Professional Certificate Program in Product Management
Massachusetts Institute of Technology
December 2024
CardioAI
B2B2C Medical Hardware and Software Platform Impact Project - Group 2
Author: Ariel Gonzalez
Using the Logistic Growth equation and a density-dependent decline term (also known as the Allee Effects equation), our Team has developed a system of seven differential equations that allow us to model multiple business-specific and topology-specific metrics such as the number of computing units based on processing requirements, computing cost, storage cost, archive cost, number of storage data IO operations, number of archive data IO operations, storage data IO operations cost, archive data IO operations cost, infrastructure cost, total carbon footprint, carbon footprint by infrastructure tier, gross revenue, net revenue, and cost per platform user, among other metrics. In addition, our model has 34 different coefficients that can be adjusted to perform various business growth experiments, including defining multiple rate plans and modeling those simultaneously to analyze profitability under different growth rates. The results below were derived using 3.5 million users as the carrying capacity (K), an initial pool of 1000 customers (N), a 5% intrinsic growth rate (r), a 1.3% intrinsic decline rate (d), and a time projection of 15 years. We also modeled a Premium, Standard, and Basic plan with costs of $75.00, $35.00, and $15.00, respectively. To review the system of differential equations and the complete list of coefficients, please refer to the document: Logistic Growth Model - R5.
| Date | Customers | Delta | Units | Units Cost | Storage Size (GB) | Archive Size (GB) | Storage Cost | Archive Cost | Storage IO Cost | Archive IO Cost | Infrastructure Cost | Per User Cost | CO2e (g) | Gross Revenue | Net Revenue |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-01-01 | 1000 | 37 | 2 | $27,714.66 | 733.34 | 488.89 | $16.87 | $0.73 | $48.96 | $0.83 | $27,782.05 | $27.78 | 5,119.84 | $45,200.00 | $17,417.95 |
| 2026-02-01 | 1037 | 38 | 2 | $27,714.66 | 760.47 | 506.98 | $17.49 | $0.75 | $50.77 | $0.87 | $27,784.54 | $26.79 | 5,137.88 | $46,872.40 | $19,087.86 |
| 2026-03-01 | 1075 | 39 | 2 | $27,714.66 | 788.34 | 525.56 | $18.13 | $0.78 | $52.63 | $0.90 | $27,787.10 | $25.85 | 5,156.41 | $48,590.00 | $20,802.90 |
| 2026-04-01 | 1114 | 41 | 2 | $27,714.66 | 816.94 | 544.63 | $18.79 | $0.81 | $54.54 | $0.93 | $27,789.73 | $24.95 | 5,175.43 | $50,352.80 | $22,563.07 |
| 2026-05-01 | 1155 | 42 | 2 | $27,714.66 | 847.00 | 564.67 | $19.48 | $0.84 | $56.55 | $0.96 | $27,792.49 | $24.06 | 5,195.42 | $52,206.00 | $24,413.51 |
| 2026-06-01 | 1197 | 44 | 2 | $27,714.66 | 877.80 | 585.20 | $20.19 | $0.87 | $58.61 | $1.00 | $27,795.32 | $23.22 | 5,215.91 | $54,104.40 | $26,309.08 |
| 2026-07-01 | 1241 | 45 | 2 | $27,714.66 | 910.07 | 606.71 | $20.93 | $0.90 | $60.76 | $1.04 | $27,798.29 | $22.40 | 5,237.36 | $56,093.20 | $28,294.91 |
| 2026-08-01 | 1286 | 47 | 2 | $27,714.66 | 943.07 | 628.71 | $21.69 | $0.93 | $62.96 | $1.07 | $27,801.32 | $21.62 | 5,259.31 | $58,127.20 | $30,325.88 |
| 2026-09-01 | 1333 | 49 | 2 | $27,714.66 | 977.54 | 651.69 | $22.48 | $0.97 | $65.26 | $1.11 | $27,804.49 | $20.86 | 5,282.23 | $60,251.60 | $32,447.11 |
| 2026-10-01 | 1382 | 51 | 2 | $27,714.66 | 1,013.47 | 675.65 | $23.31 | $1.00 | $67.66 | $1.15 | $27,807.79 | $20.12 | 5,306.13 | $62,466.40 | $34,658.61 |
| 2026-11-01 | 1433 | 53 | 2 | $27,714.66 | 1,050.87 | 700.58 | $24.17 | $1.04 | $70.16 | $1.20 | $27,811.23 | $19.41 | 5,331.00 | $64,771.60 | $36,960.37 |
| 2026-12-01 | 1486 | 54 | 2 | $27,714.66 | 1,089.74 | 726.49 | $25.06 | $1.08 | $72.75 | $1.24 | $27,814.80 | $18.72 | 5,356.84 | $67,167.20 | $39,352.40 |
| 2027-01-01 | 1540 | 56 | 2 | $27,714.66 | 1,129.34 | 752.89 | $25.97 | $1.12 | $75.40 | $1.29 | $27,818.44 | $18.06 | 5,383.18 | $69,608.00 | $41,789.56 |
| 2027-02-01 | 1596 | 59 | 2 | $27,714.66 | 1,170.41 | 780.27 | $26.92 | $1.16 | $78.14 | $1.33 | $27,822.21 | $17.43 | 5,410.49 | $72,139.20 | $44,316.99 |
| 2027-03-01 | 1655 | 61 | 2 | $27,714.66 | 1,213.67 | 809.12 | $27.91 | $1.20 | $81.03 | $1.38 | $27,826.19 | $16.81 | 5,439.26 | $74,806.00 | $46,979.81 |
