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 $5,000.00 at 3.29% interest rate for a $505,000.00 home, you need to have a monthly payment of $2,104,311.73. You will make a total of 420 payments and you will pay off your mortgage on 2055/01. Consult with a Mortgage Specialist
You can save $571.49 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 | 2020/02 | $6.35 | $13.71 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,993.65 |
2 | 2020/03 | $6.37 | $13.69 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,987.28 |
3 | 2020/04 | $6.39 | $13.67 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,980.89 |
4 | 2020/05 | $6.40 | $13.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,974.49 |
5 | 2020/06 | $6.42 | $13.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,968.06 |
6 | 2020/07 | $6.44 | $13.62 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,961.62 |
7 | 2020/08 | $6.46 | $13.60 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,955.17 |
8 | 2020/09 | $6.48 | $13.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,948.69 |
9 | 2020/10 | $6.49 | $13.57 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,942.20 |
10 | 2020/11 | $6.51 | $13.55 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,935.69 |
11 | 2020/12 | $6.53 | $13.53 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,929.16 |
12 | 2021/01 | $6.55 | $13.51 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,922.61 |
13 | 2021/02 | $6.56 | $13.50 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,916.05 |
14 | 2021/03 | $6.58 | $13.48 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,909.46 |
15 | 2021/04 | $6.60 | $13.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,902.86 |
16 | 2021/05 | $6.62 | $13.44 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,896.24 |
17 | 2021/06 | $6.64 | $13.42 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,889.61 |
18 | 2021/07 | $6.66 | $13.41 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,882.95 |
19 | 2021/08 | $6.67 | $13.39 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,876.28 |
20 | 2021/09 | $6.69 | $13.37 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,869.59 |
21 | 2021/10 | $6.71 | $13.35 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,862.88 |
22 | 2021/11 | $6.73 | $13.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,856.15 |
23 | 2021/12 | $6.75 | $13.31 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,849.40 |
24 | 2022/01 | $6.77 | $13.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,842.64 |
25 | 2022/02 | $6.78 | $13.28 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,835.85 |
26 | 2022/03 | $6.80 | $13.26 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,829.05 |
27 | 2022/04 | $6.82 | $13.24 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,822.23 |
28 | 2022/05 | $6.84 | $13.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,815.39 |
29 | 2022/06 | $6.86 | $13.20 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,808.53 |
30 | 2022/07 | $6.88 | $13.18 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,801.65 |
31 | 2022/08 | $6.90 | $13.16 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,794.76 |
32 | 2022/09 | $6.92 | $13.15 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,787.84 |
33 | 2022/10 | $6.93 | $13.13 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,780.91 |
34 | 2022/11 | $6.95 | $13.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,773.95 |
35 | 2022/12 | $6.97 | $13.09 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,766.98 |
36 | 2023/01 | $6.99 | $13.07 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,759.99 |
37 | 2023/02 | $7.01 | $13.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,752.98 |
38 | 2023/03 | $7.03 | $13.03 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,745.95 |
39 | 2023/04 | $7.05 | $13.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,738.90 |
40 | 2023/05 | $7.07 | $12.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,731.83 |
41 | 2023/06 | $7.09 | $12.97 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,724.74 |
42 | 2023/07 | $7.11 | $12.95 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,717.64 |
43 | 2023/08 | $7.13 | $12.93 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,710.51 |
44 | 2023/09 | $7.15 | $12.91 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,703.36 |
45 | 2023/10 | $7.17 | $12.90 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,696.20 |
46 | 2023/11 | $7.19 | $12.88 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,689.01 |
47 | 2023/12 | $7.21 | $12.86 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,681.81 |
48 | 2024/01 | $7.22 | $12.84 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,674.58 |
49 | 2024/02 | $7.24 | $12.82 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,667.34 |
50 | 2024/03 | $7.26 | $12.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,660.07 |
51 | 2024/04 | $7.28 | $12.78 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,652.79 |
52 | 2024/05 | $7.30 | $12.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,645.49 |
53 | 2024/06 | $7.32 | $12.74 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,638.16 |
54 | 2024/07 | $7.34 | $12.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,630.82 |
55 | 2024/08 | $7.36 | $12.70 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,623.45 |
56 | 2024/09 | $7.38 | $12.68 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,616.07 |
57 | 2024/10 | $7.41 | $12.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,608.66 |
58 | 2024/11 | $7.43 | $12.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,601.24 |
