Home purchase model

Purchase price $ 200,000

Downpayment $ 40,000
Interest rate 5.62%
Principal amortization (years) 30
Property tax rate 1.00%
Annual maintainance $ 1,500
Housing association dues (annual) $ -
Annual insurance $ 1,440
Assumed annual appreciation 1.00%
Assumed marginal income tax rate 25.0%
General inflation 2.5%
Monthly mortage payment $920.55 Assuming interest compounds monthly

Cost of renting similar home $ 1,000.00

Assumed rental price inflation 3.0%
Assumed annual (after tax) return on cash 6.0%

Month 0 1 2 3

Buying scenario

Home Value $ 200,000.00 $200,166.67 $200,333.47 $200,500.42

Debt $ 160,000.00 $159,828.79 $159,656.77 $159,483.96
Equity in home $ 40,000.00 $ 40,337.88 $ 40,676.70 $ 41,016.46

Interest on debt $ 749.33 $ 748.53 $ 747.73

Mortage payment $ 920.55 $ 920.55 $ 920.55
Paid principal $ 171.21 $ 172.01 $ 172.82

Insurance payment $ 120.00 $ 120.25 $ 120.50

Housing association dues $ - $ - $ -
Maintenance $ 125.00 $ 125.26 $ 125.52
Property tax $ 166.67 $ 166.81 $ 166.94
Income tax savings from interest deduction $ 229.00 $ 228.83 $ 228.67
Total cash outflow in buying scenario $ 1,103.21 $ 1,104.03 $ 1,104.84

Renting Scenario
Cashflow that would be spent on home-purchase/expenses $ 1,103.21 $ 1,104.03 $ 1,104.84
Rent $ 1,000.00 $ 1,002.50 $ 1,005.01 $ 1,007.52

Savings when renting $ 40,000.00 $ 40,300.71 $ 40,601.24 $ 40,901.57

Home value after 10 years $ 221,024.98

Debt after 10 years $ 132,513.09
Home Equity after 10 years $ 88,511.89
Transaction costs of selling in year 10 $ 11,051.25
Net cash if home sold in 10 years (assuming no $ 77,460.64
Savings after 10 years if renting $ 72,986.09

Present value benefit of owning vs. renting for $ 3,495.51

Home value after 5 years $ 210,425.05

Debt after 5 years $ 147,943.86
Home Equity after 5 years $ 62,481.19
Transaction costs of selling in year 5 $ 10,521.25
Net cash if home sold in 5 years (assuming no ca$ 51,959.94

Savings after 10 years if renting $ 57,796.75

Present value benefit of owning vs. renting for $ (4,559.71)

 4 5 6 7 8 9 10

$200,667.50 $200,834.72 $201,002.09 $201,169.59 $201,337.23 $201,505.01 $201,672.93

$159,310.33 $159,135.88 $158,960.63 $158,784.55 $158,607.64 $158,429.91 $158,251.34
$ 41,357.17 $ 41,698.84 $ 42,041.46 $ 42,385.04 $ 42,729.59 $ 43,075.10 $ 43,421.59

$ 746.92 $ 746.10 $ 745.29 $ 744.47 $ 743.64 $ 742.81 $ 741.98

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 173.63 $ 174.44 $ 175.26 $ 176.08 $ 176.90 $ 177.73 $ 178.57

$ 120.75 $ 121.00 $ 121.26 $ 121.51 $ 121.76 $ 122.01 $ 122.27

$ - $ - $ - $ - $ - $ - $ -
$ 125.78 $ 126.04 $ 126.31 $ 126.57 $ 126.83 $ 127.10 $ 127.36
$ 167.08 $ 167.22 $ 167.36 $ 167.50 $ 167.64 $ 167.78 $ 167.92
$ 228.50 $ 228.33 $ 228.16 $ 227.99 $ 227.82 $ 227.65 $ 227.48
$ 1,105.66 $ 1,106.48 $ 1,107.31 $ 1,108.13 $ 1,108.96 $ 1,109.79 $ 1,110.62

$ 1,105.66 $ 1,106.48 $ 1,107.31 $ 1,108.13 $ 1,108.96 $ 1,109.79 $ 1,110.62

$ 1,010.04 $ 1,012.56 $ 1,015.09 $ 1,017.63 $ 1,020.18 $ 1,022.73 $ 1,025.28

$ 41,201.70 $ 41,501.63 $ 41,801.35 $ 42,100.86 $ 42,400.15 $ 42,699.22 $ 42,998.05

 11 12 13 14 15 16 17

$201,840.99 $202,009.19 $202,177.53 $202,346.01 $202,514.64 $202,683.40 $202,852.30

$158,071.94 $157,891.70 $157,710.62 $157,528.68 $157,345.90 $157,162.25 $156,977.75
$ 43,769.05 $ 44,117.49 $ 44,466.92 $ 44,817.33 $ 45,168.74 $ 45,521.14 $ 45,874.55

$ 741.14 $ 740.30 $ 739.46 $ 738.61 $ 737.76 $ 736.90 $ 736.04

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 179.40 $ 180.24 $ 181.09 $ 181.93 $ 182.79 $ 183.64 $ 184.50

$ 122.52 $ 122.78 $ 123.03 $ 123.29 $ 123.55 $ 123.81 $ 124.06

$ - $ - $ - $ - $ - $ - $ -
$ 127.63 $ 127.89 $ 128.16 $ 128.43 $ 128.70 $ 128.96 $ 129.23
$ 168.06 $ 168.20 $ 168.34 $ 168.48 $ 168.62 $ 168.76 $ 168.90
$ 227.30 $ 227.13 $ 226.95 $ 226.77 $ 226.60 $ 226.42 $ 226.24
$ 1,111.46 $ 1,112.29 $ 1,113.13 $ 1,113.97 $ 1,114.82 $ 1,115.66 $ 1,116.51

$ 1,111.46 $ 1,112.29 $ 1,113.13 $ 1,113.97 $ 1,114.82 $ 1,115.66 $ 1,116.51

$ 1,027.85 $ 1,030.42 $ 1,032.99 $ 1,035.57 $ 1,038.16 $ 1,040.76 $ 1,043.36

$ 43,296.65 $ 43,595.02 $ 43,893.13 $ 44,190.99 $ 44,488.60 $ 44,785.94 $ 45,083.02

 18 19 20 21 22 23 24

$203,021.34 $203,190.53 $203,359.85 $203,529.32 $203,698.93 $203,868.68 $204,038.57

$156,792.39 $156,606.15 $156,419.04 $156,231.06 $156,042.20 $155,852.45 $155,661.82
$ 46,228.96 $ 46,584.38 $ 46,940.81 $ 47,298.26 $ 47,656.73 $ 48,016.23 $ 48,376.75

$ 735.18 $ 734.31 $ 733.44 $ 732.56 $ 731.68 $ 730.80 $ 729.91

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 185.37 $ 186.23 $ 187.11 $ 187.98 $ 188.86 $ 189.75 $ 190.64

$ 124.32 $ 124.58 $ 124.84 $ 125.10 $ 125.36 $ 125.62 $ 125.88

$ - $ - $ - $ - $ - $ - $ -
$ 129.50 $ 129.77 $ 130.04 $ 130.31 $ 130.58 $ 130.86 $ 131.13
$ 169.04 $ 169.18 $ 169.33 $ 169.47 $ 169.61 $ 169.75 $ 169.89
$ 226.06 $ 225.87 $ 225.69 $ 225.51 $ 225.32 $ 225.14 $ 224.95
$ 1,117.36 $ 1,118.21 $ 1,119.06 $ 1,119.92 $ 1,120.78 $ 1,121.64 $ 1,122.50

$ 1,117.36 $ 1,118.21 $ 1,119.06 $ 1,119.92 $ 1,120.78 $ 1,121.64 $ 1,122.50

$ 1,045.97 $ 1,048.58 $ 1,051.21 $ 1,053.83 $ 1,056.47 $ 1,059.11 $ 1,061.76

$ 45,379.82 $ 45,676.35 $ 45,972.58 $ 46,268.53 $ 46,564.18 $ 46,859.53 $ 47,154.57

 120 121 122 123 124 125 126

$221,024.98 $221,209.17 $221,393.51 $221,578.00 $221,762.65 $221,947.45 $222,132.41

$132,513.09 $132,213.15 $131,911.80 $131,609.04 $131,304.87 $130,999.26 $130,692.23
$ 88,511.89 $ 88,996.02 $ 89,481.71 $ 89,968.96 $ 90,457.79 $ 90,948.19 $ 91,440.18

$ 622.00 $ 620.60 $ 619.20 $ 617.79 $ 616.37 $ 614.94 $ 613.51

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 298.54 $ 299.94 $ 301.35 $ 302.76 $ 304.18 $ 305.60 $ 307.03

