Amortization Calculator


Mortgage amount: $ Rate remain fixed for (in Years):
Mortgage term (in Years): Months between adjustments:
Interest rate (in % per year): Expected adjustment:
Mortgage start date: Interest rate cap (in %):
Monthly Payments: $ Est. Max rate (in %):
Est. Max monthly payment:$ Total Payments:$
Total interest: $ Internal Rate of Return (in %):


Compare below 16th December, 2017 1 Year Arm mortgage Refinance rates from our top rated partners for a loan amount of $250,000.0 and choose the best deal for your requirements

No matches found

Amortization table for $250,000.0 borrowed with 4.0% on Dec 16, 2017


No.Payment DateInterest RatePayment DueInterestPrincipalBalanceCumulative InterestCumulative Principal
1Jan,20184.00%$1,193.54$833.33$360.20$249,639.80$833.33$360.20
2Feb,20184.00%$1,193.54$832.13$361.41$249,278.39$1,665.47$721.61
3Mar,20184.00%$1,193.54$830.93$362.61$248,915.78$2,496.39$1,084.22
4Apr,20184.00%$1,193.54$829.72$363.82$248,551.96$3,326.11$1,448.04
5May,20184.00%$1,193.54$828.51$365.03$248,186.93$4,154.62$1,813.07
6Jun,20184.00%$1,193.54$827.29$366.25$247,820.68$4,981.91$2,179.32
7Jul,20184.00%$1,193.54$826.07$367.47$247,453.21$5,807.98$2,546.79
8Aug,20184.00%$1,193.54$824.84$368.69$247,084.52$6,632.82$2,915.48
9Sep,20184.00%$1,193.54$823.62$369.92$246,714.59$7,456.44$3,285.41
10Oct,20184.00%$1,193.54$822.38$371.16$246,343.44$8,278.82$3,656.56
11Nov,20184.00%$1,193.54$821.14$372.39$245,971.04$9,099.96$4,028.96
12Dec,20184.00%$1,193.54$819.90$373.63$245,597.41$9,919.87$4,402.59
13Jan,20194.25%$1,228.91$869.82$359.09$245,238.32$10,789.69$4,761.68
14Feb,20194.25%$1,228.91$868.55$360.36$244,877.97$11,658.24$5,122.03
15Mar,20194.25%$1,228.91$867.28$361.63$244,516.33$12,525.52$5,483.67
16Apr,20194.25%$1,228.91$866.00$362.91$244,153.42$13,391.52$5,846.58
17May,20194.25%$1,228.91$864.71$364.20$243,789.22$14,256.23$6,210.78
18Jun,20194.25%$1,228.91$863.42$365.49$243,423.73$15,119.65$6,576.27
19Jul,20194.25%$1,228.91$862.13$366.78$243,056.95$15,981.77$6,943.05
20Aug,20194.25%$1,228.91$860.83$368.08$242,688.86$16,842.60$7,311.14
21Sep,20194.25%$1,228.91$859.52$369.39$242,319.48$17,702.12$7,680.52
22Oct,20194.25%$1,228.91$858.21$370.69$241,948.78$18,560.34$8,051.22
23Nov,20194.25%$1,228.91$856.90$372.01$241,576.78$19,417.24$8,423.22
24Dec,20194.25%$1,228.91$855.58$373.32$241,203.45$20,272.82$8,796.55
25Jan,20204.50%$1,263.86$904.51$359.34$240,844.11$21,177.34$9,155.89
26Feb,20204.50%$1,263.86$903.17$360.69$240,483.42$22,080.50$9,516.58
27Mar,20204.50%$1,263.86$901.81$362.04$240,121.37$22,982.31$9,878.63
28Apr,20204.50%$1,263.86$900.46$363.40$239,757.97$23,882.77$10,242.03
29May,20204.50%$1,263.86$899.09$364.76$239,393.21$24,781.86$10,606.79
30Jun,20204.50%$1,263.86$897.72$366.13$239,027.07$25,679.59$10,972.93
31Jul,20204.50%$1,263.86$896.35$367.51$238,659.57$26,575.94$11,340.43
32Aug,20204.50%$1,263.86$894.97$368.88$238,290.68$27,470.91$11,709.32
33Sep,20204.50%$1,263.86$893.59$370.27$237,920.42$28,364.50$12,079.58
34Oct,20204.50%$1,263.86$892.20$371.66$237,548.76$29,256.70$12,451.24
35Nov,20204.50%$1,263.86$890.81$373.05$237,175.71$30,147.51$12,824.29
36Dec,20204.50%$1,263.86$889.41$374.45$236,801.27$31,036.92$13,198.73
37Jan,20214.75%$1,298.34$937.34$361.00$236,440.27$31,974.26$13,559.73
38Feb,20214.75%$1,298.34$935.91$362.43$236,077.84$32,910.17$13,922.16
