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 2% 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 | 50 | 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 | 1050 | 52 | 2 | $27,714.66 | 770.00 | 513.34 | $17.71 | $0.76 | $51.41 | $0.88 | $27,785.42 | $26.46 | 5,144.22 | $47,460.00 | $19,674.58 |
| 2026-03-01 | 1102 | 55 | 2 | $27,714.66 | 808.14 | 538.76 | $18.59 | $0.80 | $53.95 | $0.92 | $27,788.92 | $25.22 | 5,169.58 | $49,810.40 | $22,021.48 |
| 2026-04-01 | 1157 | 57 | 2 | $27,714.66 | 848.47 | 565.65 | $19.51 | $0.84 | $56.65 | $0.97 | $27,792.63 | $24.02 | 5,196.40 | $52,296.40 | $24,503.77 |
| 2026-05-01 | 1214 | 60 | 2 | $27,714.66 | 890.27 | 593.51 | $20.48 | $0.88 | $59.44 | $1.01 | $27,796.47 | $22.90 | 5,224.20 | $54,872.80 | $27,076.33 |
| 2026-06-01 | 1274 | 63 | 2 | $27,714.66 | 934.27 | 622.85 | $21.49 | $0.92 | $62.38 | $1.06 | $27,800.51 | $21.82 | 5,253.46 | $57,584.80 | $29,784.29 |
| 2026-07-01 | 1337 | 66 | 2 | $27,714.66 | 980.47 | 653.65 | $22.55 | $0.97 | $65.46 | $1.12 | $27,804.76 | $20.80 | 5,284.18 | $60,432.40 | $32,627.64 |
| 2026-08-01 | 1403 | 70 | 2 | $27,714.66 | 1,028.87 | 685.91 | $23.66 | $1.02 | $68.69 | $1.17 | $27,809.20 | $19.82 | 5,316.37 | $63,415.60 | $35,606.40 |
| 2026-09-01 | 1473 | 73 | 2 | $27,714.66 | 1,080.21 | 720.14 | $24.84 | $1.07 | $72.12 | $1.23 | $27,813.92 | $18.88 | 5,350.50 | $66,579.60 | $38,765.68 |
| 2026-10-01 | 1546 | 77 | 2 | $27,714.66 | 1,133.74 | 755.83 | $26.08 | $1.12 | $75.69 | $1.29 | $27,818.84 | $17.99 | 5,386.10 | $69,879.20 | $42,060.36 |
| 2026-11-01 | 1623 | 81 | 2 | $27,714.66 | 1,190.21 | 793.47 | $27.37 | $1.18 | $79.46 | $1.35 | $27,824.03 | $17.14 | 5,423.65 | $73,359.60 | $45,535.57 |
| 2026-12-01 | 1704 | 85 | 2 | $27,714.66 | 1,249.61 | 833.07 | $28.74 | $1.24 | $83.43 | $1.42 | $27,829.49 | $16.33 | 5,463.15 | $77,020.80 | $49,191.31 |
| 2027-01-01 | 1789 | 89 | 2 | $27,714.66 | 1,311.94 | 874.63 | $30.17 | $1.30 | $87.59 | $1.49 | $27,835.22 | $15.56 | 5,504.61 | $80,862.80 | $53,027.58 |
| 2027-02-01 | 1878 | 93 | 2 | $27,714.66 | 1,377.21 | 918.14 | $31.68 | $1.36 | $91.95 | $1.57 | $27,841.21 | $14.82 | 5,548.01 | $84,885.60 | $57,044.39 |
| 2027-03-01 | 1971 | 98 | 2 | $27,714.66 | 1,445.41 | 963.61 | $33.24 | $1.43 | $96.50 | $1.65 | $27,847.48 | $14.13 | 5,593.36 | $89,089.20 | $61,241.72 |
| 2027-04-01 | 2069 | 103 | 2 | $27,714.66 | 1,517.28 | 1,011.52 | $34.90 | $1.50 | $101.30 | $1.73 | $27,854.08 | $13.46 | 5,641.15 | $93,518.80 | $65,664.72 |
| 2027-05-01 | 2172 | 108 | 2 | $27,714.66 | 1,592.81 | 1,061.87 | $36.63 | $1.58 | $106.34 | $1.81 | $27,861.03 | $12.83 | 5,691.38 | $98,174.40 | $70,313.37 |
| 2027-06-01 | 2280 | 114 | 2 | $27,714.66 | 1,672.01 | 1,114.67 | $38.46 | $1.66 | $111.63 | $1.90 | $27,868.30 | $12.22 | 5,744.05 | $103,056.00 | $75,187.70 |
| 2027-07-01 | 2394 | 119 | 2 | $27,714.66 | 1,755.61 | 1,170.41 | $40.38 | $1.74 | $117.21 | $2.00 | $27,875.99 | $11.64 | 5,799.65 | $108,208.80 | $80,332.81 |
| 2027-08-01 | 2513 | 125 | 2 | $27,714.66 | 1,842.88 | 1,228.58 | $42.39 | $1.82 | $123.04 | $2.10 | $27,884.00 | $11.10 | 5,857.68 | $113,587.60 | $85,703.60 |
| 2027-09-01 | 2638 | 131 | 2 | $27,714.66 | 1,934.54 | 1,289.70 | $44.49 | $1.92 | $129.16 | $2.20 | $27,892.43 | $10.57 | 5,918.64 | $119,237.60 | $91,345.17 |
| 2027-10-01 | 2769 | 138 | 2 | $27,714.66 | 2,030.61 | 1,353.74 | $46.70 | $2.01 | $135.57 | $2.31 | $27,901.26 | $10.08 | 5,982.52 | $125,158.80 | $97,257.54 |
| 2027-11-01 | 2907 | 145 | 2 | $27,714.66 | 2,131.81 | 1,421.21 | $49.03 | $2.11 | $142.33 | $2.43 | $27,910.56 | $9.60 | 6,049.82 | $131,396.40 | $103,485.84 |
| 2027-12-01 | 3052 | 152 | 2 | $27,714.66 | 2,238.15 | 1,492.10 | $51.48 | $2.22 | $149.43 | $2.55 | $27,920.33 | $9.15 | 6,120.53 | $137,950.40 | $110,030.07 |
| 2028-01-01 | 3204 | 160 | 2 | $27,714.66 | 2,349.61 | 1,566.41 | $54.04 | $2.33 | $156.87 | $2.67 | $27,930.57 | $8.72 | 6,194.66 | $144,820.80 | $116,890.23 |
| 2028-02-01 | 3364 | 168 | 2 | $27,714.66 | 2,466.95 | 1,644.63 | $56.74 | $2.44 | $164.70 | $2.81 | $27,941.35 | $8.31 | 6,272.69 | $152,052.80 | $124,111.45 |
