ejercicio 1.xlsx

1349
¿Cuánto cobrará Shakira por actuación? 300,000 Cobrará por descanso en hotel $90,000 $150,000 350 1,543 2258 costo total ingreso utlidad punto de equilibrio precio de equilibrio por cantidad de equilibrio cantidad de equilibrio Se gastará en publicidad, energía eléctrica etc. Cuanto se cobrará por entrada en promedio al auditorio. Cuantas personas deben asistir para tener utilidad en cero. Cuantos boletos se deben vender para ganar por lo menos $250000

Transcript of ejercicio 1.xlsx

Page 1: ejercicio 1.xlsx

¿Cuánto cobrará Shakira por actuación? 300,000

Cobrará por descanso en hotel $90,000

$150,000

350

1,543

2258

costo total

ingreso utlidadpunto de equilibrio

precio de equilibrio por cantidad de equilibrio

cantidad de equilibrio

Se gastará en publicidad, energía eléctrica etc.

Cuanto se cobrará por entrada en promedio al auditorio.

Cuantas personas deben asistir para tener utilidad en cero.

Cuantos boletos se deben vender para ganar por lo menos $250000

Page 2: ejercicio 1.xlsx
Page 3: ejercicio 1.xlsx

ejercicios

costo total 540,000

asistentes 1542.85714 1543

pe 571.428571 572

personas para ganancias 2114.28571 2115

Page 4: ejercicio 1.xlsx

¿Cuánto cobra luis miguel por actuacion?

cobrará por descanso en hotel

se gastará en publicidad+energia elctrica+etc

¿cua es el ingreso por tipo de lugar, si se venden todas las localidades?

cuanto se cobrará por entrada en promedio al auditorio

cuantas personas deben asistir para tener utilidad en cero.

cuantos boletos se deben vender para ganar por lo menos $750000

vendiendo el total de boletos cuanto se gana. Se supone que somos dueños de ticket mastertotal

lugar

Page 5: ejercicio 1.xlsx
Page 6: ejercicio 1.xlsx

$90,000

$150,000

No Precio Cargos por servicio. No reembolsable por lugar

Page 7: ejercicio 1.xlsx
Page 8: ejercicio 1.xlsx

total precio unitario

Page 9: ejercicio 1.xlsx
Page 10: ejercicio 1.xlsx
Page 11: ejercicio 1.xlsx
Page 12: ejercicio 1.xlsx

cuanto cobrará luis miguel por actuacion?cobrarà por descanso en hotelse gastará en publicidad+energia+etc¿cual es el ingreso por tipo de lugar, si se vende todas las localidades?cuanto cobrará por promedio en el auditoriocuantas personas deberan asistir para tener una utilidad de cerocuantos boletos se deben vender para ganar por lo menos $750,000vendiendo el total de boletos cuanto se gana. Se supone que somos dueños de ticket mastertotal

costo totalingreso utlidadpunto de equilibrio precio de equilibrio por cantidad de equilibriocantidad de equilibrio

boletos123456789

1011121314151617181920212223

Page 13: ejercicio 1.xlsx

242526272829303132333435363738394041424344454647484950515253545556575859606162636465666768

Page 14: ejercicio 1.xlsx

69707172737475767778798081828384858687888990919293949596979899

100101102103104105106107108109110111112113

Page 15: ejercicio 1.xlsx

114115116117118119120121122123124125126127128129130131132133134135136137138139140141142143144145146147148149150151152153154155156157158

Page 16: ejercicio 1.xlsx

159160161162163164165166167168169170171172173174175176177178179180181182183184185186187188189190191192193194195196197198199200201202203

Page 17: ejercicio 1.xlsx

204205206207208209210211212213214215216217218219220221222223224225226227228229230231232233234235236237238239240241242243244245246247248

Page 18: ejercicio 1.xlsx

249250251252253254255256257258259260261262263264265266267268269270271272273274275276277278279280281282283284285286287288289290291292293

Page 19: ejercicio 1.xlsx

294295296297298299300301302303304305306307308309310311312313314315316317318319320321322323324325326327328329330331332333334335336337338

Page 20: ejercicio 1.xlsx

339340341342343344345346347348349350351352353354355356357358359360361362363364365366367368369370371372373374375376377378379380381382383

Page 21: ejercicio 1.xlsx

384385386387388389390391392393394395396397398399400401402403404405406407408409410411412413414415416417418419420421422423424425426427428

Page 22: ejercicio 1.xlsx

429430431432433434435436437438439440441442443444445446447448449450451452453454455456457458459460461462463464465466467468469470471472473

Page 23: ejercicio 1.xlsx

474475476477478479480481482483484485486487488489490491492493494495496497498499500501502503504505506507508509510511512513514515516517518

Page 24: ejercicio 1.xlsx

519520521522523524525526527528529530531532533534535536537538539540541542543544545546547548549550551552553554555556557558559560561562563

Page 25: ejercicio 1.xlsx

564565566567568569570571572573574575576577578579580581582583584585586587588589590591592593594595596597598599600601602603604605606607608

Page 26: ejercicio 1.xlsx

609610611612613614615616617618619620621622623624625626627628629630631632633634635636637638639640641642643644645646647648649650651652653

Page 27: ejercicio 1.xlsx

654655656657658659660661662663664665666667668669670671672673674675676677678679680681682683684685686687688689690691692693694695696697698

Page 28: ejercicio 1.xlsx

699700701702703704705706707708709710711712713714715716717718719720721722723724725726727728729730731732733734735736737738739740741742743

Page 29: ejercicio 1.xlsx

744745746747748749750751752753754755756757758759760761762763764765766767768769770771772773774775776777778779780781782783784785786787788

Page 30: ejercicio 1.xlsx

789790791792793794795796797798799800801802803804805806807808809810811812813814815816817818819820821822823824825826827828829830831832833

Page 31: ejercicio 1.xlsx

834835836837838839840841842843844845846847848849850851852853854855856857858859860861862863864865866867868869870871872873874875876877878

Page 32: ejercicio 1.xlsx

879880881882883884885886887888889890891892893894895896897898899900901902903904905906907908909910911912913914915916917918919920921922923

Page 33: ejercicio 1.xlsx

924925926927928929930931932933934935936937938939940941942943944945946947948949950951952953954955956957958959960961962963964965966967968

Page 34: ejercicio 1.xlsx

969970971972973974975976977978979980981982983984985986987988989990991992993994995996997998999

10001001100210031004100510061007100810091010101110121013

Page 35: ejercicio 1.xlsx

101410151016101710181019102010211022102310241025102610271028102910301031103210331034103510361037103810391040104110421043104410451046104710481049105010511052105310541055105610571058

Page 36: ejercicio 1.xlsx

105910601061106210631064106510661067106810691070107110721073107410751076107710781079108010811082108310841085108610871088108910901091109210931094109510961097109810991100110111021103

Page 37: ejercicio 1.xlsx

110411051106110711081109111011111112111311141115111611171118111911201121112211231124112511261127112811291130113111321133113411351136113711381139114011411142114311441145114611471148

Page 38: ejercicio 1.xlsx

114911501151115211531154115511561157115811591160116111621163116411651166116711681169117011711172117311741175117611771178117911801181118211831184118511861187118811891190119111921193

Page 39: ejercicio 1.xlsx

119411951196119711981199120012011202120312041205120612071208120912101211121212131214121512161217121812191220122112221223122412251226122712281229123012311232123312341235123612371238

Page 40: ejercicio 1.xlsx

123912401241124212431244124512461247124812491250125112521253125412551256125712581259126012611262126312641265126612671268126912701271127212731274127512761277127812791280128112821283

Page 41: ejercicio 1.xlsx

128412851286128712881289129012911292129312941295129612971298129913001301130213031304130513061307130813091310131113121313131413151316131713181319132013211322132313241325132613271328

Page 42: ejercicio 1.xlsx

132913301331133213331334133513361337133813391340134113421343134413451346134713481349135013511352135313541355135613571358135913601361136213631364136513661367136813691370137113721373

Page 43: ejercicio 1.xlsx

137413751376137713781379138013811382138313841385138613871388138913901391139213931394139513961397139813991400140114021403140414051406140714081409141014111412141314141415141614171418

Page 44: ejercicio 1.xlsx

141914201421142214231424142514261427142814291430143114321433143414351436143714381439144014411442144314441445144614471448144914501451145214531454145514561457145814591460146114621463

Page 45: ejercicio 1.xlsx

146414651466146714681469147014711472147314741475147614771478147914801481148214831484148514861487148814891490149114921493149414951496149714981499150015011502150315041505150615071508

Page 46: ejercicio 1.xlsx

150915101511151215131514151515161517151815191520152115221523152415251526152715281529153015311532153315341535153615371538153915401541154215431544154515461547154815491550155115521553

Page 47: ejercicio 1.xlsx

155415551556155715581559156015611562156315641565156615671568156915701571157215731574157515761577157815791580158115821583158415851586158715881589159015911592159315941595159615971598

Page 48: ejercicio 1.xlsx

159916001601160216031604160516061607160816091610161116121613161416151616161716181619162016211622162316241625162616271628162916301631163216331634163516361637163816391640164116421643

Page 49: ejercicio 1.xlsx

164416451646164716481649165016511652165316541655165616571658165916601661166216631664166516661667166816691670167116721673167416751676167716781679168016811682168316841685168616871688

Page 50: ejercicio 1.xlsx

168916901691169216931694169516961697169816991700170117021703170417051706170717081709171017111712171317141715171617171718171917201721172217231724172517261727172817291730173117321733

Page 51: ejercicio 1.xlsx

173417351736173717381739174017411742174317441745174617471748174917501751175217531754175517561757175817591760176117621763176417651766176717681769177017711772177317741775177617771778

Page 52: ejercicio 1.xlsx

177917801781178217831784178517861787178817891790179117921793179417951796179717981799180018011802180318041805180618071808180918101811181218131814181518161817181818191820182118221823

Page 53: ejercicio 1.xlsx

182418251826182718281829183018311832183318341835183618371838183918401841184218431844184518461847184818491850185118521853185418551856185718581859186018611862186318641865186618671868

Page 54: ejercicio 1.xlsx

186918701871187218731874187518761877187818791880188118821883188418851886188718881889189018911892189318941895189618971898189919001901190219031904190519061907190819091910191119121913

Page 55: ejercicio 1.xlsx

191419151916191719181919192019211922192319241925192619271928192919301931193219331934193519361937193819391940194119421943194419451946194719481949195019511952195319541955195619571958

Page 56: ejercicio 1.xlsx

195919601961196219631964196519661967196819691970197119721973197419751976197719781979198019811982198319841985198619871988198919901991199219931994199519961997199819992000200120022003

Page 57: ejercicio 1.xlsx

200420052006200720082009201020112012201320142015201620172018201920202021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

Page 58: ejercicio 1.xlsx

204920502051205220532054205520562057205820592060206120622063206420652066206720682069207020712072207320742075207620772078207920802081208220832084208520862087208820892090209120922093

Page 59: ejercicio 1.xlsx

209420952096209720982099210021012102210321042105210621072108210921102111211221132114211521162117211821192120212121222123212421252126212721282129213021312132213321342135213621372138

Page 60: ejercicio 1.xlsx

213921402141214221432144214521462147214821492150215121522153215421552156215721582159216021612162216321642165216621672168216921702171217221732174217521762177217821792180218121822183

Page 61: ejercicio 1.xlsx

218421852186218721882189219021912192219321942195219621972198219922002201220222032204220522062207220822092210221122122213221422152216221722182219222022212222222322242225222622272228

Page 62: ejercicio 1.xlsx

222922302231223222332234223522362237223822392240224122422243224422452246224722482249225022512252225322542255225622572258225922602261226222632264226522662267226822692270227122722273

Page 63: ejercicio 1.xlsx

227422752276227722782279228022812282228322842285228622872288228922902291229222932294229522962297229822992300230123022303230423052306230723082309231023112312231323142315231623172318

Page 64: ejercicio 1.xlsx

231923202321232223232324232523262327232823292330233123322333233423352336233723382339234023412342234323442345234623472348234923502351235223532354235523562357235823592360236123622363

Page 65: ejercicio 1.xlsx

236423652366236723682369237023712372237323742375237623772378237923802381238223832384238523862387238823892390239123922393239423952396239723982399240024012402240324042405240624072408

Page 66: ejercicio 1.xlsx

240924102411241224132414241524162417241824192420242124222423242424252426242724282429243024312432243324342435243624372438243924402441244224432444244524462447244824492450245124522453

Page 67: ejercicio 1.xlsx

245424552456245724582459246024612462246324642465246624672468246924702471247224732474247524762477247824792480248124822483248424852486248724882489249024912492249324942495249624972498

Page 68: ejercicio 1.xlsx

249925002501250225032504250525062507250825092510251125122513251425152516251725182519252025212522252325242525252625272528252925302531253225332534253525362537253825392540254125422543

Page 69: ejercicio 1.xlsx

254425452546254725482549255025512552255325542555255625572558255925602561256225632564256525662567256825692570257125722573257425752576257725782579258025812582258325842585258625872588

Page 70: ejercicio 1.xlsx

258925902591259225932594259525962597259825992600260126022603260426052606260726082609261026112612261326142615261626172618261926202621262226232624262526262627262826292630263126322633

Page 71: ejercicio 1.xlsx

263426352636263726382639264026412642264326442645264626472648264926502651265226532654265526562657265826592660266126622663266426652666266726682669267026712672267326742675267626772678

Page 72: ejercicio 1.xlsx

267926802681268226832684268526862687268826892690269126922693269426952696269726982699270027012702270327042705270627072708270927102711271227132714271527162717271827192720272127222723

Page 73: ejercicio 1.xlsx

272427252726272727282729273027312732273327342735273627372738273927402741274227432744274527462747274827492750275127522753275427552756275727582759276027612762276327642765276627672768

Page 74: ejercicio 1.xlsx

276927702771277227732774277527762777277827792780278127822783278427852786278727882789279027912792279327942795279627972798279928002801280228032804280528062807280828092810281128122813

Page 75: ejercicio 1.xlsx

281428152816281728182819282028212822282328242825282628272828282928302831283228332834283528362837283828392840284128422843284428452846284728482849285028512852285328542855285628572858

Page 76: ejercicio 1.xlsx

285928602861286228632864286528662867286828692870287128722873287428752876287728782879288028812882288328842885288628872888288928902891289228932894289528962897289828992900290129022903

Page 77: ejercicio 1.xlsx

290429052906290729082909291029112912291329142915291629172918291929202921292229232924292529262927292829292930293129322933293429352936293729382939294029412942294329442945294629472948

Page 78: ejercicio 1.xlsx

294929502951295229532954295529562957295829592960296129622963296429652966296729682969297029712972297329742975297629772978297929802981298229832984298529862987298829892990299129922993

Page 79: ejercicio 1.xlsx

299429952996299729982999300030013002300330043005300630073008300930103011301230133014301530163017301830193020302130223023302430253026302730283029303030313032303330343035303630373038

Page 80: ejercicio 1.xlsx

303930403041304230433044304530463047304830493050305130523053305430553056305730583059306030613062306330643065306630673068306930703071307230733074307530763077307830793080308130823083

Page 81: ejercicio 1.xlsx

308430853086308730883089309030913092309330943095309630973098309931003101310231033104310531063107310831093110311131123113311431153116311731183119312031213122312331243125312631273128

Page 82: ejercicio 1.xlsx

312931303131313231333134313531363137313831393140314131423143314431453146314731483149315031513152315331543155315631573158315931603161316231633164316531663167316831693170317131723173

Page 83: ejercicio 1.xlsx

317431753176317731783179318031813182318331843185318631873188318931903191319231933194319531963197319831993200320132023203320432053206320732083209321032113212321332143215321632173218

Page 84: ejercicio 1.xlsx

321932203221322232233224322532263227322832293230323132323233323432353236323732383239324032413242324332443245324632473248324932503251325232533254325532563257325832593260326132623263

Page 85: ejercicio 1.xlsx

326432653266326732683269327032713272327332743275327632773278327932803281328232833284328532863287328832893290329132923293329432953296329732983299330033013302330333043305330633073308

Page 86: ejercicio 1.xlsx

330933103311331233133314331533163317331833193320332133223323332433253326332733283329333033313332333333343335333633373338333933403341334233433344334533463347334833493350335133523353

Page 87: ejercicio 1.xlsx

335433553356335733583359336033613362336333643365336633673368336933703371337233733374337533763377337833793380338133823383338433853386338733883389339033913392339333943395339633973398

Page 88: ejercicio 1.xlsx

339934003401340234033404340534063407340834093410341134123413341434153416341734183419342034213422342334243425342634273428342934303431343234333434343534363437343834393440344134423443

Page 89: ejercicio 1.xlsx

344434453446344734483449345034513452345334543455345634573458345934603461346234633464346534663467346834693470347134723473347434753476347734783479348034813482348334843485348634873488

Page 90: ejercicio 1.xlsx

348934903491349234933494349534963497349834993500350135023503350435053506350735083509351035113512351335143515351635173518351935203521352235233524352535263527352835293530353135323533

Page 91: ejercicio 1.xlsx

353435353536353735383539354035413542354335443545354635473548354935503551355235533554355535563557355835593560356135623563356435653566356735683569357035713572357335743575357635773578

Page 92: ejercicio 1.xlsx

357935803581358235833584358535863587358835893590359135923593359435953596359735983599360036013602360336043605360636073608360936103611361236133614361536163617361836193620362136223623

Page 93: ejercicio 1.xlsx

362436253626362736283629363036313632363336343635363636373638363936403641364236433644364536463647364836493650365136523653365436553656365736583659366036613662366336643665366636673668

Page 94: ejercicio 1.xlsx

366936703671367236733674367536763677367836793680368136823683368436853686368736883689369036913692369336943695369636973698369937003701370237033704370537063707370837093710371137123713

Page 95: ejercicio 1.xlsx

371437153716371737183719372037213722372337243725372637273728372937303731373237333734373537363737373837393740374137423743374437453746374737483749375037513752375337543755375637573758

Page 96: ejercicio 1.xlsx

375937603761376237633764376537663767376837693770377137723773377437753776377737783779378037813782378337843785378637873788378937903791379237933794379537963797379837993800380138023803

Page 97: ejercicio 1.xlsx

380438053806380738083809381038113812381338143815381638173818381938203821382238233824382538263827382838293830383138323833383438353836383738383839384038413842384338443845384638473848

Page 98: ejercicio 1.xlsx

384938503851385238533854385538563857385838593860386138623863386438653866386738683869387038713872387338743875387638773878387938803881388238833884388538863887388838893890389138923893

Page 99: ejercicio 1.xlsx

389438953896389738983899390039013902390339043905390639073908390939103911391239133914391539163917391839193920392139223923392439253926392739283929393039313932393339343935393639373938

Page 100: ejercicio 1.xlsx

393939403941394239433944394539463947394839493950395139523953395439553956395739583959396039613962396339643965396639673968396939703971397239733974397539763977397839793980398139823983

Page 101: ejercicio 1.xlsx

398439853986398739883989399039913992399339943995399639973998399940004001400240034004400540064007400840094010401140124013401440154016401740184019402040214022402340244025402640274028

Page 102: ejercicio 1.xlsx

402940304031403240334034403540364037403840394040404140424043404440454046404740484049405040514052405340544055405640574058405940604061406240634064406540664067406840694070407140724073

Page 103: ejercicio 1.xlsx

407440754076407740784079408040814082408340844085408640874088408940904091409240934094409540964097409840994100410141024103410441054106410741084109411041114112411341144115411641174118

Page 104: ejercicio 1.xlsx

411941204121412241234124412541264127412841294130413141324133413441354136413741384139414041414142414341444145414641474148414941504151415241534154415541564157415841594160416141624163

Page 105: ejercicio 1.xlsx

416441654166416741684169417041714172417341744175417641774178417941804181418241834184418541864187418841894190419141924193419441954196419741984199420042014202420342044205420642074208

Page 106: ejercicio 1.xlsx

420942104211421242134214421542164217421842194220422142224223422442254226422742284229423042314232423342344235423642374238423942404241424242434244424542464247424842494250425142524253

Page 107: ejercicio 1.xlsx

425442554256425742584259426042614262426342644265426642674268426942704271427242734274427542764277427842794280428142824283428442854286428742884289429042914292429342944295429642974298

Page 108: ejercicio 1.xlsx

429943004301430243034304430543064307430843094310431143124313431443154316431743184319432043214322432343244325432643274328432943304331433243334334433543364337433843394340434143424343

Page 109: ejercicio 1.xlsx

434443454346434743484349435043514352435343544355435643574358435943604361436243634364436543664367436843694370437143724373437443754376437743784379438043814382438343844385438643874388

Page 110: ejercicio 1.xlsx

438943904391439243934394439543964397439843994400440144024403440444054406440744084409441044114412441344144415441644174418441944204421442244234424442544264427442844294430443144324433

Page 111: ejercicio 1.xlsx

443444354436443744384439444044414442444344444445444644474448444944504451445244534454445544564457445844594460446144624463446444654466446744684469447044714472447344744475447644774478

Page 112: ejercicio 1.xlsx

447944804481448244834484448544864487448844894490449144924493449444954496449744984499450045014502450345044505450645074508450945104511451245134514451545164517451845194520452145224523

Page 113: ejercicio 1.xlsx

452445254526452745284529453045314532453345344535453645374538453945404541454245434544454545464547454845494550455145524553455445554556455745584559456045614562456345644565456645674568

Page 114: ejercicio 1.xlsx

456945704571457245734574457545764577457845794580458145824583458445854586458745884589459045914592459345944595459645974598459946004601460246034604460546064607460846094610461146124613

Page 115: ejercicio 1.xlsx

461446154616461746184619462046214622462346244625462646274628462946304631463246334634463546364637463846394640464146424643464446454646464746484649465046514652465346544655465646574658

Page 116: ejercicio 1.xlsx

465946604661466246634664466546664667466846694670467146724673467446754676467746784679468046814682468346844685468646874688468946904691469246934694469546964697469846994700470147024703

Page 117: ejercicio 1.xlsx

470447054706470747084709471047114712471347144715471647174718471947204721472247234724472547264727472847294730473147324733473447354736473747384739474047414742474347444745474647474748

Page 118: ejercicio 1.xlsx

474947504751475247534754475547564757475847594760476147624763476447654766476747684769477047714772477347744775477647774778477947804781478247834784478547864787478847894790479147924793

Page 119: ejercicio 1.xlsx

479447954796479747984799480048014802480348044805480648074808480948104811481248134814481548164817481848194820482148224823482448254826482748284829483048314832483348344835483648374838

Page 120: ejercicio 1.xlsx

483948404841484248434844484548464847484848494850485148524853485448554856485748584859486048614862486348644865486648674868486948704871487248734874487548764877487848794880488148824883

Page 121: ejercicio 1.xlsx

488448854886488748884889489048914892489348944895489648974898489949004901490249034904490549064907490849094910491149124913491449154916491749184919492049214922492349244925492649274928

Page 122: ejercicio 1.xlsx

492949304931493249334934493549364937493849394940494149424943494449454946494749484949495049514952495349544955495649574958495949604961496249634964496549664967496849694970497149724973

Page 123: ejercicio 1.xlsx

497449754976497749784979498049814982498349844985498649874988498949904991499249934994499549964997499849995000500150025003500450055006500750085009501050115012501350145015501650175018

Page 124: ejercicio 1.xlsx

501950205021502250235024502550265027502850295030503150325033503450355036503750385039504050415042504350445045504650475048504950505051505250535054505550565057505850595060

506150625063

Page 125: ejercicio 1.xlsx

506450655066506750685069507050715072507350745075507650775078507950805081508250835084508550865087508850895090509150925093509450955096509750985099510051015102510351045105510651075108

Page 126: ejercicio 1.xlsx

510951105111511251135114511551165117511851195120512151225123512451255126512751285129513051315132513351345135513651375138513951405141514251435144514551465147514851495150515151525153

Page 127: ejercicio 1.xlsx

515451555156515751585159516051615162516351645165516651675168516951705171517251735174517551765177517851795180518151825183518451855186518751885189519051915192519351945195519651975198

Page 128: ejercicio 1.xlsx

519952005201520252035204520552065207520852095210521152125213521452155216521752185219522052215222522352245225522652275228522952305231523252335234523552365237523852395240524152425243

Page 129: ejercicio 1.xlsx

524452455246524752485249525052515252525352545255525652575258525952605261526252635264526552665267526852695270527152725273527452755276527752785279528052815282528352845285528652875288

Page 130: ejercicio 1.xlsx

528952905291529252935294529552965297529852995300530153025303530453055306530753085309531053115312531353145315531653175318531953205321532253235324532553265327532853295330533153325333

Page 131: ejercicio 1.xlsx

533453355336533753385339534053415342534353445345534653475348534953505351535253535354535553565357535853595360536153625363536453655366536753685369537053715372537353745375537653775378

Page 132: ejercicio 1.xlsx

537953805381538253835384538553865387538853895390539153925393539453955396539753985399540054015402540354045405540654075408540954105411541254135414541554165417541854195420542154225423

Page 133: ejercicio 1.xlsx

542454255426542754285429543054315432543354345435543654375438543954405441544254435444544554465447544854495450545154525453545454555456545754585459546054615462546354645465546654675468

Page 134: ejercicio 1.xlsx

546954705471547254735474547554765477547854795480548154825483548454855486548754885489549054915492549354945495549654975498549955005501550255035504550555065507550855095510551155125513

Page 135: ejercicio 1.xlsx

551455155516551755185519552055215522552355245525552655275528552955305531553255335534553555365537553855395540554155425543554455455546554755485549555055515552555355545555555655575558

Page 136: ejercicio 1.xlsx

555955605561556255635564556555665567556855695570557155725573557455755576557755785579558055815582558355845585558655875588558955905591559255935594559555965597559855995600560156025603

Page 137: ejercicio 1.xlsx

560456055606560756085609561056115612561356145615561656175618561956205621562256235624562556265627562856295630563156325633563456355636563756385639564056415642564356445645564656475648

Page 138: ejercicio 1.xlsx

564956505651565256535654565556565657565856595660566156625663566456655666566756685669567056715672567356745675567656775678567956805681568256835684568556865687568856895690569156925693

Page 139: ejercicio 1.xlsx

569456955696569756985699570057015702570357045705570657075708570957105711571257135714571557165717571857195720572157225723572457255726572757285729573057315732573357345735573657375738

Page 140: ejercicio 1.xlsx

573957405741574257435744574557465747574857495750575157525753575457555756575757585759576057615762576357645765576657675768576957705771577257735774577557765777577857795780578157825783

Page 141: ejercicio 1.xlsx

578457855786578757885789579057915792579357945795579657975798579958005801580258035804580558065807580858095810581158125813581458155816581758185819582058215822582358245825582658275828

Page 142: ejercicio 1.xlsx

582958305831583258335834583558365837583858395840584158425843584458455846584758485849585058515852585358545855585658575858585958605861586258635864586558665867586858695870587158725873

Page 143: ejercicio 1.xlsx

587458755876587758785879588058815882588358845885588658875888588958905891589258935894589558965897589858995900590159025903590459055906590759085909591059115912591359145915591659175918

Page 144: ejercicio 1.xlsx

591959205921592259235924592559265927592859295930593159325933593459355936593759385939594059415942594359445945594659475948594959505951595259535954595559565957595859595960596159625963

Page 145: ejercicio 1.xlsx

596459655966596759685969597059715972597359745975597659775978597959805981598259835984598559865987598859895990599159925993599459955996599759985999600060016002600360046005600660076008

Page 146: ejercicio 1.xlsx

600960106011601260136014601560166017601860196020602160226023602460256026602760286029603060316032603360346035603660376038603960406041604260436044604560466047604860496050605160526053

Page 147: ejercicio 1.xlsx

605460556056605760586059606060616062606360646065606660676068606960706071607260736074607560766077607860796080608160826083608460856086608760886089609060916092609360946095609660976098

Page 148: ejercicio 1.xlsx

609961006101610261036104610561066107610861096110611161126113611461156116611761186119612061216122612361246125612661276128612961306131613261336134613561366137613861396140614161426143

Page 149: ejercicio 1.xlsx

614461456146614761486149615061516152615361546155615661576158615961606161616261636164616561666167616861696170617161726173617461756176617761786179618061816182618361846185618661876188

Page 150: ejercicio 1.xlsx

618961906191619261936194619561966197619861996200620162026203620462056206620762086209621062116212621362146215621662176218621962206221622262236224622562266227622862296230623162326233

Page 151: ejercicio 1.xlsx

623462356236623762386239624062416242624362446245624662476248624962506251625262536254625562566257625862596260626162626263626462656266626762686269627062716272627362746275627662776278

Page 152: ejercicio 1.xlsx

627962806281628262836284628562866287628862896290629162926293629462956296629762986299630063016302630363046305630663076308630963106311631263136314631563166317631863196320632163226323

Page 153: ejercicio 1.xlsx

632463256326632763286329633063316332633363346335633663376338633963406341634263436344634563466347634863496350635163526353635463556356635763586359636063616362636363646365636663676368

Page 154: ejercicio 1.xlsx

636963706371637263736374637563766377637863796380638163826383638463856386638763886389639063916392639363946395639663976398639964006401640264036404640564066407640864096410641164126413

Page 155: ejercicio 1.xlsx

641464156416641764186419642064216422642364246425642664276428642964306431643264336434643564366437643864396440644164426443644464456446644764486449645064516452645364546455645664576458

Page 156: ejercicio 1.xlsx

645964606461646264636464646564666467646864696470647164726473647464756476647764786479648064816482648364846485648664876488648964906491649264936494649564966497649864996500650165026503

Page 157: ejercicio 1.xlsx

650465056506650765086509651065116512651365146515651665176518651965206521652265236524652565266527652865296530653165326533653465356536653765386539654065416542654365446545654665476548

Page 158: ejercicio 1.xlsx

654965506551655265536554655565566557655865596560656165626563656465656566656765686569657065716572657365746575657665776578657965806581658265836584658565866587658865896590659165926593

Page 159: ejercicio 1.xlsx

659465956596659765986599660066016602660366046605660666076608660966106611661266136614661566166617661866196620662166226623662466256626662766286629663066316632663366346635663666376638

Page 160: ejercicio 1.xlsx

663966406641664266436644664566466647664866496650665166526653665466556656665766586659666066616662666366646665666666676668666966706671667266736674667566766677667866796680668166826683

Page 161: ejercicio 1.xlsx

668466856686668766886689669066916692669366946695669666976698669967006701670267036704670567066707670867096710671167126713671467156716671767186719672067216722672367246725672667276728

Page 162: ejercicio 1.xlsx

672967306731673267336734673567366737673867396740674167426743674467456746674767486749675067516752675367546755675667576758675967606761676267636764676567666767676867696770677167726773

Page 163: ejercicio 1.xlsx

677467756776677767786779678067816782678367846785678667876788678967906791679267936794679567966797679867996800680168026803680468056806680768086809681068116812681368146815681668176818

Page 164: ejercicio 1.xlsx

681968206821682268236824682568266827682868296830683168326833683468356836683768386839684068416842684368446845684668476848684968506851685268536854685568566857685868596860686168626863

Page 165: ejercicio 1.xlsx

686468656866686768686869687068716872687368746875687668776878687968806881688268836884688568866887688868896890689168926893689468956896689768986899690069016902690369046905690669076908

Page 166: ejercicio 1.xlsx

690969106911691269136914691569166917691869196920692169226923692469256926692769286929693069316932693369346935693669376938693969406941694269436944694569466947694869496950695169526953

Page 167: ejercicio 1.xlsx

695469556956695769586959696069616962696369646965696669676968696969706971697269736974697569766977697869796980698169826983698469856986698769886989699069916992699369946995699669976998

Page 168: ejercicio 1.xlsx

699970007001700270037004700570067007700870097010701170127013701470157016701770187019702070217022702370247025702670277028702970307031703270337034703570367037703870397040704170427043

Page 169: ejercicio 1.xlsx

704470457046704770487049705070517052705370547055705670577058705970607061706270637064706570667067706870697070707170727073707470757076707770787079708070817082708370847085708670877088

Page 170: ejercicio 1.xlsx

708970907091709270937094709570967097709870997100710171027103710471057106710771087109711071117112711371147115711671177118711971207121712271237124712571267127712871297130713171327133

Page 171: ejercicio 1.xlsx

713471357136713771387139714071417142714371447145714671477148714971507151715271537154715571567157715871597160716171627163716471657166716771687169717071717172717371747175717671777178

Page 172: ejercicio 1.xlsx

717971807181718271837184718571867187718871897190719171927193719471957196719771987199720072017202720372047205720672077208720972107211721272137214721572167217721872197220722172227223

Page 173: ejercicio 1.xlsx

722472257226722772287229723072317232723372347235723672377238723972407241724272437244724572467247724872497250725172527253725472557256725772587259726072617262726372647265726672677268

Page 174: ejercicio 1.xlsx

726972707271727272737274727572767277727872797280728172827283728472857286728772887289729072917292729372947295729672977298729973007301730273037304730573067307730873097310731173127313

Page 175: ejercicio 1.xlsx

731473157316731773187319732073217322732373247325732673277328732973307331733273337334733573367337733873397340734173427343734473457346734773487349735073517352735373547355735673577358

Page 176: ejercicio 1.xlsx

735973607361736273637364736573667367736873697370737173727373737473757376737773787379738073817382738373847385738673877388738973907391739273937394739573967397739873997400740174027403

Page 177: ejercicio 1.xlsx

740474057406740774087409741074117412741374147415741674177418741974207421742274237424742574267427742874297430743174327433743474357436743774387439744074417442744374447445744674477448

Page 178: ejercicio 1.xlsx

744974507451745274537454745574567457745874597460746174627463746474657466746774687469747074717472747374747475747674777478747974807481748274837484748574867487748874897490749174927493

Page 179: ejercicio 1.xlsx

749474957496749774987499750075017502750375047505750675077508750975107511751275137514751575167517751875197520752175227523752475257526752775287529753075317532753375347535753675377538

Page 180: ejercicio 1.xlsx

753975407541754275437544754575467547754875497550755175527553755475557556755775587559756075617562756375647565756675677568756975707571757275737574757575767577757875797580758175827583

Page 181: ejercicio 1.xlsx

758475857586758775887589759075917592759375947595759675977598759976007601760276037604760576067607760876097610761176127613761476157616761776187619762076217622762376247625762676277628

Page 182: ejercicio 1.xlsx

762976307631763276337634763576367637763876397640764176427643764476457646764776487649765076517652765376547655765676577658765976607661766276637664766576667667766876697670767176727673

Page 183: ejercicio 1.xlsx

767476757676767776787679768076817682768376847685768676877688768976907691769276937694769576967697769876997700770177027703770477057706770777087709771077117712771377147715771677177718

Page 184: ejercicio 1.xlsx

771977207721772277237724772577267727772877297730773177327733773477357736773777387739774077417742774377447745774677477748774977507751775277537754775577567757775877597760776177627763

Page 185: ejercicio 1.xlsx

776477657766776777687769777077717772777377747775777677777778777977807781778277837784778577867787778877897790779177927793779477957796779777987799780078017802780378047805780678077808

Page 186: ejercicio 1.xlsx

780978107811781278137814781578167817781878197820782178227823782478257826782778287829783078317832783378347835783678377838783978407841784278437844784578467847784878497850785178527853

Page 187: ejercicio 1.xlsx

785478557856785778587859786078617862786378647865786678677868786978707871787278737874787578767877787878797880788178827883788478857886788778887889789078917892789378947895789678977898

Page 188: ejercicio 1.xlsx

789979007901790279037904790579067907790879097910791179127913791479157916791779187919792079217922792379247925792679277928792979307931793279337934793579367937793879397940794179427943

Page 189: ejercicio 1.xlsx

794479457946794779487949795079517952795379547955795679577958795979607961796279637964796579667967796879697970797179727973797479757976797779787979798079817982798379847985798679877988

Page 190: ejercicio 1.xlsx

798979907991799279937994799579967997799879998000800180028003800480058006800780088009801080118012801380148015801680178018801980208021802280238024802580268027802880298030803180328033

Page 191: ejercicio 1.xlsx

803480358036803780388039804080418042804380448045804680478048804980508051805280538054805580568057805880598060806180628063806480658066806780688069807080718072807380748075807680778078

Page 192: ejercicio 1.xlsx

807980808081808280838084808580868087808880898090809180928093809480958096809780988099810081018102810381048105810681078108810981108111811281138114811581168117811881198120812181228123

Page 193: ejercicio 1.xlsx

812481258126812781288129813081318132813381348135813681378138813981408141814281438144814581468147814881498150815181528153815481558156815781588159816081618162816381648165816681678168

Page 194: ejercicio 1.xlsx

816981708171817281738174817581768177817881798180818181828183818481858186818781888189819081918192819381948195819681978198819982008201820282038204820582068207820882098210821182128213

Page 195: ejercicio 1.xlsx

821482158216821782188219822082218222822382248225822682278228822982308231823282338234823582368237823882398240824182428243824482458246824782488249825082518252825382548255825682578258

Page 196: ejercicio 1.xlsx

825982608261826282638264826582668267826882698270827182728273827482758276827782788279828082818282828382848285828682878288828982908291829282938294829582968297829882998300830183028303

Page 197: ejercicio 1.xlsx

830483058306830783088309831083118312831383148315831683178318831983208321832283238324832583268327832883298330833183328333833483358336833783388339834083418342834383448345834683478348

Page 198: ejercicio 1.xlsx

834983508351835283538354835583568357835883598360836183628363836483658366836783688369837083718372837383748375837683778378837983808381838283838384838583868387838883898390839183928393

Page 199: ejercicio 1.xlsx

839483958396839783988399840084018402840384048405840684078408840984108411841284138414841584168417841884198420842184228423842484258426842784288429843084318432843384348435843684378438

Page 200: ejercicio 1.xlsx

843984408441844284438444844584468447844884498450845184528453845484558456845784588459846084618462846384648465846684678468846984708471847284738474847584768477847884798480848184828483

Page 201: ejercicio 1.xlsx

848484858486848784888489849084918492849384948495849684978498849985008501850285038504850585068507850885098510851185128513851485158516851785188519852085218522852385248525852685278528

Page 202: ejercicio 1.xlsx

852985308531853285338534853585368537853885398540854185428543854485458546854785488549855085518552855385548555855685578558855985608561856285638564856585668567856885698570857185728573

Page 203: ejercicio 1.xlsx

857485758576857785788579858085818582858385848585858685878588858985908591859285938594859585968597859885998600860186028603860486058606860786088609861086118612861386148615861686178618

Page 204: ejercicio 1.xlsx

861986208621862286238624862586268627862886298630863186328633863486358636863786388639864086418642864386448645864686478648864986508651865286538654865586568657865886598660866186628663

Page 205: ejercicio 1.xlsx

866486658666866786688669867086718672867386748675867686778678867986808681868286838684868586868687868886898690869186928693869486958696869786988699870087018702870387048705870687078708

Page 206: ejercicio 1.xlsx

870987108711871287138714871587168717871887198720872187228723872487258726872787288729873087318732873387348735873687378738873987408741874287438744874587468747874887498750875187528753

Page 207: ejercicio 1.xlsx

875487558756875787588759876087618762876387648765876687678768876987708771877287738774877587768777877887798780878187828783878487858786878787888789879087918792879387948795879687978798

Page 208: ejercicio 1.xlsx

879988008801880288038804880588068807880888098810881188128813881488158816881788188819882088218822882388248825882688278828882988308831883288338834883588368837883888398840884188428843

Page 209: ejercicio 1.xlsx

884488458846884788488849885088518852885388548855885688578858885988608861886288638864886588668867886888698870887188728873887488758876887788788879888088818882888388848885888688878888

Page 210: ejercicio 1.xlsx

888988908891889288938894889588968897889888998900890189028903890489058906890789088909891089118912891389148915891689178918891989208921892289238924892589268927892889298930893189328933

Page 211: ejercicio 1.xlsx

893489358936893789388939894089418942894389448945894689478948894989508951895289538954895589568957895889598960896189628963896489658966896789688969897089718972897389748975897689778978

Page 212: ejercicio 1.xlsx

897989808981898289838984898589868987898889898990899189928993899489958996899789988999900090019002900390049005900690079008900990109011901290139014901590169017901890199020902190229023

Page 213: ejercicio 1.xlsx

902490259026902790289029903090319032903390349035903690379038903990409041904290439044904590469047904890499050905190529053905490559056905790589059906090619062906390649065906690679068

Page 214: ejercicio 1.xlsx

906990709071907290739074907590769077907890799080908190829083908490859086908790889089909090919092909390949095909690979098909991009101910291039104910591069107910891099110911191129113

Page 215: ejercicio 1.xlsx

911491159116911791189119912091219122912391249125912691279128912991309131913291339134913591369137913891399140914191429143914491459146914791489149915091519152915391549155915691579158

Page 216: ejercicio 1.xlsx

915991609161916291639164916591669167916891699170917191729173917491759176917791789179918091819182918391849185918691879188918991909191919291939194919591969197919891999200920192029203

Page 217: ejercicio 1.xlsx

920492059206920792089209921092119212921392149215921692179218921992209221922292239224922592269227922892299230923192329233923492359236923792389239924092419242924392449245924692479248

Page 218: ejercicio 1.xlsx

924992509251925292539254925592569257925892599260926192629263926492659266926792689269927092719272927392749275927692779278927992809281928292839284928592869287928892899290929192929293

Page 219: ejercicio 1.xlsx

929492959296929792989299930093019302930393049305930693079308930993109311931293139314931593169317931893199320932193229323932493259326932793289329933093319332933393349335933693379338

Page 220: ejercicio 1.xlsx

933993409341934293439344934593469347934893499350935193529353935493559356935793589359936093619362936393649365936693679368936993709371937293739374937593769377937893799380938193829383

Page 221: ejercicio 1.xlsx

938493859386938793889389939093919392939393949395939693979398939994009401940294039404940594069407940894099410941194129413941494159416941794189419942094219422942394249425942694279428

Page 222: ejercicio 1.xlsx

942994309431943294339434943594369437943894399440944194429443944494459446944794489449945094519452945394549455945694579458945994609461946294639464946594669467946894699470947194729473

Page 223: ejercicio 1.xlsx

947494759476947794789479948094819482948394849485948694879488948994909491949294939494949594969497949894999500950195029503950495059506950795089509951095119512951395149515951695179518

Page 224: ejercicio 1.xlsx

951995209521952295239524952595269527952895299530953195329533953495359536953795389539954095419542954395449545954695479548954995509551955295539554955595569557955895599560956195629563

Page 225: ejercicio 1.xlsx

956495659566956795689569957095719572957395749575957695779578957995809581958295839584958595869587958895899590959195929593959495959596959795989599960096019602960396049605960696079608

Page 226: ejercicio 1.xlsx

960996109611961296139614961596169617961896199620962196229623962496259626962796289629963096319632963396349635963696379638963996409641964296439644964596469647964896499650965196529653

Page 227: ejercicio 1.xlsx

965496559656965796589659966096619662966396649665966696679668966996709671967296739674967596769677967896799680968196829683968496859686968796889689969096919692969396949695969696979698

Page 228: ejercicio 1.xlsx

969997009701970297039704970597069707970897099710971197129713971497159716971797189719972097219722972397249725972697279728972997309731973297339734973597369737973897399740974197429743

Page 229: ejercicio 1.xlsx

974497459746974797489749975097519752975397549755975697579758975997609761976297639764976597669767976897699770977197729773977497759776977797789779978097819782978397849785978697879788

Page 230: ejercicio 1.xlsx

978997909791979297939794979597969797979897999800980198029803980498059806980798089809981098119812981398149815981698179818981998209821982298239824982598269827982898299830983198329833

Page 231: ejercicio 1.xlsx

983498359836983798389839984098419842984398449845984698479848984998509851985298539854985598569857985898599860986198629863986498659866986798689869987098719872987398749875987698779878

Page 232: ejercicio 1.xlsx

987998809881988298839884988598869887988898899890989198929893989498959896989798989899990099019902990399049905990699079908990999109911991299139914991599169917991899199920992199229923

Page 233: ejercicio 1.xlsx

992499259926992799289929993099319932993399349935993699379938993999409941994299439944994599469947994899499950995199529953995499559956995799589959996099619962996399649965996699679968

Page 234: ejercicio 1.xlsx

9969997099719972997399749975997699779978997999809981998299839984998599869987998899899990999199929993999499959996999799989999

10000

Page 235: ejercicio 1.xlsx

No$10,000,000.00 4,000

$90,000.00 500$150,000.00 formulas 1,000

1,500$2,023.35 1,500

5061 1,500$5,432.00 10,000

$9,993,500.00$10,240,000.00

$10,240,000.00$20,233,500.00

$9,993,500.00174.35

50612023

precio pormedio ingreso utilidad costo2023.35 2023.35 -$10,237,976.65 $10,240,000.002023.35 4046.7 -$10,235,953.30 $10,240,000.002023.35 6070.05 -$10,233,929.95 $10,240,000.002023.35 8093.4 -$10,231,906.60 $10,240,000.002023.35 10116.75 -$10,229,883.25 $10,240,000.002023.35 12140.1 -$10,227,859.90 $10,240,000.002023.35 14163.45 -$10,225,836.55 $10,240,000.002023.35 16186.8 -$10,223,813.20 $10,240,000.002023.35 18210.15 -$10,221,789.85 $10,240,000.002023.35 20233.5 -$10,219,766.50 $10,240,000.002023.35 22256.85 -$10,217,743.15 $10,240,000.002023.35 24280.2 -$10,215,719.80 $10,240,000.002023.35 26303.55 -$10,213,696.45 $10,240,000.002023.35 28326.9 -$10,211,673.10 $10,240,000.002023.35 30350.25 -$10,209,649.75 $10,240,000.002023.35 32373.6 -$10,207,626.40 $10,240,000.002023.35 34396.95 -$10,205,603.05 $10,240,000.002023.35 36420.3 -$10,203,579.70 $10,240,000.002023.35 38443.65 -$10,201,556.35 $10,240,000.002023.35 40467 -$10,199,533.00 $10,240,000.002023.35 42490.35 -$10,197,509.65 $10,240,000.002023.35 44513.7 -$10,195,486.30 $10,240,000.002023.35 46537.05 -$10,193,462.95 $10,240,000.00

Page 236: ejercicio 1.xlsx

2023.35 48560.4 -$10,191,439.60 $10,240,000.002023.35 50583.75 -$10,189,416.25 $10,240,000.002023.35 52607.1 -$10,187,392.90 $10,240,000.002023.35 54630.45 -$10,185,369.55 $10,240,000.002023.35 56653.8 -$10,183,346.20 $10,240,000.002023.35 58677.15 -$10,181,322.85 $10,240,000.002023.35 60700.5 -$10,179,299.50 $10,240,000.002023.35 62723.85 -$10,177,276.15 $10,240,000.002023.35 64747.2 -$10,175,252.80 $10,240,000.002023.35 66770.55 -$10,173,229.45 $10,240,000.002023.35 68793.9 -$10,171,206.10 $10,240,000.002023.35 70817.25 -$10,169,182.75 $10,240,000.002023.35 72840.6 -$10,167,159.40 $10,240,000.002023.35 74863.95 -$10,165,136.05 $10,240,000.002023.35 76887.3 -$10,163,112.70 $10,240,000.002023.35 78910.65 -$10,161,089.35 $10,240,000.002023.35 80934 -$10,159,066.00 $10,240,000.002023.35 82957.35 -$10,157,042.65 $10,240,000.002023.35 84980.7 -$10,155,019.30 $10,240,000.002023.35 87004.05 -$10,152,995.95 $10,240,000.002023.35 89027.4 -$10,150,972.60 $10,240,000.002023.35 91050.75 -$10,148,949.25 $10,240,000.002023.35 93074.1 -$10,146,925.90 $10,240,000.002023.35 95097.45 -$10,144,902.55 $10,240,000.002023.35 97120.8 -$10,142,879.20 $10,240,000.002023.35 99144.15 -$10,140,855.85 $10,240,000.002023.35 101167.5 -$10,138,832.50 $10,240,000.002023.35 103190.85 -$10,136,809.15 $10,240,000.002023.35 105214.2 -$10,134,785.80 $10,240,000.002023.35 107237.55 -$10,132,762.45 $10,240,000.002023.35 109260.9 -$10,130,739.10 $10,240,000.002023.35 111284.25 -$10,128,715.75 $10,240,000.002023.35 113307.6 -$10,126,692.40 $10,240,000.002023.35 115330.95 -$10,124,669.05 $10,240,000.002023.35 117354.3 -$10,122,645.70 $10,240,000.002023.35 119377.65 -$10,120,622.35 $10,240,000.002023.35 121401 -$10,118,599.00 $10,240,000.002023.35 123424.35 -$10,116,575.65 $10,240,000.002023.35 125447.7 -$10,114,552.30 $10,240,000.002023.35 127471.05 -$10,112,528.95 $10,240,000.002023.35 129494.4 -$10,110,505.60 $10,240,000.002023.35 131517.75 -$10,108,482.25 $10,240,000.002023.35 133541.1 -$10,106,458.90 $10,240,000.002023.35 135564.45 -$10,104,435.55 $10,240,000.002023.35 137587.8 -$10,102,412.20 $10,240,000.00

Page 237: ejercicio 1.xlsx

2023.35 139611.15 -$10,100,388.85 $10,240,000.002023.35 141634.5 -$10,098,365.50 $10,240,000.002023.35 143657.85 -$10,096,342.15 $10,240,000.002023.35 145681.2 -$10,094,318.80 $10,240,000.002023.35 147704.55 -$10,092,295.45 $10,240,000.002023.35 149727.9 -$10,090,272.10 $10,240,000.002023.35 151751.25 -$10,088,248.75 $10,240,000.002023.35 153774.6 -$10,086,225.40 $10,240,000.002023.35 155797.95 -$10,084,202.05 $10,240,000.002023.35 157821.3 -$10,082,178.70 $10,240,000.002023.35 159844.65 -$10,080,155.35 $10,240,000.002023.35 161868 -$10,078,132.00 $10,240,000.002023.35 163891.35 -$10,076,108.65 $10,240,000.002023.35 165914.7 -$10,074,085.30 $10,240,000.002023.35 167938.05 -$10,072,061.95 $10,240,000.002023.35 169961.4 -$10,070,038.60 $10,240,000.002023.35 171984.75 -$10,068,015.25 $10,240,000.002023.35 174008.1 -$10,065,991.90 $10,240,000.002023.35 176031.45 -$10,063,968.55 $10,240,000.002023.35 178054.8 -$10,061,945.20 $10,240,000.002023.35 180078.15 -$10,059,921.85 $10,240,000.002023.35 182101.5 -$10,057,898.50 $10,240,000.002023.35 184124.85 -$10,055,875.15 $10,240,000.002023.35 186148.2 -$10,053,851.80 $10,240,000.002023.35 188171.55 -$10,051,828.45 $10,240,000.002023.35 190194.9 -$10,049,805.10 $10,240,000.002023.35 192218.25 -$10,047,781.75 $10,240,000.002023.35 194241.6 -$10,045,758.40 $10,240,000.002023.35 196264.95 -$10,043,735.05 $10,240,000.002023.35 198288.3 -$10,041,711.70 $10,240,000.002023.35 200311.65 -$10,039,688.35 $10,240,000.002023.35 202335 -$10,037,665.00 $10,240,000.002023.35 204358.35 -$10,035,641.65 $10,240,000.002023.35 206381.7 -$10,033,618.30 $10,240,000.002023.35 208405.05 -$10,031,594.95 $10,240,000.002023.35 210428.4 -$10,029,571.60 $10,240,000.002023.35 212451.75 -$10,027,548.25 $10,240,000.002023.35 214475.1 -$10,025,524.90 $10,240,000.002023.35 216498.45 -$10,023,501.55 $10,240,000.002023.35 218521.8 -$10,021,478.20 $10,240,000.002023.35 220545.15 -$10,019,454.85 $10,240,000.002023.35 222568.5 -$10,017,431.50 $10,240,000.002023.35 224591.85 -$10,015,408.15 $10,240,000.002023.35 226615.2 -$10,013,384.80 $10,240,000.002023.35 228638.55 -$10,011,361.45 $10,240,000.00

Page 238: ejercicio 1.xlsx

2023.35 230661.9 -$10,009,338.10 $10,240,000.002023.35 232685.25 -$10,007,314.75 $10,240,000.002023.35 234708.6 -$10,005,291.40 $10,240,000.002023.35 236731.95 -$10,003,268.05 $10,240,000.002023.35 238755.3 -$10,001,244.70 $10,240,000.002023.35 240778.65 -$9,999,221.35 $10,240,000.002023.35 242802 -$9,997,198.00 $10,240,000.002023.35 244825.35 -$9,995,174.65 $10,240,000.002023.35 246848.7 -$9,993,151.30 $10,240,000.002023.35 248872.05 -$9,991,127.95 $10,240,000.002023.35 250895.4 -$9,989,104.60 $10,240,000.002023.35 252918.75 -$9,987,081.25 $10,240,000.002023.35 254942.1 -$9,985,057.90 $10,240,000.002023.35 256965.45 -$9,983,034.55 $10,240,000.002023.35 258988.8 -$9,981,011.20 $10,240,000.002023.35 261012.15 -$9,978,987.85 $10,240,000.002023.35 263035.5 -$9,976,964.50 $10,240,000.002023.35 265058.85 -$9,974,941.15 $10,240,000.002023.35 267082.2 -$9,972,917.80 $10,240,000.002023.35 269105.55 -$9,970,894.45 $10,240,000.002023.35 271128.9 -$9,968,871.10 $10,240,000.002023.35 273152.25 -$9,966,847.75 $10,240,000.002023.35 275175.6 -$9,964,824.40 $10,240,000.002023.35 277198.95 -$9,962,801.05 $10,240,000.002023.35 279222.3 -$9,960,777.70 $10,240,000.002023.35 281245.65 -$9,958,754.35 $10,240,000.002023.35 283269 -$9,956,731.00 $10,240,000.002023.35 285292.35 -$9,954,707.65 $10,240,000.002023.35 287315.7 -$9,952,684.30 $10,240,000.002023.35 289339.05 -$9,950,660.95 $10,240,000.002023.35 291362.4 -$9,948,637.60 $10,240,000.002023.35 293385.75 -$9,946,614.25 $10,240,000.002023.35 295409.1 -$9,944,590.90 $10,240,000.002023.35 297432.45 -$9,942,567.55 $10,240,000.002023.35 299455.8 -$9,940,544.20 $10,240,000.002023.35 301479.15 -$9,938,520.85 $10,240,000.002023.35 303502.5 -$9,936,497.50 $10,240,000.002023.35 305525.85 -$9,934,474.15 $10,240,000.002023.35 307549.2 -$9,932,450.80 $10,240,000.002023.35 309572.55 -$9,930,427.45 $10,240,000.002023.35 311595.9 -$9,928,404.10 $10,240,000.002023.35 313619.25 -$9,926,380.75 $10,240,000.002023.35 315642.6 -$9,924,357.40 $10,240,000.002023.35 317665.95 -$9,922,334.05 $10,240,000.002023.35 319689.3 -$9,920,310.70 $10,240,000.00

Page 239: ejercicio 1.xlsx

2023.35 321712.65 -$9,918,287.35 $10,240,000.002023.35 323736 -$9,916,264.00 $10,240,000.002023.35 325759.35 -$9,914,240.65 $10,240,000.002023.35 327782.7 -$9,912,217.30 $10,240,000.002023.35 329806.05 -$9,910,193.95 $10,240,000.002023.35 331829.4 -$9,908,170.60 $10,240,000.002023.35 333852.75 -$9,906,147.25 $10,240,000.002023.35 335876.1 -$9,904,123.90 $10,240,000.002023.35 337899.45 -$9,902,100.55 $10,240,000.002023.35 339922.8 -$9,900,077.20 $10,240,000.002023.35 341946.15 -$9,898,053.85 $10,240,000.002023.35 343969.5 -$9,896,030.50 $10,240,000.002023.35 345992.85 -$9,894,007.15 $10,240,000.002023.35 348016.2 -$9,891,983.80 $10,240,000.002023.35 350039.55 -$9,889,960.45 $10,240,000.002023.35 352062.9 -$9,887,937.10 $10,240,000.002023.35 354086.25 -$9,885,913.75 $10,240,000.002023.35 356109.6 -$9,883,890.40 $10,240,000.002023.35 358132.95 -$9,881,867.05 $10,240,000.002023.35 360156.3 -$9,879,843.70 $10,240,000.002023.35 362179.65 -$9,877,820.35 $10,240,000.002023.35 364203 -$9,875,797.00 $10,240,000.002023.35 366226.35 -$9,873,773.65 $10,240,000.002023.35 368249.7 -$9,871,750.30 $10,240,000.002023.35 370273.05 -$9,869,726.95 $10,240,000.002023.35 372296.4 -$9,867,703.60 $10,240,000.002023.35 374319.75 -$9,865,680.25 $10,240,000.002023.35 376343.1 -$9,863,656.90 $10,240,000.002023.35 378366.45 -$9,861,633.55 $10,240,000.002023.35 380389.8 -$9,859,610.20 $10,240,000.002023.35 382413.15 -$9,857,586.85 $10,240,000.002023.35 384436.5 -$9,855,563.50 $10,240,000.002023.35 386459.85 -$9,853,540.15 $10,240,000.002023.35 388483.2 -$9,851,516.80 $10,240,000.002023.35 390506.55 -$9,849,493.45 $10,240,000.002023.35 392529.9 -$9,847,470.10 $10,240,000.002023.35 394553.25 -$9,845,446.75 $10,240,000.002023.35 396576.6 -$9,843,423.40 $10,240,000.002023.35 398599.95 -$9,841,400.05 $10,240,000.002023.35 400623.3 -$9,839,376.70 $10,240,000.002023.35 402646.65 -$9,837,353.35 $10,240,000.002023.35 404670 -$9,835,330.00 $10,240,000.002023.35 406693.35 -$9,833,306.65 $10,240,000.002023.35 408716.7 -$9,831,283.30 $10,240,000.002023.35 410740.05 -$9,829,259.95 $10,240,000.00

Page 240: ejercicio 1.xlsx

2023.35 412763.4 -$9,827,236.60 $10,240,000.002023.35 414786.75 -$9,825,213.25 $10,240,000.002023.35 416810.1 -$9,823,189.90 $10,240,000.002023.35 418833.45 -$9,821,166.55 $10,240,000.002023.35 420856.8 -$9,819,143.20 $10,240,000.002023.35 422880.15 -$9,817,119.85 $10,240,000.002023.35 424903.5 -$9,815,096.50 $10,240,000.002023.35 426926.85 -$9,813,073.15 $10,240,000.002023.35 428950.2 -$9,811,049.80 $10,240,000.002023.35 430973.55 -$9,809,026.45 $10,240,000.002023.35 432996.9 -$9,807,003.10 $10,240,000.002023.35 435020.25 -$9,804,979.75 $10,240,000.002023.35 437043.6 -$9,802,956.40 $10,240,000.002023.35 439066.95 -$9,800,933.05 $10,240,000.002023.35 441090.3 -$9,798,909.70 $10,240,000.002023.35 443113.65 -$9,796,886.35 $10,240,000.002023.35 445137 -$9,794,863.00 $10,240,000.002023.35 447160.35 -$9,792,839.65 $10,240,000.002023.35 449183.7 -$9,790,816.30 $10,240,000.002023.35 451207.05 -$9,788,792.95 $10,240,000.002023.35 453230.4 -$9,786,769.60 $10,240,000.002023.35 455253.75 -$9,784,746.25 $10,240,000.002023.35 457277.1 -$9,782,722.90 $10,240,000.002023.35 459300.45 -$9,780,699.55 $10,240,000.002023.35 461323.8 -$9,778,676.20 $10,240,000.002023.35 463347.15 -$9,776,652.85 $10,240,000.002023.35 465370.5 -$9,774,629.50 $10,240,000.002023.35 467393.85 -$9,772,606.15 $10,240,000.002023.35 469417.2 -$9,770,582.80 $10,240,000.002023.35 471440.55 -$9,768,559.45 $10,240,000.002023.35 473463.9 -$9,766,536.10 $10,240,000.002023.35 475487.25 -$9,764,512.75 $10,240,000.002023.35 477510.6 -$9,762,489.40 $10,240,000.002023.35 479533.95 -$9,760,466.05 $10,240,000.002023.35 481557.3 -$9,758,442.70 $10,240,000.002023.35 483580.65 -$9,756,419.35 $10,240,000.002023.35 485604 -$9,754,396.00 $10,240,000.002023.35 487627.35 -$9,752,372.65 $10,240,000.002023.35 489650.7 -$9,750,349.30 $10,240,000.002023.35 491674.05 -$9,748,325.95 $10,240,000.002023.35 493697.4 -$9,746,302.60 $10,240,000.002023.35 495720.75 -$9,744,279.25 $10,240,000.002023.35 497744.1 -$9,742,255.90 $10,240,000.002023.35 499767.45 -$9,740,232.55 $10,240,000.002023.35 501790.8 -$9,738,209.20 $10,240,000.00

Page 241: ejercicio 1.xlsx

2023.35 503814.15 -$9,736,185.85 $10,240,000.002023.35 505837.5 -$9,734,162.50 $10,240,000.002023.35 507860.85 -$9,732,139.15 $10,240,000.002023.35 509884.2 -$9,730,115.80 $10,240,000.002023.35 511907.55 -$9,728,092.45 $10,240,000.002023.35 513930.9 -$9,726,069.10 $10,240,000.002023.35 515954.25 -$9,724,045.75 $10,240,000.002023.35 517977.6 -$9,722,022.40 $10,240,000.002023.35 520000.95 -$9,719,999.05 $10,240,000.002023.35 522024.3 -$9,717,975.70 $10,240,000.002023.35 524047.65 -$9,715,952.35 $10,240,000.002023.35 526071 -$9,713,929.00 $10,240,000.002023.35 528094.35 -$9,711,905.65 $10,240,000.002023.35 530117.7 -$9,709,882.30 $10,240,000.002023.35 532141.05 -$9,707,858.95 $10,240,000.002023.35 534164.4 -$9,705,835.60 $10,240,000.002023.35 536187.75 -$9,703,812.25 $10,240,000.002023.35 538211.1 -$9,701,788.90 $10,240,000.002023.35 540234.45 -$9,699,765.55 $10,240,000.002023.35 542257.8 -$9,697,742.20 $10,240,000.002023.35 544281.15 -$9,695,718.85 $10,240,000.002023.35 546304.5 -$9,693,695.50 $10,240,000.002023.35 548327.85 -$9,691,672.15 $10,240,000.002023.35 550351.2 -$9,689,648.80 $10,240,000.002023.35 552374.55 -$9,687,625.45 $10,240,000.002023.35 554397.9 -$9,685,602.10 $10,240,000.002023.35 556421.25 -$9,683,578.75 $10,240,000.002023.35 558444.6 -$9,681,555.40 $10,240,000.002023.35 560467.95 -$9,679,532.05 $10,240,000.002023.35 562491.3 -$9,677,508.70 $10,240,000.002023.35 564514.65 -$9,675,485.35 $10,240,000.002023.35 566538 -$9,673,462.00 $10,240,000.002023.35 568561.35 -$9,671,438.65 $10,240,000.002023.35 570584.7 -$9,669,415.30 $10,240,000.002023.35 572608.05 -$9,667,391.95 $10,240,000.002023.35 574631.4 -$9,665,368.60 $10,240,000.002023.35 576654.75 -$9,663,345.25 $10,240,000.002023.35 578678.1 -$9,661,321.90 $10,240,000.002023.35 580701.45 -$9,659,298.55 $10,240,000.002023.35 582724.8 -$9,657,275.20 $10,240,000.002023.35 584748.15 -$9,655,251.85 $10,240,000.002023.35 586771.5 -$9,653,228.50 $10,240,000.002023.35 588794.85 -$9,651,205.15 $10,240,000.002023.35 590818.2 -$9,649,181.80 $10,240,000.002023.35 592841.55 -$9,647,158.45 $10,240,000.00

Page 242: ejercicio 1.xlsx

2023.35 594864.9 -$9,645,135.10 $10,240,000.002023.35 596888.25 -$9,643,111.75 $10,240,000.002023.35 598911.6 -$9,641,088.40 $10,240,000.002023.35 600934.95 -$9,639,065.05 $10,240,000.002023.35 602958.3 -$9,637,041.70 $10,240,000.002023.35 604981.65 -$9,635,018.35 $10,240,000.002023.35 607005 -$9,632,995.00 $10,240,000.002023.35 609028.35 -$9,630,971.65 $10,240,000.002023.35 611051.7 -$9,628,948.30 $10,240,000.002023.35 613075.05 -$9,626,924.95 $10,240,000.002023.35 615098.4 -$9,624,901.60 $10,240,000.002023.35 617121.75 -$9,622,878.25 $10,240,000.002023.35 619145.1 -$9,620,854.90 $10,240,000.002023.35 621168.45 -$9,618,831.55 $10,240,000.002023.35 623191.8 -$9,616,808.20 $10,240,000.002023.35 625215.15 -$9,614,784.85 $10,240,000.002023.35 627238.5 -$9,612,761.50 $10,240,000.002023.35 629261.85 -$9,610,738.15 $10,240,000.002023.35 631285.2 -$9,608,714.80 $10,240,000.002023.35 633308.55 -$9,606,691.45 $10,240,000.002023.35 635331.9 -$9,604,668.10 $10,240,000.002023.35 637355.25 -$9,602,644.75 $10,240,000.002023.35 639378.6 -$9,600,621.40 $10,240,000.002023.35 641401.95 -$9,598,598.05 $10,240,000.002023.35 643425.3 -$9,596,574.70 $10,240,000.002023.35 645448.65 -$9,594,551.35 $10,240,000.002023.35 647472 -$9,592,528.00 $10,240,000.002023.35 649495.35 -$9,590,504.65 $10,240,000.002023.35 651518.7 -$9,588,481.30 $10,240,000.002023.35 653542.05 -$9,586,457.95 $10,240,000.002023.35 655565.4 -$9,584,434.60 $10,240,000.002023.35 657588.75 -$9,582,411.25 $10,240,000.002023.35 659612.1 -$9,580,387.90 $10,240,000.002023.35 661635.45 -$9,578,364.55 $10,240,000.002023.35 663658.8 -$9,576,341.20 $10,240,000.002023.35 665682.15 -$9,574,317.85 $10,240,000.002023.35 667705.5 -$9,572,294.50 $10,240,000.002023.35 669728.85 -$9,570,271.15 $10,240,000.002023.35 671752.2 -$9,568,247.80 $10,240,000.002023.35 673775.55 -$9,566,224.45 $10,240,000.002023.35 675798.9 -$9,564,201.10 $10,240,000.002023.35 677822.25 -$9,562,177.75 $10,240,000.002023.35 679845.6 -$9,560,154.40 $10,240,000.002023.35 681868.95 -$9,558,131.05 $10,240,000.002023.35 683892.3 -$9,556,107.70 $10,240,000.00

Page 243: ejercicio 1.xlsx

2023.35 685915.65 -$9,554,084.35 $10,240,000.002023.35 687939 -$9,552,061.00 $10,240,000.002023.35 689962.35 -$9,550,037.65 $10,240,000.002023.35 691985.7 -$9,548,014.30 $10,240,000.002023.35 694009.05 -$9,545,990.95 $10,240,000.002023.35 696032.4 -$9,543,967.60 $10,240,000.002023.35 698055.75 -$9,541,944.25 $10,240,000.002023.35 700079.1 -$9,539,920.90 $10,240,000.002023.35 702102.45 -$9,537,897.55 $10,240,000.002023.35 704125.8 -$9,535,874.20 $10,240,000.002023.35 706149.15 -$9,533,850.85 $10,240,000.002023.35 708172.5 -$9,531,827.50 $10,240,000.002023.35 710195.85 -$9,529,804.15 $10,240,000.002023.35 712219.2 -$9,527,780.80 $10,240,000.002023.35 714242.55 -$9,525,757.45 $10,240,000.002023.35 716265.9 -$9,523,734.10 $10,240,000.002023.35 718289.25 -$9,521,710.75 $10,240,000.002023.35 720312.6 -$9,519,687.40 $10,240,000.002023.35 722335.95 -$9,517,664.05 $10,240,000.002023.35 724359.3 -$9,515,640.70 $10,240,000.002023.35 726382.65 -$9,513,617.35 $10,240,000.002023.35 728406 -$9,511,594.00 $10,240,000.002023.35 730429.35 -$9,509,570.65 $10,240,000.002023.35 732452.7 -$9,507,547.30 $10,240,000.002023.35 734476.05 -$9,505,523.95 $10,240,000.002023.35 736499.4 -$9,503,500.60 $10,240,000.002023.35 738522.75 -$9,501,477.25 $10,240,000.002023.35 740546.1 -$9,499,453.90 $10,240,000.002023.35 742569.45 -$9,497,430.55 $10,240,000.002023.35 744592.8 -$9,495,407.20 $10,240,000.002023.35 746616.15 -$9,493,383.85 $10,240,000.002023.35 748639.5 -$9,491,360.50 $10,240,000.002023.35 750662.85 -$9,489,337.15 $10,240,000.002023.35 752686.2 -$9,487,313.80 $10,240,000.002023.35 754709.55 -$9,485,290.45 $10,240,000.002023.35 756732.9 -$9,483,267.10 $10,240,000.002023.35 758756.25 -$9,481,243.75 $10,240,000.002023.35 760779.6 -$9,479,220.40 $10,240,000.002023.35 762802.95 -$9,477,197.05 $10,240,000.002023.35 764826.3 -$9,475,173.70 $10,240,000.002023.35 766849.65 -$9,473,150.35 $10,240,000.002023.35 768873 -$9,471,127.00 $10,240,000.002023.35 770896.35 -$9,469,103.65 $10,240,000.002023.35 772919.7 -$9,467,080.30 $10,240,000.002023.35 774943.05 -$9,465,056.95 $10,240,000.00

Page 244: ejercicio 1.xlsx

2023.35 776966.4 -$9,463,033.60 $10,240,000.002023.35 778989.75 -$9,461,010.25 $10,240,000.002023.35 781013.1 -$9,458,986.90 $10,240,000.002023.35 783036.45 -$9,456,963.55 $10,240,000.002023.35 785059.8 -$9,454,940.20 $10,240,000.002023.35 787083.15 -$9,452,916.85 $10,240,000.002023.35 789106.5 -$9,450,893.50 $10,240,000.002023.35 791129.85 -$9,448,870.15 $10,240,000.002023.35 793153.2 -$9,446,846.80 $10,240,000.002023.35 795176.55 -$9,444,823.45 $10,240,000.002023.35 797199.9 -$9,442,800.10 $10,240,000.002023.35 799223.25 -$9,440,776.75 $10,240,000.002023.35 801246.6 -$9,438,753.40 $10,240,000.002023.35 803269.95 -$9,436,730.05 $10,240,000.002023.35 805293.3 -$9,434,706.70 $10,240,000.002023.35 807316.65 -$9,432,683.35 $10,240,000.002023.35 809340 -$9,430,660.00 $10,240,000.002023.35 811363.35 -$9,428,636.65 $10,240,000.002023.35 813386.7 -$9,426,613.30 $10,240,000.002023.35 815410.05 -$9,424,589.95 $10,240,000.002023.35 817433.4 -$9,422,566.60 $10,240,000.002023.35 819456.75 -$9,420,543.25 $10,240,000.002023.35 821480.1 -$9,418,519.90 $10,240,000.002023.35 823503.45 -$9,416,496.55 $10,240,000.002023.35 825526.8 -$9,414,473.20 $10,240,000.002023.35 827550.15 -$9,412,449.85 $10,240,000.002023.35 829573.5 -$9,410,426.50 $10,240,000.002023.35 831596.85 -$9,408,403.15 $10,240,000.002023.35 833620.2 -$9,406,379.80 $10,240,000.002023.35 835643.55 -$9,404,356.45 $10,240,000.002023.35 837666.9 -$9,402,333.10 $10,240,000.002023.35 839690.25 -$9,400,309.75 $10,240,000.002023.35 841713.6 -$9,398,286.40 $10,240,000.002023.35 843736.95 -$9,396,263.05 $10,240,000.002023.35 845760.3 -$9,394,239.70 $10,240,000.002023.35 847783.65 -$9,392,216.35 $10,240,000.002023.35 849807 -$9,390,193.00 $10,240,000.002023.35 851830.35 -$9,388,169.65 $10,240,000.002023.35 853853.7 -$9,386,146.30 $10,240,000.002023.35 855877.05 -$9,384,122.95 $10,240,000.002023.35 857900.4 -$9,382,099.60 $10,240,000.002023.35 859923.75 -$9,380,076.25 $10,240,000.002023.35 861947.1 -$9,378,052.90 $10,240,000.002023.35 863970.45 -$9,376,029.55 $10,240,000.002023.35 865993.8 -$9,374,006.20 $10,240,000.00

Page 245: ejercicio 1.xlsx

2023.35 868017.15 -$9,371,982.85 $10,240,000.002023.35 870040.5 -$9,369,959.50 $10,240,000.002023.35 872063.85 -$9,367,936.15 $10,240,000.002023.35 874087.2 -$9,365,912.80 $10,240,000.002023.35 876110.55 -$9,363,889.45 $10,240,000.002023.35 878133.9 -$9,361,866.10 $10,240,000.002023.35 880157.25 -$9,359,842.75 $10,240,000.002023.35 882180.6 -$9,357,819.40 $10,240,000.002023.35 884203.95 -$9,355,796.05 $10,240,000.002023.35 886227.3 -$9,353,772.70 $10,240,000.002023.35 888250.65 -$9,351,749.35 $10,240,000.002023.35 890274 -$9,349,726.00 $10,240,000.002023.35 892297.35 -$9,347,702.65 $10,240,000.002023.35 894320.7 -$9,345,679.30 $10,240,000.002023.35 896344.05 -$9,343,655.95 $10,240,000.002023.35 898367.4 -$9,341,632.60 $10,240,000.002023.35 900390.75 -$9,339,609.25 $10,240,000.002023.35 902414.1 -$9,337,585.90 $10,240,000.002023.35 904437.45 -$9,335,562.55 $10,240,000.002023.35 906460.8 -$9,333,539.20 $10,240,000.002023.35 908484.15 -$9,331,515.85 $10,240,000.002023.35 910507.5 -$9,329,492.50 $10,240,000.002023.35 912530.85 -$9,327,469.15 $10,240,000.002023.35 914554.2 -$9,325,445.80 $10,240,000.002023.35 916577.55 -$9,323,422.45 $10,240,000.002023.35 918600.9 -$9,321,399.10 $10,240,000.002023.35 920624.25 -$9,319,375.75 $10,240,000.002023.35 922647.6 -$9,317,352.40 $10,240,000.002023.35 924670.95 -$9,315,329.05 $10,240,000.002023.35 926694.3 -$9,313,305.70 $10,240,000.002023.35 928717.65 -$9,311,282.35 $10,240,000.002023.35 930741 -$9,309,259.00 $10,240,000.002023.35 932764.35 -$9,307,235.65 $10,240,000.002023.35 934787.7 -$9,305,212.30 $10,240,000.002023.35 936811.05 -$9,303,188.95 $10,240,000.002023.35 938834.4 -$9,301,165.60 $10,240,000.002023.35 940857.75 -$9,299,142.25 $10,240,000.002023.35 942881.1 -$9,297,118.90 $10,240,000.002023.35 944904.45 -$9,295,095.55 $10,240,000.002023.35 946927.8 -$9,293,072.20 $10,240,000.002023.35 948951.15 -$9,291,048.85 $10,240,000.002023.35 950974.5 -$9,289,025.50 $10,240,000.002023.35 952997.85 -$9,287,002.15 $10,240,000.002023.35 955021.2 -$9,284,978.80 $10,240,000.002023.35 957044.55 -$9,282,955.45 $10,240,000.00

Page 246: ejercicio 1.xlsx

2023.35 959067.9 -$9,280,932.10 $10,240,000.002023.35 961091.25 -$9,278,908.75 $10,240,000.002023.35 963114.6 -$9,276,885.40 $10,240,000.002023.35 965137.95 -$9,274,862.05 $10,240,000.002023.35 967161.3 -$9,272,838.70 $10,240,000.002023.35 969184.65 -$9,270,815.35 $10,240,000.002023.35 971208 -$9,268,792.00 $10,240,000.002023.35 973231.35 -$9,266,768.65 $10,240,000.002023.35 975254.7 -$9,264,745.30 $10,240,000.002023.35 977278.05 -$9,262,721.95 $10,240,000.002023.35 979301.4 -$9,260,698.60 $10,240,000.002023.35 981324.75 -$9,258,675.25 $10,240,000.002023.35 983348.1 -$9,256,651.90 $10,240,000.002023.35 985371.45 -$9,254,628.55 $10,240,000.002023.35 987394.8 -$9,252,605.20 $10,240,000.002023.35 989418.15 -$9,250,581.85 $10,240,000.002023.35 991441.5 -$9,248,558.50 $10,240,000.002023.35 993464.85 -$9,246,535.15 $10,240,000.002023.35 995488.2 -$9,244,511.80 $10,240,000.002023.35 997511.55 -$9,242,488.45 $10,240,000.002023.35 999534.9 -$9,240,465.10 $10,240,000.002023.35 1001558.25 -$9,238,441.75 $10,240,000.002023.35 1003581.6 -$9,236,418.40 $10,240,000.002023.35 1005604.95 -$9,234,395.05 $10,240,000.002023.35 1007628.3 -$9,232,371.70 $10,240,000.002023.35 1009651.65 -$9,230,348.35 $10,240,000.002023.35 1011675 -$9,228,325.00 $10,240,000.002023.35 1013698.35 -$9,226,301.65 $10,240,000.002023.35 1015721.7 -$9,224,278.30 $10,240,000.002023.35 1017745.05 -$9,222,254.95 $10,240,000.002023.35 1019768.4 -$9,220,231.60 $10,240,000.002023.35 1021791.75 -$9,218,208.25 $10,240,000.002023.35 1023815.1 -$9,216,184.90 $10,240,000.002023.35 1025838.45 -$9,214,161.55 $10,240,000.002023.35 1027861.8 -$9,212,138.20 $10,240,000.002023.35 1029885.15 -$9,210,114.85 $10,240,000.002023.35 1031908.5 -$9,208,091.50 $10,240,000.002023.35 1033931.85 -$9,206,068.15 $10,240,000.002023.35 1035955.2 -$9,204,044.80 $10,240,000.002023.35 1037978.55 -$9,202,021.45 $10,240,000.002023.35 1040001.9 -$9,199,998.10 $10,240,000.002023.35 1042025.25 -$9,197,974.75 $10,240,000.002023.35 1044048.6 -$9,195,951.40 $10,240,000.002023.35 1046071.95 -$9,193,928.05 $10,240,000.002023.35 1048095.3 -$9,191,904.70 $10,240,000.00

Page 247: ejercicio 1.xlsx

2023.35 1050118.65 -$9,189,881.35 $10,240,000.002023.35 1052142 -$9,187,858.00 $10,240,000.002023.35 1054165.35 -$9,185,834.65 $10,240,000.002023.35 1056188.7 -$9,183,811.30 $10,240,000.002023.35 1058212.05 -$9,181,787.95 $10,240,000.002023.35 1060235.4 -$9,179,764.60 $10,240,000.002023.35 1062258.75 -$9,177,741.25 $10,240,000.002023.35 1064282.1 -$9,175,717.90 $10,240,000.002023.35 1066305.45 -$9,173,694.55 $10,240,000.002023.35 1068328.8 -$9,171,671.20 $10,240,000.002023.35 1070352.15 -$9,169,647.85 $10,240,000.002023.35 1072375.5 -$9,167,624.50 $10,240,000.002023.35 1074398.85 -$9,165,601.15 $10,240,000.002023.35 1076422.2 -$9,163,577.80 $10,240,000.002023.35 1078445.55 -$9,161,554.45 $10,240,000.002023.35 1080468.9 -$9,159,531.10 $10,240,000.002023.35 1082492.25 -$9,157,507.75 $10,240,000.002023.35 1084515.6 -$9,155,484.40 $10,240,000.002023.35 1086538.95 -$9,153,461.05 $10,240,000.002023.35 1088562.3 -$9,151,437.70 $10,240,000.002023.35 1090585.65 -$9,149,414.35 $10,240,000.002023.35 1092609 -$9,147,391.00 $10,240,000.002023.35 1094632.35 -$9,145,367.65 $10,240,000.002023.35 1096655.7 -$9,143,344.30 $10,240,000.002023.35 1098679.05 -$9,141,320.95 $10,240,000.002023.35 1100702.4 -$9,139,297.60 $10,240,000.002023.35 1102725.75 -$9,137,274.25 $10,240,000.002023.35 1104749.1 -$9,135,250.90 $10,240,000.002023.35 1106772.45 -$9,133,227.55 $10,240,000.002023.35 1108795.8 -$9,131,204.20 $10,240,000.002023.35 1110819.15 -$9,129,180.85 $10,240,000.002023.35 1112842.5 -$9,127,157.50 $10,240,000.002023.35 1114865.85 -$9,125,134.15 $10,240,000.002023.35 1116889.2 -$9,123,110.80 $10,240,000.002023.35 1118912.55 -$9,121,087.45 $10,240,000.002023.35 1120935.9 -$9,119,064.10 $10,240,000.002023.35 1122959.25 -$9,117,040.75 $10,240,000.002023.35 1124982.6 -$9,115,017.40 $10,240,000.002023.35 1127005.95 -$9,112,994.05 $10,240,000.002023.35 1129029.3 -$9,110,970.70 $10,240,000.002023.35 1131052.65 -$9,108,947.35 $10,240,000.002023.35 1133076 -$9,106,924.00 $10,240,000.002023.35 1135099.35 -$9,104,900.65 $10,240,000.002023.35 1137122.7 -$9,102,877.30 $10,240,000.002023.35 1139146.05 -$9,100,853.95 $10,240,000.00

Page 248: ejercicio 1.xlsx

2023.35 1141169.4 -$9,098,830.60 $10,240,000.002023.35 1143192.75 -$9,096,807.25 $10,240,000.002023.35 1145216.1 -$9,094,783.90 $10,240,000.002023.35 1147239.45 -$9,092,760.55 $10,240,000.002023.35 1149262.8 -$9,090,737.20 $10,240,000.002023.35 1151286.15 -$9,088,713.85 $10,240,000.002023.35 1153309.5 -$9,086,690.50 $10,240,000.002023.35 1155332.85 -$9,084,667.15 $10,240,000.002023.35 1157356.2 -$9,082,643.80 $10,240,000.002023.35 1159379.55 -$9,080,620.45 $10,240,000.002023.35 1161402.9 -$9,078,597.10 $10,240,000.002023.35 1163426.25 -$9,076,573.75 $10,240,000.002023.35 1165449.6 -$9,074,550.40 $10,240,000.002023.35 1167472.95 -$9,072,527.05 $10,240,000.002023.35 1169496.3 -$9,070,503.70 $10,240,000.002023.35 1171519.65 -$9,068,480.35 $10,240,000.002023.35 1173543 -$9,066,457.00 $10,240,000.002023.35 1175566.35 -$9,064,433.65 $10,240,000.002023.35 1177589.7 -$9,062,410.30 $10,240,000.002023.35 1179613.05 -$9,060,386.95 $10,240,000.002023.35 1181636.4 -$9,058,363.60 $10,240,000.002023.35 1183659.75 -$9,056,340.25 $10,240,000.002023.35 1185683.1 -$9,054,316.90 $10,240,000.002023.35 1187706.45 -$9,052,293.55 $10,240,000.002023.35 1189729.8 -$9,050,270.20 $10,240,000.002023.35 1191753.15 -$9,048,246.85 $10,240,000.002023.35 1193776.5 -$9,046,223.50 $10,240,000.002023.35 1195799.85 -$9,044,200.15 $10,240,000.002023.35 1197823.2 -$9,042,176.80 $10,240,000.002023.35 1199846.55 -$9,040,153.45 $10,240,000.002023.35 1201869.9 -$9,038,130.10 $10,240,000.002023.35 1203893.25 -$9,036,106.75 $10,240,000.002023.35 1205916.6 -$9,034,083.40 $10,240,000.002023.35 1207939.95 -$9,032,060.05 $10,240,000.002023.35 1209963.3 -$9,030,036.70 $10,240,000.002023.35 1211986.65 -$9,028,013.35 $10,240,000.002023.35 1214010 -$9,025,990.00 $10,240,000.002023.35 1216033.35 -$9,023,966.65 $10,240,000.002023.35 1218056.7 -$9,021,943.30 $10,240,000.002023.35 1220080.05 -$9,019,919.95 $10,240,000.002023.35 1222103.4 -$9,017,896.60 $10,240,000.002023.35 1224126.75 -$9,015,873.25 $10,240,000.002023.35 1226150.1 -$9,013,849.90 $10,240,000.002023.35 1228173.45 -$9,011,826.55 $10,240,000.002023.35 1230196.8 -$9,009,803.20 $10,240,000.00

Page 249: ejercicio 1.xlsx

2023.35 1232220.15 -$9,007,779.85 $10,240,000.002023.35 1234243.5 -$9,005,756.50 $10,240,000.002023.35 1236266.85 -$9,003,733.15 $10,240,000.002023.35 1238290.2 -$9,001,709.80 $10,240,000.002023.35 1240313.55 -$8,999,686.45 $10,240,000.002023.35 1242336.9 -$8,997,663.10 $10,240,000.002023.35 1244360.25 -$8,995,639.75 $10,240,000.002023.35 1246383.6 -$8,993,616.40 $10,240,000.002023.35 1248406.95 -$8,991,593.05 $10,240,000.002023.35 1250430.3 -$8,989,569.70 $10,240,000.002023.35 1252453.65 -$8,987,546.35 $10,240,000.002023.35 1254477 -$8,985,523.00 $10,240,000.002023.35 1256500.35 -$8,983,499.65 $10,240,000.002023.35 1258523.7 -$8,981,476.30 $10,240,000.002023.35 1260547.05 -$8,979,452.95 $10,240,000.002023.35 1262570.4 -$8,977,429.60 $10,240,000.002023.35 1264593.75 -$8,975,406.25 $10,240,000.002023.35 1266617.1 -$8,973,382.90 $10,240,000.002023.35 1268640.45 -$8,971,359.55 $10,240,000.002023.35 1270663.8 -$8,969,336.20 $10,240,000.002023.35 1272687.15 -$8,967,312.85 $10,240,000.002023.35 1274710.5 -$8,965,289.50 $10,240,000.002023.35 1276733.85 -$8,963,266.15 $10,240,000.002023.35 1278757.2 -$8,961,242.80 $10,240,000.002023.35 1280780.55 -$8,959,219.45 $10,240,000.002023.35 1282803.9 -$8,957,196.10 $10,240,000.002023.35 1284827.25 -$8,955,172.75 $10,240,000.002023.35 1286850.6 -$8,953,149.40 $10,240,000.002023.35 1288873.95 -$8,951,126.05 $10,240,000.002023.35 1290897.3 -$8,949,102.70 $10,240,000.002023.35 1292920.65 -$8,947,079.35 $10,240,000.002023.35 1294944 -$8,945,056.00 $10,240,000.002023.35 1296967.35 -$8,943,032.65 $10,240,000.002023.35 1298990.7 -$8,941,009.30 $10,240,000.002023.35 1301014.05 -$8,938,985.95 $10,240,000.002023.35 1303037.4 -$8,936,962.60 $10,240,000.002023.35 1305060.75 -$8,934,939.25 $10,240,000.002023.35 1307084.1 -$8,932,915.90 $10,240,000.002023.35 1309107.45 -$8,930,892.55 $10,240,000.002023.35 1311130.8 -$8,928,869.20 $10,240,000.002023.35 1313154.15 -$8,926,845.85 $10,240,000.002023.35 1315177.5 -$8,924,822.50 $10,240,000.002023.35 1317200.85 -$8,922,799.15 $10,240,000.002023.35 1319224.2 -$8,920,775.80 $10,240,000.002023.35 1321247.55 -$8,918,752.45 $10,240,000.00

Page 250: ejercicio 1.xlsx

2023.35 1323270.9 -$8,916,729.10 $10,240,000.002023.35 1325294.25 -$8,914,705.75 $10,240,000.002023.35 1327317.6 -$8,912,682.40 $10,240,000.002023.35 1329340.95 -$8,910,659.05 $10,240,000.002023.35 1331364.3 -$8,908,635.70 $10,240,000.002023.35 1333387.65 -$8,906,612.35 $10,240,000.002023.35 1335411 -$8,904,589.00 $10,240,000.002023.35 1337434.35 -$8,902,565.65 $10,240,000.002023.35 1339457.7 -$8,900,542.30 $10,240,000.002023.35 1341481.05 -$8,898,518.95 $10,240,000.002023.35 1343504.4 -$8,896,495.60 $10,240,000.002023.35 1345527.75 -$8,894,472.25 $10,240,000.002023.35 1347551.1 -$8,892,448.90 $10,240,000.002023.35 1349574.45 -$8,890,425.55 $10,240,000.002023.35 1351597.8 -$8,888,402.20 $10,240,000.002023.35 1353621.15 -$8,886,378.85 $10,240,000.002023.35 1355644.5 -$8,884,355.50 $10,240,000.002023.35 1357667.85 -$8,882,332.15 $10,240,000.002023.35 1359691.2 -$8,880,308.80 $10,240,000.002023.35 1361714.55 -$8,878,285.45 $10,240,000.002023.35 1363737.9 -$8,876,262.10 $10,240,000.002023.35 1365761.25 -$8,874,238.75 $10,240,000.002023.35 1367784.6 -$8,872,215.40 $10,240,000.002023.35 1369807.95 -$8,870,192.05 $10,240,000.002023.35 1371831.3 -$8,868,168.70 $10,240,000.002023.35 1373854.65 -$8,866,145.35 $10,240,000.002023.35 1375878 -$8,864,122.00 $10,240,000.002023.35 1377901.35 -$8,862,098.65 $10,240,000.002023.35 1379924.7 -$8,860,075.30 $10,240,000.002023.35 1381948.05 -$8,858,051.95 $10,240,000.002023.35 1383971.4 -$8,856,028.60 $10,240,000.002023.35 1385994.75 -$8,854,005.25 $10,240,000.002023.35 1388018.1 -$8,851,981.90 $10,240,000.002023.35 1390041.45 -$8,849,958.55 $10,240,000.002023.35 1392064.8 -$8,847,935.20 $10,240,000.002023.35 1394088.15 -$8,845,911.85 $10,240,000.002023.35 1396111.5 -$8,843,888.50 $10,240,000.002023.35 1398134.85 -$8,841,865.15 $10,240,000.002023.35 1400158.2 -$8,839,841.80 $10,240,000.002023.35 1402181.55 -$8,837,818.45 $10,240,000.002023.35 1404204.9 -$8,835,795.10 $10,240,000.002023.35 1406228.25 -$8,833,771.75 $10,240,000.002023.35 1408251.6 -$8,831,748.40 $10,240,000.002023.35 1410274.95 -$8,829,725.05 $10,240,000.002023.35 1412298.3 -$8,827,701.70 $10,240,000.00

