FI: Single Teacher
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBO
1
Single teacher in 3rd year in district, MA + 0 to start, teacher purchases 5 years, retire at 45
2
LPS Salary Schedule B, PERA Table 7 (hired after January 1, 2017 but before July 1, 2019)
3
Key and Description of columns
Temp Column
Use this column
4
Age
Year
(beginning 2020)
PERA Earned
Service Credit
Position on
Salary Schedule
Inflation
Rate
Investment
Growth
PERA
Salary
PERA
side hustle
Soc Sec
Salary
Soc Sec
Side Hustle
PERA
Pension
Social Security
Pension
Insurance Premium
Pre-Tax/PERA
HSA Employee
Contribution
HSA Employer
Contribution
Teacher 401k
Contribution
Teacher 457
Contribution
PERA
Contribution
Adjusted
Gross Income
Medicare
Taxable
Medicare
Contribution
Soc Sec
Contribution
Tax
deductions
Taxable
Income
Cap Gains
Room Below 15%
Room Below
22% bracket
10% tax
bracket limit
12% tax
bracket limit
22% tax
bracket limit
Fed Tax Owed
Before Credits
Child Tax
Credit
Savers
Credit
Other
Credits
Total Fed
Tax Credits
Realized Cap Gain
Tax 1 Harvesting
Realized Cap Gain
Tax 2 Harvesting
Conversion
to Roth
Contributions to
Roth IRA
Total
in Roth
Withdrawn from
Roth
Fed Tax
Owed
Additions to
Taxable Fund 1
Additions to
Taxable Fund
Total in
401k
Withdrawn
from 401k for living expenses
Total in 401k
constant 2020 dollars
Total
in 457 (for reference, but used some to purchase years so look at column AT)
Withdrawn
from 457 for living expenses
Total
in 457 if purchased 5 years at $10k per year
457 total if purchase
in constant 2020 dollars
Total
in HSA
Withdrawn from
HSA tax free
HSA total in
constant 2020 dollars
Total in
Taxable 1
Taxable 1 total in
constant 2020 dollars
Taxable 1
Unrealized Cap Gains
Withdrawn from
taxable 1 and used for expenses
Total in
Taxable 2
Taxable 2 total in
constant 2020 dollars
Taxable 2
Unrealized Cap Gains
Withdrawn from
taxable 2 and used for expenses
State Tax
Owed
Net to
live on
Net in
2020 dollars
Monthly to
live on
Percent
increase
Monthly to live on in
constant 2020 dollars
5
251350.0250.075$51,012$2,000$4,000$445$2,750$750$0$16,000$5,257$32,561$54,262$787$248$12,450$20,111$20,052$20,154$9,894$40,265$85,884$2,215$1,600$1,600$0$0$0$0$615$3,000$0$0$0$16,000$16,000$16,000$7,000$7,000$3,000$3,000$0$0$00$931$26,980$26,980$2,248$2,248
6
262460.0250.075$54,637$2,025$4,050$467$2,794$750$0$18,000$5,901$34,551$57,918$840$251$12,694$21,857$18,306$19,213$10,092$41,070$87,602$2,421$1,800$1,800$0$0$1,000$0$1,000$621$3,500$0-$1,000-$975$35,200$35,200$34,320$11,069$10,792$6,725$6,557$225$0$0$0$1,012$27,327$26,644$2,2771.29%$2,220
