SISTEMA DE AMORTIZAO CONSTANTE - SAC

Parc
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
41
42
43
44
45
46
47
48
49
50
51

Amortizao
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56

Juros
R$ 1,000.00
R$ 994.44
R$ 988.89
R$ 983.33
R$ 977.78
R$ 972.22
R$ 966.67
R$ 961.11
R$ 955.56
R$ 950.00
R$ 944.44
R$ 938.89
R$ 933.33
R$ 927.78
R$ 922.22
R$ 916.67
R$ 911.11
R$ 905.56
R$ 900.00
R$ 894.44
R$ 888.89
R$ 883.33
R$ 877.78
R$ 872.22
R$ 866.67
R$ 861.11
R$ 855.56
R$ 850.00
R$ 844.44
R$ 838.89
R$ 833.33
R$ 827.78
R$ 822.22
R$ 816.67
R$ 811.11
R$ 805.56
R$ 800.00
R$ 794.44
R$ 788.89
R$ 783.33
R$ 777.78
R$ 772.22
R$ 766.67
R$ 761.11
R$ 755.56
R$ 750.00
R$ 744.44
R$ 738.89
R$ 733.33
R$ 727.78
R$ 722.22

Prestao
R$ 1,555.56
R$ 1,550.00
R$ 1,544.44
R$ 1,538.89
R$ 1,533.33
R$ 1,527.78
R$ 1,522.22
R$ 1,516.67
R$ 1,511.11
R$ 1,505.56
R$ 1,500.00
R$ 1,494.44
R$ 1,488.89
R$ 1,483.33
R$ 1,477.78
R$ 1,472.22
R$ 1,466.67
R$ 1,461.11
R$ 1,455.56
R$ 1,450.00
R$ 1,444.44
R$ 1,438.89
R$ 1,433.33
R$ 1,427.78
R$ 1,422.22
R$ 1,416.67
R$ 1,411.11
R$ 1,405.56
R$ 1,400.00
R$ 1,394.44
R$ 1,388.89
R$ 1,383.33
R$ 1,377.78
R$ 1,372.22
R$ 1,366.67
R$ 1,361.11
R$ 1,355.56
R$ 1,350.00
R$ 1,344.44
R$ 1,338.89
R$ 1,333.33
R$ 1,327.78
R$ 1,322.22
R$ 1,316.67
R$ 1,311.11
R$ 1,305.56
R$ 1,300.00
R$ 1,294.44
R$ 1,288.89
R$ 1,283.33
R$ 1,277.78

Saldo
R$ 100,000.00
R$ 99,444.44
R$ 98,888.89
R$ 98,333.33
R$ 97,777.78
R$ 97,222.22
R$ 96,666.67
R$ 96,111.11
R$ 95,555.56
R$ 95,000.00
R$ 94,444.44
R$ 93,888.89
R$ 93,333.33
R$ 92,777.78
R$ 92,222.22
R$ 91,666.67
R$ 91,111.11
R$ 90,555.56
R$ 90,000.00
R$ 89,444.44
R$ 88,888.89
R$ 88,333.33
R$ 87,777.78
R$ 87,222.22
R$ 86,666.67
R$ 86,111.11
R$ 85,555.56
R$ 85,000.00
R$ 84,444.44
R$ 83,888.89
R$ 83,333.33
R$ 82,777.78
R$ 82,222.22
R$ 81,666.67
R$ 81,111.11
R$ 80,555.56
R$ 80,000.00
R$ 79,444.44
R$ 78,888.89
R$ 78,333.33
R$ 77,777.78
R$ 77,222.22
R$ 76,666.67
R$ 76,111.11
R$ 75,555.56
R$ 75,000.00
R$ 74,444.44
R$ 73,888.89
R$ 73,333.33
R$ 72,777.78
R$ 72,222.22
R$ 71,666.67

R$ 1,800.00
R$ 1,600.00
R$ 1,400.00
R$ 1,200.00
R$ 1,000.00

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
100
101
102
103
104
105
106
107

