ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBS
1
Single teacher in 3rd year in district, MA + 0 to start, teacher purchases 0 years, retire at 53
2
LPS Salary Schedule B, PERA Table 7 (hired after January 1, 2017 but before July 1, 2019)
3
Key For Columns
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
Insurance Premium
Pre-Tax/PERA
Insurance
Post-Tax/PERA
Total Insurance
2020 Dollars
HSA Employee
Contribution
HSA Employer
Contribution
Teacher Trad 401k
Contribution
Roth 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
IRA and 401k
Total in Roth
2020 Dollars
Withdrawn from
Roth
Fed Tax
Owed
Additions to
house downpayment fund
Total in
downpayment fund
Additions to
Taxable Fund 1
Additions to
Taxable Fund
Total in
Trad 401k
Withdrawn
from 401k for living expenses
Total in 401k
constant 2020 dollars
Total
in 457
Withdrawn
from 457 for living expenses
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Withdrawn from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Withdrawn from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Withdrawn from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$50,164$2,000$4,000$494$494$2,300$1,250$0$16,000$5,167$32,203$53,864$781$248$12,650$19,553$20,447$20,572$9,875$40,125$85,525$2,149$1,600$1,600$0$0$0$549$0$0$0$0$16,000$16,000$3,550$3,550$00$890$29,736$29,736$2,478$2,478
6
262460.0250.075$53,466$2,025$4,050$518$505$2,350$1,250$0$18,000$5,772$32,901$57,191$829$251$12,800$20,101$20,699$20,827$10,073$40,928$87,236$2,211$1,800$1,800$0$0$0$411$0$0$0$35,200$34,320$7,416$7,231$0$0$0$0$0$0$915$30,495$29,733$2,5412.55%$2,478
7
273570.0250.075$56,990$2,050$4,101$544$517$2,350$1,250$0$20,500$6,435$33,312$60,791$881$254$13,051$20,261$21,355$21,485$10,274$41,746$88,980$2,226$2,000$2,000$0$0$0$226$0$0$58,340$55,459$11,572$11,001$0$0$0$0$0$0$922$31,029$29,497$2,5861.75%$2,458
8
284680.0250.075$62,668$2,076$4,152$571$530$2,400$1,250$0$12,000$3,000$7,059$55,865$66,495$964$257$13,307$42,558-$110$23$10,479$42,581$90,760$4,897$0$0$0$12,000$11,122$4,897$0$0$65,716$60,909$16,090$14,914$0$0$0$0$0$0$1,936$35,810$33,191$2,98415.41%$2,766
9
295790.0250.075$66,800$2,102$4,204$600$542$2,400$1,250$0$11,000$5,000$7,513$57,593$70,706$1,025$261$13,568$44,025-$727-$592$10,689$43,433$92,575$5,128$0$0$0$23,900$21,598$5,128$0$0$75,644$68,359$20,947$18,930$0$0$0$0$0$0$2,003$38,175$34,499$3,1816.61%$2,875
10
3068100.0250.075$71,204$2,128$4,256$630$555$2,450$1,250$0$12,000$6,000$7,997$60,512$75,139$1,090$264$13,835$46,677-$2,514-$2,376$10,903$44,301$94,427$5,621$0$0$0$37,693$33,211$5,621$0$0$87,317$76,935$26,218$23,101$0$0$0$0$0$0$2,124$39,414$34,727$3,2843.24%$2,894
11
