O

Actual
2017 January Target
2017 July Target
2018 January Target
Estimated

Saving (Cash)
Investment
Err:502 #N/A
47,497.68
#N/A
60,967.24
#N/A
86,260.84
#N/A
1,752,577.62
#N/A

Total Assets

Saving
Investm
CPF (O
CPF In

Condo Target
Value of Condo
550,000.00
600,000.00
80% Bank Loan
440,000.00
480,000.00
20% Down Payment
110,000.00
120,000.00
3% Stamp Duty
11,100.00
12,600.00
Legal Fee
3,000.00
3,000.00
Total Cash & CPF Requi
124,100.00
135,600.00
Current Assets Surplus
Err:502
Err:502
2017 Jan Assets Surplus#N/A
#N/A
2017 July Assets Surplu#N/A
#N/A
2018 Jan Assets Surplus#N/A
#N/A
Saving Trend

Saving Trend
1
0.9
0.8

Saving Trend

Amount Saved

1
0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0

Horizontal axis title

Overall Income
CPF (OA)
CPF Interest
1,980.31
65.00
18,102.02
801.54
23,527.02
1,231.13
31,661.43
1,736.55
641,568.76
213,191.33

Expected Target
150,000.00
150,000.00
150,000.00
150,000.00
2,500,000.00

Saving (Cash)
Investment
CPF (OA)
CPF Interest

Passive Inc
650,000.00
520,000.00
130,000.00
14,100.00
3,000.00
147,100.00
Err:502
#N/A
#N/A
#N/A

Year
Year
Year
Year
Year
Year
Year
Year
Year

2015
2016
2017
2018
2019
2020
2021
2022
2023

Column J

Current Amount
Err:502
0.00
0.00
0.00
0.00

Difference
Completion (%)
Err:502
Err:502
(150,000.00)
0.00
(150,000.00)
0.00
(150,000.00)
0.00
(2,500,000.00)
0.00

Passive Income
300.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Month/Year Gross Salary Net Income

August 2015
3,000.00 2,352.60
###
0.00
October 2015
0.00
###
0.00
###
0.00
January 2016
0.00
###
0.00
March 2016
0.00
April 2016
0.00
May 2016
0.00
June 2016
0.00
July 2016
0.00
August 2016
0.00
###
0.00
October 2016
0.00
###
0.00
###
0.00
January 2017
0.00
###
0.00
March 2017
0.00
April 2017
0.00
May 2017
0.00
June 2017
0.00
July 2017
0.00
August 2017
0.00
###
0.00
October 2017
0.00
###
0.00
###
0.00
January 2018
0.00
###
0.00
March 2018
0.00
April 2018
0.00
May 2018
0.00
June 2018
0.00
July 2018
0.00
August 2018
0.00
###
0.00
October 2018
0.00
###
0.00

CPF (OA)Interest & Dividends

200.00
759.73
100.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

January
March
April
May
June
July
August
October

January
March
April
May
June
July
August
October

January
March
April
May
June
July
August
October

January
March
April

###
2019
###
2019
2019
2019
2019
2019
2019
###
2019
###
###
2020
###
2020
2020
2020
2020
2020
2020
###
2020
###
###
2021
###
2021
2021
2021
2021
2021
2021
###
2021
###
###
2022
###
2022
2022

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

May
June
July
August
October

January
March
April
May
June
July
August
October

January
March
April
May
June
July
August
October

January
March
April
May
June
July
August

2022
2022
2022
2022
###
2022
###
###
2023
###
2023
2023
2023
2023
2023
2023
###
2023
###
###
2024
###
2024
2024
2024
2024
2024
2024
###
2024
###
###
2025
###
2025
2025
2025
2025
2025
2025
###

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

October 2025
###
###
January 2026
###
March 2026
April 2026
May 2026
June 2026
July 2026
August 2026
###
October 2026
###
###
January 2027
February 2027
March 2027
April 2027
May 2027
June 2027
July 2027
August 2027
###
October 2027
###
###
January 2028
February 2028
March 2028
April 2028
May 2028
June 2028
July 2028
August 2028
###
October 2028
###
###
January 2029
February 2029

