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 7% intrinsic growth rate (r), a 1.5% 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 | 55 | 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 | 1055 | 58 | 2 | $27,714.66 | 773.67 | 515.78 | $17.79 | $0.77 | $51.65 | $0.88 | $27,785.75 | $26.34 | 5,146.66 | $47,686.00 | $19,900.25 |
| 2026-03-01 | 1113 | 61 | 2 | $27,714.66 | 816.20 | 544.14 | $18.77 | $0.81 | $54.49 | $0.93 | $27,789.66 | $24.97 | 5,174.94 | $50,307.60 | $22,517.94 |
| 2026-04-01 | 1174 | 64 | 2 | $27,714.66 | 860.94 | 573.96 | $19.80 | $0.85 | $57.48 | $0.98 | $27,793.77 | $23.67 | 5,204.69 | $53,064.80 | $25,271.03 |
| 2026-05-01 | 1238 | 68 | 2 | $27,714.66 | 907.87 | 605.25 | $20.88 | $0.90 | $60.61 | $1.03 | $27,798.09 | $22.45 | 5,235.90 | $55,957.60 | $28,159.51 |
| 2026-06-01 | 1306 | 71 | 2 | $27,714.66 | 957.74 | 638.49 | $22.03 | $0.95 | $63.94 | $1.09 | $27,802.67 | $21.29 | 5,269.06 | $59,031.20 | $31,228.53 |
| 2026-07-01 | 1377 | 75 | 2 | $27,714.66 | 1,009.81 | 673.20 | $23.23 | $1.00 | $67.42 | $1.15 | $27,807.45 | $20.19 | 5,303.69 | $62,240.40 | $34,432.95 |
| 2026-08-01 | 1452 | 79 | 2 | $27,714.66 | 1,064.81 | 709.87 | $24.49 | $1.05 | $71.09 | $1.21 | $27,812.51 | $19.15 | 5,340.26 | $65,630.40 | $37,817.89 |
| 2026-09-01 | 1531 | 84 | 2 | $27,714.66 | 1,122.74 | 748.49 | $25.82 | $1.11 | $74.96 | $1.28 | $27,817.83 | $18.17 | 5,378.79 | $69,201.20 | $41,383.37 |
| 2026-10-01 | 1615 | 88 | 2 | $27,714.66 | 1,184.34 | 789.56 | $27.24 | $1.17 | $79.07 | $1.35 | $27,823.49 | $17.23 | 5,419.75 | $72,998.00 | $45,174.51 |
| 2026-11-01 | 1703 | 93 | 2 | $27,714.66 | 1,248.87 | 832.58 | $28.72 | $1.24 | $83.38 | $1.42 | $27,829.42 | $16.34 | 5,462.67 | $76,975.60 | $49,146.18 |
| 2026-12-01 | 1796 | 98 | 2 | $27,714.66 | 1,317.07 | 878.05 | $30.29 | $1.30 | $87.93 | $1.50 | $27,835.69 | $15.50 | 5,508.02 | $81,179.20 | $53,343.51 |
| 2027-01-01 | 1894 | 104 | 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 |
| 2027-02-01 | 1998 | 109 | 2 | $27,714.66 | 1,465.21 | 976.81 | $33.70 | $1.45 | $97.82 | $1.67 | $27,849.30 | $13.94 | 5,606.53 | $90,309.60 | $62,460.30 |
| 2027-03-01 | 2107 | 115 | 2 | $27,714.66 | 1,545.14 | 1,030.09 | $35.54 | $1.53 | $103.16 | $1.76 | $27,856.65 | $13.22 | 5,659.69 | $95,236.40 | $67,379.75 |
| 2027-04-01 | 2222 | 122 | 2 | $27,714.66 | 1,629.48 | 1,086.32 | $37.48 | $1.61 | $108.79 | $1.85 | $27,864.40 | $12.54 | 5,715.77 | $100,434.40 | $72,570.00 |
| 2027-05-01 | 2344 | 128 | 2 | $27,714.66 | 1,718.94 | 1,145.96 | $39.54 | $1.70 | $114.76 | $1.96 | $27,872.62 | $11.89 | 5,775.26 | $105,948.80 | $78,076.18 |
| 2027-06-01 | 2472 | 135 | 2 | $27,714.66 | 1,812.81 | 1,208.54 | $41.69 | $1.79 | $121.03 | $2.06 | $27,881.24 | $11.28 | 5,837.68 | $111,734.40 | $83,853.16 |
| 2027-07-01 | 2607 | 143 | 2 | $27,714.66 | 1,911.81 | 1,274.54 | $43.97 | $1.89 | $127.64 | $2.18 | $27,890.34 | $10.70 | 5,903.52 | $117,836.40 | $89,946.06 |
| 2027-08-01 | 2750 | 151 | 2 | $27,714.66 | 2,016.68 | 1,344.45 | $46.38 | $2.00 | $134.64 | $2.30 | $27,899.98 | $10.15 | 5,973.26 | $124,300.00 | $96,400.02 |
| 2027-09-01 | 2901 | 159 | 2 | $27,714.66 | 2,127.41 | 1,418.27 | $48.93 | $2.11 | $142.03 | $2.42 | $27,910.15 | $9.62 | 6,046.89 | $131,125.20 | $103,215.05 |
| 2027-10-01 | 3060 | 168 | 2 | $27,714.66 | 2,244.01 | 1,496.01 | $51.61 | $2.22 | $149.82 | $2.55 | $27,920.87 | $9.12 | 6,124.43 | $138,312.00 | $110,391.13 |
| 2027-11-01 | 3228 | 177 | 2 | $27,714.66 | 2,367.21 | 1,578.14 | $54.45 | $2.34 | $158.04 | $2.69 | $27,932.19 | $8.65 | 6,206.36 | $145,905.60 | $117,973.41 |
| 2027-12-01 | 3405 | 187 | 2 | $27,714.66 | 2,497.01 | 1,664.68 | $57.43 | $2.47 | $166.71 | $2.84 | $27,944.11 | $8.21 | 6,292.68 | $153,906.00 | $125,961.89 |
| 2028-01-01 | 3592 | 197 | 2 | $27,714.66 | 2,634.15 | 1,756.10 | $60.59 | $2.61 | $175.86 | $3.00 | $27,956.72 | $7.78 | 6,383.87 | $162,358.40 | $134,401.68 |
| 2028-02-01 | 3789 | 208 | 2 | $27,714.66 | 2,778.62 | 1,852.41 | $63.91 | $2.75 | $185.51 | $3.16 | $27,969.99 | $7.38 | 6,479.95 | $171,262.80 | $143,292.81 |
