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 17% intrinsic growth rate (r), a 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 | 140 | 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 | 1140 | 159 | 2 | $27,714.66 | 836.00 | 557.34 | $19.23 | $0.83 | $55.81 | $0.95 | $27,791.48 | $24.38 | 5,188.11 | $51,528.00 | $23,736.52 |
| 2026-03-01 | 1299 | 181 | 2 | $27,714.66 | 952.61 | 635.07 | $21.91 | $0.94 | $63.60 | $1.08 | $27,802.20 | $21.40 | 5,265.65 | $58,714.80 | $30,912.60 |
| 2026-04-01 | 1480 | 207 | 2 | $27,714.66 | 1,085.34 | 723.56 | $24.96 | $1.07 | $72.46 | $1.24 | $27,814.39 | $18.79 | 5,353.92 | $66,896.00 | $39,081.61 |
| 2026-05-01 | 1687 | 236 | 2 | $27,714.66 | 1,237.14 | 824.76 | $28.45 | $1.22 | $82.60 | $1.41 | $27,828.34 | $16.50 | 5,454.86 | $76,252.40 | $48,424.06 |
| 2026-06-01 | 1923 | 269 | 2 | $27,714.66 | 1,410.21 | 940.14 | $32.43 | $1.40 | $94.15 | $1.61 | $27,844.25 | $14.48 | 5,569.95 | $86,919.60 | $59,075.35 |
| 2026-07-01 | 2192 | 306 | 2 | $27,714.66 | 1,607.48 | 1,071.65 | $36.97 | $1.59 | $107.32 | $1.83 | $27,862.37 | $12.71 | 5,701.14 | $99,078.40 | $71,216.03 |
| 2026-08-01 | 2498 | 349 | 2 | $27,714.66 | 1,831.88 | 1,221.25 | $42.13 | $1.81 | $122.30 | $2.09 | $27,882.99 | $11.16 | 5,850.36 | $112,909.60 | $85,026.61 |
| 2026-09-01 | 2847 | 398 | 2 | $27,714.66 | 2,087.81 | 1,391.87 | $48.02 | $2.07 | $139.39 | $2.38 | $27,906.51 | $9.80 | 6,020.56 | $128,684.40 | $100,777.89 |
| 2026-10-01 | 3245 | 454 | 2 | $27,714.66 | 2,379.68 | 1,586.45 | $54.73 | $2.36 | $158.88 | $2.71 | $27,933.33 | $8.61 | 6,214.65 | $146,674.00 | $118,740.67 |
| 2026-11-01 | 3699 | 517 | 2 | $27,714.66 | 2,712.62 | 1,808.41 | $62.39 | $2.69 | $181.10 | $3.09 | $27,963.93 | $7.56 | 6,436.06 | $167,194.80 | $139,230.87 |
| 2026-12-01 | 4216 | 590 | 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 |
| 2027-01-01 | 4806 | 672 | 2 | $27,714.66 | 3,524.42 | 2,349.61 | $81.06 | $3.49 | $235.30 | $4.01 | $28,038.52 | $5.83 | 6,975.91 | $217,231.20 | $189,192.68 |
| 2027-02-01 | 5478 | 766 | 2 | $27,714.66 | 4,017.22 | 2,678.15 | $92.40 | $3.98 | $268.20 | $4.57 | $28,083.81 | $5.13 | 7,303.62 | $247,605.60 | $219,521.79 |
| 2027-03-01 | 6244 | 874 | 2 | $27,714.66 | 4,578.96 | 3,052.64 | $105.32 | $4.53 | $305.71 | $5.21 | $28,135.43 | $4.51 | 7,677.17 | $282,228.80 | $254,093.37 |
| 2027-04-01 | 7118 | 996 | 2 | $27,714.66 | 5,219.90 | 3,479.93 | $120.06 | $5.17 | $348.50 | $5.94 | $28,194.32 | $3.96 | 8,103.40 | $321,733.60 | $293,539.28 |
| 2027-05-01 | 8114 | 1135 | 2 | $27,714.66 | 5,950.30 | 3,966.87 | $136.86 | $5.89 | $397.26 | $6.77 | $28,261.44 | $3.48 | 8,589.12 | $366,752.80 | $338,491.36 |
| 2027-06-01 | 9249 | 1294 | 2 | $27,714.66 | 6,782.64 | 4,521.76 | $156.00 | $6.71 | $452.83 | $7.72 | $28,337.93 | $3.06 | 9,142.62 | $418,054.80 | $389,716.87 |
| 2027-07-01 | 10543 | 1476 | 2 | $27,714.66 | 7,731.58 | 5,154.38 | $177.83 | $7.65 | $516.19 | $8.80 | $28,425.13 | $2.70 | 9,773.66 | $476,543.60 | $448,118.47 |
| 2027-08-01 | 12019 | 1682 | 2 | $27,714.66 | 8,813.98 | 5,875.99 | $202.72 | $8.73 | $588.45 | $10.03 | $28,524.59 | $2.37 | 10,493.46 | $543,258.80 | $514,734.21 |
| 2027-09-01 | 13701 | 1918 | 2 | $27,714.66 | 10,047.46 | 6,698.30 | $231.09 | $9.95 | $670.80 | $11.44 | $28,637.94 | $2.09 | 11,313.72 | $619,285.20 | $590,647.26 |
| 2027-10-01 | 15619 | 2186 | 2 | $27,714.66 | 11,454.00 | 7,636.00 | $263.44 | $11.34 | $764.71 | $13.04 | $28,767.19 | $1.84 | 12,249.07 | $705,978.80 | $677,211.61 |
| 2027-11-01 | 17805 | 2492 | 2 | $27,714.66 | 13,057.07 | 8,704.71 | $300.31 | $12.93 | $871.73 | $14.86 | $28,914.50 | $1.62 | 13,315.12 | $804,786.00 | $775,871.50 |
| 2027-12-01 | 20297 | 2841 | 2 | $27,714.66 | 14,884.55 | 9,923.03 | $342.34 | $14.74 | $993.74 | $16.94 | $29,082.42 | $1.43 | 14,530.39 | $917,424.40 | $888,341.98 |
| 2028-01-01 | 23138 | 3239 | 2 | $27,714.66 | 16,967.96 | 11,311.97 | $390.26 | $16.80 | $1,132.84 | $19.32 | $29,273.87 | $1.27 | 15,915.86 | $1,045,837.60 | $1,016,563.73 |
| 2028-02-01 | 26377 | 3692 | 2 | $27,714.66 | 19,343.24 | 12,895.49 | $444.89 | $19.15 | $1,291.42 | $22.02 | $29,492.14 | $1.12 | 17,495.42 | $1,192,240.40 | $1,162,748.26 |
| 2028-03-01 | 30069 | 4209 | 2 | $27,714.66 | 22,050.72 | 14,700.48 | $507.17 | $21.83 | $1,472.18 | $25.10 | $29,740.94 | $0.99 | 19,295.90 | $1,359,118.80 | $1,329,377.86 |
| 2028-04-01 | 34278 | 4798 | 3 | $41,571.99 | 25,137.34 | 16,758.23 | $578.16 | $24.89 | $1,678.25 | $28.61 | $43,881.90 | $1.28 | 23,664.58 | $1,549,365.60 | $1,505,483.70 |
