Amortization Table | C# Online Compiler

Amortization Table by Tyler A

using System;
using System.Collections.Generic;
using System.Linq;

public class Program
{
	public static void Main()
	{
		var amorTable = new AmortizationTable(1000000, 0.045m, 30, 12, DateTime.Parse("2021-09-01"));
		amorTable.Calculate();
		amorTable.Print();
	}
}

public class AmortizationTable {
	public decimal LoanAmount { get; }
	public decimal AnnualInterestRate { get; }
	public int LoanTermInYears { get; }
	public int PaymentsPerYear { get; }
	public DateTime LoanStartDate { get; }
	
	public int LoanTermInMonths => LoanTermInYears * 12;
	public decimal MonthlyInterestRate => AnnualInterestRate / 12;
	public decimal MonthlyPayment => Decimal.Round((MonthlyInterestRate * LoanAmount) / (1 - (decimal)Math.Pow((double)(1 + MonthlyInterestRate), -LoanTermInMonths)), 2);
	
	public IList<AmortizationEntry> Table { get; }
	
	public AmortizationTable(decimal loanAmount, decimal annualInterestRate, int loanTermInYears, int paymentsPerYear, DateTime loanStartDate) {
		Table = new List<AmortizationEntry>();
		
		LoanAmount = loanAmount;
		AnnualInterestRate = annualInterestRate;
		LoanTermInYears = loanTermInYears;
		PaymentsPerYear = paymentsPerYear;
		LoanStartDate = loanStartDate;
	}
	
	public void Calculate() {
		var firstEntry = new AmortizationEntry(1, LoanStartDate.AddMonths(1), MonthlyInterestRate, LoanAmount, MonthlyPayment);
		Table.Add(firstEntry);
		
		for (int i = 2; i <= LoanTermInMonths; i++) {
			var lastEntry = Table.Last();
			var newEntry = new AmortizationEntry(i, lastEntry.PaymentDate.AddMonths(1), MonthlyInterestRate, lastEntry.EndingBalance, MonthlyPayment);
			Table.Add(newEntry);
		}
	}
	
	public void Print() {
		Console.WriteLine($"Interest Rates: {AnnualInterestRate:P4} ({AnnualInterestRate}) / {MonthlyInterestRate:P4} ({MonthlyInterestRate})");
		Console.WriteLine($"Loan Terms: {LoanTermInYears} / {LoanTermInMonths}");
		Console.WriteLine($"Monthly Payment: {MonthlyPayment:C}");
		Console.WriteLine();
		Console.WriteLine($"Payment Date     Monthly    Principal  Interest   Balance");
		foreach(var entry in Table) {
			Console.WriteLine($"{entry.PaymentNumber,7} {(entry.PaymentDate.ToString("MMM/yyyy")),-8} {entry.PaymentAmount,-10:C} {entry.Principal,-10:C} {entry.Interest,-10:C} {entry.EndingBalance:C}");
		}
	}
}

public class AmortizationEntry {
	public int PaymentNumber { get; }
	public DateTime PaymentDate { get; }
	public decimal MonthlyInterestRate { get; }
	public decimal StartingBalance { get; }
	public decimal PaymentAmount { get; }
	
	public decimal Principal => PaymentAmount - Interest;
	public decimal Interest => StartingBalance * MonthlyInterestRate;
	public decimal EndingBalance => StartingBalance - Principal;
	
	public AmortizationEntry(int paymentNumber, DateTime paymentDate, decimal monthlyInterestRate, decimal startingBalance, decimal paymentAmount) {
		PaymentNumber = paymentNumber;
		PaymentDate = paymentDate;
		MonthlyInterestRate = monthlyInterestRate;
		StartingBalance = startingBalance;
		PaymentAmount = paymentAmount > (StartingBalance + Interest) ? (StartingBalance + Interest) : paymentAmount;
	}
}

​x
 
using System;
using System.Collections.Generic;
using System.Linq;
​
public class Program
{
    public static void Main()
    {
        var amorTable = new AmortizationTable(1000000, 0.045m, 30, 12, DateTime.Parse("2021-09-01"));
        amorTable.Calculate();
        amorTable.Print();
    }
}
​
public class AmortizationTable {
    public decimal LoanAmount { get; }
    public decimal AnnualInterestRate { get; }
    public int LoanTermInYears { get; }
    public int PaymentsPerYear { get; }
    public DateTime LoanStartDate { get; }
    
    public int LoanTermInMonths => LoanTermInYears * 12;
    public decimal MonthlyInterestRate => AnnualInterestRate / 12;
    public decimal MonthlyPayment => Decimal.Round((MonthlyInterestRate * LoanAmount) / (1 - (decimal)Math.Pow((double)(1 + MonthlyInterestRate), -LoanTermInMonths)), 2);
    
    public IList<AmortizationEntry> Table { get; }
    
    public AmortizationTable(decimal loanAmount, decimal annualInterestRate, int loanTermInYears, int paymentsPerYear, DateTime loanStartDate) {
        Table = new List<AmortizationEntry>();
        
        LoanAmount = loanAmount;
        AnnualInterestRate = annualInterestRate;
        LoanTermInYears = loanTermInYears;
        PaymentsPerYear = paymentsPerYear;
        LoanStartDate = loanStartDate;
    }
    
    public void Calculate() {
        var firstEntry = new AmortizationEntry(1, LoanStartDate.AddMonths(1), MonthlyInterestRate, LoanAmount, MonthlyPayment);
        Table.Add(firstEntry);
        
        for (int i = 2; i <= LoanTermInMonths; i++) {
            var lastEntry = Table.Last();
            var newEntry = new AmortizationEntry(i, lastEntry.PaymentDate.AddMonths(1), MonthlyInterestRate, lastEntry.EndingBalance, MonthlyPayment);
            Table.Add(newEntry);
        }
    }
    
