Futurez
AI Inside!

Get stone-cold clarity on your money situation

Take control with an ultra-easy financial simulator that boosts confidence in decision-making, helps you reach goals faster, and allows you to become the freest version of yourself.

Predicting the future seems impossible. But all it takes isa realistic estimate of your current situation and smart forecasting tools.

Build an emergency fund
Callout going down
Prepare a career move
Callout going down
Retire on your own terms
Callout going down
Does the future feel foggy?
Try flipping the switches
Futurez helps you visualize where you're going. By making small adjustments and comparing outcomes, you'll discover opportunities you never thought were possible.
Start investing $100/mo
Move to high-interest savings account
Lower expenses by 5%
Delay car purchase by 1 year
HOW IT WORKS

Easy to set up. Easy to tweak.

1
Start by creating a simple baseline of your current financial state: bank balances, expenses, and income.
2
Add one-off expenses, bonuses, and other life events that you want in your plan. If you have investments, add them and decide how optimistic to be about their long-term growth.
JP Morgan Brokerage
End of year bonus
3
Watch the simulator run your timeline month by month, highlighting opportunities and weaknesses, and helping you compare potential futures.
Investment gains
$0
Bank interest earned
$0
Taxes on interest
$0
Taxes on withdrawals
$0
4
Rinse, tweak, and repeat. Making adjustments and trying things out is easy. Rapid experimenting is the fastest way to learn what you need and how to get it.
None
Good
Great
Ready to see your futures?
CONTEXTUAL AI

An AI financial advisor at your fingertips

Get detailed and thoughtful help about your specific financial needs. Our AI is aware of your simulation and can even offer one-click modifications.

Discover ways to optimize savings, get feedback on assumptions, or help brainstorm ways to reach your goals.
Do you see ways to increase my net worth in retirement?
AI financial advisor
.
.
.
NO CONNECTIONS REQUIRED

A truly private space

All your financial information, notes, and data are encrypted in-transit and at-rest. We’ll never sell or share your information. Period.

Futurez doesn’t need access to your accounts. Just enter balance information and pertinent details like interest rates for the magic to happen.
Circle with slash
Circle with slash
Circle with slash
Circle with slash
TABLE VIEW FOR NERDS

Watch every dollar (if that’s your thing)

