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 $236.00 at 4% interest rate for a $144,236.00 home, you need to have a monthly payment of $1,851,154.71. You will make a total of 420 payments and you will pay off your mortgage on 2054/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $34.42 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 | $0.26 | $0.79 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $235.74 |
| 2 | 2019/04 | $0.26 | $0.79 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $235.48 |
| 3 | 2019/05 | $0.26 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $235.22 |
| 4 | 2019/06 | $0.26 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $234.96 |
| 5 | 2019/07 | $0.26 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $234.70 |
| 6 | 2019/08 | $0.26 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $234.44 |
| 7 | 2019/09 | $0.26 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $234.17 |
| 8 | 2019/10 | $0.26 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $233.91 |
| 9 | 2019/11 | $0.27 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $233.64 |
| 10 | 2019/12 | $0.27 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $233.38 |
| 11 | 2020/01 | $0.27 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $233.11 |
| 12 | 2020/02 | $0.27 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $232.84 |
| 13 | 2020/03 | $0.27 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $232.57 |
| 14 | 2020/04 | $0.27 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $232.30 |
| 15 | 2020/05 | $0.27 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $232.03 |
| 16 | 2020/06 | $0.27 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $231.76 |
| 17 | 2020/07 | $0.27 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $231.49 |
| 18 | 2020/08 | $0.27 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $231.22 |
| 19 | 2020/09 | $0.27 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $230.94 |
| 20 | 2020/10 | $0.28 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $230.67 |
| 21 | 2020/11 | $0.28 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $230.39 |
| 22 | 2020/12 | $0.28 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $230.11 |
| 23 | 2021/01 | $0.28 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $229.84 |
| 24 | 2021/02 | $0.28 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $229.56 |
| 25 | 2021/03 | $0.28 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $229.28 |
| 26 | 2021/04 | $0.28 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $229.00 |
| 27 | 2021/05 | $0.28 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $228.72 |
| 28 | 2021/06 | $0.28 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $228.43 |
| 29 | 2021/07 | $0.28 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $228.15 |
| 30 | 2021/08 | $0.28 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $227.87 |
| 31 | 2021/09 | $0.29 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $227.58 |
| 32 | 2021/10 | $0.29 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $227.29 |
| 33 | 2021/11 | $0.29 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $227.01 |
| 34 | 2021/12 | $0.29 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $226.72 |
| 35 | 2022/01 | $0.29 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $226.43 |
| 36 | 2022/02 | $0.29 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $226.14 |
| 37 | 2022/03 | $0.29 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $225.85 |
| 38 | 2022/04 | $0.29 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $225.56 |
| 39 | 2022/05 | $0.29 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $225.26 |
| 40 | 2022/06 | $0.29 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $224.97 |
| 41 | 2022/07 | $0.30 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $224.67 |
| 42 | 2022/08 | $0.30 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $224.38 |
| 43 | 2022/09 | $0.30 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $224.08 |
| 44 | 2022/10 | $0.30 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $223.78 |
| 45 | 2022/11 | $0.30 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $223.48 |
| 46 | 2022/12 | $0.30 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $223.18 |
| 47 | 2023/01 | $0.30 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $222.88 |
| 48 | 2023/02 | $0.30 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $222.58 |
| 49 | 2023/03 | $0.30 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $222.28 |
| 50 | 2023/04 | $0.30 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $221.97 |
| 51 | 2023/05 | $0.31 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $221.67 |
| 52 | 2023/06 | $0.31 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $221.36 |
| 53 | 2023/07 | $0.31 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $221.05 |
| 54 | 2023/08 | $0.31 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $220.75 |
| 55 | 2023/09 | $0.31 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $220.44 |
| 56 | 2023/10 | $0.31 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $220.13 |
| 57 | 2023/11 | $0.31 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $219.82 |
| 58 | 2023/12 | $0.31 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $219.50 |
| 59 | 2024/01 | $0.31 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $219.19 |
