Please help with my finance assignment. Please use excel to showed work.

HOME MORTGAGE COMPARISON Mark and Alicia Story, recently married, have decided that they want to buy a $800,000 house. They are planning to give 20% down payment and finance the rest with a mortgage. Mark and Alicia are now ready to meet with Chris Vaughan, the loan officer for First United National Bank. The meeting is to discuss the mortgage options available to the company to finance the property. Chris begins the meeting by discussing a 30year mortgage. The loan would be repaid in equal monthly installments. Because of the previous relationship between Mark and the bank, there would be no closing costs for the loan. Chris states that the APR of this loan would be 4.0 percent. Alicia asks if a shorter mortgage loan is available. Chris says that the bank does have 25year, 20year and 15year mortgages available 3.75, 3.5 and 3.375 percent respectively. Mark decides to ask Chris about a \"smart loan\" he heard about from a friend. A smart loan works as follows: Every two weeks a mortgage payment is made that is exactly onehalf of the traditional monthly mortgage payment. Chris informs him that the bank does have smart loans. The APR of smart loan would be the same as the APR of the traditional loans. Mark nods his head. He then asks whether this is the best mortgage option available to him in order to save interest payments. Chris suggests that a bullet loan, or balloon payment, would result in the greatest interest savings. At Alicia's prompting, she goes on to explain a bullet loan. The monthly payments of a bullet loan would be calculated using a 10year traditional mortgage at a rate of 3.25 percent. In this case, there would be a 5year bullet. This would mean that the Storys would make the mortgage payments for the traditional mortgage for the first five years, but immediately after they make the 60th payment, the bullet payment would be due. The bullet payment is the remaining principal of the loan. Chris then asks how the bullet payment is calculated. Chris tells him that the remaining principal can be calculated using an amortization table, but it is also the present value of the remaining 5 years of mortgage payments for the 30year mortgage. Alicia has also heard of an interestonly loan and asks if this loan is available and what the terms would be. Chris says that the bank offers an interestonly loan with a term of 10 years and an APR of 3.125 percent. She goes on to further explain the terms. Mark would be responsible for making interest payments each month on the amount borrowed. No principal payments are required. At the end of the 10year term, the Storys would repay the amount they borrowed. However, the Storys can make principal payments at any time. The principal payments would work just like those on a traditional mortgage. Principal payments would reduce the principal of the loan and reduce the interest due on the next payment. Mark and Alicia are satisfied with Chris's answers, but they are still unsure of which loan they should choose. They have asked Chris to answer the following questions to help them choose the correct mortgage. QUESTIONS 1. What are the monthly payments for the 4 traditional mortgages, the bullet and the IO loans? If the Storys want the lowest monthly payment, which alternative