Mortgage Amortization Report (Fixed Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Amortization Summary
Based on your input, to maintain a 30-year mortgage of $75,000.00 at 4.5% interest rate for a $0.00 home, you need to have a monthly payment of $380.01. You will make a total of 360 payments and you will pay off your mortgage on 2046/03. Consult with a Mortgage Specialist
Loan Comparison
You can save $10,449.83 in interest by paying off your mortgage through bi-weekly payments! Here is a loan comparison table to show you different loan terms and payment types: Consult with a Mortgage Specialist
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $314.54 | 4.5% | 600 months | $113,725.39 | $113,725.39 |
| 50 years | Bi-Weekly | $157.27 | 4.5% | 512 months | $93,675.39 | $93,675.39 |
| 45 years | Monthly | $324.21 | 4.5% | 540 months | $100,070.98 | $100,070.98 |
| 45 years | Bi-Weekly | $162.11 | 4.5% | 461 months | $82,559.36 | $82,559.36 |
| 40 years | Monthly | $337.17 | 4.5% | 480 months | $86,842.62 | $86,842.62 |
| 40 years | Bi-Weekly | $168.59 | 4.5% | 409 months | $71,786.88 | $71,786.88 |
| 35 years | Monthly | $354.94 | 4.5% | 420 months | $74,075.87 | $74,075.87 |
| 35 years | Bi-Weekly | $177.47 | 4.5% | 358 months | $61,378.91 | $61,378.91 |
| 30 years | Monthly | $380.01 | 4.5% | 360 months | $61,805.03 | $61,805.03 |
| 30 years | Bi-Weekly | $190.01 | 4.5% | 307 months | $51,355.20 | $51,355.20 |
| 25 years | Monthly | $416.87 | 4.5% | 300 months | $50,062.31 | $50,062.31 |
| 25 years | Bi-Weekly | $208.44 | 4.5% | 256 months | $41,733.92 | $41,733.92 |
| 20 years | Monthly | $474.49 | 4.5% | 240 months | $38,876.89 | $38,876.89 |
| 20 years | Bi-Weekly | $237.25 | 4.5% | 205 months | $32,531.23 | $32,531.23 |
| 15 years | Monthly | $573.74 | 4.5% | 180 months | $28,274.09 | $28,274.09 |
| 15 years | Bi-Weekly | $286.87 | 4.5% | 154 months | $23,760.94 | $23,760.94 |
| 10 years | Monthly | $777.29 | 4.5% | 120 months | $18,274.57 | $18,274.57 |
| 10 years | Bi-Weekly | $388.65 | 4.5% | 103 months | $15,434.16 | $15,434.16 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/04 | $98.76 | $281.25 | $0.00 | $0.00 | $0.00 | $380.01 | $74,901.24 |
| 2 | 2016/05 | $99.13 | $280.88 | $0.00 | $0.00 | $0.00 | $380.01 | $74,802.10 |
| 3 | 2016/06 | $99.51 | $280.51 | $0.00 | $0.00 | $0.00 | $380.01 | $74,702.60 |
| 4 | 2016/07 | $99.88 | $280.13 | $0.00 | $0.00 | $0.00 | $380.01 | $74,602.72 |
| 5 | 2016/08 | $100.25 | $279.76 | $0.00 | $0.00 | $0.00 | $380.01 | $74,502.46 |
| 6 | 2016/09 | $100.63 | $279.38 | $0.00 | $0.00 | $0.00 | $380.01 | $74,401.83 |
| 7 | 2016/10 | $101.01 | $279.01 | $0.00 | $0.00 | $0.00 | $380.01 | $74,300.83 |
| 8 | 2016/11 | $101.39 | $278.63 | $0.00 | $0.00 | $0.00 | $380.01 | $74,199.44 |
| 9 | 2016/12 | $101.77 | $278.25 | $0.00 | $0.00 | $0.00 | $380.01 | $74,097.67 |
| 10 | 2017/01 | $102.15 | $277.87 | $0.00 | $0.00 | $0.00 | $380.01 | $73,995.53 |
| 11 | 2017/03 | $102.53 | $277.48 | $0.00 | $0.00 | $0.00 | $380.01 | $73,893.00 |
| 12 | 2017/03 | $102.92 | $277.10 | $0.00 | $0.00 | $0.00 | $380.01 | $73,790.08 |
| 13 | 2017/04 | $103.30 | $276.71 | $0.00 | $0.00 | $0.00 | $380.01 | $73,686.78 |
| 14 | 2017/05 | $103.69 | $276.33 | $0.00 | $0.00 | $0.00 | $380.01 | $73,583.09 |
| 15 | 2017/06 | $104.08 | $275.94 | $0.00 | $0.00 | $0.00 | $380.01 | $73,479.01 |
| 16 | 2017/07 | $104.47 | $275.55 | $0.00 | $0.00 | $0.00 | $380.01 | $73,374.55 |
| 17 | 2017/08 | $104.86 | $275.15 | $0.00 | $0.00 | $0.00 | $380.01 | $73,269.69 |
| 18 | 2017/09 | $105.25 | $274.76 | $0.00 | $0.00 | $0.00 | $380.01 | $73,164.43 |
| 19 | 2017/10 | $105.65 | $274.37 | $0.00 | $0.00 | $0.00 | $380.01 | $73,058.79 |
| 20 | 2017/11 | $106.04 | $273.97 | $0.00 | $0.00 | $0.00 | $380.01 | $72,952.74 |
| 21 | 2017/12 | $106.44 | $273.57 | $0.00 | $0.00 | $0.00 | $380.01 | $72,846.30 |
| 22 | 2018/01 | $106.84 | $273.17 | $0.00 | $0.00 | $0.00 | $380.01 | $72,739.46 |
| 23 | 2018/03 | $107.24 | $272.77 | $0.00 | $0.00 | $0.00 | $380.01 | $72,632.22 |
