Excel format - Excel - Excel by pengxiang

VIEWS: 15 PAGES: 12

									                                               Sheet1
ID        HELP_ID    HELP_LINK               CATEGORYGROUP
      1   SPENDM1                            MIL
                     http://www.holyhog.com/deficit_hawk/SPENDM1.html
      2   SPENDM2                            ENG
                     http://www.holyhog.com/deficit_hawk/SPENDM2.html
      3   SPENDM3                            ENG
                     http://www.holyhog.com/deficit_hawk/SPENDM3.html
      4   SPENDM4                            AG
                     http://www.holyhog.com/deficit_hawk/SPENDM4.html
      5   SPENDM5                            AG
                     http://www.holyhog.com/deficit_hawk/SPENDM5.html
      6   SPENDM6                            AG
                     http://www.holyhog.com/deficit_hawk/SPENDM6.html
      7   SPENDM7                            AG
                     http://www.holyhog.com/deficit_hawk/SPENDM7.html
      8   SPENDM8                            HOUSING
                     http://www.holyhog.com/deficit_hawk/SPENDM8.html
      9   SPENDM9                            HOUSING
                     http://www.holyhog.com/deficit_hawk/SPENDM9.html
     10   SPENDM10                           EDU
                     http://www.holyhog.com/deficit_hawk/SPENDM10.html
     11   SPENDM11                           EDU
                     http://www.holyhog.com/deficit_hawk/SPENDM11.html
     12   SPENDM12                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM12.html
     13   SPENDM13                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM13.html
     14   SPENDM14                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM14.html
     15   SPENDM15                           HEALTH            4
                     http://www.holyhog.com/deficit_hawk/SPENDM15.html
     16   SPENDM15                           HEALTH            4
                     http://www.holyhog.com/deficit_hawk/SPENDM15.html
     17   SPENDM16                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM16.html
     18   SPENDM17                           EDU
                     http://www.holyhog.com/deficit_hawk/SPENDM17.html
     19   SPENDM18                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM18.html
     20   SPENDM19                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM19.html
     21   SPENDM20                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM20.html
     22   SPENDM21                           HEALTH            3
                     http://www.holyhog.com/deficit_hawk/SPENDM21.html
     23   SPENDM21                           HEALTH            3
                     http://www.holyhog.com/deficit_hawk/SPENDM21.html
     24   SPENDM21                           HEALTH            3
                     http://www.holyhog.com/deficit_hawk/SPENDM21.html
     25   SPENDM22                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM22.html
     26   SPENDM23                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM23.html
     27   SPENDM24                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM24.html
     28   SPENDM25                           HEALTH
                     http://www.holyhog.com/deficit_hawk/SPENDM25.html
     29   SPENDM26                           FED
                     http://www.holyhog.com/deficit_hawk/SPENDM26.html
     30   SPENDM27                           SS
                     http://www.holyhog.com/deficit_hawk/SPENDM27.html
     31   SPENDM28                           SS               10
                     http://www.holyhog.com/deficit_hawk/SPENDM28.html
     32   SPENDM28                           SS               10
                     http://www.holyhog.com/deficit_hawk/SPENDM28.html
     33   SPENDM29                           SS
                     http://www.holyhog.com/deficit_hawk/SPENDM29.html
     34   SPENDM30                           SS
                     http://www.holyhog.com/deficit_hawk/SPENDM30.html
     35   SPENDM31                           SS
                     http://www.holyhog.com/deficit_hawk/SPENDM31.html
     36   SPENDM32                           SS
                     http://www.holyhog.com/deficit_hawk/SPENDM32.html
     37   SPENDD1                            MIL               2
                     http://www.holyhog.com/deficit_hawk/SPENDD1.html
     38   SPENDD1                            MIL               2
                     http://www.holyhog.com/deficit_hawk/SPENDD1.html
     39   SPENDD1                            MIL               2
                     http://www.holyhog.com/deficit_hawk/SPENDD1.html
     40   SPENDD2                            MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD2.html
     41   SPENDD3                            MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD3.html
     42   SPENDD4                            MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD4.html
     43   SPENDD5                            MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD5.html
     44   SPENDD6                            MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD6.html
     45   SPENDD7                            MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD7.html
     46   SPENDD8                            MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD8.html
     47   SPENDD9                            MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD9.html
     48   SPENDD10                           MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD10.html
     49   SPENDD11                           MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD11.html
     50   SPENDD12                           MIL
                     http://www.holyhog.com/deficit_hawk/SPENDD12.html

