ACTIVIDAD 6

Gradiantes y Anualidades

Angarita Arévalo Angie Carolina ID: 690917

Yasmin Andrea Sanchez I.D.746079
Diego Arman do Higuera ID.751721
Luz Mireya Roncancio Rincón ID. 752056

NRC 1060
Willman Romero Arenis

Corporación Universitaria Minuto De Dios – Uniminuto

Administración De empresas
Matemática Financiera

Bogotá D.C., Colombia

Jun-21
 Matemática financiera
Unidad 4
Actividad 6
Taller de Sobre Gradientes y Anualidades

La señora María Claudia Pinilla adquirió un crédito de libre inversión por

$250.000.000, durante 7 años, con una tasa de interés del 10,9 % EM.

La prestataria tiene varias alternativas de financiación que le ofrece su entidad

financiera con respecto a la forma de amortizar la deuda. Para ayudarle a encontrar
la mejor opción, construya las tablas de amortización y calcule las cuotas
mensuales, los intereses y los abonos a capital correspondientes.

1.    Amortización gradual

2.    Amortización con abono constante a capital
3.    Amortización con periodo de gracia de 8 meses
ad
contrar
GRADUAL
Saldo Inicila $ 250,000,000
Interes 10.90%
Periodos 84 Meses 7 años

