Documents
Resources
Learning Center
Upload
Plans & pricing Sign in
Sign Out
Your Federal Quarterly Tax Payments are due April 15th Get Help Now >>

exp07_e06_rental_sol

VIEWS: 2 PAGES: 15

									                          Leonard's rental properties

ID        First Name Last Name   Property Address   State Zip
      9   Mary       Ableman     10 Main Street     NY          12901
     11   Bill       Barnes      18 Main Street     NY          12901
     23   Tom        Burnett     5 Secluded Way     NY          12901
      5   Michael    Bush        6 Secluded Way     NY          12901
      6   Yanni      Carter      12 Main Street     NY          12901
     19   Hank       Coburn      18 Main Street     NY          12901
     18   Mike       Davis       10 Main Street     NY          12901
     21   Tom        Dupree      6 Secluded Way     NY          12901
      3   Robert     Gray        5 Secluded Way     NY          12901
     10   Andrea     Hartman     18 Main Street     NY          12901
     14   Gloria     Holbert     6 Secluded Way     NY          12901
     15   Stacy      Hook        6 Secluded Way     NY          12901
      4   Terry      Kelly       6 Secluded Way     NY          12901
     25   Peter      Pearson     6 Secluded Way     NY          12901
     17   Jean       Peloquin    5 Secluded Way     NY          12901
     13   Annie      Richards    6 Secluded Way     NY          12901
      8   Kerry      Richie      12 Main Street     NY          12901
     22   Graham     Rust        6 Secluded Way     NY          12901
     12   Vince      Santos      6 Secluded Way     NY          12901
      1   Greg       Smith       6 Secluded Way     NY          12901
      7   Sue        Smith       5 Secluded Way     NY          12901
     24   Alice      Strong      5 Secluded Way     NY          12901
      2   Angleina   Wilkins     5 Secluded Way     NY          12901
     16   Adrian     Williams    18 Main Street     NY          12901
     20   Richard    Willis      18 Main Street     NY          12901
s

    Rents Section 8
        400   N
        500   Y
        500   Y
        600   N
        750   N
        400   N
        300   N
        400   N
        600   N
        500   Y
        400   N
        550   N
        500   Y
        300   N
        500   Y
        600   N
        200   N
        500   Y
        500   Y
        450   N
        400   N
        400   N
        500   Y
        600   N
        500   Y
                        leonard's rental properties
                              income statement
                         for period ending 12/31/2007
RENTAL INCOME
                10 MAINSTREET          $            2,000
                10 MAINSTREET Total    $            2,000
                12 MAINSTREET          $            7,500
                12 MAINSTREET Total    $            7,500
                18 MAINSTREET          $            3,000
                18 MAINSTREET Total    $            3,000
                5 SECLUDED WAY         $            4,000
                5 SECLUDED WAY         $            5,000
                5 SECLUDED WAY         $            4,000
                5 SECLUDED WAY         $            5,000
                5 SECLUDED WAY Total   $           18,000
                6 SECLUDED WAY         $              500
                6 SECLUDED WAY         $              400
                6 SECLUDED WAY         $              500
                6 SECLUDED WAY Total   $            1,400

                Grand Total            $           31,900




EXPENSES
                ATTORNEY FEES                  $    1,100
                CABLE                          $      144
                ELECTRIC                       $      975
                GAS -OIL HEAT                  $    1,350
                MAINAINENCE                    $    2,345
                MANAGEMENT FEE                 $      600
                MTGE INTEREST                  $    5,675
                TAXES                          $   10,000
                WATER                          $    1,200

                Grand Total                $       23,389

NET INCOME                             $            8,511
PROPERTY ANALYSIS


           10 Mainstreet     $2,000
                             $4,678
                            -$2,678

           12 Mainstreet     $7,500
                             $4,678
                             $2,822

           18 Mainstreet     $3,000
                             $4,678
                            -$1,678

           5 Secluded Way   $18,000
                             $4,678
                            $13,322

           6 Secluded Way    $1,400
                             $4,678
                            -$3,278
         Leonard's rental Properties

