ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAE
1
Equity
2
MonthProperty 1Property 2Property 3Property 4Property 5Property 6Proprety 7Property 8Property 9Property 10CashTotal
3
0$44,500$26,000$10,000$80,500
4
1$44,850$26,350$11,333$82,533
5
2$45,200$26,700$12,667$84,567
6
3$45,550$27,050$14,000$86,600
7
4$45,900$27,400$15,333$88,633
8
5$46,250$27,750$16,667$90,667
9
6$46,600$28,100$18,000$92,700
10
7$46,950$28,450$19,333$94,733
11
8$47,300$28,800$20,667$96,767
12
9$47,650$29,150$22,000$98,800
13
10$48,000$29,500$23,333$100,833
14
11$48,350$29,850$24,667$102,867
15
12$48,700$30,200$26,000$104,900
<----- Purchase property 3
16
13$49,050$30,550$20,000$2,500$102,100
17
14$49,400$30,900$20,350$4,000$104,650
18
15$49,750$31,250$20,700$5,500$107,200
19
16$50,100$31,600$21,050$7,000$109,750
20
17$50,450$31,950$21,400$8,500$112,300
21
18$50,800$32,300$21,750$10,000$114,850
22
19$51,150$32,650$22,100$11,500$117,400
23
20$51,500$33,000$22,450$13,000$119,950
24
21$51,850$33,350$22,800$14,500$122,500
25
22$52,200$33,700$23,150$16,000$125,050
26
23$52,550$34,050$23,500$17,500$127,600
27
24$52,900$34,400$23,850$19,000$130,150
28
25$53,250$34,750$24,200$20,500$132,700
29
26$53,600$35,100$24,550$22,000$135,250
30
27$53,950$35,450$24,900$23,500$137,800
31
28$54,300$35,800$25,250$25,000$140,350
<----- Purchase property 4
32
29$54,650$36,150$25,600$20,000$1,667$138,067
33
30$55,000$36,500$25,950$20,350$3,333$141,133
34
31$55,350$36,850$26,300$20,700$5,000$144,200
35
32$55,700$37,200$26,650$21,050$6,667$147,267
36
33$56,050$37,550$27,000$21,400$8,333$150,333
37
34$56,400$37,900$27,350$21,750$10,000$153,400
38
35$56,750$38,250$27,700$22,100$11,667$156,467
39
36$57,100$38,600$28,050$22,450$13,333$159,533
40
37$57,450$38,950$28,400$22,800$15,000$162,600
41
38$57,800$39,300$28,750$23,150$16,667$165,667
42
39$58,150$39,650$29,100$23,500$18,333$168,733
43
40$58,500$40,000$29,450$23,850$20,000$171,800
44
41$58,850$40,350$29,800$24,200$21,667$174,867
45
42$59,200$40,700$30,150$24,550$23,333$177,933
46
43$59,550$41,050$30,500$24,900$25,000$181,000
<----- Purchase property 5
47
44$59,900$41,400$30,850$25,250$20,000$1,833$179,233
48
45$60,250$41,750$31,200$25,600$20,350$3,667$182,817
49
46$60,600$42,100$31,550$25,950$20,700$5,500$186,400
50
47$60,950$42,450$31,900$26,300$21,050$7,333$189,983
51
48$61,300$42,800$32,250$26,650$21,400$9,167$193,567
52
49$61,650$43,150$32,600$27,000$21,750$11,000$197,150
53
50$62,000$43,500$32,950$27,350$22,100$12,833$200,733
54
51$62,350$43,850$33,300$27,700$22,450$14,667$204,317
55
52$62,700$44,200$33,650$28,050$22,800$16,500$207,900
56
53$63,050$44,550$34,000$28,400$23,150$18,333$211,483
57
54$63,400$44,900$34,350$28,750$23,500$20,167$215,067
58
55$63,750$45,250$34,700$29,100$23,850$22,000$218,650
59
56$64,100$45,600$35,050$29,450$24,200$23,833$222,233
