New York University Yield Maintenance and Debt Excel Calculations

User Generated

crgretgl111

Business Finance

New York University

Description

Unformatted Attachment Preview

amount rate amortization payment payment $ 3,000,000.00 5.50% 30 monthly year starting balance month 1 month 2 month 3 month 4 month 5 month 6 month 7 month 8 month 9 month 10 month 11 month 12 month 13 month 14 month 15 month 16 month 17 month 18 month 19 month 20 month 21 month 22 month 23 month 24 month 25 month 26 month 27 month 28 month 29 month 30 month 31 month 32 month 33 month 34 month 35 month 36 month 37 month 38 month 39 interest principal total ending balance month 40 month 41 month 42 month 43 month 44 month 45 month 46 month 47 month 48 month 49 month 50 month 51 month 52 month 53 month 54 month 55 month 56 month 57 month 58 month 59 month 60 month 61 month 62 month 63 month 64 month 65 month 66 month 67 month 68 month 69 month 70 month 71 month 72 month 73 month 74 month 75 month 76 month 77 month 78 month 79 month 80 month 81 month 82 month 83 month 84 month 85 month 86 month 87 month 88 month 89 month 90 month 91 month 92 month 93 month 94 month 95 month 96 month 97 month 98 month 99 month 100 month 101 month 102 month 103 month 104 month 105 month 106 month 107 month 108 month 109 month 110 month 111 month 112 month 113 month 114 month 115 month 116 month 117 month 118 month 119 month 120 month 121 month 122 month 123 month 124 month 125 month 126 month 127 month 128 month 129 month 130 month 131 month 132 month 133 month 134 month 135 month 136 month 137 month 138 month 139 month 140 month 141 month 142 month 143 month 144 month 145 month 146 month 147 month 148 month 149 month 150 month 151 month 152 month 153 month 154 month 155 month 156 month 157 month 158 month 159 month 160 month 161 month 162 month 163 month 164 month 165 month 166 month 167 month 168 month 169 month 170 month 171 month 172 month 173 month 174 month 175 month 176 month 177 month 178 month 179 month 180 month 181 month 182 month 183 month 184 month 185 month 186 month 187 month 188 month 189 month 190 month 191 month 192 month 193 month 194 month 195 month 196 month 197 month 198 month 199 month 200 month 201 month 202 month 203 month 204 month 205 month 206 month 207 month 208 month 209 month 210 month 211 month 212 month 213 month 214 month 215 month 216 month 217 month 218 month 219 month 220 month 221 month 222 month 223 month 224 month 225 month 226 month 227 month 228 month 229 month 230 month 231 month 232 month 233 month 234 month 235 month 236 month 237 month 238 month 239 month 240 month 241 month 242 month 243 month 244 month 245 month 246 month 247 month 248 month 249 month 250 month 251 month 252 month 253 month 254 month 255 month 256 month 257 month 258 month 259 month 260 month 261 month 262 month 263 month 264 month 265 month 266 month 267 month 268 month 269 month 270 month 271 month 272 month 273 month 274 month 275 month 276 month 277 month 278 month 279 month 280 month 281 month 282 month 283 month 284 month 285 month 286 month 287 month 288 month 289 month 290 month 291 month 292 month 293 month 294 month 295 month 296 month 297 month 298 month 299 month 300 month 301 month 302 month 303 month 304 month 305 month 306 month 307 month 308 month 309 month 310 month 311 month 312 month 313 month 314 month 315 month 316 month 317 month 318 month 319 month 320 month 321 month 322 month 323 month 324 month 325 month 326 month 327 month 328 month 329 month 330 month 331 month 332 month 333 month 334 month 335 month 336 month 337 month 338 month 339 month 340 month 341 month 342 month 343 month 344 month 345 month 346 month 347 month 348 month 349 month 350 month 351 month 352 month 353 month 354 month 355 month 356 month 357 month 358 month 359 month 360 NPV NPER RATE Assignment: Data: Amortization (Years) Term First Payment Date Loan Amount Rate Please build a yield maintenance calculator with the following data and answer the questions b 30 10.00 2/1/2016 $10,000,000 5.35% Questions: 1. What is the Yield Maintenance amount for month 57, 84 and 108? Please look at the treasury % based on the amount of t 2. If you assumed a 5,5,5,5,5,4,4,3,2,1 prepay is there a point where the Yield Maintenance will be more beneficial? Please c 3. Please make sure your model includes the flexibility to have an I/O period for up to the entire term of the loan (show work)
Purchase answer to see full attachment
User generated content is uploaded by users for the purposes of learning and should be used following Studypool's honor code & terms of service.