| 2028-03-01 | 3997 | 219 | 2 | $27,714.66 | 2,931.15 | 1,954.10 | $67.42 | $2.90 | $195.69 | $3.34 | $27,984.01 | $7.00 | 6,581.38 | $180,664.40 | $152,680.39 |
| 2028-04-01 | 4216 | 231 | 2 | $27,714.66 | 3,091.75 | 2,061.17 | $71.11 | $3.06 | $206.42 | $3.52 | $27,998.77 | $6.64 | 6,688.18 | $190,563.20 | $162,564.43 |
| 2028-05-01 | 4447 | 244 | 2 | $27,714.66 | 3,261.15 | 2,174.10 | $75.01 | $3.23 | $217.73 | $3.71 | $28,014.33 | $6.30 | 6,800.83 | $201,004.40 | $172,990.07 |
| 2028-06-01 | 4691 | 258 | 2 | $27,714.66 | 3,440.09 | 2,293.39 | $79.12 | $3.41 | $229.67 | $3.92 | $28,030.77 | $5.98 | 6,919.82 | $212,033.20 | $184,002.43 |
| 2028-07-01 | 4949 | 272 | 2 | $27,714.66 | 3,629.29 | 2,419.52 | $83.47 | $3.59 | $242.30 | $4.13 | $28,048.16 | $5.67 | 7,045.64 | $223,694.80 | $195,646.64 |
| 2028-08-01 | 5221 | 287 | 2 | $27,714.66 | 3,828.75 | 2,552.50 | $88.06 | $3.79 | $255.62 | $4.36 | $28,066.49 | $5.38 | 7,178.29 | $235,989.20 | $207,922.71 |
| 2028-09-01 | 5508 | 302 | 2 | $27,714.66 | 4,039.22 | 2,692.81 | $92.90 | $4.00 | $269.67 | $4.60 | $28,085.83 | $5.10 | 7,318.25 | $248,961.60 | $220,875.77 |
| 2028-10-01 | 5810 | 319 | 2 | $27,714.66 | 4,260.69 | 2,840.46 | $98.00 | $4.22 | $284.46 | $4.85 | $28,106.18 | $4.84 | 7,465.53 | $262,612.00 | $234,505.82 |
| 2028-11-01 | 6129 | 337 | 2 | $27,714.66 | 4,494.62 | 2,996.42 | $103.38 | $4.45 | $300.08 | $5.12 | $28,127.68 | $4.59 | 7,621.09 | $277,030.80 | $248,903.12 |
| 2028-12-01 | 6466 | 355 | 2 | $27,714.66 | 4,741.76 | 3,161.17 | $109.06 | $4.69 | $316.58 | $5.40 | $28,150.39 | $4.35 | 7,785.44 | $292,263.20 | $264,112.81 |
| 2029-01-01 | 6821 | 375 | 2 | $27,714.66 | 5,002.09 | 3,334.73 | $115.05 | $4.95 | $333.96 | $5.69 | $28,174.31 | $4.13 | 7,958.56 | $308,309.20 | $280,134.89 |
| 2029-02-01 | 7196 | 395 | 2 | $27,714.66 | 5,277.10 | 3,518.06 | $121.37 | $5.22 | $352.32 | $6.01 | $28,199.58 | $3.92 | 8,141.43 | $325,259.20 | $297,059.62 |
| 2029-03-01 | 7591 | 417 | 2 | $27,714.66 | 5,566.76 | 3,711.18 | $128.04 | $5.51 | $371.66 | $6.34 | $28,226.20 | $3.72 | 8,334.06 | $343,113.20 | $314,887.00 |
| 2029-04-01 | 8008 | 440 | 2 | $27,714.66 | 5,872.57 | 3,915.04 | $135.07 | $5.81 | $392.07 | $6.68 | $28,254.30 | $3.53 | 8,537.42 | $361,961.60 | $333,707.30 |
| 2029-05-01 | 8448 | 464 | 2 | $27,714.66 | 6,195.23 | 4,130.16 | $142.49 | $6.13 | $413.61 | $7.05 | $28,283.95 | $3.35 | 8,752.00 | $381,849.60 | $353,565.65 |
| 2029-06-01 | 8912 | 490 | 2 | $27,714.66 | 6,535.50 | 4,357.00 | $150.32 | $6.47 | $436.33 | $7.44 | $28,315.22 | $3.18 | 8,978.28 | $402,822.40 | $374,507.18 |
| 2029-07-01 | 9402 | 517 | 2 | $27,714.66 | 6,894.84 | 4,596.56 | $158.58 | $6.83 | $460.32 | $7.85 | $28,348.24 | $3.02 | 9,217.23 | $424,970.40 | $396,622.16 |
| 2029-08-01 | 9919 | 545 | 2 | $27,714.66 | 7,273.97 | 4,849.32 | $167.30 | $7.20 | $485.63 | $8.28 | $28,383.08 | $2.86 | 9,469.36 | $448,338.80 | $419,955.72 |
| 2029-09-01 | 10464 | 575 | 2 | $27,714.66 | 7,673.64 | 5,115.76 | $176.49 | $7.60 | $512.32 | $8.74 | $28,419.80 | $2.72 | 9,735.14 | $472,972.80 | $444,553.00 |
| 2029-10-01 | 11039 | 607 | 2 | $27,714.66 | 8,095.31 | 5,396.87 | $186.19 | $8.01 | $540.47 | $9.22 | $28,458.55 | $2.58 | 10,015.55 | $498,962.80 | $470,504.25 |
| 2029-11-01 | 11646 | 640 | 2 | $27,714.66 | 8,540.45 | 5,693.63 | $196.43 | $8.46 | $570.19 | $9.72 | $28,499.46 | $2.45 | 10,311.56 | $526,399.20 | $497,899.74 |
| 2029-12-01 | 12286 | 675 | 2 | $27,714.66 | 9,009.78 | 6,006.52 | $207.23 | $8.92 | $601.52 | $10.26 | $28,542.58 | $2.32 | 10,623.67 | $555,327.20 | $526,784.62 |
| 2030-01-01 | 12961 | 712 | 2 | $27,714.66 | 9,504.79 | 6,336.52 | $218.61 | $9.41 | $634.57 | $10.82 | $28,588.07 | $2.21 | 10,952.85 | $585,837.20 | $557,249.13 |
| 2030-02-01 | 13673 | 752 | 2 | $27,714.66 | 10,026.92 | 6,684.61 | $230.62 | $9.93 | $669.43 | $11.41 | $28,636.05 | $2.09 | 11,300.07 | $618,019.60 | $589,383.55 |
| 2030-03-01 | 14425 | 793 | 2 | $27,714.66 | 10,578.39 | 7,052.26 | $243.30 | $10.47 | $706.25 | $12.04 | $28,686.73 | $1.99 | 11,666.80 | $652,010.00 | $623,323.27 |
| 2030-04-01 | 15218 | 836 | 2 | $27,714.66 | 11,159.93 | 7,439.95 | $256.68 | $11.05 | $745.07 | $12.70 | $28,740.16 | $1.89 | 12,053.52 | $687,853.60 | $659,113.44 |
