CAPITAL $ 2,000,000.

00 i eq=(1+i)^(a/b) -1
PERIODO(MESES) 540
TEA 10.00% i eq-->tasa que se desea calcular
TEM 0.797% i ---->tasa que se tiene
CUOTA MENSUAL $ 16,170.12 a--->periodo en dias de la tasa que se desea calcular
b--->periodo en dias de la tasa que se tiene

Amortizacion anticipada al capital de 20000 dolares cada 5 aos

Saldo inicial del Amortizacion de
Numero de cuota Cuota Intereses
capital capital
0
1 $ 2,000,000.00 $ 16,170.12 $ 15,948.28 $ 221.84
2 $ 1,999,778.16 $ 16,170.12 $ 15,946.51 $ 223.61
3 $ 1,999,554.55 $ 16,170.12 $ 15,944.73 $ 225.39
4 $ 1,999,329.15 $ 16,170.12 $ 15,942.93 $ 227.19
5 $ 1,999,101.96 $ 16,170.12 $ 15,941.12 $ 229.00
6 $ 1,998,872.96 $ 16,170.12 $ 15,939.29 $ 230.83
7 $ 1,998,642.13 $ 16,170.12 $ 15,937.45 $ 232.67
8 $ 1,998,409.46 $ 16,170.12 $ 15,935.60 $ 234.52
9 $ 1,998,174.94 $ 16,170.12 $ 15,933.73 $ 236.39
10 $ 1,997,938.54 $ 16,170.12 $ 15,931.84 $ 238.28
11 $ 1,997,700.27 $ 16,170.12 $ 15,929.94 $ 240.18
12 $ 1,997,460.09 $ 16,170.12 $ 15,928.03 $ 242.09
13 $ 1,997,217.99 $ 16,170.12 $ 15,926.10 $ 244.03
14 $ 1,996,973.97 $ 16,170.12 $ 15,924.15 $ 245.97
15 $ 1,996,727.99 $ 16,170.12 $ 15,922.19 $ 247.93
16 $ 1,996,480.06 $ 16,170.12 $ 15,920.21 $ 249.91
17 $ 1,996,230.15 $ 16,170.12 $ 15,918.22 $ 251.90
18 $ 1,995,978.25 $ 16,170.12 $ 15,916.21 $ 253.91
19 $ 1,995,724.34 $ 16,170.12 $ 15,914.19 $ 255.94
20 $ 1,995,468.40 $ 16,170.12 $ 15,912.15 $ 257.98
21 $ 1,995,210.42 $ 16,170.12 $ 15,910.09 $ 260.03
22 $ 1,994,950.39 $ 16,170.12 $ 15,908.01 $ 262.11
23 $ 1,994,688.28 $ 16,170.12 $ 15,905.92 $ 264.20
24 $ 1,994,424.08 $ 16,170.12 $ 15,903.82 $ 266.30
25 $ 1,994,157.78 $ 16,170.12 $ 15,901.69 $ 268.43
26 $ 1,993,889.35 $ 16,170.12 $ 15,899.55 $ 270.57
27 $ 1,993,618.78 $ 16,170.12 $ 15,897.40 $ 272.73
28 $ 1,993,346.06 $ 16,170.12 $ 15,895.22 $ 274.90
29 $ 1,993,071.16 $ 16,170.12 $ 15,893.03 $ 277.09
30 $ 1,992,794.06 $ 16,170.12 $ 15,890.82 $ 279.30
31 $ 1,992,514.76 $ 16,170.12 $ 15,888.59 $ 281.53
32 $ 1,992,233.23 $ 16,170.12 $ 15,886.35 $ 283.77
33 $ 1,991,949.46 $ 16,170.12 $ 15,884.08 $ 286.04
34 $ 1,991,663.42 $ 16,170.12 $ 15,881.80 $ 288.32
35 $ 1,991,375.10 $ 16,170.12 $ 15,879.50 $ 290.62
36 $ 1,991,084.48 $ 16,170.12 $ 15,877.19 $ 292.93
37 $ 1,990,791.55 $ 16,170.12 $ 15,874.85 $ 295.27
38 $ 1,990,496.28 $ 16,170.12 $ 15,872.50 $ 297.63
39 $ 1,990,198.65 $ 16,170.12 $ 15,870.12 $ 300.00
40 $ 1,989,898.65 $ 16,170.12 $ 15,867.73 $ 302.39
41 $ 1,989,596.26 $ 16,170.12 $ 15,865.32 $ 304.80
42 $ 1,989,291.46 $ 16,170.12 $ 15,862.89 $ 307.23
43 $ 1,988,984.23 $ 16,170.12 $ 15,860.44 $ 309.68
44 $ 1,988,674.55 $ 16,170.12 $ 15,857.97 $ 312.15
45 $ 1,988,362.39 $ 16,170.12 $ 15,855.48 $ 314.64
46 $ 1,988,047.75 $ 16,170.12 $ 15,852.97 $ 317.15
47 $ 1,987,730.60 $ 16,170.12 $ 15,850.44 $ 319.68
48 $ 1,987,410.92 $ 16,170.12 $ 15,847.89 $ 322.23
49 $ 1,987,088.69 $ 16,170.12 $ 15,845.32 $ 324.80
50 $ 1,986,763.90 $ 16,170.12 $ 15,842.73 $ 327.39
51 $ 1,986,436.51 $ 16,170.12 $ 15,840.12 $ 330.00
52 $ 1,986,106.51 $ 16,170.12 $ 15,837.49 $ 332.63
53 $ 1,985,773.88 $ 16,170.12 $ 15,834.84 $ 335.28
54 $ 1,985,438.60 $ 16,170.12 $ 15,832.17 $ 337.96
55 $ 1,985,100.64 $ 16,170.12 $ 15,829.47 $ 340.65
56 $ 1,984,759.99 $ 16,170.12 $ 15,826.75 $ 343.37
57 $ 1,984,416.62 $ 16,170.12 $ 15,824.02 $ 346.11
58 $ 1,984,070.52 $ 16,170.12 $ 15,821.26 $ 348.87
59 $ 1,983,721.65 $ 16,170.12 $ 15,818.48 $ 351.65
60 $ 1,983,370.01 $ 36,170.12 $ 15,815.67 $ 20,354.45
61 $ 1,963,015.55 $ 16,170.12 $ 15,653.36 $ 516.76
62 $ 1,962,498.79 $ 16,170.12 $ 15,649.24 $ 520.88
63 $ 1,961,977.91 $ 16,170.12 $ 15,645.09 $ 525.03
64 $ 1,961,452.88 $ 16,170.12 $ 15,640.90 $ 529.22
65 $ 1,960,923.66 $ 16,170.12 $ 15,636.68 $ 533.44
66 $ 1,960,390.21 $ 16,170.12 $ 15,632.43 $ 537.70
67 $ 1,959,852.52 $ 16,170.12 $ 15,628.14 $ 541.98
68 $ 1,959,310.54 $ 16,170.12 $ 15,623.82 $ 546.30
