Calculator Intro — BreakThru Finance

Mortgage Christian

Current Mortgage

iEstimated Home Value

iOriginal Mortgage Amount

iCurrent Mortgage Amount

iMortgage Interest Rate

iOriginal Mortgage Term

iNumber Of Payments Made

BreakThru Solution

iStarting BTF Balance

iBTF Interest Rate(APR):

iBTF Annual Rate Change

iAverage Monthly Net Income:

iAverage Monthly Expenses:

MONTHLY TABLE

Month	Month Number	Date Value	Principal Balance	Interest	BreakThru Finance Balance	Optimized Principal	BreakThru Finance Interest	High Interest	Low Interest	Principal	Total Payment	Monthly Income	Expenses Withdrawal	Cumulative Interest	Annual Interest Rate Increase	Month #	CC PMT Ref	CC High Interest	CC Low Interest	CC Principal Balance	CC Opt Interest	CC Monthly Expense Payment	Savings	Mortgage Balance	Mortgage Interest
June 2025	0		139,500		144,000	4,500				4,500	4,500	4,500			0	1	1			139,500		0		143,907.19	422.87
July 2025	1		138,036.71	536.71	142,537.27	3,962.73	537.27	17.87	519.4	3,963.29	4,500	4,500	2,500	537.27	0	2	2	17.31	502.64	135,000	519.96	0	16.75	143,654.07	422.13
August 2025	2		136,567.79	531.08	141,068.91	3,968.36	531.64	17.69	513.95	3,968.92	4,500	4,500	2,500	1,068.91	0	3	3	16.75	485.89	138,000	502.64	7,500	28.44	143,400.21	421.39
September 2025	3		135,076.28	508.48	139,577.96	3,990.96	509.04	17.51	491.54	3,991.52	4,500	4,500	2,500	1,577.96	0	4	1	17.13	480.49	133,500	497.62	0	10.86	143,145.61	420.64
October 2025	4		133,595.97	519.69	138,098.21	3,979.74	520.26	17.32	502.93	3,980.31	4,500	4,500	2,500	2,098.21	0	5	2	16.57	480.3	129,000	496.87	0	22.82	142,890.26	419.89
November 2025	5		132,093.38	497.42	136,596.2	4,002.02	497.98	17.14	480.84	4,002.58	4,500	4,500	2,500	2,596.2	0	6	3	16.01	448.1	132,000	464.11	7,500	33.31	142,634.16	419.14
December 2025	6		130,601.6	508.22	135,104.98	3,991.21	508.79	16.95	491.83	3,991.78	4,500	4,500	2,500	3,104.98	0	7	1	16.38	474.72	127,500	491.1	0	17.11	142,377.31	418.39
January 2026	7		129,104.08	502.48	133,608.03	3,996.95	503.05	16.77	486.28	3,997.52	4,500	4,500	2,500	3,608.03	0	8	2	15.82	457.96	123,000	473.79	0	28.69	142,119.71	417.64
February 2026	8		127,552.72	448.65	132,057.25	4,050.78	449.22	16.58	432.64	4,051.35	4,500	4,500	2,500	4,057.25	0	9	3	15.27	397.09	126,000	412.35	7,500	36.29	141,861.35	416.88
March 2026	9		126,043.47	490.75	130,548.57	4,008.68	491.32	16.39	474.93	4,009.25	4,500	4,500	2,500	4,548.57	0	10	1	15.64	452.38	121,500	468.02	0	22.73	141,602.24	416.13
April 2026	10		124,512.76	469.3	129,018.44	4,030.13	469.87	16.2	453.67	4,030.7	4,500	4,500	2,500	5,018.44	0	11	2	15.08	421.1	117,000	436.18	0	33.11	141,342.36	415.37
May 2026	11		122,991.81	479.05	127,498.07	4,020.37	479.63	16.01	463.62	4,020.95	4,500	4,500	2,500	5,498.07	0	12	3	14.52	418.87	120,000	433.39	7,500	45.66	141,081.72	414.6
June 2026	12		121,549.83	558.01	126,056.79	3,941.28	558.72	19.28	539.44	3,941.99	4,500	4,500	2,500	6,056.79	0.99	13	1	18.15	506.55	115,500	524.7	0	33.31	140,820.32	413.84
July 2026	13		120,119.68	569.85	124,627.36	3,929.43	570.57	19.06	551.5	3,930.15	4,500	4,500	2,500	6,627.36	0.99	14	2	17.47	503.61	111,000	521.07	0	48.78	140,558.15	413.07
August 2026	14		118,682.82	563.15	123,191.22	3,936.14	563.86	18.85	545.02	3,936.85	4,500	4,500	2,500	7,191.22	0.99	15	3	16.79	483.19	114,000	499.98	7,500	63.17	140,295.21	412.3
September 2026	15		117,221.29	538.46	121,730.41	3,960.82	539.18	18.63	520.55	3,961.54	4,500	4,500	2,500	7,730.41	0.99	16	1	17.24	480.24	109,500	497.48	0	40.98	140,031.5	411.53
October 2026	16		115,770.85	549.56	120,280.69	3,949.72	550.28	18.41	531.87	3,950.44	4,500	4,500	2,500	8,280.69	0.99	17	2	16.56	476.38	105,000	492.94	0	56.62	139,767.02	410.76
November 2026	17		114,296.1	525.25	118,806.66	3,974.02	525.98	18.19	507.79	3,974.75	4,500	4,500	2,500	8,806.66	0.99	18	3	15.88	440.77	108,000	456.65	7,500	68.6	139,501.76	409.98
December 2026	18		112,831.94	535.85	117,343.24	3,963.42	536.58	17.97	518.61	3,964.15	4,500	4,500	2,500	9,343.24	0.99	19	1	16.33	469.58	103,500	485.91	0	49.93	139,235.72	409.21
January 2027	19		111,360.92	528.98	115,872.95	3,970.29	529.71	17.75	511.97	3,971.02	4,500	4,500	2,500	9,872.95	0.99	20	2	15.65	449.16	99,000	464.81	0	64.17	138,968.9	408.42
February 2027	20		109,832.48	471.56	114,345.24	4,027.71	472.29	17.52	454.77	4,028.44	4,500	4,500	2,500	10,345.24	0.99	21	3	14.97	385.87	102,000	400.84	7,500	70.72	138,701.3	407.64
March 2027	21		108,347.4	514.92	112,860.9	3,984.34	515.66	17.29	498.37	3,985.08	4,500	4,500	2,500	10,860.9	0.99	22	1	15.43	442.36	97,500	457.78	0	57.14	138,432.92	406.86
April 2027	22		106,838.97	491.57	111,353.22	4,007.69	492.31	17.07	475.24	4,008.43	4,500	4,500	2,500	11,353.22	0.99	23	2	14.75	407.88	93,000	422.62	0	68.95	138,163.74	406.07
May 2027	23		105,339.86	500.88	109,854.85	3,998.37	501.63	16.84	484.79	3,999.12	4,500	4,500	2,500	11,854.85	0.99	24	3	14.06	401.52	96,000	415.59	7,500	85.3	137,893.78	405.28
June 2027	24		103,903.5	563.64	108,419.37	3,935.48	564.52	19.59	544.93	3,936.36	4,500	4,500	2,500	12,419.37	1.98	25	1	17.12	473.27	91,500	490.39	0	73.25	137,623.03	404.49
July 2027	25		102,477.98	574.49	106,994.75	3,924.62	575.38	19.34	556.04	3,925.51	4,500	4,500	2,500	12,994.75	1.98	26	2	16.32	465.51	87,000	481.83	0	92.66	137,351.48	403.69
August 2027	26		101,044.59	566.6	105,562.25	3,932.5	567.5	19.08	548.42	3,933.4	4,500	4,500	2,500	13,562.25	1.98	27	3	15.52	441.43	90,000	456.95	7,500	109.66	137,079.13	402.9
September 2027	27		99,585.25	540.66	104,103.8	3,958.45	541.55	18.83	522.73	3,959.34	4,500	4,500	2,500	14,103.8	1.98	28	1	16.05	442.23	85,500	458.29	0	82.37	136,805.99	402.1
October 2027	28		98,135.86	550.61	102,655.32	3,948.48	551.52	18.57	532.95	3,949.39	4,500	4,500	2,500	14,655.32	1.98	29	2	15.25	433.41	81,000	448.65	0	101.96	136,532.04	401.3
November 2027	29		96,660.95	525.09	101,181.32	3,974	526	18.31	507.69	3,974.91	4,500	4,500	2,500	15,181.32	1.98	30	3	14.45	395.68	84,000	410.13	7,500	114.96	136,257.29	400.49
December 2027	30		95,195.39	534.44	99,716.68	3,964.64	535.36	18.05	517.31	3,965.56	4,500	4,500	2,500	15,716.68	1.98	31	1	14.98	425.38	79,500	440.36	0	94.08	135,981.74	399.69
January 2028	31		93,720.3	524.9	98,242.5	3,974.18	525.82	17.74	508.08	3,975.1	4,500	4,500	2,500	16,242.5	1.98	32	2	14.14	400.2	75,000	414.35	0	110.56	135,705.38	398.88
February 2028	32		92,203.72	483.43	96,726.84	4,015.66	484.34	17.47	466.87	4,016.57	4,500	4,500	2,500	16,726.84	1.98	33	3	13.34	351.11	78,000	364.45	7,500	118.97	135,428.2	398.07
March 2028	33		90,712.13	508.41	95,236.17	3,990.67	509.33	17.2	492.13	3,991.59	4,500	4,500	2,500	17,236.17	1.98	34	1	13.87	392.2	73,500	406.07	0	102.33	135,150.22	397.26
April 2028	34		89,196.17	484.05	93,721.15	4,015.03	484.97	16.94	468.04	4,015.95	4,500	4,500	2,500	17,721.15	1.98	35	2	13.07	355.92	69,000	368.99	0	115.06	134,871.41	396.44
May 2028	35		87,688	491.82	92,213.91	4,007.24	492.76	16.67	476.09	4,008.18	4,500	4,500	2,500	18,213.91	1.98	36	3	12.27	344.18	72,000	356.45	7,500	135.37	134,591.79	395.62
June 2028	36		86,227.06	539.07	90,754.05	3,959.85	540.15	18.9	521.25	3,960.93	4,500	4,500	2,500	18,754.05	2.97	37	1	14.75	401.13	67,500	415.88	0	123.18	134,311.35	394.8
July 2028	37		84,774.82	547.75	89,302.9	3,951.15	548.85	18.6	530.25	3,952.25	4,500	4,500	2,500	19,302.9	2.97	38	2	13.83	361.48	63,000	375.31	0	172.45	134,030.09	393.98
August 2028	38		83,313.34	538.53	87,842.53	3,960.37	539.63	18.3	521.33	3,961.47	4,500	4,500	2,500	19,842.53	2.97	39	3	12.91	359.63	66,000	372.54	7,500	165.99	133,748	393.15
September 2028	39		81,825.52	512.17	86,355.8	3,986.73	513.27	18	495.27	3,987.83	4,500	4,500	2,500	20,355.8	2.97	40	1	13.52	365.47	61,500	379	0	133.18	133,465.09	392.33
October 2028	40		80,345.31	519.79	84,876.71	3,979.09	520.91	17.7	503.21	3,980.21	4,500	4,500	2,500	20,876.71	2.97	41	2	12.6	350.41	57,000	363.01	0	156.78	133,181.34	391.5
November 2028	41		78,839.24	493.93	83,371.75	4,004.96	495.04	17.39	477.65	4,006.07	4,500	4,500	2,500	21,371.75	2.97	42	3	11.68	311.99	60,000	323.67	7,500	170.26	132,896.77	390.67
December 2028	42		77,340.06	500.82	81,873.71	3,998.05	501.95	17.08	484.87	3,999.18	4,500	4,500	2,500	21,873.71	2.97	43	1	12.3	341.19	55,500	353.48	0	147.34	132,611.35	389.83
January 2029	43		75,832.7	492.65	80,367.49	4,006.22	493.78	16.82	476.96	4,007.35	4,500	4,500	2,500	22,367.49	2.97	44	2	11.4	314.38	51,000	325.79	0	166.86	132,325.1	388.99
February 2029	44		74,269	436.3	78,804.91	4,062.58	437.42	16.51	420.91	4,063.7	4,500	4,500	2,500	22,804.91	2.97	45	3	10.48	257.98	54,000	268.46	7,500	167.84	132,038.01	388.15
March 2029	45		72,742.09	473.08	77,279.15	4,025.76	474.24	16.19	458.04	4,026.92	4,500	4,500	2,500	23,279.15	2.97	46	1	11.1	305.14	49,500	316.23	0	156.85	131,750.08	387.31
April 2029	46		71,190.5	448.41	75,728.71	4,050.44	449.56	15.88	433.68	4,051.59	4,500	4,500	2,500	23,728.71	2.97	47	2	10.17	268.15	45,000	278.32	0	170.09	131,461.31	386.47
May 2029	47		69,643.97	453.47	74,183.35	4,045.36	454.64	15.56	439.08	4,046.53	4,500	4,500	2,500	24,183.35	2.97	48	3	9.25	249.66	48,000	258.9	7,500	194.57	131,171.68	385.62
June 2029	48		68,129.95	485.98	72,670.66	4,012.7	487.3	17.26	470.05	4,014.02	4,500	4,500	2,500	24,670.66	3.96	49	1	11.16	293.43	43,500	304.59	0	181.39	130,881.21	384.77
