red boxes

On the VA sheet, fill in the stuff within the

The press F9 and get a series of 240 monthly stock returns (normally distributed with the prescribed Mean and Standard Deviation).
That's 20 years, eh? (The monthly data is generated, in column R, from your prescribed annual data.)

The randomly generated stock prices are charted as well as the Value Average Portfolio and the DCA Portfolio.
Also, the number of shares purchased each month is charted.
(For Value Averaging, this chart oscillates violently and is often negative meaning you're SELLING shares!)

Also, the monthly investments for VA and for DCA is calculated (in columns I and L, respectively).
The (sum of monthly investments) divided by (the current number of shares) gives the Cost per Share (for VA and for DCA).
This is also charted.

Things to observe:
If you want the final portfolios to be equal (after 20 years), choose the "suggested" VA monthly investment.
Notice that the monthly DCA investments grow with inflation. (Put inflation = 0 and get a fixed monthly DCA.)
The VA monthly investment is (as we've said) uh volatile!
(It goes up dramatically when the stock price goes down, eh?)
The VA cost per share (usually) ends up, after twenty years (or less), to be smaller than for the DCA strategy.
HOWEVER, look at the monthly VA investments !! They can be HUGE !!
Further, you (usually) have to invest more in the early years.
Of course, in VA, when you SELL shares you could put the money into Money Market and take these MM funds to pay for all those
extra purchases. On-of-these-days I'll incorporate this feature (but don't hold your breath :^)
See: http://home.golden.net/~pjponzo/DCA-vs-VA.htm
Did I mention that there's a money-back guarantee on the accuracy of this spreadsheet?

(for VA and for DCA).

M funds to pay for all those

$1,600,000

$80

$1,400,000

$70

$1,200,000

$60
$1,000,000
$50
$800,000
$40
$600,000

$30

$400,000

$20

$200,000

$10
$0

$0
0

25

50

75

100 125 150 175 200 225

$20,376
$25,577
$30,787
$36,005

1.010

$8.78

$41,232

1.012

$8.06

VA shares
DCA shares
Stock Price

5762.53
$800 25000 $8,617
$51,712
7306.48 20000 $10,927
$600
$56,964
7270.17 15000 -$284
$400
$62,226
8054.40 10000 $6,059
5000 $11,952
$200
$67,496
9787.55
0 $7,084
$72,775
10842.98
$0
$78,062
11817.53
$6,438
$83,359
12996.82
$7,564
DCA cost/share
$88,664
13545.74
$3,593
$93,978
13497.82
-$334
$99,300
14606.46
$7,537
$104,631
15151.80
$3,766
some
neat chart goes here
$109,972
15827.38
$4,694
150
175 200 225
$115,321
18212.07
$15,100
$120,678
18668.09
$2,948
$126,045
19744.87
$6,874
$131,421
22813.04
$17,675
$136,805
24549.01
$9,674
$142,198
23663.21
-$5,323
$147,601
24194.51
$3,241
$153,012
23821.32
-$2,397
$158,432
23683.99
-$919
$163,861
25471.90
$11,502
$169,299
28473.01
$17,844
$174,746
29072.28
$3,602
$180,202
29828.92
$4,571
$185,667
31792.86
$11,469
$191,141
31000.39
-$4,886
$196,624
32668.58
$10,040
$202,116
30905.55
-$11,530
$207,617
32062.61
$7,492
$213,127
30514.53
-$10,813
$218,647
31144.93
$4,426
$224,175
34287.89
$20,549
$229,713
34637.98
$2,322
$235,260
36481.25
$11,887
$240,816
37648.26
$7,465
$246,381
41623.33
$23,530
$251,955
40919.69
-$4,333
$257,539
42209.95
$7,872
$263,131
43940.40
$10,363
$268,733
43262.39
-$4,212
$274,344
42959.37
-$1,935
$279,965
43170.02
$1,366
$285,595
38626.50
-$33,594
$291,234
38139.36
-$3,720
$296,882
39912.42
$13,189
$302,540
39672.93
-$1,826
$308,207
35871.12
-$32,665
$313,883
35208.36
-$5,909
$319,569
34197.31
-$9,448
$325,264
35975.91
$16,081
$330,969
34887.34
-$10,327
$336,683
33172.39
-$17,406
$342,406
34458.35
$12,778
225