                                               Page 1
                                             Sheet1
  51   SPENDD13                           MIL
                  http://www.holyhog.com/deficit_hawk/SPENDD13.html
  52   SPENDD14                           FED                 1
                  http://www.holyhog.com/deficit_hawk/SPENDD14.html
  53   SPENDD14                           FED                 1
                  http://www.holyhog.com/deficit_hawk/SPENDD14.html
  54   SPENDD14                           FED                 1
                  http://www.holyhog.com/deficit_hawk/SPENDD14.html
  55   SPENDD15                           ENG
                  http://www.holyhog.com/deficit_hawk/SPENDD15.html
  56   SPENDD16                           ENG
                  http://www.holyhog.com/deficit_hawk/SPENDD16.html
  57   SPENDD16                           ENG
                  http://www.holyhog.com/deficit_hawk/SPENDD16.html
  58   SPENDD16                           ENG
                  http://www.holyhog.com/deficit_hawk/SPENDD16.html
  59   SPENDD17                           AG
                  http://www.holyhog.com/deficit_hawk/SPENDD17.html
  60   SPENDD18                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD18.html
  61   SPENDD19                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD19.html
  62   SPENDD20                           TRANS
                  http://www.holyhog.com/deficit_hawk/SPENDD20.html
  63   SPENDD21                           TRANS
                  http://www.holyhog.com/deficit_hawk/SPENDD21.html
  64   SPENDD22                           TRANS
                  http://www.holyhog.com/deficit_hawk/SPENDD22.html
  65   SPENDD23                           TRANS
                  http://www.holyhog.com/deficit_hawk/SPENDD23.html
  66   SPENDD24                           TRANS
                  http://www.holyhog.com/deficit_hawk/SPENDD24.html
  67   SPENDD25                           AG
                  http://www.holyhog.com/deficit_hawk/SPENDD25.html
  68   SPENDD26                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD26.html
  69   SPENDD27                           EDU
                  http://www.holyhog.com/deficit_hawk/SPENDD27.html
  70   SPENDD28                           EDU
                  http://www.holyhog.com/deficit_hawk/SPENDD28.html
  71   SPENDD29                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD29.html
  72   SPENDD30                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD30.html
  73   SPENDD31                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD31.html
  74   SPENDD32                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD32.html
  75   SPENDD33                           HEALTH             12
                  http://www.holyhog.com/deficit_hawk/SPENDD33.html
  76   SPENDD33                           HEALTH             12
                  http://www.holyhog.com/deficit_hawk/SPENDD33.html
  77   SPENDD34                           WEL
                  http://www.holyhog.com/deficit_hawk/SPENDD34.html
  78   SPENDD35                           MIL
                  http://www.holyhog.com/deficit_hawk/SPENDD35.html
  79   SPENDD36                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD36.html
  80   SPENDD37                           FED
                  http://www.holyhog.com/deficit_hawk/SPENDD37.html
  81   SPENDD38                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD38.html
  82   SPENDD38                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD38.html
  83   SPENDD38                           AG
                  http://www.holyhog.com/deficit_hawk/SPENDD38.html
  84   SPENDD38                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD38.html
  85   SPENDD38                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD38.html
  86   SPENDD38                           TRANS
                  http://www.holyhog.com/deficit_hawk/SPENDD38.html
  87   SPENDD38                           FIN
                  http://www.holyhog.com/deficit_hawk/SPENDD38.html
  88   SPENDD38                           TRANS
                  http://www.holyhog.com/deficit_hawk/SPENDD38.html
  89   SPENDD38                           OTHER
                  http://www.holyhog.com/deficit_hawk/SPENDD38.html
1000   TAX1                               INDT                5
                  http://www.holyhog.com/deficit_hawk/TAX1.html
1001   TAX1                               INDT                5
                  http://www.holyhog.com/deficit_hawk/TAX1.html
1002   TAX1                               INDT                5
                  http://www.holyhog.com/deficit_hawk/TAX1.html
1003   TAX1                               INDT                5
                  http://www.holyhog.com/deficit_hawk/TAX1.html
1004   TAX1                               INDT                5
                  http://www.holyhog.com/deficit_hawk/TAX1.html
1005   TAX1                               INDT                5
                  http://www.holyhog.com/deficit_hawk/TAX1.html
1006   TAX2                               INDT
                  http://www.holyhog.com/deficit_hawk/TAX2.html
1007   TAX3                               INDT
                  http://www.holyhog.com/deficit_hawk/TAX3.html
1008   TAX4                               INDT
                  http://www.holyhog.com/deficit_hawk/TAX4.html
1009   TAX5                               INDT                6
                  http://www.holyhog.com/deficit_hawk/TAX5.html
1010   TAX5                               INDT                6
                  http://www.holyhog.com/deficit_hawk/TAX5.html
1011   TAX6                               INDT
                  http://www.holyhog.com/deficit_hawk/TAX6.html

