Mortgage Amortization Report (Fixed Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Based on your input, to maintain a 35-year mortgage of $8,000.00 at 4% interest rate for a $358,000.00 home, you need to have a monthly payment of $1,193,668.76. You will make a total of 420 payments and you will pay off your mortgage on 2049/12. Consult with a Mortgage Specialist
You can save $1,166.87 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 | $30.86 | 4% | 600 months | $368,513.94 | $10,513.94 |
50 years | Bi-Weekly | $15.43 | 4% | 512 months | $366,675.49 | $8,675.49 |
45 years | Monthly | $31.97 | 4% | 540 months | $367,261.93 | $9,261.93 |
45 years | Bi-Weekly | $15.99 | 4% | 461 months | $365,655.89 | $7,655.89 |
40 years | Monthly | $33.44 | 4% | 480 months | $366,048.84 | $8,048.84 |
40 years | Bi-Weekly | $16.72 | 4% | 409 months | $364,667.02 | $6,667.02 |
35 years | Monthly | $35.42 | 4% | 420 months | $364,877.23 | $6,877.23 |
35 years | Bi-Weekly | $17.71 | 4% | 358 months | $363,710.36 | $5,710.36 |
30 years | Monthly | $38.19 | 4% | 360 months | $363,749.56 | $5,749.56 |
30 years | Bi-Weekly | $19.10 | 4% | 307 months | $362,787.30 | $4,787.30 |
25 years | Monthly | $42.23 | 4% | 300 months | $362,668.08 | $4,668.08 |
25 years | Bi-Weekly | $21.12 | 4% | 256 months | $361,899.09 | $3,899.09 |
20 years | Monthly | $48.48 | 4% | 240 months | $361,634.82 | $3,634.82 |
20 years | Bi-Weekly | $24.24 | 4% | 205 months | $361,046.85 | $3,046.85 |
15 years | Monthly | $59.18 | 4% | 180 months | $360,651.51 | $2,651.51 |
15 years | Bi-Weekly | $29.59 | 4% | 154 months | $360,231.50 | $2,231.50 |
10 years | Monthly | $81.00 | 4% | 120 months | $359,719.53 | $1,719.53 |
10 years | Bi-Weekly | $40.50 | 4% | 103 months | $359,453.80 | $1,453.80 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2015/01 | $8.76 | $26.67 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,991.24 |
2 | 2015/02 | $8.78 | $26.64 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,982.46 |
3 | 2015/03 | $8.81 | $26.61 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,973.65 |
4 | 2015/04 | $8.84 | $26.58 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,964.80 |
5 | 2015/05 | $8.87 | $26.55 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,955.93 |
6 | 2015/06 | $8.90 | $26.52 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,947.03 |
7 | 2015/07 | $8.93 | $26.49 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,938.10 |
8 | 2015/08 | $8.96 | $26.46 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,929.13 |
9 | 2015/09 | $8.99 | $26.43 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,920.14 |
10 | 2015/10 | $9.02 | $26.40 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,911.12 |
11 | 2015/11 | $9.05 | $26.37 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,902.07 |
12 | 2015/12 | $9.08 | $26.34 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,892.99 |
13 | 2016/01 | $9.11 | $26.31 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,883.88 |
14 | 2016/02 | $9.14 | $26.28 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,874.73 |
15 | 2016/03 | $9.17 | $26.25 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,865.56 |
16 | 2016/04 | $9.20 | $26.22 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,856.36 |
17 | 2016/05 | $9.23 | $26.19 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,847.12 |
18 | 2016/06 | $9.26 | $26.16 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,837.86 |
19 | 2016/07 | $9.30 | $26.13 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,828.56 |
20 | 2016/08 | $9.33 | $26.10 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,819.24 |
21 | 2016/09 | $9.36 | $26.06 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,809.88 |
22 | 2016/10 | $9.39 | $26.03 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,800.49 |
23 | 2016/11 | $9.42 | $26.00 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,791.07 |
24 | 2016/12 | $9.45 | $25.97 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,781.62 |
25 | 2017/01 | $9.48 | $25.94 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,772.13 |
26 | 2017/02 | $9.51 | $25.91 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,762.62 |
27 | 2017/03 | $9.55 | $25.88 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,753.07 |
28 | 2017/04 | $9.58 | $25.84 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,743.49 |
29 | 2017/05 | $9.61 | $25.81 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,733.88 |
30 | 2017/06 | $9.64 | $25.78 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,724.24 |
31 | 2017/07 | $9.67 | $25.75 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,714.57 |
32 | 2017/08 | $9.71 | $25.72 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,704.86 |
33 | 2017/09 | $9.74 | $25.68 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,695.12 |
34 | 2017/10 | $9.77 | $25.65 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,685.35 |
35 | 2017/11 | $9.80 | $25.62 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,675.55 |
36 | 2017/12 | $9.84 | $25.59 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,665.71 |
