Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
PROYECCIONES FINANCIERAS
Derechos Reservados por la Universidad Anhuac del Sur
Pasa a Instrucciones
productos o servicios, es decir, cuantos productos/servicios piensas vender para el primer mes, y nada ms para el
primer mes. No trates de poner ventas unitarias para los siguientes meses, eso lo hars despus. Toma nota de que
las ventas unitarias no estn en pesos o dlares, ya que son por unidad vendida.
g. A la altura del rengln #100, el programa te pide ahora si el incremento mensual de tus ventas. Es importante que
consideres que estas escribiendo el porcentaje de incremento en ventas por cada mes durante cada trimestre por
tres aos. Este porcentaje lo debes de escribir usando las flechas que aparecen en cada cuadro en las celdas
blancas. El porcentaje que escribas sobre cada celda usando las flechas se asume como el porcentaje de
crecimiento de cada mes durante ese trimestre en particular.
h. El siguiente cuadro te pide el incremento porcentual de ventas mensuales para ventas internacionales.
i. Finalmente, la grfica 2.2 te muestra tus ventas mensuales para cinco aos de acuerdo a tus proyecciones.
5. Pasa a la hoja de equipo de trabajo. Esta hoja es muy sencilla. Slo debes de seleccionar en la primera columna,
usando las flechas, los puestos qie requieres en tu empresa. Despus en la siguiente columna debes seleccionar el
nmero de puestos de cada uno. Escribe el sueldo mensual de cada persona contratada o por contratarse, y
finalmente escribe usando las flechas si el empleado recibe algn porcentaje sobre las ventas totales.
6. Pasa a la hoja de gastos, y llena la informacin de gastos para la parte de gastos fijos para la oficina corporativa y
para la planta, en caso de que tengas las dos por separado. No es necesario llenar toda la informacin si no aplica
cada uno de los renglones, puedes dejar espacios en blanco.
7. Escribe en esa misma seccin el incremento mensual sin contar inflacin de los costos fijos.
8. Si tu empresa vende productos, en la siguiente seccin debers de escribir el costo unitario de los productos que
vendes (mximo 10). Este costo unitario se refiere al costo de ventas unitario, es decir, no involucra administracin,
intereses, etc.
9. Determina en esa misma seccin cuantos inventarios requieres tener en bodega para iniciar el siguiente mes.
10. Finalmente, llena la informacin requerida sobre la compra de activos fijos que requieras para el primer mes, y
usa las flechas de las columnas para hacer inversiones en cualquier otro mes. Aplica para inversiones en oficinas
corporativas y en planta. Puedes usar ambas tablas para hacer inversiones de una sola oficina o planta en varios
meses.
11. Pasa a la hoja de capital de trabajo y llena la informacin que se te solicita.
12. Pasa a la hoja de financiamiento, y determina si tu empresa requiere o no financiamiento viendo el resultado
automtico. Escribe abajo el monto de financiamiento que estas obteniendo o buscas obtener para el primer mes, y
no olvides de escribir las tasas de inters y plazos de los crditos a corto y largo plazo en caso de que existan. Si no
existen entonces haz caso omiso de esto ltimo.
13. Revisa cuidadosamente las celdas a partir del rengln 44 para determinar si tu empresa va a requerir ms
inversin en los siguientes meses, y empieza a llenar la informacin en las celdas blancas sobre que tipo de
financiamiento pretendes obtener.
14. Nota: Si utilizas crdito, es probable que estos datos de financiamiento requerido cambien, ya que el programa
considera los pagos de intereses y amortizaciones que se deben de hacer cada mes.
15. Estas listo para ver tus estados pro forma. La hoja de Estados Pro forma te muestra el estado de resultados, el
balance general y el flujo de efectivo. A partir de la celda 118 te muestra adems las celdas sobre razones
financieras y ms abajo el clculo de la depreciacin, en caso de que requieras modificarlo.
16. Nota como en el estado de resultados, en el rengln 20, no hay informacin. Este es el rengln donde tu
manualmente puedes escribir otros gastos, como el de ventas y publicidad, u otros.
17. Trata de modificar ninguna frmula, ya que puedes arruinar la relacin con otros datos lo que significa que
habran errores.
18. En la parte superior de la hoja de estados pro forma, puedes observar unos cuadros pequeos con el nmero 1 y
2. Si los presionas cambias la vista entre mensual y anual.
1 y continua la numeracin.
zules se llenan automtico
e pedimos que
ancieros y proyeccin de
royecto, de cuanto puedes
nversiones que estimas hacer
tas internacionales.
erdo a tus proyecciones.
ccionar en la primera columna,
columna debes seleccionar el
ada o por contratarse, y
s ventas totales.
jos para la oficina corporativa y
da la informacin si no aplica
mpresa va a requerir ms
ancas sobre que tipo de
cambien, ya que el programa
e es el rengln donde tu
% de Cuota
Patronal IMSS
Sueldos y Salarios:
Selecciona puesto:
Sueldo
Mensual
Nominal
Nmero de
puestos
20%
Sueldo Anual
Total Nmina
Comisin Mensual
Nominal por
Sueldo base +
puesto
(%
comisiones
de ventas)
12,000.00
144,000.00
144,000.00
0.00%
12,000.00
4,000.00
48,000.00
192,000.00
0.00%
4,000.00
8,000.00
96,000.00
96,000.00
0.00%
8,000.00
8,000.00
96,000.00
96,000.00
0.00%
8,000.00
5,500.00
66,000.00
66,000.00
0.00%
5,500.00
0.00%
0.00%
0.00%
0.00%
0.00%
Total Mensual
Gastos fijos
Gastos fijos mensuales oficina corporativa.
