Home purchase model

Purchase price
Downpayment
Interest rate
Principal amortization (years)
Property tax rate
Annual maintainance
Housing association dues (annual)
Annual insurance
Assumed annual appreciation
Assumed marginal income tax rate
General inflation
Monthly mortage payment

Cost of renting similar home

Assumed rental price inflation
Assumed annual (after tax) return on cash

Month

750000
150000
6%
30
1.25%
1000
2000
1500
3%
30%
2%
3575.86 Assuming interest compounds monthly

2500
3%
6%

750,000
600,000
150,000

751,875
599,424
152,451

753,755
598,845
154,909

755,639
598,264
157,375

Interest on debt
Mortage payment
Paid principal

3,000
3,576
576

2,997
3,576
579

2,994
3,576
582

Insurance payment
Housing association dues
Maintenance
Property tax
Income tax savings from interest deduction
Total cash outflow in buying scenario

125
167
83
781
1,134
3,598

125
167
83
783
1,134
3,601

125
167
84
785
1,134
3,603

Renting Scenario
Cashflow that could be spent on home-purchase/expesnes
Rent
2,500

3,598
2,506

3,601
2,513

3,603
2,519

151,841

153,689

155,542

Buying scenario
Home Value
Debt
Equity in home

Savings when renting

Home value after 10 years

Debt after 10 years

150,000

1,012,015
505,628

Home Equity after 10 years

Transaction costs of selling in year 10
Net cash if home sold in 10 years (assuming no

