Your money will last approximately 19 years with systematic withdrawals totalling $8,003,377. <div id="chart1Container">Chart will load here</div> <script type="text/javascript"> <!-- var myChart1 = new FusionCharts( "MSColumn2D", "myChart1Id", "100%", "100%", "0", "1" ); myChart1.setXMLData("<chart showValues='0' showFCMenuItem='0' decimals='0' formatNumberScale='0' caption='Lump Sum Savings Detail' xAxisName='Year' numberPrefix='$' 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' /><category label='' /><category label='17' /><category label='' /><category label='19' /><category label='' /></categories><dataset seriesName='After-tax Interest'><set value='347878.0' /><set value='338469.0' /><set value='328375.0' /><set value='317548.0' /><set value='305933.0' /><set value='293474.0' /><set value='280109.0' /><set value='265772.0' /><set value='250392.0' /><set value='233894.0' /><set value='216197.0' /><set value='197212.0' /><set value='176847.0' /><set value='155001.0' /><set value='131566.0' /><set value='106428.0' /><set value='79461.0' /><set value='50534.0' /><set value='19503.0' /><set value='155.0' /></dataset><dataset seriesName='Withdrawals'><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-420000.0' /><set value='-23377.0' /></dataset><dataset seriesName='Balance'><set value='4286132.0' /><set value='4163985.0' /><set value='4032955.0' /><set value='3892397.0' /><set value='3741618.0' /><set value='3579876.0' /><set value='3406371.0' /><set value='3220251.0' /><set value='3020596.0' /><set value='2806423.0' /><set value='2576676.0' /><set value='2330222.0' /><set value='2065847.0' /><set value='1782248.0' /><set value='1478027.0' /><set value='1151683.0' /><set value='801609.0' /><set value='426079.0' /><set value='23241.0' /><set value='0.0' /></dataset></chart>"); // --> </script> <table class='simpletable'><tr><th>Month</th><th>Beginning Balance</th><th>Annual Interest @ 8.00%</th><th>Taxes @ 12.00%</th><th>Withdrawals</th><th>Ending Balance</th></tr><tr><td>1</td><td>$4,400,000</td><td>$29,333</td><td>$3,520</td><td>$-35,000</td><td>$4,390,813</td></tr><tr><td>2</td><td>4,390,813</td><td>29,272</td><td>3,513</td><td>-35,000</td><td>4,381,573</td></tr><tr><td>3</td><td>4,381,573</td><td>29,210</td><td>3,505</td><td>-35,000</td><td>4,372,278</td></tr><tr><td>4</td><td>4,372,278</td><td>29,149</td><td>3,498</td><td>-35,000</td><td>4,362,929</td></tr><tr><td>5</td><td>4,362,929</td><td>29,086</td><td>3,490</td><td>-35,000</td><td>4,353,525</td></tr><tr><td>6</td><td>4,353,525</td><td>29,023</td><td>3,483</td><td>-35,000</td><td>4,344,065</td></tr><tr><td>7</td><td>4,344,065</td><td>28,960</td><td>3,475</td><td>-35,000</td><td>4,334,550</td></tr><tr><td>8</td><td>4,334,550</td><td>28,897</td><td>3,468</td><td>-35,000</td><td>4,324,980</td></tr><tr><td>9</td><td>4,324,980</td><td>28,833</td><td>3,460</td><td>-35,000</td><td>4,315,353</td></tr><tr><td>10</td><td>4,315,353</td><td>28,769</td><td>3,452</td><td>-35,000</td><td>4,305,670</td></tr><tr><td>11</td><td>4,305,670</td><td>28,704</td><td>3,445</td><td>-35,000</td><td>4,295,930</td></tr><tr><td