Explanation & Answer

Attached.

amount
rate
amortization
payment
payment

month 1
month 2
month 3
month 4
month 5
month 6
month 7
month 8
month 9
month 10
month 11
month 12
month 13
month 14
month 15
month 16
month 17
month 18
month 19
month 20
month 21
month 22
month 23
month 24
month 25
month 26
month 27
month 28
month 29
month 30
month 31
month 32
month 33
month 34
month 35
month 36
month 37
month 38
month 39

$ 3,000,000.00
5.50%
30
$
17,033.67 monthly
$
204,404.04 year
starting balance

interest

principal

3,000,000.00
2,996,716.33
2,993,417.61
2,990,103.77
2,986,774.74
2,983,430.46
2,980,070.84
2,976,695.83
2,973,305.35
2,969,899.33
2,966,477.70
2,963,040.38
2,959,587.32
2,956,118.42
2,952,633.63
2,949,132.86
2,945,616.05
2,942,083.12
2,938,534.00
2,934,968.61
2,931,386.88
2,927,788.73
2,924,174.09
2,920,542.89
2,916,895.04
2,913,230.47
2,909,549.11
2,905,850.87
2,902,135.68
2,898,403.47
2,894,654.15
2,890,887.64
2,887,103.88
2,883,302.76
2,879,484.23
2,875,648.20
2,871,794.58
2,867,923.30
2,864,034.28

13,750.00
13,734.95
13,719.83
13,704.64
13,689.38
13,674.06
13,658.66
13,643.19
13,627.65
13,612.04
13,596.36
13,580.60
13,564.78
13,548.88
13,532.90
13,516.86
13,500.74
13,484.55
13,468.28
13,451.94
13,435.52
13,419.03
13,402.46
13,385.82
13,369.10
13,352.31
13,335.43
13,318.48
13,301.46
13,284.35
13,267.16
13,249.90
13,232.56
13,215.14
13,197.64
13,180.05
13,162.39
13,144.65
13,126.82

$3,283.67
$3,298.72
$3,313.84
$3,329.03
$3,344.29
$3,359.61
$3,375.01
$3,390.48
$3,406.02
$3,421.63
$3,437.31
$3,453.07
$3,468.89
$3,484.79
$3,500.77
$3,516.81
$3,532.93
$3,549.12
$3,565.39
$3,581.73
$3,598.15
$3,614.64
$3,631.21
$3,647.85
$3,664.57
$3,681.36
$3,698.24
$3,715.19
$3,732.21
$3,749.32
$3,766.51
$3,783.77
$3,801.11
$3,818.53
$3,836.03
$3,853.62
$3,871.28
$3,889.02
$3,906.85

total
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67

ending balance
2,996,716.33
2,993,417.61
2,990,103.77
2,986,774.74
2,983,430.46
2,980,070.84
2,976,695.83
2,973,305.35
2,969,899.33
2,966,477.70
2,963,040.38
2,959,587.32
2,956,118.42
2,952,633.63
2,949,132.86
2,945,616.05
2,942,083.12
2,938,534.00
2,934,968.61
2,931,386.88
2,927,788.73
2,924,174.09
2,920,542.89
2,916,895.04
2,913,230.47
2,909,549.11
2,905,850.87
2,902,135.68
2,898,403.47
2,894,654.15
2,890,887.64
2,887,103.88
2,883,302.76
2,879,484.23
2,875,648.20
2,871,794.58
2,867,923.30
2,864,034.28
2,860,127.44

month 40
month 41
month 42
month 43
month 44
month 45
month 46
month 47
month 48
month 49
month 50
month 51
month 52
month 53
month 54
month 55
month 56
month 57
month 58
month 59
month 60
month 61
month 62
month 63
month 64
month 65
month 66
month 67
month 68
month 69
month 70
month 71
month 72
month 73
month 74
month 75
month 76
month 77
month 78
month 79
month 80
month 81
month 82
month 83
month 84
month 85
month 86

