Assignment #9 - Case Study Schedules

Name: Durga Raju, Amy, Sam and Joe

Section: Case Study Final

INSTRUCTIONS: Once you have completed sheets #1 - #4, use this sheet to summarize your findin
How? Provide links in the GREYED areas to the cell of the appropriate spreadshee

#1. How much are they CURRENTLY overspending each month?

#2a. List your top 3 recommendations for insuring that (1) the budget is positive and (2) you find at least $
and retirement planning.
1 Eliminating the lesson will reduce debt reduction
2 Eliminiating the Bowling will reduce debt reduction
3 Eliminiating the Newspaper will decrease debt reduction

#2b. How much additional money does your new budget provide?

#3a. How long does it take to get them completely out of debt applying an extra $100 per month?

#3b. How much will eventually be freed up to use in building a retirement plan?

#4. How much will they have in their retirement account if they retire at age 65?
NOTE: Assume a 10% return per year.

(HINT: S/B stands for "should be")

heet to summarize your findings.
f the appropriate spreadsheet that contains your answer.

$ 272.50

positive and (2) you find at least $100 more per month for debt reduction

$ 410.00 (HINT: S/B great than $375)

an extra $100 per month? 99 months (HINT: S/B less than 100 months)
8.3 years

$2,937.50 (HINT: S/B between $2,000 and $3,000 per month)

$3,112,967.88 (HINT: S/B more than $3,000,000)

Current Budget
HINT: Create a simple one month Cash Flow statement showing Income and Expenses. The difference between Income and

Income
Brother hopful $ 4,800.00 401K $150.00
Sister hopeful $ 350.00

Total $ 5,150.00

Expenses
Tithining and offering $ 615.00
Charity $ 35.00
Food $ 450.00
Lesson $ 155.00
Launtry $ 30.00
Dry Cleaning $ 20.00
gif $ 15.00
life insurance $ 70.00
Medical insuracne $ 200.00
Car insurance $ 120.00
Internet $ 25.00
Cable $ 95.00
All utlilites $ 275.00
Home phone $ 75.00
Cell phone $ 85.00
Gas $ 170.00
Bowling league $ 85.00
Newspaper $ 35.00
Miscellanous $ 30.00
Total $ 2,585.00
NetIncome $ 2,312.50
Surplus $ 272.50

Payme
Current nts Descri
Amount APR %
Payment Remai ption
ning

Credit
$6,000.00 12.00% $158.00 48
Card #1
 Credit
$1,000.00 15.00% $34.67 36
Card #2

Credit
$12,619.08 11.00% $274.37 60
Card #3

Credit
$19,225.00 6.00% $280.85 84 Union
Loan
Car
$5,200.00 7.00% $200.00 28
Loan
Gas
$1,969.78 12.00% $92.72 24 Credit
Card
Medical
$1,876.97 15.00% $65.07 36
Bill
2nd
$49,612.40 9.50% $582.82 142 Mortgag
e
1st
$119,412.57 6.00% $1,149.00 147 Mortgag
e

Total
$216,915.80 $2,837.50
debt
fference between Income and Expenses shows Surplus or Deficit.
Revised Budget
HINT: Make a copy of your Current Budget tab and add additional columns showing what you would modify and why.

Income
Brother hopful $ 4,800.00
Sister hopeful $ 350.00

Total $ 5,150.00

Expenses
Tithining and offering $ 615.00 $ 615.00
Charity $ 35.00 $ 35.00
Food $ 450.00 $ 450.00
Lesson $ 155.00 - Eliminating
Launtry $ 30.00 $ 30.00
Dry Cleaning $ 20.00 $ 20.00
gif $ 15.00 $ 15.00
life insurance $ 70.00 $ 70.00
Medical insuracne $ 200.00 $ 200.00
Car insurance $ 120.00 $ 120.00
Internet $ 25.00 $ 25.00
Cable $ 95.00 - Eliminating
All utlilites $ 275.00 $ 275.00
Home phone $ 75.00 - Eliminating
Cell phone $ 85.00 $ 85.00
Gas $ 170.00 $ 170.00
Bowling league $ 85.00 - Eliminating
Newspaper $ 35.00 $ 35.00
Miscellanous $ 30.00 $ 30.00
Total $ 2,585.00 $ 2,175.00

Surplus $ 410.00
would modify and why.
Debt Reduction Plan
Use ONLY $100 extra to start your Debt Free Snowball rolling.
HINT: If you don't know how to start, make sure you have previewed the Video help for using this Excel template.

Amount APR % Current Payment Payments Description

Remaining
Credit Card
$6,000.00 12.00% $158.00 48 #1
Credit Card
$1,000.00 15.00% $34.67 36 #2
Credit Card
$12,619.08 11.00% $274.37 60 #3
Credit Union
$19,225.00 6.00% $280.85 84 Loan
$5,200.00 7.00% $200.00 28 Car Loan
Gas Credit
$1,969.78 12.00% $92.72 24 Card

$1,876.97 15.00% $65.07 36 Medical Bill

2nd
$49,612.40 9.50% $582.82 142 Mortgage
1st
$119,412.57 6.00% $1,149.00 147 Mortgage

$216,915.80 $2,837.50 Total debt

Credit Card # 2 Beginning Balance $1,000.00

Month Balance Payment Interest Principle
1 $1,000.00 $134.67 $12.50 $122.17
2 $877.83 $134.67 $ 10.97 $123.70
3 $754.13 $134.67 $ 9.43 $125.24
4 $628.89 $134.67 $ 7.86 $126.81
5 $502.08 $134.67 $ 6.28 $128.39
6 $373.69 $134.67 $ 4.67 $130.00
7 $243.69 $134.67 $ 3.05 $131.62
8 $112.06 $134.67 $ 1.40 $133.27
9 ($21.21) $134.67 $ (0.27) $134.94
Excel template.