Page 251: ejercicio 1.xlsx

2023.35 1414321.65 -$8,825,678.35 $10,240,000.002023.35 1416345 -$8,823,655.00 $10,240,000.002023.35 1418368.35 -$8,821,631.65 $10,240,000.002023.35 1420391.7 -$8,819,608.30 $10,240,000.002023.35 1422415.05 -$8,817,584.95 $10,240,000.002023.35 1424438.4 -$8,815,561.60 $10,240,000.002023.35 1426461.75 -$8,813,538.25 $10,240,000.002023.35 1428485.1 -$8,811,514.90 $10,240,000.002023.35 1430508.45 -$8,809,491.55 $10,240,000.002023.35 1432531.8 -$8,807,468.20 $10,240,000.002023.35 1434555.15 -$8,805,444.85 $10,240,000.002023.35 1436578.5 -$8,803,421.50 $10,240,000.002023.35 1438601.85 -$8,801,398.15 $10,240,000.002023.35 1440625.2 -$8,799,374.80 $10,240,000.002023.35 1442648.55 -$8,797,351.45 $10,240,000.002023.35 1444671.9 -$8,795,328.10 $10,240,000.002023.35 1446695.25 -$8,793,304.75 $10,240,000.002023.35 1448718.6 -$8,791,281.40 $10,240,000.002023.35 1450741.95 -$8,789,258.05 $10,240,000.002023.35 1452765.3 -$8,787,234.70 $10,240,000.002023.35 1454788.65 -$8,785,211.35 $10,240,000.002023.35 1456812 -$8,783,188.00 $10,240,000.002023.35 1458835.35 -$8,781,164.65 $10,240,000.002023.35 1460858.7 -$8,779,141.30 $10,240,000.002023.35 1462882.05 -$8,777,117.95 $10,240,000.002023.35 1464905.4 -$8,775,094.60 $10,240,000.002023.35 1466928.75 -$8,773,071.25 $10,240,000.002023.35 1468952.1 -$8,771,047.90 $10,240,000.002023.35 1470975.45 -$8,769,024.55 $10,240,000.002023.35 1472998.8 -$8,767,001.20 $10,240,000.002023.35 1475022.15 -$8,764,977.85 $10,240,000.002023.35 1477045.5 -$8,762,954.50 $10,240,000.002023.35 1479068.85 -$8,760,931.15 $10,240,000.002023.35 1481092.2 -$8,758,907.80 $10,240,000.002023.35 1483115.55 -$8,756,884.45 $10,240,000.002023.35 1485138.9 -$8,754,861.10 $10,240,000.002023.35 1487162.25 -$8,752,837.75 $10,240,000.002023.35 1489185.6 -$8,750,814.40 $10,240,000.002023.35 1491208.95 -$8,748,791.05 $10,240,000.002023.35 1493232.3 -$8,746,767.70 $10,240,000.002023.35 1495255.65 -$8,744,744.35 $10,240,000.002023.35 1497279 -$8,742,721.00 $10,240,000.002023.35 1499302.35 -$8,740,697.65 $10,240,000.002023.35 1501325.7 -$8,738,674.30 $10,240,000.002023.35 1503349.05 -$8,736,650.95 $10,240,000.00

Page 252: ejercicio 1.xlsx

2023.35 1505372.4 -$8,734,627.60 $10,240,000.002023.35 1507395.75 -$8,732,604.25 $10,240,000.002023.35 1509419.1 -$8,730,580.90 $10,240,000.002023.35 1511442.45 -$8,728,557.55 $10,240,000.002023.35 1513465.8 -$8,726,534.20 $10,240,000.002023.35 1515489.15 -$8,724,510.85 $10,240,000.002023.35 1517512.5 -$8,722,487.50 $10,240,000.002023.35 1519535.85 -$8,720,464.15 $10,240,000.002023.35 1521559.2 -$8,718,440.80 $10,240,000.002023.35 1523582.55 -$8,716,417.45 $10,240,000.002023.35 1525605.9 -$8,714,394.10 $10,240,000.002023.35 1527629.25 -$8,712,370.75 $10,240,000.002023.35 1529652.6 -$8,710,347.40 $10,240,000.002023.35 1531675.95 -$8,708,324.05 $10,240,000.002023.35 1533699.3 -$8,706,300.70 $10,240,000.002023.35 1535722.65 -$8,704,277.35 $10,240,000.002023.35 1537746 -$8,702,254.00 $10,240,000.002023.35 1539769.35 -$8,700,230.65 $10,240,000.002023.35 1541792.7 -$8,698,207.30 $10,240,000.002023.35 1543816.05 -$8,696,183.95 $10,240,000.002023.35 1545839.4 -$8,694,160.60 $10,240,000.002023.35 1547862.75 -$8,692,137.25 $10,240,000.002023.35 1549886.1 -$8,690,113.90 $10,240,000.002023.35 1551909.45 -$8,688,090.55 $10,240,000.002023.35 1553932.8 -$8,686,067.20 $10,240,000.002023.35 1555956.15 -$8,684,043.85 $10,240,000.002023.35 1557979.5 -$8,682,020.50 $10,240,000.002023.35 1560002.85 -$8,679,997.15 $10,240,000.002023.35 1562026.2 -$8,677,973.80 $10,240,000.002023.35 1564049.55 -$8,675,950.45 $10,240,000.002023.35 1566072.9 -$8,673,927.10 $10,240,000.002023.35 1568096.25 -$8,671,903.75 $10,240,000.002023.35 1570119.6 -$8,669,880.40 $10,240,000.002023.35 1572142.95 -$8,667,857.05 $10,240,000.002023.35 1574166.3 -$8,665,833.70 $10,240,000.002023.35 1576189.65 -$8,663,810.35 $10,240,000.002023.35 1578213 -$8,661,787.00 $10,240,000.002023.35 1580236.35 -$8,659,763.65 $10,240,000.002023.35 1582259.7 -$8,657,740.30 $10,240,000.002023.35 1584283.05 -$8,655,716.95 $10,240,000.002023.35 1586306.4 -$8,653,693.60 $10,240,000.002023.35 1588329.75 -$8,651,670.25 $10,240,000.002023.35 1590353.1 -$8,649,646.90 $10,240,000.002023.35 1592376.45 -$8,647,623.55 $10,240,000.002023.35 1594399.8 -$8,645,600.20 $10,240,000.00

Page 253: ejercicio 1.xlsx

2023.35 1596423.15 -$8,643,576.85 $10,240,000.002023.35 1598446.5 -$8,641,553.50 $10,240,000.002023.35 1600469.85 -$8,639,530.15 $10,240,000.002023.35 1602493.2 -$8,637,506.80 $10,240,000.002023.35 1604516.55 -$8,635,483.45 $10,240,000.002023.35 1606539.9 -$8,633,460.10 $10,240,000.002023.35 1608563.25 -$8,631,436.75 $10,240,000.002023.35 1610586.6 -$8,629,413.40 $10,240,000.002023.35 1612609.95 -$8,627,390.05 $10,240,000.002023.35 1614633.3 -$8,625,366.70 $10,240,000.002023.35 1616656.65 -$8,623,343.35 $10,240,000.002023.35 1618680 -$8,621,320.00 $10,240,000.002023.35 1620703.35 -$8,619,296.65 $10,240,000.002023.35 1622726.7 -$8,617,273.30 $10,240,000.002023.35 1624750.05 -$8,615,249.95 $10,240,000.002023.35 1626773.4 -$8,613,226.60 $10,240,000.002023.35 1628796.75 -$8,611,203.25 $10,240,000.002023.35 1630820.1 -$8,609,179.90 $10,240,000.002023.35 1632843.45 -$8,607,156.55 $10,240,000.002023.35 1634866.8 -$8,605,133.20 $10,240,000.002023.35 1636890.15 -$8,603,109.85 $10,240,000.002023.35 1638913.5 -$8,601,086.50 $10,240,000.002023.35 1640936.85 -$8,599,063.15 $10,240,000.002023.35 1642960.2 -$8,597,039.80 $10,240,000.002023.35 1644983.55 -$8,595,016.45 $10,240,000.002023.35 1647006.9 -$8,592,993.10 $10,240,000.002023.35 1649030.25 -$8,590,969.75 $10,240,000.002023.35 1651053.6 -$8,588,946.40 $10,240,000.002023.35 1653076.95 -$8,586,923.05 $10,240,000.002023.35 1655100.3 -$8,584,899.70 $10,240,000.002023.35 1657123.65 -$8,582,876.35 $10,240,000.002023.35 1659147 -$8,580,853.00 $10,240,000.002023.35 1661170.35 -$8,578,829.65 $10,240,000.002023.35 1663193.7 -$8,576,806.30 $10,240,000.002023.35 1665217.05 -$8,574,782.95 $10,240,000.002023.35 1667240.4 -$8,572,759.60 $10,240,000.002023.35 1669263.75 -$8,570,736.25 $10,240,000.002023.35 1671287.1 -$8,568,712.90 $10,240,000.002023.35 1673310.45 -$8,566,689.55 $10,240,000.002023.35 1675333.8 -$8,564,666.20 $10,240,000.002023.35 1677357.15 -$8,562,642.85 $10,240,000.002023.35 1679380.5 -$8,560,619.50 $10,240,000.002023.35 1681403.85 -$8,558,596.15 $10,240,000.002023.35 1683427.2 -$8,556,572.80 $10,240,000.002023.35 1685450.55 -$8,554,549.45 $10,240,000.00

Page 254: ejercicio 1.xlsx

2023.35 1687473.9 -$8,552,526.10 $10,240,000.002023.35 1689497.25 -$8,550,502.75 $10,240,000.002023.35 1691520.6 -$8,548,479.40 $10,240,000.002023.35 1693543.95 -$8,546,456.05 $10,240,000.002023.35 1695567.3 -$8,544,432.70 $10,240,000.002023.35 1697590.65 -$8,542,409.35 $10,240,000.002023.35 1699614 -$8,540,386.00 $10,240,000.002023.35 1701637.35 -$8,538,362.65 $10,240,000.002023.35 1703660.7 -$8,536,339.30 $10,240,000.002023.35 1705684.05 -$8,534,315.95 $10,240,000.002023.35 1707707.4 -$8,532,292.60 $10,240,000.002023.35 1709730.75 -$8,530,269.25 $10,240,000.002023.35 1711754.1 -$8,528,245.90 $10,240,000.002023.35 1713777.45 -$8,526,222.55 $10,240,000.002023.35 1715800.8 -$8,524,199.20 $10,240,000.002023.35 1717824.15 -$8,522,175.85 $10,240,000.002023.35 1719847.5 -$8,520,152.50 $10,240,000.002023.35 1721870.85 -$8,518,129.15 $10,240,000.002023.35 1723894.2 -$8,516,105.80 $10,240,000.002023.35 1725917.55 -$8,514,082.45 $10,240,000.002023.35 1727940.9 -$8,512,059.10 $10,240,000.002023.35 1729964.25 -$8,510,035.75 $10,240,000.002023.35 1731987.6 -$8,508,012.40 $10,240,000.002023.35 1734010.95 -$8,505,989.05 $10,240,000.002023.35 1736034.3 -$8,503,965.70 $10,240,000.002023.35 1738057.65 -$8,501,942.35 $10,240,000.002023.35 1740081 -$8,499,919.00 $10,240,000.002023.35 1742104.35 -$8,497,895.65 $10,240,000.002023.35 1744127.7 -$8,495,872.30 $10,240,000.002023.35 1746151.05 -$8,493,848.95 $10,240,000.002023.35 1748174.4 -$8,491,825.60 $10,240,000.002023.35 1750197.75 -$8,489,802.25 $10,240,000.002023.35 1752221.1 -$8,487,778.90 $10,240,000.002023.35 1754244.45 -$8,485,755.55 $10,240,000.002023.35 1756267.8 -$8,483,732.20 $10,240,000.002023.35 1758291.15 -$8,481,708.85 $10,240,000.002023.35 1760314.5 -$8,479,685.50 $10,240,000.002023.35 1762337.85 -$8,477,662.15 $10,240,000.002023.35 1764361.2 -$8,475,638.80 $10,240,000.002023.35 1766384.55 -$8,473,615.45 $10,240,000.002023.35 1768407.9 -$8,471,592.10 $10,240,000.002023.35 1770431.25 -$8,469,568.75 $10,240,000.002023.35 1772454.6 -$8,467,545.40 $10,240,000.002023.35 1774477.95 -$8,465,522.05 $10,240,000.002023.35 1776501.3 -$8,463,498.70 $10,240,000.00

Page 255: ejercicio 1.xlsx

2023.35 1778524.65 -$8,461,475.35 $10,240,000.002023.35 1780548 -$8,459,452.00 $10,240,000.002023.35 1782571.35 -$8,457,428.65 $10,240,000.002023.35 1784594.7 -$8,455,405.30 $10,240,000.002023.35 1786618.05 -$8,453,381.95 $10,240,000.002023.35 1788641.4 -$8,451,358.60 $10,240,000.002023.35 1790664.75 -$8,449,335.25 $10,240,000.002023.35 1792688.1 -$8,447,311.90 $10,240,000.002023.35 1794711.45 -$8,445,288.55 $10,240,000.002023.35 1796734.8 -$8,443,265.20 $10,240,000.002023.35 1798758.15 -$8,441,241.85 $10,240,000.002023.35 1800781.5 -$8,439,218.50 $10,240,000.002023.35 1802804.85 -$8,437,195.15 $10,240,000.002023.35 1804828.2 -$8,435,171.80 $10,240,000.002023.35 1806851.55 -$8,433,148.45 $10,240,000.002023.35 1808874.9 -$8,431,125.10 $10,240,000.002023.35 1810898.25 -$8,429,101.75 $10,240,000.002023.35 1812921.6 -$8,427,078.40 $10,240,000.002023.35 1814944.95 -$8,425,055.05 $10,240,000.002023.35 1816968.3 -$8,423,031.70 $10,240,000.002023.35 1818991.65 -$8,421,008.35 $10,240,000.002023.35 1821015 -$8,418,985.00 $10,240,000.002023.35 1823038.35 -$8,416,961.65 $10,240,000.002023.35 1825061.7 -$8,414,938.30 $10,240,000.002023.35 1827085.05 -$8,412,914.95 $10,240,000.002023.35 1829108.4 -$8,410,891.60 $10,240,000.002023.35 1831131.75 -$8,408,868.25 $10,240,000.002023.35 1833155.1 -$8,406,844.90 $10,240,000.002023.35 1835178.45 -$8,404,821.55 $10,240,000.002023.35 1837201.8 -$8,402,798.20 $10,240,000.002023.35 1839225.15 -$8,400,774.85 $10,240,000.002023.35 1841248.5 -$8,398,751.50 $10,240,000.002023.35 1843271.85 -$8,396,728.15 $10,240,000.002023.35 1845295.2 -$8,394,704.80 $10,240,000.002023.35 1847318.55 -$8,392,681.45 $10,240,000.002023.35 1849341.9 -$8,390,658.10 $10,240,000.002023.35 1851365.25 -$8,388,634.75 $10,240,000.002023.35 1853388.6 -$8,386,611.40 $10,240,000.002023.35 1855411.95 -$8,384,588.05 $10,240,000.002023.35 1857435.3 -$8,382,564.70 $10,240,000.002023.35 1859458.65 -$8,380,541.35 $10,240,000.002023.35 1861482 -$8,378,518.00 $10,240,000.002023.35 1863505.35 -$8,376,494.65 $10,240,000.002023.35 1865528.7 -$8,374,471.30 $10,240,000.002023.35 1867552.05 -$8,372,447.95 $10,240,000.00

Page 256: ejercicio 1.xlsx

2023.35 1869575.4 -$8,370,424.60 $10,240,000.002023.35 1871598.75 -$8,368,401.25 $10,240,000.002023.35 1873622.1 -$8,366,377.90 $10,240,000.002023.35 1875645.45 -$8,364,354.55 $10,240,000.002023.35 1877668.8 -$8,362,331.20 $10,240,000.002023.35 1879692.15 -$8,360,307.85 $10,240,000.002023.35 1881715.5 -$8,358,284.50 $10,240,000.002023.35 1883738.85 -$8,356,261.15 $10,240,000.002023.35 1885762.2 -$8,354,237.80 $10,240,000.002023.35 1887785.55 -$8,352,214.45 $10,240,000.002023.35 1889808.9 -$8,350,191.10 $10,240,000.002023.35 1891832.25 -$8,348,167.75 $10,240,000.002023.35 1893855.6 -$8,346,144.40 $10,240,000.002023.35 1895878.95 -$8,344,121.05 $10,240,000.002023.35 1897902.3 -$8,342,097.70 $10,240,000.002023.35 1899925.65 -$8,340,074.35 $10,240,000.002023.35 1901949 -$8,338,051.00 $10,240,000.002023.35 1903972.35 -$8,336,027.65 $10,240,000.002023.35 1905995.7 -$8,334,004.30 $10,240,000.002023.35 1908019.05 -$8,331,980.95 $10,240,000.002023.35 1910042.4 -$8,329,957.60 $10,240,000.002023.35 1912065.75 -$8,327,934.25 $10,240,000.002023.35 1914089.1 -$8,325,910.90 $10,240,000.002023.35 1916112.45 -$8,323,887.55 $10,240,000.002023.35 1918135.8 -$8,321,864.20 $10,240,000.002023.35 1920159.15 -$8,319,840.85 $10,240,000.002023.35 1922182.5 -$8,317,817.50 $10,240,000.002023.35 1924205.85 -$8,315,794.15 $10,240,000.002023.35 1926229.2 -$8,313,770.80 $10,240,000.002023.35 1928252.55 -$8,311,747.45 $10,240,000.002023.35 1930275.9 -$8,309,724.10 $10,240,000.002023.35 1932299.25 -$8,307,700.75 $10,240,000.002023.35 1934322.6 -$8,305,677.40 $10,240,000.002023.35 1936345.95 -$8,303,654.05 $10,240,000.002023.35 1938369.3 -$8,301,630.70 $10,240,000.002023.35 1940392.65 -$8,299,607.35 $10,240,000.002023.35 1942416 -$8,297,584.00 $10,240,000.002023.35 1944439.35 -$8,295,560.65 $10,240,000.002023.35 1946462.7 -$8,293,537.30 $10,240,000.002023.35 1948486.05 -$8,291,513.95 $10,240,000.002023.35 1950509.4 -$8,289,490.60 $10,240,000.002023.35 1952532.75 -$8,287,467.25 $10,240,000.002023.35 1954556.1 -$8,285,443.90 $10,240,000.002023.35 1956579.45 -$8,283,420.55 $10,240,000.002023.35 1958602.8 -$8,281,397.20 $10,240,000.00

Page 257: ejercicio 1.xlsx

2023.35 1960626.15 -$8,279,373.85 $10,240,000.002023.35 1962649.5 -$8,277,350.50 $10,240,000.002023.35 1964672.85 -$8,275,327.15 $10,240,000.002023.35 1966696.2 -$8,273,303.80 $10,240,000.002023.35 1968719.55 -$8,271,280.45 $10,240,000.002023.35 1970742.9 -$8,269,257.10 $10,240,000.002023.35 1972766.25 -$8,267,233.75 $10,240,000.002023.35 1974789.6 -$8,265,210.40 $10,240,000.002023.35 1976812.95 -$8,263,187.05 $10,240,000.002023.35 1978836.3 -$8,261,163.70 $10,240,000.002023.35 1980859.65 -$8,259,140.35 $10,240,000.002023.35 1982883 -$8,257,117.00 $10,240,000.002023.35 1984906.35 -$8,255,093.65 $10,240,000.002023.35 1986929.7 -$8,253,070.30 $10,240,000.002023.35 1988953.05 -$8,251,046.95 $10,240,000.002023.35 1990976.4 -$8,249,023.60 $10,240,000.002023.35 1992999.75 -$8,247,000.25 $10,240,000.002023.35 1995023.1 -$8,244,976.90 $10,240,000.002023.35 1997046.45 -$8,242,953.55 $10,240,000.002023.35 1999069.8 -$8,240,930.20 $10,240,000.002023.35 2001093.15 -$8,238,906.85 $10,240,000.002023.35 2003116.5 -$8,236,883.50 $10,240,000.002023.35 2005139.85 -$8,234,860.15 $10,240,000.002023.35 2007163.2 -$8,232,836.80 $10,240,000.002023.35 2009186.55 -$8,230,813.45 $10,240,000.002023.35 2011209.9 -$8,228,790.10 $10,240,000.002023.35 2013233.25 -$8,226,766.75 $10,240,000.002023.35 2015256.6 -$8,224,743.40 $10,240,000.002023.35 2017279.95 -$8,222,720.05 $10,240,000.002023.35 2019303.3 -$8,220,696.70 $10,240,000.002023.35 2021326.65 -$8,218,673.35 $10,240,000.002023.35 2023350 -$8,216,650.00 $10,240,000.002023.35 2025373.35 -$8,214,626.65 $10,240,000.002023.35 2027396.7 -$8,212,603.30 $10,240,000.002023.35 2029420.05 -$8,210,579.95 $10,240,000.002023.35 2031443.4 -$8,208,556.60 $10,240,000.002023.35 2033466.75 -$8,206,533.25 $10,240,000.002023.35 2035490.1 -$8,204,509.90 $10,240,000.002023.35 2037513.45 -$8,202,486.55 $10,240,000.002023.35 2039536.8 -$8,200,463.20 $10,240,000.002023.35 2041560.15 -$8,198,439.85 $10,240,000.002023.35 2043583.5 -$8,196,416.50 $10,240,000.002023.35 2045606.85 -$8,194,393.15 $10,240,000.002023.35 2047630.2 -$8,192,369.80 $10,240,000.002023.35 2049653.55 -$8,190,346.45 $10,240,000.00

Page 258: ejercicio 1.xlsx

2023.35 2051676.9 -$8,188,323.10 $10,240,000.002023.35 2053700.25 -$8,186,299.75 $10,240,000.002023.35 2055723.6 -$8,184,276.40 $10,240,000.002023.35 2057746.95 -$8,182,253.05 $10,240,000.002023.35 2059770.3 -$8,180,229.70 $10,240,000.002023.35 2061793.65 -$8,178,206.35 $10,240,000.002023.35 2063817 -$8,176,183.00 $10,240,000.002023.35 2065840.35 -$8,174,159.65 $10,240,000.002023.35 2067863.7 -$8,172,136.30 $10,240,000.002023.35 2069887.05 -$8,170,112.95 $10,240,000.002023.35 2071910.4 -$8,168,089.60 $10,240,000.002023.35 2073933.75 -$8,166,066.25 $10,240,000.002023.35 2075957.1 -$8,164,042.90 $10,240,000.002023.35 2077980.45 -$8,162,019.55 $10,240,000.002023.35 2080003.8 -$8,159,996.20 $10,240,000.002023.35 2082027.15 -$8,157,972.85 $10,240,000.002023.35 2084050.5 -$8,155,949.50 $10,240,000.002023.35 2086073.85 -$8,153,926.15 $10,240,000.002023.35 2088097.2 -$8,151,902.80 $10,240,000.002023.35 2090120.55 -$8,149,879.45 $10,240,000.002023.35 2092143.9 -$8,147,856.10 $10,240,000.002023.35 2094167.25 -$8,145,832.75 $10,240,000.002023.35 2096190.6 -$8,143,809.40 $10,240,000.002023.35 2098213.95 -$8,141,786.05 $10,240,000.002023.35 2100237.3 -$8,139,762.70 $10,240,000.002023.35 2102260.65 -$8,137,739.35 $10,240,000.002023.35 2104284 -$8,135,716.00 $10,240,000.002023.35 2106307.35 -$8,133,692.65 $10,240,000.002023.35 2108330.7 -$8,131,669.30 $10,240,000.002023.35 2110354.05 -$8,129,645.95 $10,240,000.002023.35 2112377.4 -$8,127,622.60 $10,240,000.002023.35 2114400.75 -$8,125,599.25 $10,240,000.002023.35 2116424.1 -$8,123,575.90 $10,240,000.002023.35 2118447.45 -$8,121,552.55 $10,240,000.002023.35 2120470.8 -$8,119,529.20 $10,240,000.002023.35 2122494.15 -$8,117,505.85 $10,240,000.002023.35 2124517.5 -$8,115,482.50 $10,240,000.002023.35 2126540.85 -$8,113,459.15 $10,240,000.002023.35 2128564.2 -$8,111,435.80 $10,240,000.002023.35 2130587.55 -$8,109,412.45 $10,240,000.002023.35 2132610.9 -$8,107,389.10 $10,240,000.002023.35 2134634.25 -$8,105,365.75 $10,240,000.002023.35 2136657.6 -$8,103,342.40 $10,240,000.002023.35 2138680.95 -$8,101,319.05 $10,240,000.002023.35 2140704.3 -$8,099,295.70 $10,240,000.00

Page 259: ejercicio 1.xlsx

2023.35 2142727.65 -$8,097,272.35 $10,240,000.002023.35 2144751 -$8,095,249.00 $10,240,000.002023.35 2146774.35 -$8,093,225.65 $10,240,000.002023.35 2148797.7 -$8,091,202.30 $10,240,000.002023.35 2150821.05 -$8,089,178.95 $10,240,000.002023.35 2152844.4 -$8,087,155.60 $10,240,000.002023.35 2154867.75 -$8,085,132.25 $10,240,000.002023.35 2156891.1 -$8,083,108.90 $10,240,000.002023.35 2158914.45 -$8,081,085.55 $10,240,000.002023.35 2160937.8 -$8,079,062.20 $10,240,000.002023.35 2162961.15 -$8,077,038.85 $10,240,000.002023.35 2164984.5 -$8,075,015.50 $10,240,000.002023.35 2167007.85 -$8,072,992.15 $10,240,000.002023.35 2169031.2 -$8,070,968.80 $10,240,000.002023.35 2171054.55 -$8,068,945.45 $10,240,000.002023.35 2173077.9 -$8,066,922.10 $10,240,000.002023.35 2175101.25 -$8,064,898.75 $10,240,000.002023.35 2177124.6 -$8,062,875.40 $10,240,000.002023.35 2179147.95 -$8,060,852.05 $10,240,000.002023.35 2181171.3 -$8,058,828.70 $10,240,000.002023.35 2183194.65 -$8,056,805.35 $10,240,000.002023.35 2185218 -$8,054,782.00 $10,240,000.002023.35 2187241.35 -$8,052,758.65 $10,240,000.002023.35 2189264.7 -$8,050,735.30 $10,240,000.002023.35 2191288.05 -$8,048,711.95 $10,240,000.002023.35 2193311.4 -$8,046,688.60 $10,240,000.002023.35 2195334.75 -$8,044,665.25 $10,240,000.002023.35 2197358.1 -$8,042,641.90 $10,240,000.002023.35 2199381.45 -$8,040,618.55 $10,240,000.002023.35 2201404.8 -$8,038,595.20 $10,240,000.002023.35 2203428.15 -$8,036,571.85 $10,240,000.002023.35 2205451.5 -$8,034,548.50 $10,240,000.002023.35 2207474.85 -$8,032,525.15 $10,240,000.002023.35 2209498.2 -$8,030,501.80 $10,240,000.002023.35 2211521.55 -$8,028,478.45 $10,240,000.002023.35 2213544.9 -$8,026,455.10 $10,240,000.002023.35 2215568.25 -$8,024,431.75 $10,240,000.002023.35 2217591.6 -$8,022,408.40 $10,240,000.002023.35 2219614.95 -$8,020,385.05 $10,240,000.002023.35 2221638.3 -$8,018,361.70 $10,240,000.002023.35 2223661.65 -$8,016,338.35 $10,240,000.002023.35 2225685 -$8,014,315.00 $10,240,000.002023.35 2227708.35 -$8,012,291.65 $10,240,000.002023.35 2229731.7 -$8,010,268.30 $10,240,000.002023.35 2231755.05 -$8,008,244.95 $10,240,000.00

Page 260: ejercicio 1.xlsx

2023.35 2233778.4 -$8,006,221.60 $10,240,000.002023.35 2235801.75 -$8,004,198.25 $10,240,000.002023.35 2237825.1 -$8,002,174.90 $10,240,000.002023.35 2239848.45 -$8,000,151.55 $10,240,000.002023.35 2241871.8 -$7,998,128.20 $10,240,000.002023.35 2243895.15 -$7,996,104.85 $10,240,000.002023.35 2245918.5 -$7,994,081.50 $10,240,000.002023.35 2247941.85 -$7,992,058.15 $10,240,000.002023.35 2249965.2 -$7,990,034.80 $10,240,000.002023.35 2251988.55 -$7,988,011.45 $10,240,000.002023.35 2254011.9 -$7,985,988.10 $10,240,000.002023.35 2256035.25 -$7,983,964.75 $10,240,000.002023.35 2258058.6 -$7,981,941.40 $10,240,000.002023.35 2260081.95 -$7,979,918.05 $10,240,000.002023.35 2262105.3 -$7,977,894.70 $10,240,000.002023.35 2264128.65 -$7,975,871.35 $10,240,000.002023.35 2266152 -$7,973,848.00 $10,240,000.002023.35 2268175.35 -$7,971,824.65 $10,240,000.002023.35 2270198.7 -$7,969,801.30 $10,240,000.002023.35 2272222.05 -$7,967,777.95 $10,240,000.002023.35 2274245.4 -$7,965,754.60 $10,240,000.002023.35 2276268.75 -$7,963,731.25 $10,240,000.002023.35 2278292.1 -$7,961,707.90 $10,240,000.002023.35 2280315.45 -$7,959,684.55 $10,240,000.002023.35 2282338.8 -$7,957,661.20 $10,240,000.002023.35 2284362.15 -$7,955,637.85 $10,240,000.002023.35 2286385.5 -$7,953,614.50 $10,240,000.002023.35 2288408.85 -$7,951,591.15 $10,240,000.002023.35 2290432.2 -$7,949,567.80 $10,240,000.002023.35 2292455.55 -$7,947,544.45 $10,240,000.002023.35 2294478.9 -$7,945,521.10 $10,240,000.002023.35 2296502.25 -$7,943,497.75 $10,240,000.002023.35 2298525.6 -$7,941,474.40 $10,240,000.002023.35 2300548.95 -$7,939,451.05 $10,240,000.002023.35 2302572.3 -$7,937,427.70 $10,240,000.002023.35 2304595.65 -$7,935,404.35 $10,240,000.002023.35 2306619 -$7,933,381.00 $10,240,000.002023.35 2308642.35 -$7,931,357.65 $10,240,000.002023.35 2310665.7 -$7,929,334.30 $10,240,000.002023.35 2312689.05 -$7,927,310.95 $10,240,000.002023.35 2314712.4 -$7,925,287.60 $10,240,000.002023.35 2316735.75 -$7,923,264.25 $10,240,000.002023.35 2318759.1 -$7,921,240.90 $10,240,000.002023.35 2320782.45 -$7,919,217.55 $10,240,000.002023.35 2322805.8 -$7,917,194.20 $10,240,000.00

Page 261: ejercicio 1.xlsx

2023.35 2324829.15 -$7,915,170.85 $10,240,000.002023.35 2326852.5 -$7,913,147.50 $10,240,000.002023.35 2328875.85 -$7,911,124.15 $10,240,000.002023.35 2330899.2 -$7,909,100.80 $10,240,000.002023.35 2332922.55 -$7,907,077.45 $10,240,000.002023.35 2334945.9 -$7,905,054.10 $10,240,000.002023.35 2336969.25 -$7,903,030.75 $10,240,000.002023.35 2338992.6 -$7,901,007.40 $10,240,000.002023.35 2341015.95 -$7,898,984.05 $10,240,000.002023.35 2343039.3 -$7,896,960.70 $10,240,000.002023.35 2345062.65 -$7,894,937.35 $10,240,000.002023.35 2347086 -$7,892,914.00 $10,240,000.002023.35 2349109.35 -$7,890,890.65 $10,240,000.002023.35 2351132.7 -$7,888,867.30 $10,240,000.002023.35 2353156.05 -$7,886,843.95 $10,240,000.002023.35 2355179.4 -$7,884,820.60 $10,240,000.002023.35 2357202.75 -$7,882,797.25 $10,240,000.002023.35 2359226.1 -$7,880,773.90 $10,240,000.002023.35 2361249.45 -$7,878,750.55 $10,240,000.002023.35 2363272.8 -$7,876,727.20 $10,240,000.002023.35 2365296.15 -$7,874,703.85 $10,240,000.002023.35 2367319.5 -$7,872,680.50 $10,240,000.002023.35 2369342.85 -$7,870,657.15 $10,240,000.002023.35 2371366.2 -$7,868,633.80 $10,240,000.002023.35 2373389.55 -$7,866,610.45 $10,240,000.002023.35 2375412.9 -$7,864,587.10 $10,240,000.002023.35 2377436.25 -$7,862,563.75 $10,240,000.002023.35 2379459.6 -$7,860,540.40 $10,240,000.002023.35 2381482.95 -$7,858,517.05 $10,240,000.002023.35 2383506.3 -$7,856,493.70 $10,240,000.002023.35 2385529.65 -$7,854,470.35 $10,240,000.002023.35 2387553 -$7,852,447.00 $10,240,000.002023.35 2389576.35 -$7,850,423.65 $10,240,000.002023.35 2391599.7 -$7,848,400.30 $10,240,000.002023.35 2393623.05 -$7,846,376.95 $10,240,000.002023.35 2395646.4 -$7,844,353.60 $10,240,000.002023.35 2397669.75 -$7,842,330.25 $10,240,000.002023.35 2399693.1 -$7,840,306.90 $10,240,000.002023.35 2401716.45 -$7,838,283.55 $10,240,000.002023.35 2403739.8 -$7,836,260.20 $10,240,000.002023.35 2405763.15 -$7,834,236.85 $10,240,000.002023.35 2407786.5 -$7,832,213.50 $10,240,000.002023.35 2409809.85 -$7,830,190.15 $10,240,000.002023.35 2411833.2 -$7,828,166.80 $10,240,000.002023.35 2413856.55 -$7,826,143.45 $10,240,000.00

Page 262: ejercicio 1.xlsx

2023.35 2415879.9 -$7,824,120.10 $10,240,000.002023.35 2417903.25 -$7,822,096.75 $10,240,000.002023.35 2419926.6 -$7,820,073.40 $10,240,000.002023.35 2421949.95 -$7,818,050.05 $10,240,000.002023.35 2423973.3 -$7,816,026.70 $10,240,000.002023.35 2425996.65 -$7,814,003.35 $10,240,000.002023.35 2428020 -$7,811,980.00 $10,240,000.002023.35 2430043.35 -$7,809,956.65 $10,240,000.002023.35 2432066.7 -$7,807,933.30 $10,240,000.002023.35 2434090.05 -$7,805,909.95 $10,240,000.002023.35 2436113.4 -$7,803,886.60 $10,240,000.002023.35 2438136.75 -$7,801,863.25 $10,240,000.002023.35 2440160.1 -$7,799,839.90 $10,240,000.002023.35 2442183.45 -$7,797,816.55 $10,240,000.002023.35 2444206.8 -$7,795,793.20 $10,240,000.002023.35 2446230.15 -$7,793,769.85 $10,240,000.002023.35 2448253.5 -$7,791,746.50 $10,240,000.002023.35 2450276.85 -$7,789,723.15 $10,240,000.002023.35 2452300.2 -$7,787,699.80 $10,240,000.002023.35 2454323.55 -$7,785,676.45 $10,240,000.002023.35 2456346.9 -$7,783,653.10 $10,240,000.002023.35 2458370.25 -$7,781,629.75 $10,240,000.002023.35 2460393.6 -$7,779,606.40 $10,240,000.002023.35 2462416.95 -$7,777,583.05 $10,240,000.002023.35 2464440.3 -$7,775,559.70 $10,240,000.002023.35 2466463.65 -$7,773,536.35 $10,240,000.002023.35 2468487 -$7,771,513.00 $10,240,000.002023.35 2470510.35 -$7,769,489.65 $10,240,000.002023.35 2472533.7 -$7,767,466.30 $10,240,000.002023.35 2474557.05 -$7,765,442.95 $10,240,000.002023.35 2476580.4 -$7,763,419.60 $10,240,000.002023.35 2478603.75 -$7,761,396.25 $10,240,000.002023.35 2480627.1 -$7,759,372.90 $10,240,000.002023.35 2482650.45 -$7,757,349.55 $10,240,000.002023.35 2484673.8 -$7,755,326.20 $10,240,000.002023.35 2486697.15 -$7,753,302.85 $10,240,000.002023.35 2488720.5 -$7,751,279.50 $10,240,000.002023.35 2490743.85 -$7,749,256.15 $10,240,000.002023.35 2492767.2 -$7,747,232.80 $10,240,000.002023.35 2494790.55 -$7,745,209.45 $10,240,000.002023.35 2496813.9 -$7,743,186.10 $10,240,000.002023.35 2498837.25 -$7,741,162.75 $10,240,000.002023.35 2500860.6 -$7,739,139.40 $10,240,000.002023.35 2502883.95 -$7,737,116.05 $10,240,000.002023.35 2504907.3 -$7,735,092.70 $10,240,000.00

Page 263: ejercicio 1.xlsx

2023.35 2506930.65 -$7,733,069.35 $10,240,000.002023.35 2508954 -$7,731,046.00 $10,240,000.002023.35 2510977.35 -$7,729,022.65 $10,240,000.002023.35 2513000.7 -$7,726,999.30 $10,240,000.002023.35 2515024.05 -$7,724,975.95 $10,240,000.002023.35 2517047.4 -$7,722,952.60 $10,240,000.002023.35 2519070.75 -$7,720,929.25 $10,240,000.002023.35 2521094.1 -$7,718,905.90 $10,240,000.002023.35 2523117.45 -$7,716,882.55 $10,240,000.002023.35 2525140.8 -$7,714,859.20 $10,240,000.002023.35 2527164.15 -$7,712,835.85 $10,240,000.002023.35 2529187.5 -$7,710,812.50 $10,240,000.002023.35 2531210.85 -$7,708,789.15 $10,240,000.002023.35 2533234.2 -$7,706,765.80 $10,240,000.002023.35 2535257.55 -$7,704,742.45 $10,240,000.002023.35 2537280.9 -$7,702,719.10 $10,240,000.002023.35 2539304.25 -$7,700,695.75 $10,240,000.002023.35 2541327.6 -$7,698,672.40 $10,240,000.002023.35 2543350.95 -$7,696,649.05 $10,240,000.002023.35 2545374.3 -$7,694,625.70 $10,240,000.002023.35 2547397.65 -$7,692,602.35 $10,240,000.002023.35 2549421 -$7,690,579.00 $10,240,000.002023.35 2551444.35 -$7,688,555.65 $10,240,000.002023.35 2553467.7 -$7,686,532.30 $10,240,000.002023.35 2555491.05 -$7,684,508.95 $10,240,000.002023.35 2557514.4 -$7,682,485.60 $10,240,000.002023.35 2559537.75 -$7,680,462.25 $10,240,000.002023.35 2561561.1 -$7,678,438.90 $10,240,000.002023.35 2563584.45 -$7,676,415.55 $10,240,000.002023.35 2565607.8 -$7,674,392.20 $10,240,000.002023.35 2567631.15 -$7,672,368.85 $10,240,000.002023.35 2569654.5 -$7,670,345.50 $10,240,000.002023.35 2571677.85 -$7,668,322.15 $10,240,000.002023.35 2573701.2 -$7,666,298.80 $10,240,000.002023.35 2575724.55 -$7,664,275.45 $10,240,000.002023.35 2577747.9 -$7,662,252.10 $10,240,000.002023.35 2579771.25 -$7,660,228.75 $10,240,000.002023.35 2581794.6 -$7,658,205.40 $10,240,000.002023.35 2583817.95 -$7,656,182.05 $10,240,000.002023.35 2585841.3 -$7,654,158.70 $10,240,000.002023.35 2587864.65 -$7,652,135.35 $10,240,000.002023.35 2589888 -$7,650,112.00 $10,240,000.002023.35 2591911.35 -$7,648,088.65 $10,240,000.002023.35 2593934.7 -$7,646,065.30 $10,240,000.002023.35 2595958.05 -$7,644,041.95 $10,240,000.00

Page 264: ejercicio 1.xlsx

2023.35 2597981.4 -$7,642,018.60 $10,240,000.002023.35 2600004.75 -$7,639,995.25 $10,240,000.002023.35 2602028.1 -$7,637,971.90 $10,240,000.002023.35 2604051.45 -$7,635,948.55 $10,240,000.002023.35 2606074.8 -$7,633,925.20 $10,240,000.002023.35 2608098.15 -$7,631,901.85 $10,240,000.002023.35 2610121.5 -$7,629,878.50 $10,240,000.002023.35 2612144.85 -$7,627,855.15 $10,240,000.002023.35 2614168.2 -$7,625,831.80 $10,240,000.002023.35 2616191.55 -$7,623,808.45 $10,240,000.002023.35 2618214.9 -$7,621,785.10 $10,240,000.002023.35 2620238.25 -$7,619,761.75 $10,240,000.002023.35 2622261.6 -$7,617,738.40 $10,240,000.002023.35 2624284.95 -$7,615,715.05 $10,240,000.002023.35 2626308.3 -$7,613,691.70 $10,240,000.002023.35 2628331.65 -$7,611,668.35 $10,240,000.002023.35 2630355 -$7,609,645.00 $10,240,000.002023.35 2632378.35 -$7,607,621.65 $10,240,000.002023.35 2634401.7 -$7,605,598.30 $10,240,000.002023.35 2636425.05 -$7,603,574.95 $10,240,000.002023.35 2638448.4 -$7,601,551.60 $10,240,000.002023.35 2640471.75 -$7,599,528.25 $10,240,000.002023.35 2642495.1 -$7,597,504.90 $10,240,000.002023.35 2644518.45 -$7,595,481.55 $10,240,000.002023.35 2646541.8 -$7,593,458.20 $10,240,000.002023.35 2648565.15 -$7,591,434.85 $10,240,000.002023.35 2650588.5 -$7,589,411.50 $10,240,000.002023.35 2652611.85 -$7,587,388.15 $10,240,000.002023.35 2654635.2 -$7,585,364.80 $10,240,000.002023.35 2656658.55 -$7,583,341.45 $10,240,000.002023.35 2658681.9 -$7,581,318.10 $10,240,000.002023.35 2660705.25 -$7,579,294.75 $10,240,000.002023.35 2662728.6 -$7,577,271.40 $10,240,000.002023.35 2664751.95 -$7,575,248.05 $10,240,000.002023.35 2666775.3 -$7,573,224.70 $10,240,000.002023.35 2668798.65 -$7,571,201.35 $10,240,000.002023.35 2670822 -$7,569,178.00 $10,240,000.002023.35 2672845.35 -$7,567,154.65 $10,240,000.002023.35 2674868.7 -$7,565,131.30 $10,240,000.002023.35 2676892.05 -$7,563,107.95 $10,240,000.002023.35 2678915.4 -$7,561,084.60 $10,240,000.002023.35 2680938.75 -$7,559,061.25 $10,240,000.002023.35 2682962.1 -$7,557,037.90 $10,240,000.002023.35 2684985.45 -$7,555,014.55 $10,240,000.002023.35 2687008.8 -$7,552,991.20 $10,240,000.00

Page 265: ejercicio 1.xlsx

2023.35 2689032.15 -$7,550,967.85 $10,240,000.002023.35 2691055.5 -$7,548,944.50 $10,240,000.002023.35 2693078.85 -$7,546,921.15 $10,240,000.002023.35 2695102.2 -$7,544,897.80 $10,240,000.002023.35 2697125.55 -$7,542,874.45 $10,240,000.002023.35 2699148.9 -$7,540,851.10 $10,240,000.002023.35 2701172.25 -$7,538,827.75 $10,240,000.002023.35 2703195.6 -$7,536,804.40 $10,240,000.002023.35 2705218.95 -$7,534,781.05 $10,240,000.002023.35 2707242.3 -$7,532,757.70 $10,240,000.002023.35 2709265.65 -$7,530,734.35 $10,240,000.002023.35 2711289 -$7,528,711.00 $10,240,000.002023.35 2713312.35 -$7,526,687.65 $10,240,000.002023.35 2715335.7 -$7,524,664.30 $10,240,000.002023.35 2717359.05 -$7,522,640.95 $10,240,000.002023.35 2719382.4 -$7,520,617.60 $10,240,000.002023.35 2721405.75 -$7,518,594.25 $10,240,000.002023.35 2723429.1 -$7,516,570.90 $10,240,000.002023.35 2725452.45 -$7,514,547.55 $10,240,000.002023.35 2727475.8 -$7,512,524.20 $10,240,000.002023.35 2729499.15 -$7,510,500.85 $10,240,000.002023.35 2731522.5 -$7,508,477.50 $10,240,000.002023.35 2733545.85 -$7,506,454.15 $10,240,000.002023.35 2735569.2 -$7,504,430.80 $10,240,000.002023.35 2737592.55 -$7,502,407.45 $10,240,000.002023.35 2739615.9 -$7,500,384.10 $10,240,000.002023.35 2741639.25 -$7,498,360.75 $10,240,000.002023.35 2743662.6 -$7,496,337.40 $10,240,000.002023.35 2745685.95 -$7,494,314.05 $10,240,000.002023.35 2747709.3 -$7,492,290.70 $10,240,000.002023.35 2749732.65 -$7,490,267.35 $10,240,000.002023.35 2751756 -$7,488,244.00 $10,240,000.002023.35 2753779.35 -$7,486,220.65 $10,240,000.002023.35 2755802.7 -$7,484,197.30 $10,240,000.002023.35 2757826.05 -$7,482,173.95 $10,240,000.002023.35 2759849.4 -$7,480,150.60 $10,240,000.002023.35 2761872.75 -$7,478,127.25 $10,240,000.002023.35 2763896.1 -$7,476,103.90 $10,240,000.002023.35 2765919.45 -$7,474,080.55 $10,240,000.002023.35 2767942.8 -$7,472,057.20 $10,240,000.002023.35 2769966.15 -$7,470,033.85 $10,240,000.002023.35 2771989.5 -$7,468,010.50 $10,240,000.002023.35 2774012.85 -$7,465,987.15 $10,240,000.002023.35 2776036.2 -$7,463,963.80 $10,240,000.002023.35 2778059.55 -$7,461,940.45 $10,240,000.00

Page 266: ejercicio 1.xlsx

2023.35 2780082.9 -$7,459,917.10 $10,240,000.002023.35 2782106.25 -$7,457,893.75 $10,240,000.002023.35 2784129.6 -$7,455,870.40 $10,240,000.002023.35 2786152.95 -$7,453,847.05 $10,240,000.002023.35 2788176.3 -$7,451,823.70 $10,240,000.002023.35 2790199.65 -$7,449,800.35 $10,240,000.002023.35 2792223 -$7,447,777.00 $10,240,000.002023.35 2794246.35 -$7,445,753.65 $10,240,000.002023.35 2796269.7 -$7,443,730.30 $10,240,000.002023.35 2798293.05 -$7,441,706.95 $10,240,000.002023.35 2800316.4 -$7,439,683.60 $10,240,000.002023.35 2802339.75 -$7,437,660.25 $10,240,000.002023.35 2804363.1 -$7,435,636.90 $10,240,000.002023.35 2806386.45 -$7,433,613.55 $10,240,000.002023.35 2808409.8 -$7,431,590.20 $10,240,000.002023.35 2810433.15 -$7,429,566.85 $10,240,000.002023.35 2812456.5 -$7,427,543.50 $10,240,000.002023.35 2814479.85 -$7,425,520.15 $10,240,000.002023.35 2816503.2 -$7,423,496.80 $10,240,000.002023.35 2818526.55 -$7,421,473.45 $10,240,000.002023.35 2820549.9 -$7,419,450.10 $10,240,000.002023.35 2822573.25 -$7,417,426.75 $10,240,000.002023.35 2824596.6 -$7,415,403.40 $10,240,000.002023.35 2826619.95 -$7,413,380.05 $10,240,000.002023.35 2828643.3 -$7,411,356.70 $10,240,000.002023.35 2830666.65 -$7,409,333.35 $10,240,000.002023.35 2832690 -$7,407,310.00 $10,240,000.002023.35 2834713.35 -$7,405,286.65 $10,240,000.002023.35 2836736.7 -$7,403,263.30 $10,240,000.002023.35 2838760.05 -$7,401,239.95 $10,240,000.002023.35 2840783.4 -$7,399,216.60 $10,240,000.002023.35 2842806.75 -$7,397,193.25 $10,240,000.002023.35 2844830.1 -$7,395,169.90 $10,240,000.002023.35 2846853.45 -$7,393,146.55 $10,240,000.002023.35 2848876.8 -$7,391,123.20 $10,240,000.002023.35 2850900.15 -$7,389,099.85 $10,240,000.002023.35 2852923.5 -$7,387,076.50 $10,240,000.002023.35 2854946.85 -$7,385,053.15 $10,240,000.002023.35 2856970.2 -$7,383,029.80 $10,240,000.002023.35 2858993.55 -$7,381,006.45 $10,240,000.002023.35 2861016.9 -$7,378,983.10 $10,240,000.002023.35 2863040.25 -$7,376,959.75 $10,240,000.002023.35 2865063.6 -$7,374,936.40 $10,240,000.002023.35 2867086.95 -$7,372,913.05 $10,240,000.002023.35 2869110.3 -$7,370,889.70 $10,240,000.00

Page 267: ejercicio 1.xlsx

2023.35 2871133.65 -$7,368,866.35 $10,240,000.002023.35 2873157 -$7,366,843.00 $10,240,000.002023.35 2875180.35 -$7,364,819.65 $10,240,000.002023.35 2877203.7 -$7,362,796.30 $10,240,000.002023.35 2879227.05 -$7,360,772.95 $10,240,000.002023.35 2881250.4 -$7,358,749.60 $10,240,000.002023.35 2883273.75 -$7,356,726.25 $10,240,000.002023.35 2885297.1 -$7,354,702.90 $10,240,000.002023.35 2887320.45 -$7,352,679.55 $10,240,000.002023.35 2889343.8 -$7,350,656.20 $10,240,000.002023.35 2891367.15 -$7,348,632.85 $10,240,000.002023.35 2893390.5 -$7,346,609.50 $10,240,000.002023.35 2895413.85 -$7,344,586.15 $10,240,000.002023.35 2897437.2 -$7,342,562.80 $10,240,000.002023.35 2899460.55 -$7,340,539.45 $10,240,000.002023.35 2901483.9 -$7,338,516.10 $10,240,000.002023.35 2903507.25 -$7,336,492.75 $10,240,000.002023.35 2905530.6 -$7,334,469.40 $10,240,000.002023.35 2907553.95 -$7,332,446.05 $10,240,000.002023.35 2909577.3 -$7,330,422.70 $10,240,000.002023.35 2911600.65 -$7,328,399.35 $10,240,000.002023.35 2913624 -$7,326,376.00 $10,240,000.002023.35 2915647.35 -$7,324,352.65 $10,240,000.002023.35 2917670.7 -$7,322,329.30 $10,240,000.002023.35 2919694.05 -$7,320,305.95 $10,240,000.002023.35 2921717.4 -$7,318,282.60 $10,240,000.002023.35 2923740.75 -$7,316,259.25 $10,240,000.002023.35 2925764.1 -$7,314,235.90 $10,240,000.002023.35 2927787.45 -$7,312,212.55 $10,240,000.002023.35 2929810.8 -$7,310,189.20 $10,240,000.002023.35 2931834.15 -$7,308,165.85 $10,240,000.002023.35 2933857.5 -$7,306,142.50 $10,240,000.002023.35 2935880.85 -$7,304,119.15 $10,240,000.002023.35 2937904.2 -$7,302,095.80 $10,240,000.002023.35 2939927.55 -$7,300,072.45 $10,240,000.002023.35 2941950.9 -$7,298,049.10 $10,240,000.002023.35 2943974.25 -$7,296,025.75 $10,240,000.002023.35 2945997.6 -$7,294,002.40 $10,240,000.002023.35 2948020.95 -$7,291,979.05 $10,240,000.002023.35 2950044.3 -$7,289,955.70 $10,240,000.002023.35 2952067.65 -$7,287,932.35 $10,240,000.002023.35 2954091 -$7,285,909.00 $10,240,000.002023.35 2956114.35 -$7,283,885.65 $10,240,000.002023.35 2958137.7 -$7,281,862.30 $10,240,000.002023.35 2960161.05 -$7,279,838.95 $10,240,000.00

Page 268: ejercicio 1.xlsx

2023.35 2962184.4 -$7,277,815.60 $10,240,000.002023.35 2964207.75 -$7,275,792.25 $10,240,000.002023.35 2966231.1 -$7,273,768.90 $10,240,000.002023.35 2968254.45 -$7,271,745.55 $10,240,000.002023.35 2970277.8 -$7,269,722.20 $10,240,000.002023.35 2972301.15 -$7,267,698.85 $10,240,000.002023.35 2974324.5 -$7,265,675.50 $10,240,000.002023.35 2976347.85 -$7,263,652.15 $10,240,000.002023.35 2978371.2 -$7,261,628.80 $10,240,000.002023.35 2980394.55 -$7,259,605.45 $10,240,000.002023.35 2982417.9 -$7,257,582.10 $10,240,000.002023.35 2984441.25 -$7,255,558.75 $10,240,000.002023.35 2986464.6 -$7,253,535.40 $10,240,000.002023.35 2988487.95 -$7,251,512.05 $10,240,000.002023.35 2990511.3 -$7,249,488.70 $10,240,000.002023.35 2992534.65 -$7,247,465.35 $10,240,000.002023.35 2994558 -$7,245,442.00 $10,240,000.002023.35 2996581.35 -$7,243,418.65 $10,240,000.002023.35 2998604.7 -$7,241,395.30 $10,240,000.002023.35 3000628.05 -$7,239,371.95 $10,240,000.002023.35 3002651.4 -$7,237,348.60 $10,240,000.002023.35 3004674.75 -$7,235,325.25 $10,240,000.002023.35 3006698.1 -$7,233,301.90 $10,240,000.002023.35 3008721.45 -$7,231,278.55 $10,240,000.002023.35 3010744.8 -$7,229,255.20 $10,240,000.002023.35 3012768.15 -$7,227,231.85 $10,240,000.002023.35 3014791.5 -$7,225,208.50 $10,240,000.002023.35 3016814.85 -$7,223,185.15 $10,240,000.002023.35 3018838.2 -$7,221,161.80 $10,240,000.002023.35 3020861.55 -$7,219,138.45 $10,240,000.002023.35 3022884.9 -$7,217,115.10 $10,240,000.002023.35 3024908.25 -$7,215,091.75 $10,240,000.002023.35 3026931.6 -$7,213,068.40 $10,240,000.002023.35 3028954.95 -$7,211,045.05 $10,240,000.002023.35 3030978.3 -$7,209,021.70 $10,240,000.002023.35 3033001.65 -$7,206,998.35 $10,240,000.002023.35 3035025 -$7,204,975.00 $10,240,000.002023.35 3037048.35 -$7,202,951.65 $10,240,000.002023.35 3039071.7 -$7,200,928.30 $10,240,000.002023.35 3041095.05 -$7,198,904.95 $10,240,000.002023.35 3043118.4 -$7,196,881.60 $10,240,000.002023.35 3045141.75 -$7,194,858.25 $10,240,000.002023.35 3047165.1 -$7,192,834.90 $10,240,000.002023.35 3049188.45 -$7,190,811.55 $10,240,000.002023.35 3051211.8 -$7,188,788.20 $10,240,000.00

Page 269: ejercicio 1.xlsx

2023.35 3053235.15 -$7,186,764.85 $10,240,000.002023.35 3055258.5 -$7,184,741.50 $10,240,000.002023.35 3057281.85 -$7,182,718.15 $10,240,000.002023.35 3059305.2 -$7,180,694.80 $10,240,000.002023.35 3061328.55 -$7,178,671.45 $10,240,000.002023.35 3063351.9 -$7,176,648.10 $10,240,000.002023.35 3065375.25 -$7,174,624.75 $10,240,000.002023.35 3067398.6 -$7,172,601.40 $10,240,000.002023.35 3069421.95 -$7,170,578.05 $10,240,000.002023.35 3071445.3 -$7,168,554.70 $10,240,000.002023.35 3073468.65 -$7,166,531.35 $10,240,000.002023.35 3075492 -$7,164,508.00 $10,240,000.002023.35 3077515.35 -$7,162,484.65 $10,240,000.002023.35 3079538.7 -$7,160,461.30 $10,240,000.002023.35 3081562.05 -$7,158,437.95 $10,240,000.002023.35 3083585.4 -$7,156,414.60 $10,240,000.002023.35 3085608.75 -$7,154,391.25 $10,240,000.002023.35 3087632.1 -$7,152,367.90 $10,240,000.002023.35 3089655.45 -$7,150,344.55 $10,240,000.002023.35 3091678.8 -$7,148,321.20 $10,240,000.002023.35 3093702.15 -$7,146,297.85 $10,240,000.002023.35 3095725.5 -$7,144,274.50 $10,240,000.002023.35 3097748.85 -$7,142,251.15 $10,240,000.002023.35 3099772.2 -$7,140,227.80 $10,240,000.002023.35 3101795.55 -$7,138,204.45 $10,240,000.002023.35 3103818.9 -$7,136,181.10 $10,240,000.002023.35 3105842.25 -$7,134,157.75 $10,240,000.002023.35 3107865.6 -$7,132,134.40 $10,240,000.002023.35 3109888.95 -$7,130,111.05 $10,240,000.002023.35 3111912.3 -$7,128,087.70 $10,240,000.002023.35 3113935.65 -$7,126,064.35 $10,240,000.002023.35 3115959 -$7,124,041.00 $10,240,000.002023.35 3117982.35 -$7,122,017.65 $10,240,000.002023.35 3120005.7 -$7,119,994.30 $10,240,000.002023.35 3122029.05 -$7,117,970.95 $10,240,000.002023.35 3124052.4 -$7,115,947.60 $10,240,000.002023.35 3126075.75 -$7,113,924.25 $10,240,000.002023.35 3128099.1 -$7,111,900.90 $10,240,000.002023.35 3130122.45 -$7,109,877.55 $10,240,000.002023.35 3132145.8 -$7,107,854.20 $10,240,000.002023.35 3134169.15 -$7,105,830.85 $10,240,000.002023.35 3136192.5 -$7,103,807.50 $10,240,000.002023.35 3138215.85 -$7,101,784.15 $10,240,000.002023.35 3140239.2 -$7,099,760.80 $10,240,000.002023.35 3142262.55 -$7,097,737.45 $10,240,000.00

Page 270: ejercicio 1.xlsx

2023.35 3144285.9 -$7,095,714.10 $10,240,000.002023.35 3146309.25 -$7,093,690.75 $10,240,000.002023.35 3148332.6 -$7,091,667.40 $10,240,000.002023.35 3150355.95 -$7,089,644.05 $10,240,000.002023.35 3152379.3 -$7,087,620.70 $10,240,000.002023.35 3154402.65 -$7,085,597.35 $10,240,000.002023.35 3156426 -$7,083,574.00 $10,240,000.002023.35 3158449.35 -$7,081,550.65 $10,240,000.002023.35 3160472.7 -$7,079,527.30 $10,240,000.002023.35 3162496.05 -$7,077,503.95 $10,240,000.002023.35 3164519.4 -$7,075,480.60 $10,240,000.002023.35 3166542.75 -$7,073,457.25 $10,240,000.002023.35 3168566.1 -$7,071,433.90 $10,240,000.002023.35 3170589.45 -$7,069,410.55 $10,240,000.002023.35 3172612.8 -$7,067,387.20 $10,240,000.002023.35 3174636.15 -$7,065,363.85 $10,240,000.002023.35 3176659.5 -$7,063,340.50 $10,240,000.002023.35 3178682.85 -$7,061,317.15 $10,240,000.002023.35 3180706.2 -$7,059,293.80 $10,240,000.002023.35 3182729.55 -$7,057,270.45 $10,240,000.002023.35 3184752.9 -$7,055,247.10 $10,240,000.002023.35 3186776.25 -$7,053,223.75 $10,240,000.002023.35 3188799.6 -$7,051,200.40 $10,240,000.002023.35 3190822.95 -$7,049,177.05 $10,240,000.002023.35 3192846.3 -$7,047,153.70 $10,240,000.002023.35 3194869.65 -$7,045,130.35 $10,240,000.002023.35 3196893 -$7,043,107.00 $10,240,000.002023.35 3198916.35 -$7,041,083.65 $10,240,000.002023.35 3200939.7 -$7,039,060.30 $10,240,000.002023.35 3202963.05 -$7,037,036.95 $10,240,000.002023.35 3204986.4 -$7,035,013.60 $10,240,000.002023.35 3207009.75 -$7,032,990.25 $10,240,000.002023.35 3209033.1 -$7,030,966.90 $10,240,000.002023.35 3211056.45 -$7,028,943.55 $10,240,000.002023.35 3213079.8 -$7,026,920.20 $10,240,000.002023.35 3215103.15 -$7,024,896.85 $10,240,000.002023.35 3217126.5 -$7,022,873.50 $10,240,000.002023.35 3219149.85 -$7,020,850.15 $10,240,000.002023.35 3221173.2 -$7,018,826.80 $10,240,000.002023.35 3223196.55 -$7,016,803.45 $10,240,000.002023.35 3225219.9 -$7,014,780.10 $10,240,000.002023.35 3227243.25 -$7,012,756.75 $10,240,000.002023.35 3229266.6 -$7,010,733.40 $10,240,000.002023.35 3231289.95 -$7,008,710.05 $10,240,000.002023.35 3233313.3 -$7,006,686.70 $10,240,000.00

Page 271: ejercicio 1.xlsx

2023.35 3235336.65 -$7,004,663.35 $10,240,000.002023.35 3237360 -$7,002,640.00 $10,240,000.002023.35 3239383.35 -$7,000,616.65 $10,240,000.002023.35 3241406.7 -$6,998,593.30 $10,240,000.002023.35 3243430.05 -$6,996,569.95 $10,240,000.002023.35 3245453.4 -$6,994,546.60 $10,240,000.002023.35 3247476.75 -$6,992,523.25 $10,240,000.002023.35 3249500.1 -$6,990,499.90 $10,240,000.002023.35 3251523.45 -$6,988,476.55 $10,240,000.002023.35 3253546.8 -$6,986,453.20 $10,240,000.002023.35 3255570.15 -$6,984,429.85 $10,240,000.002023.35 3257593.5 -$6,982,406.50 $10,240,000.002023.35 3259616.85 -$6,980,383.15 $10,240,000.002023.35 3261640.2 -$6,978,359.80 $10,240,000.002023.35 3263663.55 -$6,976,336.45 $10,240,000.002023.35 3265686.9 -$6,974,313.10 $10,240,000.002023.35 3267710.25 -$6,972,289.75 $10,240,000.002023.35 3269733.6 -$6,970,266.40 $10,240,000.002023.35 3271756.95 -$6,968,243.05 $10,240,000.002023.35 3273780.3 -$6,966,219.70 $10,240,000.002023.35 3275803.65 -$6,964,196.35 $10,240,000.002023.35 3277827 -$6,962,173.00 $10,240,000.002023.35 3279850.35 -$6,960,149.65 $10,240,000.002023.35 3281873.7 -$6,958,126.30 $10,240,000.002023.35 3283897.05 -$6,956,102.95 $10,240,000.002023.35 3285920.4 -$6,954,079.60 $10,240,000.002023.35 3287943.75 -$6,952,056.25 $10,240,000.002023.35 3289967.1 -$6,950,032.90 $10,240,000.002023.35 3291990.45 -$6,948,009.55 $10,240,000.002023.35 3294013.8 -$6,945,986.20 $10,240,000.002023.35 3296037.15 -$6,943,962.85 $10,240,000.002023.35 3298060.5 -$6,941,939.50 $10,240,000.002023.35 3300083.85 -$6,939,916.15 $10,240,000.002023.35 3302107.2 -$6,937,892.80 $10,240,000.002023.35 3304130.55 -$6,935,869.45 $10,240,000.002023.35 3306153.9 -$6,933,846.10 $10,240,000.002023.35 3308177.25 -$6,931,822.75 $10,240,000.002023.35 3310200.6 -$6,929,799.40 $10,240,000.002023.35 3312223.95 -$6,927,776.05 $10,240,000.002023.35 3314247.3 -$6,925,752.70 $10,240,000.002023.35 3316270.65 -$6,923,729.35 $10,240,000.002023.35 3318294 -$6,921,706.00 $10,240,000.002023.35 3320317.35 -$6,919,682.65 $10,240,000.002023.35 3322340.7 -$6,917,659.30 $10,240,000.002023.35 3324364.05 -$6,915,635.95 $10,240,000.00

Page 272: ejercicio 1.xlsx

2023.35 3326387.4 -$6,913,612.60 $10,240,000.002023.35 3328410.75 -$6,911,589.25 $10,240,000.002023.35 3330434.1 -$6,909,565.90 $10,240,000.002023.35 3332457.45 -$6,907,542.55 $10,240,000.002023.35 3334480.8 -$6,905,519.20 $10,240,000.002023.35 3336504.15 -$6,903,495.85 $10,240,000.002023.35 3338527.5 -$6,901,472.50 $10,240,000.002023.35 3340550.85 -$6,899,449.15 $10,240,000.002023.35 3342574.2 -$6,897,425.80 $10,240,000.002023.35 3344597.55 -$6,895,402.45 $10,240,000.002023.35 3346620.9 -$6,893,379.10 $10,240,000.002023.35 3348644.25 -$6,891,355.75 $10,240,000.002023.35 3350667.6 -$6,889,332.40 $10,240,000.002023.35 3352690.95 -$6,887,309.05 $10,240,000.002023.35 3354714.3 -$6,885,285.70 $10,240,000.002023.35 3356737.65 -$6,883,262.35 $10,240,000.002023.35 3358761 -$6,881,239.00 $10,240,000.002023.35 3360784.35 -$6,879,215.65 $10,240,000.002023.35 3362807.7 -$6,877,192.30 $10,240,000.002023.35 3364831.05 -$6,875,168.95 $10,240,000.002023.35 3366854.4 -$6,873,145.60 $10,240,000.002023.35 3368877.75 -$6,871,122.25 $10,240,000.002023.35 3370901.1 -$6,869,098.90 $10,240,000.002023.35 3372924.45 -$6,867,075.55 $10,240,000.002023.35 3374947.8 -$6,865,052.20 $10,240,000.002023.35 3376971.15 -$6,863,028.85 $10,240,000.002023.35 3378994.5 -$6,861,005.50 $10,240,000.002023.35 3381017.85 -$6,858,982.15 $10,240,000.002023.35 3383041.2 -$6,856,958.80 $10,240,000.002023.35 3385064.55 -$6,854,935.45 $10,240,000.002023.35 3387087.9 -$6,852,912.10 $10,240,000.002023.35 3389111.25 -$6,850,888.75 $10,240,000.002023.35 3391134.6 -$6,848,865.40 $10,240,000.002023.35 3393157.95 -$6,846,842.05 $10,240,000.002023.35 3395181.3 -$6,844,818.70 $10,240,000.002023.35 3397204.65 -$6,842,795.35 $10,240,000.002023.35 3399228 -$6,840,772.00 $10,240,000.002023.35 3401251.35 -$6,838,748.65 $10,240,000.002023.35 3403274.7 -$6,836,725.30 $10,240,000.002023.35 3405298.05 -$6,834,701.95 $10,240,000.002023.35 3407321.4 -$6,832,678.60 $10,240,000.002023.35 3409344.75 -$6,830,655.25 $10,240,000.002023.35 3411368.1 -$6,828,631.90 $10,240,000.002023.35 3413391.45 -$6,826,608.55 $10,240,000.002023.35 3415414.8 -$6,824,585.20 $10,240,000.00

Page 273: ejercicio 1.xlsx

2023.35 3417438.15 -$6,822,561.85 $10,240,000.002023.35 3419461.5 -$6,820,538.50 $10,240,000.002023.35 3421484.85 -$6,818,515.15 $10,240,000.002023.35 3423508.2 -$6,816,491.80 $10,240,000.002023.35 3425531.55 -$6,814,468.45 $10,240,000.002023.35 3427554.9 -$6,812,445.10 $10,240,000.002023.35 3429578.25 -$6,810,421.75 $10,240,000.002023.35 3431601.6 -$6,808,398.40 $10,240,000.002023.35 3433624.95 -$6,806,375.05 $10,240,000.002023.35 3435648.3 -$6,804,351.70 $10,240,000.002023.35 3437671.65 -$6,802,328.35 $10,240,000.002023.35 3439695 -$6,800,305.00 $10,240,000.002023.35 3441718.35 -$6,798,281.65 $10,240,000.002023.35 3443741.7 -$6,796,258.30 $10,240,000.002023.35 3445765.05 -$6,794,234.95 $10,240,000.002023.35 3447788.4 -$6,792,211.60 $10,240,000.002023.35 3449811.75 -$6,790,188.25 $10,240,000.002023.35 3451835.1 -$6,788,164.90 $10,240,000.002023.35 3453858.45 -$6,786,141.55 $10,240,000.002023.35 3455881.8 -$6,784,118.20 $10,240,000.002023.35 3457905.15 -$6,782,094.85 $10,240,000.002023.35 3459928.5 -$6,780,071.50 $10,240,000.002023.35 3461951.85 -$6,778,048.15 $10,240,000.002023.35 3463975.2 -$6,776,024.80 $10,240,000.002023.35 3465998.55 -$6,774,001.45 $10,240,000.002023.35 3468021.9 -$6,771,978.10 $10,240,000.002023.35 3470045.25 -$6,769,954.75 $10,240,000.002023.35 3472068.6 -$6,767,931.40 $10,240,000.002023.35 3474091.95 -$6,765,908.05 $10,240,000.002023.35 3476115.3 -$6,763,884.70 $10,240,000.002023.35 3478138.65 -$6,761,861.35 $10,240,000.002023.35 3480162 -$6,759,838.00 $10,240,000.002023.35 3482185.35 -$6,757,814.65 $10,240,000.002023.35 3484208.7 -$6,755,791.30 $10,240,000.002023.35 3486232.05 -$6,753,767.95 $10,240,000.002023.35 3488255.4 -$6,751,744.60 $10,240,000.002023.35 3490278.75 -$6,749,721.25 $10,240,000.002023.35 3492302.1 -$6,747,697.90 $10,240,000.002023.35 3494325.45 -$6,745,674.55 $10,240,000.002023.35 3496348.8 -$6,743,651.20 $10,240,000.002023.35 3498372.15 -$6,741,627.85 $10,240,000.002023.35 3500395.5 -$6,739,604.50 $10,240,000.002023.35 3502418.85 -$6,737,581.15 $10,240,000.002023.35 3504442.2 -$6,735,557.80 $10,240,000.002023.35 3506465.55 -$6,733,534.45 $10,240,000.00

Page 274: ejercicio 1.xlsx

2023.35 3508488.9 -$6,731,511.10 $10,240,000.002023.35 3510512.25 -$6,729,487.75 $10,240,000.002023.35 3512535.6 -$6,727,464.40 $10,240,000.002023.35 3514558.95 -$6,725,441.05 $10,240,000.002023.35 3516582.3 -$6,723,417.70 $10,240,000.002023.35 3518605.65 -$6,721,394.35 $10,240,000.002023.35 3520629 -$6,719,371.00 $10,240,000.002023.35 3522652.35 -$6,717,347.65 $10,240,000.002023.35 3524675.7 -$6,715,324.30 $10,240,000.002023.35 3526699.05 -$6,713,300.95 $10,240,000.002023.35 3528722.4 -$6,711,277.60 $10,240,000.002023.35 3530745.75 -$6,709,254.25 $10,240,000.002023.35 3532769.1 -$6,707,230.90 $10,240,000.002023.35 3534792.45 -$6,705,207.55 $10,240,000.002023.35 3536815.8 -$6,703,184.20 $10,240,000.002023.35 3538839.15 -$6,701,160.85 $10,240,000.002023.35 3540862.5 -$6,699,137.50 $10,240,000.002023.35 3542885.85 -$6,697,114.15 $10,240,000.002023.35 3544909.2 -$6,695,090.80 $10,240,000.002023.35 3546932.55 -$6,693,067.45 $10,240,000.002023.35 3548955.9 -$6,691,044.10 $10,240,000.002023.35 3550979.25 -$6,689,020.75 $10,240,000.002023.35 3553002.6 -$6,686,997.40 $10,240,000.002023.35 3555025.95 -$6,684,974.05 $10,240,000.002023.35 3557049.3 -$6,682,950.70 $10,240,000.002023.35 3559072.65 -$6,680,927.35 $10,240,000.002023.35 3561096 -$6,678,904.00 $10,240,000.002023.35 3563119.35 -$6,676,880.65 $10,240,000.002023.35 3565142.7 -$6,674,857.30 $10,240,000.002023.35 3567166.05 -$6,672,833.95 $10,240,000.002023.35 3569189.4 -$6,670,810.60 $10,240,000.002023.35 3571212.75 -$6,668,787.25 $10,240,000.002023.35 3573236.1 -$6,666,763.90 $10,240,000.002023.35 3575259.45 -$6,664,740.55 $10,240,000.002023.35 3577282.8 -$6,662,717.20 $10,240,000.002023.35 3579306.15 -$6,660,693.85 $10,240,000.002023.35 3581329.5 -$6,658,670.50 $10,240,000.002023.35 3583352.85 -$6,656,647.15 $10,240,000.002023.35 3585376.2 -$6,654,623.80 $10,240,000.002023.35 3587399.55 -$6,652,600.45 $10,240,000.002023.35 3589422.9 -$6,650,577.10 $10,240,000.002023.35 3591446.25 -$6,648,553.75 $10,240,000.002023.35 3593469.6 -$6,646,530.40 $10,240,000.002023.35 3595492.95 -$6,644,507.05 $10,240,000.002023.35 3597516.3 -$6,642,483.70 $10,240,000.00

Page 275: ejercicio 1.xlsx

2023.35 3599539.65 -$6,640,460.35 $10,240,000.002023.35 3601563 -$6,638,437.00 $10,240,000.002023.35 3603586.35 -$6,636,413.65 $10,240,000.002023.35 3605609.7 -$6,634,390.30 $10,240,000.002023.35 3607633.05 -$6,632,366.95 $10,240,000.002023.35 3609656.4 -$6,630,343.60 $10,240,000.002023.35 3611679.75 -$6,628,320.25 $10,240,000.002023.35 3613703.1 -$6,626,296.90 $10,240,000.002023.35 3615726.45 -$6,624,273.55 $10,240,000.002023.35 3617749.8 -$6,622,250.20 $10,240,000.002023.35 3619773.15 -$6,620,226.85 $10,240,000.002023.35 3621796.5 -$6,618,203.50 $10,240,000.002023.35 3623819.85 -$6,616,180.15 $10,240,000.002023.35 3625843.2 -$6,614,156.80 $10,240,000.002023.35 3627866.55 -$6,612,133.45 $10,240,000.002023.35 3629889.9 -$6,610,110.10 $10,240,000.002023.35 3631913.25 -$6,608,086.75 $10,240,000.002023.35 3633936.6 -$6,606,063.40 $10,240,000.002023.35 3635959.95 -$6,604,040.05 $10,240,000.002023.35 3637983.3 -$6,602,016.70 $10,240,000.002023.35 3640006.65 -$6,599,993.35 $10,240,000.002023.35 3642030 -$6,597,970.00 $10,240,000.002023.35 3644053.35 -$6,595,946.65 $10,240,000.002023.35 3646076.7 -$6,593,923.30 $10,240,000.002023.35 3648100.05 -$6,591,899.95 $10,240,000.002023.35 3650123.4 -$6,589,876.60 $10,240,000.002023.35 3652146.75 -$6,587,853.25 $10,240,000.002023.35 3654170.1 -$6,585,829.90 $10,240,000.002023.35 3656193.45 -$6,583,806.55 $10,240,000.002023.35 3658216.8 -$6,581,783.20 $10,240,000.002023.35 3660240.15 -$6,579,759.85 $10,240,000.002023.35 3662263.5 -$6,577,736.50 $10,240,000.002023.35 3664286.85 -$6,575,713.15 $10,240,000.002023.35 3666310.2 -$6,573,689.80 $10,240,000.002023.35 3668333.55 -$6,571,666.45 $10,240,000.002023.35 3670356.9 -$6,569,643.10 $10,240,000.002023.35 3672380.25 -$6,567,619.75 $10,240,000.002023.35 3674403.6 -$6,565,596.40 $10,240,000.002023.35 3676426.95 -$6,563,573.05 $10,240,000.002023.35 3678450.3 -$6,561,549.70 $10,240,000.002023.35 3680473.65 -$6,559,526.35 $10,240,000.002023.35 3682497 -$6,557,503.00 $10,240,000.002023.35 3684520.35 -$6,555,479.65 $10,240,000.002023.35 3686543.7 -$6,553,456.30 $10,240,000.002023.35 3688567.05 -$6,551,432.95 $10,240,000.00

Page 276: ejercicio 1.xlsx

2023.35 3690590.4 -$6,549,409.60 $10,240,000.002023.35 3692613.75 -$6,547,386.25 $10,240,000.002023.35 3694637.1 -$6,545,362.90 $10,240,000.002023.35 3696660.45 -$6,543,339.55 $10,240,000.002023.35 3698683.8 -$6,541,316.20 $10,240,000.002023.35 3700707.15 -$6,539,292.85 $10,240,000.002023.35 3702730.5 -$6,537,269.50 $10,240,000.002023.35 3704753.85 -$6,535,246.15 $10,240,000.002023.35 3706777.2 -$6,533,222.80 $10,240,000.002023.35 3708800.55 -$6,531,199.45 $10,240,000.002023.35 3710823.9 -$6,529,176.10 $10,240,000.002023.35 3712847.25 -$6,527,152.75 $10,240,000.002023.35 3714870.6 -$6,525,129.40 $10,240,000.002023.35 3716893.95 -$6,523,106.05 $10,240,000.002023.35 3718917.3 -$6,521,082.70 $10,240,000.002023.35 3720940.65 -$6,519,059.35 $10,240,000.002023.35 3722964 -$6,517,036.00 $10,240,000.002023.35 3724987.35 -$6,515,012.65 $10,240,000.002023.35 3727010.7 -$6,512,989.30 $10,240,000.002023.35 3729034.05 -$6,510,965.95 $10,240,000.002023.35 3731057.4 -$6,508,942.60 $10,240,000.002023.35 3733080.75 -$6,506,919.25 $10,240,000.002023.35 3735104.1 -$6,504,895.90 $10,240,000.002023.35 3737127.45 -$6,502,872.55 $10,240,000.002023.35 3739150.8 -$6,500,849.20 $10,240,000.002023.35 3741174.15 -$6,498,825.85 $10,240,000.002023.35 3743197.5 -$6,496,802.50 $10,240,000.002023.35 3745220.85 -$6,494,779.15 $10,240,000.002023.35 3747244.2 -$6,492,755.80 $10,240,000.002023.35 3749267.55 -$6,490,732.45 $10,240,000.002023.35 3751290.9 -$6,488,709.10 $10,240,000.002023.35 3753314.25 -$6,486,685.75 $10,240,000.002023.35 3755337.6 -$6,484,662.40 $10,240,000.002023.35 3757360.95 -$6,482,639.05 $10,240,000.002023.35 3759384.3 -$6,480,615.70 $10,240,000.002023.35 3761407.65 -$6,478,592.35 $10,240,000.002023.35 3763431 -$6,476,569.00 $10,240,000.002023.35 3765454.35 -$6,474,545.65 $10,240,000.002023.35 3767477.7 -$6,472,522.30 $10,240,000.002023.35 3769501.05 -$6,470,498.95 $10,240,000.002023.35 3771524.4 -$6,468,475.60 $10,240,000.002023.35 3773547.75 -$6,466,452.25 $10,240,000.002023.35 3775571.1 -$6,464,428.90 $10,240,000.002023.35 3777594.45 -$6,462,405.55 $10,240,000.002023.35 3779617.8 -$6,460,382.20 $10,240,000.00

Page 277: ejercicio 1.xlsx

2023.35 3781641.15 -$6,458,358.85 $10,240,000.002023.35 3783664.5 -$6,456,335.50 $10,240,000.002023.35 3785687.85 -$6,454,312.15 $10,240,000.002023.35 3787711.2 -$6,452,288.80 $10,240,000.002023.35 3789734.55 -$6,450,265.45 $10,240,000.002023.35 3791757.9 -$6,448,242.10 $10,240,000.002023.35 3793781.25 -$6,446,218.75 $10,240,000.002023.35 3795804.6 -$6,444,195.40 $10,240,000.002023.35 3797827.95 -$6,442,172.05 $10,240,000.002023.35 3799851.3 -$6,440,148.70 $10,240,000.002023.35 3801874.65 -$6,438,125.35 $10,240,000.002023.35 3803898 -$6,436,102.00 $10,240,000.002023.35 3805921.35 -$6,434,078.65 $10,240,000.002023.35 3807944.7 -$6,432,055.30 $10,240,000.002023.35 3809968.05 -$6,430,031.95 $10,240,000.002023.35 3811991.4 -$6,428,008.60 $10,240,000.002023.35 3814014.75 -$6,425,985.25 $10,240,000.002023.35 3816038.1 -$6,423,961.90 $10,240,000.002023.35 3818061.45 -$6,421,938.55 $10,240,000.002023.35 3820084.8 -$6,419,915.20 $10,240,000.002023.35 3822108.15 -$6,417,891.85 $10,240,000.002023.35 3824131.5 -$6,415,868.50 $10,240,000.002023.35 3826154.85 -$6,413,845.15 $10,240,000.002023.35 3828178.2 -$6,411,821.80 $10,240,000.002023.35 3830201.55 -$6,409,798.45 $10,240,000.002023.35 3832224.9 -$6,407,775.10 $10,240,000.002023.35 3834248.25 -$6,405,751.75 $10,240,000.002023.35 3836271.6 -$6,403,728.40 $10,240,000.002023.35 3838294.95 -$6,401,705.05 $10,240,000.002023.35 3840318.3 -$6,399,681.70 $10,240,000.002023.35 3842341.65 -$6,397,658.35 $10,240,000.002023.35 3844365 -$6,395,635.00 $10,240,000.002023.35 3846388.35 -$6,393,611.65 $10,240,000.002023.35 3848411.7 -$6,391,588.30 $10,240,000.002023.35 3850435.05 -$6,389,564.95 $10,240,000.002023.35 3852458.4 -$6,387,541.60 $10,240,000.002023.35 3854481.75 -$6,385,518.25 $10,240,000.002023.35 3856505.1 -$6,383,494.90 $10,240,000.002023.35 3858528.45 -$6,381,471.55 $10,240,000.002023.35 3860551.8 -$6,379,448.20 $10,240,000.002023.35 3862575.15 -$6,377,424.85 $10,240,000.002023.35 3864598.5 -$6,375,401.50 $10,240,000.002023.35 3866621.85 -$6,373,378.15 $10,240,000.002023.35 3868645.2 -$6,371,354.80 $10,240,000.002023.35 3870668.55 -$6,369,331.45 $10,240,000.00

Page 278: ejercicio 1.xlsx

2023.35 3872691.9 -$6,367,308.10 $10,240,000.002023.35 3874715.25 -$6,365,284.75 $10,240,000.002023.35 3876738.6 -$6,363,261.40 $10,240,000.002023.35 3878761.95 -$6,361,238.05 $10,240,000.002023.35 3880785.3 -$6,359,214.70 $10,240,000.002023.35 3882808.65 -$6,357,191.35 $10,240,000.002023.35 3884832 -$6,355,168.00 $10,240,000.002023.35 3886855.35 -$6,353,144.65 $10,240,000.002023.35 3888878.7 -$6,351,121.30 $10,240,000.002023.35 3890902.05 -$6,349,097.95 $10,240,000.002023.35 3892925.4 -$6,347,074.60 $10,240,000.002023.35 3894948.75 -$6,345,051.25 $10,240,000.002023.35 3896972.1 -$6,343,027.90 $10,240,000.002023.35 3898995.45 -$6,341,004.55 $10,240,000.002023.35 3901018.8 -$6,338,981.20 $10,240,000.002023.35 3903042.15 -$6,336,957.85 $10,240,000.002023.35 3905065.5 -$6,334,934.50 $10,240,000.002023.35 3907088.85 -$6,332,911.15 $10,240,000.002023.35 3909112.2 -$6,330,887.80 $10,240,000.002023.35 3911135.55 -$6,328,864.45 $10,240,000.002023.35 3913158.9 -$6,326,841.10 $10,240,000.002023.35 3915182.25 -$6,324,817.75 $10,240,000.002023.35 3917205.6 -$6,322,794.40 $10,240,000.002023.35 3919228.95 -$6,320,771.05 $10,240,000.002023.35 3921252.3 -$6,318,747.70 $10,240,000.002023.35 3923275.65 -$6,316,724.35 $10,240,000.002023.35 3925299 -$6,314,701.00 $10,240,000.002023.35 3927322.35 -$6,312,677.65 $10,240,000.002023.35 3929345.7 -$6,310,654.30 $10,240,000.002023.35 3931369.05 -$6,308,630.95 $10,240,000.002023.35 3933392.4 -$6,306,607.60 $10,240,000.002023.35 3935415.75 -$6,304,584.25 $10,240,000.002023.35 3937439.1 -$6,302,560.90 $10,240,000.002023.35 3939462.45 -$6,300,537.55 $10,240,000.002023.35 3941485.8 -$6,298,514.20 $10,240,000.002023.35 3943509.15 -$6,296,490.85 $10,240,000.002023.35 3945532.5 -$6,294,467.50 $10,240,000.002023.35 3947555.85 -$6,292,444.15 $10,240,000.002023.35 3949579.2 -$6,290,420.80 $10,240,000.002023.35 3951602.55 -$6,288,397.45 $10,240,000.002023.35 3953625.9 -$6,286,374.10 $10,240,000.002023.35 3955649.25 -$6,284,350.75 $10,240,000.002023.35 3957672.6 -$6,282,327.40 $10,240,000.002023.35 3959695.95 -$6,280,304.05 $10,240,000.002023.35 3961719.3 -$6,278,280.70 $10,240,000.00

Page 279: ejercicio 1.xlsx

2023.35 3963742.65 -$6,276,257.35 $10,240,000.002023.35 3965766 -$6,274,234.00 $10,240,000.002023.35 3967789.35 -$6,272,210.65 $10,240,000.002023.35 3969812.7 -$6,270,187.30 $10,240,000.002023.35 3971836.05 -$6,268,163.95 $10,240,000.002023.35 3973859.4 -$6,266,140.60 $10,240,000.002023.35 3975882.75 -$6,264,117.25 $10,240,000.002023.35 3977906.1 -$6,262,093.90 $10,240,000.002023.35 3979929.45 -$6,260,070.55 $10,240,000.002023.35 3981952.8 -$6,258,047.20 $10,240,000.002023.35 3983976.15 -$6,256,023.85 $10,240,000.002023.35 3985999.5 -$6,254,000.50 $10,240,000.002023.35 3988022.85 -$6,251,977.15 $10,240,000.002023.35 3990046.2 -$6,249,953.80 $10,240,000.002023.35 3992069.55 -$6,247,930.45 $10,240,000.002023.35 3994092.9 -$6,245,907.10 $10,240,000.002023.35 3996116.25 -$6,243,883.75 $10,240,000.002023.35 3998139.6 -$6,241,860.40 $10,240,000.002023.35 4000162.95 -$6,239,837.05 $10,240,000.002023.35 4002186.3 -$6,237,813.70 $10,240,000.002023.35 4004209.65 -$6,235,790.35 $10,240,000.002023.35 4006233 -$6,233,767.00 $10,240,000.002023.35 4008256.35 -$6,231,743.65 $10,240,000.002023.35 4010279.7 -$6,229,720.30 $10,240,000.002023.35 4012303.05 -$6,227,696.95 $10,240,000.002023.35 4014326.4 -$6,225,673.60 $10,240,000.002023.35 4016349.75 -$6,223,650.25 $10,240,000.002023.35 4018373.1 -$6,221,626.90 $10,240,000.002023.35 4020396.45 -$6,219,603.55 $10,240,000.002023.35 4022419.8 -$6,217,580.20 $10,240,000.002023.35 4024443.15 -$6,215,556.85 $10,240,000.002023.35 4026466.5 -$6,213,533.50 $10,240,000.002023.35 4028489.85 -$6,211,510.15 $10,240,000.002023.35 4030513.2 -$6,209,486.80 $10,240,000.002023.35 4032536.55 -$6,207,463.45 $10,240,000.002023.35 4034559.9 -$6,205,440.10 $10,240,000.002023.35 4036583.25 -$6,203,416.75 $10,240,000.002023.35 4038606.6 -$6,201,393.40 $10,240,000.002023.35 4040629.95 -$6,199,370.05 $10,240,000.002023.35 4042653.3 -$6,197,346.70 $10,240,000.002023.35 4044676.65 -$6,195,323.35 $10,240,000.002023.35 4046700 -$6,193,300.00 $10,240,000.002023.35 4048723.35 -$6,191,276.65 $10,240,000.002023.35 4050746.7 -$6,189,253.30 $10,240,000.002023.35 4052770.05 -$6,187,229.95 $10,240,000.00

