Questions?

Questions?
Email
Email us
us at
at
[email protected]
[email protected]

Investment Calculator & Planner - Overview

Saving
Saving
ss &
&
Contri
Contri
bution
bution
ss

Instructions
You may move from worksheet to worksheet by clicking on the dark blue buttons
located at the top of each worksheet or the blue tabs at the bottom of this workbook.
Each sheet is password protected in order to avoid inadvertent deletion of key formulas.
Enter data in the white cells with gray borders:
$400
Use the drop down boxes 401k
to chart different investment and time periods (401k, Roth IRA, Monthly, Q

Savings & Contributions

Enter your current age and the age at which you would like to meet your "Investment Goal"
Enter the amount you contribute to your investment plan(s) on an annual basis.
You may adjust/increase future contributions for inflation (401k/Other) or match that of the maximum allowable (IRA/R
by checking the boxes to the right of the dollar amounts.
You may determine the timing of your investment contributions by using the drop down box at the bottom of the sheet

Asset Allocation
This sheet determines the rate at which your investments will grow.
Use the drop down boxes provided to select the types of investments. Six options are provided along with their appro
Use the smaller arrow keys directly to the right of the investment options to increase or decrease the allocation levels.
You may customize the investment choices by checking the box to the left of: "Use investment options below instead

Investment Detail
This page details your annual financial contributions and investment return throughout your investment period.
Here you will see how your future contributions are adjusted/increased for inflation (401k/Other) or to match that of th
Enter your one time investments (inheritance, real estate sale, etc.) in the "Lump Sum Contribution" column.
Scenario Calculator
This sheet calculates 154 possible scenarios assuming slightly higher and lower rates of return as well as alternative
Choose to display: Total Investment Value, Capital Gains or Total Contributions
*The calculations assume that annual contributions remain constant over the investment period.

Investment Tracker
We've provided this sheet for those interested in tracking their individual investments on a periodic basis.
-First select how frequently you would like to track your investments, then the 1st tracking period and then the period
the valuation calculated and charted.
-Type in four "Investment Types" in the white boxes with grey borders (these will determine the choices available to yo
Tracking" area below.
In the "Investment Tracking" section, you will enter in all the appropriate information pertaining each individual investm
The "Purchase Price" & "Valuation as of PERIOD" columns are locked as they are calculated for you.
The "Annualized Return" figures on this sheet are NOT used in the calculation of the "Results" on the Savings & Cont
Results are based off of the Investment return determined on the Asset Allocation tab.

Financial Calculators available at www.simpleplanning.com

- Budget Planner
- Mortgage Calculator
- Investment Calculator
- Tax Calculator
- Retirement Planner
- 401k Calculator

- Complete Planner (includes all six calculators & p

Software License Agreement

Simpleplannings.com grants usage of this financial planning "software" under the following terms and conditions:
After the purchasing and downloading of this software from Simpleplanning.com, the purchaser is granted a "license"
The "licensee" may make copies of this product in an amount that does not exceed the number of licenses originally p
Simpleplanning.com, or for the purpose of creating a backup copy.
This file or the software contained in this file shall not be transferred to a non-licensee without the written consent from

Limitation of Liability
Simpleplanning.com will not be held liable for damages in the event of, but not limited to inaccurate assumptions, calc
software, hardware, data and network failure and profit/savings losses as a result of using this software.

Questions?
Questions?
Email
Email us
us at
at
[email protected]
[email protected]

Scenar
Scenar
io
io
Calcul
Calcul
ator
ator

Invest
Invest
ment
ment
Detail
Detail

Asset
Asset
Allocat
Allocat
ion
ion

Saving
Saving
ss &
&
Contri
Contri
bution
bution
ss

he maximum allowable (IRA/Roth IRA).

box at the bottom of the sheet.

rovided along with their appropriate historical returns.

decrease the allocation levels.
stment options below instead of default options"

our investment period.

k/Other) or to match that of the maximum allowable (IRA's).
ontribution" column.

return as well as alternative annual contribution amounts.

a periodic basis.
g period and then the period in which you would like

ne the choices available to you in the "Investment

aining each individual investment.

lated for you.
esults" on the Savings & Contributions tab.

