I bonds

	A	B	C	D	E	F	G	H	I	J	K	L	M
1		TOTAL ANNUAL I BONDS PURCHASE							Accrued Federal tax amount you may owe:		7928.976248
2		Avg interest	2.75%
3				70000					If your federal income tax rate is:	22%
4	Year	Half year	Interest	Principal	Principal + Interest at begin	Interest at the end of 6 month	Principal + Interest at the end of 6 month	Redemption amount	TAX AMOUNT	Inflation
5	1	May 2008	4.84%	2500	2500	121	2621		26.62
6		Nov 2008	5.64%	2500	5121	288.8244	5409.8244		63.541368
7	2	May 2009	0.00%	2500	7909.8244	0	7909.8244		0
8		Nov 2009	3.36%	2500	10409.8244	349.7700998	10759.5945		76.94942196
9	3	May 2010	1.74%	2500	13259.5945	230.7169443	13490.31144		50.75772775
10		Nov 2010	0.74%	2500	15990.31144	118.3283047	16108.63975		26.03222703
11	4	May 2011	4.60%	2500	18608.63975	855.9974284	19464.63718		188.3194343
12		Nov 2011	3.06%	2500	21964.63718	672.1178976	22636.75507		147.8659375
13	5	May 2012	2.20%	2500	25136.75507	553.0086116	25689.76369		121.6618946
14		Nov 2012	1.76%	2500	28189.76369	496.1398409	28685.90353		109.150765
15	6	May 2013	1.18%	2500	31185.90353	367.9936616	31553.89719		80.95860556
16		Nov 2013	1.38%	2500	34053.89719	469.9437812	34523.84097		103.3876319
17	7	May 2014	1.94%	2500	37023.84097	718.2625148	37742.10349		158.0177533
18		Nov 2014	1.48%	2500	40242.10349	595.5831316	40837.68662		131.0282889
19	8	May 2015	0.00%	2500	43337.68662	0	43337.68662		0
20		Nov 2015	1.64%	2500	45837.68662	751.7380605	46589.42468		165.3823733
21	9	May 2016	0.26%	2500	49089.42468	127.6325042	49217.05718		28.07915092
22		Nov 2016	2.76%	2500	51717.05718	1427.390778	53144.44796		314.0259712
23	10	May 2017	1.96%	2500	55644.44796	1090.63118	56735.07914		239.9388596
24		Nov 2017	2.58%	2500	59235.07914	1528.265042	60763.34418		336.2183092
25	11	May 2018	2.52%	2500	63263.34418	1594.236273	64857.58045		350.7319801
26		Nov 2018	2.83%	2500	67357.58045	1906.219527	69263.79998		419.3682959
27	12	May 2019	1.90%	2500	71763.79998	1363.5122	73127.31218		299.9726839
28		Nov 2019	2.22%	2500	75627.31218	1678.92633	77306.23851		369.3637927
29	13	May 2020	1.06%	2500	63159.23851	669.4879282	63828.72644	-16647	147.2873442
30		Nov 2020	1.68%	2500	66328.72644	1114.322604	67443.04904		245.1509729
31	14	May 2021	3.54%	2500	52443.04904	1856.483936	54299.53298	-17500	408.426466
32		Nov 2021	7.12%	2500	56799.53298	4044.126748	60843.65973		889.7078846
33	15	May 2022	9.62%	2500	63343.65973	6093.660066	69437.31979		1340.605214
34		Nov 2022	6.89%	2500	71937.31979	4956.481334	76893.80113		1090.425893	74,716	in 2023	55,000	in 2011
35	16	May 2023	0.00%	0	76893.80113	0	76893.80113		0	99,213.09		70,000	in 2008
36		Nov 2023	0.00%	0	76893.80113	0	76893.80113		0
37	17	May 2024	0.00%	0	76893.80113	0	76893.80113		0
38		Nov 2024	0.00%	0	76893.80113	0	76893.80113		0
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
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100