Mortgage Details
$
$
$
$
%
$
$
$
$
$
$
$
Original
True Cost
$861,485.90
Total Interest
$286,485.90
Interest Paid to Date
$61,546.99
Remaining Interest
$224,938.91
Principal Paid to Date
$39,083.77
Remaining Princiapl
$446,103.01
Payoff Date
10/1/2049
Monthly Cost
$3,167.33
Current
True Cost
$636,546.99
Total Interest
$61,546.99
Interest Paid to Date
$61,546.99
Remaining Interest
$0.00
Principal Paid to Date
$484,300.00
Remaining Princiapl
$0.00
Payoff Date
Invalid Date
Avoided Interest
$224,938.91
| Month | Planned Balance Due | Planned Payment Interest Due | Planned Payment Principal Due | Current Balance Due | Current Payment Interest Due | Current Payment Principal Due |
|---|---|---|---|---|---|---|
| 11/7/2019 | $484,300.00 | $1,362.09 | $778.99 | |||
| 12/7/2019 | $483,521.02 | $1,359.90 | $781.18 | |||
| 1/7/2020 | $482,739.85 | $1,357.71 | $783.37 | |||
| 2/7/2020 | $481,956.49 | $1,355.50 | $785.58 | |||
| 3/7/2020 | $481,170.92 | $1,353.29 | $787.79 | |||
| 4/7/2020 | $480,383.14 | $1,351.08 | $790.00 | |||
| 5/7/2020 | $479,593.14 | $1,348.86 | $792.22 | |||
| 6/7/2020 | $478,800.93 | $1,346.63 | $794.45 | |||
| 7/7/2020 | $478,006.48 | $1,344.39 | $796.69 | |||
| 8/7/2020 | $477,209.80 | $1,342.15 | $798.93 | |||
| 9/7/2020 | $476,410.89 | $1,339.91 | $801.17 | |||
| 10/7/2020 | $475,609.72 | $1,337.65 | $803.43 | |||
| 11/7/2020 | $474,806.30 | $1,335.39 | $805.69 | |||
| 12/7/2020 | $474,000.62 | $1,333.13 | $807.95 | |||
| 1/7/2021 | $473,192.68 | $1,330.85 | $810.23 | |||
| 2/7/2021 | $472,382.46 | $1,328.58 | $812.50 | |||
| 3/7/2021 | $471,569.96 | $1,326.29 | $814.79 | |||
| 4/7/2021 | $470,755.18 | $1,324.00 | $817.08 | |||
| 5/7/2021 | $469,938.11 | $1,321.70 | $819.38 | |||
| 6/7/2021 | $469,118.74 | $1,319.40 | $821.68 | |||
| 7/7/2021 | $468,297.06 | $1,317.09 | $823.99 | |||
| 8/7/2021 | $467,473.07 | $1,314.77 | $826.31 | |||
| 9/7/2021 | $466,646.77 | $1,312.44 | $828.64 | |||
| 10/7/2021 | $465,818.14 | $1,310.11 | $830.97 | |||
| 11/7/2021 | $464,987.18 | $1,307.78 | $833.30 | |||
| 12/7/2021 | $464,153.89 | $1,305.43 | $835.65 | |||
| 1/7/2022 | $463,318.25 | $1,303.08 | $838.00 | |||
| 2/7/2022 | $462,480.26 | $1,300.73 | $840.35 | |||
| 3/7/2022 | $461,639.91 | $1,298.36 | $842.72 | |||
| 4/7/2022 | $460,797.20 | $1,295.99 | $845.09 | |||
| 5/7/2022 | $459,952.12 | $1,293.62 | $847.46 | |||
| 6/7/2022 | $459,104.67 | $1,291.23 | $849.85 | |||
| 7/7/2022 | $458,254.83 | $1,288.84 | $852.24 | |||
