3 Year Contract Model 2 Year Contract Model
Current 2nd Year 3rd Year Total New 1st New 2nd New 3rd Error? Current 2nd Year Total New 1st New 2nd Error?
$1 $10 $20 $31 $7 $12 $12 $0 $1 $10 $11 $2 $9 $0
$2 $10 $20 $32 $8 $12 $12 $0 $2 $10 $12 $3 $9 $0
$3 $10 $20 $33 $10 $12 $11 $0 $3 $10 $13 $4 $9 $0
$4 $10 $20 $34 $11 $12 $11 $0 $4 $10 $14 $5 $9 $0
$5 $10 $20 $35 $12 $12 $11 $0 $5 $10 $15 $7 $8 $0
$6 $10 $20 $36 $13 $11 $12 $0 $6 $10 $16 $8 $8 $0
$7 $10 $20 $37 $14 $11 $12 $0 $7 $10 $17 $9 $8 $0
$8 $10 $20 $38 $16 $11 $11 $0 $8 $10 $18 $10 $8 $0
$9 $10 $20 $39 $17 $11 $11 $0 $9 $10 $19 $11 $8 $0
$10 $10 $20 $40 $18 $11 $11 $0 $10 $10 $20 $12 $8 $0
$11 $11 $20 $42 $19 $11 $12 $0 $11 $11 $22 $13 $9 $0
$12 $12 $20 $44 $21 $12 $11 $0 $12 $12 $24 $14 $10 $0
$13 $13 $20 $46 $22 $12 $12 $0 $13 $13 $26 $16 $10 $0
$14 $14 $20 $48 $24 $12 $12 $0 $14 $14 $28 $17 $11 $0
$15 $15 $20 $50 $25 $13 $12 $0 $15 $15 $30 $18 $12 $0
$16 $16 $20 $52 $26 $13 $13 $0 $16 $16 $32 $19 $13 $0
$17 $17 $20 $54 $28 $13 $13 $0 $17 $17 $34 $20 $14 $0
$18 $18 $20 $56 $29 $13 $14 $0 $18 $18 $36 $22 $14 $0
$19 $19 $20 $58 $31 $14 $13 $0 $19 $19 $38 $23 $15 $0
$20 $20 $20 $60 $32 $14 $14 $0 $20 $20 $40 $24 $16 $0
$21 $21 $21 $63 $34 $15 $14 $0 $21 $21 $42 $25 $17 $0
$22 $22 $22 $66 $35 $15 $16 $0 $22 $22 $44 $26 $18 $0
$23 $23 $23 $69 $37 $16 $16 $0 $23 $23 $46 $28 $18 $0
$24 $24 $24 $72 $38 $17 $17 $0 $24 $24 $48 $29 $19 $0
$25 $25 $25 $75 $40 $18 $17 $0 $25 $25 $50 $30 $20 $0
$26 $26 $26 $78 $42 $18 $18 $0 $26 $26 $52 $31 $21 $0
$27 $27 $27 $81 $43 $19 $19 $0 $27 $27 $54 $32 $22 $0
$28 $28 $28 $84 $45 $20 $19 $0 $28 $28 $56 $34 $22 $0
$29 $29 $29 $87 $46 $20 $21 $0 $29 $29 $58 $35 $23 $0
$30 $30 $30 $90 $48 $21 $21 $0 $30 $30 $60 $36 $24 $0
$31 $31 $31 $93 $50 $22 $21 $0 $31 $31 $62 $37 $25 $0
$32 $32 $32 $96 $51 $22 $23 $0 $32 $32 $64 $38 $26 $0
$33 $33 $33 $99 $53 $23 $23 $0 $33 $33 $66 $40 $26 $0
$34 $34 $34 $102 $54 $24 $24 $0 $34 $34 $68 $41 $27 $0
$35 $35 $35 $105 $56 $25 $24 $0 $35 $35 $70 $42 $28 $0
$36 $36 $36 $108 $58 $25 $25 $0 $36 $36 $72 $43 $29 $0
$37 $37 $37 $111 $59 $26 $26 $0 $37 $37 $74 $44 $30 $0
$38 $38 $38 $114 $61 $27 $26 $0 $38 $38 $76 $46 $30 $0
$39 $39 $39 $117 $62 $27 $28 $0 $39 $39 $78 $47 $31 $0
$40 $40 $40 $120 $64 $28 $28 $0 $40 $40 $80 $48 $32 $0
$41 $41 $41 $123 $66 $29 $28 $0 $41 $41 $82 $49 $33 $0
$42 $42 $42 $126 $67 $29 $30 $0 $42 $42 $84 $50 $34 $0
$43 $43 $43 $129 $69 $30 $30 $0 $43 $43 $86 $52 $34 $0
$44 $44 $44 $132 $70 $31 $31 $0 $44 $44 $88 $53 $35 $0
