edad qx lx dx Px Dx2 Nx Cx Mx

12 0.00039600 100,000 40 0.999604 55,683.74 1,093,210.82 21.00073 3626.084

13 0.00042700 99,960 43 0.999573 53,011.13 1,037,527.07 21.55786 3605.0832
14 0.00046000 99,918 46 0.999540 50,465.24 984,515.94 22.10858 3583.5254
15 0.00049500 99,872 49 0.999505 48,040.02 934,050.70 22.64744 3561.4168
16 0.00053300 99,822 53 0.999467 45,729.75 886,010.68 23.21329 3538.7693
17 0.00057500 99,769 57 0.999425 43,528.93 840,280.93 23.83727 3515.5561
18 0.00061900 99,712 62 0.999381 41,432.29 796,751.99 24.42532 3491.7188
19 0.00066700 99,650 66 0.999333 39,434.90 755,319.70 25.05055 3467.2935
20 0.00071800 99,584 72 0.999282 37,532.00 715,884.80 25.66474 3442.2429
21 0.00077300 99,512 77 0.999227 35,719.09 678,352.81 26.29606 3416.5782
22 0.00083300 99,435 83 0.999167 33,991.89 642,633.72 26.96690 3390.2821
23 0.00089700 99,352 89 0.999103 32,346.26 608,641.83 27.63295 3363.3152
24 0.00096600 99,263 96 0.999034 30,778.33 576,295.57 28.31606 3335.6823
25 0.00104100 99,167 103 0.998959 29,284.38 545,517.24 29.03337 3307.3662
26 0.00112100 99,064 111 0.998879 27,860.85 516,232.86 29.74477 3278.3328
27 0.00120700 98,953 119 0.998793 26,504.40 488,372.01 30.46744 3248.5881
28 0.00130000 98,834 128 0.998700 25,211.82 461,867.61 31.21463 3218.1206
29 0.00140000 98,705 138 0.998600 23,980.04 436,655.80 31.97339 3186.906
30 0.00150800 98,567 149 0.998492 22,806.16 412,675.76 32.75399 3154.9326
31 0.00162400 98,418 160 0.998376 21,687.40 389,869.60 33.54318 3122.1786
32 0.00174900 98,258 172 0.998251 20,621.12 368,182.20 34.34890 3088.6354
33 0.00188400 98,087 185 0.998116 19,604.81 347,561.08 35.17664 3054.2866
34 0.00202900 97,902 199 0.997971 18,636.07 327,956.27 36.01200 3019.1099
35 0.00218600 97,703 214 0.997814 17,712.63 309,320.19 36.87601 2983.0979
36 0.00235400 97,490 229 0.997646 16,832.30 291,607.56 37.73641 2946.2219
37 0.00253500 97,260 247 0.997465 15,993.02 274,775.26 38.61172 2908.4855
38 0.00273000 97,014 265 0.997270 15,192.84 258,782.24 39.50138 2869.8738
39 0.00294000 96,749 284 0.997060 14,429.87 243,589.40 40.40363 2830.3724
40 0.00316600 96,464 305 0.996834 13,702.33 229,159.54 41.31578 2789.9688
41 0.00341000 96,159 328 0.996590 13,008.52 215,457.21 42.24672 2748.653
42 0.00367200 95,831 352 0.996328 12,346.82 202,448.69 43.17859 2706.4063
43 0.00395400 95,479 378 0.996046 11,715.70 190,101.87 44.11797 2663.2277
44 0.00425800 95,102 405 0.995742 11,113.69 178,386.17 45.06866 2619.1097
45 0.00458500 94,697 434 0.995415 10,539.40 167,272.48 46.02204 2574.0411
46 0.00493800 94,262 465 0.995062 9,991.50 156,733.08 46.98859 2528.019
47 0.00531700 93,797 499 0.994683 9,468.72 146,741.59 47.94782 2481.0304
48 0.00572500 93,298 534 0.994275 8,969.89 137,272.86 48.90723 2433.0826
49 0.00616400 92,764 572 0.993836 8,493.84 128,302.98 49.86289 2384.1754
50 0.00663700 92,192 612 0.993363 8,039.51 119,809.13 50.81736 2334.3125
51 0.00714500 91,580 654 0.992855 7,605.86 111,769.63 51.75605 2283.4951
52 0.00769300 90,926 699 0.992307 7,191.92 104,163.77 52.69279 2231.7391
53 0.00828200 90,227 747 0.991718 6,796.75 96,971.85 53.61020 2179.0463
54 0.00891500 89,479 798 0.991085 6,419.49 90,175.10 54.50451 2125.4361
55 0.00959700 88,682 851 0.990403 6,059.29 83,755.61 55.38195 2070.9316
56 0.01033000 87,831 907 0.989670 5,715.37 77,696.31 56.22839 2015.5496
57 0.01111900 86,923 966 0.988881 5,386.98 71,980.94 57.04561 1959.3212
58 0.01196700 85,957 1,029 0.988033 5,073.42 66,593.95 57.82245 1902.2756
59 0.01287900 84,928 1,094 0.987121 4,774.00 61,520.54 58.55655 1844.4532
60 0.01386000 83,834 1,162 0.986140 4,488.11 56,746.54 59.24309 1785.8966
61 0.01491400 82,672 1,233 0.985086 4,215.15 52,258.42 59.87119 1726.6535
62 0.01604800 81,439 1,307 0.983952 3,954.56 48,043.27 60.44070 1666.7823
63 0.01726500 80,132 1,383 0.982735 3,705.80 44,088.72 60.93401 1606.3416
64 0.01857400 78,749 1,463 0.981426 3,468.40 40,382.91 61.35440 1545.4076
65 0.01998000 77,286 1,544 0.980020 3,241.89 36,914.51 61.68848 1484.0532
66 0.02149000 75,742 1,628 0.978510 3,025.82 33,672.62 61.92851 1422.3648
67 0.02311100 74,114 1,713 0.976889 2,819.81 30,646.80 62.06531 1360.4362
68 0.02485100 72,402 1,799 0.975149 2,623.47 27,826.99 62.09119 1298.3709
69 0.02672000 70,602 1,886 0.973280 2,436.45 25,203.52 62.00179 1236.2798
70 0.02872400 68,716 1,974 0.971276 2,258.42 22,767.08 61.78189 1174.278
71 0.03087400 66,742 2,061 0.969126 2,089.10 20,508.65 61.42746 1112.4961
72 0.03318000 64,681 2,146 0.966820 1,928.19 18,419.55 60.93081 1051.0686
73 0.03565100 62,535 2,229 0.964349 1,775.44 16,491.36 60.28213 990.13781
74 0.03830000 60,306 2,310 0.961700 1,630.61 14,715.92 59.47858 929.85567
75 0.04113600 57,996 2,386 0.958864 1,493.49 13,085.31 58.51056 870.37709
76 0.04417400 55,610 2,457 0.955826 1,363.86 11,591.82 57.37816 811.86653
77 0.04742400 53,154 2,521 0.952576 1,241.53 10,227.96 56.07478 754.48837
78 0.05090200 50,633 2,577 0.949098 1,126.34 8,986.43 54.60276 698.41359
79 0.05461900 48,056 2,625 0.945381 1,018.10 7,860.09 52.95967 643.81083
80 0.05859200 45,431 2,662 0.941408 916.66 6,841.99 51.15139 590.85116
81 0.06283400 42,769 2,687 0.937166 821.86 5,925.33 49.18157 539.69978
82 0.06736200 40,082 2,700 0.932638 733.54 5,103.47 47.05978 490.51821
83 0.07219000 37,382 2,699 0.927810 651.55 4,369.93 44.79564 443.45843
84 0.07733700 34,683 2,682 0.922663 575.73 3,718.38 42.40487 398.66279
85 0.08281700 32,001 2,650 0.917183 505.91 3,142.65 39.90265 356.25792
86 0.08864900 29,351 2,602 0.911351 441.91 2,636.74 37.30979 316.35527
87 0.09485000 26,749 2,537 0.905150 383.56 2,194.83 34.64836 279.04548
88 0.10143600 24,212 2,456 0.898564 330.65 1,811.27 31.94248 244.39712
89 0.10842400 21,756 2,359 0.891576 282.96 1,480.62 29.21876 212.45464
90 0.11583200 19,397 2,247 0.884168 240.27 1,197.66 26.50537 183.23588
91 0.12367700 17,150 2,121 0.876323 202.32 957.39 23.83086 156.73051
92 0.13197300 15,029 1,983 0.868027 168.86 755.07 21.22320 132.89964
93 0.14073700 13,046 1,836 0.859263 139.59 586.22 18.71018 111.67644
94 0.14998300 11,210 1,681 0.850017 114.23 446.62 16.31731 92.966261
95 0.15972300 9,528 1,522 0.840277 92.48 332.39 14.06735 76.648952
96 0.16997000 8,006 1,361 0.830030 74.01 239.91 11.97982 62.581601
97 0.18073300 6,646 1,201 0.819267 58.50 165.91 10.06978 50.601782
98 0.19202000 5,445 1,045 0.807980 45.65 107.41 8.34767 40.532002
99 0.20383700 4,399 897 0.796163 35.13 61.76 6.81888 32.184335 -
100 1.00000000 3,502 3,502 - 26.63 26.63 25.36546 25.365456 -