        Loan Amount            $150,000
        Interest Rate             0.42%
 Total # of Periods                 180


Payment per Period             $1,186.19
 Total Interest Paid       $   63,514.28



                                        Cumulati
             Payment                           ve           Principal
Period        Amount           Interest  Interest Principal     Paid             Balance
                                                                             $   150,000.00
   1            1,186.19           625.00     625.00    561.19     561.19        149,438.81
   2            1,186.19           622.66    1,247.66   563.53    1,124.72       148,875.28
   3            1,186.19           620.31    1,867.98   565.88    1,690.60       148,309.40
   4            1,186.19           617.96    2,485.93   568.23    2,258.83       147,741.17
   5            1,186.19           615.59    3,101.52   570.60    2,829.43       147,170.57
   6            1,186.19           613.21    3,714.73   572.98    3,402.41       146,597.59
   7            1,186.19           610.82    4,325.55   575.37    3,977.78       146,022.22
   8            1,186.19           608.43    4,933.98   577.76    4,555.54       145,444.46
   9            1,186.19           606.02    5,540.00   580.17    5,135.72       144,864.28
   10           1,186.19           603.60    6,143.60   582.59    5,718.31       144,281.69
   11           1,186.19           601.17    6,744.77   585.02    6,303.32       143,696.68
   12           1,186.19           598.74    7,343.51   587.45    6,890.78       143,109.22
   13           1,186.19           596.29    7,939.80   589.90    7,480.68       142,519.32
   14           1,186.19           593.83    8,533.63   592.36    8,073.04       141,926.96
   15           1,186.19           591.36    9,124.99   594.83    8,667.87       141,332.13
   16           1,186.19           588.88    9,713.87   597.31    9,265.17       140,734.83
   17           1,186.19           586.40   10,300.27   599.80    9,864.97       140,135.03
   18           1,186.19           583.90   10,884.17   602.29   10,467.26       139,532.74
   19           1,186.19           581.39   11,465.55   604.80   11,072.07       138,927.93
   20           1,186.19           578.87   12,044.42   607.32   11,679.39       138,320.61
   21           1,186.19           576.34   12,620.75   609.85   12,289.25       137,710.75
   22           1,186.19           573.79   13,194.55   612.40   12,901.64       137,098.36
   23           1,186.19           571.24   13,765.79   614.95   13,516.59       136,483.41
   24           1,186.19           568.68   14,334.47   617.51   14,134.10       135,865.90
   25           1,186.19           566.11   14,900.58   620.08   14,754.18       135,245.82
   26           1,186.19           563.52   15,464.10   622.67   15,376.85       134,623.15
   27           1,186.19           560.93   16,025.03   625.26   16,002.11       133,997.89
   28           1,186.19           558.32   16,583.36   627.87   16,629.97       133,370.03
   29           1,186.19           555.71   17,139.07   630.48   17,260.46       132,739.54
   30           1,186.19           553.08   17,692.15   633.11   17,893.56       132,106.44
   31           1,186.19           550.44   18,242.59   635.75   18,529.31       131,470.69
32   1,186.19   547.79   18,790.39   638.40   19,167.71   130,832.29