506,387
60,721
445,666

Savings after 10 years if renting

419,548

Present value benefit of owning vs. renting for

21,426

10

757,528
597,679
159,849

759,422
597,092
162,330

761,321
596,501
164,819

763,224
595,908
167,316

765,132
595,312
169,820

767,045
594,712
172,332

768,962
594,110
174,852

2,991
3,576
585

2,988
3,576
587

2,985
3,576
590

2,983
3,576
593

2,980
3,576
596

2,977
3,576
599

2,974
3,576
602

126
168
84
787
1,134
3,606

126
168
84
789
1,133
3,609

126
168
84
791
1,133
3,612

126
168
84
793
1,133
3,615

126
169
84
795
1,132
3,618

127
169
84
797
1,132
3,621

127
169
85
799
1,132
3,624

3,606
2,525

3,609
2,531

3,612
2,538

3,615
2,544

3,618
2,550

3,621
2,557

3,624
2,563

157,401

159,266

161,136

163,013

164,895

166,784

168,678

11

12

13

14

15

16

17

770,885
593,505
177,380

772,812
592,896
179,916

774,744
592,285
182,459

776,681
591,671
185,010

778,623
591,053
187,569

780,569
590,432
190,137

782,521
589,809
192,712

2,971
3,576
605

2,968
3,576
608

2,964
3,576
611

2,961
3,576
614

2,958
3,576
618

2,955
3,576
621

2,952
3,576
624

127
169
85
801
1,131
3,627

127
170
85
803
1,131
3,630

128
170
85
805
1,131
3,633

128
170
85
807
1,131
3,636

128
171
85
809
1,130
3,639

128
171
85
811
1,130
3,642

128
171
86
813
1,130
3,645

3,627
2,570

3,630
2,576

3,633
2,582

3,636
2,589

3,639
2,595

3,642
2,602

3,645
2,608

170,579

172,485

174,398

176,317

178,241

180,172

182,109

18

19

20

21

22

23

24

784,477
589,182
195,295

786,438
588,552
197,886

788,404
587,919
200,485

790,375
587,283
203,093

792,351
586,643
205,708

794,332
586,001
208,331

796,318
585,355
210,963

2,949
3,576
627

2,946
3,576
630

2,943
3,576
633

2,940
3,576
636

2,936
3,576
639

2,933
3,576
643

2,930
3,576
646

129
171
86
815
1,129
3,648

129
172
86
817
1,129
3,651

129
172
86
819
1,129
3,654

129
172
86
821
1,128
3,657

129
173
86
823
1,128
3,660

130
173
86
825
1,128
3,663

130
173
87
827
1,127
3,666

3,648
2,615

3,651
2,621

3,654
2,628

3,657
2,635

3,660
2,641

3,663
2,648

3,666
2,654

184,052

186,002

187,957

189,919

191,887

193,861

195,842

25

26

27

28

29

30

31

798,309
584,706
213,603

800,304
584,053
216,251

802,305
583,398
218,907

804,311
582,739
221,572

806,322
582,077
224,245

808,337
581,411
226,926

810,358
580,742
229,616

2,927
3,576
649

2,924
3,576
652

2,920
3,576
656

2,917
3,576
659

2,914
3,576
662

2,910
3,576
665

2,907
3,576
669

130
173
87
829
1,127
3,669

130
174
87
832
1,127
3,672

131
174
87
834
1,126
3,675

131
174
87
836
1,126
3,678

131
175
87
838
1,125
3,681

131
175
87
840
1,125
3,684

131
175
88
842
1,125
3,687

3,669
2,661

3,672
2,668

3,675
2,674

3,678
2,681

3,681
2,688

3,684
2,694

3,687
2,701

197,829

199,822

201,822

203,828

205,840

207,859

209,885

32

33

34

35

36

37

38

812,384
580,070
232,314

814,415
579,395
235,021

816,451
578,716
237,735

818,492
578,033
240,459

820,539
577,348
243,191

822,590
576,659
245,931

824,646
575,966
248,680

2,904
3,576
672

2,900
3,576
676

2,897
3,576
679

2,894
3,576
682

2,890
3,576
686

2,887
3,576
689

2,883
3,576
693

132
175
88
844
1,124
3,691

132
176
88
846
1,124
3,694

132
176
88
848
1,124
3,697

132
176
88
850
1,123
3,700

133
177
88
853
1,123
3,703

133
177
88
855
1,122
3,706

133
177
89
857
1,122
3,710

3,691
2,708

3,694
2,715

3,697
2,722

3,700
2,728

3,703
2,735

3,706
2,742

3,710
2,749

211,917

213,955

216,000

218,052

220,110

222,175

224,247

39

40

41

42

43

44

45

826,708
575,270
251,438

828,775
574,571
254,204

830,847
573,867
256,979

832,924
573,161
259,763

835,006
572,451