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

March 2029
April 2029
May 2029
June 2029
July 2029
August 2029
###
October 2029
###
###
January 2030
February 2030
March 2030
April 2030
May 2030
June 2030
July 2030
August 2030
###
October 2030
###
###
January 2031
February 2031
March 2031
April 2031
May 2031
June 2031
July 2031
August 2031
###
October 2031
###
###
January 2032
February 2032
March 2032
April 2032
May 2032
June 2032
July 2032

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

August 2032
###
October 2032
###
###
January 2033
February 2033
March 2033
April 2033
May 2033
June 2033
July 2033
August 2033
###
October 2033
###
###
January 2034
February 2034
March 2034
April 2034
May 2034
June 2034
July 2034
August 2034
###
October 2034
###
###
January 2035
February 2035
March 2035
April 2035
May 2035
June 2035
July 2035
August 2035
###
October 2035
###
###

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

January 2036
February 2036
March 2036
April 2036
May 2036
June 2036
July 2036
August 2036
###
October 2036
###
###
January 2037
February 2037
March 2037
April 2037
May 2037
June 2037
July 2037
August 2037
###
October 2037
###
###
January 2038
February 2038
March 2038
April 2038
May 2038
June 2038
July 2038
August 2038
###
October 2038
###
###
January 2039
February 2039
March 2039
April 2039
May 2039

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

June 2039
July 2039
August 2039
###
October 2039
###
###
January 2040
February 2040
March 2040
April 2040
May 2040
June 2040
July 2040
August 2040
###
October 2040
###
###
January 2041
February 2041
March 2041
April 2041
May 2041
June 2041
July 2041
August 2041
###
October 2041
###
###
January 2042
February 2042
March 2042
April 2042
May 2042
June 2042
July 2042
August 2042
###
October 2042

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

###
###
January 2042
February 2042
March 2042
April 2042
May 2042
June 2042
July 2042
August 2042
###
October 2042
###
###

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Current CPF (OA)

Cash Deposit
Investment Money Deposit
CPF Interest Total Saving
15,220.58
5,000.00
31.71 3,312.33
15,980.31
Err:502
33.29
Err:502
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00
15,980.31
0.00
0.00

15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31
15,980.31

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Saving Trend

Amount Saved

1
0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0

Column J

Horizontal axis title

Column J

Month/Year
August 2015
September 2015
October 2015
November 2015
December 2015
January 2016
February 2016
March 2016
April 2016
May 2016
June 2016
July 2016
August 2016
September 2016
October 2016
November 2016
December 2016
January 2017
February 2017
March 2017
April 2017
May 2017
June 2017
July 2017
August 2017
September 2017
October 2017
November 2017
December 2017
January 2018
February 2018
March 2018
April 2018
May 2018
June 2018
July 2018
August 2018
September 2018
October 2018
November 2018

Travel

Food and Entertainment

Bills
60.00

750.00

December
January
February
March
April
May
June
July
August
September
October
November
December
January
February
March
April
May
June
July
August
September
October
November
December
January
February
March
April
May
June
July
August
September
October
November
December
January
February
March
April

2018
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2022
2022
2022
2022

May
June
July
August
September
October
November
December
January
February
March
April
May
June
July
August
September
October
November
December

2022
2022
2022
2022
2022
2022
2022
2022
2023
2023
2023
2023
2023
2023
2023
2023
2023
2023
2023
2023

Allowance
550.00

Shares

Total Expenses
60.00
3,000.00
1,300.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Month/Year Gross Salary Net Saving

