thetruthaboutmoney


.	Assumptions	Result
.
.	Investment	$100	per month			Example ($100/month at 10%/year for 37 years)			1. Procrastination ($100/month at 10%/year for 25 years)			2. Spending Habits ($33/month at 10%/year for 37 years)			3. Inflation ($100/month at 10%/year with 3%/year inflation for 37 years)		4. Taxes ($67/month at 10%/year for 37 years less 15%/year on gain)
.	Age at Start	28	years		Return	9.57%	Age at Start	40	Cost	$3.21	Inflation Rate	3%	Income Tax Rate	33%	Capital Gains Rate	15%
.	Age at Finish	65	years						Monthly Purchases	21.00
.
.					Result	$413,890.79		$123,333.15		$134,887.01		$136,590.49		$278,755.45		$201,349.08
.					Opportunity Cost	$0.00		$290,557.65		$279,003.78		$277,300.30		$135,135.34		$212,541.72
.
.	Index	Age	Month	Date	Contribution	Example Balance	Delayed Contribution	Procrastination Balance	After-Spending Contribution	Spending Habits Balance	Inflated Dollar	Deflated Balance	After-Tax Contribution	Taxed Balance	Capital Gains Taxes	Capital Gains Balance
.	336	28	1	2007/01	$100	$100	$0	$0	$33	$33	$1.00	$100	$67	$67		$67
.	337	28	2	2007/02	$100	$201	$0	$0	$33	$65	$1.01	$200	$67	$135		$135
.	338	28	3	2007/03	$100	$302	$0	$0	$33	$99	$1.01	$300	$67	$204		$204
.	339	28	4	2007/04	$100	$405	$0	$0	$33	$132	$1.01	$401	$67	$273		$273
.	340	28	5	2007/05	$100	$508	$0	$0	$33	$166	$1.01	$502	$67	$342		$342
.	341	28	6	2007/06	$100	$612	$0	$0	$33	$199	$1.02	$603	$67	$412		$412
.	342	28	7	2007/07	$100	$717	$0	$0	$33	$234	$1.02	$705	$67	$483		$483
.	343	28	8	2007/08	$100	$823	$0	$0	$33	$268	$1.02	$806	$67	$554		$554
.	344	28	9	2007/09	$100	$929	$0	$0	$33	$303	$1.02	$909	$67	$626		$626
.	345	28	10	2007/10	$100	$1,037	$0	$0	$33	$338	$1.03	$1,011	$67	$698		$698


.	346	28	11	2007/11	$100	$1,145	$0	$0	$33	$373	$1.03	$1,114	$67	$771		$771
.	347	28	12	2007/12	$100	$1,254	$0	$0	$33	$409	$1.03	$1,217	$67	$845		$845
.	348	29	1	2008/01	$100	$1,364	$0	$0	$33	$445	$1.03	$1,320	$67	$919	$5	$913
.	349	29	2	2008/02	$100	$1,475	$0	$0	$33	$481	$1.04	$1,424	$67	$993	$0	$988
.	350	29	3	2008/03	$100	$1,587	$0	$0	$33	$517	$1.04	$1,528	$67	$1,069	$0	$1,063
.	351	29	4	2008/04	$100	$1,699	$0	$0	$33	$554	$1.04	$1,633	$67	$1,145	$0	$1,139
.	352	29	5	2008/05	$100	$1,813	$0	$0	$33	$591	$1.04	$1,738	$67	$1,221	$0	$1,215
.	353	29	6	2008/06	$100	$1,927	$0	$0	$33	$628	$1.05	$1,843	$67	$1,298	$0	$1,292
.	354	29	7	2008/07	$100	$2,043	$0	$0	$33	$666	$1.05	$1,948	$67	$1,376	$0	$1,370
.	355	29	8	2008/08	$100	$2,159	$0	$0	$33	$704	$1.05	$2,054	$67	$1,454	$0	$1,448
.	356	29	9	2008/09	$100	$2,276	$0	$0	$33	$742	$1.05	$2,160	$67	$1,533	$0	$1,527
.	357	29	10	2008/10	$100	$2,394	$0	$0	$33	$780	$1.06	$2,266	$67	$1,613	$0	$1,607
.	358	29	11	2008/11	$100	$2,513	$0	$0	$33	$819	$1.06	$2,373	$67	$1,693	$0	$1,687
.	359	29	12	2008/12	$100	$2,634	$0	$0	$33	$858	$1.06	$2,480	$67	$1,774	$0	$1,768
.	360	30	1	2009/01	$100	$2,755	$0	$0	$33	$898	$1.06	$2,588	$67	$1,855	$17	$1,832
.	361	30	2	2009/02	$100	$2,876	$0	$0	$33	$937	$1.07	$2,696	$67	$1,937	$0	$1,914
.	362	30	3	2009/03	$100	$2,999	$0	$0	$33	$978	$1.07	$2,804	$67	$2,020	$0	$1,996
.	363	30	4	2009/04	$100	$3,123	$0	$0	$33	$1,018	$1.07	$2,912	$67	$2,104	$0	$2,080
.	364	30	5	2009/05	$100	$3,248	$0	$0	$33	$1,059	$1.08	$3,021	$67	$2,188	$0	$2,164
.	365	30	6	2009/06	$100	$3,374	$0	$0	$33	$1,100	$1.08	$3,131	$67	$2,272	$0	$2,248


.	366	30	7	2009/07	$100	$3,501	$0	$0	$33	$1,141	$1.08	$3,240	$67	$2,358	$0	$2,334
.	367	30	8	2009/08	$100	$3,629	$0	$0	$33	$1,183	$1.08	$3,350	$67	$2,444	$0	$2,420
.	368	30	9	2009/09	$100	$3,758	$0	$0	$33	$1,225	$1.09	$3,461	$0	$2,464	$0	$2,439
.	369	30	10	2009/10	$100	$3,888	$0	$0	$33	$1,267	$1.09	$3,571	$67	$2,551	$0	$2,526
.	370	30	11	2009/11	$100	$4,019	$0	$0	$33	$1,310	$1.09	$3,683	$67	$2,638	$0	$2,613
.	371	30	12	2009/12	$100	$4,151	$0	$0	$33	$1,353	$1.09	$3,794	$67	$2,727	$0	$2,701
.	372	31	1	2010/01	$100	$4,284	$0	$0	$33	$1,396	$1.10	$3,906	$67	$2,816	$29	$2,761
.	373	31	2	2010/02	$100	$4,418	$0	$0	$33	$1,440	$1.10	$4,018	$67	$2,906	$0	$2,851
.	374	31	3	2010/03	$100	$4,553	$0	$0	$33	$1,484	$1.10	$4,131	$67	$2,996	$0	$2,941
.	375	31	4	2010/04	$100	$4,690	$0	$0	$33	$1,528	$1.11	$4,244	$67	$3,087	$0	$3,032
.	376	31	5	2010/05	$100	$4,827	$0	$0	$33	$1,573	$1.11	$4,357	$67	$3,179	$0	$3,123
.	377	31	6	2010/06	$100	$4,966	$0	$0	$33	$1,618	$1.11	$4,471	$67	$3,272	$0	$3,215
.	378	31	7	2010/07	$100	$5,105	$0	$0	$33	$1,664	$1.11	$4,585	$67	$3,365	$0	$3,308
.	379	31	8	2010/08	$100	$5,246	$0	$0	$33	$1,710	$1.12	$4,700	$67	$3,460	$0	$3,402
.	380	31	9	2010/09	$100	$5,388	$0	$0	$33	$1,756	$1.12	$4,815	$67	$3,555	$0	$3,497
.	381	31	10	2010/10	$100	$5,531	$0	$0	$33	$1,802	$1.12	$4,931	$67	$3,650	$0	$3,592
.	382	31	11	2010/11	$100	$5,675	$0	$0	$33	$1,849	$1.12	$5,046	$67	$3,747	$0	$3,688
.	383	31	12	2010/12	$100	$5,820	$0	$0	$33	$1,897	$1.13	$5,163	$67	$3,844	$0	$3,784
.	384	32	1	2011/01	$100	$5,966	$0	$0	$33	$1,944	$1.13	$5,279	$67	$3,942	$41	$3,841
.	385	32	2	2011/02	$100	$6,114	$0	$0	$33	$1,993	$1.13	$5,396	$67	$4,041	$0	$3,939