Page 280: ejercicio 1.xlsx

2023.35 4054793.4 -$6,185,206.60 $10,240,000.002023.35 4056816.75 -$6,183,183.25 $10,240,000.002023.35 4058840.1 -$6,181,159.90 $10,240,000.002023.35 4060863.45 -$6,179,136.55 $10,240,000.002023.35 4062886.8 -$6,177,113.20 $10,240,000.002023.35 4064910.15 -$6,175,089.85 $10,240,000.002023.35 4066933.5 -$6,173,066.50 $10,240,000.002023.35 4068956.85 -$6,171,043.15 $10,240,000.002023.35 4070980.2 -$6,169,019.80 $10,240,000.002023.35 4073003.55 -$6,166,996.45 $10,240,000.002023.35 4075026.9 -$6,164,973.10 $10,240,000.002023.35 4077050.25 -$6,162,949.75 $10,240,000.002023.35 4079073.6 -$6,160,926.40 $10,240,000.002023.35 4081096.95 -$6,158,903.05 $10,240,000.002023.35 4083120.3 -$6,156,879.70 $10,240,000.002023.35 4085143.65 -$6,154,856.35 $10,240,000.002023.35 4087167 -$6,152,833.00 $10,240,000.002023.35 4089190.35 -$6,150,809.65 $10,240,000.002023.35 4091213.7 -$6,148,786.30 $10,240,000.002023.35 4093237.05 -$6,146,762.95 $10,240,000.002023.35 4095260.4 -$6,144,739.60 $10,240,000.002023.35 4097283.75 -$6,142,716.25 $10,240,000.002023.35 4099307.1 -$6,140,692.90 $10,240,000.002023.35 4101330.45 -$6,138,669.55 $10,240,000.002023.35 4103353.8 -$6,136,646.20 $10,240,000.002023.35 4105377.15 -$6,134,622.85 $10,240,000.002023.35 4107400.5 -$6,132,599.50 $10,240,000.002023.35 4109423.85 -$6,130,576.15 $10,240,000.002023.35 4111447.2 -$6,128,552.80 $10,240,000.002023.35 4113470.55 -$6,126,529.45 $10,240,000.002023.35 4115493.9 -$6,124,506.10 $10,240,000.002023.35 4117517.25 -$6,122,482.75 $10,240,000.002023.35 4119540.6 -$6,120,459.40 $10,240,000.002023.35 4121563.95 -$6,118,436.05 $10,240,000.002023.35 4123587.3 -$6,116,412.70 $10,240,000.002023.35 4125610.65 -$6,114,389.35 $10,240,000.002023.35 4127634 -$6,112,366.00 $10,240,000.002023.35 4129657.35 -$6,110,342.65 $10,240,000.002023.35 4131680.7 -$6,108,319.30 $10,240,000.002023.35 4133704.05 -$6,106,295.95 $10,240,000.002023.35 4135727.4 -$6,104,272.60 $10,240,000.002023.35 4137750.75 -$6,102,249.25 $10,240,000.002023.35 4139774.1 -$6,100,225.90 $10,240,000.002023.35 4141797.45 -$6,098,202.55 $10,240,000.002023.35 4143820.8 -$6,096,179.20 $10,240,000.00

Page 281: ejercicio 1.xlsx

2023.35 4145844.15 -$6,094,155.85 $10,240,000.002023.35 4147867.5 -$6,092,132.50 $10,240,000.002023.35 4149890.85 -$6,090,109.15 $10,240,000.002023.35 4151914.2 -$6,088,085.80 $10,240,000.002023.35 4153937.55 -$6,086,062.45 $10,240,000.002023.35 4155960.9 -$6,084,039.10 $10,240,000.002023.35 4157984.25 -$6,082,015.75 $10,240,000.002023.35 4160007.6 -$6,079,992.40 $10,240,000.002023.35 4162030.95 -$6,077,969.05 $10,240,000.002023.35 4164054.3 -$6,075,945.70 $10,240,000.002023.35 4166077.65 -$6,073,922.35 $10,240,000.002023.35 4168101 -$6,071,899.00 $10,240,000.002023.35 4170124.35 -$6,069,875.65 $10,240,000.002023.35 4172147.7 -$6,067,852.30 $10,240,000.002023.35 4174171.05 -$6,065,828.95 $10,240,000.002023.35 4176194.4 -$6,063,805.60 $10,240,000.002023.35 4178217.75 -$6,061,782.25 $10,240,000.002023.35 4180241.1 -$6,059,758.90 $10,240,000.002023.35 4182264.45 -$6,057,735.55 $10,240,000.002023.35 4184287.8 -$6,055,712.20 $10,240,000.002023.35 4186311.15 -$6,053,688.85 $10,240,000.002023.35 4188334.5 -$6,051,665.50 $10,240,000.002023.35 4190357.85 -$6,049,642.15 $10,240,000.002023.35 4192381.2 -$6,047,618.80 $10,240,000.002023.35 4194404.55 -$6,045,595.45 $10,240,000.002023.35 4196427.9 -$6,043,572.10 $10,240,000.002023.35 4198451.25 -$6,041,548.75 $10,240,000.002023.35 4200474.6 -$6,039,525.40 $10,240,000.002023.35 4202497.95 -$6,037,502.05 $10,240,000.002023.35 4204521.3 -$6,035,478.70 $10,240,000.002023.35 4206544.65 -$6,033,455.35 $10,240,000.002023.35 4208568 -$6,031,432.00 $10,240,000.002023.35 4210591.35 -$6,029,408.65 $10,240,000.002023.35 4212614.7 -$6,027,385.30 $10,240,000.002023.35 4214638.05 -$6,025,361.95 $10,240,000.002023.35 4216661.4 -$6,023,338.60 $10,240,000.002023.35 4218684.75 -$6,021,315.25 $10,240,000.002023.35 4220708.1 -$6,019,291.90 $10,240,000.002023.35 4222731.45 -$6,017,268.55 $10,240,000.002023.35 4224754.8 -$6,015,245.20 $10,240,000.002023.35 4226778.15 -$6,013,221.85 $10,240,000.002023.35 4228801.5 -$6,011,198.50 $10,240,000.002023.35 4230824.85 -$6,009,175.15 $10,240,000.002023.35 4232848.2 -$6,007,151.80 $10,240,000.002023.35 4234871.55 -$6,005,128.45 $10,240,000.00

Page 282: ejercicio 1.xlsx

2023.35 4236894.9 -$6,003,105.10 $10,240,000.002023.35 4238918.25 -$6,001,081.75 $10,240,000.002023.35 4240941.6 -$5,999,058.40 $10,240,000.002023.35 4242964.95 -$5,997,035.05 $10,240,000.002023.35 4244988.3 -$5,995,011.70 $10,240,000.002023.35 4247011.65 -$5,992,988.35 $10,240,000.002023.35 4249035 -$5,990,965.00 $10,240,000.002023.35 4251058.35 -$5,988,941.65 $10,240,000.002023.35 4253081.7 -$5,986,918.30 $10,240,000.002023.35 4255105.05 -$5,984,894.95 $10,240,000.002023.35 4257128.4 -$5,982,871.60 $10,240,000.002023.35 4259151.75 -$5,980,848.25 $10,240,000.002023.35 4261175.1 -$5,978,824.90 $10,240,000.002023.35 4263198.45 -$5,976,801.55 $10,240,000.002023.35 4265221.8 -$5,974,778.20 $10,240,000.002023.35 4267245.15 -$5,972,754.85 $10,240,000.002023.35 4269268.5 -$5,970,731.50 $10,240,000.002023.35 4271291.85 -$5,968,708.15 $10,240,000.002023.35 4273315.2 -$5,966,684.80 $10,240,000.002023.35 4275338.55 -$5,964,661.45 $10,240,000.002023.35 4277361.9 -$5,962,638.10 $10,240,000.002023.35 4279385.25 -$5,960,614.75 $10,240,000.002023.35 4281408.6 -$5,958,591.40 $10,240,000.002023.35 4283431.95 -$5,956,568.05 $10,240,000.002023.35 4285455.3 -$5,954,544.70 $10,240,000.002023.35 4287478.65 -$5,952,521.35 $10,240,000.002023.35 4289502 -$5,950,498.00 $10,240,000.002023.35 4291525.35 -$5,948,474.65 $10,240,000.002023.35 4293548.7 -$5,946,451.30 $10,240,000.002023.35 4295572.05 -$5,944,427.95 $10,240,000.002023.35 4297595.4 -$5,942,404.60 $10,240,000.002023.35 4299618.75 -$5,940,381.25 $10,240,000.002023.35 4301642.1 -$5,938,357.90 $10,240,000.002023.35 4303665.45 -$5,936,334.55 $10,240,000.002023.35 4305688.8 -$5,934,311.20 $10,240,000.002023.35 4307712.15 -$5,932,287.85 $10,240,000.002023.35 4309735.5 -$5,930,264.50 $10,240,000.002023.35 4311758.85 -$5,928,241.15 $10,240,000.002023.35 4313782.2 -$5,926,217.80 $10,240,000.002023.35 4315805.55 -$5,924,194.45 $10,240,000.002023.35 4317828.9 -$5,922,171.10 $10,240,000.002023.35 4319852.25 -$5,920,147.75 $10,240,000.002023.35 4321875.6 -$5,918,124.40 $10,240,000.002023.35 4323898.95 -$5,916,101.05 $10,240,000.002023.35 4325922.3 -$5,914,077.70 $10,240,000.00

Page 283: ejercicio 1.xlsx

2023.35 4327945.65 -$5,912,054.35 $10,240,000.002023.35 4329969 -$5,910,031.00 $10,240,000.002023.35 4331992.35 -$5,908,007.65 $10,240,000.002023.35 4334015.7 -$5,905,984.30 $10,240,000.002023.35 4336039.05 -$5,903,960.95 $10,240,000.002023.35 4338062.4 -$5,901,937.60 $10,240,000.002023.35 4340085.75 -$5,899,914.25 $10,240,000.002023.35 4342109.1 -$5,897,890.90 $10,240,000.002023.35 4344132.45 -$5,895,867.55 $10,240,000.002023.35 4346155.8 -$5,893,844.20 $10,240,000.002023.35 4348179.15 -$5,891,820.85 $10,240,000.002023.35 4350202.5 -$5,889,797.50 $10,240,000.002023.35 4352225.85 -$5,887,774.15 $10,240,000.002023.35 4354249.2 -$5,885,750.80 $10,240,000.002023.35 4356272.55 -$5,883,727.45 $10,240,000.002023.35 4358295.9 -$5,881,704.10 $10,240,000.002023.35 4360319.25 -$5,879,680.75 $10,240,000.002023.35 4362342.6 -$5,877,657.40 $10,240,000.002023.35 4364365.95 -$5,875,634.05 $10,240,000.002023.35 4366389.3 -$5,873,610.70 $10,240,000.002023.35 4368412.65 -$5,871,587.35 $10,240,000.002023.35 4370436 -$5,869,564.00 $10,240,000.002023.35 4372459.35 -$5,867,540.65 $10,240,000.002023.35 4374482.7 -$5,865,517.30 $10,240,000.002023.35 4376506.05 -$5,863,493.95 $10,240,000.002023.35 4378529.4 -$5,861,470.60 $10,240,000.002023.35 4380552.75 -$5,859,447.25 $10,240,000.002023.35 4382576.1 -$5,857,423.90 $10,240,000.002023.35 4384599.45 -$5,855,400.55 $10,240,000.002023.35 4386622.8 -$5,853,377.20 $10,240,000.002023.35 4388646.15 -$5,851,353.85 $10,240,000.002023.35 4390669.5 -$5,849,330.50 $10,240,000.002023.35 4392692.85 -$5,847,307.15 $10,240,000.002023.35 4394716.2 -$5,845,283.80 $10,240,000.002023.35 4396739.55 -$5,843,260.45 $10,240,000.002023.35 4398762.9 -$5,841,237.10 $10,240,000.002023.35 4400786.25 -$5,839,213.75 $10,240,000.002023.35 4402809.6 -$5,837,190.40 $10,240,000.002023.35 4404832.95 -$5,835,167.05 $10,240,000.002023.35 4406856.3 -$5,833,143.70 $10,240,000.002023.35 4408879.65 -$5,831,120.35 $10,240,000.002023.35 4410903 -$5,829,097.00 $10,240,000.002023.35 4412926.35 -$5,827,073.65 $10,240,000.002023.35 4414949.7 -$5,825,050.30 $10,240,000.002023.35 4416973.05 -$5,823,026.95 $10,240,000.00

Page 284: ejercicio 1.xlsx

2023.35 4418996.4 -$5,821,003.60 $10,240,000.002023.35 4421019.75 -$5,818,980.25 $10,240,000.002023.35 4423043.1 -$5,816,956.90 $10,240,000.002023.35 4425066.45 -$5,814,933.55 $10,240,000.002023.35 4427089.8 -$5,812,910.20 $10,240,000.002023.35 4429113.15 -$5,810,886.85 $10,240,000.002023.35 4431136.5 -$5,808,863.50 $10,240,000.002023.35 4433159.85 -$5,806,840.15 $10,240,000.002023.35 4435183.2 -$5,804,816.80 $10,240,000.002023.35 4437206.55 -$5,802,793.45 $10,240,000.002023.35 4439229.9 -$5,800,770.10 $10,240,000.002023.35 4441253.25 -$5,798,746.75 $10,240,000.002023.35 4443276.6 -$5,796,723.40 $10,240,000.002023.35 4445299.95 -$5,794,700.05 $10,240,000.002023.35 4447323.3 -$5,792,676.70 $10,240,000.002023.35 4449346.65 -$5,790,653.35 $10,240,000.002023.35 4451370 -$5,788,630.00 $10,240,000.002023.35 4453393.35 -$5,786,606.65 $10,240,000.002023.35 4455416.7 -$5,784,583.30 $10,240,000.002023.35 4457440.05 -$5,782,559.95 $10,240,000.002023.35 4459463.4 -$5,780,536.60 $10,240,000.002023.35 4461486.75 -$5,778,513.25 $10,240,000.002023.35 4463510.1 -$5,776,489.90 $10,240,000.002023.35 4465533.45 -$5,774,466.55 $10,240,000.002023.35 4467556.8 -$5,772,443.20 $10,240,000.002023.35 4469580.15 -$5,770,419.85 $10,240,000.002023.35 4471603.5 -$5,768,396.50 $10,240,000.002023.35 4473626.85 -$5,766,373.15 $10,240,000.002023.35 4475650.2 -$5,764,349.80 $10,240,000.002023.35 4477673.55 -$5,762,326.45 $10,240,000.002023.35 4479696.9 -$5,760,303.10 $10,240,000.002023.35 4481720.25 -$5,758,279.75 $10,240,000.002023.35 4483743.6 -$5,756,256.40 $10,240,000.002023.35 4485766.95 -$5,754,233.05 $10,240,000.002023.35 4487790.3 -$5,752,209.70 $10,240,000.002023.35 4489813.65 -$5,750,186.35 $10,240,000.002023.35 4491837 -$5,748,163.00 $10,240,000.002023.35 4493860.35 -$5,746,139.65 $10,240,000.002023.35 4495883.7 -$5,744,116.30 $10,240,000.002023.35 4497907.05 -$5,742,092.95 $10,240,000.002023.35 4499930.4 -$5,740,069.60 $10,240,000.002023.35 4501953.75 -$5,738,046.25 $10,240,000.002023.35 4503977.1 -$5,736,022.90 $10,240,000.002023.35 4506000.45 -$5,733,999.55 $10,240,000.002023.35 4508023.8 -$5,731,976.20 $10,240,000.00

Page 285: ejercicio 1.xlsx

2023.35 4510047.15 -$5,729,952.85 $10,240,000.002023.35 4512070.5 -$5,727,929.50 $10,240,000.002023.35 4514093.85 -$5,725,906.15 $10,240,000.002023.35 4516117.2 -$5,723,882.80 $10,240,000.002023.35 4518140.55 -$5,721,859.45 $10,240,000.002023.35 4520163.9 -$5,719,836.10 $10,240,000.002023.35 4522187.25 -$5,717,812.75 $10,240,000.002023.35 4524210.6 -$5,715,789.40 $10,240,000.002023.35 4526233.95 -$5,713,766.05 $10,240,000.002023.35 4528257.3 -$5,711,742.70 $10,240,000.002023.35 4530280.65 -$5,709,719.35 $10,240,000.002023.35 4532304 -$5,707,696.00 $10,240,000.002023.35 4534327.35 -$5,705,672.65 $10,240,000.002023.35 4536350.7 -$5,703,649.30 $10,240,000.002023.35 4538374.05 -$5,701,625.95 $10,240,000.002023.35 4540397.4 -$5,699,602.60 $10,240,000.002023.35 4542420.75 -$5,697,579.25 $10,240,000.002023.35 4544444.1 -$5,695,555.90 $10,240,000.002023.35 4546467.45 -$5,693,532.55 $10,240,000.002023.35 4548490.8 -$5,691,509.20 $10,240,000.002023.35 4550514.15 -$5,689,485.85 $10,240,000.002023.35 4552537.5 -$5,687,462.50 $10,240,000.002023.35 4554560.85 -$5,685,439.15 $10,240,000.002023.35 4556584.2 -$5,683,415.80 $10,240,000.002023.35 4558607.55 -$5,681,392.45 $10,240,000.002023.35 4560630.9 -$5,679,369.10 $10,240,000.002023.35 4562654.25 -$5,677,345.75 $10,240,000.002023.35 4564677.6 -$5,675,322.40 $10,240,000.002023.35 4566700.95 -$5,673,299.05 $10,240,000.002023.35 4568724.3 -$5,671,275.70 $10,240,000.002023.35 4570747.65 -$5,669,252.35 $10,240,000.002023.35 4572771 -$5,667,229.00 $10,240,000.002023.35 4574794.35 -$5,665,205.65 $10,240,000.002023.35 4576817.7 -$5,663,182.30 $10,240,000.002023.35 4578841.05 -$5,661,158.95 $10,240,000.002023.35 4580864.4 -$5,659,135.60 $10,240,000.002023.35 4582887.75 -$5,657,112.25 $10,240,000.002023.35 4584911.1 -$5,655,088.90 $10,240,000.002023.35 4586934.45 -$5,653,065.55 $10,240,000.002023.35 4588957.8 -$5,651,042.20 $10,240,000.002023.35 4590981.15 -$5,649,018.85 $10,240,000.002023.35 4593004.5 -$5,646,995.50 $10,240,000.002023.35 4595027.85 -$5,644,972.15 $10,240,000.002023.35 4597051.2 -$5,642,948.80 $10,240,000.002023.35 4599074.55 -$5,640,925.45 $10,240,000.00

Page 286: ejercicio 1.xlsx

2023.35 4601097.9 -$5,638,902.10 $10,240,000.002023.35 4603121.25 -$5,636,878.75 $10,240,000.002023.35 4605144.6 -$5,634,855.40 $10,240,000.002023.35 4607167.95 -$5,632,832.05 $10,240,000.002023.35 4609191.3 -$5,630,808.70 $10,240,000.002023.35 4611214.65 -$5,628,785.35 $10,240,000.002023.35 4613238 -$5,626,762.00 $10,240,000.002023.35 4615261.35 -$5,624,738.65 $10,240,000.002023.35 4617284.7 -$5,622,715.30 $10,240,000.002023.35 4619308.05 -$5,620,691.95 $10,240,000.002023.35 4621331.4 -$5,618,668.60 $10,240,000.002023.35 4623354.75 -$5,616,645.25 $10,240,000.002023.35 4625378.1 -$5,614,621.90 $10,240,000.002023.35 4627401.45 -$5,612,598.55 $10,240,000.002023.35 4629424.8 -$5,610,575.20 $10,240,000.002023.35 4631448.15 -$5,608,551.85 $10,240,000.002023.35 4633471.5 -$5,606,528.50 $10,240,000.002023.35 4635494.85 -$5,604,505.15 $10,240,000.002023.35 4637518.2 -$5,602,481.80 $10,240,000.002023.35 4639541.55 -$5,600,458.45 $10,240,000.002023.35 4641564.9 -$5,598,435.10 $10,240,000.002023.35 4643588.25 -$5,596,411.75 $10,240,000.002023.35 4645611.6 -$5,594,388.40 $10,240,000.002023.35 4647634.95 -$5,592,365.05 $10,240,000.002023.35 4649658.3 -$5,590,341.70 $10,240,000.002023.35 4651681.65 -$5,588,318.35 $10,240,000.002023.35 4653705 -$5,586,295.00 $10,240,000.002023.35 4655728.35 -$5,584,271.65 $10,240,000.002023.35 4657751.7 -$5,582,248.30 $10,240,000.002023.35 4659775.05 -$5,580,224.95 $10,240,000.002023.35 4661798.4 -$5,578,201.60 $10,240,000.002023.35 4663821.75 -$5,576,178.25 $10,240,000.002023.35 4665845.1 -$5,574,154.90 $10,240,000.002023.35 4667868.45 -$5,572,131.55 $10,240,000.002023.35 4669891.8 -$5,570,108.20 $10,240,000.002023.35 4671915.15 -$5,568,084.85 $10,240,000.002023.35 4673938.5 -$5,566,061.50 $10,240,000.002023.35 4675961.85 -$5,564,038.15 $10,240,000.002023.35 4677985.2 -$5,562,014.80 $10,240,000.002023.35 4680008.55 -$5,559,991.45 $10,240,000.002023.35 4682031.9 -$5,557,968.10 $10,240,000.002023.35 4684055.25 -$5,555,944.75 $10,240,000.002023.35 4686078.6 -$5,553,921.40 $10,240,000.002023.35 4688101.95 -$5,551,898.05 $10,240,000.002023.35 4690125.3 -$5,549,874.70 $10,240,000.00

Page 287: ejercicio 1.xlsx

2023.35 4692148.65 -$5,547,851.35 $10,240,000.002023.35 4694172 -$5,545,828.00 $10,240,000.002023.35 4696195.35 -$5,543,804.65 $10,240,000.002023.35 4698218.7 -$5,541,781.30 $10,240,000.002023.35 4700242.05 -$5,539,757.95 $10,240,000.002023.35 4702265.4 -$5,537,734.60 $10,240,000.002023.35 4704288.75 -$5,535,711.25 $10,240,000.002023.35 4706312.1 -$5,533,687.90 $10,240,000.002023.35 4708335.45 -$5,531,664.55 $10,240,000.002023.35 4710358.8 -$5,529,641.20 $10,240,000.002023.35 4712382.15 -$5,527,617.85 $10,240,000.002023.35 4714405.5 -$5,525,594.50 $10,240,000.002023.35 4716428.85 -$5,523,571.15 $10,240,000.002023.35 4718452.2 -$5,521,547.80 $10,240,000.002023.35 4720475.55 -$5,519,524.45 $10,240,000.002023.35 4722498.9 -$5,517,501.10 $10,240,000.002023.35 4724522.25 -$5,515,477.75 $10,240,000.002023.35 4726545.6 -$5,513,454.40 $10,240,000.002023.35 4728568.95 -$5,511,431.05 $10,240,000.002023.35 4730592.3 -$5,509,407.70 $10,240,000.002023.35 4732615.65 -$5,507,384.35 $10,240,000.002023.35 4734639 -$5,505,361.00 $10,240,000.002023.35 4736662.35 -$5,503,337.65 $10,240,000.002023.35 4738685.7 -$5,501,314.30 $10,240,000.002023.35 4740709.05 -$5,499,290.95 $10,240,000.002023.35 4742732.4 -$5,497,267.60 $10,240,000.002023.35 4744755.75 -$5,495,244.25 $10,240,000.002023.35 4746779.1 -$5,493,220.90 $10,240,000.002023.35 4748802.45 -$5,491,197.55 $10,240,000.002023.35 4750825.8 -$5,489,174.20 $10,240,000.002023.35 4752849.15 -$5,487,150.85 $10,240,000.002023.35 4754872.5 -$5,485,127.50 $10,240,000.002023.35 4756895.85 -$5,483,104.15 $10,240,000.002023.35 4758919.2 -$5,481,080.80 $10,240,000.002023.35 4760942.55 -$5,479,057.45 $10,240,000.002023.35 4762965.9 -$5,477,034.10 $10,240,000.002023.35 4764989.25 -$5,475,010.75 $10,240,000.002023.35 4767012.6 -$5,472,987.40 $10,240,000.002023.35 4769035.95 -$5,470,964.05 $10,240,000.002023.35 4771059.3 -$5,468,940.70 $10,240,000.002023.35 4773082.65 -$5,466,917.35 $10,240,000.002023.35 4775106 -$5,464,894.00 $10,240,000.002023.35 4777129.35 -$5,462,870.65 $10,240,000.002023.35 4779152.7 -$5,460,847.30 $10,240,000.002023.35 4781176.05 -$5,458,823.95 $10,240,000.00

Page 288: ejercicio 1.xlsx

2023.35 4783199.4 -$5,456,800.60 $10,240,000.002023.35 4785222.75 -$5,454,777.25 $10,240,000.002023.35 4787246.1 -$5,452,753.90 $10,240,000.002023.35 4789269.45 -$5,450,730.55 $10,240,000.002023.35 4791292.8 -$5,448,707.20 $10,240,000.002023.35 4793316.15 -$5,446,683.85 $10,240,000.002023.35 4795339.5 -$5,444,660.50 $10,240,000.002023.35 4797362.85 -$5,442,637.15 $10,240,000.002023.35 4799386.2 -$5,440,613.80 $10,240,000.002023.35 4801409.55 -$5,438,590.45 $10,240,000.002023.35 4803432.9 -$5,436,567.10 $10,240,000.002023.35 4805456.25 -$5,434,543.75 $10,240,000.002023.35 4807479.6 -$5,432,520.40 $10,240,000.002023.35 4809502.95 -$5,430,497.05 $10,240,000.002023.35 4811526.3 -$5,428,473.70 $10,240,000.002023.35 4813549.65 -$5,426,450.35 $10,240,000.002023.35 4815573 -$5,424,427.00 $10,240,000.002023.35 4817596.35 -$5,422,403.65 $10,240,000.002023.35 4819619.7 -$5,420,380.30 $10,240,000.002023.35 4821643.05 -$5,418,356.95 $10,240,000.002023.35 4823666.4 -$5,416,333.60 $10,240,000.002023.35 4825689.75 -$5,414,310.25 $10,240,000.002023.35 4827713.1 -$5,412,286.90 $10,240,000.002023.35 4829736.45 -$5,410,263.55 $10,240,000.002023.35 4831759.8 -$5,408,240.20 $10,240,000.002023.35 4833783.15 -$5,406,216.85 $10,240,000.002023.35 4835806.5 -$5,404,193.50 $10,240,000.002023.35 4837829.85 -$5,402,170.15 $10,240,000.002023.35 4839853.2 -$5,400,146.80 $10,240,000.002023.35 4841876.55 -$5,398,123.45 $10,240,000.002023.35 4843899.9 -$5,396,100.10 $10,240,000.002023.35 4845923.25 -$5,394,076.75 $10,240,000.002023.35 4847946.6 -$5,392,053.40 $10,240,000.002023.35 4849969.95 -$5,390,030.05 $10,240,000.002023.35 4851993.3 -$5,388,006.70 $10,240,000.002023.35 4854016.65 -$5,385,983.35 $10,240,000.002023.35 4856040 -$5,383,960.00 $10,240,000.002023.35 4858063.35 -$5,381,936.65 $10,240,000.002023.35 4860086.7 -$5,379,913.30 $10,240,000.002023.35 4862110.05 -$5,377,889.95 $10,240,000.002023.35 4864133.4 -$5,375,866.60 $10,240,000.002023.35 4866156.75 -$5,373,843.25 $10,240,000.002023.35 4868180.1 -$5,371,819.90 $10,240,000.002023.35 4870203.45 -$5,369,796.55 $10,240,000.002023.35 4872226.8 -$5,367,773.20 $10,240,000.00

Page 289: ejercicio 1.xlsx

2023.35 4874250.15 -$5,365,749.85 $10,240,000.002023.35 4876273.5 -$5,363,726.50 $10,240,000.002023.35 4878296.85 -$5,361,703.15 $10,240,000.002023.35 4880320.2 -$5,359,679.80 $10,240,000.002023.35 4882343.55 -$5,357,656.45 $10,240,000.002023.35 4884366.9 -$5,355,633.10 $10,240,000.002023.35 4886390.25 -$5,353,609.75 $10,240,000.002023.35 4888413.6 -$5,351,586.40 $10,240,000.002023.35 4890436.95 -$5,349,563.05 $10,240,000.002023.35 4892460.3 -$5,347,539.70 $10,240,000.002023.35 4894483.65 -$5,345,516.35 $10,240,000.002023.35 4896507 -$5,343,493.00 $10,240,000.002023.35 4898530.35 -$5,341,469.65 $10,240,000.002023.35 4900553.7 -$5,339,446.30 $10,240,000.002023.35 4902577.05 -$5,337,422.95 $10,240,000.002023.35 4904600.4 -$5,335,399.60 $10,240,000.002023.35 4906623.75 -$5,333,376.25 $10,240,000.002023.35 4908647.1 -$5,331,352.90 $10,240,000.002023.35 4910670.45 -$5,329,329.55 $10,240,000.002023.35 4912693.8 -$5,327,306.20 $10,240,000.002023.35 4914717.15 -$5,325,282.85 $10,240,000.002023.35 4916740.5 -$5,323,259.50 $10,240,000.002023.35 4918763.85 -$5,321,236.15 $10,240,000.002023.35 4920787.2 -$5,319,212.80 $10,240,000.002023.35 4922810.55 -$5,317,189.45 $10,240,000.002023.35 4924833.9 -$5,315,166.10 $10,240,000.002023.35 4926857.25 -$5,313,142.75 $10,240,000.002023.35 4928880.6 -$5,311,119.40 $10,240,000.002023.35 4930903.95 -$5,309,096.05 $10,240,000.002023.35 4932927.3 -$5,307,072.70 $10,240,000.002023.35 4934950.65 -$5,305,049.35 $10,240,000.002023.35 4936974 -$5,303,026.00 $10,240,000.002023.35 4938997.35 -$5,301,002.65 $10,240,000.002023.35 4941020.7 -$5,298,979.30 $10,240,000.002023.35 4943044.05 -$5,296,955.95 $10,240,000.002023.35 4945067.4 -$5,294,932.60 $10,240,000.002023.35 4947090.75 -$5,292,909.25 $10,240,000.002023.35 4949114.1 -$5,290,885.90 $10,240,000.002023.35 4951137.45 -$5,288,862.55 $10,240,000.002023.35 4953160.8 -$5,286,839.20 $10,240,000.002023.35 4955184.15 -$5,284,815.85 $10,240,000.002023.35 4957207.5 -$5,282,792.50 $10,240,000.002023.35 4959230.85 -$5,280,769.15 $10,240,000.002023.35 4961254.2 -$5,278,745.80 $10,240,000.002023.35 4963277.55 -$5,276,722.45 $10,240,000.00

Page 290: ejercicio 1.xlsx

2023.35 4965300.9 -$5,274,699.10 $10,240,000.002023.35 4967324.25 -$5,272,675.75 $10,240,000.002023.35 4969347.6 -$5,270,652.40 $10,240,000.002023.35 4971370.95 -$5,268,629.05 $10,240,000.002023.35 4973394.3 -$5,266,605.70 $10,240,000.002023.35 4975417.65 -$5,264,582.35 $10,240,000.002023.35 4977441 -$5,262,559.00 $10,240,000.002023.35 4979464.35 -$5,260,535.65 $10,240,000.002023.35 4981487.7 -$5,258,512.30 $10,240,000.002023.35 4983511.05 -$5,256,488.95 $10,240,000.002023.35 4985534.4 -$5,254,465.60 $10,240,000.002023.35 4987557.75 -$5,252,442.25 $10,240,000.002023.35 4989581.1 -$5,250,418.90 $10,240,000.002023.35 4991604.45 -$5,248,395.55 $10,240,000.002023.35 4993627.8 -$5,246,372.20 $10,240,000.002023.35 4995651.15 -$5,244,348.85 $10,240,000.002023.35 4997674.5 -$5,242,325.50 $10,240,000.002023.35 4999697.85 -$5,240,302.15 $10,240,000.002023.35 5001721.2 -$5,238,278.80 $10,240,000.002023.35 5003744.55 -$5,236,255.45 $10,240,000.002023.35 5005767.9 -$5,234,232.10 $10,240,000.002023.35 5007791.25 -$5,232,208.75 $10,240,000.002023.35 5009814.6 -$5,230,185.40 $10,240,000.002023.35 5011837.95 -$5,228,162.05 $10,240,000.002023.35 5013861.3 -$5,226,138.70 $10,240,000.002023.35 5015884.65 -$5,224,115.35 $10,240,000.002023.35 5017908 -$5,222,092.00 $10,240,000.002023.35 5019931.35 -$5,220,068.65 $10,240,000.002023.35 5021954.7 -$5,218,045.30 $10,240,000.002023.35 5023978.05 -$5,216,021.95 $10,240,000.002023.35 5026001.4 -$5,213,998.60 $10,240,000.002023.35 5028024.75 -$5,211,975.25 $10,240,000.002023.35 5030048.1 -$5,209,951.90 $10,240,000.002023.35 5032071.45 -$5,207,928.55 $10,240,000.002023.35 5034094.8 -$5,205,905.20 $10,240,000.002023.35 5036118.15 -$5,203,881.85 $10,240,000.002023.35 5038141.5 -$5,201,858.50 $10,240,000.002023.35 5040164.85 -$5,199,835.15 $10,240,000.002023.35 5042188.2 -$5,197,811.80 $10,240,000.002023.35 5044211.55 -$5,195,788.45 $10,240,000.002023.35 5046234.9 -$5,193,765.10 $10,240,000.002023.35 5048258.25 -$5,191,741.75 $10,240,000.002023.35 5050281.6 -$5,189,718.40 $10,240,000.002023.35 5052304.95 -$5,187,695.05 $10,240,000.002023.35 5054328.3 -$5,185,671.70 $10,240,000.00

Page 291: ejercicio 1.xlsx

2023.35 5056351.65 -$5,183,648.35 $10,240,000.002023.35 5058375 -$5,181,625.00 $10,240,000.002023.35 5060398.35 -$5,179,601.65 $10,240,000.002023.35 5062421.7 -$5,177,578.30 $10,240,000.002023.35 5064445.05 -$5,175,554.95 $10,240,000.002023.35 5066468.4 -$5,173,531.60 $10,240,000.002023.35 5068491.75 -$5,171,508.25 $10,240,000.002023.35 5070515.1 -$5,169,484.90 $10,240,000.002023.35 5072538.45 -$5,167,461.55 $10,240,000.002023.35 5074561.8 -$5,165,438.20 $10,240,000.002023.35 5076585.15 -$5,163,414.85 $10,240,000.002023.35 5078608.5 -$5,161,391.50 $10,240,000.002023.35 5080631.85 -$5,159,368.15 $10,240,000.002023.35 5082655.2 -$5,157,344.80 $10,240,000.002023.35 5084678.55 -$5,155,321.45 $10,240,000.002023.35 5086701.9 -$5,153,298.10 $10,240,000.002023.35 5088725.25 -$5,151,274.75 $10,240,000.002023.35 5090748.6 -$5,149,251.40 $10,240,000.002023.35 5092771.95 -$5,147,228.05 $10,240,000.002023.35 5094795.3 -$5,145,204.70 $10,240,000.002023.35 5096818.65 -$5,143,181.35 $10,240,000.002023.35 5098842 -$5,141,158.00 $10,240,000.002023.35 5100865.35 -$5,139,134.65 $10,240,000.002023.35 5102888.7 -$5,137,111.30 $10,240,000.002023.35 5104912.05 -$5,135,087.95 $10,240,000.002023.35 5106935.4 -$5,133,064.60 $10,240,000.002023.35 5108958.75 -$5,131,041.25 $10,240,000.002023.35 5110982.1 -$5,129,017.90 $10,240,000.002023.35 5113005.45 -$5,126,994.55 $10,240,000.002023.35 5115028.8 -$5,124,971.20 $10,240,000.002023.35 5117052.15 -$5,122,947.85 $10,240,000.002023.35 5119075.5 -$5,120,924.50 $10,240,000.002023.35 5121098.85 -$5,118,901.15 $10,240,000.002023.35 5123122.2 -$5,116,877.80 $10,240,000.002023.35 5125145.55 -$5,114,854.45 $10,240,000.002023.35 5127168.9 -$5,112,831.10 $10,240,000.002023.35 5129192.25 -$5,110,807.75 $10,240,000.002023.35 5131215.6 -$5,108,784.40 $10,240,000.002023.35 5133238.95 -$5,106,761.05 $10,240,000.002023.35 5135262.3 -$5,104,737.70 $10,240,000.002023.35 5137285.65 -$5,102,714.35 $10,240,000.002023.35 5139309 -$5,100,691.00 $10,240,000.002023.35 5141332.35 -$5,098,667.65 $10,240,000.002023.35 5143355.7 -$5,096,644.30 $10,240,000.002023.35 5145379.05 -$5,094,620.95 $10,240,000.00

Page 292: ejercicio 1.xlsx

2023.35 5147402.4 -$5,092,597.60 $10,240,000.002023.35 5149425.75 -$5,090,574.25 $10,240,000.002023.35 5151449.1 -$5,088,550.90 $10,240,000.002023.35 5153472.45 -$5,086,527.55 $10,240,000.002023.35 5155495.8 -$5,084,504.20 $10,240,000.002023.35 5157519.15 -$5,082,480.85 $10,240,000.002023.35 5159542.5 -$5,080,457.50 $10,240,000.002023.35 5161565.85 -$5,078,434.15 $10,240,000.002023.35 5163589.2 -$5,076,410.80 $10,240,000.002023.35 5165612.55 -$5,074,387.45 $10,240,000.002023.35 5167635.9 -$5,072,364.10 $10,240,000.002023.35 5169659.25 -$5,070,340.75 $10,240,000.002023.35 5171682.6 -$5,068,317.40 $10,240,000.002023.35 5173705.95 -$5,066,294.05 $10,240,000.002023.35 5175729.3 -$5,064,270.70 $10,240,000.002023.35 5177752.65 -$5,062,247.35 $10,240,000.002023.35 5179776 -$5,060,224.00 $10,240,000.002023.35 5181799.35 -$5,058,200.65 $10,240,000.002023.35 5183822.7 -$5,056,177.30 $10,240,000.002023.35 5185846.05 -$5,054,153.95 $10,240,000.002023.35 5187869.4 -$5,052,130.60 $10,240,000.002023.35 5189892.75 -$5,050,107.25 $10,240,000.002023.35 5191916.1 -$5,048,083.90 $10,240,000.002023.35 5193939.45 -$5,046,060.55 $10,240,000.002023.35 5195962.8 -$5,044,037.20 $10,240,000.002023.35 5197986.15 -$5,042,013.85 $10,240,000.002023.35 5200009.5 -$5,039,990.50 $10,240,000.002023.35 5202032.85 -$5,037,967.15 $10,240,000.002023.35 5204056.2 -$5,035,943.80 $10,240,000.002023.35 5206079.55 -$5,033,920.45 $10,240,000.002023.35 5208102.9 -$5,031,897.10 $10,240,000.002023.35 5210126.25 -$5,029,873.75 $10,240,000.002023.35 5212149.6 -$5,027,850.40 $10,240,000.002023.35 5214172.95 -$5,025,827.05 $10,240,000.002023.35 5216196.3 -$5,023,803.70 $10,240,000.002023.35 5218219.65 -$5,021,780.35 $10,240,000.002023.35 5220243 -$5,019,757.00 $10,240,000.002023.35 5222266.35 -$5,017,733.65 $10,240,000.002023.35 5224289.7 -$5,015,710.30 $10,240,000.002023.35 5226313.05 -$5,013,686.95 $10,240,000.002023.35 5228336.4 -$5,011,663.60 $10,240,000.002023.35 5230359.75 -$5,009,640.25 $10,240,000.002023.35 5232383.1 -$5,007,616.90 $10,240,000.002023.35 5234406.45 -$5,005,593.55 $10,240,000.002023.35 5236429.8 -$5,003,570.20 $10,240,000.00

Page 293: ejercicio 1.xlsx

2023.35 5238453.15 -$5,001,546.85 $10,240,000.002023.35 5240476.5 -$4,999,523.50 $10,240,000.002023.35 5242499.85 -$4,997,500.15 $10,240,000.002023.35 5244523.2 -$4,995,476.80 $10,240,000.002023.35 5246546.55 -$4,993,453.45 $10,240,000.002023.35 5248569.9 -$4,991,430.10 $10,240,000.002023.35 5250593.25 -$4,989,406.75 $10,240,000.002023.35 5252616.6 -$4,987,383.40 $10,240,000.002023.35 5254639.95 -$4,985,360.05 $10,240,000.002023.35 5256663.3 -$4,983,336.70 $10,240,000.002023.35 5258686.65 -$4,981,313.35 $10,240,000.002023.35 5260710 -$4,979,290.00 $10,240,000.002023.35 5262733.35 -$4,977,266.65 $10,240,000.002023.35 5264756.7 -$4,975,243.30 $10,240,000.002023.35 5266780.05 -$4,973,219.95 $10,240,000.002023.35 5268803.4 -$4,971,196.60 $10,240,000.002023.35 5270826.75 -$4,969,173.25 $10,240,000.002023.35 5272850.1 -$4,967,149.90 $10,240,000.002023.35 5274873.45 -$4,965,126.55 $10,240,000.002023.35 5276896.8 -$4,963,103.20 $10,240,000.002023.35 5278920.15 -$4,961,079.85 $10,240,000.002023.35 5280943.5 -$4,959,056.50 $10,240,000.002023.35 5282966.85 -$4,957,033.15 $10,240,000.002023.35 5284990.2 -$4,955,009.80 $10,240,000.002023.35 5287013.55 -$4,952,986.45 $10,240,000.002023.35 5289036.9 -$4,950,963.10 $10,240,000.002023.35 5291060.25 -$4,948,939.75 $10,240,000.002023.35 5293083.6 -$4,946,916.40 $10,240,000.002023.35 5295106.95 -$4,944,893.05 $10,240,000.002023.35 5297130.3 -$4,942,869.70 $10,240,000.002023.35 5299153.65 -$4,940,846.35 $10,240,000.002023.35 5301177 -$4,938,823.00 $10,240,000.002023.35 5303200.35 -$4,936,799.65 $10,240,000.002023.35 5305223.7 -$4,934,776.30 $10,240,000.002023.35 5307247.05 -$4,932,752.95 $10,240,000.002023.35 5309270.4 -$4,930,729.60 $10,240,000.002023.35 5311293.75 -$4,928,706.25 $10,240,000.002023.35 5313317.1 -$4,926,682.90 $10,240,000.002023.35 5315340.45 -$4,924,659.55 $10,240,000.002023.35 5317363.8 -$4,922,636.20 $10,240,000.002023.35 5319387.15 -$4,920,612.85 $10,240,000.002023.35 5321410.5 -$4,918,589.50 $10,240,000.002023.35 5323433.85 -$4,916,566.15 $10,240,000.002023.35 5325457.2 -$4,914,542.80 $10,240,000.002023.35 5327480.55 -$4,912,519.45 $10,240,000.00

Page 294: ejercicio 1.xlsx

2023.35 5329503.9 -$4,910,496.10 $10,240,000.002023.35 5331527.25 -$4,908,472.75 $10,240,000.002023.35 5333550.6 -$4,906,449.40 $10,240,000.002023.35 5335573.95 -$4,904,426.05 $10,240,000.002023.35 5337597.3 -$4,902,402.70 $10,240,000.002023.35 5339620.65 -$4,900,379.35 $10,240,000.002023.35 5341644 -$4,898,356.00 $10,240,000.002023.35 5343667.35 -$4,896,332.65 $10,240,000.002023.35 5345690.7 -$4,894,309.30 $10,240,000.002023.35 5347714.05 -$4,892,285.95 $10,240,000.002023.35 5349737.4 -$4,890,262.60 $10,240,000.002023.35 5351760.75 -$4,888,239.25 $10,240,000.002023.35 5353784.1 -$4,886,215.90 $10,240,000.002023.35 5355807.45 -$4,884,192.55 $10,240,000.002023.35 5357830.8 -$4,882,169.20 $10,240,000.002023.35 5359854.15 -$4,880,145.85 $10,240,000.002023.35 5361877.5 -$4,878,122.50 $10,240,000.002023.35 5363900.85 -$4,876,099.15 $10,240,000.002023.35 5365924.2 -$4,874,075.80 $10,240,000.002023.35 5367947.55 -$4,872,052.45 $10,240,000.002023.35 5369970.9 -$4,870,029.10 $10,240,000.002023.35 5371994.25 -$4,868,005.75 $10,240,000.002023.35 5374017.6 -$4,865,982.40 $10,240,000.002023.35 5376040.95 -$4,863,959.05 $10,240,000.002023.35 5378064.3 -$4,861,935.70 $10,240,000.002023.35 5380087.65 -$4,859,912.35 $10,240,000.002023.35 5382111 -$4,857,889.00 $10,240,000.002023.35 5384134.35 -$4,855,865.65 $10,240,000.002023.35 5386157.7 -$4,853,842.30 $10,240,000.002023.35 5388181.05 -$4,851,818.95 $10,240,000.002023.35 5390204.4 -$4,849,795.60 $10,240,000.002023.35 5392227.75 -$4,847,772.25 $10,240,000.002023.35 5394251.1 -$4,845,748.90 $10,240,000.002023.35 5396274.45 -$4,843,725.55 $10,240,000.002023.35 5398297.8 -$4,841,702.20 $10,240,000.002023.35 5400321.15 -$4,839,678.85 $10,240,000.002023.35 5402344.5 -$4,837,655.50 $10,240,000.002023.35 5404367.85 -$4,835,632.15 $10,240,000.002023.35 5406391.2 -$4,833,608.80 $10,240,000.002023.35 5408414.55 -$4,831,585.45 $10,240,000.002023.35 5410437.9 -$4,829,562.10 $10,240,000.002023.35 5412461.25 -$4,827,538.75 $10,240,000.002023.35 5414484.6 -$4,825,515.40 $10,240,000.002023.35 5416507.95 -$4,823,492.05 $10,240,000.002023.35 5418531.3 -$4,821,468.70 $10,240,000.00

Page 295: ejercicio 1.xlsx

2023.35 5420554.65 -$4,819,445.35 $10,240,000.002023.35 5422578 -$4,817,422.00 $10,240,000.002023.35 5424601.35 -$4,815,398.65 $10,240,000.002023.35 5426624.7 -$4,813,375.30 $10,240,000.002023.35 5428648.05 -$4,811,351.95 $10,240,000.002023.35 5430671.4 -$4,809,328.60 $10,240,000.002023.35 5432694.75 -$4,807,305.25 $10,240,000.002023.35 5434718.1 -$4,805,281.90 $10,240,000.002023.35 5436741.45 -$4,803,258.55 $10,240,000.002023.35 5438764.8 -$4,801,235.20 $10,240,000.002023.35 5440788.15 -$4,799,211.85 $10,240,000.002023.35 5442811.5 -$4,797,188.50 $10,240,000.002023.35 5444834.85 -$4,795,165.15 $10,240,000.002023.35 5446858.2 -$4,793,141.80 $10,240,000.002023.35 5448881.55 -$4,791,118.45 $10,240,000.002023.35 5450904.9 -$4,789,095.10 $10,240,000.002023.35 5452928.25 -$4,787,071.75 $10,240,000.002023.35 5454951.6 -$4,785,048.40 $10,240,000.002023.35 5456974.95 -$4,783,025.05 $10,240,000.002023.35 5458998.3 -$4,781,001.70 $10,240,000.002023.35 5461021.65 -$4,778,978.35 $10,240,000.002023.35 5463045 -$4,776,955.00 $10,240,000.002023.35 5465068.35 -$4,774,931.65 $10,240,000.002023.35 5467091.7 -$4,772,908.30 $10,240,000.002023.35 5469115.05 -$4,770,884.95 $10,240,000.002023.35 5471138.4 -$4,768,861.60 $10,240,000.002023.35 5473161.75 -$4,766,838.25 $10,240,000.002023.35 5475185.1 -$4,764,814.90 $10,240,000.002023.35 5477208.45 -$4,762,791.55 $10,240,000.002023.35 5479231.8 -$4,760,768.20 $10,240,000.002023.35 5481255.15 -$4,758,744.85 $10,240,000.002023.35 5483278.5 -$4,756,721.50 $10,240,000.002023.35 5485301.85 -$4,754,698.15 $10,240,000.002023.35 5487325.2 -$4,752,674.80 $10,240,000.002023.35 5489348.55 -$4,750,651.45 $10,240,000.002023.35 5491371.9 -$4,748,628.10 $10,240,000.002023.35 5493395.25 -$4,746,604.75 $10,240,000.002023.35 5495418.6 -$4,744,581.40 $10,240,000.002023.35 5497441.95 -$4,742,558.05 $10,240,000.002023.35 5499465.3 -$4,740,534.70 $10,240,000.002023.35 5501488.65 -$4,738,511.35 $10,240,000.002023.35 5503512 -$4,736,488.00 $10,240,000.002023.35 5505535.35 -$4,734,464.65 $10,240,000.002023.35 5507558.7 -$4,732,441.30 $10,240,000.002023.35 5509582.05 -$4,730,417.95 $10,240,000.00

Page 296: ejercicio 1.xlsx

2023.35 5511605.4 -$4,728,394.60 $10,240,000.002023.35 5513628.75 -$4,726,371.25 $10,240,000.002023.35 5515652.1 -$4,724,347.90 $10,240,000.002023.35 5517675.45 -$4,722,324.55 $10,240,000.002023.35 5519698.8 -$4,720,301.20 $10,240,000.002023.35 5521722.15 -$4,718,277.85 $10,240,000.002023.35 5523745.5 -$4,716,254.50 $10,240,000.002023.35 5525768.85 -$4,714,231.15 $10,240,000.002023.35 5527792.2 -$4,712,207.80 $10,240,000.002023.35 5529815.55 -$4,710,184.45 $10,240,000.002023.35 5531838.9 -$4,708,161.10 $10,240,000.002023.35 5533862.25 -$4,706,137.75 $10,240,000.002023.35 5535885.6 -$4,704,114.40 $10,240,000.002023.35 5537908.95 -$4,702,091.05 $10,240,000.002023.35 5539932.3 -$4,700,067.70 $10,240,000.002023.35 5541955.65 -$4,698,044.35 $10,240,000.002023.35 5543979 -$4,696,021.00 $10,240,000.002023.35 5546002.35 -$4,693,997.65 $10,240,000.002023.35 5548025.7 -$4,691,974.30 $10,240,000.002023.35 5550049.05 -$4,689,950.95 $10,240,000.002023.35 5552072.4 -$4,687,927.60 $10,240,000.002023.35 5554095.75 -$4,685,904.25 $10,240,000.002023.35 5556119.1 -$4,683,880.90 $10,240,000.002023.35 5558142.45 -$4,681,857.55 $10,240,000.002023.35 5560165.8 -$4,679,834.20 $10,240,000.002023.35 5562189.15 -$4,677,810.85 $10,240,000.002023.35 5564212.5 -$4,675,787.50 $10,240,000.002023.35 5566235.85 -$4,673,764.15 $10,240,000.002023.35 5568259.2 -$4,671,740.80 $10,240,000.002023.35 5570282.55 -$4,669,717.45 $10,240,000.002023.35 5572305.9 -$4,667,694.10 $10,240,000.002023.35 5574329.25 -$4,665,670.75 $10,240,000.002023.35 5576352.6 -$4,663,647.40 $10,240,000.002023.35 5578375.95 -$4,661,624.05 $10,240,000.002023.35 5580399.3 -$4,659,600.70 $10,240,000.002023.35 5582422.65 -$4,657,577.35 $10,240,000.002023.35 5584446 -$4,655,554.00 $10,240,000.002023.35 5586469.35 -$4,653,530.65 $10,240,000.002023.35 5588492.7 -$4,651,507.30 $10,240,000.002023.35 5590516.05 -$4,649,483.95 $10,240,000.002023.35 5592539.4 -$4,647,460.60 $10,240,000.002023.35 5594562.75 -$4,645,437.25 $10,240,000.002023.35 5596586.1 -$4,643,413.90 $10,240,000.002023.35 5598609.45 -$4,641,390.55 $10,240,000.002023.35 5600632.8 -$4,639,367.20 $10,240,000.00

Page 297: ejercicio 1.xlsx

2023.35 5602656.15 -$4,637,343.85 $10,240,000.002023.35 5604679.5 -$4,635,320.50 $10,240,000.002023.35 5606702.85 -$4,633,297.15 $10,240,000.002023.35 5608726.2 -$4,631,273.80 $10,240,000.002023.35 5610749.55 -$4,629,250.45 $10,240,000.002023.35 5612772.9 -$4,627,227.10 $10,240,000.002023.35 5614796.25 -$4,625,203.75 $10,240,000.002023.35 5616819.6 -$4,623,180.40 $10,240,000.002023.35 5618842.95 -$4,621,157.05 $10,240,000.002023.35 5620866.3 -$4,619,133.70 $10,240,000.002023.35 5622889.65 -$4,617,110.35 $10,240,000.002023.35 5624913 -$4,615,087.00 $10,240,000.002023.35 5626936.35 -$4,613,063.65 $10,240,000.002023.35 5628959.7 -$4,611,040.30 $10,240,000.002023.35 5630983.05 -$4,609,016.95 $10,240,000.002023.35 5633006.4 -$4,606,993.60 $10,240,000.002023.35 5635029.75 -$4,604,970.25 $10,240,000.002023.35 5637053.1 -$4,602,946.90 $10,240,000.002023.35 5639076.45 -$4,600,923.55 $10,240,000.002023.35 5641099.8 -$4,598,900.20 $10,240,000.002023.35 5643123.15 -$4,596,876.85 $10,240,000.002023.35 5645146.5 -$4,594,853.50 $10,240,000.002023.35 5647169.85 -$4,592,830.15 $10,240,000.002023.35 5649193.2 -$4,590,806.80 $10,240,000.002023.35 5651216.55 -$4,588,783.45 $10,240,000.002023.35 5653239.9 -$4,586,760.10 $10,240,000.002023.35 5655263.25 -$4,584,736.75 $10,240,000.002023.35 5657286.6 -$4,582,713.40 $10,240,000.002023.35 5659309.95 -$4,580,690.05 $10,240,000.002023.35 5661333.3 -$4,578,666.70 $10,240,000.002023.35 5663356.65 -$4,576,643.35 $10,240,000.002023.35 5665380 -$4,574,620.00 $10,240,000.002023.35 5667403.35 -$4,572,596.65 $10,240,000.002023.35 5669426.7 -$4,570,573.30 $10,240,000.002023.35 5671450.05 -$4,568,549.95 $10,240,000.002023.35 5673473.4 -$4,566,526.60 $10,240,000.002023.35 5675496.75 -$4,564,503.25 $10,240,000.002023.35 5677520.1 -$4,562,479.90 $10,240,000.002023.35 5679543.45 -$4,560,456.55 $10,240,000.002023.35 5681566.8 -$4,558,433.20 $10,240,000.002023.35 5683590.15 -$4,556,409.85 $10,240,000.002023.35 5685613.5 -$4,554,386.50 $10,240,000.002023.35 5687636.85 -$4,552,363.15 $10,240,000.002023.35 5689660.2 -$4,550,339.80 $10,240,000.002023.35 5691683.55 -$4,548,316.45 $10,240,000.00

Page 298: ejercicio 1.xlsx

2023.35 5693706.9 -$4,546,293.10 $10,240,000.002023.35 5695730.25 -$4,544,269.75 $10,240,000.002023.35 5697753.6 -$4,542,246.40 $10,240,000.002023.35 5699776.95 -$4,540,223.05 $10,240,000.002023.35 5701800.3 -$4,538,199.70 $10,240,000.002023.35 5703823.65 -$4,536,176.35 $10,240,000.002023.35 5705847 -$4,534,153.00 $10,240,000.002023.35 5707870.35 -$4,532,129.65 $10,240,000.002023.35 5709893.7 -$4,530,106.30 $10,240,000.002023.35 5711917.05 -$4,528,082.95 $10,240,000.002023.35 5713940.4 -$4,526,059.60 $10,240,000.002023.35 5715963.75 -$4,524,036.25 $10,240,000.002023.35 5717987.1 -$4,522,012.90 $10,240,000.002023.35 5720010.45 -$4,519,989.55 $10,240,000.002023.35 5722033.8 -$4,517,966.20 $10,240,000.002023.35 5724057.15 -$4,515,942.85 $10,240,000.002023.35 5726080.5 -$4,513,919.50 $10,240,000.002023.35 5728103.85 -$4,511,896.15 $10,240,000.002023.35 5730127.2 -$4,509,872.80 $10,240,000.002023.35 5732150.55 -$4,507,849.45 $10,240,000.002023.35 5734173.9 -$4,505,826.10 $10,240,000.002023.35 5736197.25 -$4,503,802.75 $10,240,000.002023.35 5738220.6 -$4,501,779.40 $10,240,000.002023.35 5740243.95 -$4,499,756.05 $10,240,000.002023.35 5742267.3 -$4,497,732.70 $10,240,000.002023.35 5744290.65 -$4,495,709.35 $10,240,000.002023.35 5746314 -$4,493,686.00 $10,240,000.002023.35 5748337.35 -$4,491,662.65 $10,240,000.002023.35 5750360.7 -$4,489,639.30 $10,240,000.002023.35 5752384.05 -$4,487,615.95 $10,240,000.002023.35 5754407.4 -$4,485,592.60 $10,240,000.002023.35 5756430.75 -$4,483,569.25 $10,240,000.002023.35 5758454.1 -$4,481,545.90 $10,240,000.002023.35 5760477.45 -$4,479,522.55 $10,240,000.002023.35 5762500.8 -$4,477,499.20 $10,240,000.002023.35 5764524.15 -$4,475,475.85 $10,240,000.002023.35 5766547.5 -$4,473,452.50 $10,240,000.002023.35 5768570.85 -$4,471,429.15 $10,240,000.002023.35 5770594.2 -$4,469,405.80 $10,240,000.002023.35 5772617.55 -$4,467,382.45 $10,240,000.002023.35 5774640.9 -$4,465,359.10 $10,240,000.002023.35 5776664.25 -$4,463,335.75 $10,240,000.002023.35 5778687.6 -$4,461,312.40 $10,240,000.002023.35 5780710.95 -$4,459,289.05 $10,240,000.002023.35 5782734.3 -$4,457,265.70 $10,240,000.00

Page 299: ejercicio 1.xlsx

2023.35 5784757.65 -$4,455,242.35 $10,240,000.002023.35 5786781 -$4,453,219.00 $10,240,000.002023.35 5788804.35 -$4,451,195.65 $10,240,000.002023.35 5790827.7 -$4,449,172.30 $10,240,000.002023.35 5792851.05 -$4,447,148.95 $10,240,000.002023.35 5794874.4 -$4,445,125.60 $10,240,000.002023.35 5796897.75 -$4,443,102.25 $10,240,000.002023.35 5798921.1 -$4,441,078.90 $10,240,000.002023.35 5800944.45 -$4,439,055.55 $10,240,000.002023.35 5802967.8 -$4,437,032.20 $10,240,000.002023.35 5804991.15 -$4,435,008.85 $10,240,000.002023.35 5807014.5 -$4,432,985.50 $10,240,000.002023.35 5809037.85 -$4,430,962.15 $10,240,000.002023.35 5811061.2 -$4,428,938.80 $10,240,000.002023.35 5813084.55 -$4,426,915.45 $10,240,000.002023.35 5815107.9 -$4,424,892.10 $10,240,000.002023.35 5817131.25 -$4,422,868.75 $10,240,000.002023.35 5819154.6 -$4,420,845.40 $10,240,000.002023.35 5821177.95 -$4,418,822.05 $10,240,000.002023.35 5823201.3 -$4,416,798.70 $10,240,000.002023.35 5825224.65 -$4,414,775.35 $10,240,000.002023.35 5827248 -$4,412,752.00 $10,240,000.002023.35 5829271.35 -$4,410,728.65 $10,240,000.002023.35 5831294.7 -$4,408,705.30 $10,240,000.002023.35 5833318.05 -$4,406,681.95 $10,240,000.002023.35 5835341.4 -$4,404,658.60 $10,240,000.002023.35 5837364.75 -$4,402,635.25 $10,240,000.002023.35 5839388.1 -$4,400,611.90 $10,240,000.002023.35 5841411.45 -$4,398,588.55 $10,240,000.002023.35 5843434.8 -$4,396,565.20 $10,240,000.002023.35 5845458.15 -$4,394,541.85 $10,240,000.002023.35 5847481.5 -$4,392,518.50 $10,240,000.002023.35 5849504.85 -$4,390,495.15 $10,240,000.002023.35 5851528.2 -$4,388,471.80 $10,240,000.002023.35 5853551.55 -$4,386,448.45 $10,240,000.002023.35 5855574.9 -$4,384,425.10 $10,240,000.002023.35 5857598.25 -$4,382,401.75 $10,240,000.002023.35 5859621.6 -$4,380,378.40 $10,240,000.002023.35 5861644.95 -$4,378,355.05 $10,240,000.002023.35 5863668.3 -$4,376,331.70 $10,240,000.002023.35 5865691.65 -$4,374,308.35 $10,240,000.002023.35 5867715 -$4,372,285.00 $10,240,000.002023.35 5869738.35 -$4,370,261.65 $10,240,000.002023.35 5871761.7 -$4,368,238.30 $10,240,000.002023.35 5873785.05 -$4,366,214.95 $10,240,000.00

Page 300: ejercicio 1.xlsx

2023.35 5875808.4 -$4,364,191.60 $10,240,000.002023.35 5877831.75 -$4,362,168.25 $10,240,000.002023.35 5879855.1 -$4,360,144.90 $10,240,000.002023.35 5881878.45 -$4,358,121.55 $10,240,000.002023.35 5883901.8 -$4,356,098.20 $10,240,000.002023.35 5885925.15 -$4,354,074.85 $10,240,000.002023.35 5887948.5 -$4,352,051.50 $10,240,000.002023.35 5889971.85 -$4,350,028.15 $10,240,000.002023.35 5891995.2 -$4,348,004.80 $10,240,000.002023.35 5894018.55 -$4,345,981.45 $10,240,000.002023.35 5896041.9 -$4,343,958.10 $10,240,000.002023.35 5898065.25 -$4,341,934.75 $10,240,000.002023.35 5900088.6 -$4,339,911.40 $10,240,000.002023.35 5902111.95 -$4,337,888.05 $10,240,000.002023.35 5904135.3 -$4,335,864.70 $10,240,000.002023.35 5906158.65 -$4,333,841.35 $10,240,000.002023.35 5908182 -$4,331,818.00 $10,240,000.002023.35 5910205.35 -$4,329,794.65 $10,240,000.002023.35 5912228.7 -$4,327,771.30 $10,240,000.002023.35 5914252.05 -$4,325,747.95 $10,240,000.002023.35 5916275.4 -$4,323,724.60 $10,240,000.002023.35 5918298.75 -$4,321,701.25 $10,240,000.002023.35 5920322.1 -$4,319,677.90 $10,240,000.002023.35 5922345.45 -$4,317,654.55 $10,240,000.002023.35 5924368.8 -$4,315,631.20 $10,240,000.002023.35 5926392.15 -$4,313,607.85 $10,240,000.002023.35 5928415.5 -$4,311,584.50 $10,240,000.002023.35 5930438.85 -$4,309,561.15 $10,240,000.002023.35 5932462.2 -$4,307,537.80 $10,240,000.002023.35 5934485.55 -$4,305,514.45 $10,240,000.002023.35 5936508.9 -$4,303,491.10 $10,240,000.002023.35 5938532.25 -$4,301,467.75 $10,240,000.002023.35 5940555.6 -$4,299,444.40 $10,240,000.002023.35 5942578.95 -$4,297,421.05 $10,240,000.002023.35 5944602.3 -$4,295,397.70 $10,240,000.002023.35 5946625.65 -$4,293,374.35 $10,240,000.002023.35 5948649 -$4,291,351.00 $10,240,000.002023.35 5950672.35 -$4,289,327.65 $10,240,000.002023.35 5952695.7 -$4,287,304.30 $10,240,000.002023.35 5954719.05 -$4,285,280.95 $10,240,000.002023.35 5956742.4 -$4,283,257.60 $10,240,000.002023.35 5958765.75 -$4,281,234.25 $10,240,000.002023.35 5960789.1 -$4,279,210.90 $10,240,000.002023.35 5962812.45 -$4,277,187.55 $10,240,000.002023.35 5964835.8 -$4,275,164.20 $10,240,000.00

Page 301: ejercicio 1.xlsx

2023.35 5966859.15 -$4,273,140.85 $10,240,000.002023.35 5968882.5 -$4,271,117.50 $10,240,000.002023.35 5970905.85 -$4,269,094.15 $10,240,000.002023.35 5972929.2 -$4,267,070.80 $10,240,000.002023.35 5974952.55 -$4,265,047.45 $10,240,000.002023.35 5976975.9 -$4,263,024.10 $10,240,000.002023.35 5978999.25 -$4,261,000.75 $10,240,000.002023.35 5981022.6 -$4,258,977.40 $10,240,000.002023.35 5983045.95 -$4,256,954.05 $10,240,000.002023.35 5985069.3 -$4,254,930.70 $10,240,000.002023.35 5987092.65 -$4,252,907.35 $10,240,000.002023.35 5989116 -$4,250,884.00 $10,240,000.002023.35 5991139.35 -$4,248,860.65 $10,240,000.002023.35 5993162.7 -$4,246,837.30 $10,240,000.002023.35 5995186.05 -$4,244,813.95 $10,240,000.002023.35 5997209.4 -$4,242,790.60 $10,240,000.002023.35 5999232.75 -$4,240,767.25 $10,240,000.002023.35 6001256.1 -$4,238,743.90 $10,240,000.002023.35 6003279.45 -$4,236,720.55 $10,240,000.002023.35 6005302.8 -$4,234,697.20 $10,240,000.002023.35 6007326.15 -$4,232,673.85 $10,240,000.002023.35 6009349.5 -$4,230,650.50 $10,240,000.002023.35 6011372.85 -$4,228,627.15 $10,240,000.002023.35 6013396.2 -$4,226,603.80 $10,240,000.002023.35 6015419.55 -$4,224,580.45 $10,240,000.002023.35 6017442.9 -$4,222,557.10 $10,240,000.002023.35 6019466.25 -$4,220,533.75 $10,240,000.002023.35 6021489.6 -$4,218,510.40 $10,240,000.002023.35 6023512.95 -$4,216,487.05 $10,240,000.002023.35 6025536.3 -$4,214,463.70 $10,240,000.002023.35 6027559.65 -$4,212,440.35 $10,240,000.002023.35 6029583 -$4,210,417.00 $10,240,000.002023.35 6031606.35 -$4,208,393.65 $10,240,000.002023.35 6033629.7 -$4,206,370.30 $10,240,000.002023.35 6035653.05 -$4,204,346.95 $10,240,000.002023.35 6037676.4 -$4,202,323.60 $10,240,000.002023.35 6039699.75 -$4,200,300.25 $10,240,000.002023.35 6041723.1 -$4,198,276.90 $10,240,000.002023.35 6043746.45 -$4,196,253.55 $10,240,000.002023.35 6045769.8 -$4,194,230.20 $10,240,000.002023.35 6047793.15 -$4,192,206.85 $10,240,000.002023.35 6049816.5 -$4,190,183.50 $10,240,000.002023.35 6051839.85 -$4,188,160.15 $10,240,000.002023.35 6053863.2 -$4,186,136.80 $10,240,000.002023.35 6055886.55 -$4,184,113.45 $10,240,000.00

Page 302: ejercicio 1.xlsx

2023.35 6057909.9 -$4,182,090.10 $10,240,000.002023.35 6059933.25 -$4,180,066.75 $10,240,000.002023.35 6061956.6 -$4,178,043.40 $10,240,000.002023.35 6063979.95 -$4,176,020.05 $10,240,000.002023.35 6066003.3 -$4,173,996.70 $10,240,000.002023.35 6068026.65 -$4,171,973.35 $10,240,000.002023.35 6070050 -$4,169,950.00 $10,240,000.002023.35 6072073.35 -$4,167,926.65 $10,240,000.002023.35 6074096.7 -$4,165,903.30 $10,240,000.002023.35 6076120.05 -$4,163,879.95 $10,240,000.002023.35 6078143.4 -$4,161,856.60 $10,240,000.002023.35 6080166.75 -$4,159,833.25 $10,240,000.002023.35 6082190.1 -$4,157,809.90 $10,240,000.002023.35 6084213.45 -$4,155,786.55 $10,240,000.002023.35 6086236.8 -$4,153,763.20 $10,240,000.002023.35 6088260.15 -$4,151,739.85 $10,240,000.002023.35 6090283.5 -$4,149,716.50 $10,240,000.002023.35 6092306.85 -$4,147,693.15 $10,240,000.002023.35 6094330.2 -$4,145,669.80 $10,240,000.002023.35 6096353.55 -$4,143,646.45 $10,240,000.002023.35 6098376.9 -$4,141,623.10 $10,240,000.002023.35 6100400.25 -$4,139,599.75 $10,240,000.002023.35 6102423.6 -$4,137,576.40 $10,240,000.002023.35 6104446.95 -$4,135,553.05 $10,240,000.002023.35 6106470.3 -$4,133,529.70 $10,240,000.002023.35 6108493.65 -$4,131,506.35 $10,240,000.002023.35 6110517 -$4,129,483.00 $10,240,000.002023.35 6112540.35 -$4,127,459.65 $10,240,000.002023.35 6114563.7 -$4,125,436.30 $10,240,000.002023.35 6116587.05 -$4,123,412.95 $10,240,000.002023.35 6118610.4 -$4,121,389.60 $10,240,000.002023.35 6120633.75 -$4,119,366.25 $10,240,000.002023.35 6122657.1 -$4,117,342.90 $10,240,000.002023.35 6124680.45 -$4,115,319.55 $10,240,000.002023.35 6126703.8 -$4,113,296.20 $10,240,000.002023.35 6128727.15 -$4,111,272.85 $10,240,000.002023.35 6130750.5 -$4,109,249.50 $10,240,000.002023.35 6132773.85 -$4,107,226.15 $10,240,000.002023.35 6134797.2 -$4,105,202.80 $10,240,000.002023.35 6136820.55 -$4,103,179.45 $10,240,000.002023.35 6138843.9 -$4,101,156.10 $10,240,000.002023.35 6140867.25 -$4,099,132.75 $10,240,000.002023.35 6142890.6 -$4,097,109.40 $10,240,000.002023.35 6144913.95 -$4,095,086.05 $10,240,000.002023.35 6146937.3 -$4,093,062.70 $10,240,000.00

Page 303: ejercicio 1.xlsx

2023.35 6148960.65 -$4,091,039.35 $10,240,000.002023.35 6150984 -$4,089,016.00 $10,240,000.002023.35 6153007.35 -$4,086,992.65 $10,240,000.002023.35 6155030.7 -$4,084,969.30 $10,240,000.002023.35 6157054.05 -$4,082,945.95 $10,240,000.002023.35 6159077.4 -$4,080,922.60 $10,240,000.002023.35 6161100.75 -$4,078,899.25 $10,240,000.002023.35 6163124.1 -$4,076,875.90 $10,240,000.002023.35 6165147.45 -$4,074,852.55 $10,240,000.002023.35 6167170.8 -$4,072,829.20 $10,240,000.002023.35 6169194.15 -$4,070,805.85 $10,240,000.002023.35 6171217.5 -$4,068,782.50 $10,240,000.002023.35 6173240.85 -$4,066,759.15 $10,240,000.002023.35 6175264.2 -$4,064,735.80 $10,240,000.002023.35 6177287.55 -$4,062,712.45 $10,240,000.002023.35 6179310.9 -$4,060,689.10 $10,240,000.002023.35 6181334.25 -$4,058,665.75 $10,240,000.002023.35 6183357.6 -$4,056,642.40 $10,240,000.002023.35 6185380.95 -$4,054,619.05 $10,240,000.002023.35 6187404.3 -$4,052,595.70 $10,240,000.002023.35 6189427.65 -$4,050,572.35 $10,240,000.002023.35 6191451 -$4,048,549.00 $10,240,000.002023.35 6193474.35 -$4,046,525.65 $10,240,000.002023.35 6195497.7 -$4,044,502.30 $10,240,000.002023.35 6197521.05 -$4,042,478.95 $10,240,000.002023.35 6199544.4 -$4,040,455.60 $10,240,000.002023.35 6201567.75 -$4,038,432.25 $10,240,000.002023.35 6203591.1 -$4,036,408.90 $10,240,000.002023.35 6205614.45 -$4,034,385.55 $10,240,000.002023.35 6207637.8 -$4,032,362.20 $10,240,000.002023.35 6209661.15 -$4,030,338.85 $10,240,000.002023.35 6211684.5 -$4,028,315.50 $10,240,000.002023.35 6213707.85 -$4,026,292.15 $10,240,000.002023.35 6215731.2 -$4,024,268.80 $10,240,000.002023.35 6217754.55 -$4,022,245.45 $10,240,000.002023.35 6219777.9 -$4,020,222.10 $10,240,000.002023.35 6221801.25 -$4,018,198.75 $10,240,000.002023.35 6223824.6 -$4,016,175.40 $10,240,000.002023.35 6225847.95 -$4,014,152.05 $10,240,000.002023.35 6227871.3 -$4,012,128.70 $10,240,000.002023.35 6229894.65 -$4,010,105.35 $10,240,000.002023.35 6231918 -$4,008,082.00 $10,240,000.002023.35 6233941.35 -$4,006,058.65 $10,240,000.002023.35 6235964.7 -$4,004,035.30 $10,240,000.002023.35 6237988.05 -$4,002,011.95 $10,240,000.00

Page 304: ejercicio 1.xlsx

2023.35 6240011.4 -$3,999,988.60 $10,240,000.002023.35 6242034.75 -$3,997,965.25 $10,240,000.002023.35 6244058.1 -$3,995,941.90 $10,240,000.002023.35 6246081.45 -$3,993,918.55 $10,240,000.002023.35 6248104.8 -$3,991,895.20 $10,240,000.002023.35 6250128.15 -$3,989,871.85 $10,240,000.002023.35 6252151.5 -$3,987,848.50 $10,240,000.002023.35 6254174.85 -$3,985,825.15 $10,240,000.002023.35 6256198.2 -$3,983,801.80 $10,240,000.002023.35 6258221.55 -$3,981,778.45 $10,240,000.002023.35 6260244.9 -$3,979,755.10 $10,240,000.002023.35 6262268.25 -$3,977,731.75 $10,240,000.002023.35 6264291.6 -$3,975,708.40 $10,240,000.002023.35 6266314.95 -$3,973,685.05 $10,240,000.002023.35 6268338.3 -$3,971,661.70 $10,240,000.002023.35 6270361.65 -$3,969,638.35 $10,240,000.002023.35 6272385 -$3,967,615.00 $10,240,000.002023.35 6274408.35 -$3,965,591.65 $10,240,000.002023.35 6276431.7 -$3,963,568.30 $10,240,000.002023.35 6278455.05 -$3,961,544.95 $10,240,000.002023.35 6280478.4 -$3,959,521.60 $10,240,000.002023.35 6282501.75 -$3,957,498.25 $10,240,000.002023.35 6284525.1 -$3,955,474.90 $10,240,000.002023.35 6286548.45 -$3,953,451.55 $10,240,000.002023.35 6288571.8 -$3,951,428.20 $10,240,000.002023.35 6290595.15 -$3,949,404.85 $10,240,000.002023.35 6292618.5 -$3,947,381.50 $10,240,000.002023.35 6294641.85 -$3,945,358.15 $10,240,000.002023.35 6296665.2 -$3,943,334.80 $10,240,000.002023.35 6298688.55 -$3,941,311.45 $10,240,000.002023.35 6300711.9 -$3,939,288.10 $10,240,000.002023.35 6302735.25 -$3,937,264.75 $10,240,000.002023.35 6304758.6 -$3,935,241.40 $10,240,000.002023.35 6306781.95 -$3,933,218.05 $10,240,000.002023.35 6308805.3 -$3,931,194.70 $10,240,000.002023.35 6310828.65 -$3,929,171.35 $10,240,000.002023.35 6312852 -$3,927,148.00 $10,240,000.002023.35 6314875.35 -$3,925,124.65 $10,240,000.002023.35 6316898.7 -$3,923,101.30 $10,240,000.002023.35 6318922.05 -$3,921,077.95 $10,240,000.002023.35 6320945.4 -$3,919,054.60 $10,240,000.002023.35 6322968.75 -$3,917,031.25 $10,240,000.002023.35 6324992.1 -$3,915,007.90 $10,240,000.002023.35 6327015.45 -$3,912,984.55 $10,240,000.002023.35 6329038.8 -$3,910,961.20 $10,240,000.00

Page 305: ejercicio 1.xlsx

2023.35 6331062.15 -$3,908,937.85 $10,240,000.002023.35 6333085.5 -$3,906,914.50 $10,240,000.002023.35 6335108.85 -$3,904,891.15 $10,240,000.002023.35 6337132.2 -$3,902,867.80 $10,240,000.002023.35 6339155.55 -$3,900,844.45 $10,240,000.002023.35 6341178.9 -$3,898,821.10 $10,240,000.002023.35 6343202.25 -$3,896,797.75 $10,240,000.002023.35 6345225.6 -$3,894,774.40 $10,240,000.002023.35 6347248.95 -$3,892,751.05 $10,240,000.002023.35 6349272.3 -$3,890,727.70 $10,240,000.002023.35 6351295.65 -$3,888,704.35 $10,240,000.002023.35 6353319 -$3,886,681.00 $10,240,000.002023.35 6355342.35 -$3,884,657.65 $10,240,000.002023.35 6357365.7 -$3,882,634.30 $10,240,000.002023.35 6359389.05 -$3,880,610.95 $10,240,000.002023.35 6361412.4 -$3,878,587.60 $10,240,000.002023.35 6363435.75 -$3,876,564.25 $10,240,000.002023.35 6365459.1 -$3,874,540.90 $10,240,000.002023.35 6367482.45 -$3,872,517.55 $10,240,000.002023.35 6369505.8 -$3,870,494.20 $10,240,000.002023.35 6371529.15 -$3,868,470.85 $10,240,000.002023.35 6373552.5 -$3,866,447.50 $10,240,000.002023.35 6375575.85 -$3,864,424.15 $10,240,000.002023.35 6377599.2 -$3,862,400.80 $10,240,000.002023.35 6379622.55 -$3,860,377.45 $10,240,000.002023.35 6381645.9 -$3,858,354.10 $10,240,000.002023.35 6383669.25 -$3,856,330.75 $10,240,000.002023.35 6385692.6 -$3,854,307.40 $10,240,000.002023.35 6387715.95 -$3,852,284.05 $10,240,000.002023.35 6389739.3 -$3,850,260.70 $10,240,000.002023.35 6391762.65 -$3,848,237.35 $10,240,000.002023.35 6393786 -$3,846,214.00 $10,240,000.002023.35 6395809.35 -$3,844,190.65 $10,240,000.002023.35 6397832.7 -$3,842,167.30 $10,240,000.002023.35 6399856.05 -$3,840,143.95 $10,240,000.002023.35 6401879.4 -$3,838,120.60 $10,240,000.002023.35 6403902.75 -$3,836,097.25 $10,240,000.002023.35 6405926.1 -$3,834,073.90 $10,240,000.002023.35 6407949.45 -$3,832,050.55 $10,240,000.002023.35 6409972.8 -$3,830,027.20 $10,240,000.002023.35 6411996.15 -$3,828,003.85 $10,240,000.002023.35 6414019.5 -$3,825,980.50 $10,240,000.002023.35 6416042.85 -$3,823,957.15 $10,240,000.002023.35 6418066.2 -$3,821,933.80 $10,240,000.002023.35 6420089.55 -$3,819,910.45 $10,240,000.00

Page 306: ejercicio 1.xlsx

2023.35 6422112.9 -$3,817,887.10 $10,240,000.002023.35 6424136.25 -$3,815,863.75 $10,240,000.002023.35 6426159.6 -$3,813,840.40 $10,240,000.002023.35 6428182.95 -$3,811,817.05 $10,240,000.002023.35 6430206.3 -$3,809,793.70 $10,240,000.002023.35 6432229.65 -$3,807,770.35 $10,240,000.002023.35 6434253 -$3,805,747.00 $10,240,000.002023.35 6436276.35 -$3,803,723.65 $10,240,000.002023.35 6438299.7 -$3,801,700.30 $10,240,000.002023.35 6440323.05 -$3,799,676.95 $10,240,000.002023.35 6442346.4 -$3,797,653.60 $10,240,000.002023.35 6444369.75 -$3,795,630.25 $10,240,000.002023.35 6446393.1 -$3,793,606.90 $10,240,000.002023.35 6448416.45 -$3,791,583.55 $10,240,000.002023.35 6450439.8 -$3,789,560.20 $10,240,000.002023.35 6452463.15 -$3,787,536.85 $10,240,000.002023.35 6454486.5 -$3,785,513.50 $10,240,000.002023.35 6456509.85 -$3,783,490.15 $10,240,000.002023.35 6458533.2 -$3,781,466.80 $10,240,000.002023.35 6460556.55 -$3,779,443.45 $10,240,000.002023.35 6462579.9 -$3,777,420.10 $10,240,000.002023.35 6464603.25 -$3,775,396.75 $10,240,000.002023.35 6466626.6 -$3,773,373.40 $10,240,000.002023.35 6468649.95 -$3,771,350.05 $10,240,000.002023.35 6470673.3 -$3,769,326.70 $10,240,000.002023.35 6472696.65 -$3,767,303.35 $10,240,000.002023.35 6474720 -$3,765,280.00 $10,240,000.002023.35 6476743.35 -$3,763,256.65 $10,240,000.002023.35 6478766.7 -$3,761,233.30 $10,240,000.002023.35 6480790.05 -$3,759,209.95 $10,240,000.002023.35 6482813.4 -$3,757,186.60 $10,240,000.002023.35 6484836.75 -$3,755,163.25 $10,240,000.002023.35 6486860.1 -$3,753,139.90 $10,240,000.002023.35 6488883.45 -$3,751,116.55 $10,240,000.002023.35 6490906.8 -$3,749,093.20 $10,240,000.002023.35 6492930.15 -$3,747,069.85 $10,240,000.002023.35 6494953.5 -$3,745,046.50 $10,240,000.002023.35 6496976.85 -$3,743,023.15 $10,240,000.002023.35 6499000.2 -$3,740,999.80 $10,240,000.002023.35 6501023.55 -$3,738,976.45 $10,240,000.002023.35 6503046.9 -$3,736,953.10 $10,240,000.002023.35 6505070.25 -$3,734,929.75 $10,240,000.002023.35 6507093.6 -$3,732,906.40 $10,240,000.002023.35 6509116.95 -$3,730,883.05 $10,240,000.002023.35 6511140.3 -$3,728,859.70 $10,240,000.00

Page 307: ejercicio 1.xlsx

2023.35 6513163.65 -$3,726,836.35 $10,240,000.002023.35 6515187 -$3,724,813.00 $10,240,000.002023.35 6517210.35 -$3,722,789.65 $10,240,000.002023.35 6519233.7 -$3,720,766.30 $10,240,000.002023.35 6521257.05 -$3,718,742.95 $10,240,000.002023.35 6523280.4 -$3,716,719.60 $10,240,000.002023.35 6525303.75 -$3,714,696.25 $10,240,000.002023.35 6527327.1 -$3,712,672.90 $10,240,000.002023.35 6529350.45 -$3,710,649.55 $10,240,000.002023.35 6531373.8 -$3,708,626.20 $10,240,000.002023.35 6533397.15 -$3,706,602.85 $10,240,000.002023.35 6535420.5 -$3,704,579.50 $10,240,000.002023.35 6537443.85 -$3,702,556.15 $10,240,000.002023.35 6539467.2 -$3,700,532.80 $10,240,000.002023.35 6541490.55 -$3,698,509.45 $10,240,000.002023.35 6543513.9 -$3,696,486.10 $10,240,000.002023.35 6545537.25 -$3,694,462.75 $10,240,000.002023.35 6547560.6 -$3,692,439.40 $10,240,000.002023.35 6549583.95 -$3,690,416.05 $10,240,000.002023.35 6551607.3 -$3,688,392.70 $10,240,000.002023.35 6553630.65 -$3,686,369.35 $10,240,000.002023.35 6555654 -$3,684,346.00 $10,240,000.002023.35 6557677.35 -$3,682,322.65 $10,240,000.002023.35 6559700.7 -$3,680,299.30 $10,240,000.002023.35 6561724.05 -$3,678,275.95 $10,240,000.002023.35 6563747.4 -$3,676,252.60 $10,240,000.002023.35 6565770.75 -$3,674,229.25 $10,240,000.002023.35 6567794.1 -$3,672,205.90 $10,240,000.002023.35 6569817.45 -$3,670,182.55 $10,240,000.002023.35 6571840.8 -$3,668,159.20 $10,240,000.002023.35 6573864.15 -$3,666,135.85 $10,240,000.002023.35 6575887.5 -$3,664,112.50 $10,240,000.002023.35 6577910.85 -$3,662,089.15 $10,240,000.002023.35 6579934.2 -$3,660,065.80 $10,240,000.002023.35 6581957.55 -$3,658,042.45 $10,240,000.002023.35 6583980.9 -$3,656,019.10 $10,240,000.002023.35 6586004.25 -$3,653,995.75 $10,240,000.002023.35 6588027.6 -$3,651,972.40 $10,240,000.002023.35 6590050.95 -$3,649,949.05 $10,240,000.002023.35 6592074.3 -$3,647,925.70 $10,240,000.002023.35 6594097.65 -$3,645,902.35 $10,240,000.002023.35 6596121 -$3,643,879.00 $10,240,000.002023.35 6598144.35 -$3,641,855.65 $10,240,000.002023.35 6600167.7 -$3,639,832.30 $10,240,000.002023.35 6602191.05 -$3,637,808.95 $10,240,000.00

Page 308: ejercicio 1.xlsx

2023.35 6604214.4 -$3,635,785.60 $10,240,000.002023.35 6606237.75 -$3,633,762.25 $10,240,000.002023.35 6608261.1 -$3,631,738.90 $10,240,000.002023.35 6610284.45 -$3,629,715.55 $10,240,000.002023.35 6612307.8 -$3,627,692.20 $10,240,000.002023.35 6614331.15 -$3,625,668.85 $10,240,000.002023.35 6616354.5 -$3,623,645.50 $10,240,000.002023.35 6618377.85 -$3,621,622.15 $10,240,000.002023.35 6620401.2 -$3,619,598.80 $10,240,000.002023.35 6622424.55 -$3,617,575.45 $10,240,000.002023.35 6624447.9 -$3,615,552.10 $10,240,000.002023.35 6626471.25 -$3,613,528.75 $10,240,000.002023.35 6628494.6 -$3,611,505.40 $10,240,000.002023.35 6630517.95 -$3,609,482.05 $10,240,000.002023.35 6632541.3 -$3,607,458.70 $10,240,000.002023.35 6634564.65 -$3,605,435.35 $10,240,000.002023.35 6636588 -$3,603,412.00 $10,240,000.002023.35 6638611.35 -$3,601,388.65 $10,240,000.002023.35 6640634.7 -$3,599,365.30 $10,240,000.002023.35 6642658.05 -$3,597,341.95 $10,240,000.002023.35 6644681.4 -$3,595,318.60 $10,240,000.002023.35 6646704.75 -$3,593,295.25 $10,240,000.002023.35 6648728.1 -$3,591,271.90 $10,240,000.002023.35 6650751.45 -$3,589,248.55 $10,240,000.002023.35 6652774.8 -$3,587,225.20 $10,240,000.002023.35 6654798.15 -$3,585,201.85 $10,240,000.002023.35 6656821.5 -$3,583,178.50 $10,240,000.002023.35 6658844.85 -$3,581,155.15 $10,240,000.002023.35 6660868.2 -$3,579,131.80 $10,240,000.002023.35 6662891.55 -$3,577,108.45 $10,240,000.002023.35 6664914.9 -$3,575,085.10 $10,240,000.002023.35 6666938.25 -$3,573,061.75 $10,240,000.002023.35 6668961.6 -$3,571,038.40 $10,240,000.002023.35 6670984.95 -$3,569,015.05 $10,240,000.002023.35 6673008.3 -$3,566,991.70 $10,240,000.002023.35 6675031.65 -$3,564,968.35 $10,240,000.002023.35 6677055 -$3,562,945.00 $10,240,000.002023.35 6679078.35 -$3,560,921.65 $10,240,000.002023.35 6681101.7 -$3,558,898.30 $10,240,000.002023.35 6683125.05 -$3,556,874.95 $10,240,000.002023.35 6685148.4 -$3,554,851.60 $10,240,000.002023.35 6687171.75 -$3,552,828.25 $10,240,000.002023.35 6689195.1 -$3,550,804.90 $10,240,000.002023.35 6691218.45 -$3,548,781.55 $10,240,000.002023.35 6693241.8 -$3,546,758.20 $10,240,000.00

Page 309: ejercicio 1.xlsx

2023.35 6695265.15 -$3,544,734.85 $10,240,000.002023.35 6697288.5 -$3,542,711.50 $10,240,000.002023.35 6699311.85 -$3,540,688.15 $10,240,000.002023.35 6701335.2 -$3,538,664.80 $10,240,000.002023.35 6703358.55 -$3,536,641.45 $10,240,000.002023.35 6705381.9 -$3,534,618.10 $10,240,000.002023.35 6707405.25 -$3,532,594.75 $10,240,000.002023.35 6709428.6 -$3,530,571.40 $10,240,000.002023.35 6711451.95 -$3,528,548.05 $10,240,000.002023.35 6713475.3 -$3,526,524.70 $10,240,000.002023.35 6715498.65 -$3,524,501.35 $10,240,000.002023.35 6717522 -$3,522,478.00 $10,240,000.002023.35 6719545.35 -$3,520,454.65 $10,240,000.002023.35 6721568.7 -$3,518,431.30 $10,240,000.002023.35 6723592.05 -$3,516,407.95 $10,240,000.002023.35 6725615.4 -$3,514,384.60 $10,240,000.002023.35 6727638.75 -$3,512,361.25 $10,240,000.002023.35 6729662.1 -$3,510,337.90 $10,240,000.002023.35 6731685.45 -$3,508,314.55 $10,240,000.002023.35 6733708.8 -$3,506,291.20 $10,240,000.002023.35 6735732.15 -$3,504,267.85 $10,240,000.002023.35 6737755.5 -$3,502,244.50 $10,240,000.002023.35 6739778.85 -$3,500,221.15 $10,240,000.002023.35 6741802.2 -$3,498,197.80 $10,240,000.002023.35 6743825.55 -$3,496,174.45 $10,240,000.002023.35 6745848.9 -$3,494,151.10 $10,240,000.002023.35 6747872.25 -$3,492,127.75 $10,240,000.002023.35 6749895.6 -$3,490,104.40 $10,240,000.002023.35 6751918.95 -$3,488,081.05 $10,240,000.002023.35 6753942.3 -$3,486,057.70 $10,240,000.002023.35 6755965.65 -$3,484,034.35 $10,240,000.002023.35 6757989 -$3,482,011.00 $10,240,000.002023.35 6760012.35 -$3,479,987.65 $10,240,000.002023.35 6762035.7 -$3,477,964.30 $10,240,000.002023.35 6764059.05 -$3,475,940.95 $10,240,000.002023.35 6766082.4 -$3,473,917.60 $10,240,000.002023.35 6768105.75 -$3,471,894.25 $10,240,000.002023.35 6770129.1 -$3,469,870.90 $10,240,000.002023.35 6772152.45 -$3,467,847.55 $10,240,000.002023.35 6774175.8 -$3,465,824.20 $10,240,000.002023.35 6776199.15 -$3,463,800.85 $10,240,000.002023.35 6778222.5 -$3,461,777.50 $10,240,000.002023.35 6780245.85 -$3,459,754.15 $10,240,000.002023.35 6782269.2 -$3,457,730.80 $10,240,000.002023.35 6784292.55 -$3,455,707.45 $10,240,000.00