| 2027-04-01 | 1716 | 63 | 2 | $27,714.66 | 1,258.41 | 838.94 | $28.94 | $1.25 | $84.02 | $1.43 | $27,830.30 | $16.22 | 5,469.01 | $77,563.20 | $49,732.90 |
| 2027-05-01 | 1779 | 65 | 2 | $27,714.66 | 1,304.61 | 869.74 | $30.01 | $1.29 | $87.10 | $1.49 | $27,834.54 | $15.65 | 5,499.73 | $80,410.80 | $52,576.26 |
| 2027-06-01 | 1844 | 68 | 2 | $27,714.66 | 1,352.27 | 901.52 | $31.10 | $1.34 | $90.28 | $1.54 | $27,838.92 | $15.10 | 5,531.43 | $83,348.80 | $55,509.88 |
| 2027-07-01 | 1912 | 70 | 2 | $27,714.66 | 1,402.14 | 934.76 | $32.25 | $1.39 | $93.61 | $1.60 | $27,843.50 | $14.56 | 5,564.59 | $86,422.40 | $58,578.90 |
| 2027-08-01 | 1982 | 73 | 2 | $27,714.66 | 1,453.47 | 968.98 | $33.43 | $1.44 | $97.04 | $1.65 | $27,848.22 | $14.05 | 5,598.73 | $89,586.40 | $61,738.18 |
| 2027-09-01 | 2055 | 76 | 2 | $27,714.66 | 1,507.01 | 1,004.67 | $34.66 | $1.49 | $100.61 | $1.72 | $27,853.14 | $13.55 | 5,634.33 | $92,886.00 | $65,032.86 |
| 2027-10-01 | 2131 | 78 | 2 | $27,714.66 | 1,562.74 | 1,041.83 | $35.94 | $1.55 | $104.33 | $1.78 | $27,858.26 | $13.07 | 5,671.39 | $96,321.20 | $68,462.94 |
| 2027-11-01 | 2209 | 81 | 2 | $27,714.66 | 1,619.94 | 1,079.96 | $37.26 | $1.60 | $108.15 | $1.84 | $27,863.52 | $12.61 | 5,709.43 | $99,846.80 | $71,983.28 |
| 2027-12-01 | 2290 | 84 | 2 | $27,714.66 | 1,679.34 | 1,119.56 | $38.62 | $1.66 | $112.12 | $1.91 | $27,868.98 | $12.17 | 5,748.93 | $103,508.00 | $75,639.02 |
| 2028-01-01 | 2374 | 87 | 2 | $27,714.66 | 1,740.94 | 1,160.63 | $40.04 | $1.72 | $116.23 | $1.98 | $27,874.64 | $11.74 | 5,789.89 | $107,304.80 | $79,430.16 |
| 2028-02-01 | 2461 | 91 | 2 | $27,714.66 | 1,804.74 | 1,203.16 | $41.51 | $1.79 | $120.49 | $2.05 | $27,880.50 | $11.33 | 5,832.32 | $111,237.20 | $83,356.70 |
| 2028-03-01 | 2552 | 94 | 2 | $27,714.66 | 1,871.48 | 1,247.65 | $43.04 | $1.85 | $124.95 | $2.13 | $27,886.63 | $10.93 | 5,876.70 | $115,350.40 | $87,463.77 |
| 2028-04-01 | 2646 | 97 | 2 | $27,714.66 | 1,940.41 | 1,293.61 | $44.63 | $1.92 | $129.55 | $2.21 | $27,892.97 | $10.54 | 5,922.54 | $119,599.20 | $91,706.23 |
| 2028-05-01 | 2743 | 101 | 2 | $27,714.66 | 2,011.54 | 1,341.03 | $46.27 | $1.99 | $134.30 | $2.29 | $27,899.50 | $10.17 | 5,969.84 | $123,983.60 | $96,084.10 |
| 2028-06-01 | 2844 | 105 | 2 | $27,714.66 | 2,085.61 | 1,390.41 | $47.97 | $2.06 | $139.24 | $2.37 | $27,906.31 | $9.81 | 6,019.10 | $128,548.80 | $100,642.49 |
| 2028-07-01 | 2949 | 109 | 2 | $27,714.66 | 2,162.61 | 1,441.74 | $49.74 | $2.14 | $144.38 | $2.46 | $27,913.39 | $9.47 | 6,070.30 | $133,294.80 | $105,381.41 |
| 2028-08-01 | 3058 | 113 | 2 | $27,714.66 | 2,242.55 | 1,495.03 | $51.58 | $2.22 | $149.72 | $2.55 | $27,920.73 | $9.13 | 6,123.46 | $138,221.60 | $110,300.87 |
| 2028-09-01 | 3171 | 117 | 2 | $27,714.66 | 2,325.41 | 1,550.28 | $53.48 | $2.30 | $155.25 | $2.65 | $27,928.35 | $8.81 | 6,178.57 | $143,329.20 | $115,400.85 |
| 2028-10-01 | 3288 | 121 | 2 | $27,714.66 | 2,411.21 | 1,607.48 | $55.46 | $2.39 | $160.98 | $2.74 | $27,936.23 | $8.50 | 6,235.62 | $148,617.60 | $120,681.37 |
| 2028-11-01 | 3409 | 126 | 2 | $27,714.66 | 2,499.95 | 1,666.63 | $57.50 | $2.47 | $166.90 | $2.85 | $27,944.38 | $8.20 | 6,294.63 | $154,086.80 | $126,142.42 |
| 2028-12-01 | 3535 | 130 | 2 | $27,714.66 | 2,592.35 | 1,728.23 | $59.62 | $2.57 | $173.07 | $2.95 | $27,952.87 | $7.91 | 6,356.08 | $159,782.00 | $131,829.13 |
| 2029-01-01 | 3665 | 135 | 2 | $27,714.66 | 2,687.68 | 1,791.79 | $61.82 | $2.66 | $179.44 | $3.06 | $27,961.64 | $7.63 | 6,419.47 | $165,658.00 | $137,696.36 |
| 2029-02-01 | 3800 | 140 | 2 | $27,714.66 | 2,786.68 | 1,857.79 | $64.09 | $2.76 | $186.05 | $3.17 | $27,970.73 | $7.36 | 6,485.31 | $171,760.00 | $143,789.27 |
| 2029-03-01 | 3940 | 145 | 2 | $27,714.66 | 2,889.35 | 1,926.23 | $66.46 | $2.86 | $192.90 | $3.29 | $27,980.17 | $7.10 | 6,553.58 | $178,088.00 | $150,107.83 |
| 2029-04-01 | 4085 | 151 | 2 | $27,714.66 | 2,995.68 | 1,997.12 | $68.90 | $2.97 | $200.00 | $3.41 | $27,989.94 | $6.85 | 6,624.30 | $184,642.00 | $156,652.06 |
| 2029-05-01 | 4236 | 156 | 2 | $27,714.66 | 3,106.42 | 2,070.94 | $71.45 | $3.08 | $207.39 | $3.54 | $28,000.11 | $6.61 | 6,697.93 | $191,467.20 | $163,467.09 |
