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 40-year mortgage of $2,000.00 at 4% interest rate for a $52,000.00 home, you need to have a monthly payment of $130,208.36. You will make a total of 480 payments and you will pay off your mortgage on 2056/03. Consult with a Mortgage Specialist
Loan Comparison
You can save $345.45 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 | $1.69 | $6.67 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,998.31 |
| 2 | 2016/04 | $1.70 | $6.66 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,996.61 |
| 3 | 2016/05 | $1.70 | $6.66 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,994.91 |
| 4 | 2016/06 | $1.71 | $6.65 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,993.20 |
| 5 | 2016/07 | $1.71 | $6.64 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,991.48 |
| 6 | 2016/08 | $1.72 | $6.64 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,989.76 |
| 7 | 2016/09 | $1.73 | $6.63 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,988.04 |
| 8 | 2016/10 | $1.73 | $6.63 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,986.30 |
| 9 | 2016/11 | $1.74 | $6.62 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,984.57 |
| 10 | 2016/12 | $1.74 | $6.62 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,982.82 |
| 11 | 2017/01 | $1.75 | $6.61 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,981.07 |
| 12 | 2017/03 | $1.76 | $6.60 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,979.32 |
| 13 | 2017/03 | $1.76 | $6.60 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,977.56 |
| 14 | 2017/04 | $1.77 | $6.59 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,975.79 |
| 15 | 2017/05 | $1.77 | $6.59 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,974.02 |
| 16 | 2017/06 | $1.78 | $6.58 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,972.24 |
| 17 | 2017/07 | $1.78 | $6.57 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,970.45 |
| 18 | 2017/08 | $1.79 | $6.57 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,968.66 |
| 19 | 2017/09 | $1.80 | $6.56 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,966.87 |
| 20 | 2017/10 | $1.80 | $6.56 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,965.06 |
| 21 | 2017/11 | $1.81 | $6.55 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,963.26 |
| 22 | 2017/12 | $1.81 | $6.54 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,961.44 |
| 23 | 2018/01 | $1.82 | $6.54 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,959.62 |
| 24 | 2018/03 | $1.83 | $6.53 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,957.79 |
| 25 | 2018/03 | $1.83 | $6.53 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,955.96 |
| 26 | 2018/04 | $1.84 | $6.52 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,954.12 |
| 27 | 2018/05 | $1.85 | $6.51 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,952.28 |
| 28 | 2018/06 | $1.85 | $6.51 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,950.43 |
| 29 | 2018/07 | $1.86 | $6.50 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,948.57 |
| 30 | 2018/08 | $1.86 | $6.50 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,946.71 |
| 31 | 2018/09 | $1.87 | $6.49 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,944.84 |
| 32 | 2018/10 | $1.88 | $6.48 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,942.96 |
| 33 | 2018/11 | $1.88 | $6.48 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,941.08 |
| 34 | 2018/12 | $1.89 | $6.47 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,939.19 |
| 35 | 2019/01 | $1.89 | $6.46 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,937.29 |
| 36 | 2019/03 | $1.90 | $6.46 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,935.39 |
| 37 | 2019/03 | $1.91 | $6.45 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,933.49 |
| 38 | 2019/04 | $1.91 | $6.44 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,931.57 |
| 39 | 2019/05 | $1.92 | $6.44 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,929.65 |
| 40 | 2019/06 | $1.93 | $6.43 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,927.72 |
| 41 | 2019/07 | $1.93 | $6.43 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,925.79 |
| 42 | 2019/08 | $1.94 | $6.42 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,923.85 |
| 43 | 2019/09 | $1.95 | $6.41 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,921.91 |
| 44 | 2019/10 | $1.95 | $6.41 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,919.95 |
| 45 | 2019/11 | $1.96 | $6.40 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,918.00 |
| 46 | 2019/12 | $1.97 | $6.39 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,916.03 |
| 47 | 2020/01 | $1.97 | $6.39 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,914.06 |
| 48 | 2020/03 | $1.98 | $6.38 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,912.08 |
| 49 | 2020/03 | $1.99 | $6.37 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,910.09 |
| 50 | 2020/04 | $1.99 | $6.37 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,908.10 |
| 51 | 2020/05 | $2.00 | $6.36 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,906.10 |
| 52 | 2020/06 | $2.01 | $6.35 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,904.10 |
| 53 | 2020/07 | $2.01 | $6.35 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,902.09 |
| 54 | 2020/08 | $2.02 | $6.34 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,900.07 |
| 55 | 2020/09 | $2.03 | $6.33 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,898.04 |
| 56 | 2020/10 | $2.03 | $6.33 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,896.01 |
| 57 | 2020/11 | $2.04 | $6.32 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,893.97 |
