Parametros

Salario perso 12000

precio unitario
Cantidad de personas
1 por
harina
10000 por
queso
1700 por
Carne
500 por
Aceite
2000 por

100 empanadas
200 empanadas
35 empanadas
1 empanadas
10 empanadas

50.0
(
)={8(8(= 2% 3
48.6
20%)@8(
= 2%
32%@
500.0
200.0

Demanda peri 1000

Precio empan 1200
Das
tiempo en in
50 dias
% incremeno 5.13%

0
Var $ Harina
Var Demanda

tiempo en in
1 dia
%incremento 0.10%
Maximas porc
10
precio venta
500
costo papas
450
Simulacin para los prximos 500 dias

Demanda
Precio empanada unit
Precio harina unitari
Precio Carne unitario

Trabajadores

1000
1200
50.0
500.0

10

INGRESOS
Ventas Empanadas
Ventas papas

1,200,000
-

Empleados
Harina
Queso
Carne
Aceite
Porciones de papas

120,000
50,000
48,571
500,000
200,000
-

COSTOS

Utilidad

281,429

Utilidad Total
689,670,740
Ingreso Total
2,662,088,897
Promedio empanas venidas
3240.858
Promedio de trabajadores
32.910

VARIACION DE LA HARINA
()={8(8(= 10% 28%@=
20%)@8(= 5%
22%@= 10%
30%))}

5%

VE[delta harina]

0.30%

VE[delta demanda]

0.38%

VARIACION DE LA DEMANDA

()={8(8(= 2% 30%@= 1%
20%)@8(= 2%
32%@= 3% 18%))}

1
0.30%
0.38%

2
0.30%
0.38%

3
0.30%
0.38%

1004
1200
50.15
500.5

1008
1200
50.30045
501.0005

1012
1200
50.45135135
501.5015005

11

11

11

4
0.30%
0.38%

5
0.30%
0.38%

1016
1020
1200
1200
50.6027054041 50.7545135203
502.0030020005 502.505005003

11

11

1,204,800
5,000

1,209,600
5,000

1,214,400
5,000

1,219,200
5,000

1,224,000
5,000

132,000
50,351
48,766
502,502
200,800
4,500

132,000
50,703
48,960
505,009
201,600
4,500

132,000
51,057
49,154
507,520
202,400
4,500

132,000
51,412
49,349
510,035
203,200
4,500

132,000
51,770
49,543
512,555
204,000
4,500

270,882

271,829

272,769

273,704

274,632

6
0.30%
0.38%

7
0.30%
0.38%

8
0.30%
0.38%

9
0.30%
0.38%

10
0.30%
0.38%

1024
1028
1032
1036
1040
1200
1200
1200
1200
1200
50.9067770608 51.059497392 51.2126758842 51.3663139118 51.5204128536
503.007510008 503.510517518 504.014028035 504.518042063 505.022560105

11

11

11

11

11

1,228,800
5,000

1,233,600
5,000

1,238,400
5,000

1,243,200
5,000

1,248,000
5,000

132,000
52,129
49,737
515,080
204,800
4,500

132,000
52,489
49,931
517,609
205,600
4,500

132,000
52,851
50,126
520,142
206,400
4,500

132,000
53,216
50,320
522,681
207,200
4,500

132,000
53,581
50,514
525,223
208,000
4,500

275,555

276,471

277,380

278,284

279,181

11
0.30%
0.38%

12
0.30%
0.38%

13
0.30%
0.38%

14
0.30%
0.38%

15
0.30%
0.38%

1044
1048
1052
1056
1061
1200
1200
1200
1200
1200
51.6749740921 51.8299990144 51.9854890114 52.1414454785 52.2978698149
505.527582665 506.033110248 506.539143358 507.045682502 507.552728184

11

11

11

11

11

1,252,800
5,000

1,257,600
5,000

1,262,400
5,000

1,267,200
5,000

1,273,200
5,000

132,000
53,949
50,709
527,771
208,800
4,500

132,000
54,318
50,903
530,323
209,600
4,500

132,000
54,689
51,097
532,879
210,400
4,500

132,000
55,061
51,291
535,440
211,200
4,500

132,000
55,488
51,534
538,513
212,200
4,500

280,072

280,957

281,835

282,707

283,964

16
0.30%
0.38%

19
0.30%
0.38%

20
0.30%
0.38%

1066
1071
1076
1081
1200
1200
1200
1200
52.4547634244 52.6121277146 52.7699640978 52.9282739901
508.060280912 508.568341193 509.076909534 509.585986444

1086
1200
53.087058812
510.09557243

11

17
0.30%
0.38%

11

18
0.30%
0.38%

11

11

11

1,279,200
5,000

1,285,200
5,000

1,291,200
5,000

1,297,200
5,000

1,303,200
5,000

132,000
55,917
51,777
541,592
213,200
4,500

132,000
56,348
52,020
544,677
214,200
4,500

132,000
56,780
52,263
547,767
215,200
4,500

132,000
57,215
52,506
550,862
216,200
4,500

132,000
57,653
52,749
553,964
217,200
4,500

285,214

286,456

287,690

288,916

290,135

21
0.30%
0.38%

22
0.30%
0.38%

23
0.30%
0.38%

24
0.30%
0.38%

25
0.30%
0.38%

1091
1096
1101
1106
1111
1200
1200
1200
1200
1200
53.2463199885 53.4060589484 53.5662771253 53.7269759567 53.8881568845
510.605668003 511.116273671 511.627389944 512.139017334 512.651156352

11

11

12

12

12

1,309,200
5,000

1,315,200
5,000

1,321,200
5,000

1,327,200
5,000

1,333,200
5,000

132,000
58,092
52,991
557,071
218,200
4,500

132,000
58,533
53,234
560,183
219,200
4,500

144,000
58,976
53,477
563,302
220,200
4,500

144,000
59,422
53,720
566,426
221,200
4,500

144,000
59,870
53,963
569,555
222,200
4,500

291,346

292,549

281,745

282,932

284,112

26
0.30%
0.38%

27
0.30%
0.38%

28
0.30%
0.38%

29
0.30%
0.38%

30
0.30%
0.38%

1116
1121
1126
1131
1136
1200
1200
1200
1200
1200
54.0498213552 54.2119708193 54.3746067317 54.5377305519 54.7013437436
513.163807508 513.676971316 514.190648287 514.704838935 515.219543774

12

12

12

12

12

1,339,200
5,000

1,345,200
5,000

1,351,200
5,000

1,357,200
5,000

1,363,200
5,000

144,000
60,320
54,206
572,691
223,200
4,500

144,000
60,772
54,449
575,832
224,200
4,500

144,000
61,226
54,691
578,979
225,200
4,500

144,000
61,682
54,934
582,131
226,200
4,500

144,000
62,141
55,177
585,289
227,200
4,500

285,284

286,448

287,604

288,752

289,893

31
0.30%
0.38%

32
0.30%
0.38%

33
0.30%
0.38%

34
0.30%
0.38%

35
0.30%
0.38%

1141
1146
1151
1156
1161
1200
1200
1200
1200
1200
54.8654477748 55.0300441181 55.1951342505 55.3607196532 55.5268018122
515.734763318 516.250498081 516.766748579 517.283515328 517.800798843

12

12

12

12

12

1,369,200
5,000

1,375,200
5,000

1,381,200
5,000

1,387,200
5,000

1,393,200
5,000

144,000
62,601
55,420
588,453
228,200
4,500

144,000
63,064
55,663
591,623
229,200
4,500

144,000
63,530
55,906
594,799
230,200
4,500

144,000
63,997
56,149
597,980
231,200
4,500

144,000
64,467
56,391
601,167
232,200
4,500

291,025

292,150

293,266

294,375

295,475

36
0.30%
0.38%

37
0.30%
0.38%

38
0.30%
0.38%

39
0.30%
0.38%

40
0.30%
0.38%

1166
1171
1176
1181
1186
1200
1200
1200
1200
1200
55.6933822176 55.8604623643 56.0280437514 56.1961278826 56.3647162663
518.318599642 518.836918242 519.35575516 519.875110915 520.394986026

12

12

12

12

12

1,399,200
5,000

1,405,200
5,000

1,411,200
5,000

1,417,200
5,000

1,423,200
5,000

144,000
64,938
56,634
604,359
233,200
4,500

144,000
65,413
56,877
607,558
234,200
4,500

144,000
65,889
57,120
610,762
235,200
4,500

144,000
66,368
57,363
613,973
236,200
4,500

144,000
66,849
57,606
617,188
237,200
4,500

296,568

297,652

298,729

299,797

300,857

41
0.30%
0.38%

42
0.30%
0.38%

43
0.30%
0.38%

44
0.30%
0.38%

45
0.30%
0.38%

1191
1196
1201
1206
1211
1200
1200
1200
1200
1200
56.5338104151 56.7034118463 56.8735220819 57.0441426481 57.215275076
520.915381012 521.436296393 521.957732689 522.479690422 523.002170112

12

12

13

13

13

1,429,200
5,000

1,435,200
5,000

1,441,200
5,000

1,447,200
5,000

1,453,200
5,000

144,000
67,332
57,849
620,410
238,200
4,500

144,000
67,817
58,091
623,638
239,200
4,500

156,000
68,305
58,334
626,871
240,200
4,500

156,000
68,795
58,577
630,111
241,200
4,500

156,000
69,288
58,820
633,356
242,200
4,500

301,909

302,953

291,989

293,017

294,037

46
0.30%
0.38%

47
0.30%
0.38%

48
0.30%
0.38%

49
0.30%
0.38%

50
0.30%
0.38%

1216
1221
1226
1231
1236
1200
1200
1200
1200
1261.56
57.3869209013 57.559081664 57.731758909 57.9049541857 58.0786690483
523.525172283 524.048697455 524.572746152 525.097318898 525.622416217

13

13

13

13

13

1,459,200
5,000

1,465,200
5,000

1,471,200
5,000

1,477,200
5,000

1,559,288
5,000

156,000
69,782
59,063
636,607
243,200
4,500

156,000
70,280
59,306
639,863
244,200
4,500

156,000
70,779
59,549
643,126
245,200
4,500

156,000
71,281
59,791
646,395
246,200
4,500

156,000
71,785
60,034
649,669
247,200
4,500

295,048

296,051

297,046

298,033

375,099

51
0.30%
0.38%

52
0.30%
0.38%

53
0.30%
0.38%

54
0.30%
0.38%

55
0.30%
0.38%

1241
1246
1251
1256
1261
1261.56
1261.56
1261.56
1261.56
1261.56
58.2529050554 58.4276637706 58.6029467619 58.7787556022 58.955091869
526.148038634 526.674186672 527.200860859 527.72806172 528.255789781

13

13

13

13

13

1,565,596
5,000

1,571,904
5,000

1,578,212
5,000

1,584,519
5,000

1,590,827
5,000

156,000
72,292
60,277
652,950
248,200
4,500

156,000
72,801
60,520
656,236
249,200
4,500

156,000
73,312
60,763
659,528
250,200
4,500

156,000
73,826
61,006
662,826
251,200
4,500

156,000
74,342
61,249
666,131
252,200
4,500

376,377

377,647

378,908

380,161

381,406

56
0.30%
0.38%

57
0.30%
0.38%

58
0.30%
0.38%

59
0.30%
0.38%

60
0.30%
0.38%

1266
1271
1276
1281
1286
1261.56
1261.56
1261.56
1261.56
1261.56
59.1319571446 59.309353016 59.4872810751 59.6657429183 59.844740147
528.784045571 529.312829617 529.842142446 530.371984589 530.902356573