Renta (m)
$
Luz
Agua
Comunicaciones
$
Seguros y fianzas
$
Seguridad
$
Papelera y gastos de
oficina
Otros
$
SubTotal gastos fijos
140,400.00
1,000.00
2,991.00
4,000.00
500.00
15,400.00
164,291.00
164,291.00
No aplica
No aplica
No aplica
No aplica
No aplica
No aplica
No aplica
No aplica
No aplica
Inventario requerido para
el segundo mes, % de
ventas estimadas
0%
6,336.00
Primer mes:
Terreno
Edificio
Comunicaciones
Mobiliario y equipo
Acondicionamiento (m)
Computadoras y
maquinas
Otros
Total gastos de
instalacin
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Si tus ingresos son por comisin, puedes saltarte esta hoja y pasar a Financiamiento.
0%
100%
Inventarios:
Determina el monto de inventarios requeridos para cada periodo:
Tu inventario para el siguiente periodo es del
0.0%
de las ventas.
Viene de la hoja de "Gastos"
Se asume constante para todos los meses, para todos los prductos, para todos los servicios
0%
100%
REQUIERE
financiamiento.
$2,245,410,439
$2,244,210,439
$0
$700,000
$0
$500,000
TOTAL:
n 10% adicional.
Mes 0
Incrementos Nac
Ingresos Intern
Sueldos en $$$$$$
Sueldos gral en %
Gastos fijos en $$$$$$
Mes 1
Mes 2
$
$
Mes 3
0%
0%
$
0%
$
Mes 4
0%
0%
$
0%
$
0%
0%
0%
-
Plastimadera
Estado de Resultados:
Ingresos:
Nacional:
Ingresos por productos
Ingresos por servicios
Internacional:
Ingresos por productos
Ingresos por servicios
Total Ingresos
Egresos:
Gastos fijos
Sueldos y salarios
IMSS, INFONAVIT
2% ISN
Gastos Variables
Otros (Gtos de Venta, etc.)
Total costos
Utilidad antes de I,I,D,A.
Depreciacin y Amortizacin
Utilidad (perdida) de Operacin
Gastos financieros corto plazo
Gastos financieros largo plazo
Utilidad antes de impuestos
ISR (30%)
PTU (10%)
Utilidad (prdida neta)
Margen de utilidades netas:
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$164,291
$49,500
$9,900
$990
$6,336
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$231,017
$229,783
$229,783
$229,783
$229,783
$17,004,267 $17,004,267 $17,004,267 $17,004,267
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
$0
$0
$0
$0
$0
$0
$0
$0
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
$0
$0
$0
$0
$0
$0
$0
$0
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
-3640.30%
-3640.30%
-3640.30%
-3640.30%
Plastimadera
Balance General
Activo circulante
Caja y bancos
Clientes
Inventarios.
Total activo circulante
Activo Fijo
Terreno
Edificio
Comunicaciones
Mobiliario y equipo
Acondicionamiento (m)
Computadoras y maquinas
Otros
$700,000
$700,000
$700,000
$700,000
$497,917
$495,833
$493,750
$491,667
$1,983
$1,967
$1,950
$1,933
$49,583
$49,167
$48,750
$48,333
$99,583
$99,167
$98,750
$98,333
$2,023,000,000 ########### ########### ###########
$158,667
$157,333
$156,000
$154,667
Depreciacin acumulada:
Total activo fijo
Activo total
-$15,616,150 -$32,432,301
Pasivo Circulante
Proveedores
Crditos bancarios
Total pasivo circulante
-$49,248,451 -$66,064,601
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$458,333
$416,667
$375,000
$333,333
Pasivo total
$458,333
$416,667
$375,000
$333,333
Capital Contable
Capital social
Resultados de ejercicios anteriores
Resultado del ejercicio
Total Capital Contable
$700,000
$700,000
$0 -$16,774,484
-$16,774,484 -$16,774,484
-$16,074,484 -$32,848,967
$700,000
$700,000
-$33,548,967 -$50,323,451
-$16,774,484 -$16,774,484
-$49,623,451 -$66,397,935
Pasivo + Capital
-$15,616,150 -$32,432,301
-$49,248,451 -$66,064,601
-$16,774,484 -$16,774,484
-$17,004,267 -$17,004,267
$229,783
$229,783
-$16,774,484 -$16,774,484
-$17,004,267 -$17,004,267
$229,783
$229,783
Plastimadera
Flujo de Efectivo
Utilidad neta
+ depreciacin y amortizacin
Generacin bruta de efectivo
Usos Operativos
Financiamiento a cuentas por cobrar
Financiamiento a inventarios
Total usos operativos
Fuentes Operativas
Financiamiento (amort.) proveedores
Total fuentes operativas
Generacin Neta Operativa
Fuentes de Instituciones de Crdito
Financ. (amort.) crditos bancarios corto plazo
Financ. (amort.) crditos bancarios largo plazo
Financiamiento neto con costo
Usos no operativos
Venta (inversin) en activos fijos
Venta (inversin) en activos diferidos
Pago de dividendos
Total de usos no operativos
Fuentes no operativas
Aportaciones (retiros) de capital
Total fuentes no operativas
Generacin de flujo no operativa
Generacin Neta de Flujo de Efectivo
Caja inicial
Caja final
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$229,783
$229,783
$229,783
$0
$458,333
$458,333
$0
-$41,667
-$41,667
$0
-$41,667
