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 $220,000.00 at 3.5% interest rate for a $225,000.00 home, you need to have a monthly payment of $1,010.04. You will make a total of 600 payments and you will pay off your mortgage on 2065/08. Consult with a Mortgage Specialist
Loan Comparison
You can save $42,604.73 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 | $777.04 | 3.5% | 600 months | $471,224.25 | $246,224.25 |
| 50 years | Bi-Weekly | $388.52 | 3.5% | 512 months | $428,619.52 | $203,619.52 |
| 45 years | Monthly | $809.66 | 3.5% | 540 months | $442,214.40 | $217,214.40 |
| 45 years | Bi-Weekly | $404.83 | 3.5% | 461 months | $404,965.78 | $179,965.78 |
| 40 years | Monthly | $852.26 | 3.5% | 480 months | $414,084.85 | $189,084.85 |
| 40 years | Bi-Weekly | $426.13 | 3.5% | 409 months | $381,994.20 | $156,994.20 |
| 35 years | Monthly | $909.24 | 3.5% | 420 months | $386,880.55 | $161,880.55 |
| 35 years | Bi-Weekly | $454.62 | 3.5% | 358 months | $359,730.16 | $134,730.16 |
| 30 years | Monthly | $987.90 | 3.5% | 360 months | $360,643.39 | $135,643.39 |
| 30 years | Bi-Weekly | $493.95 | 3.5% | 307 months | $338,197.01 | $113,197.01 |
| 25 years | Monthly | $1,101.37 | 3.5% | 300 months | $335,411.56 | $110,411.56 |
| 25 years | Bi-Weekly | $550.69 | 3.5% | 256 months | $317,415.72 | $92,415.72 |
| 20 years | Monthly | $1,275.91 | 3.5% | 240 months | $311,218.73 | $86,218.73 |
| 20 years | Bi-Weekly | $637.96 | 3.5% | 205 months | $297,404.60 | $72,404.60 |
| 15 years | Monthly | $1,572.74 | 3.5% | 180 months | $288,093.49 | $63,093.49 |
| 15 years | Bi-Weekly | $786.37 | 3.5% | 154 months | $278,179.01 | $53,179.01 |
| 10 years | Monthly | $2,175.49 | 3.5% | 120 months | $266,058.69 | $41,058.69 |
| 10 years | Bi-Weekly | $1,087.75 | 3.5% | 103 months | $259,751.17 | $34,751.17 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2015/09 | $135.37 | $641.67 | $0.00 | $165.00 | $68.00 | $1,010.04 | $219,864.63 |
| 2 | 2015/10 | $135.77 | $641.27 | $0.00 | $165.00 | $68.00 | $1,010.04 | $219,728.86 |
| 3 | 2015/11 | $136.16 | $640.88 | $0.00 | $165.00 | $68.00 | $1,010.04 | $219,592.69 |
| 4 | 2015/12 | $136.56 | $640.48 | $0.00 | $165.00 | $68.00 | $1,010.04 | $219,456.13 |
| 5 | 2016/01 | $136.96 | $640.08 | $0.00 | $165.00 | $68.00 | $1,010.04 | $219,319.17 |
| 6 | 2016/02 | $137.36 | $639.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $219,181.81 |
| 7 | 2016/03 | $137.76 | $639.28 | $0.00 | $165.00 | $68.00 | $1,010.04 | $219,044.05 |
| 8 | 2016/04 | $138.16 | $638.88 | $0.00 | $165.00 | $68.00 | $1,010.04 | $218,905.89 |
| 9 | 2016/05 | $138.56 | $638.48 | $0.00 | $165.00 | $68.00 | $1,010.04 | $218,767.32 |
| 10 | 2016/06 | $138.97 | $638.07 | $0.00 | $165.00 | $68.00 | $1,010.04 | $218,628.36 |
| 11 | 2016/07 | $139.37 | $637.67 | $0.00 | $165.00 | $68.00 | $1,010.04 | $218,488.98 |
| 12 | 2016/08 | $139.78 | $637.26 | $0.00 | $165.00 | $68.00 | $1,010.04 | $218,349.20 |
| 13 | 2016/09 | $140.19 | $636.85 | $0.00 | $165.00 | $68.00 | $1,010.04 | $218,209.01 |
| 14 | 2016/10 | $140.60 | $636.44 | $0.00 | $165.00 | $68.00 | $1,010.04 | $218,068.41 |
| 15 | 2016/11 | $141.01 | $636.03 | $0.00 | $165.00 | $68.00 | $1,010.04 | $217,927.41 |
| 16 | 2016/12 | $141.42 | $635.62 | $0.00 | $165.00 | $68.00 | $1,010.04 | $217,785.99 |
| 17 | 2017/01 | $141.83 | $635.21 | $0.00 | $165.00 | $68.00 | $1,010.04 | $217,644.16 |
| 18 | 2017/02 | $142.24 | $634.80 | $0.00 | $165.00 | $68.00 | $1,010.04 | $217,501.91 |
| 19 | 2017/03 | $142.66 | $634.38 | $0.00 | $165.00 | $68.00 | $1,010.04 | $217,359.25 |
| 20 | 2017/04 | $143.08 | $633.96 | $0.00 | $165.00 | $68.00 | $1,010.04 | $217,216.18 |
| 21 | 2017/05 | $143.49 | $633.55 | $0.00 | $165.00 | $68.00 | $1,010.04 | $217,072.68 |
| 22 | 2017/06 | $143.91 | $633.13 | $0.00 | $165.00 | $68.00 | $1,010.04 | $216,928.77 |
| 23 | 2017/07 | $144.33 | $632.71 | $0.00 | $165.00 | $68.00 | $1,010.04 | $216,784.44 |
| 24 | 2017/08 | $144.75 | $632.29 | $0.00 | $165.00 | $68.00 | $1,010.04 | $216,639.69 |
| 25 | 2017/09 | $145.17 | $631.87 | $0.00 | $165.00 | $68.00 | $1,010.04 | $216,494.51 |
| 26 | 2017/10 | $145.60 | $631.44 | $0.00 | $165.00 | $68.00 | $1,010.04 | $216,348.91 |
| 27 | 2017/11 | $146.02 | $631.02 | $0.00 | $165.00 | $68.00 | $1,010.04 | $216,202.89 |
| 28 | 2017/12 | $146.45 | $630.59 | $0.00 | $165.00 | $68.00 | $1,010.04 | $216,056.44 |
| 29 | 2018/01 | $146.88 | $630.16 | $0.00 | $165.00 | $68.00 | $1,010.04 | $215,909.57 |
| 30 | 2018/02 | $147.30 | $629.74 | $0.00 | $165.00 | $68.00 | $1,010.04 | $215,762.26 |
| 31 | 2018/03 | $147.73 | $629.31 | $0.00 | $165.00 | $68.00 | $1,010.04 | $215,614.53 |
| 32 | 2018/04 | $148.16 | $628.88 | $0.00 | $165.00 | $68.00 | $1,010.04 | $215,466.36 |
| 33 | 2018/05 | $148.60 | $628.44 | $0.00 | $165.00 | $68.00 | $1,010.04 | $215,317.77 |
| 34 | 2018/06 | $149.03 | $628.01 | $0.00 | $165.00 | $68.00 | $1,010.04 | $215,168.74 |
| 35 | 2018/07 | $149.46 | $627.58 | $0.00 | $165.00 | $68.00 | $1,010.04 | $215,019.27 |
| 36 | 2018/08 | $149.90 | $627.14 | $0.00 | $165.00 | $68.00 | $1,010.04 | $214,869.37 |
| 37 | 2018/09 | $150.34 | $626.70 | $0.00 | $165.00 | $68.00 | $1,010.04 | $214,719.03 |
| 38 | 2018/10 | $150.78 | $626.26 | $0.00 | $165.00 | $68.00 | $1,010.04 | $214,568.26 |
| 39 | 2018/11 | $151.22 | $625.82 | $0.00 | $165.00 | $68.00 | $1,010.04 | $214,417.04 |
| 40 | 2018/12 | $151.66 | $625.38 | $0.00 | $165.00 | $68.00 | $1,010.04 | $214,265.38 |
| 41 | 2019/01 | $152.10 | $624.94 | $0.00 | $165.00 | $68.00 | $1,010.04 | $214,113.28 |
| 42 | 2019/02 | $152.54 | $624.50 | $0.00 | $165.00 | $68.00 | $1,010.04 | $213,960.74 |
| 43 | 2019/03 | $152.99 | $624.05 | $0.00 | $165.00 | $68.00 | $1,010.04 | $213,807.75 |
| 44 | 2019/04 | $153.43 | $623.61 | $0.00 | $165.00 | $68.00 | $1,010.04 | $213,654.32 |
| 45 | 2019/05 | $153.88 | $623.16 | $0.00 | $165.00 | $68.00 | $1,010.04 | $213,500.44 |
| 46 | 2019/06 | $154.33 | $622.71 | $0.00 | $165.00 | $68.00 | $1,010.04 | $213,346.10 |
| 47 | 2019/07 | $154.78 | $622.26 | $0.00 | $165.00 | $68.00 | $1,010.04 | $213,191.32 |
| 48 | 2019/08 | $155.23 | $621.81 | $0.00 | $165.00 | $68.00 | $1,010.04 | $213,036.09 |
| 49 | 2019/09 | $155.69 | $621.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $212,880.41 |
| 50 | 2019/10 | $156.14 | $620.90 | $0.00 | $165.00 | $68.00 | $1,010.04 | $212,724.27 |
| 51 | 2019/11 | $156.59 | $620.45 | $0.00 | $165.00 | $68.00 | $1,010.04 | $212,567.67 |
| 52 | 2019/12 | $157.05 | $619.99 | $0.00 | $165.00 | $68.00 | $1,010.04 | $212,410.62 |
| 53 | 2020/01 | $157.51 | $619.53 | $0.00 | $165.00 | $68.00 | $1,010.04 | $212,253.11 |
| 54 | 2020/02 | $157.97 | $619.07 | $0.00 | $165.00 | $68.00 | $1,010.04 | $212,095.14 |
| 55 | 2020/03 | $158.43 | $618.61 | $0.00 | $165.00 | $68.00 | $1,010.04 | $211,936.71 |
