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

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBPBQBRBSBTBUBVBWBXBYBZCACB
1
Teacher married to a non-PERA-covered employee in 3rd year in district, MA + 0 to start, teachers purchases 5 years, retire at 45, have one child at age 25
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
Insurance
Pre-Tax (not pre-PERA)
HSA Employee
Contribution
HSA Employer
Contribution
Dependent
Care FSA
Teacher 401k
Contribution
Teacher 457
Contribution
Spouse 401k
Contribution
Spouse 401k
Employer Match
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Withdrawn from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
Combined 401k's
Withdrawn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Withdrawn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Withdrawn from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Withdrawn from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Withdrawn from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
Possible
529 Contribution
Total
in 529
Withdrawn
from 529
529 total in
constant 2020 dollars
Net to live on if
contribute to 529
net to live on if contribute to 529 in
constant 2020 dollars
Monthly to live on
if contribute to 529
Percent Increase
from previous year
Monthly to live on if contribute to 529 in
constant 2020 dollars
5
251350.0250.075$51,012$1,500$60,000$3,000$5,649$559$5,230$1,770$5,000$0$16,000$13,000$1,800$4,186$65,888$110,282$1,599$3,906$24,650$41,238$39,087$39,291$19,788$80,529$171,768$4,553$2,000$2,900$0$4,900$0$0$0$0$0-$347$6,000$0$14,800$14,800$16,000$16,000$16,000$7,000$7,000$6,000$6,000$0$0$00$1,909$57,820$57,820$4,818$4,818$1,200$1,200$0$1,200$56,676$56,676$4,723$4,723
6
262460.0250.075$54,637$1,519$63,000$3,038$5,932$587$5,318$1,770$5,000$0$17,000$14,000$1,890$4,749$74,608$116,876$1,695$4,094$25,138$49,470$32,461$32,669$20,184$82,140$175,203$5,533$2,000$3,100$0$5,100$0$0$5,000$0$5,000$433$7,200$0$26,800$26,130$34,200$34,200$33,345$14,613$14,247$13,650$13,309$450$0$0$0$2,290$58,896$57,424$4,9081.86%$4,785$1,200$2,490$0$2,428$57,752$56,308$4,8131.90%$4,692
7
273570.0250.075$58,523$1,538$66,150$3,075$6,228$617$5,406$1,770$5,000$0$19,500$16,000$1,985$5,127$76,408$123,880$1,796$4,292$25,636$50,772$32,798$33,010$20,587$83,782$178,707$5,681$2,000$3,550$0$5,550$0$0$5,000$0$10,375$131$8,400$0$41,795$39,731$56,265$56,265$53,487$22,885$21,755$23,074$21,934$1,474$0$0$0$2,351$59,438$56,503$4,9530.92%$4,709$1,200$3,877$0$3,685$58,294$55,415$4,8580.94%$4,618
8
284680.0250.075$64,669$1,557$69,458$3,114$6,540$647$5,496$1,770$5,000$3,000$19,500$19,500$2,084$5,742$78,373$133,302$1,933$4,499$26,143$52,229$33,012$33,229$20,999$85,458$182,282$5,848$2,000$4,000$0$6,000$0$0$5,000$0$16,153-$152$0$9,600$64,513$59,794$79,985$29,985$27,792$31,867$29,536$24,804$22,990$3,204$9,600$8,898$0$2,418$60,075$55,681$5,0061.07%$4,640$1,200$5,368$0$4,975$58,930$54,620$4,9111.09%$4,552
9