Spreadsheet-lovers will feel right at home digging into all the numbers.
DateEventsBank Start BalanceInvestment Start BalanceIncomeExpensesBank Interest AccruedBank Interest Tax PaidBank DepositBank WithdrawalsBank End BalanceInvestment DepositInvestment Interest AccruedInvestment WithdrawalsInvestment Withdrawal Tax PaidInvestment End Balance
Jun 1990
$5,000
$1,000
$7,000
$5,000
$16
$4
$7,000
$5,000
$7,012
$330
$8
$0
$0
$1,338
Jul 1990
$7,012
$1,338
$7,012
$5,008
$23
$6
$7,012
$5,008
$9,032
$331
$10
$0
$0
$1,678
Aug 1990
$9,032
$1,678
$7,023
$5,017
$29
$7
$7,023
$5,017
$11,061
$331
$12
$0
$0
$2,021
Sep 1990
$11,061
$2,021
$7,035
$5,025
$35
$9
$7,035
$5,025
$13,097
$332
$14
$0
$0
$2,366
Oct 1990
$13,097
$2,366
$7,047
$5,033
$42
$11
$7,047
$5,033
$15,142
$332
$16
$0
$0
$2,714
Nov 1990
$15,142
$2,714
$7,059
$5,042
$47
$12
$7,059
$5,042
$17,194
$333
$18
$0
$0
$3,065
Dec 1990
$17,194
$3,065
$7,070
$5,050
$56
$14
$7,070
$5,050
$19,256
$333
$20
$0
$0
$3,418
Jan 1991
$19,256
$3,418
$7,082
$5,059
$62
$16
$7,082
$5,059
$21,326
$334
$22
$0
$0
$3,774
Feb 1991
$21,326
$3,774
$7,094
$5,067
$62
$16
$7,094
$5,067
$23,399
$334
$24
$0
$0
$4,132
Mar 1991
$23,399
$4,132
$7,106
$5,076
$76
$19
$7,106
$5,076
$25,486
$335
$26
$0
$0
$4,493
Apr 1991
$25,486
$4,493
$7,118
$5,084
$80
$20
$7,118
$5,084
$27,580
$336
$28
$0
$0
$4,857
May 1991
$27,580
$4,857
$7,129
$5,092
$89
$22
$7,129
$5,092
$29,684
$336
$30
$0
$0
$5,223
Jun 1991
$29,684
$5,223
$7,141
$5,101
$93
$23
$7,141
$5,101
$31,794
$337
$32
$0
$0
$5,592
Jul 1991
$31,794
$5,592
$7,153
$5,109
$103
$26
$7,153
$5,109
$33,914
$337
$35
$0
$0
$5,964
Aug 1991
$33,914
$5,964
$7,165
$5,118
$110
$27
$7,165
$5,118
$36,044
$338
$37
$0
$0
$6,339
Sep 1991
$36,044
$6,339
$7,177
$5,126
$113
$28
$7,177
$5,126
$38,179
$338
$39
$0
$0
$6,716
Oct 1991
$38,179
$6,716
$7,189
$5,135
$123
$31
$7,189
$5,135
$40,325
$339
$41
$0
$0
$7,096
Nov 1991
$40,325
$7,096
$7,201
$5,144
$126
$32
$7,201
$5,144
$42,477
$339
$43
$0
$0
$7,479
Dec 1991
$42,477
$7,479
$7,213
$5,152
$137
$34
$7,213
$5,152
$44,641
$340
$46
$0
$0
$7,864
Jan 1992
$44,641
$7,864
$7,225
$5,161
$144
$36
$7,225
$5,161
$46,813
$341
$48
$0
$0
$8,253
Feb 1992
$46,813
$8,253
$7,237
$5,169
$141
$35
$7,237
$5,169
$48,987
$341
$50
$0
$0
$8,644
Mar 1992
$48,987
$8,644
$7,249
$5,178
$158
$39
$7,249
$5,178
$51,177
$342
$52
$0
$0
$9,038
Apr 1992
$51,177
$9,038
$7,261
$5,187
$160
$40
$7,261
$5,187
$53,371
$342
$55
$0
$0
$9,435
May 1992
$53,371
$9,435
$7,273
$5,195
$172
$43
$7,273
$5,195
$55,578
$343
$57
$0
$0
$9,835
Jun 1992
$55,578
$9,835
$7,285
$5,204
$173
$43
$7,285
$5,204
$57,789
$343
$59
$0
$0
$10,238
Jul 1992
$57,789
$10,238
$7,298
$5,213
$186
$47
$7,298
$5,213
$60,014
$344
$62
$0
$0
$10,644
Aug 1992
$60,014
$10,644
$7,310
$5,221
$193
$48
$7,310
$5,221
$62,248
$345
$64
$0
$0
$11,052
Sep 1992
$62,248
$11,052
$7,322
$5,230
$194
$49
$7,322
$5,230
$64,485
$345
$66
$0
$0
$11,464
Oct 1992
$64,485
$11,464
$7,334
$5,239
$208
$52
$7,334
$5,239
$66,737
$346
$69
$0
$0
$11,879
Nov 1992
$66,737
$11,879
$7,346
$5,247
$208
$52
$7,346
$5,247
$68,992
$346
$71
$0
$0
$12,296
Dec 1992
$68,992
$12,296
$7,359
$5,256
$222
$56
$7,359
$5,256
$71,261
$347
$74
$0
$0
$12,717
Jan 1993
$71,261
$12,717
$7,371
$5,265
$230
$58
$7,371
$5,265
$73,539
$347
$76
$0
$0
$13,141
Feb 1993
$73,539
$13,141
$7,383
$5,274
$215
$54
$7,383
$5,274
$75,810
$348
$79
$0
$0
$13,567
Mar 1993
$75,810
$13,567
$7,395
$5,282
$245
$61
$7,395
$5,282
$78,107
$349
$81
$0
$0
$13,997
Apr 1993
$78,107
$13,997
$7,408
$5,291
$244
$61
$7,408
$5,291
$80,406
$349
$84
$0
$0
$14,430
May 1993
$80,406
$14,430
$7,420
$5,300
$260
$65
$7,420
$5,300
$82,721
$350
$86
$0
$0
$14,866
Jun 1993
$82,721
$14,866
$7,432
$5,309
$259
$65
$7,432
$5,309
$85,039
$350
$89
$0
$0
$15,305
Jul 1993
$85,039
$15,305
$7,445
$5,318
$275
$69
$7,445
$5,318
$87,372
$351
$91
$0
$0
$15,748
Aug 1993
$87,372
$15,748
$7,457
$5,327
$282
$71
$7,457
$5,327
$89,714
$352
$94
$0
$0
$16,193
Sep 1993
$89,714
$16,193
$7,470
$5,336
$281
$70
$7,470
$5,336
$92,059
$352
$97
$0
$0
$16,642
Oct 1993
$92,059
$16,642
$7,482
$5,344
$298
$74
$7,482
$5,344
$94,420
$353
$99
$0
$0
$17,094
Nov 1993
$94,420
$17,094
$7,495
$5,353
$295
$74
$7,495
$5,353
$96,783
$353
$102
$0
$0
$17,549
Dec 1993
$96,783
$17,549
$7,507
$5,362
$313
$78
$7,507
$5,362
$99,162
$354
$104
$0
$0
$18,007
Jan 1994
$99,162
$18,007
$7,520
$5,371
$321
$80
$7,520
$5,371
$101,551
$354
$107
$0
$0
$18,469
Feb 1994
$101,551
$18,469
$7,532
$5,380
$296
$74
$7,532
$5,380
$103,925
$355
$110
$0
$0
$18,933
Mar 1994
$103,925
$18,933
$7,545
$5,389
$336
$84
$7,545
$5,389
$106,333
$356
$113
$0
$0
$19,402
Apr 1994
$106,333
$19,402
$7,557
$5,398
$333
$83
$7,557
$5,398
$108,741
$356
$115
$0
$0
$19,873
May 1994
$108,741
$19,873
$7,570
$5,407
$352
$88
$7,570
$5,407
$111,168
$357
$118
$0
$0
$20,348
Jun 1994
$111,168
$20,348
$7,582
$5,416
$348
$87
$7,582
$5,416
$113,595
$357
$121
$0
$0
$20,826
Jul 1994
$113,595
$20,826
$7,595
$5,425
$367
$92
$7,595
$5,425
$116,040
$358
$124
$0
$0
$21,308
Aug 1994
$116,040
$21,308
$7,608
$5,434
$375
$94
$7,608
$5,434
$118,495
$359
$126
$0
$0
$21,793
Sep 1994
$118,495
$21,793
$7,620
$5,443
$371
$93
$7,620
$5,443
$120,951
$359
$129
$0
$0
$22,281
Oct 1994
$120,951
$22,281
$7,633
$5,452
$391
$98
$7,633
$5,452
$123,425
$360
$132
$0
$0
$22,773
Nov 1994
$123,425
$22,773
$7,646
$5,461
$386
$97
$7,646
$5,461
$125,899
$360
$135
$0
$0
$23,269
Dec 1994
$125,899
$23,269
$7,659
$5,470
$407
$102
$7,659
$5,470
$128,392
$361
$138
$0
$0
$23,768
Jan 1995
$128,392
$23,768
$7,671
$5,480
$415
$104
$7,671
$5,480
$130,895
$362
$141
$0
$0
$24,270
Feb 1995
$130,895
$24,270
$7,684
$5,489
$382
$96
$7,684
$5,489
$133,377
$362
$144
$0
$0
$24,776
Mar 1995
$133,377
$24,776
$7,697
$5,498
$431
$108
$7,697
$5,498
$135,900
$363
$147
$0
$0
$25,285
Apr 1995
$135,900
$25,285
$7,710
$5,507
$425
$106
$7,710
$5,507
$138,421
$363
$150
$0
$0
$25,798
May 1995
$138,421
$25,798
$7,723
$5,516
$447
$112
$7,723
$5,516
$140,963
$364
$153
$0
$0
$26,315
Jun 1995
$140,963
$26,315
$7,736
$5,525
$441
$110
$7,736
$5,525
$143,504
$365
$156
$0
$0
$26,835
Jul 1995
$143,504
$26,835
$7,748
$5,535
$464
$116
$7,748
$5,535
$146,066
$365
$159
$0
$0
$27,359
Aug 1995
$146,066
$27,359
$7,761
$5,544
$472
$118
$7,761
$5,544
$148,637
$366
$162
$0
$0
$27,887
Sep 1995
$148,637
$27,887
$7,774
$5,553
$465
$116
$7,774
$5,553
$151,207
$366
$165
$0
$0
$28,418
Oct 1995
$151,207
$28,418
$7,787
$5,562
$489
$122
$7,787
$5,562
$153,799
$367
$168
$0
$0
$28,953
Nov 1995
$153,799
$28,953
$7,800
$5,572
$481
$120
$7,800
$5,572
$156,388
$368
$171
$0
$0
$29,492
Dec 1995
$156,388
$29,492
$7,813
$5,581
$506
$126
$7,813
$5,581
$158,999
$368
$174
$0
$0
$30,034
Jan 1996
$158,999
$30,034
$7,826
$5,590
$513
$128
$7,826
$5,590
$161,620
$369
$177
$0
$0
$30,581
Feb 1996
$161,620
$30,581
$7,839
$5,600
$487
$122
$7,839
$5,600
$164,225
$370
$181
$0
$0
$31,131
Mar 1996
$164,225
$31,131
$7,852
$5,609
$529
$132
$7,852
$5,609
$166,866
$370
$184
$0
$0
$31,685
Apr 1996
$166,866
$31,685
$7,865
$5,618
$521
$130
$7,865
$5,618
$169,503
$371
$187
$0
$0
$32,242
May 1996
$169,503
$32,242
$7,879
$5,628
$546
$137
$7,879
$5,628
$172,164
$371
$190
$0
$0
$32,804
Jun 1996
$172,164
$32,804
$7,892
$5,637
$537
$134
$7,892
$5,637
$174,822
$372
$194
$0
$0
$33,370
Jul 1996
$174,822
$33,370
$7,905
$5,646
$564
$141
$7,905
$5,646
$177,503
$373
$197
$0
$0
$33,939
Aug 1996
$177,503
$33,939
$7,918
$5,656
$572
$143
$7,918
$5,656
$180,194
$373
$200
$0
$0
$34,513
Sep 1996
$180,194
$34,513
$7,931
$5,665
$562
$141
$7,931
$5,665
$182,882
$374
$204
$0
$0
$35,090
Oct 1996
$182,882
$35,090
$7,944
$5,675
$590
$147
$7,944
$5,675
$185,594
$375
$207
$0
$0
$35,671
Nov 1996
$185,594
$35,671
$7,958
$5,684
$579
$145
$7,958
$5,684
$188,301
$375
$210
$0
$0
$36,257
Dec 1996
$188,301
$36,257
$7,971
$5,694
$607
$152
$7,971
$5,694
$191,034
$376
$214
$0
$0
$36,846
Jan 1997
$191,034
$36,846
$7,984
$5,703
$618
$154
$7,984
$5,703
$193,778
$376
$217
$0
$0
$37,440
Feb 1997
$193,778
$37,440
$7,997
$5,713
$566
$141
$7,997
$5,713
$196,487
$377
$221
$0
$0
$38,037
Mar 1997
$196,487
$38,037
$8,011
$5,722
$635
$159
$8,011
$5,722
$199,253
$378
$224
$0
$0
$38,639
Apr 1997
$199,253
$38,639
$8,024
$5,732
$623
$156
$8,024
$5,732
$202,013
$378
$228
$0
$0
$39,245
May 1997
$202,013
$39,245
$8,038
$5,741
$653
$163
$8,038
$5,741
$204,799
$379
$231
$0
$0
$39,855
Jun 1997
$204,799
$39,855
$8,051
$5,751
$641
$160
$8,051
$5,751
$207,579
$380
$235
$0
$0
$40,469
Jul 1997
$207,579
$40,469
$8,064
$5,760
$671
$168
$8,064
$5,760
$210,387
$380
$238
$0
$0
$41,088
Aug 1997
$210,387
$41,088
$8,078
$5,770
$680
$170
$8,078
$5,770
$213,205
$381
$242
$0
$0
$41,710
Sep 1997
$213,205
$41,710
$8,091
$5,780
$667
$167
$8,091
$5,780
$216,017
$381
$246
$0
$0
$42,337
Oct 1997
$216,017
$42,337
$8,105
$5,789
$698
$175
$8,105
$5,789
$218,856
$382
$249
$0
$0
$42,969
Nov 1997
$218,856
$42,969
$8,118
$5,799
$685
$171
$8,118
$5,799
$221,689
$383
$253
$0
$0
$43,604
Dec 1997
$221,689
$43,604
$8,132
$5,808
$717
$179
$8,132
$5,808
$224,549
$383
$257
$0
$0
$44,244
Jan 1998
$224,549
$44,244
$8,145
$5,818
$726
$181
$8,145
$5,818
$227,421
$384
$260
$0
$0
$44,888
Feb 1998
