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 $124,000.00 at 8% interest rate for a $125,000.00 home, you need to have a monthly payment of $996.47 ~ $1,048.13. You will make a total of 600 payments and you will pay off your mortgage on 2064/07. Consult with a Mortgage Specialist
Loan Comparison
You can save $68,115.65 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 | $842.30 | 8% | 600 months | $506,380.05 | $381,380.05 |
| 50 years | Bi-Weekly | $421.15 | 8% | 512 months | $438,264.40 | $313,264.40 |
| 45 years | Monthly | $850.18 | 8% | 540 months | $460,094.95 | $335,094.95 |
| 45 years | Bi-Weekly | $425.09 | 8% | 461 months | $400,129.82 | $275,129.82 |
| 40 years | Monthly | $862.19 | 8% | 480 months | $414,849.52 | $289,849.52 |
| 40 years | Bi-Weekly | $431.10 | 8% | 409 months | $363,006.69 | $238,006.69 |
| 35 years | Monthly | $880.72 | 8% | 420 months | $370,903.87 | $245,903.87 |
| 35 years | Bi-Weekly | $440.36 | 8% | 358 months | $327,082.15 | $202,082.15 |
| 30 years | Monthly | $909.87 | 8% | 360 months | $328,552.51 | $203,552.51 |
| 30 years | Bi-Weekly | $454.94 | 8% | 307 months | $292,555.87 | $167,555.87 |
| 25 years | Monthly | $957.05 | 8% | 300 months | $288,115.63 | $163,115.63 |
| 25 years | Bi-Weekly | $478.53 | 8% | 256 months | $259,633.19 | $134,633.19 |
| 20 years | Monthly | $1,037.19 | 8% | 240 months | $249,924.56 | $124,924.56 |
| 20 years | Bi-Weekly | $518.60 | 8% | 205 months | $228,516.08 | $103,516.08 |
| 15 years | Monthly | $1,185.01 | 8% | 180 months | $214,301.55 | $89,301.55 |
| 15 years | Bi-Weekly | $592.51 | 8% | 154 months | $199,392.48 | $74,392.48 |
| 10 years | Monthly | $1,504.46 | 8% | 120 months | $181,535.46 | $56,535.46 |
| 10 years | Bi-Weekly | $752.23 | 8% | 103 months | $172,424.69 | $47,424.69 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/08 | $15.63 | $826.67 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,984.37 |
| 2 | 2014/09 | $15.74 | $826.56 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,968.63 |
| 3 | 2014/10 | $15.84 | $826.46 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,952.79 |
| 4 | 2014/11 | $15.95 | $826.35 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,936.84 |
| 5 | 2014/12 | $16.05 | $826.25 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,920.78 |
| 6 | 2015/01 | $16.16 | $826.14 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,904.62 |
| 7 | 2015/02 | $16.27 | $826.03 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,888.35 |
| 8 | 2015/03 | $16.38 | $825.92 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,871.98 |
| 9 | 2015/04 | $16.49 | $825.81 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,855.49 |
| 10 | 2015/05 | $16.60 | $825.70 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,838.89 |
| 11 | 2015/06 | $16.71 | $825.59 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,822.18 |
| 12 | 2015/07 | $16.82 | $825.48 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,805.37 |
| 13 | 2015/08 | $16.93 | $825.37 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,788.43 |
| 14 | 2015/09 | $17.04 | $825.26 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,771.39 |
| 15 | 2015/10 | $17.16 | $825.14 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,754.23 |
| 16 | 2015/11 | $17.27 | $825.03 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,736.96 |
| 17 | 2015/12 | $17.39 | $824.91 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,719.57 |
| 18 | 2016/01 | $17.50 | $824.80 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,702.07 |
| 19 | 2016/02 | $17.62 | $824.68 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,684.45 |
| 20 | 2016/03 | $17.74 | $824.56 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,666.71 |
| 21 | 2016/04 | $17.86 | $824.44 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,648.86 |
| 22 | 2016/05 | $17.97 | $824.33 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,630.88 |
| 23 | 2016/06 | $18.09 | $824.21 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,612.79 |
| 24 | 2016/07 | $18.21 | $824.09 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,594.58 |
| 25 | 2016/08 | $18.34 | $823.96 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,576.24 |
| 26 | 2016/09 | $18.46 | $823.84 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,557.78 |
| 27 | 2016/10 | $18.58 | $823.72 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,539.20 |
| 28 | 2016/11 | $18.71 | $823.59 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,520.49 |
| 29 | 2016/12 | $18.83 | $823.47 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,501.66 |
| 30 | 2017/01 | $18.96 | $823.34 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,482.71 |
| 31 | 2017/02 | $19.08 | $823.22 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,463.63 |
| 32 | 2017/03 | $19.21 | $823.09 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,444.42 |
| 33 | 2017/04 | $19.34 | $822.96 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,425.08 |
| 34 | 2017/05 | $19.47 | $822.83 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,405.61 |
| 35 | 2017/06 | $19.60 | $822.70 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,386.02 |
| 36 | 2017/07 | $19.73 | $822.57 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,366.29 |
| 37 | 2017/08 | $19.86 | $822.44 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,346.43 |
| 38 | 2017/09 | $19.99 | $822.31 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,326.44 |
| 39 | 2017/10 | $20.12 | $822.18 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,306.32 |
| 40 | 2017/11 | $20.26 | $822.04 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,286.06 |
| 41 | 2017/12 | $20.39 | $821.91 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,265.67 |
| 42 | 2018/01 | $20.53 | $821.77 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,245.14 |
| 43 | 2018/02 | $20.67 | $821.63 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,224.47 |
| 44 | 2018/03 | $20.80 | $821.50 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,203.67 |
| 45 | 2018/04 | $20.94 | $821.36 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,182.73 |
| 46 | 2018/05 | $21.08 | $821.22 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,161.64 |
| 47 | 2018/06 | $21.22 | $821.08 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,140.42 |
| 48 | 2018/07 | $21.36 | $820.94 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,119.06 |
| 49 | 2018/08 | $21.51 | $820.79 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,097.55 |
| 50 | 2018/09 | $21.65 | $820.65 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,075.90 |
| 51 | 2018/10 | $21.79 | $820.51 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,054.11 |
| 52 | 2018/11 | $21.94 | $820.36 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,032.17 |
| 53 | 2018/12 | $22.09 | $820.21 | $51.67 | $104.17 | $50.00 | $1,048.13 | $123,010.08 |
| 54 | 2019/01 | $22.23 | $820.07 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,987.85 |
| 55 | 2019/02 | $22.38 | $819.92 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,965.47 |
