Spreadsheet: 127666d1320446430-please-help-need-sample-spreadsheets-cash-flow-model-rev01-01-07-1a
Sheet: Cash flow model

Cash flow model |  |  |  |  | Assumptions: |  | A's Age |  | 55 |  | A's IRA= |  | 500000 |  | B's Pension/Yr. = | 7500 |  | LT cap gains = |  | 0.15 |  | Begin SSN @ 62---------> |  |  | n |  | Y
Fill in Cells that are highlighted in Red Only |  |  |  |  |  |  | B's Age |  | 50 |  | B's IRA= |  | 250000 |  | Inflation = | 0.04 |  | Withdraw % = |  | 0.04 |  |  |  |  |  |  | N
All other cells are formulae |  |  |  |  |  |  | Cur Year= |  | 2011 |  | A's @ 70 1/2 |  | 1039464.089705684 |  | Return = | 0.05 |  | A's SSN Age 62 |  | 1500 |  | A's SSN Age 66 |  | 2400 |  | 2400
Older Spouse First Initial |  |  | A |  |  |  |  |  |  |  | B's @ 70 1/2 |  | 663324.4262861052 |  | Tax rate = | 0.25 |  | B's SSN Age 62 |  | 750 |  | B's SSN Age 66 |  | 1500 |  | 1500
Younger Spouse First Initial |  |  | B |  |  |  |  |  |  |  | A's Pension/Yr. = |  | 15000 |  | Taxable Accnt= | 10000 |  | B's SSN Adj |  | 750 |  | B's SSN Adj |  | 1500 |  | 1500
Inflation |  | A's | B's | A's | A's IRA |  | B's |  | B's IRA |  | A's |  | B's |  | Combined | A's |  | B's |  | Minimal |  | Brokerage |  | Brokerage |  | Brokerage |  |  |  | Pre- |  | After tax
factor | Year | Age | Age | MRD | balance |  | MRD |  | balance |  | SS |  | SS |  | SS | Pension |  | Pension |  | cash flow |  | Acct |  | Earnings |  | Withdrawal |  | Tax |  | Inflation |  | & inflation |  | Average | Median | Geomean
1 | 2012 | 56 | 51 | 0 | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 | 15000 |  | 0 |  | 15000 |  | 10000 |  | 500 |  | 400 |  | -3780 |  | 11620 |  | 11620 |  | 2987.81594486399 | 4025.695984515736 | 2336.961564359614
0.96 | 2013 | 57 | 52 | 0 | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 | 15000 |  | 0 |  | 15000 |  | 10100 |  | 505 |  | 404 |  | -3780.3 |  | 11623.7 |  | 11158.752
0.9216 | 2014 | 58 | 53 | 0 | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 | 15000 |  | 0 |  | 15000 |  | 10201 |  | 510.05 |  | 408.04 |  | -3780.603 |  | 11627.437 |  | 10715.8459392
0.884736 | 2015 | 59 | 54 | 0 | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 | 15000 |  | 0 |  | 15000 |  | 10303.01 |  | 515.1505 |  | 412.1204 |  | -3780.90903 |  | 11631.21137 |  | 10290.55142264832
0.84934656 | 2016 | 60 | 55 | 0 | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 | 15000 |  | 0 |  | 15000 |  | 10406.0401 |  | 520.3020049999999 |  | 416.2416039999999 |  | -3781.2181203 |  | 11635.0234837 |  | 9882.167171399811
0.8153726976 | 2017 | 61 | 56 | 0 | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 | 15000 |  | 0 |  | 15000 |  | 10510.100501 |  | 525.5050250499999 |  | 420.4040200399999 |  | -3781.530301503 |  | 11638.873718537 |  | 9490.019860909255
0.782757789696 | 2018 | 62 | 57 | 0 | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 | 15000 |  | 0 |  | 15000 |  | 10615.20150601 |  | 530.7600753004998 |  | 424.6080602403999 |  | -3781.84560451803 |  | 11642.76245572237 |  | 9113.463005796815
