Fortuner 4x2 V DSl Fortuner 4x2 G DSL

Model A/T WP A/T

SRP 1,892,000.00 1,773,000.00
DP 20% 212,400.00 126,400.00 11.23% 7.13%
Monthly 38,962.00 36,609.00
DP 25% 321,400.00 228,400.00 16.99% 12.88%
Monthly 36,527.00 34,321.00
V-20%
Period Amort Interest Principal Balance
0 1.1552% 1,679,600.00
1 38,962.00 19,403.32 19,558.68 1,660,041.32
2 38,962.00 19,177.37 19,784.63 1,640,256.69
3 38,962.00 18,948.81 20,013.19 1,620,243.50
4 38,962.00 18,717.61 20,244.39 1,599,999.11
5 38,962.00 18,483.74 20,478.26 1,579,520.85
6 38,962.00 18,247.17 20,714.83 1,558,806.02
7 38,962.00 18,007.87 20,954.13 1,537,851.89
8 38,962.00 17,765.80 21,196.20 1,516,655.69
9 38,962.00 17,520.93 21,441.07 1,495,214.62
10 38,962.00 17,273.24 21,688.76 1,473,525.85
11 38,962.00 17,022.68 21,939.32 1,451,586.53
12 38,962.00 16,769.23 22,192.77 1,429,393.76
13 38,962.00 16,512.85 22,449.15 1,406,944.61
14 38,962.00 16,253.51 22,708.49 1,384,236.12
15 38,962.00 15,991.17 22,970.83 1,361,265.29
16 38,962.00 15,725.81 23,236.19 1,338,029.10
17 38,962.00 15,457.37 23,504.63 1,314,524.47
18 38,962.00 15,185.84 23,776.16 1,290,748.31
19 38,962.00 14,911.17 24,050.83 1,266,697.48
20 38,962.00 14,633.33 24,328.67 1,242,368.81
21 38,962.00 14,352.27 24,609.73 1,217,759.08
22 38,962.00 14,067.97 24,894.03 1,192,865.06
23 38,962.00 13,780.39 25,181.61 1,167,683.44
24 38,962.00 13,489.48 25,472.52 1,142,210.93
25 38,962.00 13,195.21 25,766.79 1,116,444.14
26 38,962.00 12,897.55 26,064.45 1,090,379.69
27 38,962.00 12,596.44 26,365.56 1,064,014.13
28 38,962.00 12,291.86 26,670.14 1,037,343.99
29 38,962.00 11,983.76 26,978.24 1,010,365.75
30 38,962.00 11,672.09 27,289.91 983,075.84
31 38,962.00 11,356.83 27,605.17 955,470.67
32 38,962.00 11,037.93 27,924.07 927,546.60
33 38,962.00 10,715.34 28,246.66 899,299.94
34 38,962.00 10,389.02 28,572.98 870,726.96
35 38,962.00 10,058.94 28,903.06 841,823.90
36 38,962.00 9,725.04 29,236.96 812,586.94
37 38,962.00 9,387.28 29,574.72 783,012.22
38 38,962.00 9,045.63 29,916.37 753,095.85
39 38,962.00 8,700.02 30,261.98 722,833.87
40 38,962.00 8,350.43 30,611.57 692,222.30
41 38,962.00 7,996.79 30,965.21 661,257.09
42 38,962.00 7,639.07 31,322.93 629,934.16
43 38,962.00 7,277.22 31,684.78 598,249.38
44 38,962.00 6,911.18 32,050.82 566,198.56
45 38,962.00 6,540.92 32,421.08 533,777.48
46 38,962.00 6,166.38 32,795.62 500,981.86
47 38,962.00 5,787.52 33,174.48 467,807.38
48 38,962.00 5,404.27 33,557.73 434,249.65
49 38,962.00 5,016.60 33,945.40 400,304.25
50 38,962.00 4,624.45 34,337.55 365,966.71
51 38,962.00 4,227.77 34,734.23 331,232.48
52 38,962.00 3,826.51 35,135.49 296,096.99
53 38,962.00 3,420.61 35,541.39 260,555.61
54 38,962.00 3,010.03 35,951.97 224,603.64
55 38,962.00 2,594.70 36,367.30 188,236.33
56 38,962.00 2,174.57 36,787.43 151,448.91
57 38,962.00 1,749.59 37,212.41 114,236.50
58 38,962.00 1,319.70 37,642.30 76,594.20
59 38,962.00 884.84 38,077.16 38,517.04
60 38,962.00 444.96 38,517.04 0.00

2,337,720.00 658,120.00 1,679,600.00

212,400.00 28.15%
2,550,120.00 13.86%
119,000.00
86,000.00
2,353.00
93,000.00
2,206.00

Period Amort Interest Principal

0 0.9981%
1 36,609.00 16,435.15 20,173.85
2 36,609.00 16,233.78 20,375.22
3 36,609.00 16,030.41 20,578.59
4 36,609.00 15,825.01 20,783.99
5 36,609.00 15,617.56 20,991.44
6 36,609.00 15,408.04 21,200.96
7 36,609.00 15,196.43 21,412.57
8 36,609.00 14,982.71 21,626.29
9 36,609.00 14,766.85 21,842.15
10 36,609.00 14,548.84 22,060.16
11 36,609.00 14,328.65 22,280.35
12 36,609.00 14,106.26 22,502.74
13 36,609.00 13,881.66 22,727.34
14 36,609.00 13,654.81 22,954.19
15 36,609.00 13,425.70 23,183.30
16 36,609.00 13,194.30 23,414.70
17 36,609.00 12,960.59 23,648.41
18 36,609.00 12,724.55 23,884.45
19 36,609.00 12,486.15 24,122.85
20 36,609.00 12,245.38 24,363.62
21 36,609.00 12,002.20 24,606.80
22 36,609.00 11,756.59 24,852.41
23 36,609.00 11,508.53 25,100.47
24 36,609.00 11,258.00 25,351.00
25 36,609.00 11,004.96 25,604.04
26 36,609.00 10,749.40 25,859.60
27 36,609.00 10,491.29 26,117.71
28 36,609.00 10,230.60 26,378.40
29 36,609.00 9,967.31 26,641.69
30 36,609.00 9,701.39 26,907.61
31 36,609.00 9,432.82 27,176.18
32 36,609.00 9,161.57 27,447.43
33 36,609.00 8,887.61 27,721.39
34 36,609.00 8,610.92 27,998.08
35 36,609.00 8,331.46 28,277.54
36 36,609.00 8,049.21 28,559.79
37 36,609.00 7,764.15 28,844.85
38 36,609.00 7,476.24 29,132.76
39 36,609.00 7,185.46 29,423.54
40 36,609.00 6,891.78 29,717.22
41 36,609.00 6,595.16 30,013.84
42 36,609.00 6,295.59 30,313.41
43 36,609.00 5,993.02 30,615.98
44 36,609.00 5,687.43 30,921.57
45 36,609.00 5,378.80 31,230.20
46 36,609.00 5,067.08 31,541.92
47 36,609.00 4,752.25 31,856.75
48 36,609.00 4,434.28 32,174.72
49 36,609.00 4,113.14 32,495.86
50 36,609.00 3,788.79 32,820.21
51 36,609.00 3,461.20 33,147.80
52 36,609.00 3,130.34 33,478.66
53 36,609.00 2,796.18 33,812.82
54 36,609.00 2,458.69 34,150.31
55 36,609.00 2,117.83 34,491.17
56 36,609.00 1,773.56 34,835.44
57 36,609.00 1,425.86 35,183.14
58 36,609.00 1,074.69 35,534.31
59 36,609.00 720.01 35,888.99
60 36,609.00 361.79 36,247.21