                                             Page 2
                                          Sheet1
1012   TAX7                            INDT
               http://www.holyhog.com/deficit_hawk/TAX7.html
1013   TAX8                            INDT
               http://www.holyhog.com/deficit_hawk/TAX8.html
1014   TAX9                            INDT
               http://www.holyhog.com/deficit_hawk/TAX9.html
1015   TAX10                           CORP
               http://www.holyhog.com/deficit_hawk/TAX10.html
1016   TAX11                           SST
               http://www.holyhog.com/deficit_hawk/TAX11.html
1017   TAX12                           INDT
               http://www.holyhog.com/deficit_hawk/TAX12.html
1018   TAX13                           INDT
               http://www.holyhog.com/deficit_hawk/TAX13.html
1019   TAX14                           INDT                7
               http://www.holyhog.com/deficit_hawk/TAX14.html
1020   TAX14                           INDT                7
               http://www.holyhog.com/deficit_hawk/TAX14.html
1021   TAX15                           INDT
               http://www.holyhog.com/deficit_hawk/TAX15.html
1022   TAX16                           SST
               http://www.holyhog.com/deficit_hawk/TAX16.html
1023   TAX17                           SST
               http://www.holyhog.com/deficit_hawk/TAX17.html
1024   TAX18                           CORP                8
               http://www.holyhog.com/deficit_hawk/TAX18.html
1025   TAX19                           CORP                8
               http://www.holyhog.com/deficit_hawk/TAX19.html
1026   TAX20                           CORP
               http://www.holyhog.com/deficit_hawk/TAX20.html
1027   TAX21                           CORP
               http://www.holyhog.com/deficit_hawk/TAX21.html
1028   TAX22                           CORP
               http://www.holyhog.com/deficit_hawk/TAX22.html
1029   TAX23                           CORP
               http://www.holyhog.com/deficit_hawk/TAX23.html
1030   TAX24                           CORP
               http://www.holyhog.com/deficit_hawk/TAX24.html
1031   TAX25                           CORP
               http://www.holyhog.com/deficit_hawk/TAX25.html
1032   TAX26                           OTHERT
               http://www.holyhog.com/deficit_hawk/TAX26.html
1033   TAX27                           VAT                 9
               http://www.holyhog.com/deficit_hawk/TAX27.html
1034   TAX27                           VAT                 9
               http://www.holyhog.com/deficit_hawk/TAX27.html
1035   TAX28                           CORP
               http://www.holyhog.com/deficit_hawk/TAX28.html
1036   TAX29                           OTHERT
               http://www.holyhog.com/deficit_hawk/TAX29.html
1037   TAX30                           CORP
               http://www.holyhog.com/deficit_hawk/TAX30.html
1038   TAX31                           INDT
               http://www.holyhog.com/deficit_hawk/TAX31.html
1039   TAX32                           INDT
               http://www.holyhog.com/deficit_hawk/TAX32.html
1040   TAX33                           CORP
               http://www.holyhog.com/deficit_hawk/TAX33.html
1041   TAX34                           CORP
               http://www.holyhog.com/deficit_hawk/TAX34.html
1042   TAX35                           CORP
               http://www.holyhog.com/deficit_hawk/TAX35.html