$34.67 Medical Bill $1,876.97

15.00% Month Balance Payment Interest Principle
1 $1,876.97 $65.07 $23.46 $41.61
2 $1,835.36 $65.07 $22.94 $42.13
3 $1,793.23 $65.07 $22.42 $42.65
4 $1,750.58 $65.07 $21.88 $43.19
5 $1,707.39 $65.07 $21.34 $43.73
6 $1,663.66 $65.07 $20.80 $44.27
7 $1,619.39 $65.07 $20.24 $44.83
8 $1,574.56 $65.07 $19.68 $45.39
9 $1,529.17 $65.07 $19.11 $45.96
10 $1,483.22 $199.74 $18.54 $181.20
11 $1,302.02 $199.74 $18.54 $181.20
12 $1,120.82 $199.74 $18.54 $181.20
13 $939.62 $199.74 $18.54 $181.20
14 $758.42 $199.74 $18.54 $181.20
15 $577.22 $199.74 $18.54 $181.20
16 $396.02 $199.74 $18.54 $181.20
17 $214.82 $199.74 $18.54 $181.20
18 $33.62 $199.74 $18.54 $181.20
$65.07 Gas Credit Card $1,969.78
15.00% Month Balance Payment Interest Principle
1 $1,969.78 $92.72 $19.70 $73.02
2 $1,896.76 $92.72 $18.97 $73.75
3 $1,823.01 $92.72 $18.23 $74.49
4 $1,748.52 $92.72 $17.49 $75.23
5 $1,673.28 $92.72 $16.73 $75.99
6 $1,597.29 $92.72 $15.97 $76.75
7 $1,520.55 $92.72 $15.21 $77.51
8 $1,443.03 $92.72 $14.43 $78.29
9 $1,364.74 $92.72 $13.65 $79.07
10 $1,285.67 $92.72 $12.86 $79.86
11 $1,205.81 $92.72 $12.06 $80.66
12 $1,125.14 $92.72 $11.25 $81.47
13 $1,043.68 $92.72 $10.44 $82.28
14 $961.39 $92.72 $9.61 $83.11
15 $878.29 $92.72 $8.78 $83.94
16 $794.35 $92.72 $7.94 $84.78
17 $709.57 $92.72 $7.10 $85.62
18 $623.95 $292.46 $6.24 $286.22
19 $337.73 $292.46 $3.38 $289.08
20 $48.65 $292.46 $0.49 $291.97
21 ($243.33) $292.46 ($2.43) $294.89
$92.72 Car Loan $5,200.00 $200.00
12.00% Month Balance Payment Interest Principle 7.00%
1 $5,200.00 $200.00 $30.33 $169.67
2 $5,030.33 $200.00 $29.34 $170.66
3 $4,859.68 $200.00 $28.35 $171.65
4 $4,688.03 $200.00 $27.35 $172.65
5 $4,515.37 $200.00 $26.34 $173.66
6 $4,341.71 $200.00 $25.33 $174.67
7 $4,167.04 $200.00 $24.31 $175.69
8 $3,991.35 $200.00 $23.28 $176.72
9 $3,814.63 $200.00 $22.25 $177.75
10 $3,636.88 $200.00 $21.22 $178.78
11 $3,458.10 $200.00 $20.17 $179.83
12 $3,278.27 $200.00 $19.12 $180.88
13 $3,097.39 $200.00 $18.07 $181.93
14 $2,915.46 $200.00 $17.01 $182.99
15 $2,732.47 $200.00 $15.94 $184.06
16 $2,548.41 $200.00 $14.87 $185.13
17 $2,363.27 $200.00 $13.79 $186.21
18 $2,177.06 $200.00 $12.70 $187.30
19 $1,989.76 $200.00 $11.61 $188.39
20 $1,801.36 $200.00 $10.51 $189.49
21 $1,611.87 $200.00 $9.40 $190.60
22 $1,421.27 $492.46 $8.29 $484.17
23 $937.10 $492.46 $5.47 $486.99
24 $450.11 $492.46 $2.63 $489.83
25 ($39.72) $492.46 ($0.23) $492.69
 Credit Card # 1 $6,000.00 $158.00
Month Balance Payment Interest Principle 12.00%
1 $6,000.00 $158.00 $60.00 $98.00
2 $5,902.00 $158.00 $59.02 $98.98
3 $5,803.02 $158.00 $58.03 $99.97
4 $5,703.05 $158.00 $57.03 $100.97
5 $5,602.08 $158.00 $56.02 $101.98
6 $5,500.10 $158.00 $55.00 $103.00
7 $5,397.10 $158.00 $53.97 $104.03
8 $5,293.07 $158.00 $52.93 $105.07
9 $5,188.00 $158.00 $51.88 $106.12
10 $5,081.88 $158.00 $50.82 $107.18
11 $4,974.70 $158.00 $49.75 $108.25
12 $4,866.45 $158.00 $48.66 $109.34
13 $4,757.11 $158.00 $47.57 $110.43
14 $4,646.69 $158.00 $46.47 $111.53
15 $4,535.15 $158.00 $45.35 $112.65
16 $4,422.50 $158.00 $44.23 $113.77
17 $4,308.73 $158.00 $43.09 $114.91
18 $4,193.82 $158.00 $41.94 $116.06
19 $4,077.75 $158.00 $40.78 $117.22
20 $3,960.53 $158.00 $39.61 $118.39
21 $3,842.14 $158.00 $38.42 $119.58
22 $3,722.56 $158.00 $37.23 $120.77
23 $3,601.78 $158.00 $36.02 $121.98
24 $3,479.80 $158.00 $34.80 $123.20
25 $3,356.60 $650.46 $33.57 $616.89
26 $2,739.71 $650.46 $27.40 $623.06
27 $2,116.64 $650.46 $21.17 $629.29
28 $1,487.35 $650.46 $14.87 $635.59
29 $851.76 $650.46 $8.52 $641.94
30 $209.82 $650.46 $2.10 $648.36
31 ($438.54) $650.46 ($4.39) $654.85
 Credit Card # 3 $12,619.08 $274.37
Month Balance Payment Interest Principle 11.00%
1 $12,619.08 $274.37 $115.67 $158.70
2 $12,460.38 $274.37 $114.22 $160.15
3 $12,300.24 $274.37 $112.75 $161.62
4 $12,138.62 $274.37 $111.27 $163.10
5 $11,975.52 $274.37 $109.78 $164.59
6 $11,810.92 $274.37 $108.27 $166.10
7 $11,644.82 $274.37 $106.74 $167.63
8 $11,477.19 $274.37 $105.21 $169.16
9 $11,308.03 $274.37 $103.66 $170.71
10 $11,137.32 $274.37 $102.09 $172.28
11 $10,965.04 $274.37 $100.51 $173.86
12 $10,791.18 $274.37 $98.92 $175.45
13 $10,615.73 $274.37 $97.31 $177.06
14 $10,438.67 $274.37 $95.69 $178.68
15 $10,259.99 $274.37 $94.05 $180.32
16 $10,079.67 $274.37 $92.40 $181.97
17 $9,897.70 $274.37 $90.73 $183.64
18 $9,714.06 $274.37 $89.05 $185.32
19 $9,528.73 $274.37 $87.35 $187.02
20 $9,341.71 $274.37 $85.63 $188.74
21 $9,152.97 $274.37 $83.90 $190.47
22 $8,962.50 $274.37 $82.16 $192.21
23 $8,770.29 $274.37 $80.39 $193.98
24 $8,576.32 $274.37 $78.62 $195.75
25 $8,380.56 $274.37 $76.82 $197.55
26 $8,183.01 $274.37 $75.01 $199.36
27 $7,983.65 $274.37 $73.18 $201.19
28 $7,782.47 $274.37 $71.34 $203.03
29 $7,579.44 $274.37 $69.48 $204.89
30 $7,374.55 $274.37 $67.60 $206.77
31 $7,167.78 $924.83 $65.70 $859.13
32 $6,308.65 $924.83 $57.83 $867.00
33 $5,441.65 $924.83 $49.88 $874.95
34 $4,566.70 $924.83 $41.86 $882.97
35 $3,683.73 $924.83 $33.77 $891.06
36 $2,792.67 $924.83 $25.60 $899.23
37 $1,893.44 $924.83 $17.36 $907.47
38 $985.97 $924.83 $9.04 $915.79
39 $70.17 $924.83 $0.64 $924.19
40 ($854.01) $924.83 ($7.83) $932.66
 Credit Union loan $19,225.00 $280.85
Month Balance Payment Interest Principle 6.00%
1 $19,225.00 $280.85 $96.13 $184.73
2 $19,040.28 $280.85 $95.20 $185.65
3 $18,854.63 $280.85 $94.27 $186.58
4 $18,668.05 $280.85 $93.34 $187.51
5 $18,480.54 $280.85 $92.40 $188.45
6 $18,292.09 $280.85 $91.46 $189.39
7 $18,102.70 $280.85 $90.51 $190.34
8 $17,912.37 $280.85 $89.56 $191.29
9 $17,721.08 $280.85 $88.61 $192.24
10 $17,528.83 $280.85 $87.64 $193.21
11 $17,335.63 $280.85 $86.68 $194.17
12 $17,141.46 $280.85 $85.71 $195.14
13 $16,946.31 $280.85 $84.73 $196.12
14 $16,750.19 $280.85 $83.75 $197.10
15 $16,553.10 $280.85 $82.77 $198.08
16 $16,355.01 $280.85 $81.78 $199.07
17 $16,155.94 $280.85 $80.78 $200.07
18 $15,955.87 $280.85 $79.78 $201.07
19 $15,754.80 $280.85 $78.77 $202.08
20 $15,552.72 $280.85 $77.76 $203.09
21 $15,349.63 $280.85 $76.75 $204.10
22 $15,145.53 $280.85 $75.73 $205.12
23 $14,940.41 $280.85 $74.70 $206.15
24 $14,734.26 $280.85 $73.67 $207.18
25 $14,527.08 $280.85 $72.64 $208.21
26 $14,318.87 $280.85 $71.59 $209.26
27 $14,109.61 $280.85 $70.55 $210.30
28 $13,899.31 $280.85 $69.50 $211.35
29 $13,687.96 $280.85 $68.44 $212.41
30 $13,475.55 $280.85 $67.38 $213.47
31 $13,262.07 $280.85 $66.31 $214.54
32 $13,047.53 $280.85 $65.24 $215.61
33 $12,831.92 $280.85 $64.16 $216.69
34 $12,615.23 $280.85 $63.08 $217.77
35 $12,397.46 $280.85 $61.99 $218.86
36 $12,178.60 $280.85 $60.89 $219.96
37 $11,958.64 $280.85 $59.79 $221.06
38 $11,737.58 $280.85 $58.69 $222.16
39 $11,515.42 $280.85 $57.58 $223.27
40 $11,292.15 $1,205.68 $56.46 $1,149.22
41 $10,142.93 $1,205.68 $50.71 $1,154.97
42 $8,987.96 $1,205.68 $44.94 $1,160.74
43 $7,827.22 $1,205.68 $39.14 $1,166.54
44 $6,660.68 $1,205.68 $33.30 $1,172.38
45 $5,488.30 $1,205.68 $27.44 $1,178.24
46 $4,310.06 $1,205.68 $21.55 $1,184.13
47 $3,125.93 $1,205.68 $15.63 $1,190.05
48 $1,935.88 $1,205.68 $9.68 $1,196.00
49 $739.88 $1,205.68 $3.70 $1,201.98
50 ($462.10) $1,205.68 ($2.31) $1,207.99
 Mortgage 2 $49,612.40 $582.82
Month Balance Payment Interest Principle 9.50% Month
