Nombre josue manuel aquino

Cuenta 21511343

Matematica Financiera

Fecha 28 de junio de 2020

Tarea semana 9

Anualidadas Anticipadas
Una deuda de 20,000.00 debe amortizarse con 12 pagos mensuales vencidos. Hallar el
valor de éstos, a la tasa efectiva del 8% , y elaborar el cuadro de amortización para los dos
primeros meses

capital 20,000 Periódo

interes 8% 0.006666667 0
periodo 12 12 1
capitalizacion mensual 2
Pago 1,739.77 € 3
4
5
6
7
8
9
10
11
12
dos. Hallar el
ción para los dos

CFN Interes Abono Insoluto

20000.00
1,739.77 € 133.33 1,606.44 € 18393.56
1,739.77 € 122.62 1,617.14 € 16776.42
1,739.77 € 111.84 1,627.93 € 15148.49
1,739.77 € 100.99 1,638.78 € 13509.72
1,739.77 € 90.06 1,649.70 € 11860.01
1,739.77 € 79.07 1,660.70 € 10199.31
1,739.77 € 68.00 1,671.77 € 8527.54
1,739.77 € 56.85 1,682.92 € 6844.62
1,739.77 € 45.63 1,694.14 € 5150.48
1,739.77 € 34.34 1,705.43 € 3445.05
1,739.77 € 22.97 1,716.80 € 1728.25
1,739.77 € 11.52 1,728.25 € 0.00
 Una deuda de 100.000.00 debe cancelarse con pagos trimestrales vencidos en 18 cuotas,
con interés del 12% capitalizable trimestralmente. Hallar el saldo insoluto, al efectuar el
noveno pago

capital 100,000 Periódo

interes 12% 0.03 0
periodo 18 72 1
capitalizable trimestral 2
pago 3,405.40 € 3
4
5
saldo insoluto a noveno pago 6
7
72 9 63 95,881.45 € 8
9
 CFN Interes Abono Insoluto
100000.00
3,405.40 € 3,000.00 405.40 € 99594.60
3,405.40 € 2,987.84 417.57 € 99177.03
3,405.40 € 2,975.31 430.09 € 98746.94
3,405.40 € 2,962.41 443.00 € 98303.94
3,405.40 € 2,949.12 456.29 € 97847.65
3,405.40 € 2,935.43 469.97 € 97377.68
3,405.40 € 2,921.33 484.07 € 96893.60
3,405.40 € 2,906.81 498.60 € 96395.01
3,405.40 € 2,891.85 513.55 € 95881.45
 Una propiedad se vende en 300,000.00 pagaderos así: 100,000.00 al contado y el saldo en
8 cuotas iguales semestrales con interés del 10%, convertible semestralmente. Hallar el
saldo insoluto al efectuarse el quinto pago.

capital 200,000 Periódo

interes 10% 0.05 0
tiempo 8 8 1
capitalizacion semestral 2
pago 30,944.36 € 3
4
5
6
7
8
 CFN Interes Abono Insoluto
200,000.00
30,944.36 € 10,000.00 20,944.36 € 179,055.64
30,944.36 € 8,952.78 21,991.58 € 157,064.06
30,944.36 € 7,853.20 23,091.16 € 133,972.90
30,944.36 € 6,698.64 24,245.72 € 109,727.18
30,944.36 € 5,486.36 25,458.00 € 84,269.17
30,944.36 € 4,213.46 26,730.90 € 57,538.27
30,944.36 € 2,876.91 28,067.45 € 29,470.82
30,944.36 € 1,473.54 29,470.82 € -
Una pareja de recién casados compra un terreno de 150,000.00 pagando 15,000.00 de
enganche y por el saldo adquieren un crédito hipotecario a 10 años con una tasa de
interés de 18% capitalizable cada mes.
a) Calcule el pago mensual.
b) ¿Qué cantidad del pago número 60 se destina a cubrir intereses y qué cantidad se
aplica para amortizar la deuda?
c) ¿Qué cantidad se debe inmediatamente después de efectuado el pago número 60?

capital 135,000
tassa 18% 0.015
nper 10 120
capitalizacion mensual
pago 2,432.50 €

pago insoluto periodo 60

120 60 60 95,792.51 €

saldo insoluto al periodo 9

interes cnf 10 1,451.60 €

capital cnf 10 980.90 €

15,000.00 de

número 60?