| 58 | 2020/12 | $2.05 | $6.31 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,891.93 |
| 59 | 2021/01 | $2.05 | $6.31 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,889.87 |
| 60 | 2021/03 | $2.06 | $6.30 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,887.82 |
| 61 | 2021/03 | $2.07 | $6.29 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,885.75 |
| 62 | 2021/04 | $2.07 | $6.29 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,883.68 |
| 63 | 2021/05 | $2.08 | $6.28 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,881.60 |
| 64 | 2021/06 | $2.09 | $6.27 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,879.51 |
| 65 | 2021/07 | $2.09 | $6.27 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,877.42 |
| 66 | 2021/08 | $2.10 | $6.26 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,875.32 |
| 67 | 2021/09 | $2.11 | $6.25 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,873.21 |
| 68 | 2021/10 | $2.11 | $6.24 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,871.09 |
| 69 | 2021/11 | $2.12 | $6.24 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,868.97 |
| 70 | 2021/12 | $2.13 | $6.23 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,866.84 |
| 71 | 2022/01 | $2.14 | $6.22 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,864.71 |
| 72 | 2022/03 | $2.14 | $6.22 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,862.56 |
| 73 | 2022/03 | $2.15 | $6.21 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,860.41 |
| 74 | 2022/04 | $2.16 | $6.20 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,858.26 |
| 75 | 2022/05 | $2.16 | $6.19 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,856.09 |
| 76 | 2022/06 | $2.17 | $6.19 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,853.92 |
| 77 | 2022/07 | $2.18 | $6.18 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,851.74 |
| 78 | 2022/08 | $2.19 | $6.17 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,849.55 |
| 79 | 2022/09 | $2.19 | $6.17 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,847.36 |
| 80 | 2022/10 | $2.20 | $6.16 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,845.16 |
| 81 | 2022/11 | $2.21 | $6.15 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,842.95 |
| 82 | 2022/12 | $2.22 | $6.14 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,840.74 |
| 83 | 2023/01 | $2.22 | $6.14 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,838.51 |
| 84 | 2023/03 | $2.23 | $6.13 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,836.28 |
| 85 | 2023/03 | $2.24 | $6.12 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,834.04 |
| 86 | 2023/04 | $2.25 | $6.11 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,831.80 |
| 87 | 2023/05 | $2.25 | $6.11 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,829.55 |
| 88 | 2023/06 | $2.26 | $6.10 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,827.29 |
| 89 | 2023/07 | $2.27 | $6.09 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,825.02 |
| 90 | 2023/08 | $2.28 | $6.08 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,822.74 |
| 91 | 2023/09 | $2.28 | $6.08 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,820.46 |
| 92 | 2023/10 | $2.29 | $6.07 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,818.17 |
| 93 | 2023/11 | $2.30 | $6.06 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,815.87 |
| 94 | 2023/12 | $2.31 | $6.05 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,813.57 |
| 95 | 2024/01 | $2.31 | $6.05 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,811.25 |
| 96 | 2024/03 | $2.32 | $6.04 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,808.93 |
| 97 | 2024/03 | $2.33 | $6.03 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,806.60 |
| 98 | 2024/04 | $2.34 | $6.02 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,804.26 |
| 99 | 2024/05 | $2.34 | $6.01 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,801.92 |
| 100 | 2024/06 | $2.35 | $6.01 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,799.57 |
| 101 | 2024/07 | $2.36 | $6.00 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,797.21 |
| 102 | 2024/08 | $2.37 | $5.99 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,794.84 |
| 103 | 2024/09 | $2.38 | $5.98 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,792.46 |
| 104 | 2024/10 | $2.38 | $5.97 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,790.08 |
| 105 | 2024/11 | $2.39 | $5.97 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,787.69 |
| 106 | 2024/12 | $2.40 | $5.96 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,785.29 |
| 107 | 2025/01 | $2.41 | $5.95 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,782.88 |
| 108 | 2025/03 | $2.42 | $5.94 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,780.46 |
| 109 | 2025/03 | $2.42 | $5.93 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,778.04 |
| 110 | 2025/04 | $2.43 | $5.93 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,775.61 |
| 111 | 2025/05 | $2.44 | $5.92 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,773.17 |
| 112 | 2025/06 | $2.45 | $5.91 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,770.72 |
| 113 | 2025/07 | $2.46 | $5.90 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,768.26 |
| 114 | 2025/08 | $2.46 | $5.89 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,765.80 |
| 115 | 2025/09 | $2.47 | $5.89 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,763.33 |
| 116 | 2025/10 | $2.48 | $5.88 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,760.85 |
| 117 | 2025/11 | $2.49 | $5.87 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,758.36 |
| 118 | 2025/12 | $2.50 | $5.86 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,755.86 |
