Shee

/ DRAFT Input
Input
Outp
Calculation

Type the title of this Excel model into this cell

Last changed on: 07-Mar-2023

Type a short summary of what your model does here. This whole sheet automatically updates as you continue to build your
model to reflect ist sheet structure. It is a good idea to write a description on every sheet as this will make it easier for others
(and yourself) to understand what the model does. Navigate quickly by clicking the sheet names.

Sheet Name Description Type

g9Sheet1 Type a sheet description here. Calculation
Purchase Price 500000 Payment Period Beginning Payment Interest Principle Ending Balance
Down Payment 20% 1 $400,000.00 ($2,395.63) $1,996.67 $398.96 $399,601.04
Addional fees 2 $399,601.04 ($2,395.63) $1,994.68 $400.96 $399,200.08
Loan Amount $400,000.00 3 $399,200.08 ($2,395.63) $1,992.67 $402.96 $398,797.12
N years 30 4 $398,797.12 ($2,395.63) $1,990.66 $404.97 $398,392.15
interest rate 5.99% 5 $398,392.15 ($2,395.63) $1,988.64 $406.99 $397,985.16
6 $397,985.16 ($2,395.63) $1,986.61 $409.02 $397,576.14
Monthy payment ($2,395.63) 7 $397,576.14 ($2,395.63) $1,984.57 $411.06 $397,165.08
Total interest paid $462,427.17 8 $397,165.08 ($2,395.63) $1,982.52 $413.12 $396,751.96
9 $396,751.96 ($2,395.63) $1,980.45 $415.18 $396,336.79
10 $396,336.79 ($2,395.63) $1,978.38 $417.25 $395,919.54
11 $395,919.54 ($2,395.63) $1,976.30 $419.33 $395,500.20
12 $395,500.20 ($2,395.63) $1,974.21 $421.43 $395,078.78
13 $395,078.78 ($2,395.63) $1,972.10 $423.53 $394,655.25
14 $394,655.25 ($2,395.63) $1,969.99 $425.64 $394,229.60
15 $394,229.60 ($2,395.63) $1,967.86 $427.77 $393,801.84
16 $393,801.84 ($2,395.63) $1,965.73 $429.90 $393,371.93
17 $393,371.93 ($2,395.63) $1,963.58 $432.05 $392,939.88
18 $392,939.88 ($2,395.63) $1,961.42 $434.21 $392,505.68
19 $392,505.68 ($2,395.63) $1,959.26 $436.37 $392,069.30
20 $392,069.30 ($2,395.63) $1,957.08 $438.55 $391,630.75
21 $391,630.75 ($2,395.63) $1,954.89 $440.74 $391,190.01
22 $391,190.01 ($2,395.63) $1,952.69 $442.94 $390,747.07
23 $390,747.07 ($2,395.63) $1,950.48 $445.15 $390,301.92
24 $390,301.92 ($2,395.63) $1,948.26 $447.37 $389,854.54
25 $389,854.54 ($2,395.63) $1,946.02 $449.61 $389,404.94
26 $389,404.94 ($2,395.63) $1,943.78 $451.85 $388,953.09
27 $388,953.09 ($2,395.63) $1,941.52 $454.11 $388,498.98
28 $388,498.98 ($2,395.63) $1,939.26 $456.37 $388,042.60
29 $388,042.60 ($2,395.63) $1,936.98 $458.65 $387,583.95
30 $387,583.95 ($2,395.63) $1,934.69 $460.94 $387,123.01
31 $387,123.01 ($2,395.63) $1,932.39 $463.24 $386,659.77
32 $386,659.77 ($2,395.63) $1,930.08 $465.55 $386,194.22
33 $386,194.22 ($2,395.63) $1,927.75 $467.88 $385,726.34
34 $385,726.34 ($2,395.63) $1,925.42 $470.21 $385,256.12
35 $385,256.12 ($2,395.63) $1,923.07 $472.56 $384,783.56

