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 40-year mortgage of $29,000.00 at 2.7% interest rate for a $29,000.00 home, you need to have a monthly payment of $1,123.03. You will make a total of 480 payments and you will pay off your mortgage on 2064/03. Consult with a Mortgage Specialist
You can save $3,063.05 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 | $88.13 | 2.7% | 600 months | $52,879.23 | $23,879.23 |
50 years | Bi-Weekly | $44.07 | 2.7% | 512 months | $48,837.85 | $19,837.85 |
45 years | Monthly | $92.83 | 2.7% | 540 months | $50,129.13 | $21,129.13 |
45 years | Bi-Weekly | $46.42 | 2.7% | 461 months | $46,586.22 | $17,586.22 |
40 years | Monthly | $98.86 | 2.7% | 480 months | $47,455.10 | $18,455.10 |
40 years | Bi-Weekly | $49.43 | 2.7% | 409 months | $44,392.05 | $15,392.05 |
35 years | Monthly | $106.81 | 2.7% | 420 months | $44,859.48 | $15,859.48 |
35 years | Bi-Weekly | $53.41 | 2.7% | 358 months | $42,256.60 | $13,256.60 |
30 years | Monthly | $117.62 | 2.7% | 360 months | $42,344.39 | $13,344.39 |
30 years | Bi-Weekly | $58.81 | 2.7% | 307 months | $40,181.05 | $11,181.05 |
25 years | Monthly | $133.04 | 2.7% | 300 months | $39,911.73 | $10,911.73 |
25 years | Bi-Weekly | $66.52 | 2.7% | 256 months | $38,166.42 | $9,166.42 |
20 years | Monthly | $156.51 | 2.7% | 240 months | $37,563.13 | $8,563.13 |
20 years | Bi-Weekly | $78.26 | 2.7% | 205 months | $36,213.59 | $7,213.59 |
15 years | Monthly | $196.11 | 2.7% | 180 months | $35,299.99 | $6,299.99 |
15 years | Bi-Weekly | $98.06 | 2.7% | 154 months | $34,323.30 | $5,323.30 |
10 years | Monthly | $276.03 | 2.7% | 120 months | $33,123.38 | $4,123.38 |
10 years | Bi-Weekly | $138.02 | 2.7% | 103 months | $32,496.12 | $3,496.12 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2024/04 | $33.61 | $65.25 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,966.39 |
2 | 2024/05 | $33.69 | $65.17 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,932.69 |
3 | 2024/06 | $33.77 | $65.10 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,898.93 |
4 | 2024/07 | $33.84 | $65.02 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,865.09 |
5 | 2024/08 | $33.92 | $64.95 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,831.17 |
6 | 2024/09 | $33.99 | $64.87 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,797.17 |
7 | 2024/10 | $34.07 | $64.79 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,763.10 |
8 | 2024/11 | $34.15 | $64.72 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,728.95 |
9 | 2024/12 | $34.22 | $64.64 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,694.73 |
10 | 2025/01 | $34.30 | $64.56 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,660.43 |
11 | 2025/02 | $34.38 | $64.49 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,626.05 |
12 | 2025/03 | $34.46 | $64.41 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,591.59 |
13 | 2025/04 | $34.53 | $64.33 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,557.06 |
14 | 2025/05 | $34.61 | $64.25 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,522.45 |
15 | 2025/06 | $34.69 | $64.18 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,487.76 |
16 | 2025/07 | $34.77 | $64.10 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,452.99 |
17 | 2025/08 | $34.85 | $64.02 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,418.15 |
18 | 2025/09 | $34.92 | $63.94 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,383.22 |
19 | 2025/10 | $35.00 | $63.86 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,348.22 |
20 | 2025/11 | $35.08 | $63.78 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,313.14 |
21 | 2025/12 | $35.16 | $63.70 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,277.98 |
22 | 2026/01 | $35.24 | $63.63 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,242.74 |
23 | 2026/02 | $35.32 | $63.55 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,207.42 |
24 | 2026/03 | $35.40 | $63.47 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,172.02 |
25 | 2026/04 | $35.48 | $63.39 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,136.54 |
26 | 2026/05 | $35.56 | $63.31 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,100.99 |
27 | 2026/06 | $35.64 | $63.23 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,065.35 |
28 | 2026/07 | $35.72 | $63.15 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $28,029.63 |
29 | 2026/08 | $35.80 | $63.07 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,993.83 |
30 | 2026/09 | $35.88 | $62.99 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,957.95 |
31 | 2026/10 | $35.96 | $62.91 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,921.99 |
32 | 2026/11 | $36.04 | $62.82 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,885.95 |
33 | 2026/12 | $36.12 | $62.74 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,849.83 |
34 | 2027/01 | $36.20 | $62.66 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,813.63 |
35 | 2027/02 | $36.28 | $62.58 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,777.35 |
36 | 2027/03 | $36.37 | $62.50 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,740.98 |
37 | 2027/04 | $36.45 | $62.42 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,704.53 |
38 | 2027/05 | $36.53 | $62.34 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,668.00 |
39 | 2027/06 | $36.61 | $62.25 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,631.39 |
40 | 2027/07 | $36.69 | $62.17 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,594.70 |
41 | 2027/08 | $36.78 | $62.09 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,557.92 |
42 | 2027/09 | $36.86 | $62.01 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,521.06 |
43 | 2027/10 | $36.94 | $61.92 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,484.12 |
44 | 2027/11 | $37.03 | $61.84 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,447.09 |
