<
Using home equity loan to invest in mutual funds - with dividends reinvested
Loan amount … 65000
Mutual funds … 65000
Interest rate … 7.00%
Monthly div at 12% pa … 650
Monthly payment 584
After-tax monthly div at 12% pa … 552.5  - taxed @15%
Final loan balance 0
Monthly div at 10% pa … 542
Loan period … 180  months
After-tax monthly div at 10% pa … 460.7  - taxed @15%
New home equity loan Mutual fund @ 12% Mutual fund @ 10%
Month Opening balance Interest Repay Closing balance Opening balance (col B)   Gross dividend @12% (col 1) Tax @ 15%   (col 2) After-tax dividend re-invested (col 3)    = (col 1 - col 2) After-tax closing balance   (col B + col 3) Cumulative after-tax dividend re-invested (col 4) Cumulative home equity loan repaid with own money     (col 5) After-tax net cash flows (col 6) Opening balance (col B)   Gross dividend @12% (col 1) Tax @ 15%   (col 2) After-tax dividend re-invested (col 3)     = (col 1 - col 2) After-tax closing balance    (col B + col 3) Cumulative after-tax dividend re-invested (col 4) Cumulative home equity loan repaid with own money     (col 5) After-tax net cash flows (col 6)
1 65000 379 -584 64795 65000 650 -97.50 553 65553 553 -584 -31 65000 542 -81.25 460 65460 460 -584 -124
2 64795 378 -584 64589 65553 656 -98.33 557 66110 1110 -1168 -58 65460 546 -81.83 464 65924 924 -1168 -244
3 64589 377 -584 64381 66110 661 -99.17 562 66672 1672 -1753 -81 65924 549 -82.41 467 66391 1391 -1753 -362
4 64381 376 -584 64173 66672 667 -100.01 567 67239 2239 -2337 -98 66391 553 -82.99 470 66861 1861 -2337 -476
5 64173 374 -584 63963 67239 672 -100.86 572 67811 2811 -2921 -110 66861 557 -83.58 474 67335 2335 -2921 -586
6 63963 373 -584 63752 67811 678 -101.72 576 68387 3387 -3505 -118 67335 561 -84.17 477 67812 2812 -3505 -693
7 63752 372 -584 63539 68387 684 -102.58 581 68968 3968 -4090 -122 67812 565 -84.77 480 68292 3292 -4090 -798
8 63539 371 -584 63326 68968 690 -103.45 586 69554 4554 -4674 -120 68292 569 -85.37 484 68776 3776 -4674 -898
9 63326 369 -584 63111 69554 696 -104.33 591 70145 5145 -5258 -113 68776 573 -85.97 487 69263 4263 -5258 -995
10 63111 368 -584 62895 70145 701 -105.22 596 70741 5741 -5842 -101 69263 577 -86.58 491 69754 4754 -5842 -1088
11 62895 367 -584 62677 70741 707 -106.11 601 71342 6342 -6427 -85 69754 581 -87.19 494 70248 5248 -6427 -1179
12 62677 366 -584 62459 71342 713 -107.01 606 71948 6948 -7011 -63 70248 585 -87.81 498 70746 5746 -7011 -1265
13 62459 364 -584 62239 71948 719 -107.92 612 72560 7560 -7595 -35 70746 590 -88.43 501 71247 6247 -7595 -1348
14 62239 363 -584 62018 72560 726 -108.84 617 73177 8177 -8179 -2 71247 594 -89.06 505 71752 6752 -8179 -1427
15 62018 362 -584 61795 73177 732 -109.77 622 73799 8799 -8764 35 71752 598 -89.69 508 72260 7260 -8764 -1504
16 61795 360 -584 61571 73799 738 -110.70 627 74426 9426 -9348 78 72260 602 -90.33 512 72772 7772 -9348 -1576
