Excel Templates

1. Extra Payment Mortgage Calculator © 2005 Vertex42, LLC
Vertex42.com
Help / Download
Ways to use this spreadsheet:
Loan Information
Loan Amount $150,000
1. Change the extra monthly
Annual Interest Rate 6.42%
payment amount to see how this
Term of Loan (in Years) 15
affects the time it takes to pay off
Extra Monthly Payment $100
the mortgage, and how much can
be saved from paying less total
interest.
Extra No Extra
Loan Summary
Payments Payments 2. Investigate the difference
Monthly Payment $1,400.07 $1,300.07 between making extra payments
Number of Payments 160 180 (option 2) vs. investing the same
Total Payments $223,405.10 $234,013.18 amount in an alternative savings
Total Interest $73,405.10 $84,013.18 plan (option 1). (Hint: see what
happens when you change the
Payoff (in Years) 13.3 investment interest rate).
Interest Savings $10,608.09
Cumulative Cumulative Saved
Month Payment Interest Interest Principal Principal Balance Interest
$150,000.00
1 1,400.07 802.50 802.50 597.57 597.57 149,402.43 0.00
2 1,400.07 799.30 1,601.80 600.77 1,198.34 148,801.66 0.54
3 1,400.07 796.09 2,397.89 603.98 1,802.33 148,197.67 1.07
4 1,400.07 792.86 3,190.75 607.22 2,409.54 147,590.46 1.61
5 1,400.07 789.61 3,980.36 610.46 3,020.01 146,979.99 2.16
6 1,400.07 786.34 4,766.70 613.73 3,633.74 146,366.26 2.70
7 1,400.07 783.06 5,549.76 617.01 4,250.75 145,749.25 3.25
8 1,400.07 779.76 6,329.52 620.31 4,871.07 145,128.93 3.81
9 1,400.07 776.44 7,105.96 623.63 5,494.70 144,505.30 4.36
10 1,400.07 773.10 7,879.06 626.97 6,121.67 143,878.33 4.92
11 1,400.07 769.75 8,648.81 630.32 6,751.99 143,248.01 5.48
12 1,400.07 766.38 9,415.19 633.70 7,385.69 142,614.31 6.04
13 1,400.07 762.99 10,178.17 637.09 8,022.78 141,977.22 6.61
14 1,400.07 759.58 10,937.75 640.50 8,663.27 141,336.73 7.18
15 1,400.07 756.15 11,693.90 643.92 9,307.19 140,692.81 7.76
16 1,400.07 752.71 12,446.61 647.37 9,954.56 140,045.44 8.33
17 1,400.07 749.24 13,195.85 650.83 10,605.39 139,394.61 8.91
18 1,400.07 745.76 13,941.62 654.31 11,259.70 138,740.30 9.49
19 1,400.07 742.26 14,683.88 657.81 11,917.52 138,082.48 10.08
20 1,400.07 738.74 15,422.62 661.33 12,578.85 137,421.15 10.67
21 1,400.07 735.20 16,157.82 664.87 13,243.72 136,756.28 11.26
22 1,400.07 731.65 16,889.47 668.43 13,912.14 136,087.86 11.86
23 1,400.07 728.07 17,617.54 672.00 14,584.15 135,415.85 12.46
24 1,400.07 724.47 18,342.01 675.60 15,259.75 134,740.25 13.06
25 1,400.07 720.86 19,062.87 679.21 15,938.96 134,061.04 13.66
26 1,400.07 717.23 19,780.10 682.85 16,621.81 133,378.19 14.27
27 1,400.07 713.57 20,493.67 686.50 17,308.31 132,691.69 14.88
28 1,400.07 709.90 21,203.57 690.17 17,998.48 132,001.52 15.50