13

13

13

13

13

1,597,135
5,000

1,603,443
5,000

1,609,751
5,000

1,616,058
5,000

1,622,366
5,000

156,000
74,861
61,491
669,441
253,200
4,500

156,000
75,382
61,734
672,757
254,200
4,500

156,000
75,906
61,977
676,079
255,200
4,500

156,000
76,432
62,220
679,407
256,200
4,500

156,000
76,960
62,463
682,740
257,200
4,500

382,642

383,870

385,089

386,300

387,503

61
0.30%
0.38%

62
0.30%
0.38%

63
0.30%
0.38%

64
0.30%
0.38%

65
0.30%
0.38%

1291
1296
1301
1306
1311
1261.56
1261.56
1261.56
1261.56
1261.56
60.0242743675 60.2043471906 60.3849602321 60.5661151128 60.7478134582
531.43325893 531.964692189 532.496656881 533.029153538 533.562182692

13

13

14

14

14

1,628,674
5,000

1,634,982
5,000

1,641,290
5,000

1,647,597
5,000

1,653,905
5,000

156,000
77,491
62,706
686,080
258,200
4,500

156,000
78,025
62,949
689,426
259,200
4,500

168,000
78,561
63,191
692,778
260,200
4,500

168,000
79,099
63,434
696,136
261,200
4,500

168,000
79,640
63,677
699,500
262,200
4,500

388,697

389,882

379,059

380,228

381,388

66
0.30%
0.38%

67
0.30%
0.38%

68
0.30%
0.38%

69
0.30%
0.38%

70
0.30%
0.38%

1316
1322
1328
1334
1340
1261.56
1261.56
1261.56
1261.56
1261.56
60.9300568986 61.1128470693 61.2961856105 61.4800741673 61.6645143898
534.095744874 534.629840619 535.16447046 535.69963493 536.235334565

14

14

14

14

14

1,660,213
5,000

1,667,782
5,000

1,675,352
5,000

1,682,921
5,000

1,690,490
5,000

168,000
80,184
63,920
702,870
263,200
4,500

168,000
80,791
64,211
706,781
264,400
4,500

168,000
81,401
64,503
710,698
265,600
4,500

168,000
82,014
64,794
714,623
266,800
4,500

168,000
82,630
65,086
718,555
268,000
4,500

382,539

384,099

385,649

387,189

388,719

71
0.30%
0.38%

72
0.30%
0.38%

73
0.30%
0.38%

74
0.30%
0.38%

75
0.30%
0.38%

1346
1352
1358
1364
1370
1261.56
1261.56
1261.56
1261.56
1261.56
61.849507933 62.0350564568 62.2211616261 62.407825111 62.5950485863
536.7715699 537.30834147 537.845649811 538.383495461 538.921878956

14

14

14

14

14

1,698,060
5,000

1,705,629
5,000

1,713,198
5,000

1,720,768
5,000

1,728,337
5,000

168,000
83,249
65,377
722,495
269,200
4,500

168,000
83,871
65,669
726,441
270,400
4,500

168,000
84,496
65,960
730,394
271,600
4,500

168,000
85,124
66,251
734,355
272,800
4,500

168,000
85,755
66,543
738,323
274,000
4,500

390,239

391,748

393,248

394,737

396,216

76
0.30%
0.38%

77
0.30%
0.38%

78
0.30%
0.38%

79
0.30%
0.38%

80
0.30%
0.38%

1376
1382
1388
1394
1400
1261.56
1261.56
1261.56
1261.56
1261.56
62.7828337321 62.9711822333
63.16009578 63.3495760673 63.5396247955
539.460800835 540.000261636 540.540261898 541.08080216 541.621882962

14

14

14

14

14

1,735,907
5,000

1,743,476
5,000

1,751,045
5,000

1,758,615
5,000

1,766,184
-

168,000
86,389
66,834
742,298
275,200
4,500

168,000
87,026
67,126
746,280
276,400
4,500

168,000
87,666
67,417
750,270
277,600
4,500

168,000
88,309
67,709
754,267
278,800
4,500

168,000
88,955
68,000
758,271
280,000
-

397,685

399,144

400,592

402,030

402,958

81
0.30%
0.38%

82
0.30%
0.38%

83
0.30%
0.38%

84
0.30%
0.38%

85
0.30%
0.38%

1406
1412
1418
1424
1430
1261.56
1261.56
1261.56
1261.56
1261.56
63.7302436699 63.9214344009 64.1131987041 64.3055383003 64.4984549152
542.163504845 542.70566835 543.248374018 543.791622392 544.335414014

15

15

15

15

15

1,773,753
5,000

1,781,323
5,000

1,788,892
5,000

1,796,461
5,000

1,804,031
5,000

180,000
89,605
68,291
762,282
281,200
4,500

180,000
90,257
68,583
766,300
282,400
4,500

180,000
90,913
68,874
770,326
283,600
4,500

180,000
91,571
69,166
774,359
284,800
4,500

180,000
92,233
69,457
778,400
286,000
4,500

392,875

394,282

395,679

397,065

398,441

86
0.30%
0.38%

87
0.30%
0.38%

88
0.30%
0.38%

89
0.30%
0.38%

90
0.30%
0.38%

1436
1442
1448
1454
1460
1261.56
1261.56
1261.56
1261.56
1261.56
64.6919502799 64.8860261307 65.0806842091 65.2759262618 65.4717540405
544.879749428 545.424629178 545.970053807 546.516023861 547.062539885

15

15

15

15

15

1,811,600
5,000

1,819,170
5,000

1,826,739
5,000

1,834,308
5,000

1,841,878
5,000

180,000
92,898
69,749
782,447
287,200
4,500

180,000
93,566
70,040
786,502
288,400
4,500

180,000
94,237
70,331
790,565
289,600
4,500

180,000
94,911
70,623
794,634
290,800
4,500

180,000
95,589
70,914
798,711
292,000
4,500

399,807

401,162

402,506

403,840

405,163

91
0.30%
0.38%

92
0.30%
0.38%

93
0.30%
0.38%

94
0.30%
0.38%

95
0.30%
0.38%

1466
1472
1478
1484
1490
1261.56
1261.56
1261.56
1261.56
1261.56
65.6681693027 65.8651738106 66.062769332
66.26095764 66.4597405129
547.609602425 548.157212027 548.705369239 549.254074608 549.803328683

15

15

15

15

15

1,849,447
5,000

1,857,016
5,000

1,864,586
5,000

1,872,155
5,000

1,879,724
5,000

180,000
96,270
71,206
802,796
293,200
4,500

180,000
96,954
71,497
806,887
294,400
4,500

180,000
97,641
71,789
810,987
295,600
4,500

180,000
98,331
72,080
815,093
296,800
4,500

180,000
99,025
72,371
819,207
298,000
4,500

406,476

407,778

409,070

410,351

411,621

96
0.30%
0.38%

97
0.30%
0.38%

98
0.30%
0.38%

99
0.30%
0.38%

100
0.30%
0.38%

1496
1502
1508
1514
1520
1261.56
1261.56
1261.56
1261.56
1326.278028
66.6591197345 66.8590970937 67.0596743849 67.2608534081 67.4626359683
550.353132012 550.903485144 551.454388629 552.005843017 552.55784886

15

16

16

16

16

1,887,294
5,000

1,894,863
5,000

1,902,432
5,000

1,910,002
5,000

2,015,943
5,000

180,000
99,722
72,663
823,328
299,200
4,500

192,000
100,422
72,954
827,457
300,400
4,500

192,000
101,126
73,246
831,593
301,600
4,500

192,000
101,833
73,537
835,737
302,800
4,500

192,000
102,543
73,829
839,888
304,000
4,500

412,881

402,129

403,368

404,595

504,183

101
0.30%
0.38%

102
0.30%
0.38%

103
0.30%
0.38%

104
0.30%
0.38%

105
0.30%
0.38%

1526
1532
1538
1544
1550
1326.278028
1326.278028
1326.278028
1326.278028
1326.278028
67.6650238762 67.8680189479 68.0716230047 68.2758378737 68.4806653873
553.110406709 553.663517116 554.217180633 554.771397814 555.326169212

16

16

16

16

16

2,023,900
5,000

2,031,858
5,000

2,039,816
5,000

2,047,773
5,000

2,055,731
5,000

192,000
103,257
74,120
844,046
305,200
4,500

192,000
103,974
74,411
848,213
306,400
4,500

192,000
104,694
74,703
852,386
307,600
4,500

192,000
105,418
74,994
856,567
308,800
4,500

192,000
106,145
75,286
860,756
310,000
4,500

505,777

507,360

508,933

510,494

512,045

106
0.30%
0.38%

107
0.30%
0.38%

108
0.30%
0.38%

109
0.30%
0.38%

110
0.30%
0.38%

1556
1562
1568
1574
1580
1326.278028
1326.278028
1326.278028
1326.278028
1326.278028
68.6861073835 68.8921657056 69.0988422028 69.3061387294 69.5140571456
555.881495381 556.437376876 556.993814253 557.550808067 558.108358875

16

16

16

16

16

2,063,689
5,000

2,071,646
5,000

2,079,604
5,000

2,087,562
5,000

2,095,519
5,000

192,000
106,876
75,577
864,952
311,200
4,500

192,000
107,610
75,869
869,155
312,400
4,500

192,000
108,347
76,160
873,366
313,600
4,500

192,000
109,088
76,451
877,585
314,800
4,500

192,000
109,832
76,743
881,811
316,000
4,500

513,584

515,113

516,631

518,137

519,633

111
0.30%
0.38%

112
0.30%
0.38%

113
0.30%
0.38%

114
0.30%
0.38%

115
0.30%
0.38%

1587
1594
1601
1608
1615
1326.278028
1326.278028
1326.278028
1326.278028
1326.278028
69.722599317 69.931767115 70.1415624163 70.3519871035 70.5630430649
558.666467234 559.225133701 559.784358835 560.344143194 560.904487337

16

16

17

17

17

2,104,803
5,000

2,114,087
5,000

2,123,371
5,000

2,132,655
5,000

2,141,939
5,000

192,000
110,650
77,083
886,604
317,400
4,500

192,000
111,471
77,423
891,405
318,800
4,500

204,000
112,297
77,763
896,215
320,200
4,500

204,000
113,126
78,103
901,033
321,600
4,500

204,000
113,959
78,443
905,861
323,000
4,500

521,567

523,488

513,397

515,293

517,176

116
0.30%
0.38%

117
0.30%
0.38%

118
0.30%
0.38%

119
0.30%
0.38%

120
0.30%
0.38%

1622
1629
1636
1643
1650
1326.278028
1326.278028
1326.278028
1326.278028
1326.278028
70.774732194 70.9870563906 71.2000175598 71.4136176125 71.6278584653
561.465391824 562.026857216 562.588884074 563.151472958 563.714624431

17

17

17

17

17

2,151,223
5,000

2,160,507
5,000

2,169,791
5,000

2,179,075
5,000

2,188,359
5,000

204,000
114,797
78,783
910,697
324,400
4,500

204,000
115,638
79,123
915,542
325,800
4,500

204,000
116,483
79,463
920,395
327,200
4,500

204,000
117,333
79,803
925,258
328,600
4,500

204,000
118,186
80,143
930,129
330,000
4,500

519,047

520,904

522,749

524,581

526,401

121
0.30%
0.38%

122
0.30%
0.38%

123
0.30%
0.38%

124
0.30%
0.38%

125
0.30%
0.38%

1657
1664
1671
1678
1685
1326.278028
1326.278028
1326.278028
1326.278028
1326.278028
71.8427420407 72.0582702668 72.2744450776 72.4912684129 72.7087422181
564.278339055 564.842617394 565.407460011 565.972867471 566.538840339

17

17

17

17

17

2,197,643
5,000

2,206,927
5,000

2,216,211
5,000

2,225,495
5,000

2,234,778
5,000

204,000
119,043
80,483
935,009
331,400
4,500

204,000
119,905
80,823
939,898
332,800
4,500

204,000
120,771
81,163
944,796
334,200
4,500

204,000
121,640
81,503
949,702
335,600
4,500

204,000
122,514
81,843
954,618
337,000
4,500

528,207

530,001

531,781

533,549

535,303

126
0.30%
0.38%

127
0.30%
0.38%

128
0.30%
0.38%

129
0.30%
0.38%

130
0.30%
0.38%

1692
1699
1706
1713
1720
1326.278028
1326.278028
1326.278028
1326.278028
1326.278028
72.9268684448 73.1456490501 73.3650859972 73.5851812552 73.805936799
567.105379179 567.672484558 568.240157043
568.8083972 569.377205597

