Investing in Apple (AAPL) Can Make Millions
Hello and welcome to a new series! This is the first of many blogs where I invest $200 a month in a stock or exchange-traded fund (ETF) and we see how much it grows using a Patreon product called dividend reinvestment calculator. There are two versions of this calculator, a yearly and monthly investment calculator. This series of blogs will cover the following below
- We will go over the stock or ETF 10-Year Capital Appreciation (total return minus the 4-year average dividend Yield), 3 and 5-Year Average Dividend Growth, and the 4-Year Average Dividend Yield.
- Next is the investment plan setup that includes the initial amount, how much is being invested in the stock or ETF each month/year, and the tax rate for dividends.
- Review the results of the yearly reinvestment calculator
- Review the results of the Monthly Financial Independent Retire Early (FIRE) reinvestment calculator
- Summary
Financial Disclaimer: I am not a Certified Financial Advisor (CFA), I am a meteorologist. The blog posts about investing are my opinions and for your entertainment purposes. They should not be considered financial advice. Investing in the stock market is risky and you can lose money. If you want to invest in the stock market or have questions about how or where to invest, please seek a CFA.
Affiliate Link Disclaimer: Some of the links are affiliated links with Public and M1 Finance. As a member of their platform, I earn a small portion if you click the link and sign up with them. I enjoy these companies and would not recommend them to you if I did not believe in their mission and platform. Thank you!
I use the stock trading platform called Public (this is an affiliated link where I get a small kickback if you sign up with my referral code/link!). Public charges no fees to invest, you can choose to have your dividends to be in a reinvestment plan (DRIP) (this is very important and will likely be explained in another blog), the platform is simple and user-friendly, and you can buy fractional shares. I have enjoyed Public’s platform during this past year and will continue to use it in the future. The link above is an affiliated link sign up today and get a free slice of a popular stock between $3-300! This is my compounding machine in which I hope to reach financial independence by using dividend growth stocks to supplement my income.
To act as a high-return savings account, I use an M1 finance account (Sign up today and get $10 for free!). I will use this fund to help pay a down payment on a car or house, and any other future expenses. Instead of getting a 1-2% yield/return, I hope to get an 8-12% return.
If you are curious about investing, I have developed on my Patreon Page a 10-step process of understanding where your money goes to us building your very own portfolio dashboard. The 10-step process is to help you guide important terms and parameters that can affect your outcome in investing. When you join, I will ask you to meet with me on GoogleMeets to understand your financial goals, what your rich life is, and what your financial literacy is. I will share with you the 10-step financial tools and go through each tool explaining what it is and how to use it. If at any time you want a private meeting to talk about finances (including setting up your portfolio, what is FIRE, and how to lower your food cost), email me at [email protected] and we can talk!. it has everything including a portfolio calculator, a dividend calendar, and much more. I also have multiple financial tools, cookbooks, and more on my Patreon! Check out the page by clicking this link.
First off, this is a hypothetical scenario. The past performance of AAPL is not true of future performance. Take these numbers with a grain of salt. Apple (AAPL) in the last 10 years has exploded in growth. It is one of the best technology stocks to have. IPhone sales have increased year over year, their laptops are top-notch, and at this point, they monopolized the phone industry. An initial investment of $10,000 in APPL 10 years ago would be worth $143,972.47 today. Their 10-year capital appreciation is a staggering 25.43% (using data from January 2013 to 2023). On top of that, they pay a dividend with a 4-year average yield being 0.85% and have increased their dividend for the last 11 years. With the cherry on top, they have a 3/5 average dividend growth rate of around 7%. If you are looking for a stock to put in your dividend growth investing portfolio, this is an easy pick. Warning, past performance does not indicate future performance. The numbers used in the calculator today will not be the same in 5 years. Use this information as an estimate, not the truth.
| 10-year Capital Appreciation | 3 and 5-YR Average Dividend Growth | 4-year Average Yield |
|---|---|---|
| 25.43% | 7.17% | 0.85% |
Using the Patreon Page financial tool, the Dividend Reinvestment Calculator, let’s set up some guidelines. First, the initial amount is zero, we are investing $200 each month and $2,400 each year, and the dividend tax rate as of 2023 is 15%. We put these numbers, including APPL’s 10-year capital appreciation, 3/5-year average dividend growth rate, and 4-year average dividend yield into both calculators. With the rule that we will invest for the next 30 years at the same yearly and monthly frequency. First, the Year Dividend Reinvestment Calculator. Warning, past performance does not indicate future performance. The numbers used in the calculator today will not be the same in 5 years. Use this information as an estimate, not the truth.
| App | Monthly Deposit In Apple? | Yearly Deposit Into Apple? | Tax Rate For Non-Qualified and Qualified Dividends? |
|---|---|---|---|
| $0.00 | $200 | $2,400.00 | 15.00% |
Warning, past performance does not indicate future performance. The numbers used in the calculator today will not be the same in 5 years. Use this information as an estimate, not the truth.
With AAPL’s ridiculous 10-year capital appreciation rate, the stock value explodes with time. Below is a quick summary of the calculator’s results.
- 5 Years End of the year Balance – $20,151.26
- 10 Years End of the year Balance – $83,145.00
- 15 Years End of the year Balance – $279,160.43
- 20 Years End of the year Balance – $888,262.56
- 25 Years End of the year Balance – $2,780,029.54
- 30 Years End of the year Balance – $8,654,261.34
It is amazing to see how the nature of compounding over time with only $200 a month can lead to millions in 25 years. I could withdraw this month each month and live on it when I am 51 with ease.
Don’t forget, not only does the stock value grow at ridiculous rates, APPL pays a quarterly dividend! It is small, but you could use the money to pay for your bills or groceries! Below is a quick summary!
- 5-Year Annual Dividend – $77.30
- 10-Year Annual Dividend – $145.53
- 15-Year Annual Dividend – $222.72
- 20-Year Annual Dividend – $322.84
- 25-Year Annual Dividend – $460.19
- 30-Year Annual Dividend – $652.41
For more detailed information, check out the table and the two graphs below! Click on the graphs and it will take you to an interactive graph!
Apple (AAPL) Dividend Reinvestment Calculator Results
| Time Passed | Current Stock Value | Annual Contributions | Price Per Share | Shares Owned | Dividend Yield | Dividend Per Share | Yearly Dividend | Year To End Total Shares | New Balance | Total Invested |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | $2,400.00 | $2,400.00 | $100.00 | 24 | 0.85% | $0.85 | $17.34 | 24.17 | $2,417.34 | $2,400.00 |
| 2 | $4,817.34 | $2,400.00 | $125.43 | 43 | 0.73% | $0.91 | $33.51 | 43.54 | $5,461.17 | $4,800.00 |
| 3 | $7,861.17 | $2,400.00 | $157.33 | 59 | 0.62% | $0.98 | $48.74 | 59.05 | $9,290.16 | $7,200.00 |
| 4 | $11,690.16 | $2,400.00 | $197.34 | 71 | 0.53% | $1.05 | $63.27 | 71.47 | $14,103.53 | $9,600.00 |
| 5 | $16,503.53 | $2,400.00 | $247.52 | 81 | 0.45% | $1.12 | $77.30 | 81.41 | $20,151.26 | $12,000.00 |
| 6 | $22,551.26 | $2,400.00 | $310.46 | 89 | 0.39% | $1.20 | $90.99 | 89.37 | $27,747.06 | $14,400.00 |
| 7 | $30,147.06 | $2,400.00 | $389.41 | 95 | 0.33% | $1.29 | $104.51 | 95.75 | $37,284.52 | $16,800.00 |
| 8 | $39,684.52 | $2,400.00 | $488.44 | 101 | 0.28% | $1.38 | $118.02 | 100.85 | $49,257.42 | $19,200.00 |
| 9 | $51,657.42 | $2,400.00 | $612.65 | 105 | 0.24% | $1.48 | $131.65 | 104.93 | $64,285.22 | $21,600.00 |
| 10 | $66,685.22 | $2,400.00 | $768.45 | 108 | 0.21% | $1.59 | $145.53 | 108.20 | $83,145.00 | $24,000.00 |
| 11 | $85,545.00 | $2,400.00 | $963.86 | 111 | 0.18% | $1.70 | $159.78 | 110.82 | $106,811.55 | $26,400.00 |
| 12 | $109,211.55 | $2,400.00 | $1,208.97 | 113 | 0.15% | $1.82 | $174.51 | 112.91 | $136,507.61 | $28,800.00 |
| 13 | $138,907.61 | $2,400.00 | $1,516.41 | 114 | 0.13% | $1.95 | $189.84 | 114.59 | $173,766.95 | $31,200.00 |
| 14 | $176,166.95 | $2,400.00 | $1,902.03 | 116 | 0.11% | $2.09 | $205.87 | 115.94 | $220,513.49 | $33,600.00 |
| 15 | $222,913.49 | $2,400.00 | $2,385.72 | 117 | 0.09% | $2.24 | $222.72 | 117.01 | $279,160.43 | $36,000.00 |
| 16 | $281,560.43 | $2,400.00 | $2,992.41 | 118 | 0.08% | $2.40 | $240.47 | 117.88 | $352,734.76 | $38,400.00 |
| 17 | $355,134.76 | $2,400.00 | $3,753.38 | 118 | 0.07% | $2.57 | $259.25 | 118.57 | $445,033.32 | $40,800.00 |
| 18 | $447,433.32 | $2,400.00 | $4,707.87 | 119 | 0.06% | $2.76 | $279.17 | 119.12 | $560,818.53 | $43,200.00 |
| 19 | $563,218.53 | $2,400.00 | $5,905.08 | 120 | 0.05% | $2.96 | $300.32 | 119.57 | $706,064.01 | $45,600.00 |
| 20 | $708,464.01 | $2,400.00 | $7,406.74 | 120 | 0.04% | $3.17 | $322.84 | 119.93 | $888,262.56 | $48,000.00 |
| 21 | $890,662.56 | $2,400.00 | $9,290.27 | 120 | 0.04% | $3.40 | $346.83 | 120.21 | $1,116,812.46 | $50,400.00 |
| 22 | $1,119,212.46 | $2,400.00 | $11,652.79 | 120 | 0.03% | $3.64 | $372.43 | 120.44 | $1,403,502.10 | $52,800.00 |
| 23 | $1,405,902.10 | $2,400.00 | $14,616.09 | 121 | 0.03% | $3.90 | $399.76 | 120.63 | $1,763,117.73 | $55,200.00 |
| 24 | $1,765,517.73 | $2,400.00 | $18,332.97 | 121 | 0.02% | $4.18 | $428.97 | 120.78 | $2,214,205.88 | $57,600.00 |
| 25 | $2,216,605.88 | $2,400.00 | $22,995.04 | 121 | 0.02% | $4.48 | $460.19 | 120.90 | $2,780,029.54 | $60,000.00 |
| 26 | $2,782,429.54 | $2,400.00 | $28,842.68 | 121 | 0.02% | $4.80 | $493.59 | 120.99 | $3,489,767.62 | $62,400.00 |
| 27 | $3,492,167.62 | $2,400.00 | $36,177.37 | 121 | 0.01% | $5.14 | $529.33 | 121.07 | $4,380,019.33 | $64,800.00 |
| 28 | $4,382,419.33 | $2,400.00 | $45,377.27 | 121 | 0.01% | $5.51 | $567.59 | 121.13 | $5,496,691.23 | $67,200.00 |
| 29 | $5,499,091.23 | $2,400.00 | $56,916.71 | 121 | 0.01% | $5.91 | $608.55 | 121.18 | $6,897,364.02 | $69,600.00 |
| 30 | $6,899,764.02 | $2,400.00 | $71,390.64 | 121 | 0.01% | $6.33 | $652.41 | 121.22 | $8,654,261.34 | $72,000.00 |
Can You Live Off AAPL?
This segment proposes the question of whether or not you can live off of AAPL? This is either through selling shares of AAPL or living off the dividend income. Using a prototype of the dividend reinvestment calculator, this monthly investment calculator looks at the inflation-adjusted cost of living, interest (this is the same as capital appreciation) of the stock/ETFs, and the stocks/ETFs dividends.
Using the same investment plan as above with living costs set at $70,000 and being adjusted annually with a 2.2% inflation rate, we can determine when we can live off either selling shares of AAPL or the dividend income. Below is a table that summarizes by year of the results.
Based on the investment plan, we cannot pay our inflation-adjusted living cost using the annual dividend income. However, in 16 years, the interest rate accelerates past the living costs. It is at this point, you could start selling shares of AAPL and reach Financial Independence and Retire Early (FIRE).
Check out the table below and click on the graph which will take you to a new tab so that you can interact with it.