Periodo Deuda inicila Interes intereses Amortizacion

1 $ 250,000,000 10.90% $ 324,405 $ 2,976,190
2 $ 247,023,810 10.90% $ 320,543 $ 2,976,190
3 $ 244,047,619 10.90% $ 316,681 $ 2,976,190
4 $ 241,071,429 10.90% $ 312,819 $ 2,976,190
5 $ 238,095,238 10.90% $ 308,957 $ 2,976,190
6 $ 235,119,048 10.90% $ 305,095 $ 2,976,190
7 $ 232,142,857 10.90% $ 301,233 $ 2,976,190
8 $ 229,166,667 10.90% $ 297,371 $ 2,976,190
9 $ 226,190,476 10.90% $ 293,509 $ 2,976,190
10 $ 223,214,286 10.90% $ 289,647 $ 2,976,190
11 $ 220,238,095 10.90% $ 285,785 $ 2,976,190
12 $ 217,261,905 10.90% $ 281,923 $ 2,976,190
13 $ 214,285,714 10.90% $ 278,061 $ 2,976,190
14 $ 211,309,524 10.90% $ 274,199 $ 2,976,190
15 $ 208,333,333 10.90% $ 270,337 $ 2,976,190
16 $ 205,357,143 10.90% $ 266,475 $ 2,976,190
17 $ 202,380,952 10.90% $ 262,613 $ 2,976,190
18 $ 199,404,762 10.90% $ 258,751 $ 2,976,190
19 $ 196,428,571 10.90% $ 254,889 $ 2,976,190
20 $ 193,452,381 10.90% $ 251,027 $ 2,976,190
21 $ 190,476,190 10.90% $ 247,166 $ 2,976,190
22 $ 187,500,000 10.90% $ 243,304 $ 2,976,190
23 $ 184,523,810 10.90% $ 239,442 $ 2,976,190
24 $ 181,547,619 10.90% $ 235,580 $ 2,976,190
25 $ 178,571,429 10.90% $ 231,718 $ 2,976,190
26 $ 175,595,238 10.90% $ 227,856 $ 2,976,190
27 $ 172,619,048 10.90% $ 223,994 $ 2,976,190
28 $ 169,642,857 10.90% $ 220,132 $ 2,976,190
29 $ 166,666,667 10.90% $ 216,270 $ 2,976,190
30 $ 163,690,476 10.90% $ 212,408 $ 2,976,190
31 $ 160,714,286 10.90% $ 208,546 $ 2,976,190
32 $ 157,738,095 10.90% $ 204,684 $ 2,976,190
33 $ 154,761,905 10.90% $ 200,822 $ 2,976,190
34 $ 151,785,714 10.90% $ 196,960 $ 2,976,190
35 $ 148,809,524 10.90% $ 193,098 $ 2,976,190
36 $ 145,833,333 10.90% $ 189,236 $ 2,976,190
37 $ 142,857,143 10.90% $ 185,374 $ 2,976,190
38 $ 139,880,952 10.90% $ 181,512 $ 2,976,190
39 $ 136,904,762 10.90% $ 177,650 $ 2,976,190
40 $ 133,928,571 10.90% $ 173,788 $ 2,976,190
41 $ 130,952,381 10.90% $ 169,926 $ 2,976,190
42 $ 127,976,190 10.90% $ 166,064 $ 2,976,190
43 $ 125,000,000 10.90% $ 162,202 $ 2,976,190
44 $ 122,023,810 10.90% $ 158,340 $ 2,976,190
45 $ 119,047,619 10.90% $ 154,478 $ 2,976,190
46 $ 116,071,429 10.90% $ 150,616 $ 2,976,190
47 $ 113,095,238 10.90% $ 146,755 $ 2,976,190
48 $ 110,119,048 10.90% $ 142,893 $ 2,976,190
49 $ 107,142,857 10.90% $ 139,031 $ 2,976,190
50 $ 104,166,667 10.90% $ 135,169 $ 2,976,190
51 $ 101,190,476 10.90% $ 131,307 $ 2,976,190
52 $ 98,214,286 10.90% $ 127,445 $ 2,976,190
53 $ 95,238,095 10.90% $ 123,583 $ 2,976,190
54 $ 92,261,905 10.90% $ 119,721 $ 2,976,190
55 $ 89,285,714 10.90% $ 115,859 $ 2,976,190
56 $ 86,309,524 10.90% $ 111,997 $ 2,976,190
57 $ 83,333,333 10.90% $ 108,135 $ 2,976,190
58 $ 80,357,143 10.90% $ 104,273 $ 2,976,190
59 $ 77,380,952 10.90% $ 100,411 $ 2,976,190
60 $ 74,404,762 10.90% $ 96,549 $ 2,976,190
61 $ 71,428,571 10.90% $ 92,687 $ 2,976,190
62 $ 68,452,381 10.90% $ 88,825 $ 2,976,190
63 $ 65,476,190 10.90% $ 84,963 $ 2,976,190
64 $ 62,500,000 10.90% $ 81,101 $ 2,976,190
65 $ 59,523,810 10.90% $ 77,239 $ 2,976,190
66 $ 56,547,619 10.90% $ 73,377 $ 2,976,190
