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 $165,000.00 at 5% interest rate for a $170,000.00 home, you need to have a monthly payment of $941.00 ~ $1,009.75. You will make a total of 600 payments and you will pay off your mortgage on 2070/04. Consult with a Mortgage Specialist
Loan Comparison
You can save $50,486.98 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 | $749.33 | 5% | 600 months | $454,597.38 | $284,597.38 |
| 50 years | Bi-Weekly | $374.67 | 5% | 512 months | $404,110.40 | $234,110.40 |
| 45 years | Monthly | $768.92 | 5% | 540 months | $420,218.79 | $250,218.79 |
| 45 years | Bi-Weekly | $384.46 | 5% | 461 months | $376,111.38 | $206,111.38 |
| 40 years | Monthly | $795.62 | 5% | 480 months | $386,899.71 | $216,899.71 |
| 40 years | Bi-Weekly | $397.81 | 5% | 409 months | $348,986.26 | $178,986.26 |
| 35 years | Monthly | $832.73 | 5% | 420 months | $354,748.56 | $184,748.56 |
| 35 years | Bi-Weekly | $416.37 | 5% | 358 months | $322,800.56 | $152,800.56 |
| 30 years | Monthly | $885.76 | 5% | 360 months | $323,872.04 | $153,872.04 |
| 30 years | Bi-Weekly | $442.88 | 5% | 307 months | $297,616.92 | $127,616.92 |
| 25 years | Monthly | $964.57 | 5% | 300 months | $294,372.07 | $124,372.07 |
| 25 years | Bi-Weekly | $482.29 | 5% | 256 months | $273,493.71 | $103,493.71 |
| 20 years | Monthly | $1,088.93 | 5% | 240 months | $266,342.47 | $96,342.47 |
| 20 years | Bi-Weekly | $544.47 | 5% | 205 months | $250,483.46 | $80,483.46 |
| 15 years | Monthly | $1,304.81 | 5% | 180 months | $239,865.71 | $69,865.71 |
| 15 years | Bi-Weekly | $652.41 | 5% | 154 months | $228,631.47 | $58,631.47 |
| 10 years | Monthly | $1,750.08 | 5% | 120 months | $215,009.72 | $45,009.72 |
| 10 years | Bi-Weekly | $875.04 | 5% | 103 months | $207,974.50 | $37,974.50 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2020/05 | $61.83 | $687.50 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,938.17 |
| 2 | 2020/06 | $62.09 | $687.24 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,876.08 |
| 3 | 2020/07 | $62.35 | $686.98 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,813.74 |
| 4 | 2020/08 | $62.61 | $686.72 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,751.13 |
| 5 | 2020/09 | $62.87 | $686.46 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,688.27 |
| 6 | 2020/10 | $63.13 | $686.20 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,625.14 |
| 7 | 2020/11 | $63.39 | $685.94 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,561.75 |
| 8 | 2020/12 | $63.66 | $685.67 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,498.09 |
| 9 | 2021/01 | $63.92 | $685.41 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,434.17 |
| 10 | 2021/02 | $64.19 | $685.14 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,369.99 |
| 11 | 2021/03 | $64.45 | $684.87 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,305.53 |
| 12 | 2021/04 | $64.72 | $684.61 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,240.81 |
| 13 | 2021/05 | $64.99 | $684.34 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,175.82 |
| 14 | 2021/06 | $65.26 | $684.07 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,110.56 |
| 15 | 2021/07 | $65.53 | $683.79 | $68.75 | $141.67 | $50.00 | $1,009.75 | $164,045.02 |
| 16 | 2021/08 | $65.81 | $683.52 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,979.21 |
| 17 | 2021/09 | $66.08 | $683.25 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,913.13 |
| 18 | 2021/10 | $66.36 | $682.97 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,846.77 |
| 19 | 2021/11 | $66.63 | $682.69 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,780.14 |
| 20 | 2021/12 | $66.91 | $682.42 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,713.23 |
| 21 | 2022/01 | $67.19 | $682.14 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,646.04 |
| 22 | 2022/02 | $67.47 | $681.86 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,578.57 |
| 23 | 2022/03 | $67.75 | $681.58 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,510.81 |
| 24 | 2022/04 | $68.03 | $681.30 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,442.78 |
| 25 | 2022/05 | $68.32 | $681.01 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,374.46 |
| 26 | 2022/06 | $68.60 | $680.73 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,305.86 |
| 27 | 2022/07 | $68.89 | $680.44 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,236.97 |
| 28 | 2022/08 | $69.17 | $680.15 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,167.80 |
| 29 | 2022/09 | $69.46 | $679.87 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,098.34 |
| 30 | 2022/10 | $69.75 | $679.58 | $68.75 | $141.67 | $50.00 | $1,009.75 | $163,028.58 |
| 31 | 2022/11 | $70.04 | $679.29 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,958.54 |
| 32 | 2022/12 | $70.34 | $678.99 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,888.20 |
| 33 | 2023/01 | $70.63 | $678.70 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,817.58 |
| 34 | 2023/02 | $70.92 | $678.41 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,746.65 |
| 35 | 2023/03 | $71.22 | $678.11 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,675.44 |
| 36 | 2023/04 | $71.51 | $677.81 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,603.92 |
| 37 | 2023/05 | $71.81 | $677.52 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,532.11 |
| 38 | 2023/06 | $72.11 | $677.22 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,460.00 |
| 39 | 2023/07 | $72.41 | $676.92 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,387.58 |
| 40 | 2023/08 | $72.71 | $676.61 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,314.87 |
| 41 | 2023/09 | $73.02 | $676.31 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,241.85 |
| 42 | 2023/10 | $73.32 | $676.01 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,168.53 |
| 43 | 2023/11 | $73.63 | $675.70 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,094.91 |
| 44 | 2023/12 | $73.93 | $675.40 | $68.75 | $141.67 | $50.00 | $1,009.75 | $162,020.97 |
| 45 | 2024/01 | $74.24 | $675.09 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,946.73 |
| 46 | 2024/02 | $74.55 | $674.78 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,872.18 |
| 47 | 2024/03 | $74.86 | $674.47 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,797.32 |
| 48 | 2024/04 | $75.17 | $674.16 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,722.14 |
| 49 | 2024/05 | $75.49 | $673.84 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,646.66 |
| 50 | 2024/06 | $75.80 | $673.53 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,570.86 |
| 51 | 2024/07 | $76.12 | $673.21 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,494.74 |
| 52 | 2024/08 | $76.43 | $672.89 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,418.31 |
| 53 | 2024/09 | $76.75 | $672.58 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,341.55 |
| 54 | 2024/10 | $77.07 | $672.26 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,264.48 |