7
273570.0250.075$58,523$2,050$4,101$490$2,838$750$1,500$19,500$6,309$35,537$61,836$897$254$12,943$22,594$17,568$19,297$10,294$41,891$89,354$2,505$2,000$2,000$0$0$1,500$0$2,575$505$4,000$0-$1,075-$1,022$57,340$57,340$54,509$15,487$14,722$11,229$10,675$729$0$0$0$1,046$27,335$25,985$2,2780.03%$2,165
8
284680.0250.075$64,669$2,076$4,152$515$2,883$750$6,500$19,500$6,954$36,545$68,014$986$257$13,197$23,348$16,814$19,381$10,500$42,729$91,141$2,592$2,000$2,000$0$0$2,000$0$4,768$592$0$4,000$3,344$3,100$81,141$31,141$28,863$20,281$18,798$12,072$11,189$1,572$4,000$3,707$0$1,081$27,629$25,608$2,3021.08%$2,134
9
295790.0250.075$69,271$2,102$4,204$540$2,928$750$8,000$20,000$7,437$39,171$72,648$1,053$261$13,456$25,715$11,971$17,869$10,710$43,584$92,964$2,872$2,000$2,000$2,477$0$2,500$0$7,626$872$0$4,500$9,095$8,219$107,226$53,476$48,326$25,481$23,027$12,977$11,727$0$8,800$7,952$300$1,305$28,680$25,917$2,3903.80%$2,160
10
3068100.0250.075$74,200$2,128$4,256$567$2,974$750$10,000$20,000$7,955$42,088$77,610$1,125$264$13,720$28,368$11,794$16,087$10,924$44,455$94,823$3,186$0$0$0$0$3,000$0$11,198$3,186$0$4,000$16,777$14,782$135,268$77,487$68,273$31,116$27,416$13,950$12,291$973$13,460$11,860$960$1,313$29,200$25,728$2,4331.81%$2,144
11
3179110.0250.075$79,477$2,155$4,310$596$3,021$750$10,000$20,000$8,509$46,816$82,920$1,202$267$13,989$32,827$7,336$12,518$11,142$45,344$96,719$3,716$0$0$0$0$3,000$0$15,037$3,716$6,500$0$25,036$21,507$165,413$103,298$88,740$37,221$31,975$21,496$18,467$2,019$14,470$12,430$1,970$1,520$30,610$26,296$2,5514.83%$2,191
12
32810120.0250.075$87,820$2,182$4,363$625$3,068$750$15,000$20,000$9,385$49,787$91,297$1,324$271$14,264$35,523$1,584$10,728$11,365$46,251$98,654$4,035$0$0$0$3,055$3,500$0$19,665$4,035$7,500$0$38,413$32,175$197,819$131,046$109,763$43,830$36,712$30,609$25,638$3,632$15,555$13,028$0$1,786$31,371$26,276$2,6142.49%$2,190
13
33911130.0250.075$92,043$2,209$4,418$657$3,116$750$18,000$20,000$9,827$51,070$95,554$1,386$274$14,544$36,526$3,637$10,651$11,592$47,176$100,627$4,151$0$0$0$0$4,000$0$25,140$4,151$0$8,000$55,294$45,156$232,656$160,874$131,378$50,983$41,636$32,904$26,871$5,927$24,721$20,189$1,166$1,691$31,568$25,780$2,6310.63%$2,148
14
341012140.0250.075$94,344$2,237$4,473$690$3,164$750$18,500$20,500$10,069$48,132$97,890$1,419$277$14,830$33,301$861$14,818$11,824$48,120$102,639$3,760$0$0$6,000$0$0$27,026$3,760$0$7,500$77,941$62,060$270,605$193,440$154,023$58,721$46,756$35,372$28,165$2,395$34,075$27,132$3,020$1,820$33,355$26,559$2,7805.66%$2,213
15