200

$46,467

1.013
$7.08
1.015
$7.84
1.017
$7.73
1.018
$6.90
1.020
$6.71
1.022
$6.61
1.023
$6.41
VA cost/share
1.025
$6.55
1.027
$6.96
1.028
$6.80
1.030
$6.91
1.032
25 50 75 $6.95
100 125
1.034
$6.33
1.035
$6.46
1.037
$6.38
1.039
$5.76
1.040
$5.57
1.042
$6.01
1.044
$6.10
1.046
$6.42
1.047
$6.69
1.049
$6.43
1.051
$5.95
1.052
$6.01
1.054
$6.04
1.056
$5.84
1.058
$6.17
1.059
$6.02
1.061
$6.54
1.063
$6.48
1.065
$6.98
1.066
$7.02
1.068
$6.54
1.070
$6.63
1.072
$6.45
1.074
$6.40
1.075
$5.92
1.077
$6.16
1.079
$6.10
1.081
$5.99
1.082
$6.21
1.084
$6.39
1.086
$6.49
1.088
$7.39
1.090
$7.64
1.091
$7.44
1.093
$7.63
1.095
$8.59
1.097
$8.92
1.099
$9.34
1.100
$9.04
1.102
$9.49
1.104
$10.15
1.106
$9.94

0
25
50
75
100

$90

$10.30
$9.30
$9.12
$9.03

VA shares monthly VA Investment

1000.00
$0
1494.98
$5,027
$1,600 50000 $4,976
1977.98
2749.13
$1,400 45000 $7,175
3375.29 40000 $5,711
$1,200
3986.41 35000 $5,520
$1,000 30000 $6,215
4693.94

$10.16
$15,184
monthly
DCA Investment

175

$1,800,000

VA Portfolio

$10.00
$10,000
monthly
VA Investment

150

$100 portfolios: VA = $1,535,263 DCA = $1,535,263

final

Stock Price

1.000
1.002
1.003
1.005
1.007
1.008

125

as DCA
DCA Portfolio

Inflation

75

VA Portfolio

0
1
$250,000
2
3
$200,000
4
$150,000
5
$100,000
6
$50,000
7
$0
8
-$50,000
9
-$100,000
10
11
-$150,000
12
-$200,000
13
14
15
$20.00
16
$10.00
17
18
$0.00
19 0
-$10.00
20
21
-$20.00
22
-$30.00
23
24
-$40.00
25
-$50.00
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61

100

$10.00
$5,175
$1,000
2.00%
9.00%
20.00%

Months

50

Stock Price

Suggested
VA monthly
investment:
$5,175
to get the
same final
portfolio

Initial Stock Price =

VA Portfolio Increase (monthly) =
DCA Investment (monthly) =
Annual Inflation Rate =
Mean Portfolio Return =
Standard Deviation =

$10,000

25

Initial Portfolio =

62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124

1.108
1.110
1.111
1.113
1.115
1.117
1.119
1.121
1.122
1.124
1.126
1.128
1.130
1.132
1.134
1.135
1.137
1.139
1.141
1.143
1.145
1.147
1.149
1.151
1.152
1.154
1.156
1.158
1.160
1.162
1.164
1.166
1.168
1.170
1.172
1.174
1.176
1.177
1.179
1.181
1.183
1.185
1.187
1.189
1.191
1.193
1.195
1.197
1.199
1.201
1.203
1.205
1.207
1.209
1.211
1.213
1.215
1.217
1.219
1.221
1.223
1.225
1.227

$10.68
$10.46
$10.64
$11.44
$12.41
$13.01
$12.73
$12.89
$13.48
$14.38
$13.89
$13.31
$13.09
$12.56
$13.56
$13.46
$14.54
$15.35
$14.84
$13.31
$12.87
$11.55
$12.93
$12.63
$12.84
$12.29
$13.30
$15.18
$14.95
$15.53
$15.69
$16.59
$15.64
$15.23
$17.03
$18.67
$18.53
$19.54
$19.94
$19.88
$21.28
$22.46
$24.28
$24.01
$24.52
$24.41
$26.22
$28.93
$26.86
$30.28
$34.75
$33.24
$28.99
$30.06
$29.04
$27.71
$27.59
$29.69
$33.81
$30.96
$29.32
$30.45
$31.47

$348,139
$353,881
$359,633
$365,394
$371,165
$376,946
$382,736
$388,535
$394,344
$400,163
$405,991
$411,829
$417,677
$423,534
$429,401
$435,277
$441,163
$447,059
$452,965
$458,881
$464,806
$470,741
$476,686
$482,640
$488,605
$494,579
$500,563
$506,558
$512,562
$518,575
$524,599
$530,633
$536,677
$542,731
$548,794
$554,868
$560,952
$567,046
$573,150
$579,264
$585,388
$591,522
$597,666
$603,821
$609,985
$616,160
$622,345
$628,540
$634,746
$640,961
$647,187
$653,424
$659,670
$665,927
$672,194
$678,472
$684,760
$691,058
$697,367
$703,686
$710,015
$716,355
$722,706

