---

Overview

Warunki
AmortSched

---

Sheet 1: Warunki

	Warunki pożyczki hipotecznej					Powiązane komórki
						636	Odsetki przepisane z dokumentu
		Wartość zakupu:	375,000			6.36	Oprocentowanie
							318,750	Wartość pożyczki
							1	30 lat
							0	15 lat
							30	Okres spłaty w latach
		Wartość pożyczki:	318,750			0	10% w dół
						1	15% w dół
			6.36%			0	20% w dół
						15%	w dół
		Miesięczna wpłata:	1,985

---

Sheet 2: AmortSched

Wartość zakupu:		375,000
Oprocentowanie określające wartość pożyczki:		15%
Wysokość pożyczki:		318,750
Odsetki (%):		6.36%
Okres spłaty (w miesiącach):		360
Miesiąc rozpoczęcia:		8
Rok rozpoczęcie:		2022
Miesiąc	Numer wpłaty	Kwota wpłaty	Kapitał	Odsetki	Saldo
Aug-22	1	1,985.46	296.08	1,689.38	318,453.92
Sep-22	2	1,985.46	297.65	1,687.81	318,156.26
Oct-22	3	1,985.46	299.23	1,686.23	317,857.03
Nov-22	4	1,985.46	300.82	1,684.64	317,556.21
Dec-22	5	1,985.46	302.41	1,683.05	317,253.80
Jan-23	6	1,985.46	304.01	1,681.45	316,949.79
Feb-23	7	1,985.46	305.63	1,679.83	316,644.16
Mar-23	8	1,985.46	307.25	1,678.21	316,336.92
Apr-23	9	1,985.46	308.87	1,676.59	316,028.05
May-23	10	1,985.46	310.51	1,674.95	315,717.53
Jun-23	11	1,985.46	312.16	1,673.30	315,405.38
Jul-23	12	1,985.46	313.81	1,671.65	315,091.57
Aug-23	13	1,985.46	315.47	1,669.99	314,776.09
Sep-23	14	1,985.46	317.15	1,668.31	314,458.95
Oct-23	15	1,985.46	318.83	1,666.63	314,140.12
Nov-23	16	1,985.46	320.52	1,664.94	313,819.60
Dec-23	17	1,985.46	322.22	1,663.24	313,497.39
Jan-24	18	1,985.46	323.92	1,661.54	313,173.47
Feb-24	19	1,985.46	325.64	1,659.82	312,847.83
Mar-24	20	1,985.46	327.37	1,658.09	312,520.46
Apr-24	21	1,985.46	329.10	1,656.36	312,191.36
May-24	22	1,985.46	330.85	1,654.61	311,860.51
Jun-24	23	1,985.46	332.60	1,652.86	311,527.92
Jul-24	24	1,985.46	334.36	1,651.10	311,193.55
Aug-24	25	1,985.46	336.13	1,649.33	310,857.42
Sep-24	26	1,985.46	337.91	1,647.54	310,519.51
Oct-24	27	1,985.46	339.71	1,645.75	310,179.80
Nov-24	28	1,985.46	341.51	1,643.95	309,838.29
Dec-24	29	1,985.46	343.32	1,642.14	309,494.98
Jan-25	30	1,985.46	345.14	1,640.32	309,149.84
Feb-25	31	1,985.46	346.97	1,638.49	308,802.88
Mar-25	32	1,985.46	348.80	1,636.66	308,454.07
Apr-25	33	1,985.46	350.65	1,634.81	308,103.42
May-25	34	1,985.46	352.51	1,632.95	307,750.91
Jun-25	35	1,985.46	354.38	1,631.08	307,396.53
Jul-25	36	1,985.46	356.26	1,629.20	307,040.27
Aug-25	37	1,985.46	358.15	1,627.31	306,682.13
Sep-25	38	1,985.46	360.04	1,625.42	306,322.08
Oct-25	39	1,985.46	361.95	1,623.51	305,960.13