-
 Seguro Dotal

x 30
n5 Metodo Full

Prima nivelada
𝑃_(𝑥:𝑛) =(𝑀_30− 𝛼^𝐹=𝐶_30/𝐷_30
〖𝑀 _35+𝐷 〗 _35)/ 0.0014362
(𝑁_30−𝑁_35 ) 0.173038241
𝑀_30 3154.932611647
𝑀_35 2983.097917226 𝐶_30 32.7539886862
𝐷_35 17,712.63 𝐷_30 22,806.16

𝑁_30 412,675.76
𝑁_35 309,320.19 𝛽^𝐹=𝑃_(𝑥+1:𝑛−1)0.22162436663
""

Anualidad anticipada 𝑀_31 3,122.1786

𝑀_35 2,983.0979
ä_(´𝑥:𝑛) 4.5319147 𝐷_35 17,712.6309
=(𝑁_30−𝑁_35)
/𝐷_30
𝑁_30 412,675.76 𝑁_31 389,869.60
𝑁_35 309,320.19 𝑁_35 309,320.19
𝐷_30 22,806.16

Anualidad vencida

𝑎_(´𝑥:𝑛−1) 3.531914659981 Metodo V

=(𝑁_31−𝑁_35)/
𝐷_30
𝑁_31 389,869.60 𝛼^𝑣= Π∗(1−𝑧−𝑟)=
𝑁_35 309,320.19 0.0946036
𝐷_30 22,806.16 𝛽^𝑣= (𝑃_(𝑥:𝑛)∗ä_(𝑥:𝑛)−𝛼^𝑣)/𝑎_(𝑥:𝑛−1) =

0.1952457
Prima de tarifa

Π_(𝑥:𝑡) = 𝑃_(𝑥:𝑛)/(1−𝑧−𝑟/(ä𝑥:𝑛))

0.20128418
 z= 3%
r= 50%

Formula recursiva de Fouret

𝑙_(𝑥+𝑡) * t𝑉_(𝑥:𝑛)= (𝑙_(𝑥+𝑡)∗ 〖𝑃 _(𝑥:𝑛) " " +𝑙_(𝑥+𝑡−1) " ∗ t−1" 𝑉_(𝑥:𝑛))∗(1+i)− 𝑑_𝑥 ⁡ (𝐿𝑒 𝐹𝑜𝑢𝑟𝑒𝑡 〗 )
〗〖

𝑃^𝐴=𝑃+𝐸^1/𝑎 ̈_(𝑥:𝑛)
0.28337 Metodo prima ajustada

𝛼^𝑝𝑎= (𝑃^𝐴−𝐸^1)=
- 0.21663

𝛽^𝑣= 𝑃^𝐴 0.28337

-
 Tabla de acumulación de fondos metodo Full
B C
x 〖 𝛼^𝐹, 𝛽^𝐹 𝑙_(𝑥+𝑡 −1) ∗𝑉_(𝑥+𝑡−1)+ B
C (1+i) 𝑞_𝑥
30 𝑙〗
100000 143.619 143.62 150.80 0.001508
31 _𝑥99849 22,129.016 22,129.02 23,235.47 0.001624
32 99687 22,093.078 45,166.39 47,424.71 0.001749
33 99513 22,054.437 69,304.79 72,770.03 0.001884
34 99325 22,012.887 94,595.44 99,325.21 0.002029
35 99124

Estado de Resultados Dotal

〖 100000 99849 99687 99513 99325

𝑙〗
P. Emitida 20,128.42 20,098.06 20,065.42 20,030.33 19,992.59
_𝑥
G. Adq. 10,064.21 0.00 0.00 0.00 0.00
Inc. RM 0.00 23,073.31 24,177.05 25,332.20 26,541.13
Siniestros 150.80 162.16 174.35 187.48 201.53
Opn 603.85 602.94 601.96 600.91 599.78
Prod. Fin 7.18 1,106.45 2,258.32 3,465.24 4,729.77
Dif. 9,316.74 -2,633.89 -2,629.62 -2,625.02 -2,620.07

