CUNY Brooklyn Loan Amortization Schedule & Mortgage Principal & Interest Chart Report

User Generated

Natvrl3

Business Finance

CUNY Brooklyn College

Description

Part 2: Mortgage Decision

To expand, El Cap Climbing Company (ECCC) is considering taking out a mortgage for a new store location, a nonresidential real property that includes land and a building. Leah is unsure if she has the cash flow to take on any more debt. She asked you to create a loan amortization schedule for the proposed mortgage loan. Then, you’ll create a chart that represents the portion of each payment that goes toward principal and interest.

A. Prepare the following:

  • A loan amortization schedule
  • A chart showing the percentage of the payment applied to the principal and interest

Loan Amortization Schedule

First, you’ll need to create a loan amortization schedule in the downloaded Excel spreadsheet. Create the table on the tab named "Part 2 Loan Amortization Sched.” The following table illustrates the payments and interest amounts for a fixed-rate, 30-year, $500,000 mortgage, at a five-percent interest rate. The monthly payment will be $2,684.11.

Payment NumberPayment Amount5% Interest ExpensePrincipalBalanceAnnual Interest Expense
0 500,000.00-
12,684.112,083.33600.78499,399.22
22,684.112,080.83603.28498,795.94
…break in the sequence…
Totals 466,278.03500,000.00
3592,684.1122.222,661.892,671.41
3602,682.5411.132,671.41-855.56

The table serves as an example of what you’ll create in Excel. Note that the table shows only the figures for the first and the last year of payments; you’ll need to calculate the amounts for the remaining payments and fill them in.

Once you’ve determined how each amount in the table is obtained, you can use relative and absolute cell references to fill in the full 360 payments.

The following is an explanation of the columns in the table:

  • Payment number—The first column in the table shows the 360 payments required to pay off the mortgage loan (30 years, with 12 monthly payments per year).
  • Payment amount—The second column shows the monthly payment amount.
  • Interest—The third column shows the portion of the monthly payment that goes to interest.
  • Principal—The fourth column shows the portion paid toward the principal.
  • Balance—The fifth column shows the starting balance of $500,000, and the remaining balance each month after the principal is subtracted.
  • Annual interest expense—The last column provides a running total of the interest expense on the mortgage for the entire 12-month period. It’s the amount that would be reported on the financial statements.
  • Totals—The “Totals” under the “5% Interest Expense” and “Principal” columns show the final totals for the 30-year life of the mortgage.

Mortgage Principal and Interest Chart

Next, you’ll create a chart following these steps. Create the table on the tab named "Part 2 Chart.”

  1. Start by selecting the Interest Expense and Principal columns. Make sure to select the column headers and values. Don’t select the Totals row.
  2. Click on the Insert tab and select a “Stacked Column.” Make sure to label the x-axis (payment month) and y-axis (dollars), and include a legend for the two values (interest and principal).
  3. Your final chart should be set up similar to the chart below, with the data populating the chart. (The increments don’t need to be the same).

An image of a chart depicting mortgage principal and interest.

B. Answer the following:

  1. How can you describe the relationship between time and the amount paid towards principal and interest?
  2. Knowing what you know about ECCC’s cash flow from Part 1, is it reasonable to believe that ECCC can take on this new debt?

User generated content is uploaded by users for the purposes of learning and should be used following Studypool's honor code & terms of service.

Explanation & Answer

Attached. Please let me know if you have any questions or need revisions.

Cost of Goods Sold
Cash
Depreciation
Interest Expense
Selling and Admin Exp
Accounts Payable
Net Fixed Assets
Sales
Accounts Receivable
Notes Payable
Long-Term Debt
Inventory
New Equity

2015
235.942
36.542
61.056
13.877
40.952
32.194
269.369
482.155

2016
297.915
51.940
69.011
15.905
58.569
33.999
328.185
587.715

24.120

24.089

24.866
142.148

26.972
161.000

32.766
0

58.798
16.000

I. INCOME STATEMENT

Sales
Cost of goods sold
Gross profit
Selling and admin expenses
Depreciation
Earning before interest and taxes
Interest expense
Taxable Income
Tax (30%)
Net income