Periódo CFN Interes Abono Insoluto

0 135,000.00
1 2,432.50 € 2,025.00 407.50 € 134,592.50
2 2,432.50 € 2,018.89 413.61 € 134,178.89
3 2,432.50 € 2,012.68 419.82 € 133,759.07
4 2,432.50 € 2,006.39 426.11 € 133,332.96
5 2,432.50 € 1,999.99 432.51 € 132,900.45
6 2,432.50 € 1,993.51 438.99 € 132,461.46
7 2,432.50 € 1,986.92 445.58 € 132,015.88
8 2,432.50 € 1,980.24 452.26 € 131,563.62
9 2,432.50 € 1,973.45 459.05 € 131,104.57
10 2,432.50 € 1,966.57 465.93 € 130,638.64
11 2,432.50 € 1,959.58 472.92 € 130,165.72
12 2,432.50 € 1,952.49 480.01 € 129,685.70
13 2,432.50 € 1,945.29 487.21 € 129,198.49
14 2,432.50 € 1,937.98 494.52 € 128,703.97
15 2,432.50 € 1,930.56 501.94 € 128,202.03
16 2,432.50 € 1,923.03 509.47 € 127,692.56
17 2,432.50 € 1,915.39 517.11 € 127,175.44
18 2,432.50 € 1,907.63 524.87 € 126,650.58
19 2,432.50 € 1,899.76 532.74 € 126,117.83
20 2,432.50 € 1,891.77 540.73 € 125,577.10
21 2,432.50 € 1,883.66 548.84 € 125,028.26
22 2,432.50 € 1,875.42 557.08 € 124,471.18
23 2,432.50 € 1,867.07 565.43 € 123,905.75
24 2,432.50 € 1,858.59 573.91 € 123,331.83
25 2,432.50 € 1,849.98 582.52 € 122,749.31
26 2,432.50 € 1,841.24 591.26 € 122,158.05
27 2,432.50 € 1,832.37 600.13 € 121,557.92
28 2,432.50 € 1,823.37 609.13 € 120,948.79
29 2,432.50 € 1,814.23 618.27 € 120,330.52
30 2,432.50 € 1,804.96 627.54 € 119,702.98
31 2,432.50 € 1,795.54 636.96 € 119,066.02
32 2,432.50 € 1,785.99 646.51 € 118,419.52
33 2,432.50 € 1,776.29 656.21 € 117,763.31
34 2,432.50 € 1,766.45 666.05 € 117,097.26
35 2,432.50 € 1,756.46 676.04 € 116,421.22
36 2,432.50 € 1,746.32 686.18 € 115,735.03
37 2,432.50 € 1,736.03 696.47 € 115,038.56
38 2,432.50 € 1,725.58 706.92 € 114,331.64
39 2,432.50 € 1,714.97 717.53 € 113,614.11
40 2,432.50 € 1,704.21 728.29 € 112,885.82
41 2,432.50 € 1,693.29 739.21 € 112,146.61
42 2,432.50 € 1,682.20 750.30 € 111,396.31
43 2,432.50 € 1,670.94 761.56 € 110,634.75
44 2,432.50 € 1,659.52 772.98 € 109,861.77
45 2,432.50 € 1,647.93 784.57 € 109,077.20
46 2,432.50 € 1,636.16 796.34 € 108,280.86
47 2,432.50 € 1,624.21 808.29 € 107,472.57
48 2,432.50 € 1,612.09 820.41 € 106,652.16
49 2,432.50 € 1,599.78 832.72 € 105,819.44
50 2,432.50 € 1,587.29 845.21 € 104,974.23
51 2,432.50 € 1,574.61 857.89 € 104,116.35
52 2,432.50 € 1,561.75 870.75 € 103,245.59
53 2,432.50 € 1,548.68 883.82 € 102,361.78
54 2,432.50 € 1,535.43 897.07 € 101,464.70
55 2,432.50 € 1,521.97 910.53 € 100,554.17
56 2,432.50 € 1,508.31 924.19 € 99,629.99
57 2,432.50 € 1,494.45 938.05 € 98,691.93
58 2,432.50 € 1,480.38 952.12 € 97,739.81
59 2,432.50 € 1,466.10 966.40 € 96,773.41
60 2,432.50 € 1,451.60 980.90 € 95,792.51
El señor Rivera compró un departamento a 12 años de plazo, mediante un pago inicial de
93,750.00 y pagos mensuales de 4,710.39. Si la tasa de interés es de 17.64% capitalizable
cada mes,
a) calcule la cantidad que hay que pagar para saldar la deuda al cabo de 7 años.
b) ¿Qué cantidad de intereses se han pagado en esos 7 años?