| 55 | 2024/11 | $77.39 | $671.94 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,187.09 |
| 56 | 2024/12 | $77.72 | $671.61 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,109.37 |
| 57 | 2025/01 | $78.04 | $671.29 | $68.75 | $141.67 | $50.00 | $1,009.75 | $161,031.33 |
| 58 | 2025/02 | $78.37 | $670.96 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,952.97 |
| 59 | 2025/03 | $78.69 | $670.64 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,874.27 |
| 60 | 2025/04 | $79.02 | $670.31 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,795.25 |
| 61 | 2025/05 | $79.35 | $669.98 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,715.91 |
| 62 | 2025/06 | $79.68 | $669.65 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,636.23 |
| 63 | 2025/07 | $80.01 | $669.32 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,556.21 |
| 64 | 2025/08 | $80.34 | $668.98 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,475.87 |
| 65 | 2025/09 | $80.68 | $668.65 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,395.19 |
| 66 | 2025/10 | $81.02 | $668.31 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,314.17 |
| 67 | 2025/11 | $81.35 | $667.98 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,232.82 |
| 68 | 2025/12 | $81.69 | $667.64 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,151.13 |
| 69 | 2026/01 | $82.03 | $667.30 | $68.75 | $141.67 | $50.00 | $1,009.75 | $160,069.10 |
| 70 | 2026/02 | $82.37 | $666.95 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,986.72 |
| 71 | 2026/03 | $82.72 | $666.61 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,904.00 |
| 72 | 2026/04 | $83.06 | $666.27 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,820.94 |
| 73 | 2026/05 | $83.41 | $665.92 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,737.53 |
| 74 | 2026/06 | $83.76 | $665.57 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,653.78 |
| 75 | 2026/07 | $84.10 | $665.22 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,569.67 |
| 76 | 2026/08 | $84.46 | $664.87 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,485.22 |
| 77 | 2026/09 | $84.81 | $664.52 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,400.41 |
| 78 | 2026/10 | $85.16 | $664.17 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,315.25 |
| 79 | 2026/11 | $85.52 | $663.81 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,229.73 |
| 80 | 2026/12 | $85.87 | $663.46 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,143.86 |
| 81 | 2027/01 | $86.23 | $663.10 | $68.75 | $141.67 | $50.00 | $1,009.75 | $159,057.63 |
| 82 | 2027/02 | $86.59 | $662.74 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,971.04 |
| 83 | 2027/03 | $86.95 | $662.38 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,884.09 |
| 84 | 2027/04 | $87.31 | $662.02 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,796.78 |
| 85 | 2027/05 | $87.68 | $661.65 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,709.11 |
| 86 | 2027/06 | $88.04 | $661.29 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,621.07 |
| 87 | 2027/07 | $88.41 | $660.92 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,532.66 |
| 88 | 2027/08 | $88.78 | $660.55 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,443.88 |
| 89 | 2027/09 | $89.15 | $660.18 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,354.74 |
| 90 | 2027/10 | $89.52 | $659.81 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,265.22 |
| 91 | 2027/11 | $89.89 | $659.44 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,175.33 |
| 92 | 2027/12 | $90.27 | $659.06 | $68.75 | $141.67 | $50.00 | $1,009.75 | $158,085.06 |
| 93 | 2028/01 | $90.64 | $658.69 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,994.42 |
| 94 | 2028/02 | $91.02 | $658.31 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,903.40 |
| 95 | 2028/03 | $91.40 | $657.93 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,812.00 |
| 96 | 2028/04 | $91.78 | $657.55 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,720.23 |
| 97 | 2028/05 | $92.16 | $657.17 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,628.06 |
| 98 | 2028/06 | $92.55 | $656.78 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,535.52 |
| 99 | 2028/07 | $92.93 | $656.40 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,442.59 |
| 100 | 2028/08 | $93.32 | $656.01 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,349.27 |
| 101 | 2028/09 | $93.71 | $655.62 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,255.56 |
| 102 | 2028/10 | $94.10 | $655.23 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,161.47 |
| 103 | 2028/11 | $94.49 | $654.84 | $68.75 | $141.67 | $50.00 | $1,009.75 | $157,066.98 |
| 104 | 2028/12 | $94.88 | $654.45 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,972.09 |
| 105 | 2029/01 | $95.28 | $654.05 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,876.81 |
| 106 | 2029/02 | $95.68 | $653.65 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,781.14 |
| 107 | 2029/03 | $96.07 | $653.25 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,685.06 |
| 108 | 2029/04 | $96.47 | $652.85 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,588.59 |
| 109 | 2029/05 | $96.88 | $652.45 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,491.71 |
| 110 | 2029/06 | $97.28 | $652.05 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,394.43 |
| 111 | 2029/07 | $97.69 | $651.64 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,296.75 |
| 112 | 2029/08 | $98.09 | $651.24 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,198.65 |
| 113 | 2029/09 | $98.50 | $650.83 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,100.15 |
| 114 | 2029/10 | $98.91 | $650.42 | $68.75 | $141.67 | $50.00 | $1,009.75 | $156,001.24 |
| 115 | 2029/11 | $99.32 | $650.01 | $68.75 | $141.67 | $50.00 | $1,009.75 | $155,901.92 |
| 116 | 2029/12 | $99.74 | $649.59 | $68.75 | $141.67 | $50.00 | $1,009.75 | $155,802.18 |
| 117 | 2030/01 | $100.15 | $649.18 | $68.75 | $141.67 | $50.00 | $1,009.75 | $155,702.03 |
| 118 | 2030/02 | $100.57 | $648.76 | $68.75 | $141.67 | $50.00 | $1,009.75 | $155,601.46 |
| 119 | 2030/03 | $100.99 | $648.34 | $68.75 | $141.67 | $50.00 | $1,009.75 | $155,500.47 |
| 120 | 2030/04 | $101.41 | $647.92 | $68.75 | $141.67 | $50.00 | $1,009.75 | $155,399.06 |
| 121 | 2030/05 | $101.83 | $647.50 | $68.75 | $141.67 | $50.00 | $1,009.75 | $155,297.22 |
| 122 | 2030/06 | $102.26 | $647.07 | $68.75 | $141.67 | $50.00 | $1,009.75 | $155,194.97 |
| 123 | 2030/07 | $102.68 | $646.65 | $68.75 | $141.67 | $50.00 | $1,009.75 | $155,092.28 |
| 124 | 2030/08 | $103.11 | $646.22 | $68.75 | $141.67 | $50.00 | $1,009.75 | $154,989.17 |
| 125 | 2030/09 | $103.54 | $645.79 | $68.75 | $141.67 | $50.00 | $1,009.75 | $154,885.63 |
| 126 | 2030/10 | $103.97 | $645.36 | $68.75 | $141.67 | $50.00 | $1,009.75 | $154,781.66 |
| 127 | 2030/11 | $104.41 | $644.92 | $68.75 | $141.67 | $50.00 | $1,009.75 | $154,677.25 |
| 128 | 2030/12 | $104.84 | $644.49 | $68.75 | $141.67 | $50.00 | $1,009.75 | $154,572.41 |