Apple (APPL) Monthly Investment and Dividend Calculator
| Years | Yearly Dividends | Yearly Interest | Inflation Adjusted Living Costs | Final Balance |
|---|---|---|---|---|
| 1 | $39.98 | $348.97 | $70,000.00 | $16,774.72 |
| 2 | $112.15 | $1,126.63 | $71,540.00 | $54,313.74 |
| 3 | $179.17 | $2,145.79 | $73,113.88 | $103,488.44 |
| 4 | $242.45 | $3,474.44 | $74,722.39 | $167,573.82 |
| 5 | $302.89 | $5,200.24 | $76,366.28 | $250,794.26 |
| 6 | $361.31 | $7,436.13 | $78,046.34 | $358,593.91 |
| 7 | $418.46 | $10,327.63 | $79,763.36 | $497,984.85 |
| 8 | $475.03 | $14,062.06 | $81,518.15 | $677,994.99 |
| 9 | $531.69 | $18,880.54 | $83,311.55 | $910,244.08 |
| 10 | $589.01 | $25,093.36 | $85,144.40 | $1,209,684.73 |
| 11 | $647.56 | $33,099.74 | $87,017.58 | $1,595,555.43 |
| 12 | $707.86 | $43,413.28 | $88,931.97 | $2,092,606.48 |
| 13 | $770.41 | $56,694.70 | $90,888.47 | $2,732,676.70 |
| 14 | $835.67 | $73,793.88 | $92,888.02 | $3,556,721.45 |
| 15 | $904.12 | $95,804.03 | $94,931.55 | $4,617,420.98 |
| 16 | $976.21 | $124,131.29 | $97,020.05 | $5,982,535.20 |
| 17 | $1,052.39 | $160,584.27 | $99,154.49 | $7,739,218.53 |
| 18 | $1,133.13 | $207,489.21 | $101,335.89 | $9,999,569.34 |
| 19 | $1,218.87 | $267,838.12 | $103,565.28 | $12,907,767.40 |
| 20 | $1,310.11 | $345,479.22 | $105,843.71 | $16,649,253.72 |
| 21 | $1,407.33 | $445,362.03 | $108,172.27 | $21,462,537.06 |
| 22 | $1,511.05 | $573,852.41 | $110,552.06 | $27,654,378.79 |
| 23 | $1,621.80 | $739,137.88 | $112,984.21 | $35,619,322.77 |
| 24 | $1,740.15 | $951,748.88 | $115,469.86 | $45,864,813.51 |
| 25 | $1,866.69 | $1,225,229.13 | $118,010.20 | $59,043,501.50 |
| 26 | $2,002.06 | $1,576,997.88 | $120,606.42 | $75,994,792.50 |
| 27 | $2,146.92 | $2,029,458.84 | $123,259.76 | $97,798,285.48 |
| 28 | $2,301.98 | $2,611,426.45 | $125,971.48 | $125,842,501.31 |
| 29 | $2,468.01 | $3,359,960.20 | $128,742.85 | $161,913,277.20 |
| 30 | $2,645.81 | $4,322,723.89 | $131,575.19 | $208,307,454.15 |
| 31 | $2,836.04 | $5,560,621.95 | $134,469.85 | $267,959,814.64 |
| 32 | $3,039.73 | $7,152,516.76 | $137,428.18 | $344,671,018.18 |
| 33 | $3,257.99 | $9,199,974.22 | $140,451.60 | $443,334,848.43 |
| 34 | $3,491.87 | $11,833,346.20 | $143,541.54 | $570,232,953.97 |
| 35 | $3,742.48 | $15,220,288.79 | $146,699.45 | $733,444,407.95 |
| 36 | $4,011.04 | $19,576,430.97 | $149,926.84 | $943,360,018.21 |
| 37 | $4,298.83 | $25,179,101.42 | $153,225.23 | $1,213,343,800.71 |
| 38 | $4,607.23 | $32,384,983.13 | $156,596.19 | $1,560,583,724.64 |
| 39 | $4,937.72 | $41,652,819.57 | $160,041.30 | $2,007,185,887.31 |
| 40 | $5,291.90 | $53,572,617.99 | $163,562.21 | $2,581,581,772.54 |
| 41 | $5,671.45 | $68,903,208.86 | $167,160.58 | $3,320,338,177.60 |
| 42 | $6,078.21 | $88,620,552.39 | $170,838.11 | $4,270,485,026.87 |
| 43 | $6,514.12 | $113,979,867.41 | $174,596.55 | $5,492,509,258.53 |
| 44 | $6,981.27 | $146,595,537.50 | $178,437.68 | $7,064,205,372.43 |
| 45 | $7,481.91 | $188,543,881.29 | $182,363.31 | $9,085,627,761.30 |
| 46 | $8,018.43 | $242,495,329.12 | $186,375.30 | $11,685,460,086.01 |
| 47 | $8,593.42 | $311,884,420.23 | $190,475.55 | $15,029,207,163.25 |
| 48 | $9,209.62 | $401,128,442.46 | $194,666.02 | $19,329,730,853.45 |
| 49 | $9,870.00 | $515,908,632.79 | $198,948.67 | $24,860,800,653.49 |
| 50 | $10,577.73 | $663,531,839.69 | $203,325.54 | $31,974,521,612.12 |
However, Exactly When or If Can You Reach FIRE?
We now know that you can reach FIRE through APPL’s monstrous capital appreciation growth rate, but when?
Using the same monthly calculator, we can know exactly when the monthly interest rate of AAPL surpasses the monthly inflation-adjusted living costs. Interestingly, it doesn’t take long. If you started investing $200 today, you could reach FIRE in January of 2039 and live very comfortably by selling shares of your AAPL stock. You do have to pay long-term capital taxes on the shares you sell, however, based on the current tax bracket system, if you are married filing jointly, and making less than 89K, you pay zero taxes. That’s right, nada, nunca, nothing, zilch. I can imagine that this upper threshold will also increase with inflation. Meaning by the time it is 2039 when you hit FIRE, you could very well likely live on your investments and pay zero taxes. That is the beauty of FIRE.
Extended Version of Monthly Investments Into Apple (AAPL) Dividend Calculator
| Date | Inflation Adjusted Living Costs | Interest | Final Balance | Quarterly Dividend |
|---|---|---|---|---|
| 7/17/2023 | $5,833.33 | $4.24 | $200.00 | |
| 8/16/2023 | $5,833.33 | $8.48 | $400.00 | |
| 9/15/2023 | $5,833.33 | $12.72 | $609.84 | $2.80 |
| 10/15/2023 | $5,833.33 | $17.16 | $815.61 | |
| 11/14/2023 | $5,833.33 | $21.52 | $1,028.65 | |
| 12/14/2023 | $5,833.33 | $26.04 | $1,262.23 | $8.01 |
| 1/13/2024 | $5,833.33 | $30.99 | $1,476.39 | |
| 2/12/2024 | $5,833.33 | $35.53 | $1,703.44 | |
| 3/13/2024 | $5,833.33 | $40.34 | $1,960.24 | $12.47 |
| 4/12/2024 | $5,833.33 | $45.78 | $2,184.55 | |
| 5/12/2024 | $5,833.33 | $50.53 | $2,426.60 | |
| 6/11/2024 | $5,833.33 | $55.66 | $2,707.18 | $16.70 |
| 7/11/2024 | $5,961.67 | $61.61 | $2,942.91 | |
| 8/10/2024 | $5,961.67 | $66.60 | $3,201.03 | |
| 9/9/2024 | $5,961.67 | $72.07 | $3,508.98 | $22.17 |
| 10/9/2024 | $5,961.67 | $78.60 | $3,755.99 | |
| 11/8/2024 | $5,961.67 | $83.83 | $4,031.34 | |
| 12/8/2024 | $5,961.67 | $89.67 | $4,364.99 | $26.23 |
| 1/7/2025 | $5,961.67 | $96.74 | $4,625.92 | |
| 2/6/2025 | $5,961.67 | $102.27 | $4,919.71 | |
| 3/8/2025 | $5,961.67 | $108.50 | $5,279.85 | $30.06 |
| 4/7/2025 | $5,961.67 | $116.13 | $5,556.17 | |
| 5/7/2025 | $5,961.67 | $121.98 | $5,869.67 | |
| 6/6/2025 | $5,961.67 | $128.63 | $6,257.19 | $33.69 |
| 7/6/2025 | $6,092.82 | $136.84 | $6,550.44 | |
| 8/5/2025 | $6,092.82 | $143.05 | $6,885.02 | |
| 9/4/2025 | $6,092.82 | $150.14 | $7,306.22 | $39.77 |
| 10/4/2025 | $6,092.82 | $159.07 | $7,615.36 | |
| 11/3/2025 | $6,092.82 | $165.62 | $7,972.50 | |
| 12/3/2025 | $6,092.82 | $173.19 | $8,423.70 | $43.24 |
| 1/2/2026 | $6,092.82 | $182.75 | $8,752.90 | |
| 2/1/2026 | $6,092.82 | $189.73 | $9,134.15 | |
| 3/3/2026 | $6,092.82 | $197.81 | $9,616.54 | $46.53 |
| 4/2/2026 | $6,092.82 | $208.03 | $9,967.59 | |
| 5/2/2026 | $6,092.82 | $215.47 | $10,374.58 | |
| 6/1/2026 | $6,092.82 | $224.09 | $10,889.45 | $49.63 |
| 7/1/2026 | $6,226.87 | $235.00 | $11,264.25 | |
| 7/31/2026 | $6,226.87 | $242.95 | $11,698.72 | |
| 8/30/2026 | $6,226.87 | $252.15 | $12,255.03 | $56.32 |
| 9/29/2026 | $6,226.87 | $263.94 | $12,651.79 | |
| 10/29/2026 | $6,226.87 | $272.35 | $13,115.66 | |
| 11/28/2026 | $6,226.87 | $282.18 | $13,707.95 | $59.29 |
| 12/28/2026 | $6,226.87 | $294.73 | $14,132.40 | |
| 1/27/2027 | $6,226.87 | $303.73 | $14,627.66 | |
| 2/26/2027 | $6,226.87 | $314.22 | $15,257.60 | $62.10 |
| 3/28/2027 | $6,226.87 | $327.57 | $15,711.96 | |
| 4/27/2027 | $6,226.87 | $337.20 | $16,240.69 | |
| 5/27/2027 | $6,226.87 | $348.41 | $16,910.10 | $64.74 |
| 6/26/2027 | $6,363.86 | $362.59 | $17,396.73 | |
| 7/26/2027 | $6,363.86 | $372.90 | $17,961.16 | |
| 8/25/2027 | $6,363.86 | $384.87 | $18,681.67 | $72.06 |
| 9/24/2027 | $6,363.86 | $400.13 | $19,198.21 | |
| 10/24/2027 | $6,363.86 | $411.08 | $19,800.81 | |
| 11/23/2027 | $6,363.86 | $423.85 | $20,565.38 | $74.60 |
| 12/23/2027 | $6,363.86 | $440.05 | $21,119.20 | |
| 1/22/2028 | $6,363.86 | $451.79 | $21,762.51 | |
| 2/21/2028 | $6,363.86 | $465.42 | $22,573.44 | $76.99 |
| 3/22/2028 | $6,363.86 | $482.61 | $23,167.32 | |
| 4/21/2028 | $6,363.86 | $495.19 | $23,854.03 | |
| 5/21/2028 | $6,363.86 | $509.75 | $24,713.79 | $79.25 |
| 6/20/2028 | $6,503.86 | $527.96 | $25,350.68 | |
| 7/20/2028 | $6,503.86 | $541.46 | $26,083.66 | |
| 8/19/2028 | $6,503.86 | $556.99 | $27,006.59 | $87.21 |
| 9/18/2028 | $6,503.86 | $576.55 | $27,683.76 | |
| 10/18/2028 | $6,503.86 | $590.90 | $28,466.19 | |
| 11/17/2028 | $6,503.86 | $607.48 | $29,443.94 | $89.37 |
| 12/17/2028 | $6,503.86 | $628.20 | $30,170.51 | |
| 1/16/2029 | $6,503.86 | $643.60 | $31,005.63 | |
| 2/15/2029 | $6,503.86 | $661.30 | $32,041.27 | $91.41 |
| 3/17/2029 | $6,503.86 | $683.25 | $32,820.76 | |
| 4/16/2029 | $6,503.86 | $699.76 | $33,712.05 | |
| 5/16/2029 | $6,503.86 | $718.65 | $34,808.88 | $93.33 |
| 6/15/2029 | $6,646.95 | $741.90 | $35,645.01 | |
| 7/15/2029 | $6,646.95 | $759.62 | $36,596.15 | |
| 8/14/2029 | $6,646.95 | $779.77 | $37,771.36 | $101.96 |
| 9/13/2029 | $6,646.95 | $804.68 | $38,661.28 | |
| 10/13/2029 | $6,646.95 | $823.54 | $39,676.34 | |
| 11/12/2029 | $6,646.95 | $845.05 | $40,920.51 | $103.80 |
| 12/12/2029 | $6,646.95 | $871.41 | $41,875.25 | |
| 1/11/2030 | $6,646.95 | $891.64 | $42,958.41 | |
| 2/10/2030 | $6,646.95 | $914.60 | $44,275.60 | $105.53 |
| 3/12/2030 | $6,646.95 | $942.51 | $45,299.63 | |
| 4/11/2030 | $6,646.95 | $964.21 | $46,455.37 | |
| 5/11/2030 | $6,646.95 | $988.71 | $47,849.93 | $107.17 |
| 6/10/2030 | $6,793.18 | $1,018.26 | $48,948.00 | |
