Mortgage Amortization Report (Fixed Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Amortization Summary
Based on your input, to maintain a 30-year mortgage of $35,000.00 at 3.5% interest rate for a $200,000.00 home, you need to have a monthly payment of $157.17. You will make a total of 360 payments and you will pay off your mortgage on 2046/02.
Loan Comparison
You can save $3,571.01 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:
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $123.62 | 3.5% | 600 months | $239,172.04 | $39,172.04 |
| 50 years | Bi-Weekly | $61.81 | 3.5% | 512 months | $232,394.01 | $32,394.01 |
| 45 years | Monthly | $128.81 | 3.5% | 540 months | $234,556.84 | $34,556.84 |
| 45 years | Bi-Weekly | $64.41 | 3.5% | 461 months | $228,630.92 | $28,630.92 |
| 40 years | Monthly | $135.59 | 3.5% | 480 months | $230,081.68 | $30,081.68 |
| 40 years | Bi-Weekly | $67.80 | 3.5% | 409 months | $224,976.35 | $24,976.35 |
| 35 years | Monthly | $144.65 | 3.5% | 420 months | $225,753.72 | $25,753.72 |
| 35 years | Bi-Weekly | $72.33 | 3.5% | 358 months | $221,434.34 | $21,434.34 |
| 30 years | Monthly | $157.17 | 3.5% | 360 months | $221,579.63 | $21,579.63 |
| 30 years | Bi-Weekly | $78.59 | 3.5% | 307 months | $218,008.62 | $18,008.62 |
| 25 years | Monthly | $175.22 | 3.5% | 300 months | $217,565.47 | $17,565.47 |
| 25 years | Bi-Weekly | $87.61 | 3.5% | 256 months | $214,702.50 | $14,702.50 |
| 20 years | Monthly | $202.99 | 3.5% | 240 months | $213,716.62 | $13,716.62 |
| 20 years | Bi-Weekly | $101.50 | 3.5% | 205 months | $211,518.91 | $11,518.91 |
| 15 years | Monthly | $250.21 | 3.5% | 180 months | $210,037.60 | $10,037.60 |
| 15 years | Bi-Weekly | $125.11 | 3.5% | 154 months | $208,460.30 | $8,460.30 |
| 10 years | Monthly | $346.10 | 3.5% | 120 months | $206,532.06 | $6,532.06 |
| 10 years | Bi-Weekly | $173.05 | 3.5% | 103 months | $205,528.59 | $5,528.59 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/03 | $55.08 | $102.08 | $0.00 | $0.00 | $0.00 | $157.17 | $34,944.92 |
| 2 | 2016/04 | $55.24 | $101.92 | $0.00 | $0.00 | $0.00 | $157.17 | $34,889.67 |
| 3 | 2016/05 | $55.40 | $101.76 | $0.00 | $0.00 | $0.00 | $157.17 | $34,834.27 |
| 4 | 2016/06 | $55.57 | $101.60 | $0.00 | $0.00 | $0.00 | $157.17 | $34,778.70 |
| 5 | 2016/07 | $55.73 | $101.44 | $0.00 | $0.00 | $0.00 | $157.17 | $34,722.98 |
| 6 | 2016/08 | $55.89 | $101.28 | $0.00 | $0.00 | $0.00 | $157.17 | $34,667.09 |
| 7 | 2016/09 | $56.05 | $101.11 | $0.00 | $0.00 | $0.00 | $157.17 | $34,611.03 |
| 8 | 2016/10 | $56.22 | $100.95 | $0.00 | $0.00 | $0.00 | $157.17 | $34,554.82 |
| 9 | 2016/11 | $56.38 | $100.78 | $0.00 | $0.00 | $0.00 | $157.17 | $34,498.44 |
| 10 | 2016/12 | $56.55 | $100.62 | $0.00 | $0.00 | $0.00 | $157.17 | $34,441.89 |
| 11 | 2017/01 | $56.71 | $100.46 | $0.00 | $0.00 | $0.00 | $157.17 | $34,385.18 |
| 12 | 2017/02 | $56.88 | $100.29 | $0.00 | $0.00 | $0.00 | $157.17 | $34,328.31 |
| 13 | 2017/03 | $57.04 | $100.12 | $0.00 | $0.00 | $0.00 | $157.17 | $34,271.26 |
| 14 | 2017/04 | $57.21 | $99.96 | $0.00 | $0.00 | $0.00 | $157.17 | $34,214.06 |
| 15 | 2017/05 | $57.37 | $99.79 | $0.00 | $0.00 | $0.00 | $157.17 | $34,156.68 |
| 16 | 2017/06 | $57.54 | $99.62 | $0.00 | $0.00 | $0.00 | $157.17 | $34,099.14 |
| 17 | 2017/07 | $57.71 | $99.46 | $0.00 | $0.00 | $0.00 | $157.17 | $34,041.43 |
| 18 | 2017/08 | $57.88 | $99.29 | $0.00 | $0.00 | $0.00 | $157.17 | $33,983.55 |
| 19 | 2017/09 | $58.05 | $99.12 | $0.00 | $0.00 | $0.00 | $157.17 | $33,925.50 |
| 20 | 2017/10 | $58.22 | $98.95 | $0.00 | $0.00 | $0.00 | $157.17 | $33,867.29 |
| 21 | 2017/11 | $58.39 | $98.78 | $0.00 | $0.00 | $0.00 | $157.17 | $33,808.90 |
| 22 | 2017/12 | $58.56 | $98.61 | $0.00 | $0.00 | $0.00 | $157.17 | $33,750.35 |
| 23 | 2018/01 | $58.73 | $98.44 | $0.00 | $0.00 | $0.00 | $157.17 | $33,691.62 |
| 24 | 2018/02 | $58.90 | $98.27 | $0.00 | $0.00 | $0.00 | $157.17 | $33,632.72 |
| 25 | 2018/03 | $59.07 | $98.10 | $0.00 | $0.00 | $0.00 | $157.17 | $33,573.65 |