Page 2 of 21
36 $384,783.56 ($2,395.63) $1,920.71 $474.92 $384,308.64
37 $384,308.64 ($2,395.63) $1,918.34 $477.29 $383,831.35
38 $383,831.35 ($2,395.63) $1,915.96 $479.67 $383,351.68
39 $383,351.68 ($2,395.63) $1,913.56 $482.07 $382,869.61
40 $382,869.61 ($2,395.63) $1,911.16 $484.47 $382,385.14
41 $382,385.14 ($2,395.63) $1,908.74 $486.89 $381,898.25
42 $381,898.25 ($2,395.63) $1,906.31 $489.32 $381,408.92
43 $381,408.92 ($2,395.63) $1,903.87 $491.76 $380,917.16
44 $380,917.16 ($2,395.63) $1,901.41 $494.22 $380,422.94
45 $380,422.94 ($2,395.63) $1,898.94 $496.69 $379,926.25
46 $379,926.25 ($2,395.63) $1,896.47 $499.17 $379,427.09
47 $379,427.09 ($2,395.63) $1,893.97 $501.66 $378,925.43
48 $378,925.43 ($2,395.63) $1,891.47 $504.16 $378,421.27
49 $378,421.27 ($2,395.63) $1,888.95 $506.68 $377,914.59
50 $377,914.59 ($2,395.63) $1,886.42 $509.21 $377,405.38
51 $377,405.38 ($2,395.63) $1,883.88 $511.75 $376,893.63
52 $376,893.63 ($2,395.63) $1,881.33 $514.30 $376,379.33
53 $376,379.33 ($2,395.63) $1,878.76 $516.87 $375,862.46
54 $375,862.46 ($2,395.63) $1,876.18 $519.45 $375,343.01
55 $375,343.01 ($2,395.63) $1,873.59 $522.04 $374,820.97
56 $374,820.97 ($2,395.63) $1,870.98 $524.65 $374,296.32
57 $374,296.32 ($2,395.63) $1,868.36 $527.27 $373,769.05
58 $373,769.05 ($2,395.63) $1,865.73 $529.90 $373,239.15
59 $373,239.15 ($2,395.63) $1,863.09 $532.55 $372,706.60
60 $372,706.60 ($2,395.63) $1,860.43 $535.20 $372,171.40
61 $372,171.40 ($2,395.63) $1,857.76 $537.88 $371,633.52
62 $371,633.52 ($2,395.63) $1,855.07 $540.56 $371,092.96
63 $371,092.96 ($2,395.63) $1,852.37 $543.26 $370,549.70
64 $370,549.70 ($2,395.63) $1,849.66 $545.97 $370,003.73
65 $370,003.73 ($2,395.63) $1,846.94 $548.70 $369,455.04
66 $369,455.04 ($2,395.63) $1,844.20 $551.43 $368,903.60
67 $368,903.60 ($2,395.63) $1,841.44 $554.19 $368,349.41
68 $368,349.41 ($2,395.63) $1,838.68 $556.95 $367,792.46
69 $367,792.46 ($2,395.63) $1,835.90 $559.73 $367,232.73
70 $367,232.73 ($2,395.63) $1,833.10 $562.53 $366,670.20
71 $366,670.20 ($2,395.63) $1,830.30 $565.34 $366,104.86
72 $366,104.86 ($2,395.63) $1,827.47 $568.16 $365,536.71
73 $365,536.71 ($2,395.63) $1,824.64 $570.99 $364,965.71

Page 3 of 21
 74 $364,965.71 ($2,395.63) $1,821.79 $573.84 $364,391.87
75 $364,391.87 ($2,395.63) $1,818.92 $576.71 $363,815.16
76 $363,815.16 ($2,395.63) $1,816.04 $579.59 $363,235.57
77 $363,235.57 ($2,395.63) $1,813.15 $582.48 $362,653.09
78 $362,653.09 ($2,395.63) $1,810.24 $585.39 $362,067.71
79 $362,067.71 ($2,395.63) $1,807.32 $588.31 $361,479.40
80 $361,479.40 ($2,395.63) $1,804.38 $591.25 $360,888.15
81 $360,888.15 ($2,395.63) $1,801.43 $594.20 $360,293.95
82 $360,293.95 ($2,395.63) $1,798.47 $597.16 $359,696.79
83 $359,696.79 ($2,395.63) $1,795.49 $600.14 $359,096.64
84 $359,096.64 ($2,395.63) $1,792.49 $603.14 $358,493.50
85 $358,493.50 ($2,395.63) $1,789.48 $606.15 $357,887.35
86 $357,887.35 ($2,395.63) $1,786.45 $609.18 $357,278.18
87 $357,278.18 ($2,395.63) $1,783.41 $612.22 $356,665.96
88 $356,665.96 ($2,395.63) $1,780.36 $615.27 $356,050.68
89 $356,050.68 ($2,395.63) $1,777.29 $618.34 $355,432.34
90 $355,432.34 ($2,395.63) $1,774.20 $621.43 $354,810.91
91 $354,810.91 ($2,395.63) $1,771.10 $624.53 $354,186.38
92 $354,186.38 ($2,395.63) $1,767.98 $627.65 $353,558.72
93 $353,558.72 ($2,395.63) $1,764.85 $630.78 $352,927.94
94 $352,927.94 ($2,395.63) $1,761.70 $633.93 $352,294.01
95 $352,294.01 ($2,395.63) $1,758.53 $637.10 $351,656.91
96 $351,656.91 ($2,395.63) $1,755.35 $640.28 $351,016.63
97 $351,016.63 ($2,395.63) $1,752.16 $643.47 $350,373.16
98 $350,373.16 ($2,395.63) $1,748.95 $646.68 $349,726.48
99 $349,726.48 ($2,395.63) $1,745.72 $649.91 $349,076.56
100 $349,076.56 ($2,395.63) $1,742.47 $653.16 $348,423.41
101 $348,423.41 ($2,395.63) $1,739.21 $656.42 $347,766.99
102 $347,766.99 ($2,395.63) $1,735.94 $659.69 $347,107.30
103 $347,107.30 ($2,395.63) $1,732.64 $662.99 $346,444.31
104 $346,444.31 ($2,395.63) $1,729.33 $666.30 $345,778.01
105 $345,778.01 ($2,395.63) $1,726.01 $669.62 $345,108.39
106 $345,108.39 ($2,395.63) $1,722.67 $672.96 $344,435.42
107 $344,435.42 ($2,395.63) $1,719.31 $676.32 $343,759.10
108 $343,759.10 ($2,395.63) $1,715.93 $679.70 $343,079.40
109 $343,079.40 ($2,395.63) $1,712.54 $683.09 $342,396.31
110 $342,396.31 ($2,395.63) $1,709.13 $686.50 $341,709.80
111 $341,709.80 ($2,395.63) $1,705.70 $689.93 $341,019.87

