PAGO -$ 2,000,000 MENSUAL

NPER 24 MESES
TASA 1% MENSUAL
VF $ 53,946,929.71 CUOTA VEN
VF $ 54,486,399.00 CUOTA ANT 1
PAGO -$ 2,000,000.00
Inversión $ 5,000,000,000
Prestamo $ 3,500,000,000 70%
i 8% STA
2T
4.00% TA
4.1667% T
M Bt
0.3333333333 0.6666666666667
1.3700% 2.7588%

Alternativas
a) Pagos VA
Mes 5 30% $ 1,050,000,000
Mes 11 50% $ 1,750,000,000
Mes 16 20% $ 700,000,000
100% $ 3,500,000,000

b) Pago 6 20% $ 700,000,000

1
Cuotas uniformes mensuales
VA 4 40% $ 1,400,000,000
n 12 Meses
i 1.3700% Mes
A

Cuotas uniformes bimestrales

VA 12 40% $ 1,400,000,000
n 7 Bt
i 2.7588% Bt
A
T S
1 2
4.1667% 8.5069%

VF
-$ 1,123,924,773.46
-$ 2,032,560,715.89
-$ 870,264,892.25

-$ 759,548,611.11
-$ 759,548,611.11

-$ 1,478,312,985.04

-$ 134,436,887.57

-$ 1,648,325,978.97

-$ 262,167,386.04
Prestamo $ 1,000,000,000
i 1% Mensual
n 180 Meses
A -$ 12,001,680.62 Mensual
Periodos Mt Inicial Tasa Interes
n VA i I
Mensual Mensual Mensual
0
1 $ 1,000,000,000 1% -$ 10,000,000.00
2 $ 997,998,319 1% -$ 9,979,983.19
3 $ 995,976,622 1% -$ 9,959,766.22
4 $ 993,934,708 1% -$ 9,939,347.08
5 $ 991,872,374 1% -$ 9,918,723.74
6 $ 989,789,417 1% -$ 9,897,894.17
7 $ 987,685,631 1% -$ 9,876,856.31
8 $ 985,560,806 1% -$ 9,855,608.06
9 $ 983,414,734 1% -$ 9,834,147.34
10 $ 981,247,201 1% -$ 9,812,472.01
11 $ 979,057,992 1% -$ 9,790,579.92
12 $ 976,846,891 1% -$ 9,768,468.91
13 $ 974,613,679 1% -$ 9,746,136.79
14 $ 972,358,136 1% -$ 9,723,581.36
15 $ 970,080,036 1% -$ 9,700,800.36
16 $ 967,779,156 1% -$ 9,677,791.56
17 $ 965,455,267 1% -$ 9,654,552.67
18 $ 963,108,139 1% -$ 9,631,081.39
19 $ 960,737,540 1% -$ 9,607,375.40
20 $ 958,343,235 1% -$ 9,583,432.35
21 $ 955,924,986 1% -$ 9,559,249.86
22 $ 953,482,556 1% -$ 9,534,825.56
23 $ 951,015,701 1% -$ 9,510,157.01
24 $ 948,524,177 1% -$ 9,485,241.77
25 $ 946,007,738 1% -$ 9,460,077.38
26 $ 943,466,135 1% -$ 9,434,661.35
27 $ 940,899,116 1% -$ 9,408,991.16
28 $ 938,306,426 1% -$ 9,383,064.26
29 $ 935,687,810 1% -$ 9,356,878.10
30 $ 933,043,007 1% -$ 9,330,430.07
31 $ 930,371,757 1% -$ 9,303,717.57
32 $ 927,673,794 1% -$ 9,276,737.94
33 $ 924,948,851 1% -$ 9,249,488.51
34 $ 922,196,659 1% -$ 9,221,966.59
35 $ 919,416,945 1% -$ 9,194,169.45
36 $ 916,609,434 1% -$ 9,166,094.34
37 $ 913,773,847 1% -$ 9,137,738.47
38 $ 910,909,905 1% -$ 9,109,099.05
39 $ 908,017,324 1% -$ 9,080,173.24
40 $ 905,095,816 1% -$ 9,050,958.16