| 56 | 2020/04 | $158.89 | $618.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $211,777.82 |
| 57 | 2020/05 | $159.36 | $617.69 | $0.00 | $165.00 | $68.00 | $1,010.04 | $211,618.47 |
| 58 | 2020/06 | $159.82 | $617.22 | $0.00 | $165.00 | $68.00 | $1,010.04 | $211,458.65 |
| 59 | 2020/07 | $160.29 | $616.75 | $0.00 | $165.00 | $68.00 | $1,010.04 | $211,298.36 |
| 60 | 2020/08 | $160.75 | $616.29 | $0.00 | $165.00 | $68.00 | $1,010.04 | $211,137.61 |
| 61 | 2020/09 | $161.22 | $615.82 | $0.00 | $165.00 | $68.00 | $1,010.04 | $210,976.38 |
| 62 | 2020/10 | $161.69 | $615.35 | $0.00 | $165.00 | $68.00 | $1,010.04 | $210,814.69 |
| 63 | 2020/11 | $162.16 | $614.88 | $0.00 | $165.00 | $68.00 | $1,010.04 | $210,652.53 |
| 64 | 2020/12 | $162.64 | $614.40 | $0.00 | $165.00 | $68.00 | $1,010.04 | $210,489.89 |
| 65 | 2021/01 | $163.11 | $613.93 | $0.00 | $165.00 | $68.00 | $1,010.04 | $210,326.78 |
| 66 | 2021/02 | $163.59 | $613.45 | $0.00 | $165.00 | $68.00 | $1,010.04 | $210,163.19 |
| 67 | 2021/03 | $164.06 | $612.98 | $0.00 | $165.00 | $68.00 | $1,010.04 | $209,999.13 |
| 68 | 2021/04 | $164.54 | $612.50 | $0.00 | $165.00 | $68.00 | $1,010.04 | $209,834.58 |
| 69 | 2021/05 | $165.02 | $612.02 | $0.00 | $165.00 | $68.00 | $1,010.04 | $209,669.56 |
| 70 | 2021/06 | $165.50 | $611.54 | $0.00 | $165.00 | $68.00 | $1,010.04 | $209,504.06 |
| 71 | 2021/07 | $165.99 | $611.05 | $0.00 | $165.00 | $68.00 | $1,010.04 | $209,338.07 |
| 72 | 2021/08 | $166.47 | $610.57 | $0.00 | $165.00 | $68.00 | $1,010.04 | $209,171.60 |
| 73 | 2021/09 | $166.96 | $610.08 | $0.00 | $165.00 | $68.00 | $1,010.04 | $209,004.64 |
| 74 | 2021/10 | $167.44 | $609.60 | $0.00 | $165.00 | $68.00 | $1,010.04 | $208,837.20 |
| 75 | 2021/11 | $167.93 | $609.11 | $0.00 | $165.00 | $68.00 | $1,010.04 | $208,669.27 |
| 76 | 2021/12 | $168.42 | $608.62 | $0.00 | $165.00 | $68.00 | $1,010.04 | $208,500.84 |
| 77 | 2022/01 | $168.91 | $608.13 | $0.00 | $165.00 | $68.00 | $1,010.04 | $208,331.93 |
| 78 | 2022/02 | $169.41 | $607.63 | $0.00 | $165.00 | $68.00 | $1,010.04 | $208,162.53 |
| 79 | 2022/03 | $169.90 | $607.14 | $0.00 | $165.00 | $68.00 | $1,010.04 | $207,992.63 |
| 80 | 2022/04 | $170.40 | $606.65 | $0.00 | $165.00 | $68.00 | $1,010.04 | $207,822.23 |
| 81 | 2022/05 | $170.89 | $606.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $207,651.34 |
| 82 | 2022/06 | $171.39 | $605.65 | $0.00 | $165.00 | $68.00 | $1,010.04 | $207,479.95 |
| 83 | 2022/07 | $171.89 | $605.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $207,308.06 |
| 84 | 2022/08 | $172.39 | $604.65 | $0.00 | $165.00 | $68.00 | $1,010.04 | $207,135.67 |
| 85 | 2022/09 | $172.89 | $604.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $206,962.77 |
| 86 | 2022/10 | $173.40 | $603.64 | $0.00 | $165.00 | $68.00 | $1,010.04 | $206,789.37 |
| 87 | 2022/11 | $173.90 | $603.14 | $0.00 | $165.00 | $68.00 | $1,010.04 | $206,615.47 |
| 88 | 2022/12 | $174.41 | $602.63 | $0.00 | $165.00 | $68.00 | $1,010.04 | $206,441.06 |
| 89 | 2023/01 | $174.92 | $602.12 | $0.00 | $165.00 | $68.00 | $1,010.04 | $206,266.13 |
| 90 | 2023/02 | $175.43 | $601.61 | $0.00 | $165.00 | $68.00 | $1,010.04 | $206,090.70 |
| 91 | 2023/03 | $175.94 | $601.10 | $0.00 | $165.00 | $68.00 | $1,010.04 | $205,914.76 |
| 92 | 2023/04 | $176.46 | $600.58 | $0.00 | $165.00 | $68.00 | $1,010.04 | $205,738.31 |
| 93 | 2023/05 | $176.97 | $600.07 | $0.00 | $165.00 | $68.00 | $1,010.04 | $205,561.34 |
| 94 | 2023/06 | $177.49 | $599.55 | $0.00 | $165.00 | $68.00 | $1,010.04 | $205,383.85 |
| 95 | 2023/07 | $178.00 | $599.04 | $0.00 | $165.00 | $68.00 | $1,010.04 | $205,205.84 |
| 96 | 2023/08 | $178.52 | $598.52 | $0.00 | $165.00 | $68.00 | $1,010.04 | $205,027.32 |
| 97 | 2023/09 | $179.04 | $598.00 | $0.00 | $165.00 | $68.00 | $1,010.04 | $204,848.28 |
| 98 | 2023/10 | $179.57 | $597.47 | $0.00 | $165.00 | $68.00 | $1,010.04 | $204,668.71 |
| 99 | 2023/11 | $180.09 | $596.95 | $0.00 | $165.00 | $68.00 | $1,010.04 | $204,488.62 |
| 100 | 2023/12 | $180.62 | $596.43 | $0.00 | $165.00 | $68.00 | $1,010.04 | $204,308.01 |
| 101 | 2024/01 | $181.14 | $595.90 | $0.00 | $165.00 | $68.00 | $1,010.04 | $204,126.86 |
| 102 | 2024/02 | $181.67 | $595.37 | $0.00 | $165.00 | $68.00 | $1,010.04 | $203,945.19 |
| 103 | 2024/03 | $182.20 | $594.84 | $0.00 | $165.00 | $68.00 | $1,010.04 | $203,762.99 |
| 104 | 2024/04 | $182.73 | $594.31 | $0.00 | $165.00 | $68.00 | $1,010.04 | $203,580.26 |
| 105 | 2024/05 | $183.26 | $593.78 | $0.00 | $165.00 | $68.00 | $1,010.04 | $203,397.00 |
| 106 | 2024/06 | $183.80 | $593.24 | $0.00 | $165.00 | $68.00 | $1,010.04 | $203,213.20 |
| 107 | 2024/07 | $184.34 | $592.71 | $0.00 | $165.00 | $68.00 | $1,010.04 | $203,028.86 |
| 108 | 2024/08 | $184.87 | $592.17 | $0.00 | $165.00 | $68.00 | $1,010.04 | $202,843.99 |
| 109 | 2024/09 | $185.41 | $591.63 | $0.00 | $165.00 | $68.00 | $1,010.04 | $202,658.58 |
| 110 | 2024/10 | $185.95 | $591.09 | $0.00 | $165.00 | $68.00 | $1,010.04 | $202,472.62 |
| 111 | 2024/11 | $186.50 | $590.55 | $0.00 | $165.00 | $68.00 | $1,010.04 | $202,286.13 |
| 112 | 2024/12 | $187.04 | $590.00 | $0.00 | $165.00 | $68.00 | $1,010.04 | $202,099.09 |
| 113 | 2025/01 | $187.58 | $589.46 | $0.00 | $165.00 | $68.00 | $1,010.04 | $201,911.50 |
| 114 | 2025/02 | $188.13 | $588.91 | $0.00 | $165.00 | $68.00 | $1,010.04 | $201,723.37 |
| 115 | 2025/03 | $188.68 | $588.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $201,534.69 |
| 116 | 2025/04 | $189.23 | $587.81 | $0.00 | $165.00 | $68.00 | $1,010.04 | $201,345.46 |
| 117 | 2025/05 | $189.78 | $587.26 | $0.00 | $165.00 | $68.00 | $1,010.04 | $201,155.68 |
| 118 | 2025/06 | $190.34 | $586.70 | $0.00 | $165.00 | $68.00 | $1,010.04 | $200,965.34 |
| 119 | 2025/07 | $190.89 | $586.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $200,774.45 |
| 120 | 2025/08 | $191.45 | $585.59 | $0.00 | $165.00 | $68.00 | $1,010.04 | $200,583.00 |
| 121 | 2025/09 | $192.01 | $585.03 | $0.00 | $165.00 | $68.00 | $1,010.04 | $200,391.00 |
| 122 | 2025/10 | $192.57 | $584.47 | $0.00 | $165.00 | $68.00 | $1,010.04 | $200,198.43 |
| 123 | 2025/11 | $193.13 | $583.91 | $0.00 | $165.00 | $68.00 | $1,010.04 | $200,005.30 |
| 124 | 2025/12 | $193.69 | $583.35 | $0.00 | $165.00 | $68.00 | $1,010.04 | $199,811.61 |
| 125 | 2026/01 | $194.26 | $582.78 | $0.00 | $165.00 | $68.00 | $1,010.04 | $199,617.35 |
| 126 | 2026/02 | $194.82 | $582.22 | $0.00 | $165.00 | $68.00 | $1,010.04 | $199,422.53 |
| 127 | 2026/03 | $195.39 | $581.65 | $0.00 | $165.00 | $68.00 | $1,010.04 | $199,227.14 |
| 128 | 2026/04 | $195.96 | $581.08 | $0.00 | $165.00 | $68.00 | $1,010.04 | $199,031.18 |
| 129 | 2026/05 | $196.53 | $580.51 | $0.00 | $165.00 | $68.00 | $1,010.04 | $198,834.64 |
