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 50-year mortgage of $989,000.00 at 4.5% interest rate for a $1,019,000.00 home, you need to have a monthly payment of $5,121.93 ~ $5,204.35. You will make a total of 600 payments and you will pay off your mortgage on 2066/03. Consult with a Mortgage Specialist
Loan Comparison
You can save $264,392.76 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 | $4,147.76 | 4.5% | 600 months | $2,518,658.87 | $1,499,658.87 |
| 50 years | Bi-Weekly | $2,073.88 | 4.5% | 512 months | $2,254,266.11 | $1,235,266.11 |
| 45 years | Monthly | $4,275.19 | 4.5% | 540 months | $2,338,602.63 | $1,319,602.63 |
| 45 years | Bi-Weekly | $2,137.60 | 4.5% | 461 months | $2,107,682.78 | $1,088,682.78 |
| 40 years | Monthly | $4,446.18 | 4.5% | 480 months | $2,164,164.70 | $1,145,164.70 |
| 40 years | Bi-Weekly | $2,223.09 | 4.5% | 409 months | $1,965,629.69 | $946,629.69 |
| 35 years | Monthly | $4,680.51 | 4.5% | 420 months | $1,995,813.82 | $976,813.82 |
| 35 years | Bi-Weekly | $2,340.26 | 4.5% | 358 months | $1,828,383.20 | $809,383.20 |
| 30 years | Monthly | $5,011.12 | 4.5% | 360 months | $1,834,002.38 | $815,002.38 |
| 30 years | Bi-Weekly | $2,505.56 | 4.5% | 307 months | $1,696,203.89 | $677,203.89 |
| 25 years | Monthly | $5,497.18 | 4.5% | 300 months | $1,679,154.96 | $660,154.96 |
| 25 years | Bi-Weekly | $2,748.59 | 4.5% | 256 months | $1,569,331.26 | $550,331.26 |
| 20 years | Monthly | $6,256.90 | 4.5% | 240 months | $1,531,656.56 | $512,656.56 |
| 20 years | Bi-Weekly | $3,128.45 | 4.5% | 205 months | $1,447,978.49 | $428,978.49 |
| 15 years | Monthly | $7,565.78 | 4.5% | 180 months | $1,391,841.05 | $372,841.05 |
| 15 years | Bi-Weekly | $3,782.89 | 4.5% | 154 months | $1,332,327.61 | $313,327.61 |
| 10 years | Monthly | $10,249.84 | 4.5% | 120 months | $1,259,980.64 | $240,980.64 |
| 10 years | Bi-Weekly | $5,124.92 | 4.5% | 103 months | $1,222,525.14 | $203,525.14 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/04 | $439.01 | $3,708.75 | $82.42 | $849.17 | $125.00 | $5,204.35 | $988,560.99 |
| 2 | 2016/05 | $440.66 | $3,707.10 | $82.42 | $849.17 | $125.00 | $5,204.35 | $988,120.32 |
| 3 | 2016/06 | $442.31 | $3,705.45 | $82.42 | $849.17 | $125.00 | $5,204.35 | $987,678.01 |
| 4 | 2016/07 | $443.97 | $3,703.79 | $82.42 | $849.17 | $125.00 | $5,204.35 | $987,234.04 |
| 5 | 2016/08 | $445.64 | $3,702.13 | $82.42 | $849.17 | $125.00 | $5,204.35 | $986,788.40 |
| 6 | 2016/09 | $447.31 | $3,700.46 | $82.42 | $849.17 | $125.00 | $5,204.35 | $986,341.09 |
| 7 | 2016/10 | $448.99 | $3,698.78 | $82.42 | $849.17 | $125.00 | $5,204.35 | $985,892.11 |
| 8 | 2016/11 | $450.67 | $3,697.10 | $82.42 | $849.17 | $125.00 | $5,204.35 | $985,441.44 |
| 9 | 2016/12 | $452.36 | $3,695.41 | $82.42 | $849.17 | $125.00 | $5,204.35 | $984,989.08 |
| 10 | 2017/01 | $454.06 | $3,693.71 | $82.42 | $849.17 | $125.00 | $5,204.35 | $984,535.02 |
| 11 | 2017/03 | $455.76 | $3,692.01 | $82.42 | $849.17 | $125.00 | $5,204.35 | $984,079.26 |
| 12 | 2017/03 | $457.47 | $3,690.30 | $82.42 | $849.17 | $125.00 | $5,204.35 | $983,621.80 |
| 13 | 2017/04 | $459.18 | $3,688.58 | $82.42 | $849.17 | $125.00 | $5,204.35 | $983,162.61 |
| 14 | 2017/05 | $460.90 | $3,686.86 | $82.42 | $849.17 | $125.00 | $5,204.35 | $982,701.71 |
| 15 | 2017/06 | $462.63 | $3,685.13 | $82.42 | $849.17 | $125.00 | $5,204.35 | $982,239.08 |
| 16 | 2017/07 | $464.37 | $3,683.40 | $82.42 | $849.17 | $125.00 | $5,204.35 | $981,774.71 |
| 17 | 2017/08 | $466.11 | $3,681.66 | $82.42 | $849.17 | $125.00 | $5,204.35 | $981,308.60 |
| 18 | 2017/09 | $467.86 | $3,679.91 | $82.42 | $849.17 | $125.00 | $5,204.35 | $980,840.74 |
| 19 | 2017/10 | $469.61 | $3,678.15 | $82.42 | $849.17 | $125.00 | $5,204.35 | $980,371.13 |
| 20 | 2017/11 | $471.37 | $3,676.39 | $82.42 | $849.17 | $125.00 | $5,204.35 | $979,899.75 |
| 21 | 2017/12 | $473.14 | $3,674.62 | $82.42 | $849.17 | $125.00 | $5,204.35 | $979,426.61 |
| 22 | 2018/01 | $474.91 | $3,672.85 | $82.42 | $849.17 | $125.00 | $5,204.35 | $978,951.70 |
| 23 | 2018/03 | $476.70 | $3,671.07 | $82.42 | $849.17 | $125.00 | $5,204.35 | $978,475.00 |
| 24 | 2018/03 | $478.48 | $3,669.28 | $82.42 | $849.17 | $125.00 | $5,204.35 | $977,996.52 |
| 25 | 2018/04 | $480.28 | $3,667.49 | $82.42 | $849.17 | $125.00 | $5,204.35 | $977,516.24 |
| 26 | 2018/05 | $482.08 | $3,665.69 | $82.42 | $849.17 | $125.00 | $5,204.35 | $977,034.16 |
| 27 | 2018/06 | $483.89 | $3,663.88 | $82.42 | $849.17 | $125.00 | $5,204.35 | $976,550.28 |
| 28 | 2018/07 | $485.70 | $3,662.06 | $82.42 | $849.17 | $125.00 | $5,204.35 | $976,064.57 |
| 29 | 2018/08 | $487.52 | $3,660.24 | $82.42 | $849.17 | $125.00 | $5,204.35 | $975,577.05 |
| 30 | 2018/09 | $489.35 | $3,658.41 | $82.42 | $849.17 | $125.00 | $5,204.35 | $975,087.70 |
| 31 | 2018/10 | $491.19 | $3,656.58 | $82.42 | $849.17 | $125.00 | $5,204.35 | $974,596.52 |
| 32 | 2018/11 | $493.03 | $3,654.74 | $82.42 | $849.17 | $125.00 | $5,204.35 | $974,103.49 |
| 33 | 2018/12 | $494.88 | $3,652.89 | $82.42 | $849.17 | $125.00 | $5,204.35 | $973,608.61 |
| 34 | 2019/01 | $496.73 | $3,651.03 | $82.42 | $849.17 | $125.00 | $5,204.35 | $973,111.88 |
| 35 | 2019/03 | $498.60 | $3,649.17 | $82.42 | $849.17 | $125.00 | $5,204.35 | $972,613.28 |
| 36 | 2019/03 | $500.46 | $3,647.30 | $82.42 | $849.17 | $125.00 | $5,204.35 | $972,112.82 |
| 37 | 2019/04 | $502.34 | $3,645.42 | $82.42 | $849.17 | $125.00 | $5,204.35 | $971,610.48 |
| 38 | 2019/05 | $504.23 | $3,643.54 | $82.42 | $849.17 | $125.00 | $5,204.35 | $971,106.25 |
| 39 | 2019/06 | $506.12 | $3,641.65 | $82.42 | $849.17 | $125.00 | $5,204.35 | $970,600.13 |
| 40 | 2019/07 | $508.01 | $3,639.75 | $82.42 | $849.17 | $125.00 | $5,204.35 | $970,092.12 |
| 41 | 2019/08 | $509.92 | $3,637.85 | $82.42 | $849.17 | $125.00 | $5,204.35 | $969,582.20 |
| 42 | 2019/09 | $511.83 | $3,635.93 | $82.42 | $849.17 | $125.00 | $5,204.35 | $969,070.37 |
| 43 | 2019/10 | $513.75 | $3,634.01 | $82.42 | $849.17 | $125.00 | $5,204.35 | $968,556.62 |
| 44 | 2019/11 | $515.68 | $3,632.09 | $82.42 | $849.17 | $125.00 | $5,204.35 | $968,040.94 |
| 45 | 2019/12 | $517.61 | $3,630.15 | $82.42 | $849.17 | $125.00 | $5,204.35 | $967,523.33 |
| 46 | 2020/01 | $519.55 | $3,628.21 | $82.42 | $849.17 | $125.00 | $5,204.35 | $967,003.78 |
| 47 | 2020/03 | $521.50 | $3,626.26 | $82.42 | $849.17 | $125.00 | $5,204.35 | $966,482.28 |
| 48 | 2020/03 | $523.46 | $3,624.31 | $82.42 | $849.17 | $125.00 | $5,204.35 | $965,958.82 |
| 49 | 2020/04 | $525.42 | $3,622.35 | $82.42 | $849.17 | $125.00 | $5,204.35 | $965,433.40 |
| 50 | 2020/05 | $527.39 | $3,620.38 | $82.42 | $849.17 | $125.00 | $5,204.35 | $964,906.01 |
| 51 | 2020/06 | $529.37 | $3,618.40 | $82.42 | $849.17 | $125.00 | $5,204.35 | $964,376.64 |
| 52 | 2020/07 | $531.35 | $3,616.41 | $82.42 | $849.17 | $125.00 | $5,204.35 | $963,845.29 |
| 53 | 2020/08 | $533.34 | $3,614.42 | $82.42 | $849.17 | $125.00 | $5,204.35 | $963,311.95 |
| 54 | 2020/09 | $535.34 | $3,612.42 | $82.42 | $849.17 | $125.00 | $5,204.35 | $962,776.60 |
| 55 | 2020/10 | $537.35 | $3,610.41 | $82.42 | $849.17 | $125.00 | $5,204.35 | $962,239.25 |
| 56 | 2020/11 | $539.37 | $3,608.40 | $82.42 | $849.17 | $125.00 | $5,204.35 | $961,699.88 |
| 57 | 2020/12 | $541.39 | $3,606.37 | $82.42 | $849.17 | $125.00 | $5,204.35 | $961,158.49 |
| 58 | 2021/01 | $543.42 | $3,604.34 | $82.42 | $849.17 | $125.00 | $5,204.35 | $960,615.07 |