-$41,667
$0
-$41,667
-$41,667
############
$0
$0
############
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$700,000
$700,000
$0
$0
$0
$0
$0
$0
############
############
-$41,667
$188,116
-$41,667
$188,116
-$41,667
$188,116
Razones Financieras
Actividad
Ventas netas a activos fijos
Ventas netas a capital contable
Gastos a ventas netas
Apalancamiento
Pasivo total a capital contable
Productividad
Utilidad de operacin a ventas netas
Utilidad neta a ventas netas
0.02%
-2.87%
50.13%
0.02%
-1.40%
50.13%
0.02%
-0.93%
50.13%
0.02%
-0.69%
50.13%
-2.85%
-1.27%
-0.76%
-0.50%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
$700,000
$700,000
$700,000
$700,000
$497,917
$495,833
$493,750
$491,667
$1,983
$1,967
$1,950
$1,933
$49,583
$49,167
$48,750
$48,333
$99,583
$99,167
$98,750
$98,333
$2,023,000,000 ########### ########### ###########
$158,667
$157,333
$156,000
$154,667
$2,024,507,733 ########### ########### ###########
$700,000
$500,000
$2,000
$50,000
$100,000
$2,040,000,000
$160,000
$2,041,512,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,083
-$2,083
-$2,083
-$2,083
-$17
-$17
-$17
-$17
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000
-$1,333
-$1,333
-$1,333.33
-$1,333.33
-$17,004,267 ########### ########### ###########
-$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.00%
0.00%
0.00%
Mes 5
$
$
Mes 6
0%
0%
$
0%
$
Mes 7
0%
0%
$
0%
$
Mes 8
0%
0%
$
0%
$
Mes 9
0%
0%
$
0%
$
Mes 10
0%
0%
$
0%
$
0%
0%
$
0%
$
Mes 11
0%
0%
$
0%
$
Mes 12
0%
0%
0%
-
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$229,783
$17,004,267 $17,004,267
-$16,774,484 -$16,774,484
$0
$0
$0
$0
-$16,774,484 -$16,774,484
$0
$0
$0
$0
-$16,774,484 -$16,774,484
-3640.30%
-3640.30%
$229,783
$229,783
$229,783
$229,783
$229,783
$17,004,267 $17,004,267 $17,004,267 $17,004,267 $17,004,267
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
-3640.30%
-3640.30%
-3640.30%
-3640.30%
-3640.30%
###########
$0
$0
###########
-$2,039,183,302 ###########
$0
$0
$0
$0
-$2,039,183,302 ###########
$700,000
$489,583
$1,917
$47,917
$97,917
###########
$153,333
$700,000
$700,000
$487,500
$485,417
$1,900
$1,883
$47,500
$47,083
$97,500
$97,083
$1,938,000,000 ###########
$152,000
$150,667
$700,000
$700,000
$700,000
$700,000
$700,000
$483,333
$481,250
$479,167
$477,083
$475,000
$1,867
$1,850
$1,833
$1,817
$1,800
$46,667
$46,250
$45,833
$45,417
$45,000
$96,667
$96,250
$95,833
$95,417
$95,000
$1,904,000,000 ########### ########### ########### ###########
$149,333
$148,000
$146,667
$145,333
$144,000
-$85,021,333
###########
-$102,025,600 -$119,029,867
$1,939,486,400 ###########
-$82,880,752
-$99,696,902 -$116,513,052
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$291,667
$250,000
$208,333
$166,667
$125,000
$83,333
$41,667
$0
$291,667
$250,000
$208,333
$166,667
$125,000
$83,333
$41,667
$0
$700,000
-$67,097,935
-$16,774,484
-$83,172,418
$700,000
$700,000
-$83,872,418 -$100,646,902
-$16,774,484 -$16,774,484
-$99,946,902 -$116,721,386
$700,000
$700,000
$700,000
$700,000
$700,000
-$117,421,386 -$134,195,869 -$150,970,353 -$167,744,837 -$184,519,320
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
-$133,495,869 -$150,270,353 -$167,044,837 -$183,819,320 -$200,593,804
-$82,880,752
-$99,696,902 -$116,513,052
-$16,774,484
-$17,004,267
$229,783
-$16,774,484 -$16,774,484
-$17,004,267 -$17,004,267
$229,783
$229,783
-$16,774,484 -$16,774,484
-$17,004,267 -$17,004,267
$229,783
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$0
-$41,667
-$41,667
$0
-$41,667
-$41,667
$0
-$41,667
-$41,667
$0
-$41,667
-$41,667
$0
-$41,667
-$41,667
$0
-$41,667
-$41,667
$0
-$41,667
-$41,667
$0
-$41,667
-$41,667
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$41,667
$188,116
-$41,667
$188,116
-$41,667
$188,116
-$41,667
$188,116
-$41,667
$188,116
-$41,667
$188,116
-$41,667
$188,116
-$41,667
$188,116
###########
###########
-$2,039,371,418 ###########
-$2,039,183,302 ###########
0.02%
-0.55%
50.13%
0.02%
-0.46%
50.13%
0.02%
-0.39%
50.13%
0.02%
-0.35%
50.13%
0.02%
-0.31%
50.13%
0.02%
-0.28%
50.13%
0.02%
-0.25%
50.13%
0.03%
-0.23%
50.13%
-0.35%
-0.25%
-0.18%
-0.12%
-0.08%
-0.05%
-0.02%
0.00%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
$700,000
$489,583
$1,917
$47,917
$97,917
###########
$153,333
###########
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,083
-$17
-$417
-$417
-$17,000,000
-$1,333.33
###########
-$17,004,267
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
$700,000
$700,000
$487,500