2,196,540.00 549,940.00 1,646,600.00

25.04%
11.98%
G-20%
Balance Period Amort Interest
1,646,600.00 0 1.1648%
1,626,426.15 1 36,527.00 18,294.54
1,606,050.93 2 36,527.00 18,082.17
1,585,472.34 3 36,527.00 17,867.32
1,564,688.36 4 36,527.00 17,649.97
1,543,696.92 5 36,527.00 17,430.09
1,522,495.96 6 36,527.00 17,207.65
1,501,083.40 7 36,527.00 16,982.61
1,479,457.10 8 36,527.00 16,754.96
1,457,614.95 9 36,527.00 16,524.65
1,435,554.79 10 36,527.00 16,291.66
1,413,274.43 11 36,527.00 16,055.96
1,390,771.70 12 36,527.00 15,817.51
1,368,044.35 13 36,527.00 15,576.28
1,345,090.16 14 36,527.00 15,332.24
1,321,906.86 15 36,527.00 15,085.37
1,298,492.15 16 36,527.00 14,835.61
1,274,843.74 17 36,527.00 14,582.95
1,250,959.29 18 36,527.00 14,327.34
1,226,836.44 19 36,527.00 14,068.76
1,202,472.82 20 36,527.00 13,807.16
1,177,866.02 21 36,527.00 13,542.52
1,153,013.60 22 36,527.00 13,274.79
1,127,913.13 23 36,527.00 13,003.94
1,102,562.13 24 36,527.00 12,729.95
1,076,958.09 25 36,527.00 12,452.75
1,051,098.49 26 36,527.00 12,172.33
1,024,980.78 27 36,527.00 11,888.65
998,602.38 28 36,527.00 11,601.66
971,960.69 29 36,527.00 11,311.32
945,053.09 30 36,527.00 11,017.61
917,876.91 31 36,527.00 10,720.47
890,429.48 32 36,527.00 10,419.87
862,708.09 33 36,527.00 10,115.78
834,710.00 34 36,527.00 9,808.13
806,432.46 35 36,527.00 9,496.91
777,872.68 36 36,527.00 9,182.06
749,027.83 37 36,527.00 8,863.54
719,895.07 38 36,527.00 8,541.31
690,471.53 39 36,527.00 8,215.33
660,754.31 40 36,527.00 7,885.56
630,740.47 41 36,527.00 7,551.94
600,427.05 42 36,527.00 7,214.43
569,811.07 43 36,527.00 6,873.00
538,889.51 44 36,527.00 6,527.58
507,659.30 45 36,527.00 6,178.15
476,117.38 46 36,527.00 5,824.64
444,260.64 47 36,527.00 5,467.01
412,085.92 48 36,527.00 5,105.22
379,590.06 49 36,527.00 4,739.22
346,769.84 50 36,527.00 4,368.95
313,622.04 51 36,527.00 3,994.37
280,143.39 52 36,527.00 3,615.42
246,330.57 53 36,527.00 3,232.07
212,180.26 54 36,527.00 2,844.24
177,689.09 55 36,527.00 2,451.90
142,853.65 56 36,527.00 2,054.99
107,670.51 57 36,527.00 1,653.46
72,136.20 58 36,527.00 1,247.24
36,247.21 59 36,527.00 836.30
0.00 60 36,527.00 420.57

2,191,620.00 621,020.00
28.34%
13.98%
 V-25%
Principal Balance Period Amort
1,570,600.00 0
18,232.46 1,552,367.54 1 34,321.00
18,444.83 1,533,922.72 2 34,321.00
18,659.68 1,515,263.04 3 34,321.00
18,877.03 1,496,386.01 4 34,321.00
19,096.91 1,477,289.10 5 34,321.00
19,319.35 1,457,969.75 6 34,321.00
19,544.39 1,438,425.37 7 34,321.00
19,772.04 1,418,653.32 8 34,321.00
20,002.35 1,398,650.98 9 34,321.00
20,235.34 1,378,415.64 10 34,321.00
20,471.04 1,357,944.59 11 34,321.00
20,709.49 1,337,235.10 12 34,321.00
20,950.72 1,316,284.38 13 34,321.00
21,194.76 1,295,089.63 14 34,321.00
21,441.63 1,273,647.99 15 34,321.00
21,691.39 1,251,956.61 16 34,321.00
21,944.05 1,230,012.55 17 34,321.00
22,199.66 1,207,812.89 18 34,321.00
22,458.24 1,185,354.65 19 34,321.00
22,719.84 1,162,634.81 20 34,321.00
22,984.48 1,139,650.32 21 34,321.00
23,252.21 1,116,398.11 22 34,321.00
23,523.06 1,092,875.06 23 34,321.00
23,797.05 1,069,078.00 24 34,321.00
24,074.25 1,045,003.76 25 34,321.00
24,354.67 1,020,649.09 26 34,321.00
24,638.35 996,010.74 27 34,321.00
24,925.34 971,085.40 28 34,321.00
25,215.68 945,869.72 29 34,321.00
25,509.39 920,360.33 30 34,321.00
25,806.53 894,553.80 31 34,321.00
26,107.13 868,446.67 32 34,321.00
26,411.22 842,035.45 33 34,321.00
26,718.87 815,316.58 34 34,321.00
27,030.09 788,286.49 35 34,321.00
27,344.94 760,941.55 36 34,321.00
27,663.46 733,278.09 37 34,321.00
27,985.69 705,292.41 38 34,321.00
 28,311.67 676,980.74 39 34,321.00
28,641.44 648,339.30 40 34,321.00
28,975.06 619,364.24 41 34,321.00
29,312.57 590,051.67 42 34,321.00
29,654.00 560,397.66 43 34,321.00
29,999.42 530,398.25 44 34,321.00
30,348.85 500,049.39 45 34,321.00
30,702.36 469,347.03 46 34,321.00
31,059.99 438,287.04 47 34,321.00
31,421.78 406,865.26 48 34,321.00
31,787.78 375,077.48 49 34,321.00
32,158.05 342,919.43 50 34,321.00
32,532.63 310,386.80 51 34,321.00
32,911.58 277,475.22 52 34,321.00
33,294.93 244,180.29 53 34,321.00
33,682.76 210,497.53 54 34,321.00
34,075.10 176,422.43 55 34,321.00
34,472.01 141,950.42 56 34,321.00
34,873.54 107,076.88 57 34,321.00
35,279.76 71,797.13 58 34,321.00
35,690.70 36,106.43 59 34,321.00
36,106.43 0.00 60 34,321.00

