	A	B	C	D	E	F	G	H	J	K	L	M	O	P	Q	R	T	U	V	W	X	Y	Z
1	Year	Price	Dividend	Capital gains per share sold		Taxable/Roth				Traditional				Reinvestment of Tax Refund in Taxable Account
2	1	1	0.018		Ordinary Income	41184	60840	73000	Ordinary Income	41184	60840	73000	Ordinary Income	41184	60840	73000	Ordinary Income (Payroll)	41184	37604.94566	60840	55292.12208	73000	65840.671
3	2	1.095	0.01971		Net Take Home	34973	50540	59095	Desired Withdrawal	37605	55292	65841	Net Take Home	34973	50540	59095	Capital Gains	0	0	0	0	0	0
4	3	1.199025	0.02158245		Contribution	6500	6500	6500	Contribution	6500	6500	6500	Contribution	780	1007	1430	Standard Deduction	13850	13850	13850	13850	13850	13850
5	4	1.312932375	0.02363278275		Total Contribution	6500	6500	6500	Total Contribution	6500	6500	6500	Total Contribution	780	1007	1430	Other Deduction	0	0	0	0
6	5	1.437660951	0.02587789711		Starting Shares	0	0	0	Starting Shares	0	0	0	Starting Shares	0	0	0	Taxable Ordinary Income	27334	23754.94566	46990	41442.12208	59150	51990.671
7	6	1.574238741	0.02833629734		Shares Bought	6500	6500	6500	Shares Bought	6500	6500	6500	Shares Bought	780	1007	1430	Ordinary Tax	1100	1100	1100	1100	1100	1100
8	7	1.723791421	0.03102824558		Total Shares	6500	6500	6500	Total Shares	6500	6500	6500	Total Shares	780	1007	1430		1960.08	1530.59348	4047	3653.05465	4047	4047
9	8	1.887551606	0.03397592891		Cost Basis	1	1	1	Cost Basis	1	1	1	Cost Basis	1	1	1		0	0	498.3	0	3173.5	1598.44762
10	9	2.066869009	0.03720364216		Starting Cash	0	0	0	Starting Cash	0	0	0	Starting Cash	0	0	0		0	0	0	0	0	0
11	10	2.263221565	0.04073798817		Interest	0	0	0	Interest	0	0	0	Interest	0	0	0		0	0	0	0	0	0
12	11	2.478227613	0.04460809704	1.023827613	Year 1 dividend	117	117	117	Year 1 dividend	117	117	117	Year 1 dividend	14.04	18.126	25.74		0	0	0	0	0	0
13	12	2.713659237	0.04884586626	1.259259237	Total Cash	117	117	117	Total Cash	117	117	117	Total Cash	14.04	18.126	25.74		0	0	0	0	0	0
14	13	2.971456864	0.05348622356	1.517056864	Year 1 interest tax	0	0	0	Year 1 ordinary income tax	0	0	0	Year 1 interest tax	0	0	0	Capital Gains Tax	0	0	0	0	0	0
15	14	3.253745266	0.05856741479	1.799345266	Year 1 capital gains tax	0	18	18	Year 1 capital gains tax	0	0	0	Year 1 capital gains tax	0	0	4		0	0	0	0	0	0
16	15	3.562851067	0.0641313192	2.108451067	Total additional tax	0	18	18	Total additional tax	0	0	0	Total additional tax	0	0	4		0	0	0	0	0	0
17																	Tax (without FICA)	3060.08	2630.59348	5645.3	4753.05465	8320.5	6745.44762
18					Contribution	6500	6500	6500	Contribution	6500	6500	6500	Contribution	780	1007	1430	Net Income (without FICA)	38123.92	34974.35218	55194.7	50539.06743	64679.5	59095.22338
19					Total Contribution	13000	13000	13000	Total Contribution	13000	13000	13000	Total Contribution	1560	2014	2860	Social Security	2553.408	2331.506631	3772.08	3428.111569	4526	4082.121602
20					Starting Shares	6500	6500	6500	Starting Shares	6500	6500	6500	Starting Shares	780	1007	1430		0	0	0	0	0	0
21					Shares Bought	5936.073059	5936.073059	5936.073059	Shares Bought	5936.073059	5936.073059	5936.073059	Shares Bought	712.3287671	919.6347032	1305.936073		0	0	0	0	0	0
22					Total Shares	12436.07306	12436.07306	12436.07306	Total Shares	12436.07306	12436.07306	12436.07306	Total Shares	1492.328767	1926.634703	2735.936073	Medicare	597.168	545.2717121	882.18	801.7357702	1058.5	954.6897295