| 24 | 2018/03 | $107.64 | $272.37 | $0.00 | $0.00 | $0.00 | $380.01 | $72,524.58 |
| 25 | 2018/04 | $108.05 | $271.97 | $0.00 | $0.00 | $0.00 | $380.01 | $72,416.53 |
| 26 | 2018/05 | $108.45 | $271.56 | $0.00 | $0.00 | $0.00 | $380.01 | $72,308.08 |
| 27 | 2018/06 | $108.86 | $271.16 | $0.00 | $0.00 | $0.00 | $380.01 | $72,199.22 |
| 28 | 2018/07 | $109.27 | $270.75 | $0.00 | $0.00 | $0.00 | $380.01 | $72,089.95 |
| 29 | 2018/08 | $109.68 | $270.34 | $0.00 | $0.00 | $0.00 | $380.01 | $71,980.28 |
| 30 | 2018/09 | $110.09 | $269.93 | $0.00 | $0.00 | $0.00 | $380.01 | $71,870.19 |
| 31 | 2018/10 | $110.50 | $269.51 | $0.00 | $0.00 | $0.00 | $380.01 | $71,759.69 |
| 32 | 2018/11 | $110.92 | $269.10 | $0.00 | $0.00 | $0.00 | $380.01 | $71,648.77 |
| 33 | 2018/12 | $111.33 | $268.68 | $0.00 | $0.00 | $0.00 | $380.01 | $71,537.44 |
| 34 | 2019/01 | $111.75 | $268.27 | $0.00 | $0.00 | $0.00 | $380.01 | $71,425.69 |
| 35 | 2019/03 | $112.17 | $267.85 | $0.00 | $0.00 | $0.00 | $380.01 | $71,313.52 |
| 36 | 2019/03 | $112.59 | $267.43 | $0.00 | $0.00 | $0.00 | $380.01 | $71,200.94 |
| 37 | 2019/04 | $113.01 | $267.00 | $0.00 | $0.00 | $0.00 | $380.01 | $71,087.93 |
| 38 | 2019/05 | $113.43 | $266.58 | $0.00 | $0.00 | $0.00 | $380.01 | $70,974.49 |
| 39 | 2019/06 | $113.86 | $266.15 | $0.00 | $0.00 | $0.00 | $380.01 | $70,860.63 |
| 40 | 2019/07 | $114.29 | $265.73 | $0.00 | $0.00 | $0.00 | $380.01 | $70,746.34 |
| 41 | 2019/08 | $114.72 | $265.30 | $0.00 | $0.00 | $0.00 | $380.01 | $70,631.63 |
| 42 | 2019/09 | $115.15 | $264.87 | $0.00 | $0.00 | $0.00 | $380.01 | $70,516.48 |
| 43 | 2019/10 | $115.58 | $264.44 | $0.00 | $0.00 | $0.00 | $380.01 | $70,400.91 |
| 44 | 2019/11 | $116.01 | $264.00 | $0.00 | $0.00 | $0.00 | $380.01 | $70,284.90 |
| 45 | 2019/12 | $116.45 | $263.57 | $0.00 | $0.00 | $0.00 | $380.01 | $70,168.45 |
| 46 | 2020/01 | $116.88 | $263.13 | $0.00 | $0.00 | $0.00 | $380.01 | $70,051.57 |
| 47 | 2020/03 | $117.32 | $262.69 | $0.00 | $0.00 | $0.00 | $380.01 | $69,934.25 |
| 48 | 2020/03 | $117.76 | $262.25 | $0.00 | $0.00 | $0.00 | $380.01 | $69,816.49 |
| 49 | 2020/04 | $118.20 | $261.81 | $0.00 | $0.00 | $0.00 | $380.01 | $69,698.29 |
| 50 | 2020/05 | $118.65 | $261.37 | $0.00 | $0.00 | $0.00 | $380.01 | $69,579.64 |
| 51 | 2020/06 | $119.09 | $260.92 | $0.00 | $0.00 | $0.00 | $380.01 | $69,460.55 |
| 52 | 2020/07 | $119.54 | $260.48 | $0.00 | $0.00 | $0.00 | $380.01 | $69,341.01 |
| 53 | 2020/08 | $119.99 | $260.03 | $0.00 | $0.00 | $0.00 | $380.01 | $69,221.03 |
| 54 | 2020/09 | $120.44 | $259.58 | $0.00 | $0.00 | $0.00 | $380.01 | $69,100.59 |
| 55 | 2020/10 | $120.89 | $259.13 | $0.00 | $0.00 | $0.00 | $380.01 | $68,979.71 |
| 56 | 2020/11 | $121.34 | $258.67 | $0.00 | $0.00 | $0.00 | $380.01 | $68,858.37 |
| 57 | 2020/12 | $121.80 | $258.22 | $0.00 | $0.00 | $0.00 | $380.01 | $68,736.57 |
| 58 | 2021/01 | $122.25 | $257.76 | $0.00 | $0.00 | $0.00 | $380.01 | $68,614.32 |
| 59 | 2021/03 | $122.71 | $257.30 | $0.00 | $0.00 | $0.00 | $380.01 | $68,491.61 |
| 60 | 2021/03 | $123.17 | $256.84 | $0.00 | $0.00 | $0.00 | $380.01 | $68,368.44 |
| 61 | 2021/04 | $123.63 | $256.38 | $0.00 | $0.00 | $0.00 | $380.01 | $68,244.81 |
| 62 | 2021/05 | $124.10 | $255.92 | $0.00 | $0.00 | $0.00 | $380.01 | $68,120.71 |
| 63 | 2021/06 | $124.56 | $255.45 | $0.00 | $0.00 | $0.00 | $380.01 | $67,996.15 |
| 64 | 2021/07 | $125.03 | $254.99 | $0.00 | $0.00 | $0.00 | $380.01 | $67,871.12 |
| 65 | 2021/08 | $125.50 | $254.52 | $0.00 | $0.00 | $0.00 | $380.01 | $67,745.62 |
| 66 | 2021/09 | $125.97 | $254.05 | $0.00 | $0.00 | $0.00 | $380.01 | $67,619.65 |
| 67 | 2021/10 | $126.44 | $253.57 | $0.00 | $0.00 | $0.00 | $380.01 | $67,493.21 |
| 68 | 2021/11 | $126.91 | $253.10 | $0.00 | $0.00 | $0.00 | $380.01 | $67,366.30 |
| 69 | 2021/12 | $127.39 | $252.62 | $0.00 | $0.00 | $0.00 | $380.01 | $67,238.91 |
| 70 | 2022/01 | $127.87 | $252.15 | $0.00 | $0.00 | $0.00 | $380.01 | $67,111.04 |
| 71 | 2022/03 | $128.35 | $251.67 | $0.00 | $0.00 | $0.00 | $380.01 | $66,982.69 |
| 72 | 2022/03 | $128.83 | $251.19 | $0.00 | $0.00 | $0.00 | $380.01 | $66,853.87 |