Sales
Cost of goods sold
Gross profit
Selling and admin expenses
Depreciation
Earning before interest and taxes
Interest expense
Taxable Income
Tax (30%)
Net income

2018 and 2019 Balance sheets

Assets

Cash
Inventory
Accounts receivable
Net current assets
Net fixed assets

Total assets

I. INCOME STATEMENT
El Cap Climbing Company
2018 Income Statement
$

$
$
$
$
$

482.155
235.942
246.213
40.952
61.506

$
$
$
$
$

143.755
13.877
129.878
38.963,40
90.914,60

El Cap Climbing Company
2019 Income Statement
$

II. BALANCE SHEET
El Cap Climbing Company
2018 and 2019 Balance sheets

$
$
$
$
$

587.715
297.915
289.800
58.569
69.011

$
$
$
$
$

162.220
15.905
146.315
43.894,50
102.420,50

Liabilities and Equity

$
$
$
$
$

$

Accounts payable
Notes payable
Current liabilities
Long term debt
Net non-current liabilities
Total liabilities
Old equity
Total equity
362.797 Shareholders equity and liability
36.542
32.766
24.120
93.428
269.369

2019

Loan Amount
Number of Periods
Monthly Interest Rate
Number of Payments

$500.000 Monthly payment:
360
0,42%
Payment

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11

Interest expense
$2.083,33
$2.080,83
$2.078,32
$2.075,79
$2.073,26
$2.070,71
$2.068,16
$2.065,59
$2.063,01
$2.060,43
$2.057,83
$2.055,22
$2.052,60
$2.049,97
$2.047,32
$2.044,67
$2.042,01
$2.039,33
$2.036,64
$2.033,95
$2.031,24
$2.028,52
$2.025,78
$2.023,04
$2.020,29
$2.017,52
$2.014,74
$2.011,95
$2.009,15
$2.006,34
$2.003,52
$2.000,68
$1.997,83
$1.994,97
$1.992,10
$1.989,22
$1.986,32
$1.983,42
$1.980,50
$1.977,57
$1.974,62

Principal
$600,77
$603,28
$605,79
$608,32
$610,85
$613,40
$615,95
$618,52
$621,10
$623,68
$626,28
$628,89
$631,51
$634,14
$636,79
$639,44
$642,10
$644,78
$647,46
$650,16
$652,87
$655,59
$658,32
$661,07
$663,82
$666,59
$669,36
$672,15
$674,95
$677,77
$680,59
$683,43
$686,27
$689,13
$692,00
$694,89
$697,78
$700,69
$703,61
$706,54
$709,49

Balance
$499.399,23
$498.795,95
$498.190,16
$497.581,84
$496.970,99
$496.357,59
$495.741,64
$495.123,12
$494.502,03
$493.878,35
$493.252,06
$492.623,17
$491.991,66
$491.357,52
$490.720,73
$490.081,30
$489.439,19
$488.794,41
$488.146,95
$487.496,79
$486.843,92
$486.188,32
$485.530,00
$484.868,93
$484.205,11
$483.538,53
$482.869,16
$482.197,01
$481.522,05
$480.844,29
$480.163,70
$479.480,27
$478.794,00
$478.104,87
$477.412,86
$476.717,97
$476.020,19
$475.319,50
$474.615,89
$473.909,35
$473.199,86

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
86
87
88

$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11

$1.971,67
$1.968,70
$1.965,72
$1.962,72
$1.959,72
$1.956,70
$1.953,67
$1.950,62
$1.947,57
$1.944,50
$1.941,42
$1.938,32
$1.935,22
$1.932,10
$1.928,96
$1.925,82
$1.922,66
$1.919,48
$1.916,30
$1.913,10
$1.909,89
$1.906,66
$1.903,42
$1.900,17
$1.896,90
$1.893,62
$1.890,33
$1.887,02
$1.883,70
$1.880,36
$1.877,02
$1.873,65
$1.870,28
$1.866,88
$1.863,48
$1.860,06
$1.856,63
$1.853,18
$1.849,72
$1.846,24
$1.842,75
$1.839,24
$1.835,72
$1.832,19
$1.828,64
$1.825,07
$1.821,49

