Current Mortgage
BreakThru Solution
Put In Your Email Below...
...then press the submit button to check out your results!
* Please Enter the Email
* Enter A Correct Email Address
Mortgage Summary
BreakThru Summary
The BreakThru Finance Solution could save you 20.5 years in mortgage
payments and $46,859 in interest costs
Above Figures Represent Estimates and Are Not A Promise Of Actual Results.Year By Year Cash-Flow Comparison
The following table shows the potential year-by-year breakdown of your cash flows for each of two strategies - your current way of managing your cash flow versus implementing the BreakThru Finance strategies. The table shows an estimate of what your principal and interest payments would be each year as well as your outstanding loan balance at the end of each year.
Current Way Versus The BreakThru Way
In the illustration below, we have referred to the "Current Way" and the "BreakThru Way". The "Current Way" assumes that your minimum mortgage payment will continue to be repaid at the same rate and frequency as it has been and that no additional lump sum payments will be made. The "BreakThru Way" assumes that the entire difference between your income and your expenses will be applied to your loan balance. If you would like to have some of the difference between your expenses and income go to other needs, such as other future/planned living expenses (instead of this money going entirely to repaying the debt within BreakThru Finance Solution), please increase your expenses in the calculator. Please note this will increase the time it will take to pay off the loan balance. Contact BreakThru Finance to obtain a customized analysis and full review of your situation.
Current Way Table
BreakThru Way Table
MONTHLY TABLE
Month | Month Number | Date Value | Principal Balance | Interest | BreakThru Finance Balance | Optimized Principal | BreakThru Finance Interest | High Interest | Low Interest | Principal | Total Payment | Monthly Income | Expenses Withdrawal | Cumulative Interest | Annual Interest Rate Increase | Month # | CC PMT Ref | CC High Interest | CC Low Interest | CC Principal Balance | CC Opt Interest | CC Monthly Expense Payment | Savings | Mortgage Balance | Mortgage Interest |
May 2025 | 0 | 139,500 | 144,000 | 4,500 | 4,500 | 4,500 | 4,500 | 0 | 1 | 1 | 139,500 | 0 | 143,907.19 | 422.87 | |||||||||||
June 2025 | 1 | 138,019.4 | 519.4 | 142,519.96 | 3,980.04 | 519.96 | 17.87 | 502.09 | 3,980.6 | 4,500 | 4,500 | 2,500 | 519.96 | 0 | 2 | 2 | 17.31 | 485.89 | 135,000 | 503.2 | 0 | 16.2 | 143,654.07 | 422.13 | |
July 2025 | 2 | 136,550.41 | 531.02 | 141,051.53 | 3,968.42 | 531.58 | 17.69 | 513.89 | 3,968.98 | 4,500 | 4,500 | 2,500 | 1,051.53 | 0 | 3 | 3 | 16.75 | 485.89 | 138,000 | 502.64 | 7,500 | 28.37 | 143,400.21 | 421.39 | |
August 2025 | 3 | 135,075.78 | 525.36 | 139,577.46 | 3,974.07 | 525.93 | 17.51 | 508.42 | 3,974.64 | 4,500 | 4,500 | 2,500 | 1,577.46 | 0 | 4 | 1 | 17.13 | 497.06 | 133,500 | 514.19 | 0 | 11.18 | 143,145.61 | 420.64 | |
September 2025 | 4 | 133,578.7 | 502.93 | 138,080.95 | 3,996.51 | 503.49 | 17.32 | 486.17 | 3,997.07 | 4,500 | 4,500 | 2,500 | 2,080.95 | 0 | 5 | 2 | 16.57 | 464.29 | 129,000 | 480.86 | 0 | 22.06 | 142,890.26 | 419.89 | |
October 2025 | 5 | 132,092.63 | 513.93 | 136,595.45 | 3,985.5 | 514.5 | 17.14 | 497.36 | 3,986.07 | 4,500 | 4,500 | 2,500 | 2,595.45 | 0 | 6 | 3 | 16.01 | 463.55 | 132,000 | 479.56 | 7,500 | 34.37 | 142,634.16 | 419.14 | |
November 2025 | 6 | 130,584.45 | 491.82 | 135,087.84 | 4,007.61 | 492.39 | 16.95 | 475.44 | 4,008.18 | 4,500 | 4,500 | 2,500 | 3,087.84 | 0 | 7 | 1 | 16.38 | 458.9 | 127,500 | 475.28 | 0 | 16.54 | 142,377.31 | 418.39 | |
December 2025 | 7 | 129,086.86 | 502.41 | 133,590.82 | 3,997.02 | 502.98 | 16.77 | 486.22 | 3,997.59 | 4,500 | 4,500 | 2,500 | 3,590.82 | 0 | 8 | 2 | 15.82 | 457.96 | 123,000 | 473.79 | 0 | 28.62 | 142,119.71 | 417.64 | |
January 2026 | 8 | 127,583.51 | 496.65 | 132,088.04 | 4,002.78 | 497.22 | 16.58 | 480.64 | 4,003.35 | 4,500 | 4,500 | 2,500 | 4,088.04 | 0 | 9 | 3 | 15.27 | 441.21 | 126,000 | 456.48 | 7,500 | 40.17 | 141,861.35 | 416.88 | |
February 2026 | 9 | 126,026.87 | 443.36 | 130,531.98 | 4,056.06 | 443.94 | 16.39 | 427.54 | 4,056.64 | 4,500 | 4,500 | 2,500 | 4,531.98 | 0 | 10 | 1 | 15.64 | 407.14 | 121,500 | 422.78 | 0 | 20.58 | 141,602.24 | 416.13 | |
March 2026 | 10 | 124,511.75 | 484.88 | 129,017.43 | 4,014.55 | 485.45 | 16.2 | 469.25 | 4,015.12 | 4,500 | 4,500 | 2,500 | 5,017.43 | 0 | 11 | 2 | 15.08 | 435.62 | 117,000 | 450.7 | 0 | 34.17 | 141,342.36 | 415.37 | |
April 2026 | 11 | 122,975.34 | 463.59 | 127,481.6 | 4,035.83 | 464.17 | 16.01 | 448.16 | 4,036.41 | 4,500 | 4,500 | 2,500 | 5,481.6 | 0 | 12 | 3 | 14.52 | 404.91 | 120,000 | 419.43 | 7,500 | 44.16 | 141,081.72 | 414.6 | |
May 2026 | 12 | 121,551.88 | 576.54 | 126,058.85 | 3,922.75 | 577.25 | 19.28 | 557.97 | 3,923.46 | 4,500 | 4,500 | 2,500 | 6,058.85 | 0.99 | 13 | 1 | 18.15 | 524.02 | 115,500 | 542.17 | 0 | 34.37 | 140,820.32 | 413.84 | |
June 2026 | 13 | 120,103.36 | 551.48 | 124,611.04 | 3,947.81 | 552.19 | 19.06 | 533.13 | 3,948.52 | 4,500 | 4,500 | 2,500 | 6,611.04 | 0.99 | 14 | 2 | 17.47 | 486.82 | 111,000 | 504.29 | 0 | 47.19 | 140,558.15 | 413.07 | |
July 2026 | 14 | 118,666.43 | 563.07 | 123,174.83 | 3,936.21 | 563.79 | 18.85 | 544.94 | 3,936.93 | 4,500 | 4,500 | 2,500 | 7,174.83 | 0.99 | 15 | 3 | 16.79 | 483.19 | 114,000 | 499.98 | 7,500 | 63.09 | 140,295.21 | 412.3 | |
August 2026 | 15 | 117,222.76 | 556.33 | 121,731.88 | 3,942.95 | 557.05 | 18.63 | 538.43 | 3,943.67 | 4,500 | 4,500 | 2,500 | 7,731.88 | 0.99 | 16 | 1 | 17.24 | 496.8 | 109,500 | 514.04 | 0 | 42.29 | 140,031.5 | 411.53 | |
September 2026 | 16 | 115,754.6 | 531.84 | 120,264.44 | 3,967.44 | 532.56 | 18.41 | 514.15 | 3,968.16 | 4,500 | 4,500 | 2,500 | 8,264.44 | 0.99 | 17 | 2 | 16.56 | 460.5 | 105,000 | 477.06 | 0 | 54.77 | 139,767.02 | 410.76 | |
October 2026 | 17 | 114,297.28 | 542.68 | 118,807.85 | 3,956.59 | 543.41 | 18.19 | 525.22 | 3,957.32 | 4,500 | 4,500 | 2,500 | 8,807.85 | 0.99 | 18 | 3 | 15.88 | 455.97 | 108,000 | 471.85 | 7,500 | 70.84 | 139,501.76 | 409.98 | |
November 2026 | 18 | 112,815.85 | 518.57 | 117,327.14 | 3,980.71 | 519.29 | 17.97 | 501.33 | 3,981.43 | 4,500 | 4,500 | 2,500 | 9,327.14 | 0.99 | 19 | 1 | 16.33 | 453.93 | 103,500 | 470.26 | 0 | 48.31 | 139,235.72 | 409.21 | |
December 2026 | 19 | 111,344.75 | 528.91 | 115,856.78 | 3,970.36 | 529.64 | 17.74 | 511.9 | 3,971.09 | 4,500 | 4,500 | 2,500 | 9,856.78 | 0.99 | 20 | 2 | 15.65 | 449.16 | 99,000 | 464.81 | 0 | 64.09 | 138,968.9 | 408.42 | |
January 2027 | 20 | 109,866.76 | 522.01 | 114,379.53 | 3,977.25 | 522.75 | 17.52 | 505.22 | 3,977.99 | 4,500 | 4,500 | 2,500 | 10,379.53 | 0.99 | 21 | 3 | 14.97 | 428.75 | 102,000 | 443.72 | 7,500 | 78.29 | 138,701.3 | 407.64 | |
February 2027 | 21 | 108,331.99 | 465.23 | 112,845.5 | 4,034.03 | 465.97 | 17.3 | 448.67 | 4,034.77 | 4,500 | 4,500 | 2,500 | 10,845.5 | 0.99 | 22 | 1 | 15.43 | 398.12 | 97,500 | 413.55 | 0 | 51.69 | 138,432.92 | 406.86 | |
March 2027 | 22 | 106,839.88 | 507.88 | 111,354.12 | 3,991.37 | 508.63 | 17.07 | 491.56 | 3,992.12 | 4,500 | 4,500 | 2,500 | 11,354.12 | 0.99 | 23 | 2 | 14.75 | 421.94 | 93,000 | 436.68 | 0 | 71.2 | 138,163.74 | 406.07 | |
April 2027 | 23 | 105,324.61 | 484.73 | 109,839.6 | 4,014.52 | 485.48 | 16.84 | 468.64 | 4,015.27 | 4,500 | 4,500 | 2,500 | 11,839.6 | 0.99 | 24 | 3 | 14.06 | 388.14 | 96,000 | 402.2 | 7,500 | 82.53 | 137,893.78 | 405.28 | |
May 2027 | 24 | 103,906.95 | 582.34 | 108,422.83 | 3,916.77 | 583.23 | 19.59 | 563.64 | 3,917.66 | 4,500 | 4,500 | 2,500 | 12,422.83 | 1.98 | 25 | 1 | 17.12 | 489.59 | 91,500 | 506.71 | 0 | 75.63 | 137,623.03 | 404.49 | |
June 2027 | 25 | 102,462.93 | 555.97 | 106,979.69 | 3,943.14 | 556.86 | 19.34 | 537.52 | 3,944.03 | 4,500 | 4,500 | 2,500 | 12,979.69 | 1.98 | 26 | 2 | 16.32 | 449.99 | 87,000 | 466.31 | 0 | 89.66 | 137,351.48 | 403.69 | |
July 2027 | 26 | 101,029.45 | 566.52 | 105,547.11 | 3,932.58 | 567.42 | 19.08 | 548.34 | 3,933.48 | 4,500 | 4,500 | 2,500 | 13,547.11 | 1.98 | 27 | 3 | 15.52 | 441.43 | 90,000 | 456.95 | 7,500 | 109.57 | 137,079.13 | 402.9 | |
August 2027 | 27 | 99,588.04 | 558.6 | 104,106.6 | 3,940.5 | 559.5 | 18.82 | 540.67 | 3,941.4 | 4,500 | 4,500 | 2,500 | 14,106.6 | 1.98 | 28 | 1 | 16.05 | 457.48 | 85,500 | 473.54 | 0 | 85.06 | 136,805.99 | 402.1 | |
September 2027 | 28 | 98,120.91 | 532.86 | 102,640.37 | 3,966.23 | 533.77 | 18.57 | 515.2 | 3,967.14 | 4,500 | 4,500 | 2,500 | 14,640.37 | 1.98 | 29 | 2 | 15.25 | 418.96 | 81,000 | 434.21 | 0 | 98.66 | 136,532.04 | 401.3 | |
October 2027 | 29 | 96,663.42 | 542.51 | 101,183.79 | 3,956.58 | 543.42 | 18.31 | 525.12 | 3,957.49 | 4,500 | 4,500 | 2,500 | 15,183.79 | 1.98 | 30 | 3 | 14.45 | 409.33 | 84,000 | 423.77 | 7,500 | 118.74 | 136,257.29 | 400.49 | |
November 2027 | 30 | 95,180.64 | 517.22 | 99,701.92 | 3,981.87 | 518.13 | 18.05 | 500.08 | 3,982.78 | 4,500 | 4,500 | 2,500 | 15,701.92 | 1.98 | 31 | 1 | 14.98 | 411.2 | 79,500 | 426.18 | 0 | 91.03 | 135,981.74 | 399.69 | |
December 2027 | 31 | 93,706.9 | 526.26 | 98,229.1 | 3,972.82 | 527.18 | 17.78 | 509.4 | 3,973.74 | 4,500 | 4,500 | 2,500 | 16,229.1 | 1.98 | 32 | 2 | 14.18 | 401.3 | 75,000 | 415.48 | 0 | 110.78 | 135,705.38 | 398.88 | |
January 2028 | 32 | 92,223.59 | 516.69 | 96,746.72 | 3,982.38 | 517.62 | 17.47 | 500.14 | 3,983.31 | 4,500 | 4,500 | 2,500 | 16,746.72 | 1.98 | 33 | 3 | 13.34 | 376.19 | 78,000 | 389.53 | 7,500 | 127.16 | 135,428.2 | 398.07 | |
February 2028 | 33 | 90,699.3 | 475.71 | 95,223.34 | 4,023.37 | 476.63 | 17.21 | 459.42 | 4,024.29 | 4,500 | 4,500 | 2,500 | 17,223.34 | 1.98 | 34 | 1 | 13.87 | 366.05 | 73,500 | 379.93 | 0 | 95.78 | 135,150.22 | 397.26 | |
March 2028 | 34 | 89,199.41 | 500.11 | 93,724.39 | 3,998.96 | 501.04 | 16.94 | 484.11 | 3,999.89 | 4,500 | 4,500 | 2,500 | 17,724.39 | 1.98 | 35 | 2 | 13.07 | 368.19 | 69,000 | 381.26 | 0 | 118.85 | 134,871.41 | 396.44 | |
April 2028 | 35 | 87,675.38 | 475.97 | 92,201.29 | 4,023.09 | 476.91 | 16.67 | 460.24 | 4,024.03 | 4,500 | 4,500 | 2,500 | 18,201.29 | 1.98 | 36 | 3 | 12.27 | 332.7 | 72,000 | 344.98 | 7,500 | 131 | 134,591.79 | 395.62 | |
May 2028 | 36 | 86,232.34 | 556.95 | 90,759.33 | 3,941.96 | 558.04 | 18.89 | 539.15 | 3,943.05 | 4,500 | 4,500 | 2,500 | 18,759.33 | 2.97 | 37 | 1 | 14.75 | 414.96 | 67,500 | 429.71 | 0 | 127.24 | 134,311.35 | 394.8 | |
June 2028 | 37 | 84,762.45 | 530.12 | 89,290.54 | 3,968.8 | 531.2 | 18.6 | 512.61 | 3,969.88 | 4,500 | 4,500 | 2,500 | 19,290.54 | 2.97 | 38 | 2 | 13.83 | 361.48 | 63,000 | 375.31 | 0 | 154.81 | 134,030.09 | 393.98 | |
July 2028 | 38 | 83,300.9 | 538.45 | 87,830.09 | 3,960.45 | 539.55 | 18.3 | 521.25 | 3,961.55 | 4,500 | 4,500 | 2,500 | 19,830.09 | 2.97 | 39 | 3 | 12.91 | 359.63 | 66,000 | 372.54 | 7,500 | 165.91 | 133,748 | 393.15 | |
August 2028 | 39 | 81,830.07 | 529.17 | 86,360.36 | 3,969.73 | 530.27 | 18 | 512.28 | 3,970.83 | 4,500 | 4,500 | 2,500 | 20,360.36 | 2.97 | 40 | 1 | 13.52 | 378.07 | 61,500 | 391.6 | 0 | 137.57 | 133,465.09 | 392.33 | |
September 2028 | 40 | 80,333.12 | 503.05 | 84,864.52 | 3,995.84 | 504.16 | 17.7 | 486.47 | 3,996.95 | 4,500 | 4,500 | 2,500 | 20,864.52 | 2.97 | 41 | 2 | 12.6 | 338.73 | 57,000 | 351.33 | 0 | 151.72 | 133,181.34 | 391.5 | |
October 2028 | 41 | 78,843.44 | 510.31 | 83,375.96 | 3,988.57 | 511.43 | 17.39 | 494.04 | 3,989.69 | 4,500 | 4,500 | 2,500 | 21,375.96 | 2.97 | 42 | 3 | 11.68 | 322.75 | 60,000 | 334.43 | 7,500 | 175.89 | 132,896.77 | 390.67 | |
November 2028 | 42 | 77,328.13 | 484.69 | 81,861.77 | 4,014.18 | 485.82 | 17.09 | 468.73 | 4,015.31 | 4,500 | 4,500 | 2,500 | 21,861.77 | 2.97 | 43 | 1 | 12.3 | 329.82 | 55,500 | 342.11 | 0 | 142.58 | 132,611.35 | 389.83 | |
December 2028 | 43 | 75,819.35 | 491.22 | 80,354.13 | 4,007.64 | 492.36 | 16.77 | 475.58 | 4,008.78 | 4,500 | 4,500 | 2,500 | 22,354.13 | 2.97 | 44 | 2 | 11.37 | 313.52 | 51,000 | 324.9 | 0 | 166.33 | 132,325.1 | 388.99 | |
January 2029 | 44 | 74,302.31 | 482.96 | 78,838.24 | 4,015.89 | 484.11 | 16.51 | 467.59 | 4,017.04 | 4,500 | 4,500 | 2,500 | 22,838.24 | 2.97 | 45 | 3 | 10.48 | 286.64 | 54,000 | 297.12 | 7,500 | 185.84 | 132,038.01 | 388.15 | |
February 2029 | 45 | 72,729.8 | 427.49 | 77,266.86 | 4,071.38 | 428.62 | 16.2 | 412.42 | 4,072.51 | 4,500 | 4,500 | 2,500 | 23,266.86 | 2.97 | 46 | 1 | 11.1 | 274.62 | 49,500 | 285.72 | 0 | 141.77 | 131,750.08 | 387.31 | |
March 2029 | 46 | 71,193.08 | 463.28 | 75,731.3 | 4,035.56 | 464.44 | 15.88 | 448.56 | 4,036.72 | 4,500 | 4,500 | 2,500 | 23,731.3 | 2.97 | 47 | 2 | 10.17 | 277.4 | 45,000 | 287.57 | 0 | 175.71 | 131,461.31 | 386.47 | |
