Tablas de amortizacion DECISION 1 INVERTIR EN CETES

Elegir una alternativa de inversión para sus ahorros de 200 mil pesos y aportaciones mensuales de tres m

Inversión inicial Tiempo Años Mensualidades Tasa Tasa Mensual

$ 200,000.00 3 $ 3,000.00 11.77% 0.98%

𝑉𝐹=𝐴(((1+𝑖)^𝑛)−1)/𝑖) VF = 412,981.52

284,205.32
128,776.20
412,981.52

Tabla de capitalización

Capital al inicio de Interes ganado Monto compuesto al

Mes Aportación Capital
mes en el mes final del mes

1 200,000.00 1,961.67 201,961.67 3,000.00 204,961.67

2 204,961.67 2,010.33 206,972.00 3,000.00 209,972.00
3 209,972.00 2,059.48 212,031.47 3,000.00 215,031.47
4 215,031.47 2,109.10 217,140.57 3,000.00 220,140.57
5 220,140.57 2,159.21 222,299.79 3,000.00 225,299.79
6 225,299.79 2,209.82 227,509.60 3,000.00 230,509.60
7 230,509.60 2,260.92 232,770.52 3,000.00 235,770.52
8 235,770.52 2,312.52 238,083.03 3,000.00 241,083.03
9 241,083.03 2,364.62 243,447.66 3,000.00 246,447.66
10 246,447.66 2,417.24 248,864.90 3,000.00 251,864.90
11 251,864.90 2,470.37 254,335.27 3,000.00 257,335.27
12 257,335.27 2,524.03 259,859.30 3,000.00 262,859.30
13 262,859.30 2,578.21 265,437.51 3,000.00 268,437.51
14 268,437.51 2,632.92 271,070.44 3,000.00 274,070.44
15 274,070.44 2,688.17 276,758.61 3,000.00 279,758.61
16 279,758.61 2,743.97 282,502.58 3,000.00 285,502.58
17 285,502.58 2,800.30 288,302.88 3,000.00 291,302.88
18 291,302.88 2,857.20 294,160.08 3,000.00 297,160.08
19 297,160.08 2,914.65 300,074.72 3,000.00 303,074.72
20 303,074.72 2,972.66 306,047.38 3,000.00 309,047.38
21 309,047.38 3,031.24 312,078.62 3,000.00 315,078.62
22 315,078.62 3,090.40 318,169.02 3,000.00 321,169.02
23 321,169.02 3,150.13 324,319.15 3,000.00 327,319.15
24 327,319.15 3,210.46 330,529.61 3,000.00 333,529.61
25 333,529.61 3,271.37 336,800.97 3,000.00 339,800.97
26 339,800.97 3,332.88 343,133.86 3,000.00 346,133.86
27 346,133.86 3,395.00 349,528.85 3,000.00 352,528.85
28 352,528.85 3,457.72 355,986.57 3,000.00 358,986.57
29 358,986.57 3,521.06 362,507.63 3,000.00 365,507.63
30 365,507.63 3,585.02 369,092.65 3,000.00 372,092.65
31 372,092.65 3,649.61 375,742.26 3,000.00 378,742.26
32 378,742.26 3,714.83 382,457.09 3,000.00 385,457.09
33 385,457.09 3,780.69 389,237.78 3,000.00 392,237.78
34 392,237.78 3,847.20 396,084.98 3,000.00 399,084.98
35 399,084.98 3,914.36 402,999.34 3,000.00 405,999.34
36 405,999.34 3,982.18 409,981.52 3,000.00 412,981.52
rtaciones mensuales de tres mil pesos durante 3 años. ¿Cuál es el monto que Maria Andrea ha logrado acumular al término de

Tiempo Meses

36 Periodos Mensualidades

36 200,000.00
35 3,000.00
34 3,000.00
33 3,000.00
32 3,000.00
31 3,000.00
30 3,000.00
29 3,000.00
28 3,000.00
27 3,000.00
26 3,000.00
25 3,000.00
24 3,000.00
23 3,000.00
22 3,000.00
21 3,000.00
20 3,000.00
19 3,000.00
18 3,000.00
17 3,000.00
16 3,000.00
15 3,000.00
14 3,000.00
13 3,000.00
12 3,000.00
11 3,000.00
10 3,000.00
9 3,000.00
8 3,000.00

7 3,000.00

6 3,000.00
5 3,000.00
4 3,000.00
3 3,000.00
2 3,000.00
1 3,000.00
0 3,000.00

308,000.00
que Maria Andrea ha logrado acumular al término de los 3 años?

