Cuadro 1

Edad25Salario actual$34,000Portafolio actual$14,500Tasa de crecimiento anual del salario5%Tasa de inversin anual4%Tasa de crecimiento anual del portafolio10%

AoEdadPortafolio InicialSalarioNueva InversinGanancias del PortafolioPortafolio Final125$14,500$34,000$1,360$1,518$17,378226$17,378$35,700$1,428$1,809$20,615327$20,615$37,485$1,499$2,136$24,251428$24,251$39,359$1,574$2,504$28,329529$28,329$41,327$1,653$2,916$32,898630$32,898$43,394$1,736$3,377$38,010731$38,010$45,563$1,823$3,892$43,725832$43,725$47,841$1,914$4,468$50,107933$50,107$50,233$2,009$5,111$57,2271034$57,227$52,745$2,110$5,828$65,1651135$65,165$55,382$2,215$6,627$74,0081236$74,008$58,152$2,326$7,517$83,8511337$83,851$61,059$2,442$8,507$94,8011438$94,801$64,112$2,564$9,608$106,9731539$106,973$67,318$2,693$10,832$120,4981640$120,498$70,684$2,827$12,191$135,5171741$135,517$74,218$2,969$13,700$152,1851842$152,185$77,929$3,117$15,374$170,6771943$170,677$81,825$3,273$17,231$191,1812044$191,181$85,916$3,437$19,290$213,9082145$213,908$90,212$3,608$21,571$239,0882246$239,088$94,723$3,789$24,098$266,9752347$266,975$99,459$3,978$26,896$297,8502448$297,850$104,432$4,177$29,994$332,0212549$332,021$109,653$4,386$33,421$369,8282650$369,828$115,136$4,605$37,213$411,6472751$411,647$120,893$4,836$41,406$457,8892852$457,889$126,938$5,078$46,043$509,0092953$509,009$133,284$5,331$51,167$565,5083054$565,508$139,949$5,598$56,831$627,937

Cuadro 2

Edad25Salario actual$34,000Portafolio actual$14,500Tasa de crecimiento anual del salario5%Tasa de inversin anual7.97%Tasa de crecimiento anual del portafolio10%

AoEdadPortafolio InicialSalarioNueva InversinGanancias del PortafolioPortafolio Final125$14,500$34,000$2,710$1,585$18,795226$18,795$35,700$2,845$2,022$23,662327$23,662$37,485$2,987$2,516$29,165428$29,165$39,359$3,137$3,073$35,375529$35,375$41,327$3,294$3,702$42,371630$42,371$43,394$3,458$4,410$50,239731$50,239$45,563$3,631$5,205$59,076832$59,076$47,841$3,813$6,098$68,987933$68,987$50,233$4,003$7,099$80,0891034$80,089$52,745$4,204$8,219$92,5111135$92,511$55,382$4,414$9,472$106,3971236$106,397$58,152$4,634$10,871$121,9031337$121,903$61,059$4,866$12,434$139,2021438$139,202$64,112$5,109$14,176$158,4881539$158,488$67,318$5,365$16,117$179,9691640$179,969$70,684$5,633$18,279$203,8811741$203,881$74,218$5,915$20,684$230,4801842$230,480$77,929$6,211$23,359$260,0491943$260,049$81,825$6,521$26,331$292,9012044$292,901$85,916$6,847$29,632$329,3812145$329,381$90,212$7,189$33,298$369,8682246$369,868$94,723$7,549$37,364$414,7812347$414,781$99,459$7,926$41,874$464,5812448$464,581$104,432$8,323$46,874$519,7782549$519,778$109,653$8,739$52,415$580,9322650$580,932$115,136$9,176$58,552$648,6602751$648,660$120,893$9,635$65,348$723,6422852$723,642$126,938$10,116$72,870$806,6292953$806,629$133,284$10,622$81,194$898,4453054$898,445$139,949$11,153$90,402$1,000,000

Cuadro 3

Edad25Salario actual$34,000Portafolio actual$14,500Tasa de crecimiento anual del salario5%Tasa de inversin anual7.97%Tasa de crecimiento anual del portafolio10%Portafolio FinalDist. UniformeDist. NormalMuestra de 1000 datosESTADISTICOSAoEdadPortafolio InicialSalarioTasa de crecimiento anual del salarioTasa de crecimiento anual del portafolioNueva InversinGanancias del PortafolioPortafolio Final1$818,644.89VALOR ESPERADO1,002,794125$14,500$34,0001.0%6%$2,710$966$18,1762$885,187.80DESV. ESTAND197,025226$18,176$34,8502.5%10%$2,777$2,018$22,9713$900,375.04MAX1,762,674327$22,971$35,7215.1%4%$2,847$1,093$26,9114$1,052,487.82MIN539,956428$26,911$37,5546.8%15%$2,993$4,284$34,1885$851,234.82PROB. > 1 MILLON48%529$34,188$40,1193.2%19%$3,197$6,639$44,0246$944,277.37630$44,024$41,3917.5%7%$3,299$3,032$50,3557$924,628.68731$50,355$44,5071.5%10%$3,547$5,018$58,9208$1,054,545.81832$58,920$45,1542.6%14%$3,599$8,424$70,9429$830,317.72933$70,942$46,3141.8%7%$3,691$5,119$79,75310$1,164,898.821034$79,753$47,1392.0%7%$3,757$5,648$89,15711$1,038,002.921135$89,157$48,1033.5%12%$3,834$11,342$104,33312$1,227,691.021236$104,333$49,7780.9%10%$3,967$10,437$118,73713$1,124,500.041337$118,737$50,2487.4%8%$4,005$10,254$132,99614$1,053,971.871438$132,996$53,9794.2%8%$4,302$11,281$148,57815$1,036,446.191539$148,578$56,2537.9%8%$4,483$12,214$165,27516$989,023.311640$165,275$60,7192.5%16%$4,839$27,065$197,18017$892,238.901741$197,180$62,2151.0%8%$4,958$16,278$218,41618$1,063,830.431842$218,416$62,8677.9%4%$5,010$8,019$231,44519$973,759.261943$231,445$67,8249.0%8%$5,405$19,591$256,44120$1,000,648.212044$256,441$73,9491.1%19%$5,893$50,170$312,50521$662,737.932145$312,505$74,7815.5%4%$5,960$12,154$330,61822$894,063.172246$330,618$78,9218.8%12%$6,290$38,637$375,54423$1,040,812.972347$375,544$85,8632.5%10%$6,843$37,083$419,47024$1,185,983.242448$419,470$88,0230.7%-1%$7,015-$4,297$422,18825$1,057,701.432549$422,188$88,6599.8%18%$7,066$76,899$506,15326$931,801.802650$506,153$97,3140.9%14%$7,755$69,928$583,83627$867,817.982751$583,836$98,1674.6%8%$7,823$46,452$638,11228$942,517.112852$638,112$102,6649.3%12%$8,182$76,926$723,22029$837,919.542953$723,220$112,2051.0%3%$8,942$21,230$753,39230$996,374.033054$753,