33   1,186.19   545.13   19,335.52   641.06   19,808.76   130,191.24
34   1,186.19   542.46   19,877.99   643.73   20,452.49   129,547.51
35   1,186.19   539.78   20,417.77   646.41   21,098.90   128,901.10
36   1,186.19   537.09   20,954.85   649.10   21,748.00   128,252.00
37   1,186.19   534.38   21,489.24   651.81   22,399.81   127,600.19
38   1,186.19   531.67   22,020.91   654.52   23,054.33   126,945.67
39   1,186.19   528.94   22,549.85   657.25   23,711.58   126,288.42
40   1,186.19   526.20   23,076.05   659.99   24,371.57   125,628.43
41   1,186.19   523.45   23,599.50   662.74   25,034.31   124,965.69
42   1,186.19   520.69   24,120.19   665.50   25,699.81   124,300.19
43   1,186.19   517.92   24,638.11   668.27   26,368.08   123,631.92
44   1,186.19   515.13   25,153.24   671.06   27,039.14   122,960.86
45   1,186.19   512.34   25,665.58   673.85   27,712.99   122,287.01
46   1,186.19   509.53   26,175.11   676.66   28,389.65   121,610.35
47   1,186.19   506.71   26,681.82   679.48   29,069.13   120,930.87
48   1,186.19   503.88   27,185.69   682.31   29,751.45   120,248.55
49   1,186.19   501.04   27,686.73   685.15   30,436.60   119,563.40
50   1,186.19   498.18   28,184.91   688.01   31,124.61   118,875.39
51   1,186.19   495.31   28,680.22   690.88   31,815.49   118,184.51
52   1,186.19   492.44   29,172.66   693.75   32,509.24   117,490.76
53   1,186.19   489.54   29,662.21   696.65   33,205.89   116,794.11
54   1,186.19   486.64   30,148.85   699.55   33,905.44   116,094.56
55   1,186.19   483.73   30,632.57   702.46   34,607.90   115,392.10
56   1,186.19   480.80   31,113.38   705.39   35,313.29   114,686.71
57   1,186.19   477.86   31,591.24   708.33   36,021.62   113,978.38
58   1,186.19   474.91   32,066.15   711.28   36,732.90   113,267.10
59   1,186.19   471.95   32,538.09   714.24   37,447.14   112,552.86
60   1,186.19   468.97   33,007.06   717.22   38,164.36   111,835.64
61   1,186.19   465.98   33,473.04   720.21   38,884.57   111,115.43
62   1,186.19   462.98   33,936.03   723.21   39,607.78   110,392.22
63   1,186.19   459.97   34,395.99   726.22   40,334.00   109,666.00
64   1,186.19   456.94   34,852.93   729.25   41,063.25   108,936.75
65   1,186.19   453.90   35,306.84   732.29   41,795.54   108,204.46
66   1,186.19   450.85   35,757.69   735.34   42,530.88   107,469.12
67   1,186.19   447.79   36,205.48   738.40   43,269.28   106,730.72
68   1,186.19   444.71   36,650.19   741.48   44,010.76   105,989.24
69   1,186.19   441.62   37,091.81   744.57   44,755.33   105,244.67
70   1,186.19   438.52   37,530.33   747.67   45,503.00   104,497.00
71   1,186.19   435.40   37,965.73   750.79   46,253.79   103,746.21
72   1,186.19   432.28   38,398.01   753.91   47,007.70   102,992.30
73   1,186.19   429.13   38,827.15   757.06   47,764.76   102,235.24
74   1,186.19   425.98   39,253.13   760.21   48,524.97   101,475.03
75   1,186.19   422.81   39,675.94   763.38   49,288.35   100,711.65
76   1,186.19   419.63   40,095.57   766.56   50,054.90    99,945.10
77   1,186.19   416.44   40,512.01   769.75   50,824.66    99,175.34
78   1,186.19   413.23   40,925.24   772.96   51,597.62    98,402.38
79    1,186.19   410.01   41,335.25   776.18   52,373.80   97,626.20
80    1,186.19   406.78   41,742.02   779.41   53,153.21   96,846.79
81    1,186.19   403.53   42,145.55   782.66   53,935.87   96,064.13
82    1,186.19   400.27   42,545.82   785.92   54,721.80   95,278.20
83    1,186.19   396.99   42,942.81   789.20   55,510.99   94,489.01
