GAM 71

x
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27

q(x;0;1)
0.001672
0.000428
0.000396
0.000392
0.000380
0.000456
0.000424
0.000403
0.000392
0.000389
0.000390
0.000397
0.000405
0.000413
0.000422
0.000433
0.000444
0.000457
0.000471
0.000486
0.000503
0.000522
0.000544
0.000566
0.000591
0.000619
0.000650
0.000684

p(x;1)
0.99833
0.99957
0.99960
0.99961
0.99962
0.99954
0.99958
0.99960
0.99961
0.99961
0.99961
0.99960
0.99960
0.99959
0.99958
0.99957
0.99956
0.99954
0.99953
0.99951
0.99950
0.99948
0.99946
0.99943
0.99941
0.99938
0.99935
0.99932

l(x)
10,000,000
9,983,280
9,979,007
9,975,055
9,971,145
9,967,356
9,962,811
9,958,587
9,954,574
9,950,671
9,946,801
9,942,921
9,938,974
9,934,949
9,930,846
9,926,655
9,922,356
9,917,951
9,913,418
9,908,749
9,903,934
9,898,952
9,893,785
9,888,402
9,882,806
9,876,965
9,870,851
9,864,435

d(x)
16,720
4,273
3,952
3,910
3,789
4,545
4,224
4,013
3,902
3,871
3,879
3,947
4,025
4,103
4,191
4,298
4,406
4,533
4,669
4,816
4,982
5,167
5,382
5,597
5,841
6,114
6,416
6,747

Tasa de inters
D(x)2
10,000,000.00
9,599,307.69
9,226,153.07
8,867,787.99
8,523,376.75
8,192,440.25
7,873,754.33
7,567,707.55
7,273,709.39
6,991,209.71
6,719,702.05
6,458,732.08
6,207,853.81
5,966,672.72
5,734,815.85
5,511,919.00
5,297,627.25
5,091,610.67
4,893,542.12
4,703,112.76
4,520,026.00
4,343,992.72
4,174,735.73
4,011,985.26
3,855,494.69
3,705,015.47
3,560,309.68
3,421,149.50

0.04
N(x)
242,804,962.93
232,804,962.93
223,205,655.24
213,979,502.18
205,111,714.19
196,588,337.44
188,395,897.19
180,522,142.86
172,954,435.30
165,680,725.91
158,689,516.20
151,969,814.16
145,511,082.08
139,303,228.26
133,336,555.54
127,601,739.69
122,089,820.69
116,792,193.44
111,700,582.77
106,807,040.65
102,103,927.89
97,583,901.89
93,239,909.17
89,065,173.44
85,053,188.18
81,197,693.49
77,492,678.02
73,932,368.34

v = 0.96153846
S(x)
C(x)
5,263,661,678.68 16,076.92
5,020,856,715.74
3,950.48
4,788,051,752.81
3,513.04
4,564,846,097.57
3,342.47
4,350,866,595.39
3,114.31
4,145,754,881.20
3,592.07
3,949,166,543.76
3,210.07
3,760,770,646.58
2,932.49
3,580,248,503.72
2,741.63
3,407,294,068.42
2,614.98
3,241,613,342.50
2,519.89
3,082,923,826.30
2,465.50
2,930,954,012.14
2,417.48
2,785,442,930.07
2,369.46
2,646,139,701.80
2,327.01
2,512,803,146.26
2,294.87
2,385,201,406.57
2,261.68
2,263,111,585.88
2,237.37
2,146,319,392.43
2,216.21
2,034,618,809.66
2,197.80
1,927,811,769.02
2,186.13
1,825,707,841.13
2,180.35
1,728,123,939.24
2,183.71
1,634,884,030.07
2,183.45
1,545,818,856.63
2,190.96
1,460,765,668.45
2,205.20
1,379,567,974.96
2,225.19
1,302,075,296.94
2,250.06

GAM 71
x
28
29
30
31
32

q(x;0;1)
0.000722
0.000763
0.000809
0.000860
0.000916

p(x;1)
0.99928
0.99924
0.99919
0.99914
0.99908

l(x)
9,857,688
9,850,570
9,843,054
9,835,091
9,826,633

d(x)
7,117
7,516
7,963
8,458
9,001

Tasa de inters
D(x)2
3,287,316.76
3,158,599.35
3,034,797.44
2,915,713.74
2,801,159.83

0.04
N(x)
70,511,218.84
67,223,902.07
64,065,302.73
61,030,505.29
58,114,791.55

v = 0.96153846
S(x)
C(x)
1,228,142,928.61
2,282.16
1,157,631,709.77
2,317.32
1,090,407,807.70
2,360.72
1,026,342,504.97
2,411.07
965,311,999.68
2,467.18