392$113,3285.9%7%$9,032$56,222$818,64531$890,531.0132$812,669.5733$1,082,002.0334$838,245.2535$945,603.7336$1,279,759.3737$1,111,774.4538$1,218,016.7039$900,204.7640$828,316.7041$812,788.1242$898,172.4943$1,203,158.4644$758,314.2845$1,043,175.2346$1,151,811.6447$952,175.0948$943,460.1649$1,058,548.1450$778,032.8851$891,398.0652$1,138,387.5853$909,108.1954$1,126,969.9755$973,448.0556$1,002,903.6557$1,149,111.6058$1,005,848.5059$933,277.2860$881,899.8361$894,223.3762$1,141,479.5963$1,134,348.8864$1,133,463.8965$1,012,664.1966$1,055,902.2567$715,796.0668$1,082,499.0769$978,921.5670$998,018.2271$1,248,101.6672$1,332,807.6073$670,951.4374$745,063.7975$1,208,498.4576$1,135,136.9877$1,211,151.3678$1,073,447.1179$863,270.8080$690,546.1481$1,056,151.0382$785,438.1783$918,911.3584$950,203.0385$1,162,142.9286$1,143,897.1387$1,026,018.2988$902,140.4789$718,188.4690$1,068,130.5091$1,052,262.6492$758,086.2193$824,745.7194$910,135.1595$1,202,618.8896$1,105,796.7297$1,181,205.2698$1,010,060.5699$1,291,203.69100$1,282,997.04101$864,500.28102$1,008,610.98103$1,162,286.47104$1,236,499.29105$816,734.13106$862,922.17107$814,361.07108$856,916.43109$961,416.78110$1,126,182.90111$966,543.78112$847,221.00113$986,310.26114$1,286,583.16115$720,288.62116$1,400,525.58117$1,053,094.38118$1,593,700.56119$1,031,167.07120$727,267.25121$1,142,920.99122$1,020,590.11123$896,764.82124$795,025.74125$752,914.21126$897,364.22127$1,159,592.12128$715,556.22129$949,518.00130$1,277,682.39131$1,391,512.59132$769,111.46133$1,013,009.35134$878,740.92135$935,798.16136$773,803.81137$919,014.24138$1,017,690.79139$1,468,849.46140$1,011,986.47141$900,999.48142$1,226,428.81143$1,089,157.89144$868,415.28145$920,999.78146$912,108.45147$649,708.26148$980,542.50149$1,106,237.42150$972,033.39151$1,282,947.75152$1,696,105.58153$1,375,392.57154$1,385,636.27155$1,170,009.12156$669,316.80157$822,688.11158$1,043,943.44159$1,065,925.00160$1,174,130.12161$738,451.65162$949,373.92163$955,583.28164$910,501.21165$990,188.23166$1,103,848.34167$891,615.16168$987,480.61169$1,291,408.36170$1,139,130.12171$1,011,893.08172$827,808.86173$841,812.23174$1,016,596.03175$857,505.80176$1,157,049.82177$737,428.90178$1,439,651.62179$1,056,183.84180$837,424.68181$914,580.83182$639,121.96183$1,005,228.23184$1,762,674.06185$806,457.78186$1,100,632.68187$986,491.04188$1,176,276.05189$896,917.80190$1,172,051.57191$1,144,143.87192$1,082,371.72193$903,360.51194$880,524.54195$1,014,478.43196$1,138,703.09197$1,030,440.40198$785,141.29199$947,948.63200$870,768.27201$1,120,118.64202$1,097,173.43203$1,066,379.34204$1,008,563.05205$654,235.13206$1,087,538.76207$910,037.46208$853,002.19209$1,144,413.18210$919,489.64211$786,238.89212$701,114.99213$927,978.96214$854,974.36215$862,027.65216$986,765.91217$703,610.08218$864,570.27219$1,003,949.85220$765,742.73221$914,254.97222$951,807.11223$1,054,492.81224$966,565.22225$1,115,402.42226$1,281,886.69227$724,505.93228$904,817.79229$1,146,899.58230$1,103,787.53231$1,154,168.03232$876,129.61233$1,179,197.98234$1,022,062.91235$944,341.02236$713,732.98237$865,959.72238$1,109,070.47239$704,777.59240$1,119,905.22241$988,768.58242$1,078,964.55243$1,098,932.10244$856,313.01245$970,634.82246$1,033,102.69247$921,012.47248$1,053,967.93249$1,099,283.05250$661,734.95251$1,088,072.43252$844,134.56253$1,034,368.21254$848,424.14255$964,541.85256$981,261.66257$1,219,273.98258$1,003,812.79259$1,454,369.91260$978,117.26261$1,297,100.45262$1,128,447.87263$1,036,184.48264$957,902.54265$719,651.01266$702,946.21267$987,781.03268$896,158.17269$889,189.95270$1,479,403.55271$888,004.97272$862,628.91273$1,152,312.40274$960,326.10275$1,113,054.88276$828,779.81277$740,009.51278$1,113,409.90279$1,185,764.89280$1,569,873.41281$1,387,743.09282$946,273.23283$752,925.35284$1,030,349.88285$1,254,529.14286$986,445.77287$780,417.25288$1,040,204.02289$1,068,844.11290$1,019,731.55291$710,347.40292$942,682.07293$988,073.46294$1,065,325.29295$1,252,450.98296$1,012,307.17297$971,355.88298$1,269,071.78299$992,414.17300$1,191,810.27301$1,010,570.58302$959,645.62303$1,400,970.56304$984,893.75305$826,245.69306$993,885.83307$1,061,476.21308$1,080,882.83309$986,923.81310$840,580.13311$1,242,404.67312$854,238.86313$1,494,960.59314$828,143.27315$987,290.61316$942,468.55317$1,153,430.33318$842,842.80319$1,151,536.29320$721,174.22321$767,913.34322$1,205,246.88323$825,358.79324$1,065,766.03325$822,708.74326$896,782.87327$634,359.69328$878,591.41329$843,105.26330$935,036.89331$1,516,548.97332$1,011,787.61333$1,011,876.87334$1,639,679.62335$748,362.37336$994,338.42337$924,057.87338$843,933.81339$1,081,328.34340$793,094.00341$1,203,095.50342$922,270.62343$1,029,286.12344$1,047,755.50345$904,221.58346$1,058,693.26347$1,100,695.62348$899,004.73349$1,069,980.73350$1,188,375.53351$870,007.90352$774,915.13353$1,061,539.82354$885,183.00355$856,362.96356$749,004.31357$689,694.64358$1,232,599.01359$967,927.41360$1,121,605.04361$978,167.69362$1,568,518.22363$849,153.44364$940,566.37365$1,220,978.26366$1,126,637.79367$759,574.13368$697,075.57369$973,217.85370$903,320.71371$1,004,