Monto compuesto al final del mes Interés

284,205.32 84,205.32
4,221.67 1,221.67
4,180.67 1,180.67
4,140.06 1,140.06
4,099.85 1,099.85
4,060.03 1,060.03
4,020.59 1,020.59
3,981.54 981.54
3,942.86 942.86
3,904.57 904.57
3,866.64 866.64
3,829.09 829.09
3,791.89 791.89
3,755.06 755.06
3,718.59 718.59
3,682.47 682.47
3,646.70 646.70
3,611.28 611.28
3,576.20 576.20
3,541.47 541.47
3,507.07 507.07
3,473.01 473.01
3,439.27 439.27
3,405.87 405.87
3,372.79 372.79
3,340.02 340.02
3,307.58 307.58
3,275.46 275.46
3,243.64 243.64

3,212.14 212.14

3,180.94 180.94
 3,150.04 150.04
3,119.44 119.44
3,089.14 89.14
3,059.14 59.14
3,029.43 29.43
3,000.00 -

412,981.52
 Tablas de amortizacion DECISION 1 INVERTIR EN BANORTE
Elegir una alternativa de inversión para sus ahorros de 200 mil pesos y aportaciones mensuales de tres m

Inversión inicial Tiempo Años Mensualidades Tasa Tasa Mensual

$ 200,000.00 3 $ 3,000.00 6.25% 0.52%

𝑉𝐹=𝐴(((1+𝑖)^𝑛)−1)/𝑖) VF = 359,579.32

241,128.69
118,450.63
359,579.32

Tabla de capitalización

Capital al inicio de Interes ganado Monto compuesto al

Mes Aportación Capital
mes en el mes final del mes

1 200,000.00 1,041.67 201,041.67 3,000.00 204,041.67

2 204,041.67 1,062.72 205,104.38 3,000.00 208,104.38
3 208,104.38 1,083.88 209,188.26 3,000.00 212,188.26
4 212,188.26 1,105.15 213,293.41 3,000.00 216,293.41
5 216,293.41 1,126.53 217,419.94 3,000.00 220,419.94
6 220,419.94 1,148.02 221,567.96 3,000.00 224,567.96
7 224,567.96 1,169.62 225,737.58 3,000.00 228,737.58
8 228,737.58 1,191.34 229,928.92 3,000.00 232,928.92
9 232,928.92 1,213.17 234,142.09 3,000.00 237,142.09
10 237,142.09 1,235.12 238,377.21 3,000.00 241,377.21
11 241,377.21 1,257.17 242,634.38 3,000.00 245,634.38
12 245,634.38 1,279.35 246,913.73 3,000.00 249,913.73
13 249,913.73 1,301.63 251,215.36 3,000.00 254,215.36
14 254,215.36 1,324.04 255,539.40 3,000.00 258,539.40
15 258,539.40 1,346.56 259,885.96 3,000.00 262,885.96
16 262,885.96 1,369.20 264,255.16 3,000.00 267,255.16
17 267,255.16 1,391.95 268,647.11 3,000.00 271,647.11
18 271,647.11 1,414.83 273,061.94 3,000.00 276,061.94
19 276,061.94 1,437.82 277,499.76 3,000.00 280,499.76
20 280,499.76 1,460.94 281,960.70 3,000.00 284,960.70
21 284,960.70 1,484.17 286,444.87 3,000.00 289,444.87
22 289,444.87 1,507.53 290,952.39 3,000.00 293,952.39
23 293,952.39 1,531.00 295,483.40 3,000.00 298,483.40
24 298,483.40 1,554.60 300,038.00 3,000.00 303,038.00
25 303,038.00 1,578.32 304,616.32 3,000.00 307,616.32
26 307,616.32 1,602.17 309,218.49 3,000.00 312,218.49
27 312,218.49 1,626.14 313,844.63 3,000.00 316,844.63
28 316,844.63 1,650.23 318,494.86 3,000.00 321,494.86
29 321,494.86 1,674.45 323,169.31 3,000.00 326,169.31
30 326,169.31 1,698.80 327,868.11 3,000.00 330,868.11
31 330,868.11 1,723.27 332,591.38 3,000.00 335,591.38
32 335,591.38 1,747.87 337,339.25 3,000.00 340,339.25
33 340,339.25 1,772.60 342,111.85 3,000.00 345,111.85
34 345,111.85 1,797.46 346,909.31 3,000.00 349,909.31
35 349,909.31 1,822.44 351,731.76 3,000.00 354,731.76
36 354,731.76 1,847.56 356,579.32 3,000.00 359,579.32
rtaciones mensuales de tres mil pesos durante 3 años. ¿Cuál es el monto que Maria Andrea ha logrado acumular al término de