262,555

837,094
571,737
265,356

839,186
571,020
268,166

2,880
3,576
696

2,876
3,576
700

2,873
3,576
703

2,869
3,576
707

2,866
3,576
710

2,862
3,576
714

2,859
3,576
717

133
178
89
859
1,122
3,713

133
178
89
861
1,121
3,716

134
178
89
863
1,121
3,719

134
178
89
865
1,120
3,722

134
179
89
868
1,120
3,726

134
179
90
870
1,120
3,729

135
179
90
872
1,119
3,732

3,713
2,756

3,716
2,763

3,719
2,769

3,722
2,776

3,726
2,783

3,729
2,790

3,732
2,797

226,325

228,410

230,502

232,600

234,706

236,818

238,937

46

47

48

49

50

51

52

841,284
570,299
270,985

843,388
569,575
273,813

845,496
568,847
276,649

847,610
568,115
279,494

849,729
567,380
282,349

851,853
566,641
285,212

853,983
565,898
288,084

2,855
3,576
721

2,851
3,576
724

2,848
3,576
728

2,844
3,576
732

2,841
3,576
735

2,837
3,576
739

2,833
3,576
743

135
180
90
874
1,119
3,735

135
180
90
876
1,118
3,739

135
180
90
879
1,118
3,742

135
181
90
881
1,117
3,745

136
181
90
883
1,117
3,749

136
181
91
885
1,117
3,752

136
181
91
887
1,116
3,755

3,735
2,804

3,739
2,811

3,742
2,818

3,745
2,825

3,749
2,832

3,752
2,840

3,755
2,847

241,062

243,195

245,335

247,481

249,635

251,796

253,963

53

54

55

56

57

58

59

856,118
565,152
290,966

858,258
564,402
293,856

860,404
563,648
296,755

862,555
562,891
299,664

864,711
562,129
302,582

866,873
561,364
305,509

869,040
560,595
308,445

2,829
3,576
746

2,826
3,576
750

2,822
3,576
754

2,818
3,576
758

2,814
3,576
761

2,811
3,576
765

2,807
3,576
769

136
182
91
890
1,116
3,759

137
182
91
892
1,115
3,762

137
182
91
894
1,115
3,765

137
183
91
896
1,114
3,769

137
183
91
898
1,114
3,772

137
183
92
901
1,113
3,776

138
184
92
903
1,113
3,779

3,759
2,854

3,762
2,861

3,765
2,868

3,769
2,875

3,772
2,882

3,776
2,890

3,779
2,897

256,138

258,320

260,509

262,705

264,908

267,119

269,336

60

61

62

63

64

65

66

871,213
559,822
311,391

873,391
559,045
314,345

875,574
558,265
317,310

877,763
557,480
320,283

879,957
556,692
323,266

882,157
555,899
326,258

884,363
555,103
329,260

2,803
3,576
773

2,799
3,576
777

2,795
3,576
781

2,791
3,576
785

2,787
3,576
788

2,783
3,576
792

2,779
3,576
796

138
184
92
905
1,112
3,782

138
184
92
908
1,112
3,786

138
184
92
910
1,112
3,789

139
185
92
912
1,111
3,793

139
185
93
914
1,111
3,796

139
185
93
917
1,110
3,800

139
186
93
919
1,110
3,803

3,782
2,904

3,786
2,911

3,789
2,919

3,793
2,926

3,796
2,933

3,800
2,941

3,803
2,948

271,561

273,794

276,033

278,280

280,535

282,796

285,066

67

68

69

70

71

72

73

886,574
554,302
332,271

888,790
553,498
335,292

891,012
552,690
338,322

893,240
551,877
341,362

895,473
551,061
344,412

897,711
550,240
347,471

899,956
549,416
350,540

2,776
3,576
800

2,772
3,576
804

2,767
3,576
808

2,763
3,576
812

2,759
3,576
816

2,755
3,576
821

2,751
3,576
825

140
186
93
921
1,109
3,807

140
186
93
924
1,109
3,810

140
187
93
926
1,108
3,814

140
187
93
928
1,107
3,817

140
187
94
930
1,107
3,821

141
188
94
933
1,106
3,824

141
188
94
935
1,106
3,828

3,807
2,955

3,810
2,963

3,814
2,970

3,817
2,977

3,821
2,985

3,824
2,992

3,828
3,000

287,342

289,627

291,918

294,218

296,525

298,839

301,161

74

75

76

77

78

79

80

902,206
548,587
353,619

904,461
547,754
356,707

906,722
546,917
359,805

908,989
546,075
362,913

911,261
545,230
366,031

913,540
544,380
369,159

915,823
543,526
372,297

2,747
3,576
829

2,743
3,576
833

2,739
3,576
837

2,735
3,576
841

2,730
3,576
845

2,726
3,576
850

2,722
3,576
854

141
188
94
937
1,105
3,831

141
189
94
940
1,105
3,835

142
189
94
942