| 2028-03-01 | 3532 | 176 | 2 | $27,714.66 | 2,590.15 | 1,726.77 | $59.57 | $2.56 | $172.93 | $2.95 | $27,952.67 | $7.91 | 6,354.61 | $159,646.40 | $131,693.73 |
| 2028-04-01 | 3708 | 185 | 2 | $27,714.66 | 2,719.22 | 1,812.81 | $62.54 | $2.69 | $181.54 | $3.10 | $27,964.53 | $7.54 | 6,440.44 | $167,601.60 | $139,637.07 |
| 2028-05-01 | 3893 | 194 | 2 | $27,714.66 | 2,854.88 | 1,903.26 | $65.66 | $2.83 | $190.60 | $3.25 | $27,977.00 | $7.19 | 6,530.66 | $175,963.60 | $147,986.60 |
| 2028-06-01 | 4087 | 204 | 2 | $27,714.66 | 2,997.15 | 1,998.10 | $68.93 | $2.97 | $200.10 | $3.41 | $27,990.07 | $6.85 | 6,625.27 | $184,732.40 | $156,742.33 |
| 2028-07-01 | 4291 | 214 | 2 | $27,714.66 | 3,146.75 | 2,097.83 | $72.38 | $3.12 | $210.09 | $3.58 | $28,003.82 | $6.53 | 6,724.76 | $193,953.20 | $165,949.38 |
| 2028-08-01 | 4505 | 225 | 2 | $27,714.66 | 3,303.68 | 2,202.46 | $75.98 | $3.27 | $220.56 | $3.76 | $28,018.24 | $6.22 | 6,829.12 | $203,626.00 | $175,607.76 |
| 2028-09-01 | 4730 | 236 | 2 | $27,714.66 | 3,468.69 | 2,312.46 | $79.78 | $3.43 | $231.58 | $3.95 | $28,033.40 | $5.93 | 6,938.84 | $213,796.00 | $185,762.60 |
| 2028-10-01 | 4966 | 248 | 2 | $27,714.66 | 3,641.75 | 2,427.84 | $83.76 | $3.61 | $243.14 | $4.15 | $28,049.31 | $5.65 | 7,053.93 | $224,463.20 | $196,413.89 |
| 2028-11-01 | 5214 | 260 | 2 | $27,714.66 | 3,823.62 | 2,549.08 | $87.94 | $3.79 | $255.28 | $4.35 | $28,066.02 | $5.38 | 7,174.87 | $235,672.80 | $207,606.78 |
| 2028-12-01 | 5474 | 273 | 2 | $27,714.66 | 4,014.29 | 2,676.19 | $92.33 | $3.97 | $268.01 | $4.57 | $28,083.54 | $5.13 | 7,301.67 | $247,424.80 | $219,341.26 |
| 2029-01-01 | 5747 | 287 | 2 | $27,714.66 | 4,214.49 | 2,809.66 | $96.93 | $4.17 | $281.37 | $4.80 | $28,101.94 | $4.89 | 7,434.80 | $259,764.40 | $231,662.46 |
| 2029-02-01 | 6034 | 301 | 2 | $27,714.66 | 4,424.96 | 2,949.97 | $101.77 | $4.38 | $295.42 | $5.04 | $28,121.28 | $4.66 | 7,574.76 | $272,736.80 | $244,615.52 |
| 2029-03-01 | 6335 | 316 | 2 | $27,714.66 | 4,645.69 | 3,097.13 | $106.85 | $4.60 | $310.16 | $5.29 | $28,141.56 | $4.44 | 7,721.55 | $286,342.00 | $258,200.44 |
| 2029-04-01 | 6651 | 332 | 2 | $27,714.66 | 4,877.43 | 3,251.62 | $112.18 | $4.83 | $325.63 | $5.55 | $28,162.85 | $4.23 | 7,875.65 | $300,625.20 | $272,462.35 |
| 2029-05-01 | 6983 | 349 | 2 | $27,714.66 | 5,120.90 | 3,413.93 | $117.78 | $5.07 | $341.89 | $5.83 | $28,185.23 | $4.04 | 8,037.56 | $315,631.60 | $287,446.37 |
| 2029-06-01 | 7332 | 366 | 2 | $27,714.66 | 5,376.83 | 3,584.55 | $123.67 | $5.32 | $358.97 | $6.12 | $28,208.75 | $3.85 | 8,207.76 | $331,406.40 | $303,197.65 |
| 2029-07-01 | 7698 | 384 | 2 | $27,714.66 | 5,645.23 | 3,763.49 | $129.84 | $5.59 | $376.89 | $6.43 | $28,233.41 | $3.67 | 8,386.24 | $347,949.60 | $319,716.19 |
| 2029-08-01 | 8082 | 404 | 2 | $27,714.66 | 5,926.83 | 3,951.22 | $136.32 | $5.87 | $395.69 | $6.75 | $28,259.29 | $3.50 | 8,573.51 | $365,306.40 | $337,047.11 |
| 2029-09-01 | 8486 | 424 | 2 | $27,714.66 | 6,223.10 | 4,148.73 | $143.13 | $6.16 | $415.47 | $7.08 | $28,286.51 | $3.33 | 8,770.53 | $383,567.20 | $355,280.69 |
| 2029-10-01 | 8910 | 445 | 2 | $27,714.66 | 6,534.04 | 4,356.02 | $150.28 | $6.47 | $436.23 | $7.44 | $28,315.08 | $3.18 | 8,977.30 | $402,732.00 | $374,416.92 |
| 2029-11-01 | 9355 | 467 | 2 | $27,714.66 | 6,860.37 | 4,573.58 | $157.79 | $6.79 | $458.02 | $7.81 | $28,345.07 | $3.03 | 9,194.31 | $422,846.00 | $394,500.93 |
| 2029-12-01 | 9822 | 491 | 2 | $27,714.66 | 7,202.84 | 4,801.89 | $165.67 | $7.13 | $480.89 | $8.20 | $28,376.54 | $2.89 | 9,422.05 | $443,954.40 | $415,577.86 |
| 2030-01-01 | 10313 | 515 | 2 | $27,714.66 | 7,562.91 | 5,041.94 | $173.95 | $7.49 | $504.92 | $8.61 | $28,409.63 | $2.75 | 9,661.50 | $466,147.60 | $437,737.97 |
| 2030-02-01 | 10828 | 541 | 2 | $27,714.66 | 7,940.58 | 5,293.72 | $182.63 | $7.86 | $530.14 | $9.04 | $28,444.33 | $2.63 | 9,912.65 | $489,425.60 | $460,981.27 |
| 2030-03-01 | 11369 | 568 | 2 | $27,714.66 | 8,337.31 | 5,558.21 | $191.76 | $8.25 | $556.63 | $9.49 | $28,480.79 | $2.51 | 10,176.48 | $513,878.80 | $485,398.01 |
