Documentos de Académico
Documentos de Profesional
Documentos de Cultura
DESCRIO DA PLANILHA
O objetivo desta planilha analisada do ponto de vista econmica, uma instalao de energia solar fotovoltaica
conectada rede , com dados meteorolgicos de Cuiab.
A planilha tem trs folhas. A primeira a que voc est lendo agora, que traz uma breve explicao do mtodo de
clculo utilizado, a segunda planilha com nome de DADOS a principal , enquanto a ultima chamada de ANLISE
DE INVESTIMENTO, realiza todos os clculos e anlise financeiras de qualquer instalao fotovoltaica.
ADAPTAO OUTRAS REGIES
Devido muitos downloads da planilha e consultas recebidas sobre a possibilidade de adaptar seu contedo para
outras instalaes e equipamentos, a Treenergi Automao disponibiliza seu contato para possiveis mudanas:
marcelo@treenergi.com.br
POTNCIA DO INVERSOR
POTNCIA FOTOVOLTAICO
Se calcula automticamente
I.P.C. ESTIMADO
COSTES
COSTE TOTAL DE LA INSTALACIN
PERIODO DE AMORTIZACIN
FINANCIACIN
FONDOS PROPIOS
SUBVENCIN
PRSTAMO
TIPO DE INTERS
PLAZO
RESULTADOS
Debido al paso del tiempo. Con este valor el panel rendira al
PRDIDA ANUAL DE EFICIENCIA
KW
5500
wp
6050 kWh/ano
2057
R$
DADOS GERAIS
PERODO EM QUE O FABRICANTE GARANTE A POTNCIA
NOMINAL SUPERIOR 80%
25
anos
0.34
R$
5.25
% anual
5.5
% anual
I.P.C. ESTIMADO
CUSTOS
CUSTO TOTAL INSTALAO
PERODO AMORTIZAO
29975
10
R$
anos
180
R$
350
R$
5995
R$
R$
23980
R$
JUROS
PRAZO
15
FINANCIAMENTO
RECURSOS PRPRIOS
SUBVENCIN
EMPRSTIMO
20%
189.63
anos
R$
ANO
PERDA ANUAL DE EFICINCIA
PRODUO DE ENERGIA ANUAL PORCENTUA
PRODUO ENERGTICA ANUAL (kWh)
0.008
1.000
6050
0.008
0.992
6000
0.008
0.983
5949
0.008
0.975
5899
0.008
0.967
5848
0.008
0.958
5798
0.008
0.950
5748
5.25
0.340
5.25
0.358
5.25
0.377
5.25
0.396
5.25
0.417
5.25
0.439
5.25
0.462
ENTRADAS
VENDA ENERGIA
DEDUO FISCAL.
TOTAL ENTRADAS
0
0
2057
2147
1199
2241
2338
2440
2546
2656
2057
3346
2241
2338
2440
2546
2656
SADAS
MANUTENO
0
0
180
190
200
211
223
235
248
2276
1174
1102
2276
1118
1158
2276
1058
1217
2276
996
1279
2276
931
1345
2276
862
1414
2276
790
1486
350
369
390
411
434
457
483
5995
2806
2835
2865
2898
2932
2968
3006
-5995
-749
-6744
511
-6232
-625
-6857
-560
-7417
-492
-7909
-422
-8331
-350
-6744
-6232
-6857
-7417
-7909
-8331
-8681
COTAS DE CRDITO
JUROS
AMORTIZAO DE CRDITO
SEGURO INTEGRAL INSTALAO
TOTAL SADAS
FINANCEIRO
SALDO INICIAL
FLUXO CAIXA ENTRADAS-SADAS
SALDO FINAL
RESULTADOS
-5995
-5995
RESULTADO BRUTO
1527
2787
1651
1716
1783
1853
1926
AMORTIZAO INSTALAO
2998
2998
2998
2998
2998
2998
2998
LUCRO ANTES DE JUROS E IMPOSTOS
-1471
-211
-1347
-1282
-1214
-1144
-1072
PAGAMENTO DE JUROS
1174
1118
1058
996
931
862
790
SALDO
-2644
-1328
-2405
-2278
-2145
-2006
-1861
RENTABILIDAD ECONMICA DEL EJERCICIO (
-4.906
-0.703
-4.493
-4.275
-4.050
-3.817
-3.576
RENTABILIDAD FINANCIERA (%)