351113150.0250.075$98,878$2,265$4,529$724$3,213$750$20,500$20,500$10,544$50,191$102,459$1,486$281$15,122$35,069$94$14,013$12,061$49,082$104,692$3,967$0$0$0$5,000$0$29,053$3,967$8,000$0$104,287$80,961$311,400$228,448$177,351$67,088$52,082$46,025$35,731$5,048$36,631$28,438$576$1,855$34,602$26,863$2,8833.74%$2,239
16
361214160.0250.075$104,559$2,293$4,586$760$3,262$750$20,500$20,500$11,140$55,275$108,175$1,569$284$15,419$39,856$307$10,208$12,302$50,064$106,786$4,537$0$0$0$0$0$31,232$4,537$11,000$0$132,609$100,374$355,255$266,081$201,402$76,132$57,626$60,477$45,776$8,500$39,378$29,806$3,323$1,845$36,040$27,280$3,0034.16%$2,273
17
371315170.0250.075$109,530$2,322$4,643$798$3,313$750$21,000$21,000$11,661$61,723$113,182$1,641$288$15,723$46,000-$5,838$5,065$12,548$51,065$108,922$5,269$0$0$0$0$3,000$0$36,574$5,269$0$12,000$160,554$118,489$402,899$307,037$226,593$85,905$63,397$65,013$47,979$13,036$54,332$40,097$6,277$2,130$37,395$27,598$3,1163.76%$2,300
18
381416180.0250.075$112,269$2,351$4,701$838$3,363$750$21,000$21,000$11,947$64,172$115,957$1,681$291$16,032$48,140-$7,977$3,947$12,799$52,086$111,100$5,521$0$0$0$0$3,000$0$42,317$5,521$0$13,000$190,596$137,143$454,117$351,065$252,608$96,461$69,408$69,889$50,288$17,912$71,407$51,381$10,352$2,229$38,449$27,666$3,2042.82%$2,306
19
391517190.0250.075$117,665$2,380$4,760$880$3,415$750$21,000$21,000$12,512$65,997$121,390$1,760$295$16,348$49,650-$9,487$3,478$13,055$53,128$113,322$5,697$0$0$0$0$0$45,491$5,697$15,000$0$225,890$158,476$509,175$398,395$279,498$107,860$75,670$90,130$63,232$23,153$76,762$53,853$15,707$2,299$40,947$28,726$3,4126.49%$2,394
20
401618200.0250.075$124,431$2,410$4,819$924$3,467$750$21,500$21,500$13,221$71,048$128,193$1,859$299$16,670$54,378-$14,216-$187$13,316$54,191$115,589$6,278$0$0$0$0$0$48,903$6,278$18,000$0$264,332$180,809$568,863$449,774$307,655$120,167$82,196$114,890$78,587$29,913$82,519$56,445$21,464$2,518$42,095$28,794$3,5082.80%$2,399
21
411719210.0250.075$130,349$2,440$4,880$0$3,520$750$21,500$21,500$13,943$77,206$134,149$1,945$303$16,998$60,208-$20,045-$4,933$13,582$55,275$117,900$7,447$0$0$0$0$0$52,570$7,447$0$19,500$305,657$203,849$633,028$505,008$336,800$133,449$89,000$123,507$82,369$38,530$108,208$72,166$27,653$2,788$45,224$30,161$3,7697.43%$2,513
22
421820220.0250.075$133,608$2,470$4,941$0$3,573$750$21,500$21,500$14,288$80,158$137,446$1,993$306$17,333$62,825-$22,662-$6,445$13,854$56,380$120,258$7,906$0$0$0$0$0$56,513$7,906$0$20,000$350,081$227,639$702,005$564,383$366,989$147,780$96,094$132,770$86,333$47,793$136,324$88,644$35,769$2,909$47,043$30,590$3,9204.02%$2,549
