Vous êtes sur la page 1sur 11

01/1/1900

EMI

EFFECTIVE MONTHLY INSTALLMENT

Reducing

Bal Loan

YEAR INTREST PRINCIPLE INTREST PRINCIPLE

Amount of Loan

Rate of Intrest

Year
EMI
Installment

6904.68

Intrest Paid 245705.48

500000
0.095
9
Reducing
8587.96
215729.17

809

REDUCING

Prog Princ

Extra Princ Bal Loan

Interest

Prog Int

Principle

Prog Princ

500000.00

3958.33

2946.35

3958.33

2946.35

500000.00

3958.33

3958.33

4629.63

4629.63

8909
37821
41575
45701
50237

11765
43762
38484
33206
27928

13889
55556
55556
55556
55556

497053.65
494083.98
491090.80
488073.92
485033.16

3935.01
3911.50
3887.80
3863.92
3839.85

2969.67
2993.18
3016.88
3040.76
3064.83

7893.34
11804.84
15692.64
19556.56
23396.41

5916.02
8909.20
11926.08
14966.84
18031.68

495370.37
490740.74
486111.11
481481.48
476851.85

3921.68
3885.03
3848.38
3811.73
3775.08

7880.02
11765.05
15613.43
19425.15
23200.23

4629.63
4629.63
4629.63
4629.63
4629.63

9259.26
13888.89
18518.52
23148.15
27777.78

27633

55223

22650

55556

481968.32

3815.58

3089.10

27211.99

21120.77

472222.22

3738.43

26938.66

4629.63

32407.41

7
8
9
10
11
12
13

22153
16128
9506
2390

60703
66728
73351
59752

17373
12095
6817
1649

55556
55556
55556
41667

478879.23
475765.67
472627.47
469464.42
466276.34
463063.01
459824.25

3791.13
3766.48
3741.63
3716.59
3691.35
3665.92
3640.28

3113.55
3138.20
3163.05
3188.09
3213.33
3238.76
3264.41

31003.12
34769.59
38511.23
42227.82
45919.18
49585.09
53225.37

24234.33
27372.53
30535.58
33723.66
36936.99
40175.75
43440.16

467592.59
462962.96
458333.33
453703.70
449074.07
444444.44
439814.81

3701.77
3665.12
3628.47
3591.82
3555.17
3518.52
3481.87

30640.43
34305.56
37934.03
41525.85
45081.02
48599.54
52081.40

4629.63
4629.63
4629.63
4629.63
4629.63
4629.63
4629.63

37037.04
41666.67
46296.30
50925.93
55555.56
60185.19
64814.81

14

456559.84

3614.43

3290.25

56839.80

46730.41

435185.19

3445.22

55526.62

4629.63

69444.44

15

453269.59

3588.38

3316.30

60428.18

50046.70

430555.56

3408.56

58935.19

4629.63

74074.07

449953.30

3562.13

3342.55

63990.31

53389.25

425925.93

3371.91

62307.10

4629.63

78703.70

446610.75

3535.67

3369.01

67525.98

56758.27

421296.30

3335.26

65642.36

4629.63

83333.33

443241.73

3509.00

3395.68

71034.98

60153.95

416666.67

3298.61

68940.97

4629.63

87962.96

439846.05

3482.11

3422.57

74517.09

63576.51

412037.04

3261.96

72202.93

4629.63

92592.59

436423.49
432973.82

3455.02
3427.71

3449.66
3476.97

77972.11
81399.82

67026.18
70503.15

407407.41
402777.78

3225.31
3188.66

75428.24
78616.90

4629.63
4629.63

97222.22
101851.85

429496.85

3400.18

3504.50

84800.01

74007.64

398148.15

3152.01

81768.90

4629.63

106481.48

425992.36

3372.44

3532.24

88172.45

77539.88

393518.52

3115.35

84884.26

4629.63

111111.11

422460.12

3344.48

3560.20

91516.92

81100.09

388888.89

3078.70

87962.96

4629.63

115740.74

418899.91

3316.29

3588.39

94833.21

84688.48

384259.26

3042.05

91005.02

4629.63

120370.37