April 2029 | 47 | 69,631.94 | 438.86 | 74,171.32 | 4,059.98 | 440.02 | 15.56 | 424.46 | 4,061.14 | 4,500 | 4,500 | 2,500 | 24,171.32 | 2.97 | 48 | 3 | 9.25 | 241.34 | 48,000 | 250.58 | 7,500 | 188.28 | 131,171.68 | 385.62 | |
May 2029 | 48 | 68,134.04 | 502.09 | 72,674.75 | 3,996.58 | 503.42 | 17.25 | 486.17 | 3,997.91 | 4,500 | 4,500 | 2,500 | 24,674.75 | 3.96 | 49 | 1 | 11.16 | 303.55 | 43,500 | 314.71 | 0 | 187.38 | 130,881.21 | 384.77 | |
June 2029 | 49 | 66,609.48 | 475.44 | 71,151.53 | 4,023.22 | 476.78 | 16.9 | 459.87 | 4,024.56 | 4,500 | 4,500 | 2,500 | 25,151.53 | 3.96 | 50 | 2 | 10.12 | 263.07 | 39,000 | 273.19 | 0 | 202.25 | 130,589.89 | 383.92 | |
July 2029 | 50 | 65,089.78 | 480.3 | 69,633.18 | 4,018.35 | 481.65 | 16.55 | 465.1 | 4,019.7 | 4,500 | 4,500 | 2,500 | 25,633.18 | 3.96 | 51 | 3 | 9.07 | 240.74 | 42,000 | 249.82 | 7,500 | 230.48 | 130,297.71 | 383.06 | |
August 2029 | 51 | 63,559.12 | 469.34 | 68,103.88 | 4,029.3 | 470.7 | 16.2 | 454.5 | 4,030.66 | 4,500 | 4,500 | 2,500 | 26,103.88 | 3.96 | 52 | 1 | 9.77 | 261.68 | 37,500 | 271.45 | 0 | 197.89 | 130,004.67 | 382.21 | |
September 2029 | 52 | 62,002.65 | 443.52 | 66,548.76 | 4,055.12 | 444.88 | 15.84 | 429.04 | 4,056.48 | 4,500 | 4,500 | 2,500 | 26,548.76 | 3.96 | 53 | 2 | 8.72 | 222.6 | 33,000 | 231.32 | 0 | 212.2 | 129,710.78 | 381.35 | |
October 2029 | 53 | 60,449.73 | 447.08 | 64,997.22 | 4,051.54 | 448.46 | 15.48 | 432.98 | 4,052.92 | 4,500 | 4,500 | 2,500 | 26,997.22 | 3.96 | 54 | 3 | 7.68 | 198.88 | 36,000 | 206.55 | 7,500 | 240.53 | 129,416.02 | 380.48 | |
November 2029 | 54 | 58,871.55 | 421.82 | 63,420.42 | 4,076.8 | 423.2 | 15.12 | 408.08 | 4,078.18 | 4,500 | 4,500 | 2,500 | 27,420.42 | 3.96 | 55 | 1 | 8.37 | 212.48 | 31,500 | 220.86 | 0 | 200.97 | 129,120.4 | 379.62 | |
December 2029 | 55 | 57,296.05 | 424.5 | 61,846.32 | 4,074.1 | 425.9 | 14.75 | 411.15 | 4,075.5 | 4,500 | 4,500 | 2,500 | 27,846.32 | 3.96 | 56 | 2 | 7.33 | 188.41 | 27,000 | 195.74 | 0 | 228.77 | 128,823.91 | 378.75 | |
January 2030 | 56 | 55,709.2 | 413.14 | 60,260.87 | 4,085.45 | 414.55 | 14.39 | 400.17 | 4,086.86 | 4,500 | 4,500 | 2,500 | 28,260.87 | 3.96 | 57 | 3 | 6.28 | 157.01 | 30,000 | 163.29 | 7,500 | 249.86 | 128,526.55 | 377.88 | |
February 2030 | 57 | 54,072.03 | 362.83 | 58,625.09 | 4,135.79 | 364.21 | 14.02 | 350.19 | 4,137.17 | 4,500 | 4,500 | 2,500 | 28,625.09 | 3.96 | 58 | 1 | 6.98 | 160.15 | 25,500 | 167.13 | 0 | 195.7 | 128,228.32 | 377.01 | |
March 2030 | 58 | 52,461.92 | 389.9 | 57,016.41 | 4,108.67 | 391.33 | 13.64 | 377.69 | 4,110.1 | 4,500 | 4,500 | 2,500 | 29,016.41 | 3.96 | 59 | 2 | 5.93 | 146.54 | 21,000 | 152.47 | 0 | 237.43 | 127,929.21 | 376.14 | |
April 2030 | 59 | 50,828.01 | 366.08 | 55,383.92 | 4,132.49 | 367.51 | 13.26 | 354.25 | 4,133.92 | 4,500 | 4,500 | 2,500 | 29,383.92 | 3.96 | 60 | 3 | 4.88 | 111.3 | 24,000 | 116.19 | 7,500 | 249.9 | 127,629.23 | 375.26 | |
May 2030 | 60 | 49,237.25 | 409.24 | 53,794.78 | 4,089.14 | 410.86 | 14.38 | 396.48 | 4,090.76 | 4,500 | 4,500 | 2,500 | 29,794.78 | 4.95 | 61 | 1 | 6.23 | 151.94 | 19,500 | 158.17 | 0 | 251.07 | 127,328.36 | 374.38 | |
June 2030 | 61 | 47,620.89 | 383.65 | 52,180.05 | 4,114.74 | 385.26 | 13.97 | 371.29 | 4,116.35 | 4,500 | 4,500 | 2,500 | 30,180.05 | 4.95 | 62 | 2 | 5.06 | 112.98 | 15,000 | 118.05 | 0 | 265.6 | 127,026.62 | 373.5 | |
July 2030 | 62 | 46,004.31 | 383.42 | 50,565.11 | 4,114.94 | 385.06 | 13.55 | 371.51 | 4,116.58 | 4,500 | 4,500 | 2,500 | 30,565.11 | 4.95 | 63 | 3 | 3.9 | 81.81 | 18,000 | 85.71 | 7,500 | 297.71 | 126,723.98 | 372.61 | |
August 2030 | 63 | 44,374.72 | 370.4 | 48,937.17 | 4,127.94 | 372.06 | 13.13 | 358.93 | 4,129.6 | 4,500 | 4,500 | 2,500 | 30,937.17 | 4.95 | 64 | 1 | 4.68 | 105.19 | 13,500 | 109.86 | 0 | 260.54 | 126,420.46 | 371.72 | |
September 2030 | 64 | 42,720.48 | 345.76 | 47,284.59 | 4,152.59 | 347.41 | 12.71 | 334.7 | 4,154.24 | 4,500 | 4,500 | 2,500 | 31,284.59 | 4.95 | 65 | 2 | 3.51 | 67.79 | 9,000 | 71.29 | 0 | 274.46 | 126,116.06 | 370.83 | |
October 2030 | 65 | 41,064.44 | 343.96 | 45,630.24 | 4,154.35 | 345.65 | 12.28 | 333.37 | 4,156.04 | 4,500 | 4,500 | 2,500 | 31,630.24 | 4.95 | 66 | 3 | 2.34 | 35.06 | 12,000 | 37.4 | 7,500 | 306.56 | 125,810.75 | 369.94 | |
November 2030 | 66 | 39,384.4 | 319.97 | 43,951.88 | 4,178.35 | 321.65 | 11.85 | 309.8 | 4,180.03 | 4,500 | 4,500 | 2,500 | 31,951.88 | 4.95 | 67 | 1 | 3.12 | 56.49 | 7,500 | 59.61 | 0 | 260.36 | 125,504.56 | 369.04 | |
December 2030 | 67 | 37,701.51 | 317.1 | 42,270.7 | 4,181.18 | 318.82 | 11.42 | 307.4 | 4,182.9 | 4,500 | 4,500 | 2,500 | 32,270.7 | 4.95 | 68 | 2 | 1.95 | 23.38 | 3,000 | 25.32 | 0 | 291.78 | 125,197.46 | 368.15 | |
January 2031 | 68 | 36,005.06 | 303.55 | 40,575.98 | 4,194.72 | 305.28 | 10.98 | 294.3 | 4,196.45 | 4,500 | 4,500 | 2,500 | 32,575.98 | 4.95 | 69 | 3 | 0.78 | 0 | 0 | 0.78 | 7,500 | 302.77 | 124,889.46 | 367.25 | |
February 2031 | 69 | 34,266.9 | 261.84 | 38,839.5 | 4,236.47 | 263.53 | 10.54 | 252.99 | 4,238.16 | 4,500 | 4,500 | 2,500 | 32,839.5 | 4.95 | 70 | 1 | 0 | 0 | 0 | 0 | 0 | 261.84 | 124,580.56 | 366.34 | |
March 2031 | 70 | 32,542.8 | 275.9 | 37,117.16 | 4,222.35 | 277.65 | 10.09 | 267.57 | 4,224.1 | 4,500 | 4,500 | 2,500 | 33,117.16 | 4.95 | 71 | 2 | 0 | 0 | 0 | 0 | 0 | 275.9 | 124,270.76 | 365.44 | |
April 2031 | 71 | 30,796.37 | 253.57 | 35,372.47 | 4,244.69 | 255.31 | 9.64 | 245.67 | 4,246.43 | 4,500 | 4,500 | 2,500 | 33,372.47 | 4.95 | 72 | 3 | 0 | 0 | 0 | 0 | 7,500 | 253.57 | 123,960.04 | 364.53 | |
May 2031 | 72 | 29,070.22 | 273.85 | 33,648.29 | 4,224.18 | 275.82 | 10.15 | 265.67 | 4,226.15 | 4,500 | 4,500 | 2,500 | 33,648.29 | 5.94 | 73 | 1 | 0 | 0 | 0 | 0 | 0 | 273.85 | 123,648.41 | 363.62 | |
June 2031 | 73 | 27,320.38 | 250.16 | 31,900.42 | 4,247.87 | 252.13 | 9.65 | 242.47 | 4,249.84 | 4,500 | 4,500 | 2,500 | 33,900.42 | 5.94 | 74 | 2 | 0 | 0 | 0 | 0 | 0 | 250.16 | 123,335.87 | 362.7 | |
July 2031 | 74 | 25,563.33 | 242.94 | 30,145.36 | 4,255.06 | 244.94 | 9.15 | 235.79 | 4,257.06 | 4,500 | 4,500 | 2,500 | 34,145.36 | 5.94 | 75 | 3 | 0 | 0 | 0 | 0 | 7,500 | 242.94 | 123,022.42 | 361.79 | |
August 2031 | 75 | 23,790.64 | 227.32 | 28,374.7 | 4,270.66 | 229.34 | 8.65 | 220.69 | 4,272.68 | 4,500 | 4,500 | 2,500 | 34,374.7 | 5.94 | 76 | 1 | 0 | 0 | 0 | 0 | 0 | 227.32 | 122,708.04 | 360.87 | |
September 2031 | 76 | 21,995.37 | 204.73 | 26,581.44 | 4,293.26 | 206.74 | 8.14 | 198.6 | 4,295.27 | 4,500 | 4,500 | 2,500 | 34,581.44 | 5.94 | 77 | 2 | 0 | 0 | 0 | 0 | 0 | 204.73 | 122,392.74 | 359.94 | |
October 2031 | 77 | 20,190.96 | 195.59 | 24,779.09 | 4,302.35 | 197.65 | 7.62 | 190.02 | 4,304.41 | 4,500 | 4,500 | 2,500 | 34,779.09 | 5.94 | 78 | 3 | 0 | 0 | 0 | 0 | 7,500 | 195.59 | 122,076.51 | 359.02 | |
November 2031 | 78 | 18,364.72 | 173.75 | 22,954.89 | 4,324.2 | 175.8 | 7.11 | 168.69 | 4,326.25 | 4,500 | 4,500 | 2,500 | 34,954.89 | 5.94 | 79 | 1 | 0 | 0 | 0 | 0 | 0 | 173.75 | 121,759.36 | 358.09 | |
December 2031 | 79 | 16,528.02 | 163.31 | 21,120.29 | 4,334.6 | 165.4 | 6.58 | 158.81 | 4,336.69 | 4,500 | 4,500 | 2,500 | 35,120.29 | 5.94 | 80 | 2 | 0 | 0 | 0 | 0 | 0 | 163.31 | 121,441.28 | 357.16 | |
January 2032 | 80 | 14,674.59 | 146.57 | 19,268.96 | 4,351.32 | 148.68 | 6.04 | 142.63 | 4,353.43 | 4,500 | 4,500 | 2,500 | 35,268.96 | 5.94 | 81 | 3 | 0 | 0 | 0 | 0 | 7,500 | 146.57 | 121,122.27 | 356.23 | |
February 2032 | 81 | 12,796.33 | 121.74 | 17,392.77 | 4,376.19 | 123.81 | 5.51 | 118.3 | 4,378.26 | 4,500 | 4,500 | 2,500 | 35,392.77 | 5.94 | 82 | 1 | 0 | 0 | 0 | 0 | 0 | 121.74 | 120,802.32 | 355.29 | |
March 2032 | 82 | 10,909.81 | 113.48 | 15,508.39 | 4,384.38 | 115.62 | 4.98 | 110.65 | 4,386.52 | 4,500 | 4,500 | 2,500 | 35,508.39 | 5.94 | 83 | 2 | 0 | 0 | 0 | 0 | 0 | 113.48 | 120,481.43 | 354.35 | |
April 2032 | 83 | 9,003.44 | 93.63 | 13,604.16 | 4,404.24 | 95.76 | 4.44 | 91.32 | 4,406.37 | 4,500 | 4,500 | 2,500 | 35,604.16 | 5.94 | 84 | 3 | 0 | 0 | 0 | 0 | 7,500 | 93.63 | 120,159.6 | 353.41 | |
May 2032 | 84 | 7,090.83 | 87.39 | 11,693.93 | 4,410.22 | 89.78 | 4.26 | 85.52 | 4,412.61 | 4,500 | 4,500 | 2,500 | 35,693.93 | 6.93 | 85 | 1 | 0 | 0 | 0 | 0 | 0 | 87.39 | 119,836.82 | 352.47 | |
June 2032 | 85 | 5,157.44 | 66.61 | 9,762.92 | 4,431.02 | 68.98 | 3.66 | 65.32 | 4,433.39 | 4,500 | 4,500 | 2,500 | 35,762.92 | 6.93 | 86 | 2 | 0 | 0 | 0 | 0 | 0 | 66.61 | 119,513.1 | 351.52 | |
July 2032 | 86 | 3,207.5 | 50.06 | 7,815.41 | 4,447.51 | 52.49 | 3.06 | 49.44 | 4,449.94 | 4,500 | 4,500 | 2,500 | 35,815.41 | 6.93 | 87 | 3 | 0 | 0 | 0 | 0 | 7,500 | 50.06 | 119,188.43 | 350.57 | |
August 2032 | 87 | 1,238.63 | 31.13 | 5,849 | 4,466.41 | 33.59 | 2.45 | 31.14 | 4,468.87 | 4,500 | 4,500 | 2,500 | 35,849 | 6.93 | 88 | 1 | 0 | 0 | 0 | 0 | 0 | 31.13 | 118,862.8 | 349.62 | |
September 2032 | 88 | 0 | 11.64 | 3,863.08 | 4,485.92 | 14.08 | 1.83 | 12.25 | 4,488.36 | 4,500 | 4,500 | 2,500 | 35,863.08 | 6.93 | 89 | 2 | 0 | 0 | 0 | 0 | 0 | 11.64 | 118,536.23 | 348.66 | |
October 2032 | 89 | 0 | 0 | 1,863.08 | 4,500 | 0 | 1.21 | -5.98 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 6.93 | 90 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 118,208.69 | 347.71 | |
November 2032 | 90 | 0 | 0 | 4,500 | 0 | 0.58 | -23.94 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 6.93 | 91 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 117,880.19 | 346.75 | ||
December 2032 | 91 | 0 | 0 | 4,500 | 0 | 0 | -42.27 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 6.93 | 92 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 117,550.73 | 345.78 | ||
January 2033 | 92 | 0 | 0 | 4,500 | 0 | 0 | -42.39 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 6.93 | 93 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 117,220.3 | 344.82 | ||
February 2033 | 93 | 0 | 0 | 4,500 | 0 | 0 | -38.15 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 6.93 | 94 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 116,888.91 | 343.85 | ||
March 2033 | 94 | 0 | 0 | 4,500 | 0 | 0 | -42.39 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 6.93 | 95 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 116,556.54 | 342.87 | ||
April 2033 | 95 | 0 | 0 | 4,500 | 0 | 0 | -40.97 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 6.93 | 96 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 116,223.2 | 341.9 | ||
May 2033 | 96 | 0 | 0 | 4,500 | 0 | 0 | -46.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 97 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 115,888.87 | 340.92 | ||
June 2033 | 97 | 0 | 0 | 4,500 | 0 | 0 | -44.51 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 98 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 115,553.57 | 339.94 | ||
July 2033 | 98 | 0 | 0 | 4,500 | 0 | 0 | -46.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 99 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 115,217.29 | 338.96 | ||
August 2033 | 99 | 0 | 0 | 4,500 | 0 | 0 | -46.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 100 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 114,880.01 | 337.97 | ||
September 2033 | 100 | 0 | 0 | 4,500 | 0 | 0 | -44.51 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 101 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 114,541.75 | 336.98 | ||
October 2033 | 101 | 0 | 0 | 4,500 | 0 | 0 | -46.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 102 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 114,202.5 | 335.99 | ||
November 2033 | 102 | 0 | 0 | 4,500 | 0 | 0 | -44.51 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 103 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 113,862.25 | 334.99 | ||
December 2033 | 103 | 0 | 0 | 4,500 | 0 | 0 | -46.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 104 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 113,521 | 334 | ||
January 2034 | 104 | 0 | 0 | 4,500 | 0 | 0 | -46.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 105 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 113,178.76 | 332.99 | ||
February 2034 | 105 | 0 | 0 | 4,500 | 0 | 0 | -41.44 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 106 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 112,835.5 | 331.99 | ||
March 2034 | 106 | 0 | 0 | 4,500 | 0 | 0 | -46.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 107 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 112,491.25 | 330.98 | ||
April 2034 | 107 | 0 | 0 | 4,500 | 0 | 0 | -44.51 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 7.92 | 108 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 112,145.98 | 329.97 | ||