| 119 | 2026/01 | $2.51 | $5.85 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,753.35 |
| 120 | 2026/03 | $2.51 | $5.84 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,750.84 |
| 121 | 2026/03 | $2.52 | $5.84 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,748.32 |
| 122 | 2026/04 | $2.53 | $5.83 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,745.78 |
| 123 | 2026/05 | $2.54 | $5.82 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,743.25 |
| 124 | 2026/06 | $2.55 | $5.81 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,740.70 |
| 125 | 2026/07 | $2.56 | $5.80 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,738.14 |
| 126 | 2026/08 | $2.56 | $5.79 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,735.58 |
| 127 | 2026/09 | $2.57 | $5.79 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,733.00 |
| 128 | 2026/10 | $2.58 | $5.78 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,730.42 |
| 129 | 2026/11 | $2.59 | $5.77 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,727.83 |
| 130 | 2026/12 | $2.60 | $5.76 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,725.23 |
| 131 | 2027/01 | $2.61 | $5.75 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,722.62 |
| 132 | 2027/03 | $2.62 | $5.74 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,720.01 |
| 133 | 2027/03 | $2.63 | $5.73 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,717.38 |
| 134 | 2027/04 | $2.63 | $5.72 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,714.75 |
| 135 | 2027/05 | $2.64 | $5.72 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,712.10 |
| 136 | 2027/06 | $2.65 | $5.71 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,709.45 |
| 137 | 2027/07 | $2.66 | $5.70 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,706.79 |
| 138 | 2027/08 | $2.67 | $5.69 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,704.12 |
| 139 | 2027/09 | $2.68 | $5.68 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,701.44 |
| 140 | 2027/10 | $2.69 | $5.67 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,698.76 |
| 141 | 2027/11 | $2.70 | $5.66 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,696.06 |
| 142 | 2027/12 | $2.71 | $5.65 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,693.35 |
| 143 | 2028/01 | $2.71 | $5.64 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,690.64 |
| 144 | 2028/03 | $2.72 | $5.64 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,687.92 |
| 145 | 2028/03 | $2.73 | $5.63 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,685.18 |
| 146 | 2028/04 | $2.74 | $5.62 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,682.44 |
| 147 | 2028/05 | $2.75 | $5.61 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,679.69 |
| 148 | 2028/06 | $2.76 | $5.60 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,676.93 |
| 149 | 2028/07 | $2.77 | $5.59 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,674.16 |
| 150 | 2028/08 | $2.78 | $5.58 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,671.38 |
| 151 | 2028/09 | $2.79 | $5.57 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,668.60 |
| 152 | 2028/10 | $2.80 | $5.56 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,665.80 |
| 153 | 2028/11 | $2.81 | $5.55 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,662.99 |
| 154 | 2028/12 | $2.82 | $5.54 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,660.18 |
| 155 | 2029/01 | $2.82 | $5.53 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,657.35 |
| 156 | 2029/03 | $2.83 | $5.52 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,654.52 |
| 157 | 2029/03 | $2.84 | $5.52 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,651.68 |
| 158 | 2029/04 | $2.85 | $5.51 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,648.82 |
| 159 | 2029/05 | $2.86 | $5.50 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,645.96 |
| 160 | 2029/06 | $2.87 | $5.49 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,643.09 |
| 161 | 2029/07 | $2.88 | $5.48 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,640.21 |
| 162 | 2029/08 | $2.89 | $5.47 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,637.31 |
| 163 | 2029/09 | $2.90 | $5.46 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,634.41 |
| 164 | 2029/10 | $2.91 | $5.45 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,631.50 |
| 165 | 2029/11 | $2.92 | $5.44 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,628.58 |
| 166 | 2029/12 | $2.93 | $5.43 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,625.65 |
| 167 | 2030/01 | $2.94 | $5.42 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,622.71 |
| 168 | 2030/03 | $2.95 | $5.41 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,619.76 |
| 169 | 2030/03 | $2.96 | $5.40 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,616.80 |
| 170 | 2030/04 | $2.97 | $5.39 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,613.83 |
| 171 | 2030/05 | $2.98 | $5.38 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,610.85 |
| 172 | 2030/06 | $2.99 | $5.37 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,607.87 |
| 173 | 2030/07 | $3.00 | $5.36 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,604.87 |
| 174 | 2030/08 | $3.01 | $5.35 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,601.86 |
| 175 | 2030/09 | $3.02 | $5.34 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,598.84 |
| 176 | 2030/10 | $3.03 | $5.33 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,595.81 |
| 177 | 2030/11 | $3.04 | $5.32 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,592.77 |
| 178 | 2030/12 | $3.05 | $5.31 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,589.72 |
| 179 | 2031/01 | $3.06 | $5.30 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,586.66 |