0.7514474781081599 | 2019 | 63 | 58 | 0 | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 | 15000 |  | 0 |  | 15000 |  | 10721.3535210701 |  | 536.0676760535048 |  | 428.8541408428038 |  | -3782.16406056321 |  | 11646.69008027959 |  | 8751.875889133424 |  | 3583.501744759394 | 4314.493213566474 | 3094.291137855604
0.7213895789838335 | 2020 | 64 | 59 | 0 | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 | 15000 |  | 0 |  | 15000 |  | 10828.5670562808 |  | 541.4283528140398 |  | 433.1426822512318 |  | -3782.485701168842 |  | 11650.65698108239 |  | 8404.662534468085
0.6925339958244802 | 2021 | 65 | 60 | 0 | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 | 15000 |  | 0 |  | 15000 |  | 10936.8527268436 |  | 546.8426363421803 |  | 437.4741090737442 |  | -3782.810558180531 |  | 11654.66355089321 |  | 8071.250718890003
0.6648326359915009 | 2022 | 66 | 61 | 0 | 0 |  | 0 |  | 0 |  | 28800 |  | 0 |  | 28800 | 15000 |  | 0 |  | 43800 |  | 11046.22125411204 |  | 552.311062705602 |  | 441.8488501644816 |  | -9903.138663762336 |  | 34338.71018640215 |  | 22829.49520977394
0.6382393305518408 | 2023 | 67 | 62 | 0 | 0 |  | 0 |  | 0 |  | 29952 |  | 0 |  | 29952 | 15000 |  | 0 |  | 44952 |  | 11156.68346665316 |  | 557.834173332658 |  | 446.2673386661264 |  | -10148.27005039996 |  | 35249.99728826617 |  | 22497.9346712172 |  | 4075.369996331558 | 4393.494342238896 | 3915.570387936097
0.6127097573297672 | 2024 | 68 | 63 | 0 | 0 |  | 0 |  | 0 |  | 31150.08 |  | 0 |  | 31150.08 | 15000 |  | 0 |  | 46150.08 |  | 11268.25030131969 |  | 563.4125150659846 |  | 450.7300120527876 |  | -10403.19675090396 |  | 36197.61326114883 |  | 22178.63083715526
0.5882013670365764 | 2025 | 69 | 64 | 0 | 0 |  | 0 |  | 0 |  | 32396.0832 |  | 0 |  | 32396.0832 | 15000 |  | 0 |  | 47396.08320000001 |  | 11380.93280433289 |  | 569.0466402166444 |  | 455.2373121733155 |  | -10668.310478413 |  | 37183.01003376033 |  | 21871.09733239256
0.5646733123551133 | 2026 | 70 | 65 | 51973.2044852842 | 1039464.089705684 |  | 0 |  | 0 |  | 33691.926528 |  | 0 |  | 33691.926528 | 15000 |  | 7500 |  | 108165.1310132842 |  | 11494.74213237622 |  | 574.7371066188108 |  | 459.7896852950486 |  | -23937.31973491818 |  | 84687.60096366107 |  | 47820.82815155858
0.5420863798609088 | 2027 | 71 | 66 | 54571.86470954841 | 1091437.294190968 |  | 0 |  | 0 |  | 35039.60358912001 |  | 18000 |  | 53039.60358912001 | 15000 |  | 7500 |  | 130111.4682986684 |  | 11609.68955369998 |  | 580.484477684999 |  | 464.3875821479991 |  | -28698.7110087362 |  | 101877.1448720802 |  | 55226.21265427131
0.5204029246664724 | 2028 | 72 | 67 | 55403.62566454101 | 1108072.51329082 |  | 0 |  | 0 |  | 36441.18773268481 |  | 18720 |  | 55161.18773268481 | 15000 |  | 7500 |  | 133064.8133972258 |  | 11725.78644923698 |  | 586.2893224618489 |  | 469.0314579694791 |  | -29357.83616867848 |  | 104176.0086865168 |  | 54213.49960054318
0.4995868076798135 | 2029 | 73 | 68 | 56114.49129835114 | 1122289.825967023 |  | 0 |  | 0 |  | 37898.83524199221 |  | 19468.8 |  | 57367.6352419922 | 15000 |  | 7500 |  | 135982.1265403433 |  | 11843.04431372935 |  | 592.1522156864675 |  | 473.7217725491739 |  | -30004.77444645232 |  | 106451.0738664402 |  | 53181.55216702288