59 | 2024/12 | $7.45 | $12.62 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,593.79 |
60 | 2025/01 | $7.47 | $12.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,586.33 |
61 | 2025/02 | $7.49 | $12.57 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,578.84 |
62 | 2025/03 | $7.51 | $12.55 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,571.33 |
63 | 2025/04 | $7.53 | $12.53 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,563.80 |
64 | 2025/05 | $7.55 | $12.51 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,556.26 |
65 | 2025/06 | $7.57 | $12.49 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,548.69 |
66 | 2025/07 | $7.59 | $12.47 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,541.10 |
67 | 2025/08 | $7.61 | $12.45 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,533.49 |
68 | 2025/09 | $7.63 | $12.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,525.85 |
69 | 2025/10 | $7.65 | $12.41 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,518.20 |
70 | 2025/11 | $7.67 | $12.39 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,510.53 |
71 | 2025/12 | $7.69 | $12.37 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,502.83 |
72 | 2026/01 | $7.72 | $12.35 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,495.12 |
73 | 2026/02 | $7.74 | $12.32 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,487.38 |
74 | 2026/03 | $7.76 | $12.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,479.62 |
75 | 2026/04 | $7.78 | $12.28 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,471.84 |
76 | 2026/05 | $7.80 | $12.26 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,464.04 |
77 | 2026/06 | $7.82 | $12.24 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,456.22 |
78 | 2026/07 | $7.84 | $12.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,448.38 |
79 | 2026/08 | $7.86 | $12.20 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,440.51 |
80 | 2026/09 | $7.89 | $12.17 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,432.63 |
81 | 2026/10 | $7.91 | $12.15 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,424.72 |
82 | 2026/11 | $7.93 | $12.13 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,416.79 |
83 | 2026/12 | $7.95 | $12.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,408.84 |
84 | 2027/01 | $7.97 | $12.09 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,400.87 |
85 | 2027/02 | $8.00 | $12.07 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,392.87 |
86 | 2027/03 | $8.02 | $12.04 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,384.85 |
87 | 2027/04 | $8.04 | $12.02 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,376.81 |
88 | 2027/05 | $8.06 | $12.00 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,368.75 |
89 | 2027/06 | $8.08 | $11.98 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,360.67 |
90 | 2027/07 | $8.11 | $11.96 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,352.56 |
91 | 2027/08 | $8.13 | $11.93 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,344.44 |
92 | 2027/09 | $8.15 | $11.91 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,336.29 |
93 | 2027/10 | $8.17 | $11.89 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,328.12 |
94 | 2027/11 | $8.19 | $11.87 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,319.92 |
95 | 2027/12 | $8.22 | $11.84 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,311.70 |
96 | 2028/01 | $8.24 | $11.82 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,303.46 |
97 | 2028/02 | $8.26 | $11.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,295.20 |
98 | 2028/03 | $8.28 | $11.78 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,286.92 |
99 | 2028/04 | $8.31 | $11.75 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,278.61 |
100 | 2028/05 | $8.33 | $11.73 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,270.28 |
101 | 2028/06 | $8.35 | $11.71 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,261.93 |
102 | 2028/07 | $8.38 | $11.68 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,253.55 |
103 | 2028/08 | $8.40 | $11.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,245.15 |
104 | 2028/09 | $8.42 | $11.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,236.73 |
105 | 2028/10 | $8.45 | $11.62 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,228.28 |
106 | 2028/11 | $8.47 | $11.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,219.82 |
107 | 2028/12 | $8.49 | $11.57 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,211.32 |
108 | 2029/01 | $8.51 | $11.55 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,202.81 |
109 | 2029/02 | $8.54 | $11.52 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,194.27 |
110 | 2029/03 | $8.56 | $11.50 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,185.71 |
111 | 2029/04 | $8.58 | $11.48 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,177.13 |
112 | 2029/05 | $8.61 | $11.45 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,168.52 |
113 | 2029/06 | $8.63 | $11.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,159.88 |
114 | 2029/07 | $8.66 | $11.41 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,151.23 |
115 | 2029/08 | $8.68 | $11.38 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,142.55 |
116 | 2029/09 | $8.70 | $11.36 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,133.85 |
117 | 2029/10 | $8.73 | $11.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,125.12 |
118 | 2029/11 | $8.75 | $11.31 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,116.37 |
119 | 2029/12 | $8.78 | $11.29 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,107.59 |