| 7/10/2030 | $6,793.18 | $1,041.53 | $50,181.05 | |
| 8/9/2030 | $6,793.18 | $1,067.66 | $51,673.23 | $116.50 |
| 9/8/2030 | $6,793.18 | $1,099.28 | $52,842.60 | |
| 10/8/2030 | $6,793.18 | $1,124.06 | $54,158.18 | |
| 11/7/2030 | $6,793.18 | $1,151.94 | $55,737.78 | $118.07 |
| 12/7/2030 | $6,793.18 | $1,185.41 | $56,991.65 | |
| 1/6/2031 | $6,793.18 | $1,211.99 | $58,395.16 | |
| 2/5/2031 | $6,793.18 | $1,241.73 | $60,067.49 | $119.54 |
| 3/7/2031 | $6,793.18 | $1,277.17 | $61,411.58 | |
| 4/6/2031 | $6,793.18 | $1,305.65 | $62,908.75 | |
| 5/6/2031 | $6,793.18 | $1,337.38 | $64,679.51 | $120.93 |
| 6/5/2031 | $6,942.63 | $1,374.91 | $66,119.89 | |
| 7/5/2031 | $6,942.63 | $1,405.43 | $67,716.84 | |
| 8/4/2031 | $6,942.63 | $1,439.27 | $69,609.63 | $131.00 |
| 9/3/2031 | $6,942.63 | $1,479.38 | $71,143.99 | |
| 10/3/2031 | $6,942.63 | $1,511.90 | $72,847.41 | |
| 11/2/2031 | $6,942.63 | $1,548.00 | $74,851.59 | $132.33 |
| 12/2/2031 | $6,942.63 | $1,590.47 | $76,495.64 | |
| 1/1/2032 | $6,942.63 | $1,625.31 | $78,312.48 | |
| 1/31/2032 | $6,942.63 | $1,663.81 | $80,434.98 | $133.59 |
| 3/1/2032 | $6,942.63 | $1,708.79 | $82,196.05 | |
| 3/31/2032 | $6,942.63 | $1,746.11 | $84,133.68 | |
| 4/30/2032 | $6,942.63 | $1,787.17 | $86,381.91 | $134.77 |
| 5/30/2032 | $7,095.37 | $1,834.81 | $88,267.77 | |
| 6/29/2032 | $7,095.37 | $1,874.78 | $90,334.07 | |
| 7/29/2032 | $7,095.37 | $1,918.57 | $92,735.40 | $145.62 |
| 8/28/2032 | $7,095.37 | $1,969.46 | $94,744.59 | |
| 9/27/2032 | $7,095.37 | $2,012.03 | $96,948.15 | |
| 10/27/2032 | $7,095.37 | $2,058.73 | $99,491.91 | $146.75 |
| 11/26/2032 | $7,095.37 | $2,112.64 | $101,643.09 | |
| 12/26/2032 | $7,095.37 | $2,158.22 | $103,992.84 | |
| 1/25/2033 | $7,095.37 | $2,208.02 | $106,688.02 | $147.82 |
| 2/24/2033 | $7,095.37 | $2,265.14 | $108,990.60 | |
| 3/26/2033 | $7,095.37 | $2,313.93 | $111,496.05 | |
| 4/25/2033 | $7,095.37 | $2,367.03 | $114,352.24 | $148.82 |
| 5/25/2033 | $7,251.46 | $2,427.55 | $116,816.19 | |
| 6/24/2033 | $7,251.46 | $2,479.77 | $119,487.48 | |
| 7/24/2033 | $7,251.46 | $2,536.38 | $122,536.39 | $160.50 |
| 8/23/2033 | $7,251.46 | $2,600.99 | $125,161.59 | |
| 9/22/2033 | $7,251.46 | $2,656.62 | $128,009.74 | |
| 10/22/2033 | $7,251.46 | $2,716.98 | $131,241.17 | $161.47 |
| 11/21/2033 | $7,251.46 | $2,785.46 | $134,049.84 | |
| 12/21/2033 | $7,251.46 | $2,844.98 | $137,086.34 | |
| 1/20/2034 | $7,251.46 | $2,909.33 | $140,511.94 | $162.37 |
| 2/19/2034 | $7,251.46 | $2,981.92 | $143,516.13 | |
| 3/21/2034 | $7,251.46 | $3,045.58 | $146,753.23 | |
| 4/20/2034 | $7,251.46 | $3,114.18 | $150,385.39 | $163.22 |
| 5/20/2034 | $7,411.00 | $3,191.16 | $153,597.93 | |
| 6/19/2034 | $7,411.00 | $3,259.23 | $157,048.68 | |
| 7/19/2034 | $7,411.00 | $3,332.36 | $160,924.14 | $175.78 |
| 8/18/2034 | $7,411.00 | $3,414.49 | $164,346.92 | |
| 9/17/2034 | $7,411.00 | $3,487.02 | $168,025.46 | |
| 10/17/2034 | $7,411.00 | $3,564.98 | $172,135.17 | $176.60 |
| 11/16/2034 | $7,411.00 | $3,652.07 | $175,794.68 | |
| 12/16/2034 | $7,411.00 | $3,729.62 | $179,715.82 | |
| 1/15/2035 | $7,411.00 | $3,812.72 | $184,074.81 | $177.37 |
| 2/14/2035 | $7,411.00 | $3,905.09 | $187,986.53 | |
| 3/16/2035 | $7,411.00 | $3,987.99 | $192,166.04 | |
| 4/15/2035 | $7,411.00 | $4,076.56 | $196,790.32 | $178.10 |
| 5/15/2035 | $7,574.04 | $4,174.55 | $200,970.75 | |
| 6/14/2035 | $7,574.04 | $4,263.14 | $205,425.41 | |
| 7/14/2035 | $7,574.04 | $4,357.55 | $210,357.68 | $191.60 |
| 8/13/2035 | $7,574.04 | $4,462.07 | $214,811.55 | |
| 9/12/2035 | $7,574.04 | $4,556.45 | $219,559.53 | |
| 10/12/2035 | $7,574.04 | $4,657.07 | $224,792.71 | $192.29 |
| 11/11/2035 | $7,574.04 | $4,767.97 | $229,551.76 | |
| 12/11/2035 | $7,574.04 | $4,868.82 | $234,612.10 | |
| 1/10/2036 | $7,574.04 | $4,976.06 | $240,165.59 | $192.95 |
| 2/9/2036 | $7,574.04 | $5,093.75 | $245,249.73 | |
| 3/10/2036 | $7,574.04 | $5,201.49 | $250,642.74 | |
| 4/9/2036 | $7,574.04 | $5,315.78 | $256,537.17 | $193.57 |
| 5/9/2036 | $7,740.67 | $5,440.69 | $261,967.61 | |
| 6/8/2036 | $7,740.67 | $5,555.77 | $267,714.91 | |
| 7/8/2036 | $7,740.67 | $5,677.56 | $274,000.12 | $208.06 |
| 8/7/2036 | $7,740.67 | $5,810.76 | $279,785.52 | |
| 9/6/2036 | $7,740.67 | $5,933.36 | $285,910.40 | |
| 10/6/2036 | $7,740.67 | $6,063.16 | $292,582.39 | $208.66 |
| 11/5/2036 | $7,740.67 | $6,204.55 | $298,760.96 | |
| 12/5/2036 | $7,740.67 | $6,335.48 | $305,287.97 | |
| 1/4/2037 | $7,740.67 | $6,473.80 | $312,371.72 | $209.21 |
| 2/3/2037 | $7,740.67 | $6,623.92 | $318,969.08 | |
| 3/5/2037 | $7,740.67 | $6,763.72 | $325,924.33 | |
| 4/4/2037 | $7,740.67 | $6,911.12 | $333,446.44 | $209.74 |
| 5/4/2037 | $7,910.96 | $7,070.52 | $340,489.86 | |
| 6/3/2037 | $7,910.96 | $7,219.79 | $347,901.17 | |
| 7/3/2037 | $7,910.96 | $7,376.84 | $355,920.15 | $225.30 |
| 8/2/2037 | $7,910.96 | $7,546.78 | $363,423.60 | |
| 9/1/2037 | $7,910.96 | $7,705.79 | $371,320.91 | |
| 10/1/2037 | $7,910.96 | $7,873.15 | $379,837.20 | $225.81 |
| 10/31/2037 | $7,910.96 | $8,053.62 | $387,846.96 | |
| 11/30/2037 | $7,910.96 | $8,223.36 | $396,261.85 | |
| 12/30/2037 | $7,910.96 | $8,401.69 | $405,307.62 | $226.28 |
| 1/29/2038 | $7,910.96 | $8,593.38 | $413,856.66 | |
| 2/28/2038 | $7,910.96 | $8,774.55 | $422,822.73 | |
| 3/30/2038 | $7,910.96 | $8,964.56 | $432,432.27 | $226.73 |
| 4/29/2038 | $8,085.00 | $9,168.20 | $441,555.65 | |
| 5/29/2038 | $8,085.00 | $9,361.54 | $451,108.71 | |
| 6/28/2038 | $8,085.00 | $9,563.98 | $461,351.09 | $243.43 |
| 7/28/2038 | $8,085.00 | $9,781.04 | $471,069.90 | |
| 8/27/2038 | $8,085.00 | $9,986.99 | $481,248.41 | |
| 9/26/2038 | $8,085.00 | $10,202.69 | $492,130.36 | $243.86 |
| 10/26/2038 | $8,085.00 | $10,433.30 | $502,500.98 | |
| 11/25/2038 | $8,085.00 | $10,653.07 | $513,345.58 | |
| 12/25/2038 | $8,085.00 | $10,882.89 | $524,908.52 | $244.27 |
| 1/24/2039 | $8,085.00 | $11,127.92 | $535,973.35 | |
| 2/23/2039 | $8,085.00 | $11,362.41 | $547,527.28 | |
| 3/25/2039 | $8,085.00 | $11,607.25 | $559,815.35 | $244.65 |
| 4/24/2039 | $8,262.87 | $11,867.66 | $571,619.52 | |
| 5/24/2039 | $8,262.87 | $12,117.81 | $583,928.85 | |
| 6/23/2039 | $8,262.87 | $12,378.66 | $597,024.18 | $262.57 |
| 7/23/2039 | $8,262.87 | $12,656.18 | $609,598.18 | |
| 8/22/2039 | $8,262.87 | $12,922.64 | $622,712.34 | |
| 9/21/2039 | $8,262.87 | $13,200.55 | $636,630.29 | $262.94 |
| 10/21/2039 | $8,262.87 | $13,495.50 | $650,043.23 | |
| 11/20/2039 | $8,262.87 | $13,779.74 | $664,014.49 | |
| 12/20/2039 | $8,262.87 | $14,075.81 | $678,808.39 | $263.28 |
| 1/19/2040 | $8,262.87 | $14,389.32 | $693,114.79 | |
| 2/18/2040 | $8,262.87 | $14,692.50 | $707,998.81 | |
| 3/19/2040 | $8,262.87 | $15,007.91 | $723,725.46 | $263.61 |
| 4/18/2040 | $8,444.66 | $15,341.19 | $738,983.39 | |
| 5/18/2040 | $8,444.66 | $15,664.53 | $754,839.44 | |
| 6/17/2040 | $8,444.66 | $16,000.54 | $771,597.17 | $282.83 |
| 7/17/2040 | $8,444.66 | $16,355.67 | $787,849.54 | |
| 8/16/2040 | $8,444.66 | $16,700.08 | $804,741.15 | |
| 9/15/2040 | $8,444.66 | $17,058.04 | $822,557.01 | $283.14 |
| 10/15/2040 | $8,444.66 | $17,435.59 | $839,888.98 | |
| 11/14/2040 | $8,444.66 | $17,802.89 | $857,883.39 | |
| 12/14/2040 | $8,444.66 | $18,184.22 | $876,826.00 | $283.44 |
| 1/13/2041 | $8,444.66 | $18,585.64 | $895,307.72 | |
| 2/12/2041 | $8,444.66 | $18,977.30 | $914,476.54 | |
| 3/14/2041 | $8,444.66 | $19,383.52 | $934,619.01 | $283.71 |
| 4/13/2041 | $8,630.44 | $19,810.37 | $954,325.17 | |
| 5/13/2041 | $8,630.44 | $20,227.98 | $974,744.67 | |
| 6/12/2041 | $8,630.44 | $20,660.70 | $996,205.57 | $304.33 |
| 7/12/2041 | $8,630.44 | $21,115.49 | $1,017,195.35 | |
| 8/11/2041 | $8,630.44 | $21,560.30 | $1,038,947.18 | |
| 9/10/2041 | $8,630.44 | $22,021.26 | $1,061,769.16 | $304.60 |
| 10/10/2041 | $8,630.44 | $22,504.90 | $1,084,148.07 | |
| 11/9/2041 | $8,630.44 | $22,979.14 | $1,107,318.74 | |
| 12/9/2041 | $8,630.44 | $23,470.17 | $1,131,590.13 | $304.85 |
| 1/8/2042 | $8,630.44 | $23,984.52 | $1,155,448.40 | |
| 2/7/2042 | $8,630.44 | $24,490.12 | $1,180,130.04 | |
| 3/9/2042 | $8,630.44 | $25,013.16 | $1,205,944.90 | $305.09 |
| 4/8/2042 | $8,820.31 | $25,560.22 | $1,231,378.63 | |
| 5/8/2042 | $8,820.31 | $26,099.20 | $1,257,669.36 | |
| 6/7/2042 | $8,820.31 | $26,656.35 | $1,285,171.63 | $327.20 |
| 7/7/2042 | $8,820.31 | $27,239.17 | $1,312,261.25 | |
| 8/6/2042 | $8,820.31 | $27,813.24 | $1,340,266.01 | |
| 9/5/2042 | $8,820.31 | $28,406.71 | $1,369,519.10 | $327.43 |
| 10/5/2042 | $8,820.31 | $29,026.63 | $1,398,395.95 | |
| 11/4/2042 | $8,820.31 | $29,638.58 | $1,428,226.05 | |
| 12/4/2042 | $8,820.31 | $30,270.73 | $1,459,343.59 | $327.64 |
| 1/3/2043 | $8,820.31 | $30,930.16 | $1,490,123.74 | |
| 2/2/2043 | $8,820.31 | $31,582.44 | $1,521,897.71 | |
| 3/4/2043 | $8,820.31 | $32,255.79 | $1,555,000.71 | $327.84 |
| 4/3/2043 | $9,014.36 | $32,957.30 | $1,587,807.79 | |
| 5/3/2043 | $9,014.36 | $33,652.53 | $1,621,651.84 | |
| 6/2/2043 | $9,014.36 | $34,369.74 | $1,656,916.21 | $351.55 |