| 56 | 2019/03 | $22.53 | $819.77 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,942.94 |
| 57 | 2019/04 | $22.68 | $819.62 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,920.26 |
| 58 | 2019/05 | $22.83 | $819.47 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,897.43 |
| 59 | 2019/06 | $22.98 | $819.32 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,874.44 |
| 60 | 2019/07 | $23.14 | $819.16 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,851.31 |
| 61 | 2019/08 | $23.29 | $819.01 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,828.01 |
| 62 | 2019/09 | $23.45 | $818.85 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,804.57 |
| 63 | 2019/10 | $23.60 | $818.70 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,780.96 |
| 64 | 2019/11 | $23.76 | $818.54 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,757.20 |
| 65 | 2019/12 | $23.92 | $818.38 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,733.29 |
| 66 | 2020/01 | $24.08 | $818.22 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,709.21 |
| 67 | 2020/02 | $24.24 | $818.06 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,684.97 |
| 68 | 2020/03 | $24.40 | $817.90 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,660.57 |
| 69 | 2020/04 | $24.56 | $817.74 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,636.01 |
| 70 | 2020/05 | $24.73 | $817.57 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,611.28 |
| 71 | 2020/06 | $24.89 | $817.41 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,586.39 |
| 72 | 2020/07 | $25.06 | $817.24 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,561.33 |
| 73 | 2020/08 | $25.22 | $817.08 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,536.11 |
| 74 | 2020/09 | $25.39 | $816.91 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,510.71 |
| 75 | 2020/10 | $25.56 | $816.74 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,485.15 |
| 76 | 2020/11 | $25.73 | $816.57 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,459.42 |
| 77 | 2020/12 | $25.90 | $816.40 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,433.51 |
| 78 | 2021/01 | $26.08 | $816.22 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,407.44 |
| 79 | 2021/02 | $26.25 | $816.05 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,381.19 |
| 80 | 2021/03 | $26.43 | $815.87 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,354.76 |
| 81 | 2021/04 | $26.60 | $815.70 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,328.16 |
| 82 | 2021/05 | $26.78 | $815.52 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,301.38 |
| 83 | 2021/06 | $26.96 | $815.34 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,274.42 |
| 84 | 2021/07 | $27.14 | $815.16 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,247.29 |
| 85 | 2021/08 | $27.32 | $814.98 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,219.97 |
| 86 | 2021/09 | $27.50 | $814.80 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,192.47 |
| 87 | 2021/10 | $27.68 | $814.62 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,164.78 |
| 88 | 2021/11 | $27.87 | $814.43 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,136.92 |
| 89 | 2021/12 | $28.05 | $814.25 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,108.86 |
| 90 | 2022/01 | $28.24 | $814.06 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,080.62 |
| 91 | 2022/02 | $28.43 | $813.87 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,052.19 |
| 92 | 2022/03 | $28.62 | $813.68 | $51.67 | $104.17 | $50.00 | $1,048.13 | $122,023.57 |
| 93 | 2022/04 | $28.81 | $813.49 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,994.76 |
| 94 | 2022/05 | $29.00 | $813.30 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,965.76 |
| 95 | 2022/06 | $29.20 | $813.11 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,936.57 |
| 96 | 2022/07 | $29.39 | $812.91 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,907.18 |
| 97 | 2022/08 | $29.59 | $812.71 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,877.59 |
| 98 | 2022/09 | $29.78 | $812.52 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,847.81 |
| 99 | 2022/10 | $29.98 | $812.32 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,817.83 |
| 100 | 2022/11 | $30.18 | $812.12 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,787.65 |
| 101 | 2022/12 | $30.38 | $811.92 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,757.26 |
| 102 | 2023/01 | $30.58 | $811.72 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,726.68 |
| 103 | 2023/02 | $30.79 | $811.51 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,695.89 |
| 104 | 2023/03 | $30.99 | $811.31 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,664.90 |
| 105 | 2023/04 | $31.20 | $811.10 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,633.69 |
| 106 | 2023/05 | $31.41 | $810.89 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,602.29 |
| 107 | 2023/06 | $31.62 | $810.68 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,570.67 |
| 108 | 2023/07 | $31.83 | $810.47 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,538.84 |
| 109 | 2023/08 | $32.04 | $810.26 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,506.80 |
| 110 | 2023/09 | $32.25 | $810.05 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,474.54 |
| 111 | 2023/10 | $32.47 | $809.83 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,442.07 |
| 112 | 2023/11 | $32.69 | $809.61 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,409.39 |
| 113 | 2023/12 | $32.90 | $809.40 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,376.48 |
| 114 | 2024/01 | $33.12 | $809.18 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,343.36 |
| 115 | 2024/02 | $33.34 | $808.96 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,310.01 |
| 116 | 2024/03 | $33.57 | $808.73 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,276.45 |
| 117 | 2024/04 | $33.79 | $808.51 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,242.66 |
| 118 | 2024/05 | $34.02 | $808.28 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,208.64 |
| 119 | 2024/06 | $34.24 | $808.06 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,174.40 |
| 120 | 2024/07 | $34.47 | $807.83 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,139.93 |
| 121 | 2024/08 | $34.70 | $807.60 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,105.23 |
| 122 | 2024/09 | $34.93 | $807.37 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,070.30 |
| 123 | 2024/10 | $35.16 | $807.14 | $51.67 | $104.17 | $50.00 | $1,048.13 | $121,035.13 |
| 124 | 2024/11 | $35.40 | $806.90 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,999.73 |
| 125 | 2024/12 | $35.64 | $806.66 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,964.10 |
| 126 | 2025/01 | $35.87 | $806.43 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,928.22 |
| 127 | 2025/02 | $36.11 | $806.19 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,892.11 |
| 128 | 2025/03 | $36.35 | $805.95 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,855.76 |
| 129 | 2025/04 | $36.60 | $805.71 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,819.16 |
| 130 | 2025/05 | $36.84 | $805.46 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,782.33 |
