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 30-year mortgage of $5,000.00 at 3.29% interest rate for a $505,000.00 home, you need to have a monthly payment of $2,104,313.54. You will make a total of 360 payments and you will pay off your mortgage on 2050/06. Consult with a Mortgage Specialist
You can save $473.05 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 | $17.00 | 3.29% | 600 months | $510,197.72 | $5,197.72 |
50 years | Bi-Weekly | $8.50 | 3.29% | 512 months | $509,302.97 | $4,302.97 |
45 years | Monthly | $17.76 | 3.29% | 540 months | $509,588.55 | $4,588.55 |
45 years | Bi-Weekly | $8.88 | 3.29% | 461 months | $508,805.86 | $3,805.86 |
40 years | Monthly | $18.74 | 3.29% | 480 months | $508,997.54 | $3,997.54 |
40 years | Bi-Weekly | $9.37 | 3.29% | 409 months | $508,322.73 | $3,322.73 |
35 years | Monthly | $20.06 | 3.29% | 420 months | $508,425.54 | $3,425.54 |
35 years | Bi-Weekly | $10.03 | 3.29% | 358 months | $507,854.05 | $2,854.05 |
30 years | Monthly | $21.87 | 3.29% | 360 months | $507,873.28 | $2,873.28 |
30 years | Bi-Weekly | $10.94 | 3.29% | 307 months | $507,400.23 | $2,400.23 |
25 years | Monthly | $24.47 | 3.29% | 300 months | $507,341.48 | $2,341.48 |
25 years | Bi-Weekly | $12.24 | 3.29% | 256 months | $506,961.64 | $1,961.64 |
20 years | Monthly | $28.46 | 3.29% | 240 months | $506,830.72 | $1,830.72 |
20 years | Bi-Weekly | $14.23 | 3.29% | 205 months | $506,538.63 | $1,538.63 |
15 years | Monthly | $35.23 | 3.29% | 180 months | $506,341.53 | $1,341.53 |
15 years | Bi-Weekly | $17.62 | 3.29% | 154 months | $506,131.45 | $1,131.45 |
10 years | Monthly | $48.95 | 3.29% | 120 months | $505,874.31 | $874.31 |
10 years | Bi-Weekly | $24.48 | 3.29% | 103 months | $505,740.34 | $740.34 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2020/07 | $8.16 | $13.71 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,991.84 |
2 | 2020/08 | $8.18 | $13.69 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,983.65 |
3 | 2020/09 | $8.21 | $13.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,975.45 |
4 | 2020/10 | $8.23 | $13.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,967.22 |
5 | 2020/11 | $8.25 | $13.62 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,958.97 |
6 | 2020/12 | $8.27 | $13.60 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,950.69 |
7 | 2021/01 | $8.30 | $13.57 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,942.39 |
8 | 2021/02 | $8.32 | $13.55 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,934.07 |
9 | 2021/03 | $8.34 | $13.53 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,925.73 |
10 | 2021/04 | $8.37 | $13.50 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,917.37 |
11 | 2021/05 | $8.39 | $13.48 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,908.98 |
12 | 2021/06 | $8.41 | $13.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,900.57 |
13 | 2021/07 | $8.43 | $13.44 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,892.13 |
14 | 2021/08 | $8.46 | $13.41 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,883.67 |
15 | 2021/09 | $8.48 | $13.39 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,875.19 |
16 | 2021/10 | $8.50 | $13.37 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,866.69 |
17 | 2021/11 | $8.53 | $13.34 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,858.16 |
18 | 2021/12 | $8.55 | $13.32 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,849.61 |
19 | 2022/01 | $8.57 | $13.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,841.04 |
20 | 2022/02 | $8.60 | $13.27 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,832.44 |
21 | 2022/03 | $8.62 | $13.25 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,823.82 |
22 | 2022/04 | $8.64 | $13.23 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,815.17 |
23 | 2022/05 | $8.67 | $13.20 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,806.50 |
24 | 2022/06 | $8.69 | $13.18 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,797.81 |
25 | 2022/07 | $8.72 | $13.15 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,789.10 |
26 | 2022/08 | $8.74 | $13.13 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,780.36 |
27 | 2022/09 | $8.76 | $13.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,771.59 |
28 | 2022/10 | $8.79 | $13.08 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,762.80 |
29 | 2022/11 | $8.81 | $13.06 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,753.99 |
30 | 2022/12 | $8.84 | $13.03 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,745.16 |
31 | 2023/01 | $8.86 | $13.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,736.29 |
32 | 2023/02 | $8.88 | $12.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,727.41 |
33 | 2023/03 | $8.91 | $12.96 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,718.50 |
34 | 2023/04 | $8.93 | $12.94 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,709.57 |
35 | 2023/05 | $8.96 | $12.91 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,700.61 |
