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 6% 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 | 47 | 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 | 1047 | 49 | 2 | $27,714.66 | 767.80 | 511.87 | $17.66 | $0.76 | $51.26 | $0.87 | $27,785.21 | $26.54 | 5,142.76 | $47,324.40 | $19,539.19 |
| 2026-03-01 | 1096 | 51 | 2 | $27,714.66 | 803.74 | 535.83 | $18.49 | $0.80 | $53.66 | $0.91 | $27,788.52 | $25.35 | 5,166.65 | $49,539.20 | $21,750.68 |
| 2026-04-01 | 1147 | 53 | 2 | $27,714.66 | 841.14 | 560.76 | $19.35 | $0.83 | $56.16 | $0.96 | $27,791.95 | $24.23 | 5,191.52 | $51,844.40 | $24,052.45 |
| 2026-05-01 | 1200 | 56 | 2 | $27,714.66 | 880.00 | 586.67 | $20.24 | $0.87 | $58.75 | $1.00 | $27,795.53 | $23.16 | 5,217.37 | $54,240.00 | $26,444.47 |
| 2026-06-01 | 1256 | 59 | 2 | $27,714.66 | 921.07 | 614.05 | $21.18 | $0.91 | $61.49 | $1.05 | $27,799.30 | $22.13 | 5,244.68 | $56,771.20 | $28,971.90 |
| 2026-07-01 | 1315 | 61 | 2 | $27,714.66 | 964.34 | 642.89 | $22.18 | $0.95 | $64.38 | $1.10 | $27,803.27 | $21.14 | 5,273.45 | $59,438.00 | $31,634.73 |
| 2026-08-01 | 1376 | 64 | 2 | $27,714.66 | 1,009.07 | 672.71 | $23.21 | $1.00 | $67.37 | $1.15 | $27,807.39 | $20.21 | 5,303.20 | $62,195.20 | $34,387.81 |
| 2026-09-01 | 1440 | 67 | 2 | $27,714.66 | 1,056.01 | 704.00 | $24.29 | $1.05 | $70.50 | $1.20 | $27,811.70 | $19.31 | 5,334.41 | $65,088.00 | $37,276.30 |
| 2026-10-01 | 1507 | 70 | 2 | $27,714.66 | 1,105.14 | 736.76 | $25.42 | $1.09 | $73.78 | $1.26 | $27,816.21 | $18.46 | 5,367.08 | $68,116.40 | $40,300.19 |
| 2026-11-01 | 1577 | 74 | 2 | $27,714.66 | 1,156.47 | 770.98 | $26.60 | $1.14 | $77.21 | $1.32 | $27,820.93 | $17.64 | 5,401.22 | $71,280.40 | $43,459.47 |
| 2026-12-01 | 1651 | 77 | 2 | $27,714.66 | 1,210.74 | 807.16 | $27.85 | $1.20 | $80.83 | $1.38 | $27,825.92 | $16.85 | 5,437.31 | $74,625.20 | $46,799.28 |
| 2027-01-01 | 1728 | 81 | 2 | $27,714.66 | 1,267.21 | 844.80 | $29.15 | $1.25 | $84.60 | $1.44 | $27,831.11 | $16.11 | 5,474.86 | $78,105.60 | $50,274.49 |
| 2027-02-01 | 1809 | 85 | 2 | $27,714.66 | 1,326.61 | 884.40 | $30.51 | $1.31 | $88.57 | $1.51 | $27,836.56 | $15.39 | 5,514.36 | $81,766.80 | $53,930.24 |
| 2027-03-01 | 1894 | 89 | 2 | $27,714.66 | 1,388.94 | 925.96 | $31.95 | $1.38 | $92.73 | $1.58 | $27,842.29 | $14.70 | 5,555.81 | $85,608.80 | $57,766.51 |
| 2027-04-01 | 1983 | 93 | 2 | $27,714.66 | 1,454.21 | 969.47 | $33.45 | $1.44 | $97.09 | $1.66 | $27,848.29 | $14.04 | 5,599.21 | $89,631.60 | $61,783.31 |
| 2027-05-01 | 2076 | 97 | 2 | $27,714.66 | 1,522.41 | 1,014.94 | $35.02 | $1.51 | $101.64 | $1.73 | $27,854.56 | $13.42 | 5,644.57 | $93,835.20 | $65,980.64 |
| 2027-06-01 | 2173 | 102 | 2 | $27,714.66 | 1,593.54 | 1,062.36 | $36.65 | $1.58 | $106.39 | $1.81 | $27,861.09 | $12.82 | 5,691.87 | $98,219.60 | $70,358.51 |
| 2027-07-01 | 2275 | 106 | 2 | $27,714.66 | 1,668.34 | 1,112.23 | $38.37 | $1.65 | $111.38 | $1.90 | $27,867.97 | $12.25 | 5,741.61 | $102,830.00 | $74,962.03 |
| 2027-08-01 | 2381 | 111 | 2 | $27,714.66 | 1,746.08 | 1,164.05 | $40.16 | $1.73 | $116.57 | $1.99 | $27,875.11 | $11.71 | 5,793.31 | $107,621.20 | $79,746.09 |
| 2027-09-01 | 2492 | 117 | 2 | $27,714.66 | 1,827.48 | 1,218.32 | $42.03 | $1.81 | $122.01 | $2.08 | $27,882.59 | $11.19 | 5,847.44 | $112,638.40 | $84,755.81 |
| 2027-10-01 | 2609 | 122 | 2 | $27,714.66 | 1,913.28 | 1,275.52 | $44.01 | $1.89 | $127.74 | $2.18 | $27,890.47 | $10.69 | 5,904.50 | $117,926.80 | $90,036.33 |
| 2027-11-01 | 2731 | 128 | 2 | $27,714.66 | 2,002.74 | 1,335.16 | $46.06 | $1.98 | $133.71 | $2.28 | $27,898.70 | $10.22 | 5,963.99 | $123,441.20 | $95,542.50 |
| 2027-12-01 | 2859 | 134 | 2 | $27,714.66 | 2,096.61 | 1,397.74 | $48.22 | $2.08 | $139.98 | $2.39 | $27,907.32 | $9.76 | 6,026.41 | $129,226.80 | $101,319.48 |
| 2028-01-01 | 2993 | 140 | 2 | $27,714.66 | 2,194.88 | 1,463.25 | $50.48 | $2.17 | $146.54 | $2.50 | $27,916.35 | $9.33 | 6,091.76 | $135,283.60 | $107,367.25 |
| 2028-02-01 | 3133 | 147 | 2 | $27,714.66 | 2,297.55 | 1,531.70 | $52.84 | $2.27 | $153.39 | $2.62 | $27,925.79 | $8.91 | 6,160.03 | $141,611.60 | $113,685.81 |
