| @WorkingCapitalAmortizationScheduleFeature |
| Feature: WorkingCapitalAmortizationSchedule |
| |
| @TestRailId:C72349 |
| Scenario: Generate and retrieve a projected amortization schedule with 200 payments |
| When Admin sets the business date to "01 January 2026" |
| And Admin creates a client with random data |
| And Admin creates a working capital loan with the following data: |
| | LoanProduct | submittedOnDate | expectedDisbursementDate | principalAmount | totalPayment | periodPaymentRate | discount | |
| | WCLP | 01 January 2026 | 01 January 2026 | 100 | 100 | 1 | 0 | |
| When Admin generates a projected amortization schedule with originationFeeAmount 1000.0, netDisbursementAmount 9000.0, totalPaymentValue 100000.0, periodPaymentRate 0.18, npvDayCount 360, expectedDisbursementDate "2019-01-01" |
| And Admin retrieves the projected amortization schedule |
| Then The retrieved amortization schedule has the following summary fields: |
| | originationFeeAmount | netDisbursementAmount | totalPaymentValue | periodPaymentRate | npvDayCount | expectedPaymentAmount | loanTerm | |
| | 1000.00 | 9000.00 | 100000.00 | 0.18 | 360 | 50.00 | 200 | |
| And The retrieved amortization schedule has payments with the following details: |
| | paymentNo | date | paymentsLeft | expectedPaymentAmount | forecastPaymentAmount | discountFactor | npvValue | balance | expectedAmortizationAmount | netAmortizationAmount | actualPaymentAmount | actualAmortizationAmount | incomeModification | deferredBalance | |
| | 0 | 2019-01-01 | 0 | -9000.00 | | 1 | -9000.00 | 9000.00 | | | | | | 1000.00 | |
| | 1 | 2019-01-02 | 1 | 50.00 | 50.00 | | 49.95 | 8959.61 | 9.61 | 0.00 | | | -9.61 | 1000.00 | |
| | 2 | 2019-01-03 | 2 | 50.00 | 50.00 | | 49.89 | 8919.18 | 9.57 | 0.00 | | | -9.57 | 1000.00 | |
| | 3 | 2019-01-04 | 3 | 50.00 | 50.00 | | 49.84 | 8878.70 | 9.52 | 0.00 | | | -9.52 | 1000.00 | |
| | 4 | 2019-01-05 | 4 | 50.00 | 50.00 | | 49.79 | 8838.18 | 9.48 | 0.00 | | | -9.48 | 1000.00 | |
| | 5 | 2019-01-06 | 5 | 50.00 | 50.00 | | 49.73 | 8797.62 | 9.44 | 0.00 | | | -9.44 | 1000.00 | |
| | 6 | 2019-01-07 | 6 | 50.00 | 50.00 | | 49.68 | 8757.01 | 9.39 | 0.00 | | | -9.39 | 1000.00 | |
| | 7 | 2019-01-08 | 7 | 50.00 | 50.00 | | 49.63 | 8716.36 | 9.35 | 0.00 | | | -9.35 | 1000.00 | |
| | 8 | 2019-01-09 | 8 | 50.00 | 50.00 | | 49.57 | 8675.67 | 9.31 | 0.00 | | | -9.31 | 1000.00 | |
| | 9 | 2019-01-10 | 9 | 50.00 | 50.00 | | 49.52 | 8634.94 | 9.26 | 0.00 | | | -9.26 | 1000.00 | |
| | 10 | 2019-01-11 | 10 | 50.00 | 50.00 | | 49.47 | 8594.16 | 9.22 | 0.00 | | | -9.22 | 1000.00 | |
| | 11 | 2019-01-12 | 11 | 50.00 | 50.00 | | 49.42 | 8553.33 | 9.18 | 0.00 | | | -9.18 | 1000.00 | |
| | 12 | 2019-01-13 | 12 | 50.00 | 50.00 | | 49.36 | 8512.47 | 9.13 | 0.00 | | | -9.13 | 1000.00 | |