| 26 | 2018/04 | $59.24 | $97.92 | $0.00 | $0.00 | $0.00 | $157.17 | $33,514.41 |
| 27 | 2018/05 | $59.42 | $97.75 | $0.00 | $0.00 | $0.00 | $157.17 | $33,454.99 |
| 28 | 2018/06 | $59.59 | $97.58 | $0.00 | $0.00 | $0.00 | $157.17 | $33,395.40 |
| 29 | 2018/07 | $59.76 | $97.40 | $0.00 | $0.00 | $0.00 | $157.17 | $33,335.64 |
| 30 | 2018/08 | $59.94 | $97.23 | $0.00 | $0.00 | $0.00 | $157.17 | $33,275.70 |
| 31 | 2018/09 | $60.11 | $97.05 | $0.00 | $0.00 | $0.00 | $157.17 | $33,215.59 |
| 32 | 2018/10 | $60.29 | $96.88 | $0.00 | $0.00 | $0.00 | $157.17 | $33,155.31 |
| 33 | 2018/11 | $60.46 | $96.70 | $0.00 | $0.00 | $0.00 | $157.17 | $33,094.84 |
| 34 | 2018/12 | $60.64 | $96.53 | $0.00 | $0.00 | $0.00 | $157.17 | $33,034.20 |
| 35 | 2019/01 | $60.82 | $96.35 | $0.00 | $0.00 | $0.00 | $157.17 | $32,973.39 |
| 36 | 2019/02 | $60.99 | $96.17 | $0.00 | $0.00 | $0.00 | $157.17 | $32,912.40 |
| 37 | 2019/03 | $61.17 | $95.99 | $0.00 | $0.00 | $0.00 | $157.17 | $32,851.22 |
| 38 | 2019/04 | $61.35 | $95.82 | $0.00 | $0.00 | $0.00 | $157.17 | $32,789.87 |
| 39 | 2019/05 | $61.53 | $95.64 | $0.00 | $0.00 | $0.00 | $157.17 | $32,728.35 |
| 40 | 2019/06 | $61.71 | $95.46 | $0.00 | $0.00 | $0.00 | $157.17 | $32,666.64 |
| 41 | 2019/07 | $61.89 | $95.28 | $0.00 | $0.00 | $0.00 | $157.17 | $32,604.75 |
| 42 | 2019/08 | $62.07 | $95.10 | $0.00 | $0.00 | $0.00 | $157.17 | $32,542.68 |
| 43 | 2019/09 | $62.25 | $94.92 | $0.00 | $0.00 | $0.00 | $157.17 | $32,480.43 |
| 44 | 2019/10 | $62.43 | $94.73 | $0.00 | $0.00 | $0.00 | $157.17 | $32,418.00 |
| 45 | 2019/11 | $62.61 | $94.55 | $0.00 | $0.00 | $0.00 | $157.17 | $32,355.39 |
| 46 | 2019/12 | $62.80 | $94.37 | $0.00 | $0.00 | $0.00 | $157.17 | $32,292.59 |
| 47 | 2020/01 | $62.98 | $94.19 | $0.00 | $0.00 | $0.00 | $157.17 | $32,229.61 |
| 48 | 2020/02 | $63.16 | $94.00 | $0.00 | $0.00 | $0.00 | $157.17 | $32,166.45 |
| 49 | 2020/03 | $63.35 | $93.82 | $0.00 | $0.00 | $0.00 | $157.17 | $32,103.10 |
| 50 | 2020/04 | $63.53 | $93.63 | $0.00 | $0.00 | $0.00 | $157.17 | $32,039.57 |
| 51 | 2020/05 | $63.72 | $93.45 | $0.00 | $0.00 | $0.00 | $157.17 | $31,975.86 |
| 52 | 2020/06 | $63.90 | $93.26 | $0.00 | $0.00 | $0.00 | $157.17 | $31,911.95 |
| 53 | 2020/07 | $64.09 | $93.08 | $0.00 | $0.00 | $0.00 | $157.17 | $31,847.86 |
| 54 | 2020/08 | $64.28 | $92.89 | $0.00 | $0.00 | $0.00 | $157.17 | $31,783.59 |
| 55 | 2020/09 | $64.46 | $92.70 | $0.00 | $0.00 | $0.00 | $157.17 | $31,719.12 |
| 56 | 2020/10 | $64.65 | $92.51 | $0.00 | $0.00 | $0.00 | $157.17 | $31,654.47 |
| 57 | 2020/11 | $64.84 | $92.33 | $0.00 | $0.00 | $0.00 | $157.17 | $31,589.63 |
| 58 | 2020/12 | $65.03 | $92.14 | $0.00 | $0.00 | $0.00 | $157.17 | $31,524.60 |
| 59 | 2021/01 | $65.22 | $91.95 | $0.00 | $0.00 | $0.00 | $157.17 | $31,459.38 |
| 60 | 2021/02 | $65.41 | $91.76 | $0.00 | $0.00 | $0.00 | $157.17 | $31,393.98 |
| 61 | 2021/03 | $65.60 | $91.57 | $0.00 | $0.00 | $0.00 | $157.17 | $31,328.38 |
| 62 | 2021/04 | $65.79 | $91.37 | $0.00 | $0.00 | $0.00 | $157.17 | $31,262.58 |
| 63 | 2021/05 | $65.98 | $91.18 | $0.00 | $0.00 | $0.00 | $157.17 | $31,196.60 |
| 64 | 2021/06 | $66.18 | $90.99 | $0.00 | $0.00 | $0.00 | $157.17 | $31,130.43 |
| 65 | 2021/07 | $66.37 | $90.80 | $0.00 | $0.00 | $0.00 | $157.17 | $31,064.06 |
| 66 | 2021/08 | $66.56 | $90.60 | $0.00 | $0.00 | $0.00 | $157.17 | $30,997.49 |
| 67 | 2021/09 | $66.76 | $90.41 | $0.00 | $0.00 | $0.00 | $157.17 | $30,930.74 |
| 68 | 2021/10 | $66.95 | $90.21 | $0.00 | $0.00 | $0.00 | $157.17 | $30,863.79 |
| 69 | 2021/11 | $67.15 | $90.02 | $0.00 | $0.00 | $0.00 | $157.17 | $30,796.64 |
| 70 | 2021/12 | $67.34 | $89.82 | $0.00 | $0.00 | $0.00 | $157.17 | $30,729.30 |
| 71 | 2022/01 | $67.54 | $89.63 | $0.00 | $0.00 | $0.00 | $157.17 | $30,661.76 |
| 72 | 2022/02 | $67.74 | $89.43 | $0.00 | $0.00 | $0.00 | $157.17 | $30,594.03 |
| 73 | 2022/03 | $67.93 | $89.23 | $0.00 | $0.00 | $0.00 | $157.17 | $30,526.09 |
