###

###

CUADRO DE AMORTIZACIN DE PRSTAMOS

importe

100,000

aos

20

comisin de apertura

0.75%

INTERESES

inters nominal

4.25%

COMISIN

periodo de pago

12

tipo amortizacin
francs

coste efectivo

4.42%

meses
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

cuota

intereses

###
###
###

PAGOS TOTALES
100,000.00

PRINCIPAL

48,616.27
750.00
149,366.27

TOTAL

www.economia-excel.com
amortizacin

amortizado

pendiente
100,000.00

619.23

354.17

265.07

265.07

99,734.93

619.23

353.23

266.01

531.07

99,468.93

619.23

352.29

266.95

798.02

99,201.98

619.23

351.34

267.89

1,065.92

98,934.08

619.23

350.39

268.84

1,334.76

98,665.24

619.23

349.44

269.80

1,604.56

98,395.44

619.23

348.48

270.75

1,875.31

98,124.69

619.23

347.52

271.71

2,147.02

97,852.98

619.23

346.56

272.67

2,419.69

97,580.31

619.23

345.60

273.64

2,693.32

97,306.68

619.23

344.63

274.61

2,967.93

97,032.07

619.23

343.66

275.58

3,243.51

96,756.49

619.23

342.68

276.56

3,520.07

96,479.93

619.23

341.70

277.53

3,797.60

96,202.40

619.23

340.72

278.52

4,076.12

95,923.88

619.23

339.73

279.50

4,355.62

95,644.38

619.23

338.74

280.49

4,636.12

95,363.88

619.23

337.75

281.49

4,917.60

95,082.40

619.23

336.75

282.48

5,200.09

94,799.91

619.23

335.75

283.48

5,483.57

94,516.43

619.23

334.75

284.49

5,768.06

94,231.94

619.23

333.74

285.50

6,053.56

93,946.44

619.23

332.73

286.51

6,340.07

93,659.93

619.23

331.71

287.52

6,627.59

93,372.41

619.23

330.69

288.54

6,916.13

93,083.87

619.23

329.67

289.56

7,205.69

92,794.31

619.23

328.65

290.59

7,496.28

92,503.72

619.23

327.62

291.62

7,787.90

92,212.10

619.23

326.58

292.65

8,080.55

91,919.45

619.23

325.55

293.69

8,374.23

91,625.77

619.23

324.51

294.73

8,668.96

91,331.04

619.23

323.46

295.77

8,964.73

91,035.27

619.23

322.42

296.82

9,261.55

90,738.45

619.23

321.37

297.87

9,559.42

90,440.58

619.23

320.31

298.92

9,858.34

90,141.66

619.23

319.25

299.98

10,158.32

89,841.68

619.23

318.19

301.05

10,459.37

89,540.63

619.23

317.12

302.11

10,761.48

89,238.52

619.23

316.05

303.18

11,064.66

88,935.34

619.23

314.98

304.26

11,368.92

88,631.08

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99

619.23

313.90

305.33

11,674.25

88,325.75

619.23

312.82

306.41

11,980.66

88,019.34

619.23

311.74

307.50

12,288.16

87,711.84

619.23

310.65

308.59

12,596.75

87,403.25

619.23

309.55

309.68

12,906.43

87,093.57

619.23

308.46

310.78

13,217.21

86,782.79

619.23

307.36

311.88

13,529.09

86,470.91

619.23

306.25

312.98

13,842.07

86,157.93

619.23

305.14

314.09

14,156.16

85,843.84

619.23

304.03

315.20

14,471.37

85,528.63

619.23

302.91

316.32

14,787.69

85,212.31

619.23

301.79

317.44

15,105.13

84,894.87

619.23

300.67

318.57

15,423.69

84,576.31

619.23

299.54

319.69

15,743.39

84,256.61

619.23

298.41

320.83

16,064.21

83,935.79

619.23

297.27

321.96

16,386.18

83,613.82

619.23

296.13

323.10

16,709.28

83,290.72

619.23

294.99

324.25

17,033.52

82,966.48

619.23

293.84

325.39

17,358.92

82,641.08