| 2030-05-01 | 16054 | 882 | 2 | $27,714.66 | 11,773.00 | 7,848.67 | $270.78 | $11.66 | $786.00 | $13.40 | $28,796.50 | $1.79 | 12,461.21 | $725,640.80 | $696,844.30 |
| 2030-06-01 | 16936 | 931 | 2 | $27,714.66 | 12,419.80 | 8,279.87 | $285.66 | $12.30 | $829.19 | $14.14 | $28,855.94 | $1.70 | 12,891.33 | $765,507.20 | $736,651.26 |
| 2030-07-01 | 17867 | 982 | 2 | $27,714.66 | 13,102.54 | 8,735.03 | $301.36 | $12.97 | $874.77 | $14.92 | $28,918.67 | $1.62 | 13,345.35 | $807,588.40 | $778,669.73 |
| 2030-08-01 | 18849 | 1036 | 2 | $27,714.66 | 13,822.68 | 9,215.12 | $317.92 | $13.68 | $922.85 | $15.73 | $28,984.85 | $1.54 | 13,824.25 | $851,974.80 | $822,989.95 |
| 2030-09-01 | 19885 | 1093 | 2 | $27,714.66 | 14,582.41 | 9,721.61 | $335.40 | $14.44 | $973.57 | $16.60 | $29,054.66 | $1.46 | 14,329.47 | $898,802.00 | $869,747.34 |
| 2030-10-01 | 20978 | 1153 | 2 | $27,714.66 | 15,383.95 | 10,255.97 | $353.83 | $15.23 | $1,027.08 | $17.51 | $29,128.32 | $1.39 | 14,862.49 | $948,205.60 | $919,077.28 |
| 2030-11-01 | 22131 | 1217 | 2 | $27,714.66 | 16,229.49 | 10,819.66 | $373.28 | $16.07 | $1,083.53 | $18.47 | $29,206.01 | $1.32 | 15,424.78 | $1,000,321.20 | $971,115.19 |
| 2030-12-01 | 23348 | 1284 | 2 | $27,714.66 | 17,121.96 | 11,414.64 | $393.81 | $16.95 | $1,143.12 | $19.49 | $29,288.02 | $1.25 | 16,018.27 | $1,055,329.60 | $1,026,041.58 |
| 2031-01-01 | 24632 | 1354 | 2 | $27,714.66 | 18,063.57 | 12,042.38 | $415.46 | $17.88 | $1,205.98 | $20.56 | $29,374.55 | $1.19 | 16,644.44 | $1,113,366.40 | $1,083,991.85 |
| 2031-02-01 | 25986 | 1429 | 2 | $27,714.66 | 19,056.51 | 12,704.34 | $438.30 | $18.87 | $1,272.27 | $21.69 | $29,465.79 | $1.13 | 17,304.74 | $1,174,567.20 | $1,145,101.41 |
| 2031-03-01 | 27415 | 1507 | 2 | $27,714.66 | 20,104.44 | 13,402.96 | $462.40 | $19.90 | $1,342.24 | $22.89 | $29,562.09 | $1.08 | 18,001.62 | $1,239,158.00 | $1,209,595.91 |
| 2031-04-01 | 28922 | 1590 | 2 | $27,714.66 | 21,209.58 | 14,139.72 | $487.82 | $21.00 | $1,416.02 | $24.14 | $29,663.64 | $1.03 | 18,736.54 | $1,307,274.40 | $1,277,610.76 |
| 2031-05-01 | 30512 | 1678 | 2 | $27,714.66 | 22,375.59 | 14,917.06 | $514.64 | $22.15 | $1,493.87 | $25.47 | $29,770.79 | $0.98 | 19,511.93 | $1,379,142.40 | $1,349,371.61 |
| 2031-06-01 | 32190 | 1770 | 2 | $27,714.66 | 23,606.13 | 15,737.42 | $542.94 | $23.37 | $1,576.02 | $26.87 | $29,883.87 | $0.93 | 20,330.24 | $1,454,988.00 | $1,425,104.13 |
| 2031-07-01 | 33960 | 1867 | 2 | $27,714.66 | 24,904.14 | 16,602.76 | $572.80 | $24.66 | $1,662.68 | $28.35 | $30,003.14 | $0.88 | 21,193.42 | $1,534,992.00 | $1,504,988.86 |
| 2031-08-01 | 35827 | 1970 | 3 | $41,571.99 | 26,273.28 | 17,515.52 | $604.29 | $26.01 | $1,754.09 | $29.91 | $43,986.28 | $1.23 | 24,419.98 | $1,619,380.40 | $1,575,394.12 |
| 2031-09-01 | 37797 | 2078 | 3 | $41,571.99 | 27,717.95 | 18,478.64 | $637.51 | $27.44 | $1,850.54 | $31.55 | $44,119.04 | $1.17 | 25,380.69 | $1,708,424.40 | $1,664,305.36 |
| 2031-10-01 | 39875 | 2193 | 3 | $41,571.99 | 29,241.83 | 19,494.55 | $672.56 | $28.95 | $1,952.28 | $33.29 | $44,259.07 | $1.11 | 26,394.07 | $1,802,350.00 | $1,758,090.93 |
| 2031-11-01 | 42068 | 2313 | 3 | $41,571.99 | 30,850.04 | 20,566.69 | $709.55 | $30.54 | $2,059.65 | $35.12 | $44,406.85 | $1.06 | 27,463.52 | $1,901,473.60 | $1,857,066.75 |
| 2031-12-01 | 44381 | 2440 | 3 | $41,571.99 | 32,546.25 | 21,697.50 | $748.56 | $32.22 | $2,172.89 | $37.05 | $44,562.72 | $1.00 | 28,591.50 | $2,006,021.20 | $1,961,458.48 |
| 2032-01-01 | 46821 | 2575 | 3 | $41,571.99 | 34,335.59 | 22,890.39 | $789.72 | $33.99 | $2,292.36 | $39.09 | $44,727.14 | $0.96 | 29,781.42 | $2,116,309.20 | $2,071,582.06 |
| 2032-02-01 | 49396 | 2716 | 3 | $41,571.99 | 36,223.93 | 24,149.29 | $833.15 | $35.86 | $2,418.43 | $41.23 | $44,900.67 | $0.91 | 31,037.17 | $2,232,699.20 | $2,187,798.53 |
| 2032-03-01 | 52112 | 2866 | 4 | $55,429.32 | 38,215.68 | 25,477.12 | $878.96 | $37.83 | $2,551.40 | $43.50 | $58,941.02 | $1.13 | 34,677.76 | $2,355,462.40 | $2,296,521.38 |
| 2032-04-01 | 54978 | 3023 | 4 | $55,429.32 | 40,317.42 | 26,878.28 | $927.30 | $39.91 | $2,691.72 | $45.89 | $59,134.15 | $1.08 | 36,075.42 | $2,485,005.60 | $2,425,871.45 |