| 180 | 2031/03 | $3.07 | $5.29 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,583.59 |
| 181 | 2031/03 | $3.08 | $5.28 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,580.51 |
| 182 | 2031/04 | $3.09 | $5.27 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,577.42 |
| 183 | 2031/05 | $3.10 | $5.26 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,574.32 |
| 184 | 2031/06 | $3.11 | $5.25 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,571.21 |
| 185 | 2031/07 | $3.12 | $5.24 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,568.09 |
| 186 | 2031/08 | $3.13 | $5.23 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,564.95 |
| 187 | 2031/09 | $3.14 | $5.22 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,561.81 |
| 188 | 2031/10 | $3.15 | $5.21 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,558.66 |
| 189 | 2031/11 | $3.16 | $5.20 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,555.50 |
| 190 | 2031/12 | $3.17 | $5.18 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,552.32 |
| 191 | 2032/01 | $3.18 | $5.17 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,549.14 |
| 192 | 2032/03 | $3.19 | $5.16 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,545.94 |
| 193 | 2032/03 | $3.21 | $5.15 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,542.74 |
| 194 | 2032/04 | $3.22 | $5.14 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,539.52 |
| 195 | 2032/05 | $3.23 | $5.13 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,536.29 |
| 196 | 2032/06 | $3.24 | $5.12 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,533.06 |
| 197 | 2032/07 | $3.25 | $5.11 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,529.81 |
| 198 | 2032/08 | $3.26 | $5.10 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,526.55 |
| 199 | 2032/09 | $3.27 | $5.09 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,523.28 |
| 200 | 2032/10 | $3.28 | $5.08 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,520.00 |
| 201 | 2032/11 | $3.29 | $5.07 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,516.70 |
| 202 | 2032/12 | $3.30 | $5.06 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,513.40 |
| 203 | 2033/01 | $3.31 | $5.04 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,510.09 |
| 204 | 2033/03 | $3.33 | $5.03 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,506.76 |
| 205 | 2033/03 | $3.34 | $5.02 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,503.43 |
| 206 | 2033/04 | $3.35 | $5.01 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,500.08 |
| 207 | 2033/05 | $3.36 | $5.00 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,496.72 |
| 208 | 2033/06 | $3.37 | $4.99 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,493.35 |
| 209 | 2033/07 | $3.38 | $4.98 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,489.97 |
| 210 | 2033/08 | $3.39 | $4.97 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,486.58 |
| 211 | 2033/09 | $3.40 | $4.96 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,483.17 |
| 212 | 2033/10 | $3.41 | $4.94 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,479.76 |
| 213 | 2033/11 | $3.43 | $4.93 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,476.33 |
| 214 | 2033/12 | $3.44 | $4.92 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,472.89 |
| 215 | 2034/01 | $3.45 | $4.91 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,469.45 |
| 216 | 2034/03 | $3.46 | $4.90 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,465.99 |
| 217 | 2034/03 | $3.47 | $4.89 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,462.51 |
| 218 | 2034/04 | $3.48 | $4.88 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,459.03 |
| 219 | 2034/05 | $3.50 | $4.86 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,455.53 |
| 220 | 2034/06 | $3.51 | $4.85 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,452.03 |
| 221 | 2034/07 | $3.52 | $4.84 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,448.51 |
| 222 | 2034/08 | $3.53 | $4.83 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,444.98 |
| 223 | 2034/09 | $3.54 | $4.82 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,441.44 |
| 224 | 2034/10 | $3.55 | $4.80 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,437.88 |
| 225 | 2034/11 | $3.57 | $4.79 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,434.32 |
| 226 | 2034/12 | $3.58 | $4.78 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,430.74 |
| 227 | 2035/01 | $3.59 | $4.77 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,427.15 |
| 228 | 2035/03 | $3.60 | $4.76 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,423.55 |
| 229 | 2035/03 | $3.61 | $4.75 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,419.93 |
| 230 | 2035/04 | $3.63 | $4.73 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,416.31 |
| 231 | 2035/05 | $3.64 | $4.72 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,412.67 |
| 232 | 2035/06 | $3.65 | $4.71 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,409.02 |
| 233 | 2035/07 | $3.66 | $4.70 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,405.36 |
| 234 | 2035/08 | $3.67 | $4.68 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,401.68 |
| 235 | 2035/09 | $3.69 | $4.67 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,398.00 |
| 236 | 2035/10 | $3.70 | $4.66 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,394.30 |
| 237 | 2035/11 | $3.71 | $4.65 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,390.59 |
| 238 | 2035/12 | $3.72 | $4.64 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,386.86 |
| 239 | 2036/01 | $3.74 | $4.62 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,383.13 |