Page 4 of 21
112 $341,019.87 ($2,395.63) $1,702.26 $693.37 $340,326.50
113 $340,326.50 ($2,395.63) $1,698.80 $696.83 $339,629.67
114 $339,629.67 ($2,395.63) $1,695.32 $700.31 $338,929.35
115 $338,929.35 ($2,395.63) $1,691.82 $703.81 $338,225.54
116 $338,225.54 ($2,395.63) $1,688.31 $707.32 $337,518.22
117 $337,518.22 ($2,395.63) $1,684.78 $710.85 $336,807.37
118 $336,807.37 ($2,395.63) $1,681.23 $714.40 $336,092.97
119 $336,092.97 ($2,395.63) $1,677.66 $717.97 $335,375.00
120 $335,375.00 ($2,395.63) $1,674.08 $721.55 $334,653.45
121 $334,653.45 ($2,395.63) $1,670.48 $725.15 $333,928.30
122 $333,928.30 ($2,395.63) $1,666.86 $728.77 $333,199.53
123 $333,199.53 ($2,395.63) $1,663.22 $732.41 $332,467.12
124 $332,467.12 ($2,395.63) $1,659.57 $736.07 $331,731.05
125 $331,731.05 ($2,395.63) $1,655.89 $739.74 $330,991.31
126 $330,991.31 ($2,395.63) $1,652.20 $743.43 $330,247.88
127 $330,247.88 ($2,395.63) $1,648.49 $747.14 $329,500.73
128 $329,500.73 ($2,395.63) $1,644.76 $750.87 $328,749.86
129 $328,749.86 ($2,395.63) $1,641.01 $754.62 $327,995.24
130 $327,995.24 ($2,395.63) $1,637.24 $758.39 $327,236.85
131 $327,236.85 ($2,395.63) $1,633.46 $762.17 $326,474.68
132 $326,474.68 ($2,395.63) $1,629.65 $765.98 $325,708.70
133 $325,708.70 ($2,395.63) $1,625.83 $769.80 $324,938.90
134 $324,938.90 ($2,395.63) $1,621.99 $773.64 $324,165.25
135 $324,165.25 ($2,395.63) $1,618.12 $777.51 $323,387.75
136 $323,387.75 ($2,395.63) $1,614.24 $781.39 $322,606.36
137 $322,606.36 ($2,395.63) $1,610.34 $785.29 $321,821.07
138 $321,821.07 ($2,395.63) $1,606.42 $789.21 $321,031.86
139 $321,031.86 ($2,395.63) $1,602.48 $793.15 $320,238.72
140 $320,238.72 ($2,395.63) $1,598.52 $797.11 $319,441.61
141 $319,441.61 ($2,395.63) $1,594.55 $801.08 $318,640.53
142 $318,640.53 ($2,395.63) $1,590.55 $805.08 $317,835.44
143 $317,835.44 ($2,395.63) $1,586.53 $809.10 $317,026.34
144 $317,026.34 ($2,395.63) $1,582.49 $813.14 $316,213.20
145 $316,213.20 ($2,395.63) $1,578.43 $817.20 $315,396.00
146 $315,396.00 ($2,395.63) $1,574.35 $821.28 $314,574.72
147 $314,574.72 ($2,395.63) $1,570.25 $825.38 $313,749.34
148 $313,749.34 ($2,395.63) $1,566.13 $829.50 $312,919.84
149 $312,919.84 ($2,395.63) $1,561.99 $833.64 $312,086.20