17

17

18

18

18

2,244,062
5,000

2,253,346
5,000

2,262,630
5,000

2,271,914
5,000

2,281,198
5,000

204,000
123,392
82,183
959,542
338,400
4,500

204,000
124,274
82,523
964,476
339,800
4,500

216,000
125,161
82,863
969,418
341,200
4,500

216,000
126,051
83,203
974,369
342,600
4,500

216,000
126,946
83,543
979,329
344,000
4,500

537,045

538,774

528,489

530,191

531,880

131
0.30%
0.38%

132
0.30%
0.38%

133
0.30%
0.38%

134
0.30%
0.38%

135
0.30%
0.38%

1727
1734
1741
1748
1755
1326.278028
1326.278028
1326.278028
1326.278028
1326.278028
74.0273546094 74.2494366732 74.4721849833 74.6956015382 74.9196883428
569.946582803 570.516529386 571.087045915 571.658132961 572.229791094

18

18

18

18

18

2,290,482
5,000

2,299,766
5,000

2,309,050
5,000

2,318,334
5,000

2,327,618
5,000

216,000
127,845
83,883
984,298
345,400
4,500

216,000
128,749
84,223
989,276
346,800
4,500

216,000
129,656
84,563
994,263
348,200
4,500

216,000
130,568
84,903
999,258
349,600
4,500

216,000
131,484
85,243
1,004,263
351,000
4,500

533,556

535,219

536,869

538,505

540,128

136
0.30%
0.38%

137
0.30%
0.38%

138
0.30%
0.38%

139
0.30%
0.38%

140
0.30%
0.38%

1762
1769
1776
1783
1790
1326.278028
1326.278028
1326.278028
1326.278028
1326.278028
75.1444474078 75.3698807501 75.5959903923 75.8227783635 76.0502466986
572.802020885 573.374822906 573.948197729 574.522145927 575.096668072

18

18

18

18

18

2,336,902
5,000

2,346,186
5,000

2,355,470
5,000

2,364,754
5,000

2,374,038
5,000

216,000
132,405
85,583
1,009,277
352,400
4,500

216,000
133,329
85,923
1,014,300
353,800
4,500

216,000
134,258
86,263
1,019,332
355,200
4,500

216,000
135,192
86,603
1,024,373
356,600
4,500

216,000
136,130
86,943
1,029,423
358,000
4,500

541,737

543,334

544,916

546,486

548,042

141
0.30%
0.38%

142
0.30%
0.38%

143
0.30%
0.38%

144
0.30%
0.38%

145
0.30%
0.38%

1797
1804
1811
1818
1825
1326.278028
1326.278028
1326.278028
1326.278028
1326.278028
76.2783974387 76.507232631 76.7367543289 76.9669645919 77.1978654857
575.671764741 576.247436505 576.823683942 577.400507626 577.977908133

18

19

19

19

19

2,383,322
5,000

2,392,606
5,000

2,401,890
5,000

2,411,173
5,000

2,420,457
5,000

216,000
137,072
87,283
1,034,482
359,400
4,500

228,000
138,019
87,623
1,039,550
360,800
4,500

228,000
138,970
87,963
1,044,628
362,200
4,500

228,000
139,926
88,303
1,049,714
363,600
4,500

228,000
140,886
88,643
1,054,810
365,000
4,500

549,584

539,113

540,629

542,131

543,619

146
0.30%
0.38%

147
0.30%
0.38%

148
0.30%
0.38%

149
0.30%
0.38%

150
0.30%
0.38%

1832
1839
1846
1854
1862
1326.278028
1326.278028
1326.278028
1326.278028 1394.31609084
77.4294590821 77.6617474594 77.8947327017 78.1284168998 78.3628021505
578.555886041 579.134441927 579.713576369 580.293289946 580.873583236

19

19

19

19

19

2,429,741
5,000

2,439,025
5,000

2,448,309
5,000

2,458,919
5,000

2,596,217
5,000

228,000
141,851
88,983
1,059,914
366,400
4,500

228,000
142,820
89,323
1,065,028
367,800
4,500

228,000
143,794
89,663
1,070,151
369,200
4,500

228,000
144,850
90,051
1,075,864
370,800
4,500

228,000
145,912
90,440
1,081,587
372,400
4,500

545,093

546,554

548,001

549,854

678,378

151
0.30%
0.38%

152
0.30%
0.38%

153
0.30%
0.38%

154
0.30%
0.38%

155
0.30%
0.38%

1870
1878
1886
1894
1902
1394.31609084 1394.31609084 1394.31609084 1394.31609084 1394.31609084
78.597890557 78.8336842287 79.0701852813 79.3073958372 79.5453180247
581.454456819 582.035911276 582.617947187 583.200565134 583.783765699

19

19

19

19

20

2,607,371
5,000

2,618,526
5,000

2,629,680
5,000

2,640,835
5,000

2,651,989
5,000

228,000
146,978
90,829
1,087,320
374,000
4,500

228,000
148,050
91,217
1,093,063
375,600
4,500

228,000
149,126
91,606
1,098,817
377,200
4,500

228,000
150,208
91,994
1,104,582
378,800
4,500

240,000
151,295
92,383
1,110,357
380,400
4,500

680,745

683,095

685,431

687,750

678,054

156
0.30%
0.38%

157
0.30%
0.38%

158
0.30%
0.38%

159
0.30%
0.38%

160
0.30%
0.38%

1910
1918
1926
1934
1942
1394.31609084 1394.31609084 1394.31609084 1394.31609084 1394.31609084
79.7839539788 80.0233058407 80.2633757582 80.5041658855 80.7456783832
584.367549465 584.951917015 585.536868932
586.1224058 586.708528206

20

20

20

20

20

2,663,144
5,000

2,674,298
5,000

2,685,453
5,000

2,696,607
5,000

2,707,762
5,000

240,000
152,387
92,771
1,116,142
382,000
4,500

240,000
153,485
93,160
1,121,938
383,600
4,500

240,000
154,587
93,549
1,127,744
385,200
4,500

240,000
155,695
93,937
1,133,561
386,800
4,500

240,000
156,808
94,326
1,139,388
388,400
4,500

680,343

682,616

684,873

687,114

689,340

161
0.30%
0.38%

162
0.30%
0.38%

163
0.30%
0.38%

164
0.30%
0.38%

165
0.30%
0.38%

1950
1958
1966
1974
1982
1394.31609084 1394.31609084 1394.31609084 1394.31609084 1394.31609084
80.9879154183 81.2308791646 81.4745718021 81.7189955175 81.964152504
587.295236735 587.882531971 588.470414503 589.058884918 589.647943803

20

20

20

20

20

2,718,916
5,000

2,730,071
5,000

2,741,225
5,000

2,752,380
5,000

2,763,534
5,000

240,000
157,926
94,714
1,145,226
390,000
4,500

240,000
159,050
95,103
1,151,074
391,600
4,500

240,000
160,179
95,491
1,156,933
393,200
4,500

240,000
161,313
95,880
1,162,802
394,800
4,500

240,000
162,453
96,269
1,168,682
396,400
4,500

691,550

693,744

695,922

698,084

700,231

166
0.30%
0.38%

167
0.30%
0.38%

168
0.30%
0.38%

169
0.30%
0.38%

170
0.30%
0.38%

1990
1998
2006
2014
2022
1394.31609084 1394.31609084 1394.31609084 1394.31609084 1394.31609084
82.2100449615 82.4566750964 82.7040451217 82.9521572571 83.2010137288
590.237591746 590.827829338 591.418657168 592.010075825 592.602085901

20

20

21

21

21

2,774,689
5,000

2,785,844
5,000

2,796,998
5,000

2,808,153
5,000

2,819,307
5,000

240,000
163,598
96,657
1,174,573
398,000
4,500

240,000
164,748
97,046
1,180,474
399,600
4,500

252,000
165,904
97,434
1,186,386
401,200
4,500

252,000
167,066
97,823
1,192,308
402,800
4,500

252,000
168,232
98,211
1,198,241
404,400
4,500

702,361

704,475

694,574

696,656

698,722

171
0.30%
0.38%

172
0.30%
0.38%

173
0.30%
0.38%

174
0.30%
0.38%

175
0.30%
0.38%

2030
2038
2046
2054
2062
1394.31609084 1394.31609084 1394.31609084 1394.31609084 1394.31609084
83.45061677 83.7009686203 83.9520715262 84.2039277408 84.456539524
593.194687986 593.787882674 594.381670557 594.976052228 595.57102828

21

21

21

21

21

2,830,462
5,000

2,841,616
5,000

2,852,771
5,000

2,863,925
5,000

2,875,080
5,000

252,000
169,405
98,600
1,204,185
406,000
4,500

252,000
170,583
98,989
1,210,140
407,600
4,500

252,000
171,766
99,377
1,216,105
409,200
4,500

252,000
172,955
99,766
1,222,081
410,800
4,500

252,000
174,149
100,154
1,228,067
412,400
4,500

700,772

702,805

704,823

706,824

708,809

176
0.30%
0.38%

177
0.30%
0.38%

178
0.30%
0.38%

179
0.30%
0.38%

180
0.30%
0.38%

2070
2078
2086
2094
2102
1394.31609084 1394.31609084 1394.31609084 1394.31609084 1394.31609084
84.7099091426
84.96403887 85.2189309866 85.4745877796 85.7310115429
596.166599308 596.762765907 597.359528673 597.956888202 598.55484509

21

21

21

21

22

2,886,234
5,000

2,897,389
5,000

2,908,543
5,000

2,919,698
5,000

2,930,852
5,000

252,000
175,350
100,543
1,234,065
414,000
4,500

252,000
176,555
100,931
1,240,073
415,600
4,500

252,000
177,767
101,320
1,246,092
417,200
4,500

252,000
178,984
101,709
1,252,122
418,800
4,500

264,000
180,207
102,097
1,258,162
420,400
4,500

710,777

712,729

714,665

716,584

706,486

181
0.30%
0.38%

182
0.30%
0.38%

183
0.30%
0.38%

184
0.30%
0.38%

185
0.30%
0.38%

2110
2119
2128
2137
2146
1394.31609084 1394.31609084 1394.31609084 1394.31609084 1394.31609084
85.9882045775 86.2461691913 86.5049076988 86.7644224219 87.0247156892
599.153399935 599.752553335 600.352305889 600.952658194 601.553610853

22

22

22

22

22

2,942,007
5,000

2,954,556
5,000

2,967,105
5,000

2,979,653
5,000

2,992,202
5,000

264,000
181,435
102,486
1,264,214
422,000
4,500

264,000
182,756
102,923
1,270,876
423,800
4,500

264,000
184,082
103,360
1,277,550
425,600
4,500

264,000
185,416
103,797
1,284,236
427,400
4,500

264,000
186,755
104,234
1,290,934
429,200
4,500

708,372

710,702

713,012

715,305

717,579

186
0.30%
0.38%

187
0.30%
0.38%

188
0.30%
0.38%

189
0.30%
0.38%

190
0.30%
0.38%

2155
2164
2173
2182
2191
1394.31609084 1394.31609084 1394.31609084 1394.31609084 1394.31609084
87.2857898363 87.5476472058 87.8102901474 88.0737210178 88.3379421809
602.155164464 602.757319628 603.360076948 603.963437025 604.567400462

22

22

22

22

22

3,004,751
5,000

3,017,300
5,000

3,029,849
5,000

3,042,398
5,000

3,054,947
5,000

264,000
188,101
104,671
1,297,644
431,000
4,500

264,000
189,453
105,109
1,304,367
432,800
4,500

264,000
190,812
105,546
1,311,101
434,600
4,500

264,000
192,177
105,983
1,317,848
436,400
4,500

264,000
193,548
106,420
1,324,607
438,200
4,500

719,834

722,072

724,290

726,490

728,671

191
0.30%
0.38%

192
0.30%
0.38%

193
0.30%
0.38%

194
0.30%
0.38%

195
0.30%
0.38%

2200
2209
2218
2227
2236
1394.31609084 1394.31609084 1394.31609084 1394.31609084 1394.31609084
88.6029560074 88.8687648755 89.1353711701 89.4027772836 89.6709856155
605.171967862 605.77713983 606.38291697 606.989299887 607.596289187