Tabla de acumulación de fondos metodo V

B C
x 〖 𝛼^𝐹, 𝛽^𝐹 𝑙_(𝑥+𝑡 −1) ∗𝑉_(𝑥+𝑡−1)+ B
C (1+i) 𝑞_𝑥
30 𝑙〗
100000 9,460.356 9,460.36 9,933.37 0.001508
31 _𝑥99849 19,495.122 29,277.70 30,741.58 0.001624
𝑎_(𝑥:𝑛−1) =
32 99687 19,463.462 50,042.89 52,545.03 0.001749
33 99513 19,429.420 71,800.10 75,390.10 0.001884
34 99325 19,392.815 94,595.44 99,325.21 0.002029
35 99124

Estado de Resultados Dotal

〖 100000 99849 99687 99513 99325

𝑙〗
P. Emitida 20,128.42 20,098.06 20,065.42 20,030.33 19,992.59
_𝑥
 〖
𝑙〗
_𝑥
G. Adq. 10,064.21 0.00 0.00 0.00 0.00
Inc. RM 9,782.57 20,796.85 21,791.25 22,831.94 23,921.06
Siniestros 150.80 162.16 174.35 187.48 201.53
Opn 603.85 602.94 601.96 600.91 599.78
Prod. Fin 473.02 1,463.88 2,502.14 3,590.00 4,729.77
Dif. 0.00 0.00 0.00 0.00 0.00
9,782.57 30,579.43 52,370.68 75,202.62 99,123.68

𝐿𝑒 𝐹𝑜𝑢𝑟𝑒𝑡 〗 )

Tabla de acumulación de fondos metodo prima ajustada

B C
x 〖 𝛼^𝐹, 𝛽^𝐹 𝑙_(𝑥+𝑡 −1) ∗𝑉_(𝑥+𝑡−1)+ B
C (1+i) 𝑞_𝑥
30 𝑙〗
100000 - 21,663.312 - 21,663.31 - 22,746.48 0.001508
31 _𝑥99849 28,293.957 5,396.68 5,666.51 0.001624
32 99687 28,248.007 33,752.37 35,439.98 0.001749
33 99513 28,198.602 63,464.23 66,637.44 0.001884
34 99325 28,145.475 94,595.44 99,325.21 0.002029
35 99124

〖
𝑙〗
_𝑥
 𝑑_𝑥𝑙_(𝑥+𝑡 ) ∗𝑉_(𝑥+𝑡) _𝑡 𝑉_𝑥 _𝑡 〖𝐶 %
151 - - - 𝑉〗0.22932
_𝑥 0%
162 23,073.31 0.231457 0.05522 24%
174 47,250.36 0.474817 0.35438 75%
187 72,582.55 0.730757 0.66901 92%
202 99,123.68 1.000000 1.00000 100%
-

𝑑_𝑥𝑙_(𝑥+𝑡 ) ∗𝑉_(𝑥+𝑡)
_𝑡 𝑉_𝑥 _𝑡 〖𝐶 %
151 9,782.57 0.09797 - 𝑉〗 _𝑥
0.22932 0%
162 30,579.43 0.30675 0.05522 18%
174 52,370.68 0.52627 0.35438 67%
187 75,202.62 0.75714 0.66901 88%
202 99,123.68 1.00000 1.00000 100%
 𝑑_𝑥𝑙_(𝑥+𝑡 ) ∗ 〖𝐶𝑉〗 _(𝑥+𝑡)
_𝑡 〖𝐶𝑉〗 _𝑥
151 - 22,897.28 - 0.22932
162 5,504.36 0.05522
174 35,265.63 0.35438
187 66,449.96 0.66901
202 99,123.68 1.00000
 Metodo V Tabla de acumulación de fondos metodo V

𝛼^𝑣= Π∗(1−𝑧−𝑟)= x 〖 No Renueva

0.0946036 30 𝑙〗
100000
31 _𝑥99854 9985
𝛽^𝑣= (𝑃_(𝑥:𝑛)∗ä_(𝑥:𝑛)−𝛼^𝑣)/𝑎_(𝑥:𝑛−1) =
32 89727 8973
0.1952457 33 80617 8062
í = 7% 34 72423 7242
Mort. 0.97 35 65052
Conserv 0.1
Estado de Resultados Dotal

100000 89868
Π_(𝑥:𝑡) = 𝑃_(𝑥:𝑛)/(1−𝑧−𝑟/(ä𝑥:𝑛)) P. Emitida 20,128.42 18,089.08
G. Adq. 10,064.21 0.00
0.201284176 Inc. RM 9,782.57 17,740.16
Siniestros 146.28 141.57
Val. Garant 0.00 0.00
Opn 603.85 542.67
Prod. Fin 662.22 1,926.59
Dif. 193.73 1,591.27
RMAT 9,782.57 27,522.73
INV 9,976.31 29,307.73
s metodo V
B C
𝑙_(𝑥+𝑡 ) ∗𝑉_(𝑥+𝑡)
Devoluciones 𝛼^𝐹, 𝛽^𝐹 𝑙_(𝑥+𝑡 −1) ∗𝑉_(𝑥+𝑡−1)+CB (1+í) 𝑞_𝑥 𝑑_𝑥
9,460.356 9,460.36 10,122.58 0.001508 146 9,976.31
17,546.405 27,522.71 29,449.30 0.001624 142 29,307.73
2748 15,766.888 42,326.68 45,289.55 0.001749 137 45,152.55
4235 14,166.125 55,083.45 58,939.29 0.001884 133 58,806.69
5473 12,726.213 66,059.85 70,684.04 0.002029 128 70,555.76

80754 72555 65181

16,254.52 14,604.25 13,119.81
0.00 0.00 0.00
14,901.51 12,406.51 10,217.52
137.00 132.59 128.28
2,747.94 4,235.23 5,473.06
487.64 438.13 393.59
2,962.87 3,855.84 4,624.19
943.30 1,247.64 1,531.55 5,507.49
42,424.24 54,830.75 65,048.27 -
45,152.55 58,806.69 70,555.76
tVx
0.09783 9,782.57
0.30626 27,522.73
0.52535 42,424.24
0.75571 54,830.75
0.99797 65,048.27