Tiempo Meses

36 Periodos Mensualidades

36 200,000.00
35 3,000.00
34 3,000.00
33 3,000.00
32 3,000.00
31 3,000.00
30 3,000.00
29 3,000.00
28 3,000.00
27 3,000.00
26 3,000.00
25 3,000.00
24 3,000.00
23 3,000.00
22 3,000.00
21 3,000.00
20 3,000.00
19 3,000.00
18 3,000.00
17 3,000.00
16 3,000.00
15 3,000.00
14 3,000.00
13 3,000.00
12 3,000.00
11 3,000.00
10 3,000.00
9 3,000.00
8 3,000.00

7 3,000.00
6 3,000.00
5 3,000.00
4 3,000.00
3 3,000.00
2 3,000.00
1 3,000.00
0 3,000.00

308,000.00
que Maria Andrea ha logrado acumular al término de los 3 años?

Monto compuesto al final del mes Interés

241,128.69 41,128.69
3,598.19 598.19
3,579.55 579.55
3,561.00 561.00
3,542.55 542.55
3,524.19 524.19
3,505.93 505.93
3,487.77 487.77
3,469.70 469.70
3,451.72 451.72
3,433.83 433.83
3,416.04 416.04
3,398.34 398.34
3,380.73 380.73
3,363.22 363.22
3,345.79 345.79
3,328.46 328.46
3,311.21 311.21
3,294.05 294.05
3,276.99 276.99
3,260.01 260.01
3,243.12 243.12
3,226.31 226.31
3,209.60 209.60
3,192.97 192.97
3,176.42 176.42
3,159.96 159.96
3,143.59 143.59
3,127.30 127.30

3,111.10 111.10
3,094.98 94.98
 3,078.94 78.94
3,062.99 62.99
3,047.12 47.12
3,031.33 31.33
3,015.63 15.63
3,000.00 -

359,579.32
 Tablas de amortizacion DECISION 1 INVERTIR EN GBM
Elegir una alternativa de inversión para sus ahorros de 200 mil pesos y aportaciones mensuales de tres m

