Spreadsheet: mary_fischer__25738__Quebecor Amort
Sheet: Quebecor 1.65

[NAME] | Constructiondate | sCapitalInjected | sOverwriteCashflow | sMortgageShape | sPrincipalpaid | sIDRpaid | sIDCpaid | sStrfeepaid | CatID
264 | 2000-04-01 00:00:00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4
264 | 2000-05-01 00:00:00 | 1650000 | 0 | 20699.4361 | 8636.408 | 12063.0281 | 0 | 0 | 4
264 | 2000-06-01 00:00:00 | 0 | 0 | 20699.4361 | 8699.5482 | 11999.8879 | 0 | 0 | 4
264 | 2000-07-01 00:00:00 | 0 | 0 | 20699.4361 | 8763.1499 | 11936.2862 | 0 | 0 | 4
264 | 2000-08-01 00:00:00 | 0 | 0 | 20699.4361 | 8827.2167 | 11872.2194 | 0 | 0 | 4
264 | 2000-09-01 00:00:00 | 0 | 0 | 20699.4361 | 8891.7518 | 11807.6843 | 0 | 0 | 4
264 | 2000-10-01 00:00:00 | 0 | 0 | 20699.4361 | 8956.7587 | 11742.6774 | 0 | 0 | 4
264 | 2000-11-01 00:00:00 | 0 | 0 | 20699.4361 | 9022.2409 | 11677.1952 | 0 | 0 | 4
264 | 2000-12-01 00:00:00 | 0 | 0 | 20699.4361 | 9088.2019 | 11611.2342 | 0 | 0 | 4
264 | 2001-01-01 00:00:00 | 0 | 0 | 20699.436 | 9154.645 | 11544.791 | 0 | 0 | 4
264 | 2001-02-01 00:00:00 | 0 | 0 | 20699.4361 | 9221.574 | 11477.8621 | 0 | 0 | 4
264 | 2001-03-01 00:00:00 | 0 | 0 | 20699.4361 | 9288.9922 | 11410.4439 | 0 | 0 | 4
264 | 2001-04-01 00:00:00 | 0 | 0 | 20699.4361 | 9356.9034 | 11342.5327 | 0 | 0 | 4
264 | 2001-05-01 00:00:00 | 0 | 0 | 20699.4361 | 9425.311 | 11274.1251 | 0 | 0 | 4
264 | 2001-06-01 00:00:00 | 0 | 0 | 20699.436 | 9494.2187 | 11205.2173 | 0 | 0 | 4
264 | 2001-07-01 00:00:00 | 0 | 0 | 20699.4361 | 9563.6303 | 11135.8058 | 0 | 0 | 4
264 | 2001-08-01 00:00:00 | 0 | 0 | 20699.4361 | 9633.5493 | 11065.8868 | 0 | 0 | 4
264 | 2001-09-01 00:00:00 | 0 | 0 | 20699.4361 | 9703.9794 | 10995.4567 | 0 | 0 | 4
264 | 2001-10-01 00:00:00 | 0 | 0 | 20699.4361 | 9774.9245 | 10924.5116 | 0 | 0 | 4
264 | 2001-11-01 00:00:00 | 0 | 0 | 20699.4361 | 9846.3883 | 10853.0478 | 0 | 0 | 4
264 | 2001-12-01 00:00:00 | 0 | 0 | 20699.4361 | 9918.3745 | 10781.0616 | 0 | 0 | 4
264 | 2002-01-01 00:00:00 | 0 | 0 | 20699.4361 | 9990.887 | 10708.5491 | 0 | 0 | 4
264 | 2002-02-01 00:00:00 | 0 | 0 | 20699.4361 | 10063.9296 | 10635.5065 | 0 | 0 | 4
264 | 2002-03-01 00:00:00 | 0 | 0 | 20699.4361 | 10137.5063 | 10561.9298 | 0 | 0 | 4
264 | 2002-04-01 00:00:00 | 0 | 0 | 20699.4361 | 10211.6208 | 10487.8153 | 0 | 0 | 4
264 | 2002-05-01 00:00:00 | 0 | 0 | 20699.4361 | 10286.2772 | 10413.1589 | 0 | 0 | 4
264 | 2002-06-01 00:00:00 | 0 | 0 | 20699.436 | 10361.4794 | 10337.9566 | 0 | 0 | 4
264 | 2002-07-01 00:00:00 | 0 | 0 | 20699.4361 | 10437.2315 | 10262.2046 | 0 | 0 | 4
