Vous êtes sur la page 1sur 10

PRESTAMO $ 210,000,000 NOMINAL MENSUAL

TASA DE INTERES 9.30% EA 0.089256519225 0.00743804


PLAZO 15 AÑOS
CUOTA $ 7,845.9504 FIJA
UVR(25/11/2019) 270.29 $ 776,943.2831 UVRS
PERIODO CUOTA INTERES AMORTIZACION SALDO
0 $ 776,943.2831
1 $ 7,845.9504 $ 5,778.9378 $ 2,067.0126 $ 774,876.2705
2 $ 7,845.9504 $ 5,763.5632 $ 2,082.3871 $ 772,793.8834
3 $ 7,845.9504 $ 5,748.0743 $ 2,097.8760 $ 770,696.0073
4 $ 7,845.9504 $ 5,732.4702 $ 2,113.4801 $ 768,582.5272
5 $ 7,845.9504 $ 5,716.7501 $ 2,129.2003 $ 766,453.3269
6 $ 7,845.9504 $ 5,700.9130 $ 2,145.0374 $ 764,308.2896
7 $ 7,845.9504 $ 5,684.9581 $ 2,160.9922 $ 762,147.2973
8 $ 7,845.9504 $ 5,668.8846 $ 2,177.0658 $ 759,970.2315
9 $ 7,845.9504 $ 5,652.6915 $ 2,193.2589 $ 757,776.9726
10 $ 7,845.9504 $ 5,636.3779 $ 2,209.5725 $ 755,567.4001
11 $ 7,845.9504 $ 5,619.9430 $ 2,226.0074 $ 753,341.3928
12 $ 7,845.9504 $ 5,603.3859 $ 2,242.5645 $ 751,098.8283
13 $ 7,845.9504 $ 5,586.7056 $ 2,259.2448 $ 748,839.5835
14 $ 7,845.9504 $ 5,569.9012 $ 2,276.0492 $ 746,563.5343
15 $ 7,845.9504 $ 5,552.9719 $ 2,292.9785 $ 744,270.5558
16 $ 7,845.9504 $ 5,535.9166 $ 2,310.0338 $ 741,960.5221
17 $ 7,845.9504 $ 5,518.7345 $ 2,327.2159 $ 739,633.3062
18 $ 7,845.9504 $ 5,501.4245 $ 2,344.5258 $ 737,288.7803
19 $ 7,845.9504 $ 5,483.9858 $ 2,361.9645 $ 734,926.8158
20 $ 7,845.9504 $ 5,466.4175 $ 2,379.5329 $ 732,547.2829
21 $ 7,845.9504 $ 5,448.7184 $ 2,397.2320 $ 730,150.0509
22 $ 7,845.9504 $ 5,430.8877 $ 2,415.0627 $ 727,734.9882
23 $ 7,845.9504 $ 5,412.9243 $ 2,433.0260 $ 725,301.9621
24 $ 7,845.9504 $ 5,394.8274 $ 2,451.1230 $ 722,850.8391
25 $ 7,845.9504 $ 5,376.5958 $ 2,469.3546 $ 720,381.4846
26 $ 7,845.9504 $ 5,358.2287 $ 2,487.7217 $ 717,893.7629
27 $ 7,845.9504 $ 5,339.7249 $ 2,506.2255 $ 715,387.5374
28 $ 7,845.9504 $ 5,321.0835 $ 2,524.8669 $ 712,862.6704
29 $ 7,845.9504 $ 5,302.3034 $ 2,543.6470 $ 710,319.0235
30 $ 7,845.9504 $ 5,283.3836 $ 2,562.5667 $ 707,756.4567
31 $ 7,845.9504 $ 5,264.3231 $ 2,581.6272 $ 705,174.8295
32 $ 7,845.9504 $ 5,245.1209 $ 2,600.8295 $ 702,574.0000
33 $ 7,845.9504 $ 5,225.7758 $ 2,620.1746 $ 699,953.8254
34 $ 7,845.9504 $ 5,206.2868 $ 2,639.6635 $ 697,314.1619
35 $ 7,845.9504 $ 5,186.6529 $ 2,659.2975 $ 694,654.8644
36 $ 7,845.9504 $ 5,166.8729 $ 2,679.0774 $ 691,975.7870
37 $ 7,845.9504 $ 5,146.9458 $ 2,699.0045 $ 689,276.7825
38 $ 7,845.9504 $ 5,126.8705 $ 2,719.0798 $ 686,557.7026
39 $ 7,845.9504 $ 5,106.6459 $ 2,739.3045 $ 683,818.3981
40 $ 7,845.9504 $ 5,086.2708 $ 2,759.6795 $ 681,058.7186
41 $ 7,845.9504 $ 5,065.7442 $ 2,780.2062 $ 678,278.5124
42 $ 7,845.9504 $ 5,045.0649 $ 2,800.8855 $ 675,477.6270
43 $ 7,845.9504 $ 5,024.2318 $ 2,821.7186 $ 672,655.9084
44 $ 7,845.9504 $ 5,003.2438 $ 2,842.7066 $ 669,813.2018
45 $ 7,845.9504 $ 4,982.0996 $ 2,863.8508 $ 666,949.3510
46 $ 7,845.9504 $ 4,960.7981 $ 2,885.1522 $ 664,064.1988
47 $ 7,845.9504 $ 4,939.3382 $ 2,906.6121 $ 661,157.5866