is the best? 2. Assuming that they plan to live in the house only for five years and that they are only interested in monthly payments, prepare an amortization table for the first five years for the 6 alternative loans. Calculate the total amount paid, the total interest paid, the total principal paid and the remaining balances after 60 months. Which alternative has the lowest amount of interest paid in those 5 years? Which alternative has the highest amount of principal paid (the lowest remaining balance)? Which alternative has the lowest total cost to cancel (service & pay off) the loan? 3. Assume the Storys get paid biweekly and are really interested in the smart loans. How long would it take to pay off the 4 traditional mortgages if they choose the smart payments plan? How much money do they save by doing smart loans compared to traditional mortgages? FINC 3304 - Business Finance Mini Project 1 4. Which of the 10 options (4 traditional, 4 smart, bullet and IO) would be chosen by a house flipper? Which of the 10 options would be best for someone that plans to retire and die in that house? 5. Is there a mortgage option that is best for everyone? Explain advantages and disadvantages (in term of payments and risks) of the \"best\" alternatives identified in the previous question. HINTS: Use one Excel sheet for each loan mentioned in the case (10 sheets). Once all numbers are available, create tables to compare all options in order to answer the case questions. FINC 3304 - Business Finance Mini Project 1 Int rate (year) 6.8% 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 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 PV 100000 I/Y 0.567% N 360 months FV 0 Beg balance Payment Int paid Prin paid End bal 100000 $651.93 566.6667 $85.26 $99,914.74 $99,914.74 $651.93 566.1835 $85.74 $99,829.00 $99,829.00 $651.93 565.6977 $86.23 $99,742.77 $99,742.77 $651.93 565.209 $86.72 $99,656.06 $99,656.06 $651.93 564.7177 $87.21 $99,568.85 $99,568.85 $651.93 564.2235 $87.70 $99,481.15 $99,481.15 $651.93 563.7265 $88.20 $99,392.95 $99,392.95 $651.93 563.2267 $88.70 $99,304.25 $99,304.25 $651.93 562.7241 $89.20 $99,215.05 $99,215.05 $651.93 562.2186 $89.71 $99,125.34 $99,125.34 $651.93 561.7103 $90.21 $99,035.13 $99,035.13 $651.93 561.1991 $90.73 $98,944.40 $98,944.40 $651.93 560.6849 $91.24 $98,853.16 $98,853.16 $651.93 560.1679 $91.76 $98,761.40 $98,761.40 $651.93 559.648 $92.28 $98,669.13 $98,669.13 $651.93 559.125 $92.80 $98,576.33 $98,576.33 $651.93 558.5992 $93.33 $98,483.00 $98,483.00 $651.93 558.0703 $93.85 $98,389.15 $98,389.15 $651.93 557.5385 $94.39 $98,294.76 $98,294.76 $651.93 557.0036 $94.92 $98,199.84 $98,199.84 $651.93 556.4657 $95.46 $98,104.38 $98,104.38 $651.93 555.9248 $96.00 $98,008.38 $98,008.38 $651.93 555.3808 $96.54 $97,911.83 $97,911.83 $651.93 554.8337 $97.09 $97,814.74 $97,814.74 $651.93 554.2835 $97.64 $97,717.10 $97,717.10 $651.93 553.7302 $98.19 $97,618.90 $97,618.90 $651.93 553.1738 $98.75 $97,520.15 $97,520.15 $651.93 552.6142 $99.31 $97,420.84 $97,420.84 $651.93 552.0514 $99.87 $97,320.97 $97,320.97 $651.93 551.4855 $100.44 $97,220.53 $97,220.53 $651.93 550.9163 $101.01 $97,119.52 $97,119.52 $651.93 550.3439 $101.58 $97,017.94 $97,017.94 $651.93 549.7683 $102.16 $96,915.78 $96,915.78 $651.93 549.1894 $102.74 $96,813.05 $96,813.05 $651.93 548.6073 $103.32 $96,709.73 $96,709.73 $651.93 548.0218 $103.90 $96,605.82 $96,605.82 $651.93 547.433 $104.49 $96,501.33 $96,501.33 $651.93 546.8409 $105.08 $96,396.25 $96,396.25 $651.93 546.2454 $105.68 $96,290.57 $96,290.57 $651.93 545.6466 $106.28 $96,184.29 $96,184.29 $651.93 545.0443 $106.88 $96,077.41 $96,077.41 $651.93 544.4387 $107.49 $95,969.92 $95,969.92 $651.93 543.8296 $108.10 $95,861.83 $95,861.83 $651.93 543.217 $108.71 $95,753.12 $95,753.12 $651.93 542.601 $109.32 $95,643.79 $95,643.79 $651.93 541.9815 $109.94 $95,533.85 $95,533.85 $651.93 541.3585 $110.57 $95,423.28 $95,423.28 $651.93 540.7319 $111.19 $95,312.09 $95,312.09 $651.93 540.1018 $111.82 $95,200.27 $95,200.27 $651.93 539.4682 $112.46 $95,087.81 $95,087.81 $651.93 538.8309 $113.09 $94,974.72 $94,974.72 $651.93 538.1901 $113.74 $94,860.98 $94,860.98 $651.93 537.5456 $114.38 $94,746.60 $94,746.60 $651.93 536.8974 $115.03 $94,631.57 $94,631.57 $651.93 536.2456 $115.68 $94,515.89 $94,515.89 $651.93 535.5901 $116.34 $94,399.56 $94,399.56 $651.93 534.9308 $116.99 $94,282.56 $94,282.56 $651.93 534.2679 $117.66 $94,164.91 $94,164.91 $651.93 533.6011 $118.32 $94,046.58 $94,046.58 $651.93 532.9306 $118.99 $93,927.59 $93,927.59 $651.93 532.2563 $119.67 $93,807.92 $93,807.92 $651.93 531.5782 $120.35 $93,687.57 $93,687.57 $651.93 530.8962 $121.03 $93,566.54 $93,566.54 $651.93 530.2104 $121.71 $93,444.83 $93,444.83 $651.93 529.5207 $122.40 $93,322.42 $93,322.42 $651.93 528.8271 $123.10 $93,199.33 $93,199.33 $651.93 528.1295 $123.80 $93,075.53 $93,075.53 $651.93 527.428 $124.50 $92,951.03 $92,951.03 $651.93 526.7225 $125.20 $92,825.83 $92,825.83 $651.93 526.013 $125.91 $92,699.92 $92,699.92 $651.93 525.2995 $126.63 $92,573.29 $92,573.29 $651.93 524.582 $127.34 $92,445.95 $92,445.95 $651.93 523.8604 $128.06 $92,317.89 $92,317.89 $651.93 523.1347 $128.79 $92,189.09 $92,189.09 $651.93 522.4049 $129.52 $92,059.57 $92,059.57 $651.93 521.6709 $130.25 $91,929.32 $91,929.32 $651.93 520.9328 $130.99 $91,798.33 $91,798.33 $651.93 520.1905 $131.73 $91,666.59 $91,666.59 $651.93 519.444 $132.48 $91,534.11 $91,534.11 $651.93 518.6933 $133.23 $91,400.88 $91,400.88 $651.93 517.9383 $133.99 $91,266.89 $91,266.89 $651.93 517.1791 $134.75 $91,132.15 $91,132.15 $651.93 516.4155 $135.51 $90,996.64 $90,996.64 $651.93 515.6476 $136.28 $90,860.36 $90,860.36 $651.93 514.8754 $137.05 $90,723.31 $90,723.31 $651.93 514.0988 $137.83 $90,585.48 $90,585.48 $651.93 513.3177 $138.61 $90,446.88 $90,446.88 $651.93 512.5323 $139.39 $90,307.48 $90,307.48 $651.93 511.7424 $140.18 $90,167.30 $90,167.30 $651.93 510.948 $140.98 $90,026.32 $90,026.32 $651.93 510.1492 $141.78 $89,884.55 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 $89,884.55 $89,741.97 $89,598.58 $89,454.38 $89,309.36 $89,163.52 $89,016.86 $88,869.36 $88,721.03 $88,571.86 $88,421.84 $88,270.97 $88,119.25 $87,966.67 $87,813.22 $87,658.90 $87,503.71 $87,347.64 $87,190.68 $87,032.84 $86,874.10 $86,714.46 $86,553.92 $86,392.47 $86,230.10 $86,066.81 $85,902.60 $85,737.45 $85,571.37 $85,404.35 $85,236.39 $85,067.47 $84,897.59 $84,726.75 $84,554.94 $84,382.16 $84,208.40 $84,033.66 $83,857.93 $83,681.20 $83,503.46 $83,324.73 $83,144.97 $82,964.20 $82,782.41 $82,599.58 $82,415.72 $82,230.82 $82,044.87 $81,857.87 $81,669.80 $81,480.67 $81,290.47 $81,099.19 $80,906.83 $80,713.37 $80,518.83 $80,323.17 $80,126.41 $79,928.54 $79,729.54 $79,529.42 $79,328.16 $79,125.76 $78,922.21 $78,717.51 $78,511.65 $78,304.63 $78,096.43 $77,887.05 $77,676.49 $77,464.73 $77,251.77 $77,037.60 $76,822.22 $76,605.63 $76,387.80 $76,168.74 $75,948.44 $75,726.88 $75,504.08 $75,280.01 $75,054.67 $74,828.06 $74,600.16 $74,370.97 $74,140.48 $73,908.68 $73,675.57 $73,441.14 $73,205.38 $72,968.29 $72,729.85 $72,490.06 $72,248.91 $72,006.40 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 509.3458 508.5378 507.7253 506.9082 506.0864 505.26 504.4289 503.5931 502.7525 501.9072 501.0571 500.2022 499.3424 498.4778 497.6082 496.7338 495.8544 494.97 494.0805 493.1861 492.2866 491.382 490.4722 489.5573 488.6372 487.7119 486.7814 485.8456 484.9045 483.958 483.0062 482.049 481.0863 480.1183 479.1447 478.1656 477.181 476.1907 475.1949 474.1934 473.1863 472.1734 471.1548 470.1305 469.1003 468.0643 467.0224 465.9746 464.9209 463.8612 462.7955 461.7238 460.646 459.5621 458.472 457.3758 456.2733 455.1646 454.0497 452.9284 451.8007 450.6667 449.5262 448.3793 447.2259 446.0659 444.8994 443.7262 442.5464 441.36 440.1667 438.9668 437.76 436.5464 435.3259 434.0985 432.8642 431.6228 430.3745 429.119 427.8564 426.5867 425.3098 424.0256 422.7342 421.4355 420.1294 418.8159 417.4949 416.1665 414.8305 413.487 412.1358 410.777 409.4105 408.0362 $142.58 $143.39 $144.20 $145.02 $145.84 $146.67 $147.50 $148.33 $149.17 $150.02 $150.87 $151.72 $152.58 $153.45 $154.32 $155.19 $156.07 $156.96 $157.84 $158.74 $159.64 $160.54 $161.45 $162.37 $163.29 $164.21 $165.14 $166.08 $167.02 $167.97 $168.92 $169.88 $170.84 $171.81 $172.78 $173.76 $174.74 $175.73 $176.73 $177.73 $178.74 $179.75 $180.77 $181.79 $182.82 $183.86 $184.90 $185.95 $187.00 $188.06 $189.13 $190.20 $191.28 $192.36 $193.45 $194.55 $195.65 $196.76 $197.88 $199.00 $200.12 $201.26 $202.40 $203.55 $204.70 $205.86 $207.03 $208.20 $209.38 $210.57 $211.76 $212.96 $214.17 $215.38 $216.60 $217.83 $219.06 $220.30 $221.55 $222.81 $224.07 $225.34 $226.62 $227.90 $229.19 $230.49 $231.80 $233.11 $234.43 $235.76 $237.09 $238.44 $239.79 $241.15 $242.51 $243.89 $89,741.97 $89,598.58 $89,454.38 $89,309.36 $89,163.52 $89,016.86 $88,869.36 $88,721.03 $88,571.86 $88,421.84 $88,270.97 $88,119.25 $87,966.67 $87,813.22 $87,658.90 $87,503.71 $87,347.64 $87,190.68 $87,032.84 $86,874.10 $86,714.46 $86,553.92 $86,392.47 $86,230.10 $86,066.81 $85,902.60 $85,737.45 $85,571.37 $85,404.35 $85,236.39 $85,067.47 $84,897.59 $84,726.75 $84,554.94 $84,382.16 $84,208.40 $84,033.66 $83,857.93 $83,681.20 $83,503.46 $83,324.73 $83,144.97 $82,964.20 $82,782.41 $82,599.58 $82,415.72 $82,230.82 $82,044.87 $81,857.87 $81,669.80 $81,480.67 $81,290.47 $81,099.19 $80,906.83 $80,713.37 $80,518.83 $80,323.17 $80,126.41 $79,928.54 $79,729.54 $79,529.42 $79,328.16 $79,125.76 $78,922.21 $78,717.51 $78,511.65 $78,304.63 $78,096.43 $77,887.05 $77,676.49 $77,464.73 $77,251.77 $77,037.60 $76,822.22 $76,605.63 $76,387.80 $76,168.74 $75,948.44 $75,726.88 $75,504.08 $75,280.01 $75,054.67 $74,828.06 $74,600.16 $74,370.97 $74,140.48 $73,908.68 $73,675.57 $73,441.14 $73,205.38 $72,968.29 $72,729.85 $72,490.06 $72,248.91 $72,006.40 $71,762.51 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 $71,762.51 $71,517.24 $71,270.58 $71,022.52 $70,773.05 $70,522.17 $70,269.88 $70,016.15 $69,760.98 $69,504.37 $69,246.30 $68,986.77 $68,725.77 $68,463.29 $68,199.32 $67,933.86 $67,666.89 $67,398.41 $67,128.41 $66,856.88 $66,583.81 $66,309.20 $66,033.02 $65,755.29 $65,475.97 $65,195.08 $64,912.59 $64,628.51 $64,342.81 $64,055.49 $63,766.55 $63,475.97 $63,183.74 $62,889.86 $62,594.31 $62,297.08 $61,998.17 $61,697.57 $61,395.27 $61,091.25 $60,785.51 $60,478.03 $60,168.81 $59,857.85 $59,545.12 $59,230.61 $58,914.33 $58,596.25 $58,276.37 $57,954.68 $57,631.16 $57,305.81 $56,978.62 $56,649.58 $56,318.66 $55,985.88 $55,651.21 $55,314.64 $54,976.16 $54,635.77 $54,293.45 $53,949.18 $53,602.97 $53,254.80 $52,904.65 $52,552.52 $52,198.39 $51,842.25 $51,484.10 $51,123.92 $50,761.70 $50,397.42 $50,031.08 $49,662.67 $49,292.16 $48,919.56 $48,544.85 $48,168.01 $47,789.03 $47,407.91 $47,024.63 $46,639.18 $46,251.54 $45,861.71 $45,469.67 $45,075.41 $44,678.91 $44,280.16 $43,879.16 $43,475.88 $43,070.32 $42,662.46 $42,252.29 $41,839.79 $41,424.96 $41,007.78 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 406.6542 405.2643 403.8666 402.4609 401.0473 399.6257 398.196 396.7582 395.3122 393.8581 392.3957 390.925 389.446 387.9586 386.4628 384.9585 383.4457 381.9244 380.3943 378.8557 377.3083 375.7521 374.1871 372.6133 371.0305 369.4388 367.838 366.2282 364.6092 362.9811 361.3438 359.6971 358.0412 356.3758 354.7011 353.0168 351.323 349.6196 347.9065 346.1837 344.4512 342.7088 340.9566 339.1945 337.4223 335.6401 333.8479 332.0454 330.2328 328.4098 326.5766 324.7329 322.8789 321.0143 319.1391 317.2533 315.3568 313.4496 311.5316 309.6027 307.6629 305.712 303.7502 301.7772 299.793 297.7976 295.7909 293.7728 291.7432 289.7022 287.6496 285.5854 283.5095 281.4218 279.3223 277.2108 275.0875 272.952 270.8045 268.6448 266.4729 264.2887 262.0921 259.883 257.6615 255.4273 253.1805 250.9209 248.6486 246.3633 244.0651 241.7539 239.4296 237.0922 234.7414 232.3774 $245.27 $246.66 $248.06 $249.46 $250.88 $252.30 $253.73 $255.17 $256.61 $258.07 $259.53 $261.00 $262.48 $263.97 $265.46 $266.97 $268.48 $270.00 $271.53 $273.07 $274.62 $276.17 $277.74 $279.31 $280.89 $282.49 $284.09 $285.70 $287.32 $288.94 $290.58 $292.23 $293.88 $295.55 $297.22 $298.91 $300.60 $302.31 $304.02 $305.74 $307.47 $309.22 $310.97 $312.73 $314.50 $316.29 $318.08 $319.88 $321.69 $323.52 $325.35 $327.19 $329.05 $330.91 $332.79 $334.67 $336.57 $338.48 $340.39 $342.32 $344.26 $346.21 $348.18 $350.15 $352.13 $354.13 $356.13 $358.15 $360.18 $362.22 $364.28 $366.34 $368.42 $370.50 $372.60 $374.71 $376.84 $378.97 $381.12 $383.28 $385.45 $387.64 $389.83 $392.04 $394.26 $396.50 $398.74 $401.00 $403.28 $405.56 $407.86 $410.17 $412.50 $414.83 $417.18 $419.55 $71,517.24 $71,270.58 $71,022.52 $70,773.05 $70,522.17 $70,269.88 $70,016.15 $69,760.98 $69,504.37 $69,246.30 $68,986.77 $68,725.77 $68,463.29 $68,199.32 $67,933.86 $67,666.89 $67,398.41 $67,128.41 $66,856.88 $66,583.81 $66,309.20 $66,033.02 $65,755.29 $65,475.97 $65,195.08 $64,912.59 $64,628.51 $64,342.81 $64,055.49 $63,766.55 $63,475.97 $63,183.74 $62,889.86 $62,594.31 $62,297.08 $61,998.17 $61,697.57 $61,395.27 $61,091.25 $60,785.51 $60,478.03 $60,168.81 $59,857.85 $59,545.12 $59,230.61 $58,914.33 $58,596.25 $58,276.37 $57,954.68 $57,631.16 $57,305.81 $56,978.62 $56,649.58 $56,318.66 $55,985.88 $55,651.21 $55,314.64 $54,976.16 $54,635.77 $54,293.45 $53,949.18 $53,602.97 $53,254.80 $52,904.65 $52,552.52 $52,198.39 $51,842.25 $51,484.10 $51,123.92 $50,761.70 $50,397.42 $50,031.08 $49,662.67 $49,292.16 $48,919.56 $48,544.85 $48,168.01 $47,789.03 $47,407.91 $47,024.63 $46,639.18 $46,251.54 $45,861.71 $45,469.67 $45,075.41 $44,678.91 $44,280.16 $43,879.16 $43,475.88 $43,070.32 $42,662.46 $42,252.29 $41,839.79 $41,424.96 $41,007.78 $40,588.23 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 $40,588.23 $40,166.30 $39,741.99 $39,315.27 $38,886.13 $38,454.56 $38,020.54 $37,584.07 $37,145.12 $36,703.68 $36,259.74 $35,813.29 $35,364.31 $34,912.78 $34,458.69 $34,002.03 $33,542.79 $33,080.94 $32,616.47 $32,149.37 $31,679.63 $31,207.22 $30,732.14 $30,254.36 $29,773.88 $29,290.67 $28,804.72 $28,316.03 $27,824.56 $27,330.31 $26,833.25 $26,333.38 $25,830.68 $25,325.13 $24,816.71 $24,305.41 $23,791.22 $23,274.11 $22,754.07 $22,231.09 $21,705.14 $21,176.21 $20,644.28 $20,109.34 $19,571.37 $19,030.35 $18,486.26 $17,939.09 $17,388.82 $16,835.43 $16,278.91 $15,719.23 $15,156.38 $14,590.34 $14,021.10 $13,448.62 $12,872.91 $12,293.93 $11,711.67 $11,126.11 $10,537.23 $9,945.02 $9,349.45 $8,750.50 $8,148.16 $7,542.41 $6,933.23 $6,320.59 $5,704.48 $5,084.88 $4,461.77 $3,835.13 $3,204.94 $2,571.17 $1,933.82 $1,292.85 $648.25 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 $651.93 230 227.6091 225.2046 222.7865 220.3547 217.9092 215.4497 212.9764 210.489 207.9875 205.4719 202.942 200.3977 197.8391 195.2659 192.6782 190.0758 187.4586 184.8267 182.1798 179.5179 176.8409 174.1488 171.4414 168.7186 165.9805 163.2268 160.4575 157.6725 154.8717 152.0551 149.2225 146.3738 143.5091 140.628 137.7307 134.8169 131.8866 128.9397 125.9762 122.9958 119.9985 116.9843 113.9529 110.9044 107.8386 104.7555 101.6549 98.53666 95.40079 92.24715 89.07564 85.88616 82.67861 79.45288 76.20887 72.94648 69.6656 66.36612 63.04796 59.71099 56.35511 52.98021 49.58619 46.17293 42.74034 39.28829 35.81668 32.3254 28.81433 25.28337 21.7324 18.16131 14.56998 10.9583 7.326155 3.673427 $421.93 $424.32 $426.72 $429.14 $431.57 $434.02 $436.48 $438.95 $441.44 $443.94 $446.45 $448.98 $451.53 $454.09 $456.66 $459.25 $461.85 $464.47 $467.10 $469.75 $472.41 $475.08 $477.78 $480.48 $483.21 $485.94 $488.70 $491.47 $494.25 $497.05 $499.87 $502.70 $505.55 $508.42 $511.30 $514.19 $517.11 $520.04 $522.99 $525.95 $528.93 $531.93 $534.94 $537.97 $541.02 $544.09 $547.17 $550.27 $553.39 $556.52 $559.68 $562.85 $566.04 $569.25 $572.47 $575.72 $578.98 $582.26 $585.56 $588.88 $592.21 $595.57 $598.94 $602.34 $605.75 $609.18 $612.64 $616.11 $619.60 $623.11 $626.64 $630.19 $633.76 $637.36 $640.97 $644.60 $648.25 $40,166.30 $39,741.99 $39,315.27 $38,886.13 $38,454.56 $38,020.54 $37,584.07 $37,145.12 $36,703.68 $36,259.74 $35,813.29 $35,364.31 $34,912.78 $34,458.69 $34,002.03 $33,542.79 $33,080.94 $32,616.47 $32,149.37 $31,679.63 $31,207.22 $30,732.14 $30,254.36 $29,773.88 $29,290.67 $28,804.72 $28,316.03 $27,824.56 $27,330.31 $26,833.25 $26,333.38 $25,830.68 $25,325.13 $24,816.71 $24,305.41 $23,791.22 $23,274.11 $22,754.07 $22,231.09 $21,705.14 $21,176.21 $20,644.28 $20,109.34 $19,571.37 $19,030.35 $18,486.26 $17,939.09 $17,388.82 $16,835.43 $16,278.91 $15,719.23 $15,156.38 $14,590.34 $14,021.10 $13,448.62 $12,872.91 $12,293.93 $11,711.67 $11,126.11 $10,537.23 $9,945.02 $9,349.45 $8,750.50 $8,148.16 $7,542.41 $6,933.23 $6,320.59 $5,704.48 $5,084.88 $4,461.77 $3,835.13 $3,204.94 $2,571.17 $1,933.82 $1,292.85 $648.25 ($0.00)