Additive Ware Task 2

7/29/2019 Additive Ware Task 2

1/72

Original Principal $400,000

Loan term (years) 30

Annual Interest Rate 6%Payments per year 12

Fixed Monthly

Payments $2,398.20

Month Payment Principal Paid down Interest

0 $0.00 $0.00 $0.00

1 $2,398.20 $398.20 $2,000.00

2 $2,398.20 $400.19 $1,998.013 $2,398.20 $402.19 $1,996.01

4 $2,398.20 $404.21 $1,994.00

5 $2,398.20 $406.23 $1,991.98

6 $2,398.20 $408.26 $1,989.94

7 $2,398.20 $410.30 $1,987.90

8 $2,398.20 $412.35 $1,985.85

9 $2,398.20 $414.41 $1,983.79

10 $2,398.20 $416.48 $1,981.72

11 $2,398.20 $418.57 $1,979.64

12 $2,398.20 $420.66 $1,977.54

13 $2,398.20 $422.76 $1,975.44

14 $2,398.20 $424.88 $1,973.33

15 $2,398.20 $427.00 $1,971.20

16 $2,398.20 $429.14 $1,969.07

17 $2,398.20 $431.28 $1,966.92

18 $2,398.20 $433.44 $1,964.76

19 $2,398.20 $435.60 $1,962.60

20 $2,398.20 $437.78 $1,960.42

21 $2,398.20 $439.97 $1,958.23

22 $2,398.20 $442.17 $1,956.03

23 $2,398.20 $444.38 $1,953.8224 $2,398.20 $446.60 $1,951.60

25 $2,398.20 $448.84 $1,949.36

26 $2,398.20 $451.08 $1,947.12

27 $2,398.20 $453.34 $1,944.87

28 $2,398.20 $455.60 $1,942.60

29 $2,398.20 $457.88 $1,940.32

30 $2,398.20 $460.17 $1,938.03

31 $2,398.20 $462.47 $1,935.73

Loan Data 1


2/72

32 $2,398.20 $464.78 $1,933.42

33 $2,398.20 $467.11 $1,931.09

34 $2,398.20 $469.44 $1,928.76

35 $2,398.20 $471.79 $1,926.41

36 $2,398.20 $474.15 $1,924.05

37 $2,398.20 $476.52 $1,921.68

38 $2,398.20 $478.90 $1,919.3039 $2,398.20 $481.30 $1,916.90

40 $2,398.20 $483.70 $1,914.50

41 $2,398.20 $486.12 $1,912.08

42 $2,398.20 $488.55 $1,909.65

43 $2,398.20 $491.00 $1,907.21

44 $2,398.20 $493.45 $1,904.75

45 $2,398.20 $495.92 $1,902.28

46 $2,398.20 $498.40 $1,899.80

47 $2,398.20 $500.89 $1,897.31

48 $2,398.20 $503.39 $1,894.81

49 $2,398.20 $505.91 $1,892.29

50 $2,398.20 $508.44 $1,889.76

51 $2,398.20 $510.98 $1,887.22

52 $2,398.20 $513.54 $1,884.66

53 $2,398.20 $516.11 $1,882.10

54 $2,398.20 $518.69 $1,879.52

55 $2,398.20 $521.28 $1,876.92

56 $2,398.20 $523.89 $1,874.32

57 $2,398.20 $526.51 $1,871.70

58 $2,398.20 $529.14 $1,869.06

59 $2,398.20 $531.78 $1,866.4260 $2,398.20 $534.44 $1,863.76

61 $2,398.20 $537.11 $1,861.09

62 $2,398.20 $539.80 $1,858.40

63 $2,398.20 $542.50 $1,855.70

64 $2,398.20 $545.21 $1,852.99

65 $2,398.20 $547.94 $1,850.26

66 $2,398.20 $550.68 $1,847.52

67 $2,398.20 $553.43 $1,844.77

68 $2,398.20 $556.20 $1,842.00

69 $2,398.20 $558.98 $1,839.22

70 $2,398.20 $561.77 $1,836.4371 $2,398.20 $564.58 $1,833.62

72 $2,398.20 $567.41 $1,830.80

73 $2,398.20 $570.24 $1,827.96

74 $2,398.20 $573.09 $1,825.11

75 $2,398.20 $575.96 $1,822.24

76 $2,398.20 $578.84 $1,819.36

77 $2,398.20 $581.73 $1,816.47

78 $2,398.20 $584.64 $1,813.56


3/72

79 $2,398.20 $587.57 $1,810.64

80 $2,398.20 $590.50 $1,807.70

81 $2,398.20 $593.46 $1,804.75

82 $2,398.20 $596.42 $1,801.78

83 $2,398.20 $599.41 $1,798.80

84 $2,398.20 $602.40 $1,795.80

85 $2,398.20 $605.41 $1,792.7986 $2,398.20 $608.44 $1,789.76

87 $2,398.20 $611.48 $1,786.72

88 $2,398.20 $614.54 $1,783.66

89 $2,398.20 $617.61 $1,780.59

90 $2,398.20 $620.70 $1,777.50

91 $2,398.20 $623.81 $1,774.40

92 $2,398.20 $626.92 $1,771.28

93 $2,398.20 $630.06 $1,768.14

94 $2,398.20 $633.21 $1,764.99

95 $2,398.20 $636.38 $1,761.83

96 $2,398.20 $639.56 $1,758.64

97 $2,398.20 $642.76 $1,755.45

98 $2,398.20 $645.97 $1,752.23

99 $2,398.20 $649.20 $1,749.00

100 $2,398.20 $652.44 $1,745.76

101 $2,398.20 $655.71 $1,742.50

102 $2,398.20 $658.99 $1,739.22

103 $2,398.20 $662.28 $1,735.92

104 $2,398.20 $665.59 $1,732.61

105 $2,398.20 $668.92 $1,729.28

106 $2,398.20 $672.26 $1,725.94107 $2,398.20 $675.63 $1,722.58

108 $2,398.20 $679.00 $1,719.20

109 $2,398.20 $682.40 $1,715.80

110 $2,398.20 $685.81 $1,712.39

111 $2,398.20 $689.24 $1,708.96

112 $2,398.20 $692.69 $1,705.52

113 $2,398.20 $696.15 $1,702.05

114 $2,398.20 $699.63 $1,698.57

115 $2,398.20 $703.13 $1,695.07

116 $2,398.20 $706.64 $1,691.56

117 $2,398.20 $710.18 $1,688.02118 $2,398.20 $713.73 $1,684.47

119 $2,398.20 $717.30 $1,680.91

120 $2,398.20 $720.88 $1,677.32

121 $2,398.20 $724.49 $1,673.71

122 $2,398.20 $728.11 $1,670.09

123 $2,398.20 $731.75 $1,666.45

124 $2,398.20 $735.41 $1,662.79

125 $2,398.20 $739.09 $1,659.12


4/72

126 $2,398.20 $742.78 $1,655.42

127 $2,398.20 $746.50 $1,651.71

128 $2,398.20 $750.23 $1,647.97

129 $2,398.20 $753.98 $1,644.22

130 $2,398.20 $757.75 $1,640.45

131 $2,398.20 $761.54 $1,636.66

132 $2,398.20 $765.35 $1,632.86133 $2,398.20 $769.17 $1,629.03

134 $2,398.20 $773.02 $1,625.18

135 $2,398.20 $776.88 $1,621.32

136 $2,398.20 $780.77 $1,617.43

137 $2,398.20 $784.67 $1,613.53

138 $2,398.20 $788.59 $1,609.61

139 $2,398.20 $792.54 $1,605.66

140 $2,398.20 $796.50 $1,601.70

141 $2,398.20 $800.48 $1,597.72

142 $2,398.20 $804.49 $1,593.72

143 $2,398.20 $808.51 $1,589.69

144 $2,398.20 $812.55 $1,585.65

145 $2,398.20 $816.61 $1,581.59

146 $2,398.20 $820.70 $1,577.51

147 $2,398.20 $824.80 $1,573.40

148 $2,398.20 $828.92 $1,569.28

149 $2,398.20 $833.07 $1,565.13

150 $2,398.20 $837.23 $1,560.97

151 $2,398.20 $841.42 $1,556.78

152 $2,398.20 $845.63 $1,552.58

153 $2,398.20 $849.86 $1,548.35154 $2,398.20 $854.10 $1,544.10

155 $2,398.20 $858.37 $1,539.83

156 $2,398.20 $862.67 $1,535.54

157 $2,398.20 $866.98 $1,531.22

158 $2,398.20 $871.32 $1,526.89

159 $2,398.20 $875.67 $1,522.53

160 $2,398.20 $880.05 $1,518.15

161 $2,398.20 $884.45 $1,513.75

162 $2,398.20 $888.87 $1,509.33

163 $2,398.20 $893.32 $1,504.89

164 $2,398.20 $897.78 $1,500.42165 $2,398.20 $902.27 $1,495.93

166 $2,398.20 $906.78 $1,491.42

167 $2,398.20 $911.32 $1,486.88

168 $2,398.20 $915.87 $1,482.33

169 $2,398.20 $920.45 $1,477.75

170 $2,398.20 $925.06 $1,473.15

171 $2,398.20 $929.68 $1,468.52

172 $2,398.20 $934.33 $1,463.87


5/72

173 $2,398.20 $939.00 $1,459.20

174 $2,398.20 $943.70 $1,454.51

175 $2,398.20 $948.41 $1,449.79

176 $2,398.20 $953.16 $1,445.05

177 $2,398.20 $957.92 $1,440.28

178 $2,398.20 $962.71 $1,435.49

179 $2,398.20 $967.53 $1,430.68180 $2,398.20 $972.36 $1,425.84

181 $2,398.20 $977.23 $1,420.98

182 $2,398.20 $982.11 $1,416.09

183 $2,398.20 $987.02 $1,411.18

184 $2,398.20 $991.96 $1,406.25

185 $2,398.20 $996.92 $1,401.29

186 $2,398.20 $1,001.90 $1,396.30

187 $2,398.20 $1,006.91 $1,391.29

188 $2,398.20 $1,011.95 $1,386.26

189 $2,398.20 $1,017.01 $1,381.20

190 $2,398.20 $1,022.09 $1,376.11

191 $2,398.20 $1,027.20 $1,371.00

192 $2,398.20 $1,032.34 $1,365.87

193 $2,398.20 $1,037.50 $1,360.70

194 $2,398.20 $1,042.69 $1,355.52

195 $2,398.20 $1,047.90 $1,350.30

196 $2,398.20 $1,053.14 $1,345.06

197 $2,398.20 $1,058.40 $1,339.80

198 $2,398.20 $1,063.70 $1,334.51

199 $2,398.20 $1,069.01 $1,329.19

200 $2,398.20 $1,074.36 $1,323.84201 $2,398.20 $1,079.73 $1,318.47

202 $2,398.20 $1,085.13 $1,313.07

203 $2,398.20 $1,090.56 $1,307.65

204 $2,398.20 $1,096.01 $1,302.19

205 $2,398.20 $1,101.49 $1,296.71

206 $2,398.20 $1,107.00 $1,291.21

207 $2,398.20 $1,112.53 $1,285.67

208 $2,398.20 $1,118.09 $1,280.11