1 $49,612.40 $582.82 $392.76 $190.06 1
2 $49,422.34 $582.82 $391.26 $191.56 2
3 $49,230.79 $582.82 $389.74 $193.08 3
4 $49,037.71 $582.82 $388.22 $194.60 4
5 $48,843.10 $582.82 $386.67 $196.15 5
6 $48,646.96 $582.82 $385.12 $197.70 6
7 $48,449.26 $582.82 $383.56 $199.26 7
8 $48,250.00 $582.82 $381.98 $200.84 8
9 $48,049.16 $582.82 $380.39 $202.43 9
10 $47,846.73 $582.82 $378.79 $204.03 10
11 $47,642.69 $582.82 $377.17 $205.65 11
12 $47,437.04 $582.82 $375.54 $207.28 12
13 $47,229.77 $582.82 $373.90 $208.92 13
14 $47,020.85 $582.82 $372.25 $210.57 14
15 $46,810.28 $582.82 $370.58 $212.24 15
16 $46,598.04 $582.82 $368.90 $213.92 16
17 $46,384.12 $582.82 $367.21 $215.61 17
18 $46,168.51 $582.82 $365.50 $217.32 18
19 $45,951.19 $582.82 $363.78 $219.04 19
20 $45,732.15 $582.82 $362.05 $220.77 20
21 $45,511.37 $582.82 $360.30 $222.52 21
22 $45,288.85 $582.82 $358.54 $224.28 22
23 $45,064.57 $582.82 $356.76 $226.06 23
24 $44,838.51 $582.82 $354.97 $227.85 24
25 $44,610.66 $582.82 $353.17 $229.65 25
26 $44,381.01 $582.82 $351.35 $231.47 26
27 $44,149.54 $582.82 $349.52 $233.30 27
28 $43,916.24 $582.82 $347.67 $235.15 28
29 $43,681.09 $582.82 $345.81 $237.01 29
30 $43,444.08 $582.82 $343.93 $238.89 30
31 $43,205.19 $582.82 $342.04 $240.78 31
32 $42,964.41 $582.82 $340.13 $242.69 32
33 $42,721.72 $582.82 $338.21 $244.61 33
34 $42,477.12 $582.82 $336.28 $246.54 34
35 $42,230.57 $582.82 $334.33 $248.49 35
36 $41,982.08 $582.82 $332.36 $250.46 36
37 $41,731.62 $582.82 $330.38 $252.44 37
38 $41,479.17 $582.82 $328.38 $254.44 38
39 $41,224.73 $582.82 $326.36 $256.46 39
40 $40,968.27 $582.82 $324.33 $258.49 40
41 $40,709.78 $582.82 $322.29 $260.53 41
42 $40,449.25 $582.82 $320.22 $262.60 42
43 $40,186.65 $582.82 $318.14 $264.68 43
44 $39,921.98 $582.82 $316.05 $266.77 44
45 $39,655.21 $582.82 $313.94 $268.88 45
46 $39,386.32 $582.82 $311.81 $271.01 46
47 $39,115.31 $582.82 $309.66 $273.16 47
48 $38,842.16 $582.82 $307.50 $275.32 48
49 $38,566.84 $582.82 $305.32 $277.50 49
50 $38,289.34 $1,788.50 $303.12 $1,485.38 50
51 $36,803.96 $1,788.50 $291.36 $1,497.14 51
52 $35,306.83 $1,788.50 $279.51 $1,508.99 52
53 $33,797.84 $1,788.50 $267.57 $1,520.93 53
54 $32,276.90 $1,788.50 $255.53 $1,532.97 54
55 $30,743.93 $1,788.50 $243.39 $1,545.11 55
56 $29,198.82 $1,788.50 $231.16 $1,557.34 56
57 $27,641.48 $1,788.50 $218.83 $1,569.67 57
58 $26,071.80 $1,788.50 $206.40 $1,582.10 58
59 $24,489.71 $1,788.50 $193.88 $1,594.62 59
60 $22,895.08 $1,788.50 $181.25 $1,607.25 60
61 $21,287.84 $1,788.50 $168.53 $1,619.97 61
62 $19,667.86 $1,788.50 $155.70 $1,632.80 62
63 $18,035.07 $1,788.50 $142.78 $1,645.72 63
64 $16,389.35 $1,788.50 $129.75 $1,658.75 64
65 $14,730.60 $1,788.50 $116.62 $1,671.88 65
66 $13,058.71 $1,788.50 $103.38 $1,685.12 66
67 $11,373.59 $1,788.50 $90.04 $1,698.46 67
68 $9,675.13 $1,788.50 $76.59 $1,711.91 68
69 $7,963.23 $1,788.50 $63.04 $1,725.46 69
70 $6,237.77 $1,788.50 $49.38 $1,739.12 70
71 $4,498.65 $1,788.50 $35.61 $1,752.89 71
72 $2,745.77 $1,788.50 $21.74 $1,766.76 72
73 $979.01 $1,788.50 $7.75 $1,780.75 73
74 ($801.74) $1,788.50 ($6.35) $1,794.85 74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Mortgage 1 $119,412.57
Balance Payment Interest Principle $1,149.00
$119,412.57 $1,149.00 $597.06 $551.94 6.00%
$118,860.63 $1,149.00 $594.30 $554.70
$118,305.94 $1,149.00 $591.53 $557.47
$117,748.47 $1,149.00 $588.74 $560.26
$117,188.21 $1,149.00 $585.94 $563.06
$116,625.15 $1,149.00 $583.13 $565.87
$116,059.27 $1,149.00 $580.30 $568.70
$115,490.57 $1,149.00 $577.45 $571.55
$114,919.02 $1,149.00 $574.60 $574.40
$114,344.62 $1,149.00 $571.72 $577.28
$113,767.34 $1,149.00 $568.84 $580.16
$113,187.18 $1,149.00 $565.94 $583.06
$112,604.11 $1,149.00 $563.02 $585.98
$112,018.14 $1,149.00 $560.09 $588.91
$111,429.23 $1,149.00 $557.15 $591.85
$110,837.37 $1,149.00 $554.19 $594.81
$110,242.56 $1,149.00 $551.21 $597.79
$109,644.77 $1,149.00 $548.22 $600.78
$109,044.00 $1,149.00 $545.22 $603.78
$108,440.22 $1,149.00 $542.20 $606.80
$107,833.42 $1,149.00 $539.17 $609.83
$107,223.58 $1,149.00 $536.12 $612.88
$106,610.70 $1,149.00 $533.05 $615.95
$105,994.76 $1,149.00 $529.97 $619.03
$105,375.73 $1,149.00 $526.88 $622.12
$104,753.61 $1,149.00 $523.77 $625.23
$104,128.38 $1,149.00 $520.64 $628.36
$103,500.02 $1,149.00 $517.50 $631.50
$102,868.52 $1,149.00 $514.34 $634.66
$102,233.86 $1,149.00 $511.17 $637.83
$101,596.03 $1,149.00 $507.98 $641.02
$100,955.01 $1,149.00 $504.78 $644.22
$100,310.78 $1,149.00 $501.55 $647.45
$99,663.34 $1,149.00 $498.32 $650.68
$99,012.66 $1,149.00 $495.06 $653.94
$98,358.72 $1,149.00 $491.79 $657.21
$97,701.51 $1,149.00 $488.51 $660.49
$97,041.02 $1,149.00 $485.21 $663.79
$96,377.22 $1,149.00 $481.89 $667.11
$95,710.11 $1,149.00 $478.55 $670.45
$95,039.66 $1,149.00 $475.20 $673.80
$94,365.86 $1,149.00 $471.83 $677.17
$93,688.69 $1,149.00 $468.44 $680.56
$93,008.13 $1,149.00 $465.04 $683.96
$92,324.17 $1,149.00 $461.62 $687.38
$91,636.79 $1,149.00 $458.18 $690.82
$90,945.98 $1,149.00 $454.73 $694.27
$90,251.71 $1,149.00 $451.26 $697.74
$89,553.97 $1,149.00 $447.77 $701.23
$88,852.74 $1,149.00 $444.26 $704.74
$88,148.00 $1,149.00 $440.74 $708.26
$87,439.74 $1,149.00 $437.20 $711.80
$86,727.94 $1,149.00 $433.64 $715.36
$86,012.58 $1,149.00 $430.06 $718.94
$85,293.64 $1,149.00 $426.47 $722.53
$84,571.11 $1,149.00 $422.86 $726.14
$83,844.97 $1,149.00 $419.22 $729.78
$83,115.19 $1,149.00 $415.58 $733.42
$82,381.77 $1,149.00 $411.91 $737.09
$81,644.67 $1,149.00 $408.22 $740.78
$80,903.90 $1,149.00 $404.52 $744.48
$80,159.42 $1,149.00 $400.80 $748.20
$79,411.21 $1,149.00 $397.06 $751.94
$78,659.27 $1,149.00 $393.30 $755.70
$77,903.57 $1,149.00 $389.52 $759.48
$77,144.09 $1,149.00 $385.72 $763.28
$76,380.81 $1,149.00 $381.90 $767.10
$75,613.71 $1,149.00 $378.07 $770.93
$74,842.78 $1,149.00 $374.21 $774.79
$74,067.99 $1,149.00 $370.34 $778.66
$73,289.33 $1,149.00 $366.45 $782.55
$72,506.78 $1,149.00 $362.53 $786.47
$71,720.31 $2,937.50 $358.60 $2,578.90
$69,141.41 $2,937.50 $345.71 $2,591.79
$66,549.62 $2,937.50 $332.75 $2,604.75
$63,944.87 $2,937.50 $319.72 $2,617.78
$61,327.09 $2,937.50 $306.64 $2,630.86
$58,696.23 $2,937.50 $293.48 $2,644.02
$56,052.21 $2,937.50 $280.26 $2,657.24
$53,394.97 $2,937.50 $266.97 $2,670.53
$50,724.45 $2,937.50 $253.62 $2,683.88
$48,040.57 $2,937.50 $240.20 $2,697.30
$45,343.27 $2,937.50 $226.72 $2,710.78
$42,632.49 $2,937.50 $213.16 $2,724.34
$39,908.15 $2,937.50 $199.54 $2,737.96
$37,170.19 $2,937.50 $185.85 $2,751.65
$34,418.54 $2,937.50 $172.09 $2,765.41
$31,653.13 $2,937.50 $158.27 $2,779.23
$28,873.90 $2,937.50 $144.37 $2,793.13
$26,080.77 $2,937.50 $130.40 $2,807.10
$23,273.67 $2,937.50 $116.37 $2,821.13
$20,452.54 $2,937.50 $102.26 $2,835.24
$17,617.30 $2,937.50 $88.09 $2,849.41
$14,767.89 $2,937.50 $73.84 $2,863.66
$11,904.23 $2,937.50 $59.52 $2,877.98
$9,026.25 $2,937.50 $45.13 $2,892.37
$6,133.88 $2,937.50 $30.67 $2,906.83
$3,227.05 $2,937.50 $16.14 $2,921.36
$305.69 $2,937.50 $1.53 $2,935.97
($2,630.28) $2,937.50 ($13.15) $2,950.65
Retirement Plan
Assume a 10% return on investment per year.
HINT: Don’t forget the Company's contribution to Brother Hopeful's 401K even when he cannot contribute. Also, assume th

