488,247.73 497,411.78 736,498.45 750,321.99 764,404.98 778,752.30 793,368.91

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

132,663,670.48 132,494,519.42 132,322,193.52 132,146,633.19 131,967,777.72 131,785,565.26 131,599,932.81 131,410,816.17 131,005,417.90 130,592,410.61 130,171,651.47 129,742,994.99 129,306,292.94 128,861,394.31 128,408,145.27 127,946,389.07 127,475,966.05 126,996,713.54 126,508,465.81 126,011,054.03 125,274,555.57 124,524,233.58 123,759,828.60 122,981,076.30 122,187,707.39

808,259.86 $ 823,430.30 $ 838,885.49 $

121,379,447.53 120,556,017.23 119,717,131.74

126 $ 127 $ 128 $

2,293,373.47 $ 2,278,203.03 $ 2,262,747.85 $

3,101,633.34 $ 3,101,633.34 $ 3,101,633.34 $

 

129 130 131 132 133 134 135 136

$ $ $ $ $ $ $ $

2,247,002.59 2,230,961.79 2,214,619.93 2,197,971.34 2,181,010.27 2,159,073.62 2,136,725.24 2,113,957.39

$ $ $ $ $ $ $ $

3,101,633.34 3,101,633.34 3,101,633.34 3,101,633.34 3,349,764.00 3,349,764.00 3,349,764.00 3,349,764.00

$ $ $ $ $ $ $ $

854,630.75 870,671.54 887,013.41 903,662.00 1,168,753.73 1,190,690.38 1,213,038.77 1,235,806.61

$ $ $ $ $ $ $ $

118,862,500.99 117,991,829.45 117,104,816.04 116,201,154.05 115,032,400.31 113,841,709.93 112,628,671.16 111,392,864.55

137 138 139 140 141 142 143 144 145 146 147 148

$ $ $ $ $ $ $ $ $ $ $ $

2,090,762.21 2,067,131.67 2,043,057.60 2,018,531.68 1,993,545.43 1,968,090.21 1,942,157.20 1,915,737.46 1,888,821.83 1,856,371.21 1,823,311.52 1,789,631.32

$ $ $ $ $ $ $ $ $ $ $ $

3,349,764.00 3,349,764.00 3,349,764.00 3,349,764.00 3,349,764.00 3,349,764.00 3,349,764.00 3,349,764.00 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12

$ $ $ $ $ $ $ $ $ $ $ $

1,259,001.79 1,282,632.33 1,306,706.40 1,331,232.32 1,356,218.57 1,381,673.80 1,407,606.80 1,434,026.54 1,728,923.29 1,761,373.91 1,794,433.60 1,828,113.80

$ $ $ $ $ $ $ $ $ $ $ $

110,133,862.76 108,851,230.42 107,544,524.02 106,213,291.70 104,857,073.13 103,475,399.34 102,067,792.54 100,633,766.00 98,904,842.71 97,143,468.80 95,349,035.20 93,520,921.40

149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

1,755,318.97 1,720,362.60 1,684,750.12 1,648,469.23 1,611,507.37 1,573,851.76 1,535,489.38 1,496,406.97 1,456,591.01 1,410,595.54 1,363,736.78 1,315,998.50 1,267,364.22 1,217,817.10 1,167,340.02 1,115,915.52 1,063,525.83 1,010,152.82 955,778.03 900,382.67 843,947.58 780,586.48 716,036.13 650,274.23 583,278.02

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,617,745.12 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 3,907,164.73 4,219,737.91 4,219,737.91 4,219,737.91 4,219,737.91 4,219,737.91

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

1,862,426.15 1,897,382.52 1,932,995.00 1,969,275.90 2,006,237.76 2,043,893.37 2,082,255.74 2,121,338.15 2,450,573.72 2,496,569.19 2,543,427.96 2,591,166.23 2,639,800.52 2,689,347.63 2,739,824.71 2,791,249.21 2,843,638.90 2,897,011.92 2,951,386.70 3,006,782.06 3,375,790.33 3,439,151.43 3,503,701.78 3,569,463.68 3,636,459.89

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

91,658,495.24 89,761,112.72 87,828,117.72 85,858,841.82 83,852,604.06 81,808,710.70 79,726,454.96 77,605,116.81 75,154,543.09 72,657,973.90 70,114,545.94 67,523,379.71 64,883,579.19 62,194,231.56 59,454,406.85 56,663,157.64 53,819,518.74 50,922,506.82 47,971,120.12 44,964,338.06 41,588,547.73 38,149,396.30 34,645,694.53 31,076,230.84 27,439,770.95