$227,421
$44,888
$8,159
$5,828
$664
$166
$8,159
$5,828
$230,250
$385
$264
$0
$0
$45,537
Mar 1998
$230,250
$45,537
$8,173
$5,838
$744
$186
$8,173
$5,838
$233,143
$385
$268
$0
$0
$46,190
Apr 1998
$233,143
$46,190
$8,186
$5,847
$729
$182
$8,186
$5,847
$236,029
$386
$272
$0
$0
$46,848
May 1998
$236,029
$46,848
$8,200
$5,857
$763
$191
$8,200
$5,857
$238,944
$387
$276
$0
$0
$47,510
Jun 1998
$238,944
$47,510
$8,213
$5,867
$747
$187
$8,213
$5,867
$241,851
$387
$279
$0
$0
$48,176
Jul 1998
$241,851
$48,176
$8,227
$5,877
$782
$195
$8,227
$5,877
$244,788
$388
$283
$0
$0
$48,848
Aug 1998
$244,788
$48,848
$8,241
$5,886
$791
$198
$8,241
$5,886
$247,736
$388
$287
$0
$0
$49,523
Sep 1998
$247,736
$49,523
$8,255
$5,896
$775
$194
$8,255
$5,896
$250,676
$389
$291
$0
$0
$50,204
Oct 1998
$250,676
$50,204
$8,268
$5,906
$810
$203
$8,268
$5,906
$253,646
$390
$295
$0
$0
$50,888
Nov 1998
$253,646
$50,888
$8,282
$5,916
$793
$198
$8,282
$5,916
$256,607
$390
$299
$0
$0
$51,578
Dec 1998
$256,607
$51,578
$8,296
$5,926
$829
$207
$8,296
$5,926
$259,599
$391
$303
$0
$0
$52,272
Jan 1999
$259,599
$52,272
$8,310
$5,936
$839
$210
$8,310
$5,936
$262,603
$392
$307
$0
$0
$52,971
Feb 1999
$262,603
$52,971
$8,324
$5,945
$767
$192
$8,324
$5,945
$265,556
$392
$311
$0
$0
$53,675
Mar 1999
$265,556
$53,675
$8,337
$5,955
$858
$215
$8,337
$5,955
$268,582
$393
$315
$0
$0
$54,383
Apr 1999
$268,582
$54,383
$8,351
$5,965
$840
$210
$8,351
$5,965
$271,598
$394
$320
$0
$0
$55,096
May 1999
$271,598
$55,096
$8,365
$5,975
$878
$219
$8,365
$5,975
$274,646
$394
$324
$0
$0
$55,815
Jun 1999
$274,646
$55,815
$8,379
$5,985
$859
$215
$8,379
$5,985
$277,685
$395
$328
$0
$0
$56,537
Jul 1999
$277,685
$56,537
$8,393
$5,995
$898
$224
$8,393
$5,995
$280,756
$396
$332
$0
$0
$57,265
Aug 1999
$280,756
$57,265
$8,407
$6,005
$908
$227
$8,407
$6,005
$283,839
$396
$336
$0
$0
$57,998
Sep 1999
$283,839
$57,998
$8,421
$6,015
$888
$222
$8,421
$6,015
$286,911
$397
$341
$0
$0
$58,736
Oct 1999
$286,911
$58,736
$8,435
$6,025
$927
$232
$8,435
$6,025
$290,016
$398
$345
$0
$0
$59,478
Nov 1999
$290,016
$59,478
$8,449
$6,035
$907
$227
$8,449
$6,035
$293,111
$398
$349
$0
$0
$60,226
Dec 1999
$293,111
$60,226
$8,463
$6,045
$947
$237
$8,463
$6,045
$296,239
$399
$354
$0
$0
$60,978
Jan 2000
$296,239
$60,978
$8,477
$6,055
$955
$239
$8,477
$6,055
$299,378
$400
$358
$0
$0
$61,736
Feb 2000
$299,378
$61,736
$8,492
$6,065
$903
$226
$8,492
$6,065
$302,481
$400
$362
$0
$0
$62,499
Mar 2000
$302,481
$62,499
$8,506
$6,076
$975
$244
$8,506
$6,076
$305,642
$401
$367
$0
$0
$63,267
Apr 2000
$305,642
$63,267
$8,520
$6,086
$953
$238
$8,520
$6,086
$308,791
$402
$371
$0
$0
$64,040
May 2000
$308,791
$64,040
$8,534
$6,096
$995
$249
$8,534
$6,096
$311,976
$402
$376
$0
$0
$64,818
Jun 2000
$311,976
$64,818
$8,548
$6,106
$973
$243
$8,548
$6,106
$315,149
$403
$380
$0
$0
$65,601
Jul 2000
$315,149
$65,601
$8,563
$6,116
$1,016
$254
$8,563
$6,116
$318,357
$404
$385
$0
$0
$66,390
Aug 2000
$318,357
$66,390
$8,577
$6,126
$1,026
$257
$8,577
$6,126
$321,577
$404
$390
$0
$0
$67,184
Sep 2000
$321,577
$67,184
$8,591
$6,137
$1,003
$251
$8,591
$6,137
$324,784
$405
$394
$0
$0
$67,983
Oct 2000
$324,784
$67,983
$8,605
$6,147
$1,047
$262
$8,605
$6,147
$328,028
$406
$399
$0
$0
$68,788
Nov 2000
$328,028
$68,788
$8,620
$6,157
$1,023
$256
$8,620
$6,157
$331,258
$406
$404
$0
$0
$69,598
Dec 2000
$331,258
$69,598
$8,634
$6,167
$1,068
$267
$8,634
$6,167
$334,526
$407
$408
$0
$0
$70,413
Jan 2001
$334,526
$70,413
$8,649
$6,178
$1,081
$270
$8,649
$6,178
$337,808
$408
$413
$0
$0
$71,234
Feb 2001
$337,808
$71,234
$8,663
$6,188
$986
$247
$8,663
$6,188
$341,023
$408
$418
$0
$0
$72,060
Mar 2001
$341,023
$72,060
$8,677
$6,198
$1,102
$276
$8,677
$6,198
$344,328
$409
$423
$0
$0
$72,892
Apr 2001
$344,328
$72,892
$8,692
$6,209
$1,077
$269
$8,692
$6,209
$347,620
$410
$428
$0
$0
$73,729
May 2001
$347,620
$73,729
$8,706
$6,219
$1,124
$281
$8,706
$6,219
$350,950
$410
$432
$0
$0
$74,572
Jun 2001
$350,950
$74,572
$8,721
$6,229
$1,098
$274
$8,721
$6,229
$354,265
$411
$437
$0
$0
$75,421
Jul 2001
$354,265
$75,421
$8,735
$6,240
$1,145
$286
$8,735
$6,240
$357,619
$412
$442
$0
$0
$76,275
Aug 2001
$357,619
$76,275
$8,750
$6,250
$1,156
$289
$8,750
$6,250
$360,986
$412
$447
$0
$0
$77,135
Sep 2001
$360,986
$77,135
$8,765
$6,260
$1,129
$282
$8,765
$6,260
$364,337
$413
$452
$0
$0
$78,000
Oct 2001
$364,337
$78,000
$8,779
$6,271
$1,178
$294
$8,779
$6,271
$367,729
$414
$457
$0
$0
$78,872
Nov 2001
$367,729
$78,872
$8,794
$6,281
$1,150
$288
$8,794
$6,281
$371,104
$415
$463
$0
$0
$79,749
Dec 2001
$371,104
$79,749
$8,808
$6,292
$1,200
$300
$8,808
$6,292
$374,520
$415
$468
$0
$0
$80,632
Jan 2002
$374,520
$80,632
$8,823
$6,302
$1,211
$303
$8,823
$6,302
$377,949
$416
$473
$0
$0
$81,520
Feb 2002
$377,949
$81,520
$8,838
$6,313
$1,103
$276
$8,838
$6,313
$381,302
$417
$478
$0
$0
$82,415
Mar 2002
$381,302
$82,415
$8,853
$6,323
$1,233
$308
$8,853
$6,323
$384,755
$417
$483
$0
$0
$83,315
Apr 2002
$384,755
$83,315
$8,867
$6,334
$1,204
$301
$8,867
$6,334
$388,192
$418
$488
$0
$0
$84,222
May 2002
$388,192
$84,222
$8,882
$6,344
$1,255
$314
$8,882
$6,344
$391,670
$419
$494
$0
$0
$85,134
Jun 2002
$391,670
$85,134
$8,897
$6,355
$1,225
$306
$8,897
$6,355
$395,131
$419
$499
$0
$0
$86,053
Jul 2002
$395,131
$86,053
$8,912
$6,366
$1,277
$319
$8,912
$6,366
$398,635
$420
$504
$0
$0
$86,977
Aug 2002
$398,635
$86,977
$8,927
$6,376
$1,289
$322
$8,927
$6,376
$402,152
$421
$510
$0
$0
$87,908
Sep 2002
$402,152
$87,908
$8,941
$6,387
$1,258
$314
$8,941
$6,387
$405,650
$422
$515
$0
$0
$88,845
Oct 2002
$405,650
$88,845
$8,956
$6,397
$1,311
$328
$8,956
$6,397
$409,193
$422
$521
$0
$0
$89,788
Nov 2002
$409,193
$89,788
$8,971
$6,408
$1,280
$320
$8,971
$6,408
$412,716
$423
$526
$0
$0
$90,737
Dec 2002
$412,716
$90,737
$8,986
$6,419
$1,334
$334
$8,986
$6,419
$416,284
$424
$532
$0
$0
$91,692
Jan 2003
$416,284
$91,692
$9,001
$6,430
$1,346
$336
$9,001
$6,430
$419,865
$424
$537
$0
$0
$92,654
Feb 2003
$419,865
$92,654
$9,016
$6,440
$1,226
$306
$9,016
$6,440
$423,360
$425
$543
$0
$0
$93,622
Mar 2003
$423,360
$93,622
$9,031
$6,451
$1,368
$342
$9,031
$6,451
$426,967
$426
$549
$0
$0
$94,596
Apr 2003
$426,967
$94,596
$9,046
$6,462
$1,336
$334
$9,046
$6,462
$430,553
$426
$554
$0
$0
$95,577
May 2003
$430,553
$95,577
$9,061
$6,472
$1,392
$348
$9,061
$6,472
$434,186
$427
$560
$0
$0
$96,564
Jun 2003
$434,186
$96,564
$9,077
$6,483
$1,358
$340
$9,077
$6,483
$437,798
$428
$566
$0
$0
$97,558
Jul 2003
$437,798
$97,558
$9,092
$6,494
$1,415
$354
$9,092
$6,494
$441,456
$429
$572
$0
$0
$98,558
Aug 2003
$441,456
$98,558
$9,107
$6,505
$1,427
$357
$9,107
$6,505
$445,129
$429
$577
$0
$0
$99,565
Sep 2003
$445,129
$99,565
$9,122
$6,516
$1,392
$348
$9,122
$6,516
$448,779
$430
$583
$0
$0
$100,578
Oct 2003
$448,779
$100,578
$9,137
$6,527
$1,451
$363
$9,137
$6,527
$452,478
$431
$589
$0
$0
$101,598
Nov 2003
$452,478
$101,598
$9,152
$6,537
$1,415
$354
$9,152
$6,537
$456,154
$431
$595
$0
$0
$102,624
Dec 2003
$456,154
$102,624
$9,168
$6,548
$1,474
$369
$9,168
$6,548
$459,879
$432
$601
$0
$0
$103,658
Jan 2004
$459,879
$103,658
$9,183
$6,559
$1,482
$371
$9,183
$6,559
$463,615
$433
$607
$0
$0
$104,698
Feb 2004
$463,615
$104,698
$9,198
$6,570
$1,398
$349
$9,198
$6,570
$467,291
$434
$613
$0
$0
$105,745
Mar 2004
$467,291
$105,745
$9,214
$6,581
$1,506
$377
$9,214
$6,581
$471,053
$434
$619
$0
$0
$106,798
Apr 2004
$471,053
$106,798
$9,229
$6,592
$1,469
$367
$9,229
$6,592
$474,792
$435
$626
$0
$0
$107,859
May 2004
$474,792
$107,859
$9,244
$6,603
$1,531
$383
$9,244
$6,603
$478,581
$436
$632
$0
$0
$108,927
Jun 2004
$478,581
$108,927
$9,260
$6,614
$1,493
$373
$9,260
$6,614
$482,346
$437
$638
$0
$0
$110,001
Jul 2004
$482,346
$110,001
$9,275
$6,625
$1,555
$389
$9,275
$6,625
$486,163
$437
$644
$0
$0
$111,082
Aug 2004
$486,163
$111,082
$9,291
$6,636
$1,567
$392
$9,291
$6,636
$489,992
$438
$651
$0
$0
$112,171
Sep 2004
$489,992
$112,171
$9,306
$6,647
$1,529
$382
$9,306
$6,647
$493,798
$439
$657
$0
$0
$113,267
Oct 2004
$493,798
$113,267
$9,322
$6,658
$1,592
$398
$9,322
$6,658
$497,655
$439
$663
$0
$0
$114,369
Nov 2004
$497,655
$114,369
$9,337
$6,669
$1,552
$388
$9,337
$6,669
$501,487
$440
$670
$0
$0
$115,479
Dec 2004
$501,487
$115,479
$9,353
$6,681
$1,617
$404
$9,353
$6,681
$505,371
$441
$676
$0
$0
$116,596
Jan 2005
$505,371
$116,596
$9,368
$6,692
$1,634
$408
$9,368
$6,692
$509,273
$442
$683
$0
$0
$117,721
Feb 2005
$509,273
$117,721
$9,384
$6,703
$1,487
$372
$9,384
$6,703
$513,069
$442
$689
$0
$0
$118,852
Mar 2005
$513,069
$118,852
$9,400
$6,714
$1,658
$415
$9,400
$6,714
$516,998
$443
$696
$0
$0
$119,991
Apr 2005
$516,998
$119,991
$9,415
$6,725
$1,617
$404
$9,415
$6,725
$520,901
$444
$703
$0
$0
$121,138
May 2005
$520,901
$121,138
$9,431
$6,736
$1,684
$421
$9,431
$6,736
$524,859
$445
$709
$0
$0
$122,291
Jun 2005
$524,859
$122,291
$9,447
$6,748
$1,642
$410
$9,447
$6,748
$528,789
$445
$716
$0
$0
$123,453
Jul 2005
$528,789
$123,453
$9,462
$6,759
$1,709
$427
$9,462
$6,759
$532,774
$446
$723
$0
$0
$124,621
Aug 2005
$532,774
$124,621
$9,478
$6,770
$1,722
$431
$9,478
$6,770
$536,774
$447
$730
$0
$0
$125,798
Sep 2005
$536,774
$125,798
