DATE WORLD BONDS INDEX WORLD BONDS INDEX WORLD EQUITIES INDEX

price (holding) return price

1 1/1/2050 100 100
2 2/1/2050 98.5374677002584 -1.46% 102.785868076735
3 3/1/2050 98.6046511627907 0.07% 101.715390239666
4 4/1/2050 97.2351421188631 -1.39% 102.157517784071
5 5/1/2050 98.5219638242894 1.32% 103.630939637169
6 6/1/2050 96.4444444444444 -2.11% 101.262759893841
7 7/1/2050 98.3824289405685 2.01% 101.065024459409
8 8/1/2050 102.863049095607 4.55% 110.684378698703
9 9/1/2050 99.405684754522 -3.36% 108.046155772703
10 10/1/2050 101.291989664083 1.90% 110.906149390232
11 11/1/2050 102.139534883721 0.84% 106.944169531373
12 12/1/2050 103.064599483204 0.91% 111.590245321204
13 1/1/2051 104.325581395349 1.22% 114.589199080601
14 2/1/2051 102.945736434109 -1.32% 109.382031322585
15 3/1/2051 101.364341085271 -1.54% 103.143973209777
16 4/1/2051 100.361757105943 -0.99% 94.5932790149988
17 5/1/2051 100.051679586563 -0.31% 96.5286221536398
18 6/1/2051 103.374677002584 3.32% 106.644233760043
19 7/1/2051 105.271317829457 1.83% 105.625260045324
20 8/1/2051 108.568475452196 3.13% 105.590721986807
21 9/1/2051 107.720930232558 -0.78% 94.9095749193102
22 10/1/2051 108.925064599483 1.12% 86.8193881714219
23 11/1/2051 113.793281653747 4.47% 92.1455203532173
24 12/1/2051 115.679586563308 1.66% 92.0837154063978
25 1/1/2052 116.821705426357 0.99% 93.21781598284
26 2/1/2052 119.741602067183 2.50% 96.4381364798649
27 3/1/2052 119.777777777778 0.03% 103.981571623046
28 4/1/2052 115.426356589147 -3.63% 101.304569122572
29 5/1/2052 117.204134366925 1.54% 104.168602279108
30 6/1/2052 117.054263565891 -0.13% 103.940974256018
31 7/1/2052 115.829457364341 -1.05% 99.4352724467084
32 8/1/2052 118.304909560724 2.14% 102.269009060686
33 9/1/2052 120.594315245478 1.94% 102.264565567777
34 10/1/2052 125.312661498708 3.91% 104.879561144482
35 11/1/2052 126.625322997416 1.05% 105.965793183682
36 12/1/2052 128.604651162791 1.56% 100.865269255473
37 1/1/2053 135.29188630491 5.20% 108.131188068818
38 2/1/2053 132.888837209302 -1.78% 105.894697297144
39 3/1/2053 132.149870801034 -0.56% 104.056303094691
40 4/1/2053 130.749354005168 -1.06% 97.1856531732599
41 5/1/2053 131.684754521964 0.72% 99.8648774201888
42 6/1/2053 135.726046511628 3.07% 103.639220692135
43 7/1/2053 139.524547803618 2.80% 101.120770097716
44 8/1/2053 142.775090439276 2.33% 100.11916640073
45 9/1/2053 146.770025839793 2.80% 102.315867713177
46 10/1/2053 148.242842377261 1.00% 100.791143714679
47 11/1/2053 144.21684754522 -2.72% 98.3401534216915
48 12/1/2053 141.927596899225 -1.59% 99.4805152835958
49 1/1/2054 142.775090439276 0.60% 100.409205301491
50 2/1/2054 144.492403100775 1.20% 100.763472872476
51 3/1/2054 148.445581395349 2.74% 102.838584060787
