Daily Simple Loan Calculator
Total payment: $599.55
Interest-only payment: $0.00
Total repaid: $0.00
Total interest repaid: $0.00
| Payment Date | Payment Amt | Principal | Interest | Cumulative Principal | Cumulative Interest | Remaining Principal | Fractional Remainder |
|---|---|---|---|---|---|---|---|
| 1/8/2025 | -$100,000.00 | -$100,000.00 | $0.00 | $0.00 | $0.00 | $100,000.00 | $0.0000 |
| 3/3/2025 | $599.55 | -$288.12 | $887.67 | -$288.12 | $887.67 | $100,288.12 | $0.0012 |
| 4/1/2025 | $599.55 | $121.47 | $478.08 | -$166.65 | $1,365.75 | $100,166.65 | $0.0071 |
| 5/1/2025 | $599.55 | $105.58 | $493.97 | -$61.07 | $1,859.72 | $100,061.07 | $0.0096 |
| 6/2/2025 | $599.55 | $73.20 | $526.35 | $12.13 | $2,386.07 | $99,987.87 | $0.0082 |
| 7/1/2025 | $599.55 | $122.89 | $476.66 | $135.02 | $2,862.73 | $99,864.98 | $0.0027 |
| 8/1/2025 | $599.55 | $90.65 | $508.90 | $225.67 | $3,371.63 | $99,774.33 | $0.0037 |
| 9/2/2025 | $599.55 | $74.71 | $524.84 | $300.38 | $3,896.47 | $99,699.62 | $0.0040 |
| 10/1/2025 | $599.55 | $124.27 | $475.28 | $424.65 | $4,371.75 | $99,575.35 | $0.0044 |
| 11/3/2025 | $599.55 | $59.39 | $540.16 | $484.04 | $4,911.91 | $99,515.96 | $0.0066 |
| 12/1/2025 | $599.55 | $141.50 | $458.05 | $625.54 | $5,369.96 | $99,374.46 | $0.0027 |
| 1/2/2026 | $599.55 | $76.82 | $522.73 | $702.36 | $5,892.69 | $99,297.64 | $0.0095 |
| 2/2/2026 | $599.55 | $93.54 | $506.01 | $795.90 | $6,398.70 | $99,204.10 | $0.0094 |
| 3/2/2026 | $599.55 | $142.93 | $456.62 | $938.83 | $6,855.32 | $99,061.17 | $0.0001 |
| 4/1/2026 | $599.55 | $111.03 | $488.52 | $1,049.86 | $7,343.84 | $98,950.14 | $0.0009 |
| 5/1/2026 | $599.55 | $111.58 | $487.97 | $1,161.44 | $7,831.81 | $98,838.56 | $0.0042 |
| 6/1/2026 | $599.55 | $95.88 | $503.67 | $1,257.32 | $8,335.48 | $98,742.68 | $0.0047 |
| 7/1/2026 | $599.55 | $112.60 | $486.95 | $1,369.92 | $8,822.43 | $98,630.08 | $0.0049 |
| 8/3/2026 | $599.55 | $64.52 | $535.03 | $1,434.44 | $9,357.46 | $98,565.56 | $0.0093 |
| 9/1/2026 | $599.55 | $129.67 | $469.88 | $1,564.11 | $9,827.34 | $98,435.89 | $0.0035 |
| 10/1/2026 | $599.55 | $114.11 | $485.44 | $1,678.22 | $10,312.78 | $98,321.78 | $0.0007 |
| 11/2/2026 | $599.55 | $82.35 | $517.20 | $1,760.57 | $10,829.98 | $98,239.43 | $0.0002 |
| 12/1/2026 | $599.55 | $131.24 | $468.31 | $1,891.81 | $11,298.29 | $98,108.19 | $0.0097 |
| 1/4/2027 | $599.55 | $51.21 | $548.34 | $1,943.02 | $11,846.63 | $98,056.98 | $0.0004 |
| 2/1/2027 | $599.55 | $148.22 | $451.33 | $2,091.24 | $12,297.96 | $97,908.76 | $0.0012 |
| 3/1/2027 | $599.55 | $148.91 | $450.64 | $2,240.15 | $12,748.60 | $97,759.85 | $0.0097 |
| 4/1/2027 | $599.55 | $101.37 | $498.18 | $2,341.52 | $13,246.78 | $97,658.48 | $0.0032 |
| 5/3/2027 | $599.55 | $85.84 | $513.71 | $2,427.36 | $13,760.49 | $97,572.64 | $0.0036 |
| 6/1/2027 | $599.55 | $134.41 | $465.14 | $2,561.77 | $14,225.63 | $97,438.23 | $0.0044 |
| 7/1/2027 | $599.55 | $119.03 | $480.52 | $2,680.80 | $14,706.15 | $97,319.20 | $0.0017 |
| 8/2/2027 | $599.55 | $87.63 | $511.92 | $2,768.43 | $15,218.07 | $97,231.57 | $0.0073 |
| 9/1/2027 | $599.55 | $120.05 | $479.50 | $2,888.48 | $15,697.57 | $97,111.52 | $0.0055 |
| 10/1/2027 | $599.55 | $120.64 | $478.91 | $3,009.12 | $16,176.48 | $96,990.88 | $0.0016 |
| 11/1/2027 | $599.55 | $105.30 | $494.25 | $3,114.42 | $16,670.73 | $96,885.58 | $0.0065 |
| 12/1/2027 | $599.55 | $121.76 | $477.79 | $3,236.18 | $17,148.52 | $96,763.82 | $0.0084 |
| 1/3/2028 | $599.55 | $74.72 | $524.83 | $3,310.90 | $17,673.35 | $96,689.10 | $0.0021 |
| 2/1/2028 | $599.55 | $139.88 | $459.67 | $3,450.78 | $18,133.02 | $96,549.22 | $0.0015 |
| 3/1/2028 | $599.55 | $140.55 | $459.00 | $3,591.33 | $18,592.02 | $96,408.67 | $0.0060 |
| 4/3/2028 | $599.55 | $77.99 | $521.56 | $3,669.32 | $19,113.58 | $96,330.68 | $0.0011 |
| 5/1/2028 | $599.55 | $157.38 | $442.17 | $3,826.70 | $19,555.75 | $96,173.30 | $0.0047 |
| 6/1/2028 | $599.55 | $110.80 | $488.75 | $3,937.50 | $20,044.50 | $96,062.50 | $0.0043 |
| 7/3/2028 | $599.55 | $95.62 | $503.93 | $4,033.12 | $20,548.43 | $95,966.88 | $0.0087 |
| 8/1/2028 | $599.55 | $143.31 | $456.24 | $4,176.43 | $21,004.67 | $95,823.57 | $0.0047 |