41 $ 902,145,094 1% -$ 9,021,450.94
42 $ 899,164,864 1% -$ 8,991,648.64
43 $ 896,154,832 1% -$ 8,961,548.32
44 $ 893,114,700 1% -$ 8,931,147.00
45 $ 890,044,166 1% -$ 8,900,441.66
46 $ 886,942,927 1% -$ 8,869,429.27
47 $ 883,810,676 1% -$ 8,838,106.76
48 $ 880,647,102 1% -$ 8,806,471.02
49 $ 877,451,892 1% -$ 8,774,518.92
50 $ 874,224,731 1% -$ 8,742,247.31
51 $ 870,965,297 1% -$ 8,709,652.97
52 $ 867,673,270 1% -$ 8,676,732.70
53 $ 864,348,322 1% -$ 8,643,483.22
54 $ 860,990,124 1% -$ 8,609,901.24
55 $ 857,598,345 1% -$ 8,575,983.45
56 $ 854,172,648 1% -$ 8,541,726.48
57 $ 850,712,694 1% -$ 8,507,126.94
58 $ 847,218,140 1% -$ 8,472,181.40
59 $ 843,688,641 1% -$ 8,436,886.41
60 $ 840,123,847 1% -$ 8,401,238.47
61 $ 836,523,405 1% -$ 8,365,234.05
62 $ 832,886,958 1% -$ 8,328,869.58
63 $ 829,214,147 1% -$ 8,292,141.47
64 $ 825,504,608 1% -$ 8,255,046.08
65 $ 821,757,973 1% -$ 8,217,579.73
66 $ 817,973,872 1% -$ 8,179,738.72
67 $ 814,151,930 1% -$ 8,141,519.30
68 $ 810,291,769 1% -$ 8,102,917.69
69 $ 806,393,006 1% -$ 8,063,930.06
70 $ 802,455,256 1% -$ 8,024,552.56
71 $ 798,478,128 1% -$ 7,984,781.28
72 $ 794,461,228 1% -$ 7,944,612.28
73 $ 790,404,160 1% -$ 7,904,041.60
74 $ 786,306,521 1% -$ 7,863,065.21
75 $ 782,167,905 1% -$ 7,821,679.05
76 $ 777,987,904 1% -$ 7,779,879.04
77 $ 773,766,102 1% -$ 7,737,661.02
78 $ 769,502,083 1% -$ 7,695,020.83
79 $ 765,195,423 1% -$ 7,651,954.23
80 $ 760,845,697 1% -$ 7,608,456.97
81 $ 756,452,473 1% -$ 7,564,524.73
82 $ 752,015,317 1% -$ 7,520,153.17
 83 $ 747,533,790 1% -$ 7,475,337.90
84 $ 743,007,447 1% -$ 7,430,074.47
85 $ 738,435,841 1% -$ 7,384,358.41
86 $ 733,818,518 1% -$ 7,338,185.18
87 $ 729,155,023 1% -$ 7,291,550.23
88 $ 724,444,893 1% -$ 7,244,448.93
89 $ 719,687,661 1% -$ 7,196,876.61
90 $ 714,882,857 1% -$ 7,148,828.57
91 $ 710,030,005 1% -$ 7,100,300.05
92 $ 705,128,624 1% -$ 7,051,286.24
93 $ 700,178,230 1% -$ 7,001,782.30
94 $ 695,178,332 1% -$ 6,951,783.32
95 $ 690,128,434 1% -$ 6,901,284.34
96 $ 685,028,038 1% -$ 6,850,280.38
97 $ 679,876,638 1% -$ 6,798,766.38
98 $ 674,673,723 1% -$ 6,746,737.23
99 $ 669,418,780 1% -$ 6,694,187.80
100 $ 664,111,287 1% -$ 6,641,112.87
101 $ 658,750,720 1% -$ 6,587,507.20
102 $ 653,336,546 1% -$ 6,533,365.46
103 $ 647,868,231 1% -$ 6,478,682.31
104 $ 642,345,233 1% -$ 6,423,452.33
105 $ 636,767,004 1% -$ 6,367,670.04