.	386	32	3	2011/03	$100	$6,263	$0	$0	$33	$2,041	$1.14	$5,514	$67	$4,140	$0	$4,038
.	387	32	4	2011/04	$100	$6,413	$0	$0	$33	$2,090	$1.14	$5,632	$67	$4,241	$0	$4,137
.	388	32	5	2011/05	$100	$6,564	$0	$0	$33	$2,139	$1.14	$5,750	$67	$4,342	$0	$4,237
.	389	32	6	2011/06	$100	$6,716	$0	$0	$33	$2,189	$1.14	$5,869	$67	$4,444	$0	$4,339
.	390	32	7	2011/07	$100	$6,870	$0	$0	$33	$2,239	$1.15	$5,988	$67	$4,547	$0	$4,440
.	391	32	8	2011/08	$100	$7,025	$0	$0	$33	$2,289	$1.15	$6,108	$67	$4,650	$0	$4,543
.	392	32	9	2011/09	$100	$7,181	$0	$0	$33	$2,340	$1.15	$6,228	$67	$4,755	$0	$4,647
.	393	32	10	2011/10	$100	$7,338	$0	$0	$33	$2,391	$1.16	$6,349	$67	$4,860	$0	$4,751
.	394	32	11	2011/11	$100	$7,496	$0	$0	$33	$2,443	$1.16	$6,470	$67	$4,966	$0	$4,856
.	395	32	12	2011/12	$100	$7,656	$0	$0	$33	$2,495	$1.16	$6,591	$67	$5,073	$0	$4,963
.	396	33	1	2012/01	$100	$7,817	$0	$0	$33	$2,548	$1.16	$6,713	$67	$5,181	$55	$5,014
.	397	33	2	2012/02	$100	$7,980	$0	$0	$33	$2,601	$1.17	$6,835	$67	$5,289	$0	$5,121
.	398	33	3	2012/03	$100	$8,143	$0	$0	$33	$2,654	$1.17	$6,958	$67	$5,399	$0	$5,229
.	399	33	4	2012/04	$100	$8,308	$0	$0	$33	$2,708	$1.17	$7,081	$67	$5,509	$0	$5,339
.	400	33	5	2012/05	$100	$8,474	$8,474	$8,474	$33	$2,762	$1.18	$7,205	$67	$5,621	$0	$5,448
.	401	33	6	2012/06	$100	$8,642	$17,184	$25,726	$33	$2,816	$1.18	$7,329	$67	$5,733	$0	$5,559
.	402	33	7	2012/07	$100	$8,811	$0	$25,931	$33	$2,871	$1.18	$7,454	$67	$5,846	$0	$5,671
.	403	33	8	2012/08	$100	$8,981	$0	$26,138	$33	$2,927	$1.19	$7,579	$67	$5,960	$0	$5,784
.	404	33	9	2012/09	$100	$9,153	$0	$26,346	$33	$2,983	$1.19	$7,704	$67	$6,075	$0	$5,897
.	405	33	10	2012/10	$100	$9,326	$0	$26,556	$33	$3,039	$1.19	$7,830	$67	$6,190	$0	$6,011


.	406	33	11	2012/11	$100	$9,500	$0	$26,768	$33	$3,096	$1.19	$7,957	$67	$6,307	$0	$6,127
.	407	33	12	2012/12	$100	$9,676	$0	$26,981	$33	$3,153	$1.20	$8,084	$67	$6,425	$0	$6,243
.	408	34	1	2013/01	$100	$9,853	$0	$27,197	$33	$3,211	$1.20	$8,211	$67	$6,543	$71	$6,289
.	409	34	2	2013/02	$100	$10,032	$0	$27,413	$33	$3,269	$1.20	$8,339	$67	$6,663	$0	$6,407
.	410	34	3	2013/03	$100	$10,212	$0	$27,632	$33	$3,328	$1.21	$8,468	$67	$6,783	$0	$6,525
.	411	34	4	2013/04	$100	$10,393	$0	$27,852	$33	$3,387	$1.21	$8,597	$67	$6,905	$0	$6,644
.	412	34	5	2013/05	$100	$10,576	$0	$28,074	$33	$3,447	$1.21	$8,726	$67	$7,027	$0	$6,765
.	413	34	6	2013/06	$100	$10,760	$0	$28,298	$33	$3,507	$1.22	$8,856	$67	$7,151	$0	$6,886
.	414	34	7	2013/07	$100	$10,946	$0	$28,524	$33	$3,567	$1.22	$8,986	$67	$7,275	$0	$7,008
.	415	34	8	2013/08	$100	$11,133	$0	$28,751	$33	$3,628	$1.22	$9,117	$67	$7,400	$0	$7,132
.	416	34	9	2013/09	$100	$11,322	$0	$28,981	$33	$3,690	$1.22	$9,249	$67	$7,527	$0	$7,256
.	417	34	10	2013/10	$100	$11,512	$0	$29,212	$33	$3,752	$1.23	$9,381	$67	$7,654	$0	$7,381
.	418	34	11	2013/11	$100	$11,704	$0	$29,445	$33	$3,814	$1.23	$9,513	$67	$7,783	$0	$7,507
.	419	34	12	2013/12	$100	$11,897	$0	$29,680	$33	$3,877	$1.23	$9,646	$67	$7,912	$0	$7,634
.	420	35	1	2014/01	$100	$12,092	$0	$29,916	$33	$3,941	$1.24	$9,780	$67	$8,042	$88	$7,675
.	421	35	2	2014/02	$100	$12,289	$0	$30,155	$33	$4,005	$1.24	$9,914	$67	$8,174	$0	$7,804
.	422	35	3	2014/03	$100	$12,487	$0	$30,395	$33	$4,069	$1.24	$10,049	$67	$8,306	$0	$7,933
.	423	35	4	2014/04	$100	$12,686	$0	$30,638	$33	$4,134	$1.25	$10,184	$67	$8,440	$0	$8,064
.	424	35	5	2014/05	$100	$12,887	$0	$30,882	$33	$4,200	$1.25	$10,319	$67	$8,575	$0	$8,196
.	425	35	6	2014/06	$100	$13,090	$0	$31,128	$33	$4,266	$1.25	$10,456	$67	$8,710	$0	$8,328


.	426	35	7	2014/07	$100	$13,295	$0	$31,376	$33	$4,333	$1.26	$10,592	$67	$8,847	$0	$8,462
.	427	35	8	2014/08	$100	$13,501	$0	$31,627	$33	$4,400	$1.26	$10,730	$67	$8,985	$0	$8,597
.	428	35	9	2014/09	$100	$13,708	$0	$31,879	$33	$4,468	$1.26	$10,868	$67	$9,124	$0	$8,733
.	429	35	10	2014/10	$100	$13,918	$0	$32,133	$33	$4,536	$1.26	$11,006	$67	$9,264	$0	$8,870
.	430	35	11	2014/11	$100	$14,129	$0	$32,389	$33	$4,605	$1.27	$11,145	$67	$9,405	$0	$9,008
.	431	35	12	2014/12	$100	$14,341	$0	$32,647	$33	$4,674	$1.27	$11,285	$67	$9,548	$0	$9,147
.	432	36	1	2015/01	$100	$14,556	$0	$32,908	$33	$4,744	$1.27	$11,425	$67	$9,691	$106	$9,182
.	433	36	2	2015/02	$100	$14,772	$0	$33,170	$33	$4,814	$1.28	$11,565	$67	$9,836	$0	$9,322
.	434	36	3	2015/03	$100	$14,989	$0	$33,435	$33	$4,885	$1.28	$11,707	$67	$9,982	$0	$9,464
.	435	36	4	2015/04	$100	$15,209	$0	$33,701	$33	$4,957	$1.28	$11,848	$67	$10,129	$0	$9,607
.	436	36	5	2015/05	$100	$15,430	$0	$33,970	$33	$5,029	$1.29	$11,991	$67	$10,277	$0	$9,751
.	437	36	6	2015/06	$100	$15,653	$0	$34,241	$33	$5,101	$1.29	$12,134	$67	$10,426	$0	$9,896
.	438	36	7	2015/07	$100	$15,878	$0	$34,514	$33	$5,175	$1.29	$12,277	$67	$10,576	$0	$10,042
.	439	36	8	2015/08	$100	$16,105	$0	$34,789	$33	$5,249	$1.30	$12,422	$67	$10,728	$0	$10,189
.	440	36	9	2015/09	$100	$16,333	$0	$35,067	$33	$5,323	$1.30	$12,566	$67	$10,881	$0	$10,338
.	441	36	10	2015/10	$100	$16,563	$0	$35,346	$33	$5,398	$1.30	$12,712	$67	$11,035	$0	$10,488
.	442	36	11	2015/11	$100	$16,795	$0	$35,628	$33	$5,474	$1.31	$12,858	$67	$11,191	$0	$10,639
.	443	36	12	2015/12	$100	$17,029	$0	$35,912	$33	$5,550	$1.31	$13,004	$67	$11,347	$0	$10,791
.	444	37	1	2016/01	$100	$17,265	$0	$36,199	$33	$5,627	$1.31	$13,151	$67	$11,505	$125	$10,819
.	445	37	2	2016/02	$100	$17,503	$0	$36,487	$33	$5,704	$1.32	$13,299	$67	$11,664	$0	$10,973