$485,417
$1,900
$1,883
$47,500
$47,083
$97,500
$97,083
$1,938,000,000 ###########
$152,000
$150,667
$1,939,486,400 ###########
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,083
-$2,083
-$17
-$17
-$417
-$417
-$417
-$417
-$17,000,000 -$17,000,000
-$1,333.33
-$1,333.33
-$102,025,600.00 ###########
-$17,004,267 -$17,004,267
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
$700,000
$700,000
$700,000
$700,000
$700,000
$483,333
$481,250
$479,167
$477,083
$475,000
$1,867
$1,850
$1,833
$1,817
$1,800
$46,667
$46,250
$45,833
$45,417
$45,000
$96,667
$96,250
$95,833
$95,417
$95,000
$1,904,000,000 ########### ########### ########### ###########
$149,333
$148,000
$146,667
$145,333
$144,000
$1,905,477,867 ########### ########### ########### ###########
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$17
-$17
-$17
-$17
-$17
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$136,034,133.33 ########### ########### ########### ###########
-$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
AO 1
Acumulado
Mes 13
$
$
Mes 14
0%
0%
$
0%
$
Mes 15
0%
0%
$
0%
$
Mes 16
0%
0%
$
0%
$
Mes 17
0%
0%
$
0%
$
0%
0%
$
0%
$
Mes 18
Mes 19
0%
0%
$
0%
$
0%
0%
0%
-
$5,529,600
$0
$0
$0
$0
$5,529,600
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$1,971,492
$594,000
$118,800
$11,880
$76,032
$0
$2,772,204
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$2,757,396
-$204,051,200
$206,808,596
$0
$0
$206,808,596
$62,042,579
$20,680,860
$124,085,158
2244.02%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$475,000
$472,917
$470,833
$468,750
$466,667
$464,583
$462,500
$460,417
$1,800
$1,783
$1,767
$1,750
$1,733
$1,717
$1,700
$1,683
$45,000
$44,583
$44,167
$43,750
$43,333
$42,917
$42,500
$42,083
$95,000
$94,583
$94,167
$93,750
$93,333
$92,917
$92,500
$92,083
$1,836,000,000 ########### ########### ########### ########### ########### $1,734,000,000 ###########
$144,000
$142,667
$141,333
$140,000
$138,667
$137,333
$136,000
$134,667
-$301,240,706 -$318,015,190
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
-$184,519,320 -$201,293,804 -$218,068,288 -$234,842,771 -$251,617,255 -$268,391,739
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
-$200,593,804 -$217,368,288 -$234,142,771 -$250,917,255 -$267,691,739 -$284,466,222
$700,000
$700,000
-$285,166,222 -$301,940,706
-$16,774,484 -$16,774,484
-$301,240,706 -$318,015,190
-$301,240,706 -$318,015,190
$124,085,158
-$17,004,267
$141,089,424
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$141,089,424
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,041,512,000
$0
$0
-$2,041,512,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$700,000
$700,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,040,812,000
-$1,899,722,576
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
0.30%
-2.76%
50.13%
0.03%
-0.21%
50.13%
0.03%
-0.20%
50.13%
0.03%
-0.18%
50.13%
0.03%
-0.17%
50.13%
0.03%
-0.16%
50.13%
0.03%
-0.15%
50.13%
0.03%
-0.14%
50.13%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
49.87%
2244.02%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$475,000
$472,917
$470,833
$468,750
$466,667
$464,583
$462,500
$460,417
$1,800
$1,783
$1,767
$1,750
$1,733
$1,717
$1,700
$1,683
$45,000
$44,583
$44,167
$43,750
$43,333
$42,917
$42,500
$42,083
$95,000
$94,583
$94,167
$93,750
$93,333
$92,917
$92,500
$92,083
$1,836,000,000 ########### ########### ########### ########### ########### $1,734,000,000 ###########
$144,000
$142,667
$141,333
$140,000
$138,667
$137,333
$136,000
$134,667
$1,837,460,800 ########### ########### ########### ########### ########### $1,735,435,200 ###########
$700,000
$500,000
$2,000
$50,000
$100,000
$2,040,000,000
$160,000
$2,041,512,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$25,000
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$200
-$17
-$17
-$17
-$17
-$17
-$17
-$17
-$5,000
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$5,000
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$204,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000
-$17,000,000 -$17,000,000
-$16,000
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$204,051,200.00 ########### ########### ########### ########### ########### ############ ###########
-$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267
-$17,004,267 -$17,004,267
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Mes 20
Mes 21
0%
0%
$
$
$
0%
$
Mes 22
0%
0%
$
0%
$
Mes 23
0%
0%
$
0%
$
Mes 24
0%
0%
$
0%
$
AO 2
Acumulado
0%
0%
0%