| 2029-06-01 | 4392 | 162 | 2 | $27,714.66 | 3,220.82 | 2,147.21 | $74.08 | $3.19 | $215.03 | $3.67 | $28,010.63 | $6.38 | 6,774.01 | $198,518.40 | $170,507.77 |
| 2029-07-01 | 4554 | 168 | 2 | $27,714.66 | 3,339.62 | 2,226.41 | $76.81 | $3.31 | $222.96 | $3.80 | $28,021.54 | $6.15 | 6,853.01 | $205,840.80 | $177,819.26 |
| 2029-08-01 | 4722 | 174 | 2 | $27,714.66 | 3,462.82 | 2,308.55 | $79.64 | $3.43 | $231.19 | $3.94 | $28,032.86 | $5.94 | 6,934.94 | $213,434.40 | $185,401.54 |
| 2029-09-01 | 4896 | 181 | 2 | $27,714.66 | 3,590.42 | 2,393.61 | $82.58 | $3.55 | $239.71 | $4.09 | $28,044.59 | $5.73 | 7,019.80 | $221,299.20 | $193,254.61 |
| 2029-10-01 | 5077 | 187 | 2 | $27,714.66 | 3,723.15 | 2,482.10 | $85.63 | $3.69 | $248.57 | $4.24 | $28,056.79 | $5.53 | 7,108.06 | $229,480.40 | $201,423.61 |
| 2029-11-01 | 5264 | 194 | 2 | $27,714.66 | 3,860.29 | 2,573.53 | $88.79 | $3.82 | $257.73 | $4.39 | $28,069.39 | $5.33 | 7,199.26 | $237,932.80 | $209,863.41 |
| 2029-12-01 | 5458 | 201 | 2 | $27,714.66 | 4,002.56 | 2,668.37 | $92.06 | $3.96 | $267.22 | $4.56 | $28,082.46 | $5.15 | 7,293.87 | $246,701.60 | $218,619.14 |
| 2030-01-01 | 5659 | 209 | 2 | $27,714.66 | 4,149.96 | 2,766.64 | $95.45 | $4.11 | $277.06 | $4.72 | $28,096.01 | $4.96 | 7,391.89 | $255,786.80 | $227,690.79 |
| 2030-02-01 | 5868 | 217 | 2 | $27,714.66 | 4,303.22 | 2,868.82 | $98.97 | $4.26 | $287.30 | $4.90 | $28,110.09 | $4.79 | 7,493.81 | $265,233.60 | $237,123.51 |
| 2030-03-01 | 6085 | 225 | 2 | $27,714.66 | 4,462.36 | 2,974.91 | $102.63 | $4.42 | $297.92 | $5.08 | $28,124.71 | $4.62 | 7,599.63 | $275,042.00 | $246,917.29 |
| 2030-04-01 | 6310 | 233 | 2 | $27,714.66 | 4,627.36 | 3,084.91 | $106.43 | $4.58 | $308.94 | $5.27 | $28,139.88 | $4.46 | 7,709.36 | $285,212.00 | $257,072.12 |
| 2030-05-01 | 6543 | 242 | 2 | $27,714.66 | 4,798.23 | 3,198.82 | $110.36 | $4.75 | $320.35 | $5.46 | $28,155.58 | $4.30 | 7,822.99 | $295,743.60 | $267,588.02 |
| 2030-06-01 | 6785 | 251 | 2 | $27,714.66 | 4,975.69 | 3,317.13 | $114.44 | $4.93 | $332.19 | $5.66 | $28,171.88 | $4.15 | 7,941.00 | $306,682.00 | $278,510.12 |
| 2030-07-01 | 7036 | 260 | 2 | $27,714.66 | 5,159.76 | 3,439.84 | $118.67 | $5.11 | $344.48 | $5.87 | $28,188.80 | $4.01 | 8,063.41 | $318,027.20 | $289,838.40 |
| 2030-08-01 | 7296 | 269 | 2 | $27,714.66 | 5,350.43 | 3,566.95 | $123.06 | $5.30 | $357.21 | $6.09 | $28,206.32 | $3.87 | 8,190.20 | $329,779.20 | $301,572.88 |
| 2030-09-01 | 7565 | 279 | 2 | $27,714.66 | 5,547.70 | 3,698.46 | $127.60 | $5.49 | $370.38 | $6.32 | $28,224.45 | $3.73 | 8,321.38 | $341,938.00 | $313,713.55 |
| 2030-10-01 | 7844 | 290 | 2 | $27,714.66 | 5,752.30 | 3,834.87 | $132.30 | $5.69 | $384.04 | $6.55 | $28,243.25 | $3.60 | 8,457.44 | $354,548.80 | $326,305.55 |
| 2030-11-01 | 8134 | 300 | 2 | $27,714.66 | 5,964.97 | 3,976.64 | $137.19 | $5.91 | $398.24 | $6.79 | $28,262.79 | $3.47 | 8,598.87 | $367,656.80 | $339,394.01 |
| 2030-12-01 | 8434 | 312 | 2 | $27,714.66 | 6,184.97 | 4,123.31 | $142.25 | $6.12 | $412.93 | $7.04 | $28,283.01 | $3.35 | 8,745.17 | $381,216.80 | $352,933.79 |
| 2031-01-01 | 8746 | 323 | 2 | $27,714.66 | 6,413.77 | 4,275.85 | $147.52 | $6.35 | $428.20 | $7.30 | $28,304.03 | $3.24 | 8,897.32 | $395,319.20 | $367,015.17 |
| 2031-02-01 | 9069 | 335 | 2 | $27,714.66 | 6,650.64 | 4,433.76 | $152.96 | $6.58 | $444.02 | $7.57 | $28,325.80 | $3.12 | 9,054.84 | $409,918.80 | $381,593.00 |
| 2031-03-01 | 9404 | 347 | 2 | $27,714.66 | 6,896.30 | 4,597.54 | $158.62 | $6.83 | $460.42 | $7.85 | $28,348.37 | $3.01 | 9,218.21 | $425,060.80 | $396,712.43 |
| 2031-04-01 | 9751 | 360 | 2 | $27,714.66 | 7,150.77 | 4,767.18 | $164.47 | $7.08 | $477.41 | $8.14 | $28,371.76 | $2.91 | 9,387.43 | $440,745.20 | $412,373.44 |
| 2031-05-01 | 10111 | 374 | 2 | $27,714.66 | 7,414.77 | 4,943.18 | $170.54 | $7.34 | $495.03 | $8.44 | $28,396.02 | $2.81 | 9,562.99 | $457,017.20 | $428,621.18 |
| 2031-06-01 | 10485 | 387 | 2 | $27,714.66 | 7,689.04 | 5,126.03 | $176.85 | $7.61 | $513.35 | $8.75 | $28,421.22 | $2.71 | 9,745.38 | $473,922.00 | $445,500.78 |
| 2031-07-01 | 10872 | 402 | 2 | $27,714.66 | 7,972.84 | 5,315.23 | $183.38 | $7.89 | $532.29 | $9.08 | $28,447.30 | $2.62 | 9,934.11 | $491,414.40 | $462,967.10 |