619.23

292.69

326.55

17,685.47

82,314.53

619.23

291.53

327.70

18,013.17

81,986.83

619.23

290.37

328.86

18,342.03

81,657.97

619.23

289.21

330.03

18,672.06

81,327.94

619.23

288.04

331.20

19,003.26

80,996.74

619.23

286.86

332.37

19,335.63

80,664.37

619.23

285.69

333.55

19,669.18

80,330.82

619.23

284.50

334.73

20,003.91

79,996.09

619.23

283.32

335.91

20,339.83

79,660.17

619.23

282.13

337.10

20,676.93

79,323.07

619.23

280.94

338.30

21,015.23

78,984.77

619.23

279.74

339.50

21,354.73

78,645.27

619.23

278.54

340.70

21,695.42

78,304.58

619.23

277.33

341.91

22,037.33

77,962.67

619.23

276.12

343.12

22,380.45

77,619.55

619.23

274.90

344.33

22,724.78

77,275.22

619.23

273.68

345.55

23,070.33

76,929.67

619.23

272.46

346.78

23,417.11

76,582.89

619.23

271.23

348.00

23,765.11

76,234.89

619.23

270.00

349.24

24,114.34

75,885.66

619.23

268.76

350.47

24,464.82

75,535.18

619.23

267.52

351.71

24,816.53

75,183.47

619.23

266.27

352.96

25,169.49

74,830.51

619.23

265.02

354.21

25,523.70

74,476.30

619.23

263.77

355.46

25,879.16

74,120.84

619.23

262.51

356.72

26,235.89

73,764.11

619.23

261.25

357.99

26,593.87

73,406.13

619.23

259.98

359.25

26,953.13

73,046.87

619.23

258.71

360.53

27,313.66

72,686.34

619.23

257.43

361.80

27,675.46

72,324.54

619.23

256.15

363.09

28,038.54

71,961.46

619.23

254.86

364.37

28,402.92

71,597.08

619.23

253.57

365.66

28,768.58

71,231.42

619.23

252.28

366.96

29,135.53

70,864.47

619.23

250.98

368.26

29,503.79

70,496.21

619.23

249.67

369.56

29,873.35

70,126.65

619.23

248.37

370.87

30,244.22

69,755.78

619.23

247.05

372.18

30,616.40

69,383.60

619.23

245.73

373.50

30,989.90

69,010.10

619.23

244.41

374.82

31,364.73

68,635.27

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158

619.23

243.08

376.15

31,740.88

68,259.12

619.23

241.75

377.48

32,118.36

67,881.64

619.23

240.41

378.82

32,497.18

67,502.82

619.23

239.07

380.16

32,877.34

67,122.66

619.23

237.73

381.51

33,258.85

66,741.15

619.23

236.37

382.86

33,641.71

66,358.29

619.23

235.02

384.22

34,025.93

65,974.07

619.23

233.66

385.58

34,411.50

65,588.50

619.23

232.29

386.94

34,798.45

65,201.55

619.23

230.92

388.31

35,186.76

64,813.24

619.23

229.55

389.69

35,576.45

64,423.55

619.23

228.17

391.07

35,967.51

64,032.49

619.23

226.78

392.45

36,359.97

63,640.03

619.23

225.39

393.84

36,753.81

63,246.19

619.23

224.00

395.24

37,149.05

62,850.95

619.23

222.60

396.64

37,545.68

62,454.32

619.23

221.19

398.04

37,943.73

62,056.27

619.23

219.78

399.45

38,343.18

61,656.82

619.23

218.37

400.87

38,744.04

61,255.96

619.23

216.95

402.29

39,146.33

60,853.67

619.23

215.52

403.71

39,550.04

60,449.96

619.23

214.09

405.14

39,955.18

60,044.82

619.23

212.66

406.58

40,361.76

59,638.24

619.23

211.22

408.02

40,769.77

59,230.23

619.23

209.77

409.46

41,179.23

58,820.77

619.23

208.32

410.91

41,590.14

58,409.86

619.23

206.87

412.37

42,002.51

57,997.49

619.23

205.41

413.83

42,416.34

