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 $978,000.00 at 4.5% interest rate for a $1,118,000.00 home, you need to have a monthly payment of $5,133.30 ~ $5,214.80. You will make a total of 600 payments and you will pay off your mortgage on 2066/10. Consult with a Mortgage Specialist
Loan Comparison
You can save $261,452.10 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 | $4,101.63 | 4.5% | 600 months | $2,600,979.15 | $1,482,979.15 |
| 50 years | Bi-Weekly | $2,050.82 | 4.5% | 512 months | $2,339,527.05 | $1,221,527.05 |
| 45 years | Monthly | $4,227.64 | 4.5% | 540 months | $2,422,925.55 | $1,304,925.55 |
| 45 years | Bi-Weekly | $2,113.82 | 4.5% | 461 months | $2,194,574.08 | $1,076,574.08 |
| 40 years | Monthly | $4,396.72 | 4.5% | 480 months | $2,250,427.78 | $1,132,427.78 |
| 40 years | Bi-Weekly | $2,198.36 | 4.5% | 409 months | $2,054,100.95 | $936,100.95 |
| 35 years | Monthly | $4,628.45 | 4.5% | 420 months | $2,083,949.36 | $965,949.36 |
| 35 years | Bi-Weekly | $2,314.23 | 4.5% | 358 months | $1,918,380.96 | $800,380.96 |
| 30 years | Monthly | $4,955.38 | 4.5% | 360 months | $1,923,937.64 | $805,937.64 |
| 30 years | Bi-Weekly | $2,477.69 | 4.5% | 307 months | $1,787,671.80 | $669,671.80 |
| 25 years | Monthly | $5,436.04 | 4.5% | 300 months | $1,770,812.49 | $652,812.49 |
| 25 years | Bi-Weekly | $2,718.02 | 4.5% | 256 months | $1,662,210.29 | $544,210.29 |
| 20 years | Monthly | $6,187.31 | 4.5% | 240 months | $1,624,954.62 | $506,954.62 |
| 20 years | Bi-Weekly | $3,093.66 | 4.5% | 205 months | $1,542,207.24 | $424,207.24 |
| 15 years | Monthly | $7,481.63 | 4.5% | 180 months | $1,486,694.19 | $368,694.19 |
| 15 years | Bi-Weekly | $3,740.82 | 4.5% | 154 months | $1,427,842.67 | $309,842.67 |
| 10 years | Monthly | $10,135.84 | 4.5% | 120 months | $1,356,300.37 | $238,300.37 |
| 10 years | Bi-Weekly | $5,067.92 | 4.5% | 103 months | $1,319,261.46 | $201,261.46 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/11 | $434.13 | $3,667.50 | $81.50 | $931.67 | $100.00 | $5,214.80 | $977,565.87 |
| 2 | 2016/12 | $435.76 | $3,665.87 | $81.50 | $931.67 | $100.00 | $5,214.80 | $977,130.11 |
| 3 | 2017/01 | $437.39 | $3,664.24 | $81.50 | $931.67 | $100.00 | $5,214.80 | $976,692.71 |
| 4 | 2017/03 | $439.03 | $3,662.60 | $81.50 | $931.67 | $100.00 | $5,214.80 | $976,253.68 |
| 5 | 2017/03 | $440.68 | $3,660.95 | $81.50 | $931.67 | $100.00 | $5,214.80 | $975,813.00 |
| 6 | 2017/04 | $442.33 | $3,659.30 | $81.50 | $931.67 | $100.00 | $5,214.80 | $975,370.67 |
| 7 | 2017/05 | $443.99 | $3,657.64 | $81.50 | $931.67 | $100.00 | $5,214.80 | $974,926.67 |
| 8 | 2017/06 | $445.66 | $3,655.98 | $81.50 | $931.67 | $100.00 | $5,214.80 | $974,481.02 |
| 9 | 2017/07 | $447.33 | $3,654.30 | $81.50 | $931.67 | $100.00 | $5,214.80 | $974,033.69 |
| 10 | 2017/08 | $449.01 | $3,652.63 | $81.50 | $931.67 | $100.00 | $5,214.80 | $973,584.68 |
| 11 | 2017/09 | $450.69 | $3,650.94 | $81.50 | $931.67 | $100.00 | $5,214.80 | $973,133.99 |
| 12 | 2017/10 | $452.38 | $3,649.25 | $81.50 | $931.67 | $100.00 | $5,214.80 | $972,681.61 |
| 13 | 2017/11 | $454.08 | $3,647.56 | $81.50 | $931.67 | $100.00 | $5,214.80 | $972,227.54 |
| 14 | 2017/12 | $455.78 | $3,645.85 | $81.50 | $931.67 | $100.00 | $5,214.80 | $971,771.76 |
| 15 | 2018/01 | $457.49 | $3,644.14 | $81.50 | $931.67 | $100.00 | $5,214.80 | $971,314.27 |
| 16 | 2018/03 | $459.20 | $3,642.43 | $81.50 | $931.67 | $100.00 | $5,214.80 | $970,855.07 |
| 17 | 2018/03 | $460.93 | $3,640.71 | $81.50 | $931.67 | $100.00 | $5,214.80 | $970,394.14 |
| 18 | 2018/04 | $462.65 | $3,638.98 | $81.50 | $931.67 | $100.00 | $5,214.80 | $969,931.49 |
| 19 | 2018/05 | $464.39 | $3,637.24 | $81.50 | $931.67 | $100.00 | $5,214.80 | $969,467.10 |
| 20 | 2018/06 | $466.13 | $3,635.50 | $81.50 | $931.67 | $100.00 | $5,214.80 | $969,000.97 |
| 21 | 2018/07 | $467.88 | $3,633.75 | $81.50 | $931.67 | $100.00 | $5,214.80 | $968,533.09 |
| 22 | 2018/08 | $469.63 | $3,632.00 | $81.50 | $931.67 | $100.00 | $5,214.80 | $968,063.46 |
| 23 | 2018/09 | $471.39 | $3,630.24 | $81.50 | $931.67 | $100.00 | $5,214.80 | $967,592.07 |
| 24 | 2018/10 | $473.16 | $3,628.47 | $81.50 | $931.67 | $100.00 | $5,214.80 | $967,118.90 |
| 25 | 2018/11 | $474.94 | $3,626.70 | $81.50 | $931.67 | $100.00 | $5,214.80 | $966,643.97 |
| 26 | 2018/12 | $476.72 | $3,624.91 | $81.50 | $931.67 | $100.00 | $5,214.80 | $966,167.25 |
| 27 | 2019/01 | $478.50 | $3,623.13 | $81.50 | $931.67 | $100.00 | $5,214.80 | $965,688.75 |
| 28 | 2019/03 | $480.30 | $3,621.33 | $81.50 | $931.67 | $100.00 | $5,214.80 | $965,208.45 |
| 29 | 2019/03 | $482.10 | $3,619.53 | $81.50 | $931.67 | $100.00 | $5,214.80 | $964,726.35 |
| 30 | 2019/04 | $483.91 | $3,617.72 | $81.50 | $931.67 | $100.00 | $5,214.80 | $964,242.44 |
| 31 | 2019/05 | $485.72 | $3,615.91 | $81.50 | $931.67 | $100.00 | $5,214.80 | $963,756.72 |
| 32 | 2019/06 | $487.54 | $3,614.09 | $81.50 | $931.67 | $100.00 | $5,214.80 | $963,269.17 |
| 33 | 2019/07 | $489.37 | $3,612.26 | $81.50 | $931.67 | $100.00 | $5,214.80 | $962,779.80 |
| 34 | 2019/08 | $491.21 | $3,610.42 | $81.50 | $931.67 | $100.00 | $5,214.80 | $962,288.59 |
| 35 | 2019/09 | $493.05 | $3,608.58 | $81.50 | $931.67 | $100.00 | $5,214.80 | $961,795.54 |
| 36 | 2019/10 | $494.90 | $3,606.73 | $81.50 | $931.67 | $100.00 | $5,214.80 | $961,300.64 |
| 37 | 2019/11 | $496.75 | $3,604.88 | $81.50 | $931.67 | $100.00 | $5,214.80 | $960,803.89 |
| 38 | 2019/12 | $498.62 | $3,603.01 | $81.50 | $931.67 | $100.00 | $5,214.80 | $960,305.27 |
| 39 | 2020/01 | $500.49 | $3,601.14 | $81.50 | $931.67 | $100.00 | $5,214.80 | $959,804.78 |
| 40 | 2020/03 | $502.36 | $3,599.27 | $81.50 | $931.67 | $100.00 | $5,214.80 | $959,302.42 |
| 41 | 2020/03 | $504.25 | $3,597.38 | $81.50 | $931.67 | $100.00 | $5,214.80 | $958,798.17 |
| 42 | 2020/04 | $506.14 | $3,595.49 | $81.50 | $931.67 | $100.00 | $5,214.80 | $958,292.03 |
| 43 | 2020/05 | $508.04 | $3,593.60 | $81.50 | $931.67 | $100.00 | $5,214.80 | $957,784.00 |
| 44 | 2020/06 | $509.94 | $3,591.69 | $81.50 | $931.67 | $100.00 | $5,214.80 | $957,274.06 |
| 45 | 2020/07 | $511.85 | $3,589.78 | $81.50 | $931.67 | $100.00 | $5,214.80 | $956,762.20 |
| 46 | 2020/08 | $513.77 | $3,587.86 | $81.50 | $931.67 | $100.00 | $5,214.80 | $956,248.43 |
| 47 | 2020/09 | $515.70 | $3,585.93 | $81.50 | $931.67 | $100.00 | $5,214.80 | $955,732.73 |
| 48 | 2020/10 | $517.63 | $3,584.00 | $81.50 | $931.67 | $100.00 | $5,214.80 | $955,215.09 |
| 49 | 2020/11 | $519.58 | $3,582.06 | $81.50 | $931.67 | $100.00 | $5,214.80 | $954,695.52 |
| 50 | 2020/12 | $521.52 | $3,580.11 | $81.50 | $931.67 | $100.00 | $5,214.80 | $954,173.99 |
| 51 | 2021/01 | $523.48 | $3,578.15 | $81.50 | $931.67 | $100.00 | $5,214.80 | $953,650.51 |
| 52 | 2021/03 | $525.44 | $3,576.19 | $81.50 | $931.67 | $100.00 | $5,214.80 | $953,125.07 |
| 53 | 2021/03 | $527.41 | $3,574.22 | $81.50 | $931.67 | $100.00 | $5,214.80 | $952,597.66 |
| 54 | 2021/04 | $529.39 | $3,572.24 | $81.50 | $931.67 | $100.00 | $5,214.80 | $952,068.27 |
| 55 | 2021/05 | $531.38 | $3,570.26 | $81.50 | $931.67 | $100.00 | $5,214.80 | $951,536.89 |
| 56 | 2021/06 | $533.37 | $3,568.26 | $81.50 | $931.67 | $100.00 | $5,214.80 | $951,003.52 |
| 57 | 2021/07 | $535.37 | $3,566.26 | $81.50 | $931.67 | $100.00 | $5,214.80 | $950,468.16 |
| 58 | 2021/08 | $537.38 | $3,564.26 | $81.50 | $931.67 | $100.00 | $5,214.80 | $949,930.78 |