| 2028-05-01 | 39076 | 5470 | 3 | $41,571.99 | 28,655.89 | 19,103.93 | $659.09 | $28.37 | $1,913.16 | $32.62 | $44,205.23 | $1.13 | 26,004.42 | $1,766,235.20 | $1,722,029.97 |
| 2028-06-01 | 44546 | 6236 | 3 | $41,571.99 | 32,667.25 | 21,778.17 | $751.35 | $32.34 | $2,180.97 | $37.19 | $44,573.84 | $1.00 | 28,671.97 | $2,013,479.20 | $1,968,905.36 |
| 2028-07-01 | 50782 | 7109 | 3 | $41,571.99 | 37,240.34 | 24,826.89 | $856.53 | $36.87 | $2,486.29 | $42.39 | $44,994.06 | $0.89 | 31,713.08 | $2,295,346.40 | $2,250,352.34 |
| 2028-08-01 | 57891 | 8104 | 4 | $55,429.32 | 42,453.64 | 28,302.42 | $976.43 | $42.03 | $2,834.34 | $48.33 | $59,330.45 | $1.02 | 37,496.00 | $2,616,673.20 | $2,557,342.75 |
| 2028-09-01 | 65995 | 9239 | 4 | $55,429.32 | 48,396.60 | 32,264.40 | $1,113.12 | $47.91 | $3,231.12 | $55.09 | $59,876.56 | $0.91 | 41,448.07 | $2,982,974.00 | $2,923,097.44 |
| 2028-10-01 | 75234 | 10532 | 5 | $69,286.65 | 55,171.91 | 36,781.27 | $1,268.95 | $54.62 | $3,683.46 | $62.80 | $74,356.48 | $0.99 | 48,269.73 | $3,400,576.80 | $3,326,220.32 |
| 2028-11-01 | 85766 | 12007 | 6 | $83,143.98 | 62,895.42 | 41,930.28 | $1,446.59 | $62.27 | $4,199.10 | $71.60 | $88,923.54 | $1.04 | 55,721.95 | $3,876,623.20 | $3,787,699.66 |
| 2028-12-01 | 97773 | 13688 | 6 | $83,143.98 | 71,700.60 | 47,800.40 | $1,649.11 | $70.98 | $4,786.97 | $81.62 | $89,732.66 | $0.92 | 61,577.40 | $4,419,339.60 | $4,329,606.94 |
| 2029-01-01 | 111461 | 15604 | 7 | $97,001.31 | 81,738.52 | 54,492.35 | $1,879.99 | $80.92 | $5,457.13 | $93.05 | $104,512.39 | $0.94 | 70,568.70 | $5,038,037.20 | $4,933,524.81 |
| 2029-02-01 | 127065 | 17789 | 8 | $110,858.64 | 93,181.52 | 62,121.01 | $2,143.17 | $92.25 | $6,221.10 | $106.07 | $119,421.24 | $0.94 | 80,494.37 | $5,743,338.00 | $5,623,916.76 |
| 2029-03-01 | 144854 | 20279 | 9 | $124,715.97 | 106,226.86 | 70,817.90 | $2,443.22 | $105.16 | $7,092.05 | $120.92 | $134,477.33 | $0.93 | 91,485.61 | $6,547,400.80 | $6,412,923.47 |
| 2029-04-01 | 165133 | 23118 | 10 | $138,573.30 | 121,098.21 | 80,732.14 | $2,785.26 | $119.89 | $8,084.91 | $137.85 | $149,701.21 | $0.91 | 103,691.14 | $7,464,011.60 | $7,314,310.39 |
| 2029-05-01 | 188251 | 26355 | 12 | $166,287.96 | 138,051.50 | 92,034.33 | $3,175.18 | $136.67 | $9,216.77 | $157.15 | $178,973.73 | $0.95 | 119,597.24 | $8,508,945.20 | $8,329,971.47 |
| 2029-06-01 | 214606 | 30044 | 13 | $180,145.29 | 157,378.61 | 104,919.07 | $3,619.71 | $155.80 | $10,507.11 | $179.15 | $194,607.06 | $0.91 | 134,765.85 | $9,700,191.20 | $9,505,584.14 |
| 2029-07-01 | 244650 | 34251 | 15 | $207,859.95 | 179,411.00 | 119,607.33 | $4,126.45 | $177.62 | $11,978.06 | $204.23 | $224,346.31 | $0.92 | 154,049.56 | $11,058,180.00 | $10,833,833.69 |
| 2029-08-01 | 278901 | 39046 | 17 | $235,574.61 | 204,528.53 | 136,352.36 | $4,704.16 | $202.48 | $13,654.99 | $232.82 | $254,369.06 | $0.91 | 175,384.89 | $12,606,325.20 | $12,351,956.14 |
| 2029-09-01 | 317947 | 44512 | 19 | $263,289.27 | 233,162.43 | 155,441.62 | $5,362.74 | $230.83 | $15,566.69 | $265.42 | $284,714.94 | $0.90 | 199,058.59 | $14,371,204.40 | $14,086,489.46 |
| 2029-10-01 | 362459 | 50744 | 22 | $304,861.26 | 265,804.74 | 177,203.16 | $6,113.51 | $263.15 | $17,745.99 | $302.57 | $329,286.48 | $0.91 | 227,713.98 | $16,383,146.80 | $16,053,860.32 |
| 2029-11-01 | 413203 | 57848 | 25 | $346,433.25 | 303,017.21 | 202,011.48 | $6,969.40 | $299.99 | $20,230.42 | $344.93 | $374,277.99 | $0.91 | 259,408.52 | $18,676,775.60 | $18,302,497.61 |
| 2029-12-01 | 471051 | 65947 | 28 | $388,005.24 | 345,439.32 | 230,292.88 | $7,945.10 | $341.98 | $23,062.66 | $393.23 | $419,748.21 | $0.89 | 294,567.47 | $21,291,505.20 | $20,871,756.99 |
| 2030-01-01 | 536998 | 75179 | 32 | $443,434.56 | 393,800.72 | 262,533.81 | $9,057.42 | $389.86 | $26,291.42 | $448.28 | $479,621.54 | $0.89 | 335,992.13 | $24,272,309.60 | $23,792,688.06 |
| 2030-02-01 | 612177 | 85704 | 36 | $498,863.88 | 448,932.29 | 299,288.19 | $10,325.44 | $444.44 | $29,972.19 | $511.03 | $540,116.99 | $0.88 | 381,918.96 | $27,670,400.40 | $27,130,283.41 |
| 2030-03-01 | 697881 | 97703 | 41 | $568,150.53 | 511,782.24 | 341,188.16 | $11,770.99 | $506.66 | $34,168.25 | $582.58 | $615,179.02 | $0.88 | 435,294.59 | $31,544,221.20 | $30,929,042.18 |
| 2030-04-01 | 795584 | 111381 | 47 | $651,294.51 | 583,431.50 | 388,954.34 | $13,418.92 | $577.60 | $38,951.79 | $664.14 | $704,906.96 | $0.89 | 496,837.85 | $35,960,396.80 | $35,255,489.84 |