1,104
3,839

142
189
95
945
1,104
3,842

142
189
95
947
1,103
3,846

142
190
95
949
1,103
3,849

143
190
95
952
1,102
3,853

3,831
3,007

3,835
3,015

3,839
3,022

3,842
3,030

3,846
3,038

3,849
3,045

3,853
3,053

303,491

305,829

308,174

310,527

312,888

315,257

317,634

81

82

83

84

85

86

87

918,113
542,668
375,445

920,408
541,806
378,603

922,709
540,939
381,771

925,016
540,068
384,949

927,329
539,192
388,137

929,647
538,312
391,335

931,971
537,428
394,543

2,718
3,576
858

2,713
3,576
863

2,709
3,576
867

2,705
3,576
871

2,700
3,576
876

2,696
3,576
880

2,692
3,576
884

143
190
95
954
1,101
3,857

143
191
95
956
1,101
3,860

143
191
96
959
1,100
3,864

144
191
96
961
1,100
3,868

144
192
96
964
1,099
3,872

144
192
96
966
1,099
3,875

144
192
96
968
1,098
3,879

3,857
3,060

3,860
3,068

3,864
3,076

3,868
3,083

3,872
3,091

3,875
3,099

3,879
3,107

320,018

322,411

324,811

327,220

329,636

332,061

334,494

88

89

90

91

92

93

94

934,301
536,539
397,762

936,637
535,646
400,991

938,978
534,748
404,230

941,326
533,846
407,480

943,679
532,940
410,740

946,038
532,028
414,010

948,403
531,113
417,291

2,687
3,576
889

2,683
3,576
893

2,678
3,576
898

2,674
3,576
902

2,669
3,576
907

2,665
3,576
911

2,660
3,576
916

144
193
96
971
1,097
3,883

145
193
96
973
1,097
3,887

145
193
97
976
1,096
3,890

145
194
97
978
1,096
3,894

145
194
97
981
1,095
3,898

146
194
97
983
1,094
3,902

146
195
97
985
1,094
3,905

3,883
3,114

3,887
3,122

3,890
3,130

3,894
3,138

3,898
3,146

3,902
3,153

3,905
3,161

336,935

339,384

341,841

344,306

346,780

349,262

351,753

95

96

97

98

99

100

101

950,774
530,192
420,582

953,151
529,267
423,884

955,534
528,338
427,196

957,923
527,404
430,519

960,318
526,465
433,853

962,719
525,521
437,197

965,125
524,573
440,552

2,656
3,576
920

2,651
3,576
925

2,646
3,576
930

2,642
3,576
934

2,637
3,576
939

2,632
3,576
944

2,628
3,576
948

146
195
97
988
1,093
3,909

146
195
98
990
1,092
3,913

147
196
98
993
1,092
3,917

147
196
98
995
1,091
3,921

147
196
98
998
1,090
3,925

147
197
98
1,000
1,090
3,929

148
197
98
1,003
1,089
3,933

3,909
3,169

3,913
3,177

3,917
3,185

3,921
3,193

3,925
3,201

3,929
3,209

3,933
3,217

354,252

356,759

359,274

361,799

364,331

366,872

369,422

102

103

104

105

106

107

108

967,538
523,620
443,918

969,957
522,662
447,295

972,382
521,700
450,682

974,813
520,732
454,081

977,250
519,760
457,490

979,693
518,783
460,910

982,142
517,801
464,341

2,623
3,576
953

2,618
3,576
958

2,613
3,576
963

2,608
3,576
967

2,604
3,576
972

2,599
3,576
977

2,594
3,576
982

148
197
99
1,005
1,088
3,936

148
198
99
1,008
1,088
3,940

148
198
99
1,010
1,087
3,944

149
198
99
1,013
1,086
3,948

149
199
99
1,015
1,086
3,952

149
199
99
1,018
1,085
3,956

149
199
100
1,021
1,084
3,960

3,936
3,225

3,940
3,233

3,944
3,241

3,948
3,249

3,952
3,258

3,956
3,266

3,960
3,274

371,981

374,548

377,123

379,708

382,301

384,903

387,514

109

110

111

112

113

114

115

984,598
516,814
467,783

987,059
515,823
471,237

989,527
514,826
474,701

992,001
513,824
478,177

994,481
512,817
481,663

996,967
511,806
485,161

999,459
510,789
488,671

2,589
3,576
987

2,584
3,576
992

2,579
3,576
997

2,574
3,576
1,002

2,569
3,576
1,007

2,564
3,576
1,012

2,559
3,576
1,017

150
200
100
1,023
1,084
3,964

150
200
100
1,026
1,083
3,968

150
200
100
1,028
1,082
3,972

150
201
100
1,031
1,081
3,976

151
201
100
1,033
1,081
3,980

151
201
101
1,036
1,080
3,984

151
202
101
1,039
1,079
3,989

3,964
3,282

3,968
3,290

3,972
3,298

3,976
3,307

3,980