| 2030-04-01 | 11937 | 596 | 2 | $27,714.66 | 8,753.85 | 5,835.90 | $201.34 | $8.67 | $584.44 | $9.96 | $28,519.07 | $2.39 | 10,453.48 | $539,552.40 | $511,033.33 |
| 2030-05-01 | 12533 | 626 | 2 | $27,714.66 | 9,190.92 | 6,127.28 | $211.39 | $9.10 | $613.62 | $10.46 | $28,559.23 | $2.28 | 10,744.13 | $566,491.60 | $537,932.37 |
| 2030-06-01 | 13159 | 657 | 2 | $27,714.66 | 9,649.99 | 6,433.32 | $221.95 | $9.55 | $644.26 | $10.98 | $28,601.41 | $2.17 | 11,049.41 | $594,786.80 | $566,185.39 |
| 2030-07-01 | 13816 | 690 | 2 | $27,714.66 | 10,131.79 | 6,754.53 | $233.03 | $10.03 | $676.43 | $11.53 | $28,645.69 | $2.07 | 11,369.81 | $624,483.20 | $595,837.51 |
| 2030-08-01 | 14506 | 725 | 2 | $27,714.66 | 10,637.79 | 7,091.86 | $244.67 | $10.53 | $710.21 | $12.11 | $28,692.18 | $1.98 | 11,706.30 | $655,671.20 | $626,979.02 |
| 2030-09-01 | 15231 | 761 | 2 | $27,714.66 | 11,169.46 | 7,446.31 | $256.90 | $11.06 | $745.71 | $12.71 | $28,741.04 | $1.89 | 12,059.86 | $688,441.20 | $659,700.16 |
| 2030-10-01 | 15992 | 799 | 2 | $27,714.66 | 11,727.53 | 7,818.35 | $269.73 | $11.61 | $782.97 | $13.35 | $28,792.32 | $1.80 | 12,430.97 | $722,838.40 | $694,046.08 |
| 2030-11-01 | 16791 | 839 | 2 | $27,714.66 | 12,313.47 | 8,208.98 | $283.21 | $12.19 | $822.09 | $14.02 | $28,846.16 | $1.72 | 12,820.62 | $758,953.20 | $730,107.04 |
| 2030-12-01 | 17630 | 881 | 2 | $27,714.66 | 12,928.74 | 8,619.16 | $297.36 | $12.80 | $863.16 | $14.72 | $28,902.70 | $1.64 | 13,229.78 | $796,876.00 | $767,973.30 |
| 2031-01-01 | 18511 | 925 | 2 | $27,714.66 | 13,574.81 | 9,049.87 | $312.22 | $13.44 | $906.30 | $15.45 | $28,962.07 | $1.56 | 13,659.41 | $836,697.20 | $807,735.13 |
| 2031-02-01 | 19436 | 971 | 2 | $27,714.66 | 14,253.15 | 9,502.10 | $327.82 | $14.11 | $951.59 | $16.22 | $29,024.40 | $1.49 | 14,110.51 | $878,507.20 | $849,482.80 |
| 2031-03-01 | 20407 | 1020 | 2 | $27,714.66 | 14,965.22 | 9,976.81 | $344.20 | $14.82 | $999.13 | $17.04 | $29,089.84 | $1.43 | 14,584.03 | $922,396.40 | $893,306.56 |
| 2031-04-01 | 21427 | 1071 | 2 | $27,714.66 | 15,713.22 | 10,475.48 | $361.40 | $15.56 | $1,049.07 | $17.89 | $29,158.57 | $1.36 | 15,081.46 | $968,500.40 | $939,341.83 |
| 2031-05-01 | 22498 | 1124 | 2 | $27,714.66 | 16,498.62 | 10,999.08 | $379.47 | $16.33 | $1,101.50 | $18.78 | $29,230.74 | $1.30 | 15,603.75 | $1,016,909.60 | $987,678.86 |
| 2031-06-01 | 23622 | 1181 | 2 | $27,714.66 | 17,322.90 | 11,548.60 | $398.43 | $17.15 | $1,156.53 | $19.72 | $29,306.49 | $1.24 | 16,151.89 | $1,067,714.40 | $1,038,407.91 |
| 2031-07-01 | 24803 | 1240 | 2 | $27,714.66 | 18,188.97 | 12,125.98 | $418.35 | $18.01 | $1,214.35 | $20.71 | $29,386.07 | $1.18 | 16,727.83 | $1,121,095.60 | $1,091,709.53 |
| 2031-08-01 | 26043 | 1302 | 2 | $27,714.66 | 19,098.31 | 12,732.20 | $439.26 | $18.91 | $1,275.07 | $21.74 | $29,469.63 | $1.13 | 17,332.54 | $1,177,143.60 | $1,147,673.97 |
| 2031-09-01 | 27345 | 1367 | 2 | $27,714.66 | 20,053.11 | 13,368.74 | $461.22 | $19.85 | $1,338.81 | $22.83 | $29,557.37 | $1.08 | 17,967.48 | $1,235,994.00 | $1,206,436.63 |
| 2031-10-01 | 28712 | 1435 | 2 | $27,714.66 | 21,055.58 | 14,037.06 | $484.28 | $20.85 | $1,405.74 | $23.97 | $29,649.49 | $1.03 | 18,634.13 | $1,297,782.40 | $1,268,132.91 |
| 2031-11-01 | 30147 | 1507 | 2 | $27,714.66 | 22,107.92 | 14,738.62 | $508.48 | $21.89 | $1,476.00 | $25.17 | $29,746.19 | $0.99 | 19,333.93 | $1,362,644.40 | $1,332,898.21 |
| 2031-12-01 | 31654 | 1582 | 2 | $27,714.66 | 23,213.06 | 15,475.37 | $533.90 | $22.98 | $1,549.78 | $26.42 | $29,847.75 | $0.94 | 20,068.85 | $1,430,760.80 | $1,400,913.05 |
| 2032-01-01 | 33236 | 1661 | 2 | $27,714.66 | 24,373.20 | 16,248.80 | $560.58 | $24.13 | $1,627.23 | $27.74 | $29,954.35 | $0.90 | 20,840.35 | $1,502,267.20 | $1,472,312.85 |
| 2032-02-01 | 34897 | 1744 | 3 | $41,571.99 | 25,591.28 | 17,060.85 | $588.60 | $25.34 | $1,708.56 | $29.13 | $43,923.61 | $1.26 | 23,966.45 | $1,577,344.40 | $1,533,420.79 |
| 2032-03-01 | 36641 | 1832 | 3 | $41,571.99 | 26,870.22 | 17,913.48 | $618.01 | $26.60 | $1,793.94 | $30.59 | $44,041.14 | $1.20 | 24,816.94 | $1,656,173.20 | $1,612,132.06 |
