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

Inflation
1.000
1.002
1.003
1.005
1.007
1.008

Stock Price

VA Portfolio

VA shares monthly VA Investment

$10.00
$10,000
monthly
VA Investment

1000.00
$0
VA shares
DCA shares
1172.49
$1,751
Stock Price
$1,600
$10.53
$13,812
1312.25 35000 $1,471
$11.48
$15,723
1370.03
$663
$1,400
30000
$10.71
$17,637
1647.38
$2,969
$1,200
$9.91
$19,555
1973.50 25000 $3,231
$1,000
1.010
$9.49
$21,475
2262.23 20000 $2,741
1.012
$9.24
$23,399
2533.18
$2,503
$800
15000
1.013
$9.31
$25,325
2720.92
$1,747
$600
1.015
$8.51
$27,255
3201.92 10000 $4,094
$400
1.017
$7.42
$29,189
3932.08 5000 $5,420
$200
1.018
$8.06
$31,125
3859.35
-$586
0 $2,287
1.020
$7.97
$33,064
4146.07
$0
1.022
$8.11
$35,007
4317.39
$1,389
1.023
$7.88
$36,953
4691.67
$2,948
VA cost/share
DCA cost/share
1.025
$7.90
$38,902
4921.77
$1,819
1.027
$8.42
$40,855
4849.22
-$611
1.028
$8.49
$42,810
5045.02
$1,662
1.030
$7.46
$44,769
6001.12
$7,133
some
neat chart goes here
1.032
$7.75
$46,731
6033.01
$247
1.034
$7.43
$48,696
6553.12
$3,865
1.035
$7.73
$50,665
6557.53
$34
1.037
$8.27
$52,637
6361.87
-$1,619
1.039
$8.91
$54,612
6130.31
-$2,063
1.040
$9.08
$56,590
6234.49
$946
1.042
$8.23
$58,572
7117.27
$7,265
25 50 75 $8.13
100 125 150
175 200 225
1.044
$60,557
7448.55
$2,693
1.046
$8.15
$62,545
7677.53
$1,865
1.047
$8.73
$64,536
7392.02
-$2,493
1.049
$9.20
$66,531
7232.55
-$1,467
1.051
$8.83
$68,529
7760.37
$4,661
1.052
$8.47
$70,530
8325.70
$4,789
1.054
$8.42
$72,535
8618.74
$2,466
1.056
$7.96
$74,543
9361.16
$5,912
1.058
$8.10
$76,554
9450.10
$720
1.059
$8.06
$78,568
9751.99
$2,432
1.061
$8.09
$80,586
9958.33
$1,670
1.063
$7.10
$82,608
11635.08
$11,905
1.065
$7.49
$84,632
11299.29
-$2,515
1.066
$7.69
$86,660
11274.58
-$190
1.068
$8.47
$88,691
10467.82
-$6,835
1.070
$8.45
$90,726
10738.73
$2,289
1.072
$8.60
$92,764
10786.50
$411
1.074
$8.14
$94,805
11651.60
$7,039
1.075
$8.07
$96,850
11995.26
$2,775
1.077
$8.30
$98,898
11913.89
-$675
1.079
$8.31
$100,949
12150.45
$1,965
1.081
$8.35
$103,004
12328.78
$1,490
1.082
$7.84
$105,062
13402.87
$8,420
1.084
$7.65
$107,124
13995.37
$4,535
1.086
$7.25
$109,189
15058.90
$7,711
1.088
$8.19
$111,258
13585.50
-$12,066
1.090
$8.17
$113,330
13872.69
$2,346
1.091
$7.94
$115,405
14535.42
$5,262
1.093
$7.81
$117,484
15047.58
$3,999
1.095
$7.83
$119,566
15264.02
$1,695
1.097
$7.86
$121,651
15475.56
$1,663
1.099
$8.27
$123,740
14962.82
-$4,240
1.100
$7.72
$125,833
16300.20
$10,324
1.102
$7.79
$127,929
16418.57
$922
1.104
$7.99
$130,028
16264.36
-$1,233
1.106
$8.03
$132,131
16464.41
$1,605
0
25
50
75
100