$45 $45 $45 $135 $72 $32 $31 $0 $45 $45 $90 $54 $36 $0
$46 $46 $46 $138 $74 $32 $32 $0 $46 $46 $92 $55 $37 $0
$47 $47 $47 $141 $75 $33 $33 $0 $47 $47 $94 $56 $38 $0
$48 $48 $48 $144 $77 $34 $33 $0 $48 $48 $96 $58 $38 $0
$49 $49 $49 $147 $78 $34 $35 $0 $49 $49 $98 $59 $39 $0
$50 $50 $50 $150 $80 $35 $35 $0 $50 $50 $100 $60 $40 $0
$51 $51 $51 $153 $82 $36 $35 $0 $51 $51 $102 $61 $41 $0
$52 $52 $52 $156 $83 $36 $37 $0 $52 $52 $104 $62 $42 $0
$53 $53 $53 $159 $85 $37 $37 $0 $53 $53 $106 $64 $42 $0
$54 $54 $54 $162 $86 $38 $38 $0 $54 $54 $108 $65 $43 $0
$55 $55 $55 $165 $88 $39 $38 $0 $55 $55 $110 $66 $44 $0
$56 $56 $56 $168 $90 $39 $39 $0 $56 $56 $112 $67 $45 $0
$57 $57 $57 $171 $91 $40 $40 $0 $57 $57 $114 $68 $46 $0
$58 $58 $58 $174 $93 $41 $40 $0 $58 $58 $116 $70 $46 $0
$59 $59 $59 $177 $94 $41 $42 $0 $59 $59 $118 $71 $47 $0
$60 $60 $60 $180 $96 $42 $42 $0 $60 $60 $120 $72 $48 $0
$61 $61 $61 $183 $98 $43 $42 $0 $61 $61 $122 $73 $49 $0
$62 $62 $62 $186 $99 $43 $44 $0 $62 $62 $124 $74 $50 $0
$63 $63 $63 $189 $101 $44 $44 $0 $63 $63 $126 $76 $50 $0
$64 $64 $64 $192 $102 $45 $45 $0 $64 $64 $128 $77 $51 $0
$65 $65 $65 $195 $104 $46 $45 $0 $65 $65 $130 $78 $52 $0
$66 $66 $66 $198 $106 $46 $46 $0 $66 $66 $132 $79 $53 $0
$67 $67 $67 $201 $107 $47 $47 $0 $67 $67 $134 $80 $54 $0
$68 $68 $68 $204 $109 $48 $47 $0 $68 $68 $136 $82 $54 $0
$69 $69 $69 $207 $110 $48 $49 $0 $69 $69 $138 $83 $55 $0
$70 $70 $70 $210 $112 $49 $49 $0 $70 $70 $140 $84 $56 $0
$71 $71 $71 $213 $114 $50 $49 $0 $71 $71 $142 $85 $57 $0
$72 $72 $72 $216 $115 $50 $51 $0 $72 $72 $144 $86 $58 $0
$73 $73 $73 $219 $117 $51 $51 $0 $73 $73 $146 $88 $58 $0
$74 $74 $74 $222 $118 $52 $52 $0 $74 $74 $148 $89 $59 $0
$75 $75 $75 $225 $120 $53 $52 $0 $75 $75 $150 $90 $60 $0
$76 $76 $76 $228 $122 $53 $53 $0 $76 $76 $152 $91 $61 $0
$77 $77 $77 $231 $123 $54 $54 $0 $77 $77 $154 $92 $62 $0
$78 $78 $78 $234 $125 $55 $54 $0 $78 $78 $156 $94 $62 $0
$79 $79 $79 $237 $126 $55 $56 $0 $79 $79 $158 $95 $63 $0
$80 $80 $80 $240 $128 $56 $56 $0 $80 $80 $160 $96 $64 $0
$81 $81 $81 $243 $130 $57 $56 $0 $81 $81 $162 $97 $65 $0
$82 $82 $82 $246 $131 $57 $58 $0 $82 $82 $164 $98 $66 $0
$83 $83 $83 $249 $133 $58 $58 $0 $83 $83 $166 $100 $66 $0
$84 $84 $84 $252 $134 $59 $59 $0 $84 $84 $168 $101 $67 $0
$85 $85 $85 $255 $136 $60 $59 $0 $85 $85 $170 $102 $68 $0
$86 $86 $86 $258 $138 $60 $60 $0 $86 $86 $172 $103 $69 $0
$87 $87 $87 $261 $139 $61 $61 $0 $87 $87 $174 $104 $70 $0
$88 $88 $88 $264 $141 $62 $61 $0 $88 $88 $176 $106 $70 $0
$89 $89 $89 $267 $142 $62 $63 $0 $89 $89 $178 $107 $71 $0
