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 35-year mortgage of $2,000.00 at 4% interest rate for a $52,000.00 home, you need to have a monthly payment of $130,208.86. You will make a total of 420 payments and you will pay off your mortgage on 2051/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $291.72 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 | $2.19 | $6.67 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,997.81 |
| 2 | 2016/04 | $2.20 | $6.66 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,995.62 |
| 3 | 2016/05 | $2.20 | $6.65 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,993.41 |
| 4 | 2016/06 | $2.21 | $6.64 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,991.20 |
| 5 | 2016/07 | $2.22 | $6.64 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,988.98 |
| 6 | 2016/08 | $2.23 | $6.63 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,986.76 |
| 7 | 2016/09 | $2.23 | $6.62 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,984.52 |
| 8 | 2016/10 | $2.24 | $6.62 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,982.28 |
| 9 | 2016/11 | $2.25 | $6.61 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,980.04 |
| 10 | 2016/12 | $2.26 | $6.60 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,977.78 |
| 11 | 2017/01 | $2.26 | $6.59 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,975.52 |
| 12 | 2017/02 | $2.27 | $6.59 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,973.25 |
| 13 | 2017/03 | $2.28 | $6.58 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,970.97 |
| 14 | 2017/04 | $2.29 | $6.57 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,968.68 |
| 15 | 2017/05 | $2.29 | $6.56 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,966.39 |
| 16 | 2017/06 | $2.30 | $6.55 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,964.09 |
| 17 | 2017/07 | $2.31 | $6.55 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,961.78 |
| 18 | 2017/08 | $2.32 | $6.54 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,959.46 |
| 19 | 2017/09 | $2.32 | $6.53 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,957.14 |
| 20 | 2017/10 | $2.33 | $6.52 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,954.81 |
| 21 | 2017/11 | $2.34 | $6.52 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,952.47 |
| 22 | 2017/12 | $2.35 | $6.51 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,950.12 |
| 23 | 2018/01 | $2.36 | $6.50 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,947.77 |
| 24 | 2018/02 | $2.36 | $6.49 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,945.40 |
| 25 | 2018/03 | $2.37 | $6.48 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,943.03 |
| 26 | 2018/04 | $2.38 | $6.48 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,940.65 |
| 27 | 2018/05 | $2.39 | $6.47 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,938.27 |
| 28 | 2018/06 | $2.39 | $6.46 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,935.87 |
| 29 | 2018/07 | $2.40 | $6.45 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,933.47 |
| 30 | 2018/08 | $2.41 | $6.44 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,931.06 |
| 31 | 2018/09 | $2.42 | $6.44 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,928.64 |
| 32 | 2018/10 | $2.43 | $6.43 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,926.22 |
| 33 | 2018/11 | $2.43 | $6.42 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,923.78 |
| 34 | 2018/12 | $2.44 | $6.41 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,921.34 |
| 35 | 2019/01 | $2.45 | $6.40 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,918.89 |
| 36 | 2019/02 | $2.46 | $6.40 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,916.43 |
| 37 | 2019/03 | $2.47 | $6.39 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,913.96 |
| 38 | 2019/04 | $2.48 | $6.38 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,911.48 |
| 39 | 2019/05 | $2.48 | $6.37 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,909.00 |
| 40 | 2019/06 | $2.49 | $6.36 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,906.51 |
| 41 | 2019/07 | $2.50 | $6.36 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,904.01 |
| 42 | 2019/08 | $2.51 | $6.35 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,901.50 |
| 43 | 2019/09 | $2.52 | $6.34 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,898.98 |
| 44 | 2019/10 | $2.53 | $6.33 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,896.46 |
| 45 | 2019/11 | $2.53 | $6.32 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,893.92 |
| 46 | 2019/12 | $2.54 | $6.31 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,891.38 |
| 47 | 2020/01 | $2.55 | $6.30 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,888.83 |
| 48 | 2020/02 | $2.56 | $6.30 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,886.27 |
| 49 | 2020/03 | $2.57 | $6.29 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,883.70 |
| 50 | 2020/04 | $2.58 | $6.28 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,881.12 |
