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.
Based on your input, to maintain a 35-year mortgage of $212.00 at 4% interest rate for a $144,212.00 home, you need to have a monthly payment of $1,850,846.61. You will make a total of 420 payments and you will pay off your mortgage on 2053/01. Consult with a Mortgage Specialist
You can save $30.93 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 | $0.82 | 4% | 600 months | $144,490.62 | $278.62 |
50 years | Bi-Weekly | $0.41 | 4% | 512 months | $144,441.90 | $229.90 |
45 years | Monthly | $0.85 | 4% | 540 months | $144,457.44 | $245.44 |
45 years | Bi-Weekly | $0.43 | 4% | 461 months | $144,414.88 | $202.88 |
40 years | Monthly | $0.89 | 4% | 480 months | $144,425.29 | $213.29 |
40 years | Bi-Weekly | $0.45 | 4% | 409 months | $144,388.68 | $176.68 |
35 years | Monthly | $0.94 | 4% | 420 months | $144,394.25 | $182.25 |
35 years | Bi-Weekly | $0.47 | 4% | 358 months | $144,363.32 | $151.32 |
30 years | Monthly | $1.01 | 4% | 360 months | $144,364.36 | $152.36 |
30 years | Bi-Weekly | $0.51 | 4% | 307 months | $144,338.86 | $126.86 |
25 years | Monthly | $1.12 | 4% | 300 months | $144,335.70 | $123.70 |
25 years | Bi-Weekly | $0.56 | 4% | 256 months | $144,315.33 | $103.33 |
20 years | Monthly | $1.28 | 4% | 240 months | $144,308.32 | $96.32 |
20 years | Bi-Weekly | $0.64 | 4% | 205 months | $144,292.74 | $80.74 |
15 years | Monthly | $1.57 | 4% | 180 months | $144,282.26 | $70.26 |
15 years | Bi-Weekly | $0.79 | 4% | 154 months | $144,271.13 | $59.13 |
10 years | Monthly | $2.15 | 4% | 120 months | $144,257.57 | $45.57 |
10 years | Bi-Weekly | $1.08 | 4% | 103 months | $144,250.53 | $38.53 |
(Payment Amount does not include property tax, insurance, or PMI)

Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2018/02 | $0.23 | $0.71 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $211.77 |
2 | 2018/03 | $0.23 | $0.71 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $211.54 |
3 | 2018/04 | $0.23 | $0.71 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $211.30 |
4 | 2018/05 | $0.23 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $211.07 |
5 | 2018/06 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $210.83 |
6 | 2018/07 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $210.60 |
7 | 2018/08 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $210.36 |
8 | 2018/09 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $210.12 |
9 | 2018/10 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $209.88 |
10 | 2018/11 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $209.64 |
11 | 2018/12 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $209.40 |
12 | 2019/01 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $209.16 |
13 | 2019/02 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $208.92 |
14 | 2019/03 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $208.68 |
15 | 2019/04 | $0.24 | $0.70 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $208.44 |
16 | 2019/05 | $0.24 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $208.19 |
17 | 2019/06 | $0.24 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $207.95 |
18 | 2019/07 | $0.25 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $207.70 |
19 | 2019/08 | $0.25 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $207.46 |
20 | 2019/09 | $0.25 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $207.21 |
21 | 2019/10 | $0.25 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $206.96 |
22 | 2019/11 | $0.25 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $206.71 |
23 | 2019/12 | $0.25 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $206.46 |
24 | 2020/01 | $0.25 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $206.21 |
25 | 2020/02 | $0.25 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $205.96 |
26 | 2020/03 | $0.25 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $205.71 |
27 | 2020/04 | $0.25 | $0.69 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $205.46 |
28 | 2020/05 | $0.25 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $205.20 |
29 | 2020/06 | $0.25 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $204.95 |
30 | 2020/07 | $0.26 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $204.69 |
31 | 2020/08 | $0.26 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $204.44 |
32 | 2020/09 | $0.26 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $204.18 |
33 | 2020/10 | $0.26 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $203.92 |
34 | 2020/11 | $0.26 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $203.66 |
35 | 2020/12 | $0.26 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $203.40 |
36 | 2021/01 | $0.26 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $203.14 |
37 | 2021/02 | $0.26 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $202.88 |
38 | 2021/03 | $0.26 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $202.62 |
39 | 2021/04 | $0.26 | $0.68 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $202.35 |
