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 $285.00 at 4% interest rate for a $144,285.00 home, you need to have a monthly payment of $1,851,783.76. You will make a total of 420 payments and you will pay off your mortgage on 2053/12. Consult with a Mortgage Specialist
Loan Comparison
You can save $41.57 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 | $1.10 | 4% | 600 months | $144,659.56 | $374.56 |
| 50 years | Bi-Weekly | $0.55 | 4% | 512 months | $144,594.06 | $309.06 |
| 45 years | Monthly | $1.14 | 4% | 540 months | $144,614.96 | $329.96 |
| 45 years | Bi-Weekly | $0.57 | 4% | 461 months | $144,557.74 | $272.74 |
| 40 years | Monthly | $1.19 | 4% | 480 months | $144,571.74 | $286.74 |
| 40 years | Bi-Weekly | $0.60 | 4% | 409 months | $144,522.51 | $237.51 |
| 35 years | Monthly | $1.26 | 4% | 420 months | $144,530.00 | $245.00 |
| 35 years | Bi-Weekly | $0.63 | 4% | 358 months | $144,488.43 | $203.43 |
| 30 years | Monthly | $1.36 | 4% | 360 months | $144,489.83 | $204.83 |
| 30 years | Bi-Weekly | $0.68 | 4% | 307 months | $144,455.55 | $170.55 |
| 25 years | Monthly | $1.50 | 4% | 300 months | $144,451.30 | $166.30 |
| 25 years | Bi-Weekly | $0.75 | 4% | 256 months | $144,423.91 | $138.91 |
| 20 years | Monthly | $1.73 | 4% | 240 months | $144,414.49 | $129.49 |
| 20 years | Bi-Weekly | $0.87 | 4% | 205 months | $144,393.54 | $108.54 |
| 15 years | Monthly | $2.11 | 4% | 180 months | $144,379.46 | $94.46 |
| 15 years | Bi-Weekly | $1.06 | 4% | 154 months | $144,364.50 | $79.50 |
| 10 years | Monthly | $2.89 | 4% | 120 months | $144,346.26 | $61.26 |
| 10 years | Bi-Weekly | $1.45 | 4% | 103 months | $144,336.79 | $51.79 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2019/01 | $0.31 | $0.95 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $284.69 |
| 2 | 2019/02 | $0.31 | $0.95 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $284.38 |
| 3 | 2019/03 | $0.31 | $0.95 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $284.06 |
| 4 | 2019/04 | $0.32 | $0.95 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $283.75 |
| 5 | 2019/05 | $0.32 | $0.95 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $283.43 |
| 6 | 2019/06 | $0.32 | $0.94 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $283.11 |
| 7 | 2019/07 | $0.32 | $0.94 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $282.79 |
| 8 | 2019/08 | $0.32 | $0.94 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $282.48 |
| 9 | 2019/09 | $0.32 | $0.94 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $282.16 |
| 10 | 2019/10 | $0.32 | $0.94 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $281.83 |
| 11 | 2019/11 | $0.32 | $0.94 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $281.51 |
| 12 | 2019/12 | $0.32 | $0.94 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $281.19 |
| 13 | 2020/01 | $0.32 | $0.94 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $280.86 |
| 14 | 2020/02 | $0.33 | $0.94 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $280.54 |
| 15 | 2020/03 | $0.33 | $0.94 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $280.21 |
| 16 | 2020/04 | $0.33 | $0.93 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $279.88 |
| 17 | 2020/05 | $0.33 | $0.93 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $279.55 |
| 18 | 2020/06 | $0.33 | $0.93 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $279.22 |
| 19 | 2020/07 | $0.33 | $0.93 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $278.89 |
| 20 | 2020/08 | $0.33 | $0.93 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $278.56 |
| 21 | 2020/09 | $0.33 | $0.93 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $278.23 |
| 22 | 2020/10 | $0.33 | $0.93 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $277.89 |
| 23 | 2020/11 | $0.34 | $0.93 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $277.56 |
| 24 | 2020/12 | $0.34 | $0.93 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $277.22 |
| 25 | 2021/01 | $0.34 | $0.92 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $276.88 |
| 26 | 2021/02 | $0.34 | $0.92 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $276.54 |
| 27 | 2021/03 | $0.34 | $0.92 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $276.20 |
| 28 | 2021/04 | $0.34 | $0.92 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $275.86 |
| 29 | 2021/05 | $0.34 | $0.92 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $275.52 |
| 30 | 2021/06 | $0.34 | $0.92 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $275.18 |
| 31 | 2021/07 | $0.34 | $0.92 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $274.83 |
| 32 | 2021/08 | $0.35 | $0.92 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $274.49 |
| 33 | 2021/09 | $0.35 | $0.91 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $274.14 |
| 34 | 2021/10 | $0.35 | $0.91 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $273.79 |
| 35 | 2021/11 | $0.35 | $0.91 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $273.44 |
| 36 | 2021/12 | $0.35 | $0.91 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $273.09 |
| 37 | 2022/01 | $0.35 | $0.91 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $272.74 |