23
431921230.0250.075$140,028$2,501$5,002$0$3,627$750$22,000$22,000$14,966$84,939$143,904$2,087$310$17,675$67,264-$27,102-$9,757$14,131$57,508$122,664$8,765$0$0$0$0$0$60,752$8,765$21,000$0$398,337$252,542$776,656$628,712$398,598$163,241$103,493$163,728$103,802$57,751$146,548$92,910$45,993$3,114$49,663$31,486$4,1395.57%$2,624
24
442022240.0250.075$150,695$2,532$5,065$0$3,682$750$22,000$22,000$16,089$94,522$154,611$2,242$314$18,023$76,499-$36,336-$17,841$14,414$58,658$125,117$10,676$0$0$0$0$0$65,308$10,676$26,000$0$450,213$278,295$856,905$697,865$431,379$179,916$111,213$202,007$124,869$70,030$157,539$97,382$56,984$3,542$51,748$31,988$4,3124.20%$2,666
25
452123250.0250.075$157,860$2,564$5,128$0$3,737$750$22,000$22,000$16,845$100,971$161,815$2,346$318$18,379$82,592-$42,430-$22,761$14,702$59,831$127,619$11,893$0$0$0$0$0$70,206$11,893$0$28,000$505,979$304,947$943,173$772,205$465,399$197,897$119,270$217,158$130,878$85,181$197,355$118,943$68,800$3,824$54,589$32,900$4,5495.49%$2,742
26
46220.0250.075$0$0$0$0$4,543$0$0$0$0$19,457$0$0$0$18,491$966-$803$60,062$14,996$61,028$130,171$97$0$0$40,000$0$0$75,471$97$543,927$319,623$989,911$24,000$806,121$473,693$217,282$127,679$183,445$107,796$61,468$50,000$212,156$124,667$83,601$1,897$67,464$39,643$5,62223.58%$3,304
27
47230.0250.075$0$0$0$0$4,600$0$0$0$0$19,400$0$0$0$18,861$539-$377$61,709$15,296$62,248$132,775$54$0$0$40,000$0$81,132$54$584,722$335,005$1,040,154$24,000$842,580$482,739$238,178$136,459$197,203$112,984$75,226$174,068$99,729$59,513$54,000$1,877$71,469$40,947$5,9565.94%$3,412
28
48240.0250.075$0$0$0$0$4,658$0$0$0$0$19,342$0$0$0$19,238$104$58$63,389$15,602$63,493$135,430$10$0$0$40,000$0$87,217$10$628,576$351,127$1,094,166$24,000$881,773$492,564$260,699$145,628$152,993$85,463$50,016$59,000$187,123$104,528$72,568$1,857$76,475$42,720$6,3737.00%$3,560
29
49250.0250.075$0$0$0$0$4,716$0$0$0$0$20,284$0$0$0$19,623$661$1,501$64,102$15,914$64,763$138,139$66$0$0$38,000$0$93,758$66$675,719$368,025$1,151,228$25,000$922,906$502,653$284,967$155,205$164,468$89,576$61,491$137,157$74,702$48,602$64,000$1,790$82,428$44,894$6,8697.78%$3,741
30
50260.0250.075$0$0$0$0$4,775$0$0$0$0$20,225$0$0$0$20,015$210-$47$65,848$16,232$66,058$140,902$21$0$0$40,000$0$100,790$21$726,398$385,736$1,212,570$25,000$967,124$513,568$311,114$165,210$107,803$57,246$33,826$69,000$147,444$78,297$58,889$1,862$87,343$46,381$7,2795.96%$3,865
31
51270.0250.075$0$0$0$0$4,834$0$0$0$0$21,166$0$0$0$20,416$750-$587$66,629$16,557$67,379$143,720$75$0$0$40,000$0$108,349$75$780,878$404,299$1,277,513$26,000$1,013,658$524,821$339,282$175,663$115,888$60,001$41,911$85,503$44,269$29,948$73,000$1,887$92,204$47,739$7,6845.57%$3,978