| 73 | 2022/04 | $129.31 | $250.70 | $0.00 | $0.00 | $0.00 | $380.01 | $66,724.55 |
| 74 | 2022/05 | $129.80 | $250.22 | $0.00 | $0.00 | $0.00 | $380.01 | $66,594.76 |
| 75 | 2022/06 | $130.28 | $249.73 | $0.00 | $0.00 | $0.00 | $380.01 | $66,464.47 |
| 76 | 2022/07 | $130.77 | $249.24 | $0.00 | $0.00 | $0.00 | $380.01 | $66,333.70 |
| 77 | 2022/08 | $131.26 | $248.75 | $0.00 | $0.00 | $0.00 | $380.01 | $66,202.44 |
| 78 | 2022/09 | $131.75 | $248.26 | $0.00 | $0.00 | $0.00 | $380.01 | $66,070.68 |
| 79 | 2022/10 | $132.25 | $247.77 | $0.00 | $0.00 | $0.00 | $380.01 | $65,938.43 |
| 80 | 2022/11 | $132.74 | $247.27 | $0.00 | $0.00 | $0.00 | $380.01 | $65,805.69 |
| 81 | 2022/12 | $133.24 | $246.77 | $0.00 | $0.00 | $0.00 | $380.01 | $65,672.45 |
| 82 | 2023/01 | $133.74 | $246.27 | $0.00 | $0.00 | $0.00 | $380.01 | $65,538.70 |
| 83 | 2023/03 | $134.24 | $245.77 | $0.00 | $0.00 | $0.00 | $380.01 | $65,404.46 |
| 84 | 2023/03 | $134.75 | $245.27 | $0.00 | $0.00 | $0.00 | $380.01 | $65,269.71 |
| 85 | 2023/04 | $135.25 | $244.76 | $0.00 | $0.00 | $0.00 | $380.01 | $65,134.46 |
| 86 | 2023/05 | $135.76 | $244.25 | $0.00 | $0.00 | $0.00 | $380.01 | $64,998.70 |
| 87 | 2023/06 | $136.27 | $243.75 | $0.00 | $0.00 | $0.00 | $380.01 | $64,862.43 |
| 88 | 2023/07 | $136.78 | $243.23 | $0.00 | $0.00 | $0.00 | $380.01 | $64,725.65 |
| 89 | 2023/08 | $137.29 | $242.72 | $0.00 | $0.00 | $0.00 | $380.01 | $64,588.36 |
| 90 | 2023/09 | $137.81 | $242.21 | $0.00 | $0.00 | $0.00 | $380.01 | $64,450.55 |
| 91 | 2023/10 | $138.32 | $241.69 | $0.00 | $0.00 | $0.00 | $380.01 | $64,312.23 |
| 92 | 2023/11 | $138.84 | $241.17 | $0.00 | $0.00 | $0.00 | $380.01 | $64,173.38 |
| 93 | 2023/12 | $139.36 | $240.65 | $0.00 | $0.00 | $0.00 | $380.01 | $64,034.02 |
| 94 | 2024/01 | $139.89 | $240.13 | $0.00 | $0.00 | $0.00 | $380.01 | $63,894.13 |
| 95 | 2024/03 | $140.41 | $239.60 | $0.00 | $0.00 | $0.00 | $380.01 | $63,753.72 |
| 96 | 2024/03 | $140.94 | $239.08 | $0.00 | $0.00 | $0.00 | $380.01 | $63,612.79 |
| 97 | 2024/04 | $141.47 | $238.55 | $0.00 | $0.00 | $0.00 | $380.01 | $63,471.32 |
| 98 | 2024/05 | $142.00 | $238.02 | $0.00 | $0.00 | $0.00 | $380.01 | $63,329.32 |
| 99 | 2024/06 | $142.53 | $237.48 | $0.00 | $0.00 | $0.00 | $380.01 | $63,186.79 |
| 100 | 2024/07 | $143.06 | $236.95 | $0.00 | $0.00 | $0.00 | $380.01 | $63,043.73 |
| 101 | 2024/08 | $143.60 | $236.41 | $0.00 | $0.00 | $0.00 | $380.01 | $62,900.13 |
| 102 | 2024/09 | $144.14 | $235.88 | $0.00 | $0.00 | $0.00 | $380.01 | $62,755.99 |
| 103 | 2024/10 | $144.68 | $235.33 | $0.00 | $0.00 | $0.00 | $380.01 | $62,611.31 |
| 104 | 2024/11 | $145.22 | $234.79 | $0.00 | $0.00 | $0.00 | $380.01 | $62,466.09 |
| 105 | 2024/12 | $145.77 | $234.25 | $0.00 | $0.00 | $0.00 | $380.01 | $62,320.33 |
| 106 | 2025/01 | $146.31 | $233.70 | $0.00 | $0.00 | $0.00 | $380.01 | $62,174.01 |
| 107 | 2025/03 | $146.86 | $233.15 | $0.00 | $0.00 | $0.00 | $380.01 | $62,027.15 |
| 108 | 2025/03 | $147.41 | $232.60 | $0.00 | $0.00 | $0.00 | $380.01 | $61,879.74 |
| 109 | 2025/04 | $147.96 | $232.05 | $0.00 | $0.00 | $0.00 | $380.01 | $61,731.77 |
| 110 | 2025/05 | $148.52 | $231.49 | $0.00 | $0.00 | $0.00 | $380.01 | $61,583.25 |
| 111 | 2025/06 | $149.08 | $230.94 | $0.00 | $0.00 | $0.00 | $380.01 | $61,434.18 |
| 112 | 2025/07 | $149.64 | $230.38 | $0.00 | $0.00 | $0.00 | $380.01 | $61,284.54 |
| 113 | 2025/08 | $150.20 | $229.82 | $0.00 | $0.00 | $0.00 | $380.01 | $61,134.34 |
| 114 | 2025/09 | $150.76 | $229.25 | $0.00 | $0.00 | $0.00 | $380.01 | $60,983.58 |
| 115 | 2025/10 | $151.33 | $228.69 | $0.00 | $0.00 | $0.00 | $380.01 | $60,832.26 |
| 116 | 2025/11 | $151.89 | $228.12 | $0.00 | $0.00 | $0.00 | $380.01 | $60,680.37 |
| 117 | 2025/12 | $152.46 | $227.55 | $0.00 | $0.00 | $0.00 | $380.01 | $60,527.90 |
| 118 | 2026/01 | $153.03 | $226.98 | $0.00 | $0.00 | $0.00 | $380.01 | $60,374.87 |
| 119 | 2026/03 | $153.61 | $226.41 | $0.00 | $0.00 | $0.00 | $380.01 | $60,221.26 |
| 120 | 2026/03 | $154.18 | $225.83 | $0.00 | $0.00 | $0.00 | $380.01 | $60,067.08 |
