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)

9 - - 468 396 0 864.00 - -

10 468.00 396.00 468 396 0 864.00 864.00 (864.00)
11 936.00 792.00 468 396 0 864.00 1,728.00 (864.00)
12 1,404.00 1,188.00 468 396 0 864.00 2,592.00 (864.00)
1 1,872.00 1,584.00 468 396 0 864.00 3,456.00 (864.00)
2 2,340.00 1,980.00 468 396 0 864.00 4,320.00 (864.00)
3 2,833.74 2,397.78 468 396 5.5 864.00 5,231.52 (911.52)
4 3,301.74 2,793.78 468 396 0 864.00 6,095.52 (864.00)
5 3,769.74 3,189.78 468 396 0 864.00 6,959.52 (864.00)
6 4,237.74 3,585.78 468 396 0 864.00 7,823.52 (864.00)
7 4,705.74 3,981.78 468 396 0 864.00 8,687.52 (864.00)
8 5,173.74 4,377.78 468 396 0 864.00 9,551.52 (864.00)
9 5,641.74 4,773.78 468 396 0 864.00 10,415.52 (864.00)
10 6,109.74 5,169.78 468 396 0 864.00 11,279.52 (864.00)
11 6,577.74 5,565.78 468 396 0 864.00 12,143.52 (864.00)
12 7,045.74 5,961.78 468 396 0 864.00 13,007.52 (864.00)
1 7,513.74 6,357.78 468 396 0 864.00 13,871.52 (864.00)
2 7,981.74 6,753.78 468 396 0 864.00 14,735.52 (864.00)
3 8,475.48 7,171.56 468 396 5.5 864.00 15,647.04 (911.52)
4 8,943.48 7,567.56 468 396 0 864.00 16,511.04 (864.00)
5 9,411.48 7,963.56 468 396 0 864.00 17,375.04 (864.00)
6 9,879.48 8,359.56 468 396 0 864.00 18,239.04 (864.00)
7 10,347.48 8,755.56 468 396 0 864.00 19,103.04 (864.00)
8 10,815.48 9,151.56 468 396 0 864.00 19,967.04 (864.00)
9 11,283.48 9,547.56 468 396 0 864.00 20,831.04 (864.00)
10 11,751.48 9,943.56 468 396 0 864.00 21,695.04 (864.00)
11 12,219.48 10,339.56 468 396 0 864.00 22,559.04 (864.00)
12 12,687.48 10,735.56 468 396 0 864.00 23,423.04 (864.00)
1 13,155.48 11,131.56 468 396 0 864.00 24,287.04 (864.00)
2 13,623.48 11,527.56 468 396 0 864.00 25,151.04 (864.00)
3 14,117.22 11,945.34 468 396 5.5 864.00 26,062.56 (911.52)
4 14,585.22 12,341.34 468 396 0 864.00 26,926.56 (864.00)
5 15,053.22 12,737.34 468 396 0 864.00 27,790.56 (864.00)
6 15,521.22 13,133.34 468 396 0 864.00 28,654.56 (864.00)
7 15,989.22 13,529.34 468 396 0 864.00 29,518.56 (864.00)
8 16,457.22 13,925.34 468 396 0 864.00 30,382.56 (864.00)
9 16,925.22 14,321.34 468 396 0 864.00 31,246.56 (864.00)
10 17,393.22 14,717.34 468 396 0 864.00 32,110.56 (864.00)
11 17,861.22 15,113.34 468 396 0 864.00 32,974.56 (864.00)
12 18,329.22 15,509.34 468 396 0 864.00 33,838.56 (864.00)
1 18,797.22 15,905.34 468 396 0 864.00 34,702.56 (864.00)
2 19,265.22 16,301.34 468 396 0 864.00 35,566.56 (864.00)
3 19,758.96 16,719.12 468 396 5.5 864.00 36,478.08 (911.52)
4 20,226.96 17,115.12 468 396 0 864.00 37,342.08 (864.00)
5 20,694.96 17,511.12 468 396 0 864.00 38,206.08 (864.00)
6 21,162.96 17,907.12 468 396 0 864.00 39,070.08 (864.00)
7 21,630.96 18,303.12 468 396 0 864.00 39,934.08 (864.00)
8 22,098.96 18,699.12 468 396 0 864.00 40,798.08 (864.00)
9 22,566.96 19,095.12 468 396 0 864.00 41,662.08 (864.00)
10 23,034.96 19,491.12 468 396 0 864.00 42,526.08 (864.00)
11 23,502.96 19,887.12 468 396 0 864.00 43,390.08 (864.00)
12 23,970.96 20,283.12 468 396 0 864.00 44,254.08 (864.00)
1 24,438.96 20,679.12 468 396 0 864.00 45,118.08 (864.00)
2 24,906.96 21,075.12 468 396 0 864.00 45,982.08 (864.00)
3 25,400.70 21,492.90 468 396 5.5 864.00 46,893.60 (911.52)
4 25,868.70 21,888.90 468 396 0 864.00 47,757.60 (864.00)
5 26,336.70 22,284.90 468 396 0 864.00 48,621.60 (864.00)
6 26,804.70 22,680.90 468 396 0 864.00 49,485.60 (864.00)
 7 27,272.70 23,076.90 468 396 0 864.00 50,349.60 (864.00)
8 27,740.70 23,472.90 468 396 0 864.00 51,213.60 (864.00)
9 28,208.70 23,868.90 468 396 0 864.00 52,077.60 (864.00)
10 28,676.70 24,264.90 468 396 0 864.00 52,941.60 (864.00)
11 29,144.70 24,660.90 468 396 0 864.00 53,805.60 (864.00)
12 29,612.70 25,056.90 468 396 0 864.00 54,669.60 (864.00)
1 30,080.70 25,452.90 468 396 0 864.00 55,533.60 (864.00)
2 30,548.70 25,848.90 468 396 0 864.00 56,397.60 (864.00)
3 31,042.44 26,266.68 468 396 5.5 864.00 57,309.12 (911.52)
4 31,510.44 26,662.68 468 396 0 864.00 58,173.12 (864.00)
5 31,978.44 27,058.68 468 396 0 864.00 59,037.12 (864.00)
6 32,446.44 27,454.68 468 396 0 864.00 59,901.12 (864.00)
7 32,914.44 27,850.68 468 396 0 864.00 60,765.12 (864.00)
8 33,382.44 28,246.68 468 396 0 864.00 61,629.12 (864.00)
9 33,850.44 28,642.68 468 396 0 864.00 62,493.12 (864.00)
10 34,318.44 29,038.68 468 396 0 864.00 63,357.12 (864.00)
11 34,786.44 29,434.68 468 396 0 864.00 64,221.12 (864.00)
12 35,254.44 29,830.68 468 396 0 864.00 65,085.12 (864.00)
100 5.50% 1.055