120 | 2030/01 | $8.80 | $11.26 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,098.79 |
121 | 2030/02 | $8.82 | $11.24 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,089.97 |
122 | 2030/03 | $8.85 | $11.21 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,081.12 |
123 | 2030/04 | $8.87 | $11.19 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,072.25 |
124 | 2030/05 | $8.90 | $11.16 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,063.36 |
125 | 2030/06 | $8.92 | $11.14 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,054.43 |
126 | 2030/07 | $8.94 | $11.12 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,045.49 |
127 | 2030/08 | $8.97 | $11.09 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,036.52 |
128 | 2030/09 | $8.99 | $11.07 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,027.53 |
129 | 2030/10 | $9.02 | $11.04 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,018.51 |
130 | 2030/11 | $9.04 | $11.02 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,009.46 |
131 | 2030/12 | $9.07 | $10.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $4,000.40 |
132 | 2031/01 | $9.09 | $10.97 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,991.30 |
133 | 2031/02 | $9.12 | $10.94 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,982.18 |
134 | 2031/03 | $9.14 | $10.92 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,973.04 |
135 | 2031/04 | $9.17 | $10.89 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,963.87 |
136 | 2031/05 | $9.19 | $10.87 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,954.68 |
137 | 2031/06 | $9.22 | $10.84 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,945.46 |
138 | 2031/07 | $9.24 | $10.82 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,936.22 |
139 | 2031/08 | $9.27 | $10.79 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,926.95 |
140 | 2031/09 | $9.29 | $10.77 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,917.66 |
141 | 2031/10 | $9.32 | $10.74 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,908.34 |
142 | 2031/11 | $9.35 | $10.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,898.99 |
143 | 2031/12 | $9.37 | $10.69 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,889.62 |
144 | 2032/01 | $9.40 | $10.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,880.22 |
145 | 2032/02 | $9.42 | $10.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,870.80 |
146 | 2032/03 | $9.45 | $10.61 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,861.35 |
147 | 2032/04 | $9.47 | $10.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,851.88 |
148 | 2032/05 | $9.50 | $10.56 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,842.38 |
149 | 2032/06 | $9.53 | $10.53 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,832.85 |
150 | 2032/07 | $9.55 | $10.51 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,823.30 |
151 | 2032/08 | $9.58 | $10.48 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,813.72 |
152 | 2032/09 | $9.60 | $10.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,804.11 |
153 | 2032/10 | $9.63 | $10.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,794.48 |
154 | 2032/11 | $9.66 | $10.40 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,784.83 |
155 | 2032/12 | $9.68 | $10.38 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,775.14 |
156 | 2033/01 | $9.71 | $10.35 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,765.43 |
157 | 2033/02 | $9.74 | $10.32 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,755.69 |
158 | 2033/03 | $9.76 | $10.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,745.93 |
159 | 2033/04 | $9.79 | $10.27 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,736.14 |
160 | 2033/05 | $9.82 | $10.24 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,726.32 |
161 | 2033/06 | $9.84 | $10.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,716.48 |
162 | 2033/07 | $9.87 | $10.19 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,706.61 |
163 | 2033/08 | $9.90 | $10.16 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,696.71 |
164 | 2033/09 | $9.93 | $10.14 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,686.78 |
165 | 2033/10 | $9.95 | $10.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,676.83 |
166 | 2033/11 | $9.98 | $10.08 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,666.85 |
167 | 2033/12 | $10.01 | $10.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,656.84 |
168 | 2034/01 | $10.03 | $10.03 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,646.81 |
169 | 2034/02 | $10.06 | $10.00 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,636.74 |
170 | 2034/03 | $10.09 | $9.97 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,626.65 |
171 | 2034/04 | $10.12 | $9.94 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,616.54 |
172 | 2034/05 | $10.15 | $9.92 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,606.39 |
173 | 2034/06 | $10.17 | $9.89 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,596.22 |
174 | 2034/07 | $10.20 | $9.86 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,586.02 |
175 | 2034/08 | $10.23 | $9.83 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,575.79 |
176 | 2034/09 | $10.26 | $9.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,565.53 |
177 | 2034/10 | $10.29 | $9.78 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,555.24 |
178 | 2034/11 | $10.31 | $9.75 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,544.93 |
179 | 2034/12 | $10.34 | $9.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,534.59 |