36 | 2023/06 | $8.98 | $12.89 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,691.63 |
37 | 2023/07 | $9.01 | $12.86 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,682.62 |
38 | 2023/08 | $9.03 | $12.84 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,673.59 |
39 | 2023/09 | $9.06 | $12.81 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,664.53 |
40 | 2023/10 | $9.08 | $12.79 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,655.45 |
41 | 2023/11 | $9.11 | $12.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,646.34 |
42 | 2023/12 | $9.13 | $12.74 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,637.21 |
43 | 2024/01 | $9.16 | $12.71 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,628.05 |
44 | 2024/02 | $9.18 | $12.69 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,618.87 |
45 | 2024/03 | $9.21 | $12.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,609.66 |
46 | 2024/04 | $9.23 | $12.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,600.43 |
47 | 2024/05 | $9.26 | $12.61 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,591.18 |
48 | 2024/06 | $9.28 | $12.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,581.89 |
49 | 2024/07 | $9.31 | $12.56 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,572.58 |
50 | 2024/08 | $9.33 | $12.54 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,563.25 |
51 | 2024/09 | $9.36 | $12.51 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,553.89 |
52 | 2024/10 | $9.38 | $12.49 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,544.51 |
53 | 2024/11 | $9.41 | $12.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,535.10 |
54 | 2024/12 | $9.44 | $12.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,525.66 |
55 | 2025/01 | $9.46 | $12.41 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,516.20 |
56 | 2025/02 | $9.49 | $12.38 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,506.71 |
57 | 2025/03 | $9.51 | $12.36 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,497.19 |
58 | 2025/04 | $9.54 | $12.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,487.65 |
59 | 2025/05 | $9.57 | $12.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,478.09 |
60 | 2025/06 | $9.59 | $12.28 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,468.49 |
61 | 2025/07 | $9.62 | $12.25 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,458.88 |
62 | 2025/08 | $9.65 | $12.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,449.23 |
63 | 2025/09 | $9.67 | $12.20 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,439.56 |
64 | 2025/10 | $9.70 | $12.17 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,429.86 |
65 | 2025/11 | $9.73 | $12.15 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,420.13 |
66 | 2025/12 | $9.75 | $12.12 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,410.38 |
67 | 2026/01 | $9.78 | $12.09 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,400.60 |
68 | 2026/02 | $9.81 | $12.06 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,390.80 |
69 | 2026/03 | $9.83 | $12.04 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,380.97 |
70 | 2026/04 | $9.86 | $12.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,371.11 |
71 | 2026/05 | $9.89 | $11.98 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,361.22 |
72 | 2026/06 | $9.91 | $11.96 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,351.31 |
73 | 2026/07 | $9.94 | $11.93 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,341.37 |
74 | 2026/08 | $9.97 | $11.90 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,331.40 |
75 | 2026/09 | $9.99 | $11.88 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,321.41 |
76 | 2026/10 | $10.02 | $11.85 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,311.38 |
77 | 2026/11 | $10.05 | $11.82 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,301.33 |
78 | 2026/12 | $10.08 | $11.79 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,291.26 |
79 | 2027/01 | $10.11 | $11.77 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,281.15 |
80 | 2027/02 | $10.13 | $11.74 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,271.02 |
81 | 2027/03 | $10.16 | $11.71 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,260.86 |
82 | 2027/04 | $10.19 | $11.68 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,250.67 |
83 | 2027/05 | $10.22 | $11.65 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,240.45 |
84 | 2027/06 | $10.24 | $11.63 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,230.21 |
85 | 2027/07 | $10.27 | $11.60 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,219.94 |
86 | 2027/08 | $10.30 | $11.57 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,209.64 |
87 | 2027/09 | $10.33 | $11.54 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,199.31 |
88 | 2027/10 | $10.36 | $11.51 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,188.95 |
89 | 2027/11 | $10.39 | $11.48 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,178.56 |
90 | 2027/12 | $10.41 | $11.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,168.15 |