-
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
Mes 25
$
$
Mes 26
0%
0%
$
0%
$
0%
0%
0%
-
$460,800
$0
$460,800
$0
$0
$0
$460,800
$5,529,600
$0
$0
$0
$0
$5,529,600
$0
$0
$460,800
$0
$0
$460,800
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$1,971,492
$594,000
$118,800
$11,880
$76,032
$0
$2,772,204
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$2,757,396
-$204,051,200
$206,808,596
$0
$0
$206,808,596
$62,042,579
$20,680,860
$124,085,158
2244.02%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$700,000
$700,000
$700,000
$700,000
$700,000
$458,333
$456,250
$454,167
$452,083
$450,000
$1,667
$1,650
$1,633
$1,617
$1,600
$41,667
$41,250
$40,833
$40,417
$40,000
$91,667
$91,250
$90,833
$90,417
$90,000
########### ########### ########### ########### ###########
$133,333
$132,000
$130,667
$129,333
$128,000
$700,000
$700,000
$700,000
$450,000
$447,917
$445,833
$1,600
$1,583
$1,567
$40,000
$39,583
$39,167
$90,000
$89,583
$89,167
$1,632,000,000 ########### ###########
$128,000
$126,667
$125,333
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$700,000
$700,000
$700,000
$700,000
$700,000
-$318,715,190 -$335,489,673 -$352,264,157 -$369,038,641 -$385,813,124
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
-$334,789,673 -$351,564,157 -$368,338,641 -$385,113,124 -$401,887,608
$700,000
$700,000
$700,000
-$385,813,124 -$402,587,608 -$419,362,092
-$16,774,484 -$16,774,484 -$16,774,484
-$401,887,608 -$418,662,092 -$435,436,575
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
$124,085,158
-$34,008,533
$158,093,691
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$229,783
$229,783
$229,783
$229,783
$158,093,691
$229,783
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$158,093,691
$0
$229,783
$0
$229,783
0.03%
-0.14%
50.13%
0.03%
-0.13%
50.13%
0.03%
-0.13%
50.13%
0.03%
-0.12%
50.13%
0.03%
-0.11%
50.13%
0.34%
-1.38%
50.13%
0.03%
-0.11%
50.13%
0.03%
-0.11%
50.13%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
2244.02%
49.87%
-3640.30%
49.87%
-3640.30%
$700,000
$700,000
$700,000
$700,000
$700,000
$458,333
$456,250
$454,167
$452,083
$450,000
$1,667
$1,650
$1,633
$1,617
$1,600
$41,667
$41,250
$40,833
$40,417
$40,000
$91,667
$91,250
$90,833
$90,417
$90,000
########### ########### ########### ########### ###########
$133,333
$132,000
$130,667
$129,333
$128,000
########### ########### ########### ########### ###########
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$17
-$17
-$17
-$17
-$17
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
########### ########### ########### ########### ###########
-$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
$700,000
$700,000
$700,000
$450,000
$447,917
$445,833
$1,600
$1,583
$1,567
$40,000
$39,583
$39,167
$90,000
$89,583
$89,167
$1,632,000,000 ########### ###########
$128,000
$126,667
$125,333
$1,633,409,600 ########### ###########
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$25,000
-$2,083
-$2,083
-$200
-$17
-$17
-$5,000
-$417
-$417
-$5,000
-$417
-$417
-$204,000,000 -$17,000,000 -$17,000,000
-$16,000
-$1,333.33
-$1,333.33
-$408,102,400.00 ########### ###########
-$34,008,533 -$17,004,267 -$17,004,267
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Mes 27
$
$
Mes 28
0%
0%
$
0%
$
Mes 29
0%
0%
$
0%
$
Mes 30
0%
0%
$
0%
$
Mes 31
0%
0%
$
0%
$
Mes 32
0%
0%
$
0%
$
Mes 33
0%
0%
$
0%
$
Mes 34
0%
0%
$
0%
$
0%
0%
0%
-
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$443,750
$441,667
$439,583
$437,500
$435,417
$433,333
$431,250
$429,167
$1,550
$1,533
$1,517
$1,500
$1,483
$1,467
$1,450
$1,433
$38,750
$38,333
$37,917
$37,500
$37,083
$36,667
$36,250
$35,833
$88,750
$88,333
$87,917
$87,500
$87,083
$86,667
$86,250
$85,833
########### ########### ########### ########### ########### ########### ########### ###########
$124,000
$122,667
$121,333
$120,000
$118,667
$117,333
$116,000
$114,667
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
-$436,136,575 -$452,911,059 -$469,685,543 -$486,460,026 -$503,234,510 -$520,008,994 -$536,783,477 -$553,557,961
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
-$452,211,059 -$468,985,543 -$485,760,026 -$502,534,510 -$519,308,994 -$536,083,477 -$552,857,961 -$569,632,445
-$452,211,059 -$468,985,543 -$485,760,026 -$502,534,510 -$519,308,994 -$536,083,477 -$552,857,961 -$569,632,445
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
0.03%
-0.10%
50.13%
0.03%
-0.10%
50.13%
0.03%
-0.09%
50.13%
0.03%
-0.09%
50.13%
0.03%
-0.09%
50.13%
0.03%