2,860,127.44
2,856,202.68
2,852,259.94
2,848,299.13
2,844,320.16
2,840,322.96
2,836,307.44
2,832,273.51
2,828,221.10
2,824,150.11
2,820,060.46
2,815,952.06
2,811,824.84
2,807,678.70
2,803,513.56
2,799,329.33
2,795,125.91
2,790,903.24
2,786,661.21
2,782,399.74
2,778,118.73
2,773,818.10
2,769,497.77
2,765,157.63
2,760,797.60
2,756,417.58
2,752,017.49
2,747,597.24
2,743,156.72
2,738,695.85
2,734,214.54
2,729,712.69
2,725,190.20
2,720,646.98
2,716,082.95
2,711,497.99
2,706,892.02
2,702,264.94
2,697,616.65
2,692,947.05
2,688,256.06
2,683,543.56
2,678,809.47
2,674,053.67
2,669,276.08
2,664,476.59
2,659,655.11

13,108.92
13,090.93
13,072.86
13,054.70
13,036.47
13,018.15
12,999.74
12,981.25
12,962.68
12,944.02
12,925.28
12,906.45
12,887.53
12,868.53
12,849.44
12,830.26
12,810.99
12,791.64
12,772.20
12,752.67
12,733.04
12,713.33
12,693.53
12,673.64
12,653.66
12,633.58
12,613.41
12,593.15
12,572.80
12,552.36
12,531.82
12,511.18
12,490.46
12,469.63
12,448.71
12,427.70
12,406.59
12,385.38
12,364.08
12,342.67
12,321.17
12,299.57
12,277.88
12,256.08
12,234.18
12,212.18
12,190.09

$3,924.75
$3,942.74
$3,960.81
$3,978.97
$3,997.20
$4,015.52
$4,033.93
$4,052.42
$4,070.99
$4,089.65
$4,108.39
$4,127.22
$4,146.14
$4,165.14
$4,184.23
$4,203.41
$4,222.68
$4,242.03
$4,261.47
$4,281.00
$4,300.63
$4,320.34
$4,340.14
$4,360.03
$4,380.01
$4,400.09
$4,420.26
$4,440.52
$4,460.87
$4,481.31
$4,501.85
$4,522.49
$4,543.21
$4,564.04
$4,584.96
$4,605.97
$4,627.08
$4,648.29
$4,669.59
$4,691.00
$4,712.50
$4,734.10
$4,755.79
$4,777.59
$4,799.49
$4,821.49
$4,843.58

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67

2,856,202.68
2,852,259.94
2,848,299.13
2,844,320.16
2,840,322.96
2,836,307.44
2,832,273.51
2,828,221.10
2,824,150.11
2,820,060.46
2,815,952.06
2,811,824.84
2,807,678.70
2,803,513.56
2,799,329.33
2,795,125.91
2,790,903.24
2,786,661.21
2,782,399.74
2,778,118.73
2,773,818.10
2,769,497.77
2,765,157.63
2,760,797.60
2,756,417.58
2,752,017.49
2,747,597.24
2,743,156.72
2,738,695.85
2,734,214.54
2,729,712.69
2,725,190.20
2,720,646.98
2,716,082.95
2,711,497.99
2,706,892.02
2,702,264.94
2,697,616.65
2,692,947.05
2,688,256.06
2,683,543.56
2,678,809.47
2,674,053.67
2,669,276.08
2,664,476.59
2,659,655.11
2,654,811.52

month 87
month 88
month 89
month 90
month 91
month 92
month 93
month 94
month 95
month 96
month 97
month 98
month 99
month 100
month 101
month 102
month 103
month 104
month 105
month 106
month 107
month 108
month 109
month 110
month 111
month 112
month 113
month 114
month 115
month 116
month 117
month 118
month 119
month 120
month 121
month 122
month 123
month 124
month 125
month 126
month 127
month 128
month 129
month 130
month 131
month 132
month 133