39Mar,20214.75%$1,298.34$934.47$363.86$235,713.98$33,844.64$14,286.02
40Apr,20214.75%$1,298.34$933.03$365.30$235,348.68$34,777.68$14,651.32
41May,20214.75%$1,298.34$931.59$366.75$234,981.93$35,709.26$15,018.07
42Jun,20214.75%$1,298.34$930.14$368.20$234,613.73$36,639.40$15,386.27
43Jul,20214.75%$1,298.34$928.68$369.66$234,244.08$37,568.08$15,755.92
44Aug,20214.75%$1,298.34$927.22$371.12$233,872.96$38,495.30$16,127.04
45Sep,20214.75%$1,298.34$925.75$372.59$233,500.37$39,421.04$16,499.63
46Oct,20214.75%$1,298.34$924.27$374.06$233,126.31$40,345.32$16,873.69
47Nov,20214.75%$1,298.34$922.79$375.54$232,750.76$41,268.11$17,249.24
48Dec,20214.75%$1,298.34$921.31$377.03$232,373.73$42,189.41$17,626.27
49Jan,20225.00%$1,332.30$968.22$364.08$232,009.66$43,157.64$17,990.34
50Feb,20225.00%$1,332.30$966.71$365.59$231,644.06$44,124.34$18,355.94
51Mar,20225.00%$1,332.30$965.18$367.12$231,276.95$45,089.53$18,723.05
52Apr,20225.00%$1,332.30$963.65$368.65$230,908.30$46,053.18$19,091.70
53May,20225.00%$1,332.30$962.12$370.18$230,538.12$47,015.30$19,461.88
54Jun,20225.00%$1,332.30$960.58$371.72$230,166.40$47,975.88$19,833.60
55Jul,20225.00%$1,332.30$959.03$373.27$229,793.12$48,934.90$20,206.88
56Aug,20225.00%$1,332.30$957.47$374.83$229,418.29$49,892.37$20,581.71
57Sep,20225.00%$1,332.30$955.91$376.39$229,041.90$50,848.28$20,958.10
58Oct,20225.00%$1,332.30$954.34$377.96$228,663.94$51,802.62$21,336.06
59Nov,20225.00%$1,332.30$952.77$379.53$228,284.41$52,755.39$21,715.59
60Dec,20225.00%$1,332.30$951.19$381.11$227,903.30$53,706.58$22,096.70
61Jan,20235.25%$1,365.71$997.08$368.63$227,534.67$54,703.65$22,465.33
62Feb,20235.25%$1,365.71$995.46$370.24$227,164.43$55,699.12$22,835.57
63Mar,20235.25%$1,365.71$993.84$371.86$226,792.57$56,692.96$23,207.43
64Apr,20235.25%$1,365.71$992.22$373.49$226,419.08$57,685.18$23,580.92
65May,20235.25%$1,365.71$990.58$375.12$226,043.96$58,675.76$23,956.04
66Jun,20235.25%$1,365.71$988.94$376.76$225,667.19$59,664.70$24,332.81
67Jul,20235.25%$1,365.71$987.29$378.41$225,288.78$60,652.00$24,711.22
68Aug,20235.25%$1,365.71$985.64$380.07$224,908.72$61,637.64$25,091.28
69Sep,20235.25%$1,365.71$983.98$381.73$224,526.99$62,621.61$25,473.01
70Oct,20235.25%$1,365.71$982.31$383.40$224,143.59$63,603.92$25,856.41
71Nov,20235.25%$1,365.71$980.63$385.08$223,758.51$64,584.55$26,241.49
72Dec,20235.25%$1,365.71$978.94$386.76$223,371.75$65,563.49$26,628.25
73Jan,20245.50%$1,398.51$1,023.79$374.72$222,997.03$66,587.28$27,002.97
74Feb,20245.50%$1,398.51$1,022.07$376.44$222,620.59$67,609.35$27,379.41
75Mar,20245.50%$1,398.51$1,020.34$378.16$222,242.43$68,629.69$27,757.57
76Apr,20245.50%$1,398.51$1,018.61$379.89$221,862.54$69,648.30$28,137.46
77May,20245.50%$1,398.51$1,016.87$381.64$221,480.90$70,665.17$28,519.10
78Jun,20245.50%$1,398.51$1,015.12$383.39$221,097.52$71,680.29$28,902.48
79Jul,20245.50%$1,398.51$1,013.36$385.14$220,712.37$72,693.66$29,287.63
80Aug,20245.50%$1,398.51$1,011.60$386.91$220,325.47$73,705.25$29,674.53
81Sep,20245.50%$1,398.51$1,009.83$388.68$219,936.78$74,715.08$30,063.22
82Oct,20245.50%$1,398.51$1,008.04$390.46$219,546.32$75,723.12$30,453.68
83Nov,20245.50%$1,398.51$1,006.25$392.25$219,154.07$76,729.38$30,845.93
84Dec,20245.50%$1,398.51$1,004.46$394.05$218,760.02$77,733.83$31,239.98
85Jan,20255.75%$1,430.66$1,048.23$382.43$218,377.59$78,782.06$31,622.41
86Feb,20255.75%$1,430.66$1,046.39$384.26$217,993.33$79,828.45$32,006.67
