Additional Addtl Investment -

Year Principal Investment Months

Outstanding
1 300,000.00
2 330,000.00
3 363,000.00
 Withdrawal
(extent of Annual Interest Interest
interest only)
10% 30,000.00
10% 33,000.00
10% 36,300.00
Future Value

330,000.00
363,000.00
399,300.00
 Additional Addtl Investment -
Year Principal Investment Months
Outstanding
1 300,000.00
2 330,000.00
3 363,000.00
4 399,300.00
5 439,230.00
 Withdrawal
(extent of Annual Interest Interest
interest only)
10% 30,000.00
10% 33,000.00
10% 36,300.00
10% 39,930.00
10% 43,923.00
Future Value

330,000.00
363,000.00
399,300.00
439,230.00
483,153.00
 Additional
Year Principal Investment

1 300,000.00
2 330,000.00
3 363,000.00
4 399,300.00
5 439,230.00
6 483,153.00
7 531,468.30
8 584,615.13
9 643,076.64
10 707,384.31
Addtl Investment - Withdrawal
Months Outstanding (extentonly)
of interest Annual Interest

10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
Interest Future Value

30,000.00 330,000.00
33,000.00 363,000.00
36,300.00 399,300.00
39,930.00 439,230.00
43,923.00 483,153.00
48,315.30 531,468.30
53,146.83 584,615.13
58,461.51 643,076.64
64,307.66 707,384.31
70,738.43 778,122.74
Year Month Savings Accumulated Principal Monthly Interest Interest

1 2500 2,500.00 1% 25.00

2 2500 5,000.00 1% 50.00
3 2500 7,500.00 1% 75.00
4 2500 10,000.00 1% 100.00
5 2500 12,500.00 1% 125.00
6 2500 15,000.00 1% 150.00
1
7 2500 17,500.00 1% 175.00
8 2500 20,000.00 1% 200.00
9 2500 22,500.00 1% 225.00
10 2500 25,000.00 1% 250.00
11 2500 27,500.00 1% 275.00
12 2500 30,000.00 1% 300.00
1 2500 32,500.00 1% 325.00
2 2500 35,000.00 1% 350.00
3 2500 37,500.00 1% 375.00
4 2500 40,000.00 1% 400.00
5 2500 42,500.00 1% 425.00
6 2500 45,000.00 1% 450.00
2
7 2500 47,500.00 1% 475.00
8 2500 50,000.00 1% 500.00
9 2500 52,500.00 1% 525.00
10 2500 55,000.00 1% 550.00
11 2500 57,500.00 1% 575.00
12 2500 60,000.00 1% 600.00
1 2500 62,500.00 1% 625.00
2 2500 65,000.00 1% 650.00
3 2500 67,500.00 1% 675.00
4 2500 70,000.00 1% 700.00
5 2500 72,500.00 1% 725.00
6 2500 75,000.00 1% 750.00
3
7 2500 77,500.00 1% 775.00
8 2500 80,000.00 1% 800.00
9 2500 82,500.00 1% 825.00
10 2500 85,000.00 1% 850.00
11 2500 87,500.00 1% 875.00
12 2500 90,000.00 1% 900.00
1 2500 92,500.00 1% 925.00
2 2500 95,000.00 1% 950.00
3 2500 97,500.00 1% 975.00
4 2500 100,000.00 1% 1,000.00
5 2500 102,500.00 1% 1,025.00
6 2500 105,000.00 1% 1,050.00
4
4
7 2500 107,500.00 1% 1,075.00
8 2500 110,000.00 1% 1,100.00
9 2500 112,500.00 1% 1,125.00
10 2500 115,000.00 1% 1,150.00
11 2500 117,500.00 1% 1,175.00
12 2500 120,000.00 1% 1,200.00
1 2500 122,500.00 1% 1,225.00
2 2500 125,000.00 1% 1,250.00
3 2500 127,500.00 1% 1,275.00
4 2500 130,000.00 1% 1,300.00
5 2500 132,500.00 1% 1,325.00
6 2500 135,000.00 1% 1,350.00
5
7 2500 137,500.00 1% 1,375.00
8 2500 140,000.00 1% 1,400.00
9 2500 142,500.00 1% 1,425.00
10 2500 145,000.00 1% 1,450.00
11 2500 147,500.00 1% 1,475.00
12 2500 150,000.00 1% 1,500.00
1 2500 152,500.00 1% 1,525.00
2 2500 155,000.00 1% 1,550.00
3 2500 157,500.00 1% 1,575.00
4 2500 160,000.00 1% 1,600.00
5 2500 162,500.00 1% 1,625.00
6 2500 165,000.00 1% 1,650.00
6
7 2500 167,500.00 1% 1,675.00
8 2500 170,000.00 1% 1,700.00
9 2500 172,500.00 1% 1,725.00
10 2500 175,000.00 1% 1,750.00
11 2500 177,500.00 1% 1,775.00
12 2500 180,000.00 1% 1,800.00
1 2500 182,500.00 1% 1,825.00
2 2500 185,000.00 1% 1,850.00
3 2500 187,500.00 1% 1,875.00
4 2500 190,000.00 1% 1,900.00
5 2500 192,500.00 1% 1,925.00
6 2500 195,000.00 1% 1,950.00
7
7 2500 197,500.00 1% 1,975.00
8 2500 200,000.00 1% 2,000.00
9 2500 202,500.00 1% 2,025.00
10 2500 205,000.00 1% 2,050.00
11 2500 207,500.00 1% 2,075.00
12 2500 210,000.00 1% 2,100.00
1 2500 212,500.00 1% 2,125.00
2 2500 215,000.00 1% 2,150.00
3 2500 217,500.00 1% 2,175.00
4 2500 220,000.00 1% 2,200.00
5 2500 222,500.00 1% 2,225.00
8
 6 2500 225,000.00 1% 2,250.00
8
7 2500 227,500.00 1% 2,275.00
8 2500 230,000.00 1% 2,300.00
9 2500 232,500.00 1% 2,325.00
10 2500 235,000.00 1% 2,350.00
11 2500 237,500.00 1% 2,375.00
12 2500 240,000.00 1% 2,400.00
1 2500 242,500.00 1% 2,425.00
2 2500 245,000.00 1% 2,450.00
3 2500 247,500.00 1% 2,475.00
4 2500 250,000.00 1% 2,500.00
5 2500 252,500.00 1% 2,525.00
6 2500 255,000.00 1% 2,550.00
9
7 2500 257,500.00 1% 2,575.00
8 2500 260,000.00 1% 2,600.00
9 2500 262,500.00 1% 2,625.00
10 2500 265,000.00 1% 2,650.00
11 2500 267,500.00 1% 2,675.00
12 2500 270,000.00 1% 2,700.00
1 2500 272,500.00 1% 2,725.00
2 2500 275,000.00 1% 2,750.00
3 2500 277,500.00 1% 2,775.00
4 2500 280,000.00 1% 2,800.00
5 2500 282,500.00 1% 2,825.00
6 2500 285,000.00 1% 2,850.00
10
7 2500 287,500.00 1% 2,875.00
8 2500 290,000.00 1% 2,900.00
9 2500 292,500.00 1% 2,925.00
10 2500 295,000.00 1% 2,950.00
11 2500 297,500.00 1% 2,975.00
12 2500 300,000.00 1% 3,000.00
Principal + Interest Future Value