| 59 | 2021/09 | $539.39 | $3,562.24 | $81.50 | $931.67 | $100.00 | $5,214.80 | $949,391.39 |
| 60 | 2021/10 | $541.41 | $3,560.22 | $81.50 | $931.67 | $100.00 | $5,214.80 | $948,849.97 |
| 61 | 2021/11 | $543.44 | $3,558.19 | $81.50 | $931.67 | $100.00 | $5,214.80 | $948,306.53 |
| 62 | 2021/12 | $545.48 | $3,556.15 | $81.50 | $931.67 | $100.00 | $5,214.80 | $947,761.05 |
| 63 | 2022/01 | $547.53 | $3,554.10 | $81.50 | $931.67 | $100.00 | $5,214.80 | $947,213.52 |
| 64 | 2022/03 | $549.58 | $3,552.05 | $81.50 | $931.67 | $100.00 | $5,214.80 | $946,663.94 |
| 65 | 2022/03 | $551.64 | $3,549.99 | $81.50 | $931.67 | $100.00 | $5,214.80 | $946,112.29 |
| 66 | 2022/04 | $553.71 | $3,547.92 | $81.50 | $931.67 | $100.00 | $5,214.80 | $945,558.58 |
| 67 | 2022/05 | $555.79 | $3,545.84 | $81.50 | $931.67 | $100.00 | $5,214.80 | $945,002.80 |
| 68 | 2022/06 | $557.87 | $3,543.76 | $81.50 | $931.67 | $100.00 | $5,214.80 | $944,444.93 |
| 69 | 2022/07 | $559.96 | $3,541.67 | $81.50 | $931.67 | $100.00 | $5,214.80 | $943,884.96 |
| 70 | 2022/08 | $562.06 | $3,539.57 | $81.50 | $931.67 | $100.00 | $5,214.80 | $943,322.90 |
| 71 | 2022/09 | $564.17 | $3,537.46 | $81.50 | $931.67 | $100.00 | $5,214.80 | $942,758.73 |
| 72 | 2022/10 | $566.29 | $3,535.35 | $81.50 | $931.67 | $100.00 | $5,214.80 | $942,192.44 |
| 73 | 2022/11 | $568.41 | $3,533.22 | $81.50 | $931.67 | $100.00 | $5,214.80 | $941,624.03 |
| 74 | 2022/12 | $570.54 | $3,531.09 | $81.50 | $931.67 | $100.00 | $5,214.80 | $941,053.49 |
| 75 | 2023/01 | $572.68 | $3,528.95 | $81.50 | $931.67 | $100.00 | $5,214.80 | $940,480.81 |
| 76 | 2023/03 | $574.83 | $3,526.80 | $81.50 | $931.67 | $100.00 | $5,214.80 | $939,905.98 |
| 77 | 2023/03 | $576.98 | $3,524.65 | $81.50 | $931.67 | $100.00 | $5,214.80 | $939,328.99 |
| 78 | 2023/04 | $579.15 | $3,522.48 | $81.50 | $931.67 | $100.00 | $5,214.80 | $938,749.85 |
| 79 | 2023/05 | $581.32 | $3,520.31 | $81.50 | $931.67 | $100.00 | $5,214.80 | $938,168.53 |
| 80 | 2023/06 | $583.50 | $3,518.13 | $81.50 | $931.67 | $100.00 | $5,214.80 | $937,585.03 |
| 81 | 2023/07 | $585.69 | $3,515.94 | $81.50 | $931.67 | $100.00 | $5,214.80 | $936,999.34 |
| 82 | 2023/08 | $587.88 | $3,513.75 | $81.50 | $931.67 | $100.00 | $5,214.80 | $936,411.45 |
| 83 | 2023/09 | $590.09 | $3,511.54 | $81.50 | $931.67 | $100.00 | $5,214.80 | $935,821.36 |
| 84 | 2023/10 | $592.30 | $3,509.33 | $81.50 | $931.67 | $100.00 | $5,214.80 | $935,229.06 |
| 85 | 2023/11 | $594.52 | $3,507.11 | $81.50 | $931.67 | $100.00 | $5,214.80 | $934,634.54 |
| 86 | 2023/12 | $596.75 | $3,504.88 | $81.50 | $931.67 | $100.00 | $5,214.80 | $934,037.79 |
| 87 | 2024/01 | $598.99 | $3,502.64 | $81.50 | $931.67 | $100.00 | $5,214.80 | $933,438.80 |
| 88 | 2024/03 | $601.24 | $3,500.40 | $81.50 | $931.67 | $100.00 | $5,214.80 | $932,837.56 |
| 89 | 2024/03 | $603.49 | $3,498.14 | $81.50 | $931.67 | $100.00 | $5,214.80 | $932,234.07 |
| 90 | 2024/04 | $605.75 | $3,495.88 | $81.50 | $931.67 | $100.00 | $5,214.80 | $931,628.32 |
| 91 | 2024/05 | $608.03 | $3,493.61 | $81.50 | $931.67 | $100.00 | $5,214.80 | $931,020.29 |
| 92 | 2024/06 | $610.31 | $3,491.33 | $81.50 | $931.67 | $100.00 | $5,214.80 | $930,409.98 |
| 93 | 2024/07 | $612.59 | $3,489.04 | $81.50 | $931.67 | $100.00 | $5,214.80 | $929,797.39 |
| 94 | 2024/08 | $614.89 | $3,486.74 | $81.50 | $931.67 | $100.00 | $5,214.80 | $929,182.50 |
| 95 | 2024/09 | $617.20 | $3,484.43 | $81.50 | $931.67 | $100.00 | $5,214.80 | $928,565.30 |
| 96 | 2024/10 | $619.51 | $3,482.12 | $81.50 | $931.67 | $100.00 | $5,214.80 | $927,945.79 |
| 97 | 2024/11 | $621.84 | $3,479.80 | $81.50 | $931.67 | $100.00 | $5,214.80 | $927,323.95 |
| 98 | 2024/12 | $624.17 | $3,477.46 | $81.50 | $931.67 | $100.00 | $5,214.80 | $926,699.79 |
| 99 | 2025/01 | $626.51 | $3,475.12 | $81.50 | $931.67 | $100.00 | $5,214.80 | $926,073.28 |
| 100 | 2025/03 | $628.86 | $3,472.77 | $81.50 | $931.67 | $100.00 | $5,214.80 | $925,444.42 |
| 101 | 2025/03 | $631.22 | $3,470.42 | $81.50 | $931.67 | $100.00 | $5,214.80 | $924,813.21 |
| 102 | 2025/04 | $633.58 | $3,468.05 | $81.50 | $931.67 | $100.00 | $5,214.80 | $924,179.62 |
| 103 | 2025/05 | $635.96 | $3,465.67 | $81.50 | $931.67 | $100.00 | $5,214.80 | $923,543.67 |
| 104 | 2025/06 | $638.34 | $3,463.29 | $81.50 | $931.67 | $100.00 | $5,214.80 | $922,905.32 |
| 105 | 2025/07 | $640.74 | $3,460.89 | $81.50 | $931.67 | $100.00 | $5,214.80 | $922,264.58 |
| 106 | 2025/08 | $643.14 | $3,458.49 | $81.50 | $931.67 | $100.00 | $5,214.80 | $921,621.45 |
| 107 | 2025/09 | $645.55 | $3,456.08 | $81.50 | $931.67 | $100.00 | $5,214.80 | $920,975.89 |
| 108 | 2025/10 | $647.97 | $3,453.66 | $81.50 | $931.67 | $100.00 | $5,214.80 | $920,327.92 |
| 109 | 2025/11 | $650.40 | $3,451.23 | $81.50 | $931.67 | $100.00 | $5,214.80 | $919,677.52 |
| 110 | 2025/12 | $652.84 | $3,448.79 | $81.50 | $931.67 | $100.00 | $5,214.80 | $919,024.68 |
| 111 | 2026/01 | $655.29 | $3,446.34 | $81.50 | $931.67 | $100.00 | $5,214.80 | $918,369.39 |
| 112 | 2026/03 | $657.75 | $3,443.89 | $81.50 | $931.67 | $100.00 | $5,214.80 | $917,711.64 |
| 113 | 2026/03 | $660.21 | $3,441.42 | $81.50 | $931.67 | $100.00 | $5,214.80 | $917,051.43 |
| 114 | 2026/04 | $662.69 | $3,438.94 | $81.50 | $931.67 | $100.00 | $5,214.80 | $916,388.74 |
| 115 | 2026/05 | $665.17 | $3,436.46 | $81.50 | $931.67 | $100.00 | $5,214.80 | $915,723.57 |
| 116 | 2026/06 | $667.67 | $3,433.96 | $81.50 | $931.67 | $100.00 | $5,214.80 | $915,055.90 |
| 117 | 2026/07 | $670.17 | $3,431.46 | $81.50 | $931.67 | $100.00 | $5,214.80 | $914,385.72 |
| 118 | 2026/08 | $672.69 | $3,428.95 | $81.50 | $931.67 | $100.00 | $5,214.80 | $913,713.04 |
| 119 | 2026/09 | $675.21 | $3,426.42 | $81.50 | $931.67 | $100.00 | $5,214.80 | $913,037.83 |
| 120 | 2026/10 | $677.74 | $3,423.89 | $81.50 | $931.67 | $100.00 | $5,214.80 | $912,360.09 |
| 121 | 2026/11 | $680.28 | $3,421.35 | $81.50 | $931.67 | $100.00 | $5,214.80 | $911,679.81 |
| 122 | 2026/12 | $682.83 | $3,418.80 | $81.50 | $931.67 | $100.00 | $5,214.80 | $910,996.98 |
| 123 | 2027/01 | $685.39 | $3,416.24 | $81.50 | $931.67 | $100.00 | $5,214.80 | $910,311.58 |
| 124 | 2027/03 | $687.96 | $3,413.67 | $81.50 | $931.67 | $100.00 | $5,214.80 | $909,623.62 |
| 125 | 2027/03 | $690.54 | $3,411.09 | $81.50 | $931.67 | $100.00 | $5,214.80 | $908,933.08 |
| 126 | 2027/04 | $693.13 | $3,408.50 | $81.50 | $931.67 | $100.00 | $5,214.80 | $908,239.94 |
| 127 | 2027/05 | $695.73 | $3,405.90 | $81.50 | $931.67 | $100.00 | $5,214.80 | $907,544.21 |
| 128 | 2027/06 | $698.34 | $3,403.29 | $81.50 | $931.67 | $100.00 | $5,214.80 | $906,845.87 |
| 129 | 2027/07 | $700.96 | $3,400.67 | $81.50 | $931.67 | $100.00 | $5,214.80 | $906,144.91 |
| 130 | 2027/08 | $703.59 | $3,398.04 | $81.50 | $931.67 | $100.00 | $5,214.80 | $905,441.32 |
| 131 | 2027/09 | $706.23 | $3,395.40 | $81.50 | $931.67 | $100.00 | $5,214.80 | $904,735.10 |
| 132 | 2027/10 | $708.88 | $3,392.76 | $81.50 | $931.67 | $100.00 | $5,214.80 | $904,026.22 |
| 133 | 2027/11 | $711.53 | $3,390.10 | $81.50 | $931.67 | $100.00 | $5,214.80 | $903,314.69 |
| 134 | 2027/12 | $714.20 | $3,387.43 | $81.50 | $931.67 | $100.00 | $5,214.80 | $902,600.48 |
| 135 | 2028/01 | $716.88 | $3,384.75 | $81.50 | $931.67 | $100.00 | $5,214.80 | $901,883.60 |
| 136 | 2028/03 | $719.57 | $3,382.06 | $81.50 | $931.67 | $100.00 | $5,214.80 | $901,164.04 |
