Docstoc

Amortization Calculator - Excel

Document Sample
Amortization Calculator - Excel Powered By Docstoc
					Amortization Calculator with Additional Payments Applied
http://www.personalfinanceresources.com
Input Area Original Loan Amount Interest Rate $ 90,000.00 6.500% Automatic Calculation Area Total Payment (PI Only) Additional Payment $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00 $568.86 $50.00

Month (You may replace with Date) 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 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 89 90 91 92 93 94

$568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86

$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00

95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146

$568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86

$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00

147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198

$568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86

$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00

199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250

$568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86

$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00

251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302

$568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86

$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00

303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354

$568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86 $568.86

$50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00

355 356 357 358 359 360

$568.86 $568.86 $568.86 $568.86 $568.86 $568.86

$50.00 $50.00 $50.00 $50.00 $50.00 $50.00

tional Payments Applied

resources.com

n Area $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Total to Principle 131.36 132.07 132.79 133.51 134.23 134.96 135.69 136.42 137.16 137.91 138.65 139.40 140.16 140.92 141.68 142.45 143.22 144.00 144.78 145.56 146.35 147.14 147.94 148.74 149.55 150.36 151.17 151.99 152.81 153.64 154.47 155.31 156.15 157.00 157.85 158.70 159.56 160.43 161.29 162.17 163.05 163.93 Total to Interest $ 487.50 $ 486.79 $ 486.07 $ 485.35 $ 484.63 $ 483.90 $ 483.17 $ 482.44 $ 481.70 $ 480.96 $ 480.21 $ 479.46 $ 478.70 $ 477.94 $ 477.18 $ 476.41 $ 475.64 $ 474.87 $ 474.09 $ 473.30 $ 472.51 $ 471.72 $ 470.92 $ 470.12 $ 469.32 $ 468.51 $ 467.69 $ 466.87 $ 466.05 $ 465.22 $ 464.39 $ 463.55 $ 462.71 $ 461.87 $ 461.02 $ 460.16 $ 459.30 $ 458.44 $ 457.57 $ 456.69 $ 455.82 $ 454.93 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ New Balance 89,868.64 89,736.57 89,603.78 89,470.27 89,336.04 89,201.08 89,065.39 88,928.97 88,791.81 88,653.90 88,515.25 88,375.85 88,235.69 88,094.77 87,953.09 87,810.64 87,667.42 87,523.42 87,378.65 87,233.09 87,086.74 86,939.60 86,791.66 86,642.92 86,493.37 86,343.02 86,191.85 86,039.86 85,887.05 85,733.41 85,578.93 85,423.63 85,267.48 85,110.48 84,952.63 84,793.93 84,634.37 84,473.95 84,312.65 84,150.49 83,987.44 83,823.51

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

164.82 165.71 166.61 167.51 168.42 169.33 170.25 171.17 172.10 173.03 173.97 174.91 175.86 176.81 177.77 178.73 179.70 180.67 181.65 182.63 183.62 184.62 185.62 186.62 187.63 188.65 189.67 190.70 191.73 192.77 193.81 194.86 195.92 196.98 198.05 199.12 200.20 201.28 202.37 203.47 204.57 205.68 206.79 207.91 209.04 210.17 211.31 212.46 213.61 214.76 215.93 217.10

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

454.04 453.15 452.25 451.35 450.44 449.53 448.61 447.69 446.77 445.83 444.90 443.95 443.01 442.05 441.10 440.13 439.16 438.19 437.21 436.23 435.24 434.24 433.24 432.24 431.23 430.21 429.19 428.16 427.13 426.09 425.05 424.00 422.94 421.88 420.81 419.74 418.66 417.58 416.49 415.39 414.29 413.18 412.07 410.95 409.82 408.69 407.55 406.41 405.25 404.10 402.93 401.76

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

83,658.69 83,492.98 83,326.38 83,158.87 82,990.45 82,821.12 82,650.87 82,479.70 82,307.61 82,134.58 81,960.61 81,785.71 81,609.85 81,433.04 81,255.28 81,076.55 80,896.85 80,716.18 80,534.53 80,351.90 80,168.28 79,983.66 79,798.05 79,611.42 79,423.79 79,235.14 79,045.47 78,854.77 78,663.04 78,470.27 78,276.46 78,081.59 77,885.68 77,688.69 77,490.65 77,291.53 77,091.33 76,890.05 76,687.67 76,484.20 76,279.63 76,073.95 75,867.16 75,659.24 75,450.20 75,240.03 75,028.72 74,816.26 74,602.66 74,387.89 74,171.97 73,954.87