| 240 | 2036/03 | $3.75 | $4.61 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,379.38 |
| 241 | 2036/03 | $3.76 | $4.60 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,375.62 |
| 242 | 2036/04 | $3.77 | $4.59 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,371.85 |
| 243 | 2036/05 | $3.79 | $4.57 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,368.06 |
| 244 | 2036/06 | $3.80 | $4.56 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,364.26 |
| 245 | 2036/07 | $3.81 | $4.55 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,360.45 |
| 246 | 2036/08 | $3.82 | $4.53 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,356.63 |
| 247 | 2036/09 | $3.84 | $4.52 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,352.79 |
| 248 | 2036/10 | $3.85 | $4.51 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,348.94 |
| 249 | 2036/11 | $3.86 | $4.50 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,345.08 |
| 250 | 2036/12 | $3.88 | $4.48 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,341.20 |
| 251 | 2037/01 | $3.89 | $4.47 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,337.31 |
| 252 | 2037/03 | $3.90 | $4.46 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,333.41 |
| 253 | 2037/03 | $3.91 | $4.44 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,329.50 |
| 254 | 2037/04 | $3.93 | $4.43 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,325.57 |
| 255 | 2037/05 | $3.94 | $4.42 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,321.63 |
| 256 | 2037/06 | $3.95 | $4.41 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,317.68 |
| 257 | 2037/07 | $3.97 | $4.39 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,313.71 |
| 258 | 2037/08 | $3.98 | $4.38 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,309.73 |
| 259 | 2037/09 | $3.99 | $4.37 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,305.74 |
| 260 | 2037/10 | $4.01 | $4.35 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,301.73 |
| 261 | 2037/11 | $4.02 | $4.34 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,297.71 |
| 262 | 2037/12 | $4.03 | $4.33 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,293.68 |
| 263 | 2038/01 | $4.05 | $4.31 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,289.63 |
| 264 | 2038/03 | $4.06 | $4.30 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,285.57 |
| 265 | 2038/03 | $4.07 | $4.29 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,281.50 |
| 266 | 2038/04 | $4.09 | $4.27 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,277.41 |
| 267 | 2038/05 | $4.10 | $4.26 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,273.31 |
| 268 | 2038/06 | $4.11 | $4.24 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,269.20 |
| 269 | 2038/07 | $4.13 | $4.23 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,265.07 |
| 270 | 2038/08 | $4.14 | $4.22 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,260.93 |
| 271 | 2038/09 | $4.16 | $4.20 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,256.77 |
| 272 | 2038/10 | $4.17 | $4.19 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,252.60 |
| 273 | 2038/11 | $4.18 | $4.18 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,248.42 |
| 274 | 2038/12 | $4.20 | $4.16 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,244.22 |
| 275 | 2039/01 | $4.21 | $4.15 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,240.01 |
| 276 | 2039/03 | $4.23 | $4.13 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,235.79 |
| 277 | 2039/03 | $4.24 | $4.12 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,231.55 |
| 278 | 2039/04 | $4.25 | $4.11 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,227.29 |
| 279 | 2039/05 | $4.27 | $4.09 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,223.02 |
| 280 | 2039/06 | $4.28 | $4.08 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,218.74 |
| 281 | 2039/07 | $4.30 | $4.06 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,214.45 |
| 282 | 2039/08 | $4.31 | $4.05 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,210.14 |
| 283 | 2039/09 | $4.32 | $4.03 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,205.81 |
| 284 | 2039/10 | $4.34 | $4.02 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,201.47 |
| 285 | 2039/11 | $4.35 | $4.00 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,197.12 |
| 286 | 2039/12 | $4.37 | $3.99 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,192.75 |
| 287 | 2040/01 | $4.38 | $3.98 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,188.37 |
| 288 | 2040/03 | $4.40 | $3.96 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,183.97 |
| 289 | 2040/03 | $4.41 | $3.95 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,179.56 |
| 290 | 2040/04 | $4.43 | $3.93 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,175.13 |
| 291 | 2040/05 | $4.44 | $3.92 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,170.69 |
| 292 | 2040/06 | $4.46 | $3.90 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,166.23 |
| 293 | 2040/07 | $4.47 | $3.89 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,161.76 |
| 294 | 2040/08 | $4.49 | $3.87 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,157.27 |
| 295 | 2040/09 | $4.50 | $3.86 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,152.77 |
| 296 | 2040/10 | $4.52 | $3.84 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,148.26 |
| 297 | 2040/11 | $4.53 | $3.83 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,143.72 |
| 298 | 2040/12 | $4.55 | $3.81 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,139.18 |
| 299 | 2041/01 | $4.56 | $3.80 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,134.62 |
| 300 | 2041/03 | $4.58 | $3.78 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,130.04 |
