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 $269.00 at 4% interest rate for a $144,269.00 home, you need to have a monthly payment of $1,851,578.36. You will make a total of 420 payments and you will pay off your mortgage on 2059/03. Consult with a Mortgage Specialist
You can save $39.24 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 | $1.04 | 4% | 600 months | $144,622.53 | $353.53 |
50 years | Bi-Weekly | $0.52 | 4% | 512 months | $144,560.71 | $291.71 |
45 years | Monthly | $1.07 | 4% | 540 months | $144,580.43 | $311.43 |
45 years | Bi-Weekly | $0.54 | 4% | 461 months | $144,526.43 | $257.43 |
40 years | Monthly | $1.12 | 4% | 480 months | $144,539.64 | $270.64 |
40 years | Bi-Weekly | $0.56 | 4% | 409 months | $144,493.18 | $224.18 |
35 years | Monthly | $1.19 | 4% | 420 months | $144,500.25 | $231.25 |
35 years | Bi-Weekly | $0.60 | 4% | 358 months | $144,461.01 | $192.01 |
30 years | Monthly | $1.28 | 4% | 360 months | $144,462.33 | $193.33 |
30 years | Bi-Weekly | $0.64 | 4% | 307 months | $144,429.97 | $160.97 |
25 years | Monthly | $1.42 | 4% | 300 months | $144,425.96 | $156.96 |
25 years | Bi-Weekly | $0.71 | 4% | 256 months | $144,400.11 | $131.11 |
20 years | Monthly | $1.63 | 4% | 240 months | $144,391.22 | $122.22 |
20 years | Bi-Weekly | $0.82 | 4% | 205 months | $144,371.45 | $102.45 |
15 years | Monthly | $1.99 | 4% | 180 months | $144,358.16 | $89.16 |
15 years | Bi-Weekly | $1.00 | 4% | 154 months | $144,344.03 | $75.03 |
10 years | Monthly | $2.72 | 4% | 120 months | $144,326.82 | $57.82 |
10 years | Bi-Weekly | $1.36 | 4% | 103 months | $144,317.88 | $48.88 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2024/04 | $0.29 | $0.90 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $268.71 |
2 | 2024/05 | $0.30 | $0.90 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $268.41 |
3 | 2024/06 | $0.30 | $0.89 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $268.11 |
4 | 2024/07 | $0.30 | $0.89 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $267.82 |
5 | 2024/08 | $0.30 | $0.89 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $267.52 |
6 | 2024/09 | $0.30 | $0.89 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $267.22 |
7 | 2024/10 | $0.30 | $0.89 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $266.92 |
8 | 2024/11 | $0.30 | $0.89 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $266.62 |
9 | 2024/12 | $0.30 | $0.89 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $266.31 |
10 | 2025/01 | $0.30 | $0.89 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $266.01 |
11 | 2025/02 | $0.30 | $0.89 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $265.71 |
12 | 2025/03 | $0.31 | $0.89 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $265.40 |
13 | 2025/04 | $0.31 | $0.88 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $265.10 |
14 | 2025/05 | $0.31 | $0.88 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $264.79 |
15 | 2025/06 | $0.31 | $0.88 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $264.48 |
16 | 2025/07 | $0.31 | $0.88 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $264.17 |
17 | 2025/08 | $0.31 | $0.88 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $263.86 |
18 | 2025/09 | $0.31 | $0.88 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $263.55 |
19 | 2025/10 | $0.31 | $0.88 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $263.24 |
20 | 2025/11 | $0.31 | $0.88 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $262.92 |
21 | 2025/12 | $0.31 | $0.88 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $262.61 |
22 | 2026/01 | $0.32 | $0.88 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $262.29 |
23 | 2026/02 | $0.32 | $0.87 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $261.97 |
24 | 2026/03 | $0.32 | $0.87 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $261.66 |
25 | 2026/04 | $0.32 | $0.87 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $261.34 |
26 | 2026/05 | $0.32 | $0.87 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $261.02 |
27 | 2026/06 | $0.32 | $0.87 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $260.70 |
28 | 2026/07 | $0.32 | $0.87 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $260.37 |
29 | 2026/08 | $0.32 | $0.87 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $260.05 |
30 | 2026/09 | $0.32 | $0.87 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $259.73 |
31 | 2026/10 | $0.33 | $0.87 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $259.40 |
32 | 2026/11 | $0.33 | $0.86 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $259.08 |
33 | 2026/12 | $0.33 | $0.86 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $258.75 |
34 | 2027/01 | $0.33 | $0.86 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $258.42 |
35 | 2027/02 | $0.33 | $0.86 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $258.09 |
36 | 2027/03 | $0.33 | $0.86 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $257.76 |
37 | 2027/04 | $0.33 | $0.86 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $257.43 |