| 129 | 2031/01 | $105.28 | $644.05 | $68.75 | $141.67 | $50.00 | $1,009.75 | $154,467.14 |
| 130 | 2031/02 | $105.72 | $643.61 | $68.75 | $141.67 | $50.00 | $1,009.75 | $154,361.42 |
| 131 | 2031/03 | $106.16 | $643.17 | $68.75 | $141.67 | $50.00 | $1,009.75 | $154,255.26 |
| 132 | 2031/04 | $106.60 | $642.73 | $68.75 | $141.67 | $50.00 | $1,009.75 | $154,148.67 |
| 133 | 2031/05 | $107.04 | $642.29 | $68.75 | $141.67 | $50.00 | $1,009.75 | $154,041.62 |
| 134 | 2031/06 | $107.49 | $641.84 | $68.75 | $141.67 | $50.00 | $1,009.75 | $153,934.13 |
| 135 | 2031/07 | $107.94 | $641.39 | $68.75 | $141.67 | $50.00 | $1,009.75 | $153,826.20 |
| 136 | 2031/08 | $108.39 | $640.94 | $68.75 | $141.67 | $50.00 | $1,009.75 | $153,717.81 |
| 137 | 2031/09 | $108.84 | $640.49 | $68.75 | $141.67 | $50.00 | $1,009.75 | $153,608.97 |
| 138 | 2031/10 | $109.29 | $640.04 | $68.75 | $141.67 | $50.00 | $1,009.75 | $153,499.68 |
| 139 | 2031/11 | $109.75 | $639.58 | $68.75 | $141.67 | $50.00 | $1,009.75 | $153,389.93 |
| 140 | 2031/12 | $110.20 | $639.12 | $68.75 | $141.67 | $50.00 | $1,009.75 | $153,279.73 |
| 141 | 2032/01 | $110.66 | $638.67 | $68.75 | $141.67 | $50.00 | $1,009.75 | $153,169.07 |
| 142 | 2032/02 | $111.12 | $638.20 | $68.75 | $141.67 | $50.00 | $1,009.75 | $153,057.94 |
| 143 | 2032/03 | $111.59 | $637.74 | $68.75 | $141.67 | $50.00 | $1,009.75 | $152,946.35 |
| 144 | 2032/04 | $112.05 | $637.28 | $68.75 | $141.67 | $50.00 | $1,009.75 | $152,834.30 |
| 145 | 2032/05 | $112.52 | $636.81 | $68.75 | $141.67 | $50.00 | $1,009.75 | $152,721.78 |
| 146 | 2032/06 | $112.99 | $636.34 | $68.75 | $141.67 | $50.00 | $1,009.75 | $152,608.79 |
| 147 | 2032/07 | $113.46 | $635.87 | $68.75 | $141.67 | $50.00 | $1,009.75 | $152,495.33 |
| 148 | 2032/08 | $113.93 | $635.40 | $68.75 | $141.67 | $50.00 | $1,009.75 | $152,381.40 |
| 149 | 2032/09 | $114.41 | $634.92 | $68.75 | $141.67 | $50.00 | $1,009.75 | $152,267.00 |
| 150 | 2032/10 | $114.88 | $634.45 | $68.75 | $141.67 | $50.00 | $1,009.75 | $152,152.11 |
| 151 | 2032/11 | $115.36 | $633.97 | $68.75 | $141.67 | $50.00 | $1,009.75 | $152,036.75 |
| 152 | 2032/12 | $115.84 | $633.49 | $68.75 | $141.67 | $50.00 | $1,009.75 | $151,920.91 |
| 153 | 2033/01 | $116.33 | $633.00 | $68.75 | $141.67 | $50.00 | $1,009.75 | $151,804.58 |
| 154 | 2033/02 | $116.81 | $632.52 | $68.75 | $141.67 | $50.00 | $1,009.75 | $151,687.77 |
| 155 | 2033/03 | $117.30 | $632.03 | $68.75 | $141.67 | $50.00 | $1,009.75 | $151,570.48 |
| 156 | 2033/04 | $117.79 | $631.54 | $68.75 | $141.67 | $50.00 | $1,009.75 | $151,452.69 |
| 157 | 2033/05 | $118.28 | $631.05 | $68.75 | $141.67 | $50.00 | $1,009.75 | $151,334.42 |
| 158 | 2033/06 | $118.77 | $630.56 | $68.75 | $141.67 | $50.00 | $1,009.75 | $151,215.65 |
| 159 | 2033/07 | $119.26 | $630.07 | $68.75 | $141.67 | $50.00 | $1,009.75 | $151,096.38 |
| 160 | 2033/08 | $119.76 | $629.57 | $68.75 | $141.67 | $50.00 | $1,009.75 | $150,976.62 |
| 161 | 2033/09 | $120.26 | $629.07 | $68.75 | $141.67 | $50.00 | $1,009.75 | $150,856.36 |
| 162 | 2033/10 | $120.76 | $628.57 | $68.75 | $141.67 | $50.00 | $1,009.75 | $150,735.60 |
| 163 | 2033/11 | $121.26 | $628.07 | $68.75 | $141.67 | $50.00 | $1,009.75 | $150,614.34 |
| 164 | 2033/12 | $121.77 | $627.56 | $68.75 | $141.67 | $50.00 | $1,009.75 | $150,492.57 |
| 165 | 2034/01 | $122.28 | $627.05 | $68.75 | $141.67 | $50.00 | $1,009.75 | $150,370.29 |
| 166 | 2034/02 | $122.79 | $626.54 | $68.75 | $141.67 | $50.00 | $1,009.75 | $150,247.51 |
| 167 | 2034/03 | $123.30 | $626.03 | $68.75 | $141.67 | $50.00 | $1,009.75 | $150,124.21 |
| 168 | 2034/04 | $123.81 | $625.52 | $68.75 | $141.67 | $50.00 | $1,009.75 | $150,000.40 |
| 169 | 2034/05 | $124.33 | $625.00 | $68.75 | $141.67 | $50.00 | $1,009.75 | $149,876.07 |
| 170 | 2034/06 | $124.85 | $624.48 | $68.75 | $141.67 | $50.00 | $1,009.75 | $149,751.22 |
| 171 | 2034/07 | $125.37 | $623.96 | $68.75 | $141.67 | $50.00 | $1,009.75 | $149,625.86 |
| 172 | 2034/08 | $125.89 | $623.44 | $68.75 | $141.67 | $50.00 | $1,009.75 | $149,499.97 |
| 173 | 2034/09 | $126.41 | $622.92 | $68.75 | $141.67 | $50.00 | $1,009.75 | $149,373.56 |
| 174 | 2034/10 | $126.94 | $622.39 | $68.75 | $141.67 | $50.00 | $1,009.75 | $149,246.62 |
| 175 | 2034/11 | $127.47 | $621.86 | $68.75 | $141.67 | $50.00 | $1,009.75 | $149,119.15 |
| 176 | 2034/12 | $128.00 | $621.33 | $68.75 | $141.67 | $50.00 | $1,009.75 | $148,991.15 |
| 177 | 2035/01 | $128.53 | $620.80 | $68.75 | $141.67 | $50.00 | $1,009.75 | $148,862.62 |
| 178 | 2035/02 | $129.07 | $620.26 | $68.75 | $141.67 | $50.00 | $1,009.75 | $148,733.55 |
| 179 | 2035/03 | $129.61 | $619.72 | $68.75 | $141.67 | $50.00 | $1,009.75 | $148,603.95 |
| 180 | 2035/04 | $130.15 | $619.18 | $68.75 | $141.67 | $50.00 | $1,009.75 | $148,473.80 |
| 181 | 2035/05 | $130.69 | $618.64 | $68.75 | $141.67 | $50.00 | $1,009.75 | $148,343.11 |
| 182 | 2035/06 | $131.23 | $618.10 | $68.75 | $141.67 | $50.00 | $1,009.75 | $148,211.88 |
| 183 | 2035/07 | $131.78 | $617.55 | $68.75 | $141.67 | $50.00 | $1,009.75 | $148,080.10 |
| 184 | 2035/08 | $132.33 | $617.00 | $68.75 | $141.67 | $50.00 | $1,009.75 | $147,947.77 |
| 185 | 2035/09 | $132.88 | $616.45 | $68.75 | $141.67 | $50.00 | $1,009.75 | $147,814.89 |
| 186 | 2035/10 | $133.43 | $615.90 | $68.75 | $141.67 | $50.00 | $1,009.75 | $147,681.46 |
| 187 | 2035/11 | $133.99 | $615.34 | $68.75 | $141.67 | $50.00 | $1,009.75 | $147,547.47 |
| 188 | 2035/12 | $134.55 | $614.78 | $68.75 | $141.67 | $50.00 | $1,009.75 | $147,412.92 |
| 189 | 2036/01 | $135.11 | $614.22 | $68.75 | $141.67 | $50.00 | $1,009.75 | $147,277.81 |
| 190 | 2036/02 | $135.67 | $613.66 | $68.75 | $141.67 | $50.00 | $1,009.75 | $147,142.14 |
| 191 | 2036/03 | $136.24 | $613.09 | $68.75 | $141.67 | $50.00 | $1,009.75 | $147,005.90 |
| 192 | 2036/04 | $136.80 | $612.52 | $68.75 | $141.67 | $50.00 | $1,009.75 | $146,869.10 |
| 193 | 2036/05 | $137.37 | $611.95 | $68.75 | $141.67 | $50.00 | $1,009.75 | $146,731.73 |
| 194 | 2036/06 | $137.95 | $611.38 | $68.75 | $141.67 | $50.00 | $1,009.75 | $146,593.78 |
| 195 | 2036/07 | $138.52 | $610.81 | $68.75 | $141.67 | $50.00 | $1,009.75 | $146,455.26 |
| 196 | 2036/08 | $139.10 | $610.23 | $68.75 | $141.67 | $50.00 | $1,009.75 | $146,316.16 |
| 197 | 2036/09 | $139.68 | $609.65 | $68.75 | $141.67 | $50.00 | $1,009.75 | $146,176.48 |
| 198 | 2036/10 | $140.26 | $609.07 | $68.75 | $141.67 | $50.00 | $1,009.75 | $146,036.22 |
| 199 | 2036/11 | $140.84 | $608.48 | $68.75 | $141.67 | $50.00 | $1,009.75 | $145,895.37 |
| 200 | 2036/12 | $141.43 | $607.90 | $68.75 | $141.67 | $50.00 | $1,009.75 | $145,753.94 |
| 201 | 2037/01 | $142.02 | $607.31 | $68.75 | $141.67 | $50.00 | $1,009.75 | $145,611.92 |
| 202 | 2037/02 | $142.61 | $606.72 | $68.75 | $141.67 | $50.00 | $1,009.75 | $145,469.31 |
| 203 | 2037/03 | $143.21 | $606.12 | $68.75 | $141.67 | $50.00 | $1,009.75 | $145,326.10 |
| 204 | 2037/04 | $143.80 | $605.53 | $68.75 | $141.67 | $50.00 | $1,009.75 | $145,182.30 |