87Mar,20255.75%$1,430.66$1,044.55$386.10$217,607.22$80,873.00$32,392.78
88Apr,20255.75%$1,430.66$1,042.70$387.95$217,219.27$81,915.70$32,780.73
89May,20255.75%$1,430.66$1,040.84$389.81$216,829.46$82,956.55$33,170.54
90Jun,20255.75%$1,430.66$1,038.97$391.68$216,437.78$83,995.52$33,562.22
91Jul,20255.75%$1,430.66$1,037.10$393.56$216,044.22$85,032.62$33,955.78
92Aug,20255.75%$1,430.66$1,035.21$395.44$215,648.77$86,067.83$34,351.23
93Sep,20255.75%$1,430.66$1,033.32$397.34$215,251.44$87,101.15$34,748.56
94Oct,20255.75%$1,430.66$1,031.41$399.24$214,852.19$88,132.56$35,147.81
95Nov,20255.75%$1,430.66$1,029.50$401.16$214,451.04$89,162.06$35,548.96
96Dec,20255.75%$1,430.66$1,027.58$403.08$214,047.96$90,189.64$35,952.04
97Jan,20266.00%$1,462.11$1,070.24$391.87$213,656.09$91,259.88$36,343.91
98Feb,20266.00%$1,462.11$1,068.28$393.83$213,262.27$92,328.16$36,737.73
99Mar,20266.00%$1,462.11$1,066.31$395.80$212,866.47$93,394.47$37,133.53
100Apr,20266.00%$1,462.11$1,064.33$397.77$212,468.70$94,458.80$37,531.30
101May,20266.00%$1,462.11$1,062.34$399.76$212,068.93$95,521.15$37,931.07
102Jun,20266.00%$1,462.11$1,060.34$401.76$211,667.17$96,581.49$38,332.83
103Jul,20266.00%$1,462.11$1,058.34$403.77$211,263.40$97,639.83$38,736.60
104Aug,20266.00%$1,462.11$1,056.32$405.79$210,857.61$98,696.14$39,142.39
105Sep,20266.00%$1,462.11$1,054.29$407.82$210,449.79$99,750.43$39,550.21
106Oct,20266.00%$1,462.11$1,052.25$409.86$210,039.93$100,802.68$39,960.07
107Nov,20266.00%$1,462.11$1,050.20$411.91$209,628.03$101,852.88$40,371.97
108Dec,20266.00%$1,462.11$1,048.14$413.97$209,214.06$102,901.02$40,785.94
109Jan,20276.25%$1,492.81$1,089.66$403.16$208,810.90$103,990.68$41,189.10
110Feb,20276.25%$1,492.81$1,087.56$405.26$208,405.65$105,078.23$41,594.35
111Mar,20276.25%$1,492.81$1,085.45$407.37$207,998.28$106,163.68$42,001.72
112Apr,20276.25%$1,492.81$1,083.32$409.49$207,588.79$107,247.00$42,411.21
113May,20276.25%$1,492.81$1,081.19$411.62$207,177.17$108,328.20$42,822.83
114Jun,20276.25%$1,492.81$1,079.05$413.76$206,763.41$109,407.24$43,236.59
115Jul,20276.25%$1,492.81$1,076.89$415.92$206,347.49$110,484.14$43,652.51
116Aug,20276.25%$1,492.81$1,074.73$418.09$205,929.40$111,558.86$44,070.60
117Sep,20276.25%$1,492.81$1,072.55$420.26$205,509.14$112,631.41$44,490.86
118Oct,20276.25%$1,492.81$1,070.36$422.45$205,086.69$113,701.77$44,913.31
119Nov,20276.25%$1,492.81$1,068.16$424.65$204,662.03$114,769.93$45,337.97
120Dec,20276.25%$1,492.81$1,065.95$426.86$204,235.17$115,835.88$45,764.83
121Jan,20286.50%$1,522.72$1,106.27$416.45$203,818.72$116,942.15$46,181.28
122Feb,20286.50%$1,522.72$1,104.02$418.70$203,400.02$118,046.17$46,599.98
123Mar,20286.50%$1,522.72$1,101.75$420.97$202,979.04$119,147.92$47,020.96
124Apr,20286.50%$1,522.72$1,099.47$423.25$202,555.79$120,247.39$47,444.21
125May,20286.50%$1,522.72$1,097.18$425.55$202,130.25$121,344.57$47,869.75
126Jun,20286.50%$1,522.72$1,094.87$427.85$201,702.40$122,439.44$48,297.60
127Jul,20286.50%$1,522.72$1,092.55$430.17$201,272.23$123,532.00$48,727.77
128Aug,20286.50%$1,522.72$1,090.22$432.50$200,839.73$124,622.22$49,160.27
129Sep,20286.50%$1,522.72$1,087.88$434.84$200,404.89$125,710.10$49,595.11
130Oct,20286.50%$1,522.72$1,085.53$437.20$199,967.69$126,795.63$50,032.31
131Nov,20286.50%$1,522.72$1,083.16$439.56$199,528.13$127,878.79$50,471.87
132Dec,20286.50%$1,522.72$1,080.78$441.95$199,086.18$128,959.56$50,913.82