415311.52

3287.88

3616.80

98121.09

88305.28

379629.63

3005.40

94010.42

4629.63

125000.00

411694.72

3259.25

3645.43

101380.34

91950.71

375000.00

2968.75

96979.17

4629.63

129629.63

408049.29

3230.39

3674.29

104610.73

95625.00

370370.37

2932.10

99911.27

4629.63

134259.26

404375.00

3201.30

3703.38

107812.04

99328.37

365740.74

2895.45

102806.71

4629.63

138888.89

400671.63

3171.98

3732.70

110984.02

103061.07

361111.11

2858.80

105665.51

4629.63

143518.52

396938.93

3142.43

3762.25

114126.45

106823.32

356481.48

2822.15

108487.65

4629.63

148148.15

393176.68

3112.65

3792.03

117239.10

110615.35

351851.85

2785.49

111273.15

4629.63

152777.78

389384.65

3082.63

3822.05

120321.73

114437.40

347222.22

2748.84

114021.99

4629.63

157407.41

385562.60

3052.37

3852.31

123374.10

118289.71

342592.59

2712.19

116734.18

4629.63

162037.04

381710.29

3021.87

3882.81

126395.97

122172.52

337962.96

2675.54

119409.72

4629.63

166666.67

377827.48

2991.13

3913.55

129387.11

126086.07

333333.33

2638.89

122048.61

4629.63

171296.30

373913.93

2960.15

3944.53

132347.26

130030.59

328703.70

2602.24

124650.85

4629.63

175925.93

369969.41

2928.92

3975.76

135276.19

134006.35

324074.07

2565.59

127216.44

4629.63

180555.56

365993.65

2897.45

4007.23

138173.64

138013.58

319444.44

2528.94

129745.37

4629.63

185185.19

361986.42

2865.73

4038.95

141039.36

142052.53

314814.81

2492.28

132237.65

4629.63

189814.81

357947.47

2833.75

4070.93

143873.11

146123.46

310185.19

2455.63

134693.29

4629.63

194444.44

353876.54

2801.52

4103.16

146674.63

150226.62

305555.56

2418.98

137112.27

4629.63

199074.07

349773.38

2769.04

4135.64

149443.67

154362.26

300925.93

2382.33

139494.60

4629.63

203703.70

345637.74

2736.30

4168.38

152179.97

158530.65

296296.30

2345.68

141840.28

4629.63

208333.33

341469.35

2703.30

4201.38

154883.27

162732.03

291666.67

2309.03

144149.31

4629.63

212962.96

337267.97

2670.04

4234.64

157553.31

166966.67

287037.04

2272.38

146421.68

4629.63

217592.59

333033.33

2636.51

4268.17

160189.82

171234.84

282407.41

2235.73

148657.41

4629.63

222222.22

328765.16

2602.72

4301.96

162792.55

175536.79

277777.78

2199.07

150856.48

4629.63

226851.85

324463.21

2568.67

4336.01

165361.21

179872.80

273148.15

2162.42

153018.90

4629.63

231481.48

320127.20

2534.34

4370.34

167895.56

184243.14

268518.52

2125.77

155144.68

4629.63

236111.11

315756.86

2499.74

4404.94

170395.30

188648.08

263888.89

2089.12

157233.80

4629.63

240740.74

311351.92

2464.87

4439.81

172860.17

193087.89

259259.26

2052.47

159286.27

4629.63

245370.37

500000

Extra principle

45.93

Prog Int

11805
45035
41281
37155
32619

245705

875

Principle

1
2
3
4
5

16

8333

Int

215729
0

500000

743.1

306912.11

2429.72

4474.96

175289.89

197562.85

254629.63

2015.82

161302.08

4629.63

250000.00

677.1

302437.15

2394.29

4510.39

177684.18