17 61571 359 -584 61346 74426 744 -111.64 633 75059 10059 -9932 127 72772 606 -90.97 515 73287 8287 -9932 -1645
18 61346 358 -584 61120 75059 751 -112.59 638 75697 10697 -10516 181 73287 611 -91.61 519 73806 8806 -10516 -1710
19 61120 357 -584 60892 75697 757 -113.55 643 76340 11340 -11101 239 73806 615 -92.26 523 74329 9329 -11101 -1772
20 60892 355 -584 60663 76340 763 -114.51 649 76989 11989 -11685 304 74329 619 -92.91 526 74855 9855 -11685 -1830
21 60663 354 -584 60433 76989 770 -115.48 654 77643 12643 -12269 374 74855 624 -93.57 530 75385 10385 -12269 -1884
22 60433 353 -584 60202 77643 776 -116.46 660 78303 13303 -12853 450 75385 628 -94.23 534 75919 10919 -12853 -1934
23 60202 351 -584 59968 78303 783 -117.45 666 78969 13969 -13438 531 75919 633 -94.90 538 76457 11457 -13438 -1981
24 59968 350 -584 59734 78969 790 -118.45 671 79640 14640 -14022 618 76457 637 -95.57 542 76999 11999 -14022 -2023
25 59734 348 -584 59498 79640 796 -119.46 677 80317 15317 -14606 711 76999 642 -96.25 545 77544 12544 -14606 -2062
26 59498 347 -584 59261 80317 803 -120.48 683 81000 16000 -15190 810 77544 646 -96.93 549 78093 13093 -15190 -2097
27 59261 346 -584 59023 81000 810 -121.50 689 81689 16689 -15774 915 78093 651 -97.62 553 78646 13646 -15774 -2128
28 59023 344 -584 58782 81689 817 -122.53 694 82383 17383 -16359 1024 78646 655 -98.31 557 79203 14203 -16359 -2156
29 58782 343 -584 58541 82383 824 -123.57 700 83083 18083 -16943 1140 79203 660 -99.00 561 79764 14764 -16943 -2179
30 58541 341 -584 58298 83083 831 -124.62 706 83789 18789 -17527 1262 79764 665 -99.71 565 80329 15329 -17527 -2198
31 58298 340 -584 58054 83789 838 -125.68 712 84501 19501 -18111 1390 80329 669 -100.41 569 80898 15898 -18111 -2213
32 58054 339 -584 57808 84501 845 -126.75 718 85219 20219 -18696 1523 80898 674 -101.12 573 81471 16471 -18696 -2225
33 57808 337 -584 57561 85219 852 -127.83 724 85943 20943 -19280 1663 81471 679 -101.84 577 82048 17048 -19280 -2232
34 57561 336 -584 57313 85943 859 -128.91 731 86674 21674 -19864 1810 82048 684 -102.56 581 82629 17629 -19864 -2235
35 57313 334 -584 57063 86674 867 -130.01 737 87411 22411 -20448 1963 82629 689 -103.29 585 83214 18214 -20448 -2234
36 57063 333 -584 56811 87411 874 -131.12 743 88154 23154 -21033 2121 83214 693 -104.02 589 83803 18803 -21033 -2230
37 56811 331 -584 56558 88154 882 -132.23 749 88903 23903 -21617 2286 83803 698 -104.75 594 84397 19397 -21617 -2220
38 56558 330 -584 56304 88903 889 -133.35 756 89659 24659 -22201 2458 84397 703 -105.50 598 84995 19995 -22201 -2206
39 56304 328 -584 56048 89659 897 -134.49 762 90421 25421 -22785 2636 84995 708 -106.24 602 85597 20597 -22785 -2188
40 56048 327 -584 55790 90421 904 -135.63 769 91190 26190 -23370 2820 85597 713 -107.00 606 86203 21203 -23370 -2167
41 55790 325 -584 55531 91190 912 -136.79 775 91965 26965 -23954 3011 86203 718 -107.75 611 86814 21814 -23954 -2140