37 | 2018/01 | $9.87 | $25.55 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,655.84 |
38 | 2018/02 | $9.90 | $25.52 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,645.94 |
39 | 2018/03 | $9.94 | $25.49 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,636.00 |
40 | 2018/04 | $9.97 | $25.45 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,626.03 |
41 | 2018/05 | $10.00 | $25.42 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,616.03 |
42 | 2018/06 | $10.04 | $25.39 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,606.00 |
43 | 2018/07 | $10.07 | $25.35 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,595.93 |
44 | 2018/08 | $10.10 | $25.32 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,585.82 |
45 | 2018/09 | $10.14 | $25.29 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,575.69 |
46 | 2018/10 | $10.17 | $25.25 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,565.52 |
47 | 2018/11 | $10.20 | $25.22 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,555.32 |
48 | 2018/12 | $10.24 | $25.18 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,545.08 |
49 | 2019/01 | $10.27 | $25.15 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,534.81 |
50 | 2019/02 | $10.31 | $25.12 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,524.50 |
51 | 2019/03 | $10.34 | $25.08 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,514.16 |
52 | 2019/04 | $10.37 | $25.05 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,503.78 |
53 | 2019/05 | $10.41 | $25.01 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,493.38 |
54 | 2019/06 | $10.44 | $24.98 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,482.93 |
55 | 2019/07 | $10.48 | $24.94 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,472.45 |
56 | 2019/08 | $10.51 | $24.91 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,461.94 |
57 | 2019/09 | $10.55 | $24.87 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,451.39 |
58 | 2019/10 | $10.58 | $24.84 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,440.81 |
59 | 2019/11 | $10.62 | $24.80 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,430.19 |
60 | 2019/12 | $10.65 | $24.77 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,419.53 |
61 | 2020/01 | $10.69 | $24.73 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,408.84 |
62 | 2020/02 | $10.73 | $24.70 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,398.12 |
63 | 2020/03 | $10.76 | $24.66 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,387.35 |
64 | 2020/04 | $10.80 | $24.62 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,376.56 |
65 | 2020/05 | $10.83 | $24.59 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,365.72 |
66 | 2020/06 | $10.87 | $24.55 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,354.85 |
67 | 2020/07 | $10.91 | $24.52 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,343.95 |
68 | 2020/08 | $10.94 | $24.48 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,333.01 |
69 | 2020/09 | $10.98 | $24.44 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,322.03 |
70 | 2020/10 | $11.02 | $24.41 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,311.01 |
71 | 2020/11 | $11.05 | $24.37 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,299.96 |
72 | 2020/12 | $11.09 | $24.33 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,288.87 |
73 | 2021/01 | $11.13 | $24.30 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,277.75 |
74 | 2021/02 | $11.16 | $24.26 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,266.58 |
75 | 2021/03 | $11.20 | $24.22 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,255.38 |
76 | 2021/04 | $11.24 | $24.18 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,244.15 |
77 | 2021/05 | $11.27 | $24.15 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,232.87 |
78 | 2021/06 | $11.31 | $24.11 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,221.56 |
79 | 2021/07 | $11.35 | $24.07 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,210.21 |
80 | 2021/08 | $11.39 | $24.03 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,198.82 |
81 | 2021/09 | $11.43 | $24.00 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,187.39 |
82 | 2021/10 | $11.46 | $23.96 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,175.93 |
83 | 2021/11 | $11.50 | $23.92 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,164.43 |
84 | 2021/12 | $11.54 | $23.88 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,152.89 |
85 | 2022/01 | $11.58 | $23.84 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,141.31 |
86 | 2022/02 | $11.62 | $23.80 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,129.69 |
87 | 2022/03 | $11.66 | $23.77 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,118.03 |
88 | 2022/04 | $11.70 | $23.73 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,106.34 |
89 | 2022/05 | $11.73 | $23.69 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,094.60 |
90 | 2022/06 | $11.77 | $23.65 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,082.83 |
91 | 2022/07 | $11.81 | $23.61 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,071.02 |
92 | 2022/08 | $11.85 | $23.57 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,059.17 |