$712,44
$715,41
$718,39
$721,38
$724,39
$727,41
$730,44
$733,48
$736,54
$739,61
$742,69
$745,78
$748,89
$752,01
$755,15
$758,29
$761,45
$764,62
$767,81
$771,01
$774,22
$777,45
$780,69
$783,94
$787,21
$790,49
$793,78
$797,09
$800,41
$803,74
$807,09
$810,46
$813,83
$817,22
$820,63
$824,05
$827,48
$830,93
$834,39
$837,87
$841,36
$844,87
$848,39
$851,92
$855,47
$859,03
$862,61

$472.487,42
$471.772,01
$471.053,62
$470.332,23
$469.607,84
$468.880,43
$468.149,99
$467.416,51
$466.679,97
$465.940,36
$465.197,67
$464.451,89
$463.703,00
$462.950,98
$462.195,84
$461.437,55
$460.676,10
$459.911,47
$459.143,66
$458.372,65
$457.598,43
$456.820,98
$456.040,29
$455.256,35
$454.469,15
$453.678,66
$452.884,88
$452.087,79
$451.287,38
$450.483,64
$449.676,55
$448.866,09
$448.052,26
$447.235,03
$446.414,40
$445.590,36
$444.762,88
$443.931,95
$443.097,55
$442.259,69
$441.418,33
$440.573,46
$439.725,08
$438.873,16
$438.017,69
$437.158,65
$436.296,04

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

$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11

$1.817,90
$1.814,29
$1.810,67
$1.807,03
$1.803,37
$1.799,70
$1.796,02
$1.792,32
$1.788,60
$1.784,87
$1.781,12
$1.777,36
$1.773,58
$1.769,79
$1.765,98
$1.762,15
$1.758,31
$1.754,46
$1.750,58
$1.746,69
$1.742,79
$1.738,86
$1.734,93
$1.730,97
$1.727,00
$1.723,01
$1.719,01
$1.714,99
$1.710,95
$1.706,89
$1.702,82
$1.698,73
$1.694,63
$1.690,50
$1.686,36
$1.682,21
$1.678,03
$1.673,84
$1.669,63
$1.665,40
$1.661,16
$1.656,90
$1.652,62
$1.648,32
$1.644,00
$1.639,67
$1.635,32

$866,21
$869,82
$873,44
$877,08
$880,74
$884,40
$888,09
$891,79
$895,51
$899,24
$902,98
$906,75
$910,52
$914,32
$918,13
$921,95
$925,80
$929,65
$933,53
$937,42
$941,32
$945,24
$949,18
$953,14
$957,11
$961,10
$965,10
$969,12
$973,16
$977,22
$981,29
$985,38
$989,48
$993,60
$997,74
$1.001,90
$1.006,08
$1.010,27
$1.014,48
$1.018,70
$1.022,95
$1.027,21
$1.031,49
$1.035,79
$1.040,11
$1.044,44
$1.048,79

$435.429,83
$434.560,01
$433.686,57
$432.809,49
$431.928,75
$431.044,35
$430.156,26
$429.264,47
$428.368,96
$427.469,73
$426.566,74
$425.659,99
$424.749,47
$423.835,15
$422.917,02
$421.995,07
$421.069,27
$420.139,62
$419.206,09
$418.268,68
$417.327,36
$416.382,11
$415.432,93
$414.479,79
$413.522,68
$412.561,59
$411.596,48
$410.627,36
$409.654,20
$408.676,99
$407.695,70
$406.710,32
$405.720,84
$404.727,24
$403.729,49
$402.727,59
$401.721,51
$400.711,24
$399.696,77
$398.678,06
$397.655,11
$396.627,90
$395.596,41
$394.560,62
$393.520,51
$392.476,07
$391.427,28