| 2031-08-01 | 11274 | 417 | 2 | $27,714.66 | 8,267.65 | 5,511.76 | $190.16 | $8.18 | $551.98 | $9.41 | $28,474.39 | $2.53 | 10,130.15 | $509,584.80 | $481,110.41 |
| 2031-09-01 | 11691 | 432 | 2 | $27,714.66 | 8,573.45 | 5,715.63 | $197.19 | $8.49 | $572.39 | $9.76 | $28,502.49 | $2.44 | 10,333.51 | $528,433.20 | $499,930.71 |
| 2031-10-01 | 12123 | 448 | 2 | $27,714.66 | 8,890.25 | 5,926.83 | $204.48 | $8.80 | $593.54 | $10.12 | $28,531.60 | $2.35 | 10,544.18 | $547,959.60 | $519,428.00 |
| 2031-11-01 | 12571 | 465 | 2 | $27,714.66 | 9,218.78 | 6,145.86 | $212.03 | $9.13 | $615.48 | $10.49 | $28,561.79 | $2.27 | 10,762.66 | $568,209.20 | $539,647.41 |
| 2031-12-01 | 13036 | 482 | 2 | $27,714.66 | 9,559.79 | 6,373.19 | $219.88 | $9.46 | $638.24 | $10.88 | $28,593.12 | $2.19 | 10,989.42 | $589,227.20 | $560,634.08 |
| 2032-01-01 | 13518 | 500 | 2 | $27,714.66 | 9,913.26 | 6,608.84 | $228.00 | $9.81 | $661.84 | $11.28 | $28,625.60 | $2.12 | 11,224.48 | $611,013.60 | $582,388.00 |
| 2032-02-01 | 14018 | 518 | 2 | $27,714.66 | 10,279.92 | 6,853.28 | $236.44 | $10.18 | $686.32 | $11.70 | $28,659.30 | $2.04 | 11,468.32 | $633,613.60 | $604,954.30 |
| 2032-03-01 | 14536 | 537 | 2 | $27,714.66 | 10,659.79 | 7,106.53 | $245.18 | $10.55 | $711.68 | $12.13 | $28,694.21 | $1.97 | 11,720.93 | $657,027.20 | $628,332.99 |
| 2032-04-01 | 15073 | 557 | 2 | $27,714.66 | 11,053.59 | 7,369.06 | $254.23 | $10.94 | $737.97 | $12.58 | $28,730.39 | $1.91 | 11,982.81 | $681,299.60 | $652,569.21 |
| 2032-05-01 | 15630 | 578 | 2 | $27,714.66 | 11,462.06 | 7,641.38 | $263.63 | $11.35 | $765.24 | $13.05 | $28,767.93 | $1.84 | 12,254.44 | $706,476.00 | $677,708.07 |
| 2032-06-01 | 16208 | 599 | 2 | $27,714.66 | 11,885.93 | 7,923.96 | $273.38 | $11.77 | $793.54 | $13.53 | $28,806.88 | $1.78 | 12,536.31 | $732,601.60 | $703,794.72 |
| 2032-07-01 | 16807 | 621 | 2 | $27,714.66 | 12,325.20 | 8,216.80 | $283.48 | $12.20 | $822.87 | $14.03 | $28,847.24 | $1.72 | 12,828.43 | $759,676.40 | $730,829.16 |
| 2032-08-01 | 17428 | 644 | 2 | $27,714.66 | 12,780.60 | 8,520.40 | $293.95 | $12.65 | $853.27 | $14.55 | $28,889.09 | $1.66 | 13,131.27 | $787,745.60 | $758,856.51 |
| 2032-09-01 | 18072 | 668 | 2 | $27,714.66 | 13,252.87 | 8,835.25 | $304.82 | $13.12 | $884.81 | $15.09 | $28,932.49 | $1.60 | 13,445.33 | $816,854.40 | $787,921.91 |
| 2032-10-01 | 18740 | 693 | 2 | $27,714.66 | 13,742.74 | 9,161.83 | $316.08 | $13.61 | $917.51 | $15.64 | $28,977.50 | $1.55 | 13,771.09 | $847,048.00 | $818,070.50 |
| 2032-11-01 | 19433 | 719 | 2 | $27,714.66 | 14,250.95 | 9,500.63 | $327.77 | $14.11 | $951.44 | $16.22 | $29,024.20 | $1.49 | 14,109.04 | $878,371.60 | $849,347.40 |
| 2032-12-01 | 20152 | 745 | 2 | $27,714.66 | 14,778.22 | 9,852.14 | $339.90 | $14.63 | $986.64 | $16.82 | $29,072.65 | $1.44 | 14,459.68 | $910,870.40 | $881,797.75 |
| 2033-01-01 | 20897 | 773 | 2 | $27,714.66 | 15,324.55 | 10,216.37 | $352.46 | $15.17 | $1,023.12 | $17.44 | $29,122.86 | $1.39 | 14,822.99 | $944,544.40 | $915,421.54 |
| 2033-02-01 | 21670 | 801 | 2 | $27,714.66 | 15,891.42 | 10,594.28 | $365.50 | $15.73 | $1,060.96 | $18.09 | $29,174.95 | $1.35 | 15,199.96 | $979,484.00 | $950,309.05 |
| 2033-03-01 | 22471 | 831 | 2 | $27,714.66 | 16,478.82 | 10,985.88 | $379.01 | $16.31 | $1,100.18 | $18.76 | $29,228.93 | $1.30 | 15,590.58 | $1,015,689.20 | $986,460.27 |
| 2033-04-01 | 23302 | 862 | 2 | $27,714.66 | 17,088.23 | 11,392.15 | $393.03 | $16.92 | $1,140.87 | $19.45 | $29,284.92 | $1.26 | 15,995.84 | $1,053,250.40 | $1,023,965.48 |
| 2033-05-01 | 24164 | 894 | 2 | $27,714.66 | 17,720.36 | 11,813.58 | $407.57 | $17.54 | $1,183.07 | $20.17 | $29,343.01 | $1.21 | 16,416.21 | $1,092,212.80 | $1,062,869.79 |
| 2033-06-01 | 25058 | 927 | 2 | $27,714.66 | 18,375.97 | 12,250.65 | $422.65 | $18.19 | $1,226.84 | $20.92 | $29,403.26 | $1.17 | 16,852.19 | $1,132,621.60 | $1,103,218.34 |
| 2033-07-01 | 25985 | 961 | 2 | $27,714.66 | 19,055.77 | 12,703.85 | $438.28 | $18.87 | $1,272.23 | $21.69 | $29,465.73 | $1.13 | 17,304.25 | $1,174,522.00 | $1,145,056.27 |
| 2033-08-01 | 26946 | 997 | 2 | $27,714.66 | 19,760.51 | 13,173.67 | $454.49 | $19.56 | $1,319.28 | $22.49 | $29,530.48 | $1.10 | 17,772.90 | $1,217,959.20 | $1,188,428.72 |