93 | 2022/09 | $11.89 | $23.53 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,047.28 |
94 | 2022/10 | $11.93 | $23.49 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,035.34 |
95 | 2022/11 | $11.97 | $23.45 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,023.37 |
96 | 2022/12 | $12.01 | $23.41 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $7,011.36 |
97 | 2023/01 | $12.05 | $23.37 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,999.31 |
98 | 2023/02 | $12.09 | $23.33 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,987.22 |
99 | 2023/03 | $12.13 | $23.29 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,975.09 |
100 | 2023/04 | $12.17 | $23.25 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,962.92 |
101 | 2023/05 | $12.21 | $23.21 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,950.71 |
102 | 2023/06 | $12.25 | $23.17 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,938.45 |
103 | 2023/07 | $12.29 | $23.13 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,926.16 |
104 | 2023/08 | $12.33 | $23.09 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,913.82 |
105 | 2023/09 | $12.38 | $23.05 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,901.45 |
106 | 2023/10 | $12.42 | $23.00 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,889.03 |
107 | 2023/11 | $12.46 | $22.96 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,876.57 |
108 | 2023/12 | $12.50 | $22.92 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,864.07 |
109 | 2024/01 | $12.54 | $22.88 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,851.53 |
110 | 2024/02 | $12.58 | $22.84 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,838.95 |
111 | 2024/03 | $12.63 | $22.80 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,826.32 |
112 | 2024/04 | $12.67 | $22.75 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,813.65 |
113 | 2024/05 | $12.71 | $22.71 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,800.94 |
114 | 2024/06 | $12.75 | $22.67 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,788.19 |
115 | 2024/07 | $12.79 | $22.63 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,775.40 |
116 | 2024/08 | $12.84 | $22.58 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,762.56 |
117 | 2024/09 | $12.88 | $22.54 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,749.68 |
118 | 2024/10 | $12.92 | $22.50 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,736.76 |
119 | 2024/11 | $12.97 | $22.46 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,723.79 |
120 | 2024/12 | $13.01 | $22.41 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,710.78 |
121 | 2025/01 | $13.05 | $22.37 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,697.73 |
122 | 2025/02 | $13.10 | $22.33 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,684.63 |
123 | 2025/03 | $13.14 | $22.28 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,671.49 |
124 | 2025/04 | $13.18 | $22.24 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,658.31 |
125 | 2025/05 | $13.23 | $22.19 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,645.08 |
126 | 2025/06 | $13.27 | $22.15 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,631.81 |
127 | 2025/07 | $13.32 | $22.11 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,618.49 |
128 | 2025/08 | $13.36 | $22.06 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,605.13 |
129 | 2025/09 | $13.40 | $22.02 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,591.73 |
130 | 2025/10 | $13.45 | $21.97 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,578.28 |
131 | 2025/11 | $13.49 | $21.93 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,564.79 |
132 | 2025/12 | $13.54 | $21.88 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,551.25 |
133 | 2026/01 | $13.58 | $21.84 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,537.66 |
134 | 2026/02 | $13.63 | $21.79 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,524.03 |
135 | 2026/03 | $13.68 | $21.75 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,510.36 |
136 | 2026/04 | $13.72 | $21.70 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,496.64 |
137 | 2026/05 | $13.77 | $21.66 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,482.87 |
138 | 2026/06 | $13.81 | $21.61 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,469.06 |
139 | 2026/07 | $13.86 | $21.56 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,455.20 |
140 | 2026/08 | $13.90 | $21.52 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,441.29 |
141 | 2026/09 | $13.95 | $21.47 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,427.34 |
142 | 2026/10 | $14.00 | $21.42 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,413.34 |
143 | 2026/11 | $14.04 | $21.38 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,399.30 |
144 | 2026/12 | $14.09 | $21.33 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,385.21 |
145 | 2027/01 | $14.14 | $21.28 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,371.07 |
146 | 2027/02 | $14.19 | $21.24 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,356.89 |
147 | 2027/03 | $14.23 | $21.19 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,342.65 |