| 51 | 2020/05 | $2.59 | $6.27 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,878.54 |
| 52 | 2020/06 | $2.59 | $6.26 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,875.95 |
| 53 | 2020/07 | $2.60 | $6.25 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,873.34 |
| 54 | 2020/08 | $2.61 | $6.24 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,870.73 |
| 55 | 2020/09 | $2.62 | $6.24 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,868.11 |
| 56 | 2020/10 | $2.63 | $6.23 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,865.48 |
| 57 | 2020/11 | $2.64 | $6.22 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,862.85 |
| 58 | 2020/12 | $2.65 | $6.21 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,860.20 |
| 59 | 2021/01 | $2.65 | $6.20 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,857.55 |
| 60 | 2021/02 | $2.66 | $6.19 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,854.88 |
| 61 | 2021/03 | $2.67 | $6.18 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,852.21 |
| 62 | 2021/04 | $2.68 | $6.17 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,849.53 |
| 63 | 2021/05 | $2.69 | $6.17 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,846.84 |
| 64 | 2021/06 | $2.70 | $6.16 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,844.14 |
| 65 | 2021/07 | $2.71 | $6.15 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,841.43 |
| 66 | 2021/08 | $2.72 | $6.14 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,838.71 |
| 67 | 2021/09 | $2.73 | $6.13 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,835.99 |
| 68 | 2021/10 | $2.74 | $6.12 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,833.25 |
| 69 | 2021/11 | $2.74 | $6.11 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,830.51 |
| 70 | 2021/12 | $2.75 | $6.10 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,827.75 |
| 71 | 2022/01 | $2.76 | $6.09 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,824.99 |
| 72 | 2022/02 | $2.77 | $6.08 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,822.22 |
| 73 | 2022/03 | $2.78 | $6.07 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,819.44 |
| 74 | 2022/04 | $2.79 | $6.06 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,816.65 |
| 75 | 2022/05 | $2.80 | $6.06 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,813.85 |
| 76 | 2022/06 | $2.81 | $6.05 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,811.04 |
| 77 | 2022/07 | $2.82 | $6.04 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,808.22 |
| 78 | 2022/08 | $2.83 | $6.03 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,805.39 |
| 79 | 2022/09 | $2.84 | $6.02 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,802.55 |
| 80 | 2022/10 | $2.85 | $6.01 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,799.70 |
| 81 | 2022/11 | $2.86 | $6.00 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,796.85 |
| 82 | 2022/12 | $2.87 | $5.99 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,793.98 |
| 83 | 2023/01 | $2.88 | $5.98 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,791.11 |
| 84 | 2023/02 | $2.89 | $5.97 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,788.22 |
| 85 | 2023/03 | $2.89 | $5.96 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,785.33 |
| 86 | 2023/04 | $2.90 | $5.95 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,782.42 |
| 87 | 2023/05 | $2.91 | $5.94 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,779.51 |
| 88 | 2023/06 | $2.92 | $5.93 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,776.58 |
| 89 | 2023/07 | $2.93 | $5.92 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,773.65 |
| 90 | 2023/08 | $2.94 | $5.91 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,770.71 |
| 91 | 2023/09 | $2.95 | $5.90 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,767.75 |
| 92 | 2023/10 | $2.96 | $5.89 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,764.79 |
| 93 | 2023/11 | $2.97 | $5.88 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,761.82 |
| 94 | 2023/12 | $2.98 | $5.87 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,758.84 |
| 95 | 2024/01 | $2.99 | $5.86 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,755.84 |
| 96 | 2024/02 | $3.00 | $5.85 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,752.84 |
| 97 | 2024/03 | $3.01 | $5.84 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,749.83 |
| 98 | 2024/04 | $3.02 | $5.83 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,746.81 |
| 99 | 2024/05 | $3.03 | $5.82 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,743.77 |
| 100 | 2024/06 | $3.04 | $5.81 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,740.73 |
| 101 | 2024/07 | $3.05 | $5.80 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,737.68 |
| 102 | 2024/08 | $3.06 | $5.79 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,734.61 |
| 103 | 2024/09 | $3.07 | $5.78 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,731.54 |