38 | 2027/05 | $0.33 | $0.86 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $257.09 |
39 | 2027/06 | $0.33 | $0.86 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $256.76 |
40 | 2027/07 | $0.34 | $0.86 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $256.43 |
41 | 2027/08 | $0.34 | $0.85 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $256.09 |
42 | 2027/09 | $0.34 | $0.85 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $255.75 |
43 | 2027/10 | $0.34 | $0.85 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $255.41 |
44 | 2027/11 | $0.34 | $0.85 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $255.07 |
45 | 2027/12 | $0.34 | $0.85 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $254.73 |
46 | 2028/01 | $0.34 | $0.85 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $254.39 |
47 | 2028/02 | $0.34 | $0.85 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $254.05 |
48 | 2028/03 | $0.34 | $0.85 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $253.70 |
49 | 2028/04 | $0.35 | $0.85 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $253.36 |
50 | 2028/05 | $0.35 | $0.84 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $253.01 |
51 | 2028/06 | $0.35 | $0.84 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $252.66 |
52 | 2028/07 | $0.35 | $0.84 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $252.31 |
53 | 2028/08 | $0.35 | $0.84 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $251.96 |
54 | 2028/09 | $0.35 | $0.84 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $251.61 |
55 | 2028/10 | $0.35 | $0.84 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $251.26 |
56 | 2028/11 | $0.35 | $0.84 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $250.91 |
57 | 2028/12 | $0.35 | $0.84 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $250.55 |
58 | 2029/01 | $0.36 | $0.84 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $250.20 |
59 | 2029/02 | $0.36 | $0.83 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $249.84 |
60 | 2029/03 | $0.36 | $0.83 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $249.48 |
61 | 2029/04 | $0.36 | $0.83 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $249.12 |
62 | 2029/05 | $0.36 | $0.83 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $248.76 |
63 | 2029/06 | $0.36 | $0.83 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $248.40 |
64 | 2029/07 | $0.36 | $0.83 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $248.04 |
65 | 2029/08 | $0.36 | $0.83 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $247.67 |
66 | 2029/09 | $0.37 | $0.83 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $247.31 |
67 | 2029/10 | $0.37 | $0.82 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $246.94 |
68 | 2029/11 | $0.37 | $0.82 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $246.57 |
69 | 2029/12 | $0.37 | $0.82 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $246.20 |
70 | 2030/01 | $0.37 | $0.82 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $245.83 |
71 | 2030/02 | $0.37 | $0.82 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $245.46 |
72 | 2030/03 | $0.37 | $0.82 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $245.09 |
73 | 2030/04 | $0.37 | $0.82 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $244.71 |
74 | 2030/05 | $0.38 | $0.82 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $244.34 |
75 | 2030/06 | $0.38 | $0.81 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $243.96 |
76 | 2030/07 | $0.38 | $0.81 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $243.58 |
77 | 2030/08 | $0.38 | $0.81 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $243.21 |
78 | 2030/09 | $0.38 | $0.81 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $242.82 |
79 | 2030/10 | $0.38 | $0.81 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $242.44 |
80 | 2030/11 | $0.38 | $0.81 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $242.06 |
81 | 2030/12 | $0.38 | $0.81 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $241.68 |
82 | 2031/01 | $0.39 | $0.81 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $241.29 |
83 | 2031/02 | $0.39 | $0.80 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $240.90 |
84 | 2031/03 | $0.39 | $0.80 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $240.52 |
85 | 2031/04 | $0.39 | $0.80 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $240.13 |
86 | 2031/05 | $0.39 | $0.80 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $239.74 |
87 | 2031/06 | $0.39 | $0.80 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $239.34 |
88 | 2031/07 | $0.39 | $0.80 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $238.95 |
89 | 2031/08 | $0.39 | $0.80 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $238.56 |
90 | 2031/09 | $0.40 | $0.80 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $238.16 |
91 | 2031/10 | $0.40 | $0.79 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $237.76 |
92 | 2031/11 | $0.40 | $0.79 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $237.36 |