202073.24

250000.00

1979.17

163281.25

4629.63

254629.63

611.1

297926.76

2358.59

4546.09

180042.77

206619.33

245370.37

1942.52

165223.77

4629.63

259259.26

545.1

293380.67

2322.60

4582.08

182365.36

211201.42

240740.74

1905.86

167129.63

4629.63

263888.89

479.2

288798.58

2286.32

4618.36

184651.69

215819.78

236111.11

1869.21

168998.84

4629.63

268518.52

413.2

284180.22

2249.76

4654.92

186901.45

220474.70

231481.48

1832.56

170831.40

4629.63

273148.15

347.2

279525.30

2212.91

4691.77

189114.36

225166.47

226851.85

1795.91

172627.31

4629.63

277777.78

281.3

274833.53

2175.77

4728.91

191290.12

229895.38

222222.22

1759.26

174386.57

4629.63

282407.41

215.3

270104.62

2138.33

4766.35

193428.45

234661.73

217592.59

1722.61

176109.18

4629.63

287037.04

149.3

265338.27

2100.59

4804.09

195529.04

239465.82

212962.96

1685.96

177795.14

4629.63

291666.67

6146

260534.18

2062.56

4842.12

197591.61

244307.94

208333.33

1649.31

179444.44

4629.63

296296.30

255692.06

2024.23

4880.45

199615.84

249188.39

203703.70

1612.65

181057.10

4629.63

300925.93

250811.61

1985.59

4919.09

201601.43

254107.48

199074.07

1576.00

182633.10

4629.63

305555.56

245892.52

1946.65

4958.03

203548.08

259065.51

194444.44

1539.35

184172.45

4629.63

310185.19

240934.49

1907.40

4997.28

205455.47

264062.79

189814.81

1502.70

185675.15

4629.63

314814.81

235937.21

1867.84

5036.84

207323.31

269099.64

185185.19

1466.05

187141.20

4629.63

319444.44

230900.36

1827.96

5076.72

209151.27

274176.36

180555.56

1429.40

188570.60

4629.63

324074.07

225823.64

1787.77

5116.91

210939.04

279293.27

175925.93

1392.75

189963.35

4629.63

328703.70

220706.73

1747.26

5157.42

212686.30

284450.68

171296.30

1356.10

191319.44

4629.63

333333.33

215549.32

1706.43

5198.25

214392.74

289648.93

166666.67

1319.44

192638.89

4629.63

337962.96

210351.07

1665.28

5239.40

216058.02

294888.33

162037.04

1282.79

193921.68

4629.63

342592.59

205111.67

1623.80

5280.88

217681.82

300169.21

157407.41

1246.14

195167.82

4629.63

347222.22

199830.79

1581.99

5322.69

219263.81

305491.90

152777.78

1209.49

196377.31

4629.63

351851.85

194508.10

1539.86

5364.82

220803.67

310856.72

148148.15

1172.84

197550.15

4629.63

356481.48

189143.28

1497.38

5407.30

222301.05

316264.02

143518.52

1136.19

198686.34

4629.63

361111.11

183735.98

1454.58

5450.10

223755.63

321714.12

138888.89

1099.54

199785.88

4629.63

365740.74

178285.88

1411.43

5493.25

225167.06

327207.38

134259.26

1062.89

200848.77

4629.63

370370.37

172792.62

1367.94

5536.74

226535.00

332744.11

129629.63

1026.23

201875.00

4629.63

375000.00

167255.89

1324.11

5580.57

227859.11

338324.69

125000.00

989.58

202864.58

4629.63

379629.63

161675.31

1279.93

5624.75

229139.04

343949.44

120370.37

952.93

203817.52

4629.63

384259.26

156050.56

1235.40

5669.28

230374.44

349618.72

115740.74