32604.69
33817.70
33803.22
31945.63
29898.84
28966.12
30053.97
30135.64
29243.66
27827.97
29234.41
30946.17
31901.51
33727.96
31667.57
32343.21
30344.64
29129.25
30531.08
34478.94
36111.34
40745.27
36857.62
38207.31
38039.28
40239.87
37622.63
33364.41
34273.80
33394.86
33430.35
31993.55
34309.41
35647.04
32220.46
29720.96
30276.54
29027.12
28750.57
29145.12
27508.48
26334.16
24613.22
25152.99
24872.12
25242.99
23731.80
21729.12
23630.41
21169.67
18626.36
19658.11
22751.42
22153.69
23144.73
24489.00
24823.62
23274.11
20626.66
22728.93
24218.98
23524.80
22963.96

-$19,793
$12,693
-$154
-$21,247
-$25,409
-$12,138
$13,854
$1,053
-$12,028
-$20,357
$19,532
$22,780
$12,508
$22,935
-$27,938
$9,093
-$29,056
-$18,653
$20,798
$52,542
$21,011
$53,537
-$50,280
$17,050
-$2,158
$27,047
-$34,822
-$64,651
$13,600
-$13,649
$557
-$23,830
$36,225
$20,366
-$58,363
-$46,664
$10,294
-$24,407
-$5,513
$7,842
-$34,828
-$26,378
-$41,788
$12,958
-$6,888
$9,053
-$39,630
-$57,930
$51,071
-$74,505
-$88,369
$34,295
$89,690
-$17,968
$28,783
$37,243
$9,230
-$46,008
-$89,508
$65,086
$43,683
-$21,138
-$17,650

125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187

1.229
1.231
1.233
1.235
1.237
1.239
1.241
1.243
1.245
1.247
1.250
1.252
1.254
1.256
1.258
1.260
1.262
1.264
1.266
1.268
1.270
1.272
1.275
1.277
1.279
1.281
1.283
1.285
1.287
1.289
1.291
1.294
1.296
1.298
1.300
1.302
1.304
1.306
1.309
1.311
1.313
1.315
1.317
1.319
1.322
1.324
1.326
1.328
1.330
1.333
1.335
1.337
1.339
1.341
1.344
1.346
1.348
1.350
1.353
1.355
1.357
1.359
1.362

$31.85
$29.61
$29.35
$28.59
$30.83
$31.48
$31.58
$29.42
$31.13
$29.60
$30.19
$33.44
$30.53
$31.75
$33.29
$32.85
$34.33
$37.11
$39.02
$38.57
$37.95
$38.37
$39.85
$37.18
$41.37
$43.18
$38.45
$36.86
$36.88
$37.19
$38.70
$39.17
$41.18
$43.62
$47.75
$47.54
$46.56
$52.74
$48.51
$47.83
$49.60
$48.87
$51.09
$51.97
$55.42
$59.97
$59.03
$62.31
$63.00
$58.87
$58.00
$58.05
$60.69
$59.86
$55.24
$48.44
$51.14
$51.09
$52.45
$52.70
$45.50
$43.91
$41.28

$729,067
$735,438
$741,820
$748,213
$754,616
$761,030
$767,454
$773,889
$780,334
$786,791
$793,257
$799,735
$806,223
$812,722
$819,232
$825,752
$832,283
$838,825
$845,378
$851,941
$858,516
$865,101
$871,697
$878,304
$884,922
$891,551
$898,191
$904,842
$911,504
$918,176
$924,860
$931,555
$938,261
$944,978
$951,706
$958,445
$965,196
$971,957
$978,730
$985,514
$992,309
$999,115
$1,005,932
$1,012,761
$1,019,601
$1,026,452
$1,033,315
$1,040,189
$1,047,074
$1,053,971
$1,060,879
$1,067,799
$1,074,730
$1,081,672
$1,088,626
$1,095,591
$1,102,568
$1,109,556
$1,116,556
$1,123,568
$1,130,591
$1,137,625
$1,144,672

22888.14
24837.49
25276.12
26171.02
24476.24
24171.76
24301.16
26300.44
25068.40
26580.96
26277.02
23914.53
26405.86
25594.37
24609.30
25136.84
24240.30
22600.89
21667.91
22090.34
22622.69
22546.23
21873.45
23623.75
21387.99
20646.65
23361.26
24550.15
24713.04
24687.54
23898.21
23779.81
22786.93
21661.45
19930.65
20161.00
20728.70
18429.22
20174.49
20604.68
20007.93
20445.43
19689.48
19488.43
18397.70
17115.55
17503.73
16693.54
16620.06
17901.85
18290.95
18393.88
17707.50
18071.34
19708.73
22615.95
21560.82
21717.86
21287.45
21318.39
24850.58
25905.68
27729.36