| 60 | 2024/02 | $0.31 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $218.88 |
| 61 | 2024/03 | $0.32 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $218.56 |
| 62 | 2024/04 | $0.32 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $218.24 |
| 63 | 2024/05 | $0.32 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $217.93 |
| 64 | 2024/06 | $0.32 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $217.61 |
| 65 | 2024/07 | $0.32 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $217.29 |
| 66 | 2024/08 | $0.32 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $216.97 |
| 67 | 2024/09 | $0.32 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $216.65 |
| 68 | 2024/10 | $0.32 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $216.32 |
| 69 | 2024/11 | $0.32 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $216.00 |
| 70 | 2024/12 | $0.32 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $215.67 |
| 71 | 2025/01 | $0.33 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $215.35 |
| 72 | 2025/02 | $0.33 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $215.02 |
| 73 | 2025/03 | $0.33 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $214.69 |
| 74 | 2025/04 | $0.33 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $214.36 |
| 75 | 2025/05 | $0.33 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $214.03 |
| 76 | 2025/06 | $0.33 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $213.70 |
| 77 | 2025/07 | $0.33 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $213.37 |
| 78 | 2025/08 | $0.33 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $213.04 |
| 79 | 2025/09 | $0.33 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $212.70 |
| 80 | 2025/10 | $0.34 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $212.37 |
| 81 | 2025/11 | $0.34 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $212.03 |
| 82 | 2025/12 | $0.34 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $211.69 |
| 83 | 2026/01 | $0.34 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $211.35 |
| 84 | 2026/02 | $0.34 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $211.01 |
| 85 | 2026/03 | $0.34 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $210.67 |
| 86 | 2026/04 | $0.34 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $210.33 |
| 87 | 2026/05 | $0.34 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $209.98 |
| 88 | 2026/06 | $0.35 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $209.64 |
| 89 | 2026/07 | $0.35 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $209.29 |
| 90 | 2026/08 | $0.35 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $208.94 |
| 91 | 2026/09 | $0.35 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $208.60 |
| 92 | 2026/10 | $0.35 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $208.25 |
| 93 | 2026/11 | $0.35 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $207.89 |
| 94 | 2026/12 | $0.35 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $207.54 |
| 95 | 2027/01 | $0.35 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $207.19 |
| 96 | 2027/02 | $0.35 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $206.84 |
| 97 | 2027/03 | $0.36 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $206.48 |
| 98 | 2027/04 | $0.36 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $206.12 |
| 99 | 2027/05 | $0.36 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $205.77 |
| 100 | 2027/06 | $0.36 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $205.41 |
| 101 | 2027/07 | $0.36 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $205.05 |
| 102 | 2027/08 | $0.36 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $204.68 |
| 103 | 2027/09 | $0.36 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $204.32 |
| 104 | 2027/10 | $0.36 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $203.96 |
| 105 | 2027/11 | $0.37 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $203.59 |
| 106 | 2027/12 | $0.37 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $203.23 |
| 107 | 2028/01 | $0.37 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $202.86 |
| 108 | 2028/02 | $0.37 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $202.49 |
| 109 | 2028/03 | $0.37 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $202.12 |
| 110 | 2028/04 | $0.37 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $201.75 |
| 111 | 2028/05 | $0.37 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $201.38 |
| 112 | 2028/06 | $0.37 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $201.00 |
| 113 | 2028/07 | $0.37 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $200.63 |
| 114 | 2028/08 | $0.38 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $200.25 |
| 115 | 2028/09 | $0.38 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $199.87 |
| 116 | 2028/10 | $0.38 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $199.50 |
| 117 | 2028/11 | $0.38 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $199.12 |
| 118 | 2028/12 | $0.38 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $198.73 |
| 119 | 2029/01 | $0.38 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $198.35 |
| 120 | 2029/02 | $0.38 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $197.97 |
| 121 | 2029/03 | $0.39 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $197.58 |
