La señora María Claudia Pinilla adquirió un crédito de libre inversión por $250.000.

000, durante 7 años, con una tasa de interé

VF 250000000
N 7 AÑOS
I 10.90%

1. Amortización gradual
2. Amortización con abono constante a capital
3. Amortización con periodo de gracia de 8
meses
s, con una tasa de interés del 10,9 % EM.
AMORTIZACION GRADUAL

VP 250,000,000 FORMULA
I 10.90% E-M 0.87% M.V (1+I)^(1/M)-1
N 7 AÑOS 84 MESES
CUOTA $ 4,174,080.47

N SALDO INICIAL CUOTA ABONO CAPITAL INTERESES SALDO FINAL

0 250,000,000
1 250,000,000.00 $ 4,174,080.47 $ 1,994,080.47 2,180,000 245,825,919.53
2 245,825,919.53 $ 4,174,080.47 $ 2,030,478.45 2,143,602 243,795,441.08
3 243,795,441.08 $ 4,174,080.47 $ 2,048,184.22 2,125,896 241,747,256.86
4 241,747,256.86 $ 4,174,080.47 $ 2,066,044.39 2,108,036 239,681,212.47
5 239,681,212.47 $ 4,174,080.47 $ 2,084,060.30 2,090,020 237,597,152.17
6 237,597,152.17 $ 4,174,080.47 $ 2,102,233.30 2,071,847 235,494,918.87
7 235,494,918.87 $ 4,174,080.47 $ 2,120,564.78 2,053,516 233,374,354.09
8 233,374,354.09 $ 4,174,080.47 $ 2,139,056.10 2,035,024 231,235,297.99
9 231,235,297.99 $ 4,174,080.47 $ 2,157,708.67 2,016,372 229,077,589.32
10 229,077,589.32 $ 4,174,080.47 $ 2,176,523.89 1,997,557 226,901,065.43
11 226,901,065.43 $ 4,174,080.47 $ 2,195,503.18 1,978,577 224,705,562.25
12 224,705,562.25 $ 4,174,080.47 $ 2,214,647.97 1,959,433 222,490,914.28
13 222,490,914.28 $ 4,174,080.47 $ 2,233,959.70 1,940,121 220,256,954.59
14 220,256,954.59 $ 4,174,080.47 $ 2,253,439.83 1,920,641 218,003,514.76
15 218,003,514.76 $ 4,174,080.47 $ 2,273,089.82 1,900,991 215,730,424.94
16 215,730,424.94 $ 4,174,080.47 $ 2,292,911.16 1,881,169 213,437,513.78
17 213,437,513.78 $ 4,174,080.47 $ 2,312,905.35 1,861,175 211,124,608.43
18 211,124,608.43 $ 4,174,080.47 $ 2,333,073.88 1,841,007 208,791,534.55
19 208,791,534.55 $ 4,174,080.47 $ 2,353,418.29 1,820,662 206,438,116.26
20 206,438,116.26 $ 4,174,080.47 $ 2,373,940.10 1,800,140 204,064,176.16
21 204,064,176.16 $ 4,174,080.47 $ 2,394,640.85 1,779,440 201,669,535.31
22 201,669,535.31 $ 4,174,080.47 $ 2,415,522.12 1,758,558 199,254,013.19
23 199,254,013.19 $ 4,174,080.47 $ 2,436,585.47 1,737,495 196,817,427.71
24 196,817,427.71 $ 4,174,080.47 $ 2,457,832.50 1,716,248 194,359,595.21
25 194,359,595.21 $ 4,174,080.47 $ 2,479,264.80 1,694,816 191,880,330.42
26 191,880,330.42 $ 4,174,080.47 $ 2,500,883.99 1,673,196 189,379,446.43
27 189,379,446.43 $ 4,174,080.47 $ 2,522,691.70 1,651,389 186,856,754.73
28 186,856,754.73 $ 4,174,080.47 $ 2,544,689.57 1,629,391 184,312,065.16
29 184,312,065.16 $ 4,174,080.47 $ 2,566,879.26 1,607,201 181,745,185.90
30 181,745,185.90 $ 4,174,080.47 $ 2,589,262.45 1,584,818 179,155,923.45