| 9/1/2028 | $599.55 | $112.58 | $486.97 | $4,289.01 | $21,491.64 | $95,710.99 | $0.0070 |
| 10/2/2028 | $599.55 | $113.15 | $486.40 | $4,402.16 | $21,978.04 | $95,597.84 | $0.0071 |
| 11/1/2028 | $599.55 | $129.39 | $470.16 | $4,531.55 | $22,448.20 | $95,468.45 | $0.0004 |
| 12/1/2028 | $599.55 | $130.04 | $469.51 | $4,661.59 | $22,917.71 | $95,338.41 | $0.0073 |
| 1/1/2029 | $599.55 | $115.04 | $484.51 | $4,776.63 | $23,402.22 | $95,223.37 | $0.0040 |
| 2/1/2029 | $599.55 | $114.30 | $485.25 | $4,890.93 | $23,887.47 | $95,109.07 | $0.0019 |
| 3/1/2029 | $599.55 | $161.79 | $437.76 | $5,052.72 | $24,325.23 | $94,947.28 | $0.0042 |
| 4/2/2029 | $599.55 | $100.10 | $499.45 | $5,152.82 | $24,824.68 | $94,847.18 | $0.0029 |
| 5/1/2029 | $599.55 | $147.40 | $452.15 | $5,300.22 | $25,276.83 | $94,699.78 | $0.0011 |
| 6/1/2029 | $599.55 | $116.97 | $482.58 | $5,417.19 | $25,759.41 | $94,582.81 | $0.0008 |
| 7/2/2029 | $599.55 | $117.57 | $481.98 | $5,534.76 | $26,241.39 | $94,465.24 | $0.0044 |
| 8/1/2029 | $599.55 | $133.69 | $465.86 | $5,668.45 | $26,707.25 | $94,331.55 | $0.0004 |
| 9/3/2029 | $599.55 | $87.84 | $511.71 | $5,756.29 | $27,218.96 | $94,243.71 | $0.0067 |
| 10/1/2029 | $599.55 | $165.77 | $433.78 | $5,922.06 | $27,652.74 | $94,077.94 | $0.0060 |
| 11/1/2029 | $599.55 | $120.14 | $479.41 | $6,042.20 | $28,132.15 | $93,957.80 | $0.0069 |
| 12/3/2029 | $599.55 | $105.30 | $494.25 | $6,147.50 | $28,626.40 | $93,852.50 | $0.0007 |
| 1/1/2030 | $599.55 | $152.15 | $447.40 | $6,299.65 | $29,073.80 | $93,700.35 | $0.0071 |
| 2/1/2030 | $599.55 | $122.06 | $477.49 | $6,421.71 | $29,551.29 | $93,578.29 | $0.0038 |
| 3/1/2030 | $599.55 | $168.83 | $430.72 | $6,590.54 | $29,982.01 | $93,409.46 | $0.0003 |
| 4/1/2030 | $599.55 | $123.55 | $476.00 | $6,714.09 | $30,458.01 | $93,285.91 | $0.0047 |
| 5/1/2030 | $599.55 | $139.51 | $460.04 | $6,853.60 | $30,918.05 | $93,146.40 | $0.0048 |
| 6/3/2030 | $599.55 | $94.26 | $505.29 | $6,947.86 | $31,423.34 | $93,052.14 | $0.0021 |
| 7/1/2030 | $599.55 | $171.26 | $428.29 | $7,119.12 | $31,851.63 | $92,880.88 | $0.0069 |
| 8/1/2030 | $599.55 | $126.24 | $473.31 | $7,245.36 | $32,324.94 | $92,754.64 | $0.0077 |
| 9/2/2030 | $599.55 | $111.63 | $487.92 | $7,356.99 | $32,812.86 | $92,643.01 | $0.0025 |
| 10/1/2030 | $599.55 | $157.91 | $441.64 | $7,514.90 | $33,254.50 | $92,485.10 | $0.0032 |
| 11/1/2030 | $599.55 | $128.26 | $471.29 | $7,643.16 | $33,725.79 | $92,356.84 | $0.0071 |
| 12/2/2030 | $599.55 | $128.91 | $470.64 | $7,772.07 | $34,196.43 | $92,227.93 | $0.0074 |
| 1/1/2031 | $599.55 | $144.72 | $454.83 | $7,916.79 | $34,651.26 | $92,083.21 | $0.0001 |
| 2/3/2031 | $599.55 | $100.04 | $499.51 | $8,016.83 | $35,150.77 | $91,983.17 | $0.0100 |
| 3/3/2031 | $599.55 | $176.17 | $423.38 | $8,193.00 | $35,574.15 | $91,807.00 | $0.0046 |
| 4/1/2031 | $599.55 | $161.90 | $437.65 | $8,354.90 | $36,011.80 | $91,645.10 | $0.0099 |
| 5/1/2031 | $599.55 | $147.60 | $451.95 | $8,502.50 | $36,463.75 | $91,497.50 | $0.0083 |
| 6/2/2031 | $599.55 | $118.24 | $481.31 | $8,620.74 | $36,945.06 | $91,379.26 | $0.0002 |
| 7/1/2031 | $599.55 | $163.94 | $435.61 | $8,784.68 | $37,380.67 | $91,215.32 | $0.0064 |
| 8/1/2031 | $599.55 | $134.73 | $464.82 | $8,919.41 | $37,845.49 | $91,080.59 | $0.0097 |
| 9/1/2031 | $599.55 | $135.41 | $464.14 | $9,054.82 | $38,309.63 | $90,945.18 | $0.0064 |
| 10/1/2031 | $599.55 | $151.05 | $448.50 | $9,205.87 | $38,758.13 | $90,794.13 | $0.0032 |
| 11/3/2031 | $599.55 | $107.02 | $492.53 | $9,312.89 | $39,250.66 | $90,687.11 | $0.0002 |
| 12/1/2031 | $599.55 | $182.15 | $417.40 | $9,495.04 | $39,668.06 | $90,504.96 | $0.0094 |
| 1/1/2032 | $599.55 | $138.34 | $461.21 | $9,633.38 | $40,129.27 | $90,366.62 | $0.0027 |
| 2/2/2032 | $599.55 | $125.50 | $474.05 | $9,758.88 | $40,603.32 | $90,241.12 | $0.0071 |
| 3/1/2032 | $599.55 | $185.33 | $414.22 | $9,944.21 | $41,017.54 | $90,055.79 | $0.0087 |
| 4/1/2032 | $599.55 | $141.89 | $457.66 | $10,086.10 | $41,475.20 | $89,913.90 | $0.0093 |
| 5/3/2032 | $599.55 | $127.87 | $471.68 | $10,213.97 | $41,946.88 | $89,786.03 | $0.0087 |
| 6/1/2032 | $599.55 | $172.69 | $426.86 | $10,386.66 | $42,373.74 | $89,613.34 | $0.0003 |