GAM 71
x
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

q(x;0;1)
0.000978
0.001046
0.001122
0.001204
0.001295
0.001397
0.001509
0.001633
0.001789
0.002000
0.002260
0.002569
0.002922
0.003318
0.003754
0.004228
0.004740
0.005285
0.005867
0.006480
0.007127
0.007806
0.008519
0.009262
0.010039
0.010889
0.011924
0.013119

p(x;1)
0.99902
0.99895
0.99888
0.99880
0.99871
0.99860
0.99849
0.99837
0.99821
0.99800
0.99774
0.99743
0.99708
0.99668
0.99625
0.99577
0.99526
0.99472
0.99413
0.99352
0.99287
0.99219
0.99148
0.99074
0.98996
0.98911
0.98808
0.98688

l(x)
9,817,632
9,808,030
9,797,771
9,786,778
9,774,995
9,762,336
9,748,698
9,733,987
9,718,092
9,700,706
9,681,305
9,659,425
9,634,610
9,606,458
9,574,583
9,538,640
9,498,311
9,453,289
9,403,328
9,348,159
9,287,583
9,221,390
9,149,408
9,071,464
8,987,445
8,897,220
8,800,338
8,695,403

d(x)
9,602
10,259
10,993
11,783
12,659
13,638
14,711
15,896
17,386
19,401
21,880
24,815
28,152
31,874
35,943
40,329
45,022
49,961
55,169
60,576
66,193
71,982
77,944
84,020
90,225
96,882
104,935
114,075

Tasa de inters
D(x)2
2,690,955.74
2,584,926.91
2,482,906.80
2,384,731.71
2,290,250.48
2,199,312.12
2,111,768.92
2,027,482.94
1,946,319.29
1,868,112.81
1,792,669.80
1,719,825.35
1,649,429.92
1,581,356.05
1,515,489.52
1,451,731.13
1,389,993.47
1,330,197.02
1,272,275.90
1,216,164.86
1,161,811.65
1,109,164.82
1,058,179.50
1,008,812.37
961,027.65
914,788.36
870,026.18
826,588.45

0.04
N(x)
55,313,631.72
52,622,675.98
50,037,749.08
47,554,842.27
45,170,110.56
42,879,860.09
40,680,547.97
38,568,779.05
36,541,296.11
34,594,976.81
32,726,864.00
30,934,194.20
29,214,368.85
27,564,938.93
25,983,582.89
24,468,093.36
23,016,362.23
21,626,368.76
20,296,171.73
19,023,895.84
17,807,730.98
16,645,919.33
15,536,754.51
14,478,575.01
13,469,762.64
12,508,734.99
11,593,946.63
10,723,920.45

v = 0.96153846
S(x)
C(x)
907,197,208.13
2,530.53
851,883,576.41
2,599.84
799,260,900.42
2,678.67
749,223,151.35
2,760.79
701,668,309.07
2,851.80
656,498,198.51
2,954.27
613,618,338.42
3,064.10
572,937,790.45
3,183.54
534,369,011.40
3,348.04
497,827,715.30
3,592.52
463,232,738.48
3,895.61
430,505,874.48
4,248.30
399,571,680.28
4,634.26
370,357,311.43
5,045.13
342,792,372.50
5,470.33
316,808,789.61
5,901.85
292,340,696.25
6,335.16
269,324,334.02
6,759.70
247,697,965.26
7,177.35
227,401,793.53
7,577.64
208,377,897.69
7,961.76
190,570,166.72
8,325.14
173,924,247.39
8,667.91
158,387,492.88
8,984.25
143,908,917.87
9,276.69
130,439,155.23
9,578.01
117,930,420.24
9,975.18
106,336,473.61
10,426.94

GAM 71
x
61
62
63
64
65

q(x;0;1)
0.014440
0.015863
0.017413
0.019185
0.021260

p(x;1)
0.98556
0.98414
0.98259
0.98082
0.97874

l(x)
8,581,328
8,457,413
8,323,253
8,178,320
8,021,419

d(x)
123,914
134,160
144,933
156,901
170,535

Tasa de inters
D(x)2
784,369.65
743,310.92
703,384.40
664,554.20
626,735.31

0.04
N(x)
9,897,332.00
9,112,962.35
8,369,651.44
7,666,267.04
7,001,712.84

v = 0.96153846
S(x)
C(x)
95,612,553.16
10,890.67
85,715,221.16
11,337.64
76,602,258.81
11,776.95
68,232,607.37
12,259.11
60,566,340.34
12,811.92