91 | 2028/01 | $10.44 | $11.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,157.71 |
92 | 2028/02 | $10.47 | $11.40 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,147.24 |
93 | 2028/03 | $10.50 | $11.37 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,136.74 |
94 | 2028/04 | $10.53 | $11.34 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,126.21 |
95 | 2028/05 | $10.56 | $11.31 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,115.65 |
96 | 2028/06 | $10.59 | $11.28 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,105.06 |
97 | 2028/07 | $10.62 | $11.25 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,094.45 |
98 | 2028/08 | $10.64 | $11.23 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,083.80 |
99 | 2028/09 | $10.67 | $11.20 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,073.13 |
100 | 2028/10 | $10.70 | $11.17 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,062.43 |
101 | 2028/11 | $10.73 | $11.14 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,051.69 |
102 | 2028/12 | $10.76 | $11.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,040.93 |
103 | 2029/01 | $10.79 | $11.08 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,030.14 |
104 | 2029/02 | $10.82 | $11.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,019.32 |
105 | 2029/03 | $10.85 | $11.02 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $4,008.47 |
106 | 2029/04 | $10.88 | $10.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,997.59 |
107 | 2029/05 | $10.91 | $10.96 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,986.68 |
108 | 2029/06 | $10.94 | $10.93 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,975.74 |
109 | 2029/07 | $10.97 | $10.90 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,964.77 |
110 | 2029/08 | $11.00 | $10.87 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,953.77 |
111 | 2029/09 | $11.03 | $10.84 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,942.74 |
112 | 2029/10 | $11.06 | $10.81 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,931.68 |
113 | 2029/11 | $11.09 | $10.78 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,920.59 |
114 | 2029/12 | $11.12 | $10.75 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,909.47 |
115 | 2030/01 | $11.15 | $10.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,898.31 |
116 | 2030/02 | $11.18 | $10.69 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,887.13 |
117 | 2030/03 | $11.21 | $10.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,875.92 |
118 | 2030/04 | $11.24 | $10.63 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,864.67 |
119 | 2030/05 | $11.27 | $10.60 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,853.40 |
120 | 2030/06 | $11.31 | $10.56 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,842.09 |
121 | 2030/07 | $11.34 | $10.53 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,830.76 |
122 | 2030/08 | $11.37 | $10.50 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,819.39 |
123 | 2030/09 | $11.40 | $10.47 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,807.99 |
124 | 2030/10 | $11.43 | $10.44 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,796.56 |
125 | 2030/11 | $11.46 | $10.41 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,785.10 |
126 | 2030/12 | $11.49 | $10.38 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,773.61 |
127 | 2031/01 | $11.52 | $10.35 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,762.08 |
128 | 2031/02 | $11.56 | $10.31 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,750.53 |
129 | 2031/03 | $11.59 | $10.28 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,738.94 |
130 | 2031/04 | $11.62 | $10.25 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,727.32 |
131 | 2031/05 | $11.65 | $10.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,715.67 |
132 | 2031/06 | $11.68 | $10.19 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,703.99 |
133 | 2031/07 | $11.72 | $10.16 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,692.27 |
134 | 2031/08 | $11.75 | $10.12 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,680.52 |
135 | 2031/09 | $11.78 | $10.09 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,668.74 |
136 | 2031/10 | $11.81 | $10.06 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,656.93 |
137 | 2031/11 | $11.84 | $10.03 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,645.09 |
138 | 2031/12 | $11.88 | $9.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,633.21 |
139 | 2032/01 | $11.91 | $9.96 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,621.30 |
140 | 2032/02 | $11.94 | $9.93 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,609.36 |
141 | 2032/03 | $11.97 | $9.90 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,597.39 |
142 | 2032/04 | $12.01 | $9.86 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,585.38 |
143 | 2032/05 | $12.04 | $9.83 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,573.34 |
144 | 2032/06 | $12.07 | $9.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,561.27 |
