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 $236.00 at 4% interest rate for a $144,236.00 home, you need to have a monthly payment of $1,851,154.79. You will make a total of 360 payments and you will pay off your mortgage on 2049/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $28.38 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 | $0.91 | 4% | 600 months | $144,546.16 | $310.16 |
| 50 years | Bi-Weekly | $0.46 | 4% | 512 months | $144,491.93 | $255.93 |
| 45 years | Monthly | $0.94 | 4% | 540 months | $144,509.23 | $273.23 |
| 45 years | Bi-Weekly | $0.47 | 4% | 461 months | $144,461.85 | $225.85 |
| 40 years | Monthly | $0.99 | 4% | 480 months | $144,473.44 | $237.44 |
| 40 years | Bi-Weekly | $0.50 | 4% | 409 months | $144,432.68 | $196.68 |
| 35 years | Monthly | $1.04 | 4% | 420 months | $144,438.88 | $202.88 |
| 35 years | Bi-Weekly | $0.52 | 4% | 358 months | $144,404.46 | $168.46 |
| 30 years | Monthly | $1.13 | 4% | 360 months | $144,405.61 | $169.61 |
| 30 years | Bi-Weekly | $0.57 | 4% | 307 months | $144,377.23 | $141.23 |
| 25 years | Monthly | $1.25 | 4% | 300 months | $144,373.71 | $137.71 |
| 25 years | Bi-Weekly | $0.63 | 4% | 256 months | $144,351.02 | $115.02 |
| 20 years | Monthly | $1.43 | 4% | 240 months | $144,343.23 | $107.23 |
| 20 years | Bi-Weekly | $0.72 | 4% | 205 months | $144,325.88 | $89.88 |
| 15 years | Monthly | $1.75 | 4% | 180 months | $144,314.22 | $78.22 |
| 15 years | Bi-Weekly | $0.88 | 4% | 154 months | $144,301.83 | $65.83 |
| 10 years | Monthly | $2.39 | 4% | 120 months | $144,286.73 | $50.73 |
| 10 years | Bi-Weekly | $1.20 | 4% | 103 months | $144,278.89 | $42.89 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2019/03 | $0.34 | $0.79 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $235.66 |
| 2 | 2019/04 | $0.34 | $0.79 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $235.32 |
| 3 | 2019/05 | $0.34 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $234.98 |
| 4 | 2019/06 | $0.34 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $234.63 |
| 5 | 2019/07 | $0.34 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $234.29 |
| 6 | 2019/08 | $0.35 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $233.94 |
| 7 | 2019/09 | $0.35 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $233.60 |
| 8 | 2019/10 | $0.35 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $233.25 |
| 9 | 2019/11 | $0.35 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $232.90 |
| 10 | 2019/12 | $0.35 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $232.55 |
| 11 | 2020/01 | $0.35 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $232.20 |
| 12 | 2020/02 | $0.35 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $231.84 |
| 13 | 2020/03 | $0.35 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $231.49 |
| 14 | 2020/04 | $0.36 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $231.14 |
| 15 | 2020/05 | $0.36 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $230.78 |
| 16 | 2020/06 | $0.36 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $230.42 |
| 17 | 2020/07 | $0.36 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $230.06 |
| 18 | 2020/08 | $0.36 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $229.70 |
| 19 | 2020/09 | $0.36 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $229.34 |
| 20 | 2020/10 | $0.36 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $228.98 |
| 21 | 2020/11 | $0.36 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $228.62 |
| 22 | 2020/12 | $0.36 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $228.25 |
| 23 | 2021/01 | $0.37 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $227.89 |
| 24 | 2021/02 | $0.37 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $227.52 |
| 25 | 2021/03 | $0.37 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $227.15 |
| 26 | 2021/04 | $0.37 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $226.78 |
| 27 | 2021/05 | $0.37 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $226.41 |
| 28 | 2021/06 | $0.37 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $226.04 |
| 29 | 2021/07 | $0.37 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $225.66 |
| 30 | 2021/08 | $0.37 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $225.29 |
| 31 | 2021/09 | $0.38 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $224.91 |
| 32 | 2021/10 | $0.38 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $224.54 |
| 33 | 2021/11 | $0.38 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $224.16 |
| 34 | 2021/12 | $0.38 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $223.78 |
| 35 | 2022/01 | $0.38 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $223.40 |
| 36 | 2022/02 | $0.38 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $223.02 |
| 37 | 2022/03 | $0.38 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $222.63 |
| 38 | 2022/04 | $0.38 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $222.25 |
| 39 | 2022/05 | $0.39 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $221.86 |
| 40 | 2022/06 | $0.39 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $221.48 |
| 41 | 2022/07 | $0.39 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $221.09 |
| 42 | 2022/08 | $0.39 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $220.70 |
| 43 | 2022/09 | $0.39 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $220.31 |
| 44 | 2022/10 | $0.39 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $219.91 |
| 45 | 2022/11 | $0.39 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $219.52 |
| 46 | 2022/12 | $0.39 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $219.13 |