May 2034 | 108 | 0 | 0 | 4,500 | 0 | 0 | -49.71 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 109 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 111,799.7 | 328.96 | ||
June 2034 | 109 | 0 | 0 | 4,500 | 0 | 0 | -48.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 110 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 111,452.4 | 327.95 | ||
July 2034 | 110 | 0 | 0 | 4,500 | 0 | 0 | -49.71 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 111 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 111,104.08 | 326.93 | ||
August 2034 | 111 | 0 | 0 | 4,500 | 0 | 0 | -49.71 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 112 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 110,754.75 | 325.91 | ||
September 2034 | 112 | 0 | 0 | 4,500 | 0 | 0 | -48.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 113 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 110,404.38 | 324.88 | ||
October 2034 | 113 | 0 | 0 | 4,500 | 0 | 0 | -49.71 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 114 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 110,052.99 | 323.85 | ||
November 2034 | 114 | 0 | 0 | 4,500 | 0 | 0 | -48.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 115 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 109,700.57 | 322.82 | ||
December 2034 | 115 | 0 | 0 | 4,500 | 0 | 0 | -49.71 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 116 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 109,347.12 | 321.79 | ||
January 2035 | 116 | 0 | 0 | 4,500 | 0 | 0 | -49.71 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 117 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 108,992.63 | 320.75 | ||
February 2035 | 117 | 0 | 0 | 4,500 | 0 | 0 | -44.74 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 118 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 108,637.1 | 319.71 | ||
March 2035 | 118 | 0 | 0 | 4,500 | 0 | 0 | -49.71 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 119 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 108,280.52 | 318.67 | ||
April 2035 | 119 | 0 | 0 | 4,500 | 0 | 0 | -48.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 8.91 | 120 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 107,922.9 | 317.62 | ||
May 2035 | 120 | 0 | 0 | 4,500 | 0 | 0 | -53.37 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 121 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 107,564.23 | 316.57 | ||
June 2035 | 121 | 0 | 0 | 4,500 | 0 | 0 | -51.59 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 122 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 107,204.51 | 315.52 | ||
July 2035 | 122 | 0 | 0 | 4,500 | 0 | 0 | -53.37 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 123 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 106,843.74 | 314.47 | ||
August 2035 | 123 | 0 | 0 | 4,500 | 0 | 0 | -53.37 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 124 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 106,481.9 | 313.41 | ||
September 2035 | 124 | 0 | 0 | 4,500 | 0 | 0 | -51.59 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 125 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 106,119.01 | 312.35 | ||
October 2035 | 125 | 0 | 0 | 4,500 | 0 | 0 | -53.37 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 126 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 105,755.05 | 311.28 | ||
November 2035 | 126 | 0 | 0 | 4,500 | 0 | 0 | -51.59 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 127 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 105,390.02 | 310.21 | ||
December 2035 | 127 | 0 | 0 | 4,500 | 0 | 0 | -53.37 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 128 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 105,023.92 | 309.14 | ||
January 2036 | 128 | 0 | 0 | 4,500 | 0 | 0 | -53.23 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 129 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 104,656.75 | 308.07 | ||
February 2036 | 129 | 0 | 0 | 4,500 | 0 | 0 | -49.68 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 130 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 104,288.5 | 306.99 | ||
March 2036 | 130 | 0 | 0 | 4,500 | 0 | 0 | -53.23 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 131 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 103,919.17 | 305.91 | ||
April 2036 | 131 | 0 | 0 | 4,500 | 0 | 0 | -51.45 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 9.9 | 132 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 103,548.75 | 304.83 | ||
May 2036 | 132 | 0 | 0 | 4,500 | 0 | 0 | -56.88 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 133 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 103,177.25 | 303.74 | ||
June 2036 | 133 | 0 | 0 | 4,500 | 0 | 0 | -54.98 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 134 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 102,804.66 | 302.65 | ||
July 2036 | 134 | 0 | 0 | 4,500 | 0 | 0 | -56.88 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 135 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 102,430.98 | 301.56 | ||
August 2036 | 135 | 0 | 0 | 4,500 | 0 | 0 | -56.88 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 136 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 102,056.2 | 300.46 | ||
September 2036 | 136 | 0 | 0 | 4,500 | 0 | 0 | -54.98 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 137 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 101,680.33 | 299.36 | ||
October 2036 | 137 | 0 | 0 | 4,500 | 0 | 0 | -56.88 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 138 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 101,303.34 | 298.26 | ||
November 2036 | 138 | 0 | 0 | 4,500 | 0 | 0 | -54.98 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 139 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 100,925.26 | 297.16 | ||
December 2036 | 139 | 0 | 0 | 4,500 | 0 | 0 | -56.88 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 140 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 100,546.06 | 296.05 | ||
January 2037 | 140 | 0 | 0 | 4,500 | 0 | 0 | -57.03 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 141 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 100,165.76 | 294.94 | ||
February 2037 | 141 | 0 | 0 | 4,500 | 0 | 0 | -51.33 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 142 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 99,784.33 | 293.82 | ||
March 2037 | 142 | 0 | 0 | 4,500 | 0 | 0 | -57.03 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 143 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 99,401.79 | 292.7 | ||
April 2037 | 143 | 0 | 0 | 4,500 | 0 | 0 | -55.13 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 10.89 | 144 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 99,018.13 | 291.58 | ||
May 2037 | 144 | 0 | 0 | 4,500 | 0 | 0 | -60.69 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 145 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 98,633.34 | 290.45 | ||
June 2037 | 145 | 0 | 0 | 4,500 | 0 | 0 | -58.67 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 146 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 98,247.42 | 289.32 | ||
July 2037 | 146 | 0 | 0 | 4,500 | 0 | 0 | -60.69 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 147 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 97,860.37 | 288.19 | ||
August 2037 | 147 | 0 | 0 | 4,500 | 0 | 0 | -60.69 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 148 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 97,472.18 | 287.06 | ||
September 2037 | 148 | 0 | 0 | 4,500 | 0 | 0 | -58.67 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 149 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 97,082.86 | 285.92 | ||
October 2037 | 149 | 0 | 0 | 4,500 | 0 | 0 | -60.69 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 150 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 96,692.39 | 284.78 | ||
November 2037 | 150 | 0 | 0 | 4,500 | 0 | 0 | -58.67 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 151 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 96,300.78 | 283.63 | ||
December 2037 | 151 | 0 | 0 | 4,500 | 0 | 0 | -60.69 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 152 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 95,908.02 | 282.48 | ||
January 2038 | 152 | 0 | 0 | 4,500 | 0 | 0 | -60.69 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 153 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 95,514.11 | 281.33 | ||
February 2038 | 153 | 0 | 0 | 4,500 | 0 | 0 | -54.63 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 154 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 95,119.04 | 280.17 | ||
March 2038 | 154 | 0 | 0 | 4,500 | 0 | 0 | -60.69 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 155 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 94,722.81 | 279.02 | ||
April 2038 | 155 | 0 | 0 | 4,500 | 0 | 0 | -58.67 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 11.88 | 156 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 94,325.42 | 277.85 | ||
May 2038 | 156 | 0 | 0 | 4,500 | 0 | 0 | -64.36 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 157 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 93,926.87 | 276.69 | ||
June 2038 | 157 | 0 | 0 | 4,500 | 0 | 0 | -62.21 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 158 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 93,527.14 | 275.52 | ||
July 2038 | 158 | 0 | 0 | 4,500 | 0 | 0 | -64.36 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 159 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 93,126.25 | 274.35 | ||
August 2038 | 159 | 0 | 0 | 4,500 | 0 | 0 | -64.36 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 160 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 92,724.17 | 273.17 | ||
September 2038 | 160 | 0 | 0 | 4,500 | 0 | 0 | -62.21 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 161 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 92,320.92 | 271.99 | ||
October 2038 | 161 | 0 | 0 | 4,500 | 0 | 0 | -64.36 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 162 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 91,916.49 | 270.81 | ||
November 2038 | 162 | 0 | 0 | 4,500 | 0 | 0 | -62.21 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 163 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 91,510.87 | 269.62 | ||
December 2038 | 163 | 0 | 0 | 4,500 | 0 | 0 | -64.36 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 164 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 91,104.06 | 268.43 | ||
January 2039 | 164 | 0 | 0 | 4,500 | 0 | 0 | -64.36 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 165 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 90,696.05 | 267.24 | ||
February 2039 | 165 | 0 | 0 | 4,500 | 0 | 0 | -57.92 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 166 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 90,286.85 | 266.04 | ||
March 2039 | 166 | 0 | 0 | 4,500 | 0 | 0 | -64.36 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 167 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 89,876.45 | 264.84 | ||
April 2039 | 167 | 0 | 0 | 4,500 | 0 | 0 | -62.21 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 12.87 | 168 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 89,464.84 | 263.64 | ||
May 2039 | 168 | 0 | 0 | 4,500 | 0 | 0 | -68.02 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 169 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 89,052.03 | 262.43 | ||
June 2039 | 169 | 0 | 0 | 4,500 | 0 | 0 | -65.75 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 170 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 88,638.01 | 261.22 | ||
July 2039 | 170 | 0 | 0 | 4,500 | 0 | 0 | -68.02 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 171 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 88,222.77 | 260 | ||
August 2039 | 171 | 0 | 0 | 4,500 | 0 | 0 | -68.02 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 172 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 87,806.31 | 258.79 | ||
September 2039 | 172 | 0 | 0 | 4,500 | 0 | 0 | -65.75 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 173 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 87,388.64 | 257.57 | ||
October 2039 | 173 | 0 | 0 | 4,500 | 0 | 0 | -68.02 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 174 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 86,969.73 | 256.34 | ||
November 2039 | 174 | 0 | 0 | 4,500 | 0 | 0 | -65.75 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 175 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 86,549.6 | 255.11 | ||