180 | 2035/01 | $10.37 | $9.69 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,524.22 |
181 | 2035/02 | $10.40 | $9.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,513.82 |
182 | 2035/03 | $10.43 | $9.63 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,503.39 |
183 | 2035/04 | $10.46 | $9.61 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,492.94 |
184 | 2035/05 | $10.48 | $9.58 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,482.45 |
185 | 2035/06 | $10.51 | $9.55 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,471.94 |
186 | 2035/07 | $10.54 | $9.52 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,461.40 |
187 | 2035/08 | $10.57 | $9.49 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,450.83 |
188 | 2035/09 | $10.60 | $9.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,440.23 |
189 | 2035/10 | $10.63 | $9.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,429.60 |
190 | 2035/11 | $10.66 | $9.40 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,418.94 |
191 | 2035/12 | $10.69 | $9.37 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,408.25 |
192 | 2036/01 | $10.72 | $9.34 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,397.54 |
193 | 2036/02 | $10.75 | $9.31 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,386.79 |
194 | 2036/03 | $10.78 | $9.29 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,376.02 |
195 | 2036/04 | $10.80 | $9.26 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,365.21 |
196 | 2036/05 | $10.83 | $9.23 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,354.38 |
197 | 2036/06 | $10.86 | $9.20 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,343.51 |
198 | 2036/07 | $10.89 | $9.17 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,332.62 |
199 | 2036/08 | $10.92 | $9.14 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,321.69 |
200 | 2036/09 | $10.95 | $9.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,310.74 |
201 | 2036/10 | $10.98 | $9.08 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,299.76 |
202 | 2036/11 | $11.01 | $9.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,288.74 |
203 | 2036/12 | $11.04 | $9.02 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,277.70 |
204 | 2037/01 | $11.07 | $8.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,266.62 |
205 | 2037/02 | $11.10 | $8.96 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,255.52 |
206 | 2037/03 | $11.14 | $8.93 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,244.38 |
207 | 2037/04 | $11.17 | $8.90 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,233.22 |
208 | 2037/05 | $11.20 | $8.86 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,222.02 |
209 | 2037/06 | $11.23 | $8.83 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,210.79 |
210 | 2037/07 | $11.26 | $8.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,199.54 |
211 | 2037/08 | $11.29 | $8.77 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,188.25 |
212 | 2037/09 | $11.32 | $8.74 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,176.93 |
213 | 2037/10 | $11.35 | $8.71 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,165.58 |
214 | 2037/11 | $11.38 | $8.68 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,154.20 |
215 | 2037/12 | $11.41 | $8.65 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,142.78 |
216 | 2038/01 | $11.44 | $8.62 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,131.34 |
217 | 2038/02 | $11.48 | $8.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,119.86 |
218 | 2038/03 | $11.51 | $8.55 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,108.36 |
219 | 2038/04 | $11.54 | $8.52 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,096.82 |
220 | 2038/05 | $11.57 | $8.49 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,085.25 |
221 | 2038/06 | $11.60 | $8.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,073.64 |
222 | 2038/07 | $11.63 | $8.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,062.01 |
223 | 2038/08 | $11.67 | $8.40 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,050.34 |
224 | 2038/09 | $11.70 | $8.36 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,038.65 |
225 | 2038/10 | $11.73 | $8.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,026.92 |
226 | 2038/11 | $11.76 | $8.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,015.16 |
227 | 2038/12 | $11.79 | $8.27 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $3,003.36 |
228 | 2039/01 | $11.83 | $8.23 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,991.53 |
229 | 2039/02 | $11.86 | $8.20 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,979.68 |
230 | 2039/03 | $11.89 | $8.17 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,967.78 |
231 | 2039/04 | $11.92 | $8.14 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,955.86 |
232 | 2039/05 | $11.96 | $8.10 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,943.90 |
233 | 2039/06 | $11.99 | $8.07 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,931.91 |
234 | 2039/07 | $12.02 | $8.04 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,919.89 |
235 | 2039/08 | $12.06 | $8.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,907.84 |
236 | 2039/09 | $12.09 | $7.97 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,895.75 |
237 | 2039/10 | $12.12 | $7.94 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,883.63 |
238 | 2039/11 | $12.15 | $7.91 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,871.47 |
239 | 2039/12 | $12.19 | $7.87 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,859.28 |
240 | 2040/01 | $12.22 | $7.84 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,847.06 |