| 7/2/2043 | $9,014.36 | $35,117.05 | $1,691,858.34 | |
| 8/1/2043 | $9,014.36 | $35,857.54 | $1,727,907.40 | |
| 8/31/2043 | $9,014.36 | $36,621.48 | $1,765,423.89 | $351.75 |
| 9/30/2043 | $9,014.36 | $37,416.51 | $1,802,665.28 | |
| 10/30/2043 | $9,014.36 | $38,205.72 | $1,841,062.52 | |
| 11/29/2043 | $9,014.36 | $39,019.42 | $1,880,977.33 | $351.93 |
| 12/29/2043 | $9,014.36 | $39,865.28 | $1,920,667.28 | |
| 1/28/2044 | $9,014.36 | $40,706.38 | $1,961,565.19 | |
| 2/27/2044 | $9,014.36 | $41,573.07 | $2,004,033.99 | $352.10 |
| 3/28/2044 | $9,212.67 | $42,473.06 | $2,046,331.55 | |
| 4/27/2044 | $9,212.67 | $43,369.41 | $2,089,892.48 | |
| 5/27/2044 | $9,212.67 | $44,292.54 | $2,135,131.59 | $377.52 |
| 6/26/2044 | $9,212.67 | $45,251.24 | $2,180,180.83 | |
| 7/26/2044 | $9,212.67 | $46,205.90 | $2,226,578.26 | |
| 8/25/2044 | $9,212.67 | $47,189.14 | $2,274,714.30 | $377.69 |
| 9/24/2044 | $9,212.67 | $48,209.23 | $2,322,721.35 | |
| 10/24/2044 | $9,212.67 | $49,226.58 | $2,372,139.45 | |
| 11/23/2044 | $9,212.67 | $50,273.83 | $2,423,360.50 | $377.85 |
| 12/23/2044 | $9,212.67 | $51,359.29 | $2,474,517.44 | |
| 1/22/2045 | $9,212.67 | $52,443.39 | $2,527,152.35 | |
| 2/21/2045 | $9,212.67 | $53,558.81 | $2,581,658.67 | $377.99 |
| 3/23/2045 | $9,415.35 | $54,713.89 | $2,636,170.07 | |
| 4/22/2045 | $9,415.35 | $55,869.08 | $2,692,230.67 | |
| 5/22/2045 | $9,415.35 | $57,057.09 | $2,750,289.78 | $405.24 |
| 6/21/2045 | $9,415.35 | $58,287.46 | $2,808,346.34 | |
| 7/21/2045 | $9,415.35 | $59,517.78 | $2,868,055.64 | |
| 8/20/2045 | $9,415.35 | $60,783.12 | $2,929,841.06 | $405.39 |
| 9/19/2045 | $9,415.35 | $62,092.45 | $2,991,702.47 | |
| 10/19/2045 | $9,415.35 | $63,403.40 | $3,055,297.39 | |
| 11/18/2045 | $9,415.35 | $64,751.08 | $3,121,051.04 | $405.52 |
| 12/18/2045 | $9,415.35 | $66,144.51 | $3,186,964.37 | |
| 1/17/2046 | $9,415.35 | $67,541.32 | $3,254,697.21 | |
| 2/16/2046 | $9,415.35 | $68,976.70 | $3,324,676.73 | $405.65 |
| 3/18/2046 | $9,622.49 | $70,459.68 | $3,394,905.09 | |
| 4/17/2046 | $9,622.49 | $71,947.94 | $3,467,044.55 | |
| 5/17/2046 | $9,622.49 | $73,476.69 | $3,541,582.49 | $434.86 |
| 6/16/2046 | $9,622.49 | $75,056.27 | $3,616,376.99 | |
| 7/16/2046 | $9,622.49 | $76,641.29 | $3,693,209.81 | |
| 8/15/2046 | $9,622.49 | $78,269.51 | $3,772,540.81 | $434.98 |
| 9/14/2046 | $9,622.49 | $79,950.67 | $3,852,229.58 | |
| 10/14/2046 | $9,622.49 | $81,639.40 | $3,934,060.51 | |
| 11/13/2046 | $9,622.49 | $83,373.54 | $4,018,495.77 | $435.10 |
| 12/13/2046 | $9,622.49 | $85,162.86 | $4,103,396.61 | |
| 1/12/2047 | $9,622.49 | $86,962.05 | $4,190,550.19 | |
| 2/11/2047 | $9,622.49 | $88,808.98 | $4,280,421.11 | $435.21 |
| 3/13/2047 | $9,834.18 | $90,713.50 | $4,370,872.47 | |
| 4/12/2047 | $9,834.18 | $92,630.31 | $4,463,694.31 | |
| 5/12/2047 | $9,834.18 | $94,597.36 | $4,559,416.23 | $466.52 |
| 6/11/2047 | $9,834.18 | $96,625.87 | $4,655,747.33 | |
| 7/11/2047 | $9,834.18 | $98,667.28 | $4,754,606.14 | |
| 8/10/2047 | $9,834.18 | $100,762.27 | $4,856,493.18 | $466.63 |
| 9/9/2047 | $9,834.18 | $102,921.42 | $4,959,119.72 | |
| 10/9/2047 | $9,834.18 | $105,096.25 | $5,064,407.50 | |
| 11/8/2047 | $9,834.18 | $107,327.47 | $5,172,859.95 | $466.73 |
| 12/8/2047 | $9,834.18 | $109,625.76 | $5,282,190.72 | |
| 1/7/2048 | $9,834.18 | $111,942.66 | $5,394,324.91 | |
| 2/6/2048 | $9,834.18 | $114,318.97 | $5,509,769.05 | $466.82 |
| 3/7/2048 | $10,050.54 | $116,765.43 | $5,626,239.39 | |
| 4/6/2048 | $10,050.54 | $119,233.63 | $5,745,664.54 | |
| 5/6/2048 | $10,050.54 | $121,764.45 | $5,868,621.28 | $500.38 |
| 6/5/2048 | $10,050.54 | $124,370.10 | $5,992,661.32 | |
| 7/5/2048 | $10,050.54 | $126,998.72 | $6,119,851.56 | |
| 8/4/2048 | $10,050.54 | $129,694.09 | $6,250,738.13 | $500.48 |
| 9/3/2048 | $10,050.54 | $132,467.80 | $6,382,875.76 | |
| 10/3/2048 | $10,050.54 | $135,268.01 | $6,518,335.30 | |
| 11/2/2048 | $10,050.54 | $138,138.63 | $6,657,666.57 | $500.56 |
| 12/2/2048 | $10,050.54 | $141,091.29 | $6,798,427.61 | |
| 1/1/2049 | $10,050.54 | $144,074.25 | $6,942,693.38 | |
| 1/31/2049 | $10,050.54 | $147,131.48 | $7,091,017.67 | $500.64 |
| 3/2/2049 | $10,271.65 | $150,274.72 | $7,240,962.05 | |
| 4/1/2049 | $10,271.65 | $153,452.29 | $7,394,605.87 | |
| 5/1/2049 | $10,271.65 | $156,708.26 | $7,552,578.88 | $536.62 |
| 5/31/2049 | $10,271.65 | $160,055.97 | $7,712,267.02 | |
| 6/30/2049 | $10,271.65 | $163,440.03 | $7,875,898.57 | |
| 7/30/2049 | $10,271.65 | $166,907.66 | $8,044,071.14 | $536.70 |
| 8/29/2049 | $10,271.65 | $170,471.51 | $8,214,174.74 | |
| 9/28/2049 | $10,271.65 | $174,076.29 | $8,388,442.55 | |
| 10/28/2049 | $10,271.65 | $177,769.32 | $8,567,476.93 | $536.77 |
| 11/27/2049 | $10,271.65 | $181,563.35 | $8,748,672.29 | |
| 12/27/2049 | $10,271.65 | $185,403.19 | $8,934,267.00 | |
| 1/26/2050 | $10,271.65 | $189,336.25 | $9,124,868.44 | $536.84 |
| 2/25/2050 | $10,497.62 | $193,375.41 | $9,317,875.78 | |
| 3/27/2050 | $10,497.62 | $197,465.56 | $9,515,532.86 | |
| 4/26/2050 | $10,497.62 | $201,654.24 | $9,718,529.42 | $575.40 |
| 5/26/2050 | $10,497.62 | $205,956.07 | $9,924,077.23 | |
| 6/25/2050 | $10,497.62 | $210,311.98 | $10,134,580.73 | |
| 7/25/2050 | $10,497.62 | $214,772.90 | $10,350,696.08 | $575.47 |
| 8/24/2050 | $10,497.62 | $219,352.74 | $10,569,640.49 | |
| 9/23/2050 | $10,497.62 | $223,992.54 | $10,793,824.55 | |
| 10/23/2050 | $10,497.62 | $228,743.37 | $11,023,910.50 | $575.53 |
| 11/22/2050 | $10,497.62 | $233,619.28 | $11,257,121.38 | |
| 12/22/2050 | $10,497.62 | $238,561.40 | $11,495,874.30 | |
| 1/21/2051 | $10,497.62 | $243,620.97 | $11,740,837.98 | $575.59 |
| 2/20/2051 | $10,728.57 | $248,812.16 | $11,989,241.68 | |
| 3/22/2051 | $10,728.57 | $254,076.25 | $12,243,509.46 | |
| 4/21/2051 | $10,728.57 | $259,464.61 | $12,504,399.43 | $616.92 |
| 5/21/2051 | $10,728.57 | $264,993.30 | $12,768,941.19 | |
| 6/20/2051 | $10,728.57 | $270,599.38 | $13,039,732.09 | |
| 7/20/2051 | $10,728.57 | $276,337.89 | $13,317,495.46 | $616.98 |
| 8/19/2051 | $10,728.57 | $282,224.16 | $13,599,268.02 | |
| 9/18/2051 | $10,728.57 | $288,195.39 | $13,887,654.94 | |
| 10/18/2051 | $10,728.57 | $294,306.79 | $14,183,387.32 | $617.03 |
| 11/17/2051 | $10,728.57 | $300,573.85 | $14,483,509.51 | |
| 12/17/2051 | $10,728.57 | $306,933.94 | $14,790,634.98 | |
| 1/16/2052 | $10,728.57 | $313,442.44 | $15,105,503.12 | $617.08 |
| 2/15/2052 | $10,964.60 | $320,115.03 | $15,425,166.43 | |
| 3/16/2052 | $10,964.60 | $326,889.22 | $15,752,247.17 | |
| 4/15/2052 | $10,964.60 | $333,820.61 | $16,087,582.07 | $661.38 |
| 5/15/2052 | $10,964.60 | $340,926.91 | $16,428,011.09 | |
| 6/14/2052 | $10,964.60 | $348,141.17 | $16,776,343.79 | |
| 7/14/2052 | $10,964.60 | $355,522.92 | $17,133,381.10 | $661.43 |
| 8/13/2052 | $10,964.60 | $363,089.14 | $17,495,972.30 | |
| 9/12/2052 | $10,964.60 | $370,773.05 | $17,866,936.87 | |
| 10/12/2052 | $10,964.60 | $378,634.41 | $18,247,085.76 | $661.48 |
| 11/11/2052 | $10,964.60 | $386,690.40 | $18,633,278.16 | |
| 12/11/2052 | $10,964.60 | $394,874.46 | $19,028,344.15 | |
| 1/10/2053 | $10,964.60 | $403,246.56 | $19,433,105.28 | $661.52 |
| 2/9/2053 | $11,205.82 | $411,819.89 | $19,844,031.37 | |
| 3/11/2053 | $11,205.82 | $420,528.10 | $20,264,559.47 | |
| 4/10/2053 | $11,205.82 | $429,439.79 | $20,695,417.21 | $708.98 |
| 5/10/2053 | $11,205.82 | $438,570.38 | $21,133,248.57 | |
| 6/9/2053 | $11,205.82 | $447,848.76 | $21,581,097.32 | |
| 7/9/2053 | $11,205.82 | $457,339.42 | $22,039,854.74 | $709.00 |
| 8/8/2053 | $11,205.82 | $467,061.26 | $22,506,176.95 | |
| 9/7/2053 | $11,205.82 | $476,943.40 | $22,983,120.35 | |
| 10/7/2053 | $11,205.82 | $487,050.63 | $23,471,589.02 | $709.02 |
| 11/6/2053 | $11,205.82 | $497,402.09 | $23,968,252.04 | |
| 12/6/2053 | $11,205.82 | $507,927.21 | $24,476,179.25 | |
| 1/5/2054 | $11,205.82 | $518,691.03 | $24,996,288.36 | $709.04 |
| 2/4/2054 | $11,452.35 | $529,713.01 | $25,525,262.28 | |
| 3/6/2054 | $11,452.35 | $540,922.85 | $26,066,185.13 | |
| 4/5/2054 | $11,452.35 | $552,385.91 | $26,620,090.84 | $759.90 |
| 5/5/2054 | $11,452.35 | $564,124.09 | $27,183,422.82 | |
| 6/4/2054 | $11,452.35 | $576,062.04 | $27,759,484.86 | |
| 7/4/2054 | $11,452.35 | $588,269.75 | $28,349,274.45 | $759.92 |
| 8/3/2054 | $11,452.35 | $600,768.37 | $28,949,250.70 | |
| 9/2/2054 | $11,452.35 | $613,482.87 | $29,562,733.57 | |
| 10/2/2054 | $11,452.35 | $626,483.60 | $30,190,737.05 | $759.94 |
| 11/1/2054 | $11,452.35 | $639,792.04 | $30,829,736.93 | |
| 12/1/2054 | $11,452.35 | $653,333.51 | $31,483,070.44 | |
| 12/31/2054 | $11,452.35 | $667,178.73 | $32,151,769.10 | $759.96 |
| 1/30/2055 | $11,704.30 | $681,349.57 | $32,832,326.50 | |
| 3/1/2055 | $11,704.30 | $695,771.72 | $33,528,098.22 | |
| 3/31/2055 | $11,704.30 | $710,516.28 | $34,240,243.45 | $814.47 |
| 4/30/2055 | $11,704.30 | $725,607.83 | $34,965,002.28 | |
| 5/30/2055 | $11,704.30 | $740,966.67 | $35,705,968.95 | |
| 6/29/2055 | $11,704.30 | $756,668.99 | $36,464,266.92 | $814.49 |