| 59 | 2021/03 | $545.46 | $3,602.31 | $82.42 | $849.17 | $125.00 | $5,204.35 | $960,069.61 |
| 60 | 2021/03 | $547.50 | $3,600.26 | $82.42 | $849.17 | $125.00 | $5,204.35 | $959,522.11 |
| 61 | 2021/04 | $549.56 | $3,598.21 | $82.42 | $849.17 | $125.00 | $5,204.35 | $958,972.55 |
| 62 | 2021/05 | $551.62 | $3,596.15 | $82.42 | $849.17 | $125.00 | $5,204.35 | $958,420.94 |
| 63 | 2021/06 | $553.69 | $3,594.08 | $82.42 | $849.17 | $125.00 | $5,204.35 | $957,867.25 |
| 64 | 2021/07 | $555.76 | $3,592.00 | $82.42 | $849.17 | $125.00 | $5,204.35 | $957,311.49 |
| 65 | 2021/08 | $557.85 | $3,589.92 | $82.42 | $849.17 | $125.00 | $5,204.35 | $956,753.64 |
| 66 | 2021/09 | $559.94 | $3,587.83 | $82.42 | $849.17 | $125.00 | $5,204.35 | $956,193.70 |
| 67 | 2021/10 | $562.04 | $3,585.73 | $82.42 | $849.17 | $125.00 | $5,204.35 | $955,631.66 |
| 68 | 2021/11 | $564.15 | $3,583.62 | $82.42 | $849.17 | $125.00 | $5,204.35 | $955,067.52 |
| 69 | 2021/12 | $566.26 | $3,581.50 | $82.42 | $849.17 | $125.00 | $5,204.35 | $954,501.25 |
| 70 | 2022/01 | $568.39 | $3,579.38 | $82.42 | $849.17 | $125.00 | $5,204.35 | $953,932.87 |
| 71 | 2022/03 | $570.52 | $3,577.25 | $82.42 | $849.17 | $125.00 | $5,204.35 | $953,362.35 |
| 72 | 2022/03 | $572.66 | $3,575.11 | $82.42 | $849.17 | $125.00 | $5,204.35 | $952,789.70 |
| 73 | 2022/04 | $574.80 | $3,572.96 | $82.42 | $849.17 | $125.00 | $5,204.35 | $952,214.89 |
| 74 | 2022/05 | $576.96 | $3,570.81 | $82.42 | $849.17 | $125.00 | $5,204.35 | $951,637.93 |
| 75 | 2022/06 | $579.12 | $3,568.64 | $82.42 | $849.17 | $125.00 | $5,204.35 | $951,058.81 |
| 76 | 2022/07 | $581.29 | $3,566.47 | $82.42 | $849.17 | $125.00 | $5,204.35 | $950,477.52 |
| 77 | 2022/08 | $583.47 | $3,564.29 | $82.42 | $849.17 | $125.00 | $5,204.35 | $949,894.04 |
| 78 | 2022/09 | $585.66 | $3,562.10 | $82.42 | $849.17 | $125.00 | $5,204.35 | $949,308.38 |
| 79 | 2022/10 | $587.86 | $3,559.91 | $82.42 | $849.17 | $125.00 | $5,204.35 | $948,720.52 |
| 80 | 2022/11 | $590.06 | $3,557.70 | $82.42 | $849.17 | $125.00 | $5,204.35 | $948,130.46 |
| 81 | 2022/12 | $592.28 | $3,555.49 | $82.42 | $849.17 | $125.00 | $5,204.35 | $947,538.19 |
| 82 | 2023/01 | $594.50 | $3,553.27 | $82.42 | $849.17 | $125.00 | $5,204.35 | $946,943.69 |
| 83 | 2023/03 | $596.73 | $3,551.04 | $82.42 | $849.17 | $125.00 | $5,204.35 | $946,346.96 |
| 84 | 2023/03 | $598.96 | $3,548.80 | $82.42 | $849.17 | $125.00 | $5,204.35 | $945,748.00 |
| 85 | 2023/04 | $601.21 | $3,546.55 | $82.42 | $849.17 | $125.00 | $5,204.35 | $945,146.79 |
| 86 | 2023/05 | $603.46 | $3,544.30 | $82.42 | $849.17 | $125.00 | $5,204.35 | $944,543.32 |
| 87 | 2023/06 | $605.73 | $3,542.04 | $82.42 | $849.17 | $125.00 | $5,204.35 | $943,937.60 |
| 88 | 2023/07 | $608.00 | $3,539.77 | $82.42 | $849.17 | $125.00 | $5,204.35 | $943,329.60 |
| 89 | 2023/08 | $610.28 | $3,537.49 | $82.42 | $849.17 | $125.00 | $5,204.35 | $942,719.32 |
| 90 | 2023/09 | $612.57 | $3,535.20 | $82.42 | $849.17 | $125.00 | $5,204.35 | $942,106.75 |
| 91 | 2023/10 | $614.86 | $3,532.90 | $82.42 | $849.17 | $125.00 | $5,204.35 | $941,491.89 |
| 92 | 2023/11 | $617.17 | $3,530.59 | $82.42 | $849.17 | $125.00 | $5,204.35 | $940,874.72 |
| 93 | 2023/12 | $619.48 | $3,528.28 | $82.42 | $849.17 | $125.00 | $5,204.35 | $940,255.23 |
| 94 | 2024/01 | $621.81 | $3,525.96 | $82.42 | $849.17 | $125.00 | $5,204.35 | $939,633.43 |
| 95 | 2024/03 | $624.14 | $3,523.63 | $82.42 | $849.17 | $125.00 | $5,204.35 | $939,009.29 |
| 96 | 2024/03 | $626.48 | $3,521.28 | $82.42 | $849.17 | $125.00 | $5,204.35 | $938,382.81 |
| 97 | 2024/04 | $628.83 | $3,518.94 | $82.42 | $849.17 | $125.00 | $5,204.35 | $937,753.98 |
| 98 | 2024/05 | $631.19 | $3,516.58 | $82.42 | $849.17 | $125.00 | $5,204.35 | $937,122.79 |
| 99 | 2024/06 | $633.55 | $3,514.21 | $82.42 | $849.17 | $125.00 | $5,204.35 | $936,489.24 |
| 100 | 2024/07 | $635.93 | $3,511.83 | $82.42 | $849.17 | $125.00 | $5,204.35 | $935,853.31 |
| 101 | 2024/08 | $638.31 | $3,509.45 | $82.42 | $849.17 | $125.00 | $5,204.35 | $935,214.99 |
| 102 | 2024/09 | $640.71 | $3,507.06 | $82.42 | $849.17 | $125.00 | $5,204.35 | $934,574.28 |
| 103 | 2024/10 | $643.11 | $3,504.65 | $82.42 | $849.17 | $125.00 | $5,204.35 | $933,931.17 |
| 104 | 2024/11 | $645.52 | $3,502.24 | $82.42 | $849.17 | $125.00 | $5,204.35 | $933,285.65 |
| 105 | 2024/12 | $647.94 | $3,499.82 | $82.42 | $849.17 | $125.00 | $5,204.35 | $932,637.70 |
| 106 | 2025/01 | $650.37 | $3,497.39 | $82.42 | $849.17 | $125.00 | $5,204.35 | $931,987.33 |
| 107 | 2025/03 | $652.81 | $3,494.95 | $82.42 | $849.17 | $125.00 | $5,204.35 | $931,334.52 |
| 108 | 2025/03 | $655.26 | $3,492.50 | $82.42 | $849.17 | $125.00 | $5,204.35 | $930,679.26 |
| 109 | 2025/04 | $657.72 | $3,490.05 | $82.42 | $849.17 | $125.00 | $5,204.35 | $930,021.54 |
| 110 | 2025/05 | $660.18 | $3,487.58 | $82.42 | $849.17 | $125.00 | $5,204.35 | $929,361.36 |
| 111 | 2025/06 | $662.66 | $3,485.11 | $82.42 | $849.17 | $125.00 | $5,204.35 | $928,698.70 |
| 112 | 2025/07 | $665.14 | $3,482.62 | $82.42 | $849.17 | $125.00 | $5,204.35 | $928,033.55 |
| 113 | 2025/08 | $667.64 | $3,480.13 | $82.42 | $849.17 | $125.00 | $5,204.35 | $927,365.91 |
| 114 | 2025/09 | $670.14 | $3,477.62 | $82.42 | $849.17 | $125.00 | $5,204.35 | $926,695.77 |
| 115 | 2025/10 | $672.66 | $3,475.11 | $82.42 | $849.17 | $125.00 | $5,204.35 | $926,023.11 |
| 116 | 2025/11 | $675.18 | $3,472.59 | $82.42 | $849.17 | $125.00 | $5,204.35 | $925,347.94 |
| 117 | 2025/12 | $677.71 | $3,470.05 | $82.42 | $849.17 | $125.00 | $5,204.35 | $924,670.23 |
| 118 | 2026/01 | $680.25 | $3,467.51 | $82.42 | $849.17 | $125.00 | $5,204.35 | $923,989.98 |
| 119 | 2026/03 | $682.80 | $3,464.96 | $82.42 | $849.17 | $125.00 | $5,204.35 | $923,307.17 |
| 120 | 2026/03 | $685.36 | $3,462.40 | $82.42 | $849.17 | $125.00 | $5,204.35 | $922,621.81 |
| 121 | 2026/04 | $687.93 | $3,459.83 | $82.42 | $849.17 | $125.00 | $5,204.35 | $921,933.88 |
| 122 | 2026/05 | $690.51 | $3,457.25 | $82.42 | $849.17 | $125.00 | $5,204.35 | $921,243.36 |
| 123 | 2026/06 | $693.10 | $3,454.66 | $82.42 | $849.17 | $125.00 | $5,204.35 | $920,550.26 |
| 124 | 2026/07 | $695.70 | $3,452.06 | $82.42 | $849.17 | $125.00 | $5,204.35 | $919,854.56 |
| 125 | 2026/08 | $698.31 | $3,449.45 | $82.42 | $849.17 | $125.00 | $5,204.35 | $919,156.25 |
| 126 | 2026/09 | $700.93 | $3,446.84 | $82.42 | $849.17 | $125.00 | $5,204.35 | $918,455.32 |
| 127 | 2026/10 | $703.56 | $3,444.21 | $82.42 | $849.17 | $125.00 | $5,204.35 | $917,751.76 |
| 128 | 2026/11 | $706.20 | $3,441.57 | $82.42 | $849.17 | $125.00 | $5,204.35 | $917,045.57 |
| 129 | 2026/12 | $708.84 | $3,438.92 | $82.42 | $849.17 | $125.00 | $5,204.35 | $916,336.72 |
| 130 | 2027/01 | $711.50 | $3,436.26 | $82.42 | $849.17 | $125.00 | $5,204.35 | $915,625.22 |
| 131 | 2027/03 | $714.17 | $3,433.59 | $82.42 | $849.17 | $125.00 | $5,204.35 | $914,911.05 |
| 132 | 2027/03 | $716.85 | $3,430.92 | $82.42 | $849.17 | $125.00 | $5,204.35 | $914,194.20 |
| 133 | 2027/04 | $719.54 | $3,428.23 | $82.42 | $849.17 | $125.00 | $5,204.35 | $913,474.67 |
| 134 | 2027/05 | $722.23 | $3,425.53 | $82.42 | $849.17 | $125.00 | $5,204.35 | $912,752.43 |
| 135 | 2027/06 | $724.94 | $3,422.82 | $82.42 | $849.17 | $125.00 | $5,204.35 | $912,027.49 |
| 136 | 2027/07 | $727.66 | $3,420.10 | $82.42 | $849.17 | $125.00 | $5,204.35 | $911,299.83 |
