You are on page 1of 42

GL 10,900.00 17.23 187,807.00 9.75 106,275.

00
GL-R 25,900.00 19.82 513,338.00 9.75 252,525.00

GL-w4 108,900.00 4.07 443,223.00 1.42 154,638.00


1,144,368.00 513,438.00



GL 25,900.00 19.82 513,338.00 9.75 252,525.00
GL 25,900.00 19.82 513,338.00 9.85 255,115.00
GL 25,900.00 19.82 513,338.00 9.9 256,410.00
GL 25,900.00 19.82 513,338.00 10 259,000.00
GL 25,900.00 19.82 513,338.00 10.1 261,590.00
GL 25,900.00 19.82 513,338.00 10.6 274,540.00
GL 25,900.00 19.82 513,338.00 11.1 287,490.00
GL 25,900.00 19.82 513,338.00 11.5 297,850.00






***







GL 9.95 - 9.75
GL 25,900.00 19.82 513,338.00 9.75
GL 25,900.00 19.82 513,338.00 1 25,900.00 9.75
GL 25,900.00 19.82 513,338.00 2 51,800.00 9.75
GL 25,900.00 19.82 513,338.00 3 77,700.00 9.75
GL 25,900.00 19.82 513,338.00 4 103,600.00 9.75
GL 25,900.00 19.82 513,338.00 5 129,500.00 9.75
GL 25,900.00 19.82 513,338.00 6 155,400.00 9.75
GL 25,900.00 19.82 513,338.00 7 181,300.00 9.75
GL 25,900.00 19.82 513,338.00 8 207,200.00 9.75
GL 25,900.00 19.82 513,338.00 9 233,100.00 9.75
GL 25,900.00 19.82 513,338.00 10 259,000.00 9.75

1
GL 25,900.00 19.82 513,338.00 11 284,900.00 9.75
GL 25,900.00 19.82 513,338.00 12 310,800.00 9.75

**






***







GL 17.23 - 9.75
GL 10,900.00 17.23 187,807.00 9.75
GL 10,900.00 17.23 187,807.00 1 10,900.00 9.75
GL 10,900.00 17.23 187,807.00 2 21,800.00 9.75
GL 10,900.00 17.23 187,807.00 3 32,700.00 9.75
GL 10,900.00 17.23 187,807.00 4 43,600.00 9.75
GL 10,900.00 17.23 187,807.00 5 54,500.00 9.75
GL 10,900.00 17.23 187,807.00 6 65,400.00 9.75
GL 10,900.00 17.23 187,807.00 7 76,300.00 9.75
GL 10,900.00 17.23 187,807.00 8 87,200.00 9.75
GL 10,900.00 17.23 187,807.00 9 98,100.00 9.75
GL 10,900.00 17.23 187,807.00 10 109,000.00 9.75
GL 10,900.00 17.23 187,807.00 11 119,900.00 9.75
GL 10,900.00 17.23 187,807.00 12 130,800.00 9.75

**






***







GL - 0 - 0
GL 108,900.00 4.07 443,223.00 1.16
GL 108,900.00 4.07 443,223.00 1 108,900.00 1.16
GL 108,900.00 4.07 443,223.00 2 217,800.00 1.16
GL 108,900.00 4.07 443,223.00 3 326,700.00 1.16
GL 108,900.00 4.07 443,223.00 4 435,600.00 1.16
GL 108,900.00 4.07 443,223.00 5 544,500.00 1.16
GL 108,900.00 4.07 443,223.00 6 653,400.00 1.16
GL 108,900.00 4.07 443,223.00 7 762,300.00 1.16

2
GL 108,900.00 4.07 443,223.00 8 871,200.00 1.16
GL 108,900.00 4.07 443,223.00 9 980,100.00 1.16
GL 108,900.00 4.07 443,223.00 10 1,089,000.00 1.16
GL 108,900.00 4.07 443,223.00 11 1,197,900.00 1.16
GL 108,900.00 4.07 443,223.00 12 1,306,800.00 1.16