3,704,713.57 $ 3,774,248.33 $ 3,845,088.19 $

23,735,057.37 19,960,809.04 16,115,720.85

174 $ 175 $ 176 $

515,024.34 $ 445,489.58 $ 374,649.72 $

4,219,737.91 $ 4,219,737.91 $ 4,219,737.91 $

 

177 178 179 180

$ $ $ $

302,480.24 228,956.19 154,052.15 77,742.22

$ $ $ $

4,219,737.91 4,219,737.91 4,219,737.91 4,219,737.91

$ $ $ $

3,917,257.67 3,990,781.72 4,065,685.76 4,141,995.70

$ $ $ $

12,198,463.18 8,207,681.46 4,141,995.70 0.00

 

al efectivo, con un entarán cada año en os últimos años?

INTERES ACUM  $ $ $ $

1,876,926.51 3,762,116.57 5,655,725.28 7,557,910.65

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

9,468,833.65 11,388,658.29 13,317,551.64 15,255,683.92 17,203,228.54 19,160,362.15 21,127,264.74 23,104,119.66 25,091,113.71 27,086,279.99 29,089,771.90 31,101,745.69 33,122,360.57 35,151,778.73 37,190,165.39 39,237,688.88 41,294,520.71 43,360,835.57 45,436,811.46 47,522,629.71 49,618,475.06 51,722,205.92 53,833,970.31 55,953,919.00 58,082,205.62 60,218,986.66 62,364,421.55 64,518,672.71

1+ia^n 1+g^n 1a-g

28.421709430404 3.17216911419827 17.00%

 

 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

66,681,905.63 68,854,288.89 71,035,994.22 73,227,196.60 75,428,074.29 77,636,292.72 79,851,989.66 82,075,305.50 84,306,383.23 86,545,368.54 88,792,409.84 91,047,658.34 93,311,268.08 95,583,396.00 97,864,201.97 100,153,848.89 102,452,502.68 104,757,614.94 107,069,306.91 109,387,702.08

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

111,712,926.25 114,045,107.61 116,384,376.74 118,730,866.67 121,084,712.93 123,446,053.58 125,815,029.30 128,191,783.40 130,576,461.85 132,966,278.56 135,361,329.97 137,761,714.32 140,167,531.72 142,578,884.13 144,995,875.44 147,418,611.50 149,847,200.12 152,281,751.16 154,722,376.53 157,169,190.23 159,622,308.42 162,078,679.79 164,538,365.41 167,001,427.47 169,467,929.37 171,937,935.65 174,411,512.09 176,888,725.70

 

 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

179,369,644.75 181,854,338.78 184,342,878.66 186,835,336.56 189,331,786.02 191,828,878.76 194,326,626.85 196,825,042.59 199,324,138.52 201,823,927.39 204,324,422.22 206,825,636.26 209,327,583.00 211,830,276.20 214,333,729.87 216,837,958.28 219,342,975.97 221,845,100.70 224,344,278.17 226,840,453.06

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

229,333,569.01 231,823,568.61 234,310,393.38 236,793,983.71 239,274,278.90 241,751,217.11 244,224,735.32 246,694,769.35 249,161,253.80 251,620,129.22 254,071,252.80 256,514,479.04 258,949,659.71 261,376,643.80 263,795,277.47 266,205,404.00 268,606,863.69 270,999,493.90 273,383,128.88 275,757,599.82 278,122,734.70 280,474,046.05 282,811,274.40 285,134,155.43 287,442,419.86 289,735,793.34 292,013,996.37 294,276,744.22

 

 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

296,523,746.80 298,754,708.59 300,969,328.52 303,167,299.86 305,348,310.13 307,507,383.75 309,644,108.99 311,758,066.37 313,848,828.58 315,915,960.25 317,959,017.85 319,977,549.54 321,971,094.97 323,939,185.17 325,881,342.38 327,797,079.84 329,685,901.67 331,542,272.89 333,365,584.41 335,155,215.73

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

336,910,534.69 338,630,897.29 340,315,647.41 341,964,116.64 343,575,624.01 345,149,475.76 346,684,965.14 348,181,372.11 349,637,963.13 351,048,558.67 352,412,295.45 353,728,293.95 354,995,658.16 356,213,475.26 357,380,815.28 358,496,730.81 359,560,256.64 360,570,409.45 361,526,187.48 362,426,570.16 363,270,517.74 364,051,104.22 364,767,140.35 365,417,414.58 366,000,692.59 366,515,716.93 366,961,206.51 367,335,856.23

 

 $ $ $ $

367,638,336.47 367,867,292.66 368,021,344.81 368,099,087.02