| 130 | 2026/06 | $197.11 | $579.93 | $0.00 | $165.00 | $68.00 | $1,010.04 | $198,637.54 |
| 131 | 2026/07 | $197.68 | $579.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $198,439.86 |
| 132 | 2026/08 | $198.26 | $578.78 | $0.00 | $165.00 | $68.00 | $1,010.04 | $198,241.60 |
| 133 | 2026/09 | $198.84 | $578.20 | $0.00 | $165.00 | $68.00 | $1,010.04 | $198,042.76 |
| 134 | 2026/10 | $199.42 | $577.62 | $0.00 | $165.00 | $68.00 | $1,010.04 | $197,843.35 |
| 135 | 2026/11 | $200.00 | $577.04 | $0.00 | $165.00 | $68.00 | $1,010.04 | $197,643.35 |
| 136 | 2026/12 | $200.58 | $576.46 | $0.00 | $165.00 | $68.00 | $1,010.04 | $197,442.77 |
| 137 | 2027/01 | $201.17 | $575.87 | $0.00 | $165.00 | $68.00 | $1,010.04 | $197,241.60 |
| 138 | 2027/02 | $201.75 | $575.29 | $0.00 | $165.00 | $68.00 | $1,010.04 | $197,039.85 |
| 139 | 2027/03 | $202.34 | $574.70 | $0.00 | $165.00 | $68.00 | $1,010.04 | $196,837.51 |
| 140 | 2027/04 | $202.93 | $574.11 | $0.00 | $165.00 | $68.00 | $1,010.04 | $196,634.58 |
| 141 | 2027/05 | $203.52 | $573.52 | $0.00 | $165.00 | $68.00 | $1,010.04 | $196,431.06 |
| 142 | 2027/06 | $204.12 | $572.92 | $0.00 | $165.00 | $68.00 | $1,010.04 | $196,226.94 |
| 143 | 2027/07 | $204.71 | $572.33 | $0.00 | $165.00 | $68.00 | $1,010.04 | $196,022.23 |
| 144 | 2027/08 | $205.31 | $571.73 | $0.00 | $165.00 | $68.00 | $1,010.04 | $195,816.92 |
| 145 | 2027/09 | $205.91 | $571.13 | $0.00 | $165.00 | $68.00 | $1,010.04 | $195,611.01 |
| 146 | 2027/10 | $206.51 | $570.53 | $0.00 | $165.00 | $68.00 | $1,010.04 | $195,404.50 |
| 147 | 2027/11 | $207.11 | $569.93 | $0.00 | $165.00 | $68.00 | $1,010.04 | $195,197.39 |
| 148 | 2027/12 | $207.71 | $569.33 | $0.00 | $165.00 | $68.00 | $1,010.04 | $194,989.68 |
| 149 | 2028/01 | $208.32 | $568.72 | $0.00 | $165.00 | $68.00 | $1,010.04 | $194,781.36 |
| 150 | 2028/02 | $208.93 | $568.11 | $0.00 | $165.00 | $68.00 | $1,010.04 | $194,572.43 |
| 151 | 2028/03 | $209.54 | $567.50 | $0.00 | $165.00 | $68.00 | $1,010.04 | $194,362.89 |
| 152 | 2028/04 | $210.15 | $566.89 | $0.00 | $165.00 | $68.00 | $1,010.04 | $194,152.74 |
| 153 | 2028/05 | $210.76 | $566.28 | $0.00 | $165.00 | $68.00 | $1,010.04 | $193,941.98 |
| 154 | 2028/06 | $211.38 | $565.66 | $0.00 | $165.00 | $68.00 | $1,010.04 | $193,730.61 |
| 155 | 2028/07 | $211.99 | $565.05 | $0.00 | $165.00 | $68.00 | $1,010.04 | $193,518.61 |
| 156 | 2028/08 | $212.61 | $564.43 | $0.00 | $165.00 | $68.00 | $1,010.04 | $193,306.00 |
| 157 | 2028/09 | $213.23 | $563.81 | $0.00 | $165.00 | $68.00 | $1,010.04 | $193,092.77 |
| 158 | 2028/10 | $213.85 | $563.19 | $0.00 | $165.00 | $68.00 | $1,010.04 | $192,878.92 |
| 159 | 2028/11 | $214.48 | $562.56 | $0.00 | $165.00 | $68.00 | $1,010.04 | $192,664.44 |
| 160 | 2028/12 | $215.10 | $561.94 | $0.00 | $165.00 | $68.00 | $1,010.04 | $192,449.34 |
| 161 | 2029/01 | $215.73 | $561.31 | $0.00 | $165.00 | $68.00 | $1,010.04 | $192,233.61 |
| 162 | 2029/02 | $216.36 | $560.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $192,017.25 |
| 163 | 2029/03 | $216.99 | $560.05 | $0.00 | $165.00 | $68.00 | $1,010.04 | $191,800.26 |
| 164 | 2029/04 | $217.62 | $559.42 | $0.00 | $165.00 | $68.00 | $1,010.04 | $191,582.64 |
| 165 | 2029/05 | $218.26 | $558.78 | $0.00 | $165.00 | $68.00 | $1,010.04 | $191,364.38 |
| 166 | 2029/06 | $218.89 | $558.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $191,145.48 |
| 167 | 2029/07 | $219.53 | $557.51 | $0.00 | $165.00 | $68.00 | $1,010.04 | $190,925.95 |
| 168 | 2029/08 | $220.17 | $556.87 | $0.00 | $165.00 | $68.00 | $1,010.04 | $190,705.78 |
| 169 | 2029/09 | $220.82 | $556.23 | $0.00 | $165.00 | $68.00 | $1,010.04 | $190,484.96 |
| 170 | 2029/10 | $221.46 | $555.58 | $0.00 | $165.00 | $68.00 | $1,010.04 | $190,263.50 |
| 171 | 2029/11 | $222.11 | $554.94 | $0.00 | $165.00 | $68.00 | $1,010.04 | $190,041.40 |
| 172 | 2029/12 | $222.75 | $554.29 | $0.00 | $165.00 | $68.00 | $1,010.04 | $189,818.65 |
| 173 | 2030/01 | $223.40 | $553.64 | $0.00 | $165.00 | $68.00 | $1,010.04 | $189,595.24 |
| 174 | 2030/02 | $224.05 | $552.99 | $0.00 | $165.00 | $68.00 | $1,010.04 | $189,371.19 |
| 175 | 2030/03 | $224.71 | $552.33 | $0.00 | $165.00 | $68.00 | $1,010.04 | $189,146.48 |
| 176 | 2030/04 | $225.36 | $551.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $188,921.12 |
| 177 | 2030/05 | $226.02 | $551.02 | $0.00 | $165.00 | $68.00 | $1,010.04 | $188,695.10 |
| 178 | 2030/06 | $226.68 | $550.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $188,468.42 |
| 179 | 2030/07 | $227.34 | $549.70 | $0.00 | $165.00 | $68.00 | $1,010.04 | $188,241.08 |
| 180 | 2030/08 | $228.00 | $549.04 | $0.00 | $165.00 | $68.00 | $1,010.04 | $188,013.07 |
| 181 | 2030/09 | $228.67 | $548.37 | $0.00 | $165.00 | $68.00 | $1,010.04 | $187,784.40 |
| 182 | 2030/10 | $229.34 | $547.70 | $0.00 | $165.00 | $68.00 | $1,010.04 | $187,555.07 |
| 183 | 2030/11 | $230.00 | $547.04 | $0.00 | $165.00 | $68.00 | $1,010.04 | $187,325.06 |
| 184 | 2030/12 | $230.68 | $546.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $187,094.39 |
| 185 | 2031/01 | $231.35 | $545.69 | $0.00 | $165.00 | $68.00 | $1,010.04 | $186,863.04 |
| 186 | 2031/02 | $232.02 | $545.02 | $0.00 | $165.00 | $68.00 | $1,010.04 | $186,631.02 |
| 187 | 2031/03 | $232.70 | $544.34 | $0.00 | $165.00 | $68.00 | $1,010.04 | $186,398.32 |
| 188 | 2031/04 | $233.38 | $543.66 | $0.00 | $165.00 | $68.00 | $1,010.04 | $186,164.94 |
| 189 | 2031/05 | $234.06 | $542.98 | $0.00 | $165.00 | $68.00 | $1,010.04 | $185,930.88 |
| 190 | 2031/06 | $234.74 | $542.30 | $0.00 | $165.00 | $68.00 | $1,010.04 | $185,696.14 |
| 191 | 2031/07 | $235.43 | $541.61 | $0.00 | $165.00 | $68.00 | $1,010.04 | $185,460.71 |
| 192 | 2031/08 | $236.11 | $540.93 | $0.00 | $165.00 | $68.00 | $1,010.04 | $185,224.60 |
| 193 | 2031/09 | $236.80 | $540.24 | $0.00 | $165.00 | $68.00 | $1,010.04 | $184,987.79 |
| 194 | 2031/10 | $237.49 | $539.55 | $0.00 | $165.00 | $68.00 | $1,010.04 | $184,750.30 |
| 195 | 2031/11 | $238.19 | $538.86 | $0.00 | $165.00 | $68.00 | $1,010.04 | $184,512.12 |
| 196 | 2031/12 | $238.88 | $538.16 | $0.00 | $165.00 | $68.00 | $1,010.04 | $184,273.24 |
| 197 | 2032/01 | $239.58 | $537.46 | $0.00 | $165.00 | $68.00 | $1,010.04 | $184,033.66 |
| 198 | 2032/02 | $240.28 | $536.76 | $0.00 | $165.00 | $68.00 | $1,010.04 | $183,793.38 |
| 199 | 2032/03 | $240.98 | $536.06 | $0.00 | $165.00 | $68.00 | $1,010.04 | $183,552.41 |
| 200 | 2032/04 | $241.68 | $535.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $183,310.73 |
| 201 | 2032/05 | $242.38 | $534.66 | $0.00 | $165.00 | $68.00 | $1,010.04 | $183,068.34 |
| 202 | 2032/06 | $243.09 | $533.95 | $0.00 | $165.00 | $68.00 | $1,010.04 | $182,825.25 |
| 203 | 2032/07 | $243.80 | $533.24 | $0.00 | $165.00 | $68.00 | $1,010.04 | $182,581.45 |
| 204 | 2032/08 | $244.51 | $532.53 | $0.00 | $165.00 | $68.00 | $1,010.04 | $182,336.94 |