    public void Print() {
        Console.WriteLine($"Interest Rates: {AnnualInterestRate:P4} ({AnnualInterestRate}) / {MonthlyInterestRate:P4} ({MonthlyInterestRate})");
        Console.WriteLine($"Loan Terms: {LoanTermInYears} / {LoanTermInMonths}");
        Console.WriteLine($"Monthly Payment: {MonthlyPayment:C}");
        Console.WriteLine();
        Console.WriteLine($"Payment Date     Monthly    Principal  Interest   Balance");
        foreach(var entry in Table) {
            Console.WriteLine($"{entry.PaymentNumber,7} {(entry.PaymentDate.ToString("MMM/yyyy")),-8} {entry.PaymentAmount,-10:C} {entry.Principal,-10:C} {entry.Interest,-10:C} {entry.EndingBalance:C}");
        }
    }
}
​
public class AmortizationEntry {
    public int PaymentNumber { get; }
    public DateTime PaymentDate { get; }
    public decimal MonthlyInterestRate { get; }
    public decimal StartingBalance { get; }
    public decimal PaymentAmount { get; }
    
    public decimal Principal => PaymentAmount - Interest;
    public decimal Interest => StartingBalance * MonthlyInterestRate;
    public decimal EndingBalance => StartingBalance - Principal;
    
    public AmortizationEntry(int paymentNumber, DateTime paymentDate, decimal monthlyInterestRate, decimal startingBalance, decimal paymentAmount) {
        PaymentNumber = paymentNumber;
        PaymentDate = paymentDate;
        MonthlyInterestRate = monthlyInterestRate;
        StartingBalance = startingBalance;
        PaymentAmount = paymentAmount > (StartingBalance + Interest) ? (StartingBalance + Interest) : paymentAmount;
    }
}

Interest Rates: 4.5000 % (0.045) / 0.3750 % (0.00375)
Loan Terms: 30 / 360
Monthly Payment: ¤5,066.85