155.17372$818,339.15373$803,672.89374$945,595.81375$1,030,863.77376$1,116,154.49377$1,023,634.78378$1,025,396.03379$949,813.46380$1,117,511.86381$983,428.41382$1,100,609.16383$679,214.74384$1,060,993.58385$867,008.14386$1,073,751.72387$1,159,500.97388$1,243,273.91389$963,751.36390$696,857.80391$1,168,213.55392$1,114,972.70393$1,219,625.54394$965,853.28395$1,542,461.14396$935,747.58397$981,392.59398$989,537.47399$1,059,083.91400$1,206,350.37401$1,139,200.72402$793,786.95403$1,511,269.65404$1,195,638.10405$1,372,256.09406$620,796.51407$1,550,301.84408$992,413.68409$602,583.92410$962,711.75411$1,181,802.57412$1,407,706.30413$872,293.40414$1,202,423.16415$1,065,131.15416$920,083.44417$1,181,738.51418$1,001,714.76419$1,162,863.58420$1,029,076.67421$1,163,323.23422$1,117,711.85423$1,096,908.15424$964,380.35425$763,193.59426$1,015,202.68427$692,620.13428$1,078,035.15429$1,019,388.56430$1,148,675.13431$1,338,177.57432$872,104.91433$1,165,759.51434$781,979.31435$1,035,704.05436$750,538.21437$889,708.89438$859,677.74439$786,168.53440$1,027,951.71441$1,092,069.82442$1,317,471.97443$1,125,984.09444$838,383.86445$905,320.45446$610,634.34447$839,039.01448$948,559.85449$933,805.93450$721,344.02451$1,285,636.76452$1,316,843.30453$930,064.28454$837,329.97455$1,112,471.67456$761,691.21457$998,432.32458$807,551.65459$1,026,310.81460$1,036,150.62461$922,517.82462$652,313.36463$824,030.61464$1,086,392.88465$1,503,035.15466$695,992.19467$1,042,183.36468$719,188.72469$929,806.25470$810,514.90471$940,615.78472$685,918.64473$819,220.64474$880,191.66475$836,137.68476$1,000,572.65477$573,843.80478$919,547.66479$1,066,656.30480$1,198,815.84481$881,828.63482$936,707.25483$1,054,270.69484$1,344,974.12485$1,057,630.78486$947,886.71487$1,058,532.40488$1,184,683.08489$967,147.96490$987,383.98491$744,979.01492$1,356,567.22493$1,040,760.98494$1,192,032.80495$810,653.75496$937,769.55497$1,101,738.43498$658,207.09499$884,880.40500$789,474.55501$832,028.47502$1,143,495.53503$813,533.22504$799,805.05505$1,022,105.09506$1,202,322.18507$641,400.83508$731,263.88509$1,290,143.38510$1,099,631.35511$1,005,347.45512$908,554.56513$1,246,922.20514$714,147.34515$1,006,121.00516$1,302,207.46517$753,638.64518$905,443.56519$1,182,608.30520$1,250,024.59521$1,302,434.23522$806,519.06523$687,819.10524$1,072,629.42525$924,477.61526$801,140.49527$1,460,238.15528$873,893.03529$940,903.13530$1,510,902.75531$1,164,516.69532$934,676.07533$804,574.04534$1,332,698.37535$1,023,387.38536$747,257.74537$1,723,863.79538$963,023.35539$1,094,158.19540$1,050,461.44541$1,054,977.20542$872,806.92543$834,116.97544$1,125,528.02545$918,576.24546$772,007.93547$774,232.45548$787,087.81549$1,430,764.15550$808,280.30551$1,110,704.41552$1,074,209.10553$913,371.55554$1,374,856.48555$1,129,538.80556$789,765.56557$1,070,751.24558$1,446,637.28559$1,431,804.07560$1,115,475.65561$700,952.02562$788,573.50563$1,164,780.28564$969,875.29565$1,284,352.21566$871,296.31567$1,108,600.17568$680,260.79569$855,717.03570$1,040,790.97571$1,119,759.58572$1,035,761.70573$856,431.47574$790,218.82575$1,252,586.93576$714,309.44577$702,653.69578$706,833.76579$797,855.89580$794,927.46581$1,163,303.86582$1,142,754.08583$681,436.11584$1,063,300.89585$1,139,984.93586$833,512.70587$813,311.42588$1,132,656.48589$1,025,587.60590$822,338.03591$952,811.32592$716,859.60593$1,075,832.29594$902,795.76595$724,072.42596$822,670.41597$935,297.42598$1,128,919.89599$937,442.32600$882,875.72601$660,799.51602$990,720.06603$1,105,825.97604$959,648.60605$1,235,795.46606$906,787.69607$1,294,846.56608$604,900.51609$964,154.22610$902,207.40611$795,278.99612$1,107,447.26613$840,809.71614$829,811.51615$1,385,504.94616$1,201,667.75617$949,259.99618$747,956.87619$783,835.86620$1,001,055.86621$982,519.88622$1,233,895.15623$967,722.20624$785,592.58625$1,090,526.69626$904,018.44627$972,382.32628$851,776.63629$741,489.56630$831,238.11631$1,031,906.16632$875,752.64633$1,091,643.33634$1,147,167.01635$1,218,037.58636$1,392,852.11637$1,189,127.12638$1,020,562.61639$1,000,187.74640$1,000,949.20641$939,424.92642$671,230.00643$788,290.41644$1,122,010.12645$1,140,751.24646$1,216,261.60647$1,068,836.49648$969,525.40649$1,313,267.44650$1,084,701.46651$1,314,259.34652$1,179,624.38653$784,300.29654$1,025,594.54655$1,024,726.78656$780,684.13657$958,212.76658$1,086,371.20659$889,882.59660$1,324,411.60661$963,147.25662$933,745.47663$819,740.16664$1,293,990.60665$1,064,541.35666$1,378,846.19667$749,677.37668$746,260.52669$944,424.86670$984,171.00671$900,684.83672$901,465.21673$782,684.08674$969,109.51675$1,358,595.22676$795,951.38677$992,603.47678$1,051,400.11679$1,155,315.28680$782,773.85681$1,167,722.55682$1,124,121.07683$757,698.85684$1,039,659.44685$1,121,733.49686$946,974.43687$937,093.31688$862,105.18689$837,975.68690$1,141,263.12691$615,229.85692$1,329,955.55693$918,814.23694$1,091,371.39695$908,424.36696$1,460,572.77697$1,398,584.12698$1,337,228.80699$1,120,063.00700$1,162,964.64701$932,459.01702$1,142,194.94703$854,009.40704$945,584.88705$828,859.44706$846,584.41707$979,439.71708$1,180,025.33709$1,569,951