| 2028-03-01 | 3280 | 154 | 2 | $27,714.66 | 2,405.35 | 1,603.56 | $55.32 | $2.38 | $160.59 | $2.74 | $27,935.69 | $8.52 | 6,231.72 | $148,256.00 | $120,320.31 |
| 2028-04-01 | 3434 | 161 | 2 | $27,714.66 | 2,518.28 | 1,678.85 | $57.92 | $2.49 | $168.13 | $2.87 | $27,946.07 | $8.14 | 6,306.82 | $155,216.80 | $127,270.73 |
| 2028-05-01 | 3595 | 168 | 2 | $27,714.66 | 2,636.35 | 1,757.57 | $60.64 | $2.61 | $176.01 | $3.00 | $27,956.92 | $7.78 | 6,385.34 | $162,494.00 | $134,537.08 |
| 2028-06-01 | 3763 | 176 | 2 | $27,714.66 | 2,759.55 | 1,839.70 | $63.47 | $2.73 | $184.24 | $3.14 | $27,968.24 | $7.43 | 6,467.27 | $170,087.60 | $142,119.36 |
| 2028-07-01 | 3939 | 185 | 2 | $27,714.66 | 2,888.62 | 1,925.74 | $66.44 | $2.86 | $192.85 | $3.29 | $27,980.10 | $7.10 | 6,553.10 | $178,042.80 | $150,062.70 |
| 2028-08-01 | 4124 | 193 | 2 | $27,714.66 | 3,024.28 | 2,016.19 | $69.56 | $2.99 | $201.91 | $3.44 | $27,992.57 | $6.79 | 6,643.31 | $186,404.80 | $158,412.23 |
| 2028-09-01 | 4317 | 202 | 2 | $27,714.66 | 3,165.82 | 2,110.55 | $72.81 | $3.13 | $211.36 | $3.60 | $28,005.57 | $6.49 | 6,737.43 | $195,128.40 | $167,122.83 |
| 2028-10-01 | 4519 | 212 | 2 | $27,714.66 | 3,313.95 | 2,209.30 | $76.22 | $3.28 | $221.25 | $3.77 | $28,019.18 | $6.20 | 6,835.94 | $204,258.80 | $176,239.62 |
| 2028-11-01 | 4731 | 222 | 2 | $27,714.66 | 3,469.42 | 2,312.95 | $79.80 | $3.43 | $231.63 | $3.95 | $28,033.47 | $5.93 | 6,939.33 | $213,841.20 | $185,807.73 |
| 2028-12-01 | 4953 | 232 | 2 | $27,714.66 | 3,632.22 | 2,421.48 | $83.54 | $3.60 | $242.50 | $4.13 | $28,048.43 | $5.66 | 7,047.59 | $223,875.60 | $195,827.17 |
| 2029-01-01 | 5185 | 243 | 2 | $27,714.66 | 3,802.35 | 2,534.90 | $87.45 | $3.76 | $253.86 | $4.33 | $28,064.06 | $5.41 | 7,160.73 | $234,362.00 | $206,297.94 |
| 2029-02-01 | 5428 | 255 | 2 | $27,714.66 | 3,980.56 | 2,653.70 | $91.55 | $3.94 | $265.75 | $4.53 | $28,080.44 | $5.17 | 7,279.24 | $245,345.60 | $217,265.16 |
| 2029-03-01 | 5683 | 267 | 2 | $27,714.66 | 4,167.56 | 2,778.37 | $95.85 | $4.13 | $278.24 | $4.74 | $28,097.62 | $4.94 | 7,403.59 | $256,871.60 | $228,773.98 |
| 2029-04-01 | 5950 | 279 | 2 | $27,714.66 | 4,363.36 | 2,908.91 | $100.36 | $4.32 | $291.31 | $4.97 | $28,115.62 | $4.73 | 7,533.80 | $268,940.00 | $240,824.38 |
| 2029-05-01 | 6229 | 292 | 2 | $27,714.66 | 4,567.96 | 3,045.31 | $105.06 | $4.52 | $304.97 | $5.20 | $28,134.42 | $4.52 | 7,669.86 | $281,550.80 | $253,416.38 |
| 2029-06-01 | 6521 | 306 | 2 | $27,714.66 | 4,782.09 | 3,188.06 | $109.99 | $4.73 | $319.27 | $5.44 | $28,154.09 | $4.32 | 7,812.26 | $294,749.20 | $266,595.11 |
| 2029-07-01 | 6827 | 320 | 2 | $27,714.66 | 5,006.49 | 3,337.66 | $115.15 | $4.96 | $334.25 | $5.70 | $28,174.71 | $4.13 | 7,961.48 | $308,580.40 | $280,405.69 |
| 2029-08-01 | 7147 | 335 | 2 | $27,714.66 | 5,241.16 | 3,494.11 | $120.55 | $5.19 | $349.92 | $5.97 | $28,196.28 | $3.95 | 8,117.54 | $323,044.40 | $294,848.12 |
| 2029-09-01 | 7482 | 351 | 2 | $27,714.66 | 5,486.83 | 3,657.89 | $126.20 | $5.43 | $366.32 | $6.25 | $28,218.85 | $3.77 | 8,280.91 | $338,186.40 | $309,967.55 |
| 2029-10-01 | 7833 | 368 | 2 | $27,714.66 | 5,744.23 | 3,829.49 | $132.12 | $5.69 | $383.50 | $6.54 | $28,242.51 | $3.61 | 8,452.08 | $354,051.60 | $325,809.09 |
| 2029-11-01 | 8201 | 385 | 2 | $27,714.66 | 6,014.10 | 4,009.40 | $138.32 | $5.95 | $401.52 | $6.85 | $28,267.31 | $3.45 | 8,631.54 | $370,685.20 | $342,417.89 |
| 2029-12-01 | 8586 | 403 | 2 | $27,714.66 | 6,296.43 | 4,197.62 | $144.82 | $6.23 | $420.37 | $7.17 | $28,293.25 | $3.30 | 8,819.30 | $388,087.20 | $359,793.95 |
| 2030-01-01 | 8989 | 422 | 2 | $27,714.66 | 6,591.97 | 4,394.65 | $151.62 | $6.53 | $440.10 | $7.50 | $28,320.41 | $3.15 | 9,015.83 | $406,302.80 | $377,982.39 |
| 2030-02-01 | 9411 | 442 | 2 | $27,714.66 | 6,901.44 | 4,600.96 | $158.73 | $6.83 | $460.76 | $7.86 | $28,348.84 | $3.01 | 9,221.62 | $425,377.20 | $397,028.36 |