3179110.0250.075$78,294$2,155$4,310$661$568$2,450$1,250$0$13,000$9,000$8,777$63,870$82,309$1,193$267$14,106$49,764-$4,718-$4,577$11,121$45,187$96,315$6,207$0$0$0$53,519$45,977$6,207$0$0$102,866$88,369$31,885$27,391$0$0$0$0$0$0$2,264$40,939$35,169$3,4123.87%$2,931
12
32810120.0250.075$83,453$2,182$4,363$694$582$2,500$1,250$0$14,000$10,000$9,343$67,460$87,498$1,269$271$14,383$53,077-$7,130-$6,986$11,343$46,091$98,241$6,841$0$0$0$71,533$59,916$6,841$0$0$120,581$100,998$38,026$31,850$0$0$0$0$0$0$2,415$42,665$35,736$3,5554.22%$2,978
13
33911130.0250.075$87,040$2,209$4,418$729$596$2,500$1,250$0$15,000$10,000$9,737$70,701$91,167$1,322$274$14,666$56,035-$9,168-$9,022$11,570$47,013$100,206$7,395$0$0$0$91,898$75,049$7,395$0$0$139,625$114,025$44,628$36,445$0$0$0$0$0$0$2,550$44,160$36,064$3,6803.50%$3,005
14
341012140.0250.075$91,591$2,237$4,473$766$610$2,550$1,250$0$16,000$10,000$10,237$74,748$95,750$1,388$277$14,954$59,794-$11,990-$11,841$11,802$47,953$102,210$8,123$0$0$0$114,791$91,400$8,123$0$0$160,097$127,475$51,775$41,225$0$0$0$0$0$0$2,721$46,238$36,817$3,8534.71%$3,068
15
351113150.0250.075$95,525$2,265$4,529$804$624$2,550$1,250$0$17,000$10,000$10,668$78,297$99,769$1,447$281$15,248$63,048-$14,288-$14,136$12,038$48,912$104,254$8,739$0$0$0$140,400$108,997$8,739$0$0$182,104$141,373$59,458$46,159$0$0$0$0$0$0$2,869$47,962$37,234$3,9973.73%$3,103
16
361214160.0250.075$97,436$2,293$4,586$844$639$2,600$1,250$0$18,000$8,000$10,877$81,993$101,714$1,475$284$15,548$66,445-$16,710-$16,554$12,278$49,890$106,340$9,383$0$0$0$168,930$127,867$9,383$0$0$203,762$154,232$67,767$51,295$0$0$0$0$0$0$3,023$49,827$37,715$4,1523.89%$3,143
17
371315170.0250.075$104,780$2,322$4,643$886$654$2,600$1,250$0$19,000$10,000$11,684$86,574$109,144$1,583$288$15,854$70,720-$19,990-$19,832$12,524$50,888$108,466$10,219$0$0$0$200,600$148,042$10,219$0$0$229,044$169,034$76,700$56,604$0$0$0$0$0$0$3,218$52,267$38,573$4,3564.90%$3,214
18
381416180.0250.075$106,875$2,351$4,701$931$670$2,650$1,250$0$20,000$8,000$11,912$90,434$111,277$1,614$291$16,166$74,267-$22,523-$22,361$12,774$51,906$110,636$10,893$0$0$0$235,645$169,558$10,893$0$0$254,222$182,925$86,353$62,135$0$0$0$0$0$0$3,379$54,257$39,040$4,5213.81%$3,253
19
391517190.0250.075$111,477$2,380$4,760$977$686$2,650$1,250$0$21,000$8,000$12,417$94,573$115,967$1,682$295$16,485$78,088-$25,309-$25,144$13,030$52,944$112,848$11,624$0$0$0$274,318$192,451$11,624$0$0$281,289$197,341$96,729$67,861$0$0$0$0$0$0$3,553$56,419$39,581$4,7023.99%$3,298
20
401618200.0250.075$119,384$2,410$4,819$1,026$702$2,700$1,250$0$22,000$10,000$13,284$99,602$123,913$1,797$299$16,809$82,793-$28,958-$28,790$13,290$54,003$115,105$12,548$0$0$0$316,892$216,761$12,548$0$0$312,386$213,678$107,934$73,829$0$0$0$0$0$0$3,767$59,191$40,488$4,9334.91%$3,374