| 137 | 2028/03 | $722.27 | $3,379.37 | $81.50 | $931.67 | $100.00 | $5,214.80 | $900,441.77 |
| 138 | 2028/04 | $724.98 | $3,376.66 | $81.50 | $931.67 | $100.00 | $5,214.80 | $899,716.79 |
| 139 | 2028/05 | $727.69 | $3,373.94 | $81.50 | $931.67 | $100.00 | $5,214.80 | $898,989.10 |
| 140 | 2028/06 | $730.42 | $3,371.21 | $81.50 | $931.67 | $100.00 | $5,214.80 | $898,258.68 |
| 141 | 2028/07 | $733.16 | $3,368.47 | $81.50 | $931.67 | $100.00 | $5,214.80 | $897,525.52 |
| 142 | 2028/08 | $735.91 | $3,365.72 | $81.50 | $931.67 | $100.00 | $5,214.80 | $896,789.60 |
| 143 | 2028/09 | $738.67 | $3,362.96 | $81.50 | $931.67 | $100.00 | $5,214.80 | $896,050.93 |
| 144 | 2028/10 | $741.44 | $3,360.19 | $81.50 | $931.67 | $100.00 | $5,214.80 | $895,309.49 |
| 145 | 2028/11 | $744.22 | $3,357.41 | $81.50 | $931.67 | $100.00 | $5,214.80 | $894,565.27 |
| 146 | 2028/12 | $747.01 | $3,354.62 | $0.00 | $931.67 | $100.00 | $5,133.30 | $893,818.26 |
| 147 | 2029/01 | $749.81 | $3,351.82 | $0.00 | $931.67 | $100.00 | $5,133.30 | $893,068.45 |
| 148 | 2029/03 | $752.63 | $3,349.01 | $0.00 | $931.67 | $100.00 | $5,133.30 | $892,315.82 |
| 149 | 2029/03 | $755.45 | $3,346.18 | $0.00 | $931.67 | $100.00 | $5,133.30 | $891,560.37 |
| 150 | 2029/04 | $758.28 | $3,343.35 | $0.00 | $931.67 | $100.00 | $5,133.30 | $890,802.09 |
| 151 | 2029/05 | $761.12 | $3,340.51 | $0.00 | $931.67 | $100.00 | $5,133.30 | $890,040.97 |
| 152 | 2029/06 | $763.98 | $3,337.65 | $0.00 | $931.67 | $100.00 | $5,133.30 | $889,276.99 |
| 153 | 2029/07 | $766.84 | $3,334.79 | $0.00 | $931.67 | $100.00 | $5,133.30 | $888,510.15 |
| 154 | 2029/08 | $769.72 | $3,331.91 | $0.00 | $931.67 | $100.00 | $5,133.30 | $887,740.43 |
| 155 | 2029/09 | $772.61 | $3,329.03 | $0.00 | $931.67 | $100.00 | $5,133.30 | $886,967.82 |
| 156 | 2029/10 | $775.50 | $3,326.13 | $0.00 | $931.67 | $100.00 | $5,133.30 | $886,192.32 |
| 157 | 2029/11 | $778.41 | $3,323.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $885,413.91 |
| 158 | 2029/12 | $781.33 | $3,320.30 | $0.00 | $931.67 | $100.00 | $5,133.30 | $884,632.58 |
| 159 | 2030/01 | $784.26 | $3,317.37 | $0.00 | $931.67 | $100.00 | $5,133.30 | $883,848.32 |
| 160 | 2030/03 | $787.20 | $3,314.43 | $0.00 | $931.67 | $100.00 | $5,133.30 | $883,061.12 |
| 161 | 2030/03 | $790.15 | $3,311.48 | $0.00 | $931.67 | $100.00 | $5,133.30 | $882,270.97 |
| 162 | 2030/04 | $793.12 | $3,308.52 | $0.00 | $931.67 | $100.00 | $5,133.30 | $881,477.85 |
| 163 | 2030/05 | $796.09 | $3,305.54 | $0.00 | $931.67 | $100.00 | $5,133.30 | $880,681.76 |
| 164 | 2030/06 | $799.08 | $3,302.56 | $0.00 | $931.67 | $100.00 | $5,133.30 | $879,882.69 |
| 165 | 2030/07 | $802.07 | $3,299.56 | $0.00 | $931.67 | $100.00 | $5,133.30 | $879,080.61 |
| 166 | 2030/08 | $805.08 | $3,296.55 | $0.00 | $931.67 | $100.00 | $5,133.30 | $878,275.53 |
| 167 | 2030/09 | $808.10 | $3,293.53 | $0.00 | $931.67 | $100.00 | $5,133.30 | $877,467.44 |
| 168 | 2030/10 | $811.13 | $3,290.50 | $0.00 | $931.67 | $100.00 | $5,133.30 | $876,656.31 |
| 169 | 2030/11 | $814.17 | $3,287.46 | $0.00 | $931.67 | $100.00 | $5,133.30 | $875,842.14 |
| 170 | 2030/12 | $817.22 | $3,284.41 | $0.00 | $931.67 | $100.00 | $5,133.30 | $875,024.91 |
| 171 | 2031/01 | $820.29 | $3,281.34 | $0.00 | $931.67 | $100.00 | $5,133.30 | $874,204.62 |
| 172 | 2031/03 | $823.36 | $3,278.27 | $0.00 | $931.67 | $100.00 | $5,133.30 | $873,381.26 |
| 173 | 2031/03 | $826.45 | $3,275.18 | $0.00 | $931.67 | $100.00 | $5,133.30 | $872,554.81 |
| 174 | 2031/04 | $829.55 | $3,272.08 | $0.00 | $931.67 | $100.00 | $5,133.30 | $871,725.25 |
| 175 | 2031/05 | $832.66 | $3,268.97 | $0.00 | $931.67 | $100.00 | $5,133.30 | $870,892.59 |
| 176 | 2031/06 | $835.78 | $3,265.85 | $0.00 | $931.67 | $100.00 | $5,133.30 | $870,056.81 |
| 177 | 2031/07 | $838.92 | $3,262.71 | $0.00 | $931.67 | $100.00 | $5,133.30 | $869,217.89 |
| 178 | 2031/08 | $842.06 | $3,259.57 | $0.00 | $931.67 | $100.00 | $5,133.30 | $868,375.82 |
| 179 | 2031/09 | $845.22 | $3,256.41 | $0.00 | $931.67 | $100.00 | $5,133.30 | $867,530.60 |
| 180 | 2031/10 | $848.39 | $3,253.24 | $0.00 | $931.67 | $100.00 | $5,133.30 | $866,682.21 |
| 181 | 2031/11 | $851.57 | $3,250.06 | $0.00 | $931.67 | $100.00 | $5,133.30 | $865,830.64 |
| 182 | 2031/12 | $854.77 | $3,246.86 | $0.00 | $931.67 | $100.00 | $5,133.30 | $864,975.87 |
| 183 | 2032/01 | $857.97 | $3,243.66 | $0.00 | $931.67 | $100.00 | $5,133.30 | $864,117.90 |
| 184 | 2032/03 | $861.19 | $3,240.44 | $0.00 | $931.67 | $100.00 | $5,133.30 | $863,256.71 |
| 185 | 2032/03 | $864.42 | $3,237.21 | $0.00 | $931.67 | $100.00 | $5,133.30 | $862,392.29 |
| 186 | 2032/04 | $867.66 | $3,233.97 | $0.00 | $931.67 | $100.00 | $5,133.30 | $861,524.63 |
| 187 | 2032/05 | $870.91 | $3,230.72 | $0.00 | $931.67 | $100.00 | $5,133.30 | $860,653.71 |
| 188 | 2032/06 | $874.18 | $3,227.45 | $0.00 | $931.67 | $100.00 | $5,133.30 | $859,779.53 |
| 189 | 2032/07 | $877.46 | $3,224.17 | $0.00 | $931.67 | $100.00 | $5,133.30 | $858,902.07 |
| 190 | 2032/08 | $880.75 | $3,220.88 | $0.00 | $931.67 | $100.00 | $5,133.30 | $858,021.32 |
| 191 | 2032/09 | $884.05 | $3,217.58 | $0.00 | $931.67 | $100.00 | $5,133.30 | $857,137.27 |
| 192 | 2032/10 | $887.37 | $3,214.26 | $0.00 | $931.67 | $100.00 | $5,133.30 | $856,249.90 |
| 193 | 2032/11 | $890.69 | $3,210.94 | $0.00 | $931.67 | $100.00 | $5,133.30 | $855,359.21 |
| 194 | 2032/12 | $894.03 | $3,207.60 | $0.00 | $931.67 | $100.00 | $5,133.30 | $854,465.17 |
| 195 | 2033/01 | $897.39 | $3,204.24 | $0.00 | $931.67 | $100.00 | $5,133.30 | $853,567.79 |
| 196 | 2033/03 | $900.75 | $3,200.88 | $0.00 | $931.67 | $100.00 | $5,133.30 | $852,667.03 |
| 197 | 2033/03 | $904.13 | $3,197.50 | $0.00 | $931.67 | $100.00 | $5,133.30 | $851,762.90 |
| 198 | 2033/04 | $907.52 | $3,194.11 | $0.00 | $931.67 | $100.00 | $5,133.30 | $850,855.38 |
| 199 | 2033/05 | $910.92 | $3,190.71 | $0.00 | $931.67 | $100.00 | $5,133.30 | $849,944.46 |
| 200 | 2033/06 | $914.34 | $3,187.29 | $0.00 | $931.67 | $100.00 | $5,133.30 | $849,030.12 |
| 201 | 2033/07 | $917.77 | $3,183.86 | $0.00 | $931.67 | $100.00 | $5,133.30 | $848,112.35 |
| 202 | 2033/08 | $921.21 | $3,180.42 | $0.00 | $931.67 | $100.00 | $5,133.30 | $847,191.14 |
| 203 | 2033/09 | $924.67 | $3,176.97 | $0.00 | $931.67 | $100.00 | $5,133.30 | $846,266.47 |
| 204 | 2033/10 | $928.13 | $3,173.50 | $0.00 | $931.67 | $100.00 | $5,133.30 | $845,338.34 |
| 205 | 2033/11 | $931.61 | $3,170.02 | $0.00 | $931.67 | $100.00 | $5,133.30 | $844,406.73 |
| 206 | 2033/12 | $935.11 | $3,166.53 | $0.00 | $931.67 | $100.00 | $5,133.30 | $843,471.62 |
| 207 | 2034/01 | $938.61 | $3,163.02 | $0.00 | $931.67 | $100.00 | $5,133.30 | $842,533.01 |
| 208 | 2034/03 | $942.13 | $3,159.50 | $0.00 | $931.67 | $100.00 | $5,133.30 | $841,590.88 |
| 209 | 2034/03 | $945.67 | $3,155.97 | $0.00 | $931.67 | $100.00 | $5,133.30 | $840,645.21 |
| 210 | 2034/04 | $949.21 | $3,152.42 | $0.00 | $931.67 | $100.00 | $5,133.30 | $839,696.00 |
| 211 | 2034/05 | $952.77 | $3,148.86 | $0.00 | $931.67 | $100.00 | $5,133.30 | $838,743.22 |
| 212 | 2034/06 | $956.34 | $3,145.29 | $0.00 | $931.67 | $100.00 | $5,133.30 | $837,786.88 |
| 213 | 2034/07 | $959.93 | $3,141.70 | $0.00 | $931.67 | $100.00 | $5,133.30 | $836,826.95 |
| 214 | 2034/08 | $963.53 | $3,138.10 | $0.00 | $931.67 | $100.00 | $5,133.30 | $835,863.42 |
| 215 | 2034/09 | $967.14 | $3,134.49 | $0.00 | $931.67 | $100.00 | $5,133.30 | $834,896.27 |