| 2030-03-01 | 9853 | 463 | 2 | $27,714.66 | 7,225.57 | 4,817.05 | $166.19 | $7.15 | $482.40 | $8.23 | $28,378.63 | $2.88 | 9,437.17 | $445,355.60 | $416,976.97 |
| 2030-04-01 | 10316 | 484 | 2 | $27,714.66 | 7,565.11 | 5,043.41 | $174.00 | $7.49 | $505.07 | $8.61 | $28,409.83 | $2.75 | 9,662.96 | $466,283.20 | $437,873.37 |
| 2030-05-01 | 10800 | 507 | 2 | $27,714.66 | 7,920.04 | 5,280.03 | $182.16 | $7.84 | $528.77 | $9.02 | $28,442.45 | $2.63 | 9,899.00 | $488,160.00 | $459,717.55 |
| 2030-06-01 | 11307 | 531 | 2 | $27,714.66 | 8,291.85 | 5,527.90 | $190.71 | $8.21 | $553.59 | $9.44 | $28,476.61 | $2.52 | 10,146.24 | $511,076.40 | $482,599.79 |
| 2030-07-01 | 11838 | 556 | 2 | $27,714.66 | 8,681.25 | 5,787.50 | $199.67 | $8.59 | $579.59 | $9.88 | $28,512.39 | $2.41 | 10,405.20 | $535,077.60 | $506,565.21 |
| 2030-08-01 | 12394 | 582 | 2 | $27,714.66 | 9,088.98 | 6,059.32 | $209.05 | $9.00 | $606.81 | $10.35 | $28,549.86 | $2.30 | 10,676.34 | $560,208.80 | $531,658.94 |
| 2030-09-01 | 12976 | 609 | 2 | $27,714.66 | 9,515.79 | 6,343.86 | $218.86 | $9.42 | $635.30 | $10.83 | $28,589.08 | $2.20 | 10,960.16 | $586,515.20 | $557,926.12 |
| 2030-10-01 | 13585 | 638 | 2 | $27,714.66 | 9,962.39 | 6,641.59 | $229.13 | $9.86 | $665.12 | $11.34 | $28,630.12 | $2.11 | 11,257.15 | $614,042.00 | $585,411.88 |
| 2030-11-01 | 14223 | 668 | 2 | $27,714.66 | 10,430.26 | 6,953.51 | $239.90 | $10.33 | $696.36 | $11.87 | $28,673.11 | $2.02 | 11,568.29 | $642,879.60 | $614,206.49 |
| 2030-12-01 | 14891 | 699 | 2 | $27,714.66 | 10,920.13 | 7,280.08 | $251.16 | $10.81 | $729.06 | $12.43 | $28,718.13 | $1.93 | 11,894.05 | $673,073.20 | $644,355.07 |
| 2031-01-01 | 15590 | 732 | 2 | $27,714.66 | 11,432.73 | 7,621.82 | $262.95 | $11.32 | $763.29 | $13.01 | $28,765.23 | $1.85 | 12,234.93 | $704,668.00 | $675,902.77 |
| 2031-02-01 | 16322 | 767 | 2 | $27,714.66 | 11,969.53 | 7,979.69 | $275.30 | $11.85 | $799.13 | $13.63 | $28,814.56 | $1.77 | 12,591.91 | $737,754.40 | $708,939.84 |
| 2031-03-01 | 17089 | 803 | 2 | $27,714.66 | 12,532.00 | 8,354.67 | $288.24 | $12.41 | $836.68 | $14.27 | $28,866.25 | $1.69 | 12,965.95 | $772,422.80 | $743,556.55 |
| 2031-04-01 | 17892 | 840 | 2 | $27,714.66 | 13,120.87 | 8,747.25 | $301.78 | $12.99 | $875.99 | $14.94 | $28,920.36 | $1.62 | 13,357.55 | $808,718.40 | $779,798.04 |
| 2031-05-01 | 18732 | 880 | 2 | $27,714.66 | 13,736.88 | 9,157.92 | $315.95 | $13.60 | $917.12 | $15.64 | $28,976.96 | $1.55 | 13,767.19 | $846,686.40 | $817,709.44 |
| 2031-06-01 | 19612 | 921 | 2 | $27,714.66 | 14,382.21 | 9,588.14 | $330.79 | $14.24 | $960.20 | $16.37 | $29,036.26 | $1.48 | 14,196.34 | $886,462.40 | $857,426.14 |
| 2031-07-01 | 20533 | 965 | 2 | $27,714.66 | 15,057.62 | 10,038.41 | $346.33 | $14.91 | $1,005.30 | $17.14 | $29,098.33 | $1.42 | 14,645.48 | $928,091.60 | $898,993.27 |
| 2031-08-01 | 21498 | 1010 | 2 | $27,714.66 | 15,765.29 | 10,510.19 | $362.60 | $15.61 | $1,052.54 | $17.95 | $29,163.36 | $1.36 | 15,116.08 | $971,709.60 | $942,546.24 |
| 2031-09-01 | 22508 | 1057 | 2 | $27,714.66 | 16,505.96 | 11,003.97 | $379.64 | $16.34 | $1,101.99 | $18.79 | $29,231.42 | $1.30 | 15,608.63 | $1,017,361.60 | $988,130.18 |
| 2031-10-01 | 23565 | 1107 | 2 | $27,714.66 | 17,281.10 | 11,520.73 | $397.47 | $17.11 | $1,153.74 | $19.67 | $29,302.65 | $1.24 | 16,124.09 | $1,065,138.00 | $1,035,835.35 |
| 2031-11-01 | 24672 | 1159 | 2 | $27,714.66 | 18,092.90 | 12,061.93 | $416.14 | $17.91 | $1,207.94 | $20.60 | $29,377.25 | $1.19 | 16,663.94 | $1,115,174.40 | $1,085,797.15 |
| 2031-12-01 | 25831 | 1214 | 2 | $27,714.66 | 18,942.84 | 12,628.56 | $435.69 | $18.75 | $1,264.69 | $21.56 | $29,455.35 | $1.14 | 17,229.15 | $1,167,561.20 | $1,138,105.85 |
| 2032-01-01 | 27045 | 1271 | 2 | $27,714.66 | 19,833.11 | 13,222.07 | $456.16 | $19.63 | $1,324.12 | $22.58 | $29,537.16 | $1.09 | 17,821.18 | $1,222,434.00 | $1,192,896.84 |
| 2032-02-01 | 28316 | 1330 | 2 | $27,714.66 | 20,765.18 | 13,843.45 | $477.60 | $20.56 | $1,386.35 | $23.64 | $29,622.81 | $1.05 | 18,441.01 | $1,279,883.20 | $1,250,260.39 |