209 $2,398.20 $1,123.68 $1,274.52

210 $2,398.20 $1,129.30 $1,268.90

211 $2,398.20 $1,134.95 $1,263.25212 $2,398.20 $1,140.62 $1,257.58

213 $2,398.20 $1,146.33 $1,251.87

214 $2,398.20 $1,152.06 $1,246.14

215 $2,398.20 $1,157.82 $1,240.38

216 $2,398.20 $1,163.61 $1,234.59

217 $2,398.20 $1,169.43 $1,228.78

218 $2,398.20 $1,175.27 $1,222.93

219 $2,398.20 $1,181.15 $1,217.05


6/72

220 $2,398.20 $1,187.06 $1,211.15

221 $2,398.20 $1,192.99 $1,205.21

222 $2,398.20 $1,198.96 $1,199.25

223 $2,398.20 $1,204.95 $1,193.25

224 $2,398.20 $1,210.98 $1,187.23

225 $2,398.20 $1,217.03 $1,181.17

226 $2,398.20 $1,223.12 $1,175.09227 $2,398.20 $1,229.23 $1,168.97

228 $2,398.20 $1,235.38 $1,162.82

229 $2,398.20 $1,241.55 $1,156.65

230 $2,398.20 $1,247.76 $1,150.44

231 $2,398.20 $1,254.00 $1,144.20

232 $2,398.20 $1,260.27 $1,137.93

233 $2,398.20 $1,266.57 $1,131.63

234 $2,398.20 $1,272.90 $1,125.30

235 $2,398.20 $1,279.27 $1,118.93

236 $2,398.20 $1,285.67 $1,112.54

237 $2,398.20 $1,292.09 $1,106.11

238 $2,398.20 $1,298.55 $1,099.65

239 $2,398.20 $1,305.05 $1,093.15

240 $2,398.20 $1,311.57 $1,086.63

241 $2,398.20 $1,318.13 $1,080.07

242 $2,398.20 $1,324.72 $1,073.48

243 $2,398.20 $1,331.34 $1,066.86

244 $2,398.20 $1,338.00 $1,060.20

245 $2,398.20 $1,344.69 $1,053.51

246 $2,398.20 $1,351.41 $1,046.79

247 $2,398.20 $1,358.17 $1,040.03248 $2,398.20 $1,364.96 $1,033.24

249 $2,398.20 $1,371.79 $1,026.41

250 $2,398.20 $1,378.65 $1,019.56

251 $2,398.20 $1,385.54 $1,012.66

252 $2,398.20 $1,392.47 $1,005.73

253 $2,398.20 $1,399.43 $998.77

254 $2,398.20 $1,406.43 $991.78

255 $2,398.20 $1,413.46 $984.74

256 $2,398.20 $1,420.53 $977.68

257 $2,398.20 $1,427.63 $970.57

258 $2,398.20 $1,434.77 $963.43259 $2,398.20 $1,441.94 $956.26

260 $2,398.20 $1,449.15 $949.05

261 $2,398.20 $1,456.40 $941.81

262 $2,398.20 $1,463.68 $934.52

263 $2,398.20 $1,471.00 $927.21

264 $2,398.20 $1,478.35 $919.85

265 $2,398.20 $1,485.74 $912.46

266 $2,398.20 $1,493.17 $905.03


7/72

267 $2,398.20 $1,500.64 $897.56

268 $2,398.20 $1,508.14 $890.06

269 $2,398.20 $1,515.68 $882.52

270 $2,398.20 $1,523.26 $874.94

271 $2,398.20 $1,530.88 $867.33

272 $2,398.20 $1,538.53 $859.67

273 $2,398.20 $1,546.22 $851.98274 $2,398.20 $1,553.95 $844.25

275 $2,398.20 $1,561.72 $836.48

276 $2,398.20 $1,569.53 $828.67

277 $2,398.20 $1,577.38 $820.82

278 $2,398.20 $1,585.27 $812.93

279 $2,398.20 $1,593.19 $805.01

280 $2,398.20 $1,601.16 $797.04

281 $2,398.20 $1,609.17 $789.04

282 $2,398.20 $1,617.21 $780.99

283 $2,398.20 $1,625.30 $772.90

284 $2,398.20 $1,633.42 $764.78

285 $2,398.20 $1,641.59 $756.61

286 $2,398.20 $1,649.80 $748.40

287 $2,398.20 $1,658.05 $740.15

288 $2,398.20 $1,666.34 $731.86

289 $2,398.20 $1,674.67 $723.53

290 $2,398.20 $1,683.04 $715.16

291 $2,398.20 $1,691.46 $706.74

292 $2,398.20 $1,699.92 $698.29

293 $2,398.20 $1,708.42 $689.79

294 $2,398.20 $1,716.96 $681.24295 $2,398.20 $1,725.54 $672.66

296 $2,398.20 $1,734.17 $664.03

297 $2,398.20 $1,742.84 $655.36

298 $2,398.20 $1,751.56 $646.65

299 $2,398.20 $1,760.31 $637.89

300 $2,398.20 $1,769.11 $629.09

301 $2,398.20 $1,777.96 $620.24

302 $2,398.20 $1,786.85 $611.35

303 $2,398.20 $1,795.78 $602.42

304 $2,398.20 $1,804.76 $593.44

305 $2,398.20 $1,813.79 $584.41306 $2,398.20 $1,822.86 $575.35

307 $2,398.20 $1,831.97 $566.23

308 $2,398.20 $1,841.13 $557.07

309 $2,398.20 $1,850.34 $547.87

310 $2,398.20 $1,859.59 $538.61

311 $2,398.20 $1,868.89 $529.32

312 $2,398.20 $1,878.23 $519.97

313 $2,398.20 $1,887.62 $510.58


8/72

314 $2,398.20 $1,897.06 $501.14

315 $2,398.20 $1,906.54 $491.66

316 $2,398.20 $1,916.08 $482.12

317 $2,398.20 $1,925.66 $472.54

318 $2,398.20 $1,935.29 $462.92

319 $2,398.20 $1,944.96 $453.24

320 $2,398.20 $1,954.69 $443.51321 $2,398.20 $1,964.46 $433.74

322 $2,398.20 $1,974.28 $423.92

323 $2,398.20 $1,984.15 $414.05

324 $2,398.20 $1,994.08 $404.13

325 $2,398.20 $2,004.05 $394.16

326 $2,398.20 $2,014.07 $384.14

327 $2,398.20 $2,024.14 $374.07

328 $2,398.20 $2,034.26 $363.95

329 $2,398.20 $2,044.43 $353.77

330 $2,398.20 $2,054.65 $343.55

331 $2,398.20 $2,064.92 $333.28

332 $2,398.20 $2,075.25 $322.95

333 $2,398.20 $2,085.62 $312.58

334 $2,398.20 $2,096.05 $302.15

335 $2,398.20 $2,106.53 $291.67

336 $2,398.20 $2,117.07 $281.14

337 $2,398.20 $2,127.65 $270.55

338 $2,398.20 $2,138.29 $259.91

339 $2,398.20 $2,148.98 $249.22

340 $2,398.20 $2,159.73 $238.48

341 $2,398.20 $2,170.52 $227.68342 $2,398.20 $2,181.38 $216.83

343 $2,398.20 $2,192.28 $205.92

344 $2,398.20 $2,203.24 $194.96

345 $2,398.20 $2,214.26 $183.94

346 $2,398.20 $2,225.33 $172.87

347 $2,398.20 $2,236.46 $161.74

348 $2,398.20 $2,247.64 $150.56

349 $2,398.20 $2,258.88 $139.32

350 $2,398.20 $2,270.17 $128.03

351 $2,398.20 $2,281.52 $116.68

352 $2,398.20 $2,292.93 $105.27353 $2,398.20 $2,304.40 $93.81

354 $2,398.20 $2,315.92 $82.28

355 $2,398.20 $2,327.50 $70.70

356 $2,398.20 $2,339.14 $59.07

357 $2,398.20 $2,350.83 $47.37

358 $2,398.20 $2,362.59 $35.62

359 $2,398.20 $2,374.40 $23.80

360 $2,398.20 $2,386.27 $11.93


9/72

Outstanding Principal Balance

$400,000

$399,602

$399,202$398,799

$398,395

$397,989

$397,581

$397,170

$396,758

$396,344

$395,927

$395,509

$395,088

$394,665

$394,240

$393,813

$393,384

$392,953

$392,519

$392,084

$391,646

$391,206

$390,764

$390,320$389,873

$389,424

$388,973

$388,520

$388,064

$387,606

$387,146

$386,684


10/72

$386,219

$385,752

$385,282

$384,810

$384,336

$383,860

$383,381$382,900

$382,416

$381,930

$381,441

$380,950

$380,457

$379,961

$379,462

$378,962

$378,458

$377,952

$377,444

$376,933

$376,419

$375,903

$375,384

$374,863

$374,339

$373,813

$373,284

$372,752$372,217

$371,680

$371,141

$370,598

$370,053

$369,505

$368,954

$368,401

$367,845

$367,286

$366,724$366,159

$365,592

$365,022

$364,448

$363,873

$363,294

$362,712

$362,127


11/72

$361,540

$360,949

$360,356

$359,759

$359,160

$358,558

$357,952$357,344

$356,732

$356,118

$355,500

$354,879

$354,256

$353,629

$352,999

$352,365

$351,729

$351,089

$350,447

$349,801

$349,151

$348,499

$347,843

$347,184

$346,522

$345,856

$345,188

$344,515$343,840

$343,161

$342,478

$341,792

$341,103

$340,411

$339,714

$339,015

$338,312

$337,605

$336,895$336,181

$335,464

$334,743

$334,018

$333,290

$332,559

$331,823

$331,084


12/72

$330,341

$329,595

$328,845

$328,091

$327,333

$326,571

$325,806$325,037

$324,264

$323,487

$322,706

$321,921

$321,133

$320,340

$319,544

$318,743

$317,939

$317,130

$316,318

$315,501

$314,680

$313,856

$313,027

$312,194

$311,356

$310,515

$309,669

$308,820$307,965

$307,107

$306,244

$305,377

$304,506

$303,630

$302,750

$301,866

$300,977

$300,084

$299,186$298,284

$297,377

$296,466

$295,550

$294,629

$293,704

$292,775

$291,840


13/72

$290,901

$289,957

$289,009

$288,056

$287,098

$286,135

$285,168$284,195

$283,218

$282,236

$281,249

$280,257

$279,260

$278,258

$277,251

$276,239

$275,222

$274,200

$273,173

$272,141