| 38 | 2022/02 | $0.35 | $0.91 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $272.39 |
| 39 | 2022/03 | $0.35 | $0.91 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $272.03 |
| 40 | 2022/04 | $0.36 | $0.91 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $271.68 |
| 41 | 2022/05 | $0.36 | $0.91 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $271.32 |
| 42 | 2022/06 | $0.36 | $0.90 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $270.96 |
| 43 | 2022/07 | $0.36 | $0.90 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $270.60 |
| 44 | 2022/08 | $0.36 | $0.90 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $270.24 |
| 45 | 2022/09 | $0.36 | $0.90 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $269.88 |
| 46 | 2022/10 | $0.36 | $0.90 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $269.52 |
| 47 | 2022/11 | $0.36 | $0.90 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $269.16 |
| 48 | 2022/12 | $0.36 | $0.90 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $268.79 |
| 49 | 2023/01 | $0.37 | $0.90 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $268.43 |
| 50 | 2023/02 | $0.37 | $0.89 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $268.06 |
| 51 | 2023/03 | $0.37 | $0.89 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $267.69 |
| 52 | 2023/04 | $0.37 | $0.89 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $267.32 |
| 53 | 2023/05 | $0.37 | $0.89 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $266.95 |
| 54 | 2023/06 | $0.37 | $0.89 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $266.58 |
| 55 | 2023/07 | $0.37 | $0.89 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $266.21 |
| 56 | 2023/08 | $0.37 | $0.89 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $265.83 |
| 57 | 2023/09 | $0.38 | $0.89 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $265.46 |
| 58 | 2023/10 | $0.38 | $0.88 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $265.08 |
| 59 | 2023/11 | $0.38 | $0.88 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $264.70 |
| 60 | 2023/12 | $0.38 | $0.88 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $264.32 |
| 61 | 2024/01 | $0.38 | $0.88 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $263.94 |
| 62 | 2024/02 | $0.38 | $0.88 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $263.56 |
| 63 | 2024/03 | $0.38 | $0.88 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $263.17 |
| 64 | 2024/04 | $0.38 | $0.88 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $262.79 |
| 65 | 2024/05 | $0.39 | $0.88 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $262.40 |
| 66 | 2024/06 | $0.39 | $0.87 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $262.02 |
| 67 | 2024/07 | $0.39 | $0.87 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $261.63 |
| 68 | 2024/08 | $0.39 | $0.87 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $261.24 |
| 69 | 2024/09 | $0.39 | $0.87 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $260.85 |
| 70 | 2024/10 | $0.39 | $0.87 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $260.45 |
| 71 | 2024/11 | $0.39 | $0.87 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $260.06 |
| 72 | 2024/12 | $0.40 | $0.87 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $259.67 |
| 73 | 2025/01 | $0.40 | $0.87 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $259.27 |
| 74 | 2025/02 | $0.40 | $0.86 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $258.87 |
| 75 | 2025/03 | $0.40 | $0.86 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $258.47 |
| 76 | 2025/04 | $0.40 | $0.86 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $258.07 |
| 77 | 2025/05 | $0.40 | $0.86 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $257.67 |
| 78 | 2025/06 | $0.40 | $0.86 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $257.27 |
| 79 | 2025/07 | $0.40 | $0.86 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $256.86 |
| 80 | 2025/08 | $0.41 | $0.86 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $256.46 |
| 81 | 2025/09 | $0.41 | $0.85 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $256.05 |
| 82 | 2025/10 | $0.41 | $0.85 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $255.64 |
| 83 | 2025/11 | $0.41 | $0.85 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $255.23 |
| 84 | 2025/12 | $0.41 | $0.85 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $254.82 |
| 85 | 2026/01 | $0.41 | $0.85 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $254.41 |
| 86 | 2026/02 | $0.41 | $0.85 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $254.00 |
| 87 | 2026/03 | $0.42 | $0.85 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $253.58 |
| 88 | 2026/04 | $0.42 | $0.85 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $253.16 |
| 89 | 2026/05 | $0.42 | $0.84 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $252.75 |
| 90 | 2026/06 | $0.42 | $0.84 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $252.33 |
| 91 | 2026/07 | $0.42 | $0.84 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $251.91 |
| 92 | 2026/08 | $0.42 | $0.84 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $251.48 |