                                           Page 3
                                                   Sheet1
DESCRIPTION
Introduce Minimum Out-of-Pocket Requirements Under TRICARE For Life
Transfer the Tennessee Valley Authority\'s Electric Utility Functions and Associated Assets and Liabilities
Reduce the Size of the Strategic Petroleum Reserve
Prohibit New Enrollment in the Conservation Stewardship Program
Limit Enrollment in the Conservation Reserve Program
Reduce the Premium Subsidy in the Crop Insurance Program
Reduce by 20 Percentage Points the Share of a Farmer\'s Base Acreage Eligible for USDA Payments
Lower the Loan Limits on Mortgages Guaranteed by Fannie Mae and Freddie Mac
Increase Guarantee Fees Charged by Fannie Mae and Freddie Mac
Eliminate Subsidized Loans to Graduate Students
Change the Interest Rate Structure for Student Loans
Add a "Public Plan" to the Health Insurance Exchanges
Limit Medical Malpractice Torts
Adopt a Voucher Plan and Slow the Growth of Federal Contributions for the Federal Employees Health Benefits Program
Convert the Federal Share of Medicaid\'s Payments for Long-Term Care Services into a Block Grant|Index the grant to change
Convert the Federal Share of Medicaid\'s Payments for Long-Term Care Services into a Block Grant|Index the grant to change
Reduce the Floor on Federal Matching Rates for Medicaid Services
Consolidate and Reduce Federal Payments for Graduate Medical Education Costs at Teaching Hospitals
Raise the Age of Eligibility for Medicare to 67
Impose Cost Sharing for the First 20 Days of a Stay in a Skilled Nursing Facility Under Medicare
Require a Copayment for Home Health Episodes Covered by Medicare
Reduce Medicare Costs by Changing the Cost-Sharing Structures for Medicare and Medigap Insurance|Establish uniform cost
Reduce Medicare Costs by Changing the Cost-Sharing Structures for Medicare and Medigap Insurance|Restrict medigap plan
Reduce Medicare Costs by Changing the Cost-Sharing Structures for Medicare and Medigap Insurance|Establish uniform cost
Increase the Basic Premium for Medicare Part B to 35 Percent of the Program\'s Costs
Reduce Medicare\'s Payment Rates Across the Board in High-Spending Areas
Eliminate the Critical Access Hospital Medicare-Dependent Hospital and Sole Community Hospital Programs in Medicare
Require Manufacturers to Pay a Minimum Rebate on Drugs Covered Under Medicare Part D for Low-Income Beneficiaries
Base Cost-of-Living Adjustments for Federal Civilian and Military Pensions and Veterans\' Benefits on an Alternative Measure
Base Social Security Cost-of-Living Adjustments on an Alternative Measure of Inflation
Link Initial Social Security Benefits to Average Prices Instead of Average Earnings|Implement pure price indexing
Link Initial Social Security Benefits to Average Prices Instead of Average Earnings|Implement progressive price indexing
Raise the Earliest Eligibility Age for Social Security
Raise the Full Retirement Age in Social Security
Lengthen by Three Years the Computation Period for Social Security Benefits
Apply the Social Security Benefit Formula to Individual Years of Earnings
Reduce the Growth in Appropriations for the Department of Defense|Reduce Growth by 1 Percentage Point Annually
Reduce the Growth in Appropriations for the Department of Defense|Freeze Funding at 2011 Level
Reduce the Growth in Appropriations for the Department of Defense|Reduce Funding by 1 Percent Annually
Cap Increases in Military Basic Pay
Increase Medical Cost Sharing for Military Retirees Who Are Not Yet Eligible for Medicare
Limit the TRICARE Benefit for Military Retirees and Their Dependents
Increase Cost Sharing for Pharmaceuticals Under TRICARE
Consolidate the Department of Defense\'s Retail Activities and Provide a Grocery Allowance to Service Members
Replace the Joint Strike Fighter Program with F-16s and F/A-18s
Cancel the Navy and Marine Corps\' Joint Strike Fighters and Replace Those Aircraft with F/A-18E/Fs
Cut the Number of Aircraft Carriers to 10 and the Number of Navy Air Wings to 9
Cancel the Expeditionary Fighting Vehicle
Delay Fielding of the Army\'s Ground Combat Vehicle
Terminate the Medium Extended Air Defense System Program