93 | 2031/12 | $0.40 | $0.79 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $236.96 |
94 | 2032/01 | $0.40 | $0.79 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $236.56 |
95 | 2032/02 | $0.40 | $0.79 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $236.16 |
96 | 2032/03 | $0.40 | $0.79 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $235.76 |
97 | 2032/04 | $0.41 | $0.79 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $235.35 |
98 | 2032/05 | $0.41 | $0.78 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $234.95 |
99 | 2032/06 | $0.41 | $0.78 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $234.54 |
100 | 2032/07 | $0.41 | $0.78 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $234.13 |
101 | 2032/08 | $0.41 | $0.78 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $233.72 |
102 | 2032/09 | $0.41 | $0.78 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $233.31 |
103 | 2032/10 | $0.41 | $0.78 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $232.89 |
104 | 2032/11 | $0.41 | $0.78 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $232.48 |
105 | 2032/12 | $0.42 | $0.77 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $232.06 |
106 | 2033/01 | $0.42 | $0.77 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $231.64 |
107 | 2033/02 | $0.42 | $0.77 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $231.22 |
108 | 2033/03 | $0.42 | $0.77 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $230.80 |
109 | 2033/04 | $0.42 | $0.77 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $230.38 |
110 | 2033/05 | $0.42 | $0.77 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $229.96 |
111 | 2033/06 | $0.42 | $0.77 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $229.54 |
112 | 2033/07 | $0.43 | $0.77 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $229.11 |
113 | 2033/08 | $0.43 | $0.76 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $228.68 |
114 | 2033/09 | $0.43 | $0.76 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $228.25 |
115 | 2033/10 | $0.43 | $0.76 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $227.82 |
116 | 2033/11 | $0.43 | $0.76 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $227.39 |
117 | 2033/12 | $0.43 | $0.76 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $226.96 |
118 | 2034/01 | $0.43 | $0.76 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $226.52 |
119 | 2034/02 | $0.44 | $0.76 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $226.09 |
120 | 2034/03 | $0.44 | $0.75 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $225.65 |
121 | 2034/04 | $0.44 | $0.75 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $225.21 |
122 | 2034/05 | $0.44 | $0.75 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $224.77 |
123 | 2034/06 | $0.44 | $0.75 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $224.33 |
124 | 2034/07 | $0.44 | $0.75 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $223.89 |
125 | 2034/08 | $0.44 | $0.75 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $223.44 |
126 | 2034/09 | $0.45 | $0.74 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $222.99 |
127 | 2034/10 | $0.45 | $0.74 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $222.55 |
128 | 2034/11 | $0.45 | $0.74 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $222.10 |
129 | 2034/12 | $0.45 | $0.74 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $221.65 |
130 | 2035/01 | $0.45 | $0.74 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $221.19 |
131 | 2035/02 | $0.45 | $0.74 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $220.74 |
132 | 2035/03 | $0.46 | $0.74 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $220.29 |
133 | 2035/04 | $0.46 | $0.73 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $219.83 |
134 | 2035/05 | $0.46 | $0.73 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $219.37 |
135 | 2035/06 | $0.46 | $0.73 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $218.91 |
136 | 2035/07 | $0.46 | $0.73 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $218.45 |
137 | 2035/08 | $0.46 | $0.73 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $217.99 |
138 | 2035/09 | $0.46 | $0.73 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $217.52 |
139 | 2035/10 | $0.47 | $0.73 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $217.06 |
140 | 2035/11 | $0.47 | $0.72 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $216.59 |
141 | 2035/12 | $0.47 | $0.72 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $216.12 |
142 | 2036/01 | $0.47 | $0.72 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $215.65 |
143 | 2036/02 | $0.47 | $0.72 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $215.18 |
144 | 2036/03 | $0.47 | $0.72 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $214.70 |
145 | 2036/04 | $0.48 | $0.72 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $214.23 |
146 | 2036/05 | $0.48 | $0.71 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $213.75 |
147 | 2036/06 | $0.48 | $0.71 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $213.27 |