241 | 2040/02 | $12.26 | $7.81 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,834.81 |
242 | 2040/03 | $12.29 | $7.77 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,822.52 |
243 | 2040/04 | $12.32 | $7.74 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,810.19 |
244 | 2040/05 | $12.36 | $7.70 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,797.84 |
245 | 2040/06 | $12.39 | $7.67 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,785.45 |
246 | 2040/07 | $12.42 | $7.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,773.02 |
247 | 2040/08 | $12.46 | $7.60 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,760.57 |
248 | 2040/09 | $12.49 | $7.57 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,748.07 |
249 | 2040/10 | $12.53 | $7.53 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,735.55 |
250 | 2040/11 | $12.56 | $7.50 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,722.99 |
251 | 2040/12 | $12.60 | $7.47 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,710.39 |
252 | 2041/01 | $12.63 | $7.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,697.76 |
253 | 2041/02 | $12.66 | $7.40 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,685.10 |
254 | 2041/03 | $12.70 | $7.36 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,672.40 |
255 | 2041/04 | $12.73 | $7.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,659.66 |
256 | 2041/05 | $12.77 | $7.29 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,646.89 |
257 | 2041/06 | $12.80 | $7.26 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,634.09 |
258 | 2041/07 | $12.84 | $7.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,621.25 |
259 | 2041/08 | $12.87 | $7.19 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,608.38 |
260 | 2041/09 | $12.91 | $7.15 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,595.47 |
261 | 2041/10 | $12.94 | $7.12 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,582.52 |
262 | 2041/11 | $12.98 | $7.08 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,569.54 |
263 | 2041/12 | $13.02 | $7.04 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,556.53 |
264 | 2042/01 | $13.05 | $7.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,543.48 |
265 | 2042/02 | $13.09 | $6.97 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,530.39 |
266 | 2042/03 | $13.12 | $6.94 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,517.26 |
267 | 2042/04 | $13.16 | $6.90 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,504.11 |
268 | 2042/05 | $13.20 | $6.87 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,490.91 |
269 | 2042/06 | $13.23 | $6.83 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,477.68 |
270 | 2042/07 | $13.27 | $6.79 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,464.41 |
271 | 2042/08 | $13.30 | $6.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,451.11 |
272 | 2042/09 | $13.34 | $6.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,437.77 |
273 | 2042/10 | $13.38 | $6.68 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,424.39 |
274 | 2042/11 | $13.41 | $6.65 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,410.97 |
275 | 2042/12 | $13.45 | $6.61 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,397.52 |
276 | 2043/01 | $13.49 | $6.57 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,384.04 |
277 | 2043/02 | $13.52 | $6.54 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,370.51 |
278 | 2043/03 | $13.56 | $6.50 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,356.95 |
279 | 2043/04 | $13.60 | $6.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,343.35 |
280 | 2043/05 | $13.64 | $6.42 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,329.71 |
281 | 2043/06 | $13.67 | $6.39 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,316.04 |
282 | 2043/07 | $13.71 | $6.35 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,302.33 |
283 | 2043/08 | $13.75 | $6.31 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,288.58 |
284 | 2043/09 | $13.79 | $6.27 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,274.80 |
285 | 2043/10 | $13.82 | $6.24 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,260.97 |
286 | 2043/11 | $13.86 | $6.20 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,247.11 |
287 | 2043/12 | $13.90 | $6.16 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,233.21 |
288 | 2044/01 | $13.94 | $6.12 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,219.27 |
289 | 2044/02 | $13.98 | $6.08 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,205.30 |
290 | 2044/03 | $14.01 | $6.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,191.28 |
291 | 2044/04 | $14.05 | $6.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,177.23 |
292 | 2044/05 | $14.09 | $5.97 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,163.14 |
293 | 2044/06 | $14.13 | $5.93 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,149.01 |
294 | 2044/07 | $14.17 | $5.89 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,134.84 |
295 | 2044/08 | $14.21 | $5.85 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,120.63 |
296 | 2044/09 | $14.25 | $5.81 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,106.38 |
297 | 2044/10 | $14.29 | $5.77 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,092.10 |
298 | 2044/11 | $14.32 | $5.74 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,077.77 |
299 | 2044/12 | $14.36 | $5.70 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,063.41 |
300 | 2045/01 | $14.40 | $5.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,049.00 |
301 | 2045/02 | $14.44 | $5.62 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,034.56 |