| 2032-04-01 | 38473 | 1923 | 3 | $41,571.99 | 28,213.69 | 18,809.13 | $648.91 | $27.93 | $1,883.64 | $32.12 | $44,164.59 | $1.15 | 25,710.35 | $1,738,979.60 | $1,694,815.01 |
| 2032-05-01 | 40396 | 2019 | 3 | $41,571.99 | 29,623.90 | 19,749.27 | $681.35 | $29.33 | $1,977.79 | $33.72 | $44,294.18 | $1.10 | 26,648.14 | $1,825,899.20 | $1,781,605.02 |
| 2032-06-01 | 42415 | 2120 | 3 | $41,571.99 | 31,104.51 | 20,736.34 | $715.40 | $30.79 | $2,076.64 | $35.41 | $44,430.23 | $1.05 | 27,632.75 | $1,917,158.00 | $1,872,727.77 |
| 2032-07-01 | 44535 | 2226 | 3 | $41,571.99 | 32,659.18 | 21,772.79 | $751.16 | $32.33 | $2,180.43 | $37.18 | $44,573.09 | $1.00 | 28,666.60 | $2,012,982.00 | $1,968,408.91 |
| 2032-08-01 | 46761 | 2338 | 3 | $41,571.99 | 34,291.59 | 22,861.06 | $788.71 | $33.95 | $2,289.42 | $39.04 | $44,723.10 | $0.96 | 29,752.16 | $2,113,597.20 | $2,068,874.10 |
| 2032-09-01 | 49099 | 2454 | 3 | $41,571.99 | 36,006.13 | 24,004.09 | $828.14 | $35.65 | $2,403.89 | $40.99 | $44,880.65 | $0.91 | 30,892.33 | $2,219,274.80 | $2,174,394.15 |
| 2032-10-01 | 51553 | 2577 | 4 | $55,429.32 | 37,805.74 | 25,203.83 | $869.53 | $37.43 | $2,524.03 | $43.04 | $58,903.35 | $1.14 | 34,405.15 | $2,330,195.60 | $2,271,292.25 |
| 2032-11-01 | 54130 | 2706 | 4 | $55,429.32 | 39,695.55 | 26,463.70 | $913.00 | $39.30 | $2,650.20 | $45.19 | $59,077.01 | $1.09 | 35,661.88 | $2,446,676.00 | $2,387,598.99 |
| 2032-12-01 | 56836 | 2841 | 4 | $55,429.32 | 41,679.96 | 27,786.64 | $958.64 | $41.26 | $2,782.69 | $47.45 | $59,259.36 | $1.04 | 36,981.51 | $2,568,987.20 | $2,509,727.84 |
| 2033-01-01 | 59677 | 2983 | 4 | $55,429.32 | 43,763.38 | 29,175.58 | $1,006.56 | $43.33 | $2,921.79 | $49.82 | $59,450.81 | $1.00 | 38,366.98 | $2,697,400.40 | $2,637,949.59 |
| 2033-02-01 | 62660 | 3133 | 4 | $55,429.32 | 45,950.92 | 30,633.95 | $1,056.87 | $45.49 | $3,067.83 | $52.31 | $59,651.82 | $0.95 | 39,821.69 | $2,832,232.00 | $2,772,580.18 |
| 2033-03-01 | 65793 | 3289 | 4 | $55,429.32 | 48,248.47 | 32,165.65 | $1,109.71 | $47.77 | $3,221.23 | $54.92 | $59,862.95 | $0.91 | 41,349.56 | $2,973,843.60 | $2,913,980.65 |
| 2033-04-01 | 69082 | 3454 | 5 | $69,286.65 | 50,660.41 | 33,773.61 | $1,165.19 | $50.15 | $3,382.25 | $57.67 | $73,941.92 | $1.07 | 45,269.59 | $3,122,506.40 | $3,048,564.48 |
| 2033-05-01 | 72536 | 3626 | 5 | $69,286.65 | 53,193.36 | 35,462.24 | $1,223.45 | $52.66 | $3,551.36 | $60.55 | $74,174.67 | $1.02 | 46,954.00 | $3,278,627.20 | $3,204,452.53 |
| 2033-06-01 | 76162 | 3808 | 5 | $69,286.65 | 55,852.44 | 37,234.96 | $1,284.61 | $55.29 | $3,728.89 | $63.58 | $74,419.02 | $0.98 | 48,722.29 | $3,442,522.40 | $3,368,103.38 |
| 2033-07-01 | 79970 | 3998 | 5 | $69,286.65 | 58,644.99 | 39,096.66 | $1,348.83 | $58.06 | $3,915.33 | $66.76 | $74,675.63 | $0.93 | 50,579.33 | $3,614,644.00 | $3,539,968.37 |
| 2033-08-01 | 83968 | 4198 | 5 | $69,286.65 | 61,576.88 | 41,051.25 | $1,416.27 | $60.96 | $4,111.07 | $70.09 | $74,945.05 | $0.89 | 52,529.04 | $3,795,353.60 | $3,720,408.55 |
| 2033-09-01 | 88166 | 4408 | 6 | $83,143.98 | 64,655.43 | 43,103.62 | $1,487.07 | $64.01 | $4,316.61 | $73.60 | $89,085.27 | $1.01 | 56,892.36 | $3,985,103.20 | $3,896,017.93 |
| 2033-10-01 | 92574 | 4628 | 6 | $83,143.98 | 67,887.98 | 45,258.65 | $1,561.42 | $67.21 | $4,532.42 | $77.28 | $89,382.31 | $0.97 | 59,042.00 | $4,184,344.80 | $4,094,962.49 |
| 2033-11-01 | 97202 | 4860 | 6 | $83,143.98 | 71,281.86 | 47,521.24 | $1,639.48 | $70.57 | $4,759.01 | $81.14 | $89,694.18 | $0.92 | 61,298.94 | $4,393,530.40 | $4,303,836.22 |
| 2033-12-01 | 102062 | 5103 | 6 | $83,143.98 | 74,845.88 | 49,897.25 | $1,721.46 | $74.10 | $4,996.96 | $85.20 | $90,021.69 | $0.88 | 63,669.01 | $4,613,202.40 | $4,523,180.71 |
| 2034-01-01 | 107165 | 5358 | 7 | $97,001.31 | 78,588.10 | 52,392.07 | $1,807.53 | $77.80 | $5,246.80 | $89.46 | $104,222.90 | $0.97 | 68,473.67 | $4,843,858.00 | $4,739,635.10 |
| 2034-02-01 | 112523 | 5626 | 7 | $97,001.31 | 82,517.32 | 55,011.55 | $1,897.90 | $81.69 | $5,509.13 | $93.93 | $104,583.96 | $0.93 | 71,086.60 | $5,086,039.60 | $4,981,455.64 |