| 104 | 2024/10 | $3.08 | $5.77 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,728.46 |
| 105 | 2024/11 | $3.09 | $5.76 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,725.36 |
| 106 | 2024/12 | $3.10 | $5.75 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,722.26 |
| 107 | 2025/01 | $3.11 | $5.74 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,719.14 |
| 108 | 2025/02 | $3.13 | $5.73 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,716.02 |
| 109 | 2025/03 | $3.14 | $5.72 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,712.88 |
| 110 | 2025/04 | $3.15 | $5.71 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,709.74 |
| 111 | 2025/05 | $3.16 | $5.70 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,706.58 |
| 112 | 2025/06 | $3.17 | $5.69 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,703.41 |
| 113 | 2025/07 | $3.18 | $5.68 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,700.24 |
| 114 | 2025/08 | $3.19 | $5.67 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,697.05 |
| 115 | 2025/09 | $3.20 | $5.66 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,693.85 |
| 116 | 2025/10 | $3.21 | $5.65 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,690.64 |
| 117 | 2025/11 | $3.22 | $5.64 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,687.42 |
| 118 | 2025/12 | $3.23 | $5.62 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,684.19 |
| 119 | 2026/01 | $3.24 | $5.61 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,680.95 |
| 120 | 2026/02 | $3.25 | $5.60 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,677.70 |
| 121 | 2026/03 | $3.26 | $5.59 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,674.43 |
| 122 | 2026/04 | $3.27 | $5.58 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,671.16 |
| 123 | 2026/05 | $3.28 | $5.57 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,667.87 |
| 124 | 2026/06 | $3.30 | $5.56 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,664.58 |
| 125 | 2026/07 | $3.31 | $5.55 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,661.27 |
| 126 | 2026/08 | $3.32 | $5.54 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,657.95 |
| 127 | 2026/09 | $3.33 | $5.53 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,654.62 |
| 128 | 2026/10 | $3.34 | $5.52 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,651.28 |
| 129 | 2026/11 | $3.35 | $5.50 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,647.93 |
| 130 | 2026/12 | $3.36 | $5.49 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,644.57 |
| 131 | 2027/01 | $3.37 | $5.48 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,641.20 |
| 132 | 2027/02 | $3.38 | $5.47 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,637.81 |
| 133 | 2027/03 | $3.40 | $5.46 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,634.42 |
| 134 | 2027/04 | $3.41 | $5.45 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,631.01 |
| 135 | 2027/05 | $3.42 | $5.44 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,627.59 |
| 136 | 2027/06 | $3.43 | $5.43 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,624.16 |
| 137 | 2027/07 | $3.44 | $5.41 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,620.72 |
| 138 | 2027/08 | $3.45 | $5.40 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,617.26 |
| 139 | 2027/09 | $3.46 | $5.39 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,613.80 |
| 140 | 2027/10 | $3.48 | $5.38 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,610.32 |
| 141 | 2027/11 | $3.49 | $5.37 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,606.84 |
| 142 | 2027/12 | $3.50 | $5.36 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,603.34 |
| 143 | 2028/01 | $3.51 | $5.34 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,599.83 |
| 144 | 2028/02 | $3.52 | $5.33 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,596.30 |
| 145 | 2028/03 | $3.53 | $5.32 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,592.77 |
| 146 | 2028/04 | $3.55 | $5.31 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,589.22 |
| 147 | 2028/05 | $3.56 | $5.30 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,585.66 |
| 148 | 2028/06 | $3.57 | $5.29 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,582.09 |
| 149 | 2028/07 | $3.58 | $5.27 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,578.51 |
| 150 | 2028/08 | $3.59 | $5.26 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,574.92 |
| 151 | 2028/09 | $3.61 | $5.25 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,571.31 |
| 152 | 2028/10 | $3.62 | $5.24 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,567.69 |
| 153 | 2028/11 | $3.63 | $5.23 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,564.06 |
| 154 | 2028/12 | $3.64 | $5.21 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,560.42 |
| 155 | 2029/01 | $3.65 | $5.20 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,556.77 |
| 156 | 2029/02 | $3.67 | $5.19 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,553.10 |