| 93 | 2026/09 | $0.42 | $0.84 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $251.06 |
| 94 | 2026/10 | $0.43 | $0.84 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $250.63 |
| 95 | 2026/11 | $0.43 | $0.84 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $250.21 |
| 96 | 2026/12 | $0.43 | $0.83 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $249.78 |
| 97 | 2027/01 | $0.43 | $0.83 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $249.35 |
| 98 | 2027/02 | $0.43 | $0.83 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $248.92 |
| 99 | 2027/03 | $0.43 | $0.83 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $248.49 |
| 100 | 2027/04 | $0.43 | $0.83 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $248.05 |
| 101 | 2027/05 | $0.44 | $0.83 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $247.62 |
| 102 | 2027/06 | $0.44 | $0.83 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $247.18 |
| 103 | 2027/07 | $0.44 | $0.82 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $246.74 |
| 104 | 2027/08 | $0.44 | $0.82 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $246.30 |
| 105 | 2027/09 | $0.44 | $0.82 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $245.86 |
| 106 | 2027/10 | $0.44 | $0.82 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $245.42 |
| 107 | 2027/11 | $0.44 | $0.82 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $244.98 |
| 108 | 2027/12 | $0.45 | $0.82 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $244.53 |
| 109 | 2028/01 | $0.45 | $0.82 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $244.09 |
| 110 | 2028/02 | $0.45 | $0.81 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $243.64 |
| 111 | 2028/03 | $0.45 | $0.81 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $243.19 |
| 112 | 2028/04 | $0.45 | $0.81 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $242.74 |
| 113 | 2028/05 | $0.45 | $0.81 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $242.28 |
| 114 | 2028/06 | $0.45 | $0.81 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $241.83 |
| 115 | 2028/07 | $0.46 | $0.81 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $241.37 |
| 116 | 2028/08 | $0.46 | $0.80 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $240.92 |
| 117 | 2028/09 | $0.46 | $0.80 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $240.46 |
| 118 | 2028/10 | $0.46 | $0.80 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $240.00 |
| 119 | 2028/11 | $0.46 | $0.80 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $239.54 |
| 120 | 2028/12 | $0.46 | $0.80 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $239.07 |
| 121 | 2029/01 | $0.47 | $0.80 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $238.61 |
| 122 | 2029/02 | $0.47 | $0.80 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $238.14 |
| 123 | 2029/03 | $0.47 | $0.79 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $237.67 |
| 124 | 2029/04 | $0.47 | $0.79 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $237.20 |
| 125 | 2029/05 | $0.47 | $0.79 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $236.73 |
| 126 | 2029/06 | $0.47 | $0.79 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $236.26 |
| 127 | 2029/07 | $0.47 | $0.79 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $235.78 |
| 128 | 2029/08 | $0.48 | $0.79 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $235.31 |
| 129 | 2029/09 | $0.48 | $0.78 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $234.83 |
| 130 | 2029/10 | $0.48 | $0.78 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $234.35 |
| 131 | 2029/11 | $0.48 | $0.78 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $233.87 |
| 132 | 2029/12 | $0.48 | $0.78 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $233.39 |
| 133 | 2030/01 | $0.48 | $0.78 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $232.90 |
| 134 | 2030/02 | $0.49 | $0.78 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $232.42 |
| 135 | 2030/03 | $0.49 | $0.77 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $231.93 |
| 136 | 2030/04 | $0.49 | $0.77 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $231.44 |
| 137 | 2030/05 | $0.49 | $0.77 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $230.95 |
| 138 | 2030/06 | $0.49 | $0.77 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $230.46 |
| 139 | 2030/07 | $0.49 | $0.77 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $229.97 |
| 140 | 2030/08 | $0.50 | $0.77 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $229.47 |
| 141 | 2030/09 | $0.50 | $0.76 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $228.97 |
| 142 | 2030/10 | $0.50 | $0.76 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $228.48 |
| 143 | 2030/11 | $0.50 | $0.76 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $227.98 |
| 144 | 2030/12 | $0.50 | $0.76 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $227.47 |
| 145 | 2031/01 | $0.50 | $0.76 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $226.97 |
| 146 | 2031/02 | $0.51 | $0.76 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $226.46 |
| 147 | 2031/03 | $0.51 | $0.75 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $225.96 |