45 | 2027/12 | $37.11 | $61.76 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,409.98 |
46 | 2028/01 | $37.19 | $61.67 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,372.79 |
47 | 2028/02 | $37.28 | $61.59 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,335.52 |
48 | 2028/03 | $37.36 | $61.50 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,298.16 |
49 | 2028/04 | $37.44 | $61.42 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,260.71 |
50 | 2028/05 | $37.53 | $61.34 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,223.18 |
51 | 2028/06 | $37.61 | $61.25 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,185.57 |
52 | 2028/07 | $37.70 | $61.17 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,147.87 |
53 | 2028/08 | $37.78 | $61.08 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,110.09 |
54 | 2028/09 | $37.87 | $61.00 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,072.22 |
55 | 2028/10 | $37.95 | $60.91 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $27,034.27 |
56 | 2028/11 | $38.04 | $60.83 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,996.23 |
57 | 2028/12 | $38.12 | $60.74 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,958.11 |
58 | 2029/01 | $38.21 | $60.66 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,919.90 |
59 | 2029/02 | $38.30 | $60.57 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,881.61 |
60 | 2029/03 | $38.38 | $60.48 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,843.23 |
61 | 2029/04 | $38.47 | $60.40 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,804.76 |
62 | 2029/05 | $38.55 | $60.31 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,766.20 |
63 | 2029/06 | $38.64 | $60.22 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,727.56 |
64 | 2029/07 | $38.73 | $60.14 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,688.84 |
65 | 2029/08 | $38.81 | $60.05 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,650.02 |
66 | 2029/09 | $38.90 | $59.96 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,611.12 |
67 | 2029/10 | $38.99 | $59.88 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,572.13 |
68 | 2029/11 | $39.08 | $59.79 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,533.05 |
69 | 2029/12 | $39.17 | $59.70 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,493.89 |
70 | 2030/01 | $39.25 | $59.61 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,454.63 |
71 | 2030/02 | $39.34 | $59.52 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,415.29 |
72 | 2030/03 | $39.43 | $59.43 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,375.86 |
73 | 2030/04 | $39.52 | $59.35 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,336.34 |
74 | 2030/05 | $39.61 | $59.26 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,296.73 |
75 | 2030/06 | $39.70 | $59.17 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,257.04 |
76 | 2030/07 | $39.79 | $59.08 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,217.25 |
77 | 2030/08 | $39.88 | $58.99 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,177.37 |
78 | 2030/09 | $39.97 | $58.90 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,137.41 |
79 | 2030/10 | $40.06 | $58.81 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,097.35 |
80 | 2030/11 | $40.15 | $58.72 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,057.21 |
81 | 2030/12 | $40.24 | $58.63 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $26,016.97 |
82 | 2031/01 | $40.33 | $58.54 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,976.64 |
83 | 2031/02 | $40.42 | $58.45 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,936.23 |
84 | 2031/03 | $40.51 | $58.36 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,895.72 |
85 | 2031/04 | $40.60 | $58.27 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,855.12 |
86 | 2031/05 | $40.69 | $58.17 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,814.43 |
87 | 2031/06 | $40.78 | $58.08 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,773.65 |
88 | 2031/07 | $40.87 | $57.99 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,732.77 |
89 | 2031/08 | $40.97 | $57.90 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,691.81 |
90 | 2031/09 | $41.06 | $57.81 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,650.75 |
91 | 2031/10 | $41.15 | $57.71 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,609.60 |
92 | 2031/11 | $41.24 | $57.62 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,568.35 |
93 | 2031/12 | $41.34 | $57.53 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,527.02 |
94 | 2032/01 | $41.43 | $57.44 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,485.59 |
95 | 2032/02 | $41.52 | $57.34 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,444.07 |
96 | 2032/03 | $41.62 | $57.25 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,402.45 |
97 | 2032/04 | $41.71 | $57.16 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,360.74 |
98 | 2032/05 | $41.80 | $57.06 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,318.94 |
99 | 2032/06 | $41.90 | $56.97 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,277.04 |
100 | 2032/07 | $41.99 | $56.87 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,235.05 |
101 | 2032/08 | $42.09 | $56.78 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,192.96 |
102 | 2032/09 | $42.18 | $56.68 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,150.78 |
103 | 2032/10 | $42.28 | $56.59 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,108.51 |
104 | 2032/11 | $42.37 | $56.49 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,066.14 |
105 | 2032/12 | $42.47 | $56.40 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $25,023.67 |
106 | 2033/01 | $42.56 | $56.30 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,981.11 |
107 | 2033/02 | $42.66 | $56.21 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,938.45 |