R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56

R$ 716.67
R$ 711.11
R$ 705.56
R$ 700.00
R$ 694.44
R$ 688.89
R$ 683.33
R$ 677.78
R$ 672.22
R$ 666.67
R$ 661.11
R$ 655.56
R$ 650.00
R$ 644.44
R$ 638.89
R$ 633.33
R$ 627.78
R$ 622.22
R$ 616.67
R$ 611.11
R$ 605.56
R$ 600.00
R$ 594.44
R$ 588.89
R$ 583.33
R$ 577.78
R$ 572.22
R$ 566.67
R$ 561.11
R$ 555.56
R$ 550.00
R$ 544.44
R$ 538.89
R$ 533.33
R$ 527.78
R$ 522.22
R$ 516.67
R$ 511.11
R$ 505.56
R$ 500.00
R$ 494.44
R$ 488.89
R$ 483.33
R$ 477.78
R$ 472.22
R$ 466.67
R$ 461.11
R$ 455.56
R$ 450.00
R$ 444.44
R$ 438.89
R$ 433.33
R$ 427.78
R$ 422.22
R$ 416.67
R$ 411.11

R$ 1,272.22
R$ 1,266.67
R$ 1,261.11
R$ 1,255.56
R$ 1,250.00
R$ 1,244.44
R$ 1,238.89
R$ 1,233.33
R$ 1,227.78
R$ 1,222.22
R$ 1,216.67
R$ 1,211.11
R$ 1,205.56
R$ 1,200.00
R$ 1,194.44
R$ 1,188.89
R$ 1,183.33
R$ 1,177.78
R$ 1,172.22
R$ 1,166.67
R$ 1,161.11
R$ 1,155.56
R$ 1,150.00
R$ 1,144.44
R$ 1,138.89
R$ 1,133.33
R$ 1,127.78
R$ 1,122.22
R$ 1,116.67
R$ 1,111.11
R$ 1,105.56
R$ 1,100.00
R$ 1,094.44
R$ 1,088.89
R$ 1,083.33
R$ 1,077.78
R$ 1,072.22
R$ 1,066.67
R$ 1,061.11
R$ 1,055.56
R$ 1,050.00
R$ 1,044.44
R$ 1,038.89
R$ 1,033.33
R$ 1,027.78
R$ 1,022.22
R$ 1,016.67
R$ 1,011.11
R$ 1,005.56
R$ 1,000.00
R$ 994.44
R$ 988.89
R$ 983.33
R$ 977.78
R$ 972.22
R$ 966.67

R$ 71,111.11
R$ 70,555.56
R$ 70,000.00
R$ 69,444.44
R$ 68,888.89
R$ 68,333.33
R$ 67,777.78
R$ 67,222.22
R$ 66,666.67
R$ 66,111.11
R$ 65,555.56
R$ 65,000.00
R$ 64,444.44
R$ 63,888.89
R$ 63,333.33
R$ 62,777.78
R$ 62,222.22
R$ 61,666.67
R$ 61,111.11
R$ 60,555.56
R$ 60,000.00
R$ 59,444.44
R$ 58,888.89
R$ 58,333.33
R$ 57,777.78
R$ 57,222.22
R$ 56,666.67
R$ 56,111.11
R$ 55,555.56
R$ 55,000.00
R$ 54,444.44
R$ 53,888.89
R$ 53,333.33
R$ 52,777.78
R$ 52,222.22
R$ 51,666.67
R$ 51,111.11
R$ 50,555.56
R$ 50,000.00
R$ 49,444.44
R$ 48,888.89
R$ 48,333.33
R$ 47,777.78
R$ 47,222.22
R$ 46,666.67
R$ 46,111.11
R$ 45,555.56
R$ 45,000.00
R$ 44,444.44
R$ 43,888.89
R$ 43,333.33
R$ 42,777.78
R$ 42,222.22
R$ 41,666.67
R$ 41,111.11
R$ 40,555.56

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
159
160
161
162
163

R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56

R$ 405.56
R$ 400.00
R$ 394.44
R$ 388.89
R$ 383.33
R$ 377.78
R$ 372.22
R$ 366.67
R$ 361.11
R$ 355.56
R$ 350.00
R$ 344.44
R$ 338.89
R$ 333.33
R$ 327.78
R$ 322.22
R$ 316.67
R$ 311.11
R$ 305.56
R$ 300.00
R$ 294.44
R$ 288.89
R$ 283.33
R$ 277.78
R$ 272.22
R$ 266.67
R$ 261.11
R$ 255.56
R$ 250.00
R$ 244.44
R$ 238.89
R$ 233.33
R$ 227.78
R$ 222.22
R$ 216.67
R$ 211.11
R$ 205.56
R$ 200.00
R$ 194.44
R$ 188.89
R$ 183.33
R$ 177.78
R$ 172.22
R$ 166.67
R$ 161.11
R$ 155.56
R$ 150.00
R$ 144.44
R$ 138.89
R$ 133.33
R$ 127.78
R$ 122.22
R$ 116.67
R$ 111.11
R$ 105.56
R$ 100.00