-44.11% -22.16% -40.12% -37.99% -35.77% -33.46% -31.05%
ACUMULADOS
BENEFICIOS ACUMULADOS
RENTABILIDAD ACUMULADA (%)
RENTABILIDAD MEDIA ANUAL (%)
TASA INTERNA DE RENTABILIDAD -TIR
-2644
-44.11
-3973
-66.27
-6378
-106.39
-8656
-144.38
-10800
-180.15
-12806
-213.61
-14668
-244.66
-44.11
-33.13
-35.46
-36.09
-36.03
-35.60
-34.95
ENTRADAS E SADAS
10000
8000
REAIS
Entradas
6000
Sadas
4000
2000
0
0
FINANCEIRO
30000
25000
20000
15000
REAIS 10000
5000
0
-5000
-10000
-15000
-20000
0
10
Saldo acumulado
15
20
25
15
20
25
Fluxo Caixa
10
BENEFCIOS
95000
70000
REAIS 45000
Benefcios no ano
Benefcios Acumulados
BENEFCIOS
95000
70000
REAIS 45000
Benefcios no ano
Benefcios Acumulados
20000
-5000
-30000
0
10
15
20
25
RENTABILIDADES
90%
70%
TIR
50%
%
30%
10%
-10%
-30%
-50%
0
10
A NO
15
20
25
10
11
12
13
14
15
0.008
0.942
5697
0.008
0.933
5647
0.008
0.925
5596
0.008
0.917
5546
0.008
0.908
5495
0.008
0.900
5445
0.008
0.892
5395
0.008
0.883
5344
5.25
0.486
5.25
0.512
5.25
0.539
5.25
0.567
5.25
0.597
5.25
0.628
5.25
0.661
5.25
0.696
10
11
12
13
14
15
2771
2891
3016
3145
3280
3421
3567
3719
2771
2891
3016
3145
3280
3421
3567
3719
10
11
12
13
14
15
262
276
291
307
324
342
361
381
2276
713
1562
2276
634
1642
2276
550
1726
2276
461
1814
2276
368
1907
2276
271
2005
2276
168
2107
2276
60
2215
509
537
567
598
631
665
702
741
3047
3089
3134
3181
3231
3283
3339
3397
10
11
12
13
14
15
-8681
-275
-8956
-198
-9154
-118
-9272
-36
-9308
50
-9258
138
-9121
229
-8892
322
-8956
-9154
-9272
-9308
-9258
-9121
-8892
-8570
10
11
12
13
14
15
2000
2998
-997
713
2078
2998
-920
634
2157
2998
-840
550
2240
0
2240
461
2325
0
2325
368
2413
0
2413
271
2504
0
2504
168
2598
0
2598
60
-1711
-1553
-1390
1779
1957
2142
2336
2537
-3.327
-3.069
-2.802
7.473
7.757
8.051
8.354
8.667
29.67%
32.64%
35.74%
38.96%
42.32%
10
11
12
13
14
15
-16378
-273.20
-17932
-299.11
-19321
-322.29
-17542
-292.62
-15586
-259.98
-13443
-224.24
-11107
-185.28
-8570
-142.95
-34.15
-33.23
-32.23
-26.60
-21.66
-17.25
-13.23
-9.53
AO
PRDIDA ANUAL DE EFICIENCIA
PRODUCCIN ENERGTICA ANULA PORCEN
PRODUCCIN ENERGTICA ANUAL (kW
16
17
18
19
20
21
22
0.008
0.875
5294
0.008
0.867
5243
0.008
0.858
5193
0.008
0.850
5143
0.008
0.842
5092
0.008
0.833
5042
0.008
0.825
4991
5.25
0.733
5.25
0.771
5.25
0.811
5.25
0.854
5.25
0.899
5.25
0.946
5.25
0.996
ENTRADAS
0
VENTA DE ENERGA
0
DEVOLUCIN 10% SOBRE LA INVERSIN
TOTAL ENTRADAS
0
16
17
18
19
20
21
22
3878
4042
4214
4392
4577
4770
4970
3878
4042
4214
4392
4577
4770
4970
16
17
18
19
20
21
22
402
424
447
472
498
525
554
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
781
824
870
918
968
1021
1077
1183
1248
1317
1389
1466
1546
1631
16
17
18
19
20
21
22
-8570
2694
-5875
2794
-3081
2897
-185
3003
2818
3111
5929
3223
9153
3338
-5875
-3081
-185
2818
5929
9153
12491
16
17
18
19
20
21
22