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

218.27 219.45 220.64 221.84 223.04 224.25 225.46 226.68 227.91 229.15 230.39 231.64 232.89 234.15 235.42 236.70 237.98 239.27 240.56 241.87 243.18 244.49 245.82 247.15 248.49 249.83 251.19 252.55 253.92 255.29 256.67 258.06 259.46 260.87 262.28 263.70 265.13 266.57 268.01 269.46 270.92 272.39 273.86 275.35 276.84 278.34 279.85 281.36 282.89 284.42 285.96 287.51

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

400.59 399.41 398.22 397.02 395.82 394.61 393.40 392.18 390.95 389.71 388.47 387.23 385.97 384.71 383.44 382.17 380.88 379.59 378.30 377.00 375.69 374.37 373.04 371.71 370.37 369.03 367.67 366.31 364.95 363.57 362.19 360.80 359.40 357.99 356.58 355.16 353.73 352.30 350.85 349.40 347.94 346.47 345.00 343.51 342.02 340.52 339.02 337.50 335.98 334.44 332.90 331.35

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

73,736.60 73,517.14 73,296.50 73,074.66 72,851.62 72,627.37 72,401.91 72,175.22 71,947.31 71,718.17 71,487.78 71,256.14 71,023.25 70,789.10 70,553.68 70,316.98 70,079.01 69,839.74 69,599.18 69,357.31 69,114.14 68,869.64 68,623.83 68,376.68 68,128.19 67,878.36 67,627.17 67,374.62 67,120.71 66,865.42 66,608.74 66,350.68 66,091.22 65,830.35 65,568.07 65,304.37 65,039.24 64,772.67 64,504.66 64,235.20 63,964.28 63,691.90 63,418.03 63,142.68 62,865.85 62,587.51 62,307.66 62,026.30 61,743.42 61,459.00 61,173.04 60,885.53

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

289.06 290.63 292.20 293.79 295.38 296.98 298.59 300.20 301.83 303.47 305.11 306.76 308.42 310.09 311.77 313.46 315.16 316.87 318.58 320.31 322.04 323.79 325.54 327.31 329.08 330.86 332.65 334.46 336.27 338.09 339.92 341.76 343.61 345.47 347.35 349.23 351.12 353.02 354.93 356.86 358.79 360.73 362.69 364.65 366.63 368.61 370.61 372.62 374.63 376.66 378.70 380.75

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

329.80 328.23 326.66 325.07 323.48 321.88 320.27 318.66 317.03 315.40 313.75 312.10 310.44 308.77 307.09 305.40 303.70 301.99 300.28 298.55 296.82 295.07 293.32 291.55 289.78 288.00 286.21 284.41 282.59 280.77 278.94 277.10 275.25 273.39 271.52 269.63 267.74 265.84 263.93 262.01 260.07 258.13 256.18 254.21 252.24 250.25 248.25 246.25 244.23 242.20 240.16 238.11

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

60,596.47 60,305.84 60,013.63 59,719.85 59,424.47 59,127.49 58,828.90 58,528.70 58,226.87 57,923.40 57,618.29 57,311.53 57,003.10 56,693.01 56,381.24 56,067.77 55,752.61 55,435.74 55,117.16 54,796.85 54,474.81 54,151.02 53,825.47 53,498.17 53,169.09 52,838.22 52,505.57 52,171.11 51,834.85 51,496.76 51,156.84 50,815.08 50,471.46 50,125.99 49,778.64 49,429.42 49,078.30 48,725.28 48,370.34 48,013.49 47,654.70 47,293.97 46,931.28 46,566.63 46,200.01 45,831.40 45,460.79 45,088.17 44,713.54 44,336.88 43,958.18 43,577.42

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

382.82 384.89 386.98 389.07 391.18 393.30 395.43 397.57 399.72 401.89 404.07 406.25 408.45 410.67 412.89 415.13 417.38 419.64 421.91 424.20 426.49 428.80 431.13 433.46 435.81 438.17 440.54 442.93 445.33 447.74 450.17 452.61 455.06 457.52 460.00 462.49 465.00 467.52 470.05 472.59 475.15 477.73 480.32 482.92 485.53 488.16 490.81 493.47 496.14 498.83 501.53 504.24

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

236.04 233.97 231.89 229.79 227.68 225.56 223.43 221.29 219.14 216.97 214.80 212.61 210.41 208.19 205.97 203.73 201.48 199.22 196.95 194.67 192.37 190.06 187.73 185.40 183.05 180.69 178.32 175.93 173.53 171.12 168.69 166.26 163.80 161.34 158.86 156.37 153.86 151.35 148.81 146.27 143.71 141.13 138.55 135.94 133.33 130.70 128.05 125.40 122.72 120.04 117.33 114.62