August 2015
3,000.00 2,352.60
###
250.00 (4,100.00)
October 2015
1,200.00 60.00
###
3,722.00 2,077.60
### 3,833.66
2,166.93
January 2016
3,722.00 2,077.60
###
3,722.00 2,077.60
March 2016
3,722.00 2,077.60
April 2016 3,972.00
2,277.60
May 2016
3,722.00 2,077.60
June 2016
3,722.00 2,077.60
July 2016
3,722.00 2,077.60
August 2016
3,722.00 2,077.60
### 3,889.49
2,211.59
October 2016 4,139.49
2,411.59
### 3,889.49
2,211.59
### 15,557.96
11,546.37
January 2017
3,889.49 2,211.59
###
3,889.49 2,211.59
March 2017
3,889.49 2,211.59
April 2017 4,139.49
2,411.59
May 2017
3,889.49 2,211.59
June 2017
3,889.49 2,211.59
July 2017
3,889.49 2,211.59
August 2017
3,889.49 2,211.59
### 4,278.44
2,522.75
October 2017 4,528.44
2,722.75
### 4,278.44
2,522.75
### 17,113.76
12,791.00
January 2018
4,278.44 2,522.75
###
4,278.44 2,522.75
March 2018
4,278.44 2,522.75
April 2018 4,528.44
2,722.75
May 2018
4,278.44 2,522.75
June 2018
4,278.44 2,522.75
July 2018
4,278.44 2,522.75
August 2018
4,278.44 2,522.75
###
4,492.36 2,693.89
October 2018
4,492.36 2,693.89
###
4,492.36 2,693.89

CPF (OA)Interest & Dividends

200.00
690.00
100.00
57.50
276.00
856.06
881.74
856.06
856.06
856.06
913.56
856.06
856.06
856.06
856.06
894.58
952.08
894.58
3,578.33
894.58
894.58
894.58
952.08
894.58
894.58
894.58
894.58
984.04
1,041.54
984.04
3,936.16
984.04
984.04
984.04
1,041.54
984.04
984.04
984.04
984.04
1,033.24
1,033.24
1,033.24

January
March
April
May
June
July
August
October

January
March
April
May
June
July
August
October

January
March
April
May
June
July
August
October

January
March
April

### 17,969.45
13,475.56
2019
4,492.36 2,693.89
###
4,492.36 2,693.89
2019
4,492.36 2,693.89
2019
4,492.36 2,693.89
2019
4,492.36 2,693.89
2019
4,492.36 2,693.89
2019
4,492.36 2,693.89
2019
4,492.36 2,693.89
###
4,716.98 2,873.58
2019
4,716.98 2,873.58
###
4,716.98 2,873.58
### 18,867.91
14,194.33
2020
4,716.98 2,273.58
###
4,716.98 2,273.58
2020
4,716.98 2,273.58
2020
4,716.98 2,273.58
2020
4,716.98 2,273.58
2020
4,716.98 2,273.58
2020
4,716.98 2,273.58
2020
4,716.98 2,273.58
###
5,188.68 2,650.94
2020
5,188.68 2,650.94
###
5,188.68 2,650.94
### 24,764.15
18,311.32
2021
5,188.68 2,650.94
###
5,188.68 2,650.94
2021
5,188.68 2,650.94
2021
5,188.68 2,650.94
2021
5,188.68 2,650.94
2021
5,188.68 2,650.94
2021
5,188.68 2,650.94
2021
5,188.68 2,650.94
###
5,448.11 2,858.49
2021
5,448.11 2,858.49
###
5,448.11 2,858.49
### 21,792.46
15,933.96
2022
5,448.11
2,858.49
###
5,448.11
2,858.49
2022
5,448.11
2,858.49
2022
5,448.11
2,858.49

4,132.97
1,033.24
1,033.24
1,033.24
1,033.24
1,033.24
1,033.24
1,033.24
1,033.24
1,084.90
1,084.90
1,084.90
4,339.62
1,084.90
1,084.90
1,084.90
1,084.90
1,084.90
1,084.90
1,084.90
1,084.90
1,193.40
1,193.40
1,193.40
5,695.75
1,193.40
1,193.40
1,193.40
1,193.40
1,193.40
1,193.40
1,193.40
1,193.40
1,253.07
1,253.07
1,253.07
5,012.27
1,253.07
1,253.07
1,253.07
1,253.07

May
June
July
August
October

January
March
April
May
June
July
August
October

January
March
April
May
June
July
August
October

January
March
April
May
June
July
August

2022
2022
2022
2022
###
2022
###
###
2023
###
2023
2023
2023
2023
2023
2023
###
2023
###
###
2024
###
2024
2024
2024
2024
2024
2024
###
2024
###
###
2025
###
2025
2025
2025
2025
2025
2025
###