916.28

204733.80

4629.63

388888.89

150381.28

1190.52

5714.16

231564.95

355332.88

111111.11

879.63

205613.43

4629.63

393518.52

144667.12

1145.28

5759.40

232710.24

361092.28

106481.48

842.98

206456.40

4629.63

398148.15

138907.72

1099.69

5804.99

233809.92

366897.27

101851.85

806.33

207262.73

4629.63

402777.78

133102.73

1053.73

5850.95

234863.65

372748.22

97222.22

769.68

208032.41

4629.63

407407.41

127251.78

1007.41

5897.27

235871.06

378645.49

92592.59

733.02

208765.43

4629.63

412037.04

121354.51

960.72

5943.96

236831.79

384589.45

87962.96

696.37

209461.81

4629.63

416666.67

115410.55

913.67

5991.01

237745.45

390580.46

83333.33

659.72

210121.53

4629.63

421296.30

109419.54

866.24

6038.44

238611.69

396618.91

78703.70

623.07

210744.60

4629.63

425925.93

103381.09

818.43

6086.25

239430.12

402705.15

74074.07

586.42

211331.02

4629.63

430555.56

97294.85

770.25

6134.43

240200.37

408839.58

69444.44

549.77

211880.79

4629.63

435185.19

91160.42

721.69

6182.99

240922.06

415022.58

64814.81

513.12

212393.90

4629.63

439814.81

84977.42

672.74

6231.94

241594.80

421254.52

60185.19

476.47

212870.37

4629.63

444444.44

78745.48

623.40

6281.28

242218.20

427535.80

55555.56

439.81

213310.19

4629.63

449074.07

72464.20

573.67

6331.01

242791.88

433866.80

50925.93

403.16

213713.35

4629.63

453703.70

66133.20

523.55

6381.13

243315.43

440247.93

46296.30

366.51

214079.86

4629.63

458333.33

59752.07

473.04

6431.64

243788.47

446679.57

41666.67

329.86

214409.72

4629.63

462962.96

53320.43

422.12

6482.56

244210.59

453162.13

37037.04

293.21

214702.93

4629.63

467592.59

46837.87

370.80

6533.88

244581.39

459696.01

32407.41

256.56

214959.49

4629.63

472222.22

40303.99

319.07

6585.61

244900.46

466281.62

27777.78

219.91

215179.40

4629.63

476851.85

33718.38

266.94

6637.74

245167.40

472919.36

23148.15

183.26

215362.65

4629.63

481481.48

27080.64

214.39

6690.29

245381.79

479609.65

18518.52

146.60

215509.26

4629.63

486111.11

20390.35

161.42

6743.26

245543.21

486352.91

13888.89

109.95

215619.21

4629.63

490740.74

13647.09

108.04

6796.64

245651.25

493149.55

9259.26

73.30

215692.52

4629.63

495370.37

6850.45

54.23

6850.45

245705.48

500000.00

4629.63

36.65

215729.17

4629.63

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00

0.00

0.00

FALSE

FALSE

0.00

0.00

FALSE

0.00

500000.00

0.00
0.00

0.00
0.00
245705.4823

0.00
0.00

FALSE
FALSE

FALSE
FALSE

0.00
0.00

0.00
0.00
215729.1667

FALSE
FALSE

0.00
0.00

500000.00
500000.00

0.00

EMI
500,000
490,000
480,000
470,000
460,000
450,000
440,000
430,000
420,000
410,000
400,000
390,000
380,000
370,000
360,000
350,000
340,000
330,000
320,000
310,000
300,000
290,000
280,000
270,000
260,000
250,000
240,000
230,000
220,000
210,000
200,000
190,000
180,000
170,000
160,000
150,000
140,000
130,000
120,000
110,000
100,000
90,000
80,000
70,000
60,000
50,000