| 301 | 2041/03 | $4.59 | $3.77 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,125.45 |
| 302 | 2041/04 | $4.61 | $3.75 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,120.84 |
| 303 | 2041/05 | $4.62 | $3.74 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,116.22 |
| 304 | 2041/06 | $4.64 | $3.72 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,111.58 |
| 305 | 2041/07 | $4.65 | $3.71 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,106.93 |
| 306 | 2041/08 | $4.67 | $3.69 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,102.26 |
| 307 | 2041/09 | $4.68 | $3.67 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,097.57 |
| 308 | 2041/10 | $4.70 | $3.66 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,092.87 |
| 309 | 2041/11 | $4.72 | $3.64 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,088.16 |
| 310 | 2041/12 | $4.73 | $3.63 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,083.43 |
| 311 | 2042/01 | $4.75 | $3.61 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,078.68 |
| 312 | 2042/03 | $4.76 | $3.60 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,073.91 |
| 313 | 2042/03 | $4.78 | $3.58 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,069.14 |
| 314 | 2042/04 | $4.79 | $3.56 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,064.34 |
| 315 | 2042/05 | $4.81 | $3.55 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,059.53 |
| 316 | 2042/06 | $4.83 | $3.53 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,054.70 |
| 317 | 2042/07 | $4.84 | $3.52 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,049.86 |
| 318 | 2042/08 | $4.86 | $3.50 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,045.00 |
| 319 | 2042/09 | $4.88 | $3.48 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,040.13 |
| 320 | 2042/10 | $4.89 | $3.47 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,035.23 |
| 321 | 2042/11 | $4.91 | $3.45 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,030.33 |
| 322 | 2042/12 | $4.92 | $3.43 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,025.40 |
| 323 | 2043/01 | $4.94 | $3.42 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,020.46 |
| 324 | 2043/03 | $4.96 | $3.40 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,015.50 |
| 325 | 2043/03 | $4.97 | $3.39 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,010.53 |
| 326 | 2043/04 | $4.99 | $3.37 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,005.54 |
| 327 | 2043/05 | $5.01 | $3.35 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $1,000.53 |
| 328 | 2043/06 | $5.02 | $3.34 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $995.51 |
| 329 | 2043/07 | $5.04 | $3.32 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $990.47 |
| 330 | 2043/08 | $5.06 | $3.30 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $985.41 |
| 331 | 2043/09 | $5.07 | $3.28 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $980.34 |
| 332 | 2043/10 | $5.09 | $3.27 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $975.25 |
| 333 | 2043/11 | $5.11 | $3.25 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $970.14 |
| 334 | 2043/12 | $5.12 | $3.23 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $965.01 |
| 335 | 2044/01 | $5.14 | $3.22 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $959.87 |
| 336 | 2044/03 | $5.16 | $3.20 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $954.71 |
| 337 | 2044/03 | $5.18 | $3.18 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $949.54 |
| 338 | 2044/04 | $5.19 | $3.17 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $944.34 |
| 339 | 2044/05 | $5.21 | $3.15 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $939.13 |
| 340 | 2044/06 | $5.23 | $3.13 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $933.90 |
| 341 | 2044/07 | $5.25 | $3.11 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $928.66 |
| 342 | 2044/08 | $5.26 | $3.10 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $923.39 |
| 343 | 2044/09 | $5.28 | $3.08 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $918.11 |
| 344 | 2044/10 | $5.30 | $3.06 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $912.81 |
| 345 | 2044/11 | $5.32 | $3.04 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $907.50 |
| 346 | 2044/12 | $5.33 | $3.02 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $902.16 |
| 347 | 2045/01 | $5.35 | $3.01 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $896.81 |
| 348 | 2045/03 | $5.37 | $2.99 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $891.44 |
| 349 | 2045/03 | $5.39 | $2.97 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $886.06 |
| 350 | 2045/04 | $5.41 | $2.95 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $880.65 |
| 351 | 2045/05 | $5.42 | $2.94 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $875.23 |
| 352 | 2045/06 | $5.44 | $2.92 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $869.79 |
| 353 | 2045/07 | $5.46 | $2.90 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $864.33 |
| 354 | 2045/08 | $5.48 | $2.88 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $858.85 |
| 355 | 2045/09 | $5.50 | $2.86 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $853.35 |
| 356 | 2045/10 | $5.51 | $2.84 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $847.84 |
| 357 | 2045/11 | $5.53 | $2.83 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $842.31 |
| 358 | 2045/12 | $5.55 | $2.81 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $836.75 |
| 359 | 2046/01 | $5.57 | $2.79 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $831.19 |
| 360 | 2046/03 | $5.59 | $2.77 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $825.60 |