$271,103

$270,061

$269,013

$267,960

$266,901

$265,837

$264,768

$263,694$262,614

$261,529

$260,439

$259,343

$258,241

$257,134

$256,022

$254,904

$253,780

$252,651

$251,516$250,375

$249,229

$248,077

$246,919

$245,755

$244,586

$243,410

$242,229


14/72

$241,042

$239,849

$238,650

$237,445

$236,234

$235,017

$233,794$232,565

$231,330

$230,088

$228,840

$227,586

$226,326

$225,059

$223,787

$222,507

$221,222

$219,930

$218,631

$217,326

$216,014

$214,696

$213,371

$212,040

$210,702

$209,357

$208,006

$206,648$205,283

$203,911

$202,532

$201,147

$199,754

$198,355

$196,949

$195,535

$194,115

$192,687

$191,252$189,810

$188,361

$186,905

$185,441

$183,970

$182,492

$181,006

$179,513


15/72

$178,012

$176,504

$174,988

$173,465

$171,934

$170,396

$168,849$167,295

$165,734

$164,164

$162,587

$161,002

$159,408

$157,807

$156,198

$154,581

$152,956

$151,322

$149,681

$148,031

$146,373

$144,706

$143,032

$141,349

$139,657

$137,957

$136,249

$134,532$132,806

$131,072

$129,329

$127,578

$125,817

$124,048

$122,270

$120,484

$118,688

$116,883

$115,069$113,246

$111,414

$109,573

$107,723

$105,863

$103,994

$102,116

$100,229


16/72

$98,332

$96,425

$94,509

$92,583

$90,648

$88,703

$86,748$84,784

$82,810

$80,825

$78,831

$76,827

$74,813

$72,789

$70,755

$68,710

$66,656

$64,591

$62,516

$60,430

$58,334

$56,227

$54,110

$51,983

$49,844

$47,695

$45,536

$43,365$41,184

$38,991

$36,788

$34,574

$32,349

$30,112

$27,865

$25,606

$23,335

$21,054

$18,761$16,457

$14,141

$11,813

$9,474

$7,123

$4,761

$2,386

$0

$0

$50,000

$100,000

$150,000

$200,000

$250,000

$300,000

$350,000

$400,000

$450,000

120

39

58

77

96

115

134

153

172

191

210

229

248

267

286

305

324

343


17/72


18/72


19/72


20/72


21/72


22/72


23/72


24/72

Series1


25/72

Original Principal $300,000

Loan term (years) 30

Annual Interest Rate 4.50%

Payments per year 12s $1,514.38

Month Fixed Monthly Payments Principal Paid down

0 $0.00 $0.00

1 $1,514.38 $395.06

2 $1,514.38 $396.54

3 $1,514.38 $398.02

4 $1,514.38 $399.52

5 $1,514.38 $401.02

6 $1,514.38 $402.52

7 $1,514.38 $404.03

8 $1,514.38 $405.54

9 $1,514.38 $407.06

10 $1,514.38 $408.59

11 $1,514.38 $410.12

12 $1,514.38 $411.66

13 $1,514.38 $413.20

14 $1,514.38 $414.75

15 $1,514.38 $416.31

16 $1,514.38 $417.8717 $1,514.38 $419.44

18 $1,514.38 $421.01

19 $1,514.38 $422.59

20 $1,514.38 $424.17

21 $1,514.38 $425.76

22 $1,514.38 $427.36

23 $1,514.38 $428.96

24 $1,514.38 $430.57

25 $1,514.38 $432.19

26 $1,514.38 $433.81

27 $1,514.38 $435.43

28 $1,514.38 $437.07

29 $1,514.38 $438.71

30 $1,514.38 $440.35

31 $1,514.38 $442.00

32 $1,514.38 $443.66

33 $1,514.38 $445.32

34 $1,514.38 $446.99

Loan Data 2


26/72

35 $1,514.38 $448.67

36 $1,514.38 $450.35

37 $1,514.38 $452.04

38 $1,514.38 $453.74

39 $1,514.38 $455.44

40 $1,514.38 $457.15

41 $1,514.38 $458.8642 $1,514.38 $460.58

43 $1,514.38 $462.31

44 $1,514.38 $464.04

45 $1,514.38 $465.78

46 $1,514.38 $467.53

47 $1,514.38 $469.28

48 $1,514.38 $471.04

49 $1,514.38 $472.81

50 $1,514.38 $474.58

51 $1,514.38 $476.36

52 $1,514.38 $478.15

53 $1,514.38 $479.94

54 $1,514.38 $481.74

55 $1,514.38 $483.55

56 $1,514.38 $485.36

57 $1,514.38 $487.18

58 $1,514.38 $489.01

59 $1,514.38 $490.84

60 $1,514.38 $492.68

61 $1,514.38 $494.53

62 $1,514.38 $496.3863 $1,514.38 $498.25

64 $1,514.38 $500.11

65 $1,514.38 $501.99

66 $1,514.38 $503.87

67 $1,514.38 $505.76

68 $1,514.38 $507.66

69 $1,514.38 $509.56

70 $1,514.38 $511.47

71 $1,514.38 $513.39

72 $1,514.38 $515.32

73 $1,514.38 $517.2574 $1,514.38 $519.19

75 $1,514.38 $521.13

76 $1,514.38 $523.09

77 $1,514.38 $525.05

78 $1,514.38 $527.02

79 $1,514.38 $529.00

80 $1,514.38 $530.98

81 $1,514.38 $532.97


27/72

82 $1,514.38 $534.97

83 $1,514.38 $536.98

84 $1,514.38 $538.99

85 $1,514.38 $541.01

86 $1,514.38 $543.04

87 $1,514.38 $545.08

88 $1,514.38 $547.1289 $1,514.38 $549.17

90 $1,514.38 $551.23

91 $1,514.38 $553.30

92 $1,514.38 $555.37

93 $1,514.38 $557.46

94 $1,514.38 $559.55

95 $1,514.38 $561.64

96 $1,514.38 $563.75

97 $1,514.38 $565.86

98 $1,514.38 $567.99

99 $1,514.38 $570.12

100 $1,514.38 $572.25

101 $1,514.38 $574.40

102 $1,514.38 $576.55

103 $1,514.38 $578.72

104 $1,514.38 $580.89

105 $1,514.38 $583.06

106 $1,514.38 $585.25

107 $1,514.38 $587.45

108 $1,514.38 $589.65

109 $1,514.38 $591.86110 $1,514.38 $594.08

111 $1,514.38 $596.31

112 $1,514.38 $598.54

113 $1,514.38 $600.79

114 $1,514.38 $603.04

115 $1,514.38 $605.30

116 $1,514.38 $607.57

117 $1,514.38 $609.85

118 $1,514.38 $612.14

119 $1,514.38 $614.43

120 $1,514.38 $616.74121 $1,514.38 $619.05

122 $1,514.38 $621.37

123 $1,514.38 $623.70

124 $1,514.38 $626.04

125 $1,514.38 $628.39

126 $1,514.38 $630.74

127 $1,514.38 $633.11

128 $1,514.38 $635.48


28/72

129 $1,514.38 $637.87

130 $1,514.38 $640.26

131 $1,514.38 $642.66

132 $1,514.38 $645.07

133 $1,514.38 $647.49

134 $1,514.38 $649.92

135 $1,514.38 $652.35136 $1,514.38 $654.80

137 $1,514.38 $657.26

138 $1,514.38 $659.72

139 $1,514.38 $662.19

140 $1,514.38 $664.68

141 $1,514.38 $667.17

142 $1,514.38 $669.67

143 $1,514.38 $672.18

144 $1,514.38 $674.70

145 $1,514.38 $677.23

146 $1,514.38 $679.77

147 $1,514.38 $682.32

148 $1,514.38 $684.88

149 $1,514.38 $687.45

150 $1,514.38 $690.03

151 $1,514.38 $692.62

152 $1,514.38 $695.21

153 $1,514.38 $697.82

154 $1,514.38 $700.44

155 $1,514.38 $703.06

156 $1,514.38 $705.70157 $1,514.38 $708.35

158 $1,514.38 $711.00

159 $1,514.38 $713.67

160 $1,514.38 $716.35

161 $1,514.38 $719.03

162 $1,514.38 $721.73

163 $1,514.38 $724.43

164 $1,514.38 $727.15

165 $1,514.38 $729.88

166 $1,514.38 $732.61

167 $1,514.38 $735.36168 $1,514.38 $738.12

169 $1,514.38 $740.89

170 $1,514.38 $743.67

171 $1,514.38 $746.45

172 $1,514.38 $749.25

173 $1,514.38 $752.06

174 $1,514.38 $754.88

175 $1,514.38 $757.71


29/72

176 $1,514.38 $760.56

177 $1,514.38 $763.41

178 $1,514.38 $766.27

179 $1,514.38 $769.14

180 $1,514.38 $772.03

181 $1,514.38 $774.92

182 $1,514.38 $777.83183 $1,514.38 $780.75

184 $1,514.38 $783.67

185 $1,514.38 $786.61

186 $1,514.38 $789.56

187 $1,514.38 $792.52

188 $1,514.38 $795.50

189 $1,514.38 $798.48

190 $1,514.38 $801.47

191 $1,514.38 $804.48

192 $1,514.38 $807.50

193 $1,514.38 $810.52

194 $1,514.38 $813.56

195 $1,514.38 $816.61

196 $1,514.38 $819.68

197 $1,514.38 $822.75

198 $1,514.38 $825.84

199 $1,514.38 $828.93

200 $1,514.38 $832.04

201 $1,514.38 $835.16

202 $1,514.38 $838.29

203 $1,514.38 $841.44204 $1,514.38 $844.59

205 $1,514.38 $847.76

206 $1,514.38 $850.94

207 $1,514.38 $854.13

208 $1,514.38 $857.33

209 $1,514.38 $860.55

210 $1,514.38 $863.77

211 $1,514.38 $867.01

212 $1,514.38 $870.26

213 $1,514.38 $873.53

214 $1,514.38 $876.80215 $1,514.38 $880.09

216 $1,514.38 $883.39

217 $1,514.38 $886.71

218 $1,514.38 $890.03

219 $1,514.38 $893.37

220 $1,514.38 $896.72

221 $1,514.38 $900.08

222 $1,514.38 $903.46