                                                   Page 4
                                                   Sheet1
Terminate the Precision Tracking Space System Program
Reduce Growth in Appropriations for Agencies Other Than the Department of Defense|Reduce Growth by 1 Percentage Point
Reduce Growth in Appropriations for Agencies Other Than the Department of Defense|Freeze Funding at 2011 Level
Reduce Growth in Appropriations for Agencies Other Than the Department of Defense|Reduce Funding by 1 Percent Annually
Eliminate the Department of Energy\'s Grants to States for Energy Conservation and Weatherization
Reduce Department of Energy Funding for Energy Technology Development|Reduce Funding for Fossil Energy Research Dev
Reduce Department of Energy Funding for Energy Technology Development|Reduce Funding for Nuclear Energy Research D
Reduce Department of Energy Funding for Energy Technology Development|Reduce Funding for Energy Efficiency and Renew
Eliminate Federal Grants for Wastewater and Drinking Water Infrastructure
Increase Fees for Use of the Inland Waterway System
Eliminate the International Trade Administration\'s Trade Promotion Activities or Charge the Beneficiaries
Limit Highway Funding to Expected Highway Revenues
Eliminate Grants to Large and Medium-Sized Hub Airports
Increase Fees for Aviation Security
Eliminate Intercity Rail Subsidies
Eliminate the Transit Starts Programs
Create State Revolving Funds to Finance Rural Water and Waste Disposal
Drop Wealthier Communities from the Community Development Block Grant Program
Eliminate Certain Grant Programs for Elementary and Secondary Education
Restrict Pell Grants to the Neediest Students
Eliminate Funding for National Community Service Programs
Eliminate the Senior Community Service Employment Program
Reduce Funding for the Arts and Humanities
Finance the Food Safety and Inspection Service Through Fees
Reduce or Constrain Funding for the National Institutes of Health|Restrict Funding Growth to 1 Percent
Reduce or Constrain Funding for the National Institutes of Health|Reduce 2012 Funding Level and Allow Growth at Rate of Infl
Increase Payments by Tenants in Federally Assisted Housing
End Enrollment in VA Medical Care for Veterans in Priority Groups 7 and 8
Reduce Funding for Certain Department of Justice Grants
Reduce the Across-the-Board Adjustment for Federal Civilian Employees\' Pay
Increase fees for permits issued by the Army Corps of Engineers
Authorize maintenance and location fees for hardrock mining on federal lands
Use state formulas to set grazing fees for federal lands
Impose fees on users of the St. Lawrence Seaway
Impose fees that recover the costs of pesticide and new-chemical registration
Charge fees to offset the cost of federal rail safety activities
Charge transactions fees to fund the Commodity Futures Trading Commission
Increase registration fees for the Federal Aviation Administration
Collect new fees for the Food and Drug Administration
Increase Individual Income Tax Rates|Raise all tax rates on ordinary income by 1 percentage point
Increase Individual Income Tax Rates|Raise all ordinary tax rates and AMT rates by 1 percentage point
Increase Individual Income Tax Rates|Raise all ordinary tax rates, AMT rates, and dividend and capital gains rates by 1 percen
Increase Individual Income Tax Rates|Raise the top ordinary tax rate by 1 percentage point
Increase Individual Income Tax Rates|Raise the top two ordinary tax rates by 1 percentage point
Increase Individual Income Tax Rates|Raise the top three ordinary tax rates by 1 percentage point
Raise Tax Rates on Capital Gains
Use an Alternative Measure of Inflation to Index Some Parameters of the Tax Code
Gradually Eliminate the Mortgage Interest Deduction
Limit or Eliminate the Deduction for State and Local Taxes|End the current itemized deduction
Limit or Eliminate the Deduction for State and Local Taxes|Cap the deduction at 2 percent of adjusted gross income
Curtail the Deduction for Charitable Giving

                                                   Page 5
                                                  Sheet1
Limit the Tax Benefit of Itemized Deductions to 15 Percent
Include Employer-Paid Premiums for Income Replacement Insurance in Employees\' Taxable Income
Include Investment Income from Life Insurance and Annuities in Taxable Income
Tax Carried Interest as Ordinary Income
Tax Social Security and Railroad Retirement Benefits in the Same Way That Distributions from Defined-Benefit Pensions Are T
Reduce Limits on Contributions to Retirement Plans
Replace the Tax Exclusion for Interest Income on State and Local Bonds with a Direct Subsidy for the Issuer
Modify or Eliminate the Child Tax Credit|Eliminate the refundable portion of the child tax credit
Modify or Eliminate the Child Tax Credit|Eliminate the child tax credit
Eliminate Certain Tax Preferences for Education Expenses
Increase the Maximum Taxable Earnings for the Social Security Payroll Tax
Expand Social Security Coverage to Include Newly Hired State and Local Government Employees
Increase Corporate Income Tax Rates by 1 Percentage Point
Set the Corporate Income Tax Rate at 35 Percent for All Corporations
Repeal the \'LIFO\' and \'Lower of Cost or Market\' Inventory Accounting Methods
End the Expensing of Exploration and Development Costs for Extractive Industries
Extend the Period for Depreciating the Cost of Certain Investments
Repeal the Deduction for Domestic Production Activities
Eliminate the Source-Rules Exception for Exports
Tax the Worldwide Income of U.S. Corporations As It Is Earned
Exempt Active Foreign Dividends from U.S. Taxation and Change the Tax Treatment of Overhead Expenses
Impose a 5 Percent Value-Added Tax|Broad base
Impose a 5 Percent Value-Added Tax|Narrow base
Increase Excise Taxes on Motor Fuels by 25 Cents
Increase All Taxes on Alcoholic Beverages to $16 per Proof Gallon
Accelerate and Modify the Excise Tax on High-Cost Health Care Coverage
Increase the Payroll Tax Rate for Medicare Hospital Insurance by 1 Percentage Point
Repeal the Individual Health Insurance Mandate
Impose a Fee on Large Financial Institutions
Reinstate the Superfund Taxes
Impose a Price on Emissions of Greenhouse Gases




