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 $1,036,000.00 at 5% interest rate for a $1,036,000.00 home, you need to have a monthly payment of $5,618.21 ~ $6,049.88. 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 $316,997.04 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 | $4,704.88 | 5% | 600 months | $2,822,926.59 | $1,786,926.59 |
| 50 years | Bi-Weekly | $2,352.44 | 5% | 512 months | $2,505,929.55 | $1,469,929.55 |
| 45 years | Monthly | $4,827.91 | 5% | 540 months | $2,607,070.72 | $1,571,070.72 |
| 45 years | Bi-Weekly | $2,413.96 | 5% | 461 months | $2,330,129.63 | $1,294,129.63 |
| 40 years | Monthly | $4,995.56 | 5% | 480 months | $2,397,867.26 | $1,361,867.26 |
| 40 years | Bi-Weekly | $2,497.78 | 5% | 409 months | $2,159,816.79 | $1,123,816.79 |
| 35 years | Monthly | $5,228.56 | 5% | 420 months | $2,195,997.01 | $1,159,997.01 |
| 35 years | Bi-Weekly | $2,614.28 | 5% | 358 months | $1,995,402.29 | $959,402.29 |
| 30 years | Monthly | $5,561.47 | 5% | 360 months | $2,002,129.93 | $966,129.93 |
| 30 years | Bi-Weekly | $2,780.74 | 5% | 307 months | $1,837,279.59 | $801,279.59 |
| 25 years | Monthly | $6,056.35 | 5% | 300 months | $1,816,905.85 | $780,905.85 |
| 25 years | Bi-Weekly | $3,028.18 | 5% | 256 months | $1,685,815.04 | $649,815.04 |
| 20 years | Monthly | $6,837.14 | 5% | 240 months | $1,640,913.95 | $604,913.95 |
| 20 years | Bi-Weekly | $3,418.57 | 5% | 205 months | $1,541,338.56 | $505,338.56 |
| 15 years | Monthly | $8,192.62 | 5% | 180 months | $1,474,671.96 | $438,671.96 |
| 15 years | Bi-Weekly | $4,096.31 | 5% | 154 months | $1,404,134.56 | $368,134.56 |
| 10 years | Monthly | $10,988.39 | 5% | 120 months | $1,318,606.49 | $282,606.49 |
| 10 years | Bi-Weekly | $5,494.20 | 5% | 103 months | $1,274,433.81 | $238,433.81 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/04 | $388.21 | $4,316.67 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,035,611.79 |
| 2 | 2016/05 | $389.83 | $4,315.05 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,035,221.96 |
| 3 | 2016/06 | $391.45 | $4,313.42 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,034,830.51 |
| 4 | 2016/07 | $393.08 | $4,311.79 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,034,437.42 |
| 5 | 2016/08 | $394.72 | $4,310.16 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,034,042.70 |
| 6 | 2016/09 | $396.37 | $4,308.51 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,033,646.34 |
| 7 | 2016/10 | $398.02 | $4,306.86 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,033,248.32 |
| 8 | 2016/11 | $399.68 | $4,305.20 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,032,848.64 |
| 9 | 2016/12 | $401.34 | $4,303.54 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,032,447.30 |
| 10 | 2017/01 | $403.01 | $4,301.86 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,032,044.29 |
| 11 | 2017/02 | $404.69 | $4,300.18 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,031,639.59 |
| 12 | 2017/03 | $406.38 | $4,298.50 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,031,233.21 |
| 13 | 2017/04 | $408.07 | $4,296.81 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,030,825.14 |
| 14 | 2017/05 | $409.77 | $4,295.10 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,030,415.37 |
| 15 | 2017/06 | $411.48 | $4,293.40 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,030,003.89 |
| 16 | 2017/07 | $413.19 | $4,291.68 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,029,590.69 |
| 17 | 2017/08 | $414.92 | $4,289.96 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,029,175.78 |
| 18 | 2017/09 | $416.65 | $4,288.23 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,028,759.13 |
| 19 | 2017/10 | $418.38 | $4,286.50 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,028,340.75 |
| 20 | 2017/11 | $420.12 | $4,284.75 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,027,920.63 |
| 21 | 2017/12 | $421.88 | $4,283.00 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,027,498.75 |
| 22 | 2018/01 | $423.63 | $4,281.24 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,027,075.12 |
| 23 | 2018/02 | $425.40 | $4,279.48 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,026,649.72 |
| 24 | 2018/03 | $427.17 | $4,277.71 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,026,222.55 |
| 25 | 2018/04 | $428.95 | $4,275.93 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,025,793.60 |
| 26 | 2018/05 | $430.74 | $4,274.14 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,025,362.86 |
| 27 | 2018/06 | $432.53 | $4,272.35 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,024,930.33 |
| 28 | 2018/07 | $434.33 | $4,270.54 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,024,495.99 |
| 29 | 2018/08 | $436.14 | $4,268.73 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,024,059.85 |
| 30 | 2018/09 | $437.96 | $4,266.92 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,023,621.89 |
| 31 | 2018/10 | $439.79 | $4,265.09 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,023,182.10 |
| 32 | 2018/11 | $441.62 | $4,263.26 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,022,740.48 |
| 33 | 2018/12 | $443.46 | $4,261.42 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,022,297.02 |
| 34 | 2019/01 | $445.31 | $4,259.57 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,021,851.72 |
| 35 | 2019/02 | $447.16 | $4,257.72 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,021,404.55 |
| 36 | 2019/03 | $449.03 | $4,255.85 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,020,955.53 |
| 37 | 2019/04 | $450.90 | $4,253.98 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,020,504.63 |
| 38 | 2019/05 | $452.78 | $4,252.10 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,020,051.86 |
| 39 | 2019/06 | $454.66 | $4,250.22 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,019,597.20 |
| 40 | 2019/07 | $456.56 | $4,248.32 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,019,140.64 |
| 41 | 2019/08 | $458.46 | $4,246.42 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,018,682.18 |
| 42 | 2019/09 | $460.37 | $4,244.51 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,018,221.81 |
| 43 | 2019/10 | $462.29 | $4,242.59 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,017,759.53 |
| 44 | 2019/11 | $464.21 | $4,240.66 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,017,295.31 |
| 45 | 2019/12 | $466.15 | $4,238.73 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,016,829.17 |
| 46 | 2020/01 | $468.09 | $4,236.79 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,016,361.08 |
| 47 | 2020/02 | $470.04 | $4,234.84 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,015,891.04 |
| 48 | 2020/03 | $472.00 | $4,232.88 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,015,419.04 |
| 49 | 2020/04 | $473.96 | $4,230.91 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,014,945.07 |
| 50 | 2020/05 | $475.94 | $4,228.94 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,014,469.13 |
| 51 | 2020/06 | $477.92 | $4,226.95 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,013,991.21 |
| 52 | 2020/07 | $479.91 | $4,224.96 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,013,511.30 |
| 53 | 2020/08 | $481.91 | $4,222.96 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,013,029.38 |
| 54 | 2020/09 | $483.92 | $4,220.96 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,012,545.46 |
