Financial/Personal & Professional Goals

Short Term (0-5 yrs)

Graduate from WITC with Associates Degree

pay off small credit card debt

maintain a career within the same facility I work at, but in the
office

pay off my new car

get married

run, walk, or jog a 5k (3.5 miles) at least 5 times a week

SMART Goals:
S - specific
M - measurable
A - attiainable
R - realistic
T - timely

Completed
May-16

next few months

Professional Goals
Long Terms (Over 5 years)

Completed

Pay off the farm loan

5-7 years

Pay off the house

10-20 years

Graduate with a Bachlor's Degree

Start a college fund (savings account) for our future
children
Travel the world (visit my brother when hes
deployed)

participate in a mud run competition

Monthly Budget for the ________________Family

Input information into Peach colored cells and watch formulas work
Financial goals

Self net pay

Spouse #2 net
Total
Budgeted
(dollars)
Projected inflows (income)
Net Pay

Amounts
(percents)
0

Actual
Amounts

Variance

100

Projected Outflows (disbursements)

Emergency Fund and Savings

Emergency fund savings
Savings for Auto insurance
Savings for House insurance
Savings for vacation
Savings for Boys
Savings for short-term goals
Savings for investments
Total Savings

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0
0
0
0
0
0
0

0
0
0
0
0
0

0
0

0
0
0
0
0
0
0
0
0
0
0

Fixed Expenses
Mortage payment
Property Taxes
Credit Card Payment
Auto loan payment
Life insurance
Total fixed expenses

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Food
Utilities (electric, cell phone, satellite)
Clothing
Transportation (auto operation, repairs, gas, liscense)
Personal and health care
Entertainment
Reading, education
Gifts, donations
Personal allowances and miscellaneous expenses
Total variable expenses
Total outflow

0
0

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Excess or Deficit (Total Net Pay-Total Outflow)

Vairable Expenses

**What will you do with the extra $ left over????**

Amortization Table

***Don't forget to figure in Taxes & Insuranc

Home Value
Down payment
Loan Amount
Number of Years
Annual Rate
Payment

Payment No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33

92000
10000
82000
30
2.50%
$324.00

Principal
$82,000.00
$81,846.83
$81,693.35
$81,539.54
$81,385.42
$81,230.97
$81,076.21
$80,921.12
$80,765.70
$80,609.96
$80,453.90
$80,297.52
$80,140.80
$79,983.76
$79,826.40
$79,668.70
$79,510.68
$79,352.33
$79,193.65
$79,034.63
$78,875.29
$78,715.62
$78,555.61
$78,395.27
$78,234.59
$78,073.58
$77,912.23
$77,750.55
$77,588.53
$77,426.18
$77,263.48
$77,100.45
$76,937.08

If/when playing with this table either copy t

so you have the origina
Input information into Peach colored cells to

Tweak the number of payments compared

over the number of payments needed to s
will be

Payment
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00

Monthly
Interest
$170.83
$170.51
$170.19
$169.87
$169.55
$169.23
$168.91
$168.59
$168.26
$167.94
$167.61
$167.29
$166.96
$166.63
$166.30
$165.98
$165.65
$165.32
$164.99
$164.66
$164.32
$163.99
$163.66
$163.32
$162.99
$162.65
$162.32
$161.98
$161.64
$161.30
$160.97
$160.63
$160.29

Principal
Payment
$153.17
$153.48
$153.80
$154.13
$154.45
$154.77
$155.09
$155.41
$155.74
$156.06
$156.39
$156.71
$157.04
$157.37
$157.69
$158.02
$158.35
$158.68
$159.01
$159.34
$159.68
$160.01
$160.34
$160.68
$161.01
$161.35
$161.68
$162.02
$162.36
$162.69
$163.03
$163.37
$163.71