| 2032-05-01 | 58001 | 3190 | 4 | $55,429.32 | 42,534.30 | 28,356.20 | $978.29 | $42.11 | $2,839.73 | $48.42 | $59,337.87 | $1.02 | 37,549.64 | $2,621,645.20 | $2,562,307.33 |
| 2032-06-01 | 61191 | 3365 | 4 | $55,429.32 | 44,873.65 | 29,915.77 | $1,032.09 | $44.42 | $2,995.91 | $51.08 | $59,552.83 | $0.97 | 39,105.31 | $2,765,833.20 | $2,706,280.37 |
| 2032-07-01 | 64556 | 3550 | 4 | $55,429.32 | 47,341.33 | 31,560.89 | $1,088.85 | $46.87 | $3,160.66 | $53.89 | $59,779.59 | $0.93 | 40,746.32 | $2,917,931.20 | $2,858,151.61 |
| 2032-08-01 | 68106 | 3745 | 4 | $55,429.32 | 49,944.68 | 33,296.45 | $1,148.73 | $49.45 | $3,334.47 | $56.85 | $60,018.82 | $0.88 | 42,477.54 | $3,078,391.20 | $3,018,372.38 |
| 2032-09-01 | 71851 | 3951 | 5 | $69,286.65 | 52,691.03 | 35,127.35 | $1,211.89 | $52.16 | $3,517.82 | $59.98 | $74,128.51 | $1.03 | 46,619.95 | $3,247,665.20 | $3,173,536.69 |
| 2032-10-01 | 75802 | 4169 | 5 | $69,286.65 | 55,588.44 | 37,058.96 | $1,278.53 | $55.03 | $3,711.27 | $63.28 | $74,394.76 | $0.98 | 48,546.73 | $3,426,250.40 | $3,351,855.64 |
| 2032-11-01 | 79971 | 4398 | 5 | $69,286.65 | 58,645.73 | 39,097.15 | $1,348.85 | $58.06 | $3,915.38 | $66.76 | $74,675.70 | $0.93 | 50,579.82 | $3,614,689.20 | $3,540,013.50 |
| 2032-12-01 | 84369 | 4640 | 5 | $69,286.65 | 61,870.94 | 41,247.30 | $1,423.03 | $61.25 | $4,130.71 | $70.43 | $74,972.07 | $0.89 | 52,724.59 | $3,813,478.80 | $3,738,506.73 |
| 2033-01-01 | 89009 | 4895 | 6 | $83,143.98 | 65,273.63 | 43,515.75 | $1,501.29 | $64.62 | $4,357.88 | $74.30 | $89,142.08 | $1.00 | 57,303.46 | $4,023,206.80 | $3,934,064.72 |
| 2033-02-01 | 93904 | 5164 | 6 | $83,143.98 | 68,863.32 | 45,908.88 | $1,583.86 | $68.17 | $4,597.54 | $78.39 | $89,471.94 | $0.95 | 59,690.60 | $4,244,460.80 | $4,154,988.86 |
| 2033-03-01 | 99068 | 5448 | 6 | $83,143.98 | 72,650.27 | 48,433.51 | $1,670.96 | $71.92 | $4,850.37 | $82.70 | $89,819.93 | $0.91 | 62,208.93 | $4,477,873.60 | $4,388,053.67 |
| 2033-04-01 | 104516 | 5748 | 7 | $97,001.31 | 76,645.49 | 51,096.99 | $1,762.85 | $75.88 | $5,117.10 | $87.25 | $104,044.39 | $1.00 | 67,181.83 | $4,724,123.20 | $4,620,078.81 |
| 2033-05-01 | 110264 | 6064 | 7 | $97,001.31 | 80,860.72 | 53,907.14 | $1,859.80 | $80.05 | $5,398.53 | $92.05 | $104,431.73 | $0.95 | 69,984.96 | $4,983,932.80 | $4,879,501.07 |
| 2033-06-01 | 116328 | 6398 | 7 | $97,001.31 | 85,307.67 | 56,871.78 | $1,962.08 | $84.45 | $5,695.42 | $97.11 | $104,840.37 | $0.90 | 72,942.18 | $5,258,025.60 | $5,153,185.23 |
| 2033-07-01 | 122726 | 6749 | 8 | $110,858.64 | 89,999.57 | 59,999.71 | $2,069.99 | $89.10 | $6,008.66 | $102.45 | $119,128.84 | $0.97 | 78,378.38 | $5,547,215.20 | $5,428,086.36 |
| 2033-08-01 | 129475 | 7121 | 8 | $110,858.64 | 94,948.86 | 63,299.24 | $2,183.82 | $94.00 | $6,339.10 | $108.08 | $119,583.64 | $0.92 | 81,669.66 | $5,852,270.00 | $5,732,686.36 |
| 2033-09-01 | 136596 | 7512 | 9 | $124,715.97 | 100,170.96 | 66,780.64 | $2,303.93 | $99.17 | $6,687.74 | $114.03 | $133,920.84 | $0.98 | 87,458.43 | $6,174,139.20 | $6,040,218.36 |
| 2033-10-01 | 144108 | 7925 | 9 | $124,715.97 | 105,679.79 | 70,453.19 | $2,430.64 | $104.62 | $7,055.53 | $120.30 | $134,427.05 | $0.93 | 91,121.80 | $6,513,681.60 | $6,379,254.55 |
| 2033-11-01 | 152033 | 8361 | 9 | $124,715.97 | 111,491.49 | 74,327.66 | $2,564.30 | $110.38 | $7,443.54 | $126.91 | $134,961.10 | $0.89 | 94,986.58 | $6,871,891.60 | $6,736,930.50 |
| 2033-12-01 | 160394 | 8821 | 10 | $138,573.30 | 117,622.92 | 78,415.28 | $2,705.33 | $116.45 | $7,852.89 | $133.89 | $149,381.86 | $0.93 | 101,380.07 | $7,249,808.80 | $7,100,426.94 |
| 2034-01-01 | 169215 | 9306 | 10 | $138,573.30 | 124,091.69 | 82,727.79 | $2,854.11 | $122.85 | $8,284.77 | $141.26 | $149,976.28 | $0.89 | 105,681.80 | $7,648,518.00 | $7,498,541.72 |
| 2034-02-01 | 178521 | 9818 | 11 | $152,430.63 | 130,916.13 | 87,277.42 | $3,011.07 | $129.61 | $8,740.39 | $149.03 | $164,460.72 | $0.92 | 112,536.14 | $8,069,149.20 | $7,904,688.48 |
| 2034-03-01 | 188339 | 10358 | 12 | $166,287.96 | 138,116.03 | 92,077.36 | $3,176.67 | $136.73 | $9,221.08 | $157.22 | $178,979.66 | $0.95 | 119,640.16 | $8,512,922.80 | $8,333,943.14 |