0.479603335372621 | 2030 | 74 | 69 | 56756.01173574756 | 1135120.234714951 |  | 0 |  | 0 |  | 39414.7886516719 |  | 20247.552 |  | 59662.3406516719 | 15000 |  | 7500 |  | 138918.3523874195 |  | 11961.47475686664 |  | 598.0737378433321 |  | 478.4589902746657 |  | -30653.13474668777 |  | 108743.6766310064 |  | 52153.83001291239
0.4604192019577161 | 2031 | 75 | 70 | 57321.97056956525 | 1146439.411391305 |  | 24208.9206673761 |  | 663324.4262861052 |  | 40991.38019773878 |  | 21057.45408 |  | 62048.83427773877 | 15000 |  | 7500 |  | 166079.7255146801 |  | 12081.08950443531 |  | 604.0544752217653 |  | 483.2435801774122 |  | -37354.34336176813 |  | 129208.6257330894 |  | 59490.13234608226
0.4420024338794074 | 2032 | 76 | 71 | 57803.36272259194 | 1156067.254451839 |  | 25369.1217710579 |  | 672281.7269330343 |  | 42631.03540564833 |  | 21899.7522432 |  | 64530.78764884833 | 15000 |  | 7500 |  | 170203.2721424982 |  | 12201.90039947966 |  | 610.095019973983 |  | 488.0760159791864 |  | -38292.51919999117 |  | 132398.8289584862 |  | 58520.60464243427
0.4243223365242311 | 2033 | 77 | 72 | 58190.38803908987 | 1163807.760781797 |  | 26583.07388705578 |  | 680526.691508628 |  | 44336.27682187426 |  | 22775.742332928 |  | 67112.01915480227 | 15000 |  | 7500 |  | 174385.4810809479 |  | 12323.91940347446 |  | 616.1959701737228 |  | 492.9567761389782 |  | -39241.64131014232 |  | 135636.7965469446 |  | 57553.72242946128
0.4073494430632618 | 2034 | 78 | 73 | 58472.48186274474 | 1169449.637254895 |  | 27853.03450190298 |  | 687969.9521970036 |  | 46109.72789474924 |  | 23686.77202624512 |  | 69796.49992099436 | 15000 |  | 7500 |  | 178622.0162856421 |  | 12447.1585975092 |  | 622.3579298754601 |  | 497.886343900368 |  | -40200.47680016576 |  | 138919.4258293767 |  | 56588.75074226471
0.3910554653407313 | 2035 | 79 | 74 | 58651.2763313966 | 1173025.526627932 |  | 29181.31997079625 |  | 694515.4153049508 |  | 47954.11701053921 |  | 24634.24290729493 |  | 72588.35991783414 | 15000 |  | 7500 |  | 182920.956220027 |  | 12571.63018348429 |  | 628.5815091742147 |  | 502.8652073393717 |  | -41170.89044863842 |  | 142252.930978728 |  | 55628.7861199694
0.3754132467271021 | 2036 | 80 | 75 | 58703.42232221545 | 1174068.446444309 |  | 30570.29982966822 |  | 700059.8660994021 |  | 49872.28169096078 |  | 25619.61262358673 |  | 75491.8943145475 | 15000 |  | 7500 |  | 187265.6164664312 |  | 12697.34648531914 |  | 634.8673242659569 |  | 507.8938594127654 |  | -42148.55011926822 |  | 145624.9602065757 |  | 54669.53911565564
0.360396716858018 | 2037 | 81 | 76 | 58630.83567774179 | 1172616.713554836 |  | 32022.38907157745 |  | 704492.5595747039 |  | 51867.17295859921 |  | 26644.3971285302 |  | 78511.57008712941 | 15000 |  | 7500 |  | 191664.7948364487 |  | 12824.31995017233 |  | 641.2159975086165 |  | 512.9727980068932 |  | -43135.48779069533 |  | 149042.2798437602 |  | 53714.34832872514
0.3459808481836973 | 2038 | 82 | 77 | 58423.15701659062 | 1168463.140331812 |  | 33381.83011706894 |  | 707694.7984818616 |  | 53941.85987694318 |  | 27710.1730136714 |  | 81652.03289061459 | 15000 |  | 7500 |  | 195957.0200242742 |  | 12952.56314967405 |  | 647.6281574837026 |  | 518.1025259869621 |  | -44091.16146211952 |  | 152383.9610881416 |  | 52721.93210686676