| 137 | 2027/08 | $730.39 | $3,417.37 | $82.42 | $849.17 | $125.00 | $5,204.35 | $910,569.44 |
| 138 | 2027/09 | $733.13 | $3,414.64 | $82.42 | $849.17 | $125.00 | $5,204.35 | $909,836.31 |
| 139 | 2027/10 | $735.88 | $3,411.89 | $82.42 | $849.17 | $125.00 | $5,204.35 | $909,100.43 |
| 140 | 2027/11 | $738.64 | $3,409.13 | $82.42 | $849.17 | $125.00 | $5,204.35 | $908,361.79 |
| 141 | 2027/12 | $741.41 | $3,406.36 | $82.42 | $849.17 | $125.00 | $5,204.35 | $907,620.38 |
| 142 | 2028/01 | $744.19 | $3,403.58 | $82.42 | $849.17 | $125.00 | $5,204.35 | $906,876.19 |
| 143 | 2028/03 | $746.98 | $3,400.79 | $82.42 | $849.17 | $125.00 | $5,204.35 | $906,129.22 |
| 144 | 2028/03 | $749.78 | $3,397.98 | $82.42 | $849.17 | $125.00 | $5,204.35 | $905,379.44 |
| 145 | 2028/04 | $752.59 | $3,395.17 | $82.42 | $849.17 | $125.00 | $5,204.35 | $904,626.84 |
| 146 | 2028/05 | $755.41 | $3,392.35 | $82.42 | $849.17 | $125.00 | $5,204.35 | $903,871.43 |
| 147 | 2028/06 | $758.25 | $3,389.52 | $82.42 | $849.17 | $125.00 | $5,204.35 | $903,113.18 |
| 148 | 2028/07 | $761.09 | $3,386.67 | $82.42 | $849.17 | $125.00 | $5,204.35 | $902,352.09 |
| 149 | 2028/08 | $763.94 | $3,383.82 | $82.42 | $849.17 | $125.00 | $5,204.35 | $901,588.15 |
| 150 | 2028/09 | $766.81 | $3,380.96 | $82.42 | $849.17 | $125.00 | $5,204.35 | $900,821.34 |
| 151 | 2028/10 | $769.68 | $3,378.08 | $82.42 | $849.17 | $125.00 | $5,204.35 | $900,051.65 |
| 152 | 2028/11 | $772.57 | $3,375.19 | $82.42 | $849.17 | $125.00 | $5,204.35 | $899,279.08 |
| 153 | 2028/12 | $775.47 | $3,372.30 | $82.42 | $849.17 | $125.00 | $5,204.35 | $898,503.61 |
| 154 | 2029/01 | $778.38 | $3,369.39 | $82.42 | $849.17 | $125.00 | $5,204.35 | $897,725.24 |
| 155 | 2029/03 | $781.30 | $3,366.47 | $82.42 | $849.17 | $125.00 | $5,204.35 | $896,943.94 |
| 156 | 2029/03 | $784.22 | $3,363.54 | $82.42 | $849.17 | $125.00 | $5,204.35 | $896,159.72 |
| 157 | 2029/04 | $787.17 | $3,360.60 | $82.42 | $849.17 | $125.00 | $5,204.35 | $895,372.55 |
| 158 | 2029/05 | $790.12 | $3,357.65 | $82.42 | $849.17 | $125.00 | $5,204.35 | $894,582.43 |
| 159 | 2029/06 | $793.08 | $3,354.68 | $82.42 | $849.17 | $125.00 | $5,204.35 | $893,789.35 |
| 160 | 2029/07 | $796.05 | $3,351.71 | $82.42 | $849.17 | $125.00 | $5,204.35 | $892,993.30 |
| 161 | 2029/08 | $799.04 | $3,348.72 | $82.42 | $849.17 | $125.00 | $5,204.35 | $892,194.26 |
| 162 | 2029/09 | $802.04 | $3,345.73 | $82.42 | $849.17 | $125.00 | $5,204.35 | $891,392.22 |
| 163 | 2029/10 | $805.04 | $3,342.72 | $82.42 | $849.17 | $125.00 | $5,204.35 | $890,587.18 |
| 164 | 2029/11 | $808.06 | $3,339.70 | $82.42 | $849.17 | $125.00 | $5,204.35 | $889,779.12 |
| 165 | 2029/12 | $811.09 | $3,336.67 | $82.42 | $849.17 | $125.00 | $5,204.35 | $888,968.02 |
| 166 | 2030/01 | $814.13 | $3,333.63 | $82.42 | $849.17 | $125.00 | $5,204.35 | $888,153.89 |
| 167 | 2030/03 | $817.19 | $3,330.58 | $82.42 | $849.17 | $125.00 | $5,204.35 | $887,336.70 |
| 168 | 2030/03 | $820.25 | $3,327.51 | $82.42 | $849.17 | $125.00 | $5,204.35 | $886,516.45 |
| 169 | 2030/04 | $823.33 | $3,324.44 | $82.42 | $849.17 | $125.00 | $5,204.35 | $885,693.12 |
| 170 | 2030/05 | $826.42 | $3,321.35 | $82.42 | $849.17 | $125.00 | $5,204.35 | $884,866.70 |
| 171 | 2030/06 | $829.51 | $3,318.25 | $82.42 | $849.17 | $125.00 | $5,204.35 | $884,037.19 |
| 172 | 2030/07 | $832.63 | $3,315.14 | $82.42 | $849.17 | $125.00 | $5,204.35 | $883,204.56 |
| 173 | 2030/08 | $835.75 | $3,312.02 | $82.42 | $849.17 | $125.00 | $5,204.35 | $882,368.82 |
| 174 | 2030/09 | $838.88 | $3,308.88 | $82.42 | $849.17 | $125.00 | $5,204.35 | $881,529.94 |
| 175 | 2030/10 | $842.03 | $3,305.74 | $82.42 | $849.17 | $125.00 | $5,204.35 | $880,687.91 |
| 176 | 2030/11 | $845.19 | $3,302.58 | $82.42 | $849.17 | $125.00 | $5,204.35 | $879,842.72 |
| 177 | 2030/12 | $848.35 | $3,299.41 | $82.42 | $849.17 | $125.00 | $5,204.35 | $878,994.37 |
| 178 | 2031/01 | $851.54 | $3,296.23 | $82.42 | $849.17 | $125.00 | $5,204.35 | $878,142.83 |
| 179 | 2031/03 | $854.73 | $3,293.04 | $82.42 | $849.17 | $125.00 | $5,204.35 | $877,288.10 |
| 180 | 2031/03 | $857.93 | $3,289.83 | $82.42 | $849.17 | $125.00 | $5,204.35 | $876,430.17 |
| 181 | 2031/04 | $861.15 | $3,286.61 | $82.42 | $849.17 | $125.00 | $5,204.35 | $875,569.02 |
| 182 | 2031/05 | $864.38 | $3,283.38 | $82.42 | $849.17 | $125.00 | $5,204.35 | $874,704.64 |
| 183 | 2031/06 | $867.62 | $3,280.14 | $82.42 | $849.17 | $125.00 | $5,204.35 | $873,837.01 |
| 184 | 2031/07 | $870.88 | $3,276.89 | $82.42 | $849.17 | $125.00 | $5,204.35 | $872,966.14 |
| 185 | 2031/08 | $874.14 | $3,273.62 | $82.42 | $849.17 | $125.00 | $5,204.35 | $872,092.00 |
| 186 | 2031/09 | $877.42 | $3,270.34 | $82.42 | $849.17 | $125.00 | $5,204.35 | $871,214.58 |
| 187 | 2031/10 | $880.71 | $3,267.05 | $82.42 | $849.17 | $125.00 | $5,204.35 | $870,333.87 |
| 188 | 2031/11 | $884.01 | $3,263.75 | $82.42 | $849.17 | $125.00 | $5,204.35 | $869,449.85 |
| 189 | 2031/12 | $887.33 | $3,260.44 | $82.42 | $849.17 | $125.00 | $5,204.35 | $868,562.53 |
| 190 | 2032/01 | $890.66 | $3,257.11 | $82.42 | $849.17 | $125.00 | $5,204.35 | $867,671.87 |
| 191 | 2032/03 | $894.00 | $3,253.77 | $82.42 | $849.17 | $125.00 | $5,204.35 | $866,777.87 |
| 192 | 2032/03 | $897.35 | $3,250.42 | $82.42 | $849.17 | $125.00 | $5,204.35 | $865,880.53 |
| 193 | 2032/04 | $900.71 | $3,247.05 | $82.42 | $849.17 | $125.00 | $5,204.35 | $864,979.81 |
| 194 | 2032/05 | $904.09 | $3,243.67 | $82.42 | $849.17 | $125.00 | $5,204.35 | $864,075.72 |
| 195 | 2032/06 | $907.48 | $3,240.28 | $82.42 | $849.17 | $125.00 | $5,204.35 | $863,168.24 |
| 196 | 2032/07 | $910.88 | $3,236.88 | $82.42 | $849.17 | $125.00 | $5,204.35 | $862,257.36 |
| 197 | 2032/08 | $914.30 | $3,233.47 | $82.42 | $849.17 | $125.00 | $5,204.35 | $861,343.06 |
| 198 | 2032/09 | $917.73 | $3,230.04 | $82.42 | $849.17 | $125.00 | $5,204.35 | $860,425.33 |
| 199 | 2032/10 | $921.17 | $3,226.59 | $82.42 | $849.17 | $125.00 | $5,204.35 | $859,504.16 |
| 200 | 2032/11 | $924.62 | $3,223.14 | $82.42 | $849.17 | $125.00 | $5,204.35 | $858,579.54 |
| 201 | 2032/12 | $928.09 | $3,219.67 | $82.42 | $849.17 | $125.00 | $5,204.35 | $857,651.45 |
| 202 | 2033/01 | $931.57 | $3,216.19 | $82.42 | $849.17 | $125.00 | $5,204.35 | $856,719.87 |
| 203 | 2033/03 | $935.07 | $3,212.70 | $82.42 | $849.17 | $125.00 | $5,204.35 | $855,784.81 |
| 204 | 2033/03 | $938.57 | $3,209.19 | $82.42 | $849.17 | $125.00 | $5,204.35 | $854,846.24 |
| 205 | 2033/04 | $942.09 | $3,205.67 | $82.42 | $849.17 | $125.00 | $5,204.35 | $853,904.15 |
| 206 | 2033/05 | $945.62 | $3,202.14 | $82.42 | $849.17 | $125.00 | $5,204.35 | $852,958.52 |
| 207 | 2033/06 | $949.17 | $3,198.59 | $82.42 | $849.17 | $125.00 | $5,204.35 | $852,009.35 |
| 208 | 2033/07 | $952.73 | $3,195.04 | $82.42 | $849.17 | $125.00 | $5,204.35 | $851,056.62 |
| 209 | 2033/08 | $956.30 | $3,191.46 | $82.42 | $849.17 | $125.00 | $5,204.35 | $850,100.32 |
| 210 | 2033/09 | $959.89 | $3,187.88 | $82.42 | $849.17 | $125.00 | $5,204.35 | $849,140.43 |
| 211 | 2033/10 | $963.49 | $3,184.28 | $82.42 | $849.17 | $125.00 | $5,204.35 | $848,176.94 |
| 212 | 2033/11 | $967.10 | $3,180.66 | $82.42 | $849.17 | $125.00 | $5,204.35 | $847,209.84 |
| 213 | 2033/12 | $970.73 | $3,177.04 | $82.42 | $849.17 | $125.00 | $5,204.35 | $846,239.11 |
| 214 | 2034/01 | $974.37 | $3,173.40 | $82.42 | $849.17 | $125.00 | $5,204.35 | $845,264.74 |
