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 $196,000.00 at 5% interest rate for a $214,000.00 home, you need to have a monthly payment of $1,118.45 ~ $1,200.11. You will make a total of 600 payments and you will pay off your mortgage on 2064/11. Consult with a Mortgage Specialist
Loan Comparison
You can save $59,972.41 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 | $890.11 | 5% | 600 months | $552,067.19 | $338,067.19 |
| 50 years | Bi-Weekly | $445.06 | 5% | 512 months | $492,094.78 | $278,094.78 |
| 45 years | Monthly | $913.39 | 5% | 540 months | $511,229.60 | $297,229.60 |
| 45 years | Bi-Weekly | $456.70 | 5% | 461 months | $458,835.33 | $244,835.33 |
| 40 years | Monthly | $945.11 | 5% | 480 months | $471,650.56 | $257,650.56 |
| 40 years | Bi-Weekly | $472.56 | 5% | 409 months | $426,613.99 | $212,613.99 |
| 35 years | Monthly | $989.19 | 5% | 420 months | $433,458.89 | $219,458.89 |
| 35 years | Bi-Weekly | $494.60 | 5% | 358 months | $395,508.54 | $181,508.54 |
| 30 years | Monthly | $1,052.17 | 5% | 360 months | $396,781.34 | $182,781.34 |
| 30 years | Bi-Weekly | $526.09 | 5% | 307 months | $365,593.44 | $151,593.44 |
| 25 years | Monthly | $1,145.80 | 5% | 300 months | $361,738.94 | $147,738.94 |
| 25 years | Bi-Weekly | $572.90 | 5% | 256 months | $336,937.98 | $122,937.98 |
| 20 years | Monthly | $1,293.51 | 5% | 240 months | $328,443.18 | $114,443.18 |
| 20 years | Bi-Weekly | $646.76 | 5% | 205 months | $309,604.59 | $95,604.59 |
| 15 years | Monthly | $1,549.96 | 5% | 180 months | $296,991.99 | $82,991.99 |
| 15 years | Bi-Weekly | $774.98 | 5% | 154 months | $283,647.08 | $69,647.08 |
| 10 years | Monthly | $2,078.88 | 5% | 120 months | $267,466.09 | $53,466.09 |
| 10 years | Bi-Weekly | $1,039.44 | 5% | 103 months | $259,109.10 | $45,109.10 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/12 | $73.45 | $816.67 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,926.55 |
| 2 | 2015/01 | $73.75 | $816.36 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,852.80 |
| 3 | 2015/02 | $74.06 | $816.05 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,778.74 |
| 4 | 2015/03 | $74.37 | $815.74 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,704.38 |
| 5 | 2015/04 | $74.68 | $815.43 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,629.70 |
| 6 | 2015/05 | $74.99 | $815.12 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,554.71 |
| 7 | 2015/06 | $75.30 | $814.81 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,479.41 |
| 8 | 2015/07 | $75.61 | $814.50 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,403.80 |
| 9 | 2015/08 | $75.93 | $814.18 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,327.87 |
| 10 | 2015/09 | $76.25 | $813.87 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,251.62 |
| 11 | 2015/10 | $76.56 | $813.55 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,175.06 |
| 12 | 2015/11 | $76.88 | $813.23 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,098.18 |
| 13 | 2015/12 | $77.20 | $812.91 | $81.67 | $178.33 | $50.00 | $1,200.11 | $195,020.97 |
| 14 | 2016/01 | $77.52 | $812.59 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,943.45 |
| 15 | 2016/02 | $77.85 | $812.26 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,865.60 |
| 16 | 2016/03 | $78.17 | $811.94 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,787.43 |
| 17 | 2016/04 | $78.50 | $811.61 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,708.93 |
| 18 | 2016/05 | $78.82 | $811.29 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,630.11 |
| 19 | 2016/06 | $79.15 | $810.96 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,550.95 |
| 20 | 2016/07 | $79.48 | $810.63 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,471.47 |
| 21 | 2016/08 | $79.81 | $810.30 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,391.66 |
| 22 | 2016/09 | $80.15 | $809.97 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,311.51 |
| 23 | 2016/10 | $80.48 | $809.63 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,231.03 |
| 24 | 2016/11 | $80.82 | $809.30 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,150.21 |
| 25 | 2016/12 | $81.15 | $808.96 | $81.67 | $178.33 | $50.00 | $1,200.11 | $194,069.06 |
| 26 | 2017/01 | $81.49 | $808.62 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,987.57 |
| 27 | 2017/02 | $81.83 | $808.28 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,905.74 |
| 28 | 2017/03 | $82.17 | $807.94 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,823.57 |
| 29 | 2017/04 | $82.51 | $807.60 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,741.05 |
| 30 | 2017/05 | $82.86 | $807.25 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,658.20 |
| 31 | 2017/06 | $83.20 | $806.91 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,574.99 |
| 32 | 2017/07 | $83.55 | $806.56 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,491.44 |
| 33 | 2017/08 | $83.90 | $806.21 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,407.55 |
| 34 | 2017/09 | $84.25 | $805.86 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,323.30 |
| 35 | 2017/10 | $84.60 | $805.51 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,238.70 |
| 36 | 2017/11 | $84.95 | $805.16 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,153.75 |
| 37 | 2017/12 | $85.30 | $804.81 | $81.67 | $178.33 | $50.00 | $1,200.11 | $193,068.44 |
| 38 | 2018/01 | $85.66 | $804.45 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,982.78 |
| 39 | 2018/02 | $86.02 | $804.09 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,896.77 |
| 40 | 2018/03 | $86.38 | $803.74 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,810.39 |
| 41 | 2018/04 | $86.74 | $803.38 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,723.66 |
| 42 | 2018/05 | $87.10 | $803.02 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,636.56 |
| 43 | 2018/06 | $87.46 | $802.65 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,549.10 |
| 44 | 2018/07 | $87.82 | $802.29 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,461.28 |
| 45 | 2018/08 | $88.19 | $801.92 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,373.09 |
| 46 | 2018/09 | $88.56 | $801.55 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,284.53 |
| 47 | 2018/10 | $88.93 | $801.19 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,195.60 |
| 48 | 2018/11 | $89.30 | $800.82 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,106.30 |
| 49 | 2018/12 | $89.67 | $800.44 | $81.67 | $178.33 | $50.00 | $1,200.11 | $192,016.64 |
| 50 | 2019/01 | $90.04 | $800.07 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,926.59 |
| 51 | 2019/02 | $90.42 | $799.69 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,836.18 |
| 52 | 2019/03 | $90.79 | $799.32 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,745.38 |
| 53 | 2019/04 | $91.17 | $798.94 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,654.21 |
| 54 | 2019/05 | $91.55 | $798.56 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,562.65 |