302 | 2045/03 | $14.48 | $5.58 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,020.08 |
303 | 2045/04 | $14.52 | $5.54 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $2,005.56 |
304 | 2045/05 | $14.56 | $5.50 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,990.99 |
305 | 2045/06 | $14.60 | $5.46 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,976.39 |
306 | 2045/07 | $14.64 | $5.42 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,961.75 |
307 | 2045/08 | $14.68 | $5.38 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,947.07 |
308 | 2045/09 | $14.72 | $5.34 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,932.34 |
309 | 2045/10 | $14.76 | $5.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,917.58 |
310 | 2045/11 | $14.80 | $5.26 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,902.78 |
311 | 2045/12 | $14.84 | $5.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,887.93 |
312 | 2046/01 | $14.88 | $5.18 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,873.05 |
313 | 2046/02 | $14.93 | $5.14 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,858.12 |
314 | 2046/03 | $14.97 | $5.09 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,843.16 |
315 | 2046/04 | $15.01 | $5.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,828.15 |
316 | 2046/05 | $15.05 | $5.01 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,813.10 |
317 | 2046/06 | $15.09 | $4.97 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,798.01 |
318 | 2046/07 | $15.13 | $4.93 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,782.88 |
319 | 2046/08 | $15.17 | $4.89 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,767.71 |
320 | 2046/09 | $15.21 | $4.85 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,752.49 |
321 | 2046/10 | $15.26 | $4.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,737.24 |
322 | 2046/11 | $15.30 | $4.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,721.94 |
323 | 2046/12 | $15.34 | $4.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,706.60 |
324 | 2047/01 | $15.38 | $4.68 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,691.22 |
325 | 2047/02 | $15.42 | $4.64 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,675.79 |
326 | 2047/03 | $15.47 | $4.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,660.33 |
327 | 2047/04 | $15.51 | $4.55 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,644.82 |
328 | 2047/05 | $15.55 | $4.51 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,629.27 |
329 | 2047/06 | $15.59 | $4.47 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,613.67 |
330 | 2047/07 | $15.64 | $4.42 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,598.04 |
331 | 2047/08 | $15.68 | $4.38 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,582.36 |
332 | 2047/09 | $15.72 | $4.34 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,566.63 |
333 | 2047/10 | $15.77 | $4.30 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,550.87 |
334 | 2047/11 | $15.81 | $4.25 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,535.06 |
335 | 2047/12 | $15.85 | $4.21 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,519.21 |
336 | 2048/01 | $15.90 | $4.17 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,503.31 |
337 | 2048/02 | $15.94 | $4.12 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,487.37 |
338 | 2048/03 | $15.98 | $4.08 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,471.39 |
339 | 2048/04 | $16.03 | $4.03 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,455.36 |
340 | 2048/05 | $16.07 | $3.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,439.29 |
341 | 2048/06 | $16.11 | $3.95 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,423.18 |
342 | 2048/07 | $16.16 | $3.90 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,407.02 |
343 | 2048/08 | $16.20 | $3.86 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,390.82 |
344 | 2048/09 | $16.25 | $3.81 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,374.57 |
345 | 2048/10 | $16.29 | $3.77 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,358.28 |
346 | 2048/11 | $16.34 | $3.72 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,341.94 |
347 | 2048/12 | $16.38 | $3.68 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,325.56 |
348 | 2049/01 | $16.43 | $3.63 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,309.13 |
349 | 2049/02 | $16.47 | $3.59 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,292.66 |
350 | 2049/03 | $16.52 | $3.54 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,276.14 |
351 | 2049/04 | $16.56 | $3.50 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,259.58 |
352 | 2049/05 | $16.61 | $3.45 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,242.97 |
353 | 2049/06 | $16.65 | $3.41 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,226.32 |
354 | 2049/07 | $16.70 | $3.36 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,209.62 |
355 | 2049/08 | $16.74 | $3.32 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,192.88 |
356 | 2049/09 | $16.79 | $3.27 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,176.09 |
357 | 2049/10 | $16.84 | $3.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,159.25 |
358 | 2049/11 | $16.88 | $3.18 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,142.37 |
359 | 2049/12 | $16.93 | $3.13 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,125.44 |
360 | 2050/01 | $16.98 | $3.09 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,108.46 |
361 | 2050/02 | $17.02 | $3.04 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,091.44 |
