WhiskeySauer Budget 3.0 For Reddit

2011 2012 2013 2014 2015
Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12 Feb-12 Mar-12 Apr-12 May-12 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
Pay after Taxes (1st) 1798 1798 1798 1798 1798 1798 1798 1798 1798 1798 1798 1798 1798 1828 1828 1828 1828 1880 1874 1874 2285 2203 2203 2203 2203 2200 2194 2126 2126 2363 2319 2319 2319 2319 2319 3823 2850 2892 2865 2865 2865 2900 2670 2465 2890 2751 2794 2751 2751 2775 2775 2775 2775 2775 2775
Pay after Taxes (15th) 1798 1798 1798 1798 1798 1798 1798 1798 1798 1798 1798 1798 1828 1828 1828 1828 1826 1874 1874 1874 2203 2203 2203 2203 2188 2194 2081 2126 2096 2319 2319 2319 2319 2319 2319 2796 2865 2892 2892 2894 2894 2292 2465 2465 2751 2751 2751 2751 2775 2775 2775 2775 2775 2775 2775
Income
Travel Reimbursements 550 416 1147 2310 147 105 105 105 293 736 327 227
Tax Refund 166 939 1884 1976
Gifts
Xbox Live Subscripton 60 60 60 60
Netflix Subscripton 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
Pandora Subscripton
Amazon Prime Subscripton
Audible Subscripton
Recreaton
Wolfram Alpha Subscripton
Misc Subscriptons
Maid Service
Recreaton Fund Contributons
Datng Fund Contributons
Hobby Car Fund Contributons 1200 1200 2500 2500 500 1500 1500 2000 1500 1000 1000 3000 500 1500 1500 1500
Gifts/Flights 500 50 50 50 50 50 50 50
Leftover Play Money 1465 401 1244 3 602 1078 131 1373 22 383 1354 1141 586 801 433 135 1174 675 109 1135 695 523 1746 613 971 2781 740 885 287 1111 775 660 935 2313 595 2075 245 148 0 435 763 500 752 864 923 839 1139 647 799 511 563 637 345 354 521
Student Loan #1 112 112 112 112 112 112 112 112 120 120 120 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 115 2115 5438
Student Loan #2 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 85 1885 485 85 85 85 85 85 85 85 85 85 85 85 85 85 85 2169
College Debt 1400 1800 1800 1400 1200 1434 1205 1800 1400 1700 1550
Car #1 Debt 966 1000 998
Debt Payments
Car #2 Debt 250 1513 200 2800 3549
Credit Card - BOA Visa 100 438 200 100 876 50 50 50 50 50 350 1050 1050 1250 1038
Credit Card - USAA Mastercard 313 44 1348 211 170 226
Credit Card - Delta AMEX 128 122 129 120 120 118 120 120 947
Credit Card - Chase VisA 89 100 100 380
Credit Card - Cit Master 100 20 764
Credit Card - HSBC Best Buy 300 50 650
Roth IRA 3000 300 300 300 300 300 458 458 458 458 458 458 458
Roth TSP
Invested
Business Equity 500 500 500 500 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
CryptoCurrency
Cash & Stocks 250 500
Rent 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 550 2150 700 700 700 700 700 700 700 650 700 700 700 700 700 700 700 700 700 700 700 700 700 700 700 700 700 700 700 700 700
Electricity Bill 198 78 38 26 66 108 96 113 152 101 71 93 93 76 76 76 85 83 84 96 96 96 96 97 97 146 38 177 127 157 93 123 118 114 98 89 80 141 117 67 152 78 64 14 127 105 84 124 135 197 207 165 126 103 105
Natural Gas Bill
Water/Sewage Bill 75 13 35 42 39 32 42 35 35 35 29 32 11 11 11 36 43 36 43 43 43 43 43 36 50 43 50 50 50
Trash Bill
Internet Bill 32 32 32 32 32 32 32 32 32 32 32 160 48 48 48 48 48 48 48 48 48 48 48 48 48 36 85 69 69 69 69 69 72 72 6 8 8 8 8 8 8 107 71 71 71 71 71 71 71 71 71 72 72 87 87
Phone Bill 113 115 114 113 113 113 113 113 113 113 113 132 88 88 88 88 88 89 88 88 88 178 88 88 116 94 94 94 94 94 94 94 97 94 95 61 95 95 125 93 93 93 93 93 93 93 93 93 93
Living Expenses
Renter's Insurance 32 32 32 32 32 32 32 32 32 32 32 32 50 350 85 7 7 7 7 7 7 5

Car Payment
Car #1 Insurance 316 291 78 80 114 113 113 111 103 103 103 103 100 100 100 100 100 101 100 115 100 100 127 52 52 52 80 68 135 10 41 41 41 41 41 41 61 76 40 41 41 40
Car #2 Insurance 142 20 258 41
Car Savings 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 200 200 1500 1700 900 200 200 200 200 200 200 300 377 300 300 300
Emergency Savings 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 1050 1699 1000 100 100 100 100 100 100 100 100 100 100 100 100
Groceries 500 500 500 200 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 300 600 600 600 600 600 600 600 600 600 600 600 600 600 600 600
Tax Prep
Gas & Housekeeping 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
Childraising Expenses
Net Income $ 3,597 $ 3,597 $ 3,597 $ 3,596.8 $ 3,597 $ 3,597 $ 3,597 $ 3,597 $ 3,597 $ 3,597 $ 3,597 $ 3,597 $ 3,627 $ 3,823 $ 3,657 $ 3,657 $ 4,205 $ 3,754 $ 3,749 $ 4,165 $ 4,487 $ 4,406 $ 5,553 $ 4,406 $ 4,391 $ 7,643 $ 4,275 $ 4,252 $ 4,222 $ 4,682 $ 4,639 $ 4,639 $ 4,639 $ 4,639 $ 4,639 $ 6,766 $ 5,821 $ 7,669 $ 5,863 $ 5,865 $ 6,053 $ 5,192 $ 5,135 $ 4,931 $ 5,640 $ 5,501 $ 6,280 $ 5,828 $ 5,526 $ 5,550 $ 7,526 $ 5,550 $ 5,550 $ 5,550 $ 5,777
Recreaton 1475 411 1253 13 612 1088 200 1382 32 392 1363 1151 596 811 1642 1345 1184 685 179 1145 704 533 1756 622 980 2790 750 894 297 1120 844 669 945 2322 604 2085 255 158 10 2944 3272 1010 762 874 2433 2348 3149 2656 1858 1570 3623 1196 1904 1913 2140
Summary
Debts 296 1162 677 1939 1292 696 1593 360 1673 1364 425 476 1250 1248 250 550 1250 1250 1450 1238 2000 2000 2000 2000 1600 1400 1634 1405 2000 1600 1900 2000 1713 400 3000 3749 4284 5438 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3250 800 800 800 800 1300 1000 1000 1000 1000 1458 1458 1458 1958 1458 1458 1458
Living Expenses 1825 2023 1666 1645 1693 1813 1803 1854 1891 1841 1809 1970 1781 1765 1765 1762 1771 1820 2120 1782 1783 1872 1797 1783 1811 3453 1892 1953 1925 1962 1894 1969 1981 1916 1034 932 1282 2074 2603 2120 1981 3382 3573 2757 2208 2153 2132 2172 2210 2522 2446 2396 2188 2179 2179
Total Outcome: $ 3,597 $ 3,597 $ 3,597 $ 3,596.8 $ 3,597 $ 3,597 $ 3,597 $ 3,597 $ 3,597 $ 3,597 $ 3,597 $ 3,597 $ 3,627 $ 3,823 $ 3,657 $ 3,657 $ 4,205 $ 3,754 $ 3,749 $ 4,165 $ 4,487 $ 4,406 $ 5,553 $ 4,406 $ 4,391 $ 7,643 $ 4,275 $ 4,252 $ 4,222 $ 4,682 $ 4,639 $ 4,639 $ 4,639 $ 4,639 $ 4,639 $ 6,766 $ 5,821 $ 7,669 $ 5,863 $ 5,865 $ 6,053 $ 5,192 $ 5,135 $ 4,931 $ 5,640 $ 5,501 $ 6,280 $ 5,828 $ 5,526 $ 5,550 $ 7,526 $ 5,550 $ 5,550 $ 5,550 $ 5,777
EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only
Estmated Value of Crap 3.0% 1030 1033 1036 1038 1041 1043 1046 1049 1051 1054 1056 1059 1062 1064 1067 1070 1072 1075 1078 1080 1083 1086 1089 1091 1094 1097 1100 1102 1105 1108 1111 1113 1116 1119 1122 1125 1127 1130 1133 1136 1139 1141 1144 1147 1150 1153 1156 1159 1162 1165 1167 1170 1173 1176 1179
Loose Cash 50 100 150 200 250 300 350 400 450 500 550 600 650 700 750 800 850 900 950 1000 1050 1100 1150 1200 1250 1300 1350 1400 1450 1500 1550 1600 1650 1700 1750 1800 1850 1900 1950 2000 2050 2100 2150 2200 2250 2300 2350 2400 2450 2500 2550 2600 2650 2700 2750
Savings Possessions
Estmated Car #1 Value -4.0% 3250 3200 3150 3100 3050 3000 2950 2900 2850 2800 2750 2700 2650 2600 2550 2500 2450 2400 2350 2300 2250 2200 2150 2100 2050 2000 1950 1900 1850 1800 1750 1700 1650 1600 1550 1500 1450 1400 1350 1300 1250 1200 1150 1100 1050 1000 1000 1000 1000 1000 1000 1000
Estmated Car #2 Value 0.0% 900 1800 2700 3600 4500 5400 6300 7200 8100 9000 9900 10800 11700 12600 13500 14400 15300 16200 17100
Emergency Fund 200 300 400 500 600 700 800 900 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2100 2200 2300 2400 2500 2600 2700 2800 2900 3000 3100 3200 3300 3400 3500 3600 3700 41 1091 2790 3790 3890 3990 4090 4190 4290 4390 4490 4590 4690 4790 4890 4990 5000 5000 5000
Car Repair Fund 200 400 1900 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000
Car Savings Fund 600 1500 1700 1900 2100 2300 2500 2500 2800 3177 3477 3777 4077
Roth IRA 6% 3000 3350 3700 4050 4400 4750 4800 4850 4900 5012 5335 6052 6424 6937 7566 7978 8370
Roth TSP 6%
Investments
Business Equity 0% 500 1000 1500 2000 3000 4000 5000 6000 7000 8000 9000 10000 11000 12000 13000 14000
CryptoCurrency 25%
Investng Accounts 0% 250 250 250 250 250 250 250 250 250 250 250 250 250 750 773 782 810
Total Debts Paid Of to Date $ 593 $ 1,755 $ 2,433 $ 4,372 $ 5,664 $ 6,361 $ 7,954 $ 8,314 $ 9,988 $ 11,352 $ 11,777 $ 12,253 $ 13,503 $ 14,750 $ 15,000 $ 15,550 $ 16,800 $ 18,050 $ 19,500 $ 20,738 $ 22,738 $ 24,738 $ 26,738 $ 28,738 $ 30,338 $ 31,738 $ 33,372 $ 34,777 $ 36,777 $ 38,377 $ 40,277 $ 42,277 $ 43,990 $ 44,390 $ 47,390 $ 51,138 $ 55,422 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860
Total Put into Roth IRA to Date $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,000 $ 3,300 $ 3,600 $ 3,900 $ 4,200 $ 4,500 $ 4,500 $ 4,500 $ 4,500 $ 4,500 $ 4,958 $ 5,416 $ 5,874 $ 6,332 $ 6,790 $ 7,248 $ 7,706
Total Put into Roth TSP to Date $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Total Put into Business Equity to Date $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 500 $ 1,000 $ 1,500 $ 2,000 $ 3,000 $ 4,000 $ 5,000 $ 6,000 $ 7,000 $ 8,000 $ 9,000 $ 10,000 $ 11,000 $ 12,000 $ 13,000 $ 14,000
Net Worth & Investment Breakdown
Total Put into Cr yp to/C ash/Stocks to Date $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 250 $ 250 $ 250 $ 250 $ 250 $ 250 $ 250 $ 250 $ 250 $ 250 $ 250 $ 250 $ 250 $ 750 $ 750 $ 750 $ 750
Invested to Date $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,250 $ 4,050 $ 4,850 $ 5,650 $ 6,450 $ 7,750 $ 8,750 $ 9,750 $ 10,750 $ 11,750 $ 13,208 $ 14,666 $ 16,124 $ 18,082 $ 19,540 $ 20,998 $ 22,456
Investments Owned $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,250 $ 4,100 $ 4,950 $ 5,800 $ 6,650 $ 8,000 $ 9,050 $ 10,100 $ 11,150 $ 12,262 $ 13,585 $ 15,302 $ 16,674 $ 18,687 $ 20,339 $ 21,759 $ 23,179
ROI ($) to Date $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 50 $ 100 $ 150 $ 200 $ 250 $ 300 $ 350 $ 400 $ 512 $ 377 $ 636 $ 550 $ 605 $ 799 $ 761 $ 723
ROI (%) to Date 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1.2% 2.1% 2.7% 3.1% 3.2% 3.4% 3.6% 3.7% 4.4% 2.9% 4.3% 3.4% 3.3% 4.1% 3.6% 3.2%
Debt $ (60,267) $ (59,105) $ (58,427) $ (56,488) $ (55,196) $ (54,499) $ (52,906) $ (52,546) $ (50,872) $ (49,508) $ (49,083) $ (48,607) $ (47,357) $ (46,110) $ (45,860) $ (45,310) $ (44,060) $ (42,810) $ (41,360) $ (40,122) $ (38,122) $ (36,122) $ (34,122) $ (32,122) $ (30,522) $ (29,122) $ (27,488) $ (26,083) $ (24,083) $ (22,483) $ (20,583) $ (18,583) $ (16,870) $ (16,470) $ (13,470) $ (9,722) $ (5,438) $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
Cash $ 250 $ 400 $ 550 $ 700 $ 850 $ 1,000 $ 1,150 $ 1,300 $ 1,450 $ 1,600 $ 1,750 $ 1,900 $ 2,050 $ 2,200 $ 2,350 $ 2,500 $ 2,650 $ 2,800 $ 2,950 $ 3,100 $ 3,250 $ 3,400 $ 3,550 $ 3,700 $ 3,850 $ 4,000 $ 4,150 $ 4,300 $ 4,450 $ 4,600 $ 4,750 $ 4,900 $ 5,050 $ 5,200 $ 5,350 $ 5,500 $ 1,891 $ 2,991 $ 4,740 $ 5,990 $ 6,340 $ 7,990 $ 9,840 $ 10,890 $ 11,240 $ 11,590 $ 11,940 $ 12,290 $ 12,640 $ 12,790 $ 13,240 $ 13,767 $ 14,127 $ 14,477 $ 14,827
Material Goods $ 1,030 $ 1,033 $ 1,036 $ 4,288 $ 4,241 $ 4,193 $ 4,146 $ 4,099 $ 4,051 $ 4,004 $ 3,956 $ 3,909 $ 3,862 $ 3,814 $ 3,767 $ 3,720 $ 3,672 $ 3,625 $ 3,578 $ 3,530 $ 3,483 $ 3,436 $ 3,389 $ 3,341 $ 3,294 $ 3,247 $ 3,200 $ 3,152 $ 3,105 $ 3,058 $ 3,011 $ 2,963 $ 2,916 $ 2,869 $ 2,822 $ 2,775 $ 3,627 $ 4,480 $ 5,333 $ 6,186 $ 7,039 $ 7,891 $ 8,744 $ 9,597 $ 10,450 $ 11,303 $ 12,156 $ 13,009 $ 13,862 $ 14,765 $ 15,667 $ 16,570 $ 17,473 $ 18,376 $ 19,279
Taxable Assets $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 250 $ 750 $ 1,250 $ 1,750 $ 2,250 $ 3,250 $ 4,250 $ 5,250 $ 6,250 $ 7,250 $ 8,250 $ 9,250 $ 10,250 $ 11,750 $ 12,773 $ 13,782 $ 14,810
Retrement Funds $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,000 $ 3,350 $ 3,700 $ 4,050 $ 4,400 $ 4,750 $ 4,800 $ 4,850 $ 4,900 $ 5,012 $ 5,335 $ 6,052 $ 6,424 $ 6,937 $ 7,566 $ 7,978 $ 8,370
Pension $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Estmated Net Worth to Date $ (58,987) $ (57,672) $ (56,842) $ (51,500) $ (50,105) $ (49,306) $ (47,610) $ (47,147) $ (45,371) $ (43,905) $ (43,377) $ (42,798) $ (41,446) $ (40,095) $ (39,743) $ (39,090) $ (37,737) $ (36,385) $ (34,832) $ (33,491) $ (31,389) $ (29,286) $ (27,183) $ (25,081) $ (23,378) $ (21,875) $ (20,139) $ (18,631) $ (16,528) $ (14,825) $ (12,823) $ (10,720) $ (8,904) $ (8,402) $ (5,299) $ (1,447) $ 80 $ 7,471 $ 13,323 $ 16,276 $ 18,329 $ 21,682 $ 25,234 $ 28,487 $ 30,740 $ 32,993 $ 35,246 $ 37,560 $ 40,086 $ 42,857 $ 45,581 $ 49,024 $ 51,939 $ 54,613 $ 57,285
Money Seen in Bank $ 250 $ 400 $ 550 $ 700 $ 850 $ 1,000 $ 1,150 $ 1,300 $ 1,450 $ 1,600 $ 1,750 $ 1,900 $ 2,050 $ 2,200 $ 2,350 $ 2,500 $ 2,650 $ 2,800 $ 2,950 $ 3,100 $ 3,250 $ 3,400 $ 3,550 $ 3,700 $ 3,850 $ 4,000 $ 4,150 $ 4,300 $ 4,450 $ 4,600 $ 4,750 $ 4,900 $ 5,050 $ 5,200 $ 5,350 $ 5,500 $ 1,891 $ 2,991 $ 7,990 $ 9,590 $ 10,290 $ 12,290 $ 14,490 $ 15,890 $ 16,290 $ 16,690 $ 17,090 $ 17,552 $ 18,225 $ 19,092 $ 19,914 $ 21,454 $ 22,466 $ 23,236 $ 24,006
2011 2012 2013 2014 2015
Investment Milestones:
Goal: Date: Age:
$ 150,000 2/1/2017 29
Enter the Desired Milestone $ Here
$ 215,000 N/A N/A

$ 250,000 5/1/2019 32
$ 300,000 11/1/2019 32
$ 333,333 3/1/2020 33
$ 500,000 6/1/2021 34
$ 600,000 3/1/2022 35
$ 666,666 8/1/2022 35
$ 750,000 2/1/2023 35
$ 1,000,000 4/1/2024 37
2015 2016 2017 2018 2019 2020
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20
2775 2775 2775 2775 2775 2775 2799 2799 2799 2799 2845 2884 2884 2884 2884 2884 2884 2926 2926 2926 2926 2926 2926 2926 2926 2926 2926 2926 3251 3251 3329 3413 3413 3413 3535 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3800 3800 3515 3515
2775 2775 2775 2775 2775 2799 2799 2799 2799 2845 2884 2884 2884 2884 2884 2884 2884 2926 2926 2926 2926 2926 2926 2926 2926 2926 2926 3902 3251 3329 3413 3413 3413 3400 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3515 3800 3800 3515 3515
207 268 567 1584 1956 1584 355 955 955 809 350 100 1040 1678 173
188 711
600 700 850 550 226 850 1600
60 60 60 60
10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 11 11 11 11 11 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
105
15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15 15
57 57
20 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23
200 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 224
400 400 400 400 400 400 150 100 350 200 200 200 200 300 500 400 140 750 750 750 250 250 250 250 250 250 250 250 250 100 300
300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 500 500 500 500 500 150 500 500 2500 1000 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
1000 1000 1000 200 200 200 200 200 200 200 200 200 200 100 1894 100 100 100 100 100 100 100 100 100 100 100 100
50 50 50 1320 1320 700 200 200 200 200 200 200 200 200 200 200 200 350 150 150 350 150 150 150 150 700 100 350 200 200 200 200 200 200 200 200 200 200 200 200 200 100 100
842 688 727 648 625 1180 1487 363 625 378 568 104 164 116 56 121 740 43 421 12 93 259 621 536 87 588 566 1843 1376 1187 1312 1167 1886 1443 1325 432 312 214 394 801 3795 171 171 169 437 437 437 377 437 437 437 507 507 687 487
458 458 458 454 462 458 458 458 458 458 458 458 458 458 466 458 458 1058 1058 2349 458 458 458 458 458 458 458 200 458
1640 2361 1496 1496 1496 1496 1496 1496 1496 1496 1496 747
1000 1000 1000 1000 1000 1000 1000
2958 2750 3266 3650 3542 3908 4792 2865 4872 4000 4200 2500 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200
2063 2500 860 350 1050 1050 1050 1050 1050 1050 1050 1050 1050 2016 3148 2846 2398 2712 833 833 833 1666 1234 1649 166 166 168 500 500 500 500 500 500 500 500 500
700 700 700 700 700 700 700 700 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 254 200 3530 595 1595 692 742 584 662 692 659 698 692 692 692 692 692 692 700 700 700 700 700 700 700 700 700 700 700 700 700 700
115 107 108 75 97 136 186 165 154 100 81 75 83 81 63 69 120 160 156 147 149 82 66 50 53 51 37 78 144 293 167 220 159 149 134 82 84 92 56 267 181 100 100 100 100 100 100 100 100 100 100 100 100 100 100
31 10 15 13 16 15 14 13 12 11 13 14 11 15 14 15 15 15 15 15 15 15 15 15 15 15 15 15 15
43 57 154 57 50 43 50 43 50 43 43 43 43 50 43 43 40 43 36 43 43 44 93 44 54 147 81 61 61 62 62 58 67 58 42 65 57 65 51 58 100 100 100 100 100 100 100 100 100 100 100 100 100 100
74 53 53 53 54 54 54 53 53 53 53 53 53 53 53 53 53 53 53 53 53
87 87 87 87 87 87 91 91 91 91 101 101 101 101 101 101 91 101 101 101 101 101 101 101 101 101 191 47 41 41 41 41 41 42 42 42 42 42 52 48 50 50 50 50 50 50 50 50 50 50 50 50 50 50
101 101 101 101 101 101 101 101 101 101 101 116 101 144 116 101 101 101 101 252 171 136 136 112 121 121 104 113 111 111 111 111 111 111 111 111 111 86 90 90 90 110 110 110 110 110 110 110 110 110 110 110 110 110 110
5 5 60 25 51 160
40 188 89 40 40 40 40 33 40 40 40 40 40 40 40 40 40 40 40 34 50 40 40 40 40 40 112 40 46 159 72 72 72 72 85 85 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40