-$2,415
$57,720
$12,873
$25,585
-$52,251
-$9,586
$4,086
$58,829
-$38,351
$44,771
-$9,175
-$79,005
$76,065
-$25,768
-$32,792
$17,330
-$30,782
-$60,846
-$36,400
$16,291
$20,202
-$2,934
-$26,811
$65,074
-$92,504
-$32,012
$104,371
$43,819
$6,008
-$948
-$30,547
-$4,638
-$40,882
-$49,099
-$82,647
$10,951
$26,434
-$121,275
$84,669
$20,575
-$29,596
$21,380
-$38,622
-$10,448
-$60,448
-$76,893
$22,916
-$50,484
-$4,629
$75,466
$22,568
$5,975
-$41,659
$21,778
$90,442
$140,835
-$53,957
$8,023
-$22,576
$1,631
$160,699
$46,334
$75,282

188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

1.364
1.366
1.368
1.371
1.373
1.375
1.377
1.380
1.382
1.384
1.386
1.389
1.391
1.393
1.396
1.398
1.400
1.403
1.405
1.407
1.410
1.412
1.414
1.417
1.419
1.421
1.424
1.426
1.428
1.431
1.433
1.435
1.438
1.440
1.442
1.445
1.447
1.450
1.452
1.454
1.457
1.459
1.462
1.464
1.466
1.469
1.471
1.474
1.476
1.479
1.481
1.483
1.486

$43.05
$42.27
$44.35
$46.66
$47.01
$51.59
$57.53
$60.60
$60.48
$64.03
$67.85
$67.01
$64.23
$65.47
$68.81
$65.25
$69.94
$73.02
$66.03
$59.82
$64.51
$67.88
$67.39
$70.83
$71.84
$74.69
$82.86
$83.49
$85.20
$84.23
$79.30
$74.42
$69.72
$72.47
$78.15
$67.37
$67.88
$63.83
$66.57
$64.81
$60.76
$63.18
$64.99
$71.00
$75.26
$81.07
$82.63
$83.73
$79.96
$80.60
$81.43
$86.70
$87.31

$1,151,729
$1,158,799
$1,165,880
$1,172,973
$1,180,078
$1,187,194
$1,194,322
$1,201,462
$1,208,614
$1,215,777
$1,222,953
$1,230,140
$1,237,339
$1,244,550
$1,251,773
$1,259,007
$1,266,254
$1,273,513
$1,280,783
$1,288,066
$1,295,361
$1,302,668
$1,309,986
$1,317,317
$1,324,660
$1,332,016
$1,339,383
$1,346,762
$1,354,154
$1,361,558
$1,368,974
$1,376,402
$1,383,843
$1,391,296
$1,398,761
$1,406,239
$1,413,728
$1,421,231
$1,428,745
$1,436,272
$1,443,812
$1,451,364
$1,458,928
$1,466,505
$1,474,095
$1,481,697
$1,489,311
$1,496,938
$1,504,578
$1,512,230
$1,519,895
$1,527,573
$1,535,263

26750.98
27415.33
26287.23
25139.81
25101.76
23013.93
20758.71
19825.48
19985.22
18989.08
18024.98
18357.02
19263.82
19008.61
18191.92
19295.96
18103.71
17440.73
19397.35
21532.97
20079.08
19191.62
19439.51
18597.77
18439.87
17833.92
16165.09
16131.51
15893.59
16164.06
17264.16
18493.98
19848.68
19198.76
17898.39
20872.59
20825.95
22265.38
21460.84
22162.96
23763.53
22973.46
22448.91
20655.09
19585.87
18276.84
18023.62
17879.02
18816.30
18761.99
18665.02
17618.81
17583.90

-$42,123
$28,081
-$50,033
-$53,536
-$1,789
-$107,703
-$129,751
-$56,556
$9,660
-$63,778
-$65,412
$22,251
$58,245
-$16,709
-$56,196
$72,036
-$83,391
-$48,411
$129,194
$127,749
-$93,794
-$60,239
$16,705
-$59,622
-$11,344
-$45,258
-$138,274
-$2,804
-$20,272
$22,783
$87,233
$91,528
$94,449
-$47,098
-$101,624
$200,379
-$3,166
$91,881
-$53,562
$45,501
$97,247
-$49,913
-$34,090
-$127,361
-$80,472
-$106,123
-$20,924
-$12,107
$74,947
-$4,378
-$7,896
-$90,708
-$3,049

DCA Portfolio DCA shares monthly DCA Investment

VA cost/shareDCA cost/share
VA Money Market
$0
$0
$1,002
$3.36
$0.91
$0
$12,321
1196.01
$1,003
$5.06
$1.68
$0
$100
$12,132
1304.03
$1,005
$6.25
$2.31
$0
$90
$12,901
1414.39
$1,007
$6.78
$2.84
$0
$80
$13,783
1526.03
$1,008
$7.13
$3.29
$0
$70