133Jan,20296.75%$1,551.79$1,119.86$431.93$198,654.26$130,079.42$51,345.74
134Feb,20296.75%$1,551.79$1,117.43$434.36$198,219.90$131,196.85$51,780.10
135Mar,20296.75%$1,551.79$1,114.99$436.80$197,783.10$132,311.84$52,216.90
136Apr,20296.75%$1,551.79$1,112.53$439.26$197,343.85$133,424.37$52,656.15
137May,20296.75%$1,551.79$1,110.06$441.73$196,902.12$134,534.43$53,097.88
138Jun,20296.75%$1,551.79$1,107.57$444.21$196,457.91$135,642.00$53,542.09
139Jul,20296.75%$1,551.79$1,105.08$446.71$196,011.20$136,747.08$53,988.80
140Aug,20296.75%$1,551.79$1,102.56$449.22$195,561.97$137,849.64$54,438.03
141Sep,20296.75%$1,551.79$1,100.04$451.75$195,110.22$138,949.68$54,889.78
142Oct,20296.75%$1,551.79$1,097.49$454.29$194,655.93$140,047.17$55,344.07
143Nov,20296.75%$1,551.79$1,094.94$456.85$194,199.08$141,142.11$55,800.92
144Dec,20296.75%$1,551.79$1,092.37$459.42$193,739.67$142,234.48$56,260.33
145Jan,20307.00%$1,579.95$1,130.15$449.80$193,289.86$143,364.63$56,710.14
146Feb,20307.00%$1,579.95$1,127.52$452.43$192,837.44$144,492.16$57,162.56
147Mar,20307.00%$1,579.95$1,124.89$455.07$192,382.37$145,617.04$57,617.63
148Apr,20307.00%$1,579.95$1,122.23$457.72$191,924.65$146,739.27$58,075.35
149May,20307.00%$1,579.95$1,119.56$460.39$191,464.26$147,858.83$58,535.74
150Jun,20307.00%$1,579.95$1,116.87$463.08$191,001.18$148,975.71$58,998.82
151Jul,20307.00%$1,579.95$1,114.17$465.78$190,535.41$150,089.88$59,464.59
152Aug,20307.00%$1,579.95$1,111.46$468.49$190,066.91$151,201.34$59,933.09
153Sep,20307.00%$1,579.95$1,108.72$471.23$189,595.68$152,310.06$60,404.32
154Oct,20307.00%$1,579.95$1,105.97$473.98$189,121.71$153,416.04$60,878.29
155Nov,20307.00%$1,579.95$1,103.21$476.74$188,644.97$154,519.25$61,355.03
156Dec,20307.00%$1,579.95$1,100.43$479.52$188,165.44$155,619.67$61,834.56
157Jan,20317.25%$1,607.16$1,136.83$470.33$187,695.11$156,756.51$62,304.89
158Feb,20317.25%$1,607.16$1,133.99$473.17$187,221.94$157,890.50$62,778.06
159Mar,20317.25%$1,607.16$1,131.13$476.03$186,745.91$159,021.63$63,254.09
160Apr,20317.25%$1,607.16$1,128.26$478.91$186,267.01$160,149.89$63,732.99
161May,20317.25%$1,607.16$1,125.36$481.80$185,785.21$161,275.25$64,214.79
162Jun,20317.25%$1,607.16$1,122.45$484.71$185,300.50$162,397.70$64,699.50
163Jul,20317.25%$1,607.16$1,119.52$487.64$184,812.86$163,517.23$65,187.14
164Aug,20317.25%$1,607.16$1,116.58$490.58$184,322.27$164,633.80$65,677.73
165Sep,20317.25%$1,607.16$1,113.61$493.55$183,828.73$165,747.42$66,171.27
166Oct,20317.25%$1,607.16$1,110.63$496.53$183,332.19$166,858.05$66,667.81
167Nov,20317.25%$1,607.16$1,107.63$499.53$182,832.66$167,965.68$67,167.34
168Dec,20317.25%$1,607.16$1,104.61$502.55$182,330.12$169,070.30$67,669.88
169Jan,20327.50%$1,633.36$1,139.56$493.80$181,836.32$170,209.86$68,163.68
170Feb,20327.50%$1,633.36$1,136.48$496.89$181,339.43$171,346.34$68,660.57
171Mar,20327.50%$1,633.36$1,133.37$499.99$180,839.44$172,479.71$69,160.56
172Apr,20327.50%$1,633.36$1,130.25$503.12$180,336.32$173,609.95$69,663.68
173May,20327.50%$1,633.36$1,127.10$506.26$179,830.06$174,737.06$70,169.94
174Jun,20327.50%$1,633.36$1,123.94$509.43$179,320.63$175,860.99$70,679.37
175Jul,20327.50%$1,633.36$1,120.75$512.61$178,808.02$176,981.75$71,191.98
176Aug,20327.50%$1,633.36$1,117.55$515.81$178,292.21$178,099.30$71,707.79
177Sep,20327.50%$1,633.36$1,114.33$519.04$177,773.17$179,213.62$72,226.83
178Oct,20327.50%$1,633.36$1,111.08$522.28$177,250.89$180,324.71$72,749.11