$ 153.72 $ 154.04 $ 154.36 $ 154.69 $ 155.01 $ 155.33 $ 155.65

$ - $ - $ - $ - $ - $ - $ -
$ 160.13 $ 160.46 $ 160.80 $ 161.13 $ 161.47 $ 161.80 $ 162.14
$ 184.03 $ 184.19 $ 184.34 $ 184.49 $ 184.65 $ 184.80 $ 184.96
$ 201.51 $ 201.20 $ 200.88 $ 200.57 $ 200.25 $ 199.94 $ 199.62
$ 1,216.92 $ 1,218.04 $ 1,219.16 $ 1,220.29 $ 1,221.41 $ 1,222.54 $ 1,223.68

$ 1,216.92 $ 1,218.04 $ 1,219.16 $ 1,220.29 $ 1,221.41 $ 1,222.54 $ 1,223.68

$ 1,349.35 $ 1,352.73 $ 1,356.11 $ 1,359.50 $ 1,362.90 $ 1,366.31 $ 1,369.72

$ 72,986.09 $ 73,216.34 $ 73,445.47 $ 73,673.48 $ 73,900.37 $ 74,126.11 $ 74,350.70

 127 128 129 130 131 132 133

$222,317.52 $222,502.78 $222,688.20 $222,873.78 $223,059.50 $223,245.39 $223,431.43

$130,383.76 $130,073.85 $129,762.48 $129,449.66 $129,135.37 $128,819.61 $128,502.37
$ 91,933.76 $ 92,428.94 $ 92,925.72 $ 93,424.12 $ 93,924.14 $ 94,425.78 $ 94,929.06

$ 612.08 $ 610.63 $ 609.18 $ 607.72 $ 606.26 $ 604.78 $ 603.31

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 308.47 $ 309.91 $ 311.37 $ 312.82 $ 314.29 $ 315.76 $ 317.24

$ 155.98 $ 156.30 $ 156.63 $ 156.96 $ 157.28 $ 157.61 $ 157.94

$ - $ - $ - $ - $ - $ - $ -
$ 162.48 $ 162.82 $ 163.16 $ 163.50 $ 163.84 $ 164.18 $ 164.52
$ 185.11 $ 185.26 $ 185.42 $ 185.57 $ 185.73 $ 185.88 $ 186.04
$ 199.30 $ 198.97 $ 198.65 $ 198.32 $ 198.00 $ 197.67 $ 197.34
$ 1,224.82 $ 1,225.96 $ 1,227.10 $ 1,228.25 $ 1,229.40 $ 1,230.55 $ 1,231.71

$ 1,224.82 $ 1,225.96 $ 1,227.10 $ 1,228.25 $ 1,229.40 $ 1,230.55 $ 1,231.71

$ 1,373.15 $ 1,376.58 $ 1,380.02 $ 1,383.47 $ 1,386.93 $ 1,390.40 $ 1,393.87

$ 74,574.12 $ 74,796.37 $ 75,017.43 $ 75,237.29 $ 75,455.95 $ 75,673.38 $ 75,889.58

 134 135 136 137 138 139 140

$223,617.62 $223,803.97 $223,990.47 $224,177.13 $224,363.94 $224,550.91 $224,738.04

$128,183.64 $127,863.42 $127,541.70 $127,218.48 $126,893.74 $126,567.48 $126,239.69
$ 95,433.98 $ 95,940.54 $ 96,448.77 $ 96,958.65 $ 97,470.20 $ 97,983.43 $ 98,498.34

$ 601.82 $ 600.33 $ 598.83 $ 597.32 $ 595.81 $ 594.29 $ 592.76

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 318.73 $ 320.22 $ 321.72 $ 323.22 $ 324.74 $ 326.26 $ 327.79

$ 158.27 $ 158.60 $ 158.93 $ 159.26 $ 159.59 $ 159.92 $ 160.26

$ - $ - $ - $ - $ - $ - $ -
$ 164.86 $ 165.21 $ 165.55 $ 165.89 $ 166.24 $ 166.59 $ 166.93
$ 186.19 $ 186.35 $ 186.50 $ 186.66 $ 186.81 $ 186.97 $ 187.13
$ 197.00 $ 196.67 $ 196.33 $ 195.99 $ 195.66 $ 195.31 $ 194.97
$ 1,232.86 $ 1,234.03 $ 1,235.19 $ 1,236.36 $ 1,237.54 $ 1,238.71 $ 1,239.89

$ 1,232.86 $ 1,234.03 $ 1,235.19 $ 1,236.36 $ 1,237.54 $ 1,238.71 $ 1,239.89

$ 1,397.36 $ 1,400.85 $ 1,404.35 $ 1,407.86 $ 1,411.38 $ 1,414.91 $ 1,418.45

$ 76,104.54 $ 76,318.24 $ 76,530.67 $ 76,741.83 $ 76,951.69 $ 77,160.25 $ 77,367.49

 141 142 143 144 145 146 147

$224,925.32 $225,112.76 $225,300.35 $225,488.10 $225,676.01 $225,864.07 $226,052.29

$125,910.37 $125,579.51 $125,247.09 $124,913.12 $124,577.58 $124,240.48 $123,901.79
$ 99,014.95 $ 99,533.25 $100,053.26 $100,574.98 $101,098.42 $101,623.59 $102,150.50

$ 591.22 $ 589.68 $ 588.13 $ 586.57 $ 585.01 $ 583.44 $ 581.86

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 329.32 $ 330.86 $ 332.41 $ 333.97 $ 335.54 $ 337.11 $ 338.69

$ 160.59 $ 160.92 $ 161.26 $ 161.60 $ 161.93 $ 162.27 $ 162.61

$ - $ - $ - $ - $ - $ - $ -
$ 167.28 $ 167.63 $ 167.98 $ 168.33 $ 168.68 $ 169.03 $ 169.38
$ 187.28 $ 187.44 $ 187.59 $ 187.75 $ 187.91 $ 188.06 $ 188.22
$ 194.63 $ 194.28 $ 193.93 $ 193.58 $ 193.23 $ 192.88 $ 192.52
$ 1,241.07 $ 1,242.26 $ 1,243.45 $ 1,244.64 $ 1,245.84 $ 1,247.03 $ 1,248.24

$ 1,241.07 $ 1,242.26 $ 1,243.45 $ 1,244.64 $ 1,245.84 $ 1,247.03 $ 1,248.24

$ 1,421.99 $ 1,425.55 $ 1,429.11 $ 1,432.69 $ 1,436.27 $ 1,439.86 $ 1,443.46

$ 77,573.41 $ 77,777.98 $ 77,981.21 $ 78,183.06 $ 78,383.55 $ 78,582.64 $ 78,780.33

 148 149 150 151 152 153 154

$226,240.67 $226,429.20 $226,617.89 $226,806.74 $226,995.75 $227,184.91 $227,374.23

$123,561.52 $123,219.65 $122,876.19 $122,531.11 $122,184.42 $121,836.11 $121,486.16
$102,679.15 $103,209.55 $103,741.71 $104,275.63 $104,811.33 $105,348.80 $105,888.07

$ 580.27 $ 578.68 $ 577.08 $ 575.47 $ 573.85 $ 572.23 $ 570.60

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 340.27 $ 341.87 $ 343.47 $ 345.08 $ 346.69 $ 348.31 $ 349.95

$ 162.95 $ 163.29 $ 163.63 $ 163.97 $ 164.31 $ 164.65 $ 164.99

$ - $ - $ - $ - $ - $ - $ -
$ 169.74 $ 170.09 $ 170.44 $ 170.80 $ 171.16 $ 171.51 $ 171.87
$ 188.38 $ 188.53 $ 188.69 $ 188.85 $ 189.01 $ 189.16 $ 189.32
$ 192.16 $ 191.80 $ 191.44 $ 191.08 $ 190.71 $ 190.35 $ 189.98
$ 1,249.44 $ 1,250.65 $ 1,251.86 $ 1,253.08 $ 1,254.30 $ 1,255.52 $ 1,256.75

$ 1,249.44 $ 1,250.65 $ 1,251.86 $ 1,253.08 $ 1,254.30 $ 1,255.52 $ 1,256.75

$ 1,447.07 $ 1,450.68 $ 1,454.31 $ 1,457.95 $ 1,461.59 $ 1,465.25 $ 1,468.91

$ 78,976.61 $ 79,171.46 $ 79,364.87 $ 79,556.83 $ 79,747.32 $ 79,936.34 $ 80,123.86

 155 156 157 158 159 160 161

$227,563.71 $227,753.35 $227,943.14 $228,133.09 $228,323.20 $228,513.47 $228,703.90

$121,134.58 $120,781.34 $120,426.46 $120,069.91 $119,711.69 $119,351.80 $118,990.22
$106,429.13 $106,972.00 $107,516.68 $108,063.18 $108,611.51 $109,161.68 $109,713.69

$ 568.96 $ 567.31 $ 565.66 $ 564.00 $ 562.33 $ 560.65 $ 558.96

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 351.59 $ 353.23 $ 354.89 $ 356.55 $ 358.22 $ 359.90 $ 361.58

