open #1 #2

3 12,557.29 5,183.10 468 396 0 17,740.39

4 13,025.29 5,579.10 468 396 0 18,604.39
5 13,493.29 5,975.10 468 396 0 19,468.39
6 13,961.29 6,371.10 468 396 0 20,332.39
7 14,429.29 6,767.10 468 396 0 21,196.39
8 14,897.29 7,163.10 468 396 0 22,060.39
9 15,365.29 7,559.10 468 396 0 22,924.39
10 15,833.29 7,955.10 468 396 0 23,788.39
11 16,301.29 8,351.10 468 396 0 24,652.39
12 16,769.29 8,747.10 468 396 0 25,516.39
1 17,237.29 9,143.10 468 396 0 864.00 26,380.39 (864.00)
2 17,705.29 9,539.10 468 396 0 864.00 27,244.39 (864.00)
3 18,199.03 9,956.88 468 396 5.5 864.00 28,155.91 (911.52)
4 18,667.03 10,352.88 468 396 0 864.00 29,019.91 (864.00)
5 19,135.03 10,748.88 468 396 0 864.00 29,883.91 (864.00)
6 19,603.03 11,144.88 468 396 0 864.00 30,747.91 (864.00)
7 20,071.03 11,540.88 468 396 0 864.00 31,611.91 (864.00)
8 20,539.03 11,936.88 468 396 0 864.00 32,475.91 (864.00)
9 21,007.03 12,332.88 468 396 0 864.00 33,339.91 (864.00)
10 21,475.03 12,728.88 468 396 0 864.00 34,203.91 (864.00)
11 21,943.03 13,124.88 468 396 0 864.00 35,067.91 (864.00)
12 22,411.03 13,520.88 468 396 0 864.00 35,931.91 (864.00)
1 22,879.03 13,916.88 468 396 0 864.00 36,795.91 (864.00)
2 23,347.03 14,312.88 468 396 0 864.00 37,659.91 (864.00)
3 23,840.77 14,730.66 468 396 5.5 864.00 38,571.43 (911.52)
4 24,308.77 15,126.66 468 396 0 864.00 39,435.43 (864.00)
5 24,776.77 15,522.66 468 396 0 864.00 40,299.43 (864.00)
6 25,244.77 15,918.66 468 396 0 864.00 41,163.43 (864.00)
7 25,712.77 16,314.66 468 396 0 864.00 42,027.43 (864.00)
8 26,180.77 16,710.66 468 396 0 864.00 42,891.43 (864.00)
9 26,648.77 17,106.66 468 396 0 864.00 43,755.43 (864.00)
10 27,116.77 17,502.66 468 396 0 864.00 44,619.43 (864.00)
11 27,584.77 17,898.66 468 396 0 864.00 45,483.43 (864.00)
12 28,052.77 18,294.66 468 396 0 864.00 46,347.43 (864.00)
1 28,520.77 18,690.66 468 396 0 864.00 47,211.43 (864.00)
2 28,988.77 19,086.66 468 396 0 864.00 48,075.43 (864.00)
3 29,482.51 19,504.44 468 396 5.5 864.00 48,986.95 (911.52)
4 29,950.51 19,900.44 468 396 0 864.00 49,850.95 (864.00)
5 30,418.51 20,296.44 468 396 0 864.00 50,714.95 (864.00)
6 30,886.51 20,692.44 468 396 0 864.00 51,578.95 (864.00)
7 31,354.51 21,088.44 468 396 0 864.00 52,442.95 (864.00)
8 31,822.51 21,484.44 468 396 0 864.00 53,306.95 (864.00)
9 32,290.51 21,880.44 468 396 0 864.00 54,170.95 (864.00)
10 32,758.51 22,276.44 468 396 0 864.00 55,034.95 (864.00)
11 33,226.51 22,672.44 468 396 0 864.00 55,898.95 (864.00)
12 33,694.51 23,068.44 468 396 0 864.00 56,762.95 (864.00)
1 34,162.51 23,464.44 468 396 0 864.00 57,626.95 (864.00)
2 34,630.51 23,860.44 468 396 0 864.00 58,490.95 (864.00)
3 35,124.25 24,278.22 468 396 5.5 864.00 59,402.47 (911.52)
4 35,592.25 24,674.22 468 396 0 864.00 60,266.47 (864.00)
5 36,060.25 25,070.22 468 396 0 864.00 61,130.47 (864.00)
6 36,528.25 25,466.22 468 396 0 864.00 61,994.47 (864.00)
7 36,996.25 25,862.22 468 396 0 864.00 62,858.47 (864.00)
8 37,464.25 26,258.22 468 396 0 864.00 63,722.47 (864.00)
9 37,932.25 26,654.22 468 396 0 864.00 64,586.47 (864.00)