c 4710.39 4710.39 c 392,911.78

i 17.64% 0.0147 i
n 12 144 n 7
cap mensual cap mensual
pago 285,384.38 € pago

valor depositado 678,296.16

interes 392,911.78

Periódo CFN Interes Abono Insoluto

0 392,911.78 €
1 8,175.46 € 5,775.80 2,399.65 € 390,512.13 €
2 8,175.46 € 5,740.53 2,434.93 € 388,077.20 €
3 8,175.46 € 5,704.73 2,470.72 € 385,606.48 €
4 8,175.46 € 5,668.42 2,507.04 € 383,099.43 €
5 8,175.46 € 5,631.56 2,543.90 € 380,555.54 €
6 8,175.46 € 5,594.17 2,581.29 € 377,974.25 €
7 8,175.46 € 5,556.22 2,619.24 € 375,355.01 €
8 8,175.46 € 5,517.72 2,657.74 € 372,697.28 €
9 8,175.46 € 5,478.65 2,696.81 € 370,000.47 €
10 8,175.46 € 5,439.01 2,736.45 € 367,264.02 €
11 8,175.46 € 5,398.78 2,776.68 € 364,487.34 €
12 8,175.46 € 5,357.96 2,817.49 € 361,669.85 €
 0.0147
84

8,175.46 €

250,414.68

cfn interes abono insoluto

250,414.68
8,175.46 € 3681.0958 4,494.36 € ###
8,175.46 € 3615.02869 4,560.43 € ###
8,175.46 € 3547.9904 4,627.47 € ###
8,175.46 € 3479.96664 4,695.49 € ###
8,175.46 € 3410.94294 4,764.51 € ###
8,175.46 € 3340.90458 4,834.55 € ###
8,175.46 € 3269.83667 4,905.62 € ###
8,175.46 € 3197.72405 4,977.73 € ###
8,175.46 € 3124.55138 5,050.91 € ###
8,175.46 € 3050.30307 5,125.15 € ###
8,175.46 € 2974.96331 5,200.49 € ###
8,175.46 € 2898.51606 5,276.94 € ###
 6. Una persona solicita un préstamo de $ 85,000.00 para ser amortizado en pagos mensuales durante 2 años con intereses d
cada mes. Hallar la distribución del pago número 12 así como el saldo insoluto después de haber efectuado