>12</td><td>4,295,930</td><td>28,640</td><td>3,437</td><td>-35,000</td><td>4,286,132</td></tr><tr><td>13</td><td>4,286,132</td><td>28,574</td><td>3,429</td><td>-35,000</td><td>4,276,278</td></tr><tr><td>14</td><td>4,276,278</td><td>28,509</td><td>3,421</td><td>-35,000</td><td>4,266,365</td></tr><tr><td>15</td><td>4,266,365</td><td>28,442</td><td>3,413</td><td>-35,000</td><td>4,256,395</td></tr><tr><td>16</td><td>4,256,395</td><td>28,376</td><td>3,405</td><td>-35,000</td><td>4,246,365</td></tr><tr><td>17</td><td>4,246,365</td><td>28,309</td><td>3,397</td><td>-35,000</td><td>4,236,277</td></tr><tr><td>18</td><td>4,236,277</td><td>28,242</td><td>3,389</td><td>-35,000</td><td>4,226,130</td></tr><tr><td>19</td><td>4,226,130</td><td>28,174</td><td>3,381</td><td>-35,000</td><td>4,215,924</td></tr><tr><td>20</td><td>4,215,924</td><td>28,106</td><td>3,373</td><td>-35,000</td><td>4,205,657</td></tr><tr><td>21</td><td>4,205,657</td><td>28,038</td><td>3,365</td><td>-35,000</td><td>4,195,330</td></tr><tr><td>22</td><td>4,195,330</td><td>27,969</td><td>3,356</td><td>-35,000</td><td>4,184,943</td></tr><tr><td>23</td><td>4,184,943</td><td>27,900</td><td>3,348</td><td>-35,000</td><td>4,174,494</td></tr><tr><td>24</td><td>4,174,494</td><td>27,830</td><td>3,340</td><td>-35,000</td><td>4,163,985</td></tr><tr><td>25</td><td>4,163,985</td><td>27,760</td><td>3,331</td><td>-35,000</td><td>4,153,414</td></tr><tr><td>26</td><td>4,153,414</td><td>27,689</td><td>3,323</td><td>-35,000</td><td>4,142,780</td></tr><tr><td>27</td><td>4,142,780</td><td>27,619</td><td>3,314</td><td>-35,000</td><td>4,132,085</td></tr><tr><td>28</td><td>4,132,085</td><td>27,547</td><td>3,306</td><td>-35,000</td><td>4,121,326</td></tr><tr><td>29</td><td>4,121,326</td><td>27,476</td><td>3,297</td><td>-35,000</td><td>4,110,505</td></tr><tr><td>30</td><td>4,110,505</td><td>27,403</td><td>3,288</td><td>-35,000</td><td>4,099,619</td></tr><tr><td>31</td><td>4,099,619</td><td>27,331</td><td>3,280</td><td>-35,000</td><td>4,088,671</td></tr><tr><td>32</td><td>4,088,671</td><td>27,258</td><td>3,271</td><td>-35,000</td><td>4,077,657</td></tr><tr><td>33</td><td>4,077,657</td><td>27,184</td><td>3,262</td><td>-35,000</td><td>4,066,580</td></tr><tr><td>34</td><td>4,066,580</td><td>27,111</td><td>3,253</td><td>-35,000</td><td>4,055,437</td></tr><tr><td>35</td><td>4,055,437</td><td>27,036</td><td>3,244</td><td>-35,000</td><td>4,044,229</td></tr><tr><td>36</td><td>4,044,229</td><td>26,962</td><td>3,235</td><td>-35,000</td><td>4,032,955</td></tr><tr><td>37</td><td>4,032,955</td><td>26,886</td><td>3,226</td><td>-35,000</td><td>4,021,615</td></tr><tr><td>38</td><td>4,021,615</td><td>26,811</td><td>3,217</td><td>-35,000</td><td>4,010,209</td></tr><tr><td>39</td><td>4,010,209</td><td>26,735</td><td>3,208</td><td>-35,000</td><td>3,998,735</td></tr><tr><td>40</td><td>3,998,735</td><td>26,658</td><td>3,199</td><td>-35,000</td><td>3,987,194</td></tr><tr><td>41</td><td>3,987,194</td><td>26,581</td><td>3,190</td><td>-35,000</td><td>3,975,586</td></tr><tr><td>42</td><td>3,975,586</td><td>26,504</td><td>3,180</td><td>-35,000</td><td>3,963,909</td></tr><