3,315

3,984
3,323

3,989
3,332

390,134

392,763

395,400

398,047

400,703

403,367

406,041

116

117

118

119

120

121

122

1,001,958
509,767
492,191

1,004,463
508,740
495,723

1,006,974
507,708
499,266

1,009,491
506,670
502,821

1,012,015
505,628
506,387

1,014,545
504,580
509,965

1,017,082
503,527
513,554

2,554
3,576
1,022

2,549
3,576
1,027

2,544
3,576
1,032

2,539
3,576
1,037

2,533
3,576
1,043

2,528
3,576
1,048

2,523
3,576
1,053

151
202
101
1,041
1,079
3,993

152
202
101
1,044
1,078
3,997

152
203
101
1,046
1,077
4,001

152
203
101
1,049
1,076
4,005

152
203
102
1,052
1,075
4,009

153
204
102
1,054
1,075
4,013

153
204
102
1,057
1,074
4,017

3,993
3,340

3,997
3,348

4,001
3,357

4,005
3,365

4,009
3,373

4,013
3,382

4,017
3,390

408,724

411,416

414,118

416,828

419,548

422,277

425,016

123

124

125

126

127

128

129

1,019,624
502,469
517,155

1,022,173
501,405
520,768

1,024,729
500,337
524,392

1,027,291
499,262
528,028

1,029,859
498,183
531,676

1,032,433
497,098
535,336

1,035,015
496,007
539,007

2,518
3,576
1,058

2,512
3,576
1,064

2,507
3,576
1,069

2,502
3,576
1,074

2,496
3,576
1,080

2,491
3,576
1,085

2,485
3,576
1,090

153
204
102
1,059
1,073
4,022

153
205
102
1,062
1,072
4,026

154
205
102
1,065
1,072
4,030

154
205
103
1,067
1,071
4,034

154
206
103
1,070
1,070
4,039

154
206
103
1,073
1,069
4,043

155
206
103
1,075
1,068
4,047

4,022
3,399

4,026
3,407

4,030
3,416

4,034
3,424

4,039
3,433

4,043
3,441

4,047
3,450

427,764

430,521

433,288

436,065

438,851

441,646

444,452

130

131

132

133

134

135

136

1,037,602
494,912
542,690

1,040,196
493,810
546,386

1,042,797
492,703
550,093

1,045,404
491,591
553,812

1,048,017
490,473
557,544

1,050,637
489,350
561,287

1,053,264
488,221
565,043

2,480
3,576
1,096

2,475
3,576
1,101

2,469
3,576
1,107

2,464
3,576
1,112

2,458
3,576
1,118

2,452
3,576
1,123

2,447
3,576
1,129

155
207
103
1,078
1,067
4,051

155
207
103
1,081
1,067
4,056

155
207
104
1,084
1,066
4,060

156
208
104
1,086
1,065
4,064

156
208
104
1,089
1,064
4,069

156
208
104
1,092
1,063
4,073

157
209
104
1,094
1,062
4,077

4,051
3,459

4,056
3,467

4,060
3,476

4,064
3,485

4,069
3,493

4,073
3,502

4,077
3,511

447,267

450,091

452,926

455,770

458,624

461,489

464,363

137

138

139

140

141

142

143

1,055,897
487,086
568,811

1,058,537
485,945
572,591

1,061,183
484,799
576,384

1,063,836
483,647
580,188

1,066,495
482,490
584,006

1,069,162
481,326
587,835

1,071,835
480,157
591,677

2,441
3,576
1,135

2,435
3,576
1,140

2,430
3,576
1,146

2,424
3,576
1,152

2,418
3,576
1,158

2,412
3,576
1,163

2,407
3,576
1,169

157
209
105
1,097
1,061
4,082

157
209
105
1,100
1,061
4,086

157
210
105
1,103
1,060
4,091

158
210
105
1,105
1,059
4,095

158
210
105
1,108
1,058
4,100

158
211
105
1,111
1,057
4,104

158
211
106
1,114
1,056
4,109

4,082
3,520

4,086
3,528

4,091
3,537

4,095
3,546

4,100
3,555

4,104
3,564

4,109
3,573

467,247

470,141

473,045

475,959

478,883

481,818

484,763

144

145

146

147

148

149

150

1,074,514
478,982
595,532

1,077,201
477,801
599,399

1,079,894
476,614
603,279

1,082,593
475,421
607,172

1,085,300
474,223
611,077

1,088,013
473,018
614,995

1,090,733
471,807
618,926

2,401
3,576
1,175

2,395
3,576
1,181

2,389
3,576
1,187

2,383
3,576
1,193

2,377
3,576
1,199

2,371
3,576
1,205

2,365
3,576
1,211

159
211
106
1,116
1,055
4,113

159
212
106
1,119
1,054
4,118

159
212
106
1,122
1,053
4,122

159
213
106
1,125
1,052
4,127

160
213
106
1,128
1,051
4,131

160
213
107
1,131
1,050
4,136

160
214
107
1,133
1,050
4,140

4,113
3,582

4,118
3,591

4,122