| 7/29/2055 | $11,704.30 | $772,738.59 | $37,236,156.50 | |
| 8/28/2055 | $11,704.30 | $789,096.22 | $38,025,252.72 | |
| 9/27/2055 | $11,704.30 | $805,818.48 | $38,832,700.22 | $814.51 |
| 10/27/2055 | $11,704.30 | $822,929.64 | $39,654,780.83 | |
| 11/26/2055 | $11,704.30 | $840,350.90 | $40,495,131.72 | |
| 12/26/2055 | $11,704.30 | $858,159.33 | $41,354,920.10 | $814.52 |
| 1/25/2056 | $11,961.80 | $876,379.68 | $42,230,450.74 | |
| 2/24/2056 | $11,961.80 | $894,933.64 | $43,125,384.38 | |
| 3/25/2056 | $11,961.80 | $913,898.77 | $44,041,029.03 | $872.94 |
| 4/24/2056 | $11,961.80 | $933,302.81 | $44,973,421.90 | |
| 5/24/2056 | $11,961.80 | $953,061.77 | $45,926,483.66 | |
| 6/23/2056 | $11,961.80 | $973,258.73 | $46,901,488.31 | $872.96 |
| 7/23/2056 | $11,961.80 | $993,920.71 | $47,894,499.06 | |
| 8/22/2056 | $11,961.80 | $1,014,964.26 | $48,909,463.32 | |
| 9/21/2056 | $11,961.80 | $1,036,473.04 | $49,947,682.31 | $872.97 |
| 10/21/2056 | $11,961.80 | $1,058,474.63 | $51,005,246.97 | |
| 11/20/2056 | $11,961.80 | $1,080,886.19 | $52,086,133.17 | |
| 12/20/2056 | $11,961.80 | $1,103,791.97 | $53,191,671.12 | $872.99 |
| 1/19/2057 | $12,224.95 | $1,127,220.16 | $54,317,981.29 | |
| 2/18/2057 | $12,224.95 | $1,151,088.55 | $55,469,069.85 | |
| 3/20/2057 | $12,224.95 | $1,175,482.04 | $56,646,423.08 | $935.60 |
| 4/19/2057 | $12,224.95 | $1,200,432.12 | $57,845,879.94 | |
| 5/19/2057 | $12,224.95 | $1,225,850.61 | $59,071,730.55 | |
| 6/18/2057 | $12,224.95 | $1,251,828.42 | $60,325,430.20 | $935.61 |
| 7/18/2057 | $12,224.95 | $1,278,396.41 | $61,602,851.34 | |
| 8/17/2057 | $12,224.95 | $1,305,467.09 | $62,908,318.43 | |
| 9/16/2057 | $12,224.95 | $1,333,132.11 | $64,243,321.80 | $935.63 |
| 10/16/2057 | $12,224.95 | $1,361,423.06 | $65,603,769.58 | |
| 11/15/2057 | $12,224.95 | $1,390,253.22 | $66,994,022.80 | |
| 12/15/2057 | $12,224.95 | $1,419,715.00 | $68,415,609.08 | $935.64 |
| 1/14/2058 | $12,493.90 | $1,449,840.78 | $69,864,474.57 | |
| 2/13/2058 | $12,493.90 | $1,480,544.66 | $71,345,019.22 | |
| 3/15/2058 | $12,493.90 | $1,511,919.87 | $72,858,944.57 | $1,002.74 |
| 4/14/2058 | $12,493.90 | $1,544,002.47 | $74,401,901.80 | |
| 5/14/2058 | $12,493.90 | $1,576,700.30 | $75,978,602.10 | |
| 6/13/2058 | $12,493.90 | $1,610,113.21 | $77,590,720.81 | $1,002.75 |
| 7/13/2058 | $12,493.90 | $1,644,276.69 | $79,233,952.25 | |
| 8/12/2058 | $12,493.90 | $1,679,099.50 | $80,913,051.76 | |
| 9/11/2058 | $12,493.90 | $1,714,682.42 | $82,629,739.71 | $1,002.77 |
| 10/11/2058 | $12,493.90 | $1,751,061.90 | $84,379,756.35 | |
| 11/10/2058 | $12,493.90 | $1,788,147.67 | $86,167,904.02 | |
| 12/10/2058 | $12,493.90 | $1,826,041.50 | $87,995,951.07 | $1,002.78 |
| 1/9/2059 | $12,768.77 | $1,864,780.86 | $89,859,686.65 | |
| 2/8/2059 | $12,768.77 | $1,904,276.53 | $91,763,963.18 | |
| 3/10/2059 | $12,768.77 | $1,944,631.32 | $93,710,743.88 | $1,074.69 |
| 4/9/2059 | $12,768.77 | $1,985,886.85 | $95,695,510.49 | |
| 5/9/2059 | $12,768.77 | $2,027,947.36 | $97,723,457.85 | |
| 6/8/2059 | $12,768.77 | $2,070,922.94 | $99,796,530.19 | $1,074.70 |
| 7/8/2059 | $12,768.77 | $2,114,854.80 | $101,910,264.75 | |
| 8/7/2059 | $12,768.77 | $2,159,648.36 | $104,069,913.11 | |
| 9/6/2059 | $12,768.77 | $2,205,414.91 | $106,277,477.44 | $1,074.71 |
| 10/6/2059 | $12,768.77 | $2,252,196.88 | $108,528,554.05 | |
| 11/5/2059 | $12,768.77 | $2,299,900.94 | $110,828,455.00 | |
| 12/5/2059 | $12,768.77 | $2,348,639.68 | $113,179,244.12 | $1,074.72 |
| 1/4/2060 | $13,049.68 | $2,398,456.81 | $115,576,580.66 | |
| 2/3/2060 | $13,049.68 | $2,449,260.37 | $118,025,841.03 | |
| 3/4/2060 | $13,049.68 | $2,501,164.28 | $120,529,308.90 | $1,151.79 |
| 4/3/2060 | $13,049.68 | $2,554,216.94 | $123,082,325.22 | |
| 5/3/2060 | $13,049.68 | $2,608,319.61 | $125,690,644.83 | |
| 6/2/2060 | $13,049.68 | $2,663,594.25 | $128,356,542.69 | $1,151.80 |
| 7/2/2060 | $13,049.68 | $2,720,089.07 | $131,075,431.13 | |
| 8/1/2060 | $13,049.68 | $2,777,706.84 | $133,853,137.98 | |
| 8/31/2060 | $13,049.68 | $2,836,571.08 | $136,692,012.69 | $1,151.81 |
| 9/30/2060 | $13,049.68 | $2,896,731.57 | $139,587,543.62 | |
| 10/30/2060 | $13,049.68 | $2,958,092.70 | $142,545,636.32 | |
| 11/29/2060 | $13,049.68 | $3,020,779.61 | $145,568,719.57 | $1,151.82 |
| 12/29/2060 | $13,336.78 | $3,084,843.78 | $148,652,362.72 | |
| 1/28/2061 | $13,336.78 | $3,150,191.32 | $151,802,554.04 | |
| 2/27/2061 | $13,336.78 | $3,216,949.12 | $155,021,971.99 | $1,234.42 |
| 3/29/2061 | $13,336.78 | $3,285,173.96 | $158,305,859.21 | |
| 4/28/2061 | $13,336.78 | $3,354,765.00 | $161,660,624.21 | |
| 5/28/2061 | $13,336.78 | $3,425,858.06 | $165,088,951.13 | $1,234.43 |
| 6/27/2061 | $13,336.78 | $3,498,510.02 | $168,586,174.41 | |
| 7/27/2061 | $13,336.78 | $3,572,622.01 | $172,158,796.42 | |
| 8/26/2061 | $13,336.78 | $3,648,331.83 | $175,809,597.12 | $1,234.44 |
| 9/25/2061 | $13,336.78 | $3,725,698.38 | $179,534,008.74 | |
| 10/25/2061 | $13,336.78 | $3,804,624.87 | $183,338,633.61 | |
| 11/24/2061 | $13,336.78 | $3,885,251.21 | $187,226,353.71 | $1,234.44 |
| 12/24/2061 | $13,630.18 | $3,967,638.48 | $191,192,705.42 | |
| 1/23/2062 | $13,630.18 | $4,051,692.08 | $195,244,397.51 | |
| 2/22/2062 | $13,630.18 | $4,137,554.19 | $199,384,597.62 | $1,322.96 |
| 3/24/2062 | $13,630.18 | $4,225,291.93 | $203,608,510.52 | |
| 4/23/2062 | $13,630.18 | $4,314,803.69 | $207,923,314.21 | |
| 5/23/2062 | $13,630.18 | $4,406,241.57 | $212,332,201.71 | $1,322.97 |
| 6/22/2062 | $13,630.18 | $4,499,673.24 | $216,830,495.91 | |
| 7/22/2062 | $13,630.18 | $4,594,999.59 | $221,425,495.51 | |
| 8/21/2062 | $13,630.18 | $4,692,375.29 | $226,120,516.76 | $1,322.98 |
| 9/20/2062 | $13,630.18 | $4,791,870.62 | $230,911,008.32 | |
| 10/20/2062 | $13,630.18 | $4,893,389.12 | $235,804,397.44 | |
| 11/19/2062 | $13,630.18 | $4,997,088.19 | $240,804,131.60 | $1,322.99 |
| 12/19/2062 | $13,930.05 | $5,103,040.89 | $245,905,793.43 | |
| 1/18/2063 | $13,930.05 | $5,211,153.61 | $251,116,947.04 | |
| 2/17/2063 | $13,930.05 | $5,321,586.64 | $256,441,369.38 | $1,417.85 |
| 3/19/2063 | $13,930.05 | $5,434,420.02 | $261,874,311.45 | |
| 4/18/2063 | $13,930.05 | $5,549,553.12 | $267,423,864.57 | |
| 5/18/2063 | $13,930.05 | $5,667,157.40 | $273,093,857.69 | $1,417.86 |
| 6/17/2063 | $13,930.05 | $5,787,314.00 | $278,879,693.73 | |
| 7/17/2063 | $13,930.05 | $5,909,925.51 | $284,789,619.24 | |
| 8/16/2063 | $13,930.05 | $6,035,166.68 | $290,827,621.66 | $1,417.87 |
| 9/15/2063 | $13,930.05 | $6,163,122.02 | $296,989,265.71 | |
| 10/15/2063 | $13,930.05 | $6,293,697.52 | $303,282,963.24 | |
| 11/14/2063 | $13,930.05 | $6,427,071.46 | $309,712,870.45 | $1,417.87 |
| 12/14/2063 | $14,236.51 | $6,563,331.91 | $316,274,724.39 | |
| 1/13/2064 | $14,236.51 | $6,702,388.53 | $322,977,112.93 | |
| 2/12/2064 | $14,236.51 | $6,844,423.32 | $329,824,575.33 | $1,519.54 |
| 3/13/2064 | $14,236.51 | $6,989,532.46 | $336,812,523.84 | |
| 4/12/2064 | $14,236.51 | $7,137,618.73 | $343,950,142.58 | |
| 5/12/2064 | $14,236.51 | $7,288,876.77 | $351,242,058.45 | $1,519.55 |
| 6/11/2064 | $14,236.51 | $7,443,404.62 | $358,683,879.12 | |
| 7/11/2064 | $14,236.51 | $7,601,109.20 | $366,284,988.32 | |
| 8/10/2064 | $14,236.51 | $7,762,189.38 | $374,050,216.81 | $1,519.56 |
| 9/9/2064 | $14,236.51 | $7,926,747.51 | $381,975,380.36 | |
| 10/9/2064 | $14,236.51 | $8,094,694.94 | $390,070,075.30 | |
| 11/8/2064 | $14,236.51 | $8,266,235.01 | $398,339,349.44 | $1,519.56 |
| 12/8/2064 | $14,549.71 | $8,441,474.71 | $406,779,240.18 | |
| 1/7/2065 | $14,549.71 | $8,620,330.06 | $415,399,570.25 | |
| 2/6/2065 | $14,549.71 | $8,803,009.23 | $424,205,836.52 | $1,628.52 |
| 3/8/2065 | $14,549.71 | $8,989,628.69 | $433,193,767.66 | |
| 4/7/2065 | $14,549.71 | $9,180,097.93 | $442,373,865.58 | |
| 5/7/2065 | $14,549.71 | $9,374,639.50 | $451,751,762.14 | $1,628.53 |
| 6/6/2065 | $14,549.71 | $9,573,372.76 | $461,323,437.35 | |
| 7/6/2065 | $14,549.71 | $9,776,212.51 | $471,099,649.86 | |
| 8/5/2065 | $14,549.71 | $9,983,386.75 | $481,086,293.67 | $1,628.53 |
| 9/4/2065 | $14,549.71 | $10,195,020.37 | $491,279,616.49 | |
| 10/4/2065 | $14,549.71 | $10,411,033.87 | $501,690,650.36 | |
| 11/3/2065 | $14,549.71 | $10,631,661.03 | $512,325,568.47 | $1,628.54 |
| 12/3/2065 | $14,869.81 | $10,857,032.67 | $523,180,903.58 | |
| 1/2/2066 | $14,869.81 | $11,087,075.32 | $534,267,978.90 | |
| 2/1/2066 | $14,869.81 | $11,322,028.92 | $545,593,498.43 | $1,745.31 |
| 3/3/2066 | $14,869.81 | $11,562,035.55 | $557,153,714.71 | |
| 4/2/2066 | $14,869.81 | $11,807,015.80 | $568,960,730.51 | |
| 5/2/2066 | $14,869.81 | $12,057,226.15 | $581,021,447.29 | $1,745.32 |
| 6/1/2066 | $14,869.81 | $12,312,812.84 | $593,332,440.84 | |
| 7/1/2066 | $14,869.81 | $12,573,703.31 | $605,906,144.15 | |
| 7/31/2066 | $14,869.81 | $12,840,161.04 | $618,749,795.83 | $1,745.32 |
| 8/30/2066 | $14,869.81 | $13,112,339.42 | $631,860,315.96 | |
| 9/29/2066 | $14,869.81 | $13,390,173.20 | $645,250,489.15 | |