tr><td>43</td><td>3,963,909</td><td>26,426</td><td>3,171</td><td>-35,000</td><td>3,952,164</td></tr><tr><td>44</td><td>3,952,164</td><td>26,348</td><td>3,162</td><td>-35,000</td><td>3,940,350</td></tr><tr><td>45</td><td>3,940,350</td><td>26,269</td><td>3,152</td><td>-35,000</td><td>3,928,467</td></tr><tr><td>46</td><td>3,928,467</td><td>26,190</td><td>3,143</td><td>-35,000</td><td>3,916,514</td></tr><tr><td>47</td><td>3,916,514</td><td>26,110</td><td>3,133</td><td>-35,000</td><td>3,904,491</td></tr><tr><td>48</td><td>3,904,491</td><td>26,030</td><td>3,124</td><td>-35,000</td><td>3,892,397</td></tr><tr><td>49</td><td>3,892,397</td><td>25,949</td><td>3,114</td><td>-35,000</td><td>3,880,233</td></tr><tr><td>50</td><td>3,880,233</td><td>25,868</td><td>3,104</td><td>-35,000</td><td>3,867,997</td></tr><tr><td>51</td><td>3,867,997</td><td>25,787</td><td>3,094</td><td>-35,000</td><td>3,855,689</td></tr><tr><td>52</td><td>3,855,689</td><td>25,705</td><td>3,085</td><td>-35,000</td><td>3,843,309</td></tr><tr><td>53</td><td>3,843,309</td><td>25,622</td><td>3,075</td><td>-35,000</td><td>3,830,856</td></tr><tr><td>54</td><td>3,830,856</td><td>25,539</td><td>3,065</td><td>-35,000</td><td>3,818,331</td></tr><tr><td>55</td><td>3,818,331</td><td>25,456</td><td>3,055</td><td>-35,000</td><td>3,805,732</td></tr><tr><td>56</td><td>3,805,732</td><td>25,372</td><td>3,045</td><td>-35,000</td><td>3,793,059</td></tr><tr><td>57</td><td>3,793,059</td><td>25,287</td><td>3,034</td><td>-35,000</td><td>3,780,311</td></tr><tr><td>58</td><td>3,780,311</td><td>25,202</td><td>3,024</td><td>-35,000</td><td>3,767,489</td></tr><tr><td>59</td><td>3,767,489</td><td>25,117</td><td>3,014</td><td>-35,000</td><td>3,754,592</td></tr><tr><td>60</td><td>3,754,592</td><td>25,031</td><td>3,004</td><td>-35,000</td><td>3,741,618</td></tr><tr><td>61</td><td>3,741,618</td><td>24,944</td><td>2,993</td><td>-35,000</td><td>3,728,569</td></tr><tr><td>62</td><td>3,728,569</td><td>24,857</td><td>2,983</td><td>-35,000</td><td>3,715,444</td></tr><tr><td>63</td><td>3,715,444</td><td>24,770</td><td>2,972</td><td>-35,000</td><td>3,702,241</td></tr><tr><td>64</td><td>3,702,241</td><td>24,682</td><td>2,962</td><td>-35,000</td><td>3,688,961</td></tr><tr><td>65</td><td>3,688,961</td><td>24,593</td><td>2,951</td><td>-35,000</td><td>3,675,603</td></tr><tr><td>66</td><td>3,675,603</td><td>24,504</td><td>2,940</td><td>-35,000</td><td>3,662,166</td></tr><tr><td>67</td><td>3,662,166</td><td>24,414</td><td>2,930</td><td>-35,000</td><td>3,648,651</td></tr><tr><td>68</td><td>3,648,651</td><td>24,324</td><td>2,919</td><td>-35,000</td><td>3,635,056</td></tr><tr><td>69</td><td>3,635,056</td><td>24,234</td><td>2,908</td><td>-35,000</td><td>3,621,382</td></tr><tr><td>70</td><td>3,621,382</td><td>24,143</td><td>2,897</td><td>-35,000</td><td>3,607,627</td></tr><tr><td>71</td><td>3,607,627</td><td>24,051</td><td>2,886</td><td>-35,000</td><td>3,593,792</td></tr><tr><td>72</td><td>3,593,792</td><td>23,959</td><td>2,875</td><td>-35,000</td><td>3,579,876</td></tr><tr><td>73</td><td>3,579,876</td><td>23,866</td><td>2,864</td><td>-35,000</td><td>3,565,878</td