23					Cost Basis	1.045346062	1.045346062	1.045346062	Cost Basis	1.045346062	1.045346062	1.045346062	Cost Basis	1.045346062	1.045346062	1.045346062	Total FICA	3150.576	2876.778343	4654.26	4229.847339	5584.5	5036.811332
24					Starting Cash	117	117	117	Starting Cash	117	117	117	Starting Cash	14.04	18.126	25.74	Net Income (After FICA)	34973.344	32097.57384	50540.44	46309.22009	59095	54058.41205
25					Interest	5.265	5.265	5.265	Interest	5.265	5.265	5.265	Interest	0.6318	0.81567	1.1583
26					Year 2 dividend	245.115	245.115	245.115	Year 2 dividend	245.115	245.115	245.115	Year 2 dividend	29.4138	37.97397	53.9253
27					Total Cash	367.38	367.38	367.38	Total Cash	367.38	367.38	367.38	Total Cash	44.0856	56.91564	80.8236	Ordinary Income (Payroll)	41184	41184	60840	60840	73000	73000
28					Year 2 interest tax	1	1	1	Year 2 ordinary income tax	0	0	0	Year 2 interest tax	0	0	0	Capital Gains	0	0	0	0	0	0
29					Year 2 capital gains tax	0	37	37	Year 2 capital gains tax	0	0	0	Year 2 capital gains tax	0	0	8	Standard Deduction	13850	13850	13850	13850	13850	13850
30					Total additional tax	1	56	56	Total additional tax	0	0	0	Total additional tax	0	0	12	Other Deduction	0	6500	0	6500		6500
31																	Taxable Ordinary Income	27334	20834	46990	40490	59150	52650
32					Contribution	6500	6500	6500	Contribution	6500	6500	6500	Contribution	780	1007	1430	Ordinary Tax	1100	1100	1100	1100	1100	1100
33					Total Contribution	19500	19500	19500	Total Contribution	19500	19500	19500	Total Contribution	2340	3021	4290		1960.08	1180.08	4047	3538.8	4047	4047
34					Starting Shares	12436.07306	12436.07306	12436.07306	Starting Shares	12436.07306	12436.07306	12436.07306	Starting Shares	1492.328767	1926.634703	2735.936073		0	0	498.3	0	3173.5	1743.5
35					Shares Bought	5421.071287	5421.071287	5421.071287	Shares Bought	5421.071287	5421.071287	5421.071287	Shares Bought	650.5285545	839.849044	1192.635683		0	0	0	0	0	0
36					Total Shares	17857.14435	17857.14435	17857.14435	Total Shares	17857.14435	17857.14435	17857.14435	Total Shares	2142.857322	2766.483747	3928.571756		0	0	0	0	0	0
37					Cost Basis	1.091999909	1.091999909	1.091999909	Cost Basis	1.091999909	1.091999909	1.091999909	Cost Basis	1.091999909	1.091999909	1.091999909		0	0	0	0	0	0
38					Starting Cash	367.38	367.38	367.38	Starting Cash	367.38	367.38	367.38	Starting Cash	44.0856	56.91564	80.8236		0	0	0	0	0	0
39					Interest	16.5321	16.5321	16.5321	Interest	16.5321	16.5321	16.5321	Interest	1.983852	2.5612038	3.637062	Capital Gains Tax	0	0	0	0	0	0
40					Year 3 dividend	385.400925	385.400925	385.400925	Year 3 dividend	385.400925	385.400925	385.400925	Year 3 dividend	46.248111	59.70749715	84.7882035		0	0	0	0	0	0
41					Total Cash	769.313025	769.313025	769.313025	Total Cash	769.313025	769.313025	769.313025	Total Cash	92.317563	119.184341	169.2488655		0	0	0	0	0	0
42					Year 3 interest tax	2	4	4	Year 3 ordinary income tax	0	0	0	Year 3 interest tax	0	0	2	Tax (without FICA)	3060.08	2280.08	5645.3	4638.8	8320.5	6890.5
43					Year 3 capital gains tax	0	58	58	Year 3 capital gains tax	0	0	0	Year 3 capital gains tax	0	0	13	Net Income (without FICA)	38123.92	38903.92	55194.7	56201.2	64679.5	66109.5
44					Total additional tax	3	118	118	Total additional tax	0	0	0	Total additional tax	0	0	27	Social Security	2553.408	2553.408	3772.08	3772.08	4526	4526
45																		0	0	0	0	0	0
