| Stock | Retn | 3.50% | 5.00% | Fixed | 3.50% | Fixed | 4.52% | |||||||
| 0 | $50,000.00 | $1,750.00 | 3.50% | $50,000.00 | $1,750.00 | 0.00% | $50,000.00 | $2,260.00 | ||||||
| 1 | $45,000.00 | $1,837.50 | 4.08% | $50,000.00 | $1,750.00 | 5.00% | $50,000.00 | $2,260.00 | ||||||
| 2 | $60,000.00 | $1,929.38 | 3.22% | $50,000.00 | $1,750.00 | 10.25% | $50,000.00 | $2,260.00 | ||||||
| 3 | $40,000.00 | $2,025.84 | 5.06% | $50,000.00 | $1,750.00 | 15.76% | $50,000.00 | $2,260.00 | ||||||
| 4 | $50,000.00 | $2,127.14 | 4.25% | $50,000.00 | $1,750.00 | 21.55% | $50,000.00 | $2,260.00 | ||||||
| 5 | $65,000.00 | $2,233.49 | 3.44% | $50,000.00 | $1,750.00 | 27.63% | $50,000.00 | $2,260.00 | ||||||
| 6 | $50,000.00 | $2,345.17 | 4.69% | $50,000.00 | $1,750.00 | 34.01% | $50,000.00 | $2,260.00 | ||||||
| 7 | $50,000.00 | $2,462.43 | 4.92% | $50,000.00 | $1,750.00 | 40.71% | $50,000.00 | $2,260.00 | ||||||
| 8 | $73,800.00 | $2,585.55 | 3.50% | $50,000.00 | $1,750.00 | 47.75% | $50,000.00 | $2,260.00 | ||||||
| 9 | $73,800.00 | $2,714.82 | 3.68% | $50,000.00 | $1,750.00 | 55.13% | $50,000.00 | $2,260.00 | ||||||
| 10 | $81,500.00 | $2,850.57 | 3.50% | $81,444.73 | $50,000.00 | $1,750.00 | 62.89% | $50,000.00 | $2,260.00 | |||||
| $24,861.88 | $19,250.00 | $24,860.00 | ||||||||||||
| Stock | Retn | 3.50% | 5.00% | Fixed | 3.50% | Fixed | 5.95% | |||||||
| 0 | $50,000.00 | $1,750.00 | 3.50% | $50,000.00 | $1,750.00 | 0.00% | $50,000.00 | $2,975.00 | ||||||
| 1 | $45,000.00 | $1,837.50 | 4.08% | $50,000.00 | $1,750.00 | 5.00% | $50,000.00 | $2,975.00 | ||||||
| 2 | $60,000.00 | $1,929.38 | 3.22% | $50,000.00 | $1,750.00 | 10.25% | $50,000.00 | $2,975.00 | ||||||
| 3 | $40,000.00 | $2,025.84 | 5.06% | $50,000.00 | $1,750.00 | 15.76% | $50,000.00 | $2,975.00 | ||||||
| 4 | $50,000.00 | $2,127.14 | 4.25% | $50,000.00 | $1,750.00 | 21.55% | $50,000.00 | $2,975.00 | ||||||
| 5 | $65,000.00 | $2,233.49 | 3.44% | $50,000.00 | $1,750.00 | 27.63% | $50,000.00 | $2,975.00 | ||||||
| 6 | $50,000.00 | $2,345.17 | 4.69% | $50,000.00 | $1,750.00 | 34.01% | $50,000.00 | $2,975.00 | ||||||
| 7 | $50,000.00 | $2,462.43 | 4.92% | $50,000.00 | $1,750.00 | 40.71% | $50,000.00 | $2,975.00 | ||||||
| 8 | $73,800.00 | $2,585.55 | 3.50% | $50,000.00 | $1,750.00 | 47.75% | $50,000.00 | $2,975.00 | ||||||
| 9 | $73,800.00 | $2,714.82 | 3.68% | $50,000.00 | $1,750.00 | 55.13% | $50,000.00 | $2,975.00 | ||||||