48 $ 7,845.9504 $ 4,917.7187 $ 2,928.2316 $ 658,229.3550
49 $ 7,845.9504 $ 4,895.9384 $ 2,950.0120 $ 655,279.3431
50 $ 7,845.9504 $ 4,873.9961 $ 2,971.9543 $ 652,307.3888
51 $ 7,845.9504 $ 4,851.8906 $ 2,994.0598 $ 649,313.3290
52 $ 7,845.9504 $ 4,829.6206 $ 3,016.3297 $ 646,296.9993
53 $ 7,845.9504 $ 4,807.1850 $ 3,038.7653 $ 643,258.2339
54 $ 7,845.9504 $ 4,784.5826 $ 3,061.3678 $ 640,196.8661
55 $ 7,845.9504 $ 4,761.8120 $ 3,084.1384 $ 637,112.7277
56 $ 7,845.9504 $ 4,738.8720 $ 3,107.0783 $ 634,005.6494
57 $ 7,845.9504 $ 4,715.7615 $ 3,130.1889 $ 630,875.4605
58 $ 7,845.9504 $ 4,692.4790 $ 3,153.4714 $ 627,721.9891
59 $ 7,845.9504 $ 4,669.0233 $ 3,176.9271 $ 624,545.0620
60 $ 7,845.9504 $ 4,645.3932 $ 3,200.5572 $ 621,344.5048
61 $ 7,845.9504 $ 4,621.5873 $ 3,224.3631 $ 618,120.1418
62 $ 7,845.9504 $ 4,597.6044 $ 3,248.3460 $ 614,871.7958
63 $ 7,845.9504 $ 4,573.4430 $ 3,272.5074 $ 611,599.2884
64 $ 7,845.9504 $ 4,549.1020 $ 3,296.8484 $ 608,302.4400
65 $ 7,845.9504 $ 4,524.5799 $ 3,321.3705 $ 604,981.0695
66 $ 7,845.9504 $ 4,499.8754 $ 3,346.0750 $ 601,634.9945
67 $ 7,845.9504 $ 4,474.9871 $ 3,370.9633 $ 598,264.0312
68 $ 7,845.9504 $ 4,449.9138 $ 3,396.0366 $ 594,867.9946
69 $ 7,845.9504 $ 4,424.6539 $ 3,421.2965 $ 591,446.6981
70 $ 7,845.9504 $ 4,399.2061 $ 3,446.7442 $ 587,999.9539
71 $ 7,845.9504 $ 4,373.5691 $ 3,472.3813 $ 584,527.5726
72 $ 7,845.9504 $ 4,347.7414 $ 3,498.2090 $ 581,029.3636
73 $ 7,845.9504 $ 4,321.7215 $ 3,524.2288 $ 577,505.1348
74 $ 7,845.9504 $ 4,295.5082 $ 3,550.4422 $ 573,954.6926
75 $ 7,845.9504 $ 4,269.0998 $ 3,576.8505 $ 570,377.8420
76 $ 7,845.9504 $ 4,242.4951 $ 3,603.4553 $ 566,774.3867
77 $ 7,845.9504 $ 4,215.6924 $ 3,630.2580 $ 563,144.1288
78 $ 7,845.9504 $ 4,188.6904 $ 3,657.2600 $ 559,486.8688
79 $ 7,845.9504 $ 4,161.4875 $ 3,684.4628 $ 555,802.4060
80 $ 7,845.9504 $ 4,134.0823 $ 3,711.8680 $ 552,090.5379
81 $ 7,845.9504 $ 4,106.4733 $ 3,739.4771 $ 548,351.0609
82 $ 7,845.9504 $ 4,078.6589 $ 3,767.2915 $ 544,583.7694
83 $ 7,845.9504 $ 4,050.6376 $ 3,795.3127 $ 540,788.4567
84 $ 7,845.9504 $ 4,022.4079 $ 3,823.5424 $ 536,964.9142
85 $ 7,845.9504 $ 3,993.9683 $ 3,851.9821 $ 533,112.9321
86 $ 7,845.9504 $ 3,965.3171 $ 3,880.6333 $ 529,232.2988
87 $ 7,845.9504 $ 3,936.4527 $ 3,909.4976 $ 525,322.8012
88 $ 7,845.9504 $ 3,907.3737 $ 3,938.5766 $ 521,384.2245
89 $ 7,845.9504 $ 3,878.0784 $ 3,967.8720 $ 517,416.3526
90 $ 7,845.9504 $ 3,848.5652 $ 3,997.3852 $ 513,418.9674
91 $ 7,845.9504 $ 3,818.8325 $ 4,027.1179 $ 509,391.8495
92 $ 7,845.9504 $ 3,788.8786 $ 4,057.0718 $ 505,334.7778
93 $ 7,845.9504 $ 3,758.7019 $ 4,087.2484 $ 501,247.5293
94 $ 7,845.9504 $ 3,728.3008 $ 4,117.6496 $ 497,129.8798
95 $ 7,845.9504 $ 3,697.6736 $ 4,148.2768 $ 492,981.6030
96 $ 7,845.9504 $ 3,666.8185 $ 4,179.1319 $ 488,802.4711
97 $ 7,845.9504 $ 3,635.7339 $ 4,210.2164 $ 484,592.2546
98 $ 7,845.9504 $ 3,604.4182 $ 4,241.5322 $ 480,350.7224