2. 29 1,400.07 706.21 21,909.78 693.87 18,692.34 131,307.66 16.11
30 1,400.07 702.50 22,612.28 697.58 19,389.92 130,610.08 16.74
31 1,400.07 698.76 23,311.04 701.31 20,091.23 129,908.77 17.36
32 1,400.07 695.01 24,006.05 705.06 20,796.29 129,203.71 17.99
33 1,400.07 691.24 24,697.29 708.83 21,505.12 128,494.88 18.62
34 1,400.07 687.45 25,384.74 712.63 22,217.75 127,782.25 19.25
35 1,400.07 683.64 26,068.37 716.44 22,934.19 127,065.81 19.89
36 1,400.07 679.80 26,748.18 720.27 23,654.46 126,345.54 20.53
37 1,400.07 675.95 27,424.13 724.12 24,378.58 125,621.42 21.18
38 1,400.07 672.07 28,096.20 728.00 25,106.58 124,893.42 21.83
39 1,400.07 668.18 28,764.38 731.89 25,838.48 124,161.52 22.48
40 1,400.07 664.26 29,428.64 735.81 26,574.29 123,425.71 23.13
41 1,400.07 660.33 30,088.97 739.75 27,314.03 122,685.97 23.79
42 1,400.07 656.37 30,745.34 743.70 28,057.73 121,942.27 24.45
43 1,400.07 652.39 31,397.73 747.68 28,805.42 121,194.58 25.12
44 1,400.07 648.39 32,046.12 751.68 29,557.10 120,442.90 25.79
45 1,400.07 644.37 32,690.49 755.70 30,312.80 119,687.20 26.46
46 1,400.07 640.33 33,330.82 759.75 31,072.55 118,927.45 27.14
47 1,400.07 636.26 33,967.08 763.81 31,836.36 118,163.64 27.82
48 1,400.07 632.18 34,599.26 767.90 32,604.26 117,395.74 28.50
49 1,400.07 628.07 35,227.32 772.01 33,376.26 116,623.74 29.19
50 1,400.07 623.94 35,851.26 776.14 34,152.40 115,847.60 29.88
51 1,400.07 619.78 36,471.05 780.29 34,932.69 115,067.31 30.58
52 1,400.07 615.61 37,086.66 784.46 35,717.15 114,282.85 31.27
53 1,400.07 611.41 37,698.07 788.66 36,505.81 113,494.19 31.98
54 1,400.07 607.19 38,305.26 792.88 37,298.69 112,701.31 32.68
55 1,400.07 602.95 38,908.21 797.12 38,095.81 111,904.19 33.39
56 1,400.07 598.69 39,506.90 801.39 38,897.20 111,102.80 34.11
57 1,400.07 594.40 40,101.30 805.67 39,702.87 110,297.13 34.82
58 1,400.07 590.09 40,691.39 809.98 40,512.86 109,487.14 35.55
59 1,400.07 585.76 41,277.15 814.32 41,327.17 108,672.83 36.27
60 1,400.07 581.40 41,858.55 818.67 42,145.85 107,854.15 37.00
61 1,400.07 577.02 42,435.57 823.05 42,968.90 107,031.10 37.73
62 1,400.07 572.62 43,008.18 827.46 43,796.36 106,203.64 38.47
63 1,400.07 568.19 43,576.37 831.88 44,628.24 105,371.76 39.21
64 1,400.07 563.74 44,140.11 836.33 45,464.57 104,535.43 39.96
65 1,400.07 559.26 44,699.38 840.81 46,305.38 103,694.62 40.70
66 1,400.07 554.77 45,254.14 845.31 47,150.69 102,849.31 41.46
67 1,400.07 550.24 45,804.39 849.83 48,000.52 101,999.48 42.21
68 1,400.07 545.70 46,350.08 854.38 48,854.90 101,145.10 42.97
69 1,400.07 541.13 46,891.21 858.95 49,713.84 100,286.16 43.74
70 1,400.07 536.53 47,427.74 863.54 50,577.39 99,422.61 44.51
71 1,400.07 531.91 47,959.65 868.16 51,445.55 98,554.45 45.28
72 1,400.07 527.27 48,486.92 872.81 52,318.35 97,681.65 46.06
73 1,400.07 522.60 49,009.52 877.48 53,195.83 96,804.17 46.84
74 1,400.07 517.90 49,527.42 882.17 54,078.00 95,922.00 47.63
75 1,400.07 513.18 50,040.60 886.89 54,964.89 95,035.11 48.42
76 1,400.07 508.44 50,549.04 891.64 55,856.53 94,143.47 49.21
77 1,400.07 503.67 51,052.71 896.41 56,752.93 93,247.07 50.01
78 1,400.07 498.87 51,551.58 901.20 57,654.13 92,345.87 50.81
79 1,400.07 494.05 52,045.63 906.02 58,560.16 91,439.84 51.62
80 1,400.07 489.20 52,534.83 910.87 59,471.03 90,528.97 52.43
81 1,400.07 484.33 53,019.16 915.74 60,386.77 89,613.23 53.24