| 121 | 2026/04 | $154.76 | $225.25 | $0.00 | $0.00 | $0.00 | $380.01 | $59,912.31 |
| 122 | 2026/05 | $155.34 | $224.67 | $0.00 | $0.00 | $0.00 | $380.01 | $59,756.97 |
| 123 | 2026/06 | $155.93 | $224.09 | $0.00 | $0.00 | $0.00 | $380.01 | $59,601.05 |
| 124 | 2026/07 | $156.51 | $223.50 | $0.00 | $0.00 | $0.00 | $380.01 | $59,444.54 |
| 125 | 2026/08 | $157.10 | $222.92 | $0.00 | $0.00 | $0.00 | $380.01 | $59,287.44 |
| 126 | 2026/09 | $157.69 | $222.33 | $0.00 | $0.00 | $0.00 | $380.01 | $59,129.75 |
| 127 | 2026/10 | $158.28 | $221.74 | $0.00 | $0.00 | $0.00 | $380.01 | $58,971.47 |
| 128 | 2026/11 | $158.87 | $221.14 | $0.00 | $0.00 | $0.00 | $380.01 | $58,812.60 |
| 129 | 2026/12 | $159.47 | $220.55 | $0.00 | $0.00 | $0.00 | $380.01 | $58,653.14 |
| 130 | 2027/01 | $160.06 | $219.95 | $0.00 | $0.00 | $0.00 | $380.01 | $58,493.07 |
| 131 | 2027/03 | $160.66 | $219.35 | $0.00 | $0.00 | $0.00 | $380.01 | $58,332.41 |
| 132 | 2027/03 | $161.27 | $218.75 | $0.00 | $0.00 | $0.00 | $380.01 | $58,171.14 |
| 133 | 2027/04 | $161.87 | $218.14 | $0.00 | $0.00 | $0.00 | $380.01 | $58,009.27 |
| 134 | 2027/05 | $162.48 | $217.53 | $0.00 | $0.00 | $0.00 | $380.01 | $57,846.79 |
| 135 | 2027/06 | $163.09 | $216.93 | $0.00 | $0.00 | $0.00 | $380.01 | $57,683.70 |
| 136 | 2027/07 | $163.70 | $216.31 | $0.00 | $0.00 | $0.00 | $380.01 | $57,520.00 |
| 137 | 2027/08 | $164.31 | $215.70 | $0.00 | $0.00 | $0.00 | $380.01 | $57,355.69 |
| 138 | 2027/09 | $164.93 | $215.08 | $0.00 | $0.00 | $0.00 | $380.01 | $57,190.76 |
| 139 | 2027/10 | $165.55 | $214.47 | $0.00 | $0.00 | $0.00 | $380.01 | $57,025.21 |
| 140 | 2027/11 | $166.17 | $213.84 | $0.00 | $0.00 | $0.00 | $380.01 | $56,859.04 |
| 141 | 2027/12 | $166.79 | $213.22 | $0.00 | $0.00 | $0.00 | $380.01 | $56,692.25 |
| 142 | 2028/01 | $167.42 | $212.60 | $0.00 | $0.00 | $0.00 | $380.01 | $56,524.83 |
| 143 | 2028/03 | $168.05 | $211.97 | $0.00 | $0.00 | $0.00 | $380.01 | $56,356.78 |
| 144 | 2028/03 | $168.68 | $211.34 | $0.00 | $0.00 | $0.00 | $380.01 | $56,188.11 |
| 145 | 2028/04 | $169.31 | $210.71 | $0.00 | $0.00 | $0.00 | $380.01 | $56,018.80 |
| 146 | 2028/05 | $169.94 | $210.07 | $0.00 | $0.00 | $0.00 | $380.01 | $55,848.85 |
| 147 | 2028/06 | $170.58 | $209.43 | $0.00 | $0.00 | $0.00 | $380.01 | $55,678.27 |
| 148 | 2028/07 | $171.22 | $208.79 | $0.00 | $0.00 | $0.00 | $380.01 | $55,507.05 |
| 149 | 2028/08 | $171.86 | $208.15 | $0.00 | $0.00 | $0.00 | $380.01 | $55,335.19 |
| 150 | 2028/09 | $172.51 | $207.51 | $0.00 | $0.00 | $0.00 | $380.01 | $55,162.68 |
| 151 | 2028/10 | $173.15 | $206.86 | $0.00 | $0.00 | $0.00 | $380.01 | $54,989.53 |
| 152 | 2028/11 | $173.80 | $206.21 | $0.00 | $0.00 | $0.00 | $380.01 | $54,815.73 |
| 153 | 2028/12 | $174.46 | $205.56 | $0.00 | $0.00 | $0.00 | $380.01 | $54,641.27 |
| 154 | 2029/01 | $175.11 | $204.90 | $0.00 | $0.00 | $0.00 | $380.01 | $54,466.16 |
| 155 | 2029/03 | $175.77 | $204.25 | $0.00 | $0.00 | $0.00 | $380.01 | $54,290.40 |
| 156 | 2029/03 | $176.43 | $203.59 | $0.00 | $0.00 | $0.00 | $380.01 | $54,113.97 |
| 157 | 2029/04 | $177.09 | $202.93 | $0.00 | $0.00 | $0.00 | $380.01 | $53,936.88 |
| 158 | 2029/05 | $177.75 | $202.26 | $0.00 | $0.00 | $0.00 | $380.01 | $53,759.13 |
| 159 | 2029/06 | $178.42 | $201.60 | $0.00 | $0.00 | $0.00 | $380.01 | $53,580.72 |
| 160 | 2029/07 | $179.09 | $200.93 | $0.00 | $0.00 | $0.00 | $380.01 | $53,401.63 |
| 161 | 2029/08 | $179.76 | $200.26 | $0.00 | $0.00 | $0.00 | $380.01 | $53,221.87 |
| 162 | 2029/09 | $180.43 | $199.58 | $0.00 | $0.00 | $0.00 | $380.01 | $53,041.44 |
| 163 | 2029/10 | $181.11 | $198.91 | $0.00 | $0.00 | $0.00 | $380.01 | $52,860.33 |
| 164 | 2029/11 | $181.79 | $198.23 | $0.00 | $0.00 | $0.00 | $380.01 | $52,678.54 |
| 165 | 2029/12 | $182.47 | $197.54 | $0.00 | $0.00 | $0.00 | $380.01 | $52,496.07 |
| 166 | 2030/01 | $183.15 | $196.86 | $0.00 | $0.00 | $0.00 | $380.01 | $52,312.92 |
| 167 | 2030/03 | $183.84 | $196.17 | $0.00 | $0.00 | $0.00 | $380.01 | $52,129.08 |
| 168 | 2030/03 | $184.53 | $195.48 | $0.00 | $0.00 | $0.00 | $380.01 | $51,944.55 |