57,583.66

619.23

203.94

415.29

42,831.63

57,168.37

619.23

202.47

416.76

43,248.39

56,751.61

619.23

201.00

418.24

43,666.63

56,333.37

619.23

199.51

419.72

44,086.35

55,913.65

619.23

198.03

421.21

44,507.56

55,492.44

619.23

196.54

422.70

44,930.26

55,069.74

619.23

195.04

424.20

45,354.45

54,645.55

619.23

193.54

425.70

45,780.15

54,219.85

619.23

192.03

427.21

46,207.36

53,792.64

619.23

190.52

428.72

46,636.08

53,363.92

619.23

189.00

430.24

47,066.31

52,933.69

619.23

187.47

431.76

47,498.08

52,501.92

619.23

185.94

433.29

47,931.37

52,068.63

619.23

184.41

434.82

48,366.19

51,633.81

619.23

182.87

436.36

48,802.56

51,197.44

619.23

181.32

437.91

49,240.47

50,759.53

619.23

179.77

439.46

49,679.93

50,320.07

619.23

178.22

441.02

50,120.94

49,879.06

619.23

176.65

442.58

50,563.52

49,436.48

619.23

175.09

444.15

51,007.67

48,992.33

619.23

173.51

445.72

51,453.39

48,546.61

619.23

171.94

447.30

51,900.69

48,099.31

619.23

170.35

448.88

52,349.57

47,650.43

619.23

168.76

450.47

52,800.04

47,199.96

619.23

167.17

452.07

53,252.11

46,747.89

619.23

165.57

453.67

53,705.78

46,294.22

619.23

163.96

455.28

54,161.06

45,838.94

619.23

162.35

456.89

54,617.95

45,382.05

619.23

160.73

458.51

55,076.45

44,923.55

619.23

159.10

460.13

55,536.58

44,463.42

619.23

157.47

461.76

55,998.34

44,001.66

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217

619.23

155.84

463.40

56,461.74

43,538.26

619.23

154.20

465.04

56,926.77

43,073.23

619.23

152.55

466.68

57,393.46

42,606.54

619.23

150.90

468.34

57,861.79

42,138.21

619.23

149.24

469.99

58,331.79

41,668.21

619.23

147.57

471.66

58,803.45

41,196.55

619.23

145.90

473.33

59,276.78

40,723.22

619.23

144.23

475.01

59,751.78

40,248.22

619.23

142.55

476.69

60,228.47

39,771.53

619.23

140.86

478.38

60,706.85

39,293.15

619.23

139.16

480.07

61,186.92

38,813.08

619.23

137.46

481.77

61,668.69

38,331.31

619.23

135.76

483.48

62,152.17

37,847.83

619.23

134.04

485.19

62,637.36

37,362.64

619.23

132.33

486.91

63,124.27

36,875.73

619.23

130.60

488.63

63,612.90

36,387.10

619.23

128.87

490.36

64,103.27

35,896.73

619.23

127.13

492.10

64,595.37

35,404.63

619.23

125.39

493.84

65,089.21

34,910.79

619.23

123.64

495.59

65,584.80

34,415.20

619.23

121.89

497.35

66,082.15

33,917.85

619.23

120.13

499.11

66,581.26

33,418.74

619.23

118.36

500.88

67,082.13

32,917.87

619.23

116.58

502.65

67,584.78

32,415.22

619.23

114.80

504.43

68,089.21

31,910.79

619.23

113.02

506.22

68,595.43

31,404.57

619.23

111.22

508.01

69,103.44

30,896.56

619.23

109.43

509.81

69,613.25

30,386.75

619.23

107.62

511.61

70,124.86

29,875.14

619.23

105.81

513.43

70,638.29

29,361.71

619.23

103.99

515.25

71,153.54

28,846.46

619.23

102.16

517.07

71,670.61

28,329.39

619.23

100.33

518.90

72,189.51

27,810.49

619.23

98.50

520.74

72,710.25

27,289.75

619.23

96.65

522.58

73,232.83

26,767.17

619.23

94.80

524.43

73,757.26

26,242.74

619.23

92.94

526.29