R$ 961.11
R$ 955.56
R$ 950.00
R$ 944.44
R$ 938.89
R$ 933.33
R$ 927.78
R$ 922.22
R$ 916.67
R$ 911.11
R$ 905.56
R$ 900.00
R$ 894.44
R$ 888.89
R$ 883.33
R$ 877.78
R$ 872.22
R$ 866.67
R$ 861.11
R$ 855.56
R$ 850.00
R$ 844.44
R$ 838.89
R$ 833.33
R$ 827.78
R$ 822.22
R$ 816.67
R$ 811.11
R$ 805.56
R$ 800.00
R$ 794.44
R$ 788.89
R$ 783.33
R$ 777.78
R$ 772.22
R$ 766.67
R$ 761.11
R$ 755.56
R$ 750.00
R$ 744.44
R$ 738.89
R$ 733.33
R$ 727.78
R$ 722.22
R$ 716.67
R$ 711.11
R$ 705.56
R$ 700.00
R$ 694.44
R$ 688.89
R$ 683.33
R$ 677.78
R$ 672.22
R$ 666.67
R$ 661.11
R$ 655.56

R$ 40,000.00
R$ 39,444.44
R$ 38,888.89
R$ 38,333.33
R$ 37,777.78
R$ 37,222.22
R$ 36,666.67
R$ 36,111.11
R$ 35,555.56
R$ 35,000.00
R$ 34,444.44
R$ 33,888.89
R$ 33,333.33
R$ 32,777.78
R$ 32,222.22
R$ 31,666.67
R$ 31,111.11
R$ 30,555.56
R$ 30,000.00
R$ 29,444.44
R$ 28,888.89
R$ 28,333.33
R$ 27,777.78
R$ 27,222.22
R$ 26,666.67
R$ 26,111.11
R$ 25,555.56
R$ 25,000.00
R$ 24,444.44
R$ 23,888.89
R$ 23,333.33
R$ 22,777.78
R$ 22,222.22
R$ 21,666.67
R$ 21,111.11
R$ 20,555.56
R$ 20,000.00
R$ 19,444.44
R$ 18,888.89
R$ 18,333.33
R$ 17,777.78
R$ 17,222.22
R$ 16,666.67
R$ 16,111.11
R$ 15,555.56
R$ 15,000.00
R$ 14,444.44
R$ 13,888.89
R$ 13,333.33
R$ 12,777.78
R$ 12,222.22
R$ 11,666.67
R$ 11,111.11
R$ 10,555.56
R$ 10,000.00
R$ 9,444.44

164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180

R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56
R$ 555.56

R$ 94.44
R$ 88.89
R$ 83.33
R$ 77.78
R$ 72.22
R$ 66.67
R$ 61.11
R$ 55.56
R$ 50.00
R$ 44.44
R$ 38.89
R$ 33.33
R$ 27.78
R$ 22.22
R$ 16.67
R$ 11.11
R$ 5.56

R$ 650.00
R$ 644.44
R$ 638.89
R$ 633.33
R$ 627.78
R$ 622.22
R$ 616.67
R$ 611.11
R$ 605.56
R$ 600.00
R$ 594.44
R$ 588.89
R$ 583.33
R$ 577.78
R$ 572.22
R$ 566.67
R$ 561.11

R$ 8,888.89
R$ 8,333.33
R$ 7,777.78
R$ 7,222.22
R$ 6,666.67
R$ 6,111.11
R$ 5,555.56
R$ 5,000.00
R$ 4,444.44
R$ 3,888.89
R$ 3,333.33
R$ 2,777.78
R$ 2,222.22
R$ 1,666.67
R$ 1,111.11
R$ 555.56
R$ 0.00

VARIVEIS
Valor a financiar
R$ 100,000.00
Nr de prest (em meses)
180
Taxa ao ms
1.00
Juros:
R$ 90,500.00
R$ 190,500.00
x
1.90
Detalhes:
Comea pagando
R$ 1,555.56
Termina pagando
R$ 561.11
R$ 1,800.00
R$ 1,600.00
R$ 1,400.00
R$ 1,200.00
R$ 1,000.00