225

200

175

150

125

75

$10.15
$11,905
monthly
DCA Investment

100

Months

50

Suggested

0
VA monthly
investment:
1
Initial Stock Price =
$10.00
$100,000
$1,901
2
VA Portfolio Increase (monthly) =
$1,901
to get the
3
DCA Investment (monthly) =
$1,000
$80,000
same final
4
Annual Inflation Rate =
2.00%
$60,000
portfolio
5
Mean Portfolio Return =
9.00%
$40,000
as DCA
6
Standard Deviation =
20.00%
$20,000
7
Stock Price
VA Portfolio
DCA Portfolio
$0
8
$30
$700,000 -$20,000
final portfolios: VA = $570,405 DCA = $570,405
9
-$40,000
10
$600,000 -$60,000
11
$25
12
-$80,000
$500,000
13
$20
14
15
$400,000
$12.00
16
$15
17
$10.00
$300,000
18
$8.00
$10
19
$200,000
20
$6.00
21
$5
$100,000 $4.00
22
23
$2.00
$0
$0
24
0
25 50 75 100 125 150 175 200 225
25
$0.00
26 0
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

$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

$7.91
$7.41
$8.19
$8.12
$7.74
$7.80
$8.01
$7.62
$7.63
$8.01
$7.82
$8.22
$8.80
$8.25
$8.03
$7.76
$7.46
$7.50
$7.36
$7.80
$7.02
$6.54
$6.76
$7.43
$7.50
$7.71
$7.60
$7.94
$8.74
$9.00
$9.24
$9.48
$9.13
$8.37
$7.73
$8.32
$8.73
$9.44
$9.74
$9.58
$10.20
$11.64
$11.26
$12.73
$13.04
$15.05
$13.58
$14.24
$12.97
$12.28
$12.60
$13.95
$13.25
$13.30
$13.26
$13.23
$12.20
$12.34
$12.37
$11.50
$11.47
$12.46
$13.34

$134,237
$136,347
$138,461
$140,577
$142,698
$144,821
$146,949
$149,080
$151,214
$153,352
$155,493
$157,638
$159,787
$161,939
$164,094
$166,253
$168,416
$170,582
$172,752
$174,926
$177,103
$179,283
$181,467
$183,655
$185,847
$188,042
$190,240
$192,443
$194,649
$196,858
$199,072
$201,288
$203,509
$205,733
$207,961
$210,193
$212,428
$214,667
$216,910
$219,156
$221,406
$223,660
$225,917
$228,179
$230,444
$232,712
$234,985
$237,261
$239,541
$241,825
$244,112
$246,404
$248,699
$250,998
$253,300
$255,607
$257,917
$260,231
$262,549
$264,871
$267,196
$269,526
$271,859

16970.81
18394.47
16898.44
17304.71
18435.89
18564.45
18337.64
19573.70
19829.21
19134.26
19882.56
19168.19
18156.48
19635.22
20446.24
21432.99
22560.97
22732.07
23471.49
22423.49
25244.15
27430.62
26860.13
24721.17
24773.10
24374.37
25019.94
24231.53
22268.69
21880.47
21533.70
21234.11
22287.72
24578.81
26895.29
25248.78
24335.79
22731.88
22269.75
22873.51
21715.40
19213.71
20064.54
17928.33
17668.19
15459.70
17299.50
16656.26
18473.11
19687.96
19371.77
17664.08
18771.67
18871.41
19100.60
19327.28
21135.80
21080.81
21226.74
23025.39
23304.32
21630.16
20373.61

$4,006
$10,553
-$12,258
$3,300
$8,756
$1,003
-$1,818
$9,414
$1,948
-$5,570
$5,852
-$5,875
-$8,904
$12,196
$6,509
$7,654
$8,420
$1,284
$5,442
-$8,175
$19,789
$14,291
-$3,854
-$15,891
$390
-$3,076
$4,909
-$6,261
-$17,157
-$3,493
-$3,206
-$2,840
$9,620
$19,177
$17,912
-$13,707
-$7,970
-$15,146
-$4,501
$5,785
-$11,808
-$29,121
$9,580
-$27,188
-$3,393
-$33,244
$24,991
-$9,163
$23,559
$14,922
-$3,985
-$23,821
$14,674
$1,327
$3,039
$2,998
$22,069
-$679
$1,805
$20,691
$3,198
-$20,861
-$16,767