| 55 | 2020/10 | $485.94 | $4,218.94 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,012,059.52 |
| 56 | 2020/11 | $487.96 | $4,216.91 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,011,571.56 |
| 57 | 2020/12 | $490.00 | $4,214.88 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,011,081.56 |
| 58 | 2021/01 | $492.04 | $4,212.84 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,010,589.53 |
| 59 | 2021/02 | $494.09 | $4,210.79 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,010,095.44 |
| 60 | 2021/03 | $496.15 | $4,208.73 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,009,599.29 |
| 61 | 2021/04 | $498.21 | $4,206.66 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,009,101.08 |
| 62 | 2021/05 | $500.29 | $4,204.59 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,008,600.79 |
| 63 | 2021/06 | $502.37 | $4,202.50 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,008,098.41 |
| 64 | 2021/07 | $504.47 | $4,200.41 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,007,593.95 |
| 65 | 2021/08 | $506.57 | $4,198.31 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,007,087.38 |
| 66 | 2021/09 | $508.68 | $4,196.20 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,006,578.70 |
| 67 | 2021/10 | $510.80 | $4,194.08 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,006,067.90 |
| 68 | 2021/11 | $512.93 | $4,191.95 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,005,554.97 |
| 69 | 2021/12 | $515.07 | $4,189.81 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,005,039.90 |
| 70 | 2022/01 | $517.21 | $4,187.67 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,004,522.69 |
| 71 | 2022/02 | $519.37 | $4,185.51 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,004,003.33 |
| 72 | 2022/03 | $521.53 | $4,183.35 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,003,481.79 |
| 73 | 2022/04 | $523.70 | $4,181.17 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,002,958.09 |
| 74 | 2022/05 | $525.89 | $4,178.99 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,002,432.21 |
| 75 | 2022/06 | $528.08 | $4,176.80 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,001,904.13 |
| 76 | 2022/07 | $530.28 | $4,174.60 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,001,373.85 |
| 77 | 2022/08 | $532.49 | $4,172.39 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,000,841.37 |
| 78 | 2022/09 | $534.71 | $4,170.17 | $431.67 | $863.33 | $50.00 | $6,049.88 | $1,000,306.66 |
| 79 | 2022/10 | $536.93 | $4,167.94 | $431.67 | $863.33 | $50.00 | $6,049.88 | $999,769.73 |
| 80 | 2022/11 | $539.17 | $4,165.71 | $431.67 | $863.33 | $50.00 | $6,049.88 | $999,230.56 |
| 81 | 2022/12 | $541.42 | $4,163.46 | $431.67 | $863.33 | $50.00 | $6,049.88 | $998,689.14 |
| 82 | 2023/01 | $543.67 | $4,161.20 | $431.67 | $863.33 | $50.00 | $6,049.88 | $998,145.47 |
| 83 | 2023/02 | $545.94 | $4,158.94 | $431.67 | $863.33 | $50.00 | $6,049.88 | $997,599.53 |
| 84 | 2023/03 | $548.21 | $4,156.66 | $431.67 | $863.33 | $50.00 | $6,049.88 | $997,051.32 |
| 85 | 2023/04 | $550.50 | $4,154.38 | $431.67 | $863.33 | $50.00 | $6,049.88 | $996,500.82 |
| 86 | 2023/05 | $552.79 | $4,152.09 | $431.67 | $863.33 | $50.00 | $6,049.88 | $995,948.03 |
| 87 | 2023/06 | $555.09 | $4,149.78 | $431.67 | $863.33 | $50.00 | $6,049.88 | $995,392.93 |
| 88 | 2023/07 | $557.41 | $4,147.47 | $431.67 | $863.33 | $50.00 | $6,049.88 | $994,835.53 |
| 89 | 2023/08 | $559.73 | $4,145.15 | $431.67 | $863.33 | $50.00 | $6,049.88 | $994,275.80 |
| 90 | 2023/09 | $562.06 | $4,142.82 | $431.67 | $863.33 | $50.00 | $6,049.88 | $993,713.73 |
| 91 | 2023/10 | $564.40 | $4,140.47 | $431.67 | $863.33 | $50.00 | $6,049.88 | $993,149.33 |
| 92 | 2023/11 | $566.76 | $4,138.12 | $431.67 | $863.33 | $50.00 | $6,049.88 | $992,582.58 |
| 93 | 2023/12 | $569.12 | $4,135.76 | $431.67 | $863.33 | $50.00 | $6,049.88 | $992,013.46 |
| 94 | 2024/01 | $571.49 | $4,133.39 | $431.67 | $863.33 | $50.00 | $6,049.88 | $991,441.97 |
| 95 | 2024/02 | $573.87 | $4,131.01 | $431.67 | $863.33 | $50.00 | $6,049.88 | $990,868.10 |
| 96 | 2024/03 | $576.26 | $4,128.62 | $431.67 | $863.33 | $50.00 | $6,049.88 | $990,291.84 |
| 97 | 2024/04 | $578.66 | $4,126.22 | $431.67 | $863.33 | $50.00 | $6,049.88 | $989,713.18 |
| 98 | 2024/05 | $581.07 | $4,123.80 | $431.67 | $863.33 | $50.00 | $6,049.88 | $989,132.11 |
| 99 | 2024/06 | $583.49 | $4,121.38 | $431.67 | $863.33 | $50.00 | $6,049.88 | $988,548.61 |
| 100 | 2024/07 | $585.93 | $4,118.95 | $431.67 | $863.33 | $50.00 | $6,049.88 | $987,962.69 |
| 101 | 2024/08 | $588.37 | $4,116.51 | $431.67 | $863.33 | $50.00 | $6,049.88 | $987,374.32 |
| 102 | 2024/09 | $590.82 | $4,114.06 | $431.67 | $863.33 | $50.00 | $6,049.88 | $986,783.50 |
| 103 | 2024/10 | $593.28 | $4,111.60 | $431.67 | $863.33 | $50.00 | $6,049.88 | $986,190.22 |
| 104 | 2024/11 | $595.75 | $4,109.13 | $431.67 | $863.33 | $50.00 | $6,049.88 | $985,594.47 |
| 105 | 2024/12 | $598.23 | $4,106.64 | $431.67 | $863.33 | $50.00 | $6,049.88 | $984,996.24 |
| 106 | 2025/01 | $600.73 | $4,104.15 | $431.67 | $863.33 | $50.00 | $6,049.88 | $984,395.51 |
| 107 | 2025/02 | $603.23 | $4,101.65 | $431.67 | $863.33 | $50.00 | $6,049.88 | $983,792.28 |
| 108 | 2025/03 | $605.74 | $4,099.13 | $431.67 | $863.33 | $50.00 | $6,049.88 | $983,186.54 |
| 109 | 2025/04 | $608.27 | $4,096.61 | $431.67 | $863.33 | $50.00 | $6,049.88 | $982,578.27 |
| 110 | 2025/05 | $610.80 | $4,094.08 | $431.67 | $863.33 | $50.00 | $6,049.88 | $981,967.47 |
| 111 | 2025/06 | $613.35 | $4,091.53 | $431.67 | $863.33 | $50.00 | $6,049.88 | $981,354.12 |
| 112 | 2025/07 | $615.90 | $4,088.98 | $431.67 | $863.33 | $50.00 | $6,049.88 | $980,738.22 |
| 113 | 2025/08 | $618.47 | $4,086.41 | $431.67 | $863.33 | $50.00 | $6,049.88 | $980,119.75 |
| 114 | 2025/09 | $621.05 | $4,083.83 | $431.67 | $863.33 | $50.00 | $6,049.88 | $979,498.71 |
| 115 | 2025/10 | $623.63 | $4,081.24 | $431.67 | $863.33 | $50.00 | $6,049.88 | $978,875.07 |
| 116 | 2025/11 | $626.23 | $4,078.65 | $431.67 | $863.33 | $50.00 | $6,049.88 | $978,248.84 |
| 117 | 2025/12 | $628.84 | $4,076.04 | $431.67 | $863.33 | $50.00 | $6,049.88 | $977,620.00 |
| 118 | 2026/01 | $631.46 | $4,073.42 | $431.67 | $863.33 | $50.00 | $6,049.88 | $976,988.54 |
| 119 | 2026/02 | $634.09 | $4,070.79 | $431.67 | $863.33 | $50.00 | $6,049.88 | $976,354.45 |
| 120 | 2026/03 | $636.73 | $4,068.14 | $431.67 | $863.33 | $50.00 | $6,049.88 | $975,717.71 |
| 121 | 2026/04 | $639.39 | $4,065.49 | $431.67 | $863.33 | $50.00 | $6,049.88 | $975,078.33 |
| 122 | 2026/05 | $642.05 | $4,062.83 | $431.67 | $863.33 | $50.00 | $6,049.88 | $974,436.28 |
| 123 | 2026/06 | $644.73 | $4,060.15 | $431.67 | $863.33 | $50.00 | $6,049.88 | $973,791.55 |
| 124 | 2026/07 | $647.41 | $4,057.46 | $431.67 | $863.33 | $50.00 | $6,049.88 | $973,144.14 |
| 125 | 2026/08 | $650.11 | $4,054.77 | $431.67 | $863.33 | $50.00 | $6,049.88 | $972,494.03 |
| 126 | 2026/09 | $652.82 | $4,052.06 | $431.67 | $863.33 | $50.00 | $6,049.88 | $971,841.21 |
| 127 | 2026/10 | $655.54 | $4,049.34 | $431.67 | $863.33 | $50.00 | $6,049.88 | $971,185.67 |
| 128 | 2026/11 | $658.27 | $4,046.61 | $431.67 | $863.33 | $50.00 | $6,049.88 | $970,527.40 |
| 129 | 2026/12 | $661.01 | $4,043.86 | $431.67 | $863.33 | $50.00 | $6,049.88 | $969,866.38 |
| 130 | 2027/01 | $663.77 | $4,041.11 | $431.67 | $863.33 | $50.00 | $6,049.88 | $969,202.62 |
| 131 | 2027/02 | $666.53 | $4,038.34 | $431.67 | $863.33 | $50.00 | $6,049.88 | $968,536.08 |