| 216 | 2034/10 | $970.77 | $3,130.86 | $0.00 | $931.67 | $100.00 | $5,133.30 | $833,925.50 |
| 217 | 2034/11 | $974.41 | $3,127.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $832,951.09 |
| 218 | 2034/12 | $978.07 | $3,123.57 | $0.00 | $931.67 | $100.00 | $5,133.30 | $831,973.03 |
| 219 | 2035/01 | $981.73 | $3,119.90 | $0.00 | $931.67 | $100.00 | $5,133.30 | $830,991.29 |
| 220 | 2035/03 | $985.41 | $3,116.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $830,005.88 |
| 221 | 2035/03 | $989.11 | $3,112.52 | $0.00 | $931.67 | $100.00 | $5,133.30 | $829,016.77 |
| 222 | 2035/04 | $992.82 | $3,108.81 | $0.00 | $931.67 | $100.00 | $5,133.30 | $828,023.95 |
| 223 | 2035/05 | $996.54 | $3,105.09 | $0.00 | $931.67 | $100.00 | $5,133.30 | $827,027.41 |
| 224 | 2035/06 | $1,000.28 | $3,101.35 | $0.00 | $931.67 | $100.00 | $5,133.30 | $826,027.13 |
| 225 | 2035/07 | $1,004.03 | $3,097.60 | $0.00 | $931.67 | $100.00 | $5,133.30 | $825,023.10 |
| 226 | 2035/08 | $1,007.80 | $3,093.84 | $0.00 | $931.67 | $100.00 | $5,133.30 | $824,015.30 |
| 227 | 2035/09 | $1,011.57 | $3,090.06 | $0.00 | $931.67 | $100.00 | $5,133.30 | $823,003.73 |
| 228 | 2035/10 | $1,015.37 | $3,086.26 | $0.00 | $931.67 | $100.00 | $5,133.30 | $821,988.36 |
| 229 | 2035/11 | $1,019.18 | $3,082.46 | $0.00 | $931.67 | $100.00 | $5,133.30 | $820,969.19 |
| 230 | 2035/12 | $1,023.00 | $3,078.63 | $0.00 | $931.67 | $100.00 | $5,133.30 | $819,946.19 |
| 231 | 2036/01 | $1,026.83 | $3,074.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $818,919.35 |
| 232 | 2036/03 | $1,030.68 | $3,070.95 | $0.00 | $931.67 | $100.00 | $5,133.30 | $817,888.67 |
| 233 | 2036/03 | $1,034.55 | $3,067.08 | $0.00 | $931.67 | $100.00 | $5,133.30 | $816,854.12 |
| 234 | 2036/04 | $1,038.43 | $3,063.20 | $0.00 | $931.67 | $100.00 | $5,133.30 | $815,815.69 |
| 235 | 2036/05 | $1,042.32 | $3,059.31 | $0.00 | $931.67 | $100.00 | $5,133.30 | $814,773.37 |
| 236 | 2036/06 | $1,046.23 | $3,055.40 | $0.00 | $931.67 | $100.00 | $5,133.30 | $813,727.14 |
| 237 | 2036/07 | $1,050.16 | $3,051.48 | $0.00 | $931.67 | $100.00 | $5,133.30 | $812,676.98 |
| 238 | 2036/08 | $1,054.09 | $3,047.54 | $0.00 | $931.67 | $100.00 | $5,133.30 | $811,622.89 |
| 239 | 2036/09 | $1,058.05 | $3,043.59 | $0.00 | $931.67 | $100.00 | $5,133.30 | $810,564.84 |
| 240 | 2036/10 | $1,062.01 | $3,039.62 | $0.00 | $931.67 | $100.00 | $5,133.30 | $809,502.83 |
| 241 | 2036/11 | $1,066.00 | $3,035.64 | $0.00 | $931.67 | $100.00 | $5,133.30 | $808,436.83 |
| 242 | 2036/12 | $1,069.99 | $3,031.64 | $0.00 | $931.67 | $100.00 | $5,133.30 | $807,366.84 |
| 243 | 2037/01 | $1,074.01 | $3,027.63 | $0.00 | $931.67 | $100.00 | $5,133.30 | $806,292.83 |
| 244 | 2037/03 | $1,078.03 | $3,023.60 | $0.00 | $931.67 | $100.00 | $5,133.30 | $805,214.80 |
| 245 | 2037/03 | $1,082.08 | $3,019.56 | $0.00 | $931.67 | $100.00 | $5,133.30 | $804,132.72 |
| 246 | 2037/04 | $1,086.13 | $3,015.50 | $0.00 | $931.67 | $100.00 | $5,133.30 | $803,046.59 |
| 247 | 2037/05 | $1,090.21 | $3,011.42 | $0.00 | $931.67 | $100.00 | $5,133.30 | $801,956.38 |
| 248 | 2037/06 | $1,094.30 | $3,007.34 | $0.00 | $931.67 | $100.00 | $5,133.30 | $800,862.08 |
| 249 | 2037/07 | $1,098.40 | $3,003.23 | $0.00 | $931.67 | $100.00 | $5,133.30 | $799,763.69 |
| 250 | 2037/08 | $1,102.52 | $2,999.11 | $0.00 | $931.67 | $100.00 | $5,133.30 | $798,661.17 |
| 251 | 2037/09 | $1,106.65 | $2,994.98 | $0.00 | $931.67 | $100.00 | $5,133.30 | $797,554.51 |
| 252 | 2037/10 | $1,110.80 | $2,990.83 | $0.00 | $931.67 | $100.00 | $5,133.30 | $796,443.71 |
| 253 | 2037/11 | $1,114.97 | $2,986.66 | $0.00 | $931.67 | $100.00 | $5,133.30 | $795,328.74 |
| 254 | 2037/12 | $1,119.15 | $2,982.48 | $0.00 | $931.67 | $100.00 | $5,133.30 | $794,209.60 |
| 255 | 2038/01 | $1,123.35 | $2,978.29 | $0.00 | $931.67 | $100.00 | $5,133.30 | $793,086.25 |
| 256 | 2038/03 | $1,127.56 | $2,974.07 | $0.00 | $931.67 | $100.00 | $5,133.30 | $791,958.69 |
| 257 | 2038/03 | $1,131.79 | $2,969.85 | $0.00 | $931.67 | $100.00 | $5,133.30 | $790,826.90 |
| 258 | 2038/04 | $1,136.03 | $2,965.60 | $0.00 | $931.67 | $100.00 | $5,133.30 | $789,690.87 |
| 259 | 2038/05 | $1,140.29 | $2,961.34 | $0.00 | $931.67 | $100.00 | $5,133.30 | $788,550.58 |
| 260 | 2038/06 | $1,144.57 | $2,957.06 | $0.00 | $931.67 | $100.00 | $5,133.30 | $787,406.01 |
| 261 | 2038/07 | $1,148.86 | $2,952.77 | $0.00 | $931.67 | $100.00 | $5,133.30 | $786,257.16 |
| 262 | 2038/08 | $1,153.17 | $2,948.46 | $0.00 | $931.67 | $100.00 | $5,133.30 | $785,103.99 |
| 263 | 2038/09 | $1,157.49 | $2,944.14 | $0.00 | $931.67 | $100.00 | $5,133.30 | $783,946.50 |
| 264 | 2038/10 | $1,161.83 | $2,939.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $782,784.66 |
| 265 | 2038/11 | $1,166.19 | $2,935.44 | $0.00 | $931.67 | $100.00 | $5,133.30 | $781,618.47 |
| 266 | 2038/12 | $1,170.56 | $2,931.07 | $0.00 | $931.67 | $100.00 | $5,133.30 | $780,447.91 |
| 267 | 2039/01 | $1,174.95 | $2,926.68 | $0.00 | $931.67 | $100.00 | $5,133.30 | $779,272.96 |
| 268 | 2039/03 | $1,179.36 | $2,922.27 | $0.00 | $931.67 | $100.00 | $5,133.30 | $778,093.60 |
| 269 | 2039/03 | $1,183.78 | $2,917.85 | $0.00 | $931.67 | $100.00 | $5,133.30 | $776,909.82 |
| 270 | 2039/04 | $1,188.22 | $2,913.41 | $0.00 | $931.67 | $100.00 | $5,133.30 | $775,721.60 |
| 271 | 2039/05 | $1,192.68 | $2,908.96 | $0.00 | $931.67 | $100.00 | $5,133.30 | $774,528.92 |
| 272 | 2039/06 | $1,197.15 | $2,904.48 | $0.00 | $931.67 | $100.00 | $5,133.30 | $773,331.78 |
| 273 | 2039/07 | $1,201.64 | $2,899.99 | $0.00 | $931.67 | $100.00 | $5,133.30 | $772,130.14 |
| 274 | 2039/08 | $1,206.14 | $2,895.49 | $0.00 | $931.67 | $100.00 | $5,133.30 | $770,923.99 |
| 275 | 2039/09 | $1,210.67 | $2,890.96 | $0.00 | $931.67 | $100.00 | $5,133.30 | $769,713.33 |
| 276 | 2039/10 | $1,215.21 | $2,886.42 | $0.00 | $931.67 | $100.00 | $5,133.30 | $768,498.12 |
| 277 | 2039/11 | $1,219.76 | $2,881.87 | $0.00 | $931.67 | $100.00 | $5,133.30 | $767,278.36 |
| 278 | 2039/12 | $1,224.34 | $2,877.29 | $0.00 | $931.67 | $100.00 | $5,133.30 | $766,054.02 |
| 279 | 2040/01 | $1,228.93 | $2,872.70 | $0.00 | $931.67 | $100.00 | $5,133.30 | $764,825.09 |
| 280 | 2040/03 | $1,233.54 | $2,868.09 | $0.00 | $931.67 | $100.00 | $5,133.30 | $763,591.55 |
| 281 | 2040/03 | $1,238.16 | $2,863.47 | $0.00 | $931.67 | $100.00 | $5,133.30 | $762,353.39 |
| 282 | 2040/04 | $1,242.81 | $2,858.83 | $0.00 | $931.67 | $100.00 | $5,133.30 | $761,110.58 |
| 283 | 2040/05 | $1,247.47 | $2,854.16 | $0.00 | $931.67 | $100.00 | $5,133.30 | $759,863.11 |
| 284 | 2040/06 | $1,252.15 | $2,849.49 | $0.00 | $931.67 | $100.00 | $5,133.30 | $758,610.97 |
| 285 | 2040/07 | $1,256.84 | $2,844.79 | $0.00 | $931.67 | $100.00 | $5,133.30 | $757,354.13 |
| 286 | 2040/08 | $1,261.55 | $2,840.08 | $0.00 | $931.67 | $100.00 | $5,133.30 | $756,092.57 |
| 287 | 2040/09 | $1,266.28 | $2,835.35 | $0.00 | $931.67 | $100.00 | $5,133.30 | $754,826.29 |
| 288 | 2040/10 | $1,271.03 | $2,830.60 | $0.00 | $931.67 | $100.00 | $5,133.30 | $753,555.25 |
| 289 | 2040/11 | $1,275.80 | $2,825.83 | $0.00 | $931.67 | $100.00 | $5,133.30 | $752,279.46 |
| 290 | 2040/12 | $1,280.58 | $2,821.05 | $0.00 | $931.67 | $100.00 | $5,133.30 | $750,998.87 |
| 291 | 2041/01 | $1,285.39 | $2,816.25 | $0.00 | $931.67 | $100.00 | $5,133.30 | $749,713.49 |
| 292 | 2041/03 | $1,290.21 | $2,811.43 | $0.00 | $931.67 | $100.00 | $5,133.30 | $748,423.28 |