22

23

23

23

23

3,067,495
-

3,080,044
5,000

3,092,593
5,000

3,105,142
5,000

3,117,691
5,000

264,000
194,927
106,857
1,331,378
440,000
-

276,000
196,311
107,294
1,338,162
441,800
4,500

276,000
197,702
107,731
1,344,957
443,600
4,500

276,000
199,100
108,169
1,351,765
445,400
4,500

276,000
200,504
108,606
1,358,585
447,200
4,500

730,333

720,977

723,102

725,208

727,295

196
0.30%
0.38%

197
0.30%
0.38%

198
0.30%
0.38%

199
0.30%
0.38%

200
0.30%
0.38%

2245
2254
2263
2272
2281
1394.31609084 1394.31609084 1394.31609084 1394.31609084 1465.8445063
89.9399985723 90.209818568 90.4804480237 90.7518893678 91.0241450359
608.203885476 608.812089361 609.420901451 610.030322352 610.640352674

23

23

23

23

23

3,130,240
5,000

3,142,788
5,000

3,155,337
5,000

3,167,886
5,000

3,343,591
5,000

276,000
201,915
109,043
1,365,418
449,000
4,500

276,000
203,333
109,480
1,372,262
450,800
4,500

276,000
204,757
109,917
1,379,119
452,600
4,500

276,000
206,188
110,354
1,385,989
454,400
4,500

276,000
207,626
110,791
1,392,871
456,200
4,500

729,364

731,413

733,443

735,455

900,603

201
0.30%
0.38%

202
0.30%
0.38%

203
0.30%
0.38%

204
0.30%
0.38%

205
0.30%
0.38%

2290
2299
2308
2317
2326
1465.8445063 1465.8445063 1465.8445063 1465.8445063 1465.8445063
91.297217471 91.5711091234 91.8458224508 92.1213599181 92.3977239979
611.250993027 611.86224402 612.474106264 613.08658037 613.699666951

23

23

24

24

24

3,356,784
5,000

3,369,977
5,000

3,383,169
5,000

3,396,362
5,000

3,409,554
5,000

276,000
209,071
111,229
1,399,765
458,000
4,500

276,000
210,522
111,666
1,406,671
459,800
4,500

288,000
211,980
112,103
1,413,590
461,600
4,500

288,000
213,445
112,540
1,420,522
463,400
4,500

288,000
214,917
112,977
1,427,465
465,200
4,500

903,220

905,818

896,396

898,955

901,495

206
0.30%
0.38%

207
0.30%
0.38%

208
0.30%
0.38%

209
0.30%
0.38%

210
0.30%
0.38%

2335
2344
2353
2362
2371
1465.8445063 1465.8445063 1465.8445063 1465.8445063 1465.8445063
92.6749171699 92.9529419214 93.2318007472 93.5114961494 93.7920306378
614.313366618 614.927679984 615.542607664 616.158150272 616.774308422

24

24

24

24

24

3,422,747
5,000

3,435,940
5,000

3,449,132
5,000

3,462,325
5,000

3,475,517
5,000

288,000
216,396
113,414
1,434,422
467,000
4,500

288,000
217,882
113,851
1,441,390
468,800
4,500

288,000
219,374
114,289
1,448,372
470,600
4,500

288,000
220,874
114,726
1,455,366
472,400
4,500

288,000
222,381
115,163
1,462,372
474,200
4,500

904,015

906,516

908,997

911,459

913,902

211
0.30%
0.38%

212
0.30%
0.38%

213
0.30%
0.38%

214
0.30%
0.38%

215
0.30%
0.38%

2381
2391
2401
2411
2421
1465.8445063 1465.8445063 1465.8445063 1465.8445063 1465.8445063
94.0734067298
94.35562695 94.6386938308 94.9226099123 95.207377742
617.391082731 618.008473813 618.626482287 619.24510877 619.864353878

24

24

25

25

25

3,490,176
5,000

3,504,834
5,000

3,519,493
5,000

3,534,151
5,000

3,548,810
5,000

288,000
223,989
115,649
1,470,008
476,200
4,500

288,000
225,604
116,134
1,477,658
478,200
4,500

300,000
227,228
116,620
1,485,322
480,200
4,500

300,000
228,858
117,106
1,493,000
482,200
4,500

300,000
230,497
117,591
1,500,692
484,200
4,500

916,830

919,737

910,623

913,487

916,329

216
0.30%
0.38%

217
0.30%
0.38%

218
0.30%
0.38%

219
0.30%
0.38%

220
0.30%
0.38%

2431
2441
2451
2461
2471
1465.8445063 1465.8445063 1465.8445063 1465.8445063 1465.8445063
95.4929998753 95.7794788749 96.0668173115 96.3550177634 96.6440828167
620.484218232 621.10470245 621.725807153 622.34753296 622.969880493

25

25

25

25

25

3,563,468
5,000

3,578,126
5,000

3,592,785
5,000

3,607,443
5,000

3,622,102
5,000

300,000
232,143
118,077
1,508,397
486,200
4,500

300,000
233,798
118,563
1,516,117
488,200
4,500

300,000
235,460
119,049
1,523,850
490,200
4,500

300,000
237,130
119,534
1,531,597
492,200
4,500

300,000
238,808
120,020
1,539,359
494,200
4,500

919,150

921,949

924,727

927,482

930,216

221
0.30%
0.38%

222
0.30%
0.38%

223
0.30%
0.38%

224
0.30%
0.38%

225
0.30%
0.38%

2481
2491
2501
2511
2521
1465.8445063 1465.8445063 1465.8445063 1465.8445063 1465.8445063
96.9340150652 97.2248171104 97.5164915617 97.8090410364 98.1024681595
623.592850373 624.216443224 624.840659667 625.465500327 626.090965827

25

25

26

26

26

3,636,760
5,000

3,651,419
5,000

3,666,077
5,000

3,680,736
5,000

3,695,394
5,000

300,000
240,493
120,506
1,547,134
496,200
4,500

300,000
242,187
120,991
1,554,923
498,200
4,500

312,000
243,889
121,477
1,562,726
500,200
4,500

312,000
245,599
121,963
1,570,544
502,200
4,500

312,000
247,316
122,449
1,578,375
504,200
4,500

932,927

935,617

926,285

928,930

931,554

226
0.30%
0.38%

227
0.30%
0.38%

228
0.30%
0.38%

229
0.30%
0.38%

230
0.30%
0.38%

2531
2541
2551
2561
2571
1465.8445063 1465.8445063 1465.8445063 1465.8445063 1465.8445063
98.396775564 98.6919658907 98.9880417883 99.2850059137 99.5828609315
626.717056793 627.34377385 627.971117624 628.599088741 629.22768783

26

26

26

26

26

3,710,052
5,000

3,724,711
5,000

3,739,369
5,000

3,754,028
5,000

3,768,686
5,000

312,000
249,042
122,934
1,586,221
506,200
4,500

312,000
250,776
123,420
1,594,081
508,200
4,500

312,000
252,518
123,906
1,601,954
510,200
4,500

312,000
254,269
124,391
1,609,842
512,200
4,500

312,000
256,028
124,877
1,617,744
514,200
4,500

934,155

936,734

939,291

941,825

944,337

231
0.30%
0.38%

232
0.30%
0.38%

233
0.30%
0.38%

234
0.30%
0.38%

235
0.30%
0.38%

2581
2591
2601
2611
2621
1465.8445063 1465.8445063 1465.8445063 1465.8445063 1465.8445063
99.8816095142 100.181254343 100.481798106
100.7832435 101.085593231
629.856915518 630.486772433 631.117259206 631.748376465 632.380124841

26

26

27

27

27

3,783,345
5,000

3,798,003
5,000

3,812,662
5,000

3,827,320
5,000

3,841,978
5,000

312,000
257,794
125,363
1,625,661
516,200
4,500

312,000
259,570
125,849
1,633,591
518,200
4,500

324,000
261,353
126,334
1,641,536
520,200
4,500

324,000
263,145
126,820
1,649,495
522,200
4,500

324,000
264,945
127,306
1,657,468
524,200
4,500

946,827

949,294

939,738

942,160

944,559

236
0.30%
0.38%

237
0.30%
0.38%

238
0.30%
0.38%

239
0.30%
0.38%

240
0.30%
0.38%

2631
2641
2652
2663
2674
1465.8445063 1465.8445063 1465.8445063 1465.8445063 1465.8445063
101.38885001 101.69301656 101.99809561 102.304089897 102.611002167
633.012504966 633.645517471 634.279162989 634.913442152 635.548355594

27

27

27

27

27

3,856,637
5,000

3,871,295
5,000

3,887,420
5,000

3,903,544
5,000

3,919,668
5,000

324,000
266,754
127,791
1,665,456
526,200
4,500

324,000
268,571
128,277
1,673,458
528,200
4,500

324,000
270,499
128,811
1,682,108
530,400
4,500

324,000
272,436
129,346
1,690,774
532,600
4,500

324,000
274,382
129,880
1,699,456
534,800
4,500

946,936

949,289

952,101

954,888

957,650

241
0.30%
0.38%

242
0.30%
0.38%

243
0.30%
0.38%

244
0.30%
0.38%

245
0.30%
0.38%

2685
2696
2707
2718
2729
1465.8445063 1465.8445063 1465.8445063 1465.8445063 1465.8445063
102.918835173 103.227591679 103.537274454 103.847886277 104.159429936
636.183903949 636.820087853 637.456907941 638.094364849 638.732459214

27

27

28

28

28

3,935,792
5,000

3,951,917
5,000

3,968,041
5,000

3,984,165
5,000

4,000,290
5,000

324,000
276,337
130,414
1,708,154
537,000
4,500

324,000
278,302
130,949
1,716,867
539,200
4,500

336,000
280,275
131,483
1,725,596
541,400
4,500

336,000
282,259
132,017
1,734,340
543,600
4,500

336,000
284,251
132,551
1,743,101
545,800
4,500

960,387

963,100

953,787

956,449

959,086

246
0.30%
0.38%

247
0.30%
0.38%

248
0.30%
0.38%

249
0.30%
0.38%

250
0.30%
0.38%

2740
2751
2762
2773
2784
1465.8445063 1465.8445063 1465.8445063 1465.8445063 1541.04232947
104.471908226 104.78532395 105.099679922 105.414978962 105.731223899
639.371191673 640.010562865 640.650573428 641.291224001 641.932515225

28

28

28

28

28

4,016,414
5,000

4,032,538
5,000

4,048,663
5,000

4,064,787
5,000

4,290,262
5,000

336,000
286,253
133,086
1,751,877
548,000
4,500

336,000
288,264
133,620
1,760,669
550,200
4,500

336,000
290,285
134,154
1,769,477
552,400
4,500

336,000
292,316
134,689
1,778,301
554,600
4,500

336,000
294,356
135,223
1,787,140
556,800
4,500

961,698

964,285

966,846

969,382

1,181,243

251
0.30%
0.38%

252
0.30%
0.38%

253
0.30%
0.38%

254
0.30%
0.38%

255
0.30%
0.38%

2795
2806
2817
2828
2839
1541.04232947 1541.04232947 1541.04232947 1541.04232947 1541.04232947
106.04841757 106.366562823 106.685662512 107.005719499 107.326736658
642.57444774 643.217022188 643.86023921 644.504099449 645.148603549