136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182

$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11

$1.630,95
$1.626,56
$1.622,15
$1.617,73
$1.613,28
$1.608,82
$1.604,34
$1.599,84
$1.595,33
$1.590,79
$1.586,23
$1.581,66
$1.577,07
$1.572,45
$1.567,82
$1.563,17
$1.558,50
$1.553,81
$1.549,10
$1.544,37
$1.539,62
$1.534,85
$1.530,06
$1.525,26
$1.520,43
$1.515,58
$1.510,71
$1.505,82
$1.500,91
$1.495,98
$1.491,03
$1.486,06
$1.481,07
$1.476,05
$1.471,02
$1.465,97
$1.460,89
$1.455,79
$1.450,68
$1.445,54
$1.440,38
$1.435,19
$1.429,99
$1.424,76
$1.419,52
$1.414,25
$1.408,96

$1.053,16
$1.057,55
$1.061,96
$1.066,38
$1.070,82
$1.075,29
$1.079,77
$1.084,26
$1.088,78
$1.093,32
$1.097,87
$1.102,45
$1.107,04
$1.111,66
$1.116,29
$1.120,94
$1.125,61
$1.130,30
$1.135,01
$1.139,74
$1.144,49
$1.149,26
$1.154,04
$1.158,85
$1.163,68
$1.168,53
$1.173,40
$1.178,29
$1.183,20
$1.188,13
$1.193,08
$1.198,05
$1.203,04
$1.208,05
$1.213,09
$1.218,14
$1.223,22
$1.228,31
$1.233,43
$1.238,57
$1.243,73
$1.248,91
$1.254,12
$1.259,34
$1.264,59
$1.269,86
$1.275,15

$390.374,12
$389.316,57
$388.254,62
$387.188,24
$386.117,41
$385.042,13
$383.962,36
$382.878,10
$381.789,31
$380.695,99
$379.598,12
$378.495,67
$377.388,63
$376.276,97
$375.160,68
$374.039,75
$372.914,14
$371.783,84
$370.648,83
$369.509,09
$368.364,60
$367.215,35
$366.061,30
$364.902,45
$363.738,77
$362.570,24
$361.396,84
$360.218,55
$359.035,36
$357.847,23
$356.654,15
$355.456,10
$354.253,06
$353.045,01
$351.831,92
$350.613,78
$349.390,56
$348.162,25
$346.928,81
$345.690,24
$344.446,51
$343.197,60
$341.943,48
$340.684,13
$339.419,54
$338.149,68
$336.874,53

183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229

$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11

$1.403,64
$1.398,31
$1.392,95
$1.387,57
$1.382,17
$1.376,74
$1.371,30
$1.365,83
$1.360,33
$1.354,82
$1.349,28
$1.343,72
$1.338,13
$1.332,52
$1.326,89
$1.321,24
$1.315,56
$1.309,86
$1.304,13
$1.298,38
$1.292,61
$1.286,81
$1.280,99
$1.275,14
$1.269,27
$1.263,38
$1.257,46
$1.251,51
$1.245,54
$1.239,55
$1.233,53
$1.227,48
$1.221,42
$1.215,32
$1.209,20
$1.203,06
$1.196,88
$1.190,69
$1.184,47
$1.178,22
$1.171,94
$1.165,64
$1.159,31
$1.152,96
$1.146,58
$1.140,17
$1.133,74

$1.280,46
$1.285,80
$1.291,16
$1.296,54
$1.301,94
$1.307,36
$1.312,81
$1.318,28
$1.323,77
$1.329,29
$1.334,83
$1.340,39
$1.345,98
$1.351,58
$1.357,22
$1.362,87
$1.368,55
$1.374,25
$1.379,98
$1.385,73
$1.391,50
$1.397,30
$1.403,12
$1.408,97
$1.414,84
$1.420,73
$1.426,65
$1.432,60
$1.438,57
$1.444,56
$1.450,58
$1.456,62
$1.462,69
$1.468,79
$1.474,91
$1.481,05
$1.487,22
$1.493,42
$1.499,64
$1.505,89
$1.512,17
$1.518,47
$1.524,79
$1.531,15
$1.537,53
$1.543,93
$1.550,37