| 148 | 2031/04 | $0.51 | $0.75 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $225.45 |
| 149 | 2031/05 | $0.51 | $0.75 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $224.94 |
| 150 | 2031/06 | $0.51 | $0.75 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $224.43 |
| 151 | 2031/07 | $0.51 | $0.75 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $223.91 |
| 152 | 2031/08 | $0.52 | $0.75 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $223.40 |
| 153 | 2031/09 | $0.52 | $0.74 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $222.88 |
| 154 | 2031/10 | $0.52 | $0.74 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $222.36 |
| 155 | 2031/11 | $0.52 | $0.74 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $221.84 |
| 156 | 2031/12 | $0.52 | $0.74 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $221.32 |
| 157 | 2032/01 | $0.52 | $0.74 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $220.79 |
| 158 | 2032/02 | $0.53 | $0.74 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $220.27 |
| 159 | 2032/03 | $0.53 | $0.73 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $219.74 |
| 160 | 2032/04 | $0.53 | $0.73 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $219.21 |
| 161 | 2032/05 | $0.53 | $0.73 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $218.68 |
| 162 | 2032/06 | $0.53 | $0.73 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $218.15 |
| 163 | 2032/07 | $0.53 | $0.73 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $217.61 |
| 164 | 2032/08 | $0.54 | $0.73 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $217.07 |
| 165 | 2032/09 | $0.54 | $0.72 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $216.54 |
| 166 | 2032/10 | $0.54 | $0.72 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $216.00 |
| 167 | 2032/11 | $0.54 | $0.72 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $215.45 |
| 168 | 2032/12 | $0.54 | $0.72 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $214.91 |
| 169 | 2033/01 | $0.55 | $0.72 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $214.36 |
| 170 | 2033/02 | $0.55 | $0.71 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $213.82 |
| 171 | 2033/03 | $0.55 | $0.71 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $213.27 |
| 172 | 2033/04 | $0.55 | $0.71 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $212.72 |
| 173 | 2033/05 | $0.55 | $0.71 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $212.16 |
| 174 | 2033/06 | $0.55 | $0.71 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $211.61 |
| 175 | 2033/07 | $0.56 | $0.71 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $211.05 |
| 176 | 2033/08 | $0.56 | $0.70 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $210.49 |
| 177 | 2033/09 | $0.56 | $0.70 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $209.93 |
| 178 | 2033/10 | $0.56 | $0.70 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $209.37 |
| 179 | 2033/11 | $0.56 | $0.70 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $208.81 |
| 180 | 2033/12 | $0.57 | $0.70 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $208.24 |
| 181 | 2034/01 | $0.57 | $0.69 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $207.67 |
| 182 | 2034/02 | $0.57 | $0.69 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $207.10 |
| 183 | 2034/03 | $0.57 | $0.69 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $206.53 |
| 184 | 2034/04 | $0.57 | $0.69 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $205.96 |
| 185 | 2034/05 | $0.58 | $0.69 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $205.38 |
| 186 | 2034/06 | $0.58 | $0.68 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $204.81 |
| 187 | 2034/07 | $0.58 | $0.68 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $204.23 |
| 188 | 2034/08 | $0.58 | $0.68 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $203.65 |
| 189 | 2034/09 | $0.58 | $0.68 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $203.06 |
| 190 | 2034/10 | $0.59 | $0.68 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $202.48 |
| 191 | 2034/11 | $0.59 | $0.67 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $201.89 |
| 192 | 2034/12 | $0.59 | $0.67 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $201.30 |
| 193 | 2035/01 | $0.59 | $0.67 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $200.71 |
| 194 | 2035/02 | $0.59 | $0.67 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $200.12 |
| 195 | 2035/03 | $0.59 | $0.67 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $199.52 |
| 196 | 2035/04 | $0.60 | $0.67 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $198.93 |
| 197 | 2035/05 | $0.60 | $0.66 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $198.33 |
| 198 | 2035/06 | $0.60 | $0.66 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $197.73 |
| 199 | 2035/07 | $0.60 | $0.66 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $197.13 |
| 200 | 2035/08 | $0.60 | $0.66 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $196.52 |
| 201 | 2035/09 | $0.61 | $0.66 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $195.91 |
| 202 | 2035/10 | $0.61 | $0.65 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $195.30 |
