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

9300
20 $
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

186,000.00
167,400.00
162,378.00
157,506.66
152,781.46
148,198.02
143,752.08
139,439.51
135,256.33
131,198.64
127,262.68
123,444.80
119,741.45
116,149.21
112,664.73
109,284.79
106,006.25
102,826.06
99,741.28
96,749.04
93,846.57
91,031.17
88,300.24
85,651.23
83,081.69
80,589.24

$ 18,600.00
$ 5,022.00
$ 4,871.34
$ 4,725.20
$ 4,583.44
$ 4,445.94
$ 4,312.56
$ 4,183.19
$ 4,057.69
$ 3,935.96
$ 3,817.88
$ 3,703.34
$ 3,592.24
$ 3,484.48
$ 3,379.94
$ 3,278.54
$ 3,180.19
$ 3,084.78
$ 2,992.24
$ 2,902.47
$ 2,815.40
$ 2,730.94
$ 2,649.01
$ 2,569.54
$ 2,492.45

55,800.00
58410

88,300.24
5000
3000
2000
500
500
500

99,800.24
0.184815255

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

9300
18.5 $
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

540,000.00
486,000.00
461,700.00
438,615.00
416,684.25
395,850.04
376,057.54
357,254.66
339,391.93
322,422.33
306,301.21
290,986.15
276,436.84
262,615.00
249,484.25
237,010.04
225,159.54
213,901.56
203,206.48
193,046.16
183,393.85
174,224.16
165,512.95
157,237.30
149,375.44
141,906.67
0.31
0.262790122

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

54,000.00
24,300.00
23,085.00
21,930.75
20,834.21
19,792.50
18,802.88
17,862.73
16,969.60
16,121.12
15,315.06
14,549.31
13,821.84
13,130.75
12,474.21
11,850.50
11,257.98
10,695.08
10,160.32
9,652.31
9,169.69
8,711.21
8,275.65
7,861.87
7,468.77

$ 162,000.00