Your money will last approximately 15 years with systematic withdrawals totalling $2,355,177. <div id="chart1Container">Chart will load here</div> <script type="text/javascript"> <!-- var myChart1 = new FusionCharts( "MSColumn2D", "myChart1Id", "100%", "100%", "0", "1" ); myChart1.setXMLData("<chart showValues='0' showFCMenuItem='0' decimals='0' formatNumberScale='0' caption='Lump Sum Savings Detail' xAxisName='Year' numberPrefix='$' bgColor='FFFFFF' showBorder='1' borderColor='FFFFFF' borderThickness='1' canvasBgColor='E6E3CF' palette='2' numberSuffix='' thousandSeparator=',' decimalSeparator='.'><categories><category label='1' /><category label='' /><category label='3' /><category label='' /><category label='5' /><category label='' /><category label='7' /><category label='' /><category label='9' /><category label='' /><category label='11' /><category label='' /><category label='13' /><category label='' /><category label='15' /></categories><dataset seriesName='After-tax Interest'><set value='103763.0' /><set value='97936.0' /><set value='91905.0' /><set value='85663.0' /><set value='79201.0' /><set value='72514.0' /><set value='65592.0' /><set value='58427.0' /><set value='51011.0' /><set value='43336.0' /><set value='35391.0' /><set value='27168.0' /><set value='18656.0' /><set value='9846.0' /><set value='1553.0' /></dataset><dataset seriesName='Withdrawals'><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-162000.0' /><set value='-87177.0' /></dataset><dataset seriesName='Balance'><set value='1750258.0' /><set value='1647019.0' /><set value='1540162.0' /><set value='1429560.0' /><set value='1315081.0' /><set value='1196589.0' /><set value='1073944.0' /><set value='947000.0' /><set value='815607.0' /><set value='679608.0' /><set value='538843.0' /><set value='393143.0' /><set value='242337.0' /><set value='86245.0' /><set value='0.0' /></dataset></chart>"); // --> </script> <table class='simpletable'><tr><th>Month</th><th>Beginning Balance</th><th>Annual Interest @ 5.75%</th><th>Taxes @ 40.00%</th><th>Withdrawals</th><th>Ending Balance</th></tr><tr><td>1</td><td>$1,850,000</td><td>$8,865</td><td>$3,546</td><td>$-13,500</td><td>$1,841,819</td></tr><tr><td>2</td><td>1,841,819</td><td>8,825</td><td>3,530</td><td>-13,500</td><td>1,833,614</td></tr><tr><td>3</td><td>1,833,614</td><td>8,786</td><td>3,514</td><td>-13,500</td><td>1,825,386</td></tr><tr><td>4</td><td>1,825,386</td><td>8,747</td><td>3,499</td><td>-13,500</td><td>1,817,134</td></tr><tr><td>5</td><td>1,817,134</td><td>8,707</td><td>3,483</td><td>-13,500</td><td>1,808,858</td></tr><tr><td>6</td><td>1,808,858</td><td>8,667</td><td>3,467</td><td>-13,500</td><td>1,800,558</td></tr><tr><td>7</td><td>1,800,558</td><td>8,628</td><td>3,451</td><td>-13,500</td><td>1,792,235</td></tr><tr><td>8</td><td>1,792,235</td><td>8,588</td><td>3,435</td><td>-13,500</td><td>1,783,888</td></tr><tr><td>9</td><td>1,783,888</td><td>8,548</td><td>3,419</td><td>-13,500</td><td>1,775,516</td></tr><tr><td>10</td><td>1,775,516</td><td>8,508</td><td>3,403</td><td>-13,500</td><td>1,767,121</td></tr><tr><td>11</td><td>1,767,121</td><td>8,467</td><td>3,387</td><td>-13,500</td><td>1,758,701</td></tr><tr><td>12</