Page 5 of 21
150 $312,086.20 ($2,395.63) $1,557.83 $837.80 $311,248.40
151 $311,248.40 ($2,395.63) $1,553.65 $841.98 $310,406.42
152 $310,406.42 ($2,395.63) $1,549.45 $846.19 $309,560.23
153 $309,560.23 ($2,395.63) $1,545.22 $850.41 $308,709.82
154 $308,709.82 ($2,395.63) $1,540.98 $854.65 $307,855.17
155 $307,855.17 ($2,395.63) $1,536.71 $858.92 $306,996.25
156 $306,996.25 ($2,395.63) $1,532.42 $863.21 $306,133.04
157 $306,133.04 ($2,395.63) $1,528.11 $867.52 $305,265.52
158 $305,265.52 ($2,395.63) $1,523.78 $871.85 $304,393.68
159 $304,393.68 ($2,395.63) $1,519.43 $876.20 $303,517.48
160 $303,517.48 ($2,395.63) $1,515.06 $880.57 $302,636.90
161 $302,636.90 ($2,395.63) $1,510.66 $884.97 $301,751.94
162 $301,751.94 ($2,395.63) $1,506.25 $889.39 $300,862.55
163 $300,862.55 ($2,395.63) $1,501.81 $893.83 $299,968.72
164 $299,968.72 ($2,395.63) $1,497.34 $898.29 $299,070.44
165 $299,070.44 ($2,395.63) $1,492.86 $902.77 $298,167.67
166 $298,167.67 ($2,395.63) $1,488.35 $907.28 $297,260.39
167 $297,260.39 ($2,395.63) $1,483.82 $911.81 $296,348.58
168 $296,348.58 ($2,395.63) $1,479.27 $916.36 $295,432.22
169 $295,432.22 ($2,395.63) $1,474.70 $920.93 $294,511.29
170 $294,511.29 ($2,395.63) $1,470.10 $925.53 $293,585.76
171 $293,585.76 ($2,395.63) $1,465.48 $930.15 $292,655.62
172 $292,655.62 ($2,395.63) $1,460.84 $934.79 $291,720.82
173 $291,720.82 ($2,395.63) $1,456.17 $939.46 $290,781.37
174 $290,781.37 ($2,395.63) $1,451.48 $944.15 $289,837.22
175 $289,837.22 ($2,395.63) $1,446.77 $948.86 $288,888.36
176 $288,888.36 ($2,395.63) $1,442.03 $953.60 $287,934.76
177 $287,934.76 ($2,395.63) $1,437.27 $958.36 $286,976.40
178 $286,976.40 ($2,395.63) $1,432.49 $963.14 $286,013.26
179 $286,013.26 ($2,395.63) $1,427.68 $967.95 $285,045.32
180 $285,045.32 ($2,395.63) $1,422.85 $972.78 $284,072.54
181 $284,072.54 ($2,395.63) $1,418.00 $977.64 $283,094.90
182 $283,094.90 ($2,395.63) $1,413.12 $982.52 $282,112.38
183 $282,112.38 ($2,395.63) $1,408.21 $987.42 $281,124.96
184 $281,124.96 ($2,395.63) $1,403.28 $992.35 $280,132.62
185 $280,132.62 ($2,395.63) $1,398.33 $997.30 $279,135.31
186 $279,135.31 ($2,395.63) $1,393.35 $1,002.28 $278,133.03
187 $278,133.03 ($2,395.63) $1,388.35 $1,007.28 $277,125.75