| 169 | 2030/04 | $185.22 | $194.79 | $0.00 | $0.00 | $0.00 | $380.01 | $51,759.33 |
| 170 | 2030/05 | $185.92 | $194.10 | $0.00 | $0.00 | $0.00 | $380.01 | $51,573.41 |
| 171 | 2030/06 | $186.61 | $193.40 | $0.00 | $0.00 | $0.00 | $380.01 | $51,386.80 |
| 172 | 2030/07 | $187.31 | $192.70 | $0.00 | $0.00 | $0.00 | $380.01 | $51,199.48 |
| 173 | 2030/08 | $188.02 | $192.00 | $0.00 | $0.00 | $0.00 | $380.01 | $51,011.47 |
| 174 | 2030/09 | $188.72 | $191.29 | $0.00 | $0.00 | $0.00 | $380.01 | $50,822.75 |
| 175 | 2030/10 | $189.43 | $190.59 | $0.00 | $0.00 | $0.00 | $380.01 | $50,633.32 |
| 176 | 2030/11 | $190.14 | $189.87 | $0.00 | $0.00 | $0.00 | $380.01 | $50,443.18 |
| 177 | 2030/12 | $190.85 | $189.16 | $0.00 | $0.00 | $0.00 | $380.01 | $50,252.33 |
| 178 | 2031/01 | $191.57 | $188.45 | $0.00 | $0.00 | $0.00 | $380.01 | $50,060.76 |
| 179 | 2031/03 | $192.29 | $187.73 | $0.00 | $0.00 | $0.00 | $380.01 | $49,868.47 |
| 180 | 2031/03 | $193.01 | $187.01 | $0.00 | $0.00 | $0.00 | $380.01 | $49,675.47 |
| 181 | 2031/04 | $193.73 | $186.28 | $0.00 | $0.00 | $0.00 | $380.01 | $49,481.74 |
| 182 | 2031/05 | $194.46 | $185.56 | $0.00 | $0.00 | $0.00 | $380.01 | $49,287.28 |
| 183 | 2031/06 | $195.19 | $184.83 | $0.00 | $0.00 | $0.00 | $380.01 | $49,092.09 |
| 184 | 2031/07 | $195.92 | $184.10 | $0.00 | $0.00 | $0.00 | $380.01 | $48,896.17 |
| 185 | 2031/08 | $196.65 | $183.36 | $0.00 | $0.00 | $0.00 | $380.01 | $48,699.52 |
| 186 | 2031/09 | $197.39 | $182.62 | $0.00 | $0.00 | $0.00 | $380.01 | $48,502.13 |
| 187 | 2031/10 | $198.13 | $181.88 | $0.00 | $0.00 | $0.00 | $380.01 | $48,304.00 |
| 188 | 2031/11 | $198.87 | $181.14 | $0.00 | $0.00 | $0.00 | $380.01 | $48,105.12 |
| 189 | 2031/12 | $199.62 | $180.39 | $0.00 | $0.00 | $0.00 | $380.01 | $47,905.50 |
| 190 | 2032/01 | $200.37 | $179.65 | $0.00 | $0.00 | $0.00 | $380.01 | $47,705.14 |
| 191 | 2032/03 | $201.12 | $178.89 | $0.00 | $0.00 | $0.00 | $380.01 | $47,504.02 |
| 192 | 2032/03 | $201.87 | $178.14 | $0.00 | $0.00 | $0.00 | $380.01 | $47,302.14 |
| 193 | 2032/04 | $202.63 | $177.38 | $0.00 | $0.00 | $0.00 | $380.01 | $47,099.51 |
| 194 | 2032/05 | $203.39 | $176.62 | $0.00 | $0.00 | $0.00 | $380.01 | $46,896.12 |
| 195 | 2032/06 | $204.15 | $175.86 | $0.00 | $0.00 | $0.00 | $380.01 | $46,691.97 |
| 196 | 2032/07 | $204.92 | $175.09 | $0.00 | $0.00 | $0.00 | $380.01 | $46,487.05 |
| 197 | 2032/08 | $205.69 | $174.33 | $0.00 | $0.00 | $0.00 | $380.01 | $46,281.36 |
| 198 | 2032/09 | $206.46 | $173.56 | $0.00 | $0.00 | $0.00 | $380.01 | $46,074.90 |
| 199 | 2032/10 | $207.23 | $172.78 | $0.00 | $0.00 | $0.00 | $380.01 | $45,867.67 |
| 200 | 2032/11 | $208.01 | $172.00 | $0.00 | $0.00 | $0.00 | $380.01 | $45,659.66 |
| 201 | 2032/12 | $208.79 | $171.22 | $0.00 | $0.00 | $0.00 | $380.01 | $45,450.87 |
| 202 | 2033/01 | $209.57 | $170.44 | $0.00 | $0.00 | $0.00 | $380.01 | $45,241.29 |
| 203 | 2033/03 | $210.36 | $169.65 | $0.00 | $0.00 | $0.00 | $380.01 | $45,030.93 |
| 204 | 2033/03 | $211.15 | $168.87 | $0.00 | $0.00 | $0.00 | $380.01 | $44,819.79 |
| 205 | 2033/04 | $211.94 | $168.07 | $0.00 | $0.00 | $0.00 | $380.01 | $44,607.85 |
| 206 | 2033/05 | $212.73 | $167.28 | $0.00 | $0.00 | $0.00 | $380.01 | $44,395.11 |
| 207 | 2033/06 | $213.53 | $166.48 | $0.00 | $0.00 | $0.00 | $380.01 | $44,181.58 |
| 208 | 2033/07 | $214.33 | $165.68 | $0.00 | $0.00 | $0.00 | $380.01 | $43,967.25 |
| 209 | 2033/08 | $215.14 | $164.88 | $0.00 | $0.00 | $0.00 | $380.01 | $43,752.11 |
| 210 | 2033/09 | $215.94 | $164.07 | $0.00 | $0.00 | $0.00 | $380.01 | $43,536.17 |
| 211 | 2033/10 | $216.75 | $163.26 | $0.00 | $0.00 | $0.00 | $380.01 | $43,319.41 |
| 212 | 2033/11 | $217.57 | $162.45 | $0.00 | $0.00 | $0.00 | $380.01 | $43,101.85 |
| 213 | 2033/12 | $218.38 | $161.63 | $0.00 | $0.00 | $0.00 | $380.01 | $42,883.47 |
| 214 | 2034/01 | $219.20 | $160.81 | $0.00 | $0.00 | $0.00 | $380.01 | $42,664.26 |
| 215 | 2034/03 | $220.02 | $159.99 | $0.00 | $0.00 | $0.00 | $380.01 | $42,444.24 |
| 216 | 2034/03 | $220.85 | $159.17 | $0.00 | $0.00 | $0.00 | $380.01 | $42,223.39 |