**

3

81,532.00
260,813.00

288,585.00
630,930.00


260,813.00
258,223.00
256,928.00
254,338.00
251,748.00
238,798.00
225,848.00
215,488.00




+
-
252,525.00
252,525.00 51,800.00 14.79 765,863.00 9.95 515,410.00
505,050.00 77,700.00 13.11 1,018,388.00 9.95 773,115.00
757,575.00 103,600.00 12.27 1,270,913.00 9.95 1,030,820.00
1,010,100.00 129,500.00 11.76 1,523,438.00 9.95 1,288,525.00
1,262,625.00 155,400.00 11.43 1,775,963.00 9.95 1,546,230.00
1,515,150.00 181,300.00 11.19 2,028,488.00 9.95 1,803,935.00
1,767,675.00 207,200.00 11.01 2,281,013.00 9.95 2,061,640.00
2,020,200.00 233,100.00 10.87 2,533,538.00 9.95 2,319,345.00
2,272,725.00 259,000.00 10.76 2,786,063.00 9.95 2,577,050.00
2,525,250.00 284,900.00 10.67 3,038,588.00 9.95 2,834,755.00

4
2,777,775.00 310,800.00 10.59 3,291,113.00 9.95 3,092,460.00
3,030,300.00 336,700.00 10.52 3,543,638.00 9.95 3,350,165.00




+
#VALUE!
106,275.00
106,275.00 21,800.00 13.49 294,082.00 10.00 218,000.00
212,550.00 32,700.00 12.24 400,357.00 10.00 327,000.00
318,825.00 43,600.00 11.62 506,632.00 10.00 436,000.00
425,100.00 54,500.00 11.25 612,907.00 10.00 545,000.00
531,375.00 65,400.00 11.00 719,182.00 10.00 654,000.00
637,650.00 76,300.00 10.82 825,457.00 10.00 763,000.00
743,925.00 87,200.00 10.69 931,732.00 10.00 872,000.00
850,200.00 98,100.00 10.58 1,038,007.00 10.00 981,000.00
956,475.00 109,000.00 10.50 1,144,282.00 10.00 1,090,000.00
1,062,750.00 119,900.00 10.43 1,250,557.00 10.00 1,199,000.00
1,169,025.00 130,800.00 10.37 1,356,832.00 10.00 1,308,000.00
1,275,300.00 141,700.00 10.33 1,463,107.00 10.00 1,417,000.00




+
-
126,324.00
126,324.00 217,800.00 2.62 569,547.00 1.20 261,360.00
252,648.00 326,700.00 2.13 695,871.00 1.20 392,040.00
378,972.00 435,600.00 1.89 822,195.00 1.20 522,720.00
505,296.00 544,500.00 1.74 948,519.00 1.20 653,400.00
631,620.00 653,400.00 1.65 1,074,843.00 1.20 784,080.00
757,944.00 762,300.00 1.58 1,201,167.00 1.20 914,760.00
884,268.00 871,200.00 1.52 1,327,491.00 1.20 1,045,440.00

5
1,010,592.00 980,100.00 1.48 1,453,815.00 1.20 1,176,120.00
1,136,916.00 1,089,000.00 1.45 1,580,139.00 1.20 1,306,800.00
1,263,240.00 1,197,900.00 1.42 1,706,463.00 1.20 1,437,480.00
1,389,564.00 1,306,800.00 1.40 1,832,787.00 1.20 1,568,160.00
1,515,888.00 1,415,700.00 1.38 1,959,111.00 1.20 1,698,840.00

6







- -
- 260,813.00 252,525.00
- 250,453.00 262,885.00
- 245,273.00 268,065.00
- 240,093.00 273,245.00
- 234,913.00 278,425.00
- 229,733.00 283,605.00
- 224,553.00 288,785.00
- 219,373.00 293,965.00
- 214,193.00 299,145.00
- 209,013.00 304,325.00
- 203,833.00 309,505.00