| 8/7/2022 | $457,402.60 | $1,286.44 | $854.64 | |||
| 9/7/2022 | $456,547.97 | $1,284.04 | $857.04 | |||
| 10/7/2022 | $455,690.94 | $1,281.63 | $859.45 | |||
| 11/7/2022 | $454,831.50 | $1,279.21 | $861.87 | |||
| 12/7/2022 | $453,969.64 | $1,276.79 | $864.29 | |||
| 1/7/2023 | $453,105.36 | $1,274.36 | $866.72 | |||
| 2/7/2023 | $452,238.64 | $1,271.92 | $869.16 | |||
| 3/7/2023 | $451,369.49 | $1,269.48 | $871.60 | |||
| 4/7/2023 | $450,497.90 | $1,267.03 | $874.05 | |||
| 5/7/2023 | $449,623.85 | $1,264.57 | $876.51 | |||
| 6/7/2023 | $448,747.35 | $1,262.10 | $878.98 | |||
| 7/7/2023 | $447,868.38 | $1,259.63 | $881.45 | |||
| 8/7/2023 | $446,986.93 | $1,257.15 | $883.93 | |||
| 9/7/2023 | $446,103.01 | $1,254.66 | $886.42 | |||
| 10/7/2023 | $445,216.61 | $1,252.17 | $888.91 | |||
| 11/7/2023 | $444,327.71 | $1,249.67 | $891.41 | |||
| 12/7/2023 | $443,436.31 | $1,247.16 | $893.92 | |||
| 1/7/2024 | $442,542.40 | $1,244.65 | $896.43 | |||
| 2/7/2024 | $441,645.98 | $1,242.13 | $898.95 | |||
| 3/7/2024 | $440,747.03 | $1,239.60 | $901.48 | |||
| 4/7/2024 | $439,845.56 | $1,237.07 | $904.01 | |||
| 5/7/2024 | $438,941.56 | $1,234.52 | $906.56 | |||
| 6/7/2024 | $438,035.01 | $1,231.97 | $909.11 | |||
| 7/7/2024 | $437,125.91 | $1,229.42 | $911.66 | |||
| 8/7/2024 | $436,214.25 | $1,226.85 | $914.23 | |||
| 9/7/2024 | $435,300.03 | $1,224.28 | $916.80 | |||
| 10/7/2024 | $434,383.24 | $1,221.70 | $919.38 | |||
| 11/7/2024 | $433,463.88 | $1,219.12 | $921.96 | |||
| 12/7/2024 | $432,541.92 | $1,216.52 | $924.56 | |||
| 1/7/2025 | $431,617.37 | $1,213.92 | $927.16 | |||
| 2/7/2025 | $430,690.22 | $1,211.32 | $929.76 | |||
| 3/7/2025 | $429,760.47 | $1,208.70 | $932.38 | |||
| 4/7/2025 | $428,828.10 | $1,206.08 | $935.00 | |||
| 5/7/2025 | $427,893.11 | $1,203.45 | $937.63 | |||
| 6/7/2025 | $426,955.48 | $1,200.81 | $940.27 | |||
| 7/7/2025 | $426,015.22 | $1,198.17 | $942.91 | |||
| 8/7/2025 | $425,072.32 | $1,195.52 | $945.56 | |||
| 9/7/2025 | $424,126.76 | $1,192.86 | $948.22 | |||
| 10/7/2025 | $423,178.55 | $1,190.19 | $950.89 | |||
| 11/7/2025 | $422,227.67 | $1,187.52 | $953.56 | |||
| 12/7/2025 | $421,274.11 | $1,184.83 | $956.25 | |||
| 1/7/2026 | $420,317.87 | $1,182.14 | $958.94 | |||
| 2/7/2026 | $419,358.94 | $1,179.45 | $961.63 | |||
| 3/7/2026 | $418,397.32 | $1,176.74 | $964.34 | |||
| 4/7/2026 | $417,432.99 | $1,174.03 | $967.05 | |||
| 5/7/2026 | $416,465.95 | $1,171.31 | $969.77 | |||
| 6/7/2026 | $415,496.18 | $1,168.58 | $972.50 | |||