46					Contribution	6500	6500	6500	Contribution	6500	6500	6500	Contribution	780	1007	1430		0	0	0	0	0	0
47					Total Contribution	26000	26000	26000	Total Contribution	26000	26000	26000	Total Contribution	3120	4028	5720	Medicare	597.168	597.168	882.18	882.18	1058.5	1058.5
48					Starting Shares	17857.14435	17857.14435	17857.14435	Starting Shares	17857.14435	17857.14435	17857.14435	Starting Shares	2142.857322	2766.483747	3928.571756	Total FICA	3150.576	3150.576	4654.26	4654.26	5584.5	5584.5
49					Shares Bought	4950.750034	4950.750034	4950.750034	Shares Bought	4950.750034	4950.750034	4950.750034	Shares Bought	594.0900041	766.9854283	1089.165007	Net Income (After FICA)	34973.344	35753.344	50540.44	51546.94	59095	60525
50					Total Shares	22807.89438	22807.89438	22807.89438	Total Shares	22807.89438	22807.89438	22807.89438	Total Shares	2736.947326	3533.469176	5017.736764
51					Cost Basis	1.139956173	1.139956173	1.139956173	Cost Basis	1.139956173	1.139956173	1.139956173	Cost Basis	1.139956173	1.139956173	1.139956173
52					Starting Cash	769.313025	769.313025	769.313025	Starting Cash	769.313025	769.313025	769.313025	Starting Cash	92.317563	119.184341	169.2488655	Tax Difference (H-I) To Next Column	780		1006.5		1430
53					Interest	34.61908613	34.61908613	34.61908613	Interest	34.61908613	34.61908613	34.61908613	Interest	4.154290335	5.363295343	7.616198948
54					Year 4 dividend	539.0140129	539.0140129	539.0140129	Year 4 dividend	539.0140129	539.0140129	539.0140129	Year 4 dividend	64.68168155	83.50570938	118.5830828
55					Total Cash	1342.946124	1342.946124	1342.946124	Total Cash	1342.946124	1342.946124	1342.946124	Total Cash	161.1535349	208.0533457	295.4481473
56					Year 4 interest tax	4	8	8	Year 4 ordinary income tax	0	0	0	Year 4 interest tax	0	0	2
57					Year 4 capital gains tax	0	81	81	Year 4 capital gains tax	0	0	0	Year 4 capital gains tax	0	0	18
58					Total additional tax	7	207	207	Total additional tax	0	0	0	Total additional tax	0	0	47
59
60					Contribution	6500	6500	6500	Contribution	6500	6500	6500	Contribution	780	1007	1430
61					Total Contribution	32500	32500	32500	Total Contribution	32500	32500	32500	Total Contribution	3900	5035	7150
62					Starting Shares	22807.89438	22807.89438	22807.89438	Starting Shares	22807.89438	22807.89438	22807.89438	Starting Shares	2736.947326	3533.469176	5017.736764
63					Shares Bought	4521.232908	4521.232908	4521.232908	Shares Bought	4521.232908	4521.232908	4521.232908	Shares Bought	542.5479489	700.4433135	994.6712397
64					Total Shares	27329.12729	27329.12729	27329.12729	Total Shares	27329.12729	27329.12729	27329.12729	Total Shares	3279.495275	4233.912489	6012.408003
65					Cost Basis	1.189207385	1.189207385	1.189207385	Cost Basis	1.189207385	1.189207385	1.189207385	Cost Basis	1.189207385	1.189207385	1.189207385
66					Starting Cash	1342.946124	1342.946124	1342.946124	Starting Cash	1342.946124	1342.946124	1342.946124	Starting Cash	161.1535349	208.0533457	295.4481473
67					Interest	60.43257558	60.43257558	60.43257558	Interest	60.43257558	60.43257558	60.43257558	Interest	7.25190907	9.362400555	13.29516663
68					Year 5 dividend	707.2203441	707.2203441	707.2203441	Year 5 dividend	707.2203441	707.2203441	707.2203441	Year 5 dividend	84.86644129	109.5647518	155.5884757
69					Total Cash	2110.599044	2110.599044	2110.599044	Total Cash	2110.599044	2110.599044	2110.599044	Total Cash	253.2718852	326.980498	464.3317896
