PREGUNTA 1 Y 2

STAR WACC 14% SUN WACC 14%

PERIODO FLUJO PERIODO FLUJO PRD
0 -4,500,000.00 0 -4,300,000.00
1 0.00 1 0.00 0.00 -4,300,000.00
2 0.00 2 0.00 0.00 -4,300,000.00
3 950,000.00 3 0.00 0.00 -4,300,000.00
4 1,026,000.00 4 1,300,000.00 769,704.36 -3,530,295.64
5 1,108,080.00 5 1,378,000.00 715,690.02 -2,814,605.62
6 1,196,726.40 6 1,460,680.00 665,466.16 -2,149,139.46
7 1,196,726.40 7 1,548,320.80 618,766.78 -1,530,372.68
8 1,172,791.87 8 1,641,220.05 575,344.55 -955,028.13
9 1,149,336.03 9 1,739,693.25 534,969.49 -420,058.64
10 1,126,349.31 10 2,794,074.85 753,684.39 333,625.75
11 1,103,822.33
12 2,281,745.88 VAN 333,625.75
VAE 63,960.57
VAN 150,837.51 PRD
VAE 26,648.36 TIR 0.152470

PRESTAMO 3,010,000.00 TEA 12.616242%

CUOTA BI 102,043.28 TEB 2.00%
CUOTA AN 204,086.56

PERIODO SALDO INCIAL INTERES AMORTIZA CUOTA BI CUOTA AN CUOTA TOTAL SALDO FINAL
1 3,010,000.00 60,200.00 41,843.28 102,043.28 0.00 102,043.28 2,968,156.72
2 2,968,156.72 59,363.13 42,680.14 102,043.28 0.00 102,043.28 2,925,476.58
3 2,925,476.58 58,509.53 43,533.75 102,043.28 0.00 102,043.28 2,881,942.83
4 2,881,942.83 57,638.86 44,404.42 102,043.28 0.00 102,043.28 2,837,538.41
5 2,837,538.41 56,750.77 45,292.51 102,043.28 0.00 102,043.28 2,792,245.90
6 2,792,245.90 55,844.92 250,284.92 102,043.28 204,086.56 306,129.84 2,541,960.98
7 2,541,960.98 50,839.22 51,204.06 102,043.28 0.00 102,043.28 2,490,756.92
8 2,490,756.92 49,815.14 52,228.14 102,043.28 0.00 102,043.28 2,438,528.78
 9 2,438,528.78 48,770.58 53,272.70 102,043.28 0.00 102,043.28 2,385,256.08
10 2,385,256.08 47,705.12 54,338.16 102,043.28 0.00 102,043.28 2,330,917.92
11 2,330,917.92 46,618.36 55,424.92 102,043.28 0.00 102,043.28 2,275,493.00
12 2,275,493.00 45,509.86 260,619.98 102,043.28 204,086.56 306,129.84 2,014,873.02
13 2,014,873.02 40,297.46 61,745.82 102,043.28 0.00 102,043.28 1,953,127.20
14 1,953,127.20 39,062.54 62,980.73 102,043.28 0.00 102,043.28 1,890,146.47
15 1,890,146.47 37,802.93 64,240.35 102,043.28 0.00 102,043.28 1,825,906.12
16 1,825,906.12 36,518.12 65,525.16 102,043.28 0.00 102,043.28 1,760,380.96
17 1,760,380.96 35,207.62 66,835.66 102,043.28 0.00 102,043.28 1,693,545.30
18 1,693,545.30 33,870.91 272,258.93 102,043.28 204,086.56 306,129.84 1,421,286.37
19 1,421,286.37 28,425.73 73,617.55 102,043.28 0.00 102,043.28 1,347,668.82
20 1,347,668.82 26,953.38 75,089.90 102,043.28 0.00 102,043.28 1,272,578.92
21 1,272,578.92 25,451.58 76,591.70 102,043.28 0.00 102,043.28 1,195,987.22
22 1,195,987.22 23,919.74 78,123.53 102,043.28 0.00 102,043.28 1,117,863.69
23 1,117,863.69 22,357.27 79,686.01 102,043.28 0.00 102,043.28 1,038,177.68
