– 20,000.00
1.00 0.01 100.00 20,100.00 386.66 286.66 19,713.34
2.00
0.01
98.57 19,811.91 386.66 288.09 19,425.25
3.00 0.01
97.13
19,522.37 386.66 289.53 19,135.71
4.00 0.01
95.68
19,231.39
386.66
290.98 18,844.73
5.00 0.01 94.22 18,938.96
386.66
292.44
18,552.30
6.00 0.01 92.76 18,645.06 386.66 293.90 18,258.40
7.00 0.01 91.29 18,349.69 386.66 295.37 17,963.03
8.00 0.01 89.82 18,052.84 386.66 296.84 17,666.18
9.00 0.01 88.33 17,754.51 386.66 298.33 17,367.85
10.00
0.01 86.84 17,454.69 386.66 299.82 17,068.03
11.00
0.01 85.34 17,153.37 386.66 301.32 16,766.71
12.00 0.01
83.83
16,850.55 386.66 302.83 16,463.89
13.00 0.01
82.32
16,546.21
386.66
304.34 16,159.55
14.00 0.01 80.80 16,240.34
386.66
305.86 15,853.68
15.00 0.01 79.27 15,932.95 386.66 307.39 15,546.29
16.00 0.01 77.73 15,624.02 386.66 308.93 15,237.36
17.00 0.01 76.19 15,313.55 386.66 310.47 14,926.89
18.00 0.01 74.63 15,001.53 386.66 312.03 14,614.87
19.00 0.01 73.07 14,687.94 386.66 313.59 14,301.28
20.00
0.01 71.51 14,372.79 386.66 315.15 13,986.13
21.00 0.01
69.93 14,056.06 386.66 316.73 13,669.40
22.00 0.01 68.35 13,737.74 386.66 318.31 13,351.08
23.00 0.01 66.76 13,417.84 386.66 319.90 13,031.18
24.00 0.01 65.16 13,096.34 386.66 321.50 12,709.68
25.00 0.01 63.55 12,773.22 386.66 323.11 12,386.56
26.00 0.01 61.93 12,448.50 386.66 324.73 12,061.84
27.00 0.01 60.31 12,122.15 386.66 326.35 11,735.49
28.00 0.01 58.68 11,794.16 386.66 327.98 11,407.50
29.00 0.01 57.04 11,464.54 386.66 329.62 11,077.88
30.00 0.01 55.39
11,133.27
386.66
331.27 10,746.61
31.00 0.01 53.73 10,800.34 386.66 332.93 10,413.68
32.00
0.01 52.07 10,465.75 386.66 334.59 10,079.09
33.00 0.01 50.40 10,129.49 386.66 336.26 9,742.83
34.00 0.01 48.71 9,791.54 386.66 337.95 9,404.88
35.00 0.01 47.02 9,451.91 386.66 339.64
9,065.25
36.00 0.01 45.33 9,110.57 386.66 341.33 8,723.91
37.00 0.01 43.62 8,767.53 386.66 343.04 8,380.87
38.00 0.01 41.90
8,422.78 386.66 344.76 8,036.12
39.00 0.01 40.18
8,076.30
386.66 346.48 7,689.64
40.00 0.01 38.45 7,728.08
386.66
348.21 7,341.42
41.00 0.01 36.71 7,378.13 386.66 349.95
6,991.47
42.00
0.01
34.96 7,026.43 386.66 351.70 6,639.77
43.00 0.01 33.20 6,672.97 386.66 353.46 6,286.31
44.00 0.01 31.43 6,317.74
386.66
355.23 5,931.08
45.00 0.01 29.66 5,960.74 386.66 357.00 5,574.08
46.00
0.01 27.87 5,601.95 386.66 358.79 5,215.29
47.00 0.01
26.08 5,241.36 386.66 360.58 4,854.70
48.00 0.01 24.27
4,878.98
386.66 362.39 4,492.32
49.00 0.01 22.46 4,514.78 386.66 364.20 4,128.12
50.00 0.01 20.64 4,148.76 386.66 366.02
3,762.10
51.00 0.01
18.81 3,780.91 386.66 367.85 3,394.25
52.00 0.01 16.97 3,411.22 386.66 369.69 3,024.56
53.00 0.01 15.12 3,039.68
386.66 371.54 2,653.02
54.00 0.01 13.27 2,666.29 386.66 373.39 2,279.63
55.00 0.01 11.40 2,291.03 386.66 375.26 1,904.37
56.00 0.01 9.52 1,913.89 386.66 377.14 1,527.23
57.00 0.01 7.64 1,534.86
386.66 379.02 1,148.20
