← Back to Dashboard
REVENUE RISK ANALYSIS
Simulated Revenue Outcomes with Growth & Price Uncertainty
                   
SIMULATED REVENUE OUTCOMES — 1,000 ITERATIONS
Iter # Growth Rate Price Chg Adj Price Adj Volume Year 1 Rev Year 2 Rev Year 3 Rev Year 4 Rev Year 5 Rev
1 5.32% 4.50% $104.50 472,998 $52,658,003 $55,457,306 $58,405,420 $61,510,256 $64,780,146
2 9.26% 5.91% $105.91 464,522 $54,631,135 $59,691,219 $65,219,982 $71,260,833 $77,861,204
3 7.59% 1.00% $101.00 494,000 $53,794,454 $57,876,866 $62,269,088 $66,994,632 $72,078,793
4 10.90% 1.00% $101.00 494,000 $55,449,206 $61,492,289 $68,193,973 $75,626,033 $83,868,070
5 15.81% 3.42% $103.42 479,478 $57,905,873 $67,061,802 $77,665,444 $89,945,707 $104,167,694
6 10.35% 1.00% $101.00 494,000 $55,173,333 $60,881,934 $67,181,184 $74,132,197 $81,802,408
7 5.84% 1.00% $101.00 494,000 $52,921,709 $56,014,146 $59,287,287 $62,751,691 $66,418,534
8 -3.21% 1.00% $101.00 494,000 $48,395,188 $46,841,884 $45,338,436 $43,883,243 $42,474,756
9 1.32% 1.00% $101.00 494,000 $50,661,530 $51,331,812 $52,010,963 $52,699,099 $53,396,339
10 1.39% 2.65% $102.65 484,083 $50,695,585 $51,400,847 $52,115,920 $52,840,940 $53,576,048
11 8.48% 1.37% $101.37 491,750 $54,240,555 $58,840,755 $63,831,104 $69,244,689 $75,117,407
12 7.20% 1.00% $101.00 494,000 $53,602,415 $57,464,379 $61,604,590 $66,043,097 $70,801,390
13 13.72% 1.00% $101.00 494,000 $56,861,883 $64,665,474 $73,540,012 $83,632,471 $95,109,994
14 11.39% 5.13% $105.13 469,207 $55,692,666 $62,033,461 $69,096,177 $76,963,006 $85,725,500
15 6.99% 1.41% $101.41 491,516 $53,492,901 $57,229,809 $61,227,771 $65,505,021 $70,081,073
16 17.14% 1.00% $101.00 494,000 $58,570,557 $68,610,203 $80,370,757 $94,147,200 $110,285,079
17 9.82% 1.00% $101.00 494,000 $54,908,265 $60,298,351 $66,217,557 $72,717,824 $79,856,191
18 2.30% 1.00% $101.00 494,000 $51,151,249 $52,329,005 $53,533,878 $54,766,494 $56,027,491
19 6.67% 1.47% $101.47 491,191 $53,337,397 $56,897,558 $60,695,353 $64,746,643 $69,068,348
20 1.07% 5.58% $105.58 466,532 $50,536,312 $51,078,377 $51,626,257 $52,180,013 $52,739,709
21 11.26% 1.00% $101.00 494,000 $55,632,378 $61,899,229 $68,872,025 $76,630,290 $85,262,504
22 -2.31% 1.00% $101.00 494,000 $48,845,644 $47,717,938 $46,616,268 $45,540,032 $44,488,644
23 9.26% 1.00% $101.00 494,000 $54,629,034 $59,686,627 $65,212,456 $71,249,870 $77,846,231
24 16.95% 1.00% $101.00 494,000 $58,474,089 $68,384,382 $79,974,289 $93,528,473 $109,379,845
25 11.16% 1.00% $101.00 494,000 $55,580,684 $61,784,249 $68,680,216 $76,345,868 $84,867,111
26 10.45% 1.00% $101.00 494,000 $55,223,592 $60,992,901 $67,364,942 $74,402,680 $82,175,665
27 15.83% 1.00% $101.00 494,000 $57,917,267 $67,088,196 $77,711,299 $90,016,520 $104,270,217
28 0.00% 1.12% $101.12 493,269 $50,002,092 $50,004,184 $50,006,276 $50,008,368 $50,010,460
29 10.16% 1.99% $101.99 488,087 $55,080,018 $60,676,168 $66,840,889 $73,631,947 $81,112,980
30 7.22% 2.24% $102.24 486,534 $53,608,726 $57,477,909 $61,626,349 $66,074,201 $70,843,074
31 15.35% 1.00% $101.00 494,000 $57,674,004 $66,525,815 $76,736,202 $88,513,681 $102,098,768
32 22.49% 1.00% $101.00 494,000 $61,244,283 $75,017,244 $91,887,547 $112,551,738 $137,863,010
33 12.80% 1.00% $101.00 494,000 $56,398,399 $63,615,588 $71,756,347 $80,938,861 $91,296,444
34 13.24% 1.00% $101.00 494,000 $56,620,272 $64,117,105 $72,606,559 $82,220,063 $93,106,447
35 16.49% 3.79% $103.79 477,233 $58,246,978 $67,854,209 $79,046,052 $92,083,874 $107,272,147
36 5.26% 1.00% $101.00 494,000 $52,630,995 $55,400,432 $58,315,596 $61,384,157 $64,614,184
37 4.20% 1.00% $101.00 494,000 $52,100,720 $54,289,700 $56,570,649 $58,947,431 $61,424,072
38 1.29% 1.60% $101.60 490,422 $50,644,540 $51,297,388 $51,958,652 $52,628,440 $53,306,862
39 13.73% 1.00% $101.00 494,000 $56,864,868 $64,672,264 $73,551,594 $83,650,034 $95,134,962
40 4.50% 1.00% $101.00 494,000 $52,252,240 $54,605,933 $57,065,646 $59,636,158 $62,322,457
41 5.09% 1.00% $101.00 494,000 $52,544,567 $55,218,631 $58,028,781 $60,981,944 $64,085,397
42 -1.44% 1.00% $101.00 494,000 $49,278,269 $48,566,956 $47,865,911 $47,174,985 $46,494,032
43 8.13% 1.00% $101.00 494,000 $54,064,619 $58,459,660 $63,211,985 $68,350,638 $73,907,024
44 17.48% 1.00% $101.00 494,000 $58,739,458 $69,006,479 $81,068,065 $95,237,884 $111,884,435
45 -0.12% 2.65% $102.65 484,094 $49,940,740 $49,881,550 $49,822,430 $49,763,380 $49,704,400
46 2.92% 1.00% $101.00 494,000 $51,461,092 $52,964,879 $54,512,610 $56,105,568 $57,745,076
47 0.32% 6.60% $106.60 460,422 $50,160,178 $50,320,868 $50,482,074 $50,643,796 $50,806,036
48 6.33% 4.73% $104.73 471,637 $53,163,929 $56,528,067 $60,105,083 $63,908,448 $67,952,483
49 14.45% 3.56% $103.56 478,648 $57,222,639 $65,488,609 $74,948,620 $85,775,157 $98,165,617
50 2.82% 1.00% $101.00 494,000 $51,410,626 $52,861,049 $54,352,392 $55,885,810 $57,462,490
51 13.51% 1.30% $101.30 492,210 $56,755,530 $64,423,804 $73,128,144 $83,008,531 $94,223,864
52 10.46% 1.00% $101.00 494,000 $55,231,811 $61,011,058 $67,395,024 $74,446,984 $82,236,834
53 4.93% 1.00% $101.00 494,000 $52,462,775 $55,046,855 $57,758,215 $60,603,125 $63,588,162
54 7.44% 2.79% $102.79 483,284 $53,722,409 $57,721,944 $62,019,238 $66,636,457 $71,597,419
55 13.00% 1.00% $101.00 494,000 $56,499,208 $63,843,211 $72,141,817 $81,519,111 $92,115,305
56 12.81% 1.61% $101.61 490,347 $56,405,634 $63,631,912 $71,783,967 $80,980,404 $91,355,021
57 8.83% 1.17% $101.17 492,970 $54,416,194 $59,222,442 $64,453,198 $70,145,954 $76,341,516
58 10.02% 1.00% $101.00 494,000 $55,009,813 $60,521,591 $66,585,628 $73,257,259 $80,597,362
59 4.19% 7.06% $107.06 457,618 $52,096,383 $54,280,663 $56,556,524 $58,927,807 $61,398,512
60 14.34% 1.00% $101.00 494,000 $57,169,426 $65,366,865 $74,739,722 $85,456,540 $97,710,026
61 17.09% 1.00% $101.00 494,000 $58,547,229 $68,555,560 $80,274,762 $93,997,297 $110,065,626
62 12.02% 4.46% $104.46 473,213 $56,010,198 $62,742,845 $70,284,783 $78,733,292 $88,197,345
63 3.95% 1.00% $101.00 494,000 $51,974,061 $54,026,060 $56,159,074 $58,376,303 $60,681,070
64 12.71% 1.00% $101.00 494,000 $56,354,102 $63,515,697 $71,587,402 $80,684,876 $90,938,476
65 12.52% 2.73% $102.73 483,602 $56,261,452 $63,307,021 $71,234,899 $80,155,577 $90,193,384
66 10.53% 1.91% $101.91 488,511 $55,263,226 $61,080,484 $67,510,092 $74,616,510 $82,470,982
67 5.77% 1.25% $101.25 492,523 $52,886,202 $55,939,008 $59,168,034 $62,583,452 $66,196,023
68 11.00% 1.00% $101.00 494,000 $55,499,318 $61,603,487 $68,379,031 $75,899,792 $84,247,735
69 4.41% 1.00% $101.00 494,000 $52,206,973 $54,511,360 $56,917,461 $59,429,767 $62,052,965
70 2.77% 3.27% $103.27 480,403 $51,383,876 $52,806,054 $54,267,594 $55,769,586 $57,313,150
71 2.99% 2.11% $102.11 487,354 $51,494,172 $53,032,996 $54,617,804 $56,249,973 $57,930,916
72 4.39% 1.00% $101.00 494,000 $52,195,561 $54,487,532 $56,880,146 $59,377,823 $61,985,176
73 0.61% 1.00% $101.00 494,000 $50,304,363 $50,610,580 $50,918,660 $51,228,615 $51,540,458
74 11.44% 1.00% $101.00 494,000 $55,717,916 $62,089,724 $69,190,200 $77,102,676 $85,920,008
75 5.22% 3.92% $103.92 476,459 $52,607,637 $55,351,269 $58,237,989 $61,275,260 $64,470,933
76 9.02% 1.37% $101.37 491,761 $54,509,747 $59,426,251 $64,786,198 $70,629,586 $77,000,017
77 10.10% 1.91% $101.91 488,520 $55,049,019 $60,607,889 $66,728,097 $73,466,325 $80,884,983
78 11.16% 1.00% $101.00 494,000 $55,580,781 $61,784,464 $68,680,575 $76,346,399 $84,867,849
79 9.84% 1.00% $101.00 494,000 $54,919,528 $60,323,092 $66,258,315 $72,777,508 $79,938,128
80 -3.08% 6.02% $106.02 463,880 $48,462,216 $46,971,727 $45,527,079 $44,126,862 $42,769,710
81 13.21% 2.87% $102.87 482,806 $56,607,330 $64,087,797 $72,556,782 $82,144,915 $93,000,087
82 7.39% 2.63% $102.63 484,193 $53,693,472 $57,659,778 $61,919,073 $66,493,000 $71,404,800
83 18.04% 1.00% $101.00 494,000 $59,020,372 $69,668,087 $82,236,728 $97,072,846 $114,585,510
84 16.81% 1.00% $101.00 494,000 $58,406,916 $68,227,356 $79,698,989 $93,099,443 $108,753,027
85 9.95% 1.00% $101.00 494,000 $54,975,850 $60,446,882 $66,462,375 $73,076,512 $80,348,867
86 3.32% 1.76% $101.76 489,424 $51,662,242 $53,379,744 $55,154,345 $56,987,942 $58,882,496
87 8.29% 1.00% $101.00 494,000 $54,145,323 $58,634,319 $63,495,483 $68,759,668 $74,460,288
88 4.11% 1.00% $101.00 494,000 $52,054,697 $54,193,829 $56,420,867 $58,739,423 $61,153,257
89 8.92% 1.00% $101.00 494,000 $54,462,331 $59,322,910 $64,617,280 $70,384,154 $76,665,702
90 12.67% 7.81% $107.81 453,128 $56,333,791 $63,469,921 $71,510,025 $80,568,617 $90,774,713
91 12.33% 2.69% $102.69 483,835 $56,165,647 $63,091,597 $70,871,607 $79,610,993 $89,428,058
92 3.72% 1.00% $101.00 494,000 $51,858,166 $53,785,388 $55,784,232 $57,857,359 $60,007,531
93 1.83% 6.59% $106.59 460,459 $50,913,226 $51,843,131 $52,790,021 $53,754,205 $54,736,000
94 7.11% 1.00% $101.00 494,000 $53,554,282 $57,361,223 $61,438,782 $65,806,198 $70,484,074
95 15.19% 1.00% $101.00 494,000 $57,597,074 $66,348,458 $76,429,540 $88,042,357 $101,419,642
96 10.26% 4.10% $104.10 475,401 $55,129,105 $60,784,364 $67,019,751 $73,894,778 $81,475,059
97 7.29% 6.67% $106.67 459,951 $53,646,440 $57,558,811 $61,756,506 $66,260,335 $71,092,622
98 10.10% 1.00% $101.00 494,000 $55,051,873 $60,614,175 $66,738,478 $73,481,565 $80,905,956
99 -0.68% 2.32% $102.32 486,078 $49,659,834 $49,321,983 $48,986,430 $48,653,160 $48,322,157
100 4.57% 3.48% $103.48 479,097 $52,284,974 $54,674,371 $57,172,962 $59,785,737 $62,517,914
101 6.03% 1.00% $101.00 494,000 $53,014,790 $56,211,360 $59,600,669 $63,194,340 $67,004,693
102 6.42% 5.05% $105.05 469,716 $53,210,185 $56,626,477 $60,262,106 $64,131,157 $68,248,615
103 8.44% 1.00% $101.00 494,000 $54,221,608 $58,799,655 $63,764,237 $69,147,989 $74,986,303
104 8.73% 4.63% $104.63 472,238 $54,364,813 $59,110,659 $64,270,798 $69,881,399 $75,981,785
105 16.68% 1.00% $101.00 494,000 $58,341,202 $68,073,918 $79,430,284 $92,681,166 $108,142,613
106 11.12% 1.86% $101.86 488,839 $55,557,913 $61,733,634 $68,595,838 $76,220,832 $84,693,407
107 8.09% 1.00% $101.00 494,000 $54,045,966 $58,419,330 $63,146,583 $68,256,362 $73,779,620
108 13.89% 3.50% $103.50 478,980 $56,947,369 $64,860,057 $73,872,193 $84,136,541 $95,827,093
109 3.62% 1.00% $101.00 494,000 $51,808,017 $53,681,412 $55,622,550 $57,633,880 $59,717,940
110 9.78% 1.00% $101.00 494,000 $54,890,272 $60,258,838 $66,152,480 $72,622,552 $79,725,433
111 6.37% 1.00% $101.00 494,000 $53,183,026 $56,568,685 $60,169,877 $64,000,323 $68,074,616
112 9.57% 1.00% $101.00 494,000 $54,784,797 $60,027,479 $65,771,865 $72,065,965 $78,962,385
113 16.39% 1.00% $101.00 494,000 $58,194,784 $67,732,658 $78,833,749 $91,754,260 $106,792,387
114 11.51% 1.00% $101.00 494,000 $55,752,908 $62,167,735 $69,320,640 $77,296,545 $86,190,144
115 13.38% 1.00% $101.00 494,000 $56,689,364 $64,273,679 $72,872,679 $82,622,116 $93,675,903
116 2.10% 1.00% $101.00 494,000 $51,052,453 $52,127,058 $53,224,283 $54,344,604 $55,488,506
117 18.98% 1.00% $101.00 494,000 $59,491,915 $70,785,759 $84,223,607 $100,212,473 $119,236,639
118 9.57% 1.00% $101.00 494,000 $54,784,642 $60,027,140 $65,771,308 $72,065,151 $78,961,271
119 13.15% 1.00% $101.00 494,000 $56,575,654 $64,016,092 $72,435,046 $81,961,201 $92,740,171
120 6.98% 1.00% $101.00 494,000 $53,490,607 $57,224,901 $61,219,895 $65,493,787 $70,066,049
121 7.91% 1.00% $101.00 494,000 $53,952,517 $58,217,481 $62,819,592 $67,785,502 $73,143,968
122 14.84% 1.23% $101.23 492,641 $57,420,733 $65,942,813 $75,729,693 $86,969,091 $99,876,580
123 6.76% 3.68% $103.68 477,945 $53,378,585 $56,985,466 $60,836,070 $64,946,866 $69,335,436
124 17.16% 1.00% $101.00 494,000 $58,582,176 $68,637,427 $80,418,597 $94,221,929 $110,394,512
125 11.98% 1.00% $101.00 494,000 $55,989,465 $62,696,404 $70,206,763 $78,616,782 $88,034,232
126 9.18% 1.00% $101.00 494,000 $54,589,582 $59,600,450 $65,071,274 $71,044,273 $77,565,544