31 179,155,923.45 $ 4,174,080.47 $ 2,611,840.82 1,562,240 176,544,082.64
32 176,544,082.64 $ 4,174,080.47 $ 2,634,616.07 1,539,464 173,909,466.57
33 173,909,466.57 $ 4,174,080.47 $ 2,657,589.92 1,516,491 171,251,876.65
34 171,251,876.65 $ 4,174,080.47 $ 2,680,764.10 1,493,316 168,571,112.54
35 168,571,112.54 $ 4,174,080.47 $ 2,704,140.37 1,469,940 165,866,972.18
36 165,866,972.18 $ 4,174,080.47 $ 2,727,720.47 1,446,360 163,139,251.70
37 163,139,251.70 $ 4,174,080.47 $ 2,751,506.19 1,422,574 160,387,745.51
38 160,387,745.51 $ 4,174,080.47 $ 2,775,499.33 1,398,581 157,612,246.18
39 157,612,246.18 $ 4,174,080.47 $ 2,799,701.68 1,374,379 154,812,544.50
40 154,812,544.50 $ 4,174,080.47 $ 2,824,115.08 1,349,965 151,988,429.42
41 151,988,429.42 $ 4,174,080.47 $ 2,848,741.36 1,325,339 149,139,688.05
42 149,139,688.05 $ 4,174,080.47 $ 2,873,582.39 1,300,498 146,266,105.66
43 146,266,105.66 $ 4,174,080.47 $ 2,898,640.03 1,275,440 143,367,465.64
44 143,367,465.64 $ 4,174,080.47 $ 2,923,916.17 1,250,164 140,443,549.47
45 140,443,549.47 $ 4,174,080.47 $ 2,949,412.72 1,224,668 137,494,136.75
46 137,494,136.75 $ 4,174,080.47 $ 2,975,131.60 1,198,949 134,519,005.15
47 134,519,005.15 $ 4,174,080.47 $ 3,001,074.74 1,173,006 131,517,930.41
48 131,517,930.41 $ 4,174,080.47 $ 3,027,244.12 1,146,836 128,490,686.29
49 128,490,686.29 $ 4,174,080.47 $ 3,053,641.68 1,120,439 125,437,044.61
50 125,437,044.61 $ 4,174,080.47 $ 3,080,269.44 1,093,811 122,356,775.17
51 122,356,775.17 $ 4,174,080.47 $ 3,107,129.39 1,066,951 119,249,645.78
52 119,249,645.78 $ 4,174,080.47 $ 3,134,223.56 1,039,857 116,115,422.22
53 116,115,422.22 $ 4,174,080.47 $ 3,161,553.99 1,012,526 112,953,868.23
54 112,953,868.23 $ 4,174,080.47 $ 3,189,122.74 984,958 109,764,745.49
55 109,764,745.49 $ 4,174,080.47 $ 3,216,931.89 957,149 106,547,813.61
56 106,547,813.61 $ 4,174,080.47 $ 3,244,983.53 929,097 103,302,830.07
57 103,302,830.07 $ 4,174,080.47 $ 3,273,279.79 900,801 100,029,550.28
58 100,029,550.28 $ 4,174,080.47 $ 3,301,822.79 872,258 96,727,727.49
59 96,727,727.49 $ 4,174,080.47 $ 3,330,614.69 843,466 93,397,112.80
60 93,397,112.80 $ 4,174,080.47 $ 3,359,657.65 814,423 90,037,455.16
61 90,037,455.16 $ 4,174,080.47 $ 3,388,953.86 785,127 86,648,501.30
62 86,648,501.30 $ 4,174,080.47 $ 3,418,505.54 755,575 83,229,995.76
63 83,229,995.76 $ 4,174,080.47 $ 3,448,314.91 725,766 79,781,680.85
64 79,781,680.85 $ 4,174,080.47 $ 3,478,384.21 695,696 76,303,296.64
65 76,303,296.64 $ 4,174,080.47 $ 3,508,715.72 665,365 72,794,580.92
66 72,794,580.92 $ 4,174,080.47 $ 3,539,311.72 634,769 69,255,269.20
67 69,255,269.20 $ 4,174,080.47 $ 3,570,174.52 603,906 65,685,094.67