106 $ 631,132,994 1% -$ 6,311,329.94
107 $ 625,442,643 1% -$ 6,254,426.43
108 $ 619,695,389 1% -$ 6,196,953.89
109 $ 613,890,662 1% -$ 6,138,906.62
110 $ 608,027,888 1% -$ 6,080,278.88
111 $ 602,106,486 1% -$ 6,021,064.86
112 $ 596,125,871 1% -$ 5,961,258.71
113 $ 590,085,449 1% -$ 5,900,854.49
114 $ 583,984,623 1% -$ 5,839,846.23
115 $ 577,822,788 1% -$ 5,778,227.88
116 $ 571,599,335 1% -$ 5,715,993.35
117 $ 565,313,648 1% -$ 5,653,136.48
118 $ 558,965,104 1% -$ 5,589,651.04
119 $ 552,553,075 1% -$ 5,525,530.75
120 $ 546,076,925 1% -$ 5,460,769.25
121 $ 539,536,013 1% -$ 5,395,360.13
122 $ 532,929,693 1% -$ 5,329,296.93
123 $ 526,257,309 1% -$ 5,262,573.09
124 $ 519,518,202 1% -$ 5,195,182.02
125 $ 512,711,703 1% -$ 5,127,117.03
126 $ 505,837,139 1% -$ 5,058,371.39
127 $ 498,893,830 1% -$ 4,988,938.30
128 $ 491,881,088 1% -$ 4,918,810.88
129 $ 484,798,218 1% -$ 4,847,982.18
130 $ 477,644,520 1% -$ 4,776,445.20
131 $ 470,419,284 1% -$ 4,704,192.84
132 $ 463,121,796 1% -$ 4,631,217.96
133 $ 455,751,334 1% -$ 4,557,513.34
134 $ 448,307,166 1% -$ 4,483,071.66
135 $ 440,788,558 1% -$ 4,407,885.58
136 $ 433,194,762 1% -$ 4,331,947.62
137 $ 425,525,029 1% -$ 4,255,250.29
138 $ 417,778,599 1% -$ 4,177,785.99
139 $ 409,954,705 1% -$ 4,099,547.05
140 $ 402,052,571 1% -$ 4,020,525.71
141 $ 394,071,416 1% -$ 3,940,714.16
142 $ 386,010,450 1% -$ 3,860,104.50
143 $ 377,868,873 1% -$ 3,778,688.73
144 $ 369,645,882 1% -$ 3,696,458.82
145 $ 361,340,660 1% -$ 3,613,406.60
146 $ 352,952,386 1% -$ 3,529,523.86
147 $ 344,480,229 1% -$ 3,444,802.29
148 $ 335,923,351 1% -$ 3,359,233.51
149 $ 327,280,904 1% -$ 3,272,809.04
150 $ 318,552,032 1% -$ 3,185,520.32
151 $ 309,735,872 1% -$ 3,097,358.72
152 $ 300,831,550 1% -$ 3,008,315.50
153 $ 291,838,185 1% -$ 2,918,381.85
154 $ 282,754,886 1% -$ 2,827,548.86
155 $ 273,580,754 1% -$ 2,735,807.54
156 $ 264,314,881 1% -$ 2,643,148.81
157 $ 254,956,349 1% -$ 2,549,563.49
158 $ 245,504,232 1% -$ 2,455,042.32
159 $ 235,957,594 1% -$ 2,359,575.94
160 $ 226,315,489 1% -$ 2,263,154.89
161 $ 216,576,963 1% -$ 2,165,769.63
162 $ 206,741,052 1% -$ 2,067,410.52
163 $ 196,806,782 1% -$ 1,968,067.82
164 $ 186,773,169 1% -$ 1,867,731.69
165 $ 176,639,221 1% -$ 1,766,392.21
166 $ 166,403,932 1% -$ 1,664,039.32
167 $ 156,066,291 1% -$ 1,560,662.91
168 $ 145,625,273 1% -$ 1,456,252.73
169 $ 135,079,845 1% -$ 1,350,798.45