0.3321416142563494 | 2039 | 83 | 78 | 58068.84918709939 | 1161376.983741988 |  | 34960.47824083181 |  | 709697.7082888858 |  | 56099.53427202092 |  | 28818.57993421826 |  | 84918.11420623917 | 15000 |  | 7500 |  | 200447.4416341704 |  | 13082.08878117079 |  | 654.1044390585397 |  | 523.2835512468317 |  | -45091.67739215214 |  | 155879.0477932651 |  | 51773.91856279768 |  | Ending value of your estate
0.3188559496860954 | 2040 | 84 | 79 | 57555.73275659526 | 1151114.655131905 |  | 36421.64694679478 |  | 710222.1154624983 |  | 58343.51564290175 |  | 29971.32313158699 |  | 88314.83877448874 | 15000 |  | 7500 |  | 204792.2184778788 |  | 13212.9096689825 |  | 660.6454834491251 |  | 528.5163867593 |  | -46050.88689443332 |  | 159269.8479702047 |  | 50784.13863089967
0.3061017116986515 | 2041 | 85 | 80 | 56871.01330932691 | 1137420.266186538 |  | 37931.10022934911 |  | 709311.5742888284 |  | 60677.25626861782 |  | 31170.17605685047 |  | 91847.4323254683 | 15000 |  | 7500 |  | 209149.5458641443 |  | 13345.03876567233 |  | 667.2519382836163 |  | 533.801550626893 |  | -47008.14287012804 |  | 162675.2045446432 |  | 49795.15856204354
0.2938576432307055 | 2042 | 86 | 81 | 55952.75137632299 | 1119055.02752646 |  | 39488.60630021903 |  | 706846.0527739207 |  | 63104.34651936254 |  | 32416.98309912449 |  | 95521.32961848703 | 15000 |  | 7500 |  | 213462.6872950291 |  | 13478.48915332905 |  | 673.9244576664524 |  | 539.1395661331619 |  | -47949.05743052399 |  | 166052.7694306382 |  | 48795.87547681908
0.2821033375014772 | 2043 | 87 | 82 | 54907.75291072515 | 1098155.058214503 |  | 41093.55257967237 |  | 702699.7491123977 |  | 65628.52038013704 |  | 33713.66242308947 |  | 99342.18280322652 | 15000 |  | 7500 |  | 217843.488293624 |  | 13613.27404486234 |  | 680.663702243117 |  | 544.5309617944936 |  | -48901.3800404196 |  | 169486.6392149989 |  | 47812.74658445994 |  | 1814468.081371763 | 511867.5015448762
Required minimum distribution (RMD)
 | A's | A's RMD |  | A's IRA | A's |  | A's |  | B's |  | B's IRA |  | B's |  | B's | B's RMD
Year | Age | factor |  | balance | Earnings |  | MRD |  | Age |  | balance |  | Earnings |  | MRD | Factor
2026 | 70 | 27.4 |  | 1039464.089705684 | 51973.2044852842 |  | 0 |  | 65 |  | 0 |  |  |  | 0 | 0
2027 | 71 | 26.5 |  | 1091437.294190968 | 54571.86470954841 |  | 37936.6456096965 |  | 66 |  | 0 |  |  |  | 0 | 0
2028 | 72 | 25.6 |  | 1108072.51329082 | 55403.62566454101 |  | 41186.31298833842 |  | 67 |  | 0 |  |  |  | 0 | 0
2029 | 73 | 24.7 |  | 1122289.825967023 | 56114.49129835114 |  | 43284.08255042266 |  | 68 |  | 0 |  |  |  | 0 | 0
2030 | 74 | 23.8 |  | 1135120.234714951 | 56756.01173574756 |  | 45436.83505939363 |  | 69 |  | 0 |  |  |  | 0 | 0
2031 | 75 | 22.9 |  | 1146439.411391305 | 57321.97056956525 |  | 47694.12750903156 |  | 70 |  | 663324.4262861052 |  | 33166.22131430526 |  | 24208.9206673761 | 27.4
2032 | 76 | 22 |  | 1156067.254451839 | 57803.36272259194 |  | 50062.85639263341 |  | 71 |  | 672281.7269330343 |  | 33614.08634665171 |  | 25369.1217710579 | 26.5
2033 | 77 | 21.2 |  | 1163807.760781797 | 58190.38803908987 |  | 52548.51156599267 |  | 72 |  | 680526.691508628 |  | 34026.3345754314 |  | 26583.07388705578 | 25.6