| | 13 | 2019-01-14 | 13 | 50.00 | 50.00 | | 49.31 | 8471.56 | 9.09 | 0.00 | | | -9.09 | 1000.00 | |
| | 14 | 2019-01-15 | 14 | 50.00 | 50.00 | | 49.26 | 8430.60 | 9.05 | 0.00 | | | -9.05 | 1000.00 | |
| | 15 | 2019-01-16 | 15 | 50.00 | 50.00 | | 49.21 | 8389.61 | 9.00 | 0.00 | | | -9.00 | 1000.00 | |
| | 16 | 2019-01-17 | 16 | 50.00 | 50.00 | | 49.15 | 8348.56 | 8.96 | 0.00 | | | -8.96 | 1000.00 | |
| | 17 | 2019-01-18 | 17 | 50.00 | 50.00 | | 49.10 | 8307.48 | 8.91 | 0.00 | | | -8.91 | 1000.00 | |
| | 18 | 2019-01-19 | 18 | 50.00 | 50.00 | | 49.05 | 8266.35 | 8.87 | 0.00 | | | -8.87 | 1000.00 | |
| | 19 | 2019-01-20 | 19 | 50.00 | 50.00 | | 49.00 | 8225.18 | 8.83 | 0.00 | | | -8.83 | 1000.00 | |
| | 20 | 2019-01-21 | 20 | 50.00 | 50.00 | | 48.94 | 8183.96 | 8.78 | 0.00 | | | -8.78 | 1000.00 | |
| | 21 | 2019-01-22 | 21 | 50.00 | 50.00 | | 48.89 | 8142.70 | 8.74 | 0.00 | | | -8.74 | 1000.00 | |
| | 22 | 2019-01-23 | 22 | 50.00 | 50.00 | | 48.84 | 8101.39 | 8.69 | 0.00 | | | -8.69 | 1000.00 | |
| | 23 | 2019-01-24 | 23 | 50.00 | 50.00 | | 48.79 | 8060.04 | 8.65 | 0.00 | | | -8.65 | 1000.00 | |
| | 24 | 2019-01-25 | 24 | 50.00 | 50.00 | | 48.74 | 8018.65 | 8.61 | 0.00 | | | -8.61 | 1000.00 | |
| | 25 | 2019-01-26 | 25 | 50.00 | 50.00 | | 48.68 | 7977.21 | 8.56 | 0.00 | | | -8.56 | 1000.00 | |
| | 26 | 2019-01-27 | 26 | 50.00 | 50.00 | | 48.63 | 7935.73 | 8.52 | 0.00 | | | -8.52 | 1000.00 | |
| | 27 | 2019-01-28 | 27 | 50.00 | 50.00 | | 48.58 | 7894.21 | 8.47 | 0.00 | | | -8.47 | 1000.00 | |
| | 28 | 2019-01-29 | 28 | 50.00 | 50.00 | | 48.53 | 7852.63 | 8.43 | 0.00 | | | -8.43 | 1000.00 | |
| | 29 | 2019-01-30 | 29 | 50.00 | 50.00 | | 48.48 | 7811.02 | 8.39 | 0.00 | | | -8.39 | 1000.00 | |
| | 30 | 2019-01-31 | 30 | 50.00 | 50.00 | | 48.42 | 7769.36 | 8.34 | 0.00 | | | -8.34 | 1000.00 | |
| | 31 | 2019-02-01 | 31 | 50.00 | 50.00 | | 48.37 | 7727.66 | 8.30 | 0.00 | | | -8.30 | 1000.00 | |
| | 32 | 2019-02-02 | 32 | 50.00 | 50.00 | | 48.32 | 7685.91 | 8.25 | 0.00 | | | -8.25 | 1000.00 | |
| | 33 | 2019-02-03 | 33 | 50.00 | 50.00 | | 48.27 | 7644.12 | 8.21 | 0.00 | | | -8.21 | 1000.00 | |
| | 34 | 2019-02-04 | 34 | 50.00 | 50.00 | | 48.22 | 7602.28 | 8.16 | 0.00 | | | -8.16 | 1000.00 | |
| | 35 | 2019-02-05 | 35 | 50.00 | 50.00 | | 48.17 | 7560.40 | 8.12 | 0.00 | | | -8.12 | 1000.00 | |
| | 36 | 2019-02-06 | 36 | 50.00 | 50.00 | | 48.12 | 7518.47 | 8.07 | 0.00 | | | -8.07 | 1000.00 | |
| | 37 | 2019-02-07 | 37 | 50.00 | 50.00 | | 48.06 | 7476.50 | 8.03 | 0.00 | | | -8.03 | 1000.00 | |
| | 38 | 2019-02-08 | 38 | 50.00 | 50.00 | | 48.01 | 7434.48 | 7.98 | 0.00 | | | -7.98 | 1000.00 | |
| | 39 | 2019-02-09 | 39 | 50.00 | 50.00 | | 47.96 | 7392.42 | 7.94 | 0.00 | | | -7.94 | 1000.00 | |