67 $ 53,571,429 10.90% $ 69,515 $ 2,976,190
68 $ 50,595,238 10.90% $ 65,653 $ 2,976,190
69 $ 47,619,048 10.90% $ 61,791 $ 2,976,190
70 $ 44,642,857 10.90% $ 57,929 $ 2,976,190
71 $ 41,666,667 10.90% $ 54,067 $ 2,976,190
72 $ 38,690,476 10.90% $ 50,205 $ 2,976,190
73 $ 35,714,286 10.90% $ 46,344 $ 2,976,190
74 $ 32,738,095 10.90% $ 42,482 $ 2,976,190
75 $ 29,761,905 10.90% $ 38,620 $ 2,976,190
76 $ 26,785,714 10.90% $ 34,758 $ 2,976,190
77 $ 23,809,524 10.90% $ 30,896 $ 2,976,190
78 $ 20,833,333 10.90% $ 27,034 $ 2,976,190
79 $ 17,857,143 10.90% $ 23,172 $ 2,976,190
80 $ 14,880,952 10.90% $ 19,310 $ 2,976,190
81 $ 11,904,762 10.90% $ 15,448 $ 2,976,190
82 $ 8,928,571 10.90% $ 11,586 $ 2,976,190
83 $ 5,952,381 10.90% $ 7,724 $ 2,976,190
84 $ 2,976,190 10.90% $ 3,862 $ 2,976,190
Pago Deuda final
$ 3,300,595 $ 247,023,810
$ 3,296,733 $ 244,047,619
$ 3,292,871 $ 241,071,429
$ 3,289,009 $ 238,095,238
$ 3,285,147 $ 235,119,048
$ 3,281,285 $ 232,142,857
$ 3,277,423 $ 229,166,667
$ 3,273,562 $ 226,190,476
$ 3,269,700 $ 223,214,286
$ 3,265,838 $ 220,238,095
$ 3,261,976 $ 217,261,905
$ 3,258,114 $ 214,285,714
$ 3,254,252 $ 211,309,524
$ 3,250,390 $ 208,333,333
$ 3,246,528 $ 205,357,143
$ 3,242,666 $ 202,380,952
$ 3,238,804 $ 199,404,762
$ 3,234,942 $ 196,428,571
$ 3,231,080 $ 193,452,381
$ 3,227,218 $ 190,476,190
$ 3,223,356 $ 187,500,000
$ 3,219,494 $ 184,523,810
$ 3,215,632 $ 181,547,619
$ 3,211,770 $ 178,571,429
$ 3,207,908 $ 175,595,238
$ 3,204,046 $ 172,619,048
$ 3,200,184 $ 169,642,857
$ 3,196,322 $ 166,666,667
$ 3,192,460 $ 163,690,476
$ 3,188,598 $ 160,714,286
$ 3,184,736 $ 157,738,095
$ 3,180,874 $ 154,761,905
$ 3,177,012 $ 151,785,714
$ 3,173,151 $ 148,809,524
$ 3,169,289 $ 145,833,333
$ 3,165,427 $ 142,857,143
$ 3,161,565 $ 139,880,952
$ 3,157,703 $ 136,904,762
$ 3,153,841 $ 133,928,571
$ 3,149,979 $ 130,952,381
$ 3,146,117 $ 127,976,190
$ 3,142,255 $ 125,000,000
$ 3,138,393 $ 122,023,810
$ 3,134,531 $ 119,047,619
$ 3,130,669 $ 116,071,429
$ 3,126,807 $ 113,095,238
$ 3,122,945 $ 110,119,048
$ 3,119,083 $ 107,142,857
$ 3,115,221 $ 104,166,667
$ 3,111,359 $ 101,190,476
$ 3,107,497 $ 98,214,286
$ 3,103,635 $ 95,238,095
$ 3,099,773 $ 92,261,905
$ 3,095,911 $ 89,285,714
$ 3,092,049 $ 86,309,524
$ 3,088,187 $ 83,333,333
$ 3,084,325 $ 80,357,143
$ 3,080,463 $ 77,380,952
$ 3,076,601 $ 74,404,762
$ 3,072,740 $ 71,428,571
$ 3,068,878 $ 68,452,381
$ 3,065,016 $ 65,476,190
$ 3,061,154 $ 62,500,000
$ 3,057,292 $ 59,523,810
$ 3,053,430 $ 56,547,619
$ 3,049,568 $ 53,571,429
$ 3,045,706 $ 50,595,238
$ 3,041,844 $ 47,619,048
$ 3,037,982 $ 44,642,857
$ 3,034,120 $ 41,666,667
$ 3,030,258 $ 38,690,476
$ 3,026,396 $ 35,714,286
$ 3,022,534 $ 32,738,095
$ 3,018,672 $ 29,761,905
$ 3,014,810 $ 26,785,714
$ 3,010,948 $ 23,809,524
$ 3,007,086 $ 20,833,333
$ 3,003,224 $ 17,857,143
$ 2,999,362 $ 14,880,952
$ 2,995,500 $ 11,904,762
$ 2,991,638 $ 8,928,571
$ 2,987,776 $ 5,952,381
$ 2,983,914 $ 2,976,190
$ 2,980,052 $0
ABONO CONSTANTE
Saldo Inicila $ 250,000,000
Interes 10.90%
Periodos 84 Meses 7 años