21
411719210.0250.075$124,451$2,440$4,880$1,077$719$2,700$1,250$0$23,000$10,000$13,840$104,154$129,071$1,872$303$17,141$87,013-$32,102-$31,930$13,556$55,083$117,407$13,363$0$0$0$363,659$242,532$13,363$0$0$345,814$230,631$119,979$80,016$0$0$0$0$0$0$3,959$61,657$41,120$5,1384.17%$3,427
22
421820220.0250.075$126,940$2,470$4,941$1,131$736$2,750$1,250$0$24,000$8,500$14,111$107,859$131,601$1,908$306$17,478$90,381-$34,371-$34,196$13,827$56,185$119,756$13,989$0$0$0$414,933$269,809$13,989$0$0$380,251$247,257$132,977$86,468$0$0$0$0$0$0$4,112$63,544$41,319$5,2953.06%$3,443
23
431921230.0250.075$132,393$2,501$5,002$1,188$753$2,750$1,250$0$25,000$9,000$14,708$112,251$137,146$1,989$310$17,823$94,428-$37,298-$37,119$14,104$57,308$122,151$14,761$0$0$0$471,053$298,644$14,761$0$0$417,769$264,862$146,950$93,165$0$0$0$0$0$0$4,296$65,894$41,776$5,4913.70%$3,481
24
442022240.0250.075$135,041$2,532$5,065$1,247$771$2,800$1,250$0$26,000$7,500$14,996$116,095$139,838$2,028$314$18,174$97,920-$39,648-$39,466$14,386$58,455$124,594$15,409$0$0$0$532,382$329,088$15,409$0$0$456,602$282,245$162,022$100,152$0$0$0$0$0$0$4,455$67,888$41,965$5,6573.03%$3,497
25
452123250.0250.075$140,771$2,564$5,128$1,310$789$2,800$1,250$0$27,000$8,000$15,623$120,731$145,663$2,112$318$18,533$102,198-$42,760-$42,574$14,674$59,624$127,086$16,228$0$0$0$599,311$361,197$16,228$0$0$498,847$300,649$178,223$107,413$0$0$0$0$0$0$4,650$70,423$42,443$5,8693.73%$3,537
26
462224260.0250.075$143,587$2,596$5,192$1,375$808$2,850$1,250$0$28,000$7,000$15,929$124,221$148,525$2,154$322$18,899$105,323-$44,696-$44,506$14,967$60,816$129,627$16,790$0$0$0$672,259$395,033$16,790$0$0$543,261$319,231$195,690$114,991$0$0$0$0$0$0$4,792$72,163$42,405$6,0142.47%$3,534
27
472325270.0250.075$149,754$2,629$5,257$1,444$827$2,850$1,250$0$29,000$8,000$16,603$128,743$154,790$2,244$326$19,272$109,471-$47,632-$47,439$15,267$62,032$132,220$17,575$0$0$0$751,679$430,659$17,575$0$0$592,005$339,178$214,467$122,874$0$0$0$0$0$0$4,981$74,617$42,750$6,2183.40%$3,563
28
482426280.0250.075$152,750$2,661$5,323$1,516$847$2,900$1,250$0$30,000$7,000$16,928$132,389$157,834$2,289$330$19,652$112,737-$49,661-$49,464$15,572$63,273$134,864$18,163$0$0$0$838,055$468,143$18,163$0$0$643,406$359,411$234,702$131,106$0$0$0$0$0$0$5,130$76,478$42,721$6,3732.49%$3,560
29
492527290.0250.075$159,234$2,695$5,389$0$1,592$867$2,900$1,250$0$31,000$7,000$17,812$139,606$164,418$2,384$334$20,040$119,566-$55,228-$55,027$15,883$64,539$137,562$19,533$0$0$0$931,909$507,556$19,533$0$0$698,661$380,520$256,454$139,676$0$0$0$0$0$0$5,440$79,323$43,202$6,6103.72%$3,600
30