Nov-25	40	1,985.46	363.87	1,621.59	305,596.26
Dec-25	41	1,985.46	365.80	1,619.66	305,230.46
Jan-26	42	1,985.46	367.74	1,617.72	304,862.72
Feb-26	43	1,985.46	369.69	1,615.77	304,493.04
Mar-26	44	1,985.46	371.65	1,613.81	304,121.39
Apr-26	45	1,985.46	373.62	1,611.84	303,747.77
May-26	46	1,985.46	375.60	1,609.86	303,372.18
Jun-26	47	1,985.46	377.59	1,607.87	302,994.59
Jul-26	48	1,985.46	379.59	1,605.87	302,615.00
Aug-26	49	1,985.46	381.60	1,603.86	302,233.40
Sep-26	50	1,985.46	383.62	1,601.84	301,849.78
Oct-26	51	1,985.46	385.66	1,599.80	301,464.13
Nov-26	52	1,985.46	387.70	1,597.76	301,076.43
Dec-26	53	1,985.46	389.75	1,595.71	300,686.67
Jan-27	54	1,985.46	391.82	1,593.64	300,294.85
Feb-27	55	1,985.46	393.90	1,591.56	299,900.96
Mar-27	56	1,985.46	395.98	1,589.48	299,504.97
Apr-27	57	1,985.46	398.08	1,587.38	299,106.89
May-27	58	1,985.46	400.19	1,585.27	298,706.70
Jun-27	59	1,985.46	402.31	1,583.15	298,304.38
Jul-27	60	1,985.46	404.45	1,581.01	297,899.94
Aug-27	61	1,985.46	406.59	1,578.87	297,493.35
Sep-27	62	1,985.46	408.74	1,576.71	297,084.60
Oct-27	63	1,985.46	410.91	1,574.55	296,673.69
Nov-27	64	1,985.46	413.09	1,572.37	296,260.60
Dec-27	65	1,985.46	415.28	1,570.18	295,845.33
Jan-28	66	1,985.46	417.48	1,567.98	295,427.85
Feb-28	67	1,985.46	419.69	1,565.77	295,008.16
Mar-28	68	1,985.46	421.92	1,563.54	294,586.24
Apr-28	69	1,985.46	424.15	1,561.31	294,162.09
May-28	70	1,985.46	426.40	1,559.06	293,735.69
Jun-28	71	1,985.46	428.66	1,556.80	293,307.03
Jul-28	72	1,985.46	430.93	1,554.53	292,876.10
Aug-28	73	1,985.46	433.22	1,552.24	292,442.88
Sep-28	74	1,985.46	435.51	1,549.95	292,007.37
Oct-28	75	1,985.46	437.82	1,547.64	291,569.55
Nov-28	76	1,985.46	440.14	1,545.32	291,129.41
Dec-28	77	1,985.46	442.47	1,542.99	290,686.93
Jan-29	78	1,985.46	444.82	1,540.64	290,242.11
Feb-29	79	1,985.46	447.18	1,538.28	289,794.94
Mar-29	80	1,985.46	449.55	1,535.91	289,345.39
Apr-29	81	1,985.46	451.93	1,533.53	288,893.46
May-29	82	1,985.46	454.32	1,531.14	288,439.14
Jun-29	83	1,985.46	456.73	1,528.73	287,982.41
Jul-29	84	1,985.46	459.15	1,526.31	287,523.26
Aug-29	85	1,985.46	461.59	1,523.87	287,061.67
Sep-29	86	1,985.46	464.03	1,521.43	286,597.64
Oct-29	87	1,985.46	466.49	1,518.97	286,131.15
Nov-29	88	1,985.46	468.96	1,516.50	285,662.18
Dec-29	89	1,985.46	471.45	1,514.01	285,190.73
Jan-30	90	1,985.46	473.95	1,511.51	284,716.78
Feb-30	91	1,985.46	476.46	1,509.00	284,240.32
Mar-30	92	1,985.46	478.99	1,506.47	283,761.34
Apr-30	93	1,985.46	481.52	1,503.94	283,279.81