179Nov,20327.50%$1,633.36$1,107.82$525.55$176,725.35$181,432.52$73,274.65
180Dec,20327.50%$1,633.36$1,104.53$528.83$176,196.52$182,537.06$73,803.48
181Jan,20337.75%$1,658.50$1,137.94$520.56$175,675.96$183,674.99$74,324.04
182Feb,20337.75%$1,658.50$1,134.57$523.92$175,152.04$184,809.57$74,847.96
183Mar,20337.75%$1,658.50$1,131.19$527.30$174,624.73$185,940.76$75,375.27
184Apr,20337.75%$1,658.50$1,127.78$530.71$174,094.02$187,068.54$75,905.98
185May,20337.75%$1,658.50$1,124.36$534.14$173,559.88$188,192.90$76,440.12
186Jun,20337.75%$1,658.50$1,120.91$537.59$173,022.30$189,313.81$76,977.70
187Jul,20337.75%$1,658.50$1,117.44$541.06$172,481.24$190,431.24$77,518.76
188Aug,20337.75%$1,658.50$1,113.94$544.55$171,936.68$191,545.18$78,063.32
189Sep,20337.75%$1,658.50$1,110.42$548.07$171,388.61$192,655.61$78,611.39
190Oct,20337.75%$1,658.50$1,106.88$551.61$170,837.00$193,762.49$79,163.00
191Nov,20337.75%$1,658.50$1,103.32$555.17$170,281.83$194,865.82$79,718.17
192Dec,20337.75%$1,658.50$1,099.74$558.76$169,723.07$195,965.55$80,276.93
193Jan,20348.00%$1,682.50$1,131.49$551.01$169,172.06$197,097.04$80,827.94
194Feb,20348.00%$1,682.50$1,127.81$554.68$168,617.38$198,224.85$81,382.62
195Mar,20348.00%$1,682.50$1,124.12$558.38$168,059.00$199,348.97$81,941.00
196Apr,20348.00%$1,682.50$1,120.39$562.10$167,496.90$200,469.36$82,503.10
197May,20348.00%$1,682.50$1,116.65$565.85$166,931.05$201,586.01$83,068.95
198Jun,20348.00%$1,682.50$1,112.87$569.62$166,361.43$202,698.88$83,638.57
199Jul,20348.00%$1,682.50$1,109.08$573.42$165,788.01$203,807.96$84,211.99
200Aug,20348.00%$1,682.50$1,105.25$577.24$165,210.76$204,913.21$84,789.24
201Sep,20348.00%$1,682.50$1,101.41$581.09$164,629.67$206,014.62$85,370.33
202Oct,20348.00%$1,682.50$1,097.53$584.96$164,044.71$207,112.15$85,955.29
203Nov,20348.00%$1,682.50$1,093.63$588.86$163,455.84$208,205.78$86,544.16
204Dec,20348.00%$1,682.50$1,089.71$592.79$162,863.05$209,295.49$87,136.95
205Jan,20358.25%$1,705.30$1,119.68$585.62$162,277.44$210,415.17$87,722.56
206Feb,20358.25%$1,705.30$1,115.66$589.64$161,687.79$211,530.83$88,312.21
207Mar,20358.25%$1,705.30$1,111.60$593.70$161,094.10$212,642.43$88,905.90
208Apr,20358.25%$1,705.30$1,107.52$597.78$160,496.32$213,749.95$89,503.68
209May,20358.25%$1,705.30$1,103.41$601.89$159,894.43$214,853.36$90,105.57
210Jun,20358.25%$1,705.30$1,099.27$606.03$159,288.40$215,952.64$90,711.60
211Jul,20358.25%$1,705.30$1,095.11$610.19$158,678.21$217,047.75$91,321.79
212Aug,20358.25%$1,705.30$1,090.91$614.39$158,063.82$218,138.66$91,936.18
213Sep,20358.25%$1,705.30$1,086.69$618.61$157,445.21$219,225.35$92,554.79
214Oct,20358.25%$1,705.30$1,082.44$622.87$156,822.34$220,307.78$93,177.66
215Nov,20358.25%$1,705.30$1,078.15$627.15$156,195.19$221,385.94$93,804.81
216Dec,20358.25%$1,705.30$1,073.84$631.46$155,563.74$222,459.78$94,436.26
217Jan,20368.50%$1,726.84$1,101.91$624.93$154,938.80$223,561.69$95,061.20
218Feb,20368.50%$1,726.84$1,097.48$629.36$154,309.44$224,659.17$95,690.56
219Mar,20368.50%$1,726.84$1,093.03$633.82$153,675.62$225,752.20$96,324.38
220Apr,20368.50%$1,726.84$1,088.54$638.31$153,037.31$226,840.73$96,962.69
221May,20368.50%$1,726.84$1,084.01$642.83$152,394.48$227,924.75$97,605.52
222Jun,20368.50%$1,726.84$1,079.46$647.38$151,747.10$229,004.21$98,252.90
223Jul,20368.50%$1,726.84$1,074.88$651.97$151,095.13$230,079.08$98,904.87
224Aug,20368.50%$1,726.84$1,070.26$656.59$150,438.55$231,149.34$99,561.45
