Input Values

House Cost
Deposit
Upfont buying costs
Mortgage rate
Annual owner costs
House Price Inflation p.a.
Repayment term (years)
Tax relief modifier
Calculated values:
Monthly interest rate
Repayments on mortgage
Monthly HPI
Monthly maintenance costs
TOTAL BUY COST
ASSETS (HOUSE)

NET GAIN / (COST)

M
o
n
t
0
1
2
3
4
5
6
7
8
9
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

Loan Value
180,000.00
179,763.21
179,525.54
179,286.97
179,047.51
178,807.15
178,565.89
178,323.72
178,080.64
177,836.65
177,591.74
177,345.91
177,099.16
176,851.48
176,602.87
176,353.33
176,102.86
175,851.44
175,599.08
175,345.77
175,091.51
174,836.29
174,580.12
174,322.98
174,064.88

200,000.00
20,000.00
3,000.00
4.60%
2.0%
3.0%
30
1.00

Monthly rent
Rent inflation p.a.
Returns on investments p.a.
Additional costs p.a.

0.38%
912.65
0.25%
0.17%

Monthly rent increase

Monthly Add. Costs

539,713
486,607

TOTAL RENT COST

ASSETS (INVEST DEPOSIT)

-53,106

Payment
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65

NET GAIN / (COST)

House
Value
200,000
200,493
200,988
201,483
201,980
202,478
202,978
203,478
203,980
204,483
204,988
205,493
206,000
206,508
207,017
207,528
208,040
208,553
209,067
209,583
210,100
210,618
211,137
211,658
212,180

Maintenance Costs
330.32
331.13
331.95
332.77
333.59
334.41
335.23
336.06
336.89
337.72
338.55
339.39
340.23
341.06
341.91
342.75
343.59
344.44
345.29
346.14
347.00
347.85
348.71
349.57
350.43

850.00
2.5%
6.0%
100.00

0.21%
8.33

457,356
366,560

-90,796

Rent
858.33
860.10
861.87
863.65
865.43
867.21
869.00
870.79
872.58
874.38
876.18
877.98
879.79
881.60
883.42
885.24
887.06
888.89
890.72
892.56
894.39
896.24
898.08
899.93
901.79

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

173,805.81
173,545.77
173,284.75
173,022.75
172,759.76
172,495.79
172,230.83
171,964.87
171,697.92
171,429.96
171,161.00
170,891.02
170,620.03
170,348.03
170,075.00
169,800.95
169,525.87
169,249.76
168,972.61
168,694.42
168,415.18
168,134.90
167,853.56
167,571.17
167,287.72
167,003.20
166,717.61
166,430.95
166,143.22
165,854.41
165,564.51
165,273.52
164,981.44
164,688.26
164,393.98
164,098.60
163,802.11
163,504.50
163,205.78
162,905.94
162,604.97
162,302.87
161,999.63
161,695.26
161,389.74
161,083.08
160,775.27
160,466.30
160,156.17
159,844.87
159,532.41
159,218.77
158,903.95
158,587.96
158,270.77
157,952.40
157,632.83
157,312.06

912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65

212,703
213,228
213,754
214,281
214,809
215,339
215,870
216,403
216,936
217,471
218,008
218,545
219,084
219,625
220,166
220,709
221,254
221,799
222,346
222,895
223,444
223,996
224,548
225,102
225,657
226,213
226,771
227,331
227,891
228,453
229,017
229,582
230,148
230,715
231,284
231,855
232,427
233,000
233,574
234,151
234,728
235,307
235,887
236,469
237,052
237,637
238,223
238,810
239,399
239,990
240,582
241,175
241,770
242,366
242,964
243,563
244,164
244,766

351.30
352.16
353.03
353.90
354.78
355.65
356.53
357.41
358.29
359.17
360.06
360.95
361.84
362.73
363.62
364.52
365.42
366.32
367.22
368.13
369.04
369.95
370.86
371.77
372.69
373.61
374.53
375.46
376.38
377.31
378.24
379.17
380.11
381.05
381.98
382.93
383.87
384.82
385.77
386.72
387.67
388.63
389.59
390.55
391.51
392.48
393.44
394.41
395.39
396.36
397.34
398.32
399.30
400.29
401.27
402.26
403.26
404.25