| 55 | 2019/06 | $91.93 | $798.18 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,470.72 |
| 56 | 2019/07 | $92.32 | $797.79 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,378.40 |
| 57 | 2019/08 | $92.70 | $797.41 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,285.70 |
| 58 | 2019/09 | $93.09 | $797.02 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,192.61 |
| 59 | 2019/10 | $93.48 | $796.64 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,099.14 |
| 60 | 2019/11 | $93.87 | $796.25 | $81.67 | $178.33 | $50.00 | $1,200.11 | $191,005.27 |
| 61 | 2019/12 | $94.26 | $795.86 | $81.67 | $178.33 | $50.00 | $1,200.11 | $190,911.01 |
| 62 | 2020/01 | $94.65 | $795.46 | $81.67 | $178.33 | $50.00 | $1,200.11 | $190,816.37 |
| 63 | 2020/02 | $95.04 | $795.07 | $81.67 | $178.33 | $50.00 | $1,200.11 | $190,721.32 |
| 64 | 2020/03 | $95.44 | $794.67 | $81.67 | $178.33 | $50.00 | $1,200.11 | $190,625.88 |
| 65 | 2020/04 | $95.84 | $794.27 | $81.67 | $178.33 | $50.00 | $1,200.11 | $190,530.04 |
| 66 | 2020/05 | $96.24 | $793.88 | $81.67 | $178.33 | $50.00 | $1,200.11 | $190,433.81 |
| 67 | 2020/06 | $96.64 | $793.47 | $81.67 | $178.33 | $50.00 | $1,200.11 | $190,337.17 |
| 68 | 2020/07 | $97.04 | $793.07 | $81.67 | $178.33 | $50.00 | $1,200.11 | $190,240.13 |
| 69 | 2020/08 | $97.44 | $792.67 | $81.67 | $178.33 | $50.00 | $1,200.11 | $190,142.68 |
| 70 | 2020/09 | $97.85 | $792.26 | $81.67 | $178.33 | $50.00 | $1,200.11 | $190,044.83 |
| 71 | 2020/10 | $98.26 | $791.85 | $81.67 | $178.33 | $50.00 | $1,200.11 | $189,946.58 |
| 72 | 2020/11 | $98.67 | $791.44 | $81.67 | $178.33 | $50.00 | $1,200.11 | $189,847.91 |
| 73 | 2020/12 | $99.08 | $791.03 | $81.67 | $178.33 | $50.00 | $1,200.11 | $189,748.83 |
| 74 | 2021/01 | $99.49 | $790.62 | $81.67 | $178.33 | $50.00 | $1,200.11 | $189,649.34 |
| 75 | 2021/02 | $99.91 | $790.21 | $81.67 | $178.33 | $50.00 | $1,200.11 | $189,549.43 |
| 76 | 2021/03 | $100.32 | $789.79 | $81.67 | $178.33 | $50.00 | $1,200.11 | $189,449.11 |
| 77 | 2021/04 | $100.74 | $789.37 | $81.67 | $178.33 | $50.00 | $1,200.11 | $189,348.37 |
| 78 | 2021/05 | $101.16 | $788.95 | $81.67 | $178.33 | $50.00 | $1,200.11 | $189,247.21 |
| 79 | 2021/06 | $101.58 | $788.53 | $81.67 | $178.33 | $50.00 | $1,200.11 | $189,145.62 |
| 80 | 2021/07 | $102.01 | $788.11 | $81.67 | $178.33 | $50.00 | $1,200.11 | $189,043.62 |
| 81 | 2021/08 | $102.43 | $787.68 | $81.67 | $178.33 | $50.00 | $1,200.11 | $188,941.19 |
| 82 | 2021/09 | $102.86 | $787.25 | $81.67 | $178.33 | $50.00 | $1,200.11 | $188,838.33 |
| 83 | 2021/10 | $103.29 | $786.83 | $81.67 | $178.33 | $50.00 | $1,200.11 | $188,735.05 |
| 84 | 2021/11 | $103.72 | $786.40 | $81.67 | $178.33 | $50.00 | $1,200.11 | $188,631.33 |
| 85 | 2021/12 | $104.15 | $785.96 | $81.67 | $178.33 | $50.00 | $1,200.11 | $188,527.18 |
| 86 | 2022/01 | $104.58 | $785.53 | $81.67 | $178.33 | $50.00 | $1,200.11 | $188,422.60 |
| 87 | 2022/02 | $105.02 | $785.09 | $81.67 | $178.33 | $50.00 | $1,200.11 | $188,317.58 |
| 88 | 2022/03 | $105.46 | $784.66 | $81.67 | $178.33 | $50.00 | $1,200.11 | $188,212.13 |
| 89 | 2022/04 | $105.89 | $784.22 | $81.67 | $178.33 | $50.00 | $1,200.11 | $188,106.23 |
| 90 | 2022/05 | $106.34 | $783.78 | $81.67 | $178.33 | $50.00 | $1,200.11 | $187,999.90 |
| 91 | 2022/06 | $106.78 | $783.33 | $81.67 | $178.33 | $50.00 | $1,200.11 | $187,893.12 |
| 92 | 2022/07 | $107.22 | $782.89 | $81.67 | $178.33 | $50.00 | $1,200.11 | $187,785.89 |
| 93 | 2022/08 | $107.67 | $782.44 | $81.67 | $178.33 | $50.00 | $1,200.11 | $187,678.22 |
| 94 | 2022/09 | $108.12 | $781.99 | $81.67 | $178.33 | $50.00 | $1,200.11 | $187,570.10 |
| 95 | 2022/10 | $108.57 | $781.54 | $81.67 | $178.33 | $50.00 | $1,200.11 | $187,461.53 |
| 96 | 2022/11 | $109.02 | $781.09 | $81.67 | $178.33 | $50.00 | $1,200.11 | $187,352.51 |
| 97 | 2022/12 | $109.48 | $780.64 | $81.67 | $178.33 | $50.00 | $1,200.11 | $187,243.03 |
| 98 | 2023/01 | $109.93 | $780.18 | $81.67 | $178.33 | $50.00 | $1,200.11 | $187,133.10 |
| 99 | 2023/02 | $110.39 | $779.72 | $81.67 | $178.33 | $50.00 | $1,200.11 | $187,022.71 |
| 100 | 2023/03 | $110.85 | $779.26 | $81.67 | $178.33 | $50.00 | $1,200.11 | $186,911.86 |
| 101 | 2023/04 | $111.31 | $778.80 | $81.67 | $178.33 | $50.00 | $1,200.11 | $186,800.55 |
| 102 | 2023/05 | $111.78 | $778.34 | $81.67 | $178.33 | $50.00 | $1,200.11 | $186,688.77 |
| 103 | 2023/06 | $112.24 | $777.87 | $81.67 | $178.33 | $50.00 | $1,200.11 | $186,576.53 |
| 104 | 2023/07 | $112.71 | $777.40 | $81.67 | $178.33 | $50.00 | $1,200.11 | $186,463.82 |
| 105 | 2023/08 | $113.18 | $776.93 | $81.67 | $178.33 | $50.00 | $1,200.11 | $186,350.64 |
| 106 | 2023/09 | $113.65 | $776.46 | $81.67 | $178.33 | $50.00 | $1,200.11 | $186,236.99 |
| 107 | 2023/10 | $114.12 | $775.99 | $81.67 | $178.33 | $50.00 | $1,200.11 | $186,122.86 |
| 108 | 2023/11 | $114.60 | $775.51 | $81.67 | $178.33 | $50.00 | $1,200.11 | $186,008.26 |
| 109 | 2023/12 | $115.08 | $775.03 | $81.67 | $178.33 | $50.00 | $1,200.11 | $185,893.19 |
| 110 | 2024/01 | $115.56 | $774.55 | $81.67 | $178.33 | $50.00 | $1,200.11 | $185,777.63 |
| 111 | 2024/02 | $116.04 | $774.07 | $81.67 | $178.33 | $50.00 | $1,200.11 | $185,661.59 |
| 112 | 2024/03 | $116.52 | $773.59 | $81.67 | $178.33 | $50.00 | $1,200.11 | $185,545.07 |
| 113 | 2024/04 | $117.01 | $773.10 | $81.67 | $178.33 | $50.00 | $1,200.11 | $185,428.06 |
| 114 | 2024/05 | $117.50 | $772.62 | $81.67 | $178.33 | $50.00 | $1,200.11 | $185,310.57 |
| 115 | 2024/06 | $117.98 | $772.13 | $81.67 | $178.33 | $50.00 | $1,200.11 | $185,192.58 |
| 116 | 2024/07 | $118.48 | $771.64 | $81.67 | $178.33 | $50.00 | $1,200.11 | $185,074.11 |
| 117 | 2024/08 | $118.97 | $771.14 | $81.67 | $178.33 | $50.00 | $1,200.11 | $184,955.14 |
| 118 | 2024/09 | $119.47 | $770.65 | $81.67 | $178.33 | $50.00 | $1,200.11 | $184,835.67 |
| 119 | 2024/10 | $119.96 | $770.15 | $81.67 | $178.33 | $50.00 | $1,200.11 | $184,715.71 |
| 120 | 2024/11 | $120.46 | $769.65 | $81.67 | $178.33 | $50.00 | $1,200.11 | $184,595.24 |
| 121 | 2024/12 | $120.97 | $769.15 | $81.67 | $178.33 | $50.00 | $1,200.11 | $184,474.28 |
| 122 | 2025/01 | $121.47 | $768.64 | $81.67 | $178.33 | $50.00 | $1,200.11 | $184,352.81 |
| 123 | 2025/02 | $121.98 | $768.14 | $81.67 | $178.33 | $50.00 | $1,200.11 | $184,230.83 |
| 124 | 2025/03 | $122.48 | $767.63 | $81.67 | $178.33 | $50.00 | $1,200.11 | $184,108.35 |
| 125 | 2025/04 | $122.99 | $767.12 | $81.67 | $178.33 | $50.00 | $1,200.11 | $183,985.36 |
| 126 | 2025/05 | $123.51 | $766.61 | $81.67 | $178.33 | $50.00 | $1,200.11 | $183,861.85 |
| 127 | 2025/06 | $124.02 | $766.09 | $81.67 | $178.33 | $50.00 | $1,200.11 | $183,737.83 |
| 128 | 2025/07 | $124.54 | $765.57 | $81.67 | $178.33 | $50.00 | $1,200.11 | $183,613.29 |
| 129 | 2025/08 | $125.06 | $765.06 | $81.67 | $178.33 | $50.00 | $1,200.11 | $183,488.23 |
| 130 | 2025/09 | $125.58 | $764.53 | $81.67 | $178.33 | $50.00 | $1,200.11 | $183,362.66 |
| 131 | 2025/10 | $126.10 | $764.01 | $81.67 | $178.33 | $50.00 | $1,200.11 | $183,236.56 |
| 132 | 2025/11 | $126.63 | $763.49 | $81.67 | $178.33 | $50.00 | $1,200.11 | $183,109.93 |