| 7/7/2026 | $414,523.70 | $1,165.85 | $975.23 | |||
| 8/7/2026 | $413,548.47 | $1,163.11 | $977.97 | |||
| 9/7/2026 | $412,570.50 | $1,160.35 | $980.73 | |||
| 10/7/2026 | $411,589.79 | $1,157.60 | $983.48 | |||
| 11/7/2026 | $410,606.31 | $1,154.83 | $986.25 | |||
| 12/7/2026 | $409,620.07 | $1,152.06 | $989.02 | |||
| 1/7/2027 | $408,631.05 | $1,149.27 | $991.81 | |||
| 2/7/2027 | $407,639.26 | $1,146.49 | $994.59 | |||
| 3/7/2027 | $406,644.67 | $1,143.69 | $997.39 | |||
| 4/7/2027 | $405,647.29 | $1,140.88 | $1,000.20 | |||
| 5/7/2027 | $404,647.10 | $1,138.07 | $1,003.01 | |||
| 6/7/2027 | $403,644.10 | $1,135.25 | $1,005.83 | |||
| 7/7/2027 | $402,638.27 | $1,132.42 | $1,008.66 | |||
| 8/7/2027 | $401,629.62 | $1,129.58 | $1,011.50 | |||
| 9/7/2027 | $400,618.13 | $1,126.74 | $1,014.34 | |||
| 10/7/2027 | $399,603.80 | $1,123.89 | $1,017.19 | |||
| 11/7/2027 | $398,586.61 | $1,121.02 | $1,020.06 | |||
| 12/7/2027 | $397,566.57 | $1,118.16 | $1,022.92 | |||
| 1/7/2028 | $396,543.65 | $1,115.28 | $1,025.80 | |||
| 2/7/2028 | $395,517.86 | $1,112.39 | $1,028.69 | |||
| 3/7/2028 | $394,489.18 | $1,109.50 | $1,031.58 | |||
| 4/7/2028 | $393,457.61 | $1,106.60 | $1,034.48 | |||
| 5/7/2028 | $392,423.14 | $1,103.69 | $1,037.39 | |||
| 6/7/2028 | $391,385.75 | $1,100.77 | $1,040.31 | |||
| 7/7/2028 | $390,345.45 | $1,097.85 | $1,043.23 | |||
| 8/7/2028 | $389,302.23 | $1,094.91 | $1,046.17 | |||
| 9/7/2028 | $388,256.07 | $1,091.97 | $1,049.11 | |||
| 10/7/2028 | $387,206.97 | $1,089.02 | $1,052.06 | |||
| 11/7/2028 | $386,154.92 | $1,086.06 | $1,055.02 | |||
| 12/7/2028 | $385,099.90 | $1,083.09 | $1,057.99 | |||
| 1/7/2029 | $384,041.93 | $1,080.12 | $1,060.96 | |||
| 2/7/2029 | $382,980.97 | $1,077.13 | $1,063.95 | |||
| 3/7/2029 | $381,917.03 | $1,074.14 | $1,066.94 | |||
| 4/7/2029 | $380,850.10 | $1,071.14 | $1,069.94 | |||
| 5/7/2029 | $379,780.17 | $1,068.13 | $1,072.95 | |||
| 6/7/2029 | $378,707.23 | $1,065.11 | $1,075.97 | |||
| 7/7/2029 | $377,631.27 | $1,062.09 | $1,078.99 | |||
| 8/7/2029 | $376,552.29 | $1,059.05 | $1,082.03 | |||
| 9/7/2029 | $375,470.27 | $1,056.01 | $1,085.07 | |||
| 10/7/2029 | $374,385.21 | $1,052.96 | $1,088.12 | |||
| 11/7/2029 | $373,297.10 | $1,049.90 | $1,091.18 | |||
| 12/7/2029 | $372,205.92 | $1,046.83 | $1,094.25 | |||
| 1/7/2030 | $371,111.68 | $1,043.75 | $1,097.33 | |||
| 2/7/2030 | $370,014.36 | $1,040.67 | $1,100.41 | |||
| 3/7/2030 | $368,913.95 | $1,037.57 | $1,103.51 | |||