28

29

29

29

29

4,307,213
5,000

4,324,165
5,000

4,341,116
5,000

4,358,068
5,000

4,375,019
5,000

336,000
296,405
135,757
1,795,996
559,000
4,500

348,000
298,465
136,291
1,804,867
561,200
4,500

348,000
300,534
136,826
1,813,754
563,400
4,500

348,000
302,612
137,360
1,822,658
565,600
4,500

348,000
304,701
137,894
1,831,577
567,800
4,500

1,184,555

1,175,842

1,179,103

1,182,338

1,185,547

256
0.30%
0.38%

257
0.30%
0.38%

258
0.30%
0.38%

259
0.30%
0.38%

260
0.30%
0.38%

2850
2861
2872
2883
2894
1541.04232947 1541.04232947 1541.04232947 1541.04232947 1541.04232947
107.648716868 107.971663018 108.295578007 108.620464741 108.946326136
645.793752152 646.439545905 647.085985451 647.733071436 648.380804507

29

29

29

29

29

4,391,971
5,000

4,408,922
5,000

4,425,874
5,000

4,442,825
5,000

4,459,777
5,000

348,000
306,799
138,429
1,840,512
570,000
4,500

348,000
308,907
138,963
1,849,464
572,200
4,500

348,000
311,025
139,497
1,858,431
574,400
4,500

348,000
313,153
140,031
1,867,414
576,600
4,500

348,000
315,291
140,566
1,876,414
578,800
4,500

1,188,731

1,191,889

1,195,021

1,198,126

1,201,206

261
0.30%
0.38%

262
0.30%
0.38%

263
0.30%
0.38%

264
0.30%
0.38%

265
0.30%
0.38%

2905
2917
2929
2941
2953
1541.04232947 1541.04232947 1541.04232947 1541.04232947 1541.04232947
109.273165114 109.600984609 109.929787563 110.259576926 110.590355657
649.029185312 649.678214497 650.327892712 650.978220604 651.629198825

30

30

30

30

30

4,476,728
5,000

4,495,220
5,000

4,513,713
5,000

4,532,205
5,000

4,550,698
5,000

360,000
317,439
141,100
1,885,430
581,000
4,500

360,000
319,706
141,683
1,895,111
583,400
4,500

360,000
321,984
142,266
1,904,810
585,800
4,500

360,000
324,273
142,849
1,914,527
588,200
4,500

360,000
326,573
143,431
1,924,261
590,600
4,500

1,192,260

1,195,820

1,199,353

1,202,857

1,206,332

266
0.30%
0.38%

267
0.30%
0.38%

268
0.30%
0.38%

269
0.30%
0.38%

270
0.30%
0.38%

2965
2977
2989
3001
3013
1541.04232947 1541.04232947 1541.04232947 1541.04232947 1541.04232947
110.922126724 111.254893104 111.588657783 111.923423756 112.259194028
652.280828024 652.933108852 653.586041961 654.239628003 654.893867631

30

30

30

31

31

4,569,191
5,000

4,587,683
5,000

4,606,176
5,000

4,624,668
5,000

4,643,161
5,000

360,000
328,884
144,014
1,934,013
593,000
4,500

360,000
331,206
144,597
1,943,782
595,400
4,500

360,000
333,538
145,180
1,953,569
597,800
4,500

372,000
335,882
145,763
1,963,373
600,200
4,500

372,000
338,237
146,346
1,973,195
602,600
4,500

1,209,779

1,213,198

1,216,588

1,207,950

1,211,283

271
0.30%
0.38%

272
0.30%
0.38%

273
0.30%
0.38%

274
0.30%
0.38%

275
0.30%
0.38%

3025
3037
3049
3061
3073
1541.04232947 1541.04232947 1541.04232947 1541.04232947 1541.04232947
112.59597161 112.933759525 113.272560803 113.612378486 113.953215621
655.548761498 656.20431026 656.86051457 657.517375085 658.17489246

31

31

31

31

31

4,661,653
5,000

4,680,146
5,000

4,698,638
5,000

4,717,131
5,000

4,735,623
5,000

372,000
340,603
146,929
1,983,035
605,000
4,500

372,000
342,980
147,511
1,992,892
607,400
4,500

372,000
345,368
148,094
2,002,768
609,800
4,500

372,000
347,767
148,677
2,012,661
612,200
4,500

372,000
350,178
149,260
2,022,571
614,600
4,500

1,214,587

1,217,862

1,221,108

1,224,325

1,227,513

276
0.30%
0.38%

277
0.30%
0.38%

278
0.30%
0.38%

279
0.30%
0.38%

280
0.30%
0.38%

3085
3097
3109
3121
3133
1541.04232947 1541.04232947 1541.04232947 1541.04232947 1541.04232947
114.295075268 114.637960494 114.981874375 115.326819998 115.672800458
658.833067352 659.49190042 660.15139232 660.811543712 661.472355256

31

31

32

32

32

4,754,116
5,000

4,772,608
5,000

4,791,101
5,000

4,809,593
5,000

4,828,086
5,000

372,000
352,600
149,843
2,032,500
617,000
4,500

372,000
355,034
150,426
2,042,446
619,400
4,500

384,000
357,479
151,009
2,052,411
621,800
4,500

384,000
359,935
151,591
2,062,393
624,200
4,500

384,000
362,403
152,174
2,072,393
626,600
4,500

1,230,672

1,233,802

1,224,903

1,227,974

1,231,016

281
0.30%
0.38%

282
0.30%
0.38%

283
0.30%
0.38%

284
0.30%
0.38%

285
0.30%
0.38%

3145
3157
3169
3182
3195
1541.04232947 1541.04232947 1541.04232947 1541.04232947 1541.04232947
116.01981886 116.367878316 116.716981951 117.067132897 117.418334296
662.133827611 662.795961439
663.4587574 664.122216158 664.786338374

32

32

32

32

32

4,846,578
5,000

4,865,071
5,000

4,883,563
5,000

4,903,597
5,000

4,923,630
5,000

384,000
364,882
152,757
2,082,411
629,000
4,500

384,000
367,373
153,340
2,092,447
631,400
4,500

384,000
369,876
153,923
2,102,501
633,800
4,500

384,000
372,508
154,554
2,113,237
636,400
4,500

384,000
375,152
155,186
2,123,992
639,000
4,500

1,234,028

1,237,010

1,239,963

1,243,398

1,246,801

286
0.30%
0.38%

287
0.30%
0.38%

288
0.30%
0.38%

289
0.30%
0.38%

290
0.30%
0.38%

3208
3221
3234
3247
3260
1541.04232947 1541.04232947 1541.04232947 1541.04232947 1541.04232947
117.770589299 118.123901067 118.47827277 118.833707588 119.190208711
665.451124712 666.116575837 666.782692413 667.449475105 668.11692458

33

33

33

33

33

4,943,664
5,000

4,963,697
5,000

4,983,731
5,000

5,003,764
5,000

5,023,798
5,000

396,000
377,808
155,817
2,134,767
641,600
4,500

396,000
380,477
156,449
2,145,561
644,200
4,500

396,000
383,159
157,080
2,156,375
646,800
4,500

396,000
385,853
157,711
2,167,208
649,400
4,500

396,000
388,560
158,343
2,178,061
652,000
4,500

1,238,171

1,241,510

1,244,817

1,248,092

1,251,334

291
0.30%
0.38%

292
0.30%
0.38%

293
0.30%
0.38%

294
0.30%
0.38%

295
0.30%
0.38%

3273
3286
3299
3312
3325
1541.04232947 1541.04232947 1541.04232947 1541.04232947 1541.04232947
119.547779337 119.906422675 120.266141943 120.626940369 120.98882119
668.785041505 669.453826546 670.123280373 670.793403653 671.464197057

33

33

33

34

34

5,043,832
5,000

5,063,865
5,000

5,083,899
5,000

5,103,932
5,000

5,123,966
5,000

396,000
391,280
158,974
2,188,933
654,600
4,500

396,000
394,013
159,606
2,199,825
657,200
4,500

396,000
396,758
160,237
2,210,737
659,800
4,500

408,000
399,516
160,869
2,221,668
662,400
4,500

408,000
402,288
161,500
2,232,618
665,000
4,500

1,254,544

1,257,722

1,260,867

1,251,979

1,255,059

296
0.30%
0.38%

297
0.30%
0.38%

298
0.30%
0.38%

299
0.30%
0.38%

300
0.30%
0.38%

3338
3351
3364
3377
3390
1541.04232947 1541.04232947 1541.04232947 1541.04232947 1620.09780097
121.351787653 121.715843016 122.080990546 122.447233517 122.814575218
672.135661254 672.807796915 673.480604712 674.154085317 674.828239402

34

34

34

34

34

5,143,999
5,000

5,164,033
5,000

5,184,066
5,000

5,204,100
5,000

5,492,132
5,000

408,000
405,072
162,131
2,243,589
667,600
4,500

408,000
407,870
162,763
2,254,579
670,200
4,500

408,000
410,680
163,394
2,265,589
672,800
4,500

408,000
413,504
164,026
2,276,618
675,400
4,500

408,000
416,341
164,657
2,287,668
678,000
4,500

1,258,107

1,261,121

1,264,103

1,267,052

1,537,965

301
0.30%
0.38%

302
0.30%
0.38%

303
0.30%
0.38%

304
0.30%
0.38%

305
0.30%
0.38%

3403
3416
3429
3443
3457
1620.09780097 1620.09780097 1620.09780097 1620.09780097 1620.09780097
123.183018943
123.552568 123.923225704 124.294995381 124.667880367
675.503067642 676.178570709 676.85474928 677.531604029 678.209135633

35

35

35

35

35

5,513,193
5,000

5,534,254
5,000

5,555,315
5,000

5,577,997
5,000

5,600,678
5,000

420,000
419,192
165,289
2,298,737
680,600
4,500

420,000
422,056
165,920
2,309,826
683,200
4,500

420,000
424,933
166,551
2,320,935
685,800
4,500

420,000
427,948
167,231
2,332,741
688,600
4,500

420,000
430,977
167,911
2,344,569
691,400
4,500

1,529,875

1,533,753

1,537,596

1,541,976

1,546,321

306
0.30%
0.38%

307
0.30%
0.38%

308
0.30%
0.38%

309
0.30%
0.38%

310
0.30%
0.38%

3471
3485
3499
3513
3527
1620.09780097 1620.09780097 1620.09780097 1620.09780097 1620.09780097
125.041884009 125.417009661 125.79326069 126.170640472 126.549152393
678.887344769 679.566232114 680.245798346 680.926044144 681.606970188

35

35

35

36

36

5,623,359
5,000

5,646,041
5,000

5,668,722
5,000

5,691,404
5,000

5,714,085
5,000

420,000
434,020
168,591
2,356,418
694,200
4,500

420,000
437,078
169,271
2,368,288
697,000
4,500

420,000
440,151
169,951
2,380,180
699,800
4,500

432,000
443,237
170,631
2,392,093
702,600
4,500

432,000
446,339
171,311
2,404,028
705,400
4,500

1,550,630

1,554,903

1,559,140

1,551,341

1,555,507

311
0.30%
0.38%

312
0.30%
0.38%

313
0.30%
0.38%

314
0.30%
0.38%

315
0.30%
0.38%

3541
3555
3569
3583
3597
1620.09780097 1620.09780097 1620.09780097 1620.09780097 1620.09780097
126.92879985 127.30958625 127.691515009 128.074589554 128.458813322
682.288577158 682.970865736 683.653836601 684.337490438 685.021827928

36

36

36

36

36

5,736,766
5,000

5,759,448
5,000

5,782,129
5,000

5,804,810
5,000

5,827,492
5,000

432,000
449,455
171,991
2,415,984
708,200
4,500

432,000
452,586
172,671
2,427,961
711,000
4,500

432,000
455,731
173,351
2,439,961
713,800
4,500

432,000
458,891
174,031
2,451,981
716,600
4,500

432,000
462,066
174,711
2,464,024
719,400
4,500

1,559,636

1,563,729

1,567,786

1,571,807

1,575,790

316
0.30%
0.38%

317
0.30%
0.38%

318
0.30%
0.38%

319
0.30%
0.38%

320
0.30%
0.38%

3611
3625
3639
3653
3667
1620.09780097 1620.09780097 1620.09780097 1620.09780097 1620.09780097
128.844189762 129.230722331 129.618414498 130.007269742 130.397291551
685.706849756 686.392556606 687.078949163 687.766028112 688.45379414