7
- 198,653.00 314,685.00
- 193,473.00 319,865.00








#VALUE! #VALUE!
- 81,532.00 106,275.00
- 76,082.00 111,725.00
- 73,357.00 114,450.00
- 70,632.00 117,175.00
- 67,907.00 119,900.00
- 65,182.00 122,625.00
- 62,457.00 125,350.00
- 59,732.00 128,075.00
- 57,007.00 130,800.00
- 54,282.00 133,525.00
- 51,557.00 136,250.00
- 48,832.00 138,975.00
- 46,107.00 141,700.00








- -
- 316,899.00 126,324.00
- 308,187.00 135,036.00
- 303,831.00 139,392.00
- 299,475.00 143,748.00
- 295,119.00 148,104.00
- 290,763.00 152,460.00
- 286,407.00 156,816.00
- 282,051.00 161,172.00

8
- 277,695.00 165,528.00
- 273,339.00 169,884.00
- 268,983.00 174,240.00
- 264,627.00 178,596.00
- 260,271.00 182,952.00

9

GL 10,900.00 17.23 187,807.00 9.75 106,275.00
GL-R 25,900.00 19.82 513,338.00 9.75 252,525.00

GL-w4 108,900.00 4.07 443,223.00 1.42 154,638.00


1,144,368.00 513,438.00


- R



1
25,900.00 19.82 513,338.00
2 - - -
3 - - -
4
5
25,900.00 19.82 513,338.00 9.75 252,525.00

-R
25,900.00 9.90 256,410.00 14.86 769,748
-R 25,900.00 10.1 261,590.00
500.00 10.1 5,050.00


25,900.00 9.95 257,705.00 14.89 771,043
25,900.00 10.1 261,590.00
400.00 10.1 4,040.00

**







1
25,900.00 19.82 513,338.00
2 - - -
3 - - -

10
4

5
25,900.00 19.82 513,338.00 9.75 252,525.00

25,900.00 9.75 252,525.00 14.79 765,863
25,900.00 9.95 257,705.00


25,900.00 9.95 257,705.00 *****
25,900.00 10.1 261,590.00

11

81,532.00
260,813.00

288,585.00
630,930.00


***




260,813.00

5,180.00 255,633.00 **

3,885.00 251,748.00


***

12


260,813.00
**
- 255,633.00

3,885.00 *

13
14


15

GL 10,900.00 17.23 187,807.00 9.75 106,275.00
GL-R 25,900.00 19.82 513,338.00 9.75 252,525.00

GL-w4 108,900.00 4.07 443,223.00 1.42 154,638.00


1,144,368.00 513,438.00



GL 10,900.00 17.23 187,807.00 9.75 106,275.00
GL 10,900.00 17.23 187,807.00 9.85 107,365.00
GL 10,900.00 17.23 187,807.00 9.95 108,455.00
GL 10,900.00 17.23 187,807.00 10 109,000.00
GL 10,900.00 17.23 187,807.00 10.1 110,090.00
GL 10,900.00 17.23 187,807.00 10.2 111,180.00
GL 10,900.00 17.23 187,807.00 10.3 112,270.00
GL 10,900.00 17.23 187,807.00 10.4 113,360.00



GL 25,900.00 19.82 513,338.00 9.75 252,525.00
GL 25,900.00 19.82 513,338.00 9.85 255,115.00
GL 25,900.00 19.82 513,338.00 9.95 257,705.00
GL 25,900.00 19.82 513,338.00 10 259,000.00
GL 25,900.00 19.82 513,338.00 10.1 261,590.00
GL 25,900.00 19.82 513,338.00 10.2 264,180.00
GL 25,900.00 19.82 513,338.00 10.3 266,770.00
GL 25,900.00 19.82 513,338.00 10.4 269,360.00

16

81,532.00
260,813.00

288,585.00
630,930.00


81,532.00
80,442.00
79,352.00
78,807.00
77,717.00
76,627.00
75,537.00
74,447.00


260,813.00
258,223.00
255,633.00
254,338.00
251,748.00
249,158.00
246,568.00
243,978.00

