# Mortgage Calculator Extra Payments by B_Gjas

VIEWS: 280 PAGES: 16

• pg 1
```									Extra Payment Mortgage Calculator
Vertex42.com Help / Download Loan Information Loan Amount Annual Interest Rate Term of Loan (in Years) Extra Monthly Payment \$ 150,000 6.42% 15 100 Ways to use this spreadsheet: 1. Change the extra monthly payment amount to see how this affects the time it takes to pay off the mortgage, and how much can be saved from paying less total interest. 2. Investigate the difference between making extra payments (option 2) vs. investing the same amount in an alternative savings plan (option 1). (Hint: see what happens when you change the investment interest rate).

\$

Loan Summary Monthly Payment Number of Payments Total Payments Total Interest Payoff (in Years) Interest Savings

Extra Payments \$1,400.07 160 \$223,405.10 \$73,405.10 13.3 \$10,608.09

No Extra Payments \$1,300.07 180 \$234,013.18 \$84,013.18

Month
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

Payment
1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

Interest
802.50 799.30 796.09 792.86 789.61 786.34 783.06 779.76 776.44 773.10 769.75 766.38 762.99 759.58 756.15 752.71 749.24 745.76 742.26 738.74 735.20 731.65 728.07 724.47 720.86

Cumulative Interest
802.50 1,601.80 2,397.89 3,190.75 3,980.36 4,766.70 5,549.76 6,329.52 7,105.96 7,879.06 8,648.81 9,415.19 10,178.17 10,937.75 11,693.90 12,446.61 13,195.85 13,941.62 14,683.88 15,422.62 16,157.82 16,889.47 17,617.54 18,342.01 19,062.87

Principal
597.57 600.77 603.98 607.22 610.46 613.73 617.01 620.31 623.63 626.97 630.32 633.70 637.09 640.50 643.92 647.37 650.83 654.31 657.81 661.33 664.87 668.43 672.00 675.60 679.21

Cumulative Principal
597.57 1,198.34 1,802.33 2,409.54 3,020.01 3,633.74 4,250.75 4,871.07 5,494.70 6,121.67 6,751.99 7,385.69 8,022.78 8,663.27 9,307.19 9,954.56 10,605.39 11,259.70 11,917.52 12,578.85 13,243.72 13,912.14 14,584.15 15,259.75 15,938.96

Balance
\$150,000.00 149,402.43 148,801.66 148,197.67 147,590.46 146,979.99 146,366.26 145,749.25 145,128.93 144,505.30 143,878.33 143,248.01 142,614.31 141,977.22 141,336.73 140,692.81 140,045.44 139,394.61 138,740.30 138,082.48 137,421.15 136,756.28 136,087.86 135,415.85 134,740.25 134,061.04

Saved Interest
0.00 0.54 1.07 1.61 2.16 2.70 3.25 3.81 4.36 4.92 5.48 6.04 6.61 7.18 7.76 8.33 8.91 9.49 10.08 10.67 11.26 11.86 12.46 13.06 13.66

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

1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

717.23 713.57 709.90 706.21 702.50 698.76 695.01 691.24 687.45 683.64 679.80 675.95 672.07 668.18 664.26 660.33 656.37 652.39 648.39 644.37 640.33 636.26 632.18 628.07 623.94 619.78 615.61 611.41 607.19 602.95 598.69 594.40 590.09 585.76 581.40 577.02 572.62 568.19 563.74 559.26 554.77 550.24 545.70 541.13 536.53 531.91 527.27 522.60 517.90 513.18