99 $ 7,845.9504 $ 3,572.8695 $ 4,273.0809 $ 476,077.6415
100 $ 7,845.9504 $ 3,541.0861 $ 4,304.8643 $ 471,772.7772
101 $ 7,845.9504 $ 3,509.0663 $ 4,336.8840 $ 467,435.8932
102 $ 7,845.9504 $ 3,476.8084 $ 4,369.1420 $ 463,066.7512
103 $ 7,845.9504 $ 3,444.3105 $ 4,401.6398 $ 458,665.1114
104 $ 7,845.9504 $ 3,411.5709 $ 4,434.3794 $ 454,230.7319
105 $ 7,845.9504 $ 3,378.5878 $ 4,467.3625 $ 449,763.3694
106 $ 7,845.9504 $ 3,345.3594 $ 4,500.5910 $ 445,262.7784
107 $ 7,845.9504 $ 3,311.8838 $ 4,534.0666 $ 440,728.7119
108 $ 7,845.9504 $ 3,278.1592 $ 4,567.7911 $ 436,160.9207
109 $ 7,845.9504 $ 3,244.1838 $ 4,601.7666 $ 431,559.1541
110 $ 7,845.9504 $ 3,209.9557 $ 4,635.9947 $ 426,923.1594
111 $ 7,845.9504 $ 3,175.4729 $ 4,670.4774 $ 422,252.6820
112 $ 7,845.9504 $ 3,140.7337 $ 4,705.2167 $ 417,547.4653
113 $ 7,845.9504 $ 3,105.7361 $ 4,740.2143 $ 412,807.2511
114 $ 7,845.9504 $ 3,070.4782 $ 4,775.4722 $ 408,031.7789
115 $ 7,845.9504 $ 3,034.9580 $ 4,810.9923 $ 403,220.7865
116 $ 7,845.9504 $ 2,999.1737 $ 4,846.7767 $ 398,374.0098
117 $ 7,845.9504 $ 2,963.1231 $ 4,882.8273 $ 393,491.1826
118 $ 7,845.9504 $ 2,926.8044 $ 4,919.1459 $ 388,572.0366
119 $ 7,845.9504 $ 2,890.2156 $ 4,955.7348 $ 383,616.3019
120 $ 7,845.9504 $ 2,853.3547 $ 4,992.5957 $ 378,623.7062
121 $ 7,845.9504 $ 2,816.2195 $ 5,029.7309 $ 373,593.9753
122 $ 7,845.9504 $ 2,778.8082 $ 5,067.1422 $ 368,526.8331
123 $ 7,845.9504 $ 2,741.1185 $ 5,104.8318 $ 363,422.0012
124 $ 7,845.9504 $ 2,703.1486 $ 5,142.8018 $ 358,279.1994
125 $ 7,845.9504 $ 2,664.8962 $ 5,181.0542 $ 353,098.1452
126 $ 7,845.9504 $ 2,626.3593 $ 5,219.5911 $ 347,878.5541
127 $ 7,845.9504 $ 2,587.5357 $ 5,258.4146 $ 342,620.1395
128 $ 7,845.9504 $ 2,548.4234 $ 5,297.5270 $ 337,322.6125
129 $ 7,845.9504 $ 2,509.0202 $ 5,336.9302 $ 331,985.6824
130 $ 7,845.9504 $ 2,469.3239 $ 5,376.6265 $ 326,609.0559
131 $ 7,845.9504 $ 2,429.3323 $ 5,416.6181 $ 321,192.4378
132 $ 7,845.9504 $ 2,389.0432 $ 5,456.9071 $ 315,735.5306
133 $ 7,845.9504 $ 2,348.4545 $ 5,497.4958 $ 310,238.0348
134 $ 7,845.9504 $ 2,307.5639 $ 5,538.3864 $ 304,699.6484
135 $ 7,845.9504 $ 2,266.3692 $ 5,579.5812 $ 299,120.0672
136 $ 7,845.9504 $ 2,224.8680 $ 5,621.0824 $ 293,498.9848
137 $ 7,845.9504 $ 2,183.0581 $ 5,662.8922 $ 287,836.0926
138 $ 7,845.9504 $ 2,140.9373 $ 5,705.0131 $ 282,131.0795
139 $ 7,845.9504 $ 2,098.5032 $ 5,747.4472 $ 276,383.6323
140 $ 7,845.9504 $ 2,055.7534 $ 5,790.1970 $ 270,593.4353
141 $ 7,845.9504 $ 2,012.6857 $ 5,833.2647 $ 264,760.1706
142 $ 7,845.9504 $ 1,969.2976 $ 5,876.6528 $ 258,883.5179
143 $ 7,845.9504 $ 1,925.5868 $ 5,920.3636 $ 252,963.1543
144 $ 7,845.9504 $ 1,881.5509 $ 5,964.3995 $ 246,998.7548
145 $ 7,845.9504 $ 1,837.1874 $ 6,008.7629 $ 240,989.9919
146 $ 7,845.9504 $ 1,792.4940 $ 6,053.4564 $ 234,936.5355
147 $ 7,845.9504 $ 1,747.4681 $ 6,098.4823 $ 228,838.0532
148 $ 7,845.9504 $ 1,702.1073 $ 6,143.8430 $ 222,694.2102
149 $ 7,845.9504 $ 1,656.4092 $ 6,189.5412 $ 216,504.6690