$ 165.34 $ 165.68 $ 166.03 $ 166.37 $ 166.72 $ 167.07 $ 167.42

$ - $ - $ - $ - $ - $ - $ -
$ 172.23 $ 172.59 $ 172.95 $ 173.31 $ 173.67 $ 174.03 $ 174.39
$ 189.48 $ 189.64 $ 189.79 $ 189.95 $ 190.11 $ 190.27 $ 190.43
$ 189.61 $ 189.24 $ 188.86 $ 188.49 $ 188.11 $ 187.73 $ 187.35
$ 1,257.98 $ 1,259.21 $ 1,260.45 $ 1,261.69 $ 1,262.93 $ 1,264.18 $ 1,265.43

$ 1,257.98 $ 1,259.21 $ 1,260.45 $ 1,261.69 $ 1,262.93 $ 1,264.18 $ 1,265.43

$ 1,472.58 $ 1,476.26 $ 1,479.95 $ 1,483.65 $ 1,487.36 $ 1,491.08 $ 1,494.81

$ 80,309.88 $ 80,494.38 $ 80,677.35 $ 80,858.77 $ 81,038.63 $ 81,216.93 $ 81,393.64

 162 163 164 165 166 167 168

$228,894.49 $229,085.23 $229,276.14 $229,467.20 $229,658.42 $229,849.81 $230,041.35

$118,626.94 $118,261.97 $117,895.28 $117,526.88 $117,156.75 $116,784.89 $116,411.29
$110,267.55 $110,823.27 $111,380.86 $111,940.32 $112,501.67 $113,064.92 $113,630.06

$ 557.27 $ 555.57 $ 553.86 $ 552.14 $ 550.42 $ 548.68 $ 546.94

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 363.27 $ 364.98 $ 366.69 $ 368.40 $ 370.13 $ 371.86 $ 373.60

$ 167.76 $ 168.11 $ 168.46 $ 168.81 $ 169.17 $ 169.52 $ 169.87

$ - $ - $ - $ - $ - $ - $ -
$ 174.75 $ 175.12 $ 175.48 $ 175.85 $ 176.22 $ 176.58 $ 176.95
$ 190.59 $ 190.75 $ 190.90 $ 191.06 $ 191.22 $ 191.38 $ 191.54
$ 186.96 $ 186.58 $ 186.19 $ 185.80 $ 185.41 $ 185.02 $ 184.62
$ 1,266.69 $ 1,267.94 $ 1,269.21 $ 1,270.47 $ 1,271.74 $ 1,273.01 $ 1,274.29

$ 1,266.69 $ 1,267.94 $ 1,269.21 $ 1,270.47 $ 1,271.74 $ 1,273.01 $ 1,274.29

$ 1,498.54 $ 1,502.29 $ 1,506.05 $ 1,509.81 $ 1,513.59 $ 1,517.37 $ 1,521.16

$ 81,568.75 $ 81,742.24 $ 81,914.11 $ 82,084.34 $ 82,252.92 $ 82,419.82 $ 82,585.05

 169 170 171 172 173 174 175

$230,233.05 $230,424.91 $230,616.93 $230,809.11 $231,001.45 $231,193.95 $231,386.62

$116,035.94 $115,658.83 $115,279.95 $114,899.30 $114,516.86 $114,132.64 $113,746.62
$114,197.11 $114,766.08 $115,336.98 $115,909.81 $116,484.59 $117,061.31 $117,640.00

$ 545.19 $ 543.43 $ 541.67 $ 539.89 $ 538.11 $ 536.32 $ 534.52

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 375.35 $ 377.11 $ 378.88 $ 380.65 $ 382.43 $ 384.22 $ 386.02

$ 170.23 $ 170.58 $ 170.94 $ 171.29 $ 171.65 $ 172.01 $ 172.37

$ - $ - $ - $ - $ - $ - $ -
$ 177.32 $ 177.69 $ 178.06 $ 178.43 $ 178.80 $ 179.17 $ 179.55
$ 191.70 $ 191.86 $ 192.02 $ 192.18 $ 192.34 $ 192.50 $ 192.66
$ 184.22 $ 183.82 $ 183.42 $ 183.02 $ 182.61 $ 182.21 $ 181.80
$ 1,275.57 $ 1,276.85 $ 1,278.14 $ 1,279.43 $ 1,280.72 $ 1,282.02 $ 1,283.32

$ 1,275.57 $ 1,276.85 $ 1,278.14 $ 1,279.43 $ 1,280.72 $ 1,282.02 $ 1,283.32

$ 1,524.97 $ 1,528.78 $ 1,532.60 $ 1,536.43 $ 1,540.27 $ 1,544.12 $ 1,547.98

$ 82,748.57 $ 82,910.39 $ 83,070.48 $ 83,228.82 $ 83,385.42 $ 83,540.24 $ 83,693.28

 176 177 178 179 180 181 182

$231,579.44 $231,772.42 $231,965.56 $232,158.87 $232,352.33 $232,545.96 $232,739.75

$113,358.78 $112,969.14 $112,577.66 $112,184.36 $111,789.21 $111,392.21 $110,993.35
$118,220.65 $118,803.28 $119,387.90 $119,974.51 $120,563.13 $121,153.75 $121,746.40

$ 532.71 $ 530.90 $ 529.07 $ 527.24 $ 525.40 $ 523.55 $ 521.69

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 387.83 $ 389.65 $ 391.47 $ 393.31 $ 395.15 $ 397.00 $ 398.86

$ 172.72 $ 173.08 $ 173.44 $ 173.81 $ 174.17 $ 174.53 $ 174.89

$ - $ - $ - $ - $ - $ - $ -
$ 179.92 $ 180.30 $ 180.67 $ 181.05 $ 181.43 $ 181.80 $ 182.18
$ 192.82 $ 192.98 $ 193.14 $ 193.30 $ 193.47 $ 193.63 $ 193.79
$ 181.38 $ 180.97 $ 180.55 $ 180.14 $ 179.72 $ 179.29 $ 178.87
$ 1,284.63 $ 1,285.94 $ 1,287.25 $ 1,288.57 $ 1,289.89 $ 1,291.21 $ 1,292.54

$ 1,284.63 $ 1,285.94 $ 1,287.25 $ 1,288.57 $ 1,289.89 $ 1,291.21 $ 1,292.54

$ 1,551.85 $ 1,555.73 $ 1,559.62 $ 1,563.52 $ 1,567.43 $ 1,571.35 $ 1,575.28

$ 83,844.52 $ 83,993.95 $ 84,141.54 $ 84,287.30 $ 84,431.19 $ 84,573.21 $ 84,713.34

 183 184 185 186 187 188 189

$232,933.70 $233,127.81 $233,322.08 $233,516.52 $233,711.12 $233,905.88 $234,100.80

$110,592.62 $110,190.02 $109,785.53 $109,379.15 $108,970.86 $108,560.66 $108,148.55
$122,341.08 $122,937.79 $123,536.55 $124,137.37 $124,740.25 $125,345.21 $125,952.25

$ 519.82 $ 517.94 $ 516.06 $ 514.16 $ 512.26 $ 510.35 $ 508.43

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 400.73 $ 402.60 $ 404.49 $ 406.38 $ 408.29 $ 410.20 $ 412.12

$ 175.26 $ 175.62 $ 175.99 $ 176.36 $ 176.72 $ 177.09 $ 177.46

$ - $ - $ - $ - $ - $ - $ -
$ 182.56 $ 182.94 $ 183.32 $ 183.70 $ 184.09 $ 184.47 $ 184.86
$ 193.95 $ 194.11 $ 194.27 $ 194.44 $ 194.60 $ 194.76 $ 194.92
$ 178.44 $ 178.01 $ 177.58 $ 177.15 $ 176.71 $ 176.28 $ 175.84
$ 1,293.87 $ 1,295.21 $ 1,296.55 $ 1,297.89 $ 1,299.24 $ 1,300.59 $ 1,301.95

$ 1,293.87 $ 1,295.21 $ 1,296.55 $ 1,297.89 $ 1,299.24 $ 1,300.59 $ 1,301.95

$ 1,579.22 $ 1,583.16 $ 1,587.12 $ 1,591.09 $ 1,595.07 $ 1,599.06 $ 1,603.05

$ 84,851.56 $ 84,987.86 $ 85,122.23 $ 85,254.64 $ 85,385.08 $ 85,513.54 $ 85,640.00

 190 191 192 193 194 195 196

$234,295.88 $234,491.13 $234,686.54 $234,882.11 $235,077.84 $235,273.74 $235,469.80

$107,734.50 $107,318.51 $106,900.57 $106,480.68 $106,058.82 $105,634.98 $105,209.16
$126,561.39 $127,172.62 $127,785.97 $128,401.43 $129,019.03 $129,638.76 $130,260.65