| 10/29/2066 | $14,869.81 | $13,673,933.28 | $658,927,913.08 | $1,745.32 |
| 11/28/2066 | $15,196.94 | $13,963,780.69 | $672,889,874.48 | |
| 12/28/2066 | $15,196.94 | $14,259,657.92 | $687,149,532.40 | |
| 1/27/2067 | $15,196.94 | $14,561,843.84 | $701,715,117.18 | $1,870.47 |
| 2/26/2067 | $15,196.94 | $14,870,512.86 | $716,583,680.29 | |
| 3/28/2067 | $15,196.94 | $15,185,602.49 | $731,769,282.79 | |
| 4/27/2067 | $15,196.94 | $15,507,410.72 | $747,280,434.45 | $1,870.47 |
| 5/27/2067 | $15,196.94 | $15,836,117.87 | $763,114,602.57 | |
| 6/26/2067 | $15,196.94 | $16,171,670.29 | $779,286,272.86 | |
| 7/26/2067 | $15,196.94 | $16,514,374.93 | $795,804,388.75 | $1,870.48 |
| 8/25/2067 | $15,196.94 | $16,864,421.34 | $812,666,860.33 | |
| 9/24/2067 | $15,196.94 | $17,221,765.22 | $829,888,625.55 | |
| 10/24/2067 | $15,196.94 | $17,586,723.12 | $847,479,089.64 | $1,870.48 |
| 11/23/2067 | $15,531.27 | $17,959,494.37 | $865,436,634.25 | |
| 12/23/2067 | $15,531.27 | $18,340,044.67 | $883,776,678.93 | |
| 1/22/2068 | $15,531.27 | $18,728,700.79 | $902,509,388.92 | $2,004.60 |
| 2/21/2068 | $15,531.27 | $19,125,678.13 | $921,632,977.49 | |
| 3/22/2068 | $15,531.27 | $19,530,938.85 | $941,163,916.33 | |
| 4/21/2068 | $15,531.27 | $19,944,831.99 | $961,112,757.54 | $2,004.61 |
| 5/21/2068 | $15,531.27 | $20,367,581.19 | $981,478,249.16 | |
| 6/20/2068 | $15,531.27 | $20,799,159.90 | $1,002,277,409.06 | |
| 7/20/2068 | $15,531.27 | $21,239,928.76 | $1,023,521,347.04 | $2,004.61 |
| 8/19/2068 | $15,531.27 | $21,690,123.21 | $1,045,209,380.68 | |
| 9/18/2068 | $15,531.27 | $22,149,728.79 | $1,067,359,109.47 | |
| 10/18/2068 | $15,531.27 | $22,619,118.46 | $1,089,982,237.16 | $2,004.61 |
| 11/17/2068 | $15,872.96 | $23,098,540.24 | $1,113,078,687.82 | |
| 12/17/2068 | $15,872.96 | $23,587,992.53 | $1,136,666,680.35 | |
| 1/16/2069 | $15,872.96 | $24,087,861.40 | $1,160,758,838.45 | $2,148.35 |
| 2/15/2069 | $15,872.96 | $24,598,414.38 | $1,185,355,013.43 | |
| 3/17/2069 | $15,872.96 | $25,119,648.33 | $1,210,474,661.76 | |
| 4/16/2069 | $15,872.96 | $25,651,975.54 | $1,236,130,934.00 | $2,148.35 |
| 5/16/2069 | $15,872.96 | $26,195,674.71 | $1,262,324,369.30 | |
| 6/15/2069 | $15,872.96 | $26,750,757.26 | $1,289,075,126.56 | |
| 7/15/2069 | $15,872.96 | $27,317,650.39 | $1,316,397,073.67 | $2,148.36 |
| 8/14/2069 | $15,872.96 | $27,896,647.99 | $1,344,291,482.24 | |
| 9/13/2069 | $15,872.96 | $28,487,776.99 | $1,372,779,259.24 | |
| 10/13/2069 | $15,872.96 | $29,091,480.47 | $1,401,875,036.42 | $2,148.36 |
| 11/12/2069 | $16,222.17 | $29,708,068.48 | $1,431,580,865.49 | |
| 12/12/2069 | $16,222.17 | $30,337,584.51 | $1,461,918,450.00 | |
| 1/11/2070 | $16,222.17 | $30,980,488.49 | $1,492,903,543.29 | $2,302.40 |
| 2/10/2070 | $16,222.17 | $31,637,114.25 | $1,524,538,257.56 | |
| 3/12/2070 | $16,222.17 | $32,307,506.57 | $1,556,845,764.13 | |
| 4/11/2070 | $16,222.17 | $32,992,156.48 | $1,589,842,525.42 | $2,302.40 |
| 5/11/2070 | $16,222.17 | $33,691,412.85 | $1,623,531,538.29 | |
| 6/10/2070 | $16,222.17 | $34,405,339.18 | $1,657,936,877.47 | |
| 7/10/2070 | $16,222.17 | $35,134,445.66 | $1,693,075,927.95 | $2,302.41 |
| 8/9/2070 | $16,222.17 | $35,879,100.71 | $1,728,952,628.66 | |
| 9/8/2070 | $16,222.17 | $36,639,387.79 | $1,765,592,016.45 | |
| 10/8/2070 | $16,222.17 | $37,415,837.48 | $1,803,012,458.75 | $2,302.41 |
| 11/7/2070 | $16,579.06 | $38,208,839.02 | $1,841,218,897.78 | |
| 12/7/2070 | $16,579.06 | $39,018,497.14 | $1,880,237,394.92 | |
| 1/6/2071 | $16,579.06 | $39,845,364.13 | $1,920,087,694.04 | $2,467.50 |
| 2/5/2071 | $16,579.06 | $40,689,858.38 | $1,960,774,980.35 | |
| 3/7/2071 | $16,579.06 | $41,552,089.79 | $2,002,327,070.14 | |
| 4/6/2071 | $16,579.06 | $42,432,647.83 | $2,044,764,652.97 | $2,467.50 |
| 5/6/2071 | $16,579.06 | $43,331,970.94 | $2,088,094,051.82 | |
| 6/5/2071 | $16,579.06 | $44,250,193.11 | $2,132,344,244.94 | |
| 7/5/2071 | $16,579.06 | $45,187,928.46 | $2,177,537,108.40 | $2,467.50 |
| 8/4/2071 | $16,579.06 | $46,145,640.56 | $2,223,680,176.87 | |
| 9/3/2071 | $16,579.06 | $47,123,489.08 | $2,270,803,665.95 | |
| 10/3/2071 | $16,579.06 | $48,122,114.35 | $2,318,930,715.32 | $2,467.50 |
| 11/2/2071 | $16,943.79 | $49,142,006.74 | $2,368,070,149.97 | |
| 12/2/2071 | $16,943.79 | $50,183,353.26 | $2,418,253,503.23 | |
| 1/1/2072 | $16,943.79 | $51,246,822.16 | $2,469,505,614.25 | $2,644.43 |
| 1/31/2072 | $16,943.79 | $52,332,939.81 | $2,521,835,797.55 | |
| 3/1/2072 | $16,943.79 | $53,441,903.61 | $2,575,277,701.16 | |
| 3/31/2072 | $16,943.79 | $54,574,426.62 | $2,629,857,416.63 | $2,644.43 |
| 4/30/2072 | $16,943.79 | $55,731,061.75 | $2,685,585,721.88 | |
| 5/30/2072 | $16,943.79 | $56,912,037.42 | $2,742,497,759.30 | |
| 6/29/2072 | $16,943.79 | $58,118,098.35 | $2,800,621,146.52 | $2,644.43 |
| 7/29/2072 | $16,943.79 | $59,349,829.80 | $2,859,968,219.80 | |
| 8/28/2072 | $16,943.79 | $60,607,493.19 | $2,920,575,712.99 | |
| 9/27/2072 | $16,943.79 | $61,891,866.98 | $2,982,472,868.85 | $2,644.44 |
| 10/27/2072 | $17,316.56 | $63,203,570.88 | $3,045,673,683.21 | |
| 11/26/2072 | $17,316.56 | $64,542,901.47 | $3,110,216,584.68 | |
| 12/26/2072 | $17,316.56 | $65,910,673.12 | $3,176,132,925.89 | $2,834.04 |
| 1/25/2073 | $17,316.56 | $67,307,550.25 | $3,243,437,521.99 | |
| 2/24/2073 | $17,316.56 | $68,733,846.82 | $3,312,171,368.81 | |
| 3/26/2073 | $17,316.56 | $70,190,431.59 | $3,382,367,468.49 | $2,834.05 |
| 4/25/2073 | $17,316.56 | $71,678,003.94 | $3,454,042,518.26 | |
| 5/25/2073 | $17,316.56 | $73,196,917.70 | $3,527,239,435.96 | |
| 6/24/2073 | $17,316.56 | $74,748,082.38 | $3,601,993,186.44 | $2,834.05 |
| 7/24/2073 | $17,316.56 | $76,332,238.94 | $3,678,322,471.22 | |
| 8/23/2073 | $17,316.56 | $77,949,783.70 | $3,756,272,254.92 | |
| 9/22/2073 | $17,316.56 | $79,601,669.54 | $3,835,879,592.56 | $2,834.05 |
| 10/22/2073 | $17,697.52 | $81,288,681.70 | $3,917,165,320.09 | |
| 11/21/2073 | $17,697.52 | $83,011,261.74 | $4,000,176,581.83 | |
| 12/21/2073 | $17,697.52 | $84,770,408.73 | $4,084,953,065.07 | $3,037.25 |
| 1/20/2074 | $17,697.52 | $86,566,963.70 | $4,171,516,862.79 | |
| 2/19/2074 | $17,697.52 | $88,401,394.85 | $4,259,918,257.64 | |
| 3/21/2074 | $17,697.52 | $90,274,767.74 | $4,350,199,099.90 | $3,037.26 |
| 4/20/2074 | $17,697.52 | $92,187,969.26 | $4,442,383,903.17 | |
| 5/20/2074 | $17,697.52 | $94,141,518.88 | $4,536,525,422.05 | |
| 6/19/2074 | $17,697.52 | $96,136,534.57 | $4,632,668,031.14 | $3,037.26 |
| 7/19/2074 | $17,697.52 | $98,173,956.69 | $4,730,838,821.84 | |
| 8/18/2074 | $17,697.52 | $100,254,359.37 | $4,831,093,181.21 | |
| 9/17/2074 | $17,697.52 | $102,378,916.33 | $4,933,478,172.06 | $3,037.26 |
| 10/17/2074 | $18,086.87 | $104,548,624.93 | $5,038,023,631.00 | |
| 11/16/2074 | $18,086.87 | $106,764,117.45 | $5,144,787,748.45 | |
| 12/16/2074 | $18,086.87 | $109,026,627.04 | $5,253,820,885.55 | $3,255.03 |
| 1/15/2075 | $18,086.87 | $111,337,220.93 | $5,365,154,713.49 | |
| 2/14/2075 | $18,086.87 | $113,696,570.30 | $5,478,851,283.80 | |
| 3/16/2075 | $18,086.87 | $116,105,990.12 | $5,594,963,783.99 | $3,255.04 |
| 4/15/2075 | $18,086.87 | $118,566,607.52 | $5,713,526,998.52 | |
| 5/15/2075 | $18,086.87 | $121,079,159.64 | $5,834,606,158.16 | |
| 6/14/2075 | $18,086.87 | $123,645,028.84 | $5,958,257,697.07 | $3,255.04 |
| 7/14/2075 | $18,086.87 | $126,265,411.03 | $6,084,519,715.10 | |
| 8/13/2075 | $18,086.87 | $128,941,113.63 | $6,213,460,828.73 | |
| 9/12/2075 | $18,086.87 | $131,673,590.73 | $6,345,140,929.54 | $3,255.04 |
| 10/12/2075 | $18,484.78 | $134,464,111.53 | $6,479,601,648.08 | |
| 11/11/2075 | $18,484.78 | $137,313,558.26 | $6,616,915,206.33 | |
| 12/11/2075 | $18,484.78 | $140,223,461.41 | $6,757,145,644.60 | $3,488.43 |
| 1/10/2076 | $18,484.78 | $143,195,178.12 | $6,900,337,186.44 | |
| 2/9/2076 | $18,484.78 | $146,229,645.54 | $7,046,566,831.99 | |
| 3/10/2076 | $18,484.78 | $149,328,495.45 | $7,195,902,304.29 | $3,488.43 |
| 4/9/2076 | $18,484.78 | $152,493,163.00 | $7,348,391,831.01 | |
| 5/9/2076 | $18,484.78 | $155,724,670.22 | $7,504,116,501.23 | |
| 6/8/2076 | $18,484.78 | $159,024,735.52 | $7,663,148,213.61 | $3,488.43 |
| 7/8/2076 | $18,484.78 | $162,394,882.56 | $7,825,539,459.89 | |
| 8/7/2076 | $18,484.78 | $165,836,223.72 | $7,991,375,683.61 | |
| 9/6/2076 | $18,484.78 | $169,350,569.70 | $8,160,733,230.17 | $3,488.43 |
| 10/6/2076 | $18,891.44 | $172,939,538.37 | $8,333,669,132.26 | |
| 11/5/2076 | $18,891.44 | $176,604,338.36 | $8,510,273,470.62 | |
| 12/5/2076 | $18,891.44 | $180,346,878.63 | $8,690,627,826.36 | $3,738.56 |
| 1/4/2077 | $18,891.44 | $184,168,888.02 | $8,874,792,817.37 | |
| 2/3/2077 | $18,891.44 | $188,071,651.12 | $9,062,864,468.50 | |
| 3/5/2077 | $18,891.44 | $192,057,202.86 | $9,254,929,148.47 | $3,738.56 |
| 4/4/2077 | $18,891.44 | $196,127,373.54 | $9,451,052,625.00 | |
| 5/4/2077 | $18,891.44 | $200,283,556.88 | $9,651,336,181.88 | |
| 6/3/2077 | $18,891.44 | $204,527,899.25 | $9,855,871,558.25 | $3,738.56 |