></tr><tr><td>74</td><td>3,565,878</td><td>23,773</td><td>2,853</td><td>-35,000</td><td>3,551,797</td></tr><tr><td>75</td><td>3,551,797</td><td>23,679</td><td>2,841</td><td>-35,000</td><td>3,537,635</td></tr><tr><td>76</td><td>3,537,635</td><td>23,584</td><td>2,830</td><td>-35,000</td><td>3,523,389</td></tr><tr><td>77</td><td>3,523,389</td><td>23,489</td><td>2,819</td><td>-35,000</td><td>3,509,059</td></tr><tr><td>78</td><td>3,509,059</td><td>23,394</td><td>2,807</td><td>-35,000</td><td>3,494,646</td></tr><tr><td>79</td><td>3,494,646</td><td>23,298</td><td>2,796</td><td>-35,000</td><td>3,480,148</td></tr><tr><td>80</td><td>3,480,148</td><td>23,201</td><td>2,784</td><td>-35,000</td><td>3,465,565</td></tr><tr><td>81</td><td>3,465,565</td><td>23,104</td><td>2,772</td><td>-35,000</td><td>3,450,896</td></tr><tr><td>82</td><td>3,450,896</td><td>23,006</td><td>2,761</td><td>-35,000</td><td>3,436,141</td></tr><tr><td>83</td><td>3,436,141</td><td>22,908</td><td>2,749</td><td>-35,000</td><td>3,421,300</td></tr><tr><td>84</td><td>3,421,300</td><td>22,809</td><td>2,737</td><td>-35,000</td><td>3,406,371</td></tr><tr><td>85</td><td>3,406,371</td><td>22,709</td><td>2,725</td><td>-35,000</td><td>3,391,356</td></tr><tr><td>86</td><td>3,391,356</td><td>22,609</td><td>2,713</td><td>-35,000</td><td>3,376,251</td></tr><tr><td>87</td><td>3,376,251</td><td>22,508</td><td>2,701</td><td>-35,000</td><td>3,361,059</td></tr><tr><td>88</td><td>3,361,059</td><td>22,407</td><td>2,689</td><td>-35,000</td><td>3,345,777</td></tr><tr><td>89</td><td>3,345,777</td><td>22,305</td><td>2,677</td><td>-35,000</td><td>3,330,406</td></tr><tr><td>90</td><td>3,330,406</td><td>22,203</td><td>2,664</td><td>-35,000</td><td>3,314,944</td></tr><tr><td>91</td><td>3,314,944</td><td>22,100</td><td>2,652</td><td>-35,000</td><td>3,299,392</td></tr><tr><td>92</td><td>3,299,392</td><td>21,996</td><td>2,640</td><td>-35,000</td><td>3,283,748</td></tr><tr><td>93</td><td>3,283,748</td><td>21,892</td><td>2,627</td><td>-35,000</td><td>3,268,013</td></tr><tr><td>94</td><td>3,268,013</td><td>21,787</td><td>2,614</td><td>-35,000</td><td>3,252,185</td></tr><tr><td>95</td><td>3,252,185</td><td>21,681</td><td>2,602</td><td>-35,000</td><td>3,236,265</td></tr><tr><td>96</td><td>3,236,265</td><td>21,575</td><td>2,589</td><td>-35,000</td><td>3,220,251</td></tr><tr><td>97</td><td>3,220,251</td><td>21,468</td><td>2,576</td><td>-35,000</td><td>3,204,143</td></tr><tr><td>98</td><td>3,204,143</td><td>21,361</td><td>2,563</td><td>-35,000</td><td>3,187,940</td></tr><tr><td>99</td><td>3,187,940</td><td>21,253</td><td>2,550</td><td>-35,000</td><td>3,171,643</td></tr><tr><td>100</td><td>3,171,643</td><td>21,144</td><td>2,537</td><td>-35,000</td><td>3,155,250</td></tr><tr><td>101</td><td>3,155,250</td><td>21,035</td><td>2,524</td><td>-35,000</td><td>3,138,761</td></tr><tr><td>102</td><td>3,138,761</td><td>20,925</td><td>2,511</td><td>-35,000</td><td>3,122,175</td></tr><tr><td>103</td><td>3,122,175</td><td>20,814</td><td>2,498</td><td>-35,000</td><td>3,105,492</td></tr><tr><td>104</td><td>3,105,492</td><td>20,703</td><td>2,484</td><td>-35,000</td><td>3,