127 9.41% 1.24% $101.24 492,544 $54,706,284 $59,855,550 $65,489,494 $71,653,737 $78,398,193
128 2.02% 1.00% $101.00 494,000 $51,011,723 $52,043,919 $53,097,000 $54,171,389 $55,267,519
129 8.21% 1.00% $101.00 494,000 $54,103,050 $58,542,800 $63,346,880 $68,545,188 $74,170,074
130 -0.11% 1.70% $101.70 489,809 $49,942,703 $49,885,472 $49,828,307 $49,771,207 $49,714,173
131 5.35% 1.02% $101.02 493,866 $52,673,967 $55,490,936 $58,458,555 $61,584,881 $64,878,400
132 8.17% 1.61% $101.61 490,350 $54,086,982 $58,508,033 $63,290,460 $68,463,800 $74,060,007
133 14.02% 1.34% $101.34 491,951 $57,010,968 $65,005,009 $74,119,970 $84,513,025 $96,363,387
134 3.39% 1.00% $101.00 494,000 $51,694,139 $53,445,681 $55,256,570 $57,128,816 $59,064,500
135 2.95% 1.67% $101.67 489,985 $51,476,903 $52,997,430 $54,562,871 $56,174,552 $57,833,838
136 11.81% 1.00% $101.00 494,000 $55,905,273 $62,507,991 $69,890,526 $78,144,978 $87,374,327
137 5.46% 2.48% $102.48 485,099 $52,729,884 $55,608,813 $58,644,925 $61,846,802 $65,223,494
138 11.20% 6.77% $106.77 459,399 $55,598,867 $61,824,681 $68,747,645 $76,445,824 $85,006,024
139 8.66% 2.62% $102.62 484,281 $54,332,119 $59,039,584 $64,154,914 $69,713,449 $75,753,588
140 2.92% 1.00% $101.00 494,000 $51,462,234 $52,967,231 $54,516,242 $56,110,552 $57,751,488
141 3.35% 1.00% $101.00 494,000 $51,675,158 $53,406,440 $55,195,725 $57,044,957 $58,956,143
142 2.86% 1.00% $101.00 494,000 $51,429,329 $52,899,517 $54,411,733 $55,967,178 $57,567,088
143 14.64% 1.00% $101.00 494,000 $57,320,976 $65,713,886 $75,335,682 $86,366,296 $99,012,008
144 8.95% 1.00% $101.00 494,000 $54,472,887 $59,345,908 $64,654,859 $70,438,736 $76,740,026
145 1.18% 1.00% $101.00 494,000 $50,591,261 $51,189,513 $51,794,840 $52,407,325 $53,027,052
146 9.15% 1.00% $101.00 494,000 $54,574,341 $59,567,175 $65,016,787 $70,964,966 $77,457,326
147 6.53% 1.00% $101.00 494,000 $53,266,435 $56,746,261 $60,453,421 $64,402,764 $68,610,112
148 8.70% 1.00% $101.00 494,000 $54,351,412 $59,081,519 $64,223,279 $69,812,517 $75,888,177
149 17.35% 4.32% $104.32 474,075 $58,673,296 $68,851,114 $80,794,435 $94,809,517 $111,255,737
150 17.34% 1.00% $101.00 494,000 $58,670,148 $68,843,725 $80,781,430 $94,789,169 $111,225,892
151 4.94% 1.00% $101.00 494,000 $52,468,097 $55,058,023 $57,775,793 $60,627,718 $63,620,419
152 1.15% 1.40% $101.40 491,581 $50,576,737 $51,160,126 $51,750,245 $52,347,171 $52,950,981
153 9.28% 7.32% $107.32 456,061 $54,639,612 $59,709,745 $65,250,346 $71,305,072 $77,921,629
154 6.03% 1.00% $101.00 494,000 $53,014,351 $56,210,427 $59,599,186 $63,192,243 $67,001,915
155 8.90% 2.96% $102.96 482,263 $54,448,314 $59,292,377 $64,567,399 $70,311,720 $76,567,091
156 9.26% 1.00% $101.00 494,000 $54,629,733 $59,688,154 $65,214,958 $71,253,514 $77,851,209
157 5.49% 1.40% $101.40 491,610 $52,747,096 $55,645,124 $58,702,374 $61,927,596 $65,330,018
158 8.52% 2.63% $102.63 484,242 $54,261,130 $58,885,404 $63,903,770 $69,349,815 $75,259,986
159 18.63% 1.00% $101.00 494,000 $59,314,845 $70,365,016 $83,473,800 $99,024,709 $117,472,704
160 7.62% 1.00% $101.00 494,000 $53,809,359 $57,908,942 $62,320,861 $67,068,911 $72,178,702
161 5.02% 1.53% $101.53 490,842 $52,509,887 $55,145,764 $57,913,956 $60,821,106 $63,874,187
162 9.97% 1.07% $101.07 493,565 $54,986,860 $60,471,095 $66,502,313 $73,135,068 $80,429,355
163 11.65% 1.00% $101.00 494,000 $55,824,677 $62,327,892 $69,588,689 $77,695,323 $86,746,326
164 6.23% 1.95% $101.95 488,302 $53,115,459 $56,425,039 $59,940,836 $63,675,700 $67,643,280
165 11.78% 1.00% $101.00 494,000 $55,890,024 $62,473,896 $69,833,351 $78,059,753 $87,255,230
166 7.44% 1.43% $101.43 491,409 $53,717,759 $57,711,952 $62,003,135 $66,613,389 $71,566,440
167 6.75% 2.66% $102.66 484,045 $53,376,612 $56,981,255 $60,829,327 $64,937,267 $69,322,627
168 3.87% 2.04% $102.04 487,789 $51,937,232 $53,949,522 $56,039,777 $58,211,018 $60,466,383
169 16.93% 1.00% $101.00 494,000 $58,464,411 $68,361,747 $79,934,586 $93,466,570 $109,289,359
170 6.30% 1.00% $101.00 494,000 $53,148,128 $56,494,470 $60,051,506 $63,832,502 $67,851,559
171 9.37% 1.00% $101.00 494,000 $54,686,300 $59,811,828 $65,417,752 $71,549,096 $78,255,106
172 12.12% 1.00% $101.00 494,000 $56,060,093 $62,854,680 $70,472,783 $79,014,215 $88,590,885
173 2.96% 1.00% $101.00 494,000 $51,482,020 $53,007,967 $54,579,144 $56,196,892 $57,862,590
174 15.51% 1.74% $101.74 489,541 $57,755,958 $66,715,014 $77,063,790 $89,017,861 $102,826,237
175 11.85% 1.75% $101.75 489,485 $55,924,888 $62,551,862 $69,964,117 $78,254,709 $87,527,716
176 15.91% 1.93% $101.93 488,428 $57,954,557 $67,174,613 $77,861,499 $90,248,574 $104,606,322
177 11.28% 1.00% $101.00 494,000 $55,641,628 $61,919,815 $68,906,386 $76,681,270 $85,333,413
178 2.15% 1.00% $101.00 494,000 $51,075,003 $52,173,118 $53,294,844 $54,440,686 $55,611,164
179 10.32% 1.00% $101.00 494,000 $55,160,078 $60,852,684 $67,132,775 $74,060,982 $81,704,190
180 5.31% 1.00% $101.00 494,000 $52,656,042 $55,453,176 $58,398,896 $61,501,095 $64,768,085
181 6.03% 1.00% $101.00 494,000 $53,013,494 $56,208,612 $59,596,298 $63,188,160 $66,996,504
182 5.02% 1.00% $101.00 494,000 $52,510,575 $55,147,210 $57,916,234 $60,824,295 $63,878,374
183 4.13% 1.00% $101.00 494,000 $52,066,280 $54,217,950 $56,458,540 $58,791,723 $61,221,326
184 5.22% 1.00% $101.00 494,000 $52,611,928 $55,360,300 $58,252,243 $61,295,256 $64,497,233
185 -0.02% 1.00% $101.00 494,000 $49,991,890 $49,983,781 $49,975,673 $49,967,566 $49,959,461
186 15.51% 1.00% $101.00 494,000 $57,756,706 $66,716,741 $77,066,783 $89,022,470 $102,832,892
187 7.56% 1.00% $101.00 494,000 $53,781,826 $57,849,697 $62,225,248 $66,931,749 $71,994,235
188 19.32% 1.00% $101.00 494,000 $59,658,022 $71,181,592 $84,931,060 $101,336,381 $120,910,562
189 6.96% 2.09% $102.09 487,472 $53,480,151 $57,202,531 $61,183,999 $65,442,590 $69,997,592
190 8.18% 1.74% $101.74 489,555 $54,088,655 $58,511,651 $63,296,330 $68,472,267 $74,071,456
191 4.90% 1.00% $101.00 494,000 $52,447,918 $55,015,683 $57,709,161 $60,534,507 $63,498,178
192 13.14% 1.00% $101.00 494,000 $56,570,009 $64,003,319 $72,413,367 $81,928,497 $92,693,917
193 10.23% 1.00% $101.00 494,000 $55,115,495 $60,754,355 $66,970,127 $73,821,834 $81,374,538
194 14.77% 1.00% $101.00 494,000 $57,383,261 $65,856,772 $75,581,526 $86,742,288 $99,551,107
195 10.11% 1.00% $101.00 494,000 $55,057,280 $60,626,082 $66,758,144 $73,510,437 $80,945,695
196 15.63% 3.09% $103.09 481,456 $57,813,390 $66,847,762 $77,293,915 $89,372,466 $103,338,506
197 8.45% 1.00% $101.00 494,000 $54,226,254 $58,809,732 $63,780,630 $69,171,692 $75,018,435
198 -1.12% 2.80% $102.80 483,220 $49,438,957 $48,884,209 $48,335,685 $47,793,317 $47,257,035
199 11.58% 1.15% $101.15 493,122 $55,789,901 $62,250,262 $69,458,719 $77,501,901 $86,476,468
200 5.26% 1.00% $101.00 494,000 $52,632,181 $55,402,929 $58,319,540 $61,389,691 $64,621,467
201 7.51% 1.00% $101.00 494,000 $53,753,920 $57,789,678 $62,128,435 $66,792,939 $71,807,646
202 7.13% 1.00% $101.00 494,000 $53,566,729 $57,387,889 $61,481,630 $65,867,396 $70,566,019
203 12.47% 1.50% $101.50 490,977 $56,237,263 $63,252,596 $71,143,058 $80,017,817 $89,999,661
204 9.97% 1.00% $101.00 494,000 $54,985,053 $60,467,122 $66,495,758 $73,125,456 $80,416,142
205 -1.46% 1.00% $101.00 494,000 $49,271,695 $48,553,998 $47,846,756 $47,149,815 $46,463,026
206 10.94% 1.00% $101.00 494,000 $55,470,591 $61,539,730 $68,272,904 $75,742,767 $84,029,921
207 16.93% 1.00% $101.00 494,000 $58,464,923 $68,362,945 $79,936,687 $93,469,846 $109,294,148
208 14.16% 1.00% $101.00 494,000 $57,077,661 $65,157,188 $74,380,397 $84,909,182 $96,928,350
209 5.74% 1.00% $101.00 494,000 $52,868,015 $55,900,541 $59,107,013 $62,497,409 $66,082,280
210 8.67% 1.81% $101.81 489,138 $54,334,545 $59,044,856 $64,163,507 $69,725,900 $75,770,501
211 7.91% 1.00% $101.00 494,000 $53,954,879 $58,222,579 $62,827,844 $67,797,374 $73,159,981
212 11.30% 1.00% $101.00 494,000 $55,650,458 $61,939,469 $68,939,196 $76,729,957 $85,401,144
213 5.59% 1.00% $101.00 494,000 $52,795,526 $55,747,351 $58,864,214 $62,155,343 $65,630,481
214 8.36% 1.00% $101.00 494,000 $54,177,526 $58,704,086 $63,608,843 $68,923,395 $74,681,981
215 13.49% 1.00% $101.00 494,000 $56,746,272 $64,402,787 $73,092,362 $82,954,380 $94,147,037
216 7.49% 1.00% $101.00 494,000 $53,746,136 $57,772,943 $62,101,450 $66,754,260 $71,755,671
217 5.50% 4.72% $104.72 471,667 $52,748,714 $55,648,537 $58,707,776 $61,935,194 $65,340,038
218 5.22% 1.00% $101.00 494,000 $52,609,829 $55,355,882 $58,245,270 $61,285,473 $64,484,365
219 7.69% 1.35% $101.35 491,928 $53,845,861 $57,987,534 $62,447,774 $67,251,083 $72,423,848
220 9.80% 2.22% $102.22 486,670 $54,902,375 $60,285,415 $66,196,248 $72,686,624 $79,813,366
221 6.25% 1.00% $101.00 494,000 $53,126,985 $56,449,531 $59,979,867 $63,730,990 $67,716,707
222 10.93% 1.00% $101.00 494,000 $55,464,211 $61,525,574 $68,249,349 $75,707,926 $83,981,608
223 4.93% 1.00% $101.00 494,000 $52,464,390 $55,050,245 $57,763,551 $60,610,589 $63,597,952
224 2.27% 5.09% $105.09 469,471 $51,132,552 $52,290,757 $53,475,196 $54,686,465 $55,925,170
225 12.89% 1.00% $101.00 494,000 $56,446,309 $63,723,716 $71,939,372 $81,214,240 $91,684,882
226 7.80% 5.83% $105.83 465,020 $53,900,131 $58,104,481 $62,636,783 $67,522,615 $72,789,555
227 12.01% 4.35% $104.35 473,884 $56,006,620 $62,734,829 $70,271,313 $78,713,174 $88,169,176
228 13.09% 4.57% $104.57 472,600 $56,545,726 $63,948,383 $72,320,155 $81,787,914 $92,495,140
229 16.06% 1.00% $101.00 494,000 $58,031,070 $67,352,102 $78,170,291 $90,726,112 $105,298,668
230 9.13% 5.48% $105.48 467,120 $54,563,339 $59,543,159 $64,977,472 $70,907,757 $77,379,280
231 20.74% 1.15% $101.15 493,108 $60,370,718 $72,892,471 $88,011,416 $106,266,247 $128,307,392
232 12.23% 1.00% $101.00 494,000 $56,117,405 $62,983,264 $70,689,147 $79,337,830 $89,044,663
233 15.31% 2.96% $102.96 482,222 $57,654,567 $66,480,981 $76,658,643 $88,394,417 $101,926,836
234 14.26% 1.00% $101.00 494,000 $57,128,093 $65,272,381 $74,577,734 $85,209,675 $97,357,325
235 7.60% 2.91% $102.91 482,561 $53,798,226 $57,884,982 $62,282,186 $67,013,422 $72,104,064
236 8.52% 1.36% $101.36 491,827 $54,262,170 $58,887,662 $63,907,447 $69,355,136 $75,267,204
237 3.58% 1.72% $101.72 489,698 $51,789,759 $53,643,584 $55,563,766 $57,552,681 $59,612,790
238 16.85% 2.36% $102.36 485,845 $58,423,837 $68,266,895 $79,768,279 $93,207,379 $108,910,655
239 6.79% 1.77% $101.77 489,386 $53,397,384 $57,025,612 $60,900,369 $65,038,407 $69,457,616
240 8.91% 2.84% $102.84 482,948 $54,454,267 $59,305,343 $64,588,579 $70,342,474 $76,608,956
241 3.37% 1.00% $101.00 494,000 $51,684,630 $53,426,019 $55,226,079 $57,086,789 $59,010,191
242 5.97% 4.09% $104.09 475,480 $52,985,332 $56,148,908 $59,501,370 $63,053,997 $66,818,739
243 5.74% 1.00% $101.00 494,000 $52,870,513 $55,905,823 $59,115,391 $62,509,222 $66,097,892
244 10.80% 1.00% $101.00 494,000 $55,401,775 $61,387,133 $68,019,122 $75,367,601 $83,509,977
245 12.80% 1.00% $101.00 494,000 $56,399,057 $63,617,073 $71,758,859 $80,942,640 $91,301,772
246 -0.23% 1.00% $101.00 494,000 $49,885,981 $49,772,222 $49,658,722 $49,545,481 $49,432,499
247 8.74% 1.00% $101.00 494,000 $54,372,368 $59,127,088 $64,297,597 $69,920,252 $76,034,594
248 10.11% 3.83% $103.83 477,018 $55,057,056 $60,625,589 $66,757,329 $73,509,241 $80,944,048
249 11.48% 1.00% $101.00 494,000 $55,742,130 $62,143,701 $69,280,445 $77,236,791 $86,106,865
250 -0.04% 1.00% $101.00 494,000 $49,980,416 $49,960,840 $49,941,271 $49,921,710 $49,902,157
251 7.85% 1.00% $101.00 494,000 $53,922,869 $58,153,516 $62,716,089 $67,636,629 $72,943,222
252 11.79% 1.84% $101.84 488,949 $55,897,304 $62,490,173 $69,860,644 $78,100,434 $87,312,074
253 5.91% 1.00% $101.00 494,000 $52,953,050 $56,080,510 $59,392,680 $62,900,471 $66,615,436