Page 6 of 21
188 $277,125.75 ($2,395.63) $1,383.32 $1,012.31 $276,113.44
189 $276,113.44 ($2,395.63) $1,378.27 $1,017.36 $275,096.07
190 $275,096.07 ($2,395.63) $1,373.19 $1,022.44 $274,073.63
191 $274,073.63 ($2,395.63) $1,368.08 $1,027.55 $273,046.08
192 $273,046.08 ($2,395.63) $1,362.96 $1,032.68 $272,013.41
193 $272,013.41 ($2,395.63) $1,357.80 $1,037.83 $270,975.58
194 $270,975.58 ($2,395.63) $1,352.62 $1,043.01 $269,932.56
195 $269,932.56 ($2,395.63) $1,347.41 $1,048.22 $268,884.35
196 $268,884.35 ($2,395.63) $1,342.18 $1,053.45 $267,830.90
197 $267,830.90 ($2,395.63) $1,336.92 $1,058.71 $266,772.19
198 $266,772.19 ($2,395.63) $1,331.64 $1,063.99 $265,708.20
199 $265,708.20 ($2,395.63) $1,326.33 $1,069.30 $264,638.89
200 $264,638.89 ($2,395.63) $1,320.99 $1,074.64 $263,564.25
201 $263,564.25 ($2,395.63) $1,315.62 $1,080.01 $262,484.24
202 $262,484.24 ($2,395.63) $1,310.23 $1,085.40 $261,398.85
203 $261,398.85 ($2,395.63) $1,304.82 $1,090.82 $260,308.03
204 $260,308.03 ($2,395.63) $1,299.37 $1,096.26 $259,211.77
205 $259,211.77 ($2,395.63) $1,293.90 $1,101.73 $258,110.04
206 $258,110.04 ($2,395.63) $1,288.40 $1,107.23 $257,002.81
207 $257,002.81 ($2,395.63) $1,282.87 $1,112.76 $255,890.05
208 $255,890.05 ($2,395.63) $1,277.32 $1,118.31 $254,771.73
209 $254,771.73 ($2,395.63) $1,271.74 $1,123.90 $253,647.84
210 $253,647.84 ($2,395.63) $1,266.13 $1,129.51 $252,518.33
211 $252,518.33 ($2,395.63) $1,260.49 $1,135.14 $251,383.19
212 $251,383.19 ($2,395.63) $1,254.82 $1,140.81 $250,242.38
213 $250,242.38 ($2,395.63) $1,249.13 $1,146.50 $249,095.88
214 $249,095.88 ($2,395.63) $1,243.40 $1,152.23 $247,943.65
215 $247,943.65 ($2,395.63) $1,237.65 $1,157.98 $246,785.67
216 $246,785.67 ($2,395.63) $1,231.87 $1,163.76 $245,621.91
217 $245,621.91 ($2,395.63) $1,226.06 $1,169.57 $244,452.34
218 $244,452.34 ($2,395.63) $1,220.22 $1,175.41 $243,276.94
219 $243,276.94 ($2,395.63) $1,214.36 $1,181.27 $242,095.66
220 $242,095.66 ($2,395.63) $1,208.46 $1,187.17 $240,908.49
221 $240,908.49 ($2,395.63) $1,202.53 $1,193.10 $239,715.40
222 $239,715.40 ($2,395.63) $1,196.58 $1,199.05 $238,516.34
223 $238,516.34 ($2,395.63) $1,190.59 $1,205.04 $237,311.31
224 $237,311.31 ($2,395.63) $1,184.58 $1,211.05 $236,100.25
225 $236,100.25 ($2,395.63) $1,178.53 $1,217.10 $234,883.16

Page 7 of 21
226 $234,883.16 ($2,395.63) $1,172.46 $1,223.17 $233,659.98
227 $233,659.98 ($2,395.63) $1,166.35 $1,229.28 $232,430.71
228 $232,430.71 ($2,395.63) $1,160.22 $1,235.41 $231,195.29
229 $231,195.29 ($2,395.63) $1,154.05 $1,241.58 $229,953.71
230 $229,953.71 ($2,395.63) $1,147.85 $1,247.78 $228,705.93
231 $228,705.93 ($2,395.63) $1,141.62 $1,254.01 $227,451.92
232 $227,451.92 ($2,395.63) $1,135.36 $1,260.27 $226,191.66
233 $226,191.66 ($2,395.63) $1,129.07 $1,266.56 $224,925.10
234 $224,925.10 ($2,395.63) $1,122.75 $1,272.88 $223,652.22
235 $223,652.22 ($2,395.63) $1,116.40 $1,279.23 $222,372.99
236 $222,372.99 ($2,395.63) $1,110.01 $1,285.62 $221,087.37
237 $221,087.37 ($2,395.63) $1,103.59 $1,292.04 $219,795.33
238 $219,795.33 ($2,395.63) $1,097.15 $1,298.49 $218,496.84
239 $218,496.84 ($2,395.63) $1,090.66 $1,304.97 $217,191.88
240 $217,191.88 ($2,395.63) $1,084.15 $1,311.48 $215,880.40
241 $215,880.40 ($2,395.63) $1,077.60 $1,318.03 $214,562.37
242 $214,562.37 ($2,395.63) $1,071.02 $1,324.61 $213,237.76
243 $213,237.76 ($2,395.63) $1,064.41 $1,331.22 $211,906.54
244 $211,906.54 ($2,395.63) $1,057.77 $1,337.86 $210,568.68
245 $210,568.68 ($2,395.63) $1,051.09 $1,344.54 $209,224.13
246 $209,224.13 ($2,395.63) $1,044.38 $1,351.25 $207,872.88
247 $207,872.88 ($2,395.63) $1,037.63 $1,358.00 $206,514.88
248 $206,514.88 ($2,395.63) $1,030.85 $1,364.78 $205,150.10
249 $205,150.10 ($2,395.63) $1,024.04 $1,371.59 $203,778.51
250 $203,778.51 ($2,395.63) $1,017.19 $1,378.44 $202,400.08
251 $202,400.08 ($2,395.63) $1,010.31 $1,385.32 $201,014.76
252 $201,014.76 ($2,395.63) $1,003.40 $1,392.23 $199,622.53
253 $199,622.53 ($2,395.63) $996.45 $1,399.18 $198,223.35
254 $198,223.35 ($2,395.63) $989.46 $1,406.17 $196,817.18
255 $196,817.18 ($2,395.63) $982.45 $1,413.19 $195,403.99
256 $195,403.99 ($2,395.63) $975.39 $1,420.24 $193,983.76
257 $193,983.76 ($2,395.63) $968.30 $1,427.33 $192,556.43
258 $192,556.43 ($2,395.63) $961.18 $1,434.45 $191,121.97
259 $191,121.97 ($2,395.63) $954.02 $1,441.61 $189,680.36
260 $189,680.36 ($2,395.63) $946.82 $1,448.81 $188,231.55
261 $188,231.55 ($2,395.63) $939.59 $1,456.04 $186,775.51
262 $186,775.51 ($2,395.63) $932.32 $1,463.31 $185,312.20
263 $185,312.20 ($2,395.63) $925.02 $1,470.61 $183,841.58