Invest
Invest
ment
ment
Tracki
Tracki
ng
ng

s (401k, Roth IRA, Monthly, Quarterly, etc.)

401k
IRA
Roth IRA
Other

ncludes all six calculators & planners)

ng terms and conditions:

rchaser is granted a "license" to use this product.
number of licenses originally purchased from

ithout the written consent from Simpleplanning.com.

inaccurate assumptions, calculation errors,

ng this software.

Invest
Invest
ment
ment
Tracki
Tracki
ng
ng

Scenar
Scenar
io
io
Calcul
Calcul
ator
ator

Invest
Invest
ment
ment
Detail
Detail

Saving
Saving
ss &
&
Contri
Contri
bution
bution
ss

Asset
Asset
Allocat
Allocat
ion
ion

Solve for:

Results:

Purchase
PurchaseRetireme
Retirem
Calculator
Calculatorfor
foronly
only$

Investment Savings

Am I saving enough today?

When will my investment goal be met?

7
6

Personal Information
40
Current Age

55

Desired age at which Investment Goal is met

5%

Annual Salary Increase

2,000,000

Open
Opento
toDemo
DemoUsers
Users
10

How much will my investment be worth? $ 1,769,430

Overvi
Overvi
ew/
ew/
Help
Help

Investment Calculator - Savings & Contributions

4
3
2

Investment Goal

1
0

Savings & Contributions

Investment Plan

Savings

Annual Contribution

IRA

300,000

3,000

Increase future contribution to maximum allowable?

401k

50,000

2,500

Adjust future contributions 5% annually?

Other

100,000

Adjust future contributions 5% annually?

Total

450,000

Assume contributions are made:

5,500

At the beginning of each year

Purchase
PurchaseRetirement
Retirement
Calculator
Calculatorfor
foronly
only$9.95
$9.95

tment Savings

Asset
Allocation

Solve

Invest Years

Plan #

Plan Option

15

1
2

401k
IRA

Chart

Roth IRA

Other

1,769,430

Plan

Savings

Contribution

2
1

IRA
401k

$ 300,000
$ 50,000

$
$

Other

$ 100,000

Next

3,000
2,500
-

Increase

1
1

At the beginning of each year

Throughout the year

At the end of each year

Invest
Invest
ment
ment
Tracki
Tracki
ng
ng

Scenar
Scenar
io
io
Calcul
Calcul
ator
ator

Invest
Invest
ment
ment
Detail
Detail

Closed
Closedto
toDemo
DemoUsers
Users

Overvi
Overvi
ew/
ew/
Help
Help

Asset
Asset
Allocat
Allocat
ion
ion

Saving
Saving
ss &
&
Contri
Contri
bution
bution
ss

Asset Allocation

Purchase
PurchaseRetirement
Retirement
Calculator
Calculatorfor
foronly
only$9.95
$9.95

Asset Allocation
Investment

Asset Allocation
Allocation

Return*

Large Cap Stocks (S&P 500)

30%

10.2%

Small Cap Stocks

20%

12.2%

International Stocks (EAFE)

10%

12.4%

Corporate Bonds (AAA)

10%

7.6%

Long-term Government Bonds

10%

5.4%

Other

20%

2.2%

Total

100%

8.5%

Use investment options below instead of default options

Investment Vehicle
Mutual Fund A
Mutual Fund B
Stock A
Stock B
Bond A
Bond B

Return
9.0%
10.0%
12.0%
12.0%
6.0%
7.0%

20%

30%

10%
10%
10%

20%

Large Cap Stocks (S&P 500)

Small Cap Stocks
International Stocks (EAFE)
Corporate Bonds (AAA)
Long-term Government Bonds