| 74 | 2022/04 | $68.13 | $89.03 | $0.00 | $0.00 | $0.00 | $157.17 | $30,457.96 |
| 75 | 2022/05 | $68.33 | $88.84 | $0.00 | $0.00 | $0.00 | $157.17 | $30,389.63 |
| 76 | 2022/06 | $68.53 | $88.64 | $0.00 | $0.00 | $0.00 | $157.17 | $30,321.10 |
| 77 | 2022/07 | $68.73 | $88.44 | $0.00 | $0.00 | $0.00 | $157.17 | $30,252.37 |
| 78 | 2022/08 | $68.93 | $88.24 | $0.00 | $0.00 | $0.00 | $157.17 | $30,183.44 |
| 79 | 2022/09 | $69.13 | $88.04 | $0.00 | $0.00 | $0.00 | $157.17 | $30,114.31 |
| 80 | 2022/10 | $69.33 | $87.83 | $0.00 | $0.00 | $0.00 | $157.17 | $30,044.98 |
| 81 | 2022/11 | $69.53 | $87.63 | $0.00 | $0.00 | $0.00 | $157.17 | $29,975.45 |
| 82 | 2022/12 | $69.74 | $87.43 | $0.00 | $0.00 | $0.00 | $157.17 | $29,905.71 |
| 83 | 2023/01 | $69.94 | $87.22 | $0.00 | $0.00 | $0.00 | $157.17 | $29,835.77 |
| 84 | 2023/02 | $70.14 | $87.02 | $0.00 | $0.00 | $0.00 | $157.17 | $29,765.62 |
| 85 | 2023/03 | $70.35 | $86.82 | $0.00 | $0.00 | $0.00 | $157.17 | $29,695.27 |
| 86 | 2023/04 | $70.55 | $86.61 | $0.00 | $0.00 | $0.00 | $157.17 | $29,624.72 |
| 87 | 2023/05 | $70.76 | $86.41 | $0.00 | $0.00 | $0.00 | $157.17 | $29,553.96 |
| 88 | 2023/06 | $70.97 | $86.20 | $0.00 | $0.00 | $0.00 | $157.17 | $29,482.99 |
| 89 | 2023/07 | $71.17 | $85.99 | $0.00 | $0.00 | $0.00 | $157.17 | $29,411.82 |
| 90 | 2023/08 | $71.38 | $85.78 | $0.00 | $0.00 | $0.00 | $157.17 | $29,340.44 |
| 91 | 2023/09 | $71.59 | $85.58 | $0.00 | $0.00 | $0.00 | $157.17 | $29,268.85 |
| 92 | 2023/10 | $71.80 | $85.37 | $0.00 | $0.00 | $0.00 | $157.17 | $29,197.05 |
| 93 | 2023/11 | $72.01 | $85.16 | $0.00 | $0.00 | $0.00 | $157.17 | $29,125.04 |
| 94 | 2023/12 | $72.22 | $84.95 | $0.00 | $0.00 | $0.00 | $157.17 | $29,052.83 |
| 95 | 2024/01 | $72.43 | $84.74 | $0.00 | $0.00 | $0.00 | $157.17 | $28,980.40 |
| 96 | 2024/02 | $72.64 | $84.53 | $0.00 | $0.00 | $0.00 | $157.17 | $28,907.76 |
| 97 | 2024/03 | $72.85 | $84.31 | $0.00 | $0.00 | $0.00 | $157.17 | $28,834.91 |
| 98 | 2024/04 | $73.06 | $84.10 | $0.00 | $0.00 | $0.00 | $157.17 | $28,761.84 |
| 99 | 2024/05 | $73.28 | $83.89 | $0.00 | $0.00 | $0.00 | $157.17 | $28,688.57 |
| 100 | 2024/06 | $73.49 | $83.67 | $0.00 | $0.00 | $0.00 | $157.17 | $28,615.08 |
| 101 | 2024/07 | $73.71 | $83.46 | $0.00 | $0.00 | $0.00 | $157.17 | $28,541.37 |
| 102 | 2024/08 | $73.92 | $83.25 | $0.00 | $0.00 | $0.00 | $157.17 | $28,467.45 |
| 103 | 2024/09 | $74.14 | $83.03 | $0.00 | $0.00 | $0.00 | $157.17 | $28,393.31 |
| 104 | 2024/10 | $74.35 | $82.81 | $0.00 | $0.00 | $0.00 | $157.17 | $28,318.96 |
| 105 | 2024/11 | $74.57 | $82.60 | $0.00 | $0.00 | $0.00 | $157.17 | $28,244.39 |
| 106 | 2024/12 | $74.79 | $82.38 | $0.00 | $0.00 | $0.00 | $157.17 | $28,169.61 |
| 107 | 2025/01 | $75.00 | $82.16 | $0.00 | $0.00 | $0.00 | $157.17 | $28,094.60 |
| 108 | 2025/02 | $75.22 | $81.94 | $0.00 | $0.00 | $0.00 | $157.17 | $28,019.38 |
| 109 | 2025/03 | $75.44 | $81.72 | $0.00 | $0.00 | $0.00 | $157.17 | $27,943.94 |
| 110 | 2025/04 | $75.66 | $81.50 | $0.00 | $0.00 | $0.00 | $157.17 | $27,868.28 |
| 111 | 2025/05 | $75.88 | $81.28 | $0.00 | $0.00 | $0.00 | $157.17 | $27,792.39 |
| 112 | 2025/06 | $76.10 | $81.06 | $0.00 | $0.00 | $0.00 | $157.17 | $27,716.29 |
| 113 | 2025/07 | $76.33 | $80.84 | $0.00 | $0.00 | $0.00 | $157.17 | $27,639.96 |
| 114 | 2025/08 | $76.55 | $80.62 | $0.00 | $0.00 | $0.00 | $157.17 | $27,563.41 |
| 115 | 2025/09 | $76.77 | $80.39 | $0.00 | $0.00 | $0.00 | $157.17 | $27,486.64 |
| 116 | 2025/10 | $77.00 | $80.17 | $0.00 | $0.00 | $0.00 | $157.17 | $27,409.64 |
| 117 | 2025/11 | $77.22 | $79.94 | $0.00 | $0.00 | $0.00 | $157.17 | $27,332.42 |
| 118 | 2025/12 | $77.45 | $79.72 | $0.00 | $0.00 | $0.00 | $157.17 | $27,254.98 |
| 119 | 2026/01 | $77.67 | $79.49 | $0.00 | $0.00 | $0.00 | $157.17 | $27,177.30 |
| 120 | 2026/02 | $77.90 | $79.27 | $0.00 | $0.00 | $0.00 | $157.17 | $27,099.41 |
| 121 | 2026/03 | $78.13 | $79.04 | $0.00 | $0.00 | $0.00 | $157.17 | $27,021.28 |
| 122 | 2026/04 | $78.35 | $78.81 | $0.00 | $0.00 | $0.00 | $157.17 | $26,942.93 |