GAM 71
x
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93

q(x;0;1)
0.023643
0.026316
0.029188
0.032435
0.036106
0.040008
0.043827
0.047489
0.051221
0.055293
0.060068
0.065924
0.072595
0.079692
0.087431
0.095445
0.103691
0.112303
0.121116
0.130102
0.139315
0.148714
0.158486
0.168709
0.179452
0.190489
0.201681
0.212986

p(x;1)
0.97636
0.97368
0.97081
0.96757
0.96389
0.95999
0.95617
0.95251
0.94878
0.94471
0.93993
0.93408
0.92741
0.92031
0.91257
0.90456
0.89631
0.88770
0.87888
0.86990
0.86069
0.85129
0.84151
0.83129
0.82055
0.80951
0.79832
0.78701

l(x)
7,850,884
7,665,265
7,463,546
7,245,700
7,010,686
6,757,558
6,487,202
6,202,887
5,908,318
5,605,688
5,295,733
4,977,629
4,649,484
4,311,954
3,968,326
3,621,371
3,275,730
2,936,066
2,606,337
2,290,668
1,992,647
1,715,042
1,459,991
1,228,603
1,021,327
838,047
678,409
541,586

d(x)
185,618
201,719
217,846
235,014
253,128
270,356
284,315
294,569
302,630
309,955
318,104
328,145
337,529
343,628
346,955
345,642
339,664
329,729
315,669
298,020
277,606
255,051
231,388
207,276
183,279
159,639
136,822
115,350

Tasa de inters
D(x)2
589,818.19
553,724.15
518,415.72
483,927.12
450,222.06
417,275.33
385,174.02
354,127.88
324,337.21
295,888.78
268,777.12
242,915.59
218,174.64
194,554.09
172,163.16
151,068.04
131,393.61
113,239.68
96,656.28
81,682.36
68,322.43
56,542.39
46,282.45
37,449.35
29,933.95
23,617.54
18,383.33
14,111.31

0.04
N(x)
6,374,977.53
5,785,159.33
5,231,435.18
4,713,019.46
4,229,092.34
3,778,870.28
3,361,594.95
2,976,420.93
2,622,293.05
2,297,955.84
2,002,067.06
1,733,289.94
1,490,374.34
1,272,199.70
1,077,645.61
905,482.45
754,414.41
623,020.81
509,781.12
413,124.85
331,442.49
263,120.06
206,577.67
160,295.22
122,845.87
92,911.92
69,294.37
50,911.04

v = 0.96153846
S(x)
C(x)
53,564,627.50
13,408.72
47,189,649.97
14,011.35
41,404,490.63
14,549.54
36,173,055.45
15,092.48
31,460,036.00
15,630.50
27,230,943.66
16,052.26
23,452,073.38
16,231.75
20,090,478.42
16,170.36
17,114,057.49
15,973.92
14,491,764.44
15,731.33
12,193,808.59
15,523.95
10,191,741.54
15,398.05
8,458,451.60
15,229.22
6,968,077.26
14,908.08
5,695,877.56
14,473.46
4,618,231.95
13,864.12
3,712,749.49
13,100.32
2,958,335.08
12,228.03
2,335,314.27
11,256.37
1,825,533.15
10,218.31
1,412,408.30
9,152.25
1,080,965.81
8,085.24
817,845.75
7,053.00
611,268.08
6,075.04
450,972.86
5,165.10
328,126.99
4,325.85
235,215.08
3,564.97
165,920.70
2,889.91

GAM 71
x
94
95
96
97
98
99

q(x;0;1)
0.226535
0.241164
0.256204
0.272480
0.290163
0.309125

p(x;1)
0.77347
0.75884
0.74380
0.72752
0.70984
0.69088

l(x)
426,236
329,679
250,172
186,077
135,375
96,094

d(x)
96,557
79,507
64,095
50,702
39,281
96,094

Tasa de inters
D(x)2
10,678.65
7,941.89
5,794.80
4,144.37
2,899.15
1,978.77

0.04
N(x)
36,799.74
26,121.09
18,179.20
12,384.40
8,240.03
5,340.88

v = 0.96153846
S(x)
C(x)
115,009.66
2,326.05
78,209.92
1,841.63
52,088.84
1,427.55
33,909.64
1,085.83
21,525.24
808.87
13,285.21
1,902.67

GAM 71
x
100
101
102
103
104
105
106
107
108
109
110

q(x;0;1)
0.329825
0.352455
0.377220
0.406205
0.441497
0.485182
0.539343
0.606069
0.687444
0.785555
1.000000

p(x;1)
0.67018
0.64755
0.62278
0.59380
0.55850
0.51482
0.46066
0.39393
0.31256
0.21445
0.00000

l(x)
66,389
44,492
28,811
17,943
10,654
5,950
3,063
1,411
556
174
37

d(x)
66,389
44,492
28,811
17,943
10,654
5,950
3,063
1,411
556
174
37

Tasa de inters
D(x)2
1,314.50
847.06
527.42
315.83
180.33
96.84
47.94
21.23
8.04
2.42
0.50