108 | 2033/03 | $42.75 | $56.11 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,895.70 |
109 | 2033/04 | $42.85 | $56.02 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,852.85 |
110 | 2033/05 | $42.95 | $55.92 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,809.90 |
111 | 2033/06 | $43.04 | $55.82 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,766.86 |
112 | 2033/07 | $43.14 | $55.73 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,723.72 |
113 | 2033/08 | $43.24 | $55.63 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,680.48 |
114 | 2033/09 | $43.33 | $55.53 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,637.15 |
115 | 2033/10 | $43.43 | $55.43 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,593.72 |
116 | 2033/11 | $43.53 | $55.34 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,550.19 |
117 | 2033/12 | $43.63 | $55.24 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,506.56 |
118 | 2034/01 | $43.73 | $55.14 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,462.84 |
119 | 2034/02 | $43.82 | $55.04 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,419.02 |
120 | 2034/03 | $43.92 | $54.94 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,375.09 |
121 | 2034/04 | $44.02 | $54.84 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,331.07 |
122 | 2034/05 | $44.12 | $54.74 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,286.95 |
123 | 2034/06 | $44.22 | $54.65 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,242.73 |
124 | 2034/07 | $44.32 | $54.55 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,198.41 |
125 | 2034/08 | $44.42 | $54.45 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,154.00 |
126 | 2034/09 | $44.52 | $54.35 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,109.48 |
127 | 2034/10 | $44.62 | $54.25 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,064.86 |
128 | 2034/11 | $44.72 | $54.15 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $24,020.14 |
129 | 2034/12 | $44.82 | $54.05 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,975.32 |
130 | 2035/01 | $44.92 | $53.94 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,930.40 |
131 | 2035/02 | $45.02 | $53.84 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,885.38 |
132 | 2035/03 | $45.12 | $53.74 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,840.26 |
133 | 2035/04 | $45.22 | $53.64 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,795.03 |
134 | 2035/05 | $45.33 | $53.54 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,749.71 |
135 | 2035/06 | $45.43 | $53.44 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,704.28 |
136 | 2035/07 | $45.53 | $53.33 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,658.75 |
137 | 2035/08 | $45.63 | $53.23 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,613.12 |
138 | 2035/09 | $45.74 | $53.13 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,567.38 |
139 | 2035/10 | $45.84 | $53.03 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,521.54 |
140 | 2035/11 | $45.94 | $52.92 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,475.60 |
141 | 2035/12 | $46.04 | $52.82 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,429.56 |
142 | 2036/01 | $46.15 | $52.72 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,383.41 |
143 | 2036/02 | $46.25 | $52.61 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,337.16 |
144 | 2036/03 | $46.36 | $52.51 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,290.80 |
145 | 2036/04 | $46.46 | $52.40 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,244.34 |
146 | 2036/05 | $46.57 | $52.30 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,197.77 |
147 | 2036/06 | $46.67 | $52.19 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,151.10 |
148 | 2036/07 | $46.77 | $52.09 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,104.33 |
149 | 2036/08 | $46.88 | $51.98 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,057.45 |
150 | 2036/09 | $46.99 | $51.88 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $23,010.46 |
151 | 2036/10 | $47.09 | $51.77 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,963.37 |
152 | 2036/11 | $47.20 | $51.67 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,916.18 |
153 | 2036/12 | $47.30 | $51.56 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,868.87 |
154 | 2037/01 | $47.41 | $51.45 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,821.46 |
155 | 2037/02 | $47.52 | $51.35 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,773.95 |
156 | 2037/03 | $47.62 | $51.24 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,726.32 |
157 | 2037/04 | $47.73 | $51.13 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,678.59 |
158 | 2037/05 | $47.84 | $51.03 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,630.75 |
159 | 2037/06 | $47.95 | $50.92 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,582.81 |
160 | 2037/07 | $48.05 | $50.81 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,534.75 |
161 | 2037/08 | $48.16 | $50.70 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,486.59 |
162 | 2037/09 | $48.27 | $50.59 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,438.32 |
163 | 2037/10 | $48.38 | $50.49 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,389.94 |
164 | 2037/11 | $48.49 | $50.38 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,341.46 |
165 | 2037/12 | $48.60 | $50.27 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,292.86 |
166 | 2038/01 | $48.71 | $50.16 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,244.16 |
167 | 2038/02 | $48.82 | $50.05 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,195.34 |
168 | 2038/03 | $48.93 | $49.94 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,146.41 |
169 | 2038/04 | $49.04 | $49.83 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,097.38 |