69 $ 1,958,764.23 $ 16,170.12 $ 15,619.46 $ 550.66
70 $ 1,958,213.57 $ 16,170.12 $ 15,615.07 $ 555.05
71 $ 1,957,658.52 $ 16,170.12 $ 15,610.64 $ 559.48
72 $ 1,957,099.04 $ 16,170.12 $ 15,606.18 $ 563.94
73 $ 1,956,535.10 $ 16,170.12 $ 15,601.69 $ 568.44
74 $ 1,955,966.66 $ 16,170.12 $ 15,597.15 $ 572.97
75 $ 1,955,393.69 $ 16,170.12 $ 15,592.58 $ 577.54
76 $ 1,954,816.16 $ 16,170.12 $ 15,587.98 $ 582.14
77 $ 1,954,234.01 $ 16,170.12 $ 15,583.34 $ 586.79
78 $ 1,953,647.23 $ 16,170.12 $ 15,578.66 $ 591.46
79 $ 1,953,055.76 $ 16,170.12 $ 15,573.94 $ 596.18
80 $ 1,952,459.58 $ 16,170.12 $ 15,569.19 $ 600.94
 81 $ 1,951,858.65 $ 16,170.12 $ 15,564.39 $ 605.73
82 $ 1,951,252.92 $ 16,170.12 $ 15,559.56 $ 610.56
83 $ 1,950,642.36 $ 16,170.12 $ 15,554.70 $ 615.43
84 $ 1,950,026.93 $ 16,170.12 $ 15,549.79 $ 620.33
85 $ 1,949,406.60 $ 16,170.12 $ 15,544.84 $ 625.28
86 $ 1,948,781.32 $ 16,170.12 $ 15,539.86 $ 630.27
87 $ 1,948,151.05 $ 16,170.12 $ 15,534.83 $ 635.29
88 $ 1,947,515.76 $ 16,170.12 $ 15,529.76 $ 640.36
89 $ 1,946,875.40 $ 16,170.12 $ 15,524.66 $ 645.46
90 $ 1,946,229.94 $ 16,170.12 $ 15,519.51 $ 650.61
91 $ 1,945,579.33 $ 16,170.12 $ 15,514.32 $ 655.80
92 $ 1,944,923.53 $ 16,170.12 $ 15,509.09 $ 661.03
93 $ 1,944,262.50 $ 16,170.12 $ 15,503.82 $ 666.30
94 $ 1,943,596.20 $ 16,170.12 $ 15,498.51 $ 671.61
95 $ 1,942,924.59 $ 16,170.12 $ 15,493.15 $ 676.97
96 $ 1,942,247.62 $ 16,170.12 $ 15,487.76 $ 682.37
97 $ 1,941,565.25 $ 16,170.12 $ 15,482.31 $ 687.81
98 $ 1,940,877.44 $ 16,170.12 $ 15,476.83 $ 693.29
99 $ 1,940,184.15 $ 16,170.12 $ 15,471.30 $ 698.82
100 $ 1,939,485.33 $ 16,170.12 $ 15,465.73 $ 704.39
101 $ 1,938,780.94 $ 16,170.12 $ 15,460.11 $ 710.01
102 $ 1,938,070.93 $ 16,170.12 $ 15,454.45 $ 715.67
103 $ 1,937,355.25 $ 16,170.12 $ 15,448.74 $ 721.38
104 $ 1,936,633.87 $ 16,170.12 $ 15,442.99 $ 727.13
105 $ 1,935,906.74 $ 16,170.12 $ 15,437.19 $ 732.93
106 $ 1,935,173.81 $ 16,170.12 $ 15,431.35 $ 738.77
107 $ 1,934,435.04 $ 16,170.12 $ 15,425.46 $ 744.67
108 $ 1,933,690.37 $ 16,170.12 $ 15,419.52 $ 750.60
109 $ 1,932,939.77 $ 16,170.12 $ 15,413.53 $ 756.59
110 $ 1,932,183.18 $ 16,170.12 $ 15,407.50 $ 762.62
111 $ 1,931,420.56 $ 16,170.12 $ 15,401.42 $ 768.70
112 $ 1,930,651.85 $ 16,170.12 $ 15,395.29 $ 774.83
113 $ 1,929,877.02 $ 16,170.12 $ 15,389.11 $ 781.01
114 $ 1,929,096.01 $ 16,170.12 $ 15,382.88 $ 787.24
115 $ 1,928,308.77 $ 16,170.12 $ 15,376.60 $ 793.52
116 $ 1,927,515.25 $ 16,170.12 $ 15,370.28 $ 799.84
117 $ 1,926,715.41 $ 16,170.12 $ 15,363.90 $ 806.22
118 $ 1,925,909.18 $ 16,170.12 $ 15,357.47 $ 812.65
119 $ 1,925,096.53 $ 16,170.12 $ 15,350.99 $ 819.13
120 $ 1,924,277.40 $ 36,170.12 $ 15,344.46 $ 20,825.66
121 $ 1,903,451.74 $ 16,170.12 $ 15,178.39 $ 991.73
122 $ 1,902,460.00 $ 16,170.12 $ 15,170.48 $ 999.64
123 $ 1,901,460.37 $ 16,170.12 $ 15,162.51 $ 1,007.61
124 $ 1,900,452.76 $ 16,170.12 $ 15,154.48 $ 1,015.65
125 $ 1,899,437.11 $ 16,170.12 $ 15,146.38 $ 1,023.74
126 $ 1,898,413.37 $ 16,170.12 $ 15,138.21 $ 1,031.91
127 $ 1,897,381.46 $ 16,170.12 $ 15,129.99 $ 1,040.14
128 $ 1,896,341.32 $ 16,170.12 $ 15,121.69 $ 1,048.43
129 $ 1,895,292.89 $ 16,170.12 $ 15,113.33 $ 1,056.79
130 $ 1,894,236.10 $ 16,170.12 $ 15,104.90 $ 1,065.22
131 $ 1,893,170.88 $ 16,170.12 $ 15,096.41 $ 1,073.71
132 $ 1,892,097.17 $ 16,170.12 $ 15,087.85 $ 1,082.27
133 $ 1,891,014.90 $ 16,170.12 $ 15,079.22 $ 1,090.90
134 $ 1,889,924.00 $ 16,170.12 $ 15,070.52 $ 1,099.60
135 $ 1,888,824.39 $ 16,170.12 $ 15,061.75 $ 1,108.37
136 $ 1,887,716.02 $ 16,170.12 $ 15,052.91 $ 1,117.21
137 $ 1,886,598.81 $ 16,170.12 $ 15,044.00 $ 1,126.12
138 $ 1,885,472.69 $ 16,170.12 $ 15,035.02 $ 1,135.10
139 $ 1,884,337.60 $ 16,170.12 $ 15,025.97 $ 1,144.15
140 $ 1,883,193.45 $ 16,170.12 $ 15,016.85 $ 1,153.27
141 $ 1,882,040.17 $ 16,170.12 $ 15,007.65 $ 1,162.47
142 $ 1,880,877.70 $ 16,170.12 $ 14,998.38 $ 1,171.74