40 | 2021/05 | $0.26 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $202.09 |
41 | 2021/06 | $0.27 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $201.82 |
42 | 2021/07 | $0.27 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $201.56 |
43 | 2021/08 | $0.27 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $201.29 |
44 | 2021/09 | $0.27 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $201.02 |
45 | 2021/10 | $0.27 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $200.76 |
46 | 2021/11 | $0.27 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $200.49 |
47 | 2021/12 | $0.27 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $200.22 |
48 | 2022/01 | $0.27 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $199.94 |
49 | 2022/02 | $0.27 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $199.67 |
50 | 2022/03 | $0.27 | $0.67 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $199.40 |
51 | 2022/04 | $0.27 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $199.13 |
52 | 2022/05 | $0.27 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $198.85 |
53 | 2022/06 | $0.28 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $198.57 |
54 | 2022/07 | $0.28 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $198.30 |
55 | 2022/08 | $0.28 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $198.02 |
56 | 2022/09 | $0.28 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $197.74 |
57 | 2022/10 | $0.28 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $197.46 |
58 | 2022/11 | $0.28 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $197.18 |
59 | 2022/12 | $0.28 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $196.90 |
60 | 2023/01 | $0.28 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $196.62 |
61 | 2023/02 | $0.28 | $0.66 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $196.33 |
62 | 2023/03 | $0.28 | $0.65 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $196.05 |
63 | 2023/04 | $0.29 | $0.65 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $195.76 |
64 | 2023/05 | $0.29 | $0.65 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $195.48 |
65 | 2023/06 | $0.29 | $0.65 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $195.19 |
66 | 2023/07 | $0.29 | $0.65 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $194.90 |
67 | 2023/08 | $0.29 | $0.65 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $194.61 |
68 | 2023/09 | $0.29 | $0.65 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $194.32 |
69 | 2023/10 | $0.29 | $0.65 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $194.03 |
70 | 2023/11 | $0.29 | $0.65 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $193.74 |
71 | 2023/12 | $0.29 | $0.65 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $193.45 |
72 | 2024/01 | $0.29 | $0.64 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $193.16 |
73 | 2024/02 | $0.29 | $0.64 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $192.86 |
74 | 2024/03 | $0.30 | $0.64 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $192.56 |
75 | 2024/04 | $0.30 | $0.64 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $192.27 |
76 | 2024/05 | $0.30 | $0.64 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $191.97 |
77 | 2024/06 | $0.30 | $0.64 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $191.67 |
78 | 2024/07 | $0.30 | $0.64 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $191.37 |
79 | 2024/08 | $0.30 | $0.64 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $191.07 |
80 | 2024/09 | $0.30 | $0.64 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $190.77 |
81 | 2024/10 | $0.30 | $0.64 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $190.47 |
82 | 2024/11 | $0.30 | $0.63 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $190.16 |
83 | 2024/12 | $0.30 | $0.63 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $189.86 |
84 | 2025/01 | $0.31 | $0.63 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $189.55 |
85 | 2025/02 | $0.31 | $0.63 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $189.24 |
86 | 2025/03 | $0.31 | $0.63 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $188.94 |
87 | 2025/04 | $0.31 | $0.63 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $188.63 |
88 | 2025/05 | $0.31 | $0.63 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $188.32 |
89 | 2025/06 | $0.31 | $0.63 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $188.01 |
90 | 2025/07 | $0.31 | $0.63 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $187.70 |
91 | 2025/08 | $0.31 | $0.63 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $187.38 |
92 | 2025/09 | $0.31 | $0.62 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $187.07 |
93 | 2025/10 | $0.32 | $0.62 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $186.75 |
94 | 2025/11 | $0.32 | $0.62 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $186.44 |
95 | 2025/12 | $0.32 | $0.62 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $186.12 |