148 | 2027/04 | $14.28 | $21.14 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,328.37 |
149 | 2027/05 | $14.33 | $21.09 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,314.05 |
150 | 2027/06 | $14.38 | $21.05 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,299.67 |
151 | 2027/07 | $14.42 | $21.00 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,285.25 |
152 | 2027/08 | $14.47 | $20.95 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,270.78 |
153 | 2027/09 | $14.52 | $20.90 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,256.26 |
154 | 2027/10 | $14.57 | $20.85 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,241.69 |
155 | 2027/11 | $14.62 | $20.81 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,227.07 |
156 | 2027/12 | $14.67 | $20.76 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,212.41 |
157 | 2028/01 | $14.71 | $20.71 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,197.70 |
158 | 2028/02 | $14.76 | $20.66 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,182.93 |
159 | 2028/03 | $14.81 | $20.61 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,168.12 |
160 | 2028/04 | $14.86 | $20.56 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,153.26 |
161 | 2028/05 | $14.91 | $20.51 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,138.35 |
162 | 2028/06 | $14.96 | $20.46 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,123.39 |
163 | 2028/07 | $15.01 | $20.41 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,108.38 |
164 | 2028/08 | $15.06 | $20.36 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,093.32 |
165 | 2028/09 | $15.11 | $20.31 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,078.20 |
166 | 2028/10 | $15.16 | $20.26 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,063.04 |
167 | 2028/11 | $15.21 | $20.21 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,047.83 |
168 | 2028/12 | $15.26 | $20.16 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,032.57 |
169 | 2029/01 | $15.31 | $20.11 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,017.26 |
170 | 2029/02 | $15.36 | $20.06 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $6,001.89 |
171 | 2029/03 | $15.42 | $20.01 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,986.47 |
172 | 2029/04 | $15.47 | $19.95 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,971.01 |
173 | 2029/05 | $15.52 | $19.90 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,955.49 |
174 | 2029/06 | $15.57 | $19.85 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,939.92 |
175 | 2029/07 | $15.62 | $19.80 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,924.30 |
176 | 2029/08 | $15.67 | $19.75 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,908.62 |
177 | 2029/09 | $15.73 | $19.70 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,892.90 |
178 | 2029/10 | $15.78 | $19.64 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,877.12 |
179 | 2029/11 | $15.83 | $19.59 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,861.29 |
180 | 2029/12 | $15.88 | $19.54 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,845.40 |
181 | 2030/01 | $15.94 | $19.48 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,829.46 |
182 | 2030/02 | $15.99 | $19.43 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,813.47 |
183 | 2030/03 | $16.04 | $19.38 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,797.43 |
184 | 2030/04 | $16.10 | $19.32 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,781.33 |
185 | 2030/05 | $16.15 | $19.27 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,765.18 |
186 | 2030/06 | $16.20 | $19.22 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,748.98 |
187 | 2030/07 | $16.26 | $19.16 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,732.72 |
188 | 2030/08 | $16.31 | $19.11 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,716.40 |
189 | 2030/09 | $16.37 | $19.05 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,700.04 |
190 | 2030/10 | $16.42 | $19.00 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,683.62 |
191 | 2030/11 | $16.48 | $18.95 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,667.14 |
192 | 2030/12 | $16.53 | $18.89 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,650.61 |
193 | 2031/01 | $16.59 | $18.84 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,634.02 |
194 | 2031/02 | $16.64 | $18.78 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,617.38 |
195 | 2031/03 | $16.70 | $18.72 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,600.68 |
196 | 2031/04 | $16.75 | $18.67 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,583.93 |
197 | 2031/05 | $16.81 | $18.61 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,567.12 |
198 | 2031/06 | $16.86 | $18.56 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,550.25 |
199 | 2031/07 | $16.92 | $18.50 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,533.33 |
200 | 2031/08 | $16.98 | $18.44 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,516.36 |
201 | 2031/09 | $17.03 | $18.39 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,499.32 |