Month Payment Interest Principal Balance

10% 0
1 $150.00 $0.00 $150.00 $150.00
2 $150.00 $1.25 $151.25 $301.25
3 $150.00 $2.51 $152.51 $453.76
4 $150.00 $3.78 $153.78 $607.54
5 $150.00 $5.06 $155.06 $762.60
6 $150.00 $6.36 $156.36 $918.96
7 $150.00 $7.66 $157.66 $1,076.62
8 $150.00 $8.97 $158.97 $1,235.59
9 $150.00 $10.30 $160.30 $1,395.89
10 $150.00 $11.63 $161.63 $1,557.52
11 $150.00 $12.98 $162.98 $1,720.50
12 $150.00 $14.34 $164.34 $1,884.84
13 $150.00 $15.71 $165.71 $2,050.54
14 $150.00 $17.09 $167.09 $2,217.63
15 $150.00 $18.48 $168.48 $2,386.11
16 $150.00 $19.88 $169.88 $2,555.99
17 $150.00 $21.30 $171.30 $2,727.29
18 $150.00 $22.73 $172.73 $2,900.02
19 $150.00 $24.17 $174.17 $3,074.19
20 $150.00 $25.62 $175.62 $3,249.81
21 $150.00 $27.08 $177.08 $3,426.89
22 $150.00 $28.56 $178.56 $3,605.45
23 $150.00 $30.05 $180.05 $3,785.49
24 $150.00 $31.55 $181.55 $3,967.04
25 $150.00 $33.06 $183.06 $4,150.10
26 $150.00 $34.58 $184.58 $4,334.68
27 $150.00 $36.12 $186.12 $4,520.80
28 $150.00 $37.67 $187.67 $4,708.48
29 $150.00 $39.24 $189.24 $4,897.71
30 $150.00 $40.81 $190.81 $5,088.53
31 $150.00 $42.40 $192.40 $5,280.93
32 $150.00 $44.01 $194.01 $5,474.94
33 $150.00 $45.62 $195.62 $5,670.56
34 $150.00 $47.25 $197.25 $5,867.82
35 $150.00 $48.90 $198.90 $6,066.72
36 $150.00 $50.56 $200.56 $6,267.27
37 $150.00 $52.23 $202.23 $6,469.50
38 $150.00 $53.91 $203.91 $6,673.41
39 $150.00 $55.61 $205.61 $6,879.02
40 $150.00 $57.33 $207.33 $7,086.35
41 $150.00 $59.05 $209.05 $7,295.40
42 $150.00 $60.80 $210.80 $7,506.20
43 $150.00 $62.55 $212.55 $7,718.75
44 $150.00 $64.32 $214.32 $7,933.07
45 $150.00 $66.11 $216.11 $8,149.18
46 $150.00 $67.91 $217.91 $8,367.09
47 $150.00 $69.73 $219.73 $8,586.82
48 $150.00 $71.56 $221.56 $8,808.37
49 $150.00 $73.40 $223.40 $9,031.78
50 $150.00 $75.26 $225.26 $9,257.04
51 $150.00 $77.14 $227.14 $9,484.18
52 $150.00 $79.03 $229.03 $9,713.22
53 $150.00 $80.94 $230.94 $9,944.16
54 $150.00 $82.87 $232.87 $10,177.03
55 $150.00 $84.81 $234.81 $10,411.84
56 $150.00 $86.77 $236.77 $10,648.60
57 $150.00 $88.74 $238.74 $10,887.34
58 $150.00 $90.73 $240.73 $11,128.07
59 $150.00 $92.73 $242.73 $11,370.80
60 $150.00 $94.76 $244.76 $11,615.56
61 $150.00 $96.80 $246.80 $11,862.36
62 $150.00 $98.85 $248.85 $12,111.21
63 $150.00 $100.93 $250.93 $12,362.14
64 $150.00 $103.02 $253.02 $12,615.15
65 $150.00 $105.13 $255.13 $12,870.28
66 $150.00 $107.25 $257.25 $13,127.53
67 $150.00 $109.40 $259.40 $13,386.93
68 $150.00 $111.56 $261.56 $13,648.49
69 $150.00 $113.74 $263.74 $13,912.22
70 $150.00 $115.94 $265.94 $14,178.16
71 $150.00 $118.15 $268.15 $14,446.31
72 $150.00 $120.39 $270.39 $14,716.70
73 $150.00 $122.64 $272.64 $14,989.34
74 $150.00 $124.91 $274.91 $15,264.25
75 $150.00 $127.20 $277.20 $15,541.45
76 $150.00 $129.51 $279.51 $15,820.96
77 $150.00 $131.84 $281.84 $16,102.80
78 $150.00 $134.19 $284.19 $16,386.99
79 $150.00 $136.56 $286.56 $16,673.55
80 $150.00 $138.95 $288.95 $16,962.50
81 $150.00 $141.35 $291.35 $17,253.85
82 $150.00 $143.78 $293.78 $17,547.63
83 $150.00 $146.23 $296.23 $17,843.86
84 $150.00 $148.70 $298.70 $18,142.56
 85 $150.00 $151.19 $301.19 $18,443.75
86 $150.00 $153.70 $303.70 $18,747.45
87 $150.00 $156.23 $306.23 $19,053.68
88 $150.00 $158.78 $308.78 $19,362.46
89 $150.00 $161.35 $311.35 $19,673.81
90 $150.00 $163.95 $313.95 $19,987.76
91 $150.00 $166.56 $316.56 $20,304.32
92 $150.00 $169.20 $319.20 $20,623.53
93 $150.00 $171.86 $321.86 $20,945.39
94 $150.00 $174.54 $324.54 $21,269.94
95 $150.00 $177.25 $327.25 $21,597.18
96 $150.00 $179.98 $329.98 $21,927.16
97 $150.00 $182.73 $332.73 $22,259.89
98 $150.00 $185.50 $335.50 $22,595.39
99 $150.00 $188.29 $338.29 $22,933.68
100 $150.00 $191.11 $341.11 $23,274.80
101 $150.00 $193.96 $343.96 $23,618.75
102 $150.00 $196.82 $346.82 $23,965.58
103 $150.00 $199.71 $349.71 $24,315.29
104 $150.00 $202.63 $352.63 $24,667.92
105 $150.00 $205.57 $355.57 $25,023.48
106 $150.00 $208.53 $358.53 $25,382.01
107 $150.00 $211.52 $361.52 $25,743.53
108 $150.00 $214.53 $364.53 $26,108.06
109 $150.00 $217.57 $367.57 $26,475.62
110 $150.00 $220.63 $370.63 $26,846.25
111 $150.00 $223.72 $373.72 $27,219.97
112 $150.00 $226.83 $376.83 $27,596.81
113 $150.00 $229.97 $379.97 $27,976.78
114 $150.00 $233.14 $383.14 $28,359.92
115 $150.00 $236.33 $386.33 $28,746.25
116 $150.00 $239.55 $389.55 $29,135.80
117 $150.00 $242.80 $392.80 $29,528.60
118 $150.00 $246.07 $396.07 $29,924.67
119 $150.00 $249.37 $399.37 $30,324.05
120 $150.00 $252.70 $402.70 $30,726.75
121 $150.00 $256.06 $406.06 $31,132.80
122 $150.00 $259.44 $409.44 $31,542.24
123 $150.00 $262.85 $412.85 $31,955.10
124 $150.00 $266.29 $416.29 $32,371.39
125 $150.00 $269.76 $419.76 $32,791.15
126 $150.00 $273.26 $423.26 $33,214.41
127 $150.00 $276.79 $426.79 $33,641.20
128 $150.00 $280.34 $430.34 $34,071.54
129 $150.00 $283.93 $433.93 $34,505.47
130 $150.00 $287.55 $437.55 $34,943.01
131 $150.00 $291.19 $441.19 $35,384.21
132 $150.00 $294.87 $444.87 $35,829.07
133 $150.00 $298.58 $448.58 $36,277.65
134 $150.00 $302.31 $452.31 $36,729.96
135 $150.00 $306.08 $456.08 $37,186.05
136 $150.00 $309.88 $459.88 $37,645.93
137 $150.00 $313.72 $463.72 $38,109.65
138 $150.00 $317.58 $467.58 $38,577.23
139 $150.00 $321.48 $471.48 $39,048.70
140 $150.00 $325.41 $475.41 $39,524.11
141 $150.00 $329.37 $479.37 $40,003.48
142 $150.00 $333.36 $483.36 $40,486.84
143 $150.00 $337.39 $487.39 $40,974.23
144 $150.00 $341.45 $491.45 $41,465.68
145 $150.00 $345.55 $495.55 $41,961.23
146 $150.00 $349.68 $499.68 $42,460.91
147 $150.00 $353.84 $503.84 $42,964.75
148 $150.00 $358.04 $508.04 $43,472.79
149 $150.00 $362.27 $512.27 $43,985.06
150 $150.00 $366.54 $516.54 $44,501.60
151 $150.00 $370.85 $520.85 $45,022.45
152 $150.00 $375.19 $525.19 $45,547.64
153 $150.00 $379.56 $529.56 $46,077.20
154 $150.00 $383.98 $533.98 $46,611.18
155 $150.00 $388.43 $538.43 $47,149.60
156 $150.00 $392.91 $542.91 $47,692.52
157 $150.00 $397.44 $547.44 $48,239.95
158 $150.00 $402.00 $552.00 $48,791.95
159 $150.00 $406.60 $556.60 $49,348.55
160 $150.00 $411.24 $561.24 $49,909.79
161 $150.00 $415.91 $565.91 $50,475.71
162 $150.00 $420.63 $570.63 $51,046.34
163 $150.00 $425.39 $575.39 $51,621.72
164 $150.00 $430.18 $580.18 $52,201.90
165 $150.00 $435.02 $585.02 $52,786.92
166 $150.00 $439.89 $589.89 $53,376.81
167 $150.00 $444.81 $594.81 $53,971.62
168 $150.00 $449.76 $599.76 $54,571.38
169 $150.00 $454.76 $604.76 $55,176.14
170 $150.00 $459.80 $609.80 $55,785.94
171 $150.00 $464.88 $614.88 $56,400.83
172 $150.00 $470.01 $620.01 $57,020.83
173 $150.00 $475.17 $625.17 $57,646.01
174 $150.00 $480.38 $630.38 $58,276.39
175 $150.00 $485.64 $635.64 $58,912.03
176 $150.00 $490.93 $640.93 $59,552.96
177 $150.00 $496.27 $646.27 $60,199.23
178 $150.00 $501.66 $651.66 $60,850.89
179 $150.00 $507.09 $657.09 $61,507.99
180 $150.00 $512.57 $662.57 $62,170.55
181 $150.00 $518.09 $668.09 $62,838.64
182 $150.00 $523.66 $673.66 $63,512.30
183 $150.00 $529.27 $679.27 $64,191.56
184 $150.00 $534.93 $684.93 $64,876.49
185 $150.00 $540.64 $690.64 $65,567.13
186 $150.00 $546.39 $696.39 $66,263.52
187 $150.00 $552.20 $702.20 $66,965.72
188 $150.00 $558.05 $708.05 $67,673.77
189 $150.00 $563.95 $713.95 $68,387.72
190 $150.00 $569.90 $719.90 $69,107.61
191 $150.00 $575.90 $725.90 $69,833.51
192 $150.00 $581.95 $731.95 $70,565.46
