Calculate Pv assuming Fv is 1000

End of Q1 %A End of Q1 $ Projecte Dec 31st Potential Investments Beta Std Dev d (Start of Growth Sim) S&P 500 1.1 18.9 8% $ 234 Technology Index 1.5 31.0 11% $ 534 Total Stock Market 1.0 22.0 7% $ 134 2.1% 2.6% 2.3% $238.91 $547.88 $ 137.08 0.0 0.0 Bonds Illinois 2.125% Tax-Free Bonds NYANYANYA Tax-Free US 10-yr Treasures Cali Falso Pear Computers 14.0 13.2 8.9 13.0 10.1 0.0 0.0 0.0 New YTM 4.125% 4.000% 2.125% 4.125% 3.750% $ 887.46 $ 911.75 $ 979.08 $ 947.58 $984.86 Face Rate Initial Sfrs To Maturit Initia IYTM *Bond Details Illinois 2.125% Tax-Free Bonc 2.125% $ 887 46 7 NYANYANYA Tax-Free 2.500% $ 911.75 8 US 10-yr Treasures 1.750% S 979.08 6 Cali Falso 3.000% $ 947.58 6 Pear Computers 3.500% S 984.86 7 0 0 0 End of Q1 %A End of Q1 $ Projecte Dec 31st Potential Investments Beta Std Dev d (Start of Growth Sim) S&P 500 1.1 18.9 8% $ 234 Technology Index 1.5 31.0 11% $ 534 Total Stock Market 1.0 22.0 7% $ 134 2.1% 2.6% 2.3% $238.91 $547.88 $ 137.08 0.0 0.0 Bonds Illinois 2.125% Tax-Free Bonds NYANYANYA Tax-Free US 10-yr Treasures Cali Falso Pear Computers 14.0 13.2 8.9 13.0 10.1 0.0 0.0 0.0 New YTM 4.125% 4.000% 2.125% 4.125% 3.750% $ 887.46 $ 911.75 $ 979.08 $ 947.58 $984.86 Face Rate Initial Sfrs To Maturit Initia IYTM *Bond Details Illinois 2.125% Tax-Free Bonc 2.125% $ 887 46 7 NYANYANYA Tax-Free 2.500% $ 911.75 8 US 10-yr Treasures 1.750% S 979.08 6 Cali Falso 3.000% $ 947.58 6 Pear Computers 3.500% S 984.86 7 0 0 0