Question

1 Approved Answer

Posted on Oct 02, 2024

B A Question 1. - 20pts A fully amortizing mortgage loan is made for $200,000 at 6 percent interest for 30 years. Payments are to

image text in transcribed

B A Question 1. - 20pts A fully amortizing mortgage loan is made for $200,000 at 6 percent interest for 30 years. Payments are to be made monthly. (Ignore origination fee and other fees). a. Construct fully amortizing mortgage loan table including beginning balance, payment, interest, principal, and ending balance below. (Please check your ending balance by using PV function in Excel) - 8pts b. Interest and principal payments during month 1. - 2pts Principal Interest Month 1 c. Total Principal and total interest paid over 30 years. - 2pts Principal Interest Total d. What is the ending mortgage balace at the end of year 5. - 2pts Balance at year 5 e. Total interest and total principal payments over 15 years. - 2 pts Principal Interest Total $ 57,902.31 $ 157,935.88 f. After 5 years, investor decide to refinance the current mortgage. The current 30 year mortage interest rate decrease to 5%. The cost of refinance is 4% of the remianing balance. Compare the total payment, interest and principal payment between original loan and the refinance. - 4pts Total Payment Interest PMT Principal PMT Original Loan $ 431,676.38 $ 23,167,638.00 $ 200,000.00 Interest PMT Principal PMT 5 Years Refinance (30 Years) Total Payment Total Payment $ 71,946.06 $ 374,052.49 Principal $ 200,000.00 Interest Years Year 6.00% 30 Month 0.50% 360 Period Beginning Balance Payment Interest PV (Formula) $ $ $ $ $ $ $ 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 $ 200,000.00 199,800.90 199,600.80 199,399.71 199,197.60 198,994.49 198,790.36 198,585.21 198,379.04 198,171.83 197,963.59 197,754.31 197,543.98 197,332.60 197,120.16 196,906.66 196,692.09 196,476.45 196,259.73 196,041.93 195,823.04 195,603.05 195,381.96 195,159.77 194,936.47 194,712.05 194,486.51 194,259.84 194,032.04 193,803.10 193,573.01 193,341.78 193, 109.39 192,875.83 192,641.11 192,405.22 192,168.14 191,929.88 191,690.43 191,449.78 191,207.93 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 1,000.00 999.00 998.00 997.00 995.99 994.97 993.95 992.93 991.90 990.86 989.82 988.77 987.72 986.66 985.60 984.53 983.46 982.38 981.30 980.21 979.12 978.02 976.91 975.80 974.68 973.56 972.43 971.30 970.16 969.02 967.87 966.71 965.55 964.38 963.21 962.03 960.84 959.65 958.45 957.25 956.04 Principal Payment Ending Balance $ 200,000.00 $199.10 $ 199,800.90 $200.10 $ 199,600.80 $201.10 $ 199,399.71 $202.10 $ 199,197.60 $203.11 $ 198,994.49 $204.13 $ 198,790.36 $205.15 $ 198,585.21 $206.17 $ 198,379.04 $207.21 $ 198,171.83 $208.24 $ 197,963.59 $209.28 $ 197,754.31 $210.33 $ 197,543.98 $211.38 $ 197,332.60 $212.44 $ 197,120.16 $213.50 $ 196,906.66 $214.57 $ 196,692.09 $215.64 $ 196,476.45 $216.72 $ 196,259.73 $217.80 $ 196,041.93 $218.89 $ 195,823.04 $219.99 $ 195,603.05 $221.09 $ 195,381.96 $222.19 $ 195,159.77 $223.30 $ 194,936.47 $224.42 $ 194,712.05 $225.54 $ 194,486.51 $226.67 $ 194,259.84 $227.80 $ 194,032.04 $228.94 $ 193,803.10 $230.09 $ 193,573.01 $231.24 $ 193,341.78 $232.39 $ 193,109.39 $233.55 $ 192,875.83 $234.72 $ 192,641.11 $235.90 $ 192,405.22 $237.07 $ 192,168.14 $238.26 $ 191,929.88 $239.45 $ 191,690.43 $240.65 $ 191,449.78 $241.85 $ 191,207.93 $243.06 $ 190,964.87 $199,800.90 $ 199,600.80 $199,399.71 $199,197.60 $198,994.49 $198,790.36 $198,585.21 $198,379.04 $198,171.83 $197,963.59 $ 197,754.31 $197,543.98 $ 197,332.60 $ 197,120.16 $196,906.66 $196,692.09 $196,476.45 $196,259.73 $196,041.93 $195,823.04 $195,603.05 $195,381.96 $195,159.77 $194,936.47 $194,712.05 $ 194,486.51 $ 194,259.84 $194,032.04 $ 193,803.10 $193,573.01 $193,341.78 $ 193, 109.39 $192,875.83 $192,641.11 $ 192,405.22 $ 192,168.14 $191,929.88 $191,690.43 $191,449.78 $191,207.93 $190,964.87 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 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 $ 190,964.87 190,720.59 190,475.09 190,228.37 189,980.41 189,731.21 189,480.76 189,229.06 188,976.11 188,721.89 188,466.40 188,209.63 187,951.57 187,692.23 187,431.59 187,169.65 186,906.40 186,641.83 186,375.94 186, 108.71 185,840.16 185,570.26 185,299.01 185,026.40 184,752.43 184,477.09 184,200.38 183,922.28 183,642.79 183,361.90 183,079.61 182,795.91 182,510.78 182,224.24 181,936.26 181,646.84 181,355.97 181,063.65 180,769.87 180,474.62 180,177.89 179,879.68 179,579.97 179,278.77 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 954.82 953.60 952.38 951.14 949.90 948.66 947.40 946.15 944.88 943.61 942.33 941.05 939.76 938.46 937.16 935.85 934.53 933.21 931.88 930.54 929.20 927.85 926.50 925.13 923.76 922.39 921.00 919.61 918.21 916.81 915.40 913.98 912.55 911.12 909.68 908.23 906.78 905.32 903.85 902.37 900.89 899.40 897.90 896.39 $244.28 $ $245.50 $ $246.73 $ $247.96 $ $249.20 $ $250.45 $ $251.70 $ $252.96 $ $254.22 $ $255.49 $ $256.77 $ $258.05 $ $259.34 $ $260.64 $ $261.94 $ $263.25 $ $264.57 $ $265.89 $ $267.22 $ $268.56 $ $269.90 $ $271.25 $ $272.61 $ $273.97 $ $275.34 $ $276.72 $ $278.10 $ $279.49 $ $280.89 $ $282.29 $ $283.70 $ $285.12 $ $286.55 $ $287.98 $ $289.42 $ $290.87 $ $292.32 $ $293.78 $ $295.25 $ $296.73 $ $298.21 $ $299.70 $ $301.20 $ $302.71 $ 190,720.59 190,475.09 190,228.37 189,980.41 189,731.21 189,480.76 189,229.06 188,976.11 188,721.89 188,466.40 188,209.63 187,951.57 187,692.23 187,431.59 187,169.65 186,906.40 186,641.83 186,375.94 186, 108.71 185,840.16 185,570.26 185,299.01 185,026.40 184,752.43 184,477.09 184,200.38 183,922.28 183,642.79 183,361.90 183,079.61 182,795.91 182,510.78 182,224.24 181,936.26 181,646.84 181,355.97 181,063.65 180,769.87 180,474.62 180,177.89 179,879.68 179,579.97 179,278.77 178,976.06 $190,720.59 $190,475.09 $190,228.37 $189,980.41 $189,731.21 $189,480.76 $189,229.06 $ 188,976.11 $188,721.89 $ 188,466.40 $ 188,209.63 $ 187,951.57 $187,692.23 $ 187,431.59 $ 187,169.65 $186,906.40 $186,641.83 $186,375.94 $186,108.71 $185,840.16 $185,570.26 $185,299.01 $185,026.40 $184,752.43 $184,477.09 $184,200.38 $183,922.28 $183,642.79 $183,361.90 $183,079.61 $ 182,795.91 $182,510.78 $182,224.24 $ 181,936.26 $181,646.84 $181,355.97 $181,063.65 $180,769.87 $ 180,474.62 $ 180,177.89 $179,879.68 $179,579.97 $ 179,278.77 $ 178,976.06 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 1318 S 319 s 320 $ 321 $ 322 s 323 $ 324 $ 325 $ 326 $ 327 $ 328 $ 329 $ 330 s 331 $ 332 s 333 s 334 s 335 $ 336 $ 337s 338 s 339 s 340 s 3415 342 s 3435 344 s 345 $ 346 $ 3475 348 s 349 s 350 s 351 $ 352 $ 3535 354 $ 355 $ 356 $ 3575 358 359 s 360 s 376 377 378 379 380 46,291.62 45.323.98 44.351.50 43374.16 42,391.93 41,404.78 40,412.71 39,415.67 38,413.65 37.406.61 36,394.55 35.377.42 34.355.20 33.327.88 32.295.42 31,257.79 30.214.98 29.166.96 28.113.69 27,055.16 25,991.33 24.922.19 23,847.70 22.767.83 21,682.57 20.591.88 19,495.74 18.394.12 17.286.99 16.174.32 15,056.09 13,932.27 12,802.83 11,667.75 10.526.98 194380.52 8.228.32 7.070.36 5.906.61 4.737.04 3,561.63 2.380.33 1.193.14 231.46 226.62 221.76 216. 87 211.96 207.02 202.06 197.08 192.07 187.03 181.97 176.89 171.78 166.64 161.48 156.29 151.07 145.83 140.57 135.28 129.96 124.61 119.24 113.84 108.41 102.96 97.48 91.97 86.43 180.87 75.28 69.66 64.01 58.34 52.63 46.90 41.14 $1,199.10 s $1,199.10 s $1,199.10 $ $1,199.10 $ $1,199.10 $ $1,199.10 s $1,199.10 s $1,199.10 $ $1199.10 s $1,199.10 $ $1,199.10 s $1,199.10 s $1,199.10 $1,199.10 $ $1,199.10 $ $1199.10 s $1,199.10 $ $1,199.10 $ $1,199.10 $ $1,199.10 $ $1,199.10 s $1,199.10 s $1,199.10 $ $1,199.10 s $1199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 $ $1,199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 s $1199.10 s $967.64 s $972.48 $ $977.34 $ $982.23 $ $987.14 $ $992.08 $ $997.04 $ $1,002.02 $ $1,007.03 s $1,012.07 $ $1,017.13 $ $1,022.21 $ $1,027.33 $ $1,032.46 $ $1,037.62 $ $1,042.81 $ $1,048.03 $ $1,053.27 $ $1,058.53 $ $1,063.83 $ $1,069.14 $ $1,074.49 $ $1,079.86 $ $1,085.26 $ $1,090.69 $ $1,096.14 $ $1.101.62 $ $1,107.13 $ $1.112.67 $ $1,118.23 $ $1,123.82 s $1,129.44 $ $1,135.09 $ $1,140.76 $ $1,146.47 $ $1,152.20 $ $1,157.96 $ $1,163.75 $ $1,169.57 $ $1,175.42 $ $1,181.29 s $1,187.20 $ $1,193.14 s 45,323.98 44,351.50 43,374.16 42,391.93 41.404.78 40,412.71 39,415.67 38,413.65 37.406.61 36.394.55 35377.42 34.355.20 33,327.88 32,295.42 31,257.79 30.214.98 29.166.96 28.113.69 27,055.16 25.991.33 24,922.19 23,847.70 22.767.83 21,682.57 20,591.88 19,495.74 18.394.12 17.286.99 16.174.32 15,056.09 13.932.27 12,802.83 11.667.75 10,526.98 19,380.52 8,228.32 7,070.36 5,906.61 4737.04 3,561.63 2,380.33 1.193.14 (0.00) $45,323.98 $44,351.50 43.374.16 $42,391.93 $41,404.78 $40,412.71 $39,415.67 $38,413.65 $37,406.61 $36,394.55 $35,377.42 $34.355.20 $33.327.88 $32,295.42 $31.257.79 $30.214.98 $29,166.96 $28.113.69 $27,055.16 $25,991.33 $24,922.19 $23,847.70 $22,767.83 $21,682.57 $20.591.88 $19,495.74 $18,394.12 $17,286.99 $16,174.32 $15,056.09 $13,932.27 $12,802.83 $11,667.75 $10,526.98 $9,380.52 58.228.32 $7,070.36 $5,906.61 $4,737.04 $3,561.63 $2,380.33 $1.193.14 $0.00 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 