70					Year 5 interest tax	7	13	13	Year 5 ordinary income tax	0	0	0	Year 5 interest tax	1	1	3
71					Year 5 capital gains tax	0	106	106	Year 5 capital gains tax	0	0	0	Year 5 capital gains tax	0	0	23
72					Total additional tax	14	326	326	Total additional tax	0	0	0	Total additional tax	1	1	73
73
74					Contribution	6500	6500	6500	Contribution	6500	6500	6500	Contribution	780	1007	1430
75					Total Contribution	39000	39000	39000	Total Contribution	39000	39000	39000	Total Contribution	4680	6042	8580
76					Starting Shares	27329.12729	27329.12729	27329.12729	Starting Shares	27329.12729	27329.12729	27329.12729	Starting Shares	3279.495275	4233.912489	6012.408003
77					Shares Bought	4128.979824	4128.979824	4128.979824	Shares Bought	4128.979824	4128.979824	4128.979824	Shares Bought	495.4775789	639.6742589	908.3755614
78					Total Shares	31458.10711	31458.10711	31458.10711	Total Shares	31458.10711	31458.10711	31458.10711	Total Shares	3774.972853	4873.586748	6920.783565
79					Cost Basis	1.239744015	1.239744015	1.239744015	Cost Basis	1.239744015	1.239744015	1.239744015	Cost Basis	1.239744015	1.239744015	1.239744015
80					Starting Cash	2110.599044	2110.599044	2110.599044	Starting Cash	2110.599044	2110.599044	2110.599044	Starting Cash	253.2718852	326.980498	464.3317896
81					Interest	94.97695697	94.97695697	94.97695697	Interest	94.97695697	94.97695697	94.97695697	Interest	11.39723484	14.71412241	20.89493053
82					Year 6 dividend	891.4062768	891.4062768	891.4062768	Year 6 dividend	891.4062768	891.4062768	891.4062768	Year 6 dividend	106.9687532	138.0994032	196.1093809
83					Total Cash	3096.982277	3096.982277	3096.982277	Total Cash	3096.982277	3096.982277	3096.982277	Total Cash	371.6378733	479.7940236	681.336101
84					Year 6 interest tax	11	21	21	Year 6 ordinary income tax	0	0	0	Year 6 interest tax	1	2	5
85					Year 6 capital gains tax	0	134	134	Year 6 capital gains tax	0	0	0	Year 6 capital gains tax	0	0	29
86					Total additional tax	25	481	481	Total additional tax	0	0	0	Total additional tax	2	3	107
87
88					Contribution	6500	6500	6500	Contribution	6500	6500	6500	Contribution	780	1007	1430
89					Total Contribution	45500	45500	45500	Total Contribution	45500	45500	45500	Total Contribution	5460	7049	10010
90					Starting Shares	31458.10711	31458.10711	31458.10711	Starting Shares	31458.10711	31458.10711	31458.10711	Starting Shares	3774.972853	4873.586748	6920.783565
91					Shares Bought	3770.75783	3770.75783	3770.75783	Shares Bought	3770.75783	3770.75783	3770.75783	Shares Bought	452.4909397	584.1774054	829.5667227
92					Total Shares	35228.86494	35228.86494	35228.86494	Total Shares	35228.86494	35228.86494	35228.86494	Total Shares	4227.463793	5457.764153	7750.350287
93					Cost Basis	1.291554527	1.291554527	1.291554527	Cost Basis	1.291554527	1.291554527	1.291554527	Cost Basis	1.291554527	1.291554527	1.291554527
94					Starting Cash	3096.982277	3096.982277	3096.982277	Starting Cash	3096.982277	3096.982277	3096.982277	Starting Cash	371.6378733	479.7940236	681.336101
95					Interest	139.3642025	139.3642025	139.3642025	Interest	139.3642025	139.3642025	139.3642025	Interest	16.7237043	21.59073106	30.66012455
96					Year 7 dividend	1093.089873	1093.089873	1093.089873	Year 7 dividend	1093.089873	1093.089873	1093.089873	Year 7 dividend	131.1707848	169.3448465	240.4797721