2,525.00 93,175.00
5,075.00
7,650.00
10,250.00
12,875.00
15,525.00
18,200.00
20,900.00
23,625.00
26,375.00
29,150.00
31,950.00 31,950.00
34,775.00
37,625.00
40,500.00
43,400.00
46,325.00
49,275.00
52,250.00
55,250.00
58,275.00
61,325.00
64,400.00
67,500.00
70,625.00
73,775.00
76,950.00
80,150.00
83,375.00
86,625.00
89,900.00
93,200.00
96,525.00
99,875.00
103,250.00
106,650.00
110,075.00
113,525.00
117,000.00
120,500.00
124,025.00
127,575.00
131,150.00
134,750.00
138,375.00
142,025.00
145,700.00
149,400.00
153,125.00
156,875.00
160,650.00
164,450.00
168,275.00
172,125.00
176,000.00
179,900.00
183,825.00
187,775.00
191,750.00
195,750.00
199,775.00
203,825.00
207,900.00
212,000.00
216,125.00
220,275.00
224,450.00
228,650.00
232,875.00
237,125.00
241,400.00
245,700.00
250,025.00
254,375.00
258,750.00
263,150.00
267,575.00
272,025.00
276,500.00
281,000.00
285,525.00
290,075.00
294,650.00
299,250.00
303,875.00
308,525.00
313,200.00
317,900.00
322,625.00
327,375.00
332,150.00
336,950.00
341,775.00
346,625.00
351,500.00
356,400.00
361,325.00
366,275.00
371,250.00
376,250.00
381,275.00
386,325.00
391,400.00
396,500.00
401,625.00
406,775.00
411,950.00
417,150.00
422,375.00
427,625.00
432,900.00
438,200.00
443,525.00
448,875.00
454,250.00
459,650.00
465,075.00
470,525.00
476,000.00
481,500.00