| 217 | 2034/04 | $221.68 | $158.34 | $0.00 | $0.00 | $0.00 | $380.01 | $42,001.72 |
| 218 | 2034/05 | $222.51 | $157.51 | $0.00 | $0.00 | $0.00 | $380.01 | $41,779.21 |
| 219 | 2034/06 | $223.34 | $156.67 | $0.00 | $0.00 | $0.00 | $380.01 | $41,555.87 |
| 220 | 2034/07 | $224.18 | $155.83 | $0.00 | $0.00 | $0.00 | $380.01 | $41,331.69 |
| 221 | 2034/08 | $225.02 | $154.99 | $0.00 | $0.00 | $0.00 | $380.01 | $41,106.67 |
| 222 | 2034/09 | $225.86 | $154.15 | $0.00 | $0.00 | $0.00 | $380.01 | $40,880.80 |
| 223 | 2034/10 | $226.71 | $153.30 | $0.00 | $0.00 | $0.00 | $380.01 | $40,654.09 |
| 224 | 2034/11 | $227.56 | $152.45 | $0.00 | $0.00 | $0.00 | $380.01 | $40,426.53 |
| 225 | 2034/12 | $228.41 | $151.60 | $0.00 | $0.00 | $0.00 | $380.01 | $40,198.12 |
| 226 | 2035/01 | $229.27 | $150.74 | $0.00 | $0.00 | $0.00 | $380.01 | $39,968.85 |
| 227 | 2035/03 | $230.13 | $149.88 | $0.00 | $0.00 | $0.00 | $380.01 | $39,738.72 |
| 228 | 2035/03 | $230.99 | $149.02 | $0.00 | $0.00 | $0.00 | $380.01 | $39,507.72 |
| 229 | 2035/04 | $231.86 | $148.15 | $0.00 | $0.00 | $0.00 | $380.01 | $39,275.86 |
| 230 | 2035/05 | $232.73 | $147.28 | $0.00 | $0.00 | $0.00 | $380.01 | $39,043.13 |
| 231 | 2035/06 | $233.60 | $146.41 | $0.00 | $0.00 | $0.00 | $380.01 | $38,809.53 |
| 232 | 2035/07 | $234.48 | $145.54 | $0.00 | $0.00 | $0.00 | $380.01 | $38,575.05 |
| 233 | 2035/08 | $235.36 | $144.66 | $0.00 | $0.00 | $0.00 | $380.01 | $38,339.69 |
| 234 | 2035/09 | $236.24 | $143.77 | $0.00 | $0.00 | $0.00 | $380.01 | $38,103.45 |
| 235 | 2035/10 | $237.13 | $142.89 | $0.00 | $0.00 | $0.00 | $380.01 | $37,866.33 |
| 236 | 2035/11 | $238.02 | $142.00 | $0.00 | $0.00 | $0.00 | $380.01 | $37,628.31 |
| 237 | 2035/12 | $238.91 | $141.11 | $0.00 | $0.00 | $0.00 | $380.01 | $37,389.40 |
| 238 | 2036/01 | $239.80 | $140.21 | $0.00 | $0.00 | $0.00 | $380.01 | $37,149.60 |
| 239 | 2036/03 | $240.70 | $139.31 | $0.00 | $0.00 | $0.00 | $380.01 | $36,908.90 |
| 240 | 2036/03 | $241.61 | $138.41 | $0.00 | $0.00 | $0.00 | $380.01 | $36,667.29 |
| 241 | 2036/04 | $242.51 | $137.50 | $0.00 | $0.00 | $0.00 | $380.01 | $36,424.78 |
| 242 | 2036/05 | $243.42 | $136.59 | $0.00 | $0.00 | $0.00 | $380.01 | $36,181.36 |
| 243 | 2036/06 | $244.33 | $135.68 | $0.00 | $0.00 | $0.00 | $380.01 | $35,937.03 |
| 244 | 2036/07 | $245.25 | $134.76 | $0.00 | $0.00 | $0.00 | $380.01 | $35,691.78 |
| 245 | 2036/08 | $246.17 | $133.84 | $0.00 | $0.00 | $0.00 | $380.01 | $35,445.61 |
| 246 | 2036/09 | $247.09 | $132.92 | $0.00 | $0.00 | $0.00 | $380.01 | $35,198.51 |
| 247 | 2036/10 | $248.02 | $131.99 | $0.00 | $0.00 | $0.00 | $380.01 | $34,950.49 |
| 248 | 2036/11 | $248.95 | $131.06 | $0.00 | $0.00 | $0.00 | $380.01 | $34,701.54 |
| 249 | 2036/12 | $249.88 | $130.13 | $0.00 | $0.00 | $0.00 | $380.01 | $34,451.66 |
| 250 | 2037/01 | $250.82 | $129.19 | $0.00 | $0.00 | $0.00 | $380.01 | $34,200.84 |
| 251 | 2037/03 | $251.76 | $128.25 | $0.00 | $0.00 | $0.00 | $380.01 | $33,949.08 |
| 252 | 2037/03 | $252.70 | $127.31 | $0.00 | $0.00 | $0.00 | $380.01 | $33,696.37 |
| 253 | 2037/04 | $253.65 | $126.36 | $0.00 | $0.00 | $0.00 | $380.01 | $33,442.72 |
| 254 | 2037/05 | $254.60 | $125.41 | $0.00 | $0.00 | $0.00 | $380.01 | $33,188.12 |
| 255 | 2037/06 | $255.56 | $124.46 | $0.00 | $0.00 | $0.00 | $380.01 | $32,932.56 |
| 256 | 2037/07 | $256.52 | $123.50 | $0.00 | $0.00 | $0.00 | $380.01 | $32,676.04 |
| 257 | 2037/08 | $257.48 | $122.54 | $0.00 | $0.00 | $0.00 | $380.01 | $32,418.56 |
| 258 | 2037/09 | $258.44 | $121.57 | $0.00 | $0.00 | $0.00 | $380.01 | $32,160.12 |
| 259 | 2037/10 | $259.41 | $120.60 | $0.00 | $0.00 | $0.00 | $380.01 | $31,900.71 |
| 260 | 2037/11 | $260.39 | $119.63 | $0.00 | $0.00 | $0.00 | $380.01 | $31,640.32 |
| 261 | 2037/12 | $261.36 | $118.65 | $0.00 | $0.00 | $0.00 | $380.01 | $31,378.96 |
| 262 | 2038/01 | $262.34 | $117.67 | $0.00 | $0.00 | $0.00 | $380.01 | $31,116.61 |
| 263 | 2038/03 | $263.33 | $116.69 | $0.00 | $0.00 | $0.00 | $380.01 | $30,853.29 |
| 264 | 2038/03 | $264.31 | $115.70 | $0.00 | $0.00 | $0.00 | $380.01 | $30,588.97 |
