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 - ###
9 - -
10 - -
11 - -
12 - -
1 - -
2 - -
3 - - 468 396 5.5 864.00 - -
4 468.00 396.00 468 396 0 864.00 864.00 (864.00)
5 936.00 792.00 468 396 0 864.00 1,728.00 (864.00)
6 1,404.00 1,188.00 468 396 0 864.00 2,592.00 (864.00)
7 1,872.00 1,584.00 468 396 0 864.00 3,456.00 (864.00)
8 2,340.00 1,980.00 468 396 0 864.00 4,320.00 (864.00)
9 2,808.00 2,376.00 468 396 0 864.00 5,184.00 (864.00)
10 3,276.00 2,772.00 468 396 0 864.00 6,048.00 (864.00)
11 3,744.00 3,168.00 468 396 0 864.00 6,912.00 (864.00)
12 4,212.00 3,564.00 468 396 0 864.00 7,776.00 (864.00)
1 4,680.00 3,960.00 468 396 0 864.00 8,640.00 (864.00)
2 5,148.00 4,356.00 468 396 0 864.00 9,504.00 (864.00)
3 5,641.74 4,773.78 468 396 5.5 864.00 10,415.52 (911.52)
4 6,109.74 5,169.78 468 396 0 864.00 11,279.52 (864.00)
5 6,577.74 5,565.78 468 396 0 864.00 12,143.52 (864.00)
6 7,045.74 5,961.78 468 396 0 864.00 13,007.52 (864.00)
7 7,513.74 6,357.78 468 396 0 864.00 13,871.52 (864.00)
8 7,981.74 6,753.78 468 396 0 864.00 14,735.52 (864.00)
9 8,449.74 7,149.78 468 396 0 864.00 15,599.52 (864.00)
10 8,917.74 7,545.78 468 396 0 864.00 16,463.52 (864.00)
11 9,385.74 7,941.78 468 396 0 864.00 17,327.52 (864.00)
12 9,853.74 8,337.78 468 396 0 864.00 18,191.52 (864.00)
1 10,321.74 8,733.78 468 396 0 864.00 19,055.52 (864.00)
2 10,789.74 9,129.78 468 396 0 864.00 19,919.52 (864.00)
3 11,283.48 9,547.56 468 396 5.5 864.00 20,831.04 (911.52)
4 11,751.48 9,943.56 468 396 0 864.00 21,695.04 (864.00)
5 12,219.48 10,339.56 468 396 0 864.00 22,559.04 (864.00)
6 12,687.48 10,735.56 468 396 0 864.00 23,423.04 (864.00)
7 13,155.48 11,131.56 468 396 0 864.00 24,287.04 (864.00)
8 13,623.48 11,527.56 468 396 0 864.00 25,151.04 (864.00)
9 14,091.48 11,923.56 468 396 0 864.00 26,015.04 (864.00)
10 14,559.48 12,319.56 468 396 0 864.00 26,879.04 (864.00)
11 15,027.48 12,715.56 468 396 0 864.00 27,743.04 (864.00)
12 15,495.48 13,111.56 468 396 0 864.00 28,607.04 (864.00)
1 15,963.48 13,507.56 468 396 0 864.00 29,471.04 (864.00)
2 16,431.48 13,903.56 468 396 0 864.00 30,335.04 (864.00)
3 16,925.22 14,321.34 468 396 5.5 864.00 31,246.56 (911.52)
4 17,393.22 14,717.34 468 396 0 864.00 32,110.56 (864.00)
5 17,861.22 15,113.34 468 396 0 864.00 32,974.56 (864.00)
6 18,329.22 15,509.34 468 396 0 864.00 33,838.56 (864.00)
7 18,797.22 15,905.34 468 396 0 864.00 34,702.56 (864.00)
8 19,265.22 16,301.34 468 396 0 864.00 35,566.56 (864.00)
9 19,733.22 16,697.34 468 396 0 864.00 36,430.56 (864.00)
10 20,201.22 17,093.34 468 396 0 864.00 37,294.56 (864.00)
11 20,669.22 17,489.34 468 396 0 864.00 38,158.56 (864.00)
12 21,137.22 17,885.34 468 396 0 864.00 39,022.56 (864.00)
1 21,605.22 18,281.34 468 396 0 864.00 39,886.56 (864.00)
2 22,073.22 18,677.34 468 396 0 864.00 40,750.56 (864.00)
3 22,566.96 19,095.12 468 396 5.5 864.00 41,662.08 (911.52)
4 23,034.96 19,491.12 468 396 0 864.00 42,526.08 (864.00)
5 23,502.96 19,887.12 468 396 0 864.00 43,390.08 (864.00)
6 23,970.96 20,283.12 468 396 0 864.00 44,254.08 (864.00)
7 24,438.96 20,679.12 468 396 0 864.00 45,118.08 (864.00)
8 24,906.96 21,075.12 468 396 0 864.00 45,982.08 (864.00)
9 25,374.96 21,471.12 468 396 0 864.00 46,846.08 (864.00)
10 25,842.96 21,867.12 468 396 0 864.00 47,710.08 (864.00)
11 26,310.96 22,263.12 468 396 0 864.00 48,574.08 (864.00)
12 26,778.96 22,659.12 468 396 0 864.00 49,438.08 (864.00)
1 27,246.96 23,055.12 468 396 0 864.00 50,302.08 (864.00)
2 27,714.96 23,451.12 468 396 0 864.00 51,166.08 (864.00)
3 28,208.70 23,868.90 468 396 5.5 864.00 52,077.60 (911.52)
4 28,676.70 24,264.90 468 396 0 864.00 52,941.60 (864.00)
5 29,144.70 24,660.90 468 396 0 864.00 53,805.60 (864.00)
6 29,612.70 25,056.90 468 396 0 864.00 54,669.60 (864.00)
 7 30,080.70 25,452.90 468 396 0 864.00 55,533.60 (864.00)
8 30,548.70 25,848.90 468 396 0 864.00 56,397.60 (864.00)
9 31,016.70 26,244.90 468 396 0 864.00 57,261.60 (864.00)
10 31,484.70 26,640.90 468 396 0 864.00 58,125.60 (864.00)
11 31,952.70 27,036.90 468 396 0 864.00 58,989.60 (864.00)
12 32,420.70 27,432.90 468 396 0 864.00 59,853.60 (864.00)
1 32,888.70 27,828.90 468 396 0 864.00 60,717.60 (864.00)
2 33,356.70 28,224.90 468 396 0 864.00 61,581.60 (864.00)
3 33,850.44 28,642.68 468 396 5.5 864.00 62,493.12 (911.52)
4 34,318.44 29,038.68 468 396 0 864.00 63,357.12 (864.00)
5 34,786.44 29,434.68 468 396 0 864.00 64,221.12 (864.00)
6 35,254.44 29,830.68 468 396 0 864.00 65,085.12 (864.00)
7 35,722.44 30,226.68 468 396 0 864.00 65,949.12 (864.00)
8 36,190.44 30,622.68 468 396 0 864.00 66,813.12 (864.00)
9 36,658.44 31,018.68 468 396 0 864.00 67,677.12 (864.00)
10 37,126.44 31,414.68 468 396 0 864.00 68,541.12 (864.00)
11 37,594.44 31,810.68 468 396 0 864.00 69,405.12 (864.00)
12 38,062.44 32,206.68 468 396 0 864.00 70,269.12 (864.00)
100 5.50% 1.055