42 55531 324 -584 55271 91965 920 -137.95 782 92747 27747 -24538 3209 86814 723 -108.52 615 87429 22429 -24538 -2109
43 55271 322 -584 55009 92747 927 -139.12 788 93535 28535 -25122 3413 87429 729 -109.29 619 88048 23048 -25122 -2074
44 55009 321 -584 54745 93535 935 -140.30 795 94330 29330 -25707 3623 88048 734 -110.06 624 88672 23672 -25707 -2035
45 54745 319 -584 54480 94330 943 -141.50 802 95132 30132 -26291 3841 88672 739 -110.84 628 89300 24300 -26291 -1991
46 54480 318 -584 54214 95132 951 -142.70 809 95941 30941 -26875 4066 89300 744 -111.63 633 89933 24933 -26875 -1942
47 54214 316 -584 53946 95941 959 -143.91 815 96756 31756 -27459 4297 89933 749 -112.42 637 90570 25570 -27459 -1889
48 53946 315 -584 53676 96756 968 -145.13 822 97578 32578 -28044 4534 90570 755 -113.21 642 91212 26212 -28044 -1832
49 53676 313 -584 53405 97578 976 -146.37 829 98407 33407 -28628 4779 91212 760 -114.02 646 91858 26858 -28628 -1770
50 53405 312 -584 53133 98407 984 -147.61 836 99243 34243 -29212 5031 91858 765 -114.82 651 92509 27509 -29212 -1703
51 53133 310 -584 52859 99243 992 -148.86 844 100087 35087 -29796 5291 92509 771 -115.64 655 93164 28164 -29796 -1632
52 52859 308 -584 52583 100087 1001 -150.13 851 100938 35938 -30380 5558 93164 776 -116.46 660 93824 28824 -30380 -1556
53 52583 307 -584 52305 100938 1009 -151.41 858 101796 36796 -30965 5831 93824 782 -117.28 665 94489 29489 -30965 -1476
54 52305 305 -584 52026 101796 1018 -152.69 865 102661 37661 -31549 6112 94489 787 -118.11 669 95158 30158 -31549 -1391
55 52026 303 -584 51745 102661 1027 -153.99 873 103534 38534 -32133 6401 95158 793 -118.95 674 95832 30832 -32133 -1301
56 51745 302 -584 51463 103534 1035 -155.30 880 104414 39414 -32717 6697 95832 799 -119.79 679 96511 31511 -32717 -1206
57 51463 300 -584 51178 104414 1044 -156.62 888 105302 40302 -33302 7000 96511 804 -120.64 684 97195 32195 -33302 -1107
58 51178 299 -584 50893 105302 1053 -157.95 895 106197 41197 -33886 7311 97195 810 -121.49 688 97883 32883 -33886 -1003
59 50893 297 -584 50606 106197 1062 -159.30 903 107100 42100 -34470 7630 97883 816 -122.35 693 98576 33576 -34470 -894
60 50606 295 -584 50317 107100 1071 -160.65 910 108010 43010 -35054 7956 98576 821 -123.22 698 99274 34274 -35054 -780
61 50317 294 -584 50026 108010 1080 -162.02 918 108928 43928 -35639 8289 99274 827 -124.09 703 99977 34977 -35639 -662
62 50026 292 -584 49734 108928 1089 -163.39 926 109854 44854 -36223 8631 99977 833 -124.97 708 100685 35685 -36223 -538
63 49734 290 -584 49440 109854 1099 -164.78 934 110788 45788 -36807 8981 100685 839 -125.86 713 101398 36398 -36807 -409
64 49440 288 -584 49144 110788 1108 -166.18 942 111730 46730 -37391 9339 101398 845 -126.75 718 102116 37116 -37391 -275
65 49144 287 -584 48846 111730 1117 -167.60 950 112680 47680 -37976 9704 102116 851 -127.65 723 102839 37839 -37976 -137
66 48846 285 -584 48547 112680 1127 -169.02 958 113638 48638 -38560 10078 102839 857 -128.55 728 103567 38567 -38560 7