2,654,811.52
2,649,945.74
2,645,057.66
2,640,147.17
2,635,214.17
2,630,258.57
2,625,280.25
2,620,279.11
2,615,255.05
2,610,207.97
2,605,137.75
2,600,044.30
2,594,927.50
2,589,787.25
2,584,623.43
2,579,435.95
2,574,224.70
2,568,989.56
2,563,730.42
2,558,447.18
2,553,139.73
2,547,807.95
2,542,451.73
2,537,070.97
2,531,665.54
2,526,235.34
2,520,780.25
2,515,300.15
2,509,794.94
2,504,264.50
2,498,708.71
2,493,127.45
2,487,520.62
2,481,888.08
2,476,229.73
2,470,545.45
2,464,835.11
2,459,098.60
2,453,335.80
2,447,546.59
2,441,730.84
2,435,888.43
2,430,019.25
2,424,123.17
2,418,200.07
2,412,249.81
2,406,272.29

12,167.89
12,145.58
12,123.18
12,100.67
12,078.06
12,055.35
12,032.53
12,009.61
11,986.59
11,963.45
11,940.21
11,916.87
11,893.42
11,869.86
11,846.19
11,822.41
11,798.53
11,774.54
11,750.43
11,726.22
11,701.89
11,677.45
11,652.90
11,628.24
11,603.47
11,578.58
11,553.58
11,528.46
11,503.23
11,477.88
11,452.41
11,426.83
11,401.14
11,375.32
11,349.39
11,323.33
11,297.16
11,270.87
11,244.46
11,217.92
11,191.27
11,164.49
11,137.59
11,110.56
11,083.42
11,056.14
11,028.75

$4,865.78
$4,888.09
$4,910.49
$4,933.00
$4,955.61
$4,978.32
$5,001.14
$5,024.06
$5,047.08
$5,070.22
$5,093.46
$5,116.80
$5,140.25
$5,163.81
$5,187.48
$5,211.26
$5,235.14
$5,259.13
$5,283.24
$5,307.45
$5,331.78
$5,356.22
$5,380.77
$5,405.43
$5,430.20
$5,455.09
$5,480.09
$5,505.21
$5,530.44
$5,555.79
$5,581.26
$5,606.84
$5,632.53
$5,658.35
$5,684.28
$5,710.34
$5,736.51
$5,762.80
$5,789.21
$5,815.75
$5,842.40
$5,869.18
$5,896.08
$5,923.11
$5,950.25
$5,977.53
$6,004.92

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67

2,649,945.74
2,645,057.66
2,640,147.17
2,635,214.17
2,630,258.57
2,625,280.25
2,620,279.11
2,615,255.05
2,610,207.97
2,605,137.75
2,600,044.30
2,594,927.50
2,589,787.25
2,584,623.43
2,579,435.95
2,574,224.70
2,568,989.56
2,563,730.42
2,558,447.18
2,553,139.73
2,547,807.95
2,542,451.73
2,537,070.97
2,531,665.54
2,526,235.34
2,520,780.25
2,515,300.15
2,509,794.94
2,504,264.50
2,498,708.71
2,493,127.45
2,487,520.62
2,481,888.08
2,476,229.73
2,470,545.45
2,464,835.11
2,459,098.60
2,453,335.80
2,447,546.59
2,441,730.84
2,435,888.43
2,430,019.25
2,424,123.17
2,418,200.07
2,412,249.81
2,406,272.29
2,400,267.37

month 134
month 135
month 136
month 137
month 138
month 139
month 140
month 141
month 142
month 143
month 144
month 145
month 146
month 147
month 148
month 149
month 150
month 151
month 152
month 153
month 154
month 155
month 156
month 157
month 158
month 159
month 160
month 161
month 162
month 163
month 164
month 165
month 166
month 167
month 168
month 169
month 170
month 171
month 172
month 173
month 174
month 175
month 176
month 177
month 178
month 179
month 180