143 $ 1,879,705.96 $ 16,170.12 $ 14,989.04 $ 1,181.08
144 $ 1,878,524.88 $ 16,170.12 $ 14,979.62 $ 1,190.50
145 $ 1,877,334.38 $ 16,170.12 $ 14,970.13 $ 1,199.99
146 $ 1,876,134.39 $ 16,170.12 $ 14,960.56 $ 1,209.56
147 $ 1,874,924.82 $ 16,170.12 $ 14,950.91 $ 1,219.21
148 $ 1,873,705.61 $ 16,170.12 $ 14,941.19 $ 1,228.93
149 $ 1,872,476.68 $ 16,170.12 $ 14,931.39 $ 1,238.73
150 $ 1,871,237.95 $ 16,170.12 $ 14,921.51 $ 1,248.61
151 $ 1,869,989.35 $ 16,170.12 $ 14,911.56 $ 1,258.56
152 $ 1,868,730.78 $ 16,170.12 $ 14,901.52 $ 1,268.60
153 $ 1,867,462.18 $ 16,170.12 $ 14,891.41 $ 1,278.72
154 $ 1,866,183.46 $ 16,170.12 $ 14,881.21 $ 1,288.91
155 $ 1,864,894.55 $ 16,170.12 $ 14,870.93 $ 1,299.19
156 $ 1,863,595.36 $ 16,170.12 $ 14,860.57 $ 1,309.55
157 $ 1,862,285.81 $ 16,170.12 $ 14,850.13 $ 1,319.99
158 $ 1,860,965.81 $ 16,170.12 $ 14,839.60 $ 1,330.52
159 $ 1,859,635.30 $ 16,170.12 $ 14,828.99 $ 1,341.13
160 $ 1,858,294.17 $ 16,170.12 $ 14,818.30 $ 1,351.82
161 $ 1,856,942.34 $ 16,170.12 $ 14,807.52 $ 1,362.60
162 $ 1,855,579.74 $ 16,170.12 $ 14,796.65 $ 1,373.47
163 $ 1,854,206.27 $ 16,170.12 $ 14,785.70 $ 1,384.42
164 $ 1,852,821.85 $ 16,170.12 $ 14,774.66 $ 1,395.46
165 $ 1,851,426.39 $ 16,170.12 $ 14,763.53 $ 1,406.59
166 $ 1,850,019.80 $ 16,170.12 $ 14,752.32 $ 1,417.80
167 $ 1,848,602.00 $ 16,170.12 $ 14,741.01 $ 1,429.11
168 $ 1,847,172.89 $ 16,170.12 $ 14,729.62 $ 1,440.51
169 $ 1,845,732.38 $ 16,170.12 $ 14,718.13 $ 1,451.99
170 $ 1,844,280.39 $ 16,170.12 $ 14,706.55 $ 1,463.57
171 $ 1,842,816.82 $ 16,170.12 $ 14,694.88 $ 1,475.24
172 $ 1,841,341.57 $ 16,170.12 $ 14,683.12 $ 1,487.01
173 $ 1,839,854.57 $ 16,170.12 $ 14,671.26 $ 1,498.86
174 $ 1,838,355.70 $ 16,170.12 $ 14,659.31 $ 1,510.82
175 $ 1,836,844.89 $ 16,170.12 $ 14,647.26 $ 1,522.86
176 $ 1,835,322.03 $ 16,170.12 $ 14,635.12 $ 1,535.01
177 $ 1,833,787.02 $ 16,170.12 $ 14,622.88 $ 1,547.25
178 $ 1,832,239.77 $ 16,170.12 $ 14,610.54 $ 1,559.58
179 $ 1,830,680.19 $ 16,170.12 $ 14,598.10 $ 1,572.02
180 $ 1,829,108.17 $ 36,170.12 $ 14,585.57 $ 21,584.56
181 $ 1,807,523.61 $ 16,170.12 $ 14,413.45 $ 1,756.68
182 $ 1,805,766.93 $ 16,170.12 $ 14,399.44 $ 1,770.68
183 $ 1,803,996.25 $ 16,170.12 $ 14,385.32 $ 1,784.80
184 $ 1,802,211.45 $ 16,170.12 $ 14,371.09 $ 1,799.04
185 $ 1,800,412.41 $ 16,170.12 $ 14,356.74 $ 1,813.38
186 $ 1,798,599.03 $ 16,170.12 $ 14,342.28 $ 1,827.84
187 $ 1,796,771.19 $ 16,170.12 $ 14,327.71 $ 1,842.42
188 $ 1,794,928.77 $ 16,170.12 $ 14,313.01 $ 1,857.11
189 $ 1,793,071.67 $ 16,170.12 $ 14,298.21 $ 1,871.92
190 $ 1,791,199.75 $ 16,170.12 $ 14,283.28 $ 1,886.84
191 $ 1,789,312.91 $ 16,170.12 $ 14,268.23 $ 1,901.89
192 $ 1,787,411.02 $ 16,170.12 $ 14,253.07 $ 1,917.06
193 $ 1,785,493.96 $ 16,170.12 $ 14,237.78 $ 1,932.34
194 $ 1,783,561.62 $ 16,170.12 $ 14,222.37 $ 1,947.75
195 $ 1,781,613.87 $ 16,170.12 $ 14,206.84 $ 1,963.28
196 $ 1,779,650.58 $ 16,170.12 $ 14,191.18 $ 1,978.94
197 $ 1,777,671.64 $ 16,170.12 $ 14,175.40 $ 1,994.72
198 $ 1,775,676.93 $ 16,170.12 $ 14,159.50 $ 2,010.63
199 $ 1,773,666.30 $ 16,170.12 $ 14,143.46 $ 2,026.66
200 $ 1,771,639.64 $ 16,170.12 $ 14,127.30 $ 2,042.82
201 $ 1,769,596.82 $ 16,170.12 $ 14,111.01 $ 2,059.11
202 $ 1,767,537.72 $ 16,170.12 $ 14,094.59 $ 2,075.53
203 $ 1,765,462.19 $ 16,170.12 $ 14,078.04 $ 2,092.08
204 $ 1,763,370.11 $ 16,170.12 $ 14,061.36 $ 2,108.76
205 $ 1,761,261.35 $ 16,170.12 $ 14,044.55 $ 2,125.58
206 $ 1,759,135.77 $ 16,170.12 $ 14,027.60 $ 2,142.53
207 $ 1,756,993.24 $ 16,170.12 $ 14,010.51 $ 2,159.61
208 $ 1,754,833.63 $ 16,170.12 $ 13,993.29 $ 2,176.83
209 $ 1,752,656.80 $ 16,170.12 $ 13,975.93 $ 2,194.19
210 $ 1,750,462.61 $ 16,170.12 $ 13,958.43 $ 2,211.69
211 $ 1,748,250.92 $ 16,170.12 $ 13,940.80 $ 2,229.32
212 $ 1,746,021.60 $ 16,170.12 $ 13,923.02 $ 2,247.10
213 $ 1,743,774.50 $ 16,170.12 $ 13,905.10 $ 2,265.02