Periodo Abono a capital Intereses Cuota Saldo

0 $ 250,000,000
1 $ 2,976,190 $ 27,250,000 $ 30,226,190 $ 247,023,810
2 $ 2,976,190 $ 26,925,595 $ 29,901,786 $ 244,047,619
3 $ 2,976,190 $ 26,601,190 $ 29,577,381 $ 241,071,429
4 $ 2,976,190 $ 26,276,786 $ 29,252,976 $ 238,095,238
5 $ 2,976,190 $ 25,952,381 $ 28,928,571 $ 235,119,048
6 $ 2,976,190 $ 25,627,976 $ 28,604,167 $ 232,142,857
7 $ 2,976,190 $ 25,303,571 $ 28,279,762 $ 229,166,667
8 $ 2,976,190 $ 24,979,167 $ 27,955,357 $ 226,190,476
9 $ 2,976,190 $ 24,654,762 $ 27,630,952 $ 223,214,286
10 $ 2,976,190 $ 24,330,357 $ 27,306,548 $ 220,238,095
11 $ 2,976,190 $ 24,005,952 $ 26,982,143 $ 217,261,905
12 $ 2,976,190 $ 23,681,548 $ 26,657,738 $ 214,285,714
13 $ 2,976,190 $ 23,357,143 $ 26,333,333 $ 211,309,524
14 $ 2,976,190 $ 23,032,738 $ 26,008,929 $ 208,333,333
15 $ 2,976,190 $ 22,708,333 $ 25,684,524 $ 205,357,143
16 $ 2,976,190 $ 22,383,929 $ 25,360,119 $ 202,380,952
17 $ 2,976,190 $ 22,059,524 $ 25,035,714 $ 199,404,762
18 $ 2,976,190 $ 21,735,119 $ 24,711,310 $ 196,428,571
19 $ 2,976,190 $ 21,410,714 $ 24,386,905 $ 193,452,381
20 $ 2,976,190 $ 21,086,310 $ 24,062,500 $ 190,476,190
21 $ 2,976,190 $ 20,761,905 $ 23,738,095 $ 187,500,000
22 $ 2,976,190 $ 20,437,500 $ 23,413,690 $ 184,523,810
23 $ 2,976,190 $ 20,113,095 $ 23,089,286 $ 181,547,619
24 $ 2,976,190 $ 19,788,690 $ 22,764,881 $ 178,571,429
25 $ 2,976,190 $ 19,464,286 $ 22,440,476 $ 175,595,238
26 $ 2,976,190 $ 19,139,881 $ 22,116,071 $ 172,619,048
27 $ 2,976,190 $ 18,815,476 $ 21,791,667 $ 169,642,857
28 $ 2,976,190 $ 18,491,071 $ 21,467,262 $ 166,666,667
29 $ 2,976,190 $ 18,166,667 $ 21,142,857 $ 163,690,476
30 $ 2,976,190 $ 17,842,262 $ 20,818,452 $ 160,714,286
31 $ 2,976,190 $ 17,517,857 $ 20,494,048 $ 157,738,095
32 $ 2,976,190 $ 17,193,452 $ 20,169,643 $ 154,761,905
33 $ 2,976,190 $ 16,869,048 $ 19,845,238 $ 151,785,714
34 $ 2,976,190 $ 16,544,643 $ 19,520,833 $ 148,809,524
35 $ 2,976,190 $ 16,220,238 $ 19,196,429 $ 145,833,333
36 $ 2,976,190 $ 15,895,833 $ 18,872,024 $ 142,857,143
37 $ 2,976,190 $ 15,571,429 $ 18,547,619 $ 139,880,952
38 $ 2,976,190 $ 15,247,024 $ 18,223,214 $ 136,904,762
39 $ 2,976,190 $ 14,922,619 $ 17,898,810 $ 133,928,571
40 $ 2,976,190 $ 14,598,214 $ 17,574,405 $ 130,952,381
41 $ 2,976,190 $ 14,273,810 $ 17,250,000 $ 127,976,190
42 $ 2,976,190 $ 13,949,405 $ 16,925,595 $ 125,000,000