| 205 | 2032/09 | $245.22 | $531.82 | $0.00 | $165.00 | $68.00 | $1,010.04 | $182,091.72 |
| 206 | 2032/10 | $245.94 | $531.10 | $0.00 | $165.00 | $68.00 | $1,010.04 | $181,845.78 |
| 207 | 2032/11 | $246.66 | $530.38 | $0.00 | $165.00 | $68.00 | $1,010.04 | $181,599.12 |
| 208 | 2032/12 | $247.38 | $529.66 | $0.00 | $165.00 | $68.00 | $1,010.04 | $181,351.74 |
| 209 | 2033/01 | $248.10 | $528.94 | $0.00 | $165.00 | $68.00 | $1,010.04 | $181,103.65 |
| 210 | 2033/02 | $248.82 | $528.22 | $0.00 | $165.00 | $68.00 | $1,010.04 | $180,854.82 |
| 211 | 2033/03 | $249.55 | $527.49 | $0.00 | $165.00 | $68.00 | $1,010.04 | $180,605.28 |
| 212 | 2033/04 | $250.28 | $526.77 | $0.00 | $165.00 | $68.00 | $1,010.04 | $180,355.00 |
| 213 | 2033/05 | $251.00 | $526.04 | $0.00 | $165.00 | $68.00 | $1,010.04 | $180,104.00 |
| 214 | 2033/06 | $251.74 | $525.30 | $0.00 | $165.00 | $68.00 | $1,010.04 | $179,852.26 |
| 215 | 2033/07 | $252.47 | $524.57 | $0.00 | $165.00 | $68.00 | $1,010.04 | $179,599.79 |
| 216 | 2033/08 | $253.21 | $523.83 | $0.00 | $165.00 | $68.00 | $1,010.04 | $179,346.58 |
| 217 | 2033/09 | $253.95 | $523.09 | $0.00 | $165.00 | $68.00 | $1,010.04 | $179,092.63 |
| 218 | 2033/10 | $254.69 | $522.35 | $0.00 | $165.00 | $68.00 | $1,010.04 | $178,837.95 |
| 219 | 2033/11 | $255.43 | $521.61 | $0.00 | $165.00 | $68.00 | $1,010.04 | $178,582.52 |
| 220 | 2033/12 | $256.17 | $520.87 | $0.00 | $165.00 | $68.00 | $1,010.04 | $178,326.34 |
| 221 | 2034/01 | $256.92 | $520.12 | $0.00 | $165.00 | $68.00 | $1,010.04 | $178,069.42 |
| 222 | 2034/02 | $257.67 | $519.37 | $0.00 | $165.00 | $68.00 | $1,010.04 | $177,811.75 |
| 223 | 2034/03 | $258.42 | $518.62 | $0.00 | $165.00 | $68.00 | $1,010.04 | $177,553.33 |
| 224 | 2034/04 | $259.18 | $517.86 | $0.00 | $165.00 | $68.00 | $1,010.04 | $177,294.15 |
| 225 | 2034/05 | $259.93 | $517.11 | $0.00 | $165.00 | $68.00 | $1,010.04 | $177,034.22 |
| 226 | 2034/06 | $260.69 | $516.35 | $0.00 | $165.00 | $68.00 | $1,010.04 | $176,773.53 |
| 227 | 2034/07 | $261.45 | $515.59 | $0.00 | $165.00 | $68.00 | $1,010.04 | $176,512.08 |
| 228 | 2034/08 | $262.21 | $514.83 | $0.00 | $165.00 | $68.00 | $1,010.04 | $176,249.86 |
| 229 | 2034/09 | $262.98 | $514.06 | $0.00 | $165.00 | $68.00 | $1,010.04 | $175,986.89 |
| 230 | 2034/10 | $263.75 | $513.30 | $0.00 | $165.00 | $68.00 | $1,010.04 | $175,723.14 |
| 231 | 2034/11 | $264.51 | $512.53 | $0.00 | $165.00 | $68.00 | $1,010.04 | $175,458.63 |
| 232 | 2034/12 | $265.29 | $511.75 | $0.00 | $165.00 | $68.00 | $1,010.04 | $175,193.34 |
| 233 | 2035/01 | $266.06 | $510.98 | $0.00 | $165.00 | $68.00 | $1,010.04 | $174,927.28 |
| 234 | 2035/02 | $266.84 | $510.20 | $0.00 | $165.00 | $68.00 | $1,010.04 | $174,660.44 |
| 235 | 2035/03 | $267.61 | $509.43 | $0.00 | $165.00 | $68.00 | $1,010.04 | $174,392.83 |
| 236 | 2035/04 | $268.39 | $508.65 | $0.00 | $165.00 | $68.00 | $1,010.04 | $174,124.43 |
| 237 | 2035/05 | $269.18 | $507.86 | $0.00 | $165.00 | $68.00 | $1,010.04 | $173,855.26 |
| 238 | 2035/06 | $269.96 | $507.08 | $0.00 | $165.00 | $68.00 | $1,010.04 | $173,585.29 |
| 239 | 2035/07 | $270.75 | $506.29 | $0.00 | $165.00 | $68.00 | $1,010.04 | $173,314.54 |
| 240 | 2035/08 | $271.54 | $505.50 | $0.00 | $165.00 | $68.00 | $1,010.04 | $173,043.00 |
| 241 | 2035/09 | $272.33 | $504.71 | $0.00 | $165.00 | $68.00 | $1,010.04 | $172,770.67 |
| 242 | 2035/10 | $273.13 | $503.91 | $0.00 | $165.00 | $68.00 | $1,010.04 | $172,497.55 |
| 243 | 2035/11 | $273.92 | $503.12 | $0.00 | $165.00 | $68.00 | $1,010.04 | $172,223.62 |
| 244 | 2035/12 | $274.72 | $502.32 | $0.00 | $165.00 | $68.00 | $1,010.04 | $171,948.90 |
| 245 | 2036/01 | $275.52 | $501.52 | $0.00 | $165.00 | $68.00 | $1,010.04 | $171,673.38 |
| 246 | 2036/02 | $276.33 | $500.71 | $0.00 | $165.00 | $68.00 | $1,010.04 | $171,397.05 |
| 247 | 2036/03 | $277.13 | $499.91 | $0.00 | $165.00 | $68.00 | $1,010.04 | $171,119.92 |
| 248 | 2036/04 | $277.94 | $499.10 | $0.00 | $165.00 | $68.00 | $1,010.04 | $170,841.98 |
| 249 | 2036/05 | $278.75 | $498.29 | $0.00 | $165.00 | $68.00 | $1,010.04 | $170,563.23 |
| 250 | 2036/06 | $279.56 | $497.48 | $0.00 | $165.00 | $68.00 | $1,010.04 | $170,283.67 |
| 251 | 2036/07 | $280.38 | $496.66 | $0.00 | $165.00 | $68.00 | $1,010.04 | $170,003.29 |
| 252 | 2036/08 | $281.20 | $495.84 | $0.00 | $165.00 | $68.00 | $1,010.04 | $169,722.09 |
| 253 | 2036/09 | $282.02 | $495.02 | $0.00 | $165.00 | $68.00 | $1,010.04 | $169,440.07 |
| 254 | 2036/10 | $282.84 | $494.20 | $0.00 | $165.00 | $68.00 | $1,010.04 | $169,157.23 |
| 255 | 2036/11 | $283.67 | $493.38 | $0.00 | $165.00 | $68.00 | $1,010.04 | $168,873.57 |
| 256 | 2036/12 | $284.49 | $492.55 | $0.00 | $165.00 | $68.00 | $1,010.04 | $168,589.07 |
| 257 | 2037/01 | $285.32 | $491.72 | $0.00 | $165.00 | $68.00 | $1,010.04 | $168,303.75 |
| 258 | 2037/02 | $286.15 | $490.89 | $0.00 | $165.00 | $68.00 | $1,010.04 | $168,017.60 |
| 259 | 2037/03 | $286.99 | $490.05 | $0.00 | $165.00 | $68.00 | $1,010.04 | $167,730.61 |
| 260 | 2037/04 | $287.83 | $489.21 | $0.00 | $165.00 | $68.00 | $1,010.04 | $167,442.78 |
| 261 | 2037/05 | $288.67 | $488.37 | $0.00 | $165.00 | $68.00 | $1,010.04 | $167,154.11 |
| 262 | 2037/06 | $289.51 | $487.53 | $0.00 | $165.00 | $68.00 | $1,010.04 | $166,864.61 |
| 263 | 2037/07 | $290.35 | $486.69 | $0.00 | $165.00 | $68.00 | $1,010.04 | $166,574.26 |
| 264 | 2037/08 | $291.20 | $485.84 | $0.00 | $165.00 | $68.00 | $1,010.04 | $166,283.06 |
| 265 | 2037/09 | $292.05 | $484.99 | $0.00 | $165.00 | $68.00 | $1,010.04 | $165,991.01 |
| 266 | 2037/10 | $292.90 | $484.14 | $0.00 | $165.00 | $68.00 | $1,010.04 | $165,698.11 |
| 267 | 2037/11 | $293.75 | $483.29 | $0.00 | $165.00 | $68.00 | $1,010.04 | $165,404.35 |
| 268 | 2037/12 | $294.61 | $482.43 | $0.00 | $165.00 | $68.00 | $1,010.04 | $165,109.74 |
| 269 | 2038/01 | $295.47 | $481.57 | $0.00 | $165.00 | $68.00 | $1,010.04 | $164,814.27 |
| 270 | 2038/02 | $296.33 | $480.71 | $0.00 | $165.00 | $68.00 | $1,010.04 | $164,517.94 |
| 271 | 2038/03 | $297.20 | $479.84 | $0.00 | $165.00 | $68.00 | $1,010.04 | $164,220.74 |
| 272 | 2038/04 | $298.06 | $478.98 | $0.00 | $165.00 | $68.00 | $1,010.04 | $163,922.68 |
| 273 | 2038/05 | $298.93 | $478.11 | $0.00 | $165.00 | $68.00 | $1,010.04 | $163,623.75 |
| 274 | 2038/06 | $299.80 | $477.24 | $0.00 | $165.00 | $68.00 | $1,010.04 | $163,323.94 |
| 275 | 2038/07 | $300.68 | $476.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $163,023.26 |
| 276 | 2038/08 | $301.56 | $475.48 | $0.00 | $165.00 | $68.00 | $1,010.04 | $162,721.71 |
| 277 | 2038/09 | $302.44 | $474.60 | $0.00 | $165.00 | $68.00 | $1,010.04 | $162,419.27 |
| 278 | 2038/10 | $303.32 | $473.72 | $0.00 | $165.00 | $68.00 | $1,010.04 | $162,115.96 |