| 2034-03-01 | 118149 | 5907 | 7 | $97,001.31 | 86,643.08 | 57,762.05 | $1,992.79 | $85.78 | $5,784.58 | $98.63 | $104,963.08 | $0.89 | 73,830.23 | $5,340,334.80 | $5,235,371.72 |
| 2034-04-01 | 124056 | 6202 | 8 | $110,858.64 | 90,974.90 | 60,649.94 | $2,092.42 | $90.07 | $6,073.78 | $103.56 | $119,218.47 | $0.96 | 79,026.98 | $5,607,331.20 | $5,488,112.73 |
| 2034-05-01 | 130258 | 6512 | 8 | $110,858.64 | 95,523.06 | 63,682.04 | $2,197.03 | $94.57 | $6,377.43 | $108.74 | $119,636.41 | $0.92 | 82,051.50 | $5,887,661.60 | $5,768,025.19 |
| 2034-06-01 | 136770 | 6838 | 9 | $124,715.97 | 100,298.56 | 66,865.70 | $2,306.87 | $99.30 | $6,696.26 | $114.17 | $133,932.56 | $0.98 | 87,543.29 | $6,182,004.00 | $6,048,071.44 |
| 2034-07-01 | 143608 | 7180 | 9 | $124,715.97 | 105,313.12 | 70,208.75 | $2,422.20 | $104.26 | $7,031.05 | $119.88 | $134,393.36 | $0.94 | 90,877.97 | $6,491,081.60 | $6,356,688.24 |
| 2034-08-01 | 150788 | 7539 | 9 | $124,715.97 | 110,578.48 | 73,718.99 | $2,543.31 | $109.47 | $7,382.58 | $125.88 | $134,877.20 | $0.89 | 94,379.44 | $6,815,617.60 | $6,680,740.40 |
| 2034-09-01 | 158327 | 7916 | 10 | $138,573.30 | 116,107.11 | 77,404.74 | $2,670.46 | $114.95 | $7,751.69 | $132.17 | $149,242.57 | $0.94 | 100,372.06 | $7,156,380.40 | $7,007,137.83 |
| 2034-10-01 | 166243 | 8312 | 10 | $138,573.30 | 121,912.21 | 81,274.81 | $2,803.98 | $120.69 | $8,139.26 | $138.78 | $149,776.01 | $0.90 | 104,232.45 | $7,514,183.60 | $7,364,407.59 |
| 2034-11-01 | 174555 | 8727 | 11 | $152,430.63 | 128,007.71 | 85,338.47 | $2,944.18 | $126.73 | $8,546.21 | $145.72 | $164,193.46 | $0.94 | 110,602.04 | $7,889,886.00 | $7,725,692.54 |
| 2034-12-01 | 183282 | 9164 | 11 | $152,430.63 | 134,407.55 | 89,605.03 | $3,091.37 | $133.06 | $8,973.49 | $153.00 | $164,781.55 | $0.90 | 114,857.93 | $8,284,346.40 | $8,119,564.85 |
| 2035-01-01 | 192446 | 9622 | 12 | $166,287.96 | 141,127.85 | 94,085.23 | $3,245.94 | $139.72 | $9,422.16 | $160.65 | $179,256.42 | $0.93 | 121,643.02 | $8,698,559.20 | $8,519,302.78 |
| 2035-02-01 | 202068 | 10103 | 12 | $166,287.96 | 148,184.02 | 98,789.35 | $3,408.23 | $146.70 | $9,893.25 | $168.68 | $179,904.83 | $0.89 | 126,335.37 | $9,133,473.60 | $8,953,568.77 |
| 2035-03-01 | 212171 | 10608 | 13 | $180,145.29 | 155,592.93 | 103,728.62 | $3,578.64 | $154.04 | $10,387.89 | $177.12 | $194,442.97 | $0.92 | 133,578.38 | $9,590,129.20 | $9,395,686.23 |
| 2035-04-01 | 222779 | 11138 | 14 | $194,002.62 | 163,372.17 | 108,914.78 | $3,757.56 | $161.74 | $10,907.26 | $185.97 | $209,015.15 | $0.94 | 141,067.66 | $10,069,610.80 | $9,860,595.65 |
| 2035-05-01 | 233917 | 11695 | 14 | $194,002.62 | 171,540.09 | 114,360.06 | $3,945.42 | $169.82 | $11,452.58 | $195.27 | $209,765.71 | $0.90 | 146,499.32 | $10,573,048.40 | $10,363,282.69 |
| 2035-06-01 | 245612 | 12280 | 15 | $207,859.95 | 180,116.47 | 120,077.64 | $4,142.68 | $178.32 | $12,025.16 | $205.03 | $224,411.14 | $0.91 | 154,518.69 | $11,101,662.40 | $10,877,251.26 |
| 2035-07-01 | 257892 | 12894 | 16 | $221,717.28 | 189,121.85 | 126,081.23 | $4,349.80 | $187.23 | $12,626.39 | $215.28 | $239,095.99 | $0.93 | 162,823.36 | $11,656,718.40 | $11,417,622.41 |
| 2035-08-01 | 270786 | 13539 | 16 | $221,717.28 | 198,577.50 | 132,385.00 | $4,567.28 | $196.59 | $13,257.68 | $226.05 | $239,964.88 | $0.89 | 169,111.37 | $12,239,527.20 | $11,999,562.32 |
| 2035-09-01 | 284325 | 14216 | 17 | $235,574.61 | 208,506.16 | 139,004.10 | $4,795.64 | $206.42 | $13,920.55 | $237.35 | $254,734.57 | $0.90 | 178,030.01 | $12,851,490.00 | $12,596,755.43 |
| 2035-10-01 | 298541 | 14927 | 18 | $249,431.94 | 218,931.28 | 145,954.19 | $5,035.42 | $216.74 | $14,616.57 | $249.22 | $269,549.89 | $0.90 | 187,278.80 | $13,494,053.20 | $13,224,503.31 |
| 2035-11-01 | 313468 | 15673 | 19 | $263,289.27 | 229,877.81 | 153,251.87 | $5,287.19 | $227.58 | $15,347.39 | $261.68 | $284,413.11 | $0.91 | 196,874.32 | $14,168,753.60 | $13,884,340.49 |
| 2035-12-01 | 329141 | 16457 | 20 | $277,146.60 | 241,371.41 | 160,914.27 | $5,551.54 | $238.96 | $16,114.74 | $274.76 | $299,326.60 | $0.91 | 206,833.64 | $14,877,173.20 | $14,577,846.60 |