295790.0250.075$69,271$1,576$72,930$3,153$6,867$680$5,587$1,770$5,000$7,000$20,000$20,000$2,188$6,193$80,605$141,344$2,049$4,717$26,661$53,943$27,938$33,224$21,419$87,167$185,927$6,045$2,000$4,000$0$6,000$5,065$0$5,000$0$22,365$45$0$10,800$93,539$84,530$105,984$52,234$47,203$41,613$37,605$26,665$24,096$0$21,120$19,086$720$2,732$60,261$54,457$5,0220.31%$4,538$1,200$6,970$0$6,299$59,117$53,423$4,9260.32%$4,452
10
3068100.0250.075$74,200$1,596$76,577$3,192$7,210$714$5,679$1,770$0$7,000$20,000$20,000$2,297$7,202$94,761$149,887$2,173$4,946$27,190$67,572$21,113$21,339$21,848$88,911$189,646$7,672$2,000$0$0$2,000$0$0$7,000$0$31,042$5,672$0$10,800$122,852$108,244$133,933$76,151$67,097$52,183$45,978$28,664$25,256$1,999$33,504$29,520$2,304$3,129$61,042$53,784$5,0871.30%$4,482$1,200$8,693$0$7,659$59,898$52,776$4,9911.32%$4,398
11
3179110.0250.075$79,477$1,616$80,406$3,232$7,570$749$5,772$1,770$0$10,000$20,000$20,000$2,412$7,720$99,920$158,959$2,305$5,186$27,728$72,191$18,268$18,498$22,285$90,689$193,439$8,217$2,000$0$0$2,000$0$0$7,000$0$40,370$6,217$10,800$0$157,478$135,284$163,977$101,863$87,507$63,638$54,670$41,614$35,750$4,149$36,017$30,941$4,817$3,342$65,069$55,899$5,4226.60%$4,658$1,200$10,545$0$9,059$63,925$54,916$5,3276.72%$4,576
12
32810120.0250.075$87,820$1,636$84,426$3,273$7,949$787$5,866$1,770$0$15,000$20,000$20,000$2,533$8,558$105,995$171,289$2,484$5,437$28,278$77,717$7,033$14,786$22,730$92,503$197,307$8,871$2,000$0$0$2,000$0$7,518$7,000$0$50,398$6,871$10,000$0$199,822$167,369$196,276$129,502$108,470$76,047$63,696$54,735$45,846$7,270$38,718$32,430$0$3,946$70,256$58,846$5,8557.97%$4,904$1,200$12,536$0$10,500$69,112$57,887$5,7598.11%$4,824
13
33911130.0250.075$92,043$1,657$88,647$3,313$8,346$826$5,961$1,770$0$18,000$20,000$20,000$2,659$8,962$113,564$179,699$2,606$5,702$28,838$84,726$9,388$9,627$23,185$94,353$201,254$9,703$2,000$0$0$2,000$0$0$10,000$0$64,178$7,703$0$10,000$245,468$200,462$230,996$159,215$130,023$89,482$73,076$58,841$48,052$11,376$51,622$42,157$2,904$3,923$73,631$60,131$6,1364.80%$5,011$1,200$14,676$0$11,985$72,487$59,196$6,0414.88%$4,933
14
341012140.0250.075$94,344$1,677$93,080$3,355$8,764$867$6,058$1,770$0$19,000$20,500$20,000$2,792$9,162$108,105$186,398$2,703$5,979$29,410$78,694$1,512$17,545$23,648$96,240$205,279$8,970$2,000$0$0$2,000$15,789$0$0$0$68,991$6,970$0$10,000$305,670$243,385$268,821$191,656$152,603$104,021$82,825$63,254$50,365$0$65,494$52,148$6,776$4,375$78,078$62,168$6,5066.04%$5,181$1,200$16,977$0$13,517$76,934$61,257$6,4116.13%$5,105
15
351113150.0250.075$98,878$1,698$97,734$3,397$9,202$911$6,156$1,770$0$20,500$20,500$20,500$2,932$9,594$114,344$195,551$2,835$6,270$29,993$84,350$1,877$13,814$24,121$98,164$209,384$9,640$2,000$0$0$2,000$0$11,688$0$0$74,165$7,640$12,000$0$372,527$289,204$309,483$226,530$175,862$119,749$92,964$79,998$62,104$4,744$70,406$54,658$0$4,447$81,152$63,001$6,7633.94%$5,250$1,200$19,450$0$15,099$80,008$62,112$6,6674.00%$5,176
16
361214160.0250.075$104,559$1,720$102,620$3,439$9,662$956$6,255$1,770$0$20,500$20,500$20,500$3,079$10,145$123,820$206,083$2,988$6,576$30,588$93,232$1,642$6,896$24,604$100,128$213,572$10,696$2,000$0$0$2,000$5,000$0$0$0$79,728$8,696$12,000$0$444,546$336,486$353,194$264,020$199,842$136,755$103,513$97,997$74,176$5,743$75,686$57,288$5,280$4,548$89,012$67,375$7,4189.69%$5,615$1,200$22,108$0$16,734$87,868$66,509$7,3229.82%$5,542