148 | 2036/07 | $0.48 | $0.71 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $212.79 |
149 | 2036/08 | $0.48 | $0.71 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $212.31 |
150 | 2036/09 | $0.48 | $0.71 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $211.83 |
151 | 2036/10 | $0.48 | $0.71 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $211.34 |
152 | 2036/11 | $0.49 | $0.70 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $210.85 |
153 | 2036/12 | $0.49 | $0.70 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $210.37 |
154 | 2037/01 | $0.49 | $0.70 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $209.88 |
155 | 2037/02 | $0.49 | $0.70 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $209.39 |
156 | 2037/03 | $0.49 | $0.70 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $208.89 |
157 | 2037/04 | $0.49 | $0.70 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $208.40 |
158 | 2037/05 | $0.50 | $0.69 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $207.90 |
159 | 2037/06 | $0.50 | $0.69 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $207.40 |
160 | 2037/07 | $0.50 | $0.69 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $206.90 |
161 | 2037/08 | $0.50 | $0.69 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $206.40 |
162 | 2037/09 | $0.50 | $0.69 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $205.90 |
163 | 2037/10 | $0.50 | $0.69 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $205.39 |
164 | 2037/11 | $0.51 | $0.68 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $204.89 |
165 | 2037/12 | $0.51 | $0.68 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $204.38 |
166 | 2038/01 | $0.51 | $0.68 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $203.87 |
167 | 2038/02 | $0.51 | $0.68 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $203.36 |
168 | 2038/03 | $0.51 | $0.68 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $202.85 |
169 | 2038/04 | $0.51 | $0.68 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $202.33 |
170 | 2038/05 | $0.52 | $0.67 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $201.81 |
171 | 2038/06 | $0.52 | $0.67 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $201.30 |
172 | 2038/07 | $0.52 | $0.67 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $200.78 |
173 | 2038/08 | $0.52 | $0.67 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $200.25 |
174 | 2038/09 | $0.52 | $0.67 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $199.73 |
175 | 2038/10 | $0.53 | $0.67 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $199.20 |
176 | 2038/11 | $0.53 | $0.66 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $198.68 |
177 | 2038/12 | $0.53 | $0.66 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $198.15 |
178 | 2039/01 | $0.53 | $0.66 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $197.62 |
179 | 2039/02 | $0.53 | $0.66 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $197.09 |
180 | 2039/03 | $0.53 | $0.66 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $196.55 |
181 | 2039/04 | $0.54 | $0.66 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $196.02 |
182 | 2039/05 | $0.54 | $0.65 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $195.48 |
183 | 2039/06 | $0.54 | $0.65 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $194.94 |
184 | 2039/07 | $0.54 | $0.65 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $194.40 |
185 | 2039/08 | $0.54 | $0.65 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $193.85 |
186 | 2039/09 | $0.54 | $0.65 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $193.31 |
187 | 2039/10 | $0.55 | $0.64 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $192.76 |
188 | 2039/11 | $0.55 | $0.64 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $192.21 |
189 | 2039/12 | $0.55 | $0.64 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $191.66 |
190 | 2040/01 | $0.55 | $0.64 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $191.11 |
191 | 2040/02 | $0.55 | $0.64 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $190.56 |
192 | 2040/03 | $0.56 | $0.64 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $190.00 |
193 | 2040/04 | $0.56 | $0.63 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $189.44 |
194 | 2040/05 | $0.56 | $0.63 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $188.88 |
195 | 2040/06 | $0.56 | $0.63 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $188.32 |
196 | 2040/07 | $0.56 | $0.63 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $187.76 |
197 | 2040/08 | $0.57 | $0.63 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $187.19 |
198 | 2040/09 | $0.57 | $0.62 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $186.63 |
199 | 2040/10 | $0.57 | $0.62 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $186.06 |
200 | 2040/11 | $0.57 | $0.62 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $185.49 |
201 | 2040/12 | $0.57 | $0.62 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $184.91 |
202 | 2041/01 | $0.57 | $0.62 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $184.34 |