$ 506.50 $ 504.56 $ 502.61 $ 500.65 $ 498.68 $ 496.71 $ 494.72

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 414.05 $ 415.99 $ 417.94 $ 419.89 $ 421.86 $ 423.84 $ 425.82

$ 177.83 $ 178.20 $ 178.57 $ 178.94 $ 179.32 $ 179.69 $ 180.07

$ - $ - $ - $ - $ - $ - $ -
$ 185.24 $ 185.63 $ 186.01 $ 186.40 $ 186.79 $ 187.18 $ 187.57
$ 195.08 $ 195.25 $ 195.41 $ 195.57 $ 195.74 $ 195.90 $ 196.06
$ 175.39 $ 174.95 $ 174.50 $ 174.06 $ 173.60 $ 173.15 $ 172.70
$ 1,303.31 $ 1,304.67 $ 1,306.04 $ 1,307.41 $ 1,308.78 $ 1,310.16 $ 1,311.54

$ 1,303.31 $ 1,304.67 $ 1,306.04 $ 1,307.41 $ 1,308.78 $ 1,310.16 $ 1,311.54

$ 1,607.06 $ 1,611.08 $ 1,615.11 $ 1,619.14 $ 1,623.19 $ 1,627.25 $ 1,631.32

$ 85,764.45 $ 85,886.86 $ 86,007.22 $ 86,125.52 $ 86,241.74 $ 86,355.86 $ 86,467.86

 197 198 199 200 201 202 203

$235,666.03 $235,862.42 $236,058.97 $236,255.68 $236,452.56 $236,649.61 $236,846.82

$104,781.34 $104,351.52 $103,919.69 $103,485.84 $103,049.95 $102,612.02 $102,172.04
$130,884.69 $131,510.89 $132,139.28 $132,769.85 $133,402.62 $134,037.59 $134,674.77

$ 492.73 $ 490.73 $ 488.71 $ 486.69 $ 484.66 $ 482.62 $ 480.57

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 427.82 $ 429.82 $ 431.83 $ 433.85 $ 435.89 $ 437.93 $ 439.98

$ 180.44 $ 180.82 $ 181.19 $ 181.57 $ 181.95 $ 182.33 $ 182.71

$ - $ - $ - $ - $ - $ - $ -
$ 187.96 $ 188.35 $ 188.74 $ 189.14 $ 189.53 $ 189.92 $ 190.32
$ 196.22 $ 196.39 $ 196.55 $ 196.72 $ 196.88 $ 197.04 $ 197.21
$ 172.24 $ 171.78 $ 171.32 $ 170.85 $ 170.38 $ 169.92 $ 169.44
$ 1,312.93 $ 1,314.32 $ 1,315.72 $ 1,317.12 $ 1,318.52 $ 1,319.93 $ 1,321.34

$ 1,312.93 $ 1,314.32 $ 1,315.72 $ 1,317.12 $ 1,318.52 $ 1,319.93 $ 1,321.34

$ 1,635.40 $ 1,639.49 $ 1,643.58 $ 1,647.69 $ 1,651.81 $ 1,655.94 $ 1,660.08

$ 86,577.73 $ 86,685.46 $ 86,791.02 $ 86,894.40 $ 86,995.58 $ 87,094.54 $ 87,191.27

 204 205 206 207 208 209 210

$237,044.19 $237,241.73 $237,439.43 $237,637.29 $237,835.32 $238,033.52 $238,231.88

$101,730.00 $101,285.89 $100,839.70 $100,391.42 $ 99,941.05 $ 99,488.56 $ 99,033.95
$135,314.19 $135,955.83 $136,599.72 $137,245.87 $137,894.28 $138,544.96 $139,197.93

$ 478.51 $ 476.44 $ 474.36 $ 472.27 $ 470.17 $ 468.06 $ 465.94

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 442.04 $ 444.11 $ 446.19 $ 448.28 $ 450.38 $ 452.49 $ 454.61

$ 183.09 $ 183.47 $ 183.85 $ 184.23 $ 184.62 $ 185.00 $ 185.39

$ - $ - $ - $ - $ - $ - $ -
$ 190.72 $ 191.11 $ 191.51 $ 191.91 $ 192.31 $ 192.71 $ 193.11
$ 197.37 $ 197.54 $ 197.70 $ 197.87 $ 198.03 $ 198.20 $ 198.36
$ 168.97 $ 168.49 $ 168.01 $ 167.53 $ 167.05 $ 166.56 $ 166.07
$ 1,322.75 $ 1,324.17 $ 1,325.60 $ 1,327.02 $ 1,328.46 $ 1,329.89 $ 1,331.33

$ 1,322.75 $ 1,324.17 $ 1,325.60 $ 1,327.02 $ 1,328.46 $ 1,329.89 $ 1,331.33

$ 1,664.23 $ 1,668.39 $ 1,672.56 $ 1,676.74 $ 1,680.94 $ 1,685.14 $ 1,689.35

$ 87,285.75 $ 87,377.95 $ 87,467.88 $ 87,555.50 $ 87,640.80 $ 87,723.75 $ 87,804.35

 211 212 213 214 215 216 217

$238,430.41 $238,629.10 $238,827.96 $239,026.98 $239,226.17 $239,425.53 $239,625.05

$ 98,577.21 $ 98,118.34 $ 97,657.31 $ 97,194.13 $ 96,728.78 $ 96,261.25 $ 95,791.52
$139,853.19 $140,510.76 $141,170.64 $141,832.85 $142,497.39 $143,164.28 $143,833.52

$ 463.81 $ 461.67 $ 459.52 $ 457.36 $ 455.19 $ 453.01 $ 450.82

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 456.74 $ 458.88 $ 461.02 $ 463.18 $ 465.35 $ 467.53 $ 469.72

$ 185.78 $ 186.16 $ 186.55 $ 186.94 $ 187.33 $ 187.72 $ 188.11

$ - $ - $ - $ - $ - $ - $ -
$ 193.52 $ 193.92 $ 194.32 $ 194.73 $ 195.13 $ 195.54 $ 195.95
$ 198.53 $ 198.69 $ 198.86 $ 199.02 $ 199.19 $ 199.36 $ 199.52
$ 165.58 $ 165.09 $ 164.59 $ 164.10 $ 163.60 $ 163.09 $ 162.59
$ 1,332.78 $ 1,334.23 $ 1,335.68 $ 1,337.14 $ 1,338.60 $ 1,340.07 $ 1,341.54

$ 1,332.78 $ 1,334.23 $ 1,335.68 $ 1,337.14 $ 1,338.60 $ 1,340.07 $ 1,341.54

$ 1,693.58 $ 1,697.81 $ 1,702.05 $ 1,706.31 $ 1,710.57 $ 1,714.85 $ 1,719.14

$ 87,882.58 $ 87,958.41 $ 88,031.83 $ 88,102.82 $ 88,171.36 $ 88,237.43 $ 88,301.02

 218 219 220 221 222 223 224

$239,824.73 $240,024.59 $240,224.61 $240,424.80 $240,625.15 $240,825.67 $241,026.36

$ 95,319.60 $ 94,845.47 $ 94,369.12 $ 93,890.54 $ 93,409.71 $ 92,926.63 $ 92,441.30
$144,505.13 $145,179.12 $145,855.49 $146,534.26 $147,215.44 $147,899.04 $148,585.06

$ 448.62 $ 446.41 $ 444.19 $ 441.96 $ 439.72 $ 437.47 $ 435.21

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 471.92 $ 474.13 $ 476.35 $ 478.58 $ 480.82 $ 483.08 $ 485.34

$ 188.50 $ 188.89 $ 189.29 $ 189.68 $ 190.08 $ 190.47 $ 190.87

$ - $ - $ - $ - $ - $ - $ -
$ 196.36 $ 196.76 $ 197.17 $ 197.59 $ 198.00 $ 198.41 $ 198.82
$ 199.69 $ 199.85 $ 200.02 $ 200.19 $ 200.35 $ 200.52 $ 200.69
$ 162.08 $ 161.57 $ 161.05 $ 160.54 $ 160.02 $ 159.50 $ 158.97
$ 1,343.01 $ 1,344.49 $ 1,345.97 $ 1,347.46 $ 1,348.95 $ 1,350.45 $ 1,351.95

$ 1,343.01 $ 1,344.49 $ 1,345.97 $ 1,347.46 $ 1,348.95 $ 1,350.45 $ 1,351.95

$ 1,723.44 $ 1,727.74 $ 1,732.06 $ 1,736.39 $ 1,740.73 $ 1,745.09 $ 1,749.45

$ 88,362.10 $ 88,420.66 $ 88,476.67 $ 88,530.12 $ 88,580.99 $ 88,629.26 $ 88,674.91

 225 226 227 228 229 230 231

$241,227.21 $241,428.24 $241,629.43 $241,830.78 $242,032.31 $242,234.00 $242,435.87