| 293 | 2041/03 | $1,295.04 | $2,806.59 | $0.00 | $931.67 | $100.00 | $5,133.30 | $747,128.23 |
| 294 | 2041/04 | $1,299.90 | $2,801.73 | $0.00 | $931.67 | $100.00 | $5,133.30 | $745,828.33 |
| 295 | 2041/05 | $1,304.78 | $2,796.86 | $0.00 | $931.67 | $100.00 | $5,133.30 | $744,523.56 |
| 296 | 2041/06 | $1,309.67 | $2,791.96 | $0.00 | $931.67 | $100.00 | $5,133.30 | $743,213.89 |
| 297 | 2041/07 | $1,314.58 | $2,787.05 | $0.00 | $931.67 | $100.00 | $5,133.30 | $741,899.31 |
| 298 | 2041/08 | $1,319.51 | $2,782.12 | $0.00 | $931.67 | $100.00 | $5,133.30 | $740,579.80 |
| 299 | 2041/09 | $1,324.46 | $2,777.17 | $0.00 | $931.67 | $100.00 | $5,133.30 | $739,255.34 |
| 300 | 2041/10 | $1,329.42 | $2,772.21 | $0.00 | $931.67 | $100.00 | $5,133.30 | $737,925.92 |
| 301 | 2041/11 | $1,334.41 | $2,767.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $736,591.51 |
| 302 | 2041/12 | $1,339.41 | $2,762.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $735,252.09 |
| 303 | 2042/01 | $1,344.44 | $2,757.20 | $0.00 | $931.67 | $100.00 | $5,133.30 | $733,907.66 |
| 304 | 2042/03 | $1,349.48 | $2,752.15 | $0.00 | $931.67 | $100.00 | $5,133.30 | $732,558.18 |
| 305 | 2042/03 | $1,354.54 | $2,747.09 | $0.00 | $931.67 | $100.00 | $5,133.30 | $731,203.64 |
| 306 | 2042/04 | $1,359.62 | $2,742.01 | $0.00 | $931.67 | $100.00 | $5,133.30 | $729,844.02 |
| 307 | 2042/05 | $1,364.72 | $2,736.92 | $0.00 | $931.67 | $100.00 | $5,133.30 | $728,479.31 |
| 308 | 2042/06 | $1,369.83 | $2,731.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $727,109.47 |
| 309 | 2042/07 | $1,374.97 | $2,726.66 | $0.00 | $931.67 | $100.00 | $5,133.30 | $725,734.50 |
| 310 | 2042/08 | $1,380.13 | $2,721.50 | $0.00 | $931.67 | $100.00 | $5,133.30 | $724,354.37 |
| 311 | 2042/09 | $1,385.30 | $2,716.33 | $0.00 | $931.67 | $100.00 | $5,133.30 | $722,969.07 |
| 312 | 2042/10 | $1,390.50 | $2,711.13 | $0.00 | $931.67 | $100.00 | $5,133.30 | $721,578.57 |
| 313 | 2042/11 | $1,395.71 | $2,705.92 | $0.00 | $931.67 | $100.00 | $5,133.30 | $720,182.86 |
| 314 | 2042/12 | $1,400.95 | $2,700.69 | $0.00 | $931.67 | $100.00 | $5,133.30 | $718,781.91 |
| 315 | 2043/01 | $1,406.20 | $2,695.43 | $0.00 | $931.67 | $100.00 | $5,133.30 | $717,375.71 |
| 316 | 2043/03 | $1,411.47 | $2,690.16 | $0.00 | $931.67 | $100.00 | $5,133.30 | $715,964.24 |
| 317 | 2043/03 | $1,416.77 | $2,684.87 | $0.00 | $931.67 | $100.00 | $5,133.30 | $714,547.47 |
| 318 | 2043/04 | $1,422.08 | $2,679.55 | $0.00 | $931.67 | $100.00 | $5,133.30 | $713,125.39 |
| 319 | 2043/05 | $1,427.41 | $2,674.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $711,697.98 |
| 320 | 2043/06 | $1,432.76 | $2,668.87 | $0.00 | $931.67 | $100.00 | $5,133.30 | $710,265.22 |
| 321 | 2043/07 | $1,438.14 | $2,663.49 | $0.00 | $931.67 | $100.00 | $5,133.30 | $708,827.08 |
| 322 | 2043/08 | $1,443.53 | $2,658.10 | $0.00 | $931.67 | $100.00 | $5,133.30 | $707,383.55 |
| 323 | 2043/09 | $1,448.94 | $2,652.69 | $0.00 | $931.67 | $100.00 | $5,133.30 | $705,934.61 |
| 324 | 2043/10 | $1,454.38 | $2,647.25 | $0.00 | $931.67 | $100.00 | $5,133.30 | $704,480.23 |
| 325 | 2043/11 | $1,459.83 | $2,641.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $703,020.40 |
| 326 | 2043/12 | $1,465.31 | $2,636.33 | $0.00 | $931.67 | $100.00 | $5,133.30 | $701,555.09 |
| 327 | 2044/01 | $1,470.80 | $2,630.83 | $0.00 | $931.67 | $100.00 | $5,133.30 | $700,084.29 |
| 328 | 2044/03 | $1,476.32 | $2,625.32 | $0.00 | $931.67 | $100.00 | $5,133.30 | $698,607.98 |
| 329 | 2044/03 | $1,481.85 | $2,619.78 | $0.00 | $931.67 | $100.00 | $5,133.30 | $697,126.13 |
| 330 | 2044/04 | $1,487.41 | $2,614.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $695,638.72 |
| 331 | 2044/05 | $1,492.99 | $2,608.65 | $0.00 | $931.67 | $100.00 | $5,133.30 | $694,145.73 |
| 332 | 2044/06 | $1,498.59 | $2,603.05 | $0.00 | $931.67 | $100.00 | $5,133.30 | $692,647.14 |
| 333 | 2044/07 | $1,504.21 | $2,597.43 | $0.00 | $931.67 | $100.00 | $5,133.30 | $691,142.94 |
| 334 | 2044/08 | $1,509.85 | $2,591.79 | $0.00 | $931.67 | $100.00 | $5,133.30 | $689,633.09 |
| 335 | 2044/09 | $1,515.51 | $2,586.12 | $0.00 | $931.67 | $100.00 | $5,133.30 | $688,117.59 |
| 336 | 2044/10 | $1,521.19 | $2,580.44 | $0.00 | $931.67 | $100.00 | $5,133.30 | $686,596.39 |
| 337 | 2044/11 | $1,526.90 | $2,574.74 | $0.00 | $931.67 | $100.00 | $5,133.30 | $685,069.50 |
| 338 | 2044/12 | $1,532.62 | $2,569.01 | $0.00 | $931.67 | $100.00 | $5,133.30 | $683,536.88 |
| 339 | 2045/01 | $1,538.37 | $2,563.26 | $0.00 | $931.67 | $100.00 | $5,133.30 | $681,998.51 |
| 340 | 2045/03 | $1,544.14 | $2,557.49 | $0.00 | $931.67 | $100.00 | $5,133.30 | $680,454.37 |
| 341 | 2045/03 | $1,549.93 | $2,551.70 | $0.00 | $931.67 | $100.00 | $5,133.30 | $678,904.44 |
| 342 | 2045/04 | $1,555.74 | $2,545.89 | $0.00 | $931.67 | $100.00 | $5,133.30 | $677,348.70 |
| 343 | 2045/05 | $1,561.57 | $2,540.06 | $0.00 | $931.67 | $100.00 | $5,133.30 | $675,787.13 |
| 344 | 2045/06 | $1,567.43 | $2,534.20 | $0.00 | $931.67 | $100.00 | $5,133.30 | $674,219.70 |
| 345 | 2045/07 | $1,573.31 | $2,528.32 | $0.00 | $931.67 | $100.00 | $5,133.30 | $672,646.39 |
| 346 | 2045/08 | $1,579.21 | $2,522.42 | $0.00 | $931.67 | $100.00 | $5,133.30 | $671,067.18 |
| 347 | 2045/09 | $1,585.13 | $2,516.50 | $0.00 | $931.67 | $100.00 | $5,133.30 | $669,482.05 |
| 348 | 2045/10 | $1,591.07 | $2,510.56 | $0.00 | $931.67 | $100.00 | $5,133.30 | $667,890.98 |
| 349 | 2045/11 | $1,597.04 | $2,504.59 | $0.00 | $931.67 | $100.00 | $5,133.30 | $666,293.94 |
| 350 | 2045/12 | $1,603.03 | $2,498.60 | $0.00 | $931.67 | $100.00 | $5,133.30 | $664,690.91 |
| 351 | 2046/01 | $1,609.04 | $2,492.59 | $0.00 | $931.67 | $100.00 | $5,133.30 | $663,081.87 |
| 352 | 2046/03 | $1,615.07 | $2,486.56 | $0.00 | $931.67 | $100.00 | $5,133.30 | $661,466.79 |
| 353 | 2046/03 | $1,621.13 | $2,480.50 | $0.00 | $931.67 | $100.00 | $5,133.30 | $659,845.66 |
| 354 | 2046/04 | $1,627.21 | $2,474.42 | $0.00 | $931.67 | $100.00 | $5,133.30 | $658,218.45 |
| 355 | 2046/05 | $1,633.31 | $2,468.32 | $0.00 | $931.67 | $100.00 | $5,133.30 | $656,585.14 |
| 356 | 2046/06 | $1,639.44 | $2,462.19 | $0.00 | $931.67 | $100.00 | $5,133.30 | $654,945.70 |
| 357 | 2046/07 | $1,645.59 | $2,456.05 | $0.00 | $931.67 | $100.00 | $5,133.30 | $653,300.11 |
| 358 | 2046/08 | $1,651.76 | $2,449.88 | $0.00 | $931.67 | $100.00 | $5,133.30 | $651,648.36 |
| 359 | 2046/09 | $1,657.95 | $2,443.68 | $0.00 | $931.67 | $100.00 | $5,133.30 | $649,990.41 |
| 360 | 2046/10 | $1,664.17 | $2,437.46 | $0.00 | $931.67 | $100.00 | $5,133.30 | $648,326.24 |
| 361 | 2046/11 | $1,670.41 | $2,431.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $646,655.83 |
| 362 | 2046/12 | $1,676.67 | $2,424.96 | $0.00 | $931.67 | $100.00 | $5,133.30 | $644,979.16 |
| 363 | 2047/01 | $1,682.96 | $2,418.67 | $0.00 | $931.67 | $100.00 | $5,133.30 | $643,296.20 |
| 364 | 2047/03 | $1,689.27 | $2,412.36 | $0.00 | $931.67 | $100.00 | $5,133.30 | $641,606.93 |
| 365 | 2047/03 | $1,695.61 | $2,406.03 | $0.00 | $931.67 | $100.00 | $5,133.30 | $639,911.32 |
| 366 | 2047/04 | $1,701.96 | $2,399.67 | $0.00 | $931.67 | $100.00 | $5,133.30 | $638,209.36 |
| 367 | 2047/05 | $1,708.35 | $2,393.29 | $0.00 | $931.67 | $100.00 | $5,133.30 | $636,501.01 |
| 368 | 2047/06 | $1,714.75 | $2,386.88 | $0.00 | $931.67 | $100.00 | $5,133.30 | $634,786.26 |
| 369 | 2047/07 | $1,721.18 | $2,380.45 | $0.00 | $931.67 | $100.00 | $5,133.30 | $633,065.07 |