$10,000
1000.00
VA shares
DCA $11,158
shares
shares held 1098.62
Stock Price

$14,415
$14,244

75
100
125
150
175
200
225

$13,515
$15,978
$16,771
$15,988
$16,581
$17,340
$17,860
$19,252
$21,505
$22,027
$23,404
some neat chart$24,580
goes here
$23,434
$24,959
$25,685
$24,217
$24,467
$27,426
$28,886
$31,460
$33,810
$33,564
$32,073
$33,475
$34,699
$34,599
$37,587
$37,750
$42,080
$42,728
$47,152
$48,460
$46,200
$47,932
$47,681
$48,368
$45,835
$48,755
$49,391
$49,557
$52,488
$55,046
$56,985
$66,057
$69,311
$68,608
$71,431
$81,576
$85,739
$90,972
$89,116
$94,610
$102,323
$101,285

$60
1641.00
$50
1766.45
$40
1909.62
$30
2039.16
$20
2170.75
$10
2318.42
$0
2470.39
2625.06
2784.62
2941.22
3088.69
3239.97
3389.15
3537.66
3700.88
3861.03
4023.47
4203.77
4390.47
4563.89
4734.99
4897.77
5054.33
5217.40
5394.11
5569.21
5743.72
5924.54
6096.09
6272.11
6434.38
6598.54
6750.98
6902.89
7066.28
7227.62
7393.82
7561.65
7743.31
7918.24
8095.07
8275.52
8449.78
8619.56
8787.02
8934.14
9076.83
9223.56
9366.92
9494.36
9617.39
9734.96
9856.67
9972.86
10081.64
10192.93

$1,010

$7.38

$3.68

$0

$1,012

$7.50

$3.99

$0

$1,013
$1,015
$1,017
$1,018
$1,020
$1,022
$1,023
$1,025
$1,027
$1,028
$1,030
$1,032
$1,034
$1,035
$1,037
$1,039
$1,040
$1,042
$1,044
$1,046
$1,047
$1,049
$1,051
$1,052
$1,054
$1,056
$1,058
$1,059
$1,061
$1,063
$1,065
$1,066
$1,068
$1,070
$1,072
$1,074
$1,075
$1,077
$1,079
$1,081
$1,082
$1,084
$1,086
$1,088
$1,090
$1,091
$1,093
$1,095
$1,097
$1,099
$1,100
$1,102
$1,104
$1,106

$7.41
$7.41
$7.44
$7.35
$7.28
$7.23
$7.15
$7.13
$7.13
$7.10
$7.10
$7.09
$6.99
$6.98
$6.95
$6.79
$6.70
$6.73
$6.71
$6.72
$6.72
$6.70
$6.62
$6.61
$6.59
$6.55
$6.56
$6.53
$6.53
$6.53
$6.50
$6.51
$6.51
$6.52
$6.51
$6.51
$6.45
$6.46
$6.45
$6.43
$6.43
$6.43
$6.43
$6.32
$6.30
$6.35
$6.35
$6.11
$6.05
$5.96
$6.11
$6.00
$5.79
$5.94

$4.22
$4.45
$4.65
$4.79
$4.91
$5.01
$5.09
$5.17
$5.25
$5.33
$5.40
$5.46
$5.50
$5.54
$5.57
$5.58
$5.58
$5.60
$5.62
$5.64
$5.67
$5.70
$5.71
$5.72
$5.73
$5.73
$5.74
$5.75
$5.77
$5.79
$5.81
$5.84
$5.86
$5.87
$5.89
$5.90
$5.90
$5.90
$5.91
$5.91
$5.92
$5.93
$5.94
$5.96
$5.99
$6.01
$6.03
$6.07
$6.11
$6.14
$6.18
$6.22
$6.26
$6.30

$0
$284
$284
$284
$284
$284
$284
$284
$618
$618
$618
$618
$618
$618
$618
$618
$618
$5,941
$5,941
$8,338
$9,257
$9,257
$9,257
$9,257
$9,257
$9,257
$14,143
$14,143
$25,673
$25,673
$36,485
$36,485
$36,485
$36,485
$36,485
$36,485
$36,485
$40,818
$40,818
$40,818
$45,030
$46,965
$46,965
$80,558
$84,278
$84,278
$86,104
$118,770
$124,678
$134,127
$134,127
$144,454
$161,859
$161,859

Monthly Inflation = 0.0017

Monthly Mean = 0.0072
Monthly SD = 5.77%
final portfolios: VA = $1,535,263 DCA = $1,535,263
some neat chart goes here