225Sep,20368.50%$1,726.84$1,065.61$661.24$149,777.31$232,214.95$100,222.69
226Oct,20368.50%$1,726.84$1,060.92$665.92$149,111.39$233,275.87$100,888.61
227Nov,20368.50%$1,726.84$1,056.21$670.64$148,440.75$234,332.08$101,559.25
228Dec,20368.50%$1,726.84$1,051.46$675.39$147,765.36$235,383.53$102,234.64
229Jan,20378.75%$1,747.05$1,077.46$669.60$147,095.76$236,460.99$102,904.24
230Feb,20378.75%$1,747.05$1,072.57$674.48$146,421.28$237,533.56$103,578.72
231Mar,20378.75%$1,747.05$1,067.66$679.40$145,741.88$238,601.21$104,258.12
232Apr,20378.75%$1,747.05$1,062.70$684.35$145,057.53$239,663.92$104,942.47
233May,20378.75%$1,747.05$1,057.71$689.34$144,368.18$240,721.63$105,631.82
234Jun,20378.75%$1,747.05$1,052.68$694.37$143,673.81$241,774.31$106,326.19
235Jul,20378.75%$1,747.05$1,047.62$699.43$142,974.38$242,821.93$107,025.62
236Aug,20378.75%$1,747.05$1,042.52$704.53$142,269.85$243,864.45$107,730.15
237Sep,20378.75%$1,747.05$1,037.38$709.67$141,560.18$244,901.84$108,439.82
238Oct,20378.75%$1,747.05$1,032.21$714.84$140,845.33$245,934.05$109,154.67
239Nov,20378.75%$1,747.05$1,027.00$720.06$140,125.28$246,961.05$109,874.72
240Dec,20378.75%$1,747.05$1,021.75$725.31$139,399.97$247,982.79$110,600.03
241Jan,20389.00%$1,765.86$1,045.50$720.36$138,679.61$249,028.29$111,320.39
242Feb,20389.00%$1,765.86$1,040.10$725.76$137,953.85$250,068.39$112,046.15
243Mar,20389.00%$1,765.86$1,034.65$731.21$137,222.64$251,103.04$112,777.36
244Apr,20389.00%$1,765.86$1,029.17$736.69$136,485.95$252,132.21$113,514.05
245May,20389.00%$1,765.86$1,023.64$742.22$135,743.73$253,155.86$114,256.27
246Jun,20389.00%$1,765.86$1,018.08$747.78$134,995.95$254,173.94$115,004.05
247Jul,20389.00%$1,765.86$1,012.47$753.39$134,242.56$255,186.41$115,757.44
248Aug,20389.00%$1,765.86$1,006.82$759.04$133,483.52$256,193.22$116,516.48
249Sep,20389.00%$1,765.86$1,001.13$764.73$132,718.79$257,194.35$117,281.21
250Oct,20389.00%$1,765.86$995.39$770.47$131,948.32$258,189.74$118,051.68
251Nov,20389.00%$1,765.86$989.61$776.25$131,172.07$259,179.35$118,827.93
252Dec,20389.00%$1,765.86$983.79$782.07$130,390.00$260,163.14$119,610.00
253Jan,20399.25%$1,783.18$1,005.09$778.09$129,611.91$261,168.23$120,388.09
254Feb,20399.25%$1,783.18$999.09$784.09$128,827.82$262,167.33$121,172.18
255Mar,20399.25%$1,783.18$993.05$790.14$128,037.68$263,160.37$121,962.32
256Apr,20399.25%$1,783.18$986.96$796.23$127,241.45$264,147.33$122,758.55
257May,20399.25%$1,783.18$980.82$802.36$126,439.09$265,128.15$123,560.91
258Jun,20399.25%$1,783.18$974.63$808.55$125,630.54$266,102.79$124,369.46
259Jul,20399.25%$1,783.18$968.40$814.78$124,815.76$267,071.19$125,184.24
260Aug,20399.25%$1,783.18$962.12$821.06$123,994.69$268,033.31$126,005.31
261Sep,20399.25%$1,783.18$955.79$827.39$123,167.30$268,989.10$126,832.70
262Oct,20399.25%$1,783.18$949.41$833.77$122,333.53$269,938.52$127,666.47
263Nov,20399.25%$1,783.18$942.99$840.20$121,493.33$270,881.50$128,506.67
264Dec,20399.25%$1,783.18$936.51$846.67$120,646.66$271,818.01$129,353.34
265Jan,20409.50%$1,798.95$955.12$843.83$119,802.83$272,773.13$130,197.17
266Feb,20409.50%$1,798.95$948.44$850.51$118,952.32$273,721.57$131,047.68
267Mar,20409.50%$1,798.95$941.71$857.24$118,095.08$274,663.28$131,904.92
268Apr,20409.50%$1,798.95$934.92$864.03$117,231.05$275,598.20$132,768.95
269May,20409.50%$1,798.95$928.08$870.87$116,360.18$276,526.28$133,639.82