.97710$1,454,067.44711$1,251,864.85712$1,174,245.44713$887,492.96714$1,174,263.70715$703,052.96716$810,499.62717$1,141,253.03718$1,005,620.01719$679,770.75720$1,018,782.34721$1,054,059.39722$787,195.25723$1,011,304.39724$744,823.69725$628,420.30726$801,677.34727$945,947.37728$1,340,202.47729$1,150,885.71730$1,003,922.40731$1,138,849.49732$1,274,278.58733$818,606.15734$836,776.65735$1,380,369.93736$1,031,849.01737$1,075,945.26738$1,377,231.28739$1,185,426.86740$1,058,304.36741$779,882.18742$1,174,539.32743$976,630.49744$1,090,041.37745$1,189,153.09746$867,925.56747$954,290.49748$731,074.42749$544,531.04750$1,040,297.15751$539,955.96752$1,030,120.26753$883,436.26754$1,280,570.25755$792,103.82756$999,851.02757$1,012,562.96758$1,018,171.89759$1,035,946.96760$910,010.03761$1,101,403.14762$997,481.36763$1,064,820.77764$1,233,495.34765$960,431.79766$1,161,354.75767$903,539.42768$1,166,234.55769$1,304,658.90770$1,035,565.95771$907,648.73772$644,763.00773$1,075,725.91774$1,096,017.94775$623,470.88776$1,174,262.17777$1,337,845.43778$1,033,070.17779$1,263,038.94780$913,754.02781$1,276,676.21782$1,022,668.79783$1,116,521.50784$983,898.04785$1,057,201.82786$724,689.26787$1,059,122.48788$865,912.98789$1,268,308.79790$1,157,958.76791$704,215.97792$1,190,536.31793$1,054,675.43794$798,934.64795$898,115.71796$1,201,581.64797$804,388.03798$748,007.45799$1,083,445.08800$894,353.61801$882,620.77802$733,011.68803$952,833.73804$945,456.31805$948,503.37806$1,186,320.03807$932,425.95808$1,002,014.67809$1,053,880.15810$914,805.11811$1,012,241.95812$890,835.71813$808,794.80814$880,845.25815$688,187.67816$984,030.76817$805,982.84818$1,161,450.90819$836,568.01820$997,676.67821$1,045,459.44822$906,924.04823$864,818.87824$696,227.86825$936,566.34826$1,634,967.54827$1,018,046.14828$1,037,707.23829$873,001.96830$997,422.67831$1,016,796.90832$1,257,769.22833$864,558.60834$1,423,099.55835$1,238,873.87836$756,492.60837$891,597.38838$973,615.95839$1,056,206.59840$987,986.25841$1,115,907.36842$701,348.28843$1,124,552.10844$988,716.12845$1,162,431.90846$966,067.58847$1,075,491.47848$725,225.37849$769,465.49850$1,026,641.35851$955,456.72852$897,012.24853$951,178.85854$1,211,431.18855$1,665,979.17856$976,323.74857$987,930.34858$953,727.61859$1,043,074.44860$1,016,945.76861$1,164,917.42862$681,413.89863$957,563.10864$945,284.45865$1,007,859.32866$1,501,845.96867$1,438,531.07868$1,086,384.56869$643,619.03870$981,512.55871$909,397.72872$727,312.40873$1,090,926.07874$963,766.70875$805,234.65876$760,736.86877$959,965.24878$1,035,635.68879$968,485.69880$1,129,766.56881$1,087,704.63882$1,055,908.83883$883,221.20884$1,036,870.67885$1,179,845.86886$1,371,770.54887$1,163,691.50888$1,049,150.86889$1,087,326.31890$920,708.06891$1,369,455.14892$995,853.57893$765,504.24894$1,012,681.09895$710,571.25896$1,266,039.51897$1,423,866.61898$840,402.76899$917,885.13900$1,136,607.89901$982,506.15902$1,189,422.38903$1,021,867.33904$889,591.35905$1,246,735.88906$881,048.22907$976,008.88908$673,317.46909$832,814.60910$953,804.57911$957,254.83912$775,558.55913$1,210,282.79914$929,903.03915$1,062,194.79916$1,002,929.82917$1,225,270.28918$1,310,205.56919$1,007,618.87920$1,074,240.64921$1,171,360.68922$1,131,566.39923$794,844.23924$781,031.94925$869,996.11926$911,694.16927$703,353.23928$983,255.38929$1,001,006.21930$1,073,353.11931$1,298,239.57932$779,856.23933$799,316.48934$856,986.33935$954,971.85936$1,367,518.26937$829,973.26938$723,912.61939$1,092,550.90940$1,114,863.18941$1,265,446.17942$564,715.60943$1,126,333.03944$1,097,930.62945$956,802.53946$1,353,198.96947$864,661.09948$828,110.83949$1,377,743.13950$987,578.66951$956,192.49952$1,134,384.57953$881,048.24954$1,071,360.14955$1,081,711.65956$1,257,799.24957$717,965.06958$1,083,203.51959$957,254.25960$779,636.99961$1,462,960.32962$1,048,198.59963$1,242,249.53964$1,117,770.83965$834,430.72966$1,129,254.91967$1,127,584.73968$1,059,544.36969$809,032.60970$951,605.24971$999,923.39972$1,430,818.46973$1,117,940.13974$786,361.82975$1,271,475.73976$838,046.54977$1,315,640.88978$941,089.88979$838,340.34980$984,864.35981$1,102,495.60982$1,320,292.45983$741,673.77984$951,679.94985$1,068,509.76986$935,183.96987$974,364.80988$1,063,559.16989$711,799.17990$1,043,758.75991$1,382,417.41992$960,272.76993$906,065.81994$1,176,654.22995$993,191.80996$1,057,978.28997$1,227,197.95998$1,290,977.32999$957,894.001000$723,298.54

Cuadro 4