$335.594,07
$334.308,27
$333.017,11
$331.720,57
$330.418,64
$329.111,27
$327.798,46
$326.480,18
$325.156,41
$323.827,12
$322.492,29
$321.151,90
$319.805,92
$318.454,34
$317.097,12
$315.734,25
$314.365,70
$312.991,45
$311.611,48
$310.225,75
$308.834,25
$307.436,95
$306.033,83
$304.624,86
$303.210,02
$301.789,29
$300.362,64
$298.930,04
$297.491,47
$296.046,91
$294.596,34
$293.139,71
$291.677,02
$290.208,23
$288.733,32
$287.252,27
$285.765,05
$284.271,63
$282.771,98
$281.266,09
$279.753,93
$278.235,46
$276.710,67
$275.179,52
$273.641,99
$272.098,06
$270.547,69

230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276

$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11

$1.127,28
$1.120,80
$1.114,28
$1.107,74
$1.101,17
$1.094,58
$1.087,95
$1.081,30
$1.074,62
$1.067,92
$1.061,18
$1.054,42
$1.047,63
$1.040,81
$1.033,97
$1.027,09
$1.020,19
$1.013,25
$1.006,29
$999,30
$992,28
$985,23
$978,15
$971,04
$963,91
$956,74
$949,54
$942,31
$935,06
$927,77
$920,45
$913,10
$905,72
$898,31
$890,87
$883,40
$875,90
$868,36
$860,80
$853,20
$845,57
$837,91
$830,22
$822,49
$814,74
$806,95
$799,13

$1.556,83
$1.563,31
$1.569,83
$1.576,37
$1.582,94
$1.589,53
$1.596,15
$1.602,81
$1.609,48
$1.616,19
$1.622,92
$1.629,69
$1.636,48
$1.643,29
$1.650,14
$1.657,02
$1.663,92
$1.670,85
$1.677,82
$1.684,81
$1.691,83
$1.698,88
$1.705,96
$1.713,06
$1.720,20
$1.727,37
$1.734,57
$1.741,79
$1.749,05
$1.756,34
$1.763,66
$1.771,01
$1.778,38
$1.785,79
$1.793,24
$1.800,71
$1.808,21
$1.815,74
$1.823,31
$1.830,91
$1.838,54
$1.846,20
$1.853,89
$1.861,61
$1.869,37
$1.877,16
$1.884,98

$268.990,87
$267.427,55
$265.857,73
$264.281,36
$262.698,42
$261.108,89
$259.512,74
$257.909,93
$256.300,45
$254.684,26
$253.061,34
$251.431,65
$249.795,18
$248.151,88
$246.501,74
$244.844,72
$243.180,80
$241.509,94
$239.832,13
$238.147,32
$236.455,49
$234.756,62
$233.050,66
$231.337,60
$229.617,39
$227.890,03
$226.155,46
$224.413,67
$222.664,61
$220.908,28
$219.144,62
$217.373,61
$215.595,23
$213.809,43
$212.016,20
$210.215,49
$208.407,28
$206.591,54
$204.768,23
$202.937,32
$201.098,78
$199.252,59
$197.398,70
$195.537,08
$193.667,71
$191.790,55
$189.905,57

277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323

$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11
$2.684,11

$791,27
$783,39
$775,47
$767,51
$759,53
$751,51
$743,46
$735,37
$727,25
$719,10
$710,91
$702,69
$694,43
$686,14
$677,82
$669,46
$661,06
$652,63
$644,17
$635,67
$627,13
$618,56
$609,96
$601,31
$592,64
$583,92
$575,17
$566,38
$557,56
$548,70
$539,80
$530,87
$521,90
$512,89
$503,84
$494,76
$485,63
$476,47
$467,27
$458,04
$448,76
$439,45
$430,10
$420,70
$411,27
$401,80
$392,29

$1.892,83
$1.900,72
$1.908,64
$1.916,59
$1.924,58
$1.932,60
$1.940,65
$1.948,74
$1.956,86
$1.965,01
$1...


Anonymous
Just the thing I needed, saved me a lot of time.

Studypool
4.7
Indeed
4.5
Sitejabber
4.4

Related Tags