903.64
905.51
907.37
909.24
911.11
912.99
914.87
916.75
918.64
920.53
922.43
924.33
926.24
928.14
930.05
931.97
933.89
935.81
937.74
939.67
941.61
943.55
945.49
947.44
949.39
951.35
953.31
955.27
957.24
959.21
961.19
963.16
965.15
967.14
969.13
971.13
973.13
975.13
977.14
979.15
981.17
983.19
985.21
987.24
989.28
991.32
993.36
995.40
997.45
999.51
1,001.57
1,003.63
1,005.70
1,007.77
1,009.85
1,011.93
1,014.01
1,016.10

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

156,990.09
156,666.90
156,342.51
156,016.89
155,690.06
155,361.99
155,032.70
154,702.16
154,370.39
154,037.37
153,703.10
153,367.57
153,030.79
152,692.74
152,353.42
152,012.83
151,670.96
151,327.80
150,983.36
150,637.62
150,290.59
149,942.25
149,592.60
149,241.64
148,889.37
148,535.77
148,180.84
147,824.58
147,466.98
147,108.04
146,747.75
146,386.11
146,023.11
145,658.75
145,293.02
144,925.92
144,557.43
144,187.57
143,816.32
143,443.67
143,069.62
142,694.17
142,317.31
141,939.03
141,559.33
141,178.21
140,795.66
140,411.67
140,026.24
139,639.36
139,251.03
138,861.24
138,469.98
138,077.26
137,683.06
137,287.39
136,890.22
136,491.57

912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65

245,370
245,975
246,581
247,190
247,799
248,410
249,023
249,637
250,253
250,870
251,489
252,109
252,731
253,354
253,979
254,605
255,233
255,863
256,494
257,126
257,760
258,396
259,033
259,672
260,313
260,955
261,598
262,243
262,890
263,539
264,188
264,840
265,493
266,148
266,804
267,462
268,122
268,783
269,446
270,111
270,777
271,445
272,114
272,785
273,458
274,132
274,808
275,486
276,166
276,847
277,530
278,214
278,900
279,588
280,278
280,969
281,662
282,356

405.25
406.25
407.25
408.25
409.26
410.27
411.28
412.30
413.31
414.33
415.35
416.38
417.41
418.43
419.47
420.50
421.54
422.58
423.62
424.66
425.71
426.76
427.81
428.87
429.93
430.99
432.05
433.12
434.18
435.26
436.33
437.40
438.48
439.57
440.65
441.74
442.83
443.92
445.01
446.11
447.21
448.31
449.42
450.53
451.64
452.75
453.87
454.99
456.11
457.23
458.36
459.49
460.63
461.76
462.90
464.04
465.19
466.33

1,018.19
1,020.29
1,022.39
1,024.50
1,026.61
1,028.72
1,030.84
1,032.96
1,035.09
1,037.22
1,039.36
1,041.50
1,043.65
1,045.80
1,047.95
1,050.11
1,052.27
1,054.44
1,056.61
1,058.79
1,060.97
1,063.15
1,065.34
1,067.54
1,069.74
1,071.94
1,074.15
1,076.36
1,078.58
1,080.80
1,083.03
1,085.26
1,087.49
1,089.73
1,091.98
1,094.23
1,096.48
1,098.74
1,101.00
1,103.27
1,105.54
1,107.82
1,110.10
1,112.39
1,114.68
1,116.98
1,119.28
1,121.58
1,123.89
1,126.21
1,128.53
1,130.85
1,133.18
1,135.52
1,137.85
1,140.20
1,142.55
1,144.90