5,507.49
 Seguro Temporal
𝑃_(´𝑥:𝑛) 0.000791681
=(𝑀_20−𝑀_25
x 20 )/(𝑁_20−𝑁_25
n5 )

Prima nivelada

𝑃_(´𝑥:𝑛) 0.000791681
=(𝑀_20−𝑀_25
)/(𝑁_20−𝑁_25
) 𝑀_20 3442.24290619
𝑀_25 3307.36620716

𝑁_20 715,884.80
𝑁_25 545,517.24

Anualidad anticipada

ä_(´𝑥:𝑛) 4.53926207751
=(𝑁_20−𝑁_25)
/𝐷_20
𝑁_20 715,884.80 Metodo Full
𝑁_25 545,517.24
𝐷_20 37,532.00
𝛼^𝐹=𝐶_20/𝐷_20
Anualidad vencida 0.0006838

𝑎_(´𝑥:𝑛−1) 3.53926207751
=(𝑁_21−𝑁_25)/𝐷_20
𝐶_20 25.6647359805
𝑁_21 678,352.81 𝐷_20 37,532.00
𝑁_25 545,517.24
𝐷_20 37,532.00
𝛽^𝐹=𝑃_(´𝑥+1:𝑛−1) ""
0.00082215904

Prima de tarifa 𝑀_21 3,416.5782

𝑀_25 3,307.3662
Π_(´𝑥:𝑡) = 𝑃_(`𝑥:𝑛)/(1−𝑧−𝑟/(ä𝑥:𝑛)) = 0.00081702
𝑁_21 678,352.81
𝑁_25 545,517.24
0.00081702
 z= 2%
r= 5% Metodo V

𝛼^𝑣= Π∗(1−𝑧−𝑟)=
0.0007598
𝛽^𝑣= (𝑃_(𝑥:𝑛)∗ä_(𝑥:𝑛)−𝛼^𝑣)/𝑎_(𝑥:𝑛−1) =

0.0008007

Formula recursiva de Fouret

𝑙_(𝑥+𝑡) * t𝑉_(´𝑥:𝑛)= (𝑙_(𝑥+𝑡−1)∗ 〖𝑃 _(´𝑥:𝑛) " " +𝑙_(𝑥+𝑡−1) " ∗ t−1" 𝑉_(´𝑥:𝑛))∗(1+i)− 𝑑_(𝑥+𝑡−1) ⁡ (𝐿𝑒 𝐹𝑜𝑢𝑟𝑒𝑡 〗 )
〗〖
Tabla de Acumulación de Fondos
B C
x 〖 𝑃_(´ 𝑙_(𝑥+𝑡 −1) ∗𝑉_(𝑥+𝑡−1)+CB(1+i) 𝑞_𝑥
𝑥:𝑛)
20 𝑙〗
100000 79.168 79.17 83.13 0.000718
21 _𝑥99928 79.111 90.44 94.96 0.000773
22 99851 79.050 96.77 101.60 0.000833
23 99768 78.984 97.41 102.28 0.000897
24 99678 78.913 91.70 96.29 0.000966

Estado de Resultados Temporal

〖 100000 99928 99851 99768 99678

𝑙〗
P. Emitida 81.70 81.64 81.58 81.51 81.44
_𝑥
G. Adq. 4.09 0.00 0.00 0.00 0.00
Inc. RM 11.33 6.39 0.71 -5.64 -12.79
Siniestros 71.80 77.24 83.18 89.49 96.29
Opn 1.63 1.63 1.63 1.63 1.63
Prod. Fin 3.96 4.52 4.84 4.87 4.59
Dif. -3.19 0.90 0.90 0.90 0.90
Tabla de acumulación de fondos metodo Full
B C
x 〖 𝛼^𝐹, 𝛽^𝐹 𝑙_(𝑥+𝑡 −1) ∗𝑉_(𝑥+𝑡−1)+CB(1+i) 𝑞_𝑥
20 𝑙〗
100000 68.381 68.38 71.80 0.000718
21 _𝑥99928 82.157 82.16 86.26 0.000773
22 99851 82.093 91.11 95.67 0.000833
23 99768 82.025 94.52 99.24 0.000897
24 99678 81.951 91.70 96.29 0.000966

Estado de Resultados Temporal

〖 100000 99928 99851 99768 99678

𝑙〗
P. Emitida 81.70 81.64 81.58 81.51 81.44
_𝑥
G. Adq. 4.09 0.00 0.00 0.00 0.00
Inc. RM 0.00 9.02 3.47 -2.74 -9.75
Siniestros 71.80 77.24 83.18 89.49 96.29
Opn 1.63 1.63 1.63 1.63 1.63
Prod. Fin 3.42 4.11 4.56 4.73 4.59
Dif. 7.60 -2.15 -2.14 -2.14 -2.14
 Tabla de acumulación de fondos metodo V
B C
x 〖 𝛼^𝐹, 𝛽^𝐹 𝑙_(𝑥+𝑡 −1) ∗𝑉_(𝑥+𝑡−1)+CB(1+i) 𝑞_𝑥
20 𝑙〗
100000 75.983 75.98 79.78 0.000718
21 _𝑥99928 80.011 87.99 92.39 0.000773
/𝑎_(𝑥:𝑛−1) =
22 99851 79.949 95.10 99.85 0.000833
23 99768 79.882 96.56 101.39 0.000897
24 99678 79.810 91.70 96.29 0.000966

Estado de Resultados Temporal

〖 100000 99928 99851 99768 99678

𝑙〗
P. Emitida 81.70 81.64 81.58 81.51 81.44
_𝑥
G. Adq. 4.09 0.00 0.00 0.00 0.00
Inc. RM 7.98 7.17 1.53 -4.78 -11.89
Siniestros 71.80 77.24 83.18 89.49 96.29
Opn 1.63 1.63 1.63 1.63 1.63
Prod. Fin 3.80 4.40 4.75 4.83 4.59
Dif. 0.00 0.00 0.00 0.00 0.00
R.M. 7.98 15.15 16.68 11.89 0.00

1) ⁡ (𝐿𝑒 𝐹𝑜𝑢𝑟𝑒𝑡 〗 )
〗〖
𝑑_𝑥
𝑙_(𝑥+𝑡 ) ∗𝑉_(𝑥+𝑡)

72 11.33
77 17.72
83 18.43
89 12.79
96 -

𝑑_𝑥 𝑙_(𝑥+𝑡 ) ∗𝑉_(𝑥+𝑡)