| 2032-03-01 | 29646 | 1393 | 2 | $27,714.66 | 21,740.52 | 14,493.68 | $500.03 | $21.52 | $1,451.47 | $24.75 | $29,712.43 | $1.00 | 19,089.61 | $1,339,999.20 | $1,310,286.77 |
| 2032-04-01 | 31039 | 1458 | 2 | $27,714.66 | 22,762.06 | 15,174.71 | $523.53 | $22.53 | $1,519.67 | $25.91 | $29,806.30 | $0.96 | 19,768.94 | $1,402,962.80 | $1,373,156.50 |
| 2032-05-01 | 32497 | 1527 | 2 | $27,714.66 | 23,831.27 | 15,887.51 | $548.12 | $23.59 | $1,591.05 | $27.13 | $29,904.55 | $0.92 | 20,479.96 | $1,468,864.40 | $1,438,959.85 |
| 2032-06-01 | 34024 | 1599 | 2 | $27,714.66 | 24,951.07 | 16,634.05 | $573.87 | $24.70 | $1,665.82 | $28.40 | $30,007.45 | $0.88 | 21,224.63 | $1,537,884.80 | $1,507,877.35 |
| 2032-07-01 | 35623 | 1674 | 3 | $41,571.99 | 26,123.68 | 17,415.79 | $600.84 | $25.86 | $1,744.10 | $29.74 | $43,972.54 | $1.23 | 24,320.50 | $1,610,159.60 | $1,566,187.06 |
| 2032-08-01 | 37297 | 1752 | 3 | $41,571.99 | 27,351.29 | 18,234.19 | $629.08 | $27.08 | $1,826.06 | $31.13 | $44,085.34 | $1.18 | 25,136.85 | $1,685,824.40 | $1,641,739.06 |
| 2032-09-01 | 39049 | 1835 | 3 | $41,571.99 | 28,636.09 | 19,090.73 | $658.63 | $28.35 | $1,911.84 | $32.60 | $44,203.41 | $1.13 | 25,991.25 | $1,765,014.80 | $1,720,811.39 |
| 2032-10-01 | 40884 | 1921 | 3 | $41,571.99 | 29,981.77 | 19,987.84 | $689.58 | $29.68 | $2,001.68 | $34.13 | $44,327.06 | $1.08 | 26,886.12 | $1,847,956.80 | $1,803,629.74 |
| 2032-11-01 | 42805 | 2011 | 3 | $41,571.99 | 31,390.51 | 20,927.01 | $721.98 | $31.08 | $2,095.73 | $35.73 | $44,456.51 | $1.04 | 27,822.94 | $1,934,786.00 | $1,890,329.49 |
| 2032-12-01 | 44816 | 2106 | 3 | $41,571.99 | 32,865.25 | 21,910.17 | $755.90 | $32.54 | $2,194.19 | $37.41 | $44,592.03 | $1.00 | 28,803.64 | $2,025,683.20 | $1,981,091.17 |
| 2033-01-01 | 46922 | 2205 | 3 | $41,571.99 | 34,409.66 | 22,939.77 | $791.42 | $34.07 | $2,297.30 | $39.17 | $44,733.95 | $0.95 | 29,830.67 | $2,120,874.40 | $2,076,140.45 |
| 2033-02-01 | 49127 | 2308 | 3 | $41,571.99 | 36,026.67 | 24,017.78 | $828.61 | $35.67 | $2,405.26 | $41.01 | $44,882.54 | $0.91 | 30,905.98 | $2,220,540.40 | $2,175,657.86 |
| 2033-03-01 | 51435 | 2417 | 4 | $55,429.32 | 37,719.21 | 25,146.14 | $867.54 | $37.34 | $2,518.26 | $42.94 | $58,895.40 | $1.15 | 34,347.61 | $2,324,862.00 | $2,265,966.60 |
| 2033-04-01 | 53852 | 2531 | 4 | $55,429.32 | 39,491.69 | 26,327.79 | $908.31 | $39.10 | $2,636.59 | $44.95 | $59,058.27 | $1.10 | 35,526.30 | $2,434,110.40 | $2,375,052.13 |
| 2033-05-01 | 56383 | 2650 | 4 | $55,429.32 | 41,347.76 | 27,565.18 | $951.00 | $40.93 | $2,760.51 | $47.07 | $59,228.83 | $1.05 | 36,760.59 | $2,548,511.60 | $2,489,282.77 |
| 2033-06-01 | 59033 | 2774 | 4 | $55,429.32 | 43,291.11 | 28,860.74 | $995.70 | $42.86 | $2,890.26 | $49.28 | $59,407.41 | $1.01 | 38,052.92 | $2,668,291.60 | $2,608,884.19 |
| 2033-07-01 | 61807 | 2904 | 4 | $55,429.32 | 45,325.38 | 30,216.92 | $1,042.48 | $44.87 | $3,026.07 | $51.60 | $59,594.34 | $0.96 | 39,405.71 | $2,793,676.40 | $2,734,082.06 |
| 2033-08-01 | 64711 | 3041 | 4 | $55,429.32 | 47,455.00 | 31,636.66 | $1,091.46 | $46.98 | $3,168.25 | $54.02 | $59,790.04 | $0.92 | 40,821.90 | $2,924,937.20 | $2,865,147.16 |
| 2033-09-01 | 67752 | 3184 | 4 | $55,429.32 | 49,685.08 | 33,123.38 | $1,142.76 | $49.19 | $3,317.14 | $56.56 | $59,994.96 | $0.89 | 42,304.91 | $3,062,390.40 | $3,002,395.44 |
| 2033-10-01 | 70936 | 3333 | 5 | $69,286.65 | 52,020.02 | 34,680.01 | $1,196.46 | $51.50 | $3,473.03 | $59.22 | $74,066.85 | $1.04 | 46,173.73 | $3,206,307.20 | $3,132,240.35 |
| 2033-11-01 | 74269 | 3490 | 5 | $69,286.65 | 54,464.24 | 36,309.49 | $1,252.68 | $53.92 | $3,636.21 | $62.00 | $74,291.46 | $1.00 | 47,799.13 | $3,356,958.80 | $3,282,667.34 |
| 2033-12-01 | 77759 | 3654 | 5 | $69,286.65 | 57,023.58 | 38,015.72 | $1,311.54 | $56.45 | $3,807.08 | $64.91 | $74,526.64 | $0.96 | 49,501.10 | $3,514,706.80 | $3,440,180.16 |
| 2034-01-01 | 81413 | 3826 | 5 | $69,286.65 | 59,703.20 | 39,802.13 | $1,373.17 | $59.11 | $3,985.98 | $67.96 | $74,772.87 | $0.92 | 51,283.04 | $3,679,867.60 | $3,605,094.73 |
