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.
Amortization Summary
Based on your input, to maintain a 30-year mortgage of $2,000.00 at 4% interest rate for a $52,000.00 home, you need to have a monthly payment of $130,209.55. You will make a total of 360 payments and you will pay off your mortgage on 2046/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $240.57 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 | $7.71 | 4% | 600 months | $54,628.48 | $2,628.48 |
| 50 years | Bi-Weekly | $3.86 | 4% | 512 months | $54,168.87 | $2,168.87 |
| 45 years | Monthly | $7.99 | 4% | 540 months | $54,315.48 | $2,315.48 |
| 45 years | Bi-Weekly | $4.00 | 4% | 461 months | $53,913.97 | $1,913.97 |
| 40 years | Monthly | $8.36 | 4% | 480 months | $54,012.21 | $2,012.21 |
| 40 years | Bi-Weekly | $4.18 | 4% | 409 months | $53,666.76 | $1,666.76 |
| 35 years | Monthly | $8.86 | 4% | 420 months | $53,719.31 | $1,719.31 |
| 35 years | Bi-Weekly | $4.43 | 4% | 358 months | $53,427.59 | $1,427.59 |
| 30 years | Monthly | $9.55 | 4% | 360 months | $53,437.39 | $1,437.39 |
| 30 years | Bi-Weekly | $4.78 | 4% | 307 months | $53,196.82 | $1,196.82 |
| 25 years | Monthly | $10.56 | 4% | 300 months | $53,167.02 | $1,167.02 |
| 25 years | Bi-Weekly | $5.28 | 4% | 256 months | $52,974.77 | $974.77 |
| 20 years | Monthly | $12.12 | 4% | 240 months | $52,908.71 | $908.71 |
| 20 years | Bi-Weekly | $6.06 | 4% | 205 months | $52,761.71 | $761.71 |
| 15 years | Monthly | $14.79 | 4% | 180 months | $52,662.88 | $662.88 |
| 15 years | Bi-Weekly | $7.40 | 4% | 154 months | $52,557.88 | $557.88 |
| 10 years | Monthly | $20.25 | 4% | 120 months | $52,429.88 | $429.88 |
| 10 years | Bi-Weekly | $10.13 | 4% | 103 months | $52,363.45 | $363.45 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/03 | $2.88 | $6.67 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,997.12 |
| 2 | 2016/04 | $2.89 | $6.66 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,994.23 |
| 3 | 2016/05 | $2.90 | $6.65 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,991.33 |
| 4 | 2016/06 | $2.91 | $6.64 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,988.42 |
| 5 | 2016/07 | $2.92 | $6.63 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,985.50 |
| 6 | 2016/08 | $2.93 | $6.62 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,982.57 |
| 7 | 2016/09 | $2.94 | $6.61 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,979.63 |
| 8 | 2016/10 | $2.95 | $6.60 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,976.68 |
| 9 | 2016/11 | $2.96 | $6.59 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,973.72 |
| 10 | 2016/12 | $2.97 | $6.58 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,970.75 |
| 11 | 2017/01 | $2.98 | $6.57 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,967.77 |
| 12 | 2017/02 | $2.99 | $6.56 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,964.78 |
| 13 | 2017/03 | $3.00 | $6.55 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,961.78 |
| 14 | 2017/04 | $3.01 | $6.54 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,958.77 |
| 15 | 2017/05 | $3.02 | $6.53 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,955.75 |
| 16 | 2017/06 | $3.03 | $6.52 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,952.72 |
| 17 | 2017/07 | $3.04 | $6.51 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,949.68 |
| 18 | 2017/08 | $3.05 | $6.50 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,946.63 |
| 19 | 2017/09 | $3.06 | $6.49 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,943.57 |
| 20 | 2017/10 | $3.07 | $6.48 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,940.51 |
| 21 | 2017/11 | $3.08 | $6.47 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,937.43 |
| 22 | 2017/12 | $3.09 | $6.46 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,934.33 |
| 23 | 2018/01 | $3.10 | $6.45 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,931.23 |
| 24 | 2018/02 | $3.11 | $6.44 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,928.12 |
| 25 | 2018/03 | $3.12 | $6.43 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,925.00 |
| 26 | 2018/04 | $3.13 | $6.42 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,921.87 |
| 27 | 2018/05 | $3.14 | $6.41 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,918.73 |
| 28 | 2018/06 | $3.15 | $6.40 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,915.58 |
| 29 | 2018/07 | $3.16 | $6.39 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,912.41 |
| 30 | 2018/08 | $3.17 | $6.37 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,909.24 |
| 31 | 2018/09 | $3.18 | $6.36 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,906.06 |
| 32 | 2018/10 | $3.19 | $6.35 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,902.86 |
| 33 | 2018/11 | $3.21 | $6.34 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,899.66 |
| 34 | 2018/12 | $3.22 | $6.33 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,896.44 |
| 35 | 2019/01 | $3.23 | $6.32 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,893.21 |
| 36 | 2019/02 | $3.24 | $6.31 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,889.97 |