| 215 | 2034/03 | $978.02 | $3,169.74 | $82.42 | $849.17 | $125.00 | $5,204.35 | $844,286.72 |
| 216 | 2034/03 | $981.69 | $3,166.08 | $82.42 | $849.17 | $125.00 | $5,204.35 | $843,305.03 |
| 217 | 2034/04 | $985.37 | $3,162.39 | $82.42 | $849.17 | $125.00 | $5,204.35 | $842,319.66 |
| 218 | 2034/05 | $989.07 | $3,158.70 | $82.42 | $849.17 | $125.00 | $5,204.35 | $841,330.60 |
| 219 | 2034/06 | $992.78 | $3,154.99 | $82.42 | $849.17 | $125.00 | $5,204.35 | $840,337.82 |
| 220 | 2034/07 | $996.50 | $3,151.27 | $82.42 | $849.17 | $125.00 | $5,204.35 | $839,341.32 |
| 221 | 2034/08 | $1,000.23 | $3,147.53 | $82.42 | $849.17 | $125.00 | $5,204.35 | $838,341.09 |
| 222 | 2034/09 | $1,003.99 | $3,143.78 | $82.42 | $849.17 | $125.00 | $5,204.35 | $837,337.10 |
| 223 | 2034/10 | $1,007.75 | $3,140.01 | $82.42 | $849.17 | $125.00 | $5,204.35 | $836,329.35 |
| 224 | 2034/11 | $1,011.53 | $3,136.24 | $82.42 | $849.17 | $125.00 | $5,204.35 | $835,317.82 |
| 225 | 2034/12 | $1,015.32 | $3,132.44 | $82.42 | $849.17 | $125.00 | $5,204.35 | $834,302.50 |
| 226 | 2035/01 | $1,019.13 | $3,128.63 | $82.42 | $849.17 | $125.00 | $5,204.35 | $833,283.37 |
| 227 | 2035/03 | $1,022.95 | $3,124.81 | $82.42 | $849.17 | $125.00 | $5,204.35 | $832,260.42 |
| 228 | 2035/03 | $1,026.79 | $3,120.98 | $82.42 | $849.17 | $125.00 | $5,204.35 | $831,233.63 |
| 229 | 2035/04 | $1,030.64 | $3,117.13 | $82.42 | $849.17 | $125.00 | $5,204.35 | $830,202.99 |
| 230 | 2035/05 | $1,034.50 | $3,113.26 | $82.42 | $849.17 | $125.00 | $5,204.35 | $829,168.49 |
| 231 | 2035/06 | $1,038.38 | $3,109.38 | $82.42 | $849.17 | $125.00 | $5,204.35 | $828,130.10 |
| 232 | 2035/07 | $1,042.28 | $3,105.49 | $82.42 | $849.17 | $125.00 | $5,204.35 | $827,087.83 |
| 233 | 2035/08 | $1,046.19 | $3,101.58 | $82.42 | $849.17 | $125.00 | $5,204.35 | $826,041.64 |
| 234 | 2035/09 | $1,050.11 | $3,097.66 | $82.42 | $849.17 | $125.00 | $5,204.35 | $824,991.53 |
| 235 | 2035/10 | $1,054.05 | $3,093.72 | $82.42 | $849.17 | $125.00 | $5,204.35 | $823,937.49 |
| 236 | 2035/11 | $1,058.00 | $3,089.77 | $82.42 | $849.17 | $125.00 | $5,204.35 | $822,879.49 |
| 237 | 2035/12 | $1,061.97 | $3,085.80 | $82.42 | $849.17 | $125.00 | $5,204.35 | $821,817.52 |
| 238 | 2036/01 | $1,065.95 | $3,081.82 | $82.42 | $849.17 | $125.00 | $5,204.35 | $820,751.57 |
| 239 | 2036/03 | $1,069.95 | $3,077.82 | $82.42 | $849.17 | $125.00 | $5,204.35 | $819,681.62 |
| 240 | 2036/03 | $1,073.96 | $3,073.81 | $82.42 | $849.17 | $125.00 | $5,204.35 | $818,607.67 |
| 241 | 2036/04 | $1,077.99 | $3,069.78 | $82.42 | $849.17 | $125.00 | $5,204.35 | $817,529.68 |
| 242 | 2036/05 | $1,082.03 | $3,065.74 | $82.42 | $849.17 | $125.00 | $5,204.35 | $816,447.65 |
| 243 | 2036/06 | $1,086.09 | $3,061.68 | $82.42 | $849.17 | $125.00 | $5,204.35 | $815,361.56 |
| 244 | 2036/07 | $1,090.16 | $3,057.61 | $0.00 | $849.17 | $125.00 | $5,121.93 | $814,271.41 |
| 245 | 2036/08 | $1,094.25 | $3,053.52 | $0.00 | $849.17 | $125.00 | $5,121.93 | $813,177.16 |
| 246 | 2036/09 | $1,098.35 | $3,049.41 | $0.00 | $849.17 | $125.00 | $5,121.93 | $812,078.81 |
| 247 | 2036/10 | $1,102.47 | $3,045.30 | $0.00 | $849.17 | $125.00 | $5,121.93 | $810,976.34 |
| 248 | 2036/11 | $1,106.60 | $3,041.16 | $0.00 | $849.17 | $125.00 | $5,121.93 | $809,869.74 |
| 249 | 2036/12 | $1,110.75 | $3,037.01 | $0.00 | $849.17 | $125.00 | $5,121.93 | $808,758.98 |
| 250 | 2037/01 | $1,114.92 | $3,032.85 | $0.00 | $849.17 | $125.00 | $5,121.93 | $807,644.06 |
| 251 | 2037/03 | $1,119.10 | $3,028.67 | $0.00 | $849.17 | $125.00 | $5,121.93 | $806,524.96 |
| 252 | 2037/03 | $1,123.30 | $3,024.47 | $0.00 | $849.17 | $125.00 | $5,121.93 | $805,401.67 |
| 253 | 2037/04 | $1,127.51 | $3,020.26 | $0.00 | $849.17 | $125.00 | $5,121.93 | $804,274.16 |
| 254 | 2037/05 | $1,131.74 | $3,016.03 | $0.00 | $849.17 | $125.00 | $5,121.93 | $803,142.42 |
| 255 | 2037/06 | $1,135.98 | $3,011.78 | $0.00 | $849.17 | $125.00 | $5,121.93 | $802,006.44 |
| 256 | 2037/07 | $1,140.24 | $3,007.52 | $0.00 | $849.17 | $125.00 | $5,121.93 | $800,866.20 |
| 257 | 2037/08 | $1,144.52 | $3,003.25 | $0.00 | $849.17 | $125.00 | $5,121.93 | $799,721.69 |
| 258 | 2037/09 | $1,148.81 | $2,998.96 | $0.00 | $849.17 | $125.00 | $5,121.93 | $798,572.88 |
| 259 | 2037/10 | $1,153.12 | $2,994.65 | $0.00 | $849.17 | $125.00 | $5,121.93 | $797,419.76 |
| 260 | 2037/11 | $1,157.44 | $2,990.32 | $0.00 | $849.17 | $125.00 | $5,121.93 | $796,262.32 |
| 261 | 2037/12 | $1,161.78 | $2,985.98 | $0.00 | $849.17 | $125.00 | $5,121.93 | $795,100.54 |
| 262 | 2038/01 | $1,166.14 | $2,981.63 | $0.00 | $849.17 | $125.00 | $5,121.93 | $793,934.40 |
| 263 | 2038/03 | $1,170.51 | $2,977.25 | $0.00 | $849.17 | $125.00 | $5,121.93 | $792,763.89 |
| 264 | 2038/03 | $1,174.90 | $2,972.86 | $0.00 | $849.17 | $125.00 | $5,121.93 | $791,588.99 |
| 265 | 2038/04 | $1,179.31 | $2,968.46 | $0.00 | $849.17 | $125.00 | $5,121.93 | $790,409.68 |
| 266 | 2038/05 | $1,183.73 | $2,964.04 | $0.00 | $849.17 | $125.00 | $5,121.93 | $789,225.96 |
| 267 | 2038/06 | $1,188.17 | $2,959.60 | $0.00 | $849.17 | $125.00 | $5,121.93 | $788,037.79 |
| 268 | 2038/07 | $1,192.62 | $2,955.14 | $0.00 | $849.17 | $125.00 | $5,121.93 | $786,845.16 |
| 269 | 2038/08 | $1,197.10 | $2,950.67 | $0.00 | $849.17 | $125.00 | $5,121.93 | $785,648.07 |
| 270 | 2038/09 | $1,201.58 | $2,946.18 | $0.00 | $849.17 | $125.00 | $5,121.93 | $784,446.48 |
| 271 | 2038/10 | $1,206.09 | $2,941.67 | $0.00 | $849.17 | $125.00 | $5,121.93 | $783,240.39 |
| 272 | 2038/11 | $1,210.61 | $2,937.15 | $0.00 | $849.17 | $125.00 | $5,121.93 | $782,029.78 |
| 273 | 2038/12 | $1,215.15 | $2,932.61 | $0.00 | $849.17 | $125.00 | $5,121.93 | $780,814.63 |
| 274 | 2039/01 | $1,219.71 | $2,928.05 | $0.00 | $849.17 | $125.00 | $5,121.93 | $779,594.92 |
| 275 | 2039/03 | $1,224.28 | $2,923.48 | $0.00 | $849.17 | $125.00 | $5,121.93 | $778,370.63 |
| 276 | 2039/03 | $1,228.87 | $2,918.89 | $0.00 | $849.17 | $125.00 | $5,121.93 | $777,141.76 |
| 277 | 2039/04 | $1,233.48 | $2,914.28 | $0.00 | $849.17 | $125.00 | $5,121.93 | $775,908.28 |
| 278 | 2039/05 | $1,238.11 | $2,909.66 | $0.00 | $849.17 | $125.00 | $5,121.93 | $774,670.17 |
| 279 | 2039/06 | $1,242.75 | $2,905.01 | $0.00 | $849.17 | $125.00 | $5,121.93 | $773,427.42 |
| 280 | 2039/07 | $1,247.41 | $2,900.35 | $0.00 | $849.17 | $125.00 | $5,121.93 | $772,180.00 |
| 281 | 2039/08 | $1,252.09 | $2,895.68 | $0.00 | $849.17 | $125.00 | $5,121.93 | $770,927.91 |
| 282 | 2039/09 | $1,256.79 | $2,890.98 | $0.00 | $849.17 | $125.00 | $5,121.93 | $769,671.13 |
| 283 | 2039/10 | $1,261.50 | $2,886.27 | $0.00 | $849.17 | $125.00 | $5,121.93 | $768,409.63 |
| 284 | 2039/11 | $1,266.23 | $2,881.54 | $0.00 | $849.17 | $125.00 | $5,121.93 | $767,143.40 |
| 285 | 2039/12 | $1,270.98 | $2,876.79 | $0.00 | $849.17 | $125.00 | $5,121.93 | $765,872.42 |
| 286 | 2040/01 | $1,275.74 | $2,872.02 | $0.00 | $849.17 | $125.00 | $5,121.93 | $764,596.68 |
| 287 | 2040/03 | $1,280.53 | $2,867.24 | $0.00 | $849.17 | $125.00 | $5,121.93 | $763,316.15 |
| 288 | 2040/03 | $1,285.33 | $2,862.44 | $0.00 | $849.17 | $125.00 | $5,121.93 | $762,030.83 |
| 289 | 2040/04 | $1,290.15 | $2,857.62 | $0.00 | $849.17 | $125.00 | $5,121.93 | $760,740.68 |
| 290 | 2040/05 | $1,294.99 | $2,852.78 | $0.00 | $849.17 | $125.00 | $5,121.93 | $759,445.69 |
| 291 | 2040/06 | $1,299.84 | $2,847.92 | $0.00 | $849.17 | $125.00 | $5,121.93 | $758,145.85 |