264 | 2002-08-01 00:00:00 | 0 | 0 | 20699.4361 | 10513.5373 | 10185.8988 | 0 | 0 | 4
264 | 2002-09-01 00:00:00 | 0 | 0 | 20699.4361 | 10590.401 | 10109.0351 | 0 | 0 | 4
264 | 2002-10-01 00:00:00 | 0 | 0 | 20699.4361 | 10667.8266 | 10031.6095 | 0 | 0 | 4
264 | 2002-11-01 00:00:00 | 0 | 0 | 20699.4361 | 10745.8183 | 9953.6178 | 0 | 0 | 4
264 | 2002-12-01 00:00:00 | 0 | 0 | 20699.4361 | 10824.3802 | 9875.0559 | 0 | 0 | 4
264 | 2003-01-01 00:00:00 | 0 | 0 | 20699.4361 | 10903.5164 | 9795.9197 | 0 | 0 | 4
264 | 2003-02-01 00:00:00 | 0 | 0 | 20699.4361 | 10983.2312 | 9716.2049 | 0 | 0 | 4
264 | 2003-03-01 00:00:00 | 0 | 0 | 20699.4361 | 11063.5288 | 9635.9073 | 0 | 0 | 4
264 | 2003-04-01 00:00:00 | 0 | 0 | 20699.4361 | 11144.4135 | 9555.0226 | 0 | 0 | 4
264 | 2003-05-01 00:00:00 | 0 | 0 | 20699.4361 | 11225.8895 | 9473.5466 | 0 | 0 | 4
264 | 2003-06-01 00:00:00 | 0 | 0 | 20699.4361 | 11307.9611 | 9391.475 | 0 | 0 | 4
264 | 2003-07-01 00:00:00 | 0 | 0 | 20699.4361 | 11390.6328 | 9308.8033 | 0 | 0 | 4
264 | 2003-08-01 00:00:00 | 0 | 0 | 20699.436 | 11473.9088 | 9225.5272 | 0 | 0 | 4
264 | 2003-09-01 00:00:00 | 0 | 0 | 20699.436 | 11557.7937 | 9141.6423 | 0 | 0 | 4
264 | 2003-10-01 00:00:00 | 0 | 0 | 20699.4361 | 11642.2919 | 9057.1442 | 0 | 0 | 4
264 | 2003-11-01 00:00:00 | 0 | 0 | 20699.4361 | 11727.4079 | 8972.0282 | 0 | 0 | 4
264 | 2003-12-01 00:00:00 | 0 | 0 | 20699.4361 | 11813.1461 | 8886.29 | 0 | 0 | 4
264 | 2004-01-01 00:00:00 | 0 | 0 | 20699.4361 | 11899.5111 | 8799.925 | 0 | 0 | 4
264 | 2004-02-01 00:00:00 | 0 | 0 | 20699.436 | 11986.5075 | 8712.9285 | 0 | 0 | 4
264 | 2004-03-01 00:00:00 | 0 | 0 | 20699.4361 | 12074.14 | 8625.2961 | 0 | 0 | 4
264 | 2004-04-01 00:00:00 | 0 | 0 | 20699.4361 | 12162.4132 | 8537.0229 | 0 | 0 | 4
264 | 2004-05-01 00:00:00 | 0 | 0 | 20699.4361 | 12251.3317 | 8448.1044 | 0 | 0 | 4
264 | 2004-06-01 00:00:00 | 0 | 0 | 20699.436 | 12340.9002 | 8358.5358 | 0 | 0 | 4
264 | 2004-07-01 00:00:00 | 0 | 0 | 20699.4361 | 12431.1237 | 8268.3124 | 0 | 0 | 4
264 | 2004-08-01 00:00:00 | 0 | 0 | 20699.4361 | 12522.0067 | 8177.4294 | 0 | 0 | 4
264 | 2004-09-01 00:00:00 | 0 | 0 | 20699.4361 | 12613.5542 | 8085.8819 | 0 | 0 | 4
264 | 2004-10-01 00:00:00 | 0 | 0 | 20699.4361 | 12705.7709 | 7993.6652 | 0 | 0 | 4
264 | 2004-11-01 00:00:00 | 0 | 0 | 20699.4361 | 12798.6619 | 7900.7742 | 0 | 0 | 4
264 | 2004-12-01 00:00:00 | 0 | 0 | 20699.4361 | 12892.2319 | 7807.2042 | 0 | 0 | 4
264 | 2005-01-01 00:00:00 | 0 | 0 | 20699.4361 | 12986.4861 | 7712.95 | 0 | 0 | 4
264 | 2005-02-01 00:00:00 | 0 | 0 | 20699.4361 | 13081.4293 | 7618.0068 | 0 | 0 | 4