| 279 | 2038/11 | $304.20 | $472.84 | $0.00 | $165.00 | $68.00 | $1,010.04 | $161,811.75 |
| 280 | 2038/12 | $305.09 | $471.95 | $0.00 | $165.00 | $68.00 | $1,010.04 | $161,506.66 |
| 281 | 2039/01 | $305.98 | $471.06 | $0.00 | $165.00 | $68.00 | $1,010.04 | $161,200.68 |
| 282 | 2039/02 | $306.87 | $470.17 | $0.00 | $165.00 | $68.00 | $1,010.04 | $160,893.81 |
| 283 | 2039/03 | $307.77 | $469.27 | $0.00 | $165.00 | $68.00 | $1,010.04 | $160,586.05 |
| 284 | 2039/04 | $308.66 | $468.38 | $0.00 | $165.00 | $68.00 | $1,010.04 | $160,277.38 |
| 285 | 2039/05 | $309.56 | $467.48 | $0.00 | $165.00 | $68.00 | $1,010.04 | $159,967.82 |
| 286 | 2039/06 | $310.47 | $466.57 | $0.00 | $165.00 | $68.00 | $1,010.04 | $159,657.35 |
| 287 | 2039/07 | $311.37 | $465.67 | $0.00 | $165.00 | $68.00 | $1,010.04 | $159,345.98 |
| 288 | 2039/08 | $312.28 | $464.76 | $0.00 | $165.00 | $68.00 | $1,010.04 | $159,033.70 |
| 289 | 2039/09 | $313.19 | $463.85 | $0.00 | $165.00 | $68.00 | $1,010.04 | $158,720.50 |
| 290 | 2039/10 | $314.11 | $462.93 | $0.00 | $165.00 | $68.00 | $1,010.04 | $158,406.40 |
| 291 | 2039/11 | $315.02 | $462.02 | $0.00 | $165.00 | $68.00 | $1,010.04 | $158,091.38 |
| 292 | 2039/12 | $315.94 | $461.10 | $0.00 | $165.00 | $68.00 | $1,010.04 | $157,775.43 |
| 293 | 2040/01 | $316.86 | $460.18 | $0.00 | $165.00 | $68.00 | $1,010.04 | $157,458.57 |
| 294 | 2040/02 | $317.79 | $459.25 | $0.00 | $165.00 | $68.00 | $1,010.04 | $157,140.79 |
| 295 | 2040/03 | $318.71 | $458.33 | $0.00 | $165.00 | $68.00 | $1,010.04 | $156,822.07 |
| 296 | 2040/04 | $319.64 | $457.40 | $0.00 | $165.00 | $68.00 | $1,010.04 | $156,502.43 |
| 297 | 2040/05 | $320.57 | $456.47 | $0.00 | $165.00 | $68.00 | $1,010.04 | $156,181.86 |
| 298 | 2040/06 | $321.51 | $455.53 | $0.00 | $165.00 | $68.00 | $1,010.04 | $155,860.35 |
| 299 | 2040/07 | $322.45 | $454.59 | $0.00 | $165.00 | $68.00 | $1,010.04 | $155,537.90 |
| 300 | 2040/08 | $323.39 | $453.65 | $0.00 | $165.00 | $68.00 | $1,010.04 | $155,214.51 |
| 301 | 2040/09 | $324.33 | $452.71 | $0.00 | $165.00 | $68.00 | $1,010.04 | $154,890.18 |
| 302 | 2040/10 | $325.28 | $451.76 | $0.00 | $165.00 | $68.00 | $1,010.04 | $154,564.90 |
| 303 | 2040/11 | $326.23 | $450.81 | $0.00 | $165.00 | $68.00 | $1,010.04 | $154,238.67 |
| 304 | 2040/12 | $327.18 | $449.86 | $0.00 | $165.00 | $68.00 | $1,010.04 | $153,911.50 |
| 305 | 2041/01 | $328.13 | $448.91 | $0.00 | $165.00 | $68.00 | $1,010.04 | $153,583.37 |
| 306 | 2041/02 | $329.09 | $447.95 | $0.00 | $165.00 | $68.00 | $1,010.04 | $153,254.28 |
| 307 | 2041/03 | $330.05 | $446.99 | $0.00 | $165.00 | $68.00 | $1,010.04 | $152,924.23 |
| 308 | 2041/04 | $331.01 | $446.03 | $0.00 | $165.00 | $68.00 | $1,010.04 | $152,593.22 |
| 309 | 2041/05 | $331.98 | $445.06 | $0.00 | $165.00 | $68.00 | $1,010.04 | $152,261.24 |
| 310 | 2041/06 | $332.95 | $444.10 | $0.00 | $165.00 | $68.00 | $1,010.04 | $151,928.29 |
| 311 | 2041/07 | $333.92 | $443.12 | $0.00 | $165.00 | $68.00 | $1,010.04 | $151,594.38 |
| 312 | 2041/08 | $334.89 | $442.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $151,259.49 |
| 313 | 2041/09 | $335.87 | $441.17 | $0.00 | $165.00 | $68.00 | $1,010.04 | $150,923.62 |
| 314 | 2041/10 | $336.85 | $440.19 | $0.00 | $165.00 | $68.00 | $1,010.04 | $150,586.77 |
| 315 | 2041/11 | $337.83 | $439.21 | $0.00 | $165.00 | $68.00 | $1,010.04 | $150,248.95 |
| 316 | 2041/12 | $338.81 | $438.23 | $0.00 | $165.00 | $68.00 | $1,010.04 | $149,910.13 |
| 317 | 2042/01 | $339.80 | $437.24 | $0.00 | $165.00 | $68.00 | $1,010.04 | $149,570.33 |
| 318 | 2042/02 | $340.79 | $436.25 | $0.00 | $165.00 | $68.00 | $1,010.04 | $149,229.53 |
| 319 | 2042/03 | $341.79 | $435.25 | $0.00 | $165.00 | $68.00 | $1,010.04 | $148,887.75 |
| 320 | 2042/04 | $342.78 | $434.26 | $0.00 | $165.00 | $68.00 | $1,010.04 | $148,544.96 |
| 321 | 2042/05 | $343.78 | $433.26 | $0.00 | $165.00 | $68.00 | $1,010.04 | $148,201.18 |
| 322 | 2042/06 | $344.79 | $432.25 | $0.00 | $165.00 | $68.00 | $1,010.04 | $147,856.39 |
| 323 | 2042/07 | $345.79 | $431.25 | $0.00 | $165.00 | $68.00 | $1,010.04 | $147,510.60 |
| 324 | 2042/08 | $346.80 | $430.24 | $0.00 | $165.00 | $68.00 | $1,010.04 | $147,163.80 |
| 325 | 2042/09 | $347.81 | $429.23 | $0.00 | $165.00 | $68.00 | $1,010.04 | $146,815.99 |
| 326 | 2042/10 | $348.83 | $428.21 | $0.00 | $165.00 | $68.00 | $1,010.04 | $146,467.16 |
| 327 | 2042/11 | $349.84 | $427.20 | $0.00 | $165.00 | $68.00 | $1,010.04 | $146,117.31 |
| 328 | 2042/12 | $350.86 | $426.18 | $0.00 | $165.00 | $68.00 | $1,010.04 | $145,766.45 |
| 329 | 2043/01 | $351.89 | $425.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $145,414.56 |
| 330 | 2043/02 | $352.91 | $424.13 | $0.00 | $165.00 | $68.00 | $1,010.04 | $145,061.65 |
| 331 | 2043/03 | $353.94 | $423.10 | $0.00 | $165.00 | $68.00 | $1,010.04 | $144,707.70 |
| 332 | 2043/04 | $354.98 | $422.06 | $0.00 | $165.00 | $68.00 | $1,010.04 | $144,352.73 |
| 333 | 2043/05 | $356.01 | $421.03 | $0.00 | $165.00 | $68.00 | $1,010.04 | $143,996.71 |
| 334 | 2043/06 | $357.05 | $419.99 | $0.00 | $165.00 | $68.00 | $1,010.04 | $143,639.66 |
| 335 | 2043/07 | $358.09 | $418.95 | $0.00 | $165.00 | $68.00 | $1,010.04 | $143,281.57 |
| 336 | 2043/08 | $359.14 | $417.90 | $0.00 | $165.00 | $68.00 | $1,010.04 | $142,922.44 |
| 337 | 2043/09 | $360.18 | $416.86 | $0.00 | $165.00 | $68.00 | $1,010.04 | $142,562.25 |
| 338 | 2043/10 | $361.23 | $415.81 | $0.00 | $165.00 | $68.00 | $1,010.04 | $142,201.02 |
| 339 | 2043/11 | $362.29 | $414.75 | $0.00 | $165.00 | $68.00 | $1,010.04 | $141,838.73 |
| 340 | 2043/12 | $363.34 | $413.70 | $0.00 | $165.00 | $68.00 | $1,010.04 | $141,475.39 |
| 341 | 2044/01 | $364.40 | $412.64 | $0.00 | $165.00 | $68.00 | $1,010.04 | $141,110.98 |
| 342 | 2044/02 | $365.47 | $411.57 | $0.00 | $165.00 | $68.00 | $1,010.04 | $140,745.52 |
| 343 | 2044/03 | $366.53 | $410.51 | $0.00 | $165.00 | $68.00 | $1,010.04 | $140,378.98 |
| 344 | 2044/04 | $367.60 | $409.44 | $0.00 | $165.00 | $68.00 | $1,010.04 | $140,011.38 |
| 345 | 2044/05 | $368.67 | $408.37 | $0.00 | $165.00 | $68.00 | $1,010.04 | $139,642.71 |
| 346 | 2044/06 | $369.75 | $407.29 | $0.00 | $165.00 | $68.00 | $1,010.04 | $139,272.96 |
| 347 | 2044/07 | $370.83 | $406.21 | $0.00 | $165.00 | $68.00 | $1,010.04 | $138,902.13 |
| 348 | 2044/08 | $371.91 | $405.13 | $0.00 | $165.00 | $68.00 | $1,010.04 | $138,530.22 |
| 349 | 2044/09 | $372.99 | $404.05 | $0.00 | $165.00 | $68.00 | $1,010.04 | $138,157.23 |
| 350 | 2044/10 | $374.08 | $402.96 | $0.00 | $165.00 | $68.00 | $1,010.04 | $137,783.15 |
| 351 | 2044/11 | $375.17 | $401.87 | $0.00 | $165.00 | $68.00 | $1,010.04 | $137,407.97 |
| 352 | 2044/12 | $376.27 | $400.77 | $0.00 | $165.00 | $68.00 | $1,010.04 | $137,031.71 |
| 353 | 2045/01 | $377.36 | $399.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $136,654.34 |
| 354 | 2045/02 | $378.47 | $398.58 | $0.00 | $165.00 | $68.00 | $1,010.04 | $136,275.88 |
| 355 | 2045/03 | $379.57 | $397.47 | $0.00 | $165.00 | $68.00 | $1,010.04 | $135,896.31 |
| 356 | 2045/04 | $380.68 | $396.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $135,515.63 |
| 357 | 2045/05 | $381.79 | $395.25 | $0.00 | $165.00 | $68.00 | $1,010.04 | $135,133.85 |
| 358 | 2045/06 | $382.90 | $394.14 | $0.00 | $165.00 | $68.00 | $1,010.04 | $134,750.95 |
| 359 | 2045/07 | $384.02 | $393.02 | $0.00 | $165.00 | $68.00 | $1,010.04 | $134,366.93 |
| 360 | 2045/08 | $385.14 | $391.90 | $0.00 | $165.00 | $68.00 | $1,010.04 | $133,981.79 |
| 361 | 2045/09 | $386.26 | $390.78 | $0.00 | $165.00 | $68.00 | $1,010.04 | $133,595.53 |
| 362 | 2045/10 | $387.39 | $389.65 | $0.00 | $165.00 | $68.00 | $1,010.04 | $133,208.14 |
| 363 | 2045/11 | $388.52 | $388.52 | $0.00 | $165.00 | $68.00 | $1,010.04 | $132,819.63 |
| 364 | 2045/12 | $389.65 | $387.39 | $0.00 | $165.00 | $68.00 | $1,010.04 | $132,429.98 |
| 365 | 2046/01 | $390.79 | $386.25 | $0.00 | $165.00 | $68.00 | $1,010.04 | $132,039.19 |
| 366 | 2046/02 | $391.93 | $385.11 | $0.00 | $165.00 | $68.00 | $1,010.04 | $131,647.27 |
| 367 | 2046/03 | $393.07 | $383.97 | $0.00 | $165.00 | $68.00 | $1,010.04 | $131,254.20 |
| 368 | 2046/04 | $394.22 | $382.82 | $0.00 | $165.00 | $68.00 | $1,010.04 | $130,859.98 |
| 369 | 2046/05 | $395.37 | $381.67 | $0.00 | $165.00 | $68.00 | $1,010.04 | $130,464.62 |
| 370 | 2046/06 | $396.52 | $380.52 | $0.00 | $165.00 | $68.00 | $1,010.04 | $130,068.10 |
| 371 | 2046/07 | $397.68 | $379.37 | $0.00 | $165.00 | $68.00 | $1,010.04 | $129,670.42 |
| 372 | 2046/08 | $398.84 | $378.21 | $0.00 | $165.00 | $68.00 | $1,010.04 | $129,271.59 |
| 373 | 2046/09 | $400.00 | $377.04 | $0.00 | $165.00 | $68.00 | $1,010.04 | $128,871.59 |
| 374 | 2046/10 | $401.16 | $375.88 | $0.00 | $165.00 | $68.00 | $1,010.04 | $128,470.42 |
| 375 | 2046/11 | $402.34 | $374.71 | $0.00 | $165.00 | $68.00 | $1,010.04 | $128,068.09 |
| 376 | 2046/12 | $403.51 | $373.53 | $0.00 | $165.00 | $68.00 | $1,010.04 | $127,664.58 |
| 377 | 2047/01 | $404.69 | $372.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $127,259.89 |
| 378 | 2047/02 | $405.87 | $371.17 | $0.00 | $165.00 | $68.00 | $1,010.04 | $126,854.03 |
| 379 | 2047/03 | $407.05 | $369.99 | $0.00 | $165.00 | $68.00 | $1,010.04 | $126,446.98 |
| 380 | 2047/04 | $408.24 | $368.80 | $0.00 | $165.00 | $68.00 | $1,010.04 | $126,038.74 |
| 381 | 2047/05 | $409.43 | $367.61 | $0.00 | $165.00 | $68.00 | $1,010.04 | $125,629.31 |
| 382 | 2047/06 | $410.62 | $366.42 | $0.00 | $165.00 | $68.00 | $1,010.04 | $125,218.69 |
| 383 | 2047/07 | $411.82 | $365.22 | $0.00 | $165.00 | $68.00 | $1,010.04 | $124,806.87 |
| 384 | 2047/08 | $413.02 | $364.02 | $0.00 | $165.00 | $68.00 | $1,010.04 | $124,393.85 |
| 385 | 2047/09 | $414.23 | $362.82 | $0.00 | $165.00 | $68.00 | $1,010.04 | $123,979.63 |
| 386 | 2047/10 | $415.43 | $361.61 | $0.00 | $165.00 | $68.00 | $1,010.04 | $123,564.20 |
| 387 | 2047/11 | $416.64 | $360.40 | $0.00 | $165.00 | $68.00 | $1,010.04 | $123,147.55 |
| 388 | 2047/12 | $417.86 | $359.18 | $0.00 | $165.00 | $68.00 | $1,010.04 | $122,729.69 |
| 389 | 2048/01 | $419.08 | $357.96 | $0.00 | $165.00 | $68.00 | $1,010.04 | $122,310.61 |
| 390 | 2048/02 | $420.30 | $356.74 | $0.00 | $165.00 | $68.00 | $1,010.04 | $121,890.31 |
| 391 | 2048/03 | $421.53 | $355.51 | $0.00 | $165.00 | $68.00 | $1,010.04 | $121,468.78 |
| 392 | 2048/04 | $422.76 | $354.28 | $0.00 | $165.00 | $68.00 | $1,010.04 | $121,046.03 |
| 393 | 2048/05 | $423.99 | $353.05 | $0.00 | $165.00 | $68.00 | $1,010.04 | $120,622.04 |
| 394 | 2048/06 | $425.23 | $351.81 | $0.00 | $165.00 | $68.00 | $1,010.04 | $120,196.81 |
| 395 | 2048/07 | $426.47 | $350.57 | $0.00 | $165.00 | $68.00 | $1,010.04 | $119,770.35 |
| 396 | 2048/08 | $427.71 | $349.33 | $0.00 | $165.00 | $68.00 | $1,010.04 | $119,342.63 |
| 397 | 2048/09 | $428.96 | $348.08 | $0.00 | $165.00 | $68.00 | $1,010.04 | $118,913.68 |
| 398 | 2048/10 | $430.21 | $346.83 | $0.00 | $165.00 | $68.00 | $1,010.04 | $118,483.47 |
| 399 | 2048/11 | $431.46 | $345.58 | $0.00 | $165.00 | $68.00 | $1,010.04 | $118,052.00 |
| 400 | 2048/12 | $432.72 | $344.32 | $0.00 | $165.00 | $68.00 | $1,010.04 | $117,619.28 |
| 401 | 2049/01 | $433.98 | $343.06 | $0.00 | $165.00 | $68.00 | $1,010.04 | $117,185.30 |
| 402 | 2049/02 | $435.25 | $341.79 | $0.00 | $165.00 | $68.00 | $1,010.04 | $116,750.05 |
| 403 | 2049/03 | $436.52 | $340.52 | $0.00 | $165.00 | $68.00 | $1,010.04 | $116,313.53 |
| 404 | 2049/04 | $437.79 | $339.25 | $0.00 | $165.00 | $68.00 | $1,010.04 | $115,875.74 |
| 405 | 2049/05 | $439.07 | $337.97 | $0.00 | $165.00 | $68.00 | $1,010.04 | $115,436.67 |
| 406 | 2049/06 | $440.35 | $336.69 | $0.00 | $165.00 | $68.00 | $1,010.04 | $114,996.32 |
| 407 | 2049/07 | $441.63 | $335.41 | $0.00 | $165.00 | $68.00 | $1,010.04 | $114,554.68 |
| 408 | 2049/08 | $442.92 | $334.12 | $0.00 | $165.00 | $68.00 | $1,010.04 | $114,111.76 |
| 409 | 2049/09 | $444.21 | $332.83 | $0.00 | $165.00 | $68.00 | $1,010.04 | $113,667.55 |
| 410 | 2049/10 | $445.51 | $331.53 | $0.00 | $165.00 | $68.00 | $1,010.04 | $113,222.04 |
| 411 | 2049/11 | $446.81 | $330.23 | $0.00 | $165.00 | $68.00 | $1,010.04 | $112,775.23 |
| 412 | 2049/12 | $448.11 | $328.93 | $0.00 | $165.00 | $68.00 | $1,010.04 | $112,327.11 |
| 413 | 2050/01 | $449.42 | $327.62 | $0.00 | $165.00 | $68.00 | $1,010.04 | $111,877.69 |
| 414 | 2050/02 | $450.73 | $326.31 | $0.00 | $165.00 | $68.00 | $1,010.04 | $111,426.96 |
| 415 | 2050/03 | $452.05 | $325.00 | $0.00 | $165.00 | $68.00 | $1,010.04 | $110,974.92 |
| 416 | 2050/04 | $453.36 | $323.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $110,521.55 |
| 417 | 2050/05 | $454.69 | $322.35 | $0.00 | $165.00 | $68.00 | $1,010.04 | $110,066.87 |
| 418 | 2050/06 | $456.01 | $321.03 | $0.00 | $165.00 | $68.00 | $1,010.04 | $109,610.86 |
| 419 | 2050/07 | $457.34 | $319.70 | $0.00 | $165.00 | $68.00 | $1,010.04 | $109,153.51 |
| 420 | 2050/08 | $458.68 | $318.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $108,694.84 |
| 421 | 2050/09 | $460.01 | $317.03 | $0.00 | $165.00 | $68.00 | $1,010.04 | $108,234.82 |
| 422 | 2050/10 | $461.36 | $315.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $107,773.47 |
| 423 | 2050/11 | $462.70 | $314.34 | $0.00 | $165.00 | $68.00 | $1,010.04 | $107,310.77 |
| 424 | 2050/12 | $464.05 | $312.99 | $0.00 | $165.00 | $68.00 | $1,010.04 | $106,846.72 |
| 425 | 2051/01 | $465.40 | $311.64 | $0.00 | $165.00 | $68.00 | $1,010.04 | $106,381.31 |
| 426 | 2051/02 | $466.76 | $310.28 | $0.00 | $165.00 | $68.00 | $1,010.04 | $105,914.55 |
| 427 | 2051/03 | $468.12 | $308.92 | $0.00 | $165.00 | $68.00 | $1,010.04 | $105,446.43 |