088,710</td></tr><tr><td>105</td><td>3,088,710</td><td>20,591</td><td>2,471</td><td>-35,000</td><td>3,071,831</td></tr><tr><td>106</td><td>3,071,831</td><td>20,479</td><td>2,457</td><td>-35,000</td><td>3,054,852</td></tr><tr><td>107</td><td>3,054,852</td><td>20,366</td><td>2,444</td><td>-35,000</td><td>3,037,774</td></tr><tr><td>108</td><td>3,037,774</td><td>20,252</td><td>2,430</td><td>-35,000</td><td>3,020,596</td></tr><tr><td>109</td><td>3,020,596</td><td>20,137</td><td>2,416</td><td>-35,000</td><td>3,003,317</td></tr><tr><td>110</td><td>3,003,317</td><td>20,022</td><td>2,403</td><td>-35,000</td><td>2,985,936</td></tr><tr><td>111</td><td>2,985,936</td><td>19,906</td><td>2,389</td><td>-35,000</td><td>2,968,453</td></tr><tr><td>112</td><td>2,968,453</td><td>19,790</td><td>2,375</td><td>-35,000</td><td>2,950,868</td></tr><tr><td>113</td><td>2,950,868</td><td>19,672</td><td>2,361</td><td>-35,000</td><td>2,933,180</td></tr><tr><td>114</td><td>2,933,180</td><td>19,555</td><td>2,347</td><td>-35,000</td><td>2,915,388</td></tr><tr><td>115</td><td>2,915,388</td><td>19,436</td><td>2,332</td><td>-35,000</td><td>2,897,492</td></tr><tr><td>116</td><td>2,897,492</td><td>19,317</td><td>2,318</td><td>-35,000</td><td>2,879,490</td></tr><tr><td>117</td><td>2,879,490</td><td>19,197</td><td>2,304</td><td>-35,000</td><td>2,861,383</td></tr><tr><td>118</td><td>2,861,383</td><td>19,076</td><td>2,289</td><td>-35,000</td><td>2,843,170</td></tr><tr><td>119</td><td>2,843,170</td><td>18,954</td><td>2,275</td><td>-35,000</td><td>2,824,850</td></tr><tr><td>120</td><td>2,824,850</td><td>18,832</td><td>2,260</td><td>-35,000</td><td>2,806,423</td></tr><tr><td>121</td><td>2,806,423</td><td>18,709</td><td>2,245</td><td>-35,000</td><td>2,787,887</td></tr><tr><td>122</td><td>2,787,887</td><td>18,586</td><td>2,230</td><td>-35,000</td><td>2,769,243</td></tr><tr><td>123</td><td>2,769,243</td><td>18,462</td><td>2,215</td><td>-35,000</td><td>2,750,489</td></tr><tr><td>124</td><td>2,750,489</td><td>18,337</td><td>2,200</td><td>-35,000</td><td>2,731,625</td></tr><tr><td>125</td><td>2,731,625</td><td>18,211</td><td>2,185</td><td>-35,000</td><td>2,712,650</td></tr><tr><td>126</td><td>2,712,650</td><td>18,084</td><td>2,170</td><td>-35,000</td><td>2,693,565</td></tr><tr><td>127</td><td>2,693,565</td><td>17,957</td><td>2,155</td><td>-35,000</td><td>2,674,367</td></tr><tr><td>128</td><td>2,674,367</td><td>17,829</td><td>2,139</td><td>-35,000</td><td>2,655,057</td></tr><tr><td>129</td><td>2,655,057</td><td>17,700</td><td>2,124</td><td>-35,000</td><td>2,635,633</td></tr><tr><td>130</td><td>2,635,633</td><td>17,571</td><td>2,109</td><td>-35,000</td><td>2,616,095</td></tr><tr><td>131</td><td>2,616,095</td><td>17,441</td><td>2,093</td><td>-35,000</td><td>2,596,443</td></tr><tr><td>132</td><td>2,596,443</td><td>17,310</td><td>2,077</td><td>-35,000</td><td>2,576,676</td></tr><tr><td>133</td><td>2,576,676</td><td>17,178</td><td>2,061</td><td>-35,000</td><td>2,556,792</td></tr><tr><td>134</td><td>2,556,792</td><td>17,045</td><td>2,045</td><td>-35,000</td><td>2,536,792</td></tr><tr><td>135</td><td>2,536,792</td><td>16,912</td