427 427 50 524 150 150 50 50 50 50 50 50 50 50 50 50 50 50
300 300 300 300 300 300 250 350 300 300 300 300 300 300 300 300 899 334 374 300 300 300 300
100 200 200 200 200
600 600 600 600 600 600 600 600 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 100 500 500 500 500 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300
202 290 300 100 100 100
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 100 100 100 300 300 300 300 940 500 2800 2400 1000 500 500 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300
$ 5,550 $ 5,550 $ 5,550 $ 5,550 $ 5,550 $ 5,574 $ 5,598 $ 5,786 $ 5,598 $ 5,644 $ 5,936 $ 5,769 $ 5,769 $ 5,769 $ 5,769 $ 5,769 $ 6,369 $ 5,851 $ 6,119 $ 7,262 $ 5,851 $ 5,851 $ 5,851 $ 6,418 $ 5,851 $ 7,435 $ 7,808 $ 8,412 $ 7,707 $ 6,580 $ 6,742 $ 7,781 $ 7,781 $ 7,363 $ 7,860 $ 7,606 $ 7,130 $ 8,070 $ 8,709 $ 7,880 $ 8,804 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,600 $ 7,600 $ 7,030 $ 7,030
1901 1748 1843 1977 1954 1890 1697 873 1154 1311 1401 1397 1397 1349 1394 1411 1973 1177 1004 895 1327 1042 1404 1320 871 1447 2471 2354 2646 1197 1322 1177 2411 1968 1850 1107 937 1489 3059 1826 4580 1646 1646 1744 1512 1512 1512 1512 1512 1512 1512 1582 1582 1512 1512
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1458 1458 1458 1454 1462 1458 1458 2521 2958 2958 3169 3004 3004 3004 3012 3004 3004 3604 3604 4895 3221 3606 3304 2856 3170 1291 1291 1033 2124 2958 2750 4500 3650 3542 3908 4792 4514 4872 4000 4200 2500 3366 3366 3368 3700 3700 3700 3700 3700 3700 3700 3700 3700 3200 3200
2191 2345 2249 2119 2134 2226 2444 2392 1486 1375 1366 1368 1368 1416 1363 1354 1392 1070 1511 1472 1304 1203 1143 2242 1810 4697 4046 5024 2937 2425 2670 2104 1720 1853 2101 1707 1680 1709 1650 1854 1724 2018 2018 1918 1818 1818 1818 1818 1818 1818 1818 2318 2318 2318 2318
$ 5,550 $ 5,550 $ 5,550 $ 5,550 $ 5,550 $ 5,574 $ 5,598 $ 5,786 $ 5,598 $ 5,644 $ 5,936 $ 5,769 $ 5,769 $ 5,769 $ 5,769 $ 5,769 $ 6,369 $ 5,851 $ 6,119 $ 7,262 $ 5,851 $ 5,851 $ 5,851 $ 6,418 $ 5,851 $ 7,435 $ 7,808 $ 8,412 $ 7,707 $ 6,580 $ 6,742 $ 7,781 $ 7,781 $ 7,363 $ 7,860 $ 7,606 $ 7,130 $ 8,070 $ 8,709 $ 7,880 $ 8,804 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,030 $ 7,600 $ 7,600 $ 7,030 $ 7,030
EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only
1182 1185 1188 1191 1194 1197 1200 1203 1206 1209 1212 1215 1218 1221 1224 1227 1230 1233 1236 1240 1243 1246 1249 1252 1255 1258 2500 4500 5000 5000 5013 5025 5038 5050 5063 5075 5088 5101 5114 5126 5139 5152 5165 5178 5191 5204 5217 5230 5243 5256 5269 5282 5296 5309 5322
2800 2850 2900 2950 3000 3000 3000 3000 3086 3111 3201 3345 3645 3721 3841 3900 4254 4417 2022 2105 1865 1839 1052 1100 1300 1012 1262 1108 1000 1000 1320 1000 1000 1500 1750 3500 1000 1000 1000 1000 1000 4000 4166 4334 4834 5334 5834 6334 6834 7334 7834 8334 8834 8834 8834
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 950 5500 5280 5069 4866 4671 4485 4305 4133 3968 3809 3657 3510 3370 3235 3106 2981 2862 2748 2638 2532 2431 2334 2240 2151 2065 1982 1903 1827 1754 1684 1616 1552 1490 1430 1373 1318 1265
18000 18900 19800 20700 21600 22500 23400 24300 25200 26100 27000 27900 28800 29700 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 3626 3626 1676 1350 3158 2068 434 154 204 100 104 1904 1291 2583 3616 100 100 500 1000 3250 750 500 166 332 500 1000 1500 2000 2500 3000 3500 4000 4500 5000 5000 5000
3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 2700 2600 901 98 98 98 98 98 98 98 98 100 8 8 8
4377 4677 4977 5277 5577 5400 5400 5473 5823 11700 11560 11494 11505 12069 12045 12349
8708 8975 9253 9560 10198 10741 11289 11581 11862 12048 12943 13809 14164 15310 15694 15605 16136 16136 16136 23414 27070 28671 31049 29212 31423 31903 31088 29404 31262 35102 36910 37620 34013 34834 38813 36436 38974 35162 32461 37568 39404 39601 39799 39998 40198 40399 40601 40804 41008 41213 41419 41626 41834 42043 42253
1640 4005 5497 6993 8484 9939 11549 13485 15084 16160 17830 19460 19865 20180 20436 20322 20795 21226 21347 21856 22047 22302 22513 22082 22511 22732 22777 22869 23046 22192 21803 21459 21566 21674 21782 21891 22001 22111 22221 22332 22444 22556 22669 22782 22896 23011
15000 16000 17000 18000 19000 20000 21000 21000 21000 9450 9450 9450 9450 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130
36000 29700 25597 12846 12745 25207 -265 4909 -3814 -209 889 -2661 -27907 -25289 -22616 -19887 -17101 -14257 -11355 -8391 -5366 -2278 875 4093 7378 10732 14156
769 769 769 758 743 743 743 2806 5306 11846 12596 14000 15000 17585 18461 25832 42222 48052 55583 54661 65818 75553 90162 82474 93232 97241 91036 80752 57355 58051 53992 53327 47158 48473 57913 50820 57612 49042 48180 54863 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979
$ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860
$ 8,164 $ 8,622 $ 9,080 $ 9,534 $ 9,996 $ 10,454 $ 10,912 $ 11,370 $ 11,828 $ 12,286 $ 12,744 $ 13,202 $ 13,660 $ 16,826 $ 17,292 $ 17,292 $ 17,292 $ 17,292 $ 17,292 $ 22,592 $ 24,092 $ 24,092 $ 24,092 $ 24,092 $ 24,092 $ 24,092 $ 24,092 $ 24,092 $ 24,092 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,640 $ 4,001 $ 5,497 $ 6,993 $ 8,489 $ 9,985 $ 11,481 $ 12,977 $ 14,473 $ 15,969 $ 17,465 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212
$ 15,000 $ 16,000 $ 17,000 $ 18,000 $ 19,000 $ 20,000 $ 21,000 $ 21,000 $ 21,000 $ 9,450 $ 9,450 $ 9,450 $ 9,450 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130
$ 750 $ 750 $ 750 $ 750 $ 750 $ 750 $ 750 $ 2,991 $ 5,668 $ 12,679 $ 13,507 $ 15,034 $ 16,762 $ 19,609 $ 20,959 $ 28,500 $ 42,500 $ 42,500 $ 42,500 $ 42,500 $ 58,128 $ 58,128 $ 58,128 $ 58,128 $ 58,128 $ 58,128 $ 58,128 $ 58,128 $ 58,628 $ 61,586 $ 64,336 $ 68,836 $ 72,486 $ 76,028 $ 79,936 $ 84,728 $ 89,242 $ 94,113 $ 98,113 $ 102,313 $ 104,813 $ 108,179 $ 111,545 $ 114,913 $ 118,613 $ 122,313 $ 126,013 $ 129,713 $ 133,413 $ 137,113 $ 140,813 $ 144,513 $ 148,213 $ 151,413 $ 154,613
$ 23,914 $ 25,372 $ 26,830 $ 28,284 $ 29,746 $ 31,204 $ 32,662 $ 35,361 $ 38,496 $ 36,055 $ 39,702 $ 43,184 $ 46,865 $ 53,054 $ 56,366 $ 65,403 $ 80,899 $ 82,395 $ 83,891 $ 90,687 $ 108,562 $ 108,562 $ 108,562 $ 108,562 $ 108,562 $ 108,562 $ 108,562 $ 108,562 $ 109,062 $ 117,520 $ 120,270 $ 124,770 $ 128,420 $ 131,962 $ 135,870 $ 140,662 $ 145,175 $ 150,047 $ 154,047 $ 158,247 $ 160,747 $ 164,113 $ 167,479 $ 170,847 $ 174,547 $ 178,247 $ 181,947 $ 185,647 $ 189,347 $ 193,047 $ 196,747 $ 200,447 $ 204,147 $ 207,347 $ 210,547
$ 24,477 $ 25,744 $ 27,022 $ 28,318 $ 29,941 $ 31,484 $ 33,032 $ 35,387 $ 38,168 $ 34,985 $ 38,994 $ 42,756 $ 45,607 $ 49,509 $ 52,223 $ 61,116 $ 79,974 $ 87,402 $ 96,010 $ 104,035 $ 120,477 $ 132,219 $ 149,521 $ 140,253 $ 153,108 $ 158,069 $ 151,479 $ 139,633 $ 154,603 $ 153,031 $ 146,931 $ 134,435 $ 124,127 $ 139,155 $ 127,322 $ 123,072 $ 123,771 $ 115,172 $ 111,852 $ 119,704 $ 101,064 $ 103,987 $ 106,966 $ 110,002 $ 113,097 $ 116,251 $ 119,466 $ 122,743 $ 126,083 $ 129,488 $ 132,959 $ 136,497 $ 140,104 $ 143,780 $ 147,529
$ 563 $ 372 $ 192 $ 34 $ 195 $ 280 $ 370 $ 26 $ (328) $ (1,071) $ (708) $ (427) $ (1,258) $ (3,546) $ (4,143) $ (4,287) $ (925) $ 5,008 $ 12,119 $ 13,348 $ 11,915 $ 23,657 $ 40,959 $ 31,691 $ 44,546 $ 49,507 $ 42,917 $ 31,071 $ 45,541 $ 35,511 $ 26,661 $ 9,665 $ (4,293) $ 7,193 $ (8,548) $ (17,590) $ (21,404) $ (34,875) $ (42,195) $ (38,543) $ (59,683) $ (60,126) $ (60,513) $ (60,845) $ (61,450) $ (61,996) $ (62,481) $ (62,904) $ (63,264) $ (63,559) $ (63,788) $ (63,950) $ (64,043) $ (63,566) $ (63,018)
2.4% 1.5% 0.7% 0.1% 0.7% 0.9% 1.1% 0.1% -0.9% -3.0% -1.8% -1.0% -2.7% -6.7% -7.4% -6.6% -1.1% 6.1% 14.4% 14.7% 11.0% 21.8% 37.7% 29.2% 41.0% 45.6% 39.5% 28.6% 41.8% 30.2% 22.2% 7.7% -3.3% 5.5% -6.3% -12.5% -14.7% -23.2% -27.4% -24.4% -37.1% -36.6% -36.1% -35.6% -35.2% -34.8% -34.3% -33.9% -33.4% -32.9% -32.4% -31.9% -31.4% -30.7% -29.9%
$ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ - $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
$ 15,177 $ 15,527 $ 15,877 $ 16,227 $ 16,577 $ 16,400 $ 16,400 $ 16,473 $ 16,909 $ 22,811 $ 22,761 $ 22,839 $ 23,150 $ 22,116 $ 22,112 $ 18,826 $ 5,702 $ 7,674 $ 4,187 $ 2,637 $ 2,116 $ 2,141 $ 1,250 $ 1,302 $ 3,304 $ 2,312 $ 3,854 $ 4,732 $ 1,000 $ 1,000 $ 1,420 $ 1,100 $ 1,500 $ 2,500 $ 5,000 $ 4,250 $ 1,500 $ 1,000 $ 1,000 $ 1,000 $ 1,000 $ 4,166 $ 4,498 $ 4,834 $ 5,834 $ 6,834 $ 7,834 $ 8,834 $ 9,834 $ 10,834 $ 11,834 $ 12,834 $ 13,834 $ 13,834 $ 13,834
$ 20,182 $ 21,085 $ 21,988 $ 22,891 $ 23,794 $ 24,697 $ 25,600 $ 26,503 $ 27,406 $ 28,309 $ 29,212 $ 30,115 $ 31,018 $ 31,921 $ 32,224 $ 32,227 $ 32,230 $ 32,183 $ 36,736 $ 36,520 $ 36,311 $ 36,112 $ 35,920 $ 35,737 $ 35,560 $ 35,391 $ 36,468 $ 38,309 $ 38,657 $ 38,510 $ 38,382 $ 38,260 $ 38,143 $ 38,032 $ 37,925 $ 37,823 $ 37,726 $ 37,633 $ 37,545 $ 37,460 $ 37,380 $ 37,303 $ 37,230 $ 37,160 $ 37,094 $ 37,031 $ 36,971 $ 36,913 $ 36,859 $ 36,808 $ 36,759 $ 36,712 $ 36,668 $ 36,627 $ 36,587
$ 15,769 $ 16,769 $ 17,769 $ 18,758 $ 19,743 $ 20,743 $ 21,743 $ 23,806 $ 26,306 $ 21,296 $ 22,046 $ 23,450 $ 24,450 $ 25,715 $ 26,591 $ 33,962 $ 50,352 $ 56,182 $ 63,713 $ 62,791 $ 73,948 $ 83,683 $ 98,292 $ 90,604 $ 101,362 $ 105,371 $ 99,166 $ 88,882 $ 101,485 $ 95,882 $ 87,719 $ 74,303 $ 68,032 $ 81,810 $ 65,778 $ 63,859 $ 61,928 $ 56,964 $ 57,199 $ 60,333 $ 40,202 $ 42,820 $ 45,493 $ 48,222 $ 51,008 $ 53,852 $ 56,755 $ 59,718 $ 62,743 $ 65,831 $ 68,984 $ 72,202 $ 75,487 $ 78,841 $ 82,265
$ 8,708 $ 8,975 $ 9,253 $ 9,560 $ 10,198 $ 10,741 $ 11,289 $ 11,581 $ 11,862 $ 13,689 $ 16,948 $ 19,306 $ 21,157 $ 23,794 $ 25,633 $ 27,155 $ 29,621 $ 31,220 $ 32,296 $ 41,244 $ 46,529 $ 48,537 $ 51,229 $ 49,648 $ 51,746 $ 52,698 $ 52,314 $ 50,751 $ 53,118 $ 57,150 $ 59,212 $ 60,132 $ 56,094 $ 57,345 $ 61,545 $ 59,213 $ 61,843 $ 58,208 $ 54,653 $ 59,371 $ 60,862 $ 61,167 $ 61,472 $ 61,780 $ 62,089 $ 62,399 $ 62,711 $ 63,025 $ 63,340 $ 63,657 $ 63,975 $ 64,295 $ 64,616 $ 64,939 $ 65,264
$ - $ - $ - $ - $ - $ 1,000 $ 2,000 $ 3,000 $ 4,000 $ 5,000 $ 6,000 $ 7,000 $ 8,000 $ 9,000 $ 10,000 $ 11,000 $ 12,000 $ 14,000 $ 16,000 $ 18,000 $ 20,000 $ 22,000 $ 24,000 $ 26,000 $ 28,000 $ 30,000 $ 32,000 $ 34,000 $ 36,000 $ 39,000 $ 42,000 $ 45,000 $ 48,000 $ 51,000 $ 54,000 $ 57,000 $ 60,000 $ 63,000 $ 66,000 $ 69,000 $ 72,000 $ 76,000 $ 80,000 $ 84,000 $ 88,000 $ 92,000 $ 96,000 $ 100,000 $ 104,000 $ 108,000 $ 112,000 $ 116,000 $ 120,000 $ 125,000 $ 130,000
$ 59,836 $ 62,356 $ 64,887 $ 67,436 $ 70,312 $ 73,581 $ 77,032 $ 81,363 $ 86,483 $ 91,105 $ 96,967 $ 102,710 $ 107,775 $112,546 $ 116,559 $ 123,170 $ 129,906 $ 141,259 $ 152,934 $ 161,192 $ 178,905 $ 192,472 $ 210,691 $ 203,291 $ 219,972 $ 225,772 $ 223,800 $ 216,674 $ 230,260 $ 231,542 $ 228,733 $ 218,795 $ 211,770 $ 230,687 $ 224,247 $ 222,145 $ 222,997 $ 216,805 $ 216,396 $ 227,164 $ 211,444 $ 221,456 $ 228,694 $ 235,996 $ 244,024 $ 252,115 $ 260,270 $ 268,490 $ 276,776 $ 285,130 $ 293,552 $ 302,043 $ 310,606 $ 319,241 $ 327,950
$ 24,654 $ 25,271 $ 25,899 $ 26,545 $ 27,518 $ 27,884 $ 28,432 $ 30,860 $ 34,077 $ 48,346 $ 52,305 $ 56,145 $ 59,307 $ 63,495 $ 66,205 $ 71,813 $ 77,546 $ 86,946 $ 92,067 $ 98,542 $ 114,463 $ 126,231 $ 142,641 $ 133,425 $ 148,282 $ 152,251 $ 147,203 $ 136,235 $ 147,473 $ 145,901 $ 140,221 $ 127,405 $ 117,497 $ 133,525 $ 124,192 $ 119,192 $ 117,141 $ 108,042 $ 104,722 $ 112,574 $ 93,934 $ 100,023 $ 103,334 $ 106,706 $ 110,801 $ 114,955 $ 119,170 $ 123,447 $ 127,787 $ 132,192 $ 136,663 $ 141,201 $ 145,808 $ 149,484 $ 153,233
2015 2016 2017 2018 2019 2020
Pension Present Value Calculator
2018 $ 3,000
2019 $ 4,000
2020 $ 5,000
2021 $ 6,000
2022 $ 7,000
O-5 base pay $ 8,798 2023 $ 8,000
after taxes $ 6,159 2024 $ 9,000
50% $ 3,079 2025 $ 10,000
annual net penson $ 36,952 2026 $ 11,000
equivalent disbursement $ 43,473 2027 $ 12,000
Choose pension ROI 3.00% 2028 $ 13,000
estmated value of pension by 2031 $1,449,099 2029 $ 14,000
2030 $ 15,000
2031 $ 16,000
2031 pension value as budgeted $ 1,444,000
2020 2021 2022 2023 2024
Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22 Jan-23 Feb-23 Mar-23 Apr-23 May-23 Jun-23 Jul-23 Aug-23 Sep-23 Oct-23 Nov-23 Dec-23 Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24
3515 3515 3515 3515 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3500 3500 3500 3500 3500 3473 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3486 3525
3515 3515 3515 3515 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3850 3333 3333 3333 3333 3473 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3446 3486 3525 3525
500
200 200 200 200 200
60
10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
15 15 15 15 15 15 15 15 15 15 15 15
300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 100 100 300 300 300 500 300 500 500 500 500 500 500 500 500 400 300 400 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
500 500 500 500 500 500 500 500 500 500
100 100 100 100 100 100 100 100 100 100 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
687 487 487 487 1097 1157 1157 1157 1157 1157 1336 1336 1551 1351 1351 1351 1351 1351 1351 2051 1551 1351 279 279 279 279 219 165 139 139 139 139 139 139 239 339 439 39 39 39 39 39 39 39 39 39 39 39 239 39 78 156 196
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
3200 3200 3200 3200 3200 1500 1500 1500 1500 1500 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
1700 1700 1700 1700 1700 1500 1000 1000 1000 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
700 700 700 700 700 700 700 700 700 700 595 595 595 595 595 595 595 595 595 595 595 595 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
100 100 100 100 100 100 100 100 100 100 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
15 15 15 15 15 15 15 15 15 15
100 100 100 100 100 100 100 100 100 100 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
53 53 53 53 53 53 53 53 53 53
50 50 50 50 50 50 50 50 50 50 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
110 110 110 110 110 110 110 110 110 110 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104
40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
300 300 300 300 300 300 300 300 300 300 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400
300 300 300 300 300 300 300 300 300 300 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
$ 7,230 $ 7,030 $ 7,030 $ 7,030 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,900 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 8,200 $ 7,700 $ 7,700 $ 6,833 $ 6,833 $ 7,033 $ 6,833 $ 6,973 $ 6,920 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 7,093 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 7,093 $ 6,893 $ 6,932 $ 7,011 $ 7,050
1712 1512 1512 1512 2182 2182 2182 2182 2182 2182 1961 1961 2161 1961 1961 1961 1961 1961 1961 2461 1961 1961 889 889 1089 889 1029 975 949 949 949 949 949 949 949 949 1149 449 449 449 449 449 449 449 449 449 449 449 649 449 488 566 606
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3200 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500
2318 2318 2318 2318 2318 2318 2318 2318 2318 2318 2539 2539 2539 2539 2539 2539 2539 2539 2539 2539 2539 2539 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944 2944
$ 7,230 $ 7,030 $ 7,030 $ 7,030 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,900 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 7,700 $ 8,200 $ 7,700 $ 7,700 $ 6,833 $ 6,833 $ 7,033 $ 6,833 $ 6,973 $ 6,920 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 7,093 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 6,893 $ 7,093 $ 6,893 $ 6,932 $ 7,011 $ 7,050
5335 5349 5362 5375 5389 5402 5416 5429 5443 5457 5470 5484 5498 5511 5525 5539 5553 5567 5581 5595 5609 5623 5637 5651 5665 5679 5693 5707 5722 5736 5750 5765 5779 5794 5808 5823 5837 5852 5866 5881 5896 5910 5925 5940 5955 5970 5985 6000 6015 6030 6045 6060 6075
8834 8834 8834 8834 8834 10534 12234 13934 15634 17334 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 18834 19834 20834 21834 23334 24834 26334 27834 29334 30834 32334 33834 35334 36834 38334 39834 41334 42834 44334 45834
1215 1166 1119 1075 1032 990 951 913 876 841 807 775 744 714 686 658 632 607 582 559 537 515 495 475 456 438 420 403 387 372 357 343 329 316 303 291 279 268 257 247 237 228 219 210 202 193 186 178 171 164 158 151 145
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
5000 5000 5000 5000 5000 6700 8400 10100 11800 13500 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 16000 17000 18000 19500 21000 22500 24000 25500 27000 28500 30000 31500 33000 34500 36000 37500 39000 40500 42000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
1700 3400 5100 6800 8500 8800 9100 9400 9700 10000 10300 10600 10900 11200 11500 11800 12100 12400 12700 13000 13300 13600 13900 14200 14500 14800 15100 15400 15700 16000 16300 16600 16900 17200 17500 17800 18100 18400 18700 19000 19300 19600 19900 20200 20500 20800 21100 21400
42465 42677 42890 43105 43320 43537 43754 43973 44193 44414 45136 45862 46591 47324 48061 48801 49545 50293 51044 51799 52558 53321 54088 54858 55633 56411 57193 57979 58769 59562 60360 61162 61968 62778 63592 64410 65232 66058 66888 67723 68561 69404 70251 71102 71958 72818 73682 74550 75423 76300 77181 78067 78958
23126 23241 23358 23474 23592 23710 23828 23947 24067 24187 24308 25930 27560 29197 30843 32498 34160 35831 37510 39198 40894 42598 44311 46033 47763 49502 51249 53005 54770 56544 58327 60119 61919 63729 65547 67375 69212 71058 72913 74778 76652 78535 80428 82330 84242 86163 88094 90034 91984 93944 95914 97893 99883
8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130
17651 21218 24860 28578 32374 34548 36768 39034 41347 43708 45819 47974 50173 52418 54710 57050 59439 61877 64366 66907 69501 72149 74652 77207 79816 82479 85197 87972 90805 93696 96648 99662 102738 105879 108084 110336 112635 114981 117377 119822 122318 124867 127468 130124 132835 135602 138427 141311 144255 147260 150328 153460 156657
59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 59979 60979 61979 62979 64479 65979 67479 68979 70479 71979 73479 74979 76479 77979 79479 80979 82479 83979 85479 86979
$ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860
$ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 29,592 $ 30,092 $ 30,592 $ 31,092 $ 31,592 $ 32,092 $ 32,592 $ 33,092 $ 33,592 $ 34,092 $ 34,592 $ 35,092 $ 35,592 $ 36,092 $ 36,592 $ 37,092 $ 37,592 $ 38,092 $ 38,592 $ 39,092 $ 39,592 $ 40,092 $ 40,592 $ 41,092 $ 41,592 $ 42,092 $ 42,592 $ 43,092 $ 43,592 $ 44,092 $ 44,592 $ 45,092 $ 45,592 $ 46,092 $ 46,592 $ 47,092 $ 47,592 $ 48,092 $ 48,592 $ 49,092 $ 49,592 $ 50,092 $ 50,592 $ 51,092
$ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 18,212 $ 19,712 $ 21,212 $ 22,712 $ 24,212 $ 25,712 $ 27,212 $ 28,712 $ 30,212 $ 31,712 $ 33,212 $ 34,712 $ 36,212 $ 37,712 $ 39,212 $ 40,712 $ 42,212 $ 43,712 $ 45,212 $ 46,712 $ 48,212 $ 49,712 $ 51,212 $ 52,712 $ 54,212 $ 55,712 $ 57,212 $ 58,712 $ 60,212 $ 61,712 $ 63,212 $ 64,712 $ 66,212 $ 67,712 $ 69,212 $ 70,712 $ 72,212 $ 73,712 $ 75,212 $ 76,712 $ 78,212 $ 79,712 $ 81,212
$ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130
$ 157,813 $ 161,013 $ 164,213 $ 167,413 $ 170,613 $ 173,813 $ 177,013 $ 180,213 $ 183,413 $ 186,613 $ 189,313 $ 190,513 $ 191,713 $ 192,913 $ 194,113 $ 195,313 $ 196,513 $ 197,713 $ 198,913 $ 200,113 $ 201,313 $ 202,513 $ 203,513 $ 204,513 $ 205,513 $ 206,513 $ 207,513 $ 208,513 $ 209,513 $ 210,513 $ 211,513 $ 212,513 $ 213,513 $ 214,513 $ 215,513 $ 216,513 $ 217,513 $ 219,013 $ 220,513 $ 222,013 $ 223,513 $ 225,013 $ 226,513 $ 228,013 $ 229,513 $ 231,013 $ 232,513 $ 234,013 $ 235,513 $ 237,013 $ 238,513 $ 240,013 $ 241,513
$ 213,747 $ 216,947 $ 220,147 $ 223,347 $ 226,547 $ 229,747 $ 232,947 $ 236,147 $ 239,347 $ 242,547 $ 245,747 $ 248,947 $ 252,147 $ 255,347 $ 258,547 $ 261,747 $ 264,947 $ 268,147 $ 271,347 $ 274,547 $ 277,747 $ 280,947 $ 283,947 $ 286,947 $ 289,947 $ 292,947 $ 295,947 $ 298,947 $ 301,947 $ 304,947 $ 307,947 $ 310,947 $ 313,947 $ 316,947 $ 319,947 $ 322,947 $ 325,947 $ 329,447 $ 332,947 $ 336,447 $ 339,947 $ 343,447 $ 346,947 $ 350,447 $ 353,947 $ 357,447 $ 360,947 $ 364,447 $ 367,947 $ 371,447 $ 374,947 $ 378,447 $ 381,947
$ 151,350 $ 155,246 $ 159,217 $ 163,266 $ 167,395 $ 169,904 $ 172,460 $ 175,064 $ 177,716 $ 180,419 $ 183,373 $ 187,875 $ 192,433 $ 197,049 $ 201,724 $ 206,458 $ 211,253 $ 216,110 $ 221,030 $ 226,013 $ 231,062 $ 236,177 $ 241,160 $ 246,207 $ 251,320 $ 256,500 $ 261,748 $ 267,065 $ 272,453 $ 277,912 $ 283,445 $ 289,052 $ 294,734 $ 300,494 $ 306,333 $ 312,230 $ 318,188 $ 324,706 $ 331,287 $ 337,932 $ 344,641 $ 351,415 $ 358,256 $ 365,165 $ 372,143 $ 379,191 $ 386,311 $ 393,504 $ 400,771 $ 408,113 $ 415,533 $ 423,030 $ 430,607
$ (62,397) $ (61,701) $ (60,930) $ (60,080) $ (59,152) $ (59,843) $ (60,487) $ (61,083) $ (61,630) $ (62,128) $ (62,374) $ (61,072) $ (59,714) $ (58,298) $ (56,823) $ (55,289) $ (53,694) $ (52,037) $ (50,317) $ (48,534) $ (46,685) $ (44,770) $ (42,787) $ (40,740) $ (38,627) $ (36,447) $ (34,199) $ (31,882) $ (29,494) $ (27,035) $ (24,502) $ (21,895) $ (19,213) $ (16,453) $ (13,614) $ (10,717) $ (7,759) $ (4,741) $ (1,660) $ 1,485 $ 4,694 $ 7,968 $ 11,309 $ 14,718 $ 18,196 $ 21,745 $ 25,364 $ 29,057 $ 32,824 $ 36,666 $ 40,586 $ 44,583 $ 48,660
-29.2% -28.4% -27.7% -26.9% -26.1% -26.0% -26.0% -25.9% -25.7% -25.6% -25.4% -24.5% -23.7% -22.8% -22.0% -21.1% -20.3% -19.4% -18.5% -17.7% -16.8% -15.9% -15.1% -14.2% -13.3% -12.4% -11.6% -10.7% -9.8% -8.9% -8.0% -7.0% -6.1% -5.2% -4.3% -3.3% -2.4% -1.4% -0.5% 0.4% 1.4% 2.3% 3.3% 4.2% 5.1% 6.1% 7.0% 8.0% 8.9% 9.9% 10.8% 11.8% 12.7%
$ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
$ 13,834 $ 13,834 $ 13,834 $ 13,834 $ 18,834 $ 23,934 $ 29,034 $ 34,134 $ 39,234 $ 44,334 $ 47,634 $ 47,934 $ 48,234 $ 48,534 $ 48,834 $ 49,134 $ 49,434 $ 49,734 $ 50,034 $ 50,334 $ 50,634 $ 50,934 $ 51,234 $ 51,534 $ 51,834 $ 52,134 $ 52,434 $ 52,734 $ 53,034 $ 53,334 $ 53,634 $ 53,934 $ 54,234 $ 54,534 $ 56,834 $ 59,134 $ 61,434 $ 64,734 $ 68,034 $ 71,334 $ 74,634 $ 77,934 $ 81,234 $ 84,534 $ 87,834 $ 91,134 $ 94,434 $ 97,734 $ 101,034 $ 104,334 $ 107,634 $ 110,934 $ 114,234
$ 36,550 $ 36,515 $ 36,481 $ 36,450 $ 36,420 $ 36,393 $ 36,367 $ 36,342 $ 36,319 $ 36,298 $ 36,278 $ 36,259 $ 36,242 $ 36,226 $ 36,211 $ 36,197 $ 36,185 $ 36,173 $ 36,163 $ 36,154 $ 36,145 $ 36,138 $ 36,131 $ 36,126 $ 36,121 $ 36,117 $ 36,113 $ 36,111 $ 36,109 $ 36,108 $ 36,107 $ 36,107 $ 36,108 $ 36,109 $ 36,111 $ 36,114 $ 36,117 $ 36,120 $ 36,124 $ 36,128 $ 36,133 $ 36,138 $ 36,144 $ 36,150 $ 36,156 $ 36,163 $ 36,170 $ 36,178 $ 36,186 $ 36,194 $ 36,203 $ 36,211 $ 36,220
$ 85,760 $ 89,327 $ 92,969 $ 96,687 $ 100,483 $ 102,657 $ 104,877 $ 107,143 $ 109,456 $ 111,818 $ 113,928 $ 116,083 $ 118,282 $ 120,527 $ 122,820 $ 125,159 $ 127,548 $ 129,986 $ 132,475 $ 135,016 $ 137,610 $ 140,258 $ 142,761 $ 145,316 $ 147,925 $ 150,588 $ 153,306 $ 156,081 $ 158,914 $ 161,805 $ 164,757 $ 167,771 $ 170,847 $ 173,988 $ 177,193 $ 180,445 $ 183,744 $ 187,590 $ 191,486 $ 195,431 $ 199,428 $ 203,476 $ 207,577 $ 211,733 $ 215,944 $ 220,211 $ 224,536 $ 228,920 $ 233,364 $ 237,869 $ 242,437 $ 247,069 $ 251,766
$ 65,590 $ 65,918 $ 66,248 $ 66,579 $ 66,912 $ 67,247 $ 67,583 $ 67,921 $ 68,260 $ 68,602 $ 69,445 $ 71,792 $ 74,151 $ 76,522 $ 78,904 $ 81,299 $ 83,705 $ 86,124 $ 88,554 $ 90,997 $ 93,452 $ 95,919 $ 98,399 $ 100,891 $ 103,395 $ 105,912 $ 108,442 $ 110,984 $ 113,539 $ 116,107 $ 118,687 $ 121,281 $ 123,887 $ 126,507 $ 129,139 $ 131,785 $ 134,444 $ 137,116 $ 139,801 $ 142,500 $ 145,213 $ 147,939 $ 150,679 $ 153,432 $ 156,199 $ 158,980 $ 161,775 $ 164,584 $ 167,407 $ 170,244 $ 173,095 $ 175,961 $ 178,841
$ 135,000 $ 140,000 $ 145,000 $ 150,000 $ 155,000 $ 160,000 $ 165,000 $ 170,000 $ 175,000 $ 180,000 $ 186,000 $ 192,000 $ 198,000 $ 204,000 $ 210,000 $ 216,000 $ 222,000 $ 228,000 $ 234,000 $ 240,000 $ 246,000 $ 252,000 $ 259,000 $ 266,000 $ 273,000 $ 280,000 $ 287,000 $ 294,000 $ 301,000 $ 308,000 $ 315,000 $ 322,000 $ 329,000 $ 336,000 $ 344,000 $ 352,000 $ 360,000 $ 368,000 $ 376,000 $ 384,000 $ 392,000 $ 400,000 $ 408,000 $ 416,000 $ 424,000 $ 432,000 $ 441,000 $ 450,000 $ 459,000 $ 468,000 $ 477,000 $ 486,000 $ 495,000
$ 336,734 $ 345,594 $ 354,533 $ 363,550 $ 377,649 $ 390,230 $ 402,860 $ 415,540 $ 428,270 $ 441,051 $ 453,284 $ 464,068 $ 474,909 $ 485,809 $ 496,769 $ 507,789 $ 518,872 $ 530,017 $ 541,227 $ 552,501 $ 563,842 $ 575,249 $ 587,525 $ 599,867 $ 612,275 $ 624,751 $ 637,295 $ 649,910 $ 662,596 $ 675,354 $ 688,186 $ 701,093 $ 714,076 $ 727,138 $ 743,278 $ 759,478 $ 775,738 $ 793,560 $ 811,445 $ 829,394 $ 847,408 $ 865,487 $ 883,634 $ 901,849 $ 920,134 $ 938,489 $ 957,916 $ 977,416 $ 996,991 $ 1,016,641 $ 1,036,369 $ 1,056,175 $ 1,076,061