203 | 2041/02 | $0.58 | $0.61 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $183.76 |
204 | 2041/03 | $0.58 | $0.61 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $183.18 |
205 | 2041/04 | $0.58 | $0.61 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $182.60 |
206 | 2041/05 | $0.58 | $0.61 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $182.02 |
207 | 2041/06 | $0.58 | $0.61 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $181.44 |
208 | 2041/07 | $0.59 | $0.60 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $180.85 |
209 | 2041/08 | $0.59 | $0.60 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $180.26 |
210 | 2041/09 | $0.59 | $0.60 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $179.67 |
211 | 2041/10 | $0.59 | $0.60 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $179.08 |
212 | 2041/11 | $0.59 | $0.60 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $178.49 |
213 | 2041/12 | $0.60 | $0.59 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $177.89 |
214 | 2042/01 | $0.60 | $0.59 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $177.29 |
215 | 2042/02 | $0.60 | $0.59 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $176.69 |
216 | 2042/03 | $0.60 | $0.59 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $176.09 |
217 | 2042/04 | $0.60 | $0.59 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $175.49 |
218 | 2042/05 | $0.61 | $0.58 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $174.88 |
219 | 2042/06 | $0.61 | $0.58 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $174.27 |
220 | 2042/07 | $0.61 | $0.58 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $173.66 |
221 | 2042/08 | $0.61 | $0.58 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $173.05 |
222 | 2042/09 | $0.61 | $0.58 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $172.44 |
223 | 2042/10 | $0.62 | $0.57 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $171.82 |
224 | 2042/11 | $0.62 | $0.57 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $171.20 |
225 | 2042/12 | $0.62 | $0.57 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $170.58 |
226 | 2043/01 | $0.62 | $0.57 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $169.96 |
227 | 2043/02 | $0.62 | $0.57 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $169.33 |
228 | 2043/03 | $0.63 | $0.56 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $168.71 |
229 | 2043/04 | $0.63 | $0.56 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $168.08 |
230 | 2043/05 | $0.63 | $0.56 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $167.45 |
231 | 2043/06 | $0.63 | $0.56 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $166.81 |
232 | 2043/07 | $0.64 | $0.56 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $166.18 |
233 | 2043/08 | $0.64 | $0.55 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $165.54 |
234 | 2043/09 | $0.64 | $0.55 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $164.90 |
235 | 2043/10 | $0.64 | $0.55 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $164.26 |
236 | 2043/11 | $0.64 | $0.55 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $163.62 |
237 | 2043/12 | $0.65 | $0.55 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $162.97 |
238 | 2044/01 | $0.65 | $0.54 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $162.32 |
239 | 2044/02 | $0.65 | $0.54 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $161.67 |
240 | 2044/03 | $0.65 | $0.54 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $161.02 |
241 | 2044/04 | $0.65 | $0.54 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $160.37 |
242 | 2044/05 | $0.66 | $0.53 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $159.71 |
243 | 2044/06 | $0.66 | $0.53 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $159.05 |
244 | 2044/07 | $0.66 | $0.53 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $158.39 |
245 | 2044/08 | $0.66 | $0.53 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $157.73 |
246 | 2044/09 | $0.67 | $0.53 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $157.06 |
247 | 2044/10 | $0.67 | $0.52 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $156.40 |
248 | 2044/11 | $0.67 | $0.52 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $155.73 |
249 | 2044/12 | $0.67 | $0.52 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $155.05 |
250 | 2045/01 | $0.67 | $0.52 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $154.38 |
251 | 2045/02 | $0.68 | $0.51 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $153.70 |
252 | 2045/03 | $0.68 | $0.51 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $153.03 |
253 | 2045/04 | $0.68 | $0.51 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $152.34 |
254 | 2045/05 | $0.68 | $0.51 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $151.66 |
255 | 2045/06 | $0.69 | $0.51 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $150.98 |
256 | 2045/07 | $0.69 | $0.50 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $150.29 |