| 4/7/2030 | $367,810.45 | $1,034.47 | $1,106.61 | |||
| 5/7/2030 | $366,703.85 | $1,031.35 | $1,109.73 | |||
| 6/7/2030 | $365,594.13 | $1,028.23 | $1,112.85 | |||
| 7/7/2030 | $364,481.29 | $1,025.10 | $1,115.98 | |||
| 8/7/2030 | $363,365.32 | $1,021.96 | $1,119.12 | |||
| 9/7/2030 | $362,246.21 | $1,018.82 | $1,122.26 | |||
| 10/7/2030 | $361,123.96 | $1,015.66 | $1,125.42 | |||
| 11/7/2030 | $359,998.55 | $1,012.50 | $1,128.58 | |||
| 12/7/2030 | $358,869.97 | $1,009.32 | $1,131.76 | |||
| 1/7/2031 | $357,738.22 | $1,006.14 | $1,134.94 | |||
| 2/7/2031 | $356,603.29 | $1,002.95 | $1,138.13 | |||
| 3/7/2031 | $355,465.17 | $999.75 | $1,141.33 | |||
| 4/7/2031 | $354,323.84 | $996.54 | $1,144.54 | |||
| 5/7/2031 | $353,179.30 | $993.32 | $1,147.76 | |||
| 6/7/2031 | $352,031.55 | $990.09 | $1,150.99 | |||
| 7/7/2031 | $350,880.56 | $986.85 | $1,154.23 | |||
| 8/7/2031 | $349,726.34 | $983.61 | $1,157.47 | |||
| 9/7/2031 | $348,568.88 | $980.35 | $1,160.73 | |||
| 10/7/2031 | $347,408.16 | $977.09 | $1,163.99 | |||
| 11/7/2031 | $346,244.17 | $973.81 | $1,167.27 | |||
| 12/7/2031 | $345,076.91 | $970.53 | $1,170.55 | |||
| 1/7/2032 | $343,906.37 | $967.24 | $1,173.84 | |||
| 2/7/2032 | $342,732.53 | $963.94 | $1,177.14 | |||
| 3/7/2032 | $341,555.39 | $960.62 | $1,180.46 | |||
| 4/7/2032 | $340,374.95 | $957.30 | $1,183.78 | |||
| 5/7/2032 | $339,191.18 | $953.98 | $1,187.10 | |||
| 6/7/2032 | $338,004.08 | $950.64 | $1,190.44 | |||
| 7/7/2032 | $336,813.65 | $947.29 | $1,193.79 | |||
| 8/7/2032 | $335,619.86 | $943.93 | $1,197.15 | |||
| 9/7/2032 | $334,422.72 | $940.56 | $1,200.52 | |||
| 10/7/2032 | $333,222.21 | $937.19 | $1,203.89 | |||
| 11/7/2032 | $332,018.33 | $933.80 | $1,207.28 | |||
| 12/7/2032 | $330,811.06 | $930.41 | $1,210.67 | |||
| 1/7/2033 | $329,600.39 | $927.00 | $1,214.08 | |||
| 2/7/2033 | $328,386.32 | $923.59 | $1,217.49 | |||
| 3/7/2033 | $327,168.84 | $920.16 | $1,220.92 | |||
| 4/7/2033 | $325,947.93 | $916.73 | $1,224.35 | |||
| 5/7/2033 | $324,723.58 | $913.29 | $1,227.79 | |||
| 6/7/2033 | $323,495.80 | $909.83 | $1,231.25 | |||
| 7/7/2033 | $322,264.56 | $906.37 | $1,234.71 | |||
| 8/7/2033 | $321,029.85 | $902.90 | $1,238.18 | |||
| 9/7/2033 | $319,791.68 | $899.41 | $1,241.67 | |||
| 10/7/2033 | $318,550.02 | $895.92 | $1,245.16 | |||
| 11/7/2033 | $317,304.87 | $892.42 | $1,248.66 | |||
| 12/7/2033 | $316,056.22 | $888.91 | $1,252.17 | |||
| 1/7/2034 | $314,804.05 | $885.39 | $1,255.69 | |||
| 2/7/2034 | $313,548.37 | $881.85 | $1,259.23 | |||