68 65,685,094.67 $ 4,174,080.47 $ 3,601,306.44 572,774 62,083,788.23
69 62,083,788.23 $ 4,174,080.47 $ 3,632,709.84 541,371 58,451,078.40
70 58,451,078.40 $ 4,174,080.47 $ 3,664,387.07 509,693 54,786,691.33
71 54,786,691.33 $ 4,174,080.47 $ 3,696,340.52 477,740 51,090,350.81
72 51,090,350.81 $ 4,174,080.47 $ 3,728,572.61 445,508 47,361,778.20
73 47,361,778.20 $ 4,174,080.47 $ 3,761,085.76 412,995 43,600,692.44
74 43,600,692.44 $ 4,174,080.47 $ 3,793,882.43 380,198 39,806,810.00
75 39,806,810.00 $ 4,174,080.47 $ 3,826,965.09 347,115 35,979,844.92
76 35,979,844.92 $ 4,174,080.47 $ 3,860,336.22 313,744 32,119,508.70
77 32,119,508.70 $ 4,174,080.47 $ 3,893,998.35 280,082 28,225,510.34
78 28,225,510.34 $ 4,174,080.47 $ 3,927,954.02 246,126 24,297,556.32
79 24,297,556.32 $ 4,174,080.47 $ 3,962,205.78 211,875 20,335,350.55
80 20,335,350.55 $ 4,174,080.47 $ 3,996,756.21 177,324 16,338,594.33
81 16,338,594.33 $ 4,174,080.47 $ 4,031,607.93 142,473 12,306,986.41
82 12,306,986.41 $ 4,174,080.47 $ 4,066,763.55 107,317 8,240,222.86
83 8,240,222.86 $ 4,174,080.47 $ 4,102,225.73 71,855 4,137,997.13
84 4,137,997.13 $ 4,174,080.47 $ 4,137,997.13 36,083 - 0.00
AMORTIZACION CON ABONO CONSTANTE

VP 250,000,000 FORMULA
I 10.90% E-M 0.87% M.V (1+I)^(1/M)-1
N 7 AÑOS 84 MESES
CUOTA $ 4,174,080.47

N SALDO INICIAL CUOTA ABONO CAPITAL INTERESES SALDO FINAL

0 250,000,000
1 250,000,000.00 $ 5,156,190.48 $ 2,976,190.48 2,180,000 247,023,809.52
2 247,023,809.52 $ 5,130,238.10 $ 2,976,190.48 2,154,048 244,047,619.05
3 244,047,619.05 $ 5,104,285.71 $ 2,976,190.48 2,128,095 241,071,428.57
4 241,071,428.57 $ 5,078,333.33 $ 2,976,190.48 2,102,143 238,095,238.10
5 238,095,238.10 $ 5,052,380.95 $ 2,976,190.48 2,076,190 235,119,047.62
6 235,119,047.62 $ 5,026,428.57 $ 2,976,190.48 2,050,238 232,142,857.14
7 232,142,857.14 $ 5,000,476.19 $ 2,976,190.48 2,024,286 229,166,666.67
8 229,166,666.67 $ 4,974,523.81 $ 2,976,190.48 1,998,333 226,190,476.19
9 226,190,476.19 $ 4,948,571.43 $ 2,976,190.48 1,972,381 223,214,285.71
10 223,214,285.71 $ 4,922,619.05 $ 2,976,190.48 1,946,429 220,238,095.24
11 220,238,095.24 $ 4,896,666.67 $ 2,976,190.48 1,920,476 217,261,904.76
12 217,261,904.76 $ 4,870,714.29 $ 2,976,190.48 1,894,524 214,285,714.29
13 214,285,714.29 $ 4,844,761.90 $ 2,976,190.48 1,868,571 211,309,523.81
14 211,309,523.81 $ 4,818,809.52 $ 2,976,190.48 1,842,619 208,333,333.33
15 208,333,333.33 $ 4,792,857.14 $ 2,976,190.48 1,816,667 205,357,142.86
16 205,357,142.86 $ 4,766,904.76 $ 2,976,190.48 1,790,714 202,380,952.38
17 202,380,952.38 $ 4,740,952.38 $ 2,976,190.48 1,764,762 199,404,761.90
18 199,404,761.90 $ 4,715,000.00 $ 2,976,190.48 1,738,810 196,428,571.43