July 2029	49		66,621.21	491.26	71,163.26	4,007.4	492.6	16.9	475.7	4,008.74	4,500	4,500	2,500	25,163.26	3.96	50	2	10.12	272.15	39,000	282.26	0	209	130,589.89	383.92
August 2029	50		65,101.6	480.38	69,645	4,018.27	481.73	16.55	465.18	4,019.62	4,500	4,500	2,500	25,645	3.96	51	3	9.07	240.74	42,000	249.82	7,500	230.57	130,297.71	383.06
September 2029	51		63,555.88	454.28	68,100.63	4,044.37	455.63	16.2	439.43	4,045.72	4,500	4,500	2,500	26,100.63	3.96	52	1	9.77	252.96	37,500	262.72	0	191.56	130,004.67	382.21
October 2029	52		62,014.16	458.28	66,560.28	4,040.35	459.65	15.84	443.81	4,041.72	4,500	4,500	2,500	26,560.28	3.96	53	2	8.72	230.28	33,000	239	0	219.28	129,710.78	381.35
November 2029	53		60,446.9	432.74	64,994.39	4,065.89	434.11	15.48	418.63	4,067.26	4,500	4,500	2,500	26,994.39	3.96	54	3	7.68	192.25	36,000	199.92	7,500	232.82	129,416.02	380.48
December 2029	54		58,882.77	435.86	63,431.64	4,062.75	437.25	15.12	422.13	4,064.14	4,500	4,500	2,500	27,431.64	3.96	55	1	8.37	219.81	31,500	228.18	0	207.68	129,120.4	379.62
January 2030	55		57,307.35	424.59	61,857.63	4,074.02	425.98	14.75	411.23	4,075.41	4,500	4,500	2,500	27,857.63	3.96	56	2	7.33	188.41	27,000	195.74	0	228.85	128,823.91	378.75
February 2030	56		55,680.59	373.24	60,232.24	4,125.39	374.61	14.39	360.22	4,126.76	4,500	4,500	2,500	28,232.24	3.96	57	3	6.28	141.31	30,000	147.59	7,500	225.65	128,526.55	377.88
March 2030	57		54,082.08	401.5	58,635.15	4,097.09	402.91	14.01	388.9	4,098.5	4,500	4,500	2,500	28,635.15	3.96	58	1	6.98	177.94	25,500	184.92	0	216.58	128,228.32	377.01
April 2030	58		52,459.47	377.39	57,013.96	4,121.19	378.81	13.64	365.17	4,122.61	4,500	4,500	2,500	29,013.96	3.96	59	2	5.93	141.66	21,000	147.59	0	229.8	127,929.21	376.14
May 2030	59		50,837.74	378.27	55,393.66	4,120.29	379.71	13.26	366.45	4,121.73	4,500	4,500	2,500	29,393.66	3.96	60	3	4.88	115.14	24,000	120.02	7,500	258.25	127,629.23	375.26
June 2030	60		49,233.86	396.12	53,791.39	4,102.28	397.72	14.39	383.33	4,103.88	4,500	4,500	2,500	29,791.39	4.95	61	1	6.23	146.88	19,500	153.11	0	243.01	127,328.36	374.38
July 2030	61		47,630.27	396.41	52,189.42	4,101.96	398.04	13.97	384.07	4,103.59	4,500	4,500	2,500	30,189.42	4.95	62	2	5.06	116.88	15,000	121.94	0	274.47	127,026.62	373.5
August 2030	62		46,013.76	383.5	50,574.56	4,114.86	385.14	13.55	371.59	4,116.5	4,500	4,500	2,500	30,574.56	4.95	63	3	3.9	81.81	18,000	85.71	7,500	297.79	126,723.98	372.61
September 2030	63		44,372.29	358.53	48,934.74	4,139.83	360.17	13.14	347.04	4,141.47	4,500	4,500	2,500	30,934.74	4.95	64	1	4.68	101.68	13,500	106.36	0	252.17	126,420.46	371.72
October 2030	64		42,729.55	357.26	47,293.67	4,141.06	358.94	12.71	346.23	4,142.74	4,500	4,500	2,500	31,293.67	4.95	65	2	3.51	70.13	9,000	73.63	0	283.63	126,116.06	370.83
November 2030	65		41,062.49	332.94	45,628.28	4,165.39	334.61	12.28	322.32	4,167.06	4,500	4,500	2,500	31,628.28	4.95	66	3	2.34	33.89	12,000	36.23	7,500	296.71	125,810.75	369.94
December 2030	66		39,393.11	330.61	43,960.59	4,167.69	332.31	11.85	320.46	4,169.39	4,500	4,500	2,500	31,960.59	4.95	67	1	3.12	58.44	7,500	61.56	0	269.06	125,504.56	369.04
January 2031	67		37,710.28	317.17	42,279.48	4,181.11	318.89	11.42	307.47	4,182.83	4,500	4,500	2,500	32,279.48	4.95	68	2	1.95	23.38	3,000	25.32	0	291.85	125,197.46	368.15
February 2031	68		35,984.52	274.24	40,555.39	4,224.09	275.91	10.98	264.93	4,225.76	4,500	4,500	2,500	32,555.39	4.95	69	3	0.78	0	0	0.78	7,500	273.46	124,889.46	367.25
March 2031	69		34,274.25	289.73	38,846.86	4,208.53	291.47	10.53	280.94	4,210.27	4,500	4,500	2,500	32,846.86	4.95	70	1	0	0	0	0	0	289.73	124,580.56	366.34
April 2031	70		32,541.31	267.06	37,115.65	4,231.21	268.79	10.09	258.7	4,232.94	4,500	4,500	2,500	33,115.65	4.95	71	2	0	0	0	0	0	267.06	124,270.76	365.44
May 2031	71		30,803.32	262.01	35,379.43	4,236.23	263.77	9.64	254.13	4,237.99	4,500	4,500	2,500	33,379.43	4.95	72	3	0	0	0	0	7,500	262.01	123,960.04	364.53
June 2031	72		29,068.39	265.08	33,646.45	4,232.98	267.02	10.15	256.87	4,234.92	4,500	4,500	2,500	33,646.45	5.94	73	1	0	0	0	0	0	265.08	123,648.41	363.62
July 2031	73		27,326.88	258.49	31,906.92	4,239.53	260.47	9.65	250.82	4,241.51	4,500	4,500	2,500	33,906.92	5.94	74	2	0	0	0	0	0	258.49	123,335.87	362.7
August 2031	74		25,569.88	243	30,151.92	4,255	245	9.15	235.85	4,257	4,500	4,500	2,500	34,151.92	5.94	75	3	0	0	0	0	7,500	243	123,022.42	361.79
September 2031	75		23,789.92	220.04	28,373.96	4,277.96	222.04	8.65	213.39	4,279.96	4,500	4,500	2,500	34,373.96	5.94	76	1	0	0	0	0	0	220.04	122,708.04	360.87
October 2031	76		22,001.47	211.55	26,587.55	4,286.41	213.59	8.14	205.45	4,288.45	4,500	4,500	2,500	34,587.55	5.94	77	2	0	0	0	0	0	211.55	122,392.74	359.94
November 2031	77		20,190.8	189.33	24,778.91	4,308.64	191.36	7.63	183.74	4,310.67	4,500	4,500	2,500	34,778.91	5.94	78	3	0	0	0	0	7,500	189.33	122,076.51	359.02
December 2031	78		18,370.34	179.54	22,960.53	4,318.38	181.62	7.11	174.51	4,320.46	4,500	4,500	2,500	34,960.53	5.94	79	1	0	0	0	0	0	179.54	121,759.36	358.09
January 2032	79		16,533.25	162.91	21,125.52	4,335	165	6.57	158.43	4,337.09	4,500	4,500	2,500	35,125.52	5.94	80	2	0	0	0	0	0	162.91	121,441.28	357.16
February 2032	80		14,670.41	137.16	19,264.74	4,360.79	139.21	6.04	133.17	4,362.84	4,500	4,500	2,500	35,264.74	5.94	81	3	0	0	0	0	7,500	137.16	121,122.27	356.23
March 2032	81		12,800.51	130.1	17,396.96	4,367.78	132.22	5.51	126.71	4,369.9	4,500	4,500	2,500	35,396.96	5.94	82	1	0	0	0	0	0	130.1	120,802.32	355.29
April 2032	82		10,910.36	109.85	15,508.93	4,388.03	111.97	4.98	106.99	4,390.15	4,500	4,500	2,500	35,508.93	5.94	83	2	0	0	0	0	0	109.85	120,481.43	354.35
May 2032	83		9,007.12	96.75	13,607.84	4,401.09	98.91	4.44	94.48	4,403.25	4,500	4,500	2,500	35,607.84	5.94	84	3	0	0	0	0	7,500	96.75	120,159.6	353.41
June 2032	84		7,091.72	84.61	11,694.8	4,413.04	86.96	4.26	82.7	4,415.39	4,500	4,500	2,500	35,694.8	6.93	85	1	0	0	0	0	0	84.61	119,836.82	352.47
July 2032	85		5,160.56	68.84	9,766.05	4,428.75	71.25	3.66	67.58	4,431.16	4,500	4,500	2,500	35,766.05	6.93	86	2	0	0	0	0	0	68.84	119,513.1	351.52
August 2032	86		3,210.65	50.09	7,818.57	4,447.48	52.52	3.06	49.47	4,449.91	4,500	4,500	2,500	35,818.57	6.93	87	3	0	0	0	0	7,500	50.09	119,188.43	350.57
September 2032	87		1,240.81	30.16	5,851.16	4,467.42	32.58	2.45	30.13	4,469.84	4,500	4,500	2,500	35,851.16	6.93	88	1	0	0	0	0	0	30.16	118,862.8	349.62
October 2032	88		0	12.04	3,865.68	4,485.48	14.52	1.83	12.69	4,487.96	4,500	4,500	2,500	35,865.68	6.93	89	2	0	0	0	0	0	12.04	118,536.23	348.66
November 2032	89		0	0	1,865.68	4,500	0	1.21	-5.76	4,500	4,500	4,500	2,500	35,865.68	6.93	90	3	0	0	0	0	7,500	0	118,208.69	347.71
December 2032	90		0	0		4,500	0	0.58	-24.75	4,500	4,500	4,500	2,500	35,865.68	6.93	91	1	0	0	0	0	0	0	117,880.19	346.75
January 2033	91		0	0		4,500	0	0	-42.39	4,500	4,500	4,500	2,500	35,865.68	6.93	92	2	0	0	0	0	0	0	117,550.73	345.78
February 2033	92		0	0		4,500	0	0	-38.15	4,500	4,500	4,500	2,500	35,865.68	6.93	93	3	0	0	0	0	7,500	0	117,220.3	344.82
March 2033	93		0	0		4,500	0	0	-42.39	4,500	4,500	4,500	2,500	35,865.68	6.93	94	1	0	0	0	0	0	0	116,888.91	343.85
April 2033	94		0	0		4,500	0	0	-40.97	4,500	4,500	4,500	2,500	35,865.68	6.93	95	2	0	0	0	0	0	0	116,556.54	342.87
May 2033	95		0	0		4,500	0	0	-42.39	4,500	4,500	4,500	2,500	35,865.68	6.93	96	3	0	0	0	0	7,500	0	116,223.2	341.9
June 2033	96		0	0		4,500	0	0	-44.51	4,500	4,500	4,500	2,500	35,865.68	7.92	97	1	0	0	0	0	0	0	115,888.87	340.92
July 2033	97		0	0		4,500	0	0	-46.05	4,500	4,500	4,500	2,500	35,865.68	7.92	98	2	0	0	0	0	0	0	115,553.57	339.94
August 2033	98		0	0		4,500	0	0	-46.05	4,500	4,500	4,500	2,500	35,865.68	7.92	99	3	0	0	0	0	7,500	0	115,217.29	338.96
September 2033	99		0	0		4,500	0	0	-44.51	4,500	4,500	4,500	2,500	35,865.68	7.92	100	1	0	0	0	0	0	0	114,880.01	337.97
October 2033	100		0	0		4,500	0	0	-46.05	4,500	4,500	4,500	2,500	35,865.68	7.92	101	2	0	0	0	0	0	0	114,541.75	336.98
November 2033	101		0	0		4,500	0	0	-44.51	4,500	4,500	4,500	2,500	35,865.68	7.92	102	3	0	0	0	0	7,500	0	114,202.5	335.99
December 2033	102		0	0		4,500	0	0	-46.05	4,500	4,500	4,500	2,500	35,865.68	7.92	103	1	0	0	0	0	0	0	113,862.25	334.99
January 2034	103		0	0		4,500	0	0	-46.05	4,500	4,500	4,500	2,500	35,865.68	7.92	104	2	0	0	0	0	0	0	113,521	334
February 2034	104		0	0		4,500	0	0	-41.44	4,500	4,500	4,500	2,500	35,865.68	7.92	105	3	0	0	0	0	7,500	0	113,178.76	332.99
March 2034	105		0	0		4,500	0	0	-46.05	4,500	4,500	4,500	2,500	35,865.68	7.92	106	1	0	0	0	0	0	0	112,835.5	331.99
April 2034	106		0	0		4,500	0	0	-44.51	4,500	4,500	4,500	2,500	35,865.68	7.92	107	2	0	0	0	0	0	0	112,491.25	330.98
May 2034	107		0	0		4,500	0	0	-46.05	4,500	4,500	4,500	2,500	35,865.68	7.92	108	3	0	0	0	0	7,500	0	112,145.98	329.97
June 2034	108		0	0		4,500	0	0	-48.05	4,500	4,500	4,500	2,500	35,865.68	8.91	109	1	0	0	0	0	0	0	111,799.7	328.96
July 2034	109		0	0		4,500	0	0	-49.71	4,500	4,500	4,500	2,500	35,865.68	8.91	110	2	0	0	0	0	0	0	111,452.4	327.95
August 2034	110		0	0		4,500	0	0	-49.71	4,500	4,500	4,500	2,500	35,865.68	8.91	111	3	0	0	0	0	7,500	0	111,104.08	326.93
September 2034	111		0	0		4,500	0	0	-48.05	4,500	4,500	4,500	2,500	35,865.68	8.91	112	1	0	0	0	0	0	0	110,754.75	325.91
October 2034	112		0	0		4,500	0	0	-49.71	4,500	4,500	4,500	2,500	35,865.68	8.91	113	2	0	0	0	0	0	0	110,404.38	324.88
