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 $31,000.00 at 2.3% interest rate for a $41,000.00 home, you need to have a monthly payment of $141.70. You will make a total of 420 payments and you will pay off your mortgage on 2053/01. Consult with a Mortgage Specialist
You can save $2,295.64 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 | $86.99 | 2.3% | 600 months | $62,195.08 | $21,195.08 |
50 years | Bi-Weekly | $43.50 | 2.3% | 512 months | $58,657.23 | $17,657.23 |
45 years | Monthly | $92.20 | 2.3% | 540 months | $59,788.84 | $18,788.84 |
45 years | Bi-Weekly | $46.10 | 2.3% | 461 months | $56,680.78 | $15,680.78 |
40 years | Monthly | $98.84 | 2.3% | 480 months | $57,443.99 | $16,443.99 |
40 years | Bi-Weekly | $49.42 | 2.3% | 409 months | $54,750.21 | $13,750.21 |
35 years | Monthly | $107.53 | 2.3% | 420 months | $55,161.91 | $14,161.91 |
35 years | Bi-Weekly | $53.77 | 2.3% | 358 months | $52,866.27 | $11,866.27 |
30 years | Monthly | $119.29 | 2.3% | 360 months | $52,943.82 | $11,943.82 |
30 years | Bi-Weekly | $59.65 | 2.3% | 307 months | $51,029.61 | $10,029.61 |
25 years | Monthly | $135.97 | 2.3% | 300 months | $50,790.84 | $9,790.84 |
25 years | Bi-Weekly | $67.99 | 2.3% | 256 months | $49,240.84 | $8,240.84 |
20 years | Monthly | $161.27 | 2.3% | 240 months | $48,703.90 | $7,703.90 |
20 years | Bi-Weekly | $80.64 | 2.3% | 205 months | $47,500.45 | $6,500.45 |
15 years | Monthly | $203.80 | 2.3% | 180 months | $46,683.78 | $5,683.78 |
15 years | Bi-Weekly | $101.90 | 2.3% | 154 months | $45,808.85 | $4,808.85 |
10 years | Monthly | $289.43 | 2.3% | 120 months | $44,731.11 | $3,731.11 |
10 years | Bi-Weekly | $144.72 | 2.3% | 103 months | $44,166.39 | $3,166.39 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2018/02 | $48.11 | $59.42 | $0.00 | $34.17 | $0.00 | $141.70 | $30,951.89 |
2 | 2018/03 | $48.20 | $59.32 | $0.00 | $34.17 | $0.00 | $141.70 | $30,903.68 |
3 | 2018/04 | $48.30 | $59.23 | $0.00 | $34.17 | $0.00 | $141.70 | $30,855.39 |
4 | 2018/05 | $48.39 | $59.14 | $0.00 | $34.17 | $0.00 | $141.70 | $30,807.00 |
5 | 2018/06 | $48.48 | $59.05 | $0.00 | $34.17 | $0.00 | $141.70 | $30,758.52 |
6 | 2018/07 | $48.57 | $58.95 | $0.00 | $34.17 | $0.00 | $141.70 | $30,709.94 |
7 | 2018/08 | $48.67 | $58.86 | $0.00 | $34.17 | $0.00 | $141.70 | $30,661.28 |
8 | 2018/09 | $48.76 | $58.77 | $0.00 | $34.17 | $0.00 | $141.70 | $30,612.51 |
9 | 2018/10 | $48.85 | $58.67 | $0.00 | $34.17 | $0.00 | $141.70 | $30,563.66 |
10 | 2018/11 | $48.95 | $58.58 | $0.00 | $34.17 | $0.00 | $141.70 | $30,514.71 |
11 | 2018/12 | $49.04 | $58.49 | $0.00 | $34.17 | $0.00 | $141.70 | $30,465.67 |
12 | 2019/01 | $49.14 | $58.39 | $0.00 | $34.17 | $0.00 | $141.70 | $30,416.53 |
13 | 2019/02 | $49.23 | $58.30 | $0.00 | $34.17 | $0.00 | $141.70 | $30,367.30 |
14 | 2019/03 | $49.32 | $58.20 | $0.00 | $34.17 | $0.00 | $141.70 | $30,317.98 |
15 | 2019/04 | $49.42 | $58.11 | $0.00 | $34.17 | $0.00 | $141.70 | $30,268.56 |
16 | 2019/05 | $49.51 | $58.01 | $0.00 | $34.17 | $0.00 | $141.70 | $30,219.05 |
17 | 2019/06 | $49.61 | $57.92 | $0.00 | $34.17 | $0.00 | $141.70 | $30,169.44 |
18 | 2019/07 | $49.70 | $57.82 | $0.00 | $34.17 | $0.00 | $141.70 | $30,119.74 |
19 | 2019/08 | $49.80 | $57.73 | $0.00 | $34.17 | $0.00 | $141.70 | $30,069.94 |
20 | 2019/09 | $49.89 | $57.63 | $0.00 | $34.17 | $0.00 | $141.70 | $30,020.04 |
21 | 2019/10 | $49.99 | $57.54 | $0.00 | $34.17 | $0.00 | $141.70 | $29,970.05 |
22 | 2019/11 | $50.09 | $57.44 | $0.00 | $34.17 | $0.00 | $141.70 | $29,919.97 |
23 | 2019/12 | $50.18 | $57.35 | $0.00 | $34.17 | $0.00 | $141.70 | $29,869.79 |
24 | 2020/01 | $50.28 | $57.25 | $0.00 | $34.17 | $0.00 | $141.70 | $29,819.51 |
25 | 2020/02 | $50.37 | $57.15 | $0.00 | $34.17 | $0.00 | $141.70 | $29,769.13 |
26 | 2020/03 | $50.47 | $57.06 | $0.00 | $34.17 | $0.00 | $141.70 | $29,718.66 |
27 | 2020/04 | $50.57 | $56.96 | $0.00 | $34.17 | $0.00 | $141.70 | $29,668.09 |
28 | 2020/05 | $50.66 | $56.86 | $0.00 | $34.17 | $0.00 | $141.70 | $29,617.43 |
29 | 2020/06 | $50.76 | $56.77 | $0.00 | $34.17 | $0.00 | $141.70 | $29,566.67 |
30 | 2020/07 | $50.86 | $56.67 | $0.00 | $34.17 | $0.00 | $141.70 | $29,515.81 |
31 | 2020/08 | $50.96 | $56.57 | $0.00 | $34.17 | $0.00 | $141.70 | $29,464.85 |
32 | 2020/09 | $51.05 | $56.47 | $0.00 | $34.17 | $0.00 | $141.70 | $29,413.80 |
33 | 2020/10 | $51.15 | $56.38 | $0.00 | $34.17 | $0.00 | $141.70 | $29,362.65 |
34 | 2020/11 | $51.25 | $56.28 | $0.00 | $34.17 | $0.00 | $141.70 | $29,311.40 |