$ 91,953.68 $ 91,463.79 $ 90,971.60 $ 90,477.10 $ 89,980.29 $ 89,481.16 $ 88,979.68
$149,273.53 $149,964.45 $150,657.83 $151,353.68 $152,052.02 $152,752.85 $153,456.19

$ 432.93 $ 430.65 $ 428.36 $ 426.05 $ 423.73 $ 421.41 $ 419.07

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 487.61 $ 489.90 $ 492.19 $ 494.49 $ 496.81 $ 499.14 $ 501.48

$ 191.27 $ 191.67 $ 192.07 $ 192.47 $ 192.87 $ 193.27 $ 193.67

$ - $ - $ - $ - $ - $ - $ -
$ 199.24 $ 199.65 $ 200.07 $ 200.48 $ 200.90 $ 201.32 $ 201.74
$ 200.86 $ 201.02 $ 201.19 $ 201.36 $ 201.53 $ 201.69 $ 201.86
$ 158.45 $ 157.92 $ 157.39 $ 156.85 $ 156.32 $ 155.78 $ 155.23
$ 1,353.46 $ 1,354.97 $ 1,356.48 $ 1,358.00 $ 1,359.52 $ 1,361.05 $ 1,362.59

$ 1,353.46 $ 1,354.97 $ 1,356.48 $ 1,358.00 $ 1,359.52 $ 1,361.05 $ 1,362.59

$ 1,753.82 $ 1,758.21 $ 1,762.60 $ 1,767.01 $ 1,771.43 $ 1,775.86 $ 1,780.30

$ 88,717.92 $ 88,758.27 $ 88,795.94 $ 88,830.91 $ 88,863.16 $ 88,892.68 $ 88,919.43

 232 233 234 235 236 237 238

$242,637.90 $242,840.09 $243,042.46 $243,245.00 $243,447.70 $243,650.57 $243,853.62

$ 88,475.86 $ 87,969.67 $ 87,461.12 $ 86,950.18 $ 86,436.85 $ 85,921.12 $ 85,402.97
$154,162.04 $154,870.42 $155,581.34 $156,294.81 $157,010.84 $157,729.45 $158,450.64

$ 416.72 $ 414.36 $ 411.99 $ 409.61 $ 407.22 $ 404.81 $ 402.40

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 503.82 $ 506.18 $ 508.55 $ 510.94 $ 513.33 $ 515.73 $ 518.15

$ 194.07 $ 194.48 $ 194.88 $ 195.29 $ 195.70 $ 196.10 $ 196.51

$ - $ - $ - $ - $ - $ - $ -
$ 202.16 $ 202.58 $ 203.00 $ 203.43 $ 203.85 $ 204.28 $ 204.70
$ 202.03 $ 202.20 $ 202.37 $ 202.54 $ 202.70 $ 202.87 $ 203.04
$ 154.69 $ 154.14 $ 153.59 $ 153.04 $ 152.48 $ 151.92 $ 151.36
$ 1,364.12 $ 1,365.66 $ 1,367.21 $ 1,368.76 $ 1,370.32 $ 1,371.88 $ 1,373.44

$ 1,364.12 $ 1,365.66 $ 1,367.21 $ 1,368.76 $ 1,370.32 $ 1,371.88 $ 1,373.44

$ 1,784.75 $ 1,789.21 $ 1,793.68 $ 1,798.17 $ 1,802.66 $ 1,807.17 $ 1,811.69

$ 88,943.40 $ 88,964.58 $ 88,982.93 $ 88,998.44 $ 89,011.09 $ 89,020.85 $ 89,027.71

 239 240 241 242 243 244 245

$244,056.83 $244,260.21 $244,463.76 $244,667.48 $244,871.37 $245,075.43 $245,279.66

$ 84,882.40 $ 84,359.39 $ 83,833.93 $ 83,306.00 $ 82,775.61 $ 82,242.73 $ 81,707.35
$159,174.43 $159,900.82 $160,629.83 $161,361.47 $162,095.76 $162,832.70 $163,572.30

$ 399.97 $ 397.53 $ 395.08 $ 392.62 $ 390.15 $ 387.67 $ 385.17

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 520.57 $ 523.01 $ 525.46 $ 527.92 $ 530.40 $ 532.88 $ 535.38

$ 196.92 $ 197.33 $ 197.74 $ 198.16 $ 198.57 $ 198.98 $ 199.40

$ - $ - $ - $ - $ - $ - $ -
$ 205.13 $ 205.55 $ 205.98 $ 206.41 $ 206.84 $ 207.27 $ 207.70
$ 203.21 $ 203.38 $ 203.55 $ 203.72 $ 203.89 $ 204.06 $ 204.23
$ 150.80 $ 150.23 $ 149.66 $ 149.09 $ 148.51 $ 147.93 $ 147.35
$ 1,375.01 $ 1,376.58 $ 1,378.16 $ 1,379.75 $ 1,381.34 $ 1,382.93 $ 1,384.53

$ 1,375.01 $ 1,376.58 $ 1,378.16 $ 1,379.75 $ 1,381.34 $ 1,382.93 $ 1,384.53

$ 1,816.21 $ 1,820.75 $ 1,825.31 $ 1,829.87 $ 1,834.44 $ 1,839.03 $ 1,843.63

$ 89,031.65 $ 89,032.63 $ 89,030.65 $ 89,025.68 $ 89,017.70 $ 89,006.69 $ 88,992.62

 246 247 248 249 250 251 252

$245,484.06 $245,688.63 $245,893.37 $246,098.28 $246,303.36 $246,508.61 $246,714.04

$ 81,169.47 $ 80,629.07 $ 80,086.14 $ 79,540.66 $ 78,992.63 $ 78,442.03 $ 77,888.86
$164,314.59 $165,059.56 $165,807.23 $166,557.62 $167,310.73 $168,066.58 $168,825.18

$ 382.66 $ 380.14 $ 377.61 $ 375.07 $ 372.52 $ 369.95 $ 367.37

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 537.88 $ 540.40 $ 542.93 $ 545.48 $ 548.03 $ 550.60 $ 553.18

$ 199.81 $ 200.23 $ 200.65 $ 201.06 $ 201.48 $ 201.90 $ 202.32

$ - $ - $ - $ - $ - $ - $ -
$ 208.14 $ 208.57 $ 209.01 $ 209.44 $ 209.88 $ 210.31 $ 210.75
$ 204.40 $ 204.57 $ 204.74 $ 204.91 $ 205.08 $ 205.25 $ 205.42
$ 146.77 $ 146.18 $ 145.59 $ 145.00 $ 144.40 $ 143.80 $ 143.20
$ 1,386.13 $ 1,387.74 $ 1,389.35 $ 1,390.97 $ 1,392.59 $ 1,394.21 $ 1,395.85

$ 1,386.13 $ 1,387.74 $ 1,389.35 $ 1,390.97 $ 1,392.59 $ 1,394.21 $ 1,395.85

$ 1,848.24 $ 1,852.86 $ 1,857.49 $ 1,862.13 $ 1,866.79 $ 1,871.46 $ 1,876.14

$ 88,975.48 $ 88,955.23 $ 88,931.87 $ 88,905.36 $ 88,875.68 $ 88,842.82 $ 88,806.74

 253 254 255 256 257 258 259

$246,919.63 $247,125.40 $247,331.33 $247,537.44 $247,743.73 $247,950.18 $248,156.80

$ 77,333.09 $ 76,774.72 $ 76,213.74 $ 75,650.13 $ 75,083.88 $ 74,514.98 $ 73,943.41
$169,586.54 $170,350.67 $171,117.59 $171,887.31 $172,659.85 $173,435.20 $174,213.39

$ 364.78 $ 362.18 $ 359.56 $ 356.93 $ 354.29 $ 351.64 $ 348.98

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 555.77 $ 558.37 $ 560.98 $ 563.61 $ 566.25 $ 568.90 $ 571.57

$ 202.74 $ 203.17 $ 203.59 $ 204.01 $ 204.44 $ 204.87 $ 205.29

$ - $ - $ - $ - $ - $ - $ -
$ 211.19 $ 211.63 $ 212.07 $ 212.51 $ 212.96 $ 213.40 $ 213.85
$ 205.60 $ 205.77 $ 205.94 $ 206.11 $ 206.28 $ 206.45 $ 206.63
$ 142.59 $ 141.99 $ 141.37 $ 140.76 $ 140.14 $ 139.52 $ 138.90
$ 1,397.48 $ 1,399.12 $ 1,400.77 $ 1,402.42 $ 1,404.08 $ 1,405.74 $ 1,407.41

$ 1,397.48 $ 1,399.12 $ 1,400.77 $ 1,402.42 $ 1,404.08 $ 1,405.74 $ 1,407.41

$ 1,880.83 $ 1,885.53 $ 1,890.24 $ 1,894.97 $ 1,899.70 $ 1,904.45 $ 1,909.21

$ 88,767.44 $ 88,724.87 $ 88,679.02 $ 88,629.88 $ 88,577.40 $ 88,521.57 $ 88,462.37