84    1,186.19   393.70   43,336.52   792.49   56,303.48   93,696.52
85    1,186.19   390.40   43,726.92   795.79   57,099.27   92,900.73
86    1,186.19   387.09   44,114.00   799.10   57,898.37   92,101.63
87    1,186.19   383.76   44,497.76   802.43   58,700.81   91,299.19
88    1,186.19   380.41   44,878.17   805.78   59,506.58   90,493.42
89    1,186.19   377.06   45,255.23   809.13   60,315.72   89,684.28
90    1,186.19   373.68   45,628.92   812.51   61,128.22   88,871.78
91    1,186.19   370.30   45,999.21   815.89   61,944.12   88,055.88
92    1,186.19   366.90   46,366.11   819.29   62,763.41   87,236.59
93    1,186.19   363.49   46,729.60   822.70   63,586.11   86,413.89
94    1,186.19   360.06   47,089.66   826.13   64,412.24   85,587.76
95    1,186.19   356.62   47,446.27   829.57   65,241.82   84,758.18
96    1,186.19   353.16   47,799.43   833.03   66,074.85   83,925.15
97    1,186.19   349.69   48,149.12   836.50   66,911.35   83,088.65
98    1,186.19   346.20   48,495.32   839.99   67,751.34   82,248.66
99    1,186.19   342.70   48,838.03   843.49   68,594.83   81,405.17
100   1,186.19   339.19   49,177.21   847.00   69,441.83   80,558.17
101   1,186.19   335.66   49,512.87   850.53   70,292.36   79,707.64
102   1,186.19   332.12   49,844.99   854.08   71,146.44   78,853.56
103   1,186.19   328.56   50,173.54   857.63   72,004.07   77,995.93
104   1,186.19   324.98   50,498.53   861.21   72,865.28   77,134.72
105   1,186.19   321.39   50,819.92   864.80   73,730.07   76,269.93
106   1,186.19   317.79   51,137.71   868.40   74,598.47   75,401.53
107   1,186.19   314.17   51,451.89   872.02   75,470.49   74,529.51
108   1,186.19   310.54   51,762.43   875.65   76,346.14   73,653.86
109   1,186.19   306.89   52,069.32   879.30   77,225.44   72,774.56
110   1,186.19   303.23   52,372.54   882.96   78,108.40   71,891.60
111   1,186.19   299.55   52,672.09   886.64   78,995.05   71,004.95
112   1,186.19   295.85   52,967.95   890.34   79,885.38   70,114.62
113   1,186.19   292.14   53,260.09   894.05   80,779.43   69,220.57
114   1,186.19   288.42   53,548.51   897.77   81,677.20   68,322.80
115   1,186.19   284.68   53,833.19   901.51   82,578.71   67,421.29
116   1,186.19   280.92   54,114.11   905.27   83,483.98   66,516.02
117   1,186.19   277.15   54,391.26   909.04   84,393.02   65,606.98
118   1,186.19   273.36   54,664.62   912.83   85,305.85   64,694.15
119   1,186.19   269.56   54,934.18   916.63   86,222.48   63,777.52
120   1,186.19   265.74   55,199.92   920.45   87,142.93   62,857.07
121   1,186.19   261.90   55,461.83   924.29   88,067.22   61,932.78
122   1,186.19   258.05   55,719.88   928.14   88,995.35   61,004.65
123   1,186.19   254.19   55,974.07   932.00   89,927.36   60,072.64
124   1,186.19   250.30   56,224.37   935.89   90,863.25   59,136.75
125   1,186.19   246.40   56,470.77   939.79   91,803.03   58,196.97
126   1,186.19   242.49   56,713.26    943.70     92,746.74   57,253.26
127   1,186.19   238.56   56,951.81    947.64     93,694.37   56,305.63
128   1,186.19   234.61   57,186.42    951.58     94,645.96   55,354.04
129   1,186.19   230.64   57,417.06    955.55     95,601.50   54,398.50
130   1,186.19   226.66   57,643.72    959.53     96,561.03   53,438.97
131   1,186.19   222.66   57,866.39    963.53     97,524.56   52,475.44
132   1,186.19   218.65   58,085.03    967.54     98,492.10   51,507.90