193 $150.00 $588.05 $738.05 $71,303.50
194 $150.00 $594.20 $744.20 $72,047.70
195 $150.00 $600.40 $750.40 $72,798.10
196 $150.00 $606.65 $756.65 $73,554.75
197 $150.00 $612.96 $762.96 $74,317.70
198 $150.00 $619.31 $769.31 $75,087.02
199 $150.00 $625.73 $775.73 $75,862.74
200 $150.00 $632.19 $782.19 $76,644.93
201 $150.00 $638.71 $788.71 $77,433.64
202 $150.00 $645.28 $795.28 $78,228.92
203 $150.00 $651.91 $801.91 $79,030.83
204 $150.00 $658.59 $808.59 $79,839.42
205 $150.00 $665.33 $815.33 $80,654.75
206 $150.00 $672.12 $822.12 $81,476.87
207 $150.00 $678.97 $828.97 $82,305.84
208 $150.00 $685.88 $835.88 $83,141.72
209 $150.00 $692.85 $842.85 $83,984.57
210 $150.00 $699.87 $849.87 $84,834.44
211 $150.00 $706.95 $856.95 $85,691.40
212 $150.00 $714.09 $864.09 $86,555.49
213 $150.00 $721.30 $871.30 $87,426.79
214 $150.00 $728.56 $878.56 $88,305.34
215 $150.00 $735.88 $885.88 $89,191.22
216 $150.00 $743.26 $893.26 $90,084.48
217 $150.00 $750.70 $900.70 $90,985.19
218 $150.00 $758.21 $908.21 $91,893.40
219 $150.00 $765.78 $915.78 $92,809.17
220 $150.00 $773.41 $923.41 $93,732.58
221 $150.00 $781.10 $931.10 $94,663.69
222 $150.00 $788.86 $938.86 $95,602.55
223 $150.00 $796.69 $946.69 $96,549.24
224 $150.00 $804.58 $954.58 $97,503.82
225 $150.00 $812.53 $962.53 $98,466.35
226 $150.00 $820.55 $970.55 $99,436.90
227 $150.00 $828.64 $978.64 $100,415.54
228 $150.00 $836.80 $986.80 $101,402.34
229 $150.00 $845.02 $995.02 $102,397.36
230 $150.00 $853.31 $1,003.31 $103,400.67
231 $150.00 $861.67 $1,011.67 $104,412.34
232 $150.00 $870.10 $1,020.10 $105,432.45
233 $150.00 $878.60 $1,028.60 $106,461.05
234 $150.00 $887.18 $1,037.18 $107,498.23
235 $150.00 $895.82 $1,045.82 $108,544.04
236 $150.00 $904.53 $1,054.53 $109,598.58
237 $150.00 $913.32 $1,063.32 $110,661.90
238 $150.00 $922.18 $1,072.18 $111,734.08
239 $150.00 $931.12 $1,081.12 $112,815.20
240 $150.00 $940.13 $1,090.13 $113,905.33
241 $150.00 $949.21 $1,099.21 $115,004.54
242 $150.00 $958.37 $1,108.37 $116,112.91
243 $150.00 $967.61 $1,117.61 $117,230.52
244 $150.00 $976.92 $1,126.92 $118,357.44
245 $150.00 $986.31 $1,136.31 $119,493.75
246 $150.00 $995.78 $1,145.78 $120,639.53
247 $150.00 $1,005.33 $1,155.33 $121,794.86
248 $150.00 $1,014.96 $1,164.96 $122,959.82
249 $150.00 $1,024.67 $1,174.67 $124,134.48
250 $150.00 $1,034.45 $1,184.45 $125,318.94
251 $150.00 $1,044.32 $1,194.32 $126,513.26
252 $150.00 $1,054.28 $1,204.28 $127,717.54
253 $150.00 $1,064.31 $1,214.31 $128,931.85
254 $150.00 $1,074.43 $1,224.43 $130,156.28
255 $150.00 $1,084.64 $1,234.64 $131,390.92
256 $150.00 $1,094.92 $1,244.92 $132,635.84
257 $150.00 $1,105.30 $1,255.30 $133,891.14
258 $150.00 $1,115.76 $1,265.76 $135,156.90
259 $150.00 $1,126.31 $1,276.31 $136,433.21
260 $150.00 $1,136.94 $1,286.94 $137,720.15
261 $150.00 $1,147.67 $1,297.67 $139,017.82
262 $150.00 $1,158.48 $1,308.48 $140,326.30
263 $150.00 $1,169.39 $1,319.39 $141,645.69
264 $150.00 $1,180.38 $1,330.38 $142,976.07
265 $150.00 $1,191.47 $1,341.47 $144,317.53
266 $150.00 $1,202.65 $1,352.65 $145,670.18
267 $150.00 $1,213.92 $1,363.92 $147,034.10
268 $150.00 $1,225.28 $1,375.28 $148,409.38
269 $150.00 $1,236.74 $1,386.74 $149,796.13
270 $150.00 $1,248.30 $1,398.30 $151,194.43
271 $150.00 $1,259.95 $1,409.95 $152,604.38
272 $150.00 $1,271.70 $1,421.70 $154,026.09
273 $150.00 $1,283.55 $1,433.55 $155,459.64
274 $150.00 $1,295.50 $1,445.50 $156,905.13
275 $150.00 $1,307.54 $1,457.54 $158,362.68
276 $150.00 $1,319.69 $1,469.69 $159,832.36
277 $150.00 $1,331.94 $1,481.94 $161,314.30
278 $150.00 $1,344.29 $1,494.29 $162,808.59
279 $150.00 $1,356.74 $1,506.74 $164,315.33
280 $150.00 $1,369.29 $1,519.29 $165,834.62
281 $150.00 $1,381.96 $1,531.96 $167,366.57
282 $150.00 $1,394.72 $1,544.72 $168,911.30
283 $150.00 $1,407.59 $1,557.59 $170,468.89
284 $150.00 $1,420.57 $1,570.57 $172,039.46
285 $150.00 $1,433.66 $1,583.66 $173,623.13
286 $150.00 $1,446.86 $1,596.86 $175,219.99
287 $150.00 $1,460.17 $1,610.17 $176,830.15
288 $150.00 $1,473.58 $1,623.58 $178,453.74
289 $150.00 $1,487.11 $1,637.11 $180,090.85
290 $150.00 $1,500.76 $1,650.76 $181,741.61
291 $150.00 $1,514.51 $1,664.51 $183,406.12
292 $150.00 $1,528.38 $1,678.38 $185,084.51
293 $150.00 $1,542.37 $1,692.37 $186,776.88
294 $150.00 $1,556.47 $1,706.47 $188,483.35
295 $150.00 $1,570.69 $1,720.69 $190,204.05
296 $150.00 $1,585.03 $1,735.03 $191,939.08
297 $150.00 $1,599.49 $1,749.49 $193,688.57
298 $150.00 $1,614.07 $1,764.07 $195,452.64
299 $150.00 $1,628.77 $1,778.77 $197,231.42
300 $150.00 $1,643.60 $1,793.60 $199,025.01
301 $150.00 $1,658.54 $1,808.54 $200,833.55
302 $150.00 $1,673.61 $1,823.61 $202,657.17
303 $150.00 $1,688.81 $1,838.81 $204,495.97
304 $150.00 $1,704.13 $1,854.13 $206,350.11
305 $150.00 $1,719.58 $1,869.58 $208,219.69
306 $150.00 $1,735.16 $1,885.16 $210,104.86
307 $150.00 $1,750.87 $1,900.87 $212,005.73
308 $150.00 $1,766.71 $1,916.71 $213,922.44
309 $150.00 $1,782.69 $1,932.69 $215,855.13
310 $150.00 $1,798.79 $1,948.79 $217,803.92
311 $150.00 $1,815.03 $1,965.03 $219,768.96
312 $150.00 $1,831.41 $1,981.41 $221,750.36
313 $150.00 $1,847.92 $1,997.92 $223,748.28
314 $150.00 $1,864.57 $2,014.57 $225,762.85
315 $150.00 $1,881.36 $2,031.36 $227,794.21
316 $150.00 $1,898.29 $2,048.29 $229,842.50
317 $150.00 $1,915.35 $2,065.35 $231,907.85
318 $150.00 $1,932.57 $2,082.57 $233,990.42
319 $150.00 $1,949.92 $2,099.92 $236,090.34
320 $150.00 $1,967.42 $2,117.42 $238,207.76
321 $150.00 $1,985.06 $2,135.06 $240,342.82
322 $150.00 $2,002.86 $2,152.86 $242,495.68
323 $150.00 $2,020.80 $2,170.80 $244,666.47
324 $150.00 $2,038.89 $2,188.89 $246,855.36
325 $150.00 $2,057.13 $2,207.13 $249,062.49
326 $150.00 $2,075.52 $2,225.52 $251,288.01
327 $150.00 $2,094.07 $2,244.07 $253,532.08
328 $150.00 $2,112.77 $2,262.77 $255,794.84
329 $150.00 $2,131.62 $2,281.62 $258,076.47
330 $150.00 $2,150.64 $2,300.64 $260,377.10
331 $150.00 $2,169.81 $2,319.81 $262,696.91
332 $150.00 $2,189.14 $2,339.14 $265,036.06
333 $150.00 $2,208.63 $2,358.63 $267,394.69
334 $150.00 $2,228.29 $2,378.29 $269,772.98
335 $150.00 $2,248.11 $2,398.11 $272,171.09
336 $150.00 $2,268.09 $2,418.09 $274,589.18
337 $150.00 $2,288.24 $2,438.24 $277,027.42
338 $150.00 $2,308.56 $2,458.56 $279,485.98
339 $150.00 $2,329.05 $2,479.05 $281,965.03
340 $150.00 $2,349.71 $2,499.71 $284,464.74
341 $150.00 $2,370.54 $2,520.54 $286,985.28
342 $150.00 $2,391.54 $2,541.54 $289,526.83
343 $150.00 $2,412.72 $2,562.72 $292,089.55
344 $150.00 $2,434.08 $2,584.08 $294,673.63
345 $150.00 $2,455.61 $2,605.61 $297,279.24
346 $150.00 $2,477.33 $2,627.33 $299,906.57
347 $150.00 $2,499.22 $2,649.22 $302,555.79
348 $150.00 $2,521.30 $2,671.30 $305,227.09
349 $150.00 $2,543.56 $2,693.56 $307,920.65
350 $150.00 $2,566.01 $2,716.01 $310,636.65
351 $150.00 $2,588.64 $2,738.64 $313,375.29
352 $150.00 $2,611.46 $2,761.46 $316,136.75
353 $150.00 $2,634.47 $2,784.47 $318,921.23
354 $150.00 $2,657.68 $2,807.68 $321,728.90
355 $150.00 $2,681.07 $2,831.07 $324,559.98
356 $150.00 $2,704.67 $2,854.67 $327,414.64
357 $150.00 $2,728.46 $2,878.46 $330,293.10
358 $150.00 $2,752.44 $2,902.44 $333,195.54
359 $150.00 $2,776.63 $2,926.63 $336,122.17
360 $150.00 $2,801.02 $2,951.02 $339,073.19
nnot contribute. Also, assume they cannot save for retirement until they are out of debt.

