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 35-year mortgage of $1,000.00 at 5% interest rate for a $11,000.00 home, you need to have a monthly payment of $20,221.71. You will make a total of 420 payments and you will pay off your mortgage on 2049/07. Consult with a Mortgage Specialist
Loan Comparison
You can save $193.63 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 | $4.54 | 5% | 600 months | $12,724.83 | $1,724.83 |
| 50 years | Bi-Weekly | $2.27 | 5% | 512 months | $12,418.85 | $1,418.85 |
| 45 years | Monthly | $4.66 | 5% | 540 months | $12,516.48 | $1,516.48 |
| 45 years | Bi-Weekly | $2.33 | 5% | 461 months | $12,249.16 | $1,249.16 |
| 40 years | Monthly | $4.82 | 5% | 480 months | $12,314.54 | $1,314.54 |
| 40 years | Bi-Weekly | $2.41 | 5% | 409 months | $12,084.77 | $1,084.77 |
| 35 years | Monthly | $5.05 | 5% | 420 months | $12,119.69 | $1,119.69 |
| 35 years | Bi-Weekly | $2.53 | 5% | 358 months | $11,926.06 | $926.06 |
| 30 years | Monthly | $5.37 | 5% | 360 months | $11,932.56 | $932.56 |
| 30 years | Bi-Weekly | $2.69 | 5% | 307 months | $11,773.44 | $773.44 |
| 25 years | Monthly | $5.85 | 5% | 300 months | $11,753.77 | $753.77 |
| 25 years | Bi-Weekly | $2.93 | 5% | 256 months | $11,627.23 | $627.23 |
| 20 years | Monthly | $6.60 | 5% | 240 months | $11,583.89 | $583.89 |
| 20 years | Bi-Weekly | $3.30 | 5% | 205 months | $11,487.78 | $487.78 |
| 15 years | Monthly | $7.91 | 5% | 180 months | $11,423.43 | $423.43 |
| 15 years | Bi-Weekly | $3.96 | 5% | 154 months | $11,355.34 | $355.34 |
| 10 years | Monthly | $10.61 | 5% | 120 months | $11,272.79 | $272.79 |
| 10 years | Bi-Weekly | $5.31 | 5% | 103 months | $11,230.15 | $230.15 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/08 | $0.88 | $4.17 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $999.12 |
| 2 | 2014/09 | $0.88 | $4.16 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $998.24 |
| 3 | 2014/10 | $0.89 | $4.16 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $997.35 |
| 4 | 2014/11 | $0.89 | $4.16 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $996.46 |
| 5 | 2014/12 | $0.89 | $4.15 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $995.56 |
| 6 | 2015/01 | $0.90 | $4.15 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $994.66 |
| 7 | 2015/02 | $0.90 | $4.14 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $993.76 |
| 8 | 2015/03 | $0.91 | $4.14 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $992.85 |
| 9 | 2015/04 | $0.91 | $4.14 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $991.94 |
| 10 | 2015/05 | $0.91 | $4.13 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $991.03 |
| 11 | 2015/06 | $0.92 | $4.13 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $990.11 |
| 12 | 2015/07 | $0.92 | $4.13 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $989.19 |
| 13 | 2015/08 | $0.93 | $4.12 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $988.27 |
| 14 | 2015/09 | $0.93 | $4.12 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $987.34 |
| 15 | 2015/10 | $0.93 | $4.11 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $986.40 |
| 16 | 2015/11 | $0.94 | $4.11 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $985.47 |
| 17 | 2015/12 | $0.94 | $4.11 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $984.53 |
| 18 | 2016/01 | $0.94 | $4.10 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $983.58 |
| 19 | 2016/02 | $0.95 | $4.10 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $982.63 |
| 20 | 2016/03 | $0.95 | $4.09 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $981.68 |
| 21 | 2016/04 | $0.96 | $4.09 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $980.72 |
| 22 | 2016/05 | $0.96 | $4.09 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $979.76 |
| 23 | 2016/06 | $0.96 | $4.08 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $978.80 |
| 24 | 2016/07 | $0.97 | $4.08 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $977.83 |
| 25 | 2016/08 | $0.97 | $4.07 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $976.86 |
| 26 | 2016/09 | $0.98 | $4.07 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $975.88 |
| 27 | 2016/10 | $0.98 | $4.07 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $974.90 |
| 28 | 2016/11 | $0.98 | $4.06 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $973.92 |
| 29 | 2016/12 | $0.99 | $4.06 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $972.93 |
| 30 | 2017/01 | $0.99 | $4.05 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $971.93 |
| 31 | 2017/02 | $1.00 | $4.05 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $970.94 |
| 32 | 2017/03 | $1.00 | $4.05 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $969.94 |
| 33 | 2017/04 | $1.01 | $4.04 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $968.93 |
| 34 | 2017/05 | $1.01 | $4.04 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $967.92 |
| 35 | 2017/06 | $1.01 | $4.03 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $966.91 |
| 36 | 2017/07 | $1.02 | $4.03 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $965.89 |
| 37 | 2017/08 | $1.02 | $4.02 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $964.87 |