502628300.0250.075$162,418$2,728$5,457$0$1,671$888$2,950$1,250$0$32,000$6,000$18,166$143,487$167,654$2,431$338$20,436$123,052-$57,427-$57,222$16,201$65,829$140,313$20,164$0$0$0$1,033,802$548,975$20,164$0$0$757,061$402,019$279,888$148,628$0$0$0$0$0$0$5,599$81,284$43,164$6,7742.47%$3,597
31
512729310.0250.075$169,393$2,762$5,525$0$1,755$909$2,950$1,250$0$33,000$7,000$18,937$148,794$174,731$2,534$343$20,840$127,954-$61,017-$60,808$16,525$67,146$143,119$21,105$0$0$0$1,144,337$592,480$21,105$0$0$820,840$424,990$305,080$157,955$0$0$0$0$0$0$5,822$84,236$43,613$7,0203.63%$3,634
32
522830320.0250.075$172,781$2,797$5,594$0$1,843$930$3,000$1,250$0$34,000$5,000$19,314$153,859$178,172$2,583$347$21,251$132,607-$64,332-$64,119$16,856$68,489$145,981$21,988$0$0$0$1,264,163$638,157$21,988$0$0$887,403$447,967$332,211$167,702$0$0$0$0$0$0$6,034$87,064$43,951$7,2553.36%$3,663
33
532931330.0250.075$180,114$2,832$5,664$0$1,935$952$3,000$1,250$0$35,000$6,000$20,124$159,486$185,610$2,691$351$21,671$137,815-$68,174-$67,956$17,193$69,859$148,901$22,990$0$0$0$1,393,975$686,095$22,990$0$0$959,958$472,478$361,377$177,865$0$0$0$0$0$0$6,271$90,249$44,419$7,5213.66%$3,702
34
54300.0250.075$0$0$0$0$29,636$14,222$4,300$0$92,700$0$0$0$21,850$70,850$184$406$17,536$71,256$151,879$8,151$0$0$0$1,423,523$683,122$75,000$8,151$0$0$934,955$97,000$448,668$392,780$188,488$0$0$0$0$0$0$3,224$126,689$60,796$10,55740.38%$5,066
35
55310.0250.075$0$0$0$0$31,118$14,560$4,300$0$94,700$0$0$0$22,287$72,413$41$268$17,887$72,681$154,917$8,332$0$0$0$1,450,287$678,567$80,000$8,332$0$0$906,077$99,000$423,939$426,539$199,571$0$0$0$0$0$0$2,385$132,865$62,166$11,0724.88%$5,180
36
56320.0250.075$0$0$0$0$32,674$14,905$4,350$0$96,650$0$0$0$22,733$73,917-$14$217$18,245$74,135$158,015$8,505$0$0$0$1,472,059$671,534$87,000$8,505$0$0$873,033$101,000$398,266$462,879$211,159$0$0$0$0$0$0$2,453$140,018$63,874$11,6685.38%$5,323
37
57330.0250.075$0$0$0$0$34,308$15,259$4,350$0$98,650$0$0$0$23,187$75,463-$81$154$18,610$75,617$161,175$8,683$0$0$0$1,487,463$661,597$95,000$8,683$0$0$835,510$103,000$371,620$501,945$223,256$0$0$0$0$0$0$2,524$148,136$65,888$12,3455.80%$5,491
38
58340.0250.075$0$0$0$0$36,023$15,622$4,400$0$100,600$0$0$0$23,651$76,949-$60$181$18,982$77,130$164,399$8,854$0$0$0$1,494,023$647,902$105,000$8,854$0$0$793,173$105,000$343,970$543,991$235,909$0$0$0$0$0$0$2,591$158,132$68,576$13,1786.75%$5,715
39
59350.0250.075$0$0$0$132,952$0$37,824$15,993$4,400$0$188,552$0$0$0$24,124$164,428-$86,001-$85,756$19,362$78,672$167,687$27,920$0$0$0$1,511,074$638,915$95,000$27,920$0$0$792,661$60,000$335,154$589,190$249,122$0$0$0$0$0$0$6,571$211,237$89,315$17,60333.58%$7,443
40