| 123 | 2026/05 | $78.58 | $78.58 | $0.00 | $0.00 | $0.00 | $157.17 | $26,864.34 |
| 124 | 2026/06 | $78.81 | $78.35 | $0.00 | $0.00 | $0.00 | $157.17 | $26,785.53 |
| 125 | 2026/07 | $79.04 | $78.12 | $0.00 | $0.00 | $0.00 | $157.17 | $26,706.49 |
| 126 | 2026/08 | $79.27 | $77.89 | $0.00 | $0.00 | $0.00 | $157.17 | $26,627.22 |
| 127 | 2026/09 | $79.50 | $77.66 | $0.00 | $0.00 | $0.00 | $157.17 | $26,547.72 |
| 128 | 2026/10 | $79.73 | $77.43 | $0.00 | $0.00 | $0.00 | $157.17 | $26,467.98 |
| 129 | 2026/11 | $79.97 | $77.20 | $0.00 | $0.00 | $0.00 | $157.17 | $26,388.02 |
| 130 | 2026/12 | $80.20 | $76.97 | $0.00 | $0.00 | $0.00 | $157.17 | $26,307.82 |
| 131 | 2027/01 | $80.43 | $76.73 | $0.00 | $0.00 | $0.00 | $157.17 | $26,227.38 |
| 132 | 2027/02 | $80.67 | $76.50 | $0.00 | $0.00 | $0.00 | $157.17 | $26,146.71 |
| 133 | 2027/03 | $80.90 | $76.26 | $0.00 | $0.00 | $0.00 | $157.17 | $26,065.81 |
| 134 | 2027/04 | $81.14 | $76.03 | $0.00 | $0.00 | $0.00 | $157.17 | $25,984.67 |
| 135 | 2027/05 | $81.38 | $75.79 | $0.00 | $0.00 | $0.00 | $157.17 | $25,903.29 |
| 136 | 2027/06 | $81.61 | $75.55 | $0.00 | $0.00 | $0.00 | $157.17 | $25,821.68 |
| 137 | 2027/07 | $81.85 | $75.31 | $0.00 | $0.00 | $0.00 | $157.17 | $25,739.82 |
| 138 | 2027/08 | $82.09 | $75.07 | $0.00 | $0.00 | $0.00 | $157.17 | $25,657.73 |
| 139 | 2027/09 | $82.33 | $74.84 | $0.00 | $0.00 | $0.00 | $157.17 | $25,575.40 |
| 140 | 2027/10 | $82.57 | $74.59 | $0.00 | $0.00 | $0.00 | $157.17 | $25,492.83 |
| 141 | 2027/11 | $82.81 | $74.35 | $0.00 | $0.00 | $0.00 | $157.17 | $25,410.02 |
| 142 | 2027/12 | $83.05 | $74.11 | $0.00 | $0.00 | $0.00 | $157.17 | $25,326.97 |
| 143 | 2028/01 | $83.30 | $73.87 | $0.00 | $0.00 | $0.00 | $157.17 | $25,243.67 |
| 144 | 2028/02 | $83.54 | $73.63 | $0.00 | $0.00 | $0.00 | $157.17 | $25,160.13 |
| 145 | 2028/03 | $83.78 | $73.38 | $0.00 | $0.00 | $0.00 | $157.17 | $25,076.35 |
| 146 | 2028/04 | $84.03 | $73.14 | $0.00 | $0.00 | $0.00 | $157.17 | $24,992.32 |
| 147 | 2028/05 | $84.27 | $72.89 | $0.00 | $0.00 | $0.00 | $157.17 | $24,908.05 |
| 148 | 2028/06 | $84.52 | $72.65 | $0.00 | $0.00 | $0.00 | $157.17 | $24,823.54 |
| 149 | 2028/07 | $84.76 | $72.40 | $0.00 | $0.00 | $0.00 | $157.17 | $24,738.77 |
| 150 | 2028/08 | $85.01 | $72.15 | $0.00 | $0.00 | $0.00 | $157.17 | $24,653.76 |
| 151 | 2028/09 | $85.26 | $71.91 | $0.00 | $0.00 | $0.00 | $157.17 | $24,568.50 |
| 152 | 2028/10 | $85.51 | $71.66 | $0.00 | $0.00 | $0.00 | $157.17 | $24,482.99 |
| 153 | 2028/11 | $85.76 | $71.41 | $0.00 | $0.00 | $0.00 | $157.17 | $24,397.24 |
| 154 | 2028/12 | $86.01 | $71.16 | $0.00 | $0.00 | $0.00 | $157.17 | $24,311.23 |
| 155 | 2029/01 | $86.26 | $70.91 | $0.00 | $0.00 | $0.00 | $157.17 | $24,224.97 |
| 156 | 2029/02 | $86.51 | $70.66 | $0.00 | $0.00 | $0.00 | $157.17 | $24,138.46 |
| 157 | 2029/03 | $86.76 | $70.40 | $0.00 | $0.00 | $0.00 | $157.17 | $24,051.70 |
| 158 | 2029/04 | $87.01 | $70.15 | $0.00 | $0.00 | $0.00 | $157.17 | $23,964.69 |
| 159 | 2029/05 | $87.27 | $69.90 | $0.00 | $0.00 | $0.00 | $157.17 | $23,877.42 |
| 160 | 2029/06 | $87.52 | $69.64 | $0.00 | $0.00 | $0.00 | $157.17 | $23,789.89 |
| 161 | 2029/07 | $87.78 | $69.39 | $0.00 | $0.00 | $0.00 | $157.17 | $23,702.12 |
| 162 | 2029/08 | $88.03 | $69.13 | $0.00 | $0.00 | $0.00 | $157.17 | $23,614.08 |
| 163 | 2029/09 | $88.29 | $68.87 | $0.00 | $0.00 | $0.00 | $157.17 | $23,525.79 |
| 164 | 2029/10 | $88.55 | $68.62 | $0.00 | $0.00 | $0.00 | $157.17 | $23,437.24 |
| 165 | 2029/11 | $88.81 | $68.36 | $0.00 | $0.00 | $0.00 | $157.17 | $23,348.43 |
| 166 | 2029/12 | $89.07 | $68.10 | $0.00 | $0.00 | $0.00 | $157.17 | $23,259.37 |
| 167 | 2030/01 | $89.33 | $67.84 | $0.00 | $0.00 | $0.00 | $157.17 | $23,170.04 |
| 168 | 2030/02 | $89.59 | $67.58 | $0.00 | $0.00 | $0.00 | $157.17 | $23,080.46 |
| 169 | 2030/03 | $89.85 | $67.32 | $0.00 | $0.00 | $0.00 | $157.17 | $22,990.61 |
| 170 | 2030/04 | $90.11 | $67.06 | $0.00 | $0.00 | $0.00 | $157.17 | $22,900.50 |