| 122 | 2029/04 | $0.39 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $197.20 |
| 123 | 2029/05 | $0.39 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $196.81 |
| 124 | 2029/06 | $0.39 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $196.42 |
| 125 | 2029/07 | $0.39 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $196.03 |
| 126 | 2029/08 | $0.39 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $195.64 |
| 127 | 2029/09 | $0.39 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $195.25 |
| 128 | 2029/10 | $0.39 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $194.85 |
| 129 | 2029/11 | $0.40 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $194.46 |
| 130 | 2029/12 | $0.40 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $194.06 |
| 131 | 2030/01 | $0.40 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $193.66 |
| 132 | 2030/02 | $0.40 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $193.26 |
| 133 | 2030/03 | $0.40 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $192.86 |
| 134 | 2030/04 | $0.40 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $192.46 |
| 135 | 2030/05 | $0.40 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $192.06 |
| 136 | 2030/06 | $0.40 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $191.65 |
| 137 | 2030/07 | $0.41 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $191.24 |
| 138 | 2030/08 | $0.41 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $190.84 |
| 139 | 2030/09 | $0.41 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $190.43 |
| 140 | 2030/10 | $0.41 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $190.02 |
| 141 | 2030/11 | $0.41 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $189.61 |
| 142 | 2030/12 | $0.41 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $189.19 |
| 143 | 2031/01 | $0.41 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $188.78 |
| 144 | 2031/02 | $0.42 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $188.36 |
| 145 | 2031/03 | $0.42 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $187.95 |
| 146 | 2031/04 | $0.42 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $187.53 |
| 147 | 2031/05 | $0.42 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $187.11 |
| 148 | 2031/06 | $0.42 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $186.69 |
| 149 | 2031/07 | $0.42 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $186.26 |
| 150 | 2031/08 | $0.42 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $185.84 |
| 151 | 2031/09 | $0.43 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $185.41 |
| 152 | 2031/10 | $0.43 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $184.99 |
| 153 | 2031/11 | $0.43 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $184.56 |
| 154 | 2031/12 | $0.43 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $184.13 |
| 155 | 2032/01 | $0.43 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $183.70 |
| 156 | 2032/02 | $0.43 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $183.27 |
| 157 | 2032/03 | $0.43 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $182.83 |
| 158 | 2032/04 | $0.44 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $182.40 |
| 159 | 2032/05 | $0.44 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $181.96 |
| 160 | 2032/06 | $0.44 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $181.52 |
| 161 | 2032/07 | $0.44 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $181.08 |
| 162 | 2032/08 | $0.44 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $180.64 |
| 163 | 2032/09 | $0.44 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $180.20 |
| 164 | 2032/10 | $0.44 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $179.75 |
| 165 | 2032/11 | $0.45 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $179.31 |
| 166 | 2032/12 | $0.45 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $178.86 |
| 167 | 2033/01 | $0.45 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $178.41 |
| 168 | 2033/02 | $0.45 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $177.96 |
| 169 | 2033/03 | $0.45 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $177.51 |
| 170 | 2033/04 | $0.45 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $177.06 |
| 171 | 2033/05 | $0.45 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $176.60 |
| 172 | 2033/06 | $0.46 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $176.14 |
| 173 | 2033/07 | $0.46 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $175.69 |
| 174 | 2033/08 | $0.46 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $175.23 |
| 175 | 2033/09 | $0.46 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $174.77 |
| 176 | 2033/10 | $0.46 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $174.30 |
| 177 | 2033/11 | $0.46 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $173.84 |
| 178 | 2033/12 | $0.47 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $173.37 |
| 179 | 2034/01 | $0.47 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $172.91 |
| 180 | 2034/02 | $0.47 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $172.44 |
| 181 | 2034/03 | $0.47 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $171.97 |
| 182 | 2034/04 | $0.47 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $171.50 |
| 183 | 2034/05 | $0.47 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $171.02 |