| 205 | 2037/05 | $144.40 | $604.93 | $68.75 | $141.67 | $50.00 | $1,009.75 | $145,037.90 |
| 206 | 2037/06 | $145.00 | $604.32 | $68.75 | $141.67 | $50.00 | $1,009.75 | $144,892.89 |
| 207 | 2037/07 | $145.61 | $603.72 | $68.75 | $141.67 | $50.00 | $1,009.75 | $144,747.28 |
| 208 | 2037/08 | $146.22 | $603.11 | $68.75 | $141.67 | $50.00 | $1,009.75 | $144,601.07 |
| 209 | 2037/09 | $146.82 | $602.50 | $68.75 | $141.67 | $50.00 | $1,009.75 | $144,454.24 |
| 210 | 2037/10 | $147.44 | $601.89 | $68.75 | $141.67 | $50.00 | $1,009.75 | $144,306.81 |
| 211 | 2037/11 | $148.05 | $601.28 | $68.75 | $141.67 | $50.00 | $1,009.75 | $144,158.76 |
| 212 | 2037/12 | $148.67 | $600.66 | $68.75 | $141.67 | $50.00 | $1,009.75 | $144,010.09 |
| 213 | 2038/01 | $149.29 | $600.04 | $68.75 | $141.67 | $50.00 | $1,009.75 | $143,860.80 |
| 214 | 2038/02 | $149.91 | $599.42 | $68.75 | $141.67 | $50.00 | $1,009.75 | $143,710.89 |
| 215 | 2038/03 | $150.53 | $598.80 | $68.75 | $141.67 | $50.00 | $1,009.75 | $143,560.36 |
| 216 | 2038/04 | $151.16 | $598.17 | $68.75 | $141.67 | $50.00 | $1,009.75 | $143,409.20 |
| 217 | 2038/05 | $151.79 | $597.54 | $68.75 | $141.67 | $50.00 | $1,009.75 | $143,257.41 |
| 218 | 2038/06 | $152.42 | $596.91 | $68.75 | $141.67 | $50.00 | $1,009.75 | $143,104.99 |
| 219 | 2038/07 | $153.06 | $596.27 | $68.75 | $141.67 | $50.00 | $1,009.75 | $142,951.93 |
| 220 | 2038/08 | $153.70 | $595.63 | $68.75 | $141.67 | $50.00 | $1,009.75 | $142,798.23 |
| 221 | 2038/09 | $154.34 | $594.99 | $68.75 | $141.67 | $50.00 | $1,009.75 | $142,643.89 |
| 222 | 2038/10 | $154.98 | $594.35 | $68.75 | $141.67 | $50.00 | $1,009.75 | $142,488.92 |
| 223 | 2038/11 | $155.63 | $593.70 | $68.75 | $141.67 | $50.00 | $1,009.75 | $142,333.29 |
| 224 | 2038/12 | $156.27 | $593.06 | $68.75 | $141.67 | $50.00 | $1,009.75 | $142,177.02 |
| 225 | 2039/01 | $156.92 | $592.40 | $68.75 | $141.67 | $50.00 | $1,009.75 | $142,020.09 |
| 226 | 2039/02 | $157.58 | $591.75 | $68.75 | $141.67 | $50.00 | $1,009.75 | $141,862.51 |
| 227 | 2039/03 | $158.24 | $591.09 | $68.75 | $141.67 | $50.00 | $1,009.75 | $141,704.28 |
| 228 | 2039/04 | $158.89 | $590.43 | $68.75 | $141.67 | $50.00 | $1,009.75 | $141,545.38 |
| 229 | 2039/05 | $159.56 | $589.77 | $68.75 | $141.67 | $50.00 | $1,009.75 | $141,385.83 |
| 230 | 2039/06 | $160.22 | $589.11 | $68.75 | $141.67 | $50.00 | $1,009.75 | $141,225.61 |
| 231 | 2039/07 | $160.89 | $588.44 | $68.75 | $141.67 | $50.00 | $1,009.75 | $141,064.72 |
| 232 | 2039/08 | $161.56 | $587.77 | $68.75 | $141.67 | $50.00 | $1,009.75 | $140,903.16 |
| 233 | 2039/09 | $162.23 | $587.10 | $68.75 | $141.67 | $50.00 | $1,009.75 | $140,740.93 |
| 234 | 2039/10 | $162.91 | $586.42 | $68.75 | $141.67 | $50.00 | $1,009.75 | $140,578.02 |
| 235 | 2039/11 | $163.59 | $585.74 | $68.75 | $141.67 | $50.00 | $1,009.75 | $140,414.43 |
| 236 | 2039/12 | $164.27 | $585.06 | $68.75 | $141.67 | $50.00 | $1,009.75 | $140,250.16 |
| 237 | 2040/01 | $164.95 | $584.38 | $68.75 | $141.67 | $50.00 | $1,009.75 | $140,085.21 |
| 238 | 2040/02 | $165.64 | $583.69 | $68.75 | $141.67 | $50.00 | $1,009.75 | $139,919.57 |
| 239 | 2040/03 | $166.33 | $583.00 | $68.75 | $141.67 | $50.00 | $1,009.75 | $139,753.24 |
| 240 | 2040/04 | $167.02 | $582.31 | $68.75 | $141.67 | $50.00 | $1,009.75 | $139,586.21 |
| 241 | 2040/05 | $167.72 | $581.61 | $68.75 | $141.67 | $50.00 | $1,009.75 | $139,418.49 |
| 242 | 2040/06 | $168.42 | $580.91 | $68.75 | $141.67 | $50.00 | $1,009.75 | $139,250.07 |
| 243 | 2040/07 | $169.12 | $580.21 | $68.75 | $141.67 | $50.00 | $1,009.75 | $139,080.95 |
| 244 | 2040/08 | $169.82 | $579.50 | $68.75 | $141.67 | $50.00 | $1,009.75 | $138,911.13 |
| 245 | 2040/09 | $170.53 | $578.80 | $68.75 | $141.67 | $50.00 | $1,009.75 | $138,740.60 |
| 246 | 2040/10 | $171.24 | $578.09 | $68.75 | $141.67 | $50.00 | $1,009.75 | $138,569.35 |
| 247 | 2040/11 | $171.96 | $577.37 | $68.75 | $141.67 | $50.00 | $1,009.75 | $138,397.40 |
| 248 | 2040/12 | $172.67 | $576.66 | $68.75 | $141.67 | $50.00 | $1,009.75 | $138,224.72 |
| 249 | 2041/01 | $173.39 | $575.94 | $68.75 | $141.67 | $50.00 | $1,009.75 | $138,051.33 |
| 250 | 2041/02 | $174.12 | $575.21 | $68.75 | $141.67 | $50.00 | $1,009.75 | $137,877.22 |
| 251 | 2041/03 | $174.84 | $574.49 | $68.75 | $141.67 | $50.00 | $1,009.75 | $137,702.37 |
| 252 | 2041/04 | $175.57 | $573.76 | $68.75 | $141.67 | $50.00 | $1,009.75 | $137,526.81 |
| 253 | 2041/05 | $176.30 | $573.03 | $68.75 | $141.67 | $50.00 | $1,009.75 | $137,350.50 |
| 254 | 2041/06 | $177.04 | $572.29 | $68.75 | $141.67 | $50.00 | $1,009.75 | $137,173.47 |
| 255 | 2041/07 | $177.77 | $571.56 | $68.75 | $141.67 | $50.00 | $1,009.75 | $136,995.70 |
| 256 | 2041/08 | $178.51 | $570.82 | $68.75 | $141.67 | $50.00 | $1,009.75 | $136,817.18 |
| 257 | 2041/09 | $179.26 | $570.07 | $68.75 | $141.67 | $50.00 | $1,009.75 | $136,637.93 |
| 258 | 2041/10 | $180.00 | $569.32 | $68.75 | $141.67 | $50.00 | $1,009.75 | $136,457.92 |
| 259 | 2041/11 | $180.75 | $568.57 | $68.75 | $141.67 | $50.00 | $1,009.75 | $136,277.17 |
| 260 | 2041/12 | $181.51 | $567.82 | $68.75 | $141.67 | $50.00 | $1,009.75 | $136,095.66 |
| 261 | 2042/01 | $182.26 | $567.07 | $0.00 | $141.67 | $50.00 | $941.00 | $135,913.40 |
| 262 | 2042/02 | $183.02 | $566.31 | $0.00 | $141.67 | $50.00 | $941.00 | $135,730.37 |
| 263 | 2042/03 | $183.79 | $565.54 | $0.00 | $141.67 | $50.00 | $941.00 | $135,546.59 |
| 264 | 2042/04 | $184.55 | $564.78 | $0.00 | $141.67 | $50.00 | $941.00 | $135,362.04 |
| 265 | 2042/05 | $185.32 | $564.01 | $0.00 | $141.67 | $50.00 | $941.00 | $135,176.72 |
| 266 | 2042/06 | $186.09 | $563.24 | $0.00 | $141.67 | $50.00 | $941.00 | $134,990.62 |
| 267 | 2042/07 | $186.87 | $562.46 | $0.00 | $141.67 | $50.00 | $941.00 | $134,803.75 |
| 268 | 2042/08 | $187.65 | $561.68 | $0.00 | $141.67 | $50.00 | $941.00 | $134,616.11 |
| 269 | 2042/09 | $188.43 | $560.90 | $0.00 | $141.67 | $50.00 | $941.00 | $134,427.68 |
| 270 | 2042/10 | $189.21 | $560.12 | $0.00 | $141.67 | $50.00 | $941.00 | $134,238.47 |
| 271 | 2042/11 | $190.00 | $559.33 | $0.00 | $141.67 | $50.00 | $941.00 | $134,048.46 |
| 272 | 2042/12 | $190.79 | $558.54 | $0.00 | $141.67 | $50.00 | $941.00 | $133,857.67 |
| 273 | 2043/01 | $191.59 | $557.74 | $0.00 | $141.67 | $50.00 | $941.00 | $133,666.08 |
| 274 | 2043/02 | $192.39 | $556.94 | $0.00 | $141.67 | $50.00 | $941.00 | $133,473.69 |
| 275 | 2043/03 | $193.19 | $556.14 | $0.00 | $141.67 | $50.00 | $941.00 | $133,280.51 |
| 276 | 2043/04 | $193.99 | $555.34 | $0.00 | $141.67 | $50.00 | $941.00 | $133,086.51 |
| 277 | 2043/05 | $194.80 | $554.53 | $0.00 | $141.67 | $50.00 | $941.00 | $132,891.71 |
| 278 | 2043/06 | $195.61 | $553.72 | $0.00 | $141.67 | $50.00 | $941.00 | $132,696.10 |
| 279 | 2043/07 | $196.43 | $552.90 | $0.00 | $141.67 | $50.00 | $941.00 | $132,499.67 |
| 280 | 2043/08 | $197.25 | $552.08 | $0.00 | $141.67 | $50.00 | $941.00 | $132,302.42 |
| 281 | 2043/09 | $198.07 | $551.26 | $0.00 | $141.67 | $50.00 | $941.00 | $132,104.35 |
| 282 | 2043/10 | $198.89 | $550.43 | $0.00 | $141.67 | $50.00 | $941.00 | $131,905.46 |