td><td>1,758,701</td><td>8,427</td><td>3,371</td><td>-13,500</td><td>1,750,258</td></tr><tr><td>13</td><td>1,750,258</td><td>8,387</td><td>3,355</td><td>-13,500</td><td>1,741,790</td></tr><tr><td>14</td><td>1,741,790</td><td>8,346</td><td>3,338</td><td>-13,500</td><td>1,733,297</td></tr><tr><td>15</td><td>1,733,297</td><td>8,305</td><td>3,322</td><td>-13,500</td><td>1,724,780</td></tr><tr><td>16</td><td>1,724,780</td><td>8,265</td><td>3,306</td><td>-13,500</td><td>1,716,239</td></tr><tr><td>17</td><td>1,716,239</td><td>8,224</td><td>3,289</td><td>-13,500</td><td>1,707,673</td></tr><tr><td>18</td><td>1,707,673</td><td>8,183</td><td>3,273</td><td>-13,500</td><td>1,699,083</td></tr><tr><td>19</td><td>1,699,083</td><td>8,141</td><td>3,257</td><td>-13,500</td><td>1,690,468</td></tr><tr><td>20</td><td>1,690,468</td><td>8,100</td><td>3,240</td><td>-13,500</td><td>1,681,828</td></tr><tr><td>21</td><td>1,681,828</td><td>8,059</td><td>3,224</td><td>-13,500</td><td>1,673,163</td></tr><tr><td>22</td><td>1,673,163</td><td>8,017</td><td>3,207</td><td>-13,500</td><td>1,664,474</td></tr><tr><td>23</td><td>1,664,474</td><td>7,976</td><td>3,190</td><td>-13,500</td><td>1,655,759</td></tr><tr><td>24</td><td>1,655,759</td><td>7,934</td><td>3,174</td><td>-13,500</td><td>1,647,019</td></tr><tr><td>25</td><td>1,647,019</td><td>7,892</td><td>3,157</td><td>-13,500</td><td>1,638,254</td></tr><tr><td>26</td><td>1,638,254</td><td>7,850</td><td>3,140</td><td>-13,500</td><td>1,629,464</td></tr><tr><td>27</td><td>1,629,464</td><td>7,808</td><td>3,123</td><td>-13,500</td><td>1,620,649</td></tr><tr><td>28</td><td>1,620,649</td><td>7,766</td><td>3,106</td><td>-13,500</td><td>1,611,808</td></tr><tr><td>29</td><td>1,611,808</td><td>7,723</td><td>3,089</td><td>-13,500</td><td>1,602,942</td></tr><tr><td>30</td><td>1,602,942</td><td>7,681</td><td>3,072</td><td>-13,500</td><td>1,594,051</td></tr><tr><td>31</td><td>1,594,051</td><td>7,638</td><td>3,055</td><td>-13,500</td><td>1,585,134</td></tr><tr><td>32</td><td>1,585,134</td><td>7,595</td><td>3,038</td><td>-13,500</td><td>1,576,191</td></tr><tr><td>33</td><td>1,576,191</td><td>7,553</td><td>3,021</td><td>-13,500</td><td>1,567,223</td></tr><tr><td>34</td><td>1,567,223</td><td>7,510</td><td>3,004</td><td>-13,500</td><td>1,558,228</td></tr><tr><td>35</td><td>1,558,228</td><td>7,467</td><td>2,987</td><td>-13,500</td><td>1,549,208</td></tr><tr><td>36</td><td>1,549,208</td><td>7,423</td><td>2,969</td><td>-13,500</td><td>1,540,162</td></tr><tr><td>37</td><td>1,540,162</td><td>7,380</td><td>2,952</td><td>-13,500</td><td>1,531,090</td></tr><tr><td>38</td><td>1,531,090</td><td>7,336</td><td>2,935</td><td>-13,500</td><td>1,521,992</td></tr><tr><td>39</td><td>1,521,992</td><td>7,293</td><td>2,917</td><td>-13,500</td><td>1,512,868</td></tr><tr><td>40</td><td>1,512,868</td><td>7,249</td><td>2,900</td><td>-13,500</td><td>1,503,717</td></tr><tr><td>41</td><td>1,503,717</td><td>7,205</td><td>2,882</td><td>-13,500</td><td>1,494,540</td></tr><tr><td>42</td><td>1,494,540</td><td>7,161</td><td>2,865</td><td>-13,500</td><td>1,485,337</td></tr><tr><td>43</td><td>1,485,337</td><td>7,117</td><td>2,847</td><td>-13,500</td><td>1,476,108</td></tr><tr><td>44</