Investment Portfolio Calculator

	Your Provider	InvestEngine
Total Investment	£105,000	£105,000
Total Returns	£118,244	£123,034
Total Fees	£14,189	£6,152
Final Portfolio Value	£209,055	£221,882

With InvestEngine you will gain an extra £12,828!

Step by step calculations

	Your Provider				InvestEngine
Month	Investment	Return	Fee	Portfolio Valuation	Investment	Return	Fee	Portfolio Valuation
1	15,300.00	62.50	7.50	30,355.00	15,300.00	62.50	3.13	30,359.38
2	300.00	126.48	15.18	30,766.30	300.00	126.50	6.32	30,779.55
3	300.00	128.19	15.38	31,179.11	300.00	128.25	6.41	31,201.38
4	300.00	129.91	15.59	31,593.43	300.00	130.01	6.50	31,624.89
5	300.00	131.64	15.80	32,009.28	300.00	131.77	6.59	32,050.07
6	300.00	133.37	16.00	32,426.64	300.00	133.54	6.68	32,476.94
7	300.00	135.11	16.21	32,845.54	300.00	135.32	6.77	32,905.49
8	300.00	136.86	16.42	33,265.98	300.00	137.11	6.86	33,335.74
9	300.00	138.61	16.63	33,687.95	300.00	138.90	6.94	33,767.69
10	300.00	140.37	16.84	34,111.47	300.00	140.70	7.03	34,201.36
11	300.00	142.13	17.06	34,536.55	300.00	142.51	7.13	34,636.74
12	300.00	143.90	17.27	34,963.18	300.00	144.32	7.22	35,073.84
13	300.00	145.68	17.48	35,391.38	300.00	146.14	7.31	35,512.68
14	300.00	147.46	17.70	35,821.15	300.00	147.97	7.40	35,953.25
15	300.00	149.25	17.91	36,252.49	300.00	149.81	7.49	36,395.56
16	300.00	151.05	18.13	36,685.42	300.00	151.65	7.58	36,839.63
17	300.00	152.86	18.34	37,119.93	300.00	153.50	7.67	37,285.45
18	300.00	154.67	18.56	37,556.04	300.00	155.36	7.77	37,733.04
19	300.00	156.48	18.78	37,993.75	300.00	157.22	7.86	38,182.40
20	300.00	158.31	19.00	38,433.06	300.00	159.09	7.95	38,633.54
21	300.00	160.14	19.22	38,873.98	300.00	160.97	8.05	39,086.46
22	300.00	161.97	19.44	39,316.51	300.00	162.86	8.14	39,541.18
23	300.00	163.82	19.66	39,760.68	300.00	164.75	8.24	39,997.70
24	300.00	165.67	19.88	40,206.46	300.00	166.66	8.33	40,456.02
25	300.00	167.53	20.10	40,653.89	300.00	168.57	8.43	40,916.16
26	300.00	169.39	20.33	41,102.95	300.00	170.48	8.52	41,378.12
27	300.00	171.26	20.55	41,553.66	300.00	172.41	8.62	41,841.91
28	300.00	173.14	20.78	42,006.03	300.00	174.34	8.72	42,307.53
29	300.00	175.03	21.00	42,460.05	300.00	176.28	8.81	42,775.00
30	300.00	176.92	21.23	42,915.74	300.00	178.23	8.91	43,244.32
31	300.00	178.82	21.46	43,373.09	300.00	180.18	9.01	43,715.49
32	300.00	180.72	21.69	43,832.13	300.00	182.15	9.11	44,188.53
33	300.00	182.63	21.92	44,292.85	300.00	184.12	9.21	44,663.45
34	300.00	184.55	22.15	44,755.25	300.00	186.10	9.30	45,140.24
35	300.00	186.48	22.38	45,219.36	300.00	188.08	9.40	45,618.92
36	300.00	188.41	22.61	45,685.16	300.00	190.08	9.50	46,099.49
37	300.00	190.35	22.84	46,152.67	300.00	192.08	9.60	46,581.97
38	300.00	192.30	23.08	46,621.90	300.00	194.09	9.70	47,066.36
39	300.00	194.26	23.31	47,092.85	300.00	196.11	9.81	47,552.66
40	300.00	196.22	23.55	47,565.52	300.00	198.14	9.91	48,040.89