96 | 2026/01 | $0.32 | $0.62 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $185.80 |
97 | 2026/02 | $0.32 | $0.62 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $185.48 |
98 | 2026/03 | $0.32 | $0.62 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $185.16 |
99 | 2026/04 | $0.32 | $0.62 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $184.84 |
100 | 2026/05 | $0.32 | $0.62 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $184.52 |
101 | 2026/06 | $0.32 | $0.62 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $184.19 |
102 | 2026/07 | $0.32 | $0.61 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $183.87 |
103 | 2026/08 | $0.33 | $0.61 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $183.54 |
104 | 2026/09 | $0.33 | $0.61 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $183.22 |
105 | 2026/10 | $0.33 | $0.61 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $182.89 |
106 | 2026/11 | $0.33 | $0.61 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $182.56 |
107 | 2026/12 | $0.33 | $0.61 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $182.23 |
108 | 2027/01 | $0.33 | $0.61 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $181.90 |
109 | 2027/02 | $0.33 | $0.61 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $181.57 |
110 | 2027/03 | $0.33 | $0.61 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $181.23 |
111 | 2027/04 | $0.33 | $0.60 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $180.90 |
112 | 2027/05 | $0.34 | $0.60 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $180.56 |
113 | 2027/06 | $0.34 | $0.60 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $180.23 |
114 | 2027/07 | $0.34 | $0.60 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $179.89 |
115 | 2027/08 | $0.34 | $0.60 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $179.55 |
116 | 2027/09 | $0.34 | $0.60 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $179.21 |
117 | 2027/10 | $0.34 | $0.60 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $178.87 |
118 | 2027/11 | $0.34 | $0.60 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $178.52 |
119 | 2027/12 | $0.34 | $0.60 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $178.18 |
120 | 2028/01 | $0.34 | $0.59 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $177.84 |
121 | 2028/02 | $0.35 | $0.59 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $177.49 |
122 | 2028/03 | $0.35 | $0.59 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $177.14 |
123 | 2028/04 | $0.35 | $0.59 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $176.79 |
124 | 2028/05 | $0.35 | $0.59 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $176.45 |
125 | 2028/06 | $0.35 | $0.59 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $176.09 |
126 | 2028/07 | $0.35 | $0.59 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $175.74 |
127 | 2028/08 | $0.35 | $0.59 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $175.39 |
128 | 2028/09 | $0.35 | $0.58 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $175.04 |
129 | 2028/10 | $0.36 | $0.58 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $174.68 |
130 | 2028/11 | $0.36 | $0.58 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $174.32 |
131 | 2028/12 | $0.36 | $0.58 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $173.97 |
132 | 2029/01 | $0.36 | $0.58 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $173.61 |
133 | 2029/02 | $0.36 | $0.58 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $173.25 |
134 | 2029/03 | $0.36 | $0.58 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $172.89 |
135 | 2029/04 | $0.36 | $0.58 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $172.52 |
136 | 2029/05 | $0.36 | $0.58 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $172.16 |
137 | 2029/06 | $0.36 | $0.57 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $171.80 |
138 | 2029/07 | $0.37 | $0.57 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $171.43 |
139 | 2029/08 | $0.37 | $0.57 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $171.06 |
140 | 2029/09 | $0.37 | $0.57 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $170.69 |
141 | 2029/10 | $0.37 | $0.57 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $170.32 |
142 | 2029/11 | $0.37 | $0.57 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $169.95 |
143 | 2029/12 | $0.37 | $0.57 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $169.58 |
144 | 2030/01 | $0.37 | $0.57 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $169.21 |
145 | 2030/02 | $0.37 | $0.56 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $168.83 |
146 | 2030/03 | $0.38 | $0.56 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $168.46 |
147 | 2030/04 | $0.38 | $0.56 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $168.08 |
148 | 2030/05 | $0.38 | $0.56 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $167.70 |
149 | 2030/06 | $0.38 | $0.56 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $167.32 |
150 | 2030/07 | $0.38 | $0.56 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $166.94 |