170 | 2038/05 | $49.15 | $49.72 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $22,048.23 |
171 | 2038/06 | $49.26 | $49.61 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,998.98 |
172 | 2038/07 | $49.37 | $49.50 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,949.61 |
173 | 2038/08 | $49.48 | $49.39 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,900.13 |
174 | 2038/09 | $49.59 | $49.28 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,850.54 |
175 | 2038/10 | $49.70 | $49.16 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,800.84 |
176 | 2038/11 | $49.81 | $49.05 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,751.03 |
177 | 2038/12 | $49.92 | $48.94 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,701.10 |
178 | 2039/01 | $50.04 | $48.83 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,651.07 |
179 | 2039/02 | $50.15 | $48.71 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,600.92 |
180 | 2039/03 | $50.26 | $48.60 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,550.65 |
181 | 2039/04 | $50.38 | $48.49 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,500.28 |
182 | 2039/05 | $50.49 | $48.38 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,449.79 |
183 | 2039/06 | $50.60 | $48.26 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,399.19 |
184 | 2039/07 | $50.72 | $48.15 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,348.47 |
185 | 2039/08 | $50.83 | $48.03 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,297.64 |
186 | 2039/09 | $50.95 | $47.92 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,246.69 |
187 | 2039/10 | $51.06 | $47.81 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,195.63 |
188 | 2039/11 | $51.17 | $47.69 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,144.46 |
189 | 2039/12 | $51.29 | $47.58 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,093.17 |
190 | 2040/01 | $51.41 | $47.46 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $21,041.76 |
191 | 2040/02 | $51.52 | $47.34 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,990.24 |
192 | 2040/03 | $51.64 | $47.23 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,938.61 |
193 | 2040/04 | $51.75 | $47.11 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,886.85 |
194 | 2040/05 | $51.87 | $47.00 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,834.98 |
195 | 2040/06 | $51.99 | $46.88 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,783.00 |
196 | 2040/07 | $52.10 | $46.76 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,730.89 |
197 | 2040/08 | $52.22 | $46.64 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,678.67 |
198 | 2040/09 | $52.34 | $46.53 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,626.34 |
199 | 2040/10 | $52.46 | $46.41 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,573.88 |
200 | 2040/11 | $52.57 | $46.29 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,521.31 |
201 | 2040/12 | $52.69 | $46.17 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,468.62 |
202 | 2041/01 | $52.81 | $46.05 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,415.81 |
203 | 2041/02 | $52.93 | $45.94 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,362.88 |
204 | 2041/03 | $53.05 | $45.82 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,309.83 |
205 | 2041/04 | $53.17 | $45.70 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,256.66 |
206 | 2041/05 | $53.29 | $45.58 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,203.37 |
207 | 2041/06 | $53.41 | $45.46 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,149.97 |
208 | 2041/07 | $53.53 | $45.34 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,096.44 |
209 | 2041/08 | $53.65 | $45.22 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $20,042.79 |
210 | 2041/09 | $53.77 | $45.10 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,989.02 |
211 | 2041/10 | $53.89 | $44.98 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,935.13 |
212 | 2041/11 | $54.01 | $44.85 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,881.12 |
213 | 2041/12 | $54.13 | $44.73 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,826.99 |
214 | 2042/01 | $54.25 | $44.61 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,772.74 |
215 | 2042/02 | $54.38 | $44.49 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,718.36 |
216 | 2042/03 | $54.50 | $44.37 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,663.86 |
217 | 2042/04 | $54.62 | $44.24 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,609.24 |
218 | 2042/05 | $54.74 | $44.12 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,554.50 |
219 | 2042/06 | $54.87 | $44.00 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,499.63 |
220 | 2042/07 | $54.99 | $43.87 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,444.64 |
221 | 2042/08 | $55.11 | $43.75 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,389.52 |
222 | 2042/09 | $55.24 | $43.63 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,334.28 |
223 | 2042/10 | $55.36 | $43.50 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,278.92 |
224 | 2042/11 | $55.49 | $43.38 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,223.43 |
225 | 2042/12 | $55.61 | $43.25 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,167.82 |
226 | 2043/01 | $55.74 | $43.13 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,112.09 |
227 | 2043/02 | $55.86 | $43.00 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,056.22 |
228 | 2043/03 | $55.99 | $42.88 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $19,000.23 |
229 | 2043/04 | $56.11 | $42.75 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,944.12 |
230 | 2043/05 | $56.24 | $42.62 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,887.88 |
231 | 2043/06 | $56.37 | $42.50 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,831.51 |
232 | 2043/07 | $56.49 | $42.37 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,775.02 |