May-30	94	1,985.46	484.08	1,501.38	282,795.74
Jun-30	95	1,985.46	486.64	1,498.82	282,309.10
Jul-30	96	1,985.46	489.22	1,496.24	281,819.88
Aug-30	97	1,985.46	491.81	1,493.65	281,328.06
Sep-30	98	1,985.46	494.42	1,491.04	280,833.64
Oct-30	99	1,985.46	497.04	1,488.42	280,336.60
Nov-30	100	1,985.46	499.68	1,485.78	279,836.92
Dec-30	101	1,985.46	502.32	1,483.14	279,334.60
Jan-31	102	1,985.46	504.99	1,480.47	278,829.62
Feb-31	103	1,985.46	507.66	1,477.80	278,321.95
Mar-31	104	1,985.46	510.35	1,475.11	277,811.60
Apr-31	105	1,985.46	513.06	1,472.40	277,298.54
May-31	106	1,985.46	515.78	1,469.68	276,782.77
Jun-31	107	1,985.46	518.51	1,466.95	276,264.26
Jul-31	108	1,985.46	521.26	1,464.20	275,743.00
Aug-31	109	1,985.46	524.02	1,461.44	275,218.98
Sep-31	110	1,985.46	526.80	1,458.66	274,692.18
Oct-31	111	1,985.46	529.59	1,455.87	274,162.59
Nov-31	112	1,985.46	532.40	1,453.06	273,630.19
Dec-31	113	1,985.46	535.22	1,450.24	273,094.97
Jan-32	114	1,985.46	538.06	1,447.40	272,556.91
Feb-32	115	1,985.46	540.91	1,444.55	272,016.01
Mar-32	116	1,985.46	543.77	1,441.68	271,472.23
Apr-32	117	1,985.46	546.66	1,438.80	270,925.57
May-32	118	1,985.46	549.55	1,435.91	270,376.02
Jun-32	119	1,985.46	552.47	1,432.99	269,823.55
Jul-32	120	1,985.46	555.39	1,430.06	269,268.16
Aug-32	121	1,985.46	558.34	1,427.12	268,709.82
Sep-32	122	1,985.46	561.30	1,424.16	268,148.53
Oct-32	123	1,985.46	564.27	1,421.19	267,584.25
Nov-32	124	1,985.46	567.26	1,418.20	267,016.99
Dec-32	125	1,985.46	570.27	1,415.19	266,446.72
Jan-33	126	1,985.46	573.29	1,412.17	265,873.43
Feb-33	127	1,985.46	576.33	1,409.13	265,297.10
Mar-33	128	1,985.46	579.38	1,406.07	264,717.72
Apr-33	129	1,985.46	582.46	1,403.00	264,135.26
May-33	130	1,985.46	585.54	1,399.92	263,549.72
Jun-33	131	1,985.46	588.65	1,396.81	262,961.07
Jul-33	132	1,985.46	591.77	1,393.69	262,369.31
Aug-33	133	1,985.46	594.90	1,390.56	261,774.40
Sep-33	134	1,985.46	598.05	1,387.40	261,176.35
Oct-33	135	1,985.46	601.22	1,384.23	260,575.13
Nov-33	136	1,985.46	604.41	1,381.05	259,970.71
Dec-33	137	1,985.46	607.61	1,377.84	259,363.10
Jan-34	138	1,985.46	610.83	1,374.62	258,752.26
Feb-34	139	1,985.46	614.07	1,371.39	258,138.19
Mar-34	140	1,985.46	617.33	1,368.13	257,520.87
Apr-34	141	1,985.46	620.60	1,364.86	256,900.27
May-34	142	1,985.46	623.89	1,361.57	256,276.38
Jun-34	143	1,985.46	627.19	1,358.26	255,649.19
Jul-34	144	1,985.46	630.52	1,354.94	255,018.67
Aug-34	145	1,985.46	633.86	1,351.60	254,384.81
Sep-34	146	1,985.46	637.22	1,348.24	253,747.59