$90 $90 $90 $270 $144 $63 $63 $0 $90 $90 $180 $108 $72 $0
$91 $91 $91 $273 $146 $64 $63 $0 $91 $91 $182 $109 $73 $0
$92 $92 $92 $276 $147 $64 $65 $0 $92 $92 $184 $110 $74 $0
$93 $93 $93 $279 $149 $65 $65 $0 $93 $93 $186 $112 $74 $0
$94 $94 $94 $282 $150 $66 $66 $0 $94 $94 $188 $113 $75 $0
$95 $95 $95 $285 $152 $67 $66 $0 $95 $95 $190 $114 $76 $0
$96 $96 $96 $288 $154 $67 $67 $0 $96 $96 $192 $115 $77 $0
$97 $97 $97 $291 $155 $68 $68 $0 $97 $97 $194 $116 $78 $0
$98 $98 $98 $294 $157 $69 $68 $0 $98 $98 $196 $118 $78 $0
$99 $99 $99 $297 $158 $69 $70 $0 $99 $99 $198 $119 $79 $0
$100 $100 $100 $300 $160 $70 $70 $0 $100 $100 $200 $120 $80 $0
$101 $101 $101 $303 $162 $71 $70 $0 $101 $101 $202 $121 $81 $0
$102 $102 $102 $306 $163 $71 $72 $0 $102 $102 $204 $122 $82 $0
$103 $103 $103 $309 $165 $72 $72 $0 $103 $103 $206 $124 $82 $0
$104 $104 $104 $312 $166 $73 $73 $0 $104 $104 $208 $125 $83 $0
$105 $105 $105 $315 $168 $74 $73 $0 $105 $105 $210 $126 $84 $0
$106 $106 $106 $318 $170 $74 $74 $0 $106 $106 $212 $127 $85 $0
$107 $107 $107 $321 $171 $75 $75 $0 $107 $107 $214 $128 $86 $0
$108 $108 $108 $324 $173 $76 $75 $0 $108 $108 $216 $130 $86 $0
$109 $109 $109 $327 $174 $76 $77 $0 $109 $109 $218 $131 $87 $0
$110 $110 $110 $330 $176 $77 $77 $0 $110 $110 $220 $132 $88 $0
$111 $111 $111 $333 $178 $78 $77 $0 $111 $111 $222 $133 $89 $0
$112 $112 $112 $336 $179 $78 $79 $0 $112 $112 $224 $134 $90 $0
$113 $113 $113 $339 $181 $79 $79 $0 $113 $113 $226 $136 $90 $0
$114 $114 $114 $342 $182 $80 $80 $0 $114 $114 $228 $137 $91 $0
$115 $115 $115 $345 $184 $81 $80 $0 $115 $115 $230 $138 $92 $0
$116 $116 $116 $348 $186 $81 $81 $0 $116 $116 $232 $139 $93 $0
$117 $117 $117 $351 $187 $82 $82 $0 $117 $117 $234 $140 $94 $0
$118 $118 $118 $354 $189 $83 $82 $0 $118 $118 $236 $142 $94 $0
$119 $119 $119 $357 $190 $83 $84 $0 $119 $119 $238 $143 $95 $0
$120 $120 $120 $360 $192 $84 $84 $0 $120 $120 $240 $144 $96 $0
$121 $121 $121 $363 $194 $85 $84 $0 $121 $121 $242 $145 $97 $0
$122 $122 $122 $366 $195 $85 $86 $0 $122 $122 $244 $146 $98 $0
$123 $123 $123 $369 $197 $86 $86 $0 $123 $123 $246 $148 $98 $0
$124 $124 $124 $372 $198 $87 $87 $0 $124 $124 $248 $149 $99 $0
$125 $125 $125 $375 $200 $88 $87 $0 $125 $125 $250 $150 $100 $0
$126 $126 $126 $378 $202 $88 $88 $0 $126 $126 $252 $151 $101 $0
$127 $127 $127 $381 $203 $89 $89 $0 $127 $127 $254 $152 $102 $0
$128 $128 $128 $384 $205 $90 $89 $0 $128 $128 $256 $154 $102 $0
$129 $129 $129 $387 $206 $90 $91 $0 $129 $129 $258 $155 $103 $0