| 2036-01-01 | 345598 | 17279 | 21 | $291,003.93 | 253,439.94 | 168,959.96 | $5,829.12 | $250.91 | $16,920.48 | $288.50 | $314,292.93 | $0.91 | 217,175.30 | $15,621,029.60 | $15,306,736.67 |
| 2036-02-01 | 362877 | 18143 | 22 | $304,861.26 | 266,111.28 | 177,407.52 | $6,120.56 | $263.45 | $17,766.46 | $302.92 | $329,314.65 | $0.91 | 227,917.82 | $16,402,040.40 | $16,072,725.75 |
| 2036-03-01 | 381020 | 19051 | 23 | $318,718.59 | 279,416.22 | 186,277.48 | $6,426.57 | $276.62 | $18,654.74 | $318.07 | $344,394.59 | $0.90 | 239,081.69 | $17,222,104.00 | $16,877,709.41 |
| 2036-04-01 | 400071 | 20003 | 24 | $332,575.92 | 293,387.03 | 195,591.35 | $6,747.90 | $290.45 | $19,587.48 | $333.97 | $359,535.72 | $0.90 | 250,688.37 | $18,083,209.20 | $17,723,673.48 |
| 2036-05-01 | 420074 | 21003 | 25 | $346,433.25 | 308,055.98 | 205,370.65 | $7,085.29 | $304.98 | $20,566.82 | $350.67 | $374,741.01 | $0.89 | 262,759.30 | $18,987,344.80 | $18,612,603.79 |
| 2036-06-01 | 441077 | 22053 | 26 | $360,290.58 | 323,458.26 | 215,638.84 | $7,439.54 | $320.22 | $21,595.13 | $368.20 | $390,013.68 | $0.88 | 275,317.90 | $19,936,680.40 | $19,546,666.72 |
| 2036-07-01 | 463130 | 23156 | 28 | $388,005.24 | 339,630.55 | 226,420.37 | $7,811.50 | $336.23 | $22,674.84 | $386.61 | $419,214.43 | $0.91 | 290,704.64 | $20,933,476.00 | $20,514,261.57 |
| 2036-08-01 | 486286 | 24314 | 29 | $401,862.57 | 356,611.71 | 237,741.14 | $8,202.07 | $353.05 | $23,808.56 | $405.94 | $434,632.19 | $0.89 | 304,313.20 | $21,980,127.20 | $21,545,495.01 |
| 2036-09-01 | 510600 | 25530 | 30 | $415,719.90 | 374,442.08 | 249,628.05 | $8,612.17 | $370.70 | $24,998.98 | $426.24 | $450,127.98 | $0.88 | 318,486.47 | $23,079,120.00 | $22,628,992.02 |
| 2036-10-01 | 536130 | 26806 | 32 | $443,434.56 | 393,164.18 | 262,109.45 | $9,042.78 | $389.23 | $26,248.92 | $447.55 | $479,563.05 | $0.89 | 335,568.84 | $24,233,076.00 | $23,753,512.95 |
| 2036-11-01 | 562936 | 28146 | 34 | $471,149.22 | 412,822.02 | 275,214.68 | $9,494.91 | $408.69 | $27,561.35 | $469.93 | $509,084.10 | $0.90 | 353,273.47 | $25,444,707.20 | $24,935,623.10 |
| 2036-12-01 | 591082 | 29554 | 35 | $485,006.55 | 433,462.54 | 288,975.03 | $9,969.64 | $429.13 | $28,939.37 | $493.42 | $524,838.12 | $0.89 | 369,315.49 | $26,716,906.40 | $26,192,068.28 |
| 2037-01-01 | 620636 | 31031 | 37 | $512,721.21 | 455,135.59 | 303,423.73 | $10,468.12 | $450.58 | $30,386.34 | $518.10 | $554,544.35 | $0.89 | 388,360.24 | $28,052,747.20 | $27,498,202.85 |
| 2037-02-01 | 651667 | 32583 | 39 | $540,435.87 | 477,891.78 | 318,594.52 | $10,991.51 | $473.11 | $31,905.62 | $544.00 | $584,350.11 | $0.90 | 408,125.27 | $29,455,348.40 | $28,870,998.29 |
| 2037-03-01 | 684250 | 34212 | 41 | $568,150.53 | 501,786.12 | 334,524.08 | $11,541.08 | $496.77 | $33,500.88 | $571.20 | $614,260.46 | $0.90 | 428,647.17 | $30,928,100.00 | $30,313,839.54 |
| 2037-04-01 | 718462 | 35923 | 43 | $595,865.19 | 526,875.06 | 351,250.04 | $12,118.13 | $521.61 | $35,175.90 | $599.76 | $644,280.58 | $0.90 | 449,963.48 | $32,474,482.40 | $31,830,201.82 |
| 2037-05-01 | 754385 | 37719 | 45 | $623,579.85 | 553,218.74 | 368,812.49 | $12,724.03 | $547.69 | $36,934.69 | $629.75 | $674,416.00 | $0.89 | 472,114.19 | $34,098,202.00 | $33,423,786.00 |
| 2037-06-01 | 792104 | 39605 | 47 | $651,294.51 | 580,879.49 | 387,252.99 | $13,360.23 | $575.07 | $38,781.41 | $661.23 | $704,672.46 | $0.89 | 495,140.76 | $35,803,100.80 | $35,098,428.34 |
| 2037-07-01 | 831709 | 41585 | 49 | $679,009.17 | 609,923.32 | 406,615.55 | $14,028.24 | $603.82 | $40,720.47 | $694.30 | $735,056.00 | $0.88 | 519,087.07 | $37,593,246.80 | $36,858,190.80 |
| 2037-08-01 | 873294 | 43664 | 52 | $720,581.16 | 640,419.15 | 426,946.10 | $14,729.64 | $634.01 | $42,756.47 | $729.01 | $779,430.30 | $0.89 | 546,315.05 | $39,472,888.80 | $38,693,458.50 |
| 2037-09-01 | 916958 | 45847 | 54 | $748,295.82 | 672,439.60 | 448,293.07 | $15,466.11 | $665.72 | $44,894.26 | $765.46 | $810,087.37 | $0.88 | 572,240.81 | $41,446,501.60 | $40,636,414.23 |