60
57$64,450$45,950$35,400$29,800$24,550$25,667$225,817
<----- Purchase property 6
61
58$64,800$46,300$35,750$30,150$24,900$20,000$2,667$224,567
62
59$65,150$46,650$36,100$30,500$25,250$20,350$4,667$228,667
63
60$65,500$47,000$36,450$30,850$25,600$20,700$6,667$232,767
64
61$65,850$47,350$36,800$31,200$25,950$21,050$7,667$235,867
<------ Stop contributing $1000 per month to portfolio
65
62$66,200$47,700$37,150$31,550$26,300$21,400$8,667$238,967
66
63$66,550$48,050$37,500$31,900$26,650$21,750$9,667$242,067
67
64$66,900$48,400$37,850$32,250$27,000$22,100$10,667$245,167
68
65$67,250$48,750$38,200$32,600$27,350$22,450$11,667$248,267
69
66$67,600$49,100$38,550$32,950$27,700$22,800$12,667$251,367
70
67$67,950$49,450$38,900$33,300$28,050$23,150$13,667$254,467
71
68$68,300$49,800$39,250$33,650$28,400$23,500$14,667$257,567
72
69$68,650$50,150$39,600$34,000$28,750$23,850$15,667$260,667
73
70$69,000$50,500$39,950$34,350$29,100$24,200$16,667$263,767
74
71$69,350$50,850$40,300$34,700$29,450$24,550$17,667$266,867
75
72$69,700$51,200$40,650$35,050$29,800$24,900$18,667$269,967
76
73$70,050$51,550$41,000$35,400$30,150$25,250$19,667$273,067
77
74$70,400$51,900$41,350$35,750$30,500$25,600$20,667$276,167
78
75$70,750$52,250$41,700$36,100$30,850$25,950$21,667$279,267
79
76$71,100$52,600$42,050$36,450$31,200$26,300$22,667$282,367
80
77$71,450$52,950$42,400$36,800$31,550$26,650$23,667$285,467
81
78$71,800$53,300$42,750$37,150$31,900$27,000$24,667$288,567
82
79$72,150$53,650$43,100$37,500$32,250$27,350$25,667$291,667
<----- Purchase property 7
83
80$72,500$54,000$43,450$37,850$32,600$27,700$20,000$1,833$289,933
84
81$72,850$54,350$43,800$38,200$32,950$28,050$20,350$3,000$293,550
85
82$73,200$54,700$44,150$38,550$33,300$28,400$20,700$4,167$297,167
86
83$73,550$55,050$44,500$38,900$33,650$28,750$21,050$5,333$300,783
87
84$73,900$55,400$44,850$39,250$34,000$29,100$21,400$6,500$304,400
88
85$74,250$55,750$45,200$39,600$34,350$29,450$21,750$7,667$308,017
89
86$74,600$56,100$45,550$39,950$34,700$29,800$22,100$8,833$311,633
90
87$74,950$56,450$45,900$40,300$35,050$30,150$22,450$10,000$315,250
91
88$75,300$56,800$46,250$40,650$35,400$30,500$22,800$11,167$318,867
92
89$75,650$57,150$46,600$41,000$35,750$30,850$23,150$12,333$322,483
93
90$76,000$57,500$46,950$41,350$36,100$31,200$23,500$13,500$326,100
94
91$76,350$57,850$47,300$41,700$36,450$31,550$23,850$14,667$329,717
95
92$76,700$58,200$47,650$42,050$36,800$31,900$24,200$15,833$333,333
96
93$77,050$58,550$48,000$42,400$37,150$32,250$24,550$17,000$336,950
97
94$77,400$58,900$48,350$42,750$37,500$32,600$24,900$18,167$340,567
98
95$77,750$59,250$48,700$43,100$37,850$32,950$25,250$19,333$344,183
99
96$78,100$59,600$49,050$43,450$38,200$33,300$25,600$20,500$347,800
100
97$78,450$59,950$49,400$43,800$38,550$33,650$25,950$21,667$351,417