2034 | 78 | 20.3 |  | 1169449.637254895 | 58472.48186274474 |  | 54896.59248970742 |  | 73 |  | 687969.9521970036 |  | 34398.49760985019 |  | 27853.03450190298 | 24.7
2035 | 79 | 19.5 |  | 1173025.526627932 | 58651.2763313966 |  | 57608.35651501944 |  | 74 |  | 694515.4153049508 |  | 34725.77076524754 |  | 29181.31997079625 | 23.8
2036 | 80 | 18.7 |  | 1174068.446444309 | 58703.42232221545 |  | 60155.15521168882 |  | 75 |  | 700059.8660994021 |  | 35002.99330497011 |  | 30570.29982966822 | 22.9
2037 | 81 | 17.9 |  | 1172616.713554836 | 58630.83567774179 |  | 62784.40890076519 |  | 76 |  | 704492.5595747039 |  | 35224.6279787352 |  | 32022.38907157745 | 22
2038 | 82 | 17.1 |  | 1168463.140331812 | 58423.15701659062 |  | 65509.31360641542 |  | 77 |  | 707694.7984818616 |  | 35384.73992409308 |  | 33381.83011706894 | 21.2
2039 | 83 | 16.3 |  | 1161376.983741988 | 58068.84918709939 |  | 68331.17779718201 |  | 78 |  | 709697.7082888858 |  | 35484.88541444429 |  | 34960.47824083181 | 20.3
2040 | 84 | 15.3 |  | 1151114.655131905 | 57555.73275659526 |  | 71250.12170196243 |  | 79 |  | 710222.1154624983 |  | 35511.10577312492 |  | 36421.64694679478 | 19.5
2041 | 85 | 14.8 |  | 1137420.266186538 | 56871.01330932691 |  | 75236.25196940555 |  | 80 |  | 709311.5742888284 |  | 35465.57871444142 |  | 37931.10022934911 | 18.7
2042 | 86 | 14.1 |  | 1119055.02752646 | 55952.75137632299 |  | 76852.7206882796 |  | 81 |  | 706846.0527739207 |  | 35342.30263869603 |  | 39488.60630021903 | 17.9
2043 | 87 | 13.4 |  | 1098155.058214503 | 54907.75291072515 |  | 79365.60478911061 |  | 82 |  | 702699.7491123977 |  | 35134.98745561988 |  | 41093.55257967237 | 17.1
2044 | 88 | 12.7 |  | 1073697.206336117 | 53684.86031680587 |  | 81951.87001600767 |  | 83 |  | 696741.1839883451 |  | 34837.05919941726 |  | 42744.8579133954 | 16.3
2045 | 89 | 12 |  | 1045430.196636915 | 52271.50983184577 |  | 84543.08711308011 |  | 84 |  | 688833.3852743669 |  | 34441.66926371835 |  | 45021.78988721353 | 15.3
2046 | 90 | 11.4 |  | 1013158.619355681 | 50657.93096778406 |  | 87119.18305307628 |  | 85 |  | 678253.2646508717 |  | 33912.66323254359 |  | 45827.92328722106 | 14.8
2047 | 91 | 10.8 |  | 976697.3672703889 | 48834.86836351945 |  | 88873.56310137553 |  | 86 |  | 666338.0045961943 |  | 33316.90022980971 |  | 47258.01451036839 | 14.1
2048 | 92 | 10.2 |  | 936658.6725325328 | 46832.93362662665 |  | 90434.94141392488 |  | 87 |  | 652396.8903156356 |  | 32619.84451578178 |  | 48686.33509818176 | 13.4
2049 | 93 | 9.6 |  | 893056.6647452345 | 44652.83323726173 |  | 91829.28162083655 |  | 88 |  | 636330.3997332356 |  | 31816.51998666178 |  | 50104.75588450674 | 12.7
2050 | 94 | 9.1 |  | 845880.2163616597 | 42294.01081808298 |  | 93026.73591096193 |  | 89 |  | 618042.1638353906 |  | 30902.10819176953 |  | 51503.51365294922 | 12
2051 | 95 | 8.6 |  | 795147.4912687808 | 39757.37456343904 |  | 92953.86992985272 |  | 90 |  | 597440.7583742109 |  | 29872.03791871055 |  | 52407.08406791324 | 11.4
2052 | 96 | 8.1 |  | 741950.9959023672 | 37097.54979511836 |  | 92459.01061264893 |  | 91 |  | 574905.7122250082 |  | 28745.28561125041 |  | 53232.01039120446 | 10.8