| 2037-10-01 | 962805 | 48140 | 57 | $789,867.81 | 706,060.92 | 470,707.28 | $16,239.40 | $699.00 | $47,138.93 | $803.73 | $854,748.88 | $0.89 | 601,547.24 | $43,518,786.00 | $42,664,037.12 |
| 2037-11-01 | 1010945 | 50547 | 60 | $831,439.80 | 741,363.78 | 494,242.52 | $17,051.37 | $733.95 | $49,495.87 | $843.92 | $899,564.90 | $0.89 | 631,971.89 | $45,694,714.00 | $44,795,149.10 |
| 2037-12-01 | 1061492 | 53074 | 63 | $873,011.79 | 778,431.79 | 518,954.52 | $17,903.93 | $770.65 | $51,970.65 | $886.12 | $944,543.13 | $0.89 | 663,570.37 | $47,979,438.40 | $47,034,895.27 |
| 2038-01-01 | 1114566 | 55728 | 66 | $914,583.78 | 817,352.94 | 544,901.96 | $18,799.12 | $809.18 | $54,569.15 | $930.42 | $989,691.65 | $0.89 | 696,401.18 | $50,378,383.20 | $49,388,691.55 |
| 2038-02-01 | 1170294 | 58514 | 69 | $956,155.77 | 858,220.36 | 572,146.91 | $19,739.07 | $849.64 | $57,297.59 | $976.94 | $1,035,019.01 | $0.88 | 730,526.27 | $52,897,288.80 | $51,862,269.79 |
| 2038-03-01 | 1228808 | 61440 | 73 | $1,011,585.09 | 901,130.87 | 600,753.91 | $20,726.01 | $892.12 | $60,162.44 | $1,025.79 | $1,094,391.45 | $0.89 | 768,326.09 | $55,542,121.60 | $54,447,730.15 |
| 2038-04-01 | 1290248 | 64512 | 76 | $1,053,157.08 | 946,187.12 | 630,791.41 | $21,762.30 | $936.73 | $63,170.54 | $1,077.08 | $1,140,103.73 | $0.88 | 805,236.74 | $58,319,209.60 | $57,179,105.87 |
| 2038-05-01 | 1354760 | 67738 | 80 | $1,108,586.40 | 993,496.18 | 662,330.79 | $22,850.41 | $983.56 | $66,329.05 | $1,130.93 | $1,199,880.35 | $0.89 | 845,961.60 | $61,235,152.00 | $60,035,271.65 |
| 2038-06-01 | 1422498 | 71124 | 84 | $1,164,015.72 | 1,043,170.99 | 695,447.33 | $23,992.93 | $1,032.74 | $69,645.50 | $1,187.48 | $1,259,874.37 | $0.89 | 888,259.68 | $64,296,909.60 | $63,037,035.23 |
| 2038-07-01 | 1493622 | 74681 | 88 | $1,219,445.04 | 1,095,328.88 | 730,219.25 | $25,192.56 | $1,084.38 | $73,127.73 | $1,246.85 | $1,320,096.56 | $0.88 | 932,209.01 | $67,511,714.40 | $66,191,617.84 |
| 2038-08-01 | 1568303 | 78415 | 93 | $1,288,731.69 | 1,150,095.25 | 766,730.17 | $26,452.19 | $1,138.59 | $76,784.11 | $1,309.19 | $1,394,415.78 | $0.89 | 980,209.06 | $70,887,295.60 | $69,492,879.82 |
| 2038-09-01 | 1646718 | 82335 | 97 | $1,344,161.01 | 1,207,599.90 | 805,066.60 | $27,774.80 | $1,195.52 | $80,623.31 | $1,374.65 | $1,455,129.30 | $0.88 | 1,027,713.98 | $74,431,653.60 | $72,976,524.30 |
| 2038-10-01 | 1729053 | 86452 | 102 | $1,413,447.66 | 1,267,979.24 | 845,319.49 | $29,163.52 | $1,255.30 | $84,654.43 | $1,443.38 | $1,529,964.30 | $0.88 | 1,079,446.66 | $78,153,195.60 | $76,623,231.30 |
| 2038-11-01 | 1815505 | 90775 | 107 | $1,482,734.31 | 1,331,377.72 | 887,585.15 | $30,621.69 | $1,318.06 | $88,887.12 | $1,515.55 | $1,605,076.74 | $0.88 | 1,133,187.07 | $82,060,826.00 | $80,455,749.26 |
| 2038-12-01 | 1906280 | 95314 | 112 | $1,552,020.96 | 1,397,946.42 | 931,964.28 | $32,152.77 | $1,383.97 | $93,331.47 | $1,591.33 | $1,680,480.49 | $0.88 | 1,189,035.67 | $86,163,856.00 | $84,483,375.51 |
| 2039-01-01 | 2001594 | 100079 | 118 | $1,635,164.94 | 1,467,843.74 | 978,562.50 | $33,760.41 | $1,453.17 | $97,998.04 | $1,670.90 | $1,770,047.45 | $0.88 | 1,249,413.88 | $90,472,048.80 | $88,702,001.35 |
| 2039-02-01 | 2101673 | 105083 | 124 | $1,718,308.92 | 1,541,235.42 | 1,027,490.28 | $35,448.41 | $1,525.82 | $102,897.91 | $1,754.44 | $1,859,935.51 | $0.88 | 1,312,115.85 | $94,995,619.60 | $93,135,684.09 |
| 2039-03-01 | 2206756 | 110337 | 130 | $1,801,452.90 | 1,618,296.71 | 1,078,864.48 | $37,220.82 | $1,602.11 | $108,042.77 | $1,842.16 | $1,950,160.77 | $0.88 | 1,377,258.10 | $99,745,371.20 | $97,795,210.43 |
| 2039-04-01 | 2317093 | 115854 | 137 | $1,898,454.21 | 1,699,210.96 | 1,132,807.31 | $39,081.85 | $1,682.22 | $113,444.87 | $1,934.27 | $2,054,597.42 | $0.89 | 1,447,278.66 | $104,732,603.60 | $102,678,006.18 |
| 2039-05-01 | 2432947 | 121647 | 143 | $1,981,598.19 | 1,784,171.03 | 1,189,447.36 | $41,035.93 | $1,766.33 | $119,117.09 | $2,030.98 | $2,145,548.52 | $0.88 | 1,517,673.61 | $109,969,204.40 | $107,823,655.88 |