15
5525
5414.5
5304
5193.5
5083
4972.5
4,862
4,752
4,641
4,531
4,420
4,310
4,199
4,089
3,978
3,868
3,757
3,647
3,536
3,426
3,315
3,205
3,094
2,984
2,873
2,763
2,652
2,542
2,431
2,321
2,210
2,100
1,989
1,879
1,768
1,658
1,547
1,437
1,326
1,216
1,105
995
884
774
663
553

14
5690
5576.2
5462.4
5348.6
5234.8
5121
5,007
4,893
4,780
4,666
4,552
4,438
4,324
4,211
4,097
3,983
3,869
3,755
3,642
3,528
3,414
3,300
3,186
3,073
2,959
2,845
2,731
2,617
2,504
2,390
2,276
2,162
2,048
1,935
1,821
1,707
1,593
1,479
1,366
1,252
1,138
1,024
910
797
683
569

13
5885
5767.3
5649.6
5531.9
5414.2
5296.5
5,179
5,061
4,943
4,826
4,708
4,590
4,473
4,355
4,237
4,120
4,002
3,884
3,766
3,649
3,531
3,413
3,296
3,178
3,060
2,943
2,825
2,707
2,589
2,472
2,354
2,236
2,119
2,001
1,883
1,766
1,648
1,530
1,412
1,295
1,177
1,059
942
824
706
589

12
6120
5997.6
5875.2
5752.8
5630.4
5508
5,386
5,263
5,141
5,018
4,896
4,774
4,651
4,529
4,406
4,284
4,162
4,039
3,917
3,794
3,672
3,550
3,427
3,305
3,182
3,060
2,938
2,815
2,693
2,570
2,448
2,326
2,203
2,081
1,958
1,836
1,714
1,591
1,469
1,346
1,224
1,102
979
857
734
612

11
6400
6272
6144
6016
5888
5760
5,632
5,504
5,376
5,248
5,120
4,992
4,864
4,736
4,608
4,480
4,352
4,224
4,096
3,968
3,840
3,712
3,584
3,456
3,328
3,200
3,072
2,944
2,816
2,688
2,560
2,432
2,304
2,176
2,048
1,920
1,792
1,664
1,536
1,408
1,280
1,152
1,024
896
768
640

10
6745
6610.1
6475.2
6340.3
6205.4
6070.5
5,936
5,801
5,666
5,531
5,396
5,261
5,126
4,991
4,856
4,722
4,587
4,452
4,317
4,182
4,047
3,912
3,777
3,642
3,507
3,373
3,238
3,103
2,968
2,833
2,698
2,563
2,428
2,293
2,158
2,024
1,889
1,754
1,619
1,484
1,349
1,214
1,079
944
809
675

9
7175
7031.5
6888
6744.5
6601
6457.5
6,314
6,171
6,027
5,884
5,740
5,597
5,453
5,310
5,166
5,023
4,879
4,736
4,592
4,449
4,305
4,162
4,018
3,875
3,731
3,588
3,444
3,301
3,157
3,014
2,870
2,727
2,583
2,440
2,296
2,153
2,009
1,866
1,722
1,579
1,435
1,292
1,148
1,005
861
718

8
7720
7565.6
7411.2
7256.8
7102.4
6948
6,794
6,639
6,485
6,330
6,176
6,022
5,867
5,713
5,558
5,404
5,250
5,095
4,941
4,786
4,632
4,478
4,323
4,169
4,014
3,860
3,706
3,551
3,397
3,242
3,088
2,934
2,779
2,625
2,470
2,316
2,162
2,007
1,853
1,698
1,544
1,390
1,235
1,081
926
772

40,000
30,000
20,000
10,000

442
332
221
111

455
341
228
114

471
353
235
118

490
367
245
122

512
384
256
128

540
405
270
135

574
431
287
144

618
463
309
154

500,000
490,000
480,000
470,000
460,000
450,000
440,000
430,000
420,000
410,000
400,000
390,000
380,000
370,000
360,000
350,000
340,000
330,000
320,000
310,000
300,000
290,000
280,000
270,000
260,000
250,000
240,000
230,000
220,000
210,000
200,000
190,000
180,000
170,000
160,000
150,000
140,000
130,000
120,000
110,000
100,000
90,000
80,000
70,000