19 196,428,571.43 $ 4,689,047.62 $ 2,976,190.48 1,712,857 193,452,380.95
20 193,452,380.95 $ 4,663,095.24 $ 2,976,190.48 1,686,905 190,476,190.48
21 190,476,190.48 $ 4,637,142.86 $ 2,976,190.48 1,660,952 187,500,000.00
22 187,500,000.00 $ 4,611,190.48 $ 2,976,190.48 1,635,000 184,523,809.52
23 184,523,809.52 $ 4,585,238.10 $ 2,976,190.48 1,609,048 181,547,619.05
24 181,547,619.05 $ 4,559,285.71 $ 2,976,190.48 1,583,095 178,571,428.57
25 178,571,428.57 $ 4,533,333.33 $ 2,976,190.48 1,557,143 175,595,238.10
26 175,595,238.10 $ 4,507,380.95 $ 2,976,190.48 1,531,190 172,619,047.62
27 172,619,047.62 $ 4,481,428.57 $ 2,976,190.48 1,505,238 169,642,857.14
28 169,642,857.14 $ 4,455,476.19 $ 2,976,190.48 1,479,286 166,666,666.67
29 166,666,666.67 $ 4,429,523.81 $ 2,976,190.48 1,453,333 163,690,476.19
30 163,690,476.19 $ 4,403,571.43 $ 2,976,190.48 1,427,381 160,714,285.71
31 160,714,285.71 $ 4,377,619.05 $ 2,976,190.48 1,401,429 157,738,095.24
32 157,738,095.24 $ 4,351,666.67 $ 2,976,190.48 1,375,476 154,761,904.76
33 154,761,904.76 $ 4,325,714.29 $ 2,976,190.48 1,349,524 151,785,714.29
34 151,785,714.29 $ 4,299,761.90 $ 2,976,190.48 1,323,571 148,809,523.81
35 148,809,523.81 $ 4,273,809.52 $ 2,976,190.48 1,297,619 145,833,333.33
36 145,833,333.33 $ 4,247,857.14 $ 2,976,190.48 1,271,667 142,857,142.86
37 142,857,142.86 $ 4,221,904.76 $ 2,976,190.48 1,245,714 139,880,952.38
38 139,880,952.38 $ 4,195,952.38 $ 2,976,190.48 1,219,762 136,904,761.90
39 136,904,761.90 $ 4,170,000.00 $ 2,976,190.48 1,193,810 133,928,571.43
40 133,928,571.43 $ 4,144,047.62 $ 2,976,190.48 1,167,857 130,952,380.95
41 130,952,380.95 $ 4,118,095.24 $ 2,976,190.48 1,141,905 127,976,190.48
42 127,976,190.48 $ 4,092,142.86 $ 2,976,190.48 1,115,952 125,000,000.00
43 125,000,000.00 $ 4,066,190.48 $ 2,976,190.48 1,090,000 122,023,809.52
44 122,023,809.52 $ 4,040,238.10 $ 2,976,190.48 1,064,048 119,047,619.05
45 119,047,619.05 $ 4,014,285.71 $ 2,976,190.48 1,038,095 116,071,428.57
46 116,071,428.57 $ 3,988,333.33 $ 2,976,190.48 1,012,143 113,095,238.10
47 113,095,238.10 $ 3,962,380.95 $ 2,976,190.48 986,190 110,119,047.62
48 110,119,047.62 $ 3,936,428.57 $ 2,976,190.48 960,238 107,142,857.14
49 107,142,857.14 $ 3,910,476.19 $ 2,976,190.48 934,286 104,166,666.67
50 104,166,666.67 $ 3,884,523.81 $ 2,976,190.48 908,333 101,190,476.19
51 101,190,476.19 $ 3,858,571.43 $ 2,976,190.48 882,381 98,214,285.71
52 98,214,285.71 $ 3,832,619.05 $ 2,976,190.48 856,429 95,238,095.24
53 95,238,095.24 $ 3,806,666.67 $ 2,976,190.48 830,476 92,261,904.76
54 92,261,904.76 $ 3,780,714.29 $ 2,976,190.48 804,524 89,285,714.29
55 89,285,714.29 $ 3,754,761.90 $ 2,976,190.48 778,571 86,309,523.81