72 -
77 9.02
83 12.49
89 9.75
96 0.00
 𝑙_(𝑥+𝑡 ) ∗𝑉_(𝑥+𝑡)
𝑑_𝑥
72 7.98
77 15.15
83 16.68
89 11.89
96 -
 Metodo V Tabla de acumulación de fondos metodo V Seguro Temporal

𝛼^𝑣= Π∗(1−𝑧−𝑟)= x 〖 No Renueva

0.0007598 20 𝑙〗
100,000.00
21 _𝑥 93,035.40 930,354.00
𝛽^𝑣= (𝑃_(𝑥:𝑛)∗ä_(𝑥:𝑛)−𝛼^𝑣)/𝑎_(𝑥:𝑛−1) =
22 - 774,535.61 - 7,745,356.14
0.0008007 23 6,407,571.26 64,075,712.57
í = 5% 24 - 52,650,494.01 - 526,504,940.06
Mort. 97 25 429,453,336.75
Conserv 10
Estado de Resultados Temporal (Asset Share)

〖 100000 -837319
Π_(𝑥:𝑡) = 𝑙〗
𝑃_(𝑥:𝑛)/(1−𝑧−𝑟/(ä𝑥:𝑛))P. Emitida 81.70 -684.11
_𝑥
G. Adq. 4.09 0.00
0.00081702 Inc. RM 7.98 -134.91
Siniestros 6,964.60 -62,782.99
z= 2% Val. Garant 0.00 0.00
r= 5% Opn 1.63 -13.68
Prod. Fin 3.80 -377.76
Dif. -6,892.80 61,869.71
Reserva 7.98 - 126.93
Activos - 6,884.82 54,849.96
Seguro Temporal
B C
Devoluciones 𝛼^𝐹, 𝛽^𝐹 𝑙_(𝑥+𝑡 −1) ∗𝑉_(𝑥+𝑡−1)+ B
C (1+í) 𝑞_𝑥 𝑑_𝑥
75.98 75.98 79.78 0.00 6,964.60
- 670.44 - 7,555.26 - 7,933.03 0.00 - 62,782.99
- 1,174.09 5,581.54 61,605.58 64,685.86 0.00 563,249.27
10,700.80 - 46,174.88 - 555,439.09 - 583,211.04 0.00 - 5,017,647.31
- 62,766.16 379,415.25 4,876,617.68 5,120,448.57 0.00 44,401,109.30

6970821 -57668141 473854446

5,695.30 -47,116.02 387,148.56
0.00 0.00 0.00
1,291.07 -8,038.93 6,874.78
563,249.27 -5,017,647.31 44,401,109.30
-1,174.09 10,700.80 -62,766.16
113.91 -942.32 7,742.97
3,080.28 -27,771.95 243,830.88
-554,704.58 4,941,039.78 -43,721,981.46
1,164.14 - 6,874.78 0.00
- 498,563.41 4,434,436.27 - 39,280,660.74
𝑙_(𝑥+𝑡 ) ∗𝑉_(𝑥+𝑡)
tVx
- 6,884.82 0.00008 7.98
54,849.96 0.00015 - 126.93
- 498,563.41 0.00017 1,164.14
4,434,436.27 0.00012 - 6,874.78
- 39,280,660.74 0.00000 0.00