| 292 | 2040/07 | $1,304.72 | $2,843.05 | $0.00 | $849.17 | $125.00 | $5,121.93 | $756,841.13 |
| 293 | 2040/08 | $1,309.61 | $2,838.15 | $0.00 | $849.17 | $125.00 | $5,121.93 | $755,531.52 |
| 294 | 2040/09 | $1,314.52 | $2,833.24 | $0.00 | $849.17 | $125.00 | $5,121.93 | $754,217.00 |
| 295 | 2040/10 | $1,319.45 | $2,828.31 | $0.00 | $849.17 | $125.00 | $5,121.93 | $752,897.54 |
| 296 | 2040/11 | $1,324.40 | $2,823.37 | $0.00 | $849.17 | $125.00 | $5,121.93 | $751,573.15 |
| 297 | 2040/12 | $1,329.37 | $2,818.40 | $0.00 | $849.17 | $125.00 | $5,121.93 | $750,243.78 |
| 298 | 2041/01 | $1,334.35 | $2,813.41 | $0.00 | $849.17 | $125.00 | $5,121.93 | $748,909.43 |
| 299 | 2041/03 | $1,339.35 | $2,808.41 | $0.00 | $849.17 | $125.00 | $5,121.93 | $747,570.07 |
| 300 | 2041/03 | $1,344.38 | $2,803.39 | $0.00 | $849.17 | $125.00 | $5,121.93 | $746,225.70 |
| 301 | 2041/04 | $1,349.42 | $2,798.35 | $0.00 | $849.17 | $125.00 | $5,121.93 | $744,876.28 |
| 302 | 2041/05 | $1,354.48 | $2,793.29 | $0.00 | $849.17 | $125.00 | $5,121.93 | $743,521.80 |
| 303 | 2041/06 | $1,359.56 | $2,788.21 | $0.00 | $849.17 | $125.00 | $5,121.93 | $742,162.24 |
| 304 | 2041/07 | $1,364.66 | $2,783.11 | $0.00 | $849.17 | $125.00 | $5,121.93 | $740,797.59 |
| 305 | 2041/08 | $1,369.77 | $2,777.99 | $0.00 | $849.17 | $125.00 | $5,121.93 | $739,427.81 |
| 306 | 2041/09 | $1,374.91 | $2,772.85 | $0.00 | $849.17 | $125.00 | $5,121.93 | $738,052.90 |
| 307 | 2041/10 | $1,380.07 | $2,767.70 | $0.00 | $849.17 | $125.00 | $5,121.93 | $736,672.84 |
| 308 | 2041/11 | $1,385.24 | $2,762.52 | $0.00 | $849.17 | $125.00 | $5,121.93 | $735,287.59 |
| 309 | 2041/12 | $1,390.44 | $2,757.33 | $0.00 | $849.17 | $125.00 | $5,121.93 | $733,897.16 |
| 310 | 2042/01 | $1,395.65 | $2,752.11 | $0.00 | $849.17 | $125.00 | $5,121.93 | $732,501.51 |
| 311 | 2042/03 | $1,400.88 | $2,746.88 | $0.00 | $849.17 | $125.00 | $5,121.93 | $731,100.62 |
| 312 | 2042/03 | $1,406.14 | $2,741.63 | $0.00 | $849.17 | $125.00 | $5,121.93 | $729,694.49 |
| 313 | 2042/04 | $1,411.41 | $2,736.35 | $0.00 | $849.17 | $125.00 | $5,121.93 | $728,283.07 |
| 314 | 2042/05 | $1,416.70 | $2,731.06 | $0.00 | $849.17 | $125.00 | $5,121.93 | $726,866.37 |
| 315 | 2042/06 | $1,422.02 | $2,725.75 | $0.00 | $849.17 | $125.00 | $5,121.93 | $725,444.36 |
| 316 | 2042/07 | $1,427.35 | $2,720.42 | $0.00 | $849.17 | $125.00 | $5,121.93 | $724,017.01 |
| 317 | 2042/08 | $1,432.70 | $2,715.06 | $0.00 | $849.17 | $125.00 | $5,121.93 | $722,584.31 |
| 318 | 2042/09 | $1,438.07 | $2,709.69 | $0.00 | $849.17 | $125.00 | $5,121.93 | $721,146.23 |
| 319 | 2042/10 | $1,443.47 | $2,704.30 | $0.00 | $849.17 | $125.00 | $5,121.93 | $719,702.77 |
| 320 | 2042/11 | $1,448.88 | $2,698.89 | $0.00 | $849.17 | $125.00 | $5,121.93 | $718,253.89 |
| 321 | 2042/12 | $1,454.31 | $2,693.45 | $0.00 | $849.17 | $125.00 | $5,121.93 | $716,799.57 |
| 322 | 2043/01 | $1,459.77 | $2,688.00 | $0.00 | $849.17 | $125.00 | $5,121.93 | $715,339.81 |
| 323 | 2043/03 | $1,465.24 | $2,682.52 | $0.00 | $849.17 | $125.00 | $5,121.93 | $713,874.57 |
| 324 | 2043/03 | $1,470.74 | $2,677.03 | $0.00 | $849.17 | $125.00 | $5,121.93 | $712,403.83 |
| 325 | 2043/04 | $1,476.25 | $2,671.51 | $0.00 | $849.17 | $125.00 | $5,121.93 | $710,927.58 |
| 326 | 2043/05 | $1,481.79 | $2,665.98 | $0.00 | $849.17 | $125.00 | $5,121.93 | $709,445.80 |
| 327 | 2043/06 | $1,487.34 | $2,660.42 | $0.00 | $849.17 | $125.00 | $5,121.93 | $707,958.45 |
| 328 | 2043/07 | $1,492.92 | $2,654.84 | $0.00 | $849.17 | $125.00 | $5,121.93 | $706,465.53 |
| 329 | 2043/08 | $1,498.52 | $2,649.25 | $0.00 | $849.17 | $125.00 | $5,121.93 | $704,967.01 |
| 330 | 2043/09 | $1,504.14 | $2,643.63 | $0.00 | $849.17 | $125.00 | $5,121.93 | $703,462.87 |
| 331 | 2043/10 | $1,509.78 | $2,637.99 | $0.00 | $849.17 | $125.00 | $5,121.93 | $701,953.10 |
| 332 | 2043/11 | $1,515.44 | $2,632.32 | $0.00 | $849.17 | $125.00 | $5,121.93 | $700,437.65 |
| 333 | 2043/12 | $1,521.12 | $2,626.64 | $0.00 | $849.17 | $125.00 | $5,121.93 | $698,916.53 |
| 334 | 2044/01 | $1,526.83 | $2,620.94 | $0.00 | $849.17 | $125.00 | $5,121.93 | $697,389.70 |
| 335 | 2044/03 | $1,532.55 | $2,615.21 | $0.00 | $849.17 | $125.00 | $5,121.93 | $695,857.15 |
| 336 | 2044/03 | $1,538.30 | $2,609.46 | $0.00 | $849.17 | $125.00 | $5,121.93 | $694,318.85 |
| 337 | 2044/04 | $1,544.07 | $2,603.70 | $0.00 | $849.17 | $125.00 | $5,121.93 | $692,774.78 |
| 338 | 2044/05 | $1,549.86 | $2,597.91 | $0.00 | $849.17 | $125.00 | $5,121.93 | $691,224.92 |
| 339 | 2044/06 | $1,555.67 | $2,592.09 | $0.00 | $849.17 | $125.00 | $5,121.93 | $689,669.25 |
| 340 | 2044/07 | $1,561.51 | $2,586.26 | $0.00 | $849.17 | $125.00 | $5,121.93 | $688,107.74 |
| 341 | 2044/08 | $1,567.36 | $2,580.40 | $0.00 | $849.17 | $125.00 | $5,121.93 | $686,540.38 |
| 342 | 2044/09 | $1,573.24 | $2,574.53 | $0.00 | $849.17 | $125.00 | $5,121.93 | $684,967.15 |
| 343 | 2044/10 | $1,579.14 | $2,568.63 | $0.00 | $849.17 | $125.00 | $5,121.93 | $683,388.01 |
| 344 | 2044/11 | $1,585.06 | $2,562.71 | $0.00 | $849.17 | $125.00 | $5,121.93 | $681,802.95 |
| 345 | 2044/12 | $1,591.00 | $2,556.76 | $0.00 | $849.17 | $125.00 | $5,121.93 | $680,211.94 |
| 346 | 2045/01 | $1,596.97 | $2,550.79 | $0.00 | $849.17 | $125.00 | $5,121.93 | $678,614.97 |
| 347 | 2045/03 | $1,602.96 | $2,544.81 | $0.00 | $849.17 | $125.00 | $5,121.93 | $677,012.02 |
| 348 | 2045/03 | $1,608.97 | $2,538.80 | $0.00 | $849.17 | $125.00 | $5,121.93 | $675,403.05 |
| 349 | 2045/04 | $1,615.00 | $2,532.76 | $0.00 | $849.17 | $125.00 | $5,121.93 | $673,788.04 |
| 350 | 2045/05 | $1,621.06 | $2,526.71 | $0.00 | $849.17 | $125.00 | $5,121.93 | $672,166.98 |
| 351 | 2045/06 | $1,627.14 | $2,520.63 | $0.00 | $849.17 | $125.00 | $5,121.93 | $670,539.84 |
| 352 | 2045/07 | $1,633.24 | $2,514.52 | $0.00 | $849.17 | $125.00 | $5,121.93 | $668,906.60 |
| 353 | 2045/08 | $1,639.37 | $2,508.40 | $0.00 | $849.17 | $125.00 | $5,121.93 | $667,267.24 |
| 354 | 2045/09 | $1,645.51 | $2,502.25 | $0.00 | $849.17 | $125.00 | $5,121.93 | $665,621.73 |
| 355 | 2045/10 | $1,651.68 | $2,496.08 | $0.00 | $849.17 | $125.00 | $5,121.93 | $663,970.04 |
| 356 | 2045/11 | $1,657.88 | $2,489.89 | $0.00 | $849.17 | $125.00 | $5,121.93 | $662,312.17 |
| 357 | 2045/12 | $1,664.09 | $2,483.67 | $0.00 | $849.17 | $125.00 | $5,121.93 | $660,648.07 |
| 358 | 2046/01 | $1,670.33 | $2,477.43 | $0.00 | $849.17 | $125.00 | $5,121.93 | $658,977.74 |
| 359 | 2046/03 | $1,676.60 | $2,471.17 | $0.00 | $849.17 | $125.00 | $5,121.93 | $657,301.14 |
| 360 | 2046/03 | $1,682.89 | $2,464.88 | $0.00 | $849.17 | $125.00 | $5,121.93 | $655,618.25 |
| 361 | 2046/04 | $1,689.20 | $2,458.57 | $0.00 | $849.17 | $125.00 | $5,121.93 | $653,929.06 |
| 362 | 2046/05 | $1,695.53 | $2,452.23 | $0.00 | $849.17 | $125.00 | $5,121.93 | $652,233.53 |
| 363 | 2046/06 | $1,701.89 | $2,445.88 | $0.00 | $849.17 | $125.00 | $5,121.93 | $650,531.64 |
| 364 | 2046/07 | $1,708.27 | $2,439.49 | $0.00 | $849.17 | $125.00 | $5,121.93 | $648,823.37 |
| 365 | 2046/08 | $1,714.68 | $2,433.09 | $0.00 | $849.17 | $125.00 | $5,121.93 | $647,108.69 |
| 366 | 2046/09 | $1,721.11 | $2,426.66 | $0.00 | $849.17 | $125.00 | $5,121.93 | $645,387.58 |
| 367 | 2046/10 | $1,727.56 | $2,420.20 | $0.00 | $849.17 | $125.00 | $5,121.93 | $643,660.02 |
| 368 | 2046/11 | $1,734.04 | $2,413.73 | $0.00 | $849.17 | $125.00 | $5,121.93 | $641,925.98 |