| 133 | 2025/12 | $127.15 | $762.96 | $81.67 | $178.33 | $50.00 | $1,200.11 | $182,982.78 |
| 134 | 2026/01 | $127.68 | $762.43 | $81.67 | $178.33 | $50.00 | $1,200.11 | $182,855.09 |
| 135 | 2026/02 | $128.22 | $761.90 | $81.67 | $178.33 | $50.00 | $1,200.11 | $182,726.88 |
| 136 | 2026/03 | $128.75 | $761.36 | $81.67 | $178.33 | $50.00 | $1,200.11 | $182,598.13 |
| 137 | 2026/04 | $129.29 | $760.83 | $81.67 | $178.33 | $50.00 | $1,200.11 | $182,468.84 |
| 138 | 2026/05 | $129.83 | $760.29 | $81.67 | $178.33 | $50.00 | $1,200.11 | $182,339.01 |
| 139 | 2026/06 | $130.37 | $759.75 | $81.67 | $178.33 | $50.00 | $1,200.11 | $182,208.65 |
| 140 | 2026/07 | $130.91 | $759.20 | $81.67 | $178.33 | $50.00 | $1,200.11 | $182,077.74 |
| 141 | 2026/08 | $131.45 | $758.66 | $81.67 | $178.33 | $50.00 | $1,200.11 | $181,946.28 |
| 142 | 2026/09 | $132.00 | $758.11 | $81.67 | $178.33 | $50.00 | $1,200.11 | $181,814.28 |
| 143 | 2026/10 | $132.55 | $757.56 | $81.67 | $178.33 | $50.00 | $1,200.11 | $181,681.73 |
| 144 | 2026/11 | $133.10 | $757.01 | $81.67 | $178.33 | $50.00 | $1,200.11 | $181,548.62 |
| 145 | 2026/12 | $133.66 | $756.45 | $81.67 | $178.33 | $50.00 | $1,200.11 | $181,414.97 |
| 146 | 2027/01 | $134.22 | $755.90 | $81.67 | $178.33 | $50.00 | $1,200.11 | $181,280.75 |
| 147 | 2027/02 | $134.78 | $755.34 | $81.67 | $178.33 | $50.00 | $1,200.11 | $181,145.97 |
| 148 | 2027/03 | $135.34 | $754.77 | $81.67 | $178.33 | $50.00 | $1,200.11 | $181,010.64 |
| 149 | 2027/04 | $135.90 | $754.21 | $81.67 | $178.33 | $50.00 | $1,200.11 | $180,874.74 |
| 150 | 2027/05 | $136.47 | $753.64 | $81.67 | $178.33 | $50.00 | $1,200.11 | $180,738.27 |
| 151 | 2027/06 | $137.04 | $753.08 | $81.67 | $178.33 | $50.00 | $1,200.11 | $180,601.23 |
| 152 | 2027/07 | $137.61 | $752.51 | $81.67 | $178.33 | $50.00 | $1,200.11 | $180,463.63 |
| 153 | 2027/08 | $138.18 | $751.93 | $81.67 | $178.33 | $50.00 | $1,200.11 | $180,325.45 |
| 154 | 2027/09 | $138.76 | $751.36 | $81.67 | $178.33 | $50.00 | $1,200.11 | $180,186.69 |
| 155 | 2027/10 | $139.33 | $750.78 | $81.67 | $178.33 | $50.00 | $1,200.11 | $180,047.36 |
| 156 | 2027/11 | $139.91 | $750.20 | $81.67 | $178.33 | $50.00 | $1,200.11 | $179,907.44 |
| 157 | 2027/12 | $140.50 | $749.61 | $81.67 | $178.33 | $50.00 | $1,200.11 | $179,766.94 |
| 158 | 2028/01 | $141.08 | $749.03 | $81.67 | $178.33 | $50.00 | $1,200.11 | $179,625.86 |
| 159 | 2028/02 | $141.67 | $748.44 | $81.67 | $178.33 | $50.00 | $1,200.11 | $179,484.19 |
| 160 | 2028/03 | $142.26 | $747.85 | $81.67 | $178.33 | $50.00 | $1,200.11 | $179,341.93 |
| 161 | 2028/04 | $142.85 | $747.26 | $81.67 | $178.33 | $50.00 | $1,200.11 | $179,199.07 |
| 162 | 2028/05 | $143.45 | $746.66 | $81.67 | $178.33 | $50.00 | $1,200.11 | $179,055.62 |
| 163 | 2028/06 | $144.05 | $746.07 | $81.67 | $178.33 | $50.00 | $1,200.11 | $178,911.58 |
| 164 | 2028/07 | $144.65 | $745.46 | $81.67 | $178.33 | $50.00 | $1,200.11 | $178,766.93 |
| 165 | 2028/08 | $145.25 | $744.86 | $81.67 | $178.33 | $50.00 | $1,200.11 | $178,621.68 |
| 166 | 2028/09 | $145.85 | $744.26 | $81.67 | $178.33 | $50.00 | $1,200.11 | $178,475.83 |
| 167 | 2028/10 | $146.46 | $743.65 | $81.67 | $178.33 | $50.00 | $1,200.11 | $178,329.36 |
| 168 | 2028/11 | $147.07 | $743.04 | $81.67 | $178.33 | $50.00 | $1,200.11 | $178,182.29 |
| 169 | 2028/12 | $147.69 | $742.43 | $81.67 | $178.33 | $50.00 | $1,200.11 | $178,034.60 |
| 170 | 2029/01 | $148.30 | $741.81 | $81.67 | $178.33 | $50.00 | $1,200.11 | $177,886.30 |
| 171 | 2029/02 | $148.92 | $741.19 | $81.67 | $178.33 | $50.00 | $1,200.11 | $177,737.38 |
| 172 | 2029/03 | $149.54 | $740.57 | $81.67 | $178.33 | $50.00 | $1,200.11 | $177,587.84 |
| 173 | 2029/04 | $150.16 | $739.95 | $81.67 | $178.33 | $50.00 | $1,200.11 | $177,437.68 |
| 174 | 2029/05 | $150.79 | $739.32 | $81.67 | $178.33 | $50.00 | $1,200.11 | $177,286.89 |
| 175 | 2029/06 | $151.42 | $738.70 | $81.67 | $178.33 | $50.00 | $1,200.11 | $177,135.48 |
| 176 | 2029/07 | $152.05 | $738.06 | $81.67 | $178.33 | $50.00 | $1,200.11 | $176,983.43 |
| 177 | 2029/08 | $152.68 | $737.43 | $81.67 | $178.33 | $50.00 | $1,200.11 | $176,830.75 |
| 178 | 2029/09 | $153.32 | $736.79 | $81.67 | $178.33 | $50.00 | $1,200.11 | $176,677.43 |
| 179 | 2029/10 | $153.96 | $736.16 | $81.67 | $178.33 | $50.00 | $1,200.11 | $176,523.48 |
| 180 | 2029/11 | $154.60 | $735.51 | $81.67 | $178.33 | $50.00 | $1,200.11 | $176,368.88 |
| 181 | 2029/12 | $155.24 | $734.87 | $81.67 | $178.33 | $50.00 | $1,200.11 | $176,213.64 |
| 182 | 2030/01 | $155.89 | $734.22 | $81.67 | $178.33 | $50.00 | $1,200.11 | $176,057.75 |
| 183 | 2030/02 | $156.54 | $733.57 | $81.67 | $178.33 | $50.00 | $1,200.11 | $175,901.21 |
| 184 | 2030/03 | $157.19 | $732.92 | $81.67 | $178.33 | $50.00 | $1,200.11 | $175,744.02 |
| 185 | 2030/04 | $157.85 | $732.27 | $81.67 | $178.33 | $50.00 | $1,200.11 | $175,586.17 |
| 186 | 2030/05 | $158.50 | $731.61 | $81.67 | $178.33 | $50.00 | $1,200.11 | $175,427.67 |
| 187 | 2030/06 | $159.16 | $730.95 | $81.67 | $178.33 | $50.00 | $1,200.11 | $175,268.51 |
| 188 | 2030/07 | $159.83 | $730.29 | $81.67 | $178.33 | $50.00 | $1,200.11 | $175,108.68 |
| 189 | 2030/08 | $160.49 | $729.62 | $81.67 | $178.33 | $50.00 | $1,200.11 | $174,948.19 |
| 190 | 2030/09 | $161.16 | $728.95 | $81.67 | $178.33 | $50.00 | $1,200.11 | $174,787.03 |
| 191 | 2030/10 | $161.83 | $728.28 | $81.67 | $178.33 | $50.00 | $1,200.11 | $174,625.19 |
| 192 | 2030/11 | $162.51 | $727.60 | $81.67 | $178.33 | $50.00 | $1,200.11 | $174,462.69 |
| 193 | 2030/12 | $163.18 | $726.93 | $81.67 | $178.33 | $50.00 | $1,200.11 | $174,299.50 |
| 194 | 2031/01 | $163.86 | $726.25 | $81.67 | $178.33 | $50.00 | $1,200.11 | $174,135.64 |
| 195 | 2031/02 | $164.55 | $725.57 | $81.67 | $178.33 | $50.00 | $1,200.11 | $173,971.09 |
| 196 | 2031/03 | $165.23 | $724.88 | $81.67 | $178.33 | $50.00 | $1,200.11 | $173,805.86 |
| 197 | 2031/04 | $165.92 | $724.19 | $81.67 | $178.33 | $50.00 | $1,200.11 | $173,639.94 |
| 198 | 2031/05 | $166.61 | $723.50 | $81.67 | $178.33 | $50.00 | $1,200.11 | $173,473.33 |
| 199 | 2031/06 | $167.31 | $722.81 | $81.67 | $178.33 | $50.00 | $1,200.11 | $173,306.02 |
| 200 | 2031/07 | $168.00 | $722.11 | $81.67 | $178.33 | $50.00 | $1,200.11 | $173,138.02 |
| 201 | 2031/08 | $168.70 | $721.41 | $81.67 | $178.33 | $50.00 | $1,200.11 | $172,969.31 |
| 202 | 2031/09 | $169.41 | $720.71 | $81.67 | $178.33 | $50.00 | $1,200.11 | $172,799.91 |
| 203 | 2031/10 | $170.11 | $720.00 | $81.67 | $178.33 | $50.00 | $1,200.11 | $172,629.79 |
| 204 | 2031/11 | $170.82 | $719.29 | $81.67 | $178.33 | $50.00 | $1,200.11 | $172,458.97 |
| 205 | 2031/12 | $171.53 | $718.58 | $81.67 | $178.33 | $50.00 | $1,200.11 | $172,287.44 |
| 206 | 2032/01 | $172.25 | $717.86 | $81.67 | $178.33 | $50.00 | $1,200.11 | $172,115.19 |
| 207 | 2032/02 | $172.97 | $717.15 | $81.67 | $178.33 | $50.00 | $1,200.11 | $171,942.23 |
| 208 | 2032/03 | $173.69 | $716.43 | $81.67 | $178.33 | $50.00 | $1,200.11 | $171,768.54 |
| 209 | 2032/04 | $174.41 | $715.70 | $81.67 | $178.33 | $50.00 | $1,200.11 | $171,594.13 |