150 $ 7,845.9504 $ 1,610.3711 $ 6,235.5793 $ 210,269.0897
151 $ 7,845.9504 $ 1,563.9906 $ 6,281.9598 $ 203,987.1299
152 $ 7,845.9504 $ 1,517.2651 $ 6,328.6853 $ 197,658.4446
153 $ 7,845.9504 $ 1,470.1921 $ 6,375.7583 $ 191,282.6863
154 $ 7,845.9504 $ 1,422.7689 $ 6,423.1815 $ 184,859.5048
155 $ 7,845.9504 $ 1,374.9930 $ 6,470.9574 $ 178,388.5475
156 $ 7,845.9504 $ 1,326.8617 $ 6,519.0886 $ 171,869.4588
157 $ 7,845.9504 $ 1,278.3725 $ 6,567.5779 $ 165,301.8809
158 $ 7,845.9504 $ 1,229.5225 $ 6,616.4278 $ 158,685.4531
159 $ 7,845.9504 $ 1,180.3093 $ 6,665.6411 $ 152,019.8120
160 $ 7,845.9504 $ 1,130.7299 $ 6,715.2204 $ 145,304.5915
161 $ 7,845.9504 $ 1,080.7818 $ 6,765.1685 $ 138,539.4230
162 $ 7,845.9504 $ 1,030.4622 $ 6,815.4882 $ 131,723.9349
163 $ 7,845.9504 $ 979.7683 $ 6,866.1820 $ 124,857.7528
164 $ 7,845.9504 $ 928.6974 $ 6,917.2530 $ 117,940.4998
165 $ 7,845.9504 $ 877.2465 $ 6,968.7038 $ 110,971.7960
166 $ 7,845.9504 $ 825.4130 $ 7,020.5374 $ 103,951.2586
167 $ 7,845.9504 $ 773.1940 $ 7,072.7564 $ 96,878.5022
168 $ 7,845.9504 $ 720.5865 $ 7,125.3639 $ 89,753.1383
169 $ 7,845.9504 $ 667.5877 $ 7,178.3626 $ 82,574.7757
170 $ 7,845.9504 $ 614.1948 $ 7,231.7556 $ 75,343.0200
171 $ 7,845.9504 $ 560.4046 $ 7,285.5457 $ 68,057.4743
172 $ 7,845.9504 $ 506.2144 $ 7,339.7359 $ 60,717.7384
173 $ 7,845.9504 $ 451.6212 $ 7,394.3292 $ 53,323.4092
174 $ 7,845.9504 $ 396.6218 $ 7,449.3286 $ 45,874.0806
175 $ 7,845.9504 $ 341.2134 $ 7,504.7370 $ 38,369.3436
176 $ 7,845.9504 $ 285.3928 $ 7,560.5575 $ 30,808.7861
177 $ 7,845.9504 $ 229.1571 $ 7,616.7933 $ 23,191.9928
178 $ 7,845.9504 $ 172.5030 $ 7,673.4473 $ 15,518.5455
179 $ 7,845.9504 $ 115.4276 $ 7,730.5228 $ 7,788.0227
180 $ 7,845.9504 $ 57.9277 $ 7,788.0227 $ 0.0000
VALOR UVR PERIODO CUOTA INTERES AMORTIZACION SALDO
270.29 0 $ 210,000,000
270.326012 1 $ 2,120,964.48 $ 1,561,989 $ 558,975.39 $ 209,441,024.61
270.362029 2 $ 2,121,247.07 $ 1,557,831 $ 563,415.66 $ 208,877,608.95
270.398051 3 $ 2,121,529.69 $ 1,553,641 $ 567,889.00 $ 208,309,719.95
270.434078 4 $ 2,121,812.35 $ 1,549,417 $ 572,395.64 $ 207,737,324.30
270.470109 5 $ 2,122,095.06 $ 1,545,159 $ 576,935.85 $ 207,160,388.46
270.506146 6 $ 2,122,377.79 $ 1,540,868 $ 581,509.86 $ 206,578,878.59
270.542187 7 $ 2,122,660.57 $ 1,536,543 $ 586,117.93 $ 205,992,760.66
270.578233 8 $ 2,122,943.38 $ 1,532,183 $ 590,760.32 $ 205,402,000.34
270.614283 9 $ 2,123,226.24 $ 1,527,789 $ 595,437.27 $ 204,806,563.07
270.650339 10 $ 2,123,509.13 $ 1,523,360 $ 600,149.05 $ 204,206,414.02
270.686399 11 $ 2,123,792.05 $ 1,518,896 $ 604,895.91 $ 203,601,518.12
270.722464 12 $ 2,124,075.02 $ 1,514,397 $ 609,678.12 $ 202,991,840.00
270.758534 13 $ 2,124,358.02 $ 1,509,862 $ 614,495.93 $ 202,377,344.07
270.794609 14 $ 2,124,641.06 $ 1,505,291 $ 619,349.62 $ 201,757,994.45
270.830688 15 $ 2,124,924.14 $ 1,500,685 $ 624,239.45 $ 201,133,755.00
270.866772 16 $ 2,125,207.25 $ 1,496,042 $ 629,165.68 $ 200,504,589.32