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

$13.75
$13.20
$13.23
$13.19
$11.79
$11.53
$10.85
$10.27
$10.66
$10.46
$10.18
$11.21
$12.57
$13.02
$13.73
$13.66
$14.06
$14.16
$13.10
$12.68
$12.27
$12.20
$13.18
$12.87
$13.20
$13.47
$13.04
$13.88
$12.89
$12.35
$12.27
$12.35
$13.18
$13.24
$12.72
$13.86
$14.97
$14.97
$15.40
$16.27
$16.35
$18.09
$17.57
$17.91
$18.31
$17.42
$18.41
$18.74
$18.29
$16.56
$16.39
$17.61
$15.73
$17.41
$19.11
$19.22
$19.62
$20.38
$21.74
$20.97
$21.10
$20.76
$19.71

$274,196
$276,537
$278,882
$281,231
$283,583
$285,940
$288,300
$290,664
$293,033
$295,405
$297,781
$300,161
$302,544
$304,932
$307,324
$309,720
$312,119
$314,523
$316,931
$319,342
$321,758
$324,177
$326,601
$329,028
$331,460
$333,895
$336,335
$338,778
$341,226
$343,678
$346,134
$348,593
$351,057
$353,525
$355,997
$358,473
$360,953
$363,438
$365,926
$368,418
$370,915
$373,416
$375,921
$378,430
$380,943
$383,460
$385,981
$388,507
$391,037
$393,571
$396,109
$398,651
$401,198
$403,749
$406,303
$408,863
$411,426
$413,994
$416,566
$419,142
$421,722
$424,307
$426,896

19941.84
20951.92
21075.33
21317.32
24058.44
24802.90
26574.30
28295.54
27484.63
28244.48
29249.88
26769.30
24071.01
23428.91
22381.25
22680.97
22192.09
22209.32
24184.56
25190.72
26212.44
26564.00
24774.01
25569.30
25106.45
24788.28
25798.35
24409.42
26465.11
27827.18
28208.78
28230.15
26636.50
26701.75
27989.64
25855.80
24113.26
24272.60
23755.54
22650.85
22679.82
20636.62
21392.76
21126.16
20806.74
22009.66
20970.35
20732.87
21379.28
23770.60
24167.06
22641.91
25505.28
23189.15
21265.77
21272.59
20972.87
20310.52
19159.59
19984.70
19987.70
20440.79
21659.15

-$5,937
$13,332
$1,633
$3,192
$32,310
$8,583
$19,218
$17,681
-$8,646
$7,947
$10,236
-$27,814
-$33,914
-$8,357
-$14,386
$4,093
-$6,876
$244
$25,885
$12,755
$12,542
$4,290
-$23,598
$10,234
-$6,111
-$4,286
$13,168
-$19,277
$26,505
$16,822
$4,682
$264
-$21,004
$864
$16,381
-$29,584
-$26,084
$2,386
-$7,965
-$17,968
$474
-$36,971
$13,287
-$4,776
-$5,848
$20,958
-$19,130
-$4,450
$11,823
$39,593
$6,498
-$26,853
$45,041
-$40,326
-$36,748
$131
-$5,879
-$13,501
-$25,023
$17,305
$63
$9,405
$24,013

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

$19.26
$20.52
$21.47
$21.50
$21.60
$21.83
$23.96
$24.06
$25.37
$25.29
$24.05
$22.55
$24.88
$25.51
$25.74
$21.77
$21.91
$19.86
$20.24
$19.97
$20.66
$20.25
$19.46
$21.36
$21.46
$23.67
$23.21
$22.37
$22.82
$22.11
$24.29
$20.03
$18.61
$20.86
$18.34
$20.06
$19.54
$17.63
$17.48
$18.27
$19.87
$20.79
$22.07
$22.80
$24.09
$25.29
$25.21
$21.52
$21.67
$21.18
$21.33
$21.41
$22.10

$429,489
$432,086
$434,688
$437,294
$439,904
$442,519
$445,138
$447,761
$450,389
$453,021
$455,657
$458,298
$460,943
$463,592
$466,246
$468,904
$471,567
$474,234
$476,905
$479,581
$482,261
$484,946
$487,635
$490,328
$493,026
$495,729
$498,435
$501,147
$503,863
$506,583
$509,308
$512,037
$514,771
$517,509
$520,252
$522,999
$525,751
$528,508
$531,269
$534,034
$536,804
$539,579
$542,358
$545,142
$547,931
$550,724
$553,521
$556,324
$559,131
$561,942
$564,758
$567,579
$570,405