| 283 | 2043/11 | $199.72 | $549.61 | $0.00 | $141.67 | $50.00 | $941.00 | $131,705.74 |
| 284 | 2043/12 | $200.56 | $548.77 | $0.00 | $141.67 | $50.00 | $941.00 | $131,505.18 |
| 285 | 2044/01 | $201.39 | $547.94 | $0.00 | $141.67 | $50.00 | $941.00 | $131,303.79 |
| 286 | 2044/02 | $202.23 | $547.10 | $0.00 | $141.67 | $50.00 | $941.00 | $131,101.56 |
| 287 | 2044/03 | $203.07 | $546.26 | $0.00 | $141.67 | $50.00 | $941.00 | $130,898.49 |
| 288 | 2044/04 | $203.92 | $545.41 | $0.00 | $141.67 | $50.00 | $941.00 | $130,694.57 |
| 289 | 2044/05 | $204.77 | $544.56 | $0.00 | $141.67 | $50.00 | $941.00 | $130,489.80 |
| 290 | 2044/06 | $205.62 | $543.71 | $0.00 | $141.67 | $50.00 | $941.00 | $130,284.18 |
| 291 | 2044/07 | $206.48 | $542.85 | $0.00 | $141.67 | $50.00 | $941.00 | $130,077.70 |
| 292 | 2044/08 | $207.34 | $541.99 | $0.00 | $141.67 | $50.00 | $941.00 | $129,870.36 |
| 293 | 2044/09 | $208.20 | $541.13 | $0.00 | $141.67 | $50.00 | $941.00 | $129,662.16 |
| 294 | 2044/10 | $209.07 | $540.26 | $0.00 | $141.67 | $50.00 | $941.00 | $129,453.09 |
| 295 | 2044/11 | $209.94 | $539.39 | $0.00 | $141.67 | $50.00 | $941.00 | $129,243.15 |
| 296 | 2044/12 | $210.82 | $538.51 | $0.00 | $141.67 | $50.00 | $941.00 | $129,032.33 |
| 297 | 2045/01 | $211.69 | $537.63 | $0.00 | $141.67 | $50.00 | $941.00 | $128,820.64 |
| 298 | 2045/02 | $212.58 | $536.75 | $0.00 | $141.67 | $50.00 | $941.00 | $128,608.06 |
| 299 | 2045/03 | $213.46 | $535.87 | $0.00 | $141.67 | $50.00 | $941.00 | $128,394.60 |
| 300 | 2045/04 | $214.35 | $534.98 | $0.00 | $141.67 | $50.00 | $941.00 | $128,180.25 |
| 301 | 2045/05 | $215.24 | $534.08 | $0.00 | $141.67 | $50.00 | $941.00 | $127,965.00 |
| 302 | 2045/06 | $216.14 | $533.19 | $0.00 | $141.67 | $50.00 | $941.00 | $127,748.86 |
| 303 | 2045/07 | $217.04 | $532.29 | $0.00 | $141.67 | $50.00 | $941.00 | $127,531.82 |
| 304 | 2045/08 | $217.95 | $531.38 | $0.00 | $141.67 | $50.00 | $941.00 | $127,313.87 |
| 305 | 2045/09 | $218.85 | $530.47 | $0.00 | $141.67 | $50.00 | $941.00 | $127,095.02 |
| 306 | 2045/10 | $219.77 | $529.56 | $0.00 | $141.67 | $50.00 | $941.00 | $126,875.25 |
| 307 | 2045/11 | $220.68 | $528.65 | $0.00 | $141.67 | $50.00 | $941.00 | $126,654.57 |
| 308 | 2045/12 | $221.60 | $527.73 | $0.00 | $141.67 | $50.00 | $941.00 | $126,432.97 |
| 309 | 2046/01 | $222.52 | $526.80 | $0.00 | $141.67 | $50.00 | $941.00 | $126,210.44 |
| 310 | 2046/02 | $223.45 | $525.88 | $0.00 | $141.67 | $50.00 | $941.00 | $125,986.99 |
| 311 | 2046/03 | $224.38 | $524.95 | $0.00 | $141.67 | $50.00 | $941.00 | $125,762.61 |
| 312 | 2046/04 | $225.32 | $524.01 | $0.00 | $141.67 | $50.00 | $941.00 | $125,537.29 |
| 313 | 2046/05 | $226.26 | $523.07 | $0.00 | $141.67 | $50.00 | $941.00 | $125,311.03 |
| 314 | 2046/06 | $227.20 | $522.13 | $0.00 | $141.67 | $50.00 | $941.00 | $125,083.83 |
| 315 | 2046/07 | $228.15 | $521.18 | $0.00 | $141.67 | $50.00 | $941.00 | $124,855.69 |
| 316 | 2046/08 | $229.10 | $520.23 | $0.00 | $141.67 | $50.00 | $941.00 | $124,626.59 |
| 317 | 2046/09 | $230.05 | $519.28 | $0.00 | $141.67 | $50.00 | $941.00 | $124,396.54 |
| 318 | 2046/10 | $231.01 | $518.32 | $0.00 | $141.67 | $50.00 | $941.00 | $124,165.53 |
| 319 | 2046/11 | $231.97 | $517.36 | $0.00 | $141.67 | $50.00 | $941.00 | $123,933.56 |
| 320 | 2046/12 | $232.94 | $516.39 | $0.00 | $141.67 | $50.00 | $941.00 | $123,700.62 |
| 321 | 2047/01 | $233.91 | $515.42 | $0.00 | $141.67 | $50.00 | $941.00 | $123,466.71 |
| 322 | 2047/02 | $234.88 | $514.44 | $0.00 | $141.67 | $50.00 | $941.00 | $123,231.82 |
| 323 | 2047/03 | $235.86 | $513.47 | $0.00 | $141.67 | $50.00 | $941.00 | $122,995.96 |
| 324 | 2047/04 | $236.85 | $512.48 | $0.00 | $141.67 | $50.00 | $941.00 | $122,759.12 |
| 325 | 2047/05 | $237.83 | $511.50 | $0.00 | $141.67 | $50.00 | $941.00 | $122,521.28 |
| 326 | 2047/06 | $238.82 | $510.51 | $0.00 | $141.67 | $50.00 | $941.00 | $122,282.46 |
| 327 | 2047/07 | $239.82 | $509.51 | $0.00 | $141.67 | $50.00 | $941.00 | $122,042.64 |
| 328 | 2047/08 | $240.82 | $508.51 | $0.00 | $141.67 | $50.00 | $941.00 | $121,801.82 |
| 329 | 2047/09 | $241.82 | $507.51 | $0.00 | $141.67 | $50.00 | $941.00 | $121,560.00 |
| 330 | 2047/10 | $242.83 | $506.50 | $0.00 | $141.67 | $50.00 | $941.00 | $121,317.17 |
| 331 | 2047/11 | $243.84 | $505.49 | $0.00 | $141.67 | $50.00 | $941.00 | $121,073.33 |
| 332 | 2047/12 | $244.86 | $504.47 | $0.00 | $141.67 | $50.00 | $941.00 | $120,828.47 |
| 333 | 2048/01 | $245.88 | $503.45 | $0.00 | $141.67 | $50.00 | $941.00 | $120,582.60 |
| 334 | 2048/02 | $246.90 | $502.43 | $0.00 | $141.67 | $50.00 | $941.00 | $120,335.70 |
| 335 | 2048/03 | $247.93 | $501.40 | $0.00 | $141.67 | $50.00 | $941.00 | $120,087.77 |
| 336 | 2048/04 | $248.96 | $500.37 | $0.00 | $141.67 | $50.00 | $941.00 | $119,838.80 |
| 337 | 2048/05 | $250.00 | $499.33 | $0.00 | $141.67 | $50.00 | $941.00 | $119,588.80 |
| 338 | 2048/06 | $251.04 | $498.29 | $0.00 | $141.67 | $50.00 | $941.00 | $119,337.76 |
| 339 | 2048/07 | $252.09 | $497.24 | $0.00 | $141.67 | $50.00 | $941.00 | $119,085.67 |
| 340 | 2048/08 | $253.14 | $496.19 | $0.00 | $141.67 | $50.00 | $941.00 | $118,832.53 |
| 341 | 2048/09 | $254.19 | $495.14 | $0.00 | $141.67 | $50.00 | $941.00 | $118,578.34 |
| 342 | 2048/10 | $255.25 | $494.08 | $0.00 | $141.67 | $50.00 | $941.00 | $118,323.09 |
| 343 | 2048/11 | $256.32 | $493.01 | $0.00 | $141.67 | $50.00 | $941.00 | $118,066.77 |
| 344 | 2048/12 | $257.38 | $491.94 | $0.00 | $141.67 | $50.00 | $941.00 | $117,809.39 |
| 345 | 2049/01 | $258.46 | $490.87 | $0.00 | $141.67 | $50.00 | $941.00 | $117,550.93 |
| 346 | 2049/02 | $259.53 | $489.80 | $0.00 | $141.67 | $50.00 | $941.00 | $117,291.40 |
| 347 | 2049/03 | $260.61 | $488.71 | $0.00 | $141.67 | $50.00 | $941.00 | $117,030.78 |
| 348 | 2049/04 | $261.70 | $487.63 | $0.00 | $141.67 | $50.00 | $941.00 | $116,769.08 |
| 349 | 2049/05 | $262.79 | $486.54 | $0.00 | $141.67 | $50.00 | $941.00 | $116,506.29 |
| 350 | 2049/06 | $263.89 | $485.44 | $0.00 | $141.67 | $50.00 | $941.00 | $116,242.40 |
| 351 | 2049/07 | $264.99 | $484.34 | $0.00 | $141.67 | $50.00 | $941.00 | $115,977.42 |
| 352 | 2049/08 | $266.09 | $483.24 | $0.00 | $141.67 | $50.00 | $941.00 | $115,711.33 |
| 353 | 2049/09 | $267.20 | $482.13 | $0.00 | $141.67 | $50.00 | $941.00 | $115,444.13 |
| 354 | 2049/10 | $268.31 | $481.02 | $0.00 | $141.67 | $50.00 | $941.00 | $115,175.82 |
| 355 | 2049/11 | $269.43 | $479.90 | $0.00 | $141.67 | $50.00 | $941.00 | $114,906.39 |
| 356 | 2049/12 | $270.55 | $478.78 | $0.00 | $141.67 | $50.00 | $941.00 | $114,635.84 |
| 357 | 2050/01 | $271.68 | $477.65 | $0.00 | $141.67 | $50.00 | $941.00 | $114,364.16 |
| 358 | 2050/02 | $272.81 | $476.52 | $0.00 | $141.67 | $50.00 | $941.00 | $114,091.34 |
| 359 | 2050/03 | $273.95 | $475.38 | $0.00 | $141.67 | $50.00 | $941.00 | $113,817.40 |
| 360 | 2050/04 | $275.09 | $474.24 | $0.00 | $141.67 | $50.00 | $941.00 | $113,542.31 |
| 361 | 2050/05 | $276.24 | $473.09 | $0.00 | $141.67 | $50.00 | $941.00 | $113,266.07 |