| 2034-04-01 | 198697 | 10928 | 12 | $166,287.96 | 145,711.94 | 97,141.29 | $3,351.37 | $144.25 | $9,728.21 | $165.87 | $179,677.66 | $0.90 | 124,691.44 | $8,981,104.40 | $8,801,426.74 |
| 2034-05-01 | 209625 | 11529 | 13 | $180,145.29 | 153,725.85 | 102,483.90 | $3,535.69 | $152.19 | $10,263.24 | $174.99 | $194,271.40 | $0.93 | 132,336.77 | $9,475,050.00 | $9,280,778.60 |
| 2034-06-01 | 221154 | 12163 | 13 | $180,145.29 | 162,180.50 | 108,120.33 | $3,730.15 | $160.56 | $10,827.70 | $184.62 | $195,048.32 | $0.88 | 137,959.11 | $9,996,160.80 | $9,801,112.48 |
| 2034-07-01 | 233317 | 12832 | 14 | $194,002.62 | 171,100.08 | 114,066.72 | $3,935.30 | $169.39 | $11,423.20 | $194.77 | $209,725.28 | $0.90 | 146,206.72 | $10,545,928.40 | $10,336,203.12 |
| 2034-08-01 | 246149 | 13538 | 15 | $207,859.95 | 180,510.27 | 120,340.18 | $4,151.74 | $178.71 | $12,051.46 | $205.48 | $224,447.33 | $0.91 | 154,780.57 | $11,125,934.80 | $10,901,487.47 |
| 2034-09-01 | 259687 | 14282 | 16 | $221,717.28 | 190,438.19 | 126,958.79 | $4,380.08 | $188.53 | $12,714.28 | $216.78 | $239,216.95 | $0.92 | 163,698.72 | $11,737,852.40 | $11,498,635.45 |
| 2034-10-01 | 273969 | 15068 | 17 | $235,574.61 | 200,911.71 | 133,941.14 | $4,620.97 | $198.90 | $13,413.52 | $228.70 | $254,036.71 | $0.93 | 172,979.70 | $12,383,398.80 | $12,129,362.09 |
| 2034-11-01 | 289037 | 15897 | 17 | $235,574.61 | 211,961.64 | 141,307.76 | $4,875.12 | $209.84 | $14,151.25 | $241.28 | $255,052.10 | $0.88 | 180,327.90 | $13,064,472.40 | $12,809,420.30 |
| 2034-12-01 | 304934 | 16771 | 18 | $249,431.94 | 223,619.51 | 149,079.67 | $5,143.25 | $221.38 | $14,929.57 | $254.55 | $269,980.69 | $0.89 | 190,396.47 | $13,783,016.80 | $13,513,036.11 |
| 2035-01-01 | 321705 | 17693 | 19 | $263,289.27 | 235,918.31 | 157,278.87 | $5,426.12 | $233.56 | $15,750.68 | $268.55 | $284,968.18 | $0.89 | 200,891.25 | $14,541,066.00 | $14,256,097.82 |
| 2035-02-01 | 339398 | 18666 | 20 | $277,146.60 | 248,893.25 | 165,928.83 | $5,724.54 | $246.40 | $16,616.93 | $283.32 | $300,017.80 | $0.88 | 211,835.67 | $15,340,789.60 | $15,040,771.80 |
| 2035-03-01 | 358064 | 19693 | 22 | $304,861.26 | 262,581.72 | 175,054.48 | $6,039.38 | $259.96 | $17,530.81 | $298.91 | $328,990.31 | $0.92 | 225,570.67 | $16,184,492.80 | $15,855,502.49 |
| 2035-04-01 | 377757 | 20776 | 23 | $318,718.59 | 277,023.34 | 184,682.22 | $6,371.54 | $274.25 | $18,494.98 | $315.34 | $344,174.71 | $0.91 | 237,490.43 | $17,074,616.40 | $16,730,441.69 |
| 2035-05-01 | 398533 | 21919 | 24 | $332,575.92 | 292,259.15 | 194,839.44 | $6,721.96 | $289.34 | $19,512.18 | $332.69 | $359,432.08 | $0.90 | 249,938.33 | $18,013,691.60 | $17,654,259.52 |
| 2035-06-01 | 420452 | 23124 | 25 | $346,433.25 | 308,333.18 | 205,555.45 | $7,091.66 | $305.25 | $20,585.33 | $350.99 | $374,766.48 | $0.89 | 262,943.64 | $19,004,430.40 | $18,629,663.92 |
| 2035-07-01 | 443576 | 24396 | 27 | $374,147.91 | 325,290.87 | 216,860.58 | $7,481.69 | $322.04 | $21,717.48 | $370.29 | $404,039.41 | $0.91 | 278,852.67 | $20,049,635.20 | $19,645,595.79 |
| 2035-08-01 | 467972 | 25738 | 28 | $388,005.24 | 343,181.37 | 228,787.58 | $7,893.17 | $339.75 | $22,911.91 | $390.65 | $419,540.73 | $0.90 | 293,065.94 | $21,152,334.40 | $20,732,793.67 |
| 2035-09-01 | 493710 | 27154 | 29 | $401,862.57 | 362,056.01 | 241,370.67 | $8,327.29 | $358.44 | $24,172.04 | $412.14 | $435,132.48 | $0.88 | 307,933.65 | $22,315,692.00 | $21,880,559.52 |
| 2035-10-01 | 520864 | 28647 | 31 | $429,577.23 | 381,969.05 | 254,646.04 | $8,785.29 | $378.15 | $25,501.50 | $434.81 | $464,676.98 | $0.89 | 325,807.99 | $23,543,052.80 | $23,078,375.82 |
| 2035-11-01 | 549511 | 30223 | 33 | $457,291.89 | 402,976.97 | 268,651.31 | $9,268.47 | $398.95 | $26,904.06 | $458.72 | $494,322.09 | $0.90 | 344,410.42 | $24,837,897.20 | $24,343,575.11 |
| 2035-12-01 | 579734 | 31885 | 35 | $485,006.55 | 425,140.63 | 283,427.08 | $9,778.23 | $420.89 | $28,383.78 | $483.95 | $524,073.40 | $0.90 | 363,781.42 | $26,203,976.80 | $25,679,903.40 |
