-$590,603.

72
23%
1.94% $
6,268,913
152,961.48
6,390,529.91 vf-fut plan
-$7,894,557.53
-$7,894,557.53
-$7,894,557.53

12

84

$7,894,557.53
-$1,625,644.53
4.46%

3.66%
$ 7,894,557.53
-$12,152,405.37 12152405.36659
$ 12,152,405.37
-$16,493,483.80

31%
7

1
2
3
4
5
6
7
8
9
10
11
12

$
$
$
$
$
$
$
$
$
$
$
$

6,268,913
6,390,530
6,514,506
6,640,888
6,769,721
6,901,053
7,034,934
7,171,412
7,310,537
7,452,361
7,596,937
7,744,318
7,894,557.53

121,616.91
123,976.28
126,381.42
128,833.22
131,332.58
133,880.44
136,477.72
139,125.38
141,824.42
144,575.81
147,380.58
150,239.76
1,625,644.53