                                                  Page 6
                            Sheet1
  2012     2013     2014     2015      2016     2017      2018
     0    -2700    -3900    -4200     -4500    -4800     -5100
     5       20     -100     -500      -500     -500      -500
  -700    -1300    -1400    -1400     -1400     -700         0
   -35     -255     -479     -706      -899    -1185     -1411
     0     -300     -800     -800     -1100    -1000     -1100
  -400    -1200    -1200    -1200     -1300    -1300     -1300
     0    -1000    -1000    -1000     -1100    -1100     -1100
     0     -400     -300     -300      -300     -400      -400
 -1200    -2500    -2500    -2500     -2500    -2700     -3000
  -700    -1700    -2000    -2000     -1900    -1900     -2000
  2100     3000      900    -2000     -4900    -8000    -10000
     0        0    -3200    -5900     -8300   -11300    -13500
  -100     -800    -2500    -4700     -7000    -8200     -8800
     0     -300    -1090    -1690     -2390    -2790     -3880
 -3800   -10800   -15200   -19300    -24300   -29300    -35300
 -1900    -5100    -8100   -11000    -14800   -18600    -23300
-13000   -14000   -15000   -16000    -17000   -18000    -20000
     0    -5200    -5800    -6400     -7200    -7800     -8300
     0        0    -3200    -6100     -8900   -12300    -15700
     0    -1500    -2100    -2200     -2300    -2400     -2500
     0    -2600    -3600    -3800     -4100    -4400     -4700
     0    -2700    -3600    -3300     -3200    -3400     -3800
     0    -3700    -5100    -5400     -5700    -6000     -6300
     0    -6900    -9400    -9300     -9700   -10100    -10900
 -3500    -8300   -13600   -19500    -26400   -29400    -31000
     0    -1100    -2200    -3400     -4900    -6200     -6400
 -3800    -4100    -4500    -5000     -5600    -6300     -7000
     0    -4000   -10000   -12000    -12000   -13000    -14000
  -300     -800    -1300    -1700     -2200    -2600     -3000
 -1400    -3300    -5300    -7500     -9800   -12100    -14500
  -100     -600    -1800    -3800     -6800   -11000    -16600
  -100     -400    -1200    -2400     -4200    -6700    -10200
 -1700    -3900    -6300    -8900    -11900   -15000    -18400
  -100     -600    -1600    -3200     -6700   -11200    -16200
  -100     -400    -1000    -1900     -3100    -4800     -6700
  -300    -1200    -2500    -4200     -6400    -8900    -11700
 -3300    -7900   -13100   -18600    -24400   -30500    -36900
 -5500   -14300   -25000   -36600    -49400   -63900    -79500
 -8800   -22100   -37700   -54300    -72100   -91500   -112100
  -270     -680    -1100    -1550     -2060    -2150     -2230
  -700    -1500    -2300    -2600     -2900    -3100     -3300
 -2300    -5800    -9100   -10300    -11100   -11800    -12500
  -500     -900    -1000    -1100     -1200    -1300     -1400
     0     -100     -400     -700     -1000    -1200     -1200
 -1900    -4900    -7100    -7000     -6000        0         0
  -900    -2600    -3500    -2800     -2200        0         0
     0      -30     -100     -180      -310        0         0
   -60     -160     -350     -480      -540        0         0
  -600    -1400    -1400    -1000      -700        0         0
  -250     -500     -550     -570      -970        0         0