| 157 | 2029/03 | $3.68 | $5.18 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,549.42 |
| 158 | 2029/04 | $3.69 | $5.16 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,545.73 |
| 159 | 2029/05 | $3.70 | $5.15 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,542.03 |
| 160 | 2029/06 | $3.72 | $5.14 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,538.31 |
| 161 | 2029/07 | $3.73 | $5.13 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,534.59 |
| 162 | 2029/08 | $3.74 | $5.12 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,530.85 |
| 163 | 2029/09 | $3.75 | $5.10 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,527.09 |
| 164 | 2029/10 | $3.77 | $5.09 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,523.33 |
| 165 | 2029/11 | $3.78 | $5.08 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,519.55 |
| 166 | 2029/12 | $3.79 | $5.07 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,515.76 |
| 167 | 2030/01 | $3.80 | $5.05 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,511.96 |
| 168 | 2030/02 | $3.82 | $5.04 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,508.14 |
| 169 | 2030/03 | $3.83 | $5.03 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,504.31 |
| 170 | 2030/04 | $3.84 | $5.01 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,500.47 |
| 171 | 2030/05 | $3.85 | $5.00 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,496.62 |
| 172 | 2030/06 | $3.87 | $4.99 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,492.75 |
| 173 | 2030/07 | $3.88 | $4.98 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,488.87 |
| 174 | 2030/08 | $3.89 | $4.96 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,484.98 |
| 175 | 2030/09 | $3.91 | $4.95 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,481.07 |
| 176 | 2030/10 | $3.92 | $4.94 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,477.16 |
| 177 | 2030/11 | $3.93 | $4.92 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,473.22 |
| 178 | 2030/12 | $3.94 | $4.91 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,469.28 |
| 179 | 2031/01 | $3.96 | $4.90 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,465.32 |
| 180 | 2031/02 | $3.97 | $4.88 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,461.35 |
| 181 | 2031/03 | $3.98 | $4.87 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,457.37 |
| 182 | 2031/04 | $4.00 | $4.86 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,453.37 |
| 183 | 2031/05 | $4.01 | $4.84 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,449.36 |
| 184 | 2031/06 | $4.02 | $4.83 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,445.33 |
| 185 | 2031/07 | $4.04 | $4.82 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,441.30 |
| 186 | 2031/08 | $4.05 | $4.80 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,437.24 |
| 187 | 2031/09 | $4.06 | $4.79 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,433.18 |
| 188 | 2031/10 | $4.08 | $4.78 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,429.10 |
| 189 | 2031/11 | $4.09 | $4.76 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,425.01 |
| 190 | 2031/12 | $4.11 | $4.75 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,420.90 |
| 191 | 2032/01 | $4.12 | $4.74 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,416.78 |
| 192 | 2032/02 | $4.13 | $4.72 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,412.65 |
| 193 | 2032/03 | $4.15 | $4.71 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,408.51 |
| 194 | 2032/04 | $4.16 | $4.70 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,404.34 |
| 195 | 2032/05 | $4.17 | $4.68 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,400.17 |
| 196 | 2032/06 | $4.19 | $4.67 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,395.98 |
| 197 | 2032/07 | $4.20 | $4.65 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,391.78 |
| 198 | 2032/08 | $4.22 | $4.64 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,387.56 |
| 199 | 2032/09 | $4.23 | $4.63 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,383.33 |
| 200 | 2032/10 | $4.24 | $4.61 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,379.09 |
| 201 | 2032/11 | $4.26 | $4.60 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,374.83 |
| 202 | 2032/12 | $4.27 | $4.58 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,370.56 |
| 203 | 2033/01 | $4.29 | $4.57 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,366.27 |
| 204 | 2033/02 | $4.30 | $4.55 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,361.97 |
| 205 | 2033/03 | $4.32 | $4.54 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,357.65 |
| 206 | 2033/04 | $4.33 | $4.53 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,353.32 |
| 207 | 2033/05 | $4.34 | $4.51 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,348.98 |
| 208 | 2033/06 | $4.36 | $4.50 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,344.62 |
| 209 | 2033/07 | $4.37 | $4.48 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,340.25 |