97					Total Cash	4329.436353	4329.436353	4329.436353	Total Cash	4329.436353	4329.436353	4329.436353	Total Cash	519.5323624	670.7296011	952.4759977
98					Year 7 interest tax	17	31	31	Year 7 ordinary income tax	0	0	0	Year 7 interest tax	2	3	7
99					Year 7 capital gains tax	0	164	164	Year 7 capital gains tax	0	0	0	Year 7 capital gains tax	0	0	36
100					Total additional tax	42	676	676	Total additional tax	0	0	0	Total additional tax	4	6	150
101
102					Contribution	6500	6500	6500	Contribution	6500	6500	6500	Contribution	780	1007	1430
103					Total Contribution	52000	52000	52000	Total Contribution	52000	52000	52000	Total Contribution	6240	8056	11440
104					Starting Shares	35228.86494	35228.86494	35228.86494	Starting Shares	35228.86494	35228.86494	35228.86494	Starting Shares	4227.463793	5457.764153	7750.350287
105					Shares Bought	3443.614457	3443.614457	3443.614457	Shares Bought	3443.614457	3443.614457	3443.614457	Shares Bought	413.2337348	533.4953474	757.5951805
106					Total Shares	38672.4794	38672.4794	38672.4794	Total Shares	38672.4794	38672.4794	38672.4794	Total Shares	4640.697528	5991.259501	8507.945468
107					Cost Basis	1.34462545	1.34462545	1.34462545	Cost Basis	1.34462545	1.34462545	1.34462545	Cost Basis	1.34462545	1.34462545	1.34462545
108					Starting Cash	4329.436353	4329.436353	4329.436353	Starting Cash	4329.436353	4329.436353	4329.436353	Starting Cash	519.5323624	670.7296011	952.4759977
109					Interest	194.8246359	194.8246359	194.8246359	Interest	194.8246359	194.8246359	194.8246359	Interest	23.37895631	30.18283205	42.86141989
110					Year 8 dividend	1313.933411	1313.933411	1313.933411	Year 8 dividend	1313.933411	1313.933411	1313.933411	Year 8 dividend	157.6720093	203.5586069	289.0653504
111					Total Cash	5838.1944	5838.1944	5838.1944	Total Cash	5838.1944	5838.1944	5838.1944	Total Cash	700.583328	904.4710401	1284.402768
112					Year 8 interest tax	23	43	43	Year 8 ordinary income tax	0	0	0	Year 8 interest tax	3	4	9
113					Year 8 capital gains tax	0	197	197	Year 8 capital gains tax	0	0	0	Year 8 capital gains tax	0	0	43
114					Total additional tax	65	916	916	Total additional tax	0	0	0	Total additional tax	7	10	202
115
116					Contribution	6500	6500	6500	Contribution	6500	6500	6500	Contribution	780	1007	1430
117					Total Contribution	58500	58500	58500	Total Contribution	58500	58500	58500	Total Contribution	7020	9063	12870
118					Starting Shares	38672.4794	38672.4794	38672.4794	Starting Shares	38672.4794	38672.4794	38672.4794	Starting Shares	4640.697528	5991.259501	8507.945468
119					Shares Bought	3144.853385	3144.853385	3144.853385	Shares Bought	3144.853385	3144.853385	3144.853385	Shares Bought	377.3824062	487.2103629	691.8677448
120					Total Shares	41817.33279	41817.33279	41817.33279	Total Shares	41817.33279	41817.33279	41817.33279	Total Shares	5018.079934	6478.469864	9199.813213
121					Cost Basis	1.398941446	1.398941446	1.398941446	Cost Basis	1.398941446	1.398941446	1.398941446	Cost Basis	1.398941446	1.398941446	1.398941446
122					Starting Cash	5838.1944	5838.1944	5838.1944	Starting Cash	5838.1944	5838.1944	5838.1944	Starting Cash	700.583328	904.4710401	1284.402768
123					Interest	262.718748	262.718748	262.718748	Interest	262.718748	262.718748	262.718748	Interest	31.52624976	40.7011968	57.79812456