December 2039 | 175 | 0 | 0 | 4,500 | 0 | 0 | -68.02 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 176 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 86,128.24 | 253.88 | ||
January 2040 | 176 | 0 | 0 | 4,500 | 0 | 0 | -67.83 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 177 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 85,705.64 | 252.64 | ||
February 2040 | 177 | 0 | 0 | 4,500 | 0 | 0 | -63.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 178 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 85,281.8 | 251.4 | ||
March 2040 | 178 | 0 | 0 | 4,500 | 0 | 0 | -67.83 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 179 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 84,856.72 | 250.16 | ||
April 2040 | 179 | 0 | 0 | 4,500 | 0 | 0 | -65.57 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 13.86 | 180 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 84,430.39 | 248.91 | ||
May 2040 | 180 | 0 | 0 | 4,500 | 0 | 0 | -71.48 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 181 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 84,002.81 | 247.66 | ||
June 2040 | 181 | 0 | 0 | 4,500 | 0 | 0 | -69.1 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 182 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 83,573.97 | 246.41 | ||
July 2040 | 182 | 0 | 0 | 4,500 | 0 | 0 | -71.48 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 183 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 83,143.88 | 245.15 | ||
August 2040 | 183 | 0 | 0 | 4,500 | 0 | 0 | -71.48 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 184 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 82,712.52 | 243.89 | ||
September 2040 | 184 | 0 | 0 | 4,500 | 0 | 0 | -69.1 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 185 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 82,279.91 | 242.62 | ||
October 2040 | 185 | 0 | 0 | 4,500 | 0 | 0 | -71.48 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 186 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 81,846.02 | 241.35 | ||
November 2040 | 186 | 0 | 0 | 4,500 | 0 | 0 | -69.1 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 187 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 81,410.86 | 240.08 | ||
December 2040 | 187 | 0 | 0 | 4,500 | 0 | 0 | -71.48 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 188 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 80,974.42 | 238.81 | ||
January 2041 | 188 | 0 | 0 | 4,500 | 0 | 0 | -71.68 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 189 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 80,536.7 | 237.52 | ||
February 2041 | 189 | 0 | 0 | 4,500 | 0 | 0 | -64.51 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 190 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 80,097.7 | 236.24 | ||
March 2041 | 190 | 0 | 0 | 4,500 | 0 | 0 | -71.68 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 191 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 79,657.41 | 234.95 | ||
April 2041 | 191 | 0 | 0 | 4,500 | 0 | 0 | -69.29 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 14.85 | 192 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 79,215.83 | 233.66 | ||
May 2041 | 192 | 0 | 0 | 4,500 | 0 | 0 | -75.34 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 193 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 78,772.95 | 232.37 | ||
June 2041 | 193 | 0 | 0 | 4,500 | 0 | 0 | -72.83 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 194 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 78,328.78 | 231.07 | ||
July 2041 | 194 | 0 | 0 | 4,500 | 0 | 0 | -75.34 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 195 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 77,883.3 | 229.76 | ||
August 2041 | 195 | 0 | 0 | 4,500 | 0 | 0 | -75.34 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 196 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 77,436.51 | 228.46 | ||
September 2041 | 196 | 0 | 0 | 4,500 | 0 | 0 | -72.83 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 197 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 76,988.42 | 227.15 | ||
October 2041 | 197 | 0 | 0 | 4,500 | 0 | 0 | -75.34 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 198 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 76,539.01 | 225.83 | ||
November 2041 | 198 | 0 | 0 | 4,500 | 0 | 0 | -72.83 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 199 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 76,088.28 | 224.51 | ||
December 2041 | 199 | 0 | 0 | 4,500 | 0 | 0 | -75.34 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 200 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 75,636.23 | 223.19 | ||
January 2042 | 200 | 0 | 0 | 4,500 | 0 | 0 | -75.34 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 201 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 75,182.85 | 221.87 | ||
February 2042 | 201 | 0 | 0 | 4,500 | 0 | 0 | -67.81 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 202 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 74,728.15 | 220.54 | ||
March 2042 | 202 | 0 | 0 | 4,500 | 0 | 0 | -75.34 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 203 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 74,272.11 | 219.2 | ||
April 2042 | 203 | 0 | 0 | 4,500 | 0 | 0 | -72.83 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 15.84 | 204 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 73,814.73 | 217.86 | ||
May 2042 | 204 | 0 | 0 | 4,500 | 0 | 0 | -79 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 205 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 73,356.01 | 216.52 | ||
June 2042 | 205 | 0 | 0 | 4,500 | 0 | 0 | -76.37 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 206 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 72,895.94 | 215.18 | ||
July 2042 | 206 | 0 | 0 | 4,500 | 0 | 0 | -79 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 207 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 72,434.53 | 213.83 | ||
August 2042 | 207 | 0 | 0 | 4,500 | 0 | 0 | -79 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 208 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 71,971.76 | 212.47 | ||
September 2042 | 208 | 0 | 0 | 4,500 | 0 | 0 | -76.37 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 209 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 71,507.63 | 211.12 | ||
October 2042 | 209 | 0 | 0 | 4,500 | 0 | 0 | -79 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 210 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 71,042.15 | 209.76 | ||
November 2042 | 210 | 0 | 0 | 4,500 | 0 | 0 | -76.37 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 211 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 70,575.29 | 208.39 | ||
December 2042 | 211 | 0 | 0 | 4,500 | 0 | 0 | -79 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 212 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 70,107.07 | 207.02 | ||
January 2043 | 212 | 0 | 0 | 4,500 | 0 | 0 | -79 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 213 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 69,637.48 | 205.65 | ||
February 2043 | 213 | 0 | 0 | 4,500 | 0 | 0 | -71.1 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 214 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 69,166.5 | 204.27 | ||
March 2043 | 214 | 0 | 0 | 4,500 | 0 | 0 | -79 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 215 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 68,694.15 | 202.89 | ||
April 2043 | 215 | 0 | 0 | 4,500 | 0 | 0 | -76.37 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 16.83 | 216 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 68,220.41 | 201.5 | ||
May 2043 | 216 | 0 | 0 | 4,500 | 0 | 0 | -82.66 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 217 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 67,745.28 | 200.11 | ||
June 2043 | 217 | 0 | 0 | 4,500 | 0 | 0 | -79.91 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 218 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 67,268.76 | 198.72 | ||
July 2043 | 218 | 0 | 0 | 4,500 | 0 | 0 | -82.66 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 219 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 66,790.84 | 197.32 | ||
August 2043 | 219 | 0 | 0 | 4,500 | 0 | 0 | -82.66 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 220 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 66,311.51 | 195.92 | ||
September 2043 | 220 | 0 | 0 | 4,500 | 0 | 0 | -79.91 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 221 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 65,830.78 | 194.51 | ||
October 2043 | 221 | 0 | 0 | 4,500 | 0 | 0 | -82.66 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 222 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 65,348.64 | 193.1 | ||
November 2043 | 222 | 0 | 0 | 4,500 | 0 | 0 | -79.91 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 223 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 64,865.09 | 191.69 | ||
December 2043 | 223 | 0 | 0 | 4,500 | 0 | 0 | -82.66 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 224 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 64,380.12 | 190.27 | ||
January 2044 | 224 | 0 | 0 | 4,500 | 0 | 0 | -82.44 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 225 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 63,893.73 | 188.85 | ||
February 2044 | 225 | 0 | 0 | 4,500 | 0 | 0 | -76.94 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 226 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 63,405.9 | 187.42 | ||
March 2044 | 226 | 0 | 0 | 4,500 | 0 | 0 | -82.44 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 227 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 62,916.65 | 185.99 | ||
April 2044 | 227 | 0 | 0 | 4,500 | 0 | 0 | -79.69 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 17.82 | 228 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 62,425.96 | 184.56 | ||
May 2044 | 228 | 0 | 0 | 4,500 | 0 | 0 | -86.09 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 229 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 61,933.84 | 183.12 | ||
June 2044 | 229 | 0 | 0 | 4,500 | 0 | 0 | -83.22 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 230 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 61,440.27 | 181.67 | ||
July 2044 | 230 | 0 | 0 | 4,500 | 0 | 0 | -86.09 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 231 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 60,945.25 | 180.22 | ||
August 2044 | 231 | 0 | 0 | 4,500 | 0 | 0 | -86.09 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 232 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 60,448.78 | 178.77 | ||
September 2044 | 232 | 0 | 0 | 4,500 | 0 | 0 | -83.22 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 233 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 59,950.85 | 177.32 | ||
October 2044 | 233 | 0 | 0 | 4,500 | 0 | 0 | -86.09 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 234 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 59,451.47 | 175.86 | ||
November 2044 | 234 | 0 | 0 | 4,500 | 0 | 0 | -83.22 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 235 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 58,950.61 | 174.39 | ||
December 2044 | 235 | 0 | 0 | 4,500 | 0 | 0 | -86.09 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 236 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 58,448.29 | 172.92 | ||
January 2045 | 236 | 0 | 0 | 4,500 | 0 | 0 | -86.33 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 237 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 57,944.5 | 171.45 | ||
February 2045 | 237 | 0 | 0 | 4,500 | 0 | 0 | -77.69 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 238 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 57,439.23 | 169.97 | ||
March 2045 | 238 | 0 | 0 | 4,500 | 0 | 0 | -86.33 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 239 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 56,932.47 | 168.49 | ||
April 2045 | 239 | 0 | 0 | 4,500 | 0 | 0 | -83.45 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 18.81 | 240 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 56,424.23 | 167 | ||
May 2045 | 240 | 0 | 0 | 4,500 | 0 | 0 | -89.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 241 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 55,914.5 | 165.51 | ||
June 2045 | 241 | 0 | 0 | 4,500 | 0 | 0 | -86.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 242 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 55,403.27 | 164.02 | ||
July 2045 | 242 | 0 | 0 | 4,500 | 0 | 0 | -89.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 243 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 54,890.55 | 162.52 | ||