35 | 2020/12 | $51.35 | $56.18 | $0.00 | $34.17 | $0.00 | $141.70 | $29,260.05 |
36 | 2021/01 | $51.45 | $56.08 | $0.00 | $34.17 | $0.00 | $141.70 | $29,208.60 |
37 | 2021/02 | $51.55 | $55.98 | $0.00 | $34.17 | $0.00 | $141.70 | $29,157.06 |
38 | 2021/03 | $51.64 | $55.88 | $0.00 | $34.17 | $0.00 | $141.70 | $29,105.41 |
39 | 2021/04 | $51.74 | $55.79 | $0.00 | $34.17 | $0.00 | $141.70 | $29,053.67 |
40 | 2021/05 | $51.84 | $55.69 | $0.00 | $34.17 | $0.00 | $141.70 | $29,001.83 |
41 | 2021/06 | $51.94 | $55.59 | $0.00 | $34.17 | $0.00 | $141.70 | $28,949.89 |
42 | 2021/07 | $52.04 | $55.49 | $0.00 | $34.17 | $0.00 | $141.70 | $28,897.85 |
43 | 2021/08 | $52.14 | $55.39 | $0.00 | $34.17 | $0.00 | $141.70 | $28,845.70 |
44 | 2021/09 | $52.24 | $55.29 | $0.00 | $34.17 | $0.00 | $141.70 | $28,793.46 |
45 | 2021/10 | $52.34 | $55.19 | $0.00 | $34.17 | $0.00 | $141.70 | $28,741.12 |
46 | 2021/11 | $52.44 | $55.09 | $0.00 | $34.17 | $0.00 | $141.70 | $28,688.68 |
47 | 2021/12 | $52.54 | $54.99 | $0.00 | $34.17 | $0.00 | $141.70 | $28,636.14 |
48 | 2022/01 | $52.64 | $54.89 | $0.00 | $34.17 | $0.00 | $141.70 | $28,583.50 |
49 | 2022/02 | $52.74 | $54.79 | $0.00 | $34.17 | $0.00 | $141.70 | $28,530.75 |
50 | 2022/03 | $52.84 | $54.68 | $0.00 | $34.17 | $0.00 | $141.70 | $28,477.91 |
51 | 2022/04 | $52.95 | $54.58 | $0.00 | $34.17 | $0.00 | $141.70 | $28,424.96 |
52 | 2022/05 | $53.05 | $54.48 | $0.00 | $34.17 | $0.00 | $141.70 | $28,371.92 |
53 | 2022/06 | $53.15 | $54.38 | $0.00 | $34.17 | $0.00 | $141.70 | $28,318.77 |
54 | 2022/07 | $53.25 | $54.28 | $0.00 | $34.17 | $0.00 | $141.70 | $28,265.52 |
55 | 2022/08 | $53.35 | $54.18 | $0.00 | $34.17 | $0.00 | $141.70 | $28,212.17 |
56 | 2022/09 | $53.46 | $54.07 | $0.00 | $34.17 | $0.00 | $141.70 | $28,158.71 |
57 | 2022/10 | $53.56 | $53.97 | $0.00 | $34.17 | $0.00 | $141.70 | $28,105.15 |
58 | 2022/11 | $53.66 | $53.87 | $0.00 | $34.17 | $0.00 | $141.70 | $28,051.49 |
59 | 2022/12 | $53.76 | $53.77 | $0.00 | $34.17 | $0.00 | $141.70 | $27,997.73 |
60 | 2023/01 | $53.87 | $53.66 | $0.00 | $34.17 | $0.00 | $141.70 | $27,943.86 |
61 | 2023/02 | $53.97 | $53.56 | $0.00 | $34.17 | $0.00 | $141.70 | $27,889.89 |
62 | 2023/03 | $54.07 | $53.46 | $0.00 | $34.17 | $0.00 | $141.70 | $27,835.82 |
63 | 2023/04 | $54.18 | $53.35 | $0.00 | $34.17 | $0.00 | $141.70 | $27,781.65 |
64 | 2023/05 | $54.28 | $53.25 | $0.00 | $34.17 | $0.00 | $141.70 | $27,727.36 |
65 | 2023/06 | $54.38 | $53.14 | $0.00 | $34.17 | $0.00 | $141.70 | $27,672.98 |
66 | 2023/07 | $54.49 | $53.04 | $0.00 | $34.17 | $0.00 | $141.70 | $27,618.49 |
67 | 2023/08 | $54.59 | $52.94 | $0.00 | $34.17 | $0.00 | $141.70 | $27,563.90 |
68 | 2023/09 | $54.70 | $52.83 | $0.00 | $34.17 | $0.00 | $141.70 | $27,509.20 |
69 | 2023/10 | $54.80 | $52.73 | $0.00 | $34.17 | $0.00 | $141.70 | $27,454.40 |
70 | 2023/11 | $54.91 | $52.62 | $0.00 | $34.17 | $0.00 | $141.70 | $27,399.49 |
71 | 2023/12 | $55.01 | $52.52 | $0.00 | $34.17 | $0.00 | $141.70 | $27,344.48 |
72 | 2024/01 | $55.12 | $52.41 | $0.00 | $34.17 | $0.00 | $141.70 | $27,289.36 |
73 | 2024/02 | $55.22 | $52.30 | $0.00 | $34.17 | $0.00 | $141.70 | $27,234.14 |
74 | 2024/03 | $55.33 | $52.20 | $0.00 | $34.17 | $0.00 | $141.70 | $27,178.81 |
75 | 2024/04 | $55.44 | $52.09 | $0.00 | $34.17 | $0.00 | $141.70 | $27,123.37 |
76 | 2024/05 | $55.54 | $51.99 | $0.00 | $34.17 | $0.00 | $141.70 | $27,067.83 |
77 | 2024/06 | $55.65 | $51.88 | $0.00 | $34.17 | $0.00 | $141.70 | $27,012.18 |
78 | 2024/07 | $55.75 | $51.77 | $0.00 | $34.17 | $0.00 | $141.70 | $26,956.43 |
79 | 2024/08 | $55.86 | $51.67 | $0.00 | $34.17 | $0.00 | $141.70 | $26,900.57 |
80 | 2024/09 | $55.97 | $51.56 | $0.00 | $34.17 | $0.00 | $141.70 | $26,844.60 |
81 | 2024/10 | $56.08 | $51.45 | $0.00 | $34.17 | $0.00 | $141.70 | $26,788.52 |
82 | 2024/11 | $56.18 | $51.34 | $0.00 | $34.17 | $0.00 | $141.70 | $26,732.34 |
83 | 2024/12 | $56.29 | $51.24 | $0.00 | $34.17 | $0.00 | $141.70 | $26,676.04 |
84 | 2025/01 | $56.40 | $51.13 | $0.00 | $34.17 | $0.00 | $141.70 | $26,619.65 |
85 | 2025/02 | $56.51 | $51.02 | $0.00 | $34.17 | $0.00 | $141.70 | $26,563.14 |
86 | 2025/03 | $56.62 | $50.91 | $0.00 | $34.17 | $0.00 | $141.70 | $26,506.52 |
87 | 2025/04 | $56.72 | $50.80 | $0.00 | $34.17 | $0.00 | $141.70 | $26,449.80 |
88 | 2025/05 | $56.83 | $50.70 | $0.00 | $34.17 | $0.00 | $141.70 | $26,392.97 |
89 | 2025/06 | $56.94 | $50.59 | $0.00 | $34.17 | $0.00 | $141.70 | $26,336.02 |
90 | 2025/07 | $57.05 | $50.48 | $0.00 | $34.17 | $0.00 | $141.70 | $26,278.97 |