30/72

223 $1,514.38 $906.84

224 $1,514.38 $910.24

225 $1,514.38 $913.66

226 $1,514.38 $917.08

227 $1,514.38 $920.52

228 $1,514.38 $923.98

229 $1,514.38 $927.44230 $1,514.38 $930.92

231 $1,514.38 $934.41

232 $1,514.38 $937.91

233 $1,514.38 $941.43

234 $1,514.38 $944.96

235 $1,514.38 $948.50

236 $1,514.38 $952.06

237 $1,514.38 $955.63

238 $1,514.38 $959.21

239 $1,514.38 $962.81

240 $1,514.38 $966.42

241 $1,514.38 $970.05

242 $1,514.38 $973.68

243 $1,514.38 $977.34

244 $1,514.38 $981.00

245 $1,514.38 $984.68

246 $1,514.38 $988.37

247 $1,514.38 $992.08

248 $1,514.38 $995.80

249 $1,514.38 $999.53

250 $1,514.38 $1,003.28251 $1,514.38 $1,007.04

252 $1,514.38 $1,010.82

253 $1,514.38 $1,014.61

254 $1,514.38 $1,018.42

255 $1,514.38 $1,022.23

256 $1,514.38 $1,026.07

257 $1,514.38 $1,029.92

258 $1,514.38 $1,033.78

259 $1,514.38 $1,037.65

260 $1,514.38 $1,041.55

261 $1,514.38 $1,045.45262 $1,514.38 $1,049.37

263 $1,514.38 $1,053.31

264 $1,514.38 $1,057.26

265 $1,514.38 $1,061.22

266 $1,514.38 $1,065.20

267 $1,514.38 $1,069.20

268 $1,514.38 $1,073.20

269 $1,514.38 $1,077.23


31/72

270 $1,514.38 $1,081.27

271 $1,514.38 $1,085.32

272 $1,514.38 $1,089.39

273 $1,514.38 $1,093.48

274 $1,514.38 $1,097.58

275 $1,514.38 $1,101.70

276 $1,514.38 $1,105.83277 $1,514.38 $1,109.97

278 $1,514.38 $1,114.14

279 $1,514.38 $1,118.31

280 $1,514.38 $1,122.51

281 $1,514.38 $1,126.72

282 $1,514.38 $1,130.94

283 $1,514.38 $1,135.18

284 $1,514.38 $1,139.44

285 $1,514.38 $1,143.71

286 $1,514.38 $1,148.00

287 $1,514.38 $1,152.31

288 $1,514.38 $1,156.63

289 $1,514.38 $1,160.97

290 $1,514.38 $1,165.32

291 $1,514.38 $1,169.69

292 $1,514.38 $1,174.08

293 $1,514.38 $1,178.48

294 $1,514.38 $1,182.90

295 $1,514.38 $1,187.33

296 $1,514.38 $1,191.79

297 $1,514.38 $1,196.26298 $1,514.38 $1,200.74

299 $1,514.38 $1,205.24

300 $1,514.38 $1,209.76

301 $1,514.38 $1,214.30

302 $1,514.38 $1,218.85

303 $1,514.38 $1,223.42

304 $1,514.38 $1,228.01

305 $1,514.38 $1,232.62

306 $1,514.38 $1,237.24

307 $1,514.38 $1,241.88

308 $1,514.38 $1,246.54309 $1,514.38 $1,251.21

310 $1,514.38 $1,255.90

311 $1,514.38 $1,260.61

312 $1,514.38 $1,265.34

313 $1,514.38 $1,270.08

314 $1,514.38 $1,274.85

315 $1,514.38 $1,279.63

316 $1,514.38 $1,284.43


32/72

317 $1,514.38 $1,289.24

318 $1,514.38 $1,294.08

319 $1,514.38 $1,298.93

320 $1,514.38 $1,303.80

321 $1,514.38 $1,308.69

322 $1,514.38 $1,313.60

323 $1,514.38 $1,318.52324 $1,514.38 $1,323.47

325 $1,514.38 $1,328.43

326 $1,514.38 $1,333.41

327 $1,514.38 $1,338.41

328 $1,514.38 $1,343.43

329 $1,514.38 $1,348.47

330 $1,514.38 $1,353.53

331 $1,514.38 $1,358.60

332 $1,514.38 $1,363.70

333 $1,514.38 $1,368.81

334 $1,514.38 $1,373.95

335 $1,514.38 $1,379.10

336 $1,514.38 $1,384.27

337 $1,514.38 $1,389.46

338 $1,514.38 $1,394.67

339 $1,514.38 $1,399.90

340 $1,514.38 $1,405.15

341 $1,514.38 $1,410.42

342 $1,514.38 $1,415.71

343 $1,514.38 $1,421.02

344 $1,514.38 $1,426.35345 $1,514.38 $1,431.70

346 $1,514.38 $1,437.06

347 $1,514.38 $1,442.45

348 $1,514.38 $1,447.86

349 $1,514.38 $1,453.29

350 $1,514.38 $1,458.74

351 $1,514.38 $1,464.21

352 $1,514.38 $1,469.70

353 $1,514.38 $1,475.21

354 $1,514.38 $1,480.75

355 $1,514.38 $1,486.30356 $1,514.38 $1,491.87

357 $1,514.38 $1,497.47

358 $1,514.38 $1,503.08

359 $1,514.38 $1,508.72

360 $1,514.38 $1,514.38


33/72

Interest Outstanding Principal Balance

$0.00 $300,000

$1,125.00 $299,605

$1,123.52 $299,208

$1,122.03 $298,810

$1,120.54 $298,411

$1,119.04 $298,010

$1,117.54 $297,607

$1,116.03 $297,203

$1,114.51 $296,798

$1,112.99 $296,391

$1,111.47 $295,982

$1,109.93 $295,572

$1,108.39 $295,160

$1,106.85 $294,747

$1,105.30 $294,332

$1,103.75 $293,916

$1,102.19 $293,498$1,100.62 $293,079

$1,099.05 $292,658

$1,097.47 $292,235

$1,095.88 $291,811

$1,094.29 $291,385

$1,092.69 $290,958

$1,091.09 $290,529

$1,089.48 $290,098

$1,087.87 $289,666

$1,086.25 $289,232

$1,084.62 $288,797

$1,082.99 $288,360

$1,081.35 $287,921

$1,079.70 $287,481

$1,078.05 $287,039

$1,076.40 $286,595

$1,074.73 $286,150

$1,073.06 $285,703


34/72

$1,071.39 $285,254

$1,069.70 $284,804

$1,068.01 $284,352

$1,066.32 $283,898

$1,064.62 $283,443

$1,062.91 $282,985

$1,061.20 $282,527$1,059.47 $282,066

$1,057.75 $281,604

$1,056.01 $281,140

$1,054.27 $280,674

$1,052.53 $280,206

$1,050.77 $279,737

$1,049.01 $279,266

$1,047.25 $278,793

$1,045.47 $278,319

$1,043.69 $277,842

$1,041.91 $277,364

$1,040.12 $276,884

$1,038.32 $276,402

$1,036.51 $275,919

$1,034.70 $275,433

$1,032.88 $274,946

$1,031.05 $274,457

$1,029.21 $273,966

$1,027.37 $273,474

$1,025.53 $272,979

$1,023.67 $272,483$1,021.81 $271,985

$1,019.94 $271,484

$1,018.07 $270,982

$1,016.18 $270,479

$1,014.29 $269,973

$1,012.40 $269,465

$1,010.49 $268,956

$1,008.58 $268,444

$1,006.67 $267,931

$1,004.74 $267,415

$1,002.81 $266,898$1,000.87 $266,379

$998.92 $265,858

$996.97 $265,335

$995.01 $264,810

$993.04 $264,283

$991.06 $263,754

$989.08 $263,223

$987.09 $262,690


35/72

$985.09 $262,155

$983.08 $261,618

$981.07 $261,079

$979.05 $260,538

$977.02 $259,995

$974.98 $259,450

$972.94 $258,903$970.88 $258,353

$968.83 $257,802

$966.76 $257,249

$964.68 $256,694

$962.60 $256,136

$960.51 $255,577

$958.41 $255,015

$956.31 $254,451

$954.19 $253,885

$952.07 $253,317

$949.94 $252,747

$947.80 $252,175

$945.66 $251,601

$943.50 $251,024

$941.34 $250,445

$939.17 $249,864

$936.99 $249,281

$934.80 $248,696

$932.61 $248,109

$930.41 $247,519

$928.20 $246,927$925.98 $246,333

$923.75 $245,737

$921.51 $245,138

$919.27 $244,537

$917.02 $243,934

$914.75 $243,329

$912.48 $242,721

$910.21 $242,112

$907.92 $241,499

$905.62 $240,885

$903.32 $240,268$901.01 $239,649

$898.68 $239,028

$896.35 $238,404

$894.02 $237,778

$891.67 $237,150

$889.31 $236,519

$886.95 $235,886

$884.57 $235,250


36/72

$882.19 $234,613

$879.80 $233,972

$877.40 $233,330

$874.99 $232,685

$872.57 $232,037

$870.14 $231,387

$867.70 $230,735$865.26 $230,080

$862.80 $229,423

$860.34 $228,763

$857.86 $228,101

$855.38 $227,436

$852.89 $226,769

$850.38 $226,099

$847.87 $225,427

$845.35 $224,752

$842.82 $224,075

$840.28 $223,395

$837.73 $222,713

$835.17 $222,028

$832.61 $221,341

$830.03 $220,651

$827.44 $219,958

$824.84 $219,263

$822.24 $218,565

$819.62 $217,865

$816.99 $217,162

$814.36 $216,456$811.71 $215,748

$809.05 $215,037

$806.39 $214,323

$803.71 $213,607

$801.02 $212,887

$798.33 $212,166

$795.62 $211,441

$792.90 $210,714

$790.18 $209,984

$787.44 $209,252

$784.69 $208,516$781.94 $207,778

$779.17 $207,037

$776.39 $206,294

$773.60 $205,547

$770.80 $204,798

$767.99 $204,046

$765.17 $203,291

$762.34 $202,533


37/72

$759.50 $201,773

$756.65 $201,009

$753.78 $200,243

$750.91 $199,474

$748.03 $198,702

$745.13 $197,927

$742.23 $197,149$739.31 $196,368

$736.38 $195,585

$733.44 $194,798

$730.49 $194,009

$727.53 $193,216

$724.56 $192,420

$721.58 $191,622

$718.58 $190,821

$715.58 $190,016