| 184 | 2034/06 | $0.47 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $170.55 |
| 185 | 2034/07 | $0.48 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $170.07 |
| 186 | 2034/08 | $0.48 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $169.59 |
| 187 | 2034/09 | $0.48 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $169.12 |
| 188 | 2034/10 | $0.48 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $168.63 |
| 189 | 2034/11 | $0.48 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $168.15 |
| 190 | 2034/12 | $0.48 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $167.67 |
| 191 | 2035/01 | $0.49 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $167.18 |
| 192 | 2035/02 | $0.49 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $166.69 |
| 193 | 2035/03 | $0.49 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $166.20 |
| 194 | 2035/04 | $0.49 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $165.71 |
| 195 | 2035/05 | $0.49 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $165.22 |
| 196 | 2035/06 | $0.49 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $164.73 |
| 197 | 2035/07 | $0.50 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $164.23 |
| 198 | 2035/08 | $0.50 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $163.73 |
| 199 | 2035/09 | $0.50 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $163.23 |
| 200 | 2035/10 | $0.50 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $162.73 |
| 201 | 2035/11 | $0.50 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $162.23 |
| 202 | 2035/12 | $0.50 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $161.73 |
| 203 | 2036/01 | $0.51 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $161.22 |
| 204 | 2036/02 | $0.51 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $160.71 |
| 205 | 2036/03 | $0.51 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $160.20 |
| 206 | 2036/04 | $0.51 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $159.69 |
| 207 | 2036/05 | $0.51 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $159.18 |
| 208 | 2036/06 | $0.51 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $158.67 |
| 209 | 2036/07 | $0.52 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $158.15 |
| 210 | 2036/08 | $0.52 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $157.63 |
| 211 | 2036/09 | $0.52 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $157.11 |
| 212 | 2036/10 | $0.52 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $156.59 |
| 213 | 2036/11 | $0.52 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $156.07 |
| 214 | 2036/12 | $0.52 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $155.54 |
| 215 | 2037/01 | $0.53 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $155.02 |
| 216 | 2037/02 | $0.53 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $154.49 |
| 217 | 2037/03 | $0.53 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $153.96 |
| 218 | 2037/04 | $0.53 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $153.43 |
| 219 | 2037/05 | $0.53 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $152.89 |
| 220 | 2037/06 | $0.54 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $152.36 |
| 221 | 2037/07 | $0.54 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $151.82 |
| 222 | 2037/08 | $0.54 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $151.28 |
| 223 | 2037/09 | $0.54 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $150.74 |
| 224 | 2037/10 | $0.54 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $150.20 |
| 225 | 2037/11 | $0.54 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $149.65 |
| 226 | 2037/12 | $0.55 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $149.11 |
| 227 | 2038/01 | $0.55 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $148.56 |
| 228 | 2038/02 | $0.55 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $148.01 |
| 229 | 2038/03 | $0.55 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $147.46 |
| 230 | 2038/04 | $0.55 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $146.91 |
| 231 | 2038/05 | $0.56 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $146.35 |
| 232 | 2038/06 | $0.56 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $145.79 |
| 233 | 2038/07 | $0.56 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $145.23 |
| 234 | 2038/08 | $0.56 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $144.67 |
| 235 | 2038/09 | $0.56 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $144.11 |
| 236 | 2038/10 | $0.56 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $143.55 |
| 237 | 2038/11 | $0.57 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $142.98 |
| 238 | 2038/12 | $0.57 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $142.41 |
| 239 | 2039/01 | $0.57 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $141.84 |
| 240 | 2039/02 | $0.57 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $141.27 |
| 241 | 2039/03 | $0.57 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $140.69 |
| 242 | 2039/04 | $0.58 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $140.12 |
| 243 | 2039/05 | $0.58 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $139.54 |
| 244 | 2039/06 | $0.58 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $138.96 |
| 245 | 2039/07 | $0.58 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $138.38 |
| 246 | 2039/08 | $0.58 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $137.80 |