| 47 | 2023/01 | $0.40 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $218.73 |
| 48 | 2023/02 | $0.40 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $218.33 |
| 49 | 2023/03 | $0.40 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $217.93 |
| 50 | 2023/04 | $0.40 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $217.53 |
| 51 | 2023/05 | $0.40 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $217.13 |
| 52 | 2023/06 | $0.40 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $216.73 |
| 53 | 2023/07 | $0.40 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $216.32 |
| 54 | 2023/08 | $0.41 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $215.92 |
| 55 | 2023/09 | $0.41 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $215.51 |
| 56 | 2023/10 | $0.41 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $215.10 |
| 57 | 2023/11 | $0.41 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $214.69 |
| 58 | 2023/12 | $0.41 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $214.28 |
| 59 | 2024/01 | $0.41 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $213.87 |
| 60 | 2024/02 | $0.41 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $213.46 |
| 61 | 2024/03 | $0.42 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $213.04 |
| 62 | 2024/04 | $0.42 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $212.62 |
| 63 | 2024/05 | $0.42 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $212.21 |
| 64 | 2024/06 | $0.42 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $211.79 |
| 65 | 2024/07 | $0.42 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $211.37 |
| 66 | 2024/08 | $0.42 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $210.94 |
| 67 | 2024/09 | $0.42 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $210.52 |
| 68 | 2024/10 | $0.42 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $210.10 |
| 69 | 2024/11 | $0.43 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $209.67 |
| 70 | 2024/12 | $0.43 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $209.24 |
| 71 | 2025/01 | $0.43 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $208.81 |
| 72 | 2025/02 | $0.43 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $208.38 |
| 73 | 2025/03 | $0.43 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $207.95 |
| 74 | 2025/04 | $0.43 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $207.52 |
| 75 | 2025/05 | $0.43 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $207.08 |
| 76 | 2025/06 | $0.44 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $206.64 |
| 77 | 2025/07 | $0.44 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $206.21 |
| 78 | 2025/08 | $0.44 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $205.77 |
| 79 | 2025/09 | $0.44 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $205.33 |
| 80 | 2025/10 | $0.44 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $204.88 |
| 81 | 2025/11 | $0.44 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $204.44 |
| 82 | 2025/12 | $0.45 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $204.00 |
| 83 | 2026/01 | $0.45 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $203.55 |
| 84 | 2026/02 | $0.45 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $203.10 |
| 85 | 2026/03 | $0.45 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $202.65 |
| 86 | 2026/04 | $0.45 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $202.20 |
| 87 | 2026/05 | $0.45 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $201.75 |
| 88 | 2026/06 | $0.45 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $201.29 |
| 89 | 2026/07 | $0.46 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $200.84 |
| 90 | 2026/08 | $0.46 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $200.38 |
| 91 | 2026/09 | $0.46 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $199.92 |
| 92 | 2026/10 | $0.46 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $199.46 |
| 93 | 2026/11 | $0.46 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $199.00 |
| 94 | 2026/12 | $0.46 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $198.54 |
| 95 | 2027/01 | $0.46 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $198.07 |
| 96 | 2027/02 | $0.47 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $197.60 |
| 97 | 2027/03 | $0.47 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $197.14 |
| 98 | 2027/04 | $0.47 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $196.67 |
| 99 | 2027/05 | $0.47 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $196.20 |
| 100 | 2027/06 | $0.47 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $195.72 |
| 101 | 2027/07 | $0.47 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $195.25 |
| 102 | 2027/08 | $0.48 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $194.77 |
| 103 | 2027/09 | $0.48 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $194.29 |
| 104 | 2027/10 | $0.48 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $193.82 |
| 105 | 2027/11 | $0.48 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $193.34 |
| 106 | 2027/12 | $0.48 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $192.85 |
| 107 | 2028/01 | $0.48 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $192.37 |
| 108 | 2028/02 | $0.49 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $191.88 |
| 109 | 2028/03 | $0.49 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $191.40 |
| 110 | 2028/04 | $0.49 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $190.91 |
| 111 | 2028/05 | $0.49 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $190.42 |