254 6.57% 1.00% $101.00 494,000 $53,286,692 $56,789,432 $60,522,419 $64,500,791 $68,740,676
255 2.95% 1.00% $101.00 494,000 $51,474,896 $52,993,298 $54,556,490 $56,165,793 $57,822,567
256 4.97% 1.00% $101.00 494,000 $52,483,985 $55,091,374 $57,828,297 $60,701,190 $63,716,807
257 3.09% 1.00% $101.00 494,000 $51,543,955 $53,135,585 $54,776,364 $56,467,808 $58,211,483
258 11.04% 1.00% $101.00 494,000 $55,519,774 $61,648,906 $68,454,666 $76,011,751 $84,403,105
259 5.54% 2.29% $102.29 486,253 $52,771,713 $55,697,074 $58,784,600 $62,043,281 $65,482,604
260 18.02% 3.93% $103.93 476,393 $59,011,655 $69,647,508 $82,200,294 $97,015,507 $114,500,912
261 12.86% 1.68% $101.68 489,897 $56,427,974 $63,682,325 $71,869,292 $81,108,770 $91,536,072
262 6.57% 1.00% $101.00 494,000 $53,284,730 $56,785,249 $60,515,733 $64,491,289 $68,728,019
263 4.81% 1.00% $101.00 494,000 $52,406,630 $54,929,097 $57,572,977 $60,344,114 $63,248,633
264 7.18% 1.00% $101.00 494,000 $53,590,467 $57,438,762 $61,563,401 $65,984,228 $70,722,511
265 9.41% 1.35% $101.35 491,910 $54,703,895 $59,850,323 $65,480,917 $71,641,224 $78,381,081
266 -1.74% 1.00% $101.00 494,000 $49,130,620 $48,276,357 $47,436,947 $46,612,133 $45,801,660
267 13.83% 1.00% $101.00 494,000 $56,916,014 $64,788,652 $73,750,237 $83,951,390 $95,563,569
268 -0.59% 1.00% $101.00 494,000 $49,703,738 $49,409,231 $49,116,469 $48,825,441 $48,536,139
269 5.01% 3.23% $103.23 480,601 $52,505,534 $55,136,623 $57,899,557 $60,800,943 $63,847,720
270 7.39% 1.00% $101.00 494,000 $53,694,793 $57,662,617 $61,923,646 $66,499,547 $71,413,589
271 10.70% 1.00% $101.00 494,000 $55,348,759 $61,269,702 $67,824,038 $75,079,527 $83,111,172
272 7.59% 1.90% $101.90 488,622 $53,796,435 $57,881,128 $62,275,967 $67,004,500 $72,092,064
273 10.08% 4.21% $104.21 474,751 $55,041,009 $60,590,254 $66,698,974 $73,423,577 $80,826,155
274 5.99% 1.00% $101.00 494,000 $52,995,048 $56,169,501 $59,534,108 $63,100,258 $66,880,023
275 10.26% 1.00% $101.00 494,000 $55,130,253 $60,786,896 $67,023,940 $73,900,935 $81,483,546
276 7.86% 1.89% $101.89 488,645 $53,930,134 $58,169,187 $62,741,441 $67,673,086 $72,992,372
277 4.47% 1.00% $101.00 494,000 $52,233,196 $54,566,136 $57,003,273 $59,549,263 $62,208,967
278 1.00% 1.00% $101.00 494,000 $50,502,220 $51,009,485 $51,521,845 $52,039,351 $52,562,055
279 0.77% 1.00% $101.00 494,000 $50,385,179 $50,773,325 $51,164,461 $51,558,611 $51,955,797
280 5.16% 1.00% $101.00 494,000 $52,580,606 $55,294,402 $58,148,262 $61,149,417 $64,305,467
281 9.90% 1.00% $101.00 494,000 $54,952,079 $60,394,619 $66,376,197 $72,950,201 $80,175,303
282 4.90% 2.32% $102.32 486,083 $52,451,769 $55,023,761 $57,721,872 $60,552,286 $63,521,490
283 3.64% 4.90% $104.90 470,576 $51,820,522 $53,707,330 $55,662,838 $57,689,547 $59,790,048
284 14.99% 2.71% $102.71 483,763 $57,494,599 $66,112,579 $76,022,324 $87,417,461 $100,520,638
285 -0.23% 1.92% $101.92 488,505 $49,886,159 $49,772,576 $49,659,253 $49,546,187 $49,433,379
286 10.06% 1.00% $101.00 494,000 $55,028,931 $60,563,666 $66,655,076 $73,359,152 $80,737,515
287 8.66% 1.00% $101.00 494,000 $54,328,897 $59,032,580 $64,143,499 $69,696,911 $75,731,126
288 9.42% 6.45% $106.45 461,294 $54,708,157 $59,859,649 $65,496,222 $71,663,552 $78,411,617
289 5.80% 1.00% $101.00 494,000 $52,901,165 $55,970,666 $59,218,269 $62,654,309 $66,289,720
290 4.21% 1.00% $101.00 494,000 $52,103,564 $54,295,628 $56,579,915 $58,960,304 $61,440,840
291 11.82% 2.38% $102.38 485,733 $55,911,513 $62,521,945 $69,913,931 $78,179,873 $87,423,100
292 7.01% 1.00% $101.00 494,000 $53,503,579 $57,252,659 $61,264,443 $65,557,339 $70,151,045
293 6.40% 2.14% $102.14 487,140 $53,199,632 $56,604,016 $60,226,257 $64,080,294 $68,180,960
294 11.08% 1.00% $101.00 494,000 $55,539,718 $61,693,206 $68,528,466 $76,121,034 $84,554,816
295 7.06% 2.73% $102.73 483,601 $53,531,540 $57,312,515 $61,360,544 $65,694,488 $70,334,542
296 13.03% 1.18% $101.18 492,946 $56,513,270 $63,874,993 $72,195,694 $81,600,295 $92,229,989
297 10.59% 1.00% $101.00 494,000 $55,295,057 $61,150,867 $67,626,814 $74,788,572 $82,708,767
298 0.25% 1.00% $101.00 494,000 $50,122,840 $50,245,982 $50,369,427 $50,493,174 $50,617,226
299 6.06% 1.00% $101.00 494,000 $53,030,002 $56,243,622 $59,651,987 $63,266,899 $67,100,876
300 4.75% 1.00% $101.00 494,000 $52,373,592 $54,859,862 $57,464,161 $60,192,090 $63,049,519
301 13.73% 1.00% $101.00 494,000 $56,863,464 $64,669,070 $73,546,146 $83,641,772 $95,123,217
302 16.50% 3.23% $103.23 480,616 $58,249,984 $67,861,213 $79,058,292 $92,102,885 $107,299,833
303 9.49% 2.36% $102.36 485,826 $54,745,971 $59,942,428 $65,632,129 $71,861,893 $78,682,983
304 3.88% 6.40% $106.40 461,595 $51,940,097 $53,955,474 $56,049,051 $58,223,864 $60,483,063
305 7.30% 3.50% $103.50 479,020 $53,650,142 $57,566,754 $61,769,291 $66,278,624 $71,117,152
306 4.72% 1.00% $101.00 494,000 $52,359,203 $54,829,722 $57,416,811 $60,125,969 $62,962,957
307 11.79% 1.00% $101.00 494,000 $55,894,423 $62,483,730 $69,849,840 $78,084,330 $87,289,571
308 9.81% 1.00% $101.00 494,000 $54,904,100 $60,289,204 $66,202,490 $72,695,763 $79,825,910
309 9.07% 1.00% $101.00 494,000 $54,534,933 $59,481,178 $64,876,040 $70,760,210 $77,178,066
310 3.48% 1.00% $101.00 494,000 $51,738,943 $53,538,365 $55,400,369 $57,327,131 $59,320,903
311 0.34% 1.00% $101.00 494,000 $50,170,607 $50,341,796 $50,513,569 $50,685,928 $50,858,876
312 8.95% 1.65% $101.65 490,090 $54,477,237 $59,355,388 $64,670,351 $70,461,241 $76,770,675
313 11.68% 1.00% $101.00 494,000 $55,840,166 $62,362,482 $69,646,626 $77,781,583 $86,866,729
314 9.65% 1.00% $101.00 494,000 $54,824,003 $60,113,426 $65,913,174 $72,272,481 $79,245,334
315 4.85% 1.00% $101.00 494,000 $52,424,853 $54,967,304 $57,633,056 $60,428,090 $63,358,674
316 6.05% 3.21% $103.21 480,713 $53,023,642 $56,230,132 $59,630,528 $63,236,555 $67,060,649
317 10.21% 1.00% $101.00 494,000 $55,102,683 $60,726,113 $66,923,435 $73,753,216 $81,280,001
318 -0.69% 1.00% $101.00 494,000 $49,657,384 $49,317,115 $48,979,178 $48,643,557 $48,310,236
319 9.14% 1.00% $101.00 494,000 $54,569,376 $59,556,337 $64,999,043 $70,939,144 $77,422,097
320 9.22% 1.00% $101.00 494,000 $54,610,600 $59,646,352 $65,146,460 $71,153,745 $77,714,974
321 18.83% 1.00% $101.00 494,000 $59,417,101 $70,607,838 $83,906,260 $99,709,335 $118,488,792
322 0.90% 1.00% $101.00 494,000 $50,451,614 $50,907,307 $51,367,116 $51,831,078 $52,299,231
323 6.30% 2.42% $102.42 485,481 $53,147,907 $56,494,000 $60,050,756 $63,831,440 $67,850,148
324 7.10% 1.00% $101.00 494,000 $53,549,198 $57,350,333 $61,421,287 $65,781,213 $70,450,625
325 9.93% 1.00% $101.00 494,000 $54,967,438 $60,428,385 $66,431,870 $73,031,795 $80,287,413
326 8.26% 1.00% $101.00 494,000 $54,130,714 $58,602,684 $63,444,102 $68,685,490 $74,359,892
327 11.83% 1.00% $101.00 494,000 $55,915,068 $62,529,898 $69,927,270 $78,199,762 $87,450,901
328 7.69% 3.54% $103.54 478,785 $53,844,767 $57,985,179 $62,443,969 $67,245,620 $72,416,495
329 0.74% 2.71% $102.71 483,727 $50,368,939 $50,740,601 $51,115,005 $51,492,172 $51,872,121
330 7.02% 1.00% $101.00 494,000 $53,510,997 $57,268,536 $61,289,929 $65,593,704 $70,199,689
331 13.26% 1.00% $101.00 494,000 $56,630,007 $64,139,154 $72,644,015 $82,276,622 $93,186,514
332 7.74% 1.00% $101.00 494,000 $53,870,759 $58,041,173 $62,534,441 $67,375,555 $72,591,446
333 5.73% 2.00% $102.00 488,025 $52,863,683 $55,891,380 $59,092,485 $62,476,928 $66,055,211
334 9.78% 7.45% $107.45 455,305 $54,888,657 $60,255,294 $66,146,644 $72,614,009 $79,713,709
335 6.85% 1.00% $101.00 494,000 $53,427,462 $57,089,875 $61,003,343 $65,185,076 $69,653,464
336 8.66% 1.00% $101.00 494,000 $54,330,664 $59,036,421 $64,149,760 $69,705,981 $75,743,445
337 1.10% 1.00% $101.00 494,000 $50,549,986 $51,106,022 $51,668,174 $52,236,510 $52,811,097
338 12.76% 3.81% $103.81 477,143 $56,381,810 $63,578,170 $71,693,046 $80,843,673 $91,162,252
339 9.56% 2.33% $102.33 486,015 $54,781,848 $60,021,017 $65,761,244 $72,050,450 $78,941,135
340 -0.84% 1.00% $101.00 494,000 $49,581,032 $49,165,575 $48,753,600 $48,345,076 $47,939,975
341 13.33% 1.00% $101.00 494,000 $56,666,134 $64,221,015 $72,783,133 $82,486,775 $93,484,133
342 10.17% 1.00% $101.00 494,000 $55,083,810 $60,684,523 $66,854,694 $73,652,225 $81,140,904
343 9.62% 1.00% $101.00 494,000 $54,811,147 $60,085,236 $65,866,814 $72,204,712 $79,152,461
344 -2.34% 1.00% $101.00 494,000 $48,828,314 $47,684,085 $46,566,670 $45,475,440 $44,409,781
345 5.01% 1.68% $101.68 489,891 $52,503,065 $55,131,437 $57,891,388 $60,789,506 $63,832,708
346 7.13% 1.23% $101.23 492,605 $53,566,908 $57,388,272 $61,482,246 $65,868,276 $70,567,198
347 6.81% 2.46% $102.46 485,214 $53,404,093 $57,039,943 $60,923,329 $65,071,102 $69,501,264
348 1.27% 3.68% $103.68 477,919 $50,635,381 $51,278,835 $51,930,467 $52,590,379 $53,258,677
349 15.28% 3.20% $103.20 480,807 $57,640,735 $66,449,086 $76,603,483 $88,309,620 $101,804,628
350 4.16% 1.00% $101.00 494,000 $52,081,769 $54,250,213 $56,508,941 $58,861,712 $61,312,442
351 -7.44% 1.00% $101.00 494,000 $46,278,589 $42,834,155 $39,646,085 $36,695,297 $33,964,131
352 2.76% 1.00% $101.00 494,000 $51,377,769 $52,793,502 $54,248,246 $55,743,077 $57,279,098
353 16.36% 1.00% $101.00 494,000 $58,181,107 $67,700,823 $78,778,176 $91,668,029 $106,666,947
354 7.86% 1.00% $101.00 494,000 $53,931,997 $58,173,205 $62,747,942 $67,682,436 $73,004,978
355 0.80% 1.00% $101.00 494,000 $50,398,442 $50,800,059 $51,204,877 $51,612,920 $52,024,215
356 6.23% 1.00% $101.00 494,000 $53,116,959 $56,428,227 $59,945,917 $63,682,896 $67,652,836
357 17.08% 1.00% $101.00 494,000 $58,540,138 $68,538,956 $80,245,599 $93,951,770 $109,998,992
358 3.55% 1.00% $101.00 494,000 $51,774,191 $53,611,338 $55,513,673 $57,483,510 $59,523,245
359 2.41% 1.00% $101.00 494,000 $51,206,976 $52,443,087 $53,709,037 $55,005,547 $56,333,354
360 3.99% 6.07% $106.07 463,559 $51,995,123 $54,069,857 $56,227,378 $58,470,989 $60,804,125
361 12.58% 1.00% $101.00 494,000 $56,291,536 $63,374,740 $71,349,230 $80,327,154 $90,434,778
362 7.53% 1.00% $101.00 494,000 $53,765,975 $57,815,601 $62,170,243 $66,852,874 $71,888,199
363 12.30% 1.00% $101.00 494,000 $56,150,931 $63,058,541 $70,815,915 $79,527,592 $89,310,966
364 14.54% 1.00% $101.00 494,000 $57,270,032 $65,597,132 $75,134,998 $86,059,675 $98,572,808
365 6.37% 1.00% $101.00 494,000 $53,184,482 $56,571,782 $60,174,819 $64,007,331 $68,083,935
366 6.51% 1.00% $101.00 494,000 $53,254,404 $56,720,631 $60,412,469 $64,344,601 $68,532,667
367 -1.43% 1.00% $101.00 494,000 $49,283,300 $48,576,873 $47,880,572 $47,194,252 $46,517,770
368 8.28% 7.10% $107.10 457,406 $54,140,130 $58,623,074 $63,477,218 $68,733,297 $74,424,593
369 14.68% 1.00% $101.00 494,000 $57,341,837 $65,761,725 $75,417,962 $86,492,089 $99,192,305
370 12.43% 1.00% $101.00 494,000 $56,215,756 $63,204,225 $71,061,466 $79,895,481 $89,827,698
371 7.54% 1.00% $101.00 494,000 $53,771,917 $57,828,381 $62,190,858 $66,882,433 $71,927,933
372 17.26% 1.00% $101.00 494,000 $58,629,977 $68,749,484 $80,615,614 $94,529,832 $110,845,637
373 6.64% 4.60% $104.60 472,414 $53,318,595 $56,857,451 $60,631,187 $64,655,394 $68,946,694
374 4.30% 1.00% $101.00 494,000 $52,147,981 $54,388,238 $56,724,735 $59,161,608 $61,703,168
375 15.64% 1.00% $101.00 494,000 $57,820,898 $66,865,125 $77,324,031 $89,418,899 $103,405,620
376 -1.15% 1.00% $101.00 494,000 $49,426,245 $48,859,075 $48,298,413 $47,744,184 $47,196,315
377 3.98% 1.00% $101.00 494,000 $51,991,318 $54,061,942 $56,215,032 $58,453,872 $60,781,876
378 6.17% 2.74% $102.74 483,539 $53,087,097 $56,364,798 $59,844,870 $63,539,809 $67,462,880
379 4.20% 1.00% $101.00 494,000 $52,100,328 $54,288,885 $56,569,374 $58,945,660 $61,421,765
380 14.85% 5.21% $105.21 468,754 $57,423,136 $65,948,331 $75,739,200 $86,983,648 $99,897,478
381 17.05% 1.00% $101.00 494,000 $58,526,000 $68,505,854 $80,187,473 $93,861,042 $109,866,227