91 | 2025/08 | $57.16 | $50.37 | $0.00 | $34.17 | $0.00 | $141.70 | $26,221.81 |
92 | 2025/09 | $57.27 | $50.26 | $0.00 | $34.17 | $0.00 | $141.70 | $26,164.54 |
93 | 2025/10 | $57.38 | $50.15 | $0.00 | $34.17 | $0.00 | $141.70 | $26,107.16 |
94 | 2025/11 | $57.49 | $50.04 | $0.00 | $34.17 | $0.00 | $141.70 | $26,049.67 |
95 | 2025/12 | $57.60 | $49.93 | $0.00 | $34.17 | $0.00 | $141.70 | $25,992.07 |
96 | 2026/01 | $57.71 | $49.82 | $0.00 | $34.17 | $0.00 | $141.70 | $25,934.36 |
97 | 2026/02 | $57.82 | $49.71 | $0.00 | $34.17 | $0.00 | $141.70 | $25,876.54 |
98 | 2026/03 | $57.93 | $49.60 | $0.00 | $34.17 | $0.00 | $141.70 | $25,818.61 |
99 | 2026/04 | $58.04 | $49.49 | $0.00 | $34.17 | $0.00 | $141.70 | $25,760.57 |
100 | 2026/05 | $58.15 | $49.37 | $0.00 | $34.17 | $0.00 | $141.70 | $25,702.41 |
101 | 2026/06 | $58.27 | $49.26 | $0.00 | $34.17 | $0.00 | $141.70 | $25,644.15 |
102 | 2026/07 | $58.38 | $49.15 | $0.00 | $34.17 | $0.00 | $141.70 | $25,585.77 |
103 | 2026/08 | $58.49 | $49.04 | $0.00 | $34.17 | $0.00 | $141.70 | $25,527.28 |
104 | 2026/09 | $58.60 | $48.93 | $0.00 | $34.17 | $0.00 | $141.70 | $25,468.68 |
105 | 2026/10 | $58.71 | $48.81 | $0.00 | $34.17 | $0.00 | $141.70 | $25,409.97 |
106 | 2026/11 | $58.83 | $48.70 | $0.00 | $34.17 | $0.00 | $141.70 | $25,351.14 |
107 | 2026/12 | $58.94 | $48.59 | $0.00 | $34.17 | $0.00 | $141.70 | $25,292.20 |
108 | 2027/01 | $59.05 | $48.48 | $0.00 | $34.17 | $0.00 | $141.70 | $25,233.15 |
109 | 2027/02 | $59.16 | $48.36 | $0.00 | $34.17 | $0.00 | $141.70 | $25,173.99 |
110 | 2027/03 | $59.28 | $48.25 | $0.00 | $34.17 | $0.00 | $141.70 | $25,114.71 |
111 | 2027/04 | $59.39 | $48.14 | $0.00 | $34.17 | $0.00 | $141.70 | $25,055.32 |
112 | 2027/05 | $59.51 | $48.02 | $0.00 | $34.17 | $0.00 | $141.70 | $24,995.81 |
113 | 2027/06 | $59.62 | $47.91 | $0.00 | $34.17 | $0.00 | $141.70 | $24,936.19 |
114 | 2027/07 | $59.73 | $47.79 | $0.00 | $34.17 | $0.00 | $141.70 | $24,876.46 |
115 | 2027/08 | $59.85 | $47.68 | $0.00 | $34.17 | $0.00 | $141.70 | $24,816.61 |
116 | 2027/09 | $59.96 | $47.57 | $0.00 | $34.17 | $0.00 | $141.70 | $24,756.65 |
117 | 2027/10 | $60.08 | $47.45 | $0.00 | $34.17 | $0.00 | $141.70 | $24,696.57 |
118 | 2027/11 | $60.19 | $47.34 | $0.00 | $34.17 | $0.00 | $141.70 | $24,636.38 |
119 | 2027/12 | $60.31 | $47.22 | $0.00 | $34.17 | $0.00 | $141.70 | $24,576.07 |
120 | 2028/01 | $60.42 | $47.10 | $0.00 | $34.17 | $0.00 | $141.70 | $24,515.64 |
121 | 2028/02 | $60.54 | $46.99 | $0.00 | $34.17 | $0.00 | $141.70 | $24,455.10 |
122 | 2028/03 | $60.66 | $46.87 | $0.00 | $34.17 | $0.00 | $141.70 | $24,394.45 |
123 | 2028/04 | $60.77 | $46.76 | $0.00 | $34.17 | $0.00 | $141.70 | $24,333.67 |
124 | 2028/05 | $60.89 | $46.64 | $0.00 | $34.17 | $0.00 | $141.70 | $24,272.78 |
125 | 2028/06 | $61.01 | $46.52 | $0.00 | $34.17 | $0.00 | $141.70 | $24,211.78 |
126 | 2028/07 | $61.12 | $46.41 | $0.00 | $34.17 | $0.00 | $141.70 | $24,150.66 |
127 | 2028/08 | $61.24 | $46.29 | $0.00 | $34.17 | $0.00 | $141.70 | $24,089.42 |
128 | 2028/09 | $61.36 | $46.17 | $0.00 | $34.17 | $0.00 | $141.70 | $24,028.06 |
129 | 2028/10 | $61.47 | $46.05 | $0.00 | $34.17 | $0.00 | $141.70 | $23,966.59 |
130 | 2028/11 | $61.59 | $45.94 | $0.00 | $34.17 | $0.00 | $141.70 | $23,904.99 |
131 | 2028/12 | $61.71 | $45.82 | $0.00 | $34.17 | $0.00 | $141.70 | $23,843.28 |
132 | 2029/01 | $61.83 | $45.70 | $0.00 | $34.17 | $0.00 | $141.70 | $23,781.45 |
133 | 2029/02 | $61.95 | $45.58 | $0.00 | $34.17 | $0.00 | $141.70 | $23,719.51 |
134 | 2029/03 | $62.07 | $45.46 | $0.00 | $34.17 | $0.00 | $141.70 | $23,657.44 |
135 | 2029/04 | $62.18 | $45.34 | $0.00 | $34.17 | $0.00 | $141.70 | $23,595.26 |
136 | 2029/05 | $62.30 | $45.22 | $0.00 | $34.17 | $0.00 | $141.70 | $23,532.95 |
137 | 2029/06 | $62.42 | $45.10 | $0.00 | $34.17 | $0.00 | $141.70 | $23,470.53 |
138 | 2029/07 | $62.54 | $44.99 | $0.00 | $34.17 | $0.00 | $141.70 | $23,407.99 |
139 | 2029/08 | $62.66 | $44.87 | $0.00 | $34.17 | $0.00 | $141.70 | $23,345.32 |
140 | 2029/09 | $62.78 | $44.75 | $0.00 | $34.17 | $0.00 | $141.70 | $23,282.54 |
141 | 2029/10 | $62.90 | $44.62 | $0.00 | $34.17 | $0.00 | $141.70 | $23,219.64 |
142 | 2029/11 | $63.02 | $44.50 | $0.00 | $34.17 | $0.00 | $141.70 | $23,156.61 |
143 | 2029/12 | $63.14 | $44.38 | $0.00 | $34.17 | $0.00 | $141.70 | $23,093.47 |
144 | 2030/01 | $63.27 | $44.26 | $0.00 | $34.17 | $0.00 | $141.70 | $23,030.20 |
145 | 2030/02 | $63.39 | $44.14 | $0.00 | $34.17 | $0.00 | $141.70 | $22,966.81 |