| 171 | 2030/05 | $90.37 | $66.79 | $0.00 | $0.00 | $0.00 | $157.17 | $22,810.13 |
| 172 | 2030/06 | $90.64 | $66.53 | $0.00 | $0.00 | $0.00 | $157.17 | $22,719.49 |
| 173 | 2030/07 | $90.90 | $66.27 | $0.00 | $0.00 | $0.00 | $157.17 | $22,628.59 |
| 174 | 2030/08 | $91.17 | $66.00 | $0.00 | $0.00 | $0.00 | $157.17 | $22,537.42 |
| 175 | 2030/09 | $91.43 | $65.73 | $0.00 | $0.00 | $0.00 | $157.17 | $22,445.99 |
| 176 | 2030/10 | $91.70 | $65.47 | $0.00 | $0.00 | $0.00 | $157.17 | $22,354.30 |
| 177 | 2030/11 | $91.97 | $65.20 | $0.00 | $0.00 | $0.00 | $157.17 | $22,262.33 |
| 178 | 2030/12 | $92.23 | $64.93 | $0.00 | $0.00 | $0.00 | $157.17 | $22,170.10 |
| 179 | 2031/01 | $92.50 | $64.66 | $0.00 | $0.00 | $0.00 | $157.17 | $22,077.59 |
| 180 | 2031/02 | $92.77 | $64.39 | $0.00 | $0.00 | $0.00 | $157.17 | $21,984.82 |
| 181 | 2031/03 | $93.04 | $64.12 | $0.00 | $0.00 | $0.00 | $157.17 | $21,891.78 |
| 182 | 2031/04 | $93.31 | $63.85 | $0.00 | $0.00 | $0.00 | $157.17 | $21,798.46 |
| 183 | 2031/05 | $93.59 | $63.58 | $0.00 | $0.00 | $0.00 | $157.17 | $21,704.88 |
| 184 | 2031/06 | $93.86 | $63.31 | $0.00 | $0.00 | $0.00 | $157.17 | $21,611.02 |
| 185 | 2031/07 | $94.13 | $63.03 | $0.00 | $0.00 | $0.00 | $157.17 | $21,516.88 |
| 186 | 2031/08 | $94.41 | $62.76 | $0.00 | $0.00 | $0.00 | $157.17 | $21,422.47 |
| 187 | 2031/09 | $94.68 | $62.48 | $0.00 | $0.00 | $0.00 | $157.17 | $21,327.79 |
| 188 | 2031/10 | $94.96 | $62.21 | $0.00 | $0.00 | $0.00 | $157.17 | $21,232.83 |
| 189 | 2031/11 | $95.24 | $61.93 | $0.00 | $0.00 | $0.00 | $157.17 | $21,137.59 |
| 190 | 2031/12 | $95.51 | $61.65 | $0.00 | $0.00 | $0.00 | $157.17 | $21,042.08 |
| 191 | 2032/01 | $95.79 | $61.37 | $0.00 | $0.00 | $0.00 | $157.17 | $20,946.29 |
| 192 | 2032/02 | $96.07 | $61.09 | $0.00 | $0.00 | $0.00 | $157.17 | $20,850.22 |
| 193 | 2032/03 | $96.35 | $60.81 | $0.00 | $0.00 | $0.00 | $157.17 | $20,753.86 |
| 194 | 2032/04 | $96.63 | $60.53 | $0.00 | $0.00 | $0.00 | $157.17 | $20,657.23 |
| 195 | 2032/05 | $96.92 | $60.25 | $0.00 | $0.00 | $0.00 | $157.17 | $20,560.31 |
| 196 | 2032/06 | $97.20 | $59.97 | $0.00 | $0.00 | $0.00 | $157.17 | $20,463.12 |
| 197 | 2032/07 | $97.48 | $59.68 | $0.00 | $0.00 | $0.00 | $157.17 | $20,365.63 |
| 198 | 2032/08 | $97.77 | $59.40 | $0.00 | $0.00 | $0.00 | $157.17 | $20,267.87 |
| 199 | 2032/09 | $98.05 | $59.11 | $0.00 | $0.00 | $0.00 | $157.17 | $20,169.82 |
| 200 | 2032/10 | $98.34 | $58.83 | $0.00 | $0.00 | $0.00 | $157.17 | $20,071.48 |
| 201 | 2032/11 | $98.62 | $58.54 | $0.00 | $0.00 | $0.00 | $157.17 | $19,972.86 |
| 202 | 2032/12 | $98.91 | $58.25 | $0.00 | $0.00 | $0.00 | $157.17 | $19,873.94 |
| 203 | 2033/01 | $99.20 | $57.97 | $0.00 | $0.00 | $0.00 | $157.17 | $19,774.74 |
| 204 | 2033/02 | $99.49 | $57.68 | $0.00 | $0.00 | $0.00 | $157.17 | $19,675.26 |
| 205 | 2033/03 | $99.78 | $57.39 | $0.00 | $0.00 | $0.00 | $157.17 | $19,575.48 |
| 206 | 2033/04 | $100.07 | $57.10 | $0.00 | $0.00 | $0.00 | $157.17 | $19,475.41 |
| 207 | 2033/05 | $100.36 | $56.80 | $0.00 | $0.00 | $0.00 | $157.17 | $19,375.04 |
| 208 | 2033/06 | $100.66 | $56.51 | $0.00 | $0.00 | $0.00 | $157.17 | $19,274.39 |
| 209 | 2033/07 | $100.95 | $56.22 | $0.00 | $0.00 | $0.00 | $157.17 | $19,173.44 |
| 210 | 2033/08 | $101.24 | $55.92 | $0.00 | $0.00 | $0.00 | $157.17 | $19,072.20 |
| 211 | 2033/09 | $101.54 | $55.63 | $0.00 | $0.00 | $0.00 | $157.17 | $18,970.66 |
| 212 | 2033/10 | $101.83 | $55.33 | $0.00 | $0.00 | $0.00 | $157.17 | $18,868.82 |
| 213 | 2033/11 | $102.13 | $55.03 | $0.00 | $0.00 | $0.00 | $157.17 | $18,766.69 |
| 214 | 2033/12 | $102.43 | $54.74 | $0.00 | $0.00 | $0.00 | $157.17 | $18,664.26 |
| 215 | 2034/01 | $102.73 | $54.44 | $0.00 | $0.00 | $0.00 | $157.17 | $18,561.53 |
| 216 | 2034/02 | $103.03 | $54.14 | $0.00 | $0.00 | $0.00 | $157.17 | $18,458.51 |
| 217 | 2034/03 | $103.33 | $53.84 | $0.00 | $0.00 | $0.00 | $157.17 | $18,355.18 |
| 218 | 2034/04 | $103.63 | $53.54 | $0.00 | $0.00 | $0.00 | $157.17 | $18,251.55 |
| 219 | 2034/05 | $103.93 | $53.23 | $0.00 | $0.00 | $0.00 | $157.17 | $18,147.62 |
| 220 | 2034/06 | $104.24 | $52.93 | $0.00 | $0.00 | $0.00 | $157.17 | $18,043.38 |
| 221 | 2034/07 | $104.54 | $52.63 | $0.00 | $0.00 | $0.00 | $157.17 | $17,938.84 |
| 222 | 2034/08 | $104.84 | $52.32 | $0.00 | $0.00 | $0.00 | $157.17 | $17,834.00 |
| 223 | 2034/09 | $105.15 | $52.02 | $0.00 | $0.00 | $0.00 | $157.17 | $17,728.85 |
| 224 | 2034/10 | $105.46 | $51.71 | $0.00 | $0.00 | $0.00 | $157.17 | $17,623.39 |
| 225 | 2034/11 | $105.76 | $51.40 | $0.00 | $0.00 | $0.00 | $157.17 | $17,517.63 |
| 226 | 2034/12 | $106.07 | $51.09 | $0.00 | $0.00 | $0.00 | $157.17 | $17,411.56 |
| 227 | 2035/01 | $106.38 | $50.78 | $0.00 | $0.00 | $0.00 | $157.17 | $17,305.17 |
| 228 | 2035/02 | $106.69 | $50.47 | $0.00 | $0.00 | $0.00 | $157.17 | $17,198.48 |
| 229 | 2035/03 | $107.00 | $50.16 | $0.00 | $0.00 | $0.00 | $157.17 | $17,091.48 |
| 230 | 2035/04 | $107.32 | $49.85 | $0.00 | $0.00 | $0.00 | $157.17 | $16,984.16 |
| 231 | 2035/05 | $107.63 | $49.54 | $0.00 | $0.00 | $0.00 | $157.17 | $16,876.53 |
| 232 | 2035/06 | $107.94 | $49.22 | $0.00 | $0.00 | $0.00 | $157.17 | $16,768.59 |
| 233 | 2035/07 | $108.26 | $48.91 | $0.00 | $0.00 | $0.00 | $157.17 | $16,660.33 |
| 234 | 2035/08 | $108.57 | $48.59 | $0.00 | $0.00 | $0.00 | $157.17 | $16,551.76 |
| 235 | 2035/09 | $108.89 | $48.28 | $0.00 | $0.00 | $0.00 | $157.17 | $16,442.87 |
| 236 | 2035/10 | $109.21 | $47.96 | $0.00 | $0.00 | $0.00 | $157.17 | $16,333.66 |
| 237 | 2035/11 | $109.53 | $47.64 | $0.00 | $0.00 | $0.00 | $157.17 | $16,224.14 |
| 238 | 2035/12 | $109.85 | $47.32 | $0.00 | $0.00 | $0.00 | $157.17 | $16,114.29 |
| 239 | 2036/01 | $110.17 | $47.00 | $0.00 | $0.00 | $0.00 | $157.17 | $16,004.13 |
| 240 | 2036/02 | $110.49 | $46.68 | $0.00 | $0.00 | $0.00 | $157.17 | $15,893.64 |
| 241 | 2036/03 | $110.81 | $46.36 | $0.00 | $0.00 | $0.00 | $157.17 | $15,782.83 |
| 242 | 2036/04 | $111.13 | $46.03 | $0.00 | $0.00 | $0.00 | $157.17 | $15,671.70 |
| 243 | 2036/05 | $111.46 | $45.71 | $0.00 | $0.00 | $0.00 | $157.17 | $15,560.24 |
| 244 | 2036/06 | $111.78 | $45.38 | $0.00 | $0.00 | $0.00 | $157.17 | $15,448.46 |
| 245 | 2036/07 | $112.11 | $45.06 | $0.00 | $0.00 | $0.00 | $157.17 | $15,336.35 |
| 246 | 2036/08 | $112.43 | $44.73 | $0.00 | $0.00 | $0.00 | $157.17 | $15,223.92 |
| 247 | 2036/09 | $112.76 | $44.40 | $0.00 | $0.00 | $0.00 | $157.17 | $15,111.16 |
| 248 | 2036/10 | $113.09 | $44.07 | $0.00 | $0.00 | $0.00 | $157.17 | $14,998.06 |
| 249 | 2036/11 | $113.42 | $43.74 | $0.00 | $0.00 | $0.00 | $157.17 | $14,884.64 |
| 250 | 2036/12 | $113.75 | $43.41 | $0.00 | $0.00 | $0.00 | $157.17 | $14,770.89 |
| 251 | 2037/01 | $114.08 | $43.08 | $0.00 | $0.00 | $0.00 | $157.17 | $14,656.81 |
| 252 | 2037/02 | $114.42 | $42.75 | $0.00 | $0.00 | $0.00 | $157.17 | $14,542.39 |
| 253 | 2037/03 | $114.75 | $42.42 | $0.00 | $0.00 | $0.00 | $157.17 | $14,427.64 |
| 254 | 2037/04 | $115.09 | $42.08 | $0.00 | $0.00 | $0.00 | $157.17 | $14,312.56 |
| 255 | 2037/05 | $115.42 | $41.74 | $0.00 | $0.00 | $0.00 | $157.17 | $14,197.13 |
| 256 | 2037/06 | $115.76 | $41.41 | $0.00 | $0.00 | $0.00 | $157.17 | $14,081.38 |
| 257 | 2037/07 | $116.09 | $41.07 | $0.00 | $0.00 | $0.00 | $157.17 | $13,965.28 |
| 258 | 2037/08 | $116.43 | $40.73 | $0.00 | $0.00 | $0.00 | $157.17 | $13,848.85 |
| 259 | 2037/09 | $116.77 | $40.39 | $0.00 | $0.00 | $0.00 | $157.17 | $13,732.08 |
| 260 | 2037/10 | $117.11 | $40.05 | $0.00 | $0.00 | $0.00 | $157.17 | $13,614.96 |
| 261 | 2037/11 | $117.46 | $39.71 | $0.00 | $0.00 | $0.00 | $157.17 | $13,497.51 |
| 262 | 2037/12 | $117.80 | $39.37 | $0.00 | $0.00 | $0.00 | $157.17 | $13,379.71 |
| 263 | 2038/01 | $118.14 | $39.02 | $0.00 | $0.00 | $0.00 | $157.17 | $13,261.57 |
| 264 | 2038/02 | $118.49 | $38.68 | $0.00 | $0.00 | $0.00 | $157.17 | $13,143.08 |
| 265 | 2038/03 | $118.83 | $38.33 | $0.00 | $0.00 | $0.00 | $157.17 | $13,024.25 |