56 86,309,523.81 $ 3,728,809.52 $ 2,976,190.48 752,619 83,333,333.33
57 83,333,333.33 $ 3,702,857.14 $ 2,976,190.48 726,667 80,357,142.86
58 80,357,142.86 $ 3,676,904.76 $ 2,976,190.48 700,714 77,380,952.38
59 77,380,952.38 $ 3,650,952.38 $ 2,976,190.48 674,762 74,404,761.90
60 74,404,761.90 $ 3,625,000.00 $ 2,976,190.48 648,810 71,428,571.43
61 71,428,571.43 $ 3,599,047.62 $ 2,976,190.48 622,857 68,452,380.95
62 68,452,380.95 $ 3,573,095.24 $ 2,976,190.48 596,905 65,476,190.48
63 65,476,190.48 $ 3,547,142.86 $ 2,976,190.48 570,952 62,500,000.00
64 62,500,000.00 $ 3,521,190.48 $ 2,976,190.48 545,000 59,523,809.52
65 59,523,809.52 $ 3,495,238.10 $ 2,976,190.48 519,048 56,547,619.05
66 56,547,619.05 $ 3,469,285.71 $ 2,976,190.48 493,095 53,571,428.57
67 53,571,428.57 $ 3,443,333.33 $ 2,976,190.48 467,143 50,595,238.10
68 50,595,238.10 $ 3,417,380.95 $ 2,976,190.48 441,190 47,619,047.62
69 47,619,047.62 $ 3,391,428.57 $ 2,976,190.48 415,238 44,642,857.14
70 44,642,857.14 $ 3,365,476.19 $ 2,976,190.48 389,286 41,666,666.67
71 41,666,666.67 $ 3,339,523.81 $ 2,976,190.48 363,333 38,690,476.19
72 38,690,476.19 $ 3,313,571.43 $ 2,976,190.48 337,381 35,714,285.71
73 35,714,285.71 $ 3,287,619.05 $ 2,976,190.48 311,429 32,738,095.24
74 32,738,095.24 $ 3,261,666.67 $ 2,976,190.48 285,476 29,761,904.76
75 29,761,904.76 $ 3,235,714.29 $ 2,976,190.48 259,524 26,785,714.29
76 26,785,714.29 $ 3,209,761.90 $ 2,976,190.48 233,571 23,809,523.81
77 23,809,523.81 $ 3,183,809.52 $ 2,976,190.48 207,619 20,833,333.33
78 20,833,333.33 $ 3,157,857.14 $ 2,976,190.48 181,667 17,857,142.86
79 17,857,142.86 $ 3,131,904.76 $ 2,976,190.48 155,714 14,880,952.38
80 14,880,952.38 $ 3,105,952.38 $ 2,976,190.48 129,762 11,904,761.90
81 11,904,761.90 $ 3,080,000.00 $ 2,976,190.48 103,810 8,928,571.43
82 8,928,571.43 $ 3,054,047.62 $ 2,976,190.48 77,857 5,952,380.95
83 5,952,380.95 $ 3,028,095.24 $ 2,976,190.48 51,905 2,976,190.48
84 2,976,190.48 $ 3,002,142.86 $ 2,976,190.48 25,952 - 0.00
AMORTIZACION CON PERIODO DE GRACIA

VP 250,000,000 FORMULA
I 10.90% E-M 0.87% M.V (1+I)^(1/M)-1
N 7 AÑOS 84 MESES
CUOTA $ 4,210,478.45
PERIODO GRA 8 MESES 76

N SALDO INICIAL CUOTA ABONO CAPITAL INTERESES SALDO FINAL

0 250,000,000
1 250,000,000.00 14,590,622 2,180,000 235,409,378.46
2 235,409,378.46 2,160,990 2,052,770 235,409,378.46
3 235,409,378.46 2,160,990 2,052,770 235,409,378.46
4 235,409,378.46 2,160,990 2,052,770 235,409,378.46
5 235,409,378.46 2,160,990 2,052,770 235,409,378.46
6 235,409,378.46 2,160,990 2,052,770 235,409,378.46
7 235,409,378.46 2,160,990 2,052,770 235,409,378.46
8 235,409,378.46 $ 4,210,478.45 $ 2,157,708.67 2,052,770 233,251,669.79
9 233,251,669.79 $ 4,210,478.45 $ 2,176,523.89 2,033,955 231,075,145.90