| 132 | 2027/03 | $669.31 | $4,035.57 | $431.67 | $863.33 | $50.00 | $6,049.88 | $967,866.77 |
| 133 | 2027/04 | $672.10 | $4,032.78 | $431.67 | $863.33 | $50.00 | $6,049.88 | $967,194.67 |
| 134 | 2027/05 | $674.90 | $4,029.98 | $431.67 | $863.33 | $50.00 | $6,049.88 | $966,519.77 |
| 135 | 2027/06 | $677.71 | $4,027.17 | $431.67 | $863.33 | $50.00 | $6,049.88 | $965,842.06 |
| 136 | 2027/07 | $680.54 | $4,024.34 | $431.67 | $863.33 | $50.00 | $6,049.88 | $965,161.52 |
| 137 | 2027/08 | $683.37 | $4,021.51 | $431.67 | $863.33 | $50.00 | $6,049.88 | $964,478.15 |
| 138 | 2027/09 | $686.22 | $4,018.66 | $431.67 | $863.33 | $50.00 | $6,049.88 | $963,791.93 |
| 139 | 2027/10 | $689.08 | $4,015.80 | $431.67 | $863.33 | $50.00 | $6,049.88 | $963,102.86 |
| 140 | 2027/11 | $691.95 | $4,012.93 | $431.67 | $863.33 | $50.00 | $6,049.88 | $962,410.91 |
| 141 | 2027/12 | $694.83 | $4,010.05 | $431.67 | $863.33 | $50.00 | $6,049.88 | $961,716.08 |
| 142 | 2028/01 | $697.73 | $4,007.15 | $431.67 | $863.33 | $50.00 | $6,049.88 | $961,018.35 |
| 143 | 2028/02 | $700.63 | $4,004.24 | $431.67 | $863.33 | $50.00 | $6,049.88 | $960,317.71 |
| 144 | 2028/03 | $703.55 | $4,001.32 | $431.67 | $863.33 | $50.00 | $6,049.88 | $959,614.16 |
| 145 | 2028/04 | $706.49 | $3,998.39 | $431.67 | $863.33 | $50.00 | $6,049.88 | $958,907.67 |
| 146 | 2028/05 | $709.43 | $3,995.45 | $431.67 | $863.33 | $50.00 | $6,049.88 | $958,198.25 |
| 147 | 2028/06 | $712.38 | $3,992.49 | $431.67 | $863.33 | $50.00 | $6,049.88 | $957,485.86 |
| 148 | 2028/07 | $715.35 | $3,989.52 | $431.67 | $863.33 | $50.00 | $6,049.88 | $956,770.51 |
| 149 | 2028/08 | $718.33 | $3,986.54 | $431.67 | $863.33 | $50.00 | $6,049.88 | $956,052.17 |
| 150 | 2028/09 | $721.33 | $3,983.55 | $431.67 | $863.33 | $50.00 | $6,049.88 | $955,330.85 |
| 151 | 2028/10 | $724.33 | $3,980.55 | $431.67 | $863.33 | $50.00 | $6,049.88 | $954,606.51 |
| 152 | 2028/11 | $727.35 | $3,977.53 | $431.67 | $863.33 | $50.00 | $6,049.88 | $953,879.16 |
| 153 | 2028/12 | $730.38 | $3,974.50 | $431.67 | $863.33 | $50.00 | $6,049.88 | $953,148.78 |
| 154 | 2029/01 | $733.42 | $3,971.45 | $431.67 | $863.33 | $50.00 | $6,049.88 | $952,415.36 |
| 155 | 2029/02 | $736.48 | $3,968.40 | $431.67 | $863.33 | $50.00 | $6,049.88 | $951,678.88 |
| 156 | 2029/03 | $739.55 | $3,965.33 | $431.67 | $863.33 | $50.00 | $6,049.88 | $950,939.33 |
| 157 | 2029/04 | $742.63 | $3,962.25 | $431.67 | $863.33 | $50.00 | $6,049.88 | $950,196.70 |
| 158 | 2029/05 | $745.72 | $3,959.15 | $431.67 | $863.33 | $50.00 | $6,049.88 | $949,450.97 |
| 159 | 2029/06 | $748.83 | $3,956.05 | $431.67 | $863.33 | $50.00 | $6,049.88 | $948,702.14 |
| 160 | 2029/07 | $751.95 | $3,952.93 | $431.67 | $863.33 | $50.00 | $6,049.88 | $947,950.19 |
| 161 | 2029/08 | $755.09 | $3,949.79 | $431.67 | $863.33 | $50.00 | $6,049.88 | $947,195.10 |
| 162 | 2029/09 | $758.23 | $3,946.65 | $431.67 | $863.33 | $50.00 | $6,049.88 | $946,436.87 |
| 163 | 2029/10 | $761.39 | $3,943.49 | $431.67 | $863.33 | $50.00 | $6,049.88 | $945,675.48 |
| 164 | 2029/11 | $764.56 | $3,940.31 | $431.67 | $863.33 | $50.00 | $6,049.88 | $944,910.92 |
| 165 | 2029/12 | $767.75 | $3,937.13 | $431.67 | $863.33 | $50.00 | $6,049.88 | $944,143.17 |
| 166 | 2030/01 | $770.95 | $3,933.93 | $431.67 | $863.33 | $50.00 | $6,049.88 | $943,372.22 |
| 167 | 2030/02 | $774.16 | $3,930.72 | $431.67 | $863.33 | $50.00 | $6,049.88 | $942,598.06 |
| 168 | 2030/03 | $777.39 | $3,927.49 | $431.67 | $863.33 | $50.00 | $6,049.88 | $941,820.68 |
| 169 | 2030/04 | $780.62 | $3,924.25 | $431.67 | $863.33 | $50.00 | $6,049.88 | $941,040.05 |
| 170 | 2030/05 | $783.88 | $3,921.00 | $431.67 | $863.33 | $50.00 | $6,049.88 | $940,256.17 |
| 171 | 2030/06 | $787.14 | $3,917.73 | $431.67 | $863.33 | $50.00 | $6,049.88 | $939,469.03 |
| 172 | 2030/07 | $790.42 | $3,914.45 | $431.67 | $863.33 | $50.00 | $6,049.88 | $938,678.61 |
| 173 | 2030/08 | $793.72 | $3,911.16 | $431.67 | $863.33 | $50.00 | $6,049.88 | $937,884.89 |
| 174 | 2030/09 | $797.02 | $3,907.85 | $431.67 | $863.33 | $50.00 | $6,049.88 | $937,087.87 |
| 175 | 2030/10 | $800.34 | $3,904.53 | $431.67 | $863.33 | $50.00 | $6,049.88 | $936,287.52 |
| 176 | 2030/11 | $803.68 | $3,901.20 | $431.67 | $863.33 | $50.00 | $6,049.88 | $935,483.84 |
| 177 | 2030/12 | $807.03 | $3,897.85 | $431.67 | $863.33 | $50.00 | $6,049.88 | $934,676.81 |
| 178 | 2031/01 | $810.39 | $3,894.49 | $431.67 | $863.33 | $50.00 | $6,049.88 | $933,866.42 |
| 179 | 2031/02 | $813.77 | $3,891.11 | $431.67 | $863.33 | $50.00 | $6,049.88 | $933,052.66 |
| 180 | 2031/03 | $817.16 | $3,887.72 | $431.67 | $863.33 | $50.00 | $6,049.88 | $932,235.50 |
| 181 | 2031/04 | $820.56 | $3,884.31 | $431.67 | $863.33 | $50.00 | $6,049.88 | $931,414.93 |
| 182 | 2031/05 | $823.98 | $3,880.90 | $431.67 | $863.33 | $50.00 | $6,049.88 | $930,590.95 |
| 183 | 2031/06 | $827.42 | $3,877.46 | $431.67 | $863.33 | $50.00 | $6,049.88 | $929,763.54 |
| 184 | 2031/07 | $830.86 | $3,874.01 | $431.67 | $863.33 | $50.00 | $6,049.88 | $928,932.67 |
| 185 | 2031/08 | $834.32 | $3,870.55 | $431.67 | $863.33 | $50.00 | $6,049.88 | $928,098.35 |
| 186 | 2031/09 | $837.80 | $3,867.08 | $431.67 | $863.33 | $50.00 | $6,049.88 | $927,260.55 |
| 187 | 2031/10 | $841.29 | $3,863.59 | $431.67 | $863.33 | $50.00 | $6,049.88 | $926,419.26 |
| 188 | 2031/11 | $844.80 | $3,860.08 | $431.67 | $863.33 | $50.00 | $6,049.88 | $925,574.46 |
| 189 | 2031/12 | $848.32 | $3,856.56 | $431.67 | $863.33 | $50.00 | $6,049.88 | $924,726.14 |
| 190 | 2032/01 | $851.85 | $3,853.03 | $431.67 | $863.33 | $50.00 | $6,049.88 | $923,874.29 |
| 191 | 2032/02 | $855.40 | $3,849.48 | $431.67 | $863.33 | $50.00 | $6,049.88 | $923,018.89 |
| 192 | 2032/03 | $858.97 | $3,845.91 | $431.67 | $863.33 | $50.00 | $6,049.88 | $922,159.92 |
| 193 | 2032/04 | $862.54 | $3,842.33 | $431.67 | $863.33 | $50.00 | $6,049.88 | $921,297.38 |
| 194 | 2032/05 | $866.14 | $3,838.74 | $431.67 | $863.33 | $50.00 | $6,049.88 | $920,431.24 |
| 195 | 2032/06 | $869.75 | $3,835.13 | $431.67 | $863.33 | $50.00 | $6,049.88 | $919,561.49 |
| 196 | 2032/07 | $873.37 | $3,831.51 | $431.67 | $863.33 | $50.00 | $6,049.88 | $918,688.12 |
| 197 | 2032/08 | $877.01 | $3,827.87 | $431.67 | $863.33 | $50.00 | $6,049.88 | $917,811.11 |
| 198 | 2032/09 | $880.66 | $3,824.21 | $431.67 | $863.33 | $50.00 | $6,049.88 | $916,930.44 |
| 199 | 2032/10 | $884.33 | $3,820.54 | $431.67 | $863.33 | $50.00 | $6,049.88 | $916,046.11 |
| 200 | 2032/11 | $888.02 | $3,816.86 | $431.67 | $863.33 | $50.00 | $6,049.88 | $915,158.09 |
| 201 | 2032/12 | $891.72 | $3,813.16 | $431.67 | $863.33 | $50.00 | $6,049.88 | $914,266.37 |
| 202 | 2033/01 | $895.43 | $3,809.44 | $431.67 | $863.33 | $50.00 | $6,049.88 | $913,370.94 |
| 203 | 2033/02 | $899.17 | $3,805.71 | $431.67 | $863.33 | $50.00 | $6,049.88 | $912,471.77 |
| 204 | 2033/03 | $902.91 | $3,801.97 | $431.67 | $863.33 | $50.00 | $6,049.88 | $911,568.86 |
| 205 | 2033/04 | $906.67 | $3,798.20 | $431.67 | $863.33 | $50.00 | $6,049.88 | $910,662.19 |
| 206 | 2033/05 | $910.45 | $3,794.43 | $431.67 | $863.33 | $50.00 | $6,049.88 | $909,751.73 |
| 207 | 2033/06 | $914.25 | $3,790.63 | $431.67 | $863.33 | $50.00 | $6,049.88 | $908,837.49 |
| 208 | 2033/07 | $918.05 | $3,786.82 | $431.67 | $863.33 | $50.00 | $6,049.88 | $907,919.43 |
| 209 | 2033/08 | $921.88 | $3,783.00 | $431.67 | $863.33 | $50.00 | $6,049.88 | $906,997.55 |