202 | 2031/10 | $17.09 | $18.33 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,482.23 |
203 | 2031/11 | $17.15 | $18.27 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,465.08 |
204 | 2031/12 | $17.21 | $18.22 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,447.88 |
205 | 2032/01 | $17.26 | $18.16 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,430.62 |
206 | 2032/02 | $17.32 | $18.10 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,413.30 |
207 | 2032/03 | $17.38 | $18.04 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,395.92 |
208 | 2032/04 | $17.44 | $17.99 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,378.48 |
209 | 2032/05 | $17.49 | $17.93 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,360.99 |
210 | 2032/06 | $17.55 | $17.87 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,343.44 |
211 | 2032/07 | $17.61 | $17.81 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,325.83 |
212 | 2032/08 | $17.67 | $17.75 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,308.16 |
213 | 2032/09 | $17.73 | $17.69 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,290.43 |
214 | 2032/10 | $17.79 | $17.63 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,272.64 |
215 | 2032/11 | $17.85 | $17.58 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,254.80 |
216 | 2032/12 | $17.91 | $17.52 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,236.89 |
217 | 2033/01 | $17.97 | $17.46 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,218.92 |
218 | 2033/02 | $18.03 | $17.40 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,200.90 |
219 | 2033/03 | $18.09 | $17.34 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,182.81 |
220 | 2033/04 | $18.15 | $17.28 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,164.67 |
221 | 2033/05 | $18.21 | $17.22 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,146.46 |
222 | 2033/06 | $18.27 | $17.15 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,128.19 |
223 | 2033/07 | $18.33 | $17.09 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,109.87 |
224 | 2033/08 | $18.39 | $17.03 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,091.48 |
225 | 2033/09 | $18.45 | $16.97 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,073.03 |
226 | 2033/10 | $18.51 | $16.91 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,054.51 |
227 | 2033/11 | $18.57 | $16.85 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,035.94 |
228 | 2033/12 | $18.64 | $16.79 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $5,017.30 |
229 | 2034/01 | $18.70 | $16.72 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,998.61 |
230 | 2034/02 | $18.76 | $16.66 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,979.85 |
231 | 2034/03 | $18.82 | $16.60 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,961.02 |
232 | 2034/04 | $18.89 | $16.54 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,942.14 |
233 | 2034/05 | $18.95 | $16.47 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,923.19 |
234 | 2034/06 | $19.01 | $16.41 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,904.18 |
235 | 2034/07 | $19.07 | $16.35 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,885.11 |
236 | 2034/08 | $19.14 | $16.28 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,865.97 |
237 | 2034/09 | $19.20 | $16.22 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,846.76 |
238 | 2034/10 | $19.27 | $16.16 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,827.50 |
239 | 2034/11 | $19.33 | $16.09 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,808.17 |
240 | 2034/12 | $19.39 | $16.03 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,788.77 |
241 | 2035/01 | $19.46 | $15.96 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,769.31 |
242 | 2035/02 | $19.52 | $15.90 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,749.79 |
243 | 2035/03 | $19.59 | $15.83 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,730.20 |
244 | 2035/04 | $19.65 | $15.77 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,710.55 |
245 | 2035/05 | $19.72 | $15.70 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,690.83 |
246 | 2035/06 | $19.79 | $15.64 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,671.04 |
247 | 2035/07 | $19.85 | $15.57 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,651.19 |
248 | 2035/08 | $19.92 | $15.50 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,631.27 |
249 | 2035/09 | $19.98 | $15.44 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,611.29 |
250 | 2035/10 | $20.05 | $15.37 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,591.23 |
251 | 2035/11 | $20.12 | $15.30 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,571.12 |
252 | 2035/12 | $20.18 | $15.24 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,550.93 |
253 | 2036/01 | $20.25 | $15.17 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,530.68 |
254 | 2036/02 | $20.32 | $15.10 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,510.36 |
255 | 2036/03 | $20.39 | $15.03 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,489.97 |
256 | 2036/04 | $20.46 | $14.97 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,469.52 |