362 | 2050/03 | $17.07 | $2.99 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,074.37 |
363 | 2050/04 | $17.12 | $2.95 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,057.26 |
364 | 2050/05 | $17.16 | $2.90 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,040.10 |
365 | 2050/06 | $17.21 | $2.85 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,022.89 |
366 | 2050/07 | $17.26 | $2.80 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $1,005.63 |
367 | 2050/08 | $17.30 | $2.76 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $988.33 |
368 | 2050/09 | $17.35 | $2.71 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $970.98 |
369 | 2050/10 | $17.40 | $2.66 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $953.58 |
370 | 2050/11 | $17.45 | $2.61 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $936.13 |
371 | 2050/12 | $17.49 | $2.57 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $918.64 |
372 | 2051/01 | $17.54 | $2.52 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $901.09 |
373 | 2051/02 | $17.59 | $2.47 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $883.50 |
374 | 2051/03 | $17.64 | $2.42 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $865.86 |
375 | 2051/04 | $17.69 | $2.37 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $848.18 |
376 | 2051/05 | $17.74 | $2.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $830.44 |
377 | 2051/06 | $17.78 | $2.28 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $812.66 |
378 | 2051/07 | $17.83 | $2.23 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $794.83 |
379 | 2051/08 | $17.88 | $2.18 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $776.94 |
380 | 2051/09 | $17.93 | $2.13 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $759.01 |
381 | 2051/10 | $17.98 | $2.08 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $741.03 |
382 | 2051/11 | $18.03 | $2.03 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $723.00 |
383 | 2051/12 | $18.08 | $1.98 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $704.93 |
384 | 2052/01 | $18.13 | $1.93 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $686.80 |
385 | 2052/02 | $18.18 | $1.88 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $668.62 |
386 | 2052/03 | $18.23 | $1.83 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $650.39 |
387 | 2052/04 | $18.28 | $1.78 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $632.11 |
388 | 2052/05 | $18.33 | $1.73 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $613.79 |
389 | 2052/06 | $18.38 | $1.68 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $595.41 |
390 | 2052/07 | $18.43 | $1.63 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $576.98 |
391 | 2052/08 | $18.48 | $1.58 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $558.50 |
392 | 2052/09 | $18.53 | $1.53 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $539.97 |
393 | 2052/10 | $18.58 | $1.48 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $521.39 |
394 | 2052/11 | $18.63 | $1.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $502.76 |
395 | 2052/12 | $18.68 | $1.38 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $484.08 |
396 | 2053/01 | $18.73 | $1.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $465.34 |
397 | 2053/02 | $18.78 | $1.28 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $446.56 |
398 | 2053/03 | $18.84 | $1.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $427.72 |
399 | 2053/04 | $18.89 | $1.17 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $408.83 |
400 | 2053/05 | $18.94 | $1.12 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $389.89 |
401 | 2053/06 | $18.99 | $1.07 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $370.90 |
402 | 2053/07 | $19.04 | $1.02 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $351.86 |
403 | 2053/08 | $19.10 | $0.96 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $332.76 |
404 | 2053/09 | $19.15 | $0.91 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $313.61 |
405 | 2053/10 | $19.20 | $0.86 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $294.41 |
406 | 2053/11 | $19.25 | $0.81 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $275.16 |
407 | 2053/12 | $19.31 | $0.75 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $255.85 |
408 | 2054/01 | $19.36 | $0.70 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $236.49 |
409 | 2054/02 | $19.41 | $0.65 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $217.08 |
410 | 2054/03 | $19.47 | $0.60 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $197.62 |
411 | 2054/04 | $19.52 | $0.54 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $178.10 |
412 | 2054/05 | $19.57 | $0.49 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $158.52 |
413 | 2054/06 | $19.63 | $0.43 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $138.90 |
414 | 2054/07 | $19.68 | $0.38 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $119.22 |
415 | 2054/08 | $19.73 | $0.33 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $99.48 |
416 | 2054/09 | $19.79 | $0.27 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $79.70 |
417 | 2054/10 | $19.84 | $0.22 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $59.85 |
418 | 2054/11 | $19.90 | $0.16 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $39.96 |
419 | 2054/12 | $19.95 | $0.11 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $20.01 |
420 | 2055/01 | $20.01 | $0.05 | $0.00 | $2,104,166.67 | $125.00 | $2,104,311.73 | $0.00 |
Totals | $5,000.00 | $3,425.54 | $0.00 | $883,750,000.00 | $52,500.00 | $883,810,925.54 |
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.