| 210 | 2033/08 | $4.39 | $4.47 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,335.86 |
| 211 | 2033/09 | $4.40 | $4.45 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,331.46 |
| 212 | 2033/10 | $4.42 | $4.44 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,327.04 |
| 213 | 2033/11 | $4.43 | $4.42 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,322.61 |
| 214 | 2033/12 | $4.45 | $4.41 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,318.16 |
| 215 | 2034/01 | $4.46 | $4.39 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,313.70 |
| 216 | 2034/02 | $4.48 | $4.38 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,309.22 |
| 217 | 2034/03 | $4.49 | $4.36 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,304.73 |
| 218 | 2034/04 | $4.51 | $4.35 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,300.22 |
| 219 | 2034/05 | $4.52 | $4.33 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,295.70 |
| 220 | 2034/06 | $4.54 | $4.32 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,291.17 |
| 221 | 2034/07 | $4.55 | $4.30 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,286.62 |
| 222 | 2034/08 | $4.57 | $4.29 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,282.05 |
| 223 | 2034/09 | $4.58 | $4.27 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,277.47 |
| 224 | 2034/10 | $4.60 | $4.26 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,272.87 |
| 225 | 2034/11 | $4.61 | $4.24 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,268.26 |
| 226 | 2034/12 | $4.63 | $4.23 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,263.63 |
| 227 | 2035/01 | $4.64 | $4.21 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,258.99 |
| 228 | 2035/02 | $4.66 | $4.20 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,254.33 |
| 229 | 2035/03 | $4.67 | $4.18 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,249.65 |
| 230 | 2035/04 | $4.69 | $4.17 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,244.96 |
| 231 | 2035/05 | $4.71 | $4.15 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,240.26 |
| 232 | 2035/06 | $4.72 | $4.13 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,235.53 |
| 233 | 2035/07 | $4.74 | $4.12 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,230.80 |
| 234 | 2035/08 | $4.75 | $4.10 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,226.04 |
| 235 | 2035/09 | $4.77 | $4.09 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,221.28 |
| 236 | 2035/10 | $4.78 | $4.07 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,216.49 |
| 237 | 2035/11 | $4.80 | $4.05 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,211.69 |
| 238 | 2035/12 | $4.82 | $4.04 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,206.87 |
| 239 | 2036/01 | $4.83 | $4.02 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,202.04 |
| 240 | 2036/02 | $4.85 | $4.01 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,197.19 |
| 241 | 2036/03 | $4.86 | $3.99 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,192.33 |
| 242 | 2036/04 | $4.88 | $3.97 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,187.45 |
| 243 | 2036/05 | $4.90 | $3.96 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,182.55 |
| 244 | 2036/06 | $4.91 | $3.94 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,177.64 |
| 245 | 2036/07 | $4.93 | $3.93 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,172.71 |
| 246 | 2036/08 | $4.95 | $3.91 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,167.76 |
| 247 | 2036/09 | $4.96 | $3.89 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,162.80 |
| 248 | 2036/10 | $4.98 | $3.88 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,157.82 |
| 249 | 2036/11 | $5.00 | $3.86 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,152.82 |
| 250 | 2036/12 | $5.01 | $3.84 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,147.81 |
| 251 | 2037/01 | $5.03 | $3.83 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,142.78 |
| 252 | 2037/02 | $5.05 | $3.81 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,137.73 |
| 253 | 2037/03 | $5.06 | $3.79 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,132.67 |
| 254 | 2037/04 | $5.08 | $3.78 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,127.59 |
| 255 | 2037/05 | $5.10 | $3.76 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,122.49 |
| 256 | 2037/06 | $5.11 | $3.74 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,117.38 |
| 257 | 2037/07 | $5.13 | $3.72 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,112.25 |
| 258 | 2037/08 | $5.15 | $3.71 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,107.10 |
| 259 | 2037/09 | $5.17 | $3.69 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,101.94 |
| 260 | 2037/10 | $5.18 | $3.67 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,096.75 |
| 261 | 2037/11 | $5.20 | $3.66 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,091.55 |
| 262 | 2037/12 | $5.22 | $3.64 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,086.34 |