270.902861 17 $ 2,125,490.41 $ 1,491,362 $ 634,128.60 $ 199,870,460.72
270.938955 18 $ 2,125,773.60 $ 1,486,645 $ 639,128.46 $ 199,231,332.26
270.975054 19 $ 2,126,056.83 $ 1,481,891 $ 644,165.56 $ 198,587,166.70
271.011158 20 $ 2,126,340.09 $ 1,477,100 $ 649,240.16 $ 197,937,926.55
271.047266 21 $ 2,126,623.40 $ 1,472,271 $ 654,352.54 $ 197,283,574.01
271.083379 22 $ 2,126,906.74 $ 1,467,404 $ 659,502.98 $ 196,624,071.03
271.119497 23 $ 2,127,190.12 $ 1,462,498 $ 664,691.77 $ 195,959,379.26
271.15562 24 $ 2,127,473.54 $ 1,457,554 $ 669,919.20 $ 195,289,460.06
271.191748 25 $ 2,127,756.99 $ 1,452,571 $ 675,185.54 $ 194,614,274.52
271.22788 26 $ 2,128,040.49 $ 1,447,549 $ 680,491.09 $ 193,933,783.43
271.264017 27 $ 2,128,324.02 $ 1,442,488 $ 685,836.14 $ 193,247,947.28
271.300159 28 $ 2,128,607.59 $ 1,437,387 $ 691,220.99 $ 192,556,726.29
271.336306 29 $ 2,128,891.19 $ 1,432,245 $ 696,645.93 $ 191,860,080.36
271.372458 30 $ 2,129,174.84 $ 1,427,064 $ 702,111.26 $ 191,157,969.10
271.408614 31 $ 2,129,458.52 $ 1,421,841 $ 707,617.27 $ 190,450,351.83
271.444776 32 $ 2,129,742.24 $ 1,416,578 $ 713,164.28 $ 189,737,187.55
271.480942 33 $ 2,130,026.00 $ 1,411,273 $ 718,752.59 $ 189,018,434.97
271.517113 34 $ 2,130,309.79 $ 1,405,927 $ 724,382.49 $ 188,294,052.47
271.553288 35 $ 2,130,593.62 $ 1,400,539 $ 730,054.32 $ 187,563,998.16
271.589469 36 $ 2,130,877.50 $ 1,395,109 $ 735,768.36 $ 186,828,229.80
271.625654 37 $ 2,131,161.40 $ 1,389,636 $ 741,524.95 $ 186,086,704.85
271.661845 38 $ 2,131,445.35 $ 1,384,121 $ 747,324.39 $ 185,339,380.46
271.69804 39 $ 2,131,729.34 $ 1,378,562 $ 753,167.00 $ 184,586,213.45
271.734239 40 $ 2,132,013.36 $ 1,372,960 $ 759,053.12 $ 183,827,160.34
271.770444 41 $ 2,132,297.42 $ 1,367,314 $ 764,983.05 $ 183,062,177.29
271.806654 42 $ 2,132,581.52 $ 1,361,624 $ 770,957.12 $ 182,291,220.17
271.842868 43 $ 2,132,865.65 $ 1,355,890 $ 776,975.67 $ 181,514,244.50
271.879087 44 $ 2,133,149.83 $ 1,350,111 $ 783,039.02 $ 180,731,205.48
271.915311 45 $ 2,133,434.04 $ 1,344,287 $ 789,147.51 $ 179,942,057.97
271.95154 46 $ 2,133,718.29 $ 1,338,417 $ 795,301.47 $ 179,146,756.50
271.987774 47 $ 2,134,002.57 $ 1,332,501 $ 801,501.25 $ 178,345,255.25
272.024012 48 $ 2,134,286.90 $ 1,326,540 $ 807,747.17 $ 177,537,508.08
272.060255 49 $ 2,134,571.26 $ 1,320,532 $ 814,039.60 $ 176,723,468.48
272.096504 50 $ 2,134,855.66 $ 1,314,477 $ 820,378.86 $ 175,903,089.62
272.132756 51 $ 2,135,140.10 $ 1,308,375 $ 826,765.31 $ 175,076,324.31
272.169014 52 $ 2,135,424.58 $ 1,302,225 $ 833,199.30 $ 174,243,125.01
272.205277 53 $ 2,135,709.09 $ 1,296,028 $ 839,681.19 $ 173,403,443.81
272.241544 54 $ 2,135,993.65 $ 1,289,782 $ 846,211.33 $ 172,557,232.49
272.277817 55 $ 2,136,278.24 $ 1,283,488 $ 852,790.08 $ 171,704,442.41
272.314094 56 $ 2,136,562.87 $ 1,277,145 $ 859,417.79 $ 170,845,024.62
272.350376 57 $ 2,136,847.53 $ 1,270,753 $ 866,094.85 $ 169,978,929.77