3,600

4,127
3,609

4,131
3,618

4,136
3,627

4,140
3,636

487,718

490,683

493,659

496,645

499,642

502,649

505,667

151

152

153

154

155

156

157

1,093,460
470,590
622,869

1,096,193
469,367
626,826

1,098,934
468,138
630,796

1,101,681
466,903
634,778

1,104,436
465,662
638,774

1,107,197
464,414
642,782

1,109,965
463,161
646,804

2,359
3,576
1,217

2,353
3,576
1,223

2,347
3,576
1,229

2,341
3,576
1,235

2,335
3,576
1,241

2,328
3,576
1,248

2,322
3,576
1,254

160
214
107
1,136
1,049
4,145

161
214
107
1,139
1,048
4,150

161
215
107
1,142
1,047
4,154

161
215
108
1,145
1,046
4,159

162
215
108
1,148
1,045
4,163

162
216
108
1,150
1,044
4,168

162
216
108
1,153
1,043
4,173

4,145
3,645

4,150
3,654

4,154
3,663

4,159
3,672

4,163
3,681

4,168
3,691

4,173
3,700

508,695

511,734

514,784

517,844

520,916

523,998

527,091

158

159

160

161

162

163

164

1,112,740
461,900
650,839

1,115,521
460,634
654,887

1,118,310
459,361
658,949

1,121,106
458,082
663,024

1,123,909
456,797
667,112

1,126,718
455,505
671,213

1,129,535
454,207
675,329

2,316
3,576
1,260

2,310
3,576
1,266

2,303
3,576
1,273

2,297
3,576
1,279

2,290
3,576
1,285

2,284
3,576
1,292

2,278
3,576
1,298

162
216
108
1,156
1,042
4,178

163
217
108
1,159
1,041
4,182

163
217
109
1,162
1,040
4,187

163
218
109
1,165
1,039
4,192

163
218
109
1,168
1,037
4,197

164
218
109
1,171
1,036
4,201

164
219
109
1,174
1,035
4,206

4,178
3,709

4,182
3,718

4,187
3,728

4,192
3,737

4,197
3,746

4,201
3,756

4,206
3,765

530,194

533,309

536,435

539,572

542,720

545,879

549,050

165

166

167

168

169

170

171

1,132,359
452,902
679,457

1,135,190
451,591
683,599

1,138,028
450,273
687,755

1,140,873
448,948
691,925

1,143,725
447,617
696,108

1,146,585
446,279
700,305

1,149,451
444,935
704,516

2,271
3,576
1,305

2,265
3,576
1,311

2,258
3,576
1,318

2,251
3,576
1,325

2,245
3,576
1,331

2,238
3,576
1,338

2,231
3,576
1,344

164
219
110
1,177
1,034
4,211

165
219
110
1,180
1,033
4,216

165
220
110
1,182
1,032
4,221

165
220
110
1,185
1,031
4,225

165
220
110
1,188
1,030
4,230

166
221
110
1,191
1,029
4,235

166
221
111
1,194
1,028
4,240

4,211
3,775

4,216
3,784

4,221
3,793

4,225
3,803

4,230
3,812

4,235
3,822

4,240
3,832

552,231

555,424

558,629

561,844

565,071

568,310

571,560

172

173

174

175

176

177

178

1,152,325
443,584
708,741

1,155,205
442,226
712,980

1,158,093
440,861
717,233

1,160,989
439,489
721,499

1,163,891
438,111
725,780

1,166,801
436,726
730,075

1,169,718
435,333
734,385

2,225
3,576
1,351

2,218
3,576
1,358

2,211
3,576
1,365

2,204
3,576
1,372

2,197
3,576
1,378

2,191
3,576
1,385

2,184
3,576
1,392

166
222
111
1,197
1,027
4,245

166
222
111
1,200
1,025
4,250

167
222
111
1,203
1,024
4,255

167
223
111
1,206
1,023
4,260

167
223
112
1,209
1,022
4,265

168
223
112
1,212
1,021
4,270

168
224
112
1,215
1,020
4,275

4,245
3,841

4,250
3,851

4,255
3,860

4,260
3,870

4,265
3,880

4,270
3,889

4,275
3,899

574,822

578,096

581,381

584,678

587,987

591,308

594,640

179

180

181

182

183

184

185

1,172,642
433,934
738,708

1,175,574
432,528
743,046

1,178,513
431,115
747,398

1,181,459
429,694
751,765

1,184,413
428,267
756,146

1,187,374
426,833
760,541

1,190,342
425,391
764,951

2,177
3,576
1,399

2,170
3,576
1,406

2,163
3,576
1,413

2,156
3,576
1,420

2,148
3,576
1,427

2,141
3,576
1,435

2,134
3,576
1,442

168
224
112
1,218
1,019
4,280

168
225
112
1,222
1,017
4,285

169
225
112
1,225
1,016
4,290

169
225
113
1,228
1,015
4,295

169
226
113
1,231
1,014
4,301

170
226
113
1,234
1,013
4,306

170
226
113
1,237
1,011
4,311