| 361 | 2046/03 | $5.61 | $2.75 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $819.99 |
| 362 | 2046/04 | $5.63 | $2.73 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $814.36 |
| 363 | 2046/05 | $5.64 | $2.71 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $808.72 |
| 364 | 2046/06 | $5.66 | $2.70 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $803.06 |
| 365 | 2046/07 | $5.68 | $2.68 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $797.38 |
| 366 | 2046/08 | $5.70 | $2.66 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $791.67 |
| 367 | 2046/09 | $5.72 | $2.64 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $785.95 |
| 368 | 2046/10 | $5.74 | $2.62 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $780.22 |
| 369 | 2046/11 | $5.76 | $2.60 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $774.46 |
| 370 | 2046/12 | $5.78 | $2.58 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $768.68 |
| 371 | 2047/01 | $5.80 | $2.56 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $762.88 |
| 372 | 2047/03 | $5.82 | $2.54 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $757.07 |
| 373 | 2047/03 | $5.84 | $2.52 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $751.23 |
| 374 | 2047/04 | $5.85 | $2.50 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $745.38 |
| 375 | 2047/05 | $5.87 | $2.48 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $739.50 |
| 376 | 2047/06 | $5.89 | $2.47 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $733.61 |
| 377 | 2047/07 | $5.91 | $2.45 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $727.70 |
| 378 | 2047/08 | $5.93 | $2.43 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $721.76 |
| 379 | 2047/09 | $5.95 | $2.41 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $715.81 |
| 380 | 2047/10 | $5.97 | $2.39 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $709.84 |
| 381 | 2047/11 | $5.99 | $2.37 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $703.85 |
| 382 | 2047/12 | $6.01 | $2.35 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $697.83 |
| 383 | 2048/01 | $6.03 | $2.33 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $691.80 |
| 384 | 2048/03 | $6.05 | $2.31 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $685.75 |
| 385 | 2048/03 | $6.07 | $2.29 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $679.67 |
| 386 | 2048/04 | $6.09 | $2.27 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $673.58 |
| 387 | 2048/05 | $6.11 | $2.25 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $667.47 |
| 388 | 2048/06 | $6.13 | $2.22 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $661.33 |
| 389 | 2048/07 | $6.15 | $2.20 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $655.18 |
| 390 | 2048/08 | $6.17 | $2.18 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $649.01 |
| 391 | 2048/09 | $6.20 | $2.16 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $642.81 |
| 392 | 2048/10 | $6.22 | $2.14 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $636.59 |
| 393 | 2048/11 | $6.24 | $2.12 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $630.36 |
| 394 | 2048/12 | $6.26 | $2.10 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $624.10 |
| 395 | 2049/01 | $6.28 | $2.08 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $617.82 |
| 396 | 2049/03 | $6.30 | $2.06 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $611.52 |
| 397 | 2049/03 | $6.32 | $2.04 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $605.20 |
| 398 | 2049/04 | $6.34 | $2.02 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $598.86 |
| 399 | 2049/05 | $6.36 | $2.00 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $592.50 |
| 400 | 2049/06 | $6.38 | $1.97 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $586.11 |
| 401 | 2049/07 | $6.41 | $1.95 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $579.71 |
| 402 | 2049/08 | $6.43 | $1.93 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $573.28 |
| 403 | 2049/09 | $6.45 | $1.91 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $566.83 |
| 404 | 2049/10 | $6.47 | $1.89 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $560.36 |
| 405 | 2049/11 | $6.49 | $1.87 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $553.87 |
| 406 | 2049/12 | $6.51 | $1.85 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $547.36 |
| 407 | 2050/01 | $6.53 | $1.82 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $540.83 |
| 408 | 2050/03 | $6.56 | $1.80 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $534.27 |
| 409 | 2050/03 | $6.58 | $1.78 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $527.69 |
| 410 | 2050/04 | $6.60 | $1.76 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $521.09 |
| 411 | 2050/05 | $6.62 | $1.74 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $514.47 |
| 412 | 2050/06 | $6.64 | $1.71 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $507.83 |
| 413 | 2050/07 | $6.67 | $1.69 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $501.16 |
| 414 | 2050/08 | $6.69 | $1.67 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $494.47 |
| 415 | 2050/09 | $6.71 | $1.65 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $487.76 |
| 416 | 2050/10 | $6.73 | $1.63 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $481.03 |
| 417 | 2050/11 | $6.76 | $1.60 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $474.27 |
| 418 | 2050/12 | $6.78 | $1.58 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $467.50 |
| 419 | 2051/01 | $6.80 | $1.56 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $460.70 |
| 420 | 2051/03 | $6.82 | $1.54 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $453.87 |
| 421 | 2051/03 | $6.85 | $1.51 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $447.03 |