170 $ 124,428,963 1% -$ 1,244,289.63
171 $ 113,671,572 1% -$ 1,136,715.72
172 $ 102,806,607 1% -$ 1,028,066.07
173 $ 91,832,993 1% -$ 918,329.93
174 $ 80,749,642 1% -$ 807,496.42
175 $ 69,555,458 1% -$ 695,554.58
176 $ 58,249,332 1% -$ 582,493.32
177 $ 46,830,144 1% -$ 468,301.44
178 $ 35,296,765 1% -$ 352,967.65
179 $ 23,648,052 1% -$ 236,480.52
180 $ 11,882,852 1% -$ 118,828.52
Cuota Pg Capital Mt Final
A K VF
Mensual Mensual
$ 1,000,000,000
-$ 12,001,680.62 -$ 2,001,680.62 $ 997,998,319.38
-$ 12,001,680.62 -$ 2,021,697.43 $ 995,976,621.95
-$ 12,001,680.62 -$ 2,041,914.40 $ 993,934,707.55
-$ 12,001,680.62 -$ 2,062,333.55 $ 991,872,374.01
-$ 12,001,680.62 -$ 2,082,956.88 $ 989,789,417.12
-$ 12,001,680.62 -$ 2,103,786.45 $ 987,685,630.67
-$ 12,001,680.62 -$ 2,124,824.31 $ 985,560,806.36
-$ 12,001,680.62 -$ 2,146,072.56 $ 983,414,733.80
-$ 12,001,680.62 -$ 2,167,533.28 $ 981,247,200.52
-$ 12,001,680.62 -$ 2,189,208.62 $ 979,057,991.90
-$ 12,001,680.62 -$ 2,211,100.70 $ 976,846,891.20
-$ 12,001,680.62 -$ 2,233,211.71 $ 974,613,679.49
-$ 12,001,680.62 -$ 2,255,543.83 $ 972,358,135.67
-$ 12,001,680.62 -$ 2,278,099.26 $ 970,080,036.40
-$ 12,001,680.62 -$ 2,300,880.26 $ 967,779,156.15
-$ 12,001,680.62 -$ 2,323,889.06 $ 965,455,267.09
-$ 12,001,680.62 -$ 2,347,127.95 $ 963,108,139.14
-$ 12,001,680.62 -$ 2,370,599.23 $ 960,737,539.91
-$ 12,001,680.62 -$ 2,394,305.22 $ 958,343,234.69
-$ 12,001,680.62 -$ 2,418,248.27 $ 955,924,986.41
-$ 12,001,680.62 -$ 2,442,430.76 $ 953,482,555.65
-$ 12,001,680.62 -$ 2,466,855.06 $ 951,015,700.59
-$ 12,001,680.62 -$ 2,491,523.62 $ 948,524,176.98
-$ 12,001,680.62 -$ 2,516,438.85 $ 946,007,738.12
-$ 12,001,680.62 -$ 2,541,603.24 $ 943,466,134.88
-$ 12,001,680.62 -$ 2,567,019.27 $ 940,899,115.61
-$ 12,001,680.62 -$ 2,592,689.46 $ 938,306,426.15
-$ 12,001,680.62 -$ 2,618,616.36 $ 935,687,809.79
-$ 12,001,680.62 -$ 2,644,802.52 $ 933,043,007.27
-$ 12,001,680.62 -$ 2,671,250.55 $ 930,371,756.72
-$ 12,001,680.62 -$ 2,697,963.05 $ 927,673,793.66
-$ 12,001,680.62 -$ 2,724,942.68 $ 924,948,850.98
-$ 12,001,680.62 -$ 2,752,192.11 $ 922,196,658.87
-$ 12,001,680.62 -$ 2,779,714.03 $ 919,416,944.84
-$ 12,001,680.62 -$ 2,807,511.17 $ 916,609,433.66
-$ 12,001,680.62 -$ 2,835,586.28 $ 913,773,847.38
-$ 12,001,680.62 -$ 2,863,942.15 $ 910,909,905.23
-$ 12,001,680.62 -$ 2,892,581.57 $ 908,017,323.66