74,283.56

25,716.44

619.23

91.08

528.16

74,811.71

25,188.29

619.23

89.21

530.03

75,341.74

24,658.26

619.23

87.33

531.90

75,873.64

24,126.36

619.23

85.45

533.79

76,407.43

23,592.57

619.23

83.56

535.68

76,943.10

23,056.90

619.23

81.66

537.57

77,480.68

22,519.32

619.23

79.76

539.48

78,020.16

21,979.84

619.23

77.85

541.39

78,561.55

21,438.45

619.23

75.93

543.31

79,104.85

20,895.15

619.23

74.00

545.23

79,650.08

20,349.92

619.23

72.07

547.16

80,197.25

19,802.75

619.23

70.13

549.10

80,746.35

19,253.65

619.23

68.19

551.04

81,297.39

18,702.61

619.23

66.24

553.00

81,850.39

18,149.61

619.23

64.28

554.95

82,405.34

17,594.66

619.23

62.31

556.92

82,962.26

17,037.74

619.23

60.34

558.89

83,521.15

16,478.85

619.23

58.36

560.87

84,082.03

15,917.97

619.23

56.38

562.86

84,644.88

15,355.12

619.23

54.38

564.85

85,209.74

14,790.26

619.23

52.38

566.85

85,776.59

14,223.41

619.23

50.37

568.86

86,345.45

13,654.55

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

619.23

48.36

570.87

86,916.32

13,083.68

619.23

46.34

572.90

87,489.22

12,510.78

619.23

44.31

574.93

88,064.14

11,935.86

619.23

42.27

576.96

88,641.11

11,358.89

619.23

40.23

579.01

89,220.11

10,779.89

619.23

38.18

581.06

89,801.17

10,198.83

619.23

36.12

583.11

90,384.28

9,615.72

619.23

34.06

585.18

90,969.46

9,030.54

619.23

31.98

587.25

91,556.71

8,443.29

619.23

29.90

589.33

92,146.04

7,853.96

619.23

27.82

591.42

92,737.46

7,262.54

619.23

25.72

593.51

93,330.97

6,669.03

619.23

23.62

595.61

93,926.59

6,073.41

619.23

21.51

597.72

94,524.31

5,475.69

619.23

19.39

599.84

95,124.15

4,875.85

619.23

17.27

601.97

95,726.12

4,273.88

619.23

15.14

604.10

96,330.22

3,669.78

619.23

13.00

606.24

96,936.45

3,063.55

619.23

10.85

608.38

97,544.84

2,455.16

619.23

8.70

610.54

98,155.38

1,844.62

619.23

6.53

612.70

98,768.08

1,231.92

619.23

4.36

614.87

99,382.95

617.05

619.23

2.19

617.05

100,000.00

0.00

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

###
###

CUADRO DE AMORTIZACIN DE PRSTAMOS

importe

120,000

aos

comisin de apertura

0.00%

inters nominal

11.20%

periodo de pago

12

tipo amortizacin
francs

coste efectivo

11.79%

meses
0
1
2
3
4
5
6
7
8
9
10
11
12

cuota

PAGOS TOTALES
120,000.00

PRINCIPAL
INTERESES

7,403.97
0.00

COMISIN

127,403.97

TOTAL

INICIO

intereses

###
###
###

11/10/2010

www.economia-excel.com
amortizacin

amortizado

pendiente
120,000.00

10,617.00

1,120.00

9497.00

9,497.00

110,503.00

10,617.00

1,031.36

9585.64

19,082.63

100,917.37

10,617.00

941.90

9675.10

28,757.73

91,242.27

10,617.00

851.59

9765.40

38,523.14

81,476.86

10,617.00

760.45

9856.55

48,379.68

71,620.32

10,617.00

668.46

9948.54

58,328.22

61,671.78

10,617.00

575.60

10041.39

68,369.62

51,630.38

10,617.00

481.88

10135.11

78,504.73

41,495.27

10,617.00

387.29

10229.71

88,734.44

31,265.56

10,617.00

291.81

10325.19

99,059.62

20,940.38

10,617.00

195.44

10421.55

109,481.18

10,518.82

10,617.00

98.18

10518.82

120,000.00

0.00