Savings &
Contributions

return

Allocation

30%

20%

cks (S&P 500)

cks
tocks (EAFE)
ds (AAA)
vernment Bonds

Savings &
Contributions

Investment
Detail

1 Large Cap Stocks (S&P 500)

10.2%

1 Large Cap Stocks (S&P 500)

2 Small Cap Stocks

12.2%

2 Small Cap Stocks

3 International Stocks (EAFE)

12.4%

3 International Stocks (EAFE)

4 Corporate Bonds (AAA)

7.6%

4 Corporate Bonds (AAA)

5 Long-term Government Bonds

6 U.S. Treasury Bills

5.4%
3.7%

5 Long-term Government Bonds

Other

10.2%
12.2%
12.4%
7.6%
5.4%
2.2%

30%
20%
10%
10%
10%
20%

30
20
10
10
10

Invest
Invest
ment
ment
Detail
Detail

Asset
Asset
Allocat
Allocat
ion
ion

Saving
Saving
ss &
&
Contri
Contri
bution
bution
ss

Inv.
Year
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

Beginning
Balance
$450,000
$494,081
$543,116
$596,446
$654,443
$718,594
$788,343
$864,174
$946,608
$1,036,216
$1,133,614
$1,240,556
$1,356,777
$1,483,075
$1,620,313
$1,769,430
$1,931,447
$2,107,468
$2,298,694
$2,506,428
$2,732,083
$2,977,194
$3,243,425
$3,532,584
$3,846,631
$4,187,695
$4,558,084
$4,960,304
$5,397,074
$5,871,345
$6,386,318
$6,945,467
$7,552,562
$8,211,694
$8,927,300
$9,704,196
$10,547,608
$11,463,204
$12,457,137
$13,536,081

IRA
$3,000
$4,000
$4,000
$4,000
$5,000
$5,000
$5,000
$5,000
$5,000
$5,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000
$6,000

Scenar
Scenar
io
io
Calcul
Calcul
ator
ator

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Age
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79

Invest
Invest
ment
ment
Tracki
Tracki
ng
ng

55

Overvi
Overvi
ew/
ew/
Help
Help

Investment Projection Detail

Open
Opento
toDemo
DemoUsers
Users
401k
$2,500
$2,625
$2,756
$2,894
$3,039
$3,191
$3,350
$3,518
$3,694
$3,878
$4,072
$4,276
$4,490
$4,714
$4,950
$5,197
$5,457
$5,730
$6,017
$6,317
$6,633
$6,965
$7,313
$7,679
$8,063
$8,466
$8,889
$9,334
$9,800
$10,290
$10,805
$11,345
$11,912
$12,508
$13,133
$13,790
$14,480
$15,204
$15,964
$16,762

Other
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0

Lump Sum
Contribution

Total Annual
Contribution
$5,500
$6,625
$6,756
$6,894
$8,039
$8,191
$8,350
$8,518
$8,694
$8,878
$10,072
$10,276
$10,490
$10,714
$10,950
$11,197
$11,457
$11,730
$12,017
$12,317
$12,633
$12,965
$13,313
$13,679
$14,063
$14,466
$14,889
$15,334
$15,800
$16,290
$16,805
$17,345
$17,912
$18,508
$19,133
$19,790
$20,480
$21,204
$21,964
$22,762

Future Cont Ind

IRA Ind
1

Investment
Return
$38,581
$42,410
$46,574
$51,103
$56,112
$61,559
$67,480
$73,917
$80,914
$88,519
$96,870
$105,945
$115,808
$126,524
$138,168
$150,819
$164,564
$179,496
$195,717
$213,338
$232,477
$253,266
$275,846
$300,368
$327,001
$355,923
$387,331
$421,436
$458,470
$498,683
$542,344
$589,750
$641,219
$697,098
$757,763
$823,622
$895,117
$972,729
$1,056,980
$1,148,434