17
18

GL 10,900.00 17.23 187,807.00 9.75 106,275.00


GL-R 25,900.00 19.82 513,338.00 9.75 252,525.00

GL-W4 108,900.00 4.07 443,223.00 1.16 126,324.00

1,144,368.00 485,124.00




GL 10,900.00 17.23 187,807.00 9.75 106,275.00
GL 10,900.00 17.23 187,807.00 9.85 107,365.00
GL 10,900.00 17.23 187,807.00 9.95 108,455.00
GL 10,900.00 17.23 187,807.00 10 109,000.00
GL 10,900.00 17.23 187,807.00 10.1 110,090.00
GL 10,900.00 17.23 187,807.00 10.2 111,180.00
GL 10,900.00 17.23 187,807.00 10.3 112,270.00
GL 10,900.00 17.23 187,807.00 10.4 113,360.00




GL 25,900.00 19.82 513,338.00 9.75 252,525.00
GL 25,900.00 19.82 513,338.00 9.85 255,115.00
GL 25,900.00 19.82 513,338.00 9.95 257,705.00
GL 25,900.00 19.82 513,338.00 10 259,000.00
GL 25,900.00 19.82 513,338.00 10.1 261,590.00
GL 25,900.00 19.82 513,338.00 10.2 264,180.00
GL 25,900.00 19.82 513,338.00 10.3 266,770.00
GL 25,900.00 19.82 513,338.00 10.4 269,360.00

19






GL-W4 108,900.00 4.07 443,223.00 1.16 126,324.00
GL-W4 108,900.00 4.07 443,223.00 1.1 119,790.00
GL-W4 108,900.00 4.07 443,223.00 1 108,900.00
GL-W4 108,900.00 4.07 443,223.00 -
GL-W4 108,900.00 4.07 443,223.00 -
GL-W4 108,900.00 4.07 443,223.00 -
GL-W4 108,900.00 4.07 443,223.00 -
GL-W4 108,900.00 4.07 443,223.00 -

20

81,532.00
260,813.00

316,899.00

659,244.00

81,532.00
80,442.00
79,352.00
78,807.00
77,717.00
76,627.00
75,537.00
74,447.00

260,813.00
258,223.00
255,633.00
254,338.00
251,748.00
249,158.00
246,568.00
243,978.00

21

316,899.00
323,433.00
334,323.00

22
23
24
GL 165,000x16.48= 2,719,200
Gl-W4 =100,000x4.81= 481,000
Gl-w4. =20,000x5.26= 105,200
Dw 06c1805-A=100,000x.78=78,000

GL 165,000.00 16.48 2,719,200.00 9.75 1,608,750.00


GL-w 100,000.00 4.81 481,000.00 1.42 142,000.00
GLw 20,000.00 5.26 105,200.00 1.42 28,400.00
DW-gl 100,000.00 0.78 78,000.00 -



GL 165,000.00 16.48 2,719,200.00 9.75 1,608,750.00
GL 165,000.00 16.48 2,719,200.00 9.85 1,625,250.00
GL 165,000.00 16.48 2,719,200.00 9.95 1,641,750.00
GL 165,000.00 16.48 2,719,200.00 10 1,650,000.00
GL 165,000.00 16.48 2,719,200.00 10.1 1,666,500.00
GL 165,000.00 16.48 2,719,200.00 10.2 1,683,000.00
GL 165,000.00 16.48 2,719,200.00 10.3 1,699,500.00
GL 165,000.00 16.48 2,719,200.00 10.4 1,716,000.00






***







GL 165,000.00 16.48 2,719,200.00 9.75
GL 165,000.00 16.48 2,719,200.00 1 165,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 2 330,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 3 495,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 4 660,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 5 825,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 6 990,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 7 1,155,000.00 9.75