17
371315170.0250.075$109,530$1,741$107,751$3,482$10,145$1,004$6,355$1,770$0$21,000$21,000$21,000$3,233$10,618$131,382$216,149$3,134$6,896$31,195$100,187$1,685$1,943$25,096$102,130$217,843$11,520$2,000$0$0$2,000$0$0$0$0$85,707$9,520$0$12,000$523,119$386,061$400,684$304,822$224,958$155,137$114,491$105,347$77,746$13,093$93,362$68,901$10,956$4,639$95,192$70,252$7,9336.94%$5,854$1,200$24,967$0$18,425$94,048$69,407$7,8377.03%$5,784
18
381416180.0250.075$112,269$1,763$113,139$3,526$10,652$1,054$6,457$1,770$0$21,000$21,000$21,000$3,394$10,855$138,678$224,240$3,251$7,233$31,814$106,864-$2,955-$2,691$25,598$104,173$222,200$12,581$2,000$0$0$2,000$0$0$0$0$92,135$10,581$0$12,000$607,747$437,303$451,735$348,683$250,894$174,999$125,920$113,248$81,488$20,994$112,365$80,852$17,959$4,948$100,665$72,433$8,3895.75%$6,036$1,200$28,039$0$20,175$99,520$71,610$8,2935.82%$5,967
19
391517190.0250.075$117,665$1,785$118,796$3,570$11,185$1,107$6,560$1,770$0$21,000$21,000$21,000$3,564$11,368$148,596$235,256$3,411$7,587$32,445$116,151-$10,164-$9,894$26,110$106,256$226,644$14,405$2,000$0$0$2,000$0$0$0$0$99,046$12,405$12,000$0$698,892$490,314$506,615$395,834$277,701$196,453$137,824$133,742$93,828$29,488$120,792$84,743$26,386$5,378$107,815$75,639$8,9857.10%$6,303$1,200$31,342$0$21,988$106,671$74,836$8,8897.18%$6,236
20
401618200.0250.075$124,431$1,807$124,736$3,614$11,744$1,163$6,664$1,770$0$21,500$21,500$21,500$3,742$12,022$158,496$247,925$3,595$7,958$33,089$125,407-$17,300-$17,025$26,632$108,381$231,177$16,219$2,000$0$0$2,000$0$0$0$0$106,474$14,219$18,000$0$798,051$545,883$566,111$447,022$305,772$219,621$150,225$161,772$110,656$39,518$129,851$88,821$35,445$5,806$108,918$74,502$9,0771.02%$6,209$1,200$34,893$0$23,867$107,774$73,720$8,9811.03%$6,143
21
411719210.0250.075$130,349$1,830$130,972$3,660$0$13,552$6,769$1,770$0$21,500$21,500$21,500$3,929$13,879$168,111$260,042$3,771$8,347$33,746$134,365-$24,096-$23,816$27,165$110,549$235,801$17,962$500$0$2,500$3,000$0$0$0$0$114,460$14,962$25,000$0$904,834$603,452$630,069$502,049$334,826$244,632$163,150$198,905$132,654$51,651$139,590$93,096$45,184$6,221$109,810$73,234$9,1510.82%$6,103$1,200$29,986$8,723$19,999$108,665$72,471$9,0550.83%$6,039
22
421820220.0250.075$133,608$1,853$137,521$3,705$0$14,230$6,876$1,770$0$21,500$21,500$21,500$4,126$14,223$176,858$269,811$3,912$8,756$34,416$142,442-$29,968-$29,682$27,708$112,760$240,517$19,507$500$0$2,500$3,000$0$0$0$0$123,044$16,507$26,000$0$1,019,822$663,136$698,825$561,202$364,920$271,625$176,624$239,823$155,944$66,569$150,059$97,576$55,653$6,595$115,088$74,835$9,5914.81%$6,236$1,200$23,440$9,995$15,242$113,943$74,091$9,4954.86%$6,174
23