Oct-34	147	1,985.46	640.60	1,344.86	253,106.99
Nov-34	148	1,985.46	643.99	1,341.47	252,463.00
Dec-34	149	1,985.46	647.41	1,338.05	251,815.59
Jan-35	150	1,985.46	650.84	1,334.62	251,164.76
Feb-35	151	1,985.46	654.29	1,331.17	250,510.47
Mar-35	152	1,985.46	657.75	1,327.71	249,852.72
Apr-35	153	1,985.46	661.24	1,324.22	249,191.48
May-35	154	1,985.46	664.74	1,320.71	248,526.73
Jun-35	155	1,985.46	668.27	1,317.19	247,858.46
Jul-35	156	1,985.46	671.81	1,313.65	247,186.65
Aug-35	157	1,985.46	675.37	1,310.09	246,511.28
Sep-35	158	1,985.46	678.95	1,306.51	245,832.34
Oct-35	159	1,985.46	682.55	1,302.91	245,149.79
Nov-35	160	1,985.46	686.17	1,299.29	244,463.62
Dec-35	161	1,985.46	689.80	1,295.66	243,773.82
Jan-36	162	1,985.46	693.46	1,292.00	243,080.36
Feb-36	163	1,985.46	697.13	1,288.33	242,383.23
Mar-36	164	1,985.46	700.83	1,284.63	241,682.40
Apr-36	165	1,985.46	704.54	1,280.92	240,977.86
May-36	166	1,985.46	708.28	1,277.18	240,269.58
Jun-36	167	1,985.46	712.03	1,273.43	239,557.55
Jul-36	168	1,985.46	715.80	1,269.66	238,841.75
Aug-36	169	1,985.46	719.60	1,265.86	238,122.15
Sep-36	170	1,985.46	723.41	1,262.05	237,398.74
Oct-36	171	1,985.46	727.25	1,258.21	236,671.49
Nov-36	172	1,985.46	731.10	1,254.36	235,940.39
Dec-36	173	1,985.46	734.98	1,250.48	235,205.42
Jan-37	174	1,985.46	738.87	1,246.59	234,466.55
Feb-37	175	1,985.46	742.79	1,242.67	233,723.76
Mar-37	176	1,985.46	746.72	1,238.74	232,977.04
Apr-37	177	1,985.46	750.68	1,234.78	232,226.35
May-37	178	1,985.46	754.66	1,230.80	231,471.70
Jun-37	179	1,985.46	758.66	1,226.80	230,713.04
Jul-37	180	1,985.46	762.68	1,222.78	229,950.36
Aug-37	181	1,985.46	766.72	1,218.74	229,183.63
Sep-37	182	1,985.46	770.79	1,214.67	228,412.85
Oct-37	183	1,985.46	774.87	1,210.59	227,637.98
Nov-37	184	1,985.46	778.98	1,206.48	226,859.00
Dec-37	185	1,985.46	783.11	1,202.35	226,075.89
Jan-38	186	1,985.46	787.26	1,198.20	225,288.63
Feb-38	187	1,985.46	791.43	1,194.03	224,497.21
Mar-38	188	1,985.46	795.62	1,189.84	223,701.58
Apr-38	189	1,985.46	799.84	1,185.62	222,901.74
May-38	190	1,985.46	804.08	1,181.38	222,097.66
Jun-38	191	1,985.46	808.34	1,177.12	221,289.32
Jul-38	192	1,985.46	812.63	1,172.83	220,476.69
Aug-38	193	1,985.46	816.93	1,168.53	219,659.76
Sep-38	194	1,985.46	821.26	1,164.20	218,838.50
Oct-38	195	1,985.46	825.62	1,159.84	218,012.88
Nov-38	196	1,985.46	829.99	1,155.47	217,182.89
Dec-38	197	1,985.46	834.39	1,151.07	216,348.50
Jan-39	198	1,985.46	838.81	1,146.65	215,509.69
Feb-39	199	1,985.46	843.26	1,142.20	214,666.43