$9,494
$6,781
$1,679
$420
$9,494
$6,781
$540,746
$448
$736
$0
$0
$126,982
Oct 2005
$540,746
$126,982
$9,510
$6,793
$1,748
$437
$9,510
$6,793
$544,774
$448
$743
$0
$0
$128,173
Nov 2005
$544,774
$128,173
$9,526
$6,804
$1,704
$426
$9,526
$6,804
$548,773
$449
$750
$0
$0
$129,373
Dec 2005
$548,773
$129,373
$9,541
$6,815
$1,774
$443
$9,541
$6,815
$552,830
$450
$757
$0
$0
$130,580
Jan 2006
$552,830
$130,580
$9,557
$6,827
$1,787
$447
$9,557
$6,827
$556,901
$451
$764
$0
$0
$131,795
Feb 2006
$556,901
$131,795
$9,573
$6,838
$1,626
$406
$9,573
$6,838
$560,855
$451
$771
$0
$0
$133,017
Mar 2006
$560,855
$133,017
$9,589
$6,850
$1,813
$453
$9,589
$6,850
$564,954
$452
$779
$0
$0
$134,248
Apr 2006
$564,954
$134,248
$9,605
$6,861
$1,767
$442
$9,605
$6,861
$569,024
$453
$786
$0
$0
$135,487
May 2006
$569,024
$135,487
$9,621
$6,872
$1,839
$460
$9,621
$6,872
$573,153
$454
$793
$0
$0
$136,733
Jun 2006
$573,153
$136,733
$9,637
$6,884
$1,793
$448
$9,637
$6,884
$577,251
$454
$800
$0
$0
$137,988
Jul 2006
$577,251
$137,988
$9,653
$6,895
$1,866
$466
$9,653
$6,895
$581,408
$455
$808
$0
$0
$139,250
Aug 2006
$581,408
$139,250
$9,669
$6,907
$1,879
$470
$9,669
$6,907
$585,580
$456
$815
$0
$0
$140,521
Sep 2006
$585,580
$140,521
$9,686
$6,918
$1,832
$458
$9,686
$6,918
$589,721
$457
$822
$0
$0
$141,800
Oct 2006
$589,721
$141,800
$9,702
$6,930
$1,906
$477
$9,702
$6,930
$593,923
$457
$830
$0
$0
$143,087
Nov 2006
$593,923
$143,087
$9,718
$6,941
$1,858
$464
$9,718
$6,941
$598,093
$458
$837
$0
$0
$144,383
Dec 2006
$598,093
$144,383
$9,734
$6,953
$1,933
$483
$9,734
$6,953
$602,324
$459
$845
$0
$0
$145,686
Jan 2007
$602,324
$145,686
$9,750
$6,965
$1,947
$487
$9,750
$6,965
$606,570
$460
$853
$0
$0
$146,999
Feb 2007
$606,570
$146,999
$9,767
$6,976
$1,771
$443
$9,767
$6,976
$610,688
$460
$860
$0
$0
$148,319
Mar 2007
$610,688
$148,319
$9,783
$6,988
$1,974
$494
$9,783
$6,988
$614,964
$461
$868
$0
$0
$149,648
Apr 2007
$614,964
$149,648
$9,799
$6,999
$1,924
$481
$9,799
$6,999
$619,206
$462
$876
$0
$0
$150,986
May 2007
$619,206
$150,986
$9,815
$7,011
$2,002
$500
$9,815
$7,011
$623,512
$463
$883
$0
$0
$152,332
Jun 2007
$623,512
$152,332
$9,832
$7,023
$1,950
$488
$9,832
$7,023
$627,783
$463
$891
$0
$0
$153,687
Jul 2007
$627,783
$153,687
$9,848
$7,034
$2,029
$507
$9,848
$7,034
$632,119
$464
$899
$0
$0
$155,050
Aug 2007
$632,119
$155,050
$9,865
$7,046
$2,043
$511
$9,865
$7,046
$636,470
$465
$907
$0
$0
$156,422
Sep 2007
$636,470
$156,422
$9,881
$7,058
$1,991
$498
$9,881
$7,058
$640,786
$466
$915
$0
$0
$157,803
Oct 2007
$640,786
$157,803
$9,898
$7,070
$2,071
$518
$9,898
$7,070
$645,167
$467
$923
$0
$0
$159,193
Nov 2007
$645,167
$159,193
$9,914
$7,081
$2,018
$505
$9,914
$7,081
$649,514
$467
$931
$0
$0
$160,592
Dec 2007
$649,514
$160,592
$9,931
$7,093
$2,100
$525
$9,931
$7,093
$653,925
$468
$940
$0
$0
$161,999
Jan 2008
$653,925
$161,999
$9,947
$7,105
$2,108
$527
$9,947
$7,105
$658,348
$469
$948
$0
$0
$163,416
Feb 2008
$658,348
$163,416
$9,964
$7,117
$1,985
$496
$9,964
$7,117
$662,684
$470
$956
$0
$0
$164,842
Mar 2008
$662,684
$164,842
$9,980
$7,129
$2,136
$534
$9,980
$7,129
$667,138
$470
$964
$0
$0
$166,277
Apr 2008
$667,138
$166,277
$9,997
$7,141
$2,081
$520
$9,997
$7,141
$671,555
$471
$973
$0
$0
$167,721
May 2008
$671,555
$167,721
$10,014
$7,153
$2,165
$541
$10,014
$7,153
$676,039
$472
$981
$0
$0
$169,174
Jun 2008
$676,039
$169,174
$10,030
$7,165
$2,109
$527
$10,030
$7,165
$680,487
$473
$990
$0
$0
$170,636
Jul 2008
$680,487
$170,636
$10,047
$7,176
$2,194
$548
$10,047
$7,176
$685,002
$474
$998
$0
$0
$172,108
Aug 2008
$685,002
$172,108
$10,064
$7,188
$2,208
$552
$10,064
$7,188
$689,534
$474
$1,007
$0
$0
$173,589
Sep 2008
$689,534
$173,589
$10,080
$7,200
$2,151
$538
$10,080
$7,200
$694,027
$475
$1,015
$0
$0
$175,080
Oct 2008
$694,027
$175,080
$10,097
$7,212
$2,237
$559
$10,097
$7,212
$698,590
$476
$1,024
$0
$0
$176,580
Nov 2008
$698,590
$176,580
$10,114
$7,224
$2,179
$545
$10,114
$7,224
$703,114
$477
$1,033
$0
$0
$178,089
Dec 2008
$703,114
$178,089
$10,131
$7,236
$2,267
$567
$10,131
$7,236
$707,709
$478
$1,042
$0
$0
$179,608
Jan 2009
$707,709
$179,608
$10,148
$7,249
$2,288
$572
$10,148
$7,249
$712,324
$478
$1,051
$0
$0
$181,137
Feb 2009
$712,324
$181,137
$10,165
$7,261
$2,079
$520
$10,165
$7,261
$716,787
$479
$1,059
$0
$0
$182,676
Mar 2009
$716,787
$182,676
$10,182
$7,273
$2,317
$579
$10,182
$7,273
$721,434
$480
$1,068
$0
$0
$184,224
Apr 2009
$721,434
$184,224
$10,199
$7,285
$2,257
$564
$10,199
$7,285
$726,040
$481
$1,077
$0
$0
$185,783
May 2009
$726,040
$185,783
$10,216
$7,297
$2,347
$587
$10,216
$7,297
$730,719
$482
$1,087
$0
$0
$187,351
Jun 2009
$730,719
$187,351
$10,233
$7,309
$2,286
$571
$10,233
$7,309
$735,357
$482
$1,096
$0
$0
$188,929
Jul 2009
$735,357
$188,929
$10,250
$7,321
$2,377
$594
$10,250
$7,321
$740,068
$483
$1,105
$0
$0
$190,517
Aug 2009
$740,068
$190,517
$10,267
$7,333
$2,392
$598
$10,267
$7,333
$744,796
$484
$1,114
$0
$0
$192,115
Sep 2009
$744,796
$192,115
$10,284
$7,346
$2,330
$582
$10,284
$7,346
$749,482
$485
$1,124
$0
$0
$193,723
Oct 2009
$749,482
$193,723
$10,301
$7,358
$2,423
$606
$10,301
$7,358
$754,242
$486
$1,133
$0
$0
$195,342
Nov 2009
$754,242
$195,342
$10,318
$7,370
$2,359
$590
$10,318
$7,370
$758,959
$486
$1,142
$0
$0
$196,970
Dec 2009
$758,959
$196,970
$10,335
$7,382
$2,453
$613
$10,335
$7,382
$763,752
$487
$1,152
$0
$0
$198,609
Jan 2010
$763,752
$198,609
$10,353
$7,395
$2,469
$617
$10,353
$7,395
$768,562
$488
$1,161
$0
$0
$200,259
Feb 2010
$768,562
$200,259
$10,370
$7,407
$2,244
$561
$10,370
$7,407
$773,207
$489
$1,171
$0
$0
$201,919
Mar 2010
$773,207
$201,919
$10,387
$7,419
$2,499
$625
$10,387
$7,419
$778,049
$490
$1,181
$0
$0
$203,589
Apr 2010
$778,049
$203,589
$10,405
$7,432
$2,434
$608
$10,405
$7,432
$782,847
$490
$1,190
$0
$0
$205,270
May 2010
$782,847
$205,270
$10,422
$7,444
$2,531
$633
$10,422
$7,444
$787,723
$491
$1,200
$0
$0
$206,962
Jun 2010
$787,723
$206,962
$10,439
$7,457
$2,464
$616
$10,439
$7,457
$792,554
$492
$1,210
$0
$0
$208,664
Jul 2010
$792,554
$208,664
$10,457
$7,469
$2,562
$640
$10,457
$7,469
$797,463
$493
$1,220
$0
$0
$210,377
Aug 2010
$797,463
$210,377
$10,474
$7,482
$2,578
$644
$10,474
$7,482
$802,388
$494
$1,230
$0
$0
$212,101
Sep 2010
$802,388
$212,101
$10,492
$7,494
$2,510
$627
$10,492
$7,494
$807,268
$495
$1,240
$0
$0
$213,835
Oct 2010
$807,268
$213,835
$10,509
$7,506
$2,609
$652
$10,509
$7,506
$812,228
$495
$1,250
$0
$0
$215,581
Nov 2010
$812,228
$215,581
$10,527
$7,519
$2,541
$635
$10,527
$7,519
$817,141
$496
$1,260
$0
$0
$217,338
Dec 2010
$817,141
$217,338
$10,544
$7,532
$2,641
$660
$10,544
$7,532
$822,135
$497
$1,271
$0
$0
$219,106
Jan 2011
$822,135
$219,106
$10,562
$7,544
$2,658
$664
$10,562
$7,544
$827,145
$498
$1,281
$0
$0
$220,884
Feb 2011
$827,145
$220,884
$10,579
$7,557
$2,415
$604
$10,579
$7,557
$831,979
$499
$1,291
$0
$0
$222,675
Mar 2011
$831,979
$222,675
$10,597
$7,569
$2,689
$672
$10,597
$7,569
$837,024
$500
$1,302
$0
$0
$224,476
Apr 2011
$837,024
$224,476
$10,615
$7,582
$2,618
$655
$10,615
$7,582
$842,020
$500
$1,312
$0
$0
$226,289
May 2011
$842,020
$226,289
$10,632
$7,594
$2,722
$680
$10,632
$7,594
$847,099
$501
$1,323
$0
$0
$228,113
Jun 2011
$847,099
$228,113
$10,650
$7,607
$2,650
$662
$10,650
$7,607
$852,129
$502
$1,334
$0
$0
$229,948
Jul 2011
$852,129
$229,948
$10,668
$7,620
$2,754
$689
$10,668
$7,620
$857,243
$503
$1,344
$0
$0
$231,796
Aug 2011
$857,243
$231,796
$10,685
$7,633
$2,771
$693
$10,685
$7,633
$862,374
$504
$1,355
$0
$0
$233,654
Sep 2011
$862,374
$233,654
$10,703
$7,645
$2,698
$674
$10,703
$7,645
$867,455
$505
$1,366
$0
$0
$235,525
Oct 2011
$867,455
$235,525
$10,721
$7,658
$2,804
$701
$10,721
$7,658
$872,621
$505
$1,377
$0
$0
$237,407
Nov 2011
$872,621
$237,407
$10,739
$7,671
$2,730
$682
$10,739
$7,671
$877,737
$506
$1,388
$0
$0
$239,301
Dec 2011
$877,737
$239,301
$10,757
$7,684
$2,837
$709
$10,757
$7,684
$882,938
$507
$1,399
$0
$0
$241,207
Jan 2012
$882,938
$241,207
$10,775
$7,696
$2,846
$712
$10,775
$7,696
$888,151
$508
$1,410
$0
$0
$243,125
Feb 2012
$888,151
$243,125
$10,793
$7,709
$2,678
$670
$10,793
$7,709
$893,243
$509
$1,421
$0
$0
$245,055
Mar 2012
$893,243
$245,055
$10,811
$7,722
$2,879
$720
$10,811
$7,722
$898,492
$510
$1,432
$0
$0
$246,997
Apr 2012
$898,492
$246,997
$10,829
$7,735
$2,803
$701
$10,829
$7,735
$903,688
$510
$1,444
$0
$0
$248,951
May 2012
$903,688
$248,951
$10,847
$7,748
$2,913
$728
$10,847
$7,748
$908,972
$511
$1,455
$0
$0
$250,918
Jun 2012
$908,972
$250,918
$10,865
$7,761
$2,835
$709
$10,865
$7,761
$914,203
$512
$1,467
$0
$0
$252,897
Jul 2012
$914,203
$252,897
$10,883
$7,774
$2,947
$737
$10,883
$7,774
$919,522
$513
$1,478
$0
$0
$254,888
Aug 2012
$919,522
$254,888
$10,901
$7,787
$2,964
$741
$10,901
$7,787
$924,860
$514
$1,490
$0
$0
$256,892
Sep 2012
$924,860
$256,892
$10,919
$7,800
$2,885
$721
$10,919
$7,800
$930,144
$515
$1,502
$0
$0
$258,908
Oct 2012
$930,144
$258,908
$10,938
$7,813
$2,998
$750
$10,938
$7,813
$935,517
$516
$1,513
$0
$0
$260,937
Nov 2012
$935,517
$260,937
$10,956
$7,826
$2,918
$730
$10,956
$7,826
$940,836
$516
$1,525
$0
$0
$262,979
Dec 2012
$940,836
$262,979
$10,974
$7,839
$3,033