25
GL 165,000.00 16.48 2,719,200.00 8 1,320,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 9 1,485,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 10 1,650,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 11 1,815,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 12 1,980,000.00 9.75






1
40,000.00 24.52 980,800.00
2 80,000.00 15.70 1,256,000.00
3 45,000.00 10.72 482,400.00
4
5
165,000.00 16.48 2,719,200.00 9.75 1,608,750.00

165,000.00 9.75 1,608,750.00 13.12 4,327,950
165,000.00 9.95 1,641,750.00

165,000.00 9.95 1,641,750.00 13.22 4,360,950
165,000.00 10.1 1,666,500.00






1 40,000.00 24.52 980,800.00
2 80,000.00 15.70 1,256,000.00
3 45,000.00 10.72 482,400.00
4
5
165,000.00 16.48 2,719,200.00 9.75 1,608,750.00

165,000.00 9.75 1,608,750.00 13.12 4,327,950
165,000.00 9.95 1,641,750.00
165,000.00 9.95 1,641,750.00 *****
165,000.00 10.1 1,666,500.00

26


27
1,110,450.00
339,000.00
76,800.00
78,000.00


1,110,450.00
1,093,950.00
1,077,450.00
1,069,200.00
1,052,700.00
1,036,200.00
1,019,700.00
1,003,200.00




+
1,608,750.00
1,608,750.00 330,000.00 13.12 4,327,950.00 9.90 3,267,000.00
3,217,500.00 495,000.00 11.99 5,936,700.00 9.90 4,900,500.00
4,826,250.00 660,000.00 11.43 7,545,450.00 9.90 6,534,000.00
6,435,000.00 825,000.00 11.10 9,154,200.00 9.90 8,167,500.00
8,043,750.00 990,000.00 10.87 10,762,950.00 9.90 9,801,000.00
9,652,500.00 1,155,000.00 10.71 12,371,700.00 9.90 11,434,500.00
11,261,250.00 1,320,000.00 10.59 13,980,450.00 9.90 13,068,000.00

28
12,870,000.00 1,485,000.00 10.50 15,589,200.00 9.90 14,701,500.00
14,478,750.00 1,650,000.00 10.42 17,197,950.00 9.90 16,335,000.00
16,087,500.00 1,815,000.00 10.36 18,806,700.00 9.90 17,968,500.00
17,696,250.00 1,980,000.00 10.31 20,415,450.00 9.90 19,602,000.00
19,305,000.00 2,145,000.00 10.27 22,024,200.00 9.90 21,235,500.00


***



1,110,450.00

33,000.00 1,077,450.00

24,750.00 1,052,700.00


***



1,110,450.00

- 1,077,450.00

24,750.00 *

29

30







- 1,110,450.00 1,608,750.00
- 1,060,950.00 1,658,250.00
- 1,036,200.00 1,683,000.00
- 1,011,450.00 1,707,750.00
- 986,700.00 1,732,500.00
- 961,950.00 1,757,250.00
- 937,200.00 1,782,000.00
- 912,450.00 1,806,750.00

31
- 887,700.00 1,831,500.00
- 862,950.00 1,856,250.00
- 838,200.00 1,881,000.00
- 813,450.00 1,905,750.00
- 788,700.00 1,930,500.00

32
33
GL 165,000x16.48= 2,719,200
Gl-W4 =100,000x4.81= 481,000
Gl-w4. =20,000x5.26= 105,200
Dw 06c1805-A=100,000x.78=78,000

GL 165,000.00 16.48 2,719,200.00 9.75 1,608,750.00


GL-w 100,000.00 4.81 481,000.00 1.42 142,000.00
GLw 20,000.00 5.26 105,200.00 1.42 28,400.00
DW-gl 100,000.00 0.78 78,000.00 -