-0.09%
50.13%
0.03%
-0.08%
50.13%
0.03%
-0.08%
50.13%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$443,750
$441,667
$439,583
$437,500
$435,417
$433,333
$431,250
$429,167
$1,550
$1,533
$1,517
$1,500
$1,483
$1,467
$1,450
$1,433
$38,750
$38,333
$37,917
$37,500
$37,083
$36,667
$36,250
$35,833
$88,750
$88,333
$87,917
$87,500
$87,083
$86,667
$86,250
$85,833
########### ########### ########### ########### ########### ########### ########### ###########
$124,000
$122,667
$121,333
$120,000
$118,667
$117,333
$116,000
$114,667
########### ########### ########### ########### ########### ########### ########### ###########
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$17
-$17
-$17
-$17
-$17
-$17
-$17
-$17
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
########### ########### ########### ########### ########### ########### ########### ###########
-$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Mes 35
$
$
Mes 36
0%
0%
$
0%
$
AO 3
Acumulado
0%
0%
0%
-
$460,800
$0
$460,800
$0
$0
$0
$460,800
Mes 37
$
$
Mes 38
0%
0%
$
0%
$
Mes 39
0%
0%
$
0%
$
Mes 40
0%
0%
$
0%
$
Mes 41
0%
0%
$
0%
$
0%
0%
0%
-
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$0
$0
$460,800
$5,529,600
$0
$0
$0
$0
$5,529,600
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$1,971,492
$594,000
$118,800
$11,880
$76,032
$0
$2,772,204
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$2,757,396
-$204,051,200
$206,808,596
$0
$0
$206,808,596
$62,042,579
$20,680,860
$124,085,158
2244.02%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$427,083
$425,000
$425,000
$422,917
$420,833
$418,750
$416,667
$414,583
$1,417
$1,400
$1,400
$1,383
$1,367
$1,350
$1,333
$1,317
$35,417
$35,000
$35,000
$34,583
$34,167
$33,750
$33,333
$32,917
$85,417
$85,000
$85,000
$84,583
$84,167
$83,750
$83,333
$82,917
########### ########### $1,428,000,000 ########### ########### ########### ########### ###########
$113,333
$112,000
$112,000
$110,667
$109,333
$108,000
$106,667
$105,333
-$586,406,928 -$603,181,412
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$700,000
$700,000
-$570,332,445 -$587,106,928
-$16,774,484 -$16,774,484
-$586,406,928 -$603,181,412
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
-$587,106,928 -$603,881,412 -$620,655,896 -$637,430,379 -$654,204,863 -$670,979,347
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
-$603,181,412 -$619,955,896 -$636,730,379 -$653,504,863 -$670,279,347 -$687,053,830
-$586,406,928 -$603,181,412
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
$124,085,158
-$51,012,800
$175,097,958
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$229,783
$175,097,958
$229,783
$229,783
$229,783
$229,783
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$0
$229,783
$0
$175,097,958
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
0.03%
-0.08%
50.13%
0.03%
-0.08%
50.13%
0.39%
-0.92%
50.13%
0.03%
-0.07%
50.13%
0.03%
-0.07%
50.13%
0.03%
-0.07%
50.13%
0.03%
-0.07%
50.13%
0.03%
-0.07%
50.13%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
2244.02%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$427,083
$425,000
$425,000
$422,917
$420,833
$418,750
$416,667
$414,583
$1,417
$1,400
$1,400
$1,383
$1,367
$1,350
$1,333
$1,317
$35,417
$35,000
$35,000
$34,583
$34,167
$33,750
$33,333
$32,917
$85,417
$85,000
$85,000
$84,583
$84,167
$83,750
$83,333
$82,917
########### ########### $1,428,000,000 ########### ########### ########### ########### ###########
$113,333
$112,000
$112,000
$110,667
$109,333
$108,000
$106,667
$105,333
########### ########### $1,429,358,400 ########### ########### ########### ########### ###########
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,083
-$2,083
-$25,000
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$17
-$17
-$200
-$17
-$17
-$17
-$17
-$17
-$417
-$417
-$5,000
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$5,000
-$417
-$417
-$417
-$417
-$417
-$17,000,000 -$17,000,000 -$204,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000
-$1,333.33
-$1,333.33
-$16,000
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
########### ########### ############# ########### ########### ########### ########### ###########
-$17,004,267 -$17,004,267
-$51,012,800 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Mes 42
$
$
Mes 43
0%
0%
$
0%
$
Mes 44
0%
0%
$
0%
$
Mes 45
0%
0%
$
0%
$
Mes 46
0%
0%
$
0%
$
Mes 47
0%
0%
$
0%
$
0%
0%
$
0%
$
AO 4
Acumulado
Mes 48
0%
0%
0%
-
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$5,529,600