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

136,091.42
135,689.76
135,286.60
134,881.93
134,475.73
134,068.01
133,658.76
133,247.97
132,835.64
132,421.76
132,006.33
131,589.34
131,170.78
130,750.65
130,328.94
129,905.65
129,480.77
129,054.30
128,626.22
128,196.54
127,765.24
127,332.32
126,897.78
126,461.61
126,023.80
125,584.34
125,143.23
124,700.47
124,256.05
123,809.96
123,362.19
122,912.74
122,461.60
122,008.77
121,554.24
121,098.00
120,640.05
120,180.38
119,718.98
119,255.85
118,790.99
118,324.37
117,856.01
117,385.88
116,913.99
116,440.33
115,964.89
115,487.67
115,008.65
114,527.84
114,045.21
113,560.78
113,074.53
112,586.45
112,096.54
111,604.79
111,111.20
110,615.75

912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65

283,053
283,751
284,451
285,152
285,855
286,560
287,267
287,976
288,686
289,398
290,112
290,827
291,544
292,263
292,984
293,707
294,431
295,157
295,885
296,615
297,346
298,080
298,815
299,552
300,291
301,031
301,774
302,518
303,264
304,012
304,762
305,513
306,267
307,022
307,779
308,538
309,299
310,062
310,827
311,593
312,362
313,132
313,905
314,679
315,455
316,233
317,013
317,795
318,578
319,364
320,152
320,941
321,733
322,526
323,322
324,119
324,918
325,720

467.48
468.64
469.79
470.95
472.11
473.28
474.45
475.62
476.79
477.96
479.14
480.32
481.51
482.70
483.89
485.08
486.28
487.48
488.68
489.88
491.09
492.30
493.52
494.73
495.95
497.18
498.40
499.63
500.87
502.10
503.34
504.58
505.82
507.07
508.32
509.58
510.83
512.09
513.36
514.62
515.89
517.16
518.44
519.72
521.00
522.28
523.57
524.86
526.16
527.46
528.76
530.06
531.37
532.68
533.99
535.31
536.63
537.95

1,147.26
1,149.62
1,151.99
1,154.36
1,156.74
1,159.12
1,161.51
1,163.90
1,166.30
1,168.70
1,171.11
1,173.52
1,175.94
1,178.36
1,180.79
1,183.22
1,185.66
1,188.10
1,190.55
1,193.00
1,195.46
1,197.92
1,200.39
1,202.86
1,205.34
1,207.82
1,210.31
1,212.80
1,215.30
1,217.80
1,220.31
1,222.83
1,225.34
1,227.87
1,230.40
1,232.93
1,235.47
1,238.02
1,240.57
1,243.12
1,245.68
1,248.25
1,250.82
1,253.40
1,255.98
1,258.57
1,261.16
1,263.76
1,266.36
1,268.97
1,271.58
1,274.20
1,276.83
1,279.46
1,282.09
1,284.73
1,287.38
1,290.03

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

110,118.44
109,619.26
109,118.21
108,615.27
108,110.45
107,603.74
107,095.12
106,584.59
106,072.14
105,557.77
105,041.47
104,523.23
104,003.04
103,480.90
102,956.80
102,430.74
101,902.69
101,372.67
100,840.65
100,306.64
99,770.62
99,232.59
98,692.54
98,150.46
97,606.34
97,060.18
96,511.98
95,961.71
95,409.38
94,854.97
94,298.48
93,739.90
93,179.23
92,616.45
92,051.55
91,484.54
90,915.39
90,344.11
89,770.69
89,195.11
88,617.37
88,037.46
87,455.37
86,871.10
86,284.63
85,695.96
85,105.08
84,511.98
83,916.66
83,319.10
82,719.30
82,117.24
81,512.92
80,906.34
80,297.47
79,686.33
79,072.88
78,457.13

912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65

326,523
327,328
328,136
328,945
329,756
330,570
331,385
332,202
333,021
333,843
334,666
335,491
336,319
337,148
337,980
338,813
339,649
340,487
341,326
342,168
343,012
343,858
344,706
345,556
346,408
347,263
348,119
348,978
349,838
350,701
351,566
352,433
353,302
354,174
355,047
355,923
356,801
357,681
358,563
359,447
360,334
361,222
362,113
363,006
363,901
364,799
365,699
366,601
367,505
368,411
369,320
370,230
371,144
372,059
372,977
373,896
374,819
375,743