5,448.11
5,448.11
5,448.11
5,448.11

2,858.49

1,253.07

2,858.49

1,253.07

2,858.49

1,253.07

2,858.49

1,253.07

5,720.52

3,076.41

1,315.72

5,720.52

3,076.41

1,315.72

5,720.52

3,076.41

1,315.72

22,882.06

16,805.65

5,262.87

5,720.52

3,076.41

1,315.72

5,720.52

3,076.41

1,315.72

5,720.52

3,076.41

1,315.72

5,720.52

3,076.41

1,315.72

5,720.52

3,076.41

1,315.72

5,720.52

3,076.41

1,315.72

5,720.52

3,076.41

1,315.72

5,720.52

3,076.41

1,315.72

6,006.55

3,305.24

1,381.51

6,006.55

3,305.24

1,381.51

6,006.55

3,305.24

1,381.51

24,026.18

17,720.95

5,526.02

6,006.55

3,305.24

1,381.51

6,006.55

3,305.24

1,381.51

6,006.55

3,305.24

1,381.51

6,006.55

3,305.24

1,381.51

6,006.55

3,305.24

1,381.51

6,006.55

3,305.24

1,381.51

6,006.55

3,305.24

1,381.51

6,006.55

3,305.24

1,381.51

6,246.81

3,497.45

1,436.77

6,246.81

3,497.45

1,436.77

6,246.81

3,497.45

1,436.77

24,987.25

18,489.80

5,747.07

6,246.81

3,497.45

1,436.77

6,246.81

3,497.45

1,436.77

6,246.81

3,497.45

1,436.77

6,246.81

3,497.45

1,436.77

6,246.81

3,497.45

1,436.77

6,246.81

3,497.45

1,436.77

6,246.81

3,497.45

1,436.77

6,246.81

3,497.45

1,436.77

6,465.45

3,672.36

1,487.05

October 2025
###
###
January 2026
###
March 2026
April 2026
May 2026
June 2026
July 2026
August 2026
###
October 2026
###
###

