How To
Set Up Employee Payroll Ledger
Payroll may
seem to be complex, as long as you keep up with it daily it is as simple as eating
a pie.
If you are self-employed,
paying yourself and you have employees, you need this to keep track of your
income, taxes and all withholdings to keep from getting behind that could cause
interest charges and penalties to add up.
Individual
Timecard Ledger
This is the
beginning or the Employee Record Keeping.
In order to
accurately calculate hours, it has to b e converted in to decimal time.
8:00 AM X 24
= 8.00
5:00 PM X 24=17.00
17.00 - 8.00=9.00
9.00 X $25.00
= $225.00
Add the
Daily Gross Column = $900.00
|
INDIVIDUAL EMPLOYEE TIMECARD
LEDGER |
|||||||||
|
A1 EMPLOYEE |
000-00-0000 |
|
|||||||
|
ITEM |
DATE |
CLOCKED |
DECIMAL |
CLOCKED |
DECIMAL |
TOTAL |
DECIMAL |
WAGE |
DAILY |
|
1 |
1/1/2024 |
|
0.00 |
|
0.00 |
0:00 |
0.00 |
$ 25.00 |
$ - |
|
2 |
1/2/2024 |
8:00 AM |
8.00 |
5:00 PM |
17.00 |
9:00 |
9.00 |
$ 25.00 |
$ 225.00 |
|
3 |
1/3/2024 |
8:00 AM |
8.00 |
5:00 PM |
17.00 |
9:00 |
9.00 |
$ 25.00 |
$ 225.00 |
|
4 |
1/4/2024 |
8:00 AM |
8.00 |
5:00 PM |
17.00 |
9:00 |
9.00 |
$ 25.00 |
$ 225.00 |
|
5 |
1/5/2024 |
8:00 AM |
8.00 |
5:00 PM |
17.00 |
9:00 |
9.00 |
$ 25.00 |
$ 225.00 |
|
6 |
1/6/2024 |
|
0.00 |
|
0.00 |
0:00 |
0.00 |
$ 26.00 |
$ - |
|
7 |
1/7/2024 |
|
0.00 |
|
0.00 |
0:00 |
0.00 |
$ 27.00 |
$ - |
|
|
|
|
|
|
|
|
WEEK GROSS EARNING: |
$ 900.00 |
|
|
A1 EMPLOYEE |
000-00-0000 |
|
|
|
|
|
|
|
|
|
ITEM |
DATE |
CLOCKED |
DECIMAL |
CLOCKED |
DECIMAL |
TOTAL |
DECIMAL |
WAGE |
DAILY |
|
8 |
1/8/2024 |
8:00 AM |
8.00 |
5:00 PM |
17.00 |
9:00 |
9.00 |
$ 25.00 |
$ 225.00 |
|
9 |
1/1/1900 |
8:00 AM |
8.00 |
5:00 PM |
17.00 |
9:00 |
9.00 |
$ 25.00 |
$ 225.00 |
|
10 |
1/1/1900 |
8:00 AM |
8.00 |
5:00 PM |
17.00 |
9:00 |
9.00 |
$ 25.00 |
$ 225.00 |
|
11 |
1/1/1900 |
8:00 AM |
8.00 |
5:00 PM |
17.00 |
9:00 |
9.00 |
$ 25.00 |
$ 225.00 |
|
12 |
#VALUE! |
8:00 AM |
8.00 |
5:00 PM |
17.00 |
9:00 |
9.00 |
$ 25.00 |
$ 225.00 |
|
13 |
1/9/2024 |
|
0.00 |
|
0.00 |
0:00 |
0.00 |
$ 26.00 |
$ - |
|
14 |
1/2/1900 |
|
0.00 |
|
0.00 |
0:00 |
0.00 |
$ 27.00 |
$ - |
|
|
|
|
|
|
|
|
WEEK GROSS EARNING: |
$ 1,125.00 |
|
Individual
Employee Payroll Ledger
The
Individual Employee Payroll Ledger is where you can see the employee payroll at
the same time project annual income.