$ 157,054 $ 160,950 $ 164,921 $ 168,970 $ 178,099 $ 185,708 $ 193,364 $ 201,068 $ 208,820 $ 216,623 $ 222,877 $ 227,679 $ 232,537 $ 237,453 $ 242,428 $ 247,462 $ 252,557 $ 257,714 $ 262,934 $ 268,217 $ 273,566 $ 278,981 $ 284,264 $ 289,611 $ 295,024 $ 300,504 $ 306,052 $ 311,669 $ 317,357 $ 323,116 $ 328,949 $ 334,856 $ 340,838 $ 346,898 $ 355,037 $ 363,234 $ 371,492 $ 381,310 $ 391,191 $ 401,136 $ 411,145 $ 421,219 $ 431,360 $ 441,569 $ 451,847 $ 462,195 $ 472,615 $ 483,108 $ 493,675 $ 504,317 $ 515,037 $ 525,834 $ 536,711
2020 2021 2022 2023 2024
2024 2025 2026 2027 2028
Aug-24 Sep-24 Oct-24 Nov-24 Dec-24 Jan-25 Feb-25 Mar-25 Apr-25 May-25 Jun-25 Jul-25 Aug-25 Sep-25 Oct-25 Nov-25 Dec-25 Jan-26 Feb-26 Mar-26 Apr-26 May-26 Jun-26 Jul-26 Aug-26 Sep-26 Oct-26 Nov-26 Dec-26 Jan-27 Feb-27 Mar-27 Apr-27 May-27 Jun-27 Jul-27 Aug-27 Sep-27 Oct-27 Nov-27 Dec-27 Jan-28 Feb-28 Mar-28 Apr-28 May-28 Jun-28 Jul-28
3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3548 3570 3570 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3850 3887
3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3525 3548 3570 3570 3570 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3813 3850 3887 3887
500
200 200 200 200
10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
100 100 100 100 100 100 100 200 400 400 400 400 400 400 100 400 400 400 400 400 400 400 400 200 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
196 196 196 196 196
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104
40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000
$ 7,050 $ 7,050 $ 7,050 $ 7,050 $ 7,050 $ 7,050 $ 7,050 $ 7,250 $ 7,050 $ 7,050 $ 7,050 $ 7,050 $ 7,050 $ 7,050 $ 7,550 $ 7,050 $ 7,050 $ 7,050 $ 7,050 $ 7,250 $ 7,050 $ 7,073 $ 7,118 $ 7,141 $ 7,141 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,826 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,626 $ 7,826 $ 7,626 $ 7,663 $ 7,737 $ 7,774
606 606 606 606 606 410 410 510 710 710 710 710 710 710 210 110 710 710 710 710 710 710 710 710 510 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500
2944 2944 2944 2944 2944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 3944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944
$ 7,050 $ 7,050 $ 7,050 $ 7,050 $ 7,050 Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent!
6090 6105 6121 6136 6151 6167 6182 6198 6213 6229 6244 6260 6276 6291 6307 6323 6338 6354 6370 6386 6402 6418 6434 6450 6466 6483 6499 6515 6531 6548 6564 6580 6597 6613 6630 6646 6663 6680 6696 6713 6730 6747 6764 6781 6797 6814 6832 6849
47334 48834 50334 51834 53334 54834 56334 57834 59334 60834 62334 63834 65334 66834 68334 69834 71334 72834 74334 75834 77334 78834 80334 81834 83334 84834 86334 87834 89334 90834 92334 93834 95334 96834 98334 99834 101334 102834 104334 105834 107334 108834 110334 111834 113334 114834 116334 117834
140 134 129 123 119 114 109 35000 33600 32256 30966 29727 28538 27397 26301 25249 24239 24158 24077 23997 23917 23837 23758 23679 23600 23521 23443 23365 23287 23209 23132 23055 22978 22901 22825 22749 22673 22597 22522 22447 22372 22298 22223 22149 22075 22002 21928 21855
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
43500 45000 46500 48000 49500 51000 52500 54000 55500 57000 58500 60000 61500 63000 64500 66000 67500 69000 70500 72000 73500 75000 76500 78000 79500 81000 82500 84000 85500 87000 88500 90000 91500 93000 94500 96000 97500 99000 100500 102000 103500 105000 106500 108000 109500 111000 112500 114000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
21700 22000 22300 22600 22900 23200 23500 23800 24100 24400 24700 25000 25300 25600 25900 26200 26500 26800 27100 27400 27700 28000 28300 28600 28900 29200 29500 29800 30100 30400 30700 31000 31300 31600 31900 32200 32500 32800 33100 33400 33700 34000 34300 34600 34900 35200 35500 35800
79852 80752 81655 82564 83477 84394 85316 86242 87174 88110 89050 89995 90945 91900 92860 93824 94793 95767 96746 97729 98718 99712 100710 101714 102722 103736 104755 105778 106807 107841 108881 109925 110975 112030 113090 114155 115226 116302 117384 118470 119563 120661 121764 122873 123987 125107 126233 127364
101882 103892 105911 107941 109980 112030 114091 116161 118242 120333 122435 124547 126670 128803 130947 133102 135267 137443 139631 141829 144038 146258 148489 150732 152986 155251 157527 159814 162113 164424 166746 169080 171425 173782 176151 178532 180925 183329 185746 188175 190616 193069 195534 198012 200502 203004 205519 208047
8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130
159921 163252 166654 170125 173670 177288 180981 184752 188601 192530 196541 200636 204816 209083 213438 217885 222424 227058 231789 236617 241547 246579 251716 256960 262314 267779 273357 279052 284866 290801 296859 303043 309357 315802 322381 329097 335954 342953 350097 357391 364837 372437 380197 388117 396203 404457 412884 421485
88479 89979 91479 92979 94479 95979 97479 98979 100479 101979 103479 104979 106479 107979 109479 110979 112479 113979 115479 116979 118479 119979 121479 122979 124479 125979 127479 128979 130479 131979 133479 134979 136479 137979 139479 140979 142479 143979 145479 146979 148479 149979 151479 152979 154479 155979 157479 158979
$ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860
$ 51,592 $ 52,092 $ 52,592 $ 53,092 $ 53,592 $ 54,092 $ 54,592 $ 55,092 $ 55,592 $ 56,092 $ 56,592 $ 57,092 $ 57,592 $ 58,092 $ 58,592 $ 59,092 $ 59,592 $ 60,092 $ 60,592 $ 61,092 $ 61,592 $ 62,092 $ 62,592 $ 63,092 $ 63,592 $ 64,092 $ 64,592 $ 65,092 $ 65,592 $ 66,092 $ 66,592 $ 67,092 $ 67,592 $ 68,092 $ 68,592 $ 69,092 $ 69,592 $ 70,092 $ 70,592 $ 71,092 $ 71,592 $ 72,092 $ 72,592 $ 73,092 $ 73,592 $ 74,092 $ 74,592 $ 75,092
$ 82,712 $ 84,212 $ 85,712 $ 87,212 $ 88,712 $ 90,212 $ 91,712 $ 93,212 $ 94,712 $ 96,212 $ 97,712 $ 99,212 $ 100,712 $ 102,212 $ 103,712 $ 105,212 $ 106,712 $ 108,212 $ 109,712 $ 111,212 $ 112,712 $ 114,212 $ 115,712 $ 117,212 $ 118,712 $ 120,212 $ 121,712 $ 123,212 $ 124,712 $ 126,212 $ 127,712 $ 129,212 $ 130,712 $ 132,212 $ 133,712 $ 135,212 $ 136,712 $ 138,212 $ 139,712 $ 141,212 $ 142,712 $ 144,212 $ 145,712 $ 147,212 $ 148,712 $ 150,212 $ 151,712 $ 153,212
$ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130
$ 243,013 $ 244,513 $ 246,013 $ 247,513 $ 249,013 $ 250,513 $ 252,013 $ 253,513 $ 255,013 $ 256,513 $ 258,013 $ 259,513 $ 261,013 $ 262,513 $ 264,013 $ 265,513 $ 267,013 $ 268,513 $ 270,013 $ 271,513 $ 273,013 $ 274,513 $ 276,013 $ 277,513 $ 279,013 $ 280,513 $ 282,013 $ 283,513 $ 285,013 $ 286,513 $ 288,013 $ 289,513 $ 291,013 $ 292,513 $ 294,013 $ 295,513 $ 297,013 $ 298,513 $ 300,013 $ 301,513 $ 303,013 $ 304,513 $ 306,013 $ 307,513 $ 309,013 $ 310,513 $ 312,013 $ 313,513
$ 385,447 $ 388,947 $ 392,447 $ 395,947 $ 399,447 $ 402,947 $ 406,447 $ 409,947 $ 413,447 $ 416,947 $ 420,447 $ 423,947 $ 427,447 $ 430,947 $ 434,447 $ 437,947 $ 441,447 $ 444,947 $ 448,447 $ 451,947 $ 455,447 $ 458,947 $ 462,447 $ 465,947 $ 469,447 $ 472,947 $ 476,447 $ 479,947 $ 483,447 $ 486,947 $ 490,447 $ 493,947 $ 497,447 $ 500,947 $ 504,447 $ 507,947 $ 511,447 $ 514,947 $ 518,447 $ 521,947 $ 525,447 $ 528,947 $ 532,447 $ 535,947 $ 539,447 $ 542,947 $ 546,447 $ 549,947
$ 438,265 $ 446,005 $ 453,829 $ 461,739 $ 469,736 $ 477,821 $ 485,997 $ 494,264 $ 502,625 $ 511,082 $ 519,635 $ 528,287 $ 537,040 $ 545,895 $ 554,854 $ 563,920 $ 573,094 $ 582,378 $ 591,774 $ 601,285 $ 610,912 $ 620,658 $ 630,525 $ 640,515 $ 650,631 $ 660,874 $ 671,248 $ 681,754 $ 692,396 $ 703,175 $ 714,095 $ 725,158 $ 736,366 $ 747,723 $ 759,231 $ 770,894 $ 782,713 $ 794,693 $ 806,836 $ 819,145 $ 831,624 $ 844,276 $ 857,104 $ 870,111 $ 883,301 $ 896,678 $ 910,245 $ 924,005
$ 52,818 $ 57,058 $ 61,382 $ 65,792 $ 70,289 $ 74,874 $ 79,550 $ 84,317 $ 89,178 $ 94,135 $ 99,188 $ 104,340 $ 109,593 $ 114,948 $ 120,407 $ 125,973 $ 131,647 $ 137,431 $ 143,327 $ 149,338 $ 155,465 $ 161,711 $ 168,078 $ 174,568 $ 181,184 $ 187,927 $ 194,801 $ 201,807 $ 208,949 $ 216,228 $ 223,648 $ 231,211 $ 238,919 $ 246,776 $ 254,784 $ 262,947 $ 271,266 $ 279,746 $ 288,389 $ 297,198 $ 306,177 $ 315,329 $ 324,657 $ 334,164 $ 343,854 $ 353,731 $ 363,798 $ 374,058
13.7% 14.7% 15.6% 16.6% 17.6% 18.6% 19.6% 20.6% 21.6% 22.6% 23.6% 24.6% 25.6% 26.7% 27.7% 28.8% 29.8% 30.9% 32.0% 33.0% 34.1% 35.2% 36.3% 37.5% 38.6% 39.7% 40.9% 42.0% 43.2% 44.4% 45.6% 46.8% 48.0% 49.3% 50.5% 51.8% 53.0% 54.3% 55.6% 56.9% 58.3% 59.6% 61.0% 62.4% 63.7% 65.2% 66.6% 68.0%
$ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
$ 117,534 $ 120,834 $ 124,134 $ 127,434 $ 130,734 $ 134,034 $ 137,334 $ 140,634 $ 143,934 $ 147,234 $ 150,534 $ 153,834 $ 157,134 $ 160,434 $ 163,734 $ 167,034 $ 170,334 $ 173,634 $ 176,934 $ 180,234 $ 183,534 $ 186,834 $ 190,134 $ 193,434 $ 196,734 $ 200,034 $ 203,334 $ 206,634 $ 209,934 $ 213,234 $ 216,534 $ 219,834 $ 223,134 $ 226,434 $ 229,734 $ 233,034 $ 236,334 $ 239,634 $ 242,934 $ 246,234 $ 249,534 $ 252,834 $ 256,134 $ 259,434 $ 262,734 $ 266,034 $ 269,334 $ 272,634
$ 36,230 $ 36,239 $ 36,249 $ 36,260 $ 36,270 $ 36,281 $ 36,291 $ 71,198 $ 69,813 $ 68,485 $ 67,210 $ 65,987 $ 64,814 $ 63,688 $ 62,608 $ 61,571 $ 60,577 $ 60,512 $ 60,448 $ 60,383 $ 60,319 $ 60,256 $ 60,192 $ 60,129 $ 60,066 $ 60,004 $ 59,941 $ 59,880 $ 59,818 $ 59,757 $ 59,696 $ 59,635 $ 59,575 $ 59,515 $ 59,455 $ 59,395 $ 59,336 $ 59,277 $ 59,218 $ 59,160 $ 59,102 $ 59,044 $ 58,987 $ 58,930 $ 58,873 $ 58,816 $ 58,760 $ 58,704
$ 256,530 $ 261,362 $ 266,263 $ 271,235 $ 276,279 $ 281,397 $ 286,591 $ 291,861 $ 297,210 $ 302,639 $ 308,150 $ 313,745 $ 319,425 $ 325,192 $ 331,048 $ 336,994 $ 343,033 $ 349,167 $ 355,398 $ 361,727 $ 368,156 $ 374,688 $ 381,325 $ 388,070 $ 394,923 $ 401,888 $ 408,966 $ 416,161 $ 423,475 $ 430,910 $ 438,468 $ 446,153 $ 453,966 $ 461,911 $ 469,990 $ 478,206 $ 486,563 $ 495,062 $ 503,707 $ 512,500 $ 521,446 $ 530,547 $ 539,806 $ 549,226 $ 558,812 $ 568,567 $ 578,493 $ 588,594
$ 181,735 $ 184,643 $ 187,567 $ 190,504 $ 193,457 $ 196,424 $ 199,406 $ 202,403 $ 205,415 $ 208,443 $ 211,485 $ 214,542 $ 217,615 $ 220,703 $ 223,806 $ 226,925 $ 230,060 $ 233,210 $ 236,376 $ 239,558 $ 242,756 $ 245,970 $ 249,200 $ 252,446 $ 255,708 $ 258,987 $ 262,281 $ 265,593 $ 268,921 $ 272,265 $ 275,627 $ 279,005 $ 282,400 $ 285,812 $ 289,241 $ 292,687 $ 296,151 $ 299,631 $ 303,130 $ 306,645 $ 310,178 $ 313,729 $ 317,298 $ 320,884 $ 324,489 $ 328,111 $ 331,752 $ 335,411
$ 504,000 $ 513,000 $ 522,000 $ 531,000 $ 540,000 $ 550,000 $ 560,000 $ 570,000 $ 580,000 $ 590,000 $ 600,000 $ 610,000 $ 620,000 $ 630,000 $ 640,000 $ 650,000 $ 660,000 $ 671,000 $ 682,000 $ 693,000 $ 704,000 $ 715,000 $ 726,000 $ 737,000 $ 748,000 $ 759,000 $ 770,000 $ 781,000 $ 792,000 $ 804,000 $ 816,000 $ 828,000 $ 840,000 $ 852,000 $ 864,000 $ 876,000 $ 888,000 $ 900,000 $ 912,000 $ 924,000 $ 936,000 $ 948,000 $ 960,000 $ 972,000 $ 984,000 $ 996,000 $ 1,008,000 $ 1,020,000
$ 1,096,028 $ 1,116,078 $ 1,136,213 $ 1,156,433 $ 1,176,740 $ 1,198,136 $ 1,219,622 $ 1,276,096 $ 1,296,373 $ 1,316,800 $ 1,337,379 $ 1,358,108 $ 1,378,987 $ 1,400,016 $ 1,421,196 $ 1,442,525 $ 1,464,005 $ 1,487,524 $ 1,511,156 $ 1,534,902 $ 1,558,766 $ 1,582,748 $ 1,606,851 $ 1,631,078 $ 1,655,431 $ 1,679,912 $ 1,704,523 $ 1,729,268 $ 1,754,148 $ 1,780,166 $ 1,806,325 $ 1,832,627 $ 1,859,075 $ 1,885,671 $ 1,912,420 $ 1,939,323 $ 1,966,383 $ 1,993,604 $ 2,020,989 $ 2,048,540 $ 2,076,260 $ 2,104,154 $ 2,132,225 $ 2,160,475 $ 2,188,908 $ 2,217,528 $ 2,246,339 $ 2,275,343
$ 547,669 $ 558,709 $ 569,833 $ 581,043 $ 592,340 $ 603,725 $ 615,201 $ 626,768 $ 638,429 $ 650,186 $ 662,039 $ 673,991 $ 686,044 $ 698,199 $ 710,458 $ 722,824 $ 735,298 $ 747,882 $ 760,578 $ 773,389 $ 786,316 $ 799,362 $ 812,529 $ 825,819 $ 839,235 $ 852,778 $ 866,452 $ 880,258 $ 894,200 $ 908,279 $ 922,499 $ 936,862 $ 951,370 $ 966,027 $ 980,835 $ 995,798 $ 1,010,917 $ 1,026,197 $ 1,041,640 $ 1,057,249 $ 1,073,028 $ 1,088,980 $ 1,105,108 $ 1,121,415 $ 1,137,905 $ 1,154,582 $ 1,171,449 $ 1,188,509
2024 2025 2026 2027 2028
2028 2029 2030 2031 2032
Aug-28 Sep-28 Oct-28 Nov-28 Dec-28 Jan-29 Feb-29 Mar-29 Apr-29 May-29 Jun-29 Jul-29 Aug-29 Sep-29 Oct-29 Nov-29 Dec-29 Jan-30 Feb-30 Mar-30 Apr-30 May-30 Jun-30 Jul-30 Aug-30 Sep-30 Oct-30 Nov-30 Dec-30 Jan-31 Feb-31 Mar-31 Apr-31 May-31 Jun-31 Jul-31 Aug-31 Sep-31 Oct-31 Nov-31 Dec-31 Jan-32 Feb-32 Mar-32 Apr-32 May-32 Jun-32 Jul-32 Aug-32 Sep-32
3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3924 3960 3960 3960 3960 3960 3960
3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3887 3924 3960 3960 3960 3960 3960 3960 3960
200 200
10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10
400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104
40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000
$ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,974 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,774 $ 7,974 $ 7,774 $ 7,811 $ 7,884 $ 7,921 $ 7,921 $ 7,921 $ 7,921 $ 7,921 $ 7,921 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 710 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500
4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944
Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent!
6866 6883 6900 6917 6935 6952 6969 6987 7004 7022 7039 7057 7075 7092 7110 7128 7146 7163 7181 7199 7217 7235 7253 7272 7290 7308 7326 7345 7363 7381 7400 7418 7437 7455 7474 7493 7511 7530 7549 7568 7587 7606 7625 7644 7663 7682 7701 7721 7740 7759
119334 120834 122334 123834 125334 126834 128334 129834 131334 132834 134334 135834 137334 138834 140334 141834 143334 144834 146334 147834 149334 150834 152334 153834 155334 156834 158334 159834 161334 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
21782 21710 21637 21565 21493 21422 21350 21279 21208 21138 21067 20997 20927 20857 20788 20718 20649 20580 20512 20444 20375 20307 20240 20172 20105 20038 19971 19905 19838 19772 19706 19641 19575 19510 19445 19380 19315 19251 19187 19123 19059 18996 18932 18869 18806 18744 18681 18619 18557 18495
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
115500 117000 118500 120000 121500 123000 124500 126000 127500 129000 130500 132000 133500 135000 136500 138000 139500 141000 142500 144000 145500 147000 148500 150000 151500 153000 154500 156000 157500 159000 160500 162000 163500 165000 166500 168000 169500 171000 172500 174000 175500 177000 178500 180000 181500 183000 184500 186000 187500 189000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
36100 36400 36700 37000 37300 37600 37900 38200 38500 38800 39100 39400 39700 40000 40300 40600 40900 41200 41500 41800 42100 42400 42700 43000 43300 43600 43900 44200 44500 44800 45100 45400 45700 46000 46300 46600 46900 47200 47500 47800 48100 48400 48700 49000 49300 49600 49900 50200 50500 50800
128501 129643 130791 131945 133105 134270 135442 136619 137802 138991 140186 141387 142594 143807 145026 146251 147482 148720 149963 151213 152469 153732 155000 156275 157557 158844 160139 161439 162747 164060 165381 166707 168041 169381 170728 172082 173442 174809 176183 177564 178952 180347 181749 183157 184573 185996 187426 188863 190307 191759
210587 213140 215706 218284 220876 223480 226097 228728 231372 234028 236699 239382 242079 244789 247513 250251 253002 255767 258546 261339 264145 266966 269801 272650 275513 278391 281283 284189 287110 290046 292996 295961 298941 301935 304945 307970 311010 314065 317135 320221 323322 326438 329571 332718 335882 339061 342257 345468 348695 351939
8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130
430266 439230 448381 457722 467258 476992 486930 497074 507430 518001 528793 539810 551056 562536 574255 586219 598432 610899 623626 636619 649881 663421 677242 691351 705754 720457 735467 750789 766431 782398 798698 815337 832324 849664 867365 885435 903882 922713 941936 961559 981592 1002042 1022918 1044228 1065983 1088191 1110862 1134005 1157630 1181747
160479 161979 163479 164979 166479 167979 169479 170979 172479 173979 175479 176979 178479 179979 181479 182979 184479 185979 187479 188979 190479 191979 193479 194979 196479 197979 199479 200979 202479 203979 205479 206979 208479 209979 211479 212979 214479 215979 217479 218979 220479 221979 223479 224979 226479 227979 229479 230979 232479 233979
$ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860
$ 75,592 $ 76,092 $ 76,592 $ 77,092 $ 77,592 $ 78,092 $ 78,592 $ 79,092 $ 79,592 $ 80,092 $ 80,592 $ 81,092 $ 81,592 $ 82,092 $ 82,592 $ 83,092 $ 83,592 $ 84,092 $ 84,592 $ 85,092 $ 85,592 $ 86,092 $ 86,592 $ 87,092 $ 87,592 $ 88,092 $ 88,592 $ 89,092 $ 89,592 $ 90,092 $ 90,592 $ 91,092 $ 91,592 $ 92,092 $ 92,592 $ 93,092 $ 93,592 $ 94,092 $ 94,592 $ 95,092 $ 95,592 $ 96,092 $ 96,592 $ 97,092 $ 97,592 $ 98,092 $ 98,592 $ 99,092 $ 99,592 $ 100,092
$ 154,712 $ 156,212 $ 157,712 $ 159,212 $ 160,712 $ 162,212 $ 163,712 $ 165,212 $ 166,712 $ 168,212 $ 169,712 $ 171,212 $ 172,712 $ 174,212 $ 175,712 $ 177,212 $ 178,712 $ 180,212 $ 181,712 $ 183,212 $ 184,712 $ 186,212 $ 187,712 $ 189,212 $ 190,712 $ 192,212 $ 193,712 $ 195,212 $ 196,712 $ 198,212 $ 199,712 $ 201,212 $ 202,712 $ 204,212 $ 205,712 $ 207,212 $ 208,712 $ 210,212 $ 211,712 $ 213,212 $ 214,712 $ 216,212 $ 217,712 $ 219,212 $ 220,712 $ 222,212 $ 223,712 $ 225,212 $ 226,712 $ 228,212
$ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130
$ 315,013 $ 316,513 $ 318,013 $ 319,513 $ 321,013 $ 322,513 $ 324,013 $ 325,513 $ 327,013 $ 328,513 $ 330,013 $ 331,513 $ 333,013 $ 334,513 $ 336,013 $ 337,513 $ 339,013 $ 340,513 $ 342,013 $ 343,513 $ 345,013 $ 346,513 $ 348,013 $ 349,513 $ 351,013 $ 352,513 $ 354,013 $ 355,513 $ 357,013 $ 358,513 $ 360,013 $ 361,513 $ 363,013 $ 364,513 $ 366,013 $ 367,513 $ 369,013 $ 370,513 $ 372,013 $ 373,513 $ 375,013 $ 376,513 $ 378,013 $ 379,513 $ 381,013 $ 382,513 $ 384,013 $ 385,513 $ 387,013 $ 388,513
$ 553,447 $ 556,947 $ 560,447 $ 563,947 $ 567,447 $ 570,947 $ 574,447 $ 577,947 $ 581,447 $ 584,947 $ 588,447 $ 591,947 $ 595,447 $ 598,947 $ 602,447 $ 605,947 $ 609,447 $ 612,947 $ 616,447 $ 619,947 $ 623,447 $ 626,947 $ 630,447 $ 633,947 $ 637,447 $ 640,947 $ 644,447 $ 647,947 $ 651,447 $ 654,947 $ 658,447 $ 661,947 $ 665,447 $ 668,947 $ 672,447 $ 675,947 $ 679,447 $ 682,947 $ 686,447 $ 689,947 $ 693,447 $ 696,947 $ 700,447 $ 703,947 $ 707,447 $ 710,947 $ 714,447 $ 717,947 $ 721,447 $ 724,947
$ 937,963 $ 952,122 $ 966,487 $ 981,061 $ 995,848 $ 1,010,852 $ 1,026,078 $ 1,041,530 $ 1,057,213 $ 1,073,130 $ 1,089,287 $ 1,105,688 $ 1,122,338 $ 1,139,241 $ 1,156,404 $ 1,173,830 $ 1,191,526 $ 1,209,495 $ 1,227,745 $ 1,246,280 $ 1,265,105 $ 1,284,228 $ 1,303,652 $ 1,323,386 $ 1,343,433 $ 1,363,802 $ 1,384,498 $ 1,405,527 $ 1,426,896 $ 1,448,613 $ 1,470,684 $ 1,493,115 $ 1,515,915 $ 1,539,090 $ 1,562,647 $ 1,586,596 $ 1,610,943 $ 1,635,696 $ 1,660,863 $ 1,686,454 $ 1,712,475 $ 1,738,936 $ 1,765,846 $ 1,793,213 $ 1,821,048 $ 1,849,358 $ 1,878,154 $ 1,907,445 $1,937,242 $ 1,967,554
$ 384,516 $ 395,175 $ 406,040 $ 417,114 $ 428,401 $ 439,905 $ 451,631 $ 463,583 $ 475,766 $ 488,183 $ 500,840 $ 513,741 $ 526,891 $ 540,294 $ 553,957 $ 567,883 $ 582,079 $ 596,548 $ 611,298 $ 626,333 $ 641,658 $ 657,281 $ 673,205 $ 689,439 $ 705,986 $ 722,855 $ 740,051 $ 757,580 $ 775,450 $ 793,666 $ 812,237 $ 831,168 $ 850,468 $ 870,143 $ 890,201 $ 910,649 $ 931,496 $ 952,749 $ 974,417 $ 996,507 $ 1,019,028 $ 1,041,989 $ 1,065,399 $ 1,089,267 $ 1,113,601 $ 1,138,411 $ 1,163,707 $ 1,189,498 $1,215,795 $ 1,242,607
69.5% 71.0% 72.4% 74.0% 75.5% 77.0% 78.6% 80.2% 81.8% 83.5% 85.1% 86.8% 88.5% 90.2% 92.0% 93.7% 95.5% 97.3% 99.2% 101.0% 102.9% 104.8% 106.8% 108.8% 110.8% 112.8% 114.8% 116.9% 119.0% 121.2% 123.4% 125.6% 127.8% 130.1% 132.4% 134.7% 137.1% 139.5% 142.0% 144.4% 147.0% 149.5% 152.1% 154.7% 157.4% 160.1% 162.9% 165.7% 168.5% 171.4%
$ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
$ 275,934 $ 279,234 $ 282,534 $ 285,834 $ 289,134 $ 292,434 $ 295,734 $ 299,034 $ 302,334 $ 305,634 $ 308,934 $ 312,234 $ 315,534 $ 318,834 $ 322,134 $ 325,434 $ 328,734 $ 332,034 $ 335,334 $ 338,634 $ 341,934 $ 345,234 $ 348,534 $ 351,834 $ 355,134 $ 358,434 $ 361,734 $ 365,034 $ 368,334 $ 213,800 $ 215,600 $ 217,400 $ 219,200 $ 221,000 $ 222,800 $ 224,600 $ 226,400 $ 228,200 $ 230,000 $ 231,800 $ 233,600 $ 235,400 $ 237,200 $ 239,000 $ 240,800 $ 242,600 $ 244,400 $ 246,200 $ 248,000 $ 249,800
$ 58,648 $ 58,593 $ 58,538 $ 58,483 $ 58,428 $ 58,374 $ 58,320 $ 58,266 $ 58,213 $ 58,159 $ 58,106 $ 58,054 $ 58,002 $ 57,949 $ 57,898 $ 57,846 $ 57,795 $ 57,744 $ 57,693 $ 57,643 $ 57,593 $ 57,543 $ 57,493 $ 57,444 $ 57,395 $ 57,346 $ 57,297 $ 57,249 $ 57,201 $ 57,154 $ 57,106 $ 57,059 $ 57,012 $ 56,965 $ 56,919 $ 56,873 $ 56,827 $ 56,781 $ 56,736 $ 56,691 $ 56,646 $ 56,601 $ 56,557 $ 56,513 $ 56,469 $ 56,426 $ 56,383 $ 56,340 $ 56,297 $ 56,254
$ 598,875 $ 609,339 $ 619,990 $ 630,831 $ 641,867 $ 653,102 $ 664,539 $ 676,183 $ 688,039 $ 700,110 $ 712,402 $ 724,919 $ 737,665 $ 750,645 $ 763,865 $ 777,328 $ 791,041 $ 805,008 $ 819,235 $ 833,728 $ 848,491 $ 863,530 $ 878,851 $ 894,460 $ 910,363 $ 926,567 $ 943,076 $ 959,898 $ 977,040 $ 994,507 $ 1,012,307 $ 1,030,447 $ 1,048,933 $ 1,067,773 $ 1,086,974 $ 1,106,544 $ 1,126,491 $ 1,146,822 $ 1,167,545 $ 1,188,669 $ 1,210,201 $ 1,232,151 $ 1,254,527 $ 1,277,338 $ 1,300,592 $ 1,324,300 $ 1,348,471 $ 1,373,114 $1,398,239 $ 1,423,856
$ 339,088 $ 342,783 $ 346,497 $ 350,230 $ 353,981 $ 357,751 $ 361,539 $ 365,347 $ 369,174 $ 373,020 $ 376,885 $ 380,769 $ 384,673 $ 388,596 $ 392,539 $ 396,502 $ 400,485 $ 404,487 $ 408,509 $ 412,552 $ 416,615 $ 420,698 $ 424,801 $ 428,925 $ 433,070 $ 437,235 $ 441,421 $ 445,629 $ 449,857 $ 454,106 $ 458,376 $ 462,668 $ 466,982 $ 471,317 $ 475,673 $ 480,052 $ 484,452 $ 488,874 $ 493,318 $ 497,785 $ 502,274 $ 506,785 $ 511,319 $ 515,876 $ 520,455 $ 525,058 $ 529,683 $ 534,331 $ 539,003 $ 543,698
$ 1,032,000 $ 1,044,000 $ 1,056,000 $ 1,068,000 $ 1,080,000 $ 1,094,000 $ 1,108,000 $ 1,122,000 $ 1,136,000 $ 1,150,000 $ 1,164,000 $ 1,178,000 $ 1,192,000 $ 1,206,000 $ 1,220,000 $ 1,234,000 $ 1,248,000 $ 1,263,000 $ 1,278,000 $ 1,293,000 $ 1,308,000 $ 1,323,000 $ 1,338,000 $ 1,353,000 $ 1,368,000 $ 1,383,000 $ 1,398,000 $ 1,413,000 $ 1,428,000 $ 1,444,000 $ 1,460,000 $ 1,476,000 $ 1,492,000 $ 1,508,000 $ 1,524,000 $ 1,540,000 $ 1,556,000 $ 1,572,000 $ 1,588,000 $ 1,604,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $1,620,000 $ 1,620,000
$ 2,304,545 $ 2,333,949 $ 2,363,559 $ 2,393,377 $ 2,423,410 $ 2,455,660 $ 2,488,132 $ 2,520,830 $ 2,553,759 $ 2,586,923 $ 2,620,327 $ 2,653,976 $ 2,687,873 $ 2,722,025 $ 2,756,436 $ 2,791,110 $ 2,826,055 $ 2,862,273 $ 2,898,772 $ 2,935,556 $ 2,972,632 $ 3,010,004 $ 3,047,680 $ 3,085,663 $ 3,123,962 $ 3,162,582 $ 3,201,529 $ 3,240,810 $ 3,280,432 $ 3,163,567 $ 3,203,390 $ 3,243,574 $ 3,284,127 $ 3,325,055 $ 3,366,366 $ 3,408,069 $ 3,450,170 $ 3,492,677 $ 3,535,599 $ 3,578,945 $ 3,622,721 $ 3,650,938 $ 3,679,603 $ 3,708,727 $ 3,738,317 $ 3,768,384 $ 3,798,936 $ 3,829,985 $3,861,539 $ 3,893,608
$ 1,205,767 $ 1,223,226 $ 1,240,891 $ 1,258,765 $ 1,276,852 $ 1,295,156 $ 1,313,682 $ 1,332,434 $ 1,351,417 $ 1,370,634 $ 1,390,091 $ 1,409,792 $ 1,429,742 $ 1,449,945 $ 1,470,408 $ 1,491,134 $ 1,512,130 $ 1,533,399 $ 1,554,949 $ 1,576,784 $ 1,598,909 $ 1,621,332 $ 1,644,056 $ 1,667,090 $ 1,690,437 $ 1,714,106 $ 1,738,102 $ 1,762,431 $ 1,787,100 $ 1,654,283 $ 1,678,154 $ 1,702,385 $ 1,726,985 $ 1,751,960 $ 1,777,317 $ 1,803,066 $ 1,829,213 $ 1,855,766 $ 1,882,733 $ 1,910,124 $ 1,937,945 $ 1,966,206 $ 1,994,916 $ 2,024,083 $ 2,053,718 $ 2,083,828 $ 2,114,424 $ 2,145,515 $2,177,112 $ 2,209,224
2028 2029 2030 2031 2032
2032 2033 2034 2035 2036
Oct-32 Nov-32 Dec-32 Jan-33 Feb-33 Mar-33 Apr-33 May-33 Jun-33 Jul-33 Aug-33 Sep-33 Oct-33 Nov-33 Dec-33 Jan-34 Feb-34 Mar-34 Apr-34 May-34 Jun-34 Jul-34 Aug-34 Sep-34 Oct-34 Nov-34 Dec-34 Jan-35 Feb-35 Mar-35 Apr-35 May-35 Jun-35 Jul-35 Aug-35 Sep-35 Oct-35 Nov-35 Dec-35 Jan-36 Feb-36 Mar-36 Apr-36 May-36 Jun-36 Jul-36 Aug-36 Sep-36
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104
40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500
4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944
Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent!
7779 7798 7818 7837 7857 7876 7896 7916 7936 7955 7975 7995 8015 8035 8055 8076 8096 8116 8136 8157 8177 8197 8218 8238 8259 8280 8300 8321 8342 8363 8384 8405 8426 8447 8468 8489 8510 8532 8553 8574 8596 8617 8639 8660 8682 8704 8725 8747
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
18433 18372 18311 18250 18189 18128 18068 18007 17947 17888 17828 17769 17709 17650 17591 17533 17474 17416 17358 17300 17243 17185 17128 17071 17014 16957 16901 16844 16788 16732 16676 16621 16565 16510 16455 16400 16346 16291 16237 16183 16129 16075 16021 15968 15915 15862 15809 15756
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
190500 192000 193500 195000 196500 198000 199500 201000 202500 204000 205500 207000 208500 210000 211500 213000 214500 216000 217500 219000 220500 222000 223500 225000 226500 228000 229500 231000 232500 234000 235500 237000 238500 240000 241500 243000 244500 246000 247500 249000 250500 252000 253500 255000 256500 258000 259500 261000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