.	446	37	3	2016/03	$100	$17,742	$0	$36,778	$33	$5,782	$1.32	$13,448	$67	$11,824	$0	$11,128
.	447	37	4	2016/04	$100	$17,984	$0	$37,071	$33	$5,861	$1.32	$13,597	$67	$11,986	$0	$11,284
.	448	37	5	2016/05	$100	$18,227	$0	$37,367	$33	$5,940	$1.33	$13,746	$67	$12,149	$0	$11,441
.	449	37	6	2016/06	$100	$18,473	$0	$37,665	$33	$6,020	$1.33	$13,897	$67	$12,313	$0	$11,600
.	450	37	7	2016/07	$100	$18,720	$0	$37,965	$33	$6,101	$1.33	$14,048	$67	$12,479	$0	$11,759
.	451	37	8	2016/08	$100	$18,969	$0	$38,268	$33	$6,182	$1.34	$14,199	$67	$12,646	$0	$11,920
.	452	37	9	2016/09	$100	$19,221	$0	$38,573	$33	$6,264	$1.34	$14,351	$67	$12,814	$0	$12,083
.	453	37	10	2016/10	$100	$19,474	$0	$38,881	$33	$6,347	$1.34	$14,504	$67	$12,983	$0	$12,247
.	454	37	11	2016/11	$100	$19,729	$0	$39,191	$33	$6,430	$1.35	$14,658	$67	$13,154	$0	$12,412
.	455	37	12	2016/12	$100	$19,986	$0	$39,503	$33	$6,514	$1.35	$14,812	$67	$13,326	$0	$12,578
.	456	38	1	2017/01	$100	$20,246	$0	$39,818	$33	$6,598	$1.35	$14,967	$67	$13,500	$147	$12,599
.	457	38	2	2017/02	$100	$20,507	$0	$40,136	$33	$6,683	$1.36	$15,122	$67	$13,675	$0	$12,767
.	458	38	3	2017/03	$100	$20,771	$0	$40,456	$33	$6,769	$1.36	$15,278	$67	$13,851	$0	$12,936
.	459	38	4	2017/04	$100	$21,036	$0	$40,779	$33	$6,856	$1.36	$15,435	$67	$14,029	$0	$13,106
.	460	38	5	2017/05	$100	$21,304	$0	$41,104	$33	$6,943	$1.37	$15,593	$67	$14,208	$0	$13,278
.	461	38	6	2017/06	$100	$21,574	$0	$41,432	$33	$7,031	$1.37	$15,751	$67	$14,389	$0	$13,451
.	462	38	7	2017/07	$100	$21,846	$0	$41,762	$33	$7,120	$1.37	$15,910	$67	$14,571	$0	$13,626
.	463	38	8	2017/08	$100	$22,120	$0	$42,095	$33	$7,209	$1.38	$16,069	$67	$14,755	$0	$13,802
.	464	38	9	2017/09	$100	$22,397	$22,397	$64,827	$33	$7,299	$1.38	$16,229	$67	$14,940	$0	$13,979
.	465	38	10	2017/10	$100	$22,675	$45,251	$110,595	$33	$7,390	$1.38	$16,390	$67	$15,126	$0	$14,158


.	466	38	11	2017/11	$100	$22,956	$0	$111,477	$33	$7,481	$1.39	$16,552	$67	$15,314	$0	$14,338
.	467	38	12	2017/12	$100	$23,239	$0	$112,366	$33	$7,574	$1.39	$16,714	$67	$15,504	$0	$14,520
.	468	39	1	2018/01	$100	$23,524	$0	$113,262	$33	$7,667	$1.39	$16,877	$67	$15,695	$170	$14,533
.	469	39	2	2018/02	$100	$23,812	$0	$114,165	$33	$7,760	$1.40	$17,041	$67	$15,887	$0	$14,716
.	470	39	3	2018/03	$100	$24,102	$0	$115,075	$33	$7,855	$1.40	$17,205	$67	$16,081	$0	$14,901
.	471	39	4	2018/04	$100	$24,394	$0	$115,993	$33	$7,950	$1.40	$17,370	$67	$16,277	$0	$15,087
.	472	39	5	2018/05	$100	$24,689	$0	$116,918	$33	$8,046	$1.41	$17,536	$67	$16,474	$0	$15,275
.	473	39	6	2018/06	$100	$24,985	$0	$117,850	$33	$8,143	$1.41	$17,703	$67	$16,673	$0	$15,464
.	474	39	7	2018/07	$100	$25,285	$0	$118,790	$33	$8,240	$1.41	$17,870	$67	$16,873	$0	$15,655
.	475	39	8	2018/08	$100	$25,586	$0	$119,737	$33	$8,339	$1.42	$18,038	$67	$17,075	$0	$15,847
.	476	39	9	2018/09	$100	$25,890	$0	$120,692	$33	$8,438	$1.42	$18,207	$67	$17,278	$0	$16,041
.	477	39	10	2018/10	$100	$26,197	$0	$121,654	$33	$8,538	$1.43	$18,377	$67	$17,483	$0	$16,236
.	478	39	11	2018/11	$100	$26,506	$0	$122,624	$33	$8,638	$1.43	$18,547	$67	$17,690	$0	$16,433
.	479	39	12	2018/12	$100	$26,817	$0	$123,602	$33	$8,740	$1.43	$18,718	$67	$17,899	$0	$16,631
.	480	40	1	2019/01	$100	$27,131	$100	$124,688	$33	$8,842	$1.44	$18,890	$67	$18,109	$195	$16,636
.	481	40	2	2019/02	$100	$27,447	$100	$125,782	$33	$8,945	$1.44	$19,062	$67	$18,321	$0	$16,836
.	482	40	3	2019/03	$100	$27,766	$100	$126,885	$33	$9,049	$1.44	$19,236	$67	$18,534	$0	$17,037
.	483	40	4	2019/04	$100	$28,088	$100	$127,997	$33	$9,154	$1.45	$19,410	$67	$18,749	$0	$17,240
.	484	40	5	2019/05	$100	$28,412	$100	$129,118	$33	$9,259	$1.45	$19,585	$67	$18,966	$0	$17,445
.	485	40	6	2019/06	$100	$28,738	$100	$130,247	$33	$9,366	$1.45	$19,761	$67	$19,185	$0	$17,652


.	486	40	7	2019/07	$100	$29,067	$100	$131,386	$33	$9,473	$1.46	$19,937	$67	$19,405	$0	$17,860
.	487	40	8	2019/08	$100	$29,399	$100	$132,534	$33	$9,581	$1.46	$20,114	$67	$19,627	$0	$18,070
.	488	40	9	2019/09	$100	$29,733	$100	$133,690	$33	$9,690	$1.47	$20,292	$67	$19,851	$0	$18,281
.	489	40	10	2019/10	$100	$30,071	$100	$134,856	$33	$9,800	$1.47	$20,471	$67	$20,076	$0	$18,494
.	490	40	11	2019/11	$100	$30,410	$100	$136,032	$33	$9,911	$1.47	$20,651	$67	$20,304	$0	$18,709
.	491	40	12	2019/12	$100	$30,753	$100	$137,217	$33	$10,022	$1.48	$20,832	$67	$20,533	$0	$18,926
.	492	41	1	2020/01	$100	$31,098	$100	$138,411	$33	$10,135	$1.48	$21,013	$67	$20,764	$223	$18,921
.	493	41	2	2020/02	$100	$31,446	$100	$139,614	$33	$10,248	$1.48	$21,195	$67	$20,997	$0	$19,139
.	494	41	3	2020/03	$100	$31,797	$100	$140,828	$33	$10,363	$1.49	$21,378	$67	$21,232	$0	$19,359
.	495	41	4	2020/04	$100	$32,150	$100	$142,051	$33	$10,478	$1.49	$21,562	$67	$21,469	$0	$19,581
.	496	41	5	2020/05	$100	$32,507	$100	$143,283	$33	$10,594	$1.49	$21,746	$67	$21,707	$0	$19,804
.	497	41	6	2020/06	$100	$32,866	$100	$144,526	$33	$10,711	$1.50	$21,932	$67	$21,948	$0	$20,030
.	498	41	7	2020/07	$100	$33,228	$100	$145,778	$33	$10,829	$1.50	$22,118	$67	$22,190	$0	$20,257
.	499	41	8	2020/08	$100	$33,593	$100	$147,041	$33	$10,948	$1.51	$22,305	$67	$22,434	$0	$20,486
.	500	41	9	2020/09	$100	$33,961	$100	$148,313	$33	$11,068	$1.51	$22,493	$67	$22,681	$0	$20,716
.	501	41	10	2020/10	$100	$34,332	$100	$149,596	$33	$11,189	$1.51	$22,682	$67	$22,929	$0	$20,949
.	502	41	11	2020/11	$100	$34,705	$100	$150,889	$33	$11,311	$1.52	$22,872	$67	$23,179	$0	$21,183
.	503	41	12	2020/12	$100	$35,082	$100	$152,192	$33	$11,433	$1.52	$23,063	$67	$23,431	$0	$21,419
.	504	42	1	2021/01	$100	$35,462	$100	$153,506	$33	$11,557	$1.52	$23,254	$67	$23,685	$253	$21,405
.	505	42	2	2021/02	$100	$35,845	$100	$154,830	$33	$11,682	$1.53	$23,447	$67	$23,941	$0	$21,643