Page 8 of 21
264 $183,841.58 ($2,395.63) $917.68 $1,477.96 $182,363.63
265 $182,363.63 ($2,395.63) $910.30 $1,485.33 $180,878.30
266 $180,878.30 ($2,395.63) $902.88 $1,492.75 $179,385.55
267 $179,385.55 ($2,395.63) $895.43 $1,500.20 $177,885.35
268 $177,885.35 ($2,395.63) $887.94 $1,507.69 $176,377.66
269 $176,377.66 ($2,395.63) $880.42 $1,515.21 $174,862.45
270 $174,862.45 ($2,395.63) $872.86 $1,522.78 $173,339.67
271 $173,339.67 ($2,395.63) $865.25 $1,530.38 $171,809.30
272 $171,809.30 ($2,395.63) $857.61 $1,538.02 $170,271.28
273 $170,271.28 ($2,395.63) $849.94 $1,545.69 $168,725.59
274 $168,725.59 ($2,395.63) $842.22 $1,553.41 $167,172.18
275 $167,172.18 ($2,395.63) $834.47 $1,561.16 $165,611.02
276 $165,611.02 ($2,395.63) $826.67 $1,568.96 $164,042.06
277 $164,042.06 ($2,395.63) $818.84 $1,576.79 $162,465.27
278 $162,465.27 ($2,395.63) $810.97 $1,584.66 $160,880.61
279 $160,880.61 ($2,395.63) $803.06 $1,592.57 $159,288.04
280 $159,288.04 ($2,395.63) $795.11 $1,600.52 $157,687.53
281 $157,687.53 ($2,395.63) $787.12 $1,608.51 $156,079.02
282 $156,079.02 ($2,395.63) $779.09 $1,616.54 $154,462.48
283 $154,462.48 ($2,395.63) $771.03 $1,624.61 $152,837.88
284 $152,837.88 ($2,395.63) $762.92 $1,632.72 $151,205.16
285 $151,205.16 ($2,395.63) $754.77 $1,640.87 $149,564.30
286 $149,564.30 ($2,395.63) $746.58 $1,649.06 $147,915.24
287 $147,915.24 ($2,395.63) $738.34 $1,657.29 $146,257.95
288 $146,257.95 ($2,395.63) $730.07 $1,665.56 $144,592.39
289 $144,592.39 ($2,395.63) $721.76 $1,673.87 $142,918.52
290 $142,918.52 ($2,395.63) $713.40 $1,682.23 $141,236.29
291 $141,236.29 ($2,395.63) $705.00 $1,690.63 $139,545.66
292 $139,545.66 ($2,395.63) $696.57 $1,699.07 $137,846.60
293 $137,846.60 ($2,395.63) $688.08 $1,707.55 $136,139.05
294 $136,139.05 ($2,395.63) $679.56 $1,716.07 $134,422.98
295 $134,422.98 ($2,395.63) $670.99 $1,724.64 $132,698.34
296 $132,698.34 ($2,395.63) $662.39 $1,733.25 $130,965.10
297 $130,965.10 ($2,395.63) $653.73 $1,741.90 $129,223.20
298 $129,223.20 ($2,395.63) $645.04 $1,750.59 $127,472.61
299 $127,472.61 ($2,395.63) $636.30 $1,759.33 $125,713.28
300 $125,713.28 ($2,395.63) $627.52 $1,768.11 $123,945.17
301 $123,945.17 ($2,395.63) $618.69 $1,776.94 $122,168.23