| 10 | $81,500.00 | $2,850.57 | 3.50% | $50,000.00 | $1,750.00 | 62.89% | $50,000.00 | $2,975.00 | ||||||
| 11 | $81,500.00 | $2,993.09 | 3.67% | $50,000.00 | $1,750.00 | 71.03% | $50,000.00 | $2,975.00 | ||||||
| 12 | $100,000.00 | $3,142.75 | 3.14% | $50,000.00 | $1,750.00 | 79.59% | $50,000.00 | $2,975.00 | ||||||
| 13 | $90,000.00 | $3,299.89 | 3.67% | $50,000.00 | $1,750.00 | 88.56% | $50,000.00 | $2,975.00 | ||||||
| 14 | $81,000.00 | $3,464.88 | 4.28% | $50,000.00 | $1,750.00 | 97.99% | $50,000.00 | $2,975.00 | ||||||
| 15 | $95,000.00 | $3,638.12 | 3.83% | $50,000.00 | $1,750.00 | 107.89% | $50,000.00 | $2,975.00 | ||||||
| 16 | $100,000.00 | $3,820.03 | 3.82% | $50,000.00 | $1,750.00 | 118.29% | $50,000.00 | $2,975.00 | ||||||
| 17 | $125,000.00 | $4,011.03 | 3.21% | $50,000.00 | $1,750.00 | 129.20% | $50,000.00 | $2,975.00 | ||||||
| 18 | $112,000.00 | $4,211.58 | 3.76% | $50,000.00 | $1,750.00 | 140.66% | $50,000.00 | $2,975.00 | ||||||
| 19 | $110,000.00 | $4,422.16 | 4.02% | $50,000.00 | $1,750.00 | 152.70% | $50,000.00 | $2,975.00 | ||||||
| 20 | $132,664.89 | $4,643.27 | 3.50% | $132,664.89 | $50,000.00 | $1,750.00 | 165.33% | $50,000.00 | $2,975.00 | |||||
| $62,508.69 | $36,750.00 | $62,475.00 | ||||||||||||
| Stock | Retn | 3.50% | 5.00% | Fixed | 3.50% | Fixed | 7.99% | |||||||
| 0 | $50,000.00 | $1,750.00 | 3.50% | $50,000.00 | $1,750.00 | 0.00% | $50,000.00 | $3,995.00 | ||||||
| 1 | $45,000.00 | $1,837.50 | 4.08% | $50,000.00 | $1,750.00 | 5.00% | $50,000.00 | $3,995.00 | ||||||
| 2 | $60,000.00 | $1,929.38 | 3.22% | $50,000.00 | $1,750.00 | 10.25% | $50,000.00 | $3,995.00 | ||||||
| 3 | $40,000.00 | $2,025.84 | 5.06% | $50,000.00 | $1,750.00 | 15.76% | $50,000.00 | $3,995.00 | ||||||
| 4 | $50,000.00 | $2,127.14 | 4.25% | $50,000.00 | $1,750.00 | 21.55% | $50,000.00 | $3,995.00 | ||||||
| 5 | $65,000.00 | $2,233.49 | 3.44% | $50,000.00 | $1,750.00 | 27.63% | $50,000.00 | $3,995.00 | ||||||
| 6 | $50,000.00 | $2,345.17 | 4.69% | $50,000.00 | $1,750.00 | 34.01% | $50,000.00 | $3,995.00 | ||||||
| 7 | $50,000.00 | $2,462.43 | 4.92% | $50,000.00 | $1,750.00 | 40.71% | $50,000.00 | $3,995.00 | ||||||
| 8 | $73,800.00 | $2,585.55 | 3.50% | $50,000.00 | $1,750.00 | 47.75% | $50,000.00 | $3,995.00 | ||||||
| 9 | $73,800.00 | $2,714.82 | 3.68% | $50,000.00 | $1,750.00 | 55.13% | $50,000.00 | $3,995.00 | ||||||