| 210 | 2033/09 | $925.72 | $3,779.16 | $431.67 | $863.33 | $50.00 | $6,049.88 | $906,071.83 |
| 211 | 2033/10 | $929.58 | $3,775.30 | $431.67 | $863.33 | $50.00 | $6,049.88 | $905,142.25 |
| 212 | 2033/11 | $933.45 | $3,771.43 | $431.67 | $863.33 | $50.00 | $6,049.88 | $904,208.80 |
| 213 | 2033/12 | $937.34 | $3,767.54 | $431.67 | $863.33 | $50.00 | $6,049.88 | $903,271.46 |
| 214 | 2034/01 | $941.25 | $3,763.63 | $431.67 | $863.33 | $50.00 | $6,049.88 | $902,330.22 |
| 215 | 2034/02 | $945.17 | $3,759.71 | $431.67 | $863.33 | $50.00 | $6,049.88 | $901,385.05 |
| 216 | 2034/03 | $949.11 | $3,755.77 | $431.67 | $863.33 | $50.00 | $6,049.88 | $900,435.94 |
| 217 | 2034/04 | $953.06 | $3,751.82 | $431.67 | $863.33 | $50.00 | $6,049.88 | $899,482.88 |
| 218 | 2034/05 | $957.03 | $3,747.85 | $431.67 | $863.33 | $50.00 | $6,049.88 | $898,525.85 |
| 219 | 2034/06 | $961.02 | $3,743.86 | $431.67 | $863.33 | $50.00 | $6,049.88 | $897,564.83 |
| 220 | 2034/07 | $965.02 | $3,739.85 | $431.67 | $863.33 | $50.00 | $6,049.88 | $896,599.80 |
| 221 | 2034/08 | $969.05 | $3,735.83 | $431.67 | $863.33 | $50.00 | $6,049.88 | $895,630.76 |
| 222 | 2034/09 | $973.08 | $3,731.79 | $431.67 | $863.33 | $50.00 | $6,049.88 | $894,657.67 |
| 223 | 2034/10 | $977.14 | $3,727.74 | $431.67 | $863.33 | $50.00 | $6,049.88 | $893,680.54 |
| 224 | 2034/11 | $981.21 | $3,723.67 | $431.67 | $863.33 | $50.00 | $6,049.88 | $892,699.33 |
| 225 | 2034/12 | $985.30 | $3,719.58 | $431.67 | $863.33 | $50.00 | $6,049.88 | $891,714.03 |
| 226 | 2035/01 | $989.40 | $3,715.48 | $431.67 | $863.33 | $50.00 | $6,049.88 | $890,724.63 |
| 227 | 2035/02 | $993.53 | $3,711.35 | $431.67 | $863.33 | $50.00 | $6,049.88 | $889,731.10 |
| 228 | 2035/03 | $997.66 | $3,707.21 | $431.67 | $863.33 | $50.00 | $6,049.88 | $888,733.44 |
| 229 | 2035/04 | $1,001.82 | $3,703.06 | $431.67 | $863.33 | $50.00 | $6,049.88 | $887,731.62 |
| 230 | 2035/05 | $1,006.00 | $3,698.88 | $431.67 | $863.33 | $50.00 | $6,049.88 | $886,725.62 |
| 231 | 2035/06 | $1,010.19 | $3,694.69 | $431.67 | $863.33 | $50.00 | $6,049.88 | $885,715.43 |
| 232 | 2035/07 | $1,014.40 | $3,690.48 | $431.67 | $863.33 | $50.00 | $6,049.88 | $884,701.04 |
| 233 | 2035/08 | $1,018.62 | $3,686.25 | $431.67 | $863.33 | $50.00 | $6,049.88 | $883,682.41 |
| 234 | 2035/09 | $1,022.87 | $3,682.01 | $431.67 | $863.33 | $50.00 | $6,049.88 | $882,659.55 |
| 235 | 2035/10 | $1,027.13 | $3,677.75 | $431.67 | $863.33 | $50.00 | $6,049.88 | $881,632.42 |
| 236 | 2035/11 | $1,031.41 | $3,673.47 | $431.67 | $863.33 | $50.00 | $6,049.88 | $880,601.01 |
| 237 | 2035/12 | $1,035.71 | $3,669.17 | $431.67 | $863.33 | $50.00 | $6,049.88 | $879,565.30 |
| 238 | 2036/01 | $1,040.02 | $3,664.86 | $431.67 | $863.33 | $50.00 | $6,049.88 | $878,525.28 |
| 239 | 2036/02 | $1,044.36 | $3,660.52 | $431.67 | $863.33 | $50.00 | $6,049.88 | $877,480.92 |
| 240 | 2036/03 | $1,048.71 | $3,656.17 | $431.67 | $863.33 | $50.00 | $6,049.88 | $876,432.22 |
| 241 | 2036/04 | $1,053.08 | $3,651.80 | $431.67 | $863.33 | $50.00 | $6,049.88 | $875,379.14 |
| 242 | 2036/05 | $1,057.46 | $3,647.41 | $431.67 | $863.33 | $50.00 | $6,049.88 | $874,321.67 |
| 243 | 2036/06 | $1,061.87 | $3,643.01 | $431.67 | $863.33 | $50.00 | $6,049.88 | $873,259.80 |
| 244 | 2036/07 | $1,066.30 | $3,638.58 | $431.67 | $863.33 | $50.00 | $6,049.88 | $872,193.51 |
| 245 | 2036/08 | $1,070.74 | $3,634.14 | $431.67 | $863.33 | $50.00 | $6,049.88 | $871,122.77 |
| 246 | 2036/09 | $1,075.20 | $3,629.68 | $431.67 | $863.33 | $50.00 | $6,049.88 | $870,047.57 |
| 247 | 2036/10 | $1,079.68 | $3,625.20 | $431.67 | $863.33 | $50.00 | $6,049.88 | $868,967.89 |
| 248 | 2036/11 | $1,084.18 | $3,620.70 | $431.67 | $863.33 | $50.00 | $6,049.88 | $867,883.71 |
| 249 | 2036/12 | $1,088.70 | $3,616.18 | $431.67 | $863.33 | $50.00 | $6,049.88 | $866,795.02 |
| 250 | 2037/01 | $1,093.23 | $3,611.65 | $431.67 | $863.33 | $50.00 | $6,049.88 | $865,701.79 |
| 251 | 2037/02 | $1,097.79 | $3,607.09 | $431.67 | $863.33 | $50.00 | $6,049.88 | $864,604.00 |
| 252 | 2037/03 | $1,102.36 | $3,602.52 | $431.67 | $863.33 | $50.00 | $6,049.88 | $863,501.64 |
| 253 | 2037/04 | $1,106.95 | $3,597.92 | $431.67 | $863.33 | $50.00 | $6,049.88 | $862,394.68 |
| 254 | 2037/05 | $1,111.57 | $3,593.31 | $431.67 | $863.33 | $50.00 | $6,049.88 | $861,283.12 |
| 255 | 2037/06 | $1,116.20 | $3,588.68 | $431.67 | $863.33 | $50.00 | $6,049.88 | $860,166.92 |
| 256 | 2037/07 | $1,120.85 | $3,584.03 | $431.67 | $863.33 | $50.00 | $6,049.88 | $859,046.07 |
| 257 | 2037/08 | $1,125.52 | $3,579.36 | $431.67 | $863.33 | $50.00 | $6,049.88 | $857,920.55 |
| 258 | 2037/09 | $1,130.21 | $3,574.67 | $431.67 | $863.33 | $50.00 | $6,049.88 | $856,790.34 |
| 259 | 2037/10 | $1,134.92 | $3,569.96 | $431.67 | $863.33 | $50.00 | $6,049.88 | $855,655.43 |
| 260 | 2037/11 | $1,139.65 | $3,565.23 | $431.67 | $863.33 | $50.00 | $6,049.88 | $854,515.78 |
| 261 | 2037/12 | $1,144.40 | $3,560.48 | $431.67 | $863.33 | $50.00 | $6,049.88 | $853,371.38 |
| 262 | 2038/01 | $1,149.16 | $3,555.71 | $431.67 | $863.33 | $50.00 | $6,049.88 | $852,222.22 |
| 263 | 2038/02 | $1,153.95 | $3,550.93 | $431.67 | $863.33 | $50.00 | $6,049.88 | $851,068.27 |
| 264 | 2038/03 | $1,158.76 | $3,546.12 | $431.67 | $863.33 | $50.00 | $6,049.88 | $849,909.51 |
| 265 | 2038/04 | $1,163.59 | $3,541.29 | $431.67 | $863.33 | $50.00 | $6,049.88 | $848,745.92 |
| 266 | 2038/05 | $1,168.44 | $3,536.44 | $431.67 | $863.33 | $50.00 | $6,049.88 | $847,577.48 |
| 267 | 2038/06 | $1,173.30 | $3,531.57 | $431.67 | $863.33 | $50.00 | $6,049.88 | $846,404.18 |
| 268 | 2038/07 | $1,178.19 | $3,526.68 | $431.67 | $863.33 | $50.00 | $6,049.88 | $845,225.99 |
| 269 | 2038/08 | $1,183.10 | $3,521.77 | $431.67 | $863.33 | $50.00 | $6,049.88 | $844,042.88 |
| 270 | 2038/09 | $1,188.03 | $3,516.85 | $431.67 | $863.33 | $50.00 | $6,049.88 | $842,854.85 |
| 271 | 2038/10 | $1,192.98 | $3,511.90 | $431.67 | $863.33 | $50.00 | $6,049.88 | $841,661.87 |
| 272 | 2038/11 | $1,197.95 | $3,506.92 | $431.67 | $863.33 | $50.00 | $6,049.88 | $840,463.92 |
| 273 | 2038/12 | $1,202.94 | $3,501.93 | $431.67 | $863.33 | $50.00 | $6,049.88 | $839,260.97 |
| 274 | 2039/01 | $1,207.96 | $3,496.92 | $431.67 | $863.33 | $50.00 | $6,049.88 | $838,053.01 |
| 275 | 2039/02 | $1,212.99 | $3,491.89 | $431.67 | $863.33 | $50.00 | $6,049.88 | $836,840.02 |
| 276 | 2039/03 | $1,218.04 | $3,486.83 | $431.67 | $863.33 | $50.00 | $6,049.88 | $835,621.98 |
| 277 | 2039/04 | $1,223.12 | $3,481.76 | $431.67 | $863.33 | $50.00 | $6,049.88 | $834,398.86 |
| 278 | 2039/05 | $1,228.22 | $3,476.66 | $431.67 | $863.33 | $50.00 | $6,049.88 | $833,170.64 |
| 279 | 2039/06 | $1,233.33 | $3,471.54 | $431.67 | $863.33 | $50.00 | $6,049.88 | $831,937.31 |
| 280 | 2039/07 | $1,238.47 | $3,466.41 | $431.67 | $863.33 | $50.00 | $6,049.88 | $830,698.84 |
| 281 | 2039/08 | $1,243.63 | $3,461.25 | $431.67 | $863.33 | $50.00 | $6,049.88 | $829,455.21 |
| 282 | 2039/09 | $1,248.81 | $3,456.06 | $0.00 | $863.33 | $50.00 | $5,618.21 | $828,206.39 |
| 283 | 2039/10 | $1,254.02 | $3,450.86 | $0.00 | $863.33 | $50.00 | $5,618.21 | $826,952.37 |
| 284 | 2039/11 | $1,259.24 | $3,445.63 | $0.00 | $863.33 | $50.00 | $5,618.21 | $825,693.13 |
| 285 | 2039/12 | $1,264.49 | $3,440.39 | $0.00 | $863.33 | $50.00 | $5,618.21 | $824,428.64 |
| 286 | 2040/01 | $1,269.76 | $3,435.12 | $0.00 | $863.33 | $50.00 | $5,618.21 | $823,158.88 |