214 $ 1,741,509.48 $ 16,170.12 $ 13,887.04 $ 2,283.08
215 $ 1,739,226.40 $ 16,170.12 $ 13,868.84 $ 2,301.29
216 $ 1,736,925.11 $ 16,170.12 $ 13,850.48 $ 2,319.64
217 $ 1,734,605.47 $ 16,170.12 $ 13,831.99 $ 2,338.13
218 $ 1,732,267.34 $ 16,170.12 $ 13,813.34 $ 2,356.78
219 $ 1,729,910.56 $ 16,170.12 $ 13,794.55 $ 2,375.57
220 $ 1,727,534.99 $ 16,170.12 $ 13,775.61 $ 2,394.52
221 $ 1,725,140.47 $ 16,170.12 $ 13,756.51 $ 2,413.61
222 $ 1,722,726.86 $ 16,170.12 $ 13,737.27 $ 2,432.86
223 $ 1,720,294.00 $ 16,170.12 $ 13,717.87 $ 2,452.26
224 $ 1,717,841.75 $ 16,170.12 $ 13,698.31 $ 2,471.81
225 $ 1,715,369.94 $ 16,170.12 $ 13,678.60 $ 2,491.52
226 $ 1,712,878.42 $ 16,170.12 $ 13,658.73 $ 2,511.39
227 $ 1,710,367.03 $ 16,170.12 $ 13,638.71 $ 2,531.42
228 $ 1,707,835.61 $ 16,170.12 $ 13,618.52 $ 2,551.60
229 $ 1,705,284.01 $ 16,170.12 $ 13,598.17 $ 2,571.95
230 $ 1,702,712.06 $ 16,170.12 $ 13,577.67 $ 2,592.46
231 $ 1,700,119.60 $ 16,170.12 $ 13,556.99 $ 2,613.13
232 $ 1,697,506.48 $ 16,170.12 $ 13,536.16 $ 2,633.97
233 $ 1,694,872.51 $ 16,170.12 $ 13,515.15 $ 2,654.97
234 $ 1,692,217.54 $ 16,170.12 $ 13,493.98 $ 2,676.14
235 $ 1,689,541.40 $ 16,170.12 $ 13,472.64 $ 2,697.48
236 $ 1,686,843.91 $ 16,170.12 $ 13,451.13 $ 2,718.99
237 $ 1,684,124.92 $ 16,170.12 $ 13,429.45 $ 2,740.67
238 $ 1,681,384.25 $ 16,170.12 $ 13,407.59 $ 2,762.53
239 $ 1,678,621.72 $ 16,170.12 $ 13,385.57 $ 2,784.56
240 $ 1,675,837.16 $ 36,170.12 $ 13,363.36 $ 22,806.76
241 $ 1,653,030.40 $ 16,170.12 $ 13,181.50 $ 2,988.63
242 $ 1,650,041.78 $ 16,170.12 $ 13,157.66 $ 3,012.46
243 $ 1,647,029.32 $ 16,170.12 $ 13,133.64 $ 3,036.48
244 $ 1,643,992.84 $ 16,170.12 $ 13,109.43 $ 3,060.69
245 $ 1,640,932.15 $ 16,170.12 $ 13,085.02 $ 3,085.10
246 $ 1,637,847.05 $ 16,170.12 $ 13,060.42 $ 3,109.70
247 $ 1,634,737.35 $ 16,170.12 $ 13,035.63 $ 3,134.50
248 $ 1,631,602.85 $ 16,170.12 $ 13,010.63 $ 3,159.49
249 $ 1,628,443.36 $ 16,170.12 $ 12,985.44 $ 3,184.69
250 $ 1,625,258.67 $ 16,170.12 $ 12,960.04 $ 3,210.08
251 $ 1,622,048.59 $ 16,170.12 $ 12,934.44 $ 3,235.68
252 $ 1,618,812.91 $ 16,170.12 $ 12,908.64 $ 3,261.48
253 $ 1,615,551.43 $ 16,170.12 $ 12,882.63 $ 3,287.49
254 $ 1,612,263.94 $ 16,170.12 $ 12,856.42 $ 3,313.70
255 $ 1,608,950.24 $ 16,170.12 $ 12,830.00 $ 3,340.13
256 $ 1,605,610.11 $ 16,170.12 $ 12,803.36 $ 3,366.76
257 $ 1,602,243.35 $ 16,170.12 $ 12,776.51 $ 3,393.61
258 $ 1,598,849.74 $ 16,170.12 $ 12,749.45 $ 3,420.67
259 $ 1,595,429.07 $ 16,170.12 $ 12,722.18 $ 3,447.95
260 $ 1,591,981.13 $ 16,170.12 $ 12,694.68 $ 3,475.44
261 $ 1,588,505.69 $ 16,170.12 $ 12,666.97 $ 3,503.15
262 $ 1,585,002.53 $ 16,170.12 $ 12,639.03 $ 3,531.09
263 $ 1,581,471.44 $ 16,170.12 $ 12,610.88 $ 3,559.25
264 $ 1,577,912.19 $ 16,170.12 $ 12,582.49 $ 3,587.63
265 $ 1,574,324.57 $ 16,170.12 $ 12,553.89 $ 3,616.24
266 $ 1,570,708.33 $ 16,170.12 $ 12,525.05 $ 3,645.07
267 $ 1,567,063.26 $ 16,170.12 $ 12,495.98 $ 3,674.14
268 $ 1,563,389.12 $ 16,170.12 $ 12,466.68 $ 3,703.44
269 $ 1,559,685.68 $ 16,170.12 $ 12,437.15 $ 3,732.97
270 $ 1,555,952.71 $ 16,170.12 $ 12,407.39 $ 3,762.74
271 $ 1,552,189.97 $ 16,170.12 $ 12,377.38 $ 3,792.74
272 $ 1,548,397.23 $ 16,170.12 $ 12,347.14 $ 3,822.99
273 $ 1,544,574.25 $ 16,170.12 $ 12,316.65 $ 3,853.47
274 $ 1,540,720.77 $ 16,170.12 $ 12,285.92 $ 3,884.20
275 $ 1,536,836.58 $ 16,170.12 $ 12,254.95 $ 3,915.17
276 $ 1,532,921.41 $ 16,170.12 $ 12,223.73 $ 3,946.39
277 $ 1,528,975.01 $ 16,170.12 $ 12,192.26 $ 3,977.86
278 $ 1,524,997.15 $ 16,170.12 $ 12,160.54 $ 4,009.58
279 $ 1,520,987.57 $ 16,170.12 $ 12,128.57 $ 4,041.55
280 $ 1,516,946.02 $ 16,170.12 $ 12,096.34 $ 4,073.78
281 $ 1,512,872.24 $ 16,170.12 $ 12,063.86 $ 4,106.27
282 $ 1,508,765.97 $ 16,170.12 $ 12,031.11 $ 4,139.01
283 $ 1,504,626.96 $ 16,170.12 $ 11,998.11 $ 4,172.02
284 $ 1,500,454.94 $ 16,170.12 $ 11,964.84 $ 4,205.28
285 $ 1,496,249.66 $ 16,170.12 $ 11,931.30 $ 4,238.82