| 37 | 2019/03 | $3.25 | $6.30 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,886.73 |
| 38 | 2019/04 | $3.26 | $6.29 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,883.47 |
| 39 | 2019/05 | $3.27 | $6.28 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,880.20 |
| 40 | 2019/06 | $3.28 | $6.27 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,876.92 |
| 41 | 2019/07 | $3.29 | $6.26 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,873.62 |
| 42 | 2019/08 | $3.30 | $6.25 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,870.32 |
| 43 | 2019/09 | $3.31 | $6.23 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,867.01 |
| 44 | 2019/10 | $3.32 | $6.22 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,863.68 |
| 45 | 2019/11 | $3.34 | $6.21 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,860.35 |
| 46 | 2019/12 | $3.35 | $6.20 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,857.00 |
| 47 | 2020/01 | $3.36 | $6.19 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,853.64 |
| 48 | 2020/02 | $3.37 | $6.18 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,850.27 |
| 49 | 2020/03 | $3.38 | $6.17 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,846.89 |
| 50 | 2020/04 | $3.39 | $6.16 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,843.50 |
| 51 | 2020/05 | $3.40 | $6.14 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,840.10 |
| 52 | 2020/06 | $3.41 | $6.13 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,836.68 |
| 53 | 2020/07 | $3.43 | $6.12 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,833.25 |
| 54 | 2020/08 | $3.44 | $6.11 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,829.82 |
| 55 | 2020/09 | $3.45 | $6.10 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,826.37 |
| 56 | 2020/10 | $3.46 | $6.09 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,822.91 |
| 57 | 2020/11 | $3.47 | $6.08 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,819.44 |
| 58 | 2020/12 | $3.48 | $6.06 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,815.95 |
| 59 | 2021/01 | $3.50 | $6.05 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,812.46 |
| 60 | 2021/02 | $3.51 | $6.04 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,808.95 |
| 61 | 2021/03 | $3.52 | $6.03 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,805.43 |
| 62 | 2021/04 | $3.53 | $6.02 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,801.90 |
| 63 | 2021/05 | $3.54 | $6.01 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,798.36 |
| 64 | 2021/06 | $3.55 | $5.99 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,794.81 |
| 65 | 2021/07 | $3.57 | $5.98 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,791.24 |
| 66 | 2021/08 | $3.58 | $5.97 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,787.66 |
| 67 | 2021/09 | $3.59 | $5.96 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,784.07 |
| 68 | 2021/10 | $3.60 | $5.95 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,780.47 |
| 69 | 2021/11 | $3.61 | $5.93 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,776.86 |
| 70 | 2021/12 | $3.63 | $5.92 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,773.23 |
| 71 | 2022/01 | $3.64 | $5.91 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,769.60 |
| 72 | 2022/02 | $3.65 | $5.90 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,765.95 |
| 73 | 2022/03 | $3.66 | $5.89 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,762.28 |
| 74 | 2022/04 | $3.67 | $5.87 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,758.61 |
| 75 | 2022/05 | $3.69 | $5.86 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,754.92 |
| 76 | 2022/06 | $3.70 | $5.85 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,751.23 |
| 77 | 2022/07 | $3.71 | $5.84 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,747.51 |
| 78 | 2022/08 | $3.72 | $5.83 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,743.79 |
| 79 | 2022/09 | $3.74 | $5.81 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,740.06 |
| 80 | 2022/10 | $3.75 | $5.80 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,736.31 |
| 81 | 2022/11 | $3.76 | $5.79 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,732.55 |
| 82 | 2022/12 | $3.77 | $5.78 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,728.77 |
| 83 | 2023/01 | $3.79 | $5.76 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,724.99 |
| 84 | 2023/02 | $3.80 | $5.75 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,721.19 |
| 85 | 2023/03 | $3.81 | $5.74 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,717.38 |
| 86 | 2023/04 | $3.82 | $5.72 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,713.55 |
| 87 | 2023/05 | $3.84 | $5.71 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,709.72 |
| 88 | 2023/06 | $3.85 | $5.70 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,705.87 |
| 89 | 2023/07 | $3.86 | $5.69 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,702.01 |
| 90 | 2023/08 | $3.87 | $5.67 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,698.13 |