| 287 | 2040/02 | $1,275.05 | $3,429.83 | $0.00 | $863.33 | $50.00 | $5,618.21 | $821,883.84 |
| 288 | 2040/03 | $1,280.36 | $3,424.52 | $0.00 | $863.33 | $50.00 | $5,618.21 | $820,603.47 |
| 289 | 2040/04 | $1,285.70 | $3,419.18 | $0.00 | $863.33 | $50.00 | $5,618.21 | $819,317.78 |
| 290 | 2040/05 | $1,291.05 | $3,413.82 | $0.00 | $863.33 | $50.00 | $5,618.21 | $818,026.72 |
| 291 | 2040/06 | $1,296.43 | $3,408.44 | $0.00 | $863.33 | $50.00 | $5,618.21 | $816,730.29 |
| 292 | 2040/07 | $1,301.83 | $3,403.04 | $0.00 | $863.33 | $50.00 | $5,618.21 | $815,428.46 |
| 293 | 2040/08 | $1,307.26 | $3,397.62 | $0.00 | $863.33 | $50.00 | $5,618.21 | $814,121.20 |
| 294 | 2040/09 | $1,312.71 | $3,392.17 | $0.00 | $863.33 | $50.00 | $5,618.21 | $812,808.49 |
| 295 | 2040/10 | $1,318.18 | $3,386.70 | $0.00 | $863.33 | $50.00 | $5,618.21 | $811,490.31 |
| 296 | 2040/11 | $1,323.67 | $3,381.21 | $0.00 | $863.33 | $50.00 | $5,618.21 | $810,166.65 |
| 297 | 2040/12 | $1,329.18 | $3,375.69 | $0.00 | $863.33 | $50.00 | $5,618.21 | $808,837.46 |
| 298 | 2041/01 | $1,334.72 | $3,370.16 | $0.00 | $863.33 | $50.00 | $5,618.21 | $807,502.74 |
| 299 | 2041/02 | $1,340.28 | $3,364.59 | $0.00 | $863.33 | $50.00 | $5,618.21 | $806,162.46 |
| 300 | 2041/03 | $1,345.87 | $3,359.01 | $0.00 | $863.33 | $50.00 | $5,618.21 | $804,816.59 |
| 301 | 2041/04 | $1,351.48 | $3,353.40 | $0.00 | $863.33 | $50.00 | $5,618.21 | $803,465.12 |
| 302 | 2041/05 | $1,357.11 | $3,347.77 | $0.00 | $863.33 | $50.00 | $5,618.21 | $802,108.01 |
| 303 | 2041/06 | $1,362.76 | $3,342.12 | $0.00 | $863.33 | $50.00 | $5,618.21 | $800,745.25 |
| 304 | 2041/07 | $1,368.44 | $3,336.44 | $0.00 | $863.33 | $50.00 | $5,618.21 | $799,376.81 |
| 305 | 2041/08 | $1,374.14 | $3,330.74 | $0.00 | $863.33 | $50.00 | $5,618.21 | $798,002.67 |
| 306 | 2041/09 | $1,379.87 | $3,325.01 | $0.00 | $863.33 | $50.00 | $5,618.21 | $796,622.80 |
| 307 | 2041/10 | $1,385.62 | $3,319.26 | $0.00 | $863.33 | $50.00 | $5,618.21 | $795,237.19 |
| 308 | 2041/11 | $1,391.39 | $3,313.49 | $0.00 | $863.33 | $50.00 | $5,618.21 | $793,845.80 |
| 309 | 2041/12 | $1,397.19 | $3,307.69 | $0.00 | $863.33 | $50.00 | $5,618.21 | $792,448.61 |
| 310 | 2042/01 | $1,403.01 | $3,301.87 | $0.00 | $863.33 | $50.00 | $5,618.21 | $791,045.60 |
| 311 | 2042/02 | $1,408.85 | $3,296.02 | $0.00 | $863.33 | $50.00 | $5,618.21 | $789,636.75 |
| 312 | 2042/03 | $1,414.72 | $3,290.15 | $0.00 | $863.33 | $50.00 | $5,618.21 | $788,222.02 |
| 313 | 2042/04 | $1,420.62 | $3,284.26 | $0.00 | $863.33 | $50.00 | $5,618.21 | $786,801.40 |
| 314 | 2042/05 | $1,426.54 | $3,278.34 | $0.00 | $863.33 | $50.00 | $5,618.21 | $785,374.87 |
| 315 | 2042/06 | $1,432.48 | $3,272.40 | $0.00 | $863.33 | $50.00 | $5,618.21 | $783,942.38 |
| 316 | 2042/07 | $1,438.45 | $3,266.43 | $0.00 | $863.33 | $50.00 | $5,618.21 | $782,503.93 |
| 317 | 2042/08 | $1,444.44 | $3,260.43 | $0.00 | $863.33 | $50.00 | $5,618.21 | $781,059.49 |
| 318 | 2042/09 | $1,450.46 | $3,254.41 | $0.00 | $863.33 | $50.00 | $5,618.21 | $779,609.02 |
| 319 | 2042/10 | $1,456.51 | $3,248.37 | $0.00 | $863.33 | $50.00 | $5,618.21 | $778,152.52 |
| 320 | 2042/11 | $1,462.58 | $3,242.30 | $0.00 | $863.33 | $50.00 | $5,618.21 | $776,689.94 |
| 321 | 2042/12 | $1,468.67 | $3,236.21 | $0.00 | $863.33 | $50.00 | $5,618.21 | $775,221.27 |
| 322 | 2043/01 | $1,474.79 | $3,230.09 | $0.00 | $863.33 | $50.00 | $5,618.21 | $773,746.48 |
| 323 | 2043/02 | $1,480.93 | $3,223.94 | $0.00 | $863.33 | $50.00 | $5,618.21 | $772,265.55 |
| 324 | 2043/03 | $1,487.10 | $3,217.77 | $0.00 | $863.33 | $50.00 | $5,618.21 | $770,778.45 |
| 325 | 2043/04 | $1,493.30 | $3,211.58 | $0.00 | $863.33 | $50.00 | $5,618.21 | $769,285.14 |
| 326 | 2043/05 | $1,499.52 | $3,205.35 | $0.00 | $863.33 | $50.00 | $5,618.21 | $767,785.62 |
| 327 | 2043/06 | $1,505.77 | $3,199.11 | $0.00 | $863.33 | $50.00 | $5,618.21 | $766,279.85 |
| 328 | 2043/07 | $1,512.04 | $3,192.83 | $0.00 | $863.33 | $50.00 | $5,618.21 | $764,767.81 |
| 329 | 2043/08 | $1,518.35 | $3,186.53 | $0.00 | $863.33 | $50.00 | $5,618.21 | $763,249.46 |
| 330 | 2043/09 | $1,524.67 | $3,180.21 | $0.00 | $863.33 | $50.00 | $5,618.21 | $761,724.79 |
| 331 | 2043/10 | $1,531.02 | $3,173.85 | $0.00 | $863.33 | $50.00 | $5,618.21 | $760,193.76 |
| 332 | 2043/11 | $1,537.40 | $3,167.47 | $0.00 | $863.33 | $50.00 | $5,618.21 | $758,656.36 |
| 333 | 2043/12 | $1,543.81 | $3,161.07 | $0.00 | $863.33 | $50.00 | $5,618.21 | $757,112.55 |
| 334 | 2044/01 | $1,550.24 | $3,154.64 | $0.00 | $863.33 | $50.00 | $5,618.21 | $755,562.31 |
| 335 | 2044/02 | $1,556.70 | $3,148.18 | $0.00 | $863.33 | $50.00 | $5,618.21 | $754,005.61 |
| 336 | 2044/03 | $1,563.19 | $3,141.69 | $0.00 | $863.33 | $50.00 | $5,618.21 | $752,442.42 |
| 337 | 2044/04 | $1,569.70 | $3,135.18 | $0.00 | $863.33 | $50.00 | $5,618.21 | $750,872.72 |
| 338 | 2044/05 | $1,576.24 | $3,128.64 | $0.00 | $863.33 | $50.00 | $5,618.21 | $749,296.48 |
| 339 | 2044/06 | $1,582.81 | $3,122.07 | $0.00 | $863.33 | $50.00 | $5,618.21 | $747,713.67 |
| 340 | 2044/07 | $1,589.40 | $3,115.47 | $0.00 | $863.33 | $50.00 | $5,618.21 | $746,124.27 |
| 341 | 2044/08 | $1,596.03 | $3,108.85 | $0.00 | $863.33 | $50.00 | $5,618.21 | $744,528.24 |
| 342 | 2044/09 | $1,602.68 | $3,102.20 | $0.00 | $863.33 | $50.00 | $5,618.21 | $742,925.56 |
| 343 | 2044/10 | $1,609.35 | $3,095.52 | $0.00 | $863.33 | $50.00 | $5,618.21 | $741,316.21 |
| 344 | 2044/11 | $1,616.06 | $3,088.82 | $0.00 | $863.33 | $50.00 | $5,618.21 | $739,700.15 |
| 345 | 2044/12 | $1,622.79 | $3,082.08 | $0.00 | $863.33 | $50.00 | $5,618.21 | $738,077.35 |
| 346 | 2045/01 | $1,629.56 | $3,075.32 | $0.00 | $863.33 | $50.00 | $5,618.21 | $736,447.80 |
| 347 | 2045/02 | $1,636.35 | $3,068.53 | $0.00 | $863.33 | $50.00 | $5,618.21 | $734,811.45 |
| 348 | 2045/03 | $1,643.16 | $3,061.71 | $0.00 | $863.33 | $50.00 | $5,618.21 | $733,168.29 |
| 349 | 2045/04 | $1,650.01 | $3,054.87 | $0.00 | $863.33 | $50.00 | $5,618.21 | $731,518.28 |
| 350 | 2045/05 | $1,656.88 | $3,047.99 | $0.00 | $863.33 | $50.00 | $5,618.21 | $729,861.40 |
| 351 | 2045/06 | $1,663.79 | $3,041.09 | $0.00 | $863.33 | $50.00 | $5,618.21 | $728,197.61 |
| 352 | 2045/07 | $1,670.72 | $3,034.16 | $0.00 | $863.33 | $50.00 | $5,618.21 | $726,526.89 |
| 353 | 2045/08 | $1,677.68 | $3,027.20 | $0.00 | $863.33 | $50.00 | $5,618.21 | $724,849.20 |
| 354 | 2045/09 | $1,684.67 | $3,020.21 | $0.00 | $863.33 | $50.00 | $5,618.21 | $723,164.53 |
| 355 | 2045/10 | $1,691.69 | $3,013.19 | $0.00 | $863.33 | $50.00 | $5,618.21 | $721,472.84 |
| 356 | 2045/11 | $1,698.74 | $3,006.14 | $0.00 | $863.33 | $50.00 | $5,618.21 | $719,774.10 |
| 357 | 2045/12 | $1,705.82 | $2,999.06 | $0.00 | $863.33 | $50.00 | $5,618.21 | $718,068.28 |
| 358 | 2046/01 | $1,712.93 | $2,991.95 | $0.00 | $863.33 | $50.00 | $5,618.21 | $716,355.35 |
| 359 | 2046/02 | $1,720.06 | $2,984.81 | $0.00 | $863.33 | $50.00 | $5,618.21 | $714,635.29 |
| 360 | 2046/03 | $1,727.23 | $2,977.65 | $0.00 | $863.33 | $50.00 | $5,618.21 | $712,908.06 |
| 361 | 2046/04 | $1,734.43 | $2,970.45 | $0.00 | $863.33 | $50.00 | $5,618.21 | $711,173.63 |
| 362 | 2046/05 | $1,741.65 | $2,963.22 | $0.00 | $863.33 | $50.00 | $5,618.21 | $709,431.98 |
| 363 | 2046/06 | $1,748.91 | $2,955.97 | $0.00 | $863.33 | $50.00 | $5,618.21 | $707,683.07 |
| 364 | 2046/07 | $1,756.20 | $2,948.68 | $0.00 | $863.33 | $50.00 | $5,618.21 | $705,926.87 |
| 365 | 2046/08 | $1,763.52 | $2,941.36 | $0.00 | $863.33 | $50.00 | $5,618.21 | $704,163.35 |