Payment Date     Monthly    Principal  Interest   Balance
      1 Oct/2021 ¤5,066.85  ¤1,316.85  ¤3,750.00  ¤998,683.15
      2 Nov/2021 ¤5,066.85  ¤1,321.79  ¤3,745.06  ¤997,361.36
      3 Dec/2021 ¤5,066.85  ¤1,326.74  ¤3,740.11  ¤996,034.62
      4 Jan/2022 ¤5,066.85  ¤1,331.72  ¤3,735.13  ¤994,702.90
      5 Feb/2022 ¤5,066.85  ¤1,336.71  ¤3,730.14  ¤993,366.18
      6 Mar/2022 ¤5,066.85  ¤1,341.73  ¤3,725.12  ¤992,024.46
      7 Apr/2022 ¤5,066.85  ¤1,346.76  ¤3,720.09  ¤990,677.70
      8 May/2022 ¤5,066.85  ¤1,351.81  ¤3,715.04  ¤989,325.89
      9 Jun/2022 ¤5,066.85  ¤1,356.88  ¤3,709.97  ¤987,969.01
     10 Jul/2022 ¤5,066.85  ¤1,361.97  ¤3,704.88  ¤986,607.04
     11 Aug/2022 ¤5,066.85  ¤1,367.07  ¤3,699.78  ¤985,239.97
     12 Sep/2022 ¤5,066.85  ¤1,372.20  ¤3,694.65  ¤983,867.77
     13 Oct/2022 ¤5,066.85  ¤1,377.35  ¤3,689.50  ¤982,490.43
     14 Nov/2022 ¤5,066.85  ¤1,382.51  ¤3,684.34  ¤981,107.91
     15 Dec/2022 ¤5,066.85  ¤1,387.70  ¤3,679.15  ¤979,720.22
     16 Jan/2023 ¤5,066.85  ¤1,392.90  ¤3,673.95  ¤978,327.32
     17 Feb/2023 ¤5,066.85  ¤1,398.12  ¤3,668.73  ¤976,929.20
     18 Mar/2023 ¤5,066.85  ¤1,403.37  ¤3,663.48  ¤975,525.83
     19 Apr/2023 ¤5,066.85  ¤1,408.63  ¤3,658.22  ¤974,117.20
     20 May/2023 ¤5,066.85  ¤1,413.91  ¤3,652.94  ¤972,703.29
     21 Jun/2023 ¤5,066.85  ¤1,419.21  ¤3,647.64  ¤971,284.08
     22 Jul/2023 ¤5,066.85  ¤1,424.53  ¤3,642.32  ¤969,859.55
     23 Aug/2023 ¤5,066.85  ¤1,429.88  ¤3,636.97  ¤968,429.67
     24 Sep/2023 ¤5,066.85  ¤1,435.24  ¤3,631.61  ¤966,994.43
     25 Oct/2023 ¤5,066.85  ¤1,440.62  ¤3,626.23  ¤965,553.81
     26 Nov/2023 ¤5,066.85  ¤1,446.02  ¤3,620.83  ¤964,107.79
     27 Dec/2023 ¤5,066.85  ¤1,451.45  ¤3,615.40  ¤962,656.34
     28 Jan/2024 ¤5,066.85  ¤1,456.89  ¤3,609.96  ¤961,199.45
     29 Feb/2024 ¤5,066.85  ¤1,462.35  ¤3,604.50  ¤959,737.10
     30 Mar/2024 ¤5,066.85  ¤1,467.84  ¤3,599.01  ¤958,269.26
     31 Apr/2024 ¤5,066.85  ¤1,473.34  ¤3,593.51  ¤956,795.92
     32 May/2024 ¤5,066.85  ¤1,478.87  ¤3,587.98  ¤955,317.06
     33 Jun/2024 ¤5,066.85  ¤1,484.41  ¤3,582.44  ¤953,832.65
     34 Jul/2024 ¤5,066.85  ¤1,489.98  ¤3,576.87  ¤952,342.67
     35 Aug/2024 ¤5,066.85  ¤1,495.56  ¤3,571.29  ¤950,847.10
     36 Sep/2024 ¤5,066.85  ¤1,501.17  ¤3,565.68  ¤949,345.93
     37 Oct/2024 ¤5,066.85  ¤1,506.80  ¤3,560.05  ¤947,839.13
     38 Nov/2024 ¤5,066.85  ¤1,512.45  ¤3,554.40  ¤946,326.68
     39 Dec/2024 ¤5,066.85  ¤1,518.12  ¤3,548.73  ¤944,808.55
     40 Jan/2025 ¤5,066.85  ¤1,523.82  ¤3,543.03  ¤943,284.73
     41 Feb/2025 ¤5,066.85  ¤1,529.53  ¤3,537.32  ¤941,755.20
     42 Mar/2025 ¤5,066.85  ¤1,535.27  ¤3,531.58  ¤940,219.93
     43 Apr/2025 ¤5,066.85  ¤1,541.03  ¤3,525.82  ¤938,678.91
     44 May/2025 ¤5,066.85  ¤1,546.80  ¤3,520.05  ¤937,132.10
     45 Jun/2025 ¤5,066.85  ¤1,552.60  ¤3,514.25  ¤935,579.50
     46 Jul/2025 ¤5,066.85  ¤1,558.43  ¤3,508.42  ¤934,021.07
     47 Aug/2025 ¤5,066.85  ¤1,564.27  ¤3,502.58  ¤932,456.80
     48 Sep/2025 ¤5,066.85  ¤1,570.14  ¤3,496.71  ¤930,886.66
     49 Oct/2025 ¤5,066.85  ¤1,576.03  ¤3,490.82  ¤929,310.64
     50 Nov/2025 ¤5,066.85  ¤1,581.94  ¤3,484.91  ¤927,728.70
     51 Dec/2025 ¤5,066.85  ¤1,587.87  ¤3,478.98  ¤926,140.84
     52 Jan/2026 ¤5,066.85  ¤1,593.82  ¤3,473.03  ¤924,547.01
     53 Feb/2026 ¤5,066.85  ¤1,599.80  ¤3,467.05  ¤922,947.22
     54 Mar/2026 ¤5,066.85  ¤1,605.80  ¤3,461.05  ¤921,341.42
     55 Apr/2026 ¤5,066.85  ¤1,611.82  ¤3,455.03  ¤919,729.60
     56 May/2026 ¤5,066.85  ¤1,617.86  ¤3,448.99  ¤918,111.73
     57 Jun/2026 ¤5,066.85  ¤1,623.93  ¤3,442.92  ¤916,487.80
     58 Jul/2026 ¤5,066.85  ¤1,630.02  ¤3,436.83  ¤914,857.78
     59 Aug/2026 ¤5,066.85  ¤1,636.13  ¤3,430.72  ¤913,221.65