| 428 | 2051/04 | $469.49 | $307.55 | $0.00 | $165.00 | $68.00 | $1,010.04 | $104,976.94 |
| 429 | 2051/05 | $470.86 | $306.18 | $0.00 | $165.00 | $68.00 | $1,010.04 | $104,506.08 |
| 430 | 2051/06 | $472.23 | $304.81 | $0.00 | $165.00 | $68.00 | $1,010.04 | $104,033.85 |
| 431 | 2051/07 | $473.61 | $303.43 | $0.00 | $165.00 | $68.00 | $1,010.04 | $103,560.24 |
| 432 | 2051/08 | $474.99 | $302.05 | $0.00 | $165.00 | $68.00 | $1,010.04 | $103,085.25 |
| 433 | 2051/09 | $476.38 | $300.67 | $0.00 | $165.00 | $68.00 | $1,010.04 | $102,608.88 |
| 434 | 2051/10 | $477.76 | $299.28 | $0.00 | $165.00 | $68.00 | $1,010.04 | $102,131.11 |
| 435 | 2051/11 | $479.16 | $297.88 | $0.00 | $165.00 | $68.00 | $1,010.04 | $101,651.96 |
| 436 | 2051/12 | $480.56 | $296.48 | $0.00 | $165.00 | $68.00 | $1,010.04 | $101,171.40 |
| 437 | 2052/01 | $481.96 | $295.08 | $0.00 | $165.00 | $68.00 | $1,010.04 | $100,689.44 |
| 438 | 2052/02 | $483.36 | $293.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $100,206.08 |
| 439 | 2052/03 | $484.77 | $292.27 | $0.00 | $165.00 | $68.00 | $1,010.04 | $99,721.31 |
| 440 | 2052/04 | $486.19 | $290.85 | $0.00 | $165.00 | $68.00 | $1,010.04 | $99,235.12 |
| 441 | 2052/05 | $487.60 | $289.44 | $0.00 | $165.00 | $68.00 | $1,010.04 | $98,747.52 |
| 442 | 2052/06 | $489.03 | $288.01 | $0.00 | $165.00 | $68.00 | $1,010.04 | $98,258.49 |
| 443 | 2052/07 | $490.45 | $286.59 | $0.00 | $165.00 | $68.00 | $1,010.04 | $97,768.04 |
| 444 | 2052/08 | $491.88 | $285.16 | $0.00 | $165.00 | $68.00 | $1,010.04 | $97,276.15 |
| 445 | 2052/09 | $493.32 | $283.72 | $0.00 | $165.00 | $68.00 | $1,010.04 | $96,782.83 |
| 446 | 2052/10 | $494.76 | $282.28 | $0.00 | $165.00 | $68.00 | $1,010.04 | $96,288.08 |
| 447 | 2052/11 | $496.20 | $280.84 | $0.00 | $165.00 | $68.00 | $1,010.04 | $95,791.88 |
| 448 | 2052/12 | $497.65 | $279.39 | $0.00 | $165.00 | $68.00 | $1,010.04 | $95,294.23 |
| 449 | 2053/01 | $499.10 | $277.94 | $0.00 | $165.00 | $68.00 | $1,010.04 | $94,795.13 |
| 450 | 2053/02 | $500.55 | $276.49 | $0.00 | $165.00 | $68.00 | $1,010.04 | $94,294.58 |
| 451 | 2053/03 | $502.01 | $275.03 | $0.00 | $165.00 | $68.00 | $1,010.04 | $93,792.56 |
| 452 | 2053/04 | $503.48 | $273.56 | $0.00 | $165.00 | $68.00 | $1,010.04 | $93,289.08 |
| 453 | 2053/05 | $504.95 | $272.09 | $0.00 | $165.00 | $68.00 | $1,010.04 | $92,784.14 |
| 454 | 2053/06 | $506.42 | $270.62 | $0.00 | $165.00 | $68.00 | $1,010.04 | $92,277.71 |
| 455 | 2053/07 | $507.90 | $269.14 | $0.00 | $165.00 | $68.00 | $1,010.04 | $91,769.82 |
| 456 | 2053/08 | $509.38 | $267.66 | $0.00 | $165.00 | $68.00 | $1,010.04 | $91,260.44 |
| 457 | 2053/09 | $510.86 | $266.18 | $0.00 | $165.00 | $68.00 | $1,010.04 | $90,749.58 |
| 458 | 2053/10 | $512.35 | $264.69 | $0.00 | $165.00 | $68.00 | $1,010.04 | $90,237.22 |
| 459 | 2053/11 | $513.85 | $263.19 | $0.00 | $165.00 | $68.00 | $1,010.04 | $89,723.37 |
| 460 | 2053/12 | $515.35 | $261.69 | $0.00 | $165.00 | $68.00 | $1,010.04 | $89,208.03 |
| 461 | 2054/01 | $516.85 | $260.19 | $0.00 | $165.00 | $68.00 | $1,010.04 | $88,691.18 |
| 462 | 2054/02 | $518.36 | $258.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $88,172.82 |
| 463 | 2054/03 | $519.87 | $257.17 | $0.00 | $165.00 | $68.00 | $1,010.04 | $87,652.95 |
| 464 | 2054/04 | $521.39 | $255.65 | $0.00 | $165.00 | $68.00 | $1,010.04 | $87,131.56 |
| 465 | 2054/05 | $522.91 | $254.13 | $0.00 | $165.00 | $68.00 | $1,010.04 | $86,608.65 |
| 466 | 2054/06 | $524.43 | $252.61 | $0.00 | $165.00 | $68.00 | $1,010.04 | $86,084.22 |
| 467 | 2054/07 | $525.96 | $251.08 | $0.00 | $165.00 | $68.00 | $1,010.04 | $85,558.26 |
| 468 | 2054/08 | $527.50 | $249.54 | $0.00 | $165.00 | $68.00 | $1,010.04 | $85,030.77 |
| 469 | 2054/09 | $529.03 | $248.01 | $0.00 | $165.00 | $68.00 | $1,010.04 | $84,501.73 |
| 470 | 2054/10 | $530.58 | $246.46 | $0.00 | $165.00 | $68.00 | $1,010.04 | $83,971.15 |
| 471 | 2054/11 | $532.12 | $244.92 | $0.00 | $165.00 | $68.00 | $1,010.04 | $83,439.03 |
| 472 | 2054/12 | $533.68 | $243.36 | $0.00 | $165.00 | $68.00 | $1,010.04 | $82,905.35 |
| 473 | 2055/01 | $535.23 | $241.81 | $0.00 | $165.00 | $68.00 | $1,010.04 | $82,370.12 |
| 474 | 2055/02 | $536.79 | $240.25 | $0.00 | $165.00 | $68.00 | $1,010.04 | $81,833.33 |
| 475 | 2055/03 | $538.36 | $238.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $81,294.97 |
| 476 | 2055/04 | $539.93 | $237.11 | $0.00 | $165.00 | $68.00 | $1,010.04 | $80,755.04 |
| 477 | 2055/05 | $541.50 | $235.54 | $0.00 | $165.00 | $68.00 | $1,010.04 | $80,213.53 |
| 478 | 2055/06 | $543.08 | $233.96 | $0.00 | $165.00 | $68.00 | $1,010.04 | $79,670.45 |
| 479 | 2055/07 | $544.67 | $232.37 | $0.00 | $165.00 | $68.00 | $1,010.04 | $79,125.78 |
| 480 | 2055/08 | $546.26 | $230.78 | $0.00 | $165.00 | $68.00 | $1,010.04 | $78,579.52 |
| 481 | 2055/09 | $547.85 | $229.19 | $0.00 | $165.00 | $68.00 | $1,010.04 | $78,031.67 |
| 482 | 2055/10 | $549.45 | $227.59 | $0.00 | $165.00 | $68.00 | $1,010.04 | $77,482.22 |
| 483 | 2055/11 | $551.05 | $225.99 | $0.00 | $165.00 | $68.00 | $1,010.04 | $76,931.17 |
| 484 | 2055/12 | $552.66 | $224.38 | $0.00 | $165.00 | $68.00 | $1,010.04 | $76,378.52 |
| 485 | 2056/01 | $554.27 | $222.77 | $0.00 | $165.00 | $68.00 | $1,010.04 | $75,824.25 |
| 486 | 2056/02 | $555.89 | $221.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $75,268.36 |
| 487 | 2056/03 | $557.51 | $219.53 | $0.00 | $165.00 | $68.00 | $1,010.04 | $74,710.85 |
| 488 | 2056/04 | $559.13 | $217.91 | $0.00 | $165.00 | $68.00 | $1,010.04 | $74,151.72 |
| 489 | 2056/05 | $560.76 | $216.28 | $0.00 | $165.00 | $68.00 | $1,010.04 | $73,590.95 |
| 490 | 2056/06 | $562.40 | $214.64 | $0.00 | $165.00 | $68.00 | $1,010.04 | $73,028.55 |
| 491 | 2056/07 | $564.04 | $213.00 | $0.00 | $165.00 | $68.00 | $1,010.04 | $72,464.51 |
| 492 | 2056/08 | $565.69 | $211.35 | $0.00 | $165.00 | $68.00 | $1,010.04 | $71,898.83 |
| 493 | 2056/09 | $567.34 | $209.70 | $0.00 | $165.00 | $68.00 | $1,010.04 | $71,331.49 |
| 494 | 2056/10 | $568.99 | $208.05 | $0.00 | $165.00 | $68.00 | $1,010.04 | $70,762.50 |
| 495 | 2056/11 | $570.65 | $206.39 | $0.00 | $165.00 | $68.00 | $1,010.04 | $70,191.85 |
| 496 | 2056/12 | $572.31 | $204.73 | $0.00 | $165.00 | $68.00 | $1,010.04 | $69,619.54 |
| 497 | 2057/01 | $573.98 | $203.06 | $0.00 | $165.00 | $68.00 | $1,010.04 | $69,045.55 |
| 498 | 2057/02 | $575.66 | $201.38 | $0.00 | $165.00 | $68.00 | $1,010.04 | $68,469.90 |
| 499 | 2057/03 | $577.34 | $199.70 | $0.00 | $165.00 | $68.00 | $1,010.04 | $67,892.56 |
| 500 | 2057/04 | $579.02 | $198.02 | $0.00 | $165.00 | $68.00 | $1,010.04 | $67,313.54 |
| 501 | 2057/05 | $580.71 | $196.33 | $0.00 | $165.00 | $68.00 | $1,010.04 | $66,732.83 |
| 502 | 2057/06 | $582.40 | $194.64 | $0.00 | $165.00 | $68.00 | $1,010.04 | $66,150.43 |