2,400,267.37
2,394,234.92
2,388,174.83
2,382,086.96
2,375,971.19
2,369,827.39
2,363,655.42
2,357,455.18
2,351,226.51
2,344,969.29
2,338,683.40
2,332,368.69
2,326,025.05
2,319,652.33
2,313,250.40
2,306,819.12
2,300,358.37
2,293,868.01
2,287,347.90
2,280,797.91
2,274,217.90
2,267,607.73
2,260,967.26
2,254,296.36
2,247,594.88
2,240,862.68
2,234,099.64
2,227,305.59
2,220,480.40
2,213,623.93
2,206,736.04
2,199,816.58
2,192,865.40
2,185,882.36
2,178,867.32
2,171,820.13
2,164,740.63
2,157,628.69
2,150,484.15
2,143,306.87
2,136,096.69
2,128,853.46
2,121,577.03
2,114,267.26
2,106,923.98
2,099,547.05
2,092,136.30

11,001.23
10,973.58
10,945.80
10,917.90
10,889.87
10,861.71
10,833.42
10,805.00
10,776.45
10,747.78
10,718.97
10,690.02
10,660.95
10,631.74
10,602.40
10,572.92
10,543.31
10,513.56
10,483.68
10,453.66
10,423.50
10,393.20
10,362.77
10,332.19
10,301.48
10,270.62
10,239.62
10,208.48
10,177.20
10,145.78
10,114.21
10,082.49
10,050.63
10,018.63
9,986.48
9,954.18
9,921.73
9,889.13
9,856.39
9,823.49
9,790.44
9,757.25
9,723.89
9,690.39
9,656.73
9,622.92
9,588.96

$6,032.44
$6,060.09
$6,087.87
$6,115.77
$6,143.80
$6,171.96
$6,200.25
$6,228.67
$6,257.22
$6,285.89
$6,314.70
$6,343.65
$6,372.72
$6,401.93
$6,431.27
$6,460.75
$6,490.36
$6,520.11
$6,549.99
$6,580.01
$6,610.17
$6,640.47
$6,670.90
$6,701.48
$6,732.19
$6,763.05
$6,794.05
$6,825.19
$6,856.47
$6,887.89
$6,919.46
$6,951.18
$6,983.04
$7,015.04
$7,047.19
$7,079.49
$7,111.94
$7,144.54
$7,177.28
$7,210.18
$7,243.23
$7,276.43
$7,309.78
$7,343.28
$7,376.94
$7,410.75
$7,444.71

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67

2,394,234.92
2,388,174.83
2,382,086.96
2,375,971.19
2,369,827.39
2,363,655.42
2,357,455.18
2,351,226.51
2,344,969.29
2,338,683.40
2,332,368.69
2,326,025.05
2,319,652.33
2,313,250.40
2,306,819.12
2,300,358.37
2,293,868.01
2,287,347.90
2,280,797.91
2,274,217.90
2,267,607.73
2,260,967.26
2,254,296.36
2,247,594.88
2,240,862.68
2,234,099.64
2,227,305.59
2,220,480.40
2,213,623.93
2,206,736.04
2,199,816.58
2,192,865.40
2,185,882.36
2,178,867.32
2,171,820.13
2,164,740.63
2,157,628.69
2,150,484.15
2,143,306.87
2,136,096.69
2,128,853.46
2,121,577.03
2,114,267.26
2,106,923.98
2,099,547.05
2,092,136.30
2,084,691.59

month 181
month 182
month 183
month 184
month 185
month 186
month 187
month 188
month 189
month 190
month 191
month 192
month 193
month 194
month 195
month 196
month 197
month 198
month 199
month 200
month 201
month 202
month 203
month 204
month 205
month 206
month 207
month 208
month 209
month 210
month 211
month 212
month 213
month 214
month 215
month 216
month 217
month 218
month 219
month 220
month 221
month 222
month 223
month 224
month 225
month 226
month 227