67 48547 283 -584 48246 113638 1136 -170.46 966 114604 49604 -39144 10460 103567 863 -129.46 734 104301 39301 -39144 157
68 48246 281 -584 47943 114604 1146 -171.91 974 115578 50578 -39728 10850 104301 869 -130.38 739 105040 40040 -39728 312
69 47943 280 -584 47638 115578 1156 -173.37 982 116560 51560 -40313 11247 105040 875 -131.30 744 105784 40784 -40313 471
70 47638 278 -584 47332 116560 1166 -174.84 991 117551 52551 -40897 11654 105784 882 -132.23 749 106533 41533 -40897 636
71 47332 276 -584 47024 117551 1176 -176.33 999 118550 53550 -41481 12069 106533 888 -133.17 755 107288 42288 -41481 807
72 47024 274 -584 46714 118550 1186 -177.83 1008 119558 54558 -42065 12493 107288 894 -134.11 760 108048 43048 -42065 983
73 46714 272 -584 46401 119558 1196 -179.34 1016 120574 55574 -42650 12924 108048 900 -135.06 765 108813 43813 -42650 1163
74 46401 271 -584 46088 120574 1206 -180.86 1025 121599 56599 -43234 13365 108813 907 -136.02 771 109584 44584 -43234 1350
75 46088 269 -584 45773 121599 1216 -182.40 1034 122633 57633 -43818 13815 109584 913 -136.98 776 110360 45360 -43818 1542
76 45773 267 -584 45456 122633 1226 -183.95 1042 123675 58675 -44402 14273 110360 920 -137.95 782 111142 46142 -44402 1740
77 45456 265 -584 45137 123675 1237 -185.51 1051 124726 59726 -44986 14740 111142 926 -138.93 787 111929 46929 -44986 1943
78 45137 263 -584 44815 124726 1247 -187.09 1060 125786 60786 -45571 15215 111929 933 -139.91 793 112722 47722 -45571 2151
79 44815 261 -584 44492 125786 1258 -188.68 1069 126855 61855 -46155 15700 112722 939 -140.90 798 113520 48520 -46155 2365
80 44492 260 -584 44168 126855 1269 -190.28 1078 127933 62933 -46739 16194 113520 946 -141.90 804 114324 49324 -46739 2585
81 44168 258 -584 43842 127933 1279 -191.90 1087 129020 64020 -47323 16697 114324 953 -142.91 810 115134 50134 -47323 2811
82 43842 256 -584 43513 129020 1290 -193.53 1097 130117 65117 -47908 17209 115134 959 -143.92 816 115950 50950 -47908 3042
83 43513 254 -584 43183 130117 1301 -195.18 1106 131223 66223 -48492 17731 115950 966 -144.94 821 116771 51771 -48492 3279
84 43183 252 -584 42851 131223 1312 -196.83 1115 132338 67338 -49076 18262 116771 973 -145.96 827 117598 52598 -49076 3522
85 42851 250 -584 42517 132338 1323 -198.51 1125 133463 68463 -49660 18803 117598 980 -147.00 833 118431 53431 -49660 3771
86 42517 248 -584 42180 133463 1335 -200.19 1134 134597 69597 -50245 19352 118431 987 -148.04 839 119270 54270 -50245 4025
87 42180 246 -584 41842 134597 1346 -201.90 1144 135741 70741 -50829 19912 119270 994 -149.09 845 120115 55115 -50829 4286
88 41842 244 -584 41502 135741 1357 -203.61 1154 136895 71895 -51413 20482 120115 1001 -150.14 851 120966 55966 -51413 4553
89 41502 242 -584 41160 136895 1369 -205.34 1164 138059 73059 -51997 21062 120966 1008 -151.21 857 121823 56823 -51997 4826