| 7/1/2032 | $599.55 | $158.83 | $440.72 | $10,545.49 | $42,814.46 | $89,454.51 | $0.0017 |
| 8/2/2032 | $599.55 | $130.28 | $469.27 | $10,675.77 | $43,283.73 | $89,324.23 | $0.0013 |
| 9/1/2032 | $599.55 | $160.25 | $439.30 | $10,836.02 | $43,723.03 | $89,163.98 | $0.0007 |
| 10/1/2032 | $599.55 | $161.04 | $438.51 | $10,997.06 | $44,161.54 | $89,002.94 | $0.0021 |
| 11/1/2032 | $599.55 | $147.24 | $452.31 | $11,144.30 | $44,613.85 | $88,855.70 | $0.0021 |
| 12/1/2032 | $599.55 | $162.56 | $436.99 | $11,306.86 | $45,050.84 | $88,693.14 | $0.0074 |
| 1/3/2033 | $599.55 | $119.65 | $479.90 | $11,426.51 | $45,530.74 | $88,573.49 | $0.0024 |
| 2/1/2033 | $599.55 | $177.31 | $422.24 | $11,603.82 | $45,952.98 | $88,396.18 | $0.0032 |
| 3/1/2033 | $599.55 | $192.69 | $406.86 | $11,796.51 | $46,359.84 | $88,203.49 | $0.0078 |
| 4/1/2033 | $599.55 | $150.07 | $449.48 | $11,946.58 | $46,809.32 | $88,053.42 | $0.0031 |
| 5/2/2033 | $599.55 | $150.84 | $448.71 | $12,097.42 | $47,258.03 | $87,902.58 | $0.0037 |
| 6/1/2033 | $599.55 | $166.06 | $433.49 | $12,263.48 | $47,691.52 | $87,736.52 | $0.0058 |
| 7/1/2033 | $599.55 | $166.88 | $432.67 | $12,430.36 | $48,124.19 | $87,569.64 | $0.0091 |
| 8/1/2033 | $599.55 | $153.30 | $446.25 | $12,583.66 | $48,570.44 | $87,416.34 | $0.0044 |
| 9/1/2033 | $599.55 | $154.09 | $445.46 | $12,737.75 | $49,015.90 | $87,262.25 | $0.0085 |
| 10/3/2033 | $599.55 | $140.52 | $459.03 | $12,878.27 | $49,474.93 | $87,121.73 | $0.0018 |
| 11/1/2033 | $599.55 | $184.23 | $415.32 | $13,062.50 | $49,890.25 | $86,937.50 | $0.0018 |
| 12/1/2033 | $599.55 | $170.82 | $428.73 | $13,233.32 | $50,318.98 | $86,766.68 | $0.0047 |
| 1/2/2034 | $599.55 | $143.13 | $456.42 | $13,376.45 | $50,775.40 | $86,623.55 | $0.0012 |
| 2/1/2034 | $599.55 | $172.37 | $427.18 | $13,548.82 | $51,202.58 | $86,451.18 | $0.0059 |
| 3/1/2034 | $599.55 | $201.64 | $397.91 | $13,750.46 | $51,600.49 | $86,249.54 | $0.0081 |
| 4/3/2034 | $599.55 | $131.67 | $467.88 | $13,882.13 | $52,068.37 | $86,117.87 | $0.0023 |
| 5/1/2034 | $599.55 | $203.17 | $396.38 | $14,085.30 | $52,464.75 | $85,914.70 | $0.0005 |
| 6/1/2034 | $599.55 | $161.74 | $437.81 | $14,247.04 | $52,902.56 | $85,752.96 | $0.0024 |
| 7/3/2034 | $599.55 | $148.47 | $451.08 | $14,395.51 | $53,353.64 | $85,604.49 | $0.0064 |
| 8/1/2034 | $599.55 | $191.46 | $408.09 | $14,586.97 | $53,761.73 | $85,413.03 | $0.0036 |
| 9/1/2034 | $599.55 | $164.30 | $435.25 | $14,751.27 | $54,196.98 | $85,248.73 | $0.0090 |
| 10/2/2034 | $599.55 | $165.13 | $434.42 | $14,916.40 | $54,631.40 | $85,083.60 | $0.0072 |
| 11/1/2034 | $599.55 | $179.96 | $419.59 | $15,096.36 | $55,050.99 | $84,903.64 | $0.0076 |
| 12/1/2034 | $599.55 | $180.84 | $418.71 | $15,277.20 | $55,469.70 | $84,722.80 | $0.0005 |
| 1/1/2035 | $599.55 | $167.82 | $431.73 | $15,445.02 | $55,901.43 | $84,554.98 | $0.0086 |
| 2/1/2035 | $599.55 | $168.66 | $430.89 | $15,613.68 | $56,332.32 | $84,386.32 | $0.0015 |
| 3/1/2035 | $599.55 | $211.15 | $388.40 | $15,824.83 | $56,720.72 | $84,175.17 | $0.0098 |
| 4/2/2035 | $599.55 | $156.76 | $442.79 | $15,981.59 | $57,163.51 | $84,018.41 | $0.0042 |
| 5/1/2035 | $599.55 | $199.02 | $400.53 | $16,180.61 | $57,564.04 | $83,819.39 | $0.0003 |
| 6/1/2035 | $599.55 | $172.42 | $427.13 | $16,353.03 | $57,991.17 | $83,646.97 | $0.0048 |
| 7/2/2035 | $599.55 | $173.29 | $426.26 | $16,526.32 | $58,417.43 | $83,473.68 | $0.0005 |
| 8/1/2035 | $599.55 | $187.90 | $411.65 | $16,714.22 | $58,829.08 | $83,285.78 | $0.0016 |
| 9/3/2035 | $599.55 | $147.76 | $451.79 | $16,861.98 | $59,280.87 | $83,138.02 | $0.0084 |
| 10/1/2035 | $599.55 | $216.88 | $382.67 | $17,078.86 | $59,663.54 | $82,921.14 | $0.0011 |
| 11/1/2035 | $599.55 | $177.00 | $422.55 | $17,255.86 | $60,086.09 | $82,744.14 | $0.0081 |
| 12/3/2035 | $599.55 | $164.29 | $435.26 | $17,420.15 | $60,521.35 | $82,579.85 | $0.0050 |
| 1/1/2036 | $599.55 | $205.88 | $393.67 | $17,626.03 | $60,915.02 | $82,373.97 | $0.0033 |
| 2/1/2036 | $599.55 | $180.93 | $418.62 | $17,806.96 | $61,333.64 | $82,193.04 | $0.0051 |
| 3/3/2036 | $599.55 | $181.85 | $417.70 | $17,988.81 | $61,751.34 | $82,011.19 | $0.0074 |
| 4/1/2036 | $599.55 | $209.66 | $389.89 | $18,198.47 | $62,141.23 | $81,801.53 | $0.0067 |