 260 261 262 263 264 265 266

$248,363.60 $248,570.57 $248,777.71 $248,985.03 $249,192.52 $249,400.18 $249,608.01

$ 73,369.17 $ 72,792.23 $ 72,212.60 $ 71,630.25 $ 71,045.17 $ 70,457.36 $ 69,866.79
$174,994.43 $175,778.34 $176,565.11 $177,354.78 $178,147.34 $178,942.82 $179,741.22

$ 346.30 $ 343.61 $ 340.91 $ 338.20 $ 335.47 $ 332.73 $ 329.98

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 574.24 $ 576.93 $ 579.63 $ 582.35 $ 585.08 $ 587.82 $ 590.57

$ 205.72 $ 206.15 $ 206.58 $ 207.01 $ 207.44 $ 207.87 $ 208.30

$ - $ - $ - $ - $ - $ - $ -
$ 214.29 $ 214.74 $ 215.18 $ 215.63 $ 216.08 $ 216.53 $ 216.98
$ 206.80 $ 206.97 $ 207.14 $ 207.31 $ 207.49 $ 207.66 $ 207.83
$ 138.27 $ 137.65 $ 137.01 $ 136.38 $ 135.74 $ 135.10 $ 134.45
$ 1,409.08 $ 1,410.76 $ 1,412.44 $ 1,414.12 $ 1,415.82 $ 1,417.51 $ 1,419.21

$ 1,409.08 $ 1,410.76 $ 1,412.44 $ 1,414.12 $ 1,415.82 $ 1,417.51 $ 1,419.21

$ 1,913.99 $ 1,918.77 $ 1,923.57 $ 1,928.38 $ 1,933.20 $ 1,938.03 $ 1,942.88

$ 88,399.78 $ 88,333.76 $ 88,264.29 $ 88,191.36 $ 88,114.93 $ 88,034.99 $ 87,951.50

 267 268 269 270 271 272 273

$249,816.02 $250,024.20 $250,232.55 $250,441.08 $250,649.78 $250,858.65 $251,067.70

$ 69,273.45 $ 68,677.34 $ 68,078.43 $ 67,476.72 $ 66,872.19 $ 66,264.83 $ 65,654.62
$180,542.57 $181,346.86 $182,154.12 $182,964.36 $183,777.59 $184,593.82 $185,413.08

$ 327.21 $ 324.43 $ 321.64 $ 318.83 $ 316.02 $ 313.18 $ 310.34

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 593.34 $ 596.11 $ 598.91 $ 601.71 $ 604.53 $ 607.36 $ 610.20

$ 208.74 $ 209.17 $ 209.61 $ 210.05 $ 210.48 $ 210.92 $ 211.36

$ - $ - $ - $ - $ - $ - $ -
$ 217.44 $ 217.89 $ 218.34 $ 218.80 $ 219.25 $ 219.71 $ 220.17
$ 208.01 $ 208.18 $ 208.35 $ 208.53 $ 208.70 $ 208.87 $ 209.05
$ 133.80 $ 133.15 $ 132.50 $ 131.84 $ 131.18 $ 130.51 $ 129.85
$ 1,420.92 $ 1,422.63 $ 1,424.35 $ 1,426.08 $ 1,427.80 $ 1,429.54 $ 1,431.28

$ 1,420.92 $ 1,422.63 $ 1,424.35 $ 1,426.08 $ 1,427.80 $ 1,429.54 $ 1,431.28

$ 1,947.73 $ 1,952.60 $ 1,957.49 $ 1,962.38 $ 1,967.29 $ 1,972.20 $ 1,977.13

$ 87,864.45 $ 87,773.80 $ 87,679.53 $ 87,581.63 $ 87,480.05 $ 87,374.79 $ 87,265.80

 274 275 276 277 278 279 280

$251,276.92 $251,486.32 $251,695.89 $251,905.64 $252,115.56 $252,325.66 $252,535.93

$ 65,041.56 $ 64,425.63 $ 63,806.81 $ 63,185.09 $ 62,560.46 $ 61,932.91 $ 61,302.42
$186,235.36 $187,060.69 $187,889.09 $188,720.55 $189,555.10 $190,392.75 $191,233.51

$ 307.48 $ 304.61 $ 301.73 $ 298.83 $ 295.92 $ 292.99 $ 290.05

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 613.06 $ 615.93 $ 618.82 $ 621.72 $ 624.63 $ 627.55 $ 630.49

$ 211.80 $ 212.24 $ 212.69 $ 213.13 $ 213.57 $ 214.02 $ 214.46

$ - $ - $ - $ - $ - $ - $ -
$ 220.63 $ 221.09 $ 221.55 $ 222.01 $ 222.47 $ 222.93 $ 223.40
$ 209.22 $ 209.40 $ 209.57 $ 209.75 $ 209.92 $ 210.10 $ 210.27
$ 129.18 $ 128.50 $ 127.82 $ 127.14 $ 126.46 $ 125.77 $ 125.08
$ 1,433.02 $ 1,434.77 $ 1,436.52 $ 1,438.28 $ 1,440.05 $ 1,441.82 $ 1,443.60

$ 1,433.02 $ 1,434.77 $ 1,436.52 $ 1,438.28 $ 1,440.05 $ 1,441.82 $ 1,443.60

$ 1,982.08 $ 1,987.03 $ 1,992.00 $ 1,996.98 $ 2,001.97 $ 2,006.98 $ 2,011.99

$ 87,153.08 $ 87,036.58 $ 86,916.29 $ 86,792.17 $ 86,664.21 $ 86,532.38 $ 86,396.64

 281 282 283 284 285 286 287

$252,746.38 $252,957.00 $253,167.80 $253,378.77 $253,589.92 $253,801.24 $254,012.74

$ 60,668.97 $ 60,032.56 $ 59,393.17 $ 58,750.78 $ 58,105.38 $ 57,456.97 $ 56,805.51
$192,077.40 $192,924.44 $193,774.63 $194,627.99 $195,484.53 $196,344.28 $197,207.23

$ 287.10 $ 284.13 $ 281.15 $ 278.16 $ 275.15 $ 272.13 $ 269.09

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 633.45 $ 636.41 $ 639.39 $ 642.39 $ 645.40 $ 648.42 $ 651.46

$ 214.91 $ 215.36 $ 215.81 $ 216.26 $ 216.71 $ 217.16 $ 217.61

$ - $ - $ - $ - $ - $ - $ -
$ 223.86 $ 224.33 $ 224.80 $ 225.27 $ 225.74 $ 226.21 $ 226.68
$ 210.45 $ 210.62 $ 210.80 $ 210.97 $ 211.15 $ 211.32 $ 211.50
$ 124.39 $ 123.69 $ 122.99 $ 122.28 $ 121.57 $ 120.86 $ 120.15
$ 1,445.38 $ 1,447.17 $ 1,448.96 $ 1,450.76 $ 1,452.56 $ 1,454.37 $ 1,456.19

$ 1,445.38 $ 1,447.17 $ 1,448.96 $ 1,450.76 $ 1,452.56 $ 1,454.37 $ 1,456.19

$ 2,017.02 $ 2,022.07 $ 2,027.12 $ 2,032.19 $ 2,037.27 $ 2,042.36 $ 2,047.47

$ 86,256.98 $ 86,113.37 $ 85,965.77 $ 85,814.17 $ 85,658.53 $ 85,498.83 $ 85,335.04

 288 289 290 291 292 293 294

$254,224.42 $254,436.27 $254,648.30 $254,860.51 $255,072.90 $255,285.46 $255,498.19

$ 56,151.00 $ 55,493.43 $ 54,832.78 $ 54,169.04 $ 53,502.18 $ 52,832.21 $ 52,159.09
$198,073.42 $198,942.84 $199,815.52 $200,691.47 $201,570.71 $202,453.25 $203,339.10

$ 266.04 $ 262.97 $ 259.89 $ 256.80 $ 253.69 $ 250.57 $ 247.43

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 654.51 $ 657.57 $ 660.65 $ 663.75 $ 666.85 $ 669.98 $ 673.11

$ 218.06 $ 218.52 $ 218.97 $ 219.43 $ 219.89 $ 220.34 $ 220.80

$ - $ - $ - $ - $ - $ - $ -
$ 227.15 $ 227.62 $ 228.10 $ 228.57 $ 229.05 $ 229.53 $ 230.00
$ 211.68 $ 211.85 $ 212.03 $ 212.21 $ 212.38 $ 212.56 $ 212.74
$ 119.43 $ 118.71 $ 117.98 $ 117.25 $ 116.52 $ 115.78 $ 115.04
$ 1,458.01 $ 1,459.83 $ 1,461.66 $ 1,463.50 $ 1,465.34 $ 1,467.19 $ 1,469.05

