Percentage Equity Model

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 8

Percentage of Equity Model

Equity Risk Pip Value Spread Stop Loss Risk Lot Size
Level 1 $13,000 0% $10.00 0 4 $26 0.65
Level 2 $13,195 5% $10.00 3 35 $660 1.74
Level 3 $13,717 5% $10.00 3 35 $686 1.80
Level 4 $14,257 5% $10.00 3 35 $713 1.88
Level 5 $14,821 5% $10.00 3 35 $741 1.95
Level 6 $15,406 5% $10.00 3 35 $770 2.03
Level 7 $16,015 5% $10.00 3 35 $801 2.11
Level 8 $16,648 5% $10.00 3 35 $832 2.19
Level 9 $17,305 5% $10.00 3 35 $865 2.28
Level 10 $17,989 5% $10.00 3 35 $899 2.37
Level 11 $18,700 5% $10.00 3 35 $935 2.46
Level 12 $19,438 5% $10.00 3 35 $972 2.56
Level 13 $20,206 5% $10.00 3 35 $1,010 2.66
Level 14 $21,004 5% $10.00 3 35 $1,050 2.76
Level 15 $21,832 5% $10.00 3 35 $1,092 2.87
Level 16 $22,693 5% $10.00 3 35 $1,135 2.99
Level 17 $23,590 5% $10.00 3 35 $1,180 3.10
Level 18 $24,520 5% $10.00 3 35 $1,226 3.23
Level 19 $25,489 5% $10.00 3 35 $1,274 3.35
Level 20 $26,494 5% $10.00 3 35 $1,325 3.49
Level 21 $27,541 5% $10.00 3 35 $1,377 3.62
Level 22 $28,627 5% $10.00 3 35 $1,431 3.77
Level 23 $29,758 5% $10.00 3 35 $1,488 3.92
Level 24 $30,934 5% $10.00 3 35 $1,547 4.07
Level 25 $32,155 5% $10.00 3 35 $1,608 4.23
Level 26 $33,424 5% $10.00 3 35 $1,671 4.40
Level 27 $34,744 5% $10.00 3 35 $1,737 4.57
Level 28 $36,115 5% $10.00 3 35 $1,806 4.75
Level 29 $37,540 5% $10.00 3 35 $1,877 4.94
Level 30 $39,022 5% $10.00 3 35 $1,951 5.13
Level 31 $40,561 5% $10.00 3 35 $2,028 5.34
Level 32 $42,163 5% $10.00 3 35 $2,108 5.55
Level 33 $43,828 5% $10.00 3 35 $2,191 5.77
Level 34 $45,559 5% $10.00 3 35 $2,278 5.99
Level 35 $47,356 5% $10.00 3 35 $2,368 6.23
Level 36 $49,225 5% $10.00 3 35 $2,461 6.48
Level 37 $51,169 5% $10.00 3 35 $2,558 6.73
Level 38 $53,188 5% $10.00 3 35 $2,659 7.00
Level 39 $55,288 5% $10.00 3 35 $2,764 7.27
Level 40 $57,469 5% $10.00 3 35 $2,873 7.56
Level 41 $59,737 5% $10.00 3 35 $2,987 7.86
Level 42 $62,095 5% $10.00 3 35 $3,105 8.17
Level 43 $64,546 5% $10.00 3 35 $3,227 8.49
Level 44 $67,093 5% $10.00 3 35 $3,355 8.83
Level 45 $69,742 5% $10.00 3 35 $3,487 9.18
Level 46 $72,496 5% $10.00 3 35 $3,625 9.54
Level 47 $75,358 5% $10.00 3 35 $3,768 9.92
Level 48 $78,334 5% $10.00 3 35 $3,917 10.31
Level 49 $81,427 5% $10.00 3 35 $4,071 10.71
Level 50 $84,640 5% $10.00 3 35 $4,232 11.14
Level 51 $87,982 5% $10.00 3 35 $4,399 11.58
Level 52 $91,456 5% $10.00 3 35 $4,573 12.03
Level 53 $95,065 5% $10.00 3 35 $4,753 12.51