$0
$0
$0
$0
$5,529,600
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$1,971,492
$594,000
$118,800
$11,880
$76,032
$0
$2,772,204
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$2,757,396
-$204,051,200
$206,808,596
$0
$0
$206,808,596
$62,042,579
$20,680,860
$124,085,158
2244.02%
-$2,029,782,416
$0
$0
-$2,029,782,416
-$2,029,782,416
$0
$0
-$2,029,782,416
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$412,500
$410,417
$408,333
$406,250
$404,167
$402,083
$1,300
$1,283
$1,267
$1,250
$1,233
$1,217
$32,500
$32,083
$31,667
$31,250
$30,833
$30,417
$82,500
$82,083
$81,667
$81,250
$80,833
$80,417
########### ########### ########### ########### ########### ###########
$104,000
$102,667
$101,333
$100,000
$98,667
$97,333
$700,000
$400,000
$1,200
$30,000
$80,000
$1,224,000,000
$96,000
$700,000
$400,000
$1,200
$30,000
$80,000
$1,224,000,000
$96,000
-$816,204,800
$1,225,307,200
-$816,204,800
$1,225,307,200
-$804,475,216
-$804,475,216
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
-$687,753,830 -$704,528,314 -$721,302,798 -$738,077,281 -$754,851,765 -$771,626,249
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
-$703,828,314 -$720,602,798 -$737,377,281 -$754,151,765 -$770,926,249 -$787,700,732
$700,000
-$788,400,732
-$16,774,484
-$804,475,216
$700,000
-$788,400,732
-$16,774,484
-$804,475,216
-$804,475,216
-$804,475,216
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
$124,085,158
-$68,017,067
$192,102,224
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$192,102,224
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$192,102,224
-$2,030,012,199
-$2,029,782,416
-$2,032,539,812
-$1,840,437,588
0.03%
-0.07%
50.13%
0.04%
-0.06%
50.13%
0.04%
-0.06%
50.13%
0.04%
-0.06%
50.13%
0.04%
-0.06%
50.13%
0.04%
-0.06%
50.13%
0.04%
-0.06%
50.13%
0.45%
-0.69%
50.13%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
2244.02%
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$412,500
$410,417
$408,333
$406,250
$404,167
$402,083
$1,300
$1,283
$1,267
$1,250
$1,233
$1,217
$32,500
$32,083
$31,667
$31,250
$30,833
$30,417
$82,500
$82,083
$81,667
$81,250
$80,833
$80,417
########### ########### ########### ########### ########### ###########
$104,000
$102,667
$101,333
$100,000
$98,667
$97,333
########### ########### ########### ########### ########### ###########
$700,000
$400,000
$1,200
$30,000
$80,000
$1,224,000,000
$96,000
$1,225,307,200
$700,000
$400,000
$1,200
$30,000
$80,000
$1,224,000,000
$96,000
$1,225,307,200
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$17
-$17
-$17
-$17
-$17
-$17
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
########### ########### ########### ########### ########### ###########
-$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267
$0
-$2,083
-$17
-$417
-$417
-$17,000,000
-$1,333.33
-$816,204,800.00
-$17,004,267
$0
-$25,000
-$200
-$5,000
-$5,000
-$204,000,000
-$16,000
-$816,204,800.00
-$68,017,067
$0
$0
$0
$0
$0
$0
$0
$0
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
$0
$0
$0
$0
$0
$0
$0
$0
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
$0
$0
$0
$0
$0
$0
$0
$0
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
$0
$0
$0
$0
$0
$0
$0
$0
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
$0
$0
$0
$0
$0
$0
$0
$0
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Mes 49
$
$
Mes 50
0%
0%
$
0%
$
Mes 51
0%
0%
$
0%
$
Mes 52
0%
0%
$
0%
$
Mes 53
0%
0%
$
0%
$
0%
0%
$
0%
$
Mes 54
Mes 55
0%
0%
$
0%
$
Mes 56
0%
0%
$
0%
$
0%
0%
0%
-
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$397,917
$395,833
$393,750
$391,667
$389,583
$387,500
$385,417
$383,333
$1,183
$1,167
$1,150
$1,133
$1,117
$1,100
$1,083
$1,067
$29,583
$29,167
$28,750
$28,333
$27,917
$27,500
$27,083
$26,667
$79,583
$79,167
$78,750
$78,333
$77,917
$77,500
$77,083
$76,667
########### ########### ########### ########### ########### $1,122,000,000 $1,105,000,000 $1,088,000,000
$94,667
$93,333
$92,000
$90,667
$89,333
$88,000
$86,667
$85,333
-$905,122,118
-$921,896,602
-$938,671,085
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$700,000
$700,000
$700,000
$700,000
$700,000
-$805,175,216 -$821,949,700 -$838,724,183 -$855,498,667 -$872,273,151
-$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484 -$16,774,484
-$821,249,700 -$838,024,183 -$854,798,667 -$871,573,151 -$888,347,634
$700,000
-$889,047,634
-$16,774,484
-$905,122,118
$700,000
-$905,822,118
-$16,774,484
-$921,896,602
$700,000
-$922,596,602
-$16,774,484
-$938,671,085