     60 Sep/2026 ¤5,066.85  ¤1,642.27  ¤3,424.58  ¤911,579.38
     61 Oct/2026 ¤5,066.85  ¤1,648.43  ¤3,418.42  ¤909,930.95
     62 Nov/2026 ¤5,066.85  ¤1,654.61  ¤3,412.24  ¤908,276.34
     63 Dec/2026 ¤5,066.85  ¤1,660.81  ¤3,406.04  ¤906,615.53
     64 Jan/2027 ¤5,066.85  ¤1,667.04  ¤3,399.81  ¤904,948.49
     65 Feb/2027 ¤5,066.85  ¤1,673.29  ¤3,393.56  ¤903,275.19
     66 Mar/2027 ¤5,066.85  ¤1,679.57  ¤3,387.28  ¤901,595.63
     67 Apr/2027 ¤5,066.85  ¤1,685.87  ¤3,380.98  ¤899,909.76
     68 May/2027 ¤5,066.85  ¤1,692.19  ¤3,374.66  ¤898,217.57
     69 Jun/2027 ¤5,066.85  ¤1,698.53  ¤3,368.32  ¤896,519.04
     70 Jul/2027 ¤5,066.85  ¤1,704.90  ¤3,361.95  ¤894,814.13
     71 Aug/2027 ¤5,066.85  ¤1,711.30  ¤3,355.55  ¤893,102.84
     72 Sep/2027 ¤5,066.85  ¤1,717.71  ¤3,349.14  ¤891,385.12
     73 Oct/2027 ¤5,066.85  ¤1,724.16  ¤3,342.69  ¤889,660.97
     74 Nov/2027 ¤5,066.85  ¤1,730.62  ¤3,336.23  ¤887,930.35
     75 Dec/2027 ¤5,066.85  ¤1,737.11  ¤3,329.74  ¤886,193.23
     76 Jan/2028 ¤5,066.85  ¤1,743.63  ¤3,323.22  ¤884,449.61
     77 Feb/2028 ¤5,066.85  ¤1,750.16  ¤3,316.69  ¤882,699.45
     78 Mar/2028 ¤5,066.85  ¤1,756.73  ¤3,310.12  ¤880,942.72
     79 Apr/2028 ¤5,066.85  ¤1,763.31  ¤3,303.54  ¤879,179.40
     80 May/2028 ¤5,066.85  ¤1,769.93  ¤3,296.92  ¤877,409.48
     81 Jun/2028 ¤5,066.85  ¤1,776.56  ¤3,290.29  ¤875,632.91
     82 Jul/2028 ¤5,066.85  ¤1,783.23  ¤3,283.62  ¤873,849.69
     83 Aug/2028 ¤5,066.85  ¤1,789.91  ¤3,276.94  ¤872,059.77
     84 Sep/2028 ¤5,066.85  ¤1,796.63  ¤3,270.22  ¤870,263.15
     85 Oct/2028 ¤5,066.85  ¤1,803.36  ¤3,263.49  ¤868,459.78
     86 Nov/2028 ¤5,066.85  ¤1,810.13  ¤3,256.72  ¤866,649.66
     87 Dec/2028 ¤5,066.85  ¤1,816.91  ¤3,249.94  ¤864,832.74
     88 Jan/2029 ¤5,066.85  ¤1,823.73  ¤3,243.12  ¤863,009.02
     89 Feb/2029 ¤5,066.85  ¤1,830.57  ¤3,236.28  ¤861,178.45
     90 Mar/2029 ¤5,066.85  ¤1,837.43  ¤3,229.42  ¤859,341.02
     91 Apr/2029 ¤5,066.85  ¤1,844.32  ¤3,222.53  ¤857,496.70
     92 May/2029 ¤5,066.85  ¤1,851.24  ¤3,215.61  ¤855,645.46
     93 Jun/2029 ¤5,066.85  ¤1,858.18  ¤3,208.67  ¤853,787.28
     94 Jul/2029 ¤5,066.85  ¤1,865.15  ¤3,201.70  ¤851,922.13
     95 Aug/2029 ¤5,066.85  ¤1,872.14  ¤3,194.71  ¤850,049.99
     96 Sep/2029 ¤5,066.85  ¤1,879.16  ¤3,187.69  ¤848,170.83
     97 Oct/2029 ¤5,066.85  ¤1,886.21  ¤3,180.64  ¤846,284.62
     98 Nov/2029 ¤5,066.85  ¤1,893.28  ¤3,173.57  ¤844,391.34
     99 Dec/2029 ¤5,066.85  ¤1,900.38  ¤3,166.47  ¤842,490.95
    100 Jan/2030 ¤5,066.85  ¤1,907.51  ¤3,159.34  ¤840,583.44
    101 Feb/2030 ¤5,066.85  ¤1,914.66  ¤3,152.19  ¤838,668.78
    102 Mar/2030 ¤5,066.85  ¤1,921.84  ¤3,145.01  ¤836,746.94
    103 Apr/2030 ¤5,066.85  ¤1,929.05  ¤3,137.80  ¤834,817.89
    104 May/2030 ¤5,066.85  ¤1,936.28  ¤3,130.57  ¤832,881.61
    105 Jun/2030 ¤5,066.85  ¤1,943.54  ¤3,123.31  ¤830,938.06
    106 Jul/2030 ¤5,066.85  ¤1,950.83  ¤3,116.02  ¤828,987.23
    107 Aug/2030 ¤5,066.85  ¤1,958.15  ¤3,108.70  ¤827,029.08
    108 Sep/2030 ¤5,066.85  ¤1,965.49  ¤3,101.36  ¤825,063.59
    109 Oct/2030 ¤5,066.85  ¤1,972.86  ¤3,093.99  ¤823,090.73
    110 Nov/2030 ¤5,066.85  ¤1,980.26  ¤3,086.59  ¤821,110.47
    111 Dec/2030 ¤5,066.85  ¤1,987.69  ¤3,079.16  ¤819,122.79
    112 Jan/2031 ¤5,066.85  ¤1,995.14  ¤3,071.71  ¤817,127.65
    113 Feb/2031 ¤5,066.85  ¤2,002.62  ¤3,064.23  ¤815,125.03
    114 Mar/2031 ¤5,066.85  ¤2,010.13  ¤3,056.72  ¤813,114.89
    115 Apr/2031 ¤5,066.85  ¤2,017.67  ¤3,049.18  ¤811,097.23
    116 May/2031 ¤5,066.85  ¤2,025.24  ¤3,041.61  ¤809,071.99
    117 Jun/2031 ¤5,066.85  ¤2,032.83  ¤3,034.02  ¤807,039.16
    118 Jul/2031 ¤5,066.85  ¤2,040.45  ¤3,026.40  ¤804,998.71
    119 Aug/2031 ¤5,066.85  ¤2,048.10  ¤3,018.75  ¤802,950.60
    120 Sep/2031 ¤5,066.85  ¤2,055.79  ¤3,011.06  ¤800,894.82