41	300.00	198.19	23.78	48,039.93	300.00	200.17	10.01	48,531.05
42	300.00	200.17	24.02	48,516.07	300.00	202.21	10.11	49,023.16
43	300.00	202.15	24.26	48,993.96	300.00	204.26	10.21	49,517.21
44	300.00	204.14	24.50	49,473.61	300.00	206.32	10.32	50,013.21
45	300.00	206.14	24.74	49,955.01	300.00	208.39	10.42	50,511.18
46	300.00	208.15	24.98	50,438.18	300.00	210.46	10.52	51,011.12
47	300.00	210.16	25.22	50,923.12	300.00	212.55	10.63	51,513.04
48	300.00	212.18	25.46	51,409.84	300.00	214.64	10.73	52,016.95
49	300.00	214.21	25.70	51,898.34	300.00	216.74	10.84	52,522.85
50	300.00	216.24	25.95	52,388.64	300.00	218.85	10.94	53,030.75
51	300.00	218.29	26.19	52,880.73	300.00	220.96	11.05	53,540.66
52	300.00	220.34	26.44	53,374.62	300.00	223.09	11.15	54,052.59
53	300.00	222.39	26.69	53,870.33	300.00	225.22	11.26	54,566.55
54	300.00	224.46	26.94	54,367.85	300.00	227.36	11.37	55,082.54
55	300.00	226.53	27.18	54,867.20	300.00	229.51	11.48	55,600.58
56	300.00	228.61	27.43	55,368.38	300.00	231.67	11.58	56,120.67
57	300.00	230.70	27.68	55,871.40	300.00	233.84	11.69	56,642.81
58	300.00	232.80	27.94	56,376.26	300.00	236.01	11.80	57,167.02
59	300.00	234.90	28.19	56,882.98	300.00	238.20	11.91	57,693.31
60	300.00	237.01	28.44	57,391.55	300.00	240.39	12.02	58,221.68
61	300.00	239.13	28.70	57,901.98	300.00	242.59	12.13	58,752.14
62	300.00	241.26	28.95	58,414.29	300.00	244.80	12.24	59,284.70
63	300.00	243.39	29.21	58,928.48	300.00	247.02	12.35	59,819.37
64	300.00	245.54	29.46	59,444.55	300.00	249.25	12.46	60,356.15
65	300.00	247.69	29.72	59,962.51	300.00	251.48	12.57	60,895.06
66	300.00	249.84	29.98	60,482.37	300.00	253.73	12.69	61,436.10
67	300.00	252.01	30.24	61,004.14	300.00	255.98	12.80	61,979.29
68	300.00	254.18	30.50	61,527.82	300.00	258.25	12.91	62,524.62
69	300.00	256.37	30.76	62,053.42	300.00	260.52	13.03	63,072.12
70	300.00	258.56	31.03	62,580.95	300.00	262.80	13.14	63,621.78
71	300.00	260.75	31.29	63,110.42	300.00	265.09	13.25	64,173.61
72	300.00	262.96	31.56	63,641.82	300.00	267.39	13.37	64,727.63
73	300.00	265.17	31.82	64,175.18	300.00	269.70	13.48	65,283.85
74	300.00	267.40	32.09	64,710.48	300.00	272.02	13.60	65,842.26
75	300.00	269.63	32.36	65,247.76	300.00	274.34	13.72	66,402.89
76	300.00	271.87	32.62	65,787.00	300.00	276.68	13.83	66,965.73
77	300.00	274.11	32.89	66,328.22	300.00	279.02	13.95	67,530.81
78	300.00	276.37	33.16	66,871.42	300.00	281.38	14.07	68,098.12
79	300.00	278.63	33.44	67,416.62	300.00	283.74	14.19	68,667.67
80	300.00	280.90	33.71	67,963.81	300.00	286.12	14.31	69,239.48
81	300.00	283.18	33.98	68,513.01	300.00	288.50	14.42	69,813.55
82	300.00	285.47	34.26	69,064.23	300.00	290.89	14.54	70,389.90
83	300.00	287.77	34.53	69,617.46	300.00	293.29	14.66	70,968.52
84	300.00	290.07	34.81	70,172.72	300.00	295.70	14.79	71,549.44
85	300.00	292.39	35.09	70,730.02	300.00	298.12	14.91	72,132.66