60360.0250.075$0$0$0$132,952$0$39,715$16,373$4,450$0$189,502$0$0$0$24,606$164,896-$84,900-$84,650$19,749$80,246$171,041$27,858$0$0$0$1,519,405$626,376$105,000$27,858$0$0$791,111$61,000$326,136$637,829$262,946$0$0$0$0$0$0$6,593$220,337$90,834$18,3614.31%$7,569
41
61370.0250.075$0$0$0$134,282$0$41,701$16,762$4,450$0$191,832$0$0$0$25,099$166,733-$85,138-$84,883$20,144$81,850$174,461$28,093$0$0$0$1,518,360$610,297$115,000$28,093$0$0$788,444$62,000$316,911$690,117$277,389$0$0$0$0$0$0$6,676$230,361$92,592$19,1974.55%$7,716
42
62380.0250.075$0$0$0$135,624$0$43,786$17,160$4,500$0$194,124$0$0$0$25,601$168,524-$85,296-$85,036$20,547$83,487$177,951$28,316$0$0$0$1,507,237$590,680$125,000$28,316$0$0$784,578$63,000$307,473$746,375$292,501$0$0$0$0$0$0$6,758$240,265$94,159$20,0224.30%$7,847
43
63390.0250.075$0$0$0$136,981$0$45,975$17,567$4,500$0$196,481$0$0$0$26,113$170,368-$85,476-$85,211$20,958$85,157$181,510$28,546$0$0$0$1,485,280$567,523$135,000$28,546$0$0$779,421$64,000$297,816$806,854$308,298$0$0$0$0$0$0$6,842$250,117$95,569$20,8434.10%$7,964
44
64400.0250.075$0$0$0$138,350$0$48,274$17,984$4,550$0$198,800$0$0$0$26,635$172,166-$85,576-$85,305$21,377$86,860$185,140$28,763$0$0$0$1,451,676$540,816$145,000$28,763$0$0$772,878$65,000$287,933$871,918$324,829$0$0$0$0$0$0$6,924$259,840$96,802$21,6533.89%$8,067
45
65410.0250.075$0$0$0$139,734$0$43,085$15,650$205,734$0$0$0$30,811$174,923-$86,602-$86,326$21,804$88,598$188,843$29,187$0$0$0$1,410,552$512,358$150,000$29,187$0$0$764,843$66,000$277,816$937,311$340,462$0$0$0$0$0$0$6,867$276,595$100,468$23,0506.45%$8,372
46
66420.0250.075$0$0$0$141,131$0$36,753$13,016$208,131$0$0$0$31,427$176,704-$86,616-$86,335$22,240$90,370$192,619$29,393$0$0$0$1,406,343$498,059$110,000$29,393$0$0$755,207$67,000$267,458$967,610$40,000$342,681$0$0$0$0$0$0$6,948$285,037$100,946$23,7533.05%$8,412
47
67430.0250.075$0$0$0$142,543$0$38,590$13,325$210,543$0$0$0$32,056$178,487-$86,597-$86,310$22,685$92,177$196,472$29,596$0$0$0$1,396,819$482,319$115,000$29,596$0$0$743,847$68,000$256,849$995,180$45,000$343,634$0$0$0$0$0$0$7,029$295,327$101,976$24,6113.61%$8,498
48
68440.0250.075$0$0$0$143,968$0$40,520$13,642$212,968$0$0$0$32,697$180,271-$86,544-$86,251$23,139$94,020$200,401$29,795$0$0$0$1,381,580$465,130$120,000$29,795$0$0$730,636$69,000$245,980$1,019,819$50,000$343,338$0$0$0$0$0$0$7,110$305,543$102,866$25,4623.46%$8,572
49
69450.0250.075$0$0$0$145,408$0$42,546$13,966$215,408$0$0$0$33,351$182,057-$86,455-$86,156$23,602$95,901$204,409$29,990$0$0$0$1,360,199$446,484$125,000$29,990$0$0$715,433$70,000$234,840$1,041,305$55,000$341,807$0$0$0$0$0$0$7,192$315,680$103,622$26,3073.32%$8,635
50
70460.0250.075$0$0$0$146,862$0$44,673$14,297$217,862$0$0$0$34,018$183,844-$86,330-$86,025$24,074$97,819$208,497$30,182$0$0$0$1,337,214$427,965$125,000$30,182$0$0$698,091$71,000$223,419$1,059,403$60,000$339,054$0$0$0$0$0$0$7,273$320,733$102,648$26,7281.60%$8,554