$712.56 $189,209

$709.53 $188,398

$706.49 $187,584

$703.44 $186,768

$700.38 $185,948

$697.31 $185,125

$694.22 $184,300

$691.12 $183,471

$688.02 $182,639

$684.89 $181,803

$681.76 $180,965

$678.62 $180,124$675.46 $179,279

$672.30 $178,431

$669.12 $177,580

$665.93 $176,726

$662.72 $175,869

$659.51 $175,008

$656.28 $174,145

$653.04 $173,278

$649.79 $172,407

$646.53 $171,534

$643.25 $170,657$639.96 $169,777

$636.66 $168,894

$633.35 $168,007

$630.03 $167,117

$626.69 $166,223

$623.34 $165,327

$619.98 $164,427

$616.60 $163,523


38/72

$613.21 $162,616

$609.81 $161,706

$606.40 $160,792

$602.97 $159,875

$599.53 $158,955

$596.08 $158,031

$592.62 $157,103$589.14 $156,173

$585.65 $155,238

$582.14 $154,300

$578.63 $153,359

$575.10 $152,414

$571.55 $151,465

$567.99 $150,513

$564.42 $149,558

$560.84 $148,598

$557.24 $147,636

$553.63 $146,669

$550.01 $145,699

$546.37 $144,725

$542.72 $143,748

$539.06 $142,767

$535.38 $141,782

$531.68 $140,794

$527.98 $139,802

$524.26 $138,806

$520.52 $137,807

$516.77 $136,803$513.01 $135,796

$509.24 $134,785

$505.45 $133,771

$501.64 $132,752

$497.82 $131,730

$493.99 $130,704

$490.14 $129,674

$486.28 $128,640

$482.40 $127,603

$478.51 $126,561

$474.60 $125,516$470.68 $124,466

$466.75 $123,413

$462.80 $122,356

$458.83 $121,295

$454.86 $120,229

$450.86 $119,160

$446.85 $118,087

$442.83 $117,010


39/72

$438.79 $115,929

$434.73 $114,843

$430.66 $113,754

$426.58 $112,660

$422.48 $111,563

$418.36 $110,461

$414.23 $109,355$410.08 $108,245

$405.92 $107,131

$401.74 $106,013

$397.55 $104,890

$393.34 $103,764

$389.11 $102,633

$384.87 $101,497

$380.62 $100,358

$376.34 $99,214

$372.05 $98,066

$367.75 $96,914

$363.43 $95,757

$359.09 $94,596

$354.74 $93,431

$350.37 $92,261

$345.98 $91,087

$341.58 $89,909

$337.16 $88,726

$332.72 $87,539

$328.27 $86,347

$323.80 $85,151$319.31 $83,950

$314.81 $82,745

$310.29 $81,535

$305.76 $80,321

$301.20 $79,102

$296.63 $77,878

$292.04 $76,650

$287.44 $75,418

$282.82 $74,180

$278.18 $72,939

$273.52 $71,692$268.84 $70,441

$264.15 $69,185

$259.44 $67,924

$254.72 $66,659

$249.97 $65,389

$245.21 $64,114

$240.43 $62,834

$235.63 $61,550


40/72

$230.81 $60,261

$225.98 $58,967

$221.12 $57,668

$216.25 $56,364

$211.36 $55,055

$206.46 $53,742

$201.53 $52,423$196.59 $51,100

$191.62 $49,771

$186.64 $48,438

$181.64 $47,099

$176.62 $45,756

$171.58 $44,407

$166.53 $43,054

$161.45 $41,695

$156.36 $40,332

$151.24 $38,963

$146.11 $37,589

$140.96 $36,210

$135.79 $34,825

$130.60 $33,436

$125.39 $32,041

$120.16 $30,641

$114.91 $29,236

$109.64 $27,826

$104.35 $26,410

$99.04 $24,989

$93.71 $23,563$88.36 $22,131

$82.99 $20,694

$77.60 $19,252

$72.19 $17,804

$66.76 $16,350

$61.31 $14,892

$55.84 $13,427

$50.35 $11,958

$44.84 $10,483

$39.31 $9,002

$33.76 $7,516$28.18 $6,024

$22.59 $4,526

$16.97 $3,023

$11.34 $1,514

$5.68 $0


41/72

Taxes Payments $5,000

No. of payments 60

Month(nth

) Taxes Year

0 $0 1

1 $0 2

2 $0 3

3 $0 4

4 $0 5

5 $0 6

6 $5,000 7

7 $0 8

8 $0 9

9 $0 10

10 $0 11

11 $0 12

12 $5,000 13

13 $0 14

14 $0 15

15 $0 16

16 $0 17

17 $0 18

18 $5,000 19

19 $0 2020 $0 21

21 $0 22

22 $0 23

23 $0 24

24 $5,000 25

25 $0 26

26 $0 27

27 $0 28

28 $0 29

29 $0 30

30 $5,000

31 $0

32 $0

33 $0

34 $0

35 $0

36 $5,000

37 $0

Taxes

Assume paymen


42/72

38 $0

39 $0

40 $0

41 $0

42 $5,000

43 $0

44 $045 $0

46 $0

47 $0

48 $5,000

49 $0

50 $0

51 $0

52 $0

53 $0

54 $5,000

55 $0

56 $0

57 $0

58 $0

59 $0

60 $5,000

61 $0

62 $0

63 $0

64 $0

65 $066 $5,000

67 $0

68 $0

69 $0

70 $0

71 $0

72 $5,000

73 $0

74 $0

75 $0

76 $077 $0

78 $5,000

79 $0

80 $0

81 $0

82 $0

83 $0

84 $5,000


43/72

85 $0

86 $0

87 $0

88 $0

89 $0

90 $5,000

91 $092 $0

93 $0

94 $0

95 $0

96 $5,000

97 $0

98 $0

99 $0

100 $0

101 $0

102 $5,000

103 $0

104 $0

105 $0

106 $0

107 $0

108 $5,000

109 $0

110 $0

111 $0

112 $0113 $0

114 $5,000

115 $0

116 $0

117 $0

118 $0

119 $0

120 $5,000

121 $0

122 $0

123 $0124 $0

125 $0

126 $5,000

127 $0

128 $0

129 $0

130 $0

131 $0


44/72

132 $5,000

133 $0

134 $0

135 $0

136 $0

137 $0

138 $5,000139 $0

140 $0

141 $0

142 $0

143 $0

144 $5,000

145 $0

146 $0

147 $0

148 $0

149 $0

150 $5,000

151 $0

152 $0

153 $0

154 $0

155 $0

156 $5,000

157 $0

158 $0

159 $0160 $0

161 $0

162 $5,000

163 $0

164 $0

165 $0

166 $0

167 $0

168 $5,000

169 $0

170 $0171 $0

172 $0

173 $0

174 $5,000

175 $0

176 $0

177 $0

178 $0


45/72

179 $0

180 $5,000

181 $0

182 $0

183 $0

184 $0

185 $0186 $5,000

187 $0

188 $0

189 $0

190 $0

191 $0

192 $5,000

193 $0

194 $0

195 $0

196 $0

197 $0

198 $5,000

199 $0

200 $0

201 $0

202 $0

203 $0

204 $5,000

205 $0

206 $0207 $0

208 $0

209 $0

210 $5,000

211 $0

212 $0

213 $0

214 $0

215 $0

216 $5,000

217 $0218 $0

219 $0

220 $0

221 $0

222 $5,000

223 $0

224 $0

225 $0


46/72

226 $0

227 $0

228 $5,000

229 $0

230 $0

231 $0

232 $0233 $0

234 $5,000

235 $0

236 $0

237 $0

238 $0

239 $0

240 $5,000

241 $0

242 $0

243 $0

244 $0

245 $0

246 $5,000

247 $0

248 $0

249 $0

250 $0

251 $0

252 $5,000

253 $0254 $0

255 $0

256 $0

257 $0

258 $5,000

259 $0

260 $0

261 $0

262 $0

263 $0

264 $5,000265 $0

266 $0

267 $0

268 $0

269 $0

270 $5,000

271 $0

272 $0


47/72

273 $0

274 $0

275 $0

276 $5,000

277 $0

278 $0

279 $0280 $0

281 $0

282 $5,000

283 $0

284 $0

285 $0

286 $0

287 $0

288 $5,000

289 $0

290 $0

291 $0

292 $0

293 $0

294 $5,000

295 $0

296 $0

297 $0

298 $0

299 $0

300 $5,000301 $0

302 $0

303 $0

304 $0

305 $0

306 $5,000

307 $0

308 $0

309 $0

310 $0

311 $0312 $5,000

313 $0

314 $0

315 $0

316 $0

317 $0

318 $5,000

319 $0


48/72

320 $0

321 $0

322 $0

323 $0

324 $5,000

325 $0

326 $0327 $0

328 $0

329 $0

330 $5,000

331 $0

332 $0

333 $0

334 $0

335 $0

336 $5,000

337 $0

338 $0

339 $0

340 $0

341 $0

342 $5,000

343 $0

344 $0

345 $0

346 $0

347 $0348 $5,000

349 $0

350 $0

351 $0

352 $0

353 $0

354 $5,000

355 $0

356 $0

357 $0

358 $0359 $0

360 $5,000


49/72

Taxes after Inflation

$10,000 Year Month Per month tax after inflation

$10,200.00 1 $833.33

$10,404.00 2 $833.33

$10,612.08 3 $833.33

$10,824.32 4 $833.33

$11,040.81 5 $833.33

$11,261.62 6 $833.33

$11,486.86 7 $833.33

$11,716.59 8 $833.33

$11,950.93 9 $833.33

$12,189.94 10 $833.33

$12,433.74 11 $833.33

$12,682.42 12 $833.33

$12,936.07 13 $850.00

$13,194.79 14 $850.00

$13,458.68 15 $850.00

$13,727.86 16 $850.00

$14,002.41 17 $850.00

$14,282.46 18 $850.00

$14,568.11 19 $850.00$14,859.47 20 $850.00

$15,156.66 21 $850.00

$15,459.80 22 $850.00

$15,768.99 23 $850.00

$16,084.37 24 $850.00

$16,406.06 25 $867.00

$16,734.18 26 $867.00

$17,068.86 27 $867.00

$17,410.24 28 $867.00

$17,758.45 29 $867.00

30 $867.00

31 $867.00

32 $867.00

33 $867.00

34 $867.00

35 $867.00

36 $867.00

37 $884.34

If tax to be paid are spread along every month in each year

starts from January(1st month)