Page 9 of 21
302 $122,168.23 ($2,395.63) $609.82 $1,785.81 $120,382.42
303 $120,382.42 ($2,395.63) $600.91 $1,794.72 $118,587.70
304 $118,587.70 ($2,395.63) $591.95 $1,803.68 $116,784.02
305 $116,784.02 ($2,395.63) $582.95 $1,812.68 $114,971.33
306 $114,971.33 ($2,395.63) $573.90 $1,821.73 $113,149.60
307 $113,149.60 ($2,395.63) $564.81 $1,830.83 $111,318.78
308 $111,318.78 ($2,395.63) $555.67 $1,839.96 $109,478.81
309 $109,478.81 ($2,395.63) $546.48 $1,849.15 $107,629.66
310 $107,629.66 ($2,395.63) $537.25 $1,858.38 $105,771.28
311 $105,771.28 ($2,395.63) $527.97 $1,867.66 $103,903.63
312 $103,903.63 ($2,395.63) $518.65 $1,876.98 $102,026.65
313 $102,026.65 ($2,395.63) $509.28 $1,886.35 $100,140.30
314 $100,140.30 ($2,395.63) $499.87 $1,895.76 $98,244.54
315 $98,244.54 ($2,395.63) $490.40 $1,905.23 $96,339.31
316 $96,339.31 ($2,395.63) $480.89 $1,914.74 $94,424.57
317 $94,424.57 ($2,395.63) $471.34 $1,924.30 $92,500.28
318 $92,500.28 ($2,395.63) $461.73 $1,933.90 $90,566.38
319 $90,566.38 ($2,395.63) $452.08 $1,943.55 $88,622.82
320 $88,622.82 ($2,395.63) $442.38 $1,953.26 $86,669.57
321 $86,669.57 ($2,395.63) $432.63 $1,963.01 $84,706.56
322 $84,706.56 ($2,395.63) $422.83 $1,972.80 $82,733.76
323 $82,733.76 ($2,395.63) $412.98 $1,982.65 $80,751.10
324 $80,751.10 ($2,395.63) $403.08 $1,992.55 $78,758.56
325 $78,758.56 ($2,395.63) $393.14 $2,002.49 $76,756.06
326 $76,756.06 ($2,395.63) $383.14 $2,012.49 $74,743.57
327 $74,743.57 ($2,395.63) $373.09 $2,022.54 $72,721.04
328 $72,721.04 ($2,395.63) $363.00 $2,032.63 $70,688.40
329 $70,688.40 ($2,395.63) $352.85 $2,042.78 $68,645.63
330 $68,645.63 ($2,395.63) $342.66 $2,052.97 $66,592.65
331 $66,592.65 ($2,395.63) $332.41 $2,063.22 $64,529.43
332 $64,529.43 ($2,395.63) $322.11 $2,073.52 $62,455.91
333 $62,455.91 ($2,395.63) $311.76 $2,083.87 $60,372.03
334 $60,372.03 ($2,395.63) $301.36 $2,094.27 $58,277.76
335 $58,277.76 ($2,395.63) $290.90 $2,104.73 $56,173.03
336 $56,173.03 ($2,395.63) $280.40 $2,115.23 $54,057.80
337 $54,057.80 ($2,395.63) $269.84 $2,125.79 $51,932.01
338 $51,932.01 ($2,395.63) $259.23 $2,136.40 $49,795.60
339 $49,795.60 ($2,395.63) $248.56 $2,147.07 $47,648.53

Page 10 of 21
340 $47,648.53 ($2,395.63) $237.85 $2,157.79 $45,490.75
341 $45,490.75 ($2,395.63) $227.07 $2,168.56 $43,322.19
342 $43,322.19 ($2,395.63) $216.25 $2,179.38 $41,142.81
343 $41,142.81 ($2,395.63) $205.37 $2,190.26 $38,952.55
344 $38,952.55 ($2,395.63) $194.44 $2,201.19 $36,751.36
345 $36,751.36 ($2,395.63) $183.45 $2,212.18 $34,539.18
346 $34,539.18 ($2,395.63) $172.41 $2,223.22 $32,315.95
347 $32,315.95 ($2,395.63) $161.31 $2,234.32 $30,081.63
348 $30,081.63 ($2,395.63) $150.16 $2,245.47 $27,836.16
349 $27,836.16 ($2,395.63) $138.95 $2,256.68 $25,579.48
350 $25,579.48 ($2,395.63) $127.68 $2,267.95 $23,311.53
351 $23,311.53 ($2,395.63) $116.36 $2,279.27 $21,032.26
352 $21,032.26 ($2,395.63) $104.99 $2,290.64 $18,741.62
353 $18,741.62 ($2,395.63) $93.55 $2,302.08 $16,439.54
354 $16,439.54 ($2,395.63) $82.06 $2,313.57 $14,125.97
355 $14,125.97 ($2,395.63) $70.51 $2,325.12 $11,800.85
356 $11,800.85 ($2,395.63) $58.91 $2,336.73 $9,464.13
357 $9,464.13 ($2,395.63) $47.24 $2,348.39 $7,115.74
358 $7,115.74 ($2,395.63) $35.52 $2,360.11 $4,755.62
359 $4,755.62 ($2,395.63) $23.74 $2,371.89 $2,383.73
360 $2,383.73 ($2,395.63) $11.90 $2,383.73 $0.00