90 41160 240 -584 40815 138059 1381 -207.09 1174 139233 74233 -52582 21651 121823 1015 -152.28 863 122686 57686 -52582 5104
91 40815 238 -584 40469 139233 1392 -208.85 1183 140416 75416 -53166 22250 122686 1022 -153.36 869 123555 58555 -53166 5389
92 40469 236 -584 40121 140416 1404 -210.62 1194 141610 76610 -53750 22860 123555 1030 -154.44 875 124430 59430 -53750 5680
93 40121 234 -584 39771 141610 1416 -212.42 1204 142814 77814 -54334 23480 124430 1037 -155.54 881 125311 60311 -54334 5977
94 39771 232 -584 39418 142814 1428 -214.22 1214 144028 79028 -54919 24109 125311 1044 -156.64 888 126199 61199 -54919 6280
95 39418 230 -584 39064 144028 1440 -216.04 1224 145252 80252 -55503 24749 126199 1052 -157.75 894 127093 62093 -55503 6590
96 39064 228 -584 38708 145252 1453 -217.88 1235 146487 81487 -56087 25400 127093 1059 -158.87 900 127993 62993 -56087 6906
97 38708 226 -584 38350 146487 1465 -219.73 1245 147732 82732 -56671 26061 127993 1067 -159.99 907 128900 63900 -56671 7229
98 38350 224 -584 37989 147732 1477 -221.60 1256 148988 83988 -57256 26732 128900 1074 -161.13 913 129813 64813 -57256 7557
99 37989 222 -584 37627 148988 1490 -223.48 1266 150254 85254 -57840 27414 129813 1082 -162.27 920 130733 65733 -57840 7893
100 37627 219 -584 37262 150254 1503 -225.38 1277 151531 86531 -58424 28107 130733 1089 -163.42 926 131659 66659 -58424 8235
101 37262 217 -584 36895 151531 1515 -227.30 1288 152819 87819 -59008 28811 131659 1097 -164.57 933 132592 67592 -59008 8584
102 36895 215 -584 36526 152819 1528 -229.23 1299 154118 89118 -59592 29526 132592 1105 -165.74 939 133531 68531 -59592 8939
103 36526 213 -584 36154 154118 1541 -231.18 1310 155428 90428 -60177 30251 133531 1113 -166.91 946 134477 69477 -60177 9300
104 36154 211 -584 35781 155428 1554 -233.14 1321 156749 91749 -60761 30988 134477 1121 -168.10 953 135430 70430 -60761 9669
105 35781 209 -584 35406 156749 1567 -235.12 1332 158081 93081 -61345 31736 135430 1129 -169.29 959 136389 71389 -61345 10044
106 35406 207 -584 35029 158081 1581 -237.12 1344 159425 94425 -61929 32496 136389 1137 -170.49 966 137355 72355 -61929 10426
107 35029 204 -584 34648 159425 1594 -239.14 1355 160780 95780 -62514 33266 137355 1145 -171.69 973 138328 73328 -62514 10814
108 34648 202 -584 34266 160780 1608 -241.17 1367 162147 97147 -63098 34049 138328 1153 -172.91 980 139308 74308 -63098 11210
109 34266 200 -584 33882 162147 1621 -243.22 1378 163525 98525 -63682 34843 139308 1161 -174.14 987 140295 75295 -63682 11613
110 33882 198 -584 33496 163525 1635 -245.29 1390 164915 99915 -64266 35649 140295 1169 -175.37 994 141289 76289 -64266 12023
111 33496 195 -584 33106 164915 1649 -247.37 1402 166317 101317 -64851 36466 141289 1177 -176.61 1001 142290 77290 -64851 12439
112 33106 193 -584 32715 166317 1663 -249.48 1414 167731 102731 -65435 37296 142290 1186 -177.86 1008 143298 78298 -65435 12863
113 32715 191 -584 32322 167731 1677 -251.60 1426 169157 104157 -66019 38138 143298 1194 -179.12 1015 144313 79313 -66019 13294