| 203 | 2035/11 | $0.61 | $0.65 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $194.69 |
| 204 | 2035/12 | $0.61 | $0.65 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $194.08 |
| 205 | 2036/01 | $0.61 | $0.65 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $193.47 |
| 206 | 2036/02 | $0.62 | $0.64 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $192.85 |
| 207 | 2036/03 | $0.62 | $0.64 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $192.23 |
| 208 | 2036/04 | $0.62 | $0.64 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $191.61 |
| 209 | 2036/05 | $0.62 | $0.64 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $190.99 |
| 210 | 2036/06 | $0.63 | $0.64 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $190.36 |
| 211 | 2036/07 | $0.63 | $0.63 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $189.73 |
| 212 | 2036/08 | $0.63 | $0.63 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $189.10 |
| 213 | 2036/09 | $0.63 | $0.63 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $188.47 |
| 214 | 2036/10 | $0.63 | $0.63 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $187.84 |
| 215 | 2036/11 | $0.64 | $0.63 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $187.20 |
| 216 | 2036/12 | $0.64 | $0.62 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $186.56 |
| 217 | 2037/01 | $0.64 | $0.62 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $185.92 |
| 218 | 2037/02 | $0.64 | $0.62 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $185.28 |
| 219 | 2037/03 | $0.64 | $0.62 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $184.64 |
| 220 | 2037/04 | $0.65 | $0.62 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $183.99 |
| 221 | 2037/05 | $0.65 | $0.61 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $183.34 |
| 222 | 2037/06 | $0.65 | $0.61 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $182.69 |
| 223 | 2037/07 | $0.65 | $0.61 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $182.04 |
| 224 | 2037/08 | $0.66 | $0.61 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $181.38 |
| 225 | 2037/09 | $0.66 | $0.60 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $180.73 |
| 226 | 2037/10 | $0.66 | $0.60 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $180.07 |
| 227 | 2037/11 | $0.66 | $0.60 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $179.41 |
| 228 | 2037/12 | $0.66 | $0.60 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $178.74 |
| 229 | 2038/01 | $0.67 | $0.60 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $178.08 |
| 230 | 2038/02 | $0.67 | $0.59 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $177.41 |
| 231 | 2038/03 | $0.67 | $0.59 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $176.74 |
| 232 | 2038/04 | $0.67 | $0.59 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $176.06 |
| 233 | 2038/05 | $0.68 | $0.59 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $175.39 |
| 234 | 2038/06 | $0.68 | $0.58 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $174.71 |
| 235 | 2038/07 | $0.68 | $0.58 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $174.03 |
| 236 | 2038/08 | $0.68 | $0.58 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $173.35 |
| 237 | 2038/09 | $0.68 | $0.58 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $172.67 |
| 238 | 2038/10 | $0.69 | $0.58 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $171.98 |
| 239 | 2038/11 | $0.69 | $0.57 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $171.29 |
| 240 | 2038/12 | $0.69 | $0.57 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $170.60 |
| 241 | 2039/01 | $0.69 | $0.57 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $169.91 |
| 242 | 2039/02 | $0.70 | $0.57 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $169.21 |
| 243 | 2039/03 | $0.70 | $0.56 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $168.51 |
| 244 | 2039/04 | $0.70 | $0.56 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $167.81 |
| 245 | 2039/05 | $0.70 | $0.56 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $167.11 |
| 246 | 2039/06 | $0.70 | $0.56 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $166.41 |
| 247 | 2039/07 | $0.71 | $0.55 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $165.70 |
| 248 | 2039/08 | $0.71 | $0.55 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $164.99 |
| 249 | 2039/09 | $0.71 | $0.55 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $164.28 |
| 250 | 2039/10 | $0.71 | $0.55 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $163.56 |
| 251 | 2039/11 | $0.72 | $0.55 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $162.85 |
| 252 | 2039/12 | $0.72 | $0.54 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $162.13 |
| 253 | 2040/01 | $0.72 | $0.54 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $161.41 |
| 254 | 2040/02 | $0.72 | $0.54 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $160.68 |
| 255 | 2040/03 | $0.73 | $0.54 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $159.96 |
| 256 | 2040/04 | $0.73 | $0.53 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $159.23 |
| 257 | 2040/05 | $0.73 | $0.53 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $158.50 |
| 258 | 2040/06 | $0.73 | $0.53 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $157.76 |
| 259 | 2040/07 | $0.74 | $0.53 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $157.03 |
| 260 | 2040/08 | $0.74 | $0.52 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $156.29 |
| 261 | 2040/09 | $0.74 | $0.52 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $155.55 |
| 262 | 2040/10 | $0.74 | $0.52 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $154.80 |
| 263 | 2040/11 | $0.75 | $0.52 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $154.06 |
| 264 | 2040/12 | $0.75 | $0.51 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $153.31 |
| 265 | 2041/01 | $0.75 | $0.51 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $152.56 |
| 266 | 2041/02 | $0.75 | $0.51 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $151.80 |
| 267 | 2041/03 | $0.76 | $0.51 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $151.05 |
| 268 | 2041/04 | $0.76 | $0.50 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $150.29 |
| 269 | 2041/05 | $0.76 | $0.50 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $149.53 |
| 270 | 2041/06 | $0.76 | $0.50 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $148.77 |
| 271 | 2041/07 | $0.77 | $0.50 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $148.00 |
| 272 | 2041/08 | $0.77 | $0.49 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $147.23 |
| 273 | 2041/09 | $0.77 | $0.49 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $146.46 |
| 274 | 2041/10 | $0.77 | $0.49 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $145.69 |
| 275 | 2041/11 | $0.78 | $0.49 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $144.91 |
| 276 | 2041/12 | $0.78 | $0.48 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $144.13 |
| 277 | 2042/01 | $0.78 | $0.48 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $143.35 |
| 278 | 2042/02 | $0.78 | $0.48 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $142.57 |
| 279 | 2042/03 | $0.79 | $0.48 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $141.78 |
| 280 | 2042/04 | $0.79 | $0.47 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $140.99 |
| 281 | 2042/05 | $0.79 | $0.47 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $140.20 |
| 282 | 2042/06 | $0.79 | $0.47 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $139.40 |
| 283 | 2042/07 | $0.80 | $0.46 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $138.61 |
| 284 | 2042/08 | $0.80 | $0.46 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $137.81 |
| 285 | 2042/09 | $0.80 | $0.46 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $137.00 |
| 286 | 2042/10 | $0.81 | $0.46 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $136.20 |
| 287 | 2042/11 | $0.81 | $0.45 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $135.39 |
| 288 | 2042/12 | $0.81 | $0.45 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $134.58 |
| 289 | 2043/01 | $0.81 | $0.45 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $133.77 |
| 290 | 2043/02 | $0.82 | $0.45 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $132.95 |
| 291 | 2043/03 | $0.82 | $0.44 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $132.13 |
| 292 | 2043/04 | $0.82 | $0.44 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $131.31 |
| 293 | 2043/05 | $0.82 | $0.44 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $130.49 |
| 294 | 2043/06 | $0.83 | $0.43 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $129.66 |
| 295 | 2043/07 | $0.83 | $0.43 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $128.83 |
| 296 | 2043/08 | $0.83 | $0.43 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $128.00 |
| 297 | 2043/09 | $0.84 | $0.43 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $127.16 |
| 298 | 2043/10 | $0.84 | $0.42 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $126.32 |
| 299 | 2043/11 | $0.84 | $0.42 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $125.48 |
| 300 | 2043/12 | $0.84 | $0.42 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $124.64 |
| 301 | 2044/01 | $0.85 | $0.42 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $123.79 |
| 302 | 2044/02 | $0.85 | $0.41 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $122.94 |
| 303 | 2044/03 | $0.85 | $0.41 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $122.09 |
| 304 | 2044/04 | $0.85 | $0.41 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $121.24 |
| 305 | 2044/05 | $0.86 | $0.40 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $120.38 |
| 306 | 2044/06 | $0.86 | $0.40 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $119.52 |
| 307 | 2044/07 | $0.86 | $0.40 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $118.65 |
| 308 | 2044/08 | $0.87 | $0.40 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $117.79 |
| 309 | 2044/09 | $0.87 | $0.39 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $116.92 |
| 310 | 2044/10 | $0.87 | $0.39 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $116.05 |
| 311 | 2044/11 | $0.88 | $0.39 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $115.17 |
| 312 | 2044/12 | $0.88 | $0.38 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $114.29 |
| 313 | 2045/01 | $0.88 | $0.38 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $113.41 |
| 314 | 2045/02 | $0.88 | $0.38 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $112.53 |
| 315 | 2045/03 | $0.89 | $0.38 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $111.64 |
| 316 | 2045/04 | $0.89 | $0.37 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $110.75 |
| 317 | 2045/05 | $0.89 | $0.37 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $109.86 |
| 318 | 2045/06 | $0.90 | $0.37 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $108.96 |
| 319 | 2045/07 | $0.90 | $0.36 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $108.06 |
| 320 | 2045/08 | $0.90 | $0.36 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $107.16 |
| 321 | 2045/09 | $0.90 | $0.36 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $106.26 |
| 322 | 2045/10 | $0.91 | $0.35 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $105.35 |
| 323 | 2045/11 | $0.91 | $0.35 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $104.44 |
| 324 | 2045/12 | $0.91 | $0.35 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $103.53 |
| 325 | 2046/01 | $0.92 | $0.35 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $102.61 |
| 326 | 2046/02 | $0.92 | $0.34 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $101.69 |
| 327 | 2046/03 | $0.92 | $0.34 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $100.77 |
| 328 | 2046/04 | $0.93 | $0.34 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $99.84 |
| 329 | 2046/05 | $0.93 | $0.33 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $98.91 |
| 330 | 2046/06 | $0.93 | $0.33 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $97.98 |
| 331 | 2046/07 | $0.94 | $0.33 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $97.04 |
| 332 | 2046/08 | $0.94 | $0.32 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $96.11 |
| 333 | 2046/09 | $0.94 | $0.32 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $95.16 |
| 334 | 2046/10 | $0.94 | $0.32 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $94.22 |
| 335 | 2046/11 | $0.95 | $0.31 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $93.27 |
| 336 | 2046/12 | $0.95 | $0.31 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $92.32 |
| 337 | 2047/01 | $0.95 | $0.31 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $91.37 |
| 338 | 2047/02 | $0.96 | $0.30 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $90.41 |
| 339 | 2047/03 | $0.96 | $0.30 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $89.45 |
| 340 | 2047/04 | $0.96 | $0.30 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $88.48 |
| 341 | 2047/05 | $0.97 | $0.29 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $87.52 |
| 342 | 2047/06 | $0.97 | $0.29 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $86.55 |
| 343 | 2047/07 | $0.97 | $0.29 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $85.57 |
| 344 | 2047/08 | $0.98 | $0.29 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $84.60 |
| 345 | 2047/09 | $0.98 | $0.28 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $83.62 |
| 346 | 2047/10 | $0.98 | $0.28 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $82.63 |
| 347 | 2047/11 | $0.99 | $0.28 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $81.65 |
| 348 | 2047/12 | $0.99 | $0.27 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $80.66 |
| 349 | 2048/01 | $0.99 | $0.27 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $79.66 |
| 350 | 2048/02 | $1.00 | $0.27 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $78.67 |
| 351 | 2048/03 | $1.00 | $0.26 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $77.67 |
| 352 | 2048/04 | $1.00 | $0.26 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $76.67 |
| 353 | 2048/05 | $1.01 | $0.26 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $75.66 |
| 354 | 2048/06 | $1.01 | $0.25 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $74.65 |
| 355 | 2048/07 | $1.01 | $0.25 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $73.64 |
| 356 | 2048/08 | $1.02 | $0.25 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $72.62 |
| 357 | 2048/09 | $1.02 | $0.24 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $71.60 |
| 358 | 2048/10 | $1.02 | $0.24 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $70.58 |
| 359 | 2048/11 | $1.03 | $0.24 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $69.55 |
| 360 | 2048/12 | $1.03 | $0.23 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $68.52 |
| 361 | 2049/01 | $1.03 | $0.23 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $67.49 |
| 362 | 2049/02 | $1.04 | $0.22 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $66.45 |
| 363 | 2049/03 | $1.04 | $0.22 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $65.41 |
| 364 | 2049/04 | $1.04 | $0.22 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $64.37 |
| 365 | 2049/05 | $1.05 | $0.21 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $63.32 |
| 366 | 2049/06 | $1.05 | $0.21 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $62.27 |
| 367 | 2049/07 | $1.05 | $0.21 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $61.21 |
| 368 | 2049/08 | $1.06 | $0.20 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $60.16 |
| 369 | 2049/09 | $1.06 | $0.20 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $59.09 |
| 370 | 2049/10 | $1.06 | $0.20 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $58.03 |
| 371 | 2049/11 | $1.07 | $0.19 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $56.96 |
| 372 | 2049/12 | $1.07 | $0.19 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $55.89 |
| 373 | 2050/01 | $1.08 | $0.19 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $54.81 |
| 374 | 2050/02 | $1.08 | $0.18 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $53.73 |
| 375 | 2050/03 | $1.08 | $0.18 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $52.65 |
| 376 | 2050/04 | $1.09 | $0.18 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $51.56 |
| 377 | 2050/05 | $1.09 | $0.17 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $50.47 |
| 378 | 2050/06 | $1.09 | $0.17 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $49.38 |
| 379 | 2050/07 | $1.10 | $0.16 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $48.28 |
| 380 | 2050/08 | $1.10 | $0.16 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $47.18 |
| 381 | 2050/09 | $1.10 | $0.16 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $46.08 |
| 382 | 2050/10 | $1.11 | $0.15 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $44.97 |
| 383 | 2050/11 | $1.11 | $0.15 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $43.86 |
| 384 | 2050/12 | $1.12 | $0.15 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $42.74 |
| 385 | 2051/01 | $1.12 | $0.14 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $41.62 |
| 386 | 2051/02 | $1.12 | $0.14 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $40.50 |
| 387 | 2051/03 | $1.13 | $0.13 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $39.37 |
| 388 | 2051/04 | $1.13 | $0.13 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $38.24 |
| 389 | 2051/05 | $1.13 | $0.13 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $37.11 |
| 390 | 2051/06 | $1.14 | $0.12 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $35.97 |
| 391 | 2051/07 | $1.14 | $0.12 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $34.83 |
| 392 | 2051/08 | $1.15 | $0.12 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $33.68 |
| 393 | 2051/09 | $1.15 | $0.11 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $32.53 |
| 394 | 2051/10 | $1.15 | $0.11 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $31.38 |
| 395 | 2051/11 | $1.16 | $0.10 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $30.22 |
| 396 | 2051/12 | $1.16 | $0.10 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $29.06 |
| 397 | 2052/01 | $1.17 | $0.10 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $27.89 |
| 398 | 2052/02 | $1.17 | $0.09 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $26.73 |
| 399 | 2052/03 | $1.17 | $0.09 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $25.55 |
| 400 | 2052/04 | $1.18 | $0.09 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $24.38 |
| 401 | 2052/05 | $1.18 | $0.08 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $23.20 |
| 402 | 2052/06 | $1.18 | $0.08 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $22.01 |
| 403 | 2052/07 | $1.19 | $0.07 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $20.82 |
| 404 | 2052/08 | $1.19 | $0.07 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $19.63 |
| 405 | 2052/09 | $1.20 | $0.07 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $18.43 |
| 406 | 2052/10 | $1.20 | $0.06 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $17.23 |
| 407 | 2052/11 | $1.20 | $0.06 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $16.03 |
| 408 | 2052/12 | $1.21 | $0.05 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $14.82 |
| 409 | 2053/01 | $1.21 | $0.05 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $13.61 |
| 410 | 2053/02 | $1.22 | $0.05 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $12.39 |
| 411 | 2053/03 | $1.22 | $0.04 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $11.17 |
| 412 | 2053/04 | $1.22 | $0.04 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $9.95 |
| 413 | 2053/05 | $1.23 | $0.03 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $8.72 |
| 414 | 2053/06 | $1.23 | $0.03 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $7.48 |
| 415 | 2053/07 | $1.24 | $0.02 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $6.25 |
| 416 | 2053/08 | $1.24 | $0.02 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $5.01 |
| 417 | 2053/09 | $1.25 | $0.02 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $3.76 |
| 418 | 2053/10 | $1.25 | $0.01 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $2.51 |
| 419 | 2053/11 | $1.25 | $0.01 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $1.26 |
| 420 | 2053/12 | $1.26 | $0.00 | $0.00 | $1,851,657.50 | $125.00 | $1,851,783.76 | $0.00 |
| Totals | $285.00 | $245.00 | $0.00 | $777,696,150.00 | $52,500.00 | $777,749,180.00 |
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.