November 2034	113		0	0		4,500	0	0	-48.05	4,500	4,500	4,500	2,500	35,865.68	8.91	114	3	0	0	0	0	7,500	0	110,052.99	323.85
December 2034	114		0	0		4,500	0	0	-49.71	4,500	4,500	4,500	2,500	35,865.68	8.91	115	1	0	0	0	0	0	0	109,700.57	322.82
January 2035	115		0	0		4,500	0	0	-49.71	4,500	4,500	4,500	2,500	35,865.68	8.91	116	2	0	0	0	0	0	0	109,347.12	321.79
February 2035	116		0	0		4,500	0	0	-44.74	4,500	4,500	4,500	2,500	35,865.68	8.91	117	3	0	0	0	0	7,500	0	108,992.63	320.75
March 2035	117		0	0		4,500	0	0	-49.71	4,500	4,500	4,500	2,500	35,865.68	8.91	118	1	0	0	0	0	0	0	108,637.1	319.71
April 2035	118		0	0		4,500	0	0	-48.05	4,500	4,500	4,500	2,500	35,865.68	8.91	119	2	0	0	0	0	0	0	108,280.52	318.67
May 2035	119		0	0		4,500	0	0	-49.71	4,500	4,500	4,500	2,500	35,865.68	8.91	120	3	0	0	0	0	7,500	0	107,922.9	317.62
June 2035	120		0	0		4,500	0	0	-51.59	4,500	4,500	4,500	2,500	35,865.68	9.9	121	1	0	0	0	0	0	0	107,564.23	316.57
July 2035	121		0	0		4,500	0	0	-53.37	4,500	4,500	4,500	2,500	35,865.68	9.9	122	2	0	0	0	0	0	0	107,204.51	315.52
August 2035	122		0	0		4,500	0	0	-53.37	4,500	4,500	4,500	2,500	35,865.68	9.9	123	3	0	0	0	0	7,500	0	106,843.74	314.47
September 2035	123		0	0		4,500	0	0	-51.59	4,500	4,500	4,500	2,500	35,865.68	9.9	124	1	0	0	0	0	0	0	106,481.9	313.41
October 2035	124		0	0		4,500	0	0	-53.37	4,500	4,500	4,500	2,500	35,865.68	9.9	125	2	0	0	0	0	0	0	106,119.01	312.35
November 2035	125		0	0		4,500	0	0	-51.59	4,500	4,500	4,500	2,500	35,865.68	9.9	126	3	0	0	0	0	7,500	0	105,755.05	311.28
December 2035	126		0	0		4,500	0	0	-53.37	4,500	4,500	4,500	2,500	35,865.68	9.9	127	1	0	0	0	0	0	0	105,390.02	310.21
January 2036	127		0	0		4,500	0	0	-53.23	4,500	4,500	4,500	2,500	35,865.68	9.9	128	2	0	0	0	0	0	0	105,023.92	309.14
February 2036	128		0	0		4,500	0	0	-49.68	4,500	4,500	4,500	2,500	35,865.68	9.9	129	3	0	0	0	0	7,500	0	104,656.75	308.07
March 2036	129		0	0		4,500	0	0	-53.23	4,500	4,500	4,500	2,500	35,865.68	9.9	130	1	0	0	0	0	0	0	104,288.5	306.99
April 2036	130		0	0		4,500	0	0	-51.45	4,500	4,500	4,500	2,500	35,865.68	9.9	131	2	0	0	0	0	0	0	103,919.17	305.91
May 2036	131		0	0		4,500	0	0	-53.23	4,500	4,500	4,500	2,500	35,865.68	9.9	132	3	0	0	0	0	7,500	0	103,548.75	304.83
June 2036	132		0	0		4,500	0	0	-54.98	4,500	4,500	4,500	2,500	35,865.68	10.89	133	1	0	0	0	0	0	0	103,177.25	303.74
July 2036	133		0	0		4,500	0	0	-56.88	4,500	4,500	4,500	2,500	35,865.68	10.89	134	2	0	0	0	0	0	0	102,804.66	302.65
August 2036	134		0	0		4,500	0	0	-56.88	4,500	4,500	4,500	2,500	35,865.68	10.89	135	3	0	0	0	0	7,500	0	102,430.98	301.56
September 2036	135		0	0		4,500	0	0	-54.98	4,500	4,500	4,500	2,500	35,865.68	10.89	136	1	0	0	0	0	0	0	102,056.2	300.46
October 2036	136		0	0		4,500	0	0	-56.88	4,500	4,500	4,500	2,500	35,865.68	10.89	137	2	0	0	0	0	0	0	101,680.33	299.36
November 2036	137		0	0		4,500	0	0	-54.98	4,500	4,500	4,500	2,500	35,865.68	10.89	138	3	0	0	0	0	7,500	0	101,303.34	298.26
December 2036	138		0	0		4,500	0	0	-56.88	4,500	4,500	4,500	2,500	35,865.68	10.89	139	1	0	0	0	0	0	0	100,925.26	297.16
January 2037	139		0	0		4,500	0	0	-57.03	4,500	4,500	4,500	2,500	35,865.68	10.89	140	2	0	0	0	0	0	0	100,546.06	296.05
February 2037	140		0	0		4,500	0	0	-51.33	4,500	4,500	4,500	2,500	35,865.68	10.89	141	3	0	0	0	0	7,500	0	100,165.76	294.94
March 2037	141		0	0		4,500	0	0	-57.03	4,500	4,500	4,500	2,500	35,865.68	10.89	142	1	0	0	0	0	0	0	99,784.33	293.82
April 2037	142		0	0		4,500	0	0	-55.13	4,500	4,500	4,500	2,500	35,865.68	10.89	143	2	0	0	0	0	0	0	99,401.79	292.7
May 2037	143		0	0		4,500	0	0	-57.03	4,500	4,500	4,500	2,500	35,865.68	10.89	144	3	0	0	0	0	7,500	0	99,018.13	291.58
June 2037	144		0	0		4,500	0	0	-58.67	4,500	4,500	4,500	2,500	35,865.68	11.88	145	1	0	0	0	0	0	0	98,633.34	290.45
July 2037	145		0	0		4,500	0	0	-60.69	4,500	4,500	4,500	2,500	35,865.68	11.88	146	2	0	0	0	0	0	0	98,247.42	289.32
August 2037	146		0	0		4,500	0	0	-60.69	4,500	4,500	4,500	2,500	35,865.68	11.88	147	3	0	0	0	0	7,500	0	97,860.37	288.19
September 2037	147		0	0		4,500	0	0	-58.67	4,500	4,500	4,500	2,500	35,865.68	11.88	148	1	0	0	0	0	0	0	97,472.18	287.06
October 2037	148		0	0		4,500	0	0	-60.69	4,500	4,500	4,500	2,500	35,865.68	11.88	149	2	0	0	0	0	0	0	97,082.86	285.92
November 2037	149		0	0		4,500	0	0	-58.67	4,500	4,500	4,500	2,500	35,865.68	11.88	150	3	0	0	0	0	7,500	0	96,692.39	284.78
December 2037	150		0	0		4,500	0	0	-60.69	4,500	4,500	4,500	2,500	35,865.68	11.88	151	1	0	0	0	0	0	0	96,300.78	283.63
January 2038	151		0	0		4,500	0	0	-60.69	4,500	4,500	4,500	2,500	35,865.68	11.88	152	2	0	0	0	0	0	0	95,908.02	282.48
February 2038	152		0	0		4,500	0	0	-54.63	4,500	4,500	4,500	2,500	35,865.68	11.88	153	3	0	0	0	0	7,500	0	95,514.11	281.33
March 2038	153		0	0		4,500	0	0	-60.69	4,500	4,500	4,500	2,500	35,865.68	11.88	154	1	0	0	0	0	0	0	95,119.04	280.17
April 2038	154		0	0		4,500	0	0	-58.67	4,500	4,500	4,500	2,500	35,865.68	11.88	155	2	0	0	0	0	0	0	94,722.81	279.02
May 2038	155		0	0		4,500	0	0	-60.69	4,500	4,500	4,500	2,500	35,865.68	11.88	156	3	0	0	0	0	7,500	0	94,325.42	277.85
June 2038	156		0	0		4,500	0	0	-62.21	4,500	4,500	4,500	2,500	35,865.68	12.87	157	1	0	0	0	0	0	0	93,926.87	276.69
July 2038	157		0	0		4,500	0	0	-64.36	4,500	4,500	4,500	2,500	35,865.68	12.87	158	2	0	0	0	0	0	0	93,527.14	275.52
August 2038	158		0	0		4,500	0	0	-64.36	4,500	4,500	4,500	2,500	35,865.68	12.87	159	3	0	0	0	0	7,500	0	93,126.25	274.35
September 2038	159		0	0		4,500	0	0	-62.21	4,500	4,500	4,500	2,500	35,865.68	12.87	160	1	0	0	0	0	0	0	92,724.17	273.17
October 2038	160		0	0		4,500	0	0	-64.36	4,500	4,500	4,500	2,500	35,865.68	12.87	161	2	0	0	0	0	0	0	92,320.92	271.99
November 2038	161		0	0		4,500	0	0	-62.21	4,500	4,500	4,500	2,500	35,865.68	12.87	162	3	0	0	0	0	7,500	0	91,916.49	270.81
December 2038	162		0	0		4,500	0	0	-64.36	4,500	4,500	4,500	2,500	35,865.68	12.87	163	1	0	0	0	0	0	0	91,510.87	269.62
January 2039	163		0	0		4,500	0	0	-64.36	4,500	4,500	4,500	2,500	35,865.68	12.87	164	2	0	0	0	0	0	0	91,104.06	268.43
February 2039	164		0	0		4,500	0	0	-57.92	4,500	4,500	4,500	2,500	35,865.68	12.87	165	3	0	0	0	0	7,500	0	90,696.05	267.24
March 2039	165		0	0		4,500	0	0	-64.36	4,500	4,500	4,500	2,500	35,865.68	12.87	166	1	0	0	0	0	0	0	90,286.85	266.04
April 2039	166		0	0		4,500	0	0	-62.21	4,500	4,500	4,500	2,500	35,865.68	12.87	167	2	0	0	0	0	0	0	89,876.45	264.84
May 2039	167		0	0		4,500	0	0	-64.36	4,500	4,500	4,500	2,500	35,865.68	12.87	168	3	0	0	0	0	7,500	0	89,464.84	263.64
June 2039	168		0	0		4,500	0	0	-65.75	4,500	4,500	4,500	2,500	35,865.68	13.86	169	1	0	0	0	0	0	0	89,052.03	262.43
July 2039	169		0	0		4,500	0	0	-68.02	4,500	4,500	4,500	2,500	35,865.68	13.86	170	2	0	0	0	0	0	0	88,638.01	261.22
August 2039	170		0	0		4,500	0	0	-68.02	4,500	4,500	4,500	2,500	35,865.68	13.86	171	3	0	0	0	0	7,500	0	88,222.77	260
September 2039	171		0	0		4,500	0	0	-65.75	4,500	4,500	4,500	2,500	35,865.68	13.86	172	1	0	0	0	0	0	0	87,806.31	258.79
October 2039	172		0	0		4,500	0	0	-68.02	4,500	4,500	4,500	2,500	35,865.68	13.86	173	2	0	0	0	0	0	0	87,388.64	257.57
November 2039	173		0	0		4,500	0	0	-65.75	4,500	4,500	4,500	2,500	35,865.68	13.86	174	3	0	0	0	0	7,500	0	86,969.73	256.34
December 2039	174		0	0		4,500	0	0	-68.02	4,500	4,500	4,500	2,500	35,865.68	13.86	175	1	0	0	0	0	0	0	86,549.6	255.11
January 2040	175		0	0		4,500	0	0	-67.83	4,500	4,500	4,500	2,500	35,865.68	13.86	176	2	0	0	0	0	0	0	86,128.24	253.88
February 2040	176		0	0		4,500	0	0	-63.31	4,500	4,500	4,500	2,500	35,865.68	13.86	177	3	0	0	0	0	7,500	0	85,705.64	252.64
March 2040	177		0	0		4,500	0	0	-67.83	4,500	4,500	4,500	2,500	35,865.68	13.86	178	1	0	0	0	0	0	0	85,281.8	251.4
April 2040	178		0	0		4,500	0	0	-65.57	4,500	4,500	4,500	2,500	35,865.68	13.86	179	2	0	0	0	0	0	0	84,856.72	250.16
May 2040	179		0	0		4,500	0	0	-67.83	4,500	4,500	4,500	2,500	35,865.68	13.86	180	3	0	0	0	0	7,500	0	84,430.39	248.91
June 2040	180		0	0		4,500	0	0	-69.1	4,500	4,500	4,500	2,500	35,865.68	14.85	181	1	0	0	0	0	0	0	84,002.81	247.66
July 2040	181		0	0		4,500	0	0	-71.48	4,500	4,500	4,500	2,500	35,865.68	14.85	182	2	0	0	0	0	0	0	83,573.97	246.41
August 2040	182		0	0		4,500	0	0	-71.48	4,500	4,500	4,500	2,500	35,865.68	14.85	183	3	0	0	0	0	7,500	0	83,143.88	245.15
September 2040	183		0	0		4,500	0	0	-69.1	4,500	4,500	4,500	2,500	35,865.68	14.85	184	1	0	0	0	0	0	0	82,712.52	243.89
October 2040	184		0	0		4,500	0	0	-71.48	4,500	4,500	4,500	2,500	35,865.68	14.85	185	2	0	0	0	0	0	0	82,279.91	242.62
November 2040	185		0	0		4,500	0	0	-69.1	4,500	4,500	4,500	2,500	35,865.68	14.85	186	3	0	0	0	0	7,500	0	81,846.02	241.35
December 2040	186		0	0		4,500	0	0	-71.48	4,500	4,500	4,500	2,500	35,865.68	14.85	187	1	0	0	0	0	0	0	81,410.86	240.08
January 2041	187		0	0		4,500	0	0	-71.68	4,500	4,500	4,500	2,500	35,865.68	14.85	188	2	0	0	0	0	0	0	80,974.42	238.81
February 2041	188		0	0		4,500	0	0	-64.51	4,500	4,500	4,500	2,500	35,865.68	14.85	189	3	0	0	0	0	7,500	0	80,536.7	237.52
March 2041	189		0	0		4,500	0	0	-71.68	4,500	4,500	4,500	2,500	35,865.68	14.85	190	1	0	0	0	0	0	0	80,097.7	236.24
April 2041	190		0	0		4,500	0	0	-69.29	4,500	4,500	4,500	2,500	35,865.68	14.85	191	2	0	0	0	0	0	0	79,657.41	234.95
May 2041	191		0	0		4,500	0	0	-71.68	4,500	4,500	4,500	2,500	35,865.68	14.85	192	3	0	0	0	0	7,500	0	79,215.83	233.66
June 2041	192		0	0		4,500	0	0	-72.83	4,500	4,500	4,500	2,500	35,865.68	15.84	193	1	0	0	0	0	0	0	78,772.95	232.37