| 7/3/2077 | $18,891.44 | $208,862,344.77 | $10,064,730,006.01 | |
| 8/2/2077 | $18,891.44 | $213,288,403.38 | $10,278,018,409.39 | |
| 9/1/2077 | $18,891.44 | $217,808,340.13 | $10,495,834,226.63 | $3,738.56 |
| 10/1/2077 | $19,307.06 | $222,424,220.32 | $10,718,254,549.94 | |
| 10/31/2077 | $19,307.06 | $227,137,677.67 | $10,945,392,227.61 | |
| 11/30/2077 | $19,307.06 | $231,951,103.62 | $11,177,351,344.46 | $4,006.62 |
| 12/30/2077 | $19,307.06 | $236,866,703.91 | $11,414,213,871.94 | |
| 1/29/2078 | $19,307.06 | $241,886,215.64 | $11,656,100,087.58 | |
| 2/28/2078 | $19,307.06 | $247,012,187.69 | $11,903,120,288.50 | $4,006.62 |
| 3/30/2078 | $19,307.06 | $252,246,957.45 | $12,155,363,069.52 | |
| 4/29/2078 | $19,307.06 | $257,592,402.38 | $12,412,955,471.90 | |
| 5/29/2078 | $19,307.06 | $263,051,214.71 | $12,676,014,699.85 | $4,006.62 |
| 6/28/2078 | $19,307.06 | $268,625,878.18 | $12,944,636,401.59 | |
| 7/28/2078 | $19,307.06 | $274,318,419.74 | $13,218,954,821.34 | |
| 8/27/2078 | $19,307.06 | $280,131,684.26 | $13,499,094,518.83 | $4,006.62 |
| 9/26/2078 | $19,731.81 | $286,068,311.34 | $13,785,158,653.74 | |
| 10/26/2078 | $19,731.81 | $292,130,487.14 | $14,077,289,140.88 | |
| 11/25/2078 | $19,731.81 | $298,321,219.04 | $14,375,618,947.72 | $4,293.90 |
| 12/25/2078 | $19,731.81 | $304,643,324.87 | $14,680,257,796.70 | |
| 1/24/2079 | $19,731.81 | $311,099,129.81 | $14,991,356,926.51 | |
| 2/23/2079 | $19,731.81 | $317,691,838.87 | $15,309,057,353.17 | $4,293.90 |
| 3/25/2079 | $19,731.81 | $324,424,440.41 | $15,633,477,317.69 | |
| 4/24/2079 | $19,731.81 | $331,299,440.16 | $15,964,776,757.85 | |
| 5/24/2079 | $19,731.81 | $338,320,227.46 | $16,303,105,573.10 | $4,293.90 |
| 6/23/2079 | $19,731.81 | $345,489,978.94 | $16,648,591,076.15 | |
| 7/23/2079 | $19,731.81 | $352,811,392.56 | $17,001,402,468.71 | |
| 8/22/2079 | $19,731.81 | $360,288,053.98 | $17,361,699,110.49 | $4,293.90 |
| 9/21/2079 | $20,165.91 | $367,923,340.32 | $17,729,617,974.92 | |
| 10/21/2079 | $20,165.91 | $375,720,154.25 | $18,105,338,129.17 | |
| 11/20/2079 | $20,165.91 | $383,682,290.52 | $18,489,029,623.23 | $4,601.77 |
| 12/20/2079 | $20,165.91 | $391,813,352.77 | $18,880,838,179.19 | |
| 1/19/2080 | $20,165.91 | $400,116,429.08 | $19,280,954,608.27 | |
| 2/18/2080 | $20,165.91 | $408,595,563.07 | $19,689,559,374.89 | $4,601.77 |
| 3/19/2080 | $20,165.91 | $417,254,579.09 | $20,106,809,157.16 | |
| 4/18/2080 | $20,165.91 | $426,096,797.39 | $20,532,905,954.55 | |
| 5/18/2080 | $20,165.91 | $435,126,498.69 | $20,968,041,656.79 | $4,601.77 |
| 6/17/2080 | $20,165.91 | $444,347,749.44 | $21,412,384,609.42 | |
| 7/17/2080 | $20,165.91 | $453,764,117.18 | $21,866,148,726.60 | |
| 8/16/2080 | $20,165.91 | $463,380,135.10 | $22,329,538,065.25 | $4,601.78 |
| 9/15/2080 | $20,609.56 | $473,200,127.50 | $22,802,733,395.94 | |
| 10/15/2080 | $20,609.56 | $483,227,925.22 | $23,285,961,321.15 | |
| 11/14/2080 | $20,609.56 | $493,468,330.33 | $23,779,439,514.93 | $4,931.72 |
| 12/14/2080 | $20,609.56 | $503,925,955.72 | $24,283,360,329.90 | |
| 1/13/2081 | $20,609.56 | $514,604,877.66 | $24,797,965,207.56 | |
| 2/12/2081 | $20,609.56 | $525,510,212.69 | $25,323,485,283.70 | $4,931.73 |
| 3/14/2081 | $20,609.56 | $536,646,858.97 | $25,860,127,001.92 | |
| 4/13/2081 | $20,609.56 | $548,019,191.38 | $26,408,146,193.31 | |
| 5/13/2081 | $20,609.56 | $559,632,631.41 | $26,967,788,688.17 | $4,931.73 |
| 6/12/2081 | $20,609.56 | $571,492,388.62 | $27,539,275,936.04 | |
| 7/12/2081 | $20,609.56 | $583,603,155.88 | $28,122,879,091.92 | |
| 8/11/2081 | $20,609.56 | $595,970,679.42 | $28,718,859,634.79 | $4,931.73 |
| 9/10/2081 | $21,062.97 | $608,600,500.43 | $29,327,454,994.47 | |
| 10/10/2081 | $21,062.97 | $621,497,650.42 | $29,948,952,644.90 | |
| 11/9/2081 | $21,062.97 | $634,668,221.47 | $30,583,631,437.03 | $5,285.33 |
| 12/9/2081 | $21,062.97 | $648,118,122.87 | $31,231,744,050.55 | |
| 1/8/2082 | $21,062.97 | $661,852,709.34 | $31,893,596,759.89 | |
| 2/7/2082 | $21,062.97 | $675,878,471.34 | $32,569,485,801.90 | $5,285.33 |
| 3/9/2082 | $21,062.97 | $690,201,686.62 | $33,259,681,979.17 | |
| 4/8/2082 | $21,062.97 | $704,828,093.94 | $33,964,510,073.11 | |
| 5/8/2082 | $21,062.97 | $719,764,575.97 | $34,684,285,219.75 | $5,285.33 |
| 6/7/2082 | $21,062.97 | $735,017,810.95 | $35,419,297,521.35 | |
| 7/7/2082 | $21,062.97 | $750,593,946.64 | $36,169,891,467.99 | |
| 8/6/2082 | $21,062.97 | $766,500,283.36 | $36,936,402,322.02 | $5,285.34 |
| 9/5/2082 | $21,526.36 | $782,743,925.87 | $37,719,140,738.55 | |
| 10/5/2082 | $21,526.36 | $799,331,457.48 | $38,518,472,196.04 | |
| 11/4/2082 | $21,526.36 | $816,270,623.29 | $39,334,754,147.91 | $5,664.29 |
| 12/4/2082 | $21,526.36 | $833,568,998.32 | $40,168,317,241.86 | |
| 1/3/2083 | $21,526.36 | $851,233,589.55 | $41,019,550,831.41 | |
| 2/2/2083 | $21,526.36 | $869,272,648.04 | $41,888,834,808.04 | $5,664.30 |
| 3/4/2083 | $21,526.36 | $887,694,224.31 | $42,776,523,127.98 | |
| 4/3/2083 | $21,526.36 | $906,505,819.29 | $43,683,028,947.27 | |
| 5/3/2083 | $21,526.36 | $925,716,188.44 | $44,608,756,464.30 | $5,664.30 |
| 6/2/2083 | $21,526.36 | $945,333,897.41 | $45,554,084,457.34 | |
| 7/2/2083 | $21,526.36 | $965,366,973.13 | $46,519,451,430.46 | |
| 8/1/2083 | $21,526.36 | $985,824,708.23 | $47,505,287,467.29 | $5,664.30 |
| 8/31/2083 | $21,999.94 | $1,006,716,216.91 | $48,511,997,779.83 | |
| 9/30/2083 | $21,999.94 | $1,028,050,086.28 | $49,540,047,866.11 | |
| 10/30/2083 | $21,999.94 | $1,049,836,181.03 | $50,589,896,188.00 | $6,070.43 |
| 11/29/2083 | $21,999.94 | $1,072,084,216.72 | $51,661,974,077.00 | |
| 12/29/2083 | $21,999.94 | $1,094,803,333.98 | $52,756,777,410.99 | |
| 1/28/2084 | $21,999.94 | $1,118,004,041.30 | $53,874,793,593.14 | $6,070.43 |
| 2/27/2084 | $21,999.94 | $1,141,696,667.56 | $55,016,483,932.99 | |
| 3/28/2084 | $21,999.94 | $1,165,890,988.68 | $56,182,374,921.67 | |
| 4/27/2084 | $21,999.94 | $1,190,598,161.88 | $57,372,985,224.41 | $6,070.43 |
| 5/27/2084 | $21,999.94 | $1,215,829,178.55 | $58,588,808,075.24 | |
| 6/26/2084 | $21,999.94 | $1,241,594,491.13 | $59,830,402,566.37 | |
| 7/26/2084 | $21,999.94 | $1,267,905,947.72 | $61,098,320,654.95 | $6,070.43 |
| 8/25/2084 | $22,483.94 | $1,294,775,245.21 | $62,393,089,572.45 | |
| 9/24/2084 | $22,483.94 | $1,322,213,556.52 | $63,715,303,128.97 | |
| 10/24/2084 | $22,483.94 | $1,350,233,465.47 | $65,065,549,605.81 | $6,505.68 |
| 11/23/2084 | $22,483.94 | $1,378,847,438.73 | $66,444,390,263.12 | |
| 12/23/2084 | $22,483.94 | $1,408,067,370.33 | $67,852,457,633.45 | |
| 1/22/2085 | $22,483.94 | $1,437,906,664.68 | $69,290,377,309.49 | $6,505.68 |
| 2/21/2085 | $22,483.94 | $1,468,378,579.15 | $70,758,749,107.23 | |
| 3/23/2085 | $22,483.94 | $1,499,495,824.83 | $72,258,244,932.06 | |
| 4/22/2085 | $22,483.94 | $1,531,272,640.52 | $73,789,530,583.94 | $6,505.68 |
| 5/22/2085 | $22,483.94 | $1,563,723,135.62 | $75,353,246,938.15 | |
| 6/21/2085 | $22,483.94 | $1,596,860,891.36 | $76,950,107,829.52 | |
| 7/21/2085 | $22,483.94 | $1,630,701,035.09 | $78,580,821,875.97 | $6,505.68 |
| 8/20/2085 | $22,978.58 | $1,665,258,583.59 | $80,246,073,678.14 | |
| 9/19/2085 | $22,978.58 | $1,700,548,044.70 | $81,946,621,722.84 | |
| 10/19/2085 | $22,978.58 | $1,736,585,492.01 | $83,683,221,159.13 | $6,972.14 |
| 11/18/2085 | $22,978.58 | $1,773,386,928.40 | $85,456,600,819.88 | |
| 12/18/2085 | $22,978.58 | $1,810,967,799.04 | $87,267,568,618.92 | |
| 1/17/2086 | $22,978.58 | $1,849,345,224.98 | $89,116,927,788.19 | $6,972.14 |
| 2/16/2086 | $22,978.58 | $1,888,536,228.04 | $91,005,456,748.59 | |
| 3/18/2086 | $22,978.58 | $1,928,557,304.26 | $92,934,014,052.85 | |
| 4/17/2086 | $22,978.58 | $1,969,426,647.80 | $94,903,454,644.94 | $6,972.14 |
| 5/17/2086 | $22,978.58 | $2,011,162,376.35 | $96,914,609,753.65 | |
| 6/16/2086 | $22,978.58 | $2,053,782,105.03 | $98,968,391,858.67 | |
| 7/16/2086 | $22,978.58 | $2,097,305,170.81 | $101,065,710,973.76 | $6,972.14 |
| 8/15/2086 | $23,484.11 | $2,141,750,858.39 | $103,207,454,564.50 | |
| 9/14/2086 | $23,484.11 | $2,187,137,974.65 | $105,394,592,539.15 | |
| 10/14/2086 | $23,484.11 | $2,233,487,073.56 | $107,628,094,556.80 | $7,472.04 |
| 11/13/2086 | $23,484.11 | $2,280,818,703.82 | $109,908,905,471.88 | |
| 12/13/2086 | $23,484.11 | $2,329,152,888.46 | $112,238,058,360.34 | |
| 1/12/2087 | $23,484.11 | $2,378,511,520.09 | $114,616,584,824.51 | $7,472.04 |
| 2/11/2087 | $23,484.11 | $2,428,916,460.07 | $117,045,493,495.85 | |
| 3/13/2087 | $23,484.11 | $2,480,389,083.00 | $119,525,882,578.85 | |
| 4/12/2087 | $23,484.11 | $2,532,952,661.65 | $122,058,850,184.59 | $7,472.05 |
| 5/12/2087 | $23,484.11 | $2,586,630,466.83 | $124,645,472,862.69 | |
| 6/11/2087 | $23,484.11 | $2,641,445,312.42 | $127,286,918,175.10 | |
| 7/11/2087 | $23,484.11 | $2,697,421,940.99 | $129,984,355,060.19 | $7,472.05 |
| 8/10/2087 | $24,000.76 | $2,754,585,124.32 | $132,738,932,395.77 | |
| 9/9/2087 | $24,000.76 | $2,812,959,209.02 | $135,551,891,604.79 | |