Level 54 $98,818 5% $10.00 3 35 $4,941 13.00
Level 55 $102,718 5% $10.00 3 35 $5,136 13.52
Level 56 $106,774 5% $10.00 3 35 $5,339 14.05
Level 57 $110,989 5% $10.00 3 35 $5,549 14.60
Level 58 $115,369 5% $10.00 3 35 $5,768 15.18
Level 59 $119,923 5% $10.00 3 35 $5,996 15.78
Level 60 $124,657 5% $10.00 3 35 $6,233 16.40
Level 61 $129,577 5% $10.00 3 35 $6,479 17.05
Level 62 $134,692 5% $10.00 3 35 $6,735 17.72
Level 63 $140,008 5% $10.00 3 35 $7,000 18.42
Level 64 $145,534 5% $10.00 3 35 $7,277 19.15
Level 65 $151,279 5% $10.00 3 35 $7,564 19.91
Level 66 $157,252 5% $10.00 3 35 $7,863 20.69
Level 67 $163,459 5% $10.00 3 35 $8,173 21.51
Level 68 $169,912 5% $10.00 3 35 $8,496 22.36
Level 69 $176,620 5% $10.00 3 35 $8,831 23.24
Level 70 $183,592 5% $10.00 3 35 $9,180 24.16
Level 71 $190,840 5% $10.00 3 35 $9,542 25.11
Level 72 $198,373 5% $10.00 3 35 $9,919 26.10
Level 73 $206,203 5% $10.00 3 35 $10,310 27.13
Level 74 $214,342 5% $10.00 3 35 $10,717 28.20
Level 75 $222,802 5% $10.00 3 35 $11,140 29.32
Level 76 $231,598 5% $10.00 3 35 $11,580 30.47
Level 77 $240,739 5% $10.00 3 35 $12,037 31.68
Level 78 $250,243 5% $10.00 3 35 $12,512 32.93
Level 79 $260,122 5% $10.00 3 35 $13,006 34.23
Level 80 $270,391 5% $10.00 3 35 $13,520 35.58
Level 81 $281,065 5% $10.00 3 35 $14,053 36.98
Level 82 $292,159 5% $10.00 3 35 $14,608 38.44
Level 83 $303,691 5% $10.00 3 35 $15,185 39.96
Level 84 $315,679 5% $10.00 3 35 $15,784 41.54
Level 85 $328,141 5% $10.00 3 35 $16,407 43.18
Level 86 $341,095 5% $10.00 3 35 $17,055 44.88
Level 87 $354,559 5% $10.00 3 35 $17,728 46.65
Level 88 $368,554 5% $10.00 3 35 $18,428 48.49
Level 89 $383,101 5% $10.00 3 35 $19,155 50.41
Level 90 $398,224 5% $10.00 3 35 $19,911 52.40
Level 91 $413,944 5% $10.00 3 35 $20,697 54.47
Level 92 $430,285 5% $10.00 3 35 $21,514 56.62
Level 93 $447,271 5% $10.00 3 35 $22,364 58.85
Level 94 $464,926 5% $10.00 3 35 $23,246 61.17
Level 95 $483,277 5% $10.00 3 35 $24,164 63.59
Level 96 $502,354 5% $10.00 3 35 $25,118 66.10
Level 97 $522,184 5% $10.00 3 35 $26,109 68.71
Level 98 $542,797 5% $10.00 3 35 $27,140 71.42
Level 99 $564,223 5% $10.00 3 35 $28,211 74.24
Level 100 $586,495 5% $10.00 3 35 $29,325 77.17
Level 101 $609,646 5% $10.00 3 35 $30,482 80.22
Level 102 $633,712 5% $10.00 3 35 $31,686 83.38
Level 103 $658,726 5% $10.00 3 35 $32,936 86.67
Level 104 $684,727 5% $10.00 3 35 $34,236 90.10
Level 105 $711,757 5% $10.00 3 35 $35,588 93.65
Level 106 $739,852 5% $10.00 3 35 $36,993 97.35