4,280
3,909

4,285
3,919

4,290
3,928

4,295
3,938

4,301
3,948

4,306
3,958

4,311
3,968

597,985

601,341

604,710

608,091

611,484

614,889

618,306

186

187

188

189

190

191

192

1,193,318
423,942
769,376

1,196,301
422,486
773,816

1,199,292
421,022
778,270

1,202,290
419,552
782,739

1,205,296
418,073
787,223

1,208,309
416,588
791,721

1,211,330
415,095
796,235

2,127
3,576
1,449

2,120
3,576
1,456

2,112
3,576
1,463

2,105
3,576
1,471

2,098
3,576
1,478

2,090
3,576
1,485

2,083
3,576
1,493

170
227
113
1,240
1,010
4,316

170
227
114
1,243
1,009
4,321

171
228
114
1,246
1,008
4,326

171
228
114
1,249
1,006
4,332

171
228
114
1,252
1,005
4,337

172
229
114
1,256
1,004
4,342

172
229
115
1,259
1,002
4,347

4,316
3,978

4,321
3,988

4,326
3,998

4,332
4,008

4,337
4,018

4,342
4,028

4,347
4,038

621,736

625,179

628,633

632,100

635,580

639,073

642,578

193

194

195

196

197

198

199

1,214,358
413,595
800,764

1,217,394
412,087
805,307

1,220,438
410,571
809,866

1,223,489
409,048
814,440

1,226,548
407,518
819,030

1,229,614
405,979
823,634

1,232,688
404,433
828,254

2,075
3,576
1,500

2,068
3,576
1,508

2,060
3,576
1,515

2,053
3,576
1,523

2,045
3,576
1,531

2,038
3,576
1,538

2,030
3,576
1,546

172
229
115
1,262
1,001
4,353

172
230
115
1,265
1,000
4,358

173
230
115
1,268
999
4,363

173
231
115
1,271
997
4,369

173
231
115
1,274
996
4,374

174
231
116
1,278
995
4,380

174
232
116
1,281
993
4,385

4,353
4,048

4,358
4,058

4,363
4,068

4,369
4,078

4,374
4,088

4,380
4,099

4,385
4,109

646,095

649,626

653,169

656,726

660,295

663,877

667,473

200

201

202

203

204

205

206

1,235,770
402,880
832,890

1,238,859
401,318
837,541

1,241,956
399,749
842,207

1,245,061
398,172
846,889

1,248,174
396,587
851,587

1,251,294
394,994
856,300

1,254,422
393,393
861,029

2,022
3,576
1,554

2,014
3,576
1,561

2,007
3,576
1,569

1,999
3,576
1,577

1,991
3,576
1,585

1,983
3,576
1,593

1,975
3,576
1,601

174
232
116
1,284
992
4,390

174
233
116
1,287
990
4,396

175
233
116
1,290
989
4,401

175
233
117
1,294
988
4,407

175
234
117
1,297
986
4,412

176
234
117
1,300
985
4,418

176
234
117
1,303
984
4,423

4,390
4,119

4,396
4,130

4,401
4,140

4,407
4,150

4,412
4,161

4,418
4,171

4,423
4,181

671,081

674,703

678,338

681,986

685,648

689,323

693,012

207

208

209

210

211

212

213

1,257,558
391,784
865,774

1,260,702
390,167
870,535

1,263,854
388,542
875,312

1,267,014
386,909
880,105

1,270,181
385,268
884,914

1,273,357
383,618
889,739

1,276,540
381,960
894,580

1,967
3,576
1,609

1,959
3,576
1,617

1,951
3,576
1,625

1,943
3,576
1,633

1,935
3,576
1,641

1,926
3,576
1,650

1,918
3,576
1,658

176
235
117
1,307
982
4,429

176
235
118
1,310
981
4,435

177
236
118
1,313
979
4,440

177
236
118
1,317
978
4,446

177
236
118
1,320
976
4,451

178
237
118
1,323
975
4,457

178
237
119
1,326
973
4,463

4,429
4,192

4,435
4,202

4,440
4,213

4,446
4,223

4,451
4,234

4,457
4,245

4,463
4,255

696,714

700,429

704,159

707,902

711,659

715,430

719,214

214

215

216

217

218

219

220

1,279,731
380,294
899,437

1,282,931
378,620
904,311

1,286,138
376,937
909,201

1,289,354
375,246
914,107

1,292,577
373,546
919,030

1,295,808
371,838
923,970

1,299,048
370,122
928,926

1,910
3,576
1,666

1,901
3,576
1,674

1,893
3,576
1,683

1,885
3,576
1,691

1,876
3,576
1,700

1,868
3,576
1,708

1,859
3,576
1,717

178
238
119
1,330
972
4,468

179
238
119
1,333
970
4,474

179
238
119
1,336
969
4,480

179
239
119
1,340
967
4,486

179
239
120
1,343
966
4,491

180
240
120
1,346
964
4,497

180
240
120
1,350
963
4,503

4,468
4,266

4,474