6,465.45

3,672.36

1,487.05

6,465.45

3,672.36

1,487.05

32,327.24

24,361.79

7,435.27

6,465.45

3,672.36

1,487.05

6,465.45

3,672.36

1,487.05

6,465.45

3,672.36

1,487.05

6,465.45

3,672.36

1,487.05

6,465.45

3,672.36

1,487.05

6,465.45

3,672.36

1,487.05

6,465.45

3,672.36

1,487.05

6,465.45

3,672.36

1,487.05

6,788.72

3,930.98

1,561.41

6,788.72

3,930.98

1,561.41

6,788.72

3,930.98

1,561.41

27,154.89

20,223.91

6,245.62

January 2027

6,788.72

3,930.98

1,561.41

February 2027

6,788.72

3,930.98

1,561.41

March 2027

6,788.72

3,930.98

1,561.41

April 2027

6,788.72

3,930.98

1,561.41

May 2027

6,788.72

3,930.98

1,561.41

June 2027

6,788.72

3,930.98

1,561.41

July 2027

6,788.72

3,930.98

1,561.41

August 2027

6,788.72

3,930.98

1,561.41

###

7,128.16

4,202.52

1,639.48

October 2027

7,128.16

4,202.52

1,639.48

###

7,128.16

4,202.52

1,639.48

###

27,154.89

20,223.91

6,245.62

January 2028

7,128.16

4,202.52

1,639.48

February 2028

7,128.16

4,202.52

1,639.48

March 2028

7,128.16

4,202.52

1,639.48

April 2028

7,128.16

4,202.52

1,639.48

May 2028

7,128.16

4,202.52

1,639.48

June 2028

7,128.16

4,202.52

1,639.48

July 2028

7,128.16

4,202.52

1,639.48

August 2028

7,128.16

4,202.52

1,639.48

###

7,484.57

4,487.65

1,721.45

October 2028

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2029

7,484.57

4,487.65

1,721.45

February 2029

7,484.57

4,487.65

1,721.45

March 2029

7,484.57

4,487.65

1,721.45

April 2029

7,484.57

4,487.65

1,721.45

May 2029

7,484.57

4,487.65

1,721.45

June 2029

7,484.57

4,487.65

1,721.45

July 2029

7,484.57

4,487.65

1,721.45

August 2029

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2029

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2030

7,484.57

4,487.65

1,721.45

February 2030

7,484.57

4,487.65

1,721.45

March 2030

7,484.57

4,487.65

1,721.45

April 2030

7,484.57

4,487.65

1,721.45

May 2030

7,484.57

4,487.65

1,721.45

June 2030

7,484.57

4,487.65

1,721.45

July 2030

7,484.57

4,487.65

1,721.45

August 2030

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2030

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2031

7,484.57

4,487.65

1,721.45

February 2031

7,484.57

4,487.65

1,721.45

March 2031

7,484.57

4,487.65

1,721.45

April 2031

7,484.57

4,487.65

1,721.45

May 2031

7,484.57

4,487.65

1,721.45

June 2031

7,484.57

4,487.65

1,721.45

July 2031

7,484.57

4,487.65

1,721.45

August 2031

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2031

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2032

7,484.57

4,487.65

1,721.45

February 2032

7,484.57

4,487.65

1,721.45

March 2032

7,484.57

4,487.65

1,721.45

April 2032

7,484.57

4,487.65

1,721.45

May 2032

7,484.57

4,487.65

1,721.45

June 2032

7,484.57

4,487.65

1,721.45

July 2032

7,484.57

4,487.65

1,721.45

August 2032

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2032

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2033

7,484.57

4,487.65

1,721.45

February 2033

7,484.57

4,487.65

1,721.45

March 2033

7,484.57

4,487.65

1,721.45

April 2033

7,484.57

4,487.65

1,721.45

May 2033

7,484.57

4,487.65

1,721.45

June 2033

7,484.57

4,487.65

1,721.45

July 2033

7,484.57

4,487.65

1,721.45

August 2033

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2033

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2034

7,484.57

4,487.65

1,721.45

February 2034

7,484.57

4,487.65

1,721.45

March 2034

7,484.57

4,487.65

1,721.45

April 2034

7,484.57

4,487.65

1,721.45

May 2034

7,484.57

4,487.65

1,721.45

June 2034

7,484.57

4,487.65

1,721.45

July 2034

7,484.57

4,487.65

1,721.45

August 2034

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2034

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2035

7,484.57

4,487.65

1,721.45

February 2035

7,484.57

4,487.65

1,721.45

March 2035

7,484.57

4,487.65

1,721.45

April 2035

7,484.57

4,487.65

1,721.45

May 2035

7,484.57

4,487.65

1,721.45

June 2035

7,484.57

4,487.65

1,721.45

July 2035

7,484.57

4,487.65

1,721.45

August 2035

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2035

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2036

7,484.57

4,487.65

1,721.45

February 2036

7,484.57

4,487.65

1,721.45

March 2036

7,484.57

4,487.65

1,721.45

April 2036

7,484.57

4,487.65

1,721.45

May 2036

7,484.57

4,487.65

1,721.45

June 2036

7,484.57

4,487.65

1,721.45

July 2036