264 | 2005-03-01 00:00:00 | 0 | 0 | 20699.4361 | 13177.0667 | 7522.3694 | 0 | 0 | 4
264 | 2005-04-01 00:00:00 | 0 | 0 | 20699.4361 | 13273.4033 | 7426.0328 | 0 | 0 | 4
264 | 2005-05-01 00:00:00 | 0 | 0 | 20699.4361 | 13370.4441 | 7328.992 | 0 | 0 | 4
264 | 2005-06-01 00:00:00 | 0 | 0 | 20699.4361 | 13468.1945 | 7231.2416 | 0 | 0 | 4
264 | 2005-07-01 00:00:00 | 0 | 0 | 20699.4361 | 13566.6594 | 7132.7767 | 0 | 0 | 4
264 | 2005-08-01 00:00:00 | 0 | 0 | 20699.4361 | 13665.8443 | 7033.5918 | 0 | 0 | 4
264 | 2005-09-01 00:00:00 | 0 | 0 | 20699.4361 | 13765.7543 | 6933.6818 | 0 | 0 | 4
264 | 2005-10-01 00:00:00 | 0 | 0 | 20699.4361 | 13866.3947 | 6833.0414 | 0 | 0 | 4
264 | 2005-11-01 00:00:00 | 0 | 0 | 20699.436 | 13967.7708 | 6731.6652 | 0 | 0 | 4
264 | 2005-12-01 00:00:00 | 0 | 0 | 20699.4361 | 14069.8882 | 6629.5479 | 0 | 0 | 4
264 | 2006-01-01 00:00:00 | 0 | 0 | 20699.4361 | 14172.7521 | 6526.684 | 0 | 0 | 4
264 | 2006-02-01 00:00:00 | 0 | 0 | 20699.436 | 14276.368 | 6423.068 | 0 | 0 | 4
264 | 2006-03-01 00:00:00 | 0 | 0 | 20699.4361 | 14380.7415 | 6318.6946 | 0 | 0 | 4
264 | 2006-04-01 00:00:00 | 0 | 0 | 20699.4361 | 14485.8781 | 6213.558 | 0 | 0 | 4
264 | 2006-05-01 00:00:00 | 0 | 0 | 20699.4361 | 14591.7832 | 6107.6529 | 0 | 0 | 4
264 | 2006-06-01 00:00:00 | 0 | 0 | 20699.4361 | 14698.4627 | 6000.9734 | 0 | 0 | 4
264 | 2006-07-01 00:00:00 | 0 | 0 | 20699.4361 | 14805.9221 | 5893.514 | 0 | 0 | 4
264 | 2006-08-01 00:00:00 | 0 | 0 | 20699.4361 | 14914.1671 | 5785.269 | 0 | 0 | 4
264 | 2006-09-01 00:00:00 | 0 | 0 | 20699.4361 | 15023.2034 | 5676.2327 | 0 | 0 | 4
264 | 2006-10-01 00:00:00 | 0 | 0 | 20699.4361 | 15133.037 | 5566.3991 | 0 | 0 | 4
264 | 2006-11-01 00:00:00 | 0 | 0 | 20699.4361 | 15243.6735 | 5455.7626 | 0 | 0 | 4
264 | 2006-12-01 00:00:00 | 0 | 0 | 20699.4361 | 15355.1189 | 5344.3172 | 0 | 0 | 4
264 | 2007-01-01 00:00:00 | 0 | 0 | 20699.4361 | 15467.379 | 5232.0571 | 0 | 0 | 4
264 | 2007-02-01 00:00:00 | 0 | 0 | 20699.4361 | 15580.4599 | 5118.9762 | 0 | 0 | 4
264 | 2007-03-01 00:00:00 | 0 | 0 | 20699.436 | 15694.3674 | 5005.0686 | 0 | 0 | 4
264 | 2007-04-01 00:00:00 | 0 | 0 | 20699.4361 | 15809.1078 | 4890.3283 | 0 | 0 | 4
264 | 2007-05-01 00:00:00 | 0 | 0 | 20699.4361 | 15924.687 | 4774.7491 | 0 | 0 | 4
264 | 2007-06-01 00:00:00 | 0 | 0 | 20699.4361 | 16041.1112 | 4658.3249 | 0 | 0 | 4
264 | 2007-07-01 00:00:00 | 0 | 0 | 20699.4361 | 16158.3866 | 4541.0495 | 0 | 0 | 4
264 | 2007-08-01 00:00:00 | 0 | 0 | 20699.4361 | 16276.5194 | 4422.9167 | 0 | 0 | 4
264 | 2007-09-01 00:00:00 | 0 | 0 | 20699.4361 | 16395.5158 | 4303.9203 | 0 | 0 | 4