24 1,038,177.68 20,763.55 285,366.28 102,043.28 204,086.56 306,129.84 752,811.40
25 752,811.40 15,056.23 86,987.05 102,043.28 0.00 102,043.28 665,824.35
26 665,824.35 13,316.49 88,726.79 102,043.28 0.00 102,043.28 577,097.55
27 577,097.55 11,541.95 90,501.33 102,043.28 0.00 102,043.28 486,596.23
28 486,596.23 9,731.92 92,311.35 102,043.28 0.00 102,043.28 394,284.87
29 394,284.87 7,885.70 94,157.58 102,043.28 0.00 102,043.28 300,127.29
30 300,127.29 6,002.55 300,127.29 102,043.28 204,086.56 306,129.84 0.00
TOTAL INTERES 1,071,731.16

SALDO BIMESTRE 27 486,596.23

PREGUNTA 3

BETA COK 12% GAMMA COK 12%

PERIODO FLUJO PRD PERIODO FLUJO
0 -250,000.00 0 -310,000.00
1 0.00 0.00 -250,000.00 1 0.00
2 0.00 0.00 -250,000.00 2 0.00
 3 100,000.00 71,178.02 -178,821.98 3 0.00
4 105,000.00 66,729.40 -112,092.58 4 120,000.00
5 110,250.00 62,558.81 -49,533.77 5 116,400.00
6 115,762.50 58,648.89 9,115.12 6 112,908.00
7 121,550.63 54,983.33 64,098.45 7 109,520.76
8 127,628.16 51,546.87 115,645.32 8 106,235.14
9 134,009.56 48,325.19 163,970.51 9 103,048.08
10 165,710.04 53,354.20 217,324.71 10 99,956.64
11 96,957.94
VAN 217,324.71 12 94,049.20
VAE 38,463.03 13 91,227.73
B/C 1.8693 14 88,490.90
PRD Año 6 15 120,836.17
TIR 0.244087
VAN 164,408.64
VAE 24,139.17

PREGUNTA 4
PRESTAMO 240,000.00 TEA 12.68%
CUOTA MES 2,598.53 TEM 1.00%
CUOTA SEM 5,197.06

PERIODO SALDO INCIAL INTERES AMORTIZA CUOTA MES CUOTA SEM CUOTA TOTAL SALDO FINAL
1 240,000.00 2,400.00 198.53 2,598.53 0.00 2,598.53 239,801.47
2 239,801.47 2,398.01 200.51 2,598.53 0.00 2,598.53 239,600.96
3 239,600.96 2,396.01 202.52 2,598.53 0.00 2,598.53 239,398.44
4 239,398.44 2,393.98 204.54 2,598.53 0.00 2,598.53 239,193.89
5 239,193.89 2,391.94 206.59 2,598.53 0.00 2,598.53 238,987.30
6 238,987.30 2,389.87 5,405.72 2,598.53 5,197.06 7,795.59 233,581.59
7 233,581.59 2,335.82 262.71 2,598.53 0.00 2,598.53 233,318.87
8 233,318.87 2,333.19 265.34 2,598.53 0.00 2,598.53 233,053.53
9 233,053.53 2,330.54 267.99 2,598.53 0.00 2,598.53 232,785.54
10 232,785.54 2,327.86 270.67 2,598.53 0.00 2,598.53 232,514.86
11 232,514.86 2,325.15 273.38 2,598.53 0.00 2,598.53 232,241.48
12 232,241.48 2,322.41 5,473.17 2,598.53 5,197.06 7,795.59 226,768.31
13 226,768.31 2,267.68 330.85 2,598.53 0.00 2,598.53 226,437.46
14 226,437.46 2,264.37 334.15 2,598.53 0.00 2,598.53 226,103.31
15 226,103.31 2,261.03 337.50 2,598.53 0.00 2,598.53 225,765.81
16 225,765.81 2,257.66 340.87 2,598.53 0.00 2,598.53 225,424.94
17 225,424.94 2,254.25 344.28 2,598.53 0.00 2,598.53 225,080.66
18 225,080.66 2,250.81 5,544.78 2,598.53 5,197.06 7,795.59 219,535.88