286 $ 1,492,010.84 $ 16,170.12 $ 11,897.50 $ 4,272.62
287 $ 1,487,738.22 $ 16,170.12 $ 11,863.43 $ 4,306.69
288 $ 1,483,431.54 $ 16,170.12 $ 11,829.09 $ 4,341.03
289 $ 1,479,090.51 $ 16,170.12 $ 11,794.48 $ 4,375.65
290 $ 1,474,714.86 $ 16,170.12 $ 11,759.58 $ 4,410.54
291 $ 1,470,304.32 $ 16,170.12 $ 11,724.41 $ 4,445.71
292 $ 1,465,858.61 $ 16,170.12 $ 11,688.96 $ 4,481.16
293 $ 1,461,377.45 $ 16,170.12 $ 11,653.23 $ 4,516.89
294 $ 1,456,860.56 $ 16,170.12 $ 11,617.21 $ 4,552.91
295 $ 1,452,307.65 $ 16,170.12 $ 11,580.91 $ 4,589.22
296 $ 1,447,718.43 $ 16,170.12 $ 11,544.31 $ 4,625.81
297 $ 1,443,092.62 $ 16,170.12 $ 11,507.42 $ 4,662.70
298 $ 1,438,429.92 $ 16,170.12 $ 11,470.24 $ 4,699.88
299 $ 1,433,730.04 $ 16,170.12 $ 11,432.76 $ 4,737.36
300 $ 1,428,992.68 $ 16,170.12 $ 11,394.99 $ 4,775.13
301 $ 1,424,217.55 $ 16,170.12 $ 11,356.91 $ 4,813.21
302 $ 1,419,404.34 $ 16,170.12 $ 11,318.53 $ 4,851.59
303 $ 1,414,552.74 $ 16,170.12 $ 11,279.84 $ 4,890.28
304 $ 1,409,662.46 $ 16,170.12 $ 11,240.85 $ 4,929.28
305 $ 1,404,733.19 $ 16,170.12 $ 11,201.54 $ 4,968.58
306 $ 1,399,764.60 $ 16,170.12 $ 11,161.92 $ 5,008.20
307 $ 1,394,756.40 $ 16,170.12 $ 11,121.98 $ 5,048.14
308 $ 1,389,708.26 $ 16,170.12 $ 11,081.73 $ 5,088.39
309 $ 1,384,619.87 $ 16,170.12 $ 11,041.15 $ 5,128.97
310 $ 1,379,490.90 $ 16,170.12 $ 11,000.25 $ 5,169.87
311 $ 1,374,321.03 $ 16,170.12 $ 10,959.03 $ 5,211.09
312 $ 1,369,109.94 $ 16,170.12 $ 10,917.47 $ 5,252.65
313 $ 1,363,857.29 $ 16,170.12 $ 10,875.59 $ 5,294.53
314 $ 1,358,562.76 $ 16,170.12 $ 10,833.37 $ 5,336.75
315 $ 1,353,226.01 $ 16,170.12 $ 10,790.81 $ 5,379.31
316 $ 1,347,846.70 $ 16,170.12 $ 10,747.92 $ 5,422.20
317 $ 1,342,424.50 $ 16,170.12 $ 10,704.68 $ 5,465.44
318 $ 1,336,959.06 $ 16,170.12 $ 10,661.10 $ 5,509.02
319 $ 1,331,450.03 $ 16,170.12 $ 10,617.17 $ 5,552.95
320 $ 1,325,897.08 $ 16,170.12 $ 10,572.89 $ 5,597.23
321 $ 1,320,299.85 $ 16,170.12 $ 10,528.26 $ 5,641.87
322 $ 1,314,657.98 $ 16,170.12 $ 10,483.27 $ 5,686.85
323 $ 1,308,971.13 $ 16,170.12 $ 10,437.92 $ 5,732.20
324 $ 1,303,238.92 $ 16,170.12 $ 10,392.21 $ 5,777.91
325 $ 1,297,461.01 $ 16,170.12 $ 10,346.14 $ 5,823.99
326 $ 1,291,637.03 $ 16,170.12 $ 10,299.70 $ 5,870.43
327 $ 1,285,766.60 $ 16,170.12 $ 10,252.88 $ 5,917.24
328 $ 1,279,849.36 $ 16,170.12 $ 10,205.70 $ 5,964.42
329 $ 1,273,884.94 $ 16,170.12 $ 10,158.14 $ 6,011.98
330 $ 1,267,872.95 $ 16,170.12 $ 10,110.20 $ 6,059.93
331 $ 1,261,813.03 $ 16,170.12 $ 10,061.87 $ 6,108.25
332 $ 1,255,704.78 $ 16,170.12 $ 10,013.17 $ 6,156.96
333 $ 1,249,547.82 $ 16,170.12 $ 9,964.07 $ 6,206.05
334 $ 1,243,341.77 $ 16,170.12 $ 9,914.58 $ 6,255.54
335 $ 1,237,086.23 $ 16,170.12 $ 9,864.70 $ 6,305.42
336 $ 1,230,780.81 $ 16,170.12 $ 9,814.42 $ 6,355.70
337 $ 1,224,425.10 $ 16,170.12 $ 9,763.74 $ 6,406.38
338 $ 1,218,018.72 $ 16,170.12 $ 9,712.65 $ 6,457.47
339 $ 1,211,561.25 $ 16,170.12 $ 9,661.16 $ 6,508.96
340 $ 1,205,052.29 $ 16,170.12 $ 9,609.26 $ 6,560.87
341 $ 1,198,491.42 $ 16,170.12 $ 9,556.94 $ 6,613.18
342 $ 1,191,878.24 $ 16,170.12 $ 9,504.20 $ 6,665.92
343 $ 1,185,212.32 $ 16,170.12 $ 9,451.05 $ 6,719.07
344 $ 1,178,493.25 $ 16,170.12 $ 9,397.47 $ 6,772.65
345 $ 1,171,720.59 $ 16,170.12 $ 9,343.46 $ 6,826.66
346 $ 1,164,893.94 $ 16,170.12 $ 9,289.03 $ 6,881.09
347 $ 1,158,012.84 $ 16,170.12 $ 9,234.16 $ 6,935.97
348 $ 1,151,076.88 $ 16,170.12 $ 9,178.85 $ 6,991.27
349 $ 1,144,085.60 $ 16,170.12 $ 9,123.10 $ 7,047.02
350 $ 1,137,038.58 $ 16,170.12 $ 9,066.91 $ 7,103.22
351 $ 1,129,935.36 $ 16,170.12 $ 9,010.26 $ 7,159.86
352 $ 1,122,775.51 $ 16,170.12 $ 8,953.17 $ 7,216.95
353 $ 1,115,558.55 $ 16,170.12 $ 8,895.62 $ 7,274.50
354 $ 1,108,284.05 $ 16,170.12 $ 8,837.61 $ 7,332.51
355 $ 1,100,951.54 $ 16,170.12 $ 8,779.14 $ 7,390.98
356 $ 1,093,560.56 $ 16,170.12 $ 8,720.21 $ 7,449.92
357 $ 1,086,110.65 $ 16,170.12 $ 8,660.80 $ 7,509.32