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78

$76,773.36
$76,609.31
$76,444.91
$76,280.17
$76,115.09
$75,949.66
$75,783.89
$75,617.78
$75,451.31
$75,284.51
$75,117.35
$74,949.84
$74,781.99
$74,613.79
$74,445.23
$74,276.33
$74,107.07
$73,937.46
$73,767.50
$73,597.18
$73,426.51
$73,255.48
$73,084.10
$72,912.36
$72,740.26
$72,567.81
$72,394.99
$72,221.81
$72,048.28
$71,874.38
$71,700.12
$71,525.49
$71,350.50
$71,175.15
$70,999.43
$70,823.35
$70,646.90
$70,470.08
$70,292.90
$70,115.34
$69,937.41
$69,759.12
$69,580.45
$69,401.41
$69,222.00

$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00

$159.94
$159.60
$159.26
$158.92
$158.57
$158.23
$157.88
$157.54
$157.19
$156.84
$156.49
$156.15
$155.80
$155.45
$155.09
$154.74
$154.39
$154.04
$153.68
$153.33
$152.97
$152.62
$152.26
$151.90
$151.54
$151.18
$150.82
$150.46
$150.10
$149.74
$149.38
$149.01
$148.65
$148.28
$147.92
$147.55
$147.18
$146.81
$146.44
$146.07
$145.70
$145.33
$144.96
$144.59
$144.21

$164.05
$164.40
$164.74
$165.08
$165.43
$165.77
$166.12
$166.46
$166.81
$167.16
$167.50
$167.85
$168.20
$168.55
$168.90
$169.26
$169.61
$169.96
$170.32
$170.67
$171.03
$171.38
$171.74
$172.10
$172.46
$172.82
$173.18
$173.54
$173.90
$174.26
$174.62
$174.99
$175.35
$175.72
$176.08
$176.45
$176.82
$177.19
$177.56
$177.93
$178.30
$178.67
$179.04
$179.41
$179.79

79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123

$69,042.21
$68,862.05
$68,681.51
$68,500.60
$68,319.31
$68,137.64
$67,955.60
$67,773.17
$67,590.37
$67,407.18
$67,223.62
$67,039.67
$66,855.33
$66,670.62
$66,485.51
$66,300.03
$66,114.15
$65,927.89
$65,741.24
$65,554.20
$65,366.77
$65,178.96
$64,990.75
$64,802.14
$64,613.15
$64,423.76
$64,233.98
$64,043.80
$63,853.23
$63,662.25
$63,470.88
$63,279.12
$63,086.95
$62,894.38
$62,701.41
$62,508.04
$62,314.27
$62,120.09
$61,925.51
$61,730.52
$61,535.13
$61,339.32
$61,143.12
$60,946.50
$60,749.47

$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00

$143.84
$143.46
$143.09
$142.71
$142.33
$141.95
$141.57
$141.19
$140.81
$140.43
$140.05
$139.67
$139.28
$138.90
$138.51
$138.13
$137.74
$137.35
$136.96
$136.57
$136.18
$135.79
$135.40
$135.00
$134.61
$134.22
$133.82
$133.42
$133.03
$132.63
$132.23
$131.83
$131.43
$131.03
$130.63
$130.23
$129.82
$129.42
$129.01
$128.61
$128.20
$127.79
$127.38
$126.97
$126.56

$180.16
$180.54
$180.91
$181.29
$181.67
$182.05
$182.42
$182.81
$183.19
$183.57
$183.95
$184.33
$184.72
$185.10
$185.49
$185.87
$186.26
$186.65
$187.04
$187.43
$187.82
$188.21
$188.60
$188.99
$189.39
$189.78
$190.18
$190.57
$190.97
$191.37
$191.77
$192.17
$192.57
$192.97
$193.37
$193.77
$194.18
$194.58
$194.99
$195.39
$195.80
$196.21
$196.62
$197.03
$197.44

124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168

$60,552.03
$60,354.18
$60,155.92
$59,957.25
$59,758.16
$59,558.66
$59,358.74
$59,158.40
$58,957.65
$58,756.48
$58,554.89
$58,352.88
$58,150.45
$57,947.60
$57,744.32
$57,540.62
$57,336.50
$57,131.95
$56,926.98
$56,721.58
$56,515.75
$56,309.49
$56,102.80
$55,895.68
$55,688.13
$55,480.15
$55,271.74
$55,062.89
$54,853.60
$54,643.88
$54,433.72
$54,223.13
$54,012.09
$53,800.62
$53,588.71
$53,376.35
$53,163.55
$52,950.31
$52,736.62
$52,522.49
$52,307.92
$52,092.89
$51,877.42
$51,661.50
$51,445.13