15
994500
974610
954720
934830
914940
895050
875160
855270
835380
815490
795600
775710
755820
735930
716040
696150
676260
656370
636480
616590
596700
576810
556920
537030
517140
497250
477360
457470
437580
417690
397800
377910
358020
338130
318240
298350
278460
258570
238680
218790
198900
179010
159120
139230

14
955920
936801.6
917683.2
898564.8
879446.4
860328
841209.6
822091.2
802972.8
783854.4
764736
745617.6
726499.2
707380.8
688262.4
669144
650025.6
630907.2
611788.8
592670.4
573552
554433.6
535315.2
516196.8
497078.4
477960
458841.6
439723.2
420604.8
401486.4
382368
363249.6
344131.2
325012.8
305894.4
286776
267657.6
248539.2
229420.8
210302.4
191184
172065.6
152947.2
133828.8

13
918060
899698.8
881337.6
862976.4
844615.2
826254
807892.8
789531.6
771170.4
752809.2
734448
716086.8
697725.6
679364.4
661003.2
642642
624280.8
605919.6
587558.4
569197.2
550836
532474.8
514113.6
495752.4
477391.2
459030
440668.8
422307.6
403946.4
385585.2
367224
348862.8
330501.6
312140.4
293779.2
275418
257056.8
238695.6
220334.4
201973.2
183612
165250.8
146889.6
128528.4

12
881280
863654.4
846028.8
828403.2
810777.6
793152
775526.4
757900.8
740275.2
722649.6
705024
687398.4
669772.8
652147.2
634521.6
616896
599270.4
581644.8
564019.2
546393.6
528768
511142.4
493516.8
475891.2
458265.6
440640
423014.4
405388.8
387763.2
370137.6
352512
334886.4
317260.8
299635.2
282009.6
264384
246758.4
229132.8
211507.2
193881.6
176256
158630.4
141004.8
123379.2

11
844800
827904
811008
794112
777216
760320
743424
726528
709632
692736
675840
658944
642048
625152
608256
591360
574464
557568
540672
523776
506880
489984
473088
456192
439296
422400
405504
388608
371712
354816
337920
321024
304128
287232
270336
253440
236544
219648
202752
185856
168960
152064
135168
118272

10
809400
793212
777024
760836
744648
728460
712272
696084
679896
663708
647520
631332
615144
598956
582768
566580
550392
534204
518016
501828
485640
469452
453264
437076
420888
404700
388512
372324
356136
339948
323760
307572
291384
275196
259008
242820
226632
210444
194256
178068
161880
145692
129504
113316

9
774900
759402
743904
728406
712908
697410
681912
666414
650916
635418
619920
604422
588924
573426
557928
542430
526932
511434
495936
480438
464940
449442
433944
418446
402948
387450
371952
356454
340956
325458
309960
294462
278964
263466
247968
232470
216972
201474
185976
170478
154980
139482
123984
108486

8
741120
726297.6
711475.2
696652.8
681830.4
667008
652185.6
637363.2
622540.8
607718.4
592896
578073.6
563251.2
548428.8
533606.4
518784
503961.6
489139.2
474316.8
459494.4
444672
429849.6
415027.2
400204.8
385382.4
370560
355737.6
340915.2
326092.8
311270.4
296448
281625.6
266803.2
251980.8
237158.4
222336
207513.6
192691.2
177868.8
163046.4
148224
133401.6
118579.2
103756.8