1

2

3


50/72

38 $884.34

39 $884.34

40 $884.34

41 $884.34

42 $884.34

43 $884.34

44 $884.3445 $884.34

46 $884.34

47 $884.34

48 $884.34

49 $902.03

50 $902.03

51 $902.03

52 $902.03

53 $902.03

54 $902.03

55 $902.03

56 $902.03

57 $902.03

58 $902.03

59 $902.03

60 $902.03

61 $920.07

62 $920.07

63 $920.07

64 $920.07

65 $920.0766 $920.07

67 $920.07

68 $920.07

69 $920.07

70 $920.07

71 $920.07

72 $920.07

73 $938.47

74 $938.47

75 $938.47

76 $938.4777 $938.47

78 $938.47

79 $938.47

80 $938.47

81 $938.47

82 $938.47

83 $938.47

84 $938.47

4

5

6

7


51/72

85 $957.24

86 $957.24

87 $957.24

88 $957.24

89 $957.24

90 $957.24

91 $957.2492 $957.24

93 $957.24

94 $957.24

95 $957.24

96 $957.24

97 $976.38

98 $976.38

99 $976.38

100 $976.38

101 $976.38

102 $976.38

103 $976.38

104 $976.38

105 $976.38

106 $976.38

107 $976.38

108 $976.38

109 $995.91

110 $995.91

111 $995.91

112 $995.91113 $995.91

114 $995.91

115 $995.91

116 $995.91

117 $995.91

118 $995.91

119 $995.91

120 $995.91

121 $1,015.83

122 $1,015.83

123 $1,015.83124 $1,015.83

125 $1,015.83

126 $1,015.83

127 $1,015.83

128 $1,015.83

129 $1,015.83

130 $1,015.83

131 $1,015.83

11

8

9

10


52/72

132 $1,015.83

133 $1,036.15

134 $1,036.15

135 $1,036.15

136 $1,036.15

137 $1,036.15

138 $1,036.15139 $1,036.15

140 $1,036.15

141 $1,036.15

142 $1,036.15

143 $1,036.15

144 $1,036.15

145 $1,056.87

146 $1,056.87

147 $1,056.87

148 $1,056.87

149 $1,056.87

150 $1,056.87

151 $1,056.87

152 $1,056.87

153 $1,056.87

154 $1,056.87

155 $1,056.87

156 $1,056.87

157 $1,078.01

158 $1,078.01

159 $1,078.01160 $1,078.01

161 $1,078.01

162 $1,078.01

163 $1,078.01

164 $1,078.01

165 $1,078.01

166 $1,078.01

167 $1,078.01

168 $1,078.01

169 $1,099.57

170 $1,099.57171 $1,099.57

172 $1,099.57

173 $1,099.57

174 $1,099.57

175 $1,099.57

176 $1,099.57

177 $1,099.57

178 $1,099.57

12

13

14

15


53/72

179 $1,099.57

180 $1,099.57

181 $1,121.56

182 $1,121.56

183 $1,121.56

184 $1,121.56

185 $1,121.56186 $1,121.56

187 $1,121.56

188 $1,121.56

189 $1,121.56

190 $1,121.56

191 $1,121.56

192 $1,121.56

193 $1,143.99

194 $1,143.99

195 $1,143.99

196 $1,143.99

197 $1,143.99

198 $1,143.99

199 $1,143.99

200 $1,143.99

201 $1,143.99

202 $1,143.99

203 $1,143.99

204 $1,143.99

205 $1,166.87

206 $1,166.87207 $1,166.87

208 $1,166.87

209 $1,166.87

210 $1,166.87

211 $1,166.87

212 $1,166.87

213 $1,166.87

214 $1,166.87

215 $1,166.87

216 $1,166.87

217 $1,190.21218 $1,190.21

219 $1,190.21

220 $1,190.21

221 $1,190.21

222 $1,190.21

223 $1,190.21

224 $1,190.21

225 $1,190.21

18

19

16

17


54/72

226 $1,190.21

227 $1,190.21

228 $1,190.21

229 $1,214.01

230 $1,214.01

231 $1,214.01

232 $1,214.01233 $1,214.01

234 $1,214.01

235 $1,214.01

236 $1,214.01

237 $1,214.01

238 $1,214.01

239 $1,214.01

240 $1,214.01

241 $1,238.29

242 $1,238.29

243 $1,238.29

244 $1,238.29

245 $1,238.29

246 $1,238.29

247 $1,238.29

248 $1,238.29

249 $1,238.29

250 $1,238.29

251 $1,238.29

252 $1,238.29

253 $1,263.06254 $1,263.06

255 $1,263.06

256 $1,263.06

257 $1,263.06

258 $1,263.06

259 $1,263.06

260 $1,263.06

261 $1,263.06

262 $1,263.06

263 $1,263.06

264 $1,263.06265 $1,288.32

266 $1,288.32

267 $1,288.32

268 $1,288.32

269 $1,288.32

270 $1,288.32

271 $1,288.32

272 $1,288.32

20

21

22

23


55/72

273 $1,288.32

274 $1,288.32

275 $1,288.32

276 $1,288.32

277 $1,314.08

278 $1,314.08

279 $1,314.08280 $1,314.08

281 $1,314.08

282 $1,314.08

283 $1,314.08

284 $1,314.08

285 $1,314.08

286 $1,314.08

287 $1,314.08

288 $1,314.08

289 $1,340.36

290 $1,340.36

291 $1,340.36

292 $1,340.36

293 $1,340.36

294 $1,340.36

295 $1,340.36

296 $1,340.36

297 $1,340.36

298 $1,340.36

299 $1,340.36

300 $1,340.36301 $1,367.17

302 $1,367.17

303 $1,367.17

304 $1,367.17

305 $1,367.17

306 $1,367.17

307 $1,367.17

308 $1,367.17

309 $1,367.17

310 $1,367.17

311 $1,367.17312 $1,367.17

313 $1,394.52

314 $1,394.52

315 $1,394.52

316 $1,394.52

317 $1,394.52

318 $1,394.52

319 $1,394.52

24

25

26

27


56/72

320 $1,394.52

321 $1,394.52

322 $1,394.52

323 $1,394.52

324 $1,394.52

325 $1,422.41

326 $1,422.41327 $1,422.41

328 $1,422.41

329 $1,422.41

330 $1,422.41

331 $1,422.41

332 $1,422.41

333 $1,422.41

334 $1,422.41

335 $1,422.41

336 $1,422.41

337 $1,450.85

338 $1,450.85

339 $1,450.85

340 $1,450.85

341 $1,450.85

342 $1,450.85

343 $1,450.85

344 $1,450.85

345 $1,450.85

346 $1,450.85

347 $1,450.85348 $1,450.85

349 $1,479.87

350 $1,479.87

351 $1,479.87

352 $1,479.87

353 $1,479.87

354 $1,479.87

355 $1,479.87

356 $1,479.87

357 $1,479.87

358 $1,479.87359 $1,479.87

360 $1,479.87

30

28

29


57/72

Month Amount

0 $0.00

1 $3,912.582 $3,912.58

3 $3,912.58

4 $3,912.58

5 $3,912.58

6 $8,912.58

7 $3,912.58

8 $3,912.58

9 $3,912.58

10 $3,912.58

11 $3,912.58

12 $8,912.5813 $3,912.58

14 $3,912.58

15 $3,912.58

16 $3,912.58

17 $3,912.58

18 $8,912.58

19 $3,912.58

20 $3,912.58

21 $3,912.58

22 $3,912.5823 $3,912.58

24 $8,912.58

25 $3,912.58

26 $3,912.58

27 $3,912.58

28 $3,912.58

29 $3,912.58

30 $8,912.58

31 $3,912.58

32 $3,912.58

33 $3,912.58

34 $3,912.58

35 $3,912.58

36 $8,912.58

37 $3,912.58

38 $3,912.58

39 $3,912.58

40 $3,912.58

Cash Schedule needed each month (if cash needed

for tax is provisioned only on every 6th month)