146 | 2030/03 | $63.51 | $44.02 | $0.00 | $34.17 | $0.00 | $141.70 | $22,903.31 |
147 | 2030/04 | $63.63 | $43.90 | $0.00 | $34.17 | $0.00 | $141.70 | $22,839.67 |
148 | 2030/05 | $63.75 | $43.78 | $0.00 | $34.17 | $0.00 | $141.70 | $22,775.92 |
149 | 2030/06 | $63.87 | $43.65 | $0.00 | $34.17 | $0.00 | $141.70 | $22,712.05 |
150 | 2030/07 | $64.00 | $43.53 | $0.00 | $34.17 | $0.00 | $141.70 | $22,648.05 |
151 | 2030/08 | $64.12 | $43.41 | $0.00 | $34.17 | $0.00 | $141.70 | $22,583.93 |
152 | 2030/09 | $64.24 | $43.29 | $0.00 | $34.17 | $0.00 | $141.70 | $22,519.69 |
153 | 2030/10 | $64.37 | $43.16 | $0.00 | $34.17 | $0.00 | $141.70 | $22,455.32 |
154 | 2030/11 | $64.49 | $43.04 | $0.00 | $34.17 | $0.00 | $141.70 | $22,390.83 |
155 | 2030/12 | $64.61 | $42.92 | $0.00 | $34.17 | $0.00 | $141.70 | $22,326.22 |
156 | 2031/01 | $64.74 | $42.79 | $0.00 | $34.17 | $0.00 | $141.70 | $22,261.49 |
157 | 2031/02 | $64.86 | $42.67 | $0.00 | $34.17 | $0.00 | $141.70 | $22,196.63 |
158 | 2031/03 | $64.98 | $42.54 | $0.00 | $34.17 | $0.00 | $141.70 | $22,131.64 |
159 | 2031/04 | $65.11 | $42.42 | $0.00 | $34.17 | $0.00 | $141.70 | $22,066.53 |
160 | 2031/05 | $65.23 | $42.29 | $0.00 | $34.17 | $0.00 | $141.70 | $22,001.30 |
161 | 2031/06 | $65.36 | $42.17 | $0.00 | $34.17 | $0.00 | $141.70 | $21,935.94 |
162 | 2031/07 | $65.48 | $42.04 | $0.00 | $34.17 | $0.00 | $141.70 | $21,870.45 |
163 | 2031/08 | $65.61 | $41.92 | $0.00 | $34.17 | $0.00 | $141.70 | $21,804.84 |
164 | 2031/09 | $65.74 | $41.79 | $0.00 | $34.17 | $0.00 | $141.70 | $21,739.11 |
165 | 2031/10 | $65.86 | $41.67 | $0.00 | $34.17 | $0.00 | $141.70 | $21,673.25 |
166 | 2031/11 | $65.99 | $41.54 | $0.00 | $34.17 | $0.00 | $141.70 | $21,607.26 |
167 | 2031/12 | $66.11 | $41.41 | $0.00 | $34.17 | $0.00 | $141.70 | $21,541.14 |
168 | 2032/01 | $66.24 | $41.29 | $0.00 | $34.17 | $0.00 | $141.70 | $21,474.90 |
169 | 2032/02 | $66.37 | $41.16 | $0.00 | $34.17 | $0.00 | $141.70 | $21,408.53 |
170 | 2032/03 | $66.50 | $41.03 | $0.00 | $34.17 | $0.00 | $141.70 | $21,342.04 |
171 | 2032/04 | $66.62 | $40.91 | $0.00 | $34.17 | $0.00 | $141.70 | $21,275.42 |
172 | 2032/05 | $66.75 | $40.78 | $0.00 | $34.17 | $0.00 | $141.70 | $21,208.67 |
173 | 2032/06 | $66.88 | $40.65 | $0.00 | $34.17 | $0.00 | $141.70 | $21,141.79 |
174 | 2032/07 | $67.01 | $40.52 | $0.00 | $34.17 | $0.00 | $141.70 | $21,074.78 |
175 | 2032/08 | $67.14 | $40.39 | $0.00 | $34.17 | $0.00 | $141.70 | $21,007.65 |
176 | 2032/09 | $67.26 | $40.26 | $0.00 | $34.17 | $0.00 | $141.70 | $20,940.38 |
177 | 2032/10 | $67.39 | $40.14 | $0.00 | $34.17 | $0.00 | $141.70 | $20,872.99 |
178 | 2032/11 | $67.52 | $40.01 | $0.00 | $34.17 | $0.00 | $141.70 | $20,805.47 |
179 | 2032/12 | $67.65 | $39.88 | $0.00 | $34.17 | $0.00 | $141.70 | $20,737.82 |
180 | 2033/01 | $67.78 | $39.75 | $0.00 | $34.17 | $0.00 | $141.70 | $20,670.04 |
181 | 2033/02 | $67.91 | $39.62 | $0.00 | $34.17 | $0.00 | $141.70 | $20,602.12 |
182 | 2033/03 | $68.04 | $39.49 | $0.00 | $34.17 | $0.00 | $141.70 | $20,534.08 |
183 | 2033/04 | $68.17 | $39.36 | $0.00 | $34.17 | $0.00 | $141.70 | $20,465.91 |
184 | 2033/05 | $68.30 | $39.23 | $0.00 | $34.17 | $0.00 | $141.70 | $20,397.61 |
185 | 2033/06 | $68.43 | $39.10 | $0.00 | $34.17 | $0.00 | $141.70 | $20,329.18 |
186 | 2033/07 | $68.56 | $38.96 | $0.00 | $34.17 | $0.00 | $141.70 | $20,260.61 |
187 | 2033/08 | $68.70 | $38.83 | $0.00 | $34.17 | $0.00 | $141.70 | $20,191.92 |
188 | 2033/09 | $68.83 | $38.70 | $0.00 | $34.17 | $0.00 | $141.70 | $20,123.09 |
189 | 2033/10 | $68.96 | $38.57 | $0.00 | $34.17 | $0.00 | $141.70 | $20,054.13 |
190 | 2033/11 | $69.09 | $38.44 | $0.00 | $34.17 | $0.00 | $141.70 | $19,985.04 |
191 | 2033/12 | $69.22 | $38.30 | $0.00 | $34.17 | $0.00 | $141.70 | $19,915.82 |
192 | 2034/01 | $69.36 | $38.17 | $0.00 | $34.17 | $0.00 | $141.70 | $19,846.46 |
193 | 2034/02 | $69.49 | $38.04 | $0.00 | $34.17 | $0.00 | $141.70 | $19,776.97 |
194 | 2034/03 | $69.62 | $37.91 | $0.00 | $34.17 | $0.00 | $141.70 | $19,707.35 |
195 | 2034/04 | $69.76 | $37.77 | $0.00 | $34.17 | $0.00 | $141.70 | $19,637.59 |
196 | 2034/05 | $69.89 | $37.64 | $0.00 | $34.17 | $0.00 | $141.70 | $19,567.70 |
197 | 2034/06 | $70.02 | $37.50 | $0.00 | $34.17 | $0.00 | $141.70 | $19,497.68 |
198 | 2034/07 | $70.16 | $37.37 | $0.00 | $34.17 | $0.00 | $141.70 | $19,427.52 |
199 | 2034/08 | $70.29 | $37.24 | $0.00 | $34.17 | $0.00 | $141.70 | $19,357.23 |
200 | 2034/09 | $70.43 | $37.10 | $0.00 | $34.17 | $0.00 | $141.70 | $19,286.80 |