| 369 | 2046/12 | $1,740.54 | $2,407.22 | $0.00 | $849.17 | $125.00 | $5,121.93 | $640,185.44 |
| 370 | 2047/01 | $1,747.07 | $2,400.70 | $0.00 | $849.17 | $125.00 | $5,121.93 | $638,438.37 |
| 371 | 2047/03 | $1,753.62 | $2,394.14 | $0.00 | $849.17 | $125.00 | $5,121.93 | $636,684.75 |
| 372 | 2047/03 | $1,760.20 | $2,387.57 | $0.00 | $849.17 | $125.00 | $5,121.93 | $634,924.55 |
| 373 | 2047/04 | $1,766.80 | $2,380.97 | $0.00 | $849.17 | $125.00 | $5,121.93 | $633,157.75 |
| 374 | 2047/05 | $1,773.42 | $2,374.34 | $0.00 | $849.17 | $125.00 | $5,121.93 | $631,384.33 |
| 375 | 2047/06 | $1,780.07 | $2,367.69 | $0.00 | $849.17 | $125.00 | $5,121.93 | $629,604.26 |
| 376 | 2047/07 | $1,786.75 | $2,361.02 | $0.00 | $849.17 | $125.00 | $5,121.93 | $627,817.51 |
| 377 | 2047/08 | $1,793.45 | $2,354.32 | $0.00 | $849.17 | $125.00 | $5,121.93 | $626,024.06 |
| 378 | 2047/09 | $1,800.17 | $2,347.59 | $0.00 | $849.17 | $125.00 | $5,121.93 | $624,223.88 |
| 379 | 2047/10 | $1,806.93 | $2,340.84 | $0.00 | $849.17 | $125.00 | $5,121.93 | $622,416.96 |
| 380 | 2047/11 | $1,813.70 | $2,334.06 | $0.00 | $849.17 | $125.00 | $5,121.93 | $620,603.26 |
| 381 | 2047/12 | $1,820.50 | $2,327.26 | $0.00 | $849.17 | $125.00 | $5,121.93 | $618,782.75 |
| 382 | 2048/01 | $1,827.33 | $2,320.44 | $0.00 | $849.17 | $125.00 | $5,121.93 | $616,955.42 |
| 383 | 2048/03 | $1,834.18 | $2,313.58 | $0.00 | $849.17 | $125.00 | $5,121.93 | $615,121.24 |
| 384 | 2048/03 | $1,841.06 | $2,306.70 | $0.00 | $849.17 | $125.00 | $5,121.93 | $613,280.18 |
| 385 | 2048/04 | $1,847.96 | $2,299.80 | $0.00 | $849.17 | $125.00 | $5,121.93 | $611,432.22 |
| 386 | 2048/05 | $1,854.89 | $2,292.87 | $0.00 | $849.17 | $125.00 | $5,121.93 | $609,577.32 |
| 387 | 2048/06 | $1,861.85 | $2,285.91 | $0.00 | $849.17 | $125.00 | $5,121.93 | $607,715.47 |
| 388 | 2048/07 | $1,868.83 | $2,278.93 | $0.00 | $849.17 | $125.00 | $5,121.93 | $605,846.64 |
| 389 | 2048/08 | $1,875.84 | $2,271.92 | $0.00 | $849.17 | $125.00 | $5,121.93 | $603,970.80 |
| 390 | 2048/09 | $1,882.87 | $2,264.89 | $0.00 | $849.17 | $125.00 | $5,121.93 | $602,087.93 |
| 391 | 2048/10 | $1,889.94 | $2,257.83 | $0.00 | $849.17 | $125.00 | $5,121.93 | $600,197.99 |
| 392 | 2048/11 | $1,897.02 | $2,250.74 | $0.00 | $849.17 | $125.00 | $5,121.93 | $598,300.97 |
| 393 | 2048/12 | $1,904.14 | $2,243.63 | $0.00 | $849.17 | $125.00 | $5,121.93 | $596,396.84 |
| 394 | 2049/01 | $1,911.28 | $2,236.49 | $0.00 | $849.17 | $125.00 | $5,121.93 | $594,485.56 |
| 395 | 2049/03 | $1,918.44 | $2,229.32 | $0.00 | $849.17 | $125.00 | $5,121.93 | $592,567.11 |
| 396 | 2049/03 | $1,925.64 | $2,222.13 | $0.00 | $849.17 | $125.00 | $5,121.93 | $590,641.48 |
| 397 | 2049/04 | $1,932.86 | $2,214.91 | $0.00 | $849.17 | $125.00 | $5,121.93 | $588,708.62 |
| 398 | 2049/05 | $1,940.11 | $2,207.66 | $0.00 | $849.17 | $125.00 | $5,121.93 | $586,768.51 |
| 399 | 2049/06 | $1,947.38 | $2,200.38 | $0.00 | $849.17 | $125.00 | $5,121.93 | $584,821.13 |
| 400 | 2049/07 | $1,954.69 | $2,193.08 | $0.00 | $849.17 | $125.00 | $5,121.93 | $582,866.44 |
| 401 | 2049/08 | $1,962.02 | $2,185.75 | $0.00 | $849.17 | $125.00 | $5,121.93 | $580,904.43 |
| 402 | 2049/09 | $1,969.37 | $2,178.39 | $0.00 | $849.17 | $125.00 | $5,121.93 | $578,935.05 |
| 403 | 2049/10 | $1,976.76 | $2,171.01 | $0.00 | $849.17 | $125.00 | $5,121.93 | $576,958.29 |
| 404 | 2049/11 | $1,984.17 | $2,163.59 | $0.00 | $849.17 | $125.00 | $5,121.93 | $574,974.12 |
| 405 | 2049/12 | $1,991.61 | $2,156.15 | $0.00 | $849.17 | $125.00 | $5,121.93 | $572,982.51 |
| 406 | 2050/01 | $1,999.08 | $2,148.68 | $0.00 | $849.17 | $125.00 | $5,121.93 | $570,983.43 |
| 407 | 2050/03 | $2,006.58 | $2,141.19 | $0.00 | $849.17 | $125.00 | $5,121.93 | $568,976.85 |
| 408 | 2050/03 | $2,014.10 | $2,133.66 | $0.00 | $849.17 | $125.00 | $5,121.93 | $566,962.75 |
| 409 | 2050/04 | $2,021.65 | $2,126.11 | $0.00 | $849.17 | $125.00 | $5,121.93 | $564,941.10 |
| 410 | 2050/05 | $2,029.24 | $2,118.53 | $0.00 | $849.17 | $125.00 | $5,121.93 | $562,911.86 |
| 411 | 2050/06 | $2,036.85 | $2,110.92 | $0.00 | $849.17 | $125.00 | $5,121.93 | $560,875.02 |
| 412 | 2050/07 | $2,044.48 | $2,103.28 | $0.00 | $849.17 | $125.00 | $5,121.93 | $558,830.53 |
| 413 | 2050/08 | $2,052.15 | $2,095.61 | $0.00 | $849.17 | $125.00 | $5,121.93 | $556,778.38 |
| 414 | 2050/09 | $2,059.85 | $2,087.92 | $0.00 | $849.17 | $125.00 | $5,121.93 | $554,718.54 |
| 415 | 2050/10 | $2,067.57 | $2,080.19 | $0.00 | $849.17 | $125.00 | $5,121.93 | $552,650.97 |
| 416 | 2050/11 | $2,075.32 | $2,072.44 | $0.00 | $849.17 | $125.00 | $5,121.93 | $550,575.64 |
| 417 | 2050/12 | $2,083.11 | $2,064.66 | $0.00 | $849.17 | $125.00 | $5,121.93 | $548,492.54 |
| 418 | 2051/01 | $2,090.92 | $2,056.85 | $0.00 | $849.17 | $125.00 | $5,121.93 | $546,401.62 |
| 419 | 2051/03 | $2,098.76 | $2,049.01 | $0.00 | $849.17 | $125.00 | $5,121.93 | $544,302.86 |
| 420 | 2051/03 | $2,106.63 | $2,041.14 | $0.00 | $849.17 | $125.00 | $5,121.93 | $542,196.23 |
| 421 | 2051/04 | $2,114.53 | $2,033.24 | $0.00 | $849.17 | $125.00 | $5,121.93 | $540,081.70 |
| 422 | 2051/05 | $2,122.46 | $2,025.31 | $0.00 | $849.17 | $125.00 | $5,121.93 | $537,959.24 |
| 423 | 2051/06 | $2,130.42 | $2,017.35 | $0.00 | $849.17 | $125.00 | $5,121.93 | $535,828.83 |
| 424 | 2051/07 | $2,138.41 | $2,009.36 | $0.00 | $849.17 | $125.00 | $5,121.93 | $533,690.42 |
| 425 | 2051/08 | $2,146.43 | $2,001.34 | $0.00 | $849.17 | $125.00 | $5,121.93 | $531,543.99 |
| 426 | 2051/09 | $2,154.47 | $1,993.29 | $0.00 | $849.17 | $125.00 | $5,121.93 | $529,389.52 |
| 427 | 2051/10 | $2,162.55 | $1,985.21 | $0.00 | $849.17 | $125.00 | $5,121.93 | $527,226.97 |
| 428 | 2051/11 | $2,170.66 | $1,977.10 | $0.00 | $849.17 | $125.00 | $5,121.93 | $525,056.30 |
| 429 | 2051/12 | $2,178.80 | $1,968.96 | $0.00 | $849.17 | $125.00 | $5,121.93 | $522,877.50 |
| 430 | 2052/01 | $2,186.97 | $1,960.79 | $0.00 | $849.17 | $125.00 | $5,121.93 | $520,690.52 |
| 431 | 2052/03 | $2,195.18 | $1,952.59 | $0.00 | $849.17 | $125.00 | $5,121.93 | $518,495.35 |
| 432 | 2052/03 | $2,203.41 | $1,944.36 | $0.00 | $849.17 | $125.00 | $5,121.93 | $516,291.94 |
| 433 | 2052/04 | $2,211.67 | $1,936.09 | $0.00 | $849.17 | $125.00 | $5,121.93 | $514,080.27 |
| 434 | 2052/05 | $2,219.96 | $1,927.80 | $0.00 | $849.17 | $125.00 | $5,121.93 | $511,860.31 |
| 435 | 2052/06 | $2,228.29 | $1,919.48 | $0.00 | $849.17 | $125.00 | $5,121.93 | $509,632.02 |
| 436 | 2052/07 | $2,236.64 | $1,911.12 | $0.00 | $849.17 | $125.00 | $5,121.93 | $507,395.37 |
| 437 | 2052/08 | $2,245.03 | $1,902.73 | $0.00 | $849.17 | $125.00 | $5,121.93 | $505,150.34 |
| 438 | 2052/09 | $2,253.45 | $1,894.31 | $0.00 | $849.17 | $125.00 | $5,121.93 | $502,896.89 |
| 439 | 2052/10 | $2,261.90 | $1,885.86 | $0.00 | $849.17 | $125.00 | $5,121.93 | $500,634.99 |
| 440 | 2052/11 | $2,270.38 | $1,877.38 | $0.00 | $849.17 | $125.00 | $5,121.93 | $498,364.61 |
| 441 | 2052/12 | $2,278.90 | $1,868.87 | $0.00 | $849.17 | $125.00 | $5,121.93 | $496,085.71 |
| 442 | 2053/01 | $2,287.44 | $1,860.32 | $0.00 | $849.17 | $125.00 | $5,121.93 | $493,798.27 |
| 443 | 2053/03 | $2,296.02 | $1,851.74 | $0.00 | $849.17 | $125.00 | $5,121.93 | $491,502.24 |
| 444 | 2053/03 | $2,304.63 | $1,843.13 | $0.00 | $849.17 | $125.00 | $5,121.93 | $489,197.61 |
| 445 | 2053/04 | $2,313.27 | $1,834.49 | $0.00 | $849.17 | $125.00 | $5,121.93 | $486,884.34 |