431921230.0250.075$140,028$1,876$144,397$3,752$0$14,941$6,984$1,770$0$22,000$22,000$22,000$4,332$14,900$187,228$283,069$4,104$9,185$35,099$152,128-$37,404-$37,113$28,262$115,015$245,327$21,401$500$0$2,500$3,000$0$0$0$0$132,272$18,401$27,000$0$1,144,641$725,692$773,236$625,293$396,430$300,751$190,674$284,810$180,567$84,556$161,314$102,272$66,908$7,044$121,493$77,025$10,1245.57%$6,419$1,200$14,678$11,720$9,306$120,348$76,300$10,0295.62%$6,358
24
442022240.0250.075$150,695$1,899$151,617$3,799$0$15,688$7,093$1,770$0$22,000$22,000$22,000$4,549$16,022$203,206$300,916$4,363$9,636$35,796$167,410-$50,391-$50,094$28,827$117,316$250,234$24,522$500$0$2,500$3,000$0$0$0$0$142,193$21,522$28,000$0$1,279,037$790,626$853,229$694,189$429,107$332,171$205,329$334,171$206,565$105,917$173,412$107,193$79,006$7,751$131,934$81,554$10,9948.59%$6,796$1,200$0$16,979$0$130,789$80,846$10,8998.68%$6,737
25
452123250.0250.075$157,860$1,923$159,198$3,846$0$16,473$7,204$1,770$0$22,000$22,000$22,000$4,776$16,777$216,373$315,623$4,577$10,109$36,507$179,866-$60,507-$60,204$29,404$119,662$255,238$27,016$0$0$0$0$0$0$0$0$152,857$27,016$30,000$0$1,423,741$858,071$939,221$768,254$463,017$366,058$220,619$389,234$234,586$130,980$186,418$112,352$92,012$8,328$136,344$82,173$11,3623.34%$6,848$0$0$0$136,344$82,173$11,3624.25%$6,848
26
46220.0250.075$0$0$0$0$0$9,086$0$0$0$0$0$90,914$0$0$0$36,982$53,931-$27,185$68,124$29,992$122,055$260,343$5,872$0$0$0$0$95,000$0$30,000$0$194,321$5,872$0$0$1,500,522$881,737$939,663$70,000$755,873$444,166$402,599$236,575$338,426$198,866$65,172$80,000$200,400$117,759$105,994$6,896$128,146$75,301$10,679-6.01%$6,275$0$0$0$128,146$75,301$10,679-6.01%$6,275
27
47230.0250.075$0$0$0$0$0$9,200$0$0$0$0$0$65,800$0$0$0$37,722$28,078$11,103$96,418$30,592$124,496$265,550$2,808$0$0$0$0$85,000$0$208,896$2,808$1,613,061$924,171$935,138$75,000$737,563$422,572$441,994$253,232$363,808$208,437$90,554$135,430$77,592$36,024$80,000$5,236$137,757$78,925$11,4807.50%$6,577$0$0$0$137,757$78,925$11,4807.50%$6,577
28
48240.0250.075$0$0$0$0$0$9,315$0$0$0$0$0$65,685$0$0$0$38,476$27,209-$544$99,777$31,204$126,986$270,861$2,721$0$0$0$0$100,000$0$224,563$2,721$1,734,040$968,647$930,273$75,000$717,880$401,013$484,459$270,622$306,094$170,986$17,840$85,000$145,587$81,326$46,181$5,890$142,074$79,364$11,8403.13%$6,614$0$0$0$142,074$79,364$11,8403.13%$6,614
29
49250.0250.075$0$0$0$0$0$9,431$0$0$0$0$0$95,569$0$0$0$39,246$56,323$15,775$73,203$31,828$129,526$276,278$6,122$0$0$0$0$57,100$30,000$0$271,405$6,122$1,834,093$998,923$925,043$75,000$696,721$379,463$530,224$288,782$329,051$179,215$40,797$71,506$38,945$0$85,000$5,251$139,195$75,811$11,600-2.03%$6,318$0$0$0$139,195$75,811$11,600-2.03%$6,318
30
50260.0250.075$0$0$0$0$0$9,549$0$0$0$0$0$70,451$0$0$0$40,031$30,420$35,886$101,696$32,464$132,116$281,804$3,042$0$0$0$0$65,476$0$291,760$3,042$1,971,650$1,046,997$914,422$80,000$668,976$355,243$579,541$307,751$268,730$142,702$0$85,000$76,869$40,819$5,363$4,440$147,969$78,575$12,3316.30%$6,548$0$0$0$147,969$78,575$12,3316.30%$6,548
31
51270.0250.075$0$0$0$0$0$9,669$0$0$0$0$0$75,331$0$0$0$40,831$34,500$88,789$100,259$33,114$134,759$287,440$3,478$0$0$0$0$11,128$0$313,642$3,478$2,119,524$1,097,383$898,003$85,000$634,149$328,330$632,675$327,567$288,884$149,570$20,154$0$0$0$82,634$2,113$152,375$78,892$12,6982.98%$6,574$0$0$0$152,375$78,892$12,6982.98%$6,574