| 3/7/2034 | $312,289.15 | $878.31 | $1,262.77 | |||
| 4/7/2034 | $311,026.39 | $874.76 | $1,266.32 | |||
| 5/7/2034 | $309,760.08 | $871.20 | $1,269.88 | |||
| 6/7/2034 | $308,490.21 | $867.63 | $1,273.45 | |||
| 7/7/2034 | $307,216.77 | $864.05 | $1,277.03 | |||
| 8/7/2034 | $305,939.74 | $860.46 | $1,280.62 | |||
| 9/7/2034 | $304,659.13 | $856.85 | $1,284.23 | |||
| 10/7/2034 | $303,374.91 | $853.24 | $1,287.84 | |||
| 11/7/2034 | $302,087.08 | $849.62 | $1,291.46 | |||
| 12/7/2034 | $300,795.63 | $845.99 | $1,295.09 | |||
| 1/7/2035 | $299,500.54 | $842.35 | $1,298.73 | |||
| 2/7/2035 | $298,201.82 | $838.69 | $1,302.39 | |||
| 3/7/2035 | $296,899.44 | $835.03 | $1,306.05 | |||
| 4/7/2035 | $295,593.39 | $831.36 | $1,309.72 | |||
| 5/7/2035 | $294,283.68 | $827.67 | $1,313.41 | |||
| 6/7/2035 | $292,970.28 | $823.98 | $1,317.10 | |||
| 7/7/2035 | $291,653.19 | $820.27 | $1,320.81 | |||
| 8/7/2035 | $290,332.39 | $816.56 | $1,324.52 | |||
| 9/7/2035 | $289,007.88 | $812.83 | $1,328.25 | |||
| 10/7/2035 | $287,679.64 | $809.10 | $1,331.98 | |||
| 11/7/2035 | $286,347.67 | $805.35 | $1,335.73 | |||
| 12/7/2035 | $285,011.95 | $801.60 | $1,339.48 | |||
| 1/7/2036 | $283,672.47 | $797.83 | $1,343.25 | |||
| 2/7/2036 | $282,329.23 | $794.05 | $1,347.03 | |||
| 3/7/2036 | $280,982.21 | $790.26 | $1,350.82 | |||
| 4/7/2036 | $279,631.40 | $786.46 | $1,354.62 | |||
| 5/7/2036 | $278,276.79 | $782.65 | $1,358.43 | |||
| 6/7/2036 | $276,918.37 | $778.83 | $1,362.25 | |||
| 7/7/2036 | $275,556.13 | $775.00 | $1,366.08 | |||
| 8/7/2036 | $274,190.06 | $771.16 | $1,369.92 | |||
| 9/7/2036 | $272,820.15 | $767.31 | $1,373.77 | |||
| 10/7/2036 | $271,446.38 | $763.44 | $1,377.64 | |||
| 11/7/2036 | $270,068.76 | $759.57 | $1,381.51 | |||
| 12/7/2036 | $268,687.25 | $755.68 | $1,385.40 | |||
| 1/7/2037 | $267,301.86 | $751.79 | $1,389.29 | |||
| 2/7/2037 | $265,912.58 | $747.88 | $1,393.20 | |||
| 3/7/2037 | $264,519.38 | $743.96 | $1,397.12 | |||
| 4/7/2037 | $263,122.27 | $740.03 | $1,401.05 | |||
| 5/7/2037 | $261,721.23 | $736.09 | $1,404.99 | |||
| 6/7/2037 | $260,316.25 | $732.14 | $1,408.94 | |||
| 7/7/2037 | $258,907.32 | $728.18 | $1,412.90 | |||
| 8/7/2037 | $257,494.42 | $724.20 | $1,416.88 | |||
| 9/7/2037 | $256,077.56 | $720.22 | $1,420.86 | |||
| 10/7/2037 | $254,656.70 | $716.22 | $1,424.86 | |||
| 11/7/2037 | $253,231.85 | $712.21 | $1,428.87 | |||
| 12/7/2037 | $251,802.99 | $708.20 | $1,432.88 | |||