270Jun,20409.50%$1,798.95$921.18$877.76$115,482.42$277,447.46$134,517.58
271Jul,20409.50%$1,798.95$914.24$884.71$114,597.70$278,361.70$135,402.30
272Aug,20409.50%$1,798.95$907.23$891.72$113,705.99$279,268.93$136,294.01
273Sep,20409.50%$1,798.95$900.17$898.78$112,807.21$280,169.10$137,192.79
274Oct,20409.50%$1,798.95$893.06$905.89$111,901.32$281,062.16$138,098.68
275Nov,20409.50%$1,798.95$885.89$913.06$110,988.25$281,948.04$139,011.75
276Dec,20409.50%$1,798.95$878.66$920.29$110,067.96$282,826.70$139,932.04
277Jan,20419.75%$1,813.07$894.30$918.77$109,149.19$283,721.00$140,850.81
278Feb,20419.75%$1,813.07$886.84$926.23$108,222.96$284,607.84$141,777.04
279Mar,20419.75%$1,813.07$879.31$933.76$107,289.20$285,487.15$142,710.80
280Apr,20419.75%$1,813.07$871.72$941.35$106,347.85$286,358.88$143,652.15
281May,20419.75%$1,813.07$864.08$949.00$105,398.85$287,222.95$144,601.15
282Jun,20419.75%$1,813.07$856.37$956.71$104,442.15$288,079.32$145,557.85
283Jul,20419.75%$1,813.07$848.59$964.48$103,477.67$288,927.91$146,522.33
284Aug,20419.75%$1,813.07$840.76$972.32$102,505.35$289,768.67$147,494.65
285Sep,20419.75%$1,813.07$832.86$980.22$101,525.14$290,601.52$148,474.86
286Oct,20419.75%$1,813.07$824.89$988.18$100,536.96$291,426.42$149,463.04
287Nov,20419.75%$1,813.07$816.86$996.21$99,540.75$292,243.28$150,459.25
288Dec,20419.75%$1,813.07$808.77$1,004.30$98,536.44$293,052.05$151,463.56
289Jan,204210.00%$1,825.47$821.14$1,004.33$97,532.11$293,873.18$152,467.89
290Feb,204210.00%$1,825.47$812.77$1,012.70$96,519.41$294,685.95$153,480.59
291Mar,204210.00%$1,825.47$804.33$1,021.14$95,498.27$295,490.28$154,501.73
292Apr,204210.00%$1,825.47$795.82$1,029.65$94,468.61$296,286.10$155,531.39
293May,204210.00%$1,825.47$787.24$1,038.23$93,430.38$297,073.34$156,569.62
294Jun,204210.00%$1,825.47$778.59$1,046.88$92,383.50$297,851.92$157,616.50
295Jul,204210.00%$1,825.47$769.86$1,055.61$91,327.89$298,621.79$158,672.11
296Aug,204210.00%$1,825.47$761.07$1,064.40$90,263.49$299,382.85$159,736.51
297Sep,204210.00%$1,825.47$752.20$1,073.27$89,190.21$300,135.05$160,809.79
298Oct,204210.00%$1,825.47$743.25$1,082.22$88,107.99$300,878.30$161,892.01
299Nov,204210.00%$1,825.47$734.23$1,091.24$87,016.76$301,612.53$162,983.24
300Dec,204210.00%$1,825.47$725.14$1,100.33$85,916.43$302,337.67$164,083.57
301Jan,204310.25%$1,836.06$733.87$1,102.19$84,814.24$303,071.54$165,185.76
302Feb,204310.25%$1,836.06$724.45$1,111.60$83,702.64$303,796.00$166,297.36
303Mar,204310.25%$1,836.06$714.96$1,121.10$82,581.54$304,510.96$167,418.46
304Apr,204310.25%$1,836.06$705.38$1,130.67$81,450.87$305,216.34$168,549.13
305May,204310.25%$1,836.06$695.73$1,140.33$80,310.54$305,912.07$169,689.46
306Jun,204310.25%$1,836.06$685.99$1,150.07$79,160.47$306,598.05$170,839.53
307Jul,204310.25%$1,836.06$676.16$1,159.89$78,000.57$307,274.22$171,999.43
308Aug,204310.25%$1,836.06$666.25$1,169.80$76,830.77$307,940.47$173,169.23
309Sep,204310.25%$1,836.06$656.26$1,179.79$75,650.98$308,596.73$174,349.02
310Oct,204310.25%$1,836.06$646.19$1,189.87$74,461.11$309,242.92$175,538.89
311Nov,204310.25%$1,836.06$636.02$1,200.03$73,261.07$309,878.94$176,738.93
312Dec,204310.25%$1,836.06$625.77$1,210.29$72,050.79$310,504.71$177,949.21
313Jan,204410.50%$1,844.74$630.44$1,214.30$70,836.49$311,135.16$179,163.51
314Feb,204410.50%$1,844.74$619.82$1,224.92$69,611.56$311,754.98$180,388.44
315Mar,204410.50%$1,844.74$609.10$1,235.64$68,375.92$312,364.08$181,624.08