.	506	42	3	2021/03	$100	$36,231	$100	$156,165	$33	$11,808	$1.53	$23,640	$67	$24,200	$0	$21,883
.	507	42	4	2021/04	$100	$36,619	$100	$157,510	$33	$11,934	$1.54	$23,834	$67	$24,460	$0	$22,125
.	508	42	5	2021/05	$100	$37,012	$100	$158,866	$33	$12,062	$1.54	$24,029	$67	$24,722	$0	$22,368
.	509	42	6	2021/06	$100	$37,407	$100	$160,233	$33	$12,191	$1.54	$24,225	$67	$24,987	$0	$22,614
.	510	42	7	2021/07	$100	$37,805	$100	$161,610	$33	$12,321	$1.55	$24,422	$67	$25,254	$0	$22,862
.	511	42	8	2021/08	$100	$38,206	$100	$162,999	$33	$12,451	$1.55	$24,620	$67	$25,522	$0	$23,111
.	512	42	9	2021/09	$100	$38,611	$100	$164,399	$33	$12,583	$1.56	$24,819	$67	$25,793	$0	$23,363
.	513	42	10	2021/10	$100	$39,019	$100	$165,810	$33	$12,716	$1.56	$25,018	$67	$26,066	$0	$23,617
.	514	42	11	2021/11	$100	$39,430	$100	$167,232	$33	$12,850	$1.56	$25,219	$67	$26,341	$0	$23,872
.	515	42	12	2021/12	$100	$39,845	$100	$168,666	$33	$12,985	$1.57	$25,420	$67	$26,619	$0	$24,130
.	516	43	1	2022/01	$100	$40,262	$100	$170,111	$33	$13,121	$1.57	$25,623	$67	$26,898	$285	$24,104
.	517	43	2	2022/02	$100	$40,683	$100	$171,567	$33	$13,259	$1.58	$25,826	$67	$27,180	$0	$24,364
.	518	43	3	2022/03	$100	$41,108	$100	$173,035	$33	$13,397	$1.58	$26,030	$67	$27,464	$0	$24,626
.	519	43	4	2022/04	$100	$41,536	$100	$174,515	$33	$13,536	$1.58	$26,236	$67	$27,751	$0	$24,889
.	520	43	5	2022/05	$100	$41,967	$100	$176,007	$33	$13,677	$1.59	$26,442	$67	$28,039	$0	$25,155
.	521	43	6	2022/06	$100	$42,401	$100	$177,510	$33	$13,819	$1.59	$26,649	$67	$28,330	$0	$25,423
.	522	43	7	2022/07	$100	$42,839	$100	$179,026	$33	$13,961	$1.60	$26,857	$67	$28,624	$0	$25,693
.	523	43	8	2022/08	$100	$43,281	$100	$180,553	$33	$14,105	$1.60	$27,067	$67	$28,919	$0	$25,965
.	524	43	9	2022/09	$100	$43,726	$100	$182,093	$33	$14,250	$1.60	$27,277	$67	$29,217	$0	$26,240
.	525	43	10	2022/10	$100	$44,175	$100	$183,645	$33	$14,397	$1.61	$27,488	$67	$29,517	$0	$26,516


.	526	43	11	2022/11	$100	$44,627	$100	$185,209	$33	$14,544	$1.61	$27,700	$67	$29,820	$0	$26,795
.	527	43	12	2022/12	$100	$45,083	$100	$186,786	$33	$14,693	$1.62	$27,913	$67	$30,125	$0	$27,076
.	528	44	1	2023/01	$100	$45,543	$45,643	$233,919	$33	$14,842	$1.62	$28,128	$67	$30,433	$321	$27,039
.	529	44	2	2023/02	$100	$46,006	$92,013	$327,797	$33	$14,993	$1.62	$28,343	$67	$30,743	$0	$27,322
.	530	44	3	2023/03	$100	$46,473	$100	$330,511	$33	$15,145	$1.63	$28,559	$67	$31,055	$0	$27,607
.	531	44	4	2023/04	$100	$46,943	$100	$333,247	$33	$15,299	$1.63	$28,776	$67	$31,370	$0	$27,894
.	532	44	5	2023/05	$100	$47,417	$100	$336,004	$33	$15,453	$1.64	$28,994	$67	$31,688	$0	$28,184
.	533	44	6	2023/06	$100	$47,896	$100	$338,784	$33	$15,609	$1.64	$29,214	$67	$32,008	$0	$28,476
.	534	44	7	2023/07	$100	$48,378	$100	$341,585	$33	$15,766	$1.64	$29,434	$67	$32,331	$0	$28,771
.	535	44	8	2023/08	$100	$48,863	$100	$344,409	$33	$15,925	$1.65	$29,656	$67	$32,656	$0	$29,068
.	536	44	9	2023/09	$100	$49,353	$100	$347,255	$33	$16,084	$1.65	$29,878	$67	$32,983	$0	$29,367
.	537	44	10	2023/10	$100	$49,846	$100	$350,124	$33	$16,245	$1.66	$30,102	$67	$33,314	$0	$29,668
.	538	44	11	2023/11	$100	$50,344	$100	$353,016	$33	$16,407	$1.66	$30,326	$67	$33,647	$0	$29,972
.	539	44	12	2023/12	$100	$50,845	$100	$355,931	$33	$16,571	$1.66	$30,552	$67	$33,982	$0	$30,279
.	540	45	1	2024/01	$100	$51,351	$100	$358,870	$33	$16,735	$1.67	$30,779	$67	$34,321	$359	$30,228
.	541	45	2	2024/02	$100	$51,860	$100	$361,831	$33	$16,901	$1.67	$31,007	$67	$34,662	$0	$30,537
.	542	45	3	2024/03	$100	$52,374	$100	$364,817	$33	$17,069	$1.68	$31,235	$67	$35,006	$100	$30,747
.	543	45	4	2024/04	$100	$52,892	$100	$367,826	$33	$17,237	$1.68	$31,466	$67	$35,352	$0	$31,060
.	544	45	5	2024/05	$100	$53,413	$100	$370,859	$33	$17,407	$1.69	$31,697	$67	$35,701	$0	$31,375
.	545	45	6	2024/06	$100	$53,939	$100	$373,916	$33	$17,579	$1.69	$31,929	$67	$36,053	$0	$31,693


.	546	45	7	2024/07	$100	$54,469	$100	$376,998	$33	$17,752	$1.69	$32,162	$67	$36,408	$0	$32,013
.	547	45	8	2024/08	$100	$55,004	$100	$380,104	$33	$17,926	$1.70	$32,397	$67	$36,766	$0	$32,335
.	548	45	9	2024/09	$100	$55,542	$100	$383,235	$33	$18,101	$1.70	$32,633	$67	$37,126	$0	$32,660
.	549	45	10	2024/10	$100	$56,085	$100	$386,391	$33	$18,278	$1.71	$32,869	$67	$37,490	$0	$32,988
.	550	45	11	2024/11	$100	$56,632	$100	$389,572	$33	$18,457	$1.71	$33,107	$67	$37,856	$0	$33,319
.	551	45	12	2024/12	$100	$57,184	$100	$392,779	$33	$18,636	$1.71	$33,346	$67	$38,225	$0	$33,652
.	552	46	1	2025/01	$100	$57,740	$100	$396,011	$33	$18,817	$1.72	$33,587	$67	$38,597	$385	$33,603
.	553	46	2	2025/02	$100	$58,300	$100	$399,269	$33	$19,000	$1.72	$33,828	$67	$38,973	$0	$33,938
.	554	46	3	2025/03	$100	$58,865	$100	$402,552	$33	$19,184	$1.73	$34,071	$67	$39,351	$0	$34,276
.	555	46	4	2025/04	$100	$59,435	$100	$405,862	$33	$19,370	$1.73	$34,314	$67	$39,732	$0	$34,617
.	556	46	5	2025/05	$100	$60,009	$100	$409,199	$33	$19,557	$1.74	$34,559	$67	$40,116	$0	$34,960
.	557	46	6	2025/06	$100	$60,587	$100	$412,562	$33	$19,745	$1.74	$34,806	$67	$40,503	$0	$35,306
.	558	46	7	2025/07	$100	$61,170	$100	$415,952	$33	$19,935	$1.75	$35,053	$67	$40,894	$0	$35,655
.	559	46	8	2025/08	$100	$61,758	$100	$419,369	$33	$20,127	$1.75	$35,301	$67	$41,287	$0	$36,007
.	560	46	9	2025/09	$100	$62,351	$100	$422,813	$33	$20,320	$1.75	$35,551	$67	$41,684	$0	$36,361
.	561	46	10	2025/10	$100	$62,948	$100	$426,284	$33	$20,515	$1.76	$35,802	$67	$42,083	$0	$36,718
.	562	46	11	2025/11	$100	$63,550	$100	$429,784	$33	$20,711	$1.76	$36,054	$67	$42,486	$0	$37,079
.	563	46	12	2025/12	$100	$64,156	$100	$433,311	$33	$20,909	$1.77	$36,308	$67	$42,892	$0	$37,442
.	564	47	1	2026/01	$100	$64,768	$100	$436,866	$33	$21,108	$1.77	$36,563	$67	$43,302	$447	$37,360
.	565	47	2	2026/02	$100	$65,385	$100	$440,450	$33	$21,309	$1.78	$36,819	$67	$43,714	$0	$37,726