| 362 | 2050/06 | $277.39 | $471.94 | $0.00 | $141.67 | $50.00 | $941.00 | $112,988.68 |
| 363 | 2050/07 | $278.54 | $470.79 | $0.00 | $141.67 | $50.00 | $941.00 | $112,710.14 |
| 364 | 2050/08 | $279.70 | $469.63 | $0.00 | $141.67 | $50.00 | $941.00 | $112,430.44 |
| 365 | 2050/09 | $280.87 | $468.46 | $0.00 | $141.67 | $50.00 | $941.00 | $112,149.57 |
| 366 | 2050/10 | $282.04 | $467.29 | $0.00 | $141.67 | $50.00 | $941.00 | $111,867.53 |
| 367 | 2050/11 | $283.21 | $466.11 | $0.00 | $141.67 | $50.00 | $941.00 | $111,584.32 |
| 368 | 2050/12 | $284.39 | $464.93 | $0.00 | $141.67 | $50.00 | $941.00 | $111,299.92 |
| 369 | 2051/01 | $285.58 | $463.75 | $0.00 | $141.67 | $50.00 | $941.00 | $111,014.34 |
| 370 | 2051/02 | $286.77 | $462.56 | $0.00 | $141.67 | $50.00 | $941.00 | $110,727.57 |
| 371 | 2051/03 | $287.96 | $461.36 | $0.00 | $141.67 | $50.00 | $941.00 | $110,439.61 |
| 372 | 2051/04 | $289.16 | $460.17 | $0.00 | $141.67 | $50.00 | $941.00 | $110,150.44 |
| 373 | 2051/05 | $290.37 | $458.96 | $0.00 | $141.67 | $50.00 | $941.00 | $109,860.08 |
| 374 | 2051/06 | $291.58 | $457.75 | $0.00 | $141.67 | $50.00 | $941.00 | $109,568.50 |
| 375 | 2051/07 | $292.79 | $456.54 | $0.00 | $141.67 | $50.00 | $941.00 | $109,275.70 |
| 376 | 2051/08 | $294.01 | $455.32 | $0.00 | $141.67 | $50.00 | $941.00 | $108,981.69 |
| 377 | 2051/09 | $295.24 | $454.09 | $0.00 | $141.67 | $50.00 | $941.00 | $108,686.45 |
| 378 | 2051/10 | $296.47 | $452.86 | $0.00 | $141.67 | $50.00 | $941.00 | $108,389.98 |
| 379 | 2051/11 | $297.70 | $451.62 | $0.00 | $141.67 | $50.00 | $941.00 | $108,092.28 |
| 380 | 2051/12 | $298.94 | $450.38 | $0.00 | $141.67 | $50.00 | $941.00 | $107,793.33 |
| 381 | 2052/01 | $300.19 | $449.14 | $0.00 | $141.67 | $50.00 | $941.00 | $107,493.14 |
| 382 | 2052/02 | $301.44 | $447.89 | $0.00 | $141.67 | $50.00 | $941.00 | $107,191.70 |
| 383 | 2052/03 | $302.70 | $446.63 | $0.00 | $141.67 | $50.00 | $941.00 | $106,889.01 |
| 384 | 2052/04 | $303.96 | $445.37 | $0.00 | $141.67 | $50.00 | $941.00 | $106,585.05 |
| 385 | 2052/05 | $305.22 | $444.10 | $0.00 | $141.67 | $50.00 | $941.00 | $106,279.82 |
| 386 | 2052/06 | $306.50 | $442.83 | $0.00 | $141.67 | $50.00 | $941.00 | $105,973.33 |
| 387 | 2052/07 | $307.77 | $441.56 | $0.00 | $141.67 | $50.00 | $941.00 | $105,665.55 |
| 388 | 2052/08 | $309.06 | $440.27 | $0.00 | $141.67 | $50.00 | $941.00 | $105,356.50 |
| 389 | 2052/09 | $310.34 | $438.99 | $0.00 | $141.67 | $50.00 | $941.00 | $105,046.15 |
| 390 | 2052/10 | $311.64 | $437.69 | $0.00 | $141.67 | $50.00 | $941.00 | $104,734.52 |
| 391 | 2052/11 | $312.94 | $436.39 | $0.00 | $141.67 | $50.00 | $941.00 | $104,421.58 |
| 392 | 2052/12 | $314.24 | $435.09 | $0.00 | $141.67 | $50.00 | $941.00 | $104,107.34 |
| 393 | 2053/01 | $315.55 | $433.78 | $0.00 | $141.67 | $50.00 | $941.00 | $103,791.80 |
| 394 | 2053/02 | $316.86 | $432.47 | $0.00 | $141.67 | $50.00 | $941.00 | $103,474.93 |
| 395 | 2053/03 | $318.18 | $431.15 | $0.00 | $141.67 | $50.00 | $941.00 | $103,156.75 |
| 396 | 2053/04 | $319.51 | $429.82 | $0.00 | $141.67 | $50.00 | $941.00 | $102,837.24 |
| 397 | 2053/05 | $320.84 | $428.49 | $0.00 | $141.67 | $50.00 | $941.00 | $102,516.40 |
| 398 | 2053/06 | $322.18 | $427.15 | $0.00 | $141.67 | $50.00 | $941.00 | $102,194.22 |
| 399 | 2053/07 | $323.52 | $425.81 | $0.00 | $141.67 | $50.00 | $941.00 | $101,870.70 |
| 400 | 2053/08 | $324.87 | $424.46 | $0.00 | $141.67 | $50.00 | $941.00 | $101,545.83 |
| 401 | 2053/09 | $326.22 | $423.11 | $0.00 | $141.67 | $50.00 | $941.00 | $101,219.61 |
| 402 | 2053/10 | $327.58 | $421.75 | $0.00 | $141.67 | $50.00 | $941.00 | $100,892.03 |
| 403 | 2053/11 | $328.95 | $420.38 | $0.00 | $141.67 | $50.00 | $941.00 | $100,563.09 |
| 404 | 2053/12 | $330.32 | $419.01 | $0.00 | $141.67 | $50.00 | $941.00 | $100,232.77 |
| 405 | 2054/01 | $331.69 | $417.64 | $0.00 | $141.67 | $50.00 | $941.00 | $99,901.08 |
| 406 | 2054/02 | $333.07 | $416.25 | $0.00 | $141.67 | $50.00 | $941.00 | $99,568.00 |
| 407 | 2054/03 | $334.46 | $414.87 | $0.00 | $141.67 | $50.00 | $941.00 | $99,233.54 |
| 408 | 2054/04 | $335.86 | $413.47 | $0.00 | $141.67 | $50.00 | $941.00 | $98,897.69 |
| 409 | 2054/05 | $337.26 | $412.07 | $0.00 | $141.67 | $50.00 | $941.00 | $98,560.43 |
| 410 | 2054/06 | $338.66 | $410.67 | $0.00 | $141.67 | $50.00 | $941.00 | $98,221.77 |
| 411 | 2054/07 | $340.07 | $409.26 | $0.00 | $141.67 | $50.00 | $941.00 | $97,881.70 |
| 412 | 2054/08 | $341.49 | $407.84 | $0.00 | $141.67 | $50.00 | $941.00 | $97,540.21 |
| 413 | 2054/09 | $342.91 | $406.42 | $0.00 | $141.67 | $50.00 | $941.00 | $97,197.30 |
| 414 | 2054/10 | $344.34 | $404.99 | $0.00 | $141.67 | $50.00 | $941.00 | $96,852.96 |
| 415 | 2054/11 | $345.77 | $403.55 | $0.00 | $141.67 | $50.00 | $941.00 | $96,507.18 |
| 416 | 2054/12 | $347.22 | $402.11 | $0.00 | $141.67 | $50.00 | $941.00 | $96,159.97 |
| 417 | 2055/01 | $348.66 | $400.67 | $0.00 | $141.67 | $50.00 | $941.00 | $95,811.30 |
| 418 | 2055/02 | $350.12 | $399.21 | $0.00 | $141.67 | $50.00 | $941.00 | $95,461.19 |
| 419 | 2055/03 | $351.57 | $397.75 | $0.00 | $141.67 | $50.00 | $941.00 | $95,109.62 |
| 420 | 2055/04 | $353.04 | $396.29 | $0.00 | $141.67 | $50.00 | $941.00 | $94,756.58 |
| 421 | 2055/05 | $354.51 | $394.82 | $0.00 | $141.67 | $50.00 | $941.00 | $94,402.07 |
| 422 | 2055/06 | $355.99 | $393.34 | $0.00 | $141.67 | $50.00 | $941.00 | $94,046.08 |
| 423 | 2055/07 | $357.47 | $391.86 | $0.00 | $141.67 | $50.00 | $941.00 | $93,688.61 |
| 424 | 2055/08 | $358.96 | $390.37 | $0.00 | $141.67 | $50.00 | $941.00 | $93,329.65 |
| 425 | 2055/09 | $360.46 | $388.87 | $0.00 | $141.67 | $50.00 | $941.00 | $92,969.19 |
| 426 | 2055/10 | $361.96 | $387.37 | $0.00 | $141.67 | $50.00 | $941.00 | $92,607.24 |
| 427 | 2055/11 | $363.47 | $385.86 | $0.00 | $141.67 | $50.00 | $941.00 | $92,243.77 |
| 428 | 2055/12 | $364.98 | $384.35 | $0.00 | $141.67 | $50.00 | $941.00 | $91,878.79 |
| 429 | 2056/01 | $366.50 | $382.83 | $0.00 | $141.67 | $50.00 | $941.00 | $91,512.29 |
| 430 | 2056/02 | $368.03 | $381.30 | $0.00 | $141.67 | $50.00 | $941.00 | $91,144.26 |
| 431 | 2056/03 | $369.56 | $379.77 | $0.00 | $141.67 | $50.00 | $941.00 | $90,774.70 |
| 432 | 2056/04 | $371.10 | $378.23 | $0.00 | $141.67 | $50.00 | $941.00 | $90,403.60 |
| 433 | 2056/05 | $372.65 | $376.68 | $0.00 | $141.67 | $50.00 | $941.00 | $90,030.95 |
| 434 | 2056/06 | $374.20 | $375.13 | $0.00 | $141.67 | $50.00 | $941.00 | $89,656.75 |
| 435 | 2056/07 | $375.76 | $373.57 | $0.00 | $141.67 | $50.00 | $941.00 | $89,280.99 |
| 436 | 2056/08 | $377.32 | $372.00 | $0.00 | $141.67 | $50.00 | $941.00 | $88,903.67 |
| 437 | 2056/09 | $378.90 | $370.43 | $0.00 | $141.67 | $50.00 | $941.00 | $88,524.77 |
| 438 | 2056/10 | $380.48 | $368.85 | $0.00 | $141.67 | $50.00 | $941.00 | $88,144.30 |
| 439 | 2056/11 | $382.06 | $367.27 | $0.00 | $141.67 | $50.00 | $941.00 | $87,762.24 |
| 440 | 2056/12 | $383.65 | $365.68 | $0.00 | $141.67 | $50.00 | $941.00 | $87,378.58 |
| 441 | 2057/01 | $385.25 | $364.08 | $0.00 | $141.67 | $50.00 | $941.00 | $86,993.33 |