August 2045 | 243 | 0 | 0 | 4,500 | 0 | 0 | -89.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 244 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 54,376.32 | 161.01 | ||
September 2045 | 244 | 0 | 0 | 4,500 | 0 | 0 | -86.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 245 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 53,860.58 | 159.5 | ||
October 2045 | 245 | 0 | 0 | 4,500 | 0 | 0 | -89.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 246 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 53,343.33 | 157.99 | ||
November 2045 | 246 | 0 | 0 | 4,500 | 0 | 0 | -86.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 247 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 52,824.56 | 156.47 | ||
December 2045 | 247 | 0 | 0 | 4,500 | 0 | 0 | -89.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 248 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 52,304.27 | 154.95 | ||
January 2046 | 248 | 0 | 0 | 4,500 | 0 | 0 | -89.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 249 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 51,782.45 | 153.43 | ||
February 2046 | 249 | 0 | 0 | 4,500 | 0 | 0 | -80.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 250 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 51,259.1 | 151.9 | ||
March 2046 | 250 | 0 | 0 | 4,500 | 0 | 0 | -89.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 251 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 50,734.22 | 150.36 | ||
April 2046 | 251 | 0 | 0 | 4,500 | 0 | 0 | -86.99 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 19.8 | 252 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 50,207.8 | 148.82 | ||
May 2046 | 252 | 0 | 0 | 4,500 | 0 | 0 | -93.65 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 253 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 49,679.83 | 147.28 | ||
June 2046 | 253 | 0 | 0 | 4,500 | 0 | 0 | -90.53 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 254 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 49,150.31 | 145.73 | ||
July 2046 | 254 | 0 | 0 | 4,500 | 0 | 0 | -93.65 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 255 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 48,619.25 | 144.17 | ||
August 2046 | 255 | 0 | 0 | 4,500 | 0 | 0 | -93.65 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 256 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 48,086.62 | 142.62 | ||
September 2046 | 256 | 0 | 0 | 4,500 | 0 | 0 | -90.53 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 257 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 47,552.43 | 141.05 | ||
October 2046 | 257 | 0 | 0 | 4,500 | 0 | 0 | -93.65 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 258 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 47,016.67 | 139.49 | ||
November 2046 | 258 | 0 | 0 | 4,500 | 0 | 0 | -90.53 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 259 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 46,479.35 | 137.92 | ||
December 2046 | 259 | 0 | 0 | 4,500 | 0 | 0 | -93.65 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 260 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 45,940.44 | 136.34 | ||
January 2047 | 260 | 0 | 0 | 4,500 | 0 | 0 | -93.65 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 261 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 45,399.96 | 134.76 | ||
February 2047 | 261 | 0 | 0 | 4,500 | 0 | 0 | -84.28 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 262 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 44,857.89 | 133.17 | ||
March 2047 | 262 | 0 | 0 | 4,500 | 0 | 0 | -93.65 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 263 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 44,314.23 | 131.58 | ||
April 2047 | 263 | 0 | 0 | 4,500 | 0 | 0 | -90.53 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 20.79 | 264 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 43,768.98 | 129.99 | ||
May 2047 | 264 | 0 | 0 | 4,500 | 0 | 0 | -97.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 265 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 43,222.12 | 128.39 | ||
June 2047 | 265 | 0 | 0 | 4,500 | 0 | 0 | -94.07 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 266 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 42,673.67 | 126.78 | ||
July 2047 | 266 | 0 | 0 | 4,500 | 0 | 0 | -97.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 267 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 42,123.6 | 125.18 | ||
August 2047 | 267 | 0 | 0 | 4,500 | 0 | 0 | -97.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 268 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 41,571.92 | 123.56 | ||
September 2047 | 268 | 0 | 0 | 4,500 | 0 | 0 | -94.07 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 269 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 41,018.62 | 121.94 | ||
October 2047 | 269 | 0 | 0 | 4,500 | 0 | 0 | -97.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 270 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 40,463.7 | 120.32 | ||
November 2047 | 270 | 0 | 0 | 4,500 | 0 | 0 | -94.07 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 271 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 39,907.15 | 118.69 | ||
December 2047 | 271 | 0 | 0 | 4,500 | 0 | 0 | -97.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 272 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 39,348.97 | 117.06 | ||
January 2048 | 272 | 0 | 0 | 4,500 | 0 | 0 | -97.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 273 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 38,789.15 | 115.42 | ||
February 2048 | 273 | 0 | 0 | 4,500 | 0 | 0 | -90.58 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 274 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 38,227.69 | 113.78 | ||
March 2048 | 274 | 0 | 0 | 4,500 | 0 | 0 | -97.05 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 275 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 37,664.58 | 112.13 | ||
April 2048 | 275 | 0 | 0 | 4,500 | 0 | 0 | -93.81 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 21.78 | 276 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 37,099.82 | 110.48 | ||
May 2048 | 276 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 277 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 36,533.4 | 108.83 | ||
June 2048 | 277 | 0 | 0 | 4,500 | 0 | 0 | -94.59 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 278 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 35,965.32 | 107.16 | ||
July 2048 | 278 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 279 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 35,395.58 | 105.5 | ||
August 2048 | 279 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 280 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 34,824.16 | 103.83 | ||
September 2048 | 280 | 0 | 0 | 4,500 | 0 | 0 | -94.59 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 281 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 34,251.07 | 102.15 | ||
October 2048 | 281 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 282 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 33,676.3 | 100.47 | ||
November 2048 | 282 | 0 | 0 | 4,500 | 0 | 0 | -94.59 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 283 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 33,099.84 | 98.78 | ||
December 2048 | 283 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 284 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 32,521.69 | 97.09 | ||
January 2049 | 284 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 285 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 31,941.84 | 95.4 | ||
February 2049 | 285 | 0 | 0 | 4,500 | 0 | 0 | -88.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 286 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 31,360.3 | 93.7 | ||
March 2049 | 286 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 287 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 30,777.04 | 91.99 | ||
April 2049 | 287 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 288 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 30,192.08 | 90.28 | ||
May 2049 | 288 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 289 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 29,605.4 | 88.56 | ||
June 2049 | 289 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 290 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 29,017 | 86.84 | ||
July 2049 | 290 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 291 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 28,426.88 | 85.12 | ||
August 2049 | 291 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 292 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 27,835.02 | 83.39 | ||
September 2049 | 292 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 293 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 27,241.42 | 81.65 | ||
October 2049 | 293 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 294 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 26,646.09 | 79.91 | ||
November 2049 | 294 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 295 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 26,049.01 | 78.16 | ||
December 2049 | 295 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 296 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 25,450.18 | 76.41 | ||
January 2050 | 296 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 297 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 24,849.59 | 74.65 | ||
February 2050 | 297 | 0 | 0 | 4,500 | 0 | 0 | -88.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 298 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 24,247.24 | 72.89 | ||
March 2050 | 298 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 299 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 23,643.12 | 71.13 | ||
April 2050 | 299 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 300 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 23,037.23 | 69.35 | ||
May 2050 | 300 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 301 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 22,429.56 | 67.58 | ||
June 2050 | 301 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 302 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 21,820.11 | 65.79 | ||
July 2050 | 302 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 303 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 21,208.88 | 64.01 | ||
August 2050 | 303 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 304 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 20,595.85 | 62.21 | ||
September 2050 | 304 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 305 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 19,981.02 | 60.41 | ||
October 2050 | 305 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 306 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 19,364.39 | 58.61 | ||
November 2050 | 306 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 307 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 18,745.95 | 56.8 | ||
December 2050 | 307 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 308 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 18,125.69 | 54.99 | ||
January 2051 | 308 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 309 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 17,503.62 | 53.17 | ||
February 2051 | 309 | 0 | 0 | 4,500 | 0 | 0 | -88.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 310 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 16,879.72 | 51.34 | ||
March 2051 | 310 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 311 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 16,253.99 | 49.51 | ||
April 2051 | 311 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 312 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 15,626.42 | 47.68 | ||
May 2051 | 312 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 313 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 14,997.02 | 45.84 | ||
June 2051 | 313 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 314 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 14,365.77 | 43.99 | ||
July 2051 | 314 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 315 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 13,732.66 | 42.14 | ||
August 2051 | 315 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 316 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 13,097.7 | 40.28 | ||