| 247 | 2039/09 | $0.59 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $137.21 |
| 248 | 2039/10 | $0.59 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $136.62 |
| 249 | 2039/11 | $0.59 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $136.03 |
| 250 | 2039/12 | $0.59 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $135.44 |
| 251 | 2040/01 | $0.59 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $134.85 |
| 252 | 2040/02 | $0.60 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $134.25 |
| 253 | 2040/03 | $0.60 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $133.66 |
| 254 | 2040/04 | $0.60 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $133.06 |
| 255 | 2040/05 | $0.60 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $132.45 |
| 256 | 2040/06 | $0.60 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $131.85 |
| 257 | 2040/07 | $0.61 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $131.25 |
| 258 | 2040/08 | $0.61 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $130.64 |
| 259 | 2040/09 | $0.61 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $130.03 |
| 260 | 2040/10 | $0.61 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $129.42 |
| 261 | 2040/11 | $0.61 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $128.80 |
| 262 | 2040/12 | $0.62 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $128.19 |
| 263 | 2041/01 | $0.62 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $127.57 |
| 264 | 2041/02 | $0.62 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $126.95 |
| 265 | 2041/03 | $0.62 | $0.42 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $126.33 |
| 266 | 2041/04 | $0.62 | $0.42 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $125.70 |
| 267 | 2041/05 | $0.63 | $0.42 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $125.08 |
| 268 | 2041/06 | $0.63 | $0.42 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $124.45 |
| 269 | 2041/07 | $0.63 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $123.82 |
| 270 | 2041/08 | $0.63 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $123.19 |
| 271 | 2041/09 | $0.63 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $122.55 |
| 272 | 2041/10 | $0.64 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $121.92 |
| 273 | 2041/11 | $0.64 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $121.28 |
| 274 | 2041/12 | $0.64 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $120.64 |
| 275 | 2042/01 | $0.64 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $120.00 |
| 276 | 2042/02 | $0.64 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $119.35 |
| 277 | 2042/03 | $0.65 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $118.70 |
| 278 | 2042/04 | $0.65 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $118.05 |
| 279 | 2042/05 | $0.65 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $117.40 |
| 280 | 2042/06 | $0.65 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $116.75 |
| 281 | 2042/07 | $0.66 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $116.09 |
| 282 | 2042/08 | $0.66 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $115.44 |
| 283 | 2042/09 | $0.66 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $114.78 |
| 284 | 2042/10 | $0.66 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $114.11 |
| 285 | 2042/11 | $0.66 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $113.45 |
| 286 | 2042/12 | $0.67 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $112.78 |
| 287 | 2043/01 | $0.67 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $112.11 |
| 288 | 2043/02 | $0.67 | $0.37 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $111.44 |
| 289 | 2043/03 | $0.67 | $0.37 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $110.77 |
| 290 | 2043/04 | $0.68 | $0.37 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $110.09 |
| 291 | 2043/05 | $0.68 | $0.37 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $109.41 |
| 292 | 2043/06 | $0.68 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $108.73 |
| 293 | 2043/07 | $0.68 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $108.05 |
| 294 | 2043/08 | $0.68 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $107.37 |
| 295 | 2043/09 | $0.69 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $106.68 |
| 296 | 2043/10 | $0.69 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $105.99 |
| 297 | 2043/11 | $0.69 | $0.35 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $105.30 |
| 298 | 2043/12 | $0.69 | $0.35 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $104.60 |
| 299 | 2044/01 | $0.70 | $0.35 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $103.91 |
| 300 | 2044/02 | $0.70 | $0.35 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $103.21 |
| 301 | 2044/03 | $0.70 | $0.34 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $102.51 |
| 302 | 2044/04 | $0.70 | $0.34 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $101.81 |
| 303 | 2044/05 | $0.71 | $0.34 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $101.10 |
| 304 | 2044/06 | $0.71 | $0.34 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $100.39 |
| 305 | 2044/07 | $0.71 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $99.68 |
| 306 | 2044/08 | $0.71 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $98.97 |