Level 107 $769,057 5% $10.00 3 35 $38,453 101.19
Level 108 $799,414 5% $10.00 3 35 $39,971 105.19
Level 109 $830,971 5% $10.00 3 35 $41,549 109.34
Level 110 $863,773 5% $10.00 3 35 $43,189 113.65
Level 111 $897,868 5% $10.00 3 35 $44,893 118.14
Level 112 $933,310 5% $10.00 3 35 $46,666 122.80
Level 113 $970,150 5% $10.00 3 35 $48,508 127.65
Level 114 $1,008,445 5% $10.00 3 35 $50,422 132.69
Level 115 $1,048,252 5% $10.00 3 35 $52,413 137.93
Level 116 $1,089,631 5% $10.00 3 35 $54,482 143.37
Level 117 $1,132,642 5% $10.00 3 35 $56,632 149.03
Level 118 $1,177,351 5% $10.00 3 35 $58,868 154.91
Level 119 $1,223,824 5% $10.00 3 35 $61,191 161.03
Level 120 $1,272,133 5% $10.00 3 35 $63,607 167.39
Level 121 $1,322,350 5% $10.00 3 35 $66,118 173.99
Level 122 $1,374,547 5% $10.00 3 35 $68,727 180.86
Level 123 $1,428,805 5% $10.00 3 35 $71,440 188.00
Level 124 $1,485,205 5% $10.00 3 35 $74,260 195.42
Level 125 $1,543,831 5% $10.00 3 35 $77,192 203.14
Level 126 $1,604,773 5% $10.00 3 35 $80,239 211.15
Level 127 $1,668,118 5% $10.00 3 35 $83,406 219.49
Level 128 $1,733,965 5% $10.00 3 35 $86,698 228.15
Level 129 $1,802,410 5% $10.00 3 35 $90,121 237.16
Level 130 $1,873,558 5% $10.00 3 35 $93,678 246.52
Level 131 $1,947,514 5% $10.00 3 35 $97,376 256.25
Level 132 $2,024,389 5% $10.00 3 35 $101,219 266.37
Level 133 $2,104,300 5% $10.00 3 35 $105,215 276.88
Level 134 $2,187,364 5% $10.00 3 35 $109,368 287.81
Level 135 $2,273,707 5% $10.00 3 35 $113,685 299.17
Level 136 $2,363,458 5% $10.00 3 35 $118,173 310.98
Level 137 $2,456,752 5% $10.00 3 35 $122,838 323.26
Level 138 $2,553,730 5% $10.00 3 35 $127,687 336.02
Level 139 $2,654,536 5% $10.00 3 35 $132,727 349.28
Level 140 $2,759,320 5% $10.00 3 35 $137,966 363.07
Level 141 $2,868,241 5% $10.00 3 35 $143,412 377.40
Level 142 $2,981,461 5% $10.00 3 35 $149,073 392.30
Level 143 $3,099,151 5% $10.00 3 35 $154,958 407.78
Level 144 $3,221,485 5% $10.00 3 35 $161,074 423.88
Level 145 $3,348,649 5% $10.00 3 35 $167,432 440.61
Level 146 $3,480,832 5% $10.00 3 35 $174,042 458.00
Level 147 $3,618,232 5% $10.00 3 35 $180,912 476.08
Level 148 $3,761,056 5% $10.00 3 35 $188,053 494.88
Level 149 $3,909,520 5% $10.00 3 35 $195,476 514.41
Level 150 $4,063,843 5% $10.00 3 35 $203,192 534.72
Level 151 $4,224,259 5% $10.00 3 35 $211,213 555.82
Level 152 $4,391,005 5% $10.00 3 35 $219,550 577.76
Level 153 $4,564,333 5% $10.00 3 35 $228,217 600.57
Level 154 $4,744,504 5% $10.00 3 35 $237,225 624.28