382 5.91% 1.00% $101.00 494,000 $52,955,883 $56,086,510 $59,402,213 $62,913,932 $66,633,256
383 17.27% 1.00% $101.00 494,000 $58,632,860 $68,756,245 $80,627,505 $94,548,424 $110,872,890
384 4.60% 1.00% $101.00 494,000 $52,300,997 $54,707,885 $57,225,538 $59,859,053 $62,613,762
385 4.56% 1.00% $101.00 494,000 $52,278,202 $54,660,208 $57,150,748 $59,754,767 $62,477,436
386 14.20% 1.00% $101.00 494,000 $57,098,242 $65,204,184 $74,460,885 $85,031,712 $97,103,225
387 1.30% 1.00% $101.00 494,000 $50,649,075 $51,306,576 $51,972,612 $52,647,294 $53,330,734
388 9.22% 6.83% $106.83 459,008 $54,610,366 $59,645,841 $65,145,624 $71,152,527 $77,713,310
389 4.70% 1.00% $101.00 494,000 $52,351,998 $54,814,633 $57,393,111 $60,092,881 $62,919,647
390 0.74% 1.00% $101.00 494,000 $50,369,448 $50,741,626 $51,116,554 $51,494,252 $51,874,742
391 10.59% 1.37% $101.37 491,763 $55,296,997 $61,155,158 $67,633,933 $74,799,068 $82,723,277
392 8.26% 4.42% $104.42 473,463 $54,130,350 $58,601,896 $63,442,823 $68,683,645 $74,357,395
393 4.03% 1.00% $101.00 494,000 $52,014,869 $54,110,933 $56,291,462 $58,559,861 $60,919,671
394 9.31% 3.62% $103.62 478,272 $54,657,144 $59,748,068 $65,313,176 $71,396,633 $78,046,722
395 -2.87% 5.15% $105.15 469,070 $48,566,126 $47,173,372 $45,820,559 $44,506,541 $43,230,205
396 12.10% 1.00% $101.00 494,000 $56,050,586 $62,833,363 $70,436,936 $78,960,631 $88,515,792
397 18.97% 1.00% $101.00 494,000 $59,486,512 $70,772,901 $84,200,660 $100,176,071 $119,182,500
398 8.88% 2.55% $102.55 484,720 $54,441,652 $59,277,869 $64,543,701 $70,277,314 $76,520,261
399 8.61% 1.00% $101.00 494,000 $54,303,180 $58,976,707 $64,052,454 $69,565,039 $75,552,056
400 -4.12% 1.93% $101.93 488,402 $47,938,275 $45,961,563 $44,066,361 $42,249,306 $40,507,177
401 12.20% 1.34% $101.34 491,972 $56,099,995 $62,944,188 $70,623,372 $79,239,416 $88,906,616
402 9.22% 1.00% $101.00 494,000 $54,612,251 $59,649,959 $65,152,370 $71,162,352 $77,726,724
403 11.22% 1.35% $101.35 491,883 $55,610,015 $61,849,475 $68,789,005 $76,507,151 $85,091,277
404 8.79% 1.00% $101.00 494,000 $54,393,580 $59,173,232 $64,372,878 $70,029,427 $76,183,025
405 4.13% 1.00% $101.00 494,000 $52,065,588 $54,216,509 $56,456,289 $58,788,598 $61,217,258
406 2.97% 1.00% $101.00 494,000 $51,483,377 $53,010,762 $54,583,461 $56,202,818 $57,870,217
407 6.37% 1.00% $101.00 494,000 $53,184,937 $56,572,752 $60,176,365 $64,009,524 $68,086,851
408 10.83% 1.91% $101.91 488,546 $55,414,254 $61,414,790 $68,065,096 $75,435,530 $83,604,072
409 4.72% 1.17% $101.17 492,977 $52,359,840 $54,831,057 $57,418,907 $60,128,896 $62,966,788
410 8.34% 1.00% $101.00 494,000 $54,169,279 $58,686,215 $63,579,799 $68,881,437 $74,625,155
411 6.60% 1.00% $101.00 494,000 $53,301,403 $56,820,791 $60,572,557 $64,572,046 $68,835,612
412 8.11% 1.00% $101.00 494,000 $54,053,736 $58,436,128 $63,173,821 $68,295,621 $73,832,669
413 4.11% 1.73% $101.73 489,611 $52,057,089 $54,198,811 $56,428,647 $58,750,222 $61,167,312
414 6.94% 1.00% $101.00 494,000 $53,471,145 $57,183,267 $61,153,096 $65,398,521 $69,938,677
415 8.04% 1.47% $101.47 491,186 $54,021,947 $58,367,414 $63,062,427 $68,135,101 $73,615,816
416 7.72% 2.87% $102.87 482,807 $53,860,976 $58,020,095 $62,500,379 $67,326,629 $72,525,559
417 -1.13% 1.00% $101.00 494,000 $49,432,546 $48,871,533 $48,316,887 $47,768,535 $47,226,406
418 17.60% 2.07% $102.07 487,562 $58,798,872 $69,146,147 $81,314,310 $95,623,794 $112,451,425
419 5.74% 1.00% $101.00 494,000 $52,870,620 $55,906,049 $59,115,749 $62,509,725 $66,098,558
420 14.06% 1.00% $101.00 494,000 $57,032,239 $65,053,526 $74,202,965 $84,639,225 $96,543,291
421 12.93% 1.00% $101.00 494,000 $56,463,494 $63,762,522 $72,005,096 $81,313,185 $91,824,530
422 6.49% 1.00% $101.00 494,000 $53,244,525 $56,699,589 $60,378,854 $64,296,868 $68,469,125
423 6.76% 1.00% $101.00 494,000 $53,382,368 $56,993,545 $60,849,008 $64,965,283 $69,360,013
424 -0.70% 1.00% $101.00 494,000 $49,650,703 $49,303,845 $48,959,411 $48,617,383 $48,277,745
425 13.59% 3.19% $103.19 480,877 $56,796,546 $64,516,953 $73,286,802 $83,248,744 $94,564,822
426 2.10% 1.00% $101.00 494,000 $51,048,678 $52,119,351 $53,212,480 $54,328,536 $55,467,999
427 3.86% 3.96% $103.96 476,227 $51,929,019 $53,932,460 $56,013,195 $58,174,205 $60,418,588
428 9.10% 1.04% $101.04 493,756 $54,550,765 $59,515,720 $64,932,561 $70,842,418 $77,290,163
429 9.14% 1.00% $101.00 494,000 $54,570,169 $59,558,067 $65,001,876 $70,943,267 $77,427,721
430 8.09% 1.00% $101.00 494,000 $54,042,915 $58,412,732 $63,135,886 $68,240,946 $73,758,792
431 11.58% 1.00% $101.00 494,000 $55,788,737 $62,247,663 $69,454,370 $77,495,431 $86,467,444
432 5.60% 3.95% $103.95 476,323 $52,802,073 $55,761,178 $58,886,116 $62,186,181 $65,671,185
433 11.17% 1.00% $101.00 494,000 $55,583,815 $61,791,210 $68,691,825 $76,363,074 $84,891,020
434 4.86% 4.56% $104.56 472,632 $52,427,878 $54,973,647 $57,643,033 $60,442,038 $63,376,955
435 9.31% 1.00% $101.00 494,000 $54,656,898 $59,747,530 $65,312,293 $71,395,347 $78,044,964
436 5.91% 1.00% $101.00 494,000 $52,953,105 $56,080,627 $59,392,867 $62,900,734 $66,615,784
437 7.13% 1.00% $101.00 494,000 $53,562,697 $57,379,250 $61,467,748 $65,847,567 $70,539,465
438 15.78% 1.00% $101.00 494,000 $57,888,947 $67,022,603 $77,597,357 $89,840,586 $104,015,537
439 0.32% 1.00% $101.00 494,000 $50,160,564 $50,321,643 $50,483,240 $50,645,356 $50,807,992
440 5.83% 3.15% $103.15 481,076 $52,915,218 $56,000,407 $59,265,475 $62,720,911 $66,377,814
441 1.93% 1.00% $101.00 494,000 $50,966,541 $51,951,765 $52,956,035 $53,979,718 $55,023,190
442 12.54% 1.00% $101.00 494,000 $56,271,499 $63,329,632 $71,273,067 $80,212,847 $90,273,943
443 3.50% 1.00% $101.00 494,000 $51,747,944 $53,556,993 $55,429,286 $57,367,031 $59,372,518
444 0.39% 1.00% $101.00 494,000 $50,194,545 $50,389,847 $50,585,909 $50,782,734 $50,980,324
445 7.18% 1.00% $101.00 494,000 $53,589,490 $57,436,669 $61,560,036 $65,979,419 $70,716,069
446 16.64% 1.00% $101.00 494,000 $58,318,986 $68,022,082 $79,339,576 $92,540,072 $107,936,862
447 1.17% 1.00% $101.00 494,000 $50,584,621 $51,176,078 $51,774,450 $52,379,819 $52,992,266
448 6.41% 1.00% $101.00 494,000 $53,205,627 $56,616,775 $60,246,621 $64,109,185 $68,219,388
449 6.41% 1.00% $101.00 494,000 $53,204,907 $56,615,242 $60,244,173 $64,105,712 $68,214,768
450 12.48% 3.07% $103.07 481,607 $56,240,696 $63,260,317 $71,156,085 $80,037,355 $90,027,130
451 11.60% 3.12% $103.12 481,275 $55,801,390 $62,275,902 $69,501,637 $77,565,759 $86,565,543
452 1.67% 1.00% $101.00 494,000 $50,835,371 $51,684,699 $52,548,216 $53,426,161 $54,318,774
453 12.07% 2.61% $102.61 484,322 $56,032,812 $62,793,520 $70,369,950 $78,860,524 $88,375,538
454 6.84% 1.91% $101.91 488,553 $53,422,079 $57,078,370 $60,984,904 $65,158,807 $69,618,378
455 5.08% 1.00% $101.00 494,000 $52,540,738 $55,210,584 $58,016,097 $60,964,171 $64,062,051
456 12.50% 1.00% $101.00 494,000 $56,249,438 $63,279,985 $71,189,272 $80,087,130 $90,097,121
457 0.70% 3.05% $103.05 481,694 $50,351,717 $50,705,909 $51,062,592 $51,421,784 $51,783,503
458 14.44% 3.91% $103.91 476,559 $57,221,433 $65,485,848 $74,943,881 $85,767,926 $98,155,273
459 6.32% 4.09% $104.09 475,445 $53,158,401 $56,516,311 $60,086,335 $63,881,869 $67,917,160
460 13.93% 3.92% $103.92 476,504 $56,963,102 $64,895,900 $73,933,436 $84,229,557 $95,959,537
461 11.16% 1.00% $101.00 494,000 $55,579,220 $61,780,994 $68,674,789 $76,337,824 $84,855,934
462 13.95% 1.00% $101.00 494,000 $56,977,370 $64,928,415 $73,989,007 $84,313,981 $96,079,779
463 7.93% 2.41% $102.41 485,526 $53,967,362 $58,249,523 $62,871,461 $67,860,138 $73,244,653
464 14.47% 1.00% $101.00 494,000 $57,236,408 $65,520,129 $75,002,736 $85,857,745 $98,283,779
465 0.79% 1.00% $101.00 494,000 $50,392,994 $50,789,077 $51,188,272 $51,590,606 $51,996,102
466 11.24% 1.00% $101.00 494,000 $55,618,782 $61,868,979 $68,821,545 $76,555,410 $85,158,374
467 8.86% 1.00% $101.00 494,000 $54,432,332 $59,257,575 $64,510,560 $70,229,204 $76,454,787
468 18.75% 1.00% $101.00 494,000 $59,373,903 $70,505,207 $83,723,387 $99,419,686 $118,058,696
469 3.06% 1.00% $101.00 494,000 $51,531,334 $53,109,568 $54,736,138 $56,412,524 $58,140,252
470 17.77% 1.00% $101.00 494,000 $58,885,321 $69,349,621 $81,673,494 $96,187,399 $113,280,518
471 11.87% 1.00% $101.00 494,000 $55,935,317 $62,575,193 $70,003,265 $78,313,096 $87,609,356
472 5.15% 1.49% $101.49 491,090 $52,576,759 $55,286,312 $58,135,502 $61,131,526 $64,281,950
473 6.63% 1.00% $101.00 494,000 $53,316,616 $56,853,231 $60,624,438 $64,645,798 $68,933,904
474 9.76% 1.00% $101.00 494,000 $54,879,471 $60,235,126 $66,113,437 $72,565,408 $79,647,024
475 10.00% 1.00% $101.00 494,000 $55,001,134 $60,502,495 $66,554,118 $73,211,039 $80,533,804
476 -4.51% 1.00% $101.00 494,000 $47,743,701 $45,589,220 $43,531,961 $41,567,539 $39,691,763
477 4.39% 1.00% $101.00 494,000 $52,193,904 $54,484,072 $56,874,729 $59,370,283 $61,975,337
478 2.65% 1.00% $101.00 494,000 $51,326,853 $52,688,916 $54,087,125 $55,522,438 $56,995,839
479 0.04% 1.21% $101.21 492,728 $50,020,107 $50,040,223 $50,060,346 $50,080,478 $50,100,618
480 7.98% 1.00% $101.00 494,000 $53,988,478 $58,295,115 $62,945,291 $67,966,410 $73,388,061
481 15.39% 2.27% $102.27 486,385 $57,692,860 $66,569,323 $76,811,493 $88,629,495 $102,265,782
482 -1.79% 1.00% $101.00 494,000 $49,106,675 $48,229,311 $47,367,622 $46,521,329 $45,690,156
483 8.19% 1.00% $101.00 494,000 $54,093,696 $58,522,558 $63,314,029 $68,497,796 $74,105,978
484 2.20% 1.00% $101.00 494,000 $51,099,684 $52,223,554 $53,372,143 $54,545,993 $55,745,660
485 9.20% 1.00% $101.00 494,000 $54,598,299 $59,619,484 $65,102,448 $71,089,658 $77,627,488
486 4.24% 1.00% $101.00 494,000 $52,117,642 $54,324,972 $56,625,789 $59,024,052 $61,523,888
487 10.16% 3.56% $103.56 478,630 $55,080,335 $60,676,865 $66,842,041 $73,633,639 $81,115,309
488 4.29% 1.00% $101.00 494,000 $52,145,391 $54,382,835 $56,716,284 $59,149,855 $61,687,846
489 7.98% 1.00% $101.00 494,000 $53,988,933 $58,296,097 $62,946,881 $67,968,698 $73,391,149
490 6.67% 1.00% $101.00 494,000 $53,335,040 $56,892,531 $60,687,308 $64,735,201 $69,053,091
491 7.72% 1.00% $101.00 494,000 $53,862,135 $58,022,592 $62,504,413 $67,332,423 $72,533,361
492 6.77% 1.00% $101.00 494,000 $53,384,305 $56,997,681 $60,855,632 $64,974,713 $69,372,599
493 5.20% 3.44% $103.44 479,340 $52,598,455 $55,331,949 $58,207,501 $61,232,493 $64,414,690
494 10.20% 1.00% $101.00 494,000 $55,100,096 $60,720,411 $66,914,009 $73,739,366 $81,260,922
495 16.24% 4.36% $104.36 473,853 $58,121,137 $67,561,331 $78,534,827 $91,290,668 $106,118,348
496 5.17% 1.00% $101.00 494,000 $52,584,141 $55,301,838 $58,159,993 $61,165,865 $64,327,090
497 3.70% 1.00% $101.00 494,000 $51,851,607 $53,771,783 $55,763,068 $57,828,093 $59,969,592
498 1.69% 1.00% $101.00 494,000 $50,843,425 $51,701,078 $52,573,198 $53,460,030 $54,361,821
499 7.75% 1.00% $101.00 494,000 $53,874,109 $58,048,392 $62,546,108 $67,392,317 $72,614,020
500 8.28% 1.45% $101.45 491,311 $54,140,856 $58,624,646 $63,479,771 $68,736,983 $74,429,582
501 7.33% 1.00% $101.00 494,000 $53,662,929 $57,594,200 $61,813,469 $66,341,837 $71,201,946
502 7.15% 1.00% $101.00 494,000 $53,575,730 $57,407,176 $61,512,627 $65,911,678 $70,625,325
503 8.90% 1.00% $101.00 494,000 $54,448,445 $59,292,663 $64,567,866 $70,312,397 $76,568,014
504 5.68% 1.00% $101.00 494,000 $52,840,961 $55,843,342 $59,016,317 $62,369,577 $65,913,368
505 7.16% 1.00% $101.00 494,000 $53,577,545 $57,411,067 $61,518,881 $65,920,612 $70,637,292
506 17.65% 1.28% $101.28 492,335 $58,826,218 $69,210,478 $81,427,814 $95,801,806 $112,713,159
507 15.65% 2.30% $102.30 486,210 $57,824,277 $66,872,941 $77,337,590 $89,439,805 $103,435,842
508 6.47% 1.00% $101.00 494,000 $53,236,163 $56,681,781 $60,350,411 $64,256,487 $68,415,376
509 15.78% 1.00% $101.00 494,000 $57,891,828 $67,029,275 $77,608,945 $89,858,473 $104,041,425