19,780.10 20,493.67 21,203.57 21,909.78 22,612.28 23,311.04 24,006.05 24,697.29 25,384.74 26,068.37 26,748.18 27,424.13 28,096.20 28,764.38 29,428.64 30,088.97 30,745.34 31,397.73 32,046.12 32,690.49 33,330.82 33,967.08 34,599.26 35,227.32 35,851.26 36,471.05 37,086.66 37,698.07 38,305.26 38,908.21 39,506.90 40,101.30 40,691.39 41,277.15 41,858.55 42,435.57 43,008.18 43,576.37 44,140.11 44,699.38 45,254.14 45,804.39 46,350.08 46,891.21 47,427.74 47,959.65 48,486.92 49,009.52 49,527.42 50,040.60

682.85 686.50 690.17 693.87 697.58 701.31 705.06 708.83 712.63 716.44 720.27 724.12 728.00 731.89 735.81 739.75 743.70 747.68 751.68 755.70 759.75 763.81 767.90 772.01 776.14 780.29 784.46 788.66 792.88 797.12 801.39 805.67 809.98 814.32 818.67 823.05 827.46 831.88 836.33 840.81 845.31 849.83 854.38 858.95 863.54 868.16 872.81 877.48 882.17 886.89

16,621.81 17,308.31 17,998.48 18,692.34 19,389.92 20,091.23 20,796.29 21,505.12 22,217.75 22,934.19 23,654.46 24,378.58 25,106.58 25,838.48 26,574.29 27,314.03 28,057.73 28,805.42 29,557.10 30,312.80 31,072.55 31,836.36 32,604.26 33,376.26 34,152.40 34,932.69 35,717.15 36,505.81 37,298.69 38,095.81 38,897.20 39,702.87 40,512.86 41,327.17 42,145.85 42,968.90 43,796.36 44,628.24 45,464.57 46,305.38 47,150.69 48,000.52 48,854.90 49,713.84 50,577.39 51,445.55 52,318.35 53,195.83 54,078.00 54,964.89

133,378.19 132,691.69 132,001.52 131,307.66 130,610.08 129,908.77 129,203.71 128,494.88 127,782.25 127,065.81 126,345.54 125,621.42 124,893.42 124,161.52 123,425.71 122,685.97 121,942.27 121,194.58 120,442.90 119,687.20 118,927.45 118,163.64 117,395.74 116,623.74 115,847.60 115,067.31 114,282.85 113,494.19 112,701.31 111,904.19 111,102.80 110,297.13 109,487.14 108,672.83 107,854.15 107,031.10 106,203.64 105,371.76 104,535.43 103,694.62 102,849.31 101,999.48 101,145.10 100,286.16 99,422.61 98,554.45 97,681.65 96,804.17 95,922.00 95,035.11

14.27 14.88 15.50 16.11 16.74 17.36 17.99 18.62 19.25 19.89 20.53 21.18 21.83 22.48 23.13 23.79 24.45 25.12 25.79 26.46 27.14 27.82 28.50 29.19 29.88 30.58 31.27 31.98 32.68 33.39 34.11 34.82 35.55 36.27 37.00 37.73 38.47 39.21 39.96 40.70 41.46 42.21 42.97 43.74 44.51 45.28 46.06 46.84 47.63 48.42

76 77 78 79 80 81 82 83 84 85 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

1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

508.44 503.67 498.87 494.05 489.20 484.33 479.43 474.51 469.55 464.58 459.57 454.54 449.48 444.39 439.28 434.14 428.97 423.78 418.55 413.30 408.02 402.72 397.38 392.02 386.62 381.20 375.75 370.27 364.76 359.22 353.65 348.06 342.43 336.77 331.08 325.36 319.61 313.83 308.02 302.18 296.30 290.40 284.46 278.49 272.49 266.46 260.39 254.30 248.17 242.01

50,549.04 51,052.71 51,551.58 52,045.63 52,534.83 53,019.16 53,498.59 53,973.10 54,442.65 54,907.23 55,366.80 55,821.34 56,270.82 56,715.21 57,154.49 57,588.63 58,017.61 58,441.38 58,859.94 59,273.24 59,681.27 60,083.98 60,481.37 60,873.38 61,260.01 61,641.21 62,016.96 62,387.23 62,751.99 63,111.21 63,464.87 63,812.92 64,155.35 64,492.12 64,823.20 65,148.56 65,468.17 65,782.00 66,090.02 66,392.20 66,688.50 66,978.90 67,263.36 67,541.85 67,814.35 68,080.81 68,341.20 68,595.50 68,843.67 69,085.67