201 | 2034/10 | $70.56 | $36.97 | $0.00 | $34.17 | $0.00 | $141.70 | $19,216.24 |
202 | 2034/11 | $70.70 | $36.83 | $0.00 | $34.17 | $0.00 | $141.70 | $19,145.54 |
203 | 2034/12 | $70.83 | $36.70 | $0.00 | $34.17 | $0.00 | $141.70 | $19,074.71 |
204 | 2035/01 | $70.97 | $36.56 | $0.00 | $34.17 | $0.00 | $141.70 | $19,003.74 |
205 | 2035/02 | $71.10 | $36.42 | $0.00 | $34.17 | $0.00 | $141.70 | $18,932.64 |
206 | 2035/03 | $71.24 | $36.29 | $0.00 | $34.17 | $0.00 | $141.70 | $18,861.40 |
207 | 2035/04 | $71.38 | $36.15 | $0.00 | $34.17 | $0.00 | $141.70 | $18,790.02 |
208 | 2035/05 | $71.51 | $36.01 | $0.00 | $34.17 | $0.00 | $141.70 | $18,718.50 |
209 | 2035/06 | $71.65 | $35.88 | $0.00 | $34.17 | $0.00 | $141.70 | $18,646.85 |
210 | 2035/07 | $71.79 | $35.74 | $0.00 | $34.17 | $0.00 | $141.70 | $18,575.07 |
211 | 2035/08 | $71.93 | $35.60 | $0.00 | $34.17 | $0.00 | $141.70 | $18,503.14 |
212 | 2035/09 | $72.06 | $35.46 | $0.00 | $34.17 | $0.00 | $141.70 | $18,431.07 |
213 | 2035/10 | $72.20 | $35.33 | $0.00 | $34.17 | $0.00 | $141.70 | $18,358.87 |
214 | 2035/11 | $72.34 | $35.19 | $0.00 | $34.17 | $0.00 | $141.70 | $18,286.53 |
215 | 2035/12 | $72.48 | $35.05 | $0.00 | $34.17 | $0.00 | $141.70 | $18,214.05 |
216 | 2036/01 | $72.62 | $34.91 | $0.00 | $34.17 | $0.00 | $141.70 | $18,141.44 |
217 | 2036/02 | $72.76 | $34.77 | $0.00 | $34.17 | $0.00 | $141.70 | $18,068.68 |
218 | 2036/03 | $72.90 | $34.63 | $0.00 | $34.17 | $0.00 | $141.70 | $17,995.78 |
219 | 2036/04 | $73.04 | $34.49 | $0.00 | $34.17 | $0.00 | $141.70 | $17,922.74 |
220 | 2036/05 | $73.18 | $34.35 | $0.00 | $34.17 | $0.00 | $141.70 | $17,849.57 |
221 | 2036/06 | $73.32 | $34.21 | $0.00 | $34.17 | $0.00 | $141.70 | $17,776.25 |
222 | 2036/07 | $73.46 | $34.07 | $0.00 | $34.17 | $0.00 | $141.70 | $17,702.79 |
223 | 2036/08 | $73.60 | $33.93 | $0.00 | $34.17 | $0.00 | $141.70 | $17,629.20 |
224 | 2036/09 | $73.74 | $33.79 | $0.00 | $34.17 | $0.00 | $141.70 | $17,555.46 |
225 | 2036/10 | $73.88 | $33.65 | $0.00 | $34.17 | $0.00 | $141.70 | $17,481.58 |
226 | 2036/11 | $74.02 | $33.51 | $0.00 | $34.17 | $0.00 | $141.70 | $17,407.55 |
227 | 2036/12 | $74.16 | $33.36 | $0.00 | $34.17 | $0.00 | $141.70 | $17,333.39 |
228 | 2037/01 | $74.31 | $33.22 | $0.00 | $34.17 | $0.00 | $141.70 | $17,259.09 |
229 | 2037/02 | $74.45 | $33.08 | $0.00 | $34.17 | $0.00 | $141.70 | $17,184.64 |
230 | 2037/03 | $74.59 | $32.94 | $0.00 | $34.17 | $0.00 | $141.70 | $17,110.05 |
231 | 2037/04 | $74.73 | $32.79 | $0.00 | $34.17 | $0.00 | $141.70 | $17,035.31 |
232 | 2037/05 | $74.88 | $32.65 | $0.00 | $34.17 | $0.00 | $141.70 | $16,960.43 |
233 | 2037/06 | $75.02 | $32.51 | $0.00 | $34.17 | $0.00 | $141.70 | $16,885.41 |
234 | 2037/07 | $75.16 | $32.36 | $0.00 | $34.17 | $0.00 | $141.70 | $16,810.25 |
235 | 2037/08 | $75.31 | $32.22 | $0.00 | $34.17 | $0.00 | $141.70 | $16,734.94 |
236 | 2037/09 | $75.45 | $32.08 | $0.00 | $34.17 | $0.00 | $141.70 | $16,659.49 |
237 | 2037/10 | $75.60 | $31.93 | $0.00 | $34.17 | $0.00 | $141.70 | $16,583.89 |
238 | 2037/11 | $75.74 | $31.79 | $0.00 | $34.17 | $0.00 | $141.70 | $16,508.15 |
239 | 2037/12 | $75.89 | $31.64 | $0.00 | $34.17 | $0.00 | $141.70 | $16,432.26 |
240 | 2038/01 | $76.03 | $31.50 | $0.00 | $34.17 | $0.00 | $141.70 | $16,356.23 |
241 | 2038/02 | $76.18 | $31.35 | $0.00 | $34.17 | $0.00 | $141.70 | $16,280.05 |
242 | 2038/03 | $76.32 | $31.20 | $0.00 | $34.17 | $0.00 | $141.70 | $16,203.72 |
243 | 2038/04 | $76.47 | $31.06 | $0.00 | $34.17 | $0.00 | $141.70 | $16,127.25 |
244 | 2038/05 | $76.62 | $30.91 | $0.00 | $34.17 | $0.00 | $141.70 | $16,050.63 |
245 | 2038/06 | $76.76 | $30.76 | $0.00 | $34.17 | $0.00 | $141.70 | $15,973.87 |
246 | 2038/07 | $76.91 | $30.62 | $0.00 | $34.17 | $0.00 | $141.70 | $15,896.96 |
247 | 2038/08 | $77.06 | $30.47 | $0.00 | $34.17 | $0.00 | $141.70 | $15,819.90 |
248 | 2038/09 | $77.21 | $30.32 | $0.00 | $34.17 | $0.00 | $141.70 | $15,742.69 |
249 | 2038/10 | $77.35 | $30.17 | $0.00 | $34.17 | $0.00 | $141.70 | $15,665.34 |
250 | 2038/11 | $77.50 | $30.03 | $0.00 | $34.17 | $0.00 | $141.70 | $15,587.83 |
251 | 2038/12 | $77.65 | $29.88 | $0.00 | $34.17 | $0.00 | $141.70 | $15,510.18 |
252 | 2039/01 | $77.80 | $29.73 | $0.00 | $34.17 | $0.00 | $141.70 | $15,432.38 |
253 | 2039/02 | $77.95 | $29.58 | $0.00 | $34.17 | $0.00 | $141.70 | $15,354.43 |
254 | 2039/03 | $78.10 | $29.43 | $0.00 | $34.17 | $0.00 | $141.70 | $15,276.33 |
255 | 2039/04 | $78.25 | $29.28 | $0.00 | $34.17 | $0.00 | $141.70 | $15,198.08 |