SALIDAS
MANTENIMIENTO
0
0
CUOTAS DE CRDITO
PAGO DE INTERESES
AMORTIZACIN DEL CRDITO
SEGURO INTEGRAL DE LA INSTALACIN
TOTAL SALIDAS
0
TESORERA
TESORERA INICIAL
FLUJO PERODO ENTRADAS-SALI
TESORERA FINAL
RESULTADOS
0
0
0
RESULTADO BRUTO
2694
AMORTIZACIN DE LA INSTALACIN
0
BENEFICIOS ANTES DE INTERESES E IMPU
2694
PAGO DE INTERESES
0
BENEFICIO ANTES DE IMPUESTOS
2694
RENTABILIDAD ECONMICA DEL EJERCICIO
8.989
RENTABILIDAD FINANCIERA (%)
44.95%
ACUMULADOS
BENEFICIOS ACUMULADOS
RENTABILIDAD ACUMULADA (%)
RENTABILIDAD MEDIA ANUAL (%)
TASA INTERNA DE RENTABILIDAD -TIR
2794
0
2794
0
2897
0
2897
0
3003
0
3003
0
3111
0
3111
0
3223
0
3223
0
3338
0
3338
0
2794
2897
3003
3111
3223
3338
9.321
9.664
10.017
10.380
10.753
11.138
46.61%
48.32%
50.08%
51.90%
53.77%
55.69%
16
17
18
19
20
21
22
-5875
-98.01
-3081
-51.40
-185
-3.08
2818
47.01
5929
98.90
9153
152.67
12491
208.36
-6.13
-3.02
-0.17
2.47
4.95
7.27
9.47
1.61%
2.93%
3.96%
4.79%
23
24
25
26
27
28
29
30
0.008
0.817
4941
0.008
0.808
4890
0.008
0.800
4840
0.008
0.792
4790
0.008
0.783
4739
0.008
0.775
4689
0.008
0.767
4638
0.008
0.758
4588
5.25
1.048
5.25
1.103
5.25
1.161
5.25
1.222
5.25
1.286
5.25
1.354
5.25
1.425
5.25
1.499
23
24
25
26
27
28
29
30
5178
5394
5619
5852
6095
6346
6608
6879
5178
5394
5619
5852
6095
6346
6608
6879
23
24
25
26
27
28
29
30
585
617
651
686
724
764
806
850
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1137
1199
1265
1335
1408
1486
1567
1653
1721
1816
1916
2021
2132
2250
2373
2504
23
24
25
26
27
28
29
30
12491
3457
15948
3578
19526
3703
23230
3831
27061
3962
31023
4097
35120
4235
39355
4375
15948
19526
23230
27061
31023
35120
39355
43730
23
24
25
26
27
28
29
30
3457
0
3457
0
3578
0
3578
0
3703
0
3703
0
3831
0
3831
0
3962
0
3962
0
4097
0
4097
0
4235
0
4235
0
4375
0
4375
0
3457
3578
3703
3831
3962
4097
4235
4375
11.532
11.938
12.354
12.781
13.219
13.668
14.127
14.597
57.66%
59.69%
61.77%
63.91%
66.10%
68.34%
70.64%
72.98%
23
24
25
26
27
28
29
30
15948
266.02
19526
325.71
23230
387.48
27061
451.39
31023
517.49
35120
585.83
39355
656.46
43730
729.45
11.57
13.57
15.50
17.36
19.17
20.92
22.64
24.31
5.48%
6.05%
6.54%
6.96%
7.32%
7.64%
7.91%
8.16%
23980
TIPO DE INTERS
PLAZO
15
189.63
INTERS MENSUAL
MES
CAPITAL
0.4166666667
CUOTA
INTERESES
PENDIENTE
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
23980.00
23890.28
23800.19
23709.73
23618.89
23527.67
23436.07
23344.09
23251.72
23158.97
23065.83
22972.31
22878.39
22784.09
22689.39
22594.30
22498.81
22402.92
22306.63
22209.95
22112.85
22015.36
21917.46
21819.15
21720.43
21621.30
21521.75
21421.80
21321.42
21220.63
21119.42
CAPITAL
AMORTIZADO
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
99.92
99.54
99.17
98.79
98.41
98.03
97.65
97.27
96.88
96.50
96.11
95.72
95.33
94.93
94.54
94.14
93.75
93.35
92.94
92.54
92.14
91.73