133   1,186.19   214.62   58,299.65    971.57     99,463.68   50,536.32
134   1,186.19   210.57   58,510.22    975.62    100,439.30   49,560.70
135   1,186.19   206.50   58,716.72    979.69    101,418.99   48,581.01
136   1,186.19   202.42   58,919.14    983.77    102,402.76   47,597.24
137   1,186.19   198.32   59,117.46    987.87    103,390.63   46,609.37
138   1,186.19   194.21   59,311.67    991.98    104,382.61   45,617.39
139   1,186.19   190.07   59,501.74    996.12    105,378.73   44,621.27
140   1,186.19   185.92   59,687.66   1,000.27   106,379.00   43,621.00
141   1,186.19   181.75   59,869.42   1,004.44   107,383.43   42,616.57
142   1,186.19   177.57   60,046.99   1,008.62   108,392.06   41,607.94
143   1,186.19   173.37   60,220.35   1,012.82   109,404.88   40,595.12
144   1,186.19   169.15   60,389.50   1,017.04   110,421.92   39,578.08
145   1,186.19   164.91   60,554.41   1,021.28   111,443.21   38,556.79
146   1,186.19   160.65   60,715.06   1,025.54   112,468.74   37,531.26
147   1,186.19   156.38   60,871.44   1,029.81   113,498.55   36,501.45
148   1,186.19   152.09   61,023.53   1,034.10   114,532.65   35,467.35
149   1,186.19   147.78   61,171.31   1,038.41   115,571.06   34,428.94
150   1,186.19   143.45   61,314.77   1,042.74   116,613.80   33,386.20
151   1,186.19   139.11   61,453.87   1,047.08   117,660.88   32,339.12
152   1,186.19   134.75   61,588.62   1,051.44   118,712.33   31,287.67
153   1,186.19   130.37   61,718.99   1,055.83   119,768.15   30,231.85
154   1,186.19   125.97   61,844.95   1,060.22   120,828.38   29,171.62
155   1,186.19   121.55   61,966.50   1,064.64   121,893.02   28,106.98
156   1,186.19   117.11   62,083.61   1,069.08   122,962.10   27,037.90
157   1,186.19   112.66   62,196.27   1,073.53   124,035.63   25,964.37
158   1,186.19   108.18   62,304.46   1,078.01   125,113.63   24,886.37
159   1,186.19   103.69   62,408.15   1,082.50   126,196.13   23,803.87
160   1,186.19    99.18   62,507.33   1,087.01   127,283.14   22,716.86
161   1,186.19    94.65   62,601.99   1,091.54   128,374.68   21,625.32
162   1,186.19    90.11   62,692.09   1,096.08   129,470.76   20,529.24
163   1,186.19    85.54   62,777.63   1,100.65   130,571.41   19,428.59
164   1,186.19    80.95   62,858.58   1,105.24   131,676.65   18,323.35
165   1,186.19    76.35   62,934.93   1,109.84   132,786.49   17,213.51
166   1,186.19    71.72   63,006.65   1,114.47   133,900.96   16,099.04
167   1,186.19    67.08   63,073.73   1,119.11   135,020.07   14,979.93
168   1,186.19    62.42   63,136.15   1,123.77   136,143.85   13,856.15
169   1,186.19    57.73   63,193.88   1,128.46   137,272.30   12,727.70
170   1,186.19    53.03   63,246.91   1,133.16   138,405.46   11,594.54
171   1,186.19    48.31   63,295.22   1,137.88   139,543.34   10,456.66
172   1,186.19    43.57   63,338.79   1,142.62   140,685.96    9,314.04
173   1,186.19   38.81   63,377.60   1,147.38   141,833.34   8,166.66
174   1,186.19   34.03   63,411.63   1,152.16   142,985.51   7,014.49
175   1,186.19   29.23   63,440.86   1,156.96   144,142.47   5,857.53
176   1,186.19   24.41   63,465.26   1,161.78   145,304.25   4,695.75
177   1,186.19   19.57   63,484.83   1,166.62   146,470.88   3,529.12
178   1,186.19   14.70   63,499.53   1,171.49   147,642.36   2,357.64
179   1,186.19    9.82   63,509.36   1,176.37   148,818.73   1,181.27
180   1,186.19    4.92   63,514.28   1,181.27   150,000.00       0.00
          leonard's rental properties