22301.09
21061.38
20246.73
20335.52
20367.79
20272.17
18578.10
18609.55
17753.81
17910.56
18949.59
20326.13
18528.24
18172.79
18116.35
21542.39
21518.71
23874.32
23567.42
24013.14
23342.76
23949.89
25055.50
22959.94
22972.22
20945.67
21475.31
22406.66
22083.68
22914.77
20963.59
25567.17
27658.23
24810.40
28362.95
26075.89
26909.94
29985.32
30393.33
29231.46
27014.94
25954.04
24577.02
23911.65
22742.92
21778.34
21956.59
25851.19
25799.12
26537.57
26476.02
26505.35
25807.89

$12,363
-$25,433
-$17,490
$1,909
$697
-$2,087
-$40,591
$757
-$21,709
$3,965
$24,984
$31,037
-$44,727
-$9,068
-$1,453
$74,573
-$519
$46,791
-$6,210
$8,902
-$13,850
$12,293
$21,517
-$44,752
$264
-$47,963
$12,293
$20,830
-$7,369
$18,373
-$47,404
$92,197
$38,919
-$59,402
$65,163
-$45,871
$16,295
$54,205
$7,132
-$21,226
-$44,044
-$22,056
-$30,388
-$15,169
-$28,157
-$24,392
$4,494
$83,813
-$1,129
$15,637
-$1,313
$628
-$15,415

DCA Portfolio DCA shares monthly DCA Investment

VA cost/shareDCA cost/share
VA Money Market
$0
$0
$1,002
$1.49
$0.91
$0
$12,567
1193.97
$1,003
$2.46
$1.68
$0
$30
$14,708
1281.54
$1,005
$2.84
$2.35
$0
$25
$14,727
1375.56
$1,007
$4.16
$2.92
$0
$14,638
1477.32
$1,008
$5.11
$3.40
$0
$20
$15,034
1583.71
$1,010
$5.67
$3.81
$0
$15
$15,640
1693.23
$1,012
$6.05
$4.16
$0

$10,000
1000.00
VA shares
DCA $11,155
shares
shares held 1098.65
Stock Price

75
100
125
150
175
200
225

$16,773
$16,355
$15,279
$17,618
$18,442
$19,772
$20,229
$21,326
$23,758
$24,957
$22,971
some neat chart$24,883
goes here
$24,905
$26,930
$29,875
$33,206
$34,874
$32,660
$33,309
$34,422
$37,938
$41,021
$40,430
$39,838
$40,632
$39,501
$41,242
$42,077
$43,324
$39,074
$42,286
$44,460
$50,078
$51,004
$52,991
$51,209
$51,890
$54,427
$55,553
$56,944
$54,510
$54,311
$52,534
$60,423
$61,363
$60,729
$60,812
$62,108
$63,424
$67,822
$64,411
$66,114
$68,940
$70,310

1802.09
$10
1921.33
2058.28
$5
2184.55
$0
2312.45
2438.45
2568.38
2698.07
2819.94
2941.14
3079.23
3212.44
3351.53
3485.52
3610.85
3727.45
3842.07
3968.70
4097.09
4225.44
4345.40
4459.44
4578.43
4702.67
4827.93
4960.54
5091.11
5222.61
5353.75
5503.46
5645.61
5784.36
5910.44
6037.09
6161.72
6293.65
6426.84
6556.59
6686.44
6815.79
6953.87
7095.52
7245.30
7378.13
7511.51
7648.97
7788.99
7928.78
8068.31
8201.16
8343.71
8485.18
8623.28
8761.08

$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

$6.28
$6.61
$6.76
$6.74
$6.82
$6.87
$6.95
$7.00
$6.98
$7.04
$7.10
$7.11
$7.13
$7.13
$7.10
$7.03
$7.06
$7.21
$7.25
$7.28
$7.22
$7.18
$7.29
$7.37
$7.40
$7.45
$7.46
$7.47
$7.49
$7.43
$7.43
$7.43
$7.35
$7.38
$7.38
$7.44
$7.46
$7.45
$7.47
$7.48
$7.51
$7.51
$7.50
$7.42
$7.44
$7.46
$7.47
$7.48
$7.48
$7.45
$7.48
$7.48
$7.47
$7.48