Page 310: ejercicio 1.xlsx

2023.35 6786315.9 -$3,453,684.10 $10,240,000.002023.35 6788339.25 -$3,451,660.75 $10,240,000.002023.35 6790362.6 -$3,449,637.40 $10,240,000.002023.35 6792385.95 -$3,447,614.05 $10,240,000.002023.35 6794409.3 -$3,445,590.70 $10,240,000.002023.35 6796432.65 -$3,443,567.35 $10,240,000.002023.35 6798456 -$3,441,544.00 $10,240,000.002023.35 6800479.35 -$3,439,520.65 $10,240,000.002023.35 6802502.7 -$3,437,497.30 $10,240,000.002023.35 6804526.05 -$3,435,473.95 $10,240,000.002023.35 6806549.4 -$3,433,450.60 $10,240,000.002023.35 6808572.75 -$3,431,427.25 $10,240,000.002023.35 6810596.1 -$3,429,403.90 $10,240,000.002023.35 6812619.45 -$3,427,380.55 $10,240,000.002023.35 6814642.8 -$3,425,357.20 $10,240,000.002023.35 6816666.15 -$3,423,333.85 $10,240,000.002023.35 6818689.5 -$3,421,310.50 $10,240,000.002023.35 6820712.85 -$3,419,287.15 $10,240,000.002023.35 6822736.2 -$3,417,263.80 $10,240,000.002023.35 6824759.55 -$3,415,240.45 $10,240,000.002023.35 6826782.9 -$3,413,217.10 $10,240,000.002023.35 6828806.25 -$3,411,193.75 $10,240,000.002023.35 6830829.6 -$3,409,170.40 $10,240,000.002023.35 6832852.95 -$3,407,147.05 $10,240,000.002023.35 6834876.3 -$3,405,123.70 $10,240,000.002023.35 6836899.65 -$3,403,100.35 $10,240,000.002023.35 6838923 -$3,401,077.00 $10,240,000.002023.35 6840946.35 -$3,399,053.65 $10,240,000.002023.35 6842969.7 -$3,397,030.30 $10,240,000.002023.35 6844993.05 -$3,395,006.95 $10,240,000.002023.35 6847016.4 -$3,392,983.60 $10,240,000.002023.35 6849039.75 -$3,390,960.25 $10,240,000.002023.35 6851063.1 -$3,388,936.90 $10,240,000.002023.35 6853086.45 -$3,386,913.55 $10,240,000.002023.35 6855109.8 -$3,384,890.20 $10,240,000.002023.35 6857133.15 -$3,382,866.85 $10,240,000.002023.35 6859156.5 -$3,380,843.50 $10,240,000.002023.35 6861179.85 -$3,378,820.15 $10,240,000.002023.35 6863203.2 -$3,376,796.80 $10,240,000.002023.35 6865226.55 -$3,374,773.45 $10,240,000.002023.35 6867249.9 -$3,372,750.10 $10,240,000.002023.35 6869273.25 -$3,370,726.75 $10,240,000.002023.35 6871296.6 -$3,368,703.40 $10,240,000.002023.35 6873319.95 -$3,366,680.05 $10,240,000.002023.35 6875343.3 -$3,364,656.70 $10,240,000.00

Page 311: ejercicio 1.xlsx

2023.35 6877366.65 -$3,362,633.35 $10,240,000.002023.35 6879390 -$3,360,610.00 $10,240,000.002023.35 6881413.35 -$3,358,586.65 $10,240,000.002023.35 6883436.7 -$3,356,563.30 $10,240,000.002023.35 6885460.05 -$3,354,539.95 $10,240,000.002023.35 6887483.4 -$3,352,516.60 $10,240,000.002023.35 6889506.75 -$3,350,493.25 $10,240,000.002023.35 6891530.1 -$3,348,469.90 $10,240,000.002023.35 6893553.45 -$3,346,446.55 $10,240,000.002023.35 6895576.8 -$3,344,423.20 $10,240,000.002023.35 6897600.15 -$3,342,399.85 $10,240,000.002023.35 6899623.5 -$3,340,376.50 $10,240,000.002023.35 6901646.85 -$3,338,353.15 $10,240,000.002023.35 6903670.2 -$3,336,329.80 $10,240,000.002023.35 6905693.55 -$3,334,306.45 $10,240,000.002023.35 6907716.9 -$3,332,283.10 $10,240,000.002023.35 6909740.25 -$3,330,259.75 $10,240,000.002023.35 6911763.6 -$3,328,236.40 $10,240,000.002023.35 6913786.95 -$3,326,213.05 $10,240,000.002023.35 6915810.3 -$3,324,189.70 $10,240,000.002023.35 6917833.65 -$3,322,166.35 $10,240,000.002023.35 6919857 -$3,320,143.00 $10,240,000.002023.35 6921880.35 -$3,318,119.65 $10,240,000.002023.35 6923903.7 -$3,316,096.30 $10,240,000.002023.35 6925927.05 -$3,314,072.95 $10,240,000.002023.35 6927950.4 -$3,312,049.60 $10,240,000.002023.35 6929973.75 -$3,310,026.25 $10,240,000.002023.35 6931997.1 -$3,308,002.90 $10,240,000.002023.35 6934020.45 -$3,305,979.55 $10,240,000.002023.35 6936043.8 -$3,303,956.20 $10,240,000.002023.35 6938067.15 -$3,301,932.85 $10,240,000.002023.35 6940090.5 -$3,299,909.50 $10,240,000.002023.35 6942113.85 -$3,297,886.15 $10,240,000.002023.35 6944137.2 -$3,295,862.80 $10,240,000.002023.35 6946160.55 -$3,293,839.45 $10,240,000.002023.35 6948183.9 -$3,291,816.10 $10,240,000.002023.35 6950207.25 -$3,289,792.75 $10,240,000.002023.35 6952230.6 -$3,287,769.40 $10,240,000.002023.35 6954253.95 -$3,285,746.05 $10,240,000.002023.35 6956277.3 -$3,283,722.70 $10,240,000.002023.35 6958300.65 -$3,281,699.35 $10,240,000.002023.35 6960324 -$3,279,676.00 $10,240,000.002023.35 6962347.35 -$3,277,652.65 $10,240,000.002023.35 6964370.7 -$3,275,629.30 $10,240,000.002023.35 6966394.05 -$3,273,605.95 $10,240,000.00

Page 312: ejercicio 1.xlsx

2023.35 6968417.4 -$3,271,582.60 $10,240,000.002023.35 6970440.75 -$3,269,559.25 $10,240,000.002023.35 6972464.1 -$3,267,535.90 $10,240,000.002023.35 6974487.45 -$3,265,512.55 $10,240,000.002023.35 6976510.8 -$3,263,489.20 $10,240,000.002023.35 6978534.15 -$3,261,465.85 $10,240,000.002023.35 6980557.5 -$3,259,442.50 $10,240,000.002023.35 6982580.85 -$3,257,419.15 $10,240,000.002023.35 6984604.2 -$3,255,395.80 $10,240,000.002023.35 6986627.55 -$3,253,372.45 $10,240,000.002023.35 6988650.9 -$3,251,349.10 $10,240,000.002023.35 6990674.25 -$3,249,325.75 $10,240,000.002023.35 6992697.6 -$3,247,302.40 $10,240,000.002023.35 6994720.95 -$3,245,279.05 $10,240,000.002023.35 6996744.3 -$3,243,255.70 $10,240,000.002023.35 6998767.65 -$3,241,232.35 $10,240,000.002023.35 7000791 -$3,239,209.00 $10,240,000.002023.35 7002814.35 -$3,237,185.65 $10,240,000.002023.35 7004837.7 -$3,235,162.30 $10,240,000.002023.35 7006861.05 -$3,233,138.95 $10,240,000.002023.35 7008884.4 -$3,231,115.60 $10,240,000.002023.35 7010907.75 -$3,229,092.25 $10,240,000.002023.35 7012931.1 -$3,227,068.90 $10,240,000.002023.35 7014954.45 -$3,225,045.55 $10,240,000.002023.35 7016977.8 -$3,223,022.20 $10,240,000.002023.35 7019001.15 -$3,220,998.85 $10,240,000.002023.35 7021024.5 -$3,218,975.50 $10,240,000.002023.35 7023047.85 -$3,216,952.15 $10,240,000.002023.35 7025071.2 -$3,214,928.80 $10,240,000.002023.35 7027094.55 -$3,212,905.45 $10,240,000.002023.35 7029117.9 -$3,210,882.10 $10,240,000.002023.35 7031141.25 -$3,208,858.75 $10,240,000.002023.35 7033164.6 -$3,206,835.40 $10,240,000.002023.35 7035187.95 -$3,204,812.05 $10,240,000.002023.35 7037211.3 -$3,202,788.70 $10,240,000.002023.35 7039234.65 -$3,200,765.35 $10,240,000.002023.35 7041258 -$3,198,742.00 $10,240,000.002023.35 7043281.35 -$3,196,718.65 $10,240,000.002023.35 7045304.7 -$3,194,695.30 $10,240,000.002023.35 7047328.05 -$3,192,671.95 $10,240,000.002023.35 7049351.4 -$3,190,648.60 $10,240,000.002023.35 7051374.75 -$3,188,625.25 $10,240,000.002023.35 7053398.1 -$3,186,601.90 $10,240,000.002023.35 7055421.45 -$3,184,578.55 $10,240,000.002023.35 7057444.8 -$3,182,555.20 $10,240,000.00

Page 313: ejercicio 1.xlsx

2023.35 7059468.15 -$3,180,531.85 $10,240,000.002023.35 7061491.5 -$3,178,508.50 $10,240,000.002023.35 7063514.85 -$3,176,485.15 $10,240,000.002023.35 7065538.2 -$3,174,461.80 $10,240,000.002023.35 7067561.55 -$3,172,438.45 $10,240,000.002023.35 7069584.9 -$3,170,415.10 $10,240,000.002023.35 7071608.25 -$3,168,391.75 $10,240,000.002023.35 7073631.6 -$3,166,368.40 $10,240,000.002023.35 7075654.95 -$3,164,345.05 $10,240,000.002023.35 7077678.3 -$3,162,321.70 $10,240,000.002023.35 7079701.65 -$3,160,298.35 $10,240,000.002023.35 7081725 -$3,158,275.00 $10,240,000.002023.35 7083748.35 -$3,156,251.65 $10,240,000.002023.35 7085771.7 -$3,154,228.30 $10,240,000.002023.35 7087795.05 -$3,152,204.95 $10,240,000.002023.35 7089818.4 -$3,150,181.60 $10,240,000.002023.35 7091841.75 -$3,148,158.25 $10,240,000.002023.35 7093865.1 -$3,146,134.90 $10,240,000.002023.35 7095888.45 -$3,144,111.55 $10,240,000.002023.35 7097911.8 -$3,142,088.20 $10,240,000.002023.35 7099935.15 -$3,140,064.85 $10,240,000.002023.35 7101958.5 -$3,138,041.50 $10,240,000.002023.35 7103981.85 -$3,136,018.15 $10,240,000.002023.35 7106005.2 -$3,133,994.80 $10,240,000.002023.35 7108028.55 -$3,131,971.45 $10,240,000.002023.35 7110051.9 -$3,129,948.10 $10,240,000.002023.35 7112075.25 -$3,127,924.75 $10,240,000.002023.35 7114098.6 -$3,125,901.40 $10,240,000.002023.35 7116121.95 -$3,123,878.05 $10,240,000.002023.35 7118145.3 -$3,121,854.70 $10,240,000.002023.35 7120168.65 -$3,119,831.35 $10,240,000.002023.35 7122192 -$3,117,808.00 $10,240,000.002023.35 7124215.35 -$3,115,784.65 $10,240,000.002023.35 7126238.7 -$3,113,761.30 $10,240,000.002023.35 7128262.05 -$3,111,737.95 $10,240,000.002023.35 7130285.4 -$3,109,714.60 $10,240,000.002023.35 7132308.75 -$3,107,691.25 $10,240,000.002023.35 7134332.1 -$3,105,667.90 $10,240,000.002023.35 7136355.45 -$3,103,644.55 $10,240,000.002023.35 7138378.8 -$3,101,621.20 $10,240,000.002023.35 7140402.15 -$3,099,597.85 $10,240,000.002023.35 7142425.5 -$3,097,574.50 $10,240,000.002023.35 7144448.85 -$3,095,551.15 $10,240,000.002023.35 7146472.2 -$3,093,527.80 $10,240,000.002023.35 7148495.55 -$3,091,504.45 $10,240,000.00

Page 314: ejercicio 1.xlsx

2023.35 7150518.9 -$3,089,481.10 $10,240,000.002023.35 7152542.25 -$3,087,457.75 $10,240,000.002023.35 7154565.6 -$3,085,434.40 $10,240,000.002023.35 7156588.95 -$3,083,411.05 $10,240,000.002023.35 7158612.3 -$3,081,387.70 $10,240,000.002023.35 7160635.65 -$3,079,364.35 $10,240,000.002023.35 7162659 -$3,077,341.00 $10,240,000.002023.35 7164682.35 -$3,075,317.65 $10,240,000.002023.35 7166705.7 -$3,073,294.30 $10,240,000.002023.35 7168729.05 -$3,071,270.95 $10,240,000.002023.35 7170752.4 -$3,069,247.60 $10,240,000.002023.35 7172775.75 -$3,067,224.25 $10,240,000.002023.35 7174799.1 -$3,065,200.90 $10,240,000.002023.35 7176822.45 -$3,063,177.55 $10,240,000.002023.35 7178845.8 -$3,061,154.20 $10,240,000.002023.35 7180869.15 -$3,059,130.85 $10,240,000.002023.35 7182892.5 -$3,057,107.50 $10,240,000.002023.35 7184915.85 -$3,055,084.15 $10,240,000.002023.35 7186939.2 -$3,053,060.80 $10,240,000.002023.35 7188962.55 -$3,051,037.45 $10,240,000.002023.35 7190985.9 -$3,049,014.10 $10,240,000.002023.35 7193009.25 -$3,046,990.75 $10,240,000.002023.35 7195032.6 -$3,044,967.40 $10,240,000.002023.35 7197055.95 -$3,042,944.05 $10,240,000.002023.35 7199079.3 -$3,040,920.70 $10,240,000.002023.35 7201102.65 -$3,038,897.35 $10,240,000.002023.35 7203126 -$3,036,874.00 $10,240,000.002023.35 7205149.35 -$3,034,850.65 $10,240,000.002023.35 7207172.7 -$3,032,827.30 $10,240,000.002023.35 7209196.05 -$3,030,803.95 $10,240,000.002023.35 7211219.4 -$3,028,780.60 $10,240,000.002023.35 7213242.75 -$3,026,757.25 $10,240,000.002023.35 7215266.1 -$3,024,733.90 $10,240,000.002023.35 7217289.45 -$3,022,710.55 $10,240,000.002023.35 7219312.8 -$3,020,687.20 $10,240,000.002023.35 7221336.15 -$3,018,663.85 $10,240,000.002023.35 7223359.5 -$3,016,640.50 $10,240,000.002023.35 7225382.85 -$3,014,617.15 $10,240,000.002023.35 7227406.2 -$3,012,593.80 $10,240,000.002023.35 7229429.55 -$3,010,570.45 $10,240,000.002023.35 7231452.9 -$3,008,547.10 $10,240,000.002023.35 7233476.25 -$3,006,523.75 $10,240,000.002023.35 7235499.6 -$3,004,500.40 $10,240,000.002023.35 7237522.95 -$3,002,477.05 $10,240,000.002023.35 7239546.3 -$3,000,453.70 $10,240,000.00

Page 315: ejercicio 1.xlsx

2023.35 7241569.65 -$2,998,430.35 $10,240,000.002023.35 7243593 -$2,996,407.00 $10,240,000.002023.35 7245616.35 -$2,994,383.65 $10,240,000.002023.35 7247639.7 -$2,992,360.30 $10,240,000.002023.35 7249663.05 -$2,990,336.95 $10,240,000.002023.35 7251686.4 -$2,988,313.60 $10,240,000.002023.35 7253709.75 -$2,986,290.25 $10,240,000.002023.35 7255733.1 -$2,984,266.90 $10,240,000.002023.35 7257756.45 -$2,982,243.55 $10,240,000.002023.35 7259779.8 -$2,980,220.20 $10,240,000.002023.35 7261803.15 -$2,978,196.85 $10,240,000.002023.35 7263826.5 -$2,976,173.50 $10,240,000.002023.35 7265849.85 -$2,974,150.15 $10,240,000.002023.35 7267873.2 -$2,972,126.80 $10,240,000.002023.35 7269896.55 -$2,970,103.45 $10,240,000.002023.35 7271919.9 -$2,968,080.10 $10,240,000.002023.35 7273943.25 -$2,966,056.75 $10,240,000.002023.35 7275966.6 -$2,964,033.40 $10,240,000.002023.35 7277989.95 -$2,962,010.05 $10,240,000.002023.35 7280013.3 -$2,959,986.70 $10,240,000.002023.35 7282036.65 -$2,957,963.35 $10,240,000.002023.35 7284060 -$2,955,940.00 $10,240,000.002023.35 7286083.35 -$2,953,916.65 $10,240,000.002023.35 7288106.7 -$2,951,893.30 $10,240,000.002023.35 7290130.05 -$2,949,869.95 $10,240,000.002023.35 7292153.4 -$2,947,846.60 $10,240,000.002023.35 7294176.75 -$2,945,823.25 $10,240,000.002023.35 7296200.1 -$2,943,799.90 $10,240,000.002023.35 7298223.45 -$2,941,776.55 $10,240,000.002023.35 7300246.8 -$2,939,753.20 $10,240,000.002023.35 7302270.15 -$2,937,729.85 $10,240,000.002023.35 7304293.5 -$2,935,706.50 $10,240,000.002023.35 7306316.85 -$2,933,683.15 $10,240,000.002023.35 7308340.2 -$2,931,659.80 $10,240,000.002023.35 7310363.55 -$2,929,636.45 $10,240,000.002023.35 7312386.9 -$2,927,613.10 $10,240,000.002023.35 7314410.25 -$2,925,589.75 $10,240,000.002023.35 7316433.6 -$2,923,566.40 $10,240,000.002023.35 7318456.95 -$2,921,543.05 $10,240,000.002023.35 7320480.3 -$2,919,519.70 $10,240,000.002023.35 7322503.65 -$2,917,496.35 $10,240,000.002023.35 7324527 -$2,915,473.00 $10,240,000.002023.35 7326550.35 -$2,913,449.65 $10,240,000.002023.35 7328573.7 -$2,911,426.30 $10,240,000.002023.35 7330597.05 -$2,909,402.95 $10,240,000.00

Page 316: ejercicio 1.xlsx

2023.35 7332620.4 -$2,907,379.60 $10,240,000.002023.35 7334643.75 -$2,905,356.25 $10,240,000.002023.35 7336667.1 -$2,903,332.90 $10,240,000.002023.35 7338690.45 -$2,901,309.55 $10,240,000.002023.35 7340713.8 -$2,899,286.20 $10,240,000.002023.35 7342737.15 -$2,897,262.85 $10,240,000.002023.35 7344760.5 -$2,895,239.50 $10,240,000.002023.35 7346783.85 -$2,893,216.15 $10,240,000.002023.35 7348807.2 -$2,891,192.80 $10,240,000.002023.35 7350830.55 -$2,889,169.45 $10,240,000.002023.35 7352853.9 -$2,887,146.10 $10,240,000.002023.35 7354877.25 -$2,885,122.75 $10,240,000.002023.35 7356900.6 -$2,883,099.40 $10,240,000.002023.35 7358923.95 -$2,881,076.05 $10,240,000.002023.35 7360947.3 -$2,879,052.70 $10,240,000.002023.35 7362970.65 -$2,877,029.35 $10,240,000.002023.35 7364994 -$2,875,006.00 $10,240,000.002023.35 7367017.35 -$2,872,982.65 $10,240,000.002023.35 7369040.7 -$2,870,959.30 $10,240,000.002023.35 7371064.05 -$2,868,935.95 $10,240,000.002023.35 7373087.4 -$2,866,912.60 $10,240,000.002023.35 7375110.75 -$2,864,889.25 $10,240,000.002023.35 7377134.1 -$2,862,865.90 $10,240,000.002023.35 7379157.45 -$2,860,842.55 $10,240,000.002023.35 7381180.8 -$2,858,819.20 $10,240,000.002023.35 7383204.15 -$2,856,795.85 $10,240,000.002023.35 7385227.5 -$2,854,772.50 $10,240,000.002023.35 7387250.85 -$2,852,749.15 $10,240,000.002023.35 7389274.2 -$2,850,725.80 $10,240,000.002023.35 7391297.55 -$2,848,702.45 $10,240,000.002023.35 7393320.9 -$2,846,679.10 $10,240,000.002023.35 7395344.25 -$2,844,655.75 $10,240,000.002023.35 7397367.6 -$2,842,632.40 $10,240,000.002023.35 7399390.95 -$2,840,609.05 $10,240,000.002023.35 7401414.3 -$2,838,585.70 $10,240,000.002023.35 7403437.65 -$2,836,562.35 $10,240,000.002023.35 7405461 -$2,834,539.00 $10,240,000.002023.35 7407484.35 -$2,832,515.65 $10,240,000.002023.35 7409507.7 -$2,830,492.30 $10,240,000.002023.35 7411531.05 -$2,828,468.95 $10,240,000.002023.35 7413554.4 -$2,826,445.60 $10,240,000.002023.35 7415577.75 -$2,824,422.25 $10,240,000.002023.35 7417601.1 -$2,822,398.90 $10,240,000.002023.35 7419624.45 -$2,820,375.55 $10,240,000.002023.35 7421647.8 -$2,818,352.20 $10,240,000.00

Page 317: ejercicio 1.xlsx

2023.35 7423671.15 -$2,816,328.85 $10,240,000.002023.35 7425694.5 -$2,814,305.50 $10,240,000.002023.35 7427717.85 -$2,812,282.15 $10,240,000.002023.35 7429741.2 -$2,810,258.80 $10,240,000.002023.35 7431764.55 -$2,808,235.45 $10,240,000.002023.35 7433787.9 -$2,806,212.10 $10,240,000.002023.35 7435811.25 -$2,804,188.75 $10,240,000.002023.35 7437834.6 -$2,802,165.40 $10,240,000.002023.35 7439857.95 -$2,800,142.05 $10,240,000.002023.35 7441881.3 -$2,798,118.70 $10,240,000.002023.35 7443904.65 -$2,796,095.35 $10,240,000.002023.35 7445928 -$2,794,072.00 $10,240,000.002023.35 7447951.35 -$2,792,048.65 $10,240,000.002023.35 7449974.7 -$2,790,025.30 $10,240,000.002023.35 7451998.05 -$2,788,001.95 $10,240,000.002023.35 7454021.4 -$2,785,978.60 $10,240,000.002023.35 7456044.75 -$2,783,955.25 $10,240,000.002023.35 7458068.1 -$2,781,931.90 $10,240,000.002023.35 7460091.45 -$2,779,908.55 $10,240,000.002023.35 7462114.8 -$2,777,885.20 $10,240,000.002023.35 7464138.15 -$2,775,861.85 $10,240,000.002023.35 7466161.5 -$2,773,838.50 $10,240,000.002023.35 7468184.85 -$2,771,815.15 $10,240,000.002023.35 7470208.2 -$2,769,791.80 $10,240,000.002023.35 7472231.55 -$2,767,768.45 $10,240,000.002023.35 7474254.9 -$2,765,745.10 $10,240,000.002023.35 7476278.25 -$2,763,721.75 $10,240,000.002023.35 7478301.6 -$2,761,698.40 $10,240,000.002023.35 7480324.95 -$2,759,675.05 $10,240,000.002023.35 7482348.3 -$2,757,651.70 $10,240,000.002023.35 7484371.65 -$2,755,628.35 $10,240,000.002023.35 7486395 -$2,753,605.00 $10,240,000.002023.35 7488418.35 -$2,751,581.65 $10,240,000.002023.35 7490441.7 -$2,749,558.30 $10,240,000.002023.35 7492465.05 -$2,747,534.95 $10,240,000.002023.35 7494488.4 -$2,745,511.60 $10,240,000.002023.35 7496511.75 -$2,743,488.25 $10,240,000.002023.35 7498535.1 -$2,741,464.90 $10,240,000.002023.35 7500558.45 -$2,739,441.55 $10,240,000.002023.35 7502581.8 -$2,737,418.20 $10,240,000.002023.35 7504605.15 -$2,735,394.85 $10,240,000.002023.35 7506628.5 -$2,733,371.50 $10,240,000.002023.35 7508651.85 -$2,731,348.15 $10,240,000.002023.35 7510675.2 -$2,729,324.80 $10,240,000.002023.35 7512698.55 -$2,727,301.45 $10,240,000.00

Page 318: ejercicio 1.xlsx

2023.35 7514721.9 -$2,725,278.10 $10,240,000.002023.35 7516745.25 -$2,723,254.75 $10,240,000.002023.35 7518768.6 -$2,721,231.40 $10,240,000.002023.35 7520791.95 -$2,719,208.05 $10,240,000.002023.35 7522815.3 -$2,717,184.70 $10,240,000.002023.35 7524838.65 -$2,715,161.35 $10,240,000.002023.35 7526862 -$2,713,138.00 $10,240,000.002023.35 7528885.35 -$2,711,114.65 $10,240,000.002023.35 7530908.7 -$2,709,091.30 $10,240,000.002023.35 7532932.05 -$2,707,067.95 $10,240,000.002023.35 7534955.4 -$2,705,044.60 $10,240,000.002023.35 7536978.75 -$2,703,021.25 $10,240,000.002023.35 7539002.1 -$2,700,997.90 $10,240,000.002023.35 7541025.45 -$2,698,974.55 $10,240,000.002023.35 7543048.8 -$2,696,951.20 $10,240,000.002023.35 7545072.15 -$2,694,927.85 $10,240,000.002023.35 7547095.5 -$2,692,904.50 $10,240,000.002023.35 7549118.85 -$2,690,881.15 $10,240,000.002023.35 7551142.2 -$2,688,857.80 $10,240,000.002023.35 7553165.55 -$2,686,834.45 $10,240,000.002023.35 7555188.9 -$2,684,811.10 $10,240,000.002023.35 7557212.25 -$2,682,787.75 $10,240,000.002023.35 7559235.6 -$2,680,764.40 $10,240,000.002023.35 7561258.95 -$2,678,741.05 $10,240,000.002023.35 7563282.3 -$2,676,717.70 $10,240,000.002023.35 7565305.65 -$2,674,694.35 $10,240,000.002023.35 7567329 -$2,672,671.00 $10,240,000.002023.35 7569352.35 -$2,670,647.65 $10,240,000.002023.35 7571375.7 -$2,668,624.30 $10,240,000.002023.35 7573399.05 -$2,666,600.95 $10,240,000.002023.35 7575422.4 -$2,664,577.60 $10,240,000.002023.35 7577445.75 -$2,662,554.25 $10,240,000.002023.35 7579469.1 -$2,660,530.90 $10,240,000.002023.35 7581492.45 -$2,658,507.55 $10,240,000.002023.35 7583515.8 -$2,656,484.20 $10,240,000.002023.35 7585539.15 -$2,654,460.85 $10,240,000.002023.35 7587562.5 -$2,652,437.50 $10,240,000.002023.35 7589585.85 -$2,650,414.15 $10,240,000.002023.35 7591609.2 -$2,648,390.80 $10,240,000.002023.35 7593632.55 -$2,646,367.45 $10,240,000.002023.35 7595655.9 -$2,644,344.10 $10,240,000.002023.35 7597679.25 -$2,642,320.75 $10,240,000.002023.35 7599702.6 -$2,640,297.40 $10,240,000.002023.35 7601725.95 -$2,638,274.05 $10,240,000.002023.35 7603749.3 -$2,636,250.70 $10,240,000.00

Page 319: ejercicio 1.xlsx

2023.35 7605772.65 -$2,634,227.35 $10,240,000.002023.35 7607796 -$2,632,204.00 $10,240,000.002023.35 7609819.35 -$2,630,180.65 $10,240,000.002023.35 7611842.7 -$2,628,157.30 $10,240,000.002023.35 7613866.05 -$2,626,133.95 $10,240,000.002023.35 7615889.4 -$2,624,110.60 $10,240,000.002023.35 7617912.75 -$2,622,087.25 $10,240,000.002023.35 7619936.1 -$2,620,063.90 $10,240,000.002023.35 7621959.45 -$2,618,040.55 $10,240,000.002023.35 7623982.8 -$2,616,017.20 $10,240,000.002023.35 7626006.15 -$2,613,993.85 $10,240,000.002023.35 7628029.5 -$2,611,970.50 $10,240,000.002023.35 7630052.85 -$2,609,947.15 $10,240,000.002023.35 7632076.2 -$2,607,923.80 $10,240,000.002023.35 7634099.55 -$2,605,900.45 $10,240,000.002023.35 7636122.9 -$2,603,877.10 $10,240,000.002023.35 7638146.25 -$2,601,853.75 $10,240,000.002023.35 7640169.6 -$2,599,830.40 $10,240,000.002023.35 7642192.95 -$2,597,807.05 $10,240,000.002023.35 7644216.3 -$2,595,783.70 $10,240,000.002023.35 7646239.65 -$2,593,760.35 $10,240,000.002023.35 7648263 -$2,591,737.00 $10,240,000.002023.35 7650286.35 -$2,589,713.65 $10,240,000.002023.35 7652309.7 -$2,587,690.30 $10,240,000.002023.35 7654333.05 -$2,585,666.95 $10,240,000.002023.35 7656356.4 -$2,583,643.60 $10,240,000.002023.35 7658379.75 -$2,581,620.25 $10,240,000.002023.35 7660403.1 -$2,579,596.90 $10,240,000.002023.35 7662426.45 -$2,577,573.55 $10,240,000.002023.35 7664449.8 -$2,575,550.20 $10,240,000.002023.35 7666473.15 -$2,573,526.85 $10,240,000.002023.35 7668496.5 -$2,571,503.50 $10,240,000.002023.35 7670519.85 -$2,569,480.15 $10,240,000.002023.35 7672543.2 -$2,567,456.80 $10,240,000.002023.35 7674566.55 -$2,565,433.45 $10,240,000.002023.35 7676589.9 -$2,563,410.10 $10,240,000.002023.35 7678613.25 -$2,561,386.75 $10,240,000.002023.35 7680636.6 -$2,559,363.40 $10,240,000.002023.35 7682659.95 -$2,557,340.05 $10,240,000.002023.35 7684683.3 -$2,555,316.70 $10,240,000.002023.35 7686706.65 -$2,553,293.35 $10,240,000.002023.35 7688730 -$2,551,270.00 $10,240,000.002023.35 7690753.35 -$2,549,246.65 $10,240,000.002023.35 7692776.7 -$2,547,223.30 $10,240,000.002023.35 7694800.05 -$2,545,199.95 $10,240,000.00

Page 320: ejercicio 1.xlsx

2023.35 7696823.4 -$2,543,176.60 $10,240,000.002023.35 7698846.75 -$2,541,153.25 $10,240,000.002023.35 7700870.1 -$2,539,129.90 $10,240,000.002023.35 7702893.45 -$2,537,106.55 $10,240,000.002023.35 7704916.8 -$2,535,083.20 $10,240,000.002023.35 7706940.15 -$2,533,059.85 $10,240,000.002023.35 7708963.5 -$2,531,036.50 $10,240,000.002023.35 7710986.85 -$2,529,013.15 $10,240,000.002023.35 7713010.2 -$2,526,989.80 $10,240,000.002023.35 7715033.55 -$2,524,966.45 $10,240,000.002023.35 7717056.9 -$2,522,943.10 $10,240,000.002023.35 7719080.25 -$2,520,919.75 $10,240,000.002023.35 7721103.6 -$2,518,896.40 $10,240,000.002023.35 7723126.95 -$2,516,873.05 $10,240,000.002023.35 7725150.3 -$2,514,849.70 $10,240,000.002023.35 7727173.65 -$2,512,826.35 $10,240,000.002023.35 7729197 -$2,510,803.00 $10,240,000.002023.35 7731220.35 -$2,508,779.65 $10,240,000.002023.35 7733243.7 -$2,506,756.30 $10,240,000.002023.35 7735267.05 -$2,504,732.95 $10,240,000.002023.35 7737290.4 -$2,502,709.60 $10,240,000.002023.35 7739313.75 -$2,500,686.25 $10,240,000.002023.35 7741337.1 -$2,498,662.90 $10,240,000.002023.35 7743360.45 -$2,496,639.55 $10,240,000.002023.35 7745383.8 -$2,494,616.20 $10,240,000.002023.35 7747407.15 -$2,492,592.85 $10,240,000.002023.35 7749430.5 -$2,490,569.50 $10,240,000.002023.35 7751453.85 -$2,488,546.15 $10,240,000.002023.35 7753477.2 -$2,486,522.80 $10,240,000.002023.35 7755500.55 -$2,484,499.45 $10,240,000.002023.35 7757523.9 -$2,482,476.10 $10,240,000.002023.35 7759547.25 -$2,480,452.75 $10,240,000.002023.35 7761570.6 -$2,478,429.40 $10,240,000.002023.35 7763593.95 -$2,476,406.05 $10,240,000.002023.35 7765617.3 -$2,474,382.70 $10,240,000.002023.35 7767640.65 -$2,472,359.35 $10,240,000.002023.35 7769664 -$2,470,336.00 $10,240,000.002023.35 7771687.35 -$2,468,312.65 $10,240,000.002023.35 7773710.7 -$2,466,289.30 $10,240,000.002023.35 7775734.05 -$2,464,265.95 $10,240,000.002023.35 7777757.4 -$2,462,242.60 $10,240,000.002023.35 7779780.75 -$2,460,219.25 $10,240,000.002023.35 7781804.1 -$2,458,195.90 $10,240,000.002023.35 7783827.45 -$2,456,172.55 $10,240,000.002023.35 7785850.8 -$2,454,149.20 $10,240,000.00

Page 321: ejercicio 1.xlsx

2023.35 7787874.15 -$2,452,125.85 $10,240,000.002023.35 7789897.5 -$2,450,102.50 $10,240,000.002023.35 7791920.85 -$2,448,079.15 $10,240,000.002023.35 7793944.2 -$2,446,055.80 $10,240,000.002023.35 7795967.55 -$2,444,032.45 $10,240,000.002023.35 7797990.9 -$2,442,009.10 $10,240,000.002023.35 7800014.25 -$2,439,985.75 $10,240,000.002023.35 7802037.6 -$2,437,962.40 $10,240,000.002023.35 7804060.95 -$2,435,939.05 $10,240,000.002023.35 7806084.3 -$2,433,915.70 $10,240,000.002023.35 7808107.65 -$2,431,892.35 $10,240,000.002023.35 7810131 -$2,429,869.00 $10,240,000.002023.35 7812154.35 -$2,427,845.65 $10,240,000.002023.35 7814177.7 -$2,425,822.30 $10,240,000.002023.35 7816201.05 -$2,423,798.95 $10,240,000.002023.35 7818224.4 -$2,421,775.60 $10,240,000.002023.35 7820247.75 -$2,419,752.25 $10,240,000.002023.35 7822271.1 -$2,417,728.90 $10,240,000.002023.35 7824294.45 -$2,415,705.55 $10,240,000.002023.35 7826317.8 -$2,413,682.20 $10,240,000.002023.35 7828341.15 -$2,411,658.85 $10,240,000.002023.35 7830364.5 -$2,409,635.50 $10,240,000.002023.35 7832387.85 -$2,407,612.15 $10,240,000.002023.35 7834411.2 -$2,405,588.80 $10,240,000.002023.35 7836434.55 -$2,403,565.45 $10,240,000.002023.35 7838457.9 -$2,401,542.10 $10,240,000.002023.35 7840481.25 -$2,399,518.75 $10,240,000.002023.35 7842504.6 -$2,397,495.40 $10,240,000.002023.35 7844527.95 -$2,395,472.05 $10,240,000.002023.35 7846551.3 -$2,393,448.70 $10,240,000.002023.35 7848574.65 -$2,391,425.35 $10,240,000.002023.35 7850598 -$2,389,402.00 $10,240,000.002023.35 7852621.35 -$2,387,378.65 $10,240,000.002023.35 7854644.7 -$2,385,355.30 $10,240,000.002023.35 7856668.05 -$2,383,331.95 $10,240,000.002023.35 7858691.4 -$2,381,308.60 $10,240,000.002023.35 7860714.75 -$2,379,285.25 $10,240,000.002023.35 7862738.1 -$2,377,261.90 $10,240,000.002023.35 7864761.45 -$2,375,238.55 $10,240,000.002023.35 7866784.8 -$2,373,215.20 $10,240,000.002023.35 7868808.15 -$2,371,191.85 $10,240,000.002023.35 7870831.5 -$2,369,168.50 $10,240,000.002023.35 7872854.85 -$2,367,145.15 $10,240,000.002023.35 7874878.2 -$2,365,121.80 $10,240,000.002023.35 7876901.55 -$2,363,098.45 $10,240,000.00

Page 322: ejercicio 1.xlsx

2023.35 7878924.9 -$2,361,075.10 $10,240,000.002023.35 7880948.25 -$2,359,051.75 $10,240,000.002023.35 7882971.6 -$2,357,028.40 $10,240,000.002023.35 7884994.95 -$2,355,005.05 $10,240,000.002023.35 7887018.3 -$2,352,981.70 $10,240,000.002023.35 7889041.65 -$2,350,958.35 $10,240,000.002023.35 7891065 -$2,348,935.00 $10,240,000.002023.35 7893088.35 -$2,346,911.65 $10,240,000.002023.35 7895111.7 -$2,344,888.30 $10,240,000.002023.35 7897135.05 -$2,342,864.95 $10,240,000.002023.35 7899158.4 -$2,340,841.60 $10,240,000.002023.35 7901181.75 -$2,338,818.25 $10,240,000.002023.35 7903205.1 -$2,336,794.90 $10,240,000.002023.35 7905228.45 -$2,334,771.55 $10,240,000.002023.35 7907251.8 -$2,332,748.20 $10,240,000.002023.35 7909275.15 -$2,330,724.85 $10,240,000.002023.35 7911298.5 -$2,328,701.50 $10,240,000.002023.35 7913321.85 -$2,326,678.15 $10,240,000.002023.35 7915345.2 -$2,324,654.80 $10,240,000.002023.35 7917368.55 -$2,322,631.45 $10,240,000.002023.35 7919391.9 -$2,320,608.10 $10,240,000.002023.35 7921415.25 -$2,318,584.75 $10,240,000.002023.35 7923438.6 -$2,316,561.40 $10,240,000.002023.35 7925461.95 -$2,314,538.05 $10,240,000.002023.35 7927485.3 -$2,312,514.70 $10,240,000.002023.35 7929508.65 -$2,310,491.35 $10,240,000.002023.35 7931532 -$2,308,468.00 $10,240,000.002023.35 7933555.35 -$2,306,444.65 $10,240,000.002023.35 7935578.7 -$2,304,421.30 $10,240,000.002023.35 7937602.05 -$2,302,397.95 $10,240,000.002023.35 7939625.4 -$2,300,374.60 $10,240,000.002023.35 7941648.75 -$2,298,351.25 $10,240,000.002023.35 7943672.1 -$2,296,327.90 $10,240,000.002023.35 7945695.45 -$2,294,304.55 $10,240,000.002023.35 7947718.8 -$2,292,281.20 $10,240,000.002023.35 7949742.15 -$2,290,257.85 $10,240,000.002023.35 7951765.5 -$2,288,234.50 $10,240,000.002023.35 7953788.85 -$2,286,211.15 $10,240,000.002023.35 7955812.2 -$2,284,187.80 $10,240,000.002023.35 7957835.55 -$2,282,164.45 $10,240,000.002023.35 7959858.9 -$2,280,141.10 $10,240,000.002023.35 7961882.25 -$2,278,117.75 $10,240,000.002023.35 7963905.6 -$2,276,094.40 $10,240,000.002023.35 7965928.95 -$2,274,071.05 $10,240,000.002023.35 7967952.3 -$2,272,047.70 $10,240,000.00

Page 323: ejercicio 1.xlsx

2023.35 7969975.65 -$2,270,024.35 $10,240,000.002023.35 7971999 -$2,268,001.00 $10,240,000.002023.35 7974022.35 -$2,265,977.65 $10,240,000.002023.35 7976045.7 -$2,263,954.30 $10,240,000.002023.35 7978069.05 -$2,261,930.95 $10,240,000.002023.35 7980092.4 -$2,259,907.60 $10,240,000.002023.35 7982115.75 -$2,257,884.25 $10,240,000.002023.35 7984139.1 -$2,255,860.90 $10,240,000.002023.35 7986162.45 -$2,253,837.55 $10,240,000.002023.35 7988185.8 -$2,251,814.20 $10,240,000.002023.35 7990209.15 -$2,249,790.85 $10,240,000.002023.35 7992232.5 -$2,247,767.50 $10,240,000.002023.35 7994255.85 -$2,245,744.15 $10,240,000.002023.35 7996279.2 -$2,243,720.80 $10,240,000.002023.35 7998302.55 -$2,241,697.45 $10,240,000.002023.35 8000325.9 -$2,239,674.10 $10,240,000.002023.35 8002349.25 -$2,237,650.75 $10,240,000.002023.35 8004372.6 -$2,235,627.40 $10,240,000.002023.35 8006395.95 -$2,233,604.05 $10,240,000.002023.35 8008419.3 -$2,231,580.70 $10,240,000.002023.35 8010442.65 -$2,229,557.35 $10,240,000.002023.35 8012466 -$2,227,534.00 $10,240,000.002023.35 8014489.35 -$2,225,510.65 $10,240,000.002023.35 8016512.7 -$2,223,487.30 $10,240,000.002023.35 8018536.05 -$2,221,463.95 $10,240,000.002023.35 8020559.4 -$2,219,440.60 $10,240,000.002023.35 8022582.75 -$2,217,417.25 $10,240,000.002023.35 8024606.1 -$2,215,393.90 $10,240,000.002023.35 8026629.45 -$2,213,370.55 $10,240,000.002023.35 8028652.8 -$2,211,347.20 $10,240,000.002023.35 8030676.15 -$2,209,323.85 $10,240,000.002023.35 8032699.5 -$2,207,300.50 $10,240,000.002023.35 8034722.85 -$2,205,277.15 $10,240,000.002023.35 8036746.2 -$2,203,253.80 $10,240,000.002023.35 8038769.55 -$2,201,230.45 $10,240,000.002023.35 8040792.9 -$2,199,207.10 $10,240,000.002023.35 8042816.25 -$2,197,183.75 $10,240,000.002023.35 8044839.6 -$2,195,160.40 $10,240,000.002023.35 8046862.95 -$2,193,137.05 $10,240,000.002023.35 8048886.3 -$2,191,113.70 $10,240,000.002023.35 8050909.65 -$2,189,090.35 $10,240,000.002023.35 8052933 -$2,187,067.00 $10,240,000.002023.35 8054956.35 -$2,185,043.65 $10,240,000.002023.35 8056979.7 -$2,183,020.30 $10,240,000.002023.35 8059003.05 -$2,180,996.95 $10,240,000.00

Page 324: ejercicio 1.xlsx

2023.35 8061026.4 -$2,178,973.60 $10,240,000.002023.35 8063049.75 -$2,176,950.25 $10,240,000.002023.35 8065073.1 -$2,174,926.90 $10,240,000.002023.35 8067096.45 -$2,172,903.55 $10,240,000.002023.35 8069119.8 -$2,170,880.20 $10,240,000.002023.35 8071143.15 -$2,168,856.85 $10,240,000.002023.35 8073166.5 -$2,166,833.50 $10,240,000.002023.35 8075189.85 -$2,164,810.15 $10,240,000.002023.35 8077213.2 -$2,162,786.80 $10,240,000.002023.35 8079236.55 -$2,160,763.45 $10,240,000.002023.35 8081259.9 -$2,158,740.10 $10,240,000.002023.35 8083283.25 -$2,156,716.75 $10,240,000.002023.35 8085306.6 -$2,154,693.40 $10,240,000.002023.35 8087329.95 -$2,152,670.05 $10,240,000.002023.35 8089353.3 -$2,150,646.70 $10,240,000.002023.35 8091376.65 -$2,148,623.35 $10,240,000.002023.35 8093400 -$2,146,600.00 $10,240,000.002023.35 8095423.35 -$2,144,576.65 $10,240,000.002023.35 8097446.7 -$2,142,553.30 $10,240,000.002023.35 8099470.05 -$2,140,529.95 $10,240,000.002023.35 8101493.4 -$2,138,506.60 $10,240,000.002023.35 8103516.75 -$2,136,483.25 $10,240,000.002023.35 8105540.1 -$2,134,459.90 $10,240,000.002023.35 8107563.45 -$2,132,436.55 $10,240,000.002023.35 8109586.8 -$2,130,413.20 $10,240,000.002023.35 8111610.15 -$2,128,389.85 $10,240,000.002023.35 8113633.5 -$2,126,366.50 $10,240,000.002023.35 8115656.85 -$2,124,343.15 $10,240,000.002023.35 8117680.2 -$2,122,319.80 $10,240,000.002023.35 8119703.55 -$2,120,296.45 $10,240,000.002023.35 8121726.9 -$2,118,273.10 $10,240,000.002023.35 8123750.25 -$2,116,249.75 $10,240,000.002023.35 8125773.6 -$2,114,226.40 $10,240,000.002023.35 8127796.95 -$2,112,203.05 $10,240,000.002023.35 8129820.3 -$2,110,179.70 $10,240,000.002023.35 8131843.65 -$2,108,156.35 $10,240,000.002023.35 8133867 -$2,106,133.00 $10,240,000.002023.35 8135890.35 -$2,104,109.65 $10,240,000.002023.35 8137913.7 -$2,102,086.30 $10,240,000.002023.35 8139937.05 -$2,100,062.95 $10,240,000.002023.35 8141960.4 -$2,098,039.60 $10,240,000.002023.35 8143983.75 -$2,096,016.25 $10,240,000.002023.35 8146007.1 -$2,093,992.90 $10,240,000.002023.35 8148030.45 -$2,091,969.55 $10,240,000.002023.35 8150053.8 -$2,089,946.20 $10,240,000.00

Page 325: ejercicio 1.xlsx

2023.35 8152077.15 -$2,087,922.85 $10,240,000.002023.35 8154100.5 -$2,085,899.50 $10,240,000.002023.35 8156123.85 -$2,083,876.15 $10,240,000.002023.35 8158147.2 -$2,081,852.80 $10,240,000.002023.35 8160170.55 -$2,079,829.45 $10,240,000.002023.35 8162193.9 -$2,077,806.10 $10,240,000.002023.35 8164217.25 -$2,075,782.75 $10,240,000.002023.35 8166240.6 -$2,073,759.40 $10,240,000.002023.35 8168263.95 -$2,071,736.05 $10,240,000.002023.35 8170287.3 -$2,069,712.70 $10,240,000.002023.35 8172310.65 -$2,067,689.35 $10,240,000.002023.35 8174334 -$2,065,666.00 $10,240,000.002023.35 8176357.35 -$2,063,642.65 $10,240,000.002023.35 8178380.7 -$2,061,619.30 $10,240,000.002023.35 8180404.05 -$2,059,595.95 $10,240,000.002023.35 8182427.4 -$2,057,572.60 $10,240,000.002023.35 8184450.75 -$2,055,549.25 $10,240,000.002023.35 8186474.1 -$2,053,525.90 $10,240,000.002023.35 8188497.45 -$2,051,502.55 $10,240,000.002023.35 8190520.8 -$2,049,479.20 $10,240,000.002023.35 8192544.15 -$2,047,455.85 $10,240,000.002023.35 8194567.5 -$2,045,432.50 $10,240,000.002023.35 8196590.85 -$2,043,409.15 $10,240,000.002023.35 8198614.2 -$2,041,385.80 $10,240,000.002023.35 8200637.55 -$2,039,362.45 $10,240,000.002023.35 8202660.9 -$2,037,339.10 $10,240,000.002023.35 8204684.25 -$2,035,315.75 $10,240,000.002023.35 8206707.6 -$2,033,292.40 $10,240,000.002023.35 8208730.95 -$2,031,269.05 $10,240,000.002023.35 8210754.3 -$2,029,245.70 $10,240,000.002023.35 8212777.65 -$2,027,222.35 $10,240,000.002023.35 8214801 -$2,025,199.00 $10,240,000.002023.35 8216824.35 -$2,023,175.65 $10,240,000.002023.35 8218847.7 -$2,021,152.30 $10,240,000.002023.35 8220871.05 -$2,019,128.95 $10,240,000.002023.35 8222894.4 -$2,017,105.60 $10,240,000.002023.35 8224917.75 -$2,015,082.25 $10,240,000.002023.35 8226941.1 -$2,013,058.90 $10,240,000.002023.35 8228964.45 -$2,011,035.55 $10,240,000.002023.35 8230987.8 -$2,009,012.20 $10,240,000.002023.35 8233011.15 -$2,006,988.85 $10,240,000.002023.35 8235034.5 -$2,004,965.50 $10,240,000.002023.35 8237057.85 -$2,002,942.15 $10,240,000.002023.35 8239081.2 -$2,000,918.80 $10,240,000.002023.35 8241104.55 -$1,998,895.45 $10,240,000.00

Page 326: ejercicio 1.xlsx

2023.35 8243127.9 -$1,996,872.10 $10,240,000.002023.35 8245151.25 -$1,994,848.75 $10,240,000.002023.35 8247174.6 -$1,992,825.40 $10,240,000.002023.35 8249197.95 -$1,990,802.05 $10,240,000.002023.35 8251221.3 -$1,988,778.70 $10,240,000.002023.35 8253244.65 -$1,986,755.35 $10,240,000.002023.35 8255268 -$1,984,732.00 $10,240,000.002023.35 8257291.35 -$1,982,708.65 $10,240,000.002023.35 8259314.7 -$1,980,685.30 $10,240,000.002023.35 8261338.05 -$1,978,661.95 $10,240,000.002023.35 8263361.4 -$1,976,638.60 $10,240,000.002023.35 8265384.75 -$1,974,615.25 $10,240,000.002023.35 8267408.1 -$1,972,591.90 $10,240,000.002023.35 8269431.45 -$1,970,568.55 $10,240,000.002023.35 8271454.8 -$1,968,545.20 $10,240,000.002023.35 8273478.15 -$1,966,521.85 $10,240,000.002023.35 8275501.5 -$1,964,498.50 $10,240,000.002023.35 8277524.85 -$1,962,475.15 $10,240,000.002023.35 8279548.2 -$1,960,451.80 $10,240,000.002023.35 8281571.55 -$1,958,428.45 $10,240,000.002023.35 8283594.9 -$1,956,405.10 $10,240,000.002023.35 8285618.25 -$1,954,381.75 $10,240,000.002023.35 8287641.6 -$1,952,358.40 $10,240,000.002023.35 8289664.95 -$1,950,335.05 $10,240,000.002023.35 8291688.3 -$1,948,311.70 $10,240,000.002023.35 8293711.65 -$1,946,288.35 $10,240,000.002023.35 8295735 -$1,944,265.00 $10,240,000.002023.35 8297758.35 -$1,942,241.65 $10,240,000.002023.35 8299781.7 -$1,940,218.30 $10,240,000.002023.35 8301805.05 -$1,938,194.95 $10,240,000.002023.35 8303828.4 -$1,936,171.60 $10,240,000.002023.35 8305851.75 -$1,934,148.25 $10,240,000.002023.35 8307875.1 -$1,932,124.90 $10,240,000.002023.35 8309898.45 -$1,930,101.55 $10,240,000.002023.35 8311921.8 -$1,928,078.20 $10,240,000.002023.35 8313945.15 -$1,926,054.85 $10,240,000.002023.35 8315968.5 -$1,924,031.50 $10,240,000.002023.35 8317991.85 -$1,922,008.15 $10,240,000.002023.35 8320015.2 -$1,919,984.80 $10,240,000.002023.35 8322038.55 -$1,917,961.45 $10,240,000.002023.35 8324061.9 -$1,915,938.10 $10,240,000.002023.35 8326085.25 -$1,913,914.75 $10,240,000.002023.35 8328108.6 -$1,911,891.40 $10,240,000.002023.35 8330131.95 -$1,909,868.05 $10,240,000.002023.35 8332155.3 -$1,907,844.70 $10,240,000.00

Page 327: ejercicio 1.xlsx

2023.35 8334178.65 -$1,905,821.35 $10,240,000.002023.35 8336202 -$1,903,798.00 $10,240,000.002023.35 8338225.35 -$1,901,774.65 $10,240,000.002023.35 8340248.7 -$1,899,751.30 $10,240,000.002023.35 8342272.05 -$1,897,727.95 $10,240,000.002023.35 8344295.4 -$1,895,704.60 $10,240,000.002023.35 8346318.75 -$1,893,681.25 $10,240,000.002023.35 8348342.1 -$1,891,657.90 $10,240,000.002023.35 8350365.45 -$1,889,634.55 $10,240,000.002023.35 8352388.8 -$1,887,611.20 $10,240,000.002023.35 8354412.15 -$1,885,587.85 $10,240,000.002023.35 8356435.5 -$1,883,564.50 $10,240,000.002023.35 8358458.85 -$1,881,541.15 $10,240,000.002023.35 8360482.2 -$1,879,517.80 $10,240,000.002023.35 8362505.55 -$1,877,494.45 $10,240,000.002023.35 8364528.9 -$1,875,471.10 $10,240,000.002023.35 8366552.25 -$1,873,447.75 $10,240,000.002023.35 8368575.6 -$1,871,424.40 $10,240,000.002023.35 8370598.95 -$1,869,401.05 $10,240,000.002023.35 8372622.3 -$1,867,377.70 $10,240,000.002023.35 8374645.65 -$1,865,354.35 $10,240,000.002023.35 8376669 -$1,863,331.00 $10,240,000.002023.35 8378692.35 -$1,861,307.65 $10,240,000.002023.35 8380715.7 -$1,859,284.30 $10,240,000.002023.35 8382739.05 -$1,857,260.95 $10,240,000.002023.35 8384762.4 -$1,855,237.60 $10,240,000.002023.35 8386785.75 -$1,853,214.25 $10,240,000.002023.35 8388809.1 -$1,851,190.90 $10,240,000.002023.35 8390832.45 -$1,849,167.55 $10,240,000.002023.35 8392855.8 -$1,847,144.20 $10,240,000.002023.35 8394879.15 -$1,845,120.85 $10,240,000.002023.35 8396902.5 -$1,843,097.50 $10,240,000.002023.35 8398925.85 -$1,841,074.15 $10,240,000.002023.35 8400949.2 -$1,839,050.80 $10,240,000.002023.35 8402972.55 -$1,837,027.45 $10,240,000.002023.35 8404995.9 -$1,835,004.10 $10,240,000.002023.35 8407019.25 -$1,832,980.75 $10,240,000.002023.35 8409042.6 -$1,830,957.40 $10,240,000.002023.35 8411065.95 -$1,828,934.05 $10,240,000.002023.35 8413089.3 -$1,826,910.70 $10,240,000.002023.35 8415112.65 -$1,824,887.35 $10,240,000.002023.35 8417136 -$1,822,864.00 $10,240,000.002023.35 8419159.35 -$1,820,840.65 $10,240,000.002023.35 8421182.7 -$1,818,817.30 $10,240,000.002023.35 8423206.05 -$1,816,793.95 $10,240,000.00

Page 328: ejercicio 1.xlsx

2023.35 8425229.4 -$1,814,770.60 $10,240,000.002023.35 8427252.75 -$1,812,747.25 $10,240,000.002023.35 8429276.1 -$1,810,723.90 $10,240,000.002023.35 8431299.45 -$1,808,700.55 $10,240,000.002023.35 8433322.8 -$1,806,677.20 $10,240,000.002023.35 8435346.15 -$1,804,653.85 $10,240,000.002023.35 8437369.5 -$1,802,630.50 $10,240,000.002023.35 8439392.85 -$1,800,607.15 $10,240,000.002023.35 8441416.2 -$1,798,583.80 $10,240,000.002023.35 8443439.55 -$1,796,560.45 $10,240,000.002023.35 8445462.9 -$1,794,537.10 $10,240,000.002023.35 8447486.25 -$1,792,513.75 $10,240,000.002023.35 8449509.6 -$1,790,490.40 $10,240,000.002023.35 8451532.95 -$1,788,467.05 $10,240,000.002023.35 8453556.3 -$1,786,443.70 $10,240,000.002023.35 8455579.65 -$1,784,420.35 $10,240,000.002023.35 8457603 -$1,782,397.00 $10,240,000.002023.35 8459626.35 -$1,780,373.65 $10,240,000.002023.35 8461649.7 -$1,778,350.30 $10,240,000.002023.35 8463673.05 -$1,776,326.95 $10,240,000.002023.35 8465696.4 -$1,774,303.60 $10,240,000.002023.35 8467719.75 -$1,772,280.25 $10,240,000.002023.35 8469743.1 -$1,770,256.90 $10,240,000.002023.35 8471766.45 -$1,768,233.55 $10,240,000.002023.35 8473789.8 -$1,766,210.20 $10,240,000.002023.35 8475813.15 -$1,764,186.85 $10,240,000.002023.35 8477836.5 -$1,762,163.50 $10,240,000.002023.35 8479859.85 -$1,760,140.15 $10,240,000.002023.35 8481883.2 -$1,758,116.80 $10,240,000.002023.35 8483906.55 -$1,756,093.45 $10,240,000.002023.35 8485929.9 -$1,754,070.10 $10,240,000.002023.35 8487953.25 -$1,752,046.75 $10,240,000.002023.35 8489976.6 -$1,750,023.40 $10,240,000.002023.35 8491999.95 -$1,748,000.05 $10,240,000.002023.35 8494023.3 -$1,745,976.70 $10,240,000.002023.35 8496046.65 -$1,743,953.35 $10,240,000.002023.35 8498070 -$1,741,930.00 $10,240,000.002023.35 8500093.35 -$1,739,906.65 $10,240,000.002023.35 8502116.7 -$1,737,883.30 $10,240,000.002023.35 8504140.05 -$1,735,859.95 $10,240,000.002023.35 8506163.4 -$1,733,836.60 $10,240,000.002023.35 8508186.75 -$1,731,813.25 $10,240,000.002023.35 8510210.1 -$1,729,789.90 $10,240,000.002023.35 8512233.45 -$1,727,766.55 $10,240,000.002023.35 8514256.8 -$1,725,743.20 $10,240,000.00

Page 329: ejercicio 1.xlsx

2023.35 8516280.15 -$1,723,719.85 $10,240,000.002023.35 8518303.5 -$1,721,696.50 $10,240,000.002023.35 8520326.85 -$1,719,673.15 $10,240,000.002023.35 8522350.2 -$1,717,649.80 $10,240,000.002023.35 8524373.55 -$1,715,626.45 $10,240,000.002023.35 8526396.9 -$1,713,603.10 $10,240,000.002023.35 8528420.25 -$1,711,579.75 $10,240,000.002023.35 8530443.6 -$1,709,556.40 $10,240,000.002023.35 8532466.95 -$1,707,533.05 $10,240,000.002023.35 8534490.3 -$1,705,509.70 $10,240,000.002023.35 8536513.65 -$1,703,486.35 $10,240,000.002023.35 8538537 -$1,701,463.00 $10,240,000.002023.35 8540560.35 -$1,699,439.65 $10,240,000.002023.35 8542583.7 -$1,697,416.30 $10,240,000.002023.35 8544607.05 -$1,695,392.95 $10,240,000.002023.35 8546630.4 -$1,693,369.60 $10,240,000.002023.35 8548653.75 -$1,691,346.25 $10,240,000.002023.35 8550677.1 -$1,689,322.90 $10,240,000.002023.35 8552700.45 -$1,687,299.55 $10,240,000.002023.35 8554723.8 -$1,685,276.20 $10,240,000.002023.35 8556747.15 -$1,683,252.85 $10,240,000.002023.35 8558770.5 -$1,681,229.50 $10,240,000.002023.35 8560793.85 -$1,679,206.15 $10,240,000.002023.35 8562817.2 -$1,677,182.80 $10,240,000.002023.35 8564840.55 -$1,675,159.45 $10,240,000.002023.35 8566863.9 -$1,673,136.10 $10,240,000.002023.35 8568887.25 -$1,671,112.75 $10,240,000.002023.35 8570910.6 -$1,669,089.40 $10,240,000.002023.35 8572933.95 -$1,667,066.05 $10,240,000.002023.35 8574957.3 -$1,665,042.70 $10,240,000.002023.35 8576980.65 -$1,663,019.35 $10,240,000.002023.35 8579004 -$1,660,996.00 $10,240,000.002023.35 8581027.35 -$1,658,972.65 $10,240,000.002023.35 8583050.7 -$1,656,949.30 $10,240,000.002023.35 8585074.05 -$1,654,925.95 $10,240,000.002023.35 8587097.4 -$1,652,902.60 $10,240,000.002023.35 8589120.75 -$1,650,879.25 $10,240,000.002023.35 8591144.1 -$1,648,855.90 $10,240,000.002023.35 8593167.45 -$1,646,832.55 $10,240,000.002023.35 8595190.8 -$1,644,809.20 $10,240,000.002023.35 8597214.15 -$1,642,785.85 $10,240,000.002023.35 8599237.5 -$1,640,762.50 $10,240,000.002023.35 8601260.85 -$1,638,739.15 $10,240,000.002023.35 8603284.2 -$1,636,715.80 $10,240,000.002023.35 8605307.55 -$1,634,692.45 $10,240,000.00

Page 330: ejercicio 1.xlsx

2023.35 8607330.9 -$1,632,669.10 $10,240,000.002023.35 8609354.25 -$1,630,645.75 $10,240,000.002023.35 8611377.6 -$1,628,622.40 $10,240,000.002023.35 8613400.95 -$1,626,599.05 $10,240,000.002023.35 8615424.3 -$1,624,575.70 $10,240,000.002023.35 8617447.65 -$1,622,552.35 $10,240,000.002023.35 8619471 -$1,620,529.00 $10,240,000.002023.35 8621494.35 -$1,618,505.65 $10,240,000.002023.35 8623517.7 -$1,616,482.30 $10,240,000.002023.35 8625541.05 -$1,614,458.95 $10,240,000.002023.35 8627564.4 -$1,612,435.60 $10,240,000.002023.35 8629587.75 -$1,610,412.25 $10,240,000.002023.35 8631611.1 -$1,608,388.90 $10,240,000.002023.35 8633634.45 -$1,606,365.55 $10,240,000.002023.35 8635657.8 -$1,604,342.20 $10,240,000.002023.35 8637681.15 -$1,602,318.85 $10,240,000.002023.35 8639704.5 -$1,600,295.50 $10,240,000.002023.35 8641727.85 -$1,598,272.15 $10,240,000.002023.35 8643751.2 -$1,596,248.80 $10,240,000.002023.35 8645774.55 -$1,594,225.45 $10,240,000.002023.35 8647797.9 -$1,592,202.10 $10,240,000.002023.35 8649821.25 -$1,590,178.75 $10,240,000.002023.35 8651844.6 -$1,588,155.40 $10,240,000.002023.35 8653867.95 -$1,586,132.05 $10,240,000.002023.35 8655891.3 -$1,584,108.70 $10,240,000.002023.35 8657914.65 -$1,582,085.35 $10,240,000.002023.35 8659938 -$1,580,062.00 $10,240,000.002023.35 8661961.35 -$1,578,038.65 $10,240,000.002023.35 8663984.7 -$1,576,015.30 $10,240,000.002023.35 8666008.05 -$1,573,991.95 $10,240,000.002023.35 8668031.4 -$1,571,968.60 $10,240,000.002023.35 8670054.75 -$1,569,945.25 $10,240,000.002023.35 8672078.1 -$1,567,921.90 $10,240,000.002023.35 8674101.45 -$1,565,898.55 $10,240,000.002023.35 8676124.8 -$1,563,875.20 $10,240,000.002023.35 8678148.15 -$1,561,851.85 $10,240,000.002023.35 8680171.5 -$1,559,828.50 $10,240,000.002023.35 8682194.85 -$1,557,805.15 $10,240,000.002023.35 8684218.2 -$1,555,781.80 $10,240,000.002023.35 8686241.55 -$1,553,758.45 $10,240,000.002023.35 8688264.9 -$1,551,735.10 $10,240,000.002023.35 8690288.25 -$1,549,711.75 $10,240,000.002023.35 8692311.6 -$1,547,688.40 $10,240,000.002023.35 8694334.95 -$1,545,665.05 $10,240,000.002023.35 8696358.3 -$1,543,641.70 $10,240,000.00

Page 331: ejercicio 1.xlsx

2023.35 8698381.65 -$1,541,618.35 $10,240,000.002023.35 8700405 -$1,539,595.00 $10,240,000.002023.35 8702428.35 -$1,537,571.65 $10,240,000.002023.35 8704451.7 -$1,535,548.30 $10,240,000.002023.35 8706475.05 -$1,533,524.95 $10,240,000.002023.35 8708498.4 -$1,531,501.60 $10,240,000.002023.35 8710521.75 -$1,529,478.25 $10,240,000.002023.35 8712545.1 -$1,527,454.90 $10,240,000.002023.35 8714568.45 -$1,525,431.55 $10,240,000.002023.35 8716591.8 -$1,523,408.20 $10,240,000.002023.35 8718615.15 -$1,521,384.85 $10,240,000.002023.35 8720638.5 -$1,519,361.50 $10,240,000.002023.35 8722661.85 -$1,517,338.15 $10,240,000.002023.35 8724685.2 -$1,515,314.80 $10,240,000.002023.35 8726708.55 -$1,513,291.45 $10,240,000.002023.35 8728731.9 -$1,511,268.10 $10,240,000.002023.35 8730755.25 -$1,509,244.75 $10,240,000.002023.35 8732778.6 -$1,507,221.40 $10,240,000.002023.35 8734801.95 -$1,505,198.05 $10,240,000.002023.35 8736825.3 -$1,503,174.70 $10,240,000.002023.35 8738848.65 -$1,501,151.35 $10,240,000.002023.35 8740872 -$1,499,128.00 $10,240,000.002023.35 8742895.35 -$1,497,104.65 $10,240,000.002023.35 8744918.7 -$1,495,081.30 $10,240,000.002023.35 8746942.05 -$1,493,057.95 $10,240,000.002023.35 8748965.4 -$1,491,034.60 $10,240,000.002023.35 8750988.75 -$1,489,011.25 $10,240,000.002023.35 8753012.1 -$1,486,987.90 $10,240,000.002023.35 8755035.45 -$1,484,964.55 $10,240,000.002023.35 8757058.8 -$1,482,941.20 $10,240,000.002023.35 8759082.15 -$1,480,917.85 $10,240,000.002023.35 8761105.5 -$1,478,894.50 $10,240,000.002023.35 8763128.85 -$1,476,871.15 $10,240,000.002023.35 8765152.2 -$1,474,847.80 $10,240,000.002023.35 8767175.55 -$1,472,824.45 $10,240,000.002023.35 8769198.9 -$1,470,801.10 $10,240,000.002023.35 8771222.25 -$1,468,777.75 $10,240,000.002023.35 8773245.6 -$1,466,754.40 $10,240,000.002023.35 8775268.95 -$1,464,731.05 $10,240,000.002023.35 8777292.3 -$1,462,707.70 $10,240,000.002023.35 8779315.65 -$1,460,684.35 $10,240,000.002023.35 8781339 -$1,458,661.00 $10,240,000.002023.35 8783362.35 -$1,456,637.65 $10,240,000.002023.35 8785385.7 -$1,454,614.30 $10,240,000.002023.35 8787409.05 -$1,452,590.95 $10,240,000.00

Page 332: ejercicio 1.xlsx

2023.35 8789432.4 -$1,450,567.60 $10,240,000.002023.35 8791455.75 -$1,448,544.25 $10,240,000.002023.35 8793479.1 -$1,446,520.90 $10,240,000.002023.35 8795502.45 -$1,444,497.55 $10,240,000.002023.35 8797525.8 -$1,442,474.20 $10,240,000.002023.35 8799549.15 -$1,440,450.85 $10,240,000.002023.35 8801572.5 -$1,438,427.50 $10,240,000.002023.35 8803595.85 -$1,436,404.15 $10,240,000.002023.35 8805619.2 -$1,434,380.80 $10,240,000.002023.35 8807642.55 -$1,432,357.45 $10,240,000.002023.35 8809665.9 -$1,430,334.10 $10,240,000.002023.35 8811689.25 -$1,428,310.75 $10,240,000.002023.35 8813712.6 -$1,426,287.40 $10,240,000.002023.35 8815735.95 -$1,424,264.05 $10,240,000.002023.35 8817759.3 -$1,422,240.70 $10,240,000.002023.35 8819782.65 -$1,420,217.35 $10,240,000.002023.35 8821806 -$1,418,194.00 $10,240,000.002023.35 8823829.35 -$1,416,170.65 $10,240,000.002023.35 8825852.7 -$1,414,147.30 $10,240,000.002023.35 8827876.05 -$1,412,123.95 $10,240,000.002023.35 8829899.4 -$1,410,100.60 $10,240,000.002023.35 8831922.75 -$1,408,077.25 $10,240,000.002023.35 8833946.1 -$1,406,053.90 $10,240,000.002023.35 8835969.45 -$1,404,030.55 $10,240,000.002023.35 8837992.8 -$1,402,007.20 $10,240,000.002023.35 8840016.15 -$1,399,983.85 $10,240,000.002023.35 8842039.5 -$1,397,960.50 $10,240,000.002023.35 8844062.85 -$1,395,937.15 $10,240,000.002023.35 8846086.2 -$1,393,913.80 $10,240,000.002023.35 8848109.55 -$1,391,890.45 $10,240,000.002023.35 8850132.9 -$1,389,867.10 $10,240,000.002023.35 8852156.25 -$1,387,843.75 $10,240,000.002023.35 8854179.6 -$1,385,820.40 $10,240,000.002023.35 8856202.95 -$1,383,797.05 $10,240,000.002023.35 8858226.3 -$1,381,773.70 $10,240,000.002023.35 8860249.65 -$1,379,750.35 $10,240,000.002023.35 8862273 -$1,377,727.00 $10,240,000.002023.35 8864296.35 -$1,375,703.65 $10,240,000.002023.35 8866319.7 -$1,373,680.30 $10,240,000.002023.35 8868343.05 -$1,371,656.95 $10,240,000.002023.35 8870366.4 -$1,369,633.60 $10,240,000.002023.35 8872389.75 -$1,367,610.25 $10,240,000.002023.35 8874413.1 -$1,365,586.90 $10,240,000.002023.35 8876436.45 -$1,363,563.55 $10,240,000.002023.35 8878459.8 -$1,361,540.20 $10,240,000.00

Page 333: ejercicio 1.xlsx

2023.35 8880483.15 -$1,359,516.85 $10,240,000.002023.35 8882506.5 -$1,357,493.50 $10,240,000.002023.35 8884529.85 -$1,355,470.15 $10,240,000.002023.35 8886553.2 -$1,353,446.80 $10,240,000.002023.35 8888576.55 -$1,351,423.45 $10,240,000.002023.35 8890599.9 -$1,349,400.10 $10,240,000.002023.35 8892623.25 -$1,347,376.75 $10,240,000.002023.35 8894646.6 -$1,345,353.40 $10,240,000.002023.35 8896669.95 -$1,343,330.05 $10,240,000.002023.35 8898693.3 -$1,341,306.70 $10,240,000.002023.35 8900716.65 -$1,339,283.35 $10,240,000.002023.35 8902740 -$1,337,260.00 $10,240,000.002023.35 8904763.35 -$1,335,236.65 $10,240,000.002023.35 8906786.7 -$1,333,213.30 $10,240,000.002023.35 8908810.05 -$1,331,189.95 $10,240,000.002023.35 8910833.4 -$1,329,166.60 $10,240,000.002023.35 8912856.75 -$1,327,143.25 $10,240,000.002023.35 8914880.1 -$1,325,119.90 $10,240,000.002023.35 8916903.45 -$1,323,096.55 $10,240,000.002023.35 8918926.8 -$1,321,073.20 $10,240,000.002023.35 8920950.15 -$1,319,049.85 $10,240,000.002023.35 8922973.5 -$1,317,026.50 $10,240,000.002023.35 8924996.85 -$1,315,003.15 $10,240,000.002023.35 8927020.2 -$1,312,979.80 $10,240,000.002023.35 8929043.55 -$1,310,956.45 $10,240,000.002023.35 8931066.9 -$1,308,933.10 $10,240,000.002023.35 8933090.25 -$1,306,909.75 $10,240,000.002023.35 8935113.6 -$1,304,886.40 $10,240,000.002023.35 8937136.95 -$1,302,863.05 $10,240,000.002023.35 8939160.3 -$1,300,839.70 $10,240,000.002023.35 8941183.65 -$1,298,816.35 $10,240,000.002023.35 8943207 -$1,296,793.00 $10,240,000.002023.35 8945230.35 -$1,294,769.65 $10,240,000.002023.35 8947253.7 -$1,292,746.30 $10,240,000.002023.35 8949277.05 -$1,290,722.95 $10,240,000.002023.35 8951300.4 -$1,288,699.60 $10,240,000.002023.35 8953323.75 -$1,286,676.25 $10,240,000.002023.35 8955347.1 -$1,284,652.90 $10,240,000.002023.35 8957370.45 -$1,282,629.55 $10,240,000.002023.35 8959393.8 -$1,280,606.20 $10,240,000.002023.35 8961417.15 -$1,278,582.85 $10,240,000.002023.35 8963440.5 -$1,276,559.50 $10,240,000.002023.35 8965463.85 -$1,274,536.15 $10,240,000.002023.35 8967487.2 -$1,272,512.80 $10,240,000.002023.35 8969510.55 -$1,270,489.45 $10,240,000.00

Page 334: ejercicio 1.xlsx

2023.35 8971533.9 -$1,268,466.10 $10,240,000.002023.35 8973557.25 -$1,266,442.75 $10,240,000.002023.35 8975580.6 -$1,264,419.40 $10,240,000.002023.35 8977603.95 -$1,262,396.05 $10,240,000.002023.35 8979627.3 -$1,260,372.70 $10,240,000.002023.35 8981650.65 -$1,258,349.35 $10,240,000.002023.35 8983674 -$1,256,326.00 $10,240,000.002023.35 8985697.35 -$1,254,302.65 $10,240,000.002023.35 8987720.7 -$1,252,279.30 $10,240,000.002023.35 8989744.05 -$1,250,255.95 $10,240,000.002023.35 8991767.4 -$1,248,232.60 $10,240,000.002023.35 8993790.75 -$1,246,209.25 $10,240,000.002023.35 8995814.1 -$1,244,185.90 $10,240,000.002023.35 8997837.45 -$1,242,162.55 $10,240,000.002023.35 8999860.8 -$1,240,139.20 $10,240,000.002023.35 9001884.15 -$1,238,115.85 $10,240,000.002023.35 9003907.5 -$1,236,092.50 $10,240,000.002023.35 9005930.85 -$1,234,069.15 $10,240,000.002023.35 9007954.2 -$1,232,045.80 $10,240,000.002023.35 9009977.55 -$1,230,022.45 $10,240,000.002023.35 9012000.9 -$1,227,999.10 $10,240,000.002023.35 9014024.25 -$1,225,975.75 $10,240,000.002023.35 9016047.6 -$1,223,952.40 $10,240,000.002023.35 9018070.95 -$1,221,929.05 $10,240,000.002023.35 9020094.3 -$1,219,905.70 $10,240,000.002023.35 9022117.65 -$1,217,882.35 $10,240,000.002023.35 9024141 -$1,215,859.00 $10,240,000.002023.35 9026164.35 -$1,213,835.65 $10,240,000.002023.35 9028187.7 -$1,211,812.30 $10,240,000.002023.35 9030211.05 -$1,209,788.95 $10,240,000.002023.35 9032234.4 -$1,207,765.60 $10,240,000.002023.35 9034257.75 -$1,205,742.25 $10,240,000.002023.35 9036281.1 -$1,203,718.90 $10,240,000.002023.35 9038304.45 -$1,201,695.55 $10,240,000.002023.35 9040327.8 -$1,199,672.20 $10,240,000.002023.35 9042351.15 -$1,197,648.85 $10,240,000.002023.35 9044374.5 -$1,195,625.50 $10,240,000.002023.35 9046397.85 -$1,193,602.15 $10,240,000.002023.35 9048421.2 -$1,191,578.80 $10,240,000.002023.35 9050444.55 -$1,189,555.45 $10,240,000.002023.35 9052467.9 -$1,187,532.10 $10,240,000.002023.35 9054491.25 -$1,185,508.75 $10,240,000.002023.35 9056514.6 -$1,183,485.40 $10,240,000.002023.35 9058537.95 -$1,181,462.05 $10,240,000.002023.35 9060561.3 -$1,179,438.70 $10,240,000.00

Page 335: ejercicio 1.xlsx

2023.35 9062584.65 -$1,177,415.35 $10,240,000.002023.35 9064608 -$1,175,392.00 $10,240,000.002023.35 9066631.35 -$1,173,368.65 $10,240,000.002023.35 9068654.7 -$1,171,345.30 $10,240,000.002023.35 9070678.05 -$1,169,321.95 $10,240,000.002023.35 9072701.4 -$1,167,298.60 $10,240,000.002023.35 9074724.75 -$1,165,275.25 $10,240,000.002023.35 9076748.1 -$1,163,251.90 $10,240,000.002023.35 9078771.45 -$1,161,228.55 $10,240,000.002023.35 9080794.8 -$1,159,205.20 $10,240,000.002023.35 9082818.15 -$1,157,181.85 $10,240,000.002023.35 9084841.5 -$1,155,158.50 $10,240,000.002023.35 9086864.85 -$1,153,135.15 $10,240,000.002023.35 9088888.2 -$1,151,111.80 $10,240,000.002023.35 9090911.55 -$1,149,088.45 $10,240,000.002023.35 9092934.9 -$1,147,065.10 $10,240,000.002023.35 9094958.25 -$1,145,041.75 $10,240,000.002023.35 9096981.6 -$1,143,018.40 $10,240,000.002023.35 9099004.95 -$1,140,995.05 $10,240,000.002023.35 9101028.3 -$1,138,971.70 $10,240,000.002023.35 9103051.65 -$1,136,948.35 $10,240,000.002023.35 9105075 -$1,134,925.00 $10,240,000.002023.35 9107098.35 -$1,132,901.65 $10,240,000.002023.35 9109121.7 -$1,130,878.30 $10,240,000.002023.35 9111145.05 -$1,128,854.95 $10,240,000.002023.35 9113168.4 -$1,126,831.60 $10,240,000.002023.35 9115191.75 -$1,124,808.25 $10,240,000.002023.35 9117215.1 -$1,122,784.90 $10,240,000.002023.35 9119238.45 -$1,120,761.55 $10,240,000.002023.35 9121261.8 -$1,118,738.20 $10,240,000.002023.35 9123285.15 -$1,116,714.85 $10,240,000.002023.35 9125308.5 -$1,114,691.50 $10,240,000.002023.35 9127331.85 -$1,112,668.15 $10,240,000.002023.35 9129355.2 -$1,110,644.80 $10,240,000.002023.35 9131378.55 -$1,108,621.45 $10,240,000.002023.35 9133401.9 -$1,106,598.10 $10,240,000.002023.35 9135425.25 -$1,104,574.75 $10,240,000.002023.35 9137448.6 -$1,102,551.40 $10,240,000.002023.35 9139471.95 -$1,100,528.05 $10,240,000.002023.35 9141495.3 -$1,098,504.70 $10,240,000.002023.35 9143518.65 -$1,096,481.35 $10,240,000.002023.35 9145542 -$1,094,458.00 $10,240,000.002023.35 9147565.35 -$1,092,434.65 $10,240,000.002023.35 9149588.7 -$1,090,411.30 $10,240,000.002023.35 9151612.05 -$1,088,387.95 $10,240,000.00

Page 336: ejercicio 1.xlsx

2023.35 9153635.4 -$1,086,364.60 $10,240,000.002023.35 9155658.75 -$1,084,341.25 $10,240,000.002023.35 9157682.1 -$1,082,317.90 $10,240,000.002023.35 9159705.45 -$1,080,294.55 $10,240,000.002023.35 9161728.8 -$1,078,271.20 $10,240,000.002023.35 9163752.15 -$1,076,247.85 $10,240,000.002023.35 9165775.5 -$1,074,224.50 $10,240,000.002023.35 9167798.85 -$1,072,201.15 $10,240,000.002023.35 9169822.2 -$1,070,177.80 $10,240,000.002023.35 9171845.55 -$1,068,154.45 $10,240,000.002023.35 9173868.9 -$1,066,131.10 $10,240,000.002023.35 9175892.25 -$1,064,107.75 $10,240,000.002023.35 9177915.6 -$1,062,084.40 $10,240,000.002023.35 9179938.95 -$1,060,061.05 $10,240,000.002023.35 9181962.3 -$1,058,037.70 $10,240,000.002023.35 9183985.65 -$1,056,014.35 $10,240,000.002023.35 9186009 -$1,053,991.00 $10,240,000.002023.35 9188032.35 -$1,051,967.65 $10,240,000.002023.35 9190055.7 -$1,049,944.30 $10,240,000.002023.35 9192079.05 -$1,047,920.95 $10,240,000.002023.35 9194102.4 -$1,045,897.60 $10,240,000.002023.35 9196125.75 -$1,043,874.25 $10,240,000.002023.35 9198149.1 -$1,041,850.90 $10,240,000.002023.35 9200172.45 -$1,039,827.55 $10,240,000.002023.35 9202195.8 -$1,037,804.20 $10,240,000.002023.35 9204219.15 -$1,035,780.85 $10,240,000.002023.35 9206242.5 -$1,033,757.50 $10,240,000.002023.35 9208265.85 -$1,031,734.15 $10,240,000.002023.35 9210289.2 -$1,029,710.80 $10,240,000.002023.35 9212312.55 -$1,027,687.45 $10,240,000.002023.35 9214335.9 -$1,025,664.10 $10,240,000.002023.35 9216359.25 -$1,023,640.75 $10,240,000.002023.35 9218382.6 -$1,021,617.40 $10,240,000.002023.35 9220405.95 -$1,019,594.05 $10,240,000.002023.35 9222429.3 -$1,017,570.70 $10,240,000.002023.35 9224452.65 -$1,015,547.35 $10,240,000.002023.35 9226476 -$1,013,524.00 $10,240,000.002023.35 9228499.35 -$1,011,500.65 $10,240,000.002023.35 9230522.7 -$1,009,477.30 $10,240,000.002023.35 9232546.05 -$1,007,453.95 $10,240,000.002023.35 9234569.4 -$1,005,430.60 $10,240,000.002023.35 9236592.75 -$1,003,407.25 $10,240,000.002023.35 9238616.1 -$1,001,383.90 $10,240,000.002023.35 9240639.45 -$999,360.55 $10,240,000.002023.35 9242662.8 -$997,337.20 $10,240,000.00

Page 337: ejercicio 1.xlsx

2023.35 9244686.15 -$995,313.85 $10,240,000.002023.35 9246709.5 -$993,290.50 $10,240,000.002023.35 9248732.85 -$991,267.15 $10,240,000.002023.35 9250756.2 -$989,243.80 $10,240,000.002023.35 9252779.55 -$987,220.45 $10,240,000.002023.35 9254802.9 -$985,197.10 $10,240,000.002023.35 9256826.25 -$983,173.75 $10,240,000.002023.35 9258849.6 -$981,150.40 $10,240,000.002023.35 9260872.95 -$979,127.05 $10,240,000.002023.35 9262896.3 -$977,103.70 $10,240,000.002023.35 9264919.65 -$975,080.35 $10,240,000.002023.35 9266943 -$973,057.00 $10,240,000.002023.35 9268966.35 -$971,033.65 $10,240,000.002023.35 9270989.7 -$969,010.30 $10,240,000.002023.35 9273013.05 -$966,986.95 $10,240,000.002023.35 9275036.4 -$964,963.60 $10,240,000.002023.35 9277059.75 -$962,940.25 $10,240,000.002023.35 9279083.1 -$960,916.90 $10,240,000.002023.35 9281106.45 -$958,893.55 $10,240,000.002023.35 9283129.8 -$956,870.20 $10,240,000.002023.35 9285153.15 -$954,846.85 $10,240,000.002023.35 9287176.5 -$952,823.50 $10,240,000.002023.35 9289199.85 -$950,800.15 $10,240,000.002023.35 9291223.2 -$948,776.80 $10,240,000.002023.35 9293246.55 -$946,753.45 $10,240,000.002023.35 9295269.9 -$944,730.10 $10,240,000.002023.35 9297293.25 -$942,706.75 $10,240,000.002023.35 9299316.6 -$940,683.40 $10,240,000.002023.35 9301339.95 -$938,660.05 $10,240,000.002023.35 9303363.3 -$936,636.70 $10,240,000.002023.35 9305386.65 -$934,613.35 $10,240,000.002023.35 9307410 -$932,590.00 $10,240,000.002023.35 9309433.35 -$930,566.65 $10,240,000.002023.35 9311456.7 -$928,543.30 $10,240,000.002023.35 9313480.05 -$926,519.95 $10,240,000.002023.35 9315503.4 -$924,496.60 $10,240,000.002023.35 9317526.75 -$922,473.25 $10,240,000.002023.35 9319550.1 -$920,449.90 $10,240,000.002023.35 9321573.45 -$918,426.55 $10,240,000.002023.35 9323596.8 -$916,403.20 $10,240,000.002023.35 9325620.15 -$914,379.85 $10,240,000.002023.35 9327643.5 -$912,356.50 $10,240,000.002023.35 9329666.85 -$910,333.15 $10,240,000.002023.35 9331690.2 -$908,309.80 $10,240,000.002023.35 9333713.55 -$906,286.45 $10,240,000.00

Page 338: ejercicio 1.xlsx

2023.35 9335736.9 -$904,263.10 $10,240,000.002023.35 9337760.25 -$902,239.75 $10,240,000.002023.35 9339783.6 -$900,216.40 $10,240,000.002023.35 9341806.95 -$898,193.05 $10,240,000.002023.35 9343830.3 -$896,169.70 $10,240,000.002023.35 9345853.65 -$894,146.35 $10,240,000.002023.35 9347877 -$892,123.00 $10,240,000.002023.35 9349900.35 -$890,099.65 $10,240,000.002023.35 9351923.7 -$888,076.30 $10,240,000.002023.35 9353947.05 -$886,052.95 $10,240,000.002023.35 9355970.4 -$884,029.60 $10,240,000.002023.35 9357993.75 -$882,006.25 $10,240,000.002023.35 9360017.1 -$879,982.90 $10,240,000.002023.35 9362040.45 -$877,959.55 $10,240,000.002023.35 9364063.8 -$875,936.20 $10,240,000.002023.35 9366087.15 -$873,912.85 $10,240,000.002023.35 9368110.5 -$871,889.50 $10,240,000.002023.35 9370133.85 -$869,866.15 $10,240,000.002023.35 9372157.2 -$867,842.80 $10,240,000.002023.35 9374180.55 -$865,819.45 $10,240,000.002023.35 9376203.9 -$863,796.10 $10,240,000.002023.35 9378227.25 -$861,772.75 $10,240,000.002023.35 9380250.6 -$859,749.40 $10,240,000.002023.35 9382273.95 -$857,726.05 $10,240,000.002023.35 9384297.3 -$855,702.70 $10,240,000.002023.35 9386320.65 -$853,679.35 $10,240,000.002023.35 9388344 -$851,656.00 $10,240,000.002023.35 9390367.35 -$849,632.65 $10,240,000.002023.35 9392390.7 -$847,609.30 $10,240,000.002023.35 9394414.05 -$845,585.95 $10,240,000.002023.35 9396437.4 -$843,562.60 $10,240,000.002023.35 9398460.75 -$841,539.25 $10,240,000.002023.35 9400484.1 -$839,515.90 $10,240,000.002023.35 9402507.45 -$837,492.55 $10,240,000.002023.35 9404530.8 -$835,469.20 $10,240,000.002023.35 9406554.15 -$833,445.85 $10,240,000.002023.35 9408577.5 -$831,422.50 $10,240,000.002023.35 9410600.85 -$829,399.15 $10,240,000.002023.35 9412624.2 -$827,375.80 $10,240,000.002023.35 9414647.55 -$825,352.45 $10,240,000.002023.35 9416670.9 -$823,329.10 $10,240,000.002023.35 9418694.25 -$821,305.75 $10,240,000.002023.35 9420717.6 -$819,282.40 $10,240,000.002023.35 9422740.95 -$817,259.05 $10,240,000.002023.35 9424764.3 -$815,235.70 $10,240,000.00