37

37

37

37

37

5,850,173
5,000

5,872,855
5,000

5,895,536
5,000

5,918,217
5,000

5,940,899
5,000

444,000
465,256
175,391
2,476,087
722,200
4,500

444,000
468,461
176,071
2,488,173
725,000
4,500

444,000
471,681
176,751
2,500,280
727,800
4,500

444,000
474,917
177,431
2,512,409
730,600
4,500

444,000
478,167
178,111
2,524,560
733,400
4,500

1,567,738

1,571,649

1,575,523

1,579,360

1,583,160

321
0.30%
0.38%

322
0.30%
0.38%

323
0.30%
0.38%

324
0.30%
0.38%

325
0.30%
0.38%

3681
3695
3710
3725
3740
1620.09780097 1620.09780097 1620.09780097 1620.09780097 1620.09780097
130.788483426 131.180848876 131.574391423 131.969114597 132.365021941
689.142247934 689.831390182 690.521221572 691.211742794 691.902954537

37

37

38

38

38

5,963,580
5,000

5,986,261
5,000

6,010,563
5,000

6,034,864
5,000

6,059,166
5,000

444,000
481,432
178,791
2,536,733
736,200
4,500

444,000
484,713
179,471
2,548,927
739,000
4,500

456,000
488,141
180,200
2,561,834
742,000
4,500

456,000
491,585
180,929
2,574,764
745,000
4,500

456,000
495,045
181,657
2,587,717
748,000
4,500

1,586,924

1,590,650

1,582,888

1,587,087

1,591,246

326
0.30%
0.38%

327
0.30%
0.38%

328
0.30%
0.38%

329
0.30%
0.38%

330
0.30%
0.38%

3755
3770
3785
3800
3815
1620.09780097 1620.09780097 1620.09780097 1620.09780097 1620.09780097
132.762117007 133.160403358 133.559884568 133.960564221 134.362445914
692.594857491 693.287452349 693.980739801 694.674720541 695.369395261

38

38

38

38

39

6,083,467
5,000

6,107,769
5,000

6,132,070
5,000

6,156,372
-

6,180,673
5,000

456,000
498,522
182,386
2,600,694
751,000
4,500

456,000
502,015
183,114
2,613,694
754,000
4,500

456,000
505,524
183,843
2,626,717
757,000
4,500

456,000
509,050
184,571
2,639,764
760,000
-

468,000
512,593
185,300
2,652,834
763,000
4,500

1,595,366

1,599,446

1,603,486

1,606,986

1,599,446

331
0.30%
0.38%

332
0.30%
0.38%

333
0.30%
0.38%

334
0.30%
0.38%

335
0.30%
0.38%

3830
3845
3860
3875
3890
1620.09780097 1620.09780097 1620.09780097 1620.09780097 1620.09780097
134.765533252 135.169829852 135.575339341 135.982065359 136.390011555
696.064764657 696.760829421 697.457590251 698.155047841 698.853202889

39

39

39

39

39

6,204,975
5,000

6,229,276
5,000

6,253,578
5,000

6,277,879
5,000

6,302,180
5,000

468,000
516,152
186,029
2,665,928
766,000
4,500

468,000
519,728
186,757
2,679,045
769,000
4,500

468,000
523,321
187,486
2,692,186
772,000
4,500

468,000
526,931
188,214
2,705,351
775,000
4,500

468,000
530,557
188,943
2,718,539
778,000
4,500

1,603,366

1,607,246

1,611,085

1,614,883

1,618,641

336
0.30%
0.38%

337
0.30%
0.38%

338
0.30%
0.38%

339
0.30%
0.38%

340
0.30%
0.38%

3905
3920
3935
3950
3966
1620.09780097 1620.09780097 1620.09780097 1620.09780097 1620.09780097
136.79918159 137.209579135 137.621207872 138.034071496 138.44817371
699.552056092 700.251608148 700.951859756 701.652811616 702.354464427

40

40

40

40

40

6,326,482
5,000

6,350,783
5,000

6,375,085
5,000

6,399,386
5,000

6,425,308
5,000

480,000
534,201
189,671
2,731,751
781,000
4,500

480,000
537,862
190,400
2,744,986
784,000
4,500

480,000
541,539
191,129
2,758,246
787,000
4,500

480,000
545,235
191,857
2,771,529
790,000
4,500

480,000
549,085
192,634
2,785,538
793,200
4,500

1,610,359

1,614,036

1,617,671

1,621,266

1,625,350

341
0.30%
0.38%

342
0.30%
0.38%

343
0.30%
0.38%

344
0.30%
0.38%

345
0.30%
0.38%

3982
3998
4014
4030
4046
1620.09780097 1620.09780097 1620.09780097 1620.09780097 1620.09780097
138.863518231 139.280108786 139.697949112 140.11704296 140.537394089
703.056818892 703.759875711 704.463635586 705.168099222 705.873267321

40

40

41

41

41

6,451,229
5,000

6,477,151
5,000

6,503,073
5,000

6,528,994
5,000

6,554,916
5,000

480,000
552,955
193,411
2,799,572
796,400
4,500

480,000
556,842
194,189
2,813,632
799,600
4,500

492,000
560,748
194,966
2,827,717
802,800
4,500

492,000
564,672
195,743
2,841,827
806,000
4,500

492,000
568,614
196,520
2,855,963
809,200
4,500

1,629,391

1,633,389

1,625,342

1,629,252

1,633,118

346
0.30%
0.38%

347
0.30%
0.38%

348
0.30%
0.38%

349
0.30%
0.38%

350
0.30%
0.38%

4062
4078
4094
4110
4126
1620.09780097 1620.09780097 1620.09780097 1620.09780097 1703.20881816
140.959006271 141.38188329 141.806028939 142.231447026 142.658141367
706.579140588 707.285719729 707.993005449 708.700998454 709.409699453

41

41

41

42

42

6,580,837
5,000

6,606,759
5,000

6,632,680
5,000

6,658,602
5,000

7,027,440
5,000

492,000
572,575
197,297
2,870,124
812,400
4,500

492,000
576,555
198,074
2,884,311
815,600
4,500

492,000
580,554
198,851
2,898,523
818,800
4,500

504,000
584,571
199,629
2,912,761
822,000
4,500

504,000
588,607
200,406
2,927,024
825,200
4,500

1,636,940

1,640,718

1,644,452

1,636,141

1,982,702

351
0.30%
0.38%

352
0.30%
0.38%

353
0.30%
0.38%

354
0.30%
0.38%

355
0.30%
0.38%

4142
4158
4174
4190
4206
1703.20881816 1703.20881816 1703.20881816 1703.20881816 1703.20881816
143.086115791 143.515374139 143.945920261 144.377758022 144.810891296
710.119109152 710.829228261 711.54005749 712.251597547 712.963849145

42

42

42

42

43

7,054,691
5,000

7,081,942
5,000

7,109,194
5,000

7,136,445
5,000

7,163,696
5,000

504,000
592,663
201,183
2,941,313
828,400
4,500

504,000
596,737
201,960
2,955,628
831,600
4,500

504,000
600,830
202,737
2,969,968
834,800
4,500

504,000
604,943
203,514
2,984,334
838,000
4,500

516,000
609,075
204,291
2,998,726
841,200
4,500

1,987,632

1,992,517

1,997,358

2,002,154

1,994,904

356
0.30%
0.38%

357
0.30%
0.38%

358
0.30%
0.38%

359
0.30%
0.38%

360
0.30%
0.38%

4222
4239
4256
4273
4290
1703.20881816 1703.20881816 1703.20881816 1703.20881816 1703.20881816
145.24532397 145.681059942 146.118103122 146.556457431 146.996126803
713.676812994 714.390489807 715.104880296 715.819985177 716.535805162

43

43

43

43

43

7,190,948
5,000

7,219,902
5,000

7,248,857
5,000

7,277,811
5,000

7,306,766
5,000

516,000
613,226
205,069
3,013,144
844,400
4,500

516,000
617,542
205,894
3,028,301
847,800
4,500

516,000
621,879
206,720
3,043,486
851,200
4,500

516,000
626,236
207,546
3,058,699
854,600
4,500

516,000
630,613
208,371
3,073,939
858,000
4,500

1,999,610

2,004,865

2,010,072

2,015,231

2,020,342

361
0.30%
0.38%

362
0.30%
0.38%

363
0.30%
0.38%

364
0.30%
0.38%

365
0.30%
0.38%

4307
4324
4341
4358
4375
1703.20881816 1703.20881816 1703.20881816 1703.20881816 1703.20881816
147.437115184 147.879426529 148.323064809 148.768034003 149.214338105
717.252340967 717.969593308 718.687562901 719.406250464 720.125656715

44

44

44

44

44

7,335,720
5,000

7,364,675
5,000

7,393,629
5,000

7,422,584
5,000

7,451,539
5,000

528,000
635,012
209,197
3,089,206
861,400
4,500

528,000
639,431
210,023
3,104,501
864,800
4,500

528,000
643,870
210,849
3,119,823
868,200
4,500

528,000
648,331
211,674
3,135,172
871,600
4,500

528,000
652,813
212,500
3,150,550
875,000
4,500

2,013,406

2,018,421

2,023,388

2,028,306

2,033,176

366
0.30%
0.38%

367
0.30%
0.38%

368
0.30%
0.38%

369
0.30%
0.38%

370
0.30%
0.38%

4392
4409
4426
4443
4460
1703.20881816 1703.20881816 1703.20881816 1703.20881816 1703.20881816
149.66198112 150.110967063 150.561299964 151.012983864 151.466022816
720.845782371 721.566628154 722.288194782 723.010482977 723.73349346

44

45

45

45

45

7,480,493
5,000

7,509,448
5,000

7,538,402
5,000

7,567,357
5,000

7,596,311
5,000

528,000
657,315
213,326
3,165,955
878,400
4,500

540,000
661,839
214,151
3,181,387
881,800
4,500

540,000
666,384
214,977
3,196,848
885,200
4,500

540,000
670,951
215,803
3,212,336
888,600
4,500

540,000
675,538
216,629
3,227,851
892,000
4,500

2,037,997

2,030,770

2,035,493

2,040,168

2,044,793

371
0.30%
0.38%

372
0.30%
0.38%

373
0.30%
0.38%

374
0.30%
0.38%

375
0.30%
0.38%

4477
4495
4513
4531
4549
1703.20881816 1703.20881816 1703.20881816 1703.20881816 1703.20881816
151.920420884 152.376182147 152.833310693 153.291810625 153.751686057
724.457226953 725.18168418 725.906865864 726.63277273 727.359405503

45

45

46

46

46

7,625,266
5,000

7,655,924
5,000

7,686,581
5,000

7,717,239
5,000

7,747,897
5,000

540,000
680,148
217,454
3,243,395
895,400
4,500

540,000
684,931
218,329
3,259,692
899,000
4,500

552,000
689,737
219,203
3,276,018
902,600
4,500

552,000
694,565
220,077
3,292,373
906,200
4,500

552,000
699,416
220,951
3,308,758
909,800
4,500

2,049,369

2,054,472

2,047,524

2,052,524

2,057,471

376
0.30%
0.38%

377
0.30%
0.38%

378
0.30%
0.38%

379
0.30%
0.38%

380
0.30%
0.38%

4567
4585
4603
4621
4639
1703.20881816 1703.20881816 1703.20881816 1703.20881816 1703.20881816
154.212941115 154.675579939 155.139606679 155.605025499 156.071840575
728.086764908 728.814851673 729.543666525 730.273210192 731.003483402