257 | 2045/08 | $0.69 | $0.50 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $149.60 |
258 | 2045/09 | $0.69 | $0.50 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $148.90 |
259 | 2045/10 | $0.69 | $0.50 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $148.21 |
260 | 2045/11 | $0.70 | $0.49 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $147.51 |
261 | 2045/12 | $0.70 | $0.49 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $146.81 |
262 | 2046/01 | $0.70 | $0.49 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $146.11 |
263 | 2046/02 | $0.70 | $0.49 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $145.41 |
264 | 2046/03 | $0.71 | $0.48 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $144.70 |
265 | 2046/04 | $0.71 | $0.48 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $143.99 |
266 | 2046/05 | $0.71 | $0.48 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $143.28 |
267 | 2046/06 | $0.71 | $0.48 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $142.57 |
268 | 2046/07 | $0.72 | $0.48 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $141.85 |
269 | 2046/08 | $0.72 | $0.47 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $141.13 |
270 | 2046/09 | $0.72 | $0.47 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $140.41 |
271 | 2046/10 | $0.72 | $0.47 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $139.69 |
272 | 2046/11 | $0.73 | $0.47 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $138.97 |
273 | 2046/12 | $0.73 | $0.46 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $138.24 |
274 | 2047/01 | $0.73 | $0.46 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $137.51 |
275 | 2047/02 | $0.73 | $0.46 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $136.77 |
276 | 2047/03 | $0.74 | $0.46 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $136.04 |
277 | 2047/04 | $0.74 | $0.45 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $135.30 |
278 | 2047/05 | $0.74 | $0.45 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $134.56 |
279 | 2047/06 | $0.74 | $0.45 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $133.82 |
280 | 2047/07 | $0.74 | $0.45 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $133.07 |
281 | 2047/08 | $0.75 | $0.44 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $132.33 |
282 | 2047/09 | $0.75 | $0.44 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $131.58 |
283 | 2047/10 | $0.75 | $0.44 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $130.82 |
284 | 2047/11 | $0.75 | $0.44 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $130.07 |
285 | 2047/12 | $0.76 | $0.43 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $129.31 |
286 | 2048/01 | $0.76 | $0.43 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $128.55 |
287 | 2048/02 | $0.76 | $0.43 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $127.79 |
288 | 2048/03 | $0.77 | $0.43 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $127.02 |
289 | 2048/04 | $0.77 | $0.42 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $126.26 |
290 | 2048/05 | $0.77 | $0.42 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $125.49 |
291 | 2048/06 | $0.77 | $0.42 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $124.71 |
292 | 2048/07 | $0.78 | $0.42 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $123.94 |
293 | 2048/08 | $0.78 | $0.41 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $123.16 |
294 | 2048/09 | $0.78 | $0.41 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $122.38 |
295 | 2048/10 | $0.78 | $0.41 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $121.60 |
296 | 2048/11 | $0.79 | $0.41 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $120.81 |
297 | 2048/12 | $0.79 | $0.40 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $120.02 |
298 | 2049/01 | $0.79 | $0.40 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $119.23 |
299 | 2049/02 | $0.79 | $0.40 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $118.44 |
300 | 2049/03 | $0.80 | $0.39 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $117.64 |
301 | 2049/04 | $0.80 | $0.39 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $116.84 |
302 | 2049/05 | $0.80 | $0.39 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $116.04 |
303 | 2049/06 | $0.80 | $0.39 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $115.24 |
304 | 2049/07 | $0.81 | $0.38 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $114.43 |
305 | 2049/08 | $0.81 | $0.38 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $113.62 |
306 | 2049/09 | $0.81 | $0.38 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $112.81 |
307 | 2049/10 | $0.82 | $0.38 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $111.99 |
308 | 2049/11 | $0.82 | $0.37 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $111.18 |
309 | 2049/12 | $0.82 | $0.37 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $110.35 |
310 | 2050/01 | $0.82 | $0.37 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $109.53 |
311 | 2050/02 | $0.83 | $0.37 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $108.71 |