114 32322 189 -584 31927 169157 1692 -253.74 1438 170595 105595 -66603 38992 144313 1203 -180.39 1022 145335 80335 -66603 13732
115 31927 186 -584 31528 170595 1706 -255.89 1450 172045 107045 -67188 39857 145335 1211 -181.67 1029 146364 81364 -67188 14176
116 31528 184 -584 31128 172045 1720 -258.07 1462 173507 108507 -67772 40735 146364 1220 -182.96 1037 147401 82401 -67772 14629
117 31128 182 -584 30726 173507 1735 -260.26 1475 174982 109982 -68356 41626 147401 1228 -184.25 1044 148445 83445 -68356 15089
118 30726 179 -584 30321 174982 1750 -262.47 1487 176469 111469 -68940 42529 148445 1237 -185.56 1051 149496 84496 -68940 15556
119 30321 177 -584 29913 176469 1765 -264.70 1500 177969 112969 -69525 43444 149496 1246 -186.87 1059 150555 85555 -69525 16030
120 29913 174 -584 29503 177969 1780 -266.95 1513 179482 114482 -70109 44373 150555 1255 -188.19 1066 151621 86621 -70109 16512
121 29503 172 -584 29091 179482 1795 -269.22 1526 181008 116008 -70693 45315 151621 1264 -189.53 1074 152695 87695 -70693 17002
122 29091 170 -584 28677 181008 1810 -271.51 1539 182547 117547 -71277 46270 152695 1272 -190.87 1082 153777 88777 -71277 17500
123 28677 167 -584 28259 182547 1825 -273.82 1552 184099 119099 -71862 47237 153777 1281 -192.22 1089 154866 89866 -71862 18004
124 28259 165 -584 27840 184099 1841 -276.15 1565 185664 120664 -72446 48218 154866 1291 -193.58 1097 155963 90963 -72446 18517
125 27840 162 -584 27418 185664 1857 -278.50 1578 187242 122242 -73030 49212 155963 1300 -194.95 1105 157068 92068 -73030 19038
126 27418 160 -584 26994 187242 1872 -280.86 1592 188834 123834 -73614 50220 157068 1309 -196.34 1113 158181 93181 -73614 19567
127 26994 157 -584 26567 188834 1888 -283.25 1605 190439 125439 -74198 51241 158181 1318 -197.73 1120 159301 94301 -74198 20103
128 26567 155 -584 26137 190439 1904 -285.66 1619 192058 127058 -74783 52275 159301 1328 -199.13 1128 160429 95429 -74783 20646
129 26137 152 -584 25705 192058 1921 -288.09 1632 193690 128690 -75367 53323 160429 1337 -200.54 1136 161565 96565 -75367 21198
130 25705 150 -584 25271 193690 1937 -290.54 1646 195336 130336 -75951 54385 161565 1346 -201.96 1144 162709 97709 -75951 21758
131 25271 147 -584 24834 195336 1953 -293.00 1660 196996 131996 -76535 55461 162709 1356 -203.39 1153 163862 98862 -76535 22327
132 24834 145 -584 24394 196996 1970 -295.49 1674 198670 133670 -77120 56550 163862 1366 -204.83 1161 165023 100023 -77120 22903
133 24394 142 -584 23952 198670 1987 -298.01 1689 200359 135359 -77704 57655 165023 1375 -206.28 1169 166192 101192 -77704 23488
134 23952 140 -584 23508 200359 2004 -300.54 1703 202062 137062 -78288 58774 166192 1385 -207.74 1177 167369 102369 -78288 24081
135 23508 137 -584 23061 202062 2021 -303.09 1718 203780 138780 -78872 59908 167369 1395 -209.21 1186 168555 103555 -78872 24683