| 112 | 2028/06 | $0.49 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $189.93 |
| 113 | 2028/07 | $0.49 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $189.43 |
| 114 | 2028/08 | $0.50 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $188.94 |
| 115 | 2028/09 | $0.50 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $188.44 |
| 116 | 2028/10 | $0.50 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $187.94 |
| 117 | 2028/11 | $0.50 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $187.44 |
| 118 | 2028/12 | $0.50 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $186.94 |
| 119 | 2029/01 | $0.50 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $186.44 |
| 120 | 2029/02 | $0.51 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $185.93 |
| 121 | 2029/03 | $0.51 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $185.42 |
| 122 | 2029/04 | $0.51 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $184.91 |
| 123 | 2029/05 | $0.51 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $184.40 |
| 124 | 2029/06 | $0.51 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $183.89 |
| 125 | 2029/07 | $0.51 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $183.38 |
| 126 | 2029/08 | $0.52 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $182.86 |
| 127 | 2029/09 | $0.52 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $182.35 |
| 128 | 2029/10 | $0.52 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $181.83 |
| 129 | 2029/11 | $0.52 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $181.31 |
| 130 | 2029/12 | $0.52 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $180.78 |
| 131 | 2030/01 | $0.52 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $180.26 |
| 132 | 2030/02 | $0.53 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $179.73 |
| 133 | 2030/03 | $0.53 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $179.21 |
| 134 | 2030/04 | $0.53 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $178.68 |
| 135 | 2030/05 | $0.53 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $178.15 |
| 136 | 2030/06 | $0.53 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $177.61 |
| 137 | 2030/07 | $0.53 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $177.08 |
| 138 | 2030/08 | $0.54 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $176.54 |
| 139 | 2030/09 | $0.54 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $176.00 |
| 140 | 2030/10 | $0.54 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $175.46 |
| 141 | 2030/11 | $0.54 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $174.92 |
| 142 | 2030/12 | $0.54 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $174.38 |
| 143 | 2031/01 | $0.55 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $173.83 |
| 144 | 2031/02 | $0.55 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $173.29 |
| 145 | 2031/03 | $0.55 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $172.74 |
| 146 | 2031/04 | $0.55 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $172.19 |
| 147 | 2031/05 | $0.55 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $171.63 |
| 148 | 2031/06 | $0.55 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $171.08 |
| 149 | 2031/07 | $0.56 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $170.52 |
| 150 | 2031/08 | $0.56 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $169.96 |
| 151 | 2031/09 | $0.56 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $169.40 |
| 152 | 2031/10 | $0.56 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $168.84 |
| 153 | 2031/11 | $0.56 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $168.28 |
| 154 | 2031/12 | $0.57 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $167.71 |
| 155 | 2032/01 | $0.57 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $167.14 |
| 156 | 2032/02 | $0.57 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $166.57 |
| 157 | 2032/03 | $0.57 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $166.00 |
| 158 | 2032/04 | $0.57 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $165.43 |
| 159 | 2032/05 | $0.58 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $164.85 |
| 160 | 2032/06 | $0.58 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $164.28 |
| 161 | 2032/07 | $0.58 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $163.70 |
| 162 | 2032/08 | $0.58 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $163.12 |
| 163 | 2032/09 | $0.58 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $162.53 |
| 164 | 2032/10 | $0.58 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $161.95 |
| 165 | 2032/11 | $0.59 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $161.36 |
| 166 | 2032/12 | $0.59 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $160.77 |
| 167 | 2033/01 | $0.59 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $160.18 |
| 168 | 2033/02 | $0.59 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $159.59 |
| 169 | 2033/03 | $0.59 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $159.00 |
| 170 | 2033/04 | $0.60 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $158.40 |
| 171 | 2033/05 | $0.60 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $157.80 |
| 172 | 2033/06 | $0.60 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $157.20 |
| 173 | 2033/07 | $0.60 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $156.60 |
| 174 | 2033/08 | $0.60 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $155.99 |
| 175 | 2033/09 | $0.61 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $155.39 |
| 176 | 2033/10 | $0.61 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $154.78 |