    121 Oct/2031 ¤5,066.85  ¤2,063.49  ¤3,003.36  ¤798,831.32
    122 Nov/2031 ¤5,066.85  ¤2,071.23  ¤2,995.62  ¤796,760.09
    123 Dec/2031 ¤5,066.85  ¤2,079.00  ¤2,987.85  ¤794,681.09
    124 Jan/2032 ¤5,066.85  ¤2,086.80  ¤2,980.05  ¤792,594.29
    125 Feb/2032 ¤5,066.85  ¤2,094.62  ¤2,972.23  ¤790,499.67
    126 Mar/2032 ¤5,066.85  ¤2,102.48  ¤2,964.37  ¤788,397.20
    127 Apr/2032 ¤5,066.85  ¤2,110.36  ¤2,956.49  ¤786,286.84
    128 May/2032 ¤5,066.85  ¤2,118.27  ¤2,948.58  ¤784,168.56
    129 Jun/2032 ¤5,066.85  ¤2,126.22  ¤2,940.63  ¤782,042.34
    130 Jul/2032 ¤5,066.85  ¤2,134.19  ¤2,932.66  ¤779,908.15
    131 Aug/2032 ¤5,066.85  ¤2,142.19  ¤2,924.66  ¤777,765.96
    132 Sep/2032 ¤5,066.85  ¤2,150.23  ¤2,916.62  ¤775,615.73
    133 Oct/2032 ¤5,066.85  ¤2,158.29  ¤2,908.56  ¤773,457.44
    134 Nov/2032 ¤5,066.85  ¤2,166.38  ¤2,900.47  ¤771,291.05
    135 Dec/2032 ¤5,066.85  ¤2,174.51  ¤2,892.34  ¤769,116.55
    136 Jan/2033 ¤5,066.85  ¤2,182.66  ¤2,884.19  ¤766,933.88
    137 Feb/2033 ¤5,066.85  ¤2,190.85  ¤2,876.00  ¤764,743.04
    138 Mar/2033 ¤5,066.85  ¤2,199.06  ¤2,867.79  ¤762,543.97
    139 Apr/2033 ¤5,066.85  ¤2,207.31  ¤2,859.54  ¤760,336.66
    140 May/2033 ¤5,066.85  ¤2,215.59  ¤2,851.26  ¤758,121.07
    141 Jun/2033 ¤5,066.85  ¤2,223.90  ¤2,842.95  ¤755,897.18
    142 Jul/2033 ¤5,066.85  ¤2,232.24  ¤2,834.61  ¤753,664.94
    143 Aug/2033 ¤5,066.85  ¤2,240.61  ¤2,826.24  ¤751,424.34
    144 Sep/2033 ¤5,066.85  ¤2,249.01  ¤2,817.84  ¤749,175.33
    145 Oct/2033 ¤5,066.85  ¤2,257.44  ¤2,809.41  ¤746,917.88
    146 Nov/2033 ¤5,066.85  ¤2,265.91  ¤2,800.94  ¤744,651.98
    147 Dec/2033 ¤5,066.85  ¤2,274.41  ¤2,792.44  ¤742,377.57
    148 Jan/2034 ¤5,066.85  ¤2,282.93  ¤2,783.92  ¤740,094.64
    149 Feb/2034 ¤5,066.85  ¤2,291.50  ¤2,775.35  ¤737,803.14
    150 Mar/2034 ¤5,066.85  ¤2,300.09  ¤2,766.76  ¤735,503.05
    151 Apr/2034 ¤5,066.85  ¤2,308.71  ¤2,758.14  ¤733,194.34
    152 May/2034 ¤5,066.85  ¤2,317.37  ¤2,749.48  ¤730,876.97
    153 Jun/2034 ¤5,066.85  ¤2,326.06  ¤2,740.79  ¤728,550.91
    154 Jul/2034 ¤5,066.85  ¤2,334.78  ¤2,732.07  ¤726,216.12
    155 Aug/2034 ¤5,066.85  ¤2,343.54  ¤2,723.31  ¤723,872.58
    156 Sep/2034 ¤5,066.85  ¤2,352.33  ¤2,714.52  ¤721,520.26
    157 Oct/2034 ¤5,066.85  ¤2,361.15  ¤2,705.70  ¤719,159.11
    158 Nov/2034 ¤5,066.85  ¤2,370.00  ¤2,696.85  ¤716,789.10
    159 Dec/2034 ¤5,066.85  ¤2,378.89  ¤2,687.96  ¤714,410.21
    160 Jan/2035 ¤5,066.85  ¤2,387.81  ¤2,679.04  ¤712,022.40
    161 Feb/2035 ¤5,066.85  ¤2,396.77  ¤2,670.08  ¤709,625.64
    162 Mar/2035 ¤5,066.85  ¤2,405.75  ¤2,661.10  ¤707,219.88
    163 Apr/2035 ¤5,066.85  ¤2,414.78  ¤2,652.07  ¤704,805.11
    164 May/2035 ¤5,066.85  ¤2,423.83  ¤2,643.02  ¤702,381.28
    165 Jun/2035 ¤5,066.85  ¤2,432.92  ¤2,633.93  ¤699,948.36
    166 Jul/2035 ¤5,066.85  ¤2,442.04  ¤2,624.81  ¤697,506.31
    167 Aug/2035 ¤5,066.85  ¤2,451.20  ¤2,615.65  ¤695,055.11
    168 Sep/2035 ¤5,066.85  ¤2,460.39  ¤2,606.46  ¤692,594.72
    169 Oct/2035 ¤5,066.85  ¤2,469.62  ¤2,597.23  ¤690,125.10
    170 Nov/2035 ¤5,066.85  ¤2,478.88  ¤2,587.97  ¤687,646.22
    171 Dec/2035 ¤5,066.85  ¤2,488.18  ¤2,578.67  ¤685,158.04
    172 Jan/2036 ¤5,066.85  ¤2,497.51  ¤2,569.34  ¤682,660.53
    173 Feb/2036 ¤5,066.85  ¤2,506.87  ¤2,559.98  ¤680,153.66
    174 Mar/2036 ¤5,066.85  ¤2,516.27  ¤2,550.58  ¤677,637.39
    175 Apr/2036 ¤5,066.85  ¤2,525.71  ¤2,541.14  ¤675,111.68
    176 May/2036 ¤5,066.85  ¤2,535.18  ¤2,531.67  ¤672,576.49
    177 Jun/2036 ¤5,066.85  ¤2,544.69  ¤2,522.16  ¤670,031.81
    178 Jul/2036 ¤5,066.85  ¤2,554.23  ¤2,512.62  ¤667,477.58
    179 Aug/2036 ¤5,066.85  ¤2,563.81  ¤2,503.04  ¤664,913.77
    180 Sep/2036 ¤5,066.85  ¤2,573.42  ¤2,493.43  ¤662,340.34