3. 82 1,400.07 479.43 53,498.59 920.64 61,307.41 88,692.59 54.06
83 1,400.07 474.51 53,973.10 925.57 62,232.98 87,767.02 54.89
84 1,400.07 469.55 54,442.65 930.52 63,163.50 86,836.50 55.72
85 1,400.07 464.58 54,907.23 935.50 64,099.00 85,901.00 56.55
86 1,400.07 459.57 55,366.80 940.50 65,039.50 84,960.50 57.39
87 1,400.07 454.54 55,821.34 945.53 65,985.04 84,014.96 58.23
88 1,400.07 449.48 56,270.82 950.59 66,935.63 83,064.37 59.08
89 1,400.07 444.39 56,715.21 955.68 67,891.31 82,108.69 59.93
90 1,400.07 439.28 57,154.49 960.79 68,852.10 81,147.90 60.78
91 1,400.07 434.14 57,588.63 965.93 69,818.03 80,181.97 61.64
92 1,400.07 428.97 58,017.61 971.10 70,789.13 79,210.87 62.51
93 1,400.07 423.78 58,441.38 976.30 71,765.43 78,234.57 63.38
94 1,400.07 418.55 58,859.94 981.52 72,746.95 77,253.05 64.25
95 1,400.07 413.30 59,273.24 986.77 73,733.71 76,266.29 65.13
96 1,400.07 408.02 59,681.27 992.05 74,725.76 75,274.24 66.01
97 1,400.07 402.72 60,083.98 997.36 75,723.12 74,276.88 66.90
98 1,400.07 397.38 60,481.37 1,002.69 76,725.81 73,274.19 67.79
99 1,400.07 392.02 60,873.38 1,008.06 77,733.87 72,266.13 68.69
100 1,400.07 386.62 61,260.01 1,013.45 78,747.32 71,252.68 69.59
101 1,400.07 381.20 61,641.21 1,018.87 79,766.19 70,233.81 70.50
102 1,400.07 375.75 62,016.96 1,024.32 80,790.51 69,209.49 71.41
103 1,400.07 370.27 62,387.23 1,029.80 81,820.31 68,179.69 72.33
104 1,400.07 364.76 62,751.99 1,035.31 82,855.62 67,144.38 73.25
105 1,400.07 359.22 63,111.21 1,040.85 83,896.48 66,103.52 74.18
106 1,400.07 353.65 63,464.87 1,046.42 84,942.90 65,057.10 75.11
107 1,400.07 348.06 63,812.92 1,052.02 85,994.91 64,005.09 76.05
108 1,400.07 342.43 64,155.35 1,057.65 87,052.56 62,947.44 76.99
109 1,400.07 336.77 64,492.12 1,063.30 88,115.86 61,884.14 77.94
110 1,400.07 331.08 64,823.20 1,068.99 89,184.86 60,815.14 78.89
111 1,400.07 325.36 65,148.56 1,074.71 90,259.57 59,740.43 79.85
112 1,400.07 319.61 65,468.17 1,080.46 91,340.03 58,659.97 80.81
113 1,400.07 313.83 65,782.00 1,086.24 92,426.27 57,573.73 81.78
114 1,400.07 308.02 66,090.02 1,092.05 93,518.33 56,481.67 82.75
115 1,400.07 302.18 66,392.20 1,097.90 94,616.22 55,383.78 83.73
116 1,400.07 296.30 66,688.50 1,103.77 95,719.99 54,280.01 84.71
117 1,400.07 290.40 66,978.90 1,109.68 96,829.67 53,170.33 85.70
118 1,400.07 284.46 67,263.36 1,115.61 97,945.28 52,054.72 86.69
119 1,400.07 278.49 67,541.85 1,121.58 99,066.86 50,933.14 87.69
120 1,400.07 272.49 67,814.35 1,127.58 100,194.44 49,805.56 88.69
121 1,400.07 266.46 68,080.81 1,133.61 101,328.06 48,671.94 89.70
122 1,400.07 260.39 68,341.20 1,139.68 102,467.73 47,532.27 90.72
123 1,400.07 254.30 68,595.50 1,145.78 103,613.51 46,386.49 91.74
124 1,400.07 248.17 68,843.67 1,151.91 104,765.41 45,234.59 92.76
125 1,400.07 242.01 69,085.67 1,158.07 105,923.48 44,076.52 93.80
126 1,400.07 235.81 69,321.48 1,164.26 107,087.75 42,912.25 94.83
127 1,400.07 229.58 69,551.06 1,170.49 108,258.24 41,741.76 95.87
128 1,400.07 223.32 69,774.38 1,176.75 109,434.99 40,565.01 96.92
129 1,400.07 217.02 69,991.40 1,183.05 110,618.04 39,381.96 97.98
130 1,400.07 210.69 70,202.10 1,189.38 111,807.42 38,192.58 99.03
131 1,400.07 204.33 70,406.43 1,195.74 113,003.17 36,996.83 100.10
132 1,400.07 197.93 70,604.36 1,202.14 114,205.31 35,794.69 101.17
133 1,400.07 191.50 70,795.86 1,208.57 115,413.88 34,586.12 102.25
134 1,400.07 185.04 70,980.90 1,215.04 116,628.92 33,371.08 103.33

4. 135 1,400.07 178.54 71,159.43 1,221.54 117,850.45 32,149.55 104.42
136 1,400.07 172.00 71,331.43 1,228.07 119,078.53 30,921.47 105.51
137 1,400.07 165.43 71,496.86 1,234.64 120,313.17 29,686.83 106.61
138 1,400.07 158.82 71,655.69 1,241.25 121,554.42 28,445.58 107.71
139 1,400.07 152.18 71,807.87 1,247.89 122,802.31 27,197.69 108.83
140 1,400.07 145.51 71,953.38 1,254.57 124,056.87 25,943.13 109.94
141 1,400.07 138.80 72,092.17 1,261.28 125,318.15 24,681.85 111.07
142 1,400.07 132.05 72,224.22 1,268.03 126,586.18 23,413.82 112.20
143 1,400.07 125.26 72,349.49 1,274.81 127,860.99 22,139.01 113.33
144 1,400.07 118.44 72,467.93 1,281.63 129,142.62 20,857.38 114.47
145 1,400.07 111.59 72,579.52 1,288.49 130,431.10 19,568.90 115.62
146 1,400.07 104.69 72,684.21 1,295.38 131,726.48 18,273.52 116.77
147 1,400.07 97.76 72,781.97 1,302.31 133,028.79 16,971.21 117.93
148 1,400.07 90.80 72,872.77 1,309.28 134,338.07 15,661.93 119.10
149 1,400.07 83.79 72,956.56 1,316.28 135,654.35 14,345.65 120.27
150 1,400.07 76.75 73,033.31 1,323.32 136,977.68 13,022.32 121.45
151 1,400.07 69.67 73,102.98 1,330.40 138,308.08 11,691.92 122.63
152 1,400.07 62.55 73,165.53 1,337.52 139,645.60 10,354.40 123.83
153 1,400.07 55.40 73,220.93 1,344.68 140,990.28 9,009.72 125.02
154 1,400.07 48.20 73,269.13 1,351.87 142,342.15 7,657.85 126.23
155 1,400.07 40.97 73,310.10 1,359.10 143,701.25 6,298.75 127.44
156 1,400.07 33.70 73,343.80 1,366.37 145,067.63 4,932.37 128.65
157 1,400.07 26.39 73,370.18 1,373.69 146,441.31 3,558.69 129.88
158 1,400.07 19.04 73,389.22 1,381.03 147,822.35 2,177.65 131.11
159 1,400.07 11.65 73,400.87 1,388.42 149,210.77 789.23 132.34
160 793.45 4.22 73,405.10 789.23 150,000.00 0.00 133.59
161 131.59
162 125.34
163 119.05
164 112.74
165 106.38
166 100.00
167 93.58
168 87.12
169 80.63
170 74.11
171 67.55
172 60.96
173 54.33
174 47.66
175 40.96
176 34.23
177 27.45
178 20.64
179 13.80
180 6.92
181
182
183
184
185
186
187