891.64 896.41 901.20 906.02 910.87 915.74 920.64 925.57 930.52 935.50 940.50 945.53 950.59 955.68 960.79 965.93 971.10 976.30 981.52 986.77 992.05 997.36 1,002.69 1,008.06 1,013.45 1,018.87 1,024.32 1,029.80 1,035.31 1,040.85 1,046.42 1,052.02 1,057.65 1,063.30 1,068.99 1,074.71 1,080.46 1,086.24 1,092.05 1,097.90 1,103.77 1,109.68 1,115.61 1,121.58 1,127.58 1,133.61 1,139.68 1,145.78 1,151.91 1,158.07

55,856.53 56,752.93 57,654.13 58,560.16 59,471.03 60,386.77 61,307.41 62,232.98 63,163.50 64,099.00 65,039.50 65,985.04 66,935.63 67,891.31 68,852.10 69,818.03 70,789.13 71,765.43 72,746.95 73,733.71 74,725.76 75,723.12 76,725.81 77,733.87 78,747.32 79,766.19 80,790.51 81,820.31 82,855.62 83,896.48 84,942.90 85,994.91 87,052.56 88,115.86 89,184.86 90,259.57 91,340.03 92,426.27 93,518.33 94,616.22 95,719.99 96,829.67 97,945.28 99,066.86 100,194.44 101,328.06 102,467.73 103,613.51 104,765.41 105,923.48

94,143.47 93,247.07 92,345.87 91,439.84 90,528.97 89,613.23 88,692.59 87,767.02 86,836.50 85,901.00 84,960.50 84,014.96 83,064.37 82,108.69 81,147.90 80,181.97 79,210.87 78,234.57 77,253.05 76,266.29 75,274.24 74,276.88 73,274.19 72,266.13 71,252.68 70,233.81 69,209.49 68,179.69 67,144.38 66,103.52 65,057.10 64,005.09 62,947.44 61,884.14 60,815.14 59,740.43 58,659.97 57,573.73 56,481.67 55,383.78 54,280.01 53,170.33 52,054.72 50,933.14 49,805.56 48,671.94 47,532.27 46,386.49 45,234.59 44,076.52

49.21 50.01 50.81 51.62 52.43 53.24 54.06 54.89 55.72 56.55 57.39 58.23 59.08 59.93 60.78 61.64 62.51 63.38 64.25 65.13 66.01 66.90 67.79 68.69 69.59 70.50 71.41 72.33 73.25 74.18 75.11 76.05 76.99 77.94 78.89 79.85 80.81 81.78 82.75 83.73 84.71 85.70 86.69 87.69 88.69 89.70 90.72 91.74 92.76 93.80

126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175

1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 793.45

235.81 229.58 223.32 217.02 210.69 204.33 197.93 191.50 185.04 178.54 172.00 165.43 158.82 152.18 145.51 138.80 132.05 125.26 118.44 111.59 104.69 97.76 90.80 83.79 76.75 69.67 62.55 55.40 48.20 40.97 33.70 26.39 19.04 11.65 4.22

69,321.48 69,551.06 69,774.38 69,991.40 70,202.10 70,406.43 70,604.36 70,795.86 70,980.90 71,159.43 71,331.43 71,496.86 71,655.69 71,807.87 71,953.38 72,092.17 72,224.22 72,349.49 72,467.93 72,579.52 72,684.21 72,781.97 72,872.77 72,956.56 73,033.31 73,102.98 73,165.53 73,220.93 73,269.13 73,310.10 73,343.80 73,370.18 73,389.22 73,400.87 73,405.10

1,164.26 1,170.49 1,176.75 1,183.05 1,189.38 1,195.74 1,202.14 1,208.57 1,215.04 1,221.54 1,228.07 1,234.64 1,241.25 1,247.89 1,254.57 1,261.28 1,268.03 1,274.81 1,281.63 1,288.49 1,295.38 1,302.31 1,309.28 1,316.28 1,323.32 1,330.40 1,337.52 1,344.68 1,351.87 1,359.10 1,366.37 1,373.69 1,381.03 1,388.42 789.23

107,087.75 108,258.24 109,434.99 110,618.04 111,807.42 113,003.17 114,205.31 115,413.88 116,628.92 117,850.45 119,078.53 120,313.17 121,554.42 122,802.31 124,056.87 125,318.15 126,586.18 127,860.99 129,142.62 130,431.10 131,726.48 133,028.79 134,338.07 135,654.35 136,977.68 138,308.08 139,645.60 140,990.28 142,342.15 143,701.25 145,067.63 146,441.31 147,822.35 149,210.77 150,000.00