| 2034-02-01 | 85239 | 4006 | 6 | $83,143.98 | 62,508.95 | 41,672.63 | $1,437.71 | $61.88 | $4,173.30 | $71.16 | $88,888.03 | $1.04 | 55,464.95 | $3,852,802.80 | $3,763,914.77 |
| 2034-03-01 | 89245 | 4194 | 6 | $83,143.98 | 65,446.70 | 43,631.13 | $1,505.27 | $64.79 | $4,369.44 | $74.50 | $89,157.98 | $1.00 | 57,418.55 | $4,033,874.00 | $3,944,716.02 |
| 2034-04-01 | 93439 | 4391 | 6 | $83,143.98 | 68,522.31 | 45,681.54 | $1,576.01 | $67.84 | $4,574.77 | $78.00 | $89,440.60 | $0.96 | 59,463.84 | $4,223,442.80 | $4,134,002.20 |
| 2034-05-01 | 97830 | 4598 | 6 | $83,143.98 | 71,742.40 | 47,828.27 | $1,650.08 | $71.02 | $4,789.76 | $81.67 | $89,736.50 | $0.92 | 61,605.19 | $4,421,916.00 | $4,332,179.50 |
| 2034-06-01 | 102428 | 4814 | 7 | $97,001.31 | 75,114.28 | 50,076.19 | $1,727.63 | $74.36 | $5,014.87 | $85.51 | $103,903.68 | $1.01 | 66,163.58 | $4,629,745.60 | $4,525,841.92 |
| 2034-07-01 | 107242 | 5040 | 7 | $97,001.31 | 78,644.57 | 52,429.71 | $1,808.83 | $77.86 | $5,250.57 | $89.52 | $104,228.09 | $0.97 | 68,511.22 | $4,847,338.40 | $4,743,110.31 |
| 2034-08-01 | 112282 | 5277 | 7 | $97,001.31 | 82,340.59 | 54,893.73 | $1,893.83 | $81.52 | $5,497.33 | $93.73 | $104,567.72 | $0.93 | 70,969.07 | $5,075,146.40 | $4,970,578.68 |
| 2034-09-01 | 117559 | 5525 | 7 | $97,001.31 | 86,210.41 | 57,473.61 | $1,982.84 | $85.35 | $5,755.69 | $98.14 | $104,923.32 | $0.89 | 73,542.50 | $5,313,666.80 | $5,208,743.48 |
| 2034-10-01 | 123084 | 5784 | 8 | $110,858.64 | 90,262.10 | 60,174.73 | $2,076.03 | $89.36 | $6,026.19 | $102.75 | $119,152.97 | $0.97 | 78,552.96 | $5,563,396.80 | $5,444,243.83 |
| 2034-11-01 | 128868 | 6056 | 8 | $110,858.64 | 94,503.72 | 63,002.48 | $2,173.59 | $93.56 | $6,309.38 | $107.58 | $119,542.74 | $0.93 | 81,373.64 | $5,824,833.60 | $5,705,290.86 |
| 2034-12-01 | 134924 | 6341 | 8 | $110,858.64 | 98,944.82 | 65,963.21 | $2,275.73 | $97.96 | $6,605.88 | $112.63 | $119,950.84 | $0.89 | 84,326.97 | $6,098,564.80 | $5,978,613.96 |
| 2035-01-01 | 141265 | 6639 | 9 | $124,715.97 | 103,594.91 | 69,063.27 | $2,382.68 | $102.56 | $6,916.33 | $117.93 | $134,235.47 | $0.95 | 89,735.36 | $6,385,178.00 | $6,250,942.53 |
| 2035-02-01 | 147904 | 6951 | 9 | $124,715.97 | 108,463.54 | 72,309.02 | $2,494.66 | $107.38 | $7,241.38 | $123.47 | $134,682.86 | $0.91 | 92,973.00 | $6,685,260.80 | $6,550,577.94 |
| 2035-03-01 | 154855 | 7278 | 10 | $138,573.30 | 113,560.96 | 75,707.31 | $2,611.90 | $112.43 | $7,581.70 | $129.27 | $149,008.60 | $0.96 | 98,678.87 | $6,999,446.00 | $6,850,437.40 |
| 2035-04-01 | 162133 | 7620 | 10 | $138,573.30 | 118,898.19 | 79,265.46 | $2,734.66 | $117.71 | $7,938.03 | $135.35 | $149,499.05 | $0.92 | 102,228.13 | $7,328,411.60 | $7,178,912.55 |
| 2035-05-01 | 169753 | 7978 | 10 | $138,573.30 | 124,486.22 | 82,990.82 | $2,863.18 | $123.24 | $8,311.11 | $141.71 | $150,012.54 | $0.88 | 105,944.17 | $7,672,835.60 | $7,522,823.06 |
| 2035-06-01 | 177731 | 8353 | 11 | $152,430.63 | 130,336.79 | 86,891.19 | $2,997.75 | $129.03 | $8,701.71 | $148.37 | $164,407.49 | $0.93 | 112,150.88 | $8,033,441.20 | $7,869,033.71 |
| 2035-07-01 | 186084 | 8745 | 11 | $152,430.63 | 136,462.36 | 90,974.90 | $3,138.63 | $135.10 | $9,110.67 | $155.34 | $164,970.37 | $0.89 | 116,224.38 | $8,410,996.80 | $8,246,026.43 |
| 2035-08-01 | 194829 | 9156 | 12 | $166,287.96 | 142,875.39 | 95,250.26 | $3,286.13 | $141.45 | $9,538.83 | $162.64 | $179,417.01 | $0.92 | 122,805.13 | $8,806,270.80 | $8,626,853.79 |
| 2035-09-01 | 203985 | 9587 | 12 | $166,287.96 | 149,589.83 | 99,726.55 | $3,440.57 | $148.09 | $9,987.11 | $170.28 | $180,034.01 | $0.88 | 127,270.23 | $9,220,122.00 | $9,040,087.99 |
| 2035-10-01 | 213572 | 10037 | 13 | $180,145.29 | 156,620.34 | 104,413.56 | $3,602.27 | $155.05 | $10,456.49 | $178.29 | $194,537.38 | $0.91 | 134,261.60 | $9,653,454.40 | $9,458,917.02 |
| 2035-11-01 | 223609 | 10509 | 14 | $194,002.62 | 163,980.84 | 109,320.56 | $3,771.56 | $162.34 | $10,947.90 | $186.66 | $209,071.08 | $0.93 | 141,472.42 | $10,107,126.80 | $9,898,055.72 |