###
###
###
###
###
###
###
###
###
###
###
###
###

###
###

CUADRO DE AMORTIZACIN DE PRSTAMOS

importe

150,000

aos

comisin de apertura

0.00%

inters nominal

11.20%

periodo de pago

12

tipo amortizacin
francs

coste efectivo

11.79%

meses
0
1
2
3
4
5
6
7
8
9
10
11
12

cuota

PAGOS TOTALES
150,000.00

PRINCIPAL
INTERESES

9,254.96
0.00

COMISIN

159,254.96

TOTAL

INICIO

intereses

###
###
###

4/4/2011

www.economia-excel.com
amortizacin

amortizado

pendiente
150,000.00

13,271.25

1,400.00

11871.25

11,871.25

138,128.75

13,271.25

1,289.20

11982.04

23,853.29

126,146.71

13,271.25

1,177.37

12093.88

35,947.17

114,052.83

13,271.25

1,064.49

12206.75

48,153.92

101,846.08

13,271.25

950.56

12320.68

60,474.60

89,525.40

13,271.25

835.57

12435.68

72,910.28

77,089.72

13,271.25

719.50

12551.74

85,462.02

64,537.98

13,271.25

602.35

12668.89

98,130.91

51,869.09

13,271.25

484.11

12787.13

110,918.05

39,081.95

13,271.25

364.76

12906.48

123,824.53

26,175.47

13,271.25

244.30

13026.94

136,851.47

13,148.53

13,271.25

122.72

13148.53

150,000.00

0.00

###
###
###
###
###
###
###
###
###
###
###
###
###

###
###

CUADRO DE AMORTIZACIN DE PRSTAMOS

importe

220,000

aos

comisin de apertura

0.00%

INTERESES

inters nominal

9.76%

COMISIN

periodo de pago

12

tipo amortizacin
francs

coste efectivo

10.21%

meses
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

cuota

intereses

###
###
###

PAGOS TOTALES
220,000.00

PRINCIPAL

17,388.67
0.00
237,388.67

TOTAL

www.economia-excel.com
amortizacin

amortizado

pendiente
220,000.00

13,188.26

1,789.33

11398.93

11,398.93

208,601.07

13,188.26

1,696.62

11491.64

22,890.56

197,109.44

13,188.26

1,603.16

11585.10

34,475.67

185,524.33

13,188.26

1,508.93

11679.33

46,154.99

173,845.01

13,188.26

1,413.94

11774.32

57,929.31

162,070.69

13,188.26

1,318.17

11870.08

69,799.40

150,200.60

13,188.26

1,221.63

11966.63

81,766.03

138,233.97

13,188.26

1,124.30

12063.96

93,829.98

126,170.02

13,188.26

1,026.18

12162.08

105,992.06

114,007.94

13,188.26

927.26

12260.99

118,253.05

101,746.95

13,188.26

827.54

12360.72

130,613.77

89,386.23

13,188.26

727.01

12461.25

143,075.02

76,924.98

13,188.26

625.66

12562.60

155,637.63

64,362.37

13,188.26

523.48

12664.78

168,302.40

51,697.60

13,188.26

420.47

12767.79

181,070.19

38,929.81

13,188.26

316.63

12871.63

193,941.82

26,058.18

13,188.26

211.94

12976.32

206,918.14

13,081.86

13,188.26

106.40

13081.86

220,000.00

0.00

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

###
###

CUADRO DE AMORTIZACIN DE PRSTAMOS

importe

500,000

aos

comisin de apertura

0.00%

INTERESES

inters nominal

9.76%

COMISIN

periodo de pago

12

tipo amortizacin
francs

coste efectivo

10.21%

meses
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

cuota

intereses

###
###
###

PAGOS TOTALES
500,000.00

PRINCIPAL

133,874.43
0.00
633,874.43

TOTAL

www.economia-excel.com
amortizacin

amortizado

pendiente
500,000.00

10,564.57

4,066.67

6497.91

6,497.91

493,502.09

10,564.57

4,013.82

6550.76

13,048.66

486,951.34

10,564.57

3,960.54