MONTO $ 85,000.00
2.5% TASA DE INTERES MENSUAL MONTO
n= 24 24
pago 4,752.59 €
MESES SALDO INSOLUTO INTERES abono insoluto
0
1 $85,000.00 $2,125.00 $2,627.59 $4,752.59
2 $82,372.41 $2,059.31 $2,693.28 $4,752.59
3 $79,679.13 $1,991.98 $2,760.61 $4,752.59
4 $76,918.52 $1,922.96 $2,829.63 $4,752.59
5 $74,088.89 $1,852.22 $2,900.37 $4,752.59
6 $71,188.53 $1,779.71 $2,972.88 $4,752.59
7 $68,215.65 $1,705.39 $3,047.20 $4,752.59
8 $65,168.45 $1,629.21 $3,123.38 $4,752.59
9 $62,045.07 $1,551.13 $3,201.46 $4,752.59
10 $58,843.61 $1,471.09 $3,281.50 $4,752.59
11 $55,562.11 $1,389.05 $3,363.54 $4,752.59
12 $52,198.57 $1,304.96 $3,447.63 $4,752.59
13 $48,750.95 $1,218.77 $3,533.82 $4,752.59
14 $45,217.13 $1,130.43 $3,622.16 $4,752.59
15 $41,594.97 $1,039.87 $3,712.72 $4,752.59
16 $37,882.25 $947.06 $3,805.53 $4,752.59
17 $34,076.72 $851.92 $3,900.67 $4,752.59
18 $30,176.05 $754.40 $3,998.19 $4,752.59
19 $26,177.86 $654.45 $4,098.14 $4,752.59
20 $22,079.72 $551.99 $4,200.60 $4,752.59
21 $17,879.12 $446.98 $4,305.61 $4,752.59
22 $13,573.51 $339.34 $4,413.25 $4,752.59
23 $9,160.26 $229.01 $4,523.58 $4,752.59
24 $4,636.67 $115.92 $4,636.67 $4,752.59
rante 2 años con intereses del 2.5% mensual capitalizable
después de haber efectuado dicho pago.

$ 85,000.00

SALDO FINAL
$85,000.00
$82,372.41
$79,679.13
$76,918.52
$74,088.89
$71,188.53
$68,215.65
$65,168.45
$62,045.07
$58,843.61
$55,562.11
$52,198.57
$48,750.95
$45,217.13
$41,594.97
$37,882.25
$34,076.72
$30,176.05
$26,177.86
$22,079.72
$17,879.12
$13,573.51
$9,160.26
$4,636.67
$0.00
9.Una pareja de recién casados compra un terreno de 150,000.00 pagando 15,000.00 de enganche y por el saldo adquieren u
18% capitalizable cada mes. a) Calcule el pago mensual. b) ¿Qué cantidad del pago número 60 se destina a cubrir intereses y
cantidad se debe inmediatamente después de efectuado el pago número