| 2033-09-01 | 27943 | 1033 | 2 | $27,714.66 | 20,491.65 | 13,661.10 | $471.31 | $20.29 | $1,368.09 | $23.33 | $29,597.67 | $1.06 | 18,259.11 | $1,263,023.60 | $1,233,425.93 |
| 2033-10-01 | 28976 | 1072 | 2 | $27,714.66 | 21,249.18 | 14,166.12 | $488.73 | $21.04 | $1,418.66 | $24.19 | $29,667.28 | $1.02 | 18,762.87 | $1,309,715.20 | $1,280,047.92 |
| 2033-11-01 | 30048 | 1111 | 2 | $27,714.66 | 22,035.32 | 14,690.21 | $506.81 | $21.81 | $1,471.15 | $25.08 | $29,739.52 | $0.99 | 19,285.66 | $1,358,169.60 | $1,328,430.08 |
| 2033-12-01 | 31159 | 1152 | 2 | $27,714.66 | 22,850.06 | 15,233.37 | $525.55 | $22.62 | $1,525.54 | $26.01 | $29,814.39 | $0.96 | 19,827.46 | $1,408,386.80 | $1,378,572.41 |
| 2034-01-01 | 32311 | 1195 | 2 | $27,714.66 | 23,694.86 | 15,796.58 | $544.98 | $23.46 | $1,581.95 | $26.97 | $29,892.02 | $0.93 | 20,389.25 | $1,460,457.20 | $1,430,565.18 |
| 2034-02-01 | 33506 | 1239 | 2 | $27,714.66 | 24,571.20 | 16,380.80 | $565.14 | $24.33 | $1,640.45 | $27.97 | $29,972.55 | $0.89 | 20,972.02 | $1,514,471.20 | $1,484,498.65 |
| 2034-03-01 | 34745 | 1285 | 3 | $41,571.99 | 25,479.81 | 16,986.54 | $586.04 | $25.23 | $1,701.12 | $29.00 | $43,913.37 | $1.26 | 23,892.32 | $1,570,474.00 | $1,526,560.63 |
| 2034-04-01 | 36030 | 1333 | 3 | $41,571.99 | 26,422.15 | 17,614.76 | $607.71 | $26.16 | $1,764.03 | $30.08 | $43,999.96 | $1.22 | 24,518.98 | $1,628,556.00 | $1,584,556.04 |
| 2034-05-01 | 37363 | 1382 | 3 | $41,571.99 | 27,399.69 | 18,266.46 | $630.19 | $27.13 | $1,829.29 | $31.19 | $44,089.79 | $1.18 | 25,169.04 | $1,688,807.60 | $1,644,717.81 |
| 2034-06-01 | 38745 | 1433 | 3 | $41,571.99 | 28,413.16 | 18,942.11 | $653.50 | $28.13 | $1,896.96 | $32.34 | $44,182.92 | $1.14 | 25,843.00 | $1,751,274.00 | $1,707,091.08 |
| 2034-07-01 | 40178 | 1486 | 3 | $41,571.99 | 29,464.03 | 19,642.69 | $677.67 | $29.17 | $1,967.11 | $33.54 | $44,279.49 | $1.10 | 26,541.83 | $1,816,045.60 | $1,771,766.11 |
| 2034-08-01 | 41664 | 1541 | 3 | $41,571.99 | 30,553.77 | 20,369.18 | $702.74 | $30.25 | $2,039.87 | $34.78 | $44,379.62 | $1.07 | 27,266.51 | $1,883,212.80 | $1,838,833.18 |
| 2034-09-01 | 43205 | 1598 | 3 | $41,571.99 | 31,683.84 | 21,122.56 | $728.73 | $31.37 | $2,115.32 | $36.07 | $44,483.47 | $1.03 | 28,018.00 | $1,952,866.00 | $1,908,382.53 |
| 2034-10-01 | 44803 | 1657 | 3 | $41,571.99 | 32,855.72 | 21,903.81 | $755.68 | $32.53 | $2,193.55 | $37.40 | $44,591.15 | $1.00 | 28,797.30 | $2,025,095.60 | $1,980,504.45 |
| 2034-11-01 | 46460 | 1719 | 3 | $41,571.99 | 34,070.86 | 22,713.90 | $783.63 | $33.73 | $2,274.68 | $38.78 | $44,702.82 | $0.96 | 29,605.37 | $2,099,992.00 | $2,055,289.18 |
| 2034-12-01 | 48179 | 1782 | 3 | $41,571.99 | 35,331.46 | 23,554.31 | $812.62 | $34.98 | $2,358.84 | $40.22 | $44,818.65 | $0.93 | 30,443.67 | $2,177,690.80 | $2,132,872.15 |
| 2035-01-01 | 49961 | 1848 | 3 | $41,571.99 | 36,638.27 | 24,425.51 | $842.68 | $36.27 | $2,446.09 | $41.71 | $44,938.74 | $0.90 | 31,312.70 | $2,258,237.20 | $2,213,298.46 |
| 2035-02-01 | 51809 | 1916 | 4 | $55,429.32 | 37,993.48 | 25,328.98 | $873.85 | $37.61 | $2,536.57 | $43.25 | $58,920.60 | $1.14 | 34,529.99 | $2,341,766.80 | $2,282,846.20 |
| 2035-03-01 | 53725 | 1987 | 4 | $55,429.32 | 39,398.55 | 26,265.70 | $906.17 | $39.00 | $2,630.38 | $44.85 | $59,049.72 | $1.10 | 35,464.37 | $2,428,370.00 | $2,369,320.28 |
| 2035-04-01 | 55712 | 2061 | 4 | $55,429.32 | 40,855.69 | 27,237.13 | $939.68 | $40.45 | $2,727.66 | $46.51 | $59,183.62 | $1.06 | 36,433.37 | $2,518,182.40 | $2,458,998.78 |
| 2035-05-01 | 57773 | 2137 | 4 | $55,429.32 | 42,367.10 | 28,244.73 | $974.44 | $41.94 | $2,828.57 | $48.23 | $59,322.50 | $1.03 | 37,438.45 | $2,611,339.60 | $2,552,017.10 |
| 2035-06-01 | 59910 | 2216 | 4 | $55,429.32 | 43,934.24 | 29,289.50 | $1,010.49 | $43.49 | $2,933.19 | $50.01 | $59,466.51 | $0.99 | 38,480.60 | $2,707,932.00 | $2,648,465.49 |
| 2035-07-01 | 62126 | 2298 | 4 | $55,429.32 | 45,559.32 | 30,372.88 | $1,047.86 | $45.10 | $3,041.69 | $51.86 | $59,615.84 | $0.96 | 39,561.28 | $2,808,095.20 | $2,748,479.36 |
| 2035-08-01 | 64424 | 2383 | 4 | $55,429.32 | 47,244.53 | 31,496.35 | $1,086.62 | $46.77 | $3,154.20 | $53.78 | $59,770.70 | $0.93 | 40,681.94 | $2,911,964.80 | $2,852,194.10 |