| 1/7/2038 | $250,370.12 | $704.17 | $1,436.91 | |||
| 2/7/2038 | $248,933.21 | $700.12 | $1,440.96 | |||
| 3/7/2038 | $247,492.26 | $696.07 | $1,445.01 | |||
| 4/7/2038 | $246,047.26 | $692.01 | $1,449.07 | |||
| 5/7/2038 | $244,598.20 | $687.93 | $1,453.15 | |||
| 6/7/2038 | $243,145.06 | $683.85 | $1,457.23 | |||
| 7/7/2038 | $241,687.83 | $679.75 | $1,461.33 | |||
| 8/7/2038 | $240,226.51 | $675.64 | $1,465.44 | |||
| 9/7/2038 | $238,761.08 | $671.52 | $1,469.56 | |||
| 10/7/2038 | $237,291.52 | $667.38 | $1,473.70 | |||
| 11/7/2038 | $235,817.83 | $663.24 | $1,477.84 | |||
| 12/7/2038 | $234,339.99 | $659.08 | $1,482.00 | |||
| 1/7/2039 | $232,858.00 | $654.91 | $1,486.17 | |||
| 2/7/2039 | $231,371.85 | $650.73 | $1,490.35 | |||
| 3/7/2039 | $229,881.51 | $646.54 | $1,494.54 | |||
| 4/7/2039 | $228,386.98 | $642.34 | $1,498.74 | |||
| 5/7/2039 | $226,888.24 | $638.12 | $1,502.96 | |||
| 6/7/2039 | $225,385.29 | $633.90 | $1,507.18 | |||
| 7/7/2039 | $223,878.12 | $629.66 | $1,511.42 | |||
| 8/7/2039 | $222,366.70 | $625.41 | $1,515.67 | |||
| 9/7/2039 | $220,851.04 | $621.14 | $1,519.94 | |||
| 10/7/2039 | $219,331.11 | $616.87 | $1,524.21 | |||
| 11/7/2039 | $217,806.91 | $612.58 | $1,528.50 | |||
| 12/7/2039 | $216,278.42 | $608.28 | $1,532.80 | |||
| 1/7/2040 | $214,745.63 | $603.97 | $1,537.11 | |||
| 2/7/2040 | $213,208.53 | $599.65 | $1,541.43 | |||
| 3/7/2040 | $211,667.10 | $595.31 | $1,545.77 | |||
| 4/7/2040 | $210,121.35 | $590.97 | $1,550.11 | |||
| 5/7/2040 | $208,571.24 | $586.61 | $1,554.47 | |||
| 6/7/2040 | $207,016.78 | $582.23 | $1,558.85 | |||
| 7/7/2040 | $205,457.94 | $577.85 | $1,563.23 | |||
| 8/7/2040 | $203,894.72 | $573.45 | $1,567.63 | |||
| 9/7/2040 | $202,327.10 | $569.04 | $1,572.04 | |||
| 10/7/2040 | $200,755.07 | $564.62 | $1,576.46 | |||
| 11/7/2040 | $199,178.62 | $560.19 | $1,580.89 | |||
| 12/7/2040 | $197,597.74 | $555.74 | $1,585.34 | |||
| 1/7/2041 | $196,012.41 | $551.28 | $1,589.80 | |||
| 2/7/2041 | $194,422.63 | $546.81 | $1,594.27 | |||
| 3/7/2041 | $192,828.37 | $542.33 | $1,598.75 | |||
| 4/7/2041 | $191,229.63 | $537.83 | $1,603.25 | |||
| 5/7/2041 | $189,626.39 | $533.32 | $1,607.76 | |||
| 6/7/2041 | $188,018.64 | $528.80 | $1,612.28 | |||
| 7/7/2041 | $186,406.37 | $524.27 | $1,616.81 | |||
| 8/7/2041 | $184,789.57 | $519.72 | $1,621.36 | |||
| 9/7/2041 | $183,168.21 | $515.16 | $1,625.92 | |||
| 10/7/2041 | $181,542.30 | $510.59 | $1,630.49 | |||
| 11/7/2041 | $179,911.82 | $506.00 | $1,635.08 | |||