Mar-39	200	1,985.46	847.73	1,137.73	213,818.70
Apr-39	201	1,985.46	852.22	1,133.24	212,966.48
May-39	202	1,985.46	856.74	1,128.72	212,109.75
Jun-39	203	1,985.46	861.28	1,124.18	211,248.47
Jul-39	204	1,985.46	865.84	1,119.62	210,382.63
Aug-39	205	1,985.46	870.43	1,115.03	209,512.20
Sep-39	206	1,985.46	875.04	1,110.41	208,637.15
Oct-39	207	1,985.46	879.68	1,105.78	207,757.47
Nov-39	208	1,985.46	884.34	1,101.11	206,873.13
Dec-39	209	1,985.46	889.03	1,096.43	205,984.09
Jan-40	210	1,985.46	893.74	1,091.72	205,090.35
Feb-40	211	1,985.46	898.48	1,086.98	204,191.87
Mar-40	212	1,985.46	903.24	1,082.22	203,288.63
Apr-40	213	1,985.46	908.03	1,077.43	202,380.60
May-40	214	1,985.46	912.84	1,072.62	201,467.76
Jun-40	215	1,985.46	917.68	1,067.78	200,550.08
Jul-40	216	1,985.46	922.54	1,062.92	199,627.53
Aug-40	217	1,985.46	927.43	1,058.03	198,700.10
Sep-40	218	1,985.46	932.35	1,053.11	197,767.75
Oct-40	219	1,985.46	937.29	1,048.17	196,830.46
Nov-40	220	1,985.46	942.26	1,043.20	195,888.20
Dec-40	221	1,985.46	947.25	1,038.21	194,940.95
Jan-41	222	1,985.46	952.27	1,033.19	193,988.68
Feb-41	223	1,985.46	957.32	1,028.14	193,031.36
Mar-41	224	1,985.46	962.39	1,023.07	192,068.97
Apr-41	225	1,985.46	967.49	1,017.97	191,101.47
May-41	226	1,985.46	972.62	1,012.84	190,128.85
Jun-41	227	1,985.46	977.78	1,007.68	189,151.07
Jul-41	228	1,985.46	982.96	1,002.50	188,168.12
Aug-41	229	1,985.46	988.17	997.29	187,179.95
Sep-41	230	1,985.46	993.41	992.05	186,186.54
Oct-41	231	1,985.46	998.67	986.79	185,187.87
Nov-41	232	1,985.46	1,003.96	981.50	184,183.91
Dec-41	233	1,985.46	1,009.28	976.17	183,174.62
Jan-42	234	1,985.46	1,014.63	970.83	182,159.99
Feb-42	235	1,985.46	1,020.01	965.45	181,139.98
Mar-42	236	1,985.46	1,025.42	960.04	180,114.56
Apr-42	237	1,985.46	1,030.85	954.61	179,083.71
May-42	238	1,985.46	1,036.32	949.14	178,047.39
Jun-42	239	1,985.46	1,041.81	943.65	177,005.59
Jul-42	240	1,985.46	1,047.33	938.13	175,958.26
Aug-42	241	1,985.46	1,052.88	932.58	174,905.38
Sep-42	242	1,985.46	1,058.46	927.00	173,846.92
Oct-42	243	1,985.46	1,064.07	921.39	172,782.84
Nov-42	244	1,985.46	1,069.71	915.75	171,713.13
Dec-42	245	1,985.46	1,075.38	910.08	170,637.75
Jan-43	246	1,985.46	1,081.08	904.38	169,556.68
Feb-43	247	1,985.46	1,086.81	898.65	168,469.87
Mar-43	248	1,985.46	1,092.57	892.89	167,377.30
Apr-43	249	1,985.46	1,098.36	887.10	166,278.94
May-43	250	1,985.46	1,104.18	881.28	165,174.76
Jun-43	251	1,985.46	1,110.03	875.43	164,064.72
Jul-43	252	1,985.46	1,115.92	869.54	162,948.81