51100 51400 51700 52000 52300 52600 52900 53200 53500 53800 54100 54400 54700 55000 55300 55600 55900 56200 56500 56800 57100 57400 57700 58000 58300 58600 58900 59200 59500 59800 60100 60400 60700 61000 61300 61600 61900 62200 62500 62800 63100 63400 63700 64000 64300 64600 64900 65200
193218 194684 196157 197638 199126 200622 202125 203636 205154 206680 208213 209754 211303 212859 214424 215996 217576 219164 220759 222363 223975 225595 227223 228859 230503 232156 233817 235486 237163 238849 240543 242246 243957 245677 247405 249142 250888 252642 254406 256178 257959 259748 261547 263355 265172 266997 268832 270677
355199 358475 361767 365076 368401 371743 375102 378477 381870 385279 388706 392149 395610 399088 402583 406096 409627 413175 416741 420324 423926 427546 431183 434839 438513 442206 445917 449647 453395 457162 460948 464752 468576 472419 476281 480163 484063 487984 491924 495883 499863 503862 507881 511921 515980 520060 524160 528281
8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130
1206367 1231500 1257156 1283347 1310083 1337376 1365238 1393681 1422716 1452356 1482613 1513501 1545032 1577220 1610079 1643622 1677865 1712820 1748504 1784931 1822117 1860078 1898829 1938388 1978772 2019996 2062079 2105039 2148894 2193663 2239364 2286017 2333643 2382260 2431891 2482555 2534275 2587073 2640970 2695990 2752157 2809493 2868024 2927775 2988770 3051036 3114599 3179487
235479 236979 238479 239979 241479 242979 244479 245979 247479 248979 250479 251979 253479 254979 256479 257979 259479 260979 262479 263979 265479 266979 268479 269979 271479 272979 274479 275979 277479 278979 280479 281979 283479 284979 286479 287979 289479 290979 292479 293979 295479 296979 298479 299979 301479 302979 304479 305979
$ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860
$ 100,592 $ 101,092 $ 101,592 $ 102,092 $ 102,592 $ 103,092 $ 103,592 $ 104,092 $ 104,592 $ 105,092 $ 105,592 $ 106,092 $ 106,592 $ 107,092 $ 107,592 $ 108,092 $ 108,592 $ 109,092 $ 109,592 $ 110,092 $ 110,592 $ 111,092 $ 111,592 $ 112,092 $ 112,592 $ 113,092 $ 113,592 $ 114,092 $ 114,592 $ 115,092 $ 115,592 $ 116,092 $ 116,592 $ 117,092 $ 117,592 $ 118,092 $ 118,592 $ 119,092 $ 119,592 $ 120,092 $ 120,592 $ 121,092 $ 121,592 $ 122,092 $ 122,592 $ 123,092 $ 123,592 $ 124,092
$ 229,712 $ 231,212 $ 232,712 $ 234,212 $ 235,712 $ 237,212 $ 238,712 $ 240,212 $ 241,712 $ 243,212 $ 244,712 $ 246,212 $ 247,712 $ 249,212 $ 250,712 $ 252,212 $ 253,712 $ 255,212 $ 256,712 $ 258,212 $ 259,712 $ 261,212 $ 262,712 $ 264,212 $ 265,712 $ 267,212 $ 268,712 $ 270,212 $ 271,712 $ 273,212 $ 274,712 $ 276,212 $ 277,712 $ 279,212 $ 280,712 $ 282,212 $ 283,712 $ 285,212 $ 286,712 $ 288,212 $ 289,712 $ 291,212 $ 292,712 $ 294,212 $ 295,712 $ 297,212 $ 298,712 $ 300,212
$ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130
$ 390,013 $ 391,513 $ 393,013 $ 394,513 $ 396,013 $ 397,513 $ 399,013 $ 400,513 $ 402,013 $ 403,513 $ 405,013 $ 406,513 $ 408,013 $ 409,513 $ 411,013 $ 412,513 $ 414,013 $ 415,513 $ 417,013 $ 418,513 $ 420,013 $ 421,513 $ 423,013 $ 424,513 $ 426,013 $ 427,513 $ 429,013 $ 430,513 $ 432,013 $ 433,513 $ 435,013 $ 436,513 $ 438,013 $ 439,513 $ 441,013 $ 442,513 $ 444,013 $ 445,513 $ 447,013 $ 448,513 $ 450,013 $ 451,513 $ 453,013 $ 454,513 $ 456,013 $ 457,513 $ 459,013 $ 460,513
$ 728,447 $ 731,947 $ 735,447 $ 738,947 $ 742,447 $ 745,947 $ 749,447 $ 752,947 $ 756,447 $ 759,947 $ 763,447 $ 766,947 $ 770,447 $ 773,947 $ 777,447 $ 780,947 $ 784,447 $ 787,947 $ 791,447 $ 794,947 $ 798,447 $ 801,947 $ 805,447 $ 808,947 $ 812,447 $ 815,947 $ 819,447 $ 822,947 $ 826,447 $ 829,947 $ 833,447 $ 836,947 $ 840,447 $ 843,947 $ 847,447 $ 850,947 $ 854,447 $ 857,947 $ 861,447 $ 864,947 $ 868,447 $ 871,947 $ 875,447 $ 878,947 $ 882,447 $ 885,947 $ 889,447 $ 892,947
$ 1,998,392 $ 2,029,767 $ 2,061,689 $ 2,094,170 $ 2,127,220 $ 2,160,851 $ 2,195,074 $ 2,229,903 $ 2,265,349 $ 2,301,424 $ 2,338,141 $ 2,375,513 $ 2,413,554 $ 2,452,277 $ 2,491,695 $ 2,531,824 $ 2,572,676 $ 2,614,268 $ 2,656,613 $ 2,699,728 $ 2,743,627 $ 2,788,328 $ 2,833,845 $ 2,880,196 $ 2,927,397 $ 2,975,467 $ 3,024,422 $ 3,074,281 $ 3,125,061 $ 3,176,783 $ 3,229,464 $ 3,283,125 $ 3,337,785 $ 3,393,466 $ 3,450,186 $ 3,507,969 $ 3,566,836 $ 3,626,808 $ 3,687,908 $ 3,750,160 $ 3,813,587 $ 3,878,213 $ 3,944,062 $ 4,011,159 $ 4,079,531 $ 4,149,203 $ 4,220,201 $ 4,292,554
$ 1,269,946 $ 1,297,820 $ 1,326,242 $ 1,355,223 $ 1,384,773 $ 1,414,904 $ 1,445,627 $ 1,476,956 $ 1,508,902 $ 1,541,477 $ 1,574,694 $ 1,608,566 $ 1,643,107 $ 1,678,330 $ 1,714,248 $ 1,750,877 $ 1,788,229 $ 1,826,321 $ 1,865,166 $ 1,904,781 $ 1,945,180 $ 1,986,381 $ 2,028,398 $ 2,071,249 $ 2,114,951 $ 2,159,520 $ 2,204,975 $ 2,251,334 $ 2,298,614 $ 2,346,836 $ 2,396,017 $ 2,446,178 $ 2,497,338 $ 2,549,519 $ 2,602,740 $ 2,657,022 $ 2,712,389 $ 2,768,861 $ 2,826,461 $ 2,885,213 $ 2,945,140 $ 3,006,266 $ 3,068,615 $ 3,132,213 $ 3,197,084 $ 3,263,256 $ 3,330,755 $ 3,399,607
174.3% 177.3% 180.3% 183.4% 186.5% 189.7% 192.9% 196.2% 199.5% 202.8% 206.3% 209.7% 213.3% 216.9% 220.5% 224.2% 228.0% 231.8% 235.7% 239.6% 243.6% 247.7% 251.8% 256.0% 260.3% 264.7% 269.1% 273.6% 278.1% 282.8% 287.5% 292.3% 297.1% 302.1% 307.1% 312.2% 317.4% 322.7% 328.1% 333.6% 339.1% 344.8% 350.5% 356.4% 362.3% 368.3% 374.5% 380.7%
$ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
$ 251,600 $ 253,400 $ 255,200 $ 257,000 $ 258,800 $ 260,600 $ 262,400 $ 264,200 $ 266,000 $ 267,800 $ 269,600 $ 271,400 $ 273,200 $ 275,000 $ 276,800 $ 278,600 $ 280,400 $ 282,200 $ 284,000 $ 285,800 $ 287,600 $ 289,400 $ 291,200 $ 293,000 $ 294,800 $ 296,600 $ 298,400 $ 300,200 $ 302,000 $ 303,800 $ 305,600 $ 307,400 $ 309,200 $ 311,000 $ 312,800 $ 314,600 $ 316,400 $ 318,200 $ 320,000 $ 321,800 $ 323,600 $ 325,400 $ 327,200 $ 329,000 $ 330,800 $ 332,600 $ 334,400 $ 336,200
$ 56,212 $ 56,170 $ 56,128 $ 56,087 $ 56,046 $ 56,005 $ 55,964 $ 55,923 $ 55,883 $ 55,843 $ 55,803 $ 55,764 $ 55,725 $ 55,686 $ 55,647 $ 55,608 $ 55,570 $ 55,532 $ 55,494 $ 55,457 $ 55,420 $ 55,383 $ 55,346 $ 55,309 $ 55,273 $ 55,237 $ 55,201 $ 55,165 $ 55,130 $ 55,095 $ 55,060 $ 55,025 $ 54,991 $ 54,957 $ 54,923 $ 54,889 $ 54,856 $ 54,823 $ 54,790 $ 54,757 $ 54,724 $ 54,692 $ 54,660 $ 54,628 $ 54,597 $ 54,565 $ 54,534 $ 54,503
$ 1,449,976 $ 1,476,609 $ 1,503,765 $ 1,531,456 $ 1,559,692 $ 1,588,485 $ 1,617,847 $ 1,647,790 $ 1,678,325 $ 1,709,465 $ 1,741,222 $ 1,773,610 $ 1,806,641 $ 1,840,330 $ 1,874,688 $ 1,909,732 $ 1,945,474 $ 1,981,929 $ 2,019,113 $ 2,057,040 $ 2,095,726 $ 2,135,187 $ 2,175,439 $ 2,216,498 $ 2,258,381 $ 2,301,105 $ 2,344,688 $ 2,389,148 $ 2,434,503 $ 2,480,772 $ 2,527,973 $ 2,576,127 $ 2,625,252 $ 2,675,370 $ 2,726,500 $ 2,778,664 $ 2,831,884 $ 2,886,182 $ 2,941,579 $ 2,998,099 $ 3,055,766 $ 3,114,602 $ 3,174,633 $ 3,235,884 $ 3,298,379 $ 3,362,145 $ 3,427,208 $ 3,493,596
$ 548,416 $ 553,158 $ 557,924 $ 562,714 $ 567,527 $ 572,365 $ 577,227 $ 582,113 $ 587,024 $ 591,959 $ 596,919 $ 601,903 $ 606,913 $ 611,947 $ 617,007 $ 622,092 $ 627,202 $ 632,338 $ 637,500 $ 642,688 $ 647,901 $ 653,141 $ 658,406 $ 663,698 $ 669,017 $ 674,362 $ 679,734 $ 685,132 $ 690,558 $ 696,011 $ 701,491 $ 706,998 $ 712,533 $ 718,096 $ 723,686 $ 729,305 $ 734,951 $ 740,626 $ 746,329 $ 752,061 $ 757,821 $ 763,610 $ 769,428 $ 775,276 $ 781,152 $ 787,058 $ 792,993 $ 798,958
$ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000
$ 3,926,204 $ 3,959,337 $ 3,993,017 $ 4,027,256 $ 4,062,065 $ 4,097,455 $ 4,133,438 $ 4,170,026 $ 4,207,232 $ 4,245,067 $ 4,283,544 $ 4,322,677 $ 4,362,479 $ 4,402,962 $ 4,444,142 $ 4,486,032 $ 4,528,646 $ 4,572,000 $ 4,616,107 $ 4,660,985 $ 4,706,647 $ 4,753,110 $ 4,800,391 $ 4,848,505 $ 4,897,470 $ 4,947,304 $ 4,998,023 $ 5,049,646 $ 5,102,191 $ 5,155,678 $ 5,210,124 $ 5,265,550 $ 5,321,976 $ 5,379,422 $ 5,437,909 $ 5,497,459 $ 5,558,092 $ 5,619,831 $ 5,682,698 $ 5,746,717 $ 5,811,911 $ 5,878,305 $ 5,945,922 $ 6,014,788 $ 6,084,928 $ 6,156,368 $ 6,229,136 $ 6,303,257
$ 2,241,862 $ 2,275,037 $ 2,308,759 $ 2,343,040 $ 2,377,890 $ 2,413,321 $ 2,449,344 $ 2,485,973 $ 2,523,219 $ 2,561,094 $ 2,599,611 $ 2,638,783 $ 2,678,624 $ 2,719,147 $ 2,760,365 $ 2,802,294 $ 2,844,946 $ 2,888,338 $ 2,932,483 $ 2,977,398 $ 3,023,097 $ 3,069,598 $ 3,116,915 $ 3,165,066 $ 3,214,067 $ 3,263,937 $ 3,314,692 $ 3,366,351 $ 3,418,931 $ 3,472,453 $ 3,526,934 $ 3,582,395 $ 3,638,855 $ 3,696,336 $ 3,754,856 $ 3,814,439 $ 3,875,106 $ 3,936,878 $ 3,999,778 $ 4,063,830 $ 4,129,057 $ 4,195,483 $ 4,263,132 $ 4,332,029 $ 4,402,201 $ 4,473,673 $ 4,546,471 $ 4,620,624
2032 2033 2034 2035 2036
2036 2037 2038 2039 2040
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104
40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500
4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944
8769 8791 8813 8835 8857 8879 8901 8924 8946 8968 8991 9013 9036 9058 9081 9104 9127 9149 9172 9195 9218 9241 9264 9287 9311 9334 9357 9381 9404 9428 9451 9475 9499 9522 9546 9570 9594 9618 9642 9666 9690 9714 9739 9763 9787 9812 9836 9861
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
15704 15651 15599 15547 15495 15444 15392 15341 15290 15239 15188 15137 15087 15037 14986 14937 14887 14837 14788 14738 14689 14640 14591 14543 14494 14446 14398 14350 14302 14254 14207 14160 14112 14065 14018 13972 13925 13879 13832 13786 13740 13695 13649 13603 13558 13513 13468 13423
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
262500 264000 265500 267000 268500 270000 271500 273000 274500 276000 277500 279000 280500 282000 283500 285000 286500 288000 289500 291000 292500 294000 295500 297000 298500 300000 301500 303000 304500 306000 307500 309000 310500 312000 313500 315000 316500 318000 319500 321000 322500 324000 325500 327000 328500 330000 331500 333000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
65500 65800 66100 66400 66700 67000 67300 67600 67900 68200 68500 68800 69100 69400 69700 70000 70300 70600 70900 71200 71500 71800 72100 72400 72700 73000 73300 73600 73900 74200 74500 74800 75100 75400 75700 76000 76300 76600 76900 77200 77500 77800 78100 78400 78700 79000 79300 79600
272530 274393 276265 278146 280037 281937 283847 285766 287695 289633 291581 293539 295507 297484 299472 301469 303477 305494 307521 309559 311607 313665 315733 317812 319901 322000 324110 326231 328362 330504 332656 334820 336994 339179 341375 343582 345799 348028 350269 352520 354783 357056 359342 361638 363947 366266 368598 370941
532423 536585 540768 544972 549196 553442 557710 561998 566308 570640 574993 579368 583765 588184 592624 597088 601573 606081 610611 615164 619740 624339 628961 633605 638273 642965 647680 652418 657180 661966 666776 671610 676468 681350 686257 691188 696144 701125 706130 711161 716217 721298 726404 731536 736694 741878 747087 752322
8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130
3245726 3313345 3382373 3452840 3524774 3598207 3673169 3749694 3827812 3907558 3988966 4072069 4156904 4243506 4331912 4422161 4514289 4608337 4704344 4802351 4902400 5004533 5108794 5215227 5323878 5434792 5548017 5663601 5781592 5902042 6025001 6150522 6278658 6409464 6542994 6679306 6818459 6960510 7105520 7253552 7404668 7558932 7716409 7877168 8041276 8208802 8379819 8554399
307479 308979 310479 311979 313479 314979 316479 317979 319479 320979 322479 323979 325479 326979 328479 329979 331479 332979 334479 335979 337479 338979 340479 341979 343479 344979 346479 347979 349479 350979 352479 353979 355479 356979 358479 359979 361479 362979 364479 365979 367479 368979 370479 371979 373479 374979 376479 377979
$ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860
$ 124,592 $ 125,092 $ 125,592 $ 126,092 $ 126,592 $ 127,092 $ 127,592 $ 128,092 $ 128,592 $ 129,092 $ 129,592 $ 130,092 $ 130,592 $ 131,092 $ 131,592 $ 132,092 $ 132,592 $ 133,092 $ 133,592 $ 134,092 $ 134,592 $ 135,092 $ 135,592 $ 136,092 $ 136,592 $ 137,092 $ 137,592 $ 138,092 $ 138,592 $ 139,092 $ 139,592 $ 140,092 $ 140,592 $ 141,092 $ 141,592 $ 142,092 $ 142,592 $ 143,092 $ 143,592 $ 144,092 $ 144,592 $ 145,092 $ 145,592 $ 146,092 $ 146,592 $ 147,092 $ 147,592 $ 148,092
$ 301,712 $ 303,212 $ 304,712 $ 306,212 $ 307,712 $ 309,212 $ 310,712 $ 312,212 $ 313,712 $ 315,212 $ 316,712 $ 318,212 $ 319,712 $ 321,212 $ 322,712 $ 324,212 $ 325,712 $ 327,212 $ 328,712 $ 330,212 $ 331,712 $ 333,212 $ 334,712 $ 336,212 $ 337,712 $ 339,212 $ 340,712 $ 342,212 $ 343,712 $ 345,212 $ 346,712 $ 348,212 $ 349,712 $ 351,212 $ 352,712 $ 354,212 $ 355,712 $ 357,212 $ 358,712 $ 360,212 $ 361,712 $ 363,212 $ 364,712 $ 366,212 $ 367,712 $ 369,212 $ 370,712 $ 372,212
$ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130
$ 462,013 $ 463,513 $ 465,013 $ 466,513 $ 468,013 $ 469,513 $ 471,013 $ 472,513 $ 474,013 $ 475,513 $ 477,013 $ 478,513 $ 480,013 $ 481,513 $ 483,013 $ 484,513 $ 486,013 $ 487,513 $ 489,013 $ 490,513 $ 492,013 $ 493,513 $ 495,013 $ 496,513 $ 498,013 $ 499,513 $ 501,013 $ 502,513 $ 504,013 $ 505,513 $ 507,013 $ 508,513 $ 510,013 $ 511,513 $ 513,013 $ 514,513 $ 516,013 $ 517,513 $ 519,013 $ 520,513 $ 522,013 $ 523,513 $ 525,013 $ 526,513 $ 528,013 $ 529,513 $ 531,013 $ 532,513
$ 896,447 $ 899,947 $ 903,447 $ 906,947 $ 910,447 $ 913,947 $ 917,447 $ 920,947 $ 924,447 $ 927,947 $ 931,447 $ 934,947 $ 938,447 $ 941,947 $ 945,447 $ 948,947 $ 952,447 $ 955,947 $ 959,447 $ 962,947 $ 966,447 $ 969,947 $ 973,447 $ 976,947 $ 980,447 $ 983,947 $ 987,447 $ 990,947 $ 994,447 $ 997,947 $ 1,001,447 $ 1,004,947 $ 1,008,447 $ 1,011,947 $ 1,015,447 $ 1,018,947 $ 1,022,447 $ 1,025,947 $ 1,029,447 $ 1,032,947 $ 1,036,447 $ 1,039,947 $ 1,043,447 $ 1,046,947 $ 1,050,447 $ 1,053,947 $ 1,057,447 $ 1,060,947
$ 4,366,288 $ 4,441,432 $ 4,518,015 $ 4,596,066 $ 4,675,616 $ 4,756,695 $ 4,839,334 $ 4,923,567 $ 5,009,424 $ 5,096,940 $ 5,186,149 $ 5,277,085 $ 5,369,785 $ 5,464,283 $ 5,560,618 $ 5,658,827 $ 5,758,948 $ 5,861,021 $ 5,965,085 $ 6,071,183 $ 6,179,356 $ 6,289,646 $ 6,402,097 $ 6,516,754 $ 6,633,661 $ 6,752,866 $ 6,874,416 $ 6,998,359 $ 7,124,744 $ 7,253,621 $ 7,385,043 $ 7,519,061 $ 7,655,729 $ 7,795,101 $ 7,937,235 $ 8,082,185 $ 8,230,011 $ 8,380,772 $ 8,534,529 $ 8,691,342 $ 8,851,276 $ 9,014,395 $ 9,180,765 $ 9,350,452 $ 9,523,526 $ 9,700,055 $ 9,880,113 $ 10,063,771
$ 3,469,841 $ 3,541,485 $ 3,614,568 $ 3,689,119 $ 3,765,169 $ 3,842,748 $ 3,921,888 $ 4,002,620 $ 4,084,977 $ 4,168,993 $ 4,254,702 $ 4,342,138 $ 4,431,338 $ 4,522,336 $ 4,615,171 $ 4,709,880 $ 4,806,501 $ 4,905,074 $ 5,005,639 $ 5,108,236 $ 5,212,909 $ 5,319,699 $ 5,428,650 $ 5,539,807 $ 5,653,215 $ 5,768,920 $ 5,886,969 $ 6,007,412 $ 6,130,297 $ 6,255,674 $ 6,383,596 $ 6,514,114 $ 6,647,282 $ 6,783,155 $ 6,921,788 $ 7,063,238 $ 7,207,564 $ 7,354,825 $ 7,505,082 $ 7,658,395 $ 7,814,829 $ 7,974,448 $ 8,137,318 $ 8,303,505 $ 8,473,079 $ 8,646,108 $ 8,822,666 $ 9,002,824
387.1% 393.5% 400.1% 406.8% 413.6% 420.5% 427.5% 434.6% 441.9% 449.3% 456.8% 464.4% 472.2% 480.1% 488.1% 496.3% 504.6% 513.1% 521.7% 530.5% 539.4% 548.5% 557.7% 567.1% 576.6% 586.3% 596.2% 606.2% 616.5% 626.9% 637.4% 648.2% 659.2% 670.3% 681.6% 693.2% 704.9% 716.9% 729.0% 741.4% 754.0% 766.8% 779.8% 793.1% 806.6% 820.4% 834.3% 848.6%
$ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
$ 338,000 $ 339,800 $ 341,600 $ 343,400 $ 345,200 $ 347,000 $ 348,800 $ 350,600 $ 352,400 $ 354,200 $ 356,000 $ 357,800 $ 359,600 $ 361,400 $ 363,200 $ 365,000 $ 366,800 $ 368,600 $ 370,400 $ 372,200 $ 374,000 $ 375,800 $ 377,600 $ 379,400 $ 381,200 $ 383,000 $ 384,800 $ 386,600 $ 388,400 $ 390,200 $ 392,000 $ 393,800 $ 395,600 $ 397,400 $ 399,200 $ 401,000 $ 402,800 $ 404,600 $ 406,400 $ 408,200 $ 410,000 $ 411,800 $ 413,600 $ 415,400 $ 417,200 $ 419,000 $ 420,800 $ 422,600
$ 54,473 $ 54,442 $ 54,412 $ 54,382 $ 54,352 $ 54,323 $ 54,294 $ 54,265 $ 54,236 $ 54,207 $ 54,179 $ 54,151 $ 54,123 $ 54,095 $ 54,068 $ 54,040 $ 54,013 $ 53,986 $ 53,960 $ 53,934 $ 53,907 $ 53,881 $ 53,856 $ 53,830 $ 53,805 $ 53,780 $ 53,755 $ 53,731 $ 53,706 $ 53,682 $ 53,658 $ 53,634 $ 53,611 $ 53,588 $ 53,564 $ 53,542 $ 53,519 $ 53,497 $ 53,474 $ 53,452 $ 53,431 $ 53,409 $ 53,388 $ 53,366 $ 53,345 $ 53,325 $ 53,304 $ 53,284
$ 3,561,335 $ 3,630,455 $ 3,700,983 $ 3,772,949 $ 3,846,383 $ 3,921,316 $ 3,997,778 $ 4,075,803 $ 4,155,421 $ 4,236,667 $ 4,319,575 $ 4,404,178 $ 4,490,513 $ 4,578,615 $ 4,668,522 $ 4,760,270 $ 4,853,898 $ 4,949,446 $ 5,046,953 $ 5,146,460 $ 5,248,009 $ 5,351,642 $ 5,457,403 $ 5,565,337 $ 5,675,487 $ 5,787,901 $ 5,902,626 $ 6,019,710 $ 6,139,201 $ 6,261,151 $ 6,385,611 $ 6,512,631 $ 6,642,267 $ 6,774,573 $ 6,909,603 $ 7,047,416 $ 7,188,068 $ 7,331,619 $ 7,478,130 $ 7,627,661 $ 7,780,277 $ 7,936,041 $ 8,095,019 $ 8,257,277 $ 8,422,885 $ 8,591,911 $ 8,764,428 $ 8,940,508
$ 804,953 $ 810,977 $ 817,032 $ 823,118 $ 829,233 $ 835,379 $ 841,556 $ 847,764 $ 854,003 $ 860,273 $ 866,574 $ 872,907 $ 879,272 $ 885,668 $ 892,096 $ 898,557 $ 905,050 $ 911,575 $ 918,133 $ 924,723 $ 931,347 $ 938,004 $ 944,694 $ 951,417 $ 958,174 $ 964,965 $ 971,790 $ 978,649 $ 985,542 $ 992,470 $ 999,432 $ 1,006,429 $ 1,013,462 $ 1,020,529 $ 1,027,631 $ 1,034,770 $ 1,041,943 $ 1,049,153 $ 1,056,399 $ 1,063,681 $ 1,070,999 $ 1,078,354 $ 1,085,746 $ 1,093,175 $ 1,100,641 $ 1,108,144 $ 1,115,685 $ 1,123,263
$ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000
$ 6,378,761 $ 6,455,674 $ 6,534,027 $ 6,613,848 $ 6,695,168 $ 6,778,018 $ 6,862,428 $ 6,948,431 $ 7,036,060 $ 7,125,347 $ 7,216,328 $ 7,309,036 $ 7,403,507 $ 7,499,778 $ 7,597,885 $ 7,697,867 $ 7,799,761 $ 7,903,607 $ 8,009,445 $ 8,117,317 $ 8,227,263 $ 8,339,327 $ 8,453,553 $ 8,569,984 $ 8,688,666 $ 8,809,646 $ 8,932,971 $ 9,058,689 $ 9,186,850 $ 9,317,503 $ 9,450,701 $ 9,586,495 $ 9,724,940 $ 9,866,089 $ 10,009,999 $ 10,156,727 $ 10,306,330 $ 10,458,869 $ 10,614,403 $ 10,772,995 $ 10,934,707 $ 11,099,604 $ 11,267,752 $ 11,439,218 $ 11,614,071 $ 11,792,380 $ 11,974,217 $ 12,159,655
$ 4,696,158 $ 4,773,102 $ 4,851,485 $ 4,931,336 $ 5,012,686 $ 5,095,565 $ 5,180,004 $ 5,266,037 $ 5,353,694 $ 5,443,010 $ 5,534,019 $ 5,626,755 $ 5,721,255 $ 5,817,553 $ 5,915,688 $ 6,015,697 $ 6,117,618 $ 6,221,491 $ 6,327,355 $ 6,435,253 $ 6,545,226 $ 6,657,316 $ 6,771,567 $ 6,888,024 $ 7,006,731 $ 7,127,736 $ 7,251,086 $ 7,376,829 $ 7,505,014 $ 7,635,691 $ 7,768,913 $ 7,904,731 $ 8,043,199 $ 8,184,371 $ 8,328,305 $ 8,475,055 $ 8,624,681 $ 8,777,242 $ 8,932,799 $ 9,091,412 $ 9,253,146 $ 9,418,065 $ 9,586,235 $ 9,757,722 $ 9,932,596 $ 10,110,925 $ 10,292,783 $ 10,478,241
2036 2037 2038 2039 2040
2040 2041 2042 2043 2044
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104
40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500
4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4944 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954
9886 9910 9935 9960 9985 10010 10035 10060 10085 10110 10136 10161 10186 10212 10237 10263 10289 10314 10340 10366 10392 10418 10444 10470 10496 10522 10549 10575 10602 10628 10655 10681 10708 10735 10762 10788 10815 10842 10870 10897 10924 10951 10979 11006 11034 11061 11089 11117
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
13378 13334 13289 13245 13201 13157 13113 13069 13026 12982 12939 12896 12853 12810 12767 12725 12682 12640 12598 12556 12514 12472 12431 12389 12348 12307 12266 12225 12184 12144 12103 12063 12023 11982 11942 11903 11863 11823 11784 11745 11706 11667 11628 11589 11550 11512 11473 11435
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
334500 336000 337500 339000 340500 342000 343500 345000 346500 348000 349500 351000 352500 354000 355500 357000 358500 360000 361500 363000 364500 366000 367500 369000 370500 372000 373500 375000 376500 378000 379500 381000 382500 384000 385500 387000 388500 390000 391500 393000 394500 396000 397500 399000 400500 402000 403500 405000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
79900 80200 80500 80800 81100 81400 81700 82000 82300 82600 82900 83200 83500 83800 84100 84400 84700 85000 85300 85600 85900 86200 86500 86800 87100 87400 87700 88000 88300 88600 88900 89200 89500 89800 90100 90400 90700 91000 91300 91600 91900 92200 92500 92800 93100 93400 93700 94000
373295 375662 378040 380430 382833 385247 387673 390111 392562 395025 397500 399987 402487 405000 407525 410062 412613 415176 417751 420340 422942 425557 428184 430825 433479 436147 438828 441522 444229 446951 449685 452434 455196 457972 460762 463566 466383 469215 472061 474922 477796 480685 483589 486507 489439 492386 495348 498325
757584 762872 768186 773527 778895 784289 789711 795159 800635 806138 811669 817227 822813 828428 834070 839740 845439 851166 856922 862706 868520 874363 880234 886135 892066 898026 904017 910037 916087 922167 928278 934420 940592 946795 953029 959294 965590 971918 978278 984669 991092 997548 1004036 1010556 1017109 1023694 1030313 1036964
8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130
8732615 8914545 9100264 9289853 9483392 9680962 9882649 10088538 10298716 10513272 10732299 10955888 11184136 11417139 11654996 11897808 12145679 12398714 12657021 12920709 13189890 13464679 13745194 14031552 14323876 14622290 14926921 15237898 15555355 15879424 16210246 16547959 16892708 17244640 17603903 17970651 18345040 18727228 19117379 19515657 19922234 20337280 20760973 21193494 21635025 22085755 22545874 23015580
379479 380979 382479 383979 385479 386979 388479 389979 391479 392979 394479 395979 397479 398979 400479 401979 403479 404979 406479 407979 409479 410979 412479 413979 415479 416979 418479 419979 421479 422979 424479 425979 427479 428979 430479 431979 433479 434979 436479 437979 439479 440979 442479 443979 445479 446979 448479 449979
$ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860
$ 148,592 $ 149,092 $ 149,592 $ 150,092 $ 150,592 $ 151,092 $ 151,592 $ 152,092 $ 152,592 $ 153,092 $ 153,592 $ 154,092 $ 154,592 $ 155,092 $ 155,592 $ 156,092 $ 156,592 $ 157,092 $ 157,592 $ 158,092 $ 158,592 $ 159,092 $ 159,592 $ 160,092 $ 160,592 $ 161,092 $ 161,592 $ 162,092 $ 162,592 $ 163,092 $ 163,592 $ 164,092 $ 164,592 $ 165,092 $ 165,592 $ 166,092 $ 166,592 $ 167,092 $ 167,592 $ 168,092 $ 168,592 $ 169,092 $ 169,592 $ 170,092 $ 170,592 $ 171,092 $ 171,592 $ 172,092
$ 373,712 $ 375,212 $ 376,712 $ 378,212 $ 379,712 $ 381,212 $ 382,712 $ 384,212 $ 385,712 $ 387,212 $ 388,712 $ 390,212 $ 391,712 $ 393,212 $ 394,712 $ 396,212 $ 397,712 $ 399,212 $ 400,712 $ 402,212 $ 403,712 $ 405,212 $ 406,712 $ 408,212 $ 409,712 $ 411,212 $ 412,712 $ 414,212 $ 415,712 $ 417,212 $ 418,712 $ 420,212 $ 421,712 $ 423,212 $ 424,712 $ 426,212 $ 427,712 $ 429,212 $ 430,712 $ 432,212 $ 433,712 $ 435,212 $ 436,712 $ 438,212 $ 439,712 $ 441,212 $ 442,712 $ 444,212
$ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130
$ 534,013 $ 535,513 $ 537,013 $ 538,513 $ 540,013 $ 541,513 $ 543,013 $ 544,513 $ 546,013 $ 547,513 $ 549,013 $ 550,513 $ 552,013 $ 553,513 $ 555,013 $ 556,513 $ 558,013 $ 559,513 $ 561,013 $ 562,513 $ 564,013 $ 565,513 $ 567,013 $ 568,513 $ 570,013 $ 571,513 $ 573,013 $ 574,513 $ 576,013 $ 577,513 $ 579,013 $ 580,513 $ 582,013 $ 583,513 $ 585,013 $ 586,513 $ 588,013 $ 589,513 $ 591,013 $ 592,513 $ 594,013 $ 595,513 $ 597,013 $ 598,513 $ 600,013 $ 601,513 $ 603,013 $ 604,513
$ 1,064,447 $ 1,067,947 $ 1,071,447 $ 1,074,947 $ 1,078,447 $ 1,081,947 $ 1,085,447 $ 1,088,947 $ 1,092,447 $ 1,095,947 $ 1,099,447 $ 1,102,947 $ 1,106,447 $ 1,109,947 $ 1,113,447 $ 1,116,947 $ 1,120,447 $ 1,123,947 $ 1,127,447 $ 1,130,947 $ 1,134,447 $ 1,137,947 $ 1,141,447 $ 1,144,947 $ 1,148,447 $ 1,151,947 $ 1,155,447 $ 1,158,947 $ 1,162,447 $ 1,165,947 $ 1,169,447 $ 1,172,947 $ 1,176,447 $ 1,179,947 $ 1,183,447 $ 1,186,947 $ 1,190,447 $ 1,193,947 $ 1,197,447 $ 1,200,947 $ 1,204,447 $ 1,207,947 $ 1,211,447 $ 1,214,947 $ 1,218,447 $ 1,221,947 $ 1,225,447 $ 1,228,947
$ 10,251,104 $ 10,442,188 $ 10,637,100 $ 10,835,920 $ 11,038,728 $ 11,245,608 $ 11,456,642 $ 11,671,917 $ 11,891,522 $ 12,115,544 $ 12,344,076 $ 12,577,212 $ 12,815,046 $ 13,057,675 $ 13,305,199 $ 13,557,720 $ 13,815,340 $ 14,078,165 $ 14,346,303 $ 14,619,864 $ 14,898,961 $ 15,183,708 $ 15,474,221 $ 15,770,622 $ 16,073,031 $ 16,381,572 $ 16,696,374 $ 17,017,566 $ 17,345,280 $ 17,679,651 $ 18,020,818 $ 18,368,922 $ 18,724,105 $ 19,086,515 $ 19,456,303 $ 19,833,620 $ 20,218,622 ### $ 21,012,327 $ 21,421,357 $ 21,838,731 $ 22,264,622 $ 22,699,207 $ 23,142,665 $ 23,595,182 $ 24,056,944 $ 24,528,144 $ 25,008,978
$ 9,186,657 $ 9,374,241 $ 9,565,653 $ 9,760,973 $ 9,960,281 $ 10,163,661 $ 10,371,195 $ 10,582,971 $ 10,799,075 $ 11,019,597 $ 11,244,630 $ 11,474,265 $ 11,708,599 $ 11,947,728 $ 12,191,752 $ 12,440,773 $ 12,694,893 $ 12,954,218 $ 13,218,856 $ 13,488,917 $ 13,764,514 $ 14,045,761 $ 14,332,775 $ 14,625,675 $ 14,924,584 $ 15,229,625 $ 15,540,927 $ 15,858,619 $ 16,182,833 $ 16,513,705 $ 16,851,371 $ 17,195,975 $ 17,547,658 $ 17,906,569 $ 18,272,856 $ 18,646,673 $ 19,028,176 ### $ 19,814,880 $ 20,220,410 $ 20,634,285 $ 21,056,675 $ 21,487,760 $ 21,927,718 $ 22,376,735 $ 22,834,997 $ 23,302,698 $ 23,780,032