32
52280.0250.075$0$0$0$0$4,895$0$0$0$0$21,105$0$0$0$20,824$281-$119$68,446$16,888$68,727$146,594$28$0$0$40,000$0$116,475$28$839,444$423,756$1,347,326$26,000$1,063,683$536,954$369,623$186,588$46,580$23,514$10,603$78,000$91,915$46,399$36,360$1,865$97,212$49,073$8,1015.43%$4,089
33
53290.0250.075$0$0$0$0$4,956$0$0$0$0$22,044$0$0$0$21,240$804$1,359$69,298$17,226$70,101$149,526$80$0$0$38,000$0$125,211$80$902,402$444,150$1,421,376$27,000$1,116,459$549,505$402,301$198,007$50,073$24,645$14,096$17,809$8,765$5,254$81,000$1,797$101,167$49,793$8,4314.07%$4,149
34
54300.0250.075$0$0$0$0$5,018$0$0$0$0$34,982$0$0$0$21,665$13,317$2,404$58,187$17,570$71,503$152,517$1,332$0$0$17,852$6,590$0$134,602$1,332$970,082$465,524$1,487,979$40,000$1,160,193$556,755$437,492$209,944$0$0$0$53,829$0$0$0$19,145$1,748$104,876$50,328$8,7403.67%$4,194
35
55310.0250.075$0$0$0$0$5,081$0$0$0$0$94,919$0$0$0$22,099$72,821-$32,658$113$17,922$72,934$155,567$8,380$0$0$0$119,697$25,000$8,380$1,042,838$487,928$1,499,577$100,000$1,147,208$536,761$475,384$222,425$0$0$0$0$0$0$3,372$108,168$50,610$9,0143.14%$4,217
36
56320.0250.075$0$0$0$0$5,144$0$0$0$0$134,856$0$0$0$22,541$112,315-$72,153-$37,923$18,280$74,392$158,678$16,905$0$0$0$128,674$16,905$1,121,051$511,409$1,472,046$140,000$1,093,248$498,726$516,182$235,476-$1$0-$1-$1$0-$1$5,200$112,751$51,436$9,3964.24%$4,286
37
57330.0250.075$0$0$0$0$5,208$0$0$0$0$144,792$0$0$0$22,991$121,800-$81,638-$45,920$18,646$75,880$161,852$18,835$0$0$0$138,325$18,835$1,205,130$536,021$1,432,449$150,000$1,025,242$456,010$560,104$249,125-$1$0-$1-$1$0-$1$5,639$120,317$53,515$10,0266.71%$4,460
38
58340.0250.075$0$0$0$0$5,274$0$0$0$0$154,726$0$0$0$23,451$131,275-$91,113-$53,878$19,019$77,398$165,089$20,760$0$0$0$148,699$20,760$1,295,515$561,817$1,379,883$160,000$942,135$408,569$607,386$263,401-$1$0-$1-$1$0-$1$6,078$127,888$55,460$10,6576.29%$4,622
39
59350.0250.075$0$0$0$0$5,339$0$0$0$0$164,661$0$0$0$23,920$140,740-$100,578-$61,795$19,399$78,946$168,391$22,680$0$0$0$159,851$22,680$1,392,678$588,854$1,313,374$170,000$842,795$356,352$658,279$278,334-$1$0-$1-$1$0-$1$6,516$135,464$57,277$11,2895.92%$4,773
40
60360.0250.075$0$0$0$0$5,406$0$0$0$0$179,594$0$0$0$24,399$155,195-$115,033-$74,671$19,787$80,525$171,759$25,695$0$0$0$171,840$25,695$1,497,129$617,193$1,226,877$185,000$721,005$297,235$713,056$293,958-$1$0-$1-$1$0-$1$7,186$146,714$60,483$12,2268.30%$5,040
41