| | 40 | 2019-02-10 | 40 | 50.00 | 50.00 | | 47.91 | 7350.31 | 7.89 | 0.00 | | | -7.89 | 1000.00 | |
| | 41 | 2019-02-11 | 41 | 50.00 | 50.00 | | 47.86 | 7308.16 | 7.85 | 0.00 | | | -7.85 | 1000.00 | |
| | 42 | 2019-02-12 | 42 | 50.00 | 50.00 | | 47.81 | 7265.97 | 7.80 | 0.00 | | | -7.80 | 1000.00 | |
| | 43 | 2019-02-13 | 43 | 50.00 | 50.00 | | 47.76 | 7223.72 | 7.76 | 0.00 | | | -7.76 | 1000.00 | |
| | 44 | 2019-02-14 | 44 | 50.00 | 50.00 | | 47.71 | 7181.44 | 7.71 | 0.00 | | | -7.71 | 1000.00 | |
| | 45 | 2019-02-15 | 45 | 50.00 | 50.00 | | 47.66 | 7139.11 | 7.67 | 0.00 | | | -7.67 | 1000.00 | |
| | 46 | 2019-02-16 | 46 | 50.00 | 50.00 | | 47.60 | 7096.73 | 7.62 | 0.00 | | | -7.62 | 1000.00 | |
| | 47 | 2019-02-17 | 47 | 50.00 | 50.00 | | 47.55 | 7054.31 | 7.58 | 0.00 | | | -7.58 | 1000.00 | |
| | 48 | 2019-02-18 | 48 | 50.00 | 50.00 | | 47.50 | 7011.84 | 7.53 | 0.00 | | | -7.53 | 1000.00 | |
| | 49 | 2019-02-19 | 49 | 50.00 | 50.00 | | 47.45 | 6969.33 | 7.49 | 0.00 | | | -7.49 | 1000.00 | |
| | 50 | 2019-02-20 | 50 | 50.00 | 50.00 | | 47.40 | 6926.77 | 7.44 | 0.00 | | | -7.44 | 1000.00 | |
| | 51 | 2019-02-21 | 51 | 50.00 | 50.00 | | 47.35 | 6884.17 | 7.40 | 0.00 | | | -7.40 | 1000.00 | |
| | 52 | 2019-02-22 | 52 | 50.00 | 50.00 | | 47.30 | 6841.52 | 7.35 | 0.00 | | | -7.35 | 1000.00 | |
| | 53 | 2019-02-23 | 53 | 50.00 | 50.00 | | 47.25 | 6798.82 | 7.31 | 0.00 | | | -7.31 | 1000.00 | |
| | 54 | 2019-02-24 | 54 | 50.00 | 50.00 | | 47.20 | 6756.08 | 7.26 | 0.00 | | | -7.26 | 1000.00 | |
| | 55 | 2019-02-25 | 55 | 50.00 | 50.00 | | 47.15 | 6713.30 | 7.21 | 0.00 | | | -7.21 | 1000.00 | |
| | 56 | 2019-02-26 | 56 | 50.00 | 50.00 | | 47.10 | 6670.47 | 7.17 | 0.00 | | | -7.17 | 1000.00 | |
| | 57 | 2019-02-27 | 57 | 50.00 | 50.00 | | 47.05 | 6627.59 | 7.12 | 0.00 | | | -7.12 | 1000.00 | |
| | 58 | 2019-02-28 | 58 | 50.00 | 50.00 | | 47.00 | 6584.67 | 7.08 | 0.00 | | | -7.08 | 1000.00 | |
| | 59 | 2019-03-01 | 59 | 50.00 | 50.00 | | 46.95 | 6541.70 | 7.03 | 0.00 | | | -7.03 | 1000.00 | |
| | 60 | 2019-03-02 | 60 | 50.00 | 50.00 | | 46.90 | 6498.68 | 6.99 | 0.00 | | | -6.99 | 1000.00 | |
| | 61 | 2019-03-03 | 61 | 50.00 | 50.00 | | 46.85 | 6455.62 | 6.94 | 0.00 | | | -6.94 | 1000.00 | |
| | 62 | 2019-03-04 | 62 | 50.00 | 50.00 | | 46.80 | 6412.51 | 6.89 | 0.00 | | | -6.89 | 1000.00 | |
| | 63 | 2019-03-05 | 63 | 50.00 | 50.00 | | 46.75 | 6369.36 | 6.85 | 0.00 | | | -6.85 | 1000.00 | |
| | 64 | 2019-03-06 | 64 | 50.00 | 50.00 | | 46.70 | 6326.16 | 6.80 | 0.00 | | | -6.80 | 1000.00 | |
| | 65 | 2019-03-07 | 65 | 50.00 | 50.00 | | 46.65 | 6282.92 | 6.76 | 0.00 | | | -6.76 | 1000.00 | |
| | 66 | 2019-03-08 | 66 | 50.00 | 50.00 | | 46.60 | 6239.63 | 6.71 | 0.00 | | | -6.71 | 1000.00 | |