| 5/1/2036 | $599.55 | $197.25 | $402.30 | $18,395.72 | $62,543.53 | $81,604.28 | $0.0093 |
| 6/2/2036 | $599.55 | $171.46 | $428.09 | $18,567.18 | $62,971.62 | $81,432.82 | $0.0073 |
| 7/1/2036 | $599.55 | $212.41 | $387.14 | $18,779.59 | $63,358.76 | $81,220.41 | $0.0070 |
| 8/1/2036 | $599.55 | $186.79 | $412.76 | $18,966.38 | $63,771.52 | $81,033.62 | $0.0064 |
| 9/1/2036 | $599.55 | $187.74 | $411.81 | $19,154.12 | $64,183.33 | $80,845.88 | $0.0066 |
| 10/1/2036 | $599.55 | $201.95 | $397.60 | $19,356.07 | $64,580.93 | $80,643.93 | $0.0093 |
| 11/3/2036 | $599.55 | $163.28 | $436.27 | $19,519.35 | $65,017.20 | $80,480.65 | $0.0098 |
| 12/1/2036 | $599.55 | $230.13 | $369.42 | $19,749.48 | $65,386.62 | $80,250.52 | $0.0091 |
| 1/1/2037 | $599.55 | $191.72 | $407.83 | $19,941.20 | $65,794.45 | $80,058.80 | $0.0096 |
| 2/2/2037 | $599.55 | $178.41 | $421.14 | $20,119.61 | $66,215.59 | $79,880.39 | $0.0009 |
| 3/2/2037 | $599.55 | $231.89 | $367.66 | $20,351.50 | $66,583.25 | $79,648.50 | $0.0095 |
| 4/1/2037 | $599.55 | $206.76 | $392.79 | $20,558.26 | $66,976.04 | $79,441.74 | $0.0066 |
| 5/1/2037 | $599.55 | $207.78 | $391.77 | $20,766.04 | $67,367.81 | $79,233.96 | $0.0041 |
| 6/1/2037 | $599.55 | $195.78 | $403.77 | $20,961.82 | $67,771.58 | $79,038.18 | $0.0017 |
| 7/1/2037 | $599.55 | $209.78 | $389.77 | $21,171.60 | $68,161.35 | $78,828.40 | $0.0090 |
| 8/3/2037 | $599.55 | $171.93 | $427.62 | $21,343.53 | $68,588.97 | $78,656.47 | $0.0061 |
| 9/1/2037 | $599.55 | $224.58 | $374.97 | $21,568.11 | $68,963.94 | $78,431.89 | $0.0012 |
| 10/1/2037 | $599.55 | $212.77 | $386.78 | $21,780.88 | $69,350.72 | $78,219.12 | $0.0086 |
| 11/2/2037 | $599.55 | $188.09 | $411.46 | $21,968.97 | $69,762.18 | $78,031.03 | $0.0026 |
| 12/1/2037 | $599.55 | $227.57 | $371.98 | $22,196.54 | $70,134.16 | $77,803.46 | $0.0061 |
| 1/1/2038 | $599.55 | $203.07 | $396.48 | $22,399.61 | $70,530.64 | $77,600.39 | $0.0040 |
| 2/1/2038 | $599.55 | $204.11 | $395.44 | $22,603.72 | $70,926.08 | $77,396.28 | $0.0071 |
| 3/1/2038 | $599.55 | $243.31 | $356.24 | $22,847.03 | $71,282.32 | $77,152.97 | $0.0021 |
| 4/1/2038 | $599.55 | $206.39 | $393.16 | $23,053.42 | $71,675.48 | $76,946.58 | $0.0051 |
| 5/3/2038 | $599.55 | $194.79 | $404.76 | $23,248.21 | $72,080.24 | $76,751.79 | $0.0052 |
| 6/1/2038 | $599.55 | $233.66 | $365.89 | $23,481.87 | $72,446.13 | $76,518.13 | $0.0005 |
| 7/1/2038 | $599.55 | $222.20 | $377.35 | $23,704.07 | $72,823.48 | $76,295.93 | $0.0002 |
| 8/2/2038 | $599.55 | $198.22 | $401.33 | $23,902.29 | $73,224.81 | $76,097.71 | $0.0077 |
| 9/1/2038 | $599.55 | $224.27 | $375.28 | $24,126.56 | $73,600.09 | $75,873.44 | $0.0040 |
| 10/1/2038 | $599.55 | $225.38 | $374.17 | $24,351.94 | $73,974.26 | $75,648.06 | $0.0044 |
| 11/1/2038 | $599.55 | $214.06 | $385.49 | $24,566.00 | $74,359.75 | $75,434.00 | $0.0086 |
| 12/1/2038 | $599.55 | $227.54 | $372.01 | $24,793.54 | $74,731.76 | $75,206.46 | $0.0019 |
| 1/3/2039 | $599.55 | $191.58 | $407.97 | $24,985.12 | $75,139.73 | $75,014.88 | $0.0012 |
| 2/1/2039 | $599.55 | $241.95 | $357.60 | $25,227.07 | $75,497.33 | $74,772.93 | $0.0064 |
| 3/1/2039 | $599.55 | $255.39 | $344.16 | $25,482.46 | $75,841.49 | $74,517.54 | $0.0067 |
| 4/1/2039 | $599.55 | $219.82 | $379.73 | $25,702.28 | $76,221.22 | $74,297.72 | $0.0100 |
| 5/2/2039 | $599.55 | $220.93 | $378.62 | $25,923.21 | $76,599.84 | $74,076.79 | $0.0030 |
| 6/1/2039 | $599.55 | $234.24 | $365.31 | $26,157.45 | $76,965.15 | $73,842.55 | $0.0032 |
| 7/1/2039 | $599.55 | $235.40 | $364.15 | $26,392.85 | $77,329.30 | $73,607.15 | $0.0082 |
| 8/1/2039 | $599.55 | $224.45 | $375.10 | $26,617.30 | $77,704.40 | $73,382.70 | $0.0022 |
| 9/1/2039 | $599.55 | $225.60 | $373.95 | $26,842.90 | $78,078.35 | $73,157.10 | $0.0024 |
| 10/3/2039 | $599.55 | $214.73 | $384.82 | $27,057.63 | $78,463.17 | $72,942.37 | $0.0088 |
| 11/1/2039 | $599.55 | $251.82 | $347.73 | $27,309.45 | $78,810.90 | $72,690.55 | $0.0041 |
| 12/1/2039 | $599.55 | $241.08 | $358.47 | $27,550.53 | $79,169.37 | $72,449.47 | $0.0080 |
| 1/2/2040 | $599.55 | $218.48 | $381.07 | $27,769.01 | $79,550.44 | $72,230.99 | $0.0095 |