52 4/1/2054 150.917777777778 1.67% 109.417983219755
53 5/1/2054 154.131472868217 2.13% 113.394707395992
54 6/1/2054 155.148785529716 0.66% 116.059793256394
55 7/1/2054 154.923565891473 -0.15% 114.462357555756
56 8/1/2054 156.145788113695 0.79% 116.990705020743
57 9/1/2054 160.039689922481 2.49% 121.59335576624
58 10/1/2054 162.039483204134 1.25% 119.675382645333
59 11/1/2054 160.852093023256 -0.73% 121.999531413475
60 12/1/2054 160.422997416021 -0.27% 117.549777219424
61 1/1/2055 161.460361757106 0.65% 120.960158026766
62 2/1/2055 163.771317829457 1.43% 129.47207264707
63 3/1/2055 160.679121447028 -1.89% 126.05280485391
64 4/1/2055 160.708010335917 0.02% 120.758383053326
65 5/1/2055 162.080361757106 0.85% 124.713899649772
66 6/1/2055 159.996899224806 -1.29% 124.913048922857
67 7/1/2055 162.634005167959 1.65% 123.92154407339
68 8/1/2055 165.034521963824 1.48% 127.496940049202
69 9/1/2055 163.80826873385 -0.74% 129.778269703861
70 10/1/2055 163.955400516796 0.09% 125.624209765182
71 11/1/2055 167.56677002584 2.20% 129.251311840293
72 12/1/2055 164.970439276486 -1.55% 122.980735438472
73 1/1/2056 165.514366925065 0.33% 124.929611032789
74 2/1/2056 168.500206718346 1.80% 122.967606936696
75 3/1/2056 173.609354005168 3.03% 123.91629267268
76 4/1/2056 184.222222222222 6.11% 128.55125973024
77 5/1/2056 186.956589147287 1.48% 134.570980759676
78 6/1/2056 191.968733850129 2.68% 135.6697353698
79 7/1/2056 194.195142118863 1.16% 135.753353827261
80 8/1/2056 193.579689922481 -0.32% 140.72420855332
81 9/1/2056 188.061085271318 -2.85% 138.766445973186
82 10/1/2056 190.861343669251 1.49% 140.786619430991
83 11/1/2056 192.651937984496 0.94% 139.41034849103
84 12/1/2056 195.142170542636 1.29% 145.044293545221
85 1/1/2057 197.021757105943 0.96% 148.307635132679
86 2/1/2057 194.487855297158 -1.29% 151.187826445246
87 3/1/2057 194.274625322997 -0.11% 152.028656489721
88 4/1/2057 193.263617571059 -0.52% 154.60951796181
 89 5/1/2057 192.412609819121 -0.44% 156.563039025986
90 6/1/2057 192.771937984496 0.19% 156.271586286573
91 7/1/2057 194.034780361757 0.66% 158.190973246133
92 8/1/2057 198.500103359173 2.30% 153.38351787294
93 9/1/2057 198.034780361757 -0.23% 152.818992296599
94 10/1/2057 199.812403100775 0.90% 159.338404301301
95 11/1/2057 202.909250645995 1.55% 159.915452448567
96 12/1/2057 205.848785529716 1.45% 167.971303114889
97 1/1/2058 204.154056847545 -0.82% 165.694214976187
98 2/1/2058 198.577571059432 -2.73% 167.339923167968
99 3/1/2058 196.85684754522 -0.87% 169.134892326088
100 4/1/2058 195.673746770026 -0.60% 164.349048486587
101 5/1/2058 194.921136950904 -0.38% 171.124365287433
102 6/1/2058 198.661085271318 1.92% 181.32460523605
103 7/1/2058 202.02 1.69% 190.714917613602
104 8/1/2058 198.623875968992 -1.68% 196.427027747593