151 | 2030/08 | $0.38 | $0.56 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $166.56 |
152 | 2030/09 | $0.38 | $0.56 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $166.18 |
153 | 2030/10 | $0.38 | $0.55 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $165.79 |
154 | 2030/11 | $0.39 | $0.55 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $165.40 |
155 | 2030/12 | $0.39 | $0.55 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $165.02 |
156 | 2031/01 | $0.39 | $0.55 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $164.63 |
157 | 2031/02 | $0.39 | $0.55 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $164.24 |
158 | 2031/03 | $0.39 | $0.55 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $163.85 |
159 | 2031/04 | $0.39 | $0.55 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $163.46 |
160 | 2031/05 | $0.39 | $0.54 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $163.06 |
161 | 2031/06 | $0.40 | $0.54 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $162.67 |
162 | 2031/07 | $0.40 | $0.54 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $162.27 |
163 | 2031/08 | $0.40 | $0.54 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $161.87 |
164 | 2031/09 | $0.40 | $0.54 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $161.47 |
165 | 2031/10 | $0.40 | $0.54 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $161.07 |
166 | 2031/11 | $0.40 | $0.54 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $160.67 |
167 | 2031/12 | $0.40 | $0.54 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $160.27 |
168 | 2032/01 | $0.40 | $0.53 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $159.86 |
169 | 2032/02 | $0.41 | $0.53 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $159.46 |
170 | 2032/03 | $0.41 | $0.53 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $159.05 |
171 | 2032/04 | $0.41 | $0.53 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $158.64 |
172 | 2032/05 | $0.41 | $0.53 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $158.23 |
173 | 2032/06 | $0.41 | $0.53 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $157.82 |
174 | 2032/07 | $0.41 | $0.53 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $157.41 |
175 | 2032/08 | $0.41 | $0.52 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $156.99 |
176 | 2032/09 | $0.42 | $0.52 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $156.58 |
177 | 2032/10 | $0.42 | $0.52 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $156.16 |
178 | 2032/11 | $0.42 | $0.52 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $155.74 |
179 | 2032/12 | $0.42 | $0.52 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $155.32 |
180 | 2033/01 | $0.42 | $0.52 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $154.90 |
181 | 2033/02 | $0.42 | $0.52 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $154.48 |
182 | 2033/03 | $0.42 | $0.51 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $154.06 |
183 | 2033/04 | $0.43 | $0.51 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $153.63 |
184 | 2033/05 | $0.43 | $0.51 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $153.21 |
185 | 2033/06 | $0.43 | $0.51 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $152.78 |
186 | 2033/07 | $0.43 | $0.51 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $152.35 |
187 | 2033/08 | $0.43 | $0.51 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $151.92 |
188 | 2033/09 | $0.43 | $0.51 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $151.48 |
189 | 2033/10 | $0.43 | $0.50 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $151.05 |
190 | 2033/11 | $0.44 | $0.50 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $150.62 |
191 | 2033/12 | $0.44 | $0.50 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $150.18 |
192 | 2034/01 | $0.44 | $0.50 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $149.74 |
193 | 2034/02 | $0.44 | $0.50 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $149.30 |
194 | 2034/03 | $0.44 | $0.50 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $148.86 |
195 | 2034/04 | $0.44 | $0.50 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $148.42 |
196 | 2034/05 | $0.44 | $0.49 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $147.97 |
197 | 2034/06 | $0.45 | $0.49 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $147.53 |
198 | 2034/07 | $0.45 | $0.49 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $147.08 |
199 | 2034/08 | $0.45 | $0.49 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $146.63 |
200 | 2034/09 | $0.45 | $0.49 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $146.18 |
201 | 2034/10 | $0.45 | $0.49 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $145.73 |
202 | 2034/11 | $0.45 | $0.49 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $145.28 |
203 | 2034/12 | $0.45 | $0.48 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $144.82 |
204 | 2035/01 | $0.46 | $0.48 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $144.37 |