257 | 2036/05 | $20.52 | $14.90 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,448.99 |
258 | 2036/06 | $20.59 | $14.83 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,428.40 |
259 | 2036/07 | $20.66 | $14.76 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,407.74 |
260 | 2036/08 | $20.73 | $14.69 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,387.01 |
261 | 2036/09 | $20.80 | $14.62 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,366.21 |
262 | 2036/10 | $20.87 | $14.55 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,345.34 |
263 | 2036/11 | $20.94 | $14.48 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,324.41 |
264 | 2036/12 | $21.01 | $14.41 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,303.40 |
265 | 2037/01 | $21.08 | $14.34 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,282.32 |
266 | 2037/02 | $21.15 | $14.27 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,261.17 |
267 | 2037/03 | $21.22 | $14.20 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,239.96 |
268 | 2037/04 | $21.29 | $14.13 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,218.67 |
269 | 2037/05 | $21.36 | $14.06 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,197.31 |
270 | 2037/06 | $21.43 | $13.99 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,175.88 |
271 | 2037/07 | $21.50 | $13.92 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,154.38 |
272 | 2037/08 | $21.57 | $13.85 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,132.80 |
273 | 2037/09 | $21.65 | $13.78 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,111.15 |
274 | 2037/10 | $21.72 | $13.70 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,089.44 |
275 | 2037/11 | $21.79 | $13.63 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,067.65 |
276 | 2037/12 | $21.86 | $13.56 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,045.78 |
277 | 2038/01 | $21.94 | $13.49 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,023.85 |
278 | 2038/02 | $22.01 | $13.41 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $4,001.84 |
279 | 2038/03 | $22.08 | $13.34 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,979.76 |
280 | 2038/04 | $22.16 | $13.27 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,957.60 |
281 | 2038/05 | $22.23 | $13.19 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,935.37 |
282 | 2038/06 | $22.30 | $13.12 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,913.07 |
283 | 2038/07 | $22.38 | $13.04 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,890.69 |
284 | 2038/08 | $22.45 | $12.97 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,868.23 |
285 | 2038/09 | $22.53 | $12.89 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,845.71 |
286 | 2038/10 | $22.60 | $12.82 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,823.10 |
287 | 2038/11 | $22.68 | $12.74 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,800.42 |
288 | 2038/12 | $22.75 | $12.67 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,777.67 |
289 | 2039/01 | $22.83 | $12.59 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,754.84 |
290 | 2039/02 | $22.91 | $12.52 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,731.94 |
291 | 2039/03 | $22.98 | $12.44 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,708.95 |
292 | 2039/04 | $23.06 | $12.36 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,685.89 |
293 | 2039/05 | $23.14 | $12.29 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,662.76 |
294 | 2039/06 | $23.21 | $12.21 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,639.55 |
295 | 2039/07 | $23.29 | $12.13 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,616.26 |
296 | 2039/08 | $23.37 | $12.05 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,592.89 |
297 | 2039/09 | $23.45 | $11.98 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,569.44 |
298 | 2039/10 | $23.52 | $11.90 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,545.92 |
299 | 2039/11 | $23.60 | $11.82 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,522.32 |
300 | 2039/12 | $23.68 | $11.74 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,498.64 |
301 | 2040/01 | $23.76 | $11.66 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,474.88 |
302 | 2040/02 | $23.84 | $11.58 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,451.04 |
303 | 2040/03 | $23.92 | $11.50 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,427.12 |
304 | 2040/04 | $24.00 | $11.42 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,403.12 |
305 | 2040/05 | $24.08 | $11.34 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,379.04 |
306 | 2040/06 | $24.16 | $11.26 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,354.88 |
307 | 2040/07 | $24.24 | $11.18 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,330.64 |
308 | 2040/08 | $24.32 | $11.10 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,306.32 |
309 | 2040/09 | $24.40 | $11.02 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,281.92 |
310 | 2040/10 | $24.48 | $10.94 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,257.44 |
311 | 2040/11 | $24.56 | $10.86 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,232.88 |