7,484.57

4,487.65

1,721.45

August 2036

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2036

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2037

7,484.57

4,487.65

1,721.45

February 2037

7,484.57

4,487.65

1,721.45

March 2037

7,484.57

4,487.65

1,721.45

April 2037

7,484.57

4,487.65

1,721.45

May 2037

7,484.57

4,487.65

1,721.45

June 2037

7,484.57

4,487.65

1,721.45

July 2037

7,484.57

4,487.65

1,721.45

August 2037

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2037

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2038

7,484.57

4,487.65

1,721.45

February 2038

7,484.57

4,487.65

1,721.45

March 2038

7,484.57

4,487.65

1,721.45

April 2038

7,484.57

4,487.65

1,721.45

May 2038

7,484.57

4,487.65

1,721.45

June 2038

7,484.57

4,487.65

1,721.45

July 2038

7,484.57

4,487.65

1,721.45

August 2038

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2038

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2039

7,484.57

4,487.65

1,721.45

February 2039

7,484.57

4,487.65

1,721.45

March 2039

7,484.57

4,487.65

1,721.45

April 2039

7,484.57

4,487.65

1,721.45

May 2039

7,484.57

4,487.65

1,721.45

June 2039

7,484.57

4,487.65

1,721.45

July 2039

7,484.57

4,487.65

1,721.45

August 2039

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2039

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2040

7,484.57

4,487.65

1,721.45

February 2040

7,484.57

4,487.65

1,721.45

March 2040

7,484.57

4,487.65

1,721.45

April 2040

7,484.57

4,487.65

1,721.45

May 2040

7,484.57

4,487.65

1,721.45

June 2040

7,484.57

4,487.65

1,721.45

July 2040

7,484.57

4,487.65

1,721.45

August 2040

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2040

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2041

7,484.57

4,487.65

1,721.45

February 2041

7,484.57

4,487.65

1,721.45

March 2041

7,484.57

4,487.65

1,721.45

April 2041

7,484.57

4,487.65

1,721.45

May 2041

7,484.57

4,487.65

1,721.45

June 2041

7,484.57

4,487.65

1,721.45

July 2041

7,484.57

4,487.65

1,721.45

August 2041

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2041

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2042

7,484.57

4,487.65

1,721.45

February 2042

7,484.57

4,487.65

1,721.45

March 2042

7,484.57

4,487.65

1,721.45

April 2042

7,484.57

4,487.65

1,721.45

May 2042

7,484.57

4,487.65

1,721.45

June 2042

7,484.57

4,487.65

1,721.45

July 2042

7,484.57

4,487.65

1,721.45

August 2042

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2042

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

January 2042

7,484.57

4,487.65

1,721.45

February 2042

7,484.57

4,487.65

1,721.45

March 2042

7,484.57

4,487.65

1,721.45

April 2042

7,484.57

4,487.65

1,721.45

May 2042

7,484.57

4,487.65

1,721.45

June 2042

7,484.57

4,487.65

1,721.45

July 2042

7,484.57

4,487.65

1,721.45

August 2042

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

October 2042

7,484.57

4,487.65

1,721.45

###

7,484.57

4,487.65

1,721.45

###

29,938.27

22,450.62

6,885.80

Current CPF (OA)

Money DepositCPF Interest
15,220.58
0.00
31.71
15,910.58
33.15
15,968.08
33.27
16,244.08
33.84
17,100.14
35.63
17,981.88
37.46
18,837.94
39.25
19,694.00
41.03
20,550.06
42.81
21,463.62
44.72
22,319.68
46.50
23,175.74
48.28
24,031.80
50.07
24,887.86
51.85
25,782.44
53.71
26,734.53
55.70
27,629.11
57.56
31,207.44
65.02
32,102.02
66.88
32,996.61
68.74
33,891.19
70.61
34,843.27
72.59
35,737.85
74.45
36,632.44
76.32
37,527.02
78.18
38,421.60
80.05
39,405.64
82.10
40,447.18
84.26
41,431.23
86.32
45,367.39
94.52
46,351.43
96.57
47,335.47
98.62
48,319.51
100.67
49,361.05
102.84
50,345.10
104.89
51,329.14
106.94
52,313.18
108.99
53,297.22
111.04
54,330.46
113.19
55,363.71
115.34

56,396.95
60,529.92
61,563.17
62,596.41
63,629.65
64,662.90
65,696.14
66,729.38
67,762.62
68,795.87
69,880.77
70,965.68
72,050.58
76,390.20
77,475.11
78,560.01
79,644.92
80,729.82
81,814.73
82,899.63
83,984.54
85,069.44
86,262.84
87,456.23
88,649.63
94,345.38
95,538.78
96,732.18
97,925.57
99,118.97
100,312.36
101,505.76
102,699.16
103,892.55
105,145.62
106,398.68
107,651.75
112,664.02
113,917.08
115,170.15
116,423.21

117.49
126.10
128.26
130.41
132.56
134.71
136.87
139.02
141.17
143.32
145.58
147.85
150.11
159.15
161.41
163.67
165.93
168.19
170.45
172.71
174.97
177.23
179.71
182.20
184.69
196.55
199.04
201.53
204.01
206.50
208.98
211.47
213.96
216.44
219.05
221.66
224.27
234.72
237.33
239.94
242.55