Page 339: ejercicio 1.xlsx

2023.35 9426787.65 -$813,212.35 $10,240,000.002023.35 9428811 -$811,189.00 $10,240,000.002023.35 9430834.35 -$809,165.65 $10,240,000.002023.35 9432857.7 -$807,142.30 $10,240,000.002023.35 9434881.05 -$805,118.95 $10,240,000.002023.35 9436904.4 -$803,095.60 $10,240,000.002023.35 9438927.75 -$801,072.25 $10,240,000.002023.35 9440951.1 -$799,048.90 $10,240,000.002023.35 9442974.45 -$797,025.55 $10,240,000.002023.35 9444997.8 -$795,002.20 $10,240,000.002023.35 9447021.15 -$792,978.85 $10,240,000.002023.35 9449044.5 -$790,955.50 $10,240,000.002023.35 9451067.85 -$788,932.15 $10,240,000.002023.35 9453091.2 -$786,908.80 $10,240,000.002023.35 9455114.55 -$784,885.45 $10,240,000.002023.35 9457137.9 -$782,862.10 $10,240,000.002023.35 9459161.25 -$780,838.75 $10,240,000.002023.35 9461184.6 -$778,815.40 $10,240,000.002023.35 9463207.95 -$776,792.05 $10,240,000.002023.35 9465231.3 -$774,768.70 $10,240,000.002023.35 9467254.65 -$772,745.35 $10,240,000.002023.35 9469278 -$770,722.00 $10,240,000.002023.35 9471301.35 -$768,698.65 $10,240,000.002023.35 9473324.7 -$766,675.30 $10,240,000.002023.35 9475348.05 -$764,651.95 $10,240,000.002023.35 9477371.4 -$762,628.60 $10,240,000.002023.35 9479394.75 -$760,605.25 $10,240,000.002023.35 9481418.1 -$758,581.90 $10,240,000.002023.35 9483441.45 -$756,558.55 $10,240,000.002023.35 9485464.8 -$754,535.20 $10,240,000.002023.35 9487488.15 -$752,511.85 $10,240,000.002023.35 9489511.5 -$750,488.50 $10,240,000.002023.35 9491534.85 -$748,465.15 $10,240,000.002023.35 9493558.2 -$746,441.80 $10,240,000.002023.35 9495581.55 -$744,418.45 $10,240,000.002023.35 9497604.9 -$742,395.10 $10,240,000.002023.35 9499628.25 -$740,371.75 $10,240,000.002023.35 9501651.6 -$738,348.40 $10,240,000.002023.35 9503674.95 -$736,325.05 $10,240,000.002023.35 9505698.3 -$734,301.70 $10,240,000.002023.35 9507721.65 -$732,278.35 $10,240,000.002023.35 9509745 -$730,255.00 $10,240,000.002023.35 9511768.35 -$728,231.65 $10,240,000.002023.35 9513791.7 -$726,208.30 $10,240,000.002023.35 9515815.05 -$724,184.95 $10,240,000.00

Page 340: ejercicio 1.xlsx

2023.35 9517838.4 -$722,161.60 $10,240,000.002023.35 9519861.75 -$720,138.25 $10,240,000.002023.35 9521885.1 -$718,114.90 $10,240,000.002023.35 9523908.45 -$716,091.55 $10,240,000.002023.35 9525931.8 -$714,068.20 $10,240,000.002023.35 9527955.15 -$712,044.85 $10,240,000.002023.35 9529978.5 -$710,021.50 $10,240,000.002023.35 9532001.85 -$707,998.15 $10,240,000.002023.35 9534025.2 -$705,974.80 $10,240,000.002023.35 9536048.55 -$703,951.45 $10,240,000.002023.35 9538071.9 -$701,928.10 $10,240,000.002023.35 9540095.25 -$699,904.75 $10,240,000.002023.35 9542118.6 -$697,881.40 $10,240,000.002023.35 9544141.95 -$695,858.05 $10,240,000.002023.35 9546165.3 -$693,834.70 $10,240,000.002023.35 9548188.65 -$691,811.35 $10,240,000.002023.35 9550212 -$689,788.00 $10,240,000.002023.35 9552235.35 -$687,764.65 $10,240,000.002023.35 9554258.7 -$685,741.30 $10,240,000.002023.35 9556282.05 -$683,717.95 $10,240,000.002023.35 9558305.4 -$681,694.60 $10,240,000.002023.35 9560328.75 -$679,671.25 $10,240,000.002023.35 9562352.1 -$677,647.90 $10,240,000.002023.35 9564375.45 -$675,624.55 $10,240,000.002023.35 9566398.8 -$673,601.20 $10,240,000.002023.35 9568422.15 -$671,577.85 $10,240,000.002023.35 9570445.5 -$669,554.50 $10,240,000.002023.35 9572468.85 -$667,531.15 $10,240,000.002023.35 9574492.2 -$665,507.80 $10,240,000.002023.35 9576515.55 -$663,484.45 $10,240,000.002023.35 9578538.9 -$661,461.10 $10,240,000.002023.35 9580562.25 -$659,437.75 $10,240,000.002023.35 9582585.6 -$657,414.40 $10,240,000.002023.35 9584608.95 -$655,391.05 $10,240,000.002023.35 9586632.3 -$653,367.70 $10,240,000.002023.35 9588655.65 -$651,344.35 $10,240,000.002023.35 9590679 -$649,321.00 $10,240,000.002023.35 9592702.35 -$647,297.65 $10,240,000.002023.35 9594725.7 -$645,274.30 $10,240,000.002023.35 9596749.05 -$643,250.95 $10,240,000.002023.35 9598772.4 -$641,227.60 $10,240,000.002023.35 9600795.75 -$639,204.25 $10,240,000.002023.35 9602819.1 -$637,180.90 $10,240,000.002023.35 9604842.45 -$635,157.55 $10,240,000.002023.35 9606865.8 -$633,134.20 $10,240,000.00

Page 341: ejercicio 1.xlsx

2023.35 9608889.15 -$631,110.85 $10,240,000.002023.35 9610912.5 -$629,087.50 $10,240,000.002023.35 9612935.85 -$627,064.15 $10,240,000.002023.35 9614959.2 -$625,040.80 $10,240,000.002023.35 9616982.55 -$623,017.45 $10,240,000.002023.35 9619005.9 -$620,994.10 $10,240,000.002023.35 9621029.25 -$618,970.75 $10,240,000.002023.35 9623052.6 -$616,947.40 $10,240,000.002023.35 9625075.95 -$614,924.05 $10,240,000.002023.35 9627099.3 -$612,900.70 $10,240,000.002023.35 9629122.65 -$610,877.35 $10,240,000.002023.35 9631146 -$608,854.00 $10,240,000.002023.35 9633169.35 -$606,830.65 $10,240,000.002023.35 9635192.7 -$604,807.30 $10,240,000.002023.35 9637216.05 -$602,783.95 $10,240,000.002023.35 9639239.4 -$600,760.60 $10,240,000.002023.35 9641262.75 -$598,737.25 $10,240,000.002023.35 9643286.1 -$596,713.90 $10,240,000.002023.35 9645309.45 -$594,690.55 $10,240,000.002023.35 9647332.8 -$592,667.20 $10,240,000.002023.35 9649356.15 -$590,643.85 $10,240,000.002023.35 9651379.5 -$588,620.50 $10,240,000.002023.35 9653402.85 -$586,597.15 $10,240,000.002023.35 9655426.2 -$584,573.80 $10,240,000.002023.35 9657449.55 -$582,550.45 $10,240,000.002023.35 9659472.9 -$580,527.10 $10,240,000.002023.35 9661496.25 -$578,503.75 $10,240,000.002023.35 9663519.6 -$576,480.40 $10,240,000.002023.35 9665542.95 -$574,457.05 $10,240,000.002023.35 9667566.3 -$572,433.70 $10,240,000.002023.35 9669589.65 -$570,410.35 $10,240,000.002023.35 9671613 -$568,387.00 $10,240,000.002023.35 9673636.35 -$566,363.65 $10,240,000.002023.35 9675659.7 -$564,340.30 $10,240,000.002023.35 9677683.05 -$562,316.95 $10,240,000.002023.35 9679706.4 -$560,293.60 $10,240,000.002023.35 9681729.75 -$558,270.25 $10,240,000.002023.35 9683753.1 -$556,246.90 $10,240,000.002023.35 9685776.45 -$554,223.55 $10,240,000.002023.35 9687799.8 -$552,200.20 $10,240,000.002023.35 9689823.15 -$550,176.85 $10,240,000.002023.35 9691846.5 -$548,153.50 $10,240,000.002023.35 9693869.85 -$546,130.15 $10,240,000.002023.35 9695893.2 -$544,106.80 $10,240,000.002023.35 9697916.55 -$542,083.45 $10,240,000.00

Page 342: ejercicio 1.xlsx

2023.35 9699939.9 -$540,060.10 $10,240,000.002023.35 9701963.25 -$538,036.75 $10,240,000.002023.35 9703986.6 -$536,013.40 $10,240,000.002023.35 9706009.95 -$533,990.05 $10,240,000.002023.35 9708033.3 -$531,966.70 $10,240,000.002023.35 9710056.65 -$529,943.35 $10,240,000.002023.35 9712080 -$527,920.00 $10,240,000.002023.35 9714103.35 -$525,896.65 $10,240,000.002023.35 9716126.7 -$523,873.30 $10,240,000.002023.35 9718150.05 -$521,849.95 $10,240,000.002023.35 9720173.4 -$519,826.60 $10,240,000.002023.35 9722196.75 -$517,803.25 $10,240,000.002023.35 9724220.1 -$515,779.90 $10,240,000.002023.35 9726243.45 -$513,756.55 $10,240,000.002023.35 9728266.8 -$511,733.20 $10,240,000.002023.35 9730290.15 -$509,709.85 $10,240,000.002023.35 9732313.5 -$507,686.50 $10,240,000.002023.35 9734336.85 -$505,663.15 $10,240,000.002023.35 9736360.2 -$503,639.80 $10,240,000.002023.35 9738383.55 -$501,616.45 $10,240,000.002023.35 9740406.9 -$499,593.10 $10,240,000.002023.35 9742430.25 -$497,569.75 $10,240,000.002023.35 9744453.6 -$495,546.40 $10,240,000.002023.35 9746476.95 -$493,523.05 $10,240,000.002023.35 9748500.3 -$491,499.70 $10,240,000.002023.35 9750523.65 -$489,476.35 $10,240,000.002023.35 9752547 -$487,453.00 $10,240,000.002023.35 9754570.35 -$485,429.65 $10,240,000.002023.35 9756593.7 -$483,406.30 $10,240,000.002023.35 9758617.05 -$481,382.95 $10,240,000.002023.35 9760640.4 -$479,359.60 $10,240,000.002023.35 9762663.75 -$477,336.25 $10,240,000.002023.35 9764687.1 -$475,312.90 $10,240,000.002023.35 9766710.45 -$473,289.55 $10,240,000.002023.35 9768733.8 -$471,266.20 $10,240,000.002023.35 9770757.15 -$469,242.85 $10,240,000.002023.35 9772780.5 -$467,219.50 $10,240,000.002023.35 9774803.85 -$465,196.15 $10,240,000.002023.35 9776827.2 -$463,172.80 $10,240,000.002023.35 9778850.55 -$461,149.45 $10,240,000.002023.35 9780873.9 -$459,126.10 $10,240,000.002023.35 9782897.25 -$457,102.75 $10,240,000.002023.35 9784920.6 -$455,079.40 $10,240,000.002023.35 9786943.95 -$453,056.05 $10,240,000.002023.35 9788967.3 -$451,032.70 $10,240,000.00

Page 343: ejercicio 1.xlsx

2023.35 9790990.65 -$449,009.35 $10,240,000.002023.35 9793014 -$446,986.00 $10,240,000.002023.35 9795037.35 -$444,962.65 $10,240,000.002023.35 9797060.7 -$442,939.30 $10,240,000.002023.35 9799084.05 -$440,915.95 $10,240,000.002023.35 9801107.4 -$438,892.60 $10,240,000.002023.35 9803130.75 -$436,869.25 $10,240,000.002023.35 9805154.1 -$434,845.90 $10,240,000.002023.35 9807177.45 -$432,822.55 $10,240,000.002023.35 9809200.8 -$430,799.20 $10,240,000.002023.35 9811224.15 -$428,775.85 $10,240,000.002023.35 9813247.5 -$426,752.50 $10,240,000.002023.35 9815270.85 -$424,729.15 $10,240,000.002023.35 9817294.2 -$422,705.80 $10,240,000.002023.35 9819317.55 -$420,682.45 $10,240,000.002023.35 9821340.9 -$418,659.10 $10,240,000.002023.35 9823364.25 -$416,635.75 $10,240,000.002023.35 9825387.6 -$414,612.40 $10,240,000.002023.35 9827410.95 -$412,589.05 $10,240,000.002023.35 9829434.3 -$410,565.70 $10,240,000.002023.35 9831457.65 -$408,542.35 $10,240,000.002023.35 9833481 -$406,519.00 $10,240,000.002023.35 9835504.35 -$404,495.65 $10,240,000.002023.35 9837527.7 -$402,472.30 $10,240,000.002023.35 9839551.05 -$400,448.95 $10,240,000.002023.35 9841574.4 -$398,425.60 $10,240,000.002023.35 9843597.75 -$396,402.25 $10,240,000.002023.35 9845621.1 -$394,378.90 $10,240,000.002023.35 9847644.45 -$392,355.55 $10,240,000.002023.35 9849667.8 -$390,332.20 $10,240,000.002023.35 9851691.15 -$388,308.85 $10,240,000.002023.35 9853714.5 -$386,285.50 $10,240,000.002023.35 9855737.85 -$384,262.15 $10,240,000.002023.35 9857761.2 -$382,238.80 $10,240,000.002023.35 9859784.55 -$380,215.45 $10,240,000.002023.35 9861807.9 -$378,192.10 $10,240,000.002023.35 9863831.25 -$376,168.75 $10,240,000.002023.35 9865854.6 -$374,145.40 $10,240,000.002023.35 9867877.95 -$372,122.05 $10,240,000.002023.35 9869901.3 -$370,098.70 $10,240,000.002023.35 9871924.65 -$368,075.35 $10,240,000.002023.35 9873948 -$366,052.00 $10,240,000.002023.35 9875971.35 -$364,028.65 $10,240,000.002023.35 9877994.7 -$362,005.30 $10,240,000.002023.35 9880018.05 -$359,981.95 $10,240,000.00

Page 344: ejercicio 1.xlsx

2023.35 9882041.4 -$357,958.60 $10,240,000.002023.35 9884064.75 -$355,935.25 $10,240,000.002023.35 9886088.1 -$353,911.90 $10,240,000.002023.35 9888111.45 -$351,888.55 $10,240,000.002023.35 9890134.8 -$349,865.20 $10,240,000.002023.35 9892158.15 -$347,841.85 $10,240,000.002023.35 9894181.5 -$345,818.50 $10,240,000.002023.35 9896204.85 -$343,795.15 $10,240,000.002023.35 9898228.2 -$341,771.80 $10,240,000.002023.35 9900251.55 -$339,748.45 $10,240,000.002023.35 9902274.9 -$337,725.10 $10,240,000.002023.35 9904298.25 -$335,701.75 $10,240,000.002023.35 9906321.6 -$333,678.40 $10,240,000.002023.35 9908344.95 -$331,655.05 $10,240,000.002023.35 9910368.3 -$329,631.70 $10,240,000.002023.35 9912391.65 -$327,608.35 $10,240,000.002023.35 9914415 -$325,585.00 $10,240,000.002023.35 9916438.35 -$323,561.65 $10,240,000.002023.35 9918461.7 -$321,538.30 $10,240,000.002023.35 9920485.05 -$319,514.95 $10,240,000.002023.35 9922508.4 -$317,491.60 $10,240,000.002023.35 9924531.75 -$315,468.25 $10,240,000.002023.35 9926555.1 -$313,444.90 $10,240,000.002023.35 9928578.45 -$311,421.55 $10,240,000.002023.35 9930601.8 -$309,398.20 $10,240,000.002023.35 9932625.15 -$307,374.85 $10,240,000.002023.35 9934648.5 -$305,351.50 $10,240,000.002023.35 9936671.85 -$303,328.15 $10,240,000.002023.35 9938695.2 -$301,304.80 $10,240,000.002023.35 9940718.55 -$299,281.45 $10,240,000.002023.35 9942741.9 -$297,258.10 $10,240,000.002023.35 9944765.25 -$295,234.75 $10,240,000.002023.35 9946788.6 -$293,211.40 $10,240,000.002023.35 9948811.95 -$291,188.05 $10,240,000.002023.35 9950835.3 -$289,164.70 $10,240,000.002023.35 9952858.65 -$287,141.35 $10,240,000.002023.35 9954882 -$285,118.00 $10,240,000.002023.35 9956905.35 -$283,094.65 $10,240,000.002023.35 9958928.7 -$281,071.30 $10,240,000.002023.35 9960952.05 -$279,047.95 $10,240,000.002023.35 9962975.4 -$277,024.60 $10,240,000.002023.35 9964998.75 -$275,001.25 $10,240,000.002023.35 9967022.1 -$272,977.90 $10,240,000.002023.35 9969045.45 -$270,954.55 $10,240,000.002023.35 9971068.8 -$268,931.20 $10,240,000.00

Page 345: ejercicio 1.xlsx

2023.35 9973092.15 -$266,907.85 $10,240,000.002023.35 9975115.5 -$264,884.50 $10,240,000.002023.35 9977138.85 -$262,861.15 $10,240,000.002023.35 9979162.2 -$260,837.80 $10,240,000.002023.35 9981185.55 -$258,814.45 $10,240,000.002023.35 9983208.9 -$256,791.10 $10,240,000.002023.35 9985232.25 -$254,767.75 $10,240,000.002023.35 9987255.6 -$252,744.40 $10,240,000.002023.35 9989278.95 -$250,721.05 $10,240,000.002023.35 9991302.3 -$248,697.70 $10,240,000.002023.35 9993325.65 -$246,674.35 $10,240,000.002023.35 9995349 -$244,651.00 $10,240,000.002023.35 9997372.35 -$242,627.65 $10,240,000.002023.35 9999395.7 -$240,604.30 $10,240,000.002023.35 10001419.05 -$238,580.95 $10,240,000.002023.35 10003442.4 -$236,557.60 $10,240,000.002023.35 10005465.75 -$234,534.25 $10,240,000.002023.35 10007489.1 -$232,510.90 $10,240,000.002023.35 10009512.45 -$230,487.55 $10,240,000.002023.35 10011535.8 -$228,464.20 $10,240,000.002023.35 10013559.15 -$226,440.85 $10,240,000.002023.35 10015582.5 -$224,417.50 $10,240,000.002023.35 10017605.85 -$222,394.15 $10,240,000.002023.35 10019629.2 -$220,370.80 $10,240,000.002023.35 10021652.55 -$218,347.45 $10,240,000.002023.35 10023675.9 -$216,324.10 $10,240,000.002023.35 10025699.25 -$214,300.75 $10,240,000.002023.35 10027722.6 -$212,277.40 $10,240,000.002023.35 10029745.95 -$210,254.05 $10,240,000.002023.35 10031769.3 -$208,230.70 $10,240,000.002023.35 10033792.65 -$206,207.35 $10,240,000.002023.35 10035816 -$204,184.00 $10,240,000.002023.35 10037839.35 -$202,160.65 $10,240,000.002023.35 10039862.7 -$200,137.30 $10,240,000.002023.35 10041886.05 -$198,113.95 $10,240,000.002023.35 10043909.4 -$196,090.60 $10,240,000.002023.35 10045932.75 -$194,067.25 $10,240,000.002023.35 10047956.1 -$192,043.90 $10,240,000.002023.35 10049979.45 -$190,020.55 $10,240,000.002023.35 10052002.8 -$187,997.20 $10,240,000.002023.35 10054026.15 -$185,973.85 $10,240,000.002023.35 10056049.5 -$183,950.50 $10,240,000.002023.35 10058072.85 -$181,927.15 $10,240,000.002023.35 10060096.2 -$179,903.80 $10,240,000.002023.35 10062119.55 -$177,880.45 $10,240,000.00

Page 346: ejercicio 1.xlsx

2023.35 10064142.9 -$175,857.10 $10,240,000.002023.35 10066166.25 -$173,833.75 $10,240,000.002023.35 10068189.6 -$171,810.40 $10,240,000.002023.35 10070212.95 -$169,787.05 $10,240,000.002023.35 10072236.3 -$167,763.70 $10,240,000.002023.35 10074259.65 -$165,740.35 $10,240,000.002023.35 10076283 -$163,717.00 $10,240,000.002023.35 10078306.35 -$161,693.65 $10,240,000.002023.35 10080329.7 -$159,670.30 $10,240,000.002023.35 10082353.05 -$157,646.95 $10,240,000.002023.35 10084376.4 -$155,623.60 $10,240,000.002023.35 10086399.75 -$153,600.25 $10,240,000.002023.35 10088423.1 -$151,576.90 $10,240,000.002023.35 10090446.45 -$149,553.55 $10,240,000.002023.35 10092469.8 -$147,530.20 $10,240,000.002023.35 10094493.15 -$145,506.85 $10,240,000.002023.35 10096516.5 -$143,483.50 $10,240,000.002023.35 10098539.85 -$141,460.15 $10,240,000.002023.35 10100563.2 -$139,436.80 $10,240,000.002023.35 10102586.55 -$137,413.45 $10,240,000.002023.35 10104609.9 -$135,390.10 $10,240,000.002023.35 10106633.25 -$133,366.75 $10,240,000.002023.35 10108656.6 -$131,343.40 $10,240,000.002023.35 10110679.95 -$129,320.05 $10,240,000.002023.35 10112703.3 -$127,296.70 $10,240,000.002023.35 10114726.65 -$125,273.35 $10,240,000.002023.35 10116750 -$123,250.00 $10,240,000.002023.35 10118773.35 -$121,226.65 $10,240,000.002023.35 10120796.7 -$119,203.30 $10,240,000.002023.35 10122820.05 -$117,179.95 $10,240,000.002023.35 10124843.4 -$115,156.60 $10,240,000.002023.35 10126866.75 -$113,133.25 $10,240,000.002023.35 10128890.1 -$111,109.90 $10,240,000.002023.35 10130913.45 -$109,086.55 $10,240,000.002023.35 10132936.8 -$107,063.20 $10,240,000.002023.35 10134960.15 -$105,039.85 $10,240,000.002023.35 10136983.5 -$103,016.50 $10,240,000.002023.35 10139006.85 -$100,993.15 $10,240,000.002023.35 10141030.2 -$98,969.80 $10,240,000.002023.35 10143053.55 -$96,946.45 $10,240,000.002023.35 10145076.9 -$94,923.10 $10,240,000.002023.35 10147100.25 -$92,899.75 $10,240,000.002023.35 10149123.6 -$90,876.40 $10,240,000.002023.35 10151146.95 -$88,853.05 $10,240,000.002023.35 10153170.3 -$86,829.70 $10,240,000.00

Page 347: ejercicio 1.xlsx

2023.35 10155193.65 -$84,806.35 $10,240,000.002023.35 10157217 -$82,783.00 $10,240,000.002023.35 10159240.35 -$80,759.65 $10,240,000.002023.35 10161263.7 -$78,736.30 $10,240,000.002023.35 10163287.05 -$76,712.95 $10,240,000.002023.35 10165310.4 -$74,689.60 $10,240,000.002023.35 10167333.75 -$72,666.25 $10,240,000.002023.35 10169357.1 -$70,642.90 $10,240,000.002023.35 10171380.45 -$68,619.55 $10,240,000.002023.35 10173403.8 -$66,596.20 $10,240,000.002023.35 10175427.15 -$64,572.85 $10,240,000.002023.35 10177450.5 -$62,549.50 $10,240,000.002023.35 10179473.85 -$60,526.15 $10,240,000.002023.35 10181497.2 -$58,502.80 $10,240,000.002023.35 10183520.55 -$56,479.45 $10,240,000.002023.35 10185543.9 -$54,456.10 $10,240,000.002023.35 10187567.25 -$52,432.75 $10,240,000.002023.35 10189590.6 -$50,409.40 $10,240,000.002023.35 10191613.95 -$48,386.05 $10,240,000.002023.35 10193637.3 -$46,362.70 $10,240,000.002023.35 10195660.65 -$44,339.35 $10,240,000.002023.35 10197684 -$42,316.00 $10,240,000.002023.35 10199707.35 -$40,292.65 $10,240,000.002023.35 10201730.7 -$38,269.30 $10,240,000.002023.35 10203754.05 -$36,245.95 $10,240,000.002023.35 10205777.4 -$34,222.60 $10,240,000.002023.35 10207800.75 -$32,199.25 $10,240,000.002023.35 10209824.1 -$30,175.90 $10,240,000.002023.35 10211847.45 -$28,152.55 $10,240,000.002023.35 10213870.8 -$26,129.20 $10,240,000.002023.35 10215894.15 -$24,105.85 $10,240,000.002023.35 10217917.5 -$22,082.50 $10,240,000.002023.35 10219940.85 -$20,059.15 $10,240,000.002023.35 10221964.2 -$18,035.80 $10,240,000.002023.35 10223987.55 -$16,012.45 $10,240,000.002023.35 10226010.9 -$13,989.10 $10,240,000.002023.35 10228034.25 -$11,965.75 $10,240,000.002023.35 10230057.6 -$9,942.40 $10,240,000.002023.35 10232080.95 -$7,919.05 $10,240,000.002023.35 10234104.3 -$5,895.70 $10,240,000.002023.35 10236127.65 -$3,872.35 $10,240,000.002023.35 10238151 -$1,849.00 $10,240,000.00

2023.35 10240174.35 $174.35 $10,240,000.002023.35 10242197.7 $2,197.70 $10,240,000.002023.35 10244221.05 $4,221.05 $10,240,000.00

Page 348: ejercicio 1.xlsx

2023.35 10246244.4 $6,244.40 $10,240,000.002023.35 10248267.75 $8,267.75 $10,240,000.002023.35 10250291.1 $10,291.10 $10,240,000.002023.35 10252314.45 $12,314.45 $10,240,000.002023.35 10254337.8 $14,337.80 $10,240,000.002023.35 10256361.15 $16,361.15 $10,240,000.002023.35 10258384.5 $18,384.50 $10,240,000.002023.35 10260407.85 $20,407.85 $10,240,000.002023.35 10262431.2 $22,431.20 $10,240,000.002023.35 10264454.55 $24,454.55 $10,240,000.002023.35 10266477.9 $26,477.90 $10,240,000.002023.35 10268501.25 $28,501.25 $10,240,000.002023.35 10270524.6 $30,524.60 $10,240,000.002023.35 10272547.95 $32,547.95 $10,240,000.002023.35 10274571.3 $34,571.30 $10,240,000.002023.35 10276594.65 $36,594.65 $10,240,000.002023.35 10278618 $38,618.00 $10,240,000.002023.35 10280641.35 $40,641.35 $10,240,000.002023.35 10282664.7 $42,664.70 $10,240,000.002023.35 10284688.05 $44,688.05 $10,240,000.002023.35 10286711.4 $46,711.40 $10,240,000.002023.35 10288734.75 $48,734.75 $10,240,000.002023.35 10290758.1 $50,758.10 $10,240,000.002023.35 10292781.45 $52,781.45 $10,240,000.002023.35 10294804.8 $54,804.80 $10,240,000.002023.35 10296828.15 $56,828.15 $10,240,000.002023.35 10298851.5 $58,851.50 $10,240,000.002023.35 10300874.85 $60,874.85 $10,240,000.002023.35 10302898.2 $62,898.20 $10,240,000.002023.35 10304921.55 $64,921.55 $10,240,000.002023.35 10306944.9 $66,944.90 $10,240,000.002023.35 10308968.25 $68,968.25 $10,240,000.002023.35 10310991.6 $70,991.60 $10,240,000.002023.35 10313014.95 $73,014.95 $10,240,000.002023.35 10315038.3 $75,038.30 $10,240,000.002023.35 10317061.65 $77,061.65 $10,240,000.002023.35 10319085 $79,085.00 $10,240,000.002023.35 10321108.35 $81,108.35 $10,240,000.002023.35 10323131.7 $83,131.70 $10,240,000.002023.35 10325155.05 $85,155.05 $10,240,000.002023.35 10327178.4 $87,178.40 $10,240,000.002023.35 10329201.75 $89,201.75 $10,240,000.002023.35 10331225.1 $91,225.10 $10,240,000.002023.35 10333248.45 $93,248.45 $10,240,000.002023.35 10335271.8 $95,271.80 $10,240,000.00

Page 349: ejercicio 1.xlsx

2023.35 10337295.15 $97,295.15 $10,240,000.002023.35 10339318.5 $99,318.50 $10,240,000.002023.35 10341341.85 $101,341.85 $10,240,000.002023.35 10343365.2 $103,365.20 $10,240,000.002023.35 10345388.55 $105,388.55 $10,240,000.002023.35 10347411.9 $107,411.90 $10,240,000.002023.35 10349435.25 $109,435.25 $10,240,000.002023.35 10351458.6 $111,458.60 $10,240,000.002023.35 10353481.95 $113,481.95 $10,240,000.002023.35 10355505.3 $115,505.30 $10,240,000.002023.35 10357528.65 $117,528.65 $10,240,000.002023.35 10359552 $119,552.00 $10,240,000.002023.35 10361575.35 $121,575.35 $10,240,000.002023.35 10363598.7 $123,598.70 $10,240,000.002023.35 10365622.05 $125,622.05 $10,240,000.002023.35 10367645.4 $127,645.40 $10,240,000.002023.35 10369668.75 $129,668.75 $10,240,000.002023.35 10371692.1 $131,692.10 $10,240,000.002023.35 10373715.45 $133,715.45 $10,240,000.002023.35 10375738.8 $135,738.80 $10,240,000.002023.35 10377762.15 $137,762.15 $10,240,000.002023.35 10379785.5 $139,785.50 $10,240,000.002023.35 10381808.85 $141,808.85 $10,240,000.002023.35 10383832.2 $143,832.20 $10,240,000.002023.35 10385855.55 $145,855.55 $10,240,000.002023.35 10387878.9 $147,878.90 $10,240,000.002023.35 10389902.25 $149,902.25 $10,240,000.002023.35 10391925.6 $151,925.60 $10,240,000.002023.35 10393948.95 $153,948.95 $10,240,000.002023.35 10395972.3 $155,972.30 $10,240,000.002023.35 10397995.65 $157,995.65 $10,240,000.002023.35 10400019 $160,019.00 $10,240,000.002023.35 10402042.35 $162,042.35 $10,240,000.002023.35 10404065.7 $164,065.70 $10,240,000.002023.35 10406089.05 $166,089.05 $10,240,000.002023.35 10408112.4 $168,112.40 $10,240,000.002023.35 10410135.75 $170,135.75 $10,240,000.002023.35 10412159.1 $172,159.10 $10,240,000.002023.35 10414182.45 $174,182.45 $10,240,000.002023.35 10416205.8 $176,205.80 $10,240,000.002023.35 10418229.15 $178,229.15 $10,240,000.002023.35 10420252.5 $180,252.50 $10,240,000.002023.35 10422275.85 $182,275.85 $10,240,000.002023.35 10424299.2 $184,299.20 $10,240,000.002023.35 10426322.55 $186,322.55 $10,240,000.00

Page 350: ejercicio 1.xlsx

2023.35 10428345.9 $188,345.90 $10,240,000.002023.35 10430369.25 $190,369.25 $10,240,000.002023.35 10432392.6 $192,392.60 $10,240,000.002023.35 10434415.95 $194,415.95 $10,240,000.002023.35 10436439.3 $196,439.30 $10,240,000.002023.35 10438462.65 $198,462.65 $10,240,000.002023.35 10440486 $200,486.00 $10,240,000.002023.35 10442509.35 $202,509.35 $10,240,000.002023.35 10444532.7 $204,532.70 $10,240,000.002023.35 10446556.05 $206,556.05 $10,240,000.002023.35 10448579.4 $208,579.40 $10,240,000.002023.35 10450602.75 $210,602.75 $10,240,000.002023.35 10452626.1 $212,626.10 $10,240,000.002023.35 10454649.45 $214,649.45 $10,240,000.002023.35 10456672.8 $216,672.80 $10,240,000.002023.35 10458696.15 $218,696.15 $10,240,000.002023.35 10460719.5 $220,719.50 $10,240,000.002023.35 10462742.85 $222,742.85 $10,240,000.002023.35 10464766.2 $224,766.20 $10,240,000.002023.35 10466789.55 $226,789.55 $10,240,000.002023.35 10468812.9 $228,812.90 $10,240,000.002023.35 10470836.25 $230,836.25 $10,240,000.002023.35 10472859.6 $232,859.60 $10,240,000.002023.35 10474882.95 $234,882.95 $10,240,000.002023.35 10476906.3 $236,906.30 $10,240,000.002023.35 10478929.65 $238,929.65 $10,240,000.002023.35 10480953 $240,953.00 $10,240,000.002023.35 10482976.35 $242,976.35 $10,240,000.002023.35 10484999.7 $244,999.70 $10,240,000.002023.35 10487023.05 $247,023.05 $10,240,000.002023.35 10489046.4 $249,046.40 $10,240,000.002023.35 10491069.75 $251,069.75 $10,240,000.002023.35 10493093.1 $253,093.10 $10,240,000.002023.35 10495116.45 $255,116.45 $10,240,000.002023.35 10497139.8 $257,139.80 $10,240,000.002023.35 10499163.15 $259,163.15 $10,240,000.002023.35 10501186.5 $261,186.50 $10,240,000.002023.35 10503209.85 $263,209.85 $10,240,000.002023.35 10505233.2 $265,233.20 $10,240,000.002023.35 10507256.55 $267,256.55 $10,240,000.002023.35 10509279.9 $269,279.90 $10,240,000.002023.35 10511303.25 $271,303.25 $10,240,000.002023.35 10513326.6 $273,326.60 $10,240,000.002023.35 10515349.95 $275,349.95 $10,240,000.002023.35 10517373.3 $277,373.30 $10,240,000.00

Page 351: ejercicio 1.xlsx

2023.35 10519396.65 $279,396.65 $10,240,000.002023.35 10521420 $281,420.00 $10,240,000.002023.35 10523443.35 $283,443.35 $10,240,000.002023.35 10525466.7 $285,466.70 $10,240,000.002023.35 10527490.05 $287,490.05 $10,240,000.002023.35 10529513.4 $289,513.40 $10,240,000.002023.35 10531536.75 $291,536.75 $10,240,000.002023.35 10533560.1 $293,560.10 $10,240,000.002023.35 10535583.45 $295,583.45 $10,240,000.002023.35 10537606.8 $297,606.80 $10,240,000.002023.35 10539630.15 $299,630.15 $10,240,000.002023.35 10541653.5 $301,653.50 $10,240,000.002023.35 10543676.85 $303,676.85 $10,240,000.002023.35 10545700.2 $305,700.20 $10,240,000.002023.35 10547723.55 $307,723.55 $10,240,000.002023.35 10549746.9 $309,746.90 $10,240,000.002023.35 10551770.25 $311,770.25 $10,240,000.002023.35 10553793.6 $313,793.60 $10,240,000.002023.35 10555816.95 $315,816.95 $10,240,000.002023.35 10557840.3 $317,840.30 $10,240,000.002023.35 10559863.65 $319,863.65 $10,240,000.002023.35 10561887 $321,887.00 $10,240,000.002023.35 10563910.35 $323,910.35 $10,240,000.002023.35 10565933.7 $325,933.70 $10,240,000.002023.35 10567957.05 $327,957.05 $10,240,000.002023.35 10569980.4 $329,980.40 $10,240,000.002023.35 10572003.75 $332,003.75 $10,240,000.002023.35 10574027.1 $334,027.10 $10,240,000.002023.35 10576050.45 $336,050.45 $10,240,000.002023.35 10578073.8 $338,073.80 $10,240,000.002023.35 10580097.15 $340,097.15 $10,240,000.002023.35 10582120.5 $342,120.50 $10,240,000.002023.35 10584143.85 $344,143.85 $10,240,000.002023.35 10586167.2 $346,167.20 $10,240,000.002023.35 10588190.55 $348,190.55 $10,240,000.002023.35 10590213.9 $350,213.90 $10,240,000.002023.35 10592237.25 $352,237.25 $10,240,000.002023.35 10594260.6 $354,260.60 $10,240,000.002023.35 10596283.95 $356,283.95 $10,240,000.002023.35 10598307.3 $358,307.30 $10,240,000.002023.35 10600330.65 $360,330.65 $10,240,000.002023.35 10602354 $362,354.00 $10,240,000.002023.35 10604377.35 $364,377.35 $10,240,000.002023.35 10606400.7 $366,400.70 $10,240,000.002023.35 10608424.05 $368,424.05 $10,240,000.00

Page 352: ejercicio 1.xlsx

2023.35 10610447.4 $370,447.40 $10,240,000.002023.35 10612470.75 $372,470.75 $10,240,000.002023.35 10614494.1 $374,494.10 $10,240,000.002023.35 10616517.45 $376,517.45 $10,240,000.002023.35 10618540.8 $378,540.80 $10,240,000.002023.35 10620564.15 $380,564.15 $10,240,000.002023.35 10622587.5 $382,587.50 $10,240,000.002023.35 10624610.85 $384,610.85 $10,240,000.002023.35 10626634.2 $386,634.20 $10,240,000.002023.35 10628657.55 $388,657.55 $10,240,000.002023.35 10630680.9 $390,680.90 $10,240,000.002023.35 10632704.25 $392,704.25 $10,240,000.002023.35 10634727.6 $394,727.60 $10,240,000.002023.35 10636750.95 $396,750.95 $10,240,000.002023.35 10638774.3 $398,774.30 $10,240,000.002023.35 10640797.65 $400,797.65 $10,240,000.002023.35 10642821 $402,821.00 $10,240,000.002023.35 10644844.35 $404,844.35 $10,240,000.002023.35 10646867.7 $406,867.70 $10,240,000.002023.35 10648891.05 $408,891.05 $10,240,000.002023.35 10650914.4 $410,914.40 $10,240,000.002023.35 10652937.75 $412,937.75 $10,240,000.002023.35 10654961.1 $414,961.10 $10,240,000.002023.35 10656984.45 $416,984.45 $10,240,000.002023.35 10659007.8 $419,007.80 $10,240,000.002023.35 10661031.15 $421,031.15 $10,240,000.002023.35 10663054.5 $423,054.50 $10,240,000.002023.35 10665077.85 $425,077.85 $10,240,000.002023.35 10667101.2 $427,101.20 $10,240,000.002023.35 10669124.55 $429,124.55 $10,240,000.002023.35 10671147.9 $431,147.90 $10,240,000.002023.35 10673171.25 $433,171.25 $10,240,000.002023.35 10675194.6 $435,194.60 $10,240,000.002023.35 10677217.95 $437,217.95 $10,240,000.002023.35 10679241.3 $439,241.30 $10,240,000.002023.35 10681264.65 $441,264.65 $10,240,000.002023.35 10683288 $443,288.00 $10,240,000.002023.35 10685311.35 $445,311.35 $10,240,000.002023.35 10687334.7 $447,334.70 $10,240,000.002023.35 10689358.05 $449,358.05 $10,240,000.002023.35 10691381.4 $451,381.40 $10,240,000.002023.35 10693404.75 $453,404.75 $10,240,000.002023.35 10695428.1 $455,428.10 $10,240,000.002023.35 10697451.45 $457,451.45 $10,240,000.002023.35 10699474.8 $459,474.80 $10,240,000.00

Page 353: ejercicio 1.xlsx

2023.35 10701498.15 $461,498.15 $10,240,000.002023.35 10703521.5 $463,521.50 $10,240,000.002023.35 10705544.85 $465,544.85 $10,240,000.002023.35 10707568.2 $467,568.20 $10,240,000.002023.35 10709591.55 $469,591.55 $10,240,000.002023.35 10711614.9 $471,614.90 $10,240,000.002023.35 10713638.25 $473,638.25 $10,240,000.002023.35 10715661.6 $475,661.60 $10,240,000.002023.35 10717684.95 $477,684.95 $10,240,000.002023.35 10719708.3 $479,708.30 $10,240,000.002023.35 10721731.65 $481,731.65 $10,240,000.002023.35 10723755 $483,755.00 $10,240,000.002023.35 10725778.35 $485,778.35 $10,240,000.002023.35 10727801.7 $487,801.70 $10,240,000.002023.35 10729825.05 $489,825.05 $10,240,000.002023.35 10731848.4 $491,848.40 $10,240,000.002023.35 10733871.75 $493,871.75 $10,240,000.002023.35 10735895.1 $495,895.10 $10,240,000.002023.35 10737918.45 $497,918.45 $10,240,000.002023.35 10739941.8 $499,941.80 $10,240,000.002023.35 10741965.15 $501,965.15 $10,240,000.002023.35 10743988.5 $503,988.50 $10,240,000.002023.35 10746011.85 $506,011.85 $10,240,000.002023.35 10748035.2 $508,035.20 $10,240,000.002023.35 10750058.55 $510,058.55 $10,240,000.002023.35 10752081.9 $512,081.90 $10,240,000.002023.35 10754105.25 $514,105.25 $10,240,000.002023.35 10756128.6 $516,128.60 $10,240,000.002023.35 10758151.95 $518,151.95 $10,240,000.002023.35 10760175.3 $520,175.30 $10,240,000.002023.35 10762198.65 $522,198.65 $10,240,000.002023.35 10764222 $524,222.00 $10,240,000.002023.35 10766245.35 $526,245.35 $10,240,000.002023.35 10768268.7 $528,268.70 $10,240,000.002023.35 10770292.05 $530,292.05 $10,240,000.002023.35 10772315.4 $532,315.40 $10,240,000.002023.35 10774338.75 $534,338.75 $10,240,000.002023.35 10776362.1 $536,362.10 $10,240,000.002023.35 10778385.45 $538,385.45 $10,240,000.002023.35 10780408.8 $540,408.80 $10,240,000.002023.35 10782432.15 $542,432.15 $10,240,000.002023.35 10784455.5 $544,455.50 $10,240,000.002023.35 10786478.85 $546,478.85 $10,240,000.002023.35 10788502.2 $548,502.20 $10,240,000.002023.35 10790525.55 $550,525.55 $10,240,000.00

Page 354: ejercicio 1.xlsx

2023.35 10792548.9 $552,548.90 $10,240,000.002023.35 10794572.25 $554,572.25 $10,240,000.002023.35 10796595.6 $556,595.60 $10,240,000.002023.35 10798618.95 $558,618.95 $10,240,000.002023.35 10800642.3 $560,642.30 $10,240,000.002023.35 10802665.65 $562,665.65 $10,240,000.002023.35 10804689 $564,689.00 $10,240,000.002023.35 10806712.35 $566,712.35 $10,240,000.002023.35 10808735.7 $568,735.70 $10,240,000.002023.35 10810759.05 $570,759.05 $10,240,000.002023.35 10812782.4 $572,782.40 $10,240,000.002023.35 10814805.75 $574,805.75 $10,240,000.002023.35 10816829.1 $576,829.10 $10,240,000.002023.35 10818852.45 $578,852.45 $10,240,000.002023.35 10820875.8 $580,875.80 $10,240,000.002023.35 10822899.15 $582,899.15 $10,240,000.002023.35 10824922.5 $584,922.50 $10,240,000.002023.35 10826945.85 $586,945.85 $10,240,000.002023.35 10828969.2 $588,969.20 $10,240,000.002023.35 10830992.55 $590,992.55 $10,240,000.002023.35 10833015.9 $593,015.90 $10,240,000.002023.35 10835039.25 $595,039.25 $10,240,000.002023.35 10837062.6 $597,062.60 $10,240,000.002023.35 10839085.95 $599,085.95 $10,240,000.002023.35 10841109.3 $601,109.30 $10,240,000.002023.35 10843132.65 $603,132.65 $10,240,000.002023.35 10845156 $605,156.00 $10,240,000.002023.35 10847179.35 $607,179.35 $10,240,000.002023.35 10849202.7 $609,202.70 $10,240,000.002023.35 10851226.05 $611,226.05 $10,240,000.002023.35 10853249.4 $613,249.40 $10,240,000.002023.35 10855272.75 $615,272.75 $10,240,000.002023.35 10857296.1 $617,296.10 $10,240,000.002023.35 10859319.45 $619,319.45 $10,240,000.002023.35 10861342.8 $621,342.80 $10,240,000.002023.35 10863366.15 $623,366.15 $10,240,000.002023.35 10865389.5 $625,389.50 $10,240,000.002023.35 10867412.85 $627,412.85 $10,240,000.002023.35 10869436.2 $629,436.20 $10,240,000.002023.35 10871459.55 $631,459.55 $10,240,000.002023.35 10873482.9 $633,482.90 $10,240,000.002023.35 10875506.25 $635,506.25 $10,240,000.002023.35 10877529.6 $637,529.60 $10,240,000.002023.35 10879552.95 $639,552.95 $10,240,000.002023.35 10881576.3 $641,576.30 $10,240,000.00

Page 355: ejercicio 1.xlsx

2023.35 10883599.65 $643,599.65 $10,240,000.002023.35 10885623 $645,623.00 $10,240,000.002023.35 10887646.35 $647,646.35 $10,240,000.002023.35 10889669.7 $649,669.70 $10,240,000.002023.35 10891693.05 $651,693.05 $10,240,000.002023.35 10893716.4 $653,716.40 $10,240,000.002023.35 10895739.75 $655,739.75 $10,240,000.002023.35 10897763.1 $657,763.10 $10,240,000.002023.35 10899786.45 $659,786.45 $10,240,000.002023.35 10901809.8 $661,809.80 $10,240,000.002023.35 10903833.15 $663,833.15 $10,240,000.002023.35 10905856.5 $665,856.50 $10,240,000.002023.35 10907879.85 $667,879.85 $10,240,000.002023.35 10909903.2 $669,903.20 $10,240,000.002023.35 10911926.55 $671,926.55 $10,240,000.002023.35 10913949.9 $673,949.90 $10,240,000.002023.35 10915973.25 $675,973.25 $10,240,000.002023.35 10917996.6 $677,996.60 $10,240,000.002023.35 10920019.95 $680,019.95 $10,240,000.002023.35 10922043.3 $682,043.30 $10,240,000.002023.35 10924066.65 $684,066.65 $10,240,000.002023.35 10926090 $686,090.00 $10,240,000.002023.35 10928113.35 $688,113.35 $10,240,000.002023.35 10930136.7 $690,136.70 $10,240,000.002023.35 10932160.05 $692,160.05 $10,240,000.002023.35 10934183.4 $694,183.40 $10,240,000.002023.35 10936206.75 $696,206.75 $10,240,000.002023.35 10938230.1 $698,230.10 $10,240,000.002023.35 10940253.45 $700,253.45 $10,240,000.002023.35 10942276.8 $702,276.80 $10,240,000.002023.35 10944300.15 $704,300.15 $10,240,000.002023.35 10946323.5 $706,323.50 $10,240,000.002023.35 10948346.85 $708,346.85 $10,240,000.002023.35 10950370.2 $710,370.20 $10,240,000.002023.35 10952393.55 $712,393.55 $10,240,000.002023.35 10954416.9 $714,416.90 $10,240,000.002023.35 10956440.25 $716,440.25 $10,240,000.002023.35 10958463.6 $718,463.60 $10,240,000.002023.35 10960486.95 $720,486.95 $10,240,000.002023.35 10962510.3 $722,510.30 $10,240,000.002023.35 10964533.65 $724,533.65 $10,240,000.002023.35 10966557 $726,557.00 $10,240,000.002023.35 10968580.35 $728,580.35 $10,240,000.002023.35 10970603.7 $730,603.70 $10,240,000.002023.35 10972627.05 $732,627.05 $10,240,000.00

Page 356: ejercicio 1.xlsx

2023.35 10974650.4 $734,650.40 $10,240,000.002023.35 10976673.75 $736,673.75 $10,240,000.002023.35 10978697.1 $738,697.10 $10,240,000.002023.35 10980720.45 $740,720.45 $10,240,000.002023.35 10982743.8 $742,743.80 $10,240,000.002023.35 10984767.15 $744,767.15 $10,240,000.002023.35 10986790.5 $746,790.50 $10,240,000.002023.35 10988813.85 $748,813.85 $10,240,000.002023.35 10990837.2 $750,837.20 $10,240,000.002023.35 10992860.55 $752,860.55 $10,240,000.002023.35 10994883.9 $754,883.90 $10,240,000.002023.35 10996907.25 $756,907.25 $10,240,000.002023.35 10998930.6 $758,930.60 $10,240,000.002023.35 11000953.95 $760,953.95 $10,240,000.002023.35 11002977.3 $762,977.30 $10,240,000.002023.35 11005000.65 $765,000.65 $10,240,000.002023.35 11007024 $767,024.00 $10,240,000.002023.35 11009047.35 $769,047.35 $10,240,000.002023.35 11011070.7 $771,070.70 $10,240,000.002023.35 11013094.05 $773,094.05 $10,240,000.002023.35 11015117.4 $775,117.40 $10,240,000.002023.35 11017140.75 $777,140.75 $10,240,000.002023.35 11019164.1 $779,164.10 $10,240,000.002023.35 11021187.45 $781,187.45 $10,240,000.002023.35 11023210.8 $783,210.80 $10,240,000.002023.35 11025234.15 $785,234.15 $10,240,000.002023.35 11027257.5 $787,257.50 $10,240,000.002023.35 11029280.85 $789,280.85 $10,240,000.002023.35 11031304.2 $791,304.20 $10,240,000.002023.35 11033327.55 $793,327.55 $10,240,000.002023.35 11035350.9 $795,350.90 $10,240,000.002023.35 11037374.25 $797,374.25 $10,240,000.002023.35 11039397.6 $799,397.60 $10,240,000.002023.35 11041420.95 $801,420.95 $10,240,000.002023.35 11043444.3 $803,444.30 $10,240,000.002023.35 11045467.65 $805,467.65 $10,240,000.002023.35 11047491 $807,491.00 $10,240,000.002023.35 11049514.35 $809,514.35 $10,240,000.002023.35 11051537.7 $811,537.70 $10,240,000.002023.35 11053561.05 $813,561.05 $10,240,000.002023.35 11055584.4 $815,584.40 $10,240,000.002023.35 11057607.75 $817,607.75 $10,240,000.002023.35 11059631.1 $819,631.10 $10,240,000.002023.35 11061654.45 $821,654.45 $10,240,000.002023.35 11063677.8 $823,677.80 $10,240,000.00

Page 357: ejercicio 1.xlsx

2023.35 11065701.15 $825,701.15 $10,240,000.002023.35 11067724.5 $827,724.50 $10,240,000.002023.35 11069747.85 $829,747.85 $10,240,000.002023.35 11071771.2 $831,771.20 $10,240,000.002023.35 11073794.55 $833,794.55 $10,240,000.002023.35 11075817.9 $835,817.90 $10,240,000.002023.35 11077841.25 $837,841.25 $10,240,000.002023.35 11079864.6 $839,864.60 $10,240,000.002023.35 11081887.95 $841,887.95 $10,240,000.002023.35 11083911.3 $843,911.30 $10,240,000.002023.35 11085934.65 $845,934.65 $10,240,000.002023.35 11087958 $847,958.00 $10,240,000.002023.35 11089981.35 $849,981.35 $10,240,000.002023.35 11092004.7 $852,004.70 $10,240,000.002023.35 11094028.05 $854,028.05 $10,240,000.002023.35 11096051.4 $856,051.40 $10,240,000.002023.35 11098074.75 $858,074.75 $10,240,000.002023.35 11100098.1 $860,098.10 $10,240,000.002023.35 11102121.45 $862,121.45 $10,240,000.002023.35 11104144.8 $864,144.80 $10,240,000.002023.35 11106168.15 $866,168.15 $10,240,000.002023.35 11108191.5 $868,191.50 $10,240,000.002023.35 11110214.85 $870,214.85 $10,240,000.002023.35 11112238.2 $872,238.20 $10,240,000.002023.35 11114261.55 $874,261.55 $10,240,000.002023.35 11116284.9 $876,284.90 $10,240,000.002023.35 11118308.25 $878,308.25 $10,240,000.002023.35 11120331.6 $880,331.60 $10,240,000.002023.35 11122354.95 $882,354.95 $10,240,000.002023.35 11124378.3 $884,378.30 $10,240,000.002023.35 11126401.65 $886,401.65 $10,240,000.002023.35 11128425 $888,425.00 $10,240,000.002023.35 11130448.35 $890,448.35 $10,240,000.002023.35 11132471.7 $892,471.70 $10,240,000.002023.35 11134495.05 $894,495.05 $10,240,000.002023.35 11136518.4 $896,518.40 $10,240,000.002023.35 11138541.75 $898,541.75 $10,240,000.002023.35 11140565.1 $900,565.10 $10,240,000.002023.35 11142588.45 $902,588.45 $10,240,000.002023.35 11144611.8 $904,611.80 $10,240,000.002023.35 11146635.15 $906,635.15 $10,240,000.002023.35 11148658.5 $908,658.50 $10,240,000.002023.35 11150681.85 $910,681.85 $10,240,000.002023.35 11152705.2 $912,705.20 $10,240,000.002023.35 11154728.55 $914,728.55 $10,240,000.00

Page 358: ejercicio 1.xlsx

2023.35 11156751.9 $916,751.90 $10,240,000.002023.35 11158775.25 $918,775.25 $10,240,000.002023.35 11160798.6 $920,798.60 $10,240,000.002023.35 11162821.95 $922,821.95 $10,240,000.002023.35 11164845.3 $924,845.30 $10,240,000.002023.35 11166868.65 $926,868.65 $10,240,000.002023.35 11168892 $928,892.00 $10,240,000.002023.35 11170915.35 $930,915.35 $10,240,000.002023.35 11172938.7 $932,938.70 $10,240,000.002023.35 11174962.05 $934,962.05 $10,240,000.002023.35 11176985.4 $936,985.40 $10,240,000.002023.35 11179008.75 $939,008.75 $10,240,000.002023.35 11181032.1 $941,032.10 $10,240,000.002023.35 11183055.45 $943,055.45 $10,240,000.002023.35 11185078.8 $945,078.80 $10,240,000.002023.35 11187102.15 $947,102.15 $10,240,000.002023.35 11189125.5 $949,125.50 $10,240,000.002023.35 11191148.85 $951,148.85 $10,240,000.002023.35 11193172.2 $953,172.20 $10,240,000.002023.35 11195195.55 $955,195.55 $10,240,000.002023.35 11197218.9 $957,218.90 $10,240,000.002023.35 11199242.25 $959,242.25 $10,240,000.002023.35 11201265.6 $961,265.60 $10,240,000.002023.35 11203288.95 $963,288.95 $10,240,000.002023.35 11205312.3 $965,312.30 $10,240,000.002023.35 11207335.65 $967,335.65 $10,240,000.002023.35 11209359 $969,359.00 $10,240,000.002023.35 11211382.35 $971,382.35 $10,240,000.002023.35 11213405.7 $973,405.70 $10,240,000.002023.35 11215429.05 $975,429.05 $10,240,000.002023.35 11217452.4 $977,452.40 $10,240,000.002023.35 11219475.75 $979,475.75 $10,240,000.002023.35 11221499.1 $981,499.10 $10,240,000.002023.35 11223522.45 $983,522.45 $10,240,000.002023.35 11225545.8 $985,545.80 $10,240,000.002023.35 11227569.15 $987,569.15 $10,240,000.002023.35 11229592.5 $989,592.50 $10,240,000.002023.35 11231615.85 $991,615.85 $10,240,000.002023.35 11233639.2 $993,639.20 $10,240,000.002023.35 11235662.55 $995,662.55 $10,240,000.002023.35 11237685.9 $997,685.90 $10,240,000.002023.35 11239709.25 $999,709.25 $10,240,000.002023.35 11241732.6 $1,001,732.60 $10,240,000.002023.35 11243755.95 $1,003,755.95 $10,240,000.002023.35 11245779.3 $1,005,779.30 $10,240,000.00

Page 359: ejercicio 1.xlsx

2023.35 11247802.65 $1,007,802.65 $10,240,000.002023.35 11249826 $1,009,826.00 $10,240,000.002023.35 11251849.35 $1,011,849.35 $10,240,000.002023.35 11253872.7 $1,013,872.70 $10,240,000.002023.35 11255896.05 $1,015,896.05 $10,240,000.002023.35 11257919.4 $1,017,919.40 $10,240,000.002023.35 11259942.75 $1,019,942.75 $10,240,000.002023.35 11261966.1 $1,021,966.10 $10,240,000.002023.35 11263989.45 $1,023,989.45 $10,240,000.002023.35 11266012.8 $1,026,012.80 $10,240,000.002023.35 11268036.15 $1,028,036.15 $10,240,000.002023.35 11270059.5 $1,030,059.50 $10,240,000.002023.35 11272082.85 $1,032,082.85 $10,240,000.002023.35 11274106.2 $1,034,106.20 $10,240,000.002023.35 11276129.55 $1,036,129.55 $10,240,000.002023.35 11278152.9 $1,038,152.90 $10,240,000.002023.35 11280176.25 $1,040,176.25 $10,240,000.002023.35 11282199.6 $1,042,199.60 $10,240,000.002023.35 11284222.95 $1,044,222.95 $10,240,000.002023.35 11286246.3 $1,046,246.30 $10,240,000.002023.35 11288269.65 $1,048,269.65 $10,240,000.002023.35 11290293 $1,050,293.00 $10,240,000.002023.35 11292316.35 $1,052,316.35 $10,240,000.002023.35 11294339.7 $1,054,339.70 $10,240,000.002023.35 11296363.05 $1,056,363.05 $10,240,000.002023.35 11298386.4 $1,058,386.40 $10,240,000.002023.35 11300409.75 $1,060,409.75 $10,240,000.002023.35 11302433.1 $1,062,433.10 $10,240,000.002023.35 11304456.45 $1,064,456.45 $10,240,000.002023.35 11306479.8 $1,066,479.80 $10,240,000.002023.35 11308503.15 $1,068,503.15 $10,240,000.002023.35 11310526.5 $1,070,526.50 $10,240,000.002023.35 11312549.85 $1,072,549.85 $10,240,000.002023.35 11314573.2 $1,074,573.20 $10,240,000.002023.35 11316596.55 $1,076,596.55 $10,240,000.002023.35 11318619.9 $1,078,619.90 $10,240,000.002023.35 11320643.25 $1,080,643.25 $10,240,000.002023.35 11322666.6 $1,082,666.60 $10,240,000.002023.35 11324689.95 $1,084,689.95 $10,240,000.002023.35 11326713.3 $1,086,713.30 $10,240,000.002023.35 11328736.65 $1,088,736.65 $10,240,000.002023.35 11330760 $1,090,760.00 $10,240,000.002023.35 11332783.35 $1,092,783.35 $10,240,000.002023.35 11334806.7 $1,094,806.70 $10,240,000.002023.35 11336830.05 $1,096,830.05 $10,240,000.00

Page 360: ejercicio 1.xlsx

2023.35 11338853.4 $1,098,853.40 $10,240,000.002023.35 11340876.75 $1,100,876.75 $10,240,000.002023.35 11342900.1 $1,102,900.10 $10,240,000.002023.35 11344923.45 $1,104,923.45 $10,240,000.002023.35 11346946.8 $1,106,946.80 $10,240,000.002023.35 11348970.15 $1,108,970.15 $10,240,000.002023.35 11350993.5 $1,110,993.50 $10,240,000.002023.35 11353016.85 $1,113,016.85 $10,240,000.002023.35 11355040.2 $1,115,040.20 $10,240,000.002023.35 11357063.55 $1,117,063.55 $10,240,000.002023.35 11359086.9 $1,119,086.90 $10,240,000.002023.35 11361110.25 $1,121,110.25 $10,240,000.002023.35 11363133.6 $1,123,133.60 $10,240,000.002023.35 11365156.95 $1,125,156.95 $10,240,000.002023.35 11367180.3 $1,127,180.30 $10,240,000.002023.35 11369203.65 $1,129,203.65 $10,240,000.002023.35 11371227 $1,131,227.00 $10,240,000.002023.35 11373250.35 $1,133,250.35 $10,240,000.002023.35 11375273.7 $1,135,273.70 $10,240,000.002023.35 11377297.05 $1,137,297.05 $10,240,000.002023.35 11379320.4 $1,139,320.40 $10,240,000.002023.35 11381343.75 $1,141,343.75 $10,240,000.002023.35 11383367.1 $1,143,367.10 $10,240,000.002023.35 11385390.45 $1,145,390.45 $10,240,000.002023.35 11387413.8 $1,147,413.80 $10,240,000.002023.35 11389437.15 $1,149,437.15 $10,240,000.002023.35 11391460.5 $1,151,460.50 $10,240,000.002023.35 11393483.85 $1,153,483.85 $10,240,000.002023.35 11395507.2 $1,155,507.20 $10,240,000.002023.35 11397530.55 $1,157,530.55 $10,240,000.002023.35 11399553.9 $1,159,553.90 $10,240,000.002023.35 11401577.25 $1,161,577.25 $10,240,000.002023.35 11403600.6 $1,163,600.60 $10,240,000.002023.35 11405623.95 $1,165,623.95 $10,240,000.002023.35 11407647.3 $1,167,647.30 $10,240,000.002023.35 11409670.65 $1,169,670.65 $10,240,000.002023.35 11411694 $1,171,694.00 $10,240,000.002023.35 11413717.35 $1,173,717.35 $10,240,000.002023.35 11415740.7 $1,175,740.70 $10,240,000.002023.35 11417764.05 $1,177,764.05 $10,240,000.002023.35 11419787.4 $1,179,787.40 $10,240,000.002023.35 11421810.75 $1,181,810.75 $10,240,000.002023.35 11423834.1 $1,183,834.10 $10,240,000.002023.35 11425857.45 $1,185,857.45 $10,240,000.002023.35 11427880.8 $1,187,880.80 $10,240,000.00

Page 361: ejercicio 1.xlsx

2023.35 11429904.15 $1,189,904.15 $10,240,000.002023.35 11431927.5 $1,191,927.50 $10,240,000.002023.35 11433950.85 $1,193,950.85 $10,240,000.002023.35 11435974.2 $1,195,974.20 $10,240,000.002023.35 11437997.55 $1,197,997.55 $10,240,000.002023.35 11440020.9 $1,200,020.90 $10,240,000.002023.35 11442044.25 $1,202,044.25 $10,240,000.002023.35 11444067.6 $1,204,067.60 $10,240,000.002023.35 11446090.95 $1,206,090.95 $10,240,000.002023.35 11448114.3 $1,208,114.30 $10,240,000.002023.35 11450137.65 $1,210,137.65 $10,240,000.002023.35 11452161 $1,212,161.00 $10,240,000.002023.35 11454184.35 $1,214,184.35 $10,240,000.002023.35 11456207.7 $1,216,207.70 $10,240,000.002023.35 11458231.05 $1,218,231.05 $10,240,000.002023.35 11460254.4 $1,220,254.40 $10,240,000.002023.35 11462277.75 $1,222,277.75 $10,240,000.002023.35 11464301.1 $1,224,301.10 $10,240,000.002023.35 11466324.45 $1,226,324.45 $10,240,000.002023.35 11468347.8 $1,228,347.80 $10,240,000.002023.35 11470371.15 $1,230,371.15 $10,240,000.002023.35 11472394.5 $1,232,394.50 $10,240,000.002023.35 11474417.85 $1,234,417.85 $10,240,000.002023.35 11476441.2 $1,236,441.20 $10,240,000.002023.35 11478464.55 $1,238,464.55 $10,240,000.002023.35 11480487.9 $1,240,487.90 $10,240,000.002023.35 11482511.25 $1,242,511.25 $10,240,000.002023.35 11484534.6 $1,244,534.60 $10,240,000.002023.35 11486557.95 $1,246,557.95 $10,240,000.002023.35 11488581.3 $1,248,581.30 $10,240,000.002023.35 11490604.65 $1,250,604.65 $10,240,000.002023.35 11492628 $1,252,628.00 $10,240,000.002023.35 11494651.35 $1,254,651.35 $10,240,000.002023.35 11496674.7 $1,256,674.70 $10,240,000.002023.35 11498698.05 $1,258,698.05 $10,240,000.002023.35 11500721.4 $1,260,721.40 $10,240,000.002023.35 11502744.75 $1,262,744.75 $10,240,000.002023.35 11504768.1 $1,264,768.10 $10,240,000.002023.35 11506791.45 $1,266,791.45 $10,240,000.002023.35 11508814.8 $1,268,814.80 $10,240,000.002023.35 11510838.15 $1,270,838.15 $10,240,000.002023.35 11512861.5 $1,272,861.50 $10,240,000.002023.35 11514884.85 $1,274,884.85 $10,240,000.002023.35 11516908.2 $1,276,908.20 $10,240,000.002023.35 11518931.55 $1,278,931.55 $10,240,000.00

Page 362: ejercicio 1.xlsx

2023.35 11520954.9 $1,280,954.90 $10,240,000.002023.35 11522978.25 $1,282,978.25 $10,240,000.002023.35 11525001.6 $1,285,001.60 $10,240,000.002023.35 11527024.95 $1,287,024.95 $10,240,000.002023.35 11529048.3 $1,289,048.30 $10,240,000.002023.35 11531071.65 $1,291,071.65 $10,240,000.002023.35 11533095 $1,293,095.00 $10,240,000.002023.35 11535118.35 $1,295,118.35 $10,240,000.002023.35 11537141.7 $1,297,141.70 $10,240,000.002023.35 11539165.05 $1,299,165.05 $10,240,000.002023.35 11541188.4 $1,301,188.40 $10,240,000.002023.35 11543211.75 $1,303,211.75 $10,240,000.002023.35 11545235.1 $1,305,235.10 $10,240,000.002023.35 11547258.45 $1,307,258.45 $10,240,000.002023.35 11549281.8 $1,309,281.80 $10,240,000.002023.35 11551305.15 $1,311,305.15 $10,240,000.002023.35 11553328.5 $1,313,328.50 $10,240,000.002023.35 11555351.85 $1,315,351.85 $10,240,000.002023.35 11557375.2 $1,317,375.20 $10,240,000.002023.35 11559398.55 $1,319,398.55 $10,240,000.002023.35 11561421.9 $1,321,421.90 $10,240,000.002023.35 11563445.25 $1,323,445.25 $10,240,000.002023.35 11565468.6 $1,325,468.60 $10,240,000.002023.35 11567491.95 $1,327,491.95 $10,240,000.002023.35 11569515.3 $1,329,515.30 $10,240,000.002023.35 11571538.65 $1,331,538.65 $10,240,000.002023.35 11573562 $1,333,562.00 $10,240,000.002023.35 11575585.35 $1,335,585.35 $10,240,000.002023.35 11577608.7 $1,337,608.70 $10,240,000.002023.35 11579632.05 $1,339,632.05 $10,240,000.002023.35 11581655.4 $1,341,655.40 $10,240,000.002023.35 11583678.75 $1,343,678.75 $10,240,000.002023.35 11585702.1 $1,345,702.10 $10,240,000.002023.35 11587725.45 $1,347,725.45 $10,240,000.002023.35 11589748.8 $1,349,748.80 $10,240,000.002023.35 11591772.15 $1,351,772.15 $10,240,000.002023.35 11593795.5 $1,353,795.50 $10,240,000.002023.35 11595818.85 $1,355,818.85 $10,240,000.002023.35 11597842.2 $1,357,842.20 $10,240,000.002023.35 11599865.55 $1,359,865.55 $10,240,000.002023.35 11601888.9 $1,361,888.90 $10,240,000.002023.35 11603912.25 $1,363,912.25 $10,240,000.002023.35 11605935.6 $1,365,935.60 $10,240,000.002023.35 11607958.95 $1,367,958.95 $10,240,000.002023.35 11609982.3 $1,369,982.30 $10,240,000.00

Page 363: ejercicio 1.xlsx

2023.35 11612005.65 $1,372,005.65 $10,240,000.002023.35 11614029 $1,374,029.00 $10,240,000.002023.35 11616052.35 $1,376,052.35 $10,240,000.002023.35 11618075.7 $1,378,075.70 $10,240,000.002023.35 11620099.05 $1,380,099.05 $10,240,000.002023.35 11622122.4 $1,382,122.40 $10,240,000.002023.35 11624145.75 $1,384,145.75 $10,240,000.002023.35 11626169.1 $1,386,169.10 $10,240,000.002023.35 11628192.45 $1,388,192.45 $10,240,000.002023.35 11630215.8 $1,390,215.80 $10,240,000.002023.35 11632239.15 $1,392,239.15 $10,240,000.002023.35 11634262.5 $1,394,262.50 $10,240,000.002023.35 11636285.85 $1,396,285.85 $10,240,000.002023.35 11638309.2 $1,398,309.20 $10,240,000.002023.35 11640332.55 $1,400,332.55 $10,240,000.002023.35 11642355.9 $1,402,355.90 $10,240,000.002023.35 11644379.25 $1,404,379.25 $10,240,000.002023.35 11646402.6 $1,406,402.60 $10,240,000.002023.35 11648425.95 $1,408,425.95 $10,240,000.002023.35 11650449.3 $1,410,449.30 $10,240,000.002023.35 11652472.65 $1,412,472.65 $10,240,000.002023.35 11654496 $1,414,496.00 $10,240,000.002023.35 11656519.35 $1,416,519.35 $10,240,000.002023.35 11658542.7 $1,418,542.70 $10,240,000.002023.35 11660566.05 $1,420,566.05 $10,240,000.002023.35 11662589.4 $1,422,589.40 $10,240,000.002023.35 11664612.75 $1,424,612.75 $10,240,000.002023.35 11666636.1 $1,426,636.10 $10,240,000.002023.35 11668659.45 $1,428,659.45 $10,240,000.002023.35 11670682.8 $1,430,682.80 $10,240,000.002023.35 11672706.15 $1,432,706.15 $10,240,000.002023.35 11674729.5 $1,434,729.50 $10,240,000.002023.35 11676752.85 $1,436,752.85 $10,240,000.002023.35 11678776.2 $1,438,776.20 $10,240,000.002023.35 11680799.55 $1,440,799.55 $10,240,000.002023.35 11682822.9 $1,442,822.90 $10,240,000.002023.35 11684846.25 $1,444,846.25 $10,240,000.002023.35 11686869.6 $1,446,869.60 $10,240,000.002023.35 11688892.95 $1,448,892.95 $10,240,000.002023.35 11690916.3 $1,450,916.30 $10,240,000.002023.35 11692939.65 $1,452,939.65 $10,240,000.002023.35 11694963 $1,454,963.00 $10,240,000.002023.35 11696986.35 $1,456,986.35 $10,240,000.002023.35 11699009.7 $1,459,009.70 $10,240,000.002023.35 11701033.05 $1,461,033.05 $10,240,000.00

Page 364: ejercicio 1.xlsx

2023.35 11703056.4 $1,463,056.40 $10,240,000.002023.35 11705079.75 $1,465,079.75 $10,240,000.002023.35 11707103.1 $1,467,103.10 $10,240,000.002023.35 11709126.45 $1,469,126.45 $10,240,000.002023.35 11711149.8 $1,471,149.80 $10,240,000.002023.35 11713173.15 $1,473,173.15 $10,240,000.002023.35 11715196.5 $1,475,196.50 $10,240,000.002023.35 11717219.85 $1,477,219.85 $10,240,000.002023.35 11719243.2 $1,479,243.20 $10,240,000.002023.35 11721266.55 $1,481,266.55 $10,240,000.002023.35 11723289.9 $1,483,289.90 $10,240,000.002023.35 11725313.25 $1,485,313.25 $10,240,000.002023.35 11727336.6 $1,487,336.60 $10,240,000.002023.35 11729359.95 $1,489,359.95 $10,240,000.002023.35 11731383.3 $1,491,383.30 $10,240,000.002023.35 11733406.65 $1,493,406.65 $10,240,000.002023.35 11735430 $1,495,430.00 $10,240,000.002023.35 11737453.35 $1,497,453.35 $10,240,000.002023.35 11739476.7 $1,499,476.70 $10,240,000.002023.35 11741500.05 $1,501,500.05 $10,240,000.002023.35 11743523.4 $1,503,523.40 $10,240,000.002023.35 11745546.75 $1,505,546.75 $10,240,000.002023.35 11747570.1 $1,507,570.10 $10,240,000.002023.35 11749593.45 $1,509,593.45 $10,240,000.002023.35 11751616.8 $1,511,616.80 $10,240,000.002023.35 11753640.15 $1,513,640.15 $10,240,000.002023.35 11755663.5 $1,515,663.50 $10,240,000.002023.35 11757686.85 $1,517,686.85 $10,240,000.002023.35 11759710.2 $1,519,710.20 $10,240,000.002023.35 11761733.55 $1,521,733.55 $10,240,000.002023.35 11763756.9 $1,523,756.90 $10,240,000.002023.35 11765780.25 $1,525,780.25 $10,240,000.002023.35 11767803.6 $1,527,803.60 $10,240,000.002023.35 11769826.95 $1,529,826.95 $10,240,000.002023.35 11771850.3 $1,531,850.30 $10,240,000.002023.35 11773873.65 $1,533,873.65 $10,240,000.002023.35 11775897 $1,535,897.00 $10,240,000.002023.35 11777920.35 $1,537,920.35 $10,240,000.002023.35 11779943.7 $1,539,943.70 $10,240,000.002023.35 11781967.05 $1,541,967.05 $10,240,000.002023.35 11783990.4 $1,543,990.40 $10,240,000.002023.35 11786013.75 $1,546,013.75 $10,240,000.002023.35 11788037.1 $1,548,037.10 $10,240,000.002023.35 11790060.45 $1,550,060.45 $10,240,000.002023.35 11792083.8 $1,552,083.80 $10,240,000.00

Page 365: ejercicio 1.xlsx

2023.35 11794107.15 $1,554,107.15 $10,240,000.002023.35 11796130.5 $1,556,130.50 $10,240,000.002023.35 11798153.85 $1,558,153.85 $10,240,000.002023.35 11800177.2 $1,560,177.20 $10,240,000.002023.35 11802200.55 $1,562,200.55 $10,240,000.002023.35 11804223.9 $1,564,223.90 $10,240,000.002023.35 11806247.25 $1,566,247.25 $10,240,000.002023.35 11808270.6 $1,568,270.60 $10,240,000.002023.35 11810293.95 $1,570,293.95 $10,240,000.002023.35 11812317.3 $1,572,317.30 $10,240,000.002023.35 11814340.65 $1,574,340.65 $10,240,000.002023.35 11816364 $1,576,364.00 $10,240,000.002023.35 11818387.35 $1,578,387.35 $10,240,000.002023.35 11820410.7 $1,580,410.70 $10,240,000.002023.35 11822434.05 $1,582,434.05 $10,240,000.002023.35 11824457.4 $1,584,457.40 $10,240,000.002023.35 11826480.75 $1,586,480.75 $10,240,000.002023.35 11828504.1 $1,588,504.10 $10,240,000.002023.35 11830527.45 $1,590,527.45 $10,240,000.002023.35 11832550.8 $1,592,550.80 $10,240,000.002023.35 11834574.15 $1,594,574.15 $10,240,000.002023.35 11836597.5 $1,596,597.50 $10,240,000.002023.35 11838620.85 $1,598,620.85 $10,240,000.002023.35 11840644.2 $1,600,644.20 $10,240,000.002023.35 11842667.55 $1,602,667.55 $10,240,000.002023.35 11844690.9 $1,604,690.90 $10,240,000.002023.35 11846714.25 $1,606,714.25 $10,240,000.002023.35 11848737.6 $1,608,737.60 $10,240,000.002023.35 11850760.95 $1,610,760.95 $10,240,000.002023.35 11852784.3 $1,612,784.30 $10,240,000.002023.35 11854807.65 $1,614,807.65 $10,240,000.002023.35 11856831 $1,616,831.00 $10,240,000.002023.35 11858854.35 $1,618,854.35 $10,240,000.002023.35 11860877.7 $1,620,877.70 $10,240,000.002023.35 11862901.05 $1,622,901.05 $10,240,000.002023.35 11864924.4 $1,624,924.40 $10,240,000.002023.35 11866947.75 $1,626,947.75 $10,240,000.002023.35 11868971.1 $1,628,971.10 $10,240,000.002023.35 11870994.45 $1,630,994.45 $10,240,000.002023.35 11873017.8 $1,633,017.80 $10,240,000.002023.35 11875041.15 $1,635,041.15 $10,240,000.002023.35 11877064.5 $1,637,064.50 $10,240,000.002023.35 11879087.85 $1,639,087.85 $10,240,000.002023.35 11881111.2 $1,641,111.20 $10,240,000.002023.35 11883134.55 $1,643,134.55 $10,240,000.00

Page 366: ejercicio 1.xlsx

2023.35 11885157.9 $1,645,157.90 $10,240,000.002023.35 11887181.25 $1,647,181.25 $10,240,000.002023.35 11889204.6 $1,649,204.60 $10,240,000.002023.35 11891227.95 $1,651,227.95 $10,240,000.002023.35 11893251.3 $1,653,251.30 $10,240,000.002023.35 11895274.65 $1,655,274.65 $10,240,000.002023.35 11897298 $1,657,298.00 $10,240,000.002023.35 11899321.35 $1,659,321.35 $10,240,000.002023.35 11901344.7 $1,661,344.70 $10,240,000.002023.35 11903368.05 $1,663,368.05 $10,240,000.002023.35 11905391.4 $1,665,391.40 $10,240,000.002023.35 11907414.75 $1,667,414.75 $10,240,000.002023.35 11909438.1 $1,669,438.10 $10,240,000.002023.35 11911461.45 $1,671,461.45 $10,240,000.002023.35 11913484.8 $1,673,484.80 $10,240,000.002023.35 11915508.15 $1,675,508.15 $10,240,000.002023.35 11917531.5 $1,677,531.50 $10,240,000.002023.35 11919554.85 $1,679,554.85 $10,240,000.002023.35 11921578.2 $1,681,578.20 $10,240,000.002023.35 11923601.55 $1,683,601.55 $10,240,000.002023.35 11925624.9 $1,685,624.90 $10,240,000.002023.35 11927648.25 $1,687,648.25 $10,240,000.002023.35 11929671.6 $1,689,671.60 $10,240,000.002023.35 11931694.95 $1,691,694.95 $10,240,000.002023.35 11933718.3 $1,693,718.30 $10,240,000.002023.35 11935741.65 $1,695,741.65 $10,240,000.002023.35 11937765 $1,697,765.00 $10,240,000.002023.35 11939788.35 $1,699,788.35 $10,240,000.002023.35 11941811.7 $1,701,811.70 $10,240,000.002023.35 11943835.05 $1,703,835.05 $10,240,000.002023.35 11945858.4 $1,705,858.40 $10,240,000.002023.35 11947881.75 $1,707,881.75 $10,240,000.002023.35 11949905.1 $1,709,905.10 $10,240,000.002023.35 11951928.45 $1,711,928.45 $10,240,000.002023.35 11953951.8 $1,713,951.80 $10,240,000.002023.35 11955975.15 $1,715,975.15 $10,240,000.002023.35 11957998.5 $1,717,998.50 $10,240,000.002023.35 11960021.85 $1,720,021.85 $10,240,000.002023.35 11962045.2 $1,722,045.20 $10,240,000.002023.35 11964068.55 $1,724,068.55 $10,240,000.002023.35 11966091.9 $1,726,091.90 $10,240,000.002023.35 11968115.25 $1,728,115.25 $10,240,000.002023.35 11970138.6 $1,730,138.60 $10,240,000.002023.35 11972161.95 $1,732,161.95 $10,240,000.002023.35 11974185.3 $1,734,185.30 $10,240,000.00

Page 367: ejercicio 1.xlsx

2023.35 11976208.65 $1,736,208.65 $10,240,000.002023.35 11978232 $1,738,232.00 $10,240,000.002023.35 11980255.35 $1,740,255.35 $10,240,000.002023.35 11982278.7 $1,742,278.70 $10,240,000.002023.35 11984302.05 $1,744,302.05 $10,240,000.002023.35 11986325.4 $1,746,325.40 $10,240,000.002023.35 11988348.75 $1,748,348.75 $10,240,000.002023.35 11990372.1 $1,750,372.10 $10,240,000.002023.35 11992395.45 $1,752,395.45 $10,240,000.002023.35 11994418.8 $1,754,418.80 $10,240,000.002023.35 11996442.15 $1,756,442.15 $10,240,000.002023.35 11998465.5 $1,758,465.50 $10,240,000.002023.35 12000488.85 $1,760,488.85 $10,240,000.002023.35 12002512.2 $1,762,512.20 $10,240,000.002023.35 12004535.55 $1,764,535.55 $10,240,000.002023.35 12006558.9 $1,766,558.90 $10,240,000.002023.35 12008582.25 $1,768,582.25 $10,240,000.002023.35 12010605.6 $1,770,605.60 $10,240,000.002023.35 12012628.95 $1,772,628.95 $10,240,000.002023.35 12014652.3 $1,774,652.30 $10,240,000.002023.35 12016675.65 $1,776,675.65 $10,240,000.002023.35 12018699 $1,778,699.00 $10,240,000.002023.35 12020722.35 $1,780,722.35 $10,240,000.002023.35 12022745.7 $1,782,745.70 $10,240,000.002023.35 12024769.05 $1,784,769.05 $10,240,000.002023.35 12026792.4 $1,786,792.40 $10,240,000.002023.35 12028815.75 $1,788,815.75 $10,240,000.002023.35 12030839.1 $1,790,839.10 $10,240,000.002023.35 12032862.45 $1,792,862.45 $10,240,000.002023.35 12034885.8 $1,794,885.80 $10,240,000.002023.35 12036909.15 $1,796,909.15 $10,240,000.002023.35 12038932.5 $1,798,932.50 $10,240,000.002023.35 12040955.85 $1,800,955.85 $10,240,000.002023.35 12042979.2 $1,802,979.20 $10,240,000.002023.35 12045002.55 $1,805,002.55 $10,240,000.002023.35 12047025.9 $1,807,025.90 $10,240,000.002023.35 12049049.25 $1,809,049.25 $10,240,000.002023.35 12051072.6 $1,811,072.60 $10,240,000.002023.35 12053095.95 $1,813,095.95 $10,240,000.002023.35 12055119.3 $1,815,119.30 $10,240,000.002023.35 12057142.65 $1,817,142.65 $10,240,000.002023.35 12059166 $1,819,166.00 $10,240,000.002023.35 12061189.35 $1,821,189.35 $10,240,000.002023.35 12063212.7 $1,823,212.70 $10,240,000.002023.35 12065236.05 $1,825,236.05 $10,240,000.00

Page 368: ejercicio 1.xlsx

2023.35 12067259.4 $1,827,259.40 $10,240,000.002023.35 12069282.75 $1,829,282.75 $10,240,000.002023.35 12071306.1 $1,831,306.10 $10,240,000.002023.35 12073329.45 $1,833,329.45 $10,240,000.002023.35 12075352.8 $1,835,352.80 $10,240,000.002023.35 12077376.15 $1,837,376.15 $10,240,000.002023.35 12079399.5 $1,839,399.50 $10,240,000.002023.35 12081422.85 $1,841,422.85 $10,240,000.002023.35 12083446.2 $1,843,446.20 $10,240,000.002023.35 12085469.55 $1,845,469.55 $10,240,000.002023.35 12087492.9 $1,847,492.90 $10,240,000.002023.35 12089516.25 $1,849,516.25 $10,240,000.002023.35 12091539.6 $1,851,539.60 $10,240,000.002023.35 12093562.95 $1,853,562.95 $10,240,000.002023.35 12095586.3 $1,855,586.30 $10,240,000.002023.35 12097609.65 $1,857,609.65 $10,240,000.002023.35 12099633 $1,859,633.00 $10,240,000.002023.35 12101656.35 $1,861,656.35 $10,240,000.002023.35 12103679.7 $1,863,679.70 $10,240,000.002023.35 12105703.05 $1,865,703.05 $10,240,000.002023.35 12107726.4 $1,867,726.40 $10,240,000.002023.35 12109749.75 $1,869,749.75 $10,240,000.002023.35 12111773.1 $1,871,773.10 $10,240,000.002023.35 12113796.45 $1,873,796.45 $10,240,000.002023.35 12115819.8 $1,875,819.80 $10,240,000.002023.35 12117843.15 $1,877,843.15 $10,240,000.002023.35 12119866.5 $1,879,866.50 $10,240,000.002023.35 12121889.85 $1,881,889.85 $10,240,000.002023.35 12123913.2 $1,883,913.20 $10,240,000.002023.35 12125936.55 $1,885,936.55 $10,240,000.002023.35 12127959.9 $1,887,959.90 $10,240,000.002023.35 12129983.25 $1,889,983.25 $10,240,000.002023.35 12132006.6 $1,892,006.60 $10,240,000.002023.35 12134029.95 $1,894,029.95 $10,240,000.002023.35 12136053.3 $1,896,053.30 $10,240,000.002023.35 12138076.65 $1,898,076.65 $10,240,000.002023.35 12140100 $1,900,100.00 $10,240,000.002023.35 12142123.35 $1,902,123.35 $10,240,000.002023.35 12144146.7 $1,904,146.70 $10,240,000.002023.35 12146170.05 $1,906,170.05 $10,240,000.002023.35 12148193.4 $1,908,193.40 $10,240,000.002023.35 12150216.75 $1,910,216.75 $10,240,000.002023.35 12152240.1 $1,912,240.10 $10,240,000.002023.35 12154263.45 $1,914,263.45 $10,240,000.002023.35 12156286.8 $1,916,286.80 $10,240,000.00

Page 369: ejercicio 1.xlsx

2023.35 12158310.15 $1,918,310.15 $10,240,000.002023.35 12160333.5 $1,920,333.50 $10,240,000.002023.35 12162356.85 $1,922,356.85 $10,240,000.002023.35 12164380.2 $1,924,380.20 $10,240,000.002023.35 12166403.55 $1,926,403.55 $10,240,000.002023.35 12168426.9 $1,928,426.90 $10,240,000.002023.35 12170450.25 $1,930,450.25 $10,240,000.002023.35 12172473.6 $1,932,473.60 $10,240,000.002023.35 12174496.95 $1,934,496.95 $10,240,000.002023.35 12176520.3 $1,936,520.30 $10,240,000.002023.35 12178543.65 $1,938,543.65 $10,240,000.002023.35 12180567 $1,940,567.00 $10,240,000.002023.35 12182590.35 $1,942,590.35 $10,240,000.002023.35 12184613.7 $1,944,613.70 $10,240,000.002023.35 12186637.05 $1,946,637.05 $10,240,000.002023.35 12188660.4 $1,948,660.40 $10,240,000.002023.35 12190683.75 $1,950,683.75 $10,240,000.002023.35 12192707.1 $1,952,707.10 $10,240,000.002023.35 12194730.45 $1,954,730.45 $10,240,000.002023.35 12196753.8 $1,956,753.80 $10,240,000.002023.35 12198777.15 $1,958,777.15 $10,240,000.002023.35 12200800.5 $1,960,800.50 $10,240,000.002023.35 12202823.85 $1,962,823.85 $10,240,000.002023.35 12204847.2 $1,964,847.20 $10,240,000.002023.35 12206870.55 $1,966,870.55 $10,240,000.002023.35 12208893.9 $1,968,893.90 $10,240,000.002023.35 12210917.25 $1,970,917.25 $10,240,000.002023.35 12212940.6 $1,972,940.60 $10,240,000.002023.35 12214963.95 $1,974,963.95 $10,240,000.002023.35 12216987.3 $1,976,987.30 $10,240,000.002023.35 12219010.65 $1,979,010.65 $10,240,000.002023.35 12221034 $1,981,034.00 $10,240,000.002023.35 12223057.35 $1,983,057.35 $10,240,000.002023.35 12225080.7 $1,985,080.70 $10,240,000.002023.35 12227104.05 $1,987,104.05 $10,240,000.002023.35 12229127.4 $1,989,127.40 $10,240,000.002023.35 12231150.75 $1,991,150.75 $10,240,000.002023.35 12233174.1 $1,993,174.10 $10,240,000.002023.35 12235197.45 $1,995,197.45 $10,240,000.002023.35 12237220.8 $1,997,220.80 $10,240,000.002023.35 12239244.15 $1,999,244.15 $10,240,000.002023.35 12241267.5 $2,001,267.50 $10,240,000.002023.35 12243290.85 $2,003,290.85 $10,240,000.002023.35 12245314.2 $2,005,314.20 $10,240,000.002023.35 12247337.55 $2,007,337.55 $10,240,000.00

Page 370: ejercicio 1.xlsx

2023.35 12249360.9 $2,009,360.90 $10,240,000.002023.35 12251384.25 $2,011,384.25 $10,240,000.002023.35 12253407.6 $2,013,407.60 $10,240,000.002023.35 12255430.95 $2,015,430.95 $10,240,000.002023.35 12257454.3 $2,017,454.30 $10,240,000.002023.35 12259477.65 $2,019,477.65 $10,240,000.002023.35 12261501 $2,021,501.00 $10,240,000.002023.35 12263524.35 $2,023,524.35 $10,240,000.002023.35 12265547.7 $2,025,547.70 $10,240,000.002023.35 12267571.05 $2,027,571.05 $10,240,000.002023.35 12269594.4 $2,029,594.40 $10,240,000.002023.35 12271617.75 $2,031,617.75 $10,240,000.002023.35 12273641.1 $2,033,641.10 $10,240,000.002023.35 12275664.45 $2,035,664.45 $10,240,000.002023.35 12277687.8 $2,037,687.80 $10,240,000.002023.35 12279711.15 $2,039,711.15 $10,240,000.002023.35 12281734.5 $2,041,734.50 $10,240,000.002023.35 12283757.85 $2,043,757.85 $10,240,000.002023.35 12285781.2 $2,045,781.20 $10,240,000.002023.35 12287804.55 $2,047,804.55 $10,240,000.002023.35 12289827.9 $2,049,827.90 $10,240,000.002023.35 12291851.25 $2,051,851.25 $10,240,000.002023.35 12293874.6 $2,053,874.60 $10,240,000.002023.35 12295897.95 $2,055,897.95 $10,240,000.002023.35 12297921.3 $2,057,921.30 $10,240,000.002023.35 12299944.65 $2,059,944.65 $10,240,000.002023.35 12301968 $2,061,968.00 $10,240,000.002023.35 12303991.35 $2,063,991.35 $10,240,000.002023.35 12306014.7 $2,066,014.70 $10,240,000.002023.35 12308038.05 $2,068,038.05 $10,240,000.002023.35 12310061.4 $2,070,061.40 $10,240,000.002023.35 12312084.75 $2,072,084.75 $10,240,000.002023.35 12314108.1 $2,074,108.10 $10,240,000.002023.35 12316131.45 $2,076,131.45 $10,240,000.002023.35 12318154.8 $2,078,154.80 $10,240,000.002023.35 12320178.15 $2,080,178.15 $10,240,000.002023.35 12322201.5 $2,082,201.50 $10,240,000.002023.35 12324224.85 $2,084,224.85 $10,240,000.002023.35 12326248.2 $2,086,248.20 $10,240,000.002023.35 12328271.55 $2,088,271.55 $10,240,000.002023.35 12330294.9 $2,090,294.90 $10,240,000.002023.35 12332318.25 $2,092,318.25 $10,240,000.002023.35 12334341.6 $2,094,341.60 $10,240,000.002023.35 12336364.95 $2,096,364.95 $10,240,000.002023.35 12338388.3 $2,098,388.30 $10,240,000.00