312 | 2040/12 | $24.65 | $10.78 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,208.23 |
313 | 2041/01 | $24.73 | $10.69 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,183.50 |
314 | 2041/02 | $24.81 | $10.61 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,158.69 |
315 | 2041/03 | $24.89 | $10.53 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,133.80 |
316 | 2041/04 | $24.98 | $10.45 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,108.82 |
317 | 2041/05 | $25.06 | $10.36 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,083.76 |
318 | 2041/06 | $25.14 | $10.28 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,058.62 |
319 | 2041/07 | $25.23 | $10.20 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,033.40 |
320 | 2041/08 | $25.31 | $10.11 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $3,008.08 |
321 | 2041/09 | $25.40 | $10.03 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,982.69 |
322 | 2041/10 | $25.48 | $9.94 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,957.21 |
323 | 2041/11 | $25.56 | $9.86 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,931.65 |
324 | 2041/12 | $25.65 | $9.77 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,906.00 |
325 | 2042/01 | $25.74 | $9.69 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,880.26 |
326 | 2042/02 | $25.82 | $9.60 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,854.44 |
327 | 2042/03 | $25.91 | $9.51 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,828.53 |
328 | 2042/04 | $25.99 | $9.43 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,802.54 |
329 | 2042/05 | $26.08 | $9.34 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,776.46 |
330 | 2042/06 | $26.17 | $9.25 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,750.29 |
331 | 2042/07 | $26.25 | $9.17 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,724.04 |
332 | 2042/08 | $26.34 | $9.08 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,697.69 |
333 | 2042/09 | $26.43 | $8.99 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,671.27 |
334 | 2042/10 | $26.52 | $8.90 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,644.75 |
335 | 2042/11 | $26.61 | $8.82 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,618.14 |
336 | 2042/12 | $26.69 | $8.73 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,591.45 |
337 | 2043/01 | $26.78 | $8.64 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,564.66 |
338 | 2043/02 | $26.87 | $8.55 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,537.79 |
339 | 2043/03 | $26.96 | $8.46 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,510.83 |
340 | 2043/04 | $27.05 | $8.37 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,483.77 |
341 | 2043/05 | $27.14 | $8.28 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,456.63 |
342 | 2043/06 | $27.23 | $8.19 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,429.40 |
343 | 2043/07 | $27.32 | $8.10 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,402.07 |
344 | 2043/08 | $27.42 | $8.01 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,374.66 |
345 | 2043/09 | $27.51 | $7.92 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,347.15 |
346 | 2043/10 | $27.60 | $7.82 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,319.55 |
347 | 2043/11 | $27.69 | $7.73 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,291.86 |
348 | 2043/12 | $27.78 | $7.64 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,264.08 |
349 | 2044/01 | $27.88 | $7.55 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,236.21 |
350 | 2044/02 | $27.97 | $7.45 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,208.24 |
351 | 2044/03 | $28.06 | $7.36 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,180.18 |
352 | 2044/04 | $28.15 | $7.27 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,152.02 |
353 | 2044/05 | $28.25 | $7.17 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,123.77 |
354 | 2044/06 | $28.34 | $7.08 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,095.43 |
355 | 2044/07 | $28.44 | $6.98 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,066.99 |
356 | 2044/08 | $28.53 | $6.89 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,038.46 |
357 | 2044/09 | $28.63 | $6.79 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $2,009.84 |
358 | 2044/10 | $28.72 | $6.70 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,981.11 |
359 | 2044/11 | $28.82 | $6.60 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,952.29 |
360 | 2044/12 | $28.91 | $6.51 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,923.38 |
361 | 2045/01 | $29.01 | $6.41 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,894.37 |
362 | 2045/02 | $29.11 | $6.31 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,865.26 |
363 | 2045/03 | $29.20 | $6.22 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,836.06 |
364 | 2045/04 | $29.30 | $6.12 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,806.76 |
365 | 2045/05 | $29.40 | $6.02 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,777.36 |
366 | 2045/06 | $29.50 | $5.92 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,747.86 |