| 91 | 2023/09 | $3.89 | $5.66 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,694.24 |
| 92 | 2023/10 | $3.90 | $5.65 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,690.34 |
| 93 | 2023/11 | $3.91 | $5.63 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,686.43 |
| 94 | 2023/12 | $3.93 | $5.62 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,682.50 |
| 95 | 2024/01 | $3.94 | $5.61 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,678.56 |
| 96 | 2024/02 | $3.95 | $5.60 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,674.61 |
| 97 | 2024/03 | $3.97 | $5.58 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,670.64 |
| 98 | 2024/04 | $3.98 | $5.57 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,666.66 |
| 99 | 2024/05 | $3.99 | $5.56 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,662.67 |
| 100 | 2024/06 | $4.01 | $5.54 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,658.66 |
| 101 | 2024/07 | $4.02 | $5.53 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,654.65 |
| 102 | 2024/08 | $4.03 | $5.52 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,650.61 |
| 103 | 2024/09 | $4.05 | $5.50 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,646.57 |
| 104 | 2024/10 | $4.06 | $5.49 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,642.51 |
| 105 | 2024/11 | $4.07 | $5.48 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,638.43 |
| 106 | 2024/12 | $4.09 | $5.46 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,634.35 |
| 107 | 2025/01 | $4.10 | $5.45 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,630.25 |
| 108 | 2025/02 | $4.11 | $5.43 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,626.13 |
| 109 | 2025/03 | $4.13 | $5.42 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,622.00 |
| 110 | 2025/04 | $4.14 | $5.41 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,617.86 |
| 111 | 2025/05 | $4.16 | $5.39 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,613.71 |
| 112 | 2025/06 | $4.17 | $5.38 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,609.54 |
| 113 | 2025/07 | $4.18 | $5.37 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,605.35 |
| 114 | 2025/08 | $4.20 | $5.35 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,601.16 |
| 115 | 2025/09 | $4.21 | $5.34 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,596.95 |
| 116 | 2025/10 | $4.23 | $5.32 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,592.72 |
| 117 | 2025/11 | $4.24 | $5.31 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,588.48 |
| 118 | 2025/12 | $4.25 | $5.29 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,584.23 |
| 119 | 2026/01 | $4.27 | $5.28 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,579.96 |
| 120 | 2026/02 | $4.28 | $5.27 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,575.68 |
| 121 | 2026/03 | $4.30 | $5.25 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,571.38 |
| 122 | 2026/04 | $4.31 | $5.24 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,567.07 |
| 123 | 2026/05 | $4.32 | $5.22 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,562.75 |
| 124 | 2026/06 | $4.34 | $5.21 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,558.41 |
| 125 | 2026/07 | $4.35 | $5.19 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,554.06 |
| 126 | 2026/08 | $4.37 | $5.18 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,549.69 |
| 127 | 2026/09 | $4.38 | $5.17 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,545.30 |
| 128 | 2026/10 | $4.40 | $5.15 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,540.91 |
| 129 | 2026/11 | $4.41 | $5.14 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,536.50 |
| 130 | 2026/12 | $4.43 | $5.12 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,532.07 |
| 131 | 2027/01 | $4.44 | $5.11 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,527.63 |
| 132 | 2027/02 | $4.46 | $5.09 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,523.17 |
| 133 | 2027/03 | $4.47 | $5.08 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,518.70 |
| 134 | 2027/04 | $4.49 | $5.06 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,514.21 |
| 135 | 2027/05 | $4.50 | $5.05 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,509.71 |
| 136 | 2027/06 | $4.52 | $5.03 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,505.20 |
| 137 | 2027/07 | $4.53 | $5.02 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,500.67 |
| 138 | 2027/08 | $4.55 | $5.00 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,496.12 |
| 139 | 2027/09 | $4.56 | $4.99 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,491.56 |
| 140 | 2027/10 | $4.58 | $4.97 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,486.98 |
| 141 | 2027/11 | $4.59 | $4.96 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,482.39 |
| 142 | 2027/12 | $4.61 | $4.94 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,477.78 |
| 143 | 2028/01 | $4.62 | $4.93 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,473.16 |
| 144 | 2028/02 | $4.64 | $4.91 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,468.52 |
| 145 | 2028/03 | $4.65 | $4.90 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,463.87 |