19 219,535.88 2,195.36 403.17 2,598.53 0.00 2,598.53 219,132.71
20 219,132.71 2,191.33 407.20 2,598.53 0.00 2,598.53 218,725.51
21 218,725.51 2,187.26 411.27 2,598.53 0.00 2,598.53 218,314.23
22 218,314.23 2,183.14 415.39 2,598.53 0.00 2,598.53 217,898.85
23 217,898.85 2,178.99 419.54 2,598.53 0.00 2,598.53 217,479.30
24 217,479.30 2,174.79 5,620.80 2,598.53 5,197.06 7,795.59 211,858.51
25 211,858.51 2,118.59 479.94 2,598.53 0.00 2,598.53 211,378.57
26 211,378.57 2,113.79 484.74 2,598.53 0.00 2,598.53 210,893.82
27 210,893.82 2,108.94 489.59 2,598.53 0.00 2,598.53 210,404.23
28 210,404.23 2,104.04 494.49 2,598.53 0.00 2,598.53 209,909.74
29 209,909.74 2,099.10 499.43 2,598.53 0.00 2,598.53 209,410.31
30 209,410.31 2,094.10 5,701.48 2,598.53 5,197.06 7,795.59 203,708.83
31 203,708.83 2,037.09 561.44 2,598.53 0.00 2,598.53 203,147.39
32 203,147.39 2,031.47 567.06 2,598.53 0.00 2,598.53 202,580.33
33 202,580.33 2,025.80 572.73 2,598.53 0.00 2,598.53 202,007.60
34 202,007.60 2,020.08 578.45 2,598.53 0.00 2,598.53 201,429.15
35 201,429.15 2,014.29 584.24 2,598.53 0.00 2,598.53 200,844.91
36 200,844.91 2,008.45 5,787.14 2,598.53 5,197.06 7,795.59 195,057.77
37 195,057.77 1,950.58 647.95 2,598.53 0.00 2,598.53 194,409.82
38 194,409.82 1,944.10 654.43 2,598.53 0.00 2,598.53 193,755.39
39 193,755.39 1,937.55 660.98 2,598.53 0.00 2,598.53 193,094.42
40 193,094.42 1,930.94 667.59 2,598.53 0.00 2,598.53 192,426.83
41 192,426.83 1,924.27 674.26 2,598.53 0.00 2,598.53 191,752.57
42 191,752.57 1,917.53 5,878.06 2,598.53 5,197.06 7,795.59 185,874.51
43 185,874.51 1,858.75 739.78 2,598.53 0.00 2,598.53 185,134.72
44 185,134.72 1,851.35 747.18 2,598.53 0.00 2,598.53 184,387.54
45 184,387.54 1,843.88 754.65 2,598.53 0.00 2,598.53 183,632.89
46 183,632.89 1,836.33 762.20 2,598.53 0.00 2,598.53 182,870.69
47 182,870.69 1,828.71 769.82 2,598.53 0.00 2,598.53 182,100.86
48 182,100.86 1,821.01 5,974.58 2,598.53 5,197.06 7,795.59 176,126.28
49 176,126.28 1,761.26 837.27 2,598.53 0.00 2,598.53 175,289.02
50 175,289.02 1,752.89 845.64 2,598.53 0.00 2,598.53 174,443.38
51 174,443.38 1,744.43 854.10 2,598.53 0.00 2,598.53 173,589.28
52 173,589.28 1,735.89 862.64 2,598.53 0.00 2,598.53 172,726.65
53 172,726.65 1,727.27 871.26 2,598.53 0.00 2,598.53 171,855.38
54 171,855.38 1,718.55 6,077.03 2,598.53 5,197.06 7,795.59 165,778.35
55 165,778.35 1,657.78 940.75 2,598.53 0.00 2,598.53 164,837.60
56 164,837.60 1,648.38 950.15 2,598.53 0.00 2,598.53 163,887.45
57 163,887.45 1,638.87 959.65 2,598.53 0.00 2,598.53 162,927.80
58 162,927.80 1,629.28 969.25 2,598.53 0.00 2,598.53 161,958.54