61370.0250.075$0$0$0$101,507$0$5,474$0$0$0$0$186,033$0$0$0$24,887$161,146-$120,984-$79,011$20,183$82,135$175,194$26,835$0$0$0$184,728$26,835$1,609,414$646,895$1,228,893$90,000$685,080$275,364$772,009$310,305-$1$0-$1-$1$0-$1$6,535$152,663$61,362$12,7224.06%$5,113
42
62380.0250.075$0$0$0$101,507$0$5,542$0$0$0$0$190,964$0$0$0$25,384$165,580-$125,418-$81,802$20,586$83,778$178,698$27,638$0$0$0$198,583$27,638$1,730,120$678,027$1,226,060$95,000$641,461$251,386$835,452$327,410-$1$0-$1-$1$0-$1$6,740$156,586$61,365$13,0492.57%$5,114
43
63390.0250.075$0$0$0$101,507$0$5,612$0$0$0$0$200,895$0$0$0$25,892$175,003-$134,841-$89,550$20,998$85,453$182,272$29,535$0$0$0$213,477$29,535$1,859,879$710,657$1,213,014$105,000$584,571$223,364$903,723$345,311-$1$0-$1-$1$0-$1$7,177$164,183$62,734$13,6824.85%$5,228
44
64400.0250.075$0$0$0$101,507$0$5,682$0$0$0$0$210,825$0$0$0$26,410$184,415-$144,253-$97,253$21,418$87,162$185,917$31,427$0$0$0$229,487$31,427$1,999,370$744,857$1,188,991$115,000$513,414$191,270$977,183$364,046-$1$0-$1-$1$0-$1$7,612$171,786$63,998$14,3154.63%$5,333
45
65410.0250.075$0$0$0$102,522$0$0$0$0$0$0$229,522$0$0$0$28,538$200,984-$160,821-$112,078$21,846$88,906$189,635$37,613$0$0$0$246,699$37,613$2,149,322$780,704$1,151,165$127,000$424,920$154,345$1,050,472$381,566-$1$0-$1-$1$0-$1$8,194$183,715$66,731$15,3106.94%$5,561
46
66420.0250.075$0$0$0$103,547$0$0$0$0$0$0$243,547$0$0$0$29,077$214,470-$174,308-$123,786$22,283$90,684$193,428$42,719$0$0$0$265,201$42,719$2,310,522$818,275$1,097,502$140,000$316,789$112,191$1,129,258$399,928-$1$0-$1-$1$0-$1$8,819$192,009$68,000$16,0014.51%$5,667
47
67430.0250.075$0$0$0$104,582$0$0$0$0$0$0$259,582$0$0$0$29,626$229,956-$189,794-$137,459$22,729$92,497$197,297$48,724$0$0$0$285,091$48,724$2,483,811$857,654$1,024,815$155,000$185,548$64,069$1,213,952$419,175-$1$0-$1-$1$0-$1$9,536$201,322$69,516$16,7774.85%$5,793
48
68440.0250.075$0$0$0$105,628$0$0$0$0$0$0$275,628$0$0$0$30,187$245,441-$205,279-$151,094$23,184$94,347$201,242$54,706$0$0$0$306,473$54,706$2,670,096$898,929$931,676$170,000$29,464$9,920$1,304,998$439,348-$1$0-$1-$1$0-$1$10,253$210,669$70,925$17,5564.64%$5,910
49
69450.0250.075$0$0$0$106,685$0$0$0$0$0$0$293,359$0$0$0$30,759$262,600-$222,437-$166,366$23,647$96,234$205,267$61,435$0$0$0$329,459$61,435$2,715,354$155,000$891,311$969,878$31,674$0$0$1,402,873$460,491-$1$0-$1-$1$0-$1$11,047$220,876$72,502$18,4064.84%$6,042
50
70460.0250.075$0$0$0$107,751$0$0$0$0$0$0$312,751$0$0$0$31,342$281,410-$241,247-$183,251$24,120$98,159$209,373$68,901$0$0$0$354,168$68,901$2,714,005$205,000$868,597$1,042,618$0$0$1,508,089$482,653-$1$0-$1-$1$0-$1$11,918$231,933$74,228$19,3285.01%$6,186