$758
$10,974
$7,839
$946,246
$517
$1,537
$0
$0
$265,033
Jan 2013
$946,246
$265,033
$10,992
$7,852
$3,059
$765
$10,992
$7,852
$951,681
$518
$1,549
$0
$0
$267,100
Feb 2013
$951,681
$267,100
$11,011
$7,865
$2,778
$695
$11,011
$7,865
$956,911
$519
$1,561
$0
$0
$269,180
Mar 2013
$956,911
$269,180
$11,029
$7,878
$3,093
$773
$11,029
$7,878
$962,382
$520
$1,573
$0
$0
$271,274
Apr 2013
$962,382
$271,274
$11,047
$7,891
$3,010
$753
$11,047
$7,891
$967,796
$521
$1,585
$0
$0
$273,380
May 2013
$967,796
$273,380
$11,066
$7,904
$3,128
$782
$11,066
$7,904
$973,304
$522
$1,598
$0
$0
$275,499
Jun 2013
$973,304
$275,499
$11,084
$7,917
$3,045
$761
$11,084
$7,917
$978,754
$523
$1,610
$0
$0
$277,632
Jul 2013
$978,754
$277,632
$11,103
$7,931
$3,164
$791
$11,103
$7,931
$984,299
$523
$1,623
$0
$0
$279,778
Aug 2013
$984,299
$279,778
$11,121
$7,944
$3,182
$795
$11,121
$7,944
$989,863
$524
$1,635
$0
$0
$281,937
Sep 2013
$989,863
$281,937
$11,140
$7,957
$3,096
$774
$11,140
$7,957
$995,368
$525
$1,648
$0
$0
$284,110
Oct 2013
$995,368
$284,110
$11,158
$7,970
$3,217
$804
$11,158
$7,970
$1,000,969
$526
$1,660
$0
$0
$286,297
Nov 2013
$1,000,969
$286,297
$11,177
$7,984
$3,131
$783
$11,177
$7,984
$1,006,510
$527
$1,673
$0
$0
$288,497
Dec 2013
$1,006,510
$288,497
$11,196
$7,997
$3,253
$813
$11,196
$7,997
$1,012,149
$528
$1,686
$0
$0
$290,710
Jan 2014
$1,012,149
$290,710
$11,214
$8,010
$3,272
$818
$11,214
$8,010
$1,017,807
$529
$1,699
$0
$0
$292,938
Feb 2014
$1,017,807
$292,938
$11,233
$8,024
$2,971
$743
$11,233
$8,024
$1,023,245
$530
$1,712
$0
$0
$295,179
Mar 2014
$1,023,245
$295,179
$11,252
$8,037
$3,308
$827
$11,252
$8,037
$1,028,940
$530
$1,725
$0
$0
$297,435
Apr 2014
$1,028,940
$297,435
$11,270
$8,050
$3,219
$805
$11,270
$8,050
$1,034,574
$531
$1,738
$0
$0
$299,704
May 2014
$1,034,574
$299,704
$11,289
$8,064
$3,344
$836
$11,289
$8,064
$1,040,308
$532
$1,751
$0
$0
$301,988
Jun 2014
$1,040,308
$301,988
$11,308
$8,077
$3,254
$814
$11,308
$8,077
$1,045,979
$533
$1,765
$0
$0
$304,285
Jul 2014
$1,045,979
$304,285
$11,327
$8,091
$3,381
$845
$11,327
$8,091
$1,051,751
$534
$1,778
$0
$0
$306,598
Aug 2014
$1,051,751
$306,598
$11,346
$8,104
$3,400
$850
$11,346
$8,104
$1,057,543
$535
$1,792
$0
$0
$308,924
Sep 2014
$1,057,543
$308,924
$11,365
$8,118
$3,308
$827
$11,365
$8,118
$1,063,271
$536
$1,805
$0
$0
$311,265
Oct 2014
$1,063,271
$311,265
$11,384
$8,131
$3,437
$859
$11,384
$8,131
$1,069,101
$537
$1,819
$0
$0
$313,620
Nov 2014
$1,069,101
$313,620
$11,403
$8,145
$3,344
$836
$11,403
$8,145
$1,074,867
$538
$1,833
$0
$0
$315,991
Dec 2014
$1,074,867
$315,991
$11,422
$8,158
$3,474
$869
$11,422
$8,158
$1,080,736
$538
$1,846
$0
$0
$318,375
Jan 2015
$1,080,736
$318,375
$11,441
$8,172
$3,493
$873
$11,441
$8,172
$1,086,625
$539
$1,860
$0
$0
$320,775
Feb 2015
$1,086,625
$320,775
$11,460
$8,185
$3,172
$793
$11,460
$8,185
$1,092,278
$540
$1,874
$0
$0
$323,190
Mar 2015
$1,092,278
$323,190
$11,479
$8,199
$3,531
$883
$11,479
$8,199
$1,098,206
$541
$1,888
$0
$0
$325,619
Apr 2015
$1,098,206
$325,619
$11,498
$8,213
$3,435
$859
$11,498
$8,213
$1,104,067
$542
$1,903
$0
$0
$328,064
May 2015
$1,104,067
$328,064
$11,517
$8,226
$3,569
$892
$11,517
$8,226
$1,110,034
$543
$1,917
$0
$0
$330,524
Jun 2015
Retirement
$1,110,034
$330,524
$3,296
$7,416
$3,472
$868
$3,296
$7,416
$1,108,518
$544
$1,931
$0
$0
$332,999
Jul 2015
$1,108,518
$332,999
$3,302
$7,429
$3,583
$896
$3,302
$7,429
$1,107,079
$545
$1,946
$0
$0
$335,489
Aug 2015
$1,107,079
$335,489
$3,307
$7,441
$3,579
$895
$3,307
$7,441
$1,105,629
$546
$1,960
$0
$0
$337,995
Sep 2015
$1,105,629
$337,995
$3,313
$7,453
$3,458
$865
$3,313
$7,453
$1,104,082
$547
$1,975
$0
$0
$340,516
Oct 2015
$1,104,082
$340,516
$3,318
$7,466
$3,569
$892
$3,318
$7,466
$1,102,611
$547
$1,990
$0
$0
$343,053
Nov 2015
$1,102,611
$343,053
$3,324
$7,478
$3,449
$862
$3,324
$7,478
$1,101,043
$548
$2,004
$0
$0
$345,606
Dec 2015
$1,101,043
$345,606
$3,329
$7,491
$3,559
$890
$3,329
$7,491
$1,099,551
$549
$2,019
$0
$0
$348,175
Jan 2016
$1,099,551
$348,175
$3,335
$7,503
$3,545
$886
$3,335
$7,503
$1,098,040
$550
$2,034
$0
$0
$350,759
Feb 2016
$1,098,040
$350,759
$3,340
$7,516
$3,311
$828
$3,340
$7,516
$1,096,348
$551
$2,049
$0
$0
$353,359
Mar 2016
$1,096,348
$353,359
$3,346
$7,528
$3,534
$884
$3,346
$7,528
$1,094,817
$552
$2,064
$0
$0
$355,976
Apr 2016
$1,094,817
$355,976
$3,351
$7,541
$3,415
$854
$3,351
$7,541
$1,093,189
$553
$2,080
$0
$0
$358,609
May 2016
$1,093,189
$358,609
$3,357
$7,553
$3,524
$881
$3,357
$7,553
$1,091,635
$554
$2,095
$0
$0
$361,258
Jun 2016
$1,091,635
$361,258
$3,363
$7,566
$3,405
$851
$3,363
$7,566
$1,089,986
$555
$2,111
$0
$0
$363,923
Jul 2016
$1,089,986
$363,923
$3,368
$7,579
$3,514
$878
$3,368
$7,579
$1,088,411
$556
$2,126
$0
$0
$366,605
Aug 2016
$1,088,411
$366,605
$3,374
$7,591
$3,509
$877
$3,374
$7,591
$1,086,825
$557
$2,142
$0
$0
$369,303
Sep 2016
$1,086,825
$369,303
$3,379
$7,604
$3,390
$848
$3,379
$7,604
$1,085,143
$558
$2,158
$0
$0
$372,019
Oct 2016
$1,085,143
$372,019
$3,385
$7,616
$3,498
$875
$3,385
$7,616
$1,083,535
$559
$2,173
$0
$0
$374,750
Nov 2016
$1,083,535
$374,750
$3,391
$7,629
$3,380
$845
$3,391
$7,629
$1,081,832
$559
$2,189
$0
$0
$377,499
Dec 2016
$1,081,832
$377,499
$3,396
$7,642
$3,487
$872
$3,396
$7,642
$1,080,202
$560
$2,205
$0
$0
$380,265
Jan 2017
$1,080,202
$380,265
$3,402
$7,655
$3,492
$873
$3,402
$7,655
$1,078,568
$561
$2,221
$0
$0
$383,048
Feb 2017
$1,078,568
$383,048
$3,408
$7,667
$3,149
$787
$3,408
$7,667
$1,076,670
$562
$2,238
$0
$0
$385,848
Mar 2017
$1,076,670
$385,848
$3,413
$7,680
$3,480
$870
$3,413
$7,680
$1,075,013
$563
$2,254
$0
$0
$388,665
Apr 2017
$1,075,013
$388,665
$3,419
$7,693
$3,363
$841
$3,419
$7,693
$1,073,261
$564
$2,271
$0
$0
$391,500
May 2017
$1,073,261
$391,500
$3,425
$7,706
$3,469
$867
$3,425
$7,706
$1,071,582
$565
$2,287
$0
$0
$394,352
Jun 2017
$1,071,582
$394,352
$3,430
$7,719
$3,352
$838
$3,430
$7,719
$1,069,808
$566
$2,304
$0
$0
$397,221
Jul 2017
$1,069,808
$397,221
$3,436
$7,731
$3,458
$865
$3,436
$7,731
$1,068,106
$567
$2,320
$0
$0
$400,109
Aug 2017
$1,068,106
$400,109
$3,442
$7,744
$3,453
$863
$3,442
$7,744
$1,066,393
$568
$2,337
$0
$0
$403,014
Sep 2017
$1,066,393
$403,014
$3,448
$7,757
$3,336
$834
$3,448
$7,757
$1,064,585
$569
$2,354
$0
$0
$405,937
Oct 2017
$1,064,585
$405,937
$3,453
$7,770
$3,441
$860
$3,453
$7,770
$1,062,849
$570
$2,371
$0
$0
$408,878
Nov 2017
$1,062,849
$408,878
$3,459
$7,783
$3,325
$831
$3,459
$7,783
$1,061,019
$571
$2,388
$0
$0
$411,837
Dec 2017
$1,061,019
$411,837
$3,465
$7,796
$3,430
$857
$3,465
$7,796
$1,059,260
$572
$2,406
$0
$0
$414,815
Jan 2018
$1,059,260
$414,815
$3,471
$7,809
$3,424
$856
$3,471
$7,809
$1,057,489
$573
$2,423
$0
$0
$417,810
Feb 2018
$1,057,489
$417,810
$3,476
$7,822
$3,087
$772
$3,476
$7,822
$1,055,459
$574
$2,441
$0
$0
$420,825
Mar 2018
$1,055,459
$420,825
$3,482
$7,835
$3,412
$853
$3,482
$7,835
$1,053,665
$575
$2,458
$0
$0
$423,857
Apr 2018
$1,053,665
$423,857
$3,488
$7,848
$3,296
$824
$3,488
$7,848
$1,051,777
$576
$2,476
$0
$0
$426,909
May 2018
$1,051,777
$426,909
$3,494
$7,861
$3,400
$850
$3,494
$7,861
$1,049,959
$576
$2,494
$0
$0
$429,979
Jun 2018
$1,049,959
$429,979
$3,500
$7,874
$3,284
$821
$3,500
$7,874
$1,048,047
$577
$2,512
$0
$0
$433,068
Jul 2018
$1,048,047
$433,068
$3,506
$7,888
$3,388
$847
$3,506
$7,888
$1,046,206
$578
$2,530
$0
$0
$436,176
Aug 2018
$1,046,206
$436,176
$3,511
$7,901
$3,382
$845
$3,511
$7,901
$1,044,353
$579
$2,548
$0
$0
$439,303
Sep 2018
$1,044,353
$439,303
$3,517
$7,914
$3,267
$817
$3,517
$7,914
$1,042,407
$580
$2,566
$0
$0
$442,449
Oct 2018
$1,042,407
$442,449
$3,523
$7,927
$3,370
$842
$3,523
$7,927
$1,040,530
$581
$2,584
$0
$0
$445,615
Nov 2018
$1,040,530
$445,615
$3,529
$7,940
$3,255
$814
$3,529
$7,940
$1,038,560
$582
$2,603
$0
$0
$448,800
Dec 2018
$1,038,560
$448,800
$3,535
$7,953
$3,357
$839
$3,535
$7,953
$1,036,659
$583
$2,621
$0
$0
$452,005
Jan 2019
$1,036,659
$452,005
$3,541
$7,967
$3,351
$838
$3,541
$7,967
$1,034,746
$584
$2,640
$0
$0
$455,229
Feb 2019
$1,034,746
$455,229
$3,547
$7,980
$3,021
$755
$3,547
$7,980
$1,032,578
$585
$2,659
$0
$0
$458,473
Mar 2019
$1,032,578
$458,473
$3,553
$7,993
$3,338
$834
$3,553
$7,993
$1,030,640
$586
$2,678
$0
$0
$461,737
Apr 2019
$1,030,640
$461,737
$3,558
$8,007
$3,224
$806
$3,558
$8,007
$1,028,610
$587
$2,697
$0
$0
$465,021
May 2019
$1,028,610
$465,021
$3,564
$8,020
$3,325
$831
$3,564
$8,020
$1,026,648
$588
$2,716
$0
$0
$468,325
Jun 2019
$1,026,648
$468,325
$3,570
$8,033
$3,211
$803
$3,570
$8,033
$1,024,594
$589
$2,735
$0
$0
$471,649
Jul 2019
$1,024,594
$471,649
$3,576
$8,047
$3,312
$828
$3,576
$8,047
$1,022,607
$590
$2,755
$0
$0
$474,994
Aug 2019
$1,022,607
$474,994
$3,582
$8,060
$3,306
$826
$3,582
$8,060
$1,020,608
$591
$2,774
$0
$0
$478,360
Sep 2019
$1,020,608
$478,360
$3,588
$8,074
$3,192
$798
$3,588
$8,074
$1,018,517
$592
$2,794
$0
$0
$481,746
Oct 2019
$1,018,517
$481,746
$3,594
$8,087
$3,292
$823
$3,594
$8,087
$1,016,494
$593
$2,814
$0
$0
$485,152
Nov 2019
$1,016,494
$485,152
$3,600
$8,101
$3,180
$795
$3,600
$8,101
$1,014,378
$594
$2,834
$0
$0
$488,580
Dec 2019
$1,014,378
$488,580
$3,606
$8,114
$3,279
$820