233 | 2043/08 | $56.62 | $42.24 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,718.40 |
234 | 2043/09 | $56.75 | $42.12 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,661.65 |
235 | 2043/10 | $56.88 | $41.99 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,604.77 |
236 | 2043/11 | $57.00 | $41.86 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,547.77 |
237 | 2043/12 | $57.13 | $41.73 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,490.64 |
238 | 2044/01 | $57.26 | $41.60 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,433.38 |
239 | 2044/02 | $57.39 | $41.48 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,375.99 |
240 | 2044/03 | $57.52 | $41.35 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,318.47 |
241 | 2044/04 | $57.65 | $41.22 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,260.82 |
242 | 2044/05 | $57.78 | $41.09 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,203.04 |
243 | 2044/06 | $57.91 | $40.96 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,145.13 |
244 | 2044/07 | $58.04 | $40.83 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,087.10 |
245 | 2044/08 | $58.17 | $40.70 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $18,028.93 |
246 | 2044/09 | $58.30 | $40.57 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,970.63 |
247 | 2044/10 | $58.43 | $40.43 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,912.20 |
248 | 2044/11 | $58.56 | $40.30 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,853.63 |
249 | 2044/12 | $58.69 | $40.17 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,794.94 |
250 | 2045/01 | $58.83 | $40.04 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,736.11 |
251 | 2045/02 | $58.96 | $39.91 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,677.15 |
252 | 2045/03 | $59.09 | $39.77 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,618.06 |
253 | 2045/04 | $59.22 | $39.64 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,558.84 |
254 | 2045/05 | $59.36 | $39.51 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,499.48 |
255 | 2045/06 | $59.49 | $39.37 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,439.99 |
256 | 2045/07 | $59.62 | $39.24 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,380.37 |
257 | 2045/08 | $59.76 | $39.11 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,320.61 |
258 | 2045/09 | $59.89 | $38.97 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,260.71 |
259 | 2045/10 | $60.03 | $38.84 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,200.69 |
260 | 2045/11 | $60.16 | $38.70 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,140.52 |
261 | 2045/12 | $60.30 | $38.57 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,080.22 |
262 | 2046/01 | $60.43 | $38.43 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $17,019.79 |
263 | 2046/02 | $60.57 | $38.29 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,959.22 |
264 | 2046/03 | $60.71 | $38.16 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,898.51 |
265 | 2046/04 | $60.84 | $38.02 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,837.67 |
266 | 2046/05 | $60.98 | $37.88 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,776.69 |
267 | 2046/06 | $61.12 | $37.75 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,715.57 |
268 | 2046/07 | $61.25 | $37.61 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,654.32 |
269 | 2046/08 | $61.39 | $37.47 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,592.92 |
270 | 2046/09 | $61.53 | $37.33 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,531.39 |
271 | 2046/10 | $61.67 | $37.20 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,469.72 |
272 | 2046/11 | $61.81 | $37.06 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,407.92 |
273 | 2046/12 | $61.95 | $36.92 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,345.97 |
274 | 2047/01 | $62.09 | $36.78 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,283.88 |
275 | 2047/02 | $62.23 | $36.64 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,221.66 |
276 | 2047/03 | $62.37 | $36.50 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,159.29 |
277 | 2047/04 | $62.51 | $36.36 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,096.78 |
278 | 2047/05 | $62.65 | $36.22 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $16,034.14 |
279 | 2047/06 | $62.79 | $36.08 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,971.35 |
280 | 2047/07 | $62.93 | $35.94 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,908.42 |
281 | 2047/08 | $63.07 | $35.79 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,845.35 |
282 | 2047/09 | $63.21 | $35.65 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,782.14 |
283 | 2047/10 | $63.35 | $35.51 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,718.78 |
284 | 2047/11 | $63.50 | $35.37 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,655.28 |
285 | 2047/12 | $63.64 | $35.22 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,591.64 |
286 | 2048/01 | $63.78 | $35.08 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,527.86 |
287 | 2048/02 | $63.93 | $34.94 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,463.93 |
288 | 2048/03 | $64.07 | $34.79 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,399.86 |
289 | 2048/04 | $64.22 | $34.65 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,335.65 |
290 | 2048/05 | $64.36 | $34.51 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,271.29 |
291 | 2048/06 | $64.50 | $34.36 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,206.78 |
292 | 2048/07 | $64.65 | $34.22 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,142.13 |
293 | 2048/08 | $64.79 | $34.07 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,077.34 |
294 | 2048/09 | $64.94 | $33.92 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $15,012.40 |