59 161,958.54 1,619.59 978.94 2,598.53 0.00 2,598.53 160,979.60
60 160,979.60 1,609.80 6,185.79 2,598.53 5,197.06 7,795.59 154,793.81
61 154,793.81 1,547.94 1,050.59 2,598.53 0.00 2,598.53 153,743.22
62 153,743.22 1,537.43 1,061.10 2,598.53 0.00 2,598.53 152,682.12
63 152,682.12 1,526.82 1,071.71 2,598.53 0.00 2,598.53 151,610.41
64 151,610.41 1,516.10 1,082.43 2,598.53 0.00 2,598.53 150,527.99
65 150,527.99 1,505.28 1,093.25 2,598.53 0.00 2,598.53 149,434.74
66 149,434.74 1,494.35 6,301.24 2,598.53 5,197.06 7,795.59 143,133.50
67 143,133.50 1,431.33 1,167.19 2,598.53 0.00 2,598.53 141,966.30
68 141,966.30 1,419.66 1,178.87 2,598.53 0.00 2,598.53 140,787.44
69 140,787.44 1,407.87 1,190.66 2,598.53 0.00 2,598.53 139,596.78
70 139,596.78 1,395.97 1,202.56 2,598.53 0.00 2,598.53 138,394.22
71 138,394.22 1,383.94 1,214.59 2,598.53 0.00 2,598.53 137,179.63
72 137,179.63 1,371.80 6,423.79 2,598.53 5,197.06 7,795.59 130,755.84
73 130,755.84 1,307.56 1,290.97 2,598.53 0.00 2,598.53 129,464.87
74 129,464.87 1,294.65 1,303.88 2,598.53 0.00 2,598.53 128,160.99
75 128,160.99 1,281.61 1,316.92 2,598.53 0.00 2,598.53 126,844.07
76 126,844.07 1,268.44 1,330.09 2,598.53 0.00 2,598.53 125,513.98
 77 125,513.98 1,255.14 1,343.39 2,598.53 0.00 2,598.53 124,170.59
78 124,170.59 1,241.71 6,553.88 2,598.53 5,197.06 7,795.59 117,616.71
79 117,616.71 1,176.17 1,422.36 2,598.53 0.00 2,598.53 116,194.35
80 116,194.35 1,161.94 1,436.59 2,598.53 0.00 2,598.53 114,757.76
81 114,757.76 1,147.58 1,450.95 2,598.53 0.00 2,598.53 113,306.81
82 113,306.81 1,133.07 1,465.46 2,598.53 0.00 2,598.53 111,841.35
83 111,841.35 1,118.41 1,480.12 2,598.53 0.00 2,598.53 110,361.23
84 110,361.23 1,103.61 6,691.98 2,598.53 5,197.06 7,795.59 103,669.26
85 103,669.26 1,036.69 1,561.84 2,598.53 0.00 2,598.53 102,107.42
86 102,107.42 1,021.07 1,577.46 2,598.53 0.00 2,598.53 100,529.96
87 100,529.96 1,005.30 1,593.23 2,598.53 0.00 2,598.53 98,936.73
88 98,936.73 989.37 1,609.16 2,598.53 0.00 2,598.53 97,327.57
89 97,327.57 973.28 1,625.25 2,598.53 0.00 2,598.53 95,702.32
90 95,702.32 957.02 6,838.56 2,598.53 5,197.06 7,795.59 88,863.75
91 88,863.75 888.64 1,709.89 2,598.53 0.00 2,598.53 87,153.86
92 87,153.86 871.54 1,726.99 2,598.53 0.00 2,598.53 85,426.87
93 85,426.87 854.27 1,744.26 2,598.53 0.00 2,598.53 83,682.61
94 83,682.61 836.83 1,761.70 2,598.53 0.00 2,598.53 81,920.91
95 81,920.91 819.21 1,779.32 2,598.53 0.00 2,598.53 80,141.59
96 80,141.59 801.42 6,994.17 2,598.53 5,197.06 7,795.59 73,147.41
97 73,147.41 731.47 1,867.06 2,598.53 0.00 2,598.53 71,280.36
98 71,280.36 712.80 1,885.73 2,598.53 0.00 2,598.53 69,394.63