272.386662 58 $ 2,137,132.24 $ 1,264,311 $ 872,821.60 $ 169,106,108.17
272.422954 59 $ 2,137,416.98 $ 1,257,819 $ 879,598.43 $ 168,226,509.74
272.459251 60 $ 2,137,701.76 $ 1,251,276 $ 886,425.70 $ 167,340,084.04
272.495552 61 $ 2,137,986.58 $ 1,244,683 $ 893,303.79 $ 166,446,780.25
272.531858 62 $ 2,138,271.43 $ 1,238,038 $ 900,233.08 $ 165,546,547.17
272.568169 63 $ 2,138,556.33 $ 1,231,342 $ 907,213.95 $ 164,639,333.22
272.604485 64 $ 2,138,841.26 $ 1,224,594 $ 914,246.77 $ 163,725,086.45
272.640805 65 $ 2,139,126.23 $ 1,217,794 $ 921,331.95 $ 162,803,754.50
272.677131 66 $ 2,139,411.24 $ 1,210,941 $ 928,469.87 $ 161,875,284.63
272.713461 67 $ 2,139,696.28 $ 1,204,035 $ 935,660.91 $ 160,939,623.72
272.749796 68 $ 2,139,981.37 $ 1,197,076 $ 942,905.48 $ 159,996,718.24
272.786136 69 $ 2,140,266.49 $ 1,190,063 $ 950,203.97 $ 159,046,514.26
272.822481 70 $ 2,140,551.65 $ 1,182,995 $ 957,556.79 $ 158,088,957.47
272.858831 71 $ 2,140,836.85 $ 1,175,873 $ 964,964.34 $ 157,123,993.13
272.895185 72 $ 2,141,122.08 $ 1,168,695 $ 972,427.02 $ 156,151,566.11
272.931545 73 $ 2,141,407.36 $ 1,161,462 $ 979,945.25 $ 155,171,620.86
272.967909 74 $ 2,141,692.67 $ 1,154,173 $ 987,519.44 $ 154,184,101.42
273.004278 75 $ 2,141,978.02 $ 1,146,828 $ 995,150.00 $ 153,188,951.42
273.040652 76 $ 2,142,263.40 $ 1,139,426 $ 1,002,837.36 $ 152,186,114.07
273.077031 77 $ 2,142,548.83 $ 1,131,967 $ 1,010,581.93 $ 151,175,532.14
273.113414 78 $ 2,142,834.29 $ 1,124,450 $ 1,018,384.15 $ 150,157,147.99
273.149803 79 $ 2,143,119.80 $ 1,116,875 $ 1,026,244.43 $ 149,130,903.56
273.186196 80 $ 2,143,405.34 $ 1,109,242 $ 1,034,163.22 $ 148,096,740.34
273.222594 81 $ 2,143,690.91 $ 1,101,550 $ 1,042,140.95 $ 147,054,599.38
273.258997 82 $ 2,143,976.53 $ 1,093,798 $ 1,050,178.06 $ 146,004,421.33
273.295405 83 $ 2,144,262.18 $ 1,085,987 $ 1,058,274.98 $ 144,946,146.35
273.331818 84 $ 2,144,547.88 $ 1,078,116 $ 1,066,432.17 $ 143,879,714.18
273.368235 85 $ 2,144,833.61 $ 1,070,184 $ 1,074,650.07 $ 142,805,064.11
273.404658 86 $ 2,145,119.38 $ 1,062,190 $ 1,082,929.13 $ 141,722,134.98
273.441085 87 $ 2,145,405.18 $ 1,054,135 $ 1,091,269.81 $ 140,630,865.17
273.477517 88 $ 2,145,691.03 $ 1,046,018 $ 1,099,672.57 $ 139,531,192.60
273.513954 89 $ 2,145,976.91 $ 1,037,839 $ 1,108,137.86 $ 138,423,054.74
273.550396 90 $ 2,146,262.83 $ 1,029,597 $ 1,116,666.16 $ 137,306,388.59
273.586842 91 $ 2,146,548.79 $ 1,021,291 $ 1,125,257.93 $ 136,181,130.66
273.623294 92 $ 2,146,834.78 $ 1,012,921 $ 1,133,913.64 $ 135,047,217.01
273.65975 93 $ 2,147,120.82 $ 1,004,487 $ 1,142,633.78 $ 133,904,583.24
273.696211 94 $ 2,147,406.89 $ 995,988 $ 1,151,418.81 $ 132,753,164.43
273.732678 95 $ 2,147,693.00 $ 987,424 $ 1,160,269.22 $ 131,592,895.21
273.769149 96 $ 2,147,979.15 $ 978,794 $ 1,169,185.50 $ 130,423,709.70
273.805624 97 $ 2,148,265.34 $ 970,097 $ 1,178,168.14 $ 129,245,541.56
273.842105 98 $ 2,148,551.57 $ 961,334 $ 1,187,217.64 $ 128,058,323.92