205 | 2035/02 | $0.46 | $0.48 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $143.91 |
206 | 2035/03 | $0.46 | $0.48 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $143.45 |
207 | 2035/04 | $0.46 | $0.48 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $142.99 |
208 | 2035/05 | $0.46 | $0.48 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $142.53 |
209 | 2035/06 | $0.46 | $0.48 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $142.07 |
210 | 2035/07 | $0.47 | $0.47 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $141.60 |
211 | 2035/08 | $0.47 | $0.47 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $141.13 |
212 | 2035/09 | $0.47 | $0.47 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $140.67 |
213 | 2035/10 | $0.47 | $0.47 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $140.20 |
214 | 2035/11 | $0.47 | $0.47 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $139.73 |
215 | 2035/12 | $0.47 | $0.47 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $139.25 |
216 | 2036/01 | $0.47 | $0.46 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $138.78 |
217 | 2036/02 | $0.48 | $0.46 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $138.30 |
218 | 2036/03 | $0.48 | $0.46 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $137.82 |
219 | 2036/04 | $0.48 | $0.46 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $137.34 |
220 | 2036/05 | $0.48 | $0.46 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $136.86 |
221 | 2036/06 | $0.48 | $0.46 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $136.38 |
222 | 2036/07 | $0.48 | $0.45 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $135.90 |
223 | 2036/08 | $0.49 | $0.45 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $135.41 |
224 | 2036/09 | $0.49 | $0.45 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $134.92 |
225 | 2036/10 | $0.49 | $0.45 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $134.44 |
226 | 2036/11 | $0.49 | $0.45 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $133.94 |
227 | 2036/12 | $0.49 | $0.45 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $133.45 |
228 | 2037/01 | $0.49 | $0.44 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $132.96 |
229 | 2037/02 | $0.50 | $0.44 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $132.46 |
230 | 2037/03 | $0.50 | $0.44 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $131.97 |
231 | 2037/04 | $0.50 | $0.44 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $131.47 |
232 | 2037/05 | $0.50 | $0.44 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $130.97 |
233 | 2037/06 | $0.50 | $0.44 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $130.46 |
234 | 2037/07 | $0.50 | $0.43 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $129.96 |
235 | 2037/08 | $0.51 | $0.43 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $129.46 |
236 | 2037/09 | $0.51 | $0.43 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $128.95 |
237 | 2037/10 | $0.51 | $0.43 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $128.44 |
238 | 2037/11 | $0.51 | $0.43 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $127.93 |
239 | 2037/12 | $0.51 | $0.43 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $127.42 |
240 | 2038/01 | $0.51 | $0.42 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $126.90 |
241 | 2038/02 | $0.52 | $0.42 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $126.39 |
242 | 2038/03 | $0.52 | $0.42 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $125.87 |
243 | 2038/04 | $0.52 | $0.42 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $125.35 |
244 | 2038/05 | $0.52 | $0.42 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $124.83 |
245 | 2038/06 | $0.52 | $0.42 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $124.31 |
246 | 2038/07 | $0.52 | $0.41 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $123.78 |
247 | 2038/08 | $0.53 | $0.41 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $123.26 |
248 | 2038/09 | $0.53 | $0.41 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $122.73 |
249 | 2038/10 | $0.53 | $0.41 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $122.20 |
250 | 2038/11 | $0.53 | $0.41 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $121.67 |
251 | 2038/12 | $0.53 | $0.41 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $121.13 |
252 | 2039/01 | $0.53 | $0.40 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $120.60 |
253 | 2039/02 | $0.54 | $0.40 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $120.06 |
254 | 2039/03 | $0.54 | $0.40 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $119.52 |
255 | 2039/04 | $0.54 | $0.40 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $118.98 |
256 | 2039/05 | $0.54 | $0.40 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $118.44 |
257 | 2039/06 | $0.54 | $0.39 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $117.90 |
258 | 2039/07 | $0.55 | $0.39 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $117.35 |