    181 Oct/2036 ¤5,066.85  ¤2,583.07  ¤2,483.78  ¤659,757.27
    182 Nov/2036 ¤5,066.85  ¤2,592.76  ¤2,474.09  ¤657,164.51
    183 Dec/2036 ¤5,066.85  ¤2,602.48  ¤2,464.37  ¤654,562.03
    184 Jan/2037 ¤5,066.85  ¤2,612.24  ¤2,454.61  ¤651,949.78
    185 Feb/2037 ¤5,066.85  ¤2,622.04  ¤2,444.81  ¤649,327.75
    186 Mar/2037 ¤5,066.85  ¤2,631.87  ¤2,434.98  ¤646,695.87
    187 Apr/2037 ¤5,066.85  ¤2,641.74  ¤2,425.11  ¤644,054.13
    188 May/2037 ¤5,066.85  ¤2,651.65  ¤2,415.20  ¤641,402.49
    189 Jun/2037 ¤5,066.85  ¤2,661.59  ¤2,405.26  ¤638,740.90
    190 Jul/2037 ¤5,066.85  ¤2,671.57  ¤2,395.28  ¤636,069.32
    191 Aug/2037 ¤5,066.85  ¤2,681.59  ¤2,385.26  ¤633,387.73
    192 Sep/2037 ¤5,066.85  ¤2,691.65  ¤2,375.20  ¤630,696.09
    193 Oct/2037 ¤5,066.85  ¤2,701.74  ¤2,365.11  ¤627,994.35
    194 Nov/2037 ¤5,066.85  ¤2,711.87  ¤2,354.98  ¤625,282.48
    195 Dec/2037 ¤5,066.85  ¤2,722.04  ¤2,344.81  ¤622,560.44
    196 Jan/2038 ¤5,066.85  ¤2,732.25  ¤2,334.60  ¤619,828.19
    197 Feb/2038 ¤5,066.85  ¤2,742.49  ¤2,324.36  ¤617,085.69
    198 Mar/2038 ¤5,066.85  ¤2,752.78  ¤2,314.07  ¤614,332.92
    199 Apr/2038 ¤5,066.85  ¤2,763.10  ¤2,303.75  ¤611,569.81
    200 May/2038 ¤5,066.85  ¤2,773.46  ¤2,293.39  ¤608,796.35
    201 Jun/2038 ¤5,066.85  ¤2,783.86  ¤2,282.99  ¤606,012.49
    202 Jul/2038 ¤5,066.85  ¤2,794.30  ¤2,272.55  ¤603,218.18
    203 Aug/2038 ¤5,066.85  ¤2,804.78  ¤2,262.07  ¤600,413.40
    204 Sep/2038 ¤5,066.85  ¤2,815.30  ¤2,251.55  ¤597,598.10
    205 Oct/2038 ¤5,066.85  ¤2,825.86  ¤2,240.99  ¤594,772.25
    206 Nov/2038 ¤5,066.85  ¤2,836.45  ¤2,230.40  ¤591,935.79
    207 Dec/2038 ¤5,066.85  ¤2,847.09  ¤2,219.76  ¤589,088.70
    208 Jan/2039 ¤5,066.85  ¤2,857.77  ¤2,209.08  ¤586,230.93
    209 Feb/2039 ¤5,066.85  ¤2,868.48  ¤2,198.37  ¤583,362.45
    210 Mar/2039 ¤5,066.85  ¤2,879.24  ¤2,187.61  ¤580,483.21
    211 Apr/2039 ¤5,066.85  ¤2,890.04  ¤2,176.81  ¤577,593.17
    212 May/2039 ¤5,066.85  ¤2,900.88  ¤2,165.97  ¤574,692.30
    213 Jun/2039 ¤5,066.85  ¤2,911.75  ¤2,155.10  ¤571,780.54
    214 Jul/2039 ¤5,066.85  ¤2,922.67  ¤2,144.18  ¤568,857.87
    215 Aug/2039 ¤5,066.85  ¤2,933.63  ¤2,133.22  ¤565,924.24
    216 Sep/2039 ¤5,066.85  ¤2,944.63  ¤2,122.22  ¤562,979.60
    217 Oct/2039 ¤5,066.85  ¤2,955.68  ¤2,111.17  ¤560,023.92
    218 Nov/2039 ¤5,066.85  ¤2,966.76  ¤2,100.09  ¤557,057.16
    219 Dec/2039 ¤5,066.85  ¤2,977.89  ¤2,088.96  ¤554,079.28
    220 Jan/2040 ¤5,066.85  ¤2,989.05  ¤2,077.80  ¤551,090.23
    221 Feb/2040 ¤5,066.85  ¤3,000.26  ¤2,066.59  ¤548,089.96
    222 Mar/2040 ¤5,066.85  ¤3,011.51  ¤2,055.34  ¤545,078.45
    223 Apr/2040 ¤5,066.85  ¤3,022.81  ¤2,044.04  ¤542,055.65
    224 May/2040 ¤5,066.85  ¤3,034.14  ¤2,032.71  ¤539,021.50
    225 Jun/2040 ¤5,066.85  ¤3,045.52  ¤2,021.33  ¤535,975.99
    226 Jul/2040 ¤5,066.85  ¤3,056.94  ¤2,009.91  ¤532,919.05
    227 Aug/2040 ¤5,066.85  ¤3,068.40  ¤1,998.45  ¤529,850.64
    228 Sep/2040 ¤5,066.85  ¤3,079.91  ¤1,986.94  ¤526,770.73
    229 Oct/2040 ¤5,066.85  ¤3,091.46  ¤1,975.39  ¤523,679.27
    230 Nov/2040 ¤5,066.85  ¤3,103.05  ¤1,963.80  ¤520,576.22
    231 Dec/2040 ¤5,066.85  ¤3,114.69  ¤1,952.16  ¤517,461.53
    232 Jan/2041 ¤5,066.85  ¤3,126.37  ¤1,940.48  ¤514,335.16
    233 Feb/2041 ¤5,066.85  ¤3,138.09  ¤1,928.76  ¤511,197.07
    234 Mar/2041 ¤5,066.85  ¤3,149.86  ¤1,916.99  ¤508,047.21
    235 Apr/2041 ¤5,066.85  ¤3,161.67  ¤1,905.18  ¤504,885.53
    236 May/2041 ¤5,066.85  ¤3,173.53  ¤1,893.32  ¤501,712.00
    237 Jun/2041 ¤5,066.85  ¤3,185.43  ¤1,881.42  ¤498,526.57
    238 Jul/2041 ¤5,066.85  ¤3,197.38  ¤1,869.47  ¤495,329.20
    239 Aug/2041 ¤5,066.85  ¤3,209.37  ¤1,857.48  ¤492,119.83
    240 Sep/2041 ¤5,066.85  ¤3,221.40  ¤1,845.45  ¤488,898.43