2.25% TASA DE INTERES MENSUAL MONTO

n= 144

MES SALDO INSOLUTO INTERES AMORTIZACION PAGO MENSUAL

0
1 $135,000.00 $3,037.50 $128.53 $3,166.03
2 $134,871.47 $3,034.61 $131.42 $3,166.03
3 $134,740.05 $3,031.65 $134.38 $3,166.03
4 $134,605.68 $3,028.63 $137.40 $3,166.03
5 $134,468.28 $3,025.54 $140.49 $3,166.03
6 $134,327.78 $3,022.38 $143.65 $3,166.03
7 $134,184.13 $3,019.14 $146.88 $3,166.03
8 $134,037.25 $3,015.84 $150.19 $3,166.03
9 $133,887.06 $3,012.46 $153.57 $3,166.03
10 $133,733.49 $3,009.00 $157.02 $3,166.03
11 $133,576.46 $3,005.47 $160.56 $3,166.03
12 $133,415.91 $3,001.86 $164.17 $3,166.03
13 $133,251.74 $2,998.16 $167.86 $3,166.03
14 $133,083.87 $2,994.39 $171.64 $3,166.03
15 $132,912.23 $2,990.53 $175.50 $3,166.03
16 $132,736.73 $2,986.58 $179.45 $3,166.03
17 $132,557.28 $2,982.54 $183.49 $3,166.03
18 $132,373.79 $2,978.41 $187.62 $3,166.03
19 $132,186.17 $2,974.19 $191.84 $3,166.03
20 $131,994.33 $2,969.87 $196.16 $3,166.03
21 $131,798.18 $2,965.46 $200.57 $3,166.03
22 $131,597.61 $2,960.95 $205.08 $3,166.03
23 $131,392.53 $2,956.33 $209.70 $3,166.03
24 $131,182.83 $2,951.61 $214.41 $3,166.03
25 $130,968.42 $2,946.79 $219.24 $3,166.03
26 $130,749.18 $2,941.86 $224.17 $3,166.03
27 $130,525.01 $2,936.81 $229.22 $3,166.03
28 $130,295.79 $2,931.66 $234.37 $3,166.03
29 $130,061.42 $2,926.38 $239.65 $3,166.03
30 $129,821.77 $2,920.99 $245.04 $3,166.03
31 $129,576.73 $2,915.48 $250.55 $3,166.03
32 $129,326.18 $2,909.84 $256.19 $3,166.03
33 $129,069.99 $2,904.07 $261.95 $3,166.03
34 $128,808.04 $2,898.18 $267.85 $3,166.03
35 $128,540.20 $2,892.15 $273.87 $3,166.03
36 $128,266.32 $2,885.99 $280.04 $3,166.03
37 $127,986.29 $2,879.69 $286.34 $3,166.03
38 $127,699.95 $2,873.25 $292.78 $3,166.03
39 $127,407.17 $2,866.66 $299.37 $3,166.03
40 $127,107.80 $2,859.93 $306.10 $3,166.03
41 $126,801.70 $2,853.04 $312.99 $3,166.03
42 $126,488.71 $2,846.00 $320.03 $3,166.03
43 $126,168.68 $2,838.80 $327.23 $3,166.03
44 $125,841.45 $2,831.43 $334.60 $3,166.03
45 $125,506.85 $2,823.90 $342.12 $3,166.03
46 $125,164.73 $2,816.21 $349.82 $3,166.03
47 $124,814.91 $2,808.34 $357.69 $3,166.03
48 $124,457.22 $2,800.29 $365.74 $3,166.03
49 $124,091.48 $2,792.06 $373.97 $3,166.03
50 $123,717.51 $2,783.64 $382.38 $3,166.03
51 $123,335.12 $2,775.04 $390.99 $3,166.03
52 $122,944.13 $2,766.24 $399.78 $3,166.03
53 $122,544.35 $2,757.25 $408.78 $3,166.03
54 $122,135.57 $2,748.05 $417.98 $3,166.03
55 $121,717.59 $2,738.65 $427.38 $3,166.03
56 $121,290.21 $2,729.03 $437.00 $3,166.03
57 $120,853.21 $2,719.20 $446.83 $3,166.03
58 $120,406.38 $2,709.14 $456.88 $3,166.03
59 $119,949.50 $2,698.86 $467.16 $3,166.03
60 $119,482.33 $2,688.35 $477.68 $3,166.03
61 $119,004.66 $2,677.60 $488.42 $3,166.03
62 $118,516.23 $2,666.62 $499.41 $3,166.03
63 $118,016.82 $2,655.38 $510.65 $3,166.03
64 $117,506.17 $2,643.89 $522.14 $3,166.03
65 $116,984.03 $2,632.14 $533.89 $3,166.03
66 $116,450.15 $2,620.13 $545.90 $3,166.03
67 $115,904.25 $2,607.85 $558.18 $3,166.03
68 $115,346.06 $2,595.29 $570.74 $3,166.03
69 $114,775.32 $2,582.44 $583.58 $3,166.03
70 $114,191.74 $2,569.31 $596.71 $3,166.03
71 $113,595.03 $2,555.89 $610.14 $3,166.03
72 $112,984.89 $2,542.16 $623.87 $3,166.03
73 $112,361.02 $2,528.12 $637.90 $3,166.03
74 $111,723.11 $2,513.77 $652.26 $3,166.03