1,570,600.00 2,059,260.00
 G-25%
Interest Principal Balance
0.9960% 1,544,600.00
15,383.69 18,937.31 1,525,662.69
15,195.08 19,125.92 1,506,536.77
15,004.59 19,316.41 1,487,220.36
14,812.21 19,508.79 1,467,711.57
14,617.91 19,703.09 1,448,008.47
14,421.67 19,899.33 1,428,109.14
14,223.48 20,097.52 1,408,011.62
14,023.31 20,297.69 1,387,713.93
13,821.16 20,499.84 1,367,214.09
13,616.99 20,704.01 1,346,510.08
13,410.78 20,910.22 1,325,599.86
13,202.52 21,118.48 1,304,481.38
12,992.19 21,328.81 1,283,152.57
12,779.76 21,541.24 1,261,611.33
12,565.22 21,755.78 1,239,855.55
12,348.54 21,972.46 1,217,883.08
12,129.70 22,191.30 1,195,691.78
11,908.68 22,412.32 1,173,279.46
11,685.46 22,635.54 1,150,643.93
11,460.02 22,860.98 1,127,782.95
11,232.33 23,088.67 1,104,694.28
11,002.38 23,318.62 1,081,375.66
10,770.13 23,550.87 1,057,824.79
10,535.57 23,785.43 1,034,039.36
10,298.68 24,022.32 1,010,017.04
10,059.42 24,261.58 985,755.47
9,817.79 24,503.21 961,252.25
9,573.74 24,747.26 936,505.00
9,327.27 24,993.73 911,511.27
9,078.34 25,242.66 886,268.61
8,826.93 25,494.07 860,774.54
8,573.02 25,747.98 835,026.56
8,316.58 26,004.42 809,022.14
8,057.58 26,263.42 782,758.72
7,796.01 26,524.99 756,233.73
7,531.83 26,789.17 729,444.56
7,265.02 27,055.98 702,388.58
6,995.55 27,325.45 675,063.13
 6,723.40 27,597.60 647,465.53
6,448.54 27,872.46 619,593.06
6,170.94 28,150.06 591,443.00
5,890.57 28,430.43 563,012.57
5,607.41 28,713.59 534,298.98
5,321.44 28,999.56 505,299.42
5,032.61 29,288.39 476,011.03
4,740.91 29,580.09 446,430.94
4,446.30 29,874.70 416,556.23
4,148.76 30,172.24 386,383.99
3,848.25 30,472.75 355,911.24
3,544.75 30,776.25 325,135.00
3,238.23 31,082.77 294,052.23
2,928.66 31,392.34 262,659.89
2,616.00 31,705.00 230,954.90
2,300.23 32,020.77 198,934.13
1,981.32 32,339.68 166,594.44
1,659.22 32,661.78 133,932.67
1,333.92 32,987.08 100,945.59
1,005.38 33,315.62 67,629.97
673.57 33,647.43 33,982.55
338.45 33,982.55 (0.00)