86	300.00	294.71	35.37	71,289.37	300.00	300.55	15.03	72,718.18
87	300.00	297.04	35.64	71,850.76	300.00	302.99	15.15	73,306.03
88	300.00	299.38	35.93	72,414.22	300.00	305.44	15.27	73,896.20
89	300.00	301.73	36.21	72,979.73	300.00	307.90	15.40	74,488.70
90	300.00	304.08	36.49	73,547.33	300.00	310.37	15.52	75,083.55
91	300.00	306.45	36.77	74,117.00	300.00	312.85	15.64	75,680.76
92	300.00	308.82	37.06	74,688.76	300.00	315.34	15.77	76,280.33
93	300.00	311.20	37.34	75,262.62	300.00	317.83	15.89	76,882.27
94	300.00	313.59	37.63	75,838.58	300.00	320.34	16.02	77,486.60
95	300.00	315.99	37.92	76,416.66	300.00	322.86	16.14	78,093.31
96	300.00	318.40	38.21	76,996.85	300.00	325.39	16.27	78,702.43
97	300.00	320.82	38.50	77,579.17	300.00	327.93	16.40	79,313.96
98	300.00	323.25	38.79	78,163.63	300.00	330.47	16.52	79,927.92
99	300.00	325.68	39.08	78,750.23	300.00	333.03	16.65	80,544.30
100	300.00	328.13	39.38	79,338.98	300.00	335.60	16.78	81,163.12
101	300.00	330.58	39.67	79,929.89	300.00	338.18	16.91	81,784.39
102	300.00	333.04	39.96	80,522.97	300.00	340.77	17.04	82,408.12
103	300.00	335.51	40.26	81,118.22	300.00	343.37	17.17	83,034.32
104	300.00	337.99	40.56	81,715.65	300.00	345.98	17.30	83,662.99
105	300.00	340.48	40.86	82,315.28	300.00	348.60	17.43	84,294.16
106	300.00	342.98	41.16	82,917.10	300.00	351.23	17.56	84,927.83
107	300.00	345.49	41.46	83,521.13	300.00	353.87	17.69	85,564.00
108	300.00	348.00	41.76	84,127.37	300.00	356.52	17.83	86,202.69
109	300.00	350.53	42.06	84,735.84	300.00	359.18	17.96	86,843.91
110	300.00	353.07	42.37	85,346.54	300.00	361.85	18.09	87,487.66
111	300.00	355.61	42.67	85,959.48	300.00	364.53	18.23	88,133.97
112	300.00	358.16	42.98	86,574.66	300.00	367.22	18.36	88,782.83
113	300.00	360.73	43.29	87,192.10	300.00	369.93	18.50	89,434.27
114	300.00	363.30	43.60	87,811.81	300.00	372.64	18.63	90,088.28
115	300.00	365.88	43.91	88,433.78	300.00	375.37	18.77	90,744.88
116	300.00	368.47	44.22	89,058.04	300.00	378.10	18.91	91,404.07
117	300.00	371.08	44.53	89,684.59	300.00	380.85	19.04	92,065.88
118	300.00	373.69	44.84	90,313.43	300.00	383.61	19.18	92,730.31
119	300.00	376.31	45.16	90,944.58	300.00	386.38	19.32	93,397.37
120	300.00	378.94	45.47	91,578.04	300.00	389.16	19.46	94,067.07
121	300.00	381.58	45.79	92,213.83	300.00	391.95	19.60	94,739.41
122	300.00	384.22	46.11	92,851.94	300.00	394.75	19.74	95,414.42
123	300.00	386.88	46.43	93,492.40	300.00	397.56	19.88	96,092.11
124	300.00	389.55	46.75	94,135.21	300.00	400.38	20.02	96,772.47
125	300.00	392.23	47.07	94,780.37	300.00	403.22	20.16	97,455.53
126	300.00	394.92	47.39	95,427.90	300.00	406.06	20.30	98,141.29
127	300.00	397.62	47.71	96,077.80	300.00	408.92	20.45	98,829.77
128	300.00	400.32	48.04	96,730.09	300.00	411.79	20.59	99,520.97
129	300.00	403.04	48.37	97,384.76	300.00	414.67	20.73	100,214.90
130	300.00	405.77	48.69	98,041.84	300.00	417.56	20.88	100,911.59