5. 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
230
231
232
233
234
235
236
237
238
239
240

6. 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

7. 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

8. 347
348
349
350
351
352
353
354
355
356
357
358
359
360

9. dsheet:
Investment Information
thly
Investment Value (not including home equity)
Annual Interest Rate 6.42%
how this
o pay off 12
much can
Months to Display 195
s total 10
8
nce Years 16.25
6
yments
he same 4 Loan 1 Loan 2
savings Home Equity ### ###
Investment
2
e what ### $54,464.41
e the 0
0 2 4 6 8 10 12
Years
Investment Interest Investment Investment Interest Investment
Option 1 Gained Value Option 2 Gained Value
$0.00
100.00 0.00 100.00 0.00 0.00 0.00
100.00 0.54 200.54 0.00 0.00 0.00
100.00 1.07 301.61 0.00 0.00 0.00
100.00 1.61 403.22 0.00 0.00 0.00
100.00 2.16 505.38 0.00 0.00 0.00
100.00 2.70 608.08 0.00 0.00 0.00
100.00 3.25 711.34 0.00 0.00 0.00
100.00 3.81 815.14 0.00 0.00 0.00
100.00 4.36 919.50 0.00 0.00 0.00
100.00 4.92 1,024.42 0.00 0.00 0.00
100.00 5.48 1,129.90 0.00 0.00 0.00
100.00 6.04 1,235.95 0.00 0.00 0.00
100.00 6.61 1,342.56 0.00 0.00 0.00
100.00 7.18 1,449.74 0.00 0.00 0.00
100.00 7.76 1,557.50 0.00 0.00 0.00
100.00 8.33 1,665.83 0.00 0.00 0.00
100.00 8.91 1,774.74 0.00 0.00 0.00
100.00 9.49 1,884.24 0.00 0.00 0.00
100.00 10.08 1,994.32 0.00 0.00 0.00
100.00 10.67 2,104.99 0.00 0.00 0.00
100.00 11.26 2,216.25 0.00 0.00 0.00
100.00 11.86 2,328.11 0.00 0.00 0.00
100.00 12.46 2,440.56 0.00 0.00 0.00
100.00 13.06 2,553.62 0.00 0.00 0.00
100.00 13.66 2,667.28 0.00 0.00 0.00
100.00 14.27 2,781.55 0.00 0.00 0.00
100.00 14.88 2,896.43 0.00 0.00 0.00
100.00 15.50 3,011.93 0.00 0.00 0.00

10. 100.00 16.11 3,128.04 0.00 0.00 0.00
100.00 16.74 3,244.78 0.00 0.00 0.00
100.00 17.36 3,362.14 0.00 0.00 0.00
100.00 17.99 3,480.12 0.00 0.00 0.00
100.00 18.62 3,598.74 0.00 0.00 0.00
100.00 19.25 3,718.00 0.00 0.00 0.00
100.00 19.89 3,837.89 0.00 0.00 0.00
100.00 20.53 3,958.42 0.00 0.00 0.00
100.00 21.18 4,079.60 0.00 0.00 0.00
100.00 21.83 4,201.42 0.00 0.00 0.00
100.00 22.48 4,323.90 0.00 0.00 0.00
100.00 23.13 4,447.03 0.00 0.00 0.00
100.00 23.79 4,570.83 0.00 0.00 0.00
100.00 24.45 4,695.28 0.00 0.00 0.00
100.00 25.12 4,820.40 0.00 0.00 0.00
100.00 25.79 4,946.19 0.00 0.00 0.00
100.00 26.46 5,072.65 0.00 0.00 0.00
100.00 27.14 5,199.79 0.00 0.00 0.00
100.00 27.82 5,327.61 0.00 0.00 0.00
100.00 28.50 5,456.11 0.00 0.00 0.00
100.00 29.19 5,585.30 0.00 0.00 0.00
100.00 29.88 5,715.18 0.00 0.00 0.00
100.00 30.58 5,845.76 0.00 0.00 0.00
100.00 31.27 5,977.03 0.00 0.00 0.00
100.00 31.98 6,109.01 0.00 0.00 0.00
100.00 32.68 6,241.69 0.00 0.00 0.00
100.00 33.39 6,375.09 0.00 0.00 0.00
100.00 34.11 6,509.19 0.00 0.00 0.00
100.00 34.82 6,644.02 0.00 0.00 0.00
100.00 35.55 6,779.56 0.00 0.00 0.00
100.00 36.27 6,915.83 0.00 0.00 0.00
100.00 37.00 7,052.83 0.00 0.00 0.00
100.00 37.73 7,190.57 0.00 0.00 0.00
100.00 38.47 7,329.04 0.00 0.00 0.00
100.00 39.21 7,468.25 0.00 0.00 0.00
100.00 39.96 7,608.20 0.00 0.00 0.00
100.00 40.70 7,748.91 0.00 0.00 0.00
100.00 41.46 7,890.36 0.00 0.00 0.00
100.00 42.21 8,032.58 0.00 0.00 0.00
100.00 42.97 8,175.55 0.00 0.00 0.00
100.00 43.74 8,319.29 0.00 0.00 0.00
100.00 44.51 8,463.80 0.00 0.00 0.00
100.00 45.28 8,609.08 0.00 0.00 0.00
100.00 46.06 8,755.14 0.00 0.00 0.00
100.00 46.84 8,901.98 0.00 0.00 0.00
100.00 47.63 9,049.60 0.00 0.00 0.00
100.00 48.42 9,198.02 0.00 0.00 0.00
100.00 49.21 9,347.23 0.00 0.00 0.00
100.00 50.01 9,497.23 0.00 0.00 0.00
100.00 50.81 9,648.05 0.00 0.00 0.00
100.00 51.62 9,799.66 0.00 0.00 0.00
100.00 52.43 9,952.09 0.00 0.00 0.00
100.00 53.24 10,105.33 0.00 0.00 0.00