863.0% 877.8% 892.8% 908.0% 923.6% 939.4% 955.5% 971.9% 988.5% 1005.5% 1022.8% 1040.3% 1058.2% 1076.4% 1095.0% 1113.8% 1133.0% 1152.6% 1172.5% 1192.7% 1213.3% 1234.3% 1255.7% 1277.4% 1299.5% 1322.1% 1345.0% 1368.4% 1392.1% 1416.3% 1441.0% 1466.0% 1491.6% 1517.6% 1544.0% 1571.0% 1598.4% 1626.3% 1654.8% 1683.7% 1713.2% 1743.2% 1773.7% 1804.8% 1836.5% 1868.7% 1901.6% 1935.0%
$ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
$ 424,400 $ 426,200 $ 428,000 $ 429,800 $ 431,600 $ 433,400 $ 435,200 $ 437,000 $ 438,800 $ 440,600 $ 442,400 $ 444,200 $ 446,000 $ 447,800 $ 449,600 $ 451,400 $ 453,200 $ 455,000 $ 456,800 $ 458,600 $ 460,400 $ 462,200 $ 464,000 $ 465,800 $ 467,600 $ 469,400 $ 471,200 $ 473,000 $ 474,800 $ 476,600 $ 478,400 $ 480,200 $ 482,000 $ 483,800 $ 485,600 $ 487,400 $ 489,200 $ 491,000 $ 492,800 $ 494,600 $ 496,400 $ 498,200 $ 500,000 $ 501,800 $ 503,600 $ 505,400 $ 507,200 $ 509,000
$ 53,264 $ 53,244 $ 53,224 $ 53,205 $ 53,186 $ 53,167 $ 53,148 $ 53,129 $ 53,111 $ 53,092 $ 53,074 $ 53,057 $ 53,039 $ 53,022 $ 53,005 $ 52,988 $ 52,971 $ 52,954 $ 52,938 $ 52,922 $ 52,906 $ 52,890 $ 52,875 $ 52,859 $ 52,844 $ 52,829 $ 52,815 $ 52,800 $ 52,786 $ 52,772 $ 52,758 $ 52,744 $ 52,730 $ 52,717 $ 52,704 $ 52,691 $ 52,678 $ 52,666 $ 52,654 $ 52,642 $ 52,630 $ 52,618 $ 52,606 $ 52,595 $ 52,584 $ 52,573 $ 52,562 $ 52,552
$ 9,120,224 $ 9,303,654 $ 9,490,873 $ 9,681,962 $ 9,877,001 $ 10,076,072 $ 10,279,258 $ 10,486,647 $ 10,698,325 $ 10,914,381 $ 11,134,908 $ 11,359,997 $ 11,589,745 $ 11,824,248 $ 12,063,605 $ 12,307,917 $ 12,557,288 $ 12,811,823 $ 13,071,630 $ 13,336,818 $ 13,607,499 $ 13,883,789 $ 14,165,803 $ 14,453,661 $ 14,747,485 $ 15,047,399 $ 15,353,530 $ 15,666,007 $ 15,984,964 $ 16,310,534 $ 16,642,855 $ 16,982,068 $ 17,328,318 $ 17,681,749 $ 18,042,512 $ 18,410,760 $ 18,786,649 ### $ 19,561,988 $ 19,961,766 $ 20,369,843 $ 20,786,389 $ 21,211,583 $ 21,645,603 $ 22,088,634 $ 22,540,864 $ 23,002,484 $ 23,473,689
$ 1,130,879 $ 1,138,534 $ 1,146,226 $ 1,153,958 $ 1,161,727 $ 1,169,536 $ 1,177,384 $ 1,185,271 $ 1,193,197 $ 1,201,163 $ 1,209,169 $ 1,217,215 $ 1,225,301 $ 1,233,427 $ 1,241,594 $ 1,249,802 $ 1,258,051 $ 1,266,342 $ 1,274,673 $ 1,283,047 $ 1,291,462 $ 1,299,919 $ 1,308,419 $ 1,316,961 $ 1,325,546 $ 1,334,173 $ 1,342,844 $ 1,351,558 $ 1,360,316 $ 1,369,118 $ 1,377,963 $ 1,386,853 $ 1,395,788 $ 1,404,766 $ 1,413,790 $ 1,422,859 $ 1,431,974 $ 1,441,133 $ 1,450,339 $ 1,459,591 $ 1,468,889 $ 1,478,233 $ 1,487,624 $ 1,497,062 $ 1,506,548 $ 1,516,081 $ 1,525,661 $ 1,535,289
$ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000
$ 12,348,768 $ 12,541,632 $ 12,738,324 $ 12,938,925 $ 13,143,514 $ 13,352,174 $ 13,564,990 $ 13,782,047 $ 14,003,432 $ 14,229,237 $ 14,459,551 $ 14,694,469 $ 14,934,085 $ 15,178,497 $ 15,427,804 $ 15,682,107 $ 15,941,510 $ 16,206,119 $ 16,476,041 $ 16,751,386 $ 17,032,267 $ 17,318,798 $ 17,611,096 $ 17,909,281 $ 18,213,475 $ 18,523,802 $ 18,840,389 $ 19,163,366 $ 19,492,866 $ 19,829,023 $ 20,171,976 $ 20,521,866 $ 20,878,836 $ 21,243,033 $ 21,614,607 $ 21,993,711 $ 22,380,501 ### $ 23,177,781 $ 23,588,599 $ 24,007,761 $ 24,435,440 $ 24,871,813 $ 25,317,060 $ 25,771,366 $ 26,234,917 $ 26,707,907 $ 27,190,530
$ 10,667,374 $ 10,860,258 $ 11,056,970 $ 11,257,590 $ 11,462,198 $ 11,670,878 $ 11,883,712 $ 12,100,787 $ 12,322,192 $ 12,548,014 $ 12,778,346 $ 13,013,282 $ 13,252,916 $ 13,497,345 $ 13,746,669 $ 14,000,990 $ 14,260,410 $ 14,525,035 $ 14,794,973 $ 15,070,334 $ 15,351,231 $ 15,637,778 $ 15,930,091 $ 16,228,292 $ 16,532,501 $ 16,842,842 $ 17,159,444 $ 17,482,436 $ 17,811,950 $ 18,148,121 $ 18,491,088 $ 18,840,992 $ 19,197,975 $ 19,562,185 $ 19,933,773 $ 20,312,890 $ 20,699,692 ### $ 21,496,997 $ 21,907,827 $ 22,327,001 $ 22,754,692 $ 23,191,077 $ 23,636,335 $ 24,090,652 $ 24,554,214 $ 25,027,214 $ 25,509,848
2040 2041 2042 2043 2044
2044 2045 2046 2047 2048
Oct-44 Nov-44 Dec-44 Jan-45 Feb-45 Mar-45 Apr-45 May-45 Jun-45 Jul-45 Aug-45 Sep-45 Oct-45 Nov-45 Dec-45 Jan-46 Feb-46 Mar-46 Apr-46 May-46 Jun-46 Jul-46 Aug-46 Sep-46 Oct-46 Nov-46 Dec-46 Jan-47 Feb-47 Mar-47 Apr-47 May-47 Jun-47 Jul-47 Aug-47 Sep-47 Oct-47 Nov-47 Dec-47 Jan-48 Feb-48 Mar-48 Apr-48 May-48 Jun-48 Jul-48 Aug-48
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500
4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954
Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent!
11144 11172 11200 11228 11256 11284 11313 11341 11369 11398 11426 11455 11483 11512 11541 11570 11599 11628 11657 11686 11715 11744 11774 11803 11833 11862 11892 11922 11951 11981 12011 12041 12071 12102 12132 12162 12193 12223 12254 12284 12315 12346 12377 12408 12439 12470 12501
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
11397 11359 11321 11284 11246 11208 11171 11134 11097 11060 11023 10986 10949 10913 10877 10840 10804 10768 10732 10697 10661 10625 10590 10555 10519 10484 10449 10415 10380 10345 10311 10276 10242 10208 10174 10140 10106 10073 10039 10006 9972 9939 9906 9873 9840 9807 9774
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
406500 408000 409500 411000 412500 414000 415500 417000 418500 420000 421500 423000 424500 426000 427500 429000 430500 432000 433500 435000 436500 438000 439500 441000 442500 444000 445500 447000 448500 450000 451500 453000 454500 456000 457500 459000 460500 462000 463500 465000 466500 468000 469500 471000 472500 474000 475500
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
94300 94600 94900 95200 95500 95800 96100 96400 96700 97000 97300 97600 97900 98200 98500 98800 99100 99400 99700 100000 100300 100600 100900 101200 101500 101800 102100 102400 102700 103000 103300 103600 103900 104200 104500 104800 105100 105400 105700 106000 106300 106600 106900 107200 107500 107800 108100
501317 504323 507345 510382 513433 516501 519583 522681 525794 528923 532068 535228 538405 541597 544805 548029 551269 554525 557798 561087 564392 567714 571053 574408 577780 581169 584575 587998 591438 594895 598369 601861 605370 608897 612442 616004 619584 623182 626798 630432 634084 637754 641443 645150 648876 652620 656384
1043649 1050367 1057119 1063905 1070724 1077578 1084466 1091388 1098345 1105337 1112363 1119425 1126522 1133655 1140823 1148027 1155268 1162544 1169857 1177206 1184592 1192015 1199475 1206972 1214507 1222080 1229690 1237339 1245025 1252750 1260514 1268317 1276158 1284039 1291959 1299919 1307919 1315958 1324038 1332158 1340319 1348521 1356763 1365047 1373372 1381739 1390148
8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130
23495071 23984552 24484230 24994318 25515033 26046596 26589234 27143176 27708659 28285923 28875213 29476780 30090879 30717773 31357726 32011012 32677908 33358698 34053671 34763123 35487354 36226674 36981396 37751842 38538339 39341221 40160830 40997514 41851629 42723538 43613611 44522228 45449775 46396645 47363242 48349976 49357267 50385543 51435242 52506810 53600702 54717383 55857328 57021023 58208961 59421647 60659598
451479 452979 454479 455979 457479 458979 460479 461979 463479 464979 466479 467979 469479 470979 472479 473979 475479 476979 478479 479979 481479 482979 484479 485979 487479 488979 490479 491979 493479 494979 496479 497979 499479 500979 502479 503979 505479 506979 508479 509979 511479 512979 514479 515979 517479 518979 520479
$ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860
$ 172,592 $ 173,092 $ 173,592 $ 174,092 $ 174,592 $ 175,092 $ 175,592 $ 176,092 $ 176,592 $ 177,092 $ 177,592 $ 178,092 $ 178,592 $ 179,092 $ 179,592 $ 180,092 $ 180,592 $ 181,092 $ 181,592 $ 182,092 $ 182,592 $ 183,092 $ 183,592 $ 184,092 $ 184,592 $ 185,092 $ 185,592 $ 186,092 $ 186,592 $ 187,092 $ 187,592 $ 188,092 $ 188,592 $ 189,092 $ 189,592 $ 190,092 $ 190,592 $ 191,092 $ 191,592 $ 192,092 $ 192,592 $ 193,092 $ 193,592 $ 194,092 $ 194,592 $ 195,092 $ 195,592
$ 445,712 $ 447,212 $ 448,712 $ 450,212 $ 451,712 $ 453,212 $ 454,712 $ 456,212 $ 457,712 $ 459,212 $ 460,712 $ 462,212 $ 463,712 $ 465,212 $ 466,712 $ 468,212 $ 469,712 $ 471,212 $ 472,712 $ 474,212 $ 475,712 $ 477,212 $ 478,712 $ 480,212 $ 481,712 $ 483,212 $ 484,712 $ 486,212 $ 487,712 $ 489,212 $ 490,712 $ 492,212 $ 493,712 $ 495,212 $ 496,712 $ 498,212 $ 499,712 $ 501,212 $ 502,712 $ 504,212 $ 505,712 $ 507,212 $ 508,712 $ 510,212 $ 511,712 $ 513,212 $ 514,712
$ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130
$ 606,013 $ 607,513 $ 609,013 $ 610,513 $ 612,013 $ 613,513 $ 615,013 $ 616,513 $ 618,013 $ 619,513 $ 621,013 $ 622,513 $ 624,013 $ 625,513 $ 627,013 $ 628,513 $ 630,013 $ 631,513 $ 633,013 $ 634,513 $ 636,013 $ 637,513 $ 639,013 $ 640,513 $ 642,013 $ 643,513 $ 645,013 $ 646,513 $ 648,013 $ 649,513 $ 651,013 $ 652,513 $ 654,013 $ 655,513 $ 657,013 $ 658,513 $ 660,013 $ 661,513 $ 663,013 $ 664,513 $ 666,013 $ 667,513 $ 669,013 $ 670,513 $ 672,013 $ 673,513 $ 675,013
$ 1,232,447 $ 1,235,947 $ 1,239,447 $ 1,242,947 $ 1,246,447 $ 1,249,947 $ 1,253,447 $ 1,256,947 $ 1,260,447 $ 1,263,947 $ 1,267,447 $ 1,270,947 $ 1,274,447 $ 1,277,947 $ 1,281,447 $ 1,284,947 $ 1,288,447 $ 1,291,947 $ 1,295,447 $ 1,298,947 $ 1,302,447 $ 1,305,947 $ 1,309,447 $ 1,312,947 $ 1,316,447 $ 1,319,947 $ 1,323,447 $ 1,326,947 $ 1,330,447 $ 1,333,947 $ 1,337,447 $ 1,340,947 $ 1,344,447 $ 1,347,947 $ 1,351,447 $ 1,354,947 $ 1,358,447 $ 1,361,947 $ 1,365,447 $ 1,368,947 $ 1,372,447 $ 1,375,947 $ 1,379,447 $ 1,382,947 $ 1,386,447 $ 1,389,947 $ 1,393,447
$ 25,499,646 ### $ 26,511,303 $ 27,032,714 $ 27,564,800 $ 28,107,784 $ 28,661,892 $ 29,227,355 $ 29,804,408 $ 30,393,292 $ 30,994,253 $ 31,607,543 $ 32,233,415 $ 32,872,133 $ 33,523,963 $ 34,189,177 $ 34,868,054 $ 35,560,876 $ 36,267,934 $ 36,989,524 $ 37,725,947 $ 38,477,512 $ 39,244,533 $ 40,027,332 $ 40,826,235 $ 41,641,579 $ 42,473,704 $ 43,322,959 $ 44,189,700 $ 45,074,292 $ 45,977,104 $ 46,898,515 $ 47,838,912 $ 48,798,690 $ 49,778,252 $ 50,778,008 $ 51,798,379 $ 52,839,793 $ 53,902,687 $ 54,987,509 $ 56,094,714 $ 57,224,767 $ 58,378,144 $ 59,555,329 $ 60,756,818 $ 61,983,116 $ 63,234,739
$ 24,267,199 ### $ 25,271,856 $ 25,789,767 $ 26,318,353 $ 26,857,837 $ 27,408,445 $ 27,970,408 $ 28,543,961 $ 29,129,345 $ 29,726,807 $ 30,336,596 $ 30,958,969 $ 31,594,187 $ 32,242,516 $ 32,904,230 $ 33,579,607 $ 34,268,929 $ 34,972,487 $ 35,690,577 $ 36,423,500 $ 37,171,565 $ 37,935,086 $ 38,714,385 $ 39,509,788 $ 40,321,632 $ 41,150,257 $ 41,996,012 $ 42,859,254 $ 43,740,345 $ 44,639,657 $ 45,557,568 $ 46,494,465 $ 47,450,743 $ 48,426,805 $ 49,423,061 $ 50,439,932 $ 51,477,846 $ 52,537,240 $ 53,618,562 $ 54,722,267 $ 55,848,820 $ 56,998,697 $ 58,172,382 $ 59,370,371 $ 60,593,169 $ 61,841,292
1969.0% 2003.7% 2039.0% 2074.9% 2111.5% 2148.7% 2186.6% 2225.3% 2264.6% 2304.6% 2345.4% 2386.9% 2429.2% 2472.3% 2516.1% 2560.7% 2606.2% 2652.5% 2699.6% 2747.7% 2796.5% 2846.3% 2897.0% 2948.7% 3001.2% 3054.8% 3109.3% 3164.9% 3221.4% 3279.0% 3337.7% 3397.4% 3458.3% 3520.2% 3583.3% 3647.6% 3713.1% 3779.7% 3847.6% 3916.8% 3987.2% 4058.9% 4132.0% 4206.4% 4282.2% 4359.4% 4438.0%
$ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
$ 510,800 $ 512,600 $ 514,400 $ 516,200 $ 518,000 $ 519,800 $ 521,600 $ 523,400 $ 525,200 $ 527,000 $ 528,800 $ 530,600 $ 532,400 $ 534,200 $ 536,000 $ 537,800 $ 539,600 $ 541,400 $ 543,200 $ 545,000 $ 546,800 $ 548,600 $ 550,400 $ 552,200 $ 554,000 $ 555,800 $ 557,600 $ 559,400 $ 561,200 $ 563,000 $ 564,800 $ 566,600 $ 568,400 $ 570,200 $ 572,000 $ 573,800 $ 575,600 $ 577,400 $ 579,200 $ 581,000 $ 582,800 $ 584,600 $ 586,400 $ 588,200 $ 590,000 $ 591,800 $ 593,600
$ 52,541 $ 52,531 $ 52,521 $ 52,512 $ 52,502 $ 52,493 $ 52,484 $ 52,475 $ 52,466 $ 52,457 $ 52,449 $ 52,441 $ 52,433 $ 52,425 $ 52,417 $ 52,410 $ 52,403 $ 52,396 $ 52,389 $ 52,382 $ 52,376 $ 52,370 $ 52,364 $ 52,358 $ 52,352 $ 52,347 $ 52,341 $ 52,336 $ 52,331 $ 52,327 $ 52,322 $ 52,318 $ 52,314 $ 52,310 $ 52,306 $ 52,302 $ 52,299 $ 52,296 $ 52,293 $ 52,290 $ 52,287 $ 52,285 $ 52,282 $ 52,280 $ 52,278 $ 52,277 $ 52,275
$ 23,954,680 ### $ 24,946,839 $ 25,458,427 $ 25,980,642 $ 26,513,706 $ 27,057,843 $ 27,613,285 $ 28,180,268 $ 28,759,032 $ 29,349,822 $ 29,952,889 $ 30,568,489 $ 31,196,882 $ 31,838,335 $ 32,493,121 $ 33,161,518 $ 33,843,807 $ 34,540,280 $ 35,251,232 $ 35,976,963 $ 36,717,783 $ 37,474,006 $ 38,245,951 $ 39,033,948 $ 39,838,330 $ 40,659,439 $ 41,497,623 $ 42,353,238 $ 43,226,647 $ 44,118,220 $ 45,028,337 $ 45,957,384 $ 46,905,754 $ 47,873,851 $ 48,862,085 $ 49,870,876 $ 50,900,653 $ 51,951,851 $ 53,024,919 $ 54,120,311 $ 55,238,492 $ 56,379,938 $ 57,545,132 $ 58,734,570 $ 59,948,757 $ 61,188,208
$ 1,544,966 $ 1,554,690 $ 1,564,464 $ 1,574,286 $ 1,584,158 $ 1,594,078 $ 1,604,049 $ 1,614,069 $ 1,624,139 $ 1,634,260 $ 1,644,431 $ 1,654,654 $ 1,664,927 $ 1,675,252 $ 1,685,628 $ 1,696,056 $ 1,706,536 $ 1,717,069 $ 1,727,654 $ 1,738,292 $ 1,748,984 $ 1,759,729 $ 1,770,528 $ 1,781,380 $ 1,792,287 $ 1,803,248 $ 1,814,265 $ 1,825,336 $ 1,836,463 $ 1,847,645 $ 1,858,883 $ 1,870,178 $ 1,881,529 $ 1,892,936 $ 1,904,401 $ 1,915,923 $ 1,927,503 $ 1,939,140 $ 1,950,836 $ 1,962,590 $ 1,974,403 $ 1,986,275 $ 1,998,206 $ 2,010,197 $ 2,022,248 $ 2,034,360 $ 2,046,531
$ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000
$ 27,682,988 ### $ 28,698,225 $ 29,221,425 $ 29,755,302 $ 30,300,077 $ 30,855,976 $ 31,423,229 $ 32,002,074 $ 32,592,750 $ 33,195,503 $ 33,810,583 $ 34,438,248 $ 35,078,758 $ 35,732,381 $ 36,399,387 $ 37,080,057 $ 37,774,672 $ 38,483,523 $ 39,206,907 $ 39,945,123 $ 40,698,482 $ 41,467,297 $ 42,251,889 $ 43,052,587 $ 43,869,725 $ 44,703,645 $ 45,554,695 $ 46,423,232 $ 47,309,618 $ 48,214,226 $ 49,137,433 $ 50,079,626 $ 51,041,200 $ 52,022,558 $ 53,024,110 $ 54,046,278 $ 55,089,488 $ 56,154,180 $ 57,240,799 $ 58,349,801 $ 59,481,652 $ 60,636,826 $ 61,815,810 $ 63,019,097 $ 64,247,193 $ 65,500,614
$ 26,002,316 ### $ 27,017,573 $ 27,540,784 $ 28,074,670 $ 28,619,454 $ 29,175,362 $ 29,742,625 $ 30,321,478 $ 30,912,162 $ 31,514,923 $ 32,130,013 $ 32,757,685 $ 33,398,203 $ 34,051,833 $ 34,718,847 $ 35,399,524 $ 36,094,146 $ 36,803,004 $ 37,526,394 $ 38,264,617 $ 39,017,982 $ 39,786,803 $ 40,571,402 $ 41,372,105 $ 42,189,249 $ 43,023,174 $ 43,874,229 $ 44,742,770 $ 45,629,162 $ 46,533,774 $ 47,456,985 $ 48,399,182 $ 49,360,760 $ 50,342,122 $ 51,343,678 $ 52,365,849 $ 53,409,063 $ 54,473,757 $ 55,560,379 $ 56,669,384 $ 57,801,237 $ 58,956,414 $ 60,135,399 $ 61,338,688 $ 62,566,786 $ 63,820,209
2044 2045 2046 2047 2048
2048 2049 2050
Sep-48 Oct-48 Nov-48 Dec-48 Jan-49 Feb-49 Mar-49 Apr-49 May-49 Jun-49 Jul-49 Aug-49 Sep-49 Oct-49 Nov-49 Dec-49 Jan-50 Feb-50 Mar-50 Apr-50 May-50 Jun-50 Jul-50 Aug-50 Sep-50 Oct-50 Nov-50 Dec-50
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100
104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104 104
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50 50
300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300 300
200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200 200
400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400 400
500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500 500
2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000
$ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500 3500
4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954 4954
Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent! Overspent!
EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only EVERYTHING BELOW THIS LINE TRACKS YOUR NET WORTH - Manually fill out White Rows Only
12532 12563 12595 12626 12658 12689 12721 12753 12785 12817 12849 12881 12913 12946 12978 13010 13043 13075 13108 13141 13174 13207 13240 13273 13306 13339 13373 13406
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
9742 9709 9677 9645 9613 9581 9549 9517 9485 9453 9422 9391 9359 9328 9297 9266 9235 9204 9174 9143 9113 9082 9052 9022 8992 8962 8932 8902
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
477000 478500 480000 481500 483000 484500 486000 487500 489000 490500 492000 493500 495000 496500 498000 499500 501000 502500 504000 505500 507000 508500 510000 511500 513000 514500 516000 517500
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
108400 108700 109000 109300 109600 109900 110200 110500 110800 111100 111400 111700 112000 112300 112600 112900 113200 113500 113800 114100 114400 114700 115000 115300 115600 115900 116200 116500
660165 663966 667786 671625 675483 679361 683257 687174 691110 695065 699040 703036 707051 711086 715141 719217 723313 727430 731567 735725 739903 744103 748323 752565 756828 761112 765418 769745
1398599 1407092 1415627 1424205 1432826 1441490 1450198 1458949 1467743 1476582 1485465 1494392 1503364 1512381 1521443 1530550 1539703 1548902 1558146 1567437 1576774 1586158 1595589 1605067 1614592 1624165 1633786 1643455
8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130 8130
61923340 63213410 64530356 65874738 67247128 68648110 70078279 71538243 73028623 74550053 76103179 77688662 79307176 80959409 82646063 84367856 86125520 87919801 89751464 91621286 93530063 95478606 97467743 99498321 101571203 103687270 105847421 108052576
521979 523479 524979 526479 527979 529479 530979 532479 533979 535479 536979 538479 539979 541479 542979 544479 545979 547479 548979 550479 551979 553479 554979 556479 557979 559479 560979 562479
$ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860 $ 60,860
$ 196,092 $ 196,592 $ 197,092 $ 197,592 $ 198,092 $ 198,592 $ 199,092 $ 199,592 $ 200,092 $ 200,592 $ 201,092 $ 201,592 $ 202,092 $ 202,592 $ 203,092 $ 203,592 $ 204,092 $ 204,592 $ 205,092 $ 205,592 $ 206,092 $ 206,592 $ 207,092 $ 207,592 $ 208,092 $ 208,592 $ 209,092 $ 209,592
$ 516,212 $ 517,712 $ 519,212 $ 520,712 $ 522,212 $ 523,712 $ 525,212 $ 526,712 $ 528,212 $ 529,712 $ 531,212 $ 532,712 $ 534,212 $ 535,712 $ 537,212 $ 538,712 $ 540,212 $ 541,712 $ 543,212 $ 544,712 $ 546,212 $ 547,712 $ 549,212 $ 550,712 $ 552,212 $ 553,712 $ 555,212 $ 556,712
$ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130 $ 8,130
$ 676,513 $ 678,013 $ 679,513 $ 681,013 $ 682,513 $ 684,013 $ 685,513 $ 687,013 $ 688,513 $ 690,013 $ 691,513 $ 693,013 $ 694,513 $ 696,013 $ 697,513 $ 699,013 $ 700,513 $ 702,013 $ 703,513 $ 705,013 $ 706,513 $ 708,013 $ 709,513 $ 711,013 $ 712,513 $ 714,013 $ 715,513 $ 717,013
$ 1,396,947 $ 1,400,447 $ 1,403,947 $ 1,407,447 $ 1,410,947 $ 1,414,447 $ 1,417,947 $ 1,421,447 $ 1,424,947 $ 1,428,447 $ 1,431,947 $ 1,435,447 $ 1,438,947 $ 1,442,447 $ 1,445,947 $ 1,449,447 $ 1,452,947 $ 1,456,447 $ 1,459,947 $ 1,463,447 $ 1,466,947 $ 1,470,447 $ 1,473,947 $ 1,477,447 $ 1,480,947 $ 1,484,447 $ 1,487,947 $ 1,491,447
$ 64,512,213 $ 65,816,077 $ 67,146,878 $ 68,505,177 $ 69,891,547 $ 71,306,570 $ 72,750,843 $ 74,224,975 $ 75,729,586 $ 77,265,309 $ 78,832,794 $ 80,432,699 $ 82,065,700 $ 83,732,485 $ 85,433,757 $ 87,170,233 $ 88,942,645 $ 90,751,742 $ 92,598,286 $ 94,483,057 $ 96,406,849 $ 98,370,476 $ 100,374,765 $ 102,420,562 $ 104,508,732 $ 106,640,156 ### ###
$ 63,115,266 $ 64,415,630 $ 65,742,931 $ 67,097,730 $ 68,480,600 $ 69,892,123 $ 71,332,897 $ 72,803,528 $ 74,304,639 $ 75,836,863 $ 77,400,847 $ 78,997,252 $ 80,626,753 $ 82,290,038 $ 83,987,810 $ 85,720,786 $ 87,489,698 $ 89,295,295 $ 91,138,339 $ 93,019,610 $ 94,939,903 $ 96,900,029 $ 98,900,818 $ 100,943,115 $ 103,027,785 $ 105,155,709 ### ###
4518.1% 4599.6% 4682.7% 4767.3% 4853.5% 4941.3% 5030.7% 5121.8% 5214.6% 5309.0% 5405.3% 5503.3% 5603.2% 5704.9% 5808.5% 5914.0% 6021.5% 6131.0% 6242.6% 6356.2% 6471.9% 6589.8% 6709.9% 6832.3% 6956.9% 7083.8% 7213.1% 7344.9%
$ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
$ 595,400 $ 597,200 $ 599,000 $ 600,800 $ 602,600 $ 604,400 $ 606,200 $ 608,000 $ 609,800 $ 611,600 $ 613,400 $ 615,200 $ 617,000 $ 618,800 $ 620,600 $ 622,400 $ 624,200 $ 626,000 $ 627,800 $ 629,600 $ 631,400 $ 633,200 $ 635,000 $ 636,800 $ 638,600 $ 640,400 $ 642,200 $ 644,000
$ 52,274 $ 52,273 $ 52,272 $ 52,271 $ 52,270 $ 52,270 $ 52,270 $ 52,270 $ 52,270 $ 52,270 $ 52,271 $ 52,272 $ 52,272 $ 52,274 $ 52,275 $ 52,276 $ 52,278 $ 52,280 $ 52,282 $ 52,284 $ 52,286 $ 52,289 $ 52,292 $ 52,295 $ 52,298 $ 52,301 $ 52,304 $ 52,308
$ 62,453,449 $ 63,745,019 $ 65,063,465 $ 66,409,347 $ 67,783,238 $ 69,185,719 $ 70,617,388 $ 72,078,853 $ 73,570,733 $ 75,093,662 $ 76,648,288 $ 78,235,271 $ 79,855,285 $ 81,509,018 $ 83,197,172 $ 84,920,465 $ 86,679,629 $ 88,475,411 $ 90,308,573 $ 92,179,895 $ 94,090,172 $ 96,040,215 $ 98,030,853 $ 100,062,931 $ 102,137,312 $ 104,254,879 ### ###
$ 2,058,764 $ 2,071,058 $ 2,083,413 $ 2,095,830 $ 2,108,309 $ 2,120,851 $ 2,133,455 $ 2,146,122 $ 2,158,853 $ 2,171,647 $ 2,184,505 $ 2,197,428 $ 2,210,415 $ 2,223,467 $ 2,236,585 $ 2,249,767 $ 2,263,016 $ 2,276,331 $ 2,289,713 $ 2,303,162 $ 2,316,677 $ 2,330,261 $ 2,343,912 $ 2,357,632 $ 2,371,420 $ 2,385,277 $ 2,399,203 $ 2,413,199
$ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000 $ 1,620,000
$ 66,779,887 $ 68,085,549 $ 69,418,150 $ 70,778,248 $ 72,166,417 $ 73,583,240 $ 75,029,313 $ 76,505,245 $ 78,011,656 $ 79,549,180 $ 81,118,465 $ 82,720,171 $ 84,354,973 $ 86,023,559 $ 87,726,632 $ 89,464,909 $ 91,239,123 $ 93,050,022 $ 94,898,368 $ 96,784,941 $ 98,710,536 $ 100,675,965 $ 102,682,056 $ 104,729,657 $ 106,819,630 $ 108,952,857 ### ###
$ 65,099,483 $ 66,405,147 $ 67,737,748 $ 69,097,847 $ 70,486,017 $ 71,902,840 $ 73,348,913 $ 74,824,845 $ 76,331,256 $ 77,868,779 $ 79,438,064 $ 81,039,769 $ 82,674,570 $ 84,343,155 $ 86,046,227 $ 87,784,503 $ 89,558,715 $ 91,369,612 $ 93,217,956 $ 95,104,527 $ 97,030,119 $ 98,995,546 $ 101,001,635 $ 103,049,232 $ 105,139,202 $ 107,272,426 ### ###
2048 2049 2050
WhiskeySauer's Total Spending
MI
M T TaMo
SqIntM xve
. $10,000 MONTHLY SPENDING
Combat Zone Tax Exclusion & Hazardous
Tax Return Move to MIT
Oua Duty Pay Californaia Squadron
Internship
er
Ndrns o Rto $9,000 Move to Ohio after
Grad School
Cal & Tax Return Deployment Officer School
Tonhive etifor $8,000
HO p urnai
n $7,000
LffiRai
t a Pa Friend's
R Promoton
YceTrse
o ftrR $6,000 Training/Learning New Job a
Wedding
rai a
Raier
ScniO H i o i
Shong seoDm P $5,000 Promoton Hobby Car Restoraton
s s
Pol/Lhi be oe r $4,000 e
plt o
E eao b i m
Nrni& yoy o o $3,000
Pay off College Debt
Dng mn t $2,000
N
I T ae oC
ea n
Nw rnt $1,000
Living Expenses include Emergency Savings & Car purchase/maintenance. Also includes Rent, Utlites, Insurance, Gas, & Groceries.
G Jox
$0
bR R
ee 11 11 -1
2
t-1
2
-1
3 13 l -1
4 15 15 r-1
6
v-1
6 17 18 18 -1
9
t-1
9
-2
0 20 l -2
1 22 22 r-2
3
v-2
3 24 25 25 -2
6
t-2
6
-2
7 27 l -2
8 29 29 r-3
0
v-3
0
n- g- ar ay c- b- p- n- n- g- ar ay c- b- p- n- n- g- ar ay c- b- p-
t s Ja Au M Oc M De Ju Fe Se Ap No Ju Ja Au M Oc M De Ju Fe Se Ap No Ju Ja Au M Oc M De Ju Fe Se Ap No
ut
r o Recreaton Debts Investments Living Expenses
nr
a
t $250,
$80,000 Ni N YEARLY SPENDING $300,000 NET WORTH
o YY $100,000
$100,000 En E E$20, $250,000
$70,000 T E T
$90,000
$90,000 &AA
R
WR $150, $200,000
$80,000 LL W $80,000
$60,000
OD O
Y
$70,000 RaY R $70,000 $150,000
$50,000 t
T T$10,
$60,000 i SS $60,000 $100,000
Hn H
P
$50,000 gP $50,
$40,000
$50,000
EE $50,000
$40,000
$30,000 EN
N
$40,000
D $-
$30,000 xD $-
pII $30,000
$20,000
$20,000 eN N $(50,000)
n G $(50,) $20,000
$10,000 sG
$10,000 $(100,000)
e $10,000
$- s $(10,) Ja n-11 Ja n-14 Jan-17 Ja n-20 Ja n-23 Ja n-26 Ja n-29 Ja n-32 Jan-35 Ja n-38 Jan-41 Ja n-44 Jan-47 Ja n-50
$- Jan-1 $-
2011 2012 2013 2014 2015 2016 2017 2018 2019 Ca s h Materi al Goods Taxa bl e As s ets Retrement Funds Pens i on Debt
2011 2012 2013 2014 2015 2016 2017 2018 2019 Career Average
R
LL Income after Taxes: $ 43,162 $ 49,487 $ 59,425 $ 69,778 $ 68,784 $ 69,350 $ 80,416 $ 92,305 $ 85,502 $ 68,690 Living Recreaton
e ii Expenses
c Recreaton $ 9,373 $ 11,201 $ 14,302 $ 19,870 $ 17,247 $ 17,247 $ 17,958 $ 22,923 $ 18,787 $ 16,545 24% Debts
r DD vv
e e e ii Debts $ 11,956 $ 16,486 $ 22,400 $ 9,722 $ - $ - $ - $ - $ - $ 6,729 10%
I Investments
a Ibtnbt nn Investments $ - $ - $ - $ 11,750 $ 17,996 $ 32,554 $ 34,000 $ 46,185 $ 43,400 $ 20,654 30%
t nsvs gg
i v e EE Living Expenses $ 21,833 $ 21,801 $ 22,723 $ 28,436 $ 27,159 $ 19,548 $ 28,459 $ 23,197 $ 23,314 $ 24,052 35%
o e s xx
n s t pp Increase in Net Worth $ 16,637 $ 17,718 $ 23,633 $ 39,008 $ 32,752 $ 59,594 $ 100,353 $ (18,816) $ 99,162 $ 41,116 60%
t m ee Spreadsheet Version 3.0 -- Current as of 1/1/2019 -- Built by /u/WhiskeySauer -- Message Me for Instructons, Bug Fixes, or other Recommendatons!
me nn
e n ss
n t ee
t s ss
s
$10,000
Recreaton Debts Investments Li vi ng Expens es
$9,000
$8,000
Monthly Spending
$7,000
$6,000
$5,000
$4,000
$3,000
$2,000
$1,000
Age: 24 25 26 27 28
$0
$100,000
Recreaton Investments Debts Li vi ng Expens es
$90,000
$80,000
ANNUAL SPENDING
$70,000
$60,000
$50,000
$40,000
$30,000
$20,000
$10,000
$-
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 202
2011 2012 2013 2014 2015