316Apr,204410.50%$1,844.74$598.29$1,246.45$67,129.47$312,962.37$182,870.53
317May,204410.50%$1,844.74$587.38$1,257.36$65,872.10$313,549.75$184,127.90
318Jun,204410.50%$1,844.74$576.38$1,268.36$64,603.74$314,126.13$185,396.26
319Jul,204410.50%$1,844.74$565.28$1,279.46$63,324.28$314,691.41$186,675.72
320Aug,204410.50%$1,844.74$554.09$1,290.66$62,033.62$315,245.50$187,966.38
321Sep,204410.50%$1,844.74$542.79$1,301.95$60,731.68$315,788.29$189,268.32
322Oct,204410.50%$1,844.74$531.40$1,313.34$59,418.33$316,319.70$190,581.67
323Nov,204410.50%$1,844.74$519.91$1,324.83$58,093.50$316,839.61$191,906.50
324Dec,204410.50%$1,844.74$508.32$1,336.43$56,757.08$317,347.93$193,242.92
325Jan,204510.75%$1,851.44$508.45$1,342.99$55,414.08$317,856.37$194,585.92
326Feb,204510.75%$1,851.44$496.42$1,355.02$54,059.06$318,352.79$195,940.94
327Mar,204510.75%$1,851.44$484.28$1,367.16$52,691.90$318,837.07$197,308.10
328Apr,204510.75%$1,851.44$472.03$1,379.41$51,312.49$319,309.10$198,687.51
329May,204510.75%$1,851.44$459.67$1,391.77$49,920.72$319,768.78$200,079.28
330Jun,204510.75%$1,851.44$447.21$1,404.24$48,516.48$320,215.98$201,483.52
331Jul,204510.75%$1,851.44$434.63$1,416.81$47,099.67$320,650.61$202,900.33
332Aug,204510.75%$1,851.44$421.93$1,429.51$45,670.16$321,072.54$204,329.84
333Sep,204510.75%$1,851.44$409.13$1,442.31$44,227.85$321,481.67$205,772.15
334Oct,204510.75%$1,851.44$396.21$1,455.23$42,772.62$321,877.88$207,227.38
335Nov,204510.75%$1,851.44$383.17$1,468.27$41,304.35$322,261.05$208,695.65
336Dec,204510.75%$1,851.44$370.02$1,481.42$39,822.92$322,631.07$210,177.08
337Jan,204611.00%$1,856.06$365.04$1,491.02$38,331.91$322,996.11$211,668.09
338Feb,204611.00%$1,856.06$351.38$1,504.68$36,827.22$323,347.49$213,172.78
339Mar,204611.00%$1,856.06$337.58$1,518.48$35,308.74$323,685.07$214,691.26
340Apr,204611.00%$1,856.06$323.66$1,532.40$33,776.35$324,008.74$216,223.65
341May,204611.00%$1,856.06$309.62$1,546.44$32,229.90$324,318.35$217,770.10
342Jun,204611.00%$1,856.06$295.44$1,560.62$30,669.28$324,613.79$219,330.72
343Jul,204611.00%$1,856.06$281.14$1,574.93$29,094.36$324,894.93$220,905.64
344Aug,204611.00%$1,856.06$266.70$1,589.36$27,505.00$325,161.63$222,495.00
345Sep,204611.00%$1,856.06$252.13$1,603.93$25,901.06$325,413.76$224,098.94
346Oct,204611.00%$1,856.06$237.43$1,618.63$24,282.43$325,651.18$225,717.57
347Nov,204611.00%$1,856.06$222.59$1,633.47$22,648.96$325,873.77$227,351.04
348Dec,204611.00%$1,856.06$207.62$1,648.44$21,000.51$326,081.39$228,999.49
349Jan,204711.25%$1,858.51$196.88$1,661.63$19,338.88$326,278.27$230,661.12
350Feb,204711.25%$1,858.51$181.30$1,677.21$17,661.68$326,459.57$232,338.32
351Mar,204711.25%$1,858.51$165.58$1,692.93$15,968.74$326,625.15$234,031.26
352Apr,204711.25%$1,858.51$149.71$1,708.80$14,259.94$326,774.85$235,740.06
353May,204711.25%$1,858.51$133.69$1,724.82$12,535.12$326,908.54$237,464.88
354Jun,204711.25%$1,858.51$117.52$1,740.99$10,794.12$327,026.06$239,205.88
355Jul,204711.25%$1,858.51$101.19$1,757.32$9,036.81$327,127.25$240,963.19
356Aug,204711.25%$1,858.51$84.72$1,773.79$7,263.02$327,211.97$242,736.98
357Sep,204711.25%$1,858.51$68.09$1,790.42$5,472.60$327,280.06$244,527.40
358Oct,204711.25%$1,858.51$51.31$1,807.20$3,665.40$327,331.37$246,334.60
359Nov,204711.25%$1,858.51$34.36$1,824.15$1,841.25$327,365.73$248,158.75
360Dec,204711.25%$1,858.51$17.26$1,841.25$0.00$327,382.99$250,000.00