        Loan Amount           $100,000
        Interest Rate            0.58%
Total # of Periods                 120


Payment per Period            $1,161.08
 Total Interest Paid      $   39,330.18



            Payment                    Cumulative                  Principal
Period       Amount           Interest   Interest      Principal       Paid     Balance
                                                                                 $100,000
   1           1,161.08           583.33     583.33       577.75      577.75    99,422.25
   2           1,161.08           579.96    1,163.30      581.12     1,158.87   98,841.13
   3           1,161.08           576.57    1,739.87      584.51     1,743.38   98,256.62
   4           1,161.08           573.16    2,313.03      587.92     2,331.31   97,668.69
   5           1,161.08           569.73    2,882.77      591.35     2,922.66   97,077.34
   6           1,161.08           566.28    3,449.05      594.80     3,517.46   96,482.54
   7           1,161.08           562.81    4,011.87      598.27     4,115.73   95,884.27
   8           1,161.08           559.32    4,571.19      601.76     4,717.49   95,282.51
   9           1,161.08           555.81    5,127.01      605.27     5,322.76   94,677.24
   10          1,161.08           552.28    5,679.29      608.80     5,931.56   94,068.44
   11          1,161.08           548.73    6,228.02      612.35     6,543.91   93,456.09
   12          1,161.08           545.16    6,773.18      615.92     7,159.83   92,840.17
   13          1,161.08           541.57    7,314.75      619.52     7,779.35   92,220.65
   14          1,161.08           537.95    7,852.70      623.13     8,402.48   91,597.52
   15          1,161.08           534.32    8,387.02      626.77     9,029.25   90,970.75
   16          1,161.08           530.66    8,917.69      630.42     9,659.67   90,340.33
   17          1,161.08           526.99    9,444.67      634.10    10,293.77   89,706.23
   18          1,161.08           523.29    9,967.96      637.80    10,931.57   89,068.43
   19          1,161.08           519.57   10,487.52      641.52    11,573.09   88,426.91
   20          1,161.08           515.82   11,003.35      645.26    12,218.35   87,781.65
   21          1,161.08           512.06   11,515.41      649.03    12,867.37   87,132.63
   22          1,161.08           508.27   12,023.68      652.81    13,520.18   86,479.82
   23          1,161.08           504.47   12,528.15      656.62    14,176.80   85,823.20
   24          1,161.08           500.64   13,028.78      660.45    14,837.25   85,162.75
   25          1,161.08           496.78   13,525.56      664.30    15,501.56   84,498.44
   26          1,161.08           492.91   14,018.47      668.18    16,169.73   83,830.27
   27          1,161.08           489.01   14,507.48      672.07    16,841.81   83,158.19
   28          1,161.08           485.09   14,992.57      676.00    17,517.80   82,482.20
   29          1,161.08           481.15   15,473.72      679.94    18,197.74   81,802.26
   30          1,161.08           477.18   15,950.90      683.90    18,881.65   81,118.35
   31          1,161.08           473.19   16,424.09      687.89    19,569.54   80,430.46
   32          1,161.08           469.18   16,893.27      691.91    20,261.45   79,738.55