| 2030-05-01 | 906965 | 126975 | 54 | $748,295.82 | 665,111.36 | 443,407.57 | $15,297.56 | $658.46 | $44,405.01 | $757.12 | $809,413.97 | $0.89 | 567,367.53 | $40,994,818.00 | $40,185,404.03 |
| 2030-06-01 | 1033940 | 144751 | 61 | $845,297.13 | 758,226.87 | 505,484.58 | $17,439.22 | $750.64 | $50,621.70 | $863.12 | $914,971.81 | $0.88 | 645,501.93 | $46,734,088.00 | $45,819,116.19 |
| 2030-07-01 | 1178691 | 165016 | 70 | $970,013.10 | 864,378.20 | 576,252.13 | $19,880.70 | $855.73 | $57,708.71 | $983.95 | $1,049,442.19 | $0.89 | 736,937.31 | $53,276,833.20 | $52,227,391.01 |
| 2030-08-01 | 1343707 | 188118 | 79 | $1,094,729.07 | 985,390.60 | 656,927.07 | $22,663.98 | $975.54 | $65,787.89 | $1,121.70 | $1,185,278.19 | $0.88 | 838,255.31 | $60,735,556.40 | $59,550,278.21 |
| 2030-09-01 | 1531825 | 214455 | 90 | $1,247,159.70 | 1,123,344.57 | 748,896.38 | $25,836.93 | $1,112.11 | $74,998.15 | $1,278.74 | $1,350,385.63 | $0.88 | 955,471.61 | $69,238,490.00 | $67,888,104.37 |
| 2030-10-01 | 1746280 | 244479 | 103 | $1,427,304.99 | 1,280,612.44 | 853,741.63 | $29,454.09 | $1,267.81 | $85,497.87 | $1,457.76 | $1,544,982.52 | $0.88 | 1,090,163.82 | $78,931,856.00 | $77,386,873.48 |
| 2030-11-01 | 1990759 | 278706 | 117 | $1,621,307.61 | 1,459,898.03 | 973,265.36 | $33,577.65 | $1,445.30 | $97,467.56 | $1,661.85 | $1,755,459.98 | $0.88 | 1,241,813.90 | $89,982,306.80 | $88,226,846.82 |
| 2030-12-01 | 2269465 | 317725 | 134 | $1,856,882.22 | 1,664,283.57 | 1,109,522.38 | $38,278.52 | $1,647.64 | $111,113.01 | $1,894.51 | $2,009,815.90 | $0.89 | 1,417,103.69 | $102,579,818.00 | $100,570,002.10 |
| 2031-01-01 | 2587190 | 362206 | 152 | $2,106,314.16 | 1,897,283.19 | 1,264,855.46 | $43,637.51 | $1,878.31 | $126,668.82 | $2,159.74 | $2,280,658.55 | $0.88 | 1,613,737.94 | $116,940,988.00 | $114,660,329.45 |
| 2031-02-01 | 2949396 | 412915 | 174 | $2,411,175.42 | 2,162,902.40 | 1,441,934.93 | $49,746.76 | $2,141.27 | $144,402.43 | $2,462.10 | $2,609,927.98 | $0.88 | 1,841,328.54 | $133,312,699.20 | $130,702,771.22 |
| 2031-03-01 | 3362311 | 470723 | 198 | $2,743,751.34 | 2,465,708.41 | 1,643,805.61 | $56,711.29 | $2,441.05 | $164,618.75 | $2,806.80 | $2,970,329.23 | $0.88 | 2,098,280.53 | $151,976,457.20 | $149,006,127.97 |
| 2031-04-01 | 3833034 | -114991 | 226 | $3,131,756.58 | 2,810,907.20 | 1,873,938.13 | $64,650.87 | $2,782.80 | $187,665.34 | $3,199.75 | $3,390,055.34 | $0.88 | 2,392,688.04 | $173,253,136.80 | $169,863,081.46 |
| 2031-05-01 | 3718043 | -111541 | 219 | $3,034,755.27 | 2,726,580.00 | 1,817,720.00 | $62,711.34 | $2,699.31 | $182,035.39 | $3,103.76 | $3,285,305.07 | $0.88 | 2,320,397.87 | $168,055,543.60 | $164,770,238.53 |
| 2031-06-01 | 3606502 | -108195 | 212 | $2,937,753.96 | 2,644,782.81 | 1,763,188.54 | $60,830.00 | $2,618.33 | $176,574.34 | $3,010.65 | $3,180,787.28 | $0.88 | 2,249,790.16 | $163,013,890.40 | $159,833,103.12 |
| 2031-07-01 | 3498307 | 489762 | 206 | $2,854,609.98 | 2,565,439.37 | 1,710,292.91 | $59,005.11 | $2,539.78 | $171,277.11 | $2,920.33 | $3,090,352.31 | $0.88 | 2,183,130.28 | $158,123,476.40 | $155,033,124.09 |
| 2031-08-01 | 3988069 | -119642 | 235 | $3,256,472.55 | 2,924,600.16 | 1,949,733.44 | $67,265.80 | $2,895.35 | $195,255.86 | $3,329.17 | $3,525,218.74 | $0.88 | 2,489,138.61 | $180,260,718.80 | $176,735,500.06 |
| 2031-09-01 | 3868427 | -116052 | 228 | $3,159,471.24 | 2,836,862.21 | 1,891,241.47 | $65,247.83 | $2,808.49 | $189,398.19 | $3,229.30 | $3,420,155.05 | $0.88 | 2,414,580.29 | $174,852,900.40 | $171,432,745.35 |
| 2031-10-01 | 3752375 | -112571 | 221 | $3,062,469.93 | 2,751,756.94 | 1,834,504.62 | $63,290.41 | $2,724.24 | $183,716.28 | $3,132.42 | $3,315,333.28 | $0.88 | 2,341,772.70 | $169,607,350.00 | $166,292,016.72 |
| 2031-11-01 | 3639804 | -109194 | 214 | $2,965,468.62 | 2,669,204.41 | 1,779,469.61 | $61,391.70 | $2,642.51 | $178,204.80 | $3,038.45 | $3,210,746.08 | $0.88 | 2,270,662.69 | $164,519,140.80 | $161,308,394.72 |
| 2031-12-01 | 3530610 | -105918 | 208 | $2,882,324.64 | 2,589,128.37 | 1,726,085.58 | $59,549.95 | $2,563.24 | $172,858.67 | $2,947.29 | $3,120,243.79 | $0.88 | 2,203,515.63 | $159,583,572.00 | $156,463,328.21 |
| 2032-01-01 | 3424692 | 479456 | 202 | $2,799,180.66 | 2,511,454.74 | 1,674,303.16 | $57,763.46 | $2,486.34 | $167,672.92 | $2,858.87 | $3,029,962.25 | $0.88 | 2,137,966.16 | $154,796,078.40 | $151,766,116.15 |
| 2032-02-01 | 3904148 | -117124 | 230 | $3,187,185.90 | 2,863,057.75 | 1,908,705.17 | $65,850.33 | $2,834.43 | $191,147.09 | $3,259.11 | $3,450,276.86 | $0.88 | 2,436,632.50 | $176,467,489.60 | $173,017,212.74 |