42,912.25 41,741.76 40,565.01 39,381.96 38,192.58 36,996.83 35,794.69 34,586.12 33,371.08 32,149.55 30,921.47 29,686.83 28,445.58 27,197.69 25,943.13 24,681.85 23,413.82 22,139.01 20,857.38 19,568.90 18,273.52 16,971.21 15,661.93 14,345.65 13,022.32 11,691.92 10,354.40 9,009.72 7,657.85 6,298.75 4,932.37 3,558.69 2,177.65 789.23 0.00

94.83 95.87 96.92 97.98 99.03 100.10 101.17 102.25 103.33 104.42 105.51 106.61 107.71 108.83 109.94 111.07 112.20 113.33 114.47 115.62 116.77 117.93 119.10 120.27 121.45 122.63 123.83 125.02 126.23 127.44 128.65 129.88 131.11 132.34 133.59 131.59 125.34 119.05 112.74 106.38 100.00 93.58 87.12 80.63 74.11 67.55 60.96 54.33 47.66 40.96

176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225

34.23 27.45 20.64 13.80 6.92

226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275

276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325

326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360

Investment Information Annual Interest Rate
Investment Value (not including home equity)

6.42%

Months to Display
1
1

195

1 1 0 0 0

Years

16.25

Loan 1 Loan 2 Home Equity ###### ####### 1 Investment ###### \$54,464.41 Years
Series1

2

Investment Option 1
100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00

Interest Investment Gained Value
0.00 0.54 1.07 1.61 2.16 2.70 3.25 3.81 4.36 4.92 5.48 6.04 6.61 7.18 7.76 8.33 8.91 9.49 10.08 10.67 11.26 11.86 12.46 13.06 13.66 100.00 200.54 301.61 403.22 505.38 608.08 711.34 815.14 919.50 1,024.42 1,129.90 1,235.95 1,342.56 1,449.74 1,557.50 1,665.83 1,774.74 1,884.24 1,994.32 2,104.99 2,216.25 2,328.11 2,440.56 2,553.62 2,667.28

Investment Option 2
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Interest Investment Gained Value
\$0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00

14.27 14.88 15.50 16.11 16.74 17.36 17.99 18.62 19.25 19.89 20.53 21.18 21.83 22.48 23.13 23.79 24.45 25.12 25.79 26.46 27.14 27.82 28.50 29.19 29.88 30.58 31.27 31.98 32.68 33.39 34.11 34.82 35.55 36.27 37.00 37.73 38.47 39.21 39.96 40.70 41.46 42.21 42.97 43.74 44.51 45.28 46.06 46.84 47.63 48.42

2,781.55 2,896.43 3,011.93 3,128.04 3,244.78 3,362.14 3,480.12 3,598.74 3,718.00 3,837.89 3,958.42 4,079.60 4,201.42 4,323.90 4,447.03 4,570.83 4,695.28 4,820.40 4,946.19 5,072.65 5,199.79 5,327.61 5,456.11 5,585.30 5,715.18 5,845.76 5,977.03 6,109.01 6,241.69 6,375.09 6,509.19 6,644.02 6,779.56 6,915.83 7,052.83 7,190.57 7,329.04 7,468.25 7,608.20 7,748.91 7,890.36 8,032.58 8,175.55 8,319.29 8,463.80 8,609.08 8,755.14 8,901.98 9,049.60 9,198.02

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00

49.21 50.01 50.81 51.62 52.43 53.24 54.06 54.89 55.72 56.55 57.39 58.23 59.08 59.93 60.78 61.64 62.51 63.38 64.25 65.13 66.01 66.90 67.79 68.69 69.59 70.50 71.41 72.33 73.25 74.18 75.11 76.05 76.99 77.94 78.89 79.85 80.81 81.78 82.75 83.73 84.71 85.70 86.69 87.69 88.69 89.70 90.72 91.74 92.76 93.80