| 146 | 2028/04 | $4.67 | $4.88 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,459.20 |
| 147 | 2028/05 | $4.68 | $4.86 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,454.52 |
| 148 | 2028/06 | $4.70 | $4.85 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,449.82 |
| 149 | 2028/07 | $4.72 | $4.83 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,445.10 |
| 150 | 2028/08 | $4.73 | $4.82 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,440.37 |
| 151 | 2028/09 | $4.75 | $4.80 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,435.62 |
| 152 | 2028/10 | $4.76 | $4.79 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,430.86 |
| 153 | 2028/11 | $4.78 | $4.77 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,426.08 |
| 154 | 2028/12 | $4.79 | $4.75 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,421.29 |
| 155 | 2029/01 | $4.81 | $4.74 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,416.48 |
| 156 | 2029/02 | $4.83 | $4.72 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,411.65 |
| 157 | 2029/03 | $4.84 | $4.71 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,406.81 |
| 158 | 2029/04 | $4.86 | $4.69 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,401.95 |
| 159 | 2029/05 | $4.88 | $4.67 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,397.07 |
| 160 | 2029/06 | $4.89 | $4.66 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,392.18 |
| 161 | 2029/07 | $4.91 | $4.64 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,387.27 |
| 162 | 2029/08 | $4.92 | $4.62 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,382.35 |
| 163 | 2029/09 | $4.94 | $4.61 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,377.41 |
| 164 | 2029/10 | $4.96 | $4.59 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,372.45 |
| 165 | 2029/11 | $4.97 | $4.57 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,367.48 |
| 166 | 2029/12 | $4.99 | $4.56 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,362.49 |
| 167 | 2030/01 | $5.01 | $4.54 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,357.48 |
| 168 | 2030/02 | $5.02 | $4.52 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,352.46 |
| 169 | 2030/03 | $5.04 | $4.51 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,347.42 |
| 170 | 2030/04 | $5.06 | $4.49 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,342.36 |
| 171 | 2030/05 | $5.07 | $4.47 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,337.29 |
| 172 | 2030/06 | $5.09 | $4.46 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,332.20 |
| 173 | 2030/07 | $5.11 | $4.44 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,327.09 |
| 174 | 2030/08 | $5.12 | $4.42 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,321.96 |
| 175 | 2030/09 | $5.14 | $4.41 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,316.82 |
| 176 | 2030/10 | $5.16 | $4.39 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,311.66 |
| 177 | 2030/11 | $5.18 | $4.37 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,306.49 |
| 178 | 2030/12 | $5.19 | $4.35 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,301.29 |
| 179 | 2031/01 | $5.21 | $4.34 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,296.08 |
| 180 | 2031/02 | $5.23 | $4.32 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,290.86 |
| 181 | 2031/03 | $5.25 | $4.30 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,285.61 |
| 182 | 2031/04 | $5.26 | $4.29 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,280.35 |
| 183 | 2031/05 | $5.28 | $4.27 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,275.07 |
| 184 | 2031/06 | $5.30 | $4.25 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,269.77 |
| 185 | 2031/07 | $5.32 | $4.23 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,264.45 |
| 186 | 2031/08 | $5.33 | $4.21 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,259.12 |
| 187 | 2031/09 | $5.35 | $4.20 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,253.77 |
| 188 | 2031/10 | $5.37 | $4.18 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,248.40 |
| 189 | 2031/11 | $5.39 | $4.16 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,243.01 |
| 190 | 2031/12 | $5.40 | $4.14 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,237.61 |
| 191 | 2032/01 | $5.42 | $4.13 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,232.18 |
| 192 | 2032/02 | $5.44 | $4.11 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,226.74 |
| 193 | 2032/03 | $5.46 | $4.09 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,221.28 |
| 194 | 2032/04 | $5.48 | $4.07 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,215.81 |
| 195 | 2032/05 | $5.50 | $4.05 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,210.31 |
| 196 | 2032/06 | $5.51 | $4.03 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,204.80 |
| 197 | 2032/07 | $5.53 | $4.02 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,199.27 |
| 198 | 2032/08 | $5.55 | $4.00 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,193.71 |
| 199 | 2032/09 | $5.57 | $3.98 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,188.15 |