| 2036-01-01 | 611619 | 33639 | 36 | $498,863.88 | 448,523.09 | 299,015.39 | $10,316.03 | $444.04 | $29,944.87 | $510.57 | $540,079.38 | $0.88 | 381,646.84 | $27,645,178.80 | $27,105,099.42 |
| 2036-02-01 | 645258 | 35489 | 38 | $526,578.54 | 473,191.83 | 315,461.22 | $10,883.41 | $468.46 | $31,591.83 | $538.65 | $570,060.89 | $0.88 | 402,683.72 | $29,165,661.60 | $28,595,600.71 |
| 2036-03-01 | 680747 | 37441 | 40 | $554,293.20 | 499,217.24 | 332,811.49 | $11,482.00 | $494.23 | $33,329.37 | $568.28 | $600,167.07 | $0.88 | 424,622.78 | $30,769,764.40 | $30,169,597.33 |
| 2036-04-01 | 718188 | 39500 | 43 | $595,865.19 | 526,674.12 | 351,116.08 | $12,113.50 | $521.41 | $35,162.48 | $599.53 | $644,262.12 | $0.90 | 449,829.86 | $32,462,097.60 | $31,817,835.48 |
| 2036-05-01 | 757688 | 41672 | 45 | $623,579.85 | 555,640.95 | 370,427.30 | $12,779.74 | $550.08 | $37,096.40 | $632.50 | $674,638.59 | $0.89 | 473,724.97 | $34,247,497.60 | $33,572,859.01 |
| 2036-06-01 | 799360 | 43964 | 47 | $651,294.51 | 586,200.59 | 390,800.39 | $13,482.61 | $580.34 | $39,136.67 | $667.29 | $705,161.42 | $0.88 | 498,679.29 | $36,131,072.00 | $35,425,910.58 |
| 2036-07-01 | 843324 | 46382 | 50 | $692,866.50 | 618,441.03 | 412,294.02 | $14,224.14 | $612.26 | $41,289.14 | $703.99 | $749,696.04 | $0.89 | 527,067.44 | $38,118,244.80 | $37,368,548.76 |
| 2036-08-01 | 889706 | 48933 | 53 | $734,438.49 | 652,454.69 | 434,969.79 | $15,006.46 | $645.93 | $43,560.01 | $742.71 | $794,393.59 | $0.89 | 556,634.77 | $40,214,711.20 | $39,420,317.61 |
| 2036-09-01 | 938639 | 51625 | 56 | $776,010.48 | 688,339.09 | 458,892.72 | $15,831.80 | $681.46 | $45,955.77 | $783.56 | $839,263.06 | $0.89 | 587,446.14 | $42,426,482.80 | $41,587,219.74 |
| 2036-10-01 | 990264 | 54464 | 59 | $817,582.47 | 726,197.63 | 484,131.75 | $16,702.55 | $718.94 | $48,483.33 | $826.66 | $884,313.93 | $0.89 | 619,570.32 | $44,759,932.80 | $43,875,618.87 |
| 2036-11-01 | 1044728 | 57460 | 62 | $859,154.46 | 766,138.12 | 510,758.75 | $17,621.18 | $758.48 | $51,149.88 | $872.12 | $929,556.12 | $0.89 | 653,078.99 | $47,221,705.60 | $46,292,149.48 |
| 2036-12-01 | 1102188 | 60620 | 65 | $900,726.45 | 808,275.68 | 538,850.46 | $18,590.34 | $800.19 | $53,963.12 | $920.09 | $975,000.20 | $0.88 | 688,048.73 | $49,818,897.60 | $48,843,897.40 |
| 2037-01-01 | 1162808 | 63954 | 69 | $956,155.77 | 852,730.60 | 568,487.07 | $19,612.80 | $844.20 | $56,931.08 | $970.69 | $1,034,514.55 | $0.89 | 726,875.57 | $52,558,921.60 | $51,524,407.05 |
| 2037-02-01 | 1226762 | 67471 | 73 | $1,011,585.09 | 899,630.46 | 599,753.64 | $20,691.50 | $890.63 | $60,062.27 | $1,024.08 | $1,094,253.57 | $0.89 | 767,328.31 | $55,449,642.40 | $54,355,388.83 |
| 2037-03-01 | 1294233 | 71182 | 76 | $1,053,157.08 | 949,109.47 | 632,739.64 | $21,829.52 | $939.62 | $63,365.65 | $1,080.40 | $1,140,372.27 | $0.88 | 807,180.10 | $58,499,331.60 | $57,358,959.33 |
| 2037-04-01 | 1365415 | 75097 | 81 | $1,122,443.73 | 1,001,309.89 | 667,539.93 | $23,030.13 | $991.30 | $66,850.72 | $1,139.82 | $1,214,455.70 | $0.89 | 853,473.80 | $61,716,758.00 | $60,502,302.30 |
| 2037-05-01 | 1440512 | 79228 | 85 | $1,177,873.05 | 1,056,381.33 | 704,254.22 | $24,296.77 | $1,045.82 | $70,527.47 | $1,202.51 | $1,274,945.62 | $0.89 | 899,360.64 | $65,111,142.40 | $63,836,196.78 |
| 2037-06-01 | 1519740 | 83585 | 90 | $1,247,159.70 | 1,114,482.18 | 742,988.12 | $25,633.09 | $1,103.34 | $74,406.47 | $1,268.65 | $1,349,571.25 | $0.89 | 949,578.12 | $68,692,248.00 | $67,342,676.75 |
| 2037-07-01 | 1603325 | 88182 | 95 | $1,316,446.35 | 1,175,778.19 | 783,852.13 | $27,042.90 | $1,164.02 | $78,498.79 | $1,338.43 | $1,424,490.49 | $0.89 | 1,001,920.38 | $72,470,290.00 | $71,045,799.51 |
| 2037-08-01 | 1691507 | 93032 | 100 | $1,385,733.00 | 1,240,445.35 | 826,963.57 | $28,530.24 | $1,228.04 | $82,816.18 | $1,412.04 | $1,499,719.51 | $0.89 | 1,056,504.46 | $76,456,116.40 | $74,956,396.89 |
| 2037-09-01 | 1784539 | 98149 | 105 | $1,455,019.65 | 1,308,669.19 | 872,446.13 | $30,099.39 | $1,295.58 | $87,371.03 | $1,489.70 | $1,575,275.36 | $0.88 | 1,113,453.73 | $80,661,162.80 | $79,085,887.44 |