32
52280.0250.075$0$0$0$0$0$9,790$0$0$0$0$0$78,210$0$0$0$41,648$36,562$58,722$100,891$33,776$137,454$293,188$3,712$0$0$0$0$41,821$0$337,165$3,712$2,278,488$1,150,195$877,354$88,000$593,710$299,708$689,915$348,273$225,551$113,859$0$85,000$0$0$0$3,629$155,869$78,684$12,9892.29%$6,557$0$0$0$155,869$78,684$12,9892.29%$6,557
33
53290.0250.075$0$0$0$0$0$9,912$0$0$0$0$0$80,088$0$0$0$42,481$37,607$85,325$102,596$34,451$140,203$299,052$3,824$0$0$0$0$16,916$0$362,453$3,824$2,449,375$1,205,548$853,155$90,000$548,238$269,835$751,571$369,913$152,467$75,042$0$90,000$0$0$0$2,524$163,740$80,590$13,6455.05%$6,716$0$0$0$163,740$80,590$13,6455.05%$6,716
34
54300.0250.075$0$0$0$0$0$10,036$0$0$0$0$0$81,964$0$0$0$43,331$38,634$92,576$104,373$35,140$143,007$305,033$3,933$0$0$0$0$11,435$0$389,637$3,933$2,633,078$1,263,565$825,142$92,000$497,356$238,672$817,974$392,531$73,902$35,464$0$90,000$0$0$0$2,318$165,713$79,522$13,8091.20%$6,627$0$0$0$165,713$79,522$13,8091.20%$6,627
35
55310.0250.075$0$0$0$0$0$10,161$0$0$0$0$0$99,839$0$0$0$44,197$55,641$84,313$90,226$35,843$145,867$311,134$5,960$0$0$0$0$5,543$0$418,860$5,960$2,830,559$1,324,374$777,027$110,000$424,658$198,691$889,484$416,175$0$0$0$79,445$0$0$0$2,833$170,491$79,770$14,2082.88%$6,647$0$0$0$170,491$79,770$14,2082.88%$6,647
36
56320.0250.075$0$0$0$0$0$10,288$0$0$0$0$0$204,712$0$0$0$45,081$159,631-$11,223-$10,846$36,560$148,784$317,357$19,509$0$0$0$0$0$450,274$19,509$3,042,851$1,388,110$620,304$215,000$241,507$110,172$966,483$440,897-$1$0-$1$0$0$0$7,391$177,812$81,115$14,8184.29%$6,760$0$0$0$177,812$81,115$14,8184.29%$6,760
37
57330.0250.075$0$0$0$0$0$10,417$0$0$0$0$0$209,583$0$0$0$45,983$163,600-$12,225-$11,840$37,291$151,760$323,704$20,070$0$0$0$0$0$484,045$20,070$3,271,065$1,454,912$446,827$220,000$39,620$17,622$1,049,386$466,749-$1$0-$1$0$0$0$7,575$181,938$80,923$15,1622.32%$6,744$0$0$0$181,938$80,923$15,1622.32%$6,744
38
58340.0250.075$0$0$0$0$0$10,547$0$0$0$0$0$32,044$0$0$0$46,902-$14,859$169,262$169,654$38,037$154,795$330,178$0$0$0$0$0$0$368,348$152,000$0$3,516,395$1,524,930$437,748$42,591$0$0$1,138,637$493,785-$1$0-$1$0$0$0-$688$184,732$80,111$15,3941.54%$6,676$0$0$0$184,732$80,111$15,3941.54%$6,676
39
59350.0250.075$0$0$0$0$0$10,679$0$0$0$0$0-$10,679$0$0$0$47,840-$58,519$216,011$216,411$38,798$157,891$336,781$0$0$0$0$0$0$195,974$200,000$0$3,780,124$1,598,317$470,579$0$1$0$1,234,714$522,064-$1$0-$1$0$0$0-$2,709$192,030$81,195$16,0033.95%$6,766$0$0$0$192,030$81,195$16,0033.95%$6,766
40
60360.0250.075$0$0$0$0$0$10,812$0$0$0$0$0$209,188$0$0$0$48,797$160,390$251$659$39,574$161,049$343,517$18,455$0$0$0$0$0$195,672$15,000$18,455$3,843,634$220,000$1,584,541$505,873$0$1$0$1,338,130$551,645-$1$0-$1$0$0$0$7,426$198,306$81,752$16,5263.27%$6,813$0$0$0$198,306$81,752$16,5263.27%$6,813
41
61370.0250.075$0$0$0$0$91,973$0$10,948$0$0$0$0$0$201,025$0$0$0$49,773$151,252$12,602$13,018$40,365$164,270$350,387$17,343$0$0$0$0$0$185,348$25,000$17,343$4,011,906$120,000$1,612,564$543,813$0$1$0$1,449,438$582,594-$1$0-$1$0$0$0$6,077$202,605$81,436$16,8842.17%$6,786$0$0$0$202,605$81,436$16,8842.17%$6,786