11. 100.00 54.06 10,259.40 0.00 0.00 0.00
100.00 54.89 10,414.29 0.00 0.00 0.00
100.00 55.72 10,570.00 0.00 0.00 0.00
100.00 56.55 10,726.55 0.00 0.00 0.00
100.00 57.39 10,883.94 0.00 0.00 0.00
100.00 58.23 11,042.17 0.00 0.00 0.00
100.00 59.08 11,201.24 0.00 0.00 0.00
100.00 59.93 11,361.17 0.00 0.00 0.00
100.00 60.78 11,521.95 0.00 0.00 0.00
100.00 61.64 11,683.59 0.00 0.00 0.00
100.00 62.51 11,846.10 0.00 0.00 0.00
100.00 63.38 12,009.48 0.00 0.00 0.00
100.00 64.25 12,173.73 0.00 0.00 0.00
100.00 65.13 12,338.86 0.00 0.00 0.00
100.00 66.01 12,504.87 0.00 0.00 0.00
100.00 66.90 12,671.77 0.00 0.00 0.00
100.00 67.79 12,839.57 0.00 0.00 0.00
100.00 68.69 13,008.26 0.00 0.00 0.00
100.00 69.59 13,177.85 0.00 0.00 0.00
100.00 70.50 13,348.35 0.00 0.00 0.00
100.00 71.41 13,519.77 0.00 0.00 0.00
100.00 72.33 13,692.10 0.00 0.00 0.00
100.00 73.25 13,865.35 0.00 0.00 0.00
100.00 74.18 14,039.53 0.00 0.00 0.00
100.00 75.11 14,214.64 0.00 0.00 0.00
100.00 76.05 14,390.69 0.00 0.00 0.00
100.00 76.99 14,567.68 0.00 0.00 0.00
100.00 77.94 14,745.62 0.00 0.00 0.00
100.00 78.89 14,924.51 0.00 0.00 0.00
100.00 79.85 15,104.35 0.00 0.00 0.00
100.00 80.81 15,285.16 0.00 0.00 0.00
100.00 81.78 15,466.94 0.00 0.00 0.00
100.00 82.75 15,649.68 0.00 0.00 0.00
100.00 83.73 15,833.41 0.00 0.00 0.00
100.00 84.71 16,018.12 0.00 0.00 0.00
100.00 85.70 16,203.82 0.00 0.00 0.00
100.00 86.69 16,390.51 0.00 0.00 0.00
100.00 87.69 16,578.20 0.00 0.00 0.00
100.00 88.69 16,766.89 0.00 0.00 0.00
100.00 89.70 16,956.59 0.00 0.00 0.00
100.00 90.72 17,147.31 0.00 0.00 0.00
100.00 91.74 17,339.05 0.00 0.00 0.00
100.00 92.76 17,531.81 0.00 0.00 0.00
100.00 93.80 17,725.61 0.00 0.00 0.00
100.00 94.83 17,920.44 0.00 0.00 0.00
100.00 95.87 18,116.31 0.00 0.00 0.00
100.00 96.92 18,313.24 0.00 0.00 0.00
100.00 97.98 18,511.21 0.00 0.00 0.00
100.00 99.03 18,710.25 0.00 0.00 0.00
100.00 100.10 18,910.35 0.00 0.00 0.00
100.00 101.17 19,111.52 0.00 0.00 0.00
100.00 102.25 19,313.76 0.00 0.00 0.00
100.00 103.33 19,517.09 0.00 0.00 0.00