Page 371: ejercicio 1.xlsx

2023.35 12340411.65 $2,100,411.65 $10,240,000.002023.35 12342435 $2,102,435.00 $10,240,000.002023.35 12344458.35 $2,104,458.35 $10,240,000.002023.35 12346481.7 $2,106,481.70 $10,240,000.002023.35 12348505.05 $2,108,505.05 $10,240,000.002023.35 12350528.4 $2,110,528.40 $10,240,000.002023.35 12352551.75 $2,112,551.75 $10,240,000.002023.35 12354575.1 $2,114,575.10 $10,240,000.002023.35 12356598.45 $2,116,598.45 $10,240,000.002023.35 12358621.8 $2,118,621.80 $10,240,000.002023.35 12360645.15 $2,120,645.15 $10,240,000.002023.35 12362668.5 $2,122,668.50 $10,240,000.002023.35 12364691.85 $2,124,691.85 $10,240,000.002023.35 12366715.2 $2,126,715.20 $10,240,000.002023.35 12368738.55 $2,128,738.55 $10,240,000.002023.35 12370761.9 $2,130,761.90 $10,240,000.002023.35 12372785.25 $2,132,785.25 $10,240,000.002023.35 12374808.6 $2,134,808.60 $10,240,000.002023.35 12376831.95 $2,136,831.95 $10,240,000.002023.35 12378855.3 $2,138,855.30 $10,240,000.002023.35 12380878.65 $2,140,878.65 $10,240,000.002023.35 12382902 $2,142,902.00 $10,240,000.002023.35 12384925.35 $2,144,925.35 $10,240,000.002023.35 12386948.7 $2,146,948.70 $10,240,000.002023.35 12388972.05 $2,148,972.05 $10,240,000.002023.35 12390995.4 $2,150,995.40 $10,240,000.002023.35 12393018.75 $2,153,018.75 $10,240,000.002023.35 12395042.1 $2,155,042.10 $10,240,000.002023.35 12397065.45 $2,157,065.45 $10,240,000.002023.35 12399088.8 $2,159,088.80 $10,240,000.002023.35 12401112.15 $2,161,112.15 $10,240,000.002023.35 12403135.5 $2,163,135.50 $10,240,000.002023.35 12405158.85 $2,165,158.85 $10,240,000.002023.35 12407182.2 $2,167,182.20 $10,240,000.002023.35 12409205.55 $2,169,205.55 $10,240,000.002023.35 12411228.9 $2,171,228.90 $10,240,000.002023.35 12413252.25 $2,173,252.25 $10,240,000.002023.35 12415275.6 $2,175,275.60 $10,240,000.002023.35 12417298.95 $2,177,298.95 $10,240,000.002023.35 12419322.3 $2,179,322.30 $10,240,000.002023.35 12421345.65 $2,181,345.65 $10,240,000.002023.35 12423369 $2,183,369.00 $10,240,000.002023.35 12425392.35 $2,185,392.35 $10,240,000.002023.35 12427415.7 $2,187,415.70 $10,240,000.002023.35 12429439.05 $2,189,439.05 $10,240,000.00

Page 372: ejercicio 1.xlsx

2023.35 12431462.4 $2,191,462.40 $10,240,000.002023.35 12433485.75 $2,193,485.75 $10,240,000.002023.35 12435509.1 $2,195,509.10 $10,240,000.002023.35 12437532.45 $2,197,532.45 $10,240,000.002023.35 12439555.8 $2,199,555.80 $10,240,000.002023.35 12441579.15 $2,201,579.15 $10,240,000.002023.35 12443602.5 $2,203,602.50 $10,240,000.002023.35 12445625.85 $2,205,625.85 $10,240,000.002023.35 12447649.2 $2,207,649.20 $10,240,000.002023.35 12449672.55 $2,209,672.55 $10,240,000.002023.35 12451695.9 $2,211,695.90 $10,240,000.002023.35 12453719.25 $2,213,719.25 $10,240,000.002023.35 12455742.6 $2,215,742.60 $10,240,000.002023.35 12457765.95 $2,217,765.95 $10,240,000.002023.35 12459789.3 $2,219,789.30 $10,240,000.002023.35 12461812.65 $2,221,812.65 $10,240,000.002023.35 12463836 $2,223,836.00 $10,240,000.002023.35 12465859.35 $2,225,859.35 $10,240,000.002023.35 12467882.7 $2,227,882.70 $10,240,000.002023.35 12469906.05 $2,229,906.05 $10,240,000.002023.35 12471929.4 $2,231,929.40 $10,240,000.002023.35 12473952.75 $2,233,952.75 $10,240,000.002023.35 12475976.1 $2,235,976.10 $10,240,000.002023.35 12477999.45 $2,237,999.45 $10,240,000.002023.35 12480022.8 $2,240,022.80 $10,240,000.002023.35 12482046.15 $2,242,046.15 $10,240,000.002023.35 12484069.5 $2,244,069.50 $10,240,000.002023.35 12486092.85 $2,246,092.85 $10,240,000.002023.35 12488116.2 $2,248,116.20 $10,240,000.002023.35 12490139.55 $2,250,139.55 $10,240,000.002023.35 12492162.9 $2,252,162.90 $10,240,000.002023.35 12494186.25 $2,254,186.25 $10,240,000.002023.35 12496209.6 $2,256,209.60 $10,240,000.002023.35 12498232.95 $2,258,232.95 $10,240,000.002023.35 12500256.3 $2,260,256.30 $10,240,000.002023.35 12502279.65 $2,262,279.65 $10,240,000.002023.35 12504303 $2,264,303.00 $10,240,000.002023.35 12506326.35 $2,266,326.35 $10,240,000.002023.35 12508349.7 $2,268,349.70 $10,240,000.002023.35 12510373.05 $2,270,373.05 $10,240,000.002023.35 12512396.4 $2,272,396.40 $10,240,000.002023.35 12514419.75 $2,274,419.75 $10,240,000.002023.35 12516443.1 $2,276,443.10 $10,240,000.002023.35 12518466.45 $2,278,466.45 $10,240,000.002023.35 12520489.8 $2,280,489.80 $10,240,000.00

Page 373: ejercicio 1.xlsx

2023.35 12522513.15 $2,282,513.15 $10,240,000.002023.35 12524536.5 $2,284,536.50 $10,240,000.002023.35 12526559.85 $2,286,559.85 $10,240,000.002023.35 12528583.2 $2,288,583.20 $10,240,000.002023.35 12530606.55 $2,290,606.55 $10,240,000.002023.35 12532629.9 $2,292,629.90 $10,240,000.002023.35 12534653.25 $2,294,653.25 $10,240,000.002023.35 12536676.6 $2,296,676.60 $10,240,000.002023.35 12538699.95 $2,298,699.95 $10,240,000.002023.35 12540723.3 $2,300,723.30 $10,240,000.002023.35 12542746.65 $2,302,746.65 $10,240,000.002023.35 12544770 $2,304,770.00 $10,240,000.002023.35 12546793.35 $2,306,793.35 $10,240,000.002023.35 12548816.7 $2,308,816.70 $10,240,000.002023.35 12550840.05 $2,310,840.05 $10,240,000.002023.35 12552863.4 $2,312,863.40 $10,240,000.002023.35 12554886.75 $2,314,886.75 $10,240,000.002023.35 12556910.1 $2,316,910.10 $10,240,000.002023.35 12558933.45 $2,318,933.45 $10,240,000.002023.35 12560956.8 $2,320,956.80 $10,240,000.002023.35 12562980.15 $2,322,980.15 $10,240,000.002023.35 12565003.5 $2,325,003.50 $10,240,000.002023.35 12567026.85 $2,327,026.85 $10,240,000.002023.35 12569050.2 $2,329,050.20 $10,240,000.002023.35 12571073.55 $2,331,073.55 $10,240,000.002023.35 12573096.9 $2,333,096.90 $10,240,000.002023.35 12575120.25 $2,335,120.25 $10,240,000.002023.35 12577143.6 $2,337,143.60 $10,240,000.002023.35 12579166.95 $2,339,166.95 $10,240,000.002023.35 12581190.3 $2,341,190.30 $10,240,000.002023.35 12583213.65 $2,343,213.65 $10,240,000.002023.35 12585237 $2,345,237.00 $10,240,000.002023.35 12587260.35 $2,347,260.35 $10,240,000.002023.35 12589283.7 $2,349,283.70 $10,240,000.002023.35 12591307.05 $2,351,307.05 $10,240,000.002023.35 12593330.4 $2,353,330.40 $10,240,000.002023.35 12595353.75 $2,355,353.75 $10,240,000.002023.35 12597377.1 $2,357,377.10 $10,240,000.002023.35 12599400.45 $2,359,400.45 $10,240,000.002023.35 12601423.8 $2,361,423.80 $10,240,000.002023.35 12603447.15 $2,363,447.15 $10,240,000.002023.35 12605470.5 $2,365,470.50 $10,240,000.002023.35 12607493.85 $2,367,493.85 $10,240,000.002023.35 12609517.2 $2,369,517.20 $10,240,000.002023.35 12611540.55 $2,371,540.55 $10,240,000.00

Page 374: ejercicio 1.xlsx

2023.35 12613563.9 $2,373,563.90 $10,240,000.002023.35 12615587.25 $2,375,587.25 $10,240,000.002023.35 12617610.6 $2,377,610.60 $10,240,000.002023.35 12619633.95 $2,379,633.95 $10,240,000.002023.35 12621657.3 $2,381,657.30 $10,240,000.002023.35 12623680.65 $2,383,680.65 $10,240,000.002023.35 12625704 $2,385,704.00 $10,240,000.002023.35 12627727.35 $2,387,727.35 $10,240,000.002023.35 12629750.7 $2,389,750.70 $10,240,000.002023.35 12631774.05 $2,391,774.05 $10,240,000.002023.35 12633797.4 $2,393,797.40 $10,240,000.002023.35 12635820.75 $2,395,820.75 $10,240,000.002023.35 12637844.1 $2,397,844.10 $10,240,000.002023.35 12639867.45 $2,399,867.45 $10,240,000.002023.35 12641890.8 $2,401,890.80 $10,240,000.002023.35 12643914.15 $2,403,914.15 $10,240,000.002023.35 12645937.5 $2,405,937.50 $10,240,000.002023.35 12647960.85 $2,407,960.85 $10,240,000.002023.35 12649984.2 $2,409,984.20 $10,240,000.002023.35 12652007.55 $2,412,007.55 $10,240,000.002023.35 12654030.9 $2,414,030.90 $10,240,000.002023.35 12656054.25 $2,416,054.25 $10,240,000.002023.35 12658077.6 $2,418,077.60 $10,240,000.002023.35 12660100.95 $2,420,100.95 $10,240,000.002023.35 12662124.3 $2,422,124.30 $10,240,000.002023.35 12664147.65 $2,424,147.65 $10,240,000.002023.35 12666171 $2,426,171.00 $10,240,000.002023.35 12668194.35 $2,428,194.35 $10,240,000.002023.35 12670217.7 $2,430,217.70 $10,240,000.002023.35 12672241.05 $2,432,241.05 $10,240,000.002023.35 12674264.4 $2,434,264.40 $10,240,000.002023.35 12676287.75 $2,436,287.75 $10,240,000.002023.35 12678311.1 $2,438,311.10 $10,240,000.002023.35 12680334.45 $2,440,334.45 $10,240,000.002023.35 12682357.8 $2,442,357.80 $10,240,000.002023.35 12684381.15 $2,444,381.15 $10,240,000.002023.35 12686404.5 $2,446,404.50 $10,240,000.002023.35 12688427.85 $2,448,427.85 $10,240,000.002023.35 12690451.2 $2,450,451.20 $10,240,000.002023.35 12692474.55 $2,452,474.55 $10,240,000.002023.35 12694497.9 $2,454,497.90 $10,240,000.002023.35 12696521.25 $2,456,521.25 $10,240,000.002023.35 12698544.6 $2,458,544.60 $10,240,000.002023.35 12700567.95 $2,460,567.95 $10,240,000.002023.35 12702591.3 $2,462,591.30 $10,240,000.00

Page 375: ejercicio 1.xlsx

2023.35 12704614.65 $2,464,614.65 $10,240,000.002023.35 12706638 $2,466,638.00 $10,240,000.002023.35 12708661.35 $2,468,661.35 $10,240,000.002023.35 12710684.7 $2,470,684.70 $10,240,000.002023.35 12712708.05 $2,472,708.05 $10,240,000.002023.35 12714731.4 $2,474,731.40 $10,240,000.002023.35 12716754.75 $2,476,754.75 $10,240,000.002023.35 12718778.1 $2,478,778.10 $10,240,000.002023.35 12720801.45 $2,480,801.45 $10,240,000.002023.35 12722824.8 $2,482,824.80 $10,240,000.002023.35 12724848.15 $2,484,848.15 $10,240,000.002023.35 12726871.5 $2,486,871.50 $10,240,000.002023.35 12728894.85 $2,488,894.85 $10,240,000.002023.35 12730918.2 $2,490,918.20 $10,240,000.002023.35 12732941.55 $2,492,941.55 $10,240,000.002023.35 12734964.9 $2,494,964.90 $10,240,000.002023.35 12736988.25 $2,496,988.25 $10,240,000.002023.35 12739011.6 $2,499,011.60 $10,240,000.002023.35 12741034.95 $2,501,034.95 $10,240,000.002023.35 12743058.3 $2,503,058.30 $10,240,000.002023.35 12745081.65 $2,505,081.65 $10,240,000.002023.35 12747105 $2,507,105.00 $10,240,000.002023.35 12749128.35 $2,509,128.35 $10,240,000.002023.35 12751151.7 $2,511,151.70 $10,240,000.002023.35 12753175.05 $2,513,175.05 $10,240,000.002023.35 12755198.4 $2,515,198.40 $10,240,000.002023.35 12757221.75 $2,517,221.75 $10,240,000.002023.35 12759245.1 $2,519,245.10 $10,240,000.002023.35 12761268.45 $2,521,268.45 $10,240,000.002023.35 12763291.8 $2,523,291.80 $10,240,000.002023.35 12765315.15 $2,525,315.15 $10,240,000.002023.35 12767338.5 $2,527,338.50 $10,240,000.002023.35 12769361.85 $2,529,361.85 $10,240,000.002023.35 12771385.2 $2,531,385.20 $10,240,000.002023.35 12773408.55 $2,533,408.55 $10,240,000.002023.35 12775431.9 $2,535,431.90 $10,240,000.002023.35 12777455.25 $2,537,455.25 $10,240,000.002023.35 12779478.6 $2,539,478.60 $10,240,000.002023.35 12781501.95 $2,541,501.95 $10,240,000.002023.35 12783525.3 $2,543,525.30 $10,240,000.002023.35 12785548.65 $2,545,548.65 $10,240,000.002023.35 12787572 $2,547,572.00 $10,240,000.002023.35 12789595.35 $2,549,595.35 $10,240,000.002023.35 12791618.7 $2,551,618.70 $10,240,000.002023.35 12793642.05 $2,553,642.05 $10,240,000.00

Page 376: ejercicio 1.xlsx

2023.35 12795665.4 $2,555,665.40 $10,240,000.002023.35 12797688.75 $2,557,688.75 $10,240,000.002023.35 12799712.1 $2,559,712.10 $10,240,000.002023.35 12801735.45 $2,561,735.45 $10,240,000.002023.35 12803758.8 $2,563,758.80 $10,240,000.002023.35 12805782.15 $2,565,782.15 $10,240,000.002023.35 12807805.5 $2,567,805.50 $10,240,000.002023.35 12809828.85 $2,569,828.85 $10,240,000.002023.35 12811852.2 $2,571,852.20 $10,240,000.002023.35 12813875.55 $2,573,875.55 $10,240,000.002023.35 12815898.9 $2,575,898.90 $10,240,000.002023.35 12817922.25 $2,577,922.25 $10,240,000.002023.35 12819945.6 $2,579,945.60 $10,240,000.002023.35 12821968.95 $2,581,968.95 $10,240,000.002023.35 12823992.3 $2,583,992.30 $10,240,000.002023.35 12826015.65 $2,586,015.65 $10,240,000.002023.35 12828039 $2,588,039.00 $10,240,000.002023.35 12830062.35 $2,590,062.35 $10,240,000.002023.35 12832085.7 $2,592,085.70 $10,240,000.002023.35 12834109.05 $2,594,109.05 $10,240,000.002023.35 12836132.4 $2,596,132.40 $10,240,000.002023.35 12838155.75 $2,598,155.75 $10,240,000.002023.35 12840179.1 $2,600,179.10 $10,240,000.002023.35 12842202.45 $2,602,202.45 $10,240,000.002023.35 12844225.8 $2,604,225.80 $10,240,000.002023.35 12846249.15 $2,606,249.15 $10,240,000.002023.35 12848272.5 $2,608,272.50 $10,240,000.002023.35 12850295.85 $2,610,295.85 $10,240,000.002023.35 12852319.2 $2,612,319.20 $10,240,000.002023.35 12854342.55 $2,614,342.55 $10,240,000.002023.35 12856365.9 $2,616,365.90 $10,240,000.002023.35 12858389.25 $2,618,389.25 $10,240,000.002023.35 12860412.6 $2,620,412.60 $10,240,000.002023.35 12862435.95 $2,622,435.95 $10,240,000.002023.35 12864459.3 $2,624,459.30 $10,240,000.002023.35 12866482.65 $2,626,482.65 $10,240,000.002023.35 12868506 $2,628,506.00 $10,240,000.002023.35 12870529.35 $2,630,529.35 $10,240,000.002023.35 12872552.7 $2,632,552.70 $10,240,000.002023.35 12874576.05 $2,634,576.05 $10,240,000.002023.35 12876599.4 $2,636,599.40 $10,240,000.002023.35 12878622.75 $2,638,622.75 $10,240,000.002023.35 12880646.1 $2,640,646.10 $10,240,000.002023.35 12882669.45 $2,642,669.45 $10,240,000.002023.35 12884692.8 $2,644,692.80 $10,240,000.00

Page 377: ejercicio 1.xlsx

2023.35 12886716.15 $2,646,716.15 $10,240,000.002023.35 12888739.5 $2,648,739.50 $10,240,000.002023.35 12890762.85 $2,650,762.85 $10,240,000.002023.35 12892786.2 $2,652,786.20 $10,240,000.002023.35 12894809.55 $2,654,809.55 $10,240,000.002023.35 12896832.9 $2,656,832.90 $10,240,000.002023.35 12898856.25 $2,658,856.25 $10,240,000.002023.35 12900879.6 $2,660,879.60 $10,240,000.002023.35 12902902.95 $2,662,902.95 $10,240,000.002023.35 12904926.3 $2,664,926.30 $10,240,000.002023.35 12906949.65 $2,666,949.65 $10,240,000.002023.35 12908973 $2,668,973.00 $10,240,000.002023.35 12910996.35 $2,670,996.35 $10,240,000.002023.35 12913019.7 $2,673,019.70 $10,240,000.002023.35 12915043.05 $2,675,043.05 $10,240,000.002023.35 12917066.4 $2,677,066.40 $10,240,000.002023.35 12919089.75 $2,679,089.75 $10,240,000.002023.35 12921113.1 $2,681,113.10 $10,240,000.002023.35 12923136.45 $2,683,136.45 $10,240,000.002023.35 12925159.8 $2,685,159.80 $10,240,000.002023.35 12927183.15 $2,687,183.15 $10,240,000.002023.35 12929206.5 $2,689,206.50 $10,240,000.002023.35 12931229.85 $2,691,229.85 $10,240,000.002023.35 12933253.2 $2,693,253.20 $10,240,000.002023.35 12935276.55 $2,695,276.55 $10,240,000.002023.35 12937299.9 $2,697,299.90 $10,240,000.002023.35 12939323.25 $2,699,323.25 $10,240,000.002023.35 12941346.6 $2,701,346.60 $10,240,000.002023.35 12943369.95 $2,703,369.95 $10,240,000.002023.35 12945393.3 $2,705,393.30 $10,240,000.002023.35 12947416.65 $2,707,416.65 $10,240,000.002023.35 12949440 $2,709,440.00 $10,240,000.002023.35 12951463.35 $2,711,463.35 $10,240,000.002023.35 12953486.7 $2,713,486.70 $10,240,000.002023.35 12955510.05 $2,715,510.05 $10,240,000.002023.35 12957533.4 $2,717,533.40 $10,240,000.002023.35 12959556.75 $2,719,556.75 $10,240,000.002023.35 12961580.1 $2,721,580.10 $10,240,000.002023.35 12963603.45 $2,723,603.45 $10,240,000.002023.35 12965626.8 $2,725,626.80 $10,240,000.002023.35 12967650.15 $2,727,650.15 $10,240,000.002023.35 12969673.5 $2,729,673.50 $10,240,000.002023.35 12971696.85 $2,731,696.85 $10,240,000.002023.35 12973720.2 $2,733,720.20 $10,240,000.002023.35 12975743.55 $2,735,743.55 $10,240,000.00

Page 378: ejercicio 1.xlsx

2023.35 12977766.9 $2,737,766.90 $10,240,000.002023.35 12979790.25 $2,739,790.25 $10,240,000.002023.35 12981813.6 $2,741,813.60 $10,240,000.002023.35 12983836.95 $2,743,836.95 $10,240,000.002023.35 12985860.3 $2,745,860.30 $10,240,000.002023.35 12987883.65 $2,747,883.65 $10,240,000.002023.35 12989907 $2,749,907.00 $10,240,000.002023.35 12991930.35 $2,751,930.35 $10,240,000.002023.35 12993953.7 $2,753,953.70 $10,240,000.002023.35 12995977.05 $2,755,977.05 $10,240,000.002023.35 12998000.4 $2,758,000.40 $10,240,000.002023.35 13000023.75 $2,760,023.75 $10,240,000.002023.35 13002047.1 $2,762,047.10 $10,240,000.002023.35 13004070.45 $2,764,070.45 $10,240,000.002023.35 13006093.8 $2,766,093.80 $10,240,000.002023.35 13008117.15 $2,768,117.15 $10,240,000.002023.35 13010140.5 $2,770,140.50 $10,240,000.002023.35 13012163.85 $2,772,163.85 $10,240,000.002023.35 13014187.2 $2,774,187.20 $10,240,000.002023.35 13016210.55 $2,776,210.55 $10,240,000.002023.35 13018233.9 $2,778,233.90 $10,240,000.002023.35 13020257.25 $2,780,257.25 $10,240,000.002023.35 13022280.6 $2,782,280.60 $10,240,000.002023.35 13024303.95 $2,784,303.95 $10,240,000.002023.35 13026327.3 $2,786,327.30 $10,240,000.002023.35 13028350.65 $2,788,350.65 $10,240,000.002023.35 13030374 $2,790,374.00 $10,240,000.002023.35 13032397.35 $2,792,397.35 $10,240,000.002023.35 13034420.7 $2,794,420.70 $10,240,000.002023.35 13036444.05 $2,796,444.05 $10,240,000.002023.35 13038467.4 $2,798,467.40 $10,240,000.002023.35 13040490.75 $2,800,490.75 $10,240,000.002023.35 13042514.1 $2,802,514.10 $10,240,000.002023.35 13044537.45 $2,804,537.45 $10,240,000.002023.35 13046560.8 $2,806,560.80 $10,240,000.002023.35 13048584.15 $2,808,584.15 $10,240,000.002023.35 13050607.5 $2,810,607.50 $10,240,000.002023.35 13052630.85 $2,812,630.85 $10,240,000.002023.35 13054654.2 $2,814,654.20 $10,240,000.002023.35 13056677.55 $2,816,677.55 $10,240,000.002023.35 13058700.9 $2,818,700.90 $10,240,000.002023.35 13060724.25 $2,820,724.25 $10,240,000.002023.35 13062747.6 $2,822,747.60 $10,240,000.002023.35 13064770.95 $2,824,770.95 $10,240,000.002023.35 13066794.3 $2,826,794.30 $10,240,000.00

Page 379: ejercicio 1.xlsx

2023.35 13068817.65 $2,828,817.65 $10,240,000.002023.35 13070841 $2,830,841.00 $10,240,000.002023.35 13072864.35 $2,832,864.35 $10,240,000.002023.35 13074887.7 $2,834,887.70 $10,240,000.002023.35 13076911.05 $2,836,911.05 $10,240,000.002023.35 13078934.4 $2,838,934.40 $10,240,000.002023.35 13080957.75 $2,840,957.75 $10,240,000.002023.35 13082981.1 $2,842,981.10 $10,240,000.002023.35 13085004.45 $2,845,004.45 $10,240,000.002023.35 13087027.8 $2,847,027.80 $10,240,000.002023.35 13089051.15 $2,849,051.15 $10,240,000.002023.35 13091074.5 $2,851,074.50 $10,240,000.002023.35 13093097.85 $2,853,097.85 $10,240,000.002023.35 13095121.2 $2,855,121.20 $10,240,000.002023.35 13097144.55 $2,857,144.55 $10,240,000.002023.35 13099167.9 $2,859,167.90 $10,240,000.002023.35 13101191.25 $2,861,191.25 $10,240,000.002023.35 13103214.6 $2,863,214.60 $10,240,000.002023.35 13105237.95 $2,865,237.95 $10,240,000.002023.35 13107261.3 $2,867,261.30 $10,240,000.002023.35 13109284.65 $2,869,284.65 $10,240,000.002023.35 13111308 $2,871,308.00 $10,240,000.002023.35 13113331.35 $2,873,331.35 $10,240,000.002023.35 13115354.7 $2,875,354.70 $10,240,000.002023.35 13117378.05 $2,877,378.05 $10,240,000.002023.35 13119401.4 $2,879,401.40 $10,240,000.002023.35 13121424.75 $2,881,424.75 $10,240,000.002023.35 13123448.1 $2,883,448.10 $10,240,000.002023.35 13125471.45 $2,885,471.45 $10,240,000.002023.35 13127494.8 $2,887,494.80 $10,240,000.002023.35 13129518.15 $2,889,518.15 $10,240,000.002023.35 13131541.5 $2,891,541.50 $10,240,000.002023.35 13133564.85 $2,893,564.85 $10,240,000.002023.35 13135588.2 $2,895,588.20 $10,240,000.002023.35 13137611.55 $2,897,611.55 $10,240,000.002023.35 13139634.9 $2,899,634.90 $10,240,000.002023.35 13141658.25 $2,901,658.25 $10,240,000.002023.35 13143681.6 $2,903,681.60 $10,240,000.002023.35 13145704.95 $2,905,704.95 $10,240,000.002023.35 13147728.3 $2,907,728.30 $10,240,000.002023.35 13149751.65 $2,909,751.65 $10,240,000.002023.35 13151775 $2,911,775.00 $10,240,000.002023.35 13153798.35 $2,913,798.35 $10,240,000.002023.35 13155821.7 $2,915,821.70 $10,240,000.002023.35 13157845.05 $2,917,845.05 $10,240,000.00

Page 380: ejercicio 1.xlsx

2023.35 13159868.4 $2,919,868.40 $10,240,000.002023.35 13161891.75 $2,921,891.75 $10,240,000.002023.35 13163915.1 $2,923,915.10 $10,240,000.002023.35 13165938.45 $2,925,938.45 $10,240,000.002023.35 13167961.8 $2,927,961.80 $10,240,000.002023.35 13169985.15 $2,929,985.15 $10,240,000.002023.35 13172008.5 $2,932,008.50 $10,240,000.002023.35 13174031.85 $2,934,031.85 $10,240,000.002023.35 13176055.2 $2,936,055.20 $10,240,000.002023.35 13178078.55 $2,938,078.55 $10,240,000.002023.35 13180101.9 $2,940,101.90 $10,240,000.002023.35 13182125.25 $2,942,125.25 $10,240,000.002023.35 13184148.6 $2,944,148.60 $10,240,000.002023.35 13186171.95 $2,946,171.95 $10,240,000.002023.35 13188195.3 $2,948,195.30 $10,240,000.002023.35 13190218.65 $2,950,218.65 $10,240,000.002023.35 13192242 $2,952,242.00 $10,240,000.002023.35 13194265.35 $2,954,265.35 $10,240,000.002023.35 13196288.7 $2,956,288.70 $10,240,000.002023.35 13198312.05 $2,958,312.05 $10,240,000.002023.35 13200335.4 $2,960,335.40 $10,240,000.002023.35 13202358.75 $2,962,358.75 $10,240,000.002023.35 13204382.1 $2,964,382.10 $10,240,000.002023.35 13206405.45 $2,966,405.45 $10,240,000.002023.35 13208428.8 $2,968,428.80 $10,240,000.002023.35 13210452.15 $2,970,452.15 $10,240,000.002023.35 13212475.5 $2,972,475.50 $10,240,000.002023.35 13214498.85 $2,974,498.85 $10,240,000.002023.35 13216522.2 $2,976,522.20 $10,240,000.002023.35 13218545.55 $2,978,545.55 $10,240,000.002023.35 13220568.9 $2,980,568.90 $10,240,000.002023.35 13222592.25 $2,982,592.25 $10,240,000.002023.35 13224615.6 $2,984,615.60 $10,240,000.002023.35 13226638.95 $2,986,638.95 $10,240,000.002023.35 13228662.3 $2,988,662.30 $10,240,000.002023.35 13230685.65 $2,990,685.65 $10,240,000.002023.35 13232709 $2,992,709.00 $10,240,000.002023.35 13234732.35 $2,994,732.35 $10,240,000.002023.35 13236755.7 $2,996,755.70 $10,240,000.002023.35 13238779.05 $2,998,779.05 $10,240,000.002023.35 13240802.4 $3,000,802.40 $10,240,000.002023.35 13242825.75 $3,002,825.75 $10,240,000.002023.35 13244849.1 $3,004,849.10 $10,240,000.002023.35 13246872.45 $3,006,872.45 $10,240,000.002023.35 13248895.8 $3,008,895.80 $10,240,000.00

Page 381: ejercicio 1.xlsx

2023.35 13250919.15 $3,010,919.15 $10,240,000.002023.35 13252942.5 $3,012,942.50 $10,240,000.002023.35 13254965.85 $3,014,965.85 $10,240,000.002023.35 13256989.2 $3,016,989.20 $10,240,000.002023.35 13259012.55 $3,019,012.55 $10,240,000.002023.35 13261035.9 $3,021,035.90 $10,240,000.002023.35 13263059.25 $3,023,059.25 $10,240,000.002023.35 13265082.6 $3,025,082.60 $10,240,000.002023.35 13267105.95 $3,027,105.95 $10,240,000.002023.35 13269129.3 $3,029,129.30 $10,240,000.002023.35 13271152.65 $3,031,152.65 $10,240,000.002023.35 13273176 $3,033,176.00 $10,240,000.002023.35 13275199.35 $3,035,199.35 $10,240,000.002023.35 13277222.7 $3,037,222.70 $10,240,000.002023.35 13279246.05 $3,039,246.05 $10,240,000.002023.35 13281269.4 $3,041,269.40 $10,240,000.002023.35 13283292.75 $3,043,292.75 $10,240,000.002023.35 13285316.1 $3,045,316.10 $10,240,000.002023.35 13287339.45 $3,047,339.45 $10,240,000.002023.35 13289362.8 $3,049,362.80 $10,240,000.002023.35 13291386.15 $3,051,386.15 $10,240,000.002023.35 13293409.5 $3,053,409.50 $10,240,000.002023.35 13295432.85 $3,055,432.85 $10,240,000.002023.35 13297456.2 $3,057,456.20 $10,240,000.002023.35 13299479.55 $3,059,479.55 $10,240,000.002023.35 13301502.9 $3,061,502.90 $10,240,000.002023.35 13303526.25 $3,063,526.25 $10,240,000.002023.35 13305549.6 $3,065,549.60 $10,240,000.002023.35 13307572.95 $3,067,572.95 $10,240,000.002023.35 13309596.3 $3,069,596.30 $10,240,000.002023.35 13311619.65 $3,071,619.65 $10,240,000.002023.35 13313643 $3,073,643.00 $10,240,000.002023.35 13315666.35 $3,075,666.35 $10,240,000.002023.35 13317689.7 $3,077,689.70 $10,240,000.002023.35 13319713.05 $3,079,713.05 $10,240,000.002023.35 13321736.4 $3,081,736.40 $10,240,000.002023.35 13323759.75 $3,083,759.75 $10,240,000.002023.35 13325783.1 $3,085,783.10 $10,240,000.002023.35 13327806.45 $3,087,806.45 $10,240,000.002023.35 13329829.8 $3,089,829.80 $10,240,000.002023.35 13331853.15 $3,091,853.15 $10,240,000.002023.35 13333876.5 $3,093,876.50 $10,240,000.002023.35 13335899.85 $3,095,899.85 $10,240,000.002023.35 13337923.2 $3,097,923.20 $10,240,000.002023.35 13339946.55 $3,099,946.55 $10,240,000.00

Page 382: ejercicio 1.xlsx

2023.35 13341969.9 $3,101,969.90 $10,240,000.002023.35 13343993.25 $3,103,993.25 $10,240,000.002023.35 13346016.6 $3,106,016.60 $10,240,000.002023.35 13348039.95 $3,108,039.95 $10,240,000.002023.35 13350063.3 $3,110,063.30 $10,240,000.002023.35 13352086.65 $3,112,086.65 $10,240,000.002023.35 13354110 $3,114,110.00 $10,240,000.002023.35 13356133.35 $3,116,133.35 $10,240,000.002023.35 13358156.7 $3,118,156.70 $10,240,000.002023.35 13360180.05 $3,120,180.05 $10,240,000.002023.35 13362203.4 $3,122,203.40 $10,240,000.002023.35 13364226.75 $3,124,226.75 $10,240,000.002023.35 13366250.1 $3,126,250.10 $10,240,000.002023.35 13368273.45 $3,128,273.45 $10,240,000.002023.35 13370296.8 $3,130,296.80 $10,240,000.002023.35 13372320.15 $3,132,320.15 $10,240,000.002023.35 13374343.5 $3,134,343.50 $10,240,000.002023.35 13376366.85 $3,136,366.85 $10,240,000.002023.35 13378390.2 $3,138,390.20 $10,240,000.002023.35 13380413.55 $3,140,413.55 $10,240,000.002023.35 13382436.9 $3,142,436.90 $10,240,000.002023.35 13384460.25 $3,144,460.25 $10,240,000.002023.35 13386483.6 $3,146,483.60 $10,240,000.002023.35 13388506.95 $3,148,506.95 $10,240,000.002023.35 13390530.3 $3,150,530.30 $10,240,000.002023.35 13392553.65 $3,152,553.65 $10,240,000.002023.35 13394577 $3,154,577.00 $10,240,000.002023.35 13396600.35 $3,156,600.35 $10,240,000.002023.35 13398623.7 $3,158,623.70 $10,240,000.002023.35 13400647.05 $3,160,647.05 $10,240,000.002023.35 13402670.4 $3,162,670.40 $10,240,000.002023.35 13404693.75 $3,164,693.75 $10,240,000.002023.35 13406717.1 $3,166,717.10 $10,240,000.002023.35 13408740.45 $3,168,740.45 $10,240,000.002023.35 13410763.8 $3,170,763.80 $10,240,000.002023.35 13412787.15 $3,172,787.15 $10,240,000.002023.35 13414810.5 $3,174,810.50 $10,240,000.002023.35 13416833.85 $3,176,833.85 $10,240,000.002023.35 13418857.2 $3,178,857.20 $10,240,000.002023.35 13420880.55 $3,180,880.55 $10,240,000.002023.35 13422903.9 $3,182,903.90 $10,240,000.002023.35 13424927.25 $3,184,927.25 $10,240,000.002023.35 13426950.6 $3,186,950.60 $10,240,000.002023.35 13428973.95 $3,188,973.95 $10,240,000.002023.35 13430997.3 $3,190,997.30 $10,240,000.00

Page 383: ejercicio 1.xlsx

2023.35 13433020.65 $3,193,020.65 $10,240,000.002023.35 13435044 $3,195,044.00 $10,240,000.002023.35 13437067.35 $3,197,067.35 $10,240,000.002023.35 13439090.7 $3,199,090.70 $10,240,000.002023.35 13441114.05 $3,201,114.05 $10,240,000.002023.35 13443137.4 $3,203,137.40 $10,240,000.002023.35 13445160.75 $3,205,160.75 $10,240,000.002023.35 13447184.1 $3,207,184.10 $10,240,000.002023.35 13449207.45 $3,209,207.45 $10,240,000.002023.35 13451230.8 $3,211,230.80 $10,240,000.002023.35 13453254.15 $3,213,254.15 $10,240,000.002023.35 13455277.5 $3,215,277.50 $10,240,000.002023.35 13457300.85 $3,217,300.85 $10,240,000.002023.35 13459324.2 $3,219,324.20 $10,240,000.002023.35 13461347.55 $3,221,347.55 $10,240,000.002023.35 13463370.9 $3,223,370.90 $10,240,000.002023.35 13465394.25 $3,225,394.25 $10,240,000.002023.35 13467417.6 $3,227,417.60 $10,240,000.002023.35 13469440.95 $3,229,440.95 $10,240,000.002023.35 13471464.3 $3,231,464.30 $10,240,000.002023.35 13473487.65 $3,233,487.65 $10,240,000.002023.35 13475511 $3,235,511.00 $10,240,000.002023.35 13477534.35 $3,237,534.35 $10,240,000.002023.35 13479557.7 $3,239,557.70 $10,240,000.002023.35 13481581.05 $3,241,581.05 $10,240,000.002023.35 13483604.4 $3,243,604.40 $10,240,000.002023.35 13485627.75 $3,245,627.75 $10,240,000.002023.35 13487651.1 $3,247,651.10 $10,240,000.002023.35 13489674.45 $3,249,674.45 $10,240,000.002023.35 13491697.8 $3,251,697.80 $10,240,000.002023.35 13493721.15 $3,253,721.15 $10,240,000.002023.35 13495744.5 $3,255,744.50 $10,240,000.002023.35 13497767.85 $3,257,767.85 $10,240,000.002023.35 13499791.2 $3,259,791.20 $10,240,000.002023.35 13501814.55 $3,261,814.55 $10,240,000.002023.35 13503837.9 $3,263,837.90 $10,240,000.002023.35 13505861.25 $3,265,861.25 $10,240,000.002023.35 13507884.6 $3,267,884.60 $10,240,000.002023.35 13509907.95 $3,269,907.95 $10,240,000.002023.35 13511931.3 $3,271,931.30 $10,240,000.002023.35 13513954.65 $3,273,954.65 $10,240,000.002023.35 13515978 $3,275,978.00 $10,240,000.002023.35 13518001.35 $3,278,001.35 $10,240,000.002023.35 13520024.7 $3,280,024.70 $10,240,000.002023.35 13522048.05 $3,282,048.05 $10,240,000.00

Page 384: ejercicio 1.xlsx

2023.35 13524071.4 $3,284,071.40 $10,240,000.002023.35 13526094.75 $3,286,094.75 $10,240,000.002023.35 13528118.1 $3,288,118.10 $10,240,000.002023.35 13530141.45 $3,290,141.45 $10,240,000.002023.35 13532164.8 $3,292,164.80 $10,240,000.002023.35 13534188.15 $3,294,188.15 $10,240,000.002023.35 13536211.5 $3,296,211.50 $10,240,000.002023.35 13538234.85 $3,298,234.85 $10,240,000.002023.35 13540258.2 $3,300,258.20 $10,240,000.002023.35 13542281.55 $3,302,281.55 $10,240,000.002023.35 13544304.9 $3,304,304.90 $10,240,000.002023.35 13546328.25 $3,306,328.25 $10,240,000.002023.35 13548351.6 $3,308,351.60 $10,240,000.002023.35 13550374.95 $3,310,374.95 $10,240,000.002023.35 13552398.3 $3,312,398.30 $10,240,000.002023.35 13554421.65 $3,314,421.65 $10,240,000.002023.35 13556445 $3,316,445.00 $10,240,000.002023.35 13558468.35 $3,318,468.35 $10,240,000.002023.35 13560491.7 $3,320,491.70 $10,240,000.002023.35 13562515.05 $3,322,515.05 $10,240,000.002023.35 13564538.4 $3,324,538.40 $10,240,000.002023.35 13566561.75 $3,326,561.75 $10,240,000.002023.35 13568585.1 $3,328,585.10 $10,240,000.002023.35 13570608.45 $3,330,608.45 $10,240,000.002023.35 13572631.8 $3,332,631.80 $10,240,000.002023.35 13574655.15 $3,334,655.15 $10,240,000.002023.35 13576678.5 $3,336,678.50 $10,240,000.002023.35 13578701.85 $3,338,701.85 $10,240,000.002023.35 13580725.2 $3,340,725.20 $10,240,000.002023.35 13582748.55 $3,342,748.55 $10,240,000.002023.35 13584771.9 $3,344,771.90 $10,240,000.002023.35 13586795.25 $3,346,795.25 $10,240,000.002023.35 13588818.6 $3,348,818.60 $10,240,000.002023.35 13590841.95 $3,350,841.95 $10,240,000.002023.35 13592865.3 $3,352,865.30 $10,240,000.002023.35 13594888.65 $3,354,888.65 $10,240,000.002023.35 13596912 $3,356,912.00 $10,240,000.002023.35 13598935.35 $3,358,935.35 $10,240,000.002023.35 13600958.7 $3,360,958.70 $10,240,000.002023.35 13602982.05 $3,362,982.05 $10,240,000.002023.35 13605005.4 $3,365,005.40 $10,240,000.002023.35 13607028.75 $3,367,028.75 $10,240,000.002023.35 13609052.1 $3,369,052.10 $10,240,000.002023.35 13611075.45 $3,371,075.45 $10,240,000.002023.35 13613098.8 $3,373,098.80 $10,240,000.00

Page 385: ejercicio 1.xlsx

2023.35 13615122.15 $3,375,122.15 $10,240,000.002023.35 13617145.5 $3,377,145.50 $10,240,000.002023.35 13619168.85 $3,379,168.85 $10,240,000.002023.35 13621192.2 $3,381,192.20 $10,240,000.002023.35 13623215.55 $3,383,215.55 $10,240,000.002023.35 13625238.9 $3,385,238.90 $10,240,000.002023.35 13627262.25 $3,387,262.25 $10,240,000.002023.35 13629285.6 $3,389,285.60 $10,240,000.002023.35 13631308.95 $3,391,308.95 $10,240,000.002023.35 13633332.3 $3,393,332.30 $10,240,000.002023.35 13635355.65 $3,395,355.65 $10,240,000.002023.35 13637379 $3,397,379.00 $10,240,000.002023.35 13639402.35 $3,399,402.35 $10,240,000.002023.35 13641425.7 $3,401,425.70 $10,240,000.002023.35 13643449.05 $3,403,449.05 $10,240,000.002023.35 13645472.4 $3,405,472.40 $10,240,000.002023.35 13647495.75 $3,407,495.75 $10,240,000.002023.35 13649519.1 $3,409,519.10 $10,240,000.002023.35 13651542.45 $3,411,542.45 $10,240,000.002023.35 13653565.8 $3,413,565.80 $10,240,000.002023.35 13655589.15 $3,415,589.15 $10,240,000.002023.35 13657612.5 $3,417,612.50 $10,240,000.002023.35 13659635.85 $3,419,635.85 $10,240,000.002023.35 13661659.2 $3,421,659.20 $10,240,000.002023.35 13663682.55 $3,423,682.55 $10,240,000.002023.35 13665705.9 $3,425,705.90 $10,240,000.002023.35 13667729.25 $3,427,729.25 $10,240,000.002023.35 13669752.6 $3,429,752.60 $10,240,000.002023.35 13671775.95 $3,431,775.95 $10,240,000.002023.35 13673799.3 $3,433,799.30 $10,240,000.002023.35 13675822.65 $3,435,822.65 $10,240,000.002023.35 13677846 $3,437,846.00 $10,240,000.002023.35 13679869.35 $3,439,869.35 $10,240,000.002023.35 13681892.7 $3,441,892.70 $10,240,000.002023.35 13683916.05 $3,443,916.05 $10,240,000.002023.35 13685939.4 $3,445,939.40 $10,240,000.002023.35 13687962.75 $3,447,962.75 $10,240,000.002023.35 13689986.1 $3,449,986.10 $10,240,000.002023.35 13692009.45 $3,452,009.45 $10,240,000.002023.35 13694032.8 $3,454,032.80 $10,240,000.002023.35 13696056.15 $3,456,056.15 $10,240,000.002023.35 13698079.5 $3,458,079.50 $10,240,000.002023.35 13700102.85 $3,460,102.85 $10,240,000.002023.35 13702126.2 $3,462,126.20 $10,240,000.002023.35 13704149.55 $3,464,149.55 $10,240,000.00

Page 386: ejercicio 1.xlsx

2023.35 13706172.9 $3,466,172.90 $10,240,000.002023.35 13708196.25 $3,468,196.25 $10,240,000.002023.35 13710219.6 $3,470,219.60 $10,240,000.002023.35 13712242.95 $3,472,242.95 $10,240,000.002023.35 13714266.3 $3,474,266.30 $10,240,000.002023.35 13716289.65 $3,476,289.65 $10,240,000.002023.35 13718313 $3,478,313.00 $10,240,000.002023.35 13720336.35 $3,480,336.35 $10,240,000.002023.35 13722359.7 $3,482,359.70 $10,240,000.002023.35 13724383.05 $3,484,383.05 $10,240,000.002023.35 13726406.4 $3,486,406.40 $10,240,000.002023.35 13728429.75 $3,488,429.75 $10,240,000.002023.35 13730453.1 $3,490,453.10 $10,240,000.002023.35 13732476.45 $3,492,476.45 $10,240,000.002023.35 13734499.8 $3,494,499.80 $10,240,000.002023.35 13736523.15 $3,496,523.15 $10,240,000.002023.35 13738546.5 $3,498,546.50 $10,240,000.002023.35 13740569.85 $3,500,569.85 $10,240,000.002023.35 13742593.2 $3,502,593.20 $10,240,000.002023.35 13744616.55 $3,504,616.55 $10,240,000.002023.35 13746639.9 $3,506,639.90 $10,240,000.002023.35 13748663.25 $3,508,663.25 $10,240,000.002023.35 13750686.6 $3,510,686.60 $10,240,000.002023.35 13752709.95 $3,512,709.95 $10,240,000.002023.35 13754733.3 $3,514,733.30 $10,240,000.002023.35 13756756.65 $3,516,756.65 $10,240,000.002023.35 13758780 $3,518,780.00 $10,240,000.002023.35 13760803.35 $3,520,803.35 $10,240,000.002023.35 13762826.7 $3,522,826.70 $10,240,000.002023.35 13764850.05 $3,524,850.05 $10,240,000.002023.35 13766873.4 $3,526,873.40 $10,240,000.002023.35 13768896.75 $3,528,896.75 $10,240,000.002023.35 13770920.1 $3,530,920.10 $10,240,000.002023.35 13772943.45 $3,532,943.45 $10,240,000.002023.35 13774966.8 $3,534,966.80 $10,240,000.002023.35 13776990.15 $3,536,990.15 $10,240,000.002023.35 13779013.5 $3,539,013.50 $10,240,000.002023.35 13781036.85 $3,541,036.85 $10,240,000.002023.35 13783060.2 $3,543,060.20 $10,240,000.002023.35 13785083.55 $3,545,083.55 $10,240,000.002023.35 13787106.9 $3,547,106.90 $10,240,000.002023.35 13789130.25 $3,549,130.25 $10,240,000.002023.35 13791153.6 $3,551,153.60 $10,240,000.002023.35 13793176.95 $3,553,176.95 $10,240,000.002023.35 13795200.3 $3,555,200.30 $10,240,000.00

Page 387: ejercicio 1.xlsx

2023.35 13797223.65 $3,557,223.65 $10,240,000.002023.35 13799247 $3,559,247.00 $10,240,000.002023.35 13801270.35 $3,561,270.35 $10,240,000.002023.35 13803293.7 $3,563,293.70 $10,240,000.002023.35 13805317.05 $3,565,317.05 $10,240,000.002023.35 13807340.4 $3,567,340.40 $10,240,000.002023.35 13809363.75 $3,569,363.75 $10,240,000.002023.35 13811387.1 $3,571,387.10 $10,240,000.002023.35 13813410.45 $3,573,410.45 $10,240,000.002023.35 13815433.8 $3,575,433.80 $10,240,000.002023.35 13817457.15 $3,577,457.15 $10,240,000.002023.35 13819480.5 $3,579,480.50 $10,240,000.002023.35 13821503.85 $3,581,503.85 $10,240,000.002023.35 13823527.2 $3,583,527.20 $10,240,000.002023.35 13825550.55 $3,585,550.55 $10,240,000.002023.35 13827573.9 $3,587,573.90 $10,240,000.002023.35 13829597.25 $3,589,597.25 $10,240,000.002023.35 13831620.6 $3,591,620.60 $10,240,000.002023.35 13833643.95 $3,593,643.95 $10,240,000.002023.35 13835667.3 $3,595,667.30 $10,240,000.002023.35 13837690.65 $3,597,690.65 $10,240,000.002023.35 13839714 $3,599,714.00 $10,240,000.002023.35 13841737.35 $3,601,737.35 $10,240,000.002023.35 13843760.7 $3,603,760.70 $10,240,000.002023.35 13845784.05 $3,605,784.05 $10,240,000.002023.35 13847807.4 $3,607,807.40 $10,240,000.002023.35 13849830.75 $3,609,830.75 $10,240,000.002023.35 13851854.1 $3,611,854.10 $10,240,000.002023.35 13853877.45 $3,613,877.45 $10,240,000.002023.35 13855900.8 $3,615,900.80 $10,240,000.002023.35 13857924.15 $3,617,924.15 $10,240,000.002023.35 13859947.5 $3,619,947.50 $10,240,000.002023.35 13861970.85 $3,621,970.85 $10,240,000.002023.35 13863994.2 $3,623,994.20 $10,240,000.002023.35 13866017.55 $3,626,017.55 $10,240,000.002023.35 13868040.9 $3,628,040.90 $10,240,000.002023.35 13870064.25 $3,630,064.25 $10,240,000.002023.35 13872087.6 $3,632,087.60 $10,240,000.002023.35 13874110.95 $3,634,110.95 $10,240,000.002023.35 13876134.3 $3,636,134.30 $10,240,000.002023.35 13878157.65 $3,638,157.65 $10,240,000.002023.35 13880181 $3,640,181.00 $10,240,000.002023.35 13882204.35 $3,642,204.35 $10,240,000.002023.35 13884227.7 $3,644,227.70 $10,240,000.002023.35 13886251.05 $3,646,251.05 $10,240,000.00

Page 388: ejercicio 1.xlsx

2023.35 13888274.4 $3,648,274.40 $10,240,000.002023.35 13890297.75 $3,650,297.75 $10,240,000.002023.35 13892321.1 $3,652,321.10 $10,240,000.002023.35 13894344.45 $3,654,344.45 $10,240,000.002023.35 13896367.8 $3,656,367.80 $10,240,000.002023.35 13898391.15 $3,658,391.15 $10,240,000.002023.35 13900414.5 $3,660,414.50 $10,240,000.002023.35 13902437.85 $3,662,437.85 $10,240,000.002023.35 13904461.2 $3,664,461.20 $10,240,000.002023.35 13906484.55 $3,666,484.55 $10,240,000.002023.35 13908507.9 $3,668,507.90 $10,240,000.002023.35 13910531.25 $3,670,531.25 $10,240,000.002023.35 13912554.6 $3,672,554.60 $10,240,000.002023.35 13914577.95 $3,674,577.95 $10,240,000.002023.35 13916601.3 $3,676,601.30 $10,240,000.002023.35 13918624.65 $3,678,624.65 $10,240,000.002023.35 13920648 $3,680,648.00 $10,240,000.002023.35 13922671.35 $3,682,671.35 $10,240,000.002023.35 13924694.7 $3,684,694.70 $10,240,000.002023.35 13926718.05 $3,686,718.05 $10,240,000.002023.35 13928741.4 $3,688,741.40 $10,240,000.002023.35 13930764.75 $3,690,764.75 $10,240,000.002023.35 13932788.1 $3,692,788.10 $10,240,000.002023.35 13934811.45 $3,694,811.45 $10,240,000.002023.35 13936834.8 $3,696,834.80 $10,240,000.002023.35 13938858.15 $3,698,858.15 $10,240,000.002023.35 13940881.5 $3,700,881.50 $10,240,000.002023.35 13942904.85 $3,702,904.85 $10,240,000.002023.35 13944928.2 $3,704,928.20 $10,240,000.002023.35 13946951.55 $3,706,951.55 $10,240,000.002023.35 13948974.9 $3,708,974.90 $10,240,000.002023.35 13950998.25 $3,710,998.25 $10,240,000.002023.35 13953021.6 $3,713,021.60 $10,240,000.002023.35 13955044.95 $3,715,044.95 $10,240,000.002023.35 13957068.3 $3,717,068.30 $10,240,000.002023.35 13959091.65 $3,719,091.65 $10,240,000.002023.35 13961115 $3,721,115.00 $10,240,000.002023.35 13963138.35 $3,723,138.35 $10,240,000.002023.35 13965161.7 $3,725,161.70 $10,240,000.002023.35 13967185.05 $3,727,185.05 $10,240,000.002023.35 13969208.4 $3,729,208.40 $10,240,000.002023.35 13971231.75 $3,731,231.75 $10,240,000.002023.35 13973255.1 $3,733,255.10 $10,240,000.002023.35 13975278.45 $3,735,278.45 $10,240,000.002023.35 13977301.8 $3,737,301.80 $10,240,000.00

Page 389: ejercicio 1.xlsx

2023.35 13979325.15 $3,739,325.15 $10,240,000.002023.35 13981348.5 $3,741,348.50 $10,240,000.002023.35 13983371.85 $3,743,371.85 $10,240,000.002023.35 13985395.2 $3,745,395.20 $10,240,000.002023.35 13987418.55 $3,747,418.55 $10,240,000.002023.35 13989441.9 $3,749,441.90 $10,240,000.002023.35 13991465.25 $3,751,465.25 $10,240,000.002023.35 13993488.6 $3,753,488.60 $10,240,000.002023.35 13995511.95 $3,755,511.95 $10,240,000.002023.35 13997535.3 $3,757,535.30 $10,240,000.002023.35 13999558.65 $3,759,558.65 $10,240,000.002023.35 14001582 $3,761,582.00 $10,240,000.002023.35 14003605.35 $3,763,605.35 $10,240,000.002023.35 14005628.7 $3,765,628.70 $10,240,000.002023.35 14007652.05 $3,767,652.05 $10,240,000.002023.35 14009675.4 $3,769,675.40 $10,240,000.002023.35 14011698.75 $3,771,698.75 $10,240,000.002023.35 14013722.1 $3,773,722.10 $10,240,000.002023.35 14015745.45 $3,775,745.45 $10,240,000.002023.35 14017768.8 $3,777,768.80 $10,240,000.002023.35 14019792.15 $3,779,792.15 $10,240,000.002023.35 14021815.5 $3,781,815.50 $10,240,000.002023.35 14023838.85 $3,783,838.85 $10,240,000.002023.35 14025862.2 $3,785,862.20 $10,240,000.002023.35 14027885.55 $3,787,885.55 $10,240,000.002023.35 14029908.9 $3,789,908.90 $10,240,000.002023.35 14031932.25 $3,791,932.25 $10,240,000.002023.35 14033955.6 $3,793,955.60 $10,240,000.002023.35 14035978.95 $3,795,978.95 $10,240,000.002023.35 14038002.3 $3,798,002.30 $10,240,000.002023.35 14040025.65 $3,800,025.65 $10,240,000.002023.35 14042049 $3,802,049.00 $10,240,000.002023.35 14044072.35 $3,804,072.35 $10,240,000.002023.35 14046095.7 $3,806,095.70 $10,240,000.002023.35 14048119.05 $3,808,119.05 $10,240,000.002023.35 14050142.4 $3,810,142.40 $10,240,000.002023.35 14052165.75 $3,812,165.75 $10,240,000.002023.35 14054189.1 $3,814,189.10 $10,240,000.002023.35 14056212.45 $3,816,212.45 $10,240,000.002023.35 14058235.8 $3,818,235.80 $10,240,000.002023.35 14060259.15 $3,820,259.15 $10,240,000.002023.35 14062282.5 $3,822,282.50 $10,240,000.002023.35 14064305.85 $3,824,305.85 $10,240,000.002023.35 14066329.2 $3,826,329.20 $10,240,000.002023.35 14068352.55 $3,828,352.55 $10,240,000.00

Page 390: ejercicio 1.xlsx

2023.35 14070375.9 $3,830,375.90 $10,240,000.002023.35 14072399.25 $3,832,399.25 $10,240,000.002023.35 14074422.6 $3,834,422.60 $10,240,000.002023.35 14076445.95 $3,836,445.95 $10,240,000.002023.35 14078469.3 $3,838,469.30 $10,240,000.002023.35 14080492.65 $3,840,492.65 $10,240,000.002023.35 14082516 $3,842,516.00 $10,240,000.002023.35 14084539.35 $3,844,539.35 $10,240,000.002023.35 14086562.7 $3,846,562.70 $10,240,000.002023.35 14088586.05 $3,848,586.05 $10,240,000.002023.35 14090609.4 $3,850,609.40 $10,240,000.002023.35 14092632.75 $3,852,632.75 $10,240,000.002023.35 14094656.1 $3,854,656.10 $10,240,000.002023.35 14096679.45 $3,856,679.45 $10,240,000.002023.35 14098702.8 $3,858,702.80 $10,240,000.002023.35 14100726.15 $3,860,726.15 $10,240,000.002023.35 14102749.5 $3,862,749.50 $10,240,000.002023.35 14104772.85 $3,864,772.85 $10,240,000.002023.35 14106796.2 $3,866,796.20 $10,240,000.002023.35 14108819.55 $3,868,819.55 $10,240,000.002023.35 14110842.9 $3,870,842.90 $10,240,000.002023.35 14112866.25 $3,872,866.25 $10,240,000.002023.35 14114889.6 $3,874,889.60 $10,240,000.002023.35 14116912.95 $3,876,912.95 $10,240,000.002023.35 14118936.3 $3,878,936.30 $10,240,000.002023.35 14120959.65 $3,880,959.65 $10,240,000.002023.35 14122983 $3,882,983.00 $10,240,000.002023.35 14125006.35 $3,885,006.35 $10,240,000.002023.35 14127029.7 $3,887,029.70 $10,240,000.002023.35 14129053.05 $3,889,053.05 $10,240,000.002023.35 14131076.4 $3,891,076.40 $10,240,000.002023.35 14133099.75 $3,893,099.75 $10,240,000.002023.35 14135123.1 $3,895,123.10 $10,240,000.002023.35 14137146.45 $3,897,146.45 $10,240,000.002023.35 14139169.8 $3,899,169.80 $10,240,000.002023.35 14141193.15 $3,901,193.15 $10,240,000.002023.35 14143216.5 $3,903,216.50 $10,240,000.002023.35 14145239.85 $3,905,239.85 $10,240,000.002023.35 14147263.2 $3,907,263.20 $10,240,000.002023.35 14149286.55 $3,909,286.55 $10,240,000.002023.35 14151309.9 $3,911,309.90 $10,240,000.002023.35 14153333.25 $3,913,333.25 $10,240,000.002023.35 14155356.6 $3,915,356.60 $10,240,000.002023.35 14157379.95 $3,917,379.95 $10,240,000.002023.35 14159403.3 $3,919,403.30 $10,240,000.00

Page 391: ejercicio 1.xlsx

2023.35 14161426.65 $3,921,426.65 $10,240,000.002023.35 14163450 $3,923,450.00 $10,240,000.002023.35 14165473.35 $3,925,473.35 $10,240,000.002023.35 14167496.7 $3,927,496.70 $10,240,000.002023.35 14169520.05 $3,929,520.05 $10,240,000.002023.35 14171543.4 $3,931,543.40 $10,240,000.002023.35 14173566.75 $3,933,566.75 $10,240,000.002023.35 14175590.1 $3,935,590.10 $10,240,000.002023.35 14177613.45 $3,937,613.45 $10,240,000.002023.35 14179636.8 $3,939,636.80 $10,240,000.002023.35 14181660.15 $3,941,660.15 $10,240,000.002023.35 14183683.5 $3,943,683.50 $10,240,000.002023.35 14185706.85 $3,945,706.85 $10,240,000.002023.35 14187730.2 $3,947,730.20 $10,240,000.002023.35 14189753.55 $3,949,753.55 $10,240,000.002023.35 14191776.9 $3,951,776.90 $10,240,000.002023.35 14193800.25 $3,953,800.25 $10,240,000.002023.35 14195823.6 $3,955,823.60 $10,240,000.002023.35 14197846.95 $3,957,846.95 $10,240,000.002023.35 14199870.3 $3,959,870.30 $10,240,000.002023.35 14201893.65 $3,961,893.65 $10,240,000.002023.35 14203917 $3,963,917.00 $10,240,000.002023.35 14205940.35 $3,965,940.35 $10,240,000.002023.35 14207963.7 $3,967,963.70 $10,240,000.002023.35 14209987.05 $3,969,987.05 $10,240,000.002023.35 14212010.4 $3,972,010.40 $10,240,000.002023.35 14214033.75 $3,974,033.75 $10,240,000.002023.35 14216057.1 $3,976,057.10 $10,240,000.002023.35 14218080.45 $3,978,080.45 $10,240,000.002023.35 14220103.8 $3,980,103.80 $10,240,000.002023.35 14222127.15 $3,982,127.15 $10,240,000.002023.35 14224150.5 $3,984,150.50 $10,240,000.002023.35 14226173.85 $3,986,173.85 $10,240,000.002023.35 14228197.2 $3,988,197.20 $10,240,000.002023.35 14230220.55 $3,990,220.55 $10,240,000.002023.35 14232243.9 $3,992,243.90 $10,240,000.002023.35 14234267.25 $3,994,267.25 $10,240,000.002023.35 14236290.6 $3,996,290.60 $10,240,000.002023.35 14238313.95 $3,998,313.95 $10,240,000.002023.35 14240337.3 $4,000,337.30 $10,240,000.002023.35 14242360.65 $4,002,360.65 $10,240,000.002023.35 14244384 $4,004,384.00 $10,240,000.002023.35 14246407.35 $4,006,407.35 $10,240,000.002023.35 14248430.7 $4,008,430.70 $10,240,000.002023.35 14250454.05 $4,010,454.05 $10,240,000.00

Page 392: ejercicio 1.xlsx

2023.35 14252477.4 $4,012,477.40 $10,240,000.002023.35 14254500.75 $4,014,500.75 $10,240,000.002023.35 14256524.1 $4,016,524.10 $10,240,000.002023.35 14258547.45 $4,018,547.45 $10,240,000.002023.35 14260570.8 $4,020,570.80 $10,240,000.002023.35 14262594.15 $4,022,594.15 $10,240,000.002023.35 14264617.5 $4,024,617.50 $10,240,000.002023.35 14266640.85 $4,026,640.85 $10,240,000.002023.35 14268664.2 $4,028,664.20 $10,240,000.002023.35 14270687.55 $4,030,687.55 $10,240,000.002023.35 14272710.9 $4,032,710.90 $10,240,000.002023.35 14274734.25 $4,034,734.25 $10,240,000.002023.35 14276757.6 $4,036,757.60 $10,240,000.002023.35 14278780.95 $4,038,780.95 $10,240,000.002023.35 14280804.3 $4,040,804.30 $10,240,000.002023.35 14282827.65 $4,042,827.65 $10,240,000.002023.35 14284851 $4,044,851.00 $10,240,000.002023.35 14286874.35 $4,046,874.35 $10,240,000.002023.35 14288897.7 $4,048,897.70 $10,240,000.002023.35 14290921.05 $4,050,921.05 $10,240,000.002023.35 14292944.4 $4,052,944.40 $10,240,000.002023.35 14294967.75 $4,054,967.75 $10,240,000.002023.35 14296991.1 $4,056,991.10 $10,240,000.002023.35 14299014.45 $4,059,014.45 $10,240,000.002023.35 14301037.8 $4,061,037.80 $10,240,000.002023.35 14303061.15 $4,063,061.15 $10,240,000.002023.35 14305084.5 $4,065,084.50 $10,240,000.002023.35 14307107.85 $4,067,107.85 $10,240,000.002023.35 14309131.2 $4,069,131.20 $10,240,000.002023.35 14311154.55 $4,071,154.55 $10,240,000.002023.35 14313177.9 $4,073,177.90 $10,240,000.002023.35 14315201.25 $4,075,201.25 $10,240,000.002023.35 14317224.6 $4,077,224.60 $10,240,000.002023.35 14319247.95 $4,079,247.95 $10,240,000.002023.35 14321271.3 $4,081,271.30 $10,240,000.002023.35 14323294.65 $4,083,294.65 $10,240,000.002023.35 14325318 $4,085,318.00 $10,240,000.002023.35 14327341.35 $4,087,341.35 $10,240,000.002023.35 14329364.7 $4,089,364.70 $10,240,000.002023.35 14331388.05 $4,091,388.05 $10,240,000.002023.35 14333411.4 $4,093,411.40 $10,240,000.002023.35 14335434.75 $4,095,434.75 $10,240,000.002023.35 14337458.1 $4,097,458.10 $10,240,000.002023.35 14339481.45 $4,099,481.45 $10,240,000.002023.35 14341504.8 $4,101,504.80 $10,240,000.00

Page 393: ejercicio 1.xlsx

2023.35 14343528.15 $4,103,528.15 $10,240,000.002023.35 14345551.5 $4,105,551.50 $10,240,000.002023.35 14347574.85 $4,107,574.85 $10,240,000.002023.35 14349598.2 $4,109,598.20 $10,240,000.002023.35 14351621.55 $4,111,621.55 $10,240,000.002023.35 14353644.9 $4,113,644.90 $10,240,000.002023.35 14355668.25 $4,115,668.25 $10,240,000.002023.35 14357691.6 $4,117,691.60 $10,240,000.002023.35 14359714.95 $4,119,714.95 $10,240,000.002023.35 14361738.3 $4,121,738.30 $10,240,000.002023.35 14363761.65 $4,123,761.65 $10,240,000.002023.35 14365785 $4,125,785.00 $10,240,000.002023.35 14367808.35 $4,127,808.35 $10,240,000.002023.35 14369831.7 $4,129,831.70 $10,240,000.002023.35 14371855.05 $4,131,855.05 $10,240,000.002023.35 14373878.4 $4,133,878.40 $10,240,000.002023.35 14375901.75 $4,135,901.75 $10,240,000.002023.35 14377925.1 $4,137,925.10 $10,240,000.002023.35 14379948.45 $4,139,948.45 $10,240,000.002023.35 14381971.8 $4,141,971.80 $10,240,000.002023.35 14383995.15 $4,143,995.15 $10,240,000.002023.35 14386018.5 $4,146,018.50 $10,240,000.002023.35 14388041.85 $4,148,041.85 $10,240,000.002023.35 14390065.2 $4,150,065.20 $10,240,000.002023.35 14392088.55 $4,152,088.55 $10,240,000.002023.35 14394111.9 $4,154,111.90 $10,240,000.002023.35 14396135.25 $4,156,135.25 $10,240,000.002023.35 14398158.6 $4,158,158.60 $10,240,000.002023.35 14400181.95 $4,160,181.95 $10,240,000.002023.35 14402205.3 $4,162,205.30 $10,240,000.002023.35 14404228.65 $4,164,228.65 $10,240,000.002023.35 14406252 $4,166,252.00 $10,240,000.002023.35 14408275.35 $4,168,275.35 $10,240,000.002023.35 14410298.7 $4,170,298.70 $10,240,000.002023.35 14412322.05 $4,172,322.05 $10,240,000.002023.35 14414345.4 $4,174,345.40 $10,240,000.002023.35 14416368.75 $4,176,368.75 $10,240,000.002023.35 14418392.1 $4,178,392.10 $10,240,000.002023.35 14420415.45 $4,180,415.45 $10,240,000.002023.35 14422438.8 $4,182,438.80 $10,240,000.002023.35 14424462.15 $4,184,462.15 $10,240,000.002023.35 14426485.5 $4,186,485.50 $10,240,000.002023.35 14428508.85 $4,188,508.85 $10,240,000.002023.35 14430532.2 $4,190,532.20 $10,240,000.002023.35 14432555.55 $4,192,555.55 $10,240,000.00

Page 394: ejercicio 1.xlsx

2023.35 14434578.9 $4,194,578.90 $10,240,000.002023.35 14436602.25 $4,196,602.25 $10,240,000.002023.35 14438625.6 $4,198,625.60 $10,240,000.002023.35 14440648.95 $4,200,648.95 $10,240,000.002023.35 14442672.3 $4,202,672.30 $10,240,000.002023.35 14444695.65 $4,204,695.65 $10,240,000.002023.35 14446719 $4,206,719.00 $10,240,000.002023.35 14448742.35 $4,208,742.35 $10,240,000.002023.35 14450765.7 $4,210,765.70 $10,240,000.002023.35 14452789.05 $4,212,789.05 $10,240,000.002023.35 14454812.4 $4,214,812.40 $10,240,000.002023.35 14456835.75 $4,216,835.75 $10,240,000.002023.35 14458859.1 $4,218,859.10 $10,240,000.002023.35 14460882.45 $4,220,882.45 $10,240,000.002023.35 14462905.8 $4,222,905.80 $10,240,000.002023.35 14464929.15 $4,224,929.15 $10,240,000.002023.35 14466952.5 $4,226,952.50 $10,240,000.002023.35 14468975.85 $4,228,975.85 $10,240,000.002023.35 14470999.2 $4,230,999.20 $10,240,000.002023.35 14473022.55 $4,233,022.55 $10,240,000.002023.35 14475045.9 $4,235,045.90 $10,240,000.002023.35 14477069.25 $4,237,069.25 $10,240,000.002023.35 14479092.6 $4,239,092.60 $10,240,000.002023.35 14481115.95 $4,241,115.95 $10,240,000.002023.35 14483139.3 $4,243,139.30 $10,240,000.002023.35 14485162.65 $4,245,162.65 $10,240,000.002023.35 14487186 $4,247,186.00 $10,240,000.002023.35 14489209.35 $4,249,209.35 $10,240,000.002023.35 14491232.7 $4,251,232.70 $10,240,000.002023.35 14493256.05 $4,253,256.05 $10,240,000.002023.35 14495279.4 $4,255,279.40 $10,240,000.002023.35 14497302.75 $4,257,302.75 $10,240,000.002023.35 14499326.1 $4,259,326.10 $10,240,000.002023.35 14501349.45 $4,261,349.45 $10,240,000.002023.35 14503372.8 $4,263,372.80 $10,240,000.002023.35 14505396.15 $4,265,396.15 $10,240,000.002023.35 14507419.5 $4,267,419.50 $10,240,000.002023.35 14509442.85 $4,269,442.85 $10,240,000.002023.35 14511466.2 $4,271,466.20 $10,240,000.002023.35 14513489.55 $4,273,489.55 $10,240,000.002023.35 14515512.9 $4,275,512.90 $10,240,000.002023.35 14517536.25 $4,277,536.25 $10,240,000.002023.35 14519559.6 $4,279,559.60 $10,240,000.002023.35 14521582.95 $4,281,582.95 $10,240,000.002023.35 14523606.3 $4,283,606.30 $10,240,000.00

Page 395: ejercicio 1.xlsx

2023.35 14525629.65 $4,285,629.65 $10,240,000.002023.35 14527653 $4,287,653.00 $10,240,000.002023.35 14529676.35 $4,289,676.35 $10,240,000.002023.35 14531699.7 $4,291,699.70 $10,240,000.002023.35 14533723.05 $4,293,723.05 $10,240,000.002023.35 14535746.4 $4,295,746.40 $10,240,000.002023.35 14537769.75 $4,297,769.75 $10,240,000.002023.35 14539793.1 $4,299,793.10 $10,240,000.002023.35 14541816.45 $4,301,816.45 $10,240,000.002023.35 14543839.8 $4,303,839.80 $10,240,000.002023.35 14545863.15 $4,305,863.15 $10,240,000.002023.35 14547886.5 $4,307,886.50 $10,240,000.002023.35 14549909.85 $4,309,909.85 $10,240,000.002023.35 14551933.2 $4,311,933.20 $10,240,000.002023.35 14553956.55 $4,313,956.55 $10,240,000.002023.35 14555979.9 $4,315,979.90 $10,240,000.002023.35 14558003.25 $4,318,003.25 $10,240,000.002023.35 14560026.6 $4,320,026.60 $10,240,000.002023.35 14562049.95 $4,322,049.95 $10,240,000.002023.35 14564073.3 $4,324,073.30 $10,240,000.002023.35 14566096.65 $4,326,096.65 $10,240,000.002023.35 14568120 $4,328,120.00 $10,240,000.002023.35 14570143.35 $4,330,143.35 $10,240,000.002023.35 14572166.7 $4,332,166.70 $10,240,000.002023.35 14574190.05 $4,334,190.05 $10,240,000.002023.35 14576213.4 $4,336,213.40 $10,240,000.002023.35 14578236.75 $4,338,236.75 $10,240,000.002023.35 14580260.1 $4,340,260.10 $10,240,000.002023.35 14582283.45 $4,342,283.45 $10,240,000.002023.35 14584306.8 $4,344,306.80 $10,240,000.002023.35 14586330.15 $4,346,330.15 $10,240,000.002023.35 14588353.5 $4,348,353.50 $10,240,000.002023.35 14590376.85 $4,350,376.85 $10,240,000.002023.35 14592400.2 $4,352,400.20 $10,240,000.002023.35 14594423.55 $4,354,423.55 $10,240,000.002023.35 14596446.9 $4,356,446.90 $10,240,000.002023.35 14598470.25 $4,358,470.25 $10,240,000.002023.35 14600493.6 $4,360,493.60 $10,240,000.002023.35 14602516.95 $4,362,516.95 $10,240,000.002023.35 14604540.3 $4,364,540.30 $10,240,000.002023.35 14606563.65 $4,366,563.65 $10,240,000.002023.35 14608587 $4,368,587.00 $10,240,000.002023.35 14610610.35 $4,370,610.35 $10,240,000.002023.35 14612633.7 $4,372,633.70 $10,240,000.002023.35 14614657.05 $4,374,657.05 $10,240,000.00

Page 396: ejercicio 1.xlsx

2023.35 14616680.4 $4,376,680.40 $10,240,000.002023.35 14618703.75 $4,378,703.75 $10,240,000.002023.35 14620727.1 $4,380,727.10 $10,240,000.002023.35 14622750.45 $4,382,750.45 $10,240,000.002023.35 14624773.8 $4,384,773.80 $10,240,000.002023.35 14626797.15 $4,386,797.15 $10,240,000.002023.35 14628820.5 $4,388,820.50 $10,240,000.002023.35 14630843.85 $4,390,843.85 $10,240,000.002023.35 14632867.2 $4,392,867.20 $10,240,000.002023.35 14634890.55 $4,394,890.55 $10,240,000.002023.35 14636913.9 $4,396,913.90 $10,240,000.002023.35 14638937.25 $4,398,937.25 $10,240,000.002023.35 14640960.6 $4,400,960.60 $10,240,000.002023.35 14642983.95 $4,402,983.95 $10,240,000.002023.35 14645007.3 $4,405,007.30 $10,240,000.002023.35 14647030.65 $4,407,030.65 $10,240,000.002023.35 14649054 $4,409,054.00 $10,240,000.002023.35 14651077.35 $4,411,077.35 $10,240,000.002023.35 14653100.7 $4,413,100.70 $10,240,000.002023.35 14655124.05 $4,415,124.05 $10,240,000.002023.35 14657147.4 $4,417,147.40 $10,240,000.002023.35 14659170.75 $4,419,170.75 $10,240,000.002023.35 14661194.1 $4,421,194.10 $10,240,000.002023.35 14663217.45 $4,423,217.45 $10,240,000.002023.35 14665240.8 $4,425,240.80 $10,240,000.002023.35 14667264.15 $4,427,264.15 $10,240,000.002023.35 14669287.5 $4,429,287.50 $10,240,000.002023.35 14671310.85 $4,431,310.85 $10,240,000.002023.35 14673334.2 $4,433,334.20 $10,240,000.002023.35 14675357.55 $4,435,357.55 $10,240,000.002023.35 14677380.9 $4,437,380.90 $10,240,000.002023.35 14679404.25 $4,439,404.25 $10,240,000.002023.35 14681427.6 $4,441,427.60 $10,240,000.002023.35 14683450.95 $4,443,450.95 $10,240,000.002023.35 14685474.3 $4,445,474.30 $10,240,000.002023.35 14687497.65 $4,447,497.65 $10,240,000.002023.35 14689521 $4,449,521.00 $10,240,000.002023.35 14691544.35 $4,451,544.35 $10,240,000.002023.35 14693567.7 $4,453,567.70 $10,240,000.002023.35 14695591.05 $4,455,591.05 $10,240,000.002023.35 14697614.4 $4,457,614.40 $10,240,000.002023.35 14699637.75 $4,459,637.75 $10,240,000.002023.35 14701661.1 $4,461,661.10 $10,240,000.002023.35 14703684.45 $4,463,684.45 $10,240,000.002023.35 14705707.8 $4,465,707.80 $10,240,000.00

Page 397: ejercicio 1.xlsx

2023.35 14707731.15 $4,467,731.15 $10,240,000.002023.35 14709754.5 $4,469,754.50 $10,240,000.002023.35 14711777.85 $4,471,777.85 $10,240,000.002023.35 14713801.2 $4,473,801.20 $10,240,000.002023.35 14715824.55 $4,475,824.55 $10,240,000.002023.35 14717847.9 $4,477,847.90 $10,240,000.002023.35 14719871.25 $4,479,871.25 $10,240,000.002023.35 14721894.6 $4,481,894.60 $10,240,000.002023.35 14723917.95 $4,483,917.95 $10,240,000.002023.35 14725941.3 $4,485,941.30 $10,240,000.002023.35 14727964.65 $4,487,964.65 $10,240,000.002023.35 14729988 $4,489,988.00 $10,240,000.002023.35 14732011.35 $4,492,011.35 $10,240,000.002023.35 14734034.7 $4,494,034.70 $10,240,000.002023.35 14736058.05 $4,496,058.05 $10,240,000.002023.35 14738081.4 $4,498,081.40 $10,240,000.002023.35 14740104.75 $4,500,104.75 $10,240,000.002023.35 14742128.1 $4,502,128.10 $10,240,000.002023.35 14744151.45 $4,504,151.45 $10,240,000.002023.35 14746174.8 $4,506,174.80 $10,240,000.002023.35 14748198.15 $4,508,198.15 $10,240,000.002023.35 14750221.5 $4,510,221.50 $10,240,000.002023.35 14752244.85 $4,512,244.85 $10,240,000.002023.35 14754268.2 $4,514,268.20 $10,240,000.002023.35 14756291.55 $4,516,291.55 $10,240,000.002023.35 14758314.9 $4,518,314.90 $10,240,000.002023.35 14760338.25 $4,520,338.25 $10,240,000.002023.35 14762361.6 $4,522,361.60 $10,240,000.002023.35 14764384.95 $4,524,384.95 $10,240,000.002023.35 14766408.3 $4,526,408.30 $10,240,000.002023.35 14768431.65 $4,528,431.65 $10,240,000.002023.35 14770455 $4,530,455.00 $10,240,000.002023.35 14772478.35 $4,532,478.35 $10,240,000.002023.35 14774501.7 $4,534,501.70 $10,240,000.002023.35 14776525.05 $4,536,525.05 $10,240,000.002023.35 14778548.4 $4,538,548.40 $10,240,000.002023.35 14780571.75 $4,540,571.75 $10,240,000.002023.35 14782595.1 $4,542,595.10 $10,240,000.002023.35 14784618.45 $4,544,618.45 $10,240,000.002023.35 14786641.8 $4,546,641.80 $10,240,000.002023.35 14788665.15 $4,548,665.15 $10,240,000.002023.35 14790688.5 $4,550,688.50 $10,240,000.002023.35 14792711.85 $4,552,711.85 $10,240,000.002023.35 14794735.2 $4,554,735.20 $10,240,000.002023.35 14796758.55 $4,556,758.55 $10,240,000.00

Page 398: ejercicio 1.xlsx

2023.35 14798781.9 $4,558,781.90 $10,240,000.002023.35 14800805.25 $4,560,805.25 $10,240,000.002023.35 14802828.6 $4,562,828.60 $10,240,000.002023.35 14804851.95 $4,564,851.95 $10,240,000.002023.35 14806875.3 $4,566,875.30 $10,240,000.002023.35 14808898.65 $4,568,898.65 $10,240,000.002023.35 14810922 $4,570,922.00 $10,240,000.002023.35 14812945.35 $4,572,945.35 $10,240,000.002023.35 14814968.7 $4,574,968.70 $10,240,000.002023.35 14816992.05 $4,576,992.05 $10,240,000.002023.35 14819015.4 $4,579,015.40 $10,240,000.002023.35 14821038.75 $4,581,038.75 $10,240,000.002023.35 14823062.1 $4,583,062.10 $10,240,000.002023.35 14825085.45 $4,585,085.45 $10,240,000.002023.35 14827108.8 $4,587,108.80 $10,240,000.002023.35 14829132.15 $4,589,132.15 $10,240,000.002023.35 14831155.5 $4,591,155.50 $10,240,000.002023.35 14833178.85 $4,593,178.85 $10,240,000.002023.35 14835202.2 $4,595,202.20 $10,240,000.002023.35 14837225.55 $4,597,225.55 $10,240,000.002023.35 14839248.9 $4,599,248.90 $10,240,000.002023.35 14841272.25 $4,601,272.25 $10,240,000.002023.35 14843295.6 $4,603,295.60 $10,240,000.002023.35 14845318.95 $4,605,318.95 $10,240,000.002023.35 14847342.3 $4,607,342.30 $10,240,000.002023.35 14849365.65 $4,609,365.65 $10,240,000.002023.35 14851389 $4,611,389.00 $10,240,000.002023.35 14853412.35 $4,613,412.35 $10,240,000.002023.35 14855435.7 $4,615,435.70 $10,240,000.002023.35 14857459.05 $4,617,459.05 $10,240,000.002023.35 14859482.4 $4,619,482.40 $10,240,000.002023.35 14861505.75 $4,621,505.75 $10,240,000.002023.35 14863529.1 $4,623,529.10 $10,240,000.002023.35 14865552.45 $4,625,552.45 $10,240,000.002023.35 14867575.8 $4,627,575.80 $10,240,000.002023.35 14869599.15 $4,629,599.15 $10,240,000.002023.35 14871622.5 $4,631,622.50 $10,240,000.002023.35 14873645.85 $4,633,645.85 $10,240,000.002023.35 14875669.2 $4,635,669.20 $10,240,000.002023.35 14877692.55 $4,637,692.55 $10,240,000.002023.35 14879715.9 $4,639,715.90 $10,240,000.002023.35 14881739.25 $4,641,739.25 $10,240,000.002023.35 14883762.6 $4,643,762.60 $10,240,000.002023.35 14885785.95 $4,645,785.95 $10,240,000.002023.35 14887809.3 $4,647,809.30 $10,240,000.00

Page 399: ejercicio 1.xlsx

2023.35 14889832.65 $4,649,832.65 $10,240,000.002023.35 14891856 $4,651,856.00 $10,240,000.002023.35 14893879.35 $4,653,879.35 $10,240,000.002023.35 14895902.7 $4,655,902.70 $10,240,000.002023.35 14897926.05 $4,657,926.05 $10,240,000.002023.35 14899949.4 $4,659,949.40 $10,240,000.002023.35 14901972.75 $4,661,972.75 $10,240,000.002023.35 14903996.1 $4,663,996.10 $10,240,000.002023.35 14906019.45 $4,666,019.45 $10,240,000.002023.35 14908042.8 $4,668,042.80 $10,240,000.002023.35 14910066.15 $4,670,066.15 $10,240,000.002023.35 14912089.5 $4,672,089.50 $10,240,000.002023.35 14914112.85 $4,674,112.85 $10,240,000.002023.35 14916136.2 $4,676,136.20 $10,240,000.002023.35 14918159.55 $4,678,159.55 $10,240,000.002023.35 14920182.9 $4,680,182.90 $10,240,000.002023.35 14922206.25 $4,682,206.25 $10,240,000.002023.35 14924229.6 $4,684,229.60 $10,240,000.002023.35 14926252.95 $4,686,252.95 $10,240,000.002023.35 14928276.3 $4,688,276.30 $10,240,000.002023.35 14930299.65 $4,690,299.65 $10,240,000.002023.35 14932323 $4,692,323.00 $10,240,000.002023.35 14934346.35 $4,694,346.35 $10,240,000.002023.35 14936369.7 $4,696,369.70 $10,240,000.002023.35 14938393.05 $4,698,393.05 $10,240,000.002023.35 14940416.4 $4,700,416.40 $10,240,000.002023.35 14942439.75 $4,702,439.75 $10,240,000.002023.35 14944463.1 $4,704,463.10 $10,240,000.002023.35 14946486.45 $4,706,486.45 $10,240,000.002023.35 14948509.8 $4,708,509.80 $10,240,000.002023.35 14950533.15 $4,710,533.15 $10,240,000.002023.35 14952556.5 $4,712,556.50 $10,240,000.002023.35 14954579.85 $4,714,579.85 $10,240,000.002023.35 14956603.2 $4,716,603.20 $10,240,000.002023.35 14958626.55 $4,718,626.55 $10,240,000.002023.35 14960649.9 $4,720,649.90 $10,240,000.002023.35 14962673.25 $4,722,673.25 $10,240,000.002023.35 14964696.6 $4,724,696.60 $10,240,000.002023.35 14966719.95 $4,726,719.95 $10,240,000.002023.35 14968743.3 $4,728,743.30 $10,240,000.002023.35 14970766.65 $4,730,766.65 $10,240,000.002023.35 14972790 $4,732,790.00 $10,240,000.002023.35 14974813.35 $4,734,813.35 $10,240,000.002023.35 14976836.7 $4,736,836.70 $10,240,000.002023.35 14978860.05 $4,738,860.05 $10,240,000.00

Page 400: ejercicio 1.xlsx

2023.35 14980883.4 $4,740,883.40 $10,240,000.002023.35 14982906.75 $4,742,906.75 $10,240,000.002023.35 14984930.1 $4,744,930.10 $10,240,000.002023.35 14986953.45 $4,746,953.45 $10,240,000.002023.35 14988976.8 $4,748,976.80 $10,240,000.002023.35 14991000.15 $4,751,000.15 $10,240,000.002023.35 14993023.5 $4,753,023.50 $10,240,000.002023.35 14995046.85 $4,755,046.85 $10,240,000.002023.35 14997070.2 $4,757,070.20 $10,240,000.002023.35 14999093.55 $4,759,093.55 $10,240,000.002023.35 15001116.9 $4,761,116.90 $10,240,000.002023.35 15003140.25 $4,763,140.25 $10,240,000.002023.35 15005163.6 $4,765,163.60 $10,240,000.002023.35 15007186.95 $4,767,186.95 $10,240,000.002023.35 15009210.3 $4,769,210.30 $10,240,000.002023.35 15011233.65 $4,771,233.65 $10,240,000.002023.35 15013257 $4,773,257.00 $10,240,000.002023.35 15015280.35 $4,775,280.35 $10,240,000.002023.35 15017303.7 $4,777,303.70 $10,240,000.002023.35 15019327.05 $4,779,327.05 $10,240,000.002023.35 15021350.4 $4,781,350.40 $10,240,000.002023.35 15023373.75 $4,783,373.75 $10,240,000.002023.35 15025397.1 $4,785,397.10 $10,240,000.002023.35 15027420.45 $4,787,420.45 $10,240,000.002023.35 15029443.8 $4,789,443.80 $10,240,000.002023.35 15031467.15 $4,791,467.15 $10,240,000.002023.35 15033490.5 $4,793,490.50 $10,240,000.002023.35 15035513.85 $4,795,513.85 $10,240,000.002023.35 15037537.2 $4,797,537.20 $10,240,000.002023.35 15039560.55 $4,799,560.55 $10,240,000.002023.35 15041583.9 $4,801,583.90 $10,240,000.002023.35 15043607.25 $4,803,607.25 $10,240,000.002023.35 15045630.6 $4,805,630.60 $10,240,000.002023.35 15047653.95 $4,807,653.95 $10,240,000.002023.35 15049677.3 $4,809,677.30 $10,240,000.002023.35 15051700.65 $4,811,700.65 $10,240,000.002023.35 15053724 $4,813,724.00 $10,240,000.002023.35 15055747.35 $4,815,747.35 $10,240,000.002023.35 15057770.7 $4,817,770.70 $10,240,000.002023.35 15059794.05 $4,819,794.05 $10,240,000.002023.35 15061817.4 $4,821,817.40 $10,240,000.002023.35 15063840.75 $4,823,840.75 $10,240,000.002023.35 15065864.1 $4,825,864.10 $10,240,000.002023.35 15067887.45 $4,827,887.45 $10,240,000.002023.35 15069910.8 $4,829,910.80 $10,240,000.00

Page 401: ejercicio 1.xlsx

2023.35 15071934.15 $4,831,934.15 $10,240,000.002023.35 15073957.5 $4,833,957.50 $10,240,000.002023.35 15075980.85 $4,835,980.85 $10,240,000.002023.35 15078004.2 $4,838,004.20 $10,240,000.002023.35 15080027.55 $4,840,027.55 $10,240,000.002023.35 15082050.9 $4,842,050.90 $10,240,000.002023.35 15084074.25 $4,844,074.25 $10,240,000.002023.35 15086097.6 $4,846,097.60 $10,240,000.002023.35 15088120.95 $4,848,120.95 $10,240,000.002023.35 15090144.3 $4,850,144.30 $10,240,000.002023.35 15092167.65 $4,852,167.65 $10,240,000.002023.35 15094191 $4,854,191.00 $10,240,000.002023.35 15096214.35 $4,856,214.35 $10,240,000.002023.35 15098237.7 $4,858,237.70 $10,240,000.002023.35 15100261.05 $4,860,261.05 $10,240,000.002023.35 15102284.4 $4,862,284.40 $10,240,000.002023.35 15104307.75 $4,864,307.75 $10,240,000.002023.35 15106331.1 $4,866,331.10 $10,240,000.002023.35 15108354.45 $4,868,354.45 $10,240,000.002023.35 15110377.8 $4,870,377.80 $10,240,000.002023.35 15112401.15 $4,872,401.15 $10,240,000.002023.35 15114424.5 $4,874,424.50 $10,240,000.002023.35 15116447.85 $4,876,447.85 $10,240,000.002023.35 15118471.2 $4,878,471.20 $10,240,000.002023.35 15120494.55 $4,880,494.55 $10,240,000.002023.35 15122517.9 $4,882,517.90 $10,240,000.002023.35 15124541.25 $4,884,541.25 $10,240,000.002023.35 15126564.6 $4,886,564.60 $10,240,000.002023.35 15128587.95 $4,888,587.95 $10,240,000.002023.35 15130611.3 $4,890,611.30 $10,240,000.002023.35 15132634.65 $4,892,634.65 $10,240,000.002023.35 15134658 $4,894,658.00 $10,240,000.002023.35 15136681.35 $4,896,681.35 $10,240,000.002023.35 15138704.7 $4,898,704.70 $10,240,000.002023.35 15140728.05 $4,900,728.05 $10,240,000.002023.35 15142751.4 $4,902,751.40 $10,240,000.002023.35 15144774.75 $4,904,774.75 $10,240,000.002023.35 15146798.1 $4,906,798.10 $10,240,000.002023.35 15148821.45 $4,908,821.45 $10,240,000.002023.35 15150844.8 $4,910,844.80 $10,240,000.002023.35 15152868.15 $4,912,868.15 $10,240,000.002023.35 15154891.5 $4,914,891.50 $10,240,000.002023.35 15156914.85 $4,916,914.85 $10,240,000.002023.35 15158938.2 $4,918,938.20 $10,240,000.002023.35 15160961.55 $4,920,961.55 $10,240,000.00

Page 402: ejercicio 1.xlsx

2023.35 15162984.9 $4,922,984.90 $10,240,000.002023.35 15165008.25 $4,925,008.25 $10,240,000.002023.35 15167031.6 $4,927,031.60 $10,240,000.002023.35 15169054.95 $4,929,054.95 $10,240,000.002023.35 15171078.3 $4,931,078.30 $10,240,000.002023.35 15173101.65 $4,933,101.65 $10,240,000.002023.35 15175125 $4,935,125.00 $10,240,000.002023.35 15177148.35 $4,937,148.35 $10,240,000.002023.35 15179171.7 $4,939,171.70 $10,240,000.002023.35 15181195.05 $4,941,195.05 $10,240,000.002023.35 15183218.4 $4,943,218.40 $10,240,000.002023.35 15185241.75 $4,945,241.75 $10,240,000.002023.35 15187265.1 $4,947,265.10 $10,240,000.002023.35 15189288.45 $4,949,288.45 $10,240,000.002023.35 15191311.8 $4,951,311.80 $10,240,000.002023.35 15193335.15 $4,953,335.15 $10,240,000.002023.35 15195358.5 $4,955,358.50 $10,240,000.002023.35 15197381.85 $4,957,381.85 $10,240,000.002023.35 15199405.2 $4,959,405.20 $10,240,000.002023.35 15201428.55 $4,961,428.55 $10,240,000.002023.35 15203451.9 $4,963,451.90 $10,240,000.002023.35 15205475.25 $4,965,475.25 $10,240,000.002023.35 15207498.6 $4,967,498.60 $10,240,000.002023.35 15209521.95 $4,969,521.95 $10,240,000.002023.35 15211545.3 $4,971,545.30 $10,240,000.002023.35 15213568.65 $4,973,568.65 $10,240,000.002023.35 15215592 $4,975,592.00 $10,240,000.002023.35 15217615.35 $4,977,615.35 $10,240,000.002023.35 15219638.7 $4,979,638.70 $10,240,000.002023.35 15221662.05 $4,981,662.05 $10,240,000.002023.35 15223685.4 $4,983,685.40 $10,240,000.002023.35 15225708.75 $4,985,708.75 $10,240,000.002023.35 15227732.1 $4,987,732.10 $10,240,000.002023.35 15229755.45 $4,989,755.45 $10,240,000.002023.35 15231778.8 $4,991,778.80 $10,240,000.002023.35 15233802.15 $4,993,802.15 $10,240,000.002023.35 15235825.5 $4,995,825.50 $10,240,000.002023.35 15237848.85 $4,997,848.85 $10,240,000.002023.35 15239872.2 $4,999,872.20 $10,240,000.002023.35 15241895.55 $5,001,895.55 $10,240,000.002023.35 15243918.9 $5,003,918.90 $10,240,000.002023.35 15245942.25 $5,005,942.25 $10,240,000.002023.35 15247965.6 $5,007,965.60 $10,240,000.002023.35 15249988.95 $5,009,988.95 $10,240,000.002023.35 15252012.3 $5,012,012.30 $10,240,000.00

Page 403: ejercicio 1.xlsx

2023.35 15254035.65 $5,014,035.65 $10,240,000.002023.35 15256059 $5,016,059.00 $10,240,000.002023.35 15258082.35 $5,018,082.35 $10,240,000.002023.35 15260105.7 $5,020,105.70 $10,240,000.002023.35 15262129.05 $5,022,129.05 $10,240,000.002023.35 15264152.4 $5,024,152.40 $10,240,000.002023.35 15266175.75 $5,026,175.75 $10,240,000.002023.35 15268199.1 $5,028,199.10 $10,240,000.002023.35 15270222.45 $5,030,222.45 $10,240,000.002023.35 15272245.8 $5,032,245.80 $10,240,000.002023.35 15274269.15 $5,034,269.15 $10,240,000.002023.35 15276292.5 $5,036,292.50 $10,240,000.002023.35 15278315.85 $5,038,315.85 $10,240,000.002023.35 15280339.2 $5,040,339.20 $10,240,000.002023.35 15282362.55 $5,042,362.55 $10,240,000.002023.35 15284385.9 $5,044,385.90 $10,240,000.002023.35 15286409.25 $5,046,409.25 $10,240,000.002023.35 15288432.6 $5,048,432.60 $10,240,000.002023.35 15290455.95 $5,050,455.95 $10,240,000.002023.35 15292479.3 $5,052,479.30 $10,240,000.002023.35 15294502.65 $5,054,502.65 $10,240,000.002023.35 15296526 $5,056,526.00 $10,240,000.002023.35 15298549.35 $5,058,549.35 $10,240,000.002023.35 15300572.7 $5,060,572.70 $10,240,000.002023.35 15302596.05 $5,062,596.05 $10,240,000.002023.35 15304619.4 $5,064,619.40 $10,240,000.002023.35 15306642.75 $5,066,642.75 $10,240,000.002023.35 15308666.1 $5,068,666.10 $10,240,000.002023.35 15310689.45 $5,070,689.45 $10,240,000.002023.35 15312712.8 $5,072,712.80 $10,240,000.002023.35 15314736.15 $5,074,736.15 $10,240,000.002023.35 15316759.5 $5,076,759.50 $10,240,000.002023.35 15318782.85 $5,078,782.85 $10,240,000.002023.35 15320806.2 $5,080,806.20 $10,240,000.002023.35 15322829.55 $5,082,829.55 $10,240,000.002023.35 15324852.9 $5,084,852.90 $10,240,000.002023.35 15326876.25 $5,086,876.25 $10,240,000.002023.35 15328899.6 $5,088,899.60 $10,240,000.002023.35 15330922.95 $5,090,922.95 $10,240,000.002023.35 15332946.3 $5,092,946.30 $10,240,000.002023.35 15334969.65 $5,094,969.65 $10,240,000.002023.35 15336993 $5,096,993.00 $10,240,000.002023.35 15339016.35 $5,099,016.35 $10,240,000.002023.35 15341039.7 $5,101,039.70 $10,240,000.002023.35 15343063.05 $5,103,063.05 $10,240,000.00

Page 404: ejercicio 1.xlsx

2023.35 15345086.4 $5,105,086.40 $10,240,000.002023.35 15347109.75 $5,107,109.75 $10,240,000.002023.35 15349133.1 $5,109,133.10 $10,240,000.002023.35 15351156.45 $5,111,156.45 $10,240,000.002023.35 15353179.8 $5,113,179.80 $10,240,000.002023.35 15355203.15 $5,115,203.15 $10,240,000.002023.35 15357226.5 $5,117,226.50 $10,240,000.002023.35 15359249.85 $5,119,249.85 $10,240,000.002023.35 15361273.2 $5,121,273.20 $10,240,000.002023.35 15363296.55 $5,123,296.55 $10,240,000.002023.35 15365319.9 $5,125,319.90 $10,240,000.002023.35 15367343.25 $5,127,343.25 $10,240,000.002023.35 15369366.6 $5,129,366.60 $10,240,000.002023.35 15371389.95 $5,131,389.95 $10,240,000.002023.35 15373413.3 $5,133,413.30 $10,240,000.002023.35 15375436.65 $5,135,436.65 $10,240,000.002023.35 15377460 $5,137,460.00 $10,240,000.002023.35 15379483.35 $5,139,483.35 $10,240,000.002023.35 15381506.7 $5,141,506.70 $10,240,000.002023.35 15383530.05 $5,143,530.05 $10,240,000.002023.35 15385553.4 $5,145,553.40 $10,240,000.002023.35 15387576.75 $5,147,576.75 $10,240,000.002023.35 15389600.1 $5,149,600.10 $10,240,000.002023.35 15391623.45 $5,151,623.45 $10,240,000.002023.35 15393646.8 $5,153,646.80 $10,240,000.002023.35 15395670.15 $5,155,670.15 $10,240,000.002023.35 15397693.5 $5,157,693.50 $10,240,000.002023.35 15399716.85 $5,159,716.85 $10,240,000.002023.35 15401740.2 $5,161,740.20 $10,240,000.002023.35 15403763.55 $5,163,763.55 $10,240,000.002023.35 15405786.9 $5,165,786.90 $10,240,000.002023.35 15407810.25 $5,167,810.25 $10,240,000.002023.35 15409833.6 $5,169,833.60 $10,240,000.002023.35 15411856.95 $5,171,856.95 $10,240,000.002023.35 15413880.3 $5,173,880.30 $10,240,000.002023.35 15415903.65 $5,175,903.65 $10,240,000.002023.35 15417927 $5,177,927.00 $10,240,000.002023.35 15419950.35 $5,179,950.35 $10,240,000.002023.35 15421973.7 $5,181,973.70 $10,240,000.002023.35 15423997.05 $5,183,997.05 $10,240,000.002023.35 15426020.4 $5,186,020.40 $10,240,000.002023.35 15428043.75 $5,188,043.75 $10,240,000.002023.35 15430067.1 $5,190,067.10 $10,240,000.002023.35 15432090.45 $5,192,090.45 $10,240,000.002023.35 15434113.8 $5,194,113.80 $10,240,000.00

Page 405: ejercicio 1.xlsx

2023.35 15436137.15 $5,196,137.15 $10,240,000.002023.35 15438160.5 $5,198,160.50 $10,240,000.002023.35 15440183.85 $5,200,183.85 $10,240,000.002023.35 15442207.2 $5,202,207.20 $10,240,000.002023.35 15444230.55 $5,204,230.55 $10,240,000.002023.35 15446253.9 $5,206,253.90 $10,240,000.002023.35 15448277.25 $5,208,277.25 $10,240,000.002023.35 15450300.6 $5,210,300.60 $10,240,000.002023.35 15452323.95 $5,212,323.95 $10,240,000.002023.35 15454347.3 $5,214,347.30 $10,240,000.002023.35 15456370.65 $5,216,370.65 $10,240,000.002023.35 15458394 $5,218,394.00 $10,240,000.002023.35 15460417.35 $5,220,417.35 $10,240,000.002023.35 15462440.7 $5,222,440.70 $10,240,000.002023.35 15464464.05 $5,224,464.05 $10,240,000.002023.35 15466487.4 $5,226,487.40 $10,240,000.002023.35 15468510.75 $5,228,510.75 $10,240,000.002023.35 15470534.1 $5,230,534.10 $10,240,000.002023.35 15472557.45 $5,232,557.45 $10,240,000.002023.35 15474580.8 $5,234,580.80 $10,240,000.002023.35 15476604.15 $5,236,604.15 $10,240,000.002023.35 15478627.5 $5,238,627.50 $10,240,000.002023.35 15480650.85 $5,240,650.85 $10,240,000.002023.35 15482674.2 $5,242,674.20 $10,240,000.002023.35 15484697.55 $5,244,697.55 $10,240,000.002023.35 15486720.9 $5,246,720.90 $10,240,000.002023.35 15488744.25 $5,248,744.25 $10,240,000.002023.35 15490767.6 $5,250,767.60 $10,240,000.002023.35 15492790.95 $5,252,790.95 $10,240,000.002023.35 15494814.3 $5,254,814.30 $10,240,000.002023.35 15496837.65 $5,256,837.65 $10,240,000.002023.35 15498861 $5,258,861.00 $10,240,000.002023.35 15500884.35 $5,260,884.35 $10,240,000.002023.35 15502907.7 $5,262,907.70 $10,240,000.002023.35 15504931.05 $5,264,931.05 $10,240,000.002023.35 15506954.4 $5,266,954.40 $10,240,000.002023.35 15508977.75 $5,268,977.75 $10,240,000.002023.35 15511001.1 $5,271,001.10 $10,240,000.002023.35 15513024.45 $5,273,024.45 $10,240,000.002023.35 15515047.8 $5,275,047.80 $10,240,000.002023.35 15517071.15 $5,277,071.15 $10,240,000.002023.35 15519094.5 $5,279,094.50 $10,240,000.002023.35 15521117.85 $5,281,117.85 $10,240,000.002023.35 15523141.2 $5,283,141.20 $10,240,000.002023.35 15525164.55 $5,285,164.55 $10,240,000.00

Page 406: ejercicio 1.xlsx

2023.35 15527187.9 $5,287,187.90 $10,240,000.002023.35 15529211.25 $5,289,211.25 $10,240,000.002023.35 15531234.6 $5,291,234.60 $10,240,000.002023.35 15533257.95 $5,293,257.95 $10,240,000.002023.35 15535281.3 $5,295,281.30 $10,240,000.002023.35 15537304.65 $5,297,304.65 $10,240,000.002023.35 15539328 $5,299,328.00 $10,240,000.002023.35 15541351.35 $5,301,351.35 $10,240,000.002023.35 15543374.7 $5,303,374.70 $10,240,000.002023.35 15545398.05 $5,305,398.05 $10,240,000.002023.35 15547421.4 $5,307,421.40 $10,240,000.002023.35 15549444.75 $5,309,444.75 $10,240,000.002023.35 15551468.1 $5,311,468.10 $10,240,000.002023.35 15553491.45 $5,313,491.45 $10,240,000.002023.35 15555514.8 $5,315,514.80 $10,240,000.002023.35 15557538.15 $5,317,538.15 $10,240,000.002023.35 15559561.5 $5,319,561.50 $10,240,000.002023.35 15561584.85 $5,321,584.85 $10,240,000.002023.35 15563608.2 $5,323,608.20 $10,240,000.002023.35 15565631.55 $5,325,631.55 $10,240,000.002023.35 15567654.9 $5,327,654.90 $10,240,000.002023.35 15569678.25 $5,329,678.25 $10,240,000.002023.35 15571701.6 $5,331,701.60 $10,240,000.002023.35 15573724.95 $5,333,724.95 $10,240,000.002023.35 15575748.3 $5,335,748.30 $10,240,000.002023.35 15577771.65 $5,337,771.65 $10,240,000.002023.35 15579795 $5,339,795.00 $10,240,000.002023.35 15581818.35 $5,341,818.35 $10,240,000.002023.35 15583841.7 $5,343,841.70 $10,240,000.002023.35 15585865.05 $5,345,865.05 $10,240,000.002023.35 15587888.4 $5,347,888.40 $10,240,000.002023.35 15589911.75 $5,349,911.75 $10,240,000.002023.35 15591935.1 $5,351,935.10 $10,240,000.002023.35 15593958.45 $5,353,958.45 $10,240,000.002023.35 15595981.8 $5,355,981.80 $10,240,000.002023.35 15598005.15 $5,358,005.15 $10,240,000.002023.35 15600028.5 $5,360,028.50 $10,240,000.002023.35 15602051.85 $5,362,051.85 $10,240,000.002023.35 15604075.2 $5,364,075.20 $10,240,000.002023.35 15606098.55 $5,366,098.55 $10,240,000.002023.35 15608121.9 $5,368,121.90 $10,240,000.002023.35 15610145.25 $5,370,145.25 $10,240,000.002023.35 15612168.6 $5,372,168.60 $10,240,000.002023.35 15614191.95 $5,374,191.95 $10,240,000.002023.35 15616215.3 $5,376,215.30 $10,240,000.00

Page 407: ejercicio 1.xlsx

2023.35 15618238.65 $5,378,238.65 $10,240,000.002023.35 15620262 $5,380,262.00 $10,240,000.002023.35 15622285.35 $5,382,285.35 $10,240,000.002023.35 15624308.7 $5,384,308.70 $10,240,000.002023.35 15626332.05 $5,386,332.05 $10,240,000.002023.35 15628355.4 $5,388,355.40 $10,240,000.002023.35 15630378.75 $5,390,378.75 $10,240,000.002023.35 15632402.1 $5,392,402.10 $10,240,000.002023.35 15634425.45 $5,394,425.45 $10,240,000.002023.35 15636448.8 $5,396,448.80 $10,240,000.002023.35 15638472.15 $5,398,472.15 $10,240,000.002023.35 15640495.5 $5,400,495.50 $10,240,000.002023.35 15642518.85 $5,402,518.85 $10,240,000.002023.35 15644542.2 $5,404,542.20 $10,240,000.002023.35 15646565.55 $5,406,565.55 $10,240,000.002023.35 15648588.9 $5,408,588.90 $10,240,000.002023.35 15650612.25 $5,410,612.25 $10,240,000.002023.35 15652635.6 $5,412,635.60 $10,240,000.002023.35 15654658.95 $5,414,658.95 $10,240,000.002023.35 15656682.3 $5,416,682.30 $10,240,000.002023.35 15658705.65 $5,418,705.65 $10,240,000.002023.35 15660729 $5,420,729.00 $10,240,000.002023.35 15662752.35 $5,422,752.35 $10,240,000.002023.35 15664775.7 $5,424,775.70 $10,240,000.002023.35 15666799.05 $5,426,799.05 $10,240,000.002023.35 15668822.4 $5,428,822.40 $10,240,000.002023.35 15670845.75 $5,430,845.75 $10,240,000.002023.35 15672869.1 $5,432,869.10 $10,240,000.002023.35 15674892.45 $5,434,892.45 $10,240,000.002023.35 15676915.8 $5,436,915.80 $10,240,000.002023.35 15678939.15 $5,438,939.15 $10,240,000.002023.35 15680962.5 $5,440,962.50 $10,240,000.002023.35 15682985.85 $5,442,985.85 $10,240,000.002023.35 15685009.2 $5,445,009.20 $10,240,000.002023.35 15687032.55 $5,447,032.55 $10,240,000.002023.35 15689055.9 $5,449,055.90 $10,240,000.002023.35 15691079.25 $5,451,079.25 $10,240,000.002023.35 15693102.6 $5,453,102.60 $10,240,000.002023.35 15695125.95 $5,455,125.95 $10,240,000.002023.35 15697149.3 $5,457,149.30 $10,240,000.002023.35 15699172.65 $5,459,172.65 $10,240,000.002023.35 15701196 $5,461,196.00 $10,240,000.002023.35 15703219.35 $5,463,219.35 $10,240,000.002023.35 15705242.7 $5,465,242.70 $10,240,000.002023.35 15707266.05 $5,467,266.05 $10,240,000.00

Page 408: ejercicio 1.xlsx

2023.35 15709289.4 $5,469,289.40 $10,240,000.002023.35 15711312.75 $5,471,312.75 $10,240,000.002023.35 15713336.1 $5,473,336.10 $10,240,000.002023.35 15715359.45 $5,475,359.45 $10,240,000.002023.35 15717382.8 $5,477,382.80 $10,240,000.002023.35 15719406.15 $5,479,406.15 $10,240,000.002023.35 15721429.5 $5,481,429.50 $10,240,000.002023.35 15723452.85 $5,483,452.85 $10,240,000.002023.35 15725476.2 $5,485,476.20 $10,240,000.002023.35 15727499.55 $5,487,499.55 $10,240,000.002023.35 15729522.9 $5,489,522.90 $10,240,000.002023.35 15731546.25 $5,491,546.25 $10,240,000.002023.35 15733569.6 $5,493,569.60 $10,240,000.002023.35 15735592.95 $5,495,592.95 $10,240,000.002023.35 15737616.3 $5,497,616.30 $10,240,000.002023.35 15739639.65 $5,499,639.65 $10,240,000.002023.35 15741663 $5,501,663.00 $10,240,000.002023.35 15743686.35 $5,503,686.35 $10,240,000.002023.35 15745709.7 $5,505,709.70 $10,240,000.002023.35 15747733.05 $5,507,733.05 $10,240,000.002023.35 15749756.4 $5,509,756.40 $10,240,000.002023.35 15751779.75 $5,511,779.75 $10,240,000.002023.35 15753803.1 $5,513,803.10 $10,240,000.002023.35 15755826.45 $5,515,826.45 $10,240,000.002023.35 15757849.8 $5,517,849.80 $10,240,000.002023.35 15759873.15 $5,519,873.15 $10,240,000.002023.35 15761896.5 $5,521,896.50 $10,240,000.002023.35 15763919.85 $5,523,919.85 $10,240,000.002023.35 15765943.2 $5,525,943.20 $10,240,000.002023.35 15767966.55 $5,527,966.55 $10,240,000.002023.35 15769989.9 $5,529,989.90 $10,240,000.002023.35 15772013.25 $5,532,013.25 $10,240,000.002023.35 15774036.6 $5,534,036.60 $10,240,000.002023.35 15776059.95 $5,536,059.95 $10,240,000.002023.35 15778083.3 $5,538,083.30 $10,240,000.002023.35 15780106.65 $5,540,106.65 $10,240,000.002023.35 15782130 $5,542,130.00 $10,240,000.002023.35 15784153.35 $5,544,153.35 $10,240,000.002023.35 15786176.7 $5,546,176.70 $10,240,000.002023.35 15788200.05 $5,548,200.05 $10,240,000.002023.35 15790223.4 $5,550,223.40 $10,240,000.002023.35 15792246.75 $5,552,246.75 $10,240,000.002023.35 15794270.1 $5,554,270.10 $10,240,000.002023.35 15796293.45 $5,556,293.45 $10,240,000.002023.35 15798316.8 $5,558,316.80 $10,240,000.00

Page 409: ejercicio 1.xlsx

2023.35 15800340.15 $5,560,340.15 $10,240,000.002023.35 15802363.5 $5,562,363.50 $10,240,000.002023.35 15804386.85 $5,564,386.85 $10,240,000.002023.35 15806410.2 $5,566,410.20 $10,240,000.002023.35 15808433.55 $5,568,433.55 $10,240,000.002023.35 15810456.9 $5,570,456.90 $10,240,000.002023.35 15812480.25 $5,572,480.25 $10,240,000.002023.35 15814503.6 $5,574,503.60 $10,240,000.002023.35 15816526.95 $5,576,526.95 $10,240,000.002023.35 15818550.3 $5,578,550.30 $10,240,000.002023.35 15820573.65 $5,580,573.65 $10,240,000.002023.35 15822597 $5,582,597.00 $10,240,000.002023.35 15824620.35 $5,584,620.35 $10,240,000.002023.35 15826643.7 $5,586,643.70 $10,240,000.002023.35 15828667.05 $5,588,667.05 $10,240,000.002023.35 15830690.4 $5,590,690.40 $10,240,000.002023.35 15832713.75 $5,592,713.75 $10,240,000.002023.35 15834737.1 $5,594,737.10 $10,240,000.002023.35 15836760.45 $5,596,760.45 $10,240,000.002023.35 15838783.8 $5,598,783.80 $10,240,000.002023.35 15840807.15 $5,600,807.15 $10,240,000.002023.35 15842830.5 $5,602,830.50 $10,240,000.002023.35 15844853.85 $5,604,853.85 $10,240,000.002023.35 15846877.2 $5,606,877.20 $10,240,000.002023.35 15848900.55 $5,608,900.55 $10,240,000.002023.35 15850923.9 $5,610,923.90 $10,240,000.002023.35 15852947.25 $5,612,947.25 $10,240,000.002023.35 15854970.6 $5,614,970.60 $10,240,000.002023.35 15856993.95 $5,616,993.95 $10,240,000.002023.35 15859017.3 $5,619,017.30 $10,240,000.002023.35 15861040.65 $5,621,040.65 $10,240,000.002023.35 15863064 $5,623,064.00 $10,240,000.002023.35 15865087.35 $5,625,087.35 $10,240,000.002023.35 15867110.7 $5,627,110.70 $10,240,000.002023.35 15869134.05 $5,629,134.05 $10,240,000.002023.35 15871157.4 $5,631,157.40 $10,240,000.002023.35 15873180.75 $5,633,180.75 $10,240,000.002023.35 15875204.1 $5,635,204.10 $10,240,000.002023.35 15877227.45 $5,637,227.45 $10,240,000.002023.35 15879250.8 $5,639,250.80 $10,240,000.002023.35 15881274.15 $5,641,274.15 $10,240,000.002023.35 15883297.5 $5,643,297.50 $10,240,000.002023.35 15885320.85 $5,645,320.85 $10,240,000.002023.35 15887344.2 $5,647,344.20 $10,240,000.002023.35 15889367.55 $5,649,367.55 $10,240,000.00

Page 410: ejercicio 1.xlsx

2023.35 15891390.9 $5,651,390.90 $10,240,000.002023.35 15893414.25 $5,653,414.25 $10,240,000.002023.35 15895437.6 $5,655,437.60 $10,240,000.002023.35 15897460.95 $5,657,460.95 $10,240,000.002023.35 15899484.3 $5,659,484.30 $10,240,000.002023.35 15901507.65 $5,661,507.65 $10,240,000.002023.35 15903531 $5,663,531.00 $10,240,000.002023.35 15905554.35 $5,665,554.35 $10,240,000.002023.35 15907577.7 $5,667,577.70 $10,240,000.002023.35 15909601.05 $5,669,601.05 $10,240,000.002023.35 15911624.4 $5,671,624.40 $10,240,000.002023.35 15913647.75 $5,673,647.75 $10,240,000.002023.35 15915671.1 $5,675,671.10 $10,240,000.002023.35 15917694.45 $5,677,694.45 $10,240,000.002023.35 15919717.8 $5,679,717.80 $10,240,000.002023.35 15921741.15 $5,681,741.15 $10,240,000.002023.35 15923764.5 $5,683,764.50 $10,240,000.002023.35 15925787.85 $5,685,787.85 $10,240,000.002023.35 15927811.2 $5,687,811.20 $10,240,000.002023.35 15929834.55 $5,689,834.55 $10,240,000.002023.35 15931857.9 $5,691,857.90 $10,240,000.002023.35 15933881.25 $5,693,881.25 $10,240,000.002023.35 15935904.6 $5,695,904.60 $10,240,000.002023.35 15937927.95 $5,697,927.95 $10,240,000.002023.35 15939951.3 $5,699,951.30 $10,240,000.002023.35 15941974.65 $5,701,974.65 $10,240,000.002023.35 15943998 $5,703,998.00 $10,240,000.002023.35 15946021.35 $5,706,021.35 $10,240,000.002023.35 15948044.7 $5,708,044.70 $10,240,000.002023.35 15950068.05 $5,710,068.05 $10,240,000.002023.35 15952091.4 $5,712,091.40 $10,240,000.002023.35 15954114.75 $5,714,114.75 $10,240,000.002023.35 15956138.1 $5,716,138.10 $10,240,000.002023.35 15958161.45 $5,718,161.45 $10,240,000.002023.35 15960184.8 $5,720,184.80 $10,240,000.002023.35 15962208.15 $5,722,208.15 $10,240,000.002023.35 15964231.5 $5,724,231.50 $10,240,000.002023.35 15966254.85 $5,726,254.85 $10,240,000.002023.35 15968278.2 $5,728,278.20 $10,240,000.002023.35 15970301.55 $5,730,301.55 $10,240,000.002023.35 15972324.9 $5,732,324.90 $10,240,000.002023.35 15974348.25 $5,734,348.25 $10,240,000.002023.35 15976371.6 $5,736,371.60 $10,240,000.002023.35 15978394.95 $5,738,394.95 $10,240,000.002023.35 15980418.3 $5,740,418.30 $10,240,000.00

Page 411: ejercicio 1.xlsx

2023.35 15982441.65 $5,742,441.65 $10,240,000.002023.35 15984465 $5,744,465.00 $10,240,000.002023.35 15986488.35 $5,746,488.35 $10,240,000.002023.35 15988511.7 $5,748,511.70 $10,240,000.002023.35 15990535.05 $5,750,535.05 $10,240,000.002023.35 15992558.4 $5,752,558.40 $10,240,000.002023.35 15994581.75 $5,754,581.75 $10,240,000.002023.35 15996605.1 $5,756,605.10 $10,240,000.002023.35 15998628.45 $5,758,628.45 $10,240,000.002023.35 16000651.8 $5,760,651.80 $10,240,000.002023.35 16002675.15 $5,762,675.15 $10,240,000.002023.35 16004698.5 $5,764,698.50 $10,240,000.002023.35 16006721.85 $5,766,721.85 $10,240,000.002023.35 16008745.2 $5,768,745.20 $10,240,000.002023.35 16010768.55 $5,770,768.55 $10,240,000.002023.35 16012791.9 $5,772,791.90 $10,240,000.002023.35 16014815.25 $5,774,815.25 $10,240,000.002023.35 16016838.6 $5,776,838.60 $10,240,000.002023.35 16018861.95 $5,778,861.95 $10,240,000.002023.35 16020885.3 $5,780,885.30 $10,240,000.002023.35 16022908.65 $5,782,908.65 $10,240,000.002023.35 16024932 $5,784,932.00 $10,240,000.002023.35 16026955.35 $5,786,955.35 $10,240,000.002023.35 16028978.7 $5,788,978.70 $10,240,000.002023.35 16031002.05 $5,791,002.05 $10,240,000.002023.35 16033025.4 $5,793,025.40 $10,240,000.002023.35 16035048.75 $5,795,048.75 $10,240,000.002023.35 16037072.1 $5,797,072.10 $10,240,000.002023.35 16039095.45 $5,799,095.45 $10,240,000.002023.35 16041118.8 $5,801,118.80 $10,240,000.002023.35 16043142.15 $5,803,142.15 $10,240,000.002023.35 16045165.5 $5,805,165.50 $10,240,000.002023.35 16047188.85 $5,807,188.85 $10,240,000.002023.35 16049212.2 $5,809,212.20 $10,240,000.002023.35 16051235.55 $5,811,235.55 $10,240,000.002023.35 16053258.9 $5,813,258.90 $10,240,000.002023.35 16055282.25 $5,815,282.25 $10,240,000.002023.35 16057305.6 $5,817,305.60 $10,240,000.002023.35 16059328.95 $5,819,328.95 $10,240,000.002023.35 16061352.3 $5,821,352.30 $10,240,000.002023.35 16063375.65 $5,823,375.65 $10,240,000.002023.35 16065399 $5,825,399.00 $10,240,000.002023.35 16067422.35 $5,827,422.35 $10,240,000.002023.35 16069445.7 $5,829,445.70 $10,240,000.002023.35 16071469.05 $5,831,469.05 $10,240,000.00

Page 412: ejercicio 1.xlsx

2023.35 16073492.4 $5,833,492.40 $10,240,000.002023.35 16075515.75 $5,835,515.75 $10,240,000.002023.35 16077539.1 $5,837,539.10 $10,240,000.002023.35 16079562.45 $5,839,562.45 $10,240,000.002023.35 16081585.8 $5,841,585.80 $10,240,000.002023.35 16083609.15 $5,843,609.15 $10,240,000.002023.35 16085632.5 $5,845,632.50 $10,240,000.002023.35 16087655.85 $5,847,655.85 $10,240,000.002023.35 16089679.2 $5,849,679.20 $10,240,000.002023.35 16091702.55 $5,851,702.55 $10,240,000.002023.35 16093725.9 $5,853,725.90 $10,240,000.002023.35 16095749.25 $5,855,749.25 $10,240,000.002023.35 16097772.6 $5,857,772.60 $10,240,000.002023.35 16099795.95 $5,859,795.95 $10,240,000.002023.35 16101819.3 $5,861,819.30 $10,240,000.002023.35 16103842.65 $5,863,842.65 $10,240,000.002023.35 16105866 $5,865,866.00 $10,240,000.002023.35 16107889.35 $5,867,889.35 $10,240,000.002023.35 16109912.7 $5,869,912.70 $10,240,000.002023.35 16111936.05 $5,871,936.05 $10,240,000.002023.35 16113959.4 $5,873,959.40 $10,240,000.002023.35 16115982.75 $5,875,982.75 $10,240,000.002023.35 16118006.1 $5,878,006.10 $10,240,000.002023.35 16120029.45 $5,880,029.45 $10,240,000.002023.35 16122052.8 $5,882,052.80 $10,240,000.002023.35 16124076.15 $5,884,076.15 $10,240,000.002023.35 16126099.5 $5,886,099.50 $10,240,000.002023.35 16128122.85 $5,888,122.85 $10,240,000.002023.35 16130146.2 $5,890,146.20 $10,240,000.002023.35 16132169.55 $5,892,169.55 $10,240,000.002023.35 16134192.9 $5,894,192.90 $10,240,000.002023.35 16136216.25 $5,896,216.25 $10,240,000.002023.35 16138239.6 $5,898,239.60 $10,240,000.002023.35 16140262.95 $5,900,262.95 $10,240,000.002023.35 16142286.3 $5,902,286.30 $10,240,000.002023.35 16144309.65 $5,904,309.65 $10,240,000.002023.35 16146333 $5,906,333.00 $10,240,000.002023.35 16148356.35 $5,908,356.35 $10,240,000.002023.35 16150379.7 $5,910,379.70 $10,240,000.002023.35 16152403.05 $5,912,403.05 $10,240,000.002023.35 16154426.4 $5,914,426.40 $10,240,000.002023.35 16156449.75 $5,916,449.75 $10,240,000.002023.35 16158473.1 $5,918,473.10 $10,240,000.002023.35 16160496.45 $5,920,496.45 $10,240,000.002023.35 16162519.8 $5,922,519.80 $10,240,000.00

Page 413: ejercicio 1.xlsx

2023.35 16164543.15 $5,924,543.15 $10,240,000.002023.35 16166566.5 $5,926,566.50 $10,240,000.002023.35 16168589.85 $5,928,589.85 $10,240,000.002023.35 16170613.2 $5,930,613.20 $10,240,000.002023.35 16172636.55 $5,932,636.55 $10,240,000.002023.35 16174659.9 $5,934,659.90 $10,240,000.002023.35 16176683.25 $5,936,683.25 $10,240,000.002023.35 16178706.6 $5,938,706.60 $10,240,000.002023.35 16180729.95 $5,940,729.95 $10,240,000.002023.35 16182753.3 $5,942,753.30 $10,240,000.002023.35 16184776.65 $5,944,776.65 $10,240,000.002023.35 16186800 $5,946,800.00 $10,240,000.002023.35 16188823.35 $5,948,823.35 $10,240,000.002023.35 16190846.7 $5,950,846.70 $10,240,000.002023.35 16192870.05 $5,952,870.05 $10,240,000.002023.35 16194893.4 $5,954,893.40 $10,240,000.002023.35 16196916.75 $5,956,916.75 $10,240,000.002023.35 16198940.1 $5,958,940.10 $10,240,000.002023.35 16200963.45 $5,960,963.45 $10,240,000.002023.35 16202986.8 $5,962,986.80 $10,240,000.002023.35 16205010.15 $5,965,010.15 $10,240,000.002023.35 16207033.5 $5,967,033.50 $10,240,000.002023.35 16209056.85 $5,969,056.85 $10,240,000.002023.35 16211080.2 $5,971,080.20 $10,240,000.002023.35 16213103.55 $5,973,103.55 $10,240,000.002023.35 16215126.9 $5,975,126.90 $10,240,000.002023.35 16217150.25 $5,977,150.25 $10,240,000.002023.35 16219173.6 $5,979,173.60 $10,240,000.002023.35 16221196.95 $5,981,196.95 $10,240,000.002023.35 16223220.3 $5,983,220.30 $10,240,000.002023.35 16225243.65 $5,985,243.65 $10,240,000.002023.35 16227267 $5,987,267.00 $10,240,000.002023.35 16229290.35 $5,989,290.35 $10,240,000.002023.35 16231313.7 $5,991,313.70 $10,240,000.002023.35 16233337.05 $5,993,337.05 $10,240,000.002023.35 16235360.4 $5,995,360.40 $10,240,000.002023.35 16237383.75 $5,997,383.75 $10,240,000.002023.35 16239407.1 $5,999,407.10 $10,240,000.002023.35 16241430.45 $6,001,430.45 $10,240,000.002023.35 16243453.8 $6,003,453.80 $10,240,000.002023.35 16245477.15 $6,005,477.15 $10,240,000.002023.35 16247500.5 $6,007,500.50 $10,240,000.002023.35 16249523.85 $6,009,523.85 $10,240,000.002023.35 16251547.2 $6,011,547.20 $10,240,000.002023.35 16253570.55 $6,013,570.55 $10,240,000.00

Page 414: ejercicio 1.xlsx

2023.35 16255593.9 $6,015,593.90 $10,240,000.002023.35 16257617.25 $6,017,617.25 $10,240,000.002023.35 16259640.6 $6,019,640.60 $10,240,000.002023.35 16261663.95 $6,021,663.95 $10,240,000.002023.35 16263687.3 $6,023,687.30 $10,240,000.002023.35 16265710.65 $6,025,710.65 $10,240,000.002023.35 16267734 $6,027,734.00 $10,240,000.002023.35 16269757.35 $6,029,757.35 $10,240,000.002023.35 16271780.7 $6,031,780.70 $10,240,000.002023.35 16273804.05 $6,033,804.05 $10,240,000.002023.35 16275827.4 $6,035,827.40 $10,240,000.002023.35 16277850.75 $6,037,850.75 $10,240,000.002023.35 16279874.1 $6,039,874.10 $10,240,000.002023.35 16281897.45 $6,041,897.45 $10,240,000.002023.35 16283920.8 $6,043,920.80 $10,240,000.002023.35 16285944.15 $6,045,944.15 $10,240,000.002023.35 16287967.5 $6,047,967.50 $10,240,000.002023.35 16289990.85 $6,049,990.85 $10,240,000.002023.35 16292014.2 $6,052,014.20 $10,240,000.002023.35 16294037.55 $6,054,037.55 $10,240,000.002023.35 16296060.9 $6,056,060.90 $10,240,000.002023.35 16298084.25 $6,058,084.25 $10,240,000.002023.35 16300107.6 $6,060,107.60 $10,240,000.002023.35 16302130.95 $6,062,130.95 $10,240,000.002023.35 16304154.3 $6,064,154.30 $10,240,000.002023.35 16306177.65 $6,066,177.65 $10,240,000.002023.35 16308201 $6,068,201.00 $10,240,000.002023.35 16310224.35 $6,070,224.35 $10,240,000.002023.35 16312247.7 $6,072,247.70 $10,240,000.002023.35 16314271.05 $6,074,271.05 $10,240,000.002023.35 16316294.4 $6,076,294.40 $10,240,000.002023.35 16318317.75 $6,078,317.75 $10,240,000.002023.35 16320341.1 $6,080,341.10 $10,240,000.002023.35 16322364.45 $6,082,364.45 $10,240,000.002023.35 16324387.8 $6,084,387.80 $10,240,000.002023.35 16326411.15 $6,086,411.15 $10,240,000.002023.35 16328434.5 $6,088,434.50 $10,240,000.002023.35 16330457.85 $6,090,457.85 $10,240,000.002023.35 16332481.2 $6,092,481.20 $10,240,000.002023.35 16334504.55 $6,094,504.55 $10,240,000.002023.35 16336527.9 $6,096,527.90 $10,240,000.002023.35 16338551.25 $6,098,551.25 $10,240,000.002023.35 16340574.6 $6,100,574.60 $10,240,000.002023.35 16342597.95 $6,102,597.95 $10,240,000.002023.35 16344621.3 $6,104,621.30 $10,240,000.00

Page 415: ejercicio 1.xlsx

2023.35 16346644.65 $6,106,644.65 $10,240,000.002023.35 16348668 $6,108,668.00 $10,240,000.002023.35 16350691.35 $6,110,691.35 $10,240,000.002023.35 16352714.7 $6,112,714.70 $10,240,000.002023.35 16354738.05 $6,114,738.05 $10,240,000.002023.35 16356761.4 $6,116,761.40 $10,240,000.002023.35 16358784.75 $6,118,784.75 $10,240,000.002023.35 16360808.1 $6,120,808.10 $10,240,000.002023.35 16362831.45 $6,122,831.45 $10,240,000.002023.35 16364854.8 $6,124,854.80 $10,240,000.002023.35 16366878.15 $6,126,878.15 $10,240,000.002023.35 16368901.5 $6,128,901.50 $10,240,000.002023.35 16370924.85 $6,130,924.85 $10,240,000.002023.35 16372948.2 $6,132,948.20 $10,240,000.002023.35 16374971.55 $6,134,971.55 $10,240,000.002023.35 16376994.9 $6,136,994.90 $10,240,000.002023.35 16379018.25 $6,139,018.25 $10,240,000.002023.35 16381041.6 $6,141,041.60 $10,240,000.002023.35 16383064.95 $6,143,064.95 $10,240,000.002023.35 16385088.3 $6,145,088.30 $10,240,000.002023.35 16387111.65 $6,147,111.65 $10,240,000.002023.35 16389135 $6,149,135.00 $10,240,000.002023.35 16391158.35 $6,151,158.35 $10,240,000.002023.35 16393181.7 $6,153,181.70 $10,240,000.002023.35 16395205.05 $6,155,205.05 $10,240,000.002023.35 16397228.4 $6,157,228.40 $10,240,000.002023.35 16399251.75 $6,159,251.75 $10,240,000.002023.35 16401275.1 $6,161,275.10 $10,240,000.002023.35 16403298.45 $6,163,298.45 $10,240,000.002023.35 16405321.8 $6,165,321.80 $10,240,000.002023.35 16407345.15 $6,167,345.15 $10,240,000.002023.35 16409368.5 $6,169,368.50 $10,240,000.002023.35 16411391.85 $6,171,391.85 $10,240,000.002023.35 16413415.2 $6,173,415.20 $10,240,000.002023.35 16415438.55 $6,175,438.55 $10,240,000.002023.35 16417461.9 $6,177,461.90 $10,240,000.002023.35 16419485.25 $6,179,485.25 $10,240,000.002023.35 16421508.6 $6,181,508.60 $10,240,000.002023.35 16423531.95 $6,183,531.95 $10,240,000.002023.35 16425555.3 $6,185,555.30 $10,240,000.002023.35 16427578.65 $6,187,578.65 $10,240,000.002023.35 16429602 $6,189,602.00 $10,240,000.002023.35 16431625.35 $6,191,625.35 $10,240,000.002023.35 16433648.7 $6,193,648.70 $10,240,000.002023.35 16435672.05 $6,195,672.05 $10,240,000.00

Page 416: ejercicio 1.xlsx

2023.35 16437695.4 $6,197,695.40 $10,240,000.002023.35 16439718.75 $6,199,718.75 $10,240,000.002023.35 16441742.1 $6,201,742.10 $10,240,000.002023.35 16443765.45 $6,203,765.45 $10,240,000.002023.35 16445788.8 $6,205,788.80 $10,240,000.002023.35 16447812.15 $6,207,812.15 $10,240,000.002023.35 16449835.5 $6,209,835.50 $10,240,000.002023.35 16451858.85 $6,211,858.85 $10,240,000.002023.35 16453882.2 $6,213,882.20 $10,240,000.002023.35 16455905.55 $6,215,905.55 $10,240,000.002023.35 16457928.9 $6,217,928.90 $10,240,000.002023.35 16459952.25 $6,219,952.25 $10,240,000.002023.35 16461975.6 $6,221,975.60 $10,240,000.002023.35 16463998.95 $6,223,998.95 $10,240,000.002023.35 16466022.3 $6,226,022.30 $10,240,000.002023.35 16468045.65 $6,228,045.65 $10,240,000.002023.35 16470069 $6,230,069.00 $10,240,000.002023.35 16472092.35 $6,232,092.35 $10,240,000.002023.35 16474115.7 $6,234,115.70 $10,240,000.002023.35 16476139.05 $6,236,139.05 $10,240,000.002023.35 16478162.4 $6,238,162.40 $10,240,000.002023.35 16480185.75 $6,240,185.75 $10,240,000.002023.35 16482209.1 $6,242,209.10 $10,240,000.002023.35 16484232.45 $6,244,232.45 $10,240,000.002023.35 16486255.8 $6,246,255.80 $10,240,000.002023.35 16488279.15 $6,248,279.15 $10,240,000.002023.35 16490302.5 $6,250,302.50 $10,240,000.002023.35 16492325.85 $6,252,325.85 $10,240,000.002023.35 16494349.2 $6,254,349.20 $10,240,000.002023.35 16496372.55 $6,256,372.55 $10,240,000.002023.35 16498395.9 $6,258,395.90 $10,240,000.002023.35 16500419.25 $6,260,419.25 $10,240,000.002023.35 16502442.6 $6,262,442.60 $10,240,000.002023.35 16504465.95 $6,264,465.95 $10,240,000.002023.35 16506489.3 $6,266,489.30 $10,240,000.002023.35 16508512.65 $6,268,512.65 $10,240,000.002023.35 16510536 $6,270,536.00 $10,240,000.002023.35 16512559.35 $6,272,559.35 $10,240,000.002023.35 16514582.7 $6,274,582.70 $10,240,000.002023.35 16516606.05 $6,276,606.05 $10,240,000.002023.35 16518629.4 $6,278,629.40 $10,240,000.002023.35 16520652.75 $6,280,652.75 $10,240,000.002023.35 16522676.1 $6,282,676.10 $10,240,000.002023.35 16524699.45 $6,284,699.45 $10,240,000.002023.35 16526722.8 $6,286,722.80 $10,240,000.00

Page 417: ejercicio 1.xlsx

2023.35 16528746.15 $6,288,746.15 $10,240,000.002023.35 16530769.5 $6,290,769.50 $10,240,000.002023.35 16532792.85 $6,292,792.85 $10,240,000.002023.35 16534816.2 $6,294,816.20 $10,240,000.002023.35 16536839.55 $6,296,839.55 $10,240,000.002023.35 16538862.9 $6,298,862.90 $10,240,000.002023.35 16540886.25 $6,300,886.25 $10,240,000.002023.35 16542909.6 $6,302,909.60 $10,240,000.002023.35 16544932.95 $6,304,932.95 $10,240,000.002023.35 16546956.3 $6,306,956.30 $10,240,000.002023.35 16548979.65 $6,308,979.65 $10,240,000.002023.35 16551003 $6,311,003.00 $10,240,000.002023.35 16553026.35 $6,313,026.35 $10,240,000.002023.35 16555049.7 $6,315,049.70 $10,240,000.002023.35 16557073.05 $6,317,073.05 $10,240,000.002023.35 16559096.4 $6,319,096.40 $10,240,000.002023.35 16561119.75 $6,321,119.75 $10,240,000.002023.35 16563143.1 $6,323,143.10 $10,240,000.002023.35 16565166.45 $6,325,166.45 $10,240,000.002023.35 16567189.8 $6,327,189.80 $10,240,000.002023.35 16569213.15 $6,329,213.15 $10,240,000.002023.35 16571236.5 $6,331,236.50 $10,240,000.002023.35 16573259.85 $6,333,259.85 $10,240,000.002023.35 16575283.2 $6,335,283.20 $10,240,000.002023.35 16577306.55 $6,337,306.55 $10,240,000.002023.35 16579329.9 $6,339,329.90 $10,240,000.002023.35 16581353.25 $6,341,353.25 $10,240,000.002023.35 16583376.6 $6,343,376.60 $10,240,000.002023.35 16585399.95 $6,345,399.95 $10,240,000.002023.35 16587423.3 $6,347,423.30 $10,240,000.002023.35 16589446.65 $6,349,446.65 $10,240,000.002023.35 16591470 $6,351,470.00 $10,240,000.002023.35 16593493.35 $6,353,493.35 $10,240,000.002023.35 16595516.7 $6,355,516.70 $10,240,000.002023.35 16597540.05 $6,357,540.05 $10,240,000.002023.35 16599563.4 $6,359,563.40 $10,240,000.002023.35 16601586.75 $6,361,586.75 $10,240,000.002023.35 16603610.1 $6,363,610.10 $10,240,000.002023.35 16605633.45 $6,365,633.45 $10,240,000.002023.35 16607656.8 $6,367,656.80 $10,240,000.002023.35 16609680.15 $6,369,680.15 $10,240,000.002023.35 16611703.5 $6,371,703.50 $10,240,000.002023.35 16613726.85 $6,373,726.85 $10,240,000.002023.35 16615750.2 $6,375,750.20 $10,240,000.002023.35 16617773.55 $6,377,773.55 $10,240,000.00

Page 418: ejercicio 1.xlsx

2023.35 16619796.9 $6,379,796.90 $10,240,000.002023.35 16621820.25 $6,381,820.25 $10,240,000.002023.35 16623843.6 $6,383,843.60 $10,240,000.002023.35 16625866.95 $6,385,866.95 $10,240,000.002023.35 16627890.3 $6,387,890.30 $10,240,000.002023.35 16629913.65 $6,389,913.65 $10,240,000.002023.35 16631937 $6,391,937.00 $10,240,000.002023.35 16633960.35 $6,393,960.35 $10,240,000.002023.35 16635983.7 $6,395,983.70 $10,240,000.002023.35 16638007.05 $6,398,007.05 $10,240,000.002023.35 16640030.4 $6,400,030.40 $10,240,000.002023.35 16642053.75 $6,402,053.75 $10,240,000.002023.35 16644077.1 $6,404,077.10 $10,240,000.002023.35 16646100.45 $6,406,100.45 $10,240,000.002023.35 16648123.8 $6,408,123.80 $10,240,000.002023.35 16650147.15 $6,410,147.15 $10,240,000.002023.35 16652170.5 $6,412,170.50 $10,240,000.002023.35 16654193.85 $6,414,193.85 $10,240,000.002023.35 16656217.2 $6,416,217.20 $10,240,000.002023.35 16658240.55 $6,418,240.55 $10,240,000.002023.35 16660263.9 $6,420,263.90 $10,240,000.002023.35 16662287.25 $6,422,287.25 $10,240,000.002023.35 16664310.6 $6,424,310.60 $10,240,000.002023.35 16666333.95 $6,426,333.95 $10,240,000.002023.35 16668357.3 $6,428,357.30 $10,240,000.002023.35 16670380.65 $6,430,380.65 $10,240,000.002023.35 16672404 $6,432,404.00 $10,240,000.002023.35 16674427.35 $6,434,427.35 $10,240,000.002023.35 16676450.7 $6,436,450.70 $10,240,000.002023.35 16678474.05 $6,438,474.05 $10,240,000.002023.35 16680497.4 $6,440,497.40 $10,240,000.002023.35 16682520.75 $6,442,520.75 $10,240,000.002023.35 16684544.1 $6,444,544.10 $10,240,000.002023.35 16686567.45 $6,446,567.45 $10,240,000.002023.35 16688590.8 $6,448,590.80 $10,240,000.002023.35 16690614.15 $6,450,614.15 $10,240,000.002023.35 16692637.5 $6,452,637.50 $10,240,000.002023.35 16694660.85 $6,454,660.85 $10,240,000.002023.35 16696684.2 $6,456,684.20 $10,240,000.002023.35 16698707.55 $6,458,707.55 $10,240,000.002023.35 16700730.9 $6,460,730.90 $10,240,000.002023.35 16702754.25 $6,462,754.25 $10,240,000.002023.35 16704777.6 $6,464,777.60 $10,240,000.002023.35 16706800.95 $6,466,800.95 $10,240,000.002023.35 16708824.3 $6,468,824.30 $10,240,000.00

Page 419: ejercicio 1.xlsx

2023.35 16710847.65 $6,470,847.65 $10,240,000.002023.35 16712871 $6,472,871.00 $10,240,000.002023.35 16714894.35 $6,474,894.35 $10,240,000.002023.35 16716917.7 $6,476,917.70 $10,240,000.002023.35 16718941.05 $6,478,941.05 $10,240,000.002023.35 16720964.4 $6,480,964.40 $10,240,000.002023.35 16722987.75 $6,482,987.75 $10,240,000.002023.35 16725011.1 $6,485,011.10 $10,240,000.002023.35 16727034.45 $6,487,034.45 $10,240,000.002023.35 16729057.8 $6,489,057.80 $10,240,000.002023.35 16731081.15 $6,491,081.15 $10,240,000.002023.35 16733104.5 $6,493,104.50 $10,240,000.002023.35 16735127.85 $6,495,127.85 $10,240,000.002023.35 16737151.2 $6,497,151.20 $10,240,000.002023.35 16739174.55 $6,499,174.55 $10,240,000.002023.35 16741197.9 $6,501,197.90 $10,240,000.002023.35 16743221.25 $6,503,221.25 $10,240,000.002023.35 16745244.6 $6,505,244.60 $10,240,000.002023.35 16747267.95 $6,507,267.95 $10,240,000.002023.35 16749291.3 $6,509,291.30 $10,240,000.002023.35 16751314.65 $6,511,314.65 $10,240,000.002023.35 16753338 $6,513,338.00 $10,240,000.002023.35 16755361.35 $6,515,361.35 $10,240,000.002023.35 16757384.7 $6,517,384.70 $10,240,000.002023.35 16759408.05 $6,519,408.05 $10,240,000.002023.35 16761431.4 $6,521,431.40 $10,240,000.002023.35 16763454.75 $6,523,454.75 $10,240,000.002023.35 16765478.1 $6,525,478.10 $10,240,000.002023.35 16767501.45 $6,527,501.45 $10,240,000.002023.35 16769524.8 $6,529,524.80 $10,240,000.002023.35 16771548.15 $6,531,548.15 $10,240,000.002023.35 16773571.5 $6,533,571.50 $10,240,000.002023.35 16775594.85 $6,535,594.85 $10,240,000.002023.35 16777618.2 $6,537,618.20 $10,240,000.002023.35 16779641.55 $6,539,641.55 $10,240,000.002023.35 16781664.9 $6,541,664.90 $10,240,000.002023.35 16783688.25 $6,543,688.25 $10,240,000.002023.35 16785711.6 $6,545,711.60 $10,240,000.002023.35 16787734.95 $6,547,734.95 $10,240,000.002023.35 16789758.3 $6,549,758.30 $10,240,000.002023.35 16791781.65 $6,551,781.65 $10,240,000.002023.35 16793805 $6,553,805.00 $10,240,000.002023.35 16795828.35 $6,555,828.35 $10,240,000.002023.35 16797851.7 $6,557,851.70 $10,240,000.002023.35 16799875.05 $6,559,875.05 $10,240,000.00

Page 420: ejercicio 1.xlsx

2023.35 16801898.4 $6,561,898.40 $10,240,000.002023.35 16803921.75 $6,563,921.75 $10,240,000.002023.35 16805945.1 $6,565,945.10 $10,240,000.002023.35 16807968.45 $6,567,968.45 $10,240,000.002023.35 16809991.8 $6,569,991.80 $10,240,000.002023.35 16812015.15 $6,572,015.15 $10,240,000.002023.35 16814038.5 $6,574,038.50 $10,240,000.002023.35 16816061.85 $6,576,061.85 $10,240,000.002023.35 16818085.2 $6,578,085.20 $10,240,000.002023.35 16820108.55 $6,580,108.55 $10,240,000.002023.35 16822131.9 $6,582,131.90 $10,240,000.002023.35 16824155.25 $6,584,155.25 $10,240,000.002023.35 16826178.6 $6,586,178.60 $10,240,000.002023.35 16828201.95 $6,588,201.95 $10,240,000.002023.35 16830225.3 $6,590,225.30 $10,240,000.002023.35 16832248.65 $6,592,248.65 $10,240,000.002023.35 16834272 $6,594,272.00 $10,240,000.002023.35 16836295.35 $6,596,295.35 $10,240,000.002023.35 16838318.7 $6,598,318.70 $10,240,000.002023.35 16840342.05 $6,600,342.05 $10,240,000.002023.35 16842365.4 $6,602,365.40 $10,240,000.002023.35 16844388.75 $6,604,388.75 $10,240,000.002023.35 16846412.1 $6,606,412.10 $10,240,000.002023.35 16848435.45 $6,608,435.45 $10,240,000.002023.35 16850458.8 $6,610,458.80 $10,240,000.002023.35 16852482.15 $6,612,482.15 $10,240,000.002023.35 16854505.5 $6,614,505.50 $10,240,000.002023.35 16856528.85 $6,616,528.85 $10,240,000.002023.35 16858552.2 $6,618,552.20 $10,240,000.002023.35 16860575.55 $6,620,575.55 $10,240,000.002023.35 16862598.9 $6,622,598.90 $10,240,000.002023.35 16864622.25 $6,624,622.25 $10,240,000.002023.35 16866645.6 $6,626,645.60 $10,240,000.002023.35 16868668.95 $6,628,668.95 $10,240,000.002023.35 16870692.3 $6,630,692.30 $10,240,000.002023.35 16872715.65 $6,632,715.65 $10,240,000.002023.35 16874739 $6,634,739.00 $10,240,000.002023.35 16876762.35 $6,636,762.35 $10,240,000.002023.35 16878785.7 $6,638,785.70 $10,240,000.002023.35 16880809.05 $6,640,809.05 $10,240,000.002023.35 16882832.4 $6,642,832.40 $10,240,000.002023.35 16884855.75 $6,644,855.75 $10,240,000.002023.35 16886879.1 $6,646,879.10 $10,240,000.002023.35 16888902.45 $6,648,902.45 $10,240,000.002023.35 16890925.8 $6,650,925.80 $10,240,000.00

Page 421: ejercicio 1.xlsx

2023.35 16892949.15 $6,652,949.15 $10,240,000.002023.35 16894972.5 $6,654,972.50 $10,240,000.002023.35 16896995.85 $6,656,995.85 $10,240,000.002023.35 16899019.2 $6,659,019.20 $10,240,000.002023.35 16901042.55 $6,661,042.55 $10,240,000.002023.35 16903065.9 $6,663,065.90 $10,240,000.002023.35 16905089.25 $6,665,089.25 $10,240,000.002023.35 16907112.6 $6,667,112.60 $10,240,000.002023.35 16909135.95 $6,669,135.95 $10,240,000.002023.35 16911159.3 $6,671,159.30 $10,240,000.002023.35 16913182.65 $6,673,182.65 $10,240,000.002023.35 16915206 $6,675,206.00 $10,240,000.002023.35 16917229.35 $6,677,229.35 $10,240,000.002023.35 16919252.7 $6,679,252.70 $10,240,000.002023.35 16921276.05 $6,681,276.05 $10,240,000.002023.35 16923299.4 $6,683,299.40 $10,240,000.002023.35 16925322.75 $6,685,322.75 $10,240,000.002023.35 16927346.1 $6,687,346.10 $10,240,000.002023.35 16929369.45 $6,689,369.45 $10,240,000.002023.35 16931392.8 $6,691,392.80 $10,240,000.002023.35 16933416.15 $6,693,416.15 $10,240,000.002023.35 16935439.5 $6,695,439.50 $10,240,000.002023.35 16937462.85 $6,697,462.85 $10,240,000.002023.35 16939486.2 $6,699,486.20 $10,240,000.002023.35 16941509.55 $6,701,509.55 $10,240,000.002023.35 16943532.9 $6,703,532.90 $10,240,000.002023.35 16945556.25 $6,705,556.25 $10,240,000.002023.35 16947579.6 $6,707,579.60 $10,240,000.002023.35 16949602.95 $6,709,602.95 $10,240,000.002023.35 16951626.3 $6,711,626.30 $10,240,000.002023.35 16953649.65 $6,713,649.65 $10,240,000.002023.35 16955673 $6,715,673.00 $10,240,000.002023.35 16957696.35 $6,717,696.35 $10,240,000.002023.35 16959719.7 $6,719,719.70 $10,240,000.002023.35 16961743.05 $6,721,743.05 $10,240,000.002023.35 16963766.4 $6,723,766.40 $10,240,000.002023.35 16965789.75 $6,725,789.75 $10,240,000.002023.35 16967813.1 $6,727,813.10 $10,240,000.002023.35 16969836.45 $6,729,836.45 $10,240,000.002023.35 16971859.8 $6,731,859.80 $10,240,000.002023.35 16973883.15 $6,733,883.15 $10,240,000.002023.35 16975906.5 $6,735,906.50 $10,240,000.002023.35 16977929.85 $6,737,929.85 $10,240,000.002023.35 16979953.2 $6,739,953.20 $10,240,000.002023.35 16981976.55 $6,741,976.55 $10,240,000.00

Page 422: ejercicio 1.xlsx

2023.35 16983999.9 $6,743,999.90 $10,240,000.002023.35 16986023.25 $6,746,023.25 $10,240,000.002023.35 16988046.6 $6,748,046.60 $10,240,000.002023.35 16990069.95 $6,750,069.95 $10,240,000.002023.35 16992093.3 $6,752,093.30 $10,240,000.002023.35 16994116.65 $6,754,116.65 $10,240,000.002023.35 16996140 $6,756,140.00 $10,240,000.002023.35 16998163.35 $6,758,163.35 $10,240,000.002023.35 17000186.7 $6,760,186.70 $10,240,000.002023.35 17002210.05 $6,762,210.05 $10,240,000.002023.35 17004233.4 $6,764,233.40 $10,240,000.002023.35 17006256.75 $6,766,256.75 $10,240,000.002023.35 17008280.1 $6,768,280.10 $10,240,000.002023.35 17010303.45 $6,770,303.45 $10,240,000.002023.35 17012326.8 $6,772,326.80 $10,240,000.002023.35 17014350.15 $6,774,350.15 $10,240,000.002023.35 17016373.5 $6,776,373.50 $10,240,000.002023.35 17018396.85 $6,778,396.85 $10,240,000.002023.35 17020420.2 $6,780,420.20 $10,240,000.002023.35 17022443.55 $6,782,443.55 $10,240,000.002023.35 17024466.9 $6,784,466.90 $10,240,000.002023.35 17026490.25 $6,786,490.25 $10,240,000.002023.35 17028513.6 $6,788,513.60 $10,240,000.002023.35 17030536.95 $6,790,536.95 $10,240,000.002023.35 17032560.3 $6,792,560.30 $10,240,000.002023.35 17034583.65 $6,794,583.65 $10,240,000.002023.35 17036607 $6,796,607.00 $10,240,000.002023.35 17038630.35 $6,798,630.35 $10,240,000.002023.35 17040653.7 $6,800,653.70 $10,240,000.002023.35 17042677.05 $6,802,677.05 $10,240,000.002023.35 17044700.4 $6,804,700.40 $10,240,000.002023.35 17046723.75 $6,806,723.75 $10,240,000.002023.35 17048747.1 $6,808,747.10 $10,240,000.002023.35 17050770.45 $6,810,770.45 $10,240,000.002023.35 17052793.8 $6,812,793.80 $10,240,000.002023.35 17054817.15 $6,814,817.15 $10,240,000.002023.35 17056840.5 $6,816,840.50 $10,240,000.002023.35 17058863.85 $6,818,863.85 $10,240,000.002023.35 17060887.2 $6,820,887.20 $10,240,000.002023.35 17062910.55 $6,822,910.55 $10,240,000.002023.35 17064933.9 $6,824,933.90 $10,240,000.002023.35 17066957.25 $6,826,957.25 $10,240,000.002023.35 17068980.6 $6,828,980.60 $10,240,000.002023.35 17071003.95 $6,831,003.95 $10,240,000.002023.35 17073027.3 $6,833,027.30 $10,240,000.00

Page 423: ejercicio 1.xlsx

2023.35 17075050.65 $6,835,050.65 $10,240,000.002023.35 17077074 $6,837,074.00 $10,240,000.002023.35 17079097.35 $6,839,097.35 $10,240,000.002023.35 17081120.7 $6,841,120.70 $10,240,000.002023.35 17083144.05 $6,843,144.05 $10,240,000.002023.35 17085167.4 $6,845,167.40 $10,240,000.002023.35 17087190.75 $6,847,190.75 $10,240,000.002023.35 17089214.1 $6,849,214.10 $10,240,000.002023.35 17091237.45 $6,851,237.45 $10,240,000.002023.35 17093260.8 $6,853,260.80 $10,240,000.002023.35 17095284.15 $6,855,284.15 $10,240,000.002023.35 17097307.5 $6,857,307.50 $10,240,000.002023.35 17099330.85 $6,859,330.85 $10,240,000.002023.35 17101354.2 $6,861,354.20 $10,240,000.002023.35 17103377.55 $6,863,377.55 $10,240,000.002023.35 17105400.9 $6,865,400.90 $10,240,000.002023.35 17107424.25 $6,867,424.25 $10,240,000.002023.35 17109447.6 $6,869,447.60 $10,240,000.002023.35 17111470.95 $6,871,470.95 $10,240,000.002023.35 17113494.3 $6,873,494.30 $10,240,000.002023.35 17115517.65 $6,875,517.65 $10,240,000.002023.35 17117541 $6,877,541.00 $10,240,000.002023.35 17119564.35 $6,879,564.35 $10,240,000.002023.35 17121587.7 $6,881,587.70 $10,240,000.002023.35 17123611.05 $6,883,611.05 $10,240,000.002023.35 17125634.4 $6,885,634.40 $10,240,000.002023.35 17127657.75 $6,887,657.75 $10,240,000.002023.35 17129681.1 $6,889,681.10 $10,240,000.002023.35 17131704.45 $6,891,704.45 $10,240,000.002023.35 17133727.8 $6,893,727.80 $10,240,000.002023.35 17135751.15 $6,895,751.15 $10,240,000.002023.35 17137774.5 $6,897,774.50 $10,240,000.002023.35 17139797.85 $6,899,797.85 $10,240,000.002023.35 17141821.2 $6,901,821.20 $10,240,000.002023.35 17143844.55 $6,903,844.55 $10,240,000.002023.35 17145867.9 $6,905,867.90 $10,240,000.002023.35 17147891.25 $6,907,891.25 $10,240,000.002023.35 17149914.6 $6,909,914.60 $10,240,000.002023.35 17151937.95 $6,911,937.95 $10,240,000.002023.35 17153961.3 $6,913,961.30 $10,240,000.002023.35 17155984.65 $6,915,984.65 $10,240,000.002023.35 17158008 $6,918,008.00 $10,240,000.002023.35 17160031.35 $6,920,031.35 $10,240,000.002023.35 17162054.7 $6,922,054.70 $10,240,000.002023.35 17164078.05 $6,924,078.05 $10,240,000.00

Page 424: ejercicio 1.xlsx

2023.35 17166101.4 $6,926,101.40 $10,240,000.002023.35 17168124.75 $6,928,124.75 $10,240,000.002023.35 17170148.1 $6,930,148.10 $10,240,000.002023.35 17172171.45 $6,932,171.45 $10,240,000.002023.35 17174194.8 $6,934,194.80 $10,240,000.002023.35 17176218.15 $6,936,218.15 $10,240,000.002023.35 17178241.5 $6,938,241.50 $10,240,000.002023.35 17180264.85 $6,940,264.85 $10,240,000.002023.35 17182288.2 $6,942,288.20 $10,240,000.002023.35 17184311.55 $6,944,311.55 $10,240,000.002023.35 17186334.9 $6,946,334.90 $10,240,000.002023.35 17188358.25 $6,948,358.25 $10,240,000.002023.35 17190381.6 $6,950,381.60 $10,240,000.002023.35 17192404.95 $6,952,404.95 $10,240,000.002023.35 17194428.3 $6,954,428.30 $10,240,000.002023.35 17196451.65 $6,956,451.65 $10,240,000.002023.35 17198475 $6,958,475.00 $10,240,000.002023.35 17200498.35 $6,960,498.35 $10,240,000.002023.35 17202521.7 $6,962,521.70 $10,240,000.002023.35 17204545.05 $6,964,545.05 $10,240,000.002023.35 17206568.4 $6,966,568.40 $10,240,000.002023.35 17208591.75 $6,968,591.75 $10,240,000.002023.35 17210615.1 $6,970,615.10 $10,240,000.002023.35 17212638.45 $6,972,638.45 $10,240,000.002023.35 17214661.8 $6,974,661.80 $10,240,000.002023.35 17216685.15 $6,976,685.15 $10,240,000.002023.35 17218708.5 $6,978,708.50 $10,240,000.002023.35 17220731.85 $6,980,731.85 $10,240,000.002023.35 17222755.2 $6,982,755.20 $10,240,000.002023.35 17224778.55 $6,984,778.55 $10,240,000.002023.35 17226801.9 $6,986,801.90 $10,240,000.002023.35 17228825.25 $6,988,825.25 $10,240,000.002023.35 17230848.6 $6,990,848.60 $10,240,000.002023.35 17232871.95 $6,992,871.95 $10,240,000.002023.35 17234895.3 $6,994,895.30 $10,240,000.002023.35 17236918.65 $6,996,918.65 $10,240,000.002023.35 17238942 $6,998,942.00 $10,240,000.002023.35 17240965.35 $7,000,965.35 $10,240,000.002023.35 17242988.7 $7,002,988.70 $10,240,000.002023.35 17245012.05 $7,005,012.05 $10,240,000.002023.35 17247035.4 $7,007,035.40 $10,240,000.002023.35 17249058.75 $7,009,058.75 $10,240,000.002023.35 17251082.1 $7,011,082.10 $10,240,000.002023.35 17253105.45 $7,013,105.45 $10,240,000.002023.35 17255128.8 $7,015,128.80 $10,240,000.00

Page 425: ejercicio 1.xlsx

2023.35 17257152.15 $7,017,152.15 $10,240,000.002023.35 17259175.5 $7,019,175.50 $10,240,000.002023.35 17261198.85 $7,021,198.85 $10,240,000.002023.35 17263222.2 $7,023,222.20 $10,240,000.002023.35 17265245.55 $7,025,245.55 $10,240,000.002023.35 17267268.9 $7,027,268.90 $10,240,000.002023.35 17269292.25 $7,029,292.25 $10,240,000.002023.35 17271315.6 $7,031,315.60 $10,240,000.002023.35 17273338.95 $7,033,338.95 $10,240,000.002023.35 17275362.3 $7,035,362.30 $10,240,000.002023.35 17277385.65 $7,037,385.65 $10,240,000.002023.35 17279409 $7,039,409.00 $10,240,000.002023.35 17281432.35 $7,041,432.35 $10,240,000.002023.35 17283455.7 $7,043,455.70 $10,240,000.002023.35 17285479.05 $7,045,479.05 $10,240,000.002023.35 17287502.4 $7,047,502.40 $10,240,000.002023.35 17289525.75 $7,049,525.75 $10,240,000.002023.35 17291549.1 $7,051,549.10 $10,240,000.002023.35 17293572.45 $7,053,572.45 $10,240,000.002023.35 17295595.8 $7,055,595.80 $10,240,000.002023.35 17297619.15 $7,057,619.15 $10,240,000.002023.35 17299642.5 $7,059,642.50 $10,240,000.002023.35 17301665.85 $7,061,665.85 $10,240,000.002023.35 17303689.2 $7,063,689.20 $10,240,000.002023.35 17305712.55 $7,065,712.55 $10,240,000.002023.35 17307735.9 $7,067,735.90 $10,240,000.002023.35 17309759.25 $7,069,759.25 $10,240,000.002023.35 17311782.6 $7,071,782.60 $10,240,000.002023.35 17313805.95 $7,073,805.95 $10,240,000.002023.35 17315829.3 $7,075,829.30 $10,240,000.002023.35 17317852.65 $7,077,852.65 $10,240,000.002023.35 17319876 $7,079,876.00 $10,240,000.002023.35 17321899.35 $7,081,899.35 $10,240,000.002023.35 17323922.7 $7,083,922.70 $10,240,000.002023.35 17325946.05 $7,085,946.05 $10,240,000.002023.35 17327969.4 $7,087,969.40 $10,240,000.002023.35 17329992.75 $7,089,992.75 $10,240,000.002023.35 17332016.1 $7,092,016.10 $10,240,000.002023.35 17334039.45 $7,094,039.45 $10,240,000.002023.35 17336062.8 $7,096,062.80 $10,240,000.002023.35 17338086.15 $7,098,086.15 $10,240,000.002023.35 17340109.5 $7,100,109.50 $10,240,000.002023.35 17342132.85 $7,102,132.85 $10,240,000.002023.35 17344156.2 $7,104,156.20 $10,240,000.002023.35 17346179.55 $7,106,179.55 $10,240,000.00

Page 426: ejercicio 1.xlsx

2023.35 17348202.9 $7,108,202.90 $10,240,000.002023.35 17350226.25 $7,110,226.25 $10,240,000.002023.35 17352249.6 $7,112,249.60 $10,240,000.002023.35 17354272.95 $7,114,272.95 $10,240,000.002023.35 17356296.3 $7,116,296.30 $10,240,000.002023.35 17358319.65 $7,118,319.65 $10,240,000.002023.35 17360343 $7,120,343.00 $10,240,000.002023.35 17362366.35 $7,122,366.35 $10,240,000.002023.35 17364389.7 $7,124,389.70 $10,240,000.002023.35 17366413.05 $7,126,413.05 $10,240,000.002023.35 17368436.4 $7,128,436.40 $10,240,000.002023.35 17370459.75 $7,130,459.75 $10,240,000.002023.35 17372483.1 $7,132,483.10 $10,240,000.002023.35 17374506.45 $7,134,506.45 $10,240,000.002023.35 17376529.8 $7,136,529.80 $10,240,000.002023.35 17378553.15 $7,138,553.15 $10,240,000.002023.35 17380576.5 $7,140,576.50 $10,240,000.002023.35 17382599.85 $7,142,599.85 $10,240,000.002023.35 17384623.2 $7,144,623.20 $10,240,000.002023.35 17386646.55 $7,146,646.55 $10,240,000.002023.35 17388669.9 $7,148,669.90 $10,240,000.002023.35 17390693.25 $7,150,693.25 $10,240,000.002023.35 17392716.6 $7,152,716.60 $10,240,000.002023.35 17394739.95 $7,154,739.95 $10,240,000.002023.35 17396763.3 $7,156,763.30 $10,240,000.002023.35 17398786.65 $7,158,786.65 $10,240,000.002023.35 17400810 $7,160,810.00 $10,240,000.002023.35 17402833.35 $7,162,833.35 $10,240,000.002023.35 17404856.7 $7,164,856.70 $10,240,000.002023.35 17406880.05 $7,166,880.05 $10,240,000.002023.35 17408903.4 $7,168,903.40 $10,240,000.002023.35 17410926.75 $7,170,926.75 $10,240,000.002023.35 17412950.1 $7,172,950.10 $10,240,000.002023.35 17414973.45 $7,174,973.45 $10,240,000.002023.35 17416996.8 $7,176,996.80 $10,240,000.002023.35 17419020.15 $7,179,020.15 $10,240,000.002023.35 17421043.5 $7,181,043.50 $10,240,000.002023.35 17423066.85 $7,183,066.85 $10,240,000.002023.35 17425090.2 $7,185,090.20 $10,240,000.002023.35 17427113.55 $7,187,113.55 $10,240,000.002023.35 17429136.9 $7,189,136.90 $10,240,000.002023.35 17431160.25 $7,191,160.25 $10,240,000.002023.35 17433183.6 $7,193,183.60 $10,240,000.002023.35 17435206.95 $7,195,206.95 $10,240,000.002023.35 17437230.3 $7,197,230.30 $10,240,000.00

Page 427: ejercicio 1.xlsx

2023.35 17439253.65 $7,199,253.65 $10,240,000.002023.35 17441277 $7,201,277.00 $10,240,000.002023.35 17443300.35 $7,203,300.35 $10,240,000.002023.35 17445323.7 $7,205,323.70 $10,240,000.002023.35 17447347.05 $7,207,347.05 $10,240,000.002023.35 17449370.4 $7,209,370.40 $10,240,000.002023.35 17451393.75 $7,211,393.75 $10,240,000.002023.35 17453417.1 $7,213,417.10 $10,240,000.002023.35 17455440.45 $7,215,440.45 $10,240,000.002023.35 17457463.8 $7,217,463.80 $10,240,000.002023.35 17459487.15 $7,219,487.15 $10,240,000.002023.35 17461510.5 $7,221,510.50 $10,240,000.002023.35 17463533.85 $7,223,533.85 $10,240,000.002023.35 17465557.2 $7,225,557.20 $10,240,000.002023.35 17467580.55 $7,227,580.55 $10,240,000.002023.35 17469603.9 $7,229,603.90 $10,240,000.002023.35 17471627.25 $7,231,627.25 $10,240,000.002023.35 17473650.6 $7,233,650.60 $10,240,000.002023.35 17475673.95 $7,235,673.95 $10,240,000.002023.35 17477697.3 $7,237,697.30 $10,240,000.002023.35 17479720.65 $7,239,720.65 $10,240,000.002023.35 17481744 $7,241,744.00 $10,240,000.002023.35 17483767.35 $7,243,767.35 $10,240,000.002023.35 17485790.7 $7,245,790.70 $10,240,000.002023.35 17487814.05 $7,247,814.05 $10,240,000.002023.35 17489837.4 $7,249,837.40 $10,240,000.002023.35 17491860.75 $7,251,860.75 $10,240,000.002023.35 17493884.1 $7,253,884.10 $10,240,000.002023.35 17495907.45 $7,255,907.45 $10,240,000.002023.35 17497930.8 $7,257,930.80 $10,240,000.002023.35 17499954.15 $7,259,954.15 $10,240,000.002023.35 17501977.5 $7,261,977.50 $10,240,000.002023.35 17504000.85 $7,264,000.85 $10,240,000.002023.35 17506024.2 $7,266,024.20 $10,240,000.002023.35 17508047.55 $7,268,047.55 $10,240,000.002023.35 17510070.9 $7,270,070.90 $10,240,000.002023.35 17512094.25 $7,272,094.25 $10,240,000.002023.35 17514117.6 $7,274,117.60 $10,240,000.002023.35 17516140.95 $7,276,140.95 $10,240,000.002023.35 17518164.3 $7,278,164.30 $10,240,000.002023.35 17520187.65 $7,280,187.65 $10,240,000.002023.35 17522211 $7,282,211.00 $10,240,000.002023.35 17524234.35 $7,284,234.35 $10,240,000.002023.35 17526257.7 $7,286,257.70 $10,240,000.002023.35 17528281.05 $7,288,281.05 $10,240,000.00

Page 428: ejercicio 1.xlsx

2023.35 17530304.4 $7,290,304.40 $10,240,000.002023.35 17532327.75 $7,292,327.75 $10,240,000.002023.35 17534351.1 $7,294,351.10 $10,240,000.002023.35 17536374.45 $7,296,374.45 $10,240,000.002023.35 17538397.8 $7,298,397.80 $10,240,000.002023.35 17540421.15 $7,300,421.15 $10,240,000.002023.35 17542444.5 $7,302,444.50 $10,240,000.002023.35 17544467.85 $7,304,467.85 $10,240,000.002023.35 17546491.2 $7,306,491.20 $10,240,000.002023.35 17548514.55 $7,308,514.55 $10,240,000.002023.35 17550537.9 $7,310,537.90 $10,240,000.002023.35 17552561.25 $7,312,561.25 $10,240,000.002023.35 17554584.6 $7,314,584.60 $10,240,000.002023.35 17556607.95 $7,316,607.95 $10,240,000.002023.35 17558631.3 $7,318,631.30 $10,240,000.002023.35 17560654.65 $7,320,654.65 $10,240,000.002023.35 17562678 $7,322,678.00 $10,240,000.002023.35 17564701.35 $7,324,701.35 $10,240,000.002023.35 17566724.7 $7,326,724.70 $10,240,000.002023.35 17568748.05 $7,328,748.05 $10,240,000.002023.35 17570771.4 $7,330,771.40 $10,240,000.002023.35 17572794.75 $7,332,794.75 $10,240,000.002023.35 17574818.1 $7,334,818.10 $10,240,000.002023.35 17576841.45 $7,336,841.45 $10,240,000.002023.35 17578864.8 $7,338,864.80 $10,240,000.002023.35 17580888.15 $7,340,888.15 $10,240,000.002023.35 17582911.5 $7,342,911.50 $10,240,000.002023.35 17584934.85 $7,344,934.85 $10,240,000.002023.35 17586958.2 $7,346,958.20 $10,240,000.002023.35 17588981.55 $7,348,981.55 $10,240,000.002023.35 17591004.9 $7,351,004.90 $10,240,000.002023.35 17593028.25 $7,353,028.25 $10,240,000.002023.35 17595051.6 $7,355,051.60 $10,240,000.002023.35 17597074.95 $7,357,074.95 $10,240,000.002023.35 17599098.3 $7,359,098.30 $10,240,000.002023.35 17601121.65 $7,361,121.65 $10,240,000.002023.35 17603145 $7,363,145.00 $10,240,000.002023.35 17605168.35 $7,365,168.35 $10,240,000.002023.35 17607191.7 $7,367,191.70 $10,240,000.002023.35 17609215.05 $7,369,215.05 $10,240,000.002023.35 17611238.4 $7,371,238.40 $10,240,000.002023.35 17613261.75 $7,373,261.75 $10,240,000.002023.35 17615285.1 $7,375,285.10 $10,240,000.002023.35 17617308.45 $7,377,308.45 $10,240,000.002023.35 17619331.8 $7,379,331.80 $10,240,000.00

Page 429: ejercicio 1.xlsx

2023.35 17621355.15 $7,381,355.15 $10,240,000.002023.35 17623378.5 $7,383,378.50 $10,240,000.002023.35 17625401.85 $7,385,401.85 $10,240,000.002023.35 17627425.2 $7,387,425.20 $10,240,000.002023.35 17629448.55 $7,389,448.55 $10,240,000.002023.35 17631471.9 $7,391,471.90 $10,240,000.002023.35 17633495.25 $7,393,495.25 $10,240,000.002023.35 17635518.6 $7,395,518.60 $10,240,000.002023.35 17637541.95 $7,397,541.95 $10,240,000.002023.35 17639565.3 $7,399,565.30 $10,240,000.002023.35 17641588.65 $7,401,588.65 $10,240,000.002023.35 17643612 $7,403,612.00 $10,240,000.002023.35 17645635.35 $7,405,635.35 $10,240,000.002023.35 17647658.7 $7,407,658.70 $10,240,000.002023.35 17649682.05 $7,409,682.05 $10,240,000.002023.35 17651705.4 $7,411,705.40 $10,240,000.002023.35 17653728.75 $7,413,728.75 $10,240,000.002023.35 17655752.1 $7,415,752.10 $10,240,000.002023.35 17657775.45 $7,417,775.45 $10,240,000.002023.35 17659798.8 $7,419,798.80 $10,240,000.002023.35 17661822.15 $7,421,822.15 $10,240,000.002023.35 17663845.5 $7,423,845.50 $10,240,000.002023.35 17665868.85 $7,425,868.85 $10,240,000.002023.35 17667892.2 $7,427,892.20 $10,240,000.002023.35 17669915.55 $7,429,915.55 $10,240,000.002023.35 17671938.9 $7,431,938.90 $10,240,000.002023.35 17673962.25 $7,433,962.25 $10,240,000.002023.35 17675985.6 $7,435,985.60 $10,240,000.002023.35 17678008.95 $7,438,008.95 $10,240,000.002023.35 17680032.3 $7,440,032.30 $10,240,000.002023.35 17682055.65 $7,442,055.65 $10,240,000.002023.35 17684079 $7,444,079.00 $10,240,000.002023.35 17686102.35 $7,446,102.35 $10,240,000.002023.35 17688125.7 $7,448,125.70 $10,240,000.002023.35 17690149.05 $7,450,149.05 $10,240,000.002023.35 17692172.4 $7,452,172.40 $10,240,000.002023.35 17694195.75 $7,454,195.75 $10,240,000.002023.35 17696219.1 $7,456,219.10 $10,240,000.002023.35 17698242.45 $7,458,242.45 $10,240,000.002023.35 17700265.8 $7,460,265.80 $10,240,000.002023.35 17702289.15 $7,462,289.15 $10,240,000.002023.35 17704312.5 $7,464,312.50 $10,240,000.002023.35 17706335.85 $7,466,335.85 $10,240,000.002023.35 17708359.2 $7,468,359.20 $10,240,000.002023.35 17710382.55 $7,470,382.55 $10,240,000.00

Page 430: ejercicio 1.xlsx

2023.35 17712405.9 $7,472,405.90 $10,240,000.002023.35 17714429.25 $7,474,429.25 $10,240,000.002023.35 17716452.6 $7,476,452.60 $10,240,000.002023.35 17718475.95 $7,478,475.95 $10,240,000.002023.35 17720499.3 $7,480,499.30 $10,240,000.002023.35 17722522.65 $7,482,522.65 $10,240,000.002023.35 17724546 $7,484,546.00 $10,240,000.002023.35 17726569.35 $7,486,569.35 $10,240,000.002023.35 17728592.7 $7,488,592.70 $10,240,000.002023.35 17730616.05 $7,490,616.05 $10,240,000.002023.35 17732639.4 $7,492,639.40 $10,240,000.002023.35 17734662.75 $7,494,662.75 $10,240,000.002023.35 17736686.1 $7,496,686.10 $10,240,000.002023.35 17738709.45 $7,498,709.45 $10,240,000.002023.35 17740732.8 $7,500,732.80 $10,240,000.002023.35 17742756.15 $7,502,756.15 $10,240,000.002023.35 17744779.5 $7,504,779.50 $10,240,000.002023.35 17746802.85 $7,506,802.85 $10,240,000.002023.35 17748826.2 $7,508,826.20 $10,240,000.002023.35 17750849.55 $7,510,849.55 $10,240,000.002023.35 17752872.9 $7,512,872.90 $10,240,000.002023.35 17754896.25 $7,514,896.25 $10,240,000.002023.35 17756919.6 $7,516,919.60 $10,240,000.002023.35 17758942.95 $7,518,942.95 $10,240,000.002023.35 17760966.3 $7,520,966.30 $10,240,000.002023.35 17762989.65 $7,522,989.65 $10,240,000.002023.35 17765013 $7,525,013.00 $10,240,000.002023.35 17767036.35 $7,527,036.35 $10,240,000.002023.35 17769059.7 $7,529,059.70 $10,240,000.002023.35 17771083.05 $7,531,083.05 $10,240,000.002023.35 17773106.4 $7,533,106.40 $10,240,000.002023.35 17775129.75 $7,535,129.75 $10,240,000.002023.35 17777153.1 $7,537,153.10 $10,240,000.002023.35 17779176.45 $7,539,176.45 $10,240,000.002023.35 17781199.8 $7,541,199.80 $10,240,000.002023.35 17783223.15 $7,543,223.15 $10,240,000.002023.35 17785246.5 $7,545,246.50 $10,240,000.002023.35 17787269.85 $7,547,269.85 $10,240,000.002023.35 17789293.2 $7,549,293.20 $10,240,000.002023.35 17791316.55 $7,551,316.55 $10,240,000.002023.35 17793339.9 $7,553,339.90 $10,240,000.002023.35 17795363.25 $7,555,363.25 $10,240,000.002023.35 17797386.6 $7,557,386.60 $10,240,000.002023.35 17799409.95 $7,559,409.95 $10,240,000.002023.35 17801433.3 $7,561,433.30 $10,240,000.00

Page 431: ejercicio 1.xlsx

2023.35 17803456.65 $7,563,456.65 $10,240,000.002023.35 17805480 $7,565,480.00 $10,240,000.002023.35 17807503.35 $7,567,503.35 $10,240,000.002023.35 17809526.7 $7,569,526.70 $10,240,000.002023.35 17811550.05 $7,571,550.05 $10,240,000.002023.35 17813573.4 $7,573,573.40 $10,240,000.002023.35 17815596.75 $7,575,596.75 $10,240,000.002023.35 17817620.1 $7,577,620.10 $10,240,000.002023.35 17819643.45 $7,579,643.45 $10,240,000.002023.35 17821666.8 $7,581,666.80 $10,240,000.002023.35 17823690.15 $7,583,690.15 $10,240,000.002023.35 17825713.5 $7,585,713.50 $10,240,000.002023.35 17827736.85 $7,587,736.85 $10,240,000.002023.35 17829760.2 $7,589,760.20 $10,240,000.002023.35 17831783.55 $7,591,783.55 $10,240,000.002023.35 17833806.9 $7,593,806.90 $10,240,000.002023.35 17835830.25 $7,595,830.25 $10,240,000.002023.35 17837853.6 $7,597,853.60 $10,240,000.002023.35 17839876.95 $7,599,876.95 $10,240,000.002023.35 17841900.3 $7,601,900.30 $10,240,000.002023.35 17843923.65 $7,603,923.65 $10,240,000.002023.35 17845947 $7,605,947.00 $10,240,000.002023.35 17847970.35 $7,607,970.35 $10,240,000.002023.35 17849993.7 $7,609,993.70 $10,240,000.002023.35 17852017.05 $7,612,017.05 $10,240,000.002023.35 17854040.4 $7,614,040.40 $10,240,000.002023.35 17856063.75 $7,616,063.75 $10,240,000.002023.35 17858087.1 $7,618,087.10 $10,240,000.002023.35 17860110.45 $7,620,110.45 $10,240,000.002023.35 17862133.8 $7,622,133.80 $10,240,000.002023.35 17864157.15 $7,624,157.15 $10,240,000.002023.35 17866180.5 $7,626,180.50 $10,240,000.002023.35 17868203.85 $7,628,203.85 $10,240,000.002023.35 17870227.2 $7,630,227.20 $10,240,000.002023.35 17872250.55 $7,632,250.55 $10,240,000.002023.35 17874273.9 $7,634,273.90 $10,240,000.002023.35 17876297.25 $7,636,297.25 $10,240,000.002023.35 17878320.6 $7,638,320.60 $10,240,000.002023.35 17880343.95 $7,640,343.95 $10,240,000.002023.35 17882367.3 $7,642,367.30 $10,240,000.002023.35 17884390.65 $7,644,390.65 $10,240,000.002023.35 17886414 $7,646,414.00 $10,240,000.002023.35 17888437.35 $7,648,437.35 $10,240,000.002023.35 17890460.7 $7,650,460.70 $10,240,000.002023.35 17892484.05 $7,652,484.05 $10,240,000.00