99 69,394.63 693.95 1,904.58 2,598.53 0.00 2,598.53 67,490.05
100 67,490.05 674.90 1,923.63 2,598.53 0.00 2,598.53 65,566.42
101 65,566.42 655.66 1,942.87 2,598.53 0.00 2,598.53 63,623.56
102 63,623.56 636.24 7,159.35 2,598.53 5,197.06 7,795.59 56,464.20
103 56,464.20 564.64 2,033.89 2,598.53 0.00 2,598.53 54,430.32
104 54,430.32 544.30 2,054.23 2,598.53 0.00 2,598.53 52,376.09
105 52,376.09 523.76 2,074.77 2,598.53 0.00 2,598.53 50,301.32
106 50,301.32 503.01 2,095.52 2,598.53 0.00 2,598.53 48,205.81
107 48,205.81 482.06 2,116.47 2,598.53 0.00 2,598.53 46,089.33
108 46,089.33 460.89 7,334.69 2,598.53 5,197.06 7,795.59 38,754.64
109 38,754.64 387.55 2,210.98 2,598.53 0.00 2,598.53 36,543.66
 110 36,543.66 365.44 2,233.09 2,598.53 0.00 2,598.53 34,310.56
111 34,310.56 343.11 2,255.42 2,598.53 0.00 2,598.53 32,055.14
112 32,055.14 320.55 2,277.98 2,598.53 0.00 2,598.53 29,777.16
113 29,777.16 297.77 2,300.76 2,598.53 0.00 2,598.53 27,476.40
114 27,476.40 274.76 7,520.82 2,598.53 5,197.06 7,795.59 19,955.58
115 19,955.58 199.56 2,398.97 2,598.53 0.00 2,598.53 17,556.61
116 17,556.61 175.57 2,422.96 2,598.53 0.00 2,598.53 15,133.64
117 15,133.64 151.34 2,447.19 2,598.53 0.00 2,598.53 12,686.45
118 12,686.45 126.86 2,471.66 2,598.53 0.00 2,598.53 10,214.79
119 10,214.79 102.15 2,496.38 2,598.53 0.00 2,598.53 7,718.40
120 7,718.40 77.18 7,718.40 2,598.53 5,197.06 7,795.59 0.00
TOTAL INTERES 175,764.70
TCEA 1.0561%
CUOTA MES 2,750.83 TCEM 0.0876%
CUOTA SEM 5,501.67
PERIODO SALDO INCIAL INTERES AMORTIZA CUOTA MES CUOTA SEM CUOTA TOTAL GASTO FLUJO REAL SALDO FINAL
0 -240,000.00 2400 -237,600.00
1 240,000.00 2,400.00 0.00 0.00 0.00 0.00 65.00 65.00 242,400.00
2 242,400.00 2,424.00 0.00 0.00 0.00 0.00 65.00 65.00 244,824.00
3 244,824.00 2,448.24 0.00 0.00 0.00 0.00 65.00 65.00 247,272.24
4 247,272.24 2,472.72 0.00 2,472.72 65.00 2,537.72 247,272.24
5 247,272.24 2,472.72 0.00 2,472.72 65.00 2,537.72 247,272.24
6 247,272.24 2,472.72 0.00 2,472.72 65.00 2,537.72 247,272.24
7 247,272.24 2,472.72 278.11 2,750.83 0 2,750.83 65 2,815.83 246,994.13
8 246,994.13 2,469.94 280.89 2,750.83 0 2,750.83 65 2,815.83 246,713.24
9 246,713.24 2,467.13 283.70 2,750.83 0 2,750.83 65 2,815.83 246,429.53
10 246,429.53 2,464.30 286.54 2,750.83 0 2,750.83 65 2,815.83 246,143.00
11 246,143.00 2,461.43 289.40 2,750.83 0 2,750.83 65 2,815.83 245,853.59
12 245,853.59 2,458.54 5,793.97 2,750.83 5,501.67 8,252.50 65 8,317.50 240,059.63
13 240,059.63 2,400.60 350.24 2,750.83 0 2,750.83 65 2,815.83 239,709.39
14 239,709.39 2,397.09 353.74 2,750.83 0 2,750.83 65 2,815.83 239,355.65
15 239,355.65 2,393.56 357.28 2,750.83 0 2,750.83 65 2,815.83 238,998.37