September 2051 | 316 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 317 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 12,460.88 | 38.42 | ||
October 2051 | 317 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 318 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 11,822.19 | 36.55 | ||
November 2051 | 318 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 319 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 11,181.63 | 34.68 | ||
December 2051 | 319 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 320 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 10,539.18 | 32.8 | ||
January 2052 | 320 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 321 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 9,894.86 | 30.91 | ||
February 2052 | 321 | 0 | 0 | 4,500 | 0 | 0 | -91.33 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 322 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 9,248.64 | 29.02 | ||
March 2052 | 322 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 323 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 8,600.52 | 27.13 | ||
April 2052 | 323 | 0 | 0 | 4,500 | 0 | 0 | -94.59 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 324 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 7,950.51 | 25.23 | ||
May 2052 | 324 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 325 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 7,298.59 | 23.32 | ||
June 2052 | 325 | 0 | 0 | 4,500 | 0 | 0 | -94.59 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 326 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 6,644.75 | 21.41 | ||
July 2052 | 326 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 327 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 5,989 | 19.49 | ||
August 2052 | 327 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 328 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 5,331.33 | 17.57 | ||
September 2052 | 328 | 0 | 0 | 4,500 | 0 | 0 | -94.59 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 329 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 4,671.72 | 15.64 | ||
October 2052 | 329 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 330 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 4,010.18 | 13.7 | ||
November 2052 | 330 | 0 | 0 | 4,500 | 0 | 0 | -94.59 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 331 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 3,346.71 | 11.76 | ||
December 2052 | 331 | 0 | 0 | 4,500 | 0 | 0 | -97.86 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 332 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 2,681.28 | 9.82 | ||
January 2053 | 332 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 333 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 2,013.9 | 7.87 | ||
February 2053 | 333 | 0 | 0 | 4,500 | 0 | 0 | -88.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 334 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1,344.57 | 5.91 | ||
March 2053 | 334 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 335 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 673.27 | 3.94 | ||
April 2053 | 335 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 336 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | -0 | 1.97 | ||
May 2053 | 336 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 337 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
June 2053 | 337 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 338 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
July 2053 | 338 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 339 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 0 | 0 | ||
August 2053 | 339 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 340 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
September 2053 | 340 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 341 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
October 2053 | 341 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 342 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 0 | 0 | ||
November 2053 | 342 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 343 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
December 2053 | 343 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 344 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
January 2054 | 344 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 345 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 0 | 0 | ||
February 2054 | 345 | 0 | 0 | 4,500 | 0 | 0 | -88.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 346 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
March 2054 | 346 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 347 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
April 2054 | 347 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 348 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 0 | 0 | ||
May 2054 | 348 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 349 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
June 2054 | 349 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 350 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
July 2054 | 350 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 351 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 0 | 0 | ||
August 2054 | 351 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 352 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
September 2054 | 352 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 353 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
October 2054 | 353 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 354 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 0 | 0 | ||
November 2054 | 354 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 355 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
December 2054 | 355 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 356 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
January 2055 | 356 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 357 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 0 | 0 | ||
February 2055 | 357 | 0 | 0 | 4,500 | 0 | 0 | -88.31 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 358 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
March 2055 | 358 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 359 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
April 2055 | 359 | 0 | 0 | 4,500 | 0 | 0 | -94.85 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 360 | 3 | 0 | 0 | 0 | 0 | 7,500 | 0 | 0 | 0 | ||
May 2055 | 360 | 0 | 0 | 4,500 | 0 | 0 | -98.12 | 4,500 | 4,500 | 4,500 | 2,500 | 35,863.08 | 22 | 361 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
YEARLY TABLE
Calender Year | Month Count | Year Value | Principal Balance | Interest | Principal Balance | Interest |
2026 | 12 | 126,058.85 | 5,481.6 | 140,820.32 | 5,025.08 | |
2027 | 24 | 108,422.83 | 6,358 | 137,623.03 | 4,914.97 | |
2028 | 36 | 90,759.33 | 6,361.69 | 134,311.35 | 4,800.93 | |
2029 | 48 | 72,674.75 | 5,970.03 | 130,881.21 | 4,682.8 | |
2030 | 60 | 53,794.78 | 5,212.6 | 127,328.36 | 4,560.45 | |
2031 | 72 | 33,648.29 | 3,988.55 | 123,648.41 | 4,433.73 | |
2032 | 84 | 11,693.93 | 2,231.68 | 119,836.82 | 4,302.47 | |
2033 | 96 | 258.93 | 115,888.87 | 4,166.51 | ||
2034 | 108 | 111,799.7 | 4,025.69 | |||
2035 | 120 | 107,564.23 | 3,879.84 | |||
2036 | 132 | 103,177.25 | 3,728.76 | |||
2037 | 144 | 98,633.34 | 3,572.29 | |||
2038 | 156 | 93,926.87 | 3,410.21 | |||
2039 | 168 | 89,052.03 | 3,242.34 | |||
2040 | 180 | 84,002.81 | 3,068.46 | |||
2041 | 192 | 78,772.95 | 2,888.36 | |||
2042 | 204 | 73,356.01 | 2,701.81 | |||
2043 | 216 | 67,745.28 | 2,508.6 | |||
2044 | 228 | 61,933.84 | 2,308.47 | |||
2045 | 240 | 55,914.5 | 2,101.18 | |||
2046 | 252 | 49,679.83 | 1,886.48 | |||
2047 | 264 | 43,222.12 | 1,664.09 | |||
2048 | 276 | 36,533.4 | 1,433.76 | |||
2049 | 288 | 29,605.4 | 1,195.18 | |||
2050 | 300 | 22,429.56 | 948.06 | |||
2051 | 312 | 14,997.02 | 692.11 | |||
2052 | 324 | 7,298.59 | 427 | |||
2053 | 336 | 0 | 152.4 | |||
2054 | 348 | 0 | 0 | |||
2055 | 360 | 0 | 0 |
MONTHLY SUMMARY TABLE
Column A | Column B | Column C | Column D | Column E | Column F | Column G | Column H | Column I | Column J | Column K |
1 | 1 | 65.16 | 440 | 235.24 | 40.98 | 440 | 633.8 | 0 | 519.96 | 1,480.043 |
2 | 2 | 65.06 | 439.31 | 235.93 | 40.8 | 438.14 | 635.66 | 26.15 | 531.58 | 1,468.424 |
3 | 3 | 64.96 | 438.62 | 236.62 | 40.63 | 436.28 | 637.52 | 26.5 | 525.93 | 1,474.074 |
4 | 4 | 64.85 | 437.92 | 237.32 | 40.46 | 434.41 | 639.39 | 26 | 503.49 | 1,496.509 |
5 | 5 | 64.75 | 437.23 | 238.02 | 40.28 | 432.53 | 641.27 | 25.31 | 514.5 | 1,485.503 |
6 | 6 | 64.65 | 436.53 | 238.71 | 40.11 | 430.65 | 643.15 | 25.44 | 492.39 | 1,507.612 |
7 | 7 | 64.54 | 435.83 | 239.41 | 39.93 | 428.76 | 645.03 | 24.75 | 502.98 | 1,497.018 |
8 | 8 | 64.44 | 435.13 | 240.12 | 39.75 | 426.87 | 646.93 | 25.08 | 497.22 | 1,502.778 |
9 | 9 | 64.34 | 434.42 | 240.82 | 39.58 | 424.97 | 648.82 | 24.22 | 443.94 | 1,556.064 |
10 | 10 | 64.23 | 433.72 | 241.53 | 39.4 | 423.07 | 650.73 | 22.67 | 485.45 | 1,514.546 |
11 | 11 | 64.13 | 433.01 | 242.24 | 39.22 | 421.16 | 652.64 | 24.02 | 464.17 | 1,535.827 |
12 | 12 | 64.02 | 432.3 | 242.95 | 39.04 | 419.25 | 654.55 | 24.6 | 577.25 | 1,422.755 |
13 | 13 | 63.92 | 431.58 | 243.66 | 38.86 | 417.33 | 656.47 | 28.51 | 552.19 | 1,447.809 |
14 | 14 | 63.81 | 430.87 | 244.37 | 38.69 | 415.4 | 658.4 | 27.77 | 563.79 | 1,436.213 |
15 | 15 | 63.7 | 430.15 | 245.09 | 38.51 | 413.47 | 660.33 | 28.09 | 557.05 | 1,442.946 |
16 | 16 | 63.6 | 429.43 | 245.81 | 38.32 | 411.53 | 662.26 | 27.52 | 532.56 | 1,467.44 |
17 | 17 | 63.49 | 428.71 | 246.53 | 38.14 | 409.59 | 664.21 | 26.77 | 543.41 | 1,456.59 |
18 | 18 | 63.38 | 427.99 | 247.25 | 37.96 | 407.64 | 666.16 | 26.85 | 519.29 | 1,480.706 |
19 | 19 | 63.28 | 427.26 | 247.98 | 37.78 | 405.69 | 668.11 | 26.1 | 529.64 | 1,470.361 |
20 | 20 | 63.17 | 426.54 | 248.71 | 37.6 | 403.73 | 670.07 | 26.39 | 522.75 | 1,477.254 |
21 | 21 | 63.06 | 425.81 | 249.44 | 37.41 | 401.76 | 672.04 | 25.42 | 465.97 | 1,534.032 |
22 | 22 | 62.95 | 425.08 | 250.17 | 37.23 | 399.79 | 674.01 | 23.81 | 508.63 | 1,491.372 |
23 | 23 | 62.84 | 424.34 | 250.9 | 37.05 | 397.81 | 675.98 | 25.14 | 485.48 | 1,514.524 |
24 | 24 | 62.73 | 423.61 | 251.64 | 36.86 | 395.83 | 677.97 | 25.52 | 583.23 | 1,416.77 |
25 | 25 | 62.63 | 422.87 | 252.37 | 36.68 | 393.84 | 679.96 | 28.78 | 556.86 | 1,443.139 |
26 | 26 | 62.51 | 422.13 | 253.12 | 36.49 | 391.85 | 681.95 | 27.99 | 567.42 | 1,432.583 |
27 | 27 | 62.41 | 421.39 | 253.86 | 36.31 | 389.85 | 683.95 | 28.26 | 559.5 | 1,440.504 |
28 | 28 | 62.29 | 420.64 | 254.6 | 36.12 | 387.84 | 685.96 | 27.62 | 533.77 | 1,466.234 |
29 | 29 | 62.18 | 419.89 | 255.35 | 35.93 | 385.83 | 687.97 | 26.82 | 543.42 | 1,456.575 |
30 | 30 | 62.07 | 419.14 | 256.1 | 35.74 | 383.81 | 689.99 | 26.83 | 518.13 | 1,481.873 |
31 | 31 | 61.96 | 418.39 | 256.85 | 35.56 | 381.79 | 692.01 | 26.02 | 527.18 | 1,472.822 |
32 | 32 | 61.85 | 417.64 | 257.6 | 35.37 | 379.76 | 694.04 | 26.23 | 517.62 | 1,482.383 |
33 | 33 | 61.74 | 416.88 | 258.36 | 35.18 | 377.72 | 696.08 | 25.36 | 476.63 | 1,523.373 |
34 | 34 | 61.63 | 416.13 | 259.12 | 34.99 | 375.68 | 698.12 | 24.13 | 501.04 | 1,498.957 |
35 | 35 | 61.51 | 415.37 | 259.88 | 34.8 | 373.63 | 700.17 | 24.75 | 476.91 | 1,523.092 |
36 | 36 | 61.4 | 414.6 | 260.64 | 34.6 | 371.58 | 702.22 | 24.85 | 558.04 | 1,441.959 |
37 | 37 | 61.29 | 413.84 | 261.4 | 34.41 | 369.52 | 704.28 | 27.53 | 531.2 | 1,468.795 |
38 | 38 | 61.17 | 413.07 | 262.17 | 34.22 | 367.45 | 706.35 | 26.67 | 539.55 | 1,460.449 |
39 | 39 | 61.06 | 412.3 | 262.94 | 34.03 | 365.38 | 708.42 | 26.85 | 530.27 | 1,469.727 |
40 | 40 | 60.95 | 411.53 | 263.71 | 33.83 | 363.3 | 710.5 | 26.17 | 504.16 | 1,495.838 |
41 | 41 | 60.83 | 410.76 | 264.48 | 33.64 | 361.22 | 712.58 | 25.3 | 511.43 | 1,488.566 |
42 | 42 | 60.72 | 409.98 | 265.26 | 33.44 | 359.13 | 714.67 | 25.25 | 485.82 | 1,514.185 |
43 | 43 | 60.6 | 409.21 | 266.04 | 33.25 | 357.03 | 716.77 | 24.37 | 492.36 | 1,507.64 |
44 | 44 | 60.49 | 408.42 | 266.82 | 33.05 | 354.93 | 718.87 | 24.52 | 484.11 | 1,515.895 |
45 | 45 | 60.37 | 407.64 | 267.6 | 32.86 | 352.82 | 720.98 | 23.55 | 428.62 | 1,571.376 |
46 | 46 | 60.25 | 406.86 | 268.39 | 32.66 | 350.71 | 723.09 | 21.82 | 464.44 | 1,535.56 |
47 | 47 | 60.14 | 406.07 | 269.17 | 32.46 | 348.58 | 725.21 | 22.94 | 440.02 | 1,559.978 |
48 | 48 | 60.02 | 405.28 | 269.96 | 32.26 | 346.46 | 727.34 | 22.72 | 503.42 | 1,496.575 |
49 | 49 | 59.9 | 404.49 | 270.75 | 32.07 | 344.32 | 729.47 | 24.84 | 476.78 | 1,523.224 |