GL 165,000.00 16.48 2,719,200.00 9.75 1,608,750.00
GL 165,000.00 16.48 2,719,200.00 9.85 1,625,250.00
GL 165,000.00 16.48 2,719,200.00 9.95 1,641,750.00
GL 165,000.00 16.48 2,719,200.00 10 1,650,000.00
GL 165,000.00 16.48 2,719,200.00 10.1 1,666,500.00
GL 165,000.00 16.48 2,719,200.00 10.2 1,683,000.00
GL 165,000.00 16.48 2,719,200.00 10.3 1,699,500.00
GL 165,000.00 16.48 2,719,200.00 10.4 1,716,000.00






***







GL 165,000.00 16.48 2,719,200.00 9.75
GL 165,000.00 16.48 2,719,200.00 1 165,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 2 330,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 3 495,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 4 660,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 5 825,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 6 990,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 7 1,155,000.00 9.75

34
GL 165,000.00 16.48 2,719,200.00 8 1,320,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 9 1,485,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 10 1,650,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 11 1,815,000.00 9.75
GL 165,000.00 16.48 2,719,200.00 12 1,980,000.00 9.75






1
40,000.00 24.52 980,800.00
2 80,000.00 15.70 1,256,000.00
3 45,000.00 10.72 482,400.00
4
5
165,000.00 16.48 2,719,200.00 9.75 1,608,750.00

165,000.00 9.75 1,608,750.00 13.12 4,327,950
165,000.00 9.95 1,641,750.00

165,000.00 9.95 1,641,750.00 13.22 4,360,950
165,000.00 10.1 1,666,500.00






1 40,000.00 24.52 980,800.00
2 80,000.00 15.70 1,256,000.00
3 45,000.00 10.72 482,400.00
4
5
165,000.00 16.48 2,719,200.00 9.75 1,608,750.00

165,000.00 9.75 1,608,750.00 13.12 4,327,950
165,000.00 9.95 1,641,750.00
165,000.00 9.95 1,641,750.00 *****
165,000.00 10.1 1,666,500.00

35


36
1,110,450.00
339,000.00
76,800.00
78,000.00


1,110,450.00
1,093,950.00
1,077,450.00
1,069,200.00
1,052,700.00
1,036,200.00
1,019,700.00
1,003,200.00




+
1,608,750.00
1,608,750.00 330,000.00 13.12 4,327,950.00 9.90 3,267,000.00
3,217,500.00 495,000.00 11.99 5,936,700.00 9.90 4,900,500.00
4,826,250.00 660,000.00 11.43 7,545,450.00 9.90 6,534,000.00
6,435,000.00 825,000.00 11.10 9,154,200.00 9.90 8,167,500.00
8,043,750.00 990,000.00 10.87 10,762,950.00 9.90 9,801,000.00
9,652,500.00 1,155,000.00 10.71 12,371,700.00 9.90 11,434,500.00
11,261,250.00 1,320,000.00 10.59 13,980,450.00 9.90 13,068,000.00

37
12,870,000.00 1,485,000.00 10.50 15,589,200.00 9.90 14,701,500.00
14,478,750.00 1,650,000.00 10.42 17,197,950.00 9.90 16,335,000.00
16,087,500.00 1,815,000.00 10.36 18,806,700.00 9.90 17,968,500.00
17,696,250.00 1,980,000.00 10.31 20,415,450.00 9.90 19,602,000.00
19,305,000.00 2,145,000.00 10.27 22,024,200.00 9.90 21,235,500.00


***



1,110,450.00

33,000.00 1,077,450.00

24,750.00 1,052,700.00


***



1,110,450.00

- 1,077,450.00

24,750.00 *

38

39







- 1,110,450.00 1,608,750.00
- 1,060,950.00 1,658,250.00
- 1,036,200.00 1,683,000.00
- 1,011,450.00 1,707,750.00
- 986,700.00 1,732,500.00
- 961,950.00 1,757,250.00
- 937,200.00 1,782,000.00
- 912,450.00 1,806,750.00

40
- 887,700.00 1,831,500.00
- 862,950.00 1,856,250.00
- 838,200.00 1,881,000.00
- 813,450.00 1,905,750.00
- 788,700.00 1,930,500.00

41
42

You might also like