124					Year 9 dividend	1555.757085	1555.757085	1555.757085	Year 9 dividend	1555.757085	1555.757085	1555.757085	Year 9 dividend	186.6908502	241.0226746	342.2665587
125					Total Cash	7656.670233	7656.670233	7656.670233	Total Cash	7656.670233	7656.670233	7656.670233	Total Cash	918.800428	1186.194911	1684.467451
126					Year 9 interest tax	32	58	58	Year 9 ordinary income tax	0	0	0	Year 9 interest tax	4	5	13
127					Year 9 capital gains tax	0	233	233	Year 9 capital gains tax	0	0	0	Year 9 capital gains tax	0	0	51
128					Total additional tax	97	1207	1207	Total additional tax	0	0	0	Total additional tax	11	15	266
129
130					Contribution	6500	6500	6500	Contribution	6500	6500	6500	Contribution	780	1007	1430
131					Total Contribution	65000	65000	65000	Total Contribution	65000	65000	65000	Total Contribution	7800	10070	14300
132					Starting Shares	41817.33279	41817.33279	41817.33279	Starting Shares	41817.33279	41817.33279	41817.33279	Starting Shares	5018.079934	6478.469864	9199.813213
133					Shares Bought	2872.012224	2872.012224	2872.012224	Shares Bought	2872.012224	2872.012224	2872.012224	Shares Bought	344.6414669	444.9409707	631.8426893
134					Total Shares	44689.34501	44689.34501	44689.34501	Total Shares	44689.34501	44689.34501	44689.34501	Total Shares	5362.721401	6923.410835	9831.655902
135					Cost Basis	1.454485403	1.454485403	1.454485403	Cost Basis	1.454485403	1.454485403	1.454485403	Cost Basis	1.454485403	1.454485403	1.454485403
136					Starting Cash	7656.670233	7656.670233	7656.670233	Starting Cash	7656.670233	7656.670233	7656.670233	Starting Cash	918.800428	1186.194911	1684.467451
137					Interest	344.5501605	344.5501605	344.5501605	Interest	344.5501605	344.5501605	344.5501605	Interest	41.34601926	53.37877102	75.80103531
138					Year 10 dividend	1820.554008	1820.554008	1820.554008	Year 10 dividend	1820.554008	1820.554008	1820.554008	Year 10 dividend	218.466481	282.0458286	400.5218818
139					Total Cash	9821.774402	9821.774402	9821.774402	Total Cash	9821.774402	9821.774402	9821.774402	Total Cash	1178.612928	1521.619511	2160.790368
140					Year 10 interest tax	41	76	76	Year 10 ordinary income tax	0	0	0	Year 10 interest tax	5	6	17
141					Year 10 capital gains tax	0	273	273	Year 10 capital gains tax	0	0	0	Year 10 capital gains tax	0	0	60
142					Total additional tax	138	1556	1556	Total additional tax	0	0	0	Total additional tax	16	21	343
143
144					Contribution	0	0	0	Contribution	0	0	0	Contribution	0	0	0
145					Total Contribution	65000	65000	65000	Total Contribution	65000	65000	65000	Total Contribution	7800	10070	14300
146					Starting Shares	44689.34501	44689.34501	44689.34501	Starting Shares	44689.34501	44689.34501	44689.34501	Starting Shares	5362.721401	6923.410835	9831.655902
147					Shares Bought	-14112.10165	-20393.607	-23845.67087	Shares Bought	-15174.15099	-22311.10641	-26567.77757	Shares Bought	0	0	0
148					Total Shares	30577.24336	24295.73801	20843.67414	Total Shares	29515.19402	22378.2386	18121.56744	Total Shares	5362.721401	6923.410835	9831.655902
149					Cost Basis	1.454485403	1.454485403	1.454485403	Cost Basis	1.454485403	1.454485403	1.454485403	Cost Basis	1.454485403	1.454485403	1.454485403
150					Starting Cash	9821.774402	9821.774402	9821.774402	Starting Cash	9821.774402	9821.774402	9821.774402	Starting Cash	1178.612928	1521.619511	2160.790368