| 210 | 2032/05 | $175.14 | $714.98 | $81.67 | $178.33 | $50.00 | $1,200.11 | $171,419.00 |
| 211 | 2032/06 | $175.87 | $714.25 | $81.67 | $178.33 | $50.00 | $1,200.11 | $171,243.13 |
| 212 | 2032/07 | $176.60 | $713.51 | $0.00 | $178.33 | $50.00 | $1,118.45 | $171,066.53 |
| 213 | 2032/08 | $177.33 | $712.78 | $0.00 | $178.33 | $50.00 | $1,118.45 | $170,889.20 |
| 214 | 2032/09 | $178.07 | $712.04 | $0.00 | $178.33 | $50.00 | $1,118.45 | $170,711.12 |
| 215 | 2032/10 | $178.82 | $711.30 | $0.00 | $178.33 | $50.00 | $1,118.45 | $170,532.31 |
| 216 | 2032/11 | $179.56 | $710.55 | $0.00 | $178.33 | $50.00 | $1,118.45 | $170,352.75 |
| 217 | 2032/12 | $180.31 | $709.80 | $0.00 | $178.33 | $50.00 | $1,118.45 | $170,172.44 |
| 218 | 2033/01 | $181.06 | $709.05 | $0.00 | $178.33 | $50.00 | $1,118.45 | $169,991.38 |
| 219 | 2033/02 | $181.81 | $708.30 | $0.00 | $178.33 | $50.00 | $1,118.45 | $169,809.56 |
| 220 | 2033/03 | $182.57 | $707.54 | $0.00 | $178.33 | $50.00 | $1,118.45 | $169,626.99 |
| 221 | 2033/04 | $183.33 | $706.78 | $0.00 | $178.33 | $50.00 | $1,118.45 | $169,443.66 |
| 222 | 2033/05 | $184.10 | $706.02 | $0.00 | $178.33 | $50.00 | $1,118.45 | $169,259.56 |
| 223 | 2033/06 | $184.86 | $705.25 | $0.00 | $178.33 | $50.00 | $1,118.45 | $169,074.70 |
| 224 | 2033/07 | $185.63 | $704.48 | $0.00 | $178.33 | $50.00 | $1,118.45 | $168,889.06 |
| 225 | 2033/08 | $186.41 | $703.70 | $0.00 | $178.33 | $50.00 | $1,118.45 | $168,702.65 |
| 226 | 2033/09 | $187.18 | $702.93 | $0.00 | $178.33 | $50.00 | $1,118.45 | $168,515.47 |
| 227 | 2033/10 | $187.96 | $702.15 | $0.00 | $178.33 | $50.00 | $1,118.45 | $168,327.51 |
| 228 | 2033/11 | $188.75 | $701.36 | $0.00 | $178.33 | $50.00 | $1,118.45 | $168,138.76 |
| 229 | 2033/12 | $189.53 | $700.58 | $0.00 | $178.33 | $50.00 | $1,118.45 | $167,949.23 |
| 230 | 2034/01 | $190.32 | $699.79 | $0.00 | $178.33 | $50.00 | $1,118.45 | $167,758.90 |
| 231 | 2034/02 | $191.12 | $699.00 | $0.00 | $178.33 | $50.00 | $1,118.45 | $167,567.78 |
| 232 | 2034/03 | $191.91 | $698.20 | $0.00 | $178.33 | $50.00 | $1,118.45 | $167,375.87 |
| 233 | 2034/04 | $192.71 | $697.40 | $0.00 | $178.33 | $50.00 | $1,118.45 | $167,183.16 |
| 234 | 2034/05 | $193.52 | $696.60 | $0.00 | $178.33 | $50.00 | $1,118.45 | $166,989.64 |
| 235 | 2034/06 | $194.32 | $695.79 | $0.00 | $178.33 | $50.00 | $1,118.45 | $166,795.32 |
| 236 | 2034/07 | $195.13 | $694.98 | $0.00 | $178.33 | $50.00 | $1,118.45 | $166,600.19 |
| 237 | 2034/08 | $195.94 | $694.17 | $0.00 | $178.33 | $50.00 | $1,118.45 | $166,404.25 |
| 238 | 2034/09 | $196.76 | $693.35 | $0.00 | $178.33 | $50.00 | $1,118.45 | $166,207.49 |
| 239 | 2034/10 | $197.58 | $692.53 | $0.00 | $178.33 | $50.00 | $1,118.45 | $166,009.90 |
| 240 | 2034/11 | $198.40 | $691.71 | $0.00 | $178.33 | $50.00 | $1,118.45 | $165,811.50 |
| 241 | 2034/12 | $199.23 | $690.88 | $0.00 | $178.33 | $50.00 | $1,118.45 | $165,612.27 |
| 242 | 2035/01 | $200.06 | $690.05 | $0.00 | $178.33 | $50.00 | $1,118.45 | $165,412.21 |
| 243 | 2035/02 | $200.89 | $689.22 | $0.00 | $178.33 | $50.00 | $1,118.45 | $165,211.31 |
| 244 | 2035/03 | $201.73 | $688.38 | $0.00 | $178.33 | $50.00 | $1,118.45 | $165,009.58 |
| 245 | 2035/04 | $202.57 | $687.54 | $0.00 | $178.33 | $50.00 | $1,118.45 | $164,807.01 |
| 246 | 2035/05 | $203.42 | $686.70 | $0.00 | $178.33 | $50.00 | $1,118.45 | $164,603.59 |
| 247 | 2035/06 | $204.26 | $685.85 | $0.00 | $178.33 | $50.00 | $1,118.45 | $164,399.33 |
| 248 | 2035/07 | $205.11 | $685.00 | $0.00 | $178.33 | $50.00 | $1,118.45 | $164,194.22 |
| 249 | 2035/08 | $205.97 | $684.14 | $0.00 | $178.33 | $50.00 | $1,118.45 | $163,988.25 |
| 250 | 2035/09 | $206.83 | $683.28 | $0.00 | $178.33 | $50.00 | $1,118.45 | $163,781.42 |
| 251 | 2035/10 | $207.69 | $682.42 | $0.00 | $178.33 | $50.00 | $1,118.45 | $163,573.73 |
| 252 | 2035/11 | $208.55 | $681.56 | $0.00 | $178.33 | $50.00 | $1,118.45 | $163,365.17 |
| 253 | 2035/12 | $209.42 | $680.69 | $0.00 | $178.33 | $50.00 | $1,118.45 | $163,155.75 |
| 254 | 2036/01 | $210.30 | $679.82 | $0.00 | $178.33 | $50.00 | $1,118.45 | $162,945.45 |
| 255 | 2036/02 | $211.17 | $678.94 | $0.00 | $178.33 | $50.00 | $1,118.45 | $162,734.28 |
| 256 | 2036/03 | $212.05 | $678.06 | $0.00 | $178.33 | $50.00 | $1,118.45 | $162,522.23 |
| 257 | 2036/04 | $212.94 | $677.18 | $0.00 | $178.33 | $50.00 | $1,118.45 | $162,309.29 |
| 258 | 2036/05 | $213.82 | $676.29 | $0.00 | $178.33 | $50.00 | $1,118.45 | $162,095.47 |
| 259 | 2036/06 | $214.71 | $675.40 | $0.00 | $178.33 | $50.00 | $1,118.45 | $161,880.76 |
| 260 | 2036/07 | $215.61 | $674.50 | $0.00 | $178.33 | $50.00 | $1,118.45 | $161,665.15 |
| 261 | 2036/08 | $216.51 | $673.60 | $0.00 | $178.33 | $50.00 | $1,118.45 | $161,448.64 |
| 262 | 2036/09 | $217.41 | $672.70 | $0.00 | $178.33 | $50.00 | $1,118.45 | $161,231.23 |
| 263 | 2036/10 | $218.32 | $671.80 | $0.00 | $178.33 | $50.00 | $1,118.45 | $161,012.92 |
| 264 | 2036/11 | $219.22 | $670.89 | $0.00 | $178.33 | $50.00 | $1,118.45 | $160,793.69 |
| 265 | 2036/12 | $220.14 | $669.97 | $0.00 | $178.33 | $50.00 | $1,118.45 | $160,573.55 |
| 266 | 2037/01 | $221.06 | $669.06 | $0.00 | $178.33 | $50.00 | $1,118.45 | $160,352.50 |
| 267 | 2037/02 | $221.98 | $668.14 | $0.00 | $178.33 | $50.00 | $1,118.45 | $160,130.52 |
| 268 | 2037/03 | $222.90 | $667.21 | $0.00 | $178.33 | $50.00 | $1,118.45 | $159,907.62 |
| 269 | 2037/04 | $223.83 | $666.28 | $0.00 | $178.33 | $50.00 | $1,118.45 | $159,683.79 |
| 270 | 2037/05 | $224.76 | $665.35 | $0.00 | $178.33 | $50.00 | $1,118.45 | $159,459.03 |
| 271 | 2037/06 | $225.70 | $664.41 | $0.00 | $178.33 | $50.00 | $1,118.45 | $159,233.33 |
| 272 | 2037/07 | $226.64 | $663.47 | $0.00 | $178.33 | $50.00 | $1,118.45 | $159,006.69 |
| 273 | 2037/08 | $227.58 | $662.53 | $0.00 | $178.33 | $50.00 | $1,118.45 | $158,779.10 |
| 274 | 2037/09 | $228.53 | $661.58 | $0.00 | $178.33 | $50.00 | $1,118.45 | $158,550.57 |
| 275 | 2037/10 | $229.48 | $660.63 | $0.00 | $178.33 | $50.00 | $1,118.45 | $158,321.09 |
| 276 | 2037/11 | $230.44 | $659.67 | $0.00 | $178.33 | $50.00 | $1,118.45 | $158,090.64 |
| 277 | 2037/12 | $231.40 | $658.71 | $0.00 | $178.33 | $50.00 | $1,118.45 | $157,859.24 |
| 278 | 2038/01 | $232.37 | $657.75 | $0.00 | $178.33 | $50.00 | $1,118.45 | $157,626.88 |
| 279 | 2038/02 | $233.33 | $656.78 | $0.00 | $178.33 | $50.00 | $1,118.45 | $157,393.55 |
| 280 | 2038/03 | $234.31 | $655.81 | $0.00 | $178.33 | $50.00 | $1,118.45 | $157,159.24 |
| 281 | 2038/04 | $235.28 | $654.83 | $0.00 | $178.33 | $50.00 | $1,118.45 | $156,923.96 |
| 282 | 2038/05 | $236.26 | $653.85 | $0.00 | $178.33 | $50.00 | $1,118.45 | $156,687.70 |
| 283 | 2038/06 | $237.25 | $652.87 | $0.00 | $178.33 | $50.00 | $1,118.45 | $156,450.45 |
| 284 | 2038/07 | $238.24 | $651.88 | $0.00 | $178.33 | $50.00 | $1,118.45 | $156,212.21 |
| 285 | 2038/08 | $239.23 | $650.88 | $0.00 | $178.33 | $50.00 | $1,118.45 | $155,972.99 |
| 286 | 2038/09 | $240.22 | $649.89 | $0.00 | $178.33 | $50.00 | $1,118.45 | $155,732.76 |
| 287 | 2038/10 | $241.23 | $648.89 | $0.00 | $178.33 | $50.00 | $1,118.45 | $155,491.54 |