.	566	47	3	2026/03	$100	$66,006	$100	$444,062	$33	$21,511	$1.78	$37,076	$67	$44,130	$0	$38,094
.	567	47	4	2026/04	$100	$66,632	$100	$447,703	$33	$21,715	$1.78	$37,334	$67	$44,550	$0	$38,465
.	568	47	5	2026/05	$100	$67,264	$100	$451,373	$33	$21,921	$1.79	$37,594	$67	$44,972	$0	$38,839
.	569	47	6	2026/06	$100	$67,900	$100	$455,072	$33	$22,129	$1.79	$37,855	$67	$45,398	$0	$39,216
.	570	47	7	2026/07	$100	$68,541	$100	$458,801	$33	$22,338	$1.80	$38,117	$67	$45,828	$0	$39,596
.	571	47	8	2026/08	$100	$69,188	$100	$462,560	$33	$22,548	$1.80	$38,381	$67	$46,260	$0	$39,979
.	572	47	9	2026/09	$100	$69,840	$100	$466,348	$33	$22,761	$1.81	$38,646	$67	$46,697	$0	$40,365
.	573	47	10	2026/10	$100	$70,497	$100	$470,167	$33	$22,975	$1.81	$38,912	$67	$47,136	$0	$40,754
.	574	47	11	2026/11	$100	$71,159	$100	$474,016	$33	$23,191	$1.82	$39,180	$67	$47,580	$0	$41,147
.	575	47	12	2026/12	$100	$71,826	$100	$477,896	$33	$23,408	$1.82	$39,449	$67	$48,026	$0	$41,542
.	576	48	1	2027/01	$100	$72,499	$100	$481,807	$33	$23,627	$1.83	$39,719	$67	$48,477	$494	$41,447
.	577	48	2	2027/02	$100	$73,177	$100	$485,749	$33	$23,848	$1.83	$39,990	$67	$48,931	$0	$41,845
.	578	48	3	2027/03	$100	$73,861	$100	$489,722	$33	$24,071	$1.83	$40,263	$67	$49,388	$0	$42,246
.	579	48	4	2027/04	$100	$74,550	$100	$493,727	$33	$24,296	$1.84	$40,537	$67	$49,849	$0	$42,650
.	580	48	5	2027/05	$100	$75,244	$100	$497,764	$33	$24,522	$1.84	$40,813	$67	$50,314	$0	$43,058
.	581	48	6	2027/06	$100	$75,944	$100	$501,834	$33	$24,750	$1.85	$41,090	$67	$50,783	$0	$43,468
.	582	48	7	2027/07	$100	$76,650	$100	$505,935	$33	$24,980	$1.85	$41,368	$67	$51,255	$0	$43,882
.	583	48	8	2027/08	$100	$77,361	$100	$510,070	$33	$25,212	$1.86	$41,648	$67	$51,731	$0	$44,300
.	584	48	9	2027/09	$100	$78,078	$100	$514,237	$33	$25,446	$1.86	$41,929	$67	$52,211	$0	$44,720
.	585	48	10	2027/10	$100	$78,800	$100	$518,438	$33	$25,681	$1.87	$42,212	$67	$52,695	$0	$45,144


.	586	48	11	2027/11	$100	$79,529	$100	$522,672	$33	$25,918	$1.87	$42,496	$67	$53,182	$0	$45,571
.	587	48	12	2027/12	$100	$80,263	$100	$526,940	$33	$26,158	$1.88	$42,781	$67	$53,674	$0	$46,002
.	588	49	1	2028/01	$100	$81,003	$100	$531,242	$33	$26,399	$1.88	$43,068	$67	$54,169	$548	$45,889
.	589	49	2	2028/02	$100	$81,749	$100	$535,578	$33	$26,642	$1.89	$43,356	$67	$54,668	$0	$46,322
.	590	49	3	2028/03	$100	$82,501	$100	$539,949	$33	$26,887	$1.89	$43,646	$67	$55,172	$0	$46,759
.	591	49	4	2028/04	$100	$83,259	$100	$544,354	$33	$27,134	$1.89	$43,937	$67	$55,679	$0	$47,199
.	592	49	5	2028/05	$100	$84,023	$84,123	$632,818	$33	$27,383	$1.90	$44,229	$67	$56,190	$0	$47,643
.	593	49	6	2028/06	$100	$84,793	$169,587	$807,451	$33	$27,634	$1.90	$44,523	$67	$56,706	$0	$48,090
.	594	49	7	2028/07	$100	$85,569	$100	$813,990	$33	$27,887	$1.91	$44,819	$67	$57,225	$0	$48,541
.	595	49	8	2028/08	$100	$86,351	$100	$820,581	$33	$28,142	$1.91	$45,116	$67	$57,749	$0	$48,995
.	596	49	9	2028/09	$100	$87,140	$100	$827,224	$33	$28,399	$1.92	$45,414	$67	$58,277	$0	$49,453
.	597	49	10	2028/10	$100	$87,934	$100	$833,921	$33	$28,658	$1.92	$45,714	$67	$58,809	$0	$49,915
.	598	49	11	2028/11	$100	$88,736	$100	$840,671	$33	$28,919	$1.93	$46,016	$67	$59,345	$0	$50,380
.	599	49	12	2028/12	$100	$89,543	$100	$847,474	$33	$29,182	$1.93	$46,319	$67	$59,886	$0	$50,849
.	600	50	1	2029/01	$100	$90,357	$100	$854,332	$33	$29,447	$1.94	$46,623	$67	$60,430	$606	$50,716
.	601	50	2	2029/02	$100	$91,178	$100	$861,245	$33	$29,715	$1.94	$46,929	$67	$60,980	$0	$51,188
.	602	50	3	2029/03	$100	$92,005	$100	$868,213	$33	$29,984	$1.95	$47,237	$67	$61,533	$0	$51,664
.	603	50	4	2029/04	$100	$92,839	$100	$875,236	$33	$30,256	$1.95	$47,546	$67	$62,091	$0	$52,143
.	604	50	5	2029/05	$100	$93,679	$100	$882,315	$33	$30,530	$1.96	$47,857	$67	$62,654	$0	$52,626
.	605	50	6	2029/06	$100	$94,526	$100	$889,451	$33	$30,806	$1.96	$48,169	$67	$63,221	$0	$53,113