| 2035-12-01 | 234118 | 11003 | 14 | $194,002.62 | 171,687.49 | 114,458.32 | $3,948.81 | $169.97 | $11,462.42 | $195.44 | $209,779.26 | $0.90 | 146,597.34 | $10,582,133.60 | $10,372,354.34 |
| 2036-01-01 | 245121 | 11520 | 15 | $207,859.95 | 179,756.40 | 119,837.60 | $4,134.40 | $177.96 | $12,001.12 | $204.62 | $224,378.05 | $0.92 | 154,279.25 | $11,079,469.20 | $10,855,091.15 |
| 2036-02-01 | 256641 | 12062 | 16 | $221,717.28 | 188,204.44 | 125,469.63 | $4,328.70 | $186.32 | $12,565.14 | $214.24 | $239,011.69 | $0.93 | 162,213.28 | $11,600,173.20 | $11,361,161.51 |
| 2036-03-01 | 268703 | 12629 | 16 | $221,717.28 | 197,049.96 | 131,366.64 | $4,532.15 | $195.08 | $13,155.70 | $224.31 | $239,824.52 | $0.89 | 168,095.55 | $12,145,375.60 | $11,905,551.08 |
| 2036-04-01 | 281332 | 13222 | 17 | $235,574.61 | 206,311.28 | 137,540.85 | $4,745.16 | $204.25 | $13,774.01 | $234.85 | $254,532.88 | $0.90 | 176,570.41 | $12,716,206.40 | $12,461,673.52 |
| 2036-05-01 | 294554 | 13844 | 18 | $249,431.94 | 216,007.47 | 144,004.98 | $4,968.17 | $213.85 | $14,421.36 | $245.89 | $269,281.21 | $0.91 | 185,334.46 | $13,313,840.80 | $13,044,559.59 |
| 2036-06-01 | 308398 | 14494 | 19 | $263,289.27 | 226,159.79 | 150,773.19 | $5,201.68 | $223.90 | $15,099.17 | $257.45 | $284,071.45 | $0.92 | 194,401.84 | $13,939,589.60 | $13,655,518.15 |
| 2036-07-01 | 322892 | 15175 | 19 | $263,289.27 | 236,788.78 | 157,859.19 | $5,446.14 | $234.42 | $15,808.79 | $269.54 | $285,048.17 | $0.88 | 201,470.12 | $14,594,718.40 | $14,309,670.23 |
| 2036-08-01 | 338067 | 15889 | 20 | $277,146.60 | 247,917.18 | 165,278.12 | $5,702.10 | $245.44 | $16,551.76 | $282.21 | $299,928.11 | $0.89 | 211,186.58 | $15,280,628.40 | $14,980,700.29 |
| 2036-09-01 | 353956 | 16635 | 21 | $291,003.93 | 259,569.17 | 173,046.12 | $5,970.09 | $256.97 | $17,329.69 | $295.48 | $314,856.16 | $0.89 | 221,251.24 | $15,998,811.20 | $15,683,955.04 |
| 2036-10-01 | 370591 | 17417 | 22 | $304,861.26 | 271,768.24 | 181,178.83 | $6,250.67 | $269.05 | $18,144.14 | $309.36 | $329,834.48 | $0.89 | 231,679.71 | $16,750,713.20 | $16,420,878.72 |
| 2036-11-01 | 388008 | 18236 | 23 | $318,718.59 | 284,540.78 | 189,693.85 | $6,544.44 | $281.70 | $18,996.87 | $323.90 | $344,865.50 | $0.89 | 242,489.53 | $17,537,961.60 | $17,193,096.10 |
| 2036-12-01 | 406244 | 19093 | 24 | $332,575.92 | 297,913.92 | 198,609.28 | $6,852.02 | $294.93 | $19,889.71 | $339.13 | $359,951.71 | $0.89 | 253,698.75 | $18,362,228.80 | $18,002,277.09 |
| 2037-01-01 | 425337 | 19990 | 25 | $346,433.25 | 311,915.53 | 207,943.69 | $7,174.06 | $308.80 | $20,824.50 | $355.06 | $375,095.67 | $0.88 | 265,325.90 | $19,225,232.40 | $18,850,136.73 |
| 2037-02-01 | 445327 | 20930 | 27 | $374,147.91 | 326,574.95 | 217,716.63 | $7,511.22 | $323.31 | $21,803.21 | $371.75 | $404,157.40 | $0.91 | 279,706.58 | $20,128,780.40 | $19,724,623.00 |
| 2037-03-01 | 466257 | 21914 | 28 | $388,005.24 | 341,923.70 | 227,949.13 | $7,864.25 | $338.50 | $22,827.94 | $389.22 | $419,425.16 | $0.90 | 292,229.58 | $21,074,816.40 | $20,655,391.24 |
| 2037-04-01 | 488171 | 22944 | 29 | $401,862.57 | 357,994.05 | 238,662.70 | $8,233.86 | $354.41 | $23,900.85 | $407.52 | $434,759.22 | $0.89 | 305,232.45 | $22,065,329.20 | $21,630,569.98 |
| 2037-05-01 | 511115 | 24022 | 31 | $429,577.23 | 374,819.75 | 249,879.83 | $8,620.85 | $371.07 | $25,024.19 | $426.67 | $464,020.02 | $0.91 | 321,053.70 | $23,102,398.00 | $22,638,377.98 |
| 2037-06-01 | 535137 | 25151 | 32 | $443,434.56 | 392,435.98 | 261,623.98 | $9,026.03 | $388.51 | $26,200.31 | $446.72 | $479,496.13 | $0.90 | 335,084.58 | $24,188,192.40 | $23,708,696.27 |
| 2037-07-01 | 560288 | 26333 | 33 | $457,291.89 | 410,880.15 | 273,920.10 | $9,450.24 | $406.77 | $27,431.70 | $467.72 | $495,048.32 | $0.88 | 349,666.04 | $25,325,017.60 | $24,829,969.28 |
| 2037-08-01 | 586621 | 27571 | 35 | $485,006.55 | 430,191.12 | 286,794.08 | $9,894.40 | $425.89 | $28,720.96 | $489.70 | $524,537.50 | $0.89 | 367,140.00 | $26,515,269.20 | $25,990,731.70 |
| 2037-09-01 | 614192 | 28867 | 37 | $512,721.21 | 450,409.97 | 300,273.31 | $10,359.43 | $445.91 | $30,070.84 | $512.72 | $554,110.10 | $0.90 | 385,217.70 | $27,761,478.40 | $27,207,368.30 |