| 288 | 2038/11 | $242.23 | $647.88 | $0.00 | $178.33 | $50.00 | $1,118.45 | $155,249.31 |
| 289 | 2038/12 | $243.24 | $646.87 | $0.00 | $178.33 | $50.00 | $1,118.45 | $155,006.07 |
| 290 | 2039/01 | $244.25 | $645.86 | $0.00 | $178.33 | $50.00 | $1,118.45 | $154,761.81 |
| 291 | 2039/02 | $245.27 | $644.84 | $0.00 | $178.33 | $50.00 | $1,118.45 | $154,516.54 |
| 292 | 2039/03 | $246.29 | $643.82 | $0.00 | $178.33 | $50.00 | $1,118.45 | $154,270.25 |
| 293 | 2039/04 | $247.32 | $642.79 | $0.00 | $178.33 | $50.00 | $1,118.45 | $154,022.93 |
| 294 | 2039/05 | $248.35 | $641.76 | $0.00 | $178.33 | $50.00 | $1,118.45 | $153,774.58 |
| 295 | 2039/06 | $249.38 | $640.73 | $0.00 | $178.33 | $50.00 | $1,118.45 | $153,525.19 |
| 296 | 2039/07 | $250.42 | $639.69 | $0.00 | $178.33 | $50.00 | $1,118.45 | $153,274.77 |
| 297 | 2039/08 | $251.47 | $638.64 | $0.00 | $178.33 | $50.00 | $1,118.45 | $153,023.30 |
| 298 | 2039/09 | $252.51 | $637.60 | $0.00 | $178.33 | $50.00 | $1,118.45 | $152,770.79 |
| 299 | 2039/10 | $253.57 | $636.54 | $0.00 | $178.33 | $50.00 | $1,118.45 | $152,517.22 |
| 300 | 2039/11 | $254.62 | $635.49 | $0.00 | $178.33 | $50.00 | $1,118.45 | $152,262.60 |
| 301 | 2039/12 | $255.68 | $634.43 | $0.00 | $178.33 | $50.00 | $1,118.45 | $152,006.91 |
| 302 | 2040/01 | $256.75 | $633.36 | $0.00 | $178.33 | $50.00 | $1,118.45 | $151,750.16 |
| 303 | 2040/02 | $257.82 | $632.29 | $0.00 | $178.33 | $50.00 | $1,118.45 | $151,492.34 |
| 304 | 2040/03 | $258.89 | $631.22 | $0.00 | $178.33 | $50.00 | $1,118.45 | $151,233.45 |
| 305 | 2040/04 | $259.97 | $630.14 | $0.00 | $178.33 | $50.00 | $1,118.45 | $150,973.48 |
| 306 | 2040/05 | $261.06 | $629.06 | $0.00 | $178.33 | $50.00 | $1,118.45 | $150,712.42 |
| 307 | 2040/06 | $262.14 | $627.97 | $0.00 | $178.33 | $50.00 | $1,118.45 | $150,450.28 |
| 308 | 2040/07 | $263.24 | $626.88 | $0.00 | $178.33 | $50.00 | $1,118.45 | $150,187.04 |
| 309 | 2040/08 | $264.33 | $625.78 | $0.00 | $178.33 | $50.00 | $1,118.45 | $149,922.71 |
| 310 | 2040/09 | $265.43 | $624.68 | $0.00 | $178.33 | $50.00 | $1,118.45 | $149,657.28 |
| 311 | 2040/10 | $266.54 | $623.57 | $0.00 | $178.33 | $50.00 | $1,118.45 | $149,390.74 |
| 312 | 2040/11 | $267.65 | $622.46 | $0.00 | $178.33 | $50.00 | $1,118.45 | $149,123.09 |
| 313 | 2040/12 | $268.77 | $621.35 | $0.00 | $178.33 | $50.00 | $1,118.45 | $148,854.32 |
| 314 | 2041/01 | $269.89 | $620.23 | $0.00 | $178.33 | $50.00 | $1,118.45 | $148,584.43 |
| 315 | 2041/02 | $271.01 | $619.10 | $0.00 | $178.33 | $50.00 | $1,118.45 | $148,313.42 |
| 316 | 2041/03 | $272.14 | $617.97 | $0.00 | $178.33 | $50.00 | $1,118.45 | $148,041.28 |
| 317 | 2041/04 | $273.27 | $616.84 | $0.00 | $178.33 | $50.00 | $1,118.45 | $147,768.01 |
| 318 | 2041/05 | $274.41 | $615.70 | $0.00 | $178.33 | $50.00 | $1,118.45 | $147,493.60 |
| 319 | 2041/06 | $275.56 | $614.56 | $0.00 | $178.33 | $50.00 | $1,118.45 | $147,218.04 |
| 320 | 2041/07 | $276.70 | $613.41 | $0.00 | $178.33 | $50.00 | $1,118.45 | $146,941.34 |
| 321 | 2041/08 | $277.86 | $612.26 | $0.00 | $178.33 | $50.00 | $1,118.45 | $146,663.48 |
| 322 | 2041/09 | $279.01 | $611.10 | $0.00 | $178.33 | $50.00 | $1,118.45 | $146,384.47 |
| 323 | 2041/10 | $280.18 | $609.94 | $0.00 | $178.33 | $50.00 | $1,118.45 | $146,104.29 |
| 324 | 2041/11 | $281.34 | $608.77 | $0.00 | $178.33 | $50.00 | $1,118.45 | $145,822.95 |
| 325 | 2041/12 | $282.52 | $607.60 | $0.00 | $178.33 | $50.00 | $1,118.45 | $145,540.43 |
| 326 | 2042/01 | $283.69 | $606.42 | $0.00 | $178.33 | $50.00 | $1,118.45 | $145,256.74 |
| 327 | 2042/02 | $284.88 | $605.24 | $0.00 | $178.33 | $50.00 | $1,118.45 | $144,971.86 |
| 328 | 2042/03 | $286.06 | $604.05 | $0.00 | $178.33 | $50.00 | $1,118.45 | $144,685.80 |
| 329 | 2042/04 | $287.25 | $602.86 | $0.00 | $178.33 | $50.00 | $1,118.45 | $144,398.55 |
| 330 | 2042/05 | $288.45 | $601.66 | $0.00 | $178.33 | $50.00 | $1,118.45 | $144,110.10 |
| 331 | 2042/06 | $289.65 | $600.46 | $0.00 | $178.33 | $50.00 | $1,118.45 | $143,820.44 |
| 332 | 2042/07 | $290.86 | $599.25 | $0.00 | $178.33 | $50.00 | $1,118.45 | $143,529.58 |
| 333 | 2042/08 | $292.07 | $598.04 | $0.00 | $178.33 | $50.00 | $1,118.45 | $143,237.51 |
| 334 | 2042/09 | $293.29 | $596.82 | $0.00 | $178.33 | $50.00 | $1,118.45 | $142,944.22 |
| 335 | 2042/10 | $294.51 | $595.60 | $0.00 | $178.33 | $50.00 | $1,118.45 | $142,649.71 |
| 336 | 2042/11 | $295.74 | $594.37 | $0.00 | $178.33 | $50.00 | $1,118.45 | $142,353.97 |
| 337 | 2042/12 | $296.97 | $593.14 | $0.00 | $178.33 | $50.00 | $1,118.45 | $142,057.00 |
| 338 | 2043/01 | $298.21 | $591.90 | $0.00 | $178.33 | $50.00 | $1,118.45 | $141,758.79 |
| 339 | 2043/02 | $299.45 | $590.66 | $0.00 | $178.33 | $50.00 | $1,118.45 | $141,459.34 |
| 340 | 2043/03 | $300.70 | $589.41 | $0.00 | $178.33 | $50.00 | $1,118.45 | $141,158.64 |
| 341 | 2043/04 | $301.95 | $588.16 | $0.00 | $178.33 | $50.00 | $1,118.45 | $140,856.69 |
| 342 | 2043/05 | $303.21 | $586.90 | $0.00 | $178.33 | $50.00 | $1,118.45 | $140,553.48 |
| 343 | 2043/06 | $304.47 | $585.64 | $0.00 | $178.33 | $50.00 | $1,118.45 | $140,249.01 |
| 344 | 2043/07 | $305.74 | $584.37 | $0.00 | $178.33 | $50.00 | $1,118.45 | $139,943.27 |
| 345 | 2043/08 | $307.02 | $583.10 | $0.00 | $178.33 | $50.00 | $1,118.45 | $139,636.26 |
| 346 | 2043/09 | $308.29 | $581.82 | $0.00 | $178.33 | $50.00 | $1,118.45 | $139,327.96 |
| 347 | 2043/10 | $309.58 | $580.53 | $0.00 | $178.33 | $50.00 | $1,118.45 | $139,018.38 |
| 348 | 2043/11 | $310.87 | $579.24 | $0.00 | $178.33 | $50.00 | $1,118.45 | $138,707.51 |
| 349 | 2043/12 | $312.16 | $577.95 | $0.00 | $178.33 | $50.00 | $1,118.45 | $138,395.35 |
| 350 | 2044/01 | $313.46 | $576.65 | $0.00 | $178.33 | $50.00 | $1,118.45 | $138,081.89 |
| 351 | 2044/02 | $314.77 | $575.34 | $0.00 | $178.33 | $50.00 | $1,118.45 | $137,767.11 |
| 352 | 2044/03 | $316.08 | $574.03 | $0.00 | $178.33 | $50.00 | $1,118.45 | $137,451.03 |
| 353 | 2044/04 | $317.40 | $572.71 | $0.00 | $178.33 | $50.00 | $1,118.45 | $137,133.63 |
| 354 | 2044/05 | $318.72 | $571.39 | $0.00 | $178.33 | $50.00 | $1,118.45 | $136,814.91 |
| 355 | 2044/06 | $320.05 | $570.06 | $0.00 | $178.33 | $50.00 | $1,118.45 | $136,494.86 |
| 356 | 2044/07 | $321.38 | $568.73 | $0.00 | $178.33 | $50.00 | $1,118.45 | $136,173.48 |
| 357 | 2044/08 | $322.72 | $567.39 | $0.00 | $178.33 | $50.00 | $1,118.45 | $135,850.76 |
| 358 | 2044/09 | $324.07 | $566.04 | $0.00 | $178.33 | $50.00 | $1,118.45 | $135,526.69 |
| 359 | 2044/10 | $325.42 | $564.69 | $0.00 | $178.33 | $50.00 | $1,118.45 | $135,201.27 |
| 360 | 2044/11 | $326.77 | $563.34 | $0.00 | $178.33 | $50.00 | $1,118.45 | $134,874.50 |
| 361 | 2044/12 | $328.13 | $561.98 | $0.00 | $178.33 | $50.00 | $1,118.45 | $134,546.36 |
| 362 | 2045/01 | $329.50 | $560.61 | $0.00 | $178.33 | $50.00 | $1,118.45 | $134,216.86 |
| 363 | 2045/02 | $330.88 | $559.24 | $0.00 | $178.33 | $50.00 | $1,118.45 | $133,885.99 |
| 364 | 2045/03 | $332.25 | $557.86 | $0.00 | $178.33 | $50.00 | $1,118.45 | $133,553.73 |
| 365 | 2045/04 | $333.64 | $556.47 | $0.00 | $178.33 | $50.00 | $1,118.45 | $133,220.09 |