Level 155 $4,931,788 5% $10.00 3 35 $246,589 648.92
Level 156 $5,126,464 5% $10.00 3 35 $256,323 674.53
Level 157 $5,328,823 5% $10.00 3 35 $266,441 701.16
Level 158 $5,539,171 5% $10.00 3 35 $276,959 728.84
Level 159 $5,757,823 5% $10.00 3 35 $287,891 757.61
Level 160 $5,985,106 5% $10.00 3 35 $299,255 787.51
Level 161 $6,221,359 5% $10.00 3 35 $311,068 818.60
Level 162 $6,466,939 5% $10.00 3 35 $323,347 850.91
Level 163 $6,722,212 5% $10.00 3 35 $336,111 884.50
Level 164 $6,987,562 5% $10.00 3 35 $349,378 919.42
Level 165 $7,263,388 5% $10.00 3 35 $363,169 955.71
Level 166 $7,550,101 5% $10.00 3 35 $377,505 993.43
Level 167 $7,848,130 5% $10.00 3 35 $392,407 1032.65
Level 168 $8,157,925 5% $10.00 3 35 $407,896 1073.41
Level 169 $8,479,948 5% $10.00 3 35 $423,997 1115.78
Level 170 $8,814,682 5% $10.00 3 35 $440,734 1159.83
Level 171 $9,162,631 5% $10.00 3 35 $458,132 1205.61
Level 172 $9,524,314 5% $10.00 3 35 $476,216 1253.20
Level 173 $9,900,274 5% $10.00 3 35 $495,014 1302.67
Level 174 $10,291,075 5% $10.00 3 35 $514,554 1354.09
Level 175 $10,697,302 5% $10.00 3 35 $534,865 1407.54
Level 176 $11,119,564 5% $10.00 3 35 $555,978 1463.10
Level 177 $11,558,494 5% $10.00 3 35 $577,925 1520.85
Level 178 $12,014,749 5% $10.00 3 35 $600,737 1580.89
Level 179 $12,489,016 5% $10.00 3 35 $624,451 1643.29
Level 180 $12,982,003 5% $10.00 3 35 $649,100 1708.16
Level 181 $13,494,451 5% $10.00 3 35 $674,723 1775.59
Level 182 $14,027,128 5% $10.00 3 35 $701,356 1845.67
Level 183 $14,580,829 5% $10.00 3 35 $729,041 1918.53
Level 184 $15,156,388 5% $10.00 3 35 $757,819 1994.26
Level 185 $15,754,666 5% $10.00 3 35 $787,733 2072.98
Level 186 $16,376,560 5% $10.00 3 35 $818,828 2154.81
Level 187 $17,023,003 5% $10.00 3 35 $851,150 2239.87
Level 188 $17,694,964 5% $10.00 3 35 $884,748 2328.28
Level 189 $18,393,448 5% $10.00 3 35 $919,672 2420.19
Level 190 $19,119,505 5% $10.00 3 35 $955,975 2515.72
Level 191 $19,874,221 5% $10.00 3 35 $993,711 2615.03
Level 192 $20,658,730 5% $10.00 3 35 $1,032,937 2718.25
Level 193 $21,474,205 5% $10.00 3 35 $1,073,710 2825.55
Level 194 $22,321,870 5% $10.00 3 35 $1,116,094 2937.09
Level 195 $23,202,997 5% $10.00 3 35 $1,160,150 3053.03
Level 196 $24,118,906 5% $10.00 3 35 $1,205,945 3173.54
Level 197 $25,070,968 5% $10.00 3 35 $1,253,548 3298.81
Level 198 $26,060,611 5% $10.00 3 35 $1,303,031 3429.03
Level 199 $27,089,320 5% $10.00 3 35 $1,354,466 3564.38
Level 200 $28,158,634 5% $10.00 3 35 $1,407,932 3705.08