295 | 2048/10 | $65.09 | $33.78 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,947.31 |
296 | 2048/11 | $65.23 | $33.63 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,882.08 |
297 | 2048/12 | $65.38 | $33.48 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,816.70 |
298 | 2049/01 | $65.53 | $33.34 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,751.17 |
299 | 2049/02 | $65.67 | $33.19 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,685.50 |
300 | 2049/03 | $65.82 | $33.04 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,619.67 |
301 | 2049/04 | $65.97 | $32.89 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,553.70 |
302 | 2049/05 | $66.12 | $32.75 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,487.58 |
303 | 2049/06 | $66.27 | $32.60 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,421.32 |
304 | 2049/07 | $66.42 | $32.45 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,354.90 |
305 | 2049/08 | $66.57 | $32.30 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,288.33 |
306 | 2049/09 | $66.72 | $32.15 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,221.62 |
307 | 2049/10 | $66.87 | $32.00 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,154.75 |
308 | 2049/11 | $67.02 | $31.85 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,087.73 |
309 | 2049/12 | $67.17 | $31.70 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $14,020.57 |
310 | 2050/01 | $67.32 | $31.55 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,953.25 |
311 | 2050/02 | $67.47 | $31.39 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,885.78 |
312 | 2050/03 | $67.62 | $31.24 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,818.16 |
313 | 2050/04 | $67.77 | $31.09 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,750.38 |
314 | 2050/05 | $67.93 | $30.94 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,682.46 |
315 | 2050/06 | $68.08 | $30.79 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,614.38 |
316 | 2050/07 | $68.23 | $30.63 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,546.14 |
317 | 2050/08 | $68.39 | $30.48 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,477.76 |
318 | 2050/09 | $68.54 | $30.32 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,409.22 |
319 | 2050/10 | $68.69 | $30.17 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,340.52 |
320 | 2050/11 | $68.85 | $30.02 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,271.68 |
321 | 2050/12 | $69.00 | $29.86 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,202.67 |
322 | 2051/01 | $69.16 | $29.71 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,133.51 |
323 | 2051/02 | $69.31 | $29.55 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $13,064.20 |
324 | 2051/03 | $69.47 | $29.39 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,994.73 |
325 | 2051/04 | $69.63 | $29.24 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,925.10 |
326 | 2051/05 | $69.78 | $29.08 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,855.32 |
327 | 2051/06 | $69.94 | $28.92 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,785.38 |
328 | 2051/07 | $70.10 | $28.77 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,715.28 |
329 | 2051/08 | $70.26 | $28.61 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,645.03 |
330 | 2051/09 | $70.41 | $28.45 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,574.61 |
331 | 2051/10 | $70.57 | $28.29 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,504.04 |
332 | 2051/11 | $70.73 | $28.13 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,433.31 |
333 | 2051/12 | $70.89 | $27.97 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,362.42 |
334 | 2052/01 | $71.05 | $27.82 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,291.37 |
335 | 2052/02 | $71.21 | $27.66 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,220.16 |
336 | 2052/03 | $71.37 | $27.50 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,148.79 |
337 | 2052/04 | $71.53 | $27.33 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,077.26 |
338 | 2052/05 | $71.69 | $27.17 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $12,005.57 |
339 | 2052/06 | $71.85 | $27.01 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,933.72 |
340 | 2052/07 | $72.01 | $26.85 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,861.70 |
341 | 2052/08 | $72.18 | $26.69 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,789.53 |
342 | 2052/09 | $72.34 | $26.53 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,717.19 |
343 | 2052/10 | $72.50 | $26.36 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,644.69 |
344 | 2052/11 | $72.66 | $26.20 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,572.02 |
345 | 2052/12 | $72.83 | $26.04 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,499.20 |
346 | 2053/01 | $72.99 | $25.87 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,426.21 |
347 | 2053/02 | $73.16 | $25.71 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,353.05 |
348 | 2053/03 | $73.32 | $25.54 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,279.73 |
349 | 2053/04 | $73.49 | $25.38 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,206.24 |
350 | 2053/05 | $73.65 | $25.21 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,132.59 |
351 | 2053/06 | $73.82 | $25.05 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $11,058.78 |
352 | 2053/07 | $73.98 | $24.88 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,984.79 |
353 | 2053/08 | $74.15 | $24.72 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,910.64 |
354 | 2053/09 | $74.32 | $24.55 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,836.33 |
355 | 2053/10 | $74.48 | $24.38 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,761.85 |
356 | 2053/11 | $74.65 | $24.21 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,687.20 |