-$ 12,001,680.62 -$ 2,921,507.38 $ 905,095,816.28
-$ 12,001,680.62 -$ 2,950,722.46 $ 902,145,093.82
-$ 12,001,680.62 -$ 2,980,229.68 $ 899,164,864.14
-$ 12,001,680.62 -$ 3,010,031.98 $ 896,154,832.16
-$ 12,001,680.62 -$ 3,040,132.30 $ 893,114,699.86
-$ 12,001,680.62 -$ 3,070,533.62 $ 890,044,166.24
-$ 12,001,680.62 -$ 3,101,238.96 $ 886,942,927.28
-$ 12,001,680.62 -$ 3,132,251.35 $ 883,810,675.93
-$ 12,001,680.62 -$ 3,163,573.86 $ 880,647,102.07
-$ 12,001,680.62 -$ 3,195,209.60 $ 877,451,892.47
-$ 12,001,680.62 -$ 3,227,161.70 $ 874,224,730.77
-$ 12,001,680.62 -$ 3,259,433.31 $ 870,965,297.46
-$ 12,001,680.62 -$ 3,292,027.65 $ 867,673,269.81
-$ 12,001,680.62 -$ 3,324,947.92 $ 864,348,321.89
-$ 12,001,680.62 -$ 3,358,197.40 $ 860,990,124.49
-$ 12,001,680.62 -$ 3,391,779.38 $ 857,598,345.11
-$ 12,001,680.62 -$ 3,425,697.17 $ 854,172,647.94
-$ 12,001,680.62 -$ 3,459,954.14 $ 850,712,693.80
-$ 12,001,680.62 -$ 3,494,553.68 $ 847,218,140.12
-$ 12,001,680.62 -$ 3,529,499.22 $ 843,688,640.90
-$ 12,001,680.62 -$ 3,564,794.21 $ 840,123,846.69
-$ 12,001,680.62 -$ 3,600,442.15 $ 836,523,404.53
-$ 12,001,680.62 -$ 3,636,446.58 $ 832,886,957.96
-$ 12,001,680.62 -$ 3,672,811.04 $ 829,214,146.91
-$ 12,001,680.62 -$ 3,709,539.15 $ 825,504,607.76
-$ 12,001,680.62 -$ 3,746,634.54 $ 821,757,973.22
-$ 12,001,680.62 -$ 3,784,100.89 $ 817,973,872.33
-$ 12,001,680.62 -$ 3,821,941.90 $ 814,151,930.43
-$ 12,001,680.62 -$ 3,860,161.32 $ 810,291,769.12
-$ 12,001,680.62 -$ 3,898,762.93 $ 806,393,006.19
-$ 12,001,680.62 -$ 3,937,750.56 $ 802,455,255.63
-$ 12,001,680.62 -$ 3,977,128.06 $ 798,478,127.56
-$ 12,001,680.62 -$ 4,016,899.35 $ 794,461,228.22
-$ 12,001,680.62 -$ 4,057,068.34 $ 790,404,159.88
-$ 12,001,680.62 -$ 4,097,639.02 $ 786,306,520.86
-$ 12,001,680.62 -$ 4,138,615.41 $ 782,167,905.45
-$ 12,001,680.62 -$ 4,180,001.57 $ 777,987,903.88
-$ 12,001,680.62 -$ 4,221,801.58 $ 773,766,102.30
-$ 12,001,680.62 -$ 4,264,019.60 $ 769,502,082.70
-$ 12,001,680.62 -$ 4,306,659.79 $ 765,195,422.90
-$ 12,001,680.62 -$ 4,349,726.39 $ 760,845,696.51
-$ 12,001,680.62 -$ 4,393,223.66 $ 756,452,472.86
-$ 12,001,680.62 -$ 4,437,155.89 $ 752,015,316.96
-$ 12,001,680.62 -$ 4,481,527.45 $ 747,533,789.51
-$ 12,001,680.62 -$ 4,526,342.73 $ 743,007,446.79
-$ 12,001,680.62 -$ 4,571,606.15 $ 738,435,840.63
-$ 12,001,680.62 -$ 4,617,322.21 $ 733,818,518.42
-$ 12,001,680.62 -$ 4,663,495.44 $ 729,155,022.98