Inversión inicial Tiempo Años Mensualidades Tasa Tasa Mensual

$ 200,000.00 3 $ 3,000.00 12.76% 1.06%

𝑉𝐹=𝐴(((1+𝑖)^𝑛)−1)/𝑖) VF = 423,442.22

292,693.55
130,748.67
423,442.22

Tabla de capitalización

Capital al inicio de Interes ganado Monto compuesto al

Mes Aportación Capital
mes en el mes final del mes

1 200,000.00 2,126.83 202,126.83 3,000.00 205,126.83

2 205,126.83 2,181.35 207,308.19 3,000.00 210,308.19
3 210,308.19 2,236.45 212,544.64 3,000.00 215,544.64
4 215,544.64 2,292.14 217,836.78 3,000.00 220,836.78
5 220,836.78 2,348.42 223,185.19 3,000.00 226,185.19
6 226,185.19 2,405.29 228,590.48 3,000.00 231,590.48
7 231,590.48 2,462.77 234,053.25 3,000.00 237,053.25
8 237,053.25 2,520.86 239,574.12 3,000.00 242,574.12
9 242,574.12 2,579.57 245,153.69 3,000.00 248,153.69
10 248,153.69 2,638.91 250,792.60 3,000.00 253,792.60
11 253,792.60 2,698.87 256,491.47 3,000.00 259,491.47
12 259,491.47 2,759.48 262,250.95 3,000.00 265,250.95
13 265,250.95 2,820.72 268,071.67 3,000.00 271,071.67
14 271,071.67 2,882.62 273,954.29 3,000.00 276,954.29
15 276,954.29 2,945.18 279,899.47 3,000.00 282,899.47
16 282,899.47 3,008.40 285,907.87 3,000.00 288,907.87
17 288,907.87 3,072.29 291,980.16 3,000.00 294,980.16
18 294,980.16 3,136.87 298,117.03 3,000.00 301,117.03
19 301,117.03 3,202.13 304,319.16 3,000.00 307,319.16
20 307,319.16 3,268.08 310,587.24 3,000.00 313,587.24
21 313,587.24 3,334.74 316,921.98 3,000.00 319,921.98
22 319,921.98 3,402.10 323,324.09 3,000.00 326,324.09
23 326,324.09 3,470.18 329,794.27 3,000.00 332,794.27
24 332,794.27 3,538.99 336,333.26 3,000.00 339,333.26
25 339,333.26 3,608.53 342,941.79 3,000.00 345,941.79
26 345,941.79 3,678.80 349,620.59 3,000.00 352,620.59
27 352,620.59 3,749.83 356,370.42 3,000.00 359,370.42
28 359,370.42 3,821.60 363,192.02 3,000.00 366,192.02
29 366,192.02 3,894.15 370,086.17 3,000.00 373,086.17
30 373,086.17 3,967.46 377,053.63 3,000.00 380,053.63
31 380,053.63 4,041.55 384,095.18 3,000.00 387,095.18
32 387,095.18 4,116.43 391,211.62 3,000.00 394,211.62
33 394,211.62 4,192.11 398,403.73 3,000.00 401,403.73
34 401,403.73 4,268.59 405,672.32 3,000.00 408,672.32
35 408,672.32 4,345.89 413,018.21 3,000.00 416,018.21
36 416,018.21 4,424.01 420,442.22 3,000.00 423,442.22
rtaciones mensuales de tres mil pesos durante 3 años. ¿Cuál es el monto que Maria Andrea ha logrado acumular al término de

Tiempo Meses

36 Periodos Mensualidades

36 200,000.00
35 3,000.00
34 3,000.00
33 3,000.00
32 3,000.00
31 3,000.00
30 3,000.00
29 3,000.00
28 3,000.00
27 3,000.00
26 3,000.00
25 3,000.00
24 3,000.00
23 3,000.00
22 3,000.00
21 3,000.00
20 3,000.00
19 3,000.00
18 3,000.00
17 3,000.00
16 3,000.00
15 3,000.00
14 3,000.00
13 3,000.00
12 3,000.00
11 3,000.00
10 3,000.00
9 3,000.00
8 3,000.00

7 3,000.00
6 3,000.00
5 3,000.00
4 3,000.00
3 3,000.00
2 3,000.00
1 3,000.00
0 3,000.00

308,000.00
que Maria Andrea ha logrado acumular al término de los 3 años?

Monto compuesto al final del mes Interés

292,693.55 92,693.55
4,344.21 1,344.21
4,298.50 1,298.50
4,253.27 1,253.27
4,208.51 1,208.51
4,164.23 1,164.23
4,120.41 1,120.41
4,077.06 1,077.06
4,034.16 1,034.16
3,991.71 991.71
3,949.70 949.70
3,908.14 908.14
3,867.02 867.02
3,826.33 826.33
3,786.07 786.07
3,746.23 746.23
3,706.81 706.81
3,667.81 667.81
3,629.22 629.22
3,591.03 591.03
3,553.24 553.24
3,515.85 515.85
3,478.86 478.86
3,442.25 442.25
3,406.03 406.03
3,370.19 370.19
3,334.73 334.73
3,299.64 299.64
3,264.92 264.92

3,230.57 230.57
3,196.58 196.58
 3,162.94 162.94
3,129.66 129.66
3,096.73 96.73
3,064.14 64.14
3,031.90 31.90
3,000.00 -

423,442.22
Tablas de amortizacion DECISION 2
Compra de un inmueble con un precio de $800,000, enganche del 40%, a una tasa de 11.7% a 5 años, co