Ending
Balance
$494,081
$543,116
$596,446
$654,443
$718,594
$788,343
$864,174
$946,608
$1,036,216
$1,133,614
$1,240,556
$1,356,777
$1,483,075
$1,620,313
$1,769,430
$1,931,447
$2,107,468
$2,298,694
$2,506,428
$2,732,083
$2,977,194
$3,243,425
$3,532,584
$3,846,631
$4,187,695
$4,558,084
$4,960,304
$5,397,074
$5,871,345
$6,386,318
$6,945,467
$7,552,562
$8,211,694
$8,927,300
$9,704,196
$10,547,608
$11,463,204
$12,457,137
$13,536,081
$14,707,277

1
1
2

Beginning
Balance Return

Contribution
Return

IRA

8.5%

8.5%

MAX

401k

Other

5%

0%

Max Allow

Inv Goal

$
$

4,000

4,000

4,000

5,000

5,000

5,000

5,000

5,000

5,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

6,000

2,000,000

Invest
Invest
ment
ment
Tracki
Tracki
ng
ng

Overvi
Overvi
ew/
ew/
Help
Help

Open
Opento
toDemo
DemoUsers
Users

Scenar
Scenar
io
io
Calcul
Calcul
ator
ator

Invest
Invest
ment
ment
Detail
Detail

Asset
Asset
Allocat
Allocat
ion
ion

Saving
Saving
ss &
&
Contri
Contri
bution
bution
ss

Scenario Calculator
Current Savings

450,000

Annual Contribution*

6,000

Increment by

100

Display: Total Investment Value

Contributions
made: At the beginning of each year

Annual Contribution
$5,000
$5,100
$5,200
$5,300
$5,400
$5,500
$5,600
$5,700
$5,800
$5,900

8.0%

8.1%

8.2%

$1,567,779
$1,588,936
$1,610,364
$1,570,704
$1,591,886
$1,613,340
$1,573,628
$1,594,836
$1,616,316
$1,576,553
$1,597,787
$1,619,293
$1,579,478
$1,600,737
$1,622,269
$1,582,403
$1,603,688
$1,625,245
$1,585,327
$1,606,638
$1,628,221
$1,588,252
$1,609,588
$1,631,197
$1,591,177
$1,612,539
$1,634,174
$1,594,102
$1,615,489
$1,637,150
$6,000
$1,597,027
$1,618,439
$1,640,126
$6,100
$1,599,951
$1,621,390
$1,643,102
$6,200
$1,602,876
$1,624,340
$1,646,078
$6,300
$1,605,801
$1,627,290
$1,649,055
$6,400
$1,608,726
$1,630,241
$1,652,031
$6,500
$1,611,650
$1,633,191
$1,655,007
$6,600
$1,614,575
$1,636,142
$1,657,983
$6,700
$1,617,500
$1,639,092
$1,660,959
$6,800
$1,620,425
$1,642,042
$1,663,936
$6,900
$1,623,350
$1,644,993
$1,666,912
$7,000
$1,626,274
$1,647,943
$1,669,888
$7,100
$1,629,199
$1,650,893
$1,672,864
$7,200
$1,632,124
$1,653,844
$1,675,840
$7,300
$1,635,049
$1,656,794
$1,678,817
*Calculations assume constant annual contributions

Investment Rate of R

8.3%

8.4%

8.5%

$1,632,067
$1,635,069
$1,638,072
$1,641,074
$1,644,076
$1,647,078
$1,650,081
$1,653,083
$1,656,085
$1,659,088
$1,662,090
$1,665,092
$1,668,094
$1,671,097
$1,674,099
$1,677,101
$1,680,103
$1,683,106
$1,686,108
$1,689,110
$1,692,113
$1,695,115
$1,698,117
$1,701,119

$1,654,048
$1,657,077
$1,660,105
$1,663,134
$1,666,163
$1,669,191
$1,672,220
$1,675,248
$1,678,277
$1,681,306
$1,684,334
$1,687,363
$1,690,391
$1,693,420
$1,696,449
$1,699,477
$1,702,506
$1,705,534
$1,708,563
$1,711,592
$1,714,620
$1,717,649
$1,720,677
$1,723,706