259 | 2039/08 | $0.55 | $0.39 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $116.81 |
260 | 2039/09 | $0.55 | $0.39 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $116.26 |
261 | 2039/10 | $0.55 | $0.39 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $115.70 |
262 | 2039/11 | $0.55 | $0.39 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $115.15 |
263 | 2039/12 | $0.55 | $0.38 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $114.60 |
264 | 2040/01 | $0.56 | $0.38 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $114.04 |
265 | 2040/02 | $0.56 | $0.38 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $113.48 |
266 | 2040/03 | $0.56 | $0.38 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $112.92 |
267 | 2040/04 | $0.56 | $0.38 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $112.36 |
268 | 2040/05 | $0.56 | $0.37 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $111.79 |
269 | 2040/06 | $0.57 | $0.37 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $111.23 |
270 | 2040/07 | $0.57 | $0.37 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $110.66 |
271 | 2040/08 | $0.57 | $0.37 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $110.09 |
272 | 2040/09 | $0.57 | $0.37 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $109.52 |
273 | 2040/10 | $0.57 | $0.37 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $108.95 |
274 | 2040/11 | $0.58 | $0.36 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $108.37 |
275 | 2040/12 | $0.58 | $0.36 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $107.79 |
276 | 2041/01 | $0.58 | $0.36 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $107.21 |
277 | 2041/02 | $0.58 | $0.36 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $106.63 |
278 | 2041/03 | $0.58 | $0.36 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $106.05 |
279 | 2041/04 | $0.59 | $0.35 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $105.46 |
280 | 2041/05 | $0.59 | $0.35 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $104.88 |
281 | 2041/06 | $0.59 | $0.35 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $104.29 |
282 | 2041/07 | $0.59 | $0.35 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $103.70 |
283 | 2041/08 | $0.59 | $0.35 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $103.10 |
284 | 2041/09 | $0.60 | $0.34 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $102.51 |
285 | 2041/10 | $0.60 | $0.34 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $101.91 |
286 | 2041/11 | $0.60 | $0.34 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $101.31 |
287 | 2041/12 | $0.60 | $0.34 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $100.71 |
288 | 2042/01 | $0.60 | $0.34 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $100.11 |
289 | 2042/02 | $0.60 | $0.33 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $99.50 |
290 | 2042/03 | $0.61 | $0.33 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $98.90 |
291 | 2042/04 | $0.61 | $0.33 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $98.29 |
292 | 2042/05 | $0.61 | $0.33 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $97.68 |
293 | 2042/06 | $0.61 | $0.33 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $97.06 |
294 | 2042/07 | $0.62 | $0.32 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $96.45 |
295 | 2042/08 | $0.62 | $0.32 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $95.83 |
296 | 2042/09 | $0.62 | $0.32 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $95.21 |
297 | 2042/10 | $0.62 | $0.32 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $94.59 |
298 | 2042/11 | $0.62 | $0.32 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $93.97 |
299 | 2042/12 | $0.63 | $0.31 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $93.34 |
300 | 2043/01 | $0.63 | $0.31 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $92.71 |
301 | 2043/02 | $0.63 | $0.31 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $92.08 |
302 | 2043/03 | $0.63 | $0.31 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $91.45 |
303 | 2043/04 | $0.63 | $0.30 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $90.82 |
304 | 2043/05 | $0.64 | $0.30 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $90.18 |
305 | 2043/06 | $0.64 | $0.30 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $89.54 |
306 | 2043/07 | $0.64 | $0.30 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $88.90 |
307 | 2043/08 | $0.64 | $0.30 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $88.26 |
308 | 2043/09 | $0.64 | $0.29 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $87.62 |
309 | 2043/10 | $0.65 | $0.29 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $86.97 |
310 | 2043/11 | $0.65 | $0.29 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $86.32 |
311 | 2043/12 | $0.65 | $0.29 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $85.67 |
312 | 2044/01 | $0.65 | $0.29 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $85.02 |