| 263 | 2038/01 | $5.23 | $3.62 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,081.10 |
| 264 | 2038/02 | $5.25 | $3.60 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,075.85 |
| 265 | 2038/03 | $5.27 | $3.59 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,070.58 |
| 266 | 2038/04 | $5.29 | $3.57 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,065.29 |
| 267 | 2038/05 | $5.30 | $3.55 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,059.99 |
| 268 | 2038/06 | $5.32 | $3.53 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,054.67 |
| 269 | 2038/07 | $5.34 | $3.52 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,049.33 |
| 270 | 2038/08 | $5.36 | $3.50 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,043.97 |
| 271 | 2038/09 | $5.38 | $3.48 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,038.59 |
| 272 | 2038/10 | $5.39 | $3.46 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,033.20 |
| 273 | 2038/11 | $5.41 | $3.44 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,027.79 |
| 274 | 2038/12 | $5.43 | $3.43 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,022.36 |
| 275 | 2039/01 | $5.45 | $3.41 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,016.91 |
| 276 | 2039/02 | $5.47 | $3.39 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,011.45 |
| 277 | 2039/03 | $5.48 | $3.37 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,005.96 |
| 278 | 2039/04 | $5.50 | $3.35 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $1,000.46 |
| 279 | 2039/05 | $5.52 | $3.33 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $994.94 |
| 280 | 2039/06 | $5.54 | $3.32 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $989.40 |
| 281 | 2039/07 | $5.56 | $3.30 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $983.84 |
| 282 | 2039/08 | $5.58 | $3.28 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $978.27 |
| 283 | 2039/09 | $5.59 | $3.26 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $972.67 |
| 284 | 2039/10 | $5.61 | $3.24 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $967.06 |
| 285 | 2039/11 | $5.63 | $3.22 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $961.43 |
| 286 | 2039/12 | $5.65 | $3.20 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $955.78 |
| 287 | 2040/01 | $5.67 | $3.19 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $950.11 |
| 288 | 2040/02 | $5.69 | $3.17 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $944.42 |
| 289 | 2040/03 | $5.71 | $3.15 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $938.71 |
| 290 | 2040/04 | $5.73 | $3.13 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $932.98 |
| 291 | 2040/05 | $5.75 | $3.11 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $927.24 |
| 292 | 2040/06 | $5.76 | $3.09 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $921.47 |
| 293 | 2040/07 | $5.78 | $3.07 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $915.69 |
| 294 | 2040/08 | $5.80 | $3.05 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $909.89 |
| 295 | 2040/09 | $5.82 | $3.03 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $904.06 |
| 296 | 2040/10 | $5.84 | $3.01 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $898.22 |
| 297 | 2040/11 | $5.86 | $2.99 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $892.36 |
| 298 | 2040/12 | $5.88 | $2.97 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $886.48 |
| 299 | 2041/01 | $5.90 | $2.95 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $880.58 |
| 300 | 2041/02 | $5.92 | $2.94 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $874.66 |
| 301 | 2041/03 | $5.94 | $2.92 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $868.72 |
| 302 | 2041/04 | $5.96 | $2.90 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $862.76 |
| 303 | 2041/05 | $5.98 | $2.88 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $856.78 |
| 304 | 2041/06 | $6.00 | $2.86 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $850.78 |
| 305 | 2041/07 | $6.02 | $2.84 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $844.76 |
| 306 | 2041/08 | $6.04 | $2.82 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $838.72 |
| 307 | 2041/09 | $6.06 | $2.80 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $832.66 |
| 308 | 2041/10 | $6.08 | $2.78 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $826.58 |
| 309 | 2041/11 | $6.10 | $2.76 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $820.48 |
| 310 | 2041/12 | $6.12 | $2.73 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $814.36 |
| 311 | 2042/01 | $6.14 | $2.71 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $808.22 |
| 312 | 2042/02 | $6.16 | $2.69 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $802.06 |
| 313 | 2042/03 | $6.18 | $2.67 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $795.88 |
| 314 | 2042/04 | $6.20 | $2.65 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $789.67 |
| 315 | 2042/05 | $6.22 | $2.63 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $783.45 |