$1,676,310
$1,679,366
$1,682,421
$1,685,476
$1,688,531
$1,691,586
$1,694,641
$1,697,697
$1,700,752
$1,703,807

$1,706,862
$1,709,917
$1,712,972
$1,716,028
$1,719,083
$1,722,138
$1,725,193
$1,728,248
$1,731,304
$1,734,359
$1,737,414
$1,740,469
$1,743,524
$1,746,579

Open
Opento
toDemo
DemoUsers
Users

Years

15

Investment Rate of Return

8.5%

Increment by

0.1%

8.6%

8.7%

8.8%

8.9%

9.0%

$1,698,857
$1,701,939
$1,705,021
$1,708,103
$1,711,185
$1,714,267
$1,717,349
$1,720,431
$1,723,513
$1,726,595
$1,729,677
$1,732,759
$1,735,841
$1,738,923
$1,742,005
$1,745,087
$1,748,169
$1,751,251
$1,754,333
$1,757,415
$1,760,497
$1,763,579
$1,766,661
$1,769,743

$1,721,692
$1,724,801
$1,727,910
$1,731,019
$1,734,128
$1,737,238
$1,740,347
$1,743,456
$1,746,565
$1,749,674
$1,752,783
$1,755,892
$1,759,001
$1,762,110
$1,765,219
$1,768,329
$1,771,438
$1,774,547
$1,777,656
$1,780,765
$1,783,874
$1,786,983
$1,790,092
$1,793,201

$1,744,818
$1,747,955
$1,751,091
$1,754,228
$1,757,364
$1,760,501
$1,763,637
$1,766,774
$1,769,910
$1,773,046
$1,776,183
$1,779,319
$1,782,456
$1,785,592
$1,788,729
$1,791,865
$1,795,002
$1,798,138
$1,801,274
$1,804,411
$1,807,547
$1,810,684
$1,813,820
$1,816,957

$1,768,240
$1,771,404
$1,774,568
$1,777,732
$1,780,896
$1,784,060
$1,787,224
$1,790,388
$1,793,552
$1,796,716
$1,799,880
$1,803,044
$1,806,208
$1,809,372
$1,812,536
$1,815,701
$1,818,865
$1,822,029
$1,825,193
$1,828,357
$1,831,521
$1,834,685
$1,837,849
$1,841,013

$1,791,959
$1,795,151
$1,798,343
$1,801,535
$1,804,727
$1,807,919
$1,811,111
$1,814,303
$1,817,495
$1,820,687
$1,823,879
$1,827,071
$1,830,263
$1,833,454
$1,836,646
$1,839,838
$1,843,030
$1,846,222
$1,849,414
$1,852,606
$1,855,798
$1,858,990
$1,862,182
$1,865,374

1
Total
Investment
Value
Capital
Gains
Total Contributions

At
of year
each year
At the
the beginning
end of each

Scenar
Scenar
io
io
Calcul
Calcul
ator
ator

Invest
Invest
ment
ment
Detail
Detail

Asset
Asset
Allocat
Allocat
ion
ion

Saving
Saving
ss &
&
Contri
Contri
bution
bution
ss

Display Valuation as of: March

2004
2005

Invest
Invest
ment
ment
Tracki
Tracki
ng
ng

1st Tracking Period: December

Investment Type
Stocks
Mutual Fund
Bonds
Other
Total

Overvi
Overvi
ew/
ew/
Help
Help

Track Investments: Monthly

Purchase
Price
$27,950
$44,320
$116,500
$8,400
$197,170

Closed
Closedto
toDemo
DemoUsers
Users

March
Valuation
$30,200
$50,925
$120,500
$9,000
$210,625

Investment Tracking
Investment Name
Mutual Fund A
Mutual Fund B
Mutual Fund C
Stock A
Stock B
Bond A
Bond B
REIT
Mutual Fund A
Mutual Fund B
Mutual Fund C
Stock A
Stock B
Bond A
REIT