514,660.00 1,544,600.00
24.99%
11.95%
 Fortuner 4x2 V DSl Fortuner 4x2 G DSL
Model A/T WP A/T
SRP 1,892,000.00 1,773,000.00
DP 20% 293,400.00 213,400.00 15.51% 12.04%
Monthly 37,412.00 35,059.00
DP 25% 397,400.00 305,400.00 21.00% 17.23%
Monthly 35,074.00 32,868.00
V-20%
Period Amort Interest Principal Balance
0 1.1883% 1,598,600.00
1 37,412.00 18,995.96 18,416.04 1,580,183.96
2 37,412.00 18,777.13 18,634.87 1,561,549.09
3 37,412.00 18,555.69 18,856.31 1,542,692.78
4 37,412.00 18,331.62 19,080.38 1,523,612.41
5 37,412.00 18,104.89 19,307.11 1,504,305.30
6 37,412.00 17,875.47 19,536.53 1,484,768.77
7 37,412.00 17,643.32 19,768.68 1,465,000.09
8 37,412.00 17,408.41 20,003.59 1,444,996.50
9 37,412.00 17,170.71 20,241.29 1,424,755.22
10 37,412.00 16,930.19 20,481.81 1,404,273.40
11 37,412.00 16,686.80 20,725.20 1,383,548.21
12 37,412.00 16,440.53 20,971.47 1,362,576.74
13 37,412.00 16,191.33 21,220.67 1,341,356.06
14 37,412.00 15,939.17 21,472.83 1,319,883.23
15 37,412.00 15,684.01 21,727.99 1,298,155.24
16 37,412.00 15,425.82 21,986.18 1,276,169.05
17 37,412.00 15,164.56 22,247.44 1,253,921.61
18 37,412.00 14,900.19 22,511.81 1,231,409.80
19 37,412.00 14,632.69 22,779.31 1,208,630.49
20 37,412.00 14,362.00 23,050.00 1,185,580.49
21 37,412.00 14,088.10 23,323.90 1,162,256.60
22 37,412.00 13,810.95 23,601.05 1,138,655.55
23 37,412.00 13,530.50 23,881.50 1,114,774.05
24 37,412.00 13,246.72 24,165.28 1,090,608.77
25 37,412.00 12,959.57 24,452.43 1,066,156.33
26 37,412.00 12,669.00 24,743.00 1,041,413.33
27 37,412.00 12,374.98 25,037.02 1,016,376.32
28 37,412.00 12,077.47 25,334.53 991,041.79
29 37,412.00 11,776.42 25,635.58 965,406.22
30 37,412.00 11,471.80 25,940.20 939,466.02
31 37,412.00 11,163.56 26,248.44 913,217.57
32 37,412.00 10,851.65 26,560.35 886,657.22
33 37,412.00 10,536.04 26,875.96 859,781.26
34 37,412.00 10,216.67 27,195.33 832,585.93
35 37,412.00 9,893.51 27,518.49 805,067.44
36 37,412.00 9,566.52 27,845.48 777,221.96
37 37,412.00 9,235.63 28,176.37 749,045.59
38 37,412.00 8,900.81 28,511.19 720,534.41
39 37,412.00 8,562.02 28,849.98 691,684.43
40 37,412.00 8,219.20 29,192.80 662,491.62
41 37,412.00 7,872.30 29,539.70 632,951.93
42 37,412.00 7,521.29 29,890.71 603,061.22
43 37,412.00 7,166.10 30,245.90 572,815.32
44 37,412.00 6,806.69 30,605.31 542,210.01
45 37,412.00 6,443.01 30,968.99 511,241.02
46 37,412.00 6,075.01 31,336.99 479,904.04
47 37,412.00 5,702.64 31,709.36 448,194.68
48 37,412.00 5,325.84 32,086.16 416,108.52
49 37,412.00 4,944.57 32,467.43 383,641.08
50 37,412.00 4,558.76 32,853.24 350,787.84
51 37,412.00 4,168.37 33,243.63 317,544.21
52 37,412.00 3,773.34 33,638.66 283,905.55
53 37,412.00 3,373.61 34,038.39 249,867.16
54 37,412.00 2,969.14 34,442.86 215,424.30
55 37,412.00 2,559.86 34,852.14 180,572.16
56 37,412.00 2,145.72 35,266.28 145,305.88
57 37,412.00 1,726.65 35,685.35 109,620.53
58 37,412.00 1,302.61 36,109.39 73,511.13
59 37,412.00 873.52 36,538.48 36,972.66
60 37,412.00 439.34 36,972.66 (0.00)

2,244,720.00 646,120.00 1,598,600.00

293,400.00 28.78%
2,538,120.00 14.26%
119,000.00
80,000.00
2,353.00
92,000.00
2,206.00

Period Amort Interest Principal

0 1.0386%
1 35,059.00 16,198.66 18,860.34
2 35,059.00 16,002.77 19,056.23
3 35,059.00 15,804.84 19,254.16
4 35,059.00 15,604.86 19,454.14
5 35,059.00 15,402.80 19,656.20
6 35,059.00 15,198.65 19,860.35
7 35,059.00 14,992.37 20,066.63
8 35,059.00 14,783.95 20,275.05
9 35,059.00 14,573.36 20,485.64
10 35,059.00 14,360.59 20,698.41
11 35,059.00 14,145.61 20,913.39
12 35,059.00 13,928.39 21,130.61
13 35,059.00 13,708.92 21,350.08
14 35,059.00 13,487.17 21,571.83
15 35,059.00 13,263.12 21,795.88
16 35,059.00 13,036.73 22,022.27
17 35,059.00 12,808.00 22,251.00
18 35,059.00 12,576.89 22,482.11
19 35,059.00 12,343.39 22,715.61
20 35,059.00 12,107.45 22,951.55
21 35,059.00 11,869.07 23,189.93
22 35,059.00 11,628.21 23,430.79
23 35,059.00 11,384.84 23,674.16
24 35,059.00 11,138.95 23,920.05
25 35,059.00 10,890.51 24,168.49
26 35,059.00 10,639.49 24,419.51
27 35,059.00 10,385.86 24,673.14
28 35,059.00 10,129.59 24,929.41
29 35,059.00 9,870.66 25,188.34
30 35,059.00 9,609.05 25,449.95
31 35,059.00 9,344.71 25,714.29
32 35,059.00 9,077.63 25,981.37
33 35,059.00 8,807.78 26,251.22
34 35,059.00 8,535.12 26,523.88
35 35,059.00 8,259.64 26,799.36
36 35,059.00 7,981.29 27,077.71
37 35,059.00 7,700.05 27,358.95
38 35,059.00 7,415.88 27,643.12
39 35,059.00 7,128.77 27,930.23
40 35,059.00 6,838.68 28,220.32
41 35,059.00 6,545.57 28,513.43
42 35,059.00 6,249.41 28,809.59
43 35,059.00 5,950.19 29,108.81
44 35,059.00 5,647.85 29,411.15
45 35,059.00 5,342.37 29,716.63
46 35,059.00 5,033.72 30,025.28
47 35,059.00 4,721.87 30,337.13
48 35,059.00 4,406.77 30,652.23
49 35,059.00 4,088.41 30,970.59
50 35,059.00 3,766.73 31,292.27
51 35,059.00 3,441.72 31,617.28
52 35,059.00 3,113.33 31,945.67
53 35,059.00 2,781.53 32,277.47
54 35,059.00 2,446.28 32,612.72
55 35,059.00 2,107.55 32,951.45
56 35,059.00 1,765.30 33,293.70
57 35,059.00 1,419.50 33,639.50
58 35,059.00 1,070.11 33,988.89
59 35,059.00 717.08 34,341.92
60 35,059.00 360.39 34,698.61