12. 100.00 104.42 19,721.51 0.00 0.00 0.00
100.00 105.51 19,927.02 0.00 0.00 0.00
100.00 106.61 20,133.63 0.00 0.00 0.00
100.00 107.71 20,341.34 0.00 0.00 0.00
100.00 108.83 20,550.17 0.00 0.00 0.00
100.00 109.94 20,760.11 0.00 0.00 0.00
100.00 111.07 20,971.18 0.00 0.00 0.00
100.00 112.20 21,183.37 0.00 0.00 0.00
100.00 113.33 21,396.71 0.00 0.00 0.00
100.00 114.47 21,611.18 0.00 0.00 0.00
100.00 115.62 21,826.80 0.00 0.00 0.00
100.00 116.77 22,043.57 0.00 0.00 0.00
100.00 117.93 22,261.50 0.00 0.00 0.00
100.00 119.10 22,480.60 0.00 0.00 0.00
100.00 120.27 22,700.87 0.00 0.00 0.00
100.00 121.45 22,922.32 0.00 0.00 0.00
100.00 122.63 23,144.96 0.00 0.00 0.00
100.00 123.83 23,368.78 0.00 0.00 0.00
100.00 125.02 23,593.81 0.00 0.00 0.00
100.00 126.23 23,820.03 0.00 0.00 0.00
100.00 127.44 24,047.47 0.00 0.00 0.00
100.00 128.65 24,276.13 0.00 0.00 0.00
100.00 129.88 24,506.00 0.00 0.00 0.00
100.00 131.11 24,737.11 0.00 0.00 0.00
100.00 132.34 24,969.45 0.00 0.00 0.00
100.00 133.59 25,203.04 0.00 0.00 0.00
100.00 134.84 25,437.88 1,400.07 0.00 1,400.07
100.00 136.09 25,673.97 1,400.07 7.49 2,807.64
100.00 137.36 25,911.32 1,400.07 15.02 4,222.73
100.00 138.63 26,149.95 1,400.07 22.59 5,645.40
100.00 139.90 26,389.85 1,400.07 30.20 7,075.67
100.00 141.19 26,631.04 1,400.07 37.85 8,513.60
100.00 142.48 26,873.51 1,400.07 45.55 9,959.22
100.00 143.77 27,117.29 1,400.07 53.28 11,412.58
100.00 145.08 27,362.36 1,400.07 61.06 12,873.71
100.00 146.39 27,608.75 1,400.07 68.87 14,342.65
100.00 147.71 27,856.46 1,400.07 76.73 15,819.46
100.00 149.03 28,105.49 1,400.07 84.63 17,304.17
100.00 150.36 28,355.86 1,400.07 92.58 18,796.82
100.00 151.70 28,607.56 1,400.07 100.56 20,297.45
100.00 153.05 28,860.61 1,400.07 108.59 21,806.12
100.00 154.40 29,115.02 1,400.07 116.66 23,322.86
100.00 155.77 29,370.78 1,400.07 124.78 24,847.71
100.00 157.13 29,627.91 1,400.07 132.94 26,380.71
100.00 158.51 29,886.42 1,400.07 141.14 27,921.92
100.00 159.89 30,146.32 1,400.07 149.38 29,471.38
1,400.07 161.28 31,707.67 1,400.07 157.67 31,029.12
1,400.07 169.64 33,277.38 1,400.07 166.01 32,595.20
1,400.07 178.03 34,855.49 1,400.07 174.38 34,169.66
1,400.07 186.48 36,442.04 1,400.07 182.81 35,752.54
1,400.07 194.96 38,037.08 1,400.07 191.28 37,343.89
1,400.07 203.50 39,640.65 1,400.07 199.79 38,943.75
1,400.07 212.08 41,252.80 1,400.07 208.35 40,552.18

13. 1,400.07 220.70 42,873.57 1,400.07 216.95 42,169.20
1,400.07 229.37 44,503.02 1,400.07 225.61 43,794.88
1,400.07 238.09 46,141.19 1,400.07 234.30 45,429.26
1,400.07 246.86 47,788.11 1,400.07 243.05 47,072.38
1,400.07 255.67 49,443.85 1,400.07 251.84 48,724.29
1,400.07 264.52 51,108.45 1,400.07 260.67 50,385.04
1,400.07 273.43 52,781.96 1,400.07 269.56 52,054.67
1,400.07 282.38 54,464.41 1,400.07 278.49 53,733.24
1,400.07 291.38 56,155.87 1,400.07 287.47 55,420.78
1,400.07 300.43 57,856.38 1,400.07 296.50 57,117.36
1,400.07 309.53 59,565.98 1,400.07 305.58 58,823.01
1,400.07 318.68 61,284.73 1,400.07 314.70 60,537.78
1,400.07 327.87 63,012.68 1,400.07 323.88 62,261.73
1,400.07 337.12 64,749.87 1,400.07 333.10 63,994.91
1,400.07 346.41 66,496.36 1,400.07 342.37 65,737.35
1,400.07 355.76 68,252.18 1,400.07 351.69 67,489.12
1,400.07 365.15 70,017.41 1,400.07 361.07 69,250.26
1,400.07 374.59 71,792.07 1,400.07 370.49 71,020.82
1,400.07 384.09 73,576.23 1,400.07 379.96 72,800.86
1,400.07 393.63 75,369.94 1,400.07 389.48 74,590.42
1,400.07 403.23 77,173.24 1,400.07 399.06 76,389.55
1,400.07 412.88 78,986.19 1,400.07 408.68 78,198.31
1,400.07 422.58 80,808.84 1,400.07 418.36 80,016.74
1,400.07 432.33 82,641.24 1,400.07 428.09 81,844.90
1,400.07 442.13 84,483.45 1,400.07 437.87 83,682.85
1,400.07 451.99 86,335.51 1,400.07 447.70 85,530.62
1,400.07 461.89 88,197.47 1,400.07 457.59 87,388.28
1,400.07 471.86 90,069.40 1,400.07 467.53 89,255.89
1,400.07 481.87 91,951.35 1,400.07 477.52 91,133.48
1,400.07 491.94 93,843.36 1,400.07 487.56 93,021.12
1,400.07 502.06 95,745.50 1,400.07 497.66 94,918.85
1,400.07 512.24 97,657.81 1,400.07 507.82 96,826.74
1,400.07 522.47 99,580.35 1,400.07 518.02 98,744.84
1,400.07 532.75 101,513.18 1,400.07 528.28 100,673.19
1,400.07 543.10 103,456.35 1,400.07 538.60 102,611.87
1,400.07 553.49 105,409.91 1,400.07 548.97 104,560.92
1,400.07 563.94 107,373.93 1,400.07 559.40 106,520.39
1,400.07 574.45 109,348.45 1,400.07 569.88 108,490.35
1,400.07 585.01 111,333.54 1,400.07 580.42 110,470.84
1,400.07 595.63 113,329.25 1,400.07 591.02 112,461.94
1,400.07 606.31 115,335.63 1,400.07 601.67 114,463.68
1,400.07 617.05 117,352.75 1,400.07 612.38 116,476.14
1,400.07 627.84 119,380.66 1,400.07 623.15 118,499.36
1,400.07 638.69 121,419.42 1,400.07 633.97 120,533.40
1,400.07 649.59 123,469.09 1,400.07 644.85 122,578.33
1,400.07 660.56 125,529.72 1,400.07 655.79 124,634.19
1,400.07 671.58 127,601.38 1,400.07 666.79 126,701.06
1,400.07 682.67 129,684.12 1,400.07 677.85 128,778.98
1,400.07 693.81 131,778.00 1,400.07 688.97 130,868.03
1,400.07 705.01 133,883.09 1,400.07 700.14 132,968.24
1,400.07 716.27 135,999.44 1,400.07 711.38 135,079.70
1,400.07 727.60 138,127.11 1,400.07 722.68 137,202.45
1,400.07 738.98 140,266.16 1,400.07 734.03 139,336.55