-$ 12,001,680.62 -$ 4,710,130.39 $ 724,444,892.59
-$ 12,001,680.62 -$ 4,757,231.69 $ 719,687,660.90
-$ 12,001,680.62 -$ 4,804,804.01 $ 714,882,856.89
-$ 12,001,680.62 -$ 4,852,852.05 $ 710,030,004.83
-$ 12,001,680.62 -$ 4,901,380.57 $ 705,128,624.26
-$ 12,001,680.62 -$ 4,950,394.38 $ 700,178,229.88
-$ 12,001,680.62 -$ 4,999,898.32 $ 695,178,331.56
-$ 12,001,680.62 -$ 5,049,897.31 $ 690,128,434.25
-$ 12,001,680.62 -$ 5,100,396.28 $ 685,028,037.98
-$ 12,001,680.62 -$ 5,151,400.24 $ 679,876,637.74
-$ 12,001,680.62 -$ 5,202,914.24 $ 674,673,723.49
-$ 12,001,680.62 -$ 5,254,943.39 $ 669,418,780.11
-$ 12,001,680.62 -$ 5,307,492.82 $ 664,111,287.29
-$ 12,001,680.62 -$ 5,360,567.75 $ 658,750,719.54
-$ 12,001,680.62 -$ 5,414,173.43 $ 653,336,546.11
-$ 12,001,680.62 -$ 5,468,315.16 $ 647,868,230.95
-$ 12,001,680.62 -$ 5,522,998.31 $ 642,345,232.64
-$ 12,001,680.62 -$ 5,578,228.29 $ 636,767,004.35
-$ 12,001,680.62 -$ 5,634,010.58 $ 631,132,993.77
-$ 12,001,680.62 -$ 5,690,350.68 $ 625,442,643.09
-$ 12,001,680.62 -$ 5,747,254.19 $ 619,695,388.90
-$ 12,001,680.62 -$ 5,804,726.73 $ 613,890,662.16
-$ 12,001,680.62 -$ 5,862,774.00 $ 608,027,888.16
-$ 12,001,680.62 -$ 5,921,401.74 $ 602,106,486.43
-$ 12,001,680.62 -$ 5,980,615.76 $ 596,125,870.67
-$ 12,001,680.62 -$ 6,040,421.91 $ 590,085,448.75
-$ 12,001,680.62 -$ 6,100,826.13 $ 583,984,622.62
-$ 12,001,680.62 -$ 6,161,834.39 $ 577,822,788.23
-$ 12,001,680.62 -$ 6,223,452.74 $ 571,599,335.49
-$ 12,001,680.62 -$ 6,285,687.27 $ 565,313,648.22
-$ 12,001,680.62 -$ 6,348,544.14 $ 558,965,104.08
-$ 12,001,680.62 -$ 6,412,029.58 $ 552,553,074.50
-$ 12,001,680.62 -$ 6,476,149.88 $ 546,076,924.63
-$ 12,001,680.62 -$ 6,540,911.37 $ 539,536,013.25
-$ 12,001,680.62 -$ 6,606,320.49 $ 532,929,692.76
-$ 12,001,680.62 -$ 6,672,383.69 $ 526,257,309.07
-$ 12,001,680.62 -$ 6,739,107.53 $ 519,518,201.54
-$ 12,001,680.62 -$ 6,806,498.61 $ 512,711,702.94
-$ 12,001,680.62 -$ 6,874,563.59 $ 505,837,139.34
-$ 12,001,680.62 -$ 6,943,309.23 $ 498,893,830.12
-$ 12,001,680.62 -$ 7,012,742.32 $ 491,881,087.80
-$ 12,001,680.62 -$ 7,082,869.74 $ 484,798,218.05
-$ 12,001,680.62 -$ 7,153,698.44 $ 477,644,519.61
-$ 12,001,680.62 -$ 7,225,235.42 $ 470,419,284.19
-$ 12,001,680.62 -$ 7,297,487.78 $ 463,121,796.41
-$ 12,001,680.62 -$ 7,370,462.66 $ 455,751,333.75
-$ 12,001,680.62 -$ 7,444,167.28 $ 448,307,166.47