| 131 | 2025/06 | $37.08 | $805.22 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,745.24 |
| 132 | 2025/07 | $37.33 | $804.97 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,707.91 |
| 133 | 2025/08 | $37.58 | $804.72 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,670.33 |
| 134 | 2025/09 | $37.83 | $804.47 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,632.50 |
| 135 | 2025/10 | $38.08 | $804.22 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,594.41 |
| 136 | 2025/11 | $38.34 | $803.96 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,556.08 |
| 137 | 2025/12 | $38.59 | $803.71 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,517.48 |
| 138 | 2026/01 | $38.85 | $803.45 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,478.63 |
| 139 | 2026/02 | $39.11 | $803.19 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,439.52 |
| 140 | 2026/03 | $39.37 | $802.93 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,400.15 |
| 141 | 2026/04 | $39.63 | $802.67 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,360.52 |
| 142 | 2026/05 | $39.90 | $802.40 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,320.63 |
| 143 | 2026/06 | $40.16 | $802.14 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,280.46 |
| 144 | 2026/07 | $40.43 | $801.87 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,240.03 |
| 145 | 2026/08 | $40.70 | $801.60 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,199.33 |
| 146 | 2026/09 | $40.97 | $801.33 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,158.36 |
| 147 | 2026/10 | $41.24 | $801.06 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,117.12 |
| 148 | 2026/11 | $41.52 | $800.78 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,075.60 |
| 149 | 2026/12 | $41.80 | $800.50 | $51.67 | $104.17 | $50.00 | $1,048.13 | $120,033.80 |
| 150 | 2027/01 | $42.07 | $800.23 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,991.73 |
| 151 | 2027/02 | $42.36 | $799.94 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,949.37 |
| 152 | 2027/03 | $42.64 | $799.66 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,906.73 |
| 153 | 2027/04 | $42.92 | $799.38 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,863.81 |
| 154 | 2027/05 | $43.21 | $799.09 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,820.60 |
| 155 | 2027/06 | $43.50 | $798.80 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,777.11 |
| 156 | 2027/07 | $43.79 | $798.51 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,733.32 |
| 157 | 2027/08 | $44.08 | $798.22 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,689.24 |
| 158 | 2027/09 | $44.37 | $797.93 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,644.87 |
| 159 | 2027/10 | $44.67 | $797.63 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,600.20 |
| 160 | 2027/11 | $44.97 | $797.33 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,555.24 |
| 161 | 2027/12 | $45.27 | $797.03 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,509.97 |
| 162 | 2028/01 | $45.57 | $796.73 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,464.41 |
| 163 | 2028/02 | $45.87 | $796.43 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,418.54 |
| 164 | 2028/03 | $46.18 | $796.12 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,372.36 |
| 165 | 2028/04 | $46.48 | $795.82 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,325.88 |
| 166 | 2028/05 | $46.79 | $795.51 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,279.08 |
| 167 | 2028/06 | $47.11 | $795.19 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,231.98 |
| 168 | 2028/07 | $47.42 | $794.88 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,184.55 |
| 169 | 2028/08 | $47.74 | $794.56 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,136.82 |
| 170 | 2028/09 | $48.05 | $794.25 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,088.76 |
| 171 | 2028/10 | $48.37 | $793.93 | $51.67 | $104.17 | $50.00 | $1,048.13 | $119,040.39 |
| 172 | 2028/11 | $48.70 | $793.60 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,991.69 |
| 173 | 2028/12 | $49.02 | $793.28 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,942.67 |
| 174 | 2029/01 | $49.35 | $792.95 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,893.32 |
| 175 | 2029/02 | $49.68 | $792.62 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,843.64 |
| 176 | 2029/03 | $50.01 | $792.29 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,793.63 |
| 177 | 2029/04 | $50.34 | $791.96 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,743.29 |
| 178 | 2029/05 | $50.68 | $791.62 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,692.61 |
| 179 | 2029/06 | $51.02 | $791.28 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,641.60 |
| 180 | 2029/07 | $51.36 | $790.94 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,590.24 |
| 181 | 2029/08 | $51.70 | $790.60 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,538.54 |
| 182 | 2029/09 | $52.04 | $790.26 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,486.50 |
| 183 | 2029/10 | $52.39 | $789.91 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,434.11 |
| 184 | 2029/11 | $52.74 | $789.56 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,381.37 |
| 185 | 2029/12 | $53.09 | $789.21 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,328.28 |
| 186 | 2030/01 | $53.44 | $788.86 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,274.83 |
| 187 | 2030/02 | $53.80 | $788.50 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,221.03 |
| 188 | 2030/03 | $54.16 | $788.14 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,166.87 |
| 189 | 2030/04 | $54.52 | $787.78 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,112.35 |
| 190 | 2030/05 | $54.88 | $787.42 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,057.47 |
| 191 | 2030/06 | $55.25 | $787.05 | $51.67 | $104.17 | $50.00 | $1,048.13 | $118,002.22 |
| 192 | 2030/07 | $55.62 | $786.68 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,946.60 |
| 193 | 2030/08 | $55.99 | $786.31 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,890.61 |
| 194 | 2030/09 | $56.36 | $785.94 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,834.25 |
| 195 | 2030/10 | $56.74 | $785.56 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,777.51 |
| 196 | 2030/11 | $57.12 | $785.18 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,720.39 |
| 197 | 2030/12 | $57.50 | $784.80 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,662.89 |
| 198 | 2031/01 | $57.88 | $784.42 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,605.01 |
| 199 | 2031/02 | $58.27 | $784.03 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,546.75 |
| 200 | 2031/03 | $58.66 | $783.64 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,488.09 |
| 201 | 2031/04 | $59.05 | $783.25 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,429.04 |
| 202 | 2031/05 | $59.44 | $782.86 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,369.60 |
| 203 | 2031/06 | $59.84 | $782.46 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,309.77 |