| 38 | 2017/09 | $1.03 | $4.02 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $963.84 |
| 39 | 2017/10 | $1.03 | $4.02 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $962.81 |
| 40 | 2017/11 | $1.04 | $4.01 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $961.77 |
| 41 | 2017/12 | $1.04 | $4.01 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $960.73 |
| 42 | 2018/01 | $1.04 | $4.00 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $959.69 |
| 43 | 2018/02 | $1.05 | $4.00 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $958.64 |
| 44 | 2018/03 | $1.05 | $3.99 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $957.59 |
| 45 | 2018/04 | $1.06 | $3.99 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $956.53 |
| 46 | 2018/05 | $1.06 | $3.99 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $955.47 |
| 47 | 2018/06 | $1.07 | $3.98 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $954.41 |
| 48 | 2018/07 | $1.07 | $3.98 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $953.34 |
| 49 | 2018/08 | $1.07 | $3.97 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $952.26 |
| 50 | 2018/09 | $1.08 | $3.97 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $951.18 |
| 51 | 2018/10 | $1.08 | $3.96 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $950.10 |
| 52 | 2018/11 | $1.09 | $3.96 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $949.01 |
| 53 | 2018/12 | $1.09 | $3.95 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $947.92 |
| 54 | 2019/01 | $1.10 | $3.95 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $946.82 |
| 55 | 2019/02 | $1.10 | $3.95 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $945.72 |
| 56 | 2019/03 | $1.11 | $3.94 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $944.61 |
| 57 | 2019/04 | $1.11 | $3.94 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $943.50 |
| 58 | 2019/05 | $1.12 | $3.93 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $942.39 |
| 59 | 2019/06 | $1.12 | $3.93 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $941.27 |
| 60 | 2019/07 | $1.12 | $3.92 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $940.14 |
| 61 | 2019/08 | $1.13 | $3.92 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $939.01 |
| 62 | 2019/09 | $1.13 | $3.91 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $937.88 |
| 63 | 2019/10 | $1.14 | $3.91 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $936.74 |
| 64 | 2019/11 | $1.14 | $3.90 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $935.59 |
| 65 | 2019/12 | $1.15 | $3.90 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $934.44 |
| 66 | 2020/01 | $1.15 | $3.89 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $933.29 |
| 67 | 2020/02 | $1.16 | $3.89 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $932.13 |
| 68 | 2020/03 | $1.16 | $3.88 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $930.97 |
| 69 | 2020/04 | $1.17 | $3.88 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $929.80 |
| 70 | 2020/05 | $1.17 | $3.87 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $928.63 |
| 71 | 2020/06 | $1.18 | $3.87 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $927.45 |
| 72 | 2020/07 | $1.18 | $3.86 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $926.27 |
| 73 | 2020/08 | $1.19 | $3.86 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $925.08 |
| 74 | 2020/09 | $1.19 | $3.85 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $923.89 |
| 75 | 2020/10 | $1.20 | $3.85 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $922.69 |
| 76 | 2020/11 | $1.20 | $3.84 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $921.49 |
| 77 | 2020/12 | $1.21 | $3.84 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $920.28 |
| 78 | 2021/01 | $1.21 | $3.83 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $919.07 |
| 79 | 2021/02 | $1.22 | $3.83 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $917.85 |
| 80 | 2021/03 | $1.22 | $3.82 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $916.63 |
| 81 | 2021/04 | $1.23 | $3.82 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $915.40 |
| 82 | 2021/05 | $1.23 | $3.81 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $914.17 |
| 83 | 2021/06 | $1.24 | $3.81 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $912.93 |
| 84 | 2021/07 | $1.24 | $3.80 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $911.69 |
| 85 | 2021/08 | $1.25 | $3.80 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $910.44 |
| 86 | 2021/09 | $1.25 | $3.79 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $909.19 |
| 87 | 2021/10 | $1.26 | $3.79 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $907.93 |
| 88 | 2021/11 | $1.26 | $3.78 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $906.67 |
| 89 | 2021/12 | $1.27 | $3.78 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $905.40 |
| 90 | 2022/01 | $1.27 | $3.77 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $904.12 |
| 91 | 2022/02 | $1.28 | $3.77 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $902.84 |
| 92 | 2022/03 | $1.29 | $3.76 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $901.56 |