$4.47
$4.72
$4.90
$5.09
$5.25
$5.39
$5.52
$5.63
$5.75
$5.87
$5.94
$6.01
$6.07
$6.14
$6.21
$6.29
$6.38
$6.44
$6.49
$6.54
$6.60
$6.67
$6.72
$6.77
$6.81
$6.84
$6.87
$6.90
$6.93
$6.94
$6.95
$6.97
$7.00
$7.03
$7.06
$7.09
$7.11
$7.13
$7.15
$7.18
$7.19
$7.20
$7.20
$7.22
$7.23
$7.25
$7.26
$7.27
$7.28
$7.29
$7.30
$7.31
$7.32
$7.33

$0
$0
$0
$586
$586
$586
$586
$586
$1,198
$1,198
$1,198
$1,198
$1,198
$1,198
$2,817
$4,879
$4,879
$4,879
$4,879
$4,879
$7,372
$8,839
$8,839
$8,839
$8,839
$8,839
$8,839
$8,839
$8,839
$8,839
$11,354
$11,544
$18,379
$18,379
$18,379
$18,379
$18,379
$19,055
$19,055
$19,055
$19,055
$19,055
$19,055
$31,121
$31,121
$31,121
$31,121
$31,121
$31,121
$35,361
$35,361
$35,361
$36,594
$36,594

Monthly Inflation = 0.0017

Monthly Mean = 0.0072
Monthly SD = 5.77%
final portfolios: VA = $570,405 DCA = $570,405
some neat chart goes here

$70,407
$67,088
$75,271
$75,741
$73,281
$74,973
$78,134
$75,382
$76,599
$81,627
$80,778
$86,073
$93,237
$88,508
$87,263
$85,476
$83,396
$84,972
$84,483
$90,687
$82,702
$78,194
$81,976
$91,293
$93,341
$97,143
$96,900
$102,369
$113,829
$118,326
$122,747
$127,031
$123,529
$114,408
$106,858
$116,221
$123,039
$134,287
$139,685
$138,587
$148,661
$170,912
$166,504
$189,398
$195,285
$226,573
$205,649
$216,857
$198,607
$189,329
$195,443
$217,554
$207,832
$209,853
$210,448
$211,087
$195,984
$199,476
$201,088
$188,240
$188,843
$206,458
$222,316

8901.13
9050.81
9186.45
9323.49
9467.55
9610.73
9750.34
9897.47
10044.66
10184.94
10328.94
10466.10
10594.49
10731.72
10872.97
11019.35
11171.72
11323.53
11478.58
11625.10
11788.29
11963.75
12133.78
12288.65
12442.28
12591.91
12743.98
12889.82
13022.54
13151.70
13277.61
13400.59
13528.49
13668.23
13819.76
13960.74
14095.41
14220.09
14341.18
14464.48
14580.54
14682.36
14787.81
14881.24
14972.57
15051.83
15139.81
15223.85
15316.32
15414.10
15509.57
15595.95
15687.05
15777.95
15869.27
15960.98
16060.55
16159.13
16257.69
16363.83
16470.50
16568.81
16660.77

$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

$7.49
$7.49
$7.42
$7.44
$7.46
$7.46
$7.45
$7.46
$7.47
$7.45
$7.46
$7.43
$7.36
$7.42
$7.45
$7.46
$7.46
$7.46
$7.46
$7.44
$7.40
$7.33
$7.34
$7.33
$7.33
$7.32
$7.33
$7.31
$7.19
$7.15
$7.12
$7.09
$7.18
$7.29
$7.33
$7.27
$7.21
$7.06
$7.00
$7.07
$6.90
$6.28
$6.49
$5.75
$5.64
$4.30
$5.29
$4.94
$5.73
$6.14
$6.03
$5.26
$5.74
$5.78
$5.87
$5.95
$6.49
$6.47
$6.51
$6.90
$6.96
$6.53
$6.11

$7.34
$7.34
$7.35
$7.37
$7.37
$7.38
$7.39
$7.39
$7.39
$7.40
$7.41
$7.42
$7.44
$7.45
$7.45
$7.46
$7.46
$7.46
$7.46
$7.46
$7.45
$7.44
$7.43
$7.43
$7.43
$7.44
$7.44
$7.44
$7.46
$7.47
$7.49
$7.51
$7.52
$7.53
$7.53
$7.54
$7.55
$7.57
$7.59
$7.60
$7.63
$7.65
$7.68
$7.71
$7.74
$7.78
$7.82
$7.85
$7.88
$7.91
$7.94
$7.97
$8.00
$8.03
$8.06
$8.09
$8.12
$8.14
$8.17
$8.19
$8.21
$8.24
$8.27

