1,866,870,000.

00
Cobra excedentes: 654000000 5%
Afiliado Capital Social Porcentaje Excedentes Renta Total a pagar
1 85,000.00 0.004553075 22,332.84 $ 1,116.64 21,216.19
2 352,000.00 0.018855089 92,484.21 $ 4,624.21 87,860.00
3 187,000.00 0.010016766 49,132.24 $ 2,456.61 46,675.63
4 145,000.00 0.007767011 38,097.19 $ 1,904.86 36,192.33
5 189,000.00 0.010123897 49,657.72 $ 2,482.89 47,174.83
6 124,000.00 0.006642134 32,579.67 $ 1,628.98 30,950.68
7 300,000.00 0.016069678 78,821.77 $ 3,941.09 74,880.68
8 18,750,000.00 1.004354883 4,926,360.70 $ 246,318.03 4,680,042.66
9 23,000,000.00 1.232008656 6,043,002.46 $ 302,150.12 5,740,852.34
10 2,200,000.00 0.117844306 578,026.32 $ 28,901.32 549,125.01
11 785,000.00 0.042048991 206,250.30 $ 10,312.52 195,937.79
12 3,685,000.00 0.197389213 968,194.09 $ 48,409.70 919,784.39
13 4,850,000.00 0.25979313 1,274,285.30 $ 63,714.27 1,210,571.04
14 2,540,000.00 0.136056608 667,357.66 $ 33,367.88 633,989.78
15 $ 359,780.00 0.019271829 94,528.32 $ 4,726.42 89,801.91
16 $ 3,685,900.00 0.197437422 968,430.55 $ 48,421.53 920,009.03
17 $ 2,580,000.00 0.138199232 677,867.23 $ 33,893.36 643,973.87
18 $ 2,250,000.00 0.120522586 591,163.28 $ 29,558.16 561,605.12
19 $ 7,850,000.00 0.420489911 2,062,503.01 $ 103,125.15 1,959,377.86
20 $ 3,685,000.00 0.197389213 968,194.09 $ 48,409.70 919,784.39
Total 77,602,680.00 4.16 20,389,268.96 $ 1,019,463.45 19,369,805.51
$ 20,389,268.96