2053 | 97 | 7.6 |  | 686589.5350848367 | 34329.47675424183 |  | 91598.88838300829 |  | 92 |  | 550418.9874450541 |  | 27520.94937225271 |  | 53962.64582794649 | 10.2
2054 | 98 | 7.1 |  | 629320.1234560702 | 31466.00617280351 |  | 90340.7283006364 |  | 93 |  | 523977.2909893603 |  | 26198.86454946802 |  | 54580.9678113917 | 9.6
2055 | 99 | 6.7 |  | 570445.4013282373 | 28522.27006641186 |  | 88636.63710648876 |  | 94 |  | 495595.1877274367 |  | 24779.75938637184 |  | 54461.00964037766 | 9.1
2056 | 100 | 6.3 |  | 510331.0342881603 | 25516.55171440802 |  | 85141.1046758563 |  | 95 |  | 465913.9374734308 |  | 23295.69687367154 |  | 54176.03924109661 | 8.6
2057 | 101 | 5.9 |  | 450706.4813267121 | 22535.3240663356 |  | 81004.92607748577 |  | 96 |  | 435033.5951060058 |  | 21751.67975530029 |  | 53707.85124765504 | 8.1
2058 | 102 | 5.5 |  | 392236.8793155619 | 19611.84396577809 |  | 76390.92903842576 |  | 97 |  | 403077.423613651 |  | 20153.87118068255 |  | 53036.50310705935 | 7.6
2059 | 103 | 5.2 |  | 335457.7942429142 | 16772.88971214571 |  | 71315.79623919308 |  | 98 |  | 370194.7916872742 |  | 18509.73958436371 |  | 52140.11150524989 | 7.1
2060 | 104 | 4.9 |  | 280914.8877158668 | 14045.74438579334 |  | 64511.1142774835 |  | 99 |  | 336564.419766388 |  | 16828.2209883194 |  | 50233.49548752059 | 6.7
2061 | 105 | 4.5 |  | 230449.5178241767 | 11522.47589120884 |  | 57329.56892160547 |  | 100 |  | 303159.1452671868 |  | 15157.95726335934 |  | 48120.49924875981 | 6.3
2062 | 106 | 4.2 |  | 184642.4247937801 | 9232.121239689002 |  | 51211.00396092815 |  | 101 |  | 270196.6032817863 |  | 13509.83016408932 |  | 45796.03445454005 | 5.9
2063 | 107 | 3.9 |  | 142663.5420725409 | 7133.177103627046 |  | 43962.48209375716 |  | 102 |  | 237910.3989913356 |  | 11895.51994956678 |  | 43256.43618024283 | 5.5
2064 | 108 | 3.7 |  | 105834.2370824108 | 5291.711854120539 |  | 36580.39540321562 |  | 103 |  | 206549.4827606595 |  | 10327.47413803298 |  | 39721.05437704991 | 5.2
2065 | 109 | 3.4 |  | 74545.5535333157 | 3727.277676665785 |  | 28603.84786011102 |  | 104 |  | 177155.9025216426 |  | 8857.79512608213 |  | 36154.26582074339 | 4.9
2066 | 110 | 3.1 |  | 49668.98334987048 | 2483.449167493524 |  | 21925.16280391638 |  | 105 |  | 149859.4318269814 |  | 7492.971591349069 |  | 33302.09596155141 | 4.5
2067 | 111 | 2.9 |  | 30227.26971344762 | 1511.363485672381 |  | 16022.25269350661 |  | 106 |  | 124050.307456779 |  | 6202.515372838952 |  | 29535.78748970929 | 4.2
2068 | 112 | 2.6 |  | 15716.38050561339 | 785.8190252806697 |  | 10423.19645291297 |  | 107 |  | 100717.0353399087 |  | 5035.851766995435 |  | 25824.88085638685 | 3.9
2069 | 113 | 2.4 |  | 6079.003077981091 | 303.9501538990546 |  | 6044.761732928228 |  | 108 |  | 79928.00625051728 |  | 3996.400312525864 |  | 21602.16385149116 | 3.7
2070 | 114 | 2.1 |  | 338.1914989519173 | 16.90957494759587 |  | 2532.917949158788 |  | 109 |  | 62322.24271155198 |  | 3116.112135577599 |  | 18330.07138575058 | 3.4
2070 | 115 | 2.1 |  | -2177.816875259275 | -108.8908437629638 |  | 161.0435709294844 |  | 110 |  | 47108.283461379 |  | 2355.41417306895 |  | 15196.22047141258 | 3.1