$109,944
$108,858
$111,786
$121,294
$132,760
$140,286
$138,403
$141,240
$148,847
$159,852
$155,504
$150,143
$148,844
$143,890
$156,508
$156,472
$170,170
$180,778
$175,898
$158,934
$154,854
$140,142
$158,029
$155,501
$159,271
$153,556
$167,382
$192,163
$190,442
$198,909
$202,170
$214,845
$203,793
$199,528
$224,385
$247,122
$246,422
$260,999
$267,525
$267,900
$288,023
$305,205
$331,124
$328,544
$336,837
$336,441
$362,652
$401,216
$373,776
$422,510
$486,069
$466,200
$407,873
$424,060
$410,933
$393,215
$392,725
$423,941
$483,940
$444,380
$422,014
$439,571
$455,526

10296.68
10402.71
10507.17
10604.50
10694.32
10780.15
10868.00
10954.92
11038.16
11116.34
11197.43
11282.20
11368.50
11458.62
11542.23
11626.60
11704.83
11779.06
11855.98
11941.86
12030.81
12130.07
12218.89
12309.97
12399.69
12493.62
12580.52
12656.81
12734.38
12809.21
12883.39
12953.68
13028.34
13105.17
13173.96
13236.82
13300.27
13360.54
13419.70
13479.14
13534.75
13587.52
13636.41
13685.95
13734.52
13783.40
13828.97
13870.35
13914.99
13954.66
13989.28
14025.53
14067.16
14107.38
14149.08
14192.86
14236.90
14277.89
14313.95
14353.38
14395.10
14435.33
14474.32

$1,108
$1,110
$1,111
$1,113
$1,115
$1,117
$1,119
$1,121
$1,122
$1,124
$1,126
$1,128
$1,130
$1,132
$1,134
$1,135
$1,137
$1,139
$1,141
$1,143
$1,145
$1,147
$1,149
$1,151
$1,152
$1,154
$1,156
$1,158
$1,160
$1,162
$1,164
$1,166
$1,168
$1,170
$1,172
$1,174
$1,176
$1,177
$1,179
$1,181
$1,183
$1,185
$1,187
$1,189
$1,191
$1,193
$1,195
$1,197
$1,199
$1,201
$1,203
$1,205
$1,207
$1,209
$1,211
$1,213
$1,215
$1,217
$1,219
$1,221
$1,223
$1,225
$1,227

$5.68
$5.85
$5.85
$5.52
$5.05
$4.79
$5.08
$5.10
$4.84
$4.36
$4.82
$5.29
$5.52
$5.90
$5.40
$5.57
$4.98
$4.55
$5.02
$5.97
$6.28
$6.88
$6.24
$6.47
$6.44
$6.76
$6.31
$5.17
$5.43
$5.17
$5.18
$4.67
$5.41
$5.78
$4.58
$3.39
$3.67
$2.99
$2.82
$3.06
$1.97
$1.06
-$0.57
-$0.04
-$0.32
$0.05
-$1.62
-$4.44
-$1.92
-$5.66
-$11.18
-$8.85
-$3.70
-$4.61
-$3.17
-$1.48
-$1.08
-$3.13
-$7.87
-$4.28
-$2.22
-$3.18
-$4.03

$6.35
$6.39
$6.43
$6.48
$6.53
$6.58
$6.63
$6.68
$6.73
$6.78
$6.83
$6.88
$6.93
$6.97
$7.02
$7.07
$7.12
$7.17
$7.22
$7.26
$7.30
$7.34
$7.38
$7.42
$7.46
$7.49
$7.53
$7.58
$7.63
$7.67
$7.72
$7.77
$7.81
$7.85
$7.90
$7.95
$8.00
$8.06
$8.11
$8.16
$8.21
$8.27
$8.33
$8.38
$8.44
$8.50
$8.56
$8.62
$8.68
$8.74
$8.80
$8.86
$8.92
$8.98
$9.04
$9.10
$9.16
$9.22
$9.28
$9.34
$9.40
$9.45
$9.51

$181,652
$181,652
$181,806
$203,053
$228,462
$240,600
$240,600
$240,600
$252,628
$272,985
$272,985
$272,985
$272,985
$272,985
$300,924
$300,924
$329,980
$348,633
$348,633
$348,633
$348,633
$348,633
$398,913
$398,913
$401,071
$401,071
$435,893
$500,544
$500,544
$514,192
$514,192
$538,023
$538,023
$538,023
$596,386
$643,050
$643,050
$667,457
$672,970
$672,970
$707,798
$734,176
$775,964
$775,964
$782,853
$782,853
$822,482
$880,412
$880,412
$954,917
$1,043,286
$1,043,286
$1,043,286
$1,061,254
$1,061,254
$1,061,254
$1,061,254
$1,107,262
$1,196,770
$1,196,770
$1,196,770
$1,217,908
$1,235,558