33   1,161.08   465.14   17,358.41   695.94   20,957.39   79,042.61
34   1,161.08   461.08   17,819.49   700.00   21,657.39   78,342.61
35   1,161.08   457.00   18,276.49   704.09   22,361.48   77,638.52
36   1,161.08   452.89   18,729.38   708.19   23,069.67   76,930.33
37   1,161.08   448.76   19,178.14   712.32   23,782.00   76,218.00
38   1,161.08   444.61   19,622.74   716.48   24,498.48   75,501.52
39   1,161.08   440.43   20,063.17   720.66   25,219.14   74,780.86
40   1,161.08   436.22   20,499.39   724.86   25,944.00   74,056.00
41   1,161.08   431.99   20,931.38   729.09   26,673.09   73,326.91
42   1,161.08   427.74   21,359.12   733.34   27,406.44   72,593.56
43   1,161.08   423.46   21,782.59   737.62   28,144.06   71,855.94
44   1,161.08   419.16   22,201.75   741.93   28,885.98   71,114.02
45   1,161.08   414.83   22,616.58   746.25   29,632.24   70,367.76
46   1,161.08   410.48   23,027.06   750.61   30,382.84   69,617.16
47   1,161.08   406.10   23,433.16   754.98   31,137.83   68,862.17
48   1,161.08   401.70   23,834.85   759.39   31,897.22   68,102.78
49   1,161.08   397.27   24,232.12   763.82   32,661.04   67,338.96
50   1,161.08   392.81   24,624.93   768.27   33,429.31   66,570.69
51   1,161.08   388.33   25,013.26   772.76   34,202.07   65,797.93
52   1,161.08   383.82   25,397.08   777.26   34,979.33   65,020.67
53   1,161.08   379.29   25,776.37   781.80   35,761.13   64,238.87
54   1,161.08   374.73   26,151.09   786.36   36,547.48   63,452.52
55   1,161.08   370.14   26,521.23   790.95   37,338.43   62,661.57
56   1,161.08   365.53   26,886.76   795.56   38,133.99   61,866.01
57   1,161.08   360.89   27,247.65   800.20   38,934.19   61,065.81
58   1,161.08   356.22   27,603.86   804.87   39,739.06   60,260.94
59   1,161.08   351.52   27,955.38   809.56   40,548.62   59,451.38
60   1,161.08   346.80   28,302.18   814.29   41,362.90   58,637.10
61   1,161.08   342.05   28,644.23   819.04   42,181.94   57,818.06
62   1,161.08   337.27   28,981.51   823.81   43,005.75   56,994.25
63   1,161.08   332.47   29,313.97   828.62   43,834.37   56,165.63
64   1,161.08   327.63   29,641.61   833.45   44,667.82   55,332.18
65   1,161.08   322.77   29,964.38   838.31   45,506.14   54,493.86
66   1,161.08   317.88   30,282.26   843.20   46,349.34   53,650.66
67   1,161.08   312.96   30,595.22   848.12   47,197.46   52,802.54
68   1,161.08   308.01   30,903.23   853.07   48,050.53   51,949.47
69   1,161.08   303.04   31,206.27   858.05   48,908.58   51,091.42
70   1,161.08   298.03   31,504.31   863.05   49,771.63   50,228.37
71   1,161.08   293.00   31,797.30   868.09   50,639.72   49,360.28
72   1,161.08   287.93   32,085.24   873.15   51,512.87   48,487.13
73   1,161.08   282.84   32,368.08   878.24   52,391.11   47,608.89
74   1,161.08   277.72   32,645.80   883.37   53,274.47   46,725.53
75   1,161.08   272.57   32,918.37   888.52   54,162.99   45,837.01
76   1,161.08   267.38   33,185.75   893.70   55,056.70   44,943.30
77   1,161.08   262.17   33,447.92   898.92   55,955.61   44,044.39
78   1,161.08   256.93   33,704.84   904.16   56,859.77   43,140.23
79   1,161.08   251.65   33,956.49   909.43   57,769.20   42,230.80
80    1,161.08   246.35   34,202.84    914.74     58,683.94   41,316.06
81    1,161.08   241.01   34,443.85    920.07     59,604.02   40,395.98