.	606	50	7	2029/07	$100	$95,380	$100	$896,643	$33	$31,084	$1.97	$48,483	$67	$63,792	$100	$53,504
.	607	50	8	2029/08	$100	$96,240	$100	$903,893	$33	$31,365	$1.97	$48,798	$67	$64,368	$0	$53,998
.	608	50	9	2029/09	$100	$97,108	$100	$911,201	$33	$31,647	$1.98	$49,115	$67	$64,949	$0	$54,496
.	609	50	10	2029/10	$100	$97,982	$100	$918,567	$33	$31,932	$1.98	$49,434	$67	$65,534	$0	$54,998
.	610	50	11	2029/11	$100	$98,863	$100	$925,992	$33	$32,220	$1.99	$49,754	$67	$66,124	$0	$55,504
.	611	50	12	2029/12	$100	$99,752	$100	$933,476	$33	$32,509	$1.99	$50,076	$67	$66,719	$0	$56,014
.	612	51	1	2030/01	$100	$100,647	$100	$941,020	$33	$32,801	$2.00	$50,400	$67	$67,318	$653	$55,874
.	613	51	2	2030/02	$100	$101,550	$100	$948,624	$33	$33,095	$2.00	$50,725	$67	$67,922	$0	$56,387
.	614	51	3	2030/03	$100	$102,459	$100	$956,288	$33	$33,392	$2.01	$51,052	$67	$68,531	$0	$56,904
.	615	51	4	2030/04	$100	$103,377	$100	$964,014	$33	$33,690	$2.01	$51,380	$67	$69,145	$0	$57,425
.	616	51	5	2030/05	$100	$104,301	$100	$971,801	$33	$33,992	$2.02	$51,710	$67	$69,764	$0	$57,950
.	617	51	6	2030/06	$100	$105,233	$100	$979,650	$33	$34,295	$2.02	$52,042	$67	$70,387	$0	$58,480
.	618	51	7	2030/07	$100	$106,172	$100	$987,562	$33	$34,601	$2.03	$52,376	$67	$71,016	$0	$59,014
.	619	51	8	2030/08	$100	$107,118	$100	$995,537	$33	$34,910	$2.03	$52,711	$67	$71,650	$0	$59,552
.	620	51	9	2030/09	$100	$108,073	$100	$1,003,576	$33	$35,221	$2.04	$53,048	$67	$72,288	$0	$60,094
.	621	51	10	2030/10	$100	$109,034	$100	$1,011,678	$33	$35,534	$2.04	$53,386	$67	$72,932	$0	$60,640
.	622	51	11	2030/11	$100	$110,004	$100	$1,019,846	$33	$35,850	$2.05	$53,727	$67	$73,581	$0	$61,191
.	623	51	12	2030/12	$100	$110,981	$100	$1,028,078	$33	$36,169	$2.05	$54,069	$67	$74,235	$0	$61,747
.	624	52	1	2031/01	$100	$111,966	$100	$1,036,376	$33	$36,490	$2.06	$54,413	$67	$74,895	$739	$61,568
.	625	52	2	2031/02	$100	$112,959	$100	$1,044,740	$33	$36,813	$2.06	$54,758	$67	$75,559	$0	$62,126


.	626	52	3	2031/03	$100	$113,960	$100	$1,053,171	$33	$37,139	$2.07	$55,106	$67	$76,229	$0	$62,689
.	627	52	4	2031/04	$100	$114,968	$100	$1,061,670	$33	$37,468	$2.07	$55,455	$67	$76,904	$0	$63,256
.	628	52	5	2031/05	$100	$115,985	$100	$1,070,235	$33	$37,800	$2.08	$55,806	$67	$77,585	$0	$63,828
.	629	52	6	2031/06	$100	$117,010	$100	$1,078,870	$33	$38,134	$2.08	$56,158	$67	$78,271	$0	$64,404
.	630	52	7	2031/07	$100	$118,043	$100	$1,087,573	$33	$38,470	$2.09	$56,513	$67	$78,962	$0	$64,985
.	631	52	8	2031/08	$100	$119,084	$100	$1,096,345	$33	$38,810	$2.09	$56,869	$67	$79,659	$0	$65,570
.	632	52	9	2031/09	$100	$120,134	$100	$1,105,188	$33	$39,152	$2.10	$57,227	$67	$80,362	$0	$66,161
.	633	52	10	2031/10	$100	$121,192	$100	$1,114,101	$33	$39,496	$2.10	$57,587	$67	$81,070	$0	$66,756
.	634	52	11	2031/11	$100	$122,258	$100	$1,123,085	$33	$39,844	$2.11	$57,949	$67	$81,784	$0	$67,355
.	635	52	12	2031/12	$100	$123,333	$100	$1,132,140	$33	$40,194	$2.12	$58,313	$67	$82,503	$0	$67,960
.	636	53	1	2032/01	$100	$124,417	$100	$1,141,268	$33	$40,547	$2.12	$58,679	$67	$83,229	$811	$67,758
.	637	53	2	2032/02	$100	$125,509	$100	$1,150,469	$33	$40,903	$2.13	$59,046	$67	$83,960	$0	$68,366
.	638	53	3	2032/03	$100	$126,610	$100	$1,159,743	$33	$41,262	$2.13	$59,415	$67	$84,697	$0	$68,978
.	639	53	4	2032/04	$100	$127,719	$100	$1,169,091	$33	$41,624	$2.14	$59,787	$67	$85,439	$0	$69,596
.	640	53	5	2032/05	$100	$128,838	$100	$1,178,513	$33	$41,988	$2.14	$60,160	$67	$86,188	$0	$70,218
.	641	53	6	2032/06	$100	$129,965	$100	$1,188,011	$33	$42,356	$2.15	$60,535	$67	$86,943	$0	$70,845
.	642	53	7	2032/07	$100	$131,101	$100	$1,197,584	$33	$42,726	$2.15	$60,912	$67	$87,703	$0	$71,478
.	643	53	8	2032/08	$100	$132,247	$100	$1,207,234	$33	$43,099	$2.16	$61,291	$67	$88,470	$0	$72,115
.	644	53	9	2032/09	$100	$133,401	$100	$1,216,961	$33	$43,475	$2.16	$61,672	$67	$89,243	$0	$72,757
.	645	53	10	2032/10	$100	$134,565	$100	$1,226,765	$33	$43,855	$2.17	$62,055	$67	$90,022	$0	$73,405


.	646	53	11	2032/11	$100	$135,738	$100	$1,236,648	$33	$44,237	$2.17	$62,439	$67	$90,807	$0	$74,058
.	647	53	12	2032/12	$100	$136,921	$100	$1,246,609	$33	$44,622	$2.18	$62,826	$67	$91,598	$0	$74,715
.	648	54	1	2033/01	$100	$138,112	$100	$1,256,649	$33	$45,011	$2.18	$63,215	$67	$92,396	$892	$74,486
.	649	54	2	2033/02	$100	$139,314	$100	$1,266,770	$33	$45,402	$2.19	$63,606	$67	$93,200	$0	$75,148
.	650	54	3	2033/03	$100	$140,525	$100	$1,276,972	$33	$45,797	$2.20	$63,999	$67	$94,011	$0	$75,814
.	651	54	4	2033/04	$100	$141,745	$100	$1,287,254	$33	$46,195	$2.20	$64,394	$67	$94,828	$0	$76,486
.	652	54	5	2033/05	$100	$142,975	$100	$1,297,619	$33	$46,596	$2.21	$64,791	$67	$95,651	$0	$77,164
.	653	54	6	2033/06	$100	$144,216	$100	$1,308,067	$33	$47,000	$2.21	$65,190	$67	$96,481	$0	$77,846
.	654	54	7	2033/07	$100	$145,466	$100	$1,318,597	$33	$47,407	$2.22	$65,591	$67	$97,318	$0	$78,534
.	655	54	8	2033/08	$100	$146,726	$100	$1,329,212	$33	$47,818	$2.22	$65,994	$67	$98,162	$0	$79,228
.	656	54	9	2033/09	$100	$147,996	$148,096	$1,487,908	$33	$48,232	$2.23	$66,399	$67	$99,012	$0	$79,927
.	657	54	10	2033/10	$100	$149,276	$298,553	$1,798,326	$33	$48,649	$2.23	$66,806	$67	$99,869	$0	$80,632
.	658	54	11	2033/11	$100	$150,566	$100	$1,812,766	$33	$49,069	$2.24	$67,216	$67	$100,732	$0	$81,342
.	659	54	12	2033/12	$100	$151,867	$100	$1,827,321	$33	$49,493	$2.25	$67,627	$67	$101,603	$0	$82,058
.	660	55	1	2034/01	$100	$153,178	$100	$1,841,993	$33	$49,921	$2.25	$68,041	$67	$102,480	$980	$81,800
.	661	55	2	2034/02	$100	$154,499	$100	$1,856,781	$33	$50,351	$2.26	$68,457	$67	$103,365	$0	$82,519
.	662	55	3	2034/03	$100	$155,831	$100	$1,871,687	$33	$50,785	$2.26	$68,875	$67	$104,257	$0	$83,245
.	663	55	4	2034/04	$100	$157,174	$100	$1,886,712	$33	$51,223	$2.27	$69,295	$67	$105,155	$0	$83,976
.	664	55	5	2034/05	$100	$158,527	$100	$1,901,857	$33	$51,664	$2.27	$69,718	$67	$106,061	$0	$84,713
.	665	55	6	2034/06	$100	$159,891	$100	$1,917,123	$33	$52,109	$2.28	$70,142	$67	$106,974	$0	$85,456