Aug-43	253	1,985.46	1,121.83	863.63	161,826.98
Sep-43	254	1,985.46	1,127.78	857.68	160,699.20
Oct-43	255	1,985.46	1,133.75	851.71	159,565.45
Nov-43	256	1,985.46	1,139.76	845.70	158,425.69
Dec-43	257	1,985.46	1,145.80	839.66	157,279.88
Jan-44	258	1,985.46	1,151.88	833.58	156,128.01
Feb-44	259	1,985.46	1,157.98	827.48	154,970.03
Mar-44	260	1,985.46	1,164.12	821.34	153,805.91
Apr-44	261	1,985.46	1,170.29	815.17	152,635.62
May-44	262	1,985.46	1,176.49	808.97	151,459.13
Jun-44	263	1,985.46	1,182.73	802.73	150,276.40
Jul-44	264	1,985.46	1,188.99	796.46	149,087.41
Aug-44	265	1,985.46	1,195.30	790.16	147,892.11
Sep-44	266	1,985.46	1,201.63	783.83	146,690.48
Oct-44	267	1,985.46	1,208.00	777.46	145,482.48
Nov-44	268	1,985.46	1,214.40	771.06	144,268.08
Dec-44	269	1,985.46	1,220.84	764.62	143,047.24
Jan-45	270	1,985.46	1,227.31	758.15	141,819.93
Feb-45	271	1,985.46	1,233.81	751.65	140,586.12
Mar-45	272	1,985.46	1,240.35	745.11	139,345.77
Apr-45	273	1,985.46	1,246.93	738.53	138,098.84
May-45	274	1,985.46	1,253.54	731.92	136,845.31
Jun-45	275	1,985.46	1,260.18	725.28	135,585.13
Jul-45	276	1,985.46	1,266.86	718.60	134,318.27
Aug-45	277	1,985.46	1,273.57	711.89	133,044.70
Sep-45	278	1,985.46	1,280.32	705.14	131,764.37
Oct-45	279	1,985.46	1,287.11	698.35	130,477.27
Nov-45	280	1,985.46	1,293.93	691.53	129,183.34
Dec-45	281	1,985.46	1,300.79	684.67	127,882.55
Jan-46	282	1,985.46	1,307.68	677.78	126,574.87
Feb-46	283	1,985.46	1,314.61	670.85	125,260.25
Mar-46	284	1,985.46	1,321.58	663.88	123,938.67
Apr-46	285	1,985.46	1,328.58	656.87	122,610.09
May-46	286	1,985.46	1,335.63	649.83	121,274.46
Jun-46	287	1,985.46	1,342.70	642.75	119,931.76
Jul-46	288	1,985.46	1,349.82	635.64	118,581.94
Aug-46	289	1,985.46	1,356.97	628.48	117,224.96
Sep-46	290	1,985.46	1,364.17	621.29	115,860.80
Oct-46	291	1,985.46	1,371.40	614.06	114,489.40
Nov-46	292	1,985.46	1,378.67	606.79	113,110.73
Dec-46	293	1,985.46	1,385.97	599.49	111,724.76
Jan-47	294	1,985.46	1,393.32	592.14	110,331.44
Feb-47	295	1,985.46	1,400.70	584.76	108,930.74
Mar-47	296	1,985.46	1,408.13	577.33	107,522.62
Apr-47	297	1,985.46	1,415.59	569.87	106,107.03
May-47	298	1,985.46	1,423.09	562.37	104,683.93
Jun-47	299	1,985.46	1,430.63	554.82	103,253.30
Jul-47	300	1,985.46	1,438.22	547.24	101,815.08
Aug-47	301	1,985.46	1,445.84	539.62	100,369.24
Sep-47	302	1,985.46	1,453.50	531.96	98,915.74
Oct-47	303	1,985.46	1,461.21	524.25	97,454.54
Nov-47	304	1,985.46	1,468.95	516.51	95,985.59
Dec-47	305	1,985.46	1,476.74	508.72	94,508.85