2,103,540.00 543,940.00 1,559,600.00

25.86%
12.46%
G-20%
Balance Period Amort Interest
1,559,600.00 0 1.1648%
1,540,739.66 1 35,074.00 17,409.29
1,521,683.43 2 35,074.00 17,203.53
1,502,429.28 3 35,074.00 16,995.37
1,482,975.14 4 35,074.00 16,784.79
1,463,318.94 5 35,074.00 16,571.75
1,443,458.59 6 35,074.00 16,356.24
1,423,391.96 7 35,074.00 16,138.21
1,403,116.91 8 35,074.00 15,917.64
1,382,631.27 9 35,074.00 15,694.51
1,361,932.86 10 35,074.00 15,468.77
1,341,019.47 11 35,074.00 15,240.41
1,319,888.86 12 35,074.00 15,009.38
1,298,538.78 13 35,074.00 14,775.67
1,276,966.95 14 35,074.00 14,539.23
1,255,171.07 15 35,074.00 14,300.04
1,233,148.80 16 35,074.00 14,058.06
1,210,897.80 17 35,074.00 13,813.27
1,188,415.70 18 35,074.00 13,565.62
1,165,700.08 19 35,074.00 13,315.09
1,142,748.53 20 35,074.00 13,061.63
1,119,558.60 21 35,074.00 12,805.23
1,096,127.81 22 35,074.00 12,545.84
1,072,453.65 23 35,074.00 12,283.43
1,048,533.61 24 35,074.00 12,017.96
1,024,365.12 25 35,074.00 11,749.40
999,945.61 26 35,074.00 11,477.72
975,272.46 27 35,074.00 11,202.86
950,343.05 28 35,074.00 10,924.81
925,154.72 29 35,074.00 10,643.52
899,704.76 30 35,074.00 10,358.95
873,990.47 31 35,074.00 10,071.06
848,009.11 32 35,074.00 9,779.83
821,757.89 33 35,074.00 9,485.20
795,234.01 34 35,074.00 9,187.14
768,434.64 35 35,074.00 8,885.60
741,356.93 36 35,074.00 8,580.56
713,997.98 37 35,074.00 8,271.96
686,354.86 38 35,074.00 7,959.76
658,424.63 39 35,074.00 7,643.93
630,204.30 40 35,074.00 7,324.43
601,690.87 41 35,074.00 7,001.19
572,881.29 42 35,074.00 6,674.20
543,772.47 43 35,074.00 6,343.39
514,361.32 44 35,074.00 6,008.74
484,644.70 45 35,074.00 5,670.18
454,619.42 46 35,074.00 5,327.68
424,282.29 47 35,074.00 4,981.19
393,630.06 48 35,074.00 4,630.67
362,659.47 49 35,074.00 4,276.06
331,367.20 50 35,074.00 3,917.32
299,749.92 51 35,074.00 3,554.41
267,804.25 52 35,074.00 3,187.26
235,526.78 53 35,074.00 2,815.84
202,914.06 54 35,074.00 2,440.09
169,962.61 55 35,074.00 2,059.97
136,668.91 56 35,074.00 1,675.42
103,029.41 57 35,074.00 1,286.39
69,040.52 58 35,074.00 892.83
34,698.60 59 35,074.00 494.68
(0.00) 60 35,074.00 91.89

2,104,440.00 582,747.09
27.69%
13.98%
 V-25%
Principal Balance Period Amort
1,494,600.00 0
17,664.71 1,476,935.29 1 32,868.00
17,870.47 1,459,064.81 2 32,868.00
18,078.63 1,440,986.18 3 32,868.00
18,289.21 1,422,696.97 4 32,868.00
18,502.25 1,404,194.72 5 32,868.00
18,717.76 1,385,476.96 6 32,868.00
18,935.79 1,366,541.17 7 32,868.00
19,156.36 1,347,384.81 8 32,868.00
19,379.49 1,328,005.32 9 32,868.00
19,605.23 1,308,400.09 10 32,868.00
19,833.59 1,288,566.49 11 32,868.00
20,064.62 1,268,501.88 12 32,868.00
20,298.33 1,248,203.55 13 32,868.00
20,534.77 1,227,668.78 14 32,868.00
20,773.96 1,206,894.82 15 32,868.00
21,015.94 1,185,878.88 16 32,868.00
21,260.73 1,164,618.14 17 32,868.00
21,508.38 1,143,109.76 18 32,868.00
21,758.91 1,121,350.85 19 32,868.00
22,012.37 1,099,338.48 20 32,868.00
22,268.77 1,077,069.71 21 32,868.00
22,528.16 1,054,541.56 22 32,868.00
22,790.57 1,031,750.99 23 32,868.00
23,056.04 1,008,694.95 24 32,868.00
23,324.60 985,370.36 25 32,868.00
23,596.28 961,774.07 26 32,868.00
23,871.14 937,902.94 27 32,868.00
24,149.19 913,753.75 28 32,868.00
24,430.48 889,323.27 29 32,868.00
24,715.05 864,608.22 30 32,868.00
25,002.94 839,605.28 31 32,868.00
25,294.17 814,311.11 32 32,868.00
25,588.80 788,722.30 33 32,868.00
25,886.86 762,835.44 34 32,868.00
26,188.40 736,647.04 35 32,868.00
26,493.44 710,153.60 36 32,868.00
26,802.04 683,351.56 37 32,868.00
27,114.24 656,237.32 38 32,868.00
 27,430.07 628,807.26 39 32,868.00
27,749.57 601,057.68 40 32,868.00
28,072.81 572,984.88 41 32,868.00
28,399.80 544,585.08 42 32,868.00
28,730.61 515,854.47 43 32,868.00
29,065.26 486,789.21 44 32,868.00
29,403.82 457,385.39 45 32,868.00
29,746.32 427,639.07 46 32,868.00
30,092.81 397,546.27 47 32,868.00
30,443.33 367,102.93 48 32,868.00
30,797.94 336,304.99 49 32,868.00
31,156.68 305,148.32 50 32,868.00
31,519.59 273,628.72 51 32,868.00
31,886.74 241,741.98 52 32,868.00
32,258.16 209,483.83 53 32,868.00
32,633.91 176,849.92 54 32,868.00
33,014.03 143,835.89 55 32,868.00
33,398.58 110,437.31 56 32,868.00
33,787.61 76,649.70 57 32,868.00
34,181.17 42,468.52 58 32,868.00
34,579.32 7,889.20 59 32,868.00
34,982.11 (27,092.91) 60 32,868.00