35.35 29.53 23.69 17.81 11.90 5.97 398 399 B A Question 1. - 20pts A fully amortizing mortgage loan is made for $200,000 at 6 percent interest for 30 years. Payments are to be made monthly. (Ignore origination fee and other fees). a. Construct fully amortizing mortgage loan table including beginning balance, payment, interest, principal, and ending balance below. (Please check your ending balance by using PV function in Excel) - 8pts b. Interest and principal payments during month 1. - 2pts Principal Interest Month 1 c. Total Principal and total interest paid over 30 years. - 2pts Principal Interest Total d. What is the ending mortgage balace at the end of year 5. - 2pts Balance at year 5 e. Total interest and total principal payments over 15 years. - 2 pts Principal Interest Total $ 57,902.31 $ 157,935.88 f. After 5 years, investor decide to refinance the current mortgage. The current 30 year mortage interest rate decrease to 5%. The cost of refinance is 4% of the remianing balance. Compare the total payment, interest and principal payment between original loan and the refinance. - 4pts Total Payment Interest PMT Principal PMT Original Loan $ 431,676.38 $ 23,167,638.00 $ 200,000.00 Interest PMT Principal PMT 5 Years Refinance (30 Years) Total Payment Total Payment $ 71,946.06 $ 374,052.49 Principal $ 200,000.00 Interest Years Year 6.00% 30 Month 0.50% 360 Period Beginning Balance Payment Interest PV (Formula) $ $ $ $ $ $ $ 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 $ 200,000.00 199,800.90 199,600.80 199,399.71 199,197.60 198,994.49 198,790.36 198,585.21 198,379.04 198,171.83 197,963.59 197,754.31 197,543.98 197,332.60 197,120.16 196,906.66 196,692.09 196,476.45 196,259.73 196,041.93 195,823.04 195,603.05 195,381.96 195,159.77 194,936.47 194,712.05 194,486.51 194,259.84 194,032.04 193,803.10 193,573.01 193,341.78 193, 109.39 192,875.83 192,641.11 192,405.22 192,168.14 191,929.88 191,690.43 191,449.78 191,207.93 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 1,000.00 999.00 998.00 997.00 995.99 994.97 993.95 992.93 991.90 990.86 989.82 988.77 987.72 986.66 985.60 984.53 983.46 982.38 981.30 980.21 979.12 978.02 976.91 975.80 974.68 973.56 972.43 971.30 970.16 969.02 967.87 966.71 965.55 964.38 963.21 962.03 960.84 959.65 958.45 957.25 956.04 Principal Payment Ending Balance $ 200,000.00 $199.10 $ 199,800.90 $200.10 $ 199,600.80 $201.10 $ 199,399.71 $202.10 $ 199,197.60 $203.11 $ 198,994.49 $204.13 $ 198,790.36 $205.15 $ 198,585.21 $206.17 $ 198,379.04 $207.21 $ 198,171.83 $208.24 $ 197,963.59 $209.28 $ 197,754.31 $210.33 $ 197,543.98 $211.38 $ 197,332.60 $212.44 $ 197,120.16 $213.50 $ 196,906.66 $214.57 $ 196,692.09 $215.64 $ 196,476.45 $216.72 $ 196,259.73 $217.80 $ 196,041.93 $218.89 $ 195,823.04 $219.99 $ 195,603.05 $221.09 $ 195,381.96 $222.19 $ 195,159.77 $223.30 $ 194,936.47 $224.42 $ 194,712.05 $225.54 $ 194,486.51 $226.67 $ 194,259.84 $227.80 $ 194,032.04 $228.94 $ 193,803.10 $230.09 $ 193,573.01 $231.24 $ 193,341.78 $232.39 $ 193,109.39 $233.55 $ 192,875.83 $234.72 $ 192,641.11 $235.90 $ 192,405.22 $237.07 $ 192,168.14 $238.26 $ 191,929.88 $239.45 $ 191,690.43 $240.65 $ 191,449.78 $241.85 $ 191,207.93 $243.06 $ 190,964.87 $199,800.90 $ 199,600.80 $199,399.71 $199,197.60 $198,994.49 $198,790.36 $198,585.21 $198,379.04 $198,171.83 $197,963.59 $ 197,754.31 $197,543.98 $ 197,332.60 $ 197,120.16 $196,906.66 $196,692.09 $196,476.45 $196,259.73 $196,041.93 $195,823.04 $195,603.05 $195,381.96 $195,159.77 $194,936.47 $194,712.05 $ 194,486.51 $ 194,259.84 $194,032.04 $ 193,803.10 $193,573.01 $193,341.78 $ 193, 109.39 $192,875.83 $192,641.11 $ 192,405.22 $ 192,168.14 $191,929.88 $191,690.43 $191,449.78 $191,207.93 $190,964.87 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 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 $ 190,964.87 190,720.59 190,475.09 190,228.37 189,980.41 189,731.21 189,480.76 189,229.06 188,976.11 188,721.89 188,466.40 188,209.63 187,951.57 187,692.23 187,431.59 187,169.65 186,906.40 186,641.83 186,375.94 186, 108.71 185,840.16 185,570.26 185,299.01 185,026.40 184,752.43 184,477.09 184,200.38 183,922.28 183,642.79 183,361.90 183,079.61 182,795.91 182,510.78 182,224.24 181,936.26 181,646.84 181,355.97 181,063.65 180,769.87 180,474.62 180,177.89 179,879.68 179,579.97 179,278.77 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $1,199.10 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 954.82 953.60 952.38 951.14 949.90 948.66 947.40 946.15 944.88 943.61 942.33 941.05 939.76 938.46 937.16 935.85 934.53 933.21 931.88 930.54 929.20 927.85 926.50 925.13 923.76 922.39 921.00 919.61 918.21 916.81 915.40 913.98 912.55 911.12 909.68 908.23 906.78 905.32 903.85 902.37 900.89 899.40 897.90 896.39 $244.28 $ $245.50 $ $246.73 $ $247.96 $ $249.20 $ $250.45 $ $251.70 $ $252.96 $ $254.22 $ $255.49 $ $256.77 $ $258.05 $ $259.34 $ $260.64 $ $261.94 $ $263.25 $ $264.57 $ $265.89 $ $267.22 $ $268.56 $ $269.90 $ $271.25 $ $272.61 $ $273.97 $ $275.34 $ $276.72 $ $278.10 $ $279.49 $ $280.89 $ $282.29 $ $283.70 $ $285.12 $ $286.55 $ $287.98 $ $289.42 $ $290.87 $ $292.32 $ $293.78 $ $295.25 $ $296.73 $ $298.21 $ $299.70 $ $301.20 $ $302.71 $ 190,720.59 190,475.09 190,228.37 189,980.41 189,731.21 189,480.76 189,229.06 188,976.11 188,721.89 188,466.40 188,209.63 187,951.57 187,692.23 187,431.59 187,169.65 186,906.40 186,641.83 186,375.94 186, 108.71 185,840.16 185,570.26 185,299.01 185,026.40 184,752.43 184,477.09 184,200.38 183,922.28 183,642.79 183,361.90 183,079.61 182,795.91 182,510.78 182,224.24 181,936.26 181,646.84 181,355.97 181,063.65 180,769.87 180,474.62 180,177.89 179,879.68 179,579.97 179,278.77 178,976.06 $190,720.59 $190,475.09 $190,228.37 $189,980.41 $189,731.21 $189,480.76 $189,229.06 $ 188,976.11 $188,721.89 $ 188,466.40 $ 188,209.63 $ 187,951.57 $187,692.23 $ 187,431.59 $ 187,169.65 $186,906.40 $186,641.83 $186,375.94 $186,108.71 $185,840.16 $185,570.26 $185,299.01 $185,026.40 $184,752.43 $184,477.09 $184,200.38 $183,922.28 $183,642.79 $183,361.90 $183,079.61 $ 182,795.91 $182,510.78 $182,224.24 $ 181,936.26 $181,646.84 $181,355.97 $181,063.65 $180,769.87 $ 180,474.62 $ 180,177.89 $179,879.68 $179,579.97 $ 179,278.77 $ 178,976.06 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 1318 S 319 s 320 $ 321 $ 322 s 323 $ 324 $ 325 $ 326 $ 327 $ 328 $ 329 $ 330 s 331 $ 332 s 333 s 334 s 335 $ 336 $ 337s 338 s 339 s 340 s 3415 342 s 3435 344 s 345 $ 346 $ 3475 348 s 349 s 350 s 351 $ 352 $ 3535 354 $ 355 $ 356 $ 3575 358 359 s 360 s 376 377 378 379 380 46,291.62 45.323.98 44.351.50 43374.16 42,391.93 41,404.78 40,412.71 39,415.67 38,413.65 37.406.61 36,394.55 35.377.42 34.355.20 33.327.88 32.295.42 31,257.79 30.214.98 29.166.96 28.113.69 27,055.16 25,991.33 24.922.19 23,847.70 22.767.83 21,682.57 20.591.88 19,495.74 18.394.12 17.286.99 16.174.32 15,056.09 13,932.27 12,802.83 11,667.75 10.526.98 194380.52 8.228.32 7.070.36 5.906.61 4.737.04 3,561.63 2.380.33 1.193.14 231.46 226.62 221.76 216. 87 211.96 207.02 202.06 197.08 192.07 187.03 181.97 176.89 171.78 166.64 161.48 156.29 151.07 145.83 140.57 135.28 129.96 124.61 119.24 113.84 108.41 102.96 97.48 91.97 86.43 180.87 75.28 69.66 64.01 58.34 52.63 46.90 41.14 $1,199.10 s $1,199.10 s $1,199.10 $ $1,199.10 $ $1,199.10 $ $1,199.10 s $1,199.10 s $1,199.10 $ $1199.10 s $1,199.10 $ $1,199.10 s $1,199.10 s $1,199.10 $1,199.10 $ $1,199.10 $ $1199.10 s $1,199.10 $ $1,199.10 $ $1,199.10 $ $1,199.10 $ $1,199.10 s $1,199.10 s $1,199.10 $ $1,199.10 s $1199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 $ $1,199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 s $1,199.10 $ $1,199.10 s $1199.10 s $967.64 s $972.48 $ $977.34 $ $982.23 $ $987.14 $ $992.08 $ $997.04 $ $1,002.02 $ $1,007.03 s $1,012.07 $ $1,017.13 $ $1,022.21 $ $1,027.33 $ $1,032.46 $ $1,037.62 $ $1,042.81 $ $1,048.03 $ $1,053.27 $ $1,058.53 $ $1,063.83 $ $1,069.14 $ $1,074.49 $ $1,079.86 $ $1,085.26 $ $1,090.69 $ $1,096.14 $ $1.101.62 $ $1,107.13 $ $1.112.67 $ $1,118.23 $ $1,123.82 s $1,129.44 $ $1,135.09 $ $1,140.76 $ $1,146.47 $ $1,152.20 $ $1,157.96 $ $1,163.75 $ $1,169.57 $ $1,175.42 $ $1,181.29 s $1,187.20 $ $1,193.14 s 45,323.98 44,351.50 43,374.16 42,391.93 41.404.78 40,412.71 39,415.67 38,413.65 37.406.61 36.394.55 35377.42 34.355.20 33,327.88 32,295.42 31,257.79 30.214.98 29.166.96 28.113.69 27,055.16 25.991.33 24,922.19 23,847.70 22.767.83 21,682.57 20,591.88 19,495.74 18.394.12 17.286.99 16.174.32 15,056.09 13.932.27 12,802.83 11.667.75 10,526.98 19,380.52 8,228.32 7,070.36 5,906.61 4737.04 3,561.63 2,380.33 1.193.14 (0.00) $45,323.98 $44,351.50 43.374.16 $42,391.93 $41,404.78 $40,412.71 $39,415.67 $38,413.65 $37,406.61 $36,394.55 $35,377.42 $34.355.20 $33.327.88 $32,295.42 $31.257.79 $30.214.98 $29,166.96 $28.113.69 $27,055.16 $25,991.33 $24,922.19 $23,847.70 $22,767.83 $21,682.57 $20.591.88 $19,495.74 $18,394.12 $17,286.99 $16,174.32 $15,056.09 $13,932.27 $12,802.83 $11,667.75 $10,526.98 $9,380.52 58.228.32 $7,070.36 $5,906.61 $4,737.04 $3,561.63 $2,380.33 $1.193.14 $0.00 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 35.35 29.53 23.69 17.81 11.90 5.97 398 399