- 39,280,660.74
 Seguro Ordinario de Vida

x 35
Metodo V

Prima nivelada 𝛼^𝑣= Π∗(1−𝑧−𝑟)=

0.0082401
𝑃_(𝑥:𝑛) 0.009644045
=𝑀_35/𝑁_35 𝛽^𝑣= (𝑃_𝑥∗ä_𝑥−𝛼^𝑣)/𝑎_(𝑥:) =

𝑀_35 2983.09791723 0.0097293

𝑁_35 309,320.19

Anualidad anticipada

ä_(´𝑥) 17.4632551324
=𝑁_35/𝐷_35

𝑁_35 309,320.19

𝐷_35 17,712.63

Anualidad vencida

𝑎_𝑥 =𝑁_36/𝐷_35
16.4632551324

𝑁_36 291,607.56

𝐷_35 17,712.63

Prima de tarifa

Π_(´𝑥:𝑡) = 𝑃_(𝑥:𝑛)/(1−𝑧−𝑟/ä𝑥) =

0.00992788
z= 2%
r= 15%
Tabla de acumulación de fondos metodo V
B C
x 〖 𝛼^𝐹, 𝛽^𝐹 𝑙_(𝑥+𝑡 −1) ∗𝑉_(𝑥+𝑡−1)+ C
B (1+i) 𝑞_𝑥
35 𝑙〗
100000 824.014 824.01 865.21 0.00218600
36 _𝑥99781 970.805 1,617.42 1,698.29 0.00235400
37 99547 968.520 2,431.93 2,553.52 0.00253500
38 99294 966.065 3,267.24 3,430.60 0.00273000
39 99023 963.427 4,122.95 4,329.10 0.00294000
40 98732 960.595 4,998.57 5,248.49 0.00316600
41 98419 957.554 5,893.46 6,188.14 0.00341000
42 98084 954.288 6,806.81 7,147.16 0.00367200
43 97724 950.784 7,737.78 8,124.66 0.00395400
44 97337 947.025 8,685.29 9,119.56 0.00425800
45 96923 942.992 9,648.09 10,130.49 0.00458500
46 96478 938.669 10,624.77 11,156.01 0.00493800
47 96002 934.034 11,613.63 12,194.31 0.00531700
48 95491 929.067 12,612.94 13,243.58 0.00572500
49 94945 923.748 13,620.64 14,301.68 0.00616400
50 94360 918.054 14,634.49 15,366.21 0.00663700
51 93733 911.961 15,651.91 16,434.51 0.00714500
52 93064 905.445 16,670.23 17,503.74 0.00769300
53 92348 898.480 17,686.28 18,570.59 0.00828200
54 91583 891.039 18,696.81 19,631.65 0.00891500
55 90766 883.095 19,698.28 20,683.20 0.00959700
56 89895 874.620 20,686.73 21,721.07 0.01033000
57 88967 865.585 21,658.04 22,740.94 0.01111900
58 87977 855.961 22,607.68 23,738.06 0.01196700
59 86925 845.717 23,530.96 24,707.50 0.01287900
60 85805 834.825 24,422.83 25,643.97 0.01386000
61 84616 823.255 25,277.96 26,541.86 0.01491400
62 83354 810.977 26,090.88 27,395.42 0.01604800
63 82016 797.962 26,855.72 28,198.51 0.01726500
64 80600 784.185 27,566.68 28,945.02 0.01857400
65 79103 769.620 28,217.57 29,628.45 0.01998000
66 77523 754.243 28,802.21 30,242.32 0.02149000
67 75857 738.034 29,314.39 30,780.11 0.02311100
68 74104 720.977 29,747.96 31,235.36 0.02485100
69 72262 703.060 30,096.87 31,601.72 0.02672000
 70 70331 684.275 30,355.15 31,872.91 0.02872400
71 68311 664.620 30,517.33 32,043.20 0.03087400
72 66202 644.100 30,578.27 32,107.18 0.03318000
73 64005 622.729 30,533.33 32,060.00 0.03565100
74 61724 600.528 30,378.67 31,897.60 0.03830000
75 59360 577.528 30,111.12 31,616.67 0.04113600
76 56918 553.771 29,728.63 31,215.06 0.04417400
77 54403 529.308 29,230.09 30,691.59 0.04742400
78 51823 504.206 28,615.77 30,046.56 0.05090200
79 49185 478.541 27,887.19 29,281.55 0.05461900
80 46499 452.404 27,047.49 28,399.86 0.05859200
81 43775 425.897 26,101.29 27,406.35 0.06283400
82 41024 399.136 25,054.96 26,307.71 0.06736200
83 38261 372.249 23,916.50 25,112.32 0.07219000
84 35499 345.377 22,695.67 23,830.45 0.07733700
85 32753 318.666 21,403.77 22,473.96 0.08281700
86 30041 292.275 20,053.71 21,056.40 0.08864900
87 27378 266.365 18,659.69 19,592.67 0.09485000
88 24781 241.101 17,237.01 18,098.86 0.10143600
89 22267 216.644 15,801.84 16,591.93 0.10842400
90 19853 193.155 14,370.79 15,089.33 0.11583200
91 17553 170.781 12,960.51 13,608.54 0.12367700
92 15382 149.660 11,587.27 12,166.63 0.13197300
93 13352 129.909 10,266.49 10,779.81 0.14073700
94 11473 111.626 9,012.28 9,462.89 0.14998300
95 9752 94.884 7,837.00 8,228.85 0.15972300
96 8195 79.729 6,750.91 7,088.45 0.16997000
97 6802 66.177 5,761.78 6,049.87 0.18073300
98 5573 54.217 4,874.77 5,118.51 0.19202000
99 4502 43.806 4,092.28 4,296.90 0.20383700
100 3585 34.877 3,414.00 3,584.70 1.00000000
101 0 - 0.00 0.00 -
 𝑙_(𝑥+𝑡 ) ∗𝑉_(𝑥+𝑡)
𝑑_𝑥 tVx
219 646.61
235 1,463.41 0.006480
252 2,301.17 0.014701
271 3,159.52 0.023175
291 4,037.97 0.031907
313 4,935.91 0.040898
336 5,852.53 0.050152
360 6,786.99 0.059669
386 7,738.27 0.069451
414 8,705.09 0.079500
444 9,686.10 0.089815
476 10,679.60 0.100397
510 11,683.87 0.111244
547 12,696.89 0.122355
585 13,716.44 0.133729
626 14,739.95 0.145363
670 15,764.78 0.157254
716 16,787.80 0.169398
765 17,805.77 0.181789
816 18,815.19 0.194423
871 19,812.11 0.207293
929 20,792.45 0.220391
989 21,751.72 0.233711
1053 22,685.24 0.247242
1120 23,588.00 0.260976
1189 24,454.71 0.274902
1262 25,279.90 0.289009
1338 26,057.76 0.303284
1416 26,782.50 0.317715
1497 27,447.95 0.332288
1580 28,047.97 0.346989
1666 28,576.36 0.361803
1753 29,026.99 0.376715
1842 29,393.81 0.391708
1931 29,670.88 0.406767
2020 29,852.72 0.421874
2109 29,934.17 0.437012
2197 29,910.60 0.452164
2282 29,778.14 0.467314
2364 29,533.59 0.482444
2442 29,174.86 0.497538
2514 28,700.78 0.512580
2580 28,111.56 0.527555
2638 27,408.65 0.542449
2686 26,595.08 0.557251
2724 25,675.39 0.571949
2751 24,655.82 0.586537
2763 23,544.25 0.601009
2762 22,350.29 0.615366
2745 21,085.10 0.629612
2713 19,761.44 0.643757
2663 18,393.32 0.657823
2597 16,995.91 0.671839
2514 15,585.19 0.685849
2414 14,177.64 0.699919
2300 12,789.73 0.714136
2171 11,437.61 0.728624
2030 10,136.58 0.743555
1879 8,900.65 0.759165
1721 7,742.12 0.775783
1558 6,671.18 0.793872
1393 5,695.60 0.814087
1229 4,820.56 0.837364
1070 4,048.48 0.865060
918 3,379.13 0.899167
3585 0.00 0.942652
0 0.00 -
 Metodo V Tabla de acumulación de fondos metodo V
B
𝛼^𝑣= Π∗(1−𝑧−𝑟)= x 〖 No Renueva Rescate 𝛼^𝐹, 𝛽^𝐹
0.0082401 𝑙〗