46

46

47

47

47

7,778,555
5,000

7,809,212
5,000

7,839,870
5,000

7,870,528
5,000

7,901,186
5,000

552,000
704,291
221,826
3,325,172
913,400
4,500

552,000
709,188
222,700
3,341,616
917,000
4,500

564,000
714,108
223,574
3,358,089
920,600
4,500

564,000
719,051
224,449
3,374,593
924,200
4,500

564,000
724,017
225,323
3,391,125
927,800
4,500

2,062,366

2,067,209

2,059,999

2,064,736

2,069,420

381
0.30%
0.38%

382
0.30%
0.38%

383
0.30%
0.38%

384
0.30%
0.38%

385
0.30%
0.38%

4657
4675
4693
4711
4729
1703.20881816 1703.20881816 1703.20881816 1703.20881816 1703.20881816
156.540056097 157.009676265 157.480705294 157.95314741 158.427006852
731.734486885 732.466221372 733.198687593 733.931886281 734.665818167

47

47

47

48

48

7,931,843
5,000

7,962,501
5,000

7,993,159
5,000

8,023,817
5,000

8,054,475
5,000

564,000
729,007
226,197
3,407,688
931,400
4,500

564,000
734,020
227,071
3,424,280
935,000
4,500

564,000
739,057
227,946
3,440,901
938,600
4,500

576,000
744,117
228,820
3,457,553
942,200
4,500

576,000
749,201
229,694
3,474,235
945,800
4,500

2,074,052

2,078,630

2,083,155

2,075,626

2,080,044

386
0.30%
0.38%

387
0.30%
0.38%

388
0.30%
0.38%

389
0.30%
0.38%

390
0.30%
0.38%

4747
4766
4785
4804
4823
1703.20881816 1703.20881816 1703.20881816 1703.20881816 1703.20881816
158.902287873 159.378994736 159.85713172 160.336703116 160.817713225
735.400483985 736.135884469 736.872020354 737.608892374 738.346501267

48

48

48

49

49

8,085,132
5,000

8,117,493
5,000

8,149,854
5,000

8,182,215
5,000

8,214,576
5,000

576,000
754,309
230,569
3,490,946
949,400
4,500

576,000
759,600
231,491
3,508,424
953,200
4,500

576,000
764,916
232,414
3,525,933
957,000
4,500

588,000
770,258
233,337
3,543,473
960,800
4,500

588,000
775,624
234,260
3,561,045
964,600
4,500

2,084,408

2,089,278

2,094,091

2,086,847

2,091,547

391
0.30%
0.38%

392
0.30%
0.38%

393
0.30%
0.38%

394
0.30%
0.38%

395
0.30%
0.38%

4842
4861
4880
4899
4918
1703.20881816 1703.20881816 1703.20881816 1703.20881816 1703.20881816
161.300166365 161.784066864 162.269419064 162.756227321 163.244496003
739.084847768 739.823932616 740.563756548 741.304320305 742.045624625

49

49

49

49

50

8,246,937
5,000

8,279,298
5,000

8,311,659
5,000

8,344,020
5,000

8,376,381
5,000

588,000
781,015
235,183
3,578,649
968,400
4,500

588,000
786,432
236,106
3,596,284
972,200
4,500

588,000
791,875
237,029
3,613,951
976,000
4,500

588,000
797,343
237,951
3,631,650
979,800
4,500

600,000
802,836
238,874
3,649,380
983,600
4,500

2,096,190

2,100,776

2,105,305

2,109,776

2,102,190

396
0.30%
0.38%

397
0.30%
0.38%

398
0.30%
0.38%

399
0.30%
0.38%

400
0.30%
0.38%

4937
4956
4975
4994
5013
1703.20881816 1703.20881816 1703.20881816 1703.20881816 1790.58343053
163.734229491 164.22543218 164.718108476 165.212262802 165.70789959
742.78767025 743.53045792 744.273988378 745.018262366 745.763280629

50

50

50

50

51

8,408,742
5,000

8,441,103
5,000

8,473,464
5,000

8,505,825
5,000

8,976,195
5,000

600,000
808,356
239,797
3,667,143
987,400
4,500

600,000
813,901
240,720
3,684,937
991,200
4,500

600,000
819,473
241,643
3,702,763
995,000
4,500

600,000
825,070
242,566
3,720,621
998,800
4,500

612,000
830,694
243,489
3,738,511
1,002,600
4,500

2,106,546

2,110,845

2,115,085

2,119,268

2,549,401

401
0.30%
0.38%

402
0.30%
0.38%

403
0.30%
0.38%

404
0.30%
0.38%

405
0.30%
0.38%

5033
5053
5073
5093
5113
1790.58343053 1790.58343053 1790.58343053 1790.58343053 1790.58343053
166.205023289 166.703638359 167.203749274 167.705360522 168.208476603
746.509043909 747.255552953 748.002808506 748.750811315 749.499562126

51

51

51

51

52

9,012,006
5,000

9,047,818
5,000

9,083,630
5,000

9,119,441
5,000

9,155,253
5,000

612,000
836,510
244,460
3,757,180
1,006,600
4,500

612,000
842,353
245,431
3,775,882
1,010,600
4,500

612,000
848,225
246,403
3,794,618
1,014,600
4,500

612,000
854,123
247,374
3,813,388
1,018,600
4,500

624,000
860,050
248,346
3,832,191
1,022,600
4,500

2,555,757

2,562,051

2,568,284

2,574,456

2,568,566

406
0.30%
0.38%

407
0.30%
0.38%

408
0.30%
0.38%

409
0.30%
0.38%

410
0.30%
0.38%

5133
5153
5173
5193
5213
1790.58343053 1790.58343053 1790.58343053 1790.58343053 1790.58343053
168.713102033 169.219241339 169.726899063 170.236079761
170.746788
750.249061688 750.99931075 751.750310061 752.502060371 753.254562431

52

52

52

52

53

9,191,065
5,000

9,226,876
5,000

9,262,688
5,000

9,298,500
5,000

9,334,311
5,000

624,000
866,004
249,317
3,851,028
1,026,600
4,500

624,000
871,987
250,289
3,869,899
1,030,600
4,500

624,000
877,997
251,260
3,888,804
1,034,600
4,500

624,000
884,036
252,231
3,907,743
1,038,600
4,500

636,000
890,103
253,203
3,926,716
1,042,600
4,500

2,574,615

2,580,602

2,586,526

2,592,389

2,586,190

411
0.30%
0.38%

412
0.30%
0.38%

413
0.30%
0.38%

414
0.30%
0.38%

415
0.30%
0.38%

5233
5253
5273
5294
5315
1790.58343053 1790.58343053 1790.58343053 1790.58343053 1790.58343053
171.259028364 171.772805449 172.288123865 172.804988237 173.323403202
754.007816993 754.76182481 755.516586635 756.272103222 757.028375325

53

53

53

53

54

9,370,123
5,000

9,405,935
5,000

9,441,746
5,000

9,479,349
5,000

9,516,951
5,000

636,000
896,198
254,174
3,945,723
1,046,600
4,500

636,000
902,323
255,146
3,964,764
1,050,600
4,500

636,000
908,475
256,117
3,983,839
1,054,600
4,500

636,000
914,830
257,137
4,003,705
1,058,800
4,500

648,000
921,214
258,157
4,023,606
1,063,000
4,500

2,591,927

2,597,603

2,603,215

2,609,377

2,603,474

416
0.30%
0.38%

417
0.30%
0.38%

418
0.30%
0.38%

419
0.30%
0.38%

420
0.30%
0.38%

5336
5357
5378
5399
5420
1790.58343053 1790.58343053 1790.58343053 1790.58343053 1790.58343053
173.843373411 174.364903531 174.887998242 175.412662237 175.938900223
757.7854037 758.543189104 759.301732293 760.061034025 760.82109506

54

54

54

54

55

9,554,553
5,000

9,592,155
5,000

9,629,758
5,000

9,667,360
5,000

9,704,962
5,000

648,000
927,628
259,177
4,043,543
1,067,200
4,500

648,000
934,073
260,197
4,063,516
1,071,400
4,500

648,000
940,548
261,217
4,083,525
1,075,600
4,500

648,000
947,053
262,237
4,103,570
1,079,800
4,500

660,000
953,589
263,257
4,123,650
1,084,000
4,500

2,609,505

2,615,470

2,621,368

2,627,200

2,620,966

421
0.30%
0.38%

422
0.30%
0.38%

423
0.30%
0.38%

424
0.30%
0.38%

425
0.30%
0.38%

5441
5462
5483
5504
5525
1790.58343053 1790.58343053 1790.58343053 1790.58343053 1790.58343053
176.466716924 176.996117075 177.527105426 178.059686742 178.593865803
761.581916155 762.343498071 763.105841569 763.86894741 764.632816358

55

55

55

56

56

9,742,564
5,000

9,780,167
5,000

9,817,769
5,000

9,855,371
5,000

9,892,973
5,000

660,000
960,155
264,277
4,143,767
1,088,200
4,500

660,000
966,753
265,297
4,163,920
1,092,400
4,500

660,000
973,381
266,317
4,184,109
1,096,600
4,500

672,000
980,041
267,337
4,204,335
1,100,800
4,500

672,000
986,731
268,357
4,224,596
1,105,000
4,500

2,626,665

2,632,297

2,637,861

2,631,359

2,636,789

426
0.30%
0.38%

427
0.30%
0.38%

428
0.30%
0.38%

429
0.30%
0.38%

430
0.30%
0.38%

5546
5568
5590
5612
5634
1790.58343053 1790.58343053 1790.58343053 1790.58343053 1790.58343053
179.1296474 179.667036342 180.206037451 180.746655564 181.28889553
765.397449174 766.162846623 766.92900947 767.695938479 768.463634418

56

56

56

57

57

9,930,576
5,000

9,969,969
5,000

10,009,361
5,000

10,048,754
5,000

10,088,147
5,000

672,000
993,453
269,377
4,244,894
1,109,200
4,500

672,000
1,000,386
270,446
4,265,995
1,113,600
4,500

672,000
1,007,352
271,514
4,287,133
1,118,000
4,500

684,000
1,014,350
272,583
4,308,310
1,122,400
4,500

684,000
1,021,382
273,651
4,329,524
1,126,800
4,500

2,642,151

2,648,042

2,653,862

2,647,612

2,653,290

431
0.30%
0.38%

432
0.30%
0.38%

433
0.30%
0.38%

434
0.30%
0.38%

435
0.30%
0.38%

5656
5678
5700
5722
5744
1790.58343053 1790.58343053 1790.58343053 1790.58343053 1790.58343053
181.832762217 182.378260504 182.925395285 183.474171471 184.024593985
769.232098052 770.00133015 770.771331481 771.542102812 772.313644915

57

57

57

58

58

10,127,540
5,000

10,166,933
5,000

10,206,326
-

10,245,718
5,000

10,285,111
5,000

684,000
1,028,446
274,720
4,350,777
1,131,200
4,500

684,000
1,035,544
275,789
4,372,068
1,135,600
4,500

684,000
1,042,675
276,857
4,393,397
1,140,000
-

696,000
1,049,839
277,926
4,414,764
1,144,400
4,500

696,000
1,057,037
278,994
4,436,170
1,148,800
4,500

2,658,897

2,664,433

2,669,397

2,663,290

2,668,610

436
0.30%
0.38%

437
0.30%
0.38%

438
0.30%
0.38%

439
0.30%
0.38%

440
0.30%
0.38%

5766
5788
5810
5833
5856
1790.58343053 1790.58343053 1790.58343053 1790.58343053 1790.58343053
184.576667767 185.130397771 185.685788964 186.242846331 186.80157487
773.08595856 773.859044518 774.632903563 775.407536466 776.182944003

58

58

59

59

59

10,324,504
5,000

10,363,897
5,000

10,403,290
5,000

10,444,473
5,000

10,485,657
5,000

696,000
1,064,269
280,063
4,457,614
1,153,200
4,500

696,000
1,071,535
281,131
4,479,096
1,157,600
4,500

708,000
1,078,834
282,200
4,500,617
1,162,000
4,500

708,000
1,086,355
283,317
4,522,952
1,166,600
4,500

708,000
1,093,910
284,434
4,545,327
1,171,200
4,500

2,673,858

2,679,035

2,672,138

2,677,749

2,683,285

441
0.30%
0.38%

442
0.30%
0.38%

443
0.30%
0.38%

444
0.30%
0.38%

445
0.30%
0.38%

5879
5902
5925
5948
5971
1790.58343053 1790.58343053 1790.58343053 1790.58343053 1790.58343053
187.361979594 187.924065533 188.48783773 189.053301243 189.620461147
776.959126947 777.736086074 778.51382216 779.292335982 780.071628318