| 10 | $81,500.00 | $2,850.57 | 3.50% | $50,000.00 | $1,750.00 | 62.89% | $50,000.00 | $3,995.00 | ||||||
| 11 | $81,500.00 | $2,993.09 | 3.67% | $50,000.00 | $1,750.00 | 71.03% | $50,000.00 | $3,995.00 | ||||||
| 12 | $100,000.00 | $3,142.75 | 3.14% | $50,000.00 | $1,750.00 | 79.59% | $50,000.00 | $3,995.00 | ||||||
| 13 | $90,000.00 | $3,299.89 | 3.67% | $50,000.00 | $1,750.00 | 88.56% | $50,000.00 | $3,995.00 | ||||||
| 14 | $81,000.00 | $3,464.88 | 4.28% | $50,000.00 | $1,750.00 | 97.99% | $50,000.00 | $3,995.00 | ||||||
| 15 | $95,000.00 | $3,638.12 | 3.83% | $50,000.00 | $1,750.00 | 107.89% | $50,000.00 | $3,995.00 | ||||||
| 16 | $100,000.00 | $3,820.03 | 3.82% | $50,000.00 | $1,750.00 | 118.29% | $50,000.00 | $3,995.00 | ||||||
| 17 | $125,000.00 | $4,011.03 | 3.21% | $50,000.00 | $1,750.00 | 129.20% | $50,000.00 | $3,995.00 | ||||||
| 18 | $112,000.00 | $4,211.58 | 3.76% | $50,000.00 | $1,750.00 | 140.66% | $50,000.00 | $3,995.00 | ||||||
| 19 | $110,000.00 | $4,422.16 | 4.02% | $50,000.00 | $1,750.00 | 152.70% | $50,000.00 | $3,995.00 | ||||||
| 20 | $132,664.89 | $4,643.27 | 3.50% | $50,000.00 | $1,750.00 | 165.33% | $50,000.00 | $3,995.00 | ||||||
| 21 | $110,000.00 | $4,875.43 | 4.43% | $50,000.00 | $1,750.00 | 178.60% | $50,000.00 | $3,995.00 | ||||||
| 22 | $133,000.00 | $5,119.21 | 3.85% | $50,000.00 | $1,750.00 | 192.53% | $50,000.00 | $3,995.00 | ||||||
| 23 | $140,000.00 | $5,375.17 | 3.84% | $50,000.00 | $1,750.00 | 207.15% | $50,000.00 | $3,995.00 | ||||||
| 24 | $150,000.00 | $5,643.92 | 3.76% | $50,000.00 | $1,750.00 | 222.51% | $50,000.00 | $3,995.00 | ||||||
| 25 | $160,000.00 | $5,926.12 | 3.70% | $50,000.00 | $1,750.00 | 238.64% | $50,000.00 | $3,995.00 | ||||||
| 26 | $205,000.00 | $6,222.43 | 3.04% | $50,000.00 | $1,750.00 | 255.57% | $50,000.00 | $3,995.00 | ||||||
| 27 | $245,000.00 | $6,533.55 | 2.67% | $50,000.00 | $1,750.00 | 273.35% | $50,000.00 | $3,995.00 | ||||||
| 28 | $200,000.00 | $6,860.23 | 3.43% | $50,000.00 | $1,750.00 | 292.01% | $50,000.00 | $3,995.00 | ||||||
| 29 | $210,000.00 | $7,203.24 | 3.43% | $50,000.00 | $1,750.00 | 311.61% | $50,000.00 | $3,995.00 | ||||||
| 30 | $216,100.00 | $7,563.40 | 3.50% | $216,097.12 | $50,000.00 | $1,750.00 | 332.19% | $50,000.00 | $3,995.00 | |||||
| $123,831.38 | $54,250.00 | $123,845.00 |