358 $ 1,078,601.32 $ 16,170.12 $ 8,600.92 $ 7,569.20
359 $ 1,071,032.12 $ 16,170.12 $ 8,540.56 $ 7,629.56
360 $ 1,063,402.56 $ 36,170.12 $ 8,479.72 $ 27,690.40
361 $ 1,035,712.16 $ 16,170.12 $ 8,258.91 $ 7,911.21
362 $ 1,027,800.95 $ 16,170.12 $ 8,195.83 $ 7,974.29
363 $ 1,019,826.65 $ 16,170.12 $ 8,132.24 $ 8,037.88
364 $ 1,011,788.77 $ 16,170.12 $ 8,068.15 $ 8,101.98
365 $ 1,003,686.80 $ 16,170.12 $ 8,003.54 $ 8,166.58
366 $ 995,520.21 $ 16,170.12 $ 7,938.42 $ 8,231.70
367 $ 987,288.51 $ 16,170.12 $ 7,872.78 $ 8,297.34
368 $ 978,991.16 $ 16,170.12 $ 7,806.61 $ 8,363.51
369 $ 970,627.66 $ 16,170.12 $ 7,739.92 $ 8,430.20
370 $ 962,197.45 $ 16,170.12 $ 7,672.70 $ 8,497.42
371 $ 953,700.03 $ 16,170.12 $ 7,604.94 $ 8,565.18
372 $ 945,134.85 $ 16,170.12 $ 7,536.64 $ 8,633.48
373 $ 936,501.36 $ 16,170.12 $ 7,467.79 $ 8,702.33
374 $ 927,799.03 $ 16,170.12 $ 7,398.40 $ 8,771.72
375 $ 919,027.31 $ 16,170.12 $ 7,328.45 $ 8,841.67
376 $ 910,185.64 $ 16,170.12 $ 7,257.95 $ 8,912.17
377 $ 901,273.47 $ 16,170.12 $ 7,186.88 $ 8,983.24
378 $ 892,290.23 $ 16,170.12 $ 7,115.25 $ 9,054.87
379 $ 883,235.35 $ 16,170.12 $ 7,043.04 $ 9,127.08
380 $ 874,108.27 $ 16,170.12 $ 6,970.26 $ 9,199.86
381 $ 864,908.41 $ 16,170.12 $ 6,896.90 $ 9,273.22
382 $ 855,635.19 $ 16,170.12 $ 6,822.96 $ 9,347.17
383 $ 846,288.02 $ 16,170.12 $ 6,748.42 $ 9,421.70
384 $ 836,866.32 $ 16,170.12 $ 6,673.29 $ 9,496.83
385 $ 827,369.49 $ 16,170.12 $ 6,597.56 $ 9,572.56
386 $ 817,796.93 $ 16,170.12 $ 6,521.23 $ 9,648.89
387 $ 808,148.03 $ 16,170.12 $ 6,444.29 $ 9,725.84
388 $ 798,422.20 $ 16,170.12 $ 6,366.73 $ 9,803.39
389 $ 788,618.80 $ 16,170.12 $ 6,288.56 $ 9,881.57
390 $ 778,737.24 $ 16,170.12 $ 6,209.76 $ 9,960.36
391 $ 768,776.88 $ 16,170.12 $ 6,130.33 $ 10,039.79
392 $ 758,737.09 $ 16,170.12 $ 6,050.28 $ 10,119.85
393 $ 748,617.24 $ 16,170.12 $ 5,969.58 $ 10,200.54
394 $ 738,416.70 $ 16,170.12 $ 5,888.24 $ 10,281.88
395 $ 728,134.82 $ 16,170.12 $ 5,806.25 $ 10,363.87
396 $ 717,770.94 $ 16,170.12 $ 5,723.61 $ 10,446.52
397 $ 707,324.43 $ 16,170.12 $ 5,640.30 $ 10,529.82
398 $ 696,794.61 $ 16,170.12 $ 5,556.34 $ 10,613.78
399 $ 686,180.83 $ 16,170.12 $ 5,471.70 $ 10,698.42
400 $ 675,482.41 $ 16,170.12 $ 5,386.39 $ 10,783.73
401 $ 664,698.68 $ 16,170.12 $ 5,300.40 $ 10,869.72
402 $ 653,828.95 $ 16,170.12 $ 5,213.72 $ 10,956.40
403 $ 642,872.56 $ 16,170.12 $ 5,126.36 $ 11,043.77
404 $ 631,828.79 $ 16,170.12 $ 5,038.29 $ 11,131.83
405 $ 620,696.96 $ 16,170.12 $ 4,949.52 $ 11,220.60
406 $ 609,476.36 $ 16,170.12 $ 4,860.05 $ 11,310.07
407 $ 598,166.29 $ 16,170.12 $ 4,769.86 $ 11,400.26
408 $ 586,766.03 $ 16,170.12 $ 4,678.95 $ 11,491.17
409 $ 575,274.86 $ 16,170.12 $ 4,587.32 $ 11,582.80
410 $ 563,692.06 $ 16,170.12 $ 4,494.96 $ 11,675.16
411 $ 552,016.90 $ 16,170.12 $ 4,401.86 $ 11,768.26
412 $ 540,248.64 $ 16,170.12 $ 4,308.02 $ 11,862.10
413 $ 528,386.53 $ 16,170.12 $ 4,213.43 $ 11,956.69
414 $ 516,429.84 $ 16,170.12 $ 4,118.08 $ 12,052.04
415 $ 504,377.80 $ 16,170.12 $ 4,021.98 $ 12,148.14
416 $ 492,229.66 $ 16,170.12 $ 3,925.11 $ 12,245.01
417 $ 479,984.64 $ 16,170.12 $ 3,827.46 $ 12,342.66
418 $ 467,641.99 $ 16,170.12 $ 3,729.04 $ 12,441.08
419 $ 455,200.91 $ 16,170.12 $ 3,629.84 $ 12,540.29
420 $ 442,660.62 $ 16,170.12 $ 3,529.84 $ 12,640.28
421 $ 430,020.34 $ 16,170.12 $ 3,429.04 $ 12,741.08
422 $ 417,279.26 $ 16,170.12 $ 3,327.44 $ 12,842.68
423 $ 404,436.58 $ 16,170.12 $ 3,225.03 $ 12,945.09
424 $ 391,491.49 $ 16,170.12 $ 3,121.81 $ 13,048.31
425 $ 378,443.18 $ 16,170.12 $ 3,017.76 $ 13,152.36
426 $ 365,290.81 $ 16,170.12 $ 2,912.88 $ 13,257.24
427 $ 352,033.57 $ 16,170.12 $ 2,807.17 $ 13,362.96
428 $ 338,670.62 $ 16,170.12 $ 2,700.61 $ 13,469.52
429 $ 325,201.10 $ 16,170.12 $ 2,593.20 $ 13,576.92
430 $ 311,624.18 $ 16,170.12 $ 2,484.93 $ 13,685.19
431 $ 297,938.99 $ 16,170.12 $ 2,375.81 $ 13,794.31
432 $ 284,144.67 $ 16,170.12 $ 2,265.81 $ 13,904.31