                            Page 7
                           Sheet1
  -60     -140     -250     -380      -440        0         0
-3400    -8600   -14700   -21100    -27800   -34900    -42200
-4100   -12700   -24300   -37000    -51100   -67100    -84200
-7500   -21300   -38500   -57100    -77100   -99000   -122000
  -73     -138     -193     -239      -264     -269      -274
  -22      -75     -158     -233      -287     -319      -339
  -75     -188     -318     -376      -398     -408      -417
  -71     -205     -374     -496      -578     -653      -721
  -60     -420    -1100    -2010     -2810    -3330     -3610
 -109     -228     -355     -483      -494     -506      -518
 -285     -332     -347     -357      -367     -380      -393
-2300    -6200    -7600    -8100     -8700    -9200     -9800
 -200     -660     -900    -1020     -1110    -1140     -1160
-1900    -1900    -2000    -2000     -2100    -2100     -2100
-1600    -1800    -2000    -2300     -2800    -3300     -3600
 -240     -790    -1210    -1530     -1800    -2010     -2130
   -1       -4       -9      -16       -24      -88      -258
   -5     -150     -445     -550      -570     -585      -600
  -30     -900    -1400    -1600     -1600    -1700     -1700
 -100     -400     -500     -600      -700     -800      -900
 -270     -780     -940    -1020     -1050    -1090     -1130
 -142     -811     -841     -859      -874     -889      -907
 -349     -439     -478     -497      -510     -524      -538
-1000    -1000    -1100    -1100     -1100    -1200     -1200
  -20     -110     -260     -400      -640     -960     -1350
-1020    -3160    -3800    -3980     -4080    -4170     -4260
 -420    -1020    -1640    -2290     -2980    -3230     -3320
-5000    -5800    -5900    -6000     -6200    -6300     -6500
 -154     -401     -589     -738      -865     -880      -896
    0     -740    -1800    -2920     -4090    -5320     -6640
  -23      -50      -53      -55       -57      -59       -61
  -54      -53      -53      -53       -53      -52       -52
   -3       -5       -8      -11       -14      -17       -20
  -17      -35      -35      -36       -36      -37       -38
  -50      -51      -80      -83       -89      -89       -92
  -91     -185     -188     -191      -194     -198      -203
 -173     -177     -183     -188      -194     -201      -209
  -46      -47      -49      -50       -52      -54       -55
  -71      -74      -77      -79       -82      -86       -88
18600    40300    47800    49700     51500    52800     53800
36900    57000    61600    65500     69600    73500     77800
37300    59000    61100    66900     71000    75000     79300
 2800     5300     6500     7400      8400     9200      9900
 3500     7300     9200    10300     11500    12500     13600
 3900     9100    11500    12800     14100    15200     16400
  400     2000     -300     3700      4300     4900      6000
  700     1600     3100     5200      6800     7800      9800
    0        0      700     4500      8400    14300     23300
11300    55900    88700    92700     96500    99600    101700
 7800    39800    66100    68400     70900    72800     74100
 3700    18700    20000    21300     22500    23800     25100

                           Page 8
                            Sheet1
23400    77600   112000   119600     127500   134700   140600
13000    28800    29700    31300      32300    33400    34500
12500    25300    25800    26300      26900    27400    28000
 2200     2200     1900     1700       1700     2200     2500
16100    36800    42200    43700      45200    46900    48800
 1500     2600     3100     3900       4700     5000     5600
  400     2900     6000     9000      12200    15500    19000
    0      400     3300     3400       3400     3400     3400
    0     3100    15300    15100      14900    14700    14200
    0     1300     6200     6100       6000     5900     5800
 8600    39800    40400    43800      47500    49600    52000
 1000     2800     4700     6600       8600    10500    12500
 5900     9500    10100    10600      10700    10500    10600
 1500     2800     2700     2600       2500     2500     2500
 9200    16500    17300    17800      11200     5900     4600
 1300     1800     1700     1500       1300     1100      600
    0     5200    16800    26400      30400    34100    36200
 5300    14300    15200    15900      16700    17500    18300
 2100     4100     4500     4900       5300     5700     6100
 4700    10800    11100    11400      11700    12100    12500
 3300     6500     6900     7300       7700     8100     8500
    0   180000   240000   260000     270000   290000   300000
    0   100000   140000   140000     150000   160000   160000
20900    29400    29700    30000      30200    30200    30200
 4800     5800     5900     6000       6000     6100     6200
    0        0    32400    30600      37100    44300    39300
48600    53100    58600    61400      64200    66900    70000
    0        0    16000    25000      33000    36000    39000
 4100     6400     6700     6900       7200     7400     7700
 1400     1900     2000     2000       2000     2100     2100
88200    93400    99400   105300     112200   119500   127200