July 2041	193		0	0		4,500	0	0	-75.34	4,500	4,500	4,500	2,500	35,865.68	15.84	194	2	0	0	0	0	0	0	78,328.78	231.07
August 2041	194		0	0		4,500	0	0	-75.34	4,500	4,500	4,500	2,500	35,865.68	15.84	195	3	0	0	0	0	7,500	0	77,883.3	229.76
September 2041	195		0	0		4,500	0	0	-72.83	4,500	4,500	4,500	2,500	35,865.68	15.84	196	1	0	0	0	0	0	0	77,436.51	228.46
October 2041	196		0	0		4,500	0	0	-75.34	4,500	4,500	4,500	2,500	35,865.68	15.84	197	2	0	0	0	0	0	0	76,988.42	227.15
November 2041	197		0	0		4,500	0	0	-72.83	4,500	4,500	4,500	2,500	35,865.68	15.84	198	3	0	0	0	0	7,500	0	76,539.01	225.83
December 2041	198		0	0		4,500	0	0	-75.34	4,500	4,500	4,500	2,500	35,865.68	15.84	199	1	0	0	0	0	0	0	76,088.28	224.51
January 2042	199		0	0		4,500	0	0	-75.34	4,500	4,500	4,500	2,500	35,865.68	15.84	200	2	0	0	0	0	0	0	75,636.23	223.19
February 2042	200		0	0		4,500	0	0	-67.81	4,500	4,500	4,500	2,500	35,865.68	15.84	201	3	0	0	0	0	7,500	0	75,182.85	221.87
March 2042	201		0	0		4,500	0	0	-75.34	4,500	4,500	4,500	2,500	35,865.68	15.84	202	1	0	0	0	0	0	0	74,728.15	220.54
April 2042	202		0	0		4,500	0	0	-72.83	4,500	4,500	4,500	2,500	35,865.68	15.84	203	2	0	0	0	0	0	0	74,272.11	219.2
May 2042	203		0	0		4,500	0	0	-75.34	4,500	4,500	4,500	2,500	35,865.68	15.84	204	3	0	0	0	0	7,500	0	73,814.73	217.86
June 2042	204		0	0		4,500	0	0	-76.37	4,500	4,500	4,500	2,500	35,865.68	16.83	205	1	0	0	0	0	0	0	73,356.01	216.52
July 2042	205		0	0		4,500	0	0	-79	4,500	4,500	4,500	2,500	35,865.68	16.83	206	2	0	0	0	0	0	0	72,895.94	215.18
August 2042	206		0	0		4,500	0	0	-79	4,500	4,500	4,500	2,500	35,865.68	16.83	207	3	0	0	0	0	7,500	0	72,434.53	213.83
September 2042	207		0	0		4,500	0	0	-76.37	4,500	4,500	4,500	2,500	35,865.68	16.83	208	1	0	0	0	0	0	0	71,971.76	212.47
October 2042	208		0	0		4,500	0	0	-79	4,500	4,500	4,500	2,500	35,865.68	16.83	209	2	0	0	0	0	0	0	71,507.63	211.12
November 2042	209		0	0		4,500	0	0	-76.37	4,500	4,500	4,500	2,500	35,865.68	16.83	210	3	0	0	0	0	7,500	0	71,042.15	209.76
December 2042	210		0	0		4,500	0	0	-79	4,500	4,500	4,500	2,500	35,865.68	16.83	211	1	0	0	0	0	0	0	70,575.29	208.39
January 2043	211		0	0		4,500	0	0	-79	4,500	4,500	4,500	2,500	35,865.68	16.83	212	2	0	0	0	0	0	0	70,107.07	207.02
February 2043	212		0	0		4,500	0	0	-71.1	4,500	4,500	4,500	2,500	35,865.68	16.83	213	3	0	0	0	0	7,500	0	69,637.48	205.65
March 2043	213		0	0		4,500	0	0	-79	4,500	4,500	4,500	2,500	35,865.68	16.83	214	1	0	0	0	0	0	0	69,166.5	204.27
April 2043	214		0	0		4,500	0	0	-76.37	4,500	4,500	4,500	2,500	35,865.68	16.83	215	2	0	0	0	0	0	0	68,694.15	202.89
May 2043	215		0	0		4,500	0	0	-79	4,500	4,500	4,500	2,500	35,865.68	16.83	216	3	0	0	0	0	7,500	0	68,220.41	201.5
June 2043	216		0	0		4,500	0	0	-79.91	4,500	4,500	4,500	2,500	35,865.68	17.82	217	1	0	0	0	0	0	0	67,745.28	200.11
July 2043	217		0	0		4,500	0	0	-82.66	4,500	4,500	4,500	2,500	35,865.68	17.82	218	2	0	0	0	0	0	0	67,268.76	198.72
August 2043	218		0	0		4,500	0	0	-82.66	4,500	4,500	4,500	2,500	35,865.68	17.82	219	3	0	0	0	0	7,500	0	66,790.84	197.32
September 2043	219		0	0		4,500	0	0	-79.91	4,500	4,500	4,500	2,500	35,865.68	17.82	220	1	0	0	0	0	0	0	66,311.51	195.92
October 2043	220		0	0		4,500	0	0	-82.66	4,500	4,500	4,500	2,500	35,865.68	17.82	221	2	0	0	0	0	0	0	65,830.78	194.51
November 2043	221		0	0		4,500	0	0	-79.91	4,500	4,500	4,500	2,500	35,865.68	17.82	222	3	0	0	0	0	7,500	0	65,348.64	193.1
December 2043	222		0	0		4,500	0	0	-82.66	4,500	4,500	4,500	2,500	35,865.68	17.82	223	1	0	0	0	0	0	0	64,865.09	191.69
January 2044	223		0	0		4,500	0	0	-82.44	4,500	4,500	4,500	2,500	35,865.68	17.82	224	2	0	0	0	0	0	0	64,380.12	190.27
February 2044	224		0	0		4,500	0	0	-76.94	4,500	4,500	4,500	2,500	35,865.68	17.82	225	3	0	0	0	0	7,500	0	63,893.73	188.85
March 2044	225		0	0		4,500	0	0	-82.44	4,500	4,500	4,500	2,500	35,865.68	17.82	226	1	0	0	0	0	0	0	63,405.9	187.42
April 2044	226		0	0		4,500	0	0	-79.69	4,500	4,500	4,500	2,500	35,865.68	17.82	227	2	0	0	0	0	0	0	62,916.65	185.99
May 2044	227		0	0		4,500	0	0	-82.44	4,500	4,500	4,500	2,500	35,865.68	17.82	228	3	0	0	0	0	7,500	0	62,425.96	184.56
June 2044	228		0	0		4,500	0	0	-83.22	4,500	4,500	4,500	2,500	35,865.68	18.81	229	1	0	0	0	0	0	0	61,933.84	183.12
July 2044	229		0	0		4,500	0	0	-86.09	4,500	4,500	4,500	2,500	35,865.68	18.81	230	2	0	0	0	0	0	0	61,440.27	181.67
August 2044	230		0	0		4,500	0	0	-86.09	4,500	4,500	4,500	2,500	35,865.68	18.81	231	3	0	0	0	0	7,500	0	60,945.25	180.22
September 2044	231		0	0		4,500	0	0	-83.22	4,500	4,500	4,500	2,500	35,865.68	18.81	232	1	0	0	0	0	0	0	60,448.78	178.77
October 2044	232		0	0		4,500	0	0	-86.09	4,500	4,500	4,500	2,500	35,865.68	18.81	233	2	0	0	0	0	0	0	59,950.85	177.32
November 2044	233		0	0		4,500	0	0	-83.22	4,500	4,500	4,500	2,500	35,865.68	18.81	234	3	0	0	0	0	7,500	0	59,451.47	175.86
December 2044	234		0	0		4,500	0	0	-86.09	4,500	4,500	4,500	2,500	35,865.68	18.81	235	1	0	0	0	0	0	0	58,950.61	174.39
January 2045	235		0	0		4,500	0	0	-86.33	4,500	4,500	4,500	2,500	35,865.68	18.81	236	2	0	0	0	0	0	0	58,448.29	172.92
February 2045	236		0	0		4,500	0	0	-77.69	4,500	4,500	4,500	2,500	35,865.68	18.81	237	3	0	0	0	0	7,500	0	57,944.5	171.45
March 2045	237		0	0		4,500	0	0	-86.33	4,500	4,500	4,500	2,500	35,865.68	18.81	238	1	0	0	0	0	0	0	57,439.23	169.97
April 2045	238		0	0		4,500	0	0	-83.45	4,500	4,500	4,500	2,500	35,865.68	18.81	239	2	0	0	0	0	0	0	56,932.47	168.49
May 2045	239		0	0		4,500	0	0	-86.33	4,500	4,500	4,500	2,500	35,865.68	18.81	240	3	0	0	0	0	7,500	0	56,424.23	167
June 2045	240		0	0		4,500	0	0	-86.99	4,500	4,500	4,500	2,500	35,865.68	19.8	241	1	0	0	0	0	0	0	55,914.5	165.51
July 2045	241		0	0		4,500	0	0	-89.99	4,500	4,500	4,500	2,500	35,865.68	19.8	242	2	0	0	0	0	0	0	55,403.27	164.02
August 2045	242		0	0		4,500	0	0	-89.99	4,500	4,500	4,500	2,500	35,865.68	19.8	243	3	0	0	0	0	7,500	0	54,890.55	162.52
September 2045	243		0	0		4,500	0	0	-86.99	4,500	4,500	4,500	2,500	35,865.68	19.8	244	1	0	0	0	0	0	0	54,376.32	161.01
October 2045	244		0	0		4,500	0	0	-89.99	4,500	4,500	4,500	2,500	35,865.68	19.8	245	2	0	0	0	0	0	0	53,860.58	159.5
November 2045	245		0	0		4,500	0	0	-86.99	4,500	4,500	4,500	2,500	35,865.68	19.8	246	3	0	0	0	0	7,500	0	53,343.33	157.99
December 2045	246		0	0		4,500	0	0	-89.99	4,500	4,500	4,500	2,500	35,865.68	19.8	247	1	0	0	0	0	0	0	52,824.56	156.47
January 2046	247		0	0		4,500	0	0	-89.99	4,500	4,500	4,500	2,500	35,865.68	19.8	248	2	0	0	0	0	0	0	52,304.27	154.95
February 2046	248		0	0		4,500	0	0	-80.99	4,500	4,500	4,500	2,500	35,865.68	19.8	249	3	0	0	0	0	7,500	0	51,782.45	153.43
March 2046	249		0	0		4,500	0	0	-89.99	4,500	4,500	4,500	2,500	35,865.68	19.8	250	1	0	0	0	0	0	0	51,259.1	151.9
April 2046	250		0	0		4,500	0	0	-86.99	4,500	4,500	4,500	2,500	35,865.68	19.8	251	2	0	0	0	0	0	0	50,734.22	150.36
May 2046	251		0	0		4,500	0	0	-89.99	4,500	4,500	4,500	2,500	35,865.68	19.8	252	3	0	0	0	0	7,500	0	50,207.8	148.82
June 2046	252		0	0		4,500	0	0	-90.53	4,500	4,500	4,500	2,500	35,865.68	20.79	253	1	0	0	0	0	0	0	49,679.83	147.28
July 2046	253		0	0		4,500	0	0	-93.65	4,500	4,500	4,500	2,500	35,865.68	20.79	254	2	0	0	0	0	0	0	49,150.31	145.73
August 2046	254		0	0		4,500	0	0	-93.65	4,500	4,500	4,500	2,500	35,865.68	20.79	255	3	0	0	0	0	7,500	0	48,619.25	144.17
September 2046	255		0	0		4,500	0	0	-90.53	4,500	4,500	4,500	2,500	35,865.68	20.79	256	1	0	0	0	0	0	0	48,086.62	142.62
October 2046	256		0	0		4,500	0	0	-93.65	4,500	4,500	4,500	2,500	35,865.68	20.79	257	2	0	0	0	0	0	0	47,552.43	141.05
November 2046	257		0	0		4,500	0	0	-90.53	4,500	4,500	4,500	2,500	35,865.68	20.79	258	3	0	0	0	0	7,500	0	47,016.67	139.49
December 2046	258		0	0		4,500	0	0	-93.65	4,500	4,500	4,500	2,500	35,865.68	20.79	259	1	0	0	0	0	0	0	46,479.35	137.92
January 2047	259		0	0		4,500	0	0	-93.65	4,500	4,500	4,500	2,500	35,865.68	20.79	260	2	0	0	0	0	0	0	45,940.44	136.34
February 2047	260		0	0		4,500	0	0	-84.28	4,500	4,500	4,500	2,500	35,865.68	20.79	261	3	0	0	0	0	7,500	0	45,399.96	134.76
March 2047	261		0	0		4,500	0	0	-93.65	4,500	4,500	4,500	2,500	35,865.68	20.79	262	1	0	0	0	0	0	0	44,857.89	133.17
April 2047	262		0	0		4,500	0	0	-90.53	4,500	4,500	4,500	2,500	35,865.68	20.79	263	2	0	0	0	0	0	0	44,314.23	131.58
May 2047	263		0	0		4,500	0	0	-93.65	4,500	4,500	4,500	2,500	35,865.68	20.79	264	3	0	0	0	0	7,500	0	43,768.98	129.99
June 2047	264		0	0		4,500	0	0	-94.07	4,500	4,500	4,500	2,500	35,865.68	21.78	265	1	0	0	0	0	0	0	43,222.12	128.39
July 2047	265		0	0		4,500	0	0	-97.31	4,500	4,500	4,500	2,500	35,865.68	21.78	266	2	0	0	0	0	0	0	42,673.67	126.78
August 2047	266		0	0		4,500	0	0	-97.31	4,500	4,500	4,500	2,500	35,865.68	21.78	267	3	0	0	0	0	7,500	0	42,123.6	125.18
September 2047	267		0	0		4,500	0	0	-94.07	4,500	4,500	4,500	2,500	35,865.68	21.78	268	1	0	0	0	0	0	0	41,571.92	123.56
October 2047	268		0	0		4,500	0	0	-97.31	4,500	4,500	4,500	2,500	35,865.68	21.78	269	2	0	0	0	0	0	0	41,018.62	121.94
November 2047	269		0	0		4,500	0	0	-94.07	4,500	4,500	4,500	2,500	35,865.68	21.78	270	3	0	0	0	0	7,500	0	40,463.7	120.32
December 2047	270		0	0		4,500	0	0	-97.31	4,500	4,500	4,500	2,500	35,865.68	21.78	271	1	0	0	0	0	0	0	39,907.15	118.69
January 2048	271		0	0		4,500	0	0	-97.05	4,500	4,500	4,500	2,500	35,865.68	21.78	272	2	0	0	0	0	0	0	39,348.97	117.06
February 2048	272		0	0		4,500	0	0	-90.58	4,500	4,500	4,500	2,500	35,865.68	21.78	273	3	0	0	0	0	7,500	0	38,789.15	115.42