75 $111,070.86 $2,499.09 $666.93 $3,166.03
76 $110,403.92 $2,484.09 $681.94 $3,166.03
77 $109,721.98 $2,468.74 $697.28 $3,166.03
78 $109,024.70 $2,453.06 $712.97 $3,166.03
79 $108,311.73 $2,437.01 $729.01 $3,166.03
80 $107,582.71 $2,420.61 $745.42 $3,166.03
81 $106,837.30 $2,403.84 $762.19 $3,166.03
82 $106,075.11 $2,386.69 $779.34 $3,166.03
83 $105,295.77 $2,369.15 $796.87 $3,166.03
84 $104,498.90 $2,351.23 $814.80 $3,166.03
 85 $103,684.10 $2,332.89 $833.14 $3,166.03
86 $102,850.96 $2,314.15 $851.88 $3,166.03
87 $101,999.08 $2,294.98 $871.05 $3,166.03
88 $101,128.03 $2,275.38 $890.65 $3,166.03
89 $100,237.38 $2,255.34 $910.69 $3,166.03
90 $99,326.70 $2,234.85 $931.18 $3,166.03
91 $98,395.52 $2,213.90 $952.13 $3,166.03
92 $97,443.39 $2,192.48 $973.55 $3,166.03
93 $96,469.84 $2,170.57 $995.46 $3,166.03
94 $95,474.38 $2,148.17 $1,017.85 $3,166.03
95 $94,456.53 $2,125.27 $1,040.76 $3,166.03
96 $93,415.77 $2,101.85 $1,064.17 $3,166.03
97 $92,351.60 $2,077.91 $1,088.12 $3,166.03
98 $91,263.48 $2,053.43 $1,112.60 $3,166.03
99 $90,150.88 $2,028.39 $1,137.63 $3,166.03
100 $89,013.25 $2,002.80 $1,163.23 $3,166.03
101 $87,850.02 $1,976.63 $1,189.40 $3,166.03
102 $86,660.62 $1,949.86 $1,216.16 $3,166.03
103 $85,444.45 $1,922.50 $1,243.53 $3,166.03
104 $84,200.93 $1,894.52 $1,271.51 $3,166.03
105 $82,929.42 $1,865.91 $1,300.12 $3,166.03
106 $81,629.30 $1,836.66 $1,329.37 $3,166.03
107 $80,299.94 $1,806.75 $1,359.28 $3,166.03
108 $78,940.66 $1,776.16 $1,389.86 $3,166.03
109 $77,550.79 $1,744.89 $1,421.13 $3,166.03
110 $76,129.66 $1,712.92 $1,453.11 $3,166.03
111 $74,676.55 $1,680.22 $1,485.81 $3,166.03
112 $73,190.74 $1,646.79 $1,519.24 $3,166.03
113 $71,671.51 $1,612.61 $1,553.42 $3,166.03
114 $70,118.09 $1,577.66 $1,588.37 $3,166.03
115 $68,529.72 $1,541.92 $1,624.11 $3,166.03
116 $66,905.61 $1,505.38 $1,660.65 $3,166.03
117 $65,244.96 $1,468.01 $1,698.02 $3,166.03
118 $63,546.94 $1,429.81 $1,736.22 $3,166.03
119 $61,810.72 $1,390.74 $1,775.29 $3,166.03
120 $60,035.43 $1,350.80 $1,815.23 $3,166.03
121 $58,220.20 $1,309.95 $1,856.07 $3,166.03
122 $56,364.13 $1,268.19 $1,897.83 $3,166.03
123 $54,466.29 $1,225.49 $1,940.54 $3,166.03
124 $52,525.76 $1,181.83 $1,984.20 $3,166.03
125 $50,541.56 $1,137.19 $2,028.84 $3,166.03
126 $48,512.71 $1,091.54 $2,074.49 $3,166.03
127 $46,438.22 $1,044.86 $2,121.17 $3,166.03
128 $44,317.06 $997.13 $2,168.89 $3,166.03
129 $42,148.16 $948.33 $2,217.69 $3,166.03
130 $39,930.47 $898.44 $2,267.59 $3,166.03
131 $37,662.87 $847.41 $2,318.61 $3,166.03
132 $35,344.26 $795.25 $2,370.78 $3,166.03
133 $32,973.48 $741.90 $2,424.12 $3,166.03
134 $30,549.35 $687.36 $2,478.67 $3,166.03
135 $28,070.69 $631.59 $2,534.44 $3,166.03
136 $25,536.25 $574.57 $2,591.46 $3,166.03
137 $22,944.79 $516.26 $2,649.77 $3,166.03
138 $20,295.02 $456.64 $2,709.39 $3,166.03
139 $17,585.63 $395.68 $2,770.35 $3,166.03
140 $14,815.28 $333.34 $2,832.68 $3,166.03
141 $11,982.59 $269.61 $2,896.42 $3,166.03
142 $9,086.17 $204.44 $2,961.59 $3,166.03
143 $6,124.58 $137.80 $3,028.22 $3,166.03
144 $3,096.36 $69.67 $3,096.36 $3,166.03
 e y por el saldo adquieren un crédito hipotecario a 10 años con una tasa de interés de
e destina a cubrir intereses y qué cantidad se aplica para amortizar la deuda? c) ¿Qué
e efectuado el pago número 60?