510 9.95% 1.00% $101.00 494,000 $54,974,140 $60,443,122 $66,456,173 $73,067,420 $80,336,372
511 7.62% 5.82% $105.82 465,062 $53,811,522 $57,913,597 $62,328,376 $67,079,695 $72,193,209
512 10.44% 5.26% $105.26 468,460 $55,219,648 $60,984,190 $67,350,510 $74,381,429 $82,146,327
513 13.82% 3.09% $103.09 481,445 $56,909,851 $64,774,622 $73,726,282 $83,915,034 $95,511,842
514 2.59% 1.00% $101.00 494,000 $51,293,569 $52,620,604 $53,981,971 $55,378,559 $56,811,279
515 9.73% 1.00% $101.00 494,000 $54,866,356 $60,206,340 $66,066,050 $72,496,068 $79,551,902
516 17.79% 2.55% $102.55 484,726 $58,896,627 $69,376,254 $81,720,548 $96,261,293 $113,389,310
517 9.59% 1.19% $101.19 492,853 $54,793,583 $60,046,735 $65,803,515 $72,112,207 $79,025,724
518 7.68% 1.00% $101.00 494,000 $53,838,730 $57,972,178 $62,422,969 $67,215,468 $72,375,909
519 19.00% 1.00% $101.00 494,000 $59,499,585 $70,804,013 $84,256,188 $100,264,165 $119,313,524
520 6.67% 2.60% $102.60 484,370 $53,336,155 $56,894,908 $60,691,112 $64,740,611 $69,060,305
521 -2.41% 3.17% $103.17 480,977 $48,796,166 $47,621,316 $46,474,753 $45,355,795 $44,263,778
522 15.80% 8.15% $108.15 451,102 $57,901,981 $67,052,788 $77,649,785 $89,921,527 $104,132,691
523 4.69% 1.00% $101.00 494,000 $52,342,696 $54,795,157 $57,362,526 $60,050,185 $62,863,773
524 15.31% 1.00% $101.00 494,000 $57,654,830 $66,481,589 $76,659,695 $88,396,034 $101,929,167
525 13.16% 2.70% $102.70 483,775 $56,581,221 $64,028,691 $72,456,431 $81,993,466 $92,785,809
526 11.28% 2.26% $102.26 486,422 $55,640,125 $61,916,469 $68,900,802 $76,672,984 $85,321,887
527 -1.60% 1.00% $101.00 494,000 $49,199,127 $48,411,083 $47,635,661 $46,872,659 $46,121,878
528 11.36% 1.00% $101.00 494,000 $55,678,451 $62,001,798 $69,043,282 $76,884,460 $85,616,152
529 6.90% 1.31% $101.31 492,158 $53,452,304 $57,142,977 $61,088,476 $65,306,397 $69,815,548
530 11.73% 1.00% $101.00 494,000 $55,864,552 $62,416,964 $69,737,914 $77,917,547 $87,056,577
531 4.01% 1.00% $101.00 494,000 $52,004,186 $54,088,707 $56,256,783 $58,511,764 $60,857,133
532 13.95% 1.00% $101.00 494,000 $56,973,541 $64,919,688 $73,974,091 $84,291,318 $96,047,498
533 6.56% 1.00% $101.00 494,000 $53,277,642 $56,770,143 $60,491,588 $64,456,984 $68,682,322
534 1.99% 1.00% $101.00 494,000 $50,993,375 $52,006,485 $53,039,723 $54,093,490 $55,168,192
535 13.34% 1.00% $101.00 494,000 $56,669,488 $64,228,618 $72,796,059 $82,506,308 $93,511,806
536 5.74% 1.00% $101.00 494,000 $52,868,436 $55,901,431 $59,108,425 $62,499,400 $66,084,911
537 16.57% 1.78% $101.78 489,350 $58,285,753 $67,944,580 $79,204,020 $92,329,319 $107,629,678
538 8.90% 1.00% $101.00 494,000 $54,449,744 $59,295,493 $64,572,488 $70,319,109 $76,577,150
539 8.51% 1.52% $101.52 490,851 $54,255,987 $58,874,243 $63,885,604 $69,323,530 $75,224,331
540 3.79% 1.00% $101.00 494,000 $51,897,366 $53,866,731 $55,910,829 $58,032,494 $60,234,672
541 10.89% 1.00% $101.00 493,990 $55,444,360 $61,481,540 $68,176,093 $75,599,596 $83,831,424
542 13.58% 1.00% $101.00 494,000 $56,790,187 $64,502,506 $73,262,187 $83,211,466 $94,511,893
543 10.22% 1.00% $101.00 494,000 $55,111,623 $60,745,819 $66,956,013 $73,801,091 $81,345,957
544 8.25% 2.30% $102.30 486,189 $54,124,440 $58,589,099 $63,422,043 $68,653,651 $74,316,808
545 4.08% 1.00% $101.00 494,000 $52,041,036 $54,165,388 $56,376,458 $58,677,786 $61,073,055
546 12.49% 4.26% $104.26 474,415 $56,244,129 $63,268,041 $71,169,118 $80,056,901 $90,054,614
547 8.23% 1.00% $101.00 494,000 $54,113,106 $58,564,564 $63,382,209 $68,596,163 $74,239,029
548 13.95% 1.68% $101.68 489,949 $56,974,680 $64,922,283 $73,978,526 $84,298,056 $96,057,096
549 10.64% 1.00% $101.00 494,000 $55,317,594 $61,200,725 $67,709,537 $74,910,574 $82,877,455
550 10.64% 3.37% $103.37 479,783 $55,317,778 $61,201,132 $67,710,213 $74,911,571 $82,878,833
551 7.66% 1.00% $101.00 494,000 $53,830,968 $57,955,462 $62,395,972 $67,176,712 $72,323,748
552 3.62% 6.46% $106.46 461,212 $51,811,158 $53,687,922 $55,632,668 $57,647,859 $59,736,046
553 14.01% 1.00% $101.00 494,000 $57,006,334 $64,994,443 $74,101,899 $84,485,552 $96,324,233
554 5.59% 1.00% $101.00 494,000 $52,794,031 $55,744,194 $58,859,214 $62,148,303 $65,621,189
555 10.43% 1.76% $101.76 489,413 $55,215,145 $60,974,244 $67,334,034 $74,357,169 $82,112,836
556 9.58% 1.00% $101.00 494,000 $54,788,263 $60,035,076 $65,784,351 $72,084,207 $78,987,370
557 5.32% 1.00% $101.00 494,000 $52,657,897 $55,457,082 $58,405,065 $61,509,758 $64,779,490
558 11.03% 1.33% $101.33 492,036 $55,513,285 $61,634,496 $68,430,668 $75,976,223 $84,353,795
559 11.24% 1.00% $101.00 494,000 $55,618,399 $61,868,125 $68,820,121 $76,553,299 $85,155,438
560 2.22% 1.00% $101.00 494,000 $51,107,591 $52,239,717 $53,396,922 $54,579,761 $55,788,802
561 5.37% 1.00% $101.00 494,000 $52,683,940 $55,511,951 $58,491,766 $61,631,534 $64,939,841
562 12.85% 1.00% $101.00 494,000 $56,425,685 $63,677,159 $71,860,547 $81,095,612 $91,517,509
563 -3.08% 5.22% $105.22 468,663 $48,460,072 $46,967,571 $45,521,037 $44,119,055 $42,760,251
564 11.67% 1.19% $101.19 492,836 $55,835,389 $62,351,813 $69,628,755 $77,754,972 $86,829,582
565 4.00% 1.00% $101.00 494,000 $52,001,195 $54,082,486 $56,247,079 $58,498,307 $60,839,637
566 4.57% 1.00% $101.00 494,000 $52,285,856 $54,676,214 $57,175,853 $59,789,768 $62,523,183
567 9.87% 3.89% $103.89 476,665 $54,936,549 $60,360,489 $66,319,940 $72,867,773 $80,062,081
568 12.24% 1.00% $101.00 494,000 $56,122,018 $62,993,619 $70,706,581 $79,363,921 $89,081,268
569 6.96% 1.00% $101.00 494,000 $53,481,125 $57,204,614 $61,187,342 $65,447,358 $70,003,967
570 7.74% 1.00% $101.00 494,000 $53,870,457 $58,040,522 $62,533,388 $67,374,043 $72,589,410
571 0.69% 1.00% $101.00 494,000 $50,346,622 $50,695,647 $51,047,091 $51,400,972 $51,757,306
572 2.73% 1.00% $101.00 494,000 $51,364,533 $52,766,306 $54,206,333 $55,685,660 $57,205,359
573 6.03% 2.13% $102.13 487,222 $53,016,963 $56,215,968 $59,607,998 $63,204,701 $67,018,426
574 9.57% 1.06% $101.06 493,633 $54,783,728 $60,025,136 $65,768,014 $72,060,339 $78,954,680
575 20.92% 1.00% $101.00 494,000 $60,459,591 $73,107,242 $88,400,679 $106,893,377 $129,254,597
576 13.43% 1.00% $101.00 494,000 $56,713,284 $64,327,932 $72,964,967 $82,761,658 $93,873,709
577 10.76% 1.53% $101.53 490,828 $55,380,741 $61,340,529 $67,941,678 $75,253,209 $83,351,569
578 12.53% 1.00% $101.00 494,000 $56,263,359 $63,311,312 $71,242,142 $80,166,445 $90,208,670
579 5.66% 1.00% $101.00 494,000 $52,830,508 $55,821,251 $58,981,300 $62,320,241 $65,848,199
580 9.73% 1.00% $101.00 494,000 $54,863,794 $60,200,717 $66,056,794 $72,482,527 $79,533,328
581 -0.02% 3.35% $103.35 479,917 $49,988,825 $49,977,653 $49,966,483 $49,955,315 $49,944,150
582 10.51% 1.39% $101.39 491,653 $55,256,254 $61,065,071 $67,484,541 $74,578,859 $82,418,967
583 2.78% 1.00% $101.00 494,000 $51,391,574 $52,821,878 $54,291,990 $55,803,017 $57,356,098
584 3.17% 1.00% $101.00 494,000 $51,584,796 $53,219,823 $54,906,674 $56,646,992 $58,442,470
585 16.43% 1.00% $101.00 494,000 $58,216,035 $67,782,134 $78,920,142 $91,888,354 $106,987,513
586 13.86% 1.00% $101.00 494,000 $56,930,500 $64,821,636 $73,806,563 $84,036,890 $95,685,243
587 8.79% 1.47% $101.47 491,156 $54,393,052 $59,172,082 $64,371,002 $70,026,705 $76,179,324
588 7.48% 1.92% $101.92 488,454 $53,741,859 $57,763,748 $62,086,624 $66,733,011 $71,727,122
589 -2.37% 1.00% $101.00 494,000 $48,813,564 $47,655,280 $46,524,481 $45,420,514 $44,342,743
590 20.33% 9.65% $109.65 442,078 $60,167,436 $72,402,406 $87,125,343 $104,842,169 $126,161,689
591 18.61% 1.00% $101.00 494,000 $59,304,647 $70,340,823 $83,430,753 $98,956,627 $117,371,756
592 -1.91% 1.00% $101.00 494,000 $49,046,491 $48,111,166 $47,193,677 $46,293,685 $45,410,856
593 7.01% 7.74% $107.74 453,548 $53,502,924 $57,251,258 $61,262,194 $65,554,130 $70,146,753
594 12.44% 1.00% $101.00 494,000 $56,218,290 $63,209,924 $71,071,077 $79,909,889 $89,847,947
595 21.40% 1.34% $101.34 491,986 $60,698,715 $73,686,679 $89,453,734 $108,594,533 $131,830,971
596 8.38% 1.00% $101.00 494,000 $54,191,609 $58,734,609 $63,658,459 $68,995,086 $74,779,094
597 5.83% 1.00% $101.00 494,000 $52,916,505 $56,003,130 $59,269,798 $62,727,012 $66,385,885
598 7.68% 1.95% $101.95 488,270 $53,840,717 $57,976,456 $62,429,878 $67,225,388 $72,389,261
599 13.93% 1.00% $101.00 494,000 $56,963,288 $64,896,324 $73,934,160 $84,230,657 $95,961,104
600 15.22% 1.00% $101.00 494,000 $57,610,958 $66,380,450 $76,484,827 $88,127,283 $101,541,944
601 5.70% 1.00% $101.00 494,000 $52,847,912 $55,858,037 $59,039,612 $62,402,405 $65,956,736
602 12.70% 6.50% $106.50 460,986 $56,350,024 $63,506,504 $71,571,860 $80,661,520 $90,905,571
603 5.11% 3.04% $103.04 481,754 $52,553,672 $55,237,769 $58,058,952 $61,024,223 $64,140,940
604 8.49% 1.00% $101.00 494,000 $54,246,470 $58,853,589 $63,851,989 $69,274,900 $75,158,375
605 8.70% 1.00% $101.00 494,000 $54,351,040 $59,080,711 $64,221,961 $69,810,607 $75,885,582
606 15.05% 1.00% $101.00 494,000 $57,523,592 $66,179,273 $76,137,391 $87,593,924 $100,774,344
607 7.92% 1.00% $101.00 494,000 $53,962,123 $58,238,214 $62,853,153 $67,833,792 $73,209,108
608 -3.03% 1.00% $101.00 494,000 $48,483,085 $47,012,191 $45,585,922 $44,202,923 $42,861,882
609 -0.65% 2.97% $102.97 482,205 $49,676,163 $49,354,423 $49,034,766 $48,717,181 $48,401,652
610 3.05% 2.58% $102.58 484,517 $51,526,744 $53,100,106 $54,721,511 $56,392,426 $58,114,361
611 13.00% 2.48% $102.48 485,133 $56,497,665 $63,839,723 $72,135,906 $81,510,205 $92,102,726
612 12.75% 1.00% $101.00 494,000 $56,376,484 $63,566,158 $71,672,730 $80,813,129 $91,119,201
613 3.61% 1.00% $101.00 494,000 $51,803,742 $53,672,554 $55,608,782 $57,614,860 $59,693,307
614 12.68% 1.00% $101.00 494,000 $56,338,160 $63,479,764 $71,526,662 $80,593,610 $90,809,913
615 -0.98% 1.00% $101.00 494,000 $49,511,036 $49,026,853 $48,547,405 $48,072,646 $47,602,530
616 4.26% 1.00% $101.00 494,000 $52,132,088 $54,355,091 $56,672,887 $59,089,518 $61,609,199
617 15.00% 1.98% $101.98 488,095 $57,500,795 $66,126,829 $76,046,906 $87,455,151 $100,574,815
618 3.40% 1.00% $101.00 494,000 $51,698,570 $53,454,844 $55,270,780 $57,148,406 $59,089,818
619 -2.18% 1.00% $101.00 494,000 $48,910,223 $47,844,199 $46,801,409 $45,781,348 $44,783,519
620 11.26% 1.00% $101.00 494,000 $55,632,086 $61,898,581 $68,870,944 $76,628,686 $85,260,274
621 11.01% 1.00% $101.00 494,000 $55,504,600 $61,615,212 $68,398,554 $75,928,688 $84,287,829
622 1.65% 1.00% $101.00 494,000 $50,822,674 $51,658,885 $52,508,854 $53,372,808 $54,250,977
623 9.44% 3.39% $103.39 479,687 $54,719,442 $59,884,347 $65,536,762 $71,722,701 $78,492,524
624 -6.29% 1.00% $101.00 494,000 $46,856,348 $43,910,348 $41,149,571 $38,562,373 $36,137,839
625 4.41% 2.22% $102.22 486,660 $52,203,255 $54,503,597 $56,905,304 $59,412,842 $62,030,875
626 13.25% 3.65% $103.65 478,116 $56,624,781 $64,127,316 $72,623,903 $82,246,252 $93,143,520
627 3.29% 1.00% $101.00 494,000 $51,644,380 $53,342,840 $55,097,158 $56,909,171 $58,780,777
628 2.75% 1.00% $101.00 494,000 $51,373,646 $52,785,030 $54,235,189 $55,725,188 $57,256,121
629 8.08% 1.87% $101.87 488,790 $54,038,114 $58,402,354 $63,119,061 $68,216,700 $73,726,035
630 10.51% 1.45% $101.45 491,300 $55,255,323 $61,063,014 $67,481,131 $74,573,834 $82,412,025
631 4.22% 1.00% $101.00 494,000 $52,108,927 $54,306,805 $56,597,386 $58,984,581 $61,472,464
632 4.76% 1.00% $101.00 494,000 $52,378,354 $54,869,840 $57,479,838 $60,213,987 $63,078,191
633 13.44% 1.39% $101.39 491,637 $56,719,816 $64,342,750 $72,990,179 $82,799,790 $93,927,777
634 9.05% 1.00% $101.00 494,000 $54,522,684 $59,454,461 $64,832,335 $70,696,658 $77,091,430
635 2.59% 1.59% $101.59 490,450 $51,294,964 $52,623,466 $53,986,376 $55,384,584 $56,819,005
636 12.59% 1.00% $101.00 494,000 $56,295,422 $63,383,490 $71,364,006 $80,349,336 $90,465,996
637 -8.88% 1.00% $101.00 494,000 $45,559,718 $41,513,759 $37,827,103 $34,467,844 $31,406,905