35 100000 824.014
_𝑥
36 99792 9979 873.820
𝛽^𝑣= (𝑃_(𝑥:𝑛)∗ä_(𝑥:𝑛)−𝛼^𝑣)/𝑎_(𝑥:𝑛−1) =
37 89612 8961 132 784.680
0.0097293 38 80457 8046 186 704.511
í = 8% 39 72223 7222 230 632.415
40 64819 6482 265 567.584
Mort. 95% 41 58162 5816 292 509.289
Conserv 10% 42 52176 5218 311 456.876
10% 43 46795 4679 325 409.754
44 41957 4196 334 367.393
45 37609 3761 338 329.316
46 33700 3370 338 295.094
47 30188 3019 336 264.338
48 27032 2703 331 236.703
49 24196 2420 324 211.874
50 21649 2165 315 189.570
51 19362 1936 304 169.537
52 17307 1731 293 151.548
53 15463 1546 281 135.396
54 13807 1381 268 120.898
55 12321 1232 255 107.886
56 10988 1099 242 96.213
57 9792 979 229 85.742
58 8720 872 216 76.352
59 7758 776 202 67.936
60 6897 690 190 60.394
61 6126 613 177 53.639
62 5435 544 165 47.591
63 4817 482 153 42.179
64 4264 426 142 37.339
65 3770 377 131 33.012
66 3329 333 120 29.147
67 2935 293 111 25.696
68 2583 258 101 22.619
69 2270 227 92 19.877
70 1991 199 84 17.435
71 1743 174 76 15.263
72 1523 152 69 13.334
 73 1327 133 62 11.622
74 1154 115 56 10.106
75 1001 100 50 8.764
76 866 87 44 7.580
77 746 75 39 6.535
78 641 64 35 5.617
79 549 55 31 4.811
80 469 47 27 4.105
81 398 40 23 3.489
82 337 34 20 2.953
83 284 28 17 2.487
84 238 24 15 2.085
85 199 20 13 1.739
86 165 16 11 1.442
87 136 14 9 1.188
88 111 11 8 0.973
89 90 9 6 0.791
90 73 7 5 0.639
91 58 6 4 0.512
92 46 5 3 0.406
93 37 4 3 0.320
94 28 3 2 0.249
95 22 2 2 0.192
96 17 2 1 0.147
97 13 1 1 0.111
98 9 1 1 0.083
99 7 1 1 0.061
100 5 1 0 0.044
25 64819
 C
𝑙_(𝑥+𝑡 ) ∗𝑉_(𝑥+𝑡)
𝑙_(𝑥+𝑡 −1)
𝛼^𝐹, 𝛽^𝐹 ∗𝑉_(𝑥+𝑡−1)+ BC(1+í) 𝑞_𝑥 𝑑_𝑥 tVx
824.01 889.93 0.002186 208 682.26 0.006480 582.02
1,556.09 1,680.57 0.002354 201 1,479.72 0.014701 1,185.63
2,264.40 2,445.56 0.002535 194 2,119.59 0.023175 1,678.15
2,824.10 3,050.03 0.00273 188 2,675.77 0.031907 2,073.98
3,308.19 3,572.84 0.00294 182 3,160.85 0.040898 2,385.91
3,728.43 4,026.71 0.003166 175 3,586.15 0.050152 2,625.24
4,095.44 4,423.07 0.00341 170 3,961.80 0.059669 2,801.96
4,418.68 4,772.17 0.003672 164 4,297.03 0.069451 2,924.95
4,706.79 5,083.33 0.003954 158 4,600.14 0.079500 3,002.02
4,967.53 5,364.94 0.004258 153 4,878.63 0.089815 3,040.03
5,207.95 5,624.58 0.004585 147 5,139.37 0.100397 3,045.06
5,434.46 5,869.22 0.004938 142 5,388.59 0.111244 3,022.40
5,652.93 6,105.17 0.005317 137 5,632.11 0.122355 2,976.75
5,868.81 6,338.32 0.005725 132 5,875.25 0.133729 2,912.20
6,087.12 6,574.09 0.006164 128 6,122.99 0.145363 2,832.32
6,312.56 6,817.57 0.006637 123 6,380.01 0.157254 2,740.21
6,549.55 7,073.51 0.007145 118 6,650.77 0.169398 2,638.61
6,802.31 7,346.50 0.007693 114 6,939.48 0.181789 2,529.83
7,074.88 7,640.87 0.008282 109 7,250.29 0.194423 2,415.92
7,371.18 7,960.88 0.008915 105 7,587.20 0.207293 2,298.63
7,695.09 8,310.70 0.009597 101 7,954.19 0.220391 2,179.43
8,050.41 8,694.44 0.01033 97 8,355.24 0.233711 2,059.62
8,440.98 9,116.26 0.011119 93 8,794.32 0.247242 1,940.27
8,870.67 9,580.33 0.011967 89 9,275.52 0.260976 1,822.29
9,343.46 10,090.94 0.012879 85 9,803.03 0.274902 1,706.44
9,863.42 10,652.49 0.01386 82 10,381.16 0.289009 1,593.34
10,434.80 11,269.58 0.014914 78 11,014.43 0.303284 1,483.52
11,062.02 11,946.98 0.016048 75 11,707.57 0.317715 1,377.37
11,749.75 12,689.73 0.017265 71 12,465.58 0.332288 1,275.23
12,502.92 13,503.16 0.018574 68 13,293.75 0.346989 1,177.34
13,326.76 14,392.90 0.01998 64 14,197.68 0.361803 1,083.87
14,226.83 15,364.97 0.02149 61 15,183.38 0.376715 994.95
15,209.08 16,425.81 0.023111 58 16,257.27 0.391708 910.65
16,279.89 17,582.28 0.024851 55 17,426.21 0.406767 831.00
17,446.09 18,841.77 0.02672 52 18,697.58 0.421874 755.99
18,715.02 20,212.22 0.028724 49 20,079.32 0.437012 685.57
20,094.58 21,702.15 0.030874 46 21,579.96 0.452164 619.68
21,593.29 23,320.76 0.03318 43 23,208.71 0.467314 558.23
 23,220.33 25,077.95 0.035651 40 24,975.47 0.482444 501.11
24,985.58 26,984.42 0.0383 38 26,890.95 0.497538 448.19
26,899.71 29,051.69 0.041136 35 28,966.69 0.512580 399.32
28,974.27 31,292.21 0.044174 33 31,215.15 0.527555 354.37
31,221.69 33,719.42 0.047424 30 33,649.78 0.542449 313.16
33,655.40 36,347.83 0.050902 28 36,285.12 0.557251 275.53
36,289.93 39,193.12 0.054619 26 39,136.85 0.571949 241.31
39,140.96 42,272.24 0.058592 23 42,221.94 0.586537 210.33
42,225.43 45,603.46 0.062834 21 45,558.69 0.601009 182.39
45,561.64 49,206.57 0.067362 19 49,166.88 0.615366 157.31
49,169.37 53,102.92 0.07219 18 53,067.91 0.629612 134.92
53,070.00 57,315.59 0.077337 16 57,284.86 0.643757 115.04
57,286.60 61,869.53 0.082817 14 61,842.68 0.657823 97.47
61,844.13 66,791.66 0.088649 12 66,768.35 0.671839 82.05
66,769.53 72,111.10 0.09485 11 72,090.98 0.685849 68.59
72,091.95 77,859.31 0.101436 10 77,842.05 0.699919 56.93
77,842.84 84,070.27 0.108424 8 84,055.56 0.714136 46.89
84,056.20 90,780.70 0.115832 7 90,768.26 0.728624 38.32
90,768.77 98,030.27 0.123677 6 98,019.84 0.743555 31.06
98,020.24 105,861.86 0.131973 5 105,853.18 0.759165 24.96
105,853.50 114,321.78 0.140737 4 114,314.61 0.775783 19.89
114,314.85 123,460.04 0.149983 4 123,454.18 0.793872 15.71
123,454.37 133,330.72 0.159723 3 133,325.98 0.814087 12.30
133,326.12 143,992.21 0.16997 2 143,988.41 0.837364 9.55
143,988.52 155,507.60 0.180733 2 155,504.58 0.865060 7.35
155,504.66 167,945.04 0.19202 2 167,942.67 0.899167 5.62
167,942.73 181,378.15 0.203837 1 181,376.31 0.942652 4.28
181,376.36 195,886.47 1 4 195,881.68 - -