| 442 | 2057/02 | $386.86 | $362.47 | $0.00 | $141.67 | $50.00 | $941.00 | $86,606.47 |
| 443 | 2057/03 | $388.47 | $360.86 | $0.00 | $141.67 | $50.00 | $941.00 | $86,218.01 |
| 444 | 2057/04 | $390.09 | $359.24 | $0.00 | $141.67 | $50.00 | $941.00 | $85,827.92 |
| 445 | 2057/05 | $391.71 | $357.62 | $0.00 | $141.67 | $50.00 | $941.00 | $85,436.21 |
| 446 | 2057/06 | $393.34 | $355.98 | $0.00 | $141.67 | $50.00 | $941.00 | $85,042.86 |
| 447 | 2057/07 | $394.98 | $354.35 | $0.00 | $141.67 | $50.00 | $941.00 | $84,647.88 |
| 448 | 2057/08 | $396.63 | $352.70 | $0.00 | $141.67 | $50.00 | $941.00 | $84,251.25 |
| 449 | 2057/09 | $398.28 | $351.05 | $0.00 | $141.67 | $50.00 | $941.00 | $83,852.97 |
| 450 | 2057/10 | $399.94 | $349.39 | $0.00 | $141.67 | $50.00 | $941.00 | $83,453.02 |
| 451 | 2057/11 | $401.61 | $347.72 | $0.00 | $141.67 | $50.00 | $941.00 | $83,051.42 |
| 452 | 2057/12 | $403.28 | $346.05 | $0.00 | $141.67 | $50.00 | $941.00 | $82,648.13 |
| 453 | 2058/01 | $404.96 | $344.37 | $0.00 | $141.67 | $50.00 | $941.00 | $82,243.17 |
| 454 | 2058/02 | $406.65 | $342.68 | $0.00 | $141.67 | $50.00 | $941.00 | $81,836.52 |
| 455 | 2058/03 | $408.34 | $340.99 | $0.00 | $141.67 | $50.00 | $941.00 | $81,428.18 |
| 456 | 2058/04 | $410.04 | $339.28 | $0.00 | $141.67 | $50.00 | $941.00 | $81,018.14 |
| 457 | 2058/05 | $411.75 | $337.58 | $0.00 | $141.67 | $50.00 | $941.00 | $80,606.38 |
| 458 | 2058/06 | $413.47 | $335.86 | $0.00 | $141.67 | $50.00 | $941.00 | $80,192.91 |
| 459 | 2058/07 | $415.19 | $334.14 | $0.00 | $141.67 | $50.00 | $941.00 | $79,777.72 |
| 460 | 2058/08 | $416.92 | $332.41 | $0.00 | $141.67 | $50.00 | $941.00 | $79,360.80 |
| 461 | 2058/09 | $418.66 | $330.67 | $0.00 | $141.67 | $50.00 | $941.00 | $78,942.14 |
| 462 | 2058/10 | $420.40 | $328.93 | $0.00 | $141.67 | $50.00 | $941.00 | $78,521.74 |
| 463 | 2058/11 | $422.16 | $327.17 | $0.00 | $141.67 | $50.00 | $941.00 | $78,099.58 |
| 464 | 2058/12 | $423.91 | $325.41 | $0.00 | $141.67 | $50.00 | $941.00 | $77,675.67 |
| 465 | 2059/01 | $425.68 | $323.65 | $0.00 | $141.67 | $50.00 | $941.00 | $77,249.99 |
| 466 | 2059/02 | $427.45 | $321.87 | $0.00 | $141.67 | $50.00 | $941.00 | $76,822.53 |
| 467 | 2059/03 | $429.24 | $320.09 | $0.00 | $141.67 | $50.00 | $941.00 | $76,393.30 |
| 468 | 2059/04 | $431.02 | $318.31 | $0.00 | $141.67 | $50.00 | $941.00 | $75,962.28 |
| 469 | 2059/05 | $432.82 | $316.51 | $0.00 | $141.67 | $50.00 | $941.00 | $75,529.46 |
| 470 | 2059/06 | $434.62 | $314.71 | $0.00 | $141.67 | $50.00 | $941.00 | $75,094.83 |
| 471 | 2059/07 | $436.43 | $312.90 | $0.00 | $141.67 | $50.00 | $941.00 | $74,658.40 |
| 472 | 2059/08 | $438.25 | $311.08 | $0.00 | $141.67 | $50.00 | $941.00 | $74,220.15 |
| 473 | 2059/09 | $440.08 | $309.25 | $0.00 | $141.67 | $50.00 | $941.00 | $73,780.07 |
| 474 | 2059/10 | $441.91 | $307.42 | $0.00 | $141.67 | $50.00 | $941.00 | $73,338.16 |
| 475 | 2059/11 | $443.75 | $305.58 | $0.00 | $141.67 | $50.00 | $941.00 | $72,894.40 |
| 476 | 2059/12 | $445.60 | $303.73 | $0.00 | $141.67 | $50.00 | $941.00 | $72,448.80 |
| 477 | 2060/01 | $447.46 | $301.87 | $0.00 | $141.67 | $50.00 | $941.00 | $72,001.34 |
| 478 | 2060/02 | $449.32 | $300.01 | $0.00 | $141.67 | $50.00 | $941.00 | $71,552.02 |
| 479 | 2060/03 | $451.20 | $298.13 | $0.00 | $141.67 | $50.00 | $941.00 | $71,100.82 |
| 480 | 2060/04 | $453.08 | $296.25 | $0.00 | $141.67 | $50.00 | $941.00 | $70,647.75 |
| 481 | 2060/05 | $454.96 | $294.37 | $0.00 | $141.67 | $50.00 | $941.00 | $70,192.78 |
| 482 | 2060/06 | $456.86 | $292.47 | $0.00 | $141.67 | $50.00 | $941.00 | $69,735.92 |
| 483 | 2060/07 | $458.76 | $290.57 | $0.00 | $141.67 | $50.00 | $941.00 | $69,277.16 |
| 484 | 2060/08 | $460.67 | $288.65 | $0.00 | $141.67 | $50.00 | $941.00 | $68,816.49 |
| 485 | 2060/09 | $462.59 | $286.74 | $0.00 | $141.67 | $50.00 | $941.00 | $68,353.89 |
| 486 | 2060/10 | $464.52 | $284.81 | $0.00 | $141.67 | $50.00 | $941.00 | $67,889.37 |
| 487 | 2060/11 | $466.46 | $282.87 | $0.00 | $141.67 | $50.00 | $941.00 | $67,422.92 |
| 488 | 2060/12 | $468.40 | $280.93 | $0.00 | $141.67 | $50.00 | $941.00 | $66,954.52 |
| 489 | 2061/01 | $470.35 | $278.98 | $0.00 | $141.67 | $50.00 | $941.00 | $66,484.16 |
| 490 | 2061/02 | $472.31 | $277.02 | $0.00 | $141.67 | $50.00 | $941.00 | $66,011.85 |
| 491 | 2061/03 | $474.28 | $275.05 | $0.00 | $141.67 | $50.00 | $941.00 | $65,537.57 |
| 492 | 2061/04 | $476.26 | $273.07 | $0.00 | $141.67 | $50.00 | $941.00 | $65,061.32 |
| 493 | 2061/05 | $478.24 | $271.09 | $0.00 | $141.67 | $50.00 | $941.00 | $64,583.08 |
| 494 | 2061/06 | $480.23 | $269.10 | $0.00 | $141.67 | $50.00 | $941.00 | $64,102.84 |
| 495 | 2061/07 | $482.23 | $267.10 | $0.00 | $141.67 | $50.00 | $941.00 | $63,620.61 |
| 496 | 2061/08 | $484.24 | $265.09 | $0.00 | $141.67 | $50.00 | $941.00 | $63,136.37 |
| 497 | 2061/09 | $486.26 | $263.07 | $0.00 | $141.67 | $50.00 | $941.00 | $62,650.11 |
| 498 | 2061/10 | $488.29 | $261.04 | $0.00 | $141.67 | $50.00 | $941.00 | $62,161.82 |
| 499 | 2061/11 | $490.32 | $259.01 | $0.00 | $141.67 | $50.00 | $941.00 | $61,671.50 |
| 500 | 2061/12 | $492.36 | $256.96 | $0.00 | $141.67 | $50.00 | $941.00 | $61,179.13 |
| 501 | 2062/01 | $494.42 | $254.91 | $0.00 | $141.67 | $50.00 | $941.00 | $60,684.72 |
| 502 | 2062/02 | $496.48 | $252.85 | $0.00 | $141.67 | $50.00 | $941.00 | $60,188.24 |
| 503 | 2062/03 | $498.54 | $250.78 | $0.00 | $141.67 | $50.00 | $941.00 | $59,689.70 |
| 504 | 2062/04 | $500.62 | $248.71 | $0.00 | $141.67 | $50.00 | $941.00 | $59,189.08 |
| 505 | 2062/05 | $502.71 | $246.62 | $0.00 | $141.67 | $50.00 | $941.00 | $58,686.37 |
| 506 | 2062/06 | $504.80 | $244.53 | $0.00 | $141.67 | $50.00 | $941.00 | $58,181.57 |
| 507 | 2062/07 | $506.91 | $242.42 | $0.00 | $141.67 | $50.00 | $941.00 | $57,674.66 |
| 508 | 2062/08 | $509.02 | $240.31 | $0.00 | $141.67 | $50.00 | $941.00 | $57,165.64 |
| 509 | 2062/09 | $511.14 | $238.19 | $0.00 | $141.67 | $50.00 | $941.00 | $56,654.50 |
| 510 | 2062/10 | $513.27 | $236.06 | $0.00 | $141.67 | $50.00 | $941.00 | $56,141.23 |
| 511 | 2062/11 | $515.41 | $233.92 | $0.00 | $141.67 | $50.00 | $941.00 | $55,625.83 |
| 512 | 2062/12 | $517.55 | $231.77 | $0.00 | $141.67 | $50.00 | $941.00 | $55,108.27 |
| 513 | 2063/01 | $519.71 | $229.62 | $0.00 | $141.67 | $50.00 | $941.00 | $54,588.56 |
| 514 | 2063/02 | $521.88 | $227.45 | $0.00 | $141.67 | $50.00 | $941.00 | $54,066.69 |
| 515 | 2063/03 | $524.05 | $225.28 | $0.00 | $141.67 | $50.00 | $941.00 | $53,542.63 |
| 516 | 2063/04 | $526.23 | $223.09 | $0.00 | $141.67 | $50.00 | $941.00 | $53,016.40 |
| 517 | 2063/05 | $528.43 | $220.90 | $0.00 | $141.67 | $50.00 | $941.00 | $52,487.97 |
| 518 | 2063/06 | $530.63 | $218.70 | $0.00 | $141.67 | $50.00 | $941.00 | $51,957.34 |
| 519 | 2063/07 | $532.84 | $216.49 | $0.00 | $141.67 | $50.00 | $941.00 | $51,424.50 |
| 520 | 2063/08 | $535.06 | $214.27 | $0.00 | $141.67 | $50.00 | $941.00 | $50,889.44 |
| 521 | 2063/09 | $537.29 | $212.04 | $0.00 | $141.67 | $50.00 | $941.00 | $50,352.15 |