-$ 12,001,680.62 -$ 7,518,608.96 $ 440,788,557.51
-$ 12,001,680.62 -$ 7,593,795.05 $ 433,194,762.47
-$ 12,001,680.62 -$ 7,669,733.00 $ 425,525,029.47
-$ 12,001,680.62 -$ 7,746,430.33 $ 417,778,599.14
-$ 12,001,680.62 -$ 7,823,894.63 $ 409,954,704.51
-$ 12,001,680.62 -$ 7,902,133.58 $ 402,052,570.94
-$ 12,001,680.62 -$ 7,981,154.91 $ 394,071,416.03
-$ 12,001,680.62 -$ 8,060,966.46 $ 386,010,449.57
-$ 12,001,680.62 -$ 8,141,576.13 $ 377,868,873.44
-$ 12,001,680.62 -$ 8,222,991.89 $ 369,645,881.56
-$ 12,001,680.62 -$ 8,305,221.81 $ 361,340,659.75
-$ 12,001,680.62 -$ 8,388,274.02 $ 352,952,385.73
-$ 12,001,680.62 -$ 8,472,156.76 $ 344,480,228.96
-$ 12,001,680.62 -$ 8,556,878.33 $ 335,923,350.63
-$ 12,001,680.62 -$ 8,642,447.11 $ 327,280,903.52
-$ 12,001,680.62 -$ 8,728,871.59 $ 318,552,031.93
-$ 12,001,680.62 -$ 8,816,160.30 $ 309,735,871.63
-$ 12,001,680.62 -$ 8,904,321.90 $ 300,831,549.73
-$ 12,001,680.62 -$ 8,993,365.12 $ 291,838,184.60
-$ 12,001,680.62 -$ 9,083,298.77 $ 282,754,885.83
-$ 12,001,680.62 -$ 9,174,131.76 $ 273,580,754.06
-$ 12,001,680.62 -$ 9,265,873.08 $ 264,314,880.98
-$ 12,001,680.62 -$ 9,358,531.81 $ 254,956,349.17
-$ 12,001,680.62 -$ 9,452,117.13 $ 245,504,232.04
-$ 12,001,680.62 -$ 9,546,638.30 $ 235,957,593.74
-$ 12,001,680.62 -$ 9,642,104.68 $ 226,315,489.06
-$ 12,001,680.62 -$ 9,738,525.73 $ 216,576,963.33
-$ 12,001,680.62 -$ 9,835,910.99 $ 206,741,052.34
-$ 12,001,680.62 -$ 9,934,270.10 $ 196,806,782.24
-$ 12,001,680.62 -$ 10,033,612.80 $ 186,773,169.45
-$ 12,001,680.62 -$ 10,133,948.93 $ 176,639,220.52
-$ 12,001,680.62 -$ 10,235,288.42 $ 166,403,932.10
-$ 12,001,680.62 -$ 10,337,641.30 $ 156,066,290.80
-$ 12,001,680.62 -$ 10,441,017.71 $ 145,625,273.09
-$ 12,001,680.62 -$ 10,545,427.89 $ 135,079,845.20
-$ 12,001,680.62 -$ 10,650,882.17 $ 124,428,963.03
-$ 12,001,680.62 -$ 10,757,390.99 $ 113,671,572.04
-$ 12,001,680.62 -$ 10,864,964.90 $ 102,806,607.14
-$ 12,001,680.62 -$ 10,973,614.55 $ 91,832,992.59
-$ 12,001,680.62 -$ 11,083,350.70 $ 80,749,641.90
-$ 12,001,680.62 -$ 11,194,184.20 $ 69,555,457.69
-$ 12,001,680.62 -$ 11,306,126.04 $ 58,249,331.65
-$ 12,001,680.62 -$ 11,419,187.30 $ 46,830,144.35
-$ 12,001,680.62 -$ 11,533,379.18 $ 35,296,765.17
-$ 12,001,680.62 -$ 11,648,712.97 $ 23,648,052.20
-$ 12,001,680.62 -$ 11,765,200.10 $ 11,882,852.10
-$ 12,001,680.62 -$ 11,882,852.10 $ 0.00