145 | 2032/07 | $12.11 | $9.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,549.16 |
146 | 2032/08 | $12.14 | $9.73 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,537.02 |
147 | 2032/09 | $12.17 | $9.70 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,524.85 |
148 | 2032/10 | $12.21 | $9.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,512.64 |
149 | 2032/11 | $12.24 | $9.63 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,500.40 |
150 | 2032/12 | $12.27 | $9.60 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,488.13 |
151 | 2033/01 | $12.31 | $9.56 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,475.82 |
152 | 2033/02 | $12.34 | $9.53 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,463.48 |
153 | 2033/03 | $12.37 | $9.50 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,451.10 |
154 | 2033/04 | $12.41 | $9.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,438.70 |
155 | 2033/05 | $12.44 | $9.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,426.25 |
156 | 2033/06 | $12.48 | $9.39 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,413.78 |
157 | 2033/07 | $12.51 | $9.36 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,401.27 |
158 | 2033/08 | $12.55 | $9.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,388.72 |
159 | 2033/09 | $12.58 | $9.29 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,376.14 |
160 | 2033/10 | $12.61 | $9.26 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,363.53 |
161 | 2033/11 | $12.65 | $9.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,350.88 |
162 | 2033/12 | $12.68 | $9.19 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,338.20 |
163 | 2034/01 | $12.72 | $9.15 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,325.48 |
164 | 2034/02 | $12.75 | $9.12 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,312.73 |
165 | 2034/03 | $12.79 | $9.08 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,299.94 |
166 | 2034/04 | $12.82 | $9.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,287.11 |
167 | 2034/05 | $12.86 | $9.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,274.26 |
168 | 2034/06 | $12.89 | $8.98 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,261.36 |
169 | 2034/07 | $12.93 | $8.94 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,248.43 |
170 | 2034/08 | $12.96 | $8.91 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,235.47 |
171 | 2034/09 | $13.00 | $8.87 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,222.47 |
172 | 2034/10 | $13.04 | $8.83 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,209.44 |
173 | 2034/11 | $13.07 | $8.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,196.36 |
174 | 2034/12 | $13.11 | $8.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,183.26 |
175 | 2035/01 | $13.14 | $8.73 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,170.11 |
176 | 2035/02 | $13.18 | $8.69 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,156.94 |
177 | 2035/03 | $13.21 | $8.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,143.72 |
178 | 2035/04 | $13.25 | $8.62 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,130.47 |
179 | 2035/05 | $13.29 | $8.58 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,117.18 |
180 | 2035/06 | $13.32 | $8.55 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,103.86 |
181 | 2035/07 | $13.36 | $8.51 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,090.50 |
182 | 2035/08 | $13.40 | $8.47 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,077.10 |
183 | 2035/09 | $13.43 | $8.44 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,063.67 |
184 | 2035/10 | $13.47 | $8.40 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,050.20 |
185 | 2035/11 | $13.51 | $8.36 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,036.69 |
186 | 2035/12 | $13.54 | $8.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,023.14 |
187 | 2036/01 | $13.58 | $8.29 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $3,009.56 |
188 | 2036/02 | $13.62 | $8.25 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,995.94 |
189 | 2036/03 | $13.66 | $8.21 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,982.29 |
190 | 2036/04 | $13.69 | $8.18 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,968.59 |
191 | 2036/05 | $13.73 | $8.14 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,954.86 |
192 | 2036/06 | $13.77 | $8.10 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,941.09 |
193 | 2036/07 | $13.81 | $8.06 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,927.29 |
194 | 2036/08 | $13.84 | $8.03 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,913.44 |
195 | 2036/09 | $13.88 | $7.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,899.56 |
196 | 2036/10 | $13.92 | $7.95 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,885.64 |
197 | 2036/11 | $13.96 | $7.91 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,871.68 |
198 | 2036/12 | $14.00 | $7.87 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,857.68 |