638 14.22% 1.19% $101.19 492,883 $57,112,106 $65,235,852 $74,515,138 $85,114,329 $97,221,171
639 13.40% 1.00% $101.00 494,000 $56,698,159 $64,293,625 $72,906,604 $82,673,405 $93,748,598
640 17.57% 1.00% $101.00 494,000 $58,787,372 $69,119,102 $81,266,608 $95,549,006 $112,341,500
641 4.30% 5.65% $105.65 466,107 $52,149,187 $54,390,754 $56,728,672 $59,167,083 $61,710,306
642 3.98% 1.00% $101.00 494,000 $51,989,804 $54,058,794 $56,210,122 $58,447,065 $60,773,029
643 -0.80% 1.00% $101.00 494,000 $49,599,383 $49,201,976 $48,807,753 $48,416,689 $48,028,758
644 10.00% 1.00% $101.00 494,000 $54,998,225 $60,496,095 $66,543,556 $73,195,549 $80,512,506
645 2.18% 2.81% $102.81 483,154 $51,092,032 $52,207,916 $53,348,170 $54,513,329 $55,703,936
646 1.05% 1.00% $101.00 494,000 $50,526,550 $51,058,644 $51,596,343 $52,139,703 $52,688,786
647 4.97% 1.00% $101.00 494,000 $52,486,142 $55,095,901 $57,835,425 $60,711,167 $63,729,898
648 5.41% 1.00% $101.00 494,000 $52,706,993 $55,560,542 $58,568,582 $61,739,477 $65,082,043
649 6.12% 1.00% $101.00 494,000 $53,061,812 $56,311,118 $59,759,400 $63,418,841 $67,302,373
650 14.22% 4.13% $104.13 475,207 $57,112,380 $65,236,479 $74,516,212 $85,115,964 $97,223,506
651 11.55% 4.89% $104.89 470,670 $55,774,307 $62,215,467 $69,400,492 $77,415,287 $86,355,681
652 -1.95% 4.17% $104.17 474,986 $49,026,659 $48,072,265 $47,136,451 $46,218,854 $45,319,120
653 13.87% 1.00% $101.00 494,000 $56,933,959 $64,829,513 $73,820,017 $84,057,316 $95,714,315
654 5.23% 1.00% $101.00 494,000 $52,616,521 $55,369,966 $58,267,500 $61,316,663 $64,525,390
655 11.60% 1.00% $101.00 494,000 $55,797,729 $62,267,732 $69,487,962 $77,545,410 $86,537,156
656 4.64% 5.20% $105.20 468,780 $52,318,822 $54,745,183 $57,284,070 $59,940,701 $62,720,538
657 9.11% 1.97% $101.97 488,189 $54,555,791 $59,526,687 $64,950,510 $70,868,530 $77,325,774
658 10.77% 1.00% $101.00 494,000 $55,387,229 $61,354,903 $67,965,561 $75,288,482 $83,400,408
659 3.28% 1.00% $101.00 494,000 $51,641,222 $53,336,316 $55,087,051 $56,895,252 $58,762,807
660 7.53% 1.25% $101.25 492,490 $53,765,702 $57,815,014 $62,169,296 $66,851,517 $71,886,374
661 3.69% 1.00% $101.00 494,000 $51,847,089 $53,762,412 $55,748,491 $57,807,939 $59,943,467
662 -3.16% 4.22% $104.22 474,680 $48,417,814 $46,885,693 $45,402,055 $43,965,365 $42,574,137
663 6.30% 1.00% $101.00 494,000 $53,150,330 $56,499,152 $60,058,972 $63,843,084 $67,865,620
664 7.17% 1.00% $101.00 494,000 $53,583,186 $57,423,157 $61,538,314 $65,948,379 $70,674,485
665 16.14% 1.00% $101.00 494,000 $58,068,285 $67,438,515 $78,320,779 $90,959,066 $105,636,740
666 5.57% 4.15% $104.15 475,098 $52,786,220 $55,727,699 $58,833,092 $62,111,530 $65,572,657
667 14.06% 1.00% $101.00 494,000 $57,027,734 $65,043,250 $74,185,383 $84,612,486 $96,505,168
668 -0.18% 1.00% $101.00 494,000 $49,909,721 $49,819,605 $49,729,652 $49,639,861 $49,550,233
669 8.24% 1.00% $101.00 494,000 $54,118,881 $58,577,065 $63,402,504 $68,625,451 $74,278,652
670 7.08% 1.55% $101.55 490,707 $53,538,647 $57,327,734 $61,384,985 $65,729,381 $70,381,242
671 7.20% 1.00% $101.00 494,000 $53,598,491 $57,455,964 $61,591,059 $66,023,757 $70,775,474
672 0.97% 4.50% $104.50 472,979 $50,483,124 $50,970,916 $51,463,421 $51,960,685 $52,462,753
673 9.15% 5.73% $105.73 465,645 $54,572,924 $59,564,080 $65,011,719 $70,957,592 $77,447,265
674 12.49% 8.52% $108.52 448,867 $56,244,113 $63,268,004 $71,169,055 $80,056,808 $90,054,482
675 3.05% 5.90% $105.90 464,627 $51,527,486 $53,101,636 $54,723,875 $56,395,674 $58,118,546
676 8.10% 1.00% $101.00 494,000 $54,052,407 $58,433,255 $63,169,162 $68,288,906 $73,823,595
677 2.88% 1.00% $101.00 494,000 $51,441,499 $52,924,556 $54,450,370 $56,020,173 $57,635,234
678 15.07% 1.00% $101.00 494,000 $57,536,688 $66,209,408 $76,189,401 $87,673,715 $100,889,103
679 1.75% 1.00% $101.00 494,000 $50,874,660 $51,764,620 $52,670,149 $53,591,518 $54,529,005
680 -2.12% 4.47% $104.47 473,152 $48,940,144 $47,902,754 $46,887,354 $45,893,478 $44,920,668
681 17.48% 1.00% $101.00 494,000 $58,740,383 $69,008,651 $81,071,892 $95,243,880 $111,893,239
682 13.00% 1.00% $101.00 494,000 $56,498,303 $63,841,165 $72,138,350 $81,513,888 $92,107,927
683 17.95% 1.00% $101.00 494,000 $58,975,318 $69,561,763 $82,048,542 $96,776,777 $114,148,824
684 5.44% 1.00% $101.00 494,000 $52,721,695 $55,591,542 $58,617,606 $61,808,391 $65,172,863
685 10.10% 1.00% $101.00 494,000 $55,050,107 $60,610,285 $66,732,053 $73,472,132 $80,892,974
686 5.70% 1.00% $101.00 494,000 $52,851,957 $55,866,588 $59,053,170 $62,421,513 $65,981,983
687 5.32% 2.42% $102.42 485,479 $52,658,197 $55,457,715 $58,406,066 $61,511,163 $64,781,340
688 10.46% 1.00% $101.00 494,000 $55,232,269 $61,012,070 $67,396,701 $74,449,454 $82,240,245
689 13.89% 2.42% $102.42 485,472 $56,944,589 $64,853,724 $73,861,373 $84,120,110 $95,803,702
690 6.45% 1.00% $101.00 494,000 $53,227,063 $56,662,405 $60,319,468 $64,212,563 $68,356,923
691 -2.15% 1.35% $101.35 491,928 $48,925,112 $47,873,333 $46,844,164 $45,837,119 $44,851,724
692 6.25% 1.00% $101.00 494,000 $53,126,865 $56,449,275 $59,979,459 $63,730,412 $67,715,940
693 3.17% 1.00% $101.00 494,000 $51,587,180 $53,224,742 $54,914,287 $56,657,464 $58,455,975
694 7.22% 1.00% $101.00 494,000 $53,609,290 $57,479,119 $61,628,294 $66,076,981 $70,846,801
695 10.98% 1.00% $101.00 494,000 $55,488,064 $61,578,506 $68,337,442 $75,838,247 $84,162,351
696 4.90% 1.00% $101.00 494,000 $52,452,243 $55,024,755 $57,723,436 $60,554,473 $63,524,358
697 10.11% 1.00% $101.00 494,000 $55,055,067 $60,621,207 $66,750,092 $73,498,615 $80,929,423
698 11.38% 1.00% $101.00 494,000 $55,691,041 $62,029,841 $69,090,128 $76,954,023 $85,712,993
699 9.93% 3.07% $103.07 481,570 $54,964,029 $60,420,890 $66,419,512 $73,013,680 $80,262,521
700 3.58% 1.00% $101.00 494,000 $51,789,327 $53,642,687 $55,562,373 $57,550,758 $59,610,300
701 11.98% 1.00% $101.00 494,000 $55,991,660 $62,701,319 $70,215,019 $78,629,109 $88,051,486
702 7.19% 1.68% $101.68 489,927 $53,594,987 $57,448,452 $61,578,980 $66,006,493 $70,752,342
703 1.87% 1.00% $101.00 494,000 $50,933,655 $51,884,744 $52,853,593 $53,840,534 $54,845,904
704 12.04% 1.00% $101.00 494,000 $56,018,070 $62,760,484 $70,314,424 $78,777,567 $88,259,346
705 1.38% 2.20% $102.20 486,776 $50,690,010 $51,389,542 $52,098,728 $52,817,701 $53,546,596
706 11.29% 1.00% $101.00 494,000 $55,644,666 $61,926,576 $68,917,673 $76,698,017 $85,356,711
707 8.27% 3.67% $103.67 477,970 $54,137,260 $58,616,858 $63,467,122 $68,718,722 $74,404,866
708 1.92% 1.12% $101.12 493,307 $50,960,399 $51,939,246 $52,936,894 $53,953,705 $54,990,046
709 5.48% 1.00% $101.00 494,000 $52,738,519 $55,627,028 $58,673,742 $61,887,326 $65,276,919
710 7.87% 1.00% $101.00 494,000 $53,935,214 $58,180,147 $62,759,174 $67,698,590 $73,026,760
711 4.54% 1.00% $101.00 494,000 $52,269,387 $54,641,776 $57,121,842 $59,714,474 $62,424,778
712 6.45% 1.00% $101.00 494,000 $53,224,946 $56,657,898 $60,312,272 $64,202,348 $68,343,331
713 5.20% 1.00% $101.00 494,000 $52,600,737 $55,336,750 $58,215,076 $61,243,118 $64,428,662
714 22.85% 1.00% $101.00 494,000 $61,424,378 $75,459,085 $92,700,548 $113,881,471 $139,901,971
715 10.04% 1.00% $101.00 494,000 $55,019,759 $60,543,478 $66,621,752 $73,310,255 $80,670,252
716 -6.96% 1.00% $101.00 494,000 $46,521,939 $43,285,817 $40,274,803 $37,473,239 $34,866,555
717 9.66% 1.00% $101.00 494,000 $54,828,520 $60,123,332 $65,929,466 $72,296,301 $79,277,984
718 14.24% 1.00% $101.00 494,000 $57,118,167 $65,249,699 $74,538,864 $85,150,465 $97,272,769
719 14.01% 1.00% $101.00 494,000 $57,004,658 $64,990,621 $74,095,362 $84,475,616 $96,310,072
720 -0.66% 1.00% $101.00 494,000 $49,669,017 $49,340,226 $49,013,611 $48,689,158 $48,366,853
721 2.88% 1.00% $101.00 494,000 $51,438,600 $52,918,591 $54,441,165 $56,007,546 $57,618,995
722 8.62% 1.00% $101.00 494,000 $54,312,425 $58,996,790 $64,085,174 $69,612,425 $75,616,392
723 9.95% 2.01% $102.01 487,930 $54,974,637 $60,444,215 $66,457,976 $73,070,062 $80,340,003
724 11.13% 2.23% $102.23 486,619 $55,565,733 $61,751,015 $68,624,808 $76,263,756 $84,753,031
725 -1.99% 1.00% $101.00 494,000 $49,003,473 $48,026,808 $47,069,608 $46,131,485 $45,212,060
726 8.32% 1.00% $101.00 494,000 $54,159,072 $58,664,102 $63,543,867 $68,829,538 $74,554,879
727 7.55% 1.00% $101.00 494,000 $53,774,879 $57,834,753 $62,201,137 $66,897,172 $71,947,747
728 2.88% 1.00% $101.00 494,000 $51,440,417 $52,922,331 $54,446,936 $56,015,462 $57,629,175
729 2.54% 1.00% $101.00 494,000 $51,271,202 $52,574,724 $53,911,386 $55,282,032 $56,687,525
730 6.17% 1.11% $101.11 493,331 $53,087,296 $56,365,219 $59,845,541 $63,540,758 $67,464,140
731 10.75% 1.00% $101.00 494,000 $55,374,131 $61,325,889 $67,917,356 $75,217,292 $83,301,845
732 0.96% 2.64% $102.64 484,145 $50,481,642 $50,967,924 $51,458,891 $51,954,586 $52,455,057
733 5.39% 1.00% $101.00 494,000 $52,693,853 $55,532,844 $58,524,790 $61,677,934 $65,000,961
734 8.61% 1.00% $101.00 494,000 $54,306,064 $58,982,971 $64,062,659 $69,579,817 $75,572,120
735 9.49% 1.00% $101.00 494,000 $54,744,278 $59,938,720 $65,626,039 $71,853,003 $78,670,816
736 0.27% 1.00% $101.00 494,000 $50,136,502 $50,273,377 $50,410,625 $50,548,248 $50,686,247
737 -3.93% 5.87% $105.87 464,780 $48,037,403 $46,151,842 $44,340,293 $42,599,850 $40,927,723
738 13.15% 1.00% $101.00 494,000 $56,576,826 $64,018,744 $72,439,547 $81,967,992 $92,749,776
739 8.31% 1.42% $101.42 491,476 $54,154,301 $58,653,765 $63,527,073 $68,805,284 $74,522,040
740 12.47% 1.00% $101.00 494,000 $56,235,106 $63,247,742 $71,134,870 $80,005,539 $89,982,398
741 9.10% 1.00% $101.00 494,000 $54,551,184 $59,516,634 $64,934,057 $70,844,595 $77,293,131
742 4.27% 1.00% $101.00 494,000 $52,135,260 $54,361,708 $56,683,236 $59,103,905 $61,627,950
743 8.36% 1.31% $101.31 492,134 $54,177,679 $58,704,419 $63,609,384 $68,924,176 $74,683,039
744 0.58% 1.00% $101.00 494,000 $50,290,094 $50,581,871 $50,875,341 $51,170,514 $51,467,400
745 1.50% 1.75% $101.75 489,481 $50,748,796 $51,508,807 $52,280,199 $53,063,143 $53,857,813
746 2.23% 2.42% $102.42 485,498 $51,114,792 $52,254,440 $53,419,497 $54,610,530 $55,828,118
747 7.77% 3.65% $103.65 478,070 $53,885,240 $58,072,383 $62,584,886 $67,448,032 $72,689,068
748 7.23% 1.00% $101.00 494,000 $53,615,879 $57,493,249 $61,651,022 $66,109,474 $70,890,351
749 11.48% 4.44% $104.44 473,362 $55,739,975 $62,138,895 $69,272,409 $77,224,846 $86,090,219
750 1.71% 5.46% $105.46 467,220 $50,857,228 $51,729,152 $52,616,026 $53,518,104 $54,435,648
751 10.71% 1.00% $101.00 494,000 $55,354,931 $61,283,367 $67,846,731 $75,113,021 $83,157,522
752 11.46% 1.00% $101.00 494,000 $55,729,608 $62,115,784 $69,233,766 $77,167,413 $86,010,194
753 18.43% 3.30% $103.30 480,185 $59,213,308 $70,124,316 $83,045,854 $98,348,395 $116,470,675
754 7.87% 1.00% $101.00 494,000 $53,936,337 $58,182,569 $62,763,093 $67,704,227 $73,034,360
755 6.21% 1.00% $101.00 494,000 $53,103,074 $56,398,728 $59,898,916 $63,616,331 $67,564,454
756 18.23% 1.00% $101.00 494,000 $59,115,020 $69,891,711 $82,632,998 $97,697,026 $115,507,233
757 10.21% 1.00% $101.00 494,000 $55,103,537 $60,727,996 $66,926,547 $73,757,789 $81,286,301
758 3.74% 1.00% $101.00 494,000 $51,867,723 $53,805,213 $55,815,077 $57,900,019 $60,062,842
759 2.87% 1.00% $101.00 494,000 $51,432,830 $52,906,721 $54,422,848 $55,982,422 $57,586,689
760 12.66% 1.00% $101.00 494,000 $56,330,897 $63,463,398 $71,499,002 $80,552,058 $90,751,393
761 4.46% 1.00% $101.00 494,000 $52,230,339 $54,560,165 $56,993,918 $59,536,233 $62,191,952
762 20.23% 1.84% $101.84 488,973 $60,114,180 $72,274,292 $86,894,196 $104,471,467 $125,604,331
763 4.43% 1.67% $101.67 489,994 $52,217,044 $54,532,393 $56,950,407 $59,475,637 $62,112,839
764 8.11% 1.00% $101.00 494,000 $54,054,007 $58,436,713 $63,174,770 $68,296,989 $73,834,518