|
INDIVIDUAL EMPLOYEE
PAYROLL LEDGER |
|||||||||
|
A1 EMPLOYEE |
000-00-0000 |
6.20% |
1.42% |
F-T-TABLE |
S-T-TABLE |
|
|
|
|
|
ITEM |
DATE PAID |
GROSS INCOME |
E-SSAI |
E-MEDICARE |
F-INC TAX |
S-INC TAX |
E-OTHER |
NET INCOME |
YEAR TO |
|
1 |
6/7/2024 |
$900.00 |
$55.80 |
$12.78 |
|
|
|
$831.42 |
$831.42 |
|
2 |
6/14/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$1,870.70 |
|
3 |
6/21/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$2,909.97 |
|
4 |
6/28/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$3,949.25 |
|
5 |
7/5/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$4,988.52 |
|
6 |
7/12/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$6,027.80 |
|
7 |
7/19/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$7,067.07 |
|
8 |
7/26/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$8,106.35 |
|
9 |
8/2/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$9,145.62 |
|
10 |
8/9/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$10,184.90 |
|
11 |
8/16/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$11,224.17 |
|
12 |
8/23/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$12,263.45 |
|
13 |
8/30/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$13,302.72 |
|
14 |
9/6/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$14,342.00 |
|
15 |
9/13/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$15,381.27 |
|
16 |
9/20/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$16,420.55 |
|
17 |
9/27/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$17,459.82 |
|
18 |
10/4/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$18,499.10 |
|
19 |
10/11/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$19,538.37 |
|
20 |
10/18/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$20,577.65 |
|
21 |
10/25/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$21,616.92 |
|
22 |
11/1/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$22,656.20 |
|
23 |
11/8/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$23,695.47 |
|
24 |
11/15/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$24,734.75 |
|
25 |
11/22/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$25,774.02 |
|
26 |
11/29/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$26,813.30 |
|
27 |
12/6/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$27,852.57 |
|
28 |
12/13/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$28,891.85 |
|
29 |
12/20/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$29,931.12 |
|
30 |
12/27/2024 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$30,970.40 |
|
31 |
1/3/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$32,009.67 |
|
32 |
1/10/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$33,048.95 |
|
33 |
1/17/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$34,088.22 |
|
34 |
1/24/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$35,127.50 |
|
35 |
1/31/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$36,166.77 |
|
36 |
2/7/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$37,206.05 |
|
37 |
2/14/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$38,245.32 |
|
38 |
2/21/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$39,284.60 |
|
39 |
2/28/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$40,323.87 |
|
40 |
3/7/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$41,363.15 |
|
41 |
3/14/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$42,402.42 |
|
42 |
3/21/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$43,441.70 |
|
43 |
3/28/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$44,480.97 |
|
44 |
4/4/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$45,520.25 |
|
45 |
4/11/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$46,559.52 |
|
46 |
4/18/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$47,598.80 |
|
47 |
4/25/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$48,638.07 |
|
48 |
5/2/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$49,677.35 |
|
49 |
5/9/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$50,716.62 |
|
50 |
5/16/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$51,755.90 |
|
51 |
5/23/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$52,795.17 |
|
52 |
5/30/2025 |
$1,125.00 |
$69.75 |
$15.98 |
|
|
|
$1,039.28 |
$53,834.45 |
Individual
Employee Payroll Cost Ledger
The Individual
Employee Payroll Cost Ledger is where you can see the total cost of labor and
be able to adjust pricing accordingly to maintain profits.
|
INDIVIDUAL EMPLOYEE
PAYROLL COST LEDGER |
|||||||||
|
A1 EMPLOYEE |
000-00-0000 |
6.20% |
1.42% |
6.00% |
7.50% |
|
|
|
|
|
ITEM |
DATE PAID |
GROSS INCOME |
C-SSAI |
C-MEDICARE |
FUI |
SUI |
|
PAYROLL COST |
YEAR TO |
|
1 |
6/7/2024 |
$900.00 |
$55.80 |
$12.78 |
$54.00 |
$67.50 |
|
$1,090.08 |
$1,090.08 |
|
2 |
6/14/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$2,452.68 |
|
3 |
6/21/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$3,815.28 |
|
4 |
6/28/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$5,177.88 |
|
5 |
7/5/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$6,540.48 |
|
6 |
7/12/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$7,903.08 |
|
7 |
7/19/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$9,265.68 |
|
8 |
7/26/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$10,628.28 |
|
9 |
8/2/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$11,990.88 |
|
10 |
8/9/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$13,353.48 |
|
11 |
8/16/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$14,716.08 |
|
12 |
8/23/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$16,078.68 |
|
13 |
8/30/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$17,441.28 |
|
14 |
9/6/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$18,803.88 |
|
15 |
9/13/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$20,166.48 |
|
16 |
9/20/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$21,529.08 |
|
17 |
9/27/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$22,891.68 |
|
18 |
10/4/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$24,254.28 |
|
19 |
10/11/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$25,616.88 |
|
20 |
10/18/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$26,979.48 |
|
21 |
10/25/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$28,342.08 |
|
22 |
11/1/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$29,704.68 |
|
23 |
11/8/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$31,067.28 |
|
24 |
11/15/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$32,429.88 |
|
25 |
11/22/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$33,792.48 |
|
26 |
11/29/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$35,155.08 |
|
27 |
12/6/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$36,517.68 |
|
28 |
12/13/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$37,880.28 |
|
29 |
12/20/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$39,242.88 |
|
30 |
12/27/2024 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$40,605.48 |
|
31 |
1/3/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$41,968.08 |
|
32 |
1/10/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$43,330.68 |
|
33 |
1/17/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$44,693.28 |
|
34 |
1/24/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$46,055.88 |
|
35 |
1/31/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$47,418.48 |
|
36 |
2/7/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$48,781.08 |
|
37 |
2/14/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$50,143.68 |
|
38 |
2/21/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$51,506.28 |
|
39 |
2/28/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$52,868.88 |
|
40 |
3/7/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$54,231.48 |
|
41 |
3/14/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$55,594.08 |
|
42 |
3/21/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$56,956.68 |
|
43 |
3/28/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$58,319.28 |
|
44 |
4/4/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$59,681.88 |
|
45 |
4/11/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$61,044.48 |
|
46 |
4/18/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$62,407.08 |
|
47 |
4/25/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$63,769.68 |
|
48 |
5/2/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$65,132.28 |
|
49 |
5/9/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$66,494.88 |
|
50 |
5/16/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$67,857.48 |
|
51 |
5/23/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$69,220.08 |
|
52 |
5/30/2025 |
$1,125.00 |
$69.75 |
$15.98 |
$67.50 |
$84.38 |
|
$1,362.60 |
$70,582.68 |
Individual
Employee Payroll Total Payout Ledger
This gives
you a record as well as a clear picture of how your payroll expenses are adding
up. This information is also great to have when putting together projections.