131	300.00	408.51	49.02	98,701.33	300.00	420.46	21.02	101,611.03
132	300.00	411.26	49.35	99,363.23	300.00	423.38	21.17	102,313.24
133	300.00	414.01	49.68	100,027.56	300.00	426.31	21.32	103,018.23
134	300.00	416.78	50.01	100,694.33	300.00	429.24	21.46	103,726.01
135	300.00	419.56	50.35	101,363.54	300.00	432.19	21.61	104,436.59
136	300.00	422.35	50.68	102,035.21	300.00	435.15	21.76	105,149.99
137	300.00	425.15	51.02	102,709.34	300.00	438.12	21.91	105,866.21
138	300.00	427.96	51.35	103,385.94	300.00	441.11	22.06	106,585.26
139	300.00	430.77	51.69	104,065.02	300.00	444.11	22.21	107,307.16
140	300.00	433.60	52.03	104,746.59	300.00	447.11	22.36	108,031.92
141	300.00	436.44	52.37	105,430.66	300.00	450.13	22.51	108,759.54
142	300.00	439.29	52.72	106,117.24	300.00	453.16	22.66	109,490.05
143	300.00	442.16	53.06	106,806.34	300.00	456.21	22.81	110,223.45
144	300.00	445.03	53.40	107,497.96	300.00	459.26	22.96	110,959.75
145	300.00	447.91	53.75	108,192.12	300.00	462.33	23.12	111,698.97
146	300.00	450.80	54.10	108,888.83	300.00	465.41	23.27	112,441.11
147	300.00	453.70	54.44	109,588.09	300.00	468.50	23.43	113,186.19
148	300.00	456.62	54.79	110,289.91	300.00	471.61	23.58	113,934.22
149	300.00	459.54	55.14	110,994.31	300.00	474.73	23.74	114,685.20
150	300.00	462.48	55.50	111,701.28	300.00	477.86	23.89	115,439.17
151	300.00	465.42	55.85	112,410.86	300.00	481.00	24.05	116,196.11
152	300.00	468.38	56.21	113,123.03	300.00	484.15	24.21	116,956.06
153	300.00	471.35	56.56	113,837.81	300.00	487.32	24.37	117,719.01
154	300.00	474.32	56.92	114,555.22	300.00	490.50	24.52	118,484.98
155	300.00	477.31	57.28	115,275.25	300.00	493.69	24.68	119,253.98
156	300.00	480.31	57.64	115,997.93	300.00	496.89	24.84	120,026.03
157	300.00	483.32	58.00	116,723.26	300.00	500.11	25.01	120,801.13
158	300.00	486.35	58.36	117,451.24	300.00	503.34	25.17	121,579.30
159	300.00	489.38	58.73	118,181.90	300.00	506.58	25.33	122,360.55
160	300.00	492.42	59.09	118,915.23	300.00	509.84	25.49	123,144.90
161	300.00	495.48	59.46	119,651.25	300.00	513.10	25.66	123,932.35
162	300.00	498.55	59.83	120,389.97	300.00	516.38	25.82	124,722.91
163	300.00	501.62	60.19	121,131.40	300.00	519.68	25.98	125,516.61
164	300.00	504.71	60.57	121,875.55	300.00	522.99	26.15	126,313.44
165	300.00	507.81	60.94	122,622.43	300.00	526.31	26.32	127,113.43
166	300.00	510.93	61.31	123,372.04	300.00	529.64	26.48	127,916.59
167	300.00	514.05	61.69	124,124.41	300.00	532.99	26.65	128,722.93
168	300.00	517.19	62.06	124,879.53	300.00	536.35	26.82	129,532.46
169	300.00	520.33	62.44	125,637.42	300.00	539.72	26.99	130,345.19
170	300.00	523.49	62.82	126,398.09	300.00	543.10	27.16	131,161.14
171	300.00	526.66	63.20	127,161.55	300.00	546.50	27.33	131,980.32
172	300.00	529.84	63.58	127,927.81	300.00	549.92	27.50	132,802.74
173	300.00	533.03	63.96	128,696.88	300.00	553.34	27.67	133,628.42