| 2/1/2040 | $599.55 | $244.31 | $355.24 | $28,013.32 | $79,905.68 | $71,986.68 | $0.0039 |
| 3/1/2040 | $599.55 | $257.32 | $342.23 | $28,270.64 | $80,247.91 | $71,729.36 | $0.0057 |
| 4/2/2040 | $599.55 | $223.26 | $376.29 | $28,493.90 | $80,624.20 | $71,506.10 | $0.0008 |
| 5/1/2040 | $599.55 | $259.61 | $339.94 | $28,753.51 | $80,964.14 | $71,246.49 | $0.0079 |
| 6/1/2040 | $599.55 | $237.47 | $362.08 | $28,990.98 | $81,326.22 | $71,009.02 | $0.0002 |
| 7/2/2040 | $599.55 | $238.69 | $360.86 | $29,229.67 | $81,687.08 | $70,770.33 | $0.0057 |
| 8/1/2040 | $599.55 | $251.50 | $348.05 | $29,481.17 | $82,035.13 | $70,518.83 | $0.0065 |
| 9/3/2040 | $599.55 | $218.05 | $381.50 | $29,699.22 | $82,416.63 | $70,300.78 | $0.0018 |
| 10/1/2040 | $599.55 | $276.86 | $322.69 | $29,976.08 | $82,739.32 | $70,023.92 | $0.0039 |
| 11/1/2040 | $599.55 | $243.69 | $355.86 | $30,219.77 | $83,095.18 | $69,780.23 | $0.0032 |
| 12/3/2040 | $599.55 | $233.49 | $366.06 | $30,453.26 | $83,461.24 | $69,546.74 | $0.0034 |
| 1/1/2041 | $599.55 | $268.92 | $330.63 | $30,722.18 | $83,791.87 | $69,277.82 | $0.0054 |
| 2/1/2041 | $599.55 | $246.52 | $353.03 | $30,968.70 | $84,144.90 | $69,031.30 | $0.0076 |
| 3/1/2041 | $599.55 | $281.81 | $317.74 | $31,250.51 | $84,462.64 | $68,749.49 | $0.0007 |
| 4/1/2041 | $599.55 | $249.21 | $350.34 | $31,499.72 | $84,812.98 | $68,500.28 | $0.0006 |
| 5/1/2041 | $599.55 | $261.74 | $337.81 | $31,761.46 | $85,150.79 | $68,238.54 | $0.0002 |
| 6/3/2041 | $599.55 | $229.38 | $370.17 | $31,990.84 | $85,520.96 | $68,009.16 | $0.0009 |
| 7/1/2041 | $599.55 | $286.53 | $313.02 | $32,277.37 | $85,833.98 | $67,722.63 | $0.0094 |
| 8/1/2041 | $599.55 | $254.44 | $345.11 | $32,531.81 | $86,179.09 | $67,468.19 | $0.0065 |
| 9/2/2041 | $599.55 | $244.65 | $354.90 | $32,776.46 | $86,533.99 | $67,223.54 | $0.0076 |
| 10/1/2041 | $599.55 | $279.08 | $320.47 | $33,055.54 | $86,854.46 | $66,944.46 | $0.0005 |
| 11/1/2041 | $599.55 | $258.41 | $341.14 | $33,313.95 | $87,195.60 | $66,686.05 | $0.0022 |
| 12/2/2041 | $599.55 | $259.73 | $339.82 | $33,573.68 | $87,535.42 | $66,426.32 | $0.0070 |
| 1/1/2042 | $599.55 | $271.97 | $327.58 | $33,845.65 | $87,863.00 | $66,154.35 | $0.0088 |
| 2/3/2042 | $599.55 | $240.68 | $358.87 | $34,086.33 | $88,221.87 | $65,913.67 | $0.0035 |
| 3/3/2042 | $599.55 | $296.17 | $303.38 | $34,382.50 | $88,525.25 | $65,617.50 | $0.0070 |
| 4/1/2042 | $599.55 | $286.74 | $312.81 | $34,669.24 | $88,838.06 | $65,330.76 | $0.0037 |
| 5/1/2042 | $599.55 | $277.37 | $322.18 | $34,946.61 | $89,160.24 | $65,053.39 | $0.0028 |
| 6/2/2042 | $599.55 | $257.35 | $342.20 | $35,203.96 | $89,502.44 | $64,796.04 | $0.0014 |
| 7/1/2042 | $599.55 | $290.66 | $308.89 | $35,494.62 | $89,811.33 | $64,505.38 | $0.0022 |
| 8/1/2042 | $599.55 | $270.84 | $328.71 | $35,765.46 | $90,140.04 | $64,234.54 | $0.0045 |
| 9/1/2042 | $599.55 | $272.22 | $327.33 | $36,037.68 | $90,467.37 | $63,962.32 | $0.0067 |
| 10/1/2042 | $599.55 | $284.12 | $315.43 | $36,321.80 | $90,782.80 | $63,678.20 | $0.0073 |
| 11/3/2042 | $599.55 | $254.12 | $345.43 | $36,575.92 | $91,128.23 | $63,424.08 | $0.0097 |
| 12/1/2042 | $599.55 | $307.62 | $291.93 | $36,883.54 | $91,420.16 | $63,116.46 | $0.0043 |
| 1/1/2043 | $599.55 | $277.92 | $321.63 | $37,161.46 | $91,741.79 | $62,838.54 | $0.0088 |
| 2/2/2043 | $599.55 | $269.00 | $330.55 | $37,430.46 | $92,072.34 | $62,569.54 | $0.0068 |
| 3/2/2043 | $599.55 | $311.56 | $287.99 | $37,742.02 | $92,360.33 | $62,257.98 | $0.0081 |
| 4/1/2043 | $599.55 | $292.52 | $307.03 | $38,034.54 | $92,667.36 | $61,965.46 | $0.0037 |
| 5/1/2043 | $599.55 | $293.97 | $305.58 | $38,328.51 | $92,972.94 | $61,671.49 | $0.0068 |
| 6/1/2043 | $599.55 | $285.28 | $314.27 | $38,613.79 | $93,287.21 | $61,386.21 | $0.0080 |
| 7/1/2043 | $599.55 | $296.82 | $302.73 | $38,910.61 | $93,589.94 | $61,089.39 | $0.0045 |
| 8/3/2043 | $599.55 | $268.16 | $331.39 | $39,178.77 | $93,921.33 | $60,821.23 | $0.0035 |
| 9/1/2043 | $599.55 | $309.61 | $289.94 | $39,488.38 | $94,211.27 | $60,511.62 | $0.0058 |
| 10/1/2043 | $599.55 | $301.14 | $298.41 | $39,789.52 | $94,509.68 | $60,210.48 | $0.0093 |