| 265 | 2038/04 | $265.31 | $114.71 | $0.00 | $0.00 | $0.00 | $380.01 | $30,323.67 |
| 266 | 2038/05 | $266.30 | $113.71 | $0.00 | $0.00 | $0.00 | $380.01 | $30,057.37 |
| 267 | 2038/06 | $267.30 | $112.72 | $0.00 | $0.00 | $0.00 | $380.01 | $29,790.07 |
| 268 | 2038/07 | $268.30 | $111.71 | $0.00 | $0.00 | $0.00 | $380.01 | $29,521.77 |
| 269 | 2038/08 | $269.31 | $110.71 | $0.00 | $0.00 | $0.00 | $380.01 | $29,252.46 |
| 270 | 2038/09 | $270.32 | $109.70 | $0.00 | $0.00 | $0.00 | $380.01 | $28,982.14 |
| 271 | 2038/10 | $271.33 | $108.68 | $0.00 | $0.00 | $0.00 | $380.01 | $28,710.81 |
| 272 | 2038/11 | $272.35 | $107.67 | $0.00 | $0.00 | $0.00 | $380.01 | $28,438.46 |
| 273 | 2038/12 | $273.37 | $106.64 | $0.00 | $0.00 | $0.00 | $380.01 | $28,165.09 |
| 274 | 2039/01 | $274.39 | $105.62 | $0.00 | $0.00 | $0.00 | $380.01 | $27,890.70 |
| 275 | 2039/03 | $275.42 | $104.59 | $0.00 | $0.00 | $0.00 | $380.01 | $27,615.27 |
| 276 | 2039/03 | $276.46 | $103.56 | $0.00 | $0.00 | $0.00 | $380.01 | $27,338.82 |
| 277 | 2039/04 | $277.49 | $102.52 | $0.00 | $0.00 | $0.00 | $380.01 | $27,061.32 |
| 278 | 2039/05 | $278.53 | $101.48 | $0.00 | $0.00 | $0.00 | $380.01 | $26,782.79 |
| 279 | 2039/06 | $279.58 | $100.44 | $0.00 | $0.00 | $0.00 | $380.01 | $26,503.21 |
| 280 | 2039/07 | $280.63 | $99.39 | $0.00 | $0.00 | $0.00 | $380.01 | $26,222.59 |
| 281 | 2039/08 | $281.68 | $98.33 | $0.00 | $0.00 | $0.00 | $380.01 | $25,940.91 |
| 282 | 2039/09 | $282.74 | $97.28 | $0.00 | $0.00 | $0.00 | $380.01 | $25,658.17 |
| 283 | 2039/10 | $283.80 | $96.22 | $0.00 | $0.00 | $0.00 | $380.01 | $25,374.37 |
| 284 | 2039/11 | $284.86 | $95.15 | $0.00 | $0.00 | $0.00 | $380.01 | $25,089.51 |
| 285 | 2039/12 | $285.93 | $94.09 | $0.00 | $0.00 | $0.00 | $380.01 | $24,803.59 |
| 286 | 2040/01 | $287.00 | $93.01 | $0.00 | $0.00 | $0.00 | $380.01 | $24,516.59 |
| 287 | 2040/03 | $288.08 | $91.94 | $0.00 | $0.00 | $0.00 | $380.01 | $24,228.51 |
| 288 | 2040/03 | $289.16 | $90.86 | $0.00 | $0.00 | $0.00 | $380.01 | $23,939.35 |
| 289 | 2040/04 | $290.24 | $89.77 | $0.00 | $0.00 | $0.00 | $380.01 | $23,649.11 |
| 290 | 2040/05 | $291.33 | $88.68 | $0.00 | $0.00 | $0.00 | $380.01 | $23,357.78 |
| 291 | 2040/06 | $292.42 | $87.59 | $0.00 | $0.00 | $0.00 | $380.01 | $23,065.36 |
| 292 | 2040/07 | $293.52 | $86.50 | $0.00 | $0.00 | $0.00 | $380.01 | $22,771.84 |
| 293 | 2040/08 | $294.62 | $85.39 | $0.00 | $0.00 | $0.00 | $380.01 | $22,477.22 |
| 294 | 2040/09 | $295.72 | $84.29 | $0.00 | $0.00 | $0.00 | $380.01 | $22,181.50 |
| 295 | 2040/10 | $296.83 | $83.18 | $0.00 | $0.00 | $0.00 | $380.01 | $21,884.66 |
| 296 | 2040/11 | $297.95 | $82.07 | $0.00 | $0.00 | $0.00 | $380.01 | $21,586.72 |
| 297 | 2040/12 | $299.06 | $80.95 | $0.00 | $0.00 | $0.00 | $380.01 | $21,287.65 |
| 298 | 2041/01 | $300.19 | $79.83 | $0.00 | $0.00 | $0.00 | $380.01 | $20,987.47 |
| 299 | 2041/03 | $301.31 | $78.70 | $0.00 | $0.00 | $0.00 | $380.01 | $20,686.16 |
| 300 | 2041/03 | $302.44 | $77.57 | $0.00 | $0.00 | $0.00 | $380.01 | $20,383.71 |
| 301 | 2041/04 | $303.58 | $76.44 | $0.00 | $0.00 | $0.00 | $380.01 | $20,080.14 |
| 302 | 2041/05 | $304.71 | $75.30 | $0.00 | $0.00 | $0.00 | $380.01 | $19,775.43 |
| 303 | 2041/06 | $305.86 | $74.16 | $0.00 | $0.00 | $0.00 | $380.01 | $19,469.57 |
| 304 | 2041/07 | $307.00 | $73.01 | $0.00 | $0.00 | $0.00 | $380.01 | $19,162.57 |
| 305 | 2041/08 | $308.15 | $71.86 | $0.00 | $0.00 | $0.00 | $380.01 | $18,854.41 |
| 306 | 2041/09 | $309.31 | $70.70 | $0.00 | $0.00 | $0.00 | $380.01 | $18,545.10 |
| 307 | 2041/10 | $310.47 | $69.54 | $0.00 | $0.00 | $0.00 | $380.01 | $18,234.63 |
| 308 | 2041/11 | $311.63 | $68.38 | $0.00 | $0.00 | $0.00 | $380.01 | $17,923.00 |
| 309 | 2041/12 | $312.80 | $67.21 | $0.00 | $0.00 | $0.00 | $380.01 | $17,610.20 |
| 310 | 2042/01 | $313.98 | $66.04 | $0.00 | $0.00 | $0.00 | $380.01 | $17,296.22 |
| 311 | 2042/03 | $315.15 | $64.86 | $0.00 | $0.00 | $0.00 | $380.01 | $16,981.07 |
| 312 | 2042/03 | $316.33 | $63.68 | $0.00 | $0.00 | $0.00 | $380.01 | $16,664.73 |