174	300.00	536.24	64.35	129,468.77	300.00	556.79	27.84	134,457.36
175	300.00	539.45	64.73	130,243.49	300.00	560.24	28.01	135,289.59
176	300.00	542.68	65.12	131,021.05	300.00	563.71	28.19	136,125.11
177	300.00	545.92	65.51	131,801.46	300.00	567.19	28.36	136,963.94
178	300.00	549.17	65.90	132,584.73	300.00	570.68	28.53	137,806.09
179	300.00	552.44	66.29	133,370.87	300.00	574.19	28.71	138,651.57
180	300.00	555.71	66.69	134,159.90	300.00	577.71	28.89	139,500.40
181	300.00	559.00	67.08	134,951.82	300.00	581.25	29.06	140,352.59
182	300.00	562.30	67.48	135,746.64	300.00	584.80	29.24	141,208.15
183	300.00	565.61	67.87	136,544.38	300.00	588.37	29.42	142,067.10
184	300.00	568.93	68.27	137,345.04	300.00	591.95	29.60	142,929.45
185	300.00	572.27	68.67	138,148.64	300.00	595.54	29.78	143,795.21
186	300.00	575.62	69.07	138,955.19	300.00	599.15	29.96	144,664.40
187	300.00	578.98	69.48	139,764.69	300.00	602.77	30.14	145,537.03
188	300.00	582.35	69.88	140,577.16	300.00	606.40	30.32	146,413.12
189	300.00	585.74	70.29	141,392.61	300.00	610.05	30.50	147,292.67
190	300.00	589.14	70.70	142,211.05	300.00	613.72	30.69	148,175.70
191	300.00	592.55	71.11	143,032.49	300.00	617.40	30.87	149,062.23
192	300.00	595.97	71.52	143,856.94	300.00	621.09	31.05	149,952.27
193	300.00	599.40	71.93	144,684.42	300.00	624.80	31.24	150,845.83
194	300.00	602.85	72.34	145,514.93	300.00	628.52	31.43	151,742.93
195	300.00	606.31	72.76	146,348.48	300.00	632.26	31.61	152,643.58
196	300.00	609.79	73.17	147,185.09	300.00	636.01	31.80	153,547.79
197	300.00	613.27	73.59	148,024.77	300.00	639.78	31.99	154,455.58
198	300.00	616.77	74.01	148,867.53	300.00	643.56	32.18	155,366.97
199	300.00	620.28	74.43	149,713.38	300.00	647.36	32.37	156,281.97
200	300.00	623.81	74.86	150,562.33	300.00	651.17	32.56	157,200.58
201	300.00	627.34	75.28	151,414.39	300.00	655.00	32.75	158,122.83
202	300.00	630.89	75.71	152,269.57	300.00	658.85	32.94	159,048.74
203	300.00	634.46	76.13	153,127.90	300.00	662.70	33.14	159,978.30
204	300.00	638.03	76.56	153,989.36	300.00	666.58	33.33	160,911.55
205	300.00	641.62	76.99	154,853.99	300.00	670.46	33.52	161,848.49
206	300.00	645.22	77.43	155,721.79	300.00	674.37	33.72	162,789.14
207	300.00	648.84	77.86	156,592.77	300.00	678.29	33.91	163,733.52
208	300.00	652.47	78.30	157,466.94	300.00	682.22	34.11	164,681.63
209	300.00	656.11	78.73	158,344.32	300.00	686.17	34.31	165,633.49
210	300.00	659.77	79.17	159,224.92	300.00	690.14	34.51	166,589.13
211	300.00	663.44	79.61	160,108.74	300.00	694.12	34.71	167,548.54
212	300.00	667.12	80.05	160,995.81	300.00	698.12	34.91	168,511.76
213	300.00	670.82	80.50	161,886.13	300.00	702.13	35.11	169,478.78
214	300.00	674.53	80.94	162,779.71	300.00	706.16	35.31	170,449.63
215	300.00	678.25	81.39	163,676.57	300.00	710.21	35.51	171,424.33
216	300.00	681.99	81.84	164,576.72	300.00	714.27	35.71	172,402.89
217	300.00	685.74	82.29	165,480.16	300.00	718.35	35.92	173,385.31