$3,606
$8,114
$1,012,329
$595
$2,854
$0
$0
$492,028
Jan 2020
$1,012,329
$492,028
$3,612
$8,128
$3,263
$816
$3,612
$8,128
$1,010,261
$596
$2,874
$0
$0
$495,498
Feb 2020
$1,010,261
$495,498
$3,618
$8,141
$3,046
$762
$3,618
$8,141
$1,008,023
$597
$2,894
$0
$0
$498,989
Mar 2020
$1,008,023
$498,989
$3,624
$8,155
$3,249
$812
$3,624
$8,155
$1,005,930
$598
$2,914
$0
$0
$502,501
Apr 2020
$1,005,930
$502,501
$3,630
$8,168
$3,138
$784
$3,630
$8,168
$1,003,745
$599
$2,935
$0
$0
$506,035
May 2020
$1,003,745
$506,035
$3,636
$8,182
$3,236
$809
$3,636
$8,182
$1,001,626
$600
$2,955
$0
$0
$509,590
Jun 2020
$1,001,626
$509,590
$3,642
$8,195
$3,125
$781
$3,642
$8,195
$999,417
$601
$2,976
$0
$0
$513,167
Jul 2020
$999,417
$513,167
$3,648
$8,209
$3,222
$805
$3,648
$8,209
$997,272
$602
$2,997
$0
$0
$516,766
Aug 2020
$997,272
$516,766
$3,655
$8,223
$3,215
$804
$3,655
$8,223
$995,115
$603
$3,018
$0
$0
$520,387
Sep 2020
$995,115
$520,387
$3,661
$8,237
$3,104
$776
$3,661
$8,237
$992,867
$604
$3,039
$0
$0
$524,030
Oct 2020
$992,867
$524,030
$3,667
$8,250
$3,201
$800
$3,667
$8,250
$990,684
$605
$3,060
$0
$0
$527,696
Nov 2020
$990,684
$527,696
$3,673
$8,264
$3,090
$773
$3,673
$8,264
$988,411
$606
$3,082
$0
$0
$531,383
Dec 2020
$988,411
$531,383
$3,679
$8,278
$3,186
$797
$3,679
$8,278
$986,202
$607
$3,103
$0
$0
$535,094
Jan 2021
$986,202
$535,094
$3,685
$8,292
$3,188
$797
$3,685
$8,292
$983,986
$608
$3,125
$0
$0
$538,827
Feb 2021
$983,986
$538,827
$3,691
$8,305
$2,872
$718
$3,691
$8,305
$981,526
$609
$3,147
$0
$0
$542,582
Mar 2021
$981,526
$542,582
$3,697
$8,319
$3,173
$793
$3,697
$8,319
$979,284
$610
$3,169
$0
$0
$546,361
Apr 2021
$979,284
$546,361
$3,704
$8,333
$3,063
$766
$3,704
$8,333
$976,951
$611
$3,191
$0
$0
$550,163
May 2021
$976,951
$550,163
$3,710
$8,347
$3,158
$789
$3,710
$8,347
$974,683
$612
$3,213
$0
$0
$553,988
Jun 2021
$974,683
$553,988
$3,716
$8,361
$3,049
$762
$3,716
$8,361
$972,324
$613
$3,235
$0
$0
$557,836
Jul 2021
$972,324
$557,836
$3,722
$8,375
$3,143
$786
$3,722
$8,375
$970,029
$614
$3,258
$0
$0
$561,708
Aug 2021
$970,029
$561,708
$3,728
$8,389
$3,136
$784
$3,728
$8,389
$967,720
$615
$3,280
$0
$0
$565,603
Sep 2021
$967,720
$565,603
$3,734
$8,403
$3,027
$757
$3,734
$8,403
$965,322
$616
$3,303
$0
$0
$569,522
Oct 2021
$965,322
$569,522
$3,741
$8,417
$3,120
$780
$3,741
$8,417
$962,986
$617
$3,326
$0
$0
$573,465
Nov 2021
$962,986
$573,465
$3,747
$8,431
$3,012
$753
$3,747
$8,431
$960,561
$618
$3,349
$0
$0
$577,432
Dec 2021
$960,561
$577,432
$3,753
$8,445
$3,105
$776
$3,753
$8,445
$958,198
$619
$3,372
$0
$0
$581,424
Jan 2022
$958,198
$581,424
$3,759
$8,459
$3,097
$774
$3,759
$8,459
$955,821
$620
$3,395
$0
$0
$585,439
Feb 2022
$955,821
$585,439
$3,766
$8,473
$2,790
$698
$3,766
$8,473
$953,207
$621
$3,419
$0
$0
$589,479
Mar 2022
$953,207
$589,479
$3,772
$8,487
$3,081
$770
$3,772
$8,487
$950,802
$622
$3,442
$0
$0
$593,544
Apr 2022
$950,802
$593,544
$3,778
$8,501
$2,974
$744
$3,778
$8,501
$948,310
$623
$3,466
$0
$0
$597,633
May 2022
$948,310
$597,633
$3,785
$8,515
$3,065
$766
$3,785
$8,515
$945,878
$624
$3,490
$0
$0
$601,747
Jun 2022
$945,878
$601,747
$3,791
$8,530
$2,959
$740
$3,791
$8,530
$943,358
$625
$3,514
$0
$0
$605,887
Jul 2022
$943,358
$605,887
$3,797
$8,544
$3,049
$762
$3,797
$8,544
$940,899
$627
$3,538
$0
$0
$610,051
Aug 2022
$940,899
$610,051
$3,804
$8,558
$3,041
$760
$3,804
$8,558
$938,425
$628
$3,562
$0
$0
$614,241
Sep 2022
$938,425
$614,241
$3,810
$8,572
$2,935
$734
$3,810
$8,572
$935,864
$629
$3,587
$0
$0
$618,456
Oct 2022
$935,864
$618,456
$3,816
$8,587
$3,025
$756
$3,816
$8,587
$933,362
$630
$3,611
$0
$0
$622,697
Nov 2022
$933,362
$622,697
$3,823
$8,601
$2,920
$730
$3,823
$8,601
$930,774
$631
$3,636
$0
$0
$626,964
Dec 2022
$930,774
$626,964
$3,829
$8,615
$3,009
$752
$3,829
$8,615
$928,244
$632
$3,661
$0
$0
$631,257
Jan 2023
$928,244
$631,257
$3,835
$8,630
$3,000
$750
$3,835
$8,630
$925,700
$633
$3,686
$0
$0
$635,576
Feb 2023
$925,700
$635,576
$3,842
$8,644
$2,702
$676
$3,842
$8,644
$922,924
$634
$3,711
$0
$0
$639,921
Mar 2023
$922,924
$639,921
$3,848
$8,658
$2,983
$746
$3,848
$8,658
$920,351
$635
$3,737
$0
$0
$644,292
Apr 2023
$920,351
$644,292
$3,855
$8,673
$2,879
$720
$3,855
$8,673
$917,692
$636
$3,762
$0
$0
$648,691
May 2023
$917,692
$648,691
$3,861
$8,687
$2,966
$742
$3,861
$8,687
$915,090
$637
$3,788
$0
$0
$653,115
Jun 2023
$915,090
$653,115
$3,867
$8,702
$2,862
$716
$3,867
$8,702
$912,403
$638
$3,814
$0
$0
$657,567
Jul 2023
$912,403
$657,567
$3,874
$8,716
$2,949
$737
$3,874
$8,716
$909,772
$639
$3,840
$0
$0
$662,046
Aug 2023
$909,772
$662,046
$3,880
$8,731
$2,941
$735
$3,880
$8,731
$907,127
$640
$3,866
$0
$0
$666,552
Sep 2023
$907,127
$666,552
$3,887
$8,745
$2,838
$709
$3,887
$8,745
$904,397
$641
$3,892
$0
$0
$671,085
Oct 2023
$904,397
$671,085
$3,893
$8,760
$2,923
$731
$3,893
$8,760
$901,722
$642
$3,918
$0
$0
$675,646
Nov 2023
$901,722
$675,646
$3,900
$8,775
$2,821
$705
$3,900
$8,775
$898,963
$643
$3,945
$0
$0
$680,234
Dec 2023
$898,963
$680,234
$3,906
$8,789
$2,906
$726
$3,906
$8,789
$896,259
$645
$3,972
$0
$0
$684,850
Jan 2024
$896,259
$684,850
$3,913
$8,804
$2,889
$722
$3,913
$8,804
$893,535
$646
$3,999
$0
$0
$689,495
Feb 2024
$893,535
$689,495
$3,919
$8,819
$2,694
$674
$3,919
$8,819
$890,656
$647
$4,026
$0
$0
$694,167
Mar 2024
$890,656
$694,167
$3,926
$8,833
$2,871
$718
$3,926
$8,833
$887,902
$648
$4,053
$0
$0
$698,868
Apr 2024
$887,902
$698,868
$3,932
$8,848
$2,770
$692
$3,932
$8,848
$885,064
$649
$4,081
$0
$0
$703,597
May 2024
$885,064
$703,597
$3,939
$8,863
$2,853
$713
$3,939
$8,863
$882,280
$650
$4,108
$0
$0
$708,355
Jun 2024
$882,280
$708,355
$3,945
$8,877
$2,752
$688
$3,945
$8,877
$879,412
$651
$4,136
$0
$0
$713,142
Jul 2024
$879,412
$713,142
$3,952
$8,892
$2,835
$709
$3,952
$8,892
$876,598
$652
$4,164
$0
$0
$717,958
Aug 2024
$876,598
$717,958
$3,959
$8,907
$2,826
$706
$3,959
$8,907
$873,769
$653
$4,192
$0
$0
$722,803
Sep 2024
$873,769
$722,803
$3,965
$8,922
$2,726
$681
$3,965
$8,922
$870,856
$654
$4,220
$0
$0
$727,678
Oct 2024
$870,856
$727,678
$3,972
$8,937
$2,807
$702
$3,972
$8,937
$867,997
$655
$4,249
$0
$0
$732,582
Nov 2024
$867,997
$732,582
$3,978
$8,952
$2,708
$677
$3,978
$8,952
$865,054
$656
$4,277
$0
$0
$737,515
Dec 2024
$865,054
$737,515
$3,985
$8,967
$2,789
$697
$3,985
$8,967
$862,164
$658
$4,306
$0
$0
$742,479
Jan 2025
$862,164
$742,479
$3,992
$8,982
$2,787
$697
$3,992
$8,982
$859,264
$659
$4,335
$0
$0
$747,472
Feb 2025
$859,264
$747,472
$3,998
$8,997
$2,508
$627
$3,998
$8,997
$856,147
$660
$4,364
$0
$0
$752,496
Mar 2025
$856,147
$752,496
$4,005
$9,012
$2,767
$692
$4,005
$9,012
$853,217
$661
$4,393
$0
$0
$757,550
Apr 2025
$853,217
$757,550
$4,012
$9,027
$2,669
$667
$4,012
$9,027
$850,203
$662
$4,423
$0
$0
$762,635
May 2025
$850,203
$762,635
$4,018
$9,042
$2,748
$687
$4,018
$9,042
$847,241
$663
$4,453
$0
$0
$767,751
Jun 2025
$847,241
$767,751
$4,025
$9,057
$2,650
$663
$4,025
$9,057
$844,197
$664
$4,482
$0
$0
$772,897
Jul 2025
$844,197
$772,897
$4,032
$9,072
$2,729
$682
$4,032
$9,072
$841,204
$665
$4,512
$0
$0
$778,075
Aug 2025
$841,204
$778,075
$4,038
$9,087
$2,719
$680
$4,038
$9,087
$838,195
$666
$4,543
$0
$0
$783,284
Sep 2025
$838,195
$783,284
$4,045
$9,102
$2,622
$655
$4,045
$9,102
$835,105
$667
$4,573
$0
$0
$788,525
Oct 2025
$835,105
$788,525
$4,052
$9,117
$2,699
$675
$4,052
$9,117
$832,064
$669
$4,604
$0
$0
$793,797
Nov 2025
$832,064
$793,797
$4,059
$9,132
$2,603
$651
$4,059
$9,132
$828,942
$670
$4,634
$0
$0
$799,101
Dec 2025
$828,942
$799,101
$4,065
$9,148
$2,680
$670
$4,065
$9,148
$825,870
$671
$4,665
$0
$0
$804,437
Jan 2026
$825,870
$804,437
$4,072
$9,163
$2,670
$667
$4,072
$9,163
$822,781
$672
$4,696
$0
$0
$809,805
Feb 2026
$822,781
$809,805
$4,079
$9,178
$2,402
$600
$4,079
$9,178
$819,484
$673
$4,728
$0
$0
$815,206
Mar 2026
$819,484
$815,206
$4,086
$9,193
$2,649
$662
$4,086
$9,193
$816,363
$674
$4,759
$0
$0
$820,640
Apr 2026
$816,363
$820,640
$4,093
$9,209
$2,554
$638
$4,093
$9,209
$813,162
$675
$4,791
$0
$0
$826,106
May 2026
$813,162
$826,106
$4,099
$9,224
$2,629
$657
$4,099
$9,224
$810,009
$676
$4,823
$0
$0
$831,605
Jun 2026
$810,009
$831,605
$4,106
$9,239
$2,534
$633
$4,106
$9,239
$806,776
$678
$4,855
$0
$0
$837,138
Jul 2026
$806,776
$837,138
$4,113
$9,255
$2,608
$652
$4,113
$9,255
$803,590
$679
$4,887
$0
$0
$842,704
Aug 2026
$803,590
$842,704
$4,120
$9,270
$2,598
$649
$4,120
$9,270
$800,388
$680
$4,920
$0
$0
$848,303
Sep 2026
$800,388
$848,303
$4,127
$9,286
$2,504
$626
$4,127
$9,286
$797,107
$681
$4,952
$0
$0
$853,937
Oct 2026
$797,107
$853,937
$4,134
$9,301
$2,577
$644
$4,134
$9,301
$793,872
$682
$4,985
$0
$0
$859,604
Nov 2026
$793,872
$859,604
$4,141
$9,317
$2,483
$621
$4,141
$9,317
$790,558
$683
$5,018
$0
$0
$865,306
Dec 2026
$790,558
$865,306
$4,148
$9,332
$2,555
$639
$4,148
$9,332
$787,290
$684
$5,052
$0
$0
$871,041
Jan 2027
$787,290
$871,041
$4,154
$9,348
$2,545
$636
$4,154
$9,348
$784,005
$685
$5,085
$0
$0
$876,812
Feb 2027
$784,005
$876,812
$4,161
$9,363
$2,289
$572
$4,161
$9,363
$780,520
$687
$5,119
$0
$0
$882,617
Mar 2027
$780,520
$882,617
$4,168
$9,379
$2,523
$631
$4,168
$9,379
$777,201
$688
$5,153