539.28
540.61
541.94
543.28
544.62
545.96
547.31
548.66
550.01
551.37
552.73
554.09
555.46
556.83
558.20
559.58
560.96
562.34
563.73
565.12
566.51
567.91
569.31
570.71
572.12
573.53
574.95
576.37
577.79
579.21
580.64
582.07
583.51
584.95
586.39
587.84
589.29
590.74
592.20
593.66
595.12
596.59
598.06
599.53
601.01
602.50
603.98
605.47
606.96
608.46
609.96
611.47
612.97
614.49
616.00
617.52
619.04
620.57

1,292.69
1,295.35
1,298.02
1,300.69
1,303.37
1,306.06
1,308.75
1,311.44
1,314.14
1,316.85
1,319.56
1,322.28
1,325.00
1,327.73
1,330.47
1,333.21
1,335.96
1,338.71
1,341.46
1,344.23
1,347.00
1,349.77
1,352.55
1,355.34
1,358.13
1,360.93
1,363.73
1,366.54
1,369.35
1,372.17
1,375.00
1,377.83
1,380.67
1,383.52
1,386.37
1,389.22
1,392.08
1,394.95
1,397.82
1,400.70
1,403.59
1,406.48
1,409.38
1,412.28
1,415.19
1,418.10
1,421.02
1,423.95
1,426.88
1,429.82
1,432.77
1,435.72
1,438.68
1,441.64
1,444.61
1,447.59
1,450.57
1,453.56

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

77,839.07
77,218.69
76,595.98
75,970.94
75,343.54
74,713.79
74,081.68
73,447.19
72,810.32
72,171.06
71,529.39
70,885.32
70,238.83
69,589.91
68,938.56
68,284.76
67,628.50
66,969.79
66,308.59
65,644.92
64,978.75
64,310.08
63,638.90
62,965.20
62,288.98
61,610.21
60,928.89
60,245.02
59,558.57
58,869.55
58,177.95
57,483.74
56,786.93
56,087.51
55,385.45
54,680.76
53,973.43
53,263.44
52,550.78
51,835.45
51,117.43
50,396.71
49,673.29
48,947.15
48,218.29
47,486.69
46,752.34
46,015.24
45,275.36
44,532.71
43,787.27
43,039.04
42,287.99
41,534.12
40,777.42
40,017.88
39,255.49
38,490.24

912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65

376,670
377,599
378,530
379,463
380,399
381,337
382,278
383,221
384,166
385,113
386,063
387,015
387,970
388,927
389,886
390,847
391,811
392,778
393,746
394,717
395,691
396,667
397,645
398,626
399,609
400,594
401,582
402,573
403,566
404,561
405,559
406,559
407,562
408,567
409,574
410,584
411,597
412,612
413,630
414,650
415,673
416,698
417,725
418,756
419,788
420,824
421,862
422,902
423,945
424,991
426,039
427,089
428,143
429,199
430,257
431,318
432,382
433,448

622.10
623.63
625.17
626.71
628.26
629.81
631.36
632.92
634.48
636.05
637.61
639.19
640.76
642.34
643.93
645.52
647.11
648.70
650.30
651.91
653.52
655.13
656.74
658.36
659.99
661.61
663.25
664.88
666.52
668.17
669.81
671.46
673.12
674.78
676.45
678.11
679.79
681.46
683.14
684.83
686.52
688.21
689.91
691.61
693.31
695.02
696.74
698.46
700.18
701.91
703.64
705.37
707.11
708.86
710.60
712.36
714.11
715.88