| 177 | 2033/11 | $0.61 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $154.17 |
| 178 | 2033/12 | $0.61 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $153.55 |
| 179 | 2034/01 | $0.61 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $152.94 |
| 180 | 2034/02 | $0.62 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $152.32 |
| 181 | 2034/03 | $0.62 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $151.70 |
| 182 | 2034/04 | $0.62 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $151.08 |
| 183 | 2034/05 | $0.62 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $150.46 |
| 184 | 2034/06 | $0.63 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $149.83 |
| 185 | 2034/07 | $0.63 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $149.21 |
| 186 | 2034/08 | $0.63 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $148.58 |
| 187 | 2034/09 | $0.63 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $147.94 |
| 188 | 2034/10 | $0.63 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $147.31 |
| 189 | 2034/11 | $0.64 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $146.68 |
| 190 | 2034/12 | $0.64 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $146.04 |
| 191 | 2035/01 | $0.64 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $145.40 |
| 192 | 2035/02 | $0.64 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $144.76 |
| 193 | 2035/03 | $0.64 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $144.11 |
| 194 | 2035/04 | $0.65 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $143.47 |
| 195 | 2035/05 | $0.65 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $142.82 |
| 196 | 2035/06 | $0.65 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $142.17 |
| 197 | 2035/07 | $0.65 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $141.51 |
| 198 | 2035/08 | $0.65 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $140.86 |
| 199 | 2035/09 | $0.66 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $140.20 |
| 200 | 2035/10 | $0.66 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $139.54 |
| 201 | 2035/11 | $0.66 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $138.88 |
| 202 | 2035/12 | $0.66 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $138.22 |
| 203 | 2036/01 | $0.67 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $137.55 |
| 204 | 2036/02 | $0.67 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $136.88 |
| 205 | 2036/03 | $0.67 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $136.21 |
| 206 | 2036/04 | $0.67 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $135.54 |
| 207 | 2036/05 | $0.67 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $134.86 |
| 208 | 2036/06 | $0.68 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $134.19 |
| 209 | 2036/07 | $0.68 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $133.51 |
| 210 | 2036/08 | $0.68 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $132.83 |
| 211 | 2036/09 | $0.68 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $132.14 |
| 212 | 2036/10 | $0.69 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $131.46 |
| 213 | 2036/11 | $0.69 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $130.77 |
| 214 | 2036/12 | $0.69 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $130.08 |
| 215 | 2037/01 | $0.69 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $129.38 |
| 216 | 2037/02 | $0.70 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $128.69 |
| 217 | 2037/03 | $0.70 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $127.99 |
| 218 | 2037/04 | $0.70 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $127.29 |
| 219 | 2037/05 | $0.70 | $0.42 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $126.59 |
| 220 | 2037/06 | $0.70 | $0.42 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $125.88 |
| 221 | 2037/07 | $0.71 | $0.42 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $125.18 |
| 222 | 2037/08 | $0.71 | $0.42 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $124.47 |
| 223 | 2037/09 | $0.71 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $123.75 |
| 224 | 2037/10 | $0.71 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $123.04 |
| 225 | 2037/11 | $0.72 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $122.32 |
| 226 | 2037/12 | $0.72 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $121.61 |
| 227 | 2038/01 | $0.72 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $120.88 |
| 228 | 2038/02 | $0.72 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $120.16 |
| 229 | 2038/03 | $0.73 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $119.43 |
| 230 | 2038/04 | $0.73 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $118.71 |
| 231 | 2038/05 | $0.73 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $117.97 |
| 232 | 2038/06 | $0.73 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $117.24 |
| 233 | 2038/07 | $0.74 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $116.50 |
| 234 | 2038/08 | $0.74 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $115.77 |
| 235 | 2038/09 | $0.74 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $115.03 |
| 236 | 2038/10 | $0.74 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $114.28 |
| 237 | 2038/11 | $0.75 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $113.54 |
| 238 | 2038/12 | $0.75 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $112.79 |
| 239 | 2039/01 | $0.75 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $112.04 |
| 240 | 2039/02 | $0.75 | $0.37 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $111.28 |
| 241 | 2039/03 | $0.76 | $0.37 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $110.53 |