td><td>1,476,108</td><td>7,073</td><td>2,829</td><td>-13,500</td><td>1,466,851</td></tr><tr><td>45</td><td>1,466,851</td><td>7,029</td><td>2,811</td><td>-13,500</td><td>1,457,569</td></tr><tr><td>46</td><td>1,457,569</td><td>6,984</td><td>2,794</td><td>-13,500</td><td>1,448,259</td></tr><tr><td>47</td><td>1,448,259</td><td>6,940</td><td>2,776</td><td>-13,500</td><td>1,438,923</td></tr><tr><td>48</td><td>1,438,923</td><td>6,895</td><td>2,758</td><td>-13,500</td><td>1,429,560</td></tr><tr><td>49</td><td>1,429,560</td><td>6,850</td><td>2,740</td><td>-13,500</td><td>1,420,170</td></tr><tr><td>50</td><td>1,420,170</td><td>6,805</td><td>2,722</td><td>-13,500</td><td>1,410,753</td></tr><tr><td>51</td><td>1,410,753</td><td>6,760</td><td>2,704</td><td>-13,500</td><td>1,401,309</td></tr><tr><td>52</td><td>1,401,309</td><td>6,715</td><td>2,686</td><td>-13,500</td><td>1,391,837</td></tr><tr><td>53</td><td>1,391,837</td><td>6,669</td><td>2,668</td><td>-13,500</td><td>1,382,339</td></tr><tr><td>54</td><td>1,382,339</td><td>6,624</td><td>2,649</td><td>-13,500</td><td>1,372,813</td></tr><tr><td>55</td><td>1,372,813</td><td>6,578</td><td>2,631</td><td>-13,500</td><td>1,363,260</td></tr><tr><td>56</td><td>1,363,260</td><td>6,532</td><td>2,613</td><td>-13,500</td><td>1,353,679</td></tr><tr><td>57</td><td>1,353,679</td><td>6,486</td><td>2,595</td><td>-13,500</td><td>1,344,071</td></tr><tr><td>58</td><td>1,344,071</td><td>6,440</td><td>2,576</td><td>-13,500</td><td>1,334,435</td></tr><tr><td>59</td><td>1,334,435</td><td>6,394</td><td>2,558</td><td>-13,500</td><td>1,324,772</td></tr><tr><td>60</td><td>1,324,772</td><td>6,348</td><td>2,539</td><td>-13,500</td><td>1,315,081</td></tr><tr><td>61</td><td>1,315,081</td><td>6,301</td><td>2,521</td><td>-13,500</td><td>1,305,362</td></tr><tr><td>62</td><td>1,305,362</td><td>6,255</td><td>2,502</td><td>-13,500</td><td>1,295,614</td></tr><tr><td>63</td><td>1,295,614</td><td>6,208</td><td>2,483</td><td>-13,500</td><td>1,285,839</td></tr><tr><td>64</td><td>1,285,839</td><td>6,161</td><td>2,465</td><td>-13,500</td><td>1,276,036</td></tr><tr><td>65</td><td>1,276,036</td><td>6,114</td><td>2,446</td><td>-13,500</td><td>1,266,205</td></tr><tr><td>66</td><td>1,266,205</td><td>6,067</td><td>2,427</td><td>-13,500</td><td>1,256,345</td></tr><tr><td>67</td><td>1,256,345</td><td>6,020</td><td>2,408</td><td>-13,500</td><td>1,246,457</td></tr><tr><td>68</td><td>1,246,457</td><td>5,973</td><td>2,389</td><td>-13,500</td><td>1,236,541</td></tr><tr><td>69</td><td>1,236,541</td><td>5,925</td><td>2,370</td><td>-13,500</td><td>1,226,596</td></tr><tr><td>70</td><td>1,226,596</td><td>5,877</td><td>2,351</td><td>-13,500</td><td>1,216,622</td></tr><tr><td>71</td><td>1,216,622</td><td>5,830</td><td>2,332</td><td>-13,500</td><td>1,206,620</td></tr><tr><td>72</td><td>1,206,620</td><td>5,782</td><td>2,313</td><td>-13,500</td><td>1,196,589</td></tr><tr><td>73</td><td>1,196,589</td><td>5,734</td><td>2,293</td><td>-13,500</td><td>1,186,529</td></tr><tr><td>74</td><td>1,186,529</td><td>5,685</td><td>2,274</td><td>-13,500</td><td>1,176,440</td></tr><tr><td>75</td><td>1,176,440</td><td>5,637</td><td>2,255</td><td>-13,500</td><td>1,166,323</td></tr><tr><td>76