| | 67 | 2019-03-09 | 67 | 50.00 | 50.00 | | 46.55 | 6196.29 | 6.66 | 0.00 | | | -6.66 | 1000.00 | |
| | 68 | 2019-03-10 | 68 | 50.00 | 50.00 | | 46.50 | 6152.91 | 6.62 | 0.00 | | | -6.62 | 1000.00 | |
| | 69 | 2019-03-11 | 69 | 50.00 | 50.00 | | 46.45 | 6109.48 | 6.57 | 0.00 | | | -6.57 | 1000.00 | |
| | 70 | 2019-03-12 | 70 | 50.00 | 50.00 | | 46.40 | 6066.00 | 6.52 | 0.00 | | | -6.52 | 1000.00 | |
| | 71 | 2019-03-13 | 71 | 50.00 | 50.00 | | 46.35 | 6022.48 | 6.48 | 0.00 | | | -6.48 | 1000.00 | |
| | 72 | 2019-03-14 | 72 | 50.00 | 50.00 | | 46.30 | 5978.91 | 6.43 | 0.00 | | | -6.43 | 1000.00 | |
| | 73 | 2019-03-15 | 73 | 50.00 | 50.00 | | 46.25 | 5935.29 | 6.38 | 0.00 | | | -6.38 | 1000.00 | |
| | 74 | 2019-03-16 | 74 | 50.00 | 50.00 | | 46.20 | 5891.63 | 6.34 | 0.00 | | | -6.34 | 1000.00 | |
| | 75 | 2019-03-17 | 75 | 50.00 | 50.00 | | 46.15 | 5847.92 | 6.29 | 0.00 | | | -6.29 | 1000.00 | |
| | 76 | 2019-03-18 | 76 | 50.00 | 50.00 | | 46.10 | 5804.17 | 6.24 | 0.00 | | | -6.24 | 1000.00 | |
| | 77 | 2019-03-19 | 77 | 50.00 | 50.00 | | 46.06 | 5760.36 | 6.20 | 0.00 | | | -6.20 | 1000.00 | |
| | 78 | 2019-03-20 | 78 | 50.00 | 50.00 | | 46.01 | 5716.52 | 6.15 | 0.00 | | | -6.15 | 1000.00 | |
| | 79 | 2019-03-21 | 79 | 50.00 | 50.00 | | 45.96 | 5672.62 | 6.10 | 0.00 | | | -6.10 | 1000.00 | |
| | 80 | 2019-03-22 | 80 | 50.00 | 50.00 | | 45.91 | 5628.68 | 6.06 | 0.00 | | | -6.06 | 1000.00 | |
| | 81 | 2019-03-23 | 81 | 50.00 | 50.00 | | 45.86 | 5584.69 | 6.01 | 0.00 | | | -6.01 | 1000.00 | |
| | 82 | 2019-03-24 | 82 | 50.00 | 50.00 | | 45.81 | 5540.65 | 5.96 | 0.00 | | | -5.96 | 1000.00 | |
| | 83 | 2019-03-25 | 83 | 50.00 | 50.00 | | 45.76 | 5496.57 | 5.92 | 0.00 | | | -5.92 | 1000.00 | |
| | 84 | 2019-03-26 | 84 | 50.00 | 50.00 | | 45.71 | 5452.44 | 5.87 | 0.00 | | | -5.87 | 1000.00 | |
| | 85 | 2019-03-27 | 85 | 50.00 | 50.00 | | 45.66 | 5408.26 | 5.82 | 0.00 | | | -5.82 | 1000.00 | |
| | 86 | 2019-03-28 | 86 | 50.00 | 50.00 | | 45.62 | 5364.03 | 5.78 | 0.00 | | | -5.78 | 1000.00 | |
| | 87 | 2019-03-29 | 87 | 50.00 | 50.00 | | 45.57 | 5319.76 | 5.73 | 0.00 | | | -5.73 | 1000.00 | |
| | 88 | 2019-03-30 | 88 | 50.00 | 50.00 | | 45.52 | 5275.44 | 5.68 | 0.00 | | | -5.68 | 1000.00 | |
| | 89 | 2019-03-31 | 89 | 50.00 | 50.00 | | 45.47 | 5231.08 | 5.63 | 0.00 | | | -5.63 | 1000.00 | |
| | 90 | 2019-04-01 | 90 | 50.00 | 50.00 | | 45.42 | 5186.66 | 5.59 | 0.00 | | | -5.59 | 1000.00 | |
| | 91 | 2019-04-02 | 91 | 50.00 | 50.00 | | 45.37 | 5142.20 | 5.54 | 0.00 | | | -5.54 | 1000.00 | |
| | 92 | 2019-04-03 | 92 | 50.00 | 50.00 | | 45.32 | 5097.69 | 5.49 | 0.00 | | | -5.49 | 1000.00 | |
| | 93 | 2019-04-04 | 93 | 50.00 | 50.00 | | 45.28 | 5053.13 | 5.44 | 0.00 | | | -5.44 | 1000.00 | |