117,676.28
118,929.35
120,182.41
121,435.48
122,688.55
124,004.26
125,319.98
126,635.70
131,898.58
133,214.29
134,530.01
135,845.73
137,161.45
138,477.17
139,792.89
141,108.61
142,424.32
143,805.83
145,187.33
146,568.84
152,094.86
153,476.37
154,857.87
156,239.38
157,620.88
159,002.39
160,383.90
161,765.40
163,146.91
164,583.67
166,020.44
167,457.21
173,204.27
174,641.04
176,077.81
177,514.57
178,951.34
180,388.11
181,824.87
183,261.64
184,698.41

245.16
247.77
250.38
252.99
255.60
258.34
261.08
263.82
274.79
277.53
280.27
283.01
285.75
288.49
291.24
293.98
296.72
299.60
302.47
305.35
316.86
319.74
322.62
325.50
328.38
331.25
334.13
337.01
339.89
342.88
345.88
348.87
360.84
363.84
366.83
369.82
372.82
375.81
378.80
381.80
384.79

186,185.46
187,672.51
189,159.57
196,594.83
198,081.89
199,568.94
201,055.99
202,543.05
204,030.10
205,517.15
207,004.20
208,491.26
210,052.66
211,614.07
213,175.48
219,421.10
220,982.51
222,543.91
224,105.32
225,666.73
227,228.13
228,789.54
230,350.94
231,912.35
233,551.83
235,191.30
236,830.78
243,076.40
244,715.88
246,355.35
247,994.83
249,634.31
251,273.78
252,913.26
254,552.73
256,192.21
257,913.66
259,635.11
261,356.56
268,242.36
269,963.81

387.89
390.98
394.08
409.57
412.67
415.77
418.87
421.96
425.06
428.16
431.26
434.36
437.61
440.86
444.12
457.13
460.38
463.63
466.89
470.14
473.39
476.64
479.90
483.15
486.57
489.98
493.40
506.41
509.82
513.24
516.66
520.07
523.49
526.90
530.32
533.73
537.32
540.91
544.49
558.84
562.42

271,685.27
273,406.72
275,128.17
276,849.62
278,571.07
280,292.52
282,013.97
283,735.42
285,456.87
287,178.32
294,064.12
295,785.57
297,507.02
299,228.48
300,949.93
302,671.38
304,392.83
306,114.28
307,835.73
309,557.18
311,278.63
313,000.08
319,885.88
321,607.33
323,328.78
325,050.23
326,771.68
328,493.14
330,214.59
331,936.04
333,657.49
335,378.94
337,100.39
338,821.84
345,707.64
347,429.09
349,150.54
350,871.99
352,593.44
354,314.89
356,036.35

566.01
569.60
573.18
576.77
580.36
583.94
587.53
591.12
594.70
598.29
612.63
616.22
619.81
623.39
626.98
630.57
634.15
637.74
641.32
644.91
648.50
652.08
666.43
670.02
673.60
677.19
680.77
684.36
687.95
691.53
695.12
698.71
702.29
705.88
720.22
723.81
727.40
730.98
734.57
738.16
741.74

357,757.80
359,479.25
361,200.70
362,922.15
364,643.60
371,529.40
373,250.85
374,972.30
376,693.75
378,415.20
380,136.65
381,858.10
383,579.55
385,301.01
387,022.46
388,743.91
390,465.36
397,351.16
399,072.61
400,794.06
402,515.51
404,236.96
405,958.41
407,679.86
409,401.31
411,122.76
412,844.22
414,565.67
416,287.12
423,172.92
424,894.37
426,615.82
428,337.27
430,058.72
431,780.17
433,501.62
435,223.07
436,944.52
438,665.97
440,387.43
442,108.88

745.33
748.92
752.50
756.09
759.67
774.02
777.61
781.19
784.78
788.37
791.95
795.54
799.12
802.71
806.30
809.88
813.47
827.81
831.40
834.99
838.57
842.16
845.75
849.33
852.92
856.51
860.09
863.68
867.26
881.61
885.20
888.78
892.37
895.96
899.54
903.13
906.71
910.30
913.89
917.47
921.06

448,994.68
450,716.13
452,437.58
454,159.03
455,880.48
457,601.93
459,323.38
461,044.83
462,766.28
464,487.73
466,209.18
467,930.63
474,816.44
476,537.89
478,259.34
479,980.79
481,702.24
483,423.69
485,145.14
486,866.59
488,588.04
490,309.49
492,030.94
493,752.39
500,638.20
502,359.65
504,081.10
505,802.55
507,524.00
509,245.45
510,966.90
512,688.35
514,409.80
516,131.25
517,852.70
519,574.15
526,459.96
528,181.41
529,902.86
531,624.31
533,345.76