| 204 | 2031/07 | $60.23 | $782.07 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,249.53 |
| 205 | 2031/08 | $60.64 | $781.66 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,188.90 |
| 206 | 2031/09 | $61.04 | $781.26 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,127.86 |
| 207 | 2031/10 | $61.45 | $780.85 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,066.41 |
| 208 | 2031/11 | $61.86 | $780.44 | $51.67 | $104.17 | $50.00 | $1,048.13 | $117,004.55 |
| 209 | 2031/12 | $62.27 | $780.03 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,942.28 |
| 210 | 2032/01 | $62.68 | $779.62 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,879.60 |
| 211 | 2032/02 | $63.10 | $779.20 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,816.49 |
| 212 | 2032/03 | $63.52 | $778.78 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,752.97 |
| 213 | 2032/04 | $63.95 | $778.35 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,689.02 |
| 214 | 2032/05 | $64.37 | $777.93 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,624.65 |
| 215 | 2032/06 | $64.80 | $777.50 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,559.85 |
| 216 | 2032/07 | $65.23 | $777.07 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,494.61 |
| 217 | 2032/08 | $65.67 | $776.63 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,428.94 |
| 218 | 2032/09 | $66.11 | $776.19 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,362.84 |
| 219 | 2032/10 | $66.55 | $775.75 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,296.29 |
| 220 | 2032/11 | $66.99 | $775.31 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,229.30 |
| 221 | 2032/12 | $67.44 | $774.86 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,161.86 |
| 222 | 2033/01 | $67.89 | $774.41 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,093.97 |
| 223 | 2033/02 | $68.34 | $773.96 | $51.67 | $104.17 | $50.00 | $1,048.13 | $116,025.63 |
| 224 | 2033/03 | $68.80 | $773.50 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,956.84 |
| 225 | 2033/04 | $69.25 | $773.05 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,887.58 |
| 226 | 2033/05 | $69.72 | $772.58 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,817.87 |
| 227 | 2033/06 | $70.18 | $772.12 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,747.68 |
| 228 | 2033/07 | $70.65 | $771.65 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,677.04 |
| 229 | 2033/08 | $71.12 | $771.18 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,605.92 |
| 230 | 2033/09 | $71.59 | $770.71 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,534.32 |
| 231 | 2033/10 | $72.07 | $770.23 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,462.25 |
| 232 | 2033/11 | $72.55 | $769.75 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,389.70 |
| 233 | 2033/12 | $73.04 | $769.26 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,316.66 |
| 234 | 2034/01 | $73.52 | $768.78 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,243.14 |
| 235 | 2034/02 | $74.01 | $768.29 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,169.13 |
| 236 | 2034/03 | $74.51 | $767.79 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,094.62 |
| 237 | 2034/04 | $75.00 | $767.30 | $51.67 | $104.17 | $50.00 | $1,048.13 | $115,019.62 |
| 238 | 2034/05 | $75.50 | $766.80 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,944.12 |
| 239 | 2034/06 | $76.01 | $766.29 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,868.11 |
| 240 | 2034/07 | $76.51 | $765.79 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,791.60 |
| 241 | 2034/08 | $77.02 | $765.28 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,714.58 |
| 242 | 2034/09 | $77.54 | $764.76 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,637.04 |
| 243 | 2034/10 | $78.05 | $764.25 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,558.99 |
| 244 | 2034/11 | $78.57 | $763.73 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,480.41 |
| 245 | 2034/12 | $79.10 | $763.20 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,401.32 |
| 246 | 2035/01 | $79.62 | $762.68 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,321.69 |
| 247 | 2035/02 | $80.16 | $762.14 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,241.54 |
| 248 | 2035/03 | $80.69 | $761.61 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,160.85 |
| 249 | 2035/04 | $81.23 | $761.07 | $51.67 | $104.17 | $50.00 | $1,048.13 | $114,079.62 |
| 250 | 2035/05 | $81.77 | $760.53 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,997.85 |
| 251 | 2035/06 | $82.31 | $759.99 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,915.53 |
| 252 | 2035/07 | $82.86 | $759.44 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,832.67 |
| 253 | 2035/08 | $83.42 | $758.88 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,749.26 |
| 254 | 2035/09 | $83.97 | $758.33 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,665.28 |
| 255 | 2035/10 | $84.53 | $757.77 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,580.75 |
| 256 | 2035/11 | $85.10 | $757.21 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,495.66 |
| 257 | 2035/12 | $85.66 | $756.64 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,409.99 |
| 258 | 2036/01 | $86.23 | $756.07 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,323.76 |
| 259 | 2036/02 | $86.81 | $755.49 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,236.95 |
| 260 | 2036/03 | $87.39 | $754.91 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,149.57 |
| 261 | 2036/04 | $87.97 | $754.33 | $51.67 | $104.17 | $50.00 | $1,048.13 | $113,061.60 |
| 262 | 2036/05 | $88.56 | $753.74 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,973.04 |
| 263 | 2036/06 | $89.15 | $753.15 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,883.89 |
| 264 | 2036/07 | $89.74 | $752.56 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,794.15 |
| 265 | 2036/08 | $90.34 | $751.96 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,703.81 |
| 266 | 2036/09 | $90.94 | $751.36 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,612.87 |
| 267 | 2036/10 | $91.55 | $750.75 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,521.32 |
| 268 | 2036/11 | $92.16 | $750.14 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,429.17 |
| 269 | 2036/12 | $92.77 | $749.53 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,336.39 |
| 270 | 2037/01 | $93.39 | $748.91 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,243.00 |
| 271 | 2037/02 | $94.01 | $748.29 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,148.99 |
| 272 | 2037/03 | $94.64 | $747.66 | $51.67 | $104.17 | $50.00 | $1,048.13 | $112,054.35 |
| 273 | 2037/04 | $95.27 | $747.03 | $51.67 | $104.17 | $50.00 | $1,048.13 | $111,959.08 |
| 274 | 2037/05 | $95.91 | $746.39 | $51.67 | $104.17 | $50.00 | $1,048.13 | $111,863.17 |
| 275 | 2037/06 | $96.55 | $745.75 | $51.67 | $104.17 | $50.00 | $1,048.13 | $111,766.63 |
| 276 | 2037/07 | $97.19 | $745.11 | $51.67 | $104.17 | $50.00 | $1,048.13 | $111,669.44 |
| 277 | 2037/08 | $97.84 | $744.46 | $51.67 | $104.17 | $50.00 | $1,048.13 | $111,571.60 |
| 278 | 2037/09 | $98.49 | $743.81 | $51.67 | $104.17 | $50.00 | $1,048.13 | $111,473.11 |