| 370 | 2047/08 | $1,727.64 | $2,373.99 | $0.00 | $931.67 | $100.00 | $5,133.30 | $631,337.44 |
| 371 | 2047/09 | $1,734.12 | $2,367.52 | $0.00 | $931.67 | $100.00 | $5,133.30 | $629,603.32 |
| 372 | 2047/10 | $1,740.62 | $2,361.01 | $0.00 | $931.67 | $100.00 | $5,133.30 | $627,862.70 |
| 373 | 2047/11 | $1,747.15 | $2,354.49 | $0.00 | $931.67 | $100.00 | $5,133.30 | $626,115.55 |
| 374 | 2047/12 | $1,753.70 | $2,347.93 | $0.00 | $931.67 | $100.00 | $5,133.30 | $624,361.85 |
| 375 | 2048/01 | $1,760.27 | $2,341.36 | $0.00 | $931.67 | $100.00 | $5,133.30 | $622,601.58 |
| 376 | 2048/03 | $1,766.88 | $2,334.76 | $0.00 | $931.67 | $100.00 | $5,133.30 | $620,834.70 |
| 377 | 2048/03 | $1,773.50 | $2,328.13 | $0.00 | $931.67 | $100.00 | $5,133.30 | $619,061.20 |
| 378 | 2048/04 | $1,780.15 | $2,321.48 | $0.00 | $931.67 | $100.00 | $5,133.30 | $617,281.05 |
| 379 | 2048/05 | $1,786.83 | $2,314.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $615,494.22 |
| 380 | 2048/06 | $1,793.53 | $2,308.10 | $0.00 | $931.67 | $100.00 | $5,133.30 | $613,700.69 |
| 381 | 2048/07 | $1,800.25 | $2,301.38 | $0.00 | $931.67 | $100.00 | $5,133.30 | $611,900.44 |
| 382 | 2048/08 | $1,807.01 | $2,294.63 | $0.00 | $931.67 | $100.00 | $5,133.30 | $610,093.43 |
| 383 | 2048/09 | $1,813.78 | $2,287.85 | $0.00 | $931.67 | $100.00 | $5,133.30 | $608,279.65 |
| 384 | 2048/10 | $1,820.58 | $2,281.05 | $0.00 | $931.67 | $100.00 | $5,133.30 | $606,459.07 |
| 385 | 2048/11 | $1,827.41 | $2,274.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $604,631.66 |
| 386 | 2048/12 | $1,834.26 | $2,267.37 | $0.00 | $931.67 | $100.00 | $5,133.30 | $602,797.39 |
| 387 | 2049/01 | $1,841.14 | $2,260.49 | $0.00 | $931.67 | $100.00 | $5,133.30 | $600,956.25 |
| 388 | 2049/03 | $1,848.05 | $2,253.59 | $0.00 | $931.67 | $100.00 | $5,133.30 | $599,108.21 |
| 389 | 2049/03 | $1,854.98 | $2,246.66 | $0.00 | $931.67 | $100.00 | $5,133.30 | $597,253.23 |
| 390 | 2049/04 | $1,861.93 | $2,239.70 | $0.00 | $931.67 | $100.00 | $5,133.30 | $595,391.30 |
| 391 | 2049/05 | $1,868.91 | $2,232.72 | $0.00 | $931.67 | $100.00 | $5,133.30 | $593,522.38 |
| 392 | 2049/06 | $1,875.92 | $2,225.71 | $0.00 | $931.67 | $100.00 | $5,133.30 | $591,646.46 |
| 393 | 2049/07 | $1,882.96 | $2,218.67 | $0.00 | $931.67 | $100.00 | $5,133.30 | $589,763.50 |
| 394 | 2049/08 | $1,890.02 | $2,211.61 | $0.00 | $931.67 | $100.00 | $5,133.30 | $587,873.48 |
| 395 | 2049/09 | $1,897.11 | $2,204.53 | $0.00 | $931.67 | $100.00 | $5,133.30 | $585,976.38 |
| 396 | 2049/10 | $1,904.22 | $2,197.41 | $0.00 | $931.67 | $100.00 | $5,133.30 | $584,072.16 |
| 397 | 2049/11 | $1,911.36 | $2,190.27 | $0.00 | $931.67 | $100.00 | $5,133.30 | $582,160.80 |
| 398 | 2049/12 | $1,918.53 | $2,183.10 | $0.00 | $931.67 | $100.00 | $5,133.30 | $580,242.27 |
| 399 | 2050/01 | $1,925.72 | $2,175.91 | $0.00 | $931.67 | $100.00 | $5,133.30 | $578,316.54 |
| 400 | 2050/03 | $1,932.94 | $2,168.69 | $0.00 | $931.67 | $100.00 | $5,133.30 | $576,383.60 |
| 401 | 2050/03 | $1,940.19 | $2,161.44 | $0.00 | $931.67 | $100.00 | $5,133.30 | $574,443.41 |
| 402 | 2050/04 | $1,947.47 | $2,154.16 | $0.00 | $931.67 | $100.00 | $5,133.30 | $572,495.94 |
| 403 | 2050/05 | $1,954.77 | $2,146.86 | $0.00 | $931.67 | $100.00 | $5,133.30 | $570,541.16 |
| 404 | 2050/06 | $1,962.10 | $2,139.53 | $0.00 | $931.67 | $100.00 | $5,133.30 | $568,579.06 |
| 405 | 2050/07 | $1,969.46 | $2,132.17 | $0.00 | $931.67 | $100.00 | $5,133.30 | $566,609.60 |
| 406 | 2050/08 | $1,976.85 | $2,124.79 | $0.00 | $931.67 | $100.00 | $5,133.30 | $564,632.76 |
| 407 | 2050/09 | $1,984.26 | $2,117.37 | $0.00 | $931.67 | $100.00 | $5,133.30 | $562,648.50 |
| 408 | 2050/10 | $1,991.70 | $2,109.93 | $0.00 | $931.67 | $100.00 | $5,133.30 | $560,656.80 |
| 409 | 2050/11 | $1,999.17 | $2,102.46 | $0.00 | $931.67 | $100.00 | $5,133.30 | $558,657.63 |
| 410 | 2050/12 | $2,006.67 | $2,094.97 | $0.00 | $931.67 | $100.00 | $5,133.30 | $556,650.96 |
| 411 | 2051/01 | $2,014.19 | $2,087.44 | $0.00 | $931.67 | $100.00 | $5,133.30 | $554,636.77 |
| 412 | 2051/03 | $2,021.74 | $2,079.89 | $0.00 | $931.67 | $100.00 | $5,133.30 | $552,615.03 |
| 413 | 2051/03 | $2,029.33 | $2,072.31 | $0.00 | $931.67 | $100.00 | $5,133.30 | $550,585.70 |
| 414 | 2051/04 | $2,036.94 | $2,064.70 | $0.00 | $931.67 | $100.00 | $5,133.30 | $548,548.77 |
| 415 | 2051/05 | $2,044.57 | $2,057.06 | $0.00 | $931.67 | $100.00 | $5,133.30 | $546,504.19 |
| 416 | 2051/06 | $2,052.24 | $2,049.39 | $0.00 | $931.67 | $100.00 | $5,133.30 | $544,451.95 |
| 417 | 2051/07 | $2,059.94 | $2,041.69 | $0.00 | $931.67 | $100.00 | $5,133.30 | $542,392.01 |
| 418 | 2051/08 | $2,067.66 | $2,033.97 | $0.00 | $931.67 | $100.00 | $5,133.30 | $540,324.35 |
| 419 | 2051/09 | $2,075.42 | $2,026.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $538,248.94 |
| 420 | 2051/10 | $2,083.20 | $2,018.43 | $0.00 | $931.67 | $100.00 | $5,133.30 | $536,165.74 |
| 421 | 2051/11 | $2,091.01 | $2,010.62 | $0.00 | $931.67 | $100.00 | $5,133.30 | $534,074.73 |
| 422 | 2051/12 | $2,098.85 | $2,002.78 | $0.00 | $931.67 | $100.00 | $5,133.30 | $531,975.88 |
| 423 | 2052/01 | $2,106.72 | $1,994.91 | $0.00 | $931.67 | $100.00 | $5,133.30 | $529,869.15 |
| 424 | 2052/03 | $2,114.62 | $1,987.01 | $0.00 | $931.67 | $100.00 | $5,133.30 | $527,754.53 |
| 425 | 2052/03 | $2,122.55 | $1,979.08 | $0.00 | $931.67 | $100.00 | $5,133.30 | $525,631.98 |
| 426 | 2052/04 | $2,130.51 | $1,971.12 | $0.00 | $931.67 | $100.00 | $5,133.30 | $523,501.47 |
| 427 | 2052/05 | $2,138.50 | $1,963.13 | $0.00 | $931.67 | $100.00 | $5,133.30 | $521,362.97 |
| 428 | 2052/06 | $2,146.52 | $1,955.11 | $0.00 | $931.67 | $100.00 | $5,133.30 | $519,216.44 |
| 429 | 2052/07 | $2,154.57 | $1,947.06 | $0.00 | $931.67 | $100.00 | $5,133.30 | $517,061.87 |
| 430 | 2052/08 | $2,162.65 | $1,938.98 | $0.00 | $931.67 | $100.00 | $5,133.30 | $514,899.22 |
| 431 | 2052/09 | $2,170.76 | $1,930.87 | $0.00 | $931.67 | $100.00 | $5,133.30 | $512,728.46 |
| 432 | 2052/10 | $2,178.90 | $1,922.73 | $0.00 | $931.67 | $100.00 | $5,133.30 | $510,549.56 |
| 433 | 2052/11 | $2,187.07 | $1,914.56 | $0.00 | $931.67 | $100.00 | $5,133.30 | $508,362.49 |
| 434 | 2052/12 | $2,195.27 | $1,906.36 | $0.00 | $931.67 | $100.00 | $5,133.30 | $506,167.22 |
| 435 | 2053/01 | $2,203.50 | $1,898.13 | $0.00 | $931.67 | $100.00 | $5,133.30 | $503,963.72 |
| 436 | 2053/03 | $2,211.77 | $1,889.86 | $0.00 | $931.67 | $100.00 | $5,133.30 | $501,751.95 |
| 437 | 2053/03 | $2,220.06 | $1,881.57 | $0.00 | $931.67 | $100.00 | $5,133.30 | $499,531.89 |
| 438 | 2053/04 | $2,228.39 | $1,873.24 | $0.00 | $931.67 | $100.00 | $5,133.30 | $497,303.50 |
| 439 | 2053/05 | $2,236.74 | $1,864.89 | $0.00 | $931.67 | $100.00 | $5,133.30 | $495,066.75 |
| 440 | 2053/06 | $2,245.13 | $1,856.50 | $0.00 | $931.67 | $100.00 | $5,133.30 | $492,821.62 |
| 441 | 2053/07 | $2,253.55 | $1,848.08 | $0.00 | $931.67 | $100.00 | $5,133.30 | $490,568.07 |
| 442 | 2053/08 | $2,262.00 | $1,839.63 | $0.00 | $931.67 | $100.00 | $5,133.30 | $488,306.07 |
| 443 | 2053/09 | $2,270.48 | $1,831.15 | $0.00 | $931.67 | $100.00 | $5,133.30 | $486,035.59 |
| 444 | 2053/10 | $2,279.00 | $1,822.63 | $0.00 | $931.67 | $100.00 | $5,133.30 | $483,756.59 |
| 445 | 2053/11 | $2,287.54 | $1,814.09 | $0.00 | $931.67 | $100.00 | $5,133.30 | $481,469.04 |
| 446 | 2053/12 | $2,296.12 | $1,805.51 | $0.00 | $931.67 | $100.00 | $5,133.30 | $479,172.92 |