| 2035-09-01 | 66807 | 2471 | 4 | $55,429.32 | 48,992.07 | 32,661.38 | $1,126.82 | $48.50 | $3,270.87 | $55.77 | $59,931.28 | $0.90 | 41,844.06 | $3,019,676.40 | $2,959,745.12 |
| 2035-10-01 | 69278 | 2563 | 5 | $69,286.65 | 50,804.15 | 33,869.43 | $1,168.50 | $50.30 | $3,391.85 | $57.83 | $73,955.12 | $1.07 | 45,365.17 | $3,131,365.60 | $3,057,410.48 |
| 2035-11-01 | 71841 | 2658 | 5 | $69,286.65 | 52,683.69 | 35,122.46 | $1,211.72 | $52.16 | $3,517.34 | $59.97 | $74,127.84 | $1.03 | 46,615.07 | $3,247,213.20 | $3,173,085.36 |
| 2035-12-01 | 74499 | 2756 | 5 | $69,286.65 | 54,632.90 | 36,421.94 | $1,256.56 | $54.09 | $3,647.47 | $62.19 | $74,306.95 | $1.00 | 47,911.30 | $3,367,354.80 | $3,293,047.85 |
| 2036-01-01 | 77255 | 2858 | 5 | $69,286.65 | 56,653.98 | 37,769.32 | $1,303.04 | $56.09 | $3,782.40 | $64.49 | $74,492.67 | $0.96 | 49,255.31 | $3,491,926.00 | $3,417,433.33 |
| 2036-02-01 | 80113 | 2964 | 5 | $69,286.65 | 58,749.86 | 39,166.57 | $1,351.25 | $58.16 | $3,922.33 | $66.88 | $74,685.27 | $0.93 | 50,649.07 | $3,621,107.60 | $3,546,422.33 |
| 2036-03-01 | 83077 | 3073 | 5 | $69,286.65 | 60,923.47 | 40,615.65 | $1,401.24 | $60.31 | $4,067.45 | $69.35 | $74,885.01 | $0.90 | 52,094.52 | $3,755,080.40 | $3,680,195.39 |
| 2036-04-01 | 86150 | 3187 | 6 | $83,143.98 | 63,177.02 | 42,118.01 | $1,453.07 | $62.55 | $4,217.90 | $71.92 | $88,949.42 | $1.03 | 55,909.21 | $3,893,980.00 | $3,805,030.58 |
| 2036-05-01 | 89337 | 3305 | 6 | $83,143.98 | 65,514.16 | 43,676.11 | $1,506.83 | $64.86 | $4,373.94 | $74.58 | $89,164.18 | $1.00 | 57,463.42 | $4,038,032.40 | $3,948,868.22 |
| 2036-06-01 | 92642 | 3427 | 6 | $83,143.98 | 67,937.84 | 45,291.90 | $1,562.57 | $67.26 | $4,535.75 | $77.34 | $89,386.90 | $0.96 | 59,075.16 | $4,187,418.40 | $4,098,031.50 |
| 2036-07-01 | 96069 | 3554 | 6 | $83,143.98 | 70,450.99 | 46,967.33 | $1,620.37 | $69.75 | $4,703.54 | $80.20 | $89,617.83 | $0.93 | 60,746.41 | $4,342,318.80 | $4,252,700.97 |
| 2036-08-01 | 99623 | 3686 | 6 | $83,143.98 | 73,057.27 | 48,704.85 | $1,680.32 | $72.33 | $4,877.54 | $83.16 | $89,857.33 | $0.90 | 62,479.58 | $4,502,959.60 | $4,413,102.27 |
| 2036-09-01 | 103309 | 3822 | 7 | $97,001.31 | 75,760.35 | 50,506.90 | $1,742.49 | $75.00 | $5,058.01 | $86.24 | $103,963.05 | $1.01 | 66,593.22 | $4,669,566.80 | $4,565,603.75 |
| 2036-10-01 | 107131 | 3963 | 7 | $97,001.31 | 78,563.17 | 52,375.45 | $1,806.95 | $77.78 | $5,245.13 | $89.43 | $104,220.61 | $0.97 | 68,457.09 | $4,842,321.20 | $4,738,100.59 |
| 2036-11-01 | 111094 | 4110 | 7 | $97,001.31 | 81,469.39 | 54,312.92 | $1,873.80 | $80.65 | $5,439.16 | $92.74 | $104,487.66 | $0.94 | 70,389.72 | $5,021,448.80 | $4,916,961.14 |
| 2036-12-01 | 115204 | 4262 | 7 | $97,001.31 | 84,483.40 | 56,322.27 | $1,943.12 | $83.64 | $5,640.39 | $96.17 | $104,764.62 | $0.91 | 72,394.04 | $5,207,220.80 | $5,102,456.18 |
| 2037-01-01 | 119466 | 4420 | 8 | $110,858.64 | 87,608.89 | 58,405.92 | $2,015.00 | $86.73 | $5,849.06 | $99.73 | $118,909.16 | $1.00 | 76,788.57 | $5,399,863.20 | $5,280,954.04 |
| 2037-02-01 | 123886 | 4583 | 8 | $110,858.64 | 90,850.24 | 60,566.82 | $2,089.56 | $89.94 | $6,065.46 | $103.42 | $119,207.01 | $0.96 | 78,944.07 | $5,599,647.20 | $5,480,440.19 |
| 2037-03-01 | 128469 | 4753 | 8 | $110,858.64 | 94,211.12 | 62,807.42 | $2,166.86 | $93.27 | $6,289.84 | $107.24 | $119,515.85 | $0.93 | 81,179.06 | $5,806,798.80 | $5,687,282.95 |
| 2037-04-01 | 133222 | 4929 | 8 | $110,858.64 | 97,696.68 | 65,131.12 | $2,247.02 | $96.72 | $6,522.55 | $111.21 | $119,836.14 | $0.90 | 83,496.95 | $6,021,634.40 | $5,901,798.26 |
| 2037-05-01 | 138151 | 5111 | 9 | $124,715.97 | 101,311.30 | 67,540.86 | $2,330.16 | $100.30 | $6,763.87 | $115.33 | $134,025.63 | $0.97 | 88,216.76 | $6,244,425.20 | $6,110,399.57 |
| 2037-06-01 | 143262 | 5300 | 9 | $124,715.97 | 105,059.38 | 70,039.59 | $2,416.37 | $104.01 | $7,014.11 | $119.59 | $134,370.04 | $0.94 | 90,709.24 | $6,475,442.40 | $6,341,072.36 |
| 2037-07-01 | 148562 | 5496 | 9 | $124,715.97 | 108,946.07 | 72,630.71 | $2,505.76 | $107.86 | $7,273.60 | $124.02 | $134,727.20 | $0.91 | 93,293.88 | $6,715,002.40 | $6,580,275.20 |