| 2039-06-01 | 2554594 | 127729 | 150 | $2,078,599.50 | 1,873,379.33 | 1,248,919.55 | $43,087.72 | $1,854.65 | $125,072.92 | $2,132.53 | $2,250,747.32 | $0.88 | 1,593,209.70 | $115,467,648.80 | $113,216,901.48 |
| 2039-07-01 | 2682323 | 134116 | 158 | $2,189,458.14 | 1,967,047.78 | 1,311,365.19 | $45,242.10 | $1,947.38 | $131,326.53 | $2,239.16 | $2,370,213.31 | $0.88 | 1,674,027.89 | $121,240,999.60 | $118,870,786.29 |
| 2039-08-01 | 2816439 | 140821 | 166 | $2,300,316.78 | 2,065,400.06 | 1,376,933.37 | $47,504.20 | $2,044.75 | $137,892.85 | $2,351.11 | $2,490,109.70 | $0.88 | 1,757,960.82 | $127,303,042.80 | $124,812,933.10 |
| 2039-09-01 | 2957260 | 147863 | 174 | $2,411,175.42 | 2,168,669.37 | 1,445,779.58 | $49,879.40 | $2,146.98 | $144,787.45 | $2,468.67 | $2,610,457.92 | $0.88 | 1,845,163.57 | $133,668,152.00 | $131,057,694.08 |
| 2039-10-01 | 3105123 | 155256 | 183 | $2,535,891.39 | 2,277,102.83 | 1,518,068.56 | $52,373.37 | $2,254.33 | $152,026.82 | $2,592.10 | $2,745,138.01 | $0.88 | 1,938,116.57 | $140,351,559.60 | $137,606,421.59 |
| 2039-11-01 | 3260379 | 163018 | 192 | $2,660,607.36 | 2,390,957.87 | 1,593,971.91 | $54,992.03 | $2,367.05 | $159,628.16 | $2,721.71 | $2,880,316.30 | $0.88 | 2,034,674.92 | $147,369,130.80 | $144,488,814.50 |
| 2039-12-01 | 3423397 | 171169 | 201 | $2,785,323.33 | 2,510,505.06 | 1,673,670.04 | $57,741.62 | $2,485.40 | $167,609.52 | $2,857.79 | $3,016,017.66 | $0.88 | 2,135,018.55 | $154,737,544.40 | $151,721,526.74 |
| 2040-01-01 | 3594566 | -71891 | 212 | $2,937,753.96 | 2,636,029.69 | 1,757,353.13 | $60,628.68 | $2,609.67 | $175,989.95 | $3,000.68 | $3,179,982.94 | $0.88 | 2,243,969.34 | $162,474,383.20 | $159,294,400.26 |
| 2040-02-01 | 3522675 | -70453 | 207 | $2,868,467.31 | 2,583,309.33 | 1,722,206.22 | $59,416.11 | $2,557.48 | $172,470.17 | $2,940.67 | $3,105,851.74 | $0.88 | 2,197,329.89 | $159,224,910.00 | $156,119,058.26 |
| 2040-03-01 | 3452222 | 172611 | 203 | $2,813,037.99 | 2,531,643.51 | 1,687,762.34 | $58,227.80 | $2,506.33 | $169,020.79 | $2,881.85 | $3,045,674.76 | $0.88 | 2,153,707.79 | $156,040,434.40 | $152,994,759.64 |
| 2040-04-01 | 3624833 | -72496 | 213 | $2,951,611.29 | 2,658,225.62 | 1,772,150.41 | $61,139.19 | $2,631.64 | $177,471.82 | $3,025.95 | $3,195,879.89 | $0.88 | 2,261,045.71 | $163,842,451.60 | $160,646,571.71 |
| 2040-05-01 | 3552337 | -71046 | 209 | $2,896,181.97 | 2,605,061.59 | 1,736,707.73 | $59,916.42 | $2,579.01 | $173,922.42 | $2,965.43 | $3,135,565.25 | $0.88 | 2,216,427.30 | $160,565,632.40 | $157,430,067.15 |
| 2040-06-01 | 3481291 | 174064 | 205 | $2,840,752.65 | 2,552,960.90 | 1,701,973.93 | $58,718.10 | $2,527.43 | $170,444.01 | $2,906.12 | $3,075,348.31 | $0.88 | 2,172,516.01 | $157,354,353.20 | $154,279,004.89 |
| 2040-07-01 | 3655355 | -73107 | 215 | $2,979,325.95 | 2,680,608.54 | 1,787,072.36 | $61,654.00 | $2,653.80 | $178,966.18 | $3,051.43 | $3,225,651.36 | $0.88 | 2,280,562.52 | $165,222,046.00 | $161,996,394.64 |
| 2040-08-01 | 3582248 | -71644 | 211 | $2,923,896.63 | 2,626,996.44 | 1,751,330.96 | $60,420.92 | $2,600.73 | $175,386.86 | $2,990.40 | $3,165,295.54 | $0.88 | 2,235,646.15 | $161,917,609.60 | $158,752,314.06 |
| 2040-09-01 | 3510604 | -70212 | 207 | $2,868,467.31 | 2,574,457.22 | 1,716,304.81 | $59,212.52 | $2,548.71 | $171,879.17 | $2,930.59 | $3,105,038.30 | $0.88 | 2,191,443.23 | $158,679,300.80 | $155,574,262.50 |
| 2040-10-01 | 3440392 | 172019 | 202 | $2,799,180.66 | 2,522,968.13 | 1,681,978.75 | $58,028.27 | $2,497.74 | $168,441.59 | $2,871.98 | $3,031,020.24 | $0.88 | 2,145,622.57 | $155,505,718.40 | $152,474,698.16 |
| 2040-11-01 | 3612411 | -72248 | 213 | $2,951,611.29 | 2,649,116.10 | 1,766,077.40 | $60,929.67 | $2,622.62 | $176,863.64 | $3,015.58 | $3,195,042.81 | $0.88 | 2,254,987.88 | $163,280,977.20 | $160,085,934.39 |
| 2040-12-01 | 3540163 | -70803 | 208 | $2,882,324.64 | 2,596,133.94 | 1,730,755.96 | $59,711.08 | $2,570.17 | $173,326.38 | $2,955.27 | $3,120,887.54 | $0.88 | 2,208,174.33 | $160,015,367.60 | $156,894,480.06 |
| No. | C | V |
|---|---|---|
| 1. | K | 3500000 |
| 2. | r | 0.07 |
| 3. | d | 0.02 |
| 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 |