50 | 50 | 59.78 | 403.69 | 271.55 | 31.87 | 342.18 | 731.61 | 23.9 | 481.65 | 1,518.35 |
51 | 51 | 59.67 | 402.9 | 272.35 | 31.67 | 340.04 | 733.76 | 23.95 | 470.7 | 1,529.298 |
52 | 52 | 59.55 | 402.1 | 273.14 | 31.47 | 337.89 | 735.91 | 23.24 | 444.88 | 1,555.12 |
53 | 53 | 59.43 | 401.3 | 273.95 | 31.27 | 335.73 | 738.07 | 22.28 | 448.46 | 1,551.539 |
54 | 54 | 59.31 | 400.49 | 274.75 | 31.06 | 333.56 | 740.24 | 22.14 | 423.2 | 1,576.799 |
55 | 55 | 59.19 | 399.69 | 275.55 | 30.86 | 331.39 | 742.41 | 21.19 | 425.9 | 1,574.097 |
56 | 56 | 59.07 | 398.88 | 276.36 | 30.66 | 329.21 | 744.58 | 21.17 | 414.55 | 1,585.447 |
57 | 57 | 58.95 | 398.07 | 277.17 | 30.46 | 327.03 | 746.77 | 20.22 | 364.21 | 1,635.79 |
58 | 58 | 58.83 | 397.26 | 277.99 | 30.25 | 324.84 | 748.96 | 18.46 | 391.33 | 1,608.674 |
59 | 59 | 58.71 | 396.44 | 278.8 | 30.05 | 322.64 | 751.16 | 19.34 | 367.51 | 1,632.489 |
60 | 60 | 58.59 | 395.62 | 279.62 | 29.84 | 320.44 | 753.36 | 18.78 | 410.86 | 1,589.139 |
61 | 61 | 58.47 | 394.8 | 280.44 | 29.64 | 318.23 | 755.57 | 20.28 | 385.26 | 1,614.737 |
62 | 62 | 58.35 | 393.98 | 281.26 | 29.43 | 316.01 | 757.79 | 19.26 | 385.06 | 1,614.935 |
63 | 63 | 58.22 | 393.15 | 282.09 | 29.22 | 313.79 | 760.01 | 19.13 | 372.06 | 1,627.938 |
64 | 64 | 58.1 | 392.33 | 282.92 | 29.01 | 311.56 | 762.24 | 18.38 | 347.41 | 1,652.587 |
65 | 65 | 57.98 | 391.5 | 283.75 | 28.81 | 309.32 | 764.47 | 17.36 | 345.65 | 1,654.351 |
66 | 66 | 57.86 | 390.67 | 284.58 | 28.6 | 307.08 | 766.72 | 17.08 | 321.65 | 1,678.353 |
67 | 67 | 57.73 | 389.83 | 285.41 | 28.39 | 304.83 | 768.97 | 16.06 | 318.82 | 1,681.184 |
68 | 68 | 57.61 | 388.99 | 286.25 | 28.18 | 302.58 | 771.22 | 15.83 | 305.28 | 1,694.72 |
69 | 69 | 57.48 | 388.15 | 287.09 | 27.97 | 300.31 | 773.48 | 14.95 | 263.53 | 1,736.475 |
70 | 70 | 57.36 | 387.31 | 287.93 | 27.76 | 298.05 | 775.75 | 13.27 | 277.65 | 1,722.346 |
71 | 71 | 57.23 | 386.47 | 288.78 | 27.54 | 295.77 | 778.03 | 13.73 | 255.31 | 1,744.686 |
72 | 72 | 57.11 | 385.62 | 289.62 | 27.33 | 293.49 | 780.31 | 12.9 | 275.82 | 1,724.181 |
73 | 73 | 56.98 | 384.77 | 290.47 | 27.12 | 291.2 | 782.6 | 13.63 | 252.13 | 1,747.874 |
74 | 74 | 56.86 | 383.92 | 291.32 | 26.9 | 288.9 | 784.89 | 12.56 | 244.94 | 1,755.056 |
75 | 75 | 56.73 | 383.06 | 292.18 | 26.69 | 286.6 | 787.2 | 12.15 | 229.34 | 1,770.662 |
76 | 76 | 56.6 | 382.21 | 293.04 | 26.48 | 284.29 | 789.51 | 11.34 | 206.74 | 1,793.256 |
77 | 77 | 56.48 | 381.35 | 293.9 | 26.26 | 281.98 | 791.82 | 10.29 | 197.65 | 1,802.354 |
78 | 78 | 56.35 | 380.48 | 294.76 | 26.04 | 279.65 | 794.14 | 9.78 | 175.8 | 1,824.198 |
79 | 79 | 56.22 | 379.62 | 295.62 | 25.83 | 277.32 | 796.47 | 8.74 | 165.4 | 1,834.602 |
80 | 80 | 56.09 | 378.75 | 296.49 | 25.61 | 274.99 | 798.81 | 8.2 | 148.68 | 1,851.323 |
81 | 81 | 55.96 | 377.88 | 297.36 | 25.39 | 272.64 | 801.15 | 7.34 | 123.81 | 1,876.191 |
82 | 82 | 55.83 | 377.01 | 298.23 | 25.17 | 270.29 | 803.5 | 6.17 | 115.62 | 1,884.379 |
83 | 83 | 55.7 | 376.14 | 299.11 | 24.95 | 267.94 | 805.86 | 5.72 | 95.76 | 1,904.239 |
84 | 84 | 55.57 | 375.26 | 299.98 | 24.73 | 265.57 | 808.22 | 4.77 | 89.78 | 1,910.221 |
85 | 85 | 55.44 | 374.38 | 300.86 | 24.51 | 263.2 | 810.6 | 4.44 | 68.98 | 1,931.015 |
86 | 86 | 55.31 | 373.5 | 301.75 | 24.29 | 260.82 | 812.97 | 3.42 | 52.49 | 1,947.506 |
87 | 87 | 55.18 | 372.61 | 302.63 | 24.07 | 258.44 | 815.36 | 2.6 | 33.59 | 1,966.41 |
88 | 88 | 55.05 | 371.72 | 303.52 | 23.85 | 256.05 | 817.75 | 1.66 | 14.08 | 1,985.919 |
89 | 89 | 54.92 | 370.83 | 304.41 | 23.62 | 253.65 | 820.15 | 0.7 | 0 | 2,000 |
90 | 90 | 54.79 | 369.94 | 305.3 | 23.4 | 251.24 | 822.55 | 0 | 0 | 1,863.084 |
91 | 91 | 54.65 | 369.04 | 306.2 | 23.17 | 248.83 | 824.97 | NaN | 0 | 0 |
92 | 92 | 54.52 | 368.15 | 307.1 | 22.95 | 246.41 | 827.39 | NaN | 0 | 0 |
93 | 93 | 54.39 | 367.25 | 308 | 22.72 | 243.98 | 829.81 | NaN | 0 | 0 |
94 | 94 | 54.25 | 366.34 | 308.9 | 22.49 | 241.55 | 832.25 | NaN | 0 | 0 |
95 | 95 | 54.12 | 365.44 | 309.81 | 22.27 | 239.11 | 834.69 | NaN | 0 | 0 |
96 | 96 | 53.98 | 364.53 | 310.72 | 22.04 | 236.66 | 837.14 | NaN | 0 | 0 |
97 | 97 | 53.85 | 363.62 | 311.63 | 21.81 | 234.2 | 839.59 | NaN | 0 | 0 |
98 | 98 | 53.71 | 362.7 | 312.54 | 21.58 | 231.74 | 842.06 | NaN | 0 | 0 |
99 | 99 | 53.58 | 361.79 | 313.46 | 21.35 | 229.27 | 844.53 | NaN | 0 | 0 |
100 | 100 | 53.44 | 360.87 | 314.38 | 21.12 | 226.79 | 847 | NaN | 0 | 0 |
101 | 101 | 53.31 | 359.94 | 315.3 | 20.89 | 224.31 | 849.49 | NaN | 0 | 0 |
102 | 102 | 53.17 | 359.02 | 316.22 | 20.66 | 221.82 | 851.98 | NaN | 0 | 0 |
103 | 103 | 53.03 | 358.09 | 317.15 | 20.42 | 219.32 | 854.48 | NaN | 0 | 0 |
104 | 104 | 52.89 | 357.16 | 318.08 | 20.19 | 216.81 | 856.99 | NaN | 0 | 0 |
105 | 105 | 52.76 | 356.23 | 319.02 | 19.96 | 214.3 | 859.5 | NaN | 0 | 0 |
106 | 106 | 52.62 | 355.29 | 319.95 | 19.72 | 211.78 | 862.02 | NaN | 0 | 0 |
107 | 107 | 52.48 | 354.35 | 320.89 | 19.49 | 209.25 | 864.55 | NaN | 0 | 0 |
108 | 108 | 52.34 | 353.41 | 321.83 | 19.25 | 206.71 | 867.08 | NaN | 0 | 0 |
109 | 109 | 52.2 | 352.47 | 322.77 | 19.01 | 204.17 | 869.63 | NaN | 0 | 0 |
110 | 110 | 52.06 | 351.52 | 323.72 | 18.78 | 201.62 | 872.18 | NaN | 0 | 0 |
111 | 111 | 51.92 | 350.57 | 324.67 | 18.54 | 199.06 | 874.74 | NaN | 0 | 0 |
112 | 112 | 51.78 | 349.62 | 325.62 | 18.3 | 196.49 | 877.3 | NaN | 0 | 0 |
113 | 113 | 51.63 | 348.66 | 326.58 | 18.06 | 193.92 | 879.88 | NaN | 0 | 0 |
114 | 114 | 51.49 | 347.71 | 327.54 | 17.82 | 191.34 | 882.46 | NaN | 0 | 0 |
115 | 115 | 51.35 | 346.75 | 328.5 | 17.58 | 188.75 | 885.05 | NaN | 0 | 0 |
116 | 116 | 51.21 | 345.78 | 329.46 | 17.34 | 186.15 | 887.64 | NaN | 0 | 0 |
117 | 117 | 51.07 | 344.82 | 330.43 | 17.09 | 183.55 | 890.25 | NaN | 0 | 0 |
118 | 118 | 50.92 | 343.85 | 331.4 | 16.85 | 180.94 | 892.86 | NaN | 0 | 0 |
119 | 119 | 50.78 | 342.87 | 332.37 | 16.61 | 178.32 | 895.48 | NaN | 0 | 0 |
120 | 120 | 50.63 | 341.9 | 333.34 | 16.36 | 175.69 | 898.1 | NaN | 0 | 0 |
121 | 121 | 50.49 | 340.92 | 334.32 | 16.12 | 173.06 | 900.74 | NaN | 0 | 0 |
122 | 122 | 50.34 | 339.94 | 335.3 | 15.87 | 170.42 | 903.38 | NaN | 0 | 0 |
123 | 123 | 50.2 | 338.96 | 336.29 | 15.62 | 167.77 | 906.03 | NaN | 0 | 0 |
124 | 124 | 50.05 | 337.97 | 337.27 | 15.38 | 165.11 | 908.69 | NaN | 0 | 0 |
125 | 125 | 49.91 | 336.98 | 338.26 | 15.13 | 162.44 | 911.35 | NaN | 0 | 0 |
126 | 126 | 49.76 | 335.99 | 339.25 | 14.88 | 159.77 | 914.03 | NaN | 0 | 0 |
127 | 127 | 49.61 | 334.99 | 340.25 | 14.63 | 157.09 | 916.71 | NaN | 0 | 0 |
128 | 128 | 49.46 | 334 | 341.25 | 14.38 | 154.4 | 919.4 | NaN | 0 | 0 |
129 | 129 | 49.31 | 332.99 | 342.25 | 14.13 | 151.7 | 922.09 | NaN | 0 | 0 |
130 | 130 | 49.17 | 331.99 | 343.25 | 13.88 | 149 | 924.8 | NaN | 0 | 0 |
131 | 131 | 49.02 | 330.98 | 344.26 | 13.62 | 146.29 | 927.51 | NaN | 0 | 0 |
132 | 132 | 48.87 | 329.97 | 345.27 | 13.37 | 143.57 | 930.23 | NaN | 0 | 0 |
133 | 133 | 48.72 | 328.96 | 346.28 | 13.12 | 140.84 | 932.96 | NaN | 0 | 0 |
134 | 134 | 48.57 | 327.95 | 347.3 | 12.86 | 138.1 | 935.7 | NaN | 0 | 0 |
135 | 135 | 48.42 | 326.93 | 348.32 | 12.61 | 135.36 | 938.44 | NaN | 0 | 0 |
136 | 136 | 48.27 | 325.91 | 349.34 | 12.35 | 132.6 | 941.19 | NaN | 0 | 0 |
137 | 137 | 48.11 | 324.88 | 350.36 | 12.09 | 129.84 | 943.96 | NaN | 0 | 0 |
138 | 138 | 47.96 | 323.85 | 351.39 | 11.83 | 127.07 | 946.72 | NaN | 0 | 0 |
139 | 139 | 47.81 | 322.82 | 352.42 | 11.58 | 124.3 | 949.5 | NaN | 0 | 0 |
140 | 140 | 47.66 | 321.79 | 353.45 | 11.32 | 121.51 | 952.29 | NaN | 0 | 0 |
141 | 141 | 47.5 | 320.75 | 354.49 | 11.06 | 118.72 | 955.08 | NaN | 0 | 0 |
142 | 142 | 47.35 | 319.71 | 355.53 | 10.8 | 115.92 | 957.88 | NaN | 0 | 0 |
143 | 143 | 47.19 | 318.67 | 356.57 | 10.53 | 113.11 | 960.69 | NaN | 0 | 0 |
144 | 144 | 47.04 | 317.62 | 357.62 | 10.27 | 110.29 | 963.51 | NaN | 0 | 0 |
145 | 145 | 46.88 | 316.57 | 358.67 | 10.01 | 107.46 | 966.34 | NaN | 0 | 0 |
146 | 146 | 46.73 | 315.52 | 359.72 | 9.74 | 104.63 | 969.17 | NaN | 0 | 0 |
147 | 147 | 46.57 | 314.47 | 360.78 | 9.48 | 101.78 | 972.01 | NaN | 0 | 0 |
148 | 148 | 46.41 | 313.41 | 361.83 | 9.21 | 98.93 | 974.86 | NaN | 0 | 0 |
149 | 149 | 46.26 | 312.35 | 362.9 | 8.95 | 96.07 | 977.72 | NaN | 0 | 0 |
150 | 150 | 46.1 | 311.28 | 363.96 | 8.68 | 93.21 | 980.59 | NaN | 0 | 0 |
151 | 151 | 45.94 | 310.21 | 365.03 | 8.41 | 90.33 | 983.47 | NaN | 0 | 0 |
152 | 152 | 45.78 | 309.14 | 366.1 | 8.14 | 87.44 | 986.35 | NaN | 0 | 0 |
153 | 153 | 45.62 | 308.07 | 367.17 | 7.87 | 84.55 | 989.25 | NaN | 0 | 0 |
154 | 154 | 45.46 | 306.99 | 368.25 | 7.6 | 81.65 | 992.15 | NaN | 0 | 0 |
155 | 155 | 45.3 | 305.91 | 369.33 | 7.33 | 78.74 | 995.06 | NaN | 0 | 0 |
156 | 156 | 45.14 | 304.83 | 370.41 | 7.06 | 75.82 | 997.98 | NaN | 0 | 0 |
157 | 157 | 44.98 | 303.74 | 371.5 | 6.79 | 72.89 | 1,000.91 | NaN | 0 | 0 |
158 | 158 | 44.82 | 302.65 | 372.59 | 6.52 | 69.96 | 1,003.84 | NaN | 0 | 0 |
159 | 159 | 44.66 | 301.56 | 373.68 | 6.24 | 67.01 | 1,006.79 | NaN | 0 | 0 |
160 | 160 | 44.5 | 300.46 | 374.78 | 5.97 | 64.06 | 1,009.74 | NaN | 0 | 0 |
161 | 161 | 44.33 | 299.36 | 375.88 | 5.69 | 61.1 | 1,012.7 | NaN | 0 | 0 |
162 | 162 | 44.17 | 298.26 | 376.98 | 5.41 | 58.13 | 1,015.67 | NaN | 0 | 0 |
163 | 163 | 44.01 | 297.16 | 378.09 | 5.14 | 55.15 | 1,018.65 | NaN | 0 | 0 |
164 | 164 | 43.84 | 296.05 | 379.2 | 4.86 | 52.16 | 1,021.64 | NaN | 0 | 0 |
165 | 165 | 43.68 | 294.94 | 380.31 | 4.58 | 49.16 | 1,024.64 | NaN | 0 | 0 |
166 | 166 | 43.51 | 293.82 | 381.42 | 4.3 | 46.16 | 1,027.64 | NaN | 0 | 0 |
167 | 167 | 43.35 | 292.7 | 382.54 | 4.02 | 43.14 | 1,030.66 | NaN | 0 | 0 |
168 | 168 | 43.18 | 291.58 | 383.66 | 3.74 | 40.12 | 1,033.68 | NaN | 0 | 0 |
169 | 169 | 43.01 | 290.45 | 384.79 | 3.45 | 37.09 | 1,036.71 | NaN | 0 | 0 |
170 | 170 | 42.85 | 289.32 | 385.92 | 3.17 | 34.05 | 1,039.75 | NaN | 0 | 0 |
171 | 171 | 42.68 | 288.19 | 387.05 | 2.89 | 31 | 1,042.8 | NaN | 0 | 0 |
172 | 172 | 42.51 | 287.06 | 388.19 | 2.6 | 27.94 | 1,045.86 | NaN | 0 | 0 |
173 | 173 | 42.34 | 285.92 | 389.32 | 2.32 | 24.87 | 1,048.93 | NaN | 0 | 0 |
174 | 174 | 42.17 | 284.78 | 390.47 | 2.03 | 21.79 | 1,052.01 | NaN | 0 | 0 |
175 | 175 | 42 | 283.63 | 391.61 | 1.74 | 18.71 | 1,055.09 | NaN | 0 | 0 |
176 | 176 | 41.83 | 282.48 | 392.76 | 1.45 | 15.61 | 1,058.19 | NaN | 0 | 0 |
177 | 177 | 41.66 | 281.33 | 393.91 | 1.17 | 12.51 | 1,061.29 | NaN | 0 | 0 |
178 | 178 | 41.49 | 280.17 | 395.07 | 0.87 | 9.39 | 1,064.4 | NaN | 0 | 0 |
179 | 179 | 41.32 | 279.02 | 396.23 | 0.58 | 6.27 | 1,067.53 | NaN | 0 | 0 |
180 | 180 | 41.15 | 277.85 | 397.39 | 0.29 | 3.14 | 1,070.66 | NaN | 0 | 0 |
181 | 181 | 40.98 | 276.69 | 398.55 | undefined | undefined | NaN | 0 | 0 | |
182 | 182 | 40.8 | 275.52 | 399.72 | undefined | undefined | NaN | 0 | 0 | |
183 | 183 | 40.63 | 274.35 | 400.9 | undefined | undefined | NaN | 0 | 0 | |
184 | 184 | 40.46 | 273.17 | 402.07 | undefined | undefined | NaN | 0 | 0 | |
185 | 185 | 40.28 | 271.99 | 403.25 | undefined | undefined | NaN | 0 | 0 | |
186 | 186 | 40.11 | 270.81 | 404.43 | undefined | undefined | NaN | 0 | 0 | |
187 | 187 | 39.93 | 269.62 | 405.62 | undefined | undefined | NaN | 0 | 0 | |
188 | 188 | 39.75 | 268.43 | 406.81 | undefined | undefined | NaN | 0 | 0 | |
189 | 189 | 39.58 | 267.24 | 408 | undefined | undefined | NaN | 0 | 0 | |
190 | 190 | 39.4 | 266.04 | 409.2 | undefined | undefined | NaN | 0 | 0 | |
191 | 191 | 39.22 | 264.84 | 410.4 | undefined | undefined | NaN | 0 | 0 | |
192 | 192 | 39.04 | 263.64 | 411.61 | undefined | undefined | NaN | 0 | 0 | |
193 | 193 | 38.86 | 262.43 | 412.81 | undefined | undefined | NaN | 0 | 0 | |
194 | 194 | 38.69 | 261.22 | 414.02 | undefined | undefined | NaN | 0 | 0 | |
195 | 195 | 38.5 | 260 | 415.24 | undefined | undefined | NaN | 0 | 0 | |
196 | 196 | 38.33 | 258.79 | 416.46 | undefined | undefined | NaN | 0 | 0 | |
197 | 197 | 38.14 | 257.57 | 417.68 | undefined | undefined | NaN | 0 | 0 | |
198 | 198 | 37.96 | 256.34 | 418.9 | undefined | undefined | NaN | 0 | 0 | |
199 | 199 | 37.78 | 255.11 | 420.13 | undefined | undefined | NaN | 0 | 0 | |
200 | 200 | 37.6 | 253.88 | 421.36 | undefined | undefined | NaN | 0 | 0 | |
201 | 201 | 37.41 | 252.64 | 422.6 | undefined | undefined | NaN | 0 | 0 | |
202 | 202 | 37.23 | 251.4 | 423.84 | undefined | undefined | NaN | 0 | 0 | |
203 | 203 | 37.05 | 250.16 | 425.08 | undefined | undefined | NaN | 0 | 0 | |
204 | 204 | 36.86 | 248.91 | 426.33 | undefined | undefined | NaN | 0 | 0 | |
205 | 205 | 36.68 | 247.66 | 427.58 | undefined | undefined | NaN | 0 | 0 | |
206 | 206 | 36.49 | 246.41 | 428.83 | undefined | undefined | NaN | 0 | 0 | |