1,521,692.91 1,972,080.00
 G-25%
Interest Principal Balance
0.9960% 1,467,600.00
14,616.79 18,251.21 1,449,348.79
14,435.02 18,432.98 1,430,915.81
14,251.43 18,616.57 1,412,299.25
14,066.02 18,801.98 1,393,497.26
13,878.76 18,989.24 1,374,508.02
13,689.63 19,178.37 1,355,329.65
13,498.62 19,369.38 1,335,960.27
13,305.71 19,562.29 1,316,397.98
13,110.87 19,757.13 1,296,640.85
12,914.10 19,953.90 1,276,686.95
12,715.37 20,152.63 1,256,534.32
12,514.65 20,353.35 1,236,180.97
12,311.94 20,556.06 1,215,624.91
12,107.21 20,760.79 1,194,864.12
11,900.44 20,967.56 1,173,896.56
11,691.61 21,176.39 1,152,720.17
11,480.70 21,387.30 1,131,332.87
11,267.69 21,600.31 1,109,732.55
11,052.56 21,815.44 1,087,917.11
10,835.28 22,032.72 1,065,884.39
10,615.84 22,252.16 1,043,632.24
10,394.22 22,473.78 1,021,158.46
10,170.39 22,697.61 998,460.85
9,944.33 22,923.67 975,537.18
9,716.02 23,151.98 952,385.19
9,485.43 23,382.57 929,002.62
9,252.55 23,615.45 905,387.17
9,017.35 23,850.65 881,536.52
8,779.80 24,088.20 857,448.32
8,539.89 24,328.11 833,120.21
8,297.59 24,570.41 808,549.81
8,052.88 24,815.12 783,734.69
7,805.73 25,062.27 758,672.42
7,556.12 25,311.88 733,360.53
7,304.02 25,563.98 707,796.56
7,049.41 25,818.59 681,977.97
6,792.27 26,075.73 655,902.23
6,532.56 26,335.44 629,566.80
 6,270.27 26,597.73 602,969.07
6,005.37 26,862.63 576,106.43
5,737.82 27,130.18 548,976.26
5,467.62 27,400.38 521,575.87
5,194.72 27,673.28 493,902.59
4,919.10 27,948.90 465,953.69
4,640.74 28,227.26 437,726.43
4,359.61 28,508.39 409,218.04
4,075.67 28,792.33 380,425.71
3,788.91 29,079.09 351,346.62
3,499.29 29,368.71 321,977.91
3,206.79 29,661.21 292,316.70
2,911.37 29,956.63 262,360.07
2,613.02 30,254.98 232,105.09
2,311.69 30,556.31 201,548.78
2,007.36 30,860.64 170,688.14
1,700.00 31,168.00 139,520.13
1,389.57 31,478.43 108,041.70
1,076.06 31,791.94 76,249.76
759.42 32,108.58 44,141.18
439.63 32,428.37 11,712.81
116.66 32,751.34 (21,038.53)

483,441.47 1,488,638.53
24.51%
11.95%
 Fortuner 4x2 V DSl Fortuner 4x2 G DSL
Model A/T WP A/T
SRP 1,943,950.00 1,943,950.00
DP 20% 126,400.00 126,400.00 6.50% 6.50%
Monthly 36,609.00 36,609.00
DP 25% 321,400.00 228,400.00 16.53% 11.75%
Monthly 36,527.00 34,321.00
V-20%
Period Amort Interest Principal Balance
0 0.6432% 1,817,550.00
1 36,609.00 11,690.66 24,918.34 1,792,631.66
2 36,609.00 11,530.38 25,078.62 1,767,553.04
3 36,609.00 11,369.07 25,239.93 1,742,313.12
4 36,609.00 11,206.73 25,402.27 1,716,910.84
5 36,609.00 11,043.34 25,565.66 1,691,345.18
6 36,609.00 10,878.90 25,730.10 1,665,615.08
7 36,609.00 10,713.40 25,895.60 1,639,719.48
8 36,609.00 10,546.84 26,062.16 1,613,657.32
9 36,609.00 10,379.20 26,229.80 1,587,427.52
10 36,609.00 10,210.49 26,398.51 1,561,029.01
11 36,609.00 10,040.69 26,568.31 1,534,460.70
12 36,609.00 9,869.80 26,739.20 1,507,721.50
13 36,609.00 9,697.81 26,911.19 1,480,810.31
14 36,609.00 9,524.72 27,084.28 1,453,726.03
15 36,609.00 9,350.51 27,258.49 1,426,467.54
16 36,609.00 9,175.18 27,433.82 1,399,033.72
17 36,609.00 8,998.72 27,610.28 1,371,423.44
18 36,609.00 8,821.13 27,787.87 1,343,635.57
19 36,609.00 8,642.40 27,966.60 1,315,668.96
20 36,609.00 8,462.51 28,146.49 1,287,522.47
21 36,609.00 8,281.47 28,327.53 1,259,194.94
22 36,609.00 8,099.27 28,509.73 1,230,685.21
23 36,609.00 7,915.89 28,693.11 1,201,992.10
24 36,609.00 7,731.33 28,877.67 1,173,114.43
25 36,609.00 7,545.59 29,063.41 1,144,051.01
26 36,609.00 7,358.65 29,250.35 1,114,800.66
27 36,609.00 7,170.51 29,438.49 1,085,362.17
28 36,609.00 6,981.16 29,627.84 1,055,734.33
29 36,609.00 6,790.59 29,818.41 1,025,915.91
30 36,609.00 6,598.79 30,010.21 995,905.70
31 36,609.00 6,405.76 30,203.24 965,702.47
32 36,609.00 6,211.49 30,397.51 935,304.96
33 36,609.00 6,015.97 30,593.03 904,711.93
34 36,609.00 5,819.20 30,789.80 873,922.13
35 36,609.00 5,621.15 30,987.85 842,934.28
36 36,609.00 5,421.84 31,187.16 811,747.12
37 36,609.00 5,221.24 31,387.76 780,359.35
38 36,609.00 5,019.35 31,589.65 748,769.70
39 36,609.00 4,816.16 31,792.84 716,976.86
40 36,609.00 4,611.67 31,997.33 684,979.53
41 36,609.00 4,405.86 32,203.14 652,776.38
42 36,609.00 4,198.72 32,410.28 620,366.10
43 36,609.00 3,990.26 32,618.74 587,747.36
44 36,609.00 3,780.45 32,828.55 554,918.81
45 36,609.00 3,569.29 33,039.71 521,879.10
46 36,609.00 3,356.78 33,252.22 488,626.88
47 36,609.00 3,142.90 33,466.10 455,160.77
48 36,609.00 2,927.64 33,681.36 421,479.41
49 36,609.00 2,711.00 33,898.00 387,581.41
50 36,609.00 2,492.96 34,116.04 353,465.37
51 36,609.00 2,273.52 34,335.48 319,129.89
52 36,609.00 2,052.67 34,556.33 284,573.57
53 36,609.00 1,830.41 34,778.59 249,794.97
54 36,609.00 1,606.71 35,002.29 214,792.68
55 36,609.00 1,381.57 35,227.43 179,565.25
56 36,609.00 1,154.98 35,454.02 144,111.23
57 36,609.00 926.94 35,682.06 108,429.16
58 36,609.00 697.43 35,911.57 72,517.59
59 36,609.00 466.44 36,142.56 36,375.03
60 36,609.00 233.97 36,375.03 0.00