273.878591 99 $ 2,148,837.83 $ 952,503 $ 1,196,334.48 $ 126,861,989.44
273.915081 100 $ 2,149,124.13 $ 943,605 $ 1,205,519.17 $ 125,656,470.28
273.951576 101 $ 2,149,410.47 $ 934,638 $ 1,214,772.21 $ 124,441,698.07
273.988076 102 $ 2,149,696.85 $ 925,603 $ 1,224,094.12 $ 123,217,603.95
274.024581 103 $ 2,149,983.27 $ 916,498 $ 1,233,485.40 $ 121,984,118.56
274.061091 104 $ 2,150,269.72 $ 907,323 $ 1,242,946.57 $ 120,741,171.99
274.097606 105 $ 2,150,556.21 $ 898,078 $ 1,252,478.15 $ 119,488,693.84
274.134125 106 $ 2,150,842.74 $ 888,762 $ 1,262,080.67 $ 118,226,613.17
274.17065 107 $ 2,151,129.31 $ 879,375 $ 1,271,754.65 $ 116,954,858.52
274.207179 108 $ 2,151,415.92 $ 869,915 $ 1,281,500.62 $ 115,673,357.90
274.243713 109 $ 2,151,702.57 $ 860,383 $ 1,291,319.12 $ 114,382,038.77
274.280252 110 $ 2,151,989.25 $ 850,779 $ 1,301,210.70 $ 113,080,828.08
274.316796 111 $ 2,152,275.97 $ 841,100 $ 1,311,175.88 $ 111,769,652.20
274.353345 112 $ 2,152,562.73 $ 831,348 $ 1,321,215.22 $ 110,448,436.98
274.389899 113 $ 2,152,849.53 $ 821,520 $ 1,331,329.28 $ 109,117,107.70
274.426457 114 $ 2,153,136.36 $ 811,618 $ 1,341,518.60 $ 107,775,589.11
274.463021 115 $ 2,153,423.24 $ 801,639 $ 1,351,783.74 $ 106,423,805.36
274.499589 116 $ 2,153,710.15 $ 791,585 $ 1,362,125.28 $ 105,061,680.08
274.536162 117 $ 2,153,997.10 $ 781,453 $ 1,372,543.78 $ 103,689,136.30
274.57274 118 $ 2,154,284.09 $ 771,244 $ 1,383,039.81 $ 102,306,096.49
274.609323 119 $ 2,154,571.12 $ 760,957 $ 1,393,613.95 $ 100,912,482.54
274.645911 120 $ 2,154,858.19 $ 750,591 $ 1,404,266.77 $ 99,508,215.77
274.682503 121 $ 2,155,145.29 $ 740,146 $ 1,414,998.87 $ 98,093,216.89
274.719101 122 $ 2,155,432.43 $ 729,622 $ 1,425,810.84 $ 96,667,406.05
274.755703 123 $ 2,155,719.61 $ 719,016 $ 1,436,703.26 $ 95,230,702.79
274.79231 124 $ 2,156,006.83 $ 708,330 $ 1,447,676.74 $ 93,783,026.05
274.828923 125 $ 2,156,294.09 $ 697,562 $ 1,458,731.88 $ 92,324,294.16
274.86554 126 $ 2,156,581.38 $ 686,712 $ 1,469,869.29 $ 90,854,424.88
274.902161 127 $ 2,156,868.72 $ 675,779 $ 1,481,089.57 $ 89,373,335.30
274.938788 128 $ 2,157,156.09 $ 664,763 $ 1,492,393.35 $ 87,880,941.95
274.97542 129 $ 2,157,443.50 $ 653,662 $ 1,503,781.25 $ 86,377,160.70
275.012056 130 $ 2,157,730.95 $ 642,477 $ 1,515,253.89 $ 84,861,906.81
275.048698 131 $ 2,158,018.43 $ 631,207 $ 1,526,811.90 $ 83,335,094.91
275.085344 132 $ 2,158,305.96 $ 619,850 $ 1,538,455.92 $ 81,796,639.00
275.121995 133 $ 2,158,593.52 $ 608,407 $ 1,550,186.58 $ 80,246,452.41
275.158651 134 $ 2,158,881.12 $ 596,877 $ 1,562,004.54 $ 78,684,447.88
275.195312 135 $ 2,159,168.76 $ 585,258 $ 1,573,910.44 $ 77,110,537.44
275.231978 136 $ 2,159,456.44 $ 573,552 $ 1,585,904.93 $ 75,524,632.51
275.268649 137 $ 2,159,744.16 $ 561,755 $ 1,597,988.67 $ 73,926,643.84
275.305324 138 $ 2,160,031.91 $ 549,870 $ 1,610,162.34 $ 72,316,481.50
275.342005 139 $ 2,160,319.71 $ 537,893 $ 1,622,426.59 $ 70,694,054.91