$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00

$126.15
$125.74
$125.32
$124.91
$124.50
$124.08
$123.66
$123.25
$122.83
$122.41
$121.99
$121.57
$121.15
$120.72
$120.30
$119.88
$119.45
$119.02
$118.60
$118.17
$117.74
$117.31
$116.88
$116.45
$116.02
$115.58
$115.15
$114.71
$114.28
$113.84
$113.40
$112.96
$112.53
$112.08
$111.64
$111.20
$110.76
$110.31
$109.87
$109.42
$108.97
$108.53
$108.08
$107.63
$107.18

$197.85
$198.26
$198.67
$199.09
$199.50
$199.92
$200.34
$200.75
$201.17
$201.59
$202.01
$202.43
$202.85
$203.27
$203.70
$204.12
$204.55
$204.97
$205.40
$205.83
$206.26
$206.69
$207.12
$207.55
$207.98
$208.42
$208.85
$209.28
$209.72
$210.16
$210.60
$211.03
$211.47
$211.91
$212.36
$212.80
$213.24
$213.69
$214.13
$214.58
$215.02
$215.47
$215.92
$216.37
$216.82

169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213

$51,228.30
$51,011.03
$50,793.30
$50,575.13
$50,356.49
$50,137.40
$49,917.85
$49,697.85
$49,477.39
$49,256.47
$49,035.09
$48,813.24
$48,590.94
$48,368.17
$48,144.94
$47,921.24
$47,697.08
$47,472.45
$47,247.35
$47,021.78
$46,795.75
$46,569.24
$46,342.26
$46,114.81
$45,886.88
$45,658.48
$45,429.60
$45,200.25
$44,970.41
$44,740.10
$44,509.31
$44,278.04
$44,046.29
$43,814.05
$43,581.33
$43,348.13
$43,114.44
$42,880.26
$42,645.59
$42,410.44
$42,174.80
$41,938.66
$41,702.03
$41,464.91
$41,227.30

$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00

$106.73
$106.27
$105.82
$105.36
$104.91
$104.45
$104.00
$103.54
$103.08
$102.62
$102.16
$101.69
$101.23
$100.77
$100.30
$99.84
$99.37
$98.90
$98.43
$97.96
$97.49
$97.02
$96.55
$96.07
$95.60
$95.12
$94.64
$94.17
$93.69
$93.21
$92.73
$92.25
$91.76
$91.28
$90.79
$90.31
$89.82
$89.33
$88.84
$88.36
$87.86
$87.37
$86.88
$86.39
$85.89

$217.27
$217.73
$218.18
$218.63
$219.09
$219.55
$220.00
$220.46
$220.92
$221.38
$221.84
$222.30
$222.77
$223.23
$223.70
$224.16
$224.63
$225.10
$225.57
$226.04
$226.51
$226.98
$227.45
$227.93
$228.40
$228.88
$229.35
$229.83
$230.31
$230.79
$231.27
$231.75
$232.24
$232.72
$233.20
$233.69
$234.18
$234.67
$235.15
$235.64
$236.13
$236.63
$237.12
$237.61
$238.11

214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258

$40,989.19
$40,750.59
$40,511.48
$40,271.88
$40,031.78
$39,791.18
$39,550.08
$39,308.48
$39,066.37
$38,823.76
$38,580.65
$38,337.02
$38,092.89
$37,848.25
$37,603.11
$37,357.45
$37,111.28
$36,864.59
$36,617.39
$36,369.68
$36,121.45
$35,872.71
$35,623.44
$35,373.66
$35,123.35
$34,872.53
$34,621.18
$34,369.31
$34,116.91
$33,863.99
$33,610.54
$33,356.56
$33,102.06
$32,847.02
$32,591.45
$32,335.35
$32,078.72
$31,821.55
$31,563.85
$31,305.61
$31,046.83
$30,787.51
$30,527.65
$30,267.25
$30,006.31