151					Cash distribution	0	0	0	Cash distribution	0	0	0	Cash distribution	0	0	0
152					Interest	441.9798481	441.9798481	441.9798481	Interest	441.9798481	441.9798481	441.9798481	Interest	53.03758177	68.472878	97.23556658
153					Year 11 dividend	1363.992639	1083.786639	929.7966389	Year 11 dividend	1316.616639	998.2506389	808.3686389	Year 11 dividend	239.2207967	308.8401824	438.5714606
154					Total Cash	10263.75425	10263.75425	10263.75425	Total Cash	10263.75425	10263.75425	10263.75425	Total Cash	1231.65051	1590.092389	2258.025935
155					Year 11 interest tax	0	0	0	Year 11 ordinary income	2631	4753	6746	Year 11 interest tax	7	8	21
156					Year 11 capital gains tax	0	0	0	Year 11 capital gains tax	0	0	0	Year 11 capital gains tax	0	0	66
157					Total additional tax	138	1556	1556	Total additional tax	2631	4753	6746	Total additional tax	23	29	430
158					Years in retirement	1	1	1	Years in retirement	1	1	1	Years in retirement	1	1	1
159
160					Contribution	0	0	0	Contribution	0	0	0	Contribution	0	0	0
161					Total Contribution	65000	65000	65000	Total Contribution	65000	65000	65000	Total Contribution	7800	10070	14300
162					Starting Shares	30577.24336	24295.73801	20843.67414	Starting Shares	29515.19402	22378.2386	18121.56744	Starting Shares	5362.721401	6923.410835	9831.655902
163					Shares Bought	-12887.76407	-18624.29863	-20843.67414	Shares Bought	-13857.67214	-20375.43965	-18121.56744	Shares Bought	0	0	-1948
164					Total Shares	17689.47929	5671.439383	0	Total Shares	15657.52188	2002.798949	0	Total Shares	5362.721401	6923.410835	7883.655902
165					Cost Basis	1.454485403	1.454485403	1.454485403	Cost Basis	1.454485403	1.454485403	1.454485403	Cost Basis	1.454485403	1.454485403	1.454485403
166					Starting Cash	10263.75425	10263.75425	10263.75425	Starting Cash	10263.75425	10263.75425	10263.75425	Starting Cash	1231.65051	1590.092389	2258.025935
167					Cash distribution	0	0	-2532.371132	Cash distribution	0	0	-10263.75425	Cash distribution	0	0	0
168					Interest	461.8689412	461.8689412	347.9122403	Interest	461.8689412	461.8689412	0	Interest	55.42427295	71.55415751	101.6111671
169					Year 12 dividend	864.0579396	277.0263696	0	Year 12 dividend	764.8052196	97.82844963	0	Year 12 dividend	261.9467724	338.1799997	385.0840018
170					Total Cash	10725.62319	10725.62319	8079.295358	Total Cash	10725.62319	10725.62319	0	Total Cash	1287.074783	1661.646547	2359.637102
171					Year 12 interest tax	0	0	0	Year 12 ordinary income tax	2631	4753	5337	Year 12 interest tax	7	9	21
172					Year 12 capital gains tax	0	0	0	Year 12 capital gains tax	0	0	0	Year 12 capital gains tax	0	0	368
173					Total additional tax	138	1556	1556	Total additional tax	5262	9506	12083	Total additional tax	30	38	819
174					Years in retirement	2	2	2	Years in retirement	2	2	1.821714632	Years in retirement	2	2	2
175
176					Contribution	0	0	0	Contribution	0	0	0	Contribution	0	0	0
177					Total Contribution	65000	65000	65000	Total Contribution	65000	65000	65000	Total Contribution	7800	10070	14300
178					Starting Shares	17689.47929	5671.439383	0	Starting Shares	15657.52188	2002.798949	0	Starting Shares	5362.721401	6923.410835	7883.655902
179					Shares Bought	-11769.64755	-5671.439383	0	Shares Bought	-12655.40835	-2002.798949	0	Shares Bought	0	-6923.410835	-7883.655902
180					Total Shares	5919.831741	0	0	Total Shares	3002.113532	0	0	Total Shares	5362.721401	0	0