275.37869 140 $ 2,160,607.54 $ 525,825 $ 1,634,782.10 $ 69,059,272.81
275.415381 141 $ 2,160,895.41 $ 513,666 $ 1,647,229.55 $ 67,412,043.27
275.452076 142 $ 2,161,183.32 $ 501,414 $ 1,659,769.62 $ 65,752,273.64
275.488776 143 $ 2,161,471.26 $ 489,068 $ 1,672,403.01 $ 64,079,870.64
275.525481 144 $ 2,161,759.25 $ 476,629 $ 1,685,130.40 $ 62,394,740.24
275.56219 145 $ 2,162,047.27 $ 464,095 $ 1,697,952.49 $ 60,696,787.75
275.598905 146 $ 2,162,335.33 $ 451,465 $ 1,710,870.00 $ 58,985,917.75
275.635625 147 $ 2,162,623.43 $ 438,740 $ 1,723,883.63 $ 57,262,034.12
275.672349 148 $ 2,162,911.57 $ 425,917 $ 1,736,994.08 $ 55,525,040.04
275.709079 149 $ 2,163,199.75 $ 412,998 $ 1,750,202.10 $ 53,774,837.94
275.745813 150 $ 2,163,487.96 $ 399,980 $ 1,763,508.39 $ 52,011,329.54
275.782552 151 $ 2,163,776.22 $ 386,863 $ 1,776,913.70 $ 50,234,415.85
275.819296 152 $ 2,164,064.51 $ 373,646 $ 1,790,418.75 $ 48,443,997.09
275.856045 153 $ 2,164,352.84 $ 360,329 $ 1,804,024.29 $ 46,639,972.80
275.892799 154 $ 2,164,641.21 $ 346,910 $ 1,817,731.07 $ 44,822,241.73
275.929558 155 $ 2,164,929.62 $ 333,390 $ 1,831,539.84 $ 42,990,701.88
275.966321 156 $ 2,165,218.06 $ 319,767 $ 1,845,451.36 $ 41,145,250.52
276.00309 157 $ 2,165,506.55 $ 306,040 $ 1,859,466.39 $ 39,285,784.13
276.039863 158 $ 2,165,795.07 $ 292,209 $ 1,873,585.71 $ 37,412,198.42
276.076642 159 $ 2,166,083.63 $ 278,274 $ 1,887,810.08 $ 35,524,388.34
276.113425 160 $ 2,166,372.23 $ 264,232 $ 1,902,140.29 $ 33,622,248.05
276.150213 161 $ 2,166,660.87 $ 250,084 $ 1,916,577.13 $ 31,705,670.91
276.187006 162 $ 2,166,949.55 $ 235,828 $ 1,931,121.39 $ 29,774,549.52
276.223804 163 $ 2,167,238.26 $ 221,464 $ 1,945,773.87 $ 27,828,775.65
276.260607 164 $ 2,167,527.01 $ 206,992 $ 1,960,535.38 $ 25,868,240.27
276.297415 165 $ 2,167,815.81 $ 192,409 $ 1,975,406.71 $ 23,892,833.56
276.334227 166 $ 2,168,104.64 $ 177,716 $ 1,990,388.71 $ 21,902,444.85
276.371045 167 $ 2,168,393.50 $ 162,911 $ 2,005,482.17 $ 19,896,962.68
276.407868 168 $ 2,168,682.41 $ 147,994 $ 2,020,687.94 $ 17,876,274.74
276.444695 169 $ 2,168,971.36 $ 132,965 $ 2,036,006.85 $ 15,840,267.88
276.481527 170 $ 2,169,260.34 $ 117,821 $ 2,051,439.74 $ 13,788,828.14
276.518364 171 $ 2,169,549.36 $ 102,562 $ 2,066,987.46 $ 11,721,840.67
276.555207 172 $ 2,169,838.43 $ 87,188 $ 2,082,650.87 $ 9,639,189.81
276.592054 173 $ 2,170,127.53 $ 71,697 $ 2,098,430.82 $ 7,540,758.99
276.628905 174 $ 2,170,416.66 $ 56,088 $ 2,114,328.17 $ 5,426,430.82
276.665762 175 $ 2,170,705.84 $ 40,362 $ 2,130,343.81 $ 3,296,087.00
276.702624 176 $ 2,170,995.06 $ 24,516 $ 2,146,478.62 $ 1,149,608.39
276.739491 177 $ 2,171,284.31 $ 8,551 $ 2,162,733.47 $ (1,013,125.09)
276.776362 178 $ 2,171,573.60 $ (7,536) $ 2,179,109.27 $ (3,192,234.36)
276.813239 179 $ 2,171,862.93 $ (23,744) $ 2,195,606.91 $ (5,387,841.27)
276.85012 180 $ 2,172,152.30 $ (40,075) $ 2,212,227.30 $ (7,600,068.57)

Vous aimerez peut-être aussi