| 279 | 2037/10 | $99.15 | $743.15 | $51.67 | $104.17 | $50.00 | $1,048.13 | $111,373.97 |
| 280 | 2037/11 | $99.81 | $742.49 | $51.67 | $104.17 | $50.00 | $1,048.13 | $111,274.16 |
| 281 | 2037/12 | $100.47 | $741.83 | $51.67 | $104.17 | $50.00 | $1,048.13 | $111,173.69 |
| 282 | 2038/01 | $101.14 | $741.16 | $51.67 | $104.17 | $50.00 | $1,048.13 | $111,072.54 |
| 283 | 2038/02 | $101.82 | $740.48 | $51.67 | $104.17 | $50.00 | $1,048.13 | $110,970.73 |
| 284 | 2038/03 | $102.50 | $739.80 | $51.67 | $104.17 | $50.00 | $1,048.13 | $110,868.23 |
| 285 | 2038/04 | $103.18 | $739.12 | $51.67 | $104.17 | $50.00 | $1,048.13 | $110,765.05 |
| 286 | 2038/05 | $103.87 | $738.43 | $51.67 | $104.17 | $50.00 | $1,048.13 | $110,661.19 |
| 287 | 2038/06 | $104.56 | $737.74 | $51.67 | $104.17 | $50.00 | $1,048.13 | $110,556.63 |
| 288 | 2038/07 | $105.26 | $737.04 | $51.67 | $104.17 | $50.00 | $1,048.13 | $110,451.37 |
| 289 | 2038/08 | $105.96 | $736.34 | $51.67 | $104.17 | $50.00 | $1,048.13 | $110,345.41 |
| 290 | 2038/09 | $106.66 | $735.64 | $51.67 | $104.17 | $50.00 | $1,048.13 | $110,238.75 |
| 291 | 2038/10 | $107.38 | $734.93 | $51.67 | $104.17 | $50.00 | $1,048.13 | $110,131.38 |
| 292 | 2038/11 | $108.09 | $734.21 | $51.67 | $104.17 | $50.00 | $1,048.13 | $110,023.28 |
| 293 | 2038/12 | $108.81 | $733.49 | $51.67 | $104.17 | $50.00 | $1,048.13 | $109,914.47 |
| 294 | 2039/01 | $109.54 | $732.76 | $51.67 | $104.17 | $50.00 | $1,048.13 | $109,804.94 |
| 295 | 2039/02 | $110.27 | $732.03 | $51.67 | $104.17 | $50.00 | $1,048.13 | $109,694.67 |
| 296 | 2039/03 | $111.00 | $731.30 | $51.67 | $104.17 | $50.00 | $1,048.13 | $109,583.67 |
| 297 | 2039/04 | $111.74 | $730.56 | $51.67 | $104.17 | $50.00 | $1,048.13 | $109,471.92 |
| 298 | 2039/05 | $112.49 | $729.81 | $51.67 | $104.17 | $50.00 | $1,048.13 | $109,359.44 |
| 299 | 2039/06 | $113.24 | $729.06 | $51.67 | $104.17 | $50.00 | $1,048.13 | $109,246.20 |
| 300 | 2039/07 | $113.99 | $728.31 | $51.67 | $104.17 | $50.00 | $1,048.13 | $109,132.21 |
| 301 | 2039/08 | $114.75 | $727.55 | $51.67 | $104.17 | $50.00 | $1,048.13 | $109,017.46 |
| 302 | 2039/09 | $115.52 | $726.78 | $51.67 | $104.17 | $50.00 | $1,048.13 | $108,901.94 |
| 303 | 2039/10 | $116.29 | $726.01 | $51.67 | $104.17 | $50.00 | $1,048.13 | $108,785.65 |
| 304 | 2039/11 | $117.06 | $725.24 | $51.67 | $104.17 | $50.00 | $1,048.13 | $108,668.59 |
| 305 | 2039/12 | $117.84 | $724.46 | $51.67 | $104.17 | $50.00 | $1,048.13 | $108,550.75 |
| 306 | 2040/01 | $118.63 | $723.67 | $51.67 | $104.17 | $50.00 | $1,048.13 | $108,432.12 |
| 307 | 2040/02 | $119.42 | $722.88 | $51.67 | $104.17 | $50.00 | $1,048.13 | $108,312.70 |
| 308 | 2040/03 | $120.22 | $722.08 | $51.67 | $104.17 | $50.00 | $1,048.13 | $108,192.48 |
| 309 | 2040/04 | $121.02 | $721.28 | $51.67 | $104.17 | $50.00 | $1,048.13 | $108,071.47 |
| 310 | 2040/05 | $121.82 | $720.48 | $51.67 | $104.17 | $50.00 | $1,048.13 | $107,949.64 |
| 311 | 2040/06 | $122.64 | $719.66 | $51.67 | $104.17 | $50.00 | $1,048.13 | $107,827.01 |
| 312 | 2040/07 | $123.45 | $718.85 | $51.67 | $104.17 | $50.00 | $1,048.13 | $107,703.55 |
| 313 | 2040/08 | $124.28 | $718.02 | $51.67 | $104.17 | $50.00 | $1,048.13 | $107,579.28 |
| 314 | 2040/09 | $125.10 | $717.20 | $51.67 | $104.17 | $50.00 | $1,048.13 | $107,454.17 |
| 315 | 2040/10 | $125.94 | $716.36 | $51.67 | $104.17 | $50.00 | $1,048.13 | $107,328.23 |
| 316 | 2040/11 | $126.78 | $715.52 | $51.67 | $104.17 | $50.00 | $1,048.13 | $107,201.46 |
| 317 | 2040/12 | $127.62 | $714.68 | $51.67 | $104.17 | $50.00 | $1,048.13 | $107,073.83 |
| 318 | 2041/01 | $128.47 | $713.83 | $51.67 | $104.17 | $50.00 | $1,048.13 | $106,945.36 |
| 319 | 2041/02 | $129.33 | $712.97 | $51.67 | $104.17 | $50.00 | $1,048.13 | $106,816.03 |
| 320 | 2041/03 | $130.19 | $712.11 | $51.67 | $104.17 | $50.00 | $1,048.13 | $106,685.83 |
| 321 | 2041/04 | $131.06 | $711.24 | $51.67 | $104.17 | $50.00 | $1,048.13 | $106,554.77 |
| 322 | 2041/05 | $131.93 | $710.37 | $51.67 | $104.17 | $50.00 | $1,048.13 | $106,422.84 |
| 323 | 2041/06 | $132.81 | $709.49 | $51.67 | $104.17 | $50.00 | $1,048.13 | $106,290.02 |
| 324 | 2041/07 | $133.70 | $708.60 | $51.67 | $104.17 | $50.00 | $1,048.13 | $106,156.32 |
| 325 | 2041/08 | $134.59 | $707.71 | $51.67 | $104.17 | $50.00 | $1,048.13 | $106,021.73 |
| 326 | 2041/09 | $135.49 | $706.81 | $51.67 | $104.17 | $50.00 | $1,048.13 | $105,886.24 |
| 327 | 2041/10 | $136.39 | $705.91 | $51.67 | $104.17 | $50.00 | $1,048.13 | $105,749.85 |
| 328 | 2041/11 | $137.30 | $705.00 | $51.67 | $104.17 | $50.00 | $1,048.13 | $105,612.55 |
| 329 | 2041/12 | $138.22 | $704.08 | $51.67 | $104.17 | $50.00 | $1,048.13 | $105,474.33 |
| 330 | 2042/01 | $139.14 | $703.16 | $51.67 | $104.17 | $50.00 | $1,048.13 | $105,335.20 |
| 331 | 2042/02 | $140.07 | $702.23 | $51.67 | $104.17 | $50.00 | $1,048.13 | $105,195.13 |
| 332 | 2042/03 | $141.00 | $701.30 | $51.67 | $104.17 | $50.00 | $1,048.13 | $105,054.13 |
| 333 | 2042/04 | $141.94 | $700.36 | $51.67 | $104.17 | $50.00 | $1,048.13 | $104,912.19 |
| 334 | 2042/05 | $142.89 | $699.41 | $51.67 | $104.17 | $50.00 | $1,048.13 | $104,769.31 |
| 335 | 2042/06 | $143.84 | $698.46 | $51.67 | $104.17 | $50.00 | $1,048.13 | $104,625.47 |
| 336 | 2042/07 | $144.80 | $697.50 | $51.67 | $104.17 | $50.00 | $1,048.13 | $104,480.67 |
| 337 | 2042/08 | $145.76 | $696.54 | $51.67 | $104.17 | $50.00 | $1,048.13 | $104,334.91 |
| 338 | 2042/09 | $146.73 | $695.57 | $51.67 | $104.17 | $50.00 | $1,048.13 | $104,188.17 |
| 339 | 2042/10 | $147.71 | $694.59 | $51.67 | $104.17 | $50.00 | $1,048.13 | $104,040.46 |
| 340 | 2042/11 | $148.70 | $693.60 | $51.67 | $104.17 | $50.00 | $1,048.13 | $103,891.77 |
| 341 | 2042/12 | $149.69 | $692.61 | $51.67 | $104.17 | $50.00 | $1,048.13 | $103,742.08 |
| 342 | 2043/01 | $150.69 | $691.61 | $51.67 | $104.17 | $50.00 | $1,048.13 | $103,591.39 |
| 343 | 2043/02 | $151.69 | $690.61 | $51.67 | $104.17 | $50.00 | $1,048.13 | $103,439.70 |
| 344 | 2043/03 | $152.70 | $689.60 | $51.67 | $104.17 | $50.00 | $1,048.13 | $103,287.00 |
| 345 | 2043/04 | $153.72 | $688.58 | $51.67 | $104.17 | $50.00 | $1,048.13 | $103,133.28 |
| 346 | 2043/05 | $154.74 | $687.56 | $51.67 | $104.17 | $50.00 | $1,048.13 | $102,978.53 |
| 347 | 2043/06 | $155.78 | $686.52 | $51.67 | $104.17 | $50.00 | $1,048.13 | $102,822.76 |
| 348 | 2043/07 | $156.82 | $685.49 | $51.67 | $104.17 | $50.00 | $1,048.13 | $102,665.94 |
| 349 | 2043/08 | $157.86 | $684.44 | $51.67 | $104.17 | $50.00 | $1,048.13 | $102,508.08 |
| 350 | 2043/09 | $158.91 | $683.39 | $51.67 | $104.17 | $50.00 | $1,048.13 | $102,349.17 |
| 351 | 2043/10 | $159.97 | $682.33 | $51.67 | $104.17 | $50.00 | $1,048.13 | $102,189.20 |
| 352 | 2043/11 | $161.04 | $681.26 | $51.67 | $104.17 | $50.00 | $1,048.13 | $102,028.16 |
| 353 | 2043/12 | $162.11 | $680.19 | $51.67 | $104.17 | $50.00 | $1,048.13 | $101,866.04 |
| 354 | 2044/01 | $163.19 | $679.11 | $51.67 | $104.17 | $50.00 | $1,048.13 | $101,702.85 |
| 355 | 2044/02 | $164.28 | $678.02 | $51.67 | $104.17 | $50.00 | $1,048.13 | $101,538.57 |
| 356 | 2044/03 | $165.38 | $676.92 | $51.67 | $104.17 | $50.00 | $1,048.13 | $101,373.19 |