| 200 | 2032/10 | $5.59 | $3.96 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,182.56 |
| 201 | 2032/11 | $5.61 | $3.94 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,176.95 |
| 202 | 2032/12 | $5.63 | $3.92 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,171.33 |
| 203 | 2033/01 | $5.64 | $3.90 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,165.68 |
| 204 | 2033/02 | $5.66 | $3.89 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,160.02 |
| 205 | 2033/03 | $5.68 | $3.87 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,154.34 |
| 206 | 2033/04 | $5.70 | $3.85 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,148.64 |
| 207 | 2033/05 | $5.72 | $3.83 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,142.92 |
| 208 | 2033/06 | $5.74 | $3.81 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,137.18 |
| 209 | 2033/07 | $5.76 | $3.79 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,131.42 |
| 210 | 2033/08 | $5.78 | $3.77 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,125.64 |
| 211 | 2033/09 | $5.80 | $3.75 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,119.85 |
| 212 | 2033/10 | $5.82 | $3.73 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,114.03 |
| 213 | 2033/11 | $5.83 | $3.71 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,108.20 |
| 214 | 2033/12 | $5.85 | $3.69 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,102.34 |
| 215 | 2034/01 | $5.87 | $3.67 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,096.47 |
| 216 | 2034/02 | $5.89 | $3.65 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,090.58 |
| 217 | 2034/03 | $5.91 | $3.64 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,084.66 |
| 218 | 2034/04 | $5.93 | $3.62 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,078.73 |
| 219 | 2034/05 | $5.95 | $3.60 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,072.78 |
| 220 | 2034/06 | $5.97 | $3.58 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,066.81 |
| 221 | 2034/07 | $5.99 | $3.56 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,060.81 |
| 222 | 2034/08 | $6.01 | $3.54 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,054.80 |
| 223 | 2034/09 | $6.03 | $3.52 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,048.77 |
| 224 | 2034/10 | $6.05 | $3.50 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,042.72 |
| 225 | 2034/11 | $6.07 | $3.48 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,036.64 |
| 226 | 2034/12 | $6.09 | $3.46 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,030.55 |
| 227 | 2035/01 | $6.11 | $3.44 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,024.44 |
| 228 | 2035/02 | $6.13 | $3.41 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,018.30 |
| 229 | 2035/03 | $6.15 | $3.39 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,012.15 |
| 230 | 2035/04 | $6.17 | $3.37 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $1,005.98 |
| 231 | 2035/05 | $6.20 | $3.35 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $999.78 |
| 232 | 2035/06 | $6.22 | $3.33 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $993.57 |
| 233 | 2035/07 | $6.24 | $3.31 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $987.33 |
| 234 | 2035/08 | $6.26 | $3.29 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $981.07 |
| 235 | 2035/09 | $6.28 | $3.27 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $974.79 |
| 236 | 2035/10 | $6.30 | $3.25 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $968.49 |
| 237 | 2035/11 | $6.32 | $3.23 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $962.17 |
| 238 | 2035/12 | $6.34 | $3.21 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $955.83 |
| 239 | 2036/01 | $6.36 | $3.19 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $949.47 |
| 240 | 2036/02 | $6.38 | $3.16 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $943.09 |
| 241 | 2036/03 | $6.40 | $3.14 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $936.68 |
| 242 | 2036/04 | $6.43 | $3.12 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $930.26 |
| 243 | 2036/05 | $6.45 | $3.10 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $923.81 |
| 244 | 2036/06 | $6.47 | $3.08 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $917.34 |
| 245 | 2036/07 | $6.49 | $3.06 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $910.85 |
| 246 | 2036/08 | $6.51 | $3.04 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $904.34 |
| 247 | 2036/09 | $6.53 | $3.01 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $897.80 |
| 248 | 2036/10 | $6.56 | $2.99 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $891.25 |
| 249 | 2036/11 | $6.58 | $2.97 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $884.67 |
| 250 | 2036/12 | $6.60 | $2.95 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $878.07 |
| 251 | 2037/01 | $6.62 | $2.93 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $871.45 |
| 252 | 2037/02 | $6.64 | $2.90 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $864.81 |
| 253 | 2037/03 | $6.67 | $2.88 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $858.14 |