Level 201 $29,270,158 5% $10.00 3 35 $1,463,508 3851.34
Level 202 $30,425,560 5% $10.00 3 35 $1,521,278 4003.36
Level 203 $31,626,568 5% $10.00 3 35 $1,581,328 4161.39
Level 204 $32,874,985 5% $10.00 3 35 $1,643,749 4325.66
Level 205 $34,172,683 5% $10.00 3 35 $1,708,634 4496.41
Level 206 $35,521,606 5% $10.00 3 35 $1,776,080 4673.90
Level 207 $36,923,776 5% $10.00 3 35 $1,846,189 4858.39
Level 208 $38,381,293 5% $10.00 3 35 $1,919,065 5050.17
Level 209 $39,896,344 5% $10.00 3 35 $1,994,817 5249.52
Level 210 $41,471,200 5% $10.00 3 35 $2,073,560 5456.74
Level 211 $43,108,222 5% $10.00 3 35 $2,155,411 5672.13
Level 212 $44,809,861 5% $10.00 3 35 $2,240,493 5896.03
Level 213 $46,578,670 5% $10.00 3 35 $2,328,934 6128.77
Level 214 $48,417,301 5% $10.00 3 35 $2,420,865 6370.70
Level 215 $50,328,511 5% $10.00 3 35 $2,516,426 6622.17
Level 216 $52,315,162 5% $10.00 3 35 $2,615,758 6883.57
Level 217 $54,380,233 5% $10.00 3 35 $2,719,012 7155.29
Level 218 $56,526,820 5% $10.00 3 35 $2,826,341 7437.74
5 Lot Frac Proft/pip Profit (pips) Profit
0.13 $6.50 30 $195.00
0.35 $17.40 30 $522.00
0.36 $18.00 30 $540.00
0.38 $18.80 30 $564.00
0.39 $19.50 30 $585.00
0.41 $20.30 30 $609.00
0.42 $21.10 30 $633.00
0.44 $21.90 30 $657.00
0.46 $22.80 30 $684.00
0.47 $23.70 30 $711.00
0.49 $24.60 30 $738.00
0.51 $25.60 30 $768.00
0.53 $26.60 30 $798.00
0.55 $27.60 30 $828.00
0.57 $28.70 30 $861.00
0.60 $29.90 30 $897.00
0.62 $31.00 30 $930.00
0.65 $32.30 30 $969.00
0.67 $33.50 30 $1,005.00
0.70 $34.90 30 $1,047.00
0.72 $36.20 30 $1,086.00
0.75 $37.70 30 $1,131.00
0.78 $39.20 30 $1,176.00
0.81 $40.70 30 $1,221.00
0.85 $42.30 30 $1,269.00
0.88 $44.00 30 $1,320.00
0.91 $45.70 30 $1,371.00
0.95 $47.50 30 $1,425.00
0.99 $49.40 30 $1,482.00
1.03 $51.30 30 $1,539.00
1.07 $53.40 30 $1,602.00
1.11 $55.50 30 $1,665.00
1.15 $57.70 30 $1,731.00
1.20 $59.90 30 $1,797.00
1.25 $62.30 30 $1,869.00
1.30 $64.80 30 $1,944.00
1.35 $67.30 30 $2,019.00
1.40 $70.00 30 $2,100.00
1.45 $72.70 30 $2,181.00
1.51 $75.60 30 $2,268.00
1.57 $78.60 30 $2,358.00
1.63 $81.70 30 $2,451.00
1.70 $84.90 30 $2,547.00
1.77 $88.30 30 $2,649.00
1.84 $91.80 30 $2,754.00
1.91 $95.40 30 $2,862.00
1.98 $99.20 30 $2,976.00
2.06 $103.10 30 $3,093.00
2.14 $107.10 30 $3,213.00
2.23 $111.40 30 $3,342.00
2.32 $115.80 30 $3,474.00
2.41 $120.30 30 $3,609.00
2.50 $125.10 30 $3,753.00
2.60 $130.00 30 $3,900.00
2.70 $135.20 30 $4,056.00
2.81 $140.50 30 $4,215.00
2.92 $146.00 30 $4,380.00
3.04 $151.80 30 $4,554.00