| 447 | 2054/01 | $2,304.73 | $1,796.90 | $0.00 | $931.67 | $100.00 | $5,133.30 | $476,868.19 |
| 448 | 2054/03 | $2,313.38 | $1,788.26 | $0.00 | $931.67 | $100.00 | $5,133.30 | $474,554.81 |
| 449 | 2054/03 | $2,322.05 | $1,779.58 | $0.00 | $931.67 | $100.00 | $5,133.30 | $472,232.76 |
| 450 | 2054/04 | $2,330.76 | $1,770.87 | $0.00 | $931.67 | $100.00 | $5,133.30 | $469,902.00 |
| 451 | 2054/05 | $2,339.50 | $1,762.13 | $0.00 | $931.67 | $100.00 | $5,133.30 | $467,562.50 |
| 452 | 2054/06 | $2,348.27 | $1,753.36 | $0.00 | $931.67 | $100.00 | $5,133.30 | $465,214.23 |
| 453 | 2054/07 | $2,357.08 | $1,744.55 | $0.00 | $931.67 | $100.00 | $5,133.30 | $462,857.15 |
| 454 | 2054/08 | $2,365.92 | $1,735.71 | $0.00 | $931.67 | $100.00 | $5,133.30 | $460,491.23 |
| 455 | 2054/09 | $2,374.79 | $1,726.84 | $0.00 | $931.67 | $100.00 | $5,133.30 | $458,116.44 |
| 456 | 2054/10 | $2,383.70 | $1,717.94 | $0.00 | $931.67 | $100.00 | $5,133.30 | $455,732.75 |
| 457 | 2054/11 | $2,392.63 | $1,709.00 | $0.00 | $931.67 | $100.00 | $5,133.30 | $453,340.11 |
| 458 | 2054/12 | $2,401.61 | $1,700.03 | $0.00 | $931.67 | $100.00 | $5,133.30 | $450,938.51 |
| 459 | 2055/01 | $2,410.61 | $1,691.02 | $0.00 | $931.67 | $100.00 | $5,133.30 | $448,527.89 |
| 460 | 2055/03 | $2,419.65 | $1,681.98 | $0.00 | $931.67 | $100.00 | $5,133.30 | $446,108.24 |
| 461 | 2055/03 | $2,428.73 | $1,672.91 | $0.00 | $931.67 | $100.00 | $5,133.30 | $443,679.52 |
| 462 | 2055/04 | $2,437.83 | $1,663.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $441,241.68 |
| 463 | 2055/05 | $2,446.98 | $1,654.66 | $0.00 | $931.67 | $100.00 | $5,133.30 | $438,794.71 |
| 464 | 2055/06 | $2,456.15 | $1,645.48 | $0.00 | $931.67 | $100.00 | $5,133.30 | $436,338.55 |
| 465 | 2055/07 | $2,465.36 | $1,636.27 | $0.00 | $931.67 | $100.00 | $5,133.30 | $433,873.19 |
| 466 | 2055/08 | $2,474.61 | $1,627.02 | $0.00 | $931.67 | $100.00 | $5,133.30 | $431,398.58 |
| 467 | 2055/09 | $2,483.89 | $1,617.74 | $0.00 | $931.67 | $100.00 | $5,133.30 | $428,914.70 |
| 468 | 2055/10 | $2,493.20 | $1,608.43 | $0.00 | $931.67 | $100.00 | $5,133.30 | $426,421.50 |
| 469 | 2055/11 | $2,502.55 | $1,599.08 | $0.00 | $931.67 | $100.00 | $5,133.30 | $423,918.94 |
| 470 | 2055/12 | $2,511.94 | $1,589.70 | $0.00 | $931.67 | $100.00 | $5,133.30 | $421,407.01 |
| 471 | 2056/01 | $2,521.36 | $1,580.28 | $0.00 | $931.67 | $100.00 | $5,133.30 | $418,885.65 |
| 472 | 2056/03 | $2,530.81 | $1,570.82 | $0.00 | $931.67 | $100.00 | $5,133.30 | $416,354.84 |
| 473 | 2056/03 | $2,540.30 | $1,561.33 | $0.00 | $931.67 | $100.00 | $5,133.30 | $413,814.54 |
| 474 | 2056/04 | $2,549.83 | $1,551.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $411,264.71 |
| 475 | 2056/05 | $2,559.39 | $1,542.24 | $0.00 | $931.67 | $100.00 | $5,133.30 | $408,705.32 |
| 476 | 2056/06 | $2,568.99 | $1,532.64 | $0.00 | $931.67 | $100.00 | $5,133.30 | $406,136.34 |
| 477 | 2056/07 | $2,578.62 | $1,523.01 | $0.00 | $931.67 | $100.00 | $5,133.30 | $403,557.72 |
| 478 | 2056/08 | $2,588.29 | $1,513.34 | $0.00 | $931.67 | $100.00 | $5,133.30 | $400,969.43 |
| 479 | 2056/09 | $2,598.00 | $1,503.64 | $0.00 | $931.67 | $100.00 | $5,133.30 | $398,371.43 |
| 480 | 2056/10 | $2,607.74 | $1,493.89 | $0.00 | $931.67 | $100.00 | $5,133.30 | $395,763.69 |
| 481 | 2056/11 | $2,617.52 | $1,484.11 | $0.00 | $931.67 | $100.00 | $5,133.30 | $393,146.17 |
| 482 | 2056/12 | $2,627.33 | $1,474.30 | $0.00 | $931.67 | $100.00 | $5,133.30 | $390,518.84 |
| 483 | 2057/01 | $2,637.19 | $1,464.45 | $0.00 | $931.67 | $100.00 | $5,133.30 | $387,881.65 |
| 484 | 2057/03 | $2,647.08 | $1,454.56 | $0.00 | $931.67 | $100.00 | $5,133.30 | $385,234.58 |
| 485 | 2057/03 | $2,657.00 | $1,444.63 | $0.00 | $931.67 | $100.00 | $5,133.30 | $382,577.57 |
| 486 | 2057/04 | $2,666.97 | $1,434.67 | $0.00 | $931.67 | $100.00 | $5,133.30 | $379,910.61 |
| 487 | 2057/05 | $2,676.97 | $1,424.66 | $0.00 | $931.67 | $100.00 | $5,133.30 | $377,233.64 |
| 488 | 2057/06 | $2,687.01 | $1,414.63 | $0.00 | $931.67 | $100.00 | $5,133.30 | $374,546.64 |
| 489 | 2057/07 | $2,697.08 | $1,404.55 | $0.00 | $931.67 | $100.00 | $5,133.30 | $371,849.55 |
| 490 | 2057/08 | $2,707.20 | $1,394.44 | $0.00 | $931.67 | $100.00 | $5,133.30 | $369,142.36 |
| 491 | 2057/09 | $2,717.35 | $1,384.28 | $0.00 | $931.67 | $100.00 | $5,133.30 | $366,425.01 |
| 492 | 2057/10 | $2,727.54 | $1,374.09 | $0.00 | $931.67 | $100.00 | $5,133.30 | $363,697.47 |
| 493 | 2057/11 | $2,737.77 | $1,363.87 | $0.00 | $931.67 | $100.00 | $5,133.30 | $360,959.70 |
| 494 | 2057/12 | $2,748.03 | $1,353.60 | $0.00 | $931.67 | $100.00 | $5,133.30 | $358,211.67 |
| 495 | 2058/01 | $2,758.34 | $1,343.29 | $0.00 | $931.67 | $100.00 | $5,133.30 | $355,453.33 |
| 496 | 2058/03 | $2,768.68 | $1,332.95 | $0.00 | $931.67 | $100.00 | $5,133.30 | $352,684.65 |
| 497 | 2058/03 | $2,779.06 | $1,322.57 | $0.00 | $931.67 | $100.00 | $5,133.30 | $349,905.59 |
| 498 | 2058/04 | $2,789.49 | $1,312.15 | $0.00 | $931.67 | $100.00 | $5,133.30 | $347,116.10 |
| 499 | 2058/05 | $2,799.95 | $1,301.69 | $0.00 | $931.67 | $100.00 | $5,133.30 | $344,316.15 |
| 500 | 2058/06 | $2,810.45 | $1,291.19 | $0.00 | $931.67 | $100.00 | $5,133.30 | $341,505.71 |
| 501 | 2058/07 | $2,820.99 | $1,280.65 | $0.00 | $931.67 | $100.00 | $5,133.30 | $338,684.72 |
| 502 | 2058/08 | $2,831.56 | $1,270.07 | $0.00 | $931.67 | $100.00 | $5,133.30 | $335,853.16 |
| 503 | 2058/09 | $2,842.18 | $1,259.45 | $0.00 | $931.67 | $100.00 | $5,133.30 | $333,010.98 |
| 504 | 2058/10 | $2,852.84 | $1,248.79 | $0.00 | $931.67 | $100.00 | $5,133.30 | $330,158.14 |
| 505 | 2058/11 | $2,863.54 | $1,238.09 | $0.00 | $931.67 | $100.00 | $5,133.30 | $327,294.60 |
| 506 | 2058/12 | $2,874.28 | $1,227.35 | $0.00 | $931.67 | $100.00 | $5,133.30 | $324,420.32 |
| 507 | 2059/01 | $2,885.06 | $1,216.58 | $0.00 | $931.67 | $100.00 | $5,133.30 | $321,535.26 |
| 508 | 2059/03 | $2,895.87 | $1,205.76 | $0.00 | $931.67 | $100.00 | $5,133.30 | $318,639.39 |
| 509 | 2059/03 | $2,906.73 | $1,194.90 | $0.00 | $931.67 | $100.00 | $5,133.30 | $315,732.65 |
| 510 | 2059/04 | $2,917.63 | $1,184.00 | $0.00 | $931.67 | $100.00 | $5,133.30 | $312,815.02 |
| 511 | 2059/05 | $2,928.58 | $1,173.06 | $0.00 | $931.67 | $100.00 | $5,133.30 | $309,886.44 |
| 512 | 2059/06 | $2,939.56 | $1,162.07 | $0.00 | $931.67 | $100.00 | $5,133.30 | $306,946.89 |
| 513 | 2059/07 | $2,950.58 | $1,151.05 | $0.00 | $931.67 | $100.00 | $5,133.30 | $303,996.31 |
| 514 | 2059/08 | $2,961.65 | $1,139.99 | $0.00 | $931.67 | $100.00 | $5,133.30 | $301,034.66 |
| 515 | 2059/09 | $2,972.75 | $1,128.88 | $0.00 | $931.67 | $100.00 | $5,133.30 | $298,061.91 |
| 516 | 2059/10 | $2,983.90 | $1,117.73 | $0.00 | $931.67 | $100.00 | $5,133.30 | $295,078.01 |
| 517 | 2059/11 | $2,995.09 | $1,106.54 | $0.00 | $931.67 | $100.00 | $5,133.30 | $292,082.92 |
| 518 | 2059/12 | $3,006.32 | $1,095.31 | $0.00 | $931.67 | $100.00 | $5,133.30 | $289,076.60 |
| 519 | 2060/01 | $3,017.59 | $1,084.04 | $0.00 | $931.67 | $100.00 | $5,133.30 | $286,059.00 |
| 520 | 2060/03 | $3,028.91 | $1,072.72 | $0.00 | $931.67 | $100.00 | $5,133.30 | $283,030.09 |
| 521 | 2060/03 | $3,040.27 | $1,061.36 | $0.00 | $931.67 | $100.00 | $5,133.30 | $279,989.82 |
| 522 | 2060/04 | $3,051.67 | $1,049.96 | $0.00 | $931.67 | $100.00 | $5,133.30 | $276,938.15 |
| 523 | 2060/05 | $3,063.11 | $1,038.52 | $0.00 | $931.67 | $100.00 | $5,133.30 | $273,875.04 |