765 16.28% 1.00% $101.00 494,000 $58,141,583 $67,608,874 $78,617,739 $91,419,196 $106,305,135
766 12.48% 1.00% $101.00 494,000 $56,238,099 $63,254,475 $71,146,227 $80,022,571 $90,006,345
767 7.31% 1.00% $101.00 494,000 $53,653,989 $57,575,010 $61,782,578 $66,297,635 $71,142,651
768 3.64% 2.25% $102.25 486,529 $51,821,783 $53,709,944 $55,666,901 $57,695,161 $59,797,322
769 7.80% 1.00% $101.00 494,000 $53,900,080 $58,104,373 $62,636,608 $67,522,364 $72,789,217
770 2.62% 1.00% $101.00 494,000 $51,308,293 $52,650,818 $54,028,471 $55,442,172 $56,892,864
771 11.42% 1.00% $101.00 494,000 $55,708,400 $62,068,517 $69,154,756 $77,050,017 $85,846,663
772 12.49% 3.71% $103.71 477,713 $56,242,844 $63,265,150 $71,164,240 $80,049,585 $90,044,327
773 16.74% 1.00% $101.00 494,000 $58,369,495 $68,139,958 $79,545,898 $92,861,078 $108,405,083
774 5.38% 1.22% $101.22 492,702 $52,692,015 $55,528,968 $58,518,665 $61,669,327 $64,989,622
775 10.67% 1.00% $101.00 494,000 $55,337,034 $61,243,746 $67,780,945 $75,015,929 $83,023,181
776 16.45% 1.00% $101.00 494,000 $58,225,962 $67,805,252 $78,960,520 $91,951,044 $107,078,759
777 9.98% 3.02% $103.02 481,871 $54,987,853 $60,473,278 $66,505,914 $73,140,348 $80,436,614
778 7.02% 4.52% $104.52 472,888 $53,511,437 $57,269,478 $61,291,441 $65,595,862 $70,202,577
779 11.19% 1.37% $101.37 491,765 $55,597,024 $61,820,581 $68,740,806 $76,435,684 $84,991,931
780 4.42% 5.54% $105.54 466,744 $52,212,490 $54,522,881 $56,935,507 $59,454,892 $62,085,758
781 6.04% 1.00% $101.00 494,000 $53,021,252 $56,225,063 $59,622,465 $63,225,154 $67,045,536
782 0.21% 1.00% $101.00 494,000 $50,105,934 $50,212,091 $50,318,474 $50,425,083 $50,531,917
783 3.38% 1.00% $101.00 494,000 $51,688,070 $53,433,133 $55,237,110 $57,101,993 $59,029,837
784 -2.92% 1.00% $101.00 494,000 $48,541,169 $47,124,902 $45,749,956 $44,415,127 $43,119,244
785 5.86% 1.54% $101.54 490,768 $52,931,575 $56,035,032 $59,320,450 $62,798,497 $66,480,467
786 7.76% 1.00% $101.00 494,000 $53,878,631 $58,058,138 $62,561,860 $67,414,948 $72,644,502
787 13.07% 1.00% $101.00 494,000 $56,537,031 $63,928,718 $72,286,798 $81,737,619 $92,424,046
788 6.56% 1.00% $101.00 494,000 $53,281,083 $56,777,476 $60,503,309 $64,473,636 $68,704,503
789 9.26% 1.00% $101.00 494,000 $54,630,565 $59,689,974 $65,217,940 $71,257,859 $77,857,143
790 14.63% 1.00% $101.00 494,000 $57,314,077 $65,698,069 $75,308,484 $86,324,725 $98,952,440
791 6.66% 4.20% $104.20 474,801 $53,328,783 $56,879,182 $60,665,951 $64,704,827 $69,012,593
792 1.87% 6.95% $106.95 458,276 $50,935,938 $51,889,396 $52,860,702 $53,850,189 $54,858,198
793 9.86% 2.37% $102.37 485,806 $54,927,577 $60,340,775 $66,287,452 $72,820,183 $79,996,725
794 11.41% 2.12% $102.12 487,288 $55,702,985 $62,056,451 $69,134,591 $77,020,061 $85,804,946
795 18.90% 1.00% $101.00 494,000 $59,450,276 $70,686,705 $84,046,882 $99,932,207 $118,819,944
796 7.61% 1.00% $101.00 494,000 $53,804,975 $57,899,508 $62,305,632 $67,047,060 $72,149,308
797 3.65% 1.00% $101.00 494,000 $51,826,628 $53,719,987 $55,682,515 $57,716,739 $59,825,279
798 10.37% 1.57% $101.57 490,606 $55,184,596 $60,906,792 $67,222,334 $74,192,747 $81,885,935
799 3.04% 1.90% $101.90 488,582 $51,518,668 $53,083,463 $54,695,787 $56,357,082 $58,068,836
800 -2.36% 1.00% $101.00 494,000 $48,821,865 $47,671,490 $46,548,220 $45,451,419 $44,380,460
801 3.99% 1.00% $101.00 494,000 $51,994,229 $54,067,997 $56,224,476 $58,466,965 $60,798,895
802 13.58% 1.00% $101.00 494,000 $56,792,350 $64,507,420 $73,270,559 $83,224,144 $94,529,894
803 11.38% 1.00% $101.00 494,000 $55,689,108 $62,025,535 $69,082,934 $76,943,339 $85,698,119
804 0.70% 1.00% $101.00 494,000 $50,348,402 $50,699,232 $51,052,507 $51,408,243 $51,766,458
805 5.90% 1.00% $101.00 494,000 $52,951,309 $56,076,822 $59,386,822 $62,892,199 $66,604,485
806 10.67% 1.17% $101.17 492,987 $55,334,175 $61,237,419 $67,770,441 $75,000,429 $83,001,738
807 6.16% 1.26% $101.26 492,451 $53,082,465 $56,354,961 $59,829,205 $63,517,633 $67,433,450
808 12.67% 2.71% $102.71 483,753 $56,337,257 $63,477,731 $71,523,226 $80,588,447 $90,802,642
809 9.53% 2.88% $102.88 482,706 $54,767,141 $59,988,795 $65,708,297 $71,973,111 $78,835,231
810 1.26% 1.93% $101.93 488,408 $50,630,637 $51,269,228 $51,915,873 $52,570,674 $53,233,734
811 6.63% 1.23% $101.23 492,594 $53,313,113 $56,845,761 $60,612,490 $64,628,811 $68,911,263
812 14.27% 1.00% $101.00 494,000 $57,134,766 $65,287,631 $74,603,871 $85,249,494 $97,414,199
813 11.95% 2.78% $102.78 483,292 $55,972,538 $62,658,500 $70,143,104 $78,521,751 $87,901,234
814 4.53% 1.00% $101.00 494,000 $52,264,821 $54,632,230 $57,106,874 $59,693,610 $62,397,517
815 6.62% 1.00% $101.00 494,000 $53,311,809 $56,842,979 $60,608,041 $64,622,485 $68,902,832
816 9.84% 1.00% $101.00 494,000 $54,919,258 $60,322,498 $66,257,336 $72,776,074 $79,936,160
817 3.27% 1.00% $101.00 494,000 $51,634,749 $53,322,947 $55,066,340 $56,866,733 $58,725,990
818 5.52% 3.65% $103.65 478,128 $52,762,262 $55,677,127 $58,753,024 $61,998,849 $65,423,991
819 1.19% 2.60% $102.60 484,399 $50,593,484 $51,194,012 $51,801,668 $52,416,537 $53,038,705
820 9.56% 3.18% $103.18 480,901 $54,778,861 $60,014,472 $65,750,488 $72,034,736 $78,919,616
821 8.78% 1.00% $101.00 494,000 $54,390,903 $59,167,406 $64,363,372 $70,015,638 $76,164,275
822 10.44% 3.02% $103.02 481,907 $55,218,988 $60,982,733 $67,348,095 $74,377,873 $82,141,418
823 9.73% 1.00% $101.00 494,000 $54,864,333 $60,201,900 $66,058,742 $72,485,376 $79,537,236
824 9.82% 4.11% $104.11 475,346 $54,909,469 $60,300,996 $66,221,914 $72,724,203 $79,864,947
825 3.80% 4.88% $104.88 470,746 $51,901,455 $53,875,221 $55,924,048 $58,050,790 $60,258,409
826 1.58% 1.00% $101.00 494,000 $50,788,474 $51,589,381 $52,402,919 $53,229,286 $54,068,684
827 8.01% 2.47% $102.47 485,176 $54,002,620 $58,325,659 $62,994,768 $68,037,650 $73,484,227
828 6.65% 1.00% $101.00 494,000 $53,323,210 $56,867,295 $60,646,934 $64,677,784 $68,976,541
829 2.05% 1.00% $101.00 494,000 $51,026,521 $52,074,116 $53,143,220 $54,234,272 $55,347,724
830 19.81% 1.50% $101.50 490,997 $59,906,122 $71,774,869 $85,995,081 $103,032,636 $123,445,713
831 11.12% 1.00% $101.00 494,000 $55,558,299 $61,734,492 $68,597,267 $76,222,949 $84,696,348
832 14.35% 1.00% $101.00 494,000 $57,173,056 $65,375,167 $74,753,962 $85,478,249 $97,741,055
833 17.83% 2.59% $102.59 484,489 $58,913,151 $69,415,187 $81,789,347 $96,369,363 $113,548,456
834 6.78% 1.00% $101.00 494,000 $53,389,717 $57,009,237 $60,874,141 $65,001,063 $69,407,767
835 7.25% 1.00% $101.00 494,000 $53,627,424 $57,518,013 $61,690,858 $66,166,437 $70,966,712
836 6.19% 2.79% $102.79 483,285 $53,096,835 $56,385,479 $59,877,809 $63,586,444 $67,524,779
837 7.89% 1.00% $101.00 494,000 $53,943,516 $58,198,058 $62,788,157 $67,740,279 $73,082,977
838 12.35% 1.00% $101.00 494,000 $56,177,431 $63,118,076 $70,916,227 $79,677,830 $89,521,916
839 10.01% 1.01% $101.01 493,928 $55,005,427 $60,511,939 $66,569,701 $73,233,896 $80,565,234
840 7.50% 1.00% $101.00 494,000 $53,749,835 $57,780,894 $62,114,270 $66,772,635 $71,780,362
841 3.79% 1.00% $101.00 494,000 $51,895,510 $53,862,878 $55,904,830 $58,024,193 $60,223,901
842 13.45% 1.00% $101.00 494,000 $56,723,785 $64,351,755 $73,005,502 $82,822,968 $93,960,644
843 10.66% 1.00% $101.00 494,000 $55,330,427 $61,229,124 $67,756,672 $74,980,113 $82,973,634
844 8.53% 1.87% $101.87 488,761 $54,264,992 $58,893,787 $63,917,418 $69,369,563 $75,286,776
845 13.87% 3.28% $103.28 480,299 $56,935,807 $64,833,723 $73,827,207 $84,068,233 $95,729,854
846 -0.39% 2.52% $102.52 484,905 $49,806,153 $49,613,057 $49,420,710 $49,229,109 $49,038,250
847 7.32% 1.00% $101.00 494,000 $53,659,180 $57,586,153 $61,800,515 $66,323,300 $71,177,078
848 8.21% 1.00% $101.00 494,000 $54,104,788 $58,546,562 $63,352,987 $68,553,999 $74,181,992
849 12.98% 1.78% $101.78 489,336 $56,491,687 $63,826,213 $72,113,008 $81,475,709 $92,054,005
850 7.56% 1.00% $101.00 494,000 $53,779,489 $57,844,669 $62,217,135 $66,920,115 $71,978,592
851 10.66% 2.12% $102.12 487,271 $55,328,962 $61,225,881 $67,751,290 $74,972,171 $82,962,648
852 1.65% 2.88% $102.88 482,748 $50,825,580 $51,664,791 $52,517,859 $53,385,012 $54,266,484
853 13.89% 1.00% $101.00 494,000 $56,942,711 $64,849,447 $73,854,066 $84,109,014 $95,787,906
854 5.26% 1.00% $101.00 494,000 $52,628,311 $55,394,782 $58,306,676 $61,371,638 $64,597,713
855 7.55% 1.00% $101.00 494,000 $53,777,472 $57,840,330 $62,210,135 $66,910,076 $71,965,095
856 12.74% 1.00% $101.00 494,000 $56,371,546 $63,555,024 $71,653,899 $80,784,821 $91,079,305
857 8.79% 1.00% $101.00 494,000 $54,396,684 $59,179,984 $64,383,897 $70,045,410 $76,204,760
858 6.85% 1.87% $101.87 488,774 $53,426,629 $57,088,094 $61,000,489 $65,181,010 $69,648,033
859 5.24% 1.00% $101.00 494,000 $52,622,203 $55,381,924 $58,286,376 $61,343,150 $64,560,233
860 0.61% 2.38% $102.38 485,707 $50,307,225 $50,616,339 $50,927,351 $51,240,275 $51,555,121
861 1.42% 1.00% $101.00 494,000 $50,708,990 $51,428,034 $52,157,273 $52,896,853 $53,646,920
862 -1.68% 1.00% $101.00 494,000 $49,159,917 $48,333,949 $47,521,859 $46,723,413 $45,938,383
863 9.81% 1.00% $101.00 494,000 $54,906,066 $60,293,522 $66,209,603 $72,706,177 $79,840,203
864 0.55% 1.00% $101.00 494,000 $50,272,762 $50,547,011 $50,822,757 $51,100,007 $51,378,770
865 14.37% 1.00% $101.00 494,000 $57,186,047 $65,404,880 $74,804,931 $85,555,967 $97,852,151
866 9.45% 1.00% $101.00 494,000 $54,724,884 $59,896,259 $65,556,317 $71,751,238 $78,531,564
867 14.49% 1.00% $101.00 494,000 $57,247,319 $65,545,110 $75,045,637 $85,923,230 $98,377,491
868 10.52% 1.00% $101.00 494,000 $55,259,892 $61,073,112 $67,497,871 $74,598,501 $82,446,101
869 7.73% 1.00% $101.00 494,000 $53,864,473 $58,027,628 $62,512,552 $67,344,113 $72,549,103
870 14.33% 1.00% $101.00 494,000 $57,167,418 $65,362,275 $74,731,850 $85,444,539 $97,692,874
871 8.04% 1.00% $101.00 494,000 $54,021,003 $58,365,375 $63,059,122 $68,130,340 $73,609,385
872 6.51% 1.86% $101.86 488,828 $53,252,749 $56,717,105 $60,406,835 $64,336,601 $68,522,017
873 -3.11% 1.00% $101.00 494,000 $48,445,293 $46,938,927 $45,479,401 $44,065,258 $42,695,086
874 14.69% 1.31% $101.31 492,146 $57,344,127 $65,766,977 $75,426,997 $86,505,905 $99,212,111
875 0.94% 1.00% $101.00 494,000 $50,469,764 $50,943,941 $51,422,573 $51,905,702 $52,393,371
876 -4.56% 5.87% $105.87 464,776 $47,722,110 $45,547,995 $43,472,929 $41,492,398 $39,602,095
877 13.16% 1.00% $101.00 494,000 $56,579,957 $64,025,832 $72,451,577 $81,986,142 $92,775,449
878 -1.25% 1.00% $101.00 494,000 $49,376,097 $48,759,980 $48,151,550 $47,550,712 $46,957,372
879 4.91% 1.00% $101.00 494,000 $52,457,102 $55,034,951 $57,739,481 $60,576,916 $63,553,790
880 20.88% 1.00% $101.00 494,000 $60,439,022 $73,057,508 $88,310,487 $106,747,990 $129,034,883
881 -4.58% 1.00% $101.00 494,000 $47,709,152 $45,523,264 $43,437,526 $41,447,351 $39,548,359
882 13.31% 3.04% $103.04 481,741 $56,656,694 $64,199,620 $72,746,765 $82,431,825 $93,406,294
883 11.57% 1.00% $101.00 494,000 $55,783,419 $62,235,796 $69,434,510 $77,465,887 $86,426,240
884 -1.34% 2.34% $102.34 485,984 $49,330,894 $48,670,741 $48,019,423 $47,376,821 $46,742,818
885 2.15% 1.00% $101.00 494,000 $51,074,723 $52,172,547 $53,293,968 $54,439,494 $55,609,642
886 9.06% 1.00% $101.00 494,000 $54,528,414 $59,466,959 $64,852,780 $70,726,385 $77,131,953
887 6.81% 1.00% $101.00 494,000 $53,404,816 $57,041,488 $60,925,803 $65,074,626 $69,505,969
888 -0.49% 1.00% $101.00 494,000 $49,755,134 $49,511,468 $49,268,994 $49,027,709 $48,787,604
889 -1.30% 2.97% $102.97 482,165 $49,351,401 $48,711,216 $48,079,336 $47,455,652 $46,840,058
890 12.88% 1.67% $101.67 490,006 $56,438,119 $63,705,225 $71,908,061 $81,167,113 $91,618,383
891 7.37% 1.00% $101.00 494,000 $53,683,689 $57,638,769 $61,885,235 $66,444,553 $71,339,775
892 8.42% 1.00% $101.00 494,000 $54,208,588 $58,771,420 $63,718,314 $69,081,597 $74,896,317