313 | 2044/02 | $0.66 | $0.28 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $84.36 |
314 | 2044/03 | $0.66 | $0.28 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $83.71 |
315 | 2044/04 | $0.66 | $0.28 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $83.05 |
316 | 2044/05 | $0.66 | $0.28 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $82.38 |
317 | 2044/06 | $0.66 | $0.27 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $81.72 |
318 | 2044/07 | $0.67 | $0.27 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $81.05 |
319 | 2044/08 | $0.67 | $0.27 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $80.38 |
320 | 2044/09 | $0.67 | $0.27 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $79.71 |
321 | 2044/10 | $0.67 | $0.27 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $79.04 |
322 | 2044/11 | $0.68 | $0.26 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $78.37 |
323 | 2044/12 | $0.68 | $0.26 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $77.69 |
324 | 2045/01 | $0.68 | $0.26 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $77.01 |
325 | 2045/02 | $0.68 | $0.26 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $76.33 |
326 | 2045/03 | $0.68 | $0.25 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $75.64 |
327 | 2045/04 | $0.69 | $0.25 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $74.96 |
328 | 2045/05 | $0.69 | $0.25 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $74.27 |
329 | 2045/06 | $0.69 | $0.25 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $73.58 |
330 | 2045/07 | $0.69 | $0.25 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $72.88 |
331 | 2045/08 | $0.70 | $0.24 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $72.19 |
332 | 2045/09 | $0.70 | $0.24 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $71.49 |
333 | 2045/10 | $0.70 | $0.24 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $70.79 |
334 | 2045/11 | $0.70 | $0.24 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $70.09 |
335 | 2045/12 | $0.71 | $0.23 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $69.38 |
336 | 2046/01 | $0.71 | $0.23 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $68.67 |
337 | 2046/02 | $0.71 | $0.23 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $67.96 |
338 | 2046/03 | $0.71 | $0.23 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $67.25 |
339 | 2046/04 | $0.71 | $0.22 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $66.54 |
340 | 2046/05 | $0.72 | $0.22 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $65.82 |
341 | 2046/06 | $0.72 | $0.22 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $65.10 |
342 | 2046/07 | $0.72 | $0.22 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $64.38 |
343 | 2046/08 | $0.72 | $0.21 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $63.65 |
344 | 2046/09 | $0.73 | $0.21 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $62.93 |
345 | 2046/10 | $0.73 | $0.21 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $62.20 |
346 | 2046/11 | $0.73 | $0.21 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $61.47 |
347 | 2046/12 | $0.73 | $0.20 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $60.73 |
348 | 2047/01 | $0.74 | $0.20 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $60.00 |
349 | 2047/02 | $0.74 | $0.20 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $59.26 |
350 | 2047/03 | $0.74 | $0.20 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $58.52 |
351 | 2047/04 | $0.74 | $0.20 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $57.77 |
352 | 2047/05 | $0.75 | $0.19 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $57.03 |
353 | 2047/06 | $0.75 | $0.19 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $56.28 |
354 | 2047/07 | $0.75 | $0.19 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $55.53 |
355 | 2047/08 | $0.75 | $0.19 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $54.78 |
356 | 2047/09 | $0.76 | $0.18 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $54.02 |
357 | 2047/10 | $0.76 | $0.18 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $53.26 |
358 | 2047/11 | $0.76 | $0.18 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $52.50 |
359 | 2047/12 | $0.76 | $0.17 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $51.74 |
360 | 2048/01 | $0.77 | $0.17 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $50.97 |
361 | 2048/02 | $0.77 | $0.17 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $50.20 |
362 | 2048/03 | $0.77 | $0.17 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $49.43 |
363 | 2048/04 | $0.77 | $0.16 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $48.66 |
364 | 2048/05 | $0.78 | $0.16 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $47.88 |
365 | 2048/06 | $0.78 | $0.16 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $47.10 |
366 | 2048/07 | $0.78 | $0.16 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $46.32 |
367 | 2048/08 | $0.78 | $0.15 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $45.53 |