| 93 | 2022/04 | $1.29 | $3.76 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $900.27 |
| 94 | 2022/05 | $1.30 | $3.75 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $898.97 |
| 95 | 2022/06 | $1.30 | $3.75 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $897.67 |
| 96 | 2022/07 | $1.31 | $3.74 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $896.36 |
| 97 | 2022/08 | $1.31 | $3.73 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $895.05 |
| 98 | 2022/09 | $1.32 | $3.73 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $893.73 |
| 99 | 2022/10 | $1.32 | $3.72 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $892.41 |
| 100 | 2022/11 | $1.33 | $3.72 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $891.08 |
| 101 | 2022/12 | $1.33 | $3.71 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $889.75 |
| 102 | 2023/01 | $1.34 | $3.71 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $888.41 |
| 103 | 2023/02 | $1.35 | $3.70 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $887.06 |
| 104 | 2023/03 | $1.35 | $3.70 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $885.71 |
| 105 | 2023/04 | $1.36 | $3.69 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $884.36 |
| 106 | 2023/05 | $1.36 | $3.68 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $882.99 |
| 107 | 2023/06 | $1.37 | $3.68 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $881.63 |
| 108 | 2023/07 | $1.37 | $3.67 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $880.25 |
| 109 | 2023/08 | $1.38 | $3.67 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $878.87 |
| 110 | 2023/09 | $1.38 | $3.66 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $877.49 |
| 111 | 2023/10 | $1.39 | $3.66 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $876.10 |
| 112 | 2023/11 | $1.40 | $3.65 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $874.70 |
| 113 | 2023/12 | $1.40 | $3.64 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $873.30 |
| 114 | 2024/01 | $1.41 | $3.64 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $871.89 |
| 115 | 2024/02 | $1.41 | $3.63 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $870.48 |
| 116 | 2024/03 | $1.42 | $3.63 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $869.06 |
| 117 | 2024/04 | $1.43 | $3.62 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $867.63 |
| 118 | 2024/05 | $1.43 | $3.62 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $866.20 |
| 119 | 2024/06 | $1.44 | $3.61 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $864.76 |
| 120 | 2024/07 | $1.44 | $3.60 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $863.32 |
| 121 | 2024/08 | $1.45 | $3.60 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $861.87 |
| 122 | 2024/09 | $1.46 | $3.59 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $860.41 |
| 123 | 2024/10 | $1.46 | $3.59 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $858.95 |
| 124 | 2024/11 | $1.47 | $3.58 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $857.48 |
| 125 | 2024/12 | $1.47 | $3.57 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $856.01 |
| 126 | 2025/01 | $1.48 | $3.57 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $854.53 |
| 127 | 2025/02 | $1.49 | $3.56 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $853.04 |
| 128 | 2025/03 | $1.49 | $3.55 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $851.55 |
| 129 | 2025/04 | $1.50 | $3.55 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $850.05 |
| 130 | 2025/05 | $1.50 | $3.54 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $848.55 |
| 131 | 2025/06 | $1.51 | $3.54 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $847.04 |
| 132 | 2025/07 | $1.52 | $3.53 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $845.52 |
| 133 | 2025/08 | $1.52 | $3.52 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $843.99 |
| 134 | 2025/09 | $1.53 | $3.52 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $842.46 |
| 135 | 2025/10 | $1.54 | $3.51 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $840.93 |
| 136 | 2025/11 | $1.54 | $3.50 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $839.38 |
| 137 | 2025/12 | $1.55 | $3.50 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $837.83 |
| 138 | 2026/01 | $1.56 | $3.49 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $836.28 |
| 139 | 2026/02 | $1.56 | $3.48 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $834.72 |
| 140 | 2026/03 | $1.57 | $3.48 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $833.15 |
| 141 | 2026/04 | $1.58 | $3.47 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $831.57 |
| 142 | 2026/05 | $1.58 | $3.46 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $829.99 |
| 143 | 2026/06 | $1.59 | $3.46 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $828.40 |
| 144 | 2026/07 | $1.60 | $3.45 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $826.81 |
| 145 | 2026/08 | $1.60 | $3.45 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $825.20 |
| 146 | 2026/09 | $1.61 | $3.44 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $823.60 |
| 147 | 2026/10 | $1.62 | $3.43 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $821.98 |