| 12/7/2041 | $178,276.75 | $501.40 | $1,639.68 | |||
| 1/7/2042 | $176,637.08 | $496.79 | $1,644.29 | |||
| 2/7/2042 | $174,992.80 | $492.17 | $1,648.91 | |||
| 3/7/2042 | $173,343.90 | $487.53 | $1,653.55 | |||
| 4/7/2042 | $171,690.35 | $482.88 | $1,658.20 | |||
| 5/7/2042 | $170,032.16 | $478.22 | $1,662.86 | |||
| 6/7/2042 | $168,369.30 | $473.54 | $1,667.54 | |||
| 7/7/2042 | $166,701.77 | $468.85 | $1,672.23 | |||
| 8/7/2042 | $165,029.55 | $464.15 | $1,676.93 | |||
| 9/7/2042 | $163,352.62 | $459.43 | $1,681.65 | |||
| 10/7/2042 | $161,670.98 | $454.70 | $1,686.38 | |||
| 11/7/2042 | $159,984.61 | $449.96 | $1,691.12 | |||
| 12/7/2042 | $158,293.49 | $445.20 | $1,695.88 | |||
| 1/7/2043 | $156,597.62 | $440.43 | $1,700.65 | |||
| 2/7/2043 | $154,896.98 | $435.65 | $1,705.43 | |||
| 3/7/2043 | $153,191.55 | $430.85 | $1,710.23 | |||
| 4/7/2043 | $151,481.33 | $426.04 | $1,715.04 | |||
| 5/7/2043 | $149,766.30 | $421.22 | $1,719.86 | |||
| 6/7/2043 | $148,046.45 | $416.38 | $1,724.70 | |||
| 7/7/2043 | $146,321.76 | $411.53 | $1,729.55 | |||
| 8/7/2043 | $144,592.21 | $406.67 | $1,734.41 | |||
| 9/7/2043 | $142,857.81 | $401.79 | $1,739.29 | |||
| 10/7/2043 | $141,118.52 | $396.90 | $1,744.18 | |||
| 11/7/2043 | $139,374.35 | $391.99 | $1,749.09 | |||
| 12/7/2043 | $137,625.27 | $387.07 | $1,754.01 | |||
| 1/7/2044 | $135,871.27 | $382.14 | $1,758.94 | |||
| 2/7/2044 | $134,112.33 | $377.19 | $1,763.89 | |||
| 3/7/2044 | $132,348.45 | $372.23 | $1,768.85 | |||
| 4/7/2044 | $130,579.61 | $367.26 | $1,773.82 | |||
| 5/7/2044 | $128,805.79 | $362.27 | $1,778.81 | |||
| 6/7/2044 | $127,026.99 | $357.26 | $1,783.82 | |||
| 7/7/2044 | $125,243.18 | $352.25 | $1,788.83 | |||
| 8/7/2044 | $123,454.35 | $347.22 | $1,793.86 | |||
| 9/7/2044 | $121,660.50 | $342.17 | $1,798.91 | |||
| 10/7/2044 | $119,861.59 | $337.11 | $1,803.97 | |||
| 11/7/2044 | $118,057.63 | $332.04 | $1,809.04 | |||
| 12/7/2044 | $116,248.60 | $326.95 | $1,814.13 | |||
| 1/7/2045 | $114,434.47 | $321.85 | $1,819.23 | |||
| 2/7/2045 | $112,615.25 | $316.73 | $1,824.35 | |||
| 3/7/2045 | $110,790.91 | $311.60 | $1,829.48 | |||
| 4/7/2045 | $108,961.44 | $306.45 | $1,834.63 | |||
| 5/7/2045 | $107,126.82 | $301.29 | $1,839.79 | |||
| 6/7/2045 | $105,287.04 | $296.12 | $1,844.96 | |||
| 7/7/2045 | $103,442.09 | $290.93 | $1,850.15 | |||
| 8/7/2045 | $101,591.95 | $285.73 | $1,855.35 | |||
| 9/7/2045 | $99,736.60 | $280.51 | $1,860.57 | |||
| 10/7/2045 | $97,876.04 | $275.28 | $1,865.80 | |||