Investment
Type
Mutual Fund
Mutual Fund
Mutual Fund
Stocks
Stocks
Bonds
Bonds
Other
Mutual Fund
Mutual Fund
Mutual Fund
Stocks
Stocks
Bonds
Other

Units
200
150
100
250
400
50
50
50
250
200
205
250
200
50
50

Unit
Purchase Price
Price
(calc)
$32.00
$6,400
$45.00
$6,750
$43.00
$4,300
$21.50
$5,375
$30.00
$12,000
$790.00
$39,500
$740.00
$37,000
$80.00
$4,000
$33.00
$8,250
$48.00
$9,600
$44.00
$9,020
$21.50
$5,375
$26.00
$5,200
$800.00
$40,000
$88.00
$4,400
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0

Purchase
Date
10/5/2004
10/5/2004
10/5/2004
10/5/2004
10/5/2004
10/5/2004
10/5/2004
10/5/2004
11/5/2004
11/5/2004
11/5/2004
11/5/2004
11/5/2004
11/5/2004
11/5/2004

----------------------- Enter Unit P

December
$36.00
$50.00
$45.00
$21.50
$31.00
$800.00
$750.00
$85.00

Closed
Closedto
toDemo
DemoUsers
Users
$250,000

Capital
Gains
$2,250
$6,605
$4,000
$600
$13,455

$200,000

Annualized
Return
Purchase
Pric March Valuati Capital Gains
$150,000
21%
$197,170
$210,625
$13,455
$100,000
41%
$50,000
9%
19%
$0
18%
Purchase
March
Capital
Price

----------------------- Enter Unit Price -------------------------January

$40.00
$50.00
$45.00
$21.50
$32.00
$805.00
$750.00
$85.00
$35.00
$50.00
$45.00
$21.50
$31.00
$800.00
$90.00

February
$44.00
$55.00
$45.00
$21.50
$31.00
$807.00
$755.00
$90.00
$35.00
$50.00
$45.00
$21.50
$31.00
$800.00
$90.00

March
$46.00
$55.00
$50.00
$24.00
$32.00
$830.00
$760.00
$90.00
$33.00
$55.00
$45.00
$20.00
$32.00
$820.00
$90.00

April
$50.00
$55.00
$55.00
$24.00
$33.00
$835.00
$765.00
$92.00
$33.00
$54.00
$46.00
$19.50
$33.00
$830.00
$91.00

Valuation

Gains

Valuation as of
March 2005
$9,200
$8,250
$5,000
$6,000
$12,800
$41,500
$38,000
$4,500
$8,250
$11,000
$9,225
$5,000
$6,400
$41,000
$4,500
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0

27950
44320
116500
8400
197170

Stocks
Mutual Fund
Bonds
Other
Total

Month
Month

Month #

1 December

Track:
12

142
1

12

2 January

1 Monthly

1 Monthly

December

3 February

2 Quarterly

2 Quarterly

4Q 2006

4 March

3 Semiannually

3 Semiannually 2H 2010

5 April

4 Annually

4 Annually

2015
December

Ma
arch
March
3

Monthly

#VALUE!

Quarterly

#VALUE!

Semiannually Annually

December

5.0

#VALUE!

#VALUE!

#VALUE! Stocks

4.6

5.0

#VALUE!

#VALUE!

#VALUE! Mutual Fund

4.4

5.0

#VALUE!

#VALUE!

#VALUE! Bonds

4.7

5.0

#VALUE!

#VALUE!

#VALUE! Other

4.5

5.0

#VALUE!

#VALUE!

#VALUE! Total

4.6

5.0

#VALUE!

#VALUE!

#VALUE!

5.0

#VALUE!

#VALUE!

#VALUE!

5.0

#VALUE!

#VALUE!

#VALUE!

4.0

#VALUE!