16 238,998.37 2,389.98 360.85 2,750.83 0 2,750.83 65 2,815.83 238,637.52
17 238,637.52 2,386.38 364.46 2,750.83 0 2,750.83 65 2,815.83 238,273.06
18 238,273.06 2,382.73 5,869.77 2,750.83 5,501.67 8,252.50 65 8,317.50 232,403.29
19 232,403.29 2,324.03 426.80 2,750.83 0 2,750.83 65 2,815.83 231,976.49
20 231,976.49 2,319.76 431.07 2,750.83 0 2,750.83 65 2,815.83 231,545.42
21 231,545.42 2,315.45 435.38 2,750.83 0 2,750.83 65 2,815.83 231,110.04
22 231,110.04 2,311.10 439.73 2,750.83 0 2,750.83 65 2,815.83 230,670.31
23 230,670.31 2,306.70 444.13 2,750.83 0 2,750.83 65 2,815.83 230,226.17
24 230,226.17 2,302.26 5,950.24 2,750.83 5,501.67 8,252.50 65 8,317.50 224,275.93
25 224,275.93 2,242.76 508.07 2,750.83 0 2,750.83 65 2,815.83 223,767.86
26 223,767.86 2,237.68 513.16 2,750.83 0 2,750.83 65 2,815.83 223,254.70
27 223,254.70 2,232.55 518.29 2,750.83 0 2,750.83 65 2,815.83 222,736.42
28 222,736.42 2,227.36 523.47 2,750.83 0 2,750.83 65 2,815.83 222,212.95
29 222,212.95 2,222.13 528.70 2,750.83 0 2,750.83 65 2,815.83 221,684.24
30 221,684.24 2,216.84 6,035.66 2,750.83 5,501.67 8,252.50 65 8,317.50 215,648.58
31 215,648.58 2,156.49 594.35 2,750.83 0 2,750.83 65 2,815.83 215,054.23
32 215,054.23 2,150.54 600.29 2,750.83 0 2,750.83 65 2,815.83 214,453.94
33 214,453.94 2,144.54 606.29 2,750.83 0 2,750.83 65 2,815.83 213,847.65
34 213,847.65 2,138.48 612.36 2,750.83 0 2,750.83 65 2,815.83 213,235.29
35 213,235.29 2,132.35 618.48 2,750.83 0 2,750.83 65 2,815.83 212,616.81
36 212,616.81 2,126.17 6,126.33 2,750.83 5,501.67 8,252.50 65 8,317.50 206,490.48
37 206,490.48 2,064.90 685.93 2,750.83 0 2,750.83 65 2,815.83 205,804.55
38 205,804.55 2,058.05 692.79 2,750.83 0 2,750.83 65 2,815.83 205,111.76
39 205,111.76 2,051.12 699.72 2,750.83 0 2,750.83 65 2,815.83 204,412.04
40 204,412.04 2,044.12 706.71 2,750.83 0 2,750.83 65 2,815.83 203,705.33
41 203,705.33 2,037.05 713.78 2,750.83 0 2,750.83 65 2,815.83 202,991.55
42 202,991.55 2,029.92 6,222.59 2,750.83 5,501.67 8,252.50 65 8,317.50 196,768.96
43 196,768.96 1,967.69 783.14 2,750.83 0 2,750.83 65 2,815.83 195,985.82
44 195,985.82 1,959.86 790.98 2,750.83 0 2,750.83 65 2,815.83 195,194.84
45 195,194.84 1,951.95 798.89 2,750.83 0 2,750.83 65 2,815.83 194,395.95
46 194,395.95 1,943.96 806.87 2,750.83 0 2,750.83 65 2,815.83 193,589.08
47 193,589.08 1,935.89 814.94 2,750.83 0 2,750.83 65 2,815.83 192,774.14
48 192,774.14 1,927.74 6,324.76 2,750.83 5,501.67 8,252.50 65 8,317.50 186,449.38
49 186,449.38 1,864.49 886.34 2,750.83 0 2,750.83 65 2,815.83 185,563.04
50 185,563.04 1,855.63 895.20 2,750.83 0 2,750.83 65 2,815.83 184,667.83