| 11/2/2043 | $599.55 | $282.82 | $316.73 | $40,072.34 | $94,826.41 | $59,927.66 | $0.0029 |
| 12/1/2043 | $599.55 | $313.87 | $285.68 | $40,386.21 | $95,112.09 | $59,613.79 | $0.0054 |
| 1/1/2044 | $599.55 | $295.76 | $303.79 | $40,681.97 | $95,415.88 | $59,318.03 | $0.0008 |
| 2/1/2044 | $599.55 | $298.10 | $301.45 | $40,980.07 | $95,717.33 | $59,019.93 | $0.0031 |
| 3/1/2044 | $599.55 | $318.97 | $280.58 | $41,299.04 | $95,997.91 | $58,700.96 | $0.0096 |
| 4/1/2044 | $599.55 | $301.23 | $298.32 | $41,600.27 | $96,296.23 | $58,399.73 | $0.0060 |
| 5/2/2044 | $599.55 | $302.76 | $296.79 | $41,903.03 | $96,593.02 | $58,096.97 | $0.0015 |
| 6/1/2044 | $599.55 | $313.83 | $285.72 | $42,216.86 | $96,878.74 | $57,783.14 | $0.0043 |
| 7/1/2044 | $599.55 | $315.37 | $284.18 | $42,532.23 | $97,162.92 | $57,467.77 | $0.0037 |
| 8/1/2044 | $599.55 | $307.50 | $292.05 | $42,839.73 | $97,454.97 | $57,160.27 | $0.0030 |
| 9/1/2044 | $599.55 | $309.07 | $290.48 | $43,148.80 | $97,745.45 | $56,851.20 | $0.0096 |
| 10/3/2044 | $599.55 | $301.31 | $298.24 | $43,450.11 | $98,043.69 | $56,549.89 | $0.0054 |
| 11/1/2044 | $599.55 | $330.71 | $268.84 | $43,780.82 | $98,312.53 | $56,219.18 | $0.0091 |
| 12/1/2044 | $599.55 | $323.06 | $276.49 | $44,103.88 | $98,589.02 | $55,896.12 | $0.0069 |
| 1/2/2045 | $599.55 | $306.30 | $293.25 | $44,410.18 | $98,882.27 | $55,589.82 | $0.0076 |
| 2/1/2045 | $599.55 | $325.41 | $274.14 | $44,735.59 | $99,156.41 | $55,264.41 | $0.0091 |
| 3/1/2045 | $599.55 | $345.18 | $254.37 | $45,080.77 | $99,410.78 | $54,919.23 | $0.0068 |
| 4/3/2045 | $599.55 | $301.63 | $297.92 | $45,382.40 | $99,708.70 | $54,617.60 | $0.0049 |
| 5/1/2045 | $599.55 | $348.16 | $251.39 | $45,730.56 | $99,960.09 | $54,269.44 | $0.0054 |
| 6/1/2045 | $599.55 | $323.00 | $276.55 | $46,053.56 | $100,236.64 | $53,946.44 | $0.0066 |
| 7/3/2045 | $599.55 | $315.78 | $283.77 | $46,369.34 | $100,520.41 | $53,630.66 | $0.0096 |
| 8/1/2045 | $599.55 | $343.88 | $255.67 | $46,713.22 | $100,776.08 | $53,286.78 | $0.0036 |
| 9/1/2045 | $599.55 | $328.01 | $271.54 | $47,041.23 | $101,047.62 | $52,958.77 | $0.0072 |
| 10/2/2045 | $599.55 | $329.68 | $269.87 | $47,370.91 | $101,317.49 | $52,629.09 | $0.0093 |
| 11/1/2045 | $599.55 | $340.01 | $259.54 | $47,710.92 | $101,577.03 | $52,289.08 | $0.0100 |
| 12/1/2045 | $599.55 | $341.68 | $257.87 | $48,052.60 | $101,834.90 | $51,947.40 | $0.0039 |
| 1/1/2046 | $599.55 | $334.83 | $264.72 | $48,387.43 | $102,099.62 | $51,612.57 | $0.0022 |
| 2/1/2046 | $599.55 | $336.54 | $263.01 | $48,723.97 | $102,362.63 | $51,276.03 | $0.0042 |
| 3/1/2046 | $599.55 | $363.54 | $236.01 | $49,087.51 | $102,598.64 | $50,912.49 | $0.0044 |
| 4/2/2046 | $599.55 | $331.74 | $267.81 | $49,419.25 | $102,866.45 | $50,580.75 | $0.0081 |
| 5/1/2046 | $599.55 | $358.42 | $241.13 | $49,777.67 | $103,107.58 | $50,222.33 | $0.0027 |
| 6/1/2046 | $599.55 | $343.62 | $255.93 | $50,121.29 | $103,363.51 | $49,878.71 | $0.0002 |
| 7/2/2046 | $599.55 | $345.38 | $254.17 | $50,466.67 | $103,617.68 | $49,533.33 | $0.0067 |
| 8/1/2046 | $599.55 | $355.27 | $244.28 | $50,821.94 | $103,861.96 | $49,178.06 | $0.0006 |
| 9/3/2046 | $599.55 | $332.78 | $266.77 | $51,154.72 | $104,128.73 | $48,845.28 | $0.0048 |
| 10/1/2046 | $599.55 | $374.73 | $224.82 | $51,529.45 | $104,353.55 | $48,470.55 | $0.0069 |
| 11/1/2046 | $599.55 | $352.55 | $247.00 | $51,882.00 | $104,600.55 | $48,118.00 | $0.0075 |
| 12/3/2046 | $599.55 | $346.43 | $253.12 | $52,228.43 | $104,853.67 | $47,771.57 | $0.0013 |
| 1/1/2047 | $599.55 | $371.82 | $227.73 | $52,600.25 | $105,081.40 | $47,399.75 | $0.0043 |
| 2/1/2047 | $599.55 | $358.01 | $241.54 | $52,958.26 | $105,322.94 | $47,041.74 | $0.0082 |
| 3/1/2047 | $599.55 | $383.03 | $216.52 | $53,341.29 | $105,539.46 | $46,658.71 | $0.0091 |
| 4/1/2047 | $599.55 | $361.78 | $237.77 | $53,703.07 | $105,777.23 | $46,296.93 | $0.0068 |
| 5/1/2047 | $599.55 | $371.23 | $228.32 | $54,074.30 | $106,005.55 | $45,925.70 | $0.0004 |
| 6/3/2047 | $599.55 | $350.42 | $249.13 | $54,424.72 | $106,254.68 | $45,575.28 | $0.0016 |
| 7/1/2047 | $599.55 | $389.78 | $209.77 | $54,814.50 | $106,464.45 | $45,185.50 | $0.0028 |
| 8/1/2047 | $599.55 | $369.29 | $230.26 | $55,183.79 | $106,694.71 | $44,816.21 | $0.0031 |