136 23061 135 -584 22611 203780 2038 -305.67 1732 205512 140512 -79457 61055 168555 1405 -210.69 1194 169749 104749 -79457 25292
137 22611 132 -584 22159 205512 2055 -308.27 1747 207259 142259 -80041 62218 169749 1415 -212.19 1202 170951 105951 -80041 25910
138 22159 129 -584 21704 207259 2073 -310.89 1762 209021 144021 -80625 63396 170951 1425 -213.69 1211 172162 107162 -80625 26537
139 21704 127 -584 21247 209021 2090 -313.53 1777 210798 145798 -81209 64589 172162 1435 -215.20 1219 173381 108381 -81209 27172
140 21247 124 -584 20786 210798 2108 -316.20 1792 212590 147590 -81794 65796 173381 1445 -216.73 1228 174609 109609 -81794 27815
141 20786 121 -584 20323 212590 2126 -318.89 1807 214397 149397 -82378 67019 174609 1455 -218.26 1237 175846 110846 -82378 28468
142 20323 119 -584 19858 214397 2144 -321.60 1822 216219 151219 -82962 68257 175846 1465 -219.81 1246 177092 112092 -82962 29130
143 19858 116 -584 19390 216219 2162 -324.33 1838 218057 153057 -83546 69511 177092 1476 -221.37 1254 178346 113346 -83546 29800
144 19390 113 -584 18918 218057 2181 -327.09 1853 219910 154910 -84131 70779 178346 1486 -222.93 1263 179609 114609 -84131 30478
145 18918 110 -584 18444 219910 2199 -329.87 1869 221779 156779 -84715 72064 179609 1497 -224.51 1272 180881 115881 -84715 31166
146 18444 108 -584 17968 221779 2218 -332.67 1885 223664 158664 -85299 73365 180881 1507 -226.10 1281 182162 117162 -85299 31863
147 17968 105 -584 17489 223664 2237 -335.50 1901 225565 160565 -85883 74682 182162 1518 -227.70 1290 183452 118452 -85883 32569
148 17489 102 -584 17006 225565 2256 -338.35 1917 227482 162482 -86468 76014 183452 1529 -229.32 1299 184751 119751 -86468 33283
149 17006 99 -584 16521 227482 2275 -341.22 1934 229416 164416 -87052 77364 184751 1540 -230.94 1309 186060 121060 -87052 34008
150 16521 96 -584 16033 229416 2294 -344.12 1950 231366 166366 -87636 78730 186060 1551 -232.58 1318 187378 122378 -87636 34742
151 16033 94 -584 15543 231366 2314 -347.05 1967 233333 168333 -88220 80113 187378 1561 -234.22 1327 188705 123705 -88220 35485
152 15543 91 -584 15050 233333 2333 -350.00 1983 235316 170316 -88804 81512 188705 1573 -235.88 1337 190042 125042 -88804 36238
153 15050 88 -584 14553 235316 2353 -352.97 2000 237316 172316 -89389 82927 190042 1584 -237.55 1346 191388 126388 -89389 36999
154 14553 85 -584 14054 237316 2373 -355.97 2017 239333 174333 -89973 84360 191388 1595 -239.24 1356 192744 127744 -89973 37771
155 14054 82 -584 13552 239333 2393 -359.00 2034 241367 176367 -90557 85810 192744 1606 -240.93 1365 194109 129109 -90557 38552
156 13552 79 -584 13047 241367 2414 -362.05 2052 243419 178419 -91141 87278 194109 1618 -242.64 1375 195484 130484 -91141 39343
157 13047 76 -584 12538 243419 2434 -365.13 2069 245488 180488 -91726 88762 195484 1629 -244.36 1385 196869 131869 -91726 40143
158 12538 73 -584 12027 245488 2455 -368.23 2087 247575 182575 -92310 90265 196869 1641 -246.09 1394 198263 133263 -92310 40953