Page 432: ejercicio 1.xlsx

2023.35 17894507.4 $7,654,507.40 $10,240,000.002023.35 17896530.75 $7,656,530.75 $10,240,000.002023.35 17898554.1 $7,658,554.10 $10,240,000.002023.35 17900577.45 $7,660,577.45 $10,240,000.002023.35 17902600.8 $7,662,600.80 $10,240,000.002023.35 17904624.15 $7,664,624.15 $10,240,000.002023.35 17906647.5 $7,666,647.50 $10,240,000.002023.35 17908670.85 $7,668,670.85 $10,240,000.002023.35 17910694.2 $7,670,694.20 $10,240,000.002023.35 17912717.55 $7,672,717.55 $10,240,000.002023.35 17914740.9 $7,674,740.90 $10,240,000.002023.35 17916764.25 $7,676,764.25 $10,240,000.002023.35 17918787.6 $7,678,787.60 $10,240,000.002023.35 17920810.95 $7,680,810.95 $10,240,000.002023.35 17922834.3 $7,682,834.30 $10,240,000.002023.35 17924857.65 $7,684,857.65 $10,240,000.002023.35 17926881 $7,686,881.00 $10,240,000.002023.35 17928904.35 $7,688,904.35 $10,240,000.002023.35 17930927.7 $7,690,927.70 $10,240,000.002023.35 17932951.05 $7,692,951.05 $10,240,000.002023.35 17934974.4 $7,694,974.40 $10,240,000.002023.35 17936997.75 $7,696,997.75 $10,240,000.002023.35 17939021.1 $7,699,021.10 $10,240,000.002023.35 17941044.45 $7,701,044.45 $10,240,000.002023.35 17943067.8 $7,703,067.80 $10,240,000.002023.35 17945091.15 $7,705,091.15 $10,240,000.002023.35 17947114.5 $7,707,114.50 $10,240,000.002023.35 17949137.85 $7,709,137.85 $10,240,000.002023.35 17951161.2 $7,711,161.20 $10,240,000.002023.35 17953184.55 $7,713,184.55 $10,240,000.002023.35 17955207.9 $7,715,207.90 $10,240,000.002023.35 17957231.25 $7,717,231.25 $10,240,000.002023.35 17959254.6 $7,719,254.60 $10,240,000.002023.35 17961277.95 $7,721,277.95 $10,240,000.002023.35 17963301.3 $7,723,301.30 $10,240,000.002023.35 17965324.65 $7,725,324.65 $10,240,000.002023.35 17967348 $7,727,348.00 $10,240,000.002023.35 17969371.35 $7,729,371.35 $10,240,000.002023.35 17971394.7 $7,731,394.70 $10,240,000.002023.35 17973418.05 $7,733,418.05 $10,240,000.002023.35 17975441.4 $7,735,441.40 $10,240,000.002023.35 17977464.75 $7,737,464.75 $10,240,000.002023.35 17979488.1 $7,739,488.10 $10,240,000.002023.35 17981511.45 $7,741,511.45 $10,240,000.002023.35 17983534.8 $7,743,534.80 $10,240,000.00

Page 433: ejercicio 1.xlsx

2023.35 17985558.15 $7,745,558.15 $10,240,000.002023.35 17987581.5 $7,747,581.50 $10,240,000.002023.35 17989604.85 $7,749,604.85 $10,240,000.002023.35 17991628.2 $7,751,628.20 $10,240,000.002023.35 17993651.55 $7,753,651.55 $10,240,000.002023.35 17995674.9 $7,755,674.90 $10,240,000.002023.35 17997698.25 $7,757,698.25 $10,240,000.002023.35 17999721.6 $7,759,721.60 $10,240,000.002023.35 18001744.95 $7,761,744.95 $10,240,000.002023.35 18003768.3 $7,763,768.30 $10,240,000.002023.35 18005791.65 $7,765,791.65 $10,240,000.002023.35 18007815 $7,767,815.00 $10,240,000.002023.35 18009838.35 $7,769,838.35 $10,240,000.002023.35 18011861.7 $7,771,861.70 $10,240,000.002023.35 18013885.05 $7,773,885.05 $10,240,000.002023.35 18015908.4 $7,775,908.40 $10,240,000.002023.35 18017931.75 $7,777,931.75 $10,240,000.002023.35 18019955.1 $7,779,955.10 $10,240,000.002023.35 18021978.45 $7,781,978.45 $10,240,000.002023.35 18024001.8 $7,784,001.80 $10,240,000.002023.35 18026025.15 $7,786,025.15 $10,240,000.002023.35 18028048.5 $7,788,048.50 $10,240,000.002023.35 18030071.85 $7,790,071.85 $10,240,000.002023.35 18032095.2 $7,792,095.20 $10,240,000.002023.35 18034118.55 $7,794,118.55 $10,240,000.002023.35 18036141.9 $7,796,141.90 $10,240,000.002023.35 18038165.25 $7,798,165.25 $10,240,000.002023.35 18040188.6 $7,800,188.60 $10,240,000.002023.35 18042211.95 $7,802,211.95 $10,240,000.002023.35 18044235.3 $7,804,235.30 $10,240,000.002023.35 18046258.65 $7,806,258.65 $10,240,000.002023.35 18048282 $7,808,282.00 $10,240,000.002023.35 18050305.35 $7,810,305.35 $10,240,000.002023.35 18052328.7 $7,812,328.70 $10,240,000.002023.35 18054352.05 $7,814,352.05 $10,240,000.002023.35 18056375.4 $7,816,375.40 $10,240,000.002023.35 18058398.75 $7,818,398.75 $10,240,000.002023.35 18060422.1 $7,820,422.10 $10,240,000.002023.35 18062445.45 $7,822,445.45 $10,240,000.002023.35 18064468.8 $7,824,468.80 $10,240,000.002023.35 18066492.15 $7,826,492.15 $10,240,000.002023.35 18068515.5 $7,828,515.50 $10,240,000.002023.35 18070538.85 $7,830,538.85 $10,240,000.002023.35 18072562.2 $7,832,562.20 $10,240,000.002023.35 18074585.55 $7,834,585.55 $10,240,000.00

Page 434: ejercicio 1.xlsx

2023.35 18076608.9 $7,836,608.90 $10,240,000.002023.35 18078632.25 $7,838,632.25 $10,240,000.002023.35 18080655.6 $7,840,655.60 $10,240,000.002023.35 18082678.95 $7,842,678.95 $10,240,000.002023.35 18084702.3 $7,844,702.30 $10,240,000.002023.35 18086725.65 $7,846,725.65 $10,240,000.002023.35 18088749 $7,848,749.00 $10,240,000.002023.35 18090772.35 $7,850,772.35 $10,240,000.002023.35 18092795.7 $7,852,795.70 $10,240,000.002023.35 18094819.05 $7,854,819.05 $10,240,000.002023.35 18096842.4 $7,856,842.40 $10,240,000.002023.35 18098865.75 $7,858,865.75 $10,240,000.002023.35 18100889.1 $7,860,889.10 $10,240,000.002023.35 18102912.45 $7,862,912.45 $10,240,000.002023.35 18104935.8 $7,864,935.80 $10,240,000.002023.35 18106959.15 $7,866,959.15 $10,240,000.002023.35 18108982.5 $7,868,982.50 $10,240,000.002023.35 18111005.85 $7,871,005.85 $10,240,000.002023.35 18113029.2 $7,873,029.20 $10,240,000.002023.35 18115052.55 $7,875,052.55 $10,240,000.002023.35 18117075.9 $7,877,075.90 $10,240,000.002023.35 18119099.25 $7,879,099.25 $10,240,000.002023.35 18121122.6 $7,881,122.60 $10,240,000.002023.35 18123145.95 $7,883,145.95 $10,240,000.002023.35 18125169.3 $7,885,169.30 $10,240,000.002023.35 18127192.65 $7,887,192.65 $10,240,000.002023.35 18129216 $7,889,216.00 $10,240,000.002023.35 18131239.35 $7,891,239.35 $10,240,000.002023.35 18133262.7 $7,893,262.70 $10,240,000.002023.35 18135286.05 $7,895,286.05 $10,240,000.002023.35 18137309.4 $7,897,309.40 $10,240,000.002023.35 18139332.75 $7,899,332.75 $10,240,000.002023.35 18141356.1 $7,901,356.10 $10,240,000.002023.35 18143379.45 $7,903,379.45 $10,240,000.002023.35 18145402.8 $7,905,402.80 $10,240,000.002023.35 18147426.15 $7,907,426.15 $10,240,000.002023.35 18149449.5 $7,909,449.50 $10,240,000.002023.35 18151472.85 $7,911,472.85 $10,240,000.002023.35 18153496.2 $7,913,496.20 $10,240,000.002023.35 18155519.55 $7,915,519.55 $10,240,000.002023.35 18157542.9 $7,917,542.90 $10,240,000.002023.35 18159566.25 $7,919,566.25 $10,240,000.002023.35 18161589.6 $7,921,589.60 $10,240,000.002023.35 18163612.95 $7,923,612.95 $10,240,000.002023.35 18165636.3 $7,925,636.30 $10,240,000.00

Page 435: ejercicio 1.xlsx

2023.35 18167659.65 $7,927,659.65 $10,240,000.002023.35 18169683 $7,929,683.00 $10,240,000.002023.35 18171706.35 $7,931,706.35 $10,240,000.002023.35 18173729.7 $7,933,729.70 $10,240,000.002023.35 18175753.05 $7,935,753.05 $10,240,000.002023.35 18177776.4 $7,937,776.40 $10,240,000.002023.35 18179799.75 $7,939,799.75 $10,240,000.002023.35 18181823.1 $7,941,823.10 $10,240,000.002023.35 18183846.45 $7,943,846.45 $10,240,000.002023.35 18185869.8 $7,945,869.80 $10,240,000.002023.35 18187893.15 $7,947,893.15 $10,240,000.002023.35 18189916.5 $7,949,916.50 $10,240,000.002023.35 18191939.85 $7,951,939.85 $10,240,000.002023.35 18193963.2 $7,953,963.20 $10,240,000.002023.35 18195986.55 $7,955,986.55 $10,240,000.002023.35 18198009.9 $7,958,009.90 $10,240,000.002023.35 18200033.25 $7,960,033.25 $10,240,000.002023.35 18202056.6 $7,962,056.60 $10,240,000.002023.35 18204079.95 $7,964,079.95 $10,240,000.002023.35 18206103.3 $7,966,103.30 $10,240,000.002023.35 18208126.65 $7,968,126.65 $10,240,000.002023.35 18210150 $7,970,150.00 $10,240,000.002023.35 18212173.35 $7,972,173.35 $10,240,000.002023.35 18214196.7 $7,974,196.70 $10,240,000.002023.35 18216220.05 $7,976,220.05 $10,240,000.002023.35 18218243.4 $7,978,243.40 $10,240,000.002023.35 18220266.75 $7,980,266.75 $10,240,000.002023.35 18222290.1 $7,982,290.10 $10,240,000.002023.35 18224313.45 $7,984,313.45 $10,240,000.002023.35 18226336.8 $7,986,336.80 $10,240,000.002023.35 18228360.15 $7,988,360.15 $10,240,000.002023.35 18230383.5 $7,990,383.50 $10,240,000.002023.35 18232406.85 $7,992,406.85 $10,240,000.002023.35 18234430.2 $7,994,430.20 $10,240,000.002023.35 18236453.55 $7,996,453.55 $10,240,000.002023.35 18238476.9 $7,998,476.90 $10,240,000.002023.35 18240500.25 $8,000,500.25 $10,240,000.002023.35 18242523.6 $8,002,523.60 $10,240,000.002023.35 18244546.95 $8,004,546.95 $10,240,000.002023.35 18246570.3 $8,006,570.30 $10,240,000.002023.35 18248593.65 $8,008,593.65 $10,240,000.002023.35 18250617 $8,010,617.00 $10,240,000.002023.35 18252640.35 $8,012,640.35 $10,240,000.002023.35 18254663.7 $8,014,663.70 $10,240,000.002023.35 18256687.05 $8,016,687.05 $10,240,000.00

Page 436: ejercicio 1.xlsx

2023.35 18258710.4 $8,018,710.40 $10,240,000.002023.35 18260733.75 $8,020,733.75 $10,240,000.002023.35 18262757.1 $8,022,757.10 $10,240,000.002023.35 18264780.45 $8,024,780.45 $10,240,000.002023.35 18266803.8 $8,026,803.80 $10,240,000.002023.35 18268827.15 $8,028,827.15 $10,240,000.002023.35 18270850.5 $8,030,850.50 $10,240,000.002023.35 18272873.85 $8,032,873.85 $10,240,000.002023.35 18274897.2 $8,034,897.20 $10,240,000.002023.35 18276920.55 $8,036,920.55 $10,240,000.002023.35 18278943.9 $8,038,943.90 $10,240,000.002023.35 18280967.25 $8,040,967.25 $10,240,000.002023.35 18282990.6 $8,042,990.60 $10,240,000.002023.35 18285013.95 $8,045,013.95 $10,240,000.002023.35 18287037.3 $8,047,037.30 $10,240,000.002023.35 18289060.65 $8,049,060.65 $10,240,000.002023.35 18291084 $8,051,084.00 $10,240,000.002023.35 18293107.35 $8,053,107.35 $10,240,000.002023.35 18295130.7 $8,055,130.70 $10,240,000.002023.35 18297154.05 $8,057,154.05 $10,240,000.002023.35 18299177.4 $8,059,177.40 $10,240,000.002023.35 18301200.75 $8,061,200.75 $10,240,000.002023.35 18303224.1 $8,063,224.10 $10,240,000.002023.35 18305247.45 $8,065,247.45 $10,240,000.002023.35 18307270.8 $8,067,270.80 $10,240,000.002023.35 18309294.15 $8,069,294.15 $10,240,000.002023.35 18311317.5 $8,071,317.50 $10,240,000.002023.35 18313340.85 $8,073,340.85 $10,240,000.002023.35 18315364.2 $8,075,364.20 $10,240,000.002023.35 18317387.55 $8,077,387.55 $10,240,000.002023.35 18319410.9 $8,079,410.90 $10,240,000.002023.35 18321434.25 $8,081,434.25 $10,240,000.002023.35 18323457.6 $8,083,457.60 $10,240,000.002023.35 18325480.95 $8,085,480.95 $10,240,000.002023.35 18327504.3 $8,087,504.30 $10,240,000.002023.35 18329527.65 $8,089,527.65 $10,240,000.002023.35 18331551 $8,091,551.00 $10,240,000.002023.35 18333574.35 $8,093,574.35 $10,240,000.002023.35 18335597.7 $8,095,597.70 $10,240,000.002023.35 18337621.05 $8,097,621.05 $10,240,000.002023.35 18339644.4 $8,099,644.40 $10,240,000.002023.35 18341667.75 $8,101,667.75 $10,240,000.002023.35 18343691.1 $8,103,691.10 $10,240,000.002023.35 18345714.45 $8,105,714.45 $10,240,000.002023.35 18347737.8 $8,107,737.80 $10,240,000.00

Page 437: ejercicio 1.xlsx

2023.35 18349761.15 $8,109,761.15 $10,240,000.002023.35 18351784.5 $8,111,784.50 $10,240,000.002023.35 18353807.85 $8,113,807.85 $10,240,000.002023.35 18355831.2 $8,115,831.20 $10,240,000.002023.35 18357854.55 $8,117,854.55 $10,240,000.002023.35 18359877.9 $8,119,877.90 $10,240,000.002023.35 18361901.25 $8,121,901.25 $10,240,000.002023.35 18363924.6 $8,123,924.60 $10,240,000.002023.35 18365947.95 $8,125,947.95 $10,240,000.002023.35 18367971.3 $8,127,971.30 $10,240,000.002023.35 18369994.65 $8,129,994.65 $10,240,000.002023.35 18372018 $8,132,018.00 $10,240,000.002023.35 18374041.35 $8,134,041.35 $10,240,000.002023.35 18376064.7 $8,136,064.70 $10,240,000.002023.35 18378088.05 $8,138,088.05 $10,240,000.002023.35 18380111.4 $8,140,111.40 $10,240,000.002023.35 18382134.75 $8,142,134.75 $10,240,000.002023.35 18384158.1 $8,144,158.10 $10,240,000.002023.35 18386181.45 $8,146,181.45 $10,240,000.002023.35 18388204.8 $8,148,204.80 $10,240,000.002023.35 18390228.15 $8,150,228.15 $10,240,000.002023.35 18392251.5 $8,152,251.50 $10,240,000.002023.35 18394274.85 $8,154,274.85 $10,240,000.002023.35 18396298.2 $8,156,298.20 $10,240,000.002023.35 18398321.55 $8,158,321.55 $10,240,000.002023.35 18400344.9 $8,160,344.90 $10,240,000.002023.35 18402368.25 $8,162,368.25 $10,240,000.002023.35 18404391.6 $8,164,391.60 $10,240,000.002023.35 18406414.95 $8,166,414.95 $10,240,000.002023.35 18408438.3 $8,168,438.30 $10,240,000.002023.35 18410461.65 $8,170,461.65 $10,240,000.002023.35 18412485 $8,172,485.00 $10,240,000.002023.35 18414508.35 $8,174,508.35 $10,240,000.002023.35 18416531.7 $8,176,531.70 $10,240,000.002023.35 18418555.05 $8,178,555.05 $10,240,000.002023.35 18420578.4 $8,180,578.40 $10,240,000.002023.35 18422601.75 $8,182,601.75 $10,240,000.002023.35 18424625.1 $8,184,625.10 $10,240,000.002023.35 18426648.45 $8,186,648.45 $10,240,000.002023.35 18428671.8 $8,188,671.80 $10,240,000.002023.35 18430695.15 $8,190,695.15 $10,240,000.002023.35 18432718.5 $8,192,718.50 $10,240,000.002023.35 18434741.85 $8,194,741.85 $10,240,000.002023.35 18436765.2 $8,196,765.20 $10,240,000.002023.35 18438788.55 $8,198,788.55 $10,240,000.00

Page 438: ejercicio 1.xlsx

2023.35 18440811.9 $8,200,811.90 $10,240,000.002023.35 18442835.25 $8,202,835.25 $10,240,000.002023.35 18444858.6 $8,204,858.60 $10,240,000.002023.35 18446881.95 $8,206,881.95 $10,240,000.002023.35 18448905.3 $8,208,905.30 $10,240,000.002023.35 18450928.65 $8,210,928.65 $10,240,000.002023.35 18452952 $8,212,952.00 $10,240,000.002023.35 18454975.35 $8,214,975.35 $10,240,000.002023.35 18456998.7 $8,216,998.70 $10,240,000.002023.35 18459022.05 $8,219,022.05 $10,240,000.002023.35 18461045.4 $8,221,045.40 $10,240,000.002023.35 18463068.75 $8,223,068.75 $10,240,000.002023.35 18465092.1 $8,225,092.10 $10,240,000.002023.35 18467115.45 $8,227,115.45 $10,240,000.002023.35 18469138.8 $8,229,138.80 $10,240,000.002023.35 18471162.15 $8,231,162.15 $10,240,000.002023.35 18473185.5 $8,233,185.50 $10,240,000.002023.35 18475208.85 $8,235,208.85 $10,240,000.002023.35 18477232.2 $8,237,232.20 $10,240,000.002023.35 18479255.55 $8,239,255.55 $10,240,000.002023.35 18481278.9 $8,241,278.90 $10,240,000.002023.35 18483302.25 $8,243,302.25 $10,240,000.002023.35 18485325.6 $8,245,325.60 $10,240,000.002023.35 18487348.95 $8,247,348.95 $10,240,000.002023.35 18489372.3 $8,249,372.30 $10,240,000.002023.35 18491395.65 $8,251,395.65 $10,240,000.002023.35 18493419 $8,253,419.00 $10,240,000.002023.35 18495442.35 $8,255,442.35 $10,240,000.002023.35 18497465.7 $8,257,465.70 $10,240,000.002023.35 18499489.05 $8,259,489.05 $10,240,000.002023.35 18501512.4 $8,261,512.40 $10,240,000.002023.35 18503535.75 $8,263,535.75 $10,240,000.002023.35 18505559.1 $8,265,559.10 $10,240,000.002023.35 18507582.45 $8,267,582.45 $10,240,000.002023.35 18509605.8 $8,269,605.80 $10,240,000.002023.35 18511629.15 $8,271,629.15 $10,240,000.002023.35 18513652.5 $8,273,652.50 $10,240,000.002023.35 18515675.85 $8,275,675.85 $10,240,000.002023.35 18517699.2 $8,277,699.20 $10,240,000.002023.35 18519722.55 $8,279,722.55 $10,240,000.002023.35 18521745.9 $8,281,745.90 $10,240,000.002023.35 18523769.25 $8,283,769.25 $10,240,000.002023.35 18525792.6 $8,285,792.60 $10,240,000.002023.35 18527815.95 $8,287,815.95 $10,240,000.002023.35 18529839.3 $8,289,839.30 $10,240,000.00

Page 439: ejercicio 1.xlsx

2023.35 18531862.65 $8,291,862.65 $10,240,000.002023.35 18533886 $8,293,886.00 $10,240,000.002023.35 18535909.35 $8,295,909.35 $10,240,000.002023.35 18537932.7 $8,297,932.70 $10,240,000.002023.35 18539956.05 $8,299,956.05 $10,240,000.002023.35 18541979.4 $8,301,979.40 $10,240,000.002023.35 18544002.75 $8,304,002.75 $10,240,000.002023.35 18546026.1 $8,306,026.10 $10,240,000.002023.35 18548049.45 $8,308,049.45 $10,240,000.002023.35 18550072.8 $8,310,072.80 $10,240,000.002023.35 18552096.15 $8,312,096.15 $10,240,000.002023.35 18554119.5 $8,314,119.50 $10,240,000.002023.35 18556142.85 $8,316,142.85 $10,240,000.002023.35 18558166.2 $8,318,166.20 $10,240,000.002023.35 18560189.55 $8,320,189.55 $10,240,000.002023.35 18562212.9 $8,322,212.90 $10,240,000.002023.35 18564236.25 $8,324,236.25 $10,240,000.002023.35 18566259.6 $8,326,259.60 $10,240,000.002023.35 18568282.95 $8,328,282.95 $10,240,000.002023.35 18570306.3 $8,330,306.30 $10,240,000.002023.35 18572329.65 $8,332,329.65 $10,240,000.002023.35 18574353 $8,334,353.00 $10,240,000.002023.35 18576376.35 $8,336,376.35 $10,240,000.002023.35 18578399.7 $8,338,399.70 $10,240,000.002023.35 18580423.05 $8,340,423.05 $10,240,000.002023.35 18582446.4 $8,342,446.40 $10,240,000.002023.35 18584469.75 $8,344,469.75 $10,240,000.002023.35 18586493.1 $8,346,493.10 $10,240,000.002023.35 18588516.45 $8,348,516.45 $10,240,000.002023.35 18590539.8 $8,350,539.80 $10,240,000.002023.35 18592563.15 $8,352,563.15 $10,240,000.002023.35 18594586.5 $8,354,586.50 $10,240,000.002023.35 18596609.85 $8,356,609.85 $10,240,000.002023.35 18598633.2 $8,358,633.20 $10,240,000.002023.35 18600656.55 $8,360,656.55 $10,240,000.002023.35 18602679.9 $8,362,679.90 $10,240,000.002023.35 18604703.25 $8,364,703.25 $10,240,000.002023.35 18606726.6 $8,366,726.60 $10,240,000.002023.35 18608749.95 $8,368,749.95 $10,240,000.002023.35 18610773.3 $8,370,773.30 $10,240,000.002023.35 18612796.65 $8,372,796.65 $10,240,000.002023.35 18614820 $8,374,820.00 $10,240,000.002023.35 18616843.35 $8,376,843.35 $10,240,000.002023.35 18618866.7 $8,378,866.70 $10,240,000.002023.35 18620890.05 $8,380,890.05 $10,240,000.00

Page 440: ejercicio 1.xlsx

2023.35 18622913.4 $8,382,913.40 $10,240,000.002023.35 18624936.75 $8,384,936.75 $10,240,000.002023.35 18626960.1 $8,386,960.10 $10,240,000.002023.35 18628983.45 $8,388,983.45 $10,240,000.002023.35 18631006.8 $8,391,006.80 $10,240,000.002023.35 18633030.15 $8,393,030.15 $10,240,000.002023.35 18635053.5 $8,395,053.50 $10,240,000.002023.35 18637076.85 $8,397,076.85 $10,240,000.002023.35 18639100.2 $8,399,100.20 $10,240,000.002023.35 18641123.55 $8,401,123.55 $10,240,000.002023.35 18643146.9 $8,403,146.90 $10,240,000.002023.35 18645170.25 $8,405,170.25 $10,240,000.002023.35 18647193.6 $8,407,193.60 $10,240,000.002023.35 18649216.95 $8,409,216.95 $10,240,000.002023.35 18651240.3 $8,411,240.30 $10,240,000.002023.35 18653263.65 $8,413,263.65 $10,240,000.002023.35 18655287 $8,415,287.00 $10,240,000.002023.35 18657310.35 $8,417,310.35 $10,240,000.002023.35 18659333.7 $8,419,333.70 $10,240,000.002023.35 18661357.05 $8,421,357.05 $10,240,000.002023.35 18663380.4 $8,423,380.40 $10,240,000.002023.35 18665403.75 $8,425,403.75 $10,240,000.002023.35 18667427.1 $8,427,427.10 $10,240,000.002023.35 18669450.45 $8,429,450.45 $10,240,000.002023.35 18671473.8 $8,431,473.80 $10,240,000.002023.35 18673497.15 $8,433,497.15 $10,240,000.002023.35 18675520.5 $8,435,520.50 $10,240,000.002023.35 18677543.85 $8,437,543.85 $10,240,000.002023.35 18679567.2 $8,439,567.20 $10,240,000.002023.35 18681590.55 $8,441,590.55 $10,240,000.002023.35 18683613.9 $8,443,613.90 $10,240,000.002023.35 18685637.25 $8,445,637.25 $10,240,000.002023.35 18687660.6 $8,447,660.60 $10,240,000.002023.35 18689683.95 $8,449,683.95 $10,240,000.002023.35 18691707.3 $8,451,707.30 $10,240,000.002023.35 18693730.65 $8,453,730.65 $10,240,000.002023.35 18695754 $8,455,754.00 $10,240,000.002023.35 18697777.35 $8,457,777.35 $10,240,000.002023.35 18699800.7 $8,459,800.70 $10,240,000.002023.35 18701824.05 $8,461,824.05 $10,240,000.002023.35 18703847.4 $8,463,847.40 $10,240,000.002023.35 18705870.75 $8,465,870.75 $10,240,000.002023.35 18707894.1 $8,467,894.10 $10,240,000.002023.35 18709917.45 $8,469,917.45 $10,240,000.002023.35 18711940.8 $8,471,940.80 $10,240,000.00

Page 441: ejercicio 1.xlsx

2023.35 18713964.15 $8,473,964.15 $10,240,000.002023.35 18715987.5 $8,475,987.50 $10,240,000.002023.35 18718010.85 $8,478,010.85 $10,240,000.002023.35 18720034.2 $8,480,034.20 $10,240,000.002023.35 18722057.55 $8,482,057.55 $10,240,000.002023.35 18724080.9 $8,484,080.90 $10,240,000.002023.35 18726104.25 $8,486,104.25 $10,240,000.002023.35 18728127.6 $8,488,127.60 $10,240,000.002023.35 18730150.95 $8,490,150.95 $10,240,000.002023.35 18732174.3 $8,492,174.30 $10,240,000.002023.35 18734197.65 $8,494,197.65 $10,240,000.002023.35 18736221 $8,496,221.00 $10,240,000.002023.35 18738244.35 $8,498,244.35 $10,240,000.002023.35 18740267.7 $8,500,267.70 $10,240,000.002023.35 18742291.05 $8,502,291.05 $10,240,000.002023.35 18744314.4 $8,504,314.40 $10,240,000.002023.35 18746337.75 $8,506,337.75 $10,240,000.002023.35 18748361.1 $8,508,361.10 $10,240,000.002023.35 18750384.45 $8,510,384.45 $10,240,000.002023.35 18752407.8 $8,512,407.80 $10,240,000.002023.35 18754431.15 $8,514,431.15 $10,240,000.002023.35 18756454.5 $8,516,454.50 $10,240,000.002023.35 18758477.85 $8,518,477.85 $10,240,000.002023.35 18760501.2 $8,520,501.20 $10,240,000.002023.35 18762524.55 $8,522,524.55 $10,240,000.002023.35 18764547.9 $8,524,547.90 $10,240,000.002023.35 18766571.25 $8,526,571.25 $10,240,000.002023.35 18768594.6 $8,528,594.60 $10,240,000.002023.35 18770617.95 $8,530,617.95 $10,240,000.002023.35 18772641.3 $8,532,641.30 $10,240,000.002023.35 18774664.65 $8,534,664.65 $10,240,000.002023.35 18776688 $8,536,688.00 $10,240,000.002023.35 18778711.35 $8,538,711.35 $10,240,000.002023.35 18780734.7 $8,540,734.70 $10,240,000.002023.35 18782758.05 $8,542,758.05 $10,240,000.002023.35 18784781.4 $8,544,781.40 $10,240,000.002023.35 18786804.75 $8,546,804.75 $10,240,000.002023.35 18788828.1 $8,548,828.10 $10,240,000.002023.35 18790851.45 $8,550,851.45 $10,240,000.002023.35 18792874.8 $8,552,874.80 $10,240,000.002023.35 18794898.15 $8,554,898.15 $10,240,000.002023.35 18796921.5 $8,556,921.50 $10,240,000.002023.35 18798944.85 $8,558,944.85 $10,240,000.002023.35 18800968.2 $8,560,968.20 $10,240,000.002023.35 18802991.55 $8,562,991.55 $10,240,000.00

Page 442: ejercicio 1.xlsx

2023.35 18805014.9 $8,565,014.90 $10,240,000.002023.35 18807038.25 $8,567,038.25 $10,240,000.002023.35 18809061.6 $8,569,061.60 $10,240,000.002023.35 18811084.95 $8,571,084.95 $10,240,000.002023.35 18813108.3 $8,573,108.30 $10,240,000.002023.35 18815131.65 $8,575,131.65 $10,240,000.002023.35 18817155 $8,577,155.00 $10,240,000.002023.35 18819178.35 $8,579,178.35 $10,240,000.002023.35 18821201.7 $8,581,201.70 $10,240,000.002023.35 18823225.05 $8,583,225.05 $10,240,000.002023.35 18825248.4 $8,585,248.40 $10,240,000.002023.35 18827271.75 $8,587,271.75 $10,240,000.002023.35 18829295.1 $8,589,295.10 $10,240,000.002023.35 18831318.45 $8,591,318.45 $10,240,000.002023.35 18833341.8 $8,593,341.80 $10,240,000.002023.35 18835365.15 $8,595,365.15 $10,240,000.002023.35 18837388.5 $8,597,388.50 $10,240,000.002023.35 18839411.85 $8,599,411.85 $10,240,000.002023.35 18841435.2 $8,601,435.20 $10,240,000.002023.35 18843458.55 $8,603,458.55 $10,240,000.002023.35 18845481.9 $8,605,481.90 $10,240,000.002023.35 18847505.25 $8,607,505.25 $10,240,000.002023.35 18849528.6 $8,609,528.60 $10,240,000.002023.35 18851551.95 $8,611,551.95 $10,240,000.002023.35 18853575.3 $8,613,575.30 $10,240,000.002023.35 18855598.65 $8,615,598.65 $10,240,000.002023.35 18857622 $8,617,622.00 $10,240,000.002023.35 18859645.35 $8,619,645.35 $10,240,000.002023.35 18861668.7 $8,621,668.70 $10,240,000.002023.35 18863692.05 $8,623,692.05 $10,240,000.002023.35 18865715.4 $8,625,715.40 $10,240,000.002023.35 18867738.75 $8,627,738.75 $10,240,000.002023.35 18869762.1 $8,629,762.10 $10,240,000.002023.35 18871785.45 $8,631,785.45 $10,240,000.002023.35 18873808.8 $8,633,808.80 $10,240,000.002023.35 18875832.15 $8,635,832.15 $10,240,000.002023.35 18877855.5 $8,637,855.50 $10,240,000.002023.35 18879878.85 $8,639,878.85 $10,240,000.002023.35 18881902.2 $8,641,902.20 $10,240,000.002023.35 18883925.55 $8,643,925.55 $10,240,000.002023.35 18885948.9 $8,645,948.90 $10,240,000.002023.35 18887972.25 $8,647,972.25 $10,240,000.002023.35 18889995.6 $8,649,995.60 $10,240,000.002023.35 18892018.95 $8,652,018.95 $10,240,000.002023.35 18894042.3 $8,654,042.30 $10,240,000.00

Page 443: ejercicio 1.xlsx

2023.35 18896065.65 $8,656,065.65 $10,240,000.002023.35 18898089 $8,658,089.00 $10,240,000.002023.35 18900112.35 $8,660,112.35 $10,240,000.002023.35 18902135.7 $8,662,135.70 $10,240,000.002023.35 18904159.05 $8,664,159.05 $10,240,000.002023.35 18906182.4 $8,666,182.40 $10,240,000.002023.35 18908205.75 $8,668,205.75 $10,240,000.002023.35 18910229.1 $8,670,229.10 $10,240,000.002023.35 18912252.45 $8,672,252.45 $10,240,000.002023.35 18914275.8 $8,674,275.80 $10,240,000.002023.35 18916299.15 $8,676,299.15 $10,240,000.002023.35 18918322.5 $8,678,322.50 $10,240,000.002023.35 18920345.85 $8,680,345.85 $10,240,000.002023.35 18922369.2 $8,682,369.20 $10,240,000.002023.35 18924392.55 $8,684,392.55 $10,240,000.002023.35 18926415.9 $8,686,415.90 $10,240,000.002023.35 18928439.25 $8,688,439.25 $10,240,000.002023.35 18930462.6 $8,690,462.60 $10,240,000.002023.35 18932485.95 $8,692,485.95 $10,240,000.002023.35 18934509.3 $8,694,509.30 $10,240,000.002023.35 18936532.65 $8,696,532.65 $10,240,000.002023.35 18938556 $8,698,556.00 $10,240,000.002023.35 18940579.35 $8,700,579.35 $10,240,000.002023.35 18942602.7 $8,702,602.70 $10,240,000.002023.35 18944626.05 $8,704,626.05 $10,240,000.002023.35 18946649.4 $8,706,649.40 $10,240,000.002023.35 18948672.75 $8,708,672.75 $10,240,000.002023.35 18950696.1 $8,710,696.10 $10,240,000.002023.35 18952719.45 $8,712,719.45 $10,240,000.002023.35 18954742.8 $8,714,742.80 $10,240,000.002023.35 18956766.15 $8,716,766.15 $10,240,000.002023.35 18958789.5 $8,718,789.50 $10,240,000.002023.35 18960812.85 $8,720,812.85 $10,240,000.002023.35 18962836.2 $8,722,836.20 $10,240,000.002023.35 18964859.55 $8,724,859.55 $10,240,000.002023.35 18966882.9 $8,726,882.90 $10,240,000.002023.35 18968906.25 $8,728,906.25 $10,240,000.002023.35 18970929.6 $8,730,929.60 $10,240,000.002023.35 18972952.95 $8,732,952.95 $10,240,000.002023.35 18974976.3 $8,734,976.30 $10,240,000.002023.35 18976999.65 $8,736,999.65 $10,240,000.002023.35 18979023 $8,739,023.00 $10,240,000.002023.35 18981046.35 $8,741,046.35 $10,240,000.002023.35 18983069.7 $8,743,069.70 $10,240,000.002023.35 18985093.05 $8,745,093.05 $10,240,000.00

Page 444: ejercicio 1.xlsx

2023.35 18987116.4 $8,747,116.40 $10,240,000.002023.35 18989139.75 $8,749,139.75 $10,240,000.002023.35 18991163.1 $8,751,163.10 $10,240,000.002023.35 18993186.45 $8,753,186.45 $10,240,000.002023.35 18995209.8 $8,755,209.80 $10,240,000.002023.35 18997233.15 $8,757,233.15 $10,240,000.002023.35 18999256.5 $8,759,256.50 $10,240,000.002023.35 19001279.85 $8,761,279.85 $10,240,000.002023.35 19003303.2 $8,763,303.20 $10,240,000.002023.35 19005326.55 $8,765,326.55 $10,240,000.002023.35 19007349.9 $8,767,349.90 $10,240,000.002023.35 19009373.25 $8,769,373.25 $10,240,000.002023.35 19011396.6 $8,771,396.60 $10,240,000.002023.35 19013419.95 $8,773,419.95 $10,240,000.002023.35 19015443.3 $8,775,443.30 $10,240,000.002023.35 19017466.65 $8,777,466.65 $10,240,000.002023.35 19019490 $8,779,490.00 $10,240,000.002023.35 19021513.35 $8,781,513.35 $10,240,000.002023.35 19023536.7 $8,783,536.70 $10,240,000.002023.35 19025560.05 $8,785,560.05 $10,240,000.002023.35 19027583.4 $8,787,583.40 $10,240,000.002023.35 19029606.75 $8,789,606.75 $10,240,000.002023.35 19031630.1 $8,791,630.10 $10,240,000.002023.35 19033653.45 $8,793,653.45 $10,240,000.002023.35 19035676.8 $8,795,676.80 $10,240,000.002023.35 19037700.15 $8,797,700.15 $10,240,000.002023.35 19039723.5 $8,799,723.50 $10,240,000.002023.35 19041746.85 $8,801,746.85 $10,240,000.002023.35 19043770.2 $8,803,770.20 $10,240,000.002023.35 19045793.55 $8,805,793.55 $10,240,000.002023.35 19047816.9 $8,807,816.90 $10,240,000.002023.35 19049840.25 $8,809,840.25 $10,240,000.002023.35 19051863.6 $8,811,863.60 $10,240,000.002023.35 19053886.95 $8,813,886.95 $10,240,000.002023.35 19055910.3 $8,815,910.30 $10,240,000.002023.35 19057933.65 $8,817,933.65 $10,240,000.002023.35 19059957 $8,819,957.00 $10,240,000.002023.35 19061980.35 $8,821,980.35 $10,240,000.002023.35 19064003.7 $8,824,003.70 $10,240,000.002023.35 19066027.05 $8,826,027.05 $10,240,000.002023.35 19068050.4 $8,828,050.40 $10,240,000.002023.35 19070073.75 $8,830,073.75 $10,240,000.002023.35 19072097.1 $8,832,097.10 $10,240,000.002023.35 19074120.45 $8,834,120.45 $10,240,000.002023.35 19076143.8 $8,836,143.80 $10,240,000.00

Page 445: ejercicio 1.xlsx

2023.35 19078167.15 $8,838,167.15 $10,240,000.002023.35 19080190.5 $8,840,190.50 $10,240,000.002023.35 19082213.85 $8,842,213.85 $10,240,000.002023.35 19084237.2 $8,844,237.20 $10,240,000.002023.35 19086260.55 $8,846,260.55 $10,240,000.002023.35 19088283.9 $8,848,283.90 $10,240,000.002023.35 19090307.25 $8,850,307.25 $10,240,000.002023.35 19092330.6 $8,852,330.60 $10,240,000.002023.35 19094353.95 $8,854,353.95 $10,240,000.002023.35 19096377.3 $8,856,377.30 $10,240,000.002023.35 19098400.65 $8,858,400.65 $10,240,000.002023.35 19100424 $8,860,424.00 $10,240,000.002023.35 19102447.35 $8,862,447.35 $10,240,000.002023.35 19104470.7 $8,864,470.70 $10,240,000.002023.35 19106494.05 $8,866,494.05 $10,240,000.002023.35 19108517.4 $8,868,517.40 $10,240,000.002023.35 19110540.75 $8,870,540.75 $10,240,000.002023.35 19112564.1 $8,872,564.10 $10,240,000.002023.35 19114587.45 $8,874,587.45 $10,240,000.002023.35 19116610.8 $8,876,610.80 $10,240,000.002023.35 19118634.15 $8,878,634.15 $10,240,000.002023.35 19120657.5 $8,880,657.50 $10,240,000.002023.35 19122680.85 $8,882,680.85 $10,240,000.002023.35 19124704.2 $8,884,704.20 $10,240,000.002023.35 19126727.55 $8,886,727.55 $10,240,000.002023.35 19128750.9 $8,888,750.90 $10,240,000.002023.35 19130774.25 $8,890,774.25 $10,240,000.002023.35 19132797.6 $8,892,797.60 $10,240,000.002023.35 19134820.95 $8,894,820.95 $10,240,000.002023.35 19136844.3 $8,896,844.30 $10,240,000.002023.35 19138867.65 $8,898,867.65 $10,240,000.002023.35 19140891 $8,900,891.00 $10,240,000.002023.35 19142914.35 $8,902,914.35 $10,240,000.002023.35 19144937.7 $8,904,937.70 $10,240,000.002023.35 19146961.05 $8,906,961.05 $10,240,000.002023.35 19148984.4 $8,908,984.40 $10,240,000.002023.35 19151007.75 $8,911,007.75 $10,240,000.002023.35 19153031.1 $8,913,031.10 $10,240,000.002023.35 19155054.45 $8,915,054.45 $10,240,000.002023.35 19157077.8 $8,917,077.80 $10,240,000.002023.35 19159101.15 $8,919,101.15 $10,240,000.002023.35 19161124.5 $8,921,124.50 $10,240,000.002023.35 19163147.85 $8,923,147.85 $10,240,000.002023.35 19165171.2 $8,925,171.20 $10,240,000.002023.35 19167194.55 $8,927,194.55 $10,240,000.00

Page 446: ejercicio 1.xlsx

2023.35 19169217.9 $8,929,217.90 $10,240,000.002023.35 19171241.25 $8,931,241.25 $10,240,000.002023.35 19173264.6 $8,933,264.60 $10,240,000.002023.35 19175287.95 $8,935,287.95 $10,240,000.002023.35 19177311.3 $8,937,311.30 $10,240,000.002023.35 19179334.65 $8,939,334.65 $10,240,000.002023.35 19181358 $8,941,358.00 $10,240,000.002023.35 19183381.35 $8,943,381.35 $10,240,000.002023.35 19185404.7 $8,945,404.70 $10,240,000.002023.35 19187428.05 $8,947,428.05 $10,240,000.002023.35 19189451.4 $8,949,451.40 $10,240,000.002023.35 19191474.75 $8,951,474.75 $10,240,000.002023.35 19193498.1 $8,953,498.10 $10,240,000.002023.35 19195521.45 $8,955,521.45 $10,240,000.002023.35 19197544.8 $8,957,544.80 $10,240,000.002023.35 19199568.15 $8,959,568.15 $10,240,000.002023.35 19201591.5 $8,961,591.50 $10,240,000.002023.35 19203614.85 $8,963,614.85 $10,240,000.002023.35 19205638.2 $8,965,638.20 $10,240,000.002023.35 19207661.55 $8,967,661.55 $10,240,000.002023.35 19209684.9 $8,969,684.90 $10,240,000.002023.35 19211708.25 $8,971,708.25 $10,240,000.002023.35 19213731.6 $8,973,731.60 $10,240,000.002023.35 19215754.95 $8,975,754.95 $10,240,000.002023.35 19217778.3 $8,977,778.30 $10,240,000.002023.35 19219801.65 $8,979,801.65 $10,240,000.002023.35 19221825 $8,981,825.00 $10,240,000.002023.35 19223848.35 $8,983,848.35 $10,240,000.002023.35 19225871.7 $8,985,871.70 $10,240,000.002023.35 19227895.05 $8,987,895.05 $10,240,000.002023.35 19229918.4 $8,989,918.40 $10,240,000.002023.35 19231941.75 $8,991,941.75 $10,240,000.002023.35 19233965.1 $8,993,965.10 $10,240,000.002023.35 19235988.45 $8,995,988.45 $10,240,000.002023.35 19238011.8 $8,998,011.80 $10,240,000.002023.35 19240035.15 $9,000,035.15 $10,240,000.002023.35 19242058.5 $9,002,058.50 $10,240,000.002023.35 19244081.85 $9,004,081.85 $10,240,000.002023.35 19246105.2 $9,006,105.20 $10,240,000.002023.35 19248128.55 $9,008,128.55 $10,240,000.002023.35 19250151.9 $9,010,151.90 $10,240,000.002023.35 19252175.25 $9,012,175.25 $10,240,000.002023.35 19254198.6 $9,014,198.60 $10,240,000.002023.35 19256221.95 $9,016,221.95 $10,240,000.002023.35 19258245.3 $9,018,245.30 $10,240,000.00

Page 447: ejercicio 1.xlsx

2023.35 19260268.65 $9,020,268.65 $10,240,000.002023.35 19262292 $9,022,292.00 $10,240,000.002023.35 19264315.35 $9,024,315.35 $10,240,000.002023.35 19266338.7 $9,026,338.70 $10,240,000.002023.35 19268362.05 $9,028,362.05 $10,240,000.002023.35 19270385.4 $9,030,385.40 $10,240,000.002023.35 19272408.75 $9,032,408.75 $10,240,000.002023.35 19274432.1 $9,034,432.10 $10,240,000.002023.35 19276455.45 $9,036,455.45 $10,240,000.002023.35 19278478.8 $9,038,478.80 $10,240,000.002023.35 19280502.15 $9,040,502.15 $10,240,000.002023.35 19282525.5 $9,042,525.50 $10,240,000.002023.35 19284548.85 $9,044,548.85 $10,240,000.002023.35 19286572.2 $9,046,572.20 $10,240,000.002023.35 19288595.55 $9,048,595.55 $10,240,000.002023.35 19290618.9 $9,050,618.90 $10,240,000.002023.35 19292642.25 $9,052,642.25 $10,240,000.002023.35 19294665.6 $9,054,665.60 $10,240,000.002023.35 19296688.95 $9,056,688.95 $10,240,000.002023.35 19298712.3 $9,058,712.30 $10,240,000.002023.35 19300735.65 $9,060,735.65 $10,240,000.002023.35 19302759 $9,062,759.00 $10,240,000.002023.35 19304782.35 $9,064,782.35 $10,240,000.002023.35 19306805.7 $9,066,805.70 $10,240,000.002023.35 19308829.05 $9,068,829.05 $10,240,000.002023.35 19310852.4 $9,070,852.40 $10,240,000.002023.35 19312875.75 $9,072,875.75 $10,240,000.002023.35 19314899.1 $9,074,899.10 $10,240,000.002023.35 19316922.45 $9,076,922.45 $10,240,000.002023.35 19318945.8 $9,078,945.80 $10,240,000.002023.35 19320969.15 $9,080,969.15 $10,240,000.002023.35 19322992.5 $9,082,992.50 $10,240,000.002023.35 19325015.85 $9,085,015.85 $10,240,000.002023.35 19327039.2 $9,087,039.20 $10,240,000.002023.35 19329062.55 $9,089,062.55 $10,240,000.002023.35 19331085.9 $9,091,085.90 $10,240,000.002023.35 19333109.25 $9,093,109.25 $10,240,000.002023.35 19335132.6 $9,095,132.60 $10,240,000.002023.35 19337155.95 $9,097,155.95 $10,240,000.002023.35 19339179.3 $9,099,179.30 $10,240,000.002023.35 19341202.65 $9,101,202.65 $10,240,000.002023.35 19343226 $9,103,226.00 $10,240,000.002023.35 19345249.35 $9,105,249.35 $10,240,000.002023.35 19347272.7 $9,107,272.70 $10,240,000.002023.35 19349296.05 $9,109,296.05 $10,240,000.00

Page 448: ejercicio 1.xlsx

2023.35 19351319.4 $9,111,319.40 $10,240,000.002023.35 19353342.75 $9,113,342.75 $10,240,000.002023.35 19355366.1 $9,115,366.10 $10,240,000.002023.35 19357389.45 $9,117,389.45 $10,240,000.002023.35 19359412.8 $9,119,412.80 $10,240,000.002023.35 19361436.15 $9,121,436.15 $10,240,000.002023.35 19363459.5 $9,123,459.50 $10,240,000.002023.35 19365482.85 $9,125,482.85 $10,240,000.002023.35 19367506.2 $9,127,506.20 $10,240,000.002023.35 19369529.55 $9,129,529.55 $10,240,000.002023.35 19371552.9 $9,131,552.90 $10,240,000.002023.35 19373576.25 $9,133,576.25 $10,240,000.002023.35 19375599.6 $9,135,599.60 $10,240,000.002023.35 19377622.95 $9,137,622.95 $10,240,000.002023.35 19379646.3 $9,139,646.30 $10,240,000.002023.35 19381669.65 $9,141,669.65 $10,240,000.002023.35 19383693 $9,143,693.00 $10,240,000.002023.35 19385716.35 $9,145,716.35 $10,240,000.002023.35 19387739.7 $9,147,739.70 $10,240,000.002023.35 19389763.05 $9,149,763.05 $10,240,000.002023.35 19391786.4 $9,151,786.40 $10,240,000.002023.35 19393809.75 $9,153,809.75 $10,240,000.002023.35 19395833.1 $9,155,833.10 $10,240,000.002023.35 19397856.45 $9,157,856.45 $10,240,000.002023.35 19399879.8 $9,159,879.80 $10,240,000.002023.35 19401903.15 $9,161,903.15 $10,240,000.002023.35 19403926.5 $9,163,926.50 $10,240,000.002023.35 19405949.85 $9,165,949.85 $10,240,000.002023.35 19407973.2 $9,167,973.20 $10,240,000.002023.35 19409996.55 $9,169,996.55 $10,240,000.002023.35 19412019.9 $9,172,019.90 $10,240,000.002023.35 19414043.25 $9,174,043.25 $10,240,000.002023.35 19416066.6 $9,176,066.60 $10,240,000.002023.35 19418089.95 $9,178,089.95 $10,240,000.002023.35 19420113.3 $9,180,113.30 $10,240,000.002023.35 19422136.65 $9,182,136.65 $10,240,000.002023.35 19424160 $9,184,160.00 $10,240,000.002023.35 19426183.35 $9,186,183.35 $10,240,000.002023.35 19428206.7 $9,188,206.70 $10,240,000.002023.35 19430230.05 $9,190,230.05 $10,240,000.002023.35 19432253.4 $9,192,253.40 $10,240,000.002023.35 19434276.75 $9,194,276.75 $10,240,000.002023.35 19436300.1 $9,196,300.10 $10,240,000.002023.35 19438323.45 $9,198,323.45 $10,240,000.002023.35 19440346.8 $9,200,346.80 $10,240,000.00

Page 449: ejercicio 1.xlsx

2023.35 19442370.15 $9,202,370.15 $10,240,000.002023.35 19444393.5 $9,204,393.50 $10,240,000.002023.35 19446416.85 $9,206,416.85 $10,240,000.002023.35 19448440.2 $9,208,440.20 $10,240,000.002023.35 19450463.55 $9,210,463.55 $10,240,000.002023.35 19452486.9 $9,212,486.90 $10,240,000.002023.35 19454510.25 $9,214,510.25 $10,240,000.002023.35 19456533.6 $9,216,533.60 $10,240,000.002023.35 19458556.95 $9,218,556.95 $10,240,000.002023.35 19460580.3 $9,220,580.30 $10,240,000.002023.35 19462603.65 $9,222,603.65 $10,240,000.002023.35 19464627 $9,224,627.00 $10,240,000.002023.35 19466650.35 $9,226,650.35 $10,240,000.002023.35 19468673.7 $9,228,673.70 $10,240,000.002023.35 19470697.05 $9,230,697.05 $10,240,000.002023.35 19472720.4 $9,232,720.40 $10,240,000.002023.35 19474743.75 $9,234,743.75 $10,240,000.002023.35 19476767.1 $9,236,767.10 $10,240,000.002023.35 19478790.45 $9,238,790.45 $10,240,000.002023.35 19480813.8 $9,240,813.80 $10,240,000.002023.35 19482837.15 $9,242,837.15 $10,240,000.002023.35 19484860.5 $9,244,860.50 $10,240,000.002023.35 19486883.85 $9,246,883.85 $10,240,000.002023.35 19488907.2 $9,248,907.20 $10,240,000.002023.35 19490930.55 $9,250,930.55 $10,240,000.002023.35 19492953.9 $9,252,953.90 $10,240,000.002023.35 19494977.25 $9,254,977.25 $10,240,000.002023.35 19497000.6 $9,257,000.60 $10,240,000.002023.35 19499023.95 $9,259,023.95 $10,240,000.002023.35 19501047.3 $9,261,047.30 $10,240,000.002023.35 19503070.65 $9,263,070.65 $10,240,000.002023.35 19505094 $9,265,094.00 $10,240,000.002023.35 19507117.35 $9,267,117.35 $10,240,000.002023.35 19509140.7 $9,269,140.70 $10,240,000.002023.35 19511164.05 $9,271,164.05 $10,240,000.002023.35 19513187.4 $9,273,187.40 $10,240,000.002023.35 19515210.75 $9,275,210.75 $10,240,000.002023.35 19517234.1 $9,277,234.10 $10,240,000.002023.35 19519257.45 $9,279,257.45 $10,240,000.002023.35 19521280.8 $9,281,280.80 $10,240,000.002023.35 19523304.15 $9,283,304.15 $10,240,000.002023.35 19525327.5 $9,285,327.50 $10,240,000.002023.35 19527350.85 $9,287,350.85 $10,240,000.002023.35 19529374.2 $9,289,374.20 $10,240,000.002023.35 19531397.55 $9,291,397.55 $10,240,000.00

Page 450: ejercicio 1.xlsx

2023.35 19533420.9 $9,293,420.90 $10,240,000.002023.35 19535444.25 $9,295,444.25 $10,240,000.002023.35 19537467.6 $9,297,467.60 $10,240,000.002023.35 19539490.95 $9,299,490.95 $10,240,000.002023.35 19541514.3 $9,301,514.30 $10,240,000.002023.35 19543537.65 $9,303,537.65 $10,240,000.002023.35 19545561 $9,305,561.00 $10,240,000.002023.35 19547584.35 $9,307,584.35 $10,240,000.002023.35 19549607.7 $9,309,607.70 $10,240,000.002023.35 19551631.05 $9,311,631.05 $10,240,000.002023.35 19553654.4 $9,313,654.40 $10,240,000.002023.35 19555677.75 $9,315,677.75 $10,240,000.002023.35 19557701.1 $9,317,701.10 $10,240,000.002023.35 19559724.45 $9,319,724.45 $10,240,000.002023.35 19561747.8 $9,321,747.80 $10,240,000.002023.35 19563771.15 $9,323,771.15 $10,240,000.002023.35 19565794.5 $9,325,794.50 $10,240,000.002023.35 19567817.85 $9,327,817.85 $10,240,000.002023.35 19569841.2 $9,329,841.20 $10,240,000.002023.35 19571864.55 $9,331,864.55 $10,240,000.002023.35 19573887.9 $9,333,887.90 $10,240,000.002023.35 19575911.25 $9,335,911.25 $10,240,000.002023.35 19577934.6 $9,337,934.60 $10,240,000.002023.35 19579957.95 $9,339,957.95 $10,240,000.002023.35 19581981.3 $9,341,981.30 $10,240,000.002023.35 19584004.65 $9,344,004.65 $10,240,000.002023.35 19586028 $9,346,028.00 $10,240,000.002023.35 19588051.35 $9,348,051.35 $10,240,000.002023.35 19590074.7 $9,350,074.70 $10,240,000.002023.35 19592098.05 $9,352,098.05 $10,240,000.002023.35 19594121.4 $9,354,121.40 $10,240,000.002023.35 19596144.75 $9,356,144.75 $10,240,000.002023.35 19598168.1 $9,358,168.10 $10,240,000.002023.35 19600191.45 $9,360,191.45 $10,240,000.002023.35 19602214.8 $9,362,214.80 $10,240,000.002023.35 19604238.15 $9,364,238.15 $10,240,000.002023.35 19606261.5 $9,366,261.50 $10,240,000.002023.35 19608284.85 $9,368,284.85 $10,240,000.002023.35 19610308.2 $9,370,308.20 $10,240,000.002023.35 19612331.55 $9,372,331.55 $10,240,000.002023.35 19614354.9 $9,374,354.90 $10,240,000.002023.35 19616378.25 $9,376,378.25 $10,240,000.002023.35 19618401.6 $9,378,401.60 $10,240,000.002023.35 19620424.95 $9,380,424.95 $10,240,000.002023.35 19622448.3 $9,382,448.30 $10,240,000.00

Page 451: ejercicio 1.xlsx

2023.35 19624471.65 $9,384,471.65 $10,240,000.002023.35 19626495 $9,386,495.00 $10,240,000.002023.35 19628518.35 $9,388,518.35 $10,240,000.002023.35 19630541.7 $9,390,541.70 $10,240,000.002023.35 19632565.05 $9,392,565.05 $10,240,000.002023.35 19634588.4 $9,394,588.40 $10,240,000.002023.35 19636611.75 $9,396,611.75 $10,240,000.002023.35 19638635.1 $9,398,635.10 $10,240,000.002023.35 19640658.45 $9,400,658.45 $10,240,000.002023.35 19642681.8 $9,402,681.80 $10,240,000.002023.35 19644705.15 $9,404,705.15 $10,240,000.002023.35 19646728.5 $9,406,728.50 $10,240,000.002023.35 19648751.85 $9,408,751.85 $10,240,000.002023.35 19650775.2 $9,410,775.20 $10,240,000.002023.35 19652798.55 $9,412,798.55 $10,240,000.002023.35 19654821.9 $9,414,821.90 $10,240,000.002023.35 19656845.25 $9,416,845.25 $10,240,000.002023.35 19658868.6 $9,418,868.60 $10,240,000.002023.35 19660891.95 $9,420,891.95 $10,240,000.002023.35 19662915.3 $9,422,915.30 $10,240,000.002023.35 19664938.65 $9,424,938.65 $10,240,000.002023.35 19666962 $9,426,962.00 $10,240,000.002023.35 19668985.35 $9,428,985.35 $10,240,000.002023.35 19671008.7 $9,431,008.70 $10,240,000.002023.35 19673032.05 $9,433,032.05 $10,240,000.002023.35 19675055.4 $9,435,055.40 $10,240,000.002023.35 19677078.75 $9,437,078.75 $10,240,000.002023.35 19679102.1 $9,439,102.10 $10,240,000.002023.35 19681125.45 $9,441,125.45 $10,240,000.002023.35 19683148.8 $9,443,148.80 $10,240,000.002023.35 19685172.15 $9,445,172.15 $10,240,000.002023.35 19687195.5 $9,447,195.50 $10,240,000.002023.35 19689218.85 $9,449,218.85 $10,240,000.002023.35 19691242.2 $9,451,242.20 $10,240,000.002023.35 19693265.55 $9,453,265.55 $10,240,000.002023.35 19695288.9 $9,455,288.90 $10,240,000.002023.35 19697312.25 $9,457,312.25 $10,240,000.002023.35 19699335.6 $9,459,335.60 $10,240,000.002023.35 19701358.95 $9,461,358.95 $10,240,000.002023.35 19703382.3 $9,463,382.30 $10,240,000.002023.35 19705405.65 $9,465,405.65 $10,240,000.002023.35 19707429 $9,467,429.00 $10,240,000.002023.35 19709452.35 $9,469,452.35 $10,240,000.002023.35 19711475.7 $9,471,475.70 $10,240,000.002023.35 19713499.05 $9,473,499.05 $10,240,000.00

Page 452: ejercicio 1.xlsx

2023.35 19715522.4 $9,475,522.40 $10,240,000.002023.35 19717545.75 $9,477,545.75 $10,240,000.002023.35 19719569.1 $9,479,569.10 $10,240,000.002023.35 19721592.45 $9,481,592.45 $10,240,000.002023.35 19723615.8 $9,483,615.80 $10,240,000.002023.35 19725639.15 $9,485,639.15 $10,240,000.002023.35 19727662.5 $9,487,662.50 $10,240,000.002023.35 19729685.85 $9,489,685.85 $10,240,000.002023.35 19731709.2 $9,491,709.20 $10,240,000.002023.35 19733732.55 $9,493,732.55 $10,240,000.002023.35 19735755.9 $9,495,755.90 $10,240,000.002023.35 19737779.25 $9,497,779.25 $10,240,000.002023.35 19739802.6 $9,499,802.60 $10,240,000.002023.35 19741825.95 $9,501,825.95 $10,240,000.002023.35 19743849.3 $9,503,849.30 $10,240,000.002023.35 19745872.65 $9,505,872.65 $10,240,000.002023.35 19747896 $9,507,896.00 $10,240,000.002023.35 19749919.35 $9,509,919.35 $10,240,000.002023.35 19751942.7 $9,511,942.70 $10,240,000.002023.35 19753966.05 $9,513,966.05 $10,240,000.002023.35 19755989.4 $9,515,989.40 $10,240,000.002023.35 19758012.75 $9,518,012.75 $10,240,000.002023.35 19760036.1 $9,520,036.10 $10,240,000.002023.35 19762059.45 $9,522,059.45 $10,240,000.002023.35 19764082.8 $9,524,082.80 $10,240,000.002023.35 19766106.15 $9,526,106.15 $10,240,000.002023.35 19768129.5 $9,528,129.50 $10,240,000.002023.35 19770152.85 $9,530,152.85 $10,240,000.002023.35 19772176.2 $9,532,176.20 $10,240,000.002023.35 19774199.55 $9,534,199.55 $10,240,000.002023.35 19776222.9 $9,536,222.90 $10,240,000.002023.35 19778246.25 $9,538,246.25 $10,240,000.002023.35 19780269.6 $9,540,269.60 $10,240,000.002023.35 19782292.95 $9,542,292.95 $10,240,000.002023.35 19784316.3 $9,544,316.30 $10,240,000.002023.35 19786339.65 $9,546,339.65 $10,240,000.002023.35 19788363 $9,548,363.00 $10,240,000.002023.35 19790386.35 $9,550,386.35 $10,240,000.002023.35 19792409.7 $9,552,409.70 $10,240,000.002023.35 19794433.05 $9,554,433.05 $10,240,000.002023.35 19796456.4 $9,556,456.40 $10,240,000.002023.35 19798479.75 $9,558,479.75 $10,240,000.002023.35 19800503.1 $9,560,503.10 $10,240,000.002023.35 19802526.45 $9,562,526.45 $10,240,000.002023.35 19804549.8 $9,564,549.80 $10,240,000.00

Page 453: ejercicio 1.xlsx

2023.35 19806573.15 $9,566,573.15 $10,240,000.002023.35 19808596.5 $9,568,596.50 $10,240,000.002023.35 19810619.85 $9,570,619.85 $10,240,000.002023.35 19812643.2 $9,572,643.20 $10,240,000.002023.35 19814666.55 $9,574,666.55 $10,240,000.002023.35 19816689.9 $9,576,689.90 $10,240,000.002023.35 19818713.25 $9,578,713.25 $10,240,000.002023.35 19820736.6 $9,580,736.60 $10,240,000.002023.35 19822759.95 $9,582,759.95 $10,240,000.002023.35 19824783.3 $9,584,783.30 $10,240,000.002023.35 19826806.65 $9,586,806.65 $10,240,000.002023.35 19828830 $9,588,830.00 $10,240,000.002023.35 19830853.35 $9,590,853.35 $10,240,000.002023.35 19832876.7 $9,592,876.70 $10,240,000.002023.35 19834900.05 $9,594,900.05 $10,240,000.002023.35 19836923.4 $9,596,923.40 $10,240,000.002023.35 19838946.75 $9,598,946.75 $10,240,000.002023.35 19840970.1 $9,600,970.10 $10,240,000.002023.35 19842993.45 $9,602,993.45 $10,240,000.002023.35 19845016.8 $9,605,016.80 $10,240,000.002023.35 19847040.15 $9,607,040.15 $10,240,000.002023.35 19849063.5 $9,609,063.50 $10,240,000.002023.35 19851086.85 $9,611,086.85 $10,240,000.002023.35 19853110.2 $9,613,110.20 $10,240,000.002023.35 19855133.55 $9,615,133.55 $10,240,000.002023.35 19857156.9 $9,617,156.90 $10,240,000.002023.35 19859180.25 $9,619,180.25 $10,240,000.002023.35 19861203.6 $9,621,203.60 $10,240,000.002023.35 19863226.95 $9,623,226.95 $10,240,000.002023.35 19865250.3 $9,625,250.30 $10,240,000.002023.35 19867273.65 $9,627,273.65 $10,240,000.002023.35 19869297 $9,629,297.00 $10,240,000.002023.35 19871320.35 $9,631,320.35 $10,240,000.002023.35 19873343.7 $9,633,343.70 $10,240,000.002023.35 19875367.05 $9,635,367.05 $10,240,000.002023.35 19877390.4 $9,637,390.40 $10,240,000.002023.35 19879413.75 $9,639,413.75 $10,240,000.002023.35 19881437.1 $9,641,437.10 $10,240,000.002023.35 19883460.45 $9,643,460.45 $10,240,000.002023.35 19885483.8 $9,645,483.80 $10,240,000.002023.35 19887507.15 $9,647,507.15 $10,240,000.002023.35 19889530.5 $9,649,530.50 $10,240,000.002023.35 19891553.85 $9,651,553.85 $10,240,000.002023.35 19893577.2 $9,653,577.20 $10,240,000.002023.35 19895600.55 $9,655,600.55 $10,240,000.00

Page 454: ejercicio 1.xlsx

2023.35 19897623.9 $9,657,623.90 $10,240,000.002023.35 19899647.25 $9,659,647.25 $10,240,000.002023.35 19901670.6 $9,661,670.60 $10,240,000.002023.35 19903693.95 $9,663,693.95 $10,240,000.002023.35 19905717.3 $9,665,717.30 $10,240,000.002023.35 19907740.65 $9,667,740.65 $10,240,000.002023.35 19909764 $9,669,764.00 $10,240,000.002023.35 19911787.35 $9,671,787.35 $10,240,000.002023.35 19913810.7 $9,673,810.70 $10,240,000.002023.35 19915834.05 $9,675,834.05 $10,240,000.002023.35 19917857.4 $9,677,857.40 $10,240,000.002023.35 19919880.75 $9,679,880.75 $10,240,000.002023.35 19921904.1 $9,681,904.10 $10,240,000.002023.35 19923927.45 $9,683,927.45 $10,240,000.002023.35 19925950.8 $9,685,950.80 $10,240,000.002023.35 19927974.15 $9,687,974.15 $10,240,000.002023.35 19929997.5 $9,689,997.50 $10,240,000.002023.35 19932020.85 $9,692,020.85 $10,240,000.002023.35 19934044.2 $9,694,044.20 $10,240,000.002023.35 19936067.55 $9,696,067.55 $10,240,000.002023.35 19938090.9 $9,698,090.90 $10,240,000.002023.35 19940114.25 $9,700,114.25 $10,240,000.002023.35 19942137.6 $9,702,137.60 $10,240,000.002023.35 19944160.95 $9,704,160.95 $10,240,000.002023.35 19946184.3 $9,706,184.30 $10,240,000.002023.35 19948207.65 $9,708,207.65 $10,240,000.002023.35 19950231 $9,710,231.00 $10,240,000.002023.35 19952254.35 $9,712,254.35 $10,240,000.002023.35 19954277.7 $9,714,277.70 $10,240,000.002023.35 19956301.05 $9,716,301.05 $10,240,000.002023.35 19958324.4 $9,718,324.40 $10,240,000.002023.35 19960347.75 $9,720,347.75 $10,240,000.002023.35 19962371.1 $9,722,371.10 $10,240,000.002023.35 19964394.45 $9,724,394.45 $10,240,000.002023.35 19966417.8 $9,726,417.80 $10,240,000.002023.35 19968441.15 $9,728,441.15 $10,240,000.002023.35 19970464.5 $9,730,464.50 $10,240,000.002023.35 19972487.85 $9,732,487.85 $10,240,000.002023.35 19974511.2 $9,734,511.20 $10,240,000.002023.35 19976534.55 $9,736,534.55 $10,240,000.002023.35 19978557.9 $9,738,557.90 $10,240,000.002023.35 19980581.25 $9,740,581.25 $10,240,000.002023.35 19982604.6 $9,742,604.60 $10,240,000.002023.35 19984627.95 $9,744,627.95 $10,240,000.002023.35 19986651.3 $9,746,651.30 $10,240,000.00

Page 455: ejercicio 1.xlsx

2023.35 19988674.65 $9,748,674.65 $10,240,000.002023.35 19990698 $9,750,698.00 $10,240,000.002023.35 19992721.35 $9,752,721.35 $10,240,000.002023.35 19994744.7 $9,754,744.70 $10,240,000.002023.35 19996768.05 $9,756,768.05 $10,240,000.002023.35 19998791.4 $9,758,791.40 $10,240,000.002023.35 20000814.75 $9,760,814.75 $10,240,000.002023.35 20002838.1 $9,762,838.10 $10,240,000.002023.35 20004861.45 $9,764,861.45 $10,240,000.002023.35 20006884.8 $9,766,884.80 $10,240,000.002023.35 20008908.15 $9,768,908.15 $10,240,000.002023.35 20010931.5 $9,770,931.50 $10,240,000.002023.35 20012954.85 $9,772,954.85 $10,240,000.002023.35 20014978.2 $9,774,978.20 $10,240,000.002023.35 20017001.55 $9,777,001.55 $10,240,000.002023.35 20019024.9 $9,779,024.90 $10,240,000.002023.35 20021048.25 $9,781,048.25 $10,240,000.002023.35 20023071.6 $9,783,071.60 $10,240,000.002023.35 20025094.95 $9,785,094.95 $10,240,000.002023.35 20027118.3 $9,787,118.30 $10,240,000.002023.35 20029141.65 $9,789,141.65 $10,240,000.002023.35 20031165 $9,791,165.00 $10,240,000.002023.35 20033188.35 $9,793,188.35 $10,240,000.002023.35 20035211.7 $9,795,211.70 $10,240,000.002023.35 20037235.05 $9,797,235.05 $10,240,000.002023.35 20039258.4 $9,799,258.40 $10,240,000.002023.35 20041281.75 $9,801,281.75 $10,240,000.002023.35 20043305.1 $9,803,305.10 $10,240,000.002023.35 20045328.45 $9,805,328.45 $10,240,000.002023.35 20047351.8 $9,807,351.80 $10,240,000.002023.35 20049375.15 $9,809,375.15 $10,240,000.002023.35 20051398.5 $9,811,398.50 $10,240,000.002023.35 20053421.85 $9,813,421.85 $10,240,000.002023.35 20055445.2 $9,815,445.20 $10,240,000.002023.35 20057468.55 $9,817,468.55 $10,240,000.002023.35 20059491.9 $9,819,491.90 $10,240,000.002023.35 20061515.25 $9,821,515.25 $10,240,000.002023.35 20063538.6 $9,823,538.60 $10,240,000.002023.35 20065561.95 $9,825,561.95 $10,240,000.002023.35 20067585.3 $9,827,585.30 $10,240,000.002023.35 20069608.65 $9,829,608.65 $10,240,000.002023.35 20071632 $9,831,632.00 $10,240,000.002023.35 20073655.35 $9,833,655.35 $10,240,000.002023.35 20075678.7 $9,835,678.70 $10,240,000.002023.35 20077702.05 $9,837,702.05 $10,240,000.00

Page 456: ejercicio 1.xlsx

2023.35 20079725.4 $9,839,725.40 $10,240,000.002023.35 20081748.75 $9,841,748.75 $10,240,000.002023.35 20083772.1 $9,843,772.10 $10,240,000.002023.35 20085795.45 $9,845,795.45 $10,240,000.002023.35 20087818.8 $9,847,818.80 $10,240,000.002023.35 20089842.15 $9,849,842.15 $10,240,000.002023.35 20091865.5 $9,851,865.50 $10,240,000.002023.35 20093888.85 $9,853,888.85 $10,240,000.002023.35 20095912.2 $9,855,912.20 $10,240,000.002023.35 20097935.55 $9,857,935.55 $10,240,000.002023.35 20099958.9 $9,859,958.90 $10,240,000.002023.35 20101982.25 $9,861,982.25 $10,240,000.002023.35 20104005.6 $9,864,005.60 $10,240,000.002023.35 20106028.95 $9,866,028.95 $10,240,000.002023.35 20108052.3 $9,868,052.30 $10,240,000.002023.35 20110075.65 $9,870,075.65 $10,240,000.002023.35 20112099 $9,872,099.00 $10,240,000.002023.35 20114122.35 $9,874,122.35 $10,240,000.002023.35 20116145.7 $9,876,145.70 $10,240,000.002023.35 20118169.05 $9,878,169.05 $10,240,000.002023.35 20120192.4 $9,880,192.40 $10,240,000.002023.35 20122215.75 $9,882,215.75 $10,240,000.002023.35 20124239.1 $9,884,239.10 $10,240,000.002023.35 20126262.45 $9,886,262.45 $10,240,000.002023.35 20128285.8 $9,888,285.80 $10,240,000.002023.35 20130309.15 $9,890,309.15 $10,240,000.002023.35 20132332.5 $9,892,332.50 $10,240,000.002023.35 20134355.85 $9,894,355.85 $10,240,000.002023.35 20136379.2 $9,896,379.20 $10,240,000.002023.35 20138402.55 $9,898,402.55 $10,240,000.002023.35 20140425.9 $9,900,425.90 $10,240,000.002023.35 20142449.25 $9,902,449.25 $10,240,000.002023.35 20144472.6 $9,904,472.60 $10,240,000.002023.35 20146495.95 $9,906,495.95 $10,240,000.002023.35 20148519.3 $9,908,519.30 $10,240,000.002023.35 20150542.65 $9,910,542.65 $10,240,000.002023.35 20152566 $9,912,566.00 $10,240,000.002023.35 20154589.35 $9,914,589.35 $10,240,000.002023.35 20156612.7 $9,916,612.70 $10,240,000.002023.35 20158636.05 $9,918,636.05 $10,240,000.002023.35 20160659.4 $9,920,659.40 $10,240,000.002023.35 20162682.75 $9,922,682.75 $10,240,000.002023.35 20164706.1 $9,924,706.10 $10,240,000.002023.35 20166729.45 $9,926,729.45 $10,240,000.002023.35 20168752.8 $9,928,752.80 $10,240,000.00

Page 457: ejercicio 1.xlsx

2023.35 20170776.15 $9,930,776.15 $10,240,000.002023.35 20172799.5 $9,932,799.50 $10,240,000.002023.35 20174822.85 $9,934,822.85 $10,240,000.002023.35 20176846.2 $9,936,846.20 $10,240,000.002023.35 20178869.55 $9,938,869.55 $10,240,000.002023.35 20180892.9 $9,940,892.90 $10,240,000.002023.35 20182916.25 $9,942,916.25 $10,240,000.002023.35 20184939.6 $9,944,939.60 $10,240,000.002023.35 20186962.95 $9,946,962.95 $10,240,000.002023.35 20188986.3 $9,948,986.30 $10,240,000.002023.35 20191009.65 $9,951,009.65 $10,240,000.002023.35 20193033 $9,953,033.00 $10,240,000.002023.35 20195056.35 $9,955,056.35 $10,240,000.002023.35 20197079.7 $9,957,079.70 $10,240,000.002023.35 20199103.05 $9,959,103.05 $10,240,000.002023.35 20201126.4 $9,961,126.40 $10,240,000.002023.35 20203149.75 $9,963,149.75 $10,240,000.002023.35 20205173.1 $9,965,173.10 $10,240,000.002023.35 20207196.45 $9,967,196.45 $10,240,000.002023.35 20209219.8 $9,969,219.80 $10,240,000.002023.35 20211243.15 $9,971,243.15 $10,240,000.002023.35 20213266.5 $9,973,266.50 $10,240,000.002023.35 20215289.85 $9,975,289.85 $10,240,000.002023.35 20217313.2 $9,977,313.20 $10,240,000.002023.35 20219336.55 $9,979,336.55 $10,240,000.002023.35 20221359.9 $9,981,359.90 $10,240,000.002023.35 20223383.25 $9,983,383.25 $10,240,000.002023.35 20225406.6 $9,985,406.60 $10,240,000.002023.35 20227429.95 $9,987,429.95 $10,240,000.002023.35 20229453.3 $9,989,453.30 $10,240,000.002023.35 20231476.65 $9,991,476.65 $10,240,000.002023.35 20233500 $9,993,500.00 $10,240,000.00

Page 458: ejercicio 1.xlsx

precio cargos por sepor luggar$2,500 $575.00 $3,075.00$1,950 $448.50 $2,398.50$1,950 $448.50 $2,398.50$1,350 $310.50 $1,660.50

$600 $138.00 $738.00$400 $92.00 $492.00

alumnos1 juan 2 pedro3 luis4 maria5 lucia6 miguel

-15000000

-10000000

-5000000

0

5000000

10000000

15000000

20000000

25000000

Luis Miguel en concierto

ingreso

utilidad

costo

CON 5061 ENTRADAS VENDIDAS, LA UTILIDAD ES CERO

Page 459: ejercicio 1.xlsx
Page 460: ejercicio 1.xlsx
Page 461: ejercicio 1.xlsx
Page 462: ejercicio 1.xlsx
Page 463: ejercicio 1.xlsx
Page 464: ejercicio 1.xlsx
Page 465: ejercicio 1.xlsx
Page 466: ejercicio 1.xlsx
Page 467: ejercicio 1.xlsx
Page 468: ejercicio 1.xlsx
Page 469: ejercicio 1.xlsx
Page 470: ejercicio 1.xlsx
Page 471: ejercicio 1.xlsx
Page 472: ejercicio 1.xlsx
Page 473: ejercicio 1.xlsx
Page 474: ejercicio 1.xlsx
Page 475: ejercicio 1.xlsx
Page 476: ejercicio 1.xlsx
Page 477: ejercicio 1.xlsx
Page 478: ejercicio 1.xlsx
Page 479: ejercicio 1.xlsx
Page 480: ejercicio 1.xlsx
Page 481: ejercicio 1.xlsx
Page 482: ejercicio 1.xlsx
Page 483: ejercicio 1.xlsx
Page 484: ejercicio 1.xlsx
Page 485: ejercicio 1.xlsx
Page 486: ejercicio 1.xlsx
Page 487: ejercicio 1.xlsx
Page 488: ejercicio 1.xlsx
Page 489: ejercicio 1.xlsx
Page 490: ejercicio 1.xlsx
Page 491: ejercicio 1.xlsx
Page 492: ejercicio 1.xlsx
Page 493: ejercicio 1.xlsx
Page 494: ejercicio 1.xlsx
Page 495: ejercicio 1.xlsx
Page 496: ejercicio 1.xlsx
Page 497: ejercicio 1.xlsx
Page 498: ejercicio 1.xlsx
Page 499: ejercicio 1.xlsx
Page 500: ejercicio 1.xlsx
Page 501: ejercicio 1.xlsx
Page 502: ejercicio 1.xlsx
Page 503: ejercicio 1.xlsx
Page 504: ejercicio 1.xlsx
Page 505: ejercicio 1.xlsx
Page 506: ejercicio 1.xlsx
Page 507: ejercicio 1.xlsx
Page 508: ejercicio 1.xlsx
Page 509: ejercicio 1.xlsx
Page 510: ejercicio 1.xlsx
Page 511: ejercicio 1.xlsx
Page 512: ejercicio 1.xlsx
Page 513: ejercicio 1.xlsx
Page 514: ejercicio 1.xlsx
Page 515: ejercicio 1.xlsx
Page 516: ejercicio 1.xlsx
Page 517: ejercicio 1.xlsx
Page 518: ejercicio 1.xlsx
Page 519: ejercicio 1.xlsx
Page 520: ejercicio 1.xlsx
Page 521: ejercicio 1.xlsx
Page 522: ejercicio 1.xlsx
Page 523: ejercicio 1.xlsx
Page 524: ejercicio 1.xlsx
Page 525: ejercicio 1.xlsx
Page 526: ejercicio 1.xlsx
Page 527: ejercicio 1.xlsx
Page 528: ejercicio 1.xlsx
Page 529: ejercicio 1.xlsx
Page 530: ejercicio 1.xlsx
Page 531: ejercicio 1.xlsx
Page 532: ejercicio 1.xlsx
Page 533: ejercicio 1.xlsx
Page 534: ejercicio 1.xlsx
Page 535: ejercicio 1.xlsx
Page 536: ejercicio 1.xlsx
Page 537: ejercicio 1.xlsx
Page 538: ejercicio 1.xlsx
Page 539: ejercicio 1.xlsx
Page 540: ejercicio 1.xlsx
Page 541: ejercicio 1.xlsx
Page 542: ejercicio 1.xlsx
Page 543: ejercicio 1.xlsx
Page 544: ejercicio 1.xlsx
Page 545: ejercicio 1.xlsx
Page 546: ejercicio 1.xlsx
Page 547: ejercicio 1.xlsx
Page 548: ejercicio 1.xlsx
Page 549: ejercicio 1.xlsx
Page 550: ejercicio 1.xlsx
Page 551: ejercicio 1.xlsx
Page 552: ejercicio 1.xlsx
Page 553: ejercicio 1.xlsx
Page 554: ejercicio 1.xlsx
Page 555: ejercicio 1.xlsx
Page 556: ejercicio 1.xlsx
Page 557: ejercicio 1.xlsx
Page 558: ejercicio 1.xlsx
Page 559: ejercicio 1.xlsx
Page 560: ejercicio 1.xlsx
Page 561: ejercicio 1.xlsx
Page 562: ejercicio 1.xlsx
Page 563: ejercicio 1.xlsx
Page 564: ejercicio 1.xlsx
Page 565: ejercicio 1.xlsx
Page 566: ejercicio 1.xlsx
Page 567: ejercicio 1.xlsx
Page 568: ejercicio 1.xlsx
Page 569: ejercicio 1.xlsx
Page 570: ejercicio 1.xlsx
Page 571: ejercicio 1.xlsx
Page 572: ejercicio 1.xlsx
Page 573: ejercicio 1.xlsx
Page 574: ejercicio 1.xlsx
Page 575: ejercicio 1.xlsx
Page 576: ejercicio 1.xlsx
Page 577: ejercicio 1.xlsx
Page 578: ejercicio 1.xlsx
Page 579: ejercicio 1.xlsx
Page 580: ejercicio 1.xlsx
Page 581: ejercicio 1.xlsx
Page 582: ejercicio 1.xlsx
Page 583: ejercicio 1.xlsx
Page 584: ejercicio 1.xlsx
Page 585: ejercicio 1.xlsx
Page 586: ejercicio 1.xlsx
Page 587: ejercicio 1.xlsx
Page 588: ejercicio 1.xlsx
Page 589: ejercicio 1.xlsx
Page 590: ejercicio 1.xlsx
Page 591: ejercicio 1.xlsx
Page 592: ejercicio 1.xlsx
Page 593: ejercicio 1.xlsx
Page 594: ejercicio 1.xlsx
Page 595: ejercicio 1.xlsx
Page 596: ejercicio 1.xlsx
Page 597: ejercicio 1.xlsx
Page 598: ejercicio 1.xlsx
Page 599: ejercicio 1.xlsx
Page 600: ejercicio 1.xlsx
Page 601: ejercicio 1.xlsx
Page 602: ejercicio 1.xlsx
Page 603: ejercicio 1.xlsx
Page 604: ejercicio 1.xlsx
Page 605: ejercicio 1.xlsx
Page 606: ejercicio 1.xlsx
Page 607: ejercicio 1.xlsx
Page 608: ejercicio 1.xlsx
Page 609: ejercicio 1.xlsx
Page 610: ejercicio 1.xlsx
Page 611: ejercicio 1.xlsx
Page 612: ejercicio 1.xlsx
Page 613: ejercicio 1.xlsx
Page 614: ejercicio 1.xlsx
Page 615: ejercicio 1.xlsx
Page 616: ejercicio 1.xlsx
Page 617: ejercicio 1.xlsx
Page 618: ejercicio 1.xlsx
Page 619: ejercicio 1.xlsx
Page 620: ejercicio 1.xlsx
Page 621: ejercicio 1.xlsx
Page 622: ejercicio 1.xlsx
Page 623: ejercicio 1.xlsx
Page 624: ejercicio 1.xlsx
Page 625: ejercicio 1.xlsx
Page 626: ejercicio 1.xlsx
Page 627: ejercicio 1.xlsx
Page 628: ejercicio 1.xlsx
Page 629: ejercicio 1.xlsx
Page 630: ejercicio 1.xlsx
Page 631: ejercicio 1.xlsx
Page 632: ejercicio 1.xlsx
Page 633: ejercicio 1.xlsx
Page 634: ejercicio 1.xlsx
Page 635: ejercicio 1.xlsx
Page 636: ejercicio 1.xlsx
Page 637: ejercicio 1.xlsx
Page 638: ejercicio 1.xlsx
Page 639: ejercicio 1.xlsx
Page 640: ejercicio 1.xlsx
Page 641: ejercicio 1.xlsx
Page 642: ejercicio 1.xlsx
Page 643: ejercicio 1.xlsx
Page 644: ejercicio 1.xlsx
Page 645: ejercicio 1.xlsx
Page 646: ejercicio 1.xlsx
Page 647: ejercicio 1.xlsx
Page 648: ejercicio 1.xlsx
Page 649: ejercicio 1.xlsx
Page 650: ejercicio 1.xlsx
Page 651: ejercicio 1.xlsx
Page 652: ejercicio 1.xlsx
Page 653: ejercicio 1.xlsx
Page 654: ejercicio 1.xlsx
Page 655: ejercicio 1.xlsx
Page 656: ejercicio 1.xlsx
Page 657: ejercicio 1.xlsx
Page 658: ejercicio 1.xlsx
Page 659: ejercicio 1.xlsx
Page 660: ejercicio 1.xlsx
Page 661: ejercicio 1.xlsx
Page 662: ejercicio 1.xlsx
Page 663: ejercicio 1.xlsx
Page 664: ejercicio 1.xlsx
Page 665: ejercicio 1.xlsx
Page 666: ejercicio 1.xlsx
Page 667: ejercicio 1.xlsx
Page 668: ejercicio 1.xlsx
Page 669: ejercicio 1.xlsx
Page 670: ejercicio 1.xlsx
Page 671: ejercicio 1.xlsx
Page 672: ejercicio 1.xlsx
Page 673: ejercicio 1.xlsx
Page 674: ejercicio 1.xlsx
Page 675: ejercicio 1.xlsx
Page 676: ejercicio 1.xlsx
Page 677: ejercicio 1.xlsx
Page 678: ejercicio 1.xlsx
Page 679: ejercicio 1.xlsx
Page 680: ejercicio 1.xlsx
Page 681: ejercicio 1.xlsx

total precio unitario $12,300,000.00 $5,058.38

$1,199,250.00 $40,467.00$2,398,500.00 $20,233.50$2,490,750.00 $13,489.00$1,107,000.00 $13,489.00

$738,000.00 $13,489.00$20,233,500.00 $2,023.35

actividad 1 actividad 2 actividad 3 actividad 4 actividad 57.5 9.75 0 9 8

7 5.5 2 0 46 8 5 6 5

2.5 4.5 5 6 46 7 8 8 73 2.5 6 4 5.5

-15000000

-10000000

-5000000

0

5000000

10000000

15000000

20000000

25000000

Luis Miguel en concierto

ingreso

utilidad

costo

CON 5061 ENTRADAS VENDIDAS, LA UTILIDAD ES CERO

Page 682: ejercicio 1.xlsx
Page 683: ejercicio 1.xlsx
Page 684: ejercicio 1.xlsx
Page 685: ejercicio 1.xlsx
Page 686: ejercicio 1.xlsx
Page 687: ejercicio 1.xlsx
Page 688: ejercicio 1.xlsx
Page 689: ejercicio 1.xlsx
Page 690: ejercicio 1.xlsx
Page 691: ejercicio 1.xlsx
Page 692: ejercicio 1.xlsx
Page 693: ejercicio 1.xlsx
Page 694: ejercicio 1.xlsx
Page 695: ejercicio 1.xlsx
Page 696: ejercicio 1.xlsx
Page 697: ejercicio 1.xlsx
Page 698: ejercicio 1.xlsx
Page 699: ejercicio 1.xlsx
Page 700: ejercicio 1.xlsx
Page 701: ejercicio 1.xlsx
Page 702: ejercicio 1.xlsx
Page 703: ejercicio 1.xlsx
Page 704: ejercicio 1.xlsx
Page 705: ejercicio 1.xlsx
Page 706: ejercicio 1.xlsx
Page 707: ejercicio 1.xlsx
Page 708: ejercicio 1.xlsx
Page 709: ejercicio 1.xlsx
Page 710: ejercicio 1.xlsx
Page 711: ejercicio 1.xlsx
Page 712: ejercicio 1.xlsx
Page 713: ejercicio 1.xlsx
Page 714: ejercicio 1.xlsx
Page 715: ejercicio 1.xlsx
Page 716: ejercicio 1.xlsx
Page 717: ejercicio 1.xlsx
Page 718: ejercicio 1.xlsx
Page 719: ejercicio 1.xlsx
Page 720: ejercicio 1.xlsx
Page 721: ejercicio 1.xlsx
Page 722: ejercicio 1.xlsx
Page 723: ejercicio 1.xlsx
Page 724: ejercicio 1.xlsx
Page 725: ejercicio 1.xlsx
Page 726: ejercicio 1.xlsx
Page 727: ejercicio 1.xlsx
Page 728: ejercicio 1.xlsx
Page 729: ejercicio 1.xlsx
Page 730: ejercicio 1.xlsx
Page 731: ejercicio 1.xlsx
Page 732: ejercicio 1.xlsx
Page 733: ejercicio 1.xlsx
Page 734: ejercicio 1.xlsx
Page 735: ejercicio 1.xlsx