| 446 | 2053/05 | $2,321.95 | $1,825.82 | $0.00 | $849.17 | $125.00 | $5,121.93 | $484,562.39 |
| 447 | 2053/06 | $2,330.66 | $1,817.11 | $0.00 | $849.17 | $125.00 | $5,121.93 | $482,231.73 |
| 448 | 2053/07 | $2,339.40 | $1,808.37 | $0.00 | $849.17 | $125.00 | $5,121.93 | $479,892.34 |
| 449 | 2053/08 | $2,348.17 | $1,799.60 | $0.00 | $849.17 | $125.00 | $5,121.93 | $477,544.17 |
| 450 | 2053/09 | $2,356.97 | $1,790.79 | $0.00 | $849.17 | $125.00 | $5,121.93 | $475,187.20 |
| 451 | 2053/10 | $2,365.81 | $1,781.95 | $0.00 | $849.17 | $125.00 | $5,121.93 | $472,821.38 |
| 452 | 2053/11 | $2,374.68 | $1,773.08 | $0.00 | $849.17 | $125.00 | $5,121.93 | $470,446.70 |
| 453 | 2053/12 | $2,383.59 | $1,764.18 | $0.00 | $849.17 | $125.00 | $5,121.93 | $468,063.11 |
| 454 | 2054/01 | $2,392.53 | $1,755.24 | $0.00 | $849.17 | $125.00 | $5,121.93 | $465,670.58 |
| 455 | 2054/03 | $2,401.50 | $1,746.26 | $0.00 | $849.17 | $125.00 | $5,121.93 | $463,269.08 |
| 456 | 2054/03 | $2,410.51 | $1,737.26 | $0.00 | $849.17 | $125.00 | $5,121.93 | $460,858.58 |
| 457 | 2054/04 | $2,419.55 | $1,728.22 | $0.00 | $849.17 | $125.00 | $5,121.93 | $458,439.03 |
| 458 | 2054/05 | $2,428.62 | $1,719.15 | $0.00 | $849.17 | $125.00 | $5,121.93 | $456,010.41 |
| 459 | 2054/06 | $2,437.73 | $1,710.04 | $0.00 | $849.17 | $125.00 | $5,121.93 | $453,572.69 |
| 460 | 2054/07 | $2,446.87 | $1,700.90 | $0.00 | $849.17 | $125.00 | $5,121.93 | $451,125.82 |
| 461 | 2054/08 | $2,456.04 | $1,691.72 | $0.00 | $849.17 | $125.00 | $5,121.93 | $448,669.78 |
| 462 | 2054/09 | $2,465.25 | $1,682.51 | $0.00 | $849.17 | $125.00 | $5,121.93 | $446,204.52 |
| 463 | 2054/10 | $2,474.50 | $1,673.27 | $0.00 | $849.17 | $125.00 | $5,121.93 | $443,730.02 |
| 464 | 2054/11 | $2,483.78 | $1,663.99 | $0.00 | $849.17 | $125.00 | $5,121.93 | $441,246.25 |
| 465 | 2054/12 | $2,493.09 | $1,654.67 | $0.00 | $849.17 | $125.00 | $5,121.93 | $438,753.16 |
| 466 | 2055/01 | $2,502.44 | $1,645.32 | $0.00 | $849.17 | $125.00 | $5,121.93 | $436,250.72 |
| 467 | 2055/03 | $2,511.82 | $1,635.94 | $0.00 | $849.17 | $125.00 | $5,121.93 | $433,738.89 |
| 468 | 2055/03 | $2,521.24 | $1,626.52 | $0.00 | $849.17 | $125.00 | $5,121.93 | $431,217.65 |
| 469 | 2055/04 | $2,530.70 | $1,617.07 | $0.00 | $849.17 | $125.00 | $5,121.93 | $428,686.95 |
| 470 | 2055/05 | $2,540.19 | $1,607.58 | $0.00 | $849.17 | $125.00 | $5,121.93 | $426,146.76 |
| 471 | 2055/06 | $2,549.71 | $1,598.05 | $0.00 | $849.17 | $125.00 | $5,121.93 | $423,597.05 |
| 472 | 2055/07 | $2,559.28 | $1,588.49 | $0.00 | $849.17 | $125.00 | $5,121.93 | $421,037.77 |
| 473 | 2055/08 | $2,568.87 | $1,578.89 | $0.00 | $849.17 | $125.00 | $5,121.93 | $418,468.90 |
| 474 | 2055/09 | $2,578.51 | $1,569.26 | $0.00 | $849.17 | $125.00 | $5,121.93 | $415,890.39 |
| 475 | 2055/10 | $2,588.18 | $1,559.59 | $0.00 | $849.17 | $125.00 | $5,121.93 | $413,302.21 |
| 476 | 2055/11 | $2,597.88 | $1,549.88 | $0.00 | $849.17 | $125.00 | $5,121.93 | $410,704.33 |
| 477 | 2055/12 | $2,607.62 | $1,540.14 | $0.00 | $849.17 | $125.00 | $5,121.93 | $408,096.71 |
| 478 | 2056/01 | $2,617.40 | $1,530.36 | $0.00 | $849.17 | $125.00 | $5,121.93 | $405,479.31 |
| 479 | 2056/03 | $2,627.22 | $1,520.55 | $0.00 | $849.17 | $125.00 | $5,121.93 | $402,852.09 |
| 480 | 2056/03 | $2,637.07 | $1,510.70 | $0.00 | $849.17 | $125.00 | $5,121.93 | $400,215.02 |
| 481 | 2056/04 | $2,646.96 | $1,500.81 | $0.00 | $849.17 | $125.00 | $5,121.93 | $397,568.06 |
| 482 | 2056/05 | $2,656.88 | $1,490.88 | $0.00 | $849.17 | $125.00 | $5,121.93 | $394,911.18 |
| 483 | 2056/06 | $2,666.85 | $1,480.92 | $0.00 | $849.17 | $125.00 | $5,121.93 | $392,244.33 |
| 484 | 2056/07 | $2,676.85 | $1,470.92 | $0.00 | $849.17 | $125.00 | $5,121.93 | $389,567.48 |
| 485 | 2056/08 | $2,686.89 | $1,460.88 | $0.00 | $849.17 | $125.00 | $5,121.93 | $386,880.59 |
| 486 | 2056/09 | $2,696.96 | $1,450.80 | $0.00 | $849.17 | $125.00 | $5,121.93 | $384,183.63 |
| 487 | 2056/10 | $2,707.08 | $1,440.69 | $0.00 | $849.17 | $125.00 | $5,121.93 | $381,476.56 |
| 488 | 2056/11 | $2,717.23 | $1,430.54 | $0.00 | $849.17 | $125.00 | $5,121.93 | $378,759.33 |
| 489 | 2056/12 | $2,727.42 | $1,420.35 | $0.00 | $849.17 | $125.00 | $5,121.93 | $376,031.91 |
| 490 | 2057/01 | $2,737.65 | $1,410.12 | $0.00 | $849.17 | $125.00 | $5,121.93 | $373,294.27 |
| 491 | 2057/03 | $2,747.91 | $1,399.85 | $0.00 | $849.17 | $125.00 | $5,121.93 | $370,546.35 |
| 492 | 2057/03 | $2,758.22 | $1,389.55 | $0.00 | $849.17 | $125.00 | $5,121.93 | $367,788.14 |
| 493 | 2057/04 | $2,768.56 | $1,379.21 | $0.00 | $849.17 | $125.00 | $5,121.93 | $365,019.58 |
| 494 | 2057/05 | $2,778.94 | $1,368.82 | $0.00 | $849.17 | $125.00 | $5,121.93 | $362,240.64 |
| 495 | 2057/06 | $2,789.36 | $1,358.40 | $0.00 | $849.17 | $125.00 | $5,121.93 | $359,451.28 |
| 496 | 2057/07 | $2,799.82 | $1,347.94 | $0.00 | $849.17 | $125.00 | $5,121.93 | $356,651.45 |
| 497 | 2057/08 | $2,810.32 | $1,337.44 | $0.00 | $849.17 | $125.00 | $5,121.93 | $353,841.13 |
| 498 | 2057/09 | $2,820.86 | $1,326.90 | $0.00 | $849.17 | $125.00 | $5,121.93 | $351,020.27 |
| 499 | 2057/10 | $2,831.44 | $1,316.33 | $0.00 | $849.17 | $125.00 | $5,121.93 | $348,188.83 |
| 500 | 2057/11 | $2,842.06 | $1,305.71 | $0.00 | $849.17 | $125.00 | $5,121.93 | $345,346.77 |
| 501 | 2057/12 | $2,852.71 | $1,295.05 | $0.00 | $849.17 | $125.00 | $5,121.93 | $342,494.06 |
| 502 | 2058/01 | $2,863.41 | $1,284.35 | $0.00 | $849.17 | $125.00 | $5,121.93 | $339,630.65 |
| 503 | 2058/03 | $2,874.15 | $1,273.61 | $0.00 | $849.17 | $125.00 | $5,121.93 | $336,756.50 |
| 504 | 2058/03 | $2,884.93 | $1,262.84 | $0.00 | $849.17 | $125.00 | $5,121.93 | $333,871.57 |
| 505 | 2058/04 | $2,895.75 | $1,252.02 | $0.00 | $849.17 | $125.00 | $5,121.93 | $330,975.82 |
| 506 | 2058/05 | $2,906.61 | $1,241.16 | $0.00 | $849.17 | $125.00 | $5,121.93 | $328,069.22 |
| 507 | 2058/06 | $2,917.51 | $1,230.26 | $0.00 | $849.17 | $125.00 | $5,121.93 | $325,151.71 |
| 508 | 2058/07 | $2,928.45 | $1,219.32 | $0.00 | $849.17 | $125.00 | $5,121.93 | $322,223.27 |
| 509 | 2058/08 | $2,939.43 | $1,208.34 | $0.00 | $849.17 | $125.00 | $5,121.93 | $319,283.84 |
| 510 | 2058/09 | $2,950.45 | $1,197.31 | $0.00 | $849.17 | $125.00 | $5,121.93 | $316,333.39 |
| 511 | 2058/10 | $2,961.51 | $1,186.25 | $0.00 | $849.17 | $125.00 | $5,121.93 | $313,371.88 |
| 512 | 2058/11 | $2,972.62 | $1,175.14 | $0.00 | $849.17 | $125.00 | $5,121.93 | $310,399.25 |
| 513 | 2058/12 | $2,983.77 | $1,164.00 | $0.00 | $849.17 | $125.00 | $5,121.93 | $307,415.49 |
| 514 | 2059/01 | $2,994.96 | $1,152.81 | $0.00 | $849.17 | $125.00 | $5,121.93 | $304,420.53 |
| 515 | 2059/03 | $3,006.19 | $1,141.58 | $0.00 | $849.17 | $125.00 | $5,121.93 | $301,414.34 |
| 516 | 2059/03 | $3,017.46 | $1,130.30 | $0.00 | $849.17 | $125.00 | $5,121.93 | $298,396.88 |
| 517 | 2059/04 | $3,028.78 | $1,118.99 | $0.00 | $849.17 | $125.00 | $5,121.93 | $295,368.11 |
| 518 | 2059/05 | $3,040.13 | $1,107.63 | $0.00 | $849.17 | $125.00 | $5,121.93 | $292,327.97 |
| 519 | 2059/06 | $3,051.53 | $1,096.23 | $0.00 | $849.17 | $125.00 | $5,121.93 | $289,276.44 |
| 520 | 2059/07 | $3,062.98 | $1,084.79 | $0.00 | $849.17 | $125.00 | $5,121.93 | $286,213.46 |
| 521 | 2059/08 | $3,074.46 | $1,073.30 | $0.00 | $849.17 | $125.00 | $5,121.93 | $283,138.99 |
| 522 | 2059/09 | $3,085.99 | $1,061.77 | $0.00 | $849.17 | $125.00 | $5,121.93 | $280,053.00 |