Income After Taxes $ 43,162 $ 49,487 $ 59,425 $ 69,778 $ 68,784
Recreaton $ 9,373 $ 11,201 $ 14,302 $ 19,870 $ 23,629
Debts $ 11,956 $ 16,486 $ 22,400 $ 9,722 $ -
Investments $ - $ - $ - $ 11,750 $ 17,996
Living Expenses $ 21,833 $ 21,801 $ 22,723 $ 28,436 $ 27,159
Change in Net Worth $ 16,637 $ 17,718 $ 23,633 $ 39,008 $ 32,752
29 30 31 32 33 34
NET WORTH
$3,000,000
$2,750,000
$1,200,000
$2,500,000
$2,250,000
$1,000,000
$2,000,000
$1,750,000
$1,500,000
$800,000
$1,250,000
$1,000,000
$600,000
$750,000
$500,000
$400,000
$250,000
$-
$200,000
$(250,000)
Ja n-11 Jan-13 Ja n-1
$0
8 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Dec-99Cas h Dec
Dec-05
2016 2017 2018 2019 2020 2021 2022 2023

$ 69,350 $ 80,416 $ 92,305 $ 85,502 $ 88,581 $ 93,100 $ 82,785 $ 82,916
$ 17,247 $ 17,958 $ 22,923 $ 18,787 $ 22,367 $ 24,226 $ 11,451 $ 7,082
$ - $ - $ - $ - $ - $ - $ - $ -
$ 32,554 $ 34,000 $ 46,185 $ 43,400 $ 38,400 $ 38,400 $ 36,000 $ 40,500
$ 19,548 $ 28,459 $ 23,197 $ 23,314 $ 27,814 $ 30,474 $ 35,334 $ 35,334
$ 59,594 $ 100,353 $ (18,816) $ 99,162 $ 130,445 $ 134,198 $ 151,888 $ 211,351
35 36 37 38 39 40
00,000
Debt Retrement Funds Taxable Assets Material Goods Cash
50,000
$1,200,000
00,000
50,000
$1,000,000
00,000
50,000
00,000
$800,000
50,000
00,000
$600,000
50,000
00,000
$400,000
50,000
$-
$200,000
50,000)
Ja n-11 Jan-13 Ja n-15 Jan-17 Ja n-19 Ja n-21 Jan-23 Ja n-25 Jan-27 Jan-29 Ja n-31 Jan-33 Ja n-35 Jan-37 Jan-39 Ja n-41
$0
Dec-99Cas h Dec-11 Dec-17 Dec-23
Dec-05 MateriDec-29
al Goods
Dec-35 Dec-41 Dec-47 Taxabl
Dec-53eDec-59
As s ets Dec-65 Dec-71 Dec-77
Retrement FundsDec-95 Dec-01 Dec-07
Dec-83 Dec-89 Pens i on D
Dec-13
2024 2025 2026 2027 2028 2029 2030