181					Cost Basis	1.454485403	1.454485403	1.454485403	Cost Basis	1.454485403	1.454485403	1.454485403	Cost Basis	1.454485403	1.454485403	1.454485403
182					Starting Cash	10725.62319	10725.62319	8079.295358	Starting Cash	10725.62319	10725.62319	0	Starting Cash	1287.074783	1661.646547	2359.637102
183					Cash distribution	0	-10725.62319	-8079.295358	Cash distribution	0	-10725.62319	0	Cash distribution	0	-1661.646547	-2359.637102
184					Interest	482.6530436	0	0	Interest	482.6530436	0	0	Interest	57.91836523	0	0
185					Year 13 dividend	346.7092411	0	0	Year 13 dividend	0	0	0	Year 13 dividend	286.8317157	0	0
186					Total Cash	11208.27623	0	0	Total Cash	11208.27623	0	0	Total Cash	1344.993148	0	0
187					Year 13 interest tax	0	0	0	Year 13 ordinary income tax	2631	283	0	Year 13 interest tax	7	0	0
188					Year 13 capital gains tax	0	0	0	Year 13 capital gains tax	0	0	0	Year 13 capital gains tax	0	0	0
189					Total additional tax	138	1556	1556	Total additional tax	7893	9789	12083	Total additional tax	37	38	819
190					Years in retirement	3	2.545667999	2.136717072	Years in retirement	3	2.296495947	1.821714632	Years in retirement	3	2.764307817	2.436341155
191
192					Contribution	0	0	0	Contribution	0	0	0	Contribution	0	0	0
193					Total Contribution	65000	65000	65000	Total Contribution	65000	65000	65000	Total Contribution	7800	10070	14300
194					Starting Shares	5919.831741	0	0	Starting Shares	3002.113532	0	0	Starting Shares	5362.721401	0	0
195					Shares Bought	-5919.831741	0	0	Shares Bought	-3002.113532	0	0	Shares Bought	-4504	0	0
196					Total Shares	0	0	0	Total Shares	0	0	0	Total Shares	858.7214011	0	0
197					Cost Basis	1.454485403	1.454485403	1.454485403	Cost Basis	1.454485403	1.454485403	1.454485403	Cost Basis	1.454485403	1.454485403	1.454485403
198					Starting Cash	11208.27623	0	0	Starting Cash	11208.27623	0	0	Starting Cash	1344.993148	0	0
199					Cash distribution	-11208.27623	0	0	Cash distribution	-11208.27623	0	0	Cash distribution	0	0	0
200					Interest	0	0	0	Interest	0	0	0	Interest	60.52469167	0	0
201					Year 14 dividend	0	0	0	Year 14 dividend	0	0	0	Year 14 dividend	0	0	0
202					Total Cash	0	0	0	Total Cash	0	0	0	Total Cash	1405.51784	0	0
203					Year 14 interest tax	0	0	0	Year 14 ordinary income tax	713	0	0	Year 14 interest tax	6	0	0
204					Year 14 capital gains tax	0	0	0	Year 14 capital gains tax	0	0	0	Year 14 capital gains tax	0	0	0
205					Total additional tax	138	1556	1556	Total additional tax	8606	9789	12083	Total additional tax	43	38	819
206					Years in retirement	3.871240692	2.545667999	2.136717072	Years in retirement	3.538848263	2.296495947	1.821714632	Years in retirement	4	2.764307817	2.436341155
207
208													Contribution	0	0	0
209													Total Contribution	7800	10070	14300
210													Starting Shares	858.7214011	0	0
211													Shares Bought	-858.7214011	0	0
212													Total Shares	0	0	0
213													Cost Basis	1.454485403	1.454485403	1.454485403
214													Starting Cash	1405.51784	0	0
215													Cash distribution	-1405.51784	0	0
216													Interest	0	0	0
217													Year 14 dividend	0	0	0
218													Total Cash	0	0	0
219													Year 14 interest tax	0	0	0
220													Year 14 capital gains tax	0	0	0
221													Total additional tax	43	38	819
222													Years in retirement	4.120080592	2.764307817	2.436341155