91.32
90.91
90.50
90.09
89.67
89.26
88.84
88.42
88.00
89.72
90.09
90.46
90.84
91.22
91.60
91.98
92.37
92.75
93.14
93.52
93.91
94.31
94.70
95.09
95.49
95.89
96.29
96.69
97.09
97.50
97.90
98.31
98.72
99.13
99.54
99.96
100.37
100.79
101.21
101.63
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
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
21017.78
20915.72
20813.24
20710.33
20606.99
20503.22
20399.02
20294.38
20189.31
20083.80
19977.85
19871.46
19764.62
19657.34
19549.62
19441.44
19332.81
19223.74
19114.20
19004.21
18893.76
18782.86
18671.49
18559.65
18447.35
18334.58
18221.34
18107.63
17993.45
17878.79
17763.65
17648.04
17531.94
17415.35
17298.29
17180.73
17062.68
16944.15
16825.11
16705.59
16585.56
16465.04
16344.01
16222.48
16100.44
15977.89
15854.83
15731.26
15607.18
15482.57
15357.45
15231.81
15105.64
14978.95
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
87.57
87.15
86.72
86.29
85.86
85.43
85.00
84.56
84.12
83.68
83.24
82.80
82.35
81.91
81.46
81.01
80.55
80.10
79.64
79.18
78.72
78.26
77.80
77.33
76.86
76.39
75.92
75.45
74.97
74.49
74.02
73.53
73.05
72.56
72.08
71.59
71.09
70.60
70.10
69.61
69.11
68.60
68.10
67.59
67.09
66.57
66.06
65.55
65.03
64.51
63.99
63.47
62.94
62.41
102.06
102.48
102.91
103.34
103.77
104.20
104.64
105.07
105.51
105.95
106.39
106.83
107.28
107.73
108.18
108.63
109.08
109.53
109.99
110.45
110.91
111.37
111.83
112.30
112.77
113.24
113.71
114.18
114.66
115.14
115.62
116.10
116.58
117.07
117.56
118.05
118.54
119.03
119.53
120.03
120.53
121.03
121.53
122.04
122.55
123.06
123.57
124.09
124.60
125.12
125.64
126.17
126.69
127.22
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
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
14851.73
14723.98
14595.70
14466.88
14337.53
14207.63
14077.20
13946.22
13814.70
13682.63
13550.01
13416.83
13283.11
13148.82
13013.97
12878.57
12742.59
12606.06
12468.95
12331.27
12193.02
12054.19
11914.78
11774.80
11634.23
11493.07
11351.33
11208.99
11066.06
10922.54
10778.42
10633.69
10488.37
10342.44
10195.90
10048.75
9900.99
9752.61
9603.61
9454.00
9303.76
9152.89
9001.39
8849.27
8696.51
8543.11
8389.07
8234.40
8079.07
7923.10
7766.48
7609.21
7451.29
7292.70
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
61.88
61.35
60.82
60.28
59.74
59.20
58.66
58.11
57.56
57.01
56.46
55.90
55.35
54.79
54.22
53.66
53.09
52.53
51.95
51.38
50.80
50.23
49.64
49.06
48.48
47.89
47.30
46.70
46.11
45.51
44.91
44.31
43.70
43.09
42.48
41.87
41.25
40.64
40.02
39.39
38.77
38.14
37.51
36.87
36.24
35.60
34.95
34.31
33.66
33.01
32.36
31.71
31.05
30.39
127.75
128.28
128.82
129.35
129.89
130.43
130.98
131.52
132.07
132.62
133.17
133.73
134.29
134.85
135.41
135.97
136.54
137.11
137.68
138.25
138.83
139.41
139.99
140.57
141.16
141.74
142.34
142.93
143.52
144.12
144.72
145.33
145.93