357 | 2053/12 | $74.82 | $24.05 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,612.38 |
358 | 2054/01 | $74.99 | $23.88 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,537.39 |
359 | 2054/02 | $75.16 | $23.71 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,462.23 |
360 | 2054/03 | $75.32 | $23.54 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,386.91 |
361 | 2054/04 | $75.49 | $23.37 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,311.41 |
362 | 2054/05 | $75.66 | $23.20 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,235.75 |
363 | 2054/06 | $75.83 | $23.03 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,159.92 |
364 | 2054/07 | $76.00 | $22.86 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,083.91 |
365 | 2054/08 | $76.18 | $22.69 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $10,007.74 |
366 | 2054/09 | $76.35 | $22.52 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,931.39 |
367 | 2054/10 | $76.52 | $22.35 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,854.87 |
368 | 2054/11 | $76.69 | $22.17 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,778.18 |
369 | 2054/12 | $76.86 | $22.00 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,701.31 |
370 | 2055/01 | $77.04 | $21.83 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,624.28 |
371 | 2055/02 | $77.21 | $21.65 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,547.07 |
372 | 2055/03 | $77.38 | $21.48 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,469.68 |
373 | 2055/04 | $77.56 | $21.31 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,392.12 |
374 | 2055/05 | $77.73 | $21.13 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,314.39 |
375 | 2055/06 | $77.91 | $20.96 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,236.48 |
376 | 2055/07 | $78.08 | $20.78 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,158.40 |
377 | 2055/08 | $78.26 | $20.61 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,080.14 |
378 | 2055/09 | $78.43 | $20.43 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $9,001.71 |
379 | 2055/10 | $78.61 | $20.25 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,923.10 |
380 | 2055/11 | $78.79 | $20.08 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,844.31 |
381 | 2055/12 | $78.97 | $19.90 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,765.35 |
382 | 2056/01 | $79.14 | $19.72 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,686.20 |
383 | 2056/02 | $79.32 | $19.54 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,606.88 |
384 | 2056/03 | $79.50 | $19.37 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,527.38 |
385 | 2056/04 | $79.68 | $19.19 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,447.70 |
386 | 2056/05 | $79.86 | $19.01 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,367.85 |
387 | 2056/06 | $80.04 | $18.83 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,287.81 |
388 | 2056/07 | $80.22 | $18.65 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,207.59 |
389 | 2056/08 | $80.40 | $18.47 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,127.19 |
390 | 2056/09 | $80.58 | $18.29 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $8,046.62 |
391 | 2056/10 | $80.76 | $18.10 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,965.86 |
392 | 2056/11 | $80.94 | $17.92 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,884.91 |
393 | 2056/12 | $81.12 | $17.74 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,803.79 |
394 | 2057/01 | $81.31 | $17.56 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,722.48 |
395 | 2057/02 | $81.49 | $17.38 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,641.00 |
396 | 2057/03 | $81.67 | $17.19 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,559.32 |
397 | 2057/04 | $81.86 | $17.01 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,477.47 |
398 | 2057/05 | $82.04 | $16.82 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,395.43 |
399 | 2057/06 | $82.23 | $16.64 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,313.20 |
400 | 2057/07 | $82.41 | $16.45 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,230.79 |
401 | 2057/08 | $82.60 | $16.27 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,148.20 |
402 | 2057/09 | $82.78 | $16.08 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $7,065.41 |
403 | 2057/10 | $82.97 | $15.90 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,982.45 |
404 | 2057/11 | $83.15 | $15.71 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,899.29 |
405 | 2057/12 | $83.34 | $15.52 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,815.95 |
406 | 2058/01 | $83.53 | $15.34 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,732.42 |
407 | 2058/02 | $83.72 | $15.15 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,648.70 |
408 | 2058/03 | $83.91 | $14.96 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,564.80 |
409 | 2058/04 | $84.09 | $14.77 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,480.71 |
410 | 2058/05 | $84.28 | $14.58 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,396.42 |
411 | 2058/06 | $84.47 | $14.39 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,311.95 |
412 | 2058/07 | $84.66 | $14.20 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,227.29 |
413 | 2058/08 | $84.85 | $14.01 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,142.43 |
414 | 2058/09 | $85.04 | $13.82 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $6,057.39 |
415 | 2058/10 | $85.24 | $13.63 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,972.15 |
416 | 2058/11 | $85.43 | $13.44 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,886.73 |
417 | 2058/12 | $85.62 | $13.25 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,801.11 |
418 | 2059/01 | $85.81 | $13.05 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,715.29 |
419 | 2059/02 | $86.01 | $12.86 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,629.29 |