| 313 | 2042/04 | $317.52 | $62.49 | $0.00 | $0.00 | $0.00 | $380.01 | $16,347.21 |
| 314 | 2042/05 | $318.71 | $61.30 | $0.00 | $0.00 | $0.00 | $380.01 | $16,028.50 |
| 315 | 2042/06 | $319.91 | $60.11 | $0.00 | $0.00 | $0.00 | $380.01 | $15,708.59 |
| 316 | 2042/07 | $321.11 | $58.91 | $0.00 | $0.00 | $0.00 | $380.01 | $15,387.48 |
| 317 | 2042/08 | $322.31 | $57.70 | $0.00 | $0.00 | $0.00 | $380.01 | $15,065.17 |
| 318 | 2042/09 | $323.52 | $56.49 | $0.00 | $0.00 | $0.00 | $380.01 | $14,741.65 |
| 319 | 2042/10 | $324.73 | $55.28 | $0.00 | $0.00 | $0.00 | $380.01 | $14,416.92 |
| 320 | 2042/11 | $325.95 | $54.06 | $0.00 | $0.00 | $0.00 | $380.01 | $14,090.97 |
| 321 | 2042/12 | $327.17 | $52.84 | $0.00 | $0.00 | $0.00 | $380.01 | $13,763.80 |
| 322 | 2043/01 | $328.40 | $51.61 | $0.00 | $0.00 | $0.00 | $380.01 | $13,435.40 |
| 323 | 2043/03 | $329.63 | $50.38 | $0.00 | $0.00 | $0.00 | $380.01 | $13,105.77 |
| 324 | 2043/03 | $330.87 | $49.15 | $0.00 | $0.00 | $0.00 | $380.01 | $12,774.90 |
| 325 | 2043/04 | $332.11 | $47.91 | $0.00 | $0.00 | $0.00 | $380.01 | $12,442.79 |
| 326 | 2043/05 | $333.35 | $46.66 | $0.00 | $0.00 | $0.00 | $380.01 | $12,109.44 |
| 327 | 2043/06 | $334.60 | $45.41 | $0.00 | $0.00 | $0.00 | $380.01 | $11,774.83 |
| 328 | 2043/07 | $335.86 | $44.16 | $0.00 | $0.00 | $0.00 | $380.01 | $11,438.98 |
| 329 | 2043/08 | $337.12 | $42.90 | $0.00 | $0.00 | $0.00 | $380.01 | $11,101.86 |
| 330 | 2043/09 | $338.38 | $41.63 | $0.00 | $0.00 | $0.00 | $380.01 | $10,763.48 |
| 331 | 2043/10 | $339.65 | $40.36 | $0.00 | $0.00 | $0.00 | $380.01 | $10,423.83 |
| 332 | 2043/11 | $340.92 | $39.09 | $0.00 | $0.00 | $0.00 | $380.01 | $10,082.90 |
| 333 | 2043/12 | $342.20 | $37.81 | $0.00 | $0.00 | $0.00 | $380.01 | $9,740.70 |
| 334 | 2044/01 | $343.49 | $36.53 | $0.00 | $0.00 | $0.00 | $380.01 | $9,397.21 |
| 335 | 2044/03 | $344.77 | $35.24 | $0.00 | $0.00 | $0.00 | $380.01 | $9,052.44 |
| 336 | 2044/03 | $346.07 | $33.95 | $0.00 | $0.00 | $0.00 | $380.01 | $8,706.37 |
| 337 | 2044/04 | $347.37 | $32.65 | $0.00 | $0.00 | $0.00 | $380.01 | $8,359.00 |
| 338 | 2044/05 | $348.67 | $31.35 | $0.00 | $0.00 | $0.00 | $380.01 | $8,010.34 |
| 339 | 2044/06 | $349.98 | $30.04 | $0.00 | $0.00 | $0.00 | $380.01 | $7,660.36 |
| 340 | 2044/07 | $351.29 | $28.73 | $0.00 | $0.00 | $0.00 | $380.01 | $7,309.07 |
| 341 | 2044/08 | $352.60 | $27.41 | $0.00 | $0.00 | $0.00 | $380.01 | $6,956.47 |
| 342 | 2044/09 | $353.93 | $26.09 | $0.00 | $0.00 | $0.00 | $380.01 | $6,602.54 |
| 343 | 2044/10 | $355.25 | $24.76 | $0.00 | $0.00 | $0.00 | $380.01 | $6,247.29 |
| 344 | 2044/11 | $356.59 | $23.43 | $0.00 | $0.00 | $0.00 | $380.01 | $5,890.70 |
| 345 | 2044/12 | $357.92 | $22.09 | $0.00 | $0.00 | $0.00 | $380.01 | $5,532.78 |
| 346 | 2045/01 | $359.27 | $20.75 | $0.00 | $0.00 | $0.00 | $380.01 | $5,173.51 |
| 347 | 2045/03 | $360.61 | $19.40 | $0.00 | $0.00 | $0.00 | $380.01 | $4,812.90 |
| 348 | 2045/03 | $361.97 | $18.05 | $0.00 | $0.00 | $0.00 | $380.01 | $4,450.93 |
| 349 | 2045/04 | $363.32 | $16.69 | $0.00 | $0.00 | $0.00 | $380.01 | $4,087.61 |
| 350 | 2045/05 | $364.69 | $15.33 | $0.00 | $0.00 | $0.00 | $380.01 | $3,722.92 |
| 351 | 2045/06 | $366.05 | $13.96 | $0.00 | $0.00 | $0.00 | $380.01 | $3,356.87 |
| 352 | 2045/07 | $367.43 | $12.59 | $0.00 | $0.00 | $0.00 | $380.01 | $2,989.44 |
| 353 | 2045/08 | $368.80 | $11.21 | $0.00 | $0.00 | $0.00 | $380.01 | $2,620.64 |
| 354 | 2045/09 | $370.19 | $9.83 | $0.00 | $0.00 | $0.00 | $380.01 | $2,250.45 |
| 355 | 2045/10 | $371.57 | $8.44 | $0.00 | $0.00 | $0.00 | $380.01 | $1,878.88 |
| 356 | 2045/11 | $372.97 | $7.05 | $0.00 | $0.00 | $0.00 | $380.01 | $1,505.91 |
| 357 | 2045/12 | $374.37 | $5.65 | $0.00 | $0.00 | $0.00 | $380.01 | $1,131.54 |
| 358 | 2046/01 | $375.77 | $4.24 | $0.00 | $0.00 | $0.00 | $380.01 | $755.77 |
| 359 | 2046/03 | $377.18 | $2.83 | $0.00 | $0.00 | $0.00 | $380.01 | $378.59 |
| 360 | 2046/03 | $378.59 | $1.42 | $0.00 | $0.00 | $0.00 | $380.01 | $0.00 |
| Totals | $75,000.00 | $61,805.03 | $0.00 | $0.00 | $0.00 | $136,805.03 |
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.