Credito $ 800,000.00

0.060% 480
0.01593% 127.44
607.44

Gastos Notarios $ 72,000.00

Periodos Capital Inicial Interes

0
1 $ 480,000.00 $ 4,680.00
2 $ 474,075.29 $ 4,622.23
3 $ 468,092.81 $ 4,563.90
4 $ 462,052.01 $ 4,505.01
5 $ 455,952.31 $ 4,445.53
6 $ 449,793.13 $ 4,385.48
7 $ 443,573.91 $ 4,324.85
8 $ 437,294.04 $ 4,263.62
9 $ 430,952.95 $ 4,201.79
10 $ 424,550.03 $ 4,139.36
11 $ 418,084.68 $ 4,076.33
12 $ 411,556.30 $ 4,012.67
13 $ 404,964.26 $ 3,948.40
14 $ 398,307.96 $ 3,883.50
15 $ 391,586.75 $ 3,817.97
16 $ 384,800.01 $ 3,751.80
17 $ 377,947.10 $ 3,684.98
18 $ 371,027.38 $ 3,617.52
19 $ 364,040.18 $ 3,549.39
20 $ 356,984.87 $ 3,480.60
21 $ 349,860.76 $ 3,411.14
22 $ 342,667.19 $ 3,341.01
23 $ 335,403.49 $ 3,270.18
24 $ 328,068.96 $ 3,198.67
25 $ 320,662.92 $ 3,126.46
26 $ 313,184.68 $ 3,053.55
27 $ 305,633.52 $ 2,979.93
28 $ 298,008.74 $ 2,905.59
29 $ 290,309.61 $ 2,830.52
30 $ 282,535.42 $ 2,754.72
31 $ 274,685.43 $ 2,678.18
32 $ 266,758.90 $ 2,600.90
33 $ 258,755.09 $ 2,522.86
34 $ 250,673.25 $ 2,444.06
35 $ 242,512.60 $ 2,364.50
36 $ 234,272.39 $ 2,284.16
37 $ 225,951.83 $ 2,203.03
38 $ 217,550.16 $ 2,121.11
39 $ 209,066.56 $ 2,038.40
40 $ 200,500.25 $ 1,954.88
41 $ 191,850.42 $ 1,870.54
42 $ 183,116.25 $ 1,785.38
43 $ 174,296.92 $ 1,699.39
44 $ 165,391.61 $ 1,612.57
45 $ 156,399.47 $ 1,524.89
46 $ 147,319.65 $ 1,436.37
47 $ 138,151.31 $ 1,346.98
48 $ 128,893.57 $ 1,256.71
49 $ 119,545.58 $ 1,165.57
50 $ 110,106.44 $ 1,073.54
51 $ 100,575.26 $ 980.61
52 $ 90,951.16 $ 886.77
53 $ 81,233.23 $ 792.02
54 $ 71,420.54 $ 696.35
55 $ 61,512.18 $ 599.74
56 $ 51,507.22 $ 502.20
57 $ 41,404.70 $ 403.70
58 $ 31,203.69 $ 304.24
59 $ 20,903.22 $ 203.81
60 $ 10,502.31 $ 102.40
del 40%, a una tasa de 11.7% a 5 años, comision por apertura del 1% y seguro de vida y der daños.

Precio
Enganche
Credito
Seguro de vida Comision
Seguro de daños tasa
nper
pago
Seguro
TIR Mensual
TIR Anual
CAT
VPN