3.16 $157.80 30 $4,734.00
3.28 $164.00 30 $4,920.00
3.41 $170.50 30 $5,115.00
3.54 $177.20 30 $5,316.00
3.68 $184.20 30 $5,526.00
3.83 $191.50 30 $5,745.00
3.98 $199.10 30 $5,973.00
4.14 $206.90 30 $6,207.00
4.30 $215.10 30 $6,453.00
4.47 $223.60 30 $6,708.00
4.65 $232.40 30 $6,972.00
4.83 $241.60 30 $7,248.00
5.02 $251.10 30 $7,533.00
5.22 $261.00 30 $7,830.00
5.43 $271.30 30 $8,139.00
5.64 $282.00 30 $8,460.00
5.86 $293.20 30 $8,796.00
6.09 $304.70 30 $9,141.00
6.34 $316.80 30 $9,504.00
6.59 $329.30 30 $9,879.00
6.85 $342.30 30 $10,269.00
7.12 $355.80 30 $10,674.00
7.40 $369.80 30 $11,094.00
7.69 $384.40 30 $11,532.00
7.99 $399.60 30 $11,988.00
8.31 $415.40 30 $12,462.00
8.64 $431.80 30 $12,954.00
8.98 $448.80 30 $13,464.00
9.33 $466.50 30 $13,995.00
9.70 $484.90 30 $14,547.00
10.08 $504.10 30 $15,123.00
10.48 $524.00 30 $15,720.00
10.89 $544.70 30 $16,341.00
11.32 $566.20 30 $16,986.00
11.77 $588.50 30 $17,655.00
12.23 $611.70 30 $18,351.00
12.72 $635.90 30 $19,077.00
13.22 $661.00 30 $19,830.00
13.74 $687.10 30 $20,613.00
14.28 $714.20 30 $21,426.00
14.85 $742.40 30 $22,272.00
15.43 $771.70 30 $23,151.00
16.04 $802.20 30 $24,066.00
16.68 $833.80 30 $25,014.00
17.33 $866.70 30 $26,001.00
18.02 $901.00 30 $27,030.00
18.73 $936.50 30 $28,095.00
19.47 $973.50 30 $29,205.00
20.24 $1,011.90 30 $30,357.00
21.04 $1,051.90 30 $31,557.00
21.87 $1,093.40 30 $32,802.00
22.73 $1,136.50 30 $34,095.00
23.63 $1,181.40 30 $35,442.00
24.56 $1,228.00 30 $36,840.00
25.53 $1,276.50 30 $38,295.00
26.54 $1,326.90 30 $39,807.00
27.59 $1,379.30 30 $41,379.00
28.67 $1,433.70 30 $43,011.00
29.81 $1,490.30 30 $44,709.00
30.98 $1,549.10 30 $46,473.00
32.21 $1,610.30 30 $48,309.00
33.48 $1,673.90 30 $50,217.00
34.80 $1,739.90 30 $52,197.00
36.17 $1,808.60 30 $54,258.00
37.60 $1,880.00 30 $56,400.00
39.08 $1,954.20 30 $58,626.00
40.63 $2,031.40 30 $60,942.00
42.23 $2,111.50 30 $63,345.00
43.90 $2,194.90 30 $65,847.00
45.63 $2,281.50 30 $68,445.00
47.43 $2,371.60 30 $71,148.00
49.30 $2,465.20 30 $73,956.00
51.25 $2,562.50 30 $76,875.00
53.27 $2,663.70 30 $79,911.00
55.38 $2,768.80 30 $83,064.00
57.56 $2,878.10 30 $86,343.00
59.83 $2,991.70 30 $89,751.00
62.20 $3,109.80 30 $93,294.00
64.65 $3,232.60 30 $96,978.00
67.20 $3,360.20 30 $100,806.00
69.86 $3,492.80 30 $104,784.00
72.61 $3,630.70 30 $108,921.00
75.48 $3,774.00 30 $113,220.00
78.46 $3,923.00 30 $117,690.00
81.56 $4,077.80 30 $122,334.00
84.78 $4,238.80 30 $127,164.00
88.12 $4,406.10 30 $132,183.00