42
62380.0250.075$0$0$0$0$91,973$0$11,084$0$0$0$0$0$205,888$0$0$0$50,769$155,120$12,011$12,436$41,173$167,555$357,395$17,791$0$0$0$0$0$169,249$30,000$17,791$4,187,799$125,000$1,641,182$584,599$0$1$0$1,569,230$614,975-$1$0-$1$0$0$0$6,256$211,841$83,020$17,6534.56%$6,918$0$0$0$211,841$83,020$17,6534.56%$6,918
43
63390.0250.075$0$0$0$0$91,973$0$11,223$0$0$0$0$0$210,750$0$0$0$51,784$158,966$11,508$11,941$41,996$170,907$364,543$18,236$0$0$0$0$0$146,942$35,000$18,236$4,371,884$130,000$1,670,491$628,444$0$1$0$1,698,145$648,859-$1$0-$1$0$0$0$6,434$221,080$84,474$18,4234.36%$7,040$0$0$0$221,080$84,474$18,4234.36%$7,040
44
64400.0250.075$0$0$0$0$91,973$0$11,363$0$0$0$0$0$220,609$0$0$0$52,820$167,790$6,093$6,535$42,836$174,325$371,834$19,278$0$0$0$0$0$122,963$35,000$19,278$4,559,775$140,000$1,698,727$675,578$0$1$0$1,836,869$684,319-$1$0-$1$1$0$1$6,843$229,489$85,495$19,1243.80%$7,125$0$0$0$229,489$85,495$19,1243.80%$7,125
45
65410.0250.075$0$0$0$0$92,892$0$0$0$0$0$0$0$232,892$0$0$0$56,476$176,416$945$1,395$43,693$177,811$379,271$20,296$0$0$0$0$0$97,185$35,000$20,296$4,761,759$140,000$1,729,625$726,246$0$1$0$1,974,635$717,251-$1$0-$1$1$0$1$7,057$240,539$87,372$20,0454.82%$7,281$0$0$0$240,539$87,372$20,0454.82%$7,281
46
66420.0250.075$0$0$0$0$93,821$0$0$0$0$0$0$0$238,821$0$0$0$57,554$181,268-$360$100$44,567$181,367$386,856$20,861$0$0$0$0$0$64,474$40,000$20,861$4,973,890$145,000$1,761,511$780,714$0$1$0$2,122,732$751,769-$1$0-$1$1$0$1$7,281$250,679$88,778$20,8904.22%$7,398$0$0$0$250,679$88,778$20,8904.22%$7,398
47
67430.0250.075$0$0$0$0$94,760$31,574$0$0$0$0$0$0$0$241,334$0$0$0$58,653$182,681$1,845$2,314$45,458$184,995$394,593$21,013$0$0$0$0$0$29,310$40,000$21,013$5,231,932$115,000$1,806,575$839,268$0$1$0$2,281,937$787,948-$1$0-$1$1$0$1$7,347$252,974$87,351$21,0810.92%$7,279$0$0$0$252,974$87,351$21,0810.92%$7,279
48
68440.0250.075$0$0$0$0$95,707$31,890$0$0$0$0$0$0$0$262,597$0$0$0$59,774$202,823-$14,606-$14,128$46,367$188,695$402,485$24,824$0$0$0$0$0$0$31,508$24,824$5,489,327$135,000$1,848,066$902,213$0$1$0$2,453,082$825,868-$1$0-$1$1$0$1$8,280$261,001$87,870$21,7503.17%$7,323$0$0$0$261,001$87,870$21,7503.17%$7,323
49
69450.0250.075$0$0$0$0$96,664$32,209$0$0$0$0$0$0$0$308,873$0$0$0$60,917$247,956-$55,975-$55,487$47,294$192,469$410,535$34,357$0$0$0$0$0$0$34,357$5,721,027$180,000$1,877,920$969,879$0$1$0$2,637,064$865,613-$1$0-$1$1$0$1$10,369$264,146$86,706$22,0121.21%$7,225$0$0$0$264,146$86,706$22,0121.21%$7,225
50
70460.0250.075$0$0$0$0$97,631$32,531$0$0$0$0$0$0$0$330,162$0$0$0$62,084$268,078-$72,257-$71,760$48,240$196,318$418,745$38,381$0$0$0$0$0$0$38,381$5,950,104$200,000$1,904,286$1,042,620$0$1$0$2,834,843$907,270-$1$0-$1$1$0$1$11,301$280,480$89,766$23,3736.18%$7,480$0$0$0$280,480$89,766$23,3736.18%$7,480
51
71470.0250.075$0$0$0$0$98,607$32,856$0$0$0$0$0$0$0$341,463$0$0$0$63,273$278,190-$78,453-$77,946$49,205$200,244$427,120$40,193$0$0$0$0$0$0$40,193$6,186,361$210,000$1,930,401$1,120,816$0$1$0$3,047,457$950,933-$1$0-$1$1$0$1$11,769$289,501$90,336$24,1253.22%$7,528$0$0$0$289,501$90,336$24,1253.22%$7,528