51
71470.0250.075$0$0$0$108,829$0$0$0$0$0$0$333,829$0$0$0$31,937$301,892-$261,730-$201,770$24,603$100,122$213,560$77,112$0$0$0$380,731$77,112$2,692,556$225,000$840,189$1,120,815$0$0$1,621,195$505,880-$1$0-$1-$2$0-$2$12,866$243,851$76,092$20,3215.14%$6,341
52
72480.0250.075$0$0$0$109,917$0$0$0$0$0$0$354,917$0$0$0$32,543$322,374-$282,211-$220,249$25,095$102,125$217,831$85,298$0$0$0$409,285$85,298$2,649,497$245,000$806,084$1,204,876$0$0$1,742,785$530,226-$2$0-$2-$2$0-$2$13,815$255,804$77,826$21,3174.90%$6,486
53
73490.0250.075$0$0$0$111,016$0$0$0$0$0$0$376,016$0$0$0$33,162$342,854-$302,692-$238,687$25,596$104,167$222,188$93,459$0$0$0$439,982$93,459$2,583,210$265,000$766,269$1,295,242$0$0$1,873,494$555,743-$2-$1-$2-$2-$1-$2$14,763$267,794$79,437$22,3164.69%$6,620
54
74500.0250.075$0$0$0$112,127$0$0$0$0$0$0$397,127$0$0$0$33,794$363,333-$323,171-$257,083$26,108$106,250$226,632$101,594$0$0$0$472,981$101,594$2,491,950$285,000$720,718$1,392,385$0$0$2,014,006$582,488-$2-$1-$2-$2-$1-$2$15,711$279,821$80,929$23,3184.49%$6,744
55
75510.0250.075$0$0$0$113,248$0$0$0$0$0$0$423,248$0$0$0$34,437$388,810-$348,648-$280,435$26,631$108,375$231,164$112,003$0$0$0$508,454$112,003$2,368,847$310,000$667,987$1,496,814$0$0$2,165,056$610,520-$2-$1-$2-$2-$1-$2$16,891$294,354$83,004$24,5295.19%$6,917
56
76520.0250.075$0$0$0$114,380$0$0$0$0$0$0$449,380$0$0$0$35,094$414,286-$374,124-$303,743$27,163$110,543$235,788$122,385$0$0$0$546,588$122,385$2,211,510$335,000$608,029$1,609,075$0$0$2,327,435$639,901-$2-$1-$2-$2-$1-$2$18,070$308,925$84,935$25,7444.95%$7,078
57
77530.0250.075$0$0$0$115,524$0$0$0$0$0$0$475,524$0$0$0$35,764$439,760-$399,598-$327,006$27,706$112,754$240,503$132,739$0$0$0$587,582$132,739$2,017,373$360,000$540,787$1,729,755$0$0$2,501,993$670,697-$2-$1-$2-$2-$1-$2$19,250$323,535$86,728$26,9614.73%$7,227
58
78540.0250.075$0$0$0$116,679$0$0$0$0$0$0$501,679$0$0$0$36,447$465,232-$425,070-$350,223$28,261$115,009$245,313$143,065$0$0$0$631,651$143,065$1,783,676$385,000$466,188$1,859,487$0$0$2,689,643$702,974-$2-$1-$2-$3-$1-$3$20,429$338,185$88,389$28,1824.53%$7,366
59
79550.0250.075$0$0$0$117,846$0$0$0$0$0$0$527,846$0$0$0$37,144$490,702-$450,539-$373,393$28,826$117,309$250,220$153,363$0$0$0$679,025$153,363$1,507,452$410,000$384,143$1,998,948$0$0$2,891,366$736,805-$3-$1-$3-$3-$1-$3$21,608$352,875$89,923$29,4064.34%$7,494
60
80560.0250.075$0$0$0$119,025$0$0$0$0$0$0$554,025$0$0$0$37,855$516,169-$476,007-$396,514$29,402$119,655$255,224$163,631$0$0$0$729,952$163,631$1,185,511$435,000$294,550$2,148,870$0$0$3,108,218$772,263-$3-$1-$3-$3-$1-$3$22,787$367,607$91,335$30,6344.17%$7,611