14. 1,400.07 750.42 142,416.66 1,400.07 745.45 141,482.08
1,400.07 761.93 144,578.66 1,400.07 756.93 143,639.08
1,400.07 773.50 146,752.23 1,400.07 768.47 145,807.62
1,400.07 785.12 148,937.43 1,400.07 780.07 147,987.76
1,400.07 796.82 151,134.31 1,400.07 791.73 150,179.57
1,400.07 808.57 153,342.96 1,400.07 803.46 152,383.11
1,400.07 820.38 155,563.41 1,400.07 815.25 154,598.43
1,400.07 832.26 157,795.75 1,400.07 827.10 156,825.60
1,400.07 844.21 160,040.03 1,400.07 839.02 159,064.69
1,400.07 856.21 162,296.32 1,400.07 851.00 161,315.76
1,400.07 868.29 164,564.68 1,400.07 863.04 163,578.88
1,400.07 880.42 166,845.17 1,400.07 875.15 165,854.10
1,400.07 892.62 169,137.87 1,400.07 887.32 168,141.49
1,400.07 904.89 171,442.83 1,400.07 899.56 170,441.12
1,400.07 917.22 173,760.12 1,400.07 911.86 172,753.05
1,400.07 929.62 176,089.81 1,400.07 924.23 175,077.35
1,400.07 942.08 178,431.96 1,400.07 936.66 177,414.09
1,400.07 954.61 180,786.65 1,400.07 949.17 179,763.33
1,400.07 967.21 183,153.93 1,400.07 961.73 182,125.14
1,400.07 979.87 185,533.88 1,400.07 974.37 184,499.58
1,400.07 992.61 187,926.56 1,400.07 987.07 186,886.73
1,400.07 1,005.41 190,332.04 1,400.07 999.84 189,286.64
1,400.07 1,018.28 192,750.39 1,400.07 1,012.68 191,699.40
1,400.07 1,031.21 195,181.67 1,400.07 1,025.59 194,125.06
1,400.07 1,044.22 197,625.97 1,400.07 1,038.57 196,563.71
1,400.07 1,057.30 200,083.34 1,400.07 1,051.62 199,015.40
1,400.07 1,070.45 202,553.86 1,400.07 1,064.73 201,480.20
1,400.07 1,083.66 205,037.60 1,400.07 1,077.92 203,958.19
1,400.07 1,096.95 207,534.62 1,400.07 1,091.18 206,449.44
1,400.07 1,110.31 210,045.00 1,400.07 1,104.50 208,954.02
1,400.07 1,123.74 212,568.82 1,400.07 1,117.90 211,472.00
1,400.07 1,137.24 215,106.14 1,400.07 1,131.38 214,003.45
1,400.07 1,150.82 217,657.03 1,400.07 1,144.92 216,548.44
1,400.07 1,164.47 220,221.56 1,400.07 1,158.53 219,107.05
1,400.07 1,178.19 222,799.82 1,400.07 1,172.22 221,679.34
1,400.07 1,191.98 225,391.88 1,400.07 1,185.98 224,265.40
1,400.07 1,205.85 227,997.80 1,400.07 1,199.82 226,865.29
1,400.07 1,219.79 230,617.66 1,400.07 1,213.73 229,479.10
1,400.07 1,233.80 233,251.53 1,400.07 1,227.71 232,106.88
1,400.07 1,247.90 235,899.50 1,400.07 1,241.77 234,748.73
1,400.07 1,262.06 238,561.64 1,400.07 1,255.91 237,404.71
1,400.07 1,276.30 241,238.02 1,400.07 1,270.12 240,074.89
1,400.07 1,290.62 243,928.71 1,400.07 1,284.40 242,759.37
1,400.07 1,305.02 246,633.81 1,400.07 1,298.76 245,458.20
1,400.07 1,319.49 249,353.37 1,400.07 1,313.20 248,171.48
1,400.07 1,334.04 252,087.48 1,400.07 1,327.72 250,899.27
1,400.07 1,348.67 254,836.22 1,400.07 1,342.31 253,641.65
1,400.07 1,363.37 257,599.67 1,400.07 1,356.98 256,398.71
1,400.07 1,378.16 260,377.90 1,400.07 1,371.73 259,170.52
1,400.07 1,393.02 263,171.00 1,400.07 1,386.56 261,957.15
1,400.07 1,407.96 265,979.04 1,400.07 1,401.47 264,758.70
1,400.07 1,422.99 268,802.10 1,400.07 1,416.46 267,575.23
1,400.07 1,438.09 271,640.26 1,400.07 1,431.53 270,406.83