146.54
147.15
147.76
148.38
149.00
149.62
150.24
150.87
151.50
152.13
152.76
153.40
154.04
154.68
155.32
155.97
156.62
157.27
157.93
158.59
159.25
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
0
0
0
0
0
0
0
0
0
0
0
0
0
7133.45
6973.54
6812.97
6651.72
6489.81
6327.22
6163.95
6000.00
5835.36
5670.05
5504.04
5337.34
5169.95
5001.86
4833.06
4663.57
4493.37
4322.46
4150.84
3978.50
3805.45
3631.67
3457.17
3281.94
3105.98
2929.29
2751.87
2573.70
2394.79
2215.14
2034.73
1853.58
1671.67
1489.00
1305.58
1121.38
936.42
750.69
564.19
376.91
188.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
189.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
29.72
29.06
28.39
27.72
27.04
26.36
25.68
25.00
24.31
23.63
22.93
22.24
21.54
20.84
20.14
19.43
18.72
18.01
17.30
16.58
15.86
15.13
14.40
13.67
12.94
12.21
11.47
10.72
9.98
9.23
8.48
7.72
6.97
6.20
5.44
4.67
3.90
3.13
2.35
1.57
0.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
159.91
160.58
161.24
161.92
162.59
163.27
163.95
164.63
165.32
166.01
166.70
167.39
168.09
168.79
169.49
170.20
170.91
171.62
172.34
173.06
173.78
174.50
175.23
175.96
176.69
177.43
178.17
178.91
179.65
180.40
181.15
181.91
182.67
183.43
184.19
184.96
185.73
186.50
187.28
188.06
188.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
%
aos
%
AO
CAPITAL
CUOTA
INTERESES
PENDIENTE
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23980.00
22878.39
21720.43
20503.22
19223.74
17878.79
16465.04
14978.95
13416.83
11774.80
10048.75
8234.40
6327.22
4322.46
2215.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
CAPITAL
AMORTIZADO
2275.59
2275.59
2275.59
2275.59
2275.59
2275.59
2275.59
2275.59
2275.59
2275.59
2275.59
2275.59
2275.59
2275.59
2275.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1173.98
1117.62
1058.38
996.10
930.64
861.83
789.50
713.47
633.55
549.54
461.23
368.41
270.83
168.27
60.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1101.61
1157.97
1217.21
1279.48
1344.94
1413.75
1486.09
1562.12
1642.04
1726.05
1814.35
1907.18
2004.76
2107.32
2215.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
MENSULAIDAD
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
INTERS PAGADO
CAPITAL AMORTIZADO
ACUMULADO
ACUMULADO
99.92
199.46
298.63
397.42
495.83
593.86
691.51
788.78
885.66
982.16
1078.26
1173.98
1269.31
1364.24
1458.78
1552.92
1646.67
1740.02
1832.96
1925.50
2017.64
2109.37
2200.69
2291.60
2382.11
2472.19
2561.87
2651.13
2739.97
2828.38
2916.38
89.72
179.81
270.27
361.11
452.33
543.93
635.91
728.28
821.03
914.17
1007.69
1101.61
1195.91
1290.61
1385.70
1481.19
1577.08
1673.37
1770.05
1867.15
1964.64
2062.54
2160.85
2259.57
2358.70
2458.25
2558.20
2658.58
2759.37
2860.58
2962.22
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
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