Jan-48	306	1,985.46	1,484.56	500.90	93,024.29
Feb-48	307	1,985.46	1,492.43	493.03	91,531.86
Mar-48	308	1,985.46	1,500.34	485.12	90,031.52
Apr-48	309	1,985.46	1,508.29	477.17	88,523.22
May-48	310	1,985.46	1,516.29	469.17	87,006.94
Jun-48	311	1,985.46	1,524.32	461.14	85,482.62
Jul-48	312	1,985.46	1,532.40	453.06	83,950.22
Aug-48	313	1,985.46	1,540.52	444.94	82,409.69
Sep-48	314	1,985.46	1,548.69	436.77	80,861.00
Oct-48	315	1,985.46	1,556.90	428.56	79,304.11
Nov-48	316	1,985.46	1,565.15	420.31	77,738.96
Dec-48	317	1,985.46	1,573.44	412.02	76,165.52
Jan-49	318	1,985.46	1,581.78	403.68	74,583.74
Feb-49	319	1,985.46	1,590.17	395.29	72,993.57
Mar-49	320	1,985.46	1,598.59	386.87	71,394.98
Apr-49	321	1,985.46	1,607.07	378.39	69,787.91
May-49	322	1,985.46	1,615.58	369.88	68,172.33
Jun-49	323	1,985.46	1,624.15	361.31	66,548.18
Jul-49	324	1,985.46	1,632.75	352.71	64,915.43
Aug-49	325	1,985.46	1,641.41	344.05	63,274.02
Sep-49	326	1,985.46	1,650.11	335.35	61,623.91
Oct-49	327	1,985.46	1,658.85	326.61	59,965.06
Nov-49	328	1,985.46	1,667.64	317.81	58,297.42
Dec-49	329	1,985.46	1,676.48	308.98	56,620.93
Jan-50	330	1,985.46	1,685.37	300.09	54,935.57
Feb-50	331	1,985.46	1,694.30	291.16	53,241.27
Mar-50	332	1,985.46	1,703.28	282.18	51,537.99
Apr-50	333	1,985.46	1,712.31	273.15	49,825.68
May-50	334	1,985.46	1,721.38	264.08	48,104.29
Jun-50	335	1,985.46	1,730.51	254.95	46,373.79
Jul-50	336	1,985.46	1,739.68	245.78	44,634.11
Aug-50	337	1,985.46	1,748.90	236.56	42,885.21
Sep-50	338	1,985.46	1,758.17	227.29	41,127.04
Oct-50	339	1,985.46	1,767.49	217.97	39,359.56
Nov-50	340	1,985.46	1,776.85	208.61	37,582.70
Dec-50	341	1,985.46	1,786.27	199.19	35,796.43
Jan-51	342	1,985.46	1,795.74	189.72	34,000.70
Feb-51	343	1,985.46	1,805.26	180.20	32,195.44
Mar-51	344	1,985.46	1,814.82	170.64	30,380.62
Apr-51	345	1,985.46	1,824.44	161.02	28,556.17
May-51	346	1,985.46	1,834.11	151.35	26,722.06
Jun-51	347	1,985.46	1,843.83	141.63	24,878.23
Jul-51	348	1,985.46	1,853.60	131.85	23,024.63
Aug-51	349	1,985.46	1,863.43	122.03	21,161.20
Sep-51	350	1,985.46	1,873.30	112.15	19,287.89
Oct-51	351	1,985.46	1,883.23	102.23	17,404.66
Nov-51	352	1,985.46	1,893.21	92.24	15,511.44
Dec-51	353	1,985.46	1,903.25	82.21	13,608.20
Jan-52	354	1,985.46	1,913.34	72.12	11,694.86
Feb-52	355	1,985.46	1,923.48	61.98	9,771.38
Mar-52	356	1,985.46	1,933.67	51.79	7,837.71
Apr-52	357	1,985.46	1,943.92	41.54	5,893.79
May-52	358	1,985.46	1,954.22	31.24	3,939.57
Jun-52	359	1,985.46	1,964.58	20.88	1,974.99
Jul-52	360	1,985.46	1,974.99	10.47	0.00