43 $ 2,976,190 $ 13,625,000 $ 16,601,190 $ 122,023,810
44 $ 2,976,190 $ 13,300,595 $ 16,276,786 $ 119,047,619
45 $ 2,976,190 $ 12,976,190 $ 15,952,381 $ 116,071,429
46 $ 2,976,190 $ 12,651,786 $ 15,627,976 $ 113,095,238
47 $ 2,976,190 $ 12,327,381 $ 15,303,571 $ 110,119,048
48 $ 2,976,190 $ 12,002,976 $ 14,979,167 $ 107,142,857
49 $ 2,976,190 $ 11,678,571 $ 14,654,762 $ 104,166,667
50 $ 2,976,190 $ 11,354,167 $ 14,330,357 $ 101,190,476
51 $ 2,976,190 $ 11,029,762 $ 14,005,952 $ 98,214,286
52 $ 2,976,190 $ 10,705,357 $ 13,681,548 $ 95,238,095
53 $ 2,976,190 $ 10,380,952 $ 13,357,143 $ 92,261,905
54 $ 2,976,190 $ 10,056,548 $ 13,032,738 $ 89,285,714
55 $ 2,976,190 $ 9,732,143 $ 12,708,333 $ 86,309,524
56 $ 2,976,190 $ 9,407,738 $ 12,383,929 $ 83,333,333
57 $ 2,976,190 $ 9,083,333 $ 12,059,524 $ 80,357,143
58 $ 2,976,190 $ 8,758,929 $ 11,735,119 $ 77,380,952
59 $ 2,976,190 $ 8,434,524 $ 11,410,714 $ 74,404,762
60 $ 2,976,190 $ 8,110,119 $ 11,086,310 $ 71,428,571
61 $ 2,976,190 $ 7,785,714 $ 10,761,905 $ 68,452,381
62 $ 2,976,190 $ 7,461,310 $ 10,437,500 $ 65,476,190
63 $ 2,976,190 $ 7,136,905 $ 10,113,095 $ 62,500,000
64 $ 2,976,190 $ 6,812,500 $ 9,788,690 $ 59,523,810
65 $ 2,976,190 $ 6,488,095 $ 9,464,286 $ 56,547,619
66 $ 2,976,190 $ 6,163,690 $ 9,139,881 $ 53,571,429
67 $ 2,976,190 $ 5,839,286 $ 8,815,476 $ 50,595,238
68 $ 2,976,190 $ 5,514,881 $ 8,491,071 $ 47,619,048
69 $ 2,976,190 $ 5,190,476 $ 8,166,667 $ 44,642,857
70 $ 2,976,190 $ 4,866,071 $ 7,842,262 $ 41,666,667
71 $ 2,976,190 $ 4,541,667 $ 7,517,857 $ 38,690,476
72 $ 2,976,190 $ 4,217,262 $ 7,193,452 $ 35,714,286
73 $ 2,976,190 $ 3,892,857 $ 6,869,048 $ 32,738,095
74 $ 2,976,190 $ 3,568,452 $ 6,544,643 $ 29,761,905
75 $ 2,976,190 $ 3,244,048 $ 6,220,238 $ 26,785,714
76 $ 2,976,190 $ 2,919,643 $ 5,895,833 $ 23,809,524
77 $ 2,976,190 $ 2,595,238 $ 5,571,429 $ 20,833,333
78 $ 2,976,190 $ 2,270,833 $ 5,247,024 $ 17,857,143
79 $ 2,976,190 $ 1,946,429 $ 4,922,619 $ 14,880,952
80 $ 2,976,190 $ 1,622,024 $ 4,598,214 $ 11,904,762
81 $ 2,976,190 $ 1,297,619 $ 4,273,810 $ 8,928,571
82 $ 2,976,190 $ 973,214 $ 3,949,405 $ 5,952,381
83 $ 2,976,190 $ 648,810 $ 3,625,000 $ 2,976,190
84 $ 2,976,190 $ 324,405 $ 3,300,595 $0
Cuotas Fijas con Periodo de Gracia
Saldo Inicial $ 250,000,000 Periodos de Gracia
Tasa Efectiva Mensual 10.90% Periodos totales
periodos 84 Mes
7 años