105 9/1/2058 199.490542635659 0.44% 184.181165245422
106 10/1/2058 204.342945736434 2.43% 195.634672171212
107 11/1/2058 207.385426356589 1.49% 187.545697285026
108 12/1/2058 204.233178294574 -1.52% 190.147968313856
109 1/1/2059 204.632506459948 0.20% 189.169793943115
110 2/1/2059 206.664237726098 0.99% 197.89964169289
111 3/1/2059 208.631989664083 0.95% 208.424458600784
112 4/1/2059 206.404702842377 -1.07% 216.588972866416
113 5/1/2059 210.096950904393 1.79% 218.914131519311
114 6/1/2059 210.222894056848 0.06% 213.408239851668
115 7/1/2059 209.605788113695 -0.29% 222.058508682989
116 8/1/2059 210.257571059432 0.31% 215.81984463933
117 9/1/2059 218.230956072351 3.79% 192.997661106914
118 10/1/2059 230.320258397933 5.54% 186.51319111463
119 11/1/2059 234.956795865633 2.01% 213.612034594612
120 12/1/2059 232.554625322997 -1.02% 220.436633771354
121 1/1/2060 235.950129198966 1.46% 232.263798055366
122 2/1/2060 233.16149870801 -1.18% 237.366543730029
123 3/1/2060 224.821343669251 -3.58% 228.717486760411
124 4/1/2060 226.379689922481 0.69% 241.371746656272
125 5/1/2060 226.360258397933 -0.01% 251.051492003733
126 6/1/2060 222.279018087855 -1.80% 239.670898757034
127 7/1/2060 218.712299741602 -1.60% 253.620840789649
128 8/1/2060 223.61819121447 2.24% 248.976986746272
129 9/1/2060 225.727131782946 0.94% 251.571380674037
130 10/1/2060 229.283772609819 1.58% 246.503577011791
131 11/1/2060 228.754108527132 -0.23% 257.790250976559
132 12/1/2060 226.720361757106 -0.89% 267.488578203455
133 1/1/2061 227.385271317829 0.29% 287.248589191002
WORLD EQUITIES INDEX 3-MONTHS CASH USD 3-MONTHS CASH USD
(holding) return price (holding) return
100
2.79% 100.701013831832 0.70%
-1.04% 101.428409904647 0.72%
0.43% 102.185957110014 0.75%
1.44% 102.94727320695 0.75%
-2.29% 103.663362605058 0.70%
-0.20% 104.386989786304 0.70%
9.52% 105.095541401274 0.68%
-2.38% 105.777710775261 0.65%
2.65% 106.497569064938 0.68%
-3.57% 107.187276222063 0.65%
4.34% 107.895827837033 0.66%
2.69% 108.608148343572 0.66%
-4.54% 109.260166585007 0.60%
-5.70% 109.99510044096 0.67%
-8.29% 110.711189839068 0.65%
2.05% 111.461199261297 0.68%
10.48% 112.188595334112 0.65%
-0.96% 112.931066973203 0.66%
-0.03% 113.666000829156 0.65%
-10.12% 114.363245769419 0.61%
-8.52% 115.075566275958 0.62%
6.13% 115.757735649945 0.59%
-0.07% 116.443673915501 0.59%
1.23% 117.106998831644 0.57%
3.45% 117.676101458561 0.49%
7.82% 118.286661892737 0.52%
-2.57% 118.859533411224 0.48%
2.83% 119.43240492971 0.48%
-0.22% 119.986431990352 0.46%
-4.33% 120.559303508838 0.48%
2.85% 121.124637244187 0.47%
0.00% 121.663588738552 0.44%
2.56% 122.198771341349 0.44%
1.04% 122.684958353748 0.40%
-4.81% 123.144763125165 0.37%
7.20% 123.570647872461 0.35%
-2.07% 123.955074812498 0.31%
-1.74% 124.377190668224 0.34%
