.

Age22232425262728293031323334353637383940414243444546474849505152535455565758596061626364656667686970717273747576777879808182

.

Dad $- $- $- $- $- $- $- $- $112.65$114.34$116.05$117.79$119.56$121.36$123.18$125.02$126.9$128.8$130.73$132.7$134.69$136.71$138.76$140.84$142.95$145.09$147.27$149.48$151.72$154$156.31$158.65$161.03$163.45$165.9$168.39$170.91$173.48$176.08$178.72$181.4$184.12$186.88$189.69$192.53$195.42$198.35$201.33$204.35$207.41$210.52$213.68$216.89$220.14$223.44$226.79$230.2$233.65$237.15$240.71$244.32

.

Dad check100101.5103.0225104.5678375106.1363551107.7284004109.3443264110.9844913112.6492587114.3389975116.0540825117.7948937119.5618171121.3552444123.1755731125.0232067126.8985548128.8020331130.7340636132.6950745134.6855007136.7057832138.7563699140.8377155142.9502812145.0945354147.2709534149.4800177151.722218153.9980513156.308022158.6526424161.032432163.4479185165.8996373168.3881318170.9139538173.4776631176.0798281178.7210255181.4018409184.1228685186.8847115189.6879822192.5333019195.4213014198.352621201.3279103204.3478289207.4130464210.5242421213.6821057216.8873373220.1406473223.442757226.7943984230.1963144233.6492591237.153998240.7113079244.3219776

.

Mom$35$35.53$36.06$36.6$37.15$37.7$38.27$38.84 $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $42.91$43.55$44.2$44.86$45.54$46.22$46.91$47.62$48.33$49.06$49.79$50.54$51.3$52.07$52.85$53.64$54.45$55.26$56.09$56.93$57.79$58.65$59.53$60.43$61.33$62.25$63.19$64.13

.

Mom check3535.52536.05787536.5987431337.1477242737.7049401438.2705142438.8445719539.4272405340.0186491440.6189288841.2282128141.84663642.4743355443.1114505743.7581223344.4144941745.0807115845.7569222546.4432760947.1399252347.8470241148.5647294749.2932004150.0325984250.7830873951.544833752.3180062153.102776353.8993179554.7078077255.5284248356.3613512157.2067714758.0648730558.9358461459.8198838360.7171820961.6279398262.5523589263.490644364.4430039765.4096490366.3907937667.3866556768.397455569.4234173470.464768671.5217401372.5945662373.6834847274.7887369975.9105680577.0492265778.2049649779.3780394480.5687100381.7772406883.0038992984.2489577885.51269215

.


.

Child 1

.

Age000000012345678910111213141516171819202122232425262728293031323334353637383940414243444546474849505152

.

Income $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $116.13$117.87$119.64$121.43$123.26$125.1$126.98$128.89$130.82$132.78$134.77$136.79$138.85$140.93$143.04$145.19$147.37$149.58$151.82$154.1$156.41$158.76$161.14$163.55$166.01$168.5$171.03

.

Child 2

.

Age00000001234567891011121314151617181920212223242526272829303132333435363738394041424344454647484950

.

Income $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $119.64$121.43$123.26$125.1$126.98$128.89$130.82$132.78$134.77$136.79$138.85$140.93$143.04$145.19$147.37$149.58$151.82$154.1$156.41$158.76$161.14$163.55$166.01$168.5$171.03

.

Child 3

.

Age0000000123456789101112131415161718192021222324252627282930313233343536373839404142434445464748

.

Income $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $123.26$125.1$126.98$128.89$130.82$132.78$134.77$136.79$138.85$140.93$143.04$145.19$147.37$149.58$151.82$154.1$156.41$158.76$161.14$163.55$166.01$168.5$171.03

.

Child 4

.

Age000000012345678910111213141516171819202122232425262728293031323334353637383940414243444546

.

Income $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $126.98$128.89$130.82$132.78$134.77$136.79$138.85$140.93$143.04$145.19$147.37$149.58$151.82$154.1$156.41$158.76$161.14$163.55$166.01$168.5$171.03

.


.

Child Check7071.0572.1157573.1974862574.2954485475.4098802776.5410284877.689143978.8544810680.0372982881.2378577582.4564256283.69327284.9486710886.2229011587.5162446788.8289883490.1614231691.5138445192.8865521894.2798504695.6940482297.1294589498.58640082100.0651968101.5661748103.0896674104.6360124106.2055526107.7986359109.4156154111.0568497112.7227024114.4135429116.1297461117.8716923119.6397677121.4343642123.2558796125.1047178126.9812886128.8860079130.8192981132.7815875134.7733113136.794911138.8468347140.9295372143.0434803145.1891325147.3669694149.577474151.8211361154.0984531156.4099299158.7560789161.1374201163.5544814166.0077986168.4979156171.0253843

.


.

Family Income$35$35.53$36.06$36.6$37.15$37.7$38.27$38.84$112.65$114.34$116.05$117.79$119.56$121.36$123.18$125.02$126.9$128.8$130.73$132.7$134.69$136.71$138.76$140.84$142.95$145.09$147.27$149.48$151.72$154$156.31$158.65$161.03$206.35$325.58$330.46$455.06$461.88$592.07$600.95$736.94$748$759.22$770.61$782.17$793.9$805.81$817.89$830.16$842.62$855.25$868.08$881.1$894.32$907.74$921.35$935.17$949.2$963.44$977.89$992.56

.


.

Taxes Paid$7$7.11$7.21$7.32$7.43$7.54$7.65$7.77$22.53$22.87$23.21$23.56$23.91$24.27$24.64$25$25.38$25.76$26.15$26.54$26.94$27.34$27.75$28.17$28.59$29.02$29.45$29.9$30.34$30.8$31.26$31.73$32.21$41.27$65.12$66.09$91.01$92.38$118.41$120.19$147.39$149.6$151.84$154.12$156.43$158.78$161.16$163.58$166.03$168.52$171.05$173.62$176.22$178.86$181.55$184.27$187.03$189.84$192.69$195.58$198.51

.


.

Govt. Expenditures $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-

.


.

Benefit/(Burden)$7$7.11$7.21$7.32$7.43$7.54$7.65$7.77$22.53$22.87$23.21$23.56$23.91$24.27$24.64$25$25.38$25.76$26.15$26.54$26.94$27.34$27.75$28.17$28.59$29.02$29.45$29.9$30.34$30.8$31.26$31.73$32.21$41.27$65.12$66.09$91.01$92.38$118.41$120.19$147.39$149.6$151.84$154.12$156.43$158.78$161.16$163.58$166.03$168.52$171.05$173.62$176.22$178.86$181.55$184.27$187.03$189.84$192.69$195.58$198.51

.


.

Discount Rate4.5%

.

NPV @ 4.5%$822.02

.

Productivity Increase1.5%

.

Annual Govt. Expenditures-$25

.

Effective Tax Rate20%