Total Original Deficit $0

Total Remaining Deficit $0 (0 %)

Years With deficits $0 /0

Last Monthly Fee Increase in -

Monthly Fees

Min:$300

Max: $300

Total Loan Taken $0

Total Amount Invested $103,401,575

Total Amount Invested In LTIM $0

Total Assessments $0

Total Projected Earnings $568,707

Total Projected LTIM Earnings $0

Starting Amount

$1,000,000
Annual Fee

$360,000

Loan Principal

$0

Assessment

$0
Available to Invest

$1,292,000

Projected Net Earnings

$7,106
Projected Accumulated LTIM

$0

New Amount Allocated to LTIM

$1,292,000

Projected LTIM Earnings

$132,399

% Allocated to LTIM

100%

Used LTIM Startegy

Florida
Planned Spending This Year

$0

Loss in Purchase Power

$68,000

Used LOPP Rate

6.8%

Loan P+I Payment

$0

Remaining Loan Balance

$0
Remaining Deficit

$0

Investment Type

Current Investment Term

Initial Principal

Projected Principal This Year

Intrest Rate

Projected P+I This Year

Projected Earnings This Year

% to Allocate to LTIM

Projected LTIM Earnings:

Projected LTIM Earnings:

LTIM Settings

Projected Accumulated LTIM Principal

Projected Compounded LTIM Earnings

Projected Total LTIM Funds

Amount to Withdraw:

Amount Withdrawn:

Year Summary

General Settings

Simulation Period (Years)

Maximum % Monthly Fees Increase

Inflation Rate

Include Loss In Purching Power ?

Threshold Level

LTIM Settings

Used LTIM Strategy

Default % Allocated To LTIM From Available to Invest

Automatically Use Invested LTIM Funds To Cover Deficit

Cover Deficit Only If Deficit is Lower Than 80% Of Available LTIM Funds

Year(s) Of Projected Spending

Year Summary

Starting Amount

Annual Fee

Loan Principal

Assessment

Available to Invest

Projected Net Earnings

Projected Accumulated LTIM

New Amount Allocated to LTIM

Projected LTIM Earnings

% Allocated to LTIM

Used LTIM Startegy

Planned Spending This Year

Loss in Purchase Power

Used LOPP Rate

Loan P+I Payment

Remaining Loan Balance

Remaining Deficit

Change Priorities (0)

Change Priorities (0)

Investment Strategy (0)

Available to Invest

Investment Type

Current Investment Term

Initial Principal

Projected Principal This Year

Intrest Rate

Projected P+I This Year

Projected Earnings This Year

Enable LTIM

Year(s) Of Projected Spending

Year's Total Savings

Year(s) Of Projected Spending

Available to Invest

Used Investment Strategy

Show LTIM Buckets

% to Allocate to LTIM

Projected LTIM Earnings:

Projected LTIM Earnings:

LTIM Settings

Projected Accumulated LTIM Principal

Projected Compounded LTIM Earnings

Projected Total LTIM Funds

Amount to Withdraw:

Amount Withdrawn: