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 $278.00 at 4% interest rate for a $144,278.00 home, you need to have a monthly payment of $1,851,693.90. You will make a total of 420 payments and you will pay off your mortgage on 2054/06. Consult with a Mortgage Specialist
You can save $40.54 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 | $1.07 | 4% | 600 months | $144,643.36 | $365.36 |
50 years | Bi-Weekly | $0.54 | 4% | 512 months | $144,579.47 | $301.47 |
45 years | Monthly | $1.11 | 4% | 540 months | $144,599.85 | $321.85 |
45 years | Bi-Weekly | $0.56 | 4% | 461 months | $144,544.04 | $266.04 |
40 years | Monthly | $1.16 | 4% | 480 months | $144,557.70 | $279.70 |
40 years | Bi-Weekly | $0.58 | 4% | 409 months | $144,509.68 | $231.68 |
35 years | Monthly | $1.23 | 4% | 420 months | $144,516.98 | $238.98 |
35 years | Bi-Weekly | $0.62 | 4% | 358 months | $144,476.44 | $198.44 |
30 years | Monthly | $1.33 | 4% | 360 months | $144,477.80 | $199.80 |
30 years | Bi-Weekly | $0.67 | 4% | 307 months | $144,444.36 | $166.36 |
25 years | Monthly | $1.47 | 4% | 300 months | $144,440.22 | $162.22 |
25 years | Bi-Weekly | $0.74 | 4% | 256 months | $144,413.49 | $135.49 |
20 years | Monthly | $1.68 | 4% | 240 months | $144,404.31 | $126.31 |
20 years | Bi-Weekly | $0.84 | 4% | 205 months | $144,383.88 | $105.88 |
15 years | Monthly | $2.06 | 4% | 180 months | $144,370.14 | $92.14 |
15 years | Bi-Weekly | $1.03 | 4% | 154 months | $144,355.54 | $77.54 |
10 years | Monthly | $2.81 | 4% | 120 months | $144,337.75 | $59.75 |
10 years | Bi-Weekly | $1.41 | 4% | 103 months | $144,328.52 | $50.52 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2019/07 | $0.30 | $0.93 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $277.70 |
2 | 2019/08 | $0.31 | $0.93 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $277.39 |
3 | 2019/09 | $0.31 | $0.92 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $277.08 |
4 | 2019/10 | $0.31 | $0.92 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $276.78 |
5 | 2019/11 | $0.31 | $0.92 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $276.47 |
6 | 2019/12 | $0.31 | $0.92 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $276.16 |
7 | 2020/01 | $0.31 | $0.92 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $275.85 |
8 | 2020/02 | $0.31 | $0.92 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $275.54 |
9 | 2020/03 | $0.31 | $0.92 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $275.22 |
10 | 2020/04 | $0.31 | $0.92 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $274.91 |
11 | 2020/05 | $0.31 | $0.92 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $274.60 |
12 | 2020/06 | $0.32 | $0.92 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $274.28 |
13 | 2020/07 | $0.32 | $0.91 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $273.96 |
14 | 2020/08 | $0.32 | $0.91 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $273.65 |
15 | 2020/09 | $0.32 | $0.91 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $273.33 |
16 | 2020/10 | $0.32 | $0.91 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $273.01 |
17 | 2020/11 | $0.32 | $0.91 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $272.69 |
18 | 2020/12 | $0.32 | $0.91 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $272.37 |
19 | 2021/01 | $0.32 | $0.91 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $272.04 |
20 | 2021/03 | $0.32 | $0.91 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $271.72 |
21 | 2021/03 | $0.33 | $0.91 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $271.39 |
22 | 2021/04 | $0.33 | $0.90 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $271.07 |
23 | 2021/05 | $0.33 | $0.90 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $270.74 |
24 | 2021/06 | $0.33 | $0.90 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $270.41 |
25 | 2021/07 | $0.33 | $0.90 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $270.08 |
26 | 2021/08 | $0.33 | $0.90 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $269.75 |
27 | 2021/09 | $0.33 | $0.90 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $269.42 |
28 | 2021/10 | $0.33 | $0.90 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $269.09 |
29 | 2021/11 | $0.33 | $0.90 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $268.75 |
30 | 2021/12 | $0.34 | $0.90 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $268.42 |
31 | 2022/01 | $0.34 | $0.89 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $268.08 |
32 | 2022/03 | $0.34 | $0.89 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $267.74 |
33 | 2022/03 | $0.34 | $0.89 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $267.41 |
34 | 2022/04 | $0.34 | $0.89 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $267.07 |
35 | 2022/05 | $0.34 | $0.89 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $266.73 |
36 | 2022/06 | $0.34 | $0.89 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $266.38 |
37 | 2022/07 | $0.34 | $0.89 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $266.04 |
38 | 2022/08 | $0.34 | $0.89 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $265.70 |
39 | 2022/09 | $0.35 | $0.89 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $265.35 |
40 | 2022/10 | $0.35 | $0.88 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $265.00 |
41 | 2022/11 | $0.35 | $0.88 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $264.66 |
42 | 2022/12 | $0.35 | $0.88 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $264.31 |
43 | 2023/01 | $0.35 | $0.88 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $263.96 |
44 | 2023/03 | $0.35 | $0.88 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $263.61 |
45 | 2023/03 | $0.35 | $0.88 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $263.26 |
46 | 2023/04 | $0.35 | $0.88 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $262.90 |
47 | 2023/05 | $0.35 | $0.88 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $262.55 |
48 | 2023/06 | $0.36 | $0.88 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $262.19 |
49 | 2023/07 | $0.36 | $0.87 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $261.83 |
50 | 2023/08 | $0.36 | $0.87 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $261.48 |
51 | 2023/09 | $0.36 | $0.87 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $261.12 |
52 | 2023/10 | $0.36 | $0.87 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $260.76 |
53 | 2023/11 | $0.36 | $0.87 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $260.39 |
54 | 2023/12 | $0.36 | $0.87 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $260.03 |
55 | 2024/01 | $0.36 | $0.87 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $259.67 |
56 | 2024/02 | $0.37 | $0.87 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $259.30 |
57 | 2024/03 | $0.37 | $0.86 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $258.94 |
58 | 2024/04 | $0.37 | $0.86 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $258.57 |
59 | 2024/05 | $0.37 | $0.86 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $258.20 |
60 | 2024/06 | $0.37 | $0.86 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $257.83 |
61 | 2024/07 | $0.37 | $0.86 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $257.46 |
62 | 2024/08 | $0.37 | $0.86 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $257.08 |
63 | 2024/09 | $0.37 | $0.86 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $256.71 |
64 | 2024/10 | $0.38 | $0.86 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $256.34 |
65 | 2024/11 | $0.38 | $0.85 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $255.96 |
66 | 2024/12 | $0.38 | $0.85 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $255.58 |
67 | 2025/01 | $0.38 | $0.85 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $255.20 |
68 | 2025/03 | $0.38 | $0.85 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $254.82 |
69 | 2025/03 | $0.38 | $0.85 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $254.44 |
70 | 2025/04 | $0.38 | $0.85 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $254.06 |
71 | 2025/05 | $0.38 | $0.85 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $253.67 |
72 | 2025/06 | $0.39 | $0.85 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $253.29 |
73 | 2025/07 | $0.39 | $0.84 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $252.90 |
74 | 2025/08 | $0.39 | $0.84 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $252.51 |
75 | 2025/09 | $0.39 | $0.84 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $252.12 |
76 | 2025/10 | $0.39 | $0.84 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $251.73 |
77 | 2025/11 | $0.39 | $0.84 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $251.34 |
78 | 2025/12 | $0.39 | $0.84 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $250.95 |
79 | 2026/01 | $0.39 | $0.84 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $250.55 |
80 | 2026/03 | $0.40 | $0.84 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $250.16 |
81 | 2026/03 | $0.40 | $0.83 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $249.76 |
82 | 2026/04 | $0.40 | $0.83 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $249.36 |
83 | 2026/05 | $0.40 | $0.83 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $248.96 |
84 | 2026/06 | $0.40 | $0.83 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $248.56 |
85 | 2026/07 | $0.40 | $0.83 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $248.16 |
86 | 2026/08 | $0.40 | $0.83 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $247.76 |
87 | 2026/09 | $0.41 | $0.83 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $247.35 |
88 | 2026/10 | $0.41 | $0.82 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $246.95 |
89 | 2026/11 | $0.41 | $0.82 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $246.54 |
90 | 2026/12 | $0.41 | $0.82 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $246.13 |
91 | 2027/01 | $0.41 | $0.82 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $245.72 |
92 | 2027/03 | $0.41 | $0.82 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $245.31 |
93 | 2027/03 | $0.41 | $0.82 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $244.89 |
94 | 2027/04 | $0.41 | $0.82 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $244.48 |
95 | 2027/05 | $0.42 | $0.81 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $244.06 |
96 | 2027/06 | $0.42 | $0.81 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $243.64 |
97 | 2027/07 | $0.42 | $0.81 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $243.23 |
98 | 2027/08 | $0.42 | $0.81 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $242.81 |
99 | 2027/09 | $0.42 | $0.81 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $242.38 |
100 | 2027/10 | $0.42 | $0.81 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $241.96 |
101 | 2027/11 | $0.42 | $0.81 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $241.54 |
102 | 2027/12 | $0.43 | $0.81 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $241.11 |
103 | 2028/01 | $0.43 | $0.80 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $240.68 |
104 | 2028/02 | $0.43 | $0.80 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $240.26 |
105 | 2028/03 | $0.43 | $0.80 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $239.83 |
106 | 2028/04 | $0.43 | $0.80 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $239.39 |
107 | 2028/05 | $0.43 | $0.80 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $238.96 |
108 | 2028/06 | $0.43 | $0.80 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $238.53 |
109 | 2028/07 | $0.44 | $0.80 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $238.09 |
110 | 2028/08 | $0.44 | $0.79 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $237.65 |
111 | 2028/09 | $0.44 | $0.79 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $237.21 |
112 | 2028/10 | $0.44 | $0.79 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $236.77 |
113 | 2028/11 | $0.44 | $0.79 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $236.33 |
114 | 2028/12 | $0.44 | $0.79 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $235.89 |
115 | 2029/01 | $0.44 | $0.79 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $235.45 |
116 | 2029/03 | $0.45 | $0.78 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $235.00 |
117 | 2029/03 | $0.45 | $0.78 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $234.55 |
118 | 2029/04 | $0.45 | $0.78 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $234.10 |
119 | 2029/05 | $0.45 | $0.78 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $233.65 |
120 | 2029/06 | $0.45 | $0.78 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $233.20 |
121 | 2029/07 | $0.45 | $0.78 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $232.75 |
122 | 2029/08 | $0.46 | $0.78 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $232.29 |
123 | 2029/09 | $0.46 | $0.77 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $231.83 |
124 | 2029/10 | $0.46 | $0.77 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $231.38 |
125 | 2029/11 | $0.46 | $0.77 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $230.92 |
126 | 2029/12 | $0.46 | $0.77 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $230.46 |
127 | 2030/01 | $0.46 | $0.77 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $229.99 |
128 | 2030/03 | $0.46 | $0.77 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $229.53 |
129 | 2030/03 | $0.47 | $0.77 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $229.06 |
130 | 2030/04 | $0.47 | $0.76 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $228.60 |
131 | 2030/05 | $0.47 | $0.76 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $228.13 |
132 | 2030/06 | $0.47 | $0.76 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $227.66 |
133 | 2030/07 | $0.47 | $0.76 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $227.18 |
134 | 2030/08 | $0.47 | $0.76 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $226.71 |
135 | 2030/09 | $0.48 | $0.76 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $226.23 |
136 | 2030/10 | $0.48 | $0.75 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $225.76 |
137 | 2030/11 | $0.48 | $0.75 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $225.28 |
138 | 2030/12 | $0.48 | $0.75 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $224.80 |
139 | 2031/01 | $0.48 | $0.75 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $224.32 |
140 | 2031/03 | $0.48 | $0.75 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $223.83 |
141 | 2031/03 | $0.48 | $0.75 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $223.35 |
142 | 2031/04 | $0.49 | $0.74 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $222.86 |
143 | 2031/05 | $0.49 | $0.74 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $222.38 |
144 | 2031/06 | $0.49 | $0.74 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $221.89 |
145 | 2031/07 | $0.49 | $0.74 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $221.39 |
146 | 2031/08 | $0.49 | $0.74 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $220.90 |
147 | 2031/09 | $0.49 | $0.74 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $220.41 |
148 | 2031/10 | $0.50 | $0.73 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $219.91 |
149 | 2031/11 | $0.50 | $0.73 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $219.41 |
150 | 2031/12 | $0.50 | $0.73 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $218.91 |
151 | 2032/01 | $0.50 | $0.73 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $218.41 |
152 | 2032/02 | $0.50 | $0.73 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $217.91 |
153 | 2032/03 | $0.50 | $0.73 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $217.40 |
154 | 2032/04 | $0.51 | $0.72 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $216.90 |
155 | 2032/05 | $0.51 | $0.72 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $216.39 |
156 | 2032/06 | $0.51 | $0.72 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $215.88 |
157 | 2032/07 | $0.51 | $0.72 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $215.37 |
158 | 2032/08 | $0.51 | $0.72 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $214.86 |
159 | 2032/09 | $0.51 | $0.72 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $214.34 |
160 | 2032/10 | $0.52 | $0.71 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $213.83 |
161 | 2032/11 | $0.52 | $0.71 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $213.31 |
162 | 2032/12 | $0.52 | $0.71 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $212.79 |
163 | 2033/01 | $0.52 | $0.71 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $212.27 |
164 | 2033/03 | $0.52 | $0.71 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $211.74 |
165 | 2033/03 | $0.53 | $0.71 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $211.22 |
166 | 2033/04 | $0.53 | $0.70 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $210.69 |
167 | 2033/05 | $0.53 | $0.70 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $210.16 |
168 | 2033/06 | $0.53 | $0.70 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $209.63 |
169 | 2033/07 | $0.53 | $0.70 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $209.10 |
170 | 2033/08 | $0.53 | $0.70 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $208.57 |
171 | 2033/09 | $0.54 | $0.70 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $208.03 |
172 | 2033/10 | $0.54 | $0.69 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $207.49 |
173 | 2033/11 | $0.54 | $0.69 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $206.95 |
174 | 2033/12 | $0.54 | $0.69 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $206.41 |
175 | 2034/01 | $0.54 | $0.69 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $205.87 |
176 | 2034/03 | $0.54 | $0.69 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $205.32 |
177 | 2034/03 | $0.55 | $0.68 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $204.78 |
178 | 2034/04 | $0.55 | $0.68 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $204.23 |
179 | 2034/05 | $0.55 | $0.68 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $203.68 |
180 | 2034/06 | $0.55 | $0.68 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $203.13 |
181 | 2034/07 | $0.55 | $0.68 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $202.57 |
182 | 2034/08 | $0.56 | $0.68 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $202.02 |
183 | 2034/09 | $0.56 | $0.67 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $201.46 |
184 | 2034/10 | $0.56 | $0.67 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $200.90 |
185 | 2034/11 | $0.56 | $0.67 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $200.34 |
186 | 2034/12 | $0.56 | $0.67 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $199.78 |
187 | 2035/01 | $0.56 | $0.67 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $199.21 |
188 | 2035/03 | $0.57 | $0.66 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $198.65 |
189 | 2035/03 | $0.57 | $0.66 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $198.08 |
190 | 2035/04 | $0.57 | $0.66 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $197.51 |
191 | 2035/05 | $0.57 | $0.66 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $196.93 |
192 | 2035/06 | $0.57 | $0.66 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $196.36 |
193 | 2035/07 | $0.58 | $0.65 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $195.78 |
194 | 2035/08 | $0.58 | $0.65 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $195.20 |
195 | 2035/09 | $0.58 | $0.65 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $194.62 |
196 | 2035/10 | $0.58 | $0.65 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $194.04 |
197 | 2035/11 | $0.58 | $0.65 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $193.46 |
198 | 2035/12 | $0.59 | $0.64 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $192.87 |
199 | 2036/01 | $0.59 | $0.64 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $192.28 |
200 | 2036/02 | $0.59 | $0.64 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $191.69 |
201 | 2036/03 | $0.59 | $0.64 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $191.10 |
202 | 2036/04 | $0.59 | $0.64 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $190.51 |
203 | 2036/05 | $0.60 | $0.64 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $189.91 |
204 | 2036/06 | $0.60 | $0.63 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $189.31 |
205 | 2036/07 | $0.60 | $0.63 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $188.71 |
206 | 2036/08 | $0.60 | $0.63 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $188.11 |
207 | 2036/09 | $0.60 | $0.63 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $187.51 |
208 | 2036/10 | $0.61 | $0.63 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $186.90 |
209 | 2036/11 | $0.61 | $0.62 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $186.29 |
210 | 2036/12 | $0.61 | $0.62 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $185.68 |
211 | 2037/01 | $0.61 | $0.62 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $185.07 |
212 | 2037/03 | $0.61 | $0.62 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $184.46 |
213 | 2037/03 | $0.62 | $0.61 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $183.84 |
214 | 2037/04 | $0.62 | $0.61 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $183.22 |
215 | 2037/05 | $0.62 | $0.61 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $182.60 |
216 | 2037/06 | $0.62 | $0.61 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $181.98 |
217 | 2037/07 | $0.62 | $0.61 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $181.36 |
218 | 2037/08 | $0.63 | $0.60 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $180.73 |
219 | 2037/09 | $0.63 | $0.60 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $180.10 |
220 | 2037/10 | $0.63 | $0.60 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $179.47 |
221 | 2037/11 | $0.63 | $0.60 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $178.84 |
222 | 2037/12 | $0.63 | $0.60 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $178.20 |
223 | 2038/01 | $0.64 | $0.59 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $177.57 |
224 | 2038/03 | $0.64 | $0.59 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $176.93 |
225 | 2038/03 | $0.64 | $0.59 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $176.29 |
226 | 2038/04 | $0.64 | $0.59 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $175.64 |
227 | 2038/05 | $0.65 | $0.59 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $175.00 |
228 | 2038/06 | $0.65 | $0.58 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $174.35 |
229 | 2038/07 | $0.65 | $0.58 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $173.70 |
230 | 2038/08 | $0.65 | $0.58 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $173.05 |
231 | 2038/09 | $0.65 | $0.58 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $172.40 |
232 | 2038/10 | $0.66 | $0.57 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $171.74 |
233 | 2038/11 | $0.66 | $0.57 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $171.08 |
234 | 2038/12 | $0.66 | $0.57 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $170.42 |
235 | 2039/01 | $0.66 | $0.57 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $169.76 |
236 | 2039/03 | $0.67 | $0.57 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $169.09 |
237 | 2039/03 | $0.67 | $0.56 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $168.43 |
238 | 2039/04 | $0.67 | $0.56 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $167.76 |
239 | 2039/05 | $0.67 | $0.56 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $167.08 |
240 | 2039/06 | $0.67 | $0.56 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $166.41 |
241 | 2039/07 | $0.68 | $0.55 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $165.73 |
242 | 2039/08 | $0.68 | $0.55 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $165.06 |
243 | 2039/09 | $0.68 | $0.55 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $164.37 |
244 | 2039/10 | $0.68 | $0.55 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $163.69 |
245 | 2039/11 | $0.69 | $0.55 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $163.01 |
246 | 2039/12 | $0.69 | $0.54 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $162.32 |
247 | 2040/01 | $0.69 | $0.54 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $161.63 |
248 | 2040/02 | $0.69 | $0.54 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $160.94 |
249 | 2040/03 | $0.69 | $0.54 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $160.24 |
250 | 2040/04 | $0.70 | $0.53 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $159.55 |
251 | 2040/05 | $0.70 | $0.53 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $158.85 |
252 | 2040/06 | $0.70 | $0.53 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $158.14 |
253 | 2040/07 | $0.70 | $0.53 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $157.44 |
254 | 2040/08 | $0.71 | $0.52 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $156.74 |
255 | 2040/09 | $0.71 | $0.52 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $156.03 |
256 | 2040/10 | $0.71 | $0.52 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $155.32 |
257 | 2040/11 | $0.71 | $0.52 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $154.60 |
258 | 2040/12 | $0.72 | $0.52 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $153.89 |
259 | 2041/01 | $0.72 | $0.51 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $153.17 |
260 | 2041/03 | $0.72 | $0.51 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $152.45 |
261 | 2041/03 | $0.72 | $0.51 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $151.73 |
262 | 2041/04 | $0.73 | $0.51 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $151.00 |
263 | 2041/05 | $0.73 | $0.50 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $150.27 |
264 | 2041/06 | $0.73 | $0.50 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $149.54 |
265 | 2041/07 | $0.73 | $0.50 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $148.81 |
266 | 2041/08 | $0.73 | $0.50 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $148.08 |
267 | 2041/09 | $0.74 | $0.49 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $147.34 |
268 | 2041/10 | $0.74 | $0.49 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $146.60 |
269 | 2041/11 | $0.74 | $0.49 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $145.86 |
270 | 2041/12 | $0.74 | $0.49 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $145.11 |
271 | 2042/01 | $0.75 | $0.48 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $144.36 |
272 | 2042/03 | $0.75 | $0.48 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $143.61 |
273 | 2042/03 | $0.75 | $0.48 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $142.86 |
274 | 2042/04 | $0.75 | $0.48 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $142.11 |
275 | 2042/05 | $0.76 | $0.47 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $141.35 |
276 | 2042/06 | $0.76 | $0.47 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $140.59 |
277 | 2042/07 | $0.76 | $0.47 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $139.83 |
278 | 2042/08 | $0.76 | $0.47 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $139.06 |
279 | 2042/09 | $0.77 | $0.46 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $138.30 |
280 | 2042/10 | $0.77 | $0.46 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $137.53 |
281 | 2042/11 | $0.77 | $0.46 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $136.75 |
282 | 2042/12 | $0.78 | $0.46 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $135.98 |
283 | 2043/01 | $0.78 | $0.45 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $135.20 |
284 | 2043/03 | $0.78 | $0.45 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $134.42 |
285 | 2043/03 | $0.78 | $0.45 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $133.64 |
286 | 2043/04 | $0.79 | $0.45 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $132.85 |
287 | 2043/05 | $0.79 | $0.44 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $132.06 |
288 | 2043/06 | $0.79 | $0.44 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $131.27 |
289 | 2043/07 | $0.79 | $0.44 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $130.48 |
290 | 2043/08 | $0.80 | $0.43 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $129.68 |
291 | 2043/09 | $0.80 | $0.43 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $128.89 |
292 | 2043/10 | $0.80 | $0.43 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $128.08 |
293 | 2043/11 | $0.80 | $0.43 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $127.28 |
294 | 2043/12 | $0.81 | $0.42 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $126.47 |
295 | 2044/01 | $0.81 | $0.42 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $125.66 |
296 | 2044/02 | $0.81 | $0.42 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $124.85 |
297 | 2044/03 | $0.81 | $0.42 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $124.04 |
298 | 2044/04 | $0.82 | $0.41 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $123.22 |
299 | 2044/05 | $0.82 | $0.41 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $122.40 |
300 | 2044/06 | $0.82 | $0.41 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $121.58 |
301 | 2044/07 | $0.83 | $0.41 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $120.75 |
302 | 2044/08 | $0.83 | $0.40 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $119.92 |
303 | 2044/09 | $0.83 | $0.40 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $119.09 |
304 | 2044/10 | $0.83 | $0.40 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $118.26 |
305 | 2044/11 | $0.84 | $0.39 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $117.42 |
306 | 2044/12 | $0.84 | $0.39 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $116.58 |
307 | 2045/01 | $0.84 | $0.39 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $115.74 |
308 | 2045/03 | $0.85 | $0.39 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $114.89 |
309 | 2045/03 | $0.85 | $0.38 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $114.05 |
310 | 2045/04 | $0.85 | $0.38 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $113.20 |
311 | 2045/05 | $0.85 | $0.38 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $112.34 |
312 | 2045/06 | $0.86 | $0.37 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $111.49 |
313 | 2045/07 | $0.86 | $0.37 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $110.63 |
314 | 2045/08 | $0.86 | $0.37 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $109.76 |
315 | 2045/09 | $0.87 | $0.37 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $108.90 |
316 | 2045/10 | $0.87 | $0.36 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $108.03 |
317 | 2045/11 | $0.87 | $0.36 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $107.16 |
318 | 2045/12 | $0.87 | $0.36 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $106.29 |
319 | 2046/01 | $0.88 | $0.35 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $105.41 |
320 | 2046/03 | $0.88 | $0.35 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $104.53 |
321 | 2046/03 | $0.88 | $0.35 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $103.65 |
322 | 2046/04 | $0.89 | $0.35 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $102.76 |
323 | 2046/05 | $0.89 | $0.34 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $101.87 |
324 | 2046/06 | $0.89 | $0.34 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $100.98 |
325 | 2046/07 | $0.89 | $0.34 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $100.09 |
326 | 2046/08 | $0.90 | $0.33 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $99.19 |
327 | 2046/09 | $0.90 | $0.33 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $98.29 |
328 | 2046/10 | $0.90 | $0.33 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $97.39 |
329 | 2046/11 | $0.91 | $0.32 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $96.48 |
330 | 2046/12 | $0.91 | $0.32 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $95.57 |
331 | 2047/01 | $0.91 | $0.32 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $94.66 |
332 | 2047/03 | $0.92 | $0.32 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $93.74 |
333 | 2047/03 | $0.92 | $0.31 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $92.83 |
334 | 2047/04 | $0.92 | $0.31 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $91.90 |
335 | 2047/05 | $0.92 | $0.31 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $90.98 |
336 | 2047/06 | $0.93 | $0.30 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $90.05 |
337 | 2047/07 | $0.93 | $0.30 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $89.12 |
338 | 2047/08 | $0.93 | $0.30 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $88.19 |
339 | 2047/09 | $0.94 | $0.29 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $87.25 |
340 | 2047/10 | $0.94 | $0.29 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $86.31 |
341 | 2047/11 | $0.94 | $0.29 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $85.37 |
342 | 2047/12 | $0.95 | $0.28 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $84.42 |
343 | 2048/01 | $0.95 | $0.28 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $83.47 |
344 | 2048/02 | $0.95 | $0.28 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $82.52 |
345 | 2048/03 | $0.96 | $0.28 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $81.56 |
346 | 2048/04 | $0.96 | $0.27 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $80.60 |
347 | 2048/05 | $0.96 | $0.27 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $79.64 |
348 | 2048/06 | $0.97 | $0.27 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $78.68 |
349 | 2048/07 | $0.97 | $0.26 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $77.71 |
350 | 2048/08 | $0.97 | $0.26 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $76.74 |
351 | 2048/09 | $0.98 | $0.26 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $75.76 |
352 | 2048/10 | $0.98 | $0.25 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $74.78 |
353 | 2048/11 | $0.98 | $0.25 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $73.80 |
354 | 2048/12 | $0.98 | $0.25 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $72.82 |
355 | 2049/01 | $0.99 | $0.24 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $71.83 |
356 | 2049/03 | $0.99 | $0.24 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $70.84 |
357 | 2049/03 | $0.99 | $0.24 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $69.84 |
358 | 2049/04 | $1.00 | $0.23 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $68.84 |
359 | 2049/05 | $1.00 | $0.23 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $67.84 |
360 | 2049/06 | $1.00 | $0.23 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $66.84 |
361 | 2049/07 | $1.01 | $0.22 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $65.83 |
362 | 2049/08 | $1.01 | $0.22 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $64.82 |
363 | 2049/09 | $1.01 | $0.22 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $63.80 |
364 | 2049/10 | $1.02 | $0.21 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $62.78 |
365 | 2049/11 | $1.02 | $0.21 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $61.76 |
366 | 2049/12 | $1.03 | $0.21 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $60.74 |
367 | 2050/01 | $1.03 | $0.20 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $59.71 |
368 | 2050/03 | $1.03 | $0.20 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $58.68 |
369 | 2050/03 | $1.04 | $0.20 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $57.64 |
370 | 2050/04 | $1.04 | $0.19 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $56.60 |
371 | 2050/05 | $1.04 | $0.19 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $55.56 |
372 | 2050/06 | $1.05 | $0.19 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $54.52 |
373 | 2050/07 | $1.05 | $0.18 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $53.47 |
374 | 2050/08 | $1.05 | $0.18 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $52.41 |
375 | 2050/09 | $1.06 | $0.17 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $51.36 |
376 | 2050/10 | $1.06 | $0.17 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $50.30 |
377 | 2050/11 | $1.06 | $0.17 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $49.23 |
378 | 2050/12 | $1.07 | $0.16 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $48.17 |
379 | 2051/01 | $1.07 | $0.16 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $47.10 |
380 | 2051/03 | $1.07 | $0.16 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $46.02 |
381 | 2051/03 | $1.08 | $0.15 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $44.95 |
382 | 2051/04 | $1.08 | $0.15 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $43.87 |
383 | 2051/05 | $1.08 | $0.15 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $42.78 |
384 | 2051/06 | $1.09 | $0.14 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $41.69 |
385 | 2051/07 | $1.09 | $0.14 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $40.60 |
386 | 2051/08 | $1.10 | $0.14 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $39.50 |
387 | 2051/09 | $1.10 | $0.13 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $38.41 |
388 | 2051/10 | $1.10 | $0.13 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $37.30 |
389 | 2051/11 | $1.11 | $0.12 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $36.20 |
390 | 2051/12 | $1.11 | $0.12 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $35.09 |
391 | 2052/01 | $1.11 | $0.12 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $33.97 |
392 | 2052/02 | $1.12 | $0.11 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $32.85 |
393 | 2052/03 | $1.12 | $0.11 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $31.73 |
394 | 2052/04 | $1.13 | $0.11 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $30.61 |
395 | 2052/05 | $1.13 | $0.10 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $29.48 |
396 | 2052/06 | $1.13 | $0.10 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $28.35 |
397 | 2052/07 | $1.14 | $0.09 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $27.21 |
398 | 2052/08 | $1.14 | $0.09 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $26.07 |
399 | 2052/09 | $1.14 | $0.09 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $24.93 |
400 | 2052/10 | $1.15 | $0.08 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $23.78 |
401 | 2052/11 | $1.15 | $0.08 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $22.63 |
402 | 2052/12 | $1.16 | $0.08 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $21.47 |
403 | 2053/01 | $1.16 | $0.07 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $20.31 |
404 | 2053/03 | $1.16 | $0.07 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $19.15 |
405 | 2053/03 | $1.17 | $0.06 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $17.98 |
406 | 2053/04 | $1.17 | $0.06 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $16.81 |
407 | 2053/05 | $1.17 | $0.06 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $15.63 |
408 | 2053/06 | $1.18 | $0.05 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $14.46 |
409 | 2053/07 | $1.18 | $0.05 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $13.27 |
410 | 2053/08 | $1.19 | $0.04 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $12.09 |
411 | 2053/09 | $1.19 | $0.04 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $10.90 |
412 | 2053/10 | $1.19 | $0.04 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $9.70 |
413 | 2053/11 | $1.20 | $0.03 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $8.50 |
414 | 2053/12 | $1.20 | $0.03 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $7.30 |
415 | 2054/01 | $1.21 | $0.02 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $6.09 |
416 | 2054/03 | $1.21 | $0.02 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $4.88 |
417 | 2054/03 | $1.21 | $0.02 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $3.67 |
418 | 2054/04 | $1.22 | $0.01 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $2.45 |
419 | 2054/05 | $1.22 | $0.01 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $1.23 |
420 | 2054/06 | $1.23 | $0.00 | $0.00 | $1,851,567.67 | $125.00 | $1,851,693.90 | $0.00 |
Totals | $278.00 | $238.98 | $0.00 | $777,658,420.00 | $52,500.00 | $777,711,436.98 |
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.