207 | 207 | 36.31 | 245.15 | 430.09 | undefined | undefined | NaN | 0 | 0 | |
208 | 208 | 36.12 | 243.89 | 431.35 | undefined | undefined | NaN | 0 | 0 | |
209 | 209 | 35.93 | 242.62 | 432.62 | undefined | undefined | NaN | 0 | 0 | |
210 | 210 | 35.74 | 241.35 | 433.89 | undefined | undefined | NaN | 0 | 0 | |
211 | 211 | 35.55 | 240.08 | 435.16 | undefined | undefined | NaN | 0 | 0 | |
212 | 212 | 35.37 | 238.81 | 436.44 | undefined | undefined | NaN | 0 | 0 | |
213 | 213 | 35.18 | 237.52 | 437.72 | undefined | undefined | NaN | 0 | 0 | |
214 | 214 | 34.99 | 236.24 | 439 | undefined | undefined | NaN | 0 | 0 | |
215 | 215 | 34.8 | 234.95 | 440.29 | undefined | undefined | NaN | 0 | 0 | |
216 | 216 | 34.6 | 233.66 | 441.58 | undefined | undefined | NaN | 0 | 0 | |
217 | 217 | 34.41 | 232.37 | 442.88 | undefined | undefined | NaN | 0 | 0 | |
218 | 218 | 34.22 | 231.07 | 444.18 | undefined | undefined | NaN | 0 | 0 | |
219 | 219 | 34.03 | 229.76 | 445.48 | undefined | undefined | NaN | 0 | 0 | |
220 | 220 | 33.83 | 228.46 | 446.79 | undefined | undefined | NaN | 0 | 0 | |
221 | 221 | 33.64 | 227.15 | 448.1 | undefined | undefined | NaN | 0 | 0 | |
222 | 222 | 33.44 | 225.83 | 449.41 | undefined | undefined | NaN | 0 | 0 | |
223 | 223 | 33.25 | 224.51 | 450.73 | undefined | undefined | NaN | 0 | 0 | |
224 | 224 | 33.05 | 223.19 | 452.05 | undefined | undefined | NaN | 0 | 0 | |
225 | 225 | 32.86 | 221.87 | 453.38 | undefined | undefined | NaN | 0 | 0 | |
226 | 226 | 32.66 | 220.54 | 454.71 | undefined | undefined | NaN | 0 | 0 | |
227 | 227 | 32.46 | 219.2 | 456.04 | undefined | undefined | NaN | 0 | 0 | |
228 | 228 | 32.26 | 217.86 | 457.38 | undefined | undefined | NaN | 0 | 0 | |
229 | 229 | 32.07 | 216.52 | 458.72 | undefined | undefined | NaN | 0 | 0 | |
230 | 230 | 31.87 | 215.18 | 460.07 | undefined | undefined | NaN | 0 | 0 | |
231 | 231 | 31.67 | 213.83 | 461.41 | undefined | undefined | NaN | 0 | 0 | |
232 | 232 | 31.47 | 212.47 | 462.77 | undefined | undefined | NaN | 0 | 0 | |
233 | 233 | 31.27 | 211.12 | 464.13 | undefined | undefined | NaN | 0 | 0 | |
234 | 234 | 31.06 | 209.76 | 465.49 | undefined | undefined | NaN | 0 | 0 | |
235 | 235 | 30.86 | 208.39 | 466.85 | undefined | undefined | NaN | 0 | 0 | |
236 | 236 | 30.66 | 207.02 | 468.22 | undefined | undefined | NaN | 0 | 0 | |
237 | 237 | 30.46 | 205.65 | 469.6 | undefined | undefined | NaN | 0 | 0 | |
238 | 238 | 30.25 | 204.27 | 470.97 | undefined | undefined | NaN | 0 | 0 | |
239 | 239 | 30.05 | 202.89 | 472.35 | undefined | undefined | NaN | 0 | 0 | |
240 | 240 | 29.84 | 201.5 | 473.74 | undefined | undefined | NaN | 0 | 0 | |
241 | 241 | 29.64 | 200.11 | 475.13 | undefined | undefined | NaN | 0 | 0 | |
242 | 242 | 29.43 | 198.72 | 476.52 | undefined | undefined | NaN | 0 | 0 | |
243 | 243 | 29.22 | 197.32 | 477.92 | undefined | undefined | NaN | 0 | 0 | |
244 | 244 | 29.01 | 195.92 | 479.32 | undefined | undefined | NaN | 0 | 0 | |
245 | 245 | 28.81 | 194.51 | 480.73 | undefined | undefined | NaN | 0 | 0 | |
246 | 246 | 28.6 | 193.1 | 482.14 | undefined | undefined | NaN | 0 | 0 | |
247 | 247 | 28.39 | 191.69 | 483.55 | undefined | undefined | NaN | 0 | 0 | |
248 | 248 | 28.18 | 190.27 | 484.97 | undefined | undefined | NaN | 0 | 0 | |
249 | 249 | 27.97 | 188.85 | 486.39 | undefined | undefined | NaN | 0 | 0 | |
250 | 250 | 27.76 | 187.42 | 487.82 | undefined | undefined | NaN | 0 | 0 | |
251 | 251 | 27.54 | 185.99 | 489.25 | undefined | undefined | NaN | 0 | 0 | |
252 | 252 | 27.33 | 184.56 | 490.69 | undefined | undefined | NaN | 0 | 0 | |
253 | 253 | 27.12 | 183.12 | 492.13 | undefined | undefined | NaN | 0 | 0 | |
254 | 254 | 26.9 | 181.67 | 493.57 | undefined | undefined | NaN | 0 | 0 | |
255 | 255 | 26.69 | 180.22 | 495.02 | undefined | undefined | NaN | 0 | 0 | |
256 | 256 | 26.48 | 178.77 | 496.47 | undefined | undefined | NaN | 0 | 0 | |
257 | 257 | 26.26 | 177.32 | 497.93 | undefined | undefined | NaN | 0 | 0 | |
258 | 258 | 26.04 | 175.86 | 499.39 | undefined | undefined | NaN | 0 | 0 | |
259 | 259 | 25.83 | 174.39 | 500.85 | undefined | undefined | NaN | 0 | 0 | |
260 | 260 | 25.61 | 172.92 | 502.32 | undefined | undefined | NaN | 0 | 0 | |
261 | 261 | 25.39 | 171.45 | 503.79 | undefined | undefined | NaN | 0 | 0 | |
262 | 262 | 25.17 | 169.97 | 505.27 | undefined | undefined | NaN | 0 | 0 | |
263 | 263 | 24.95 | 168.49 | 506.75 | undefined | undefined | NaN | 0 | 0 | |
264 | 264 | 24.73 | 167 | 508.24 | undefined | undefined | NaN | 0 | 0 | |
265 | 265 | 24.51 | 165.51 | 509.73 | undefined | undefined | NaN | 0 | 0 | |
266 | 266 | 24.29 | 164.02 | 511.23 | undefined | undefined | NaN | 0 | 0 | |
267 | 267 | 24.07 | 162.52 | 512.73 | undefined | undefined | NaN | 0 | 0 | |
268 | 268 | 23.84 | 161.01 | 514.23 | undefined | undefined | NaN | 0 | 0 | |
269 | 269 | 23.62 | 159.5 | 515.74 | undefined | undefined | NaN | 0 | 0 | |
270 | 270 | 23.4 | 157.99 | 517.25 | undefined | undefined | NaN | 0 | 0 | |
271 | 271 | 23.17 | 156.47 | 518.77 | undefined | undefined | NaN | 0 | 0 | |
272 | 272 | 22.95 | 154.95 | 520.29 | undefined | undefined | NaN | 0 | 0 | |
273 | 273 | 22.72 | 153.43 | 521.82 | undefined | undefined | NaN | 0 | 0 | |
274 | 274 | 22.5 | 151.9 | 523.35 | undefined | undefined | NaN | 0 | 0 | |
275 | 275 | 22.27 | 150.36 | 524.88 | undefined | undefined | NaN | 0 | 0 | |
276 | 276 | 22.04 | 148.82 | 526.42 | undefined | undefined | NaN | 0 | 0 | |
277 | 277 | 21.81 | 147.28 | 527.97 | undefined | undefined | NaN | 0 | 0 | |
278 | 278 | 21.58 | 145.73 | 529.52 | undefined | undefined | NaN | 0 | 0 | |
279 | 279 | 21.35 | 144.17 | 531.07 | undefined | undefined | NaN | 0 | 0 | |
280 | 280 | 21.12 | 142.62 | 532.63 | undefined | undefined | NaN | 0 | 0 | |
281 | 281 | 20.89 | 141.05 | 534.19 | undefined | undefined | NaN | 0 | 0 | |
282 | 282 | 20.66 | 139.49 | 535.76 | undefined | undefined | NaN | 0 | 0 | |
283 | 283 | 20.43 | 137.92 | 537.33 | undefined | undefined | NaN | 0 | 0 | |
284 | 284 | 20.19 | 136.34 | 538.9 | undefined | undefined | NaN | 0 | 0 | |
285 | 285 | 19.96 | 134.76 | 540.48 | undefined | undefined | NaN | 0 | 0 | |
286 | 286 | 19.72 | 133.17 | 542.07 | undefined | undefined | NaN | 0 | 0 | |
287 | 287 | 19.49 | 131.58 | 543.66 | undefined | undefined | NaN | 0 | 0 | |
288 | 288 | 19.25 | 129.99 | 545.25 | undefined | undefined | NaN | 0 | 0 | |
289 | 289 | 19.01 | 128.39 | 546.85 | undefined | undefined | NaN | 0 | 0 | |
290 | 290 | 18.78 | 126.78 | 548.46 | undefined | undefined | NaN | 0 | 0 | |
291 | 291 | 18.54 | 125.18 | 550.07 | undefined | undefined | NaN | 0 | 0 | |
292 | 292 | 18.3 | 123.56 | 551.68 | undefined | undefined | NaN | 0 | 0 | |
293 | 293 | 18.06 | 121.94 | 553.3 | undefined | undefined | NaN | 0 | 0 | |
294 | 294 | 17.82 | 120.32 | 554.92 | undefined | undefined | NaN | 0 | 0 | |
295 | 295 | 17.58 | 118.69 | 556.55 | undefined | undefined | NaN | 0 | 0 | |
296 | 296 | 17.34 | 117.06 | 558.18 | undefined | undefined | NaN | 0 | 0 | |
297 | 297 | 17.09 | 115.42 | 559.82 | undefined | undefined | NaN | 0 | 0 | |
298 | 298 | 16.85 | 113.78 | 561.46 | undefined | undefined | NaN | 0 | 0 | |
299 | 299 | 16.61 | 112.13 | 563.11 | undefined | undefined | NaN | 0 | 0 | |
300 | 300 | 16.36 | 110.48 | 564.76 | undefined | undefined | NaN | 0 | 0 | |
301 | 301 | 16.12 | 108.83 | 566.42 | undefined | undefined | NaN | 0 | 0 | |
302 | 302 | 15.87 | 107.16 | 568.08 | undefined | undefined | NaN | 0 | 0 | |
303 | 303 | 15.62 | 105.5 | 569.74 | undefined | undefined | NaN | 0 | 0 | |
304 | 304 | 15.38 | 103.83 | 571.42 | undefined | undefined | NaN | 0 | 0 | |
305 | 305 | 15.13 | 102.15 | 573.09 | undefined | undefined | NaN | 0 | 0 | |
306 | 306 | 14.88 | 100.47 | 574.77 | undefined | undefined | NaN | 0 | 0 | |
307 | 307 | 14.63 | 98.78 | 576.46 | undefined | undefined | NaN | 0 | 0 | |
308 | 308 | 14.38 | 97.09 | 578.15 | undefined | undefined | NaN | 0 | 0 | |
309 | 309 | 14.13 | 95.4 | 579.85 | undefined | undefined | NaN | 0 | 0 | |
310 | 310 | 13.88 | 93.7 | 581.55 | undefined | undefined | NaN | 0 | 0 | |
311 | 311 | 13.62 | 91.99 | 583.25 | undefined | undefined | NaN | 0 | 0 | |
312 | 312 | 13.37 | 90.28 | 584.96 | undefined | undefined | NaN | 0 | 0 | |
313 | 313 | 13.12 | 88.56 | 586.68 | undefined | undefined | NaN | 0 | 0 | |
314 | 314 | 12.86 | 86.84 | 588.4 | undefined | undefined | NaN | 0 | 0 | |
315 | 315 | 12.61 | 85.12 | 590.13 | undefined | undefined | NaN | 0 | 0 | |
316 | 316 | 12.35 | 83.39 | 591.86 | undefined | undefined | NaN | 0 | 0 | |
317 | 317 | 12.09 | 81.65 | 593.59 | undefined | undefined | NaN | 0 | 0 | |
318 | 318 | 11.83 | 79.91 | 595.33 | undefined | undefined | NaN | 0 | 0 | |
319 | 319 | 11.58 | 78.16 | 597.08 | undefined | undefined | NaN | 0 | 0 | |
320 | 320 | 11.32 | 76.41 | 598.83 | undefined | undefined | NaN | 0 | 0 | |
321 | 321 | 11.06 | 74.65 | 600.59 | undefined | undefined | NaN | 0 | 0 | |
322 | 322 | 10.79 | 72.89 | 602.35 | undefined | undefined | NaN | 0 | 0 | |
323 | 323 | 10.53 | 71.13 | 604.12 | undefined | undefined | NaN | 0 | 0 | |
324 | 324 | 10.27 | 69.35 | 605.89 | undefined | undefined | NaN | 0 | 0 | |
325 | 325 | 10.01 | 67.58 | 607.67 | undefined | undefined | NaN | 0 | 0 | |
326 | 326 | 9.74 | 65.79 | 609.45 | undefined | undefined | NaN | 0 | 0 | |
327 | 327 | 9.48 | 64.01 | 611.24 | undefined | undefined | NaN | 0 | 0 | |
328 | 328 | 9.21 | 62.21 | 613.03 | undefined | undefined | NaN | 0 | 0 | |
329 | 329 | 8.95 | 60.41 | 614.83 | undefined | undefined | NaN | 0 | 0 | |
330 | 330 | 8.68 | 58.61 | 616.63 | undefined | undefined | NaN | 0 | 0 | |
331 | 331 | 8.41 | 56.8 | 618.44 | undefined | undefined | NaN | 0 | 0 | |
332 | 332 | 8.14 | 54.99 | 620.25 | undefined | undefined | NaN | 0 | 0 | |
333 | 333 | 7.87 | 53.17 | 622.07 | undefined | undefined | NaN | 0 | 0 | |
334 | 334 | 7.6 | 51.34 | 623.9 | undefined | undefined | NaN | 0 | 0 | |
335 | 335 | 7.33 | 49.51 | 625.73 | undefined | undefined | NaN | 0 | 0 | |
336 | 336 | 7.06 | 47.68 | 627.56 | undefined | undefined | NaN | 0 | 0 | |
337 | 337 | 6.79 | 45.84 | 629.41 | undefined | undefined | NaN | 0 | 0 | |
338 | 338 | 6.51 | 43.99 | 631.25 | undefined | undefined | NaN | 0 | 0 | |
339 | 339 | 6.24 | 42.14 | 633.1 | undefined | undefined | NaN | 0 | 0 | |
340 | 340 | 5.97 | 40.28 | 634.96 | undefined | undefined | NaN | 0 | 0 | |
341 | 341 | 5.69 | 38.42 | 636.82 | undefined | undefined | NaN | 0 | 0 | |
342 | 342 | 5.41 | 36.55 | 638.69 | undefined | undefined | NaN | 0 | 0 | |
343 | 343 | 5.14 | 34.68 | 640.56 | undefined | undefined | NaN | 0 | 0 | |
344 | 344 | 4.86 | 32.8 | 642.44 | undefined | undefined | NaN | 0 | 0 | |
345 | 345 | 4.58 | 30.91 | 644.33 | undefined | undefined | NaN | 0 | 0 | |
346 | 346 | 4.3 | 29.02 | 646.22 | undefined | undefined | NaN | 0 | 0 | |
347 | 347 | 4.02 | 27.13 | 648.11 | undefined | undefined | NaN | 0 | 0 | |
348 | 348 | 3.74 | 25.23 | 650.01 | undefined | undefined | NaN | 0 | 0 | |
349 | 349 | 3.45 | 23.32 | 651.92 | undefined | undefined | NaN | 0 | 0 | |
350 | 350 | 3.17 | 21.41 | 653.83 | undefined | undefined | NaN | 0 | 0 | |
351 | 351 | 2.89 | 19.49 | 655.75 | undefined | undefined | NaN | 0 | 0 | |
352 | 352 | 2.6 | 17.57 | 657.68 | undefined | undefined | NaN | 0 | 0 | |
353 | 353 | 2.32 | 15.64 | 659.6 | undefined | undefined | NaN | 0 | 0 | |
354 | 354 | 2.03 | 13.7 | 661.54 | undefined | undefined | NaN | 0 | 0 | |
355 | 355 | 1.74 | 11.76 | 663.48 | undefined | undefined | NaN | 0 | 0 | |
356 | 356 | 1.45 | 9.82 | 665.43 | undefined | undefined | NaN | 0 | 0 | |
357 | 357 | 1.17 | 7.87 | 667.38 | undefined | undefined | NaN | 0 | 0 | |
358 | 358 | 0.88 | 5.91 | 669.34 | undefined | undefined | NaN | 0 | 0 | |
359 | 359 | 0.58 | 3.94 | 671.3 | undefined | undefined | NaN | 0 | 0 |
YEARLY SUMMARY TABLE
Column M | Column N | Column O | Column P |
1 | 64.6 | 40.0 | 22.9 |
2 | 63.3 | 37.9 | 26.5 |
3 | 62.0 | 35.6 | 26.5 |
4 | 60.7 | 33.3 | 24.8 |
5 | 59.3 | 31.0 | 21.6 |
6 | 57.8 | 28.5 | 16.5 |
7 | 56.3 | 25.9 | 9.2 |
8 | 54.7 | 23.3 | 1.1 |
9 | 53.1 | 20.5 | 0.0 |
10 | 51.4 | 17.7 | 0.0 |
11 | 49.7 | 14.8 | 0.0 |
12 | 47.9 | 11.7 | 0.0 |
13 | 46.0 | 8.5 | 0.0 |
14 | 44.1 | 5.3 | 0.0 |
15 | 42.1 | 1.9 | 0.0 |
16 | 40.0 | 0.0 | 0.0 |
17 | 37.9 | 0.0 | 0.0 |
18 | 35.6 | 0.0 | 0.0 |
19 | 33.3 | 0.0 | 0.0 |
20 | 31.0 | 0.0 | 0.0 |
21 | 28.5 | 0.0 | 0.0 |
22 | 25.9 | 0.0 | 0.0 |
23 | 23.3 | 0.0 | 0.0 |
24 | 20.5 | 0.0 | 0.0 |
25 | 17.7 | 0.0 | 0.0 |
26 | 14.8 | 0.0 | 0.0 |
27 | 11.7 | 0.0 | 0.0 |
28 | 8.5 | 0.0 | 0.0 |
29 | 5.3 | 0.0 | 0.0 |
30 | 1.9 | 0.0 | 0.0 |