EE2015 Cargas F F*IMDA suma F*Imda IMDA

Autos 31741 0.0005 0.0005

0.001 11585101 0.0005 0.0005

C2 1537 1.265 8.8576

30.976 5584510 2.212 22.1179

C3 687 1.265 8.8576

29.027 2482016 1.261 20.1694

C4 217 1.265 8.8576

37.203 766523 1.232 28.3456

B2 4627 1.265 8.8576

30.976 16863010 2.212 22.1179

B3 977 1.265 8.8576

29.027 3540516 1.261 20.1694

T2S2 207 1.265 8.8576

51.145 730010 2.212 22.117916 1.261 20.1694

T2S3 27 1.265 8.8576

59.321 73010 2.212 22.117923 1.232 28.3456

T3S1 27 1.265 8.8576

51.145 73016 1.261 20.169410 2.212 22.1179

T3S3 207 1.265 8.8576

59.321 730010 2.212 22.117923 1.232 28.3456

2T2 1

7 1.265 8.8576

75.211 36510 2.212 22.117910 2.212 22.117910 2.212 22.1179

>=3T3 1

7 1.265 8.8576

71.314 36516 1.261 20.169410 2.212 22.117916 1.261 20.1694

4021

Proyeccion

r FC FD 5 años 10años 15 años

1.2% 0.50 0.50 1,563 3,223 4,985

1.2% 0.50 0.50 2,214,805 4,565,726 7,061,129

1.2% 0.50 0.50 922,435 1,901,560 2,940,860

1.2% 0.50 0.50 365,111 752,661 1,164,029

1.2% 0.50 0.50 6,687,843 13,786,702 21,321,840

1.2% 0.50 0.50 1,315,826 2,712,519 4,195,050

1.2% 0.50 0.50 478,033 985,444 1,524,040

1.2% 0.50 0.50 55,445 114,298 176,768

1.2% 0.50 0.50 47,803 98,544 152,404

1.2% 0.50 0.50 554,453 1,142,982 1,767,680

1.2% 0.50 0.50 35,149 72,458 112,059

1.2% 0.50 0.50 33,327 68,703 106,253

12,711,794 26,204,822 40,527,096

Proyeccion

20 años

6,854

9,709,892

4,044,032

1,600,679

29,320,067

5,768,693

2,095,736

243,077

209,574

2,430,771

154,095

146,110

55,729,579