4,276

4,480
4,287

4,486
4,298

4,491
4,309

4,497
4,319

4,503
4,330

723,013

726,826

730,653

734,494

738,349

742,218

746,102

221

222

223

224

225

226

227

1,302,295
368,396
933,899

1,305,551
366,662
938,889

1,308,815
364,920
943,895

1,312,087
363,169
948,918

1,315,367
361,409
953,959

1,318,656
359,640
959,016

1,321,952
357,862
964,090

1,851
3,576
1,725

1,842
3,576
1,734

1,833
3,576
1,743

1,825
3,576
1,751

1,816
3,576
1,760

1,807
3,576
1,769

1,798
3,576
1,778

180
240
120
1,353
961
4,509

181
241
120
1,357
960
4,515

181
241
121
1,360
958
4,521

181
242
121
1,363
956
4,526

182
242
121
1,367
955
4,532

182
242
121
1,370
953
4,538

182
243
121
1,374
952
4,544

4,509
4,341

4,515
4,352

4,521
4,363

4,526
4,374

4,532
4,385

4,538
4,396

4,544
4,407

750,001

753,914

757,841

761,783

765,740

769,711

773,698

228

229

230

231

232

233

234

1,325,257
356,076
969,182

1,328,570
354,280
974,290

1,331,892
352,476
979,416

1,335,222
350,662
984,559

1,338,560
348,840
989,720

1,341,906
347,008
994,898

1,345,261
345,167
1,000,094

1,789
3,576
1,787

1,780
3,576
1,795

1,771
3,576
1,804

1,762
3,576
1,813

1,753
3,576
1,823

1,744
3,576
1,832

1,735
3,576
1,841

182
243
122
1,377
950
4,550

183
244
122
1,380
948
4,556

183
244
122
1,384
947
4,562

183
244
122
1,387
945
4,568

184
245
122
1,391
943
4,574

184
245
123
1,394
942
4,580

184
246
123
1,398
940
4,587

4,550
4,418

4,556
4,429

4,562
4,440

4,568
4,451

4,574
4,462

4,580
4,473

4,587
4,484

777,699

781,715

785,746

789,793

793,854

797,931

802,023

235

236

237

238

239

240

241

1,348,624
343,317
1,005,307

1,351,996
341,458
1,010,538

1,355,375
339,589
1,015,786

1,358,764
337,711
1,021,053

1,362,161
335,824
1,026,337

1,365,566
333,927
1,031,639

1,368,980
332,021
1,036,959

1,726
3,576
1,850

1,717
3,576
1,859

1,707
3,576
1,869

1,698
3,576
1,878

1,689
3,576
1,887

1,679
3,576
1,897

1,670
3,576
1,906

185
246
123
1,401
938
4,593

185
246
123
1,405
936
4,599

185
247
123
1,408
935
4,605

185
247
124
1,412
933
4,611

186
248
124
1,415
931
4,617

186
248
124
1,419
929
4,624

186
249
124
1,422
928
4,630

4,593
4,495

4,599
4,507

4,605
4,518

4,611
4,529

4,617
4,541

4,624
4,552

4,630
4,563

806,130

810,253

814,392

818,546

822,715

826,901

831,102

242

243

244

245

246

247

248

1,372,403
330,105
1,042,297

1,375,834
328,180
1,047,654

1,379,273
326,245
1,053,028

1,382,721
324,300
1,058,421

1,386,178
322,346
1,063,832

1,389,644
320,382
1,069,262

1,393,118
318,408
1,074,710

1,660
3,576
1,916

1,651
3,576
1,925

1,641
3,576
1,935

1,631
3,576
1,945

1,622
3,576
1,954

1,612
3,576
1,964

1,602
3,576
1,974

187
249
124
1,426
926
4,636

187
249
125
1,430
924
4,643

187
250
125
1,433
922
4,649

188
250
125
1,437
920
4,655

188
251
125
1,440
919
4,662

188
251
126
1,444
917
4,668

189
251
126
1,448
915
4,674

4,636
4,575

4,643
4,586

4,649
4,598

4,655
4,609

4,662
4,621

4,668
4,632

4,674
4,644

835,319

839,552

843,801

848,066

852,347

856,645

860,959

249

250

251

252

253

254

1,396,601
316,424
1,080,176

1,400,092
314,430
1,085,662

1,403,592
312,427
1,091,166

###
310,413
###

###
308,389
###

###
306,355
###

1,592
3,576
1,984

1,582
3,576
1,994

1,572
3,576
2,004

1,562
3,576
2,014

1,552
3,576
2,024

1,542
3,576
2,034

189
252
126
1,451
913
4,681

189
252
126
1,455
911
4,687

190
253
126
1,458
909
4,694

190
253
127
1,462
907
4,700

190
254
127
1,466
905
4,707

190
254
127
1,469
903
4,713

4,681
4,655

4,687
4,667

4,694
4,679

4,700
4,690

4,707
4,702

4,713
4,714

865,289

869,636

873,999

878,379

882,776

887,189