| 316 | 2042/06 | $6.24 | $2.61 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $777.21 |
| 317 | 2042/07 | $6.26 | $2.59 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $770.94 |
| 318 | 2042/08 | $6.29 | $2.57 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $764.66 |
| 319 | 2042/09 | $6.31 | $2.55 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $758.35 |
| 320 | 2042/10 | $6.33 | $2.53 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $752.02 |
| 321 | 2042/11 | $6.35 | $2.51 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $745.67 |
| 322 | 2042/12 | $6.37 | $2.49 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $739.30 |
| 323 | 2043/01 | $6.39 | $2.46 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $732.91 |
| 324 | 2043/02 | $6.41 | $2.44 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $726.50 |
| 325 | 2043/03 | $6.43 | $2.42 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $720.07 |
| 326 | 2043/04 | $6.46 | $2.40 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $713.61 |
| 327 | 2043/05 | $6.48 | $2.38 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $707.13 |
| 328 | 2043/06 | $6.50 | $2.36 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $700.63 |
| 329 | 2043/07 | $6.52 | $2.34 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $694.11 |
| 330 | 2043/08 | $6.54 | $2.31 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $687.57 |
| 331 | 2043/09 | $6.56 | $2.29 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $681.01 |
| 332 | 2043/10 | $6.59 | $2.27 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $674.42 |
| 333 | 2043/11 | $6.61 | $2.25 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $667.82 |
| 334 | 2043/12 | $6.63 | $2.23 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $661.19 |
| 335 | 2044/01 | $6.65 | $2.20 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $654.54 |
| 336 | 2044/02 | $6.67 | $2.18 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $647.86 |
| 337 | 2044/03 | $6.70 | $2.16 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $641.17 |
| 338 | 2044/04 | $6.72 | $2.14 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $634.45 |
| 339 | 2044/05 | $6.74 | $2.11 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $627.71 |
| 340 | 2044/06 | $6.76 | $2.09 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $620.94 |
| 341 | 2044/07 | $6.79 | $2.07 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $614.16 |
| 342 | 2044/08 | $6.81 | $2.05 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $607.35 |
| 343 | 2044/09 | $6.83 | $2.02 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $600.52 |
| 344 | 2044/10 | $6.85 | $2.00 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $593.66 |
| 345 | 2044/11 | $6.88 | $1.98 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $586.79 |
| 346 | 2044/12 | $6.90 | $1.96 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $579.89 |
| 347 | 2045/01 | $6.92 | $1.93 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $572.97 |
| 348 | 2045/02 | $6.95 | $1.91 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $566.02 |
| 349 | 2045/03 | $6.97 | $1.89 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $559.05 |
| 350 | 2045/04 | $6.99 | $1.86 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $552.06 |
| 351 | 2045/05 | $7.02 | $1.84 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $545.04 |
| 352 | 2045/06 | $7.04 | $1.82 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $538.01 |
| 353 | 2045/07 | $7.06 | $1.79 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $530.94 |
| 354 | 2045/08 | $7.09 | $1.77 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $523.86 |
| 355 | 2045/09 | $7.11 | $1.75 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $516.75 |
| 356 | 2045/10 | $7.13 | $1.72 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $509.62 |
| 357 | 2045/11 | $7.16 | $1.70 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $502.46 |
| 358 | 2045/12 | $7.18 | $1.67 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $495.28 |
| 359 | 2046/01 | $7.20 | $1.65 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $488.07 |
| 360 | 2046/02 | $7.23 | $1.63 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $480.85 |
| 361 | 2046/03 | $7.25 | $1.60 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $473.59 |
| 362 | 2046/04 | $7.28 | $1.58 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $466.32 |
| 363 | 2046/05 | $7.30 | $1.55 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $459.01 |
| 364 | 2046/06 | $7.33 | $1.53 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $451.69 |
| 365 | 2046/07 | $7.35 | $1.51 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $444.34 |
| 366 | 2046/08 | $7.37 | $1.48 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $436.96 |
| 367 | 2046/09 | $7.40 | $1.46 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $429.57 |
| 368 | 2046/10 | $7.42 | $1.43 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $422.14 |