| 254 | 2037/04 | $6.69 | $2.86 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $851.45 |
| 255 | 2037/05 | $6.71 | $2.84 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $844.74 |
| 256 | 2037/06 | $6.73 | $2.82 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $838.01 |
| 257 | 2037/07 | $6.75 | $2.79 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $831.26 |
| 258 | 2037/08 | $6.78 | $2.77 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $824.48 |
| 259 | 2037/09 | $6.80 | $2.75 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $817.68 |
| 260 | 2037/10 | $6.82 | $2.73 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $810.86 |
| 261 | 2037/11 | $6.85 | $2.70 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $804.01 |
| 262 | 2037/12 | $6.87 | $2.68 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $797.14 |
| 263 | 2038/01 | $6.89 | $2.66 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $790.25 |
| 264 | 2038/02 | $6.91 | $2.63 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $783.34 |
| 265 | 2038/03 | $6.94 | $2.61 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $776.40 |
| 266 | 2038/04 | $6.96 | $2.59 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $769.44 |
| 267 | 2038/05 | $6.98 | $2.56 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $762.46 |
| 268 | 2038/06 | $7.01 | $2.54 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $755.45 |
| 269 | 2038/07 | $7.03 | $2.52 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $748.42 |
| 270 | 2038/08 | $7.05 | $2.49 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $741.37 |
| 271 | 2038/09 | $7.08 | $2.47 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $734.29 |
| 272 | 2038/10 | $7.10 | $2.45 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $727.19 |
| 273 | 2038/11 | $7.12 | $2.42 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $720.06 |
| 274 | 2038/12 | $7.15 | $2.40 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $712.91 |
| 275 | 2039/01 | $7.17 | $2.38 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $705.74 |
| 276 | 2039/02 | $7.20 | $2.35 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $698.55 |
| 277 | 2039/03 | $7.22 | $2.33 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $691.33 |
| 278 | 2039/04 | $7.24 | $2.30 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $684.08 |
| 279 | 2039/05 | $7.27 | $2.28 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $676.82 |
| 280 | 2039/06 | $7.29 | $2.26 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $669.52 |
| 281 | 2039/07 | $7.32 | $2.23 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $662.21 |
| 282 | 2039/08 | $7.34 | $2.21 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $654.87 |
| 283 | 2039/09 | $7.37 | $2.18 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $647.50 |
| 284 | 2039/10 | $7.39 | $2.16 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $640.11 |
| 285 | 2039/11 | $7.41 | $2.13 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $632.70 |
| 286 | 2039/12 | $7.44 | $2.11 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $625.26 |
| 287 | 2040/01 | $7.46 | $2.08 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $617.79 |
| 288 | 2040/02 | $7.49 | $2.06 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $610.30 |
| 289 | 2040/03 | $7.51 | $2.03 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $602.79 |
| 290 | 2040/04 | $7.54 | $2.01 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $595.25 |
| 291 | 2040/05 | $7.56 | $1.98 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $587.69 |
| 292 | 2040/06 | $7.59 | $1.96 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $580.10 |
| 293 | 2040/07 | $7.61 | $1.93 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $572.48 |
| 294 | 2040/08 | $7.64 | $1.91 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $564.84 |
| 295 | 2040/09 | $7.67 | $1.88 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $557.18 |
| 296 | 2040/10 | $7.69 | $1.86 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $549.49 |
| 297 | 2040/11 | $7.72 | $1.83 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $541.77 |
| 298 | 2040/12 | $7.74 | $1.81 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $534.03 |
| 299 | 2041/01 | $7.77 | $1.78 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $526.26 |
| 300 | 2041/02 | $7.79 | $1.75 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $518.46 |
| 301 | 2041/03 | $7.82 | $1.73 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $510.64 |
| 302 | 2041/04 | $7.85 | $1.70 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $502.80 |
| 303 | 2041/05 | $7.87 | $1.68 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $494.93 |
| 304 | 2041/06 | $7.90 | $1.65 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $487.03 |
| 305 | 2041/07 | $7.92 | $1.62 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $479.10 |
| 306 | 2041/08 | $7.95 | $1.60 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $471.15 |
| 307 | 2041/09 | $7.98 | $1.57 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $463.17 |