| | 94 | 2019-04-05 | 94 | 50.00 | 50.00 | | 45.23 | 5008.53 | 5.40 | 0.00 | | | -5.40 | 1000.00 | |
| | 95 | 2019-04-06 | 95 | 50.00 | 50.00 | | 45.18 | 4963.88 | 5.35 | 0.00 | | | -5.35 | 1000.00 | |
| | 96 | 2019-04-07 | 96 | 50.00 | 50.00 | | 45.13 | 4919.18 | 5.30 | 0.00 | | | -5.30 | 1000.00 | |
| | 97 | 2019-04-08 | 97 | 50.00 | 50.00 | | 45.08 | 4874.43 | 5.25 | 0.00 | | | -5.25 | 1000.00 | |
| | 98 | 2019-04-09 | 98 | 50.00 | 50.00 | | 45.03 | 4829.64 | 5.20 | 0.00 | | | -5.20 | 1000.00 | |
| | 99 | 2019-04-10 | 99 | 50.00 | 50.00 | | 44.99 | 4784.79 | 5.16 | 0.00 | | | -5.16 | 1000.00 | |
| | 100 | 2019-04-11 | 100 | 50.00 | 50.00 | | 44.94 | 4739.90 | 5.11 | 0.00 | | | -5.11 | 1000.00 | |
| | 101 | 2019-04-12 | 101 | 50.00 | 50.00 | | 44.89 | 4694.96 | 5.06 | 0.00 | | | -5.06 | 1000.00 | |
| | 102 | 2019-04-13 | 102 | 50.00 | 50.00 | | 44.84 | 4649.98 | 5.01 | 0.00 | | | -5.01 | 1000.00 | |
| | 103 | 2019-04-14 | 103 | 50.00 | 50.00 | | 44.80 | 4604.94 | 4.97 | 0.00 | | | -4.97 | 1000.00 | |
| | 104 | 2019-04-15 | 104 | 50.00 | 50.00 | | 44.75 | 4559.86 | 4.92 | 0.00 | | | -4.92 | 1000.00 | |
| | 105 | 2019-04-16 | 105 | 50.00 | 50.00 | | 44.70 | 4514.73 | 4.87 | 0.00 | | | -4.87 | 1000.00 | |
| | 106 | 2019-04-17 | 106 | 50.00 | 50.00 | | 44.65 | 4469.55 | 4.82 | 0.00 | | | -4.82 | 1000.00 | |
| | 107 | 2019-04-18 | 107 | 50.00 | 50.00 | | 44.60 | 4424.32 | 4.77 | 0.00 | | | -4.77 | 1000.00 | |
| | 108 | 2019-04-19 | 108 | 50.00 | 50.00 | | 44.56 | 4379.05 | 4.72 | 0.00 | | | -4.72 | 1000.00 | |
| | 109 | 2019-04-20 | 109 | 50.00 | 50.00 | | 44.51 | 4333.72 | 4.68 | 0.00 | | | -4.68 | 1000.00 | |
| | 110 | 2019-04-21 | 110 | 50.00 | 50.00 | | 44.46 | 4288.35 | 4.63 | 0.00 | | | -4.63 | 1000.00 | |
| | 111 | 2019-04-22 | 111 | 50.00 | 50.00 | | 44.41 | 4242.93 | 4.58 | 0.00 | | | -4.58 | 1000.00 | |
| | 112 | 2019-04-23 | 112 | 50.00 | 50.00 | | 44.37 | 4197.46 | 4.53 | 0.00 | | | -4.53 | 1000.00 | |
| | 113 | 2019-04-24 | 113 | 50.00 | 50.00 | | 44.32 | 4151.94 | 4.48 | 0.00 | | | -4.48 | 1000.00 | |
| | 114 | 2019-04-25 | 114 | 50.00 | 50.00 | | 44.27 | 4106.38 | 4.43 | 0.00 | | | -4.43 | 1000.00 | |
| | 115 | 2019-04-26 | 115 | 50.00 | 50.00 | | 44.22 | 4060.76 | 4.38 | 0.00 | | | -4.38 | 1000.00 | |
| | 116 | 2019-04-27 | 116 | 50.00 | 50.00 | | 44.18 | 4015.10 | 4.34 | 0.00 | | | -4.34 | 1000.00 | |
| | 117 | 2019-04-28 | 117 | 50.00 | 50.00 | | 44.13 | 3969.38 | 4.29 | 0.00 | | | -4.29 | 1000.00 | |
| | 118 | 2019-04-29 | 118 | 50.00 | 50.00 | | 44.08 | 3923.62 | 4.24 | 0.00 | | | -4.24 | 1000.00 | |
| | 119 | 2019-04-30 | 119 | 50.00 | 50.00 | | 44.04 | 3877.81 | 4.19 | 0.00 | | | -4.19 | 1000.00 | |
| | 120 | 2019-05-01 | 120 | 50.00 | 50.00 | | 43.99 | 3831.95 | 4.14 | 0.00 | | | -4.14 | 1000.00 | |