59

60

60

60

60

10,526,840
5,000

10,568,023
5,000

10,609,207
5,000

10,650,390
5,000

10,691,574
5,000

708,000
1,101,501
285,551
4,567,743
1,175,800
4,500

720,000
1,109,128
286,669
4,590,198
1,180,400
4,500

720,000
1,116,790
287,786
4,612,694
1,185,000
4,500

720,000
1,124,489
288,903
4,635,231
1,189,600
4,500

720,000
1,132,224
290,020
4,657,808
1,194,200
4,500

2,688,745

2,682,129

2,687,436

2,692,668

2,697,822

446
0.30%
0.38%

447
0.30%
0.38%

448
0.30%
0.38%

449
0.30%
0.38%

450
0.30%
0.38%

5994
6017
6040
6063
6087
1790.58343053 1790.58343053 1790.58343053 1790.58343053 1882.44036052
190.18932253 190.759890498 191.332170169 191.90616668 192.48188518
780.851699946 781.632551646 782.414184198 783.196598382 783.97979498

60

61

61

61

61

10,732,757
5,000

10,773,941
5,000

10,815,124
5,000

10,856,307
5,000

11,458,414
5,000

720,000
1,139,995
291,137
4,680,425
1,198,800
4,500

732,000
1,147,802
292,254
4,703,083
1,203,400
4,500

732,000
1,155,646
293,371
4,725,782
1,208,000
4,500

732,000
1,163,527
294,489
4,748,521
1,212,600
4,500

732,000
1,171,637
295,654
4,772,085
1,217,400
4,500

2,702,900

2,695,901

2,700,825

2,705,671

3,270,138

451
0.30%
0.38%

452
0.30%
0.38%

453
0.30%
0.38%

454
0.30%
0.38%

455
0.30%
0.38%

6111
6135
6159
6183
6207
1882.44036052 1882.44036052 1882.44036052 1882.44036052 1882.44036052
193.059330835 193.638508828 194.219424354 194.802082627 195.386488875
784.763774775 785.54853855 786.334087089 787.120421176 787.907541597

62

62

62

62

63

11,503,593
5,000

11,548,772
5,000

11,593,950
5,000

11,639,129
5,000

11,684,307
5,000

744,000
1,179,786
296,820
4,795,691
1,222,200
4,500

744,000
1,187,972
297,986
4,819,340
1,227,000
4,500

744,000
1,196,197
299,151
4,843,032
1,231,800
4,500

744,000
1,204,461
300,317
4,866,766
1,236,600
4,500

756,000
1,212,764
301,483
4,890,542
1,241,400
4,500

3,265,596

3,272,973

3,280,270

3,287,485

3,282,618

456
0.30%
0.38%

457
0.30%
0.38%

458
0.30%
0.38%

459
0.30%
0.38%

460
0.30%
0.38%

6231
6255
6279
6303
6327
1882.44036052 1882.44036052 1882.44036052 1882.44036052 1882.44036052
195.972648342 196.560566287 197.150247986 197.74169873 198.334923826
788.695449139 789.484144588 790.273628732 791.063902361 791.854966263

63

63

63

64

64

11,729,486
5,000

11,774,664
5,000

11,819,843
5,000

11,865,022
5,000

11,910,200
5,000

756,000
1,221,106
302,649
4,914,361
1,246,200
4,500

756,000
1,229,486
303,814
4,938,223
1,251,000
4,500

756,000
1,237,906
304,980
4,962,128
1,255,800
4,500

768,000
1,246,366
306,146
4,986,076
1,260,600
4,500

768,000
1,254,865
307,311
5,010,066
1,265,400
4,500

3,289,670

3,296,641

3,303,529

3,298,334

3,305,057

461
0.30%
0.38%

462
0.30%
0.38%

463
0.30%
0.38%

464
0.30%
0.38%

465
0.30%
0.38%

6352
6377
6402
6427
6452
1882.44036052 1882.44036052 1882.44036052 1882.44036052 1882.44036052
198.929928597 199.526718383 200.125298538 200.725674434 201.327851457
792.64682123 793.439468051 794.232907519 795.027140427 795.822167567

64

64

65

65

65

11,957,261
5,000

12,004,322
5,000

12,051,383
5,000

12,098,444
5,000

12,145,505
5,000

768,000
1,263,603
308,526
5,034,893
1,270,400
4,500

768,000
1,272,382
309,740
5,059,763
1,275,400
4,500

780,000
1,281,202
310,954
5,084,679
1,280,400
4,500

780,000
1,290,064
312,169
5,109,639
1,285,400
4,500

780,000
1,298,967
313,383
5,134,645
1,290,400
4,500

3,312,340

3,319,537

3,314,648

3,321,672

3,328,610

466
0.30%
0.38%

467
0.30%
0.38%

468
0.30%
0.38%

469
0.30%
0.38%

470
0.30%
0.38%

6477
6502
6527
6552
6577
1882.44036052 1882.44036052 1882.44036052 1882.44036052 1882.44036052
201.931835012 202.537630517 203.145243408 203.754679138 204.365943176
796.617989735 797.414607724 798.212022332 799.010234354 799.809244589

65

66

66

66

66

12,192,566
5,000

12,239,627
5,000

12,286,688
5,000

12,333,749
5,000

12,380,810
5,000

780,000
1,307,912
314,597
5,159,695
1,295,400
4,500

792,000
1,316,900
315,811
5,184,790
1,300,400
4,500

792,000
1,325,929
317,026
5,209,930
1,305,400
4,500

792,000
1,335,001
318,240
5,235,115
1,310,400
4,500

792,000
1,344,115
319,454
5,260,345
1,315,400
4,500

3,335,462

3,330,226

3,336,904

3,343,494

3,349,996

471
0.30%
0.38%

472
0.30%
0.38%

473
0.30%
0.38%

474
0.30%
0.38%

475
0.30%
0.38%

6602
6628
6654
6680
6706
1882.44036052 1882.44036052 1882.44036052 1882.44036052 1882.44036052
204.979041005 205.593978128 206.210760063 206.829392343 207.44988052
800.609053833 801.409662887 802.21107255 803.013283623 803.816296906

67

67

67

67

68

12,427,871
5,000

12,476,815
5,000

12,525,758
5,000

12,574,702
5,000

12,623,645
5,000

804,000
1,353,272
320,669
5,285,621
1,320,400
4,500

804,000
1,362,677
321,931
5,311,743
1,325,600
4,500

804,000
1,372,126
323,194
5,337,912
1,330,800
4,500

804,000
1,381,620
324,457
5,364,129
1,336,000
4,500

816,000
1,391,159
325,720
5,390,392
1,341,200
4,500

3,344,410

3,351,363

3,358,225

3,364,995

3,359,674

476
0.30%
0.38%

477
0.30%
0.38%

478
0.30%
0.38%

479
0.30%
0.38%

480
0.30%
0.38%

6732
6758
6784
6810
6836
1882.44036052 1882.44036052 1882.44036052 1882.44036052 1882.44036052
208.072230161 208.696446852 209.322536193 209.950503801 210.580355313
804.620113203 805.424733316 806.23015805 807.036388208 807.843424596

68

68

68

69

69

12,672,589
5,000

12,721,532
5,000

12,770,475
5,000

12,819,419
5,000

12,868,362
5,000

816,000
1,400,742
326,983
5,416,703
1,346,400
4,500

816,000
1,410,371
328,246
5,443,060
1,351,600
4,500

816,000
1,420,044
329,509
5,469,465
1,356,800
4,500

828,000
1,429,763
330,771
5,495,918
1,362,000
4,500

828,000
1,439,527
332,034
5,522,418
1,367,200
4,500

3,366,261

3,372,755

3,379,157

3,373,467

3,379,683

481
0.30%
0.38%

482
0.30%
0.38%

483
0.30%
0.38%

484
0.30%
0.38%

485
0.30%
0.38%

6862
6889
6916
6943
6970
1882.44036052 1882.44036052 1882.44036052 1882.44036052 1882.44036052
211.212096378 211.845732668 212.481269866 213.118713675 213.758069816
808.65126802 809.459919288 810.269379208 811.079648587 811.890728236

69

69

70

70

70

12,917,306
5,000

12,968,132
5,000

13,018,958
5,000

13,069,783
5,000

13,120,609
5,000

828,000
1,449,337
333,297
5,548,965
1,372,400
4,500

828,000
1,459,405
334,609
5,576,369
1,377,800
4,500

840,000
1,469,520
335,920
5,603,823
1,383,200
4,500

840,000
1,479,683
337,231
5,631,326
1,388,600
4,500

840,000
1,489,894
338,543
5,658,878
1,394,000
4,500

3,385,806

3,392,448

3,386,994

3,393,443

3,399,794

486
0.30%
0.38%

487
0.30%
0.38%

488
0.30%
0.38%

489
0.30%
0.38%

490
0.30%
0.38%

6997
7024
7051
7078
7105
1882.44036052 1882.44036052 1882.44036052 1882.44036052 1882.44036052
214.399344026 215.042542058 215.687669684 216.334732693 216.983736891
812.702618964 813.515321583 814.328836904 815.143165741 815.958308907

70

71

71

71

72

13,171,435
5,000

13,222,261
5,000

13,273,087
5,000

13,323,913
5,000

13,374,739
5,000

840,000
1,500,152
339,854
5,686,480
1,399,400
4,500

852,000
1,510,459
341,166
5,714,132
1,404,800
4,500

852,000
1,520,814
342,477
5,741,833
1,410,200
4,500

852,000
1,531,217
343,789
5,769,583
1,415,600
4,500

864,000
1,541,669
345,100
5,797,384
1,421,000
4,500

3,406,048

3,400,205

3,406,263

3,412,224

3,406,086

491
0.30%
0.38%

492
0.30%
0.38%

493
0.30%
0.38%

494
0.30%
0.38%

495
0.30%
0.38%

7132
7160
7188
7216
7244
1882.44036052 1882.44036052 1882.44036052 1882.44036052 1882.44036052
217.634688102 218.287592166 218.942454943 219.599282307 220.258080154
816.774267216 817.591041483 818.408632525 819.227041157 820.046268198

72

72

72

73

73

13,425,565
5,000

13,478,273
5,000

13,530,981
5,000

13,583,690
5,000

13,636,398
5,000

864,000
1,552,171
346,411
5,825,234
1,426,400
4,500

864,000
1,562,939
347,771
5,853,952
1,432,000
4,500

864,000
1,573,758
349,131
5,882,721
1,437,600
4,500

876,000
1,584,628
350,491
5,911,542
1,443,200
4,500

876,000
1,595,550
351,851
5,940,415
1,448,800
4,500

3,411,849

3,418,111

3,424,270

3,418,327

3,424,282

496
0.30%
0.38%

497
0.30%
0.38%

498
0.30%
0.38%

499
0.30%
0.38%

500
0.30%
0.38%

7272
7300
7328
7356
7384
1882.44036052 1882.44036052 1882.44036052 1882.44036052 1979.00955101
220.918854395 221.581610958 222.246355791 222.913094858 223.581834143
820.866314466 821.687180781 822.508867962 823.33137683 824.154708206

73

73

74

74

74

13,689,106
5,000

13,741,815
-

13,794,523
5,000

13,847,231
5,000

14,613,007
5,000

876,000
1,606,522
353,211
5,969,340
1,454,400
4,500

876,000
1,617,546
354,571
5,998,316
1,460,000
-

888,000
1,628,621
355,931
6,027,345
1,465,600
4,500

888,000
1,639,749
357,291
6,056,426
1,471,200
4,500

888,000
1,650,928
358,651
6,085,558
1,476,800
4,500

3,430,133

3,435,381

3,429,525

3,435,066

4,153,568