199 | 2037/01 | $14.04 | $7.83 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,843.65 |
200 | 2037/02 | $14.07 | $7.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,829.57 |
201 | 2037/03 | $14.11 | $7.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,815.46 |
202 | 2037/04 | $14.15 | $7.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,801.31 |
203 | 2037/05 | $14.19 | $7.68 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,787.12 |
204 | 2037/06 | $14.23 | $7.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,772.89 |
205 | 2037/07 | $14.27 | $7.60 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,758.62 |
206 | 2037/08 | $14.31 | $7.56 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,744.32 |
207 | 2037/09 | $14.35 | $7.52 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,729.97 |
208 | 2037/10 | $14.39 | $7.48 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,715.58 |
209 | 2037/11 | $14.43 | $7.45 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,701.16 |
210 | 2037/12 | $14.46 | $7.41 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,686.69 |
211 | 2038/01 | $14.50 | $7.37 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,672.19 |
212 | 2038/02 | $14.54 | $7.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,657.65 |
213 | 2038/03 | $14.58 | $7.29 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,643.06 |
214 | 2038/04 | $14.62 | $7.25 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,628.44 |
215 | 2038/05 | $14.66 | $7.21 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,613.77 |
216 | 2038/06 | $14.70 | $7.17 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,599.07 |
217 | 2038/07 | $14.74 | $7.13 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,584.33 |
218 | 2038/08 | $14.78 | $7.09 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,569.54 |
219 | 2038/09 | $14.83 | $7.04 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,554.72 |
220 | 2038/10 | $14.87 | $7.00 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,539.85 |
221 | 2038/11 | $14.91 | $6.96 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,524.94 |
222 | 2038/12 | $14.95 | $6.92 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,509.99 |
223 | 2039/01 | $14.99 | $6.88 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,495.01 |
224 | 2039/02 | $15.03 | $6.84 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,479.98 |
225 | 2039/03 | $15.07 | $6.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,464.91 |
226 | 2039/04 | $15.11 | $6.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,449.79 |
227 | 2039/05 | $15.15 | $6.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,434.64 |
228 | 2039/06 | $15.20 | $6.67 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,419.44 |
229 | 2039/07 | $15.24 | $6.63 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,404.21 |
230 | 2039/08 | $15.28 | $6.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,388.93 |
231 | 2039/09 | $15.32 | $6.55 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,373.61 |
232 | 2039/10 | $15.36 | $6.51 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,358.25 |
233 | 2039/11 | $15.40 | $6.47 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,342.84 |
234 | 2039/12 | $15.45 | $6.42 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,327.39 |
235 | 2040/01 | $15.49 | $6.38 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,311.90 |
236 | 2040/02 | $15.53 | $6.34 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,296.37 |
237 | 2040/03 | $15.57 | $6.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,280.80 |
238 | 2040/04 | $15.62 | $6.25 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,265.18 |
239 | 2040/05 | $15.66 | $6.21 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,249.52 |
240 | 2040/06 | $15.70 | $6.17 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,233.82 |
241 | 2040/07 | $15.75 | $6.12 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,218.07 |
242 | 2040/08 | $15.79 | $6.08 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,202.28 |
243 | 2040/09 | $15.83 | $6.04 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,186.45 |
244 | 2040/10 | $15.88 | $5.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,170.58 |
245 | 2040/11 | $15.92 | $5.95 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,154.66 |
246 | 2040/12 | $15.96 | $5.91 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,138.69 |
247 | 2041/01 | $16.01 | $5.86 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,122.69 |
248 | 2041/02 | $16.05 | $5.82 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,106.64 |
249 | 2041/03 | $16.09 | $5.78 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,090.54 |
250 | 2041/04 | $16.14 | $5.73 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,074.40 |
251 | 2041/05 | $16.18 | $5.69 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,058.22 |
252 | 2041/06 | $16.23 | $5.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,041.99 |
253 | 2041/07 | $16.27 | $5.60 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,025.72 |