| 366 | 2045/05 | $335.03 | $555.08 | $0.00 | $178.33 | $50.00 | $1,118.45 | $132,885.07 |
| 367 | 2045/06 | $336.42 | $553.69 | $0.00 | $178.33 | $50.00 | $1,118.45 | $132,548.64 |
| 368 | 2045/07 | $337.83 | $552.29 | $0.00 | $178.33 | $50.00 | $1,118.45 | $132,210.82 |
| 369 | 2045/08 | $339.23 | $550.88 | $0.00 | $178.33 | $50.00 | $1,118.45 | $131,871.58 |
| 370 | 2045/09 | $340.65 | $549.46 | $0.00 | $178.33 | $50.00 | $1,118.45 | $131,530.93 |
| 371 | 2045/10 | $342.07 | $548.05 | $0.00 | $178.33 | $50.00 | $1,118.45 | $131,188.87 |
| 372 | 2045/11 | $343.49 | $546.62 | $0.00 | $178.33 | $50.00 | $1,118.45 | $130,845.38 |
| 373 | 2045/12 | $344.92 | $545.19 | $0.00 | $178.33 | $50.00 | $1,118.45 | $130,500.45 |
| 374 | 2046/01 | $346.36 | $543.75 | $0.00 | $178.33 | $50.00 | $1,118.45 | $130,154.09 |
| 375 | 2046/02 | $347.80 | $542.31 | $0.00 | $178.33 | $50.00 | $1,118.45 | $129,806.29 |
| 376 | 2046/03 | $349.25 | $540.86 | $0.00 | $178.33 | $50.00 | $1,118.45 | $129,457.04 |
| 377 | 2046/04 | $350.71 | $539.40 | $0.00 | $178.33 | $50.00 | $1,118.45 | $129,106.33 |
| 378 | 2046/05 | $352.17 | $537.94 | $0.00 | $178.33 | $50.00 | $1,118.45 | $128,754.16 |
| 379 | 2046/06 | $353.64 | $536.48 | $0.00 | $178.33 | $50.00 | $1,118.45 | $128,400.52 |
| 380 | 2046/07 | $355.11 | $535.00 | $0.00 | $178.33 | $50.00 | $1,118.45 | $128,045.41 |
| 381 | 2046/08 | $356.59 | $533.52 | $0.00 | $178.33 | $50.00 | $1,118.45 | $127,688.83 |
| 382 | 2046/09 | $358.08 | $532.04 | $0.00 | $178.33 | $50.00 | $1,118.45 | $127,330.75 |
| 383 | 2046/10 | $359.57 | $530.54 | $0.00 | $178.33 | $50.00 | $1,118.45 | $126,971.18 |
| 384 | 2046/11 | $361.07 | $529.05 | $0.00 | $178.33 | $50.00 | $1,118.45 | $126,610.12 |
| 385 | 2046/12 | $362.57 | $527.54 | $0.00 | $178.33 | $50.00 | $1,118.45 | $126,247.55 |
| 386 | 2047/01 | $364.08 | $526.03 | $0.00 | $178.33 | $50.00 | $1,118.45 | $125,883.47 |
| 387 | 2047/02 | $365.60 | $524.51 | $0.00 | $178.33 | $50.00 | $1,118.45 | $125,517.87 |
| 388 | 2047/03 | $367.12 | $522.99 | $0.00 | $178.33 | $50.00 | $1,118.45 | $125,150.75 |
| 389 | 2047/04 | $368.65 | $521.46 | $0.00 | $178.33 | $50.00 | $1,118.45 | $124,782.10 |
| 390 | 2047/05 | $370.19 | $519.93 | $0.00 | $178.33 | $50.00 | $1,118.45 | $124,411.91 |
| 391 | 2047/06 | $371.73 | $518.38 | $0.00 | $178.33 | $50.00 | $1,118.45 | $124,040.18 |
| 392 | 2047/07 | $373.28 | $516.83 | $0.00 | $178.33 | $50.00 | $1,118.45 | $123,666.90 |
| 393 | 2047/08 | $374.83 | $515.28 | $0.00 | $178.33 | $50.00 | $1,118.45 | $123,292.07 |
| 394 | 2047/09 | $376.40 | $513.72 | $0.00 | $178.33 | $50.00 | $1,118.45 | $122,915.68 |
| 395 | 2047/10 | $377.96 | $512.15 | $0.00 | $178.33 | $50.00 | $1,118.45 | $122,537.71 |
| 396 | 2047/11 | $379.54 | $510.57 | $0.00 | $178.33 | $50.00 | $1,118.45 | $122,158.18 |
| 397 | 2047/12 | $381.12 | $508.99 | $0.00 | $178.33 | $50.00 | $1,118.45 | $121,777.06 |
| 398 | 2048/01 | $382.71 | $507.40 | $0.00 | $178.33 | $50.00 | $1,118.45 | $121,394.35 |
| 399 | 2048/02 | $384.30 | $505.81 | $0.00 | $178.33 | $50.00 | $1,118.45 | $121,010.05 |
| 400 | 2048/03 | $385.90 | $504.21 | $0.00 | $178.33 | $50.00 | $1,118.45 | $120,624.14 |
| 401 | 2048/04 | $387.51 | $502.60 | $0.00 | $178.33 | $50.00 | $1,118.45 | $120,236.63 |
| 402 | 2048/05 | $389.13 | $500.99 | $0.00 | $178.33 | $50.00 | $1,118.45 | $119,847.50 |
| 403 | 2048/06 | $390.75 | $499.36 | $0.00 | $178.33 | $50.00 | $1,118.45 | $119,456.76 |
| 404 | 2048/07 | $392.38 | $497.74 | $0.00 | $178.33 | $50.00 | $1,118.45 | $119,064.38 |
| 405 | 2048/08 | $394.01 | $496.10 | $0.00 | $178.33 | $50.00 | $1,118.45 | $118,670.37 |
| 406 | 2048/09 | $395.65 | $494.46 | $0.00 | $178.33 | $50.00 | $1,118.45 | $118,274.72 |
| 407 | 2048/10 | $397.30 | $492.81 | $0.00 | $178.33 | $50.00 | $1,118.45 | $117,877.42 |
| 408 | 2048/11 | $398.96 | $491.16 | $0.00 | $178.33 | $50.00 | $1,118.45 | $117,478.46 |
| 409 | 2048/12 | $400.62 | $489.49 | $0.00 | $178.33 | $50.00 | $1,118.45 | $117,077.84 |
| 410 | 2049/01 | $402.29 | $487.82 | $0.00 | $178.33 | $50.00 | $1,118.45 | $116,675.56 |
| 411 | 2049/02 | $403.96 | $486.15 | $0.00 | $178.33 | $50.00 | $1,118.45 | $116,271.59 |
| 412 | 2049/03 | $405.65 | $484.46 | $0.00 | $178.33 | $50.00 | $1,118.45 | $115,865.95 |
| 413 | 2049/04 | $407.34 | $482.77 | $0.00 | $178.33 | $50.00 | $1,118.45 | $115,458.61 |
| 414 | 2049/05 | $409.03 | $481.08 | $0.00 | $178.33 | $50.00 | $1,118.45 | $115,049.57 |
| 415 | 2049/06 | $410.74 | $479.37 | $0.00 | $178.33 | $50.00 | $1,118.45 | $114,638.84 |
| 416 | 2049/07 | $412.45 | $477.66 | $0.00 | $178.33 | $50.00 | $1,118.45 | $114,226.39 |
| 417 | 2049/08 | $414.17 | $475.94 | $0.00 | $178.33 | $50.00 | $1,118.45 | $113,812.22 |
| 418 | 2049/09 | $415.89 | $474.22 | $0.00 | $178.33 | $50.00 | $1,118.45 | $113,396.32 |
| 419 | 2049/10 | $417.63 | $472.48 | $0.00 | $178.33 | $50.00 | $1,118.45 | $112,978.69 |
| 420 | 2049/11 | $419.37 | $470.74 | $0.00 | $178.33 | $50.00 | $1,118.45 | $112,559.33 |
| 421 | 2049/12 | $421.11 | $469.00 | $0.00 | $178.33 | $50.00 | $1,118.45 | $112,138.21 |
| 422 | 2050/01 | $422.87 | $467.24 | $0.00 | $178.33 | $50.00 | $1,118.45 | $111,715.34 |
| 423 | 2050/02 | $424.63 | $465.48 | $0.00 | $178.33 | $50.00 | $1,118.45 | $111,290.71 |
| 424 | 2050/03 | $426.40 | $463.71 | $0.00 | $178.33 | $50.00 | $1,118.45 | $110,864.31 |
| 425 | 2050/04 | $428.18 | $461.93 | $0.00 | $178.33 | $50.00 | $1,118.45 | $110,436.13 |
| 426 | 2050/05 | $429.96 | $460.15 | $0.00 | $178.33 | $50.00 | $1,118.45 | $110,006.17 |
| 427 | 2050/06 | $431.75 | $458.36 | $0.00 | $178.33 | $50.00 | $1,118.45 | $109,574.42 |
| 428 | 2050/07 | $433.55 | $456.56 | $0.00 | $178.33 | $50.00 | $1,118.45 | $109,140.87 |
| 429 | 2050/08 | $435.36 | $454.75 | $0.00 | $178.33 | $50.00 | $1,118.45 | $108,705.51 |
| 430 | 2050/09 | $437.17 | $452.94 | $0.00 | $178.33 | $50.00 | $1,118.45 | $108,268.34 |
| 431 | 2050/10 | $438.99 | $451.12 | $0.00 | $178.33 | $50.00 | $1,118.45 | $107,829.34 |
| 432 | 2050/11 | $440.82 | $449.29 | $0.00 | $178.33 | $50.00 | $1,118.45 | $107,388.52 |
| 433 | 2050/12 | $442.66 | $447.45 | $0.00 | $178.33 | $50.00 | $1,118.45 | $106,945.86 |
| 434 | 2051/01 | $444.50 | $445.61 | $0.00 | $178.33 | $50.00 | $1,118.45 | $106,501.36 |
| 435 | 2051/02 | $446.36 | $443.76 | $0.00 | $178.33 | $50.00 | $1,118.45 | $106,055.00 |
| 436 | 2051/03 | $448.22 | $441.90 | $0.00 | $178.33 | $50.00 | $1,118.45 | $105,606.78 |
| 437 | 2051/04 | $450.08 | $440.03 | $0.00 | $178.33 | $50.00 | $1,118.45 | $105,156.70 |
| 438 | 2051/05 | $451.96 | $438.15 | $0.00 | $178.33 | $50.00 | $1,118.45 | $104,704.74 |
| 439 | 2051/06 | $453.84 | $436.27 | $0.00 | $178.33 | $50.00 | $1,118.45 | $104,250.90 |
| 440 | 2051/07 | $455.73 | $434.38 | $0.00 | $178.33 | $50.00 | $1,118.45 | $103,795.16 |
| 441 | 2051/08 | $457.63 | $432.48 | $0.00 | $178.33 | $50.00 | $1,118.45 | $103,337.53 |
| 442 | 2051/09 | $459.54 | $430.57 | $0.00 | $178.33 | $50.00 | $1,118.45 | $102,877.99 |
| 443 | 2051/10 | $461.45 | $428.66 | $0.00 | $178.33 | $50.00 | $1,118.45 | $102,416.54 |