PERIODO SALDO INICIAL CUOTA INTERESES

1 250,000,000 27,250,000 27,250,000
2 250,000,000 27,250,000 27,250,000
3 250,000,000 27,250,000 27,250,000
4 250,000,000 27,250,000 27,250,000
5 250,000,000 27,250,000 27,250,000
6 250,000,000 27,250,000 27,250,000
7 250,000,000 27,250,000 27,250,000
8 250,000,000 27,250,000 27,250,000
9 250,000,000 27,254,583 27,250,000
10 249,995,417 27,254,583 27,249,500
11 249,990,334 27,254,583 27,248,946
12 249,984,697 27,254,583 27,248,332
13 249,978,445 27,254,583 27,247,651
14 249,971,512 27,254,583 27,246,895
15 249,963,823 27,254,583 27,246,057
16 249,955,297 27,254,583 27,245,127
17 249,945,841 27,254,583 27,244,097
18 249,935,354 27,254,583 27,242,954
19 249,923,724 27,254,583 27,241,686
20 249,910,827 27,254,583 27,240,280
21 249,896,523 27,254,583 27,238,721
22 249,880,661 27,254,583 27,236,992
23 249,863,070 27,254,583 27,235,075
24 249,843,561 27,254,583 27,232,948
25 249,821,925 27,254,583 27,230,590
26 249,797,932 27,254,583 27,227,975
27 249,771,323 27,254,583 27,225,074
28 249,741,814 27,254,583 27,221,858
29 249,709,088 27,254,583 27,218,291
30 249,672,795 27,254,583 27,214,335
31 249,632,547 27,254,583 27,209,948
32 249,587,911 27,254,583 27,205,082
33 249,538,410 27,254,583 27,199,687
34 249,483,513 27,254,583 27,193,703
35 249,422,632 27,254,583 27,187,067
36 249,355,116 27,254,583 27,179,708
37 249,280,240 27,254,583 27,171,546
38 249,197,203 27,254,583 27,162,495
39 249,105,115 27,254,583 27,152,457
40 249,002,989 27,254,583 27,141,326
41 248,889,731 27,254,583 27,128,981
42 248,764,128 27,254,583 27,115,290
43 248,624,835 27,254,583 27,100,107
44 248,470,358 27,254,583 27,083,269
45 248,299,044 27,254,583 27,064,596
46 248,109,056 27,254,583 27,043,887
47 247,898,360 27,254,583 27,020,921
48 247,664,698 27,254,583 26,995,452
49 247,405,566 27,254,583 26,967,207
50 247,118,190 27,254,583 26,935,883
51 246,799,489 27,254,583 26,901,144
52 246,446,050 27,254,583 26,862,619
53 246,054,086 27,254,583 26,819,895
54 245,619,398 27,254,583 26,772,514
55 245,137,329 27,254,583 26,719,969
56 244,602,714 27,254,583 26,661,696
57 244,009,827 27,254,583 26,597,071
58 243,352,314 27,254,583 26,525,402
59 242,623,133 27,254,583 26,445,922
60 241,814,471 27,254,583 26,357,777
61 240,917,665 27,254,583 26,260,026
62 239,923,107 27,254,583 26,151,619
63 238,820,143 27,254,583 26,031,396
64 237,596,955 27,254,583 25,898,068
65 236,240,440 27,254,583 25,750,208
66 234,736,064 27,254,583 25,586,231
67 233,067,712 27,254,583 25,404,381
68 231,217,509 27,254,583 25,202,708
69 229,165,634 27,254,583 24,979,054
70 226,890,104 27,254,583 24,731,021
71 224,366,542 27,254,583 24,455,953
72 221,567,912 27,254,583 24,150,902
73 218,464,231 27,254,583 23,812,601
74 215,022,249 27,254,583 23,437,425
75 211,205,090 27,254,583 23,021,355
76 206,971,862 27,254,583 22,559,933
77 202,277,211 27,254,583 22,048,216
78 197,070,844 27,254,583 21,480,722
79 191,296,983 27,254,583 20,851,371
80 184,893,770 27,254,583 20,153,421
81 177,792,608 27,254,583 19,379,394
82 169,917,419 27,254,583 18,520,999
83 161,183,834 27,254,583 17,569,038
84 151,498,288 27,254,583 16,513,313
85 140,757,018 27,254,583 15,342,515
86 128,844,950 27,254,583 14,044,100
87 115,634,466 27,254,583 12,604,157
88 100,984,039 27,254,583 11,007,260
89 84,736,716 27,254,583 9,236,302
90 66,718,435 27,254,583 7,272,309
91 46,736,161 27,254,583 5,094,242
92 24,575,819 27,254,583 2,678,764
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
 8
92