| 242 | 2039/04 | $0.76 | $0.37 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $109.77 |
| 243 | 2039/05 | $0.76 | $0.37 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $109.01 |
| 244 | 2039/06 | $0.76 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $108.25 |
| 245 | 2039/07 | $0.77 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $107.48 |
| 246 | 2039/08 | $0.77 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $106.71 |
| 247 | 2039/09 | $0.77 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $105.94 |
| 248 | 2039/10 | $0.77 | $0.35 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $105.17 |
| 249 | 2039/11 | $0.78 | $0.35 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $104.39 |
| 250 | 2039/12 | $0.78 | $0.35 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $103.61 |
| 251 | 2040/01 | $0.78 | $0.35 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $102.83 |
| 252 | 2040/02 | $0.78 | $0.34 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $102.05 |
| 253 | 2040/03 | $0.79 | $0.34 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $101.26 |
| 254 | 2040/04 | $0.79 | $0.34 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $100.47 |
| 255 | 2040/05 | $0.79 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $99.68 |
| 256 | 2040/06 | $0.79 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $98.89 |
| 257 | 2040/07 | $0.80 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $98.09 |
| 258 | 2040/08 | $0.80 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $97.29 |
| 259 | 2040/09 | $0.80 | $0.32 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $96.49 |
| 260 | 2040/10 | $0.81 | $0.32 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $95.68 |
| 261 | 2040/11 | $0.81 | $0.32 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $94.87 |
| 262 | 2040/12 | $0.81 | $0.32 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $94.06 |
| 263 | 2041/01 | $0.81 | $0.31 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $93.25 |
| 264 | 2041/02 | $0.82 | $0.31 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $92.43 |
| 265 | 2041/03 | $0.82 | $0.31 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $91.62 |
| 266 | 2041/04 | $0.82 | $0.31 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $90.79 |
| 267 | 2041/05 | $0.82 | $0.30 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $89.97 |
| 268 | 2041/06 | $0.83 | $0.30 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $89.14 |
| 269 | 2041/07 | $0.83 | $0.30 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $88.31 |
| 270 | 2041/08 | $0.83 | $0.29 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $87.48 |
| 271 | 2041/09 | $0.84 | $0.29 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $86.65 |
| 272 | 2041/10 | $0.84 | $0.29 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $85.81 |
| 273 | 2041/11 | $0.84 | $0.29 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $84.97 |
| 274 | 2041/12 | $0.84 | $0.28 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $84.12 |
| 275 | 2042/01 | $0.85 | $0.28 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $83.28 |
| 276 | 2042/02 | $0.85 | $0.28 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $82.43 |
| 277 | 2042/03 | $0.85 | $0.27 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $81.58 |
| 278 | 2042/04 | $0.85 | $0.27 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $80.72 |
| 279 | 2042/05 | $0.86 | $0.27 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $79.86 |
| 280 | 2042/06 | $0.86 | $0.27 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $79.00 |
| 281 | 2042/07 | $0.86 | $0.26 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $78.14 |
| 282 | 2042/08 | $0.87 | $0.26 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $77.27 |
| 283 | 2042/09 | $0.87 | $0.26 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $76.41 |
| 284 | 2042/10 | $0.87 | $0.25 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $75.53 |
| 285 | 2042/11 | $0.87 | $0.25 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $74.66 |
| 286 | 2042/12 | $0.88 | $0.25 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $73.78 |
| 287 | 2043/01 | $0.88 | $0.25 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $72.90 |
| 288 | 2043/02 | $0.88 | $0.24 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $72.02 |
| 289 | 2043/03 | $0.89 | $0.24 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $71.13 |
| 290 | 2043/04 | $0.89 | $0.24 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $70.24 |
| 291 | 2043/05 | $0.89 | $0.23 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $69.35 |
| 292 | 2043/06 | $0.90 | $0.23 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $68.45 |
| 293 | 2043/07 | $0.90 | $0.23 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $67.55 |
| 294 | 2043/08 | $0.90 | $0.23 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $66.65 |
| 295 | 2043/09 | $0.90 | $0.22 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $65.75 |
| 296 | 2043/10 | $0.91 | $0.22 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $64.84 |
| 297 | 2043/11 | $0.91 | $0.22 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $63.93 |
| 298 | 2043/12 | $0.91 | $0.21 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $63.02 |
| 299 | 2044/01 | $0.92 | $0.21 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $62.10 |
| 300 | 2044/02 | $0.92 | $0.21 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $61.18 |
| 301 | 2044/03 | $0.92 | $0.20 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $60.26 |