| 307 | 2044/09 | $0.72 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $98.25 |
| 308 | 2044/10 | $0.72 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $97.54 |
| 309 | 2044/11 | $0.72 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $96.82 |
| 310 | 2044/12 | $0.72 | $0.32 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $96.09 |
| 311 | 2045/01 | $0.72 | $0.32 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $95.37 |
| 312 | 2045/02 | $0.73 | $0.32 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $94.64 |
| 313 | 2045/03 | $0.73 | $0.32 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $93.91 |
| 314 | 2045/04 | $0.73 | $0.31 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $93.18 |
| 315 | 2045/05 | $0.73 | $0.31 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $92.45 |
| 316 | 2045/06 | $0.74 | $0.31 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $91.71 |
| 317 | 2045/07 | $0.74 | $0.31 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $90.97 |
| 318 | 2045/08 | $0.74 | $0.30 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $90.23 |
| 319 | 2045/09 | $0.74 | $0.30 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $89.49 |
| 320 | 2045/10 | $0.75 | $0.30 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $88.74 |
| 321 | 2045/11 | $0.75 | $0.30 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $87.99 |
| 322 | 2045/12 | $0.75 | $0.29 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $87.24 |
| 323 | 2046/01 | $0.75 | $0.29 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $86.48 |
| 324 | 2046/02 | $0.76 | $0.29 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $85.73 |
| 325 | 2046/03 | $0.76 | $0.29 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $84.97 |
| 326 | 2046/04 | $0.76 | $0.28 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $84.21 |
| 327 | 2046/05 | $0.76 | $0.28 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $83.44 |
| 328 | 2046/06 | $0.77 | $0.28 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $82.67 |
| 329 | 2046/07 | $0.77 | $0.28 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $81.91 |
| 330 | 2046/08 | $0.77 | $0.27 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $81.13 |
| 331 | 2046/09 | $0.77 | $0.27 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $80.36 |
| 332 | 2046/10 | $0.78 | $0.27 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $79.58 |
| 333 | 2046/11 | $0.78 | $0.27 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $78.80 |
| 334 | 2046/12 | $0.78 | $0.26 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $78.02 |
| 335 | 2047/01 | $0.78 | $0.26 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $77.24 |
| 336 | 2047/02 | $0.79 | $0.26 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $76.45 |
| 337 | 2047/03 | $0.79 | $0.25 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $75.66 |
| 338 | 2047/04 | $0.79 | $0.25 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $74.86 |
| 339 | 2047/05 | $0.80 | $0.25 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $74.07 |
| 340 | 2047/06 | $0.80 | $0.25 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $73.27 |
| 341 | 2047/07 | $0.80 | $0.24 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $72.47 |
| 342 | 2047/08 | $0.80 | $0.24 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $71.67 |
| 343 | 2047/09 | $0.81 | $0.24 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $70.86 |
| 344 | 2047/10 | $0.81 | $0.24 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $70.05 |
| 345 | 2047/11 | $0.81 | $0.23 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $69.24 |
| 346 | 2047/12 | $0.81 | $0.23 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $68.43 |
| 347 | 2048/01 | $0.82 | $0.23 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $67.61 |
| 348 | 2048/02 | $0.82 | $0.23 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $66.79 |
| 349 | 2048/03 | $0.82 | $0.22 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $65.97 |
| 350 | 2048/04 | $0.83 | $0.22 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $65.14 |
| 351 | 2048/05 | $0.83 | $0.22 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $64.32 |
| 352 | 2048/06 | $0.83 | $0.21 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $63.48 |
| 353 | 2048/07 | $0.83 | $0.21 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $62.65 |
| 354 | 2048/08 | $0.84 | $0.21 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $61.82 |
| 355 | 2048/09 | $0.84 | $0.21 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $60.98 |
| 356 | 2048/10 | $0.84 | $0.20 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $60.13 |
| 357 | 2048/11 | $0.84 | $0.20 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $59.29 |
| 358 | 2048/12 | $0.85 | $0.20 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $58.44 |
| 359 | 2049/01 | $0.85 | $0.19 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $57.59 |
| 360 | 2049/02 | $0.85 | $0.19 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $56.74 |
| 361 | 2049/03 | $0.86 | $0.19 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $55.88 |
| 362 | 2049/04 | $0.86 | $0.19 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $55.03 |
| 363 | 2049/05 | $0.86 | $0.18 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $54.16 |
| 364 | 2049/06 | $0.86 | $0.18 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $53.30 |