| 357 | 2044/04 | $166.48 | $675.82 | $51.67 | $104.17 | $50.00 | $1,048.13 | $101,206.72 |
| 358 | 2044/05 | $167.59 | $674.71 | $51.67 | $104.17 | $50.00 | $1,048.13 | $101,039.13 |
| 359 | 2044/06 | $168.71 | $673.59 | $51.67 | $104.17 | $50.00 | $1,048.13 | $100,870.42 |
| 360 | 2044/07 | $169.83 | $672.47 | $51.67 | $104.17 | $50.00 | $1,048.13 | $100,700.59 |
| 361 | 2044/08 | $170.96 | $671.34 | $51.67 | $104.17 | $50.00 | $1,048.13 | $100,529.63 |
| 362 | 2044/09 | $172.10 | $670.20 | $51.67 | $104.17 | $50.00 | $1,048.13 | $100,357.52 |
| 363 | 2044/10 | $173.25 | $669.05 | $51.67 | $104.17 | $50.00 | $1,048.13 | $100,184.27 |
| 364 | 2044/11 | $174.40 | $667.90 | $51.67 | $104.17 | $50.00 | $1,048.13 | $100,009.87 |
| 365 | 2044/12 | $175.57 | $666.73 | $0.00 | $104.17 | $50.00 | $996.47 | $99,834.30 |
| 366 | 2045/01 | $176.74 | $665.56 | $0.00 | $104.17 | $50.00 | $996.47 | $99,657.56 |
| 367 | 2045/02 | $177.92 | $664.38 | $0.00 | $104.17 | $50.00 | $996.47 | $99,479.65 |
| 368 | 2045/03 | $179.10 | $663.20 | $0.00 | $104.17 | $50.00 | $996.47 | $99,300.55 |
| 369 | 2045/04 | $180.30 | $662.00 | $0.00 | $104.17 | $50.00 | $996.47 | $99,120.25 |
| 370 | 2045/05 | $181.50 | $660.80 | $0.00 | $104.17 | $50.00 | $996.47 | $98,938.75 |
| 371 | 2045/06 | $182.71 | $659.59 | $0.00 | $104.17 | $50.00 | $996.47 | $98,756.04 |
| 372 | 2045/07 | $183.93 | $658.37 | $0.00 | $104.17 | $50.00 | $996.47 | $98,572.12 |
| 373 | 2045/08 | $185.15 | $657.15 | $0.00 | $104.17 | $50.00 | $996.47 | $98,386.96 |
| 374 | 2045/09 | $186.39 | $655.91 | $0.00 | $104.17 | $50.00 | $996.47 | $98,200.58 |
| 375 | 2045/10 | $187.63 | $654.67 | $0.00 | $104.17 | $50.00 | $996.47 | $98,012.95 |
| 376 | 2045/11 | $188.88 | $653.42 | $0.00 | $104.17 | $50.00 | $996.47 | $97,824.07 |
| 377 | 2045/12 | $190.14 | $652.16 | $0.00 | $104.17 | $50.00 | $996.47 | $97,633.93 |
| 378 | 2046/01 | $191.41 | $650.89 | $0.00 | $104.17 | $50.00 | $996.47 | $97,442.52 |
| 379 | 2046/02 | $192.68 | $649.62 | $0.00 | $104.17 | $50.00 | $996.47 | $97,249.84 |
| 380 | 2046/03 | $193.97 | $648.33 | $0.00 | $104.17 | $50.00 | $996.47 | $97,055.87 |
| 381 | 2046/04 | $195.26 | $647.04 | $0.00 | $104.17 | $50.00 | $996.47 | $96,860.61 |
| 382 | 2046/05 | $196.56 | $645.74 | $0.00 | $104.17 | $50.00 | $996.47 | $96,664.04 |
| 383 | 2046/06 | $197.87 | $644.43 | $0.00 | $104.17 | $50.00 | $996.47 | $96,466.17 |
| 384 | 2046/07 | $199.19 | $643.11 | $0.00 | $104.17 | $50.00 | $996.47 | $96,266.98 |
| 385 | 2046/08 | $200.52 | $641.78 | $0.00 | $104.17 | $50.00 | $996.47 | $96,066.46 |
| 386 | 2046/09 | $201.86 | $640.44 | $0.00 | $104.17 | $50.00 | $996.47 | $95,864.60 |
| 387 | 2046/10 | $203.20 | $639.10 | $0.00 | $104.17 | $50.00 | $996.47 | $95,661.40 |
| 388 | 2046/11 | $204.56 | $637.74 | $0.00 | $104.17 | $50.00 | $996.47 | $95,456.84 |
| 389 | 2046/12 | $205.92 | $636.38 | $0.00 | $104.17 | $50.00 | $996.47 | $95,250.92 |
| 390 | 2047/01 | $207.29 | $635.01 | $0.00 | $104.17 | $50.00 | $996.47 | $95,043.63 |
| 391 | 2047/02 | $208.68 | $633.62 | $0.00 | $104.17 | $50.00 | $996.47 | $94,834.95 |
| 392 | 2047/03 | $210.07 | $632.23 | $0.00 | $104.17 | $50.00 | $996.47 | $94,624.88 |
| 393 | 2047/04 | $211.47 | $630.83 | $0.00 | $104.17 | $50.00 | $996.47 | $94,413.42 |
| 394 | 2047/05 | $212.88 | $629.42 | $0.00 | $104.17 | $50.00 | $996.47 | $94,200.54 |
| 395 | 2047/06 | $214.30 | $628.00 | $0.00 | $104.17 | $50.00 | $996.47 | $93,986.24 |
| 396 | 2047/07 | $215.73 | $626.57 | $0.00 | $104.17 | $50.00 | $996.47 | $93,770.52 |
| 397 | 2047/08 | $217.16 | $625.14 | $0.00 | $104.17 | $50.00 | $996.47 | $93,553.35 |
| 398 | 2047/09 | $218.61 | $623.69 | $0.00 | $104.17 | $50.00 | $996.47 | $93,334.74 |
| 399 | 2047/10 | $220.07 | $622.23 | $0.00 | $104.17 | $50.00 | $996.47 | $93,114.67 |
| 400 | 2047/11 | $221.54 | $620.76 | $0.00 | $104.17 | $50.00 | $996.47 | $92,893.14 |
| 401 | 2047/12 | $223.01 | $619.29 | $0.00 | $104.17 | $50.00 | $996.47 | $92,670.13 |
| 402 | 2048/01 | $224.50 | $617.80 | $0.00 | $104.17 | $50.00 | $996.47 | $92,445.63 |
| 403 | 2048/02 | $226.00 | $616.30 | $0.00 | $104.17 | $50.00 | $996.47 | $92,219.63 |
| 404 | 2048/03 | $227.50 | $614.80 | $0.00 | $104.17 | $50.00 | $996.47 | $91,992.13 |
| 405 | 2048/04 | $229.02 | $613.28 | $0.00 | $104.17 | $50.00 | $996.47 | $91,763.11 |
| 406 | 2048/05 | $230.55 | $611.75 | $0.00 | $104.17 | $50.00 | $996.47 | $91,532.56 |
| 407 | 2048/06 | $232.08 | $610.22 | $0.00 | $104.17 | $50.00 | $996.47 | $91,300.48 |
| 408 | 2048/07 | $233.63 | $608.67 | $0.00 | $104.17 | $50.00 | $996.47 | $91,066.85 |
| 409 | 2048/08 | $235.19 | $607.11 | $0.00 | $104.17 | $50.00 | $996.47 | $90,831.66 |
| 410 | 2048/09 | $236.76 | $605.54 | $0.00 | $104.17 | $50.00 | $996.47 | $90,594.91 |
| 411 | 2048/10 | $238.33 | $603.97 | $0.00 | $104.17 | $50.00 | $996.47 | $90,356.57 |
| 412 | 2048/11 | $239.92 | $602.38 | $0.00 | $104.17 | $50.00 | $996.47 | $90,116.65 |
| 413 | 2048/12 | $241.52 | $600.78 | $0.00 | $104.17 | $50.00 | $996.47 | $89,875.13 |
| 414 | 2049/01 | $243.13 | $599.17 | $0.00 | $104.17 | $50.00 | $996.47 | $89,631.99 |
| 415 | 2049/02 | $244.75 | $597.55 | $0.00 | $104.17 | $50.00 | $996.47 | $89,387.24 |
| 416 | 2049/03 | $246.39 | $595.91 | $0.00 | $104.17 | $50.00 | $996.47 | $89,140.86 |
| 417 | 2049/04 | $248.03 | $594.27 | $0.00 | $104.17 | $50.00 | $996.47 | $88,892.83 |
| 418 | 2049/05 | $249.68 | $592.62 | $0.00 | $104.17 | $50.00 | $996.47 | $88,643.15 |
| 419 | 2049/06 | $251.35 | $590.95 | $0.00 | $104.17 | $50.00 | $996.47 | $88,391.80 |
| 420 | 2049/07 | $253.02 | $589.28 | $0.00 | $104.17 | $50.00 | $996.47 | $88,138.78 |
| 421 | 2049/08 | $254.71 | $587.59 | $0.00 | $104.17 | $50.00 | $996.47 | $87,884.07 |
| 422 | 2049/09 | $256.41 | $585.89 | $0.00 | $104.17 | $50.00 | $996.47 | $87,627.66 |
| 423 | 2049/10 | $258.12 | $584.18 | $0.00 | $104.17 | $50.00 | $996.47 | $87,369.55 |
| 424 | 2049/11 | $259.84 | $582.46 | $0.00 | $104.17 | $50.00 | $996.47 | $87,109.71 |
| 425 | 2049/12 | $261.57 | $580.73 | $0.00 | $104.17 | $50.00 | $996.47 | $86,848.14 |
| 426 | 2050/01 | $263.31 | $578.99 | $0.00 | $104.17 | $50.00 | $996.47 | $86,584.83 |
| 427 | 2050/02 | $265.07 | $577.23 | $0.00 | $104.17 | $50.00 | $996.47 | $86,319.76 |
| 428 | 2050/03 | $266.83 | $575.47 | $0.00 | $104.17 | $50.00 | $996.47 | $86,052.93 |
| 429 | 2050/04 | $268.61 | $573.69 | $0.00 | $104.17 | $50.00 | $996.47 | $85,784.32 |
| 430 | 2050/05 | $270.40 | $571.90 | $0.00 | $104.17 | $50.00 | $996.47 | $85,513.91 |
| 431 | 2050/06 | $272.21 | $570.09 | $0.00 | $104.17 | $50.00 | $996.47 | $85,241.70 |
| 432 | 2050/07 | $274.02 | $568.28 | $0.00 | $104.17 | $50.00 | $996.47 | $84,967.68 |
| 433 | 2050/08 | $275.85 | $566.45 | $0.00 | $104.17 | $50.00 | $996.47 | $84,691.83 |
| 434 | 2050/09 | $277.69 | $564.61 | $0.00 | $104.17 | $50.00 | $996.47 | $84,414.14 |
| 435 | 2050/10 | $279.54 | $562.76 | $0.00 | $104.17 | $50.00 | $996.47 | $84,134.61 |
| 436 | 2050/11 | $281.40 | $560.90 | $0.00 | $104.17 | $50.00 | $996.47 | $83,853.20 |
| 437 | 2050/12 | $283.28 | $559.02 | $0.00 | $104.17 | $50.00 | $996.47 | $83,569.92 |