$462,287
$430,959
$428,388
$418,540
$452,588
$463,423
$466,088
$435,512
$461,967
$440,531
$450,539
$500,341
$458,065
$477,654
$502,010
$496,646
$520,350
$563,746
$593,879
$588,314
$580,173
$587,879
$611,855
$572,093
$637,936
$667,073
$595,232
$571,886
$573,586
$579,671
$604,468
$613,168
$645,788
$685,502
$751,637
$749,613
$735,522
$834,398
$768,835
$759,312
$788,663
$778,396
$815,114
$830,433
$886,929
$961,100
$947,395
$1,001,312
$1,013,726
$948,674
$935,913
$938,083
$982,110
$969,894
$896,377
$787,494
$832,640
$833,209
$856,771
$862,255
$745,677
$721,117
$679,225

14512.91
14554.49
14596.50
14639.71
14679.84
14719.20
14758.51
14800.76
14840.77
14882.92
14924.31
14961.74
15002.80
15042.34
15080.13
15118.48
15155.23
15189.29
15221.75
15254.63
15288.11
15321.27
15353.25
15387.59
15418.49
15448.16
15481.53
15516.39
15551.29
15585.96
15619.33
15652.35
15683.82
15713.57
15740.80
15768.19
15796.20
15820.97
15847.95
15875.35
15901.83
15928.74
15954.52
15979.91
16003.76
16025.84
16048.30
16069.61
16090.73
16113.37
16136.38
16159.41
16181.48
16203.89
16228.21
16256.00
16282.36
16308.79
16334.57
16360.28
16390.11
16421.06
16454.04

$1,229
$1,231
$1,233
$1,235
$1,237
$1,239
$1,241
$1,243
$1,245
$1,247
$1,250
$1,252
$1,254
$1,256
$1,258
$1,260
$1,262
$1,264
$1,266
$1,268
$1,270
$1,272
$1,275
$1,277
$1,279
$1,281
$1,283
$1,285
$1,287
$1,289
$1,291
$1,294
$1,296
$1,298
$1,300
$1,302
$1,304
$1,306
$1,309
$1,311
$1,313
$1,315
$1,317
$1,319
$1,322
$1,324
$1,326
$1,328
$1,330
$1,333
$1,335
$1,337
$1,339
$1,341
$1,344
$1,346
$1,348
$1,350
$1,353
$1,355
$1,357
$1,359
$1,362

-$4.14
-$1.50
-$0.96
$0.05
-$2.08
-$2.50
-$2.32
$0.09
-$1.43
$0.33
-$0.01
-$3.32
-$0.12
-$1.14
-$2.51
-$1.77
-$3.11
-$6.02
-$7.96
-$7.07
-$6.01
-$6.16
-$7.58
-$4.26
-$9.03
-$10.91
-$5.17
-$3.14
-$2.87
-$2.92
-$4.29
-$4.51
-$6.50
-$9.10
-$14.04
-$13.34
-$11.70
-$19.73
-$13.83
-$12.54
-$14.40
-$13.04
-$15.51
-$16.20
-$20.45
-$26.47
-$24.58
-$28.79
-$29.20
-$22.89
-$21.17
-$20.73
-$23.88
-$22.20
-$15.77
-$7.51
-$10.38
-$9.94
-$11.20
-$11.11
-$3.06
-$1.15
$1.64

$9.57
$9.63
$9.69
$9.74
$9.80
$9.86
$9.92
$9.97
$10.03
$10.09
$10.14
$10.20
$10.25
$10.31
$10.37
$10.43
$10.48
$10.54
$10.60
$10.66
$10.72
$10.78
$10.84
$10.90
$10.96
$11.03
$11.09
$11.14
$11.20
$11.26
$11.32
$11.38
$11.44
$11.50
$11.56
$11.62
$11.68
$11.75
$11.81
$11.87
$11.94
$12.00
$12.06
$12.13
$12.19
$12.26
$12.32
$12.39
$12.45
$12.52
$12.58
$12.65
$12.71
$12.78
$12.84
$12.90
$12.97
$13.03
$13.09
$13.15
$13.21
$13.27
$13.32

$1,237,974
$1,237,974
$1,237,974
$1,237,974
$1,290,225
$1,299,811
$1,299,811
$1,299,811
$1,338,162
$1,338,162
$1,347,337
$1,426,342
$1,426,342
$1,452,110
$1,484,903
$1,484,903
$1,515,685
$1,576,531
$1,612,931
$1,612,931
$1,612,931
$1,615,865
$1,642,677
$1,642,677
$1,735,181
$1,767,193
$1,767,193
$1,767,193
$1,767,193
$1,768,141
$1,798,688
$1,803,327
$1,844,209
$1,893,308
$1,975,955
$1,975,955
$1,975,955
$2,097,230
$2,097,230
$2,097,230
$2,126,826
$2,126,826
$2,165,447
$2,175,895
$2,236,344
$2,313,237
$2,313,237
$2,363,720
$2,368,349
$2,368,349
$2,368,349
$2,368,349
$2,410,008
$2,410,008
$2,410,008
$2,410,008
$2,463,965
$2,463,965
$2,486,541
$2,486,541
$2,486,541
$2,486,541
$2,486,541