195,881.68
 Estado de Resultados Ordinario de Vida Asset Share

〖 PRIM EMIT GTS ADQ INC. R MAT S Opn. Val Gar Prd Fin
𝑙〗
100000 992.79 148.92 582.02 207.67 19.86 0.00 65.92
_𝑥
89813 891.65 0 603.61 200.85 17.83 0.00 124.49
80651 800.69 0 492.52 194.23 16.01 131.74 181.15
72411 718.89 0 395.83 187.80 14.38 186.46 225.93
65001 645.32 0 311.92 181.55 12.91 230.44 264.65
58337 579.17 0 239.33 175.46 11.58 265.10 298.27
52346 519.68 0 176.72 169.57 10.39 291.69 327.63
46959 466.20 0 122.99 163.81 9.32 311.33 353.49
42115 418.12 0 77.07 158.20 8.36 324.99 376.54
37761 374.89 0 38.02 152.75 7.50 333.56 397.40
33848 336.04 0 5.03 147.43 6.72 337.78 416.64
30330 301.12 0- 22.66 142.28 6.02 338.34 434.76
27169 269.73 0- 45.65 137.24 5.39 335.82 452.23
24329 241.53 0- 64.55 132.32 4.83 330.75 469.50
21777 216.20 0- 79.88 127.52 4.32 323.58 486.97
19484 193.44 0- 92.11 122.85 3.87 314.70 505.00
17425 173.00 0- 101.60 118.28 3.46 304.47 523.96
15576 154.64 0- 108.78 113.84 3.09 293.18 544.19
13916 138.16 0- 113.91 109.49 2.76 281.09 565.99
12426 123.37 0- 117.29 105.24 2.47 268.44 589.69
11089 110.09 0- 119.19 101.10 2.20 255.40 615.61
9889 98.18 0- 119.81 97.05 1.96 242.16 644.03
8813 87.49 0- 119.35 93.09 1.75 228.85 675.28
7848 77.91 0- 117.98 89.22 1.56 215.59 709.65
6983 69.32 0- 115.85 85.43 1.39 202.48 747.48
6207 61.63 0- 113.09 81.73 1.23 189.60 789.07
5513 54.73 0- 109.82 78.11 1.09 177.04 834.78
4892 48.56 0- 106.15 74.57 0.97 164.84 884.96
4335 43.04 0- 102.14 71.11 0.86 153.04 939.98
3838 38.10 0- 97.89 67.72 0.76 141.69 1,000.23
3393 33.69 0- 93.47 64.40 0.67 130.82 1,066.14
2996 29.74 0- 88.92 61.16 0.59 120.43 1,138.15
2641 26.22 0- 84.30 57.99 0.52 110.55 1,216.73
2325 23.08 0- 79.65 54.89 0.46 101.18 1,302.39
2043 20.28 0- 75.01 51.86 0.41 92.33 1,395.69
1792 17.79 0- 70.42 48.90 0.36 84.00 1,497.20
1569 15.57 0- 65.89 46.01 0.31 76.17 1,607.57
1370 13.61 0- 61.45 43.20 0.27 68.85 1,727.46
1195 11.86 0- 57.12 40.46 0.24 62.03 1,857.63
1039 10.31 0- 52.92 37.79 0.21 55.68 1,998.85
901 8.94 0- 48.86 35.20 0.18 49.80 2,151.98
779 7.73 0- 44.96 32.69 0.15 44.37 2,317.94
672 6.67 0- 41.21 30.26 0.13 39.37 2,497.73
577 5.73 0- 37.63 27.92 0.11 34.80 2,692.43
494 4.91 0- 34.22 25.66 0.10 30.61 2,903.19
422 4.19 0- 30.99 23.48 0.08 26.81 3,131.28
359 3.56 0- 27.94 21.40 0.07 23.37 3,378.03
303 3.01 0- 25.07 19.42 0.06 20.27 3,644.93
256 2.54 0- 22.39 17.53 0.05 17.48 3,933.55
214 2.13 0- 19.89 15.74 0.04 14.99 4,245.60
179 1.77 0- 17.57 14.06 0.04 12.78 4,582.93
148 1.47 0- 15.42 12.48 0.03 10.83 4,947.53
122 1.21 0- 13.46 11.00 0.02 9.12 5,341.56
100 0.99 0- 11.66 9.64 0.02 7.62 5,767.36
81 0.81 0- 10.04 8.38 0.02 6.33 6,227.43
66 0.65 0- 8.57 7.23 0.01 5.21 6,724.50
53 0.52 0- 7.26 6.18 0.01 4.26 7,261.50
42 0.41 0- 6.10 5.24 0.01 3.45 7,841.62
33 0.33 0- 5.07 4.40 0.01 2.77 8,468.28
26 0.25 0- 4.18 3.65 0.01 2.21 9,145.19
20 0.20 0- 3.41 3.00 0.00 1.75 9,876.35
15 0.15 0- 2.75 2.44 0.00 1.37 10,666.09
11 0.11 0- 2.19 1.96 0.00 1.06 11,519.08
8 0.08 0- 1.73 1.55 0.00 0.82 12,440.37
6 0.06 0- 1.34 1.21 0.00 0.62 13,435.42
5 0.05 0- 4.28 4.31 0.00 0.48 14,510.11
Dif
100.25
193.85
147.35
160.35
173.16
185.96
198.94
212.24
226.04
240.47
255.71
271.89
289.16
307.69
327.63
349.13
372.36
397.49
424.71
454.21
486.19
520.85
558.44
599.18
643.35
691.22
743.10
799.29
860.15
926.06
997.40
1,074.62
1,158.18
1,248.59
1,346.39
1,452.15
1,566.53
1,690.20
 1,823.89
1,968.40
2,124.60
2,293.41
2,475.84
2,672.96
2,885.95
3,116.07
3,364.69
3,633.27
3,923.41
4,236.83
4,575.39
4,941.09
5,336.09
5,762.73
6,223.55
6,721.27
7,258.84
7,839.44
8,466.50
9,143.76
9,875.21
10,665.18
11,518.37
12,439.82
13,434.99
14,509.64
195,881.68