-6.60% 124.780462066106 0.32%
2.76% 125.191271247126 0.33%
3.78% 125.571929295594 0.30%
-2.43% 125.948818452493 0.30%
-0.99% 126.306863151547 0.28%
2.19% 126.623450043342 0.25%
-1.49% 126.943805826706 0.25%
-2.43% 127.260392718502 0.25%
1.16% 127.60336185128 0.27%
0.93% 127.942562092489 0.27%
0.35% 128.240304526439 0.23%
2.06% 128.564429201372 0.25%
6.40% 128.877247201598 0.24%
3.63% 129.2051407681 0.25%
2.35% 129.525496551464 0.25%
-1.38% 129.864696792673 0.26%
2.21% 130.203897033882 0.26%
3.93% 130.528021708815 0.25%
-1.58% 130.867221950025 0.26%
1.94% 131.195115516527 0.25%
-3.65% 131.541853540874 0.26%
2.90% 131.888591565221 0.26%
7.04% 132.205178457016 0.24%
-2.64% 132.578298722346 0.28%
-4.20% 132.97403233709 0.30%
3.28% 133.414992650661 0.33%
0.16% 133.86725963894 0.34%
-0.79% 134.35344665134 0.36%
2.89% 134.850940338446 0.37%
1.79% 135.35974070026 0.38%
-3.20% 135.913767760902 0.41%
2.89% 136.490408170957 0.42%
-4.85% 137.123581954547 0.46%
1.58% 137.756755738137 0.46%
-1.57% 138.363547280745 0.44%
0.77% 139.045716654732 0.49%
3.74% 139.716579354012 0.48%
4.68% 140.406286511137 0.49%
0.82% 141.069611427279 0.47%
0.06% 141.748011909697 0.48%
3.66% 142.422643500546 0.48%
-1.39% 143.059586175706 0.45%
1.46% 143.71537330871 0.46%
-0.98% 144.352315983869 0.44%
4.04% 145.011872008442 0.46%
2.25% 145.663890249878 0.45%
1.94% 146.259375117778 0.41%
0.56% 146.881242226661 0.43%
1.70% 147.484264877699 0.41%
 1.26% 148.11743866129 0.43%
-0.19% 148.739305770173 0.42%
1.23% 149.38378622847 0.43%
-3.04% 150.039573361474 0.44%
-0.37% 150.680284928203 0.43%
4.27% 151.339840952776 0.44%
0.36% 151.976783627935 0.42%
5.04% 152.62880186937 0.43%
-1.36% 153.288357893943 0.43%
0.99% 153.891380544982 0.39%
1.07% 154.562243244262 0.44%
-2.83% 155.218030377266 0.42%
4.12% 155.903968642822 0.44%
5.96% 156.559755775826 0.42%
5.18% 157.234387366675 0.43%
3.00% 157.912787849094 0.43%
-6.23% 158.583650548374 0.42%
6.22% 159.273357705499 0.43%
-4.13% 159.944220404779 0.42%
1.39% 160.641465345042 0.44%
-0.51% 161.350016960012 0.44%
4.61% 161.99072852674 0.40%
5.32% 162.710586816417 0.44%
3.92% 163.400293973542 0.42%
1.07% 164.105076696943 0.43%
-2.52% 164.779708287793 0.41%
4.05% 165.476953228056 0.42%
-2.81% 166.181735951457 0.43%
-10.57% 166.860136433875 0.41%
-3.36% 167.530999133155 0.40%
14.53% 168.1453284589 0.37%
3.19% 168.770964459353 0.37%
5.37% 169.400369351374 0.37%
2.20% 169.980778652998 0.34%
-3.64% 170.629028002864 0.38%
5.53% 171.258432894886 0.37%
4.01% 171.91422002789 0.38%
-4.53% 172.551162703049 0.37%
5.82% 173.225794293898 0.39%
-1.83% 173.911732559454 0.40%
1.04% 174.593901933441 0.39%
-2.01% 175.30622243998 0.41%
4.58% 176.01477405495 0.40%
3.76% 176.768552368748 0.43%
7.39% 177.54494403196 0.44%