| 9/2/2047 | $599.55 | $363.81 | $235.74 | $55,547.60 | $106,930.45 | $44,452.40 | $0.0087 |
| 10/1/2047 | $599.55 | $387.64 | $211.91 | $55,935.24 | $107,142.36 | $44,064.76 | $0.0087 |
| 11/1/2047 | $599.55 | $375.00 | $224.55 | $56,310.24 | $107,366.91 | $43,689.76 | $0.0079 |
| 12/2/2047 | $599.55 | $376.91 | $222.64 | $56,687.15 | $107,589.55 | $43,312.85 | $0.0062 |
| 1/1/2048 | $599.55 | $385.95 | $213.60 | $57,073.10 | $107,803.15 | $42,926.90 | $0.0038 |
| 2/3/2048 | $599.55 | $367.32 | $232.23 | $57,440.42 | $108,035.38 | $42,559.58 | $0.0013 |
| 3/2/2048 | $599.55 | $404.20 | $195.35 | $57,844.62 | $108,230.73 | $42,155.38 | $0.0067 |
| 4/1/2048 | $599.55 | $392.23 | $207.32 | $58,236.85 | $108,438.05 | $41,763.15 | $0.0083 |
| 5/1/2048 | $599.55 | $394.15 | $205.40 | $58,631.00 | $108,643.45 | $41,369.00 | $0.0008 |
| 6/1/2048 | $599.55 | $389.32 | $210.23 | $59,020.32 | $108,853.68 | $40,979.68 | $0.0067 |
| 7/1/2048 | $599.55 | $398.01 | $201.54 | $59,418.33 | $109,055.22 | $40,581.67 | $0.0061 |
| 8/3/2048 | $599.55 | $380.01 | $219.54 | $59,798.34 | $109,274.76 | $40,201.66 | $0.0063 |
| 9/1/2048 | $599.55 | $408.43 | $191.12 | $60,206.77 | $109,465.88 | $39,793.23 | $0.0089 |
| 10/1/2048 | $599.55 | $403.84 | $195.71 | $60,610.61 | $109,661.59 | $39,389.39 | $0.0033 |
| 11/2/2048 | $599.55 | $392.92 | $206.63 | $61,003.53 | $109,868.22 | $38,996.47 | $0.0062 |
| 12/1/2048 | $599.55 | $414.16 | $185.39 | $61,417.69 | $110,053.61 | $38,582.31 | $0.0093 |
| 1/1/2049 | $599.55 | $403.47 | $196.08 | $61,821.16 | $110,249.69 | $38,178.84 | $0.0033 |
| 2/1/2049 | $599.55 | $405.00 | $194.55 | $62,226.16 | $110,444.24 | $37,773.84 | $0.0085 |
| 3/1/2049 | $599.55 | $425.68 | $173.87 | $62,651.84 | $110,618.11 | $37,348.16 | $0.0016 |
| 4/1/2049 | $599.55 | $409.23 | $190.32 | $63,061.07 | $110,808.43 | $36,938.93 | $0.0038 |
| 5/3/2049 | $599.55 | $405.24 | $194.31 | $63,466.31 | $111,002.74 | $36,533.69 | $0.0027 |
| 6/1/2049 | $599.55 | $425.39 | $174.16 | $63,891.70 | $111,176.90 | $36,108.30 | $0.0033 |
| 7/1/2049 | $599.55 | $421.48 | $178.07 | $64,313.18 | $111,354.97 | $35,686.82 | $0.0016 |
| 8/2/2049 | $599.55 | $411.83 | $187.72 | $64,725.01 | $111,542.69 | $35,274.99 | $0.0040 |
| 9/1/2049 | $599.55 | $425.59 | $173.96 | $65,150.60 | $111,716.65 | $34,849.40 | $0.0029 |
| 10/1/2049 | $599.55 | $427.69 | $171.86 | $65,578.29 | $111,888.51 | $34,421.71 | $0.0030 |
| 11/1/2049 | $599.55 | $424.14 | $175.41 | $66,002.43 | $112,063.92 | $33,997.57 | $0.0022 |
| 12/1/2049 | $599.55 | $431.89 | $167.66 | $66,434.32 | $112,231.58 | $33,565.68 | $0.0015 |
| 1/3/2050 | $599.55 | $417.47 | $182.08 | $66,851.79 | $112,413.66 | $33,148.21 | $0.0038 |
| 2/1/2050 | $599.55 | $441.53 | $158.02 | $67,293.32 | $112,571.68 | $32,706.68 | $0.0054 |
| 3/1/2050 | $599.55 | $449.01 | $150.54 | $67,742.33 | $112,722.22 | $32,257.67 | $0.0057 |
| 4/1/2050 | $599.55 | $435.17 | $164.38 | $68,177.50 | $112,886.60 | $31,822.50 | $0.0073 |
| 5/2/2050 | $599.55 | $437.38 | $162.17 | $68,614.88 | $113,048.77 | $31,385.12 | $0.0012 |
| 6/1/2050 | $599.55 | $444.78 | $154.77 | $69,059.66 | $113,203.54 | $30,940.34 | $0.0072 |
| 7/1/2050 | $599.55 | $446.97 | $152.58 | $69,506.63 | $113,356.12 | $30,493.37 | $0.0097 |
| 8/1/2050 | $599.55 | $444.15 | $155.40 | $69,950.78 | $113,511.52 | $30,049.22 | $0.0006 |
| 9/1/2050 | $599.55 | $446.43 | $153.12 | $70,397.21 | $113,664.64 | $29,602.79 | $0.0081 |
| 10/3/2050 | $599.55 | $443.83 | $155.72 | $70,841.04 | $113,820.36 | $29,158.96 | $0.0069 |
| 11/1/2050 | $599.55 | $460.54 | $139.01 | $71,301.58 | $113,959.37 | $28,698.42 | $0.0012 |
| 12/1/2050 | $599.55 | $458.03 | $141.52 | $71,759.61 | $114,100.89 | $28,240.39 | $0.0077 |
| 1/2/2051 | $599.55 | $451.00 | $148.55 | $72,210.61 | $114,249.44 | $27,789.39 | $0.0099 |
| 2/1/2051 | $599.55 | $462.50 | $137.05 | $72,673.11 | $114,386.49 | $27,326.89 | $0.0034 |
| 3/1/2051 | $599.55 | $473.77 | $125.78 | $73,146.88 | $114,512.27 | $26,853.12 | $0.0020 |
| 4/3/2051 | $599.55 | $453.88 | $145.67 | $73,600.76 | $114,657.94 | $26,399.24 | $0.0010 |
| 5/1/2051 | $599.55 | $478.05 | $121.50 | $74,078.81 | $114,779.44 | $25,921.19 | $0.0098 |