><td>2,029</td><td>-35,000</td><td>2,516,674</td></tr><tr><td>136</td><td>2,516,674</td><td>16,778</td><td>2,013</td><td>-35,000</td><td>2,496,439</td></tr><tr><td>137</td><td>2,496,439</td><td>16,643</td><td>1,997</td><td>-35,000</td><td>2,476,085</td></tr><tr><td>138</td><td>2,476,085</td><td>16,507</td><td>1,981</td><td>-35,000</td><td>2,455,611</td></tr><tr><td>139</td><td>2,455,611</td><td>16,371</td><td>1,964</td><td>-35,000</td><td>2,435,017</td></tr><tr><td>140</td><td>2,435,017</td><td>16,233</td><td>1,948</td><td>-35,000</td><td>2,414,303</td></tr><tr><td>141</td><td>2,414,303</td><td>16,095</td><td>1,931</td><td>-35,000</td><td>2,393,467</td></tr><tr><td>142</td><td>2,393,467</td><td>15,956</td><td>1,915</td><td>-35,000</td><td>2,372,508</td></tr><tr><td>143</td><td>2,372,508</td><td>15,817</td><td>1,898</td><td>-35,000</td><td>2,351,427</td></tr><tr><td>144</td><td>2,351,427</td><td>15,676</td><td>1,881</td><td>-35,000</td><td>2,330,222</td></tr><tr><td>145</td><td>2,330,222</td><td>15,535</td><td>1,864</td><td>-35,000</td><td>2,308,893</td></tr><tr><td>146</td><td>2,308,893</td><td>15,393</td><td>1,847</td><td>-35,000</td><td>2,287,438</td></tr><tr><td>147</td><td>2,287,438</td><td>15,250</td><td>1,830</td><td>-35,000</td><td>2,265,858</td></tr><tr><td>148</td><td>2,265,858</td><td>15,106</td><td>1,813</td><td>-35,000</td><td>2,244,151</td></tr><tr><td>149</td><td>2,244,151</td><td>14,961</td><td>1,795</td><td>-35,000</td><td>2,222,316</td></tr><tr><td>150</td><td>2,222,316</td><td>14,815</td><td>1,778</td><td>-35,000</td><td>2,200,354</td></tr><tr><td>151</td><td>2,200,354</td><td>14,669</td><td>1,760</td><td>-35,000</td><td>2,178,263</td></tr><tr><td>152</td><td>2,178,263</td><td>14,522</td><td>1,743</td><td>-35,000</td><td>2,156,042</td></tr><tr><td>153</td><td>2,156,042</td><td>14,374</td><td>1,725</td><td>-35,000</td><td>2,133,691</td></tr><tr><td>154</td><td>2,133,691</td><td>14,225</td><td>1,707</td><td>-35,000</td><td>2,111,208</td></tr><tr><td>155</td><td>2,111,208</td><td>14,075</td><td>1,689</td><td>-35,000</td><td>2,088,594</td></tr><tr><td>156</td><td>2,088,594</td><td>13,924</td><td>1,671</td><td>-35,000</td><td>2,065,847</td></tr><tr><td>157</td><td>2,065,847</td><td>13,772</td><td>1,653</td><td>-35,000</td><td>2,042,967</td></tr><tr><td>158</td><td>2,042,967</td><td>13,620</td><td>1,634</td><td>-35,000</td><td>2,019,952</td></tr><tr><td>159</td><td>2,019,952</td><td>13,466</td><td>1,616</td><td>-35,000</td><td>1,996,803</td></tr><tr><td>160</td><td>1,996,803</td><td>13,312</td><td>1,597</td><td>-35,000</td><td>1,973,517</td></tr><tr><td>161</td><td>1,973,517</td><td>13,157</td><td>1,579</td><td>-35,000</td><td>1,950,095</td></tr><tr><td>162</td><td>1,950,095</td><td>13,001</td><td>1,560</td><td>-35,000</td><td>1,926,536</td></tr><tr><td>163</td><td>1,926,536</td><td>12,844</td><td>1,541</td><td>-35,000</td><td>1,902,838</td></tr><tr><td>164</td><td>1,902,838</td><td>12,686</td><td>1,522</td><td>-35,000</td><td>1,879,001</td></tr><tr><td>165</td><td>1,879,001</td><td>12,527</td><td>1,503</td><td>-35,000</td><td>1,855,025</td></tr><tr><td>166