| 302 | 2044/04 | $0.93 | $0.20 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $59.33 |
| 303 | 2044/05 | $0.93 | $0.20 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $58.40 |
| 304 | 2044/06 | $0.93 | $0.19 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $57.47 |
| 305 | 2044/07 | $0.94 | $0.19 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $56.53 |
| 306 | 2044/08 | $0.94 | $0.19 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $55.60 |
| 307 | 2044/09 | $0.94 | $0.19 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $54.65 |
| 308 | 2044/10 | $0.94 | $0.18 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $53.71 |
| 309 | 2044/11 | $0.95 | $0.18 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $52.76 |
| 310 | 2044/12 | $0.95 | $0.18 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $51.81 |
| 311 | 2045/01 | $0.95 | $0.17 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $50.86 |
| 312 | 2045/02 | $0.96 | $0.17 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $49.90 |
| 313 | 2045/03 | $0.96 | $0.17 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $48.94 |
| 314 | 2045/04 | $0.96 | $0.16 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $47.98 |
| 315 | 2045/05 | $0.97 | $0.16 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $47.01 |
| 316 | 2045/06 | $0.97 | $0.16 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $46.04 |
| 317 | 2045/07 | $0.97 | $0.15 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $45.07 |
| 318 | 2045/08 | $0.98 | $0.15 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $44.09 |
| 319 | 2045/09 | $0.98 | $0.15 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $43.11 |
| 320 | 2045/10 | $0.98 | $0.14 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $42.13 |
| 321 | 2045/11 | $0.99 | $0.14 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $41.14 |
| 322 | 2045/12 | $0.99 | $0.14 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $40.15 |
| 323 | 2046/01 | $0.99 | $0.13 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $39.16 |
| 324 | 2046/02 | $1.00 | $0.13 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $38.16 |
| 325 | 2046/03 | $1.00 | $0.13 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $37.16 |
| 326 | 2046/04 | $1.00 | $0.12 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $36.16 |
| 327 | 2046/05 | $1.01 | $0.12 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $35.15 |
| 328 | 2046/06 | $1.01 | $0.12 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $34.14 |
| 329 | 2046/07 | $1.01 | $0.11 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $33.13 |
| 330 | 2046/08 | $1.02 | $0.11 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $32.12 |
| 331 | 2046/09 | $1.02 | $0.11 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $31.10 |
| 332 | 2046/10 | $1.02 | $0.10 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $30.07 |
| 333 | 2046/11 | $1.03 | $0.10 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $29.05 |
| 334 | 2046/12 | $1.03 | $0.10 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $28.02 |
| 335 | 2047/01 | $1.03 | $0.09 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $26.98 |
| 336 | 2047/02 | $1.04 | $0.09 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $25.95 |
| 337 | 2047/03 | $1.04 | $0.09 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $24.91 |
| 338 | 2047/04 | $1.04 | $0.08 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $23.86 |
| 339 | 2047/05 | $1.05 | $0.08 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $22.81 |
| 340 | 2047/06 | $1.05 | $0.08 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $21.76 |
| 341 | 2047/07 | $1.05 | $0.07 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $20.71 |
| 342 | 2047/08 | $1.06 | $0.07 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $19.65 |
| 343 | 2047/09 | $1.06 | $0.07 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $18.59 |
| 344 | 2047/10 | $1.06 | $0.06 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $17.53 |
| 345 | 2047/11 | $1.07 | $0.06 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $16.46 |
| 346 | 2047/12 | $1.07 | $0.05 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $15.39 |
| 347 | 2048/01 | $1.08 | $0.05 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $14.31 |
| 348 | 2048/02 | $1.08 | $0.05 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $13.23 |
| 349 | 2048/03 | $1.08 | $0.04 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $12.15 |
| 350 | 2048/04 | $1.09 | $0.04 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $11.06 |
| 351 | 2048/05 | $1.09 | $0.04 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $9.97 |
| 352 | 2048/06 | $1.09 | $0.03 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $8.88 |
| 353 | 2048/07 | $1.10 | $0.03 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $7.78 |
| 354 | 2048/08 | $1.10 | $0.03 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $6.68 |
| 355 | 2048/09 | $1.10 | $0.02 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $5.58 |
| 356 | 2048/10 | $1.11 | $0.02 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $4.47 |
| 357 | 2048/11 | $1.11 | $0.01 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $3.36 |
| 358 | 2048/12 | $1.12 | $0.01 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $2.24 |
| 359 | 2049/01 | $1.12 | $0.01 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $1.12 |
| 360 | 2049/02 | $1.12 | $0.00 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.79 | $0.00 |
| Totals | $236.00 | $169.61 | $0.00 | $666,370,320.00 | $45,000.00 | $666,415,725.61 |
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.