| 2037-08-01 | 154058 | 5700 | 10 | $138,573.30 | 112,976.49 | 75,317.66 | $2,598.46 | $111.85 | $7,542.68 | $128.60 | $148,954.89 | $0.97 | 98,290.20 | $6,963,421.60 | $6,814,466.71 |
| 2037-09-01 | 159758 | 5911 | 10 | $138,573.30 | 117,156.52 | 78,104.34 | $2,694.60 | $115.98 | $7,821.75 | $133.36 | $149,339.00 | $0.93 | 101,069.91 | $7,221,061.60 | $7,071,722.60 |
| 2037-10-01 | 165669 | 6129 | 10 | $138,573.30 | 121,491.27 | 80,994.18 | $2,794.30 | $120.28 | $8,111.15 | $138.30 | $149,737.33 | $0.90 | 103,952.53 | $7,488,238.80 | $7,338,501.47 |
| 2037-11-01 | 171798 | 6356 | 11 | $152,430.63 | 125,985.90 | 83,990.60 | $2,897.68 | $124.73 | $8,411.23 | $143.41 | $164,007.68 | $0.95 | 109,257.54 | $7,765,269.60 | $7,601,261.92 |
| 2037-12-01 | 178154 | 6591 | 11 | $152,430.63 | 130,646.99 | 87,097.99 | $3,004.88 | $129.34 | $8,722.42 | $148.72 | $164,435.99 | $0.92 | 112,357.16 | $8,052,560.80 | $7,888,124.81 |
| 2038-01-01 | 184745 | 6835 | 11 | $152,430.63 | 135,480.42 | 90,320.28 | $3,116.05 | $134.13 | $9,045.12 | $154.22 | $164,880.14 | $0.89 | 115,571.39 | $8,350,474.00 | $8,185,593.86 |
| 2038-02-01 | 191580 | 7088 | 12 | $166,287.96 | 140,492.78 | 93,661.85 | $3,231.33 | $139.09 | $9,379.76 | $159.93 | $179,198.07 | $0.94 | 121,220.69 | $8,659,416.00 | $8,480,217.93 |
| 2038-03-01 | 198668 | 7350 | 12 | $166,287.96 | 145,690.68 | 97,127.12 | $3,350.89 | $144.23 | $9,726.79 | $165.84 | $179,675.71 | $0.90 | 124,677.29 | $8,979,793.60 | $8,800,117.89 |
| 2038-04-01 | 206018 | 7622 | 13 | $180,145.29 | 151,080.70 | 100,720.47 | $3,474.86 | $149.57 | $10,086.64 | $171.98 | $194,028.34 | $0.94 | 130,577.75 | $9,312,013.60 | $9,117,985.26 |
| 2038-05-01 | 213640 | 7904 | 13 | $180,145.29 | 156,670.20 | 104,446.80 | $3,603.41 | $155.10 | $10,459.81 | $178.34 | $194,541.97 | $0.91 | 134,294.76 | $9,656,528.00 | $9,461,986.03 |
| 2038-06-01 | 221544 | 8197 | 14 | $194,002.62 | 162,466.50 | 108,311.00 | $3,736.73 | $160.84 | $10,846.79 | $184.94 | $208,931.93 | $0.94 | 140,465.39 | $10,013,788.80 | $9,804,856.87 |
| 2038-07-01 | 229741 | 8500 | 14 | $194,002.62 | 168,477.67 | 112,318.45 | $3,874.99 | $166.79 | $11,248.12 | $191.78 | $209,484.30 | $0.91 | 144,462.81 | $10,384,293.20 | $10,174,808.90 |
| 2038-08-01 | 238241 | 8814 | 14 | $194,002.62 | 174,711.04 | 116,474.02 | $4,018.35 | $172.96 | $11,664.28 | $198.88 | $210,057.10 | $0.88 | 148,608.00 | $10,768,493.20 | $10,558,436.10 |
| 2038-09-01 | 247055 | 9141 | 15 | $207,859.95 | 181,174.67 | 120,783.11 | $4,167.02 | $179.36 | $12,095.81 | $206.24 | $224,508.38 | $0.91 | 155,222.40 | $11,166,886.00 | $10,942,377.62 |
| 2038-10-01 | 256196 | 9479 | 16 | $221,717.28 | 187,878.11 | 125,252.07 | $4,321.20 | $186.00 | $12,543.36 | $213.87 | $238,981.70 | $0.93 | 161,996.27 | $11,580,059.20 | $11,341,077.50 |
| 2038-11-01 | 265675 | 9829 | 16 | $221,717.28 | 194,829.41 | 129,886.28 | $4,481.08 | $192.88 | $13,007.45 | $221.78 | $239,620.47 | $0.90 | 166,618.89 | $12,008,510.00 | $11,768,889.53 |
| 2038-12-01 | 275504 | 10193 | 17 | $235,574.61 | 202,037.39 | 134,691.59 | $4,646.86 | $200.02 | $13,488.68 | $229.99 | $254,140.15 | $0.92 | 173,728.27 | $12,452,780.80 | $12,198,640.65 |
| 2039-01-01 | 285697 | 10570 | 17 | $235,574.61 | 209,512.30 | 139,674.86 | $4,818.78 | $207.42 | $13,987.73 | $238.49 | $254,827.03 | $0.89 | 178,699.09 | $12,913,504.40 | $12,658,677.37 |
| 2039-02-01 | 296267 | 10961 | 18 | $249,431.94 | 217,263.67 | 144,842.45 | $4,997.06 | $215.09 | $14,505.23 | $247.32 | $269,396.65 | $0.91 | 186,169.84 | $13,391,268.40 | $13,121,871.75 |
| 2039-03-01 | 307228 | 11367 | 19 | $263,289.27 | 225,301.78 | 150,201.19 | $5,181.94 | $223.05 | $15,041.88 | $256.47 | $283,992.61 | $0.92 | 193,831.26 | $13,886,705.60 | $13,602,712.99 |
| 2039-04-01 | 318595 | 11788 | 19 | $263,289.27 | 233,637.63 | 155,758.42 | $5,373.67 | $231.30 | $15,598.41 | $265.96 | $284,758.61 | $0.89 | 199,374.60 | $14,400,494.00 | $14,115,735.39 |
| 2039-05-01 | 330383 | 12224 | 20 | $277,146.60 | 242,282.21 | 161,521.47 | $5,572.49 | $239.86 | $16,175.55 | $275.80 | $299,410.30 | $0.91 | 207,439.33 | $14,933,311.60 | $14,633,901.30 |
| 2039-06-01 | 342607 | 12676 | 21 | $291,003.93 | 251,246.53 | 167,497.68 | $5,778.67 | $248.73 | $16,774.04 | $286.00 | $314,091.38 | $0.92 | 215,716.68 | $15,485,836.40 | $15,171,745.02 |