$36,594
$36,594
$48,852
$48,852
$48,852
$48,852
$50,670
$50,670
$50,670
$56,239
$56,239
$62,114
$71,018
$71,018
$71,018
$71,018
$71,018
$71,018
$71,018
$79,193
$79,193
$79,193
$83,048
$98,938
$98,938
$102,014
$102,014
$108,276
$125,433
$128,925
$132,131
$134,971
$134,971
$134,971
$134,971
$148,678
$156,648
$171,794
$176,295
$176,295
$188,103
$217,224
$217,224
$244,412
$247,805
$281,050
$281,050
$290,212
$290,212
$290,212
$294,197
$318,018
$318,018
$318,018
$318,018
$318,018
$318,018
$318,697
$318,697
$318,697
$318,697
$339,558
$356,325

$230,311
$222,311
$224,116
$224,673
$201,977
$198,782
$188,305
$179,544
$187,592
$185,271
$181,591
$201,256
$226,847
$236,159
$250,410
$250,288
$259,045
$262,102
$243,803
$237,115
$230,866
$230,797
$250,597
$245,884
$253,546
$259,968
$252,898
$270,515
$252,593
$243,244
$242,960
$245,795
$263,637
$266,140
$256,969
$281,414
$305,142
$306,532
$316,657
$335,673
$338,829
$376,202
$366,656
$375,081
$384,690
$367,392
$389,462
$397,828
$389,643
$354,048
$351,820
$379,266
$340,177
$377,875
$416,003
$419,835
$429,852
$447,991
$479,204
$463,615
$467,757
$461,551
$439,607

16750.16
16843.44
16936.63
17030.26
17135.22
17242.72
17357.14
17478.18
17594.99
17714.27
17837.00
17948.63
18048.37
18144.85
18236.46
18328.72
18418.45
18507.71
18604.33
18704.37
18807.86
18912.13
19008.80
19108.01
19204.87
19299.96
19398.37
19490.97
19590.80
19695.20
19800.45
19905.21
20003.52
20101.55
20203.77
20297.69
20384.82
20472.08
20557.03
20637.62
20717.90
20790.58
20865.55
20939.21
21011.40
21087.38
21159.43
21230.31
21303.04
21383.53
21464.97
21540.91
21626.04
21703.09
21773.42
21843.44
21912.16
21978.41
22040.62
22105.21
22169.53
22235.01
22304.09

$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

$5.94
$6.29
$6.34
$6.41
$7.03
$7.16
$7.41
$7.58
$7.49
$7.57
$7.66
$7.33
$6.74
$6.57
$6.24
$6.33
$6.16
$6.17
$6.74
$6.97
$7.18
$7.25
$6.82
$7.01
$6.89
$6.81
$7.05
$6.66
$7.15
$7.40
$7.47
$7.47
$7.13
$7.14
$7.40
$6.87
$6.28
$6.34
$6.14
$5.65
$5.66
$4.43
$4.89
$4.73
$4.52
$5.23
$4.57
$4.41
$4.83
$6.01
$6.18
$5.41
$6.57
$5.49
$4.26
$4.26
$4.04
$3.51
$2.41
$3.18
$3.18
$3.57
$4.48

$8.29
$8.32
$8.35
$8.38
$8.40
$8.42
$8.43
$8.44
$8.46
$8.47
$8.48
$8.50
$8.52
$8.55
$8.57
$8.60
$8.63
$8.65
$8.68
$8.70
$8.72
$8.74
$8.76
$8.78
$8.80
$8.83
$8.85
$8.87
$8.89
$8.91
$8.93
$8.95
$8.97
$8.99
$9.01
$9.03
$9.05
$9.08
$9.11
$9.13
$9.16
$9.19
$9.22
$9.25
$9.28
$9.31
$9.34
$9.38
$9.41
$9.43
$9.46
$9.49
$9.51
$9.54
$9.57
$9.60
$9.63
$9.67
$9.70
$9.73
$9.77
$9.80
$9.83