| 366 | 2046/09 | $1,770.86 | $2,934.01 | $0.00 | $863.33 | $50.00 | $5,618.21 | $702,392.49 |
| 367 | 2046/10 | $1,778.24 | $2,926.64 | $0.00 | $863.33 | $50.00 | $5,618.21 | $700,614.25 |
| 368 | 2046/11 | $1,785.65 | $2,919.23 | $0.00 | $863.33 | $50.00 | $5,618.21 | $698,828.59 |
| 369 | 2046/12 | $1,793.09 | $2,911.79 | $0.00 | $863.33 | $50.00 | $5,618.21 | $697,035.50 |
| 370 | 2047/01 | $1,800.56 | $2,904.31 | $0.00 | $863.33 | $50.00 | $5,618.21 | $695,234.94 |
| 371 | 2047/02 | $1,808.07 | $2,896.81 | $0.00 | $863.33 | $50.00 | $5,618.21 | $693,426.87 |
| 372 | 2047/03 | $1,815.60 | $2,889.28 | $0.00 | $863.33 | $50.00 | $5,618.21 | $691,611.28 |
| 373 | 2047/04 | $1,823.16 | $2,881.71 | $0.00 | $863.33 | $50.00 | $5,618.21 | $689,788.11 |
| 374 | 2047/05 | $1,830.76 | $2,874.12 | $0.00 | $863.33 | $50.00 | $5,618.21 | $687,957.35 |
| 375 | 2047/06 | $1,838.39 | $2,866.49 | $0.00 | $863.33 | $50.00 | $5,618.21 | $686,118.96 |
| 376 | 2047/07 | $1,846.05 | $2,858.83 | $0.00 | $863.33 | $50.00 | $5,618.21 | $684,272.91 |
| 377 | 2047/08 | $1,853.74 | $2,851.14 | $0.00 | $863.33 | $50.00 | $5,618.21 | $682,419.17 |
| 378 | 2047/09 | $1,861.46 | $2,843.41 | $0.00 | $863.33 | $50.00 | $5,618.21 | $680,557.71 |
| 379 | 2047/10 | $1,869.22 | $2,835.66 | $0.00 | $863.33 | $50.00 | $5,618.21 | $678,688.49 |
| 380 | 2047/11 | $1,877.01 | $2,827.87 | $0.00 | $863.33 | $50.00 | $5,618.21 | $676,811.48 |
| 381 | 2047/12 | $1,884.83 | $2,820.05 | $0.00 | $863.33 | $50.00 | $5,618.21 | $674,926.65 |
| 382 | 2048/01 | $1,892.68 | $2,812.19 | $0.00 | $863.33 | $50.00 | $5,618.21 | $673,033.97 |
| 383 | 2048/02 | $1,900.57 | $2,804.31 | $0.00 | $863.33 | $50.00 | $5,618.21 | $671,133.40 |
| 384 | 2048/03 | $1,908.49 | $2,796.39 | $0.00 | $863.33 | $50.00 | $5,618.21 | $669,224.91 |
| 385 | 2048/04 | $1,916.44 | $2,788.44 | $0.00 | $863.33 | $50.00 | $5,618.21 | $667,308.47 |
| 386 | 2048/05 | $1,924.43 | $2,780.45 | $0.00 | $863.33 | $50.00 | $5,618.21 | $665,384.04 |
| 387 | 2048/06 | $1,932.44 | $2,772.43 | $0.00 | $863.33 | $50.00 | $5,618.21 | $663,451.60 |
| 388 | 2048/07 | $1,940.50 | $2,764.38 | $0.00 | $863.33 | $50.00 | $5,618.21 | $661,511.10 |
| 389 | 2048/08 | $1,948.58 | $2,756.30 | $0.00 | $863.33 | $50.00 | $5,618.21 | $659,562.52 |
| 390 | 2048/09 | $1,956.70 | $2,748.18 | $0.00 | $863.33 | $50.00 | $5,618.21 | $657,605.82 |
| 391 | 2048/10 | $1,964.85 | $2,740.02 | $0.00 | $863.33 | $50.00 | $5,618.21 | $655,640.97 |
| 392 | 2048/11 | $1,973.04 | $2,731.84 | $0.00 | $863.33 | $50.00 | $5,618.21 | $653,667.93 |
| 393 | 2048/12 | $1,981.26 | $2,723.62 | $0.00 | $863.33 | $50.00 | $5,618.21 | $651,686.66 |
| 394 | 2049/01 | $1,989.52 | $2,715.36 | $0.00 | $863.33 | $50.00 | $5,618.21 | $649,697.15 |
| 395 | 2049/02 | $1,997.81 | $2,707.07 | $0.00 | $863.33 | $50.00 | $5,618.21 | $647,699.34 |
| 396 | 2049/03 | $2,006.13 | $2,698.75 | $0.00 | $863.33 | $50.00 | $5,618.21 | $645,693.21 |
| 397 | 2049/04 | $2,014.49 | $2,690.39 | $0.00 | $863.33 | $50.00 | $5,618.21 | $643,678.72 |
| 398 | 2049/05 | $2,022.88 | $2,681.99 | $0.00 | $863.33 | $50.00 | $5,618.21 | $641,655.84 |
| 399 | 2049/06 | $2,031.31 | $2,673.57 | $0.00 | $863.33 | $50.00 | $5,618.21 | $639,624.53 |
| 400 | 2049/07 | $2,039.78 | $2,665.10 | $0.00 | $863.33 | $50.00 | $5,618.21 | $637,584.75 |
| 401 | 2049/08 | $2,048.27 | $2,656.60 | $0.00 | $863.33 | $50.00 | $5,618.21 | $635,536.48 |
| 402 | 2049/09 | $2,056.81 | $2,648.07 | $0.00 | $863.33 | $50.00 | $5,618.21 | $633,479.67 |
| 403 | 2049/10 | $2,065.38 | $2,639.50 | $0.00 | $863.33 | $50.00 | $5,618.21 | $631,414.29 |
| 404 | 2049/11 | $2,073.98 | $2,630.89 | $0.00 | $863.33 | $50.00 | $5,618.21 | $629,340.30 |
| 405 | 2049/12 | $2,082.63 | $2,622.25 | $0.00 | $863.33 | $50.00 | $5,618.21 | $627,257.68 |
| 406 | 2050/01 | $2,091.30 | $2,613.57 | $0.00 | $863.33 | $50.00 | $5,618.21 | $625,166.37 |
| 407 | 2050/02 | $2,100.02 | $2,604.86 | $0.00 | $863.33 | $50.00 | $5,618.21 | $623,066.36 |
| 408 | 2050/03 | $2,108.77 | $2,596.11 | $0.00 | $863.33 | $50.00 | $5,618.21 | $620,957.59 |
| 409 | 2050/04 | $2,117.55 | $2,587.32 | $0.00 | $863.33 | $50.00 | $5,618.21 | $618,840.03 |
| 410 | 2050/05 | $2,126.38 | $2,578.50 | $0.00 | $863.33 | $50.00 | $5,618.21 | $616,713.66 |
| 411 | 2050/06 | $2,135.24 | $2,569.64 | $0.00 | $863.33 | $50.00 | $5,618.21 | $614,578.42 |
| 412 | 2050/07 | $2,144.13 | $2,560.74 | $0.00 | $863.33 | $50.00 | $5,618.21 | $612,434.29 |
| 413 | 2050/08 | $2,153.07 | $2,551.81 | $0.00 | $863.33 | $50.00 | $5,618.21 | $610,281.22 |
| 414 | 2050/09 | $2,162.04 | $2,542.84 | $0.00 | $863.33 | $50.00 | $5,618.21 | $608,119.18 |
| 415 | 2050/10 | $2,171.05 | $2,533.83 | $0.00 | $863.33 | $50.00 | $5,618.21 | $605,948.13 |
| 416 | 2050/11 | $2,180.09 | $2,524.78 | $0.00 | $863.33 | $50.00 | $5,618.21 | $603,768.04 |
| 417 | 2050/12 | $2,189.18 | $2,515.70 | $0.00 | $863.33 | $50.00 | $5,618.21 | $601,578.86 |
| 418 | 2051/01 | $2,198.30 | $2,506.58 | $0.00 | $863.33 | $50.00 | $5,618.21 | $599,380.56 |
| 419 | 2051/02 | $2,207.46 | $2,497.42 | $0.00 | $863.33 | $50.00 | $5,618.21 | $597,173.10 |
| 420 | 2051/03 | $2,216.66 | $2,488.22 | $0.00 | $863.33 | $50.00 | $5,618.21 | $594,956.44 |
| 421 | 2051/04 | $2,225.89 | $2,478.99 | $0.00 | $863.33 | $50.00 | $5,618.21 | $592,730.55 |
| 422 | 2051/05 | $2,235.17 | $2,469.71 | $0.00 | $863.33 | $50.00 | $5,618.21 | $590,495.39 |
| 423 | 2051/06 | $2,244.48 | $2,460.40 | $0.00 | $863.33 | $50.00 | $5,618.21 | $588,250.91 |
| 424 | 2051/07 | $2,253.83 | $2,451.05 | $0.00 | $863.33 | $50.00 | $5,618.21 | $585,997.07 |
| 425 | 2051/08 | $2,263.22 | $2,441.65 | $0.00 | $863.33 | $50.00 | $5,618.21 | $583,733.85 |
| 426 | 2051/09 | $2,272.65 | $2,432.22 | $0.00 | $863.33 | $50.00 | $5,618.21 | $581,461.20 |
| 427 | 2051/10 | $2,282.12 | $2,422.75 | $0.00 | $863.33 | $50.00 | $5,618.21 | $579,179.07 |
| 428 | 2051/11 | $2,291.63 | $2,413.25 | $0.00 | $863.33 | $50.00 | $5,618.21 | $576,887.44 |
| 429 | 2051/12 | $2,301.18 | $2,403.70 | $0.00 | $863.33 | $50.00 | $5,618.21 | $574,586.26 |
| 430 | 2052/01 | $2,310.77 | $2,394.11 | $0.00 | $863.33 | $50.00 | $5,618.21 | $572,275.49 |
| 431 | 2052/02 | $2,320.40 | $2,384.48 | $0.00 | $863.33 | $50.00 | $5,618.21 | $569,955.10 |
| 432 | 2052/03 | $2,330.06 | $2,374.81 | $0.00 | $863.33 | $50.00 | $5,618.21 | $567,625.03 |
| 433 | 2052/04 | $2,339.77 | $2,365.10 | $0.00 | $863.33 | $50.00 | $5,618.21 | $565,285.26 |
| 434 | 2052/05 | $2,349.52 | $2,355.36 | $0.00 | $863.33 | $50.00 | $5,618.21 | $562,935.74 |
| 435 | 2052/06 | $2,359.31 | $2,345.57 | $0.00 | $863.33 | $50.00 | $5,618.21 | $560,576.43 |
| 436 | 2052/07 | $2,369.14 | $2,335.74 | $0.00 | $863.33 | $50.00 | $5,618.21 | $558,207.28 |
| 437 | 2052/08 | $2,379.01 | $2,325.86 | $0.00 | $863.33 | $50.00 | $5,618.21 | $555,828.27 |
| 438 | 2052/09 | $2,388.93 | $2,315.95 | $0.00 | $863.33 | $50.00 | $5,618.21 | $553,439.34 |
| 439 | 2052/10 | $2,398.88 | $2,306.00 | $0.00 | $863.33 | $50.00 | $5,618.21 | $551,040.46 |
| 440 | 2052/11 | $2,408.88 | $2,296.00 | $0.00 | $863.33 | $50.00 | $5,618.21 | $548,631.59 |
| 441 | 2052/12 | $2,418.91 | $2,285.96 | $0.00 | $863.33 | $50.00 | $5,618.21 | $546,212.67 |
| 442 | 2053/01 | $2,428.99 | $2,275.89 | $0.00 | $863.33 | $50.00 | $5,618.21 | $543,783.68 |
| 443 | 2053/02 | $2,439.11 | $2,265.77 | $0.00 | $863.33 | $50.00 | $5,618.21 | $541,344.57 |