$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00

$85.39
$84.90
$84.40
$83.90
$83.40
$82.90
$82.40
$81.89
$81.39
$80.88
$80.38
$79.87
$79.36
$78.85
$78.34
$77.83
$77.32
$76.80
$76.29
$75.77
$75.25
$74.73
$74.22
$73.70
$73.17
$72.65
$72.13
$71.60
$71.08
$70.55
$70.02
$69.49
$68.96
$68.43
$67.90
$67.37
$66.83
$66.29
$65.76
$65.22
$64.68
$64.14
$63.60
$63.06
$62.51

$238.60
$239.10
$239.60
$240.10
$240.60
$241.10
$241.60
$242.11
$242.61
$243.12
$243.62
$244.13
$244.64
$245.15
$245.66
$246.17
$246.68
$247.20
$247.71
$248.23
$248.75
$249.26
$249.78
$250.30
$250.83
$251.35
$251.87
$252.40
$252.92
$253.45
$253.98
$254.51
$255.04
$255.57
$256.10
$256.63
$257.17
$257.70
$258.24
$258.78
$259.32
$259.86
$260.40
$260.94
$261.49

259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303

$29,744.82
$29,482.79
$29,220.21
$28,957.09
$28,693.42
$28,429.20
$28,164.43
$27,899.10
$27,633.23
$27,366.80
$27,099.81
$26,832.27
$26,564.17
$26,295.51
$26,026.30
$25,756.52
$25,486.18
$25,215.28
$24,943.81
$24,671.78
$24,399.18
$24,126.01
$23,852.27
$23,577.97
$23,303.09
$23,027.64
$22,751.61
$22,475.01
$22,197.84
$21,920.08
$21,641.75
$21,362.84
$21,083.34
$20,803.27
$20,522.61
$20,241.37
$19,959.54
$19,677.12
$19,394.11
$19,110.52
$18,826.33
$18,541.56
$18,256.19
$17,970.22
$17,683.66

$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00

$61.97
$61.42
$60.88
$60.33
$59.78
$59.23
$58.68
$58.12
$57.57
$57.01
$56.46
$55.90
$55.34
$54.78
$54.22
$53.66
$53.10
$52.53
$51.97
$51.40
$50.83
$50.26
$49.69
$49.12
$48.55
$47.97
$47.40
$46.82
$46.25
$45.67
$45.09
$44.51
$43.92
$43.34
$42.76
$42.17
$41.58
$40.99
$40.40
$39.81
$39.22
$38.63
$38.03
$37.44
$36.84

$262.03
$262.58
$263.12
$263.67
$264.22
$264.77
$265.32
$265.88
$266.43
$266.98
$267.54
$268.10
$268.66
$269.22
$269.78
$270.34
$270.90
$271.47
$272.03
$272.60
$273.17
$273.74
$274.31
$274.88
$275.45
$276.02
$276.60
$277.18
$277.75
$278.33
$278.91
$279.49
$280.08
$280.66
$281.24
$281.83
$282.42
$283.01
$283.59
$284.19
$284.78
$285.37
$285.97
$286.56
$287.16

304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348

$17,396.50
$17,108.74
$16,820.39
$16,531.43
$16,241.87
$15,951.71
$15,660.95
$15,369.57
$15,077.59
$14,785.01
$14,491.81
$14,198.00
$13,903.58
$13,608.55
$13,312.90
$13,016.64
$12,719.76
$12,422.26
$12,124.14
$11,825.40
$11,526.03
$11,226.05
$10,925.43
$10,624.20
$10,322.33
$10,019.84
$9,716.71
$9,412.96
$9,108.57
$8,803.54
$8,497.89
$8,191.59
$7,884.66
$7,577.09
$7,268.87
$6,960.02
$6,650.52
$6,340.37
$6,029.58
$5,718.15
$5,406.06
$5,093.32
$4,779.93
$4,465.89
$4,151.20