| 266 | 2038/04 | $119.18 | $37.99 | $0.00 | $0.00 | $0.00 | $157.17 | $12,905.07 |
| 267 | 2038/05 | $119.53 | $37.64 | $0.00 | $0.00 | $0.00 | $157.17 | $12,785.55 |
| 268 | 2038/06 | $119.87 | $37.29 | $0.00 | $0.00 | $0.00 | $157.17 | $12,665.67 |
| 269 | 2038/07 | $120.22 | $36.94 | $0.00 | $0.00 | $0.00 | $157.17 | $12,545.45 |
| 270 | 2038/08 | $120.57 | $36.59 | $0.00 | $0.00 | $0.00 | $157.17 | $12,424.87 |
| 271 | 2038/09 | $120.93 | $36.24 | $0.00 | $0.00 | $0.00 | $157.17 | $12,303.95 |
| 272 | 2038/10 | $121.28 | $35.89 | $0.00 | $0.00 | $0.00 | $157.17 | $12,182.67 |
| 273 | 2038/11 | $121.63 | $35.53 | $0.00 | $0.00 | $0.00 | $157.17 | $12,061.03 |
| 274 | 2038/12 | $121.99 | $35.18 | $0.00 | $0.00 | $0.00 | $157.17 | $11,939.05 |
| 275 | 2039/01 | $122.34 | $34.82 | $0.00 | $0.00 | $0.00 | $157.17 | $11,816.70 |
| 276 | 2039/02 | $122.70 | $34.47 | $0.00 | $0.00 | $0.00 | $157.17 | $11,694.00 |
| 277 | 2039/03 | $123.06 | $34.11 | $0.00 | $0.00 | $0.00 | $157.17 | $11,570.94 |
| 278 | 2039/04 | $123.42 | $33.75 | $0.00 | $0.00 | $0.00 | $157.17 | $11,447.53 |
| 279 | 2039/05 | $123.78 | $33.39 | $0.00 | $0.00 | $0.00 | $157.17 | $11,323.75 |
| 280 | 2039/06 | $124.14 | $33.03 | $0.00 | $0.00 | $0.00 | $157.17 | $11,199.61 |
| 281 | 2039/07 | $124.50 | $32.67 | $0.00 | $0.00 | $0.00 | $157.17 | $11,075.11 |
| 282 | 2039/08 | $124.86 | $32.30 | $0.00 | $0.00 | $0.00 | $157.17 | $10,950.25 |
| 283 | 2039/09 | $125.23 | $31.94 | $0.00 | $0.00 | $0.00 | $157.17 | $10,825.02 |
| 284 | 2039/10 | $125.59 | $31.57 | $0.00 | $0.00 | $0.00 | $157.17 | $10,699.43 |
| 285 | 2039/11 | $125.96 | $31.21 | $0.00 | $0.00 | $0.00 | $157.17 | $10,573.47 |
| 286 | 2039/12 | $126.33 | $30.84 | $0.00 | $0.00 | $0.00 | $157.17 | $10,447.14 |
| 287 | 2040/01 | $126.69 | $30.47 | $0.00 | $0.00 | $0.00 | $157.17 | $10,320.45 |
| 288 | 2040/02 | $127.06 | $30.10 | $0.00 | $0.00 | $0.00 | $157.17 | $10,193.38 |
| 289 | 2040/03 | $127.43 | $29.73 | $0.00 | $0.00 | $0.00 | $157.17 | $10,065.95 |
| 290 | 2040/04 | $127.81 | $29.36 | $0.00 | $0.00 | $0.00 | $157.17 | $9,938.14 |
| 291 | 2040/05 | $128.18 | $28.99 | $0.00 | $0.00 | $0.00 | $157.17 | $9,809.96 |
| 292 | 2040/06 | $128.55 | $28.61 | $0.00 | $0.00 | $0.00 | $157.17 | $9,681.41 |
| 293 | 2040/07 | $128.93 | $28.24 | $0.00 | $0.00 | $0.00 | $157.17 | $9,552.48 |
| 294 | 2040/08 | $129.30 | $27.86 | $0.00 | $0.00 | $0.00 | $157.17 | $9,423.18 |
| 295 | 2040/09 | $129.68 | $27.48 | $0.00 | $0.00 | $0.00 | $157.17 | $9,293.50 |
| 296 | 2040/10 | $130.06 | $27.11 | $0.00 | $0.00 | $0.00 | $157.17 | $9,163.44 |
| 297 | 2040/11 | $130.44 | $26.73 | $0.00 | $0.00 | $0.00 | $157.17 | $9,033.00 |
| 298 | 2040/12 | $130.82 | $26.35 | $0.00 | $0.00 | $0.00 | $157.17 | $8,902.18 |
| 299 | 2041/01 | $131.20 | $25.96 | $0.00 | $0.00 | $0.00 | $157.17 | $8,770.98 |
| 300 | 2041/02 | $131.58 | $25.58 | $0.00 | $0.00 | $0.00 | $157.17 | $8,639.39 |
| 301 | 2041/03 | $131.97 | $25.20 | $0.00 | $0.00 | $0.00 | $157.17 | $8,507.43 |
| 302 | 2041/04 | $132.35 | $24.81 | $0.00 | $0.00 | $0.00 | $157.17 | $8,375.07 |
| 303 | 2041/05 | $132.74 | $24.43 | $0.00 | $0.00 | $0.00 | $157.17 | $8,242.34 |
| 304 | 2041/06 | $133.13 | $24.04 | $0.00 | $0.00 | $0.00 | $157.17 | $8,109.21 |
| 305 | 2041/07 | $133.51 | $23.65 | $0.00 | $0.00 | $0.00 | $157.17 | $7,975.70 |
| 306 | 2041/08 | $133.90 | $23.26 | $0.00 | $0.00 | $0.00 | $157.17 | $7,841.79 |
| 307 | 2041/09 | $134.29 | $22.87 | $0.00 | $0.00 | $0.00 | $157.17 | $7,707.50 |
| 308 | 2041/10 | $134.69 | $22.48 | $0.00 | $0.00 | $0.00 | $157.17 | $7,572.81 |
| 309 | 2041/11 | $135.08 | $22.09 | $0.00 | $0.00 | $0.00 | $157.17 | $7,437.74 |
| 310 | 2041/12 | $135.47 | $21.69 | $0.00 | $0.00 | $0.00 | $157.17 | $7,302.26 |
| 311 | 2042/01 | $135.87 | $21.30 | $0.00 | $0.00 | $0.00 | $157.17 | $7,166.40 |
| 312 | 2042/02 | $136.26 | $20.90 | $0.00 | $0.00 | $0.00 | $157.17 | $7,030.13 |
| 313 | 2042/03 | $136.66 | $20.50 | $0.00 | $0.00 | $0.00 | $157.17 | $6,893.47 |