.	666	55	7	2034/07	$100	$161,266	$100	$1,932,510	$33	$52,557	$2.29	$70,569	$67	$107,895	$0	$86,204
.	667	55	8	2034/08	$100	$162,652	$100	$1,948,021	$33	$53,008	$2.29	$70,998	$67	$108,822	$0	$86,959
.	668	55	9	2034/09	$100	$164,049	$100	$1,963,654	$33	$53,464	$2.30	$71,429	$67	$109,757	$0	$87,720
.	669	55	10	2034/10	$100	$165,457	$100	$1,979,413	$33	$53,923	$2.30	$71,863	$67	$110,700	$0	$88,487
.	670	55	11	2034/11	$100	$166,877	$100	$1,995,297	$33	$54,385	$2.31	$72,298	$67	$111,650	$100	$89,160
.	671	55	12	2034/12	$100	$168,307	$100	$2,011,308	$33	$54,851	$2.31	$72,736	$67	$112,608	$0	$89,938
.	672	56	1	2035/01	$100	$169,750	$100	$2,027,446	$33	$55,321	$2.32	$73,177	$67	$113,573	$1,061	$89,662
.	673	56	2	2035/02	$100	$171,203	$100	$2,043,714	$33	$55,795	$2.33	$73,619	$67	$114,546	$0	$90,444
.	674	56	3	2035/03	$100	$172,668	$100	$2,060,111	$33	$56,273	$2.33	$74,064	$67	$115,527	$0	$91,233
.	675	56	4	2035/04	$100	$174,145	$100	$2,076,638	$33	$56,754	$2.34	$74,511	$67	$116,515	$0	$92,028
.	676	56	5	2035/05	$100	$175,634	$100	$2,093,298	$33	$57,239	$2.34	$74,961	$67	$117,512	$0	$92,829
.	677	56	6	2035/06	$100	$177,135	$100	$2,110,090	$33	$57,728	$2.35	$75,413	$67	$118,516	$0	$93,636
.	678	56	7	2035/07	$100	$178,647	$100	$2,127,016	$33	$58,221	$2.35	$75,867	$67	$119,529	$0	$94,450
.	679	56	8	2035/08	$100	$180,172	$100	$2,144,077	$33	$58,718	$2.36	$76,324	$67	$120,549	$0	$95,271
.	680	56	9	2035/09	$100	$181,708	$100	$2,161,275	$33	$59,219	$2.37	$76,783	$67	$121,578	$0	$96,098
.	681	56	10	2035/10	$100	$183,257	$100	$2,178,609	$33	$59,724	$2.37	$77,244	$67	$122,615	$0	$96,932
.	682	56	11	2035/11	$100	$184,819	$100	$2,196,082	$33	$60,232	$2.38	$77,708	$67	$123,660	$0	$97,772
.	683	56	12	2035/12	$100	$186,392	$100	$2,213,694	$33	$60,745	$2.38	$78,174	$67	$124,713	$0	$98,619
.	684	57	1	2036/01	$100	$187,979	$100	$2,231,446	$33	$61,262	$2.39	$78,643	$67	$125,775	$1,181	$98,292
.	685	57	2	2036/02	$100	$189,578	$100	$2,249,340	$33	$61,783	$2.40	$79,114	$67	$126,845	$0	$99,143


.	686	57	3	2036/03	$100	$191,189	$100	$2,267,376	$33	$62,309	$2.40	$79,588	$67	$127,924	$0	$100,001
.	687	57	4	2036/04	$100	$192,814	$100	$2,285,557	$33	$62,838	$2.41	$80,064	$67	$129,012	$0	$100,866
.	688	57	5	2036/05	$100	$194,451	$100	$2,303,882	$33	$63,372	$2.41	$80,542	$67	$130,108	$0	$101,737
.	689	57	6	2036/06	$100	$196,102	$100	$2,322,354	$33	$63,910	$2.42	$81,024	$67	$131,213	$0	$102,616
.	690	57	7	2036/07	$100	$197,766	$100	$2,340,973	$33	$64,452	$2.43	$81,507	$67	$132,326	$0	$103,502
.	691	57	8	2036/08	$100	$199,443	$100	$2,359,740	$33	$64,998	$2.43	$81,993	$67	$133,449	$0	$104,394
.	692	57	9	2036/09	$100	$201,133	$100	$2,378,657	$33	$65,549	$2.44	$82,482	$67	$134,580	$0	$105,294
.	693	57	10	2036/10	$100	$202,837	$100	$2,397,725	$33	$66,105	$2.44	$82,973	$67	$135,721	$0	$106,201
.	694	57	11	2036/11	$100	$204,555	$100	$2,416,945	$33	$66,664	$2.45	$83,467	$67	$136,870	$0	$107,115
.	695	57	12	2036/12	$100	$206,286	$100	$2,436,318	$33	$67,229	$2.46	$83,964	$67	$138,029	$0	$108,037
.	696	58	1	2037/01	$100	$208,031	$100	$2,455,845	$33	$67,797	$2.46	$84,463	$67	$139,197	$1,291	$107,674
.	697	58	2	2037/02	$100	$209,790	$100	$2,475,529	$33	$68,370	$2.47	$84,965	$67	$140,375	$0	$108,600
.	698	58	3	2037/03	$100	$211,562	$100	$2,495,369	$33	$68,948	$2.48	$85,469	$67	$141,561	$0	$109,533
.	699	58	4	2037/04	$100	$213,349	$100	$2,515,367	$33	$69,531	$2.48	$85,976	$67	$142,757	$0	$110,474
.	700	58	5	2037/05	$100	$215,151	$100	$2,535,525	$33	$70,118	$2.49	$86,486	$67	$143,963	$0	$111,422
.	701	58	6	2037/06	$100	$216,966	$100	$2,555,844	$33	$70,709	$2.49	$86,998	$67	$145,178	$0	$112,378
.	702	58	7	2037/07	$100	$218,797	$100	$2,576,325	$33	$71,306	$2.50	$87,513	$67	$146,404	$0	$113,342
.	703	58	8	2037/08	$100	$220,641	$100	$2,596,969	$33	$71,907	$2.51	$88,031	$67	$147,638	$0	$114,313
.	704	58	9	2037/09	$100	$222,501	$100	$2,617,777	$33	$72,513	$2.51	$88,551	$67	$148,883	$0	$115,292
.	705	58	10	2037/10	$100	$224,375	$100	$2,638,752	$33	$73,124	$2.52	$89,074	$67	$150,138	$0	$116,279


.	706	58	11	2037/11	$100	$226,264	$100	$2,659,894	$33	$73,739	$2.53	$89,600	$67	$151,402	$0	$117,273
.	707	58	12	2037/12	$100	$228,168	$100	$2,681,204	$33	$74,360	$2.53	$90,129	$67	$152,677	$0	$118,276
.	708	59	1	2038/01	$100	$230,088	$100	$2,702,685	$33	$74,986	$2.54	$90,661	$67	$153,962	$1,415	$117,872
.	709	59	2	2038/02	$100	$232,023	$100	$2,724,336	$33	$75,616	$2.54	$91,195	$67	$155,257	$0	$118,879
.	710	59	3	2038/03	$100	$233,973	$100	$2,746,161	$33	$76,252	$2.55	$91,732	$67	$156,562	$0	$119,894
.	711	59	4	2038/04	$100	$235,939	$100	$2,768,159	$33	$76,892	$2.56	$92,272	$67	$157,878	$0	$120,918
.	712	59	5	2038/05	$100	$237,920	$100	$2,790,333	$33	$77,538	$2.56	$92,815	$67	$159,204	$0	$121,949
.	713	59	6	2038/06	$100	$239,917	$100	$2,812,683	$33	$78,189	$2.57	$93,361	$67	$160,541	$0	$122,989
.	714	59	7	2038/07	$100	$241,930	$100	$2,835,212	$33	$78,845	$2.58	$93,910	$67	$161,889	$0	$124,037
.	715	59	8	2038/08	$100	$243,959	$100	$2,857,921	$33	$79,506	$2.58	$94,461	$67	$163,247	$0	$125,093
.	716	59	9	2038/09	$100	$246,005	$100	$2,880,810	$33	$80,173	$2.59	$95,015	$67	$164,616	$0	$126,158
.	717	59	10	2038/10	$100	$248,067	$100	$2,903,882	$33	$80,845	$2.60	$95,573	$67	$165,996	$0	$127,232
.	718	59	11	2038/11	$100	$250,145	$100	$2,927,138	$33	$81,522	$2.60	$96,133	$67	$167,387	$0	$128,314
.	719	59	12	2038/12	$100	$252,239	$100	$2,950,580	$33	$82,205	$2.61	$96,696	$67	$168,789	$0	$129,404
.	720	60	1	2039/01	$100	$254,351	$254,452	$3,228,560	$33	$82,893	$2.62	$97,263	$67	$170,202	$1,548	$128,955
.	721	60	2	2039/02	$100	$256,479	$512,960	$3,767,264	$33	$83,587	$2.62	$97,832	$67	$171,627	$0	$130,051
.	722	60	3	2039/03	$100	$258,624	$100	$3,797,405	$33	$84,286	$2.63	$98,404	$67	$173,063	$0	$131,155
.	723	60	4	2039/04	$100	$260,787	$100	$3,827,786	$33	$84,990	$2.63	$98,979	$67	$174,510	$0	$132,269
.	724	60	5	2039/05	$100	$262,966	$100	$3,858,410	$33	$85,701	$2.64	$99,558	$67	$175,969	$0	$133,391
.	725	60	6	2039/06	$100	$265,163	$100	$3,889,277	$33	$86,417	$2.65	$100,139	$67	$177,440	$0	$134,522