| 148 | 2026/11 | $1.62 | $3.42 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $820.36 |
| 149 | 2026/12 | $1.63 | $3.42 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $818.73 |
| 150 | 2027/01 | $1.64 | $3.41 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $817.09 |
| 151 | 2027/02 | $1.64 | $3.40 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $815.45 |
| 152 | 2027/03 | $1.65 | $3.40 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $813.80 |
| 153 | 2027/04 | $1.66 | $3.39 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $812.15 |
| 154 | 2027/05 | $1.66 | $3.38 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $810.48 |
| 155 | 2027/06 | $1.67 | $3.38 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $808.81 |
| 156 | 2027/07 | $1.68 | $3.37 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $807.14 |
| 157 | 2027/08 | $1.68 | $3.36 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $805.45 |
| 158 | 2027/09 | $1.69 | $3.36 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $803.76 |
| 159 | 2027/10 | $1.70 | $3.35 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $802.07 |
| 160 | 2027/11 | $1.70 | $3.34 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $800.36 |
| 161 | 2027/12 | $1.71 | $3.33 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $798.65 |
| 162 | 2028/01 | $1.72 | $3.33 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $796.93 |
| 163 | 2028/02 | $1.73 | $3.32 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $795.20 |
| 164 | 2028/03 | $1.73 | $3.31 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $793.47 |
| 165 | 2028/04 | $1.74 | $3.31 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $791.73 |
| 166 | 2028/05 | $1.75 | $3.30 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $789.98 |
| 167 | 2028/06 | $1.76 | $3.29 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $788.23 |
| 168 | 2028/07 | $1.76 | $3.28 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $786.46 |
| 169 | 2028/08 | $1.77 | $3.28 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $784.69 |
| 170 | 2028/09 | $1.78 | $3.27 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $782.92 |
| 171 | 2028/10 | $1.78 | $3.26 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $781.13 |
| 172 | 2028/11 | $1.79 | $3.25 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $779.34 |
| 173 | 2028/12 | $1.80 | $3.25 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $777.54 |
| 174 | 2029/01 | $1.81 | $3.24 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $775.73 |
| 175 | 2029/02 | $1.81 | $3.23 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $773.92 |
| 176 | 2029/03 | $1.82 | $3.22 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $772.09 |
| 177 | 2029/04 | $1.83 | $3.22 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $770.26 |
| 178 | 2029/05 | $1.84 | $3.21 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $768.43 |
| 179 | 2029/06 | $1.85 | $3.20 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $766.58 |
| 180 | 2029/07 | $1.85 | $3.19 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $764.73 |
| 181 | 2029/08 | $1.86 | $3.19 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $762.87 |
| 182 | 2029/09 | $1.87 | $3.18 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $761.00 |
| 183 | 2029/10 | $1.88 | $3.17 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $759.12 |
| 184 | 2029/11 | $1.88 | $3.16 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $757.24 |
| 185 | 2029/12 | $1.89 | $3.16 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $755.35 |
| 186 | 2030/01 | $1.90 | $3.15 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $753.45 |
| 187 | 2030/02 | $1.91 | $3.14 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $751.54 |
| 188 | 2030/03 | $1.92 | $3.13 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $749.63 |
| 189 | 2030/04 | $1.92 | $3.12 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $747.70 |
| 190 | 2030/05 | $1.93 | $3.12 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $745.77 |
| 191 | 2030/06 | $1.94 | $3.11 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $743.83 |
| 192 | 2030/07 | $1.95 | $3.10 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $741.88 |
| 193 | 2030/08 | $1.96 | $3.09 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $739.93 |
| 194 | 2030/09 | $1.96 | $3.08 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $737.97 |
| 195 | 2030/10 | $1.97 | $3.07 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $735.99 |
| 196 | 2030/11 | $1.98 | $3.07 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $734.01 |
| 197 | 2030/12 | $1.99 | $3.06 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $732.02 |
| 198 | 2031/01 | $2.00 | $3.05 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $730.03 |
| 199 | 2031/02 | $2.01 | $3.04 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $728.02 |
| 200 | 2031/03 | $2.01 | $3.03 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $726.01 |
| 201 | 2031/04 | $2.02 | $3.03 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $723.99 |
| 202 | 2031/05 | $2.03 | $3.02 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $721.96 |