$ 1,458.01 $ 1,459.83 $ 1,461.66 $ 1,463.50 $ 1,465.34 $ 1,467.19 $ 1,469.05

$ 2,052.59 $ 2,057.72 $ 2,062.86 $ 2,068.02 $ 2,073.19 $ 2,078.37 $ 2,083.57

$ 85,167.13 $ 84,995.08 $ 84,818.86 $ 84,638.43 $ 84,453.78 $ 84,264.87 $ 84,071.67

 295 296 297 298 299 300 301

$255,711.11 $255,924.20 $256,137.47 $256,350.92 $256,564.55 $256,778.35 $256,992.33

$ 51,482.83 $ 50,803.39 $ 50,120.78 $ 49,434.96 $ 48,745.94 $ 48,053.69 $ 47,358.19
$204,228.28 $205,120.81 $206,016.70 $206,915.96 $207,818.61 $208,724.66 $209,634.14

$ 244.28 $ 241.11 $ 237.93 $ 234.73 $ 231.52 $ 228.29 $ 225.05

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 676.27 $ 679.43 $ 682.62 $ 685.81 $ 689.02 $ 692.25 $ 695.49

$ 221.26 $ 221.72 $ 222.19 $ 222.65 $ 223.11 $ 223.58 $ 224.04

$ - $ - $ - $ - $ - $ - $ -
$ 230.48 $ 230.96 $ 231.44 $ 231.93 $ 232.41 $ 232.89 $ 233.38
$ 212.92 $ 213.09 $ 213.27 $ 213.45 $ 213.63 $ 213.80 $ 213.98
$ 114.30 $ 113.55 $ 112.80 $ 112.05 $ 111.29 $ 110.52 $ 109.76
$ 1,470.91 $ 1,472.77 $ 1,474.65 $ 1,476.52 $ 1,478.41 $ 1,480.30 $ 1,482.19

$ 1,470.91 $ 1,472.77 $ 1,474.65 $ 1,476.52 $ 1,478.41 $ 1,480.30 $ 1,482.19

$ 2,088.78 $ 2,094.00 $ 2,099.24 $ 2,104.48 $ 2,109.75 $ 2,115.02 $ 2,120.31

$ 83,874.16 $ 83,672.30 $ 83,466.07 $ 83,255.45 $ 83,040.38 $ 82,820.86 $ 82,596.85

 302 303 304 305 306 307 308

$257,206.49 $257,420.83 $257,635.35 $257,850.04 $258,064.92 $258,279.97 $258,495.21

$ 46,659.44 $ 45,957.42 $ 45,252.11 $ 44,543.49 $ 43,831.56 $ 43,116.29 $ 42,397.67
$210,547.05 $211,463.41 $212,383.24 $213,306.55 $214,233.36 $215,163.68 $216,097.53

$ 221.79 $ 218.52 $ 215.23 $ 211.93 $ 208.61 $ 205.28 $ 201.93

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 698.75 $ 702.02 $ 705.31 $ 708.61 $ 711.93 $ 715.27 $ 718.62

$ 224.51 $ 224.98 $ 225.45 $ 225.92 $ 226.39 $ 226.86 $ 227.33

$ - $ - $ - $ - $ - $ - $ -
$ 233.87 $ 234.35 $ 234.84 $ 235.33 $ 235.82 $ 236.31 $ 236.80
$ 214.16 $ 214.34 $ 214.52 $ 214.70 $ 214.88 $ 215.05 $ 215.23
$ 108.99 $ 108.22 $ 107.44 $ 106.66 $ 105.87 $ 105.08 $ 104.29
$ 1,484.09 $ 1,486.00 $ 1,487.91 $ 1,489.83 $ 1,491.76 $ 1,493.69 $ 1,495.62

$ 1,484.09 $ 1,486.00 $ 1,487.91 $ 1,489.83 $ 1,491.76 $ 1,493.69 $ 1,495.62

$ 2,125.61 $ 2,130.92 $ 2,136.25 $ 2,141.59 $ 2,146.94 $ 2,152.31 $ 2,157.69

$ 82,368.32 $ 82,135.24 $ 81,897.58 $ 81,655.31 $ 81,408.40 $ 81,156.82 $ 80,900.53

 309 310 311 312 313 314 315

$258,710.62 $258,926.21 $259,141.98 $259,357.93 $259,574.07 $259,790.38 $260,006.87

$ 41,675.69 $ 40,950.33 $ 40,221.57 $ 39,489.39 $ 38,753.79 $ 38,014.74 $ 37,272.23
$217,034.93 $217,975.88 $218,920.42 $219,868.54 $220,820.28 $221,775.64 $222,734.64

$ 198.56 $ 195.18 $ 191.78 $ 188.37 $ 184.94 $ 181.50 $ 178.04

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 721.98 $ 725.36 $ 728.76 $ 732.17 $ 735.60 $ 739.05 $ 742.51

$ 227.81 $ 228.28 $ 228.76 $ 229.23 $ 229.71 $ 230.19 $ 230.67

$ - $ - $ - $ - $ - $ - $ -
$ 237.30 $ 237.79 $ 238.29 $ 238.78 $ 239.28 $ 239.78 $ 240.28
$ 215.41 $ 215.59 $ 215.77 $ 215.95 $ 216.13 $ 216.31 $ 216.49
$ 103.49 $ 102.69 $ 101.89 $ 101.08 $ 100.27 $ 99.45 $ 98.63
$ 1,497.57 $ 1,499.52 $ 1,501.47 $ 1,503.43 $ 1,505.40 $ 1,507.37 $ 1,509.35

$ 1,497.57 $ 1,499.52 $ 1,501.47 $ 1,503.43 $ 1,505.40 $ 1,507.37 $ 1,509.35

$ 2,163.09 $ 2,168.49 $ 2,173.92 $ 2,179.35 $ 2,184.80 $ 2,190.26 $ 2,195.74

$ 80,639.51 $ 80,373.73 $ 80,103.16 $ 79,827.75 $ 79,547.49 $ 79,262.34 $ 78,972.27

 316 317 318 319 320 321 322

$260,223.54 $260,440.39 $260,657.43 $260,874.64 $261,092.04 $261,309.62 $261,527.37

$ 36,526.24 $ 35,776.76 $ 35,023.77 $ 34,267.25 $ 33,507.19 $ 32,743.57 $ 31,976.38
$223,697.30 $224,663.63 $225,633.66 $226,607.39 $227,584.84 $228,566.04 $229,550.99

$ 174.56 $ 171.06 $ 167.55 $ 164.03 $ 160.48 $ 156.93 $ 153.35

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 745.99 $ 749.48 $ 752.99 $ 756.52 $ 760.06 $ 763.62 $ 767.20

$ 231.15 $ 231.63 $ 232.11 $ 232.60 $ 233.08 $ 233.57 $ 234.05

$ - $ - $ - $ - $ - $ - $ -
$ 240.78 $ 241.28 $ 241.78 $ 242.29 $ 242.79 $ 243.30 $ 243.80
$ 216.67 $ 216.85 $ 217.03 $ 217.21 $ 217.40 $ 217.58 $ 217.76
$ 97.81 $ 96.98 $ 96.15 $ 95.31 $ 94.47 $ 93.63 $ 92.78
$ 1,511.34 $ 1,513.33 $ 1,515.33 $ 1,517.33 $ 1,519.34 $ 1,521.36 $ 1,523.38

$ 1,511.34 $ 1,513.33 $ 1,515.33 $ 1,517.33 $ 1,519.34 $ 1,521.36 $ 1,523.38

$ 2,201.23 $ 2,206.73 $ 2,212.25 $ 2,217.78 $ 2,223.32 $ 2,228.88 $ 2,234.45

$ 78,677.24 $ 78,377.23 $ 78,072.20 $ 77,762.12 $ 77,446.95 $ 77,126.67 $ 76,801.23

 323 324 325 326 327 328 329

$261,745.31 $261,963.43 $262,181.74 $262,400.22 $262,618.89 $262,837.74 $263,056.77

$ 31,205.59 $ 30,431.19 $ 29,653.16 $ 28,871.49 $ 28,086.16 $ 27,297.16 $ 26,504.45
$230,539.72 $231,532.24 $232,528.57 $233,528.73 $234,532.72 $235,540.58 $236,552.32

$ 149.76 $ 146.15 $ 142.52 $ 138.88 $ 135.21 $ 131.54 $ 127.84

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 770.79 $ 774.40 $ 778.03 $ 781.67 $ 785.33 $ 789.01 $ 792.70

$ 234.54 $ 235.03 $ 235.52 $ 236.01 $ 236.50 $ 236.99 $ 237.49

$ - $ - $ - $ - $ - $ - $ -
$ 244.31 $ 244.82 $ 245.33 $ 245.84 $ 246.36 $ 246.87 $ 247.38
$ 217.94 $ 218.12 $ 218.30 $ 218.48 $ 218.67 $ 218.85 $ 219.03
$ 91.92 $ 91.07 $ 90.21 $ 89.34 $ 88.47 $ 87.60 $ 86.72
$ 1,525.41 $ 1,527.45 $ 1,529.49 $ 1,531.54 $ 1,533.60 $ 1,535.66 $ 1,537.73