$0
$0
$888,458
Apr 2027
$777,201
$888,458
$4,175
$9,395
$2,431
$608
$4,175
$9,395
$773,805
$689
$5,187
$0
$0
$894,333
May 2027
$773,805
$894,333
$4,182
$9,410
$2,501
$625
$4,182
$9,410
$770,453
$690
$5,221
$0
$0
$900,244
Jun 2027
$770,453
$900,244
$4,189
$9,426
$2,410
$603
$4,189
$9,426
$767,024
$691
$5,255
$0
$0
$906,191
Jul 2027
$767,024
$906,191
$4,196
$9,442
$2,479
$620
$4,196
$9,442
$763,638
$692
$5,290
$0
$0
$912,174
Aug 2027
$763,638
$912,174
$4,203
$9,457
$2,468
$617
$4,203
$9,457
$760,235
$694
$5,325
$0
$0
$918,192
Sep 2027
$760,235
$918,192
$4,210
$9,473
$2,378
$595
$4,210
$9,473
$756,756
$695
$5,360
$0
$0
$924,247
Oct 2027
$756,756
$924,247
$4,217
$9,489
$2,446
$612
$4,217
$9,489
$753,319
$696
$5,396
$0
$0
$930,338
Nov 2027
$753,319
$930,338
$4,224
$9,505
$2,356
$589
$4,224
$9,505
$749,805
$697
$5,431
$0
$0
$936,466
Dec 2027
$749,805
$936,466
$4,231
$9,521
$2,424
$606
$4,231
$9,521
$746,334
$698
$5,467
$0
$0
$942,631
Jan 2028
$746,334
$942,631
$4,238
$9,536
$2,406
$601
$4,238
$9,536
$742,840
$699
$5,503
$0
$0
$948,833
Feb 2028
$742,840
$948,833
$4,245
$9,552
$2,240
$560
$4,245
$9,552
$739,213
$700
$5,539
$0
$0
$955,073
Mar 2028
$739,213
$955,073
$4,252
$9,568
$2,383
$596
$4,252
$9,568
$735,684
$702
$5,575
$0
$0
$961,350
Apr 2028
$735,684
$961,350
$4,260
$9,584
$2,295
$574
$4,260
$9,584
$732,081
$703
$5,612
$0
$0
$967,665
May 2028
$732,081
$967,665
$4,267
$9,600
$2,360
$590
$4,267
$9,600
$728,517
$704
$5,649
$0
$0
$974,017
Jun 2028
$728,517
$974,017
$4,274
$9,616
$2,273
$568
$4,274
$9,616
$724,879
$705
$5,686
$0
$0
$980,408
Jul 2028
$724,879
$980,408
$4,281
$9,632
$2,337
$584
$4,281
$9,632
$721,280
$706
$5,723
$0
$0
$986,838
Aug 2028
$721,280
$986,838
$4,288
$9,648
$2,325
$581
$4,288
$9,648
$717,664
$708
$5,761
$0
$0
$993,306
Sep 2028
$717,664
$993,306
$4,295
$9,664
$2,239
$560
$4,295
$9,664
$713,974
$709
$5,798
$0
$0
$999,813
Oct 2028
$713,974
$999,813
$4,302
$9,680
$2,302
$575
$4,302
$9,680
$710,322
$710
$5,836
$0
$0
$1,006,360
Nov 2028
$710,322
$1,006,360
$4,309
$9,697
$2,216
$554
$4,309
$9,697
$706,597
$711
$5,875
$0
$0
$1,012,945
Dec 2028
$706,597
$1,012,945
$4,317
$9,713
$2,278
$569
$4,317
$9,713
$702,909
$712
$5,913
$0
$0
$1,019,570
Jan 2029
$702,909
$1,019,570
$4,324
$9,729
$2,272
$568
$4,324
$9,729
$699,208
$713
$5,952
$0
$0
$1,026,236
Feb 2029
$699,208
$1,026,236
$4,331
$9,745
$2,041
$510
$4,331
$9,745
$695,325
$715
$5,991
$0
$0
$1,032,941
Mar 2029
$695,325
$1,032,941
$4,338
$9,761
$2,248
$562
$4,338
$9,761
$691,587
$716
$6,030
$0
$0
$1,039,686
Apr 2029
$691,587
$1,039,686
$4,346
$9,778
$2,163
$541
$4,346
$9,778
$687,778
$717
$6,069
$0
$0
$1,046,472
May 2029
$687,778
$1,046,472
$4,353
$9,794
$2,223
$556
$4,353
$9,794
$684,004
$718
$6,109
$0
$0
$1,053,299
Jun 2029
$684,004
$1,053,299
$4,360
$9,810
$2,140
$535
$4,360
$9,810
$680,158
$719
$6,148
$0
$0
$1,060,167
Jul 2029
$680,158
$1,060,167
$4,367
$9,827
$2,199
$550
$4,367
$9,827
$676,348
$721
$6,189
$0
$0
$1,067,076
Aug 2029
$676,348
$1,067,076
$4,375
$9,843
$2,186
$547
$4,375
$9,843
$672,519
$722
$6,229
$0
$0
$1,074,027
Sep 2029
$672,519
$1,074,027
$4,382
$9,859
$2,104
$526
$4,382
$9,859
$668,619
$723
$6,269
$0
$0
$1,081,019
Oct 2029
$668,619
$1,081,019
$4,389
$9,876
$2,161
$540
$4,389
$9,876
$664,753
$724
$6,310
$0
$0
$1,088,053
Nov 2029
$664,753
$1,088,053
$4,396
$9,892
$2,079
$520
$4,396
$9,892
$660,817
$725
$6,351
$0
$0
$1,095,130
Dec 2029
$660,817
$1,095,130
$4,404
$9,909
$2,136
$534
$4,404
$9,909
$656,914
$727
$6,393
$0
$0
$1,102,249
Jan 2030
$656,914
$1,102,249
$4,411
$9,925
$2,123
$531
$4,411
$9,925
$652,992
$728
$6,434
$0
$0
$1,109,411
Feb 2030
$652,992
$1,109,411
$4,418
$9,942
$1,906
$477
$4,418
$9,942
$648,899
$729
$6,476
$0
$0
$1,116,616
Mar 2030
$648,899
$1,116,616
$4,426
$9,958
$2,098
$524
$4,426
$9,958
$644,939
$730
$6,518
$0
$0
$1,123,864
Apr 2030
$644,939
$1,123,864
$4,433
$9,975
$2,017
$504
$4,433
$9,975
$640,910
$732
$6,560
$0
$0
$1,131,156
May 2030
$640,910
$1,131,156
$4,441
$9,992
$2,072
$518
$4,441
$9,992
$636,913
$733
$6,603
$0
$0
$1,138,491
Jun 2030
$636,913
$1,138,491
$4,448
$10,008
$1,992
$498
$4,448
$10,008
$632,847
$734
$6,645
$0
$0
$1,145,871
Jul 2030
$632,847
$1,145,871
$4,455
$10,025
$2,046
$511
$4,455
$10,025
$628,812
$735
$6,689
$0
$0
$1,153,294
Aug 2030
$628,812
$1,153,294
$4,463
$10,042
$2,033
$508
$4,463
$10,042
$624,757
$736
$6,732
$0
$0
$1,160,762
Sep 2030
$624,757
$1,160,762
$4,470
$10,058
$1,954
$489
$4,470
$10,058
$620,635
$738
$6,775
$0
$0
$1,168,275
Oct 2030
$620,635
$1,168,275
$4,478
$10,075
$2,006
$502
$4,478
$10,075
$616,542
$739
$6,819
$0
$0
$1,175,834
Nov 2030
$616,542
$1,175,834
$4,485
$10,092
$1,929
$482
$4,485
$10,092
$612,382
$740
$6,863
$0
$0
$1,183,437
Dec 2030
$612,382
$1,183,437
$4,493
$10,109
$1,979
$495
$4,493
$10,109
$608,250
$741
$6,908
$0
$0
$1,191,086
Jan 2031
$608,250
$1,191,086
$4,500
$10,126
$1,966
$492
$4,500
$10,126
$604,099
$743
$6,952
$0
$0
$1,198,781
Feb 2031
$604,099
$1,198,781
$4,508
$10,143
$1,763
$441
$4,508
$10,143
$599,787
$744
$6,997
$0
$0
$1,206,522
Mar 2031
$599,787
$1,206,522
$4,515
$10,159
$1,939
$485
$4,515
$10,159
$595,597
$745
$7,042
$0
$0
$1,214,309
Apr 2031
$595,597
$1,214,309
$4,523
$10,176
$1,863
$466
$4,523
$10,176
$591,341
$746
$7,088
$0
$0
$1,222,143
May 2031
$591,341
$1,222,143
$4,530
$10,193
$1,911
$478
$4,530
$10,193
$587,111
$748
$7,134
$0
$0
$1,230,024
Jun 2031
$587,111
$1,230,024
$4,538
$10,210
$1,836
$459
$4,538
$10,210
$582,816
$749
$7,180
$0
$0
$1,237,953
Jul 2031
$582,816
$1,237,953
$4,545
$10,227
$1,884
$471
$4,545
$10,227
$578,547
$750
$7,226
$0
$0
$1,245,929
Aug 2031
$578,547
$1,245,929
$4,553
$10,244
$1,870
$468
$4,553
$10,244
$574,258
$751
$7,272
$0
$0
$1,253,952
Sep 2031
$574,258
$1,253,952
$4,561
$10,261
$1,796
$449
$4,561
$10,261
$569,904
$753
$7,319
$0
$0
$1,262,024
Oct 2031
$569,904
$1,262,024
$4,568
$10,279
$1,842
$461
$4,568
$10,279
$565,576
$754
$7,366
$0
$0
$1,270,144
Nov 2031
$565,576
$1,270,144
$4,576
$10,296
$1,769
$442
$4,576
$10,296
$561,182
$755
$7,414
$0
$0
$1,278,312
Dec 2031
$561,182
$1,278,312
$4,583
$10,313
$1,814
$454
$4,583
$10,313
$556,813
$756
$7,461
$0
$0
$1,286,530
Jan 2032
$556,813
$1,286,530
$4,591
$10,330
$1,795
$449
$4,591
$10,330
$552,421
$758
$7,509
$0
$0
$1,294,797
Feb 2032
$552,421
$1,294,797
$4,599
$10,347
$1,666
$416
$4,599
$10,347
$547,921
$759
$7,557
$0
$0
$1,303,113
Mar 2032
$547,921
$1,303,113
$4,606
$10,364
$1,766
$442
$4,606
$10,364
$543,488
$760
$7,606
$0
$0
$1,311,479
Apr 2032
$543,488
$1,311,479
$4,614
$10,382
$1,695
$424
$4,614
$10,382
$538,992
$761
$7,655
$0
$0
$1,319,895
May 2032
$538,992
$1,319,895
$4,622
$10,399
$1,737
$434
$4,622
$10,399
$534,517
$763
$7,704
$0
$0
$1,328,361
Jun 2032
$534,517
$1,328,361
$4,629
$10,416
$1,667
$417
$4,629
$10,416
$529,981
$764
$7,753
$0
$0
$1,336,878
Jul 2032
$529,981
$1,336,878
$4,637
$10,434
$1,708
$427
$4,637
$10,434
$525,466
$765
$7,803
$0
$0
$1,345,446
Aug 2032
$525,466
$1,345,446
$4,645
$10,451
$1,694
$423
$4,645
$10,451
$520,930
$766
$7,853
$0
$0
$1,354,066
Sep 2032
$520,930
$1,354,066
$4,653
$10,469
$1,625
$406
$4,653
$10,469
$516,332
$768
$7,903
$0
$0
$1,362,737
Oct 2032
$516,332
$1,362,737
$4,660
$10,486
$1,664
$416
$4,660
$10,486
$511,755
$769
$7,954
$0
$0
$1,371,459
Nov 2032
$511,755
$1,371,459
$4,668
$10,503
$1,596
$399
$4,668
$10,503
$507,117
$770
$8,005
$0
$0
$1,380,234
Dec 2032
$507,117
$1,380,234
$4,676
$10,521
$1,635
$409
$4,676
$10,521
$502,498
$772
$8,056
$0
$0
$1,389,062
Jan 2033
$502,498
$1,389,062
$4,684
$10,539
$1,624
$406
$4,684
$10,539
$497,861
$773
$8,107
$0
$0
$1,397,942
Feb 2033
$497,861
$1,397,942
$4,691
$10,556
$1,453
$363
$4,691
$10,556
$493,087
$774
$8,159
$0
$0
$1,406,875
Mar 2033
$493,087
$1,406,875
$4,699
$10,574
$1,594
$398
$4,699
$10,574
$488,408
$775
$8,211
$0
$0
$1,415,862
Apr 2033
$488,408
$1,415,862
$4,707
$10,591
$1,528
$382
$4,707
$10,591
$483,669
$777
$8,264
$0
$0
$1,424,902
May 2033
$483,669
$1,424,902
$4,715
$10,609
$1,563
$391
$4,715
$10,609
$478,948
$778
$8,316
$0
$0
$1,433,997
Jun 2033
$478,948
$1,433,997
$4,723
$10,627
$1,498
$375
$4,723
$10,627
$474,168
$779
$8,370
$0
$0
$1,443,146
Jul 2033
$474,168
$1,443,146
$4,731
$10,644
$1,533
$383
$4,731
$10,644
$469,404
$781
$8,423
$0
$0
$1,452,349
Aug 2033
$469,404
$1,452,349
$4,739
$10,662
$1,517
$379
$4,739
$10,662
$464,618
$782
$8,477
$0
$0
$1,461,608
Sep 2033
$464,618
$1,461,608
$4,746
$10,680
$1,453
$363
$4,746
$10,680
$459,775
$783
$8,531
$0
$0
$1,470,921
Oct 2033
$459,775
$1,470,921
$4,754
$10,698
$1,486
$372
$4,754
$10,698
$454,946
$785
$8,585
$0
$0
$1,480,291
Nov 2033
$454,946
$1,480,291
$4,762
$10,715
$1,423
$356
$4,762
$10,715
$450,060
$786
$8,640
$0
$0
$1,489,716
Dec 2033
$450,060
$1,489,716
$4,770
$10,733
$1,455
$364
$4,770
$10,733
$445,188
$787
$8,695
$0
$0
$1,499,198
Jan 2034
$445,188
$1,499,198
$4,778
$10,751
$1,439
$360
$4,778
$10,751
$440,295
$788
$8,750
$0
$0
$1,508,736
Feb 2034
$440,295
$1,508,736
$4,786
$10,769
$1,285
$321
$4,786
$10,769
$435,275
$790
$8,806
$0
$0
$1,518,332
Mar 2034
$435,275
$1,518,332
$4,794
$10,787
$1,407
$352
$4,794
$10,787
$430,338
$791
$8,862
$0
$0
$1,527,984