Edad25Salario actual$34,000Portafolio actual$14,500Tasa de crecimiento anual del salario5%Tasa de inversin anual8.00%Tasa de crecimiento anual del portafolio10%Portafolio FinalDist. UniformeDist. NormalMuestra de 1000 datosESTADISTICOSAoEdadPortafolio InicialSalarioTasa de crecimiento anual del salarioTasa de crecimiento anual del portafolioNueva InversinGanancias del PortafolioPortafolio Final1$2,125,949.87VALOR ESPERADO1,679,459125$14,500$34,0002.3%12%$2,720$1,882$19,1022$1,791,041.82DESV. ESTAND348,882226$19,102$36,2746.7%15%$2,902$3,023$25,0273$1,711,974.70MAX3,340,607327$25,027$38,7009.8%8%$3,096$2,202$30,3254$1,286,550.74MIN848,262428$30,325$42,4824.7%6%$3,399$1,975$35,6995$1,549,571.05PROB. > 1 MILLON99%529$35,699$44,4796.6%14%$3,558$5,267$44,5246$1,164,228.01630$44,524$47,4226.5%4%$3,794$1,785$50,1027$1,666,100.37731$50,102$50,4920.7%10%$4,039$5,307$59,4498$1,695,290.32832$59,449$50,8467.7%9%$4,068$5,255$68,7729$1,347,307.52933$68,772$54,7437.4%10%$4,379$6,965$80,11610$1,569,927.151034$80,116$58,7870.8%8%$4,703$6,524$91,34311$1,875,412.961135$91,343$59,2799.5%13%$4,742$12,435$108,52012$1,122,310.111236$108,520$64,9288.2%5%$5,194$5,696$119,41013$2,071,570.071337$119,410$70,2203.8%16%$5,618$19,144$144,17114$1,236,660.501438$144,171$72,8581.9%8%$5,829$12,168$162,16815$1,922,329.221539$162,168$74,2571.1%12%$5,941$19,834$187,94316$1,555,670.901640$187,943$75,0742.5%18%$6,006$35,145$229,09417$1,651,265.941741$229,094$76,9813.0%1%$6,159$3,226$238,47818$1,652,156.061842$238,478$79,2849.8%19%$6,343$45,810$290,63119$1,324,184.271943$290,631$87,0483.4%8%$6,964$22,182$319,77720$848,262.472044$319,777$90,0283.1%15%$7,202$47,338$374,31721$2,009,223.692145$374,317$92,8024.8%10%$7,424$38,317$420,05822$1,869,703.422246$420,058$97,2701.4%14%$7,782$58,165$486,00523$1,587,345.792347$486,005$98,6440.1%4%$7,892$20,283$514,18024$1,350,379.662448$514,180$98,7639.0%7%$7,901$33,723$555,80425$1,621,067.092549$555,804$107,6959.9%14%$8,616$79,392$643,81226$1,195,348.762650$643,812$118,3380.4%13%$9,467$83,660$736,94027$1,511,299.442751$736,940$118,8001.5%2%$9,504$13,298$759,74228$1,654,426.622852$759,742$120,5958.0%7%$9,648$51,636$821,02529$1,472,280.482953$821,025$130,2826.7%12%$10,423$102,710$934,15730$2,522,852.173054$934,157$139,0284.0%17%$11,122$161,067$1,106,34631$1,398,399.573155$1,106,346$144,6404.7%11%$11,571$117,691$1,235,60932$1,307,718.163256$1,235,609$151,3670.3%19%$12,109$230,998$1,478,71633$1,307,094.403357$1,478,716$151,7726.5%9%$12,142$129,004$1,619,86234$1,841,792.403458$1,619,862$161,7071.1%18%$12,937$295,385$1,928,18435$1,389,668.303559$1,928,184$163,4592.5%10%$13,077$184,689$2,125,95036$1,656,905.5337$1,630,751.2738$1,531,858.6239$1,896,058.3140$1,715,412.3741$1,321,319.8342$1,595,080.2143$1,814,813.4344$2,605,707.4145$1,525,900.1046$1,763,719.3247$1,519,452.1448$1,560,414.4149$2,184,597.0150$1,861,935.6551$2,032,814.4652$2,262,300.3553$1,881,693.7954$1,233,556.2455$2,267,952.0256$2,055,140.5357$2,448,301.2058$1,904,804.3159$1,874,704.2760$874,325.3861$1,688,900.3362$1,275,196.4663$1,844,203.9464$1,332,654.9165$1,462,404.6366$1,665,828.5767$1,469,418.2868$1,505,221.3869$1,868,845.5570$1,257,850.4971$1,927,549.0972$1,565,715.5273$2,447,033.5874$1,127,499.1575$1,223,869.2676$1,434,796.0477$1,459,353.7178$1,630,613.1979$1,878,641.6680$2,440,255.0081$1,260,829.5682$1,956,154.6283$1,729,914.8784$1,997,626.2885$1,753,381.7286$1,765,130.1887$1,638,270.8388$2,554,508.8489$1,753,620.7890$1,840,550.0491$1,789,109.2792$1,354,064.2493$1,183,436.3294$1,688,074.8495$1,981,616.8996$1,371,504.2197$1,405,716.1098$1,107,067.3699$1,515,040.97100$1,127,176.50101$1,506,795.16102$1,929,729.27103$3,031,695.63104$1,468,415.02105$1,469,403.52106$1,337,243.99107$1,650,630.81108$1,367,549.66109$2,346,208.17110$2,088,541.06111$1,392,007.60112$1,617,367.60113$1,697,281.25114$1,432,950.44115$1,922,890.16116$1,292,576.90117$1,382,645.56118$1,430,827.42119$1,365,041.06120$2,070,139.23121$1,693,626.67122$1,379,501.58123$2,119,201.77124$1,555,899.95125$1,919,796.74126$1,358,515.98127$1,891,585.33128$1,622,565.16129$1,648,619.24130$1,761,385.59131$1,356,461.06132$1,191,748.62133$2,219,994.79134$1,663,577.93135$1,576,806.66136$1,698,249.40137$1,250,049.62138$1,700,838.12139$1,461,877.09140$1,298,987.43141$1,517,732.72142$1,471,986.70143$1,685,118.19144$2,019,406.15145$1,124,256.86146$1,590,864.68147$1,471,817.64148$2,277,264.69149$2,031,977.16150$1,633,565.45151$1,802,483.09152$1,630,931.54153$1,808,716.44154$1,958,165.57155$1,716,909.88156$1,748,109.07157$2,173,686.71158$1,199,032.57159$2,455,147.67160$1,485,269.81161$1,591,676.26162$2,146,271.46163$2,548,012.19164$2,075,377.96165$1,614,427.35166$1,858,640.73167$1,089,398.69168$1,200,269.39169$1,726,302.41170$1,320,794.90171$1,523,153.38172$1,959,783.71173$1,538,590.59174$1,437,928.09175$1,649,225.72176$1,896,053.85177$1,862,342.85178$1,537,330.34179$1,524,515.03180$1,488,047.89181$1,612,952.23182$2,015,527.13183$1,445,501.99184$1,021,450.54185$1,663,783.07186$2,136,489.30187$1,172,809.69188$1,445,439.75189$1,615,575.20190$1,561,245.32191$1,271,484.33192$1,922,980.03193$1,893,449.33194$1,170,383.36195$1,833,811.27196$1,812,960.45197$1,805,080.09198$2,090,658.81199$2,073,429.70200$2,077,275.16201$2,816,428.01202$1,847,298.34203$1,366,722.91204$1,425,720.95205$2,325,300.41206$1,462,152.29207$2,356,195.39208$1,626,017.97209$1,508,721.43210$1,241,858.80211$2,001,630.53212$1,847,666.05213$1,335,182.97214$1,577,176.39215$1,584,909.91216$1,681,966.71217$2,125,866.16218$1,208,665.49219$1,675,473.83220$1,604,758.83221$1,343,591.35222$1,642,120.86223$1,152,118.10224$1,377,352.16225$1,823,348.73226$1,433,714.60227$1,442,259.52228$1,327,430.65229$1,715,924.72230$1,461,117.76231$1,528,303.21232$1,704,778.99233$2,624,156.17