9,347.23 9,497.23 9,648.05 9,799.66 9,952.09 10,105.33 10,259.40 10,414.29 10,570.00 10,726.55 10,883.94 11,042.17 11,201.24 11,361.17 11,521.95 11,683.59 11,846.10 12,009.48 12,173.73 12,338.86 12,504.87 12,671.77 12,839.57 13,008.26 13,177.85 13,348.35 13,519.77 13,692.10 13,865.35 14,039.53 14,214.64 14,390.69 14,567.68 14,745.62 14,924.51 15,104.35 15,285.16 15,466.94 15,649.68 15,833.41 16,018.12 16,203.82 16,390.51 16,578.20 16,766.89 16,956.59 17,147.31 17,339.05 17,531.81 17,725.61

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00

94.83 95.87 96.92 97.98 99.03 100.10 101.17 102.25 103.33 104.42 105.51 106.61 107.71 108.83 109.94 111.07 112.20 113.33 114.47 115.62 116.77 117.93 119.10 120.27 121.45 122.63 123.83 125.02 126.23 127.44 128.65 129.88 131.11 132.34 133.59 134.84 136.09 137.36 138.63 139.90 141.19 142.48 143.77 145.08 146.39 147.71 149.03 150.36 151.70 153.05

17,920.44 18,116.31 18,313.24 18,511.21 18,710.25 18,910.35 19,111.52 19,313.76 19,517.09 19,721.51 19,927.02 20,133.63 20,341.34 20,550.17 20,760.11 20,971.18 21,183.37 21,396.71 21,611.18 21,826.80 22,043.57 22,261.50 22,480.60 22,700.87 22,922.32 23,144.96 23,368.78 23,593.81 23,820.03 24,047.47 24,276.13 24,506.00 24,737.11 24,969.45 25,203.04 25,437.88 25,673.97 25,911.32 26,149.95 26,389.85 26,631.04 26,873.51 27,117.29 27,362.36 27,608.75 27,856.46 28,105.49 28,355.86 28,607.56 28,860.61

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.49 15.02 22.59 30.20 37.85 45.55 53.28 61.06 68.87 76.73 84.63 92.58 100.56 108.59

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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,400.07 2,807.64 4,222.73 5,645.40 7,075.67 8,513.60 9,959.22 11,412.58 12,873.71 14,342.65 15,819.46 17,304.17 18,796.82 20,297.45 21,806.12

100.00 100.00 100.00 100.00 100.00 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

154.40 155.77 157.13 158.51 159.89 161.28 169.64 178.03 186.48 194.96 203.50 212.08 220.70 229.37 238.09 246.86 255.67 264.52 273.43 282.38 291.38 300.43 309.53 318.68 327.87 337.12 346.41 355.76 365.15 374.59 384.09 393.63 403.23 412.88 422.58 432.33 442.13 451.99 461.89 471.86 481.87 491.94 502.06 512.24 522.47 532.75 543.10 553.49 563.94 574.45

29,115.02 29,370.78 29,627.91 29,886.42 30,146.32 31,707.67 33,277.38 34,855.49 36,442.04 38,037.08 39,640.65 41,252.80 42,873.57 44,503.02 46,141.19 47,788.11 49,443.85 51,108.45 52,781.96 54,464.41 56,155.87 57,856.38 59,565.98 61,284.73 63,012.68 64,749.87 66,496.36 68,252.18 70,017.41 71,792.07 73,576.23 75,369.94 77,173.24 78,986.19 80,808.84 82,641.24 84,483.45 86,335.51 88,197.47 90,069.40 91,951.35 93,843.36 95,745.50 97,657.81 99,580.35 101,513.18 103,456.35 105,409.91 107,373.93 109,348.45

1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

116.66 124.78 132.94 141.14 149.38 157.67 166.01 174.38 182.81 191.28 199.79 208.35 216.95 225.61 234.30 243.05 251.84 260.67 269.56 278.49 287.47 296.50 305.58 314.70 323.88 333.10 342.37 351.69 361.07 370.49 379.96 389.48 399.06 408.68 418.36 428.09 437.87 447.70 457.59 467.53 477.52 487.56 497.66 507.82 518.02 528.28 538.60 548.97 559.40 569.88