Month Payment Interest Principle Balance

10% 0
101 $ 2,937.50 $ - $ 2,937.50 $ 2,937.50
102 $ 2,937.50 $ 24.48 $ 2,961.98 $ 5,899.48
103 $ 2,937.50 $ 49.16 $ 2,986.66 $ 8,886.14
104 $ 2,937.50 $ 74.05 $ 3,011.55 $ 11,897.69
105 $ 2,937.50 $ 99.15 $ 3,036.65 $ 14,934.34
106 $ 2,937.50 $ 124.45 $ 3,061.95 $ 17,996.29
107 $ 2,937.50 $ 149.97 $ 3,087.47 $ 21,083.76
108 $ 2,937.50 $ 175.70 $ 3,113.20 $ 24,196.96
109 $ 2,937.50 $ 201.64 $ 3,139.14 $ 27,336.10
110 $ 2,937.50 $ 227.80 $ 3,165.30 $ 30,501.40
111 $ 2,937.50 $ 254.18 $ 3,191.68 $ 33,693.08
112 $ 2,937.50 $ 280.78 $ 3,218.28 $ 36,911.36
113 $ 2,937.50 $ 307.59 $ 3,245.09 $ 40,156.45
114 $ 2,937.50 $ 334.64 $ 3,272.14 $ 43,428.59
115 $ 2,937.50 $ 361.90 $ 3,299.40 $ 46,727.99
116 $ 2,937.50 $ 389.40 $ 3,326.90 $ 50,054.89
117 $ 2,937.50 $ 417.12 $ 3,354.62 $ 53,409.52
118 $ 2,937.50 $ 445.08 $ 3,382.58 $ 56,792.10
119 $ 2,937.50 $ 473.27 $ 3,410.77 $ 60,202.86
120 $ 2,937.50 $ 501.69 $ 3,439.19 $ 63,642.05
121 $ 2,937.50 $ 530.35 $ 3,467.85 $ 67,109.90
122 $ 2,937.50 $ 559.25 $ 3,496.75 $ 70,606.65
123 $ 2,937.50 $ 588.39 $ 3,525.89 $ 74,132.54
124 $ 2,937.50 $ 617.77 $ 3,555.27 $ 77,687.81
125 $ 2,937.50 $ 647.40 $ 3,584.90 $ 81,272.71
126 $ 2,937.50 $ 677.27 $ 3,614.77 $ 84,887.48
127 $ 2,937.50 $ 707.40 $ 3,644.90 $ 88,532.38
128 $ 2,937.50 $ 737.77 $ 3,675.27 $ 92,207.65
129 $ 2,937.50 $ 768.40 $ 3,705.90 $ 95,913.55
130 $ 2,937.50 $ 799.28 $ 3,736.78 $ 99,650.33
131 $ 2,937.50 $ 830.42 $ 3,767.92 $ 103,418.25
132 $ 2,937.50 $ 861.82 $ 3,799.32 $ 107,217.57
133 $ 2,937.50 $ 893.48 $ 3,830.98 $ 111,048.54
134 $ 2,937.50 $ 925.40 $ 3,862.90 $ 114,911.45
135 $ 2,937.50 $ 957.60 $ 3,895.10 $ 118,806.54
136 $ 2,937.50 $ 990.05 $ 3,927.55 $ 122,734.10
137 $ 2,937.50 $ 1,022.78 $ 3,960.28 $ 126,694.38
138 $ 2,937.50 $ 1,055.79 $ 3,993.29 $ 130,687.67
139 $ 2,937.50 $ 1,089.06 $ 4,026.56 $ 134,714.23
140 $ 2,937.50 $ 1,122.62 $ 4,060.12 $ 138,774.35
141 $ 2,937.50 $ 1,156.45 $ 4,093.95 $ 142,868.31
142 $ 2,937.50 $ 1,190.57 $ 4,128.07 $ 146,996.37
143 $ 2,937.50 $ 1,224.97 $ 4,162.47 $ 151,158.84
144 $ 2,937.50 $ 1,259.66 $ 4,197.16 $ 155,356.00
145 $ 2,937.50 $ 1,294.63 $ 4,232.13 $ 159,588.14
146 $ 2,937.50 $ 1,329.90 $ 4,267.40 $ 163,855.54
147 $ 2,937.50 $ 1,365.46 $ 4,302.96 $ 168,158.50
148 $ 2,937.50 $ 1,401.32 $ 4,338.82 $ 172,497.32
149 $ 2,937.50 $ 1,437.48 $ 4,374.98 $ 176,872.30
150 $ 2,937.50 $ 1,473.94 $ 4,411.44 $ 181,283.73
151 $ 2,937.50 $ 1,510.70 $ 4,448.20 $ 185,731.93
152 $ 2,937.50 $ 1,547.77 $ 4,485.27 $ 190,217.20
153 $ 2,937.50 $ 1,585.14 $ 4,522.64 $ 194,739.84
154 $ 2,937.50 $ 1,622.83 $ 4,560.33 $ 199,300.17
155 $ 2,937.50 $ 1,660.83 $ 4,598.33 $ 203,898.51
156 $ 2,937.50 $ 1,699.15 $ 4,636.65 $ 208,535.16
157 $ 2,937.50 $ 1,737.79 $ 4,675.29 $ 213,210.45
158 $ 2,937.50 $ 1,776.75 $ 4,714.25 $ 217,924.71
159 $ 2,937.50 $ 1,816.04 $ 4,753.54 $ 222,678.25
160 $ 2,937.50 $ 1,855.65 $ 4,793.15 $ 227,471.40
161 $ 2,937.50 $ 1,895.59 $ 4,833.09 $ 232,304.49
162 $ 2,937.50 $ 1,935.87 $ 4,873.37 $ 237,177.87
163 $ 2,937.50 $ 1,976.48 $ 4,913.98 $ 242,091.85
164 $ 2,937.50 $ 2,017.43 $ 4,954.93 $ 247,046.78
165 $ 2,937.50 $ 2,058.72 $ 4,996.22 $ 252,043.00
166 $ 2,937.50 $ 2,100.36 $ 5,037.86 $ 257,080.86
167 $ 2,937.50 $ 2,142.34 $ 5,079.84 $ 262,160.70
168 $ 2,937.50 $ 2,184.67 $ 5,122.17 $ 267,282.87
169 $ 2,937.50 $ 2,227.36 $ 5,164.86 $ 272,447.73
170 $ 2,937.50 $ 2,270.40 $ 5,207.90 $ 277,655.63
171 $ 2,937.50 $ 2,313.80 $ 5,251.30 $ 282,906.93
172 $ 2,937.50 $ 2,357.56 $ 5,295.06 $ 288,201.98
173 $ 2,937.50 $ 2,401.68 $ 5,339.18 $ 293,541.17
174 $ 2,937.50 $ 2,446.18 $ 5,383.68 $ 298,924.84
175 $ 2,937.50 $ 2,491.04 $ 5,428.54 $ 304,353.38
176 $ 2,937.50 $ 2,536.28 $ 5,473.78 $ 309,827.16
177 $ 2,937.50 $ 2,581.89 $ 5,519.39 $ 315,346.55
178 $ 2,937.50 $ 2,627.89 $ 5,565.39 $ 320,911.94
179 $ 2,937.50 $ 2,674.27 $ 5,611.77 $ 326,523.71
180 $ 2,937.50 $ 2,721.03 $ 5,658.53 $ 332,182.24
181 $ 2,937.50 $ 2,768.19 $ 5,705.69 $ 337,887.93
182 $ 2,937.50 $ 2,815.73 $ 5,753.23 $ 343,641.16
183 $ 2,937.50 $ 2,863.68 $ 5,801.18 $ 349,442.33
184 $ 2,937.50 $ 2,912.02 $ 5,849.52 $ 355,291.85
185 $ 2,937.50 $ 2,960.77 $ 5,898.27 $ 361,190.12
186 $ 2,937.50 $ 3,009.92 $ 5,947.42 $ 367,137.54
187 $ 2,937.50 $ 3,059.48 $ 5,996.98 $ 373,134.52
188 $ 2,937.50 $ 3,109.45 $ 6,046.95 $ 379,181.47
189 $ 2,937.50 $ 3,159.85 $ 6,097.35 $ 385,278.82
190 $ 2,937.50 $ 3,210.66 $ 6,148.16 $ 391,426.97
191 $ 2,937.50 $ 3,261.89 $ 6,199.39 $ 397,626.36