</td><td>1,166,323</td><td>5,589</td><td>2,235</td><td>-13,500</td><td>1,156,176</td></tr><tr><td>77</td><td>1,156,176</td><td>5,540</td><td>2,216</td><td>-13,500</td><td>1,146,000</td></tr><tr><td>78</td><td>1,146,000</td><td>5,491</td><td>2,196</td><td>-13,500</td><td>1,135,795</td></tr><tr><td>79</td><td>1,135,795</td><td>5,442</td><td>2,177</td><td>-13,500</td><td>1,125,560</td></tr><tr><td>80</td><td>1,125,560</td><td>5,393</td><td>2,157</td><td>-13,500</td><td>1,115,296</td></tr><tr><td>81</td><td>1,115,296</td><td>5,344</td><td>2,138</td><td>-13,500</td><td>1,105,002</td></tr><tr><td>82</td><td>1,105,002</td><td>5,295</td><td>2,118</td><td>-13,500</td><td>1,094,679</td></tr><tr><td>83</td><td>1,094,679</td><td>5,245</td><td>2,098</td><td>-13,500</td><td>1,084,327</td></tr><tr><td>84</td><td>1,084,327</td><td>5,196</td><td>2,078</td><td>-13,500</td><td>1,073,944</td></tr><tr><td>85</td><td>1,073,944</td><td>5,146</td><td>2,058</td><td>-13,500</td><td>1,063,532</td></tr><tr><td>86</td><td>1,063,532</td><td>5,096</td><td>2,038</td><td>-13,500</td><td>1,053,089</td></tr><tr><td>87</td><td>1,053,089</td><td>5,046</td><td>2,018</td><td>-13,500</td><td>1,042,617</td></tr><tr><td>88</td><td>1,042,617</td><td>4,996</td><td>1,998</td><td>-13,500</td><td>1,032,114</td></tr><tr><td>89</td><td>1,032,114</td><td>4,946</td><td>1,978</td><td>-13,500</td><td>1,021,582</td></tr><tr><td>90</td><td>1,021,582</td><td>4,895</td><td>1,958</td><td>-13,500</td><td>1,011,019</td></tr><tr><td>91</td><td>1,011,019</td><td>4,844</td><td>1,938</td><td>-13,500</td><td>1,000,425</td></tr><tr><td>92</td><td>1,000,425</td><td>4,794</td><td>1,917</td><td>-13,500</td><td>989,802</td></tr><tr><td>93</td><td>989,802</td><td>4,743</td><td>1,897</td><td>-13,500</td><td>979,147</td></tr><tr><td>94</td><td>979,147</td><td>4,692</td><td>1,877</td><td>-13,500</td><td>968,462</td></tr><tr><td>95</td><td>968,462</td><td>4,641</td><td>1,856</td><td>-13,500</td><td>957,747</td></tr><tr><td>96</td><td>957,747</td><td>4,589</td><td>1,836</td><td>-13,500</td><td>947,000</td></tr><tr><td>97</td><td>947,000</td><td>4,538</td><td>1,815</td><td>-13,500</td><td>936,223</td></tr><tr><td>98</td><td>936,223</td><td>4,486</td><td>1,794</td><td>-13,500</td><td>925,415</td></tr><tr><td>99</td><td>925,415</td><td>4,434</td><td>1,774</td><td>-13,500</td><td>914,575</td></tr><tr><td>100</td><td>914,575</td><td>4,382</td><td>1,753</td><td>-13,500</td><td>903,704</td></tr><tr><td>101</td><td>903,704</td><td>4,330</td><td>1,732</td><td>-13,500</td><td>892,803</td></tr><tr><td>102</td><td>892,803</td><td>4,278</td><td>1,711</td><td>-13,500</td><td>881,869</td></tr><tr><td>103</td><td>881,869</td><td>4,226</td><td>1,690</td><td>-13,500</td><td>870,905</td></tr><tr><td>104</td><td>870,905</td><td>4,173</td><td>1,669</td><td>-13,500</td><td>859,909</td></tr><tr><td>105</td><td>859,909</td><td>4,120</td><td>1,648</td><td>-13,500</td><td>848,881</td></tr><tr><td>106</td><td>848,881</td><td>4,068</td><td>1,627</td><td>-13,500</td><td>837,821</td></tr><tr><td>107</td><td>837,821</td><td>4,015</td><td>1,606</td><td>-13,500</td><td>826,730</td></tr><tr><td>108</td><td>826,730</td><td>3,961</td><td>1,585</td><td