$ 84,016 $ 85,302 $ 87,376 $ 91,709 $ 92,747 $ 93,488 $ 94,516
$ 6,682 $ 6,620 $ 8,320 $ 8,520 $ 8,520 $ 8,520 $ 8,520
$ - $ - $ - $ - $ - $ - $ -
$ 42,000 $ 42,000 $ 42,000 $ 42,000 $ 42,000 $ 42,000 $ 42,000
$ 35,334 $ 47,334 $ 47,334 $ 59,334 $ 59,334 $ 59,334 $ 59,334
$ 238,251 $ 287,265 $ 290,143 $ 322,112 $ 347,149 $ 402,645 $ 454,377
PERSONAL FINANCE GOALS:
- Invest 1/3 of Career Income
- $250K Net Worth by 2020 (Age 32)
- $500K Net Worth by 2025 (Age 37)
40 41 42 43
l Goods Cash
Buy Tesla
Model 3
($40,000)
Ja n-35 Jan-37 Jan-39 Ja n-41 Jan-43 Ja n-45 Ja n-47 Jan-49
3ntDec-89
FundsDec-95 Dec-01 Dec-07
Pens i on Dec-19 Dec-25 Dec-31
Dec-13 DebtDec-37 Dec-43 Dec-49
Career Average Career Average