| 2039-07-01 | 355283 | 13145 | 21 | $291,003.93 | 260,542.31 | 173,694.87 | $5,992.47 | $257.94 | $17,394.66 | $296.58 | $314,945.58 | $0.89 | 221,898.38 | $16,058,791.60 | $15,743,846.02 |
| 2039-08-01 | 368428 | 13631 | 22 | $304,861.26 | 270,182.03 | 180,121.35 | $6,214.19 | $267.48 | $18,038.23 | $307.56 | $329,688.72 | $0.89 | 230,624.88 | $16,652,945.60 | $16,323,256.88 |
| 2039-09-01 | 382059 | 14136 | 23 | $318,718.59 | 280,178.15 | 186,785.44 | $6,444.10 | $277.38 | $18,705.61 | $318.94 | $344,464.61 | $0.90 | 239,588.38 | $17,269,066.80 | $16,924,602.19 |
| 2039-10-01 | 396195 | 14659 | 24 | $332,575.92 | 290,544.61 | 193,696.41 | $6,682.53 | $287.64 | $19,397.71 | $330.74 | $359,274.53 | $0.91 | 248,798.16 | $17,908,014.00 | $17,548,739.47 |
| 2039-11-01 | 410854 | 15201 | 25 | $346,433.25 | 301,294.61 | 200,863.07 | $6,929.78 | $298.28 | $20,115.41 | $342.97 | $374,119.69 | $0.91 | 258,262.99 | $18,570,600.80 | $18,196,481.11 |
| 2039-12-01 | 426055 | 15764 | 26 | $360,290.58 | 312,442.07 | 208,294.71 | $7,186.17 | $309.32 | $20,859.65 | $355.66 | $389,001.38 | $0.91 | 267,992.13 | $19,257,686.00 | $18,868,684.62 |
| 2040-01-01 | 441819 | 16347 | 26 | $360,290.58 | 324,002.40 | 216,001.60 | $7,452.06 | $320.76 | $21,631.46 | $368.82 | $390,063.68 | $0.88 | 275,679.75 | $19,970,218.80 | $19,580,155.12 |
| 2040-02-01 | 458166 | 16952 | 27 | $374,147.91 | 335,990.26 | 223,993.51 | $7,727.78 | $332.63 | $22,431.81 | $382.47 | $405,022.59 | $0.88 | 285,967.77 | $20,709,103.20 | $20,304,080.61 |
| 2040-03-01 | 475118 | 17579 | 28 | $388,005.24 | 348,421.80 | 232,281.20 | $8,013.70 | $344.94 | $23,261.78 | $396.62 | $420,022.28 | $0.88 | 296,550.82 | $21,475,333.60 | $21,055,311.32 |
| 2040-04-01 | 492697 | 18229 | 29 | $401,862.57 | 361,313.14 | 240,875.43 | $8,310.20 | $357.70 | $24,122.45 | $411.29 | $435,064.21 | $0.88 | 307,439.64 | $22,269,904.40 | $21,834,840.19 |
| 2040-05-01 | 510926 | 18904 | 30 | $415,719.90 | 374,681.15 | 249,787.43 | $8,617.67 | $370.93 | $25,014.94 | $426.51 | $450,149.95 | $0.88 | 318,645.45 | $23,093,855.20 | $22,643,705.25 |
| 2040-06-01 | 529830 | 19603 | 32 | $443,434.56 | 388,544.16 | 259,029.44 | $8,936.52 | $384.66 | $25,940.48 | $442.29 | $479,138.50 | $0.90 | 332,496.52 | $23,948,316.00 | $23,469,177.50 |
| 2040-07-01 | 549433 | 20329 | 33 | $457,291.89 | 402,919.77 | 268,613.18 | $9,267.15 | $398.89 | $26,900.24 | $458.66 | $494,316.83 | $0.90 | 344,372.39 | $24,834,371.60 | $24,340,054.77 |
| 2040-08-01 | 569762 | 21081 | 34 | $471,149.22 | 417,827.79 | 278,551.86 | $9,610.04 | $413.65 | $27,895.55 | $475.63 | $509,544.08 | $0.89 | 356,602.30 | $25,753,242.40 | $25,243,698.32 |
| 2040-09-01 | 590843 | 21861 | 35 | $485,006.55 | 433,287.27 | 288,858.18 | $9,965.61 | $428.95 | $28,927.67 | $493.23 | $524,822.01 | $0.89 | 369,198.94 | $26,706,103.60 | $26,181,281.59 |
| 2040-10-01 | 612704 | 22670 | 36 | $498,863.88 | 449,318.76 | 299,545.84 | $10,334.33 | $444.83 | $29,997.99 | $511.47 | $540,152.50 | $0.88 | 382,175.96 | $27,694,220.80 | $27,154,068.30 |
| 2040-11-01 | 635374 | 23508 | 38 | $526,578.54 | 465,943.52 | 310,629.01 | $10,716.70 | $461.28 | $31,107.91 | $530.40 | $569,394.84 | $0.90 | 397,863.59 | $28,718,904.80 | $28,149,509.96 |
| 2040-12-01 | 658882 | 24378 | 39 | $540,435.87 | 483,182.81 | 322,121.88 | $11,113.20 | $478.35 | $32,258.86 | $550.02 | $584,836.31 | $0.89 | 411,643.81 | $29,781,466.40 | $29,196,630.09 |
| No. | C | V |
|---|---|---|
| 1. | K | 3500000 |
| 2. | r | 0.05 |
| 3. | d | 0.013 |
| 4. | t | 180 |
| 5. | p | 111.07 |
| 6. | u | 0.63 |
| 7. | m | 2592000 |
| 8. | f | 2880 |
| 9. | z | 89 |
| 10. | g | 1048576 |
| 11. | h | 345 |
| 12. | n1 | 3 |
| 13. | n2 | 5 |
| 14. | n3 | 2 |
| 15. | e1 | 3 |
| 16. | e2 | 2 |
| 17. | c1 | 13857.33 |
| 18. | c2 | 0.023 |
| 19. | c3 | 0.00099 |
| 20. | c4 | 0.000005 |
| 21. | c5 | 0.0000004 |
| 22. | c6 | 0.00005 |
| 23. | b1 | 2316.083 |
| 24. | b2 | 0.615 |
| 25. | b3 | 0.075 |
| 26. | j1 | 0.39 |
| 27. | j2 | 0.34 |
| 28. | j3 | 0.27 |
| 29. | v1 | 75.00 |
| 30. | v2 | 35.00 |
| 31. | v3 | 15.00 |
| 32. | year | 2026 |
| 33. | month | 1 |
| 34. | day | 1 |