256 | 2039/05 | $78.40 | $29.13 | $0.00 | $34.17 | $0.00 | $141.70 | $15,119.68 |
257 | 2039/06 | $78.55 | $28.98 | $0.00 | $34.17 | $0.00 | $141.70 | $15,041.14 |
258 | 2039/07 | $78.70 | $28.83 | $0.00 | $34.17 | $0.00 | $141.70 | $14,962.44 |
259 | 2039/08 | $78.85 | $28.68 | $0.00 | $34.17 | $0.00 | $141.70 | $14,883.59 |
260 | 2039/09 | $79.00 | $28.53 | $0.00 | $34.17 | $0.00 | $141.70 | $14,804.58 |
261 | 2039/10 | $79.15 | $28.38 | $0.00 | $34.17 | $0.00 | $141.70 | $14,725.43 |
262 | 2039/11 | $79.30 | $28.22 | $0.00 | $34.17 | $0.00 | $141.70 | $14,646.13 |
263 | 2039/12 | $79.46 | $28.07 | $0.00 | $34.17 | $0.00 | $141.70 | $14,566.67 |
264 | 2040/01 | $79.61 | $27.92 | $0.00 | $34.17 | $0.00 | $141.70 | $14,487.06 |
265 | 2040/02 | $79.76 | $27.77 | $0.00 | $34.17 | $0.00 | $141.70 | $14,407.30 |
266 | 2040/03 | $79.91 | $27.61 | $0.00 | $34.17 | $0.00 | $141.70 | $14,327.39 |
267 | 2040/04 | $80.07 | $27.46 | $0.00 | $34.17 | $0.00 | $141.70 | $14,247.32 |
268 | 2040/05 | $80.22 | $27.31 | $0.00 | $34.17 | $0.00 | $141.70 | $14,167.10 |
269 | 2040/06 | $80.37 | $27.15 | $0.00 | $34.17 | $0.00 | $141.70 | $14,086.72 |
270 | 2040/07 | $80.53 | $27.00 | $0.00 | $34.17 | $0.00 | $141.70 | $14,006.19 |
271 | 2040/08 | $80.68 | $26.85 | $0.00 | $34.17 | $0.00 | $141.70 | $13,925.51 |
272 | 2040/09 | $80.84 | $26.69 | $0.00 | $34.17 | $0.00 | $141.70 | $13,844.67 |
273 | 2040/10 | $80.99 | $26.54 | $0.00 | $34.17 | $0.00 | $141.70 | $13,763.68 |
274 | 2040/11 | $81.15 | $26.38 | $0.00 | $34.17 | $0.00 | $141.70 | $13,682.53 |
275 | 2040/12 | $81.30 | $26.22 | $0.00 | $34.17 | $0.00 | $141.70 | $13,601.23 |
276 | 2041/01 | $81.46 | $26.07 | $0.00 | $34.17 | $0.00 | $141.70 | $13,519.77 |
277 | 2041/02 | $81.62 | $25.91 | $0.00 | $34.17 | $0.00 | $141.70 | $13,438.15 |
278 | 2041/03 | $81.77 | $25.76 | $0.00 | $34.17 | $0.00 | $141.70 | $13,356.38 |
279 | 2041/04 | $81.93 | $25.60 | $0.00 | $34.17 | $0.00 | $141.70 | $13,274.45 |
280 | 2041/05 | $82.09 | $25.44 | $0.00 | $34.17 | $0.00 | $141.70 | $13,192.37 |
281 | 2041/06 | $82.24 | $25.29 | $0.00 | $34.17 | $0.00 | $141.70 | $13,110.12 |
282 | 2041/07 | $82.40 | $25.13 | $0.00 | $34.17 | $0.00 | $141.70 | $13,027.72 |
283 | 2041/08 | $82.56 | $24.97 | $0.00 | $34.17 | $0.00 | $141.70 | $12,945.16 |
284 | 2041/09 | $82.72 | $24.81 | $0.00 | $34.17 | $0.00 | $141.70 | $12,862.45 |
285 | 2041/10 | $82.88 | $24.65 | $0.00 | $34.17 | $0.00 | $141.70 | $12,779.57 |
286 | 2041/11 | $83.03 | $24.49 | $0.00 | $34.17 | $0.00 | $141.70 | $12,696.54 |
287 | 2041/12 | $83.19 | $24.34 | $0.00 | $34.17 | $0.00 | $141.70 | $12,613.35 |
288 | 2042/01 | $83.35 | $24.18 | $0.00 | $34.17 | $0.00 | $141.70 | $12,529.99 |
289 | 2042/02 | $83.51 | $24.02 | $0.00 | $34.17 | $0.00 | $141.70 | $12,446.48 |
290 | 2042/03 | $83.67 | $23.86 | $0.00 | $34.17 | $0.00 | $141.70 | $12,362.81 |
291 | 2042/04 | $83.83 | $23.70 | $0.00 | $34.17 | $0.00 | $141.70 | $12,278.97 |
292 | 2042/05 | $83.99 | $23.53 | $0.00 | $34.17 | $0.00 | $141.70 | $12,194.98 |
293 | 2042/06 | $84.15 | $23.37 | $0.00 | $34.17 | $0.00 | $141.70 | $12,110.83 |
294 | 2042/07 | $84.32 | $23.21 | $0.00 | $34.17 | $0.00 | $141.70 | $12,026.51 |
295 | 2042/08 | $84.48 | $23.05 | $0.00 | $34.17 | $0.00 | $141.70 | $11,942.03 |
296 | 2042/09 | $84.64 | $22.89 | $0.00 | $34.17 | $0.00 | $141.70 | $11,857.39 |
297 | 2042/10 | $84.80 | $22.73 | $0.00 | $34.17 | $0.00 | $141.70 | $11,772.59 |
298 | 2042/11 | $84.96 | $22.56 | $0.00 | $34.17 | $0.00 | $141.70 | $11,687.63 |
299 | 2042/12 | $85.13 | $22.40 | $0.00 | $34.17 | $0.00 | $141.70 | $11,602.50 |
300 | 2043/01 | $85.29 | $22.24 | $0.00 | $34.17 | $0.00 | $141.70 | $11,517.21 |
301 | 2043/02 | $85.45 | $22.07 | $0.00 | $34.17 | $0.00 | $141.70 | $11,431.76 |
302 | 2043/03 | $85.62 | $21.91 | $0.00 | $34.17 | $0.00 | $141.70 | $11,346.14 |
303 | 2043/04 | $85.78 | $21.75 | $0.00 | $34.17 | $0.00 | $141.70 | $11,260.36 |
304 | 2043/05 | $85.95 | $21.58 | $0.00 | $34.17 | $0.00 | $141.70 | $11,174.41 |
305 | 2043/06 | $86.11 | $21.42 | $0.00 | $34.17 | $0.00 | $141.70 | $11,088.30 |
306 | 2043/07 | $86.28 | $21.25 | $0.00 | $34.17 | $0.00 | $141.70 | $11,002.02 |
307 | 2043/08 | $86.44 | $21.09 | $0.00 | $34.17 | $0.00 | $141.70 | $10,915.58 |
308 | 2043/09 | $86.61 | $20.92 | $0.00 | $34.17 | $0.00 | $141.70 | $10,828.98 |
309 | 2043/10 | $86.77 | $20.76 | $0.00 | $34.17 | $0.00 | $141.70 | $10,742.20 |
310 | 2043/11 | $86.94 | $20.59 | $0.00 | $34.17 | $0.00 | $141.70 | $10,655.27 |