| 2032-03-01 | 3787024 | -113610 | 223 | $3,090,184.59 | 2,777,166.34 | 1,851,444.23 | $63,874.83 | $2,749.39 | $185,412.70 | $3,161.34 | $3,345,382.85 | $0.88 | 2,363,302.13 | $171,173,484.80 | $167,828,101.95 |
| 2032-04-01 | 3673414 | -110202 | 216 | $2,993,183.28 | 2,693,851.88 | 1,795,901.25 | $61,958.59 | $2,666.91 | $179,850.35 | $3,066.50 | $3,240,725.64 | $0.88 | 2,291,685.43 | $166,038,312.80 | $162,797,587.16 |
| 2032-05-01 | 3563212 | -106896 | 210 | $2,910,039.30 | 2,613,036.63 | 1,742,024.42 | $60,099.84 | $2,586.91 | $174,454.86 | $2,974.51 | $3,150,155.42 | $0.88 | 2,224,046.79 | $161,057,182.40 | $157,907,026.98 |
| 2032-06-01 | 3456316 | 483884 | 203 | $2,813,037.99 | 2,534,645.80 | 1,689,763.86 | $58,296.85 | $2,509.30 | $169,221.23 | $2,885.27 | $3,045,950.65 | $0.88 | 2,155,704.30 | $156,225,483.20 | $153,179,532.55 |
| 2032-07-01 | 3940200 | -118206 | 232 | $3,214,900.56 | 2,889,496.03 | 1,926,330.69 | $66,458.41 | $2,860.60 | $192,912.19 | $3,289.21 | $3,480,420.97 | $0.88 | 2,458,846.12 | $178,097,040.00 | $174,616,619.03 |
| 2032-08-01 | 3821994 | -114659 | 225 | $3,117,899.25 | 2,802,811.15 | 1,868,540.77 | $64,464.66 | $2,774.78 | $187,124.83 | $3,190.53 | $3,375,454.05 | $0.88 | 2,384,988.09 | $172,754,128.80 | $169,378,674.75 |
| 2032-09-01 | 3707335 | -111220 | 218 | $3,020,897.94 | 2,718,727.42 | 1,812,484.95 | $62,530.73 | $2,691.54 | $181,511.12 | $3,094.82 | $3,270,726.15 | $0.88 | 2,312,859.83 | $167,571,542.00 | $164,300,815.85 |
| 2032-10-01 | 3596115 | -107883 | 212 | $2,937,753.96 | 2,637,165.63 | 1,758,110.42 | $60,654.81 | $2,610.79 | $176,065.79 | $3,001.97 | $3,180,087.33 | $0.88 | 2,244,724.74 | $162,544,398.00 | $159,364,310.67 |
| 2032-11-01 | 3488232 | 488352 | 205 | $2,840,752.65 | 2,558,050.99 | 1,705,367.33 | $58,835.17 | $2,532.47 | $170,783.84 | $2,911.92 | $3,075,816.05 | $0.88 | 2,175,900.93 | $157,668,086.40 | $154,592,270.35 |
| 2032-12-01 | 3976584 | -119297 | 234 | $3,242,615.22 | 2,916,177.78 | 1,944,118.52 | $67,072.09 | $2,887.02 | $194,693.55 | $3,319.58 | $3,510,587.46 | $0.88 | 2,481,221.65 | $179,741,596.80 | $176,231,009.34 |
| 2033-01-01 | 3857287 | -115718 | 227 | $3,145,613.91 | 2,828,692.83 | 1,885,795.22 | $65,059.94 | $2,800.41 | $188,852.77 | $3,220.00 | $3,405,547.02 | $0.88 | 2,406,831.57 | $174,349,372.40 | $170,943,825.38 |
| 2033-02-01 | 3741569 | -112247 | 220 | $3,048,612.60 | 2,743,832.49 | 1,829,221.66 | $63,108.15 | $2,716.39 | $183,187.22 | $3,123.40 | $3,300,747.76 | $0.88 | 2,334,186.87 | $169,118,918.80 | $165,818,171.04 |
| 2033-03-01 | 3629322 | -108879 | 214 | $2,965,468.62 | 2,661,517.57 | 1,774,345.05 | $61,214.90 | $2,634.90 | $177,691.61 | $3,029.69 | $3,210,039.73 | $0.88 | 2,265,550.94 | $164,045,354.40 | $160,835,314.67 |
| 2033-04-01 | 3520443 | -105613 | 207 | $2,868,467.31 | 2,581,672.52 | 1,721,115.02 | $59,378.47 | $2,555.86 | $172,360.89 | $2,938.80 | $3,105,701.33 | $0.88 | 2,196,241.41 | $159,124,023.60 | $156,018,322.27 |
| 2033-05-01 | 3414830 | 478076 | 201 | $2,785,323.33 | 2,504,222.56 | 1,669,481.71 | $57,597.12 | $2,479.18 | $167,190.08 | $2,850.64 | $3,015,440.35 | $0.88 | 2,130,840.69 | $154,350,316.00 | $151,334,875.65 |
| 2033-06-01 | 3892906 | -116787 | 229 | $3,173,328.57 | 2,854,813.57 | 1,903,209.05 | $65,660.71 | $2,826.27 | $190,596.68 | $3,249.73 | $3,435,661.96 | $0.88 | 2,428,834.03 | $175,959,351.20 | $172,523,689.24 |
| 2033-07-01 | 3776119 | -113283 | 222 | $3,076,327.26 | 2,769,169.30 | 1,846,112.87 | $63,690.89 | $2,741.48 | $184,878.79 | $3,152.24 | $3,330,790.66 | $0.88 | 2,355,668.01 | $170,680,578.80 | $167,349,788.14 |
| 2033-08-01 | 3662836 | -109885 | 216 | $2,993,183.28 | 2,686,094.64 | 1,790,729.76 | $61,780.18 | $2,659.23 | $179,332.45 | $3,057.67 | $3,240,012.81 | $0.88 | 2,286,526.86 | $165,560,187.20 | $162,320,174.39 |
| 2033-09-01 | 3552951 | -106588 | 209 | $2,896,181.97 | 2,605,511.86 | 1,737,007.90 | $59,926.77 | $2,579.46 | $173,952.48 | $2,965.94 | $3,135,606.62 | $0.88 | 2,216,726.73 | $160,593,385.20 | $157,457,778.58 |
| 2033-10-01 | 3446363 | 482490 | 203 | $2,813,037.99 | 2,527,346.89 | 1,684,897.93 | $58,128.98 | $2,502.07 | $168,733.93 | $2,876.96 | $3,045,279.94 | $0.88 | 2,150,850.53 | $155,775,607.60 | $152,730,327.66 |
| 2033-11-01 | 3928853 | -117865 | 231 | $3,201,043.23 | 2,881,174.85 | 1,920,783.24 | $66,267.02 | $2,852.36 | $192,356.64 | $3,279.74 | $3,465,799.00 | $0.88 | 2,450,996.45 | $177,584,155.60 | $174,118,356.60 |