192 $ 2,937.50 $ 3,313.55 $ 6,251.05 $ 403,877.42
193 $ 2,937.50 $ 3,365.65 $ 6,303.15 $ 410,180.56
194 $ 2,937.50 $ 3,418.17 $ 6,355.67 $ 416,536.23
195 $ 2,937.50 $ 3,471.14 $ 6,408.64 $ 422,944.87
196 $ 2,937.50 $ 3,524.54 $ 6,462.04 $ 429,406.91
197 $ 2,937.50 $ 3,578.39 $ 6,515.89 $ 435,922.80
198 $ 2,937.50 $ 3,632.69 $ 6,570.19 $ 442,492.99
199 $ 2,937.50 $ 3,687.44 $ 6,624.94 $ 449,117.93
200 $ 2,937.50 $ 3,742.65 $ 6,680.15 $ 455,798.08
201 $ 2,937.50 $ 3,798.32 $ 6,735.82 $ 462,533.90
202 $ 2,937.50 $ 3,854.45 $ 6,791.95 $ 469,325.85
203 $ 2,937.50 $ 3,911.05 $ 6,848.55 $ 476,174.40
204 $ 2,937.50 $ 3,968.12 $ 6,905.62 $ 483,080.02
205 $ 2,937.50 $ 4,025.67 $ 6,963.17 $ 490,043.18
206 $ 2,937.50 $ 4,083.69 $ 7,021.19 $ 497,064.38
207 $ 2,937.50 $ 4,142.20 $ 7,079.70 $ 504,144.08
208 $ 2,937.50 $ 4,201.20 $ 7,138.70 $ 511,282.78
209 $ 2,937.50 $ 4,260.69 $ 7,198.19 $ 518,480.97
210 $ 2,937.50 $ 4,320.67 $ 7,258.17 $ 525,739.15
211 $ 2,937.50 $ 4,381.16 $ 7,318.66 $ 533,057.81
212 $ 2,937.50 $ 4,442.15 $ 7,379.65 $ 540,437.45
213 $ 2,937.50 $ 4,503.65 $ 7,441.15 $ 547,878.60
214 $ 2,937.50 $ 4,565.65 $ 7,503.15 $ 555,381.75
215 $ 2,937.50 $ 4,628.18 $ 7,565.68 $ 562,947.44
216 $ 2,937.50 $ 4,691.23 $ 7,628.73 $ 570,576.16
217 $ 2,937.50 $ 4,754.80 $ 7,692.30 $ 578,268.47
218 $ 2,937.50 $ 4,818.90 $ 7,756.40 $ 586,024.87
219 $ 2,937.50 $ 4,883.54 $ 7,821.04 $ 593,845.91
220 $ 2,937.50 $ 4,948.72 $ 7,886.22 $ 601,732.13
221 $ 2,937.50 $ 5,014.43 $ 7,951.93 $ 609,684.06
222 $ 2,937.50 $ 5,080.70 $ 8,018.20 $ 617,702.26
223 $ 2,937.50 $ 5,147.52 $ 8,085.02 $ 625,787.28
224 $ 2,937.50 $ 5,214.89 $ 8,152.39 $ 633,939.67
225 $ 2,937.50 $ 5,282.83 $ 8,220.33 $ 642,160.00
226 $ 2,937.50 $ 5,351.33 $ 8,288.83 $ 650,448.84
227 $ 2,937.50 $ 5,420.41 $ 8,357.91 $ 658,806.74
228 $ 2,937.50 $ 5,490.06 $ 8,427.56 $ 667,234.30
229 $ 2,937.50 $ 5,560.29 $ 8,497.79 $ 675,732.09
230 $ 2,937.50 $ 5,631.10 $ 8,568.60 $ 684,300.69
231 $ 2,937.50 $ 5,702.51 $ 8,640.01 $ 692,940.69
232 $ 2,937.50 $ 5,774.51 $ 8,712.01 $ 701,652.70
233 $ 2,937.50 $ 5,847.11 $ 8,784.61 $ 710,437.30
234 $ 2,937.50 $ 5,920.31 $ 8,857.81 $ 719,295.12
235 $ 2,937.50 $ 5,994.13 $ 8,931.63 $ 728,226.74
236 $ 2,937.50 $ 6,068.56 $ 9,006.06 $ 737,232.80
237 $ 2,937.50 $ 6,143.61 $ 9,081.11 $ 746,313.90
238 $ 2,937.50 $ 6,219.28 $ 9,156.78 $ 755,470.69
239 $ 2,937.50 $ 6,295.59 $ 9,233.09 $ 764,703.78
240 $ 2,937.50 $ 6,372.53 $ 9,310.03 $ 774,013.81
241 $ 2,937.50 $ 6,450.12 $ 9,387.62 $ 783,401.42
242 $ 2,937.50 $ 6,528.35 $ 9,465.85 $ 792,867.27
243 $ 2,937.50 $ 6,607.23 $ 9,544.73 $ 802,411.99
244 $ 2,937.50 $ 6,686.77 $ 9,624.27 $ 812,036.26
245 $ 2,937.50 $ 6,766.97 $ 9,704.47 $ 821,740.73
246 $ 2,937.50 $ 6,847.84 $ 9,785.34 $ 831,526.07
247 $ 2,937.50 $ 6,929.38 $ 9,866.88 $ 841,392.95
248 $ 2,937.50 $ 7,011.61 $ 9,949.11 $ 851,342.06
249 $ 2,937.50 $ 7,094.52 $ 10,032.02 $ 861,374.08
250 $ 2,937.50 $ 7,178.12 $ 10,115.62 $ 871,489.70
251 $ 2,937.50 $ 7,262.41 $ 10,199.91 $ 881,689.61
252 $ 2,937.50 $ 7,347.41 $ 10,284.91 $ 891,974.52
253 $ 2,937.50 $ 7,433.12 $ 10,370.62 $ 902,345.14
254 $ 2,937.50 $ 7,519.54 $ 10,457.04 $ 912,802.19
255 $ 2,937.50 $ 7,606.68 $ 10,544.18 $ 923,346.37
256 $ 2,937.50 $ 7,694.55 $ 10,632.05 $ 933,978.43
257 $ 2,937.50 $ 7,783.15 $ 10,720.65 $ 944,699.08
258 $ 2,937.50 $ 7,872.49 $ 10,809.99 $ 955,509.07
259 $ 2,937.50 $ 7,962.58 $ 10,900.08 $ 966,409.15
260 $ 2,937.50 $ 8,053.41 $ 10,990.91 $ 977,400.06
261 $ 2,937.50 $ 8,145.00 $ 11,082.50 $ 988,482.56
262 $ 2,937.50 $ 8,237.35 $ 11,174.85 $ 999,657.41
263 $ 2,937.50 $ 8,330.48 $ 11,267.98 $ 1,010,925.39
264 $ 2,937.50 $ 8,424.38 $ 11,361.88 $ 1,022,287.27
265 $ 2,937.50 $ 8,519.06 $ 11,456.56 $ 1,033,743.83
266 $ 2,937.50 $ 8,614.53 $ 11,552.03 $ 1,045,295.86
267 $ 2,937.50 $ 8,710.80 $ 11,648.30 $ 1,056,944.16
268 $ 2,937.50 $ 8,807.87 $ 11,745.37 $ 1,068,689.53
269 $ 2,937.50 $ 8,905.75 $ 11,843.25 $ 1,080,532.77
270 $ 2,937.50 $ 9,004.44 $ 11,941.94 $ 1,092,474.71
271 $ 2,937.50 $ 9,103.96 $ 12,041.46 $ 1,104,516.17
272 $ 2,937.50 $ 9,204.30 $ 12,141.80 $ 1,116,657.97
273 $ 2,937.50 $ 9,305.48 $ 12,242.98 $ 1,128,900.95
274 $ 2,937.50 $ 9,407.51 $ 12,345.01 $ 1,141,245.96
275 $ 2,937.50 $ 9,510.38 $ 12,447.88 $ 1,153,693.84
276 $ 2,937.50 $ 9,614.12 $ 12,551.62 $ 1,166,245.46
277 $ 2,937.50 $ 9,718.71 $ 12,656.21 $ 1,178,901.67
278 $ 2,937.50 $ 9,824.18 $ 12,761.68 $ 1,191,663.35
279 $ 2,937.50 $ 9,930.53 $ 12,868.03 $ 1,204,531.38
280 $ 2,937.50 $ 10,037.76 $ 12,975.26 $ 1,217,506.64