2,196,540.00 378,990.00 1,817,550.00

126,400.00 17.25%
2,322,940.00 7.72%
 - 2,138,345.00
- 35,639.08 2,322,940.00
- 38,715.67
93,000.00
2,206.00

Period Amort Interest Principal

0 0.7459%
1 36,609.00 13,557.45 23,051.55
2 36,609.00 13,385.50 23,223.50
3 36,609.00 13,212.27 23,396.73
4 36,609.00 13,037.75 23,571.25
5 36,609.00 12,861.93 23,747.07
6 36,609.00 12,684.80 23,924.20
7 36,609.00 12,506.34 24,102.66
8 36,609.00 12,326.55 24,282.45
9 36,609.00 12,145.43 24,463.57
10 36,609.00 11,962.95 24,646.05
11 36,609.00 11,779.11 24,829.89
12 36,609.00 11,593.90 25,015.10
13 36,609.00 11,407.31 25,201.69
14 36,609.00 11,219.32 25,389.68
15 36,609.00 11,029.94 25,579.06
16 36,609.00 10,839.14 25,769.86
17 36,609.00 10,646.91 25,962.09
18 36,609.00 10,453.26 26,155.74
19 36,609.00 10,258.16 26,350.84
20 36,609.00 10,061.60 26,547.40
21 36,609.00 9,863.58 26,745.42
22 36,609.00 9,664.08 26,944.92
23 36,609.00 9,463.09 27,145.91
24 36,609.00 9,260.61 27,348.39
25 36,609.00 9,056.61 27,552.39
26 36,609.00 8,851.09 27,757.91
27 36,609.00 8,644.04 27,964.96
28 36,609.00 8,435.44 28,173.56
29 36,609.00 8,225.29 28,383.71
30 36,609.00 8,013.57 28,595.43
31 36,609.00 7,800.27 28,808.73
32 36,609.00 7,585.38 29,023.62
33 36,609.00 7,368.89 29,240.11
34 36,609.00 7,150.78 29,458.22
35 36,609.00 6,931.05 29,677.95
36 36,609.00 6,709.68 29,899.32
37 36,609.00 6,486.65 30,122.35
38 36,609.00 6,261.96 30,347.04
39 36,609.00 6,035.60 30,573.40
40 36,609.00 5,807.55 30,801.45
41 36,609.00 5,577.79 31,031.21
42 36,609.00 5,346.33 31,262.67
43 36,609.00 5,113.13 31,495.87
44 36,609.00 4,878.20 31,730.80
45 36,609.00 4,641.51 31,967.49
46 36,609.00 4,403.06 32,205.94
47 36,609.00 4,162.83 32,446.17
48 36,609.00 3,920.81 32,688.19
49 36,609.00 3,676.98 32,932.02
50 36,609.00 3,431.33 33,177.67
51 36,609.00 3,183.86 33,425.14
52 36,609.00 2,934.53 33,674.47
53 36,609.00 2,683.35 33,925.65
54 36,609.00 2,430.29 34,178.71
55 36,609.00 2,175.34 34,433.66
56 36,609.00 1,918.50 34,690.50
57 36,609.00 1,659.73 34,949.27
58 36,609.00 1,399.04 35,209.96
59 36,609.00 1,136.40 35,472.60
60 36,609.00 871.81 35,737.19

2,196,540.00 460,129.68 1,736,410.32

20.95%
8.95%
G-20%
Balance Period Amort Interest
1,817,550.00 0 1.1648%
1,794,498.45 1 36,527.00 18,899.67
1,771,274.95 2 36,527.00 18,694.34
1,747,878.22 3 36,527.00 18,486.62
1,724,306.97 4 36,527.00 18,276.49
1,700,559.90 5 36,527.00 18,063.90
1,676,635.70 6 36,527.00 17,848.84
1,652,533.04 7 36,527.00 17,631.28
1,628,250.60 8 36,527.00 17,411.18
1,603,787.02 9 36,527.00 17,188.51
1,579,140.97 10 36,527.00 16,963.26
1,554,311.08 11 36,527.00 16,735.37
1,529,295.98 12 36,527.00 16,504.84
1,504,094.29 13 36,527.00 16,271.62
1,478,704.61 14 36,527.00 16,035.68
1,453,125.54 15 36,527.00 15,797.00
1,427,355.68 16 36,527.00 15,555.53
1,401,393.59 17 36,527.00 15,311.25
1,375,237.85 18 36,527.00 15,064.13
1,348,887.01 19 36,527.00 14,814.13
1,322,339.61 20 36,527.00 14,561.21
1,295,594.19 21 36,527.00 14,305.35
1,268,649.27 22 36,527.00 14,046.51
1,241,503.37 23 36,527.00 13,784.66
1,214,154.97 24 36,527.00 13,519.75
1,186,602.58 25 36,527.00 13,251.76
1,158,844.67 26 36,527.00 12,980.65
1,130,879.72 27 36,527.00 12,706.37
1,102,706.16 28 36,527.00 12,428.91
1,074,322.45 29 36,527.00 12,148.21
1,045,727.03 30 36,527.00 11,864.24
1,016,918.30 31 36,527.00 11,576.97
987,894.68 32 36,527.00 11,286.35
958,654.58 33 36,527.00 10,992.34
929,196.36 34 36,527.00 10,694.91
899,518.41 35 36,527.00 10,394.02
869,619.09 36 36,527.00 10,089.62
839,496.74 37 36,527.00 9,781.67
809,149.71 38 36,527.00 9,470.14
778,576.30 39 36,527.00 9,154.97
747,774.85 40 36,527.00 8,836.14
716,743.65 41 36,527.00 8,513.60
685,480.97 42 36,527.00 8,187.29
653,985.10 43 36,527.00 7,857.19
622,254.30 44 36,527.00 7,523.24
590,286.81 45 36,527.00 7,185.40
558,080.87 46 36,527.00 6,843.62
525,634.70 47 36,527.00 6,497.87
492,946.51 48 36,527.00 6,148.09
460,014.49 49 36,527.00 5,794.23
426,836.83 50 36,527.00 5,436.25
393,411.68 51 36,527.00 5,074.10
359,737.21 52 36,527.00 4,707.73
325,811.56 53 36,527.00 4,337.10
291,632.85 54 36,527.00 3,962.15
257,199.19 55 36,527.00 3,582.83
222,508.69 56 36,527.00 3,199.09
187,559.43 57 36,527.00 2,810.88
152,349.47 58 36,527.00 2,418.15
116,876.87 59 36,527.00 2,020.85
81,139.68 60 36,527.00 1,618.91