| 2033-12-01 | 3810988 | -114329 | 224 | $3,104,041.92 | 2,794,740.04 | 1,863,160.03 | $64,279.02 | $2,766.79 | $186,585.97 | $3,181.35 | $3,360,855.05 | $0.88 | 2,377,304.72 | $172,256,657.60 | $168,895,802.55 |
| 2034-01-01 | 3696659 | -110899 | 218 | $3,020,897.94 | 2,710,898.31 | 1,807,265.54 | $62,350.66 | $2,683.79 | $180,988.42 | $3,085.91 | $3,270,006.72 | $0.88 | 2,307,653.47 | $167,088,986.80 | $163,818,980.08 |
| 2034-02-01 | 3585760 | -107572 | 211 | $2,923,896.63 | 2,629,571.92 | 1,753,047.95 | $60,480.15 | $2,603.28 | $175,558.81 | $2,993.33 | $3,165,532.20 | $0.88 | 2,237,358.84 | $162,076,352.00 | $158,910,819.80 |
| 2034-03-01 | 3478188 | 486946 | 205 | $2,840,752.65 | 2,550,685.35 | 1,700,456.90 | $58,665.76 | $2,525.18 | $170,292.08 | $2,903.53 | $3,075,139.21 | $0.88 | 2,171,002.77 | $157,214,097.60 | $154,138,958.39 |
| 2034-04-01 | 3965134 | -118954 | 233 | $3,228,757.89 | 2,907,781.07 | 1,938,520.71 | $66,878.96 | $2,878.70 | $194,132.96 | $3,310.02 | $3,495,958.54 | $0.88 | 2,473,321.75 | $179,224,056.80 | $175,728,098.26 |
| 2034-05-01 | 3846180 | -115385 | 226 | $3,131,756.58 | 2,820,547.65 | 1,880,365.10 | $64,872.60 | $2,792.34 | $188,308.97 | $3,210.72 | $3,390,941.22 | $0.88 | 2,399,098.95 | $173,847,336.00 | $170,456,394.78 |
| 2034-06-01 | 3730795 | -111923 | 220 | $3,048,612.60 | 2,735,931.51 | 1,823,954.34 | $62,926.42 | $2,708.57 | $182,659.72 | $3,114.40 | $3,300,021.72 | $0.88 | 2,328,932.72 | $168,631,934.00 | $165,331,912.28 |
| 2034-07-01 | 3618872 | -108566 | 213 | $2,951,611.29 | 2,653,854.19 | 1,769,236.13 | $61,038.65 | $2,627.32 | $177,179.97 | $3,020.97 | $3,195,478.20 | $0.88 | 2,258,138.72 | $163,573,014.40 | $160,377,536.20 |
| 2034-08-01 | 3510306 | -105309 | 207 | $2,868,467.31 | 2,574,238.68 | 1,716,159.12 | $59,207.49 | $2,548.50 | $171,864.58 | $2,930.34 | $3,105,018.22 | $0.88 | 2,191,297.91 | $158,665,831.20 | $155,560,812.98 |
| 2034-09-01 | 3404997 | 476699 | 200 | $2,771,466.00 | 2,497,011.65 | 1,664,674.44 | $57,431.27 | $2,472.04 | $166,708.65 | $2,842.43 | $3,000,920.39 | $0.88 | 2,123,729.35 | $153,905,864.40 | $150,904,944.01 |
| 2034-10-01 | 3881696 | -116450 | 228 | $3,159,471.24 | 2,846,592.86 | 1,897,728.57 | $65,471.64 | $2,818.13 | $190,047.84 | $3,240.37 | $3,421,049.21 | $0.88 | 2,421,051.18 | $175,452,659.20 | $172,031,609.99 |
| 2034-11-01 | 3765246 | -112957 | 222 | $3,076,327.26 | 2,761,195.72 | 1,840,797.15 | $63,507.50 | $2,733.58 | $184,346.44 | $3,143.16 | $3,330,057.95 | $0.88 | 2,350,365.58 | $170,189,119.20 | $166,859,061.25 |
| 2034-12-01 | 3652289 | -109568 | 215 | $2,979,325.95 | 2,678,360.13 | 1,785,573.42 | $61,602.28 | $2,651.58 | $178,816.07 | $3,048.87 | $3,225,444.75 | $0.88 | 2,279,067.33 | $165,083,462.80 | $161,858,018.05 |
| 2035-01-01 | 3542721 | -106281 | 208 | $2,882,324.64 | 2,598,009.82 | 1,732,006.54 | $59,754.23 | $2,572.03 | $173,451.62 | $2,957.40 | $3,121,059.92 | $0.88 | 2,209,421.79 | $160,130,989.20 | $157,009,929.28 |
| 2035-02-01 | 3436440 | 481101 | 202 | $2,799,180.66 | 2,520,069.98 | 1,680,046.66 | $57,961.61 | $2,494.87 | $168,248.10 | $2,868.68 | $3,030,753.92 | $0.88 | 2,143,695.30 | $155,327,088.00 | $152,296,334.08 |
| 2035-03-01 | 3917541 | -117526 | 230 | $3,187,185.90 | 2,872,879.34 | 1,915,252.89 | $66,076.22 | $2,844.15 | $191,802.81 | $3,270.30 | $3,451,179.38 | $0.88 | 2,443,163.85 | $177,072,853.20 | $173,621,673.82 |
| 2035-04-01 | 3800015 | -114000 | 224 | $3,104,041.92 | 2,786,693.13 | 1,857,795.42 | $64,093.94 | $2,758.83 | $186,048.73 | $3,172.19 | $3,360,115.61 | $0.88 | 2,371,953.52 | $171,760,678.00 | $168,400,562.39 |
| 2035-05-01 | 3686015 | -110580 | 217 | $3,007,040.61 | 2,703,092.67 | 1,802,061.78 | $62,171.13 | $2,676.06 | $180,467.29 | $3,077.02 | $3,255,432.12 | $0.88 | 2,300,146.63 | $166,607,878.00 | $163,352,445.88 |
| 2035-06-01 | 3575435 | -107263 | 210 | $2,910,039.30 | 2,622,000.22 | 1,748,000.14 | $60,306.00 | $2,595.78 | $175,053.30 | $2,984.71 | $3,150,979.09 | $0.88 | 2,230,007.57 | $161,609,662.00 | $158,458,682.91 |
| 2035-07-01 | 3468172 | 485544 | 204 | $2,826,895.32 | 2,543,340.25 | 1,695,560.16 | $58,496.83 | $2,517.91 | $169,801.70 | $2,895.17 | $3,060,606.92 | $0.88 | 2,163,802.20 | $156,761,374.40 | $153,700,767.48 |
| 2035-08-01 | 3953716 | -118611 | 233 | $3,228,757.89 | 2,899,407.82 | 1,932,938.55 | $66,686.38 | $2,870.41 | $193,573.94 | $3,300.49 | $3,495,189.11 | $0.88 | 2,467,753.54 | $178,707,963.20 | $175,212,774.09 |
| 2035-09-01 | 3835105 | -115053 | 226 | $3,131,756.58 | 2,812,425.94 | 1,874,950.63 | $64,685.80 | $2,784.30 | $187,766.74 | $3,201.48 | $3,390,194.90 | $0.88 | 2,393,698.01 | $173,346,746.00 | $169,956,551.10 |