91.60 $4,580.00 30 $137,400.00
95.22 $4,760.80 30 $142,824.00
98.98 $4,948.80 30 $148,464.00
102.88 $5,144.10 30 $154,323.00
106.94 $5,347.20 30 $160,416.00
111.16 $5,558.20 30 $166,746.00
115.55 $5,777.60 30 $173,328.00
120.11 $6,005.70 30 $180,171.00
124.86 $6,242.80 30 $187,284.00
129.78 $6,489.20 30 $194,676.00
134.91 $6,745.30 30 $202,359.00
140.23 $7,011.60 30 $210,348.00
145.77 $7,288.40 30 $218,652.00
151.52 $7,576.10 30 $227,283.00
157.50 $7,875.10 30 $236,253.00
163.72 $8,186.00 30 $245,580.00
170.18 $8,509.10 30 $255,273.00
176.90 $8,845.00 30 $265,350.00
183.88 $9,194.20 30 $275,826.00
191.14 $9,557.10 30 $286,713.00
198.69 $9,934.30 30 $298,029.00
206.53 $10,326.50 30 $309,795.00
214.68 $10,734.10 30 $322,023.00
223.16 $11,157.80 30 $334,734.00
231.97 $11,598.30 30 $347,949.00
241.12 $12,056.10 30 $361,683.00
250.64 $12,532.00 30 $375,960.00
260.53 $13,026.70 30 $390,801.00
270.82 $13,540.90 30 $406,227.00
281.51 $14,075.40 30 $422,262.00
292.62 $14,631.00 30 $438,930.00
304.17 $15,208.50 30 $456,255.00
316.18 $15,808.90 30 $474,267.00
328.66 $16,432.90 30 $492,987.00
341.63 $17,081.60 30 $512,448.00
355.12 $17,755.90 30 $532,677.00
369.13 $18,456.70 30 $553,701.00
383.71 $19,185.30 30 $575,559.00
398.85 $19,942.60 30 $598,278.00
414.60 $20,729.80 30 $621,894.00
430.96 $21,548.10 30 $646,443.00
447.97 $22,398.70 30 $671,961.00
465.66 $23,282.80 30 $698,484.00
484.04 $24,201.90 30 $726,057.00
503.14 $25,157.20 30 $754,716.00
523.01 $26,150.30 30 $784,509.00
543.65 $27,182.50 30 $815,475.00
565.11 $28,255.50 30 $847,665.00
587.42 $29,370.90 30 $881,127.00
610.61 $30,530.30 30 $915,909.00
634.71 $31,735.40 30 $952,062.00
659.76 $32,988.10 30 $989,643.00
685.81 $34,290.30 30 $1,028,709.00
712.88 $35,643.80 30 $1,069,314.00
741.02 $37,050.80 30 $1,111,524.00
770.27 $38,513.40 30 $1,155,402.00
800.67 $40,033.60 30 $1,201,008.00
832.28 $41,613.90 30 $1,248,417.00
865.13 $43,256.60 30 $1,297,698.00
899.28 $44,964.10 30 $1,348,923.00
934.78 $46,739.00 30 $1,402,170.00
971.68 $48,583.90 30 $1,457,517.00
1010.03 $50,501.70 30 $1,515,051.00
1049.90 $52,495.20 30 $1,574,856.00
1091.35 $54,567.40 30 $1,637,022.00
1134.43 $56,721.30 30 $1,701,639.00
1179.21 $58,960.30 30 $1,768,809.00
1225.75 $61,287.70 30 $1,838,631.00
1274.14 $63,707.00 30 $1,911,210.00
1324.43 $66,221.70 30 $1,986,651.00
1376.71 $68,835.70 30 $2,065,071.00
1431.06 $71,552.90 30 $2,146,587.00
1487.55 $74,377.40 30 $2,231,322.00

You might also like