2,084,691.59
2,077,212.75
2,069,699.64
2,062,152.10
2,054,569.96
2,046,953.06
2,039,301.26
2,031,614.39
2,023,892.29
2,016,134.79
2,008,341.74
2,000,512.97
1,992,648.31
1,984,747.62
1,976,810.71
1,968,837.42
1,960,827.59
1,952,781.04
1,944,697.62
1,936,577.15
1,928,419.45
1,920,224.37
1,911,991.73
1,903,721.36
1,895,413.08
1,887,066.72
1,878,682.10
1,870,259.06
1,861,797.41
1,853,296.98
1,844,757.59
1,836,179.05
1,827,561.21
1,818,903.86
1,810,206.83
1,801,469.94
1,792,693.01
1,783,875.85
1,775,018.28
1,766,120.11
1,757,181.15
1,748,201.23
1,739,180.15
1,730,117.72
1,721,013.76
1,711,868.07
1,702,680.46

9,554.84
9,520.56
9,486.12
9,451.53
9,416.78
9,381.87
9,346.80
9,311.57
9,276.17
9,240.62
9,204.90
9,169.02
9,132.97
9,096.76
9,060.38
9,023.84
8,987.13
8,950.25
8,913.20
8,875.98
8,838.59
8,801.03
8,763.30
8,725.39
8,687.31
8,649.06
8,610.63
8,572.02
8,533.24
8,494.28
8,455.14
8,415.82
8,376.32
8,336.64
8,296.78
8,256.74
8,216.51
8,176.10
8,135.50
8,094.72
8,053.75
8,012.59
7,971.24
7,929.71
7,887.98
7,846.06
7,803.95

$7,478.83
$7,513.11
$7,547.55
$7,582.14
$7,616.89
$7,651.80
$7,686.87
$7,722.10
$7,757.50
$7,793.05
$7,828.77
$7,864.65
$7,900.70
$7,936.91
$7,973.29
$8,009.83
$8,046.54
$8,083.42
$8,120.47
$8,157.69
$8,195.08
$8,232.64
$8,270.37
$8,308.28
$8,346.36
$8,384.61
$8,423.04
$8,461.65
$8,500.43
$8,539.39
$8,578.53
$8,617.85
$8,657.35
$8,697.03
$8,736.89
$8,776.93
$8,817.16
$8,857.57
$8,898.17
$8,938.95
$8,979.92
$9,021.08
$9,062.43
$9,103.96
$9,145.69
$9,187.61
$9,229.72

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67
17,033.67

2,077,212.75
2,069,699.64
2,062,152.10
2,054,569.96
2,046,953.06
2,039,301.26
2,031,614.39
2,023,892.29
2,016,134.79
2,008,341.74
2,000,512.97
1,992,648.31
1,984,747.62
1,976,810.71
1,968,837.42
1,960,827.59
1,952,781.04
1,944,697.62
1,936,577.15
1,928,419.45
1,920,224.37
1,911,991.73
1,903,721.36
1,895,413.08
1,887,066.72
1,878,682.10
1,870,259.06
1,861,797.41
1,853,296.98
1,844,757.59
1,836,179.05
1,827,561.21
1,818,903.86
1,810,206.83
1,801,469.94
1,792,693.01
1,783,875.85
1,775,018.28
1,766,120.11
1,757,181.15
1,748,201.23
1,739,180.15
1,730,117.72
1,721,013.76
1,711,868.07
1,702,680.46
1,693,450.74

month 228
month 229
month 230
month 231
month 232
month 233
month 234
month 235
month 236
month 237
month 238
month 239
month 240
month 241
month 242
month 243
month 244
month 245
month 246
month 247
month 248
month 249
month 250
month 251
month 252
month 253
month 254
month 255
month 256
month 257
month 258
month 259
month 260
month 261
month 262
month 263
month 264
month 265
month 266
month 267
month 268
month 269
month 270
month 271
month 272
month 273
month 274

1,693,450.74
1,684,178.72
1,674,864.20
1,665,506.99
1,656,106.90
1,646,663.72
1,637,177.26
1,627,647.31
1,618,...


Anonymous
Really great stuff, couldn't ask for more.

Studypool
4.7
Trustpilot
4.5
Sitejabber
4.4

Similar Content

Related Tags