| 369 | 2046/11 | $7.45 | $1.41 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $414.69 |
| 370 | 2046/12 | $7.47 | $1.38 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $407.22 |
| 371 | 2047/01 | $7.50 | $1.36 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $399.72 |
| 372 | 2047/02 | $7.52 | $1.33 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $392.20 |
| 373 | 2047/03 | $7.55 | $1.31 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $384.65 |
| 374 | 2047/04 | $7.57 | $1.28 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $377.08 |
| 375 | 2047/05 | $7.60 | $1.26 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $369.48 |
| 376 | 2047/06 | $7.62 | $1.23 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $361.86 |
| 377 | 2047/07 | $7.65 | $1.21 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $354.21 |
| 378 | 2047/08 | $7.67 | $1.18 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $346.53 |
| 379 | 2047/09 | $7.70 | $1.16 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $338.83 |
| 380 | 2047/10 | $7.73 | $1.13 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $331.11 |
| 381 | 2047/11 | $7.75 | $1.10 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $323.35 |
| 382 | 2047/12 | $7.78 | $1.08 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $315.58 |
| 383 | 2048/01 | $7.80 | $1.05 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $307.77 |
| 384 | 2048/02 | $7.83 | $1.03 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $299.94 |
| 385 | 2048/03 | $7.86 | $1.00 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $292.09 |
| 386 | 2048/04 | $7.88 | $0.97 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $284.20 |
| 387 | 2048/05 | $7.91 | $0.95 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $276.30 |
| 388 | 2048/06 | $7.93 | $0.92 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $268.36 |
| 389 | 2048/07 | $7.96 | $0.89 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $260.40 |
| 390 | 2048/08 | $7.99 | $0.87 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $252.41 |
| 391 | 2048/09 | $8.01 | $0.84 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $244.40 |
| 392 | 2048/10 | $8.04 | $0.81 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $236.36 |
| 393 | 2048/11 | $8.07 | $0.79 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $228.29 |
| 394 | 2048/12 | $8.09 | $0.76 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $220.20 |
| 395 | 2049/01 | $8.12 | $0.73 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $212.08 |
| 396 | 2049/02 | $8.15 | $0.71 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $203.93 |
| 397 | 2049/03 | $8.18 | $0.68 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $195.75 |
| 398 | 2049/04 | $8.20 | $0.65 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $187.55 |
| 399 | 2049/05 | $8.23 | $0.63 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $179.32 |
| 400 | 2049/06 | $8.26 | $0.60 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $171.06 |
| 401 | 2049/07 | $8.29 | $0.57 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $162.77 |
| 402 | 2049/08 | $8.31 | $0.54 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $154.46 |
| 403 | 2049/09 | $8.34 | $0.51 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $146.12 |
| 404 | 2049/10 | $8.37 | $0.49 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $137.75 |
| 405 | 2049/11 | $8.40 | $0.46 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $129.36 |
| 406 | 2049/12 | $8.42 | $0.43 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $120.93 |
| 407 | 2050/01 | $8.45 | $0.40 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $112.48 |
| 408 | 2050/02 | $8.48 | $0.37 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $104.00 |
| 409 | 2050/03 | $8.51 | $0.35 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $95.49 |
| 410 | 2050/04 | $8.54 | $0.32 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $86.95 |
| 411 | 2050/05 | $8.57 | $0.29 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $78.39 |
| 412 | 2050/06 | $8.59 | $0.26 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $69.79 |
| 413 | 2050/07 | $8.62 | $0.23 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $61.17 |
| 414 | 2050/08 | $8.65 | $0.20 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $52.52 |
| 415 | 2050/09 | $8.68 | $0.18 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $43.84 |
| 416 | 2050/10 | $8.71 | $0.15 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $35.13 |
| 417 | 2050/11 | $8.74 | $0.12 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $26.39 |
| 418 | 2050/12 | $8.77 | $0.09 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $17.62 |
| 419 | 2051/01 | $8.80 | $0.06 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $8.83 |
| 420 | 2051/02 | $8.83 | $0.03 | $0.00 | $130,000.00 | $200.00 | $130,208.86 | $0.00 |
| Totals | $2,000.00 | $1,719.31 | $0.00 | $54,600,000.00 | $84,000.00 | $54,687,719.31 |
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.