82    1,161.08   235.64   34,679.49    925.44     60,529.46   39,470.54
83    1,161.08   230.24   34,909.74    930.84     61,460.30   38,539.70
84    1,161.08   224.81   35,134.55    936.27     62,396.57   37,603.43
85    1,161.08   219.35   35,353.91    941.73     63,338.30   36,661.70
86    1,161.08   213.86   35,567.77    947.22     64,285.52   35,714.48
87    1,161.08   208.33   35,776.10    952.75     65,238.28   34,761.72
88    1,161.08   202.78   35,978.88    958.31     66,196.58   33,803.42
89    1,161.08   197.19   36,176.06    963.90     67,160.48   32,839.52
90    1,161.08   191.56   36,367.63    969.52     68,130.00   31,870.00
91    1,161.08   185.91   36,553.54    975.18     69,105.18   30,894.82
92    1,161.08   180.22   36,733.76    980.87     70,086.04   29,913.96
93    1,161.08   174.50   36,908.25    986.59     71,072.63   28,927.37
94    1,161.08   168.74   37,077.00    992.34     72,064.97   27,935.03
95    1,161.08   162.95   37,239.95    998.13     73,063.10   26,936.90
96    1,161.08   157.13   37,397.08   1,003.95    74,067.06   25,932.94
97    1,161.08   151.28   37,548.36   1,009.81    75,076.87   24,923.13
98    1,161.08   145.38   37,693.74   1,015.70    76,092.56   23,907.44
99    1,161.08   139.46   37,833.20   1,021.62    77,114.19   22,885.81
100   1,161.08   133.50   37,966.71   1,027.58    78,141.77   21,858.23
101   1,161.08   127.51   38,094.21   1,033.58    79,175.35   20,824.65
102   1,161.08   121.48   38,215.69   1,039.61    80,214.96   19,785.04
103   1,161.08   115.41   38,331.10   1,045.67    81,260.63   18,739.37
104   1,161.08   109.31   38,440.41   1,051.77    82,312.40   17,687.60
105   1,161.08   103.18   38,543.59   1,057.91    83,370.31   16,629.69
106   1,161.08    97.01   38,640.60   1,064.08    84,434.39   15,565.61
107   1,161.08    90.80   38,731.40   1,070.29    85,504.67   14,495.33
108   1,161.08    84.56   38,815.95   1,076.53    86,581.20   13,418.80
109   1,161.08    78.28   38,894.23   1,082.81    87,664.01   12,335.99
110   1,161.08    71.96   38,966.19   1,089.12    88,753.14   11,246.86
111   1,161.08    65.61   39,031.80   1,095.48    89,848.61   10,151.39
112   1,161.08    59.22   39,091.01   1,101.87    90,950.48    9,049.52
113   1,161.08    52.79   39,143.80   1,108.30    92,058.78    7,941.22
114   1,161.08    46.32   39,190.13   1,114.76    93,173.54    6,826.46
115   1,161.08    39.82   39,229.95   1,121.26    94,294.80    5,705.20
116   1,161.08    33.28   39,263.23   1,127.80    95,422.61    4,577.39
117   1,161.08    26.70   39,289.93   1,134.38    96,556.99    3,443.01
118   1,161.08    20.08   39,310.01   1,141.00    97,697.99    2,302.01
119   1,161.08    13.43   39,323.44   1,147.66    98,845.65    1,154.35
120   1,161.08     6.73   39,330.18   1,154.35   100,000.00        0.00
             -        -           -          -            -           -
             -        -           -          -            -           -
             -        -           -          -            -           -
             -        -           -          -            -           -
             -        -           -          -            -           -
             -        -           -          -            -           -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -
-   -   -   -   -   -

								
To top