1,456.55
1,459.55
1,462.56
1,465.57
1,468.59
1,471.61
1,474.64
1,477.68
1,480.73
1,483.78
1,486.83
1,489.89
1,492.96
1,496.04
1,499.12
1,502.21
1,505.30
1,508.40
1,511.51
1,514.62
1,517.74
1,520.87
1,524.00
1,527.14
1,530.29
1,533.44
1,536.60
1,539.76
1,542.94
1,546.11
1,549.30
1,552.49
1,555.69
1,558.89
1,562.10
1,565.32
1,568.55
1,571.78
1,575.01
1,578.26
1,581.51
1,584.77
1,588.03
1,591.30
1,594.58
1,597.86
1,601.16
1,604.45
1,607.76
1,611.07
1,614.39
1,617.71
1,621.05
1,624.39
1,627.73
1,631.08
1,634.44
1,637.81

#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#
#

37,722.11
36,951.10
36,177.19
35,400.38
34,620.65
33,837.99
33,052.39
32,263.85
31,472.34
30,677.86
29,880.40
29,079.95
28,276.48
27,470.01
26,660.50
25,847.95
25,032.36
24,213.70
23,391.96
22,567.14
21,739.23
20,908.20
20,074.06
19,236.78
18,396.36
17,552.79
16,706.04
15,856.12
15,003.00
14,146.69
13,287.15
12,424.39
11,558.39
10,689.14
9,816.63
8,940.83
8,061.75
7,179.37
6,293.68
5,404.66
4,512.30
3,616.59
2,717.52
1,815.07
909.24
0.00

912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
912.65
0.00

434,517
435,589
436,663
437,740
438,820
439,902
440,987
442,075
443,165
444,258
445,353
446,452
447,553
448,657
449,763
450,872
451,984
453,099
454,217
455,337
456,460
457,586
458,714
459,845
460,979
462,116
463,256
464,399
465,544
466,692
467,843
468,997
470,154
471,313
472,475
473,641
474,809
475,980
477,154
478,331
479,510
480,693
481,878
483,067
484,258
484,258

717.64
719.41
721.18
722.96
724.75
726.53
728.33
730.12
731.92
733.73
735.54
737.35
739.17
740.99
742.82
744.65
746.49
748.33
750.18
752.03
753.88
755.74
757.60
759.47
761.35
763.22
765.11
766.99
768.88
770.78
772.68
774.59
776.50
778.41
780.33
782.26
784.19
786.12
788.06
790.00
791.95
793.90
795.86
797.82
799.79
0.00

1,641.18
1,644.57
1,647.95
1,651.35
1,654.75
1,658.16
1,661.57
1,665.00
1,668.43
1,671.86
1,675.31
1,678.76
1,682.21
1,685.68
1,689.15
1,692.63
1,696.12
1,699.61
1,703.11
1,706.62
1,710.14
1,713.66
1,717.19
1,720.73
1,724.27
1,727.82
1,731.38
1,734.95
1,738.52
1,742.10
1,745.69
1,749.29
1,752.89
1,756.50
1,760.12
1,763.74
1,767.38
1,771.02
1,774.66
1,778.32
1,781.98
1,785.65
1,789.33
1,793.02
1,796.71
0.00

Difference
Rent Mortgage
-384.63
-383.68
-382.73
-381.77
-380.81
-379.85
-378.89
-377.93
-376.96
-375.99
-375.03
-374.06
-373.09
-372.11
-371.14
-370.16
-369.18
-368.20
-367.22
-366.24
-365.25
-364.27
-363.28
-362.29
-361.30

Rent - Mortgage savings

savings
invested
invested
2,209.14
0.00
2,192.99
0.00
2,176.94
0.00
2,160.98
0.00
2,145.11
0.00
2,129.34
0.00
2,113.66
0.00
2,098.08
0.00
2,082.58
0.00
2,067.18
0.00
2,051.87
0.00
2,036.65
0.00
2,021.52
0.00
2,006.48
0.00
1,991.53
0.00
1,976.67
0.00
1,961.90
0.00
1,947.21
0.00
1,932.61
0.00
1,918.10
0.00
1,903.68
0.00
1,889.34
0.00
1,875.09
0.00
1,860.92
0.00
1,846.84
0.00