| 444 | 2053/03 | $2,449.28 | $2,255.60 | $0.00 | $863.33 | $50.00 | $5,618.21 | $538,895.29 |
| 445 | 2053/04 | $2,459.48 | $2,245.40 | $0.00 | $863.33 | $50.00 | $5,618.21 | $536,435.81 |
| 446 | 2053/05 | $2,469.73 | $2,235.15 | $0.00 | $863.33 | $50.00 | $5,618.21 | $533,966.09 |
| 447 | 2053/06 | $2,480.02 | $2,224.86 | $0.00 | $863.33 | $50.00 | $5,618.21 | $531,486.07 |
| 448 | 2053/07 | $2,490.35 | $2,214.53 | $0.00 | $863.33 | $50.00 | $5,618.21 | $528,995.71 |
| 449 | 2053/08 | $2,500.73 | $2,204.15 | $0.00 | $863.33 | $50.00 | $5,618.21 | $526,494.99 |
| 450 | 2053/09 | $2,511.15 | $2,193.73 | $0.00 | $863.33 | $50.00 | $5,618.21 | $523,983.84 |
| 451 | 2053/10 | $2,521.61 | $2,183.27 | $0.00 | $863.33 | $50.00 | $5,618.21 | $521,462.22 |
| 452 | 2053/11 | $2,532.12 | $2,172.76 | $0.00 | $863.33 | $50.00 | $5,618.21 | $518,930.11 |
| 453 | 2053/12 | $2,542.67 | $2,162.21 | $0.00 | $863.33 | $50.00 | $5,618.21 | $516,387.44 |
| 454 | 2054/01 | $2,553.26 | $2,151.61 | $0.00 | $863.33 | $50.00 | $5,618.21 | $513,834.17 |
| 455 | 2054/02 | $2,563.90 | $2,140.98 | $0.00 | $863.33 | $50.00 | $5,618.21 | $511,270.27 |
| 456 | 2054/03 | $2,574.58 | $2,130.29 | $0.00 | $863.33 | $50.00 | $5,618.21 | $508,695.69 |
| 457 | 2054/04 | $2,585.31 | $2,119.57 | $0.00 | $863.33 | $50.00 | $5,618.21 | $506,110.38 |
| 458 | 2054/05 | $2,596.08 | $2,108.79 | $0.00 | $863.33 | $50.00 | $5,618.21 | $503,514.29 |
| 459 | 2054/06 | $2,606.90 | $2,097.98 | $0.00 | $863.33 | $50.00 | $5,618.21 | $500,907.39 |
| 460 | 2054/07 | $2,617.76 | $2,087.11 | $0.00 | $863.33 | $50.00 | $5,618.21 | $498,289.63 |
| 461 | 2054/08 | $2,628.67 | $2,076.21 | $0.00 | $863.33 | $50.00 | $5,618.21 | $495,660.95 |
| 462 | 2054/09 | $2,639.62 | $2,065.25 | $0.00 | $863.33 | $50.00 | $5,618.21 | $493,021.33 |
| 463 | 2054/10 | $2,650.62 | $2,054.26 | $0.00 | $863.33 | $50.00 | $5,618.21 | $490,370.71 |
| 464 | 2054/11 | $2,661.67 | $2,043.21 | $0.00 | $863.33 | $50.00 | $5,618.21 | $487,709.04 |
| 465 | 2054/12 | $2,672.76 | $2,032.12 | $0.00 | $863.33 | $50.00 | $5,618.21 | $485,036.29 |
| 466 | 2055/01 | $2,683.89 | $2,020.98 | $0.00 | $863.33 | $50.00 | $5,618.21 | $482,352.39 |
| 467 | 2055/02 | $2,695.08 | $2,009.80 | $0.00 | $863.33 | $50.00 | $5,618.21 | $479,657.32 |
| 468 | 2055/03 | $2,706.31 | $1,998.57 | $0.00 | $863.33 | $50.00 | $5,618.21 | $476,951.01 |
| 469 | 2055/04 | $2,717.58 | $1,987.30 | $0.00 | $863.33 | $50.00 | $5,618.21 | $474,233.43 |
| 470 | 2055/05 | $2,728.91 | $1,975.97 | $0.00 | $863.33 | $50.00 | $5,618.21 | $471,504.52 |
| 471 | 2055/06 | $2,740.28 | $1,964.60 | $0.00 | $863.33 | $50.00 | $5,618.21 | $468,764.25 |
| 472 | 2055/07 | $2,751.69 | $1,953.18 | $0.00 | $863.33 | $50.00 | $5,618.21 | $466,012.56 |
| 473 | 2055/08 | $2,763.16 | $1,941.72 | $0.00 | $863.33 | $50.00 | $5,618.21 | $463,249.40 |
| 474 | 2055/09 | $2,774.67 | $1,930.21 | $0.00 | $863.33 | $50.00 | $5,618.21 | $460,474.73 |
| 475 | 2055/10 | $2,786.23 | $1,918.64 | $0.00 | $863.33 | $50.00 | $5,618.21 | $457,688.49 |
| 476 | 2055/11 | $2,797.84 | $1,907.04 | $0.00 | $863.33 | $50.00 | $5,618.21 | $454,890.65 |
| 477 | 2055/12 | $2,809.50 | $1,895.38 | $0.00 | $863.33 | $50.00 | $5,618.21 | $452,081.15 |
| 478 | 2056/01 | $2,821.21 | $1,883.67 | $0.00 | $863.33 | $50.00 | $5,618.21 | $449,259.94 |
| 479 | 2056/02 | $2,832.96 | $1,871.92 | $0.00 | $863.33 | $50.00 | $5,618.21 | $446,426.98 |
| 480 | 2056/03 | $2,844.77 | $1,860.11 | $0.00 | $863.33 | $50.00 | $5,618.21 | $443,582.22 |
| 481 | 2056/04 | $2,856.62 | $1,848.26 | $0.00 | $863.33 | $50.00 | $5,618.21 | $440,725.60 |
| 482 | 2056/05 | $2,868.52 | $1,836.36 | $0.00 | $863.33 | $50.00 | $5,618.21 | $437,857.08 |
| 483 | 2056/06 | $2,880.47 | $1,824.40 | $0.00 | $863.33 | $50.00 | $5,618.21 | $434,976.61 |
| 484 | 2056/07 | $2,892.48 | $1,812.40 | $0.00 | $863.33 | $50.00 | $5,618.21 | $432,084.13 |
| 485 | 2056/08 | $2,904.53 | $1,800.35 | $0.00 | $863.33 | $50.00 | $5,618.21 | $429,179.60 |
| 486 | 2056/09 | $2,916.63 | $1,788.25 | $0.00 | $863.33 | $50.00 | $5,618.21 | $426,262.97 |
| 487 | 2056/10 | $2,928.78 | $1,776.10 | $0.00 | $863.33 | $50.00 | $5,618.21 | $423,334.19 |
| 488 | 2056/11 | $2,940.99 | $1,763.89 | $0.00 | $863.33 | $50.00 | $5,618.21 | $420,393.21 |
| 489 | 2056/12 | $2,953.24 | $1,751.64 | $0.00 | $863.33 | $50.00 | $5,618.21 | $417,439.97 |
| 490 | 2057/01 | $2,965.54 | $1,739.33 | $0.00 | $863.33 | $50.00 | $5,618.21 | $414,474.42 |
| 491 | 2057/02 | $2,977.90 | $1,726.98 | $0.00 | $863.33 | $50.00 | $5,618.21 | $411,496.52 |
| 492 | 2057/03 | $2,990.31 | $1,714.57 | $0.00 | $863.33 | $50.00 | $5,618.21 | $408,506.21 |
| 493 | 2057/04 | $3,002.77 | $1,702.11 | $0.00 | $863.33 | $50.00 | $5,618.21 | $405,503.44 |
| 494 | 2057/05 | $3,015.28 | $1,689.60 | $0.00 | $863.33 | $50.00 | $5,618.21 | $402,488.16 |
| 495 | 2057/06 | $3,027.84 | $1,677.03 | $0.00 | $863.33 | $50.00 | $5,618.21 | $399,460.32 |
| 496 | 2057/07 | $3,040.46 | $1,664.42 | $0.00 | $863.33 | $50.00 | $5,618.21 | $396,419.86 |
| 497 | 2057/08 | $3,053.13 | $1,651.75 | $0.00 | $863.33 | $50.00 | $5,618.21 | $393,366.73 |
| 498 | 2057/09 | $3,065.85 | $1,639.03 | $0.00 | $863.33 | $50.00 | $5,618.21 | $390,300.88 |
| 499 | 2057/10 | $3,078.62 | $1,626.25 | $0.00 | $863.33 | $50.00 | $5,618.21 | $387,222.26 |
| 500 | 2057/11 | $3,091.45 | $1,613.43 | $0.00 | $863.33 | $50.00 | $5,618.21 | $384,130.81 |
| 501 | 2057/12 | $3,104.33 | $1,600.55 | $0.00 | $863.33 | $50.00 | $5,618.21 | $381,026.48 |
| 502 | 2058/01 | $3,117.27 | $1,587.61 | $0.00 | $863.33 | $50.00 | $5,618.21 | $377,909.21 |
| 503 | 2058/02 | $3,130.26 | $1,574.62 | $0.00 | $863.33 | $50.00 | $5,618.21 | $374,778.95 |
| 504 | 2058/03 | $3,143.30 | $1,561.58 | $0.00 | $863.33 | $50.00 | $5,618.21 | $371,635.65 |
| 505 | 2058/04 | $3,156.40 | $1,548.48 | $0.00 | $863.33 | $50.00 | $5,618.21 | $368,479.26 |
| 506 | 2058/05 | $3,169.55 | $1,535.33 | $0.00 | $863.33 | $50.00 | $5,618.21 | $365,309.71 |
| 507 | 2058/06 | $3,182.75 | $1,522.12 | $0.00 | $863.33 | $50.00 | $5,618.21 | $362,126.96 |
| 508 | 2058/07 | $3,196.02 | $1,508.86 | $0.00 | $863.33 | $50.00 | $5,618.21 | $358,930.94 |
| 509 | 2058/08 | $3,209.33 | $1,495.55 | $0.00 | $863.33 | $50.00 | $5,618.21 | $355,721.61 |
| 510 | 2058/09 | $3,222.70 | $1,482.17 | $0.00 | $863.33 | $50.00 | $5,618.21 | $352,498.90 |
| 511 | 2058/10 | $3,236.13 | $1,468.75 | $0.00 | $863.33 | $50.00 | $5,618.21 | $349,262.77 |
| 512 | 2058/11 | $3,249.62 | $1,455.26 | $0.00 | $863.33 | $50.00 | $5,618.21 | $346,013.16 |
| 513 | 2058/12 | $3,263.16 | $1,441.72 | $0.00 | $863.33 | $50.00 | $5,618.21 | $342,750.00 |
| 514 | 2059/01 | $3,276.75 | $1,428.13 | $0.00 | $863.33 | $50.00 | $5,618.21 | $339,473.25 |
| 515 | 2059/02 | $3,290.41 | $1,414.47 | $0.00 | $863.33 | $50.00 | $5,618.21 | $336,182.84 |
| 516 | 2059/03 | $3,304.12 | $1,400.76 | $0.00 | $863.33 | $50.00 | $5,618.21 | $332,878.73 |
| 517 | 2059/04 | $3,317.88 | $1,386.99 | $0.00 | $863.33 | $50.00 | $5,618.21 | $329,560.84 |
| 518 | 2059/05 | $3,331.71 | $1,373.17 | $0.00 | $863.33 | $50.00 | $5,618.21 | $326,229.14 |
| 519 | 2059/06 | $3,345.59 | $1,359.29 | $0.00 | $863.33 | $50.00 | $5,618.21 | $322,883.55 |
| 520 | 2059/07 | $3,359.53 | $1,345.35 | $0.00 | $863.33 | $50.00 | $5,618.21 | $319,524.02 |
| 521 | 2059/08 | $3,373.53 | $1,331.35 | $0.00 | $863.33 | $50.00 | $5,618.21 | $316,150.49 |
| 522 | 2059/09 | $3,387.58 | $1,317.29 | $0.00 | $863.33 | $50.00 | $5,618.21 | $312,762.91 |