| | 121 | 2019-05-02 | 121 | 50.00 | 50.00 | | 43.94 | 3786.04 | 4.09 | 0.00 | | | -4.09 | 1000.00 | |
| | 122 | 2019-05-03 | 122 | 50.00 | 50.00 | | 43.90 | 3740.09 | 4.04 | 0.00 | | | -4.04 | 1000.00 | |
| | 123 | 2019-05-04 | 123 | 50.00 | 50.00 | | 43.85 | 3694.08 | 3.99 | 0.00 | | | -3.99 | 1000.00 | |
| | 124 | 2019-05-05 | 124 | 50.00 | 50.00 | | 43.80 | 3648.03 | 3.94 | 0.00 | | | -3.94 | 1000.00 | |
| | 125 | 2019-05-06 | 125 | 50.00 | 50.00 | | 43.76 | 3601.92 | 3.90 | 0.00 | | | -3.90 | 1000.00 | |
| | 126 | 2019-05-07 | 126 | 50.00 | 50.00 | | 43.71 | 3555.77 | 3.85 | 0.00 | | | -3.85 | 1000.00 | |
| | 127 | 2019-05-08 | 127 | 50.00 | 50.00 | | 43.66 | 3509.56 | 3.80 | 0.00 | | | -3.80 | 1000.00 | |
| | 128 | 2019-05-09 | 128 | 50.00 | 50.00 | | 43.62 | 3463.31 | 3.75 | 0.00 | | | -3.75 | 1000.00 | |
| | 129 | 2019-05-10 | 129 | 50.00 | 50.00 | | 43.57 | 3417.01 | 3.70 | 0.00 | | | -3.70 | 1000.00 | |
| | 130 | 2019-05-11 | 130 | 50.00 | 50.00 | | 43.52 | 3370.66 | 3.65 | 0.00 | | | -3.65 | 1000.00 | |
| | 131 | 2019-05-12 | 131 | 50.00 | 50.00 | | 43.48 | 3324.26 | 3.60 | 0.00 | | | -3.60 | 1000.00 | |
| | 132 | 2019-05-13 | 132 | 50.00 | 50.00 | | 43.43 | 3277.81 | 3.55 | 0.00 | | | -3.55 | 1000.00 | |
| | 133 | 2019-05-14 | 133 | 50.00 | 50.00 | | 43.38 | 3231.31 | 3.50 | 0.00 | | | -3.50 | 1000.00 | |
| | 134 | 2019-05-15 | 134 | 50.00 | 50.00 | | 43.34 | 3184.76 | 3.45 | 0.00 | | | -3.45 | 1000.00 | |
| | 135 | 2019-05-16 | 135 | 50.00 | 50.00 | | 43.29 | 3138.16 | 3.40 | 0.00 | | | -3.40 | 1000.00 | |
| | 136 | 2019-05-17 | 136 | 50.00 | 50.00 | | 43.24 | 3091.51 | 3.35 | 0.00 | | | -3.35 | 1000.00 | |
| | 137 | 2019-05-18 | 137 | 50.00 | 50.00 | | 43.20 | 3044.81 | 3.30 | 0.00 | | | -3.30 | 1000.00 | |
| | 138 | 2019-05-19 | 138 | 50.00 | 50.00 | | 43.15 | 2998.06 | 3.25 | 0.00 | | | -3.25 | 1000.00 | |
| | 139 | 2019-05-20 | 139 | 50.00 | 50.00 | | 43.11 | 2951.26 | 3.20 | 0.00 | | | -3.20 | 1000.00 | |
| | 140 | 2019-05-21 | 140 | 50.00 | 50.00 | | 43.06 | 2904.42 | 3.15 | 0.00 | | | -3.15 | 1000.00 | |
| | 141 | 2019-05-22 | 141 | 50.00 | 50.00 | | 43.01 | 2857.52 | 3.10 | 0.00 | | | -3.10 | 1000.00 | |
| | 142 | 2019-05-23 | 142 | 50.00 | 50.00 | | 42.97 | 2810.57 | 3.05 | 0.00 | | | -3.05 | 1000.00 | |
| | 143 | 2019-05-24 | 143 | 50.00 | 50.00 | | 42.92 | 2763.57 | 3.00 | 0.00 | | | -3.00 | 1000.00 | |
| | 144 | 2019-05-25 | 144 | 50.00 | 50.00 | | 42.88 | 2716.52 | 2.95 | 0.00 | | | -2.95 | 1000.00 | |
| | 145 | 2019-05-26 | 145 | 50.00 | 50.00 | | 42.83 | 2669.42 | 2.90 | 0.00 | | | -2.90 | 1000.00 | |
| | 146 | 2019-05-27 | 146 | 50.00 | 50.00 | | 42.79 | 2622.27 | 2.85 | 0.00 | | | -2.85 | 1000.00 | |