| 6/1/2051 | $599.55 | $467.45 | $132.10 | $74,546.26 | $114,911.54 | $25,453.74 | $0.0014 |
| 7/3/2051 | $599.55 | $465.66 | $133.89 | $75,011.92 | $115,045.43 | $24,988.08 | $0.0050 |
| 8/1/2051 | $599.55 | $480.43 | $119.12 | $75,492.35 | $115,164.55 | $24,507.65 | $0.0063 |
| 9/1/2051 | $599.55 | $474.66 | $124.89 | $75,967.01 | $115,289.44 | $24,032.99 | $0.0046 |
| 10/2/2051 | $599.55 | $477.08 | $122.47 | $76,444.09 | $115,411.91 | $23,555.91 | $0.0040 |
| 11/1/2051 | $599.55 | $483.38 | $116.17 | $76,927.47 | $115,528.08 | $23,072.53 | $0.0002 |
| 12/1/2051 | $599.55 | $485.77 | $113.78 | $77,413.24 | $115,641.86 | $22,586.76 | $0.0025 |
| 1/1/2052 | $599.55 | $484.45 | $115.10 | $77,897.69 | $115,756.96 | $22,102.31 | $0.0022 |
| 2/1/2052 | $599.55 | $487.23 | $112.32 | $78,384.92 | $115,869.28 | $21,615.08 | $0.0054 |
| 3/1/2052 | $599.55 | $496.79 | $102.76 | $78,881.71 | $115,972.04 | $21,118.29 | $0.0056 |
| 4/1/2052 | $599.55 | $492.23 | $107.32 | $79,373.94 | $116,079.36 | $20,626.06 | $0.0081 |
| 5/1/2052 | $599.55 | $498.11 | $101.44 | $79,872.05 | $116,180.80 | $20,127.95 | $0.0077 |
| 6/3/2052 | $599.55 | $490.66 | $108.89 | $80,362.71 | $116,289.69 | $19,637.29 | $0.0066 |
| 7/1/2052 | $599.55 | $509.41 | $90.14 | $80,872.12 | $116,379.83 | $19,127.88 | $0.0050 |
| 8/1/2052 | $599.55 | $502.34 | $97.21 | $81,374.46 | $116,477.04 | $18,625.54 | $0.0022 |
| 9/2/2052 | $599.55 | $501.85 | $97.70 | $81,876.31 | $116,574.74 | $18,123.69 | $0.0100 |
| 10/1/2052 | $599.55 | $513.38 | $86.17 | $82,389.69 | $116,660.91 | $17,610.31 | $0.0018 |
| 11/1/2052 | $599.55 | $510.06 | $89.49 | $82,899.75 | $116,750.40 | $17,100.25 | $0.0068 |
| 12/2/2052 | $599.55 | $512.65 | $86.90 | $83,412.40 | $116,837.30 | $16,587.60 | $0.0097 |
| 1/1/2053 | $599.55 | $517.97 | $81.58 | $83,930.37 | $116,918.88 | $16,069.63 | $0.0081 |
| 2/3/2053 | $599.55 | $512.37 | $87.18 | $84,442.74 | $117,006.06 | $15,557.26 | $0.0003 |
| 3/3/2053 | $599.55 | $527.95 | $71.60 | $84,970.69 | $117,077.66 | $15,029.31 | $0.0063 |
| 4/1/2053 | $599.55 | $527.90 | $71.65 | $85,498.59 | $117,149.31 | $14,501.41 | $0.0029 |
| 5/1/2053 | $599.55 | $528.04 | $71.51 | $86,026.63 | $117,220.82 | $13,973.37 | $0.0067 |
| 6/2/2053 | $599.55 | $526.04 | $73.51 | $86,552.67 | $117,294.33 | $13,447.33 | $0.0005 |
| 7/1/2053 | $599.55 | $535.45 | $64.10 | $87,088.12 | $117,358.43 | $12,911.88 | $0.0056 |
| 8/1/2053 | $599.55 | $533.75 | $65.80 | $87,621.87 | $117,424.23 | $12,378.13 | $0.0031 |
| 9/1/2053 | $599.55 | $536.47 | $63.08 | $88,158.34 | $117,487.31 | $11,841.66 | $0.0007 |
| 10/1/2053 | $599.55 | $541.16 | $58.39 | $88,699.50 | $117,545.70 | $11,300.50 | $0.0079 |
| 11/3/2053 | $599.55 | $538.25 | $61.30 | $89,237.75 | $117,607.00 | $10,762.25 | $0.0092 |
| 12/1/2053 | $599.55 | $550.01 | $49.54 | $89,787.76 | $117,656.54 | $10,212.24 | $0.0051 |
| 1/1/2054 | $599.55 | $547.51 | $52.04 | $90,335.27 | $117,708.58 | $9,664.73 | $0.0055 |
| 2/2/2054 | $599.55 | $548.71 | $50.84 | $90,883.98 | $117,759.42 | $9,116.02 | $0.0047 |
| 3/2/2054 | $599.55 | $557.59 | $41.96 | $91,441.57 | $117,801.38 | $8,558.43 | $0.0033 |
| 4/1/2054 | $599.55 | $557.35 | $42.20 | $91,998.92 | $117,843.58 | $8,001.08 | $0.0093 |
| 5/1/2054 | $599.55 | $560.09 | $39.46 | $92,559.01 | $117,883.04 | $7,440.99 | $0.0067 |
| 6/1/2054 | $599.55 | $561.63 | $37.92 | $93,120.64 | $117,920.96 | $6,879.36 | $0.0051 |
| 7/1/2054 | $599.55 | $565.62 | $33.93 | $93,686.26 | $117,954.89 | $6,313.74 | $0.0008 |
| 8/3/2054 | $599.55 | $565.30 | $34.25 | $94,251.56 | $117,989.14 | $5,748.44 | $0.0006 |
| 9/1/2054 | $599.55 | $572.15 | $27.40 | $94,823.71 | $118,016.54 | $5,176.29 | $0.0041 |
| 10/1/2054 | $599.55 | $574.02 | $25.53 | $95,397.73 | $118,042.07 | $4,602.27 | $0.0011 |
| 11/2/2054 | $599.55 | $575.34 | $24.21 | $95,973.07 | $118,066.28 | $4,026.93 | $0.0003 |
| 12/1/2054 | $599.55 | $580.36 | $19.19 | $96,553.43 | $118,085.47 | $3,446.57 | $0.0071 |
| 1/1/2055 | $599.55 | $581.98 | $17.57 | $97,135.41 | $118,103.04 | $2,864.59 | $0.0005 |
| 2/1/2055 | $2,879.19 | $2,864.59 | $14.60 | $100,000.00 | $118,117.64 | $0.00 | $0.0000 |