| 438 | 2051/01 | $285.17 | $557.13 | $0.00 | $104.17 | $50.00 | $996.47 | $83,284.76 |
| 439 | 2051/02 | $287.07 | $555.23 | $0.00 | $104.17 | $50.00 | $996.47 | $82,997.69 |
| 440 | 2051/03 | $288.98 | $553.32 | $0.00 | $104.17 | $50.00 | $996.47 | $82,708.71 |
| 441 | 2051/04 | $290.91 | $551.39 | $0.00 | $104.17 | $50.00 | $996.47 | $82,417.80 |
| 442 | 2051/05 | $292.85 | $549.45 | $0.00 | $104.17 | $50.00 | $996.47 | $82,124.95 |
| 443 | 2051/06 | $294.80 | $547.50 | $0.00 | $104.17 | $50.00 | $996.47 | $81,830.15 |
| 444 | 2051/07 | $296.77 | $545.53 | $0.00 | $104.17 | $50.00 | $996.47 | $81,533.38 |
| 445 | 2051/08 | $298.74 | $543.56 | $0.00 | $104.17 | $50.00 | $996.47 | $81,234.64 |
| 446 | 2051/09 | $300.74 | $541.56 | $0.00 | $104.17 | $50.00 | $996.47 | $80,933.90 |
| 447 | 2051/10 | $302.74 | $539.56 | $0.00 | $104.17 | $50.00 | $996.47 | $80,631.16 |
| 448 | 2051/11 | $304.76 | $537.54 | $0.00 | $104.17 | $50.00 | $996.47 | $80,326.40 |
| 449 | 2051/12 | $306.79 | $535.51 | $0.00 | $104.17 | $50.00 | $996.47 | $80,019.61 |
| 450 | 2052/01 | $308.84 | $533.46 | $0.00 | $104.17 | $50.00 | $996.47 | $79,710.78 |
| 451 | 2052/02 | $310.89 | $531.41 | $0.00 | $104.17 | $50.00 | $996.47 | $79,399.88 |
| 452 | 2052/03 | $312.97 | $529.33 | $0.00 | $104.17 | $50.00 | $996.47 | $79,086.91 |
| 453 | 2052/04 | $315.05 | $527.25 | $0.00 | $104.17 | $50.00 | $996.47 | $78,771.86 |
| 454 | 2052/05 | $317.15 | $525.15 | $0.00 | $104.17 | $50.00 | $996.47 | $78,454.71 |
| 455 | 2052/06 | $319.27 | $523.03 | $0.00 | $104.17 | $50.00 | $996.47 | $78,135.44 |
| 456 | 2052/07 | $321.40 | $520.90 | $0.00 | $104.17 | $50.00 | $996.47 | $77,814.04 |
| 457 | 2052/08 | $323.54 | $518.76 | $0.00 | $104.17 | $50.00 | $996.47 | $77,490.50 |
| 458 | 2052/09 | $325.70 | $516.60 | $0.00 | $104.17 | $50.00 | $996.47 | $77,164.80 |
| 459 | 2052/10 | $327.87 | $514.43 | $0.00 | $104.17 | $50.00 | $996.47 | $76,836.94 |
| 460 | 2052/11 | $330.05 | $512.25 | $0.00 | $104.17 | $50.00 | $996.47 | $76,506.88 |
| 461 | 2052/12 | $332.25 | $510.05 | $0.00 | $104.17 | $50.00 | $996.47 | $76,174.63 |
| 462 | 2053/01 | $334.47 | $507.83 | $0.00 | $104.17 | $50.00 | $996.47 | $75,840.16 |
| 463 | 2053/02 | $336.70 | $505.60 | $0.00 | $104.17 | $50.00 | $996.47 | $75,503.46 |
| 464 | 2053/03 | $338.94 | $503.36 | $0.00 | $104.17 | $50.00 | $996.47 | $75,164.52 |
| 465 | 2053/04 | $341.20 | $501.10 | $0.00 | $104.17 | $50.00 | $996.47 | $74,823.31 |
| 466 | 2053/05 | $343.48 | $498.82 | $0.00 | $104.17 | $50.00 | $996.47 | $74,479.83 |
| 467 | 2053/06 | $345.77 | $496.53 | $0.00 | $104.17 | $50.00 | $996.47 | $74,134.07 |
| 468 | 2053/07 | $348.07 | $494.23 | $0.00 | $104.17 | $50.00 | $996.47 | $73,785.99 |
| 469 | 2053/08 | $350.39 | $491.91 | $0.00 | $104.17 | $50.00 | $996.47 | $73,435.60 |
| 470 | 2053/09 | $352.73 | $489.57 | $0.00 | $104.17 | $50.00 | $996.47 | $73,082.87 |
| 471 | 2053/10 | $355.08 | $487.22 | $0.00 | $104.17 | $50.00 | $996.47 | $72,727.79 |
| 472 | 2053/11 | $357.45 | $484.85 | $0.00 | $104.17 | $50.00 | $996.47 | $72,370.34 |
| 473 | 2053/12 | $359.83 | $482.47 | $0.00 | $104.17 | $50.00 | $996.47 | $72,010.51 |
| 474 | 2054/01 | $362.23 | $480.07 | $0.00 | $104.17 | $50.00 | $996.47 | $71,648.28 |
| 475 | 2054/02 | $364.64 | $477.66 | $0.00 | $104.17 | $50.00 | $996.47 | $71,283.63 |
| 476 | 2054/03 | $367.08 | $475.22 | $0.00 | $104.17 | $50.00 | $996.47 | $70,916.56 |
| 477 | 2054/04 | $369.52 | $472.78 | $0.00 | $104.17 | $50.00 | $996.47 | $70,547.04 |
| 478 | 2054/05 | $371.99 | $470.31 | $0.00 | $104.17 | $50.00 | $996.47 | $70,175.05 |
| 479 | 2054/06 | $374.47 | $467.83 | $0.00 | $104.17 | $50.00 | $996.47 | $69,800.58 |
| 480 | 2054/07 | $376.96 | $465.34 | $0.00 | $104.17 | $50.00 | $996.47 | $69,423.62 |
| 481 | 2054/08 | $379.48 | $462.82 | $0.00 | $104.17 | $50.00 | $996.47 | $69,044.14 |
| 482 | 2054/09 | $382.01 | $460.29 | $0.00 | $104.17 | $50.00 | $996.47 | $68,662.14 |
| 483 | 2054/10 | $384.55 | $457.75 | $0.00 | $104.17 | $50.00 | $996.47 | $68,277.59 |
| 484 | 2054/11 | $387.12 | $455.18 | $0.00 | $104.17 | $50.00 | $996.47 | $67,890.47 |
| 485 | 2054/12 | $389.70 | $452.60 | $0.00 | $104.17 | $50.00 | $996.47 | $67,500.77 |
| 486 | 2055/01 | $392.29 | $450.01 | $0.00 | $104.17 | $50.00 | $996.47 | $67,108.48 |
| 487 | 2055/02 | $394.91 | $447.39 | $0.00 | $104.17 | $50.00 | $996.47 | $66,713.57 |
| 488 | 2055/03 | $397.54 | $444.76 | $0.00 | $104.17 | $50.00 | $996.47 | $66,316.02 |
| 489 | 2055/04 | $400.19 | $442.11 | $0.00 | $104.17 | $50.00 | $996.47 | $65,915.83 |
| 490 | 2055/05 | $402.86 | $439.44 | $0.00 | $104.17 | $50.00 | $996.47 | $65,512.97 |
| 491 | 2055/06 | $405.55 | $436.75 | $0.00 | $104.17 | $50.00 | $996.47 | $65,107.42 |
| 492 | 2055/07 | $408.25 | $434.05 | $0.00 | $104.17 | $50.00 | $996.47 | $64,699.17 |
| 493 | 2055/08 | $410.97 | $431.33 | $0.00 | $104.17 | $50.00 | $996.47 | $64,288.20 |
| 494 | 2055/09 | $413.71 | $428.59 | $0.00 | $104.17 | $50.00 | $996.47 | $63,874.49 |
| 495 | 2055/10 | $416.47 | $425.83 | $0.00 | $104.17 | $50.00 | $996.47 | $63,458.02 |
| 496 | 2055/11 | $419.25 | $423.05 | $0.00 | $104.17 | $50.00 | $996.47 | $63,038.77 |
| 497 | 2055/12 | $422.04 | $420.26 | $0.00 | $104.17 | $50.00 | $996.47 | $62,616.73 |
| 498 | 2056/01 | $424.86 | $417.44 | $0.00 | $104.17 | $50.00 | $996.47 | $62,191.87 |
| 499 | 2056/02 | $427.69 | $414.61 | $0.00 | $104.17 | $50.00 | $996.47 | $61,764.19 |
| 500 | 2056/03 | $430.54 | $411.76 | $0.00 | $104.17 | $50.00 | $996.47 | $61,333.65 |
| 501 | 2056/04 | $433.41 | $408.89 | $0.00 | $104.17 | $50.00 | $996.47 | $60,900.24 |
| 502 | 2056/05 | $436.30 | $406.00 | $0.00 | $104.17 | $50.00 | $996.47 | $60,463.94 |
| 503 | 2056/06 | $439.21 | $403.09 | $0.00 | $104.17 | $50.00 | $996.47 | $60,024.73 |
| 504 | 2056/07 | $442.14 | $400.16 | $0.00 | $104.17 | $50.00 | $996.47 | $59,582.60 |
| 505 | 2056/08 | $445.08 | $397.22 | $0.00 | $104.17 | $50.00 | $996.47 | $59,137.52 |
| 506 | 2056/09 | $448.05 | $394.25 | $0.00 | $104.17 | $50.00 | $996.47 | $58,689.47 |
| 507 | 2056/10 | $451.04 | $391.26 | $0.00 | $104.17 | $50.00 | $996.47 | $58,238.43 |
| 508 | 2056/11 | $454.04 | $388.26 | $0.00 | $104.17 | $50.00 | $996.47 | $57,784.38 |
| 509 | 2056/12 | $457.07 | $385.23 | $0.00 | $104.17 | $50.00 | $996.47 | $57,327.31 |
| 510 | 2057/01 | $460.12 | $382.18 | $0.00 | $104.17 | $50.00 | $996.47 | $56,867.20 |
| 511 | 2057/02 | $463.19 | $379.11 | $0.00 | $104.17 | $50.00 | $996.47 | $56,404.01 |
| 512 | 2057/03 | $466.27 | $376.03 | $0.00 | $104.17 | $50.00 | $996.47 | $55,937.74 |
| 513 | 2057/04 | $469.38 | $372.92 | $0.00 | $104.17 | $50.00 | $996.47 | $55,468.36 |
| 514 | 2057/05 | $472.51 | $369.79 | $0.00 | $104.17 | $50.00 | $996.47 | $54,995.84 |
| 515 | 2057/06 | $475.66 | $366.64 | $0.00 | $104.17 | $50.00 | $996.47 | $54,520.18 |
| 516 | 2057/07 | $478.83 | $363.47 | $0.00 | $104.17 | $50.00 | $996.47 | $54,041.35 |
| 517 | 2057/08 | $482.02 | $360.28 | $0.00 | $104.17 | $50.00 | $996.47 | $53,559.33 |
| 518 | 2057/09 | $485.24 | $357.06 | $0.00 | $104.17 | $50.00 | $996.47 | $53,074.09 |
| 519 | 2057/10 | $488.47 | $353.83 | $0.00 | $104.17 | $50.00 | $996.47 | $52,585.62 |