935.41
938.99
942.58
946.16
949.75
953.34
956.92
960.51
964.10
967.68
971.27
974.86
989.20
992.79
996.37
999.96
1,003.55
1,007.13
1,010.72
1,014.31
1,017.89
1,021.48
1,025.06
1,028.65
1,043.00
1,046.58
1,050.17
1,053.76
1,057.34
1,060.93
1,064.51
1,068.10
1,071.69
1,075.27
1,078.86
1,082.45
1,096.79
1,100.38
1,103.96
1,107.55
1,111.14

535,067.21
536,788.66
538,510.11
540,231.56
541,953.01
543,674.46
545,395.91
552,281.71
554,003.17
555,724.62
557,446.07
559,167.52
560,888.97
562,610.42
564,331.87
566,053.32
567,774.77
569,496.22
571,217.67
578,103.47
579,824.92
581,546.37
583,267.83
584,989.28
586,710.73
588,432.18
590,153.63
591,875.08
593,596.53
595,317.98
597,039.43
603,925.23
605,646.68
607,368.13
609,089.58
610,811.04
612,532.49
614,253.94
615,975.39
617,696.84
619,418.29

1,114.72
1,118.31
1,121.90
1,125.48
1,129.07
1,132.66
1,136.24
1,150.59
1,154.17
1,157.76
1,161.35
1,164.93
1,168.52
1,172.11
1,175.69
1,179.28
1,182.86
1,186.45
1,190.04
1,204.38
1,207.97
1,211.55
1,215.14
1,218.73
1,222.31
1,225.90
1,229.49
1,233.07
1,236.66
1,240.25
1,243.83
1,258.18
1,261.76
1,265.35
1,268.94
1,272.52
1,276.11
1,279.70
1,283.28
1,286.87
1,290.45

621,139.74
622,861.19
629,746.99
631,468.44
633,189.89
634,911.34
636,632.79
638,354.25
640,075.70
641,797.15
643,518.60
645,240.05
646,961.50
648,682.95

1,294.04
1,297.63
1,311.97
1,315.56
1,319.15
1,322.73
1,326.32
1,329.90
1,333.49
1,337.08
1,340.66
1,344.25
1,347.84
1,351.42

Month/Year
August 2015
September 2015
October 2015
November 2015
December 2015
January 2016
February 2016
March 2016
April 2016
May 2016
June 2016
July 2016
August 2016
September 2016
October 2016
November 2016
December 2016
January 2017
February 2017
March 2017
April 2017
May 2017
June 2017
July 2017
August 2017
September 2017
October 2017
November 2017
December 2017
January 2018
February 2018
March 2018
April 2018
May 2018
June 2018
July 2018
August 2018
September 2018
October 2018
November 2018

Travel Food and Entertainment

Bills

59.66

900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00

Allowance

December
January
February
March
April
May
June
July
August
September
October
November
December
January
February
March
April
May
June
July
August
September
October
November
December
January
February
March
April
May
June
July
August
September
October
November
December
January
February
March
April

2018
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2022
2022
2022
2022

900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00

May
June
July
August
September
October
November
December
January
February
March
April
May
June
July
August
September
October
November
December
January
February
March
April
May
June
July
August
September
October
November
December
January
February
March
April
May
June
July
August
September

2022
2022
2022
2022
2022
2022
2022
2022
2023
2023
2023
2023
2023
2023
2023
2023
2023
2023
2023
2023
2024
2024
2024
2024
2024
2024
2024
2024
2024
2024
2024
2024
2025
2025
2025
2025
2025
2025
2025
2025
2025

1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00

October
November
December
January
February
March
April
May
June
July
August
September
October
November
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December

2025
2025
2025
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026

1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00

December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December

2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026

1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00

December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December

2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026

1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00

December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December

2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026

1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00

December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December
December

2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026

1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00

December
December
December
December
December
December
December
December
December
December
December
December
December
December

2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026
2026

1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00

Shares
2,333.69