AMORTIZACIÓN SALDO FINAL

0 250,000,000
0 250,000,000
0 250,000,000
0 250,000,000
0 250,000,000
0 250,000,000
0 250,000,000
0 250,000,000
4,583 249,995,417
5,083 249,990,334
5,637 249,984,697
6,252 249,978,445
6,933 249,971,512
7,689 249,963,823
8,527 249,955,297
9,456 249,945,841
10,487 249,935,354
11,630 249,923,724
12,897 249,910,827
14,303 249,896,523
15,862 249,880,661
17,591 249,863,070
19,509 249,843,561
21,635 249,821,925
23,994 249,797,932
26,609 249,771,323
29,509 249,741,814
32,726 249,709,088
36,293 249,672,795
40,249 249,632,547
44,636 249,587,911
 49,501 249,538,410
54,897 249,483,513
60,881 249,422,632
67,516 249,355,116
74,876 249,280,240
83,037 249,197,203
92,088 249,105,115
102,126 249,002,989
113,258 248,889,731
125,603 248,764,128
139,293 248,624,835
154,476 248,470,358
171,314 248,299,044
189,988 248,109,056
210,696 247,898,360
233,662 247,664,698
259,131 247,405,566
287,377 247,118,190
318,701 246,799,489
353,439 246,446,050
391,964 246,054,086
434,688 245,619,398
482,069 245,137,329
534,615 244,602,714
592,888 244,009,827
657,512 243,352,314
729,181 242,623,133
808,662 241,814,471
896,806 240,917,665
994,558 239,923,107
1,102,965 238,820,143
1,223,188 237,596,955
1,356,515 236,240,440
1,504,376 234,736,064
1,668,352 233,067,712
1,850,203 231,217,509
2,051,875 229,165,634
2,275,529 226,890,104
2,523,562 224,366,542
2,798,630 221,567,912
3,103,681 218,464,231
3,441,982 215,022,249
 3,817,158 211,205,090
4,233,229 206,971,862
4,694,650 202,277,211
5,206,367 197,070,844
5,773,861 191,296,983
6,403,212 184,893,770
7,101,162 177,792,608
7,875,189 169,917,419
8,733,585 161,183,834
9,685,546 151,498,288
10,741,270 140,757,018
11,912,068 128,844,950
13,210,484 115,634,466
14,650,427 100,984,039
16,247,323 84,736,716
18,018,281 66,718,435
19,982,274 46,736,161
22,160,342 24,575,819
24,575,819 0
0 0
0 0
0 0
0 0