| 203 | 2031/06 | $2.04 | $3.01 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $719.92 |
| 204 | 2031/07 | $2.05 | $3.00 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $717.87 |
| 205 | 2031/08 | $2.06 | $2.99 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $715.82 |
| 206 | 2031/09 | $2.06 | $2.98 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $713.75 |
| 207 | 2031/10 | $2.07 | $2.97 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $711.68 |
| 208 | 2031/11 | $2.08 | $2.97 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $709.60 |
| 209 | 2031/12 | $2.09 | $2.96 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $707.51 |
| 210 | 2032/01 | $2.10 | $2.95 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $705.41 |
| 211 | 2032/02 | $2.11 | $2.94 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $703.30 |
| 212 | 2032/03 | $2.12 | $2.93 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $701.18 |
| 213 | 2032/04 | $2.13 | $2.92 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $699.06 |
| 214 | 2032/05 | $2.13 | $2.91 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $696.92 |
| 215 | 2032/06 | $2.14 | $2.90 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $694.78 |
| 216 | 2032/07 | $2.15 | $2.89 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $692.63 |
| 217 | 2032/08 | $2.16 | $2.89 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $690.47 |
| 218 | 2032/09 | $2.17 | $2.88 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $688.30 |
| 219 | 2032/10 | $2.18 | $2.87 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $686.12 |
| 220 | 2032/11 | $2.19 | $2.86 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $683.93 |
| 221 | 2032/12 | $2.20 | $2.85 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $681.73 |
| 222 | 2033/01 | $2.21 | $2.84 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $679.53 |
| 223 | 2033/02 | $2.22 | $2.83 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $677.31 |
| 224 | 2033/03 | $2.22 | $2.82 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $675.09 |
| 225 | 2033/04 | $2.23 | $2.81 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $672.85 |
| 226 | 2033/05 | $2.24 | $2.80 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $670.61 |
| 227 | 2033/06 | $2.25 | $2.79 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $668.36 |
| 228 | 2033/07 | $2.26 | $2.78 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $666.10 |
| 229 | 2033/08 | $2.27 | $2.78 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $663.82 |
| 230 | 2033/09 | $2.28 | $2.77 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $661.54 |
| 231 | 2033/10 | $2.29 | $2.76 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $659.25 |
| 232 | 2033/11 | $2.30 | $2.75 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $656.95 |
| 233 | 2033/12 | $2.31 | $2.74 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $654.64 |
| 234 | 2034/01 | $2.32 | $2.73 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $652.32 |
| 235 | 2034/02 | $2.33 | $2.72 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $649.99 |
| 236 | 2034/03 | $2.34 | $2.71 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $647.66 |
| 237 | 2034/04 | $2.35 | $2.70 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $645.31 |
| 238 | 2034/05 | $2.36 | $2.69 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $642.95 |
| 239 | 2034/06 | $2.37 | $2.68 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $640.58 |
| 240 | 2034/07 | $2.38 | $2.67 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $638.20 |
| 241 | 2034/08 | $2.39 | $2.66 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $635.82 |
| 242 | 2034/09 | $2.40 | $2.65 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $633.42 |
| 243 | 2034/10 | $2.41 | $2.64 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $631.01 |
| 244 | 2034/11 | $2.42 | $2.63 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $628.59 |
| 245 | 2034/12 | $2.43 | $2.62 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $626.17 |
| 246 | 2035/01 | $2.44 | $2.61 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $623.73 |
| 247 | 2035/02 | $2.45 | $2.60 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $621.28 |
| 248 | 2035/03 | $2.46 | $2.59 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $618.82 |
| 249 | 2035/04 | $2.47 | $2.58 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $616.35 |
| 250 | 2035/05 | $2.48 | $2.57 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $613.87 |
| 251 | 2035/06 | $2.49 | $2.56 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $611.39 |
| 252 | 2035/07 | $2.50 | $2.55 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $608.89 |
| 253 | 2035/08 | $2.51 | $2.54 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $606.38 |
| 254 | 2035/09 | $2.52 | $2.53 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $603.86 |
| 255 | 2035/10 | $2.53 | $2.52 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $601.32 |
| 256 | 2035/11 | $2.54 | $2.51 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $598.78 |
| 257 | 2035/12 | $2.55 | $2.49 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $596.23 |