58/72

41 $3,912.58

42 $8,912.58

43 $3,912.58

44 $3,912.58

45 $3,912.58

46 $3,912.58

47 $3,912.5848 $8,912.58

49 $3,912.58

50 $3,912.58

51 $3,912.58

52 $3,912.58

53 $3,912.58

54 $8,912.58

55 $3,912.58

56 $3,912.58

57 $3,912.58

58 $3,912.58

59 $3,912.58

60 $8,912.58

61 $3,912.58

62 $3,912.58

63 $3,912.58

64 $3,912.58

65 $3,912.58

66 $8,912.58

67 $3,912.58

68 $3,912.5869 $3,912.58

70 $3,912.58

71 $3,912.58

72 $8,912.58

73 $3,912.58

74 $3,912.58

75 $3,912.58

76 $3,912.58

77 $3,912.58

78 $8,912.58

79 $3,912.58

80 $3,912.58

81 $3,912.58

82 $3,912.58

83 $3,912.58

84 $8,912.58

85 $3,912.58

86 $3,912.58


59/72

87 $3,912.58

88 $3,912.58

89 $3,912.58

90 $8,912.58

91 $3,912.58

92 $3,912.58

93 $3,912.5894 $3,912.58

95 $3,912.58

96 $8,912.58

97 $3,912.58

98 $3,912.58

99 $3,912.58

100 $3,912.58

101 $3,912.58

102 $8,912.58

103 $3,912.58

104 $3,912.58

105 $3,912.58

106 $3,912.58

107 $3,912.58

108 $8,912.58

109 $3,912.58

110 $3,912.58

111 $3,912.58

112 $3,912.58

113 $3,912.58

114 $8,912.58115 $3,912.58

116 $3,912.58

117 $3,912.58

118 $3,912.58

119 $3,912.58

120 $8,912.58

121 $3,912.58

122 $3,912.58

123 $3,912.58

124 $3,912.58

125 $3,912.58

126 $8,912.58

127 $3,912.58

128 $3,912.58

129 $3,912.58

130 $3,912.58

131 $3,912.58

132 $8,912.58


60/72

133 $3,912.58

134 $3,912.58

135 $3,912.58

136 $3,912.58

137 $3,912.58

138 $8,912.58

139 $3,912.58140 $3,912.58

141 $3,912.58

142 $3,912.58

143 $3,912.58

144 $8,912.58

145 $3,912.58

146 $3,912.58

147 $3,912.58

148 $3,912.58

149 $3,912.58

150 $8,912.58

151 $3,912.58

152 $3,912.58

153 $3,912.58

154 $3,912.58

155 $3,912.58

156 $8,912.58

157 $3,912.58

158 $3,912.58

159 $3,912.58

160 $3,912.58161 $3,912.58

162 $8,912.58

163 $3,912.58

164 $3,912.58

165 $3,912.58

166 $3,912.58

167 $3,912.58

168 $8,912.58

169 $3,912.58

170 $3,912.58

171 $3,912.58

172 $3,912.58

173 $3,912.58

174 $8,912.58

175 $3,912.58

176 $3,912.58

177 $3,912.58

178 $3,912.58


61/72

179 $3,912.58

180 $8,912.58

181 $3,912.58

182 $3,912.58

183 $3,912.58

184 $3,912.58

185 $3,912.58186 $8,912.58

187 $3,912.58

188 $3,912.58

189 $3,912.58

190 $3,912.58

191 $3,912.58

192 $8,912.58

193 $3,912.58

194 $3,912.58

195 $3,912.58

196 $3,912.58

197 $3,912.58

198 $8,912.58

199 $3,912.58

200 $3,912.58

201 $3,912.58

202 $3,912.58

203 $3,912.58

204 $8,912.58

205 $3,912.58

206 $3,912.58207 $3,912.58

208 $3,912.58

209 $3,912.58

210 $8,912.58

211 $3,912.58

212 $3,912.58

213 $3,912.58

214 $3,912.58

215 $3,912.58

216 $8,912.58

217 $3,912.58

218 $3,912.58

219 $3,912.58

220 $3,912.58

221 $3,912.58

222 $8,912.58

223 $3,912.58

224 $3,912.58


62/72

225 $3,912.58

226 $3,912.58

227 $3,912.58

228 $8,912.58

229 $3,912.58

230 $3,912.58

231 $3,912.58232 $3,912.58

233 $3,912.58

234 $8,912.58

235 $3,912.58

236 $3,912.58

237 $3,912.58

238 $3,912.58

239 $3,912.58

240 $8,912.58

241 $3,912.58

242 $3,912.58

243 $3,912.58

244 $3,912.58

245 $3,912.58

246 $8,912.58

247 $3,912.58

248 $3,912.58

249 $3,912.58

250 $3,912.58

251 $3,912.58

252 $8,912.58253 $3,912.58

254 $3,912.58

255 $3,912.58

256 $3,912.58

257 $3,912.58

258 $8,912.58

259 $3,912.58

260 $3,912.58

261 $3,912.58

262 $3,912.58

263 $3,912.58

264 $8,912.58

265 $3,912.58

266 $3,912.58

267 $3,912.58

268 $3,912.58

269 $3,912.58

270 $8,912.58


63/72

271 $3,912.58

272 $3,912.58

273 $3,912.58

274 $3,912.58

275 $3,912.58

276 $8,912.58

277 $3,912.58278 $3,912.58

279 $3,912.58

280 $3,912.58

281 $3,912.58

282 $8,912.58

283 $3,912.58

284 $3,912.58

285 $3,912.58

286 $3,912.58

287 $3,912.58

288 $8,912.58

289 $3,912.58

290 $3,912.58

291 $3,912.58

292 $3,912.58

293 $3,912.58

294 $8,912.58

295 $3,912.58

296 $3,912.58

297 $3,912.58

298 $3,912.58299 $3,912.58

300 $8,912.58

301 $3,912.58

302 $3,912.58

303 $3,912.58

304 $3,912.58

305 $3,912.58

306 $8,912.58

307 $3,912.58

308 $3,912.58

309 $3,912.58

310 $3,912.58

311 $3,912.58

312 $8,912.58

313 $3,912.58

314 $3,912.58

315 $3,912.58

316 $3,912.58


64/72

317 $3,912.58

318 $8,912.58

319 $3,912.58

320 $3,912.58

321 $3,912.58

322 $3,912.58

323 $3,912.58324 $8,912.58

325 $3,912.58

326 $3,912.58

327 $3,912.58

328 $3,912.58

329 $3,912.58

330 $8,912.58

331 $3,912.58

332 $3,912.58

333 $3,912.58

334 $3,912.58

335 $3,912.58

336 $8,912.58

337 $3,912.58

338 $3,912.58

339 $3,912.58

340 $3,912.58

341 $3,912.58

342 $8,912.58

343 $3,912.58

344 $3,912.58345 $3,912.58

346 $3,912.58

347 $3,912.58

348 $8,912.58

349 $3,912.58

350 $3,912.58

351 $3,912.58

352 $3,912.58

353 $3,912.58

354 $8,912.58

355 $3,912.58

356 $3,912.58

357 $3,912.58

358 $3,912.58

359 $3,912.58

360 $8,912.58


65/72

Month Cash Schedule needed

01 $4,745.91

2 $4,745.91

3 $4,745.91

4 $4,745.91

5 $4,745.91

6 $4,745.91

7 $4,745.91

8 $4,745.91

9 $4,745.91

10 $4,745.91

11 $4,745.9112 $4,745.91

13 $4,762.58

14 $4,762.58

15 $4,762.58

16 $4,762.58

17 $4,762.58

18 $4,762.58

19 $4,762.58

20 $4,762.58