March 2048	273		0	0		4,500	0	0	-97.05	4,500	4,500	4,500	2,500	35,865.68	21.78	274	1	0	0	0	0	0	0	38,227.69	113.78
April 2048	274		0	0		4,500	0	0	-93.81	4,500	4,500	4,500	2,500	35,865.68	21.78	275	2	0	0	0	0	0	0	37,664.58	112.13
May 2048	275		0	0		4,500	0	0	-97.05	4,500	4,500	4,500	2,500	35,865.68	21.78	276	3	0	0	0	0	7,500	0	37,099.82	110.48
June 2048	276		0	0		4,500	0	0	-94.59	4,500	4,500	4,500	2,500	35,865.68	22	277	1	0	0	0	0	0	0	36,533.4	108.83
July 2048	277		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	278	2	0	0	0	0	0	0	35,965.32	107.16
August 2048	278		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	279	3	0	0	0	0	7,500	0	35,395.58	105.5
September 2048	279		0	0		4,500	0	0	-94.59	4,500	4,500	4,500	2,500	35,865.68	22	280	1	0	0	0	0	0	0	34,824.16	103.83
October 2048	280		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	281	2	0	0	0	0	0	0	34,251.07	102.15
November 2048	281		0	0		4,500	0	0	-94.59	4,500	4,500	4,500	2,500	35,865.68	22	282	3	0	0	0	0	7,500	0	33,676.3	100.47
December 2048	282		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	283	1	0	0	0	0	0	0	33,099.84	98.78
January 2049	283		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	284	2	0	0	0	0	0	0	32,521.69	97.09
February 2049	284		0	0		4,500	0	0	-88.31	4,500	4,500	4,500	2,500	35,865.68	22	285	3	0	0	0	0	7,500	0	31,941.84	95.4
March 2049	285		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	286	1	0	0	0	0	0	0	31,360.3	93.7
April 2049	286		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	287	2	0	0	0	0	0	0	30,777.04	91.99
May 2049	287		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	288	3	0	0	0	0	7,500	0	30,192.08	90.28
June 2049	288		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	289	1	0	0	0	0	0	0	29,605.4	88.56
July 2049	289		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	290	2	0	0	0	0	0	0	29,017	86.84
August 2049	290		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	291	3	0	0	0	0	7,500	0	28,426.88	85.12
September 2049	291		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	292	1	0	0	0	0	0	0	27,835.02	83.39
October 2049	292		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	293	2	0	0	0	0	0	0	27,241.42	81.65
November 2049	293		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	294	3	0	0	0	0	7,500	0	26,646.09	79.91
December 2049	294		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	295	1	0	0	0	0	0	0	26,049.01	78.16
January 2050	295		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	296	2	0	0	0	0	0	0	25,450.18	76.41
February 2050	296		0	0		4,500	0	0	-88.31	4,500	4,500	4,500	2,500	35,865.68	22	297	3	0	0	0	0	7,500	0	24,849.59	74.65
March 2050	297		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	298	1	0	0	0	0	0	0	24,247.24	72.89
April 2050	298		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	299	2	0	0	0	0	0	0	23,643.12	71.13
May 2050	299		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	300	3	0	0	0	0	7,500	0	23,037.23	69.35
June 2050	300		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	301	1	0	0	0	0	0	0	22,429.56	67.58
July 2050	301		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	302	2	0	0	0	0	0	0	21,820.11	65.79
August 2050	302		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	303	3	0	0	0	0	7,500	0	21,208.88	64.01
September 2050	303		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	304	1	0	0	0	0	0	0	20,595.85	62.21
October 2050	304		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	305	2	0	0	0	0	0	0	19,981.02	60.41
November 2050	305		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	306	3	0	0	0	0	7,500	0	19,364.39	58.61
December 2050	306		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	307	1	0	0	0	0	0	0	18,745.95	56.8
January 2051	307		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	308	2	0	0	0	0	0	0	18,125.69	54.99
February 2051	308		0	0		4,500	0	0	-88.31	4,500	4,500	4,500	2,500	35,865.68	22	309	3	0	0	0	0	7,500	0	17,503.62	53.17
March 2051	309		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	310	1	0	0	0	0	0	0	16,879.72	51.34
April 2051	310		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	311	2	0	0	0	0	0	0	16,253.99	49.51
May 2051	311		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	312	3	0	0	0	0	7,500	0	15,626.42	47.68
June 2051	312		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	313	1	0	0	0	0	0	0	14,997.02	45.84
July 2051	313		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	314	2	0	0	0	0	0	0	14,365.77	43.99
August 2051	314		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	315	3	0	0	0	0	7,500	0	13,732.66	42.14
September 2051	315		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	316	1	0	0	0	0	0	0	13,097.7	40.28
October 2051	316		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	317	2	0	0	0	0	0	0	12,460.88	38.42
November 2051	317		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	318	3	0	0	0	0	7,500	0	11,822.19	36.55
December 2051	318		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	319	1	0	0	0	0	0	0	11,181.63	34.68
January 2052	319		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	320	2	0	0	0	0	0	0	10,539.18	32.8
February 2052	320		0	0		4,500	0	0	-91.33	4,500	4,500	4,500	2,500	35,865.68	22	321	3	0	0	0	0	7,500	0	9,894.86	30.91
March 2052	321		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	322	1	0	0	0	0	0	0	9,248.64	29.02
April 2052	322		0	0		4,500	0	0	-94.59	4,500	4,500	4,500	2,500	35,865.68	22	323	2	0	0	0	0	0	0	8,600.52	27.13
May 2052	323		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	324	3	0	0	0	0	7,500	0	7,950.51	25.23
June 2052	324		0	0		4,500	0	0	-94.59	4,500	4,500	4,500	2,500	35,865.68	22	325	1	0	0	0	0	0	0	7,298.59	23.32
July 2052	325		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	326	2	0	0	0	0	0	0	6,644.75	21.41
August 2052	326		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	327	3	0	0	0	0	7,500	0	5,989	19.49
September 2052	327		0	0		4,500	0	0	-94.59	4,500	4,500	4,500	2,500	35,865.68	22	328	1	0	0	0	0	0	0	5,331.33	17.57
October 2052	328		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	329	2	0	0	0	0	0	0	4,671.72	15.64
November 2052	329		0	0		4,500	0	0	-94.59	4,500	4,500	4,500	2,500	35,865.68	22	330	3	0	0	0	0	7,500	0	4,010.18	13.7
December 2052	330		0	0		4,500	0	0	-97.86	4,500	4,500	4,500	2,500	35,865.68	22	331	1	0	0	0	0	0	0	3,346.71	11.76
January 2053	331		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	332	2	0	0	0	0	0	0	2,681.28	9.82
February 2053	332		0	0		4,500	0	0	-88.31	4,500	4,500	4,500	2,500	35,865.68	22	333	3	0	0	0	0	7,500	0	2,013.9	7.87
March 2053	333		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	334	1	0	0	0	0	0	0	1,344.57	5.91
April 2053	334		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	335	2	0	0	0	0	0	0	673.27	3.94
May 2053	335		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	336	3	0	0	0	0	7,500	0	-0	1.97
June 2053	336		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	337	1	0	0	0	0	0	0	0	0
July 2053	337		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	338	2	0	0	0	0	0	0	0	0
August 2053	338		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	339	3	0	0	0	0	7,500	0	0	0
September 2053	339		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	340	1	0	0	0	0	0	0	0	0
October 2053	340		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	341	2	0	0	0	0	0	0	0	0
November 2053	341		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	342	3	0	0	0	0	7,500	0	0	0
December 2053	342		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	343	1	0	0	0	0	0	0	0	0
January 2054	343		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	344	2	0	0	0	0	0	0	0	0
February 2054	344		0	0		4,500	0	0	-88.31	4,500	4,500	4,500	2,500	35,865.68	22	345	3	0	0	0	0	7,500	0	0	0
March 2054	345		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	346	1	0	0	0	0	0	0	0	0
April 2054	346		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	347	2	0	0	0	0	0	0	0	0
May 2054	347		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	348	3	0	0	0	0	7,500	0	0	0
June 2054	348		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	349	1	0	0	0	0	0	0	0	0
July 2054	349		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	350	2	0	0	0	0	0	0	0	0
August 2054	350		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	351	3	0	0	0	0	7,500	0	0	0
September 2054	351		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	352	1	0	0	0	0	0	0	0	0
October 2054	352		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	353	2	0	0	0	0	0	0	0	0
November 2054	353		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	354	3	0	0	0	0	7,500	0	0	0
December 2054	354		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	355	1	0	0	0	0	0	0	0	0
January 2055	355		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	356	2	0	0	0	0	0	0	0	0
February 2055	356		0	0		4,500	0	0	-88.31	4,500	4,500	4,500	2,500	35,865.68	22	357	3	0	0	0	0	7,500	0	0	0
March 2055	357		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	358	1	0	0	0	0	0	0	0	0
April 2055	358		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	359	2	0	0	0	0	0	0	0	0
May 2055	359		0	0		4,500	0	0	-98.12	4,500	4,500	4,500	2,500	35,865.68	22	360	3	0	0	0	0	7,500	0	0	0
June 2055	360		0	0		4,500	0	0	-94.85	4,500	4,500	4,500	2,500	35,865.68	22	361	1	0	0	0	0	0	0	0	0