$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00

$36.24
$35.64
$35.04
$34.44
$33.84
$33.23
$32.63
$32.02
$31.41
$30.80
$30.19
$29.58
$28.97
$28.35
$27.74
$27.12
$26.50
$25.88
$25.26
$24.64
$24.01
$23.39
$22.76
$22.13
$21.50
$20.87
$20.24
$19.61
$18.98
$18.34
$17.70
$17.07
$16.43
$15.79
$15.14
$14.50
$13.86
$13.21
$12.56
$11.91
$11.26
$10.61
$9.96
$9.30
$8.65

$287.76
$288.36
$288.96
$289.56
$290.16
$290.77
$291.37
$291.98
$292.59
$293.20
$293.81
$294.42
$295.03
$295.65
$296.26
$296.88
$297.50
$298.12
$298.74
$299.36
$299.99
$300.61
$301.24
$301.87
$302.49
$303.12
$303.76
$304.39
$305.02
$305.66
$306.30
$306.93
$307.57
$308.21
$308.86
$309.50
$310.14
$310.79
$311.44
$312.09
$312.74
$313.39
$314.04
$314.70
$315.35

349
350
351
352
353
354
355
356
357
358
359
360

$3,835.85
$3,519.84
$3,203.17
$2,885.85
$2,567.86
$2,249.21
$1,929.90
$1,609.92
$1,289.27
$967.96
$645.98
$323.33

$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$324.00
$116,639.69

$7.99
$316.01
$7.33
$316.67
$6.67
$317.33
$6.01
$317.99
$5.35
$318.65
$4.69
$319.31
$4.02
$319.98
$3.35
$320.65
$2.69
$321.31
$2.02
$321.98
$1.35
$322.65
$0.67
$323.33
$34,639.69 $82,000.00

ble

figure in Taxes & Insurance & PMI on top of Mortgage Payment***

th this table either copy to another file or don't save after playing in here
so you have the original table to play with next time
nto Peach colored cells to see the the effects of total payments

er of payments compared to the number of years and delete payments

of payments needed to see the total amounts of principle + interest you
will be spending
Extra
Payment

Ending Principal
$81,846.83
$81,693.35
$81,539.54
$81,385.42
$81,230.97
$81,076.21
$80,921.12
$80,765.70
$80,609.96
$80,453.90
$80,297.52
$80,140.80
$79,983.76
$79,826.40
$79,668.70
$79,510.68
$79,352.33
$79,193.65
$79,034.63
$78,875.29
$78,715.62
$78,555.61
$78,395.27
$78,234.59
$78,073.58
$77,912.23
$77,750.55
$77,588.53
$77,426.18
$77,263.48
$77,100.45
$76,937.08
$76,773.36

$76,609.31
$76,444.91
$76,280.17
$76,115.09
$75,949.66
$75,783.89
$75,617.78
$75,451.31
$75,284.51
$75,117.35
$74,949.84
$74,781.99
$74,613.79
$74,445.23
$74,276.33
$74,107.07
$73,937.46
$73,767.50
$73,597.18
$73,426.51
$73,255.48
$73,084.10
$72,912.36
$72,740.26
$72,567.81
$72,394.99
$72,221.81
$72,048.28
$71,874.38
$71,700.12
$71,525.49
$71,350.50
$71,175.15
$70,999.43
$70,823.35
$70,646.90
$70,470.08
$70,292.90
$70,115.34
$69,937.41
$69,759.12
$69,580.45
$69,401.41
$69,222.00
$69,042.21

$68,862.05
$68,681.51
$68,500.60
$68,319.31
$68,137.64
$67,955.60
$67,773.17
$67,590.37
$67,407.18
$67,223.62
$67,039.67
$66,855.33
$66,670.62
$66,485.51
$66,300.03
$66,114.15
$65,927.89
$65,741.24
$65,554.20
$65,366.77
$65,178.96
$64,990.75
$64,802.14
$64,613.15
$64,423.76
$64,233.98
$64,043.80
$63,853.23
$63,662.25
$63,470.88
$63,279.12
$63,086.95
$62,894.38
$62,701.41
$62,508.04
$62,314.27
$62,120.09
$61,925.51
$61,730.52
$61,535.13
$61,339.32
$61,143.12
$60,946.50
$60,749.47
$60,552.03