10 231,075,145.90 $ 4,210,478.45 $ 2,195,503.18 2,014,975 228,879,642.72
11 228,879,642.72 $ 4,210,478.45 $ 2,214,647.97 1,995,830 226,664,994.75
12 226,664,994.75 $ 4,210,478.45 $ 2,233,959.70 1,976,519 224,431,035.06
13 224,431,035.06 $ 4,210,478.45 $ 2,253,439.83 1,957,039 222,177,595.23
14 222,177,595.23 $ 4,210,478.45 $ 2,273,089.82 1,937,389 219,904,505.41
15 219,904,505.41 $ 4,210,478.45 $ 2,292,911.16 1,917,567 217,611,594.25
16 217,611,594.25 $ 4,210,478.45 $ 2,312,905.35 1,897,573 215,298,688.90
17 215,298,688.90 $ 4,210,478.45 $ 2,333,073.88 1,877,405 212,965,615.02
18 212,965,615.02 $ 4,210,478.45 $ 2,353,418.29 1,857,060 210,612,196.73
19 210,612,196.73 $ 4,210,478.45 $ 2,373,940.10 1,836,538 208,238,256.63
20 208,238,256.63 $ 4,210,478.45 $ 2,394,640.85 1,815,838 205,843,615.78
21 205,843,615.78 $ 4,210,478.45 $ 2,415,522.12 1,794,956 203,428,093.66
22 203,428,093.66 $ 4,210,478.45 $ 2,436,585.47 1,773,893 200,991,508.18
23 200,991,508.18 $ 4,210,478.45 $ 2,457,832.50 1,752,646 198,533,675.68
24 198,533,675.68 $ 4,210,478.45 $ 2,479,264.80 1,731,214 196,054,410.89
25 196,054,410.89 $ 4,210,478.45 $ 2,500,883.99 1,709,594 193,553,526.90
26 193,553,526.90 $ 4,210,478.45 $ 2,522,691.70 1,687,787 191,030,835.20
27 191,030,835.20 $ 4,210,478.45 $ 2,544,689.57 1,665,789 188,486,145.63
28 188,486,145.63 $ 4,210,478.45 $ 2,566,879.26 1,643,599 185,919,266.37
29 185,919,266.37 $ 4,210,478.45 $ 2,589,262.45 1,621,216 183,330,003.92
30 183,330,003.92 $ 4,210,478.45 $ 2,611,840.82 1,598,638 180,718,163.11
31 180,718,163.11 $ 4,210,478.45 $ 2,634,616.07 1,575,862 178,083,547.04
32 178,083,547.04 $ 4,210,478.45 $ 2,657,589.92 1,552,889 175,425,957.12
33 175,425,957.12 $ 4,210,478.45 $ 2,680,764.10 1,529,714 172,745,193.01
34 172,745,193.01 $ 4,210,478.45 $ 2,704,140.37 1,506,338 170,041,052.65
35 170,041,052.65 $ 4,210,478.45 $ 2,727,720.47 1,482,758 167,313,332.17
36 167,313,332.17 $ 4,210,478.45 $ 2,751,506.19 1,458,972 164,561,825.98
37 164,561,825.98 $ 4,210,478.45 $ 2,775,499.33 1,434,979 161,786,326.65
38 161,786,326.65 $ 4,210,478.45 $ 2,799,701.68 1,410,777 158,986,624.97
39 158,986,624.97 $ 4,210,478.45 $ 2,824,115.08 1,386,363 156,162,509.89
40 156,162,509.89 $ 4,210,478.45 $ 2,848,741.36 1,361,737 153,313,768.52
41 153,313,768.52 $ 4,210,478.45 $ 2,873,582.39 1,336,896 150,440,186.13
42 150,440,186.13 $ 4,210,478.45 $ 2,898,640.03 1,311,838 147,541,546.11
43 147,541,546.11 $ 4,210,478.45 $ 2,923,916.17 1,286,562 144,617,629.94
44 144,617,629.94 $ 4,210,478.45 $ 2,949,412.72 1,261,066 141,668,217.22
45 141,668,217.22 $ 4,210,478.45 $ 2,975,131.60 1,235,347 138,693,085.62