MONTHLY SUMMARY TABLE

Column A	Column B	Column C	Column D	Column E	Column F	Column G	Column H	Column I	Column J	Column K
1	1	65.16	440	235.24	40.98	440	633.8	0	537.27	1,462.73
2	2	65.06	439.31	235.93	40.8	438.14	635.66	26.79	531.64	1,468.357
3	3	64.96	438.62	236.62	40.63	436.28	637.52	26.29	509.04	1,490.956
4	4	64.85	437.92	237.32	40.46	434.41	639.39	25.6	520.26	1,479.743
5	5	64.75	437.23	238.02	40.28	432.53	641.27	25.73	497.98	1,502.017
6	6	64.65	436.53	238.71	40.11	430.65	643.15	25.03	508.79	1,491.215
7	7	64.54	435.83	239.41	39.93	428.76	645.03	25.37	503.05	1,496.952
8	8	64.44	435.13	240.12	39.75	426.87	646.93	24.49	449.22	1,550.782
9	9	64.34	434.42	240.82	39.58	424.97	648.82	22.94	491.32	1,508.678
10	10	64.23	433.72	241.53	39.4	423.07	650.73	24.31	469.87	1,530.126
11	11	64.13	433.01	242.24	39.22	421.16	652.64	23.61	479.63	1,520.37
12	12	64.02	432.3	242.95	39.04	419.25	654.55	24.97	558.72	1,441.279
13	13	63.92	431.58	243.66	38.86	417.33	656.47	28.1	570.57	1,429.435
14	14	63.81	430.87	244.37	38.69	415.4	658.4	28.43	563.86	1,436.136
15	15	63.7	430.15	245.09	38.51	413.47	660.33	27.85	539.18	1,460.819
16	16	63.6	429.43	245.81	38.32	411.53	662.26	27.11	550.28	1,449.718
17	17	63.49	428.71	246.53	38.14	409.59	664.21	27.18	525.98	1,474.024
18	18	63.38	427.99	247.25	37.96	407.64	666.16	26.44	536.58	1,463.425
19	19	63.28	427.26	247.98	37.78	405.69	668.11	26.74	529.71	1,470.286
20	20	63.17	426.54	248.71	37.6	403.73	670.07	25.75	472.29	1,527.708
21	21	63.06	425.81	249.44	37.41	401.76	672.04	24.14	515.66	1,484.341
22	22	62.95	425.08	250.17	37.23	399.79	674.01	25.49	492.31	1,507.688
23	23	62.84	424.34	250.9	37.05	397.81	675.98	24.73	501.63	1,498.368
24	24	62.73	423.61	251.64	36.86	395.83	677.97	25.9	564.52	1,435.477
25	25	62.63	422.87	252.37	36.68	393.84	679.96	28.38	575.38	1,424.623
26	26	62.51	422.13	253.12	36.49	391.85	681.95	28.66	567.5	1,432.5
27	27	62.41	421.39	253.86	36.31	389.85	683.95	28.01	541.55	1,458.445
28	28	62.29	420.64	254.6	36.12	387.84	685.96	27.21	551.52	1,448.484
29	29	62.18	419.89	255.35	35.93	385.83	687.97	27.23	526	1,473.999
30	30	62.07	419.14	256.1	35.74	383.81	689.99	26.42	535.36	1,464.642
31	31	61.96	418.39	256.85	35.56	381.79	692.01	26.64	525.82	1,474.181
32	32	61.85	417.64	257.6	35.37	379.76	694.04	25.76	484.34	1,515.657
33	33	61.74	416.88	258.36	35.18	377.72	696.08	24.52	509.33	1,490.667
34	34	61.63	416.13	259.12	34.99	375.68	698.12	25.16	484.97	1,515.025
35	35	61.51	415.37	259.88	34.8	373.63	700.17	24.34	492.76	1,507.24
36	36	61.4	414.6	260.64	34.6	371.58	702.22	25.24	540.15	1,459.853
37	37	61.29	413.84	261.4	34.41	369.52	704.28	27.13	548.85	1,451.153
38	38	61.17	413.07	262.17	34.22	367.45	706.35	27.32	539.63	1,460.371
39	39	61.06	412.3	262.94	34.03	365.38	708.42	26.63	513.27	1,486.726
40	40	60.95	411.53	263.71	33.83	363.3	710.5	25.76	520.91	1,479.092
41	41	60.83	410.76	264.48	33.64	361.22	712.58	25.71	495.04	1,504.959
42	42	60.72	409.98	265.26	33.44	359.13	714.67	24.84	501.95	1,498.048
43	43	60.6	409.21	266.04	33.25	357.03	716.77	25	493.78	1,506.215
44	44	60.49	408.42	266.82	33.05	354.93	718.87	24.01	437.42	1,562.577
45	45	60.37	407.64	267.6	32.86	352.82	720.98	22.28	474.24	1,525.763
46	46	60.25	406.86	268.39	32.66	350.71	723.09	23.42	449.56	1,550.437
47	47	60.14	406.07	269.17	32.46	348.58	725.21	22.54	454.64	1,545.358
48	48	60.02	405.28	269.96	32.26	346.46	727.34	23.11	487.3	1,512.697
49	49	59.9	404.49	270.75	32.07	344.32	729.47	24.43	492.6	1,507.396
50	50	59.78	403.69	271.55	31.87	342.18	731.61	24.5	481.73	1,518.266
51	51	59.67	402.9	272.35	31.67	340.04	733.76	23.78	455.63	1,544.366
52	52	59.55	402.1	273.14	31.47	337.89	735.91	22.83	459.65	1,540.349
53	53	59.43	401.3	273.95	31.27	335.73	738.07	22.69	434.11	1,565.892
54	54	59.31	400.49	274.75	31.06	333.56	740.24	21.74	437.25	1,562.747
55	55	59.19	399.69	275.55	30.86	331.39	742.41	21.74	425.98	1,574.016
56	56	59.07	398.88	276.36	30.66	329.21	744.58	20.77	374.61	1,625.39
57	57	58.95	398.07	277.17	30.46	327.03	746.77	19	402.91	1,597.086
58	58	58.83	397.26	277.99	30.25	324.84	748.96	19.91	378.81	1,621.194
59	59	58.71	396.44	278.8	30.05	322.64	751.16	18.95	379.71	1,620.292
60	60	58.59	395.62	279.62	29.84	320.44	753.36	19.16	397.72	1,602.279
61	61	58.47	394.8	280.44	29.64	318.23	755.57	19.89	398.04	1,601.961
62	62	58.35	393.98	281.26	29.43	316.01	757.79	19.77	385.14	1,614.86
63	63	58.22	393.15	282.09	29.22	313.79	760.01	19.02	360.17	1,639.828
64	64	58.1	392.33	282.92	29.01	311.56	762.24	18	358.94	1,641.065
65	65	57.98	391.5	283.75	28.81	309.32	764.47	17.73	334.61	1,665.392
66	66	57.86	390.67	284.58	28.6	307.08	766.72	16.71	332.31	1,667.687
67	67	57.73	389.83	285.41	28.39	304.83	768.97	16.5	318.89	1,681.114
68	68	57.61	388.99	286.25	28.18	302.58	771.22	15.61	275.91	1,724.086
69	69	57.48	388.15	287.09	27.97	300.31	773.48	13.9	291.47	1,708.531
70	70	57.36	387.31	287.93	27.76	298.05	775.75	14.41	268.79	1,731.208
71	71	57.23	386.47	288.78	27.54	295.77	778.03	13.41	263.77	1,736.226
72	72	57.11	385.62	289.62	27.33	293.49	780.31	13.21	267.02	1,732.977
73	73	56.98	384.77	290.47	27.12	291.2	782.6	13.31	260.47	1,739.529
74	74	56.86	383.92	291.32	26.9	288.9	784.89	12.92	245	1,754.998
75	75	56.73	383.06	292.18	26.69	286.6	787.2	12.11	222.04	1,777.962
76	76	56.6	382.21	293.04	26.48	284.29	789.51	11.06	213.59	1,786.414
77	77	56.48	381.35	293.9	26.26	281.98	791.82	10.56	191.36	1,808.635
78	78	56.35	380.48	294.76	26.04	279.65	794.14	9.52	181.62	1,818.382
79	79	56.22	379.62	295.62	25.83	277.32	796.47	9.01	165	1,835.004
80	80	56.09	378.75	296.49	25.61	274.99	798.81	8.14	139.21	1,860.789
81	81	55.96	377.88	297.36	25.39	272.64	801.15	6.94	132.22	1,867.779
82	82	55.83	377.01	298.23	25.17	270.29	803.5	6.54	111.97	1,888.031
83	83	55.7	376.14	299.11	24.95	267.94	805.86	5.56	98.91	1,901.085
84	84	55.57	375.26	299.98	24.73	265.57	808.22	4.92	86.96	1,913.037
85	85	55.44	374.38	300.86	24.51	263.2	810.6	4.31	71.25	1,928.754
86	86	55.31	373.5	301.75	24.29	260.82	812.97	3.53	52.52	1,947.476
87	87	55.18	372.61	302.63	24.07	258.44	815.36	2.6	32.58	1,967.418
88	88	55.05	371.72	303.52	23.85	256.05	817.75	1.61	14.52	1,985.476
89	89	54.92	370.83	304.41	23.62	253.65	820.15	0.72	0	2,000
90	90	54.79	369.94	305.3	23.4	251.24	822.55	0	0	1,865.68
91	91	54.65	369.04	306.2	23.17	248.83	824.97	NaN	0	0
92	92	54.52	368.15	307.1	22.95	246.41	827.39	NaN	0	0
93	93	54.39	367.25	308	22.72	243.98	829.81	NaN	0	0
94	94	54.25	366.34	308.9	22.49	241.55	832.25	NaN	0	0
95	95	54.12	365.44	309.81	22.27	239.11	834.69	NaN	0	0
96	96	53.98	364.53	310.72	22.04	236.66	837.14	NaN	0	0
97	97	53.85	363.62	311.63	21.81	234.2	839.59	NaN	0	0
98	98	53.71	362.7	312.54	21.58	231.74	842.06	NaN	0	0
99	99	53.58	361.79	313.46	21.35	229.27	844.53	NaN	0	0
100	100	53.44	360.87	314.38	21.12	226.79	847	NaN	0	0
101	101	53.31	359.94	315.3	20.89	224.31	849.49	NaN	0	0
102	102	53.17	359.02	316.22	20.66	221.82	851.98	NaN	0	0
103	103	53.03	358.09	317.15	20.42	219.32	854.48	NaN	0	0
104	104	52.89	357.16	318.08	20.19	216.81	856.99	NaN	0	0
105	105	52.76	356.23	319.02	19.96	214.3	859.5	NaN	0	0
106	106	52.62	355.29	319.95	19.72	211.78	862.02	NaN	0	0
107	107	52.48	354.35	320.89	19.49	209.25	864.55	NaN	0	0
108	108	52.34	353.41	321.83	19.25	206.71	867.08	NaN	0	0
109	109	52.2	352.47	322.77	19.01	204.17	869.63	NaN	0	0
110	110	52.06	351.52	323.72	18.78	201.62	872.18	NaN	0	0
111	111	51.92	350.57	324.67	18.54	199.06	874.74	NaN	0	0
112	112	51.78	349.62	325.62	18.3	196.49	877.3	NaN	0	0
113	113	51.63	348.66	326.58	18.06	193.92	879.88	NaN	0	0
114	114	51.49	347.71	327.54	17.82	191.34	882.46	NaN	0	0
115	115	51.35	346.75	328.5	17.58	188.75	885.05	NaN	0	0
116	116	51.21	345.78	329.46	17.34	186.15	887.64	NaN	0	0
117	117	51.07	344.82	330.43	17.09	183.55	890.25	NaN	0	0
118	118	50.92	343.85	331.4	16.85	180.94	892.86	NaN	0	0
119	119	50.78	342.87	332.37	16.61	178.32	895.48	NaN	0	0
120	120	50.63	341.9	333.34	16.36	175.69	898.1	NaN	0	0
121	121	50.49	340.92	334.32	16.12	173.06	900.74	NaN	0	0
122	122	50.34	339.94	335.3	15.87	170.42	903.38	NaN	0	0
123	123	50.2	338.96	336.29	15.62	167.77	906.03	NaN	0	0
124	124	50.05	337.97	337.27	15.38	165.11	908.69	NaN	0	0
125	125	49.91	336.98	338.26	15.13	162.44	911.35	NaN	0	0
126	126	49.76	335.99	339.25	14.88	159.77	914.03	NaN	0	0
127	127	49.61	334.99	340.25	14.63	157.09	916.71	NaN	0	0
128	128	49.46	334	341.25	14.38	154.4	919.4	NaN	0	0
129	129	49.31	332.99	342.25	14.13	151.7	922.09	NaN	0	0
130	130	49.17	331.99	343.25	13.88	149	924.8	NaN	0	0
131	131	49.02	330.98	344.26	13.62	146.29	927.51	NaN	0	0
132	132	48.87	329.97	345.27	13.37	143.57	930.23	NaN	0	0
133	133	48.72	328.96	346.28	13.12	140.84	932.96	NaN	0	0
134	134	48.57	327.95	347.3	12.86	138.1	935.7	NaN	0	0
135	135	48.42	326.93	348.32	12.61	135.36	938.44	NaN	0	0
136	136	48.27	325.91	349.34	12.35	132.6	941.19	NaN	0	0
137	137	48.11	324.88	350.36	12.09	129.84	943.96	NaN	0	0
138	138	47.96	323.85	351.39	11.83	127.07	946.72	NaN	0	0
139	139	47.81	322.82	352.42	11.58	124.3	949.5	NaN	0	0
140	140	47.66	321.79	353.45	11.32	121.51	952.29	NaN	0	0
141	141	47.5	320.75	354.49	11.06	118.72	955.08	NaN	0	0
142	142	47.35	319.71	355.53	10.8	115.92	957.88	NaN	0	0
143	143	47.19	318.67	356.57	10.53	113.11	960.69	NaN	0	0
144	144	47.04	317.62	357.62	10.27	110.29	963.51	NaN	0	0
145	145	46.88	316.57	358.67	10.01	107.46	966.34	NaN	0	0
146	146	46.73	315.52	359.72	9.74	104.63	969.17	NaN	0	0
147	147	46.57	314.47	360.78	9.48	101.78	972.01	NaN	0	0
148	148	46.41	313.41	361.83	9.21	98.93	974.86	NaN	0	0
149	149	46.26	312.35	362.9	8.95	96.07	977.72	NaN	0	0
150	150	46.1	311.28	363.96	8.68	93.21	980.59	NaN	0	0
151	151	45.94	310.21	365.03	8.41	90.33	983.47	NaN	0	0
152	152	45.78	309.14	366.1	8.14	87.44	986.35	NaN	0	0
153	153	45.62	308.07	367.17	7.87	84.55	989.25	NaN	0	0
154	154	45.46	306.99	368.25	7.6	81.65	992.15	NaN	0	0
155	155	45.3	305.91	369.33	7.33	78.74	995.06	NaN	0	0
156	156	45.14	304.83	370.41	7.06	75.82	997.98	NaN	0	0
157	157	44.98	303.74	371.5	6.79	72.89	1,000.91	NaN	0	0
158	158	44.82	302.65	372.59	6.52	69.96	1,003.84	NaN	0	0
159	159	44.66	301.56	373.68	6.24	67.01	1,006.79	NaN	0	0
160	160	44.5	300.46	374.78	5.97	64.06	1,009.74	NaN	0	0
161	161	44.33	299.36	375.88	5.69	61.1	1,012.7	NaN	0	0
162	162	44.17	298.26	376.98	5.41	58.13	1,015.67	NaN	0	0
163	163	44.01	297.16	378.09	5.14	55.15	1,018.65	NaN	0	0
164	164	43.84	296.05	379.2	4.86	52.16	1,021.64	NaN	0	0
165	165	43.68	294.94	380.31	4.58	49.16	1,024.64	NaN	0	0
166	166	43.51	293.82	381.42	4.3	46.16	1,027.64	NaN	0	0
167	167	43.35	292.7	382.54	4.02	43.14	1,030.66	NaN	0	0
168	168	43.18	291.58	383.66	3.74	40.12	1,033.68	NaN	0	0
169	169	43.01	290.45	384.79	3.45	37.09	1,036.71	NaN	0	0