    241 Oct/2041 ¤5,066.85  ¤3,233.48  ¤1,833.37  ¤485,664.95
    242 Nov/2041 ¤5,066.85  ¤3,245.61  ¤1,821.24  ¤482,419.35
    243 Dec/2041 ¤5,066.85  ¤3,257.78  ¤1,809.07  ¤479,161.57
    244 Jan/2042 ¤5,066.85  ¤3,269.99  ¤1,796.86  ¤475,891.57
    245 Feb/2042 ¤5,066.85  ¤3,282.26  ¤1,784.59  ¤472,609.32
    246 Mar/2042 ¤5,066.85  ¤3,294.57  ¤1,772.28  ¤469,314.75
    247 Apr/2042 ¤5,066.85  ¤3,306.92  ¤1,759.93  ¤466,007.83
    248 May/2042 ¤5,066.85  ¤3,319.32  ¤1,747.53  ¤462,688.51
    249 Jun/2042 ¤5,066.85  ¤3,331.77  ¤1,735.08  ¤459,356.74
    250 Jul/2042 ¤5,066.85  ¤3,344.26  ¤1,722.59  ¤456,012.48
    251 Aug/2042 ¤5,066.85  ¤3,356.80  ¤1,710.05  ¤452,655.68
    252 Sep/2042 ¤5,066.85  ¤3,369.39  ¤1,697.46  ¤449,286.29
    253 Oct/2042 ¤5,066.85  ¤3,382.03  ¤1,684.82  ¤445,904.26
    254 Nov/2042 ¤5,066.85  ¤3,394.71  ¤1,672.14  ¤442,509.55
    255 Dec/2042 ¤5,066.85  ¤3,407.44  ¤1,659.41  ¤439,102.11
    256 Jan/2043 ¤5,066.85  ¤3,420.22  ¤1,646.63  ¤435,681.90
    257 Feb/2043 ¤5,066.85  ¤3,433.04  ¤1,633.81  ¤432,248.85
    258 Mar/2043 ¤5,066.85  ¤3,445.92  ¤1,620.93  ¤428,802.94
    259 Apr/2043 ¤5,066.85  ¤3,458.84  ¤1,608.01  ¤425,344.10
    260 May/2043 ¤5,066.85  ¤3,471.81  ¤1,595.04  ¤421,872.29
    261 Jun/2043 ¤5,066.85  ¤3,484.83  ¤1,582.02  ¤418,387.46
    262 Jul/2043 ¤5,066.85  ¤3,497.90  ¤1,568.95  ¤414,889.56
    263 Aug/2043 ¤5,066.85  ¤3,511.01  ¤1,555.84  ¤411,378.55
    264 Sep/2043 ¤5,066.85  ¤3,524.18  ¤1,542.67  ¤407,854.37
    265 Oct/2043 ¤5,066.85  ¤3,537.40  ¤1,529.45  ¤404,316.97
    266 Nov/2043 ¤5,066.85  ¤3,550.66  ¤1,516.19  ¤400,766.31
    267 Dec/2043 ¤5,066.85  ¤3,563.98  ¤1,502.87  ¤397,202.33
    268 Jan/2044 ¤5,066.85  ¤3,577.34  ¤1,489.51  ¤393,624.99
    269 Feb/2044 ¤5,066.85  ¤3,590.76  ¤1,476.09  ¤390,034.24
    270 Mar/2044 ¤5,066.85  ¤3,604.22  ¤1,462.63  ¤386,430.01
    271 Apr/2044 ¤5,066.85  ¤3,617.74  ¤1,449.11  ¤382,812.28
    272 May/2044 ¤5,066.85  ¤3,631.30  ¤1,435.55  ¤379,180.97
    273 Jun/2044 ¤5,066.85  ¤3,644.92  ¤1,421.93  ¤375,536.05
    274 Jul/2044 ¤5,066.85  ¤3,658.59  ¤1,408.26  ¤371,877.46
    275 Aug/2044 ¤5,066.85  ¤3,672.31  ¤1,394.54  ¤368,205.15
    276 Sep/2044 ¤5,066.85  ¤3,686.08  ¤1,380.77  ¤364,519.07
    277 Oct/2044 ¤5,066.85  ¤3,699.90  ¤1,366.95  ¤360,819.17
    278 Nov/2044 ¤5,066.85  ¤3,713.78  ¤1,353.07  ¤357,105.39
    279 Dec/2044 ¤5,066.85  ¤3,727.70  ¤1,339.15  ¤353,377.68
    280 Jan/2045 ¤5,066.85  ¤3,741.68  ¤1,325.17  ¤349,636.00
    281 Feb/2045 ¤5,066.85  ¤3,755.71  ¤1,311.14  ¤345,880.29
    282 Mar/2045 ¤5,066.85  ¤3,769.80  ¤1,297.05  ¤342,110.49
    283 Apr/2045 ¤5,066.85  ¤3,783.94  ¤1,282.91  ¤338,326.55
    284 May/2045 ¤5,066.85  ¤3,798.13  ¤1,268.72  ¤334,528.43
    285 Jun/2045 ¤5,066.85  ¤3,812.37  ¤1,254.48  ¤330,716.06
    286 Jul/2045 ¤5,066.85  ¤3,826.66  ¤1,240.19  ¤326,889.39
    287 Aug/2045 ¤5,066.85  ¤3,841.01  ¤1,225.84  ¤323,048.38
    288 Sep/2045 ¤5,066.85  ¤3,855.42  ¤1,211.43  ¤319,192.96
    289 Oct/2045 ¤5,066.85  ¤3,869.88  ¤1,196.97  ¤315,323.08
    290 Nov/2045 ¤5,066.85  ¤3,884.39  ¤1,182.46  ¤311,438.69
    291 Dec/2045 ¤5,066.85  ¤3,898.95  ¤1,167.90  ¤307,539.74
    292 Jan/2046 ¤5,066.85  ¤3,913.58  ¤1,153.27  ¤303,626.16
    293 Feb/2046 ¤5,066.85  ¤3,928.25  ¤1,138.60  ¤299,697.91
    294 Mar/2046 ¤5,066.85  ¤3,942.98  ¤1,123.87  ¤295,754.93
    295 Apr/2046 ¤5,066.85  ¤3,957.77  ¤1,109.08  ¤291,797.16
    296 May/2046 ¤5,066.85  ¤3,972.61  ¤1,094.24  ¤287,824.55
    297 Jun/2046 ¤5,066.85  ¤3,987.51  ¤1,079.34  ¤283,837.04
    298 Jul/2046 ¤5,066.85  ¤4,002.46  ¤1,064.39  ¤279,834.58
    299 Aug/2046 ¤5,066.85  ¤4,017.47  ¤1,049.38  ¤275,817.11
    300 Sep/2046 ¤5,066.85  ¤4,032.54  ¤1,034.31  ¤271,784.57
    301 Oct/2046 ¤5,066.85  ¤4,047.66  ¤1,019.19  ¤267,736.92