Juros

R$ 800.00

Amortizao

R$ 600.00
R$ 400.00
R$ 200.00
1
12
23
34
45
56
67
78
89
100
111
122
133
144
155
166
177

R$ 0.00

R$ 650.00
R$ 670.00
R$ 670.00
R$ 130.00
R$ 450.00
carro
prest. Casa
energia+h2o
viagens
supermercado
faxineira
moveis
parc catoes
internet + tel
comb

R$ 1,000.00
R$ 2,000.00
R$ 100.00
R$ 400.00
R$ 300.00
R$ 250.00
R$ 300.00
R$ 500.00
R$ 100.00
R$ 300.00

total

R$ 5,250.00

R$ 2,570.00

R$ 132,000.00
R$ 33,000.00

-R$ 400.00
-R$ 400.00
-R$ 400.00
-R$ 400.00

#NAME?

-R$ 503.01

R$ 660.00
R$ 660.00

SISTEMA DE AMORTIZAO FRANCS - PRICE

Parc
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

Amortizao
R$ 664.95
R$ 671.80
R$ 678.72
R$ 685.71
R$ 692.77
R$ 699.91
R$ 707.12
R$ 714.40
R$ 721.76
R$ 729.19
R$ 736.71
R$ 744.29
R$ 751.96
R$ 759.70
R$ 767.53
R$ 775.44
R$ 783.42
R$ 791.49
R$ 799.64
R$ 807.88
R$ 816.20
R$ 824.61
R$ 833.10
R$ 841.68

Juros
R$ 185.40
R$ 178.55
R$ 171.63
R$ 164.64
R$ 157.58
R$ 150.44
R$ 143.23
R$ 135.95
R$ 128.59
R$ 121.16
R$ 113.65
R$ 106.06
R$ 98.39
R$ 90.65
R$ 82.82
R$ 74.92
R$ 66.93
R$ 58.86
R$ 50.71
R$ 42.47
R$ 34.15
R$ 25.74
R$ 17.25
R$ 8.67

Prestao
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35
R$ 850.35

Saldo
R$ 18,000.00
R$ 17,335.05
R$ 16,663.25
R$ 15,984.53
R$ 15,298.82
R$ 14,606.04
R$ 13,906.13
R$ 13,199.01
R$ 12,484.61
R$ 11,762.85
R$ 11,033.66
R$ 10,296.95
R$ 9,552.66
R$ 8,800.70
R$ 8,040.99
R$ 7,273.47
R$ 6,498.03
R$ 5,714.61
R$ 4,923.12
R$ 4,123.47
R$ 3,315.59
R$ 2,499.39
R$ 1,674.78
R$ 841.68
R$ 0.00

VARIVEIS
Valor a financiar
R$ 18,000.00
Nr de prest (em meses)
24
Taxa ao ms
1.03
Juros:
R$ 2,408.44
Calculo '2
1.0103
Calculo '3
1.278817208
Calculo '4
0.278817208
Calculo '5
Calculo '6
0.013171817
Fator
21.16771006
Detalhes:
Comea e termina pag:

R$ 850.35

N da prestao

Prestao

(a+j)*

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
41
42
43
44
45
46
47
48
49
50
51
52

1,751.33
1,745.94
1,740.56
1,735.17
1,729.78
1,731.76
1,726.33
1,720.90
1,715.47
1,710.04
1,704.61
1,699.18
1,693.75
1,688.32
1,682.89
1,677.46
1,672.03
1,666.60
1,661.17
1,655.74
1,650.31
1,644.88
1,639.45
1,634.02
1,628.59
1,623.16
1,617.73
1,612.30
1,606.87
1,601.44
1,596.01
1,590.58
1,585.15
1,579.72
1,574.29
1,568.86
1,563.43
1,558.00
1,552.57
1,547.14
1,541.71
1,536.28
1,530.85
1,525.42
1,519.99
1,514.56
1,509.13
1,503.70
1,498.27
1,492.84
1,487.41
1,481.98