| | 147 | 2019-05-28 | 147 | 50.00 | 50.00 | | 42.74 | 2575.07 | 2.80 | 0.00 | | | -2.80 | 1000.00 | |
| | 148 | 2019-05-29 | 148 | 50.00 | 50.00 | | 42.69 | 2527.82 | 2.75 | 0.00 | | | -2.75 | 1000.00 | |
| | 149 | 2019-05-30 | 149 | 50.00 | 50.00 | | 42.65 | 2480.52 | 2.70 | 0.00 | | | -2.70 | 1000.00 | |
| | 150 | 2019-05-31 | 150 | 50.00 | 50.00 | | 42.60 | 2433.17 | 2.65 | 0.00 | | | -2.65 | 1000.00 | |
| | 151 | 2019-06-01 | 151 | 50.00 | 50.00 | | 42.56 | 2385.77 | 2.60 | 0.00 | | | -2.60 | 1000.00 | |
| | 152 | 2019-06-02 | 152 | 50.00 | 50.00 | | 42.51 | 2338.31 | 2.55 | 0.00 | | | -2.55 | 1000.00 | |
| | 153 | 2019-06-03 | 153 | 50.00 | 50.00 | | 42.47 | 2290.81 | 2.50 | 0.00 | | | -2.50 | 1000.00 | |
| | 154 | 2019-06-04 | 154 | 50.00 | 50.00 | | 42.42 | 2243.26 | 2.45 | 0.00 | | | -2.45 | 1000.00 | |
| | 155 | 2019-06-05 | 155 | 50.00 | 50.00 | | 42.38 | 2195.65 | 2.40 | 0.00 | | | -2.40 | 1000.00 | |
| | 156 | 2019-06-06 | 156 | 50.00 | 50.00 | | 42.33 | 2148.00 | 2.34 | 0.00 | | | -2.34 | 1000.00 | |
| | 157 | 2019-06-07 | 157 | 50.00 | 50.00 | | 42.29 | 2100.29 | 2.29 | 0.00 | | | -2.29 | 1000.00 | |
| | 158 | 2019-06-08 | 158 | 50.00 | 50.00 | | 42.24 | 2052.53 | 2.24 | 0.00 | | | -2.24 | 1000.00 | |
| | 159 | 2019-06-09 | 159 | 50.00 | 50.00 | | 42.20 | 2004.73 | 2.19 | 0.00 | | | -2.19 | 1000.00 | |
| | 160 | 2019-06-10 | 160 | 50.00 | 50.00 | | 42.15 | 1956.87 | 2.14 | 0.00 | | | -2.14 | 1000.00 | |
| | 161 | 2019-06-11 | 161 | 50.00 | 50.00 | | 42.11 | 1908.96 | 2.09 | 0.00 | | | -2.09 | 1000.00 | |
| | 162 | 2019-06-12 | 162 | 50.00 | 50.00 | | 42.06 | 1860.99 | 2.04 | 0.00 | | | -2.04 | 1000.00 | |
| | 163 | 2019-06-13 | 163 | 50.00 | 50.00 | | 42.02 | 1812.98 | 1.99 | 0.00 | | | -1.99 | 1000.00 | |
| | 164 | 2019-06-14 | 164 | 50.00 | 50.00 | | 41.97 | 1764.92 | 1.94 | 0.00 | | | -1.94 | 1000.00 | |
| | 165 | 2019-06-15 | 165 | 50.00 | 50.00 | | 41.93 | 1716.80 | 1.88 | 0.00 | | | -1.88 | 1000.00 | |
| | 166 | 2019-06-16 | 166 | 50.00 | 50.00 | | 41.88 | 1668.64 | 1.83 | 0.00 | | | -1.83 | 1000.00 | |
| | 167 | 2019-06-17 | 167 | 50.00 | 50.00 | | 41.84 | 1620.42 | 1.78 | 0.00 | | | -1.78 | 1000.00 | |
| | 168 | 2019-06-18 | 168 | 50.00 | 50.00 | | 41.79 | 1572.15 | 1.73 | 0.00 | | | -1.73 | 1000.00 | |
| | 169 | 2019-06-19 | 169 | 50.00 | 50.00 | | 41.75 | 1523.83 | 1.68 | 0.00 | | | -1.68 | 1000.00 | |
| | 170 | 2019-06-20 | 170 | 50.00 | 50.00 | | 41.70 | 1475.45 | 1.63 | 0.00 | | | -1.63 | 1000.00 | |
| | 171 | 2019-06-21 | 171 | 50.00 | 50.00 | | 41.66 | 1427.03 | 1.58 | 0.00 | | | -1.58 | 1000.00 | |
| | 172 | 2019-06-22 | 172 | 50.00 | 50.00 | | 41.61 | 1378.55 | 1.52 | 0.00 | | | -1.52 | 1000.00 | |
| | 173 | 2019-06-23 | 173 | 50.00 | 50.00 | | 41.57 | 1330.02 | 1.47 | 0.00 | | | -1.47 | 1000.00 | |