$709,772
$698,189
$733,969
$773,508
$780,746
$858,086
$958,397
$1,010,890
$1,010,161
$1,070,838
$1,136,158
$1,123,553
$1,078,321
$1,100,560
$1,158,037
$1,099,487
$1,180,041
$1,233,322
$1,116,652
$1,013,031
$1,093,944
$1,152,399
$1,145,509
$1,205,472
$1,223,991
$1,274,027
$1,414,751
$1,426,933
$1,457,671
$1,442,547
$1,359,415
$1,277,338
$1,198,029
$1,246,695
$1,345,889
$1,161,724
$1,171,974
$1,103,474
$1,152,347
$1,123,174
$1,054,479
$1,097,908
$1,130,880
$1,236,940
$1,312,683
$1,415,424
$1,444,157
$1,464,767
$1,400,383
$1,413,058
$1,429,080
$1,523,070
$1,535,263

16485.72
16518.04
16548.89
16578.26
16607.46
16634.12
16658.06
16680.82
16703.67
16725.29
16745.72
16766.45
16788.11
16809.39
16829.67
16851.09
16871.11
16890.32
16911.60
16935.12
16956.97
16977.77
16998.76
17018.75
17038.51
17057.53
17074.71
17091.79
17108.56
17125.54
17143.61
17162.90
17183.52
17203.39
17221.85
17243.29
17264.61
17287.32
17309.13
17331.58
17355.55
17378.65
17401.14
17421.76
17441.25
17459.37
17477.17
17494.77
17513.23
17531.58
17549.77
17566.88
17583.90

$1,364
$1,366
$1,368
$1,371
$1,373
$1,375
$1,377
$1,380
$1,382
$1,384
$1,386
$1,389
$1,391
$1,393
$1,396
$1,398
$1,400
$1,403
$1,405
$1,407
$1,410
$1,412
$1,414
$1,417
$1,419
$1,421
$1,424
$1,426
$1,428
$1,431
$1,433
$1,435
$1,438
$1,440
$1,442
$1,445
$1,447
$1,450
$1,452
$1,454
$1,457
$1,459
$1,462
$1,464
$1,466
$1,469
$1,471
$1,474
$1,476
$1,479
$1,481
$1,483
$1,486

$0.13
$1.15
-$0.70
-$2.87
-$2.94
-$7.89
-$15.00
-$18.55
-$17.92
-$22.22
-$27.04
-$25.34
-$21.12
-$22.28
-$26.37
-$21.13
-$27.13
-$30.94
-$21.16
-$13.12
-$18.75
-$22.75
-$21.60
-$25.79
-$26.62
-$30.06
-$41.72
-$41.98
-$43.89
-$41.74
-$34.03
-$26.82
-$20.23
-$23.37
-$30.74
-$16.76
-$16.95
-$11.73
-$14.66
-$12.15
-$7.24
-$9.66
-$11.40
-$18.56
-$23.68
-$31.18
-$32.78
-$33.72
-$28.06
-$28.38
-$28.95
-$35.81
-$36.06

$13.38
$13.44
$13.50
$13.55
$13.61
$13.67
$13.74
$13.80
$13.87
$13.93
$14.00
$14.06
$14.13
$14.19
$14.26
$14.32
$14.39
$14.45
$14.52
$14.58
$14.65
$14.71
$14.78
$14.84
$14.91
$14.98
$15.04
$15.11
$15.18
$15.25
$15.32
$15.38
$15.45
$15.51
$15.58
$15.65
$15.71
$15.77
$15.84
$15.90
$15.96
$16.03
$16.09
$16.15
$16.22
$16.29
$16.35
$16.42
$16.49
$16.56
$16.62
$16.69
$16.76

$2,528,664
$2,528,664
$2,578,697
$2,632,233
$2,634,022
$2,741,724
$2,871,475
$2,928,031
$2,928,031
$2,991,809
$3,057,221
$3,057,221
$3,057,221
$3,073,930
$3,130,126
$3,130,126
$3,213,517
$3,261,928
$3,261,928
$3,261,928
$3,355,722
$3,415,961
$3,415,961
$3,475,583
$3,486,926
$3,532,184
$3,670,458
$3,673,261
$3,693,533
$3,693,533
$3,693,533
$3,693,533
$3,693,533
$3,740,631
$3,842,255
$3,842,255
$3,845,421
$3,845,421
$3,898,983
$3,898,983
$3,898,983
$3,948,896
$3,982,986
$4,110,347
$4,190,819
$4,296,942
$4,317,866
$4,329,973
$4,329,973
$4,334,351
$4,342,247
$4,432,954
$4,436,003

5,263 DCA = $1,535,263