218	300.00	689.50	82.74	166,386.92	300.00	722.44	36.12	174,371.63
219	300.00	693.28	83.19	167,297.01	300.00	726.55	36.33	175,361.85
220	300.00	697.07	83.65	168,210.43	300.00	730.67	36.53	176,355.99
221	300.00	700.88	84.11	169,127.20	300.00	734.82	36.74	177,354.07
222	300.00	704.70	84.56	170,047.34	300.00	738.98	36.95	178,356.09
223	300.00	708.53	85.02	170,970.84	300.00	743.15	37.16	179,362.09
224	300.00	712.38	85.49	171,897.74	300.00	747.34	37.37	180,372.06
225	300.00	716.24	85.95	172,828.03	300.00	751.55	37.58	181,386.03
226	300.00	720.12	86.41	173,761.73	300.00	755.78	37.79	182,404.02
227	300.00	724.01	86.88	174,698.86	300.00	760.02	38.00	183,426.04
228	300.00	727.91	87.35	175,639.42	300.00	764.28	38.21	184,452.10
229	300.00	731.83	87.82	176,583.43	300.00	768.55	38.43	185,482.22
230	300.00	735.76	88.29	177,530.90	300.00	772.84	38.64	186,516.42
231	300.00	739.71	88.77	178,481.85	300.00	777.15	38.86	187,554.72
232	300.00	743.67	89.24	179,436.28	300.00	781.48	39.07	188,597.12
233	300.00	747.65	89.72	180,394.22	300.00	785.82	39.29	189,643.65
234	300.00	751.64	90.20	181,355.66	300.00	790.18	39.51	190,694.32
235	300.00	755.65	90.68	182,320.63	300.00	794.56	39.73	191,749.15
236	300.00	759.67	91.16	183,289.14	300.00	798.95	39.95	192,808.16
237	300.00	763.70	91.64	184,261.20	300.00	803.37	40.17	193,871.36
238	300.00	767.76	92.13	185,236.83	300.00	807.80	40.39	194,938.77
239	300.00	771.82	92.62	186,216.03	300.00	812.24	40.61	196,010.40
240	300.00	775.90	93.11	187,198.82	300.00	816.71	40.84	197,086.28
241	300.00	780.00	93.60	188,185.22	300.00	821.19	41.06	198,166.41
242	300.00	784.11	94.09	189,175.23	300.00	825.69	41.28	199,250.82
243	300.00	788.23	94.59	190,168.87	300.00	830.21	41.51	200,339.52
244	300.00	792.37	95.08	191,166.16	300.00	834.75	41.74	201,432.53
245	300.00	796.53	95.58	192,167.10	300.00	839.30	41.97	202,529.87
246	300.00	800.70	96.08	193,171.71	300.00	843.87	42.19	203,631.55
247	300.00	804.88	96.59	194,180.01	300.00	848.46	42.42	204,737.59
248	300.00	809.08	97.09	195,192.00	300.00	853.07	42.65	205,848.01
249	300.00	813.30	97.60	196,207.71	300.00	857.70	42.89	206,962.82
250	300.00	817.53	98.10	197,227.13	300.00	862.35	43.12	208,082.05
251	300.00	821.78	98.61	198,250.30	300.00	867.01	43.35	209,205.71
252	300.00	826.04	99.13	199,277.22	300.00	871.69	43.58	210,333.82
253	300.00	830.32	99.64	200,307.90	300.00	876.39	43.82	211,466.39
254	300.00	834.62	100.15	201,342.36	300.00	881.11	44.06	212,603.44
255	300.00	838.93	100.67	202,380.62	300.00	885.85	44.29	213,745.00
256	300.00	843.25	101.19	203,422.68	300.00	890.60	44.53	214,891.07
257	300.00	847.59	101.71	204,468.56	300.00	895.38	44.77	216,041.68
258	300.00	851.95	102.23	205,518.28	300.00	900.17	45.01	217,196.85
259	300.00	856.33	102.76	206,571.85	300.00	904.99	45.25	218,356.58
260	300.00	860.72	103.29	207,629.28	300.00	909.82	45.49	219,520.91