$362,262
$362,262
$362,262
$362,262
$362,262
$362,262
$362,262
$362,262
$370,907
$370,907
$370,907
$398,722
$432,636
$440,993
$455,379
$455,379
$462,255
$462,255
$462,255
$462,255
$462,255
$462,255
$485,853
$485,853
$491,963
$496,249
$496,249
$515,526
$515,526
$515,526
$515,526
$515,526
$536,529
$536,529
$536,529
$566,114
$592,198
$592,198
$600,162
$618,130
$618,130
$655,102
$655,102
$659,877
$665,726
$665,726
$684,855
$689,305
$689,305
$689,305
$689,305
$716,158
$716,158
$756,485
$793,233
$793,233
$799,112
$812,613
$837,636
$837,636
$837,636
$837,636
$837,636

$430,910
$460,400
$483,176
$485,322
$488,818
$495,418
$545,170
$548,835
$580,047
$579,715
$552,503
$519,460
$574,546
$590,544
$597,171
$506,460
$511,296
$464,857
$474,968
$470,174
$487,790
$479,483
$462,281
$508,676
$512,620
$566,721
$557,185
$538,356
$550,618
$534,944
$589,312
$487,226
$454,232
$510,504
$450,371
$493,904
$482,562
$436,789
$434,628
$455,710
$497,115
$521,569
$555,091
$574,929
$609,033
$640,718
$640,216
$547,991
$553,344
$542,130
$547,595
$551,204
$570,405

22374.90
22441.48
22505.21
22568.95
22632.51
22695.50
22752.98
22810.32
22864.79
22919.52
22977.18
23038.77
23094.68
23149.30
23203.53
23267.75
23331.65
23402.26
23471.68
23542.14
23610.37
23680.09
23752.76
23819.09
23885.20
23945.24
24006.58
24070.33
24132.93
24197.64
24256.62
24328.29
24405.54
24474.58
24553.22
24625.26
24699.33
24781.58
24864.65
24944.26
25017.57
25087.76
25153.99
25218.21
25279.08
25337.17
25395.53
25464.01
25532.12
25601.95
25671.38
25740.66
25807.89

$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

$4.90
$3.99
$3.28
$3.36
$3.39
$3.30
$1.42
$1.46
$0.31
$0.52
$1.81
$3.22
$1.12
$0.64
$0.56
$3.93
$3.91
$5.49
$5.30
$5.57
$5.13
$5.52
$6.13
$4.74
$4.75
$2.92
$3.42
$4.21
$3.94
$4.60
$2.76
$5.87
$6.84
$5.23
$6.87
$5.71
$6.14
$7.32
$7.45
$7.02
$5.97
$5.37
$4.43
$3.92
$2.88
$1.89
$2.08
$5.01
$4.97
$5.42
$5.39
$5.41
$4.95

$9.86
$9.89
$9.92
$9.96
$9.99
$10.02
$10.06
$10.09
$10.13
$10.17
$10.20
$10.23
$10.27
$10.30
$10.34
$10.37
$10.40
$10.43
$10.46
$10.49
$10.52
$10.55
$10.58
$10.61
$10.64
$10.67
$10.70
$10.73
$10.76
$10.79
$10.83
$10.85
$10.88
$10.91
$10.93
$10.96
$10.98
$11.00
$11.03
$11.05
$11.07
$11.10
$11.13
$11.16
$11.19
$11.22
$11.26
$11.28
$11.31
$11.34
$11.36
$11.39
$11.42

$837,636
$863,070
$880,560
$880,560
$880,560
$882,647
$923,238
$923,238
$944,947
$944,947
$944,947
$944,947
$989,674
$998,742
$1,000,194
$1,000,194
$1,000,713
$1,000,713
$1,006,924
$1,006,924
$1,020,774
$1,020,774
$1,020,774
$1,065,526
$1,065,526
$1,113,489
$1,113,489
$1,113,489
$1,120,858
$1,120,858
$1,168,262
$1,168,262
$1,168,262
$1,227,664
$1,227,664
$1,273,535
$1,273,535
$1,273,535
$1,273,535
$1,294,761
$1,338,805
$1,360,861
$1,391,249
$1,406,418
$1,434,576
$1,458,967
$1,458,967
$1,458,967
$1,460,096
$1,460,096
$1,461,409
$1,461,409
$1,476,824

405 DCA = $570,405