| 2035-10-01 | 3720052 | -111601 | 219 | $3,034,755.27 | 2,728,053.27 | 1,818,702.18 | $62,745.23 | $2,700.77 | $182,133.75 | $3,105.43 | $3,285,440.45 | $0.88 | 2,321,377.60 | $168,146,350.40 | $164,860,909.95 |
| 2035-11-01 | 3608451 | -108253 | 212 | $2,937,753.96 | 2,646,212.08 | 1,764,141.39 | $60,862.88 | $2,619.75 | $176,669.76 | $3,012.27 | $3,180,918.62 | $0.88 | 2,250,740.63 | $163,101,985.20 | $159,921,066.58 |
| 2035-12-01 | 3500198 | -105005 | 206 | $2,854,609.98 | 2,566,826.11 | 1,711,217.41 | $59,037.00 | $2,541.16 | $171,369.69 | $2,921.90 | $3,090,479.74 | $0.88 | 2,184,052.46 | $158,208,949.60 | $155,118,469.86 |
| 2036-01-01 | 3395193 | 475327 | 200 | $2,771,466.00 | 2,489,822.02 | 1,659,881.34 | $57,265.91 | $2,464.92 | $166,228.65 | $2,834.25 | $3,000,259.73 | $0.88 | 2,118,948.24 | $153,462,723.60 | $150,462,463.87 |
| 2036-02-01 | 3870520 | -116115 | 228 | $3,159,471.24 | 2,838,397.08 | 1,892,264.72 | $65,283.13 | $2,810.01 | $189,500.66 | $3,231.04 | $3,420,296.09 | $0.88 | 2,415,600.98 | $174,947,504.00 | $171,527,207.91 |
| 2036-03-01 | 3754405 | -112632 | 221 | $3,062,469.93 | 2,753,245.61 | 1,835,497.07 | $63,324.65 | $2,725.71 | $183,815.67 | $3,134.11 | $3,315,470.07 | $0.88 | 2,342,762.67 | $169,699,106.00 | $166,383,635.93 |
| 2036-04-01 | 3641773 | -109253 | 214 | $2,965,468.62 | 2,670,648.35 | 1,780,432.23 | $61,424.91 | $2,643.94 | $178,301.21 | $3,040.09 | $3,210,878.77 | $0.88 | 2,271,622.92 | $164,608,139.60 | $161,397,260.83 |
| 2036-05-01 | 3532520 | -105975 | 208 | $2,882,324.64 | 2,590,529.04 | 1,727,019.36 | $59,582.17 | $2,564.62 | $172,952.18 | $2,948.89 | $3,120,372.50 | $0.88 | 2,204,447.08 | $159,669,904.00 | $156,549,531.50 |
| 2036-06-01 | 3426545 | 479716 | 202 | $2,799,180.66 | 2,512,813.61 | 1,675,209.07 | $57,794.71 | $2,487.69 | $167,763.64 | $2,860.42 | $3,030,087.12 | $0.88 | 2,138,869.82 | $154,879,834.00 | $151,849,746.88 |
| 2036-07-01 | 3906261 | -117187 | 230 | $3,187,185.90 | 2,864,607.29 | 1,909,738.20 | $65,885.97 | $2,835.96 | $191,250.54 | $3,260.88 | $3,450,419.25 | $0.88 | 2,437,662.94 | $176,562,997.20 | $173,112,577.95 |
| 2036-08-01 | 3789074 | -113672 | 223 | $3,090,184.59 | 2,778,669.68 | 1,852,446.46 | $63,909.40 | $2,750.88 | $185,513.06 | $3,163.05 | $3,345,520.99 | $0.88 | 2,364,301.85 | $171,266,144.80 | $167,920,623.81 |
| 2036-09-01 | 3675402 | -110262 | 216 | $2,993,183.28 | 2,695,309.76 | 1,796,873.17 | $61,992.12 | $2,668.36 | $179,947.68 | $3,068.16 | $3,240,859.60 | $0.88 | 2,292,654.92 | $166,128,170.40 | $162,887,310.80 |
| 2036-10-01 | 3565140 | -106954 | 210 | $2,910,039.30 | 2,614,450.51 | 1,742,967.00 | $60,132.36 | $2,588.31 | $174,549.25 | $2,976.12 | $3,150,285.34 | $0.88 | 2,224,987.02 | $161,144,328.00 | $157,994,042.66 |
| 2036-11-01 | 3458186 | 484146 | 204 | $2,826,895.32 | 2,536,017.14 | 1,690,678.09 | $58,328.39 | $2,510.66 | $169,312.79 | $2,886.83 | $3,059,933.99 | $0.88 | 2,158,932.33 | $156,310,007.20 | $153,250,073.21 |
| 2036-12-01 | 3942332 | -118269 | 232 | $3,214,900.56 | 2,891,059.51 | 1,927,373.01 | $66,494.37 | $2,862.15 | $193,016.57 | $3,290.99 | $3,480,564.64 | $0.88 | 2,459,885.83 | $178,193,406.40 | $174,712,841.76 |
| 2037-01-01 | 3824063 | -114721 | 225 | $3,117,899.25 | 2,804,328.43 | 1,869,552.28 | $64,499.55 | $2,776.29 | $187,226.12 | $3,192.26 | $3,375,593.47 | $0.88 | 2,385,997.08 | $172,847,647.60 | $169,472,054.13 |
| 2037-02-01 | 3709342 | -111280 | 218 | $3,020,897.94 | 2,720,199.23 | 1,813,466.15 | $62,564.58 | $2,693.00 | $181,609.38 | $3,096.49 | $3,270,861.40 | $0.88 | 2,313,838.58 | $167,662,258.40 | $164,391,397.00 |
| 2037-03-01 | 3598062 | -107941 | 212 | $2,937,753.96 | 2,638,593.44 | 1,759,062.29 | $60,687.65 | $2,612.21 | $176,161.12 | $3,003.60 | $3,180,218.53 | $0.88 | 2,245,674.23 | $162,632,402.40 | $159,452,183.87 |
| 2037-04-01 | 3490121 | 488616 | 205 | $2,840,752.65 | 2,559,436.27 | 1,706,290.85 | $58,867.03 | $2,533.84 | $170,876.32 | $2,913.49 | $3,075,943.34 | $0.88 | 2,176,822.13 | $157,753,469.20 | $154,677,525.86 |
| 2037-05-01 | 3978737 | -119362 | 234 | $3,242,615.22 | 2,917,756.66 | 1,945,171.10 | $67,108.40 | $2,888.58 | $194,798.96 | $3,321.38 | $3,510,732.55 | $0.88 | 2,482,271.60 | $179,838,912.40 | $176,328,179.85 |
| 2037-06-01 | 3859375 | -115781 | 227 | $3,145,613.91 | 2,830,224.04 | 1,886,816.02 | $65,095.15 | $2,801.92 | $188,955.00 | $3,221.74 | $3,405,687.72 | $0.88 | 2,407,849.83 | $174,443,750.00 | $171,038,062.28 |