| 422 | 2051/04 | $6.87 | $1.49 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $440.16 |
| 423 | 2051/05 | $6.89 | $1.47 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $433.27 |
| 424 | 2051/06 | $6.91 | $1.44 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $426.35 |
| 425 | 2051/07 | $6.94 | $1.42 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $419.42 |
| 426 | 2051/08 | $6.96 | $1.40 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $412.45 |
| 427 | 2051/09 | $6.98 | $1.37 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $405.47 |
| 428 | 2051/10 | $7.01 | $1.35 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $398.46 |
| 429 | 2051/11 | $7.03 | $1.33 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $391.43 |
| 430 | 2051/12 | $7.05 | $1.30 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $384.38 |
| 431 | 2052/01 | $7.08 | $1.28 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $377.30 |
| 432 | 2052/03 | $7.10 | $1.26 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $370.20 |
| 433 | 2052/03 | $7.12 | $1.23 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $363.08 |
| 434 | 2052/04 | $7.15 | $1.21 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $355.93 |
| 435 | 2052/05 | $7.17 | $1.19 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $348.75 |
| 436 | 2052/06 | $7.20 | $1.16 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $341.56 |
| 437 | 2052/07 | $7.22 | $1.14 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $334.34 |
| 438 | 2052/08 | $7.24 | $1.11 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $327.09 |
| 439 | 2052/09 | $7.27 | $1.09 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $319.83 |
| 440 | 2052/10 | $7.29 | $1.07 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $312.53 |
| 441 | 2052/11 | $7.32 | $1.04 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $305.22 |
| 442 | 2052/12 | $7.34 | $1.02 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $297.87 |
| 443 | 2053/01 | $7.37 | $0.99 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $290.51 |
| 444 | 2053/03 | $7.39 | $0.97 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $283.12 |
| 445 | 2053/03 | $7.42 | $0.94 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $275.70 |
| 446 | 2053/04 | $7.44 | $0.92 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $268.26 |
| 447 | 2053/05 | $7.46 | $0.89 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $260.80 |
| 448 | 2053/06 | $7.49 | $0.87 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $253.31 |
| 449 | 2053/07 | $7.51 | $0.84 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $245.79 |
| 450 | 2053/08 | $7.54 | $0.82 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $238.26 |
| 451 | 2053/09 | $7.56 | $0.79 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $230.69 |
| 452 | 2053/10 | $7.59 | $0.77 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $223.10 |
| 453 | 2053/11 | $7.62 | $0.74 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $215.49 |
| 454 | 2053/12 | $7.64 | $0.72 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $207.85 |
| 455 | 2054/01 | $7.67 | $0.69 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $200.18 |
| 456 | 2054/03 | $7.69 | $0.67 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $192.49 |
| 457 | 2054/03 | $7.72 | $0.64 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $184.77 |
| 458 | 2054/04 | $7.74 | $0.62 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $177.03 |
| 459 | 2054/05 | $7.77 | $0.59 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $169.26 |
| 460 | 2054/06 | $7.79 | $0.56 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $161.46 |
| 461 | 2054/07 | $7.82 | $0.54 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $153.64 |
| 462 | 2054/08 | $7.85 | $0.51 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $145.80 |
| 463 | 2054/09 | $7.87 | $0.49 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $137.92 |
| 464 | 2054/10 | $7.90 | $0.46 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $130.03 |
| 465 | 2054/11 | $7.93 | $0.43 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $122.10 |
| 466 | 2054/12 | $7.95 | $0.41 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $114.15 |
| 467 | 2055/01 | $7.98 | $0.38 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $106.17 |
| 468 | 2055/03 | $8.00 | $0.35 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $98.17 |
| 469 | 2055/03 | $8.03 | $0.33 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $90.13 |
| 470 | 2055/04 | $8.06 | $0.30 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $82.08 |
| 471 | 2055/05 | $8.09 | $0.27 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $73.99 |
| 472 | 2055/06 | $8.11 | $0.25 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $65.88 |
| 473 | 2055/07 | $8.14 | $0.22 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $57.74 |
| 474 | 2055/08 | $8.17 | $0.19 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $49.57 |
| 475 | 2055/09 | $8.19 | $0.17 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $41.38 |
| 476 | 2055/10 | $8.22 | $0.14 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $33.16 |
| 477 | 2055/11 | $8.25 | $0.11 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $24.91 |
| 478 | 2055/12 | $8.28 | $0.08 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $16.63 |
| 479 | 2056/01 | $8.30 | $0.06 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $8.33 |
| 480 | 2056/03 | $8.33 | $0.03 | $0.00 | $130,000.00 | $200.00 | $130,208.36 | $0.00 |
| Totals | $2,000.00 | $2,012.21 | $0.00 | $62,400,000.00 | $96,000.00 | $62,500,012.21 |
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.