| 2037-10-01 | 643059 | 30223 | 38 | $526,578.54 | 471,579.22 | 314,386.14 | $10,846.32 | $466.86 | $31,484.17 | $536.81 | $569,912.71 | $0.89 | 401,611.33 | $29,066,266.80 | $28,496,354.09 |
| 2037-11-01 | 673282 | 31644 | 40 | $554,293.20 | 493,742.87 | 329,161.92 | $11,356.09 | $488.81 | $32,963.89 | $562.04 | $599,664.02 | $0.89 | 420,982.33 | $30,432,346.40 | $29,832,682.38 |
| 2037-12-01 | 704926 | 33131 | 42 | $582,007.86 | 516,948.60 | 344,632.40 | $11,889.82 | $511.78 | $34,513.18 | $588.46 | $629,511.09 | $0.89 | 441,046.31 | $31,862,655.20 | $31,233,144.11 |
| 2038-01-01 | 738057 | 34688 | 44 | $609,722.52 | 541,244.80 | 360,829.87 | $12,448.63 | $535.83 | $36,135.27 | $616.12 | $659,458.37 | $0.89 | 461,835.45 | $33,360,176.40 | $32,700,718.03 |
| 2038-02-01 | 772745 | 36319 | 46 | $637,437.18 | 566,682.81 | 377,788.54 | $13,033.70 | $561.02 | $37,833.60 | $645.07 | $689,510.57 | $0.89 | 483,383.89 | $34,928,074.00 | $34,238,563.43 |
| 2038-03-01 | 809064 | 38026 | 48 | $665,151.84 | 593,316.89 | 395,544.59 | $13,646.29 | $587.38 | $39,611.77 | $675.39 | $719,672.68 | $0.89 | 505,727.72 | $36,569,692.80 | $35,850,020.12 |
| 2038-04-01 | 847090 | 39813 | 50 | $692,866.50 | 621,202.78 | 414,135.19 | $14,287.66 | $614.99 | $41,473.53 | $707.14 | $749,949.82 | $0.89 | 528,904.00 | $38,288,468.00 | $37,538,518.18 |
| 2038-05-01 | 886903 | 41684 | 53 | $734,438.49 | 650,399.14 | 433,599.43 | $14,959.18 | $643.90 | $43,422.77 | $740.37 | $794,204.71 | $0.90 | 555,267.83 | $40,088,015.60 | $39,293,810.89 |
| 2038-06-01 | 928587 | 43643 | 55 | $762,153.15 | 680,967.58 | 453,978.39 | $15,662.25 | $674.16 | $45,463.62 | $775.17 | $824,728.35 | $0.89 | 580,228.00 | $41,972,132.40 | $41,147,404.05 |
| 2038-07-01 | 972230 | 45694 | 58 | $803,725.14 | 712,972.62 | 475,315.08 | $16,398.37 | $705.84 | $47,600.38 | $811.60 | $869,241.33 | $0.89 | 608,459.61 | $43,944,796.00 | $43,075,554.67 |
| 2038-08-01 | 1017924 | 47842 | 60 | $831,439.80 | 746,481.74 | 497,654.49 | $17,169.08 | $739.02 | $49,837.56 | $849.75 | $900,035.20 | $0.88 | 635,375.34 | $46,010,164.80 | $45,110,129.60 |
| 2038-09-01 | 1065766 | 50091 | 63 | $873,011.79 | 781,566.07 | 521,044.05 | $17,976.02 | $773.75 | $52,179.90 | $889.68 | $944,831.15 | $0.89 | 665,654.67 | $48,172,623.20 | $47,227,792.05 |
| 2038-10-01 | 1115857 | 52445 | 66 | $914,583.78 | 818,299.67 | 545,533.12 | $18,820.89 | $810.12 | $54,632.36 | $931.50 | $989,778.65 | $0.89 | 697,030.76 | $50,436,736.40 | $49,446,957.75 |
| 2038-11-01 | 1168302 | 54910 | 69 | $956,155.77 | 856,759.55 | 571,173.04 | $19,705.47 | $848.19 | $57,200.07 | $975.28 | $1,034,884.78 | $0.89 | 729,554.83 | $52,807,250.40 | $51,772,365.62 |
| 2038-12-01 | 1223212 | 57490 | 72 | $997,727.76 | 897,027.11 | 598,018.07 | $20,631.62 | $888.06 | $59,888.46 | $1,021.12 | $1,080,157.02 | $0.88 | 763,281.00 | $55,289,182.40 | $54,209,025.38 |
| 2039-01-01 | 1280702 | 60192 | 76 | $1,053,157.08 | 939,186.68 | 626,124.45 | $21,601.29 | $929.79 | $62,703.17 | $1,069.11 | $1,139,460.45 | $0.89 | 800,581.45 | $57,887,730.40 | $56,748,269.95 |
| 2039-02-01 | 1340894 | 63022 | 79 | $1,094,729.07 | 983,327.72 | 655,551.82 | $22,616.54 | $973.49 | $65,650.17 | $1,119.35 | $1,185,088.63 | $0.88 | 836,883.49 | $60,608,408.80 | $59,423,320.17 |
| 2039-03-01 | 1403916 | 65984 | 83 | $1,150,158.39 | 1,029,544.11 | 686,362.74 | $23,679.51 | $1,019.25 | $68,735.73 | $1,171.96 | $1,244,764.85 | $0.89 | 876,881.72 | $63,457,003.20 | $62,212,238.35 |
| 2039-04-01 | 1469900 | 69085 | 87 | $1,205,587.71 | 1,077,932.65 | 718,621.77 | $24,792.45 | $1,067.15 | $71,966.30 | $1,227.05 | $1,304,640.67 | $0.89 | 918,324.43 | $66,439,480.00 | $65,134,839.33 |
| 2039-05-01 | 1538985 | 72332 | 91 | $1,261,017.03 | 1,128,595.26 | 752,396.84 | $25,957.69 | $1,117.31 | $75,348.71 | $1,284.72 | $1,364,725.45 | $0.89 | 961,279.40 | $69,562,122.00 | $68,197,396.55 |