3003.96
3091.11
3177.83
3264.12
3349.98
3435.41
3520.41
3604.97
3689.09
3772.77
3856.01
3938.81
4021.16
4103.07
4184.53
4265.53
4346.09
4426.19
4505.83
4585.01
4663.74
4742.00
4819.80
4897.13
4973.99
5050.39
5126.31
5201.76
5276.73
5351.22
5425.24
5498.77
5571.82
5644.39
5716.46
5788.05
5859.14
5929.74
5999.85
6069.46
6138.56
6207.17
6275.27
6342.86
6409.95
6476.52
6542.58
6608.13
6673.16
6737.67
6801.66
6865.12
6928.06
6990.48
3064.28
3166.76
3269.67
3373.01
3476.78
3580.98
3685.62
3790.69
3896.20
4002.15
4108.54
4215.38
4322.66
4430.38
4538.56
4647.19
4756.26
4865.80
4975.79
5086.24
5197.14
5308.51
5420.35
5532.65
5645.42
5758.66
5872.37
5986.55
6101.21
6216.35
6331.96
6448.06
6564.65
6681.71
6799.27
6917.32
7035.85
7154.89
7274.41
7394.44
7514.96
7635.99
7757.52
7879.56
8002.11
8125.17
8248.74
8372.82
8497.43
8622.55
8748.19
8874.36
9001.05
9128.27
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
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
7052.36
7113.71
7174.52
7234.80
7294.54
7353.74
7412.40
7470.51
7528.07
7585.08
7641.54
7697.44
7752.79
7807.57
7861.80
7915.46
7968.55
8021.08
8073.03
8124.41
8175.22
8225.44
8275.09
8324.15
8372.62
8420.51
8467.81
8514.51
8560.62
8606.13
8651.04
8695.35
8739.05
8782.14
8824.63
8866.50
8907.75
8948.39
8988.40
9027.79
9066.56
9104.70
9142.20
9179.07
9215.31
9250.91
9285.86
9320.17
9353.83
9386.85
9419.21
9450.91
9481.96
9512.35
9256.02
9384.30
9513.12
9642.47
9772.37
9902.80
10033.78
10165.30
10297.37
10429.99
10563.17
10696.89
10831.18
10966.03
11101.43
11237.41
11373.94
11511.05
11648.73
11786.98
11925.81
12065.22
12205.20
12345.77
12486.93
12628.67
12771.01
12913.94
13057.46
13201.58
13346.31
13491.63
13637.56
13784.10
13931.25
14079.01
14227.39
14376.39
14526.00
14676.24
14827.11
14978.61
15130.73
15283.49
15436.89
15590.93
15745.60
15900.93
16056.90
16213.52
16370.79
16528.71
16687.30
16846.55
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
0
0
0
0
0
0
0
0
0
0
0
0
0
9542.07
9571.12
9599.51
9627.23
9654.27
9680.63
9706.31
9731.31
9755.63
9779.25
9802.19
9824.43
9845.97
9866.81
9886.95
9906.38
9925.10
9943.11
9960.41
9976.98
9992.84
10007.97
10022.38
10036.05
10048.99
10061.20
10072.66
10083.39
10093.37
10102.60
10111.07
10118.80
10125.76
10131.97
10137.41
10142.08
10145.98
10149.11
10151.46
10153.03
10153.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17006.46
17167.03
17328.28
17490.19
17652.78
17816.05
17980.00
18144.64
18309.95
18475.96
18642.66
18810.05
18978.14
19146.94
19316.43
19486.63
19657.54
19829.16
20001.50
20174.55
20348.33
20522.83
20698.06
20874.02
21050.71
21228.13
21406.30
21585.21
21764.86
21945.27
22126.42
22308.33
22491.00
22674.42
22858.62
23043.58
23229.31
23415.81
23603.09
23791.15
23980.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00