61
81570.0250.075$0$0$0$120,215$0$0$0$0$0$0$580,215$0$0$0$38,580$541,635-$501,472-$419,586$29,990$122,048$260,329$173,868$0$0$0$784,698$173,868$814,424$460,000$197,292$2,310,035$0$0$3,341,335$809,428-$3-$1-$3-$3-$1-$3$23,966$382,380$92,630$31,8654.02%$7,719
62
82580.0250.075$0$0$0$121,417$0$0$0$0$0$0$596,417$0$0$0$39,320$557,097-$516,935-$432,608$30,590$124,489$265,535$179,476$0$0$0$843,550$179,476$400,506$475,000$94,596$2,483,287-$1$0$3,591,935$848,382-$3-$1-$3-$3-$1-$3$24,682$392,259$92,648$32,6882.58%$7,721
63
83590.0250.075$0$0$0$122,631$0$0$0$0$0$0$553,175$0$0$0$40,074$513,101-$472,938-$386,122$31,202$126,979$270,846$157,701$0$0$0$886,817$20,000$157,701$0$430,544$0$2,669,534-$1$0$3,861,330$889,211-$4-$1-$4-$4-$1-$4$22,645$392,828$90,463$32,7360.15%$7,539
64
84600.0250.075$0$0$0$123,857$0$0$0$0$0$0$123,857$0$0$0$40,844$83,014-$42,851$46,505$31,826$129,519$276,263$9,325$0$0$0$688,328$265,000$9,325$0$0$2,869,749-$1$0$4,150,929$932,004-$4-$1-$4-$4-$1-$4$2,732$376,800$84,602$31,400-4.08%$7,050
65
85610.0250.075$0$0$0$125,096$0$0$0$0$0$0$125,096$0$0$0$41,629$83,467-$43,305$48,642$32,463$132,109$281,788$9,367$0$0$0$469,952$270,000$9,367$0$0$3,084,980-$1$0$4,462,249$976,856-$4-$1-$4-$4-$1-$4$2,753$382,976$83,839$31,9151.64%$6,987
66
86620.0250.075$0$0$0$126,347$0$0$0$0$0$0$126,347$0$0$0$42,429$83,918-$43,755$50,833$33,112$134,751$287,424$9,408$0$0$0$230,199$275,000$9,408$0$0$3,316,354-$1$0$4,796,918$1,023,868-$4-$1-$4-$4-$1-$4$2,774$389,165$83,064$32,4301.62%$6,922
67
87630.0250.075$0$0$0$127,610$0$0$0$0$0$0$127,610$0$0$0$43,246$84,365-$44,202$53,082$33,774$137,446$293,172$9,448$0$0$0$0$247,464$9,448$0$0$3,565,080-$1$0$5,156,687$1,073,141-$5-$1-$5-$5-$1-$5$2,795$362,831$75,508$30,236-6.77%$6,292
68
88640.0250.075$0$0$0$128,887$0$0$0$0$0$0$128,887$0$0$0$44,079$84,808-$44,645$55,387$34,449$140,195$299,036$9,488$0$0$0$0$9,488$0$0$3,832,461-$1$0$5,293,438250000$1,074,060-$5-$1-$5-$5-$1-$5$2,815$366,583$74,381$30,5491.03%$6,198
69
89650.0250.075$0$0$0$130,175$0$0$0$0$0$0$130,175$0$0$0$44,928$85,247-$45,085$57,752$35,138$142,999$305,016$9,527$0$0$0$0$9,527$0$0$4,119,896-$1$0$5,435,446255000$1,075,302-$5-$1-$5-$6-$1-$6$2,836$372,813$73,754$31,0681.70%$6,146
70
90660.0250.075$0$0$0$131,477$0$0$0$0$0$0$131,477$0$0$0$45,795$85,682-$45,520$60,177$35,841$145,859$311,117$9,565$0$0$0$0$9,565$0$0$4,428,888-$1$0$5,583,105260000$1,076,901-$6-$1-$6-$6-$1-$6$2,856$379,056$73,115$31,5881.67%$6,093
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...