>-13,500</td><td>815,607</td></tr><tr><td>109</td><td>815,607</td><td>3,908</td><td>1,563</td><td>-13,500</td><td>804,452</td></tr><tr><td>110</td><td>804,452</td><td>3,855</td><td>1,542</td><td>-13,500</td><td>793,265</td></tr><tr><td>111</td><td>793,265</td><td>3,801</td><td>1,520</td><td>-13,500</td><td>782,045</td></tr><tr><td>112</td><td>782,045</td><td>3,747</td><td>1,499</td><td>-13,500</td><td>770,794</td></tr><tr><td>113</td><td>770,794</td><td>3,693</td><td>1,477</td><td>-13,500</td><td>759,510</td></tr><tr><td>114</td><td>759,510</td><td>3,639</td><td>1,456</td><td>-13,500</td><td>748,193</td></tr><tr><td>115</td><td>748,193</td><td>3,585</td><td>1,434</td><td>-13,500</td><td>736,844</td></tr><tr><td>116</td><td>736,844</td><td>3,531</td><td>1,412</td><td>-13,500</td><td>725,463</td></tr><tr><td>117</td><td>725,463</td><td>3,476</td><td>1,390</td><td>-13,500</td><td>714,049</td></tr><tr><td>118</td><td>714,049</td><td>3,421</td><td>1,369</td><td>-13,500</td><td>702,601</td></tr><tr><td>119</td><td>702,601</td><td>3,367</td><td>1,347</td><td>-13,500</td><td>691,121</td></tr><tr><td>120</td><td>691,121</td><td>3,312</td><td>1,325</td><td>-13,500</td><td>679,608</td></tr><tr><td>121</td><td>679,608</td><td>3,256</td><td>1,303</td><td>-13,500</td><td>668,062</td></tr><tr><td>122</td><td>668,062</td><td>3,201</td><td>1,280</td><td>-13,500</td><td>656,483</td></tr><tr><td>123</td><td>656,483</td><td>3,146</td><td>1,258</td><td>-13,500</td><td>644,870</td></tr><tr><td>124</td><td>644,870</td><td>3,090</td><td>1,236</td><td>-13,500</td><td>633,224</td></tr><tr><td>125</td><td>633,224</td><td>3,034</td><td>1,214</td><td>-13,500</td><td>621,545</td></tr><tr><td>126</td><td>621,545</td><td>2,978</td><td>1,191</td><td>-13,500</td><td>609,832</td></tr><tr><td>127</td><td>609,832</td><td>2,922</td><td>1,169</td><td>-13,500</td><td>598,085</td></tr><tr><td>128</td><td>598,085</td><td>2,866</td><td>1,146</td><td>-13,500</td><td>586,305</td></tr><tr><td>129</td><td>586,305</td><td>2,809</td><td>1,124</td><td>-13,500</td><td>574,490</td></tr><tr><td>130</td><td>574,490</td><td>2,753</td><td>1,101</td><td>-13,500</td><td>562,642</td></tr><tr><td>131</td><td>562,642</td><td>2,696</td><td>1,078</td><td>-13,500</td><td>550,759</td></tr><tr><td>132</td><td>550,759</td><td>2,639</td><td>1,056</td><td>-13,500</td><td>538,843</td></tr><tr><td>133</td><td>538,843</td><td>2,582</td><td>1,033</td><td>-13,500</td><td>526,892</td></tr><tr><td>134</td><td>526,892</td><td>2,525</td><td>1,010</td><td>-13,500</td><td>514,907</td></tr><tr><td>135</td><td>514,907</td><td>2,467</td><td>987</td><td>-13,500</td><td>502,887</td></tr><tr><td>136</td><td>502,887</td><td>2,410</td><td>964</td><td>-13,500</td><td>490,833</td></tr><tr><td>137</td><td>490,833</td><td>2,352</td><td>941</td><td>-13,500</td><td>478,744</td></tr><tr><td>138</td><td>478,744</td><td>2,294</td><td>918</td><td>-13,500</td><td>466,621</td></tr><tr><td>139</td><td>466,621</td><td>2,236</td><td>894</td><td>-13,500</td><td>454,462</td></tr><tr><td>140</td><td>454,462</td><td>2,178</td><td>871</td><td>-13,500</td><td>442,269</td></tr><tr><td>141</td><td>442,269</td><td>2,119</td><td>848</td><td>-13,500</