| 524 | 2060/06 | $3,074.60 | $1,027.03 | $0.00 | $931.67 | $100.00 | $5,133.30 | $270,800.44 |
| 525 | 2060/07 | $3,086.13 | $1,015.50 | $0.00 | $931.67 | $100.00 | $5,133.30 | $267,714.31 |
| 526 | 2060/08 | $3,097.70 | $1,003.93 | $0.00 | $931.67 | $100.00 | $5,133.30 | $264,616.61 |
| 527 | 2060/09 | $3,109.32 | $992.31 | $0.00 | $931.67 | $100.00 | $5,133.30 | $261,507.29 |
| 528 | 2060/10 | $3,120.98 | $980.65 | $0.00 | $931.67 | $100.00 | $5,133.30 | $258,386.31 |
| 529 | 2060/11 | $3,132.68 | $968.95 | $0.00 | $931.67 | $100.00 | $5,133.30 | $255,253.62 |
| 530 | 2060/12 | $3,144.43 | $957.20 | $0.00 | $931.67 | $100.00 | $5,133.30 | $252,109.19 |
| 531 | 2061/01 | $3,156.22 | $945.41 | $0.00 | $931.67 | $100.00 | $5,133.30 | $248,952.97 |
| 532 | 2061/03 | $3,168.06 | $933.57 | $0.00 | $931.67 | $100.00 | $5,133.30 | $245,784.91 |
| 533 | 2061/03 | $3,179.94 | $921.69 | $0.00 | $931.67 | $100.00 | $5,133.30 | $242,604.97 |
| 534 | 2061/04 | $3,191.86 | $909.77 | $0.00 | $931.67 | $100.00 | $5,133.30 | $239,413.11 |
| 535 | 2061/05 | $3,203.83 | $897.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $236,209.28 |
| 536 | 2061/06 | $3,215.85 | $885.78 | $0.00 | $931.67 | $100.00 | $5,133.30 | $232,993.43 |
| 537 | 2061/07 | $3,227.91 | $873.73 | $0.00 | $931.67 | $100.00 | $5,133.30 | $229,765.52 |
| 538 | 2061/08 | $3,240.01 | $861.62 | $0.00 | $931.67 | $100.00 | $5,133.30 | $226,525.51 |
| 539 | 2061/09 | $3,252.16 | $849.47 | $0.00 | $931.67 | $100.00 | $5,133.30 | $223,273.35 |
| 540 | 2061/10 | $3,264.36 | $837.28 | $0.00 | $931.67 | $100.00 | $5,133.30 | $220,008.99 |
| 541 | 2061/11 | $3,276.60 | $825.03 | $0.00 | $931.67 | $100.00 | $5,133.30 | $216,732.40 |
| 542 | 2061/12 | $3,288.89 | $812.75 | $0.00 | $931.67 | $100.00 | $5,133.30 | $213,443.51 |
| 543 | 2062/01 | $3,301.22 | $800.41 | $0.00 | $931.67 | $100.00 | $5,133.30 | $210,142.29 |
| 544 | 2062/03 | $3,313.60 | $788.03 | $0.00 | $931.67 | $100.00 | $5,133.30 | $206,828.69 |
| 545 | 2062/03 | $3,326.02 | $775.61 | $0.00 | $931.67 | $100.00 | $5,133.30 | $203,502.67 |
| 546 | 2062/04 | $3,338.50 | $763.14 | $0.00 | $931.67 | $100.00 | $5,133.30 | $200,164.17 |
| 547 | 2062/05 | $3,351.02 | $750.62 | $0.00 | $931.67 | $100.00 | $5,133.30 | $196,813.16 |
| 548 | 2062/06 | $3,363.58 | $738.05 | $0.00 | $931.67 | $100.00 | $5,133.30 | $193,449.57 |
| 549 | 2062/07 | $3,376.20 | $725.44 | $0.00 | $931.67 | $100.00 | $5,133.30 | $190,073.38 |
| 550 | 2062/08 | $3,388.86 | $712.78 | $0.00 | $931.67 | $100.00 | $5,133.30 | $186,684.52 |
| 551 | 2062/09 | $3,401.56 | $700.07 | $0.00 | $931.67 | $100.00 | $5,133.30 | $183,282.96 |
| 552 | 2062/10 | $3,414.32 | $687.31 | $0.00 | $931.67 | $100.00 | $5,133.30 | $179,868.63 |
| 553 | 2062/11 | $3,427.12 | $674.51 | $0.00 | $931.67 | $100.00 | $5,133.30 | $176,441.51 |
| 554 | 2062/12 | $3,439.98 | $661.66 | $0.00 | $931.67 | $100.00 | $5,133.30 | $173,001.53 |
| 555 | 2063/01 | $3,452.88 | $648.76 | $0.00 | $931.67 | $100.00 | $5,133.30 | $169,548.66 |
| 556 | 2063/03 | $3,465.82 | $635.81 | $0.00 | $931.67 | $100.00 | $5,133.30 | $166,082.83 |
| 557 | 2063/03 | $3,478.82 | $622.81 | $0.00 | $931.67 | $100.00 | $5,133.30 | $162,604.01 |
| 558 | 2063/04 | $3,491.87 | $609.77 | $0.00 | $931.67 | $100.00 | $5,133.30 | $159,112.15 |
| 559 | 2063/05 | $3,504.96 | $596.67 | $0.00 | $931.67 | $100.00 | $5,133.30 | $155,607.18 |
| 560 | 2063/06 | $3,518.10 | $583.53 | $0.00 | $931.67 | $100.00 | $5,133.30 | $152,089.08 |
| 561 | 2063/07 | $3,531.30 | $570.33 | $0.00 | $931.67 | $100.00 | $5,133.30 | $148,557.78 |
| 562 | 2063/08 | $3,544.54 | $557.09 | $0.00 | $931.67 | $100.00 | $5,133.30 | $145,013.24 |
| 563 | 2063/09 | $3,557.83 | $543.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $141,455.41 |
| 564 | 2063/10 | $3,571.17 | $530.46 | $0.00 | $931.67 | $100.00 | $5,133.30 | $137,884.23 |
| 565 | 2063/11 | $3,584.57 | $517.07 | $0.00 | $931.67 | $100.00 | $5,133.30 | $134,299.67 |
| 566 | 2063/12 | $3,598.01 | $503.62 | $0.00 | $931.67 | $100.00 | $5,133.30 | $130,701.66 |
| 567 | 2064/01 | $3,611.50 | $490.13 | $0.00 | $931.67 | $100.00 | $5,133.30 | $127,090.16 |
| 568 | 2064/03 | $3,625.04 | $476.59 | $0.00 | $931.67 | $100.00 | $5,133.30 | $123,465.12 |
| 569 | 2064/03 | $3,638.64 | $462.99 | $0.00 | $931.67 | $100.00 | $5,133.30 | $119,826.48 |
| 570 | 2064/04 | $3,652.28 | $449.35 | $0.00 | $931.67 | $100.00 | $5,133.30 | $116,174.20 |
| 571 | 2064/05 | $3,665.98 | $435.65 | $0.00 | $931.67 | $100.00 | $5,133.30 | $112,508.22 |
| 572 | 2064/06 | $3,679.73 | $421.91 | $0.00 | $931.67 | $100.00 | $5,133.30 | $108,828.49 |
| 573 | 2064/07 | $3,693.53 | $408.11 | $0.00 | $931.67 | $100.00 | $5,133.30 | $105,134.97 |
| 574 | 2064/08 | $3,707.38 | $394.26 | $0.00 | $931.67 | $100.00 | $5,133.30 | $101,427.59 |
| 575 | 2064/09 | $3,721.28 | $380.35 | $0.00 | $931.67 | $100.00 | $5,133.30 | $97,706.31 |
| 576 | 2064/10 | $3,735.23 | $366.40 | $0.00 | $931.67 | $100.00 | $5,133.30 | $93,971.08 |
| 577 | 2064/11 | $3,749.24 | $352.39 | $0.00 | $931.67 | $100.00 | $5,133.30 | $90,221.84 |
| 578 | 2064/12 | $3,763.30 | $338.33 | $0.00 | $931.67 | $100.00 | $5,133.30 | $86,458.54 |
| 579 | 2065/01 | $3,777.41 | $324.22 | $0.00 | $931.67 | $100.00 | $5,133.30 | $82,681.13 |
| 580 | 2065/03 | $3,791.58 | $310.05 | $0.00 | $931.67 | $100.00 | $5,133.30 | $78,889.55 |
| 581 | 2065/03 | $3,805.80 | $295.84 | $0.00 | $931.67 | $100.00 | $5,133.30 | $75,083.75 |
| 582 | 2065/04 | $3,820.07 | $281.56 | $0.00 | $931.67 | $100.00 | $5,133.30 | $71,263.68 |
| 583 | 2065/05 | $3,834.39 | $267.24 | $0.00 | $931.67 | $100.00 | $5,133.30 | $67,429.29 |
| 584 | 2065/06 | $3,848.77 | $252.86 | $0.00 | $931.67 | $100.00 | $5,133.30 | $63,580.52 |
| 585 | 2065/07 | $3,863.20 | $238.43 | $0.00 | $931.67 | $100.00 | $5,133.30 | $59,717.31 |
| 586 | 2065/08 | $3,877.69 | $223.94 | $0.00 | $931.67 | $100.00 | $5,133.30 | $55,839.62 |
| 587 | 2065/09 | $3,892.23 | $209.40 | $0.00 | $931.67 | $100.00 | $5,133.30 | $51,947.39 |
| 588 | 2065/10 | $3,906.83 | $194.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $48,040.56 |
| 589 | 2065/11 | $3,921.48 | $180.15 | $0.00 | $931.67 | $100.00 | $5,133.30 | $44,119.08 |
| 590 | 2065/12 | $3,936.19 | $165.45 | $0.00 | $931.67 | $100.00 | $5,133.30 | $40,182.89 |
| 591 | 2066/01 | $3,950.95 | $150.69 | $0.00 | $931.67 | $100.00 | $5,133.30 | $36,231.95 |
| 592 | 2066/03 | $3,965.76 | $135.87 | $0.00 | $931.67 | $100.00 | $5,133.30 | $32,266.19 |
| 593 | 2066/03 | $3,980.63 | $121.00 | $0.00 | $931.67 | $100.00 | $5,133.30 | $28,285.55 |
| 594 | 2066/04 | $3,995.56 | $106.07 | $0.00 | $931.67 | $100.00 | $5,133.30 | $24,289.99 |
| 595 | 2066/05 | $4,010.54 | $91.09 | $0.00 | $931.67 | $100.00 | $5,133.30 | $20,279.45 |
| 596 | 2066/06 | $4,025.58 | $76.05 | $0.00 | $931.67 | $100.00 | $5,133.30 | $16,253.86 |
| 597 | 2066/07 | $4,040.68 | $60.95 | $0.00 | $931.67 | $100.00 | $5,133.30 | $12,213.18 |
| 598 | 2066/08 | $4,055.83 | $45.80 | $0.00 | $931.67 | $100.00 | $5,133.30 | $8,157.35 |
| 599 | 2066/09 | $4,071.04 | $30.59 | $0.00 | $931.67 | $100.00 | $5,133.30 | $4,086.31 |
| 600 | 2066/10 | $4,086.31 | $15.32 | $0.00 | $931.67 | $100.00 | $5,133.30 | $0.00 |
| Totals | $978,000.00 | $1,482,979.15 | $11,817.50 | $559,000.00 | $60,000.00 | $3,091,796.65 |
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.