159 12027 70 -584 11513 247575 2476 -371.36 2104 249679 184679 -92894 91785 198263 1652 -247.83 1404 199667 134667 -92894 41773
160 11513 67 -584 10996 249679 2497 -374.52 2122 251801 186801 -93478 93323 199667 1664 -249.58 1414 201081 136081 -93478 42603
161 10996 64 -584 10475 251801 2518 -377.70 2140 253941 188941 -94063 94878 201081 1676 -251.35 1424 202505 137505 -94063 43442
162 10475 61 -584 9952 253941 2539 -380.91 2158 256099 191099 -94647 96452 202505 1688 -253.13 1434 203939 138939 -94647 44292
163 9952 58 -584 9426 256099 2561 -384.15 2177 258276 193276 -95231 98045 203939 1699 -254.92 1445 205384 140384 -95231 45153
164 9426 55 -584 8897 258276 2583 -387.41 2195 260471 195471 -95815 99656 205384 1712 -256.73 1455 206839 141839 -95815 46024
165 8897 52 -584 8364 260471 2605 -390.71 2214 262685 197685 -96400 101285 206839 1724 -258.55 1465 208304 143304 -96400 46904
166 8364 49 -584 7829 262685 2627 -394.03 2233 264918 199918 -96984 102934 208304 1736 -260.38 1475 209779 144779 -96984 47795
167 7829 46 -584 7291 264918 2649 -397.38 2252 267170 202170 -97568 104602 209779 1748 -262.22 1486 211265 146265 -97568 48697
168 7291 43 -584 6750 267170 2672 -400.76 2271 269441 204441 -98152 106289 211265 1761 -264.08 1496 212761 147761 -98152 49609
169 6750 39 -584 6204 269441 2694 -404.16 2290 271731 206731 -98737 107994 212761 1773 -265.95 1507 214268 149268 -98737 50531
170 6204 36 -584 5656 271731 2717 -407.60 2310 274041 209041 -99321 109720 214268 1786 -267.84 1518 215786 150786 -99321 51465
171 5656 33 -584 5105 274041 2740 -411.06 2329 276370 211370 -99905 111465 215786 1798 -269.73 1528 217314 152314 -99905 52409
172 5105 30 -584 4551 276370 2764 -414.56 2349 278719 213719 -100489 113230 217314 1811 -271.64 1539 218853 153853 -100489 53364
173 4551 27 -584 3993 278719 2787 -418.08 2369 281088 216088 -101074 115014 218853 1824 -273.57 1550 220403 155403 -101074 54329
174 3993 23 -584 3432 281088 2811 -421.63 2389 283477 218477 -101658 116819 220403 1837 -275.50 1561 221964 156964 -101658 55306
175 3432 20 -584 2868 283477 2835 -425.22 2410 285887 220887 -102242 118645 221964 1850 -277.46 1572 223536 158536 -102242 56294
176 2868 17 -584 2301 285887 2859 -428.83 2430 288317 223317 -102826 120491 223536 1863 -279.42 1583 225119 160119 -102826 57293
177 2301 13 -584 1730 288317 2883 -432.48 2451 290768 225768 -103410 122358 225119 1876 -281.40 1595 226714 161714 -103410 58304
178 1730 10 -584 1155 290768 2908 -436.15 2472 293240 228240 -103995 124245 226714 1889 -283.39 1606 228320 163320 -103995 59325
179 1155 7 -584 578 293240 2932 -439.86 2493 295733 230733 -104579 126154 228320 1903 -285.40 1617 229937 164937 -104579 60358
180 578 3 -581 0 295733 2957 -443.60 2514 298247 233247 -105160 128087 229937 1916 -287.42 1629 231566 166566 -105160 61406
-105160 Total … 274407 -41161 233246 Total … 195965 -29395 166570