10 38,400.25 27,050.22 468 396 0 864.00 65,450.47 (864.00)
11 38,868.25 27,446.22 468 396 0 864.00 66,314.47 (864.00)
12 39,336.25 27,842.22 468 396 0 864.00 67,178.47 (864.00)
1 39,804.25 28,238.22 468 396 0 864.00 68,042.47 (864.00)
2 40,272.25 28,634.22 468 396 0 864.00 68,906.47 (864.00)
3 40,765.99 29,052.00 468 396 5.5 864.00 69,817.99 (911.52)
4 41,233.99 29,448.00 468 396 0 864.00 70,681.99 (864.00)
5 41,701.99 29,844.00 468 396 0 864.00 71,545.99 (864.00)
6 42,169.99 30,240.00 468 396 0 864.00 72,409.99 (864.00)
7 42,637.99 30,636.00 468 396 0 864.00 73,273.99 (864.00)
8 43,105.99 31,032.00 468 396 0 864.00 74,137.99 (864.00)
9 43,573.99 31,428.00 468 396 0 864.00 75,001.99 (864.00)
10 44,041.99 31,824.00 468 396 0 864.00 75,865.99 (864.00)
11 44,509.99 32,220.00 468 396 0 864.00 76,729.99 (864.00)
12 44,977.99 32,616.00 468 396 0 864.00 77,593.99 (864.00)
1 45,445.99 33,012.00 468 396 0 864.00 78,457.99 (864.00)
2 45,913.99 33,408.00 468 396 0 864.00 79,321.99 (864.00)
3 46,407.73 33,825.78 468 396 5.5 864.00 80,233.51 (911.52)
4 46,875.73 34,221.78 468 396 0 864.00 81,097.51 (864.00)
5 47,343.73 34,617.78 468 396 0 864.00 81,961.51 (864.00)
6 47,811.73 35,013.78 468 396 0 864.00 82,825.51 (864.00)
7 48,279.73 35,409.78 468 396 0 864.00 83,689.51 (864.00)
8 48,747.73 35,805.78 468 396 0 864.00 84,553.51 (864.00)
9 49,215.73 36,201.78 468 396 0 864.00 85,417.51 (864.00)
10 49,683.73 36,597.78 468 396 0 864.00 86,281.51 (864.00)
11 50,151.73 36,993.78 468 396 0 864.00 87,145.51 (864.00)
12 50,619.73 37,389.78 468 396 0 864.00 88,009.51 (864.00)
1 51,087.73 37,785.78 468 396 0 864.00 88,873.51 (864.00)
2 51,555.73 38,181.78 468 396 0 864.00 89,737.51 (864.00)
3 52,049.47 38,599.56 468 396 5.5 864.00 90,649.03 (911.52)
4 52,517.47 38,995.56 468 396 0 864.00 91,513.03 (864.00)
5 52,985.47 39,391.56 468 396 0 864.00 92,377.03 (864.00)
6 53,453.47 39,787.56 468 396 0 864.00 93,241.03 (864.00)
 7 53,921.47 40,183.56 468 396 0 864.00 94,105.03 (864.00)
8 54,389.47 40,579.56 468 396 0 864.00 94,969.03 (864.00)
9 54,857.47 40,975.56 468 396 0 864.00 95,833.03 (864.00)
10 55,325.47 41,371.56 468 396 0 864.00 96,697.03 (864.00)
11 55,793.47 41,767.56 468 396 0 864.00 97,561.03 (864.00)
12 56,261.47 42,163.56 468 396 0 864.00 98,425.03 (864.00)
1 56,729.47 42,559.56 468 396 0 864.00 99,289.03 (864.00)
2 57,197.47 42,955.56 468 396 0 864.00 100,153.03 (864.00)
3 57,691.21 43,373.34 468 396 5.5 864.00 101,064.55 (911.52)
4 58,159.21 43,769.34 468 396 0 864.00 101,928.55 (864.00)
5 58,627.21 44,165.34 468 396 0 864.00 102,792.55 (864.00)
6 59,095.21 44,561.34 468 396 0 864.00 103,656.55 (864.00)
7 59,563.21 44,957.34 468 396 0 864.00 104,520.55 (864.00)
8 60,031.21 45,353.34 468 396 0 864.00 105,384.55 (864.00)
9 60,499.21 45,749.34 468 396 0 864.00 106,248.55 (864.00)
10 60,967.21 46,145.34 468 396 0 864.00 107,112.55 (864.00)
11 61,435.21 46,541.34 468 396 0 864.00 107,976.55 (864.00)
12 61,903.21 46,937.34 468 396 0 864.00 108,840.55 (864.00)
100 5.50% 1.055