312 | 2050/03 | $0.83 | $0.36 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $107.88 |
313 | 2050/04 | $0.83 | $0.36 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $107.05 |
314 | 2050/05 | $0.83 | $0.36 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $106.21 |
315 | 2050/06 | $0.84 | $0.35 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $105.37 |
316 | 2050/07 | $0.84 | $0.35 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $104.53 |
317 | 2050/08 | $0.84 | $0.35 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $103.69 |
318 | 2050/09 | $0.85 | $0.35 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $102.85 |
319 | 2050/10 | $0.85 | $0.34 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $102.00 |
320 | 2050/11 | $0.85 | $0.34 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $101.15 |
321 | 2050/12 | $0.85 | $0.34 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $100.29 |
322 | 2051/01 | $0.86 | $0.33 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $99.44 |
323 | 2051/02 | $0.86 | $0.33 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $98.58 |
324 | 2051/03 | $0.86 | $0.33 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $97.71 |
325 | 2051/04 | $0.87 | $0.33 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $96.85 |
326 | 2051/05 | $0.87 | $0.32 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $95.98 |
327 | 2051/06 | $0.87 | $0.32 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $95.11 |
328 | 2051/07 | $0.87 | $0.32 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $94.24 |
329 | 2051/08 | $0.88 | $0.31 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $93.36 |
330 | 2051/09 | $0.88 | $0.31 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $92.48 |
331 | 2051/10 | $0.88 | $0.31 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $91.60 |
332 | 2051/11 | $0.89 | $0.31 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $90.71 |
333 | 2051/12 | $0.89 | $0.30 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $89.82 |
334 | 2052/01 | $0.89 | $0.30 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $88.93 |
335 | 2052/02 | $0.89 | $0.30 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $88.04 |
336 | 2052/03 | $0.90 | $0.29 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $87.14 |
337 | 2052/04 | $0.90 | $0.29 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $86.24 |
338 | 2052/05 | $0.90 | $0.29 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $85.33 |
339 | 2052/06 | $0.91 | $0.28 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $84.43 |
340 | 2052/07 | $0.91 | $0.28 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $83.52 |
341 | 2052/08 | $0.91 | $0.28 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $82.60 |
342 | 2052/09 | $0.92 | $0.28 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $81.69 |
343 | 2052/10 | $0.92 | $0.27 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $80.77 |
344 | 2052/11 | $0.92 | $0.27 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $79.85 |
345 | 2052/12 | $0.92 | $0.27 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $78.92 |
346 | 2053/01 | $0.93 | $0.26 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $78.00 |
347 | 2053/02 | $0.93 | $0.26 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $77.06 |
348 | 2053/03 | $0.93 | $0.26 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $76.13 |
349 | 2053/04 | $0.94 | $0.25 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $75.19 |
350 | 2053/05 | $0.94 | $0.25 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $74.25 |
351 | 2053/06 | $0.94 | $0.25 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $73.31 |
352 | 2053/07 | $0.95 | $0.24 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $72.36 |
353 | 2053/08 | $0.95 | $0.24 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $71.41 |
354 | 2053/09 | $0.95 | $0.24 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $70.46 |
355 | 2053/10 | $0.96 | $0.23 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $69.50 |
356 | 2053/11 | $0.96 | $0.23 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $68.54 |
357 | 2053/12 | $0.96 | $0.23 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $67.58 |
358 | 2054/01 | $0.97 | $0.23 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $66.61 |
359 | 2054/02 | $0.97 | $0.22 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $65.65 |
360 | 2054/03 | $0.97 | $0.22 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $64.67 |
361 | 2054/04 | $0.98 | $0.22 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $63.70 |
362 | 2054/05 | $0.98 | $0.21 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $62.72 |
363 | 2054/06 | $0.98 | $0.21 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $61.74 |
364 | 2054/07 | $0.99 | $0.21 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $60.75 |
365 | 2054/08 | $0.99 | $0.20 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $59.76 |
366 | 2054/09 | $0.99 | $0.20 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $58.77 |