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

43,194.60 42,809.71 42,422.74 42,033.67 41,642.49 41,249.19 40,853.76 40,456.19 40,056.47 39,654.58 39,250.51 38,844.26 38,435.81 38,025.14 37,612.25 37,197.12 36,779.74 36,360.10 35,938.19 35,514.00 35,087.50 34,658.70 34,227.57 33,794.11 33,358.30 32,920.13 32,479.59 32,036.66 31,591.33 31,143.59 30,693.42 30,240.81 29,785.76 29,328.24 28,868.24 28,405.74 27,940.75 27,473.23 27,003.18 26,530.59 26,055.44 25,577.71 25,097.39 24,614.48 24,128.94 23,640.78 23,149.97 22,656.51 22,160.37 21,661.54 21,160.02 20,655.77

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

506.98 509.72 512.48 515.26 518.05 520.86 523.68 526.51 529.37 532.23 535.12 538.01 540.93 543.86 546.80 549.77 552.74 555.74 558.75 561.78 564.82 567.88 570.95 574.05 577.16 580.28 583.43 586.59 589.76 592.96 596.17 599.40 602.65 605.91 609.19 612.49 615.81 619.14 622.50 625.87 629.26 632.67 636.10 639.54 643.01 646.49 649.99 653.51 657.05 660.61 664.19 667.79

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

111.89 109.14 106.38 103.60 100.81 98.01 95.18 92.35 89.50 86.63 83.75 80.85 77.93 75.00 72.06 69.09 66.12 63.12 60.11 57.09 54.04 50.98 47.91 44.81 41.71 38.58 35.44 32.28 29.10 25.90 22.69 19.46 16.22 12.95 9.67 6.37 3.05 (0.28) (3.64) (7.01) (10.40) (13.81) (17.23) (20.68) (24.14) (27.63) (31.13) (34.65) (38.19) (41.75) (45.33) (48.92)

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

20,148.79 19,639.07 19,126.59 18,611.33 18,093.28 17,572.43 17,048.75 16,522.23 15,992.87 15,460.64 14,925.52 14,387.50 13,846.58 13,302.72 12,755.91 12,206.15 11,653.40 11,097.66 10,538.91 9,977.14 9,412.32 8,844.44 8,273.49 7,699.44 7,122.29 6,542.00 5,958.58 5,371.99 4,782.23 4,189.27 3,593.10 2,993.70 2,391.06 1,785.15 1,175.96 563.47 (52.34) (671.49) (1,293.99) (1,919.86) (2,549.12) (3,181.79) (3,817.88) (4,457.42) (5,100.43) (5,746.92) (6,396.91) (7,050.42) (7,707.47) (8,368.08) (9,032.27) (9,700.05)

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

671.40 675.04 678.70 682.37 686.07 689.79 693.52 697.28 701.05 704.85 708.67 712.51 716.37 720.25 724.15 728.07 732.02 735.98 739.97 743.98 748.01 752.06 756.13 760.23 764.34 768.49 772.65 776.83 781.04 785.27 789.52 793.80 798.10 802.42 806.77 811.14 815.53 819.95 824.39 828.86 833.35 837.86 842.40 846.96 851.55 856.16 860.80 865.46 870.15 874.87 879.60 884.37

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

(52.54) (56.18) (59.84) (63.51) (67.21) (70.92) (74.66) (78.42) (82.19) (85.99) (89.81) (93.65) (97.51) (101.39) (105.29) (109.21) (113.15) (117.12) (121.11) (125.11) (129.14) (133.20) (137.27) (141.37) (145.48) (149.62) (153.79) (157.97) (162.18) (166.41) (170.66) (174.94) (179.24) (183.56) (187.91) (192.28) (196.67) (201.09) (205.53) (210.00) (214.49) (219.00) (223.54) (228.10) (232.69) (237.30) (241.94) (246.60) (251.29) (256.00) (260.74) (265.51)

$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $

(10,371.46) (11,046.50) (11,725.19) (12,407.57) (13,093.64) (13,783.42) (14,476.94) (15,174.22) (15,875.28) (16,580.13) (17,288.80) (18,001.31) (18,717.67) (19,437.92) (20,162.07) (20,890.15) (21,622.16) (22,358.14) (23,098.11) (23,842.09) (24,590.09) (25,342.15) (26,098.28) (26,858.51) (27,622.85) (28,391.34) (29,163.99) (29,940.82) (30,721.86) (31,507.13) (32,296.66) (33,090.46) (33,888.56) (34,690.98) (35,497.75) (36,308.89) (37,124.43) (37,944.38) (38,768.77) (39,597.63) (40,430.98) (41,268.84) (42,111.24) (42,958.21) (43,809.76) (44,665.92) (45,526.73) (46,392.19) (47,262.34) (48,137.21) (49,016.81) (49,901.18)

$ $ $ $ $ $

889.16 893.98 898.82 903.69 908.58 913.50

$ $ $ $ $ $

(270.30) (275.11) (279.96) (284.83) (289.72) (294.64)

$ $ $ $ $ $

(50,790.34) (51,684.32) (52,583.13) (53,486.82) (54,395.40) (55,308.90)