15. 1,400.07 1,453.28 274,493.61 1,400.07 1,446.68 273,253.58
1,400.07 1,468.54 277,362.22 1,400.07 1,461.91 276,115.56
1,400.07 1,483.89 280,246.19 1,400.07 1,477.22 278,992.85
1,400.07 1,499.32 283,145.58 1,400.07 1,492.61 281,885.53
1,400.07 1,514.83 286,060.48 1,400.07 1,508.09 284,793.70
1,400.07 1,530.42 288,990.97 1,400.07 1,523.65 287,717.41
1,400.07 1,546.10 291,937.15 1,400.07 1,539.29 290,656.78
1,400.07 1,561.86 294,899.09 1,400.07 1,555.01 293,611.86
1,400.07 1,577.71 297,876.87 1,400.07 1,570.82 296,582.76
1,400.07 1,593.64 300,870.58 1,400.07 1,586.72 299,569.55
1,400.07 1,609.66 303,880.32 1,400.07 1,602.70 302,572.32
1,400.07 1,625.76 306,906.15 1,400.07 1,618.76 305,591.16
1,400.07 1,641.95 309,948.17 1,400.07 1,634.91 308,626.14
1,400.07 1,658.22 313,006.47 1,400.07 1,651.15 311,677.37
1,400.07 1,674.58 316,081.12 1,400.07 1,667.47 314,744.91
1,400.07 1,691.03 319,172.23 1,400.07 1,683.89 317,828.87
1,400.07 1,707.57 322,279.88 1,400.07 1,700.38 320,929.33
1,400.07 1,724.20 325,404.15 1,400.07 1,716.97 324,046.37
1,400.07 1,740.91 328,545.13 1,400.07 1,733.65 327,180.10
1,400.07 1,757.72 331,702.92 1,400.07 1,750.41 330,330.58
1,400.07 1,774.61 334,877.60 1,400.07 1,767.27 333,497.92
1,400.07 1,791.60 338,069.27 1,400.07 1,784.21 336,682.21
1,400.07 1,808.67 341,278.02 1,400.07 1,801.25 339,883.53
1,400.07 1,825.84 344,503.93 1,400.07 1,818.38 343,101.98
1,400.07 1,843.10 347,747.10 1,400.07 1,835.60 346,337.65
1,400.07 1,860.45 351,007.62 1,400.07 1,852.91 349,590.63
1,400.07 1,877.89 354,285.58 1,400.07 1,870.31 352,861.02
1,400.07 1,895.43 357,581.08 1,400.07 1,887.81 356,148.90
1,400.07 1,913.06 360,894.21 1,400.07 1,905.40 359,454.37
1,400.07 1,930.78 364,225.07 1,400.07 1,923.08 362,777.52
1,400.07 1,948.60 367,573.75 1,400.07 1,940.86 366,118.45
1,400.07 1,966.52 370,940.34 1,400.07 1,958.73 369,477.26
1,400.07 1,984.53 374,324.95 1,400.07 1,976.70 372,854.04
1,400.07 2,002.64 377,727.66 1,400.07 1,994.77 376,248.88
1,400.07 2,020.84 381,148.57 1,400.07 2,012.93 379,661.88
1,400.07 2,039.14 384,587.79 1,400.07 2,031.19 383,093.15
1,400.07 2,057.54 388,045.41 1,400.07 2,049.55 386,542.77
1,400.07 2,076.04 391,521.53 1,400.07 2,068.00 390,010.85
1,400.07 2,094.64 395,016.24 1,400.07 2,086.56 393,497.48
1,400.07 2,113.34 398,529.65 1,400.07 2,105.21 397,002.76
1,400.07 2,132.13 402,061.86 1,400.07 2,123.96 400,526.80
1,400.07 2,151.03 405,612.96 1,400.07 2,142.82 404,069.69
1,400.07 2,170.03 409,183.06 1,400.07 2,161.77 407,631.54
1,400.07 2,189.13 412,772.27 1,400.07 2,180.83 411,212.44
1,400.07 2,208.33 416,380.67 1,400.07 2,199.99 414,812.50
1,400.07 2,227.64 420,008.38 1,400.07 2,219.25 418,431.82
1,400.07 2,247.04 423,655.50 1,400.07 2,238.61 422,070.50
1,400.07 2,266.56 427,322.13 1,400.07 2,258.08 425,728.65
1,400.07 2,286.17 431,008.38 1,400.07 2,277.65 429,406.37
1,400.07 2,305.89 434,714.34 1,400.07 2,297.32 433,103.77
1,400.07 2,325.72 438,440.14 1,400.07 2,317.11 436,820.95
1,400.07 2,345.65 442,185.87 1,400.07 2,336.99 440,558.02
1,400.07 2,365.69 445,951.63 1,400.07 2,356.99 444,315.07

16. 1,400.07 2,385.84 449,737.55 1,400.07 2,377.09 448,092.23
1,400.07 2,406.10 453,543.72 1,400.07 2,397.29 451,889.60
1,400.07 2,426.46 457,370.25 1,400.07 2,417.61 455,707.28
1,400.07 2,446.93 461,217.25 1,400.07 2,438.03 459,545.39
1,400.07 2,467.51 465,084.84 1,400.07 2,458.57 463,404.03
1,400.07 2,488.20 468,973.12 1,400.07 2,479.21 467,283.32
1,400.07 2,509.01 472,882.20 1,400.07 2,499.97 471,183.35
1,400.07 2,529.92 476,812.19 1,400.07 2,520.83 475,104.26
1,400.07 2,550.95 480,763.21 1,400.07 2,541.81 479,046.14
1,400.07 2,572.08 484,735.36 1,400.07 2,562.90 483,009.11
1,400.07 2,593.33 488,728.77 1,400.07 2,584.10 486,993.28
1,400.07 2,614.70 492,743.54 1,400.07 2,605.41 490,998.77
1,400.07 2,636.18 496,779.79 1,400.07 2,626.84 495,025.69
1,400.07 2,657.77 500,837.64 1,400.07 2,648.39 499,074.15