893 5.61% 1.00% $101.00 494,000 $52,803,112 $55,763,373 $58,889,593 $62,191,076 $65,677,648
894 9.08% 2.51% $102.51 484,923 $54,542,094 $59,496,801 $64,901,602 $70,797,386 $77,228,753
895 3.15% 2.78% $102.78 483,336 $51,572,734 $53,194,939 $54,868,169 $56,594,030 $58,374,178
896 10.45% 1.52% $101.52 490,874 $55,224,553 $60,995,024 $67,368,458 $74,407,859 $82,182,815
897 14.09% 2.17% $102.17 486,990 $57,045,370 $65,083,484 $74,254,228 $84,717,197 $96,654,476
898 12.30% 1.00% $101.00 494,000 $56,148,469 $63,053,013 $70,806,603 $79,513,648 $89,291,393
899 7.31% 1.00% $101.00 494,000 $53,653,518 $57,573,999 $61,780,951 $66,295,307 $71,139,529
900 1.40% 1.00% $101.00 494,000 $50,699,003 $51,407,779 $52,126,463 $52,855,195 $53,594,114
901 6.51% 1.00% $101.00 494,000 $53,255,312 $56,722,564 $60,415,557 $64,348,986 $68,538,506
902 20.08% 2.81% $102.81 483,141 $60,041,536 $72,099,720 $86,579,558 $103,967,392 $124,847,238
903 5.50% 1.00% $101.00 494,000 $52,748,440 $55,647,958 $58,706,859 $61,933,904 $65,338,336
904 8.51% 5.74% $105.74 465,569 $54,254,867 $58,871,812 $63,881,647 $69,317,805 $75,216,566
905 10.84% 1.00% $101.00 494,000 $55,419,103 $61,425,540 $68,082,967 $75,461,939 $83,640,659
906 10.51% 3.01% $103.01 481,917 $55,255,602 $61,063,631 $67,482,154 $74,575,341 $82,414,107
907 7.05% 6.92% $106.92 458,505 $53,527,163 $57,303,143 $61,345,493 $65,673,004 $70,305,791
908 17.48% 3.49% $103.49 479,033 $58,739,022 $69,005,453 $81,066,256 $95,235,051 $111,880,274
909 5.55% 1.16% $101.16 493,012 $52,776,202 $55,706,549 $58,799,602 $62,064,393 $65,510,458
910 11.18% 4.97% $104.97 470,184 $55,591,594 $61,808,506 $68,720,668 $76,405,829 $84,950,436
911 6.04% 1.57% $101.57 490,610 $53,018,846 $56,219,961 $59,614,350 $63,213,681 $67,030,329
912 12.08% 1.00% $101.00 494,000 $56,038,133 $62,805,448 $70,390,001 $78,890,485 $88,417,510
913 6.78% 3.63% $103.63 478,245 $53,388,535 $57,006,712 $60,870,097 $64,995,305 $69,400,082
914 18.33% 1.00% $101.00 494,000 $59,164,089 $70,007,788 $82,838,940 $98,021,808 $115,987,419
915 6.02% 4.24% $104.24 474,535 $53,011,991 $56,205,423 $59,591,227 $63,180,991 $66,987,002
916 5.72% 2.63% $102.63 484,215 $52,861,498 $55,886,759 $59,085,156 $62,466,597 $66,041,558
917 6.06% 1.00% $101.00 494,000 $53,032,320 $56,248,540 $59,659,811 $63,277,964 $67,115,545
918 2.65% 1.00% $101.00 494,000 $51,324,114 $52,683,294 $54,078,468 $55,510,589 $56,980,637
919 7.77% 5.11% $105.11 469,326 $53,887,276 $58,076,771 $62,591,980 $67,458,227 $72,702,802
920 5.52% 1.00% $101.00 494,000 $52,759,527 $55,671,353 $58,743,885 $61,985,991 $65,407,031
921 21.74% 6.79% $106.79 459,252 $60,869,535 $74,102,006 $90,211,093 $109,822,146 $133,696,459
922 5.86% 1.00% $101.00 494,000 $52,930,109 $56,031,929 $59,315,522 $62,791,541 $66,471,262
923 13.37% 3.40% $103.40 479,607 $56,684,194 $64,261,956 $72,852,743 $82,591,980 $93,633,196
924 8.53% 1.00% $101.00 494,000 $54,263,979 $58,891,589 $63,913,839 $69,364,385 $75,279,750
925 8.58% 1.00% $101.00 494,000 $54,292,125 $58,952,696 $64,013,343 $69,508,408 $75,475,183
926 15.13% 2.65% $102.65 484,101 $57,567,003 $66,279,196 $76,309,893 $87,858,636 $101,155,167
927 8.18% 1.00% $101.00 494,000 $54,091,875 $58,518,619 $63,307,636 $68,488,575 $74,093,509
928 5.73% 1.00% $101.00 494,000 $52,862,778 $55,889,465 $59,089,447 $62,472,646 $66,049,552
929 8.53% 1.00% $101.00 494,000 $54,263,797 $58,891,192 $63,913,194 $69,363,451 $75,278,483
930 0.83% 9.03% $109.03 445,800 $50,417,424 $50,838,333 $51,262,757 $51,690,723 $52,122,262
931 11.79% 1.00% $101.00 494,000 $55,893,692 $62,482,097 $69,847,102 $78,080,248 $87,283,868
932 10.99% 1.00% $101.00 494,000 $55,496,072 $61,596,280 $68,367,032 $75,882,035 $84,223,098
933 8.22% 1.00% $101.00 494,000 $54,108,299 $58,554,160 $63,365,319 $68,571,792 $74,206,060
934 7.70% 1.00% $101.00 494,000 $53,848,301 $57,992,791 $62,456,266 $67,263,277 $72,440,265
935 7.81% 1.00% $101.00 494,000 $53,905,500 $58,116,058 $62,655,503 $67,549,524 $72,825,817
936 16.32% 1.00% $101.00 494,000 $58,157,962 $67,646,970 $78,684,198 $91,522,252 $106,454,952
937 -0.08% 1.00% $101.00 494,000 $49,960,371 $49,920,774 $49,881,207 $49,841,673 $49,802,169
938 9.38% 1.00% $101.00 494,000 $54,691,496 $59,823,194 $65,436,399 $71,576,290 $78,292,287
939 5.78% 4.04% $104.04 475,733 $52,890,636 $55,948,387 $59,182,915 $62,604,441 $66,223,773
940 21.04% 1.00% $101.00 494,000 $60,518,635 $73,250,103 $88,659,925 $107,311,553 $129,886,974
941 7.36% 1.00% $101.00 494,000 $53,682,256 $57,635,693 $61,880,280 $66,437,461 $71,330,256
942 8.95% 1.00% $101.00 494,000 $54,472,728 $59,345,562 $64,654,293 $70,437,915 $76,738,907
943 5.11% 1.00% $101.00 494,000 $52,553,835 $55,238,112 $58,059,493 $61,024,981 $64,141,936
944 2.50% 1.00% $101.00 494,000 $51,252,499 $52,536,372 $53,852,407 $55,201,408 $56,584,202
945 3.94% 1.84% $101.84 488,930 $51,968,149 $54,013,769 $56,139,912 $58,349,746 $60,646,565
946 13.71% 1.00% $101.00 494,000 $56,853,626 $64,646,695 $73,507,980 $83,583,904 $95,040,960
947 8.15% 1.56% $101.56 490,635 $54,073,590 $58,479,062 $63,243,456 $68,396,014 $73,968,361
948 -0.59% 1.78% $101.78 489,324 $49,706,976 $49,415,669 $49,126,070 $48,838,168 $48,551,953
949 3.32% 4.04% $104.04 475,748 $51,661,897 $53,379,032 $55,153,241 $56,986,422 $58,880,533
950 5.58% 1.71% $101.71 489,749 $52,790,288 $55,736,289 $58,846,695 $62,130,679 $65,597,929
951 19.96% 1.05% $101.05 493,671 $59,980,655 $71,953,578 $86,316,455 $103,546,349 $124,215,556
952 4.06% 3.69% $103.69 477,831 $52,030,290 $54,143,021 $56,341,541 $58,629,334 $61,010,025
953 11.53% 1.00% $101.00 494,000 $55,762,856 $62,189,922 $69,357,754 $77,351,729 $86,267,066
954 6.86% 1.00% $101.00 494,000 $53,429,800 $57,094,871 $61,011,350 $65,196,485 $69,668,703
955 11.37% 1.00% $101.00 494,000 $55,685,085 $62,016,573 $69,067,962 $76,921,107 $85,667,167
956 9.89% 1.00% $101.00 494,000 $54,943,983 $60,376,826 $66,346,866 $72,907,222 $80,116,263
957 8.18% 1.00% $101.00 494,000 $54,090,924 $58,516,562 $63,304,298 $68,483,760 $74,086,997
958 -0.01% 4.59% $104.59 472,453 $49,995,309 $49,990,618 $49,985,927 $49,981,237 $49,976,547
959 7.96% 1.00% $101.00 494,000 $53,981,998 $58,281,123 $62,922,629 $67,933,785 $73,344,029
960 1.54% 1.72% $101.72 489,664 $50,771,840 $51,555,595 $52,351,449 $53,159,588 $53,980,202
961 5.46% 1.00% $101.00 494,000 $52,730,514 $55,610,142 $58,647,028 $61,849,758 $65,227,391
962 19.79% 1.00% $101.00 494,000 $59,896,198 $71,751,090 $85,952,349 $102,964,378 $123,343,495
963 5.99% 1.00% $101.00 494,000 $52,995,294 $56,170,024 $59,534,939 $63,101,432 $66,881,579
964 9.63% 1.00% $101.00 494,000 $54,813,080 $60,089,475 $65,873,783 $72,214,899 $79,166,420
965 2.65% 1.00% $101.00 494,000 $51,323,456 $52,681,943 $54,076,387 $55,507,742 $56,976,983
966 -0.15% 1.71% $101.71 489,742 $49,924,018 $49,848,152 $49,772,401 $49,696,765 $49,621,245
967 4.05% 1.00% $101.00 494,000 $52,026,832 $54,135,824 $56,330,308 $58,613,749 $60,989,753
968 10.01% 2.80% $102.80 483,206 $55,002,949 $60,506,488 $66,560,706 $73,220,703 $80,547,092
969 4.32% 2.77% $102.77 483,361 $52,162,396 $54,418,311 $56,771,790 $59,227,052 $61,788,499
970 5.17% 1.00% $101.00 494,000 $52,586,861 $55,307,560 $58,169,019 $61,178,523 $64,343,730
971 4.04% 1.00% $101.00 494,000 $52,022,086 $54,125,948 $56,314,894 $58,592,365 $60,961,940
972 20.93% 1.19% $101.19 492,854 $60,465,377 $73,121,236 $88,426,062 $106,934,304 $129,316,460
973 12.91% 1.00% $101.00 494,000 $56,453,598 $63,740,176 $71,967,246 $81,256,200 $91,744,098
974 6.76% 1.00% $101.00 494,000 $53,381,240 $56,991,135 $60,845,148 $64,959,789 $69,352,681
975 12.97% 1.00% $101.00 494,000 $56,483,219 $63,807,081 $72,080,587 $81,426,871 $91,985,036
976 0.71% 6.86% $106.86 458,850 $50,356,184 $50,714,906 $51,076,183 $51,440,033 $51,806,476
977 11.56% 4.41% $104.41 473,545 $55,778,121 $62,223,976 $69,414,729 $77,436,463 $86,385,209
978 9.99% 1.00% $101.00 494,000 $54,992,830 $60,484,226 $66,523,975 $73,166,833 $80,473,023
979 6.69% 2.24% $102.24 486,550 $53,345,927 $56,915,759 $60,724,479 $64,788,073 $69,123,596
980 1.14% 1.85% $101.85 488,906 $50,571,344 $51,149,216 $51,733,692 $52,324,847 $52,922,757
981 1.60% 1.00% $101.00 494,000 $50,797,924 $51,608,581 $52,432,175 $53,268,912 $54,119,002
982 3.12% 1.00% $101.00 494,000 $51,557,847 $53,164,232 $54,820,667 $56,528,712 $58,289,973
983 5.14% 1.00% $101.00 494,000 $52,571,022 $55,274,246 $58,116,472 $61,104,846 $64,246,884
984 3.30% 2.82% $102.82 483,069 $51,649,644 $53,353,715 $55,114,008 $56,932,379 $58,810,742
985 10.68% 1.00% $101.00 494,000 $55,341,384 $61,253,377 $67,796,933 $75,039,523 $83,055,822
986 2.53% 1.00% $101.00 494,000 $51,264,693 $52,561,375 $53,890,855 $55,253,963 $56,651,549
987 11.24% 1.00% $101.00 494,000 $55,620,516 $61,872,836 $68,827,981 $76,564,956 $85,171,647
988 8.86% 6.55% $106.55 460,730 $54,429,615 $59,251,661 $64,500,902 $70,215,186 $76,435,711
989 -0.06% 1.00% $101.00 494,000 $49,970,862 $49,941,741 $49,912,637 $49,883,549 $49,854,479
990 5.66% 1.00% $101.00 494,000 $52,831,655 $55,823,676 $58,985,144 $62,325,656 $65,855,351
991 7.40% 1.00% $101.00 494,000 $53,700,779 $57,675,473 $61,944,357 $66,529,204 $71,453,402
992 6.00% 1.00% $101.00 494,000 $53,000,211 $56,180,447 $59,551,511 $63,124,853 $66,912,611
993 14.49% 1.00% $101.00 494,000 $57,245,715 $65,541,437 $75,039,328 $85,913,600 $98,363,709
994 4.24% 1.00% $101.00 494,000 $52,117,636 $54,324,960 $56,625,771 $59,024,026 $61,523,855
995 7.95% 4.76% $104.76 471,414 $53,973,822 $58,263,470 $62,894,043 $67,892,638 $73,288,503
996 13.75% 1.00% $101.00 494,000 $56,875,456 $64,696,350 $73,592,689 $83,712,355 $95,223,568
997 14.30% 1.93% $101.93 488,426 $57,149,130 $65,320,460 $74,660,149 $85,335,250 $97,536,705
998 9.77% 7.74% $107.74 453,563 $54,882,930 $60,242,720 $66,125,940 $72,583,707 $79,672,130
999 2.66% 1.00% $101.00 494,000 $51,330,218 $52,695,825 $54,097,763 $55,536,999 $57,014,525
1,000 9.13% 1.00% $101.00 494,000 $54,565,719 $59,548,354 $64,985,976 $70,920,130 $77,396,159
REVENUE RISK SUMMARY
Mean Revenue         $53,995,200 $58,443,235 $63,401,900 $68,937,271 $75,124,986
Median Revenue         $53,933,605 $58,176,676 $62,753,558 $67,690,513 $73,015,869
Std Deviation         $2,585,893 $5,593,135 $9,103,222 $13,212,842 $18,036,898
Minimum         $45,559,718 $41,513,759 $37,827,103 $34,467,844 $31,406,905
Maximum         $61,424,378 $75,459,085 $92,700,548 $113,881,471 $139,901,971
5th Percentile (Downside)         $49,706,814 $49,415,347 $49,125,590 $48,837,531 $48,551,162
95th Percentile (Upside)         $58,464,437 $68,361,807 $79,934,691 $93,466,734 $109,289,599
Range (Max - Min)         $15,864,660 $33,945,326 $54,873,445 $79,413,627 $108,495,066
Coeff of Variation         4.79% 9.57% 14.36% 19.17% 24.01%
Probability of Decline         6.5% 6.5% 6.5% 6.5% 6.5%
YEAR 5 REVENUE FREQUENCY DISTRIBUTION
Bin (Revenue Range) Lower Bound Upper Bound Frequency Cumulative % Histogram
Bin 1 (Lowest) $31,406,905 $42,256,412 9 0.9% ||
Bin 2 $42,256,412 $53,105,918 92 10.1% ||||||||||||||||||
Bin 3 $53,105,918 $63,955,425 176 27.7% |||||||||||||||||||||||||||||||||||
Bin 4 $63,955,425 $74,804,931 268 54.5% ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bin 5 $74,804,931 $85,654,438 202 74.7% ||||||||||||||||||||||||||||||||||||||||
Bin 6 $85,654,438 $96,503,945 134 88.1% |||||||||||||||||||||||||||
Bin 7 $96,503,945 $107,353,451 62 94.3% ||||||||||||
Bin 8 $107,353,451 $118,202,958 36 97.9% |||||||
Bin 9 $118,202,958 $129,052,465 14 99.3% |||
Bin 10 (Highest) $129,052,465 $139,901,971 7 100.0% |
NOTES
• Revenue projections use growth rates from Simulation Engine with compounding over 5-year horizon
• Probability of Decline = % of iterations where revenue falls below base year revenue
• Volume adjusted by demand elasticity coefficient from Assumptions sheet