#VALUE!

#VALUE!

4.0

#VALUE!

#VALUE!

#VALUE!

4.0

#VALUE!

#VALUE!

#VALUE!

4.0

#VALUE!

#VALUE!

#VALUE!

4.0

#VALUE!

#VALUE!

#VALUE!

4.0

#VALUE!

#VALUE!

#VALUE!

4.0

#VALUE!

#VALUE!

#VALUE!

1263.0

#VALUE!

#VALUE!

#VALUE!

1263.0

#VALUE!

#VALUE!

#VALUE!

1263.0

#VALUE!

#VALUE!

#VALUE!

1263.0

#VALUE!

#VALUE!

#VALUE!

1263.0

#VALUE!

#VALUE!

#VALUE!

1263.0

#VALUE!

#VALUE!

#VALUE!

1263.0

#VALUE!

#VALUE!

#VALUE!

1263.0

#VALUE!

#VALUE!

#VALUE!

1263.0

#VALUE!

#VALUE!

#VALUE!

1263.0

#VALUE!

#VALUE!

#VALUE!

904,005

#VALUE!

#VALUE!

#VALUE!

4.585

#VALUE!

#VALUE!

#VALUE!

4.6

#VALUE!

#VALUE!

#VALUE!

4.4

#VALUE!

#VALUE!

#VALUE!

4.7

#VALUE!

#VALUE!

#VALUE!

4.5

#VALUE!

#VALUE!

#VALUE!

4.6

#VALUE!

#VALUE!

#VALUE!

January

0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0

February

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Year
2016
13
January

14
February

#N/A
#N/A

15
March

16

April

1 January

1Q 2005

1H 2005

2004

#N/A 3Q 2007

4Q 2007

2 February

1Q 2005

2Q 2005

2005

#N/A 1H 2012

2H 2012

3 March

1Q 2005

2006

2016

2017

4 April

2Q 2005

2007

January

February

March

April

5 May

2Q 2005

2008

6 June

2Q 2005

2009

7 July

3Q 2005

2010

8 August

3Q 2005

2011

9 September

3Q 2005

2012

10 October

4Q 2005

2013

11 November

4Q 2005

2014

12 December

4Q 2005

2015

January

13 January

1Q 2006

2016

February

14 February

1Q 2006

2017

March

15 March

1Q 2006

April

16 April

2Q 2006

17 May

2Q 2006

18 June

2Q 2006

19 July

3Q 2006

20 August

3Q 2006

21 September

3Q 2006

22 October

4Q 2006

23 November

4Q 2006

24 December

4Q 2006

25 January

1Q 2007

26 February

1Q 2007

27 March

1Q 2007

28 April

2Q 2007

29 May

2Q 2007

30 June

2Q 2007

31 July

3Q 2007

32 August

3Q 2007

33 September

3Q 2007

34 October

4Q 2007

35 November

4Q 2007

36 December

4Q 2007

Display
0

March

April

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

2004
2005

1 January

1Q 2004

1H 2005

2004

2 February

2Q 2004

2H 2005

2005

2006
2007
2008
2009
2010
2011
2012
2013
2014

3 March

3Q 2004

1H 2006

2006

4 April

4Q 2004

2H 2006

2007

5 May

1Q 2005

1H 2007

2008

6 June

2Q 2005

2H 2007

2009

7 July

3Q 2005

1H 2008

2010

8 August

4Q 2005

2H 2008

2011

9 September

1Q 2006

1H 2009

2012

10 October

2Q 2006

2H 2009

2013

11 November

3Q 2006

1H 2010

2014

12 December

4Q 2006

2H 2010

2015

13

1Q 2007

1H 2011

14

2Q 2007

2H 2011

15

3Q 2007

1H 2012

16

4Q 2007

2H 2012

2015

January
February

1
2

March
April
May
June
July
August
September
October
November

3
4
5
6
7
8
9
10
11

December
Err:502
Err:502
Err:502
Err:502

12