| 2037-07-01 | 3743594 | -112307 | 220 | $3,048,612.60 | 2,745,317.50 | 1,830,211.67 | $63,142.30 | $2,717.86 | $183,286.36 | $3,125.09 | $3,300,884.22 | $0.88 | 2,335,174.40 | $169,210,448.80 | $165,909,564.58 |
| 2037-08-01 | 3631287 | -108938 | 214 | $2,965,468.62 | 2,662,958.58 | 1,775,305.72 | $61,248.05 | $2,636.33 | $177,787.81 | $3,031.34 | $3,210,172.14 | $0.88 | 2,266,509.21 | $164,134,172.40 | $160,924,000.26 |
| 2037-09-01 | 3522349 | -105670 | 207 | $2,868,467.31 | 2,583,070.27 | 1,722,046.84 | $59,410.62 | $2,557.24 | $172,454.21 | $2,940.40 | $3,105,829.77 | $0.88 | 2,197,170.91 | $159,210,174.80 | $156,104,345.03 |
| 2037-10-01 | 3416679 | 478335 | 201 | $2,785,323.33 | 2,505,578.50 | 1,670,385.67 | $57,628.31 | $2,480.52 | $167,280.60 | $2,852.18 | $3,015,564.95 | $0.88 | 2,131,742.39 | $154,433,890.80 | $151,418,325.85 |
| 2037-11-01 | 3895014 | -116850 | 229 | $3,173,328.57 | 2,856,359.45 | 1,904,239.63 | $65,696.27 | $2,827.80 | $190,699.89 | $3,251.49 | $3,435,804.01 | $0.88 | 2,429,862.04 | $176,054,632.80 | $172,618,828.79 |
| 2037-12-01 | 3778164 | -113344 | 222 | $3,076,327.26 | 2,770,668.97 | 1,847,112.65 | $63,725.39 | $2,742.96 | $184,978.91 | $3,153.95 | $3,330,928.46 | $0.88 | 2,356,665.29 | $170,773,012.80 | $167,442,084.34 |
| 2038-01-01 | 3664820 | -109944 | 216 | $2,993,183.28 | 2,687,549.58 | 1,791,699.72 | $61,813.64 | $2,660.67 | $179,429.59 | $3,059.33 | $3,240,146.51 | $0.88 | 2,287,494.40 | $165,649,864.00 | $162,409,717.49 |
| 2038-02-01 | 3554876 | -106646 | 209 | $2,896,181.97 | 2,606,923.53 | 1,737,949.02 | $59,959.24 | $2,580.85 | $174,046.73 | $2,967.55 | $3,135,736.34 | $0.88 | 2,217,665.50 | $160,680,395.20 | $157,544,658.86 |
| 2038-03-01 | 3448230 | 482752 | 203 | $2,813,037.99 | 2,528,716.03 | 1,685,810.69 | $58,160.47 | $2,503.43 | $168,825.34 | $2,878.52 | $3,045,405.75 | $0.88 | 2,151,761.01 | $155,859,996.00 | $152,814,590.25 |
| 2038-04-01 | 3930982 | -117929 | 231 | $3,201,043.23 | 2,882,736.13 | 1,921,824.09 | $66,302.93 | $2,853.91 | $192,460.88 | $3,281.52 | $3,465,942.46 | $0.88 | 2,452,034.70 | $177,680,386.40 | $174,214,443.94 |
| 2038-05-01 | 3813053 | -114391 | 224 | $3,104,041.92 | 2,796,254.38 | 1,864,169.59 | $64,313.85 | $2,768.29 | $186,687.07 | $3,183.07 | $3,360,994.21 | $0.88 | 2,378,311.76 | $172,349,995.60 | $168,989,001.39 |
| 2038-06-01 | 3698662 | -110959 | 218 | $3,020,897.94 | 2,712,367.18 | 1,808,244.79 | $62,384.45 | $2,685.24 | $181,086.49 | $3,087.58 | $3,270,141.70 | $0.88 | 2,308,630.27 | $167,179,522.40 | $163,909,380.70 |
| 2038-07-01 | 3587703 | -107631 | 211 | $2,923,896.63 | 2,630,996.80 | 1,753,997.87 | $60,512.93 | $2,604.69 | $175,653.94 | $2,994.95 | $3,165,663.13 | $0.88 | 2,238,306.38 | $162,164,175.60 | $158,998,512.47 |
| 2038-08-01 | 3480072 | 487210 | 205 | $2,840,752.65 | 2,552,066.96 | 1,701,377.97 | $58,697.54 | $2,526.55 | $170,384.33 | $2,905.10 | $3,075,266.17 | $0.88 | 2,171,921.54 | $157,299,254.40 | $154,223,988.23 |
| 2038-09-01 | 3967282 | -119018 | 233 | $3,228,757.89 | 2,909,356.28 | 1,939,570.85 | $66,915.19 | $2,880.26 | $194,238.13 | $3,311.82 | $3,496,103.29 | $0.88 | 2,474,369.26 | $179,321,146.40 | $175,825,043.11 |
| 2038-10-01 | 3848264 | -115447 | 226 | $3,131,756.58 | 2,822,075.93 | 1,881,383.95 | $64,907.75 | $2,793.86 | $188,411.01 | $3,212.46 | $3,391,081.65 | $0.88 | 2,400,115.25 | $173,941,532.80 | $170,550,451.15 |
| 2038-11-01 | 3732817 | -111984 | 220 | $3,048,612.60 | 2,737,414.32 | 1,824,942.88 | $62,960.53 | $2,710.04 | $182,758.72 | $3,116.09 | $3,300,157.98 | $0.88 | 2,329,918.78 | $168,723,328.40 | $165,423,170.42 |
| 2038-12-01 | 3620833 | -108624 | 213 | $2,951,611.29 | 2,655,292.27 | 1,770,194.84 | $61,071.72 | $2,628.74 | $177,275.98 | $3,022.61 | $3,195,610.34 | $0.88 | 2,259,095.04 | $163,661,651.60 | $160,466,041.26 |
| 2039-01-01 | 3512209 | -105366 | 207 | $2,868,467.31 | 2,575,634.22 | 1,717,089.48 | $59,239.59 | $2,549.88 | $171,957.75 | $2,931.93 | $3,105,146.46 | $0.88 | 2,192,225.94 | $158,751,846.80 | $155,646,700.34 |
| 2039-02-01 | 3406843 | 476958 | 201 | $2,785,323.33 | 2,498,365.40 | 1,665,576.93 | $57,462.40 | $2,473.38 | $166,799.03 | $2,843.97 | $3,014,902.12 | $0.88 | 2,126,945.67 | $153,989,303.60 | $150,974,401.48 |
| 2039-03-01 | 3883801 | -116514 | 229 | $3,173,328.57 | 2,848,136.54 | 1,898,757.69 | $65,507.14 | $2,819.66 | $190,150.90 | $3,242.13 | $3,435,048.39 | $0.88 | 2,424,393.80 | $175,547,805.20 | $172,112,756.81 |