51 184,667.83 1,846.68 904.16 2,750.83 0 2,750.83 65 2,815.83 183,763.68
52 183,763.68 1,837.64 913.20 2,750.83 0 2,750.83 65 2,815.83 182,850.48
53 182,850.48 1,828.50 922.33 2,750.83 0 2,750.83 65 2,815.83 181,928.15
54 181,928.15 1,819.28 6,433.22 2,750.83 5,501.67 8,252.50 65 8,317.50 175,494.93
55 175,494.93 1,754.95 995.88 2,750.83 0 2,750.83 65 2,815.83 174,499.04
56 174,499.04 1,744.99 1,005.84 2,750.83 0 2,750.83 65 2,815.83 173,493.20
57 173,493.20 1,734.93 1,015.90 2,750.83 0 2,750.83 65 2,815.83 172,477.30
58 172,477.30 1,724.77 1,026.06 2,750.83 0 2,750.83 65 2,815.83 171,451.24
59 171,451.24 1,714.51 1,036.32 2,750.83 0 2,750.83 65 2,815.83 170,414.92
60 170,414.92 1,704.15 6,548.35 2,750.83 5,501.67 8,252.50 65 8,317.50 163,866.56
61 163,866.56 1,638.67 1,112.17 2,750.83 0 2,750.83 65 2,815.83 162,754.39
62 162,754.39 1,627.54 1,123.29 2,750.83 0 2,750.83 65 2,815.83 161,631.10
63 161,631.10 1,616.31 1,134.52 2,750.83 0 2,750.83 65 2,815.83 160,496.58
64 160,496.58 1,604.97 1,145.87 2,750.83 0 2,750.83 65 2,815.83 159,350.71
65 159,350.71 1,593.51 1,157.33 2,750.83 0 2,750.83 65 2,815.83 158,193.39
66 158,193.39 1,581.93 6,670.57 2,750.83 5,501.67 8,252.50 65 8,317.50 151,522.82
67 151,522.82 1,515.23 1,235.61 2,750.83 0 2,750.83 65 2,815.83 150,287.21
68 150,287.21 1,502.87 1,247.96 2,750.83 0 2,750.83 65 2,815.83 149,039.25
69 149,039.25 1,490.39 1,260.44 2,750.83 0 2,750.83 65 2,815.83 147,778.81
70 147,778.81 1,477.79 1,273.05 2,750.83 0 2,750.83 65 2,815.83 146,505.76
71 146,505.76 1,465.06 1,285.78 2,750.83 0 2,750.83 65 2,815.83 145,219.99
72 145,219.99 1,452.20 6,800.30 2,750.83 5,501.67 8,252.50 65 8,317.50 138,419.68
73 138,419.68 1,384.20 1,366.64 2,750.83 0 2,750.83 65 2,815.83 137,053.05
74 137,053.05 1,370.53 1,380.30 2,750.83 0 2,750.83 65 2,815.83 135,672.74
75 135,672.74 1,356.73 1,394.11 2,750.83 0 2,750.83 65 2,815.83 134,278.64
76 134,278.64 1,342.79 1,408.05 2,750.83 0 2,750.83 65 2,815.83 132,870.59
77 132,870.59 1,328.71 1,422.13 2,750.83 0 2,750.83 65 2,815.83 131,448.46
78 131,448.46 1,314.48 6,938.02 2,750.83 5,501.67 8,252.50 65 8,317.50 124,510.44
79 124,510.44 1,245.10 1,505.73 2,750.83 0 2,750.83 65 2,815.83 123,004.71
80 123,004.71 1,230.05 1,520.79 2,750.83 0 2,750.83 65 2,815.83 121,483.93
81 121,483.93 1,214.84 1,535.99 2,750.83 0 2,750.83 65 2,815.83 119,947.93
82 119,947.93 1,199.48 1,551.35 2,750.83 0 2,750.83 65 2,815.83 118,396.58
 83 118,396.58 1,183.97 1,566.87 2,750.83 0 2,750.83 65 2,815.83 116,829.71
84 116,829.71 1,168.30 7,084.20 2,750.83 5,501.67 8,252.50 65 8,317.50 109,745.50