| 365 | 2049/07 | $0.87 | $0.18 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $52.43 |
| 366 | 2049/08 | $0.87 | $0.17 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $51.56 |
| 367 | 2049/09 | $0.87 | $0.17 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $50.69 |
| 368 | 2049/10 | $0.88 | $0.17 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $49.81 |
| 369 | 2049/11 | $0.88 | $0.17 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $48.93 |
| 370 | 2049/12 | $0.88 | $0.16 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $48.05 |
| 371 | 2050/01 | $0.88 | $0.16 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $47.17 |
| 372 | 2050/02 | $0.89 | $0.16 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $46.28 |
| 373 | 2050/03 | $0.89 | $0.15 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $45.39 |
| 374 | 2050/04 | $0.89 | $0.15 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $44.50 |
| 375 | 2050/05 | $0.90 | $0.15 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $43.60 |
| 376 | 2050/06 | $0.90 | $0.15 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $42.70 |
| 377 | 2050/07 | $0.90 | $0.14 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $41.80 |
| 378 | 2050/08 | $0.91 | $0.14 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $40.89 |
| 379 | 2050/09 | $0.91 | $0.14 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $39.98 |
| 380 | 2050/10 | $0.91 | $0.13 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $39.07 |
| 381 | 2050/11 | $0.91 | $0.13 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $38.16 |
| 382 | 2050/12 | $0.92 | $0.13 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $37.24 |
| 383 | 2051/01 | $0.92 | $0.12 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $36.32 |
| 384 | 2051/02 | $0.92 | $0.12 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $35.39 |
| 385 | 2051/03 | $0.93 | $0.12 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $34.47 |
| 386 | 2051/04 | $0.93 | $0.11 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $33.54 |
| 387 | 2051/05 | $0.93 | $0.11 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $32.60 |
| 388 | 2051/06 | $0.94 | $0.11 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $31.67 |
| 389 | 2051/07 | $0.94 | $0.11 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $30.73 |
| 390 | 2051/08 | $0.94 | $0.10 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $29.78 |
| 391 | 2051/09 | $0.95 | $0.10 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $28.84 |
| 392 | 2051/10 | $0.95 | $0.10 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $27.89 |
| 393 | 2051/11 | $0.95 | $0.09 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $26.94 |
| 394 | 2051/12 | $0.96 | $0.09 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $25.98 |
| 395 | 2052/01 | $0.96 | $0.09 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $25.02 |
| 396 | 2052/02 | $0.96 | $0.08 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $24.06 |
| 397 | 2052/03 | $0.96 | $0.08 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $23.10 |
| 398 | 2052/04 | $0.97 | $0.08 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $22.13 |
| 399 | 2052/05 | $0.97 | $0.07 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $21.16 |
| 400 | 2052/06 | $0.97 | $0.07 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $20.19 |
| 401 | 2052/07 | $0.98 | $0.07 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $19.21 |
| 402 | 2052/08 | $0.98 | $0.06 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $18.23 |
| 403 | 2052/09 | $0.98 | $0.06 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $17.24 |
| 404 | 2052/10 | $0.99 | $0.06 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $16.25 |
| 405 | 2052/11 | $0.99 | $0.05 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $15.26 |
| 406 | 2052/12 | $0.99 | $0.05 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $14.27 |
| 407 | 2053/01 | $1.00 | $0.05 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $13.27 |
| 408 | 2053/02 | $1.00 | $0.04 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $12.27 |
| 409 | 2053/03 | $1.00 | $0.04 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $11.27 |
| 410 | 2053/04 | $1.01 | $0.04 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $10.26 |
| 411 | 2053/05 | $1.01 | $0.03 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $9.25 |
| 412 | 2053/06 | $1.01 | $0.03 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $8.24 |
| 413 | 2053/07 | $1.02 | $0.03 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $7.22 |
| 414 | 2053/08 | $1.02 | $0.02 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $6.20 |
| 415 | 2053/09 | $1.02 | $0.02 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $5.17 |
| 416 | 2053/10 | $1.03 | $0.02 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $4.15 |
| 417 | 2053/11 | $1.03 | $0.01 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $3.11 |
| 418 | 2053/12 | $1.03 | $0.01 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $2.08 |
| 419 | 2054/01 | $1.04 | $0.01 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $1.04 |
| 420 | 2054/02 | $1.04 | $0.00 | $0.00 | $1,851,028.67 | $125.00 | $1,851,154.71 | $0.00 |
| Totals | $236.00 | $202.88 | $0.00 | $777,432,040.00 | $52,500.00 | $777,484,978.88 |
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.