368 | 2048/09 | $0.79 | $0.15 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $44.75 |
369 | 2048/10 | $0.79 | $0.15 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $43.96 |
370 | 2048/11 | $0.79 | $0.15 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $43.17 |
371 | 2048/12 | $0.79 | $0.14 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $42.37 |
372 | 2049/01 | $0.80 | $0.14 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $41.57 |
373 | 2049/02 | $0.80 | $0.14 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $40.77 |
374 | 2049/03 | $0.80 | $0.14 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $39.97 |
375 | 2049/04 | $0.81 | $0.13 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $39.16 |
376 | 2049/05 | $0.81 | $0.13 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $38.36 |
377 | 2049/06 | $0.81 | $0.13 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $37.55 |
378 | 2049/07 | $0.81 | $0.13 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $36.73 |
379 | 2049/08 | $0.82 | $0.12 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $35.92 |
380 | 2049/09 | $0.82 | $0.12 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $35.10 |
381 | 2049/10 | $0.82 | $0.12 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $34.28 |
382 | 2049/11 | $0.82 | $0.11 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $33.45 |
383 | 2049/12 | $0.83 | $0.11 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $32.62 |
384 | 2050/01 | $0.83 | $0.11 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $31.79 |
385 | 2050/02 | $0.83 | $0.11 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $30.96 |
386 | 2050/03 | $0.84 | $0.10 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $30.13 |
387 | 2050/04 | $0.84 | $0.10 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $29.29 |
388 | 2050/05 | $0.84 | $0.10 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $28.45 |
389 | 2050/06 | $0.84 | $0.09 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $27.60 |
390 | 2050/07 | $0.85 | $0.09 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $26.76 |
391 | 2050/08 | $0.85 | $0.09 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $25.91 |
392 | 2050/09 | $0.85 | $0.09 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $25.05 |
393 | 2050/10 | $0.86 | $0.08 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $24.20 |
394 | 2050/11 | $0.86 | $0.08 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $23.34 |
395 | 2050/12 | $0.86 | $0.08 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $22.48 |
396 | 2051/01 | $0.86 | $0.07 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $21.62 |
397 | 2051/02 | $0.87 | $0.07 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $20.75 |
398 | 2051/03 | $0.87 | $0.07 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $19.88 |
399 | 2051/04 | $0.87 | $0.07 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $19.01 |
400 | 2051/05 | $0.88 | $0.06 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $18.13 |
401 | 2051/06 | $0.88 | $0.06 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $17.25 |
402 | 2051/07 | $0.88 | $0.06 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $16.37 |
403 | 2051/08 | $0.88 | $0.05 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $15.49 |
404 | 2051/09 | $0.89 | $0.05 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $14.60 |
405 | 2051/10 | $0.89 | $0.05 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $13.71 |
406 | 2051/11 | $0.89 | $0.05 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $12.82 |
407 | 2051/12 | $0.90 | $0.04 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $11.92 |
408 | 2052/01 | $0.90 | $0.04 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $11.02 |
409 | 2052/02 | $0.90 | $0.04 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $10.12 |
410 | 2052/03 | $0.90 | $0.03 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $9.22 |
411 | 2052/04 | $0.91 | $0.03 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $8.31 |
412 | 2052/05 | $0.91 | $0.03 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $7.40 |
413 | 2052/06 | $0.91 | $0.02 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $6.48 |
414 | 2052/07 | $0.92 | $0.02 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $5.57 |
415 | 2052/08 | $0.92 | $0.02 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $4.65 |
416 | 2052/09 | $0.92 | $0.02 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $3.72 |
417 | 2052/10 | $0.93 | $0.01 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $2.80 |
418 | 2052/11 | $0.93 | $0.01 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $1.87 |
419 | 2052/12 | $0.93 | $0.01 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $0.94 |
420 | 2053/01 | $0.94 | $0.00 | $0.00 | $1,850,720.67 | $125.00 | $1,850,846.61 | $0.00 |
Totals | $212.00 | $182.25 | $0.00 | $777,302,680.00 | $52,500.00 | $777,355,574.25 |
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.