85 109,745.50 1,097.46 1,653.38 2,750.83 0 2,750.83 65 2,815.83 108,092.13
86 108,092.13 1,080.92 1,669.91 2,750.83 0 2,750.83 65 2,815.83 106,422.21
87 106,422.21 1,064.22 1,686.61 2,750.83 0 2,750.83 65 2,815.83 104,735.60
88 104,735.60 1,047.36 1,703.48 2,750.83 0 2,750.83 65 2,815.83 103,032.12
89 103,032.12 1,030.32 1,720.51 2,750.83 0 2,750.83 65 2,815.83 101,311.61
90 101,311.61 1,013.12 7,239.39 2,750.83 5,501.67 8,252.50 65 8,317.50 94,072.22
91 94,072.22 940.72 1,810.11 2,750.83 0 2,750.83 65 2,815.83 92,262.11
92 92,262.11 922.62 1,828.21 2,750.83 0 2,750.83 65 2,815.83 90,433.90
93 90,433.90 904.34 1,846.50 2,750.83 0 2,750.83 65 2,815.83 88,587.40
94 88,587.40 885.87 1,864.96 2,750.83 0 2,750.83 65 2,815.83 86,722.44
95 86,722.44 867.22 1,883.61 2,750.83 0 2,750.83 65 2,815.83 84,838.83
96 84,838.83 848.39 7,404.11 2,750.83 5,501.67 8,252.50 65 8,317.50 77,434.72
97 77,434.72 774.35 1,976.49 2,750.83 0 2,750.83 65 2,815.83 75,458.23
98 75,458.23 754.58 1,996.25 2,750.83 0 2,750.83 65 2,815.83 73,461.98
99 73,461.98 734.62 2,016.21 2,750.83 0 2,750.83 65 2,815.83 71,445.77
100 71,445.77 714.46 2,036.38 2,750.83 0 2,750.83 65 2,815.83 69,409.39
101 69,409.39 694.09 2,056.74 2,750.83 0 2,750.83 65 2,815.83 67,352.65
102 67,352.65 673.53 7,578.98 2,750.83 5,501.67 8,252.50 65 8,317.50 59,773.68
103 59,773.68 597.74 2,153.10 2,750.83 0 2,750.83 65 2,815.83 57,620.58
104 57,620.58 576.21 2,174.63 2,750.83 0 2,750.83 65 2,815.83 55,445.95
105 55,445.95 554.46 2,196.37 2,750.83 0 2,750.83 65 2,815.83 53,249.58
106 53,249.58 532.50 2,218.34 2,750.83 0 2,750.83 65 2,815.83 51,031.24
107 51,031.24 510.31 2,240.52 2,750.83 0 2,750.83 65 2,815.83 48,790.72
108 48,790.72 487.91 7,764.59 2,750.83 5,501.67 8,252.50 65 8,317.50 41,026.12
109 41,026.12 410.26 2,340.57 2,750.83 0 2,750.83 65 2,815.83 38,685.55
110 38,685.55 386.86 2,363.98 2,750.83 0 2,750.83 65 2,815.83 36,321.57
111 36,321.57 363.22 2,387.62 2,750.83 0 2,750.83 65 2,815.83 33,933.95
112 33,933.95 339.34 2,411.49 2,750.83 0 2,750.83 65 2,815.83 31,522.46
113 31,522.46 315.22 2,435.61 2,750.83 0 2,750.83 65 2,815.83 29,086.85
114 29,086.85 290.87 7,961.63 2,750.83 5,501.67 8,252.50 65 8,317.50 21,125.21
115 21,125.21 211.25 2,539.58 2,750.83 0 2,750.83 65 2,815.83 18,585.63
116 18,585.63 185.86 2,564.98 2,750.83 0 2,750.83 65 2,815.83 16,020.65
117 16,020.65 160.21 2,590.63 2,750.83 0 2,750.83 65 2,815.83 13,430.03
118 13,430.03 134.30 2,616.53 2,750.83 0 2,750.83 65 2,815.83 10,813.49
119 10,813.49 108.13 2,642.70 2,750.83 0 2,750.83 65 2,815.83 8,170.79
120 8,170.79 81.71 8,170.79 2,750.83 5,501.67 8,252.50 65 8,317.50 0.00