1,696.60
1,691.30
1,686.00
1,680.71
1,675.41
1,670.11
1,664.81
1,659.52
1,654.22
1,648.92
1,643.62
1,638.32
1,633.03
1,627.73
1,622.43
1,617.13
1,611.84
1,606.54
1,601.24
1,595.94
1,590.64
1,585.35
1,580.05
1,574.75
1,569.45
1,564.16
1,558.86
1,553.56
1,548.26
1,542.96
1,537.67
1,532.37
1,527.07
1,521.77
1,516.48
1,511.18
1,505.88
1,500.58
1,495.28
1,489.99
1,484.69
1,479.39
1,474.09
1,468.80
1,463.50
1,458.20
1,452.90
1,447.60
1,442.31
1,437.01
1,431.71
1,426.41

Total Tarifas/F
Saldo
seguros GHAB
Devedor
29.73
25
132,997.00
29.64
25
132,254.00
29.55
25
131,511.00
29.46
25
130,768.00
29.37
25
130,025.00
36.65
25
129,282.00
36.52
25
128,539.00
36.39
25
127,796.00
36.26
25
127,053.00
36.12
25
126,310.00
35.99
25
125,567.00
35.86
25
124,824.00
35.73
25
124,081.00
35.59
25
123,338.00
35.46
25
122,595.00
35.33
25
121,852.00
35.2
25
121,109.00
35.07
25
120,366.00
34.93
25
119,623.00
34.8
25
118,880.00
34.67
25
118,137.00
34.54
25
117,394.00
34.4
25
116,651.00
34.27
25
115,908.00
34.14
25
115,165.00
34.01
25
114,422.00
33.87
25
113,679.00
33.74
25
112,936.00
33.61
25
112,193.00
33.48
25
111,450.00
33.35
25
110,707.00
33.21
25
109,964.00
33.08
25
109,221.00
32.95
25
108,478.00
32.82
25
107,735.00
32.68
25
106,992.00
32.55
25
106,249.00
32.42
25
105,506.00
32.29
25
104,763.00
32.16
25
104,020.00
32.02
25
103,277.00
31.89
25
102,534.00
31.76
25
101,791.00
31.63
25
101,048.00
31.49
25
100,305.00
31.36
25
99,562.00
31.23
25
98,819.00
31.1
25
98,076.00
30.97
25
97,333.00
30.83
25
96,590.00
30.7
25
95,847.00
30.57
25
95,104.00

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
100
101
102
103
104
105
106

1,476.55
1,471.12
1,465.69
1,460.26
1,454.83
1,449.40
1,443.97
1,438.54
1,433.11
1,427.68
1,422.25
1,416.82
1,411.39
1,411.72
1,406.24
1,400.76
1,395.28
1,389.80
1,384.32
1,378.84
1,373.36
1,367.88
1,362.40
1,356.92
1,351.43
1,345.95
1,340.47
1,334.99
1,329.51
1,324.03
1,318.55
1,313.07
1,307.59
1,302.11
1,296.63
1,291.15
1,285.67
1,280.19
1,274.71
1,269.23
1,263.75
1,258.27
1,252.78
1,247.30
1,241.82
1,236.34
1,230.86
1,225.38
1,219.90
1,214.42
1,208.94
1,203.46
1,197.98
1,192.50

1,421.12
1,415.82
1,410.52
1,405.22
1,399.92
1,394.63
1,389.33
1,384.03
1,378.73
1,373.44
1,368.14
1,362.84
1,357.54
1,352.24
1,346.95
1,341.65
1,336.35
1,331.05
1,325.76
1,320.46
1,315.16
1,309.86
1,304.56
1,299.27
1,293.97
1,288.67
1,283.37
1,278.08
1,272.78
1,267.48
1,262.18
1,256.88
1,251.59
1,246.29
1,240.99
1,235.69
1,230.40
1,225.10
1,219.80
1,214.50
1,209.20
1,203.91
1,198.61
1,193.31
1,188.01
1,182.72
1,177.42
1,172.12
1,166.82
1,161.52
1,156.23
1,150.93
1,145.63
1,140.33

30.44
30.3
30.17
30.04
29.91
29.77
29.64
29.51
29.38
29.25
29.11
28.98
28.85
34.48
34.29
34.11
33.93
33.75
33.56
33.38
33.2
33.01
32.83
32.65
32.47
32.28
32.1
31.92
31.74
31.55
31.37
31.19
31
30.82
30.64
30.46
30.27
30.09
29.91
29.72
29.54
29.36
29.18
28.99
28.81
28.63
28.45
28.26
28.08
27.9
27.71
27.53
27.35
27.17