23,322.86 24,847.71 26,380.71 27,921.92 29,471.38 31,029.12 32,595.20 34,169.66 35,752.54 37,343.89 38,943.75 40,552.18 42,169.20 43,794.88 45,429.26 47,072.38 48,724.29 50,385.04 52,054.67 53,733.24 55,420.78 57,117.36 58,823.01 60,537.78 62,261.73 63,994.91 65,737.35 67,489.12 69,250.26 71,020.82 72,800.86 74,590.42 76,389.55 78,198.31 80,016.74 81,844.90 83,682.85 85,530.62 87,388.28 89,255.89 91,133.48 93,021.12 94,918.85 96,826.74 98,744.84 100,673.19 102,611.87 104,560.92 106,520.39 108,490.35

1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

585.01 595.63 606.31 617.05 627.84 638.69 649.59 660.56 671.58 682.67 693.81 705.01 716.27 727.60 738.98 750.42 761.93 773.50 785.12 796.82 808.57 820.38 832.26 844.21 856.21 868.29 880.42 892.62 904.89 917.22 929.62 942.08 954.61 967.21 979.87 992.61 1,005.41 1,018.28 1,031.21 1,044.22 1,057.30 1,070.45 1,083.66 1,096.95 1,110.31 1,123.74 1,137.24 1,150.82 1,164.47 1,178.19

111,333.54 113,329.25 115,335.63 117,352.75 119,380.66 121,419.42 123,469.09 125,529.72 127,601.38 129,684.12 131,778.00 133,883.09 135,999.44 138,127.11 140,266.16 142,416.66 144,578.66 146,752.23 148,937.43 151,134.31 153,342.96 155,563.41 157,795.75 160,040.03 162,296.32 164,564.68 166,845.17 169,137.87 171,442.83 173,760.12 176,089.81 178,431.96 180,786.65 183,153.93 185,533.88 187,926.56 190,332.04 192,750.39 195,181.67 197,625.97 200,083.34 202,553.86 205,037.60 207,534.62 210,045.00 212,568.82 215,106.14 217,657.03 220,221.56 222,799.82

1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

580.42 591.02 601.67 612.38 623.15 633.97 644.85 655.79 666.79 677.85 688.97 700.14 711.38 722.68 734.03 745.45 756.93 768.47 780.07 791.73 803.46 815.25 827.10 839.02 851.00 863.04 875.15 887.32 899.56 911.86 924.23 936.66 949.17 961.73 974.37 987.07 999.84 1,012.68 1,025.59 1,038.57 1,051.62 1,064.73 1,077.92 1,091.18 1,104.50 1,117.90 1,131.38 1,144.92 1,158.53 1,172.22

110,470.84 112,461.94 114,463.68 116,476.14 118,499.36 120,533.40 122,578.33 124,634.19 126,701.06 128,778.98 130,868.03 132,968.24 135,079.70 137,202.45 139,336.55 141,482.08 143,639.08 145,807.62 147,987.76 150,179.57 152,383.11 154,598.43 156,825.60 159,064.69 161,315.76 163,578.88 165,854.10 168,141.49 170,441.12 172,753.05 175,077.35 177,414.09 179,763.33 182,125.14 184,499.58 186,886.73 189,286.64 191,699.40 194,125.06 196,563.71 199,015.40 201,480.20 203,958.19 206,449.44 208,954.02 211,472.00 214,003.45 216,548.44 219,107.05 221,679.34

1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

1,191.98 1,205.85 1,219.79 1,233.80 1,247.90 1,262.06 1,276.30 1,290.62 1,305.02 1,319.49 1,334.04 1,348.67 1,363.37 1,378.16 1,393.02 1,407.96 1,422.99 1,438.09 1,453.28 1,468.54 1,483.89 1,499.32 1,514.83 1,530.42 1,546.10 1,561.86 1,577.71 1,593.64 1,609.66 1,625.76 1,641.95 1,658.22 1,674.58 1,691.03 1,707.57 1,724.20 1,740.91 1,757.72 1,774.61 1,791.60 1,808.67 1,825.84 1,843.10 1,860.45 1,877.89 1,895.43 1,913.06 1,930.78 1,948.60 1,966.52