Apr 2034
$430,338
$1,527,984
$4,802
$10,805
$1,346
$337
$4,802
$10,805
$425,344
$792
$8,918
$0
$0
$1,537,694
May 2034
$425,344
$1,537,694
$4,810
$10,823
$1,375
$344
$4,810
$10,823
$420,363
$794
$8,975
$0
$0
$1,547,463
Jun 2034
$420,363
$1,547,463
$4,818
$10,841
$1,315
$329
$4,818
$10,841
$415,326
$795
$9,032
$0
$0
$1,557,289
Jul 2034
$415,326
$1,557,289
$4,826
$10,859
$1,343
$336
$4,826
$10,859
$410,300
$796
$9,089
$0
$0
$1,567,174
Aug 2034
$410,300
$1,567,174
$4,834
$10,877
$1,326
$332
$4,834
$10,877
$405,251
$798
$9,147
$0
$0
$1,577,119
Sep 2034
$405,251
$1,577,119
$4,842
$10,895
$1,268
$317
$4,842
$10,895
$400,149
$799
$9,205
$0
$0
$1,587,122
Oct 2034
$400,149
$1,587,122
$4,850
$10,914
$1,293
$323
$4,850
$10,914
$395,056
$800
$9,263
$0
$0
$1,597,185
Nov 2034
$395,056
$1,597,185
$4,858
$10,932
$1,236
$309
$4,858
$10,932
$389,909
$802
$9,322
$0
$0
$1,607,309
Dec 2034
$389,909
$1,607,309
$4,867
$10,950
$1,260
$315
$4,867
$10,950
$384,771
$803
$9,381
$0
$0
$1,617,492
Jan 2035
$384,771
$1,617,492
$4,875
$10,968
$1,244
$311
$4,875
$10,968
$379,610
$804
$9,440
$0
$0
$1,627,737
Feb 2035
$379,610
$1,627,737
$4,883
$10,987
$1,108
$277
$4,883
$10,987
$374,338
$806
$9,500
$0
$0
$1,638,042
Mar 2035
$374,338
$1,638,042
$4,891
$11,005
$1,210
$303
$4,891
$11,005
$369,131
$807
$9,560
$0
$0
$1,648,409
Apr 2035
$369,131
$1,648,409
$4,899
$11,023
$1,155
$289
$4,899
$11,023
$363,873
$808
$9,620
$0
$0
$1,658,838
May 2035
$363,873
$1,658,838
$4,907
$11,042
$1,176
$294
$4,907
$11,042
$358,621
$810
$9,681
$0
$0
$1,669,329
Jun 2035
$358,621
$1,669,329
$4,915
$11,060
$1,122
$280
$4,915
$11,060
$353,318
$811
$9,742
$0
$0
$1,679,883
Jul 2035
$353,318
$1,679,883
$4,924
$11,078
$1,142
$286
$4,924
$11,078
$348,019
$812
$9,804
$0
$0
$1,690,499
Aug 2035
$348,019
$1,690,499
$4,932
$11,097
$1,125
$281
$4,932
$11,097
$342,698
$814
$9,866
$0
$0
$1,701,179
Sep 2035
$342,698
$1,701,179
$4,940
$11,115
$1,072
$268
$4,940
$11,115
$337,327
$815
$9,928
$0
$0
$1,711,922
Oct 2035
$337,327
$1,711,922
$4,948
$11,134
$1,090
$273
$4,948
$11,134
$331,959
$817
$9,991
$0
$0
$1,722,730
Nov 2035
$331,959
$1,722,730
$4,957
$11,152
$1,038
$260
$4,957
$11,152
$326,542
$818
$10,054
$0
$0
$1,733,602
Dec 2035
$326,542
$1,733,602
$4,965
$11,171
$1,056
$264
$4,965
$11,171
$321,127
$819
$10,117
$0
$0
$1,744,538
Jan 2036
$321,127
$1,744,538
$4,973
$11,190
$1,035
$259
$4,973
$11,190
$315,687
$821
$10,181
$0
$0
$1,755,540
Feb 2036
$315,687
$1,755,540
$4,981
$11,208
$952
$238
$4,981
$11,208
$310,174
$822
$10,245
$0
$0
$1,766,607
Mar 2036
$310,174
$1,766,607
$4,990
$11,227
$1,000
$250
$4,990
$11,227
$304,686
$823
$10,310
$0
$0
$1,777,741
Apr 2036
$304,686
$1,777,741
$4,998
$11,246
$950
$238
$4,998
$11,246
$299,151
$825
$10,375
$0
$0
$1,788,941
May 2036
$299,151
$1,788,941
$5,006
$11,264
$964
$241
$5,006
$11,264
$293,617
$826
$10,440
$0
$0
$1,800,207
Jun 2036
$293,617
$1,800,207
$5,015
$11,283
$916
$229
$5,015
$11,283
$288,035
$827
$10,506
$0
$0
$1,811,540
Jul 2036
$288,035
$1,811,540
$5,023
$11,302
$929
$232
$5,023
$11,302
$282,452
$829
$10,572
$0
$0
$1,822,941
Aug 2036
$282,452
$1,822,941
$5,031
$11,321
$911
$228
$5,031
$11,321
$276,846
$830
$10,639
$0
$0
$1,834,410
Sep 2036
$276,846
$1,834,410
$5,040
$11,340
$864
$216
$5,040
$11,340
$271,193
$832
$10,706
$0
$0
$1,845,947
Oct 2036
$271,193
$1,845,947
$5,048
$11,359
$874
$219
$5,048
$11,359
$265,539
$833
$10,773
$0
$0
$1,857,553
Nov 2036
$265,539
$1,857,553
$5,057
$11,378
$828
$207
$5,057
$11,378
$259,839
$834
$10,841
$0
$0
$1,869,228
Dec 2036
$259,839
$1,869,228
$5,065
$11,396
$838
$209
$5,065
$11,396
$254,136
$836
$10,909
$0
$0
$1,880,973
Jan 2037
$254,136
$1,880,973
$5,073
$11,415
$821
$205
$5,073
$11,415
$248,410
$837
$10,977
$0
$0
$1,892,787
Feb 2037
$248,410
$1,892,787
$5,082
$11,435
$725
$181
$5,082
$11,435
$242,601
$839
$11,046
$0
$0
$1,904,672
Mar 2037
$242,601
$1,904,672
$5,090
$11,454
$784
$196
$5,090
$11,454
$236,826
$840
$11,115
$0
$0
$1,916,627
Apr 2037
$236,826
$1,916,627
$5,099
$11,473
$741
$185
$5,099
$11,473
$231,008
$841
$11,185
$0
$0
$1,928,654
May 2037
$231,008
$1,928,654
$5,107
$11,492
$747
$187
$5,107
$11,492
$225,183
$843
$11,255
$0
$0
$1,940,752
Jun 2037
$225,183
$1,940,752
$5,116
$11,511
$704
$176
$5,116
$11,511
$219,316
$844
$11,326
$0
$0
$1,952,922
Jul 2037
$219,316
$1,952,922
$5,124
$11,530
$709
$177
$5,124
$11,530
$213,442
$846
$11,397
$0
$0
$1,965,165
Aug 2037
$213,442
$1,965,165
$5,133
$11,549
$690
$172
$5,133
$11,549
$207,543
$847
$11,468
$0
$0
$1,977,480
Sep 2037
$207,543
$1,977,480
$5,141
$11,569
$649
$162
$5,141
$11,569
$201,603
$848
$11,540
$0
$0
$1,989,869
Oct 2037
$201,603
$1,989,869
$5,150
$11,588
$652
$163
$5,150
$11,588
$195,654
$850
$11,613
$0
$0
$2,002,331
Nov 2037
$195,654
$2,002,331
$5,159
$11,607
$612
$153
$5,159
$11,607
$189,664
$851
$11,685
$0
$0
$2,014,867
Dec 2037
$189,664
$2,014,867
$5,167
$11,627
$613
$153
$5,167
$11,627
$183,665
$853
$11,758
$0
$0
$2,027,478
Jan 2038
$183,665
$2,027,478
$5,176
$11,646
$594
$148
$5,176
$11,646
$177,640
$854
$11,832
$0
$0
$2,040,164
Feb 2038
$177,640
$2,040,164
$5,184
$11,665
$519
$130
$5,184
$11,665
$171,548
$855
$11,906
$0
$0
$2,052,926
Mar 2038
$171,548
$2,052,926
$5,193
$11,685
$555
$139
$5,193
$11,685
$165,472
$857
$11,980
$0
$0
$2,065,763
Apr 2038
$165,472
$2,065,763
$5,202
$11,704
$518
$129
$5,202
$11,704
$159,358
$858
$12,055
$0
$0
$2,078,677
May 2038
$159,358
$2,078,677
$5,210
$11,724
$515
$129
$5,210
$11,724
$153,231
$860
$12,131
$0
$0
$2,091,667
Jun 2038
$153,231
$2,091,667
$5,219
$11,743
$479
$120
$5,219
$11,743
$147,066
$861
$12,206
$0
$0
$2,104,735
Jul 2038
$147,066
$2,104,735
$5,228
$11,763
$475
$119
$5,228
$11,763
$140,888
$863
$12,283
$0
$0
$2,117,880
Aug 2038
$140,888
$2,117,880
$5,237
$11,782
$455
$114
$5,237
$11,782
$134,683
$864
$12,359
$0
$0
$2,131,103
Sep 2038
$134,683
$2,131,103
$5,245
$11,802
$421
$105
$5,245
$11,802
$128,443
$866
$12,436
$0
$0
$2,144,405
Oct 2038
$128,443
$2,144,405
$5,254
$11,822
$415
$104
$5,254
$11,822
$122,186
$867
$12,514
$0
$0
$2,157,786
Nov 2038
$122,186
$2,157,786
$5,263
$11,841
$382
$96
$5,263
$11,841
$115,894
$868
$12,592
$0
$0
$2,171,247
Dec 2038
$115,894
$2,171,247
$5,272
$11,861
$375
$94
$5,272
$11,861
$109,585
$870
$12,671
$0
$0
$2,184,787
Jan 2039
$109,585
$2,184,787
$5,280
$11,881
$354
$89
$5,280
$11,881
$103,250
$871
$12,750
$0
$0
$2,198,408
Feb 2039
$103,250
$2,198,408
$5,289
$11,901
$301
$75
$5,289
$11,901
$96,865
$873
$12,829
$0
$0
$2,212,110
Mar 2039
$96,865
$2,212,110
$5,298
$11,921
$313
$78
$5,298
$11,921
$90,477
$874
$12,909
$0
$0
$2,225,894
Apr 2039
$90,477
$2,225,894
$5,307
$11,940
$283
$71
$5,307
$11,940
$84,055
$876
$12,989
$0
$0
$2,239,759
May 2039
$84,055
$2,239,759
$5,316
$11,960
$272
$68
$5,316
$11,960
$77,614
$877
$13,070
$0
$0
$2,253,706
Jun 2039
$77,614
$2,253,706
$5,324
$11,980
$243
$61
$5,324
$11,980
$71,141
$879
$13,152
$0
$0
$2,267,736
Jul 2039
$71,141
$2,267,736
$5,333
$12,000
$230
$57
$5,333
$12,000
$64,646
$880
$13,234
$0
$0
$2,281,850
Aug 2039
$64,646
$2,281,850
$5,342
$12,020
$209
$52
$5,342
$12,020
$58,125
$882
$13,316
$0
$0
$2,296,048
Sep 2039
$58,125
$2,296,048
$5,351
$12,040
$182
$45
$5,351
$12,040
$51,572
$883
$13,399
$0
$0
$2,310,329
Oct 2039
$51,572
$2,310,329
$5,360
$12,060
$167
$42
$5,360
$12,060
$44,997
$884
$13,482
$0
$0
$2,324,696
Nov 2039
$44,997
$2,324,696
$5,369
$12,080
$141
$35
$5,369
$12,080
$38,391
$886
$13,566
$0
$0
$2,339,148
Dec 2039
$38,391
$2,339,148
$5,378
$12,101
$124
$31
$5,378
$12,101
$31,761
$887
$13,650
$0
$0
$2,353,685
Jan 2040
$31,761
$2,353,685
$5,387
$12,121
$102
$26
$5,387
$12,121
$25,104
$889
$13,735
$0
$0
$2,368,309
Feb 2040
$25,104
$2,368,309
$5,396
$12,141
$76
$19
$5,396
$12,141
$18,416
$890
$13,820
$0
$0
$2,383,020
Mar 2040
$18,416
$2,383,020
$5,405
$12,161
$59
$15
$5,405
$12,161
$11,704
$892
$13,906
$0
$0
$2,397,818
Apr 2040
$11,704
$2,397,818
$5,414
$12,181
$37
$9
$5,414
$12,181
$4,964
$893
$13,992
$0
$0
$2,412,704
May 2040
$4,964
$2,412,704
$5,423
$12,202
$16
$4
$5,423
$10,386
$12
$895
$14,067
$2,136
$320
$2,425,530
Jun 2040
$12
$2,425,530
$5,432
$12,222
$0
$0
$5,432
$5,444
$0
$896
$14,108
$7,974
$1,196
$2,432,559
Expense notes
$1,200 Childcare
$300 Gas and electric
$800 Groceries
$135 Car insurance
$80 Phone bill
$60 Internet
$114 Gym
Notes on "401k" account
We have funds in
diversified
and plan on
taking distributions
Bank notes
Our bank balance is a combination of both our checking and savings accounts.

Plan is to keep ~$5k in the checking account to pay expenses and move extras over to savings for the interest rate.

NOTE-TAKING EVERYWHERE

Never forget

Every part of your simulation includes a place to jot down thoughts so you can keep track of assumptions or strategy.

  • Keep a tally of items in your expenses
  • Show the meaning behind any number
  • Describe your goals
Help the spender in your house

Bring in your partner

A reliable plan needs buy-in from everyone.

Share simulations in play-only mode so even our (shall we say… less money-minded?) friends can share in the excitement. 😘
Sample simulation
Curious for more?
Unlock your futures