| | 174 | 2019-06-24 | 174 | 50.00 | 50.00 | | 41.53 | 1281.45 | 1.42 | 0.00 | | | -1.42 | 1000.00 | |
| | 175 | 2019-06-25 | 175 | 50.00 | 50.00 | | 41.48 | 1232.81 | 1.37 | 0.00 | | | -1.37 | 1000.00 | |
| | 176 | 2019-06-26 | 176 | 50.00 | 50.00 | | 41.44 | 1184.13 | 1.32 | 0.00 | | | -1.32 | 1000.00 | |
| | 177 | 2019-06-27 | 177 | 50.00 | 50.00 | | 41.39 | 1135.39 | 1.26 | 0.00 | | | -1.26 | 1000.00 | |
| | 178 | 2019-06-28 | 178 | 50.00 | 50.00 | | 41.35 | 1086.61 | 1.21 | 0.00 | | | -1.21 | 1000.00 | |
| | 179 | 2019-06-29 | 179 | 50.00 | 50.00 | | 41.31 | 1037.77 | 1.16 | 0.00 | | | -1.16 | 1000.00 | |
| | 180 | 2019-06-30 | 180 | 50.00 | 50.00 | | 41.26 | 988.88 | 1.11 | 0.00 | | | -1.11 | 1000.00 | |
| | 181 | 2019-07-01 | 181 | 50.00 | 50.00 | | 41.22 | 939.93 | 1.06 | 0.00 | | | -1.06 | 1000.00 | |
| | 182 | 2019-07-02 | 182 | 50.00 | 50.00 | | 41.17 | 890.93 | 1.00 | 0.00 | | | -1.00 | 1000.00 | |
| | 183 | 2019-07-03 | 183 | 50.00 | 50.00 | | 41.13 | 841.89 | 0.95 | 0.00 | | | -0.95 | 1000.00 | |
| | 184 | 2019-07-04 | 184 | 50.00 | 50.00 | | 41.09 | 792.79 | 0.90 | 0.00 | | | -0.90 | 1000.00 | |
| | 185 | 2019-07-05 | 185 | 50.00 | 50.00 | | 41.04 | 743.63 | 0.85 | 0.00 | | | -0.85 | 1000.00 | |
| | 186 | 2019-07-06 | 186 | 50.00 | 50.00 | | 41.00 | 694.43 | 0.79 | 0.00 | | | -0.79 | 1000.00 | |
| | 187 | 2019-07-07 | 187 | 50.00 | 50.00 | | 40.95 | 645.17 | 0.74 | 0.00 | | | -0.74 | 1000.00 | |
| | 188 | 2019-07-08 | 188 | 50.00 | 50.00 | | 40.91 | 595.86 | 0.69 | 0.00 | | | -0.69 | 1000.00 | |
| | 189 | 2019-07-09 | 189 | 50.00 | 50.00 | | 40.87 | 546.49 | 0.64 | 0.00 | | | -0.64 | 1000.00 | |
| | 190 | 2019-07-10 | 190 | 50.00 | 50.00 | | 40.82 | 497.08 | 0.58 | 0.00 | | | -0.58 | 1000.00 | |
| | 191 | 2019-07-11 | 191 | 50.00 | 50.00 | | 40.78 | 447.61 | 0.53 | 0.00 | | | -0.53 | 1000.00 | |
| | 192 | 2019-07-12 | 192 | 50.00 | 50.00 | | 40.74 | 398.08 | 0.48 | 0.00 | | | -0.48 | 1000.00 | |
| | 193 | 2019-07-13 | 193 | 50.00 | 50.00 | | 40.69 | 348.51 | 0.43 | 0.00 | | | -0.43 | 1000.00 | |
| | 194 | 2019-07-14 | 194 | 50.00 | 50.00 | | 40.65 | 298.88 | 0.37 | 0.00 | | | -0.37 | 1000.00 | |
| | 195 | 2019-07-15 | 195 | 50.00 | 50.00 | | 40.61 | 249.20 | 0.32 | 0.00 | | | -0.32 | 1000.00 | |
| | 196 | 2019-07-16 | 196 | 50.00 | 50.00 | | 40.56 | 199.47 | 0.27 | 0.00 | | | -0.27 | 1000.00 | |
| | 197 | 2019-07-17 | 197 | 50.00 | 50.00 | | 40.52 | 149.68 | 0.21 | 0.00 | | | -0.21 | 1000.00 | |
| | 198 | 2019-07-18 | 198 | 50.00 | 50.00 | | 40.48 | 99.84 | 0.16 | 0.00 | | | -0.16 | 1000.00 | |
| | 199 | 2019-07-19 | 199 | 50.00 | 50.00 | | 40.43 | 49.95 | 0.11 | 0.00 | | | -0.11 | 1000.00 | |
| | 200 | 2019-07-20 | 200 | 50.00 | 50.00 | | 40.39 | 0.00 | 0.05 | 0.00 | | | -0.05 | 1000.00 | |