| 2037-10-01 | 1882688 | 103547 | 111 | $1,538,163.63 | 1,380,645.53 | 920,430.35 | $31,754.85 | $1,366.84 | $92,176.40 | $1,571.64 | $1,665,033.36 | $0.88 | 1,175,214.49 | $85,097,497.60 | $83,432,464.24 |
| 2037-11-01 | 1986235 | 109242 | 117 | $1,621,307.61 | 1,456,580.42 | 971,053.61 | $33,501.35 | $1,442.01 | $97,246.07 | $1,658.07 | $1,755,155.11 | $0.88 | 1,239,607.69 | $89,777,822.00 | $88,022,666.89 |
| 2037-12-01 | 2095477 | 115251 | 124 | $1,718,308.92 | 1,536,691.66 | 1,024,461.11 | $35,343.91 | $1,521.32 | $102,594.55 | $1,749.27 | $1,859,517.97 | $0.89 | 1,309,094.25 | $94,715,560.40 | $92,856,042.43 |
| 2038-01-01 | 2210728 | 121590 | 130 | $1,801,452.90 | 1,621,209.53 | 1,080,806.35 | $37,287.82 | $1,605.00 | $108,237.24 | $1,845.48 | $1,950,428.44 | $0.88 | 1,379,195.13 | $99,924,905.60 | $97,974,477.16 |
| 2038-02-01 | 2332318 | 128277 | 137 | $1,898,454.21 | 1,710,376.02 | 1,140,250.68 | $39,338.65 | $1,693.27 | $114,190.29 | $1,946.98 | $2,055,623.40 | $0.88 | 1,454,703.43 | $105,420,773.60 | $103,365,150.20 |
| 2038-03-01 | 2460595 | 135332 | 145 | $2,009,312.85 | 1,804,446.35 | 1,202,964.23 | $41,502.27 | $1,786.40 | $120,470.73 | $2,054.06 | $2,175,126.31 | $0.88 | 1,535,788.85 | $111,218,894.00 | $109,043,767.69 |
| 2038-04-01 | 2595927 | 142775 | 153 | $2,120,171.49 | 1,903,690.36 | 1,269,126.91 | $43,784.88 | $1,884.65 | $127,096.59 | $2,167.03 | $2,295,104.64 | $0.88 | 1,620,314.79 | $117,335,900.40 | $115,040,795.76 |
| 2038-05-01 | 2738702 | 150628 | 161 | $2,231,030.13 | 2,008,392.61 | 1,338,928.41 | $46,193.03 | $1,988.31 | $134,086.85 | $2,286.22 | $2,415,584.54 | $0.88 | 1,708,470.45 | $123,789,330.40 | $121,373,745.86 |
| 2038-06-01 | 2889330 | 158913 | 170 | $2,355,746.10 | 2,118,853.76 | 1,412,569.17 | $48,733.64 | $2,097.67 | $141,461.60 | $2,411.96 | $2,550,450.96 | $0.88 | 1,802,771.86 | $130,597,716.00 | $128,047,265.04 |
| 2038-07-01 | 3048243 | 167653 | 179 | $2,480,462.07 | 2,235,390.60 | 1,490,260.40 | $51,413.98 | $2,213.04 | $149,241.98 | $2,544.62 | $2,685,875.69 | $0.88 | 1,901,113.61 | $137,780,583.60 | $135,094,707.91 |
| 2038-08-01 | 3215896 | 176874 | 189 | $2,619,035.37 | 2,358,336.82 | 1,572,224.55 | $54,241.75 | $2,334.75 | $157,450.27 | $2,684.57 | $2,835,746.71 | $0.88 | 2,006,033.67 | $145,358,499.20 | $142,522,752.49 |
| 2038-09-01 | 3392770 | 186602 | 200 | $2,771,466.00 | 2,488,045.14 | 1,658,696.76 | $57,225.04 | $2,463.16 | $166,110.02 | $2,832.23 | $3,000,096.45 | $0.88 | 2,117,766.62 | $153,353,204.00 | $150,353,107.55 |
| 2038-10-01 | 3579372 | -53690 | 211 | $2,923,896.63 | 2,624,887.36 | 1,749,924.91 | $60,372.41 | $2,598.64 | $175,246.05 | $2,988.00 | $3,165,101.73 | $0.88 | 2,234,243.61 | $161,787,614.40 | $158,622,512.67 |
| 2038-11-01 | 3525682 | -52885 | 207 | $2,868,467.31 | 2,585,514.48 | 1,723,676.32 | $59,466.83 | $2,559.66 | $172,617.39 | $2,943.18 | $3,106,054.37 | $0.88 | 2,198,796.31 | $159,360,826.40 | $156,254,772.03 |
| 2038-12-01 | 3472797 | 191003 | 204 | $2,826,895.32 | 2,546,731.93 | 1,697,821.29 | $58,574.83 | $2,521.26 | $170,028.14 | $2,899.03 | $3,060,918.59 | $0.88 | 2,166,057.67 | $156,970,424.40 | $153,909,505.81 |
| 2039-01-01 | 3663800 | -54957 | 216 | $2,993,183.28 | 2,686,801.57 | 1,791,201.05 | $61,796.44 | $2,659.93 | $179,379.65 | $3,058.48 | $3,240,077.77 | $0.88 | 2,286,996.98 | $165,603,760.00 | $162,363,682.23 |
| 2039-02-01 | 3608843 | -54132 | 212 | $2,937,753.96 | 2,646,499.55 | 1,764,333.03 | $60,869.49 | $2,620.03 | $176,688.95 | $3,012.60 | $3,180,945.04 | $0.88 | 2,250,931.80 | $163,119,703.60 | $159,938,758.56 |
| 2039-03-01 | 3554711 | -53320 | 209 | $2,896,181.97 | 2,606,802.53 | 1,737,868.35 | $59,956.46 | $2,580.73 | $174,038.65 | $2,967.41 | $3,135,725.22 | $0.88 | 2,217,585.03 | $160,672,937.20 | $157,537,211.98 |
| 2039-04-01 | 3501391 | -52520 | 206 | $2,854,609.98 | 2,567,700.98 | 1,711,800.65 | $59,057.12 | $2,542.02 | $171,428.10 | $2,922.90 | $3,090,560.13 | $0.88 | 2,184,634.25 | $158,262,873.20 | $155,172,313.07 |
| 2039-05-01 | 3448871 | 189687 | 203 | $2,813,037.99 | 2,529,186.10 | 1,686,124.07 | $58,171.28 | $2,503.89 | $168,856.72 | $2,879.06 | $3,045,448.95 | $0.88 | 2,152,073.61 | $155,888,969.20 | $152,843,520.25 |