367 | 2054/10 | $1.00 | $0.20 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $57.78 |
368 | 2054/11 | $1.00 | $0.19 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $56.78 |
369 | 2054/12 | $1.00 | $0.19 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $55.78 |
370 | 2055/01 | $1.01 | $0.19 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $54.77 |
371 | 2055/02 | $1.01 | $0.18 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $53.76 |
372 | 2055/03 | $1.01 | $0.18 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $52.75 |
373 | 2055/04 | $1.02 | $0.18 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $51.74 |
374 | 2055/05 | $1.02 | $0.17 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $50.72 |
375 | 2055/06 | $1.02 | $0.17 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $49.69 |
376 | 2055/07 | $1.03 | $0.17 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $48.67 |
377 | 2055/08 | $1.03 | $0.16 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $47.64 |
378 | 2055/09 | $1.03 | $0.16 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $46.61 |
379 | 2055/10 | $1.04 | $0.16 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $45.57 |
380 | 2055/11 | $1.04 | $0.15 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $44.53 |
381 | 2055/12 | $1.04 | $0.15 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $43.49 |
382 | 2056/01 | $1.05 | $0.14 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $42.44 |
383 | 2056/02 | $1.05 | $0.14 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $41.40 |
384 | 2056/03 | $1.05 | $0.14 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $40.34 |
385 | 2056/04 | $1.06 | $0.13 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $39.29 |
386 | 2056/05 | $1.06 | $0.13 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $38.23 |
387 | 2056/06 | $1.06 | $0.13 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $37.16 |
388 | 2056/07 | $1.07 | $0.12 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $36.09 |
389 | 2056/08 | $1.07 | $0.12 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $35.02 |
390 | 2056/09 | $1.07 | $0.12 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $33.95 |
391 | 2056/10 | $1.08 | $0.11 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $32.87 |
392 | 2056/11 | $1.08 | $0.11 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $31.79 |
393 | 2056/12 | $1.09 | $0.11 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $30.71 |
394 | 2057/01 | $1.09 | $0.10 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $29.62 |
395 | 2057/02 | $1.09 | $0.10 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $28.52 |
396 | 2057/03 | $1.10 | $0.10 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $27.43 |
397 | 2057/04 | $1.10 | $0.09 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $26.33 |
398 | 2057/05 | $1.10 | $0.09 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $25.23 |
399 | 2057/06 | $1.11 | $0.08 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $24.12 |
400 | 2057/07 | $1.11 | $0.08 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $23.01 |
401 | 2057/08 | $1.11 | $0.08 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $21.89 |
402 | 2057/09 | $1.12 | $0.07 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $20.78 |
403 | 2057/10 | $1.12 | $0.07 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $19.65 |
404 | 2057/11 | $1.13 | $0.07 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $18.53 |
405 | 2057/12 | $1.13 | $0.06 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $17.40 |
406 | 2058/01 | $1.13 | $0.06 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $16.27 |
407 | 2058/02 | $1.14 | $0.05 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $15.13 |
408 | 2058/03 | $1.14 | $0.05 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $13.99 |
409 | 2058/04 | $1.14 | $0.05 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $12.84 |
410 | 2058/05 | $1.15 | $0.04 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $11.70 |
411 | 2058/06 | $1.15 | $0.04 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $10.54 |
412 | 2058/07 | $1.16 | $0.04 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $9.39 |
413 | 2058/08 | $1.16 | $0.03 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $8.23 |
414 | 2058/09 | $1.16 | $0.03 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $7.06 |
415 | 2058/10 | $1.17 | $0.02 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $5.90 |
416 | 2058/11 | $1.17 | $0.02 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $4.72 |
417 | 2058/12 | $1.18 | $0.02 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $3.55 |
418 | 2059/01 | $1.18 | $0.01 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $2.37 |
419 | 2059/02 | $1.18 | $0.01 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $1.19 |
420 | 2059/03 | $1.19 | $0.00 | $0.00 | $1,851,452.17 | $125.00 | $1,851,578.36 | $0.00 |
Totals | $269.00 | $231.25 | $0.00 | $777,609,910.00 | $52,500.00 | $777,662,910.25 |
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.