0.04
N(x)
3,362.11
2,047.60
1,200.54
673.12
357.29
176.97
80.13
32.19
10.96
2.92
0.50

S(x)
7,944.33
4,582.22
2,534.62
1,334.08
660.95
303.66
126.69
46.56
14.37
3.41
0.50

v = 0.96153846
C(x)
1,263.95
814.49
507.13
303.68
173.39
93.11
46.09
20.42
7.73
2.32
0.48

M(x)
664,709.69
648,632.76
644,682.28
641,169.25
637,826.77
634,712.46
631,120.39
627,910.32
624,977.84
622,236.21
619,621.22
617,101.34
614,635.84
612,218.36
609,848.90
607,521.89
605,227.02
602,965.34
600,727.97
598,511.76
596,313.96
594,127.83
591,947.48
589,763.78
587,580.33
585,389.37
583,184.17
580,958.98

R(x)
40,697,229.92
40,032,520.23
39,383,887.46
38,739,205.18
38,098,035.94
37,460,209.17
36,825,496.71
36,194,376.31
35,566,465.99
34,941,488.16
34,319,251.95
33,699,630.73
33,082,529.39
32,467,893.55
31,855,675.19
31,245,826.29
30,638,304.40
30,033,077.38
29,430,112.04
28,829,384.06
28,230,872.30
27,634,558.34
27,040,430.51
26,448,483.02
25,858,719.25
25,271,138.92
24,685,749.55
24,102,565.38

x3
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27

M(x)
578,708.92
576,426.76
574,109.44
571,748.72
569,337.65

R(x)
23,521,606.39
22,942,897.48
22,366,470.72
21,792,361.28
21,220,612.56

x3
28
29
30
31
32

M(x)
566,870.47
564,339.94
561,740.10
559,061.43
556,300.64
553,448.84
550,494.57
547,430.47
544,246.94
540,898.89
537,306.37
533,410.76
529,162.46
524,528.19
519,483.06
514,012.73
508,110.88
501,775.72
495,016.02
487,838.67
480,261.02
472,299.26
463,974.13
455,306.21
446,321.96
437,045.27
427,467.26
417,492.08

R(x)
20,651,274.91
20,084,404.44
19,520,064.50
18,958,324.40
18,399,262.97
17,842,962.33
17,289,513.49
16,739,018.93
16,191,588.45
15,647,341.52
15,106,442.63
14,569,136.26
14,035,725.50
13,506,563.04
12,982,034.85
12,462,551.79
11,948,539.06
11,440,428.18
10,938,652.46
10,443,636.44
9,955,797.78
9,475,536.75
9,003,237.49
8,539,263.36
8,083,957.15
7,637,635.19
7,200,589.91
6,773,122.65

x3
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

M(x)
407,065.14
396,174.47
384,836.84
373,059.88
360,800.77

R(x)
6,355,630.57
5,948,565.43
5,552,390.95
5,167,554.12
4,794,494.24

x3
61
62
63
64
65

M(x)
347,988.86
334,580.14
320,568.78
306,019.25
290,926.77
275,296.27
259,244.01
243,012.26
226,841.90
210,867.98
195,136.65
179,612.70
164,214.66
148,985.44
134,077.36
119,603.90
105,739.78
92,639.45
80,411.42
69,155.05
58,936.75
49,784.50
41,699.26
34,646.26
28,571.22
23,406.12
19,080.27
15,515.30

R(x)
4,433,693.46
4,085,704.60
3,751,124.47
3,430,555.68
3,124,536.44
2,833,609.67
2,558,313.39
2,299,069.38
2,056,057.12
1,829,215.22
1,618,347.25
1,423,210.60
1,243,597.89
1,079,383.23
930,397.79
796,320.43
676,716.53
570,976.76
478,337.30
397,925.88
328,770.83
269,834.09
220,049.59
178,350.33
143,704.07
115,132.85
91,726.73
72,646.46

x3
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93

M(x)
12,625.38
10,299.34
8,457.71
7,030.16
5,944.33
5,135.46

R(x)
57,131.16
44,505.78
34,206.44
25,748.73
18,718.57
12,774.24

x3
94
95
96
97
98
99

M(x)
3,232.80
1,968.85
1,154.37
647.23
343.55
170.16
77.05
30.95
10.54
2.80
0.48

R(x)
7,638.78
4,405.98
2,437.13
1,282.77
635.53
291.98
121.82
44.77
13.82
3.28
0.48

x3
100
101
102
103
104
105
106
107
108
109
110

N(65)

7,001,712.84

D(65)

626,735.31

0.12

a(65,65,w)

11.1717

11.17172225