2,191,620.00 673,146.91
30.71%
13.98%
 V-25%
Principal Balance Period Amort
1,622,550.00 0
17,627.33 1,604,922.67 1 34,321.00
17,832.66 1,587,090.00 2 34,321.00
18,040.38 1,569,049.63 3 34,321.00
18,250.51 1,550,799.11 4 34,321.00
18,463.10 1,532,336.02 5 34,321.00
18,678.16 1,513,657.86 6 34,321.00
18,895.72 1,494,762.13 7 34,321.00
19,115.82 1,475,646.31 8 34,321.00
19,338.49 1,456,307.82 9 34,321.00
19,563.74 1,436,744.08 10 34,321.00
19,791.63 1,416,952.45 11 34,321.00
20,022.16 1,396,930.29 12 34,321.00
20,255.38 1,376,674.91 13 34,321.00
20,491.32 1,356,183.59 14 34,321.00
20,730.00 1,335,453.59 15 34,321.00
20,971.47 1,314,482.12 16 34,321.00
21,215.75 1,293,266.37 17 34,321.00
21,462.87 1,271,803.50 18 34,321.00
21,712.87 1,250,090.62 19 34,321.00
21,965.79 1,228,124.83 20 34,321.00
22,221.65 1,205,903.19 21 34,321.00
22,480.49 1,183,422.70 22 34,321.00
22,742.34 1,160,680.35 23 34,321.00
23,007.25 1,137,673.10 24 34,321.00
23,275.24 1,114,397.86 25 34,321.00
23,546.35 1,090,851.51 26 34,321.00
23,820.63 1,067,030.88 27 34,321.00
24,098.09 1,042,932.79 28 34,321.00
24,378.79 1,018,554.00 29 34,321.00
24,662.76 993,891.24 30 34,321.00
24,950.03 968,941.21 31 34,321.00
25,240.65 943,700.56 32 34,321.00
25,534.66 918,165.90 33 34,321.00
25,832.09 892,333.82 34 34,321.00
26,132.98 866,200.83 35 34,321.00
26,437.38 839,763.45 36 34,321.00
26,745.33 813,018.12 37 34,321.00
27,056.86 785,961.25 38 34,321.00
 27,372.03 758,589.23 39 34,321.00
27,690.86 730,898.37 40 34,321.00
28,013.40 702,884.96 41 34,321.00
28,339.71 674,545.26 42 34,321.00
28,669.81 645,875.44 43 34,321.00
29,003.76 616,871.68 44 34,321.00
29,341.60 587,530.08 45 34,321.00
29,683.38 557,846.70 46 34,321.00
30,029.13 527,817.57 47 34,321.00
30,378.91 497,438.66 48 34,321.00
30,732.77 466,705.88 49 34,321.00
31,090.75 435,615.13 50 34,321.00
31,452.90 404,162.23 51 34,321.00
31,819.27 372,342.96 52 34,321.00
32,189.90 340,153.06 53 34,321.00
32,564.85 307,588.21 54 34,321.00
32,944.17 274,644.03 55 34,321.00
33,327.91 241,316.12 56 34,321.00
33,716.12 207,600.00 57 34,321.00
34,108.85 173,491.15 58 34,321.00
34,506.15 138,985.00 59 34,321.00
34,908.09 104,076.91 60 34,321.00

1,518,473.09 2,059,260.00
 G-25%
Interest Principal Balance
0.7280% 1,715,550.00
12,489.49 21,831.51 1,693,718.49
12,330.56 21,990.44 1,671,728.05
12,170.46 22,150.54 1,649,577.51
12,009.20 22,311.80 1,627,265.72
11,846.77 22,474.23 1,604,791.48
11,683.15 22,637.85 1,582,153.64
11,518.35 22,802.65 1,559,350.98
11,352.34 22,968.66 1,536,382.32
11,185.12 23,135.88 1,513,246.44
11,016.69 23,304.31 1,489,942.13
10,847.03 23,473.97 1,466,468.16
10,676.14 23,644.86 1,442,823.30
10,504.00 23,817.00 1,419,006.30
10,330.61 23,990.39 1,395,015.90
10,155.95 24,165.05 1,370,850.85
9,980.03 24,340.97 1,346,509.88
9,802.82 24,518.18 1,321,991.70
9,624.32 24,696.68 1,297,295.02
9,444.53 24,876.47 1,272,418.55
9,263.42 25,057.58 1,247,360.97
9,081.00 25,240.00 1,222,120.97
8,897.25 25,423.75 1,196,697.21
8,712.16 25,608.84 1,171,088.37
8,525.72 25,795.28 1,145,293.09
8,337.93 25,983.07 1,119,310.02
8,148.77 26,172.23 1,093,137.79
7,958.23 26,362.77 1,066,775.01
7,766.30 26,554.70 1,040,220.32
7,572.98 26,748.02 1,013,472.29
7,378.25 26,942.75 986,529.54
7,182.10 27,138.90 959,390.65
6,984.53 27,336.47 932,054.17
6,785.51 27,535.49 904,518.68
6,585.05 27,735.95 876,782.73
6,383.13 27,937.87 848,844.86
6,179.73 28,141.27 820,703.59
5,974.86 28,346.14 792,357.45
5,768.50 28,552.50 763,804.95
 5,560.63 28,760.37 735,044.58
5,351.25 28,969.75 706,074.83
5,140.34 29,180.66 676,894.17
4,927.90 29,393.10 647,501.07
4,713.92 29,607.08 617,893.99
4,498.37 29,822.63 588,071.36
4,281.26 30,039.74 558,031.62
4,062.56 30,258.44 527,773.19
3,842.28 30,478.72 497,294.46
3,620.39 30,700.61 466,593.85
3,396.88 30,924.12 435,669.73
3,171.75 31,149.25 404,520.48
2,944.98 31,376.02 373,144.46
2,716.55 31,604.45 341,540.02
2,486.47 31,834.53 309,705.48
2,254.71 32,066.29 277,639.19
2,021.26 32,299.74 245,339.45
1,786.11 32,534.89 212,804.57
1,549.25 32,771.75 180,032.82
1,310.67 33,010.33 147,022.49
1,070.35 33,250.65 113,771.84
828.28 33,492.72 80,279.11

423,989.11 1,635,270.89
20.59%
8.74%