| 522 | 2063/10 | $539.53 | $209.80 | $0.00 | $141.67 | $50.00 | $941.00 | $49,812.62 |
| 523 | 2063/11 | $541.78 | $207.55 | $0.00 | $141.67 | $50.00 | $941.00 | $49,270.85 |
| 524 | 2063/12 | $544.03 | $205.30 | $0.00 | $141.67 | $50.00 | $941.00 | $48,726.81 |
| 525 | 2064/01 | $546.30 | $203.03 | $0.00 | $141.67 | $50.00 | $941.00 | $48,180.51 |
| 526 | 2064/02 | $548.58 | $200.75 | $0.00 | $141.67 | $50.00 | $941.00 | $47,631.94 |
| 527 | 2064/03 | $550.86 | $198.47 | $0.00 | $141.67 | $50.00 | $941.00 | $47,081.07 |
| 528 | 2064/04 | $553.16 | $196.17 | $0.00 | $141.67 | $50.00 | $941.00 | $46,527.92 |
| 529 | 2064/05 | $555.46 | $193.87 | $0.00 | $141.67 | $50.00 | $941.00 | $45,972.45 |
| 530 | 2064/06 | $557.78 | $191.55 | $0.00 | $141.67 | $50.00 | $941.00 | $45,414.68 |
| 531 | 2064/07 | $560.10 | $189.23 | $0.00 | $141.67 | $50.00 | $941.00 | $44,854.58 |
| 532 | 2064/08 | $562.43 | $186.89 | $0.00 | $141.67 | $50.00 | $941.00 | $44,292.14 |
| 533 | 2064/09 | $564.78 | $184.55 | $0.00 | $141.67 | $50.00 | $941.00 | $43,727.36 |
| 534 | 2064/10 | $567.13 | $182.20 | $0.00 | $141.67 | $50.00 | $941.00 | $43,160.23 |
| 535 | 2064/11 | $569.49 | $179.83 | $0.00 | $141.67 | $50.00 | $941.00 | $42,590.74 |
| 536 | 2064/12 | $571.87 | $177.46 | $0.00 | $141.67 | $50.00 | $941.00 | $42,018.87 |
| 537 | 2065/01 | $574.25 | $175.08 | $0.00 | $141.67 | $50.00 | $941.00 | $41,444.62 |
| 538 | 2065/02 | $576.64 | $172.69 | $0.00 | $141.67 | $50.00 | $941.00 | $40,867.98 |
| 539 | 2065/03 | $579.05 | $170.28 | $0.00 | $141.67 | $50.00 | $941.00 | $40,288.93 |
| 540 | 2065/04 | $581.46 | $167.87 | $0.00 | $141.67 | $50.00 | $941.00 | $39,707.47 |
| 541 | 2065/05 | $583.88 | $165.45 | $0.00 | $141.67 | $50.00 | $941.00 | $39,123.59 |
| 542 | 2065/06 | $586.31 | $163.01 | $0.00 | $141.67 | $50.00 | $941.00 | $38,537.28 |
| 543 | 2065/07 | $588.76 | $160.57 | $0.00 | $141.67 | $50.00 | $941.00 | $37,948.52 |
| 544 | 2065/08 | $591.21 | $158.12 | $0.00 | $141.67 | $50.00 | $941.00 | $37,357.31 |
| 545 | 2065/09 | $593.67 | $155.66 | $0.00 | $141.67 | $50.00 | $941.00 | $36,763.64 |
| 546 | 2065/10 | $596.15 | $153.18 | $0.00 | $141.67 | $50.00 | $941.00 | $36,167.49 |
| 547 | 2065/11 | $598.63 | $150.70 | $0.00 | $141.67 | $50.00 | $941.00 | $35,568.86 |
| 548 | 2065/12 | $601.13 | $148.20 | $0.00 | $141.67 | $50.00 | $941.00 | $34,967.73 |
| 549 | 2066/01 | $603.63 | $145.70 | $0.00 | $141.67 | $50.00 | $941.00 | $34,364.10 |
| 550 | 2066/02 | $606.15 | $143.18 | $0.00 | $141.67 | $50.00 | $941.00 | $33,757.96 |
| 551 | 2066/03 | $608.67 | $140.66 | $0.00 | $141.67 | $50.00 | $941.00 | $33,149.29 |
| 552 | 2066/04 | $611.21 | $138.12 | $0.00 | $141.67 | $50.00 | $941.00 | $32,538.08 |
| 553 | 2066/05 | $613.75 | $135.58 | $0.00 | $141.67 | $50.00 | $941.00 | $31,924.33 |
| 554 | 2066/06 | $616.31 | $133.02 | $0.00 | $141.67 | $50.00 | $941.00 | $31,308.01 |
| 555 | 2066/07 | $618.88 | $130.45 | $0.00 | $141.67 | $50.00 | $941.00 | $30,689.14 |
| 556 | 2066/08 | $621.46 | $127.87 | $0.00 | $141.67 | $50.00 | $941.00 | $30,067.68 |
| 557 | 2066/09 | $624.05 | $125.28 | $0.00 | $141.67 | $50.00 | $941.00 | $29,443.63 |
| 558 | 2066/10 | $626.65 | $122.68 | $0.00 | $141.67 | $50.00 | $941.00 | $28,816.98 |
| 559 | 2066/11 | $629.26 | $120.07 | $0.00 | $141.67 | $50.00 | $941.00 | $28,187.73 |
| 560 | 2066/12 | $631.88 | $117.45 | $0.00 | $141.67 | $50.00 | $941.00 | $27,555.85 |
| 561 | 2067/01 | $634.51 | $114.82 | $0.00 | $141.67 | $50.00 | $941.00 | $26,921.33 |
| 562 | 2067/02 | $637.16 | $112.17 | $0.00 | $141.67 | $50.00 | $941.00 | $26,284.18 |
| 563 | 2067/03 | $639.81 | $109.52 | $0.00 | $141.67 | $50.00 | $941.00 | $25,644.36 |
| 564 | 2067/04 | $642.48 | $106.85 | $0.00 | $141.67 | $50.00 | $941.00 | $25,001.89 |
| 565 | 2067/05 | $645.15 | $104.17 | $0.00 | $141.67 | $50.00 | $941.00 | $24,356.73 |
| 566 | 2067/06 | $647.84 | $101.49 | $0.00 | $141.67 | $50.00 | $941.00 | $23,708.89 |
| 567 | 2067/07 | $650.54 | $98.79 | $0.00 | $141.67 | $50.00 | $941.00 | $23,058.35 |
| 568 | 2067/08 | $653.25 | $96.08 | $0.00 | $141.67 | $50.00 | $941.00 | $22,405.10 |
| 569 | 2067/09 | $655.97 | $93.35 | $0.00 | $141.67 | $50.00 | $941.00 | $21,749.12 |
| 570 | 2067/10 | $658.71 | $90.62 | $0.00 | $141.67 | $50.00 | $941.00 | $21,090.41 |
| 571 | 2067/11 | $661.45 | $87.88 | $0.00 | $141.67 | $50.00 | $941.00 | $20,428.96 |
| 572 | 2067/12 | $664.21 | $85.12 | $0.00 | $141.67 | $50.00 | $941.00 | $19,764.75 |
| 573 | 2068/01 | $666.98 | $82.35 | $0.00 | $141.67 | $50.00 | $941.00 | $19,097.78 |
| 574 | 2068/02 | $669.75 | $79.57 | $0.00 | $141.67 | $50.00 | $941.00 | $18,428.02 |
| 575 | 2068/03 | $672.55 | $76.78 | $0.00 | $141.67 | $50.00 | $941.00 | $17,755.48 |
| 576 | 2068/04 | $675.35 | $73.98 | $0.00 | $141.67 | $50.00 | $941.00 | $17,080.13 |
| 577 | 2068/05 | $678.16 | $71.17 | $0.00 | $141.67 | $50.00 | $941.00 | $16,401.97 |
| 578 | 2068/06 | $680.99 | $68.34 | $0.00 | $141.67 | $50.00 | $941.00 | $15,720.98 |
| 579 | 2068/07 | $683.82 | $65.50 | $0.00 | $141.67 | $50.00 | $941.00 | $15,037.15 |
| 580 | 2068/08 | $686.67 | $62.65 | $0.00 | $141.67 | $50.00 | $941.00 | $14,350.48 |
| 581 | 2068/09 | $689.54 | $59.79 | $0.00 | $141.67 | $50.00 | $941.00 | $13,660.94 |
| 582 | 2068/10 | $692.41 | $56.92 | $0.00 | $141.67 | $50.00 | $941.00 | $12,968.54 |
| 583 | 2068/11 | $695.29 | $54.04 | $0.00 | $141.67 | $50.00 | $941.00 | $12,273.24 |
| 584 | 2068/12 | $698.19 | $51.14 | $0.00 | $141.67 | $50.00 | $941.00 | $11,575.05 |
| 585 | 2069/01 | $701.10 | $48.23 | $0.00 | $141.67 | $50.00 | $941.00 | $10,873.95 |
| 586 | 2069/02 | $704.02 | $45.31 | $0.00 | $141.67 | $50.00 | $941.00 | $10,169.93 |
| 587 | 2069/03 | $706.95 | $42.37 | $0.00 | $141.67 | $50.00 | $941.00 | $9,462.98 |
| 588 | 2069/04 | $709.90 | $39.43 | $0.00 | $141.67 | $50.00 | $941.00 | $8,753.08 |
| 589 | 2069/05 | $712.86 | $36.47 | $0.00 | $141.67 | $50.00 | $941.00 | $8,040.22 |
| 590 | 2069/06 | $715.83 | $33.50 | $0.00 | $141.67 | $50.00 | $941.00 | $7,324.39 |
| 591 | 2069/07 | $718.81 | $30.52 | $0.00 | $141.67 | $50.00 | $941.00 | $6,605.58 |
| 592 | 2069/08 | $721.81 | $27.52 | $0.00 | $141.67 | $50.00 | $941.00 | $5,883.78 |
| 593 | 2069/09 | $724.81 | $24.52 | $0.00 | $141.67 | $50.00 | $941.00 | $5,158.96 |
| 594 | 2069/10 | $727.83 | $21.50 | $0.00 | $141.67 | $50.00 | $941.00 | $4,431.13 |
| 595 | 2069/11 | $730.87 | $18.46 | $0.00 | $141.67 | $50.00 | $941.00 | $3,700.26 |
| 596 | 2069/12 | $733.91 | $15.42 | $0.00 | $141.67 | $50.00 | $941.00 | $2,966.35 |
| 597 | 2070/01 | $736.97 | $12.36 | $0.00 | $141.67 | $50.00 | $941.00 | $2,229.38 |
| 598 | 2070/02 | $740.04 | $9.29 | $0.00 | $141.67 | $50.00 | $941.00 | $1,489.34 |
| 599 | 2070/03 | $743.12 | $6.21 | $0.00 | $141.67 | $50.00 | $941.00 | $746.22 |
| 600 | 2070/04 | $746.22 | $3.11 | $0.00 | $141.67 | $50.00 | $941.00 | $0.00 |
| Totals | $165,000.00 | $284,597.38 | $17,875.00 | $85,000.00 | $30,000.00 | $582,472.38 |
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.