| 258 | 2036/01 | $2.56 | $2.48 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $593.67 |
| 259 | 2036/02 | $2.57 | $2.47 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $591.10 |
| 260 | 2036/03 | $2.58 | $2.46 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $588.51 |
| 261 | 2036/04 | $2.59 | $2.45 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $585.92 |
| 262 | 2036/05 | $2.61 | $2.44 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $583.31 |
| 263 | 2036/06 | $2.62 | $2.43 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $580.70 |
| 264 | 2036/07 | $2.63 | $2.42 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $578.07 |
| 265 | 2036/08 | $2.64 | $2.41 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $575.43 |
| 266 | 2036/09 | $2.65 | $2.40 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $572.78 |
| 267 | 2036/10 | $2.66 | $2.39 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $570.12 |
| 268 | 2036/11 | $2.67 | $2.38 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $567.45 |
| 269 | 2036/12 | $2.68 | $2.36 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $564.77 |
| 270 | 2037/01 | $2.69 | $2.35 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $562.07 |
| 271 | 2037/02 | $2.70 | $2.34 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $559.37 |
| 272 | 2037/03 | $2.72 | $2.33 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $556.65 |
| 273 | 2037/04 | $2.73 | $2.32 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $553.92 |
| 274 | 2037/05 | $2.74 | $2.31 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $551.18 |
| 275 | 2037/06 | $2.75 | $2.30 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $548.43 |
| 276 | 2037/07 | $2.76 | $2.29 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $545.67 |
| 277 | 2037/08 | $2.77 | $2.27 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $542.90 |
| 278 | 2037/09 | $2.78 | $2.26 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $540.11 |
| 279 | 2037/10 | $2.80 | $2.25 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $537.32 |
| 280 | 2037/11 | $2.81 | $2.24 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $534.51 |
| 281 | 2037/12 | $2.82 | $2.23 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $531.69 |
| 282 | 2038/01 | $2.83 | $2.22 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $528.86 |
| 283 | 2038/02 | $2.84 | $2.20 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $526.02 |
| 284 | 2038/03 | $2.86 | $2.19 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $523.16 |
| 285 | 2038/04 | $2.87 | $2.18 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $520.29 |
| 286 | 2038/05 | $2.88 | $2.17 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $517.41 |
| 287 | 2038/06 | $2.89 | $2.16 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $514.52 |
| 288 | 2038/07 | $2.90 | $2.14 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $511.62 |
| 289 | 2038/08 | $2.92 | $2.13 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $508.71 |
| 290 | 2038/09 | $2.93 | $2.12 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $505.78 |
| 291 | 2038/10 | $2.94 | $2.11 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $502.84 |
| 292 | 2038/11 | $2.95 | $2.10 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $499.89 |
| 293 | 2038/12 | $2.96 | $2.08 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $496.92 |
| 294 | 2039/01 | $2.98 | $2.07 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $493.95 |
| 295 | 2039/02 | $2.99 | $2.06 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $490.96 |
| 296 | 2039/03 | $3.00 | $2.05 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $487.96 |
| 297 | 2039/04 | $3.01 | $2.03 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $484.94 |
| 298 | 2039/05 | $3.03 | $2.02 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $481.92 |
| 299 | 2039/06 | $3.04 | $2.01 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $478.88 |
| 300 | 2039/07 | $3.05 | $2.00 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $475.83 |
| 301 | 2039/08 | $3.06 | $1.98 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $472.76 |
| 302 | 2039/09 | $3.08 | $1.97 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $469.69 |
| 303 | 2039/10 | $3.09 | $1.96 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $466.60 |
| 304 | 2039/11 | $3.10 | $1.94 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $463.49 |
| 305 | 2039/12 | $3.12 | $1.93 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $460.38 |
| 306 | 2040/01 | $3.13 | $1.92 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $457.25 |
| 307 | 2040/02 | $3.14 | $1.91 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $454.11 |
| 308 | 2040/03 | $3.15 | $1.89 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $450.95 |
| 309 | 2040/04 | $3.17 | $1.88 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $447.78 |
| 310 | 2040/05 | $3.18 | $1.87 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $444.60 |
| 311 | 2040/06 | $3.19 | $1.85 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $441.41 |
| 312 | 2040/07 | $3.21 | $1.84 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $438.20 |