                            Page 9
                              Sheet1
   2019      2020      2021
  -5500     -5900     -6400
   -500      -500      -500
      0         0         0
  -1634     -1860     -2087
  -1000     -1200     -1200
  -1300     -1300     -1300
  -1100     -1100     -1100
   -400      -500      -500
  -3100     -3200     -3300
  -2000     -2100     -2100
 -10700    -11000    -11400
 -15200    -15300    -15300
  -9500    -10100    -10700
  -5080     -6370     -7760
 -42100    -49500    -57900
 -28500    -34300    -40900
 -21000    -23000    -25000
  -8900     -9500    -10300
 -20800    -26000    -31800
  -2600     -2800     -2900
  -5200     -5700     -6100
  -4000     -4100     -4100
  -6700     -7100     -7500
 -11600    -12100    -12600
 -33500    -36200    -39800
  -7000     -7500     -8000
  -7800     -8600     -9500
 -14000    -15000    -18000
  -3600     -4000     -4500
 -16900    -19300    -21900
 -23300    -31500    -41100
 -14400    -19600    -25400
 -22400    -26000    -29400
 -21600    -27300    -31400
  -8800    -11100    -13500
 -14600    -17800    -20900
 -43500    -50400    -57500
 -95800   -112100   -128600
-133200   -154400   -175700
  -2330     -2430     -2520
  -3600     -3900     -4200
 -13300    -14100    -14900
  -1600     -1700     -1800
  -1200     -1300     -1300
      0         0         0
      0         0         0
      0         0         0
      0         0         0
      0         0         0
      0         0         0

                              Page 10
                              Sheet1
      0         0         0
 -49900    -57900    -66200
-102200   -120300   -139000
-145700   -169600   -194000
   -280      -285      -291
   -351      -358      -366
   -426      -435      -444
   -773      -807      -829
  -3770     -3890     -3990
   -531      -544      -558
   -406      -419      -432
 -10600    -11200    -11900
  -1180     -1210     -1230
  -2200     -2200     -2300
  -3900     -4200     -4400
  -2170     -2210     -2260
   -407      -490      -558
   -615      -625      -640
  -1700     -1800     -1800
   -900     -1000     -1000
  -1160     -1180     -1320
   -926      -944      -963
   -553      -568      -583
  -1300     -1300     -1300
  -1770     -2190     -2610
  -4350     -4450     -4540
  -3420     -3510     -3610
  -6700     -6900     -7100
   -914      -932      -951
  -8050     -9560    -11140
    -63       -65       -68
    -52       -52       -51
    -24       -27       -31
    -39       -40       -41
    -92       -95       -95
   -206      -211      -215
   -217      -224      -232
    -57       -59       -61
    -92       -95       -99
  54500     55200     56100
  82200     86700     91500
  83800     88300     93200
  10600     11400     12300
  14600     15700     16800
  17500     18700     19900
   7200      9100     11400
  11000     12300     13700
  35700     52600     75100
 103600    105000    107100
  76200     76200     78000
  26500     28000     29400

                              Page 11
                           Sheet1
145300   148700   151500
 35300    36300    36900
 28500    29100    29700
  2400     2300     2300
 50700    52800    55000
  6100     6300     7100
 22500    25900    29300
  3300     3300     3200
 13700    13200    12600
  5600     5500     5300
 55700    58600    60800
 14400    16500    18500
 10500    10800    11500
  2500     2500     2400
  4800     5000     5200
   300      200      200
 33900    30300    28100
 19100    19900    20900
  6500     7000     7500
 12900    13300    13700
  8900     9300     9700
310000   320000   330000
170000   180000   190000
 30200    30100    30000
  6300     6400     6400
 42400    41300    42100
 73100    76000    79000
 41000    43000    49000
  7900     8200     8400
  2100     2100     2200
135700   144400   153600




                           Page 12

								
To top