52
72480.0250.075$0$0$0$0$99,593$33,185$0$0$0$0$0$0$0$352,778$0$0$0$64,487$288,291-$84,559-$84,042$50,189$204,249$435,663$41,995$0$0$0$0$0$0$41,995$6,430,339$220,000$1,956,369$1,204,878$0$1$0$3,276,016$996,696-$2$0-$2$1$0$1$12,237$298,546$90,830$24,8793.12%$7,569$0$0$0$298,546$90,830$24,8793.12%$7,569
53
73490.0250.075$0$0$0$0$100,589$33,516$0$0$0$0$0$0$0$369,106$0$0$0$65,725$303,381-$95,575-$95,047$51,193$208,334$444,376$44,887$0$0$0$0$0$0$44,887$6,677,614$235,000$1,980,810$1,295,243$0$1$0$3,521,717$1,044,663-$2-$1-$2$1$0$1$12,935$311,284$92,337$25,9404.27%$7,695$0$0$0$311,284$92,337$25,9404.27%$7,695
54
74500.0250.075$0$0$0$0$101,595$33,852$0$0$0$0$0$0$0$385,447$0$0$0$66,987$318,460-$106,497-$105,959$52,217$212,501$453,263$47,767$0$0$0$0$0$0$47,767$6,928,435$250,000$2,003,832$1,392,387$0$2$0$3,785,846$1,094,937-$2-$1-$2$1$0$1$13,633$324,046$93,720$27,0044.10%$7,810$0$0$0$324,046$93,720$27,0044.10%$7,810
55
75510.0250.075$0$0$0$0$102,611$34,190$0$0$0$0$0$0$0$401,801$0$0$0$68,275$333,526-$117,325-$116,776$53,261$216,751$462,329$50,635$0$0$0$0$0$0$50,635$7,183,068$265,000$2,025,540$1,496,816$0$2$0$4,069,784$1,147,631-$2-$1-$2$1$0$1$14,331$336,835$94,983$28,0703.95%$7,915$0$0$0$336,835$94,983$28,0703.95%$7,915
56
76520.0250.075$0$0$0$0$103,637$34,532$0$0$0$0$0$0$0$418,169$0$0$0$69,588$348,581-$128,055-$127,495$54,326$221,086$471,575$53,493$0$0$0$0$0$0$53,493$7,441,798$280,000$2,046,036$1,609,077$0$2$0$4,375,018$1,202,860-$2-$1-$2$1$0$1$15,028$349,648$96,132$29,1373.80%$8,011$0$0$0$349,648$96,132$29,1373.80%$8,011
57
77530.0250.075$0$0$0$0$104,674$34,877$0$0$0$0$0$0$0$439,551$0$0$0$70,928$368,623-$143,686-$143,115$55,413$225,508$481,007$57,438$0$0$0$0$0$0$57,438$7,699,932$300,000$2,064,082$1,729,758$0$2$1$4,703,144$1,260,748-$2-$1-$2$1$0$1$15,956$366,157$98,154$30,5134.72%$8,179$0$0$0$366,157$98,154$30,5134.72%$8,179
58
78540.0250.075$0$0$0$0$105,720$35,226$0$0$0$0$0$0$0$460,946$0$0$0$72,295$388,652-$159,217-$158,634$56,521$230,018$490,627$61,371$0$0$0$0$0-$1$61,371$7,957,427$320,000$2,079,780$1,859,489$0$2$1$5,055,880$1,321,422-$2-$1-$2$1$0$1$16,883$382,692$100,022$31,8914.52%$8,335$0$0$0$382,692$100,022$31,8914.52%$8,335
59
79550.0250.075$0$0$0$0$106,777$35,578$0$0$0$0$0$0$0$482,356$0$0$0$73,688$408,667-$174,644-$174,049$57,652$234,618$500,439$65,292$0$0$0$0$0-$1$65,292$8,214,234$340,000$2,093,227$1,998,951$0$2$1$5,435,071$1,385,015-$3-$1-$3$2$0$2$17,810$399,254$101,742$33,2714.33%$8,478$0$0$0$399,254$101,742$33,2714.33%$8,478
60
80560.0250.075$0$0$0$0$107,845$35,934$0$0$0$0$0$0$0$503,779$0$0$0$75,110$428,669-$189,965-$189,359$58,805$239,310$510,448$69,200$0$0$0$0$0-$1$69,200$8,470,302$360,000$2,104,519$2,148,872$0$2$1$5,842,702$1,451,669-$3-$1-$3$2$0$2$18,736$415,843$103,320$34,6544.16%$8,610$0$0$0$415,843$103,320$34,6544.16%$8,610
61