254 | 2041/08 | $16.32 | $5.55 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $2,009.40 |
255 | 2041/09 | $16.36 | $5.51 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,993.04 |
256 | 2041/10 | $16.41 | $5.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,976.64 |
257 | 2041/11 | $16.45 | $5.42 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,960.19 |
258 | 2041/12 | $16.50 | $5.37 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,943.69 |
259 | 2042/01 | $16.54 | $5.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,927.15 |
260 | 2042/02 | $16.59 | $5.28 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,910.56 |
261 | 2042/03 | $16.63 | $5.24 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,893.93 |
262 | 2042/04 | $16.68 | $5.19 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,877.25 |
263 | 2042/05 | $16.72 | $5.15 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,860.53 |
264 | 2042/06 | $16.77 | $5.10 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,843.76 |
265 | 2042/07 | $16.82 | $5.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,826.95 |
266 | 2042/08 | $16.86 | $5.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,810.08 |
267 | 2042/09 | $16.91 | $4.96 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,793.18 |
268 | 2042/10 | $16.95 | $4.92 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,776.22 |
269 | 2042/11 | $17.00 | $4.87 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,759.22 |
270 | 2042/12 | $17.05 | $4.82 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,742.17 |
271 | 2043/01 | $17.09 | $4.78 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,725.08 |
272 | 2043/02 | $17.14 | $4.73 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,707.94 |
273 | 2043/03 | $17.19 | $4.68 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,690.75 |
274 | 2043/04 | $17.23 | $4.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,673.52 |
275 | 2043/05 | $17.28 | $4.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,656.24 |
276 | 2043/06 | $17.33 | $4.54 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,638.91 |
277 | 2043/07 | $17.38 | $4.49 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,621.53 |
278 | 2043/08 | $17.42 | $4.45 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,604.11 |
279 | 2043/09 | $17.47 | $4.40 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,586.63 |
280 | 2043/10 | $17.52 | $4.35 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,569.11 |
281 | 2043/11 | $17.57 | $4.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,551.54 |
282 | 2043/12 | $17.62 | $4.25 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,533.93 |
283 | 2044/01 | $17.66 | $4.21 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,516.26 |
284 | 2044/02 | $17.71 | $4.16 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,498.55 |
285 | 2044/03 | $17.76 | $4.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,480.79 |
286 | 2044/04 | $17.81 | $4.06 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,462.98 |
287 | 2044/05 | $17.86 | $4.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,445.12 |
288 | 2044/06 | $17.91 | $3.96 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,427.21 |
289 | 2044/07 | $17.96 | $3.91 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,409.25 |
290 | 2044/08 | $18.01 | $3.86 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,391.25 |
291 | 2044/09 | $18.06 | $3.81 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,373.19 |
292 | 2044/10 | $18.11 | $3.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,355.09 |
293 | 2044/11 | $18.16 | $3.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,336.93 |
294 | 2044/12 | $18.20 | $3.67 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,318.73 |
295 | 2045/01 | $18.25 | $3.62 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,300.47 |
296 | 2045/02 | $18.30 | $3.57 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,282.17 |
297 | 2045/03 | $18.35 | $3.52 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,263.81 |
298 | 2045/04 | $18.41 | $3.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,245.41 |
299 | 2045/05 | $18.46 | $3.41 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,226.95 |
300 | 2045/06 | $18.51 | $3.36 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,208.44 |
301 | 2045/07 | $18.56 | $3.31 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,189.89 |
302 | 2045/08 | $18.61 | $3.26 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,171.28 |
303 | 2045/09 | $18.66 | $3.21 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,152.62 |
304 | 2045/10 | $18.71 | $3.16 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,133.91 |
305 | 2045/11 | $18.76 | $3.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,115.15 |
306 | 2045/12 | $18.81 | $3.06 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,096.34 |
307 | 2046/01 | $18.86 | $3.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,077.47 |