234$2,252,507.10235$1,049,280.81236$1,456,714.31237$2,169,753.00238$1,535,528.95239$1,382,344.14240$1,108,470.10241$1,838,722.37242$2,535,373.79243$1,854,623.31244$2,359,427.86245$1,452,275.17246$1,720,358.24247$2,499,953.08248$1,670,605.50249$1,427,006.81250$1,753,461.62251$1,669,119.89252$1,539,969.26253$3,205,216.88254$1,770,921.70255$1,688,891.54256$1,653,949.88257$1,504,907.36258$1,779,575.41259$1,993,679.91260$1,536,899.20261$1,490,941.02262$1,737,285.75263$2,167,759.88264$1,429,198.41265$1,959,792.51266$1,953,514.65267$1,686,601.81268$934,286.20269$1,779,320.82270$2,659,073.87271$1,329,686.77272$2,035,242.91273$1,546,647.11274$1,556,877.56275$1,898,971.01276$1,824,775.26277$1,977,290.72278$1,885,215.95279$1,529,993.01280$1,605,497.35281$1,606,588.44282$1,397,908.52283$1,623,740.04284$1,655,792.15285$1,557,542.32286$1,091,083.58287$1,461,521.40288$2,717,871.67289$1,476,738.82290$1,709,907.32291$1,853,451.84292$1,747,870.22293$1,651,057.78294$1,658,243.08295$1,471,962.26296$1,511,778.23297$1,657,037.64298$1,992,985.17299$1,283,762.96300$1,460,861.81301$1,731,281.44302$2,357,572.44303$1,942,525.27304$1,804,375.23305$1,609,647.08306$2,174,385.75307$1,538,815.61308$1,410,150.40309$1,758,358.30310$1,971,755.76311$1,347,341.92312$1,360,089.51313$1,434,289.13314$1,509,447.58315$1,400,878.53316$2,136,859.18317$1,531,916.44318$1,457,966.01319$1,373,808.67320$1,690,363.55321$1,683,699.09322$1,532,085.22323$2,089,915.69324$1,740,767.80325$1,327,793.25326$1,669,788.84327$1,474,267.19328$1,742,998.97329$1,320,394.37330$2,472,395.05331$1,953,457.93332$1,393,665.76333$1,736,452.69334$2,023,690.49335$1,893,964.06336$1,708,803.47337$1,658,156.52338$1,518,527.10339$1,297,108.01340$1,050,872.41341$2,190,363.63342$1,927,916.72343$2,328,759.33344$1,410,438.26345$1,003,146.71346$1,193,507.38347$2,404,361.13348$1,724,998.56349$1,940,124.44350$1,937,544.13351$2,251,464.95352$1,814,417.07353$1,556,083.36354$1,467,326.55355$1,683,037.80356$1,708,199.92357$1,792,137.68358$1,287,706.84359$1,257,490.50360$1,339,861.75361$1,477,171.00362$1,795,357.58363$1,243,840.41364$1,550,075.11365$1,510,223.72366$1,844,755.38367$2,237,968.75368$1,955,750.51369$1,473,370.82370$2,275,775.39371$1,435,652.95372$1,276,754.15373$1,573,103.10374$1,663,015.56375$1,495,706.20376$1,899,505.25377$1,650,598.82378$2,457,119.45379$1,742,304.23380$2,074,228.68381$1,484,962.51382$1,592,656.19383$2,139,926.55384$1,513,714.48385$1,597,774.32386$1,985,032.97387$2,234,461.51388$1,454,313.16389$2,157,543.07390$1,836,766.92391$1,923,264.24392$1,385,294.29393$2,152,641.87394$2,060,319.19395$1,363,120.25396$1,102,284.82397$2,076,613.44398$1,382,792.81399$1,757,752.25400$2,229,809.52401$1,515,711.47402$1,997,391.86403$1,496,153.80404$1,133,097.94405$1,695,776.91406$1,890,341.00407$1,837,588.22408$1,421,003.58409$1,893,537.60410$1,804,698.69411$2,258,143.70412$1,916,646.22413$2,114,169.15414$1,470,443.14415$1,958,438.39416$1,430,557.71417$1,604,434.74418$1,158,654.55419$1,670,154.78420$1,959,409.23421$1,726,377.68422$1,076,487.67423$1,269,159.80424$1,797,532.77425$2,016,493.09426$1,324,831.82427$1,540,818.80428$1,358,706.90429$1,487,119.24430$1,557,902.07431$1,389,017.98432$1,499,456.36433$2,474,550.20434$1,348,052.48435$1,672,120.40436$1,322,621.33437$1,493,449.17438$1,812,352.16439$1,373,465.70440$1,593,001.18441$1,311,619.90442$1,674,829.02443$1,879,353.71444$1,787,903.89445$2,226,270.93446$1,298,658.19447$1,576,934.37448$2,137,048.94449$1,419,357.72450$1,970,527.01451$1,610,854.69452$1,857,385.77453$1,516,152.36454$1,738,568.45455$1,298,440.65456$1,602,727.82457$1,348,383.89458$1,788,323.69459$1,909,527.58460$1,541,875.02461$1,789,103.36462$1,743,377.89463$2,068,784.55464$1,977,052.85465$2,605,005.77466$2,104,759.59467$1,998,112.63468$2,570,984.42469$1,606,450.73470$2,343,959.44471$1,448,586.29472$1,476,269.11473$1,479,918.08474$1,878,313.12475$1,825,154.53476$2,162,103.17477$1,766,671.76478$1,540,026.79479$2,105,717.83480$1,476,998.06481$1,638,767.24482$1,155,736.47483$1,994,426.11484$1,757,247.30485$1,865,854.95486$1,834,230.49487$1,067,027.91488$1,634,273.55489$2,524,562.99490$1,503,453.17491$1,750,673.96492$1,773,038.23493$1,280,542.23494$1,559,909.22495$2,046,314.72496$1,416,737.98497$1,349,565.43498$1,587,826.91499$3,024,419.42500$1,995,210.39501$1,717,302.59502$1,061,735.06503$2,327,872.84504$2,506,550.88505$1,340,889.01506$2,048,224.58507$1,859,271.81508$1,546,193.43509$1,829,754.60510$1,304,536.01511$1,634,572.37512$2,034,865.13513$1,652,977.34514$1,556,117.11515$983,113.31516$1,481,451.34517$1,409,926.18518$1,543,840.75519$1,460,298.02520$1,220,670.23521$1,971,938.50522$1,713,257.80523$2,328,124.61524$1,624,558.03525$1,964,113.19526$1,943,174.23527$1,609,386.28528$1,451,377.77529$1,985,738.44530$1,683,389.29531$1,978,831.59532$2,197,348.71533$1,157,276.78534$1,626,280.93535$1,445,387.91536$1,596,628.40537$1,137,098.71538$3,340,606.97539$1,376,312.48540$1,676,540.25541$1,746,678.32542$1,256,524.95543$1,249,159.10544$1,351,451.81545$1,322,987.02546$1,216,121.82547$1,412,893.63548$1,023,941.05549$1,280,370.57550$