170	170	42.85	289.32	385.92	3.17	34.05	1,039.75	NaN	0	0
171	171	42.68	288.19	387.05	2.89	31	1,042.8	NaN	0	0
172	172	42.51	287.06	388.19	2.6	27.94	1,045.86	NaN	0	0
173	173	42.34	285.92	389.32	2.32	24.87	1,048.93	NaN	0	0
174	174	42.17	284.78	390.47	2.03	21.79	1,052.01	NaN	0	0
175	175	42	283.63	391.61	1.74	18.71	1,055.09	NaN	0	0
176	176	41.83	282.48	392.76	1.45	15.61	1,058.19	NaN	0	0
177	177	41.66	281.33	393.91	1.17	12.51	1,061.29	NaN	0	0
178	178	41.49	280.17	395.07	0.87	9.39	1,064.4	NaN	0	0
179	179	41.32	279.02	396.23	0.58	6.27	1,067.53	NaN	0	0
180	180	41.15	277.85	397.39	0.29	3.14	1,070.66	NaN	0	0
181	181	40.98	276.69	398.55	undefined	undefined	NaN	0	0
182	182	40.8	275.52	399.72	undefined	undefined	NaN	0	0
183	183	40.63	274.35	400.9	undefined	undefined	NaN	0	0
184	184	40.46	273.17	402.07	undefined	undefined	NaN	0	0
185	185	40.28	271.99	403.25	undefined	undefined	NaN	0	0
186	186	40.11	270.81	404.43	undefined	undefined	NaN	0	0
187	187	39.93	269.62	405.62	undefined	undefined	NaN	0	0
188	188	39.75	268.43	406.81	undefined	undefined	NaN	0	0
189	189	39.58	267.24	408	undefined	undefined	NaN	0	0
190	190	39.4	266.04	409.2	undefined	undefined	NaN	0	0
191	191	39.22	264.84	410.4	undefined	undefined	NaN	0	0
192	192	39.04	263.64	411.61	undefined	undefined	NaN	0	0
193	193	38.86	262.43	412.81	undefined	undefined	NaN	0	0
194	194	38.69	261.22	414.02	undefined	undefined	NaN	0	0
195	195	38.5	260	415.24	undefined	undefined	NaN	0	0
196	196	38.33	258.79	416.46	undefined	undefined	NaN	0	0
197	197	38.14	257.57	417.68	undefined	undefined	NaN	0	0
198	198	37.96	256.34	418.9	undefined	undefined	NaN	0	0
199	199	37.78	255.11	420.13	undefined	undefined	NaN	0	0
200	200	37.6	253.88	421.36	undefined	undefined	NaN	0	0
201	201	37.41	252.64	422.6	undefined	undefined	NaN	0	0
202	202	37.23	251.4	423.84	undefined	undefined	NaN	0	0
203	203	37.05	250.16	425.08	undefined	undefined	NaN	0	0
204	204	36.86	248.91	426.33	undefined	undefined	NaN	0	0
205	205	36.68	247.66	427.58	undefined	undefined	NaN	0	0
206	206	36.49	246.41	428.83	undefined	undefined	NaN	0	0
207	207	36.31	245.15	430.09	undefined	undefined	NaN	0	0
208	208	36.12	243.89	431.35	undefined	undefined	NaN	0	0
209	209	35.93	242.62	432.62	undefined	undefined	NaN	0	0
210	210	35.74	241.35	433.89	undefined	undefined	NaN	0	0
211	211	35.55	240.08	435.16	undefined	undefined	NaN	0	0
212	212	35.37	238.81	436.44	undefined	undefined	NaN	0	0
213	213	35.18	237.52	437.72	undefined	undefined	NaN	0	0
214	214	34.99	236.24	439	undefined	undefined	NaN	0	0
215	215	34.8	234.95	440.29	undefined	undefined	NaN	0	0
216	216	34.6	233.66	441.58	undefined	undefined	NaN	0	0
217	217	34.41	232.37	442.88	undefined	undefined	NaN	0	0
218	218	34.22	231.07	444.18	undefined	undefined	NaN	0	0
219	219	34.03	229.76	445.48	undefined	undefined	NaN	0	0
220	220	33.83	228.46	446.79	undefined	undefined	NaN	0	0
221	221	33.64	227.15	448.1	undefined	undefined	NaN	0	0
222	222	33.44	225.83	449.41	undefined	undefined	NaN	0	0
223	223	33.25	224.51	450.73	undefined	undefined	NaN	0	0
224	224	33.05	223.19	452.05	undefined	undefined	NaN	0	0
225	225	32.86	221.87	453.38	undefined	undefined	NaN	0	0
226	226	32.66	220.54	454.71	undefined	undefined	NaN	0	0
227	227	32.46	219.2	456.04	undefined	undefined	NaN	0	0
228	228	32.26	217.86	457.38	undefined	undefined	NaN	0	0
229	229	32.07	216.52	458.72	undefined	undefined	NaN	0	0
230	230	31.87	215.18	460.07	undefined	undefined	NaN	0	0
231	231	31.67	213.83	461.41	undefined	undefined	NaN	0	0
232	232	31.47	212.47	462.77	undefined	undefined	NaN	0	0
233	233	31.27	211.12	464.13	undefined	undefined	NaN	0	0
234	234	31.06	209.76	465.49	undefined	undefined	NaN	0	0
235	235	30.86	208.39	466.85	undefined	undefined	NaN	0	0
236	236	30.66	207.02	468.22	undefined	undefined	NaN	0	0
237	237	30.46	205.65	469.6	undefined	undefined	NaN	0	0
238	238	30.25	204.27	470.97	undefined	undefined	NaN	0	0
239	239	30.05	202.89	472.35	undefined	undefined	NaN	0	0
240	240	29.84	201.5	473.74	undefined	undefined	NaN	0	0
241	241	29.64	200.11	475.13	undefined	undefined	NaN	0	0
242	242	29.43	198.72	476.52	undefined	undefined	NaN	0	0
243	243	29.22	197.32	477.92	undefined	undefined	NaN	0	0
244	244	29.01	195.92	479.32	undefined	undefined	NaN	0	0
245	245	28.81	194.51	480.73	undefined	undefined	NaN	0	0
246	246	28.6	193.1	482.14	undefined	undefined	NaN	0	0
247	247	28.39	191.69	483.55	undefined	undefined	NaN	0	0
248	248	28.18	190.27	484.97	undefined	undefined	NaN	0	0
249	249	27.97	188.85	486.39	undefined	undefined	NaN	0	0
250	250	27.76	187.42	487.82	undefined	undefined	NaN	0	0
251	251	27.54	185.99	489.25	undefined	undefined	NaN	0	0
252	252	27.33	184.56	490.69	undefined	undefined	NaN	0	0
253	253	27.12	183.12	492.13	undefined	undefined	NaN	0	0
254	254	26.9	181.67	493.57	undefined	undefined	NaN	0	0
255	255	26.69	180.22	495.02	undefined	undefined	NaN	0	0
256	256	26.48	178.77	496.47	undefined	undefined	NaN	0	0
257	257	26.26	177.32	497.93	undefined	undefined	NaN	0	0
258	258	26.04	175.86	499.39	undefined	undefined	NaN	0	0
259	259	25.83	174.39	500.85	undefined	undefined	NaN	0	0
260	260	25.61	172.92	502.32	undefined	undefined	NaN	0	0
261	261	25.39	171.45	503.79	undefined	undefined	NaN	0	0
262	262	25.17	169.97	505.27	undefined	undefined	NaN	0	0
263	263	24.95	168.49	506.75	undefined	undefined	NaN	0	0
264	264	24.73	167	508.24	undefined	undefined	NaN	0	0
265	265	24.51	165.51	509.73	undefined	undefined	NaN	0	0
266	266	24.29	164.02	511.23	undefined	undefined	NaN	0	0
267	267	24.07	162.52	512.73	undefined	undefined	NaN	0	0
268	268	23.84	161.01	514.23	undefined	undefined	NaN	0	0
269	269	23.62	159.5	515.74	undefined	undefined	NaN	0	0
270	270	23.4	157.99	517.25	undefined	undefined	NaN	0	0
271	271	23.17	156.47	518.77	undefined	undefined	NaN	0	0
272	272	22.95	154.95	520.29	undefined	undefined	NaN	0	0
273	273	22.72	153.43	521.82	undefined	undefined	NaN	0	0
274	274	22.5	151.9	523.35	undefined	undefined	NaN	0	0
275	275	22.27	150.36	524.88	undefined	undefined	NaN	0	0
276	276	22.04	148.82	526.42	undefined	undefined	NaN	0	0
277	277	21.81	147.28	527.97	undefined	undefined	NaN	0	0
278	278	21.58	145.73	529.52	undefined	undefined	NaN	0	0
279	279	21.35	144.17	531.07	undefined	undefined	NaN	0	0
280	280	21.12	142.62	532.63	undefined	undefined	NaN	0	0
281	281	20.89	141.05	534.19	undefined	undefined	NaN	0	0
282	282	20.66	139.49	535.76	undefined	undefined	NaN	0	0
283	283	20.43	137.92	537.33	undefined	undefined	NaN	0	0
284	284	20.19	136.34	538.9	undefined	undefined	NaN	0	0
285	285	19.96	134.76	540.48	undefined	undefined	NaN	0	0
286	286	19.72	133.17	542.07	undefined	undefined	NaN	0	0
287	287	19.49	131.58	543.66	undefined	undefined	NaN	0	0
288	288	19.25	129.99	545.25	undefined	undefined	NaN	0	0
289	289	19.01	128.39	546.85	undefined	undefined	NaN	0	0
290	290	18.78	126.78	548.46	undefined	undefined	NaN	0	0
291	291	18.54	125.18	550.07	undefined	undefined	NaN	0	0
292	292	18.3	123.56	551.68	undefined	undefined	NaN	0	0
293	293	18.06	121.94	553.3	undefined	undefined	NaN	0	0
294	294	17.82	120.32	554.92	undefined	undefined	NaN	0	0
295	295	17.58	118.69	556.55	undefined	undefined	NaN	0	0
296	296	17.34	117.06	558.18	undefined	undefined	NaN	0	0
297	297	17.09	115.42	559.82	undefined	undefined	NaN	0	0
298	298	16.85	113.78	561.46	undefined	undefined	NaN	0	0
299	299	16.61	112.13	563.11	undefined	undefined	NaN	0	0
300	300	16.36	110.48	564.76	undefined	undefined	NaN	0	0
301	301	16.12	108.83	566.42	undefined	undefined	NaN	0	0
302	302	15.87	107.16	568.08	undefined	undefined	NaN	0	0
303	303	15.62	105.5	569.74	undefined	undefined	NaN	0	0
304	304	15.38	103.83	571.42	undefined	undefined	NaN	0	0
305	305	15.13	102.15	573.09	undefined	undefined	NaN	0	0
306	306	14.88	100.47	574.77	undefined	undefined	NaN	0	0
307	307	14.63	98.78	576.46	undefined	undefined	NaN	0	0
308	308	14.38	97.09	578.15	undefined	undefined	NaN	0	0
309	309	14.13	95.4	579.85	undefined	undefined	NaN	0	0
310	310	13.88	93.7	581.55	undefined	undefined	NaN	0	0
311	311	13.62	91.99	583.25	undefined	undefined	NaN	0	0
312	312	13.37	90.28	584.96	undefined	undefined	NaN	0	0
313	313	13.12	88.56	586.68	undefined	undefined	NaN	0	0
314	314	12.86	86.84	588.4	undefined	undefined	NaN	0	0
315	315	12.61	85.12	590.13	undefined	undefined	NaN	0	0
316	316	12.35	83.39	591.86	undefined	undefined	NaN	0	0
317	317	12.09	81.65	593.59	undefined	undefined	NaN	0	0
318	318	11.83	79.91	595.33	undefined	undefined	NaN	0	0
319	319	11.58	78.16	597.08	undefined	undefined	NaN	0	0
320	320	11.32	76.41	598.83	undefined	undefined	NaN	0	0
321	321	11.06	74.65	600.59	undefined	undefined	NaN	0	0
322	322	10.79	72.89	602.35	undefined	undefined	NaN	0	0
323	323	10.53	71.13	604.12	undefined	undefined	NaN	0	0
324	324	10.27	69.35	605.89	undefined	undefined	NaN	0	0
325	325	10.01	67.58	607.67	undefined	undefined	NaN	0	0
326	326	9.74	65.79	609.45	undefined	undefined	NaN	0	0
327	327	9.48	64.01	611.24	undefined	undefined	NaN	0	0
328	328	9.21	62.21	613.03	undefined	undefined	NaN	0	0
329	329	8.95	60.41	614.83	undefined	undefined	NaN	0	0
330	330	8.68	58.61	616.63	undefined	undefined	NaN	0	0
331	331	8.41	56.8	618.44	undefined	undefined	NaN	0	0
332	332	8.14	54.99	620.25	undefined	undefined	NaN	0	0
333	333	7.87	53.17	622.07	undefined	undefined	NaN	0	0
334	334	7.6	51.34	623.9	undefined	undefined	NaN	0	0
335	335	7.33	49.51	625.73	undefined	undefined	NaN	0	0
336	336	7.06	47.68	627.56	undefined	undefined	NaN	0	0
337	337	6.79	45.84	629.41	undefined	undefined	NaN	0	0
338	338	6.51	43.99	631.25	undefined	undefined	NaN	0	0
339	339	6.24	42.14	633.1	undefined	undefined	NaN	0	0
340	340	5.97	40.28	634.96	undefined	undefined	NaN	0	0
341	341	5.69	38.42	636.82	undefined	undefined	NaN	0	0
342	342	5.41	36.55	638.69	undefined	undefined	NaN	0	0
343	343	5.14	34.68	640.56	undefined	undefined	NaN	0	0
344	344	4.86	32.8	642.44	undefined	undefined	NaN	0	0
345	345	4.58	30.91	644.33	undefined	undefined	NaN	0	0
346	346	4.3	29.02	646.22	undefined	undefined	NaN	0	0
347	347	4.02	27.13	648.11	undefined	undefined	NaN	0	0
348	348	3.74	25.23	650.01	undefined	undefined	NaN	0	0
349	349	3.45	23.32	651.92	undefined	undefined	NaN	0	0
350	350	3.17	21.41	653.83	undefined	undefined	NaN	0	0
351	351	2.89	19.49	655.75	undefined	undefined	NaN	0	0
352	352	2.6	17.57	657.68	undefined	undefined	NaN	0	0
353	353	2.32	15.64	659.6	undefined	undefined	NaN	0	0
354	354	2.03	13.7	661.54	undefined	undefined	NaN	0	0
355	355	1.74	11.76	663.48	undefined	undefined	NaN	0	0
356	356	1.45	9.82	665.43	undefined	undefined	NaN	0	0
357	357	1.17	7.87	667.38	undefined	undefined	NaN	0	0
358	358	0.88	5.91	669.34	undefined	undefined	NaN	0	0
359	359	0.58	3.94	671.3	undefined	undefined	NaN	0	0