| 11/7/2045 | $96,010.24 | $270.03 | $1,871.05 | |||
| 12/7/2045 | $94,139.20 | $264.77 | $1,876.31 | |||
| 1/7/2046 | $92,262.90 | $259.49 | $1,881.59 | |||
| 2/7/2046 | $90,381.31 | $254.20 | $1,886.88 | |||
| 3/7/2046 | $88,494.44 | $248.89 | $1,892.19 | |||
| 4/7/2046 | $86,602.26 | $243.57 | $1,897.51 | |||
| 5/7/2046 | $84,704.75 | $238.23 | $1,902.85 | |||
| 6/7/2046 | $82,801.91 | $232.88 | $1,908.20 | |||
| 7/7/2046 | $80,893.72 | $227.51 | $1,913.57 | |||
| 8/7/2046 | $78,980.16 | $222.13 | $1,918.95 | |||
| 9/7/2046 | $77,061.22 | $216.73 | $1,924.35 | |||
| 10/7/2046 | $75,136.89 | $211.32 | $1,929.76 | |||
| 11/7/2046 | $73,207.14 | $205.90 | $1,935.18 | |||
| 12/7/2046 | $71,271.96 | $200.45 | $1,940.63 | |||
| 1/7/2047 | $69,331.34 | $194.99 | $1,946.09 | |||
| 2/7/2047 | $67,385.26 | $189.52 | $1,951.56 | |||
| 3/7/2047 | $65,433.71 | $184.03 | $1,957.05 | |||
| 4/7/2047 | $63,476.67 | $178.53 | $1,962.55 | |||
| 5/7/2047 | $61,514.13 | $173.01 | $1,968.07 | |||
| 6/7/2047 | $59,546.07 | $167.47 | $1,973.61 | |||
| 7/7/2047 | $57,572.47 | $161.92 | $1,979.16 | |||
| 8/7/2047 | $55,593.32 | $156.36 | $1,984.72 | |||
| 9/7/2047 | $53,608.60 | $150.77 | $1,990.31 | |||
| 10/7/2047 | $51,618.30 | $145.18 | $1,995.90 | |||
| 11/7/2047 | $49,622.41 | $139.56 | $2,001.52 | |||
| 12/7/2047 | $47,620.90 | $133.93 | $2,007.15 | |||
| 1/7/2048 | $45,613.76 | $128.29 | $2,012.79 | |||
| 2/7/2048 | $43,600.98 | $122.63 | $2,018.45 | |||
| 3/7/2048 | $41,582.53 | $116.95 | $2,024.13 | |||
| 4/7/2048 | $39,558.41 | $111.26 | $2,029.82 | |||
| 5/7/2048 | $37,528.60 | $105.55 | $2,035.53 | |||
| 6/7/2048 | $35,493.08 | $99.82 | $2,041.26 | |||
| 7/7/2048 | $33,451.83 | $94.08 | $2,047.00 | |||
| 8/7/2048 | $31,404.84 | $88.33 | $2,052.75 | |||
| 9/7/2048 | $29,352.09 | $82.55 | $2,058.53 | |||
| 10/7/2048 | $27,293.57 | $76.76 | $2,064.32 | |||
| 11/7/2048 | $25,229.27 | $70.96 | $2,070.12 | |||
| 12/7/2048 | $23,159.15 | $65.14 | $2,075.94 | |||
| 1/7/2049 | $21,083.21 | $59.30 | $2,081.78 | |||
| 2/7/2049 | $19,001.44 | $53.44 | $2,087.64 | |||
| 3/7/2049 | $16,913.81 | $47.57 | $2,093.51 | |||
| 4/7/2049 | $14,820.31 | $41.68 | $2,099.40 | |||
| 5/7/2049 | $12,720.92 | $35.78 | $2,105.30 | |||
| 6/7/2049 | $10,615.62 | $29.86 | $2,111.22 | |||
| 7/7/2049 | $8,504.41 | $23.92 | $2,117.16 | |||
| 8/7/2049 | $6,387.25 | $17.96 | $2,123.12 | |||
| 9/7/2049 | $4,264.15 | $11.99 | $2,129.09 | |||
| 10/7/2049 | $2,135.07 | $6.00 | $2,135.08 |