51
71470.0250.075$0$0$0$148,330$0$46,907$14,637$220,330$0$0$0$34,698$185,632-$86,168-$85,857$24,555$99,775$212,667$30,371$0$0$0$1,314,505$410,180$123,000$30,371$0$0$678,448$72,000$211,704$1,073,858$65,000$335,088$0$0$0$0$0$0$7,354$323,699$101,007$26,9750.92%$8,417
52
72480.0250.075$0$0$0$149,814$0$49,252$14,984$222,814$0$0$0$35,392$187,422-$85,968-$85,651$25,046$101,771$216,921$30,555$0$0$0$1,292,093$393,107$121,000$30,555$0$0$656,331$73,000$199,683$1,084,398$70,000$329,918$0$0$0$0$0$0$7,436$326,571$99,356$27,2140.89%$8,280
53
73490.0250.075$0$0$0$151,312$0$51,715$15,340$225,312$0$0$0$35,547$189,765-$86,282-$85,958$25,547$103,806$221,259$30,857$0$0$0$1,270,000$376,726$119,000$30,857$0$0$631,556$74,000$187,341$1,090,728$75,000$323,547$0$0$0$0$0$0$7,542$329,198$97,652$27,4330.80%$8,138
54
74500.0250.075$0$0$0$152,825$0$54,300$15,705$227,825$0$0$0$36,258$191,567-$86,014-$85,685$26,058$105,882$225,684$31,035$0$0$0$1,248,250$361,017$117,000$31,035$0$0$603,923$75,000$174,666$1,092,532$80,000$315,981$0$0$0$0$0$0$7,624$331,865$95,982$27,6550.81%$7,998
55
75510.0250.075$0$0$0$154,353$0$57,015$16,078$230,353$0$0$0$36,983$193,370-$85,706-$85,370$26,579$108,000$230,198$31,210$0$0$0$1,226,868$345,962$115,000$31,210$0$0$573,217$76,000$161,640$1,089,472$85,000$307,218$0$0$0$0$0$0$7,706$334,422$94,303$27,8680.77%$7,859
56
76520.0250.075$0$0$0$155,897$0$59,866$16,460$232,897$0$0$0$37,723$195,174-$85,357-$85,014$27,111$110,160$234,802$31,380$0$0$0$1,205,884$331,544$113,000$31,380$0$0$539,208$77,000$148,249$1,081,183$90,000$297,259$0$0$0$0$0$0$7,788$336,862$92,616$28,0720.73%$7,718
57
77530.0250.075$0$0$0$157,456$0$62,860$16,850$235,456$0$0$0$38,477$196,978-$84,965-$84,615$27,653$112,363$239,498$31,546$0$0$0$1,185,325$317,744$111,000$31,546$0$0$501,649$78,000$134,475$1,067,271$95,000$286,098$0$0$0$0$0$0$7,871$339,180$90,922$28,2650.69%$7,577
58
78540.0250.075$0$0$0$159,030$0$66,003$17,251$238,030$0$0$0$39,247$198,783-$84,530-$84,173$28,206$114,610$244,288$31,707$0$0$0$1,165,224$304,547$109,000$31,707$0$0$460,273$79,000$120,298$1,047,317$100,000$273,730$0$0$0$0$0$0$7,953$341,368$89,221$28,4470.65%$7,435
59
79550.0250.075$0$0$0$160,621$0$69,303$17,660$240,621$0$0$0$40,032$200,589-$84,050-$83,686$28,770$116,903$249,174$31,864$0$0$0$1,145,616$291,936$107,000$31,864$0$0$414,793$80,000$105,701$1,020,865$105,000$260,146$0$0$0$0$0$0$8,035$343,419$87,513$28,6180.60%$7,293
60
80560.0250.075$0$0$0$162,227$0$72,768$18,080$243,227$0$0$0$40,833$202,394-$83,525-$83,154$29,346$119,241$254,157$32,016$0$0$0$1,126,537$279,898$105,000$32,016$0$0$364,903$81,000$90,663$987,430$110,000$245,335$0$0$0$0$0$0$8,117$345,326$85,799$28,7770.56%$7,150