These figure will also help in predicting your workman compensation insurance
premiums.
|
INDIVIDUAL EMPLOYEE
PAYROLL TOTAL PAYOUT LEDGER |
|||||||||||||
|
A1 EMPLOYEE |
000-00-0000 |
6.20% |
6.20% |
1.42% |
1.42% |
F-T-TABLE |
S-T-TABLE |
|
6.00% |
7.50% |
|
|
|
|
ITEM |
DATE PAID |
GROSS INCOME |
E-SSAI |
C-SSAI |
E-MEDICARE |
C-MEDICARE |
F-INC TAX |
S-INC TAX |
E-OTHER |
FUI |
SUI |
PAYROLL COST |
YEAR TO |
|
1 |
1/5/2024 |
$900.00 |
$55.80 |
$55.80 |
$12.78 |
$12.78 |
|
|
|
$54.00 |
$67.50 |
$1,158.66 |
$1,158.66 |
|
2 |
1/12/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$2,505.29 |
|
3 |
1/19/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$3,851.91 |
|
4 |
1/26/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$5,198.54 |
|
5 |
2/2/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$6,545.16 |
|
6 |
2/9/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$7,891.79 |
|
7 |
2/16/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$9,238.41 |
|
8 |
2/23/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$10,585.04 |
|
9 |
3/1/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$11,931.66 |
|
10 |
3/8/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$13,278.29 |
|
11 |
3/15/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$14,624.91 |
|
12 |
3/22/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$15,971.54 |
|
13 |
3/29/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$17,318.16 |
|
14 |
4/5/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$18,664.79 |
|
15 |
4/12/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$20,011.41 |
|
16 |
4/19/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$21,358.04 |
|
17 |
4/26/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$22,704.66 |
|
18 |
5/3/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$24,051.29 |
|
19 |
5/10/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$25,397.91 |
|
20 |
5/17/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$26,744.54 |
|
21 |
5/24/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$28,091.16 |
|
22 |
5/31/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$29,437.79 |
|
23 |
6/7/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$30,784.41 |
|
24 |
6/14/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$32,131.04 |
|
25 |
6/21/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$33,477.66 |
|
26 |
6/28/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$34,824.29 |
|
27 |
7/5/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$36,170.91 |
|
28 |
7/12/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$37,517.54 |
|
29 |
7/19/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$38,864.16 |
|
30 |
7/26/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$40,210.79 |
|
31 |
8/2/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$41,557.41 |
|
32 |
8/9/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$42,904.04 |
|
33 |
8/16/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$44,250.66 |
|
34 |
8/23/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$45,597.29 |
|
35 |
8/30/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$46,943.91 |
|
36 |
9/6/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$48,290.54 |
|
37 |
9/13/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$49,637.16 |
|
38 |
9/20/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$50,983.79 |
|
39 |
9/27/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$52,330.41 |
|
40 |
10/4/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$53,677.04 |
|
41 |
10/11/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$55,023.66 |
|
42 |
10/18/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$56,370.29 |
|
43 |
10/25/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$57,716.91 |
|
44 |
11/1/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$59,063.54 |
|
45 |
11/8/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$60,410.16 |
|
46 |
11/15/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$61,756.79 |
|
47 |
11/22/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$63,103.41 |
|
48 |
11/29/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$64,450.04 |
|
49 |
12/6/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$65,796.66 |
|
50 |
12/13/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$67,143.29 |
|
51 |
12/20/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$68,489.91 |
|
52 |
12/27/2024 |
$1,125.00 |
$69.75 |
69.75 |
15.975 |
15.975 |
|
|
|
$67.50 |
$84.38 |
$1,346.63 |
$69,836.54 |