</td><td>1,855,025</td><td>12,367</td><td>1,484</td><td>-35,000</td><td>1,830,908</td></tr><tr><td>167</td><td>1,830,908</td><td>12,206</td><td>1,465</td><td>-35,000</td><td>1,806,649</td></tr><tr><td>168</td><td>1,806,649</td><td>12,044</td><td>1,445</td><td>-35,000</td><td>1,782,248</td></tr><tr><td>169</td><td>1,782,248</td><td>11,882</td><td>1,426</td><td>-35,000</td><td>1,757,704</td></tr><tr><td>170</td><td>1,757,704</td><td>11,718</td><td>1,406</td><td>-35,000</td><td>1,733,016</td></tr><tr><td>171</td><td>1,733,016</td><td>11,553</td><td>1,386</td><td>-35,000</td><td>1,708,183</td></tr><tr><td>172</td><td>1,708,183</td><td>11,388</td><td>1,367</td><td>-35,000</td><td>1,683,204</td></tr><tr><td>173</td><td>1,683,204</td><td>11,221</td><td>1,347</td><td>-35,000</td><td>1,658,079</td></tr><tr><td>174</td><td>1,658,079</td><td>11,054</td><td>1,326</td><td>-35,000</td><td>1,632,806</td></tr><tr><td>175</td><td>1,632,806</td><td>10,885</td><td>1,306</td><td>-35,000</td><td>1,607,385</td></tr><tr><td>176</td><td>1,607,385</td><td>10,716</td><td>1,286</td><td>-35,000</td><td>1,581,815</td></tr><tr><td>177</td><td>1,581,815</td><td>10,545</td><td>1,265</td><td>-35,000</td><td>1,556,095</td></tr><tr><td>178</td><td>1,556,095</td><td>10,374</td><td>1,245</td><td>-35,000</td><td>1,530,225</td></tr><tr><td>179</td><td>1,530,225</td><td>10,201</td><td>1,224</td><td>-35,000</td><td>1,504,202</td></tr><tr><td>180</td><td>1,504,202</td><td>10,028</td><td>1,203</td><td>-35,000</td><td>1,478,027</td></tr><tr><td>181</td><td>1,478,027</td><td>9,854</td><td>1,182</td><td>-35,000</td><td>1,451,698</td></tr><tr><td>182</td><td>1,451,698</td><td>9,678</td><td>1,161</td><td>-35,000</td><td>1,425,214</td></tr><tr><td>183</td><td>1,425,214</td><td>9,501</td><td>1,140</td><td>-35,000</td><td>1,398,575</td></tr><tr><td>184</td><td>1,398,575</td><td>9,324</td><td>1,119</td><td>-35,000</td><td>1,371,780</td></tr><tr><td>185</td><td>1,371,780</td><td>9,145</td><td>1,097</td><td>-35,000</td><td>1,344,828</td></tr><tr><td>186</td><td>1,344,828</td><td>8,966</td><td>1,076</td><td>-35,000</td><td>1,317,718</td></tr><tr><td>187</td><td>1,317,718</td><td>8,785</td><td>1,054</td><td>-35,000</td><td>1,290,449</td></tr><tr><td>188</td><td>1,290,449</td><td>8,603</td><td>1,032</td><td>-35,000</td><td>1,263,019</td></tr><tr><td>189</td><td>1,263,019</td><td>8,420</td><td>1,010</td><td>-35,000</td><td>1,235,429</td></tr><tr><td>190</td><td>1,235,429</td><td>8,236</td><td>988</td><td>-35,000</td><td>1,207,677</td></tr><tr><td>191</td><td>1,207,677</td><td>8,051</td><td>966</td><td>-35,000</td><td>1,179,762</td></tr><tr><td>192</td><td>1,179,762</td><td>7,865</td><td>944</td><td>-35,000</td><td>1,151,683</td></tr><tr><td>193</td><td>1,151,683</td><td>7,678</td><td>921</td><td>-35,000</td><td>1,123,440</td></tr><tr><td>194</td><td>1,123,440</td><td>7,490</td><td>899</td><td>-35,000</td><td>1,095,030</td></tr><tr><td>195</td><td>1,095,030</td><td>7,300</td><td>876</td><td>-35,000</td><td>1,066,455</td></tr><tr><td>196</td><td>1,066,455</td><td>7,110</td><td>853</td><td>-35,000</td><td>1,037,711</td></tr><tr><td>197</td><td>1,037,711</td><td>6,918</td><td>830</td><td>-35,000</td><td>1,008,799</td></tr><tr><td>198</td><td>1,008,799</td><td>6,725</td><td>807</td><td>-35,000</td><td>979,717</td></tr><tr><td>199</td><td>979,717</td><td>6,531</td><td>784</td><td>-35,000</td><td>950,465</td></tr><tr><td>200</td><td>950,465</td><td>6,336</td><td>760</td><td>-35,000</td><td>921,041</td></tr><tr><td>201</td><td>921,041</td><td>6,140</td><td>737</td><td>-35,000</td><td>891,444</td></tr><tr><td>202</td><td>891,444</td><td>5,943</td><td>713</td><td>-35,000</td><td>861,674</td></tr><tr><td>203</td><td>861,674</td><td>5,744</td><td>689</td><td>-35,000</td><td>831,729</td></tr><tr><td>204</td><td>831,729</td><td>5,545</td><td>665</td><td>-35,000</td><td>801,609</td></tr><tr><td>205</td><td>801,609</td><td>5,344</td><td>641</td><td>-35,000</td><td>771,312</td></tr><tr><td>206</td><td>771,312</td><td>5,142</td><td>617</td><td>-35,000</td><td>740,837</td></tr><tr><td>207</td><td>740,837</td><td>4,939</td><td>593</td><td>-35,000</td><td>710,183</td></tr><tr><td>208</td><td>710,183</td><td>4,735</td><td>568</td><td>-35,000</td><td>679,349</td></tr><tr><td>209</td><td>679,349</td><td>4,529</td><td>543</td><td>-35,000</td><td>648,335</td></tr><tr><td>210</td><td>648,335</td><td>4,322</td><td>519</td><td>-35,000</td><td>617,138</td></tr><tr><td>211</td><td>617,138</td><td>4,114</td><td>494</td><td>-35,000</td><td>585,759</td></tr><tr><td>212</td><td>585,759</td><td>3,905</td><td>469</td><td>-35,000</td><td>554,195</td></tr><tr><td>213</td><td>554,195</td><td>3,695</td><td>443</td><td>-35,000</td><td>522,447</td></tr><tr><td>214</td><td>522,447</td><td>3,483</td><td>418</td><td>-35,000</td><td>490,512</td></tr><tr><td>215</td><td>490,512</td><td>3,270</td><td>392</td><td>-35,000</td><td>458,389</td></tr><tr><td>216</td><td>458,389</td><td>3,056</td><td>367</td><td>-35,000</td><td>426,079</td></tr><tr><td>217</td><td>426,079</td><td>2,841</td><td>341</td><td>-35,000</td><td>393,578</td></tr><tr><td>218</td><td>393,578</td><td>2,624</td><td>315</td><td>-35,000</td><td>360,887</td></tr><tr><td>219</td><td>360,887</td><td>2,406</td><td>289</td><td>-35,000</td><td>328,004</td></tr><tr><td>220</td><td>328,004</td><td>2,187</td><td>262</td><td>-35,000</td><td>294,929</td></tr><tr><td>221</td><td>294,929</td><td>1,966</td><td>236</td><td>-35,000</td><td>261,659</td></tr><tr><td>222</td><td>261,659</td><td>1,744</td><td>209</td><td>-35,000</td><td>228,194</td></tr><tr><td>223</td><td>228,194</td><td>1,521</td><td>183</td><td>-35,000</td><td>194,533</td></tr><tr><td>224</td><td>194,533</td><td>1,297</td><td>156</td><td>-35,000</td><td>160,674</td></tr><tr><td>225</td><td>160,674</td><td>1,071</td><td>129</td><td>-35,000</td><td>126,617</td></tr><tr><td>226</td><td>126,617</td><td>844</td><td>101</td><td>-35,000</td><td>92,360</td></tr><tr><td>227</td><td>92,360</td><td>616</td><td>74</td><td>-35,000</td><td>57,901</td></tr><tr><td>228</td><td>57,901</td><td>386</td><td>46</td><td>-35,000</td><td>23,241</td></tr><tr><td>229</td><td>23,241</td><td>155</td><td>19</td><td>-23,377</td><td>0</td></tr></table>