-360.30
-359.31
-358.31
-357.31
-356.31
-355.31
-354.31
-353.30
-352.30
-351.29
-350.28
-349.27
-348.25
-347.24
-346.22
-345.20
-344.18
-343.16
-342.13
-341.11
-340.08
-339.05
-338.02
-336.99
-335.95
-334.91
-333.88
-332.84
-331.79
-330.75
-329.71
-328.66
-327.61
-326.56
-325.51
-324.45
-323.40
-322.34
-321.28
-320.22
-319.16
-318.09
-317.02
-315.95
-314.88
-313.81
-312.74
-311.66
-310.59
-309.51
-308.42
-307.34
-306.26
-305.17
-304.08
-302.99
-301.90
-300.80

1,832.84
1,818.92
1,805.09
1,791.34
1,777.68
1,764.09
1,750.59
1,737.17
1,723.83
1,710.56
1,697.38
1,684.28
1,671.26
1,658.31
1,645.44
1,632.65
1,619.94
1,607.31
1,594.75
1,582.26
1,569.85
1,557.52
1,545.26
1,533.08
1,520.97
1,508.93
1,496.97
1,485.07
1,473.25
1,461.51
1,449.83
1,438.23
1,426.69
1,415.23
1,403.83
1,392.51
1,381.25
1,370.07
1,358.95
1,347.90
1,336.92
1,326.00
1,315.15
1,304.37
1,293.66
1,283.01
1,272.42
1,261.90
1,251.45
1,241.06
1,230.73
1,220.47
1,210.27
1,200.13
1,190.06
1,180.05
1,170.10
1,160.21

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

-299.71
-298.61
-297.51
-296.41
-295.31
-294.20
-293.09
-291.98
-290.87
-289.76
-288.65
-287.53
-286.41
-285.29
-284.17
-283.04
-281.92
-280.79
-279.66
-278.53
-277.40
-276.26
-275.12
-273.98
-272.84
-271.70
-270.55
-269.41
-268.26
-267.11
-265.95
-264.80
-263.64
-262.48
-261.32
-260.16
-259.00
-257.83
-256.66
-255.49
-254.32
-253.14
-251.97
-250.79
-249.61
-248.43
-247.24
-246.06
-244.87
-243.68
-242.49
-241.29
-240.10
-238.90
-237.70
-236.50
-235.29
-234.09

1,150.38
1,140.62
1,130.91
1,121.26
1,111.68
1,102.15
1,092.69
1,083.28
1,073.93
1,064.64
1,055.41
1,046.23
1,037.11
1,028.05
1,019.05
1,010.10
1,001.21
992.37
983.59
974.87
966.20
957.58
949.02
940.51
932.06
923.66
915.31
907.01
898.77
890.58
882.44
874.35
866.32
858.33
850.40
842.51
834.68
826.89
819.16
811.47
803.84
796.25
788.71
781.22
773.78
766.38
759.04
751.73
744.48
737.27
730.11
723.00
715.93
708.91
701.93
694.99
688.11
681.26

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

-232.88
-231.67
-230.45
-229.24
-228.02
-226.81
-225.59
-224.36
-223.14
-221.91
-220.68
-219.45
-218.22
-216.99
-215.75
-214.51
-213.27
-212.03
-210.78
-209.53
-208.28
-207.03
-205.78
-204.52
-203.27
-202.01
-200.75
-199.48
-198.22
-196.95
-195.68
-194.41
-193.13
-191.85
-190.58
-189.29
-188.01
-186.73
-185.44
-184.15
-182.86
-181.57
-180.27
-178.97
-177.67
-176.37
-175.07
-173.76
-172.45
-171.14
-169.83
-168.51
-167.19
-165.87
-164.55
-163.23
-161.90
-160.57