261	300.00	865.12	103.81	208,690.59	300.00	914.67	45.73	220,689.85
262	300.00	869.54	104.35	209,755.79	300.00	919.54	45.98	221,863.41
263	300.00	873.98	104.88	210,824.89	300.00	924.43	46.22	223,041.62
264	300.00	878.44	105.41	211,897.91	300.00	929.34	46.47	224,224.49
265	300.00	882.91	105.95	212,974.87	300.00	934.27	46.71	225,412.05
266	300.00	887.40	106.49	214,055.78	300.00	939.22	46.96	226,604.31
267	300.00	891.90	107.03	215,140.65	300.00	944.18	47.21	227,801.28
268	300.00	896.42	107.57	216,229.50	300.00	949.17	47.46	229,002.99
269	300.00	900.96	108.11	217,322.34	300.00	954.18	47.71	230,209.46
270	300.00	905.51	108.66	218,419.19	300.00	959.21	47.96	231,420.71
271	300.00	910.08	109.21	219,520.06	300.00	964.25	48.21	232,636.75
272	300.00	914.67	109.76	220,624.97	300.00	969.32	48.47	233,857.60
273	300.00	919.27	110.31	221,733.93	300.00	974.41	48.72	235,083.29
274	300.00	923.89	110.87	222,846.95	300.00	979.51	48.98	236,313.83
275	300.00	928.53	111.42	223,964.06	300.00	984.64	49.23	237,549.24
276	300.00	933.18	111.98	225,085.26	300.00	989.79	49.49	238,789.54
277	300.00	937.86	112.54	226,210.57	300.00	994.96	49.75	240,034.75
278	300.00	942.54	113.11	227,340.01	300.00	1,000.14	50.01	241,284.88
279	300.00	947.25	113.67	228,473.59	300.00	1,005.35	50.27	242,539.97
280	300.00	951.97	114.24	229,611.33	300.00	1,010.58	50.53	243,800.02
281	300.00	956.71	114.81	230,753.23	300.00	1,015.83	50.79	245,065.07
282	300.00	961.47	115.38	231,899.33	300.00	1,021.10	51.06	246,335.11
283	300.00	966.25	115.95	233,049.63	300.00	1,026.40	51.32	247,610.19
284	300.00	971.04	116.52	234,204.14	300.00	1,031.71	51.59	248,890.31
285	300.00	975.85	117.10	235,362.89	300.00	1,037.04	51.85	250,175.51
286	300.00	980.68	117.68	236,525.89	300.00	1,042.40	52.12	251,465.78
287	300.00	985.52	118.26	237,693.15	300.00	1,047.77	52.39	252,761.17
288	300.00	990.39	118.85	238,864.69	300.00	1,053.17	52.66	254,061.68
289	300.00	995.27	119.43	240,040.53	300.00	1,058.59	52.93	255,367.34
290	300.00	1,000.17	120.02	241,220.68	300.00	1,064.03	53.20	256,678.17
291	300.00	1,005.09	120.61	242,405.15	300.00	1,069.49	53.47	257,994.19
292	300.00	1,010.02	121.20	243,593.97	300.00	1,074.98	53.75	259,315.42
293	300.00	1,014.97	121.80	244,787.15	300.00	1,080.48	54.02	260,641.87
294	300.00	1,019.95	122.39	245,984.70	300.00	1,086.01	54.30	261,973.58
295	300.00	1,024.94	122.99	247,186.65	300.00	1,091.56	54.58	263,310.56
296	300.00	1,029.94	123.59	248,393.00	300.00	1,097.13	54.86	264,652.83
297	300.00	1,034.97	124.20	249,603.77	300.00	1,102.72	55.14	266,000.41
298	300.00	1,040.02	124.80	250,818.99	300.00	1,108.34	55.42	267,353.33
299	300.00	1,045.08	125.41	252,038.66	300.00	1,113.97	55.70	268,711.61
300	300.00	1,050.16	126.02	253,262.80	300.00	1,119.63	55.98	270,075.26
TOTAL	105,000.00	118,243.87	14,189.26	253,262.80	105,000.00	123,033.82	6,151.69	270,075.26