| 520 | 2057/11 | $491.73 | $350.57 | $0.00 | $104.17 | $50.00 | $996.47 | $52,093.89 |
| 521 | 2057/12 | $495.01 | $347.29 | $0.00 | $104.17 | $50.00 | $996.47 | $51,598.88 |
| 522 | 2058/01 | $498.31 | $343.99 | $0.00 | $104.17 | $50.00 | $996.47 | $51,100.57 |
| 523 | 2058/02 | $501.63 | $340.67 | $0.00 | $104.17 | $50.00 | $996.47 | $50,598.94 |
| 524 | 2058/03 | $504.97 | $337.33 | $0.00 | $104.17 | $50.00 | $996.47 | $50,093.97 |
| 525 | 2058/04 | $508.34 | $333.96 | $0.00 | $104.17 | $50.00 | $996.47 | $49,585.63 |
| 526 | 2058/05 | $511.73 | $330.57 | $0.00 | $104.17 | $50.00 | $996.47 | $49,073.90 |
| 527 | 2058/06 | $515.14 | $327.16 | $0.00 | $104.17 | $50.00 | $996.47 | $48,558.76 |
| 528 | 2058/07 | $518.58 | $323.73 | $0.00 | $104.17 | $50.00 | $996.47 | $48,040.18 |
| 529 | 2058/08 | $522.03 | $320.27 | $0.00 | $104.17 | $50.00 | $996.47 | $47,518.15 |
| 530 | 2058/09 | $525.51 | $316.79 | $0.00 | $104.17 | $50.00 | $996.47 | $46,992.64 |
| 531 | 2058/10 | $529.02 | $313.28 | $0.00 | $104.17 | $50.00 | $996.47 | $46,463.62 |
| 532 | 2058/11 | $532.54 | $309.76 | $0.00 | $104.17 | $50.00 | $996.47 | $45,931.08 |
| 533 | 2058/12 | $536.09 | $306.21 | $0.00 | $104.17 | $50.00 | $996.47 | $45,394.99 |
| 534 | 2059/01 | $539.67 | $302.63 | $0.00 | $104.17 | $50.00 | $996.47 | $44,855.32 |
| 535 | 2059/02 | $543.26 | $299.04 | $0.00 | $104.17 | $50.00 | $996.47 | $44,312.06 |
| 536 | 2059/03 | $546.89 | $295.41 | $0.00 | $104.17 | $50.00 | $996.47 | $43,765.17 |
| 537 | 2059/04 | $550.53 | $291.77 | $0.00 | $104.17 | $50.00 | $996.47 | $43,214.64 |
| 538 | 2059/05 | $554.20 | $288.10 | $0.00 | $104.17 | $50.00 | $996.47 | $42,660.43 |
| 539 | 2059/06 | $557.90 | $284.40 | $0.00 | $104.17 | $50.00 | $996.47 | $42,102.54 |
| 540 | 2059/07 | $561.62 | $280.68 | $0.00 | $104.17 | $50.00 | $996.47 | $41,540.92 |
| 541 | 2059/08 | $565.36 | $276.94 | $0.00 | $104.17 | $50.00 | $996.47 | $40,975.56 |
| 542 | 2059/09 | $569.13 | $273.17 | $0.00 | $104.17 | $50.00 | $996.47 | $40,406.43 |
| 543 | 2059/10 | $572.92 | $269.38 | $0.00 | $104.17 | $50.00 | $996.47 | $39,833.51 |
| 544 | 2059/11 | $576.74 | $265.56 | $0.00 | $104.17 | $50.00 | $996.47 | $39,256.76 |
| 545 | 2059/12 | $580.59 | $261.71 | $0.00 | $104.17 | $50.00 | $996.47 | $38,676.17 |
| 546 | 2060/01 | $584.46 | $257.84 | $0.00 | $104.17 | $50.00 | $996.47 | $38,091.72 |
| 547 | 2060/02 | $588.36 | $253.94 | $0.00 | $104.17 | $50.00 | $996.47 | $37,503.36 |
| 548 | 2060/03 | $592.28 | $250.02 | $0.00 | $104.17 | $50.00 | $996.47 | $36,911.08 |
| 549 | 2060/04 | $596.23 | $246.07 | $0.00 | $104.17 | $50.00 | $996.47 | $36,314.86 |
| 550 | 2060/05 | $600.20 | $242.10 | $0.00 | $104.17 | $50.00 | $996.47 | $35,714.66 |
| 551 | 2060/06 | $604.20 | $238.10 | $0.00 | $104.17 | $50.00 | $996.47 | $35,110.45 |
| 552 | 2060/07 | $608.23 | $234.07 | $0.00 | $104.17 | $50.00 | $996.47 | $34,502.22 |
| 553 | 2060/08 | $612.29 | $230.01 | $0.00 | $104.17 | $50.00 | $996.47 | $33,889.94 |
| 554 | 2060/09 | $616.37 | $225.93 | $0.00 | $104.17 | $50.00 | $996.47 | $33,273.57 |
| 555 | 2060/10 | $620.48 | $221.82 | $0.00 | $104.17 | $50.00 | $996.47 | $32,653.09 |
| 556 | 2060/11 | $624.61 | $217.69 | $0.00 | $104.17 | $50.00 | $996.47 | $32,028.48 |
| 557 | 2060/12 | $628.78 | $213.52 | $0.00 | $104.17 | $50.00 | $996.47 | $31,399.70 |
| 558 | 2061/01 | $632.97 | $209.33 | $0.00 | $104.17 | $50.00 | $996.47 | $30,766.74 |
| 559 | 2061/02 | $637.19 | $205.11 | $0.00 | $104.17 | $50.00 | $996.47 | $30,129.55 |
| 560 | 2061/03 | $641.44 | $200.86 | $0.00 | $104.17 | $50.00 | $996.47 | $29,488.11 |
| 561 | 2061/04 | $645.71 | $196.59 | $0.00 | $104.17 | $50.00 | $996.47 | $28,842.40 |
| 562 | 2061/05 | $650.02 | $192.28 | $0.00 | $104.17 | $50.00 | $996.47 | $28,192.38 |
| 563 | 2061/06 | $654.35 | $187.95 | $0.00 | $104.17 | $50.00 | $996.47 | $27,538.03 |
| 564 | 2061/07 | $658.71 | $183.59 | $0.00 | $104.17 | $50.00 | $996.47 | $26,879.32 |
| 565 | 2061/08 | $663.10 | $179.20 | $0.00 | $104.17 | $50.00 | $996.47 | $26,216.21 |
| 566 | 2061/09 | $667.53 | $174.77 | $0.00 | $104.17 | $50.00 | $996.47 | $25,548.69 |
| 567 | 2061/10 | $671.98 | $170.32 | $0.00 | $104.17 | $50.00 | $996.47 | $24,876.71 |
| 568 | 2061/11 | $676.46 | $165.84 | $0.00 | $104.17 | $50.00 | $996.47 | $24,200.26 |
| 569 | 2061/12 | $680.97 | $161.34 | $0.00 | $104.17 | $50.00 | $996.47 | $23,519.29 |
| 570 | 2062/01 | $685.50 | $156.80 | $0.00 | $104.17 | $50.00 | $996.47 | $22,833.79 |
| 571 | 2062/02 | $690.07 | $152.23 | $0.00 | $104.17 | $50.00 | $996.47 | $22,143.71 |
| 572 | 2062/03 | $694.68 | $147.62 | $0.00 | $104.17 | $50.00 | $996.47 | $21,449.04 |
| 573 | 2062/04 | $699.31 | $142.99 | $0.00 | $104.17 | $50.00 | $996.47 | $20,749.73 |
| 574 | 2062/05 | $703.97 | $138.33 | $0.00 | $104.17 | $50.00 | $996.47 | $20,045.76 |
| 575 | 2062/06 | $708.66 | $133.64 | $0.00 | $104.17 | $50.00 | $996.47 | $19,337.10 |
| 576 | 2062/07 | $713.39 | $128.91 | $0.00 | $104.17 | $50.00 | $996.47 | $18,623.71 |
| 577 | 2062/08 | $718.14 | $124.16 | $0.00 | $104.17 | $50.00 | $996.47 | $17,905.57 |
| 578 | 2062/09 | $722.93 | $119.37 | $0.00 | $104.17 | $50.00 | $996.47 | $17,182.64 |
| 579 | 2062/10 | $727.75 | $114.55 | $0.00 | $104.17 | $50.00 | $996.47 | $16,454.89 |
| 580 | 2062/11 | $732.60 | $109.70 | $0.00 | $104.17 | $50.00 | $996.47 | $15,722.29 |
| 581 | 2062/12 | $737.48 | $104.82 | $0.00 | $104.17 | $50.00 | $996.47 | $14,984.81 |
| 582 | 2063/01 | $742.40 | $99.90 | $0.00 | $104.17 | $50.00 | $996.47 | $14,242.40 |
| 583 | 2063/02 | $747.35 | $94.95 | $0.00 | $104.17 | $50.00 | $996.47 | $13,495.05 |
| 584 | 2063/03 | $752.33 | $89.97 | $0.00 | $104.17 | $50.00 | $996.47 | $12,742.72 |
| 585 | 2063/04 | $757.35 | $84.95 | $0.00 | $104.17 | $50.00 | $996.47 | $11,985.37 |
| 586 | 2063/05 | $762.40 | $79.90 | $0.00 | $104.17 | $50.00 | $996.47 | $11,222.98 |
| 587 | 2063/06 | $767.48 | $74.82 | $0.00 | $104.17 | $50.00 | $996.47 | $10,455.49 |
| 588 | 2063/07 | $772.60 | $69.70 | $0.00 | $104.17 | $50.00 | $996.47 | $9,682.90 |
| 589 | 2063/08 | $777.75 | $64.55 | $0.00 | $104.17 | $50.00 | $996.47 | $8,905.15 |
| 590 | 2063/09 | $782.93 | $59.37 | $0.00 | $104.17 | $50.00 | $996.47 | $8,122.22 |
| 591 | 2063/10 | $788.15 | $54.15 | $0.00 | $104.17 | $50.00 | $996.47 | $7,334.07 |
| 592 | 2063/11 | $793.41 | $48.89 | $0.00 | $104.17 | $50.00 | $996.47 | $6,540.66 |
| 593 | 2063/12 | $798.70 | $43.60 | $0.00 | $104.17 | $50.00 | $996.47 | $5,741.96 |
| 594 | 2064/01 | $804.02 | $38.28 | $0.00 | $104.17 | $50.00 | $996.47 | $4,937.94 |
| 595 | 2064/02 | $809.38 | $32.92 | $0.00 | $104.17 | $50.00 | $996.47 | $4,128.56 |
| 596 | 2064/03 | $814.78 | $27.52 | $0.00 | $104.17 | $50.00 | $996.47 | $3,313.79 |
| 597 | 2064/04 | $820.21 | $22.09 | $0.00 | $104.17 | $50.00 | $996.47 | $2,493.58 |
| 598 | 2064/05 | $825.68 | $16.62 | $0.00 | $104.17 | $50.00 | $996.47 | $1,667.90 |
| 599 | 2064/06 | $831.18 | $11.12 | $0.00 | $104.17 | $50.00 | $996.47 | $836.72 |
| 600 | 2064/07 | $836.72 | $5.58 | $0.00 | $104.17 | $50.00 | $996.47 | $0.00 |
| Totals | $124,000.00 | $381,380.05 | $18,806.67 | $62,500.00 | $30,000.00 | $616,686.72 |
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.