td><td>430,040</td></tr><tr><td>142</td><td>430,040</td><td>2,061</td><td>824</td><td>-13,500</td><td>417,777</td></tr><tr><td>143</td><td>417,777</td><td>2,002</td><td>801</td><td>-13,500</td><td>405,478</td></tr><tr><td>144</td><td>405,478</td><td>1,943</td><td>777</td><td>-13,500</td><td>393,143</td></tr><tr><td>145</td><td>393,143</td><td>1,884</td><td>754</td><td>-13,500</td><td>380,774</td></tr><tr><td>146</td><td>380,774</td><td>1,825</td><td>730</td><td>-13,500</td><td>368,368</td></tr><tr><td>147</td><td>368,368</td><td>1,765</td><td>706</td><td>-13,500</td><td>355,927</td></tr><tr><td>148</td><td>355,927</td><td>1,705</td><td>682</td><td>-13,500</td><td>343,451</td></tr><tr><td>149</td><td>343,451</td><td>1,646</td><td>658</td><td>-13,500</td><td>330,938</td></tr><tr><td>150</td><td>330,938</td><td>1,586</td><td>634</td><td>-13,500</td><td>318,390</td></tr><tr><td>151</td><td>318,390</td><td>1,526</td><td>610</td><td>-13,500</td><td>305,805</td></tr><tr><td>152</td><td>305,805</td><td>1,465</td><td>586</td><td>-13,500</td><td>293,184</td></tr><tr><td>153</td><td>293,184</td><td>1,405</td><td>562</td><td>-13,500</td><td>280,527</td></tr><tr><td>154</td><td>280,527</td><td>1,344</td><td>538</td><td>-13,500</td><td>267,834</td></tr><tr><td>155</td><td>267,834</td><td>1,283</td><td>513</td><td>-13,500</td><td>255,104</td></tr><tr><td>156</td><td>255,104</td><td>1,222</td><td>489</td><td>-13,500</td><td>242,337</td></tr><tr><td>157</td><td>242,337</td><td>1,161</td><td>464</td><td>-13,500</td><td>229,534</td></tr><tr><td>158</td><td>229,534</td><td>1,100</td><td>440</td><td>-13,500</td><td>216,694</td></tr><tr><td>159</td><td>216,694</td><td>1,038</td><td>415</td><td>-13,500</td><td>203,817</td></tr><tr><td>160</td><td>203,817</td><td>977</td><td>391</td><td>-13,500</td><td>190,903</td></tr><tr><td>161</td><td>190,903</td><td>915</td><td>366</td><td>-13,500</td><td>177,951</td></tr><tr><td>162</td><td>177,951</td><td>853</td><td>341</td><td>-13,500</td><td>164,963</td></tr><tr><td>163</td><td>164,963</td><td>790</td><td>316</td><td>-13,500</td><td>151,937</td></tr><tr><td>164</td><td>151,937</td><td>728</td><td>291</td><td>-13,500</td><td>138,874</td></tr><tr><td>165</td><td>138,874</td><td>665</td><td>266</td><td>-13,500</td><td>125,773</td></tr><tr><td>166</td><td>125,773</td><td>603</td><td>241</td><td>-13,500</td><td>112,635</td></tr><tr><td>167</td><td>112,635</td><td>540</td><td>216</td><td>-13,500</td><td>99,459</td></tr><tr><td>168</td><td>99,459</td><td>477</td><td>191</td><td>-13,500</td><td>86,245</td></tr><tr><td>169</td><td>86,245</td><td>413</td><td>165</td><td>-13,500</td><td>72,993</td></tr><tr><td>170</td><td>72,993</td><td>350</td><td>140</td><td>-13,500</td><td>59,703</td></tr><tr><td>171</td><td>59,703</td><td>286</td><td>114</td><td>-13,500</td><td>46,374</td></tr><tr><td>172</td><td>46,374</td><td>222</td><td>89</td><td>-13,500</td><td>33,008</td></tr><tr><td>173</td><td>33,008</td><td>158</td><td>63</td><td>-13,500</td><td>19,602</td></tr><tr><td>174</td><td>19,602</td><td>94</td><td>38</td><td>-13,500</td><td>6,159</td></tr><tr><td>175</td><td>6,159</td><td>30</td><td>12</td><td>-6,177</td><td>0</td></tr></table>