433 $ 270,240.36 $ 16,170.12 $ 2,154.93 $ 14,015.19
434 $ 256,225.17 $ 16,170.12 $ 2,043.18 $ 14,126.95
435 $ 242,098.23 $ 16,170.12 $ 1,930.53 $ 14,239.60
436 $ 227,858.63 $ 16,170.12 $ 1,816.98 $ 14,353.15
437 $ 213,505.49 $ 16,170.12 $ 1,702.52 $ 14,467.60
438 $ 199,037.89 $ 16,170.12 $ 1,587.16 $ 14,582.97
439 $ 184,454.92 $ 16,170.12 $ 1,470.87 $ 14,699.25
440 $ 169,755.67 $ 16,170.12 $ 1,353.66 $ 14,816.47
441 $ 154,939.20 $ 16,170.12 $ 1,235.51 $ 14,934.62
442 $ 140,004.59 $ 16,170.12 $ 1,116.42 $ 15,053.71
443 $ 124,950.88 $ 16,170.12 $ 996.38 $ 15,173.75
444 $ 109,777.13 $ 16,170.12 $ 875.38 $ 15,294.74
445 $ 94,482.39 $ 16,170.12 $ 753.42 $ 15,416.71
446 $ 79,065.68 $ 16,170.12 $ 630.48 $ 15,539.64
447 $ 63,526.04 $ 16,170.12 $ 506.57 $ 15,663.56
448 $ 47,862.48 $ 16,170.12 $ 381.66 $ 15,788.46
449 $ 32,074.02 $ 16,170.12 $ 255.76 $ 15,914.36
450 $ 16,159.67 $ 16,170.12 $ 128.86 $ 16,041.26
451 $ 118.40 $ 119.35 $ 0.94 $ 118.40
 +i)^(a/b) -1

alcular

tasa que se desea calcular

tasa que se tiene

Saldo final del Amortizacion

capital Anticipada

$ 1,999,778.16
$ 1,999,554.55
$ 1,999,329.15
$ 1,999,101.96
$ 1,998,872.96
$ 1,998,642.13
$ 1,998,409.46
$ 1,998,174.94
$ 1,997,938.54
$ 1,997,700.27
$ 1,997,460.09
$ 1,997,217.99
$ 1,996,973.97
$ 1,996,727.99
$ 1,996,480.06
$ 1,996,230.15
$ 1,995,978.25
$ 1,995,724.34
$ 1,995,468.40
$ 1,995,210.42
$ 1,994,950.39
$ 1,994,688.28
$ 1,994,424.08
$ 1,994,157.78
$ 1,993,889.35
$ 1,993,618.78
$ 1,993,346.06
$ 1,993,071.16
$ 1,992,794.06
$ 1,992,514.76
$ 1,992,233.23
$ 1,991,949.46
$ 1,991,663.42
$ 1,991,375.10
$ 1,991,084.48
$ 1,990,791.55
$ 1,990,496.28
$ 1,990,198.65
$ 1,989,898.65
$ 1,989,596.26
$ 1,989,291.46
$ 1,988,984.23
$ 1,988,674.55
$ 1,988,362.39
$ 1,988,047.75
$ 1,987,730.60
$ 1,987,410.92
$ 1,987,088.69
$ 1,986,763.90
$ 1,986,436.51
$ 1,986,106.51
$ 1,985,773.88
$ 1,985,438.60
$ 1,985,100.64
$ 1,984,759.99
$ 1,984,416.62
$ 1,984,070.52
$ 1,983,721.65
$ 1,983,370.01
$ 1,963,015.55 $ 20,000.00
$ 1,962,498.79
$ 1,961,977.91
$ 1,961,452.88
$ 1,960,923.66
$ 1,960,390.21
$ 1,959,852.52
$ 1,959,310.54
$ 1,958,764.23
$ 1,958,213.57
$ 1,957,658.52
$ 1,957,099.04
$ 1,956,535.10
$ 1,955,966.66
$ 1,955,393.69
$ 1,954,816.16
$ 1,954,234.01
$ 1,953,647.23
$ 1,953,055.76
$ 1,952,459.58
$ 1,951,858.65
$ 1,951,252.92
$ 1,950,642.36
$ 1,950,026.93
$ 1,949,406.60
$ 1,948,781.32
$ 1,948,151.05
$ 1,947,515.76
$ 1,946,875.40
$ 1,946,229.94
$ 1,945,579.33
$ 1,944,923.53
$ 1,944,262.50
$ 1,943,596.20
$ 1,942,924.59
$ 1,942,247.62
$ 1,941,565.25
$ 1,940,877.44
$ 1,940,184.15
$ 1,939,485.33
$ 1,938,780.94
$ 1,938,070.93
$ 1,937,355.25
$ 1,936,633.87
$ 1,935,906.74
$ 1,935,173.81
$ 1,934,435.04
$ 1,933,690.37
$ 1,932,939.77
$ 1,932,183.18
$ 1,931,420.56
$ 1,930,651.85
$ 1,929,877.02
$ 1,929,096.01
$ 1,928,308.77
$ 1,927,515.25
$ 1,926,715.41
$ 1,925,909.18
$ 1,925,096.53
$ 1,924,277.40
$ 1,903,451.74 $ 20,000.00
$ 1,902,460.00
$ 1,901,460.37
$ 1,900,452.76
$ 1,899,437.11
$ 1,898,413.37
$ 1,897,381.46
$ 1,896,341.32
$ 1,895,292.89
$ 1,894,236.10
$ 1,893,170.88
$ 1,892,097.17
$ 1,891,014.90
$ 1,889,924.00
$ 1,888,824.39
$ 1,887,716.02
$ 1,886,598.81
$ 1,885,472.69
$ 1,884,337.60
$ 1,883,193.45
$ 1,882,040.17
$ 1,880,877.70
$ 1,879,705.96
$ 1,878,524.88
$ 1,877,334.38
$ 1,876,134.39
$ 1,874,924.82
$ 1,873,705.61
$ 1,872,476.68
$ 1,871,237.95
$ 1,869,989.35
$ 1,868,730.78
$ 1,867,462.18
$ 1,866,183.46
$ 1,864,894.55
$ 1,863,595.36
$ 1,862,285.81
$ 1,860,965.81
$ 1,859,635.30
$ 1,858,294.17
$ 1,856,942.34
$ 1,855,579.74
$ 1,854,206.27
$ 1,852,821.85
$ 1,851,426.39
$ 1,850,019.80
$ 1,848,602.00
$ 1,847,172.89
$ 1,845,732.38
$ 1,844,280.39
$ 1,842,816.82
$ 1,841,341.57
$ 1,839,854.57
$ 1,838,355.70
$ 1,836,844.89
$ 1,835,322.03
$ 1,833,787.02
$ 1,832,239.77
$ 1,830,680.19
$ 1,829,108.17
$ 1,807,523.61 $20,000.00
$ 1,805,766.93
$ 1,803,996.25
$ 1,802,211.45