| 2039-04-01 | 3767287 | -113018 | 222 | $3,076,327.26 | 2,762,692.46 | 1,841,794.97 | $63,541.93 | $2,735.07 | $184,446.37 | $3,144.87 | $3,330,195.49 | $0.88 | 2,351,360.91 | $170,281,372.40 | $166,951,176.91 |
| 2039-05-01 | 3654269 | -109628 | 215 | $2,979,325.95 | 2,679,812.14 | 1,786,541.42 | $61,635.68 | $2,653.01 | $178,913.01 | $3,050.52 | $3,225,578.17 | $0.88 | 2,280,032.92 | $165,172,958.80 | $161,947,380.63 |
| 2039-06-01 | 3544641 | -106339 | 209 | $2,896,181.97 | 2,599,417.82 | 1,732,945.22 | $59,786.61 | $2,573.42 | $173,545.62 | $2,959.00 | $3,135,046.63 | $0.88 | 2,212,674.20 | $160,217,773.20 | $157,082,726.57 |
| 2039-07-01 | 3438302 | 481362 | 202 | $2,799,180.66 | 2,521,435.46 | 1,680,956.97 | $57,993.02 | $2,496.22 | $168,339.27 | $2,870.23 | $3,030,879.40 | $0.88 | 2,144,603.35 | $155,411,250.40 | $152,380,371.00 |
| 2039-08-01 | 3919664 | -117589 | 231 | $3,201,043.23 | 2,874,436.22 | 1,916,290.81 | $66,112.03 | $2,845.69 | $191,906.75 | $3,272.07 | $3,465,179.77 | $0.88 | 2,446,515.26 | $177,168,812.80 | $173,703,633.03 |
| 2039-09-01 | 3802075 | -114062 | 224 | $3,104,041.92 | 2,788,203.80 | 1,858,802.54 | $64,128.69 | $2,760.32 | $186,149.59 | $3,173.91 | $3,360,254.43 | $0.88 | 2,372,958.12 | $171,853,790.00 | $168,493,535.57 |
| 2039-10-01 | 3688013 | -110640 | 217 | $3,007,040.61 | 2,704,557.87 | 1,803,038.58 | $62,204.83 | $2,677.51 | $180,565.12 | $3,078.69 | $3,255,566.76 | $0.88 | 2,301,121.00 | $166,698,187.60 | $163,442,620.84 |
| 2039-11-01 | 3577373 | -107321 | 211 | $2,923,896.63 | 2,623,421.42 | 1,748,947.62 | $60,338.69 | $2,597.19 | $175,148.18 | $2,986.33 | $3,164,967.02 | $0.88 | 2,233,268.76 | $161,697,259.60 | $158,532,292.58 |
| 2039-12-01 | 3470052 | 485807 | 204 | $2,826,895.32 | 2,544,718.92 | 1,696,479.28 | $58,528.54 | $2,519.27 | $169,893.75 | $2,896.74 | $3,060,733.61 | $0.88 | 2,164,719.01 | $156,846,350.40 | $153,785,616.79 |
| 2040-01-01 | 3955859 | -118675 | 233 | $3,228,757.89 | 2,900,979.36 | 1,933,986.24 | $66,722.53 | $2,871.97 | $193,678.86 | $3,302.28 | $3,495,333.52 | $0.88 | 2,468,798.62 | $178,804,826.80 | $175,309,493.28 |
| 2040-02-01 | 3837184 | -115115 | 226 | $3,131,756.58 | 2,813,950.55 | 1,875,967.03 | $64,720.86 | $2,785.81 | $187,868.53 | $3,203.21 | $3,390,335.00 | $0.88 | 2,394,711.87 | $173,440,716.80 | $170,050,381.80 |
| 2040-03-01 | 3722069 | -111662 | 219 | $3,034,755.27 | 2,729,532.41 | 1,819,688.27 | $62,779.25 | $2,702.24 | $182,232.50 | $3,107.12 | $3,285,576.37 | $0.88 | 2,322,361.23 | $168,237,518.80 | $164,951,942.43 |
| 2040-04-01 | 3610407 | -108312 | 212 | $2,937,753.96 | 2,647,646.49 | 1,765,097.66 | $60,895.87 | $2,621.17 | $176,765.53 | $3,013.90 | $3,181,050.43 | $0.88 | 2,251,694.51 | $163,190,396.40 | $160,009,345.97 |
| 2040-05-01 | 3502095 | -105062 | 206 | $2,854,609.98 | 2,568,217.25 | 1,712,144.83 | $59,069.00 | $2,542.54 | $171,462.57 | $2,923.49 | $3,090,607.57 | $0.88 | 2,184,977.57 | $158,294,694.00 | $155,204,086.43 |
| 2040-06-01 | 3397033 | 475584 | 200 | $2,771,466.00 | 2,491,171.36 | 1,660,780.90 | $57,296.94 | $2,466.26 | $166,318.74 | $2,835.78 | $3,000,383.72 | $0.88 | 2,119,845.55 | $153,545,891.60 | $150,545,507.88 |
| 2040-07-01 | 3872617 | -116178 | 228 | $3,159,471.24 | 2,839,934.89 | 1,893,289.93 | $65,318.50 | $2,811.54 | $189,603.33 | $3,232.79 | $3,420,437.40 | $0.88 | 2,416,623.63 | $175,042,288.40 | $171,621,851.00 |
| 2040-08-01 | 3756439 | -112693 | 221 | $3,062,469.93 | 2,754,737.22 | 1,836,491.48 | $63,358.96 | $2,727.19 | $183,915.25 | $3,135.81 | $3,315,607.14 | $0.88 | 2,343,754.59 | $169,791,042.80 | $166,475,435.66 |
| 2040-09-01 | 3643746 | -109312 | 214 | $2,965,468.62 | 2,672,095.23 | 1,781,396.82 | $61,458.19 | $2,645.37 | $178,397.80 | $3,041.74 | $3,211,011.72 | $0.88 | 2,272,585.09 | $164,697,319.20 | $161,486,307.48 |
| 2040-10-01 | 3534434 | -106033 | 208 | $2,882,324.64 | 2,591,932.65 | 1,727,955.10 | $59,614.45 | $2,566.01 | $173,045.89 | $2,950.48 | $3,120,501.48 | $0.88 | 2,205,380.48 | $159,756,416.80 | $156,635,915.32 |
| 2040-11-01 | 3428401 | 479976 | 202 | $2,799,180.66 | 2,514,174.68 | 1,676,116.46 | $57,826.02 | $2,489.03 | $167,854.51 | $2,861.97 | $3,030,212.19 | $0.88 | 2,139,774.93 | $154,963,725.20 | $151,933,513.01 |
| 2040-12-01 | 3908377 | -117251 | 230 | $3,187,185.90 | 2,866,159.04 | 1,910,772.69 | $65,921.66 | $2,837.50 | $191,354.14 | $3,262.65 | $3,450,561.84 | $0.88 | 2,438,694.85 | $176,658,640.40 | $173,208,078.56 |
| No. | C | V |
|---|---|---|
| 1. | K | 3500000 |
| 2. | r | 0.17 |
| 3. | d | 0.03 |
| 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 |