| 2039-06-01 | 1611317 | 75731 | 95 | $1,316,446.35 | 1,181,639.02 | 787,759.35 | $27,177.70 | $1,169.82 | $78,890.08 | $1,345.10 | $1,425,029.05 | $0.88 | 1,005,817.84 | $72,831,528.40 | $71,406,499.35 |
| 2039-07-01 | 1687048 | 79291 | 100 | $1,385,733.00 | 1,237,175.40 | 824,783.60 | $28,455.03 | $1,224.80 | $82,597.87 | $1,408.32 | $1,499,419.03 | $0.89 | 1,054,329.94 | $76,254,569.60 | $74,755,150.57 |
| 2039-08-01 | 1766339 | 83017 | 104 | $1,441,162.32 | 1,295,322.45 | 863,548.30 | $29,792.42 | $1,282.37 | $86,479.96 | $1,474.51 | $1,560,191.57 | $0.88 | 1,102,262.06 | $79,838,522.80 | $78,278,331.23 |
| 2039-09-01 | 1849356 | 86919 | 109 | $1,510,448.97 | 1,356,201.93 | 904,134.62 | $31,192.64 | $1,342.64 | $90,544.47 | $1,543.81 | $1,635,072.53 | $0.88 | 1,154,327.33 | $83,590,891.20 | $81,955,818.67 |
| 2039-10-01 | 1936275 | 91004 | 114 | $1,579,735.62 | 1,419,942.88 | 946,628.59 | $32,658.69 | $1,405.74 | $94,800.02 | $1,616.37 | $1,710,216.44 | $0.88 | 1,208,295.48 | $87,519,630.00 | $85,809,413.56 |
| 2039-11-01 | 2027279 | 95282 | 120 | $1,662,879.60 | 1,486,679.52 | 991,119.68 | $34,193.63 | $1,471.81 | $99,255.58 | $1,692.34 | $1,799,492.96 | $0.89 | 1,266,571.84 | $91,633,010.80 | $89,833,517.84 |
| 2039-12-01 | 2122561 | 99760 | 125 | $1,732,166.25 | 1,556,553.37 | 1,037,702.25 | $35,800.73 | $1,540.99 | $103,920.59 | $1,771.88 | $1,875,200.43 | $0.88 | 1,324,618.37 | $95,939,757.20 | $94,064,556.77 |
| 2040-01-01 | 2222321 | 104449 | 131 | $1,815,310.23 | 1,629,711.11 | 1,086,474.07 | $37,483.36 | $1,613.41 | $108,804.84 | $1,855.15 | $1,965,066.99 | $0.88 | 1,387,164.76 | $100,448,909.20 | $98,483,842.21 |
| 2040-02-01 | 2326770 | 109358 | 137 | $1,898,454.21 | 1,706,307.47 | 1,137,538.31 | $39,245.07 | $1,689.24 | $113,918.66 | $1,942.35 | $2,055,249.53 | $0.88 | 1,451,997.84 | $105,170,004.00 | $103,114,754.47 |
| 2040-03-01 | 2436128 | 114498 | 144 | $1,995,455.52 | 1,786,503.78 | 1,191,002.52 | $41,089.59 | $1,768.64 | $119,272.83 | $2,033.64 | $2,159,620.21 | $0.89 | 1,521,540.97 | $110,112,985.60 | $107,953,365.39 |
| 2040-04-01 | 2550626 | 119879 | 150 | $2,078,599.50 | 1,870,469.45 | 1,246,979.63 | $43,020.80 | $1,851.76 | $124,878.65 | $2,129.22 | $2,250,479.93 | $0.88 | 1,591,274.63 | $115,288,295.20 | $113,037,815.27 |
| 2040-05-01 | 2670505 | 125513 | 157 | $2,175,600.81 | 1,958,381.20 | 1,305,587.47 | $45,042.77 | $1,938.80 | $130,747.92 | $2,229.29 | $2,355,559.59 | $0.88 | 1,665,948.53 | $120,706,826.00 | $118,351,266.41 |
| 2040-06-01 | 2796018 | 131412 | 165 | $2,286,459.45 | 2,050,424.58 | 1,366,949.72 | $47,159.77 | $2,029.92 | $136,893.04 | $2,334.07 | $2,474,876.24 | $0.89 | 1,745,686.04 | $126,380,013.60 | $123,905,137.36 |
| 2040-07-01 | 2927430 | 137589 | 172 | $2,383,460.76 | 2,146,793.91 | 1,431,195.94 | $49,376.26 | $2,125.33 | $143,326.97 | $2,443.77 | $2,580,733.09 | $0.88 | 1,825,984.23 | $132,319,836.00 | $129,739,102.91 |
| 2040-08-01 | 3065019 | 144055 | 180 | $2,494,319.40 | 2,247,693.07 | 1,498,462.05 | $51,696.94 | $2,225.22 | $150,063.33 | $2,558.62 | $2,700,863.51 | $0.88 | 1,911,610.83 | $138,538,858.80 | $135,837,995.29 |
| 2040-09-01 | 3209074 | 150826 | 189 | $2,619,035.37 | 2,353,333.99 | 1,568,889.33 | $54,126.68 | $2,329.80 | $157,116.26 | $2,678.88 | $2,835,286.99 | $0.88 | 2,002,706.79 | $145,050,144.80 | $142,214,857.81 |
| 2040-10-01 | 3359900 | 157915 | 198 | $2,743,751.34 | 2,463,940.34 | 1,642,626.89 | $56,670.63 | $2,439.30 | $164,500.70 | $2,804.79 | $2,970,166.76 | $0.88 | 2,097,104.76 | $151,867,480.00 | $148,897,313.24 |
| 2040-11-01 | 3517815 | -45731 | 207 | $2,868,467.31 | 2,579,745.31 | 1,719,830.21 | $59,334.14 | $2,553.95 | $172,232.22 | $2,936.61 | $3,105,524.23 | $0.88 | 2,194,959.81 | $159,005,238.00 | $155,899,713.77 |
| 2040-12-01 | 3472084 | 163187 | 204 | $2,826,895.32 | 2,546,209.06 | 1,697,472.71 | $58,562.81 | $2,520.75 | $169,993.23 | $2,898.44 | $3,060,870.54 | $0.88 | 2,165,709.96 | $156,938,196.80 | $153,877,326.26 |
| No. | C | V |
|---|---|---|
| 1. | K | 3500000 |
| 2. | r | 0.06 |
| 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 |