281 $ 2,937.50 $ 10,145.89 $ 13,083.39 $ 1,230,590.03
282 $ 2,937.50 $ 10,254.92 $ 13,192.42 $ 1,243,782.45
283 $ 2,937.50 $ 10,364.85 $ 13,302.35 $ 1,257,084.80
284 $ 2,937.50 $ 10,475.71 $ 13,413.21 $ 1,270,498.01
285 $ 2,937.50 $ 10,587.48 $ 13,524.98 $ 1,284,022.99
286 $ 2,937.50 $ 10,700.19 $ 13,637.69 $ 1,297,660.68
287 $ 2,937.50 $ 10,813.84 $ 13,751.34 $ 1,311,412.02
288 $ 2,937.50 $ 10,928.43 $ 13,865.93 $ 1,325,277.96
289 $ 2,937.50 $ 11,043.98 $ 13,981.48 $ 1,339,259.44
290 $ 2,937.50 $ 11,160.50 $ 14,098.00 $ 1,353,357.43
291 $ 2,937.50 $ 11,277.98 $ 14,215.48 $ 1,367,572.91
292 $ 2,937.50 $ 11,396.44 $ 14,333.94 $ 1,381,906.85
293 $ 2,937.50 $ 11,515.89 $ 14,453.39 $ 1,396,360.24
294 $ 2,937.50 $ 11,636.34 $ 14,573.84 $ 1,410,934.08
295 $ 2,937.50 $ 11,757.78 $ 14,695.28 $ 1,425,629.36
296 $ 2,937.50 $ 11,880.24 $ 14,817.74 $ 1,440,447.11
297 $ 2,937.50 $ 12,003.73 $ 14,941.23 $ 1,455,388.33
298 $ 2,937.50 $ 12,128.24 $ 15,065.74 $ 1,470,454.07
299 $ 2,937.50 $ 12,253.78 $ 15,191.28 $ 1,485,645.35
300 $ 2,937.50 $ 12,380.38 $ 15,317.88 $ 1,500,963.23
301 $ 2,937.50 $ 12,508.03 $ 15,445.53 $ 1,516,408.76
302 $ 2,937.50 $ 12,636.74 $ 15,574.24 $ 1,531,983.00
303 $ 2,937.50 $ 12,766.52 $ 15,704.02 $ 1,547,687.02
304 $ 2,937.50 $ 12,897.39 $ 15,834.89 $ 1,563,521.92
305 $ 2,937.50 $ 13,029.35 $ 15,966.85 $ 1,579,488.76
306 $ 2,937.50 $ 13,162.41 $ 16,099.91 $ 1,595,588.67
307 $ 2,937.50 $ 13,296.57 $ 16,234.07 $ 1,611,822.74
308 $ 2,937.50 $ 13,431.86 $ 16,369.36 $ 1,628,192.10
309 $ 2,937.50 $ 13,568.27 $ 16,505.77 $ 1,644,697.87
310 $ 2,937.50 $ 13,705.82 $ 16,643.32 $ 1,661,341.18
311 $ 2,937.50 $ 13,844.51 $ 16,782.01 $ 1,678,123.19
312 $ 2,937.50 $ 13,984.36 $ 16,921.86 $ 1,695,045.05
313 $ 2,937.50 $ 14,125.38 $ 17,062.88 $ 1,712,107.93
314 $ 2,937.50 $ 14,267.57 $ 17,205.07 $ 1,729,312.99
315 $ 2,937.50 $ 14,410.94 $ 17,348.44 $ 1,746,661.44
316 $ 2,937.50 $ 14,555.51 $ 17,493.01 $ 1,764,154.45
317 $ 2,937.50 $ 14,701.29 $ 17,638.79 $ 1,781,793.23
318 $ 2,937.50 $ 14,848.28 $ 17,785.78 $ 1,799,579.01
319 $ 2,937.50 $ 14,996.49 $ 17,933.99 $ 1,817,513.00
320 $ 2,937.50 $ 15,145.94 $ 18,083.44 $ 1,835,596.44
321 $ 2,937.50 $ 15,296.64 $ 18,234.14 $ 1,853,830.58
322 $ 2,937.50 $ 15,448.59 $ 18,386.09 $ 1,872,216.67
323 $ 2,937.50 $ 15,601.81 $ 18,539.31 $ 1,890,755.98
324 $ 2,937.50 $ 15,756.30 $ 18,693.80 $ 1,909,449.78
325 $ 2,937.50 $ 15,912.08 $ 18,849.58 $ 1,928,299.36
326 $ 2,937.50 $ 16,069.16 $ 19,006.66 $ 1,947,306.02
327 $ 2,937.50 $ 16,227.55 $ 19,165.05 $ 1,966,471.07
328 $ 2,937.50 $ 16,387.26 $ 19,324.76 $ 1,985,795.83
329 $ 2,937.50 $ 16,548.30 $ 19,485.80 $ 2,005,281.63
330 $ 2,937.50 $ 16,710.68 $ 19,648.18 $ 2,024,929.81
331 $ 2,937.50 $ 16,874.42 $ 19,811.92 $ 2,044,741.72
332 $ 2,937.50 $ 17,039.51 $ 19,977.01 $ 2,064,718.74
333 $ 2,937.50 $ 17,205.99 $ 20,143.49 $ 2,084,862.22
334 $ 2,937.50 $ 17,373.85 $ 20,311.35 $ 2,105,173.58
335 $ 2,937.50 $ 17,543.11 $ 20,480.61 $ 2,125,654.19
336 $ 2,937.50 $ 17,713.78 $ 20,651.28 $ 2,146,305.47
337 $ 2,937.50 $ 17,885.88 $ 20,823.38 $ 2,167,128.85
338 $ 2,937.50 $ 18,059.41 $ 20,996.91 $ 2,188,125.76
339 $ 2,937.50 $ 18,234.38 $ 21,171.88 $ 2,209,297.64
340 $ 2,937.50 $ 18,410.81 $ 21,348.31 $ 2,230,645.96
341 $ 2,937.50 $ 18,588.72 $ 21,526.22 $ 2,252,172.17
342 $ 2,937.50 $ 18,768.10 $ 21,705.60 $ 2,273,877.77
343 $ 2,937.50 $ 18,948.98 $ 21,886.48 $ 2,295,764.25
344 $ 2,937.50 $ 19,131.37 $ 22,068.87 $ 2,317,833.12
345 $ 2,937.50 $ 19,315.28 $ 22,252.78 $ 2,340,085.90
346 $ 2,937.50 $ 19,500.72 $ 22,438.22 $ 2,362,524.12
347 $ 2,937.50 $ 19,687.70 $ 22,625.20 $ 2,385,149.32
348 $ 2,937.50 $ 19,876.24 $ 22,813.74 $ 2,407,963.06
349 $ 2,937.50 $ 20,066.36 $ 23,003.86 $ 2,430,966.92
350 $ 2,937.50 $ 20,258.06 $ 23,195.56 $ 2,454,162.48
351 $ 2,937.50 $ 20,451.35 $ 23,388.85 $ 2,477,551.33
352 $ 2,937.50 $ 20,646.26 $ 23,583.76 $ 2,501,135.09
353 $ 2,937.50 $ 20,842.79 $ 23,780.29 $ 2,524,915.38
354 $ 2,937.50 $ 21,040.96 $ 23,978.46 $ 2,548,893.85
355 $ 2,937.50 $ 21,240.78 $ 24,178.28 $ 2,573,072.13
356 $ 2,937.50 $ 21,442.27 $ 24,379.77 $ 2,597,451.90
357 $ 2,937.50 $ 21,645.43 $ 24,582.93 $ 2,622,034.83
358 $ 2,937.50 $ 21,850.29 $ 24,787.79 $ 2,646,822.62
359 $ 2,937.50 $ 22,056.86 $ 24,994.36 $ 2,671,816.97
360 $ 2,937.50 $ 22,265.14 $ 25,202.64 $ 2,697,019.62
361 $ 2,937.50 $ 22,475.16 $ 25,412.66 $ 2,722,432.28
362 $ 2,937.50 $ 22,686.94 $ 25,624.44 $ 2,748,056.71
363 $ 2,937.50 $ 22,900.47 $ 25,837.97 $ 2,773,894.69
$3,112,967.88