$130 $130 $130 $390 $208 $91 $91 $0 $130 $130 $260 $156 $104 $0
$131 $131 $131 $393 $210 $92 $91 $0 $131 $131 $262 $157 $105 $0
$132 $132 $132 $396 $211 $92 $93 $0 $132 $132 $264 $158 $106 $0
$133 $133 $133 $399 $213 $93 $93 $0 $133 $133 $266 $160 $106 $0
$134 $134 $134 $402 $214 $94 $94 $0 $134 $134 $268 $161 $107 $0
$135 $135 $135 $405 $216 $95 $94 $0 $135 $135 $270 $162 $108 $0
$136 $136 $136 $408 $218 $95 $95 $0 $136 $136 $272 $163 $109 $0
$137 $137 $137 $411 $219 $96 $96 $0 $137 $137 $274 $164 $110 $0
$138 $138 $138 $414 $221 $97 $96 $0 $138 $138 $276 $166 $110 $0
$139 $139 $139 $417 $222 $97 $98 $0 $139 $139 $278 $167 $111 $0
$140 $140 $140 $420 $224 $98 $98 $0 $140 $140 $280 $168 $112 $0
$141 $141 $141 $423 $226 $99 $98 $0 $141 $141 $282 $169 $113 $0
$142 $142 $142 $426 $227 $99 $100 $0 $142 $142 $284 $170 $114 $0
$143 $143 $143 $429 $229 $100 $100 $0 $143 $143 $286 $172 $114 $0
$144 $144 $144 $432 $230 $101 $101 $0 $144 $144 $288 $173 $115 $0
$145 $145 $145 $435 $232 $102 $101 $0 $145 $145 $290 $174 $116 $0
$146 $146 $146 $438 $234 $102 $102 $0 $146 $146 $292 $175 $117 $0
$147 $147 $147 $441 $235 $103 $103 $0 $147 $147 $294 $176 $118 $0
$148 $148 $148 $444 $237 $104 $103 $0 $148 $148 $296 $178 $118 $0
$149 $149 $149 $447 $238 $104 $105 $0 $149 $149 $298 $179 $119 $0
$150 $150 $150 $450 $240 $105 $105 $0 $150 $150 $300 $180 $120 $0
$151 $151 $151 $453 $242 $106 $105 $0 $151 $151 $302 $181 $121 $0
$152 $152 $152 $456 $243 $106 $107 $0 $152 $152 $304 $182 $122 $0
$153 $153 $153 $459 $245 $107 $107 $0 $153 $153 $306 $184 $122 $0
$154 $154 $154 $462 $246 $108 $108 $0 $154 $154 $308 $185 $123 $0
$155 $155 $155 $465 $248 $109 $108 $0 $155 $155 $310 $186 $124 $0
$156 $156 $156 $468 $250 $109 $109 $0 $156 $156 $312 $187 $125 $0
$157 $157 $157 $471 $251 $110 $110 $0 $157 $157 $314 $188 $126 $0
$158 $158 $158 $474 $253 $111 $110 $0 $158 $158 $316 $190 $126 $0
$159 $159 $159 $477 $254 $111 $112 $0 $159 $159 $318 $191 $127 $0
$160 $160 $160 $480 $256 $112 $112 $0 $160 $160 $320 $192 $128 $0
$161 $161 $161 $483 $258 $113 $112 $0 $161 $161 $322 $193 $129 $0
$162 $162 $162 $486 $259 $113 $114 $0 $162 $162 $324 $194 $130 $0
$163 $163 $163 $489 $261 $114 $114 $0 $163 $163 $326 $196 $130 $0
$164 $164 $164 $492 $262 $115 $115 $0 $164 $164 $328 $197 $131 $0
$165 $165 $165 $495 $264 $116 $115 $0 $165 $165 $330 $198 $132 $0
$166 $166 $166 $498 $266 $116 $116 $0 $166 $166 $332 $199 $133 $0
$167 $167 $167 $501 $267 $117 $117 $0 $167 $167 $334 $200 $134 $0
$168 $168 $168 $504 $269 $118 $117 $0 $168 $168 $336 $202 $134 $0