    302 Nov/2046 ¤5,066.85  ¤4,062.84  ¤1,004.01  ¤263,674.08
    303 Dec/2046 ¤5,066.85  ¤4,078.07  ¤988.78    ¤259,596.01
    304 Jan/2047 ¤5,066.85  ¤4,093.36  ¤973.49    ¤255,502.64
    305 Feb/2047 ¤5,066.85  ¤4,108.72  ¤958.13    ¤251,393.93
    306 Mar/2047 ¤5,066.85  ¤4,124.12  ¤942.73    ¤247,269.80
    307 Apr/2047 ¤5,066.85  ¤4,139.59  ¤927.26    ¤243,130.22
    308 May/2047 ¤5,066.85  ¤4,155.11  ¤911.74    ¤238,975.10
    309 Jun/2047 ¤5,066.85  ¤4,170.69  ¤896.16    ¤234,804.41
    310 Jul/2047 ¤5,066.85  ¤4,186.33  ¤880.52    ¤230,618.08
    311 Aug/2047 ¤5,066.85  ¤4,202.03  ¤864.82    ¤226,416.05
    312 Sep/2047 ¤5,066.85  ¤4,217.79  ¤849.06    ¤222,198.26
    313 Oct/2047 ¤5,066.85  ¤4,233.61  ¤833.24    ¤217,964.65
    314 Nov/2047 ¤5,066.85  ¤4,249.48  ¤817.37    ¤213,715.17
    315 Dec/2047 ¤5,066.85  ¤4,265.42  ¤801.43    ¤209,449.75
    316 Jan/2048 ¤5,066.85  ¤4,281.41  ¤785.44    ¤205,168.33
    317 Feb/2048 ¤5,066.85  ¤4,297.47  ¤769.38    ¤200,870.87
    318 Mar/2048 ¤5,066.85  ¤4,313.58  ¤753.27    ¤196,557.28
    319 Apr/2048 ¤5,066.85  ¤4,329.76  ¤737.09    ¤192,227.52
    320 May/2048 ¤5,066.85  ¤4,346.00  ¤720.85    ¤187,881.52
    321 Jun/2048 ¤5,066.85  ¤4,362.29  ¤704.56    ¤183,519.23
    322 Jul/2048 ¤5,066.85  ¤4,378.65  ¤688.20    ¤179,140.58
    323 Aug/2048 ¤5,066.85  ¤4,395.07  ¤671.78    ¤174,745.50
    324 Sep/2048 ¤5,066.85  ¤4,411.55  ¤655.30    ¤170,333.95
    325 Oct/2048 ¤5,066.85  ¤4,428.10  ¤638.75    ¤165,905.85
    326 Nov/2048 ¤5,066.85  ¤4,444.70  ¤622.15    ¤161,461.15
    327 Dec/2048 ¤5,066.85  ¤4,461.37  ¤605.48    ¤156,999.78
    328 Jan/2049 ¤5,066.85  ¤4,478.10  ¤588.75    ¤152,521.68
    329 Feb/2049 ¤5,066.85  ¤4,494.89  ¤571.96    ¤148,026.78
    330 Mar/2049 ¤5,066.85  ¤4,511.75  ¤555.10    ¤143,515.04
    331 Apr/2049 ¤5,066.85  ¤4,528.67  ¤538.18    ¤138,986.37
    332 May/2049 ¤5,066.85  ¤4,545.65  ¤521.20    ¤134,440.72
    333 Jun/2049 ¤5,066.85  ¤4,562.70  ¤504.15    ¤129,878.02
    334 Jul/2049 ¤5,066.85  ¤4,579.81  ¤487.04    ¤125,298.21
    335 Aug/2049 ¤5,066.85  ¤4,596.98  ¤469.87    ¤120,701.23
    336 Sep/2049 ¤5,066.85  ¤4,614.22  ¤452.63    ¤116,087.01
    337 Oct/2049 ¤5,066.85  ¤4,631.52  ¤435.33    ¤111,455.48
    338 Nov/2049 ¤5,066.85  ¤4,648.89  ¤417.96    ¤106,806.59
    339 Dec/2049 ¤5,066.85  ¤4,666.33  ¤400.52    ¤102,140.27
    340 Jan/2050 ¤5,066.85  ¤4,683.82  ¤383.03    ¤97,456.44
    341 Feb/2050 ¤5,066.85  ¤4,701.39  ¤365.46    ¤92,755.06
    342 Mar/2050 ¤5,066.85  ¤4,719.02  ¤347.83    ¤88,036.04
    343 Apr/2050 ¤5,066.85  ¤4,736.71  ¤330.14    ¤83,299.32
    344 May/2050 ¤5,066.85  ¤4,754.48  ¤312.37    ¤78,544.84
    345 Jun/2050 ¤5,066.85  ¤4,772.31  ¤294.54    ¤73,772.54
    346 Jul/2050 ¤5,066.85  ¤4,790.20  ¤276.65    ¤68,982.33
    347 Aug/2050 ¤5,066.85  ¤4,808.17  ¤258.68    ¤64,174.17
    348 Sep/2050 ¤5,066.85  ¤4,826.20  ¤240.65    ¤59,347.97
    349 Oct/2050 ¤5,066.85  ¤4,844.30  ¤222.55    ¤54,503.68
    350 Nov/2050 ¤5,066.85  ¤4,862.46  ¤204.39    ¤49,641.22
    351 Dec/2050 ¤5,066.85  ¤4,880.70  ¤186.15    ¤44,760.52
    352 Jan/2051 ¤5,066.85  ¤4,899.00  ¤167.85    ¤39,861.52
    353 Feb/2051 ¤5,066.85  ¤4,917.37  ¤149.48    ¤34,944.15
    354 Mar/2051 ¤5,066.85  ¤4,935.81  ¤131.04    ¤30,008.34
    355 Apr/2051 ¤5,066.85  ¤4,954.32  ¤112.53    ¤25,054.02
    356 May/2051 ¤5,066.85  ¤4,972.90  ¤93.95     ¤20,081.13
    357 Jun/2051 ¤5,066.85  ¤4,991.55  ¤75.30     ¤15,089.58
    358 Jul/2051 ¤5,066.85  ¤5,010.26  ¤56.59     ¤10,079.32
    359 Aug/2051 ¤5,066.85  ¤5,029.05  ¤37.80     ¤5,050.26
    360 Sep/2051 ¤5,066.85  ¤5,047.91  ¤18.94     ¤2.35

Last Run:	3:27:47 am
Compile:	0.013s
Execute:	0.08s
Memory:	6.36Mb
CPU:	0.093s

View IL Code