$ 79,737
Recreaton Debts
$ 13,806 17% Living
$ 3,028 4% Expenses
$ 31,659 40% Investments
$ 35,638 45%
$ 166,993 209%
6 8
O6
(Monthly)
Taxable
Income
O5
O4
O3 5,540.70 5,818.80
O6
(Annual)
Taxable
Income
O5
O4
O3 $ 59,988.40 $ 63,325.60
O6
(Annual)
Fed Tax
O5
O4
O3 $ 10,790.45 $ 11,624.75
O6
(Monthly)
Fed Tax
O5
O4
O3 $ 899.20 $ 968.73
O6
Medicare Soc Security Fed Tax Rate
O5
O4
O3 18% 18%
O6
O5
6.2%
O4
O3 $ 343.52 $ 360.77
O6
O5
1.45%
O4
O3 $ 80.34 $ 84.37
O6
State Tax
O5
5.00%
O4
O3 $ 243.70 $ 257.61
Years in Service
10 12 14 16 18 20 22
8,161.20 8,937.00 9,392.70 9,847.80 10,106.70
7,356.00 7,673.10 8,158.50 8,388.90 8,617.20 8,876.40
6,745.80 7,081.50 7,314.90 7,449.30 7,526.70
5,998.20 6,293.70
$ 91,434.40 $ 100,744.00 $ 106,212.40 $ 111,673.60 $ 114,780.40
$ 81,772.00 $ 85,577.20 $ 91,402.00 $ 94,166.80 $ 96,906.40 $ 100,016.80
$ 74,449.60 $ 78,478.00 $ 81,278.80 $ 82,891.60 $ 83,820.40
$ 65,478.40 $ 69,024.40
$ 18,672.20 $ 21,278.89 $ 22,810.04 $ 24,339.18 $ 25,209.08
$ 16,236.35 $ 17,187.65 $ 18,663.13 $ 19,437.27 $ 20,204.36 $ 21,075.27
$ 14,405.75 $ 15,412.85 $ 16,113.05 $ 16,516.25
$ 12,162.95 $ 13,049.45
$ 1,556.02 $ 1,773.24 $ 1,900.84 $ 2,028.26 $ 2,100.76
$ 1,353.03 $ 1,432.30 $ 1,555.26 $ 1,619.77 $ 1,683.70 $ 1,756.27
$ 1,200.48 $ 1,284.40 $ 1,342.75 $ 1,376.35
$ 1,013.58 $ 1,087.45
20% 21% 21% 22% 22%
20% 20% 20% 21% 21% 21%
19% 20% 20% 20%
19% 19%
$ 505.99 $ 554.09 $ 582.35 $ 610.56 $ 626.62
$ 456.07 $ 475.73 $ 505.83 $ 520.11 $ 534.27 $ 550.34
$ 418.24 $ 439.05 $ 453.52 $ 461.86 $ 466.66
$ 371.89 $ 390.21
$ 118.34 $ 129.59 $ 136.19 $ 142.79 $ 146.55
$ 106.66 $ 111.26 $ 118.30 $ 121.64 $ 124.95 $ 128.71
$ 97.81 $ 102.68 $ 106.07 $ 108.01 $ 109.14
$ 86.97 $ 91.26
$ 374.73 $ 413.52 $ 436.30 $ 459.06 $ 472.00
$ 334.47 $ 350.32 $ 4,495.10 $ 4,633.34 $ 4,770.32 $ 4,925.84
$ 303.96 $ 320.74 $ 332.41 $ 4,069.58 $ 4,116.02
$ 266.58 $ 281.35
BAH BAS SGLI
24 20151 2 3 Officer 400k
10,369.20 $ 1,431.00 $ 253.63 $ 29.00
8,876.40 $ 1,422.00 $ 253.63 $ 29.00
$ 1,413.00 $ 253.63 $ 29.00
$1,980.00 $ 253.63 $ 29.00
$ 117,930.40
$ 100,016.80
$ 26,091.08
$ 21,075.27
$ 2,174.26
$ 1,756.27
22%
21%
$ 642.89
$ 550.34
$ 150.35
$ 128.71
$ 5,821.52
$ 4,925.84
Tax Brackets
Tax Rate Bottom Top Difference Taxes owed
10.0% $ - $ 9,225 $ 9,225 $ 922.50
15.0% $ 9,226 $ 37,450 $ 28,224 $ 4,233.60
25.0% $ 37,451 $ 90,750 $ 53,299 $ 13,324.75
28.0% $ 90,751 $ 189,300 $ 98,549 $ 27,593.72
33.0% $ 189,301 $ 411,500 $ 222,199 $ 73,325.67
35.0% $ 411,501 $ 413,200 $ 1,699 $ 594.65
39.6% $ 413,201
Fed Standard Deducton (single) $ 6,500.00
State Standard Deducton (single) $ 8,000.00
Total Cost of Owning my Used
Date Maintenance Repair
7/1/2011 $ 7,100
8/1/2011 $ 46 $ 716
9/1/2011 $ 45
10/1/2011 $ 40
2/1/2012 $ 35
6/1/2012 $ 127
8/1/2012 $ 70
9/1/2012 $ 39
12/1/2012 $ 241
1/1/2013 $ 253
7/1/2013 $ 300
8/1/2013 $ 29
5/1/2014 $ 42 $ 355
7/1/2014 $ 470
11/1/2014 $ 69
5/1/2015 $ 69 $ 419
7/7/2015 $ 100
6/1/2015 $ 529
9/1/2015 $ 89
3/1/2016 $ 70
7/8/2016 $ 200
10/1/2016 $ 419
12/1/2016 $ 130
1/1/2017 $ 104 $ 332
2/1/2017 $ 750
$ 13,189
$ 2,680
$ 1,350
$ 1,330
108357
174136
65779
25
2631
$ 3.40
$ 8,946
67
$ 1,200
$ 22,265
$ 0.34
$ 332.32
Cost of Owning my Used Car, by WhiskeyS
Description of Cost
Closing Cost, 108357 miles on car when purchased
Brake rotor(s) resurfaced, front brakes replaced, fuel pump replaced, oil and filter change
Fuses replaced
Oil & Filter Change
Oil & filter change
Oil & filter change, power steering fluid
Driver's side mirror replaced
Oil & Filter Changed
Oil & Filter Changed, tre repaired, tre rotated, fuel filter
Oil & Filter Changed, tre repaired, tre rotated
new carpet
oil change
oil change, Four wheel Alignment performed, tres replaced
Water pump
Oil change
Oil change, igniton coil and plug
Window
2003 Pointiac Grand Am,
new brakes
Coolant leak check & drama
Mx Inspecton completed. Oil & filter changed,
Power windows
Mx Inspecton, Oil & filter changed, power steering fuid flushed/changed, tre conditon and pressure chekced, tres rotated
battery replaced
oil change, fixed tres, replaced hose, sell prep, defrost vent, beze, headlights, knobs, and carfax
Other miscellaneous Items (approx)
Total Vehicle Costs including all Maintenance, Repair, Labor and Closing Costs ( covers all costs except for gas)
Insurance Payments
Insurance Payout (8/1/2012)
Total Cost of Insurance
Purchase Mileage
Sold Mileage
Miles Driven
Average Combined (city/highway) MPG
Estmated Galons Burned
Estmated Average Fuel Cost (per galon)
Estmated Cost of Fuel Burned
Months owned
Sell Price
Total Cost of Ownership (everything including gas)
Total Cost of Ownership ($/mile)
Total Cost of Ownership ($/month)

WhiskeySauer Budget 3.0 For Reddit

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

WhiskeySauer Budget 3.0 For Reddit

Uploaded by

Copyright:

Available Formats

2011 2012 2013 2014 2015

Renter's Insurance 32 32 32 32 32 32 32 32 32 32 32 32 50 350 85 7 7 7 7 7 7 5

$ 215,000 N/A N/A

40 188 89 40 40 40 40 33 40 40 40 40 40 40 40 40 40 40 40 34 50 40 40 40 40 40 112 40 46 159 72 72 72 72 85 85 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40

2011 2012 2013 2014 2015

2016 2017 2018 2019 2020 2021 2022 2023

2024 2025 2026 2027 2028 2029 2030

Ja n-35 Jan-37 Jan-39 Ja n-41 Jan-43 Ja n-45 Ja n-47 Jan-49

Career Average Career Average

You might also like