311 | 2043/12 | $87.11 | $20.42 | $0.00 | $34.17 | $0.00 | $141.70 | $10,568.16 |
312 | 2044/01 | $87.27 | $20.26 | $0.00 | $34.17 | $0.00 | $141.70 | $10,480.89 |
313 | 2044/02 | $87.44 | $20.09 | $0.00 | $34.17 | $0.00 | $141.70 | $10,393.45 |
314 | 2044/03 | $87.61 | $19.92 | $0.00 | $34.17 | $0.00 | $141.70 | $10,305.84 |
315 | 2044/04 | $87.78 | $19.75 | $0.00 | $34.17 | $0.00 | $141.70 | $10,218.06 |
316 | 2044/05 | $87.94 | $19.58 | $0.00 | $34.17 | $0.00 | $141.70 | $10,130.12 |
317 | 2044/06 | $88.11 | $19.42 | $0.00 | $34.17 | $0.00 | $141.70 | $10,042.01 |
318 | 2044/07 | $88.28 | $19.25 | $0.00 | $34.17 | $0.00 | $141.70 | $9,953.73 |
319 | 2044/08 | $88.45 | $19.08 | $0.00 | $34.17 | $0.00 | $141.70 | $9,865.28 |
320 | 2044/09 | $88.62 | $18.91 | $0.00 | $34.17 | $0.00 | $141.70 | $9,776.66 |
321 | 2044/10 | $88.79 | $18.74 | $0.00 | $34.17 | $0.00 | $141.70 | $9,687.87 |
322 | 2044/11 | $88.96 | $18.57 | $0.00 | $34.17 | $0.00 | $141.70 | $9,598.91 |
323 | 2044/12 | $89.13 | $18.40 | $0.00 | $34.17 | $0.00 | $141.70 | $9,509.78 |
324 | 2045/01 | $89.30 | $18.23 | $0.00 | $34.17 | $0.00 | $141.70 | $9,420.47 |
325 | 2045/02 | $89.47 | $18.06 | $0.00 | $34.17 | $0.00 | $141.70 | $9,331.00 |
326 | 2045/03 | $89.64 | $17.88 | $0.00 | $34.17 | $0.00 | $141.70 | $9,241.36 |
327 | 2045/04 | $89.82 | $17.71 | $0.00 | $34.17 | $0.00 | $141.70 | $9,151.54 |
328 | 2045/05 | $89.99 | $17.54 | $0.00 | $34.17 | $0.00 | $141.70 | $9,061.55 |
329 | 2045/06 | $90.16 | $17.37 | $0.00 | $34.17 | $0.00 | $141.70 | $8,971.39 |
330 | 2045/07 | $90.33 | $17.20 | $0.00 | $34.17 | $0.00 | $141.70 | $8,881.06 |
331 | 2045/08 | $90.51 | $17.02 | $0.00 | $34.17 | $0.00 | $141.70 | $8,790.55 |
332 | 2045/09 | $90.68 | $16.85 | $0.00 | $34.17 | $0.00 | $141.70 | $8,699.88 |
333 | 2045/10 | $90.85 | $16.67 | $0.00 | $34.17 | $0.00 | $141.70 | $8,609.02 |
334 | 2045/11 | $91.03 | $16.50 | $0.00 | $34.17 | $0.00 | $141.70 | $8,517.99 |
335 | 2045/12 | $91.20 | $16.33 | $0.00 | $34.17 | $0.00 | $141.70 | $8,426.79 |
336 | 2046/01 | $91.38 | $16.15 | $0.00 | $34.17 | $0.00 | $141.70 | $8,335.41 |
337 | 2046/02 | $91.55 | $15.98 | $0.00 | $34.17 | $0.00 | $141.70 | $8,243.86 |
338 | 2046/03 | $91.73 | $15.80 | $0.00 | $34.17 | $0.00 | $141.70 | $8,152.13 |
339 | 2046/04 | $91.90 | $15.62 | $0.00 | $34.17 | $0.00 | $141.70 | $8,060.23 |
340 | 2046/05 | $92.08 | $15.45 | $0.00 | $34.17 | $0.00 | $141.70 | $7,968.15 |
341 | 2046/06 | $92.26 | $15.27 | $0.00 | $34.17 | $0.00 | $141.70 | $7,875.90 |
342 | 2046/07 | $92.43 | $15.10 | $0.00 | $34.17 | $0.00 | $141.70 | $7,783.46 |
343 | 2046/08 | $92.61 | $14.92 | $0.00 | $34.17 | $0.00 | $141.70 | $7,690.85 |
344 | 2046/09 | $92.79 | $14.74 | $0.00 | $34.17 | $0.00 | $141.70 | $7,598.07 |
345 | 2046/10 | $92.97 | $14.56 | $0.00 | $34.17 | $0.00 | $141.70 | $7,505.10 |
346 | 2046/11 | $93.14 | $14.38 | $0.00 | $34.17 | $0.00 | $141.70 | $7,411.96 |
347 | 2046/12 | $93.32 | $14.21 | $0.00 | $34.17 | $0.00 | $141.70 | $7,318.63 |
348 | 2047/01 | $93.50 | $14.03 | $0.00 | $34.17 | $0.00 | $141.70 | $7,225.13 |
349 | 2047/02 | $93.68 | $13.85 | $0.00 | $34.17 | $0.00 | $141.70 | $7,131.45 |
350 | 2047/03 | $93.86 | $13.67 | $0.00 | $34.17 | $0.00 | $141.70 | $7,037.59 |
351 | 2047/04 | $94.04 | $13.49 | $0.00 | $34.17 | $0.00 | $141.70 | $6,943.55 |
352 | 2047/05 | $94.22 | $13.31 | $0.00 | $34.17 | $0.00 | $141.70 | $6,849.33 |
353 | 2047/06 | $94.40 | $13.13 | $0.00 | $34.17 | $0.00 | $141.70 | $6,754.93 |
354 | 2047/07 | $94.58 | $12.95 | $0.00 | $34.17 | $0.00 | $141.70 | $6,660.35 |
355 | 2047/08 | $94.76 | $12.77 | $0.00 | $34.17 | $0.00 | $141.70 | $6,565.59 |
356 | 2047/09 | $94.94 | $12.58 | $0.00 | $34.17 | $0.00 | $141.70 | $6,470.64 |
357 | 2047/10 | $95.13 | $12.40 | $0.00 | $34.17 | $0.00 | $141.70 | $6,375.52 |
358 | 2047/11 | $95.31 | $12.22 | $0.00 | $34.17 | $0.00 | $141.70 | $6,280.21 |
359 | 2047/12 | $95.49 | $12.04 | $0.00 | $34.17 | $0.00 | $141.70 | $6,184.72 |
360 | 2048/01 | $95.67 | $11.85 | $0.00 | $34.17 | $0.00 | $141.70 | $6,089.04 |
361 | 2048/02 | $95.86 | $11.67 | $0.00 | $34.17 | $0.00 | $141.70 | $5,993.19 |
362 | 2048/03 | $96.04 | $11.49 | $0.00 | $34.17 | $0.00 | $141.70 | $5,897.15 |
363 | 2048/04 | $96.23 | $11.30 | $0.00 | $34.17 | $0.00 | $141.70 | $5,800.92 |
364 | 2048/05 | $96.41 | $11.12 | $0.00 | $34.17 | $0.00 | $141.70 | $5,704.51 |
365 | 2048/06 | $96.59 | $10.93 | $0.00 | $34.17 | $0.00 | $141.70 | $5,607.92 |