Page 11 of 21
% ownership
0.10%
0.20%
0.30%
0.40%
0.50%
0.61%
0.71%
0.81%
0.92%
1.02%
1.12%
1.23%
1.34%
1.44%
1.55%
1.66%
1.77%
1.87%
1.98%
2.09%
2.20%
2.31%
2.42%
2.54%
2.65%
2.76%
2.88%
2.99%
3.10%
3.22%
3.34%
3.45%
3.57%
3.69%
3.80%

Page 12 of 21
3.92%
4.04%
4.16%
4.28%
4.40%
4.53%
4.65%
4.77%
4.89%
5.02%
5.14%
5.27%
5.39%
5.52%
5.65%
5.78%
5.91%
6.03%
6.16%
6.29%
6.43%
6.56%
6.69%
6.82%
6.96%
7.09%
7.23%
7.36%
7.50%
7.64%
7.77%
7.91%
8.05%
8.19%
8.33%
8.47%
8.62%
8.76%

Page 13 of 21
 8.90%
9.05%
9.19%
9.34%
9.48%
9.63%
9.78%
9.93%
10.08%
10.23%
10.38%
10.53%
10.68%
10.83%
10.99%
11.14%
11.30%
11.45%
11.61%
11.77%
11.93%
12.09%
12.25%
12.41%
12.57%
12.73%
12.89%
13.06%
13.22%
13.39%
13.56%
13.72%
13.89%
14.06%
14.23%
14.40%
14.57%
14.75%

Page 14 of 21
14.92%
15.09%
15.27%
15.44%
15.62%
15.80%
15.98%
16.16%
16.34%
16.52%
16.70%
16.88%
17.07%
17.25%
17.44%
17.62%
17.81%
18.00%
18.19%
18.38%
18.57%
18.77%
18.96%
19.15%
19.35%
19.54%
19.74%
19.94%
20.14%
20.34%
20.54%
20.74%
20.95%
21.15%
21.36%
21.56%
21.77%
21.98%

Page 15 of 21
22.19%
22.40%
22.61%
22.82%
23.04%
23.25%
23.47%
23.68%
23.90%
24.12%
24.34%
24.56%
24.78%
25.01%
25.23%
25.46%
25.68%
25.91%
26.14%
26.37%
26.60%
26.84%
27.07%
27.30%
27.54%
27.78%
28.02%
28.26%
28.50%
28.74%
28.98%
29.23%
29.47%
29.72%
29.97%
30.22%
30.47%
30.72%

Page 16 of 21
30.97%
31.23%
31.48%
31.74%
32.00%
32.26%
32.52%
32.78%
33.04%
33.31%
33.57%
33.84%
34.11%
34.38%
34.65%
34.92%
35.20%
35.47%
35.75%
36.03%
36.31%
36.59%
36.87%
37.15%
37.44%
37.73%
38.01%
38.30%
38.59%
38.89%
39.18%
39.48%
39.77%
40.07%
40.37%
40.67%
40.97%
41.28%

Page 17 of 21
41.59%
41.89%
42.20%
42.51%
42.82%
43.14%
43.45%
43.77%
44.09%
44.41%
44.73%
45.05%
45.38%
45.70%
46.03%
46.36%
46.69%
47.02%
47.36%
47.69%
48.03%
48.37%
48.71%
49.06%
49.40%
49.75%
50.09%
50.44%
50.80%
51.15%
51.50%
51.86%
52.22%
52.58%
52.94%
53.31%
53.67%
54.04%

Page 18 of 21
54.41%
54.78%
55.15%
55.53%
55.91%
56.28%
56.67%
57.05%
57.43%
57.82%
58.21%
58.60%
58.99%
59.38%
59.78%
60.18%
60.58%
60.98%
61.38%
61.79%
62.20%
62.61%
63.02%
63.44%
63.85%
64.27%
64.69%
65.11%
65.54%
65.97%
66.39%
66.83%
67.26%
67.69%
68.13%
68.57%
69.01%
69.46%

Page 19 of 21
69.90%
70.35%
70.80%
71.26%
71.71%
72.17%
72.63%
73.09%
73.56%
74.02%
74.49%
74.96%
75.44%
75.92%
76.39%
76.87%
77.36%
77.84%
78.33%
78.82%
79.32%
79.81%
80.31%
80.81%
81.31%
81.82%
82.33%
82.84%
83.35%
83.87%
84.39%
84.91%
85.43%
85.96%
86.49%
87.02%
87.55%
88.09%

Page 20 of 21
 88.63%
89.17%
89.71%
90.26%
90.81%
91.37%
91.92%
92.48%
93.04%
93.61%
94.17%
94.74%
95.31%
95.89%
96.47%
97.05%
97.63%
98.22%
98.81%
99.40%
100.00%

Page 21 of 21