Current Mortgage

BreakThru Solution

Mortgage Summary

BreakThru Summary

The BreakThru Finance Solution could save you 20.5 years in mortgage

payments and $46,856 in interest costs

Year By Year Cash-Flow Comparison

Current Way Versus The BreakThru Way

Current Way Table

BreakThru Way Table

MONTHLY TABLE

YEARLY TABLE

MONTHLY SUMMARY TABLE

YEARLY SUMMARY TABLE

Column M	Column N	Column O	Column P
1	64.6	40.0	22.9
2	63.3	37.9	26.5
3	62.0	35.6	26.5
4	60.7	33.3	24.8
5	59.3	31.0	21.6
6	57.8	28.5	16.5
7	56.3	25.9	9.2
8	54.7	23.3	1.1
9	53.1	20.5	0.0
10	51.4	17.7	0.0
11	49.7	14.8	0.0
12	47.9	11.7	0.0
13	46.0	8.5	0.0
14	44.1	5.3	0.0
15	42.1	1.9	0.0
16	40.0	0.0	0.0
17	37.9	0.0	0.0
18	35.6	0.0	0.0
19	33.3	0.0	0.0
20	31.0	0.0	0.0
21	28.5	0.0	0.0
22	25.9	0.0	0.0
23	23.3	0.0	0.0
24	20.5	0.0	0.0
25	17.7	0.0	0.0
26	14.8	0.0	0.0
27	11.7	0.0	0.0
28	8.5	0.0	0.0
29	5.3	0.0	0.0
30	1.9	0.0	0.0