25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

94,361.00
93,618.00
92,875.00
92,132.00
91,389.00
90,646.00
89,903.00
89,160.00
88,417.00
87,674.00
86,931.00
86,188.00
85,445.00
84,702.00
83,959.00
83,216.00
82,473.00
81,730.00
80,987.00
80,244.00
79,501.00
78,758.00
78,015.00
77,272.00
76,529.00
75,786.00
75,043.00
74,300.00
73,557.00
72,814.00
72,071.00
71,328.00
70,585.00
69,842.00
69,099.00
68,356.00
67,613.00
66,870.00
66,127.00
65,384.00
64,641.00
63,898.00
63,155.00
62,412.00
61,669.00
60,926.00
60,183.00
59,440.00
58,697.00
57,954.00
57,211.00
56,468.00
55,725.00
54,982.00

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
159
160

1,187.02
1,181.54
1,176.06
1,170.58
1,165.10
1,159.62
1,154.13
1,148.65
1,143.17
1,137.69
1,132.21
1,126.73
1,121.25
1,115.77
1,110.29
1,104.81
1,099.33
1,093.85
1,088.37
1,085.78
1,080.24
1,074.71
1,069.17
1,063.64
1,058.11
1,052.57
1,047.04
1,041.50
1,035.97
1,030.44
1,024.90
1,019.37
1,013.83
1,008.30
1,002.77
997.23
991.7
986.16
980.63
975.1
969.56
964.03
958.49
952.96
947.43
941.89
936.36
930.82
925.29
919.75
914.22
908.69
903.15
897.62

1,135.04
1,129.74
1,124.44
1,119.14
1,113.84
1,108.55
1,103.25
1,097.95
1,092.65
1,087.36
1,082.06
1,076.76
1,071.46
1,066.16
1,060.87
1,055.57
1,050.27
1,044.97
1,039.68
1,034.38
1,029.08
1,023.78
1,018.48
1,013.19
1,007.89
1,002.59
997.29
992
986.7
981.4
976.1
970.8
965.51
960.21
954.91
949.61
944.32
939.02
933.72
928.42
923.12
917.83
912.53
907.23
901.93
896.64
891.34
886.04
880.74
875.44
870.15
864.85
859.55
854.25

26.98
26.8
26.62
26.43
26.25
26.07
25.89
25.7
25.52
25.34
25.16
24.97
24.79
24.61
24.42
24.24
24.06
23.88
23.69
26.4
26.16
25.93
25.69
25.45
25.22
24.98
24.74
24.51
24.27
24.04
23.8
23.56
23.33
23.09
22.85
22.62
22.38
22.15
21.91
21.67
21.44
21.2
20.96
20.73
20.49
20.26
20.02
19.78
19.55
19.31
19.07
18.84
18.6
18.37

25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

54,239.00
53,496.00
52,753.00
52,010.00
51,267.00
50,524.00
49,781.00
49,038.00
48,295.00
47,552.00
46,809.00
46,066.00
45,323.00
44,580.00
43,837.00
43,094.00
42,351.00
41,608.00
40,865.00
40,122.00
39,379.00
38,636.00
37,893.00
37,150.00
36,407.00
35,664.00
34,921.00
34,178.00
33,435.00
32,692.00
31,949.00
31,206.00
30,463.00
29,720.00
28,977.00
28,234.00
27,491.00
26,748.00
26,005.00
25,262.00
24,519.00
23,776.00
23,033.00
22,290.00
21,547.00
20,804.00
20,061.00
19,318.00
18,575.00
17,832.00
17,089.00
16,346.00
15,603.00
14,860.00

161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180

892.08
886.55
881.02
875.48
869.95
864.41
858.88
853.35
847.81
842.28
836.74
831.21
825.68
820.14
814.61
809.07
803.54
798.01
792.47
773.3

848.96
843.66
838.36
833.06
827.76
822.47
817.17
811.87
806.57
801.28
795.98
790.68
785.38
780.08
774.79
769.49
764.19
758.89
753.6
748.3

18.13
17.89
17.66
17.42
17.18
16.95
16.71
16.48
16.24
16
15.77
15.53
15.29
15.06
14.82
14.59
14.35
14.11
13.88
0

25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

14,117.00
13,374.00
12,631.00
11,888.00
11,145.00
10,402.00
9,659.00
8,916.00
8,173.00
7,430.00
6,687.00
5,944.00
5,201.00
4,458.00
3,715.00
2,972.00
2,229.00
1,486.00
743
0