| 444 | 2051/11 | $463.38 | $426.74 | $0.00 | $178.33 | $50.00 | $1,118.45 | $101,953.16 |
| 445 | 2051/12 | $465.31 | $424.80 | $0.00 | $178.33 | $50.00 | $1,118.45 | $101,487.86 |
| 446 | 2052/01 | $467.25 | $422.87 | $0.00 | $178.33 | $50.00 | $1,118.45 | $101,020.61 |
| 447 | 2052/02 | $469.19 | $420.92 | $0.00 | $178.33 | $50.00 | $1,118.45 | $100,551.42 |
| 448 | 2052/03 | $471.15 | $418.96 | $0.00 | $178.33 | $50.00 | $1,118.45 | $100,080.27 |
| 449 | 2052/04 | $473.11 | $417.00 | $0.00 | $178.33 | $50.00 | $1,118.45 | $99,607.16 |
| 450 | 2052/05 | $475.08 | $415.03 | $0.00 | $178.33 | $50.00 | $1,118.45 | $99,132.08 |
| 451 | 2052/06 | $477.06 | $413.05 | $0.00 | $178.33 | $50.00 | $1,118.45 | $98,655.02 |
| 452 | 2052/07 | $479.05 | $411.06 | $0.00 | $178.33 | $50.00 | $1,118.45 | $98,175.97 |
| 453 | 2052/08 | $481.05 | $409.07 | $0.00 | $178.33 | $50.00 | $1,118.45 | $97,694.92 |
| 454 | 2052/09 | $483.05 | $407.06 | $0.00 | $178.33 | $50.00 | $1,118.45 | $97,211.87 |
| 455 | 2052/10 | $485.06 | $405.05 | $0.00 | $178.33 | $50.00 | $1,118.45 | $96,726.81 |
| 456 | 2052/11 | $487.08 | $403.03 | $0.00 | $178.33 | $50.00 | $1,118.45 | $96,239.72 |
| 457 | 2052/12 | $489.11 | $401.00 | $0.00 | $178.33 | $50.00 | $1,118.45 | $95,750.61 |
| 458 | 2053/01 | $491.15 | $398.96 | $0.00 | $178.33 | $50.00 | $1,118.45 | $95,259.46 |
| 459 | 2053/02 | $493.20 | $396.91 | $0.00 | $178.33 | $50.00 | $1,118.45 | $94,766.26 |
| 460 | 2053/03 | $495.25 | $394.86 | $0.00 | $178.33 | $50.00 | $1,118.45 | $94,271.01 |
| 461 | 2053/04 | $497.32 | $392.80 | $0.00 | $178.33 | $50.00 | $1,118.45 | $93,773.69 |
| 462 | 2053/05 | $499.39 | $390.72 | $0.00 | $178.33 | $50.00 | $1,118.45 | $93,274.31 |
| 463 | 2053/06 | $501.47 | $388.64 | $0.00 | $178.33 | $50.00 | $1,118.45 | $92,772.84 |
| 464 | 2053/07 | $503.56 | $386.55 | $0.00 | $178.33 | $50.00 | $1,118.45 | $92,269.28 |
| 465 | 2053/08 | $505.66 | $384.46 | $0.00 | $178.33 | $50.00 | $1,118.45 | $91,763.62 |
| 466 | 2053/09 | $507.76 | $382.35 | $0.00 | $178.33 | $50.00 | $1,118.45 | $91,255.86 |
| 467 | 2053/10 | $509.88 | $380.23 | $0.00 | $178.33 | $50.00 | $1,118.45 | $90,745.98 |
| 468 | 2053/11 | $512.00 | $378.11 | $0.00 | $178.33 | $50.00 | $1,118.45 | $90,233.98 |
| 469 | 2053/12 | $514.14 | $375.97 | $0.00 | $178.33 | $50.00 | $1,118.45 | $89,719.84 |
| 470 | 2054/01 | $516.28 | $373.83 | $0.00 | $178.33 | $50.00 | $1,118.45 | $89,203.56 |
| 471 | 2054/02 | $518.43 | $371.68 | $0.00 | $178.33 | $50.00 | $1,118.45 | $88,685.13 |
| 472 | 2054/03 | $520.59 | $369.52 | $0.00 | $178.33 | $50.00 | $1,118.45 | $88,164.54 |
| 473 | 2054/04 | $522.76 | $367.35 | $0.00 | $178.33 | $50.00 | $1,118.45 | $87,641.78 |
| 474 | 2054/05 | $524.94 | $365.17 | $0.00 | $178.33 | $50.00 | $1,118.45 | $87,116.84 |
| 475 | 2054/06 | $527.13 | $362.99 | $0.00 | $178.33 | $50.00 | $1,118.45 | $86,589.71 |
| 476 | 2054/07 | $529.32 | $360.79 | $0.00 | $178.33 | $50.00 | $1,118.45 | $86,060.39 |
| 477 | 2054/08 | $531.53 | $358.58 | $0.00 | $178.33 | $50.00 | $1,118.45 | $85,528.87 |
| 478 | 2054/09 | $533.74 | $356.37 | $0.00 | $178.33 | $50.00 | $1,118.45 | $84,995.12 |
| 479 | 2054/10 | $535.97 | $354.15 | $0.00 | $178.33 | $50.00 | $1,118.45 | $84,459.16 |
| 480 | 2054/11 | $538.20 | $351.91 | $0.00 | $178.33 | $50.00 | $1,118.45 | $83,920.96 |
| 481 | 2054/12 | $540.44 | $349.67 | $0.00 | $178.33 | $50.00 | $1,118.45 | $83,380.52 |
| 482 | 2055/01 | $542.69 | $347.42 | $0.00 | $178.33 | $50.00 | $1,118.45 | $82,837.83 |
| 483 | 2055/02 | $544.95 | $345.16 | $0.00 | $178.33 | $50.00 | $1,118.45 | $82,292.87 |
| 484 | 2055/03 | $547.23 | $342.89 | $0.00 | $178.33 | $50.00 | $1,118.45 | $81,745.65 |
| 485 | 2055/04 | $549.51 | $340.61 | $0.00 | $178.33 | $50.00 | $1,118.45 | $81,196.14 |
| 486 | 2055/05 | $551.79 | $338.32 | $0.00 | $178.33 | $50.00 | $1,118.45 | $80,644.35 |
| 487 | 2055/06 | $554.09 | $336.02 | $0.00 | $178.33 | $50.00 | $1,118.45 | $80,090.25 |
| 488 | 2055/07 | $556.40 | $333.71 | $0.00 | $178.33 | $50.00 | $1,118.45 | $79,533.85 |
| 489 | 2055/08 | $558.72 | $331.39 | $0.00 | $178.33 | $50.00 | $1,118.45 | $78,975.13 |
| 490 | 2055/09 | $561.05 | $329.06 | $0.00 | $178.33 | $50.00 | $1,118.45 | $78,414.08 |
| 491 | 2055/10 | $563.39 | $326.73 | $0.00 | $178.33 | $50.00 | $1,118.45 | $77,850.69 |
| 492 | 2055/11 | $565.73 | $324.38 | $0.00 | $178.33 | $50.00 | $1,118.45 | $77,284.96 |
| 493 | 2055/12 | $568.09 | $322.02 | $0.00 | $178.33 | $50.00 | $1,118.45 | $76,716.87 |
| 494 | 2056/01 | $570.46 | $319.65 | $0.00 | $178.33 | $50.00 | $1,118.45 | $76,146.41 |
| 495 | 2056/02 | $572.84 | $317.28 | $0.00 | $178.33 | $50.00 | $1,118.45 | $75,573.57 |
| 496 | 2056/03 | $575.22 | $314.89 | $0.00 | $178.33 | $50.00 | $1,118.45 | $74,998.35 |
| 497 | 2056/04 | $577.62 | $312.49 | $0.00 | $178.33 | $50.00 | $1,118.45 | $74,420.73 |
| 498 | 2056/05 | $580.03 | $310.09 | $0.00 | $178.33 | $50.00 | $1,118.45 | $73,840.71 |
| 499 | 2056/06 | $582.44 | $307.67 | $0.00 | $178.33 | $50.00 | $1,118.45 | $73,258.27 |
| 500 | 2056/07 | $584.87 | $305.24 | $0.00 | $178.33 | $50.00 | $1,118.45 | $72,673.40 |
| 501 | 2056/08 | $587.31 | $302.81 | $0.00 | $178.33 | $50.00 | $1,118.45 | $72,086.09 |
| 502 | 2056/09 | $589.75 | $300.36 | $0.00 | $178.33 | $50.00 | $1,118.45 | $71,496.34 |
| 503 | 2056/10 | $592.21 | $297.90 | $0.00 | $178.33 | $50.00 | $1,118.45 | $70,904.13 |
| 504 | 2056/11 | $594.68 | $295.43 | $0.00 | $178.33 | $50.00 | $1,118.45 | $70,309.45 |
| 505 | 2056/12 | $597.16 | $292.96 | $0.00 | $178.33 | $50.00 | $1,118.45 | $69,712.29 |
| 506 | 2057/01 | $599.64 | $290.47 | $0.00 | $178.33 | $50.00 | $1,118.45 | $69,112.65 |
| 507 | 2057/02 | $602.14 | $287.97 | $0.00 | $178.33 | $50.00 | $1,118.45 | $68,510.51 |
| 508 | 2057/03 | $604.65 | $285.46 | $0.00 | $178.33 | $50.00 | $1,118.45 | $67,905.85 |
| 509 | 2057/04 | $607.17 | $282.94 | $0.00 | $178.33 | $50.00 | $1,118.45 | $67,298.68 |
| 510 | 2057/05 | $609.70 | $280.41 | $0.00 | $178.33 | $50.00 | $1,118.45 | $66,688.98 |
| 511 | 2057/06 | $612.24 | $277.87 | $0.00 | $178.33 | $50.00 | $1,118.45 | $66,076.74 |
| 512 | 2057/07 | $614.79 | $275.32 | $0.00 | $178.33 | $50.00 | $1,118.45 | $65,461.95 |
| 513 | 2057/08 | $617.35 | $272.76 | $0.00 | $178.33 | $50.00 | $1,118.45 | $64,844.59 |
| 514 | 2057/09 | $619.93 | $270.19 | $0.00 | $178.33 | $50.00 | $1,118.45 | $64,224.67 |
| 515 | 2057/10 | $622.51 | $267.60 | $0.00 | $178.33 | $50.00 | $1,118.45 | $63,602.16 |
| 516 | 2057/11 | $625.10 | $265.01 | $0.00 | $178.33 | $50.00 | $1,118.45 | $62,977.06 |
| 517 | 2057/12 | $627.71 | $262.40 | $0.00 | $178.33 | $50.00 | $1,118.45 | $62,349.35 |
| 518 | 2058/01 | $630.32 | $259.79 | $0.00 | $178.33 | $50.00 | $1,118.45 | $61,719.03 |
| 519 | 2058/02 | $632.95 | $257.16 | $0.00 | $178.33 | $50.00 | $1,118.45 | $61,086.08 |
| 520 | 2058/03 | $635.59 | $254.53 | $0.00 | $178.33 | $50.00 | $1,118.45 | $60,450.49 |
| 521 | 2058/04 | $638.23 | $251.88 | $0.00 | $178.33 | $50.00 | $1,118.45 | $59,812.25 |
| 522 | 2058/05 | $640.89 | $249.22 | $0.00 | $178.33 | $50.00 | $1,118.45 | $59,171.36 |