1,275,853.47551$1,404,453.47552$1,884,502.61553$1,412,540.40554$1,807,213.19555$1,383,902.77556$1,652,807.18557$1,854,403.53558$1,392,609.13559$1,706,028.53560$2,219,024.73561$1,615,577.96562$1,788,535.48563$1,964,556.31564$1,913,819.35565$2,051,952.87566$2,202,716.60567$1,413,630.53568$1,957,282.49569$1,543,963.39570$1,682,446.22571$2,036,327.42572$1,205,833.40573$1,235,581.58574$1,222,060.52575$1,970,986.88576$1,554,424.79577$1,932,304.51578$1,567,071.09579$1,466,585.22580$1,558,869.40581$1,233,207.36582$1,396,705.69583$1,453,015.09584$1,274,648.94585$1,442,757.35586$1,332,125.68587$1,945,793.36588$1,600,544.84589$1,385,810.43590$1,435,107.58591$915,398.69592$1,317,263.27593$2,332,893.56594$1,727,724.27595$1,286,278.22596$1,754,111.53597$1,855,685.11598$1,599,027.28599$1,758,728.47600$1,544,687.48601$1,506,915.98602$1,540,987.15603$1,798,528.57604$2,056,805.48605$1,841,313.01606$1,547,124.17607$1,203,286.32608$1,121,640.40609$1,899,524.03610$1,327,279.32611$1,458,623.42612$2,111,581.34613$1,687,696.22614$1,880,669.10615$1,478,762.90616$2,010,450.28617$1,753,509.15618$1,460,761.04619$1,515,277.77620$2,072,308.40621$1,735,235.60622$1,769,046.80623$1,394,730.17624$1,293,952.18625$1,610,583.22626$2,141,249.55627$1,291,133.48628$1,223,442.37629$1,291,484.59630$2,018,544.51631$1,297,440.85632$1,594,562.24633$1,581,059.05634$1,370,298.16635$1,857,784.70636$1,677,788.87637$1,305,303.98638$2,283,947.40639$1,736,214.01640$2,089,136.51641$1,884,185.18642$1,651,275.36643$1,381,523.45644$2,092,497.68645$1,805,598.19646$1,896,336.86647$2,094,971.18648$1,363,936.86649$2,139,027.15650$1,372,500.11651$2,186,039.65652$1,502,092.34653$1,693,380.33654$2,274,383.71655$2,664,006.93656$1,420,737.87657$1,614,973.25658$1,920,273.67659$1,891,266.60660$2,655,490.08661$1,979,166.12662$2,160,201.90663$1,557,910.23664$1,406,842.46665$1,256,533.83666$1,940,920.71667$2,436,457.26668$2,162,763.50669$1,746,594.69670$2,284,790.00671$1,977,250.83672$1,482,369.75673$1,879,810.82674$1,791,942.32675$1,814,640.81676$1,789,309.28677$1,917,551.97678$1,902,406.81679$1,605,850.18680$1,815,731.44681$1,497,769.83682$1,576,090.41683$1,457,514.33684$1,670,714.14685$1,366,786.73686$1,701,246.58687$1,785,299.41688$1,582,027.25689$1,991,460.38690$1,575,155.77691$1,430,861.63692$1,914,505.14693$1,702,916.29694$1,747,100.95695$1,386,676.78696$1,761,794.53697$2,138,428.11698$1,392,309.40699$1,687,946.79700$1,637,748.04701$2,337,528.76702$1,580,486.77703$1,268,773.00704$1,712,342.95705$1,505,970.54706$1,534,652.47707$2,417,601.02708$1,591,119.17709$1,878,062.61710$1,625,409.90711$1,392,339.13712$1,500,880.33713$1,171,490.53714$1,664,220.05715$1,273,777.45716$1,983,491.29717$1,337,105.40718$1,510,677.37719$1,160,862.54720$1,642,481.89721$2,067,279.79722$1,643,119.50723$1,647,998.93724$1,415,191.80725$1,870,792.23726$1,599,627.70727$2,071,624.70728$1,181,077.29729$1,988,617.47730$1,766,333.59731$1,548,012.91732$1,625,631.38733$1,608,390.64734$1,576,681.98735$2,238,372.38736$1,740,195.55737$1,649,957.45738$2,055,919.34739$1,246,561.91740$2,069,178.73741$1,746,222.64742$1,936,382.91743$2,102,292.93744$1,951,482.74745$1,730,972.19746$2,157,957.24747$1,817,406.52748$1,393,214.28749$1,669,699.82750$1,676,094.42751$1,081,119.27752$1,543,678.26753$1,600,256.40754$1,459,416.36755$1,336,228.09756$1,874,921.23757$1,026,563.28758$1,770,795.94759$2,279,383.39760$1,696,798.96761$1,466,526.23762$1,829,466.82763$1,680,134.33764$1,604,258.57765$1,996,809.17766$1,501,146.80767$1,865,820.43768$2,068,062.12769$1,664,156.03770$1,439,348.03771$1,667,491.76772$1,244,846.27773$1,985,166.10774$1,913,832.95775$1,109,026.05776$1,438,035.38777$1,593,688.09778$1,391,157.96779$1,508,503.49780$1,292,601.84781$2,034,495.66782$2,068,544.05783$1,670,639.32784$1,757,574.76785$2,266,796.24786$1,731,227.06787$2,028,336.86788$1,714,380.52789$2,105,593.83790$1,011,018.96791$1,358,630.68792$1,570,029.44793$1,769,911.50794$1,880,940.19795$1,517,848.72796$1,213,812.30797$1,346,551.64798$1,907,779.85799$1,325,994.41800$1,245,931.23801$2,126,844.19802$1,814,025.18803$1,129,191.19804$1,474,762.36805$1,717,889.47806$1,980,549.60807$1,544,236.90808$1,118,670.91809$2,510,545.20810$1,439,360.19811$1,440,731.85812$1,693,429.23813$2,007,968.16814$1,819,840.33815$1,324,362.39816$1,694,126.64817$1,573,429.00818$1,658,739.11819$1,313,078.04820$1,653,882.86821$1,924,355.35822$2,063,272.48823$1,817,047.16824$1,537,463.79825$1,424,982.88826$1,270,480.47827$1,922,120.61828$1,688,684.51829$1,557,198.92830$2,265,148.82831$1,712,461.92832$1,555,691.81833$1,875,301.33834$1,781,886.96835$2,074,283.36836$1,738,279.45837$1,576,150.49838$1,252,846.16839$1,261,371.10840$2,867,253.23841$1,546,739.76842$1,310,756.74843$2,180,278.55844$1,855,513.78845$1,870,576.22846$1,487,835.37847$1,539,179.87848$1,655,326.94849$1,389,130.00850$1,349,407.60851$1,814,761.69852$1,589,991.74853$1,290,362.18854$1,189,731.41855$1,502,241.36856$1,488,198.35857$1,402,096.38858$1,375,183.60859$1,618,435.27860$1,505,057.18861$1,596,982.07862$1,634,786.13863$1,821,679.06864$1,202,019.16865$1,423,858.96866$1,538