Suma Comision y Seguro Pago a Capital Capital Insoluto Flujos de Efectivo

-$ 480,000.00 -$ 480,000.00
$ 5,407.44 $5,924.71 474,075.29 $16,012.15
$ 607.44 $5,982.48 468,092.81 $ 11,212.15
$ 607.44 $6,040.80 462,052.01 $ 11,212.15
$ 607.44 $6,099.70 455,952.31 $ 11,212.15
$ 607.44 $6,159.17 449,793.13 $ 11,212.15
$ 607.44 $6,219.23 443,573.91 $ 11,212.15
$ 607.44 $6,279.86 437,294.04 $ 11,212.15
$ 607.44 $6,341.09 430,952.95 $ 11,212.15
$ 607.44 $6,402.92 424,550.03 $ 11,212.15
$ 607.44 $6,465.35 418,084.68 $ 11,212.15
$ 607.44 $6,528.38 411,556.30 $ 11,212.15
$ 607.44 $6,592.04 404,964.26 $ 11,212.15
$ 607.44 $6,656.31 398,307.96 $ 11,212.15
$ 607.44 $6,721.21 391,586.75 $ 11,212.15
$ 607.44 $6,786.74 384,800.01 $ 11,212.15
$ 607.44 $6,852.91 377,947.10 $ 11,212.15
$ 607.44 $6,919.73 371,027.38 $ 11,212.15
$ 607.44 $6,987.19 364,040.18 $ 11,212.15
$ 607.44 $7,055.32 356,984.87 $ 11,212.15
$ 607.44 $7,124.11 349,860.76 $ 11,212.15
$ 607.44 $7,193.57 342,667.19 $ 11,212.15
$ 607.44 $7,263.70 335,403.49 $ 11,212.15
$ 607.44 $7,334.53 328,068.96 $ 11,212.15
$ 607.44 $7,406.04 320,662.92 $ 11,212.15
$ 607.44 $7,478.25 313,184.68 $ 11,212.15
$ 607.44 $7,551.16 305,633.52 $ 11,212.15
$ 607.44 $7,624.78 298,008.74 $ 11,212.15
$ 607.44 $7,699.12 290,309.61 $ 11,212.15
$ 607.44 $7,774.19 282,535.42 $ 11,212.15
$ 607.44 $7,849.99 274,685.43 $ 11,212.15
$ 607.44 $7,926.53 266,758.90 $ 11,212.15
$ 607.44 $8,003.81 258,755.09 $ 11,212.15
$ 607.44 $8,081.85 250,673.25 $ 11,212.15
$ 607.44 $8,160.65 242,512.60 $ 11,212.15
$ 607.44 $8,240.21 234,272.39 $ 11,212.15
$ 607.44 $8,320.55 225,951.83 $ 11,212.15
$ 607.44 $8,401.68 217,550.16 $ 11,212.15
$ 607.44 $8,483.60 209,066.56 $ 11,212.15
$ 607.44 $8,566.31 200,500.25 $ 11,212.15
$ 607.44 $8,649.83 191,850.42 $ 11,212.15
$ 607.44 $8,734.17 183,116.25 $ 11,212.15
$ 607.44 $8,819.33 174,296.92 $ 11,212.15
$ 607.44 $8,905.31 165,391.61 $ 11,212.15
$ 607.44 $8,992.14 156,399.47 $ 11,212.15
$ 607.44 $9,079.81 147,319.65 $ 11,212.15
$ 607.44 $9,168.34 138,151.31 $ 11,212.15
$ 607.44 $9,257.73 128,893.57 $ 11,212.15
$ 607.44 $9,348.00 119,545.58 $ 11,212.15
$ 607.44 $9,439.14 110,106.44 $ 11,212.15
$ 607.44 $9,531.17 100,575.26 $ 11,212.15
$ 607.44 $9,624.10 90,951.16 $ 11,212.15
$ 607.44 $9,717.94 81,233.23 $ 11,212.15
$ 607.44 $9,812.69 71,420.54 $ 11,212.15
$ 607.44 $9,908.36 61,512.18 $ 11,212.15
$ 607.44 $10,004.97 51,507.22 $ 11,212.15
$ 607.44 $10,102.51 41,404.70 $ 11,212.15
$ 607.44 $10,201.01 31,203.69 $ 11,212.15
$ 607.44 $10,300.47 20,903.22 $ 11,212.15
$ 607.44 $10,400.90 10,502.31 $ 11,212.15
$ 607.44 $10,502.31 - 0.00
$ 800,000.00
$ 320,000.00
$ 480,000.00
$ 4,800.00
1% 11.70% 0.98%
60 5
$10,604.71
$ 607.44
1.2%
14.10%
15%
$ 13,251,017.56
CALCULAR WACC

Valor Presente DETALLE VALOR

480,000.00 DEUDA WEIGHT DEUDA 80%

475,365.19 CAT 15%
459,096.78 TASA IMPOSITIVA 11.70%
448,796.31 CAPITAL WEIGHT CAPITAL 20%
438,595.30 CAPM 35.20%
428,492.78 WACC 17.83%
418,487.82
408,579.46
398,766.77
389,048.84
379,424.74
369,893.56
360,454.42
351,106.43
341,848.69
332,680.35
323,600.53
314,608.39
305,703.08
296,883.75
288,149.58
 279,499.75
270,933.44
262,449.84
254,048.17
245,727.61
237,487.40
229,326.75
221,244.91
213,241.10
205,314.57
197,464.58
189,690.39
181,991.26
174,366.48
166,815.32
159,337.08
151,931.04
144,596.51
137,332.81
130,139.24
123,015.13
115,959.82
108,972.62
102,052.90
95,199.99
88,413.25
81,692.04
75,035.74
68,443.70
61,915.32
55,449.97
49,047.05
42,705.96
36,426.09
30,206.87
24,047.69
17,947.99
11,907.19
5,924.71
- 0.00
$ 71.22