81570.0250.075$0$0$0$0$108,924$36,293$0$0$0$0$0$0$0$535,217$0$0$0$76,560$458,657-$215,178-$214,560$59,981$244,097$520,657$75,295$0$0$0$0$0-$1$75,295$8,715,575$390,000$2,111,322$2,310,038$0$3$1$6,280,904$1,521,530-$3-$1-$3$2$0$2$20,125$439,797$106,540$36,6505.76%$8,878$0$0$0$439,797$106,540$36,6505.76%$8,878
62
82580.0250.075$0$0$0$0$110,013$36,656$0$0$0$0$0$0$0$566,669$0$0$0$78,040$488,630-$240,282-$239,651$61,180$248,979$531,070$81,377$0$0$0$0$0-$1$81,377$8,949,243$420,000$2,113,729$2,483,291$0$3$1$6,751,972$1,594,754-$3-$1-$3$2$0$2$21,512$463,780$109,541$38,6485.45%$9,128$0$0$0$463,780$109,541$38,6485.45%$9,128
63
83590.0250.075$0$0$0$0$111,113$37,023$0$0$0$0$0$0$0$588,136$0$0$0$79,548$508,588-$255,273-$254,629$62,404$253,958$541,692$85,245$0$0$0$0$0-$1$85,245$9,180,436$440,000$2,114,127$2,669,537$0$3$1$7,258,370$1,671,502-$4-$1-$4$2$0$2$22,436$480,454$110,642$40,0383.60%$9,220$0$0$0$480,454$110,642$40,0383.60%$9,220
64
84600.0250.075$0$0$0$0$112,224$37,393$0$0$0$0$0$0$0$609,617$0$0$0$81,087$528,530-$270,149-$269,493$63,652$259,037$552,526$89,100$0$0$0$0$0-$1$89,100$9,408,969$460,000$2,112,586$2,869,753$0$3$1$7,802,748$1,751,943-$4-$1-$4$2$0$2$23,360$497,158$111,626$41,4303.48%$9,302$0$0$0$497,158$111,626$41,4303.48%$9,302
65
85610.0250.075$0$0$0$0$113,346$37,767$0$0$0$0$0$0$0$631,114$0$0$0$82,657$548,456-$284,908-$284,238$64,925$264,218$563,576$92,940$0$0$0$0$0-$1$92,940$9,634,641$480,000$2,109,174$3,084,984$0$3$1$8,387,954$1,836,255-$4-$1-$4$2$1$2$24,282$513,891$112,499$42,8243.37%$9,375$0$0$0$513,891$112,499$42,8243.37%$9,375
66
86620.0250.075$0$0$0$0$114,480$38,145$0$0$0$0$0$0$0$652,625$0$0$0$84,258$568,366-$299,547-$298,864$66,224$269,502$574,848$96,766$0$0$0$0$0-$1$96,766$9,857,240$500,000$2,103,957$3,316,358$0$4$1$9,017,050$1,924,625-$4-$1-$4$3$1$3$25,204$530,655$113,264$44,2213.26%$9,439$0$0$0$530,655$113,264$44,2213.26%$9,439
67
87630.0250.075$0$0$0$0$115,625$38,526$0$0$0$0$0$0$0$684,151$0$0$0$85,891$598,260-$324,063-$323,367$67,548$274,893$586,345$103,015$0$0$0$0$0-$1$103,015$10,066,532$530,000$2,094,913$3,565,085$0$4$1$9,693,329$2,017,247-$5-$1-$5$3$1$3$26,588$554,548$115,405$46,2124.50%$9,617$0$0$0$554,548$115,405$46,2124.50%$9,617
68
88640.0250.075$0$0$0$0$116,781$38,912$0$0$0$0$0$0$0$715,692$0$0$0$87,557$628,135-$348,455-$347,745$68,899$280,390$598,071$109,374$0$0$0$0$0-$1$109,374$10,261,522$560,000$2,082,105$3,832,466$0$4$1$10,420,329$2,114,327-$5-$1-$5$3$1$3$27,971$578,347$117,349$48,1964.29%$9,779$0$0$0$578,347$117,349$48,1964.29%$9,779
69
89650.0250.075$0$0$0$0$117,949$39,301$0$0$0$0$0$0$0$747,249$0$0$0$89,256$657,993-$372,719-$371,995$70,277$285,998$610,033$115,712$0$0$0$0$0-$1$115,712$10,441,137$590,000$2,065,586$4,119,901$0$4$1$11,201,853$2,216,079-$5-$1-$5$3$1$3$29,354$602,183$119,131$50,1824.12%$9,928$0$0$0$602,183$119,131$50,1824.12%$9,928
70
90660.0250.075$0$0$0$0$119,128$39,694$0$0$0$0$0$0$0$783,822$0$0$0$90,990$692,832-$401,853-$401,114$71,682$291,718$622,234$123,230$0$0$0$0$0-$1$123,230$10,599,222$625,000$2,044,438$4,428,894$0$5$1$12,041,992$2,322,728-$6-$1-$6$3$1$3$30,967$629,625$121,446$52,4694.56%$10,120$0$0$0$629,625$121,446$52,4694.56%$10,120
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...