264 | 2007-10-01 00:00:00 | 0 | 0 | 20699.4361 | 16515.3822 | 4184.0539 | 0 | 0 | 4
264 | 2007-11-01 00:00:00 | 0 | 0 | 20699.4361 | 16636.125 | 4063.3111 | 0 | 0 | 4
264 | 2007-12-01 00:00:00 | 0 | 0 | 20699.4361 | 16757.7504 | 3941.6857 | 0 | 0 | 4
264 | 2008-01-01 00:00:00 | 0 | 0 | 20699.4361 | 16880.2651 | 3819.171 | 0 | 0 | 4
264 | 2008-02-01 00:00:00 | 0 | 0 | 20699.4361 | 17003.6755 | 3695.7606 | 0 | 0 | 4
264 | 2008-03-01 00:00:00 | 0 | 0 | 20699.4361 | 17127.9881 | 3571.448 | 0 | 0 | 4
264 | 2008-04-01 00:00:00 | 0 | 0 | 20699.4361 | 17253.2096 | 3446.2265 | 0 | 0 | 4
264 | 2008-05-01 00:00:00 | 0 | 0 | 20699.4361 | 17379.3465 | 3320.0896 | 0 | 0 | 4
264 | 2008-06-01 00:00:00 | 0 | 0 | 20699.4361 | 17506.4056 | 3193.0305 | 0 | 0 | 4
264 | 2008-07-01 00:00:00 | 0 | 0 | 20699.4361 | 17634.3937 | 3065.0424 | 0 | 0 | 4
264 | 2008-08-01 00:00:00 | 0 | 0 | 20699.4361 | 17763.3174 | 2936.1187 | 0 | 0 | 4
264 | 2008-09-01 00:00:00 | 0 | 0 | 20699.4361 | 17893.1837 | 2806.2524 | 0 | 0 | 4
264 | 2008-10-01 00:00:00 | 0 | 0 | 20699.436 | 18023.9994 | 2675.4366 | 0 | 0 | 4
264 | 2008-11-01 00:00:00 | 0 | 0 | 20699.4361 | 18155.7716 | 2543.6645 | 0 | 0 | 4
264 | 2008-12-01 00:00:00 | 0 | 0 | 20699.4361 | 18288.5071 | 2410.929 | 0 | 0 | 4
264 | 2009-01-01 00:00:00 | 0 | 0 | 20699.4361 | 18422.213 | 2277.2231 | 0 | 0 | 4
264 | 2009-02-01 00:00:00 | 0 | 0 | 20699.4361 | 18556.8964 | 2142.5397 | 0 | 0 | 4
264 | 2009-03-01 00:00:00 | 0 | 0 | 20699.4361 | 18692.5645 | 2006.8716 | 0 | 0 | 4
264 | 2009-04-01 00:00:00 | 0 | 0 | 20699.4361 | 18829.2245 | 1870.2116 | 0 | 0 | 4
264 | 2009-05-01 00:00:00 | 0 | 0 | 20699.4361 | 18966.8836 | 1732.5525 | 0 | 0 | 4
264 | 2009-06-01 00:00:00 | 0 | 0 | 20699.436 | 19105.549 | 1593.887 | 0 | 0 | 4
264 | 2009-07-01 00:00:00 | 0 | 0 | 20699.4361 | 19245.2283 | 1454.2078 | 0 | 0 | 4
264 | 2009-08-01 00:00:00 | 0 | 0 | 20699.436 | 19385.9287 | 1313.5073 | 0 | 0 | 4
264 | 2009-09-01 00:00:00 | 0 | 0 | 20699.4361 | 19527.6578 | 1171.7783 | 0 | 0 | 4
264 | 2009-10-01 00:00:00 | 0 | 0 | 20699.4361 | 19670.4231 | 1029.013 | 0 | 0 | 4
264 | 2009-11-01 00:00:00 | 0 | 0 | 20699.4361 | 19814.2321 | 885.204 | 0 | 0 | 4
264 | 2009-12-01 00:00:00 | 0 | 0 | 20699.4361 | 19959.0925 | 740.3436 | 0 | 0 | 4
264 | 2010-01-01 00:00:00 | 0 | 0 | 20699.436 | 20105.0119 | 594.4241 | 0 | 0 | 4
264 | 2010-02-01 00:00:00 | 0 | 0 | 20699.4361 | 20251.9982 | 447.4379 | 0 | 0 | 4
264 | 2010-03-01 00:00:00 | 0 | 0 | 20699.4361 | 20400.0591 | 299.377 | 0 | 0 | 4
264 | 2010-04-01 00:00:00 | 0 | 0 | 20699.4361 | 20549.2024 | 150.2337 | 0 | 0 | 4