367 | 2045/07 | $29.60 | $5.83 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,718.26 |
368 | 2045/08 | $29.69 | $5.73 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,688.57 |
369 | 2045/09 | $29.79 | $5.63 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,658.78 |
370 | 2045/10 | $29.89 | $5.53 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,628.88 |
371 | 2045/11 | $29.99 | $5.43 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,598.89 |
372 | 2045/12 | $30.09 | $5.33 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,568.80 |
373 | 2046/01 | $30.19 | $5.23 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,538.61 |
374 | 2046/02 | $30.29 | $5.13 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,508.31 |
375 | 2046/03 | $30.39 | $5.03 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,477.92 |
376 | 2046/04 | $30.50 | $4.93 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,447.42 |
377 | 2046/05 | $30.60 | $4.82 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,416.83 |
378 | 2046/06 | $30.70 | $4.72 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,386.13 |
379 | 2046/07 | $30.80 | $4.62 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,355.32 |
380 | 2046/08 | $30.90 | $4.52 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,324.42 |
381 | 2046/09 | $31.01 | $4.41 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,293.41 |
382 | 2046/10 | $31.11 | $4.31 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,262.30 |
383 | 2046/11 | $31.21 | $4.21 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,231.09 |
384 | 2046/12 | $31.32 | $4.10 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,199.77 |
385 | 2047/01 | $31.42 | $4.00 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,168.35 |
386 | 2047/02 | $31.53 | $3.89 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,136.82 |
387 | 2047/03 | $31.63 | $3.79 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,105.19 |
388 | 2047/04 | $31.74 | $3.68 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,073.45 |
389 | 2047/05 | $31.84 | $3.58 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,041.60 |
390 | 2047/06 | $31.95 | $3.47 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $1,009.65 |
391 | 2047/07 | $32.06 | $3.37 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $977.60 |
392 | 2047/08 | $32.16 | $3.26 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $945.44 |
393 | 2047/09 | $32.27 | $3.15 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $913.16 |
394 | 2047/10 | $32.38 | $3.04 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $880.79 |
395 | 2047/11 | $32.49 | $2.94 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $848.30 |
396 | 2047/12 | $32.59 | $2.83 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $815.71 |
397 | 2048/01 | $32.70 | $2.72 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $783.00 |
398 | 2048/02 | $32.81 | $2.61 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $750.19 |
399 | 2048/03 | $32.92 | $2.50 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $717.27 |
400 | 2048/04 | $33.03 | $2.39 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $684.24 |
401 | 2048/05 | $33.14 | $2.28 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $651.10 |
402 | 2048/06 | $33.25 | $2.17 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $617.85 |
403 | 2048/07 | $33.36 | $2.06 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $584.48 |
404 | 2048/08 | $33.47 | $1.95 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $551.01 |
405 | 2048/09 | $33.59 | $1.84 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $517.42 |
406 | 2048/10 | $33.70 | $1.72 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $483.73 |
407 | 2048/11 | $33.81 | $1.61 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $449.92 |
408 | 2048/12 | $33.92 | $1.50 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $416.00 |
409 | 2049/01 | $34.04 | $1.39 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $381.96 |
410 | 2049/02 | $34.15 | $1.27 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $347.81 |
411 | 2049/03 | $34.26 | $1.16 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $313.55 |
412 | 2049/04 | $34.38 | $1.05 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $279.17 |
413 | 2049/05 | $34.49 | $0.93 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $244.68 |
414 | 2049/06 | $34.61 | $0.82 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $210.07 |
415 | 2049/07 | $34.72 | $0.70 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $175.35 |
416 | 2049/08 | $34.84 | $0.58 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $140.52 |
417 | 2049/09 | $34.95 | $0.47 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $105.56 |
418 | 2049/10 | $35.07 | $0.35 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $70.49 |
419 | 2049/11 | $35.19 | $0.23 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $35.30 |
420 | 2049/12 | $35.30 | $0.12 | $0.00 | $1,193,333.33 | $300.00 | $1,193,668.76 | $0.00 |
Totals | $8,000.00 | $6,877.23 | $0.00 | $501,200,000.00 | $126,000.00 | $501,340,877.23 |
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.