60,000
50,000
40,000
30,000
20,000
10,000

119340 114710.4 110167.2 105753.6


99450
95592
91806
88128
79560 76473.6 73444.8 70502.4
59670 57355.2 55083.6 52876.8
39780 38236.8 36722.4 35251.2
19890 19118.4 18361.2 17625.6

101376
84480
67584
50688
33792
16896

97128
80940
64752
48564
32376
16188

92988
77490
61992
46494
30996
15498

88934.4
74112
59289.6
44467.2
29644.8
14822.4

7
8430
8261.4
8092.8
7924.2
7755.6
7587
7,418
7,250
7,081
6,913
6,744
6,575
6,407
6,238
6,070
5,901
5,732
5,564
5,395
5,227
5,058
4,889
4,721
4,552
4,384
4,215
4,046
3,878
3,709
3,541
3,372
3,203
3,035
2,866
2,698
2,529
2,360
2,192
2,023
1,855
1,686
1,517
1,349
1,180
1,012
843

6
9385
9197.3
9009.6
8821.9
8634.2
8446.5
8,259
8,071
7,883
7,696
7,508
7,320
7,133
6,945
6,757
6,570
6,382
6,194
6,006
5,819
5,631
5,443
5,256
5,068
4,880
4,693
4,505
4,317
4,129
3,942
3,754
3,566
3,379
3,191
3,003
2,816
2,628
2,440
2,252
2,065
1,877
1,689
1,502
1,314
1,126
939

5
10745
10530.1
10315.2
10100.3
9885.4
9670.5
9,456
9,241
9,026
8,811
8,596
8,381
8,166
7,951
7,736
7,522
7,307
7,092
6,877
6,662
6,447
6,232
6,017
5,802
5,587
5,373
5,158
4,943
4,728
4,513
4,298
4,083
3,868
3,653
3,438
3,224
3,009
2,794
2,579
2,364
2,149
1,934
1,719
1,504
1,289
1,075

674
506
337
169

751
563
375
188

860
645
430
215

7
708120
693957.6
679795.2
665632.8
651470.4
637308
623145.6
608983.2
594820.8
580658.4
566496
552333.6
538171.2
524008.8
509846.4
495684
481521.6
467359.2
453196.8
439034.4
424872
410709.6
396547.2
382384.8
368222.4
354060
339897.6
325735.2
311572.8
297410.4
283248
269085.6
254923.2
240760.8
226598.4
212436
198273.6
184111.2
169948.8
155786.4
141624
127461.6
113299.2
99136.8

6
675720
662205.6
648691.2
635176.8
621662.4
608148
594633.6
581119.2
567604.8
554090.4
540576
527061.6
513547.2
500032.8
486518.4
473004
459489.6
445975.2
432460.8
418946.4
405432
391917.6
378403.2
364888.8
351374.4
337860
324345.6
310831.2
297316.8
283802.4
270288
256773.6
243259.2
229744.8
216230.4
202716
189201.6
175687.2
162172.8
148658.4
135144
121629.6
108115.2
94600.8

5
644700
631806
618912
606018
593124
580230
567336
554442
541548
528654
515760
502866
489972
477078
464184
451290
438396
425502
412608
399714
386820
373926
361032
348138
335244
322350
309456
296562
283668
270774
257880
244986
232092
219198
206304
193410
180516
167622
154728
141834
128940
116046
103152
90258

84974.4
70812
56649.6
42487.2
28324.8
14162.4

81086.4
67572
54057.6
40543.2
27028.8
13514.4

77364
64470
51576
38682
25788
12894

roi

9
5527
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

66324
132648
198972
265296
331620
397944
464268
530592
596916
663240
729564
795888
862212
928536
994860

69129.43
144743.7
227451.1
317917
416869.2
525103.8
643491.6
772985
914625.8
1069553
1239014
1424372
1627117
1848881
2091449

2805.43
12095.68
28479.06
52620.97
85249.2
127159.8
179223.6
242393
317709.8
406313.4
509450.3
628483.8
764905.2
920345.4
1096589