| 523 | 2059/10 | $3,097.57 | $1,050.20 | $0.00 | $849.17 | $125.00 | $5,121.93 | $276,955.43 |
| 524 | 2059/11 | $3,109.18 | $1,038.58 | $0.00 | $849.17 | $125.00 | $5,121.93 | $273,846.25 |
| 525 | 2059/12 | $3,120.84 | $1,026.92 | $0.00 | $849.17 | $125.00 | $5,121.93 | $270,725.41 |
| 526 | 2060/01 | $3,132.54 | $1,015.22 | $0.00 | $849.17 | $125.00 | $5,121.93 | $267,592.87 |
| 527 | 2060/03 | $3,144.29 | $1,003.47 | $0.00 | $849.17 | $125.00 | $5,121.93 | $264,448.57 |
| 528 | 2060/03 | $3,156.08 | $991.68 | $0.00 | $849.17 | $125.00 | $5,121.93 | $261,292.49 |
| 529 | 2060/04 | $3,167.92 | $979.85 | $0.00 | $849.17 | $125.00 | $5,121.93 | $258,124.57 |
| 530 | 2060/05 | $3,179.80 | $967.97 | $0.00 | $849.17 | $125.00 | $5,121.93 | $254,944.78 |
| 531 | 2060/06 | $3,191.72 | $956.04 | $0.00 | $849.17 | $125.00 | $5,121.93 | $251,753.05 |
| 532 | 2060/07 | $3,203.69 | $944.07 | $0.00 | $849.17 | $125.00 | $5,121.93 | $248,549.36 |
| 533 | 2060/08 | $3,215.70 | $932.06 | $0.00 | $849.17 | $125.00 | $5,121.93 | $245,333.66 |
| 534 | 2060/09 | $3,227.76 | $920.00 | $0.00 | $849.17 | $125.00 | $5,121.93 | $242,105.90 |
| 535 | 2060/10 | $3,239.87 | $907.90 | $0.00 | $849.17 | $125.00 | $5,121.93 | $238,866.03 |
| 536 | 2060/11 | $3,252.02 | $895.75 | $0.00 | $849.17 | $125.00 | $5,121.93 | $235,614.01 |
| 537 | 2060/12 | $3,264.21 | $883.55 | $0.00 | $849.17 | $125.00 | $5,121.93 | $232,349.80 |
| 538 | 2061/01 | $3,276.45 | $871.31 | $0.00 | $849.17 | $125.00 | $5,121.93 | $229,073.35 |
| 539 | 2061/03 | $3,288.74 | $859.03 | $0.00 | $849.17 | $125.00 | $5,121.93 | $225,784.61 |
| 540 | 2061/03 | $3,301.07 | $846.69 | $0.00 | $849.17 | $125.00 | $5,121.93 | $222,483.53 |
| 541 | 2061/04 | $3,313.45 | $834.31 | $0.00 | $849.17 | $125.00 | $5,121.93 | $219,170.08 |
| 542 | 2061/05 | $3,325.88 | $821.89 | $0.00 | $849.17 | $125.00 | $5,121.93 | $215,844.20 |
| 543 | 2061/06 | $3,338.35 | $809.42 | $0.00 | $849.17 | $125.00 | $5,121.93 | $212,505.86 |
| 544 | 2061/07 | $3,350.87 | $796.90 | $0.00 | $849.17 | $125.00 | $5,121.93 | $209,154.99 |
| 545 | 2061/08 | $3,363.43 | $784.33 | $0.00 | $849.17 | $125.00 | $5,121.93 | $205,791.55 |
| 546 | 2061/09 | $3,376.05 | $771.72 | $0.00 | $849.17 | $125.00 | $5,121.93 | $202,415.51 |
| 547 | 2061/10 | $3,388.71 | $759.06 | $0.00 | $849.17 | $125.00 | $5,121.93 | $199,026.80 |
| 548 | 2061/11 | $3,401.41 | $746.35 | $0.00 | $849.17 | $125.00 | $5,121.93 | $195,625.39 |
| 549 | 2061/12 | $3,414.17 | $733.60 | $0.00 | $849.17 | $125.00 | $5,121.93 | $192,211.22 |
| 550 | 2062/01 | $3,426.97 | $720.79 | $0.00 | $849.17 | $125.00 | $5,121.93 | $188,784.24 |
| 551 | 2062/03 | $3,439.82 | $707.94 | $0.00 | $849.17 | $125.00 | $5,121.93 | $185,344.42 |
| 552 | 2062/03 | $3,452.72 | $695.04 | $0.00 | $849.17 | $125.00 | $5,121.93 | $181,891.70 |
| 553 | 2062/04 | $3,465.67 | $682.09 | $0.00 | $849.17 | $125.00 | $5,121.93 | $178,426.03 |
| 554 | 2062/05 | $3,478.67 | $669.10 | $0.00 | $849.17 | $125.00 | $5,121.93 | $174,947.36 |
| 555 | 2062/06 | $3,491.71 | $656.05 | $0.00 | $849.17 | $125.00 | $5,121.93 | $171,455.65 |
| 556 | 2062/07 | $3,504.81 | $642.96 | $0.00 | $849.17 | $125.00 | $5,121.93 | $167,950.84 |
| 557 | 2062/08 | $3,517.95 | $629.82 | $0.00 | $849.17 | $125.00 | $5,121.93 | $164,432.89 |
| 558 | 2062/09 | $3,531.14 | $616.62 | $0.00 | $849.17 | $125.00 | $5,121.93 | $160,901.75 |
| 559 | 2062/10 | $3,544.38 | $603.38 | $0.00 | $849.17 | $125.00 | $5,121.93 | $157,357.37 |
| 560 | 2062/11 | $3,557.67 | $590.09 | $0.00 | $849.17 | $125.00 | $5,121.93 | $153,799.69 |
| 561 | 2062/12 | $3,571.02 | $576.75 | $0.00 | $849.17 | $125.00 | $5,121.93 | $150,228.68 |
| 562 | 2063/01 | $3,584.41 | $563.36 | $0.00 | $849.17 | $125.00 | $5,121.93 | $146,644.27 |
| 563 | 2063/03 | $3,597.85 | $549.92 | $0.00 | $849.17 | $125.00 | $5,121.93 | $143,046.42 |
| 564 | 2063/03 | $3,611.34 | $536.42 | $0.00 | $849.17 | $125.00 | $5,121.93 | $139,435.08 |
| 565 | 2063/04 | $3,624.88 | $522.88 | $0.00 | $849.17 | $125.00 | $5,121.93 | $135,810.20 |
| 566 | 2063/05 | $3,638.48 | $509.29 | $0.00 | $849.17 | $125.00 | $5,121.93 | $132,171.72 |
| 567 | 2063/06 | $3,652.12 | $495.64 | $0.00 | $849.17 | $125.00 | $5,121.93 | $128,519.60 |
| 568 | 2063/07 | $3,665.82 | $481.95 | $0.00 | $849.17 | $125.00 | $5,121.93 | $124,853.78 |
| 569 | 2063/08 | $3,679.56 | $468.20 | $0.00 | $849.17 | $125.00 | $5,121.93 | $121,174.22 |
| 570 | 2063/09 | $3,693.36 | $454.40 | $0.00 | $849.17 | $125.00 | $5,121.93 | $117,480.86 |
| 571 | 2063/10 | $3,707.21 | $440.55 | $0.00 | $849.17 | $125.00 | $5,121.93 | $113,773.65 |
| 572 | 2063/11 | $3,721.11 | $426.65 | $0.00 | $849.17 | $125.00 | $5,121.93 | $110,052.53 |
| 573 | 2063/12 | $3,735.07 | $412.70 | $0.00 | $849.17 | $125.00 | $5,121.93 | $106,317.47 |
| 574 | 2064/01 | $3,749.07 | $398.69 | $0.00 | $849.17 | $125.00 | $5,121.93 | $102,568.39 |
| 575 | 2064/03 | $3,763.13 | $384.63 | $0.00 | $849.17 | $125.00 | $5,121.93 | $98,805.26 |
| 576 | 2064/03 | $3,777.25 | $370.52 | $0.00 | $849.17 | $125.00 | $5,121.93 | $95,028.01 |
| 577 | 2064/04 | $3,791.41 | $356.36 | $0.00 | $849.17 | $125.00 | $5,121.93 | $91,236.60 |
| 578 | 2064/05 | $3,805.63 | $342.14 | $0.00 | $849.17 | $125.00 | $5,121.93 | $87,430.98 |
| 579 | 2064/06 | $3,819.90 | $327.87 | $0.00 | $849.17 | $125.00 | $5,121.93 | $83,611.08 |
| 580 | 2064/07 | $3,834.22 | $313.54 | $0.00 | $849.17 | $125.00 | $5,121.93 | $79,776.85 |
| 581 | 2064/08 | $3,848.60 | $299.16 | $0.00 | $849.17 | $125.00 | $5,121.93 | $75,928.25 |
| 582 | 2064/09 | $3,863.03 | $284.73 | $0.00 | $849.17 | $125.00 | $5,121.93 | $72,065.22 |
| 583 | 2064/10 | $3,877.52 | $270.24 | $0.00 | $849.17 | $125.00 | $5,121.93 | $68,187.70 |
| 584 | 2064/11 | $3,892.06 | $255.70 | $0.00 | $849.17 | $125.00 | $5,121.93 | $64,295.64 |
| 585 | 2064/12 | $3,906.66 | $241.11 | $0.00 | $849.17 | $125.00 | $5,121.93 | $60,388.98 |
| 586 | 2065/01 | $3,921.31 | $226.46 | $0.00 | $849.17 | $125.00 | $5,121.93 | $56,467.67 |
| 587 | 2065/03 | $3,936.01 | $211.75 | $0.00 | $849.17 | $125.00 | $5,121.93 | $52,531.66 |
| 588 | 2065/03 | $3,950.77 | $196.99 | $0.00 | $849.17 | $125.00 | $5,121.93 | $48,580.89 |
| 589 | 2065/04 | $3,965.59 | $182.18 | $0.00 | $849.17 | $125.00 | $5,121.93 | $44,615.31 |
| 590 | 2065/05 | $3,980.46 | $167.31 | $0.00 | $849.17 | $125.00 | $5,121.93 | $40,634.85 |
| 591 | 2065/06 | $3,995.38 | $152.38 | $0.00 | $849.17 | $125.00 | $5,121.93 | $36,639.46 |
| 592 | 2065/07 | $4,010.37 | $137.40 | $0.00 | $849.17 | $125.00 | $5,121.93 | $32,629.10 |
| 593 | 2065/08 | $4,025.41 | $122.36 | $0.00 | $849.17 | $125.00 | $5,121.93 | $28,603.69 |
| 594 | 2065/09 | $4,040.50 | $107.26 | $0.00 | $849.17 | $125.00 | $5,121.93 | $24,563.19 |
| 595 | 2065/10 | $4,055.65 | $92.11 | $0.00 | $849.17 | $125.00 | $5,121.93 | $20,507.54 |
| 596 | 2065/11 | $4,070.86 | $76.90 | $0.00 | $849.17 | $125.00 | $5,121.93 | $16,436.68 |
| 597 | 2065/12 | $4,086.13 | $61.64 | $0.00 | $849.17 | $125.00 | $5,121.93 | $12,350.55 |
| 598 | 2066/01 | $4,101.45 | $46.31 | $0.00 | $849.17 | $125.00 | $5,121.93 | $8,249.10 |
| 599 | 2066/03 | $4,116.83 | $30.93 | $0.00 | $849.17 | $125.00 | $5,121.93 | $4,132.27 |
| 600 | 2066/03 | $4,132.27 | $15.50 | $0.00 | $849.17 | $125.00 | $5,121.93 | $0.00 |
| Totals | $989,000.00 | $1,499,658.87 | $20,027.25 | $509,500.00 | $75,000.00 | $3,093,186.12 |
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.