58.00 0.01 5.74 1,153.94 386.66 380.92 767.28
59.00 0.01 3.84 771.12 386.66 382.82 384.46
60.00
0.01 1.92 386.38 386.38 384.46 0.00
Totals 3,199.32 23,199.32
– 20,000.00
10.005 100.00 20,100.00 386.66 286.66 19,713.34
20.005 98.57 19,811.91 386.66 288.09 19,425.25
30.005 97.13 19,522.37 386.66 289.53 19,135.71
40.005 95.68 19,231.39 386.66 290.98 18,844.73
50.005 94.22 18,938.96 386.66 292.44 18,552.30
60.005 92.76 18,645.06 386.66 293.90 18,258.40
70.005 91.29 18,349.69 386.66 295.37 17,963.03
80.005 89.82 18,052.84 386.66 296.84 17,666.18
90.005 88.33 17,754.51 386.66 298.33 17,367.85
10 0.005 86.84 17,454.69 386.66 299.82 17,068.03
11 0.005 85.34 17,153.37 386.66 301.32 16,766.71
12 0.005 83.83 16,850.55 386.66 302.83 16,463.89
13 0.005 82.32 16,546.21 386.66 304.34 16,159.55
14 0.005 80.80 16,240.34 386.66 305.86 15,853.68
15 0.005 79.27 15,932.95 386.66 307.39 15,546.29
16 0.005 77.73 15,624.02 386.66 308.93 15,237.36
17 0.005 76.19 15,313.55 386.66 310.47 14,926.89
18 0.005 74.63 15,001.53 386.66 312.03 14,614.87
19 0.005 73.07 14,687.94 386.66 313.59 14,301.28
20 0.005 71.51 14,372.79 386.66 315.15 13,986.13
21 0.005 69.93 14,056.06 386.66 316.73 13,669.40
22 0.005 68.35 13,737.74 386.66 318.31 13,351.08
23 0.005 66.76 13,417.84 386.66 319.90 13,031.18
24 0.005 65.16 13,096.34 386.66 321.50 12,709.68
25 0.005 63.55 12,773.22 386.66 323.11 12,386.56
26 0.005 61.93 12,448.50 386.66 324.73 12,061.84
27 0.005 60.31 12,122.15 386.66 326.35 11,735.49
28 0.005 58.68 11,794.16 386.66 327.98 11,407.50
29 0.005 57.04 11,464.54 386.66 329.62 11,077.88
30 0.005 55.39 11,133.27 386.66 331.27 10,746.61
31 0.005 53.73 10,800.34 386.66 332.93 10,413.68
32 0.005 52.07 10,465.75 386.66 334.59 10,079.09
33 0.005 50.40 10,129.49 386.66 336.26 9,742.83
34 0.005 48.71 9,791.54 386.66 337.95 9,404.88
35 0.005 47.02 9,451.91 386.66 339.64 9,065.25
36 0.005 45.33 9,110.57 386.66 341.33 8,723.91
Late
37 0.00833 72.70 8,796.61 402.56 329.86 8,394.05
i=0.833%
38 0.00833 69.95 8,464.00 402.56 332.61 8,061.43
A = $402.56
39 0.00833 67.18 8,128.61 402.56 335.39 7,726.05
40 0.00833 64.38 7,790.43 402.56 338.18 7,387.87
41 0.00833 61.57 7,449.43 402.56 341.00 7,046.87
42 0.00833 58.72 7,105.59 402.56 343.84 6,703.03
43 0.00833 55.86 6,758.89 402.56 346.71 6,356.32
44 0.00833 52.97 6,409.29 402.56 349.59 6,006.73
45 0.00833 50.06 6,056.79 402.56 352.51 5,654.22
46 0.00833 47.12 5,701.34 402.56 355.45 5,298.78
47 0.00833 44.16 5,342.93 402.56 358.41 4,940.37
48 0.00833 41.17 4,981.54 402.56 361.39 4,578.97
49 0.00833 38.16 4,617.13 402.56 364.41 4,214.57
50 0.00833 35.12 4,249.69 402.56 367.44 3,847.13
51 0.00833 32.06 3,879.19 402.56 370.50 3,476.62
52 0.00833 28.97 3,505.59 402.56 373.59 3,103.03
53 0.00833 25.86 3,128.89 402.56 376.71 2,726.32
54 0.00833 22.72 2,749.04 402.56 379.84 2,346.48
55 0.00833 19.55 2,366.03 402.56 383.01 1,963.47