| 2039-06-01 | 3638558 | -54578 | 214 | $2,965,468.62 | 2,668,290.67 | 1,778,860.45 | $61,370.69 | $2,641.61 | $178,143.80 | $3,037.40 | $3,210,662.12 | $0.88 | 2,270,055.06 | $164,462,821.60 | $161,252,159.48 |
| 2039-07-01 | 3583980 | -53759 | 211 | $2,923,896.63 | 2,628,266.58 | 1,752,177.72 | $60,450.13 | $2,601.98 | $175,471.66 | $2,991.84 | $3,165,412.25 | $0.88 | 2,236,490.79 | $161,995,896.00 | $158,830,483.75 |
| 2039-08-01 | 3530221 | -52953 | 208 | $2,882,324.64 | 2,588,843.10 | 1,725,895.40 | $59,543.39 | $2,562.95 | $172,839.62 | $2,946.97 | $3,120,217.57 | $0.88 | 2,203,325.92 | $159,565,989.20 | $156,445,771.63 |
| 2039-09-01 | 3477268 | 191249 | 205 | $2,840,752.65 | 2,550,010.68 | 1,700,007.12 | $58,650.25 | $2,524.51 | $170,247.04 | $2,902.76 | $3,075,077.21 | $0.88 | 2,170,554.12 | $157,172,513.60 | $154,097,436.39 |
| 2039-10-01 | 3668517 | -55027 | 216 | $2,993,183.28 | 2,690,260.73 | 1,793,507.15 | $61,876.00 | $2,663.36 | $179,610.59 | $3,062.41 | $3,240,395.64 | $0.88 | 2,289,297.31 | $165,816,968.40 | $162,576,572.76 |
| 2039-11-01 | 3613490 | -54202 | 213 | $2,951,611.29 | 2,649,907.37 | 1,766,604.91 | $60,947.87 | $2,623.41 | $176,916.47 | $3,016.48 | $3,195,115.52 | $0.88 | 2,255,514.08 | $163,329,748.00 | $160,134,632.48 |
| 2039-12-01 | 3559288 | -53389 | 209 | $2,896,181.97 | 2,610,159.02 | 1,740,106.01 | $60,033.66 | $2,584.06 | $174,262.74 | $2,971.23 | $3,136,033.66 | $0.88 | 2,219,817.09 | $160,879,817.60 | $157,743,783.94 |
| 2040-01-01 | 3505899 | -52588 | 206 | $2,854,609.98 | 2,571,006.87 | 1,714,004.58 | $59,133.16 | $2,545.30 | $171,648.82 | $2,926.66 | $3,090,863.91 | $0.88 | 2,186,832.66 | $158,466,634.80 | $155,375,770.89 |
| 2040-02-01 | 3453311 | 189932 | 203 | $2,813,037.99 | 2,532,442.12 | 1,688,294.75 | $58,246.17 | $2,507.12 | $169,074.11 | $2,882.76 | $3,045,748.15 | $0.88 | 2,154,238.86 | $156,089,657.20 | $153,043,909.05 |
| 2040-03-01 | 3643243 | -54648 | 214 | $2,965,468.62 | 2,671,726.36 | 1,781,150.91 | $61,449.71 | $2,645.01 | $178,373.18 | $3,041.32 | $3,210,977.83 | $0.88 | 2,272,339.79 | $164,674,583.60 | $161,463,605.77 |
| 2040-04-01 | 3588595 | -53828 | 211 | $2,923,896.63 | 2,631,650.94 | 1,754,433.96 | $60,527.97 | $2,605.33 | $175,697.61 | $2,995.70 | $3,165,723.24 | $0.88 | 2,238,741.39 | $162,204,494.00 | $159,038,770.76 |
| 2040-05-01 | 3534767 | -53021 | 208 | $2,882,324.64 | 2,592,176.85 | 1,728,117.90 | $59,620.07 | $2,566.26 | $173,062.19 | $2,950.76 | $3,120,523.92 | $0.88 | 2,205,542.87 | $159,771,468.40 | $156,650,944.48 |
| 2040-06-01 | 3481746 | 191496 | 205 | $2,840,752.65 | 2,553,294.57 | 1,702,196.38 | $58,725.78 | $2,527.76 | $170,466.28 | $2,906.50 | $3,075,378.97 | $0.88 | 2,172,737.90 | $157,374,919.20 | $154,299,540.23 |
| 2040-07-01 | 3673242 | -55098 | 216 | $2,993,183.28 | 2,693,725.75 | 1,795,817.16 | $61,955.69 | $2,666.79 | $179,841.93 | $3,066.36 | $3,240,714.05 | $0.88 | 2,291,601.55 | $166,030,538.40 | $162,789,824.35 |
| 2040-08-01 | 3618144 | -54272 | 213 | $2,951,611.29 | 2,653,320.32 | 1,768,880.21 | $61,026.37 | $2,626.79 | $177,144.33 | $3,020.36 | $3,195,429.14 | $0.88 | 2,257,783.69 | $163,540,108.80 | $160,344,679.66 |
| 2040-09-01 | 3563872 | -53458 | 210 | $2,910,039.30 | 2,613,520.63 | 1,742,347.09 | $60,110.97 | $2,587.39 | $174,487.17 | $2,975.06 | $3,150,199.89 | $0.88 | 2,224,368.65 | $161,087,014.40 | $157,936,814.51 |
| 2040-10-01 | 3510414 | -52656 | 207 | $2,868,467.31 | 2,574,317.88 | 1,716,211.92 | $59,209.31 | $2,548.57 | $171,869.87 | $2,930.43 | $3,105,025.50 | $0.88 | 2,191,350.57 | $158,670,712.80 | $155,565,687.30 |
| 2040-11-01 | 3457758 | 190176 | 203 | $2,813,037.99 | 2,535,703.27 | 1,690,468.85 | $58,321.18 | $2,510.35 | $169,291.83 | $2,886.48 | $3,046,047.82 | $0.88 | 2,156,407.52 | $156,290,661.60 | $153,244,613.78 |
| 2040-12-01 | 3647934 | -54719 | 215 | $2,979,325.95 | 2,675,166.44 | 1,783,444.30 | $61,528.83 | $2,648.41 | $178,602.85 | $3,045.23 | $3,225,151.27 | $0.88 | 2,276,943.53 | $164,886,616.80 | $161,661,465.53 |
| No. | C | V |
|---|---|---|
| 1. | K | 3500000 |
| 2. | r | 0.07 |
| 3. | d | 0.015 |
| 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 |