| 523 | 2059/10 | $3,401.70 | $1,303.18 | $0.00 | $863.33 | $50.00 | $5,618.21 | $309,361.21 |
| 524 | 2059/11 | $3,415.87 | $1,289.01 | $0.00 | $863.33 | $50.00 | $5,618.21 | $305,945.33 |
| 525 | 2059/12 | $3,430.11 | $1,274.77 | $0.00 | $863.33 | $50.00 | $5,618.21 | $302,515.23 |
| 526 | 2060/01 | $3,444.40 | $1,260.48 | $0.00 | $863.33 | $50.00 | $5,618.21 | $299,070.83 |
| 527 | 2060/02 | $3,458.75 | $1,246.13 | $0.00 | $863.33 | $50.00 | $5,618.21 | $295,612.08 |
| 528 | 2060/03 | $3,473.16 | $1,231.72 | $0.00 | $863.33 | $50.00 | $5,618.21 | $292,138.92 |
| 529 | 2060/04 | $3,487.63 | $1,217.25 | $0.00 | $863.33 | $50.00 | $5,618.21 | $288,651.29 |
| 530 | 2060/05 | $3,502.16 | $1,202.71 | $0.00 | $863.33 | $50.00 | $5,618.21 | $285,149.12 |
| 531 | 2060/06 | $3,516.76 | $1,188.12 | $0.00 | $863.33 | $50.00 | $5,618.21 | $281,632.37 |
| 532 | 2060/07 | $3,531.41 | $1,173.47 | $0.00 | $863.33 | $50.00 | $5,618.21 | $278,100.96 |
| 533 | 2060/08 | $3,546.12 | $1,158.75 | $0.00 | $863.33 | $50.00 | $5,618.21 | $274,554.84 |
| 534 | 2060/09 | $3,560.90 | $1,143.98 | $0.00 | $863.33 | $50.00 | $5,618.21 | $270,993.94 |
| 535 | 2060/10 | $3,575.74 | $1,129.14 | $0.00 | $863.33 | $50.00 | $5,618.21 | $267,418.20 |
| 536 | 2060/11 | $3,590.64 | $1,114.24 | $0.00 | $863.33 | $50.00 | $5,618.21 | $263,827.56 |
| 537 | 2060/12 | $3,605.60 | $1,099.28 | $0.00 | $863.33 | $50.00 | $5,618.21 | $260,221.97 |
| 538 | 2061/01 | $3,620.62 | $1,084.26 | $0.00 | $863.33 | $50.00 | $5,618.21 | $256,601.35 |
| 539 | 2061/02 | $3,635.71 | $1,069.17 | $0.00 | $863.33 | $50.00 | $5,618.21 | $252,965.64 |
| 540 | 2061/03 | $3,650.85 | $1,054.02 | $0.00 | $863.33 | $50.00 | $5,618.21 | $249,314.79 |
| 541 | 2061/04 | $3,666.07 | $1,038.81 | $0.00 | $863.33 | $50.00 | $5,618.21 | $245,648.72 |
| 542 | 2061/05 | $3,681.34 | $1,023.54 | $0.00 | $863.33 | $50.00 | $5,618.21 | $241,967.38 |
| 543 | 2061/06 | $3,696.68 | $1,008.20 | $0.00 | $863.33 | $50.00 | $5,618.21 | $238,270.70 |
| 544 | 2061/07 | $3,712.08 | $992.79 | $0.00 | $863.33 | $50.00 | $5,618.21 | $234,558.62 |
| 545 | 2061/08 | $3,727.55 | $977.33 | $0.00 | $863.33 | $50.00 | $5,618.21 | $230,831.07 |
| 546 | 2061/09 | $3,743.08 | $961.80 | $0.00 | $863.33 | $50.00 | $5,618.21 | $227,087.99 |
| 547 | 2061/10 | $3,758.68 | $946.20 | $0.00 | $863.33 | $50.00 | $5,618.21 | $223,329.31 |
| 548 | 2061/11 | $3,774.34 | $930.54 | $0.00 | $863.33 | $50.00 | $5,618.21 | $219,554.97 |
| 549 | 2061/12 | $3,790.07 | $914.81 | $0.00 | $863.33 | $50.00 | $5,618.21 | $215,764.91 |
| 550 | 2062/01 | $3,805.86 | $899.02 | $0.00 | $863.33 | $50.00 | $5,618.21 | $211,959.05 |
| 551 | 2062/02 | $3,821.71 | $883.16 | $0.00 | $863.33 | $50.00 | $5,618.21 | $208,137.33 |
| 552 | 2062/03 | $3,837.64 | $867.24 | $0.00 | $863.33 | $50.00 | $5,618.21 | $204,299.69 |
| 553 | 2062/04 | $3,853.63 | $851.25 | $0.00 | $863.33 | $50.00 | $5,618.21 | $200,446.07 |
| 554 | 2062/05 | $3,869.69 | $835.19 | $0.00 | $863.33 | $50.00 | $5,618.21 | $196,576.38 |
| 555 | 2062/06 | $3,885.81 | $819.07 | $0.00 | $863.33 | $50.00 | $5,618.21 | $192,690.57 |
| 556 | 2062/07 | $3,902.00 | $802.88 | $0.00 | $863.33 | $50.00 | $5,618.21 | $188,788.57 |
| 557 | 2062/08 | $3,918.26 | $786.62 | $0.00 | $863.33 | $50.00 | $5,618.21 | $184,870.31 |
| 558 | 2062/09 | $3,934.58 | $770.29 | $0.00 | $863.33 | $50.00 | $5,618.21 | $180,935.73 |
| 559 | 2062/10 | $3,950.98 | $753.90 | $0.00 | $863.33 | $50.00 | $5,618.21 | $176,984.75 |
| 560 | 2062/11 | $3,967.44 | $737.44 | $0.00 | $863.33 | $50.00 | $5,618.21 | $173,017.31 |
| 561 | 2062/12 | $3,983.97 | $720.91 | $0.00 | $863.33 | $50.00 | $5,618.21 | $169,033.34 |
| 562 | 2063/01 | $4,000.57 | $704.31 | $0.00 | $863.33 | $50.00 | $5,618.21 | $165,032.76 |
| 563 | 2063/02 | $4,017.24 | $687.64 | $0.00 | $863.33 | $50.00 | $5,618.21 | $161,015.52 |
| 564 | 2063/03 | $4,033.98 | $670.90 | $0.00 | $863.33 | $50.00 | $5,618.21 | $156,981.54 |
| 565 | 2063/04 | $4,050.79 | $654.09 | $0.00 | $863.33 | $50.00 | $5,618.21 | $152,930.75 |
| 566 | 2063/05 | $4,067.67 | $637.21 | $0.00 | $863.33 | $50.00 | $5,618.21 | $148,863.09 |
| 567 | 2063/06 | $4,084.61 | $620.26 | $0.00 | $863.33 | $50.00 | $5,618.21 | $144,778.47 |
| 568 | 2063/07 | $4,101.63 | $603.24 | $0.00 | $863.33 | $50.00 | $5,618.21 | $140,676.84 |
| 569 | 2063/08 | $4,118.72 | $586.15 | $0.00 | $863.33 | $50.00 | $5,618.21 | $136,558.12 |
| 570 | 2063/09 | $4,135.89 | $568.99 | $0.00 | $863.33 | $50.00 | $5,618.21 | $132,422.23 |
| 571 | 2063/10 | $4,153.12 | $551.76 | $0.00 | $863.33 | $50.00 | $5,618.21 | $128,269.11 |
| 572 | 2063/11 | $4,170.42 | $534.45 | $0.00 | $863.33 | $50.00 | $5,618.21 | $124,098.69 |
| 573 | 2063/12 | $4,187.80 | $517.08 | $0.00 | $863.33 | $50.00 | $5,618.21 | $119,910.89 |
| 574 | 2064/01 | $4,205.25 | $499.63 | $0.00 | $863.33 | $50.00 | $5,618.21 | $115,705.64 |
| 575 | 2064/02 | $4,222.77 | $482.11 | $0.00 | $863.33 | $50.00 | $5,618.21 | $111,482.87 |
| 576 | 2064/03 | $4,240.37 | $464.51 | $0.00 | $863.33 | $50.00 | $5,618.21 | $107,242.50 |
| 577 | 2064/04 | $4,258.03 | $446.84 | $0.00 | $863.33 | $50.00 | $5,618.21 | $102,984.47 |
| 578 | 2064/05 | $4,275.78 | $429.10 | $0.00 | $863.33 | $50.00 | $5,618.21 | $98,708.69 |
| 579 | 2064/06 | $4,293.59 | $411.29 | $0.00 | $863.33 | $50.00 | $5,618.21 | $94,415.10 |
| 580 | 2064/07 | $4,311.48 | $393.40 | $0.00 | $863.33 | $50.00 | $5,618.21 | $90,103.62 |
| 581 | 2064/08 | $4,329.45 | $375.43 | $0.00 | $863.33 | $50.00 | $5,618.21 | $85,774.17 |
| 582 | 2064/09 | $4,347.49 | $357.39 | $0.00 | $863.33 | $50.00 | $5,618.21 | $81,426.69 |
| 583 | 2064/10 | $4,365.60 | $339.28 | $0.00 | $863.33 | $50.00 | $5,618.21 | $77,061.09 |
| 584 | 2064/11 | $4,383.79 | $321.09 | $0.00 | $863.33 | $50.00 | $5,618.21 | $72,677.30 |
| 585 | 2064/12 | $4,402.06 | $302.82 | $0.00 | $863.33 | $50.00 | $5,618.21 | $68,275.24 |
| 586 | 2065/01 | $4,420.40 | $284.48 | $0.00 | $863.33 | $50.00 | $5,618.21 | $63,854.85 |
| 587 | 2065/02 | $4,438.82 | $266.06 | $0.00 | $863.33 | $50.00 | $5,618.21 | $59,416.03 |
| 588 | 2065/03 | $4,457.31 | $247.57 | $0.00 | $863.33 | $50.00 | $5,618.21 | $54,958.72 |
| 589 | 2065/04 | $4,475.88 | $228.99 | $0.00 | $863.33 | $50.00 | $5,618.21 | $50,482.84 |
| 590 | 2065/05 | $4,494.53 | $210.35 | $0.00 | $863.33 | $50.00 | $5,618.21 | $45,988.30 |
| 591 | 2065/06 | $4,513.26 | $191.62 | $0.00 | $863.33 | $50.00 | $5,618.21 | $41,475.05 |
| 592 | 2065/07 | $4,532.06 | $172.81 | $0.00 | $863.33 | $50.00 | $5,618.21 | $36,942.98 |
| 593 | 2065/08 | $4,550.95 | $153.93 | $0.00 | $863.33 | $50.00 | $5,618.21 | $32,392.03 |
| 594 | 2065/09 | $4,569.91 | $134.97 | $0.00 | $863.33 | $50.00 | $5,618.21 | $27,822.12 |
| 595 | 2065/10 | $4,588.95 | $115.93 | $0.00 | $863.33 | $50.00 | $5,618.21 | $23,233.17 |
| 596 | 2065/11 | $4,608.07 | $96.80 | $0.00 | $863.33 | $50.00 | $5,618.21 | $18,625.10 |
| 597 | 2065/12 | $4,627.27 | $77.60 | $0.00 | $863.33 | $50.00 | $5,618.21 | $13,997.82 |
| 598 | 2066/01 | $4,646.55 | $58.32 | $0.00 | $863.33 | $50.00 | $5,618.21 | $9,351.27 |
| 599 | 2066/02 | $4,665.91 | $38.96 | $0.00 | $863.33 | $50.00 | $5,618.21 | $4,685.36 |
| 600 | 2066/03 | $4,685.36 | $19.52 | $0.00 | $863.33 | $50.00 | $5,618.21 | $0.00 |
| Totals | $1,036,000.00 | $1,786,926.59 | $121,298.33 | $518,000.00 | $30,000.00 | $3,492,224.92 |
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.