$ 135,000

SALDO FINAL
$135,000.00 a) El pago mensual sera de $1876.16
$134,871.47 b) Se destina a intereses $1506.47 y a reducir la deuda $369.70
$134,740.05 c) $66584.31
$134,605.68
$134,468.28
$134,327.78
$134,184.13
$134,037.25
$133,887.06
$133,733.49
$133,576.46
$133,415.91
$133,251.74
$133,083.87
$132,912.23
$132,736.73
$132,557.28
$132,373.79
$132,186.17
$131,994.33
$131,798.18
$131,597.61
$131,392.53
$131,182.83
$130,968.42
$130,749.18
$130,525.01
$130,295.79
$130,061.42
$129,821.77
$129,576.73
$129,326.18
$129,069.99
$128,808.04
$128,540.20
$128,266.32
$127,986.29
$127,699.95
$127,407.17
$127,107.80
$126,801.70
$126,488.71
$126,168.68
$125,841.45
$125,506.85
$125,164.73
$124,814.91
$124,457.22
$124,091.48
$123,717.51
$123,335.12
$122,944.13
$122,544.35
$122,135.57
$121,717.59
$121,290.21
$120,853.21
$120,406.38
$119,949.50
$119,482.33
$119,004.66
$118,516.23
$118,016.82
$117,506.17
$116,984.03
$116,450.15
$115,904.25
$115,346.06
$114,775.32
$114,191.74
$113,595.03
$112,984.89
$112,361.02
$111,723.11
$111,070.86
$110,403.92
$109,721.98
$109,024.70
$108,311.73
$107,582.71
$106,837.30
$106,075.11
$105,295.77
$104,498.90
$103,684.10
$102,850.96
$101,999.08
$101,128.03
$100,237.38
$99,326.70
$98,395.52
$97,443.39
$96,469.84
$95,474.38
$94,456.53
$93,415.77
$92,351.60
$91,263.48
$90,150.88
$89,013.25
$87,850.02
$86,660.62
$85,444.45
$84,200.93
$82,929.42
$81,629.30
$80,299.94
$78,940.66
$77,550.79
$76,129.66
$74,676.55
$73,190.74
$71,671.51
$70,118.09
$68,529.72
$66,905.61
$65,244.96
$63,546.94
$61,810.72
$60,035.43
$58,220.20
$56,364.13
$54,466.29
$52,525.76
$50,541.56
$48,512.71
$46,438.22
$44,317.06
$42,148.16
$39,930.47
$37,662.87
$35,344.26
$32,973.48
$30,549.35
$28,070.69
$25,536.25
$22,944.79
$20,295.02
$17,585.63
$14,815.28
$11,982.59
$9,086.17
$6,124.58
$3,096.36
$0.00