| 313 | 2040/08 | $3.22 | $1.83 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $434.98 |
| 314 | 2040/09 | $3.23 | $1.81 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $431.75 |
| 315 | 2040/10 | $3.25 | $1.80 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $428.50 |
| 316 | 2040/11 | $3.26 | $1.79 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $425.24 |
| 317 | 2040/12 | $3.28 | $1.77 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $421.96 |
| 318 | 2041/01 | $3.29 | $1.76 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $418.67 |
| 319 | 2041/02 | $3.30 | $1.74 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $415.37 |
| 320 | 2041/03 | $3.32 | $1.73 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $412.05 |
| 321 | 2041/04 | $3.33 | $1.72 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $408.72 |
| 322 | 2041/05 | $3.34 | $1.70 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $405.38 |
| 323 | 2041/06 | $3.36 | $1.69 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $402.02 |
| 324 | 2041/07 | $3.37 | $1.68 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $398.65 |
| 325 | 2041/08 | $3.39 | $1.66 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $395.26 |
| 326 | 2041/09 | $3.40 | $1.65 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $391.86 |
| 327 | 2041/10 | $3.41 | $1.63 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $388.45 |
| 328 | 2041/11 | $3.43 | $1.62 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $385.02 |
| 329 | 2041/12 | $3.44 | $1.60 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $381.58 |
| 330 | 2042/01 | $3.46 | $1.59 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $378.12 |
| 331 | 2042/02 | $3.47 | $1.58 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $374.65 |
| 332 | 2042/03 | $3.49 | $1.56 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $371.16 |
| 333 | 2042/04 | $3.50 | $1.55 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $367.66 |
| 334 | 2042/05 | $3.51 | $1.53 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $364.15 |
| 335 | 2042/06 | $3.53 | $1.52 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $360.62 |
| 336 | 2042/07 | $3.54 | $1.50 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $357.08 |
| 337 | 2042/08 | $3.56 | $1.49 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $353.52 |
| 338 | 2042/09 | $3.57 | $1.47 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $349.94 |
| 339 | 2042/10 | $3.59 | $1.46 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $346.35 |
| 340 | 2042/11 | $3.60 | $1.44 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $342.75 |
| 341 | 2042/12 | $3.62 | $1.43 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $339.13 |
| 342 | 2043/01 | $3.63 | $1.41 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $335.50 |
| 343 | 2043/02 | $3.65 | $1.40 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $331.85 |
| 344 | 2043/03 | $3.66 | $1.38 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $328.18 |
| 345 | 2043/04 | $3.68 | $1.37 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $324.51 |
| 346 | 2043/05 | $3.69 | $1.35 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $320.81 |
| 347 | 2043/06 | $3.71 | $1.34 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $317.10 |
| 348 | 2043/07 | $3.73 | $1.32 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $313.37 |
| 349 | 2043/08 | $3.74 | $1.31 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $309.63 |
| 350 | 2043/09 | $3.76 | $1.29 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $305.88 |
| 351 | 2043/10 | $3.77 | $1.27 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $302.10 |
| 352 | 2043/11 | $3.79 | $1.26 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $298.32 |
| 353 | 2043/12 | $3.80 | $1.24 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $294.51 |
| 354 | 2044/01 | $3.82 | $1.23 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $290.69 |
| 355 | 2044/02 | $3.84 | $1.21 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $286.86 |
| 356 | 2044/03 | $3.85 | $1.20 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $283.01 |
| 357 | 2044/04 | $3.87 | $1.18 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $279.14 |
| 358 | 2044/05 | $3.88 | $1.16 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $275.25 |
| 359 | 2044/06 | $3.90 | $1.15 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $271.35 |
| 360 | 2044/07 | $3.92 | $1.13 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $267.44 |
| 361 | 2044/08 | $3.93 | $1.11 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $263.51 |
| 362 | 2044/09 | $3.95 | $1.10 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $259.56 |
| 363 | 2044/10 | $3.97 | $1.08 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $255.59 |
| 364 | 2044/11 | $3.98 | $1.06 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $251.61 |
| 365 | 2044/12 | $4.00 | $1.05 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $247.61 |
| 366 | 2045/01 | $4.02 | $1.03 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $243.60 |