420 | 2059/03 | $86.20 | $12.67 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,543.09 |
421 | 2059/04 | $86.39 | $12.47 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,456.70 |
422 | 2059/05 | $86.59 | $12.28 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,370.11 |
423 | 2059/06 | $86.78 | $12.08 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,283.33 |
424 | 2059/07 | $86.98 | $11.89 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,196.35 |
425 | 2059/08 | $87.17 | $11.69 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,109.18 |
426 | 2059/09 | $87.37 | $11.50 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $5,021.81 |
427 | 2059/10 | $87.57 | $11.30 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,934.24 |
428 | 2059/11 | $87.76 | $11.10 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,846.48 |
429 | 2059/12 | $87.96 | $10.90 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,758.52 |
430 | 2060/01 | $88.16 | $10.71 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,670.36 |
431 | 2060/02 | $88.36 | $10.51 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,582.00 |
432 | 2060/03 | $88.56 | $10.31 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,493.45 |
433 | 2060/04 | $88.75 | $10.11 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,404.69 |
434 | 2060/05 | $88.95 | $9.91 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,315.74 |
435 | 2060/06 | $89.15 | $9.71 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,226.59 |
436 | 2060/07 | $89.35 | $9.51 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,137.23 |
437 | 2060/08 | $89.56 | $9.31 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $4,047.67 |
438 | 2060/09 | $89.76 | $9.11 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,957.92 |
439 | 2060/10 | $89.96 | $8.91 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,867.96 |
440 | 2060/11 | $90.16 | $8.70 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,777.80 |
441 | 2060/12 | $90.36 | $8.50 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,687.43 |
442 | 2061/01 | $90.57 | $8.30 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,596.86 |
443 | 2061/02 | $90.77 | $8.09 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,506.09 |
444 | 2061/03 | $90.98 | $7.89 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,415.12 |
445 | 2061/04 | $91.18 | $7.68 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,323.93 |
446 | 2061/05 | $91.39 | $7.48 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,232.55 |
447 | 2061/06 | $91.59 | $7.27 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,140.96 |
448 | 2061/07 | $91.80 | $7.07 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $3,049.16 |
449 | 2061/08 | $92.00 | $6.86 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,957.16 |
450 | 2061/09 | $92.21 | $6.65 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,864.94 |
451 | 2061/10 | $92.42 | $6.45 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,772.53 |
452 | 2061/11 | $92.63 | $6.24 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,679.90 |
453 | 2061/12 | $92.84 | $6.03 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,587.06 |
454 | 2062/01 | $93.04 | $5.82 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,494.02 |
455 | 2062/02 | $93.25 | $5.61 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,400.77 |
456 | 2062/03 | $93.46 | $5.40 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,307.30 |
457 | 2062/04 | $93.67 | $5.19 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,213.63 |
458 | 2062/05 | $93.88 | $4.98 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,119.75 |
459 | 2062/06 | $94.10 | $4.77 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $2,025.65 |
460 | 2062/07 | $94.31 | $4.56 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $1,931.34 |
461 | 2062/08 | $94.52 | $4.35 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $1,836.82 |
462 | 2062/09 | $94.73 | $4.13 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $1,742.09 |
463 | 2062/10 | $94.95 | $3.92 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $1,647.15 |
464 | 2062/11 | $95.16 | $3.71 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $1,551.99 |
465 | 2062/12 | $95.37 | $3.49 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $1,456.62 |
466 | 2063/01 | $95.59 | $3.28 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $1,361.03 |
467 | 2063/02 | $95.80 | $3.06 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $1,265.23 |
468 | 2063/03 | $96.02 | $2.85 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $1,169.21 |
469 | 2063/04 | $96.23 | $2.63 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $1,072.97 |
470 | 2063/05 | $96.45 | $2.41 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $976.52 |
471 | 2063/06 | $96.67 | $2.20 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $879.86 |
472 | 2063/07 | $96.89 | $1.98 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $782.97 |
473 | 2063/08 | $97.10 | $1.76 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $685.87 |
474 | 2063/09 | $97.32 | $1.54 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $588.55 |
475 | 2063/10 | $97.54 | $1.32 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $491.00 |
476 | 2063/11 | $97.76 | $1.10 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $393.24 |
477 | 2063/12 | $97.98 | $0.88 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $295.26 |
478 | 2064/01 | $98.20 | $0.66 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $197.06 |
479 | 2064/02 | $98.42 | $0.44 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $98.64 |
480 | 2064/03 | $98.64 | $0.22 | $0.00 | $24.17 | $1,000.00 | $1,123.03 | $0.00 |
Totals | $29,000.00 | $18,455.10 | $0.00 | $11,600.00 | $480,000.00 | $539,055.10 |
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.