308 | 2046/02 | $18.92 | $2.95 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,058.55 |
309 | 2046/03 | $18.97 | $2.90 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,039.59 |
310 | 2046/04 | $19.02 | $2.85 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,020.57 |
311 | 2046/05 | $19.07 | $2.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $1,001.49 |
312 | 2046/06 | $19.12 | $2.75 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $982.37 |
313 | 2046/07 | $19.18 | $2.69 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $963.19 |
314 | 2046/08 | $19.23 | $2.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $943.96 |
315 | 2046/09 | $19.28 | $2.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $924.68 |
316 | 2046/10 | $19.34 | $2.54 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $905.35 |
317 | 2046/11 | $19.39 | $2.48 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $885.96 |
318 | 2046/12 | $19.44 | $2.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $866.52 |
319 | 2047/01 | $19.49 | $2.38 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $847.02 |
320 | 2047/02 | $19.55 | $2.32 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $827.47 |
321 | 2047/03 | $19.60 | $2.27 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $807.87 |
322 | 2047/04 | $19.66 | $2.21 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $788.22 |
323 | 2047/05 | $19.71 | $2.16 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $768.51 |
324 | 2047/06 | $19.76 | $2.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $748.75 |
325 | 2047/07 | $19.82 | $2.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $728.93 |
326 | 2047/08 | $19.87 | $2.00 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $709.06 |
327 | 2047/09 | $19.93 | $1.94 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $689.13 |
328 | 2047/10 | $19.98 | $1.89 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $669.15 |
329 | 2047/11 | $20.04 | $1.83 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $649.11 |
330 | 2047/12 | $20.09 | $1.78 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $629.02 |
331 | 2048/01 | $20.15 | $1.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $608.88 |
332 | 2048/02 | $20.20 | $1.67 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $588.68 |
333 | 2048/03 | $20.26 | $1.61 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $568.42 |
334 | 2048/04 | $20.31 | $1.56 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $548.11 |
335 | 2048/05 | $20.37 | $1.50 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $527.74 |
336 | 2048/06 | $20.42 | $1.45 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $507.32 |
337 | 2048/07 | $20.48 | $1.39 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $486.84 |
338 | 2048/08 | $20.54 | $1.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $466.30 |
339 | 2048/09 | $20.59 | $1.28 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $445.71 |
340 | 2048/10 | $20.65 | $1.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $425.06 |
341 | 2048/11 | $20.70 | $1.17 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $404.36 |
342 | 2048/12 | $20.76 | $1.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $383.60 |
343 | 2049/01 | $20.82 | $1.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $362.78 |
344 | 2049/02 | $20.88 | $0.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $341.90 |
345 | 2049/03 | $20.93 | $0.94 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $320.97 |
346 | 2049/04 | $20.99 | $0.88 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $299.98 |
347 | 2049/05 | $21.05 | $0.82 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $278.93 |
348 | 2049/06 | $21.11 | $0.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $257.83 |
349 | 2049/07 | $21.16 | $0.71 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $236.66 |
350 | 2049/08 | $21.22 | $0.65 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $215.44 |
351 | 2049/09 | $21.28 | $0.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $194.16 |
352 | 2049/10 | $21.34 | $0.53 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $172.82 |
353 | 2049/11 | $21.40 | $0.47 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $151.43 |
354 | 2049/12 | $21.46 | $0.42 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $129.97 |
355 | 2050/01 | $21.51 | $0.36 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $108.46 |
356 | 2050/02 | $21.57 | $0.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $86.88 |
357 | 2050/03 | $21.63 | $0.24 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $65.25 |
358 | 2050/04 | $21.69 | $0.18 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $43.56 |
359 | 2050/05 | $21.75 | $0.12 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $21.81 |
360 | 2050/06 | $21.81 | $0.06 | $0.00 | $2,104,166.67 | $125.00 | $2,104,313.54 | $0.00 |
Totals | $5,000.00 | $2,873.28 | $0.00 | $757,500,000.00 | $45,000.00 | $757,552,873.28 |
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.