$ 1,800,412.41
$ 1,798,599.03
$ 1,796,771.19
$ 1,794,928.77
$ 1,793,071.67
$ 1,791,199.75
$ 1,789,312.91
$ 1,787,411.02
$ 1,785,493.96
$ 1,783,561.62
$ 1,781,613.87
$ 1,779,650.58
$ 1,777,671.64
$ 1,775,676.93
$ 1,773,666.30
$ 1,771,639.64
$ 1,769,596.82
$ 1,767,537.72
$ 1,765,462.19
$ 1,763,370.11
$ 1,761,261.35
$ 1,759,135.77
$ 1,756,993.24
$ 1,754,833.63
$ 1,752,656.80
$ 1,750,462.61
$ 1,748,250.92
$ 1,746,021.60
$ 1,743,774.50
$ 1,741,509.48
$ 1,739,226.40
$ 1,736,925.11
$ 1,734,605.47
$ 1,732,267.34
$ 1,729,910.56
$ 1,727,534.99
$ 1,725,140.47
$ 1,722,726.86
$ 1,720,294.00
$ 1,717,841.75
$ 1,715,369.94
$ 1,712,878.42
$ 1,710,367.03
$ 1,707,835.61
$ 1,705,284.01
$ 1,702,712.06
$ 1,700,119.60
$ 1,697,506.48
$ 1,694,872.51
$ 1,692,217.54
$ 1,689,541.40
$ 1,686,843.91
$ 1,684,124.92
$ 1,681,384.25
$ 1,678,621.72
$ 1,675,837.16
$ 1,653,030.40 $ 20,000.00
$ 1,650,041.78
$ 1,647,029.32
$ 1,643,992.84
$ 1,640,932.15
$ 1,637,847.05
$ 1,634,737.35
$ 1,631,602.85
$ 1,628,443.36
$ 1,625,258.67
$ 1,622,048.59
$ 1,618,812.91
$ 1,615,551.43
$ 1,612,263.94
$ 1,608,950.24
$ 1,605,610.11
$ 1,602,243.35
$ 1,598,849.74
$ 1,595,429.07
$ 1,591,981.13
$ 1,588,505.69
$ 1,585,002.53
$ 1,581,471.44
$ 1,577,912.19
$ 1,574,324.57
$ 1,570,708.33
$ 1,567,063.26
$ 1,563,389.12
$ 1,559,685.68
$ 1,555,952.71
$ 1,552,189.97
$ 1,548,397.23
$ 1,544,574.25
$ 1,540,720.77
$ 1,536,836.58
$ 1,532,921.41
$ 1,528,975.01
$ 1,524,997.15
$ 1,520,987.57
$ 1,516,946.02
$ 1,512,872.24
$ 1,508,765.97
$ 1,504,626.96
$ 1,500,454.94
$ 1,496,249.66
$ 1,492,010.84
$ 1,487,738.22
$ 1,483,431.54
$ 1,479,090.51
$ 1,474,714.86
$ 1,470,304.32
$ 1,465,858.61
$ 1,461,377.45
$ 1,456,860.56
$ 1,452,307.65
$ 1,447,718.43
$ 1,443,092.62
$ 1,438,429.92
$ 1,433,730.04
$ 1,428,992.68
$ 1,424,217.55 $20,000.00
$ 1,419,404.34
$ 1,414,552.74
$ 1,409,662.46
$ 1,404,733.19
$ 1,399,764.60
$ 1,394,756.40
$ 1,389,708.26
$ 1,384,619.87
$ 1,379,490.90
$ 1,374,321.03
$ 1,369,109.94
$ 1,363,857.29
$ 1,358,562.76
$ 1,353,226.01
$ 1,347,846.70
$ 1,342,424.50
$ 1,336,959.06
$ 1,331,450.03
$ 1,325,897.08
$ 1,320,299.85
$ 1,314,657.98
$ 1,308,971.13
$ 1,303,238.92
$ 1,297,461.01
$ 1,291,637.03
$ 1,285,766.60
$ 1,279,849.36
$ 1,273,884.94
$ 1,267,872.95
$ 1,261,813.03
$ 1,255,704.78
$ 1,249,547.82
$ 1,243,341.77
$ 1,237,086.23
$ 1,230,780.81
$ 1,224,425.10
$ 1,218,018.72
$ 1,211,561.25
$ 1,205,052.29
$ 1,198,491.42
$ 1,191,878.24
$ 1,185,212.32
$ 1,178,493.25
$ 1,171,720.59
$ 1,164,893.94
$ 1,158,012.84
$ 1,151,076.88
$ 1,144,085.60
$ 1,137,038.58
$ 1,129,935.36
$ 1,122,775.51
$ 1,115,558.55
$ 1,108,284.05
$ 1,100,951.54
$ 1,093,560.56
$ 1,086,110.65
$ 1,078,601.32
$ 1,071,032.12
$ 1,063,402.56
$ 1,035,712.16 $ 20,000.00
$ 1,027,800.95
$ 1,019,826.65
$ 1,011,788.77
$ 1,003,686.80
$ 995,520.21
$ 987,288.51
$ 978,991.16
$ 970,627.66
$ 962,197.45
$ 953,700.03
$ 945,134.85
$ 936,501.36
$ 927,799.03
$ 919,027.31
$ 910,185.64
$ 901,273.47
$ 892,290.23
$ 883,235.35
$ 874,108.27
$ 864,908.41
$ 855,635.19
$ 846,288.02
$ 836,866.32
$ 827,369.49
$ 817,796.93
$ 808,148.03
$ 798,422.20
$ 788,618.80
$ 778,737.24
$ 768,776.88
$ 758,737.09
$ 748,617.24
$ 738,416.70
$ 728,134.82
$ 717,770.94
$ 707,324.43
$ 696,794.61
$ 686,180.83
$ 675,482.41
$ 664,698.68
$ 653,828.95
$ 642,872.56
$ 631,828.79
$ 620,696.96
$ 609,476.36
$ 598,166.29
$ 586,766.03
$ 575,274.86
$ 563,692.06
$ 552,016.90
$ 540,248.64
$ 528,386.53
$ 516,429.84
$ 504,377.80
$ 492,229.66
$ 479,984.64
$ 467,641.99
$ 455,200.91
$ 442,660.62
$ 430,020.34 $20,000.00
$ 417,279.26
$ 404,436.58
$ 391,491.49
$ 378,443.18
$ 365,290.81
$ 352,033.57
$ 338,670.62
$ 325,201.10
$ 311,624.18
$ 297,938.99
$ 284,144.67
$ 270,240.36
$ 256,225.17
$ 242,098.23
$ 227,858.63
$ 213,505.49
$ 199,037.89
$ 184,454.92
$ 169,755.67
$ 154,939.20
$ 140,004.59
$ 124,950.88
$ 109,777.13
$ 94,482.39
$ 79,065.68
$ 63,526.04
$ 47,862.48
$ 32,074.02
$ 16,159.67
$ 118.40
$ -