| 523 | 2058/06 | $643.56 | $246.55 | $0.00 | $178.33 | $50.00 | $1,118.45 | $58,527.80 |
| 524 | 2058/07 | $646.25 | $243.87 | $0.00 | $178.33 | $50.00 | $1,118.45 | $57,881.55 |
| 525 | 2058/08 | $648.94 | $241.17 | $0.00 | $178.33 | $50.00 | $1,118.45 | $57,232.61 |
| 526 | 2058/09 | $651.64 | $238.47 | $0.00 | $178.33 | $50.00 | $1,118.45 | $56,580.97 |
| 527 | 2058/10 | $654.36 | $235.75 | $0.00 | $178.33 | $50.00 | $1,118.45 | $55,926.61 |
| 528 | 2058/11 | $657.08 | $233.03 | $0.00 | $178.33 | $50.00 | $1,118.45 | $55,269.53 |
| 529 | 2058/12 | $659.82 | $230.29 | $0.00 | $178.33 | $50.00 | $1,118.45 | $54,609.70 |
| 530 | 2059/01 | $662.57 | $227.54 | $0.00 | $178.33 | $50.00 | $1,118.45 | $53,947.13 |
| 531 | 2059/02 | $665.33 | $224.78 | $0.00 | $178.33 | $50.00 | $1,118.45 | $53,281.80 |
| 532 | 2059/03 | $668.10 | $222.01 | $0.00 | $178.33 | $50.00 | $1,118.45 | $52,613.69 |
| 533 | 2059/04 | $670.89 | $219.22 | $0.00 | $178.33 | $50.00 | $1,118.45 | $51,942.81 |
| 534 | 2059/05 | $673.68 | $216.43 | $0.00 | $178.33 | $50.00 | $1,118.45 | $51,269.12 |
| 535 | 2059/06 | $676.49 | $213.62 | $0.00 | $178.33 | $50.00 | $1,118.45 | $50,592.63 |
| 536 | 2059/07 | $679.31 | $210.80 | $0.00 | $178.33 | $50.00 | $1,118.45 | $49,913.32 |
| 537 | 2059/08 | $682.14 | $207.97 | $0.00 | $178.33 | $50.00 | $1,118.45 | $49,231.18 |
| 538 | 2059/09 | $684.98 | $205.13 | $0.00 | $178.33 | $50.00 | $1,118.45 | $48,546.20 |
| 539 | 2059/10 | $687.84 | $202.28 | $0.00 | $178.33 | $50.00 | $1,118.45 | $47,858.37 |
| 540 | 2059/11 | $690.70 | $199.41 | $0.00 | $178.33 | $50.00 | $1,118.45 | $47,167.66 |
| 541 | 2059/12 | $693.58 | $196.53 | $0.00 | $178.33 | $50.00 | $1,118.45 | $46,474.08 |
| 542 | 2060/01 | $696.47 | $193.64 | $0.00 | $178.33 | $50.00 | $1,118.45 | $45,777.61 |
| 543 | 2060/02 | $699.37 | $190.74 | $0.00 | $178.33 | $50.00 | $1,118.45 | $45,078.24 |
| 544 | 2060/03 | $702.29 | $187.83 | $0.00 | $178.33 | $50.00 | $1,118.45 | $44,375.95 |
| 545 | 2060/04 | $705.21 | $184.90 | $0.00 | $178.33 | $50.00 | $1,118.45 | $43,670.74 |
| 546 | 2060/05 | $708.15 | $181.96 | $0.00 | $178.33 | $50.00 | $1,118.45 | $42,962.59 |
| 547 | 2060/06 | $711.10 | $179.01 | $0.00 | $178.33 | $50.00 | $1,118.45 | $42,251.49 |
| 548 | 2060/07 | $714.06 | $176.05 | $0.00 | $178.33 | $50.00 | $1,118.45 | $41,537.43 |
| 549 | 2060/08 | $717.04 | $173.07 | $0.00 | $178.33 | $50.00 | $1,118.45 | $40,820.39 |
| 550 | 2060/09 | $720.03 | $170.08 | $0.00 | $178.33 | $50.00 | $1,118.45 | $40,100.36 |
| 551 | 2060/10 | $723.03 | $167.08 | $0.00 | $178.33 | $50.00 | $1,118.45 | $39,377.33 |
| 552 | 2060/11 | $726.04 | $164.07 | $0.00 | $178.33 | $50.00 | $1,118.45 | $38,651.29 |
| 553 | 2060/12 | $729.06 | $161.05 | $0.00 | $178.33 | $50.00 | $1,118.45 | $37,922.23 |
| 554 | 2061/01 | $732.10 | $158.01 | $0.00 | $178.33 | $50.00 | $1,118.45 | $37,190.13 |
| 555 | 2061/02 | $735.15 | $154.96 | $0.00 | $178.33 | $50.00 | $1,118.45 | $36,454.97 |
| 556 | 2061/03 | $738.22 | $151.90 | $0.00 | $178.33 | $50.00 | $1,118.45 | $35,716.76 |
| 557 | 2061/04 | $741.29 | $148.82 | $0.00 | $178.33 | $50.00 | $1,118.45 | $34,975.46 |
| 558 | 2061/05 | $744.38 | $145.73 | $0.00 | $178.33 | $50.00 | $1,118.45 | $34,231.08 |
| 559 | 2061/06 | $747.48 | $142.63 | $0.00 | $178.33 | $50.00 | $1,118.45 | $33,483.60 |
| 560 | 2061/07 | $750.60 | $139.52 | $0.00 | $178.33 | $50.00 | $1,118.45 | $32,733.00 |
| 561 | 2061/08 | $753.72 | $136.39 | $0.00 | $178.33 | $50.00 | $1,118.45 | $31,979.28 |
| 562 | 2061/09 | $756.86 | $133.25 | $0.00 | $178.33 | $50.00 | $1,118.45 | $31,222.41 |
| 563 | 2061/10 | $760.02 | $130.09 | $0.00 | $178.33 | $50.00 | $1,118.45 | $30,462.40 |
| 564 | 2061/11 | $763.19 | $126.93 | $0.00 | $178.33 | $50.00 | $1,118.45 | $29,699.21 |
| 565 | 2061/12 | $766.37 | $123.75 | $0.00 | $178.33 | $50.00 | $1,118.45 | $28,932.85 |
| 566 | 2062/01 | $769.56 | $120.55 | $0.00 | $178.33 | $50.00 | $1,118.45 | $28,163.29 |
| 567 | 2062/02 | $772.76 | $117.35 | $0.00 | $178.33 | $50.00 | $1,118.45 | $27,390.52 |
| 568 | 2062/03 | $775.98 | $114.13 | $0.00 | $178.33 | $50.00 | $1,118.45 | $26,614.54 |
| 569 | 2062/04 | $779.22 | $110.89 | $0.00 | $178.33 | $50.00 | $1,118.45 | $25,835.32 |
| 570 | 2062/05 | $782.46 | $107.65 | $0.00 | $178.33 | $50.00 | $1,118.45 | $25,052.85 |
| 571 | 2062/06 | $785.73 | $104.39 | $0.00 | $178.33 | $50.00 | $1,118.45 | $24,267.13 |
| 572 | 2062/07 | $789.00 | $101.11 | $0.00 | $178.33 | $50.00 | $1,118.45 | $23,478.13 |
| 573 | 2062/08 | $792.29 | $97.83 | $0.00 | $178.33 | $50.00 | $1,118.45 | $22,685.84 |
| 574 | 2062/09 | $795.59 | $94.52 | $0.00 | $178.33 | $50.00 | $1,118.45 | $21,890.26 |
| 575 | 2062/10 | $798.90 | $91.21 | $0.00 | $178.33 | $50.00 | $1,118.45 | $21,091.35 |
| 576 | 2062/11 | $802.23 | $87.88 | $0.00 | $178.33 | $50.00 | $1,118.45 | $20,289.12 |
| 577 | 2062/12 | $805.57 | $84.54 | $0.00 | $178.33 | $50.00 | $1,118.45 | $19,483.55 |
| 578 | 2063/01 | $808.93 | $81.18 | $0.00 | $178.33 | $50.00 | $1,118.45 | $18,674.62 |
| 579 | 2063/02 | $812.30 | $77.81 | $0.00 | $178.33 | $50.00 | $1,118.45 | $17,862.32 |
| 580 | 2063/03 | $815.69 | $74.43 | $0.00 | $178.33 | $50.00 | $1,118.45 | $17,046.63 |
| 581 | 2063/04 | $819.08 | $71.03 | $0.00 | $178.33 | $50.00 | $1,118.45 | $16,227.55 |
| 582 | 2063/05 | $822.50 | $67.61 | $0.00 | $178.33 | $50.00 | $1,118.45 | $15,405.05 |
| 583 | 2063/06 | $825.92 | $64.19 | $0.00 | $178.33 | $50.00 | $1,118.45 | $14,579.13 |
| 584 | 2063/07 | $829.37 | $60.75 | $0.00 | $178.33 | $50.00 | $1,118.45 | $13,749.76 |
| 585 | 2063/08 | $832.82 | $57.29 | $0.00 | $178.33 | $50.00 | $1,118.45 | $12,916.94 |
| 586 | 2063/09 | $836.29 | $53.82 | $0.00 | $178.33 | $50.00 | $1,118.45 | $12,080.65 |
| 587 | 2063/10 | $839.78 | $50.34 | $0.00 | $178.33 | $50.00 | $1,118.45 | $11,240.87 |
| 588 | 2063/11 | $843.28 | $46.84 | $0.00 | $178.33 | $50.00 | $1,118.45 | $10,397.60 |
| 589 | 2063/12 | $846.79 | $43.32 | $0.00 | $178.33 | $50.00 | $1,118.45 | $9,550.81 |
| 590 | 2064/01 | $850.32 | $39.80 | $0.00 | $178.33 | $50.00 | $1,118.45 | $8,700.49 |
| 591 | 2064/02 | $853.86 | $36.25 | $0.00 | $178.33 | $50.00 | $1,118.45 | $7,846.63 |
| 592 | 2064/03 | $857.42 | $32.69 | $0.00 | $178.33 | $50.00 | $1,118.45 | $6,989.21 |
| 593 | 2064/04 | $860.99 | $29.12 | $0.00 | $178.33 | $50.00 | $1,118.45 | $6,128.22 |
| 594 | 2064/05 | $864.58 | $25.53 | $0.00 | $178.33 | $50.00 | $1,118.45 | $5,263.64 |
| 595 | 2064/06 | $868.18 | $21.93 | $0.00 | $178.33 | $50.00 | $1,118.45 | $4,395.46 |
| 596 | 2064/07 | $871.80 | $18.31 | $0.00 | $178.33 | $50.00 | $1,118.45 | $3,523.67 |
| 597 | 2064/08 | $875.43 | $14.68 | $0.00 | $178.33 | $50.00 | $1,118.45 | $2,648.24 |
| 598 | 2064/09 | $879.08 | $11.03 | $0.00 | $178.33 | $50.00 | $1,118.45 | $1,769.16 |
| 599 | 2064/10 | $882.74 | $7.37 | $0.00 | $178.33 | $50.00 | $1,118.45 | $886.42 |
| 600 | 2064/11 | $886.42 | $3.69 | $0.00 | $178.33 | $50.00 | $1,118.45 | $0.00 |
| Totals | $196,000.00 | $338,067.19 | $17,231.67 | $107,000.00 | $30,000.00 | $688,298.86 |
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.