.	726	60	7	2039/07	$100	$267,377	$100	$3,920,391	$33	$87,138	$2.65	$100,724	$67	$178,922	$0	$135,662
.	727	60	8	2039/08	$100	$269,610	$100	$3,951,753	$33	$87,866	$2.66	$101,311	$67	$180,416	$0	$136,811
.	728	60	9	2039/09	$100	$271,859	$100	$3,983,365	$33	$88,599	$2.67	$101,902	$67	$181,922	$0	$137,969
.	729	60	10	2039/10	$100	$274,127	$100	$4,015,229	$33	$89,338	$2.67	$102,496	$67	$183,440	$0	$139,137
.	730	60	11	2039/11	$100	$276,413	$100	$4,047,347	$33	$90,083	$2.68	$103,093	$67	$184,970	$0	$140,314
.	731	60	12	2039/12	$100	$278,717	$100	$4,079,721	$33	$90,834	$2.69	$103,693	$67	$186,513	$0	$141,500
.	732	61	1	2040/01	$100	$281,040	$100	$4,112,354	$33	$91,591	$2.69	$104,296	$67	$188,067	$1,693	$141,002
.	733	61	2	2040/02	$100	$283,381	$100	$4,145,246	$33	$92,354	$2.70	$104,903	$67	$189,634	$0	$142,194
.	734	61	3	2040/03	$100	$285,741	$100	$4,178,401	$33	$93,123	$2.71	$105,513	$67	$191,214	$0	$143,395
.	735	61	4	2040/04	$100	$288,119	$100	$4,211,820	$33	$93,898	$2.71	$106,126	$67	$192,806	$0	$144,606
.	736	61	5	2040/05	$100	$290,517	$100	$4,245,506	$33	$94,679	$2.72	$106,742	$67	$194,411	$0	$145,827
.	737	61	6	2040/06	$100	$292,933	$100	$4,279,460	$33	$95,467	$2.73	$107,361	$67	$196,028	$0	$147,057
.	738	61	7	2040/07	$100	$295,369	$100	$4,313,686	$33	$96,261	$2.74	$107,984	$67	$197,659	$0	$148,297
.	739	61	8	2040/08	$100	$297,825	$100	$4,348,184	$33	$97,061	$2.74	$108,610	$67	$199,302	$0	$149,547
.	740	61	9	2040/09	$100	$300,300	$100	$4,382,957	$33	$97,868	$2.75	$109,240	$67	$200,959	$0	$150,807
.	741	61	10	2040/10	$100	$302,794	$100	$4,418,007	$33	$98,681	$2.76	$109,872	$67	$202,629	$0	$152,076
.	742	61	11	2040/11	$100	$305,309	$100	$4,453,337	$33	$99,500	$2.76	$110,509	$67	$204,312	$0	$153,356
.	743	61	12	2040/12	$100	$307,843	$100	$4,488,949	$33	$100,326	$2.77	$111,148	$67	$206,009	$0	$154,647
.	744	62	1	2041/01	$100	$310,398	$100	$4,524,844	$33	$101,159	$2.78	$111,791	$67	$207,719	$1,851	$154,096
.	745	62	2	2041/02	$100	$312,973	$100	$4,561,026	$33	$101,998	$2.78	$112,437	$67	$209,442	$0	$155,393


.	746	62	3	2041/03	$100	$315,569	$100	$4,597,497	$33	$102,844	$2.79	$113,087	$67	$211,180	$0	$156,699
.	747	62	4	2041/04	$100	$318,185	$100	$4,634,258	$33	$103,697	$2.80	$113,741	$67	$212,931	$0	$158,016
.	748	62	5	2041/05	$100	$320,823	$100	$4,671,312	$33	$104,556	$2.80	$114,397	$67	$214,697	$0	$159,343
.	749	62	6	2041/06	$100	$323,481	$100	$4,708,662	$33	$105,422	$2.81	$115,057	$67	$216,476	$0	$160,681
.	750	62	7	2041/07	$100	$326,160	$100	$4,746,310	$33	$106,296	$2.82	$115,721	$67	$218,269	$0	$162,030
.	751	62	8	2041/08	$100	$328,861	$100	$4,784,258	$33	$107,176	$2.83	$116,389	$67	$220,077	$0	$163,389
.	752	62	9	2041/09	$100	$331,584	$100	$4,822,508	$33	$108,063	$2.83	$117,059	$67	$221,900	$0	$164,760
.	753	62	10	2041/10	$100	$334,328	$100	$4,861,064	$33	$108,957	$2.84	$117,734	$67	$223,736	$0	$166,141
.	754	62	11	2041/11	$100	$337,094	$100	$4,899,926	$33	$109,859	$2.85	$118,412	$67	$225,588	$0	$167,533
.	755	62	12	2041/12	$100	$339,882	$100	$4,939,099	$33	$110,767	$2.85	$119,093	$67	$227,454	$0	$168,936
.	756	63	1	2042/01	$100	$342,692	$100	$4,978,584	$33	$111,683	$2.86	$119,779	$67	$229,335	$2,022	$168,329
.	757	63	2	2042/02	$100	$345,525	$100	$5,018,385	$33	$112,607	$2.87	$120,468	$67	$231,231	$0	$169,738
.	758	63	3	2042/03	$100	$348,380	$100	$5,058,502	$33	$113,537	$2.88	$121,160	$67	$233,143	$0	$171,159
.	759	63	4	2042/04	$100	$351,258	$100	$5,098,939	$33	$114,475	$2.88	$121,856	$67	$235,069	$0	$172,591
.	760	63	5	2042/05	$100	$354,159	$100	$5,139,699	$33	$115,420	$2.89	$122,557	$67	$237,011	$0	$174,035
.	761	63	6	2042/06	$100	$357,083	$100	$5,180,784	$33	$116,373	$2.90	$123,260	$67	$238,968	$0	$175,490
.	762	63	7	2042/07	$100	$360,031	$100	$5,222,196	$33	$117,334	$2.90	$123,968	$67	$240,941	$0	$176,957
.	763	63	8	2042/08	$100	$363,002	$100	$5,263,939	$33	$118,302	$2.91	$124,679	$67	$242,930	$0	$178,435
.	764	63	9	2042/09	$100	$365,996	$100	$5,306,015	$33	$119,278	$2.92	$125,394	$67	$244,934	$0	$179,925
.	765	63	10	2042/10	$100	$369,015	$100	$5,348,426	$33	$120,262	$2.93	$126,113	$67	$246,955	$0	$181,428


.	766	63	11	2042/11	$100	$372,057	$100	$5,391,175	$33	$121,253	$2.93	$126,836	$67	$248,991	$0	$182,942
.	767	63	12	2042/12	$100	$375,124	$100	$5,434,265	$33	$122,253	$2.94	$127,562	$67	$251,044	$0	$184,468
.	768	64	1	2043/01	$100	$378,215	$100	$5,477,699	$33	$123,260	$2.95	$128,293	$67	$253,113	$2,208	$183,798
.	769	64	2	2043/02	$100	$381,331	$100	$5,521,479	$33	$124,276	$2.96	$129,027	$67	$255,199	$0	$185,331
.	770	64	3	2043/03	$100	$384,472	$100	$5,565,608	$33	$125,300	$2.96	$129,765	$67	$257,301	$0	$186,876
.	771	64	4	2043/04	$100	$387,638	$100	$5,610,089	$33	$126,331	$2.97	$130,508	$67	$259,421	$0	$188,433
.	772	64	5	2043/05	$100	$390,829	$100	$5,654,925	$33	$127,371	$2.98	$131,254	$67	$261,557	$0	$190,003
.	773	64	6	2043/06	$100	$394,046	$100	$5,700,118	$33	$128,420	$2.99	$132,004	$67	$263,710	$0	$191,586
.	774	64	7	2043/07	$100	$397,288	$100	$5,745,672	$33	$129,476	$2.99	$132,758	$67	$265,880	$0	$193,181
.	775	64	8	2043/08	$100	$400,556	$100	$5,791,589	$33	$130,541	$3.00	$133,517	$67	$268,067	$0	$194,789
.	776	64	9	2043/09	$100	$403,850	$100	$5,837,872	$33	$131,615	$3.01	$134,279	$67	$270,272	$0	$196,409
.	777	64	10	2043/10	$100	$407,170	$100	$5,884,524	$33	$132,697	$3.02	$135,045	$67	$272,495	$0	$198,043
.	778	64	11	2043/11	$100	$410,517	$100	$5,931,548	$33	$133,788	$3.02	$135,816	$67	$274,735	$0	$199,689
.	779	64	12	2043/12	$100	$413,891	$100	$5,978,947	$33	$134,887	$3.03	$136,590	$67	$276,993	$0	$201,349
.	Total				$44,400		$1,727,932		$14,470				$29,836		$23,616