,407.93867$1,957,394.51868$1,844,685.44869$1,871,149.75870$1,247,690.29871$1,821,243.34872$1,790,204.43873$1,842,053.32874$2,064,861.36875$1,465,281.64876$2,642,781.59877$1,202,684.99878$1,594,047.61879$2,233,242.66880$1,880,711.12881$1,284,923.78882$1,444,800.16883$2,040,054.80884$1,157,704.88885$1,331,405.05886$1,322,138.11887$1,490,010.90888$1,834,469.43889$1,699,594.29890$1,759,873.60891$1,507,794.12892$1,193,420.41893$1,662,936.36894$1,326,560.86895$1,525,842.71896$1,182,811.61897$1,419,226.81898$2,597,709.52899$1,506,382.60900$1,525,367.29901$1,597,403.33902$1,556,095.36903$1,711,400.37904$1,870,349.25905$1,630,059.62906$1,378,177.86907$1,602,428.26908$1,872,282.31909$1,580,323.41910$1,357,059.80911$1,258,978.53912$1,542,076.09913$1,708,602.66914$1,469,825.72915$1,603,336.71916$2,624,663.41917$1,166,508.88918$1,122,510.16919$1,586,161.73920$1,432,222.80921$1,716,298.19922$1,197,428.00923$1,342,778.00924$1,626,947.31925$2,266,916.07926$2,330,945.87927$2,380,359.12928$2,471,668.82929$1,734,829.88930$1,465,095.03931$2,037,537.36932$1,859,168.93933$1,940,667.36934$1,543,550.34935$2,482,828.28936$1,708,748.08937$1,642,028.75938$1,531,901.34939$1,322,636.77940$1,611,620.10941$1,828,316.42942$956,470.26943$2,026,788.73944$1,602,054.29945$1,478,988.24946$1,629,435.21947$2,038,434.61948$1,467,474.12949$1,686,555.71950$1,824,269.23951$1,094,540.07952$1,912,978.42953$1,733,664.76954$1,784,736.85955$1,502,083.34956$1,740,769.96957$1,398,747.20958$1,795,556.01959$2,057,442.67960$1,305,534.49961$1,484,337.18962$1,805,434.74963$1,304,053.27964$1,940,596.43965$1,695,981.70966$2,119,924.34967$1,610,623.16968$1,329,962.63969$1,517,359.74970$1,361,255.88971$1,785,323.13972$1,410,917.92973$2,052,717.88974$1,932,182.68975$934,691.26976$1,419,965.31977$1,052,500.00978$1,847,623.28979$1,567,144.03980$1,391,289.34981$1,249,364.97982$1,311,554.31983$1,714,360.73984$1,243,008.15985$1,615,701.88986$1,374,919.60987$1,809,081.46988$2,281,515.18989$2,198,792.14990$1,921,686.88991$1,922,388.27992$1,319,802.18993$1,255,483.15994$1,932,226.29995$1,326,254.40996$1,377,279.14997$1,730,738.58998$2,148,629.52999$1,514,176.141000$1,416,969.59

Hoja21234567891011121314151617181920212223242526272829303132333435363738394041424344454647484950515253545556575859606162636465666768697071727374757677787980818283848586878889909192939495969798991001011021031041051061071081091101111121131141151161171181191201211221231241251261271281291301311321331341351361371381391401411421431441451461471481491501511521531541551561571581591601611621631641651661671681691701711721731741751761771781791801811821831841851861871881891901911921931941951961971981992002012022032042052062072082092102112122132142152162172182192202212222232242252262272282292302312322332342352362372382392402412422432442452462472482492502512522532542552562572582592602612622632642652662672682692702712722732742752762772782792802812822832842852862872882892902912922932942952962972982993003013023033043053063073083093103113123133143153163173183193203213223233243253263273283293303313323333343353363373383393403413423433443453463473483493503513523533543553563573583593603613623633643653663673683693703713723733743753763773783793803813823833843853863873883893903913923933943953963973983994004014024034044054064074084094104114124134144154164174184194204214224234244254264274284294304314324334344354364374384394404414424434444454464474484494504514524534544554564574584594604614624634644654664674684694704714724734744754764774784794804814824834844854864874884894904914924934944954964974984995005015025035045055065075085095105115125135145155165175185195205215225235245255265275285295305315325335345355365375385395405415425435445455465475485495505515525535545555565575585595605615625635645655665675685695705715725735745755765775785795805815825835845855865875885895905915925935945955965975985996006016026036046056066076086096106116126136146156166176186196206216226236246256266276286296306316326336346356366376386396406416426436446456466476486496506516526536546556566576586596606616626636646656666676686696706716726736746756766776786796806816826836846856866876886896906916926936946956966976986997007017027037047057067077087097107117127137147157167177187197207217227237247257267277287297307317327337347357367377387397407417427437447457467477487497507517527537547557567577587597607617627637647657667677687697707717727737747757767777787797807817827837847857867877887897907917927937947957967977987998008018028038048058068078088098108118128138148158168178188198208218228238248258268278288298308318328338348358368378388398408418428438448458468478488498508518528538548558568578588598608618628638648658668678688698708718728738748758768778788798808818828838848858868878888898908918928938948958968978988999009019029039049059069079089099109119129139149159169179189199209219229239249259269279289299309319329339349359369379389399409419429439449459469479489499509519529539549559569579589599609619629639649659669679689699709719729739749759769779789799809819829839849859869879889899909919929939949959969979989991000

Hoja3