$ 1,525.41 $ 1,527.45 $ 1,529.49 $ 1,531.54 $ 1,533.60 $ 1,535.66 $ 1,537.73

$ 2,240.04 $ 2,245.64 $ 2,251.25 $ 2,256.88 $ 2,262.52 $ 2,268.18 $ 2,273.85

$ 76,470.62 $ 76,134.78 $ 75,793.70 $ 75,447.33 $ 75,095.64 $ 74,738.60 $ 74,376.18

 330 331 332 333 334 335 336

$263,275.98 $263,495.38 $263,714.96 $263,934.72 $264,154.67 $264,374.80 $264,595.11

$ 25,708.04 $ 24,907.89 $ 24,104.00 $ 23,296.34 $ 22,484.90 $ 21,669.66 $ 20,850.60
$237,567.95 $238,587.49 $239,610.96 $240,638.38 $241,669.77 $242,705.14 $243,744.51

$ 124.13 $ 120.40 $ 116.65 $ 112.89 $ 109.10 $ 105.30 $ 101.49

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 796.42 $ 800.15 $ 803.89 $ 807.66 $ 811.44 $ 815.24 $ 819.06

$ 237.98 $ 238.48 $ 238.97 $ 239.47 $ 239.97 $ 240.47 $ 240.97

$ - $ - $ - $ - $ - $ - $ -
$ 247.90 $ 248.41 $ 248.93 $ 249.45 $ 249.97 $ 250.49 $ 251.01
$ 219.21 $ 219.40 $ 219.58 $ 219.76 $ 219.95 $ 220.13 $ 220.31
$ 85.84 $ 84.95 $ 84.06 $ 83.16 $ 82.26 $ 81.36 $ 80.45
$ 1,539.80 $ 1,541.89 $ 1,543.97 $ 1,546.07 $ 1,548.17 $ 1,550.28 $ 1,552.39

$ 1,539.80 $ 1,541.89 $ 1,543.97 $ 1,546.07 $ 1,548.17 $ 1,550.28 $ 1,552.39

$ 2,279.53 $ 2,285.23 $ 2,290.94 $ 2,296.67 $ 2,302.41 $ 2,308.17 $ 2,313.94

$ 74,008.33 $ 73,635.03 $ 73,256.23 $ 72,871.91 $ 72,482.02 $ 72,086.54 $ 71,685.43

 337 338 339 340 341 342 343

$264,815.60 $265,036.28 $265,257.15 $265,478.20 $265,699.43 $265,920.84 $266,142.44

$ 20,027.70 $ 19,200.95 $ 18,370.33 $ 17,535.82 $ 16,697.40 $ 15,855.06 $ 15,008.77
$244,787.90 $245,835.33 $246,886.81 $247,942.37 $249,002.02 $250,065.78 $251,133.68

$ 97.65 $ 93.80 $ 89.92 $ 86.03 $ 82.13 $ 78.20 $ 74.25

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 822.89 $ 826.75 $ 830.62 $ 834.51 $ 838.42 $ 842.35 $ 846.29

$ 241.47 $ 241.98 $ 242.48 $ 242.99 $ 243.49 $ 244.00 $ 244.51

$ - $ - $ - $ - $ - $ - $ -
$ 251.54 $ 252.06 $ 252.59 $ 253.11 $ 253.64 $ 254.17 $ 254.70
$ 220.50 $ 220.68 $ 220.86 $ 221.05 $ 221.23 $ 221.42 $ 221.60
$ 79.54 $ 78.62 $ 77.70 $ 76.77 $ 75.84 $ 74.90 $ 73.96
$ 1,554.51 $ 1,556.64 $ 1,558.78 $ 1,560.92 $ 1,563.07 $ 1,565.22 $ 1,567.39

$ 1,554.51 $ 1,556.64 $ 1,558.78 $ 1,560.92 $ 1,563.07 $ 1,565.22 $ 1,567.39

$ 2,319.72 $ 2,325.52 $ 2,331.34 $ 2,337.17 $ 2,343.01 $ 2,348.87 $ 2,354.74

$ 71,278.64 $ 70,866.16 $ 70,447.93 $ 70,023.92 $ 69,594.10 $ 69,158.43 $ 68,716.87

 344 345 346 347 348 349 350

$266,364.23 $266,586.20 $266,808.35 $267,030.69 $267,253.22 $267,475.93 $267,698.83

$ 14,158.51 $ 13,304.28 $ 12,446.04 $ 11,583.78 $ 10,717.49 $ 9,847.14 $ 8,972.71
$252,205.72 $253,281.92 $254,362.31 $255,446.91 $256,535.73 $257,628.79 $258,726.12

$ 70.29 $ 66.31 $ 62.31 $ 58.29 $ 54.25 $ 50.19 $ 46.12

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 850.25 $ 854.24 $ 858.24 $ 862.26 $ 866.29 $ 870.35 $ 874.43

$ 245.02 $ 245.53 $ 246.04 $ 246.55 $ 247.07 $ 247.58 $ 248.10

$ - $ - $ - $ - $ - $ - $ -
$ 255.23 $ 255.76 $ 256.29 $ 256.83 $ 257.36 $ 257.90 $ 258.43
$ 221.79 $ 221.97 $ 222.16 $ 222.34 $ 222.53 $ 222.71 $ 222.90
$ 73.02 $ 72.07 $ 71.12 $ 70.16 $ 69.19 $ 68.23 $ 67.25
$ 1,569.56 $ 1,571.73 $ 1,573.92 $ 1,576.11 $ 1,578.30 $ 1,580.51 $ 1,582.72

$ 1,569.56 $ 1,571.73 $ 1,573.92 $ 1,576.11 $ 1,578.30 $ 1,580.51 $ 1,582.72

$ 2,360.63 $ 2,366.53 $ 2,372.44 $ 2,378.37 $ 2,384.32 $ 2,390.28 $ 2,396.26

$ 68,269.38 $ 67,815.94 $ 67,356.49 $ 66,891.00 $ 66,419.44 $ 65,941.76 $ 65,457.93

 351 352 353 354 355 356 357

$267,921.91 $268,145.18 $268,368.63 $268,592.27 $268,816.10 $269,040.11 $269,264.31

$ 8,094.19 $ 7,211.55 $ 6,324.78 $ 5,433.85 $ 4,538.76 $ 3,639.47 $ 2,735.97
$259,827.72 $260,933.63 $262,043.85 $263,158.42 $264,277.34 $265,400.64 $266,528.35

$ 42.02 $ 37.91 $ 33.77 $ 29.62 $ 25.45 $ 21.26 $ 17.04

$ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55 $ 920.55
$ 878.52 $ 882.64 $ 886.77 $ 890.92 $ 895.10 $ 899.29 $ 903.50

$ 248.61 $ 249.13 $ 249.65 $ 250.17 $ 250.69 $ 251.21 $ 251.74

$ - $ - $ - $ - $ - $ - $ -
$ 258.97 $ 259.51 $ 260.05 $ 260.59 $ 261.14 $ 261.68 $ 262.23
$ 223.08 $ 223.27 $ 223.45 $ 223.64 $ 223.83 $ 224.01 $ 224.20
$ 66.28 $ 65.29 $ 64.31 $ 63.32 $ 62.32 $ 61.32 $ 60.31
$ 1,584.94 $ 1,587.16 $ 1,589.40 $ 1,591.64 $ 1,593.88 $ 1,596.14 $ 1,598.40

$ 1,584.94 $ 1,587.16 $ 1,589.40 $ 1,591.64 $ 1,593.88 $ 1,596.14 $ 1,598.40

$ 2,402.25 $ 2,408.25 $ 2,414.27 $ 2,420.31 $ 2,426.36 $ 2,432.43 $ 2,438.51

$ 64,967.91 $ 64,471.66 $ 63,969.14 $ 63,460.31 $ 62,945.14 $ 62,423.57 $ 61,895.58

 358 359 360

$269,488.70 $269,713.27 $269,938.04

$ 1,828.24 $ 916.25 $ 0.00
$267,660.46 $268,797.02 $269,938.04

$ 12.81 $ 8.56 $ 4.29

$ 920.55 $ 920.55 $ 920.55
$ 907.73 $ 911.98 $ 916.25

$ 252.26 $ 252.79 $ 253.31

$ - $ - $ -
$ 262.77 $ 263.32 $ 263.87
$ 224.39 $ 224.57 $ 224.76
$ 59.30 $ 58.28 $ 57.26
$ 1,600.67 $ 1,602.94 $ 1,605.23

$ 1,600.67 $ 1,602.94 $ 1,605.23

$ 2,444.60 $ 2,450.72 $ 2,456.84

$ 61,361.12 $ 60,820.16 $ 60,272.64