| 367 | 2045/02 | $4.03 | $1.01 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $239.56 |
| 368 | 2045/03 | $4.05 | $1.00 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $235.51 |
| 369 | 2045/04 | $4.07 | $0.98 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $231.45 |
| 370 | 2045/05 | $4.08 | $0.96 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $227.37 |
| 371 | 2045/06 | $4.10 | $0.95 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $223.27 |
| 372 | 2045/07 | $4.12 | $0.93 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $219.15 |
| 373 | 2045/08 | $4.13 | $0.91 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $215.02 |
| 374 | 2045/09 | $4.15 | $0.90 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $210.87 |
| 375 | 2045/10 | $4.17 | $0.88 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $206.70 |
| 376 | 2045/11 | $4.19 | $0.86 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $202.51 |
| 377 | 2045/12 | $4.20 | $0.84 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $198.31 |
| 378 | 2046/01 | $4.22 | $0.83 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $194.09 |
| 379 | 2046/02 | $4.24 | $0.81 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $189.85 |
| 380 | 2046/03 | $4.26 | $0.79 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $185.59 |
| 381 | 2046/04 | $4.27 | $0.77 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $181.32 |
| 382 | 2046/05 | $4.29 | $0.76 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $177.03 |
| 383 | 2046/06 | $4.31 | $0.74 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $172.72 |
| 384 | 2046/07 | $4.33 | $0.72 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $168.39 |
| 385 | 2046/08 | $4.35 | $0.70 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $164.05 |
| 386 | 2046/09 | $4.36 | $0.68 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $159.68 |
| 387 | 2046/10 | $4.38 | $0.67 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $155.30 |
| 388 | 2046/11 | $4.40 | $0.65 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $150.90 |
| 389 | 2046/12 | $4.42 | $0.63 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $146.48 |
| 390 | 2047/01 | $4.44 | $0.61 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $142.05 |
| 391 | 2047/02 | $4.46 | $0.59 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $137.59 |
| 392 | 2047/03 | $4.47 | $0.57 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $133.12 |
| 393 | 2047/04 | $4.49 | $0.55 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $128.63 |
| 394 | 2047/05 | $4.51 | $0.54 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $124.12 |
| 395 | 2047/06 | $4.53 | $0.52 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $119.59 |
| 396 | 2047/07 | $4.55 | $0.50 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $115.04 |
| 397 | 2047/08 | $4.57 | $0.48 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $110.47 |
| 398 | 2047/09 | $4.59 | $0.46 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $105.88 |
| 399 | 2047/10 | $4.61 | $0.44 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $101.28 |
| 400 | 2047/11 | $4.62 | $0.42 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $96.65 |
| 401 | 2047/12 | $4.64 | $0.40 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $92.01 |
| 402 | 2048/01 | $4.66 | $0.38 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $87.35 |
| 403 | 2048/02 | $4.68 | $0.36 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $82.66 |
| 404 | 2048/03 | $4.70 | $0.34 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $77.96 |
| 405 | 2048/04 | $4.72 | $0.32 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $73.24 |
| 406 | 2048/05 | $4.74 | $0.31 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $68.50 |
| 407 | 2048/06 | $4.76 | $0.29 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $63.74 |
| 408 | 2048/07 | $4.78 | $0.27 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $58.95 |
| 409 | 2048/08 | $4.80 | $0.25 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $54.15 |
| 410 | 2048/09 | $4.82 | $0.23 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $49.33 |
| 411 | 2048/10 | $4.84 | $0.21 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $44.49 |
| 412 | 2048/11 | $4.86 | $0.19 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $39.63 |
| 413 | 2048/12 | $4.88 | $0.17 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $34.75 |
| 414 | 2049/01 | $4.90 | $0.14 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $29.84 |
| 415 | 2049/02 | $4.92 | $0.12 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $24.92 |
| 416 | 2049/03 | $4.94 | $0.10 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $19.98 |
| 417 | 2049/04 | $4.96 | $0.08 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $15.02 |
| 418 | 2049/05 | $4.98 | $0.06 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $10.03 |
| 419 | 2049/06 | $5.01 | $0.04 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $5.03 |
| 420 | 2049/07 | $5.03 | $0.02 | $0.00 | $20,166.67 | $50.00 | $20,221.71 | $0.00 |
| Totals | $1,000.00 | $1,119.69 | $0.00 | $8,470,000.00 | $21,000.00 | $8,493,119.69 |
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.