-$905,122,118
-$921,896,602
-$938,671,085
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$229,783
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
0.04%
-0.06%
50.13%
0.04%
-0.05%
50.13%
0.04%
-0.05%
50.13%
0.04%
-0.05%
50.13%
0.04%
-0.05%
50.13%
0.04%
-0.05%
50.13%
0.04%
-0.05%
50.13%
0.04%
-0.05%
50.13%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$700,000
$397,917
$395,833
$393,750
$391,667
$389,583
$387,500
$385,417
$383,333
$1,183
$1,167
$1,150
$1,133
$1,117
$1,100
$1,083
$1,067
$29,583
$29,167
$28,750
$28,333
$27,917
$27,500
$27,083
$26,667
$79,583
$79,167
$78,750
$78,333
$77,917
$77,500
$77,083
$76,667
########### ########### ########### ########### ########### $1,122,000,000 $1,105,000,000 $1,088,000,000
$94,667
$93,333
$92,000
$90,667
$89,333
$88,000
$86,667
$85,333
########### ########### ########### ########### ########### $1,123,281,600 $1,106,277,333 $1,089,273,067
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$2,083
-$17
-$17
-$17
-$17
-$17
-$17
-$17
-$17
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$417
-$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000 -$17,000,000
-$17,000,000
-$17,000,000
-$17,000,000
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
########### ########### ########### ########### ########### ############# ############# #############
-$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267 -$17,004,267
-$17,004,267
-$17,004,267
-$17,004,267
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Mes 57
$
$
Mes 58
0%
0%
$
0%
$
Mes 59
0%
0%
$
0%
$
AO 5
Acumulado
Mes 60
0%
0%
$
0%
$
0%
0%
0%
-
$460,800
$0
$460,800
$0
$460,800
$0
$460,800
$0
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$0
$0
$460,800
$5,529,600
$0
$0
$0
$0
$5,529,600
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$164,291
$49,500
$9,900
$990
$6,336
$0
$231,017
$1,971,492
$594,000
$118,800
$11,880
$76,032
$0
$2,772,204
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$229,783
$17,004,267
-$16,774,484
$0
$0
-$16,774,484
$0
$0
-$16,774,484
-3640.30%
$2,757,396
-$204,051,200
$206,808,596
$0
$0
$206,808,596
$62,042,579
$20,680,860
$124,085,158
2244.02%
$700,000
$700,000
$700,000
$700,000
$700,000
$381,250
$379,167
$377,083
$375,000
$375,000
$1,050
$1,033
$1,017
$1,000
$1,000
$26,250
$25,833
$25,417
$25,000
$25,000
$76,250
$75,833
$75,417
$75,000
$75,000
$1,071,000,000 $1,054,000,000 $1,037,000,000 $1,020,000,000 $1,020,000,000
$84,000
$82,667
$81,333
$80,000
$80,000
-$955,445,569
-$972,220,053
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$700,000
-$939,371,085
-$16,774,484
-$955,445,569
$700,000
-$956,145,569
-$16,774,484
-$972,220,053
$700,000
$700,000
$700,000
-$972,920,053 -$989,694,536 -$989,694,536
-$16,774,484
-$16,774,484
-$16,774,484
-$988,994,536 -$1,005,769,020 -$1,005,769,020
-$955,445,569
-$972,220,053
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
-$16,774,484
-$17,004,267
$229,783
$124,085,158
-$85,021,333
$209,106,491
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$229,783
$229,783
$229,783
$209,106,491
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$229,783
$0
$229,783
$0
$229,783
$0
$229,783
$0
$209,106,491
0.04%
-0.05%
50.13%
0.04%
-0.05%
50.13%
0.04%
-0.05%
50.13%
0.05%
-0.05%
50.13%
0.54%
-0.55%
50.13%
0.00%
0.00%
0.00%
0.00%
0.00%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
-3640.30%
49.87%
2244.02%
$700,000
$700,000
$700,000
$700,000
$700,000
$381,250
$379,167
$377,083
$375,000
$375,000
$1,050
$1,033
$1,017
$1,000
$1,000
$26,250
$25,833
$25,417
$25,000
$25,000
$76,250
$75,833
$75,417
$75,000
$75,000
$1,071,000,000 $1,054,000,000 $1,037,000,000 $1,020,000,000 $1,020,000,000
$84,000
$82,667
$81,333
$80,000
$80,000
$1,072,268,800 $1,055,264,533 $1,038,260,267 $1,021,256,000 $1,021,256,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,083
-$2,083
-$2,083
-$2,083
-$25,000
-$17
-$17
-$17
-$17
-$200
-$417
-$417
-$417
-$417
-$5,000
-$417
-$417
-$417
-$417
-$5,000
-$17,000,000
-$17,000,000
-$17,000,000
-$17,000,000 -$204,000,000
-$1,333.33
-$1,333.33
-$1,333.33
-$1,333.33
-$16,000
############# ############# ############# ############# #############
-$17,004,267
-$17,004,267
-$17,004,267
-$17,004,267
-$85,021,333
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.42%
0.83%
0.83%
0.42%
0.83%
0.83%
0.00%
0.00%
0.00%
0.00%
0.044803
73
productos o servicios
7398
7946
7945.71429
0.007
0.05
55.62
397.285714
7398
0.05
369.9
37927.5
0.15321923
0.19972313