225,391.88 227,997.80 230,617.66 233,251.53 235,899.50 238,561.64 241,238.02 243,928.71 246,633.81 249,353.37 252,087.48 254,836.22 257,599.67 260,377.90 263,171.00 265,979.04 268,802.10 271,640.26 274,493.61 277,362.22 280,246.19 283,145.58 286,060.48 288,990.97 291,937.15 294,899.09 297,876.87 300,870.58 303,880.32 306,906.15 309,948.17 313,006.47 316,081.12 319,172.23 322,279.88 325,404.15 328,545.13 331,702.92 334,877.60 338,069.27 341,278.02 344,503.93 347,747.10 351,007.62 354,285.58 357,581.08 360,894.21 364,225.07 367,573.75 370,940.34

1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

1,185.98 1,199.82 1,213.73 1,227.71 1,241.77 1,255.91 1,270.12 1,284.40 1,298.76 1,313.20 1,327.72 1,342.31 1,356.98 1,371.73 1,386.56 1,401.47 1,416.46 1,431.53 1,446.68 1,461.91 1,477.22 1,492.61 1,508.09 1,523.65 1,539.29 1,555.01 1,570.82 1,586.72 1,602.70 1,618.76 1,634.91 1,651.15 1,667.47 1,683.89 1,700.38 1,716.97 1,733.65 1,750.41 1,767.27 1,784.21 1,801.25 1,818.38 1,835.60 1,852.91 1,870.31 1,887.81 1,905.40 1,923.08 1,940.86 1,958.73

224,265.40 226,865.29 229,479.10 232,106.88 234,748.73 237,404.71 240,074.89 242,759.37 245,458.20 248,171.48 250,899.27 253,641.65 256,398.71 259,170.52 261,957.15 264,758.70 267,575.23 270,406.83 273,253.58 276,115.56 278,992.85 281,885.53 284,793.70 287,717.41 290,656.78 293,611.86 296,582.76 299,569.55 302,572.32 305,591.16 308,626.14 311,677.37 314,744.91 317,828.87 320,929.33 324,046.37 327,180.10 330,330.58 333,497.92 336,682.21 339,883.53 343,101.98 346,337.65 349,590.63 352,861.02 356,148.90 359,454.37 362,777.52 366,118.45 369,477.26

1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

1,984.53 2,002.64 2,020.84 2,039.14 2,057.54 2,076.04 2,094.64 2,113.34 2,132.13 2,151.03 2,170.03 2,189.13 2,208.33 2,227.64 2,247.04 2,266.56 2,286.17 2,305.89 2,325.72 2,345.65 2,365.69 2,385.84 2,406.10 2,426.46 2,446.93 2,467.51 2,488.20 2,509.01 2,529.92 2,550.95 2,572.08 2,593.33 2,614.70 2,636.18 2,657.77

374,324.95 377,727.66 381,148.57 384,587.79 388,045.41 391,521.53 395,016.24 398,529.65 402,061.86 405,612.96 409,183.06 412,772.27 416,380.67 420,008.38 423,655.50 427,322.13 431,008.38 434,714.34 438,440.14 442,185.87 445,951.63 449,737.55 453,543.72 457,370.25 461,217.25 465,084.84 468,973.12 472,882.20 476,812.19 480,763.21 484,735.36 488,728.77 492,743.54 496,779.79 500,837.64

1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07 1,400.07

1,976.70 1,994.77 2,012.93 2,031.19 2,049.55 2,068.00 2,086.56 2,105.21 2,123.96 2,142.82 2,161.77 2,180.83 2,199.99 2,219.25 2,238.61 2,258.08 2,277.65 2,297.32 2,317.11 2,336.99 2,356.99 2,377.09 2,397.29 2,417.61 2,438.03 2,458.57 2,479.21 2,499.97 2,520.83 2,541.81 2,562.90 2,584.10 2,605.41 2,626.84 2,648.39

372,854.04 376,248.88 379,661.88 383,093.15 386,542.77 390,010.85 393,497.48 397,002.76 400,526.80 404,069.69 407,631.54 411,212.44 414,812.50 418,431.82 422,070.50 425,728.65 429,406.37 433,103.77 436,820.95 440,558.02 444,315.07 448,092.23 451,889.60 455,707.28 459,545.39 463,404.03 467,283.32 471,183.35 475,104.26 479,046.14 483,009.11 486,993.28 490,998.77 495,025.69 499,074.15

```
To top