61
81570.0250.075$0$0$0$163,849$0$76,406$18,509$245,849$0$0$0$41,649$204,200-$82,953-$82,574$29,933$121,626$259,240$32,163$0$0$0$1,108,027$268,416$103,000$32,163$0$0$310,270$82,000$75,162$946,488$115,000$229,284$0$0$0$0$0$0$8,199$347,081$84,079$28,9230.51%$7,007
62
82580.0250.075$0$0$0$165,488$0$80,226$18,949$248,488$0$0$0$42,482$206,005-$82,334-$81,947$30,531$124,058$264,425$32,305$0$0$0$1,090,130$257,479$101,000$32,305$0$0$250,541$83,000$59,175$897,474$120,000$211,975$0$0$0$0$0$0$8,281$348,675$82,354$29,0560.46%$6,863
63
83590.0250.075$0$0$0$167,142$0$84,238$19,399$251,142$0$0$0$43,332$207,811-$81,666-$81,271$31,142$126,539$269,714$32,442$0$0$0$1,072,889$247,071$99,000$32,442$0$0$185,331$84,000$42,679$839,785$125,000$193,391$0$0$0$0$0$0$8,363$350,100$80,623$29,1750.41%$6,719
64
84600.0250.075$0$0$0$168,814$0$88,450$19,860$253,814$0$0$0$44,199$209,615-$80,947-$80,545$31,765$129,070$275,108$32,573$0$0$0$1,056,356$237,182$97,000$32,573$0$0$114,231$85,000$25,648$772,769$130,000$173,509$0$0$0$0$0$0$8,445$351,346$78,887$29,2790.36%$6,574
65
85610.0250.075$0$0$0$170,502$0$92,872$20,331$256,502$0$0$0$45,082$211,420-$80,178-$79,768$32,400$131,651$280,610$32,699$0$0$0$1,040,583$227,800$95,000$32,699$0$0$36,798$86,000$8,056$695,726$135,000$152,305$0$0$0$0$0$0$8,528$352,403$77,147$29,3670.30%$6,429
66
86620.0250.075$0$0$0$172,207$0$97,516$20,814$211,765$0$0$0$45,984$165,781-$31,915-$31,497$33,048$134,284$286,222$22,382$0$0$0$1,008,626$215,284$110,000$22,382$0$0$0$39,558$0$597,906$150,000$127,619$0$0$0$0$0$0$6,451$345,416$73,727$28,785-1.98%$6,144
67
87630.0250.075$0$0$0$173,929$0$102,392$21,308$173,929$0$0$0$46,904$127,025$9,518$9,945$33,709$136,970$291,947$14,569$0$0$0$957,273$199,215$127,000$14,569$0$0$0$0$482,749$160,000$100,463$0$0$0$0$0$0$4,688$339,281$70,607$28,273-1.78%$5,884
68
88640.0250.075$0$0$0$175,668$0$107,511$21,814$175,668$0$0$0$47,842$127,827$11,448$11,883$34,383$139,709$297,786$14,652$0$0$0$909,069$184,454$120,000$14,652$0$0$0$0$348,955$170,000$70,804$0$0$0$0$0$0$4,724$338,782$68,740$28,232-0.15%$5,728
69
89650.0250.075$0$0$0$177,425$0$112,887$22,333$177,425$0$0$0$48,799$128,626$13,433$13,877$35,071$142,504$303,741$14,734$0$0$0$865,249$171,173$112,000$14,734$0$0$0$0$195,126$180,000$38,602$0$0$0$0$0$0$4,760$337,044$66,678$28,087-0.51%$5,556
70
90660.0250.075$0$0$0$179,199$0$118,531$22,863$179,199$0$0$0$49,775$129,425$15,476$15,929$35,772$145,354$309,816$14,816$0$0$0$827,143$159,544$103,000$14,816$0$0$0$0$19,761$190,000$3,812$0$0$0$0$0$0$4,797$334,056$64,435$27,838-0.89%$5,370
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