21 $4,762.5822 $4,762.58

23 $4,762.58

24 $4,762.58

25 $4,779.58

26 $4,779.58

27 $4,779.58

28 $4,779.58

29 $4,779.58

30 $4,779.58

31 $4,779.58

32 $4,779.58

33 $4,779.58

34 $4,779.58

35 $4,779.58

36 $4,779.58

37 $4,796.92

38 $4,796.92

39 $4,796.92

Cash Schedule needed each month (if cash needed for

tax(After Inflation) is provisioned on every month)


66/72

40 $4,796.92

41 $4,796.92

42 $4,796.92

43 $4,796.92

44 $4,796.92

45 $4,796.92

46 $4,796.9247 $4,796.92

48 $4,796.92

49 $4,814.61

50 $4,814.61

51 $4,814.61

52 $4,814.61

53 $4,814.61

54 $4,814.61

55 $4,814.61

56 $4,814.61

57 $4,814.61

58 $4,814.61

59 $4,814.61

60 $4,814.61

61 $4,832.65

62 $4,832.65

63 $4,832.65

64 $4,832.65

65 $4,832.65

66 $4,832.65

67 $4,832.6568 $4,832.65

69 $4,832.65

70 $4,832.65

71 $4,832.65

72 $4,832.65

73 $4,851.05

74 $4,851.05

75 $4,851.05

76 $4,851.05

77 $4,851.05

78 $4,851.05

79 $4,851.05

80 $4,851.05

81 $4,851.05

82 $4,851.05

83 $4,851.05

84 $4,851.05

85 $4,869.82


67/72

86 $4,869.82

87 $4,869.82

88 $4,869.82

89 $4,869.82

90 $4,869.82

91 $4,869.82

92 $4,869.8293 $4,869.82

94 $4,869.82

95 $4,869.82

96 $4,869.82

97 $4,888.96

98 $4,888.96

99 $4,888.96

100 $4,888.96

101 $4,888.96

102 $4,888.96

103 $4,888.96

104 $4,888.96

105 $4,888.96

106 $4,888.96

107 $4,888.96

108 $4,888.96

109 $4,908.49

110 $4,908.49

111 $4,908.49

112 $4,908.49

113 $4,908.49114 $4,908.49

115 $4,908.49

116 $4,908.49

117 $4,908.49

118 $4,908.49

119 $4,908.49

120 $4,908.49

121 $4,928.41

122 $4,928.41

123 $4,928.41

124 $4,928.41

125 $4,928.41

126 $4,928.41

127 $4,928.41

128 $4,928.41

129 $4,928.41

130 $4,928.41

131 $4,928.41


68/72

132 $4,928.41

133 $4,948.72

134 $4,948.72

135 $4,948.72

136 $4,948.72

137 $4,948.72

138 $4,948.72139 $4,948.72

140 $4,948.72

141 $4,948.72

142 $4,948.72

143 $4,948.72

144 $4,948.72

145 $4,969.45

146 $4,969.45

147 $4,969.45

148 $4,969.45

149 $4,969.45

150 $4,969.45

151 $4,969.45

152 $4,969.45

153 $4,969.45

154 $4,969.45

155 $4,969.45

156 $4,969.45

157 $4,990.58

158 $4,990.58

159 $4,990.58160 $4,990.58

161 $4,990.58

162 $4,990.58

163 $4,990.58

164 $4,990.58

165 $4,990.58

166 $4,990.58

167 $4,990.58

168 $4,990.58

169 $5,012.14

170 $5,012.14

171 $5,012.14

172 $5,012.14

173 $5,012.14

174 $5,012.14

175 $5,012.14

176 $5,012.14

177 $5,012.14


69/72

178 $5,012.14

179 $5,012.14

180 $5,012.14

181 $5,034.14

182 $5,034.14

183 $5,034.14

184 $5,034.14185 $5,034.14

186 $5,034.14

187 $5,034.14

188 $5,034.14

189 $5,034.14

190 $5,034.14

191 $5,034.14

192 $5,034.14

193 $5,056.57

194 $5,056.57

195 $5,056.57

196 $5,056.57

197 $5,056.57

198 $5,056.57

199 $5,056.57

200 $5,056.57

201 $5,056.57

202 $5,056.57

203 $5,056.57

204 $5,056.57

205 $5,079.45206 $5,079.45

207 $5,079.45

208 $5,079.45

209 $5,079.45

210 $5,079.45

211 $5,079.45

212 $5,079.45

213 $5,079.45

214 $5,079.45

215 $5,079.45

216 $5,079.45

217 $5,102.78

218 $5,102.78

219 $5,102.78

220 $5,102.78

221 $5,102.78

222 $5,102.78

223 $5,102.78


70/72

224 $5,102.78

225 $5,102.78

226 $5,102.78

227 $5,102.78

228 $5,102.78

229 $5,126.59

230 $5,126.59231 $5,126.59

232 $5,126.59

233 $5,126.59

234 $5,126.59

235 $5,126.59

236 $5,126.59

237 $5,126.59

238 $5,126.59

239 $5,126.59

240 $5,126.59

241 $5,150.87

242 $5,150.87

243 $5,150.87

244 $5,150.87

245 $5,150.87

246 $5,150.87

247 $5,150.87

248 $5,150.87

249 $5,150.87

250 $5,150.87

251 $5,150.87252 $5,150.87

253 $5,175.63

254 $5,175.63

255 $5,175.63

256 $5,175.63

257 $5,175.63

258 $5,175.63

259 $5,175.63

260 $5,175.63

261 $5,175.63

262 $5,175.63

263 $5,175.63

264 $5,175.63

265 $5,200.90

266 $5,200.90

267 $5,200.90

268 $5,200.90

269 $5,200.90


71/72

270 $5,200.90

271 $5,200.90

272 $5,200.90

273 $5,200.90

274 $5,200.90

275 $5,200.90

276 $5,200.90277 $5,226.66

278 $5,226.66

279 $5,226.66

280 $5,226.66

281 $5,226.66

282 $5,226.66

283 $5,226.66

284 $5,226.66

285 $5,226.66

286 $5,226.66

287 $5,226.66

288 $5,226.66

289 $5,252.94

290 $5,252.94

291 $5,252.94

292 $5,252.94

293 $5,252.94

294 $5,252.94

295 $5,252.94

296 $5,252.94

297 $5,252.94298 $5,252.94

299 $5,252.94

300 $5,252.94

301 $5,279.75

302 $5,279.75

303 $5,279.75

304 $5,279.75

305 $5,279.75

306 $5,279.75

307 $5,279.75

308 $5,279.75

309 $5,279.75

310 $5,279.75

311 $5,279.75

312 $5,279.75

313 $5,307.09

314 $5,307.09

315 $5,307.09


72/72

316 $5,307.09

317 $5,307.09

318 $5,307.09

319 $5,307.09

320 $5,307.09

321 $5,307.09

322 $5,307.09323 $5,307.09

324 $5,307.09

325 $5,334.98

326 $5,334.98

327 $5,334.98

328 $5,334.98

329 $5,334.98

330 $5,334.98

331 $5,334.98

332 $5,334.98

333 $5,334.98

334 $5,334.98

335 $5,334.98

336 $5,334.98

337 $5,363.43

338 $5,363.43

339 $5,363.43

340 $5,363.43

341 $5,363.43

342 $5,363.43

343 $5,363.43344 $5,363.43

345 $5,363.43

346 $5,363.43

347 $5,363.43

348 $5,363.43

349 $5,392.45

350 $5,392.45

351 $5,392.45

352 $5,392.45

353 $5,392.45

354 $5 392 45

Documents

Additive Ware Task 2