674.46
667.71
661.00
654.33
647.71
641.12
634.59
628.09
621.64
615.22
608.85
602.53
596.24
589.99
583.79
577.63
571.50
565.42
559.38
553.37
547.41
541.49
535.60
529.75
523.95
518.18
512.45
506.75
501.10
495.48
489.90
484.36
478.85
473.38
467.95
462.55
457.19
451.87
446.58
441.33
436.11
430.93
425.78
420.67
415.59
410.54
405.53
400.56
395.61
390.71
385.83
380.99
376.18
371.40
366.66
361.95
357.27
352.62

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

-159.24
-157.91
-156.58
-155.24
-153.90
-152.56
-151.21
-149.87
-148.52
-147.17
-145.82
-144.46
-143.10
-141.75
-140.38
-139.02
-137.65
-136.29
-134.91
-133.54
-132.17
-130.79
-129.41
-128.03
-126.64
-125.26
-123.87
-122.48
-121.08
-119.69
-118.29
-116.89
-115.49
-114.08
-112.68
-111.27
-109.85
-108.44
-107.02
-105.60
-104.18
-102.76
-101.33
-99.91
-98.48
-97.04
-95.61
-94.17
-92.73
-91.29
-89.84
-88.40
-86.95
-85.50
-84.04
-82.59
-81.13
-79.67

348.00
343.42
338.87
334.34
329.85
325.40
320.97
316.57
312.20
307.86
303.56
299.28
295.03
290.81
286.63
282.47
278.33
274.23
270.16
266.12
262.10
258.11
254.15
250.22
246.32
242.44
238.59
234.77
230.97
227.20
223.46
219.75
216.06
212.40
208.76
205.15
201.57
198.01
194.47
190.97
187.48
184.03
180.60
177.19
173.80
170.45
167.11
163.80
160.52
157.25
154.02
150.80
147.61
144.44
141.30
138.18
135.08
132.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

-78.20
-76.74
-75.27
-73.80
-72.32
-70.85
-69.37
-67.89
-66.41
-64.92
-63.43
-61.94
-60.45
-58.96
-57.46
-55.96
-54.46
-52.95
-51.44
-49.93
-48.42
-46.91
-45.39
-43.87
-42.35
-40.83
-39.30
-37.77
-36.24
-34.70
-33.17
-31.63
-30.08
-28.54
-26.99
-25.44
-23.89
-22.34
-20.78
-19.22
-17.66
-16.09
-14.53
-12.96
-11.39
-9.81
-8.23
-6.65
-5.07
-3.49
-1.90
-0.31
1.28
2.88
4.48
6.08
7.68
9.28

128.95
125.92
122.91
119.93
116.96
114.02
111.10
108.21
105.33
102.47
99.64
96.83
94.04
91.27
88.52
85.79
83.08
80.40
77.73
75.08
72.46
69.85
67.26
64.70
62.15
59.62
57.12
54.63
52.16
49.71
47.28
44.86
42.47
40.09
37.74
35.40
33.08
30.78
28.49
26.23
23.98
21.75
19.54
17.34
15.16
13.00
10.86
8.73
6.62
4.53
2.46
0.40
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.64
3.67
5.68
7.67
9.65
11.61

10.89
12.50
14.12
15.73
17.35
18.97
20.60
22.22
23.85
25.48
27.12
28.75
30.39
32.04
33.68
35.33
36.98
38.63
40.29
41.94
43.60
45.27
46.93
48.60
50.27
51.95
53.62
55.30
56.99
58.67
60.36
62.05
63.74
65.44
67.13
68.84
70.54
72.25
73.96
75.67
77.38
79.10
80.82
82.54
84.27
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

13.55
15.48
17.39
19.29
21.17
23.04
24.89
26.73
28.55
30.35
32.14
33.91
35.68
37.42
39.15
40.87
42.57
44.26
45.93
47.59
49.23
50.86
52.48
54.08
55.67
57.25
58.81
60.35
61.89
63.41
64.92
66.41
67.89
69.36
70.82
72.26
73.69
75.11
76.51
77.90
79.28
80.65
82.01
83.35
84.68
0.00