46 138,693,085.62 $ 4,210,478.45 $ 3,001,074.74 1,209,404 135,692,010.88
47 135,692,010.88 $ 4,210,478.45 $ 3,027,244.12 1,183,234 132,664,766.76
48 132,664,766.76 $ 4,210,478.45 $ 3,053,641.68 1,156,837 129,611,125.08
49 129,611,125.08 $ 4,210,478.45 $ 3,080,269.44 1,130,209 126,530,855.64
50 126,530,855.64 $ 4,210,478.45 $ 3,107,129.39 1,103,349 123,423,726.25
51 123,423,726.25 $ 4,210,478.45 $ 3,134,223.56 1,076,255 120,289,502.69
52 120,289,502.69 $ 4,210,478.45 $ 3,161,553.99 1,048,924 117,127,948.70
53 117,127,948.70 $ 4,210,478.45 $ 3,189,122.74 1,021,356 113,938,825.96
54 113,938,825.96 $ 4,210,478.45 $ 3,216,931.89 993,547 110,721,894.08
55 110,721,894.08 $ 4,210,478.45 $ 3,244,983.53 965,495 107,476,910.54
56 107,476,910.54 $ 4,210,478.45 $ 3,273,279.79 937,199 104,203,630.75
57 104,203,630.75 $ 4,210,478.45 $ 3,301,822.79 908,656 100,901,807.96
58 100,901,807.96 $ 4,210,478.45 $ 3,330,614.69 879,864 97,571,193.27
59 97,571,193.27 $ 4,210,478.45 $ 3,359,657.65 850,821 94,211,535.63
60 94,211,535.63 $ 4,210,478.45 $ 3,388,953.86 821,525 90,822,581.77
61 90,822,581.77 $ 4,210,478.45 $ 3,418,505.54 791,973 87,404,076.23
62 87,404,076.23 $ 4,210,478.45 $ 3,448,314.91 762,164 83,955,761.32
63 83,955,761.32 $ 4,210,478.45 $ 3,478,384.21 732,094 80,477,377.11
64 80,477,377.11 $ 4,210,478.45 $ 3,508,715.72 701,763 76,968,661.39
65 76,968,661.39 $ 4,210,478.45 $ 3,539,311.72 671,167 73,429,349.67
66 73,429,349.67 $ 4,210,478.45 $ 3,570,174.52 640,304 69,859,175.14
67 69,859,175.14 $ 4,210,478.45 $ 3,601,306.44 609,172 66,257,868.70
68 66,257,868.70 $ 4,210,478.45 $ 3,632,709.84 577,769 62,625,158.86
69 62,625,158.86 $ 4,210,478.45 $ 3,664,387.07 546,091 58,960,771.80
70 58,960,771.80 $ 4,210,478.45 $ 3,696,340.52 514,138 55,264,431.28
71 55,264,431.28 $ 4,210,478.45 $ 3,728,572.61 481,906 51,535,858.67
72 51,535,858.67 $ 4,210,478.45 $ 3,761,085.76 449,393 47,774,772.90
73 47,774,772.90 $ 4,210,478.45 $ 3,793,882.43 416,596 43,980,890.47
74 43,980,890.47 $ 4,210,478.45 $ 3,826,965.09 383,513 40,153,925.39
75 40,153,925.39 $ 4,210,478.45 $ 3,860,336.22 350,142 36,293,589.17
76 36,293,589.17 $ 4,210,478.45 $ 3,893,998.35 316,480 32,399,590.81
77 32,399,590.81 $ 4,210,478.45 $ 3,927,954.02 282,524 28,471,636.79
78 28,471,636.79 $ 4,210,478.45 $ 3,962,205.78 248,273 24,509,431.02
79 24,509,431.02 $ 4,210,478.45 $ 3,996,756.21 213,722 20,512,674.80
80 20,512,674.80 $ 4,210,478.45 $ 4,031,607.93 178,871 16,481,066.88
81 16,481,066.88 $ 4,210,478.45 $ 4,066,763.55 143,715 12,414,303.33
82 12,414,303.33 $ 4,210,478.45 $ 4,102,225.73 108,253 8,312,077.60
83 8,312,077.60 $ 4,210,478.45 $ 4,137,997.13 72,481 4,174,080.47
84 4,174,080.47 $ 4,210,478.45 $ 4,174,080.47 36,398 - 0.00