| 314 | 2042/04 | $137.06 | $20.11 | $0.00 | $0.00 | $0.00 | $157.17 | $6,756.41 |
| 315 | 2042/05 | $137.46 | $19.71 | $0.00 | $0.00 | $0.00 | $157.17 | $6,618.95 |
| 316 | 2042/06 | $137.86 | $19.31 | $0.00 | $0.00 | $0.00 | $157.17 | $6,481.09 |
| 317 | 2042/07 | $138.26 | $18.90 | $0.00 | $0.00 | $0.00 | $157.17 | $6,342.83 |
| 318 | 2042/08 | $138.67 | $18.50 | $0.00 | $0.00 | $0.00 | $157.17 | $6,204.16 |
| 319 | 2042/09 | $139.07 | $18.10 | $0.00 | $0.00 | $0.00 | $157.17 | $6,065.09 |
| 320 | 2042/10 | $139.48 | $17.69 | $0.00 | $0.00 | $0.00 | $157.17 | $5,925.62 |
| 321 | 2042/11 | $139.88 | $17.28 | $0.00 | $0.00 | $0.00 | $157.17 | $5,785.73 |
| 322 | 2042/12 | $140.29 | $16.88 | $0.00 | $0.00 | $0.00 | $157.17 | $5,645.44 |
| 323 | 2043/01 | $140.70 | $16.47 | $0.00 | $0.00 | $0.00 | $157.17 | $5,504.74 |
| 324 | 2043/02 | $141.11 | $16.06 | $0.00 | $0.00 | $0.00 | $157.17 | $5,363.63 |
| 325 | 2043/03 | $141.52 | $15.64 | $0.00 | $0.00 | $0.00 | $157.17 | $5,222.11 |
| 326 | 2043/04 | $141.93 | $15.23 | $0.00 | $0.00 | $0.00 | $157.17 | $5,080.18 |
| 327 | 2043/05 | $142.35 | $14.82 | $0.00 | $0.00 | $0.00 | $157.17 | $4,937.83 |
| 328 | 2043/06 | $142.76 | $14.40 | $0.00 | $0.00 | $0.00 | $157.17 | $4,795.07 |
| 329 | 2043/07 | $143.18 | $13.99 | $0.00 | $0.00 | $0.00 | $157.17 | $4,651.89 |
| 330 | 2043/08 | $143.60 | $13.57 | $0.00 | $0.00 | $0.00 | $157.17 | $4,508.29 |
| 331 | 2043/09 | $144.02 | $13.15 | $0.00 | $0.00 | $0.00 | $157.17 | $4,364.27 |
| 332 | 2043/10 | $144.44 | $12.73 | $0.00 | $0.00 | $0.00 | $157.17 | $4,219.84 |
| 333 | 2043/11 | $144.86 | $12.31 | $0.00 | $0.00 | $0.00 | $157.17 | $4,074.98 |
| 334 | 2043/12 | $145.28 | $11.89 | $0.00 | $0.00 | $0.00 | $157.17 | $3,929.70 |
| 335 | 2044/01 | $145.70 | $11.46 | $0.00 | $0.00 | $0.00 | $157.17 | $3,783.99 |
| 336 | 2044/02 | $146.13 | $11.04 | $0.00 | $0.00 | $0.00 | $157.17 | $3,637.86 |
| 337 | 2044/03 | $146.56 | $10.61 | $0.00 | $0.00 | $0.00 | $157.17 | $3,491.31 |
| 338 | 2044/04 | $146.98 | $10.18 | $0.00 | $0.00 | $0.00 | $157.17 | $3,344.33 |
| 339 | 2044/05 | $147.41 | $9.75 | $0.00 | $0.00 | $0.00 | $157.17 | $3,196.92 |
| 340 | 2044/06 | $147.84 | $9.32 | $0.00 | $0.00 | $0.00 | $157.17 | $3,049.07 |
| 341 | 2044/07 | $148.27 | $8.89 | $0.00 | $0.00 | $0.00 | $157.17 | $2,900.80 |
| 342 | 2044/08 | $148.70 | $8.46 | $0.00 | $0.00 | $0.00 | $157.17 | $2,752.10 |
| 343 | 2044/09 | $149.14 | $8.03 | $0.00 | $0.00 | $0.00 | $157.17 | $2,602.96 |
| 344 | 2044/10 | $149.57 | $7.59 | $0.00 | $0.00 | $0.00 | $157.17 | $2,453.38 |
| 345 | 2044/11 | $150.01 | $7.16 | $0.00 | $0.00 | $0.00 | $157.17 | $2,303.37 |
| 346 | 2044/12 | $150.45 | $6.72 | $0.00 | $0.00 | $0.00 | $157.17 | $2,152.93 |
| 347 | 2045/01 | $150.89 | $6.28 | $0.00 | $0.00 | $0.00 | $157.17 | $2,002.04 |
| 348 | 2045/02 | $151.33 | $5.84 | $0.00 | $0.00 | $0.00 | $157.17 | $1,850.71 |
| 349 | 2045/03 | $151.77 | $5.40 | $0.00 | $0.00 | $0.00 | $157.17 | $1,698.95 |
| 350 | 2045/04 | $152.21 | $4.96 | $0.00 | $0.00 | $0.00 | $157.17 | $1,546.74 |
| 351 | 2045/05 | $152.65 | $4.51 | $0.00 | $0.00 | $0.00 | $157.17 | $1,394.08 |
| 352 | 2045/06 | $153.10 | $4.07 | $0.00 | $0.00 | $0.00 | $157.17 | $1,240.98 |
| 353 | 2045/07 | $153.55 | $3.62 | $0.00 | $0.00 | $0.00 | $157.17 | $1,087.44 |
| 354 | 2045/08 | $153.99 | $3.17 | $0.00 | $0.00 | $0.00 | $157.17 | $933.44 |
| 355 | 2045/09 | $154.44 | $2.72 | $0.00 | $0.00 | $0.00 | $157.17 | $779.00 |
| 356 | 2045/10 | $154.89 | $2.27 | $0.00 | $0.00 | $0.00 | $157.17 | $624.11 |
| 357 | 2045/11 | $155.35 | $1.82 | $0.00 | $0.00 | $0.00 | $157.17 | $468.76 |
| 358 | 2045/12 | $155.80 | $1.37 | $0.00 | $0.00 | $0.00 | $157.17 | $312.96 |
| 359 | 2046/01 | $156.25 | $0.91 | $0.00 | $0.00 | $0.00 | $157.17 | $156.71 |
| 360 | 2046/02 | $156.71 | $0.46 | $0.00 | $0.00 | $0.00 | $157.17 | $0.00 |
| Totals | $35,000.00 | $21,579.63 | $0.00 | $0.00 | $0.00 | $56,579.63 |
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.