$60,354.18
$60,155.92
$59,957.25
$59,758.16
$59,558.66
$59,358.74
$59,158.40
$58,957.65
$58,756.48
$58,554.89
$58,352.88
$58,150.45
$57,947.60
$57,744.32
$57,540.62
$57,336.50
$57,131.95
$56,926.98
$56,721.58
$56,515.75
$56,309.49
$56,102.80
$55,895.68
$55,688.13
$55,480.15
$55,271.74
$55,062.89
$54,853.60
$54,643.88
$54,433.72
$54,223.13
$54,012.09
$53,800.62
$53,588.71
$53,376.35
$53,163.55
$52,950.31
$52,736.62
$52,522.49
$52,307.92
$52,092.89
$51,877.42
$51,661.50
$51,445.13
$51,228.30

$51,011.03
$50,793.30
$50,575.13
$50,356.49
$50,137.40
$49,917.85
$49,697.85
$49,477.39
$49,256.47
$49,035.09
$48,813.24
$48,590.94
$48,368.17
$48,144.94
$47,921.24
$47,697.08
$47,472.45
$47,247.35
$47,021.78
$46,795.75
$46,569.24
$46,342.26
$46,114.81
$45,886.88
$45,658.48
$45,429.60
$45,200.25
$44,970.41
$44,740.10
$44,509.31
$44,278.04
$44,046.29
$43,814.05
$43,581.33
$43,348.13
$43,114.44
$42,880.26
$42,645.59
$42,410.44
$42,174.80
$41,938.66
$41,702.03
$41,464.91
$41,227.30
$40,989.19

$40,750.59
$40,511.48
$40,271.88
$40,031.78
$39,791.18
$39,550.08
$39,308.48
$39,066.37
$38,823.76
$38,580.65
$38,337.02
$38,092.89
$37,848.25
$37,603.11
$37,357.45
$37,111.28
$36,864.59
$36,617.39
$36,369.68
$36,121.45
$35,872.71
$35,623.44
$35,373.66
$35,123.35
$34,872.53
$34,621.18
$34,369.31
$34,116.91
$33,863.99
$33,610.54
$33,356.56
$33,102.06
$32,847.02
$32,591.45
$32,335.35
$32,078.72
$31,821.55
$31,563.85
$31,305.61
$31,046.83
$30,787.51
$30,527.65
$30,267.25
$30,006.31
$29,744.82

$29,482.79
$29,220.21
$28,957.09
$28,693.42
$28,429.20
$28,164.43
$27,899.10
$27,633.23
$27,366.80
$27,099.81
$26,832.27
$26,564.17
$26,295.51
$26,026.30
$25,756.52
$25,486.18
$25,215.28
$24,943.81
$24,671.78
$24,399.18
$24,126.01
$23,852.27
$23,577.97
$23,303.09
$23,027.64
$22,751.61
$22,475.01
$22,197.84
$21,920.08
$21,641.75
$21,362.84
$21,083.34
$20,803.27
$20,522.61
$20,241.37
$19,959.54
$19,677.12
$19,394.11
$19,110.52
$18,826.33
$18,541.56
$18,256.19
$17,970.22
$17,683.66
$17,396.50

$17,108.74
$16,820.39
$16,531.43
$16,241.87
$15,951.71
$15,660.95
$15,369.57
$15,077.59
$14,785.01
$14,491.81
$14,198.00
$13,903.58
$13,608.55
$13,312.90
$13,016.64
$12,719.76
$12,422.26
$12,124.14
$11,825.40
$11,526.03
$11,226.05
$10,925.43
$10,624.20
$10,322.33
$10,019.84
$9,716.71
$9,412.96
$9,108.57
$8,803.54
$8,497.89
$8,191.59
$7,884.66
$7,577.09
$7,268.87
$6,960.02
$6,650.52
$6,340.37
$6,029.58
$5,718.15
$5,406.06
$5,093.32
$4,779.93
$4,465.89
$4,151.20
$3,835.85

$3,519.84
$3,203.17
$2,885.85
$2,567.86
$2,249.21
$1,929.90
$1,609.92
$1,289.27
$967.96
$645.98
$323.33
$0.00
$0.00