6604.04

19,652.70

480,347.30

10,564.57

3,906.82

6657.75

26,310.45

473,689.55

10,564.57

3,852.68

6711.90

33,022.35

466,977.65

10,564.57

3,798.08

6766.49

39,788.84

460,211.16

10,564.57

3,743.05

6821.52

46,610.36

453,389.64

10,564.57

3,687.57

6877.00

53,487.36

446,512.64

10,564.57

3,631.64

6932.94

60,420.30

439,579.70

10,564.57

3,575.25

6989.33

67,409.63

432,590.37

10,564.57

3,518.40

7046.17

74,455.80

425,544.20

10,564.57

3,461.09

7103.48

81,559.28

418,440.72

10,564.57

3,403.32

7161.26

88,720.54

411,279.46

10,564.57

3,345.07

7219.50

95,940.04

404,059.96

10,564.57

3,286.35

7278.22

103,218.26

396,781.74

10,564.57

3,227.16

7337.42

110,555.67

389,444.33

10,564.57

3,167.48

7397.09

117,952.77

382,047.23

10,564.57

3,107.32

7457.26

125,410.02

374,589.98

10,564.57

3,046.67

7517.91

132,927.93

367,072.07

10,564.57

2,985.52

7579.05

140,506.99

359,493.01

10,564.57

2,923.88

7640.70

148,147.68

351,852.32

10,564.57

2,861.73

7702.84

155,850.53

344,149.47

10,564.57

2,799.08

7765.49

163,616.02

336,383.98

10,564.57

2,735.92

7828.65

171,444.67

328,555.33

10,564.57

2,672.25

7892.32

179,336.99

320,663.01

10,564.57

2,608.06

7956.51

187,293.51

312,706.49

10,564.57

2,543.35

8021.23

195,314.73

304,685.27

10,564.57

2,478.11

8086.47

203,401.20

296,598.80

10,564.57

2,412.34

8152.24

211,553.44

288,446.56

10,564.57

2,346.03

8218.54

219,771.98

280,228.02

10,564.57

2,279.19

8285.39

228,057.37

271,942.63

10,564.57

2,211.80

8352.77

236,410.14

263,589.86

10,564.57

2,143.86

8420.71

244,830.85

255,169.15

10,564.57

2,075.38

8489.20

253,320.05

246,679.95

10,564.57

2,006.33

8558.24

261,878.29

238,121.71

10,564.57

1,936.72

8627.85

270,506.14

229,493.86

10,564.57

1,866.55

8698.02

279,204.16

220,795.84

10,564.57

1,795.81

8768.77

287,972.93

212,027.07

10,564.57

1,724.49

8840.09

296,813.02

203,186.98

10,564.57

1,652.59

8911.99

305,725.01

194,274.99

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

10,564.57

1,580.10

8984.47

314,709.48

185,290.52

10,564.57

1,507.03

9057.54

323,767.02

176,232.98

10,564.57

1,433.36

9131.21

332,898.23

167,101.77

10,564.57

1,359.09

9205.48

342,103.71

157,896.29

10,564.57

1,284.22

9280.35

351,384.06

148,615.94

10,564.57

1,208.74

9355.83

360,739.89

139,260.11

10,564.57

1,132.65

9431.92

370,171.82

129,828.18

10,564.57

1,055.94

9508.64

379,680.46

120,319.54

10,564.57

978.60

9585.97

389,266.43

110,733.57

10,564.57

900.63

9663.94

398,930.37

101,069.63

10,564.57

822.03

9742.54

408,672.91

91,327.09

10,564.57

742.79

9821.78

418,494.69

81,505.31

10,564.57

662.91

9901.66

428,396.36

71,603.64

10,564.57

582.38

9982.20

438,378.55

61,621.45

10,564.57

501.19

10063.39

448,441.94

51,558.06

10,564.57

419.34

10145.23

458,587.18

41,412.82

10,564.57

336.82

10227.75

468,814.93

31,185.07

10,564.57

253.64

10310.94

479,125.86

20,874.14

10,564.57

169.78

10394.80

489,520.66

10,479.34

10,564.57

85.23

10479.34

500,000.00

0.00

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###