366 | 2048/07 | $96.78 | $10.75 | $0.00 | $34.17 | $0.00 | $141.70 | $5,511.14 |
367 | 2048/08 | $96.97 | $10.56 | $0.00 | $34.17 | $0.00 | $141.70 | $5,414.17 |
368 | 2048/09 | $97.15 | $10.38 | $0.00 | $34.17 | $0.00 | $141.70 | $5,317.02 |
369 | 2048/10 | $97.34 | $10.19 | $0.00 | $34.17 | $0.00 | $141.70 | $5,219.68 |
370 | 2048/11 | $97.52 | $10.00 | $0.00 | $34.17 | $0.00 | $141.70 | $5,122.16 |
371 | 2048/12 | $97.71 | $9.82 | $0.00 | $34.17 | $0.00 | $141.70 | $5,024.45 |
372 | 2049/01 | $97.90 | $9.63 | $0.00 | $34.17 | $0.00 | $141.70 | $4,926.55 |
373 | 2049/02 | $98.09 | $9.44 | $0.00 | $34.17 | $0.00 | $141.70 | $4,828.46 |
374 | 2049/03 | $98.27 | $9.25 | $0.00 | $34.17 | $0.00 | $141.70 | $4,730.19 |
375 | 2049/04 | $98.46 | $9.07 | $0.00 | $34.17 | $0.00 | $141.70 | $4,631.73 |
376 | 2049/05 | $98.65 | $8.88 | $0.00 | $34.17 | $0.00 | $141.70 | $4,533.08 |
377 | 2049/06 | $98.84 | $8.69 | $0.00 | $34.17 | $0.00 | $141.70 | $4,434.24 |
378 | 2049/07 | $99.03 | $8.50 | $0.00 | $34.17 | $0.00 | $141.70 | $4,335.21 |
379 | 2049/08 | $99.22 | $8.31 | $0.00 | $34.17 | $0.00 | $141.70 | $4,235.99 |
380 | 2049/09 | $99.41 | $8.12 | $0.00 | $34.17 | $0.00 | $141.70 | $4,136.58 |
381 | 2049/10 | $99.60 | $7.93 | $0.00 | $34.17 | $0.00 | $141.70 | $4,036.98 |
382 | 2049/11 | $99.79 | $7.74 | $0.00 | $34.17 | $0.00 | $141.70 | $3,937.19 |
383 | 2049/12 | $99.98 | $7.55 | $0.00 | $34.17 | $0.00 | $141.70 | $3,837.21 |
384 | 2050/01 | $100.17 | $7.35 | $0.00 | $34.17 | $0.00 | $141.70 | $3,737.03 |
385 | 2050/02 | $100.37 | $7.16 | $0.00 | $34.17 | $0.00 | $141.70 | $3,636.67 |
386 | 2050/03 | $100.56 | $6.97 | $0.00 | $34.17 | $0.00 | $141.70 | $3,536.11 |
387 | 2050/04 | $100.75 | $6.78 | $0.00 | $34.17 | $0.00 | $141.70 | $3,435.36 |
388 | 2050/05 | $100.94 | $6.58 | $0.00 | $34.17 | $0.00 | $141.70 | $3,334.41 |
389 | 2050/06 | $101.14 | $6.39 | $0.00 | $34.17 | $0.00 | $141.70 | $3,233.28 |
390 | 2050/07 | $101.33 | $6.20 | $0.00 | $34.17 | $0.00 | $141.70 | $3,131.94 |
391 | 2050/08 | $101.53 | $6.00 | $0.00 | $34.17 | $0.00 | $141.70 | $3,030.42 |
392 | 2050/09 | $101.72 | $5.81 | $0.00 | $34.17 | $0.00 | $141.70 | $2,928.70 |
393 | 2050/10 | $101.92 | $5.61 | $0.00 | $34.17 | $0.00 | $141.70 | $2,826.78 |
394 | 2050/11 | $102.11 | $5.42 | $0.00 | $34.17 | $0.00 | $141.70 | $2,724.67 |
395 | 2050/12 | $102.31 | $5.22 | $0.00 | $34.17 | $0.00 | $141.70 | $2,622.37 |
396 | 2051/01 | $102.50 | $5.03 | $0.00 | $34.17 | $0.00 | $141.70 | $2,519.87 |
397 | 2051/02 | $102.70 | $4.83 | $0.00 | $34.17 | $0.00 | $141.70 | $2,417.17 |
398 | 2051/03 | $102.90 | $4.63 | $0.00 | $34.17 | $0.00 | $141.70 | $2,314.27 |
399 | 2051/04 | $103.09 | $4.44 | $0.00 | $34.17 | $0.00 | $141.70 | $2,211.18 |
400 | 2051/05 | $103.29 | $4.24 | $0.00 | $34.17 | $0.00 | $141.70 | $2,107.89 |
401 | 2051/06 | $103.49 | $4.04 | $0.00 | $34.17 | $0.00 | $141.70 | $2,004.40 |
402 | 2051/07 | $103.69 | $3.84 | $0.00 | $34.17 | $0.00 | $141.70 | $1,900.71 |
403 | 2051/08 | $103.89 | $3.64 | $0.00 | $34.17 | $0.00 | $141.70 | $1,796.83 |
404 | 2051/09 | $104.08 | $3.44 | $0.00 | $34.17 | $0.00 | $141.70 | $1,692.74 |
405 | 2051/10 | $104.28 | $3.24 | $0.00 | $34.17 | $0.00 | $141.70 | $1,588.46 |
406 | 2051/11 | $104.48 | $3.04 | $0.00 | $34.17 | $0.00 | $141.70 | $1,483.98 |
407 | 2051/12 | $104.68 | $2.84 | $0.00 | $34.17 | $0.00 | $141.70 | $1,379.29 |
408 | 2052/01 | $104.88 | $2.64 | $0.00 | $34.17 | $0.00 | $141.70 | $1,274.41 |
409 | 2052/02 | $105.09 | $2.44 | $0.00 | $34.17 | $0.00 | $141.70 | $1,169.32 |
410 | 2052/03 | $105.29 | $2.24 | $0.00 | $34.17 | $0.00 | $141.70 | $1,064.03 |
411 | 2052/04 | $105.49 | $2.04 | $0.00 | $34.17 | $0.00 | $141.70 | $958.55 |
412 | 2052/05 | $105.69 | $1.84 | $0.00 | $34.17 | $0.00 | $141.70 | $852.85 |
413 | 2052/06 | $105.89 | $1.63 | $0.00 | $34.17 | $0.00 | $141.70 | $746.96 |
414 | 2052/07 | $106.10 | $1.43 | $0.00 | $34.17 | $0.00 | $141.70 | $640.86 |
415 | 2052/08 | $106.30 | $1.23 | $0.00 | $34.17 | $0.00 | $141.70 | $534.56 |
416 | 2052/09 | $106.50 | $1.02 | $0.00 | $34.17 | $0.00 | $141.70 | $428.06 |
417 | 2052/10 | $106.71 | $0.82 | $0.00 | $34.17 | $0.00 | $141.70 | $321.35 |
418 | 2052/11 | $106.91 | $0.62 | $0.00 | $34.17 | $0.00 | $141.70 | $214.44 |
419 | 2052/12 | $107.12 | $0.41 | $0.00 | $34.17 | $0.00 | $141.70 | $107.32 |
420 | 2053/01 | $107.32 | $0.21 | $0.00 | $34.17 | $0.00 | $141.70 | $0.00 |
Totals | $31,000.00 | $14,161.91 | $0.00 | $14,350.00 | $0.00 | $59,511.91 |
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.