| 308 | 2041/10 | $8.00 | $1.54 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $455.17 |
| 309 | 2041/11 | $8.03 | $1.52 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $447.14 |
| 310 | 2041/12 | $8.06 | $1.49 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $439.08 |
| 311 | 2042/01 | $8.08 | $1.46 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $430.99 |
| 312 | 2042/02 | $8.11 | $1.44 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $422.88 |
| 313 | 2042/03 | $8.14 | $1.41 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $414.74 |
| 314 | 2042/04 | $8.17 | $1.38 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $406.58 |
| 315 | 2042/05 | $8.19 | $1.36 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $398.39 |
| 316 | 2042/06 | $8.22 | $1.33 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $390.17 |
| 317 | 2042/07 | $8.25 | $1.30 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $381.92 |
| 318 | 2042/08 | $8.28 | $1.27 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $373.64 |
| 319 | 2042/09 | $8.30 | $1.25 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $365.34 |
| 320 | 2042/10 | $8.33 | $1.22 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $357.01 |
| 321 | 2042/11 | $8.36 | $1.19 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $348.65 |
| 322 | 2042/12 | $8.39 | $1.16 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $340.26 |
| 323 | 2043/01 | $8.41 | $1.13 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $331.85 |
| 324 | 2043/02 | $8.44 | $1.11 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $323.41 |
| 325 | 2043/03 | $8.47 | $1.08 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $314.94 |
| 326 | 2043/04 | $8.50 | $1.05 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $306.44 |
| 327 | 2043/05 | $8.53 | $1.02 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $297.91 |
| 328 | 2043/06 | $8.56 | $0.99 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $289.36 |
| 329 | 2043/07 | $8.58 | $0.96 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $280.77 |
| 330 | 2043/08 | $8.61 | $0.94 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $272.16 |
| 331 | 2043/09 | $8.64 | $0.91 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $263.52 |
| 332 | 2043/10 | $8.67 | $0.88 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $254.85 |
| 333 | 2043/11 | $8.70 | $0.85 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $246.15 |
| 334 | 2043/12 | $8.73 | $0.82 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $237.42 |
| 335 | 2044/01 | $8.76 | $0.79 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $228.67 |
| 336 | 2044/02 | $8.79 | $0.76 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $219.88 |
| 337 | 2044/03 | $8.82 | $0.73 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $211.07 |
| 338 | 2044/04 | $8.84 | $0.70 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $202.22 |
| 339 | 2044/05 | $8.87 | $0.67 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $193.35 |
| 340 | 2044/06 | $8.90 | $0.64 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $184.44 |
| 341 | 2044/07 | $8.93 | $0.61 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $175.51 |
| 342 | 2044/08 | $8.96 | $0.59 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $166.55 |
| 343 | 2044/09 | $8.99 | $0.56 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $157.55 |
| 344 | 2044/10 | $9.02 | $0.53 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $148.53 |
| 345 | 2044/11 | $9.05 | $0.50 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $139.48 |
| 346 | 2044/12 | $9.08 | $0.46 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $130.39 |
| 347 | 2045/01 | $9.11 | $0.43 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $121.28 |
| 348 | 2045/02 | $9.14 | $0.40 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $112.14 |
| 349 | 2045/03 | $9.17 | $0.37 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $102.96 |
| 350 | 2045/04 | $9.21 | $0.34 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $93.76 |
| 351 | 2045/05 | $9.24 | $0.31 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $84.52 |
| 352 | 2045/06 | $9.27 | $0.28 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $75.25 |
| 353 | 2045/07 | $9.30 | $0.25 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $65.96 |
| 354 | 2045/08 | $9.33 | $0.22 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $56.63 |
| 355 | 2045/09 | $9.36 | $0.19 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $47.27 |
| 356 | 2045/10 | $9.39 | $0.16 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $37.88 |
| 357 | 2045/11 | $9.42 | $0.13 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $28.46 |
| 358 | 2045/12 | $9.45 | $0.09 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $19.00 |
| 359 | 2046/01 | $9.48 | $0.06 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $9.52 |
| 360 | 2046/02 | $9.52 | $0.03 | $0.00 | $130,000.00 | $200.00 | $130,209.55 | $0.00 |
| Totals | $2,000.00 | $1,437.39 | $0.00 | $46,800,000.00 | $72,000.00 | $46,875,437.39 |
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.