| 10/9/2087 | $24,000.76 | $2,872,570,502.92 | $138,424,478,123.30 | $8,007.79 |
| 11/8/2087 | $24,000.76 | $2,933,445,398.90 | $141,357,915,175.00 | |
| 12/8/2087 | $24,000.76 | $2,995,609,819.08 | $144,353,524,994.09 | |
| 1/7/2088 | $24,000.76 | $3,059,091,783.83 | $147,412,632,793.50 | $8,007.79 |
| 2/6/2088 | $24,000.76 | $3,123,919,376.62 | $150,536,543,822.93 | |
| 3/7/2088 | $24,000.76 | $3,190,120,257.85 | $153,726,664,080.78 | |
| 4/6/2088 | $24,000.76 | $3,257,724,222.98 | $156,984,404,319.34 | $8,007.79 |
| 5/6/2088 | $24,000.76 | $3,326,761,168.20 | $160,311,157,140.35 | |
| 6/5/2088 | $24,000.76 | $3,397,260,605.07 | $163,708,417,745.42 | |
| 7/5/2088 | $24,000.76 | $3,469,254,219.39 | $167,177,687,980.39 | $8,007.79 |
| 8/4/2088 | $24,528.78 | $3,542,773,837.78 | $170,720,453,470.99 | |
| 9/3/2088 | $24,528.78 | $3,617,850,943.14 | $174,338,304,414.13 | |
| 10/3/2088 | $24,528.78 | $3,694,519,234.38 | $178,032,840,812.41 | $8,581.95 |
| 11/2/2088 | $24,528.78 | $3,772,812,618.22 | $181,805,644,484.94 | |
| 12/2/2088 | $24,528.78 | $3,852,764,616.04 | $185,658,409,100.98 | |
| 1/1/2089 | $24,528.78 | $3,934,411,119.53 | $189,592,837,384.42 | $8,581.95 |
| 1/31/2089 | $24,528.78 | $4,017,788,212.24 | $193,610,616,650.98 | |
| 3/2/2089 | $24,528.78 | $4,102,931,651.20 | $197,713,548,302.17 | |
| 4/1/2089 | $24,528.78 | $4,189,879,611.10 | $201,903,445,077.18 | $8,581.95 |
| 5/1/2089 | $24,528.78 | $4,278,670,506.93 | $206,182,106,638.42 | |
| 5/31/2089 | $24,528.78 | $4,369,342,476.51 | $210,551,449,114.94 | |
| 6/30/2089 | $24,528.78 | $4,461,936,125.83 | $215,013,402,404.67 | $8,581.95 |
| 7/30/2089 | $25,068.41 | $4,556,492,352.63 | $219,569,885,811.61 | |
| 8/29/2089 | $25,068.41 | $4,653,051,830.16 | $224,222,937,641.77 | |
| 9/28/2089 | $25,068.41 | $4,751,657,753.53 | $228,974,613,789.85 | $9,197.28 |
| 10/28/2089 | $25,068.41 | $4,852,353,690.56 | $233,826,957,893.32 | |
| 11/27/2089 | $25,068.41 | $4,955,182,949.36 | $238,782,140,842.68 | |
| 12/27/2089 | $25,068.41 | $5,060,191,534.69 | $243,842,350,771.93 | $9,197.28 |
| 1/26/2090 | $25,068.41 | $5,167,425,816.78 | $249,009,767,001.62 | |
| 2/25/2090 | $25,068.41 | $5,276,931,979.04 | $254,286,698,980.66 | |
| 3/27/2090 | $25,068.41 | $5,388,758,962.57 | $259,675,476,337.79 | $9,197.28 |
| 4/26/2090 | $25,068.41 | $5,502,956,136.06 | $265,178,422,886.75 | |
| 5/26/2090 | $25,068.41 | $5,619,572,745.01 | $270,797,995,631.76 | |
| 6/25/2090 | $25,068.41 | $5,738,660,857.43 | $276,536,674,883.75 | $9,197.28 |
| 7/25/2090 | $25,619.92 | $5,860,273,035.24 | $282,396,938,331.90 | |
| 8/24/2090 | $25,619.92 | $5,984,461,784.82 | $288,381,400,116.72 | |
| 9/23/2090 | $25,619.92 | $6,111,282,504.14 | $294,492,702,334.31 | $9,856.73 |
| 10/23/2090 | $25,619.92 | $6,240,791,183.63 | $300,733,483,243.46 | |
| 11/22/2090 | $25,619.92 | $6,373,043,732.40 | $307,106,526,975.86 | |
| 12/22/2090 | $25,619.92 | $6,508,099,150.83 | $313,614,645,840.15 | $9,856.73 |
| 1/21/2091 | $25,619.92 | $6,646,017,036.43 | $320,260,652,602.09 | |
| 2/20/2091 | $25,619.92 | $6,786,856,996.39 | $327,047,509,598.48 | |
| 3/22/2091 | $25,619.92 | $6,930,681,807.57 | $333,978,211,119.51 | $9,856.73 |
| 4/21/2091 | $25,619.92 | $7,077,554,923.97 | $341,055,755,768.99 | |
| 5/21/2091 | $25,619.92 | $7,227,539,891.00 | $348,283,295,660.00 | |
| 6/20/2091 | $25,619.92 | $7,380,703,507.19 | $355,664,018,880.65 | $9,856.73 |
| 7/20/2091 | $26,183.55 | $7,537,113,333.45 | $363,201,121,939.61 | |
| 8/19/2091 | $26,183.55 | $7,696,837,109.10 | $370,897,959,048.71 | |
| 9/18/2091 | $26,183.55 | $7,859,945,915.51 | $378,757,926,091.13 | $10,563.45 |
| 10/18/2091 | $26,183.55 | $8,026,511,717.08 | $386,784,426,797.04 | |
| 11/17/2091 | $26,183.55 | $8,196,606,644.54 | $394,981,033,441.58 | |
| 12/17/2091 | $26,183.55 | $8,370,306,400.35 | $403,351,360,968.84 | $10,563.46 |
| 1/16/2092 | $26,183.55 | $8,547,687,591.20 | $411,899,037,548.87 | |
| 2/15/2092 | $26,183.55 | $8,728,827,104.06 | $420,627,864,652.92 | |
| 3/16/2092 | $26,183.55 | $8,913,805,498.44 | $429,541,691,278.27 | $10,563.46 |
| 4/15/2092 | $26,183.55 | $9,102,704,341.01 | $438,644,384,608.11 | |
| 5/15/2092 | $26,183.55 | $9,295,605,583.82 | $447,939,990,191.93 | |
| 6/14/2092 | $26,183.55 | $9,492,594,958.82 | $457,432,606,277.65 | $10,563.46 |
| 7/14/2092 | $26,759.59 | $9,693,759,314.70 | $467,126,354,581.19 | |
| 8/13/2092 | $26,759.59 | $9,899,185,997.50 | $477,025,540,578.68 | |
| 9/12/2092 | $26,759.59 | $10,108,966,247.43 | $487,134,529,467.83 | $11,320.86 |
| 10/12/2092 | $26,759.59 | $10,323,192,570.31 | $497,457,710,237.46 | |
| 11/11/2092 | $26,759.59 | $10,541,957,976.12 | $507,999,668,213.58 | |
| 12/11/2092 | $26,759.59 | $10,765,359,635.56 | $518,765,050,490.85 | $11,320.86 |
| 1/10/2093 | $26,759.59 | $10,993,496,028.32 | $529,758,534,718.49 | |
| 2/9/2093 | $26,759.59 | $11,226,466,281.58 | $540,985,001,000.07 | |
| 3/11/2093 | $26,759.59 | $11,464,373,812.86 | $552,449,397,454.64 | $11,320.86 |
| 4/10/2093 | $26,759.59 | $11,707,323,481.06 | $564,156,709,135.03 | |
| 5/10/2093 | $26,759.59 | $11,955,420,927.75 | $576,112,130,062.78 | |
| 6/9/2093 | $26,759.59 | $12,208,776,222.91 | $588,320,928,927.41 | $11,320.86 |
| 7/9/2093 | $27,348.30 | $12,467,501,018.85 | $600,788,418,145.59 | |
| 8/8/2093 | $27,348.30 | $12,731,707,894.54 | $613,520,126,040.13 | |
| 9/7/2093 | $27,348.30 | $13,001,514,004.33 | $626,521,664,309.59 | $12,132.56 |
| 10/7/2093 | $27,348.30 | $13,277,038,269.49 | $639,798,689,932.30 | |
| 11/6/2093 | $27,348.30 | $13,558,400,570.82 | $653,357,090,503.11 | |
| 12/6/2093 | $27,348.30 | $13,845,725,676.25 | $667,202,840,444.48 | $12,132.56 |
| 1/5/2094 | $27,348.30 | $14,139,140,193.75 | $681,341,967,991.46 | |
| 2/4/2094 | $27,348.30 | $14,438,771,871.69 | $695,780,739,863.14 | |
| 3/6/2094 | $27,348.30 | $14,744,753,512.27 | $710,525,517,640.53 | $12,132.56 |
| 4/5/2094 | $27,348.30 | $15,057,219,928.00 | $725,582,724,921.75 | |
| 5/5/2094 | $27,348.30 | $15,376,307,245.63 | $740,959,032,167.38 | |
| 6/4/2094 | $27,348.30 | $15,702,156,823.35 | $756,661,213,255.86 | $12,132.56 |
| 7/4/2094 | $27,949.97 | $16,034,912,210.91 | $772,696,112,819.99 | |
| 8/3/2094 | $27,949.97 | $16,374,718,457.51 | $789,070,831,277.50 | |
| 9/2/2094 | $27,949.97 | $16,721,726,032.82 | $805,792,583,315.26 | $13,002.47 |
| 10/2/2094 | $27,949.97 | $17,076,087,828.09 | $822,868,657,589.79 | |
| 11/1/2094 | $27,949.97 | $17,437,958,302.09 | $840,306,615,891.88 | |
| 12/1/2094 | $27,949.97 | $17,807,497,701.78 | $858,114,139,598.59 | $13,002.47 |
| 12/31/2094 | $27,949.97 | $18,184,868,808.33 | $876,298,994,853.36 | |
| 1/30/2095 | $27,949.97 | $18,570,236,199.27 | $894,869,231,052.63 | |
| 3/1/2095 | $27,949.97 | $18,963,770,454.72 | $913,833,027,512.29 | $13,002.47 |
| 3/31/2095 | $27,949.97 | $19,365,644,908.03 | $933,198,658,866.77 | |
| 4/30/2095 | $27,949.97 | $19,776,034,912.48 | $952,974,693,779.25 | |
| 5/30/2095 | $27,949.97 | $20,195,122,052.34 | $973,169,841,836.53 | $13,002.47 |
| 6/29/2095 | $28,564.87 | $20,623,090,898.25 | $993,792,919,181.22 | |
| 7/29/2095 | $28,564.87 | $21,060,128,278.98 | $1,014,853,047,460.20 | |
| 8/28/2095 | $28,564.87 | $21,506,427,497.43 | $1,036,359,502,827.12 | $13,934.75 |
| 9/27/2095 | $28,564.87 | $21,962,185,130.74 | $1,058,321,673,432.52 | |
| 10/27/2095 | $28,564.87 | $22,427,600,129.49 | $1,080,749,273,562.01 | |
| 11/26/2095 | $28,564.87 | $22,902,878,355.57 | $1,103,652,179,787.07 | $13,934.75 |
| 12/26/2095 | $28,564.87 | $23,388,229,109.99 | $1,127,040,394,371.71 | |
| 1/25/2096 | $28,564.87 | $23,883,864,357.39 | $1,150,924,258,729.11 | |
| 2/24/2096 | $28,564.87 | $24,390,003,249.57 | $1,175,314,289,848.17 | $13,934.75 |
| 3/25/2096 | $28,564.87 | $24,906,868,659.03 | $1,200,221,143,981.85 | |
| 4/24/2096 | $28,564.87 | $25,434,686,409.55 | $1,225,655,830,391.40 | |
| 5/24/2096 | $28,564.87 | $25,973,689,805.71 | $1,251,629,548,066.60 | $13,934.75 |
| 6/23/2096 | $29,193.29 | $26,524,116,172.78 | $1,278,153,649,714.03 |
Summary
Apple (AAPL) is a strong dividend growth investing stock that can be a powerful component by adding growth to your portfolio. That is only if you understand the company and do your due diligence before investing. By investing only $200 a month or $2400, you could be a millionaire in 25 years with a balance of $2,780,029.54. Not only that, in 16 years you could easily live off your Apple shares by selling enough to pay for your monthly living costs. Specifically, by January of 2023, you can reach Financial Independence and Retire Early. Living the life you want, doing whatever you want, and choosing how you want to spend the day.
Thank you so much for reading. If you are curious about the calculators or have any questions, check out the Patreon page. I made these products to help my generation learn about investing when our school system didn’t.
Click the Home Page to look around or click the Land Of Blogs page for more reads!