| 503 | 2057/07 | $584.10 | $192.94 | $0.00 | $165.00 | $68.00 | $1,010.04 | $65,566.33 |
| 504 | 2057/08 | $585.81 | $191.24 | $0.00 | $165.00 | $68.00 | $1,010.04 | $64,980.52 |
| 505 | 2057/09 | $587.51 | $189.53 | $0.00 | $165.00 | $68.00 | $1,010.04 | $64,393.01 |
| 506 | 2057/10 | $589.23 | $187.81 | $0.00 | $165.00 | $68.00 | $1,010.04 | $63,803.78 |
| 507 | 2057/11 | $590.95 | $186.09 | $0.00 | $165.00 | $68.00 | $1,010.04 | $63,212.83 |
| 508 | 2057/12 | $592.67 | $184.37 | $0.00 | $165.00 | $68.00 | $1,010.04 | $62,620.16 |
| 509 | 2058/01 | $594.40 | $182.64 | $0.00 | $165.00 | $68.00 | $1,010.04 | $62,025.76 |
| 510 | 2058/02 | $596.13 | $180.91 | $0.00 | $165.00 | $68.00 | $1,010.04 | $61,429.63 |
| 511 | 2058/03 | $597.87 | $179.17 | $0.00 | $165.00 | $68.00 | $1,010.04 | $60,831.76 |
| 512 | 2058/04 | $599.61 | $177.43 | $0.00 | $165.00 | $68.00 | $1,010.04 | $60,232.15 |
| 513 | 2058/05 | $601.36 | $175.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $59,630.78 |
| 514 | 2058/06 | $603.12 | $173.92 | $0.00 | $165.00 | $68.00 | $1,010.04 | $59,027.67 |
| 515 | 2058/07 | $604.88 | $172.16 | $0.00 | $165.00 | $68.00 | $1,010.04 | $58,422.79 |
| 516 | 2058/08 | $606.64 | $170.40 | $0.00 | $165.00 | $68.00 | $1,010.04 | $57,816.15 |
| 517 | 2058/09 | $608.41 | $168.63 | $0.00 | $165.00 | $68.00 | $1,010.04 | $57,207.74 |
| 518 | 2058/10 | $610.18 | $166.86 | $0.00 | $165.00 | $68.00 | $1,010.04 | $56,597.56 |
| 519 | 2058/11 | $611.96 | $165.08 | $0.00 | $165.00 | $68.00 | $1,010.04 | $55,985.59 |
| 520 | 2058/12 | $613.75 | $163.29 | $0.00 | $165.00 | $68.00 | $1,010.04 | $55,371.84 |
| 521 | 2059/01 | $615.54 | $161.50 | $0.00 | $165.00 | $68.00 | $1,010.04 | $54,756.30 |
| 522 | 2059/02 | $617.33 | $159.71 | $0.00 | $165.00 | $68.00 | $1,010.04 | $54,138.97 |
| 523 | 2059/03 | $619.14 | $157.91 | $0.00 | $165.00 | $68.00 | $1,010.04 | $53,519.83 |
| 524 | 2059/04 | $620.94 | $156.10 | $0.00 | $165.00 | $68.00 | $1,010.04 | $52,898.89 |
| 525 | 2059/05 | $622.75 | $154.29 | $0.00 | $165.00 | $68.00 | $1,010.04 | $52,276.14 |
| 526 | 2059/06 | $624.57 | $152.47 | $0.00 | $165.00 | $68.00 | $1,010.04 | $51,651.57 |
| 527 | 2059/07 | $626.39 | $150.65 | $0.00 | $165.00 | $68.00 | $1,010.04 | $51,025.18 |
| 528 | 2059/08 | $628.22 | $148.82 | $0.00 | $165.00 | $68.00 | $1,010.04 | $50,396.97 |
| 529 | 2059/09 | $630.05 | $146.99 | $0.00 | $165.00 | $68.00 | $1,010.04 | $49,766.92 |
| 530 | 2059/10 | $631.89 | $145.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $49,135.03 |
| 531 | 2059/11 | $633.73 | $143.31 | $0.00 | $165.00 | $68.00 | $1,010.04 | $48,501.30 |
| 532 | 2059/12 | $635.58 | $141.46 | $0.00 | $165.00 | $68.00 | $1,010.04 | $47,865.72 |
| 533 | 2060/01 | $637.43 | $139.61 | $0.00 | $165.00 | $68.00 | $1,010.04 | $47,228.29 |
| 534 | 2060/02 | $639.29 | $137.75 | $0.00 | $165.00 | $68.00 | $1,010.04 | $46,589.00 |
| 535 | 2060/03 | $641.16 | $135.88 | $0.00 | $165.00 | $68.00 | $1,010.04 | $45,947.84 |
| 536 | 2060/04 | $643.03 | $134.01 | $0.00 | $165.00 | $68.00 | $1,010.04 | $45,304.82 |
| 537 | 2060/05 | $644.90 | $132.14 | $0.00 | $165.00 | $68.00 | $1,010.04 | $44,659.91 |
| 538 | 2060/06 | $646.78 | $130.26 | $0.00 | $165.00 | $68.00 | $1,010.04 | $44,013.13 |
| 539 | 2060/07 | $648.67 | $128.37 | $0.00 | $165.00 | $68.00 | $1,010.04 | $43,364.46 |
| 540 | 2060/08 | $650.56 | $126.48 | $0.00 | $165.00 | $68.00 | $1,010.04 | $42,713.90 |
| 541 | 2060/09 | $652.46 | $124.58 | $0.00 | $165.00 | $68.00 | $1,010.04 | $42,061.44 |
| 542 | 2060/10 | $654.36 | $122.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $41,407.08 |
| 543 | 2060/11 | $656.27 | $120.77 | $0.00 | $165.00 | $68.00 | $1,010.04 | $40,750.81 |
| 544 | 2060/12 | $658.18 | $118.86 | $0.00 | $165.00 | $68.00 | $1,010.04 | $40,092.63 |
| 545 | 2061/01 | $660.10 | $116.94 | $0.00 | $165.00 | $68.00 | $1,010.04 | $39,432.53 |
| 546 | 2061/02 | $662.03 | $115.01 | $0.00 | $165.00 | $68.00 | $1,010.04 | $38,770.50 |
| 547 | 2061/03 | $663.96 | $113.08 | $0.00 | $165.00 | $68.00 | $1,010.04 | $38,106.54 |
| 548 | 2061/04 | $665.90 | $111.14 | $0.00 | $165.00 | $68.00 | $1,010.04 | $37,440.64 |
| 549 | 2061/05 | $667.84 | $109.20 | $0.00 | $165.00 | $68.00 | $1,010.04 | $36,772.80 |
| 550 | 2061/06 | $669.79 | $107.25 | $0.00 | $165.00 | $68.00 | $1,010.04 | $36,103.02 |
| 551 | 2061/07 | $671.74 | $105.30 | $0.00 | $165.00 | $68.00 | $1,010.04 | $35,431.28 |
| 552 | 2061/08 | $673.70 | $103.34 | $0.00 | $165.00 | $68.00 | $1,010.04 | $34,757.58 |
| 553 | 2061/09 | $675.66 | $101.38 | $0.00 | $165.00 | $68.00 | $1,010.04 | $34,081.91 |
| 554 | 2061/10 | $677.63 | $99.41 | $0.00 | $165.00 | $68.00 | $1,010.04 | $33,404.28 |
| 555 | 2061/11 | $679.61 | $97.43 | $0.00 | $165.00 | $68.00 | $1,010.04 | $32,724.67 |
| 556 | 2061/12 | $681.59 | $95.45 | $0.00 | $165.00 | $68.00 | $1,010.04 | $32,043.07 |
| 557 | 2062/01 | $683.58 | $93.46 | $0.00 | $165.00 | $68.00 | $1,010.04 | $31,359.49 |
| 558 | 2062/02 | $685.58 | $91.47 | $0.00 | $165.00 | $68.00 | $1,010.04 | $30,673.92 |
| 559 | 2062/03 | $687.57 | $89.47 | $0.00 | $165.00 | $68.00 | $1,010.04 | $29,986.34 |
| 560 | 2062/04 | $689.58 | $87.46 | $0.00 | $165.00 | $68.00 | $1,010.04 | $29,296.76 |
| 561 | 2062/05 | $691.59 | $85.45 | $0.00 | $165.00 | $68.00 | $1,010.04 | $28,605.17 |
| 562 | 2062/06 | $693.61 | $83.43 | $0.00 | $165.00 | $68.00 | $1,010.04 | $27,911.56 |
| 563 | 2062/07 | $695.63 | $81.41 | $0.00 | $165.00 | $68.00 | $1,010.04 | $27,215.93 |
| 564 | 2062/08 | $697.66 | $79.38 | $0.00 | $165.00 | $68.00 | $1,010.04 | $26,518.27 |
| 565 | 2062/09 | $699.70 | $77.34 | $0.00 | $165.00 | $68.00 | $1,010.04 | $25,818.57 |
| 566 | 2062/10 | $701.74 | $75.30 | $0.00 | $165.00 | $68.00 | $1,010.04 | $25,116.84 |
| 567 | 2062/11 | $703.78 | $73.26 | $0.00 | $165.00 | $68.00 | $1,010.04 | $24,413.05 |
| 568 | 2062/12 | $705.84 | $71.20 | $0.00 | $165.00 | $68.00 | $1,010.04 | $23,707.22 |
| 569 | 2063/01 | $707.89 | $69.15 | $0.00 | $165.00 | $68.00 | $1,010.04 | $22,999.32 |
| 570 | 2063/02 | $709.96 | $67.08 | $0.00 | $165.00 | $68.00 | $1,010.04 | $22,289.36 |
| 571 | 2063/03 | $712.03 | $65.01 | $0.00 | $165.00 | $68.00 | $1,010.04 | $21,577.34 |
| 572 | 2063/04 | $714.11 | $62.93 | $0.00 | $165.00 | $68.00 | $1,010.04 | $20,863.23 |
| 573 | 2063/05 | $716.19 | $60.85 | $0.00 | $165.00 | $68.00 | $1,010.04 | $20,147.04 |
| 574 | 2063/06 | $718.28 | $58.76 | $0.00 | $165.00 | $68.00 | $1,010.04 | $19,428.76 |
| 575 | 2063/07 | $720.37 | $56.67 | $0.00 | $165.00 | $68.00 | $1,010.04 | $18,708.39 |
| 576 | 2063/08 | $722.47 | $54.57 | $0.00 | $165.00 | $68.00 | $1,010.04 | $17,985.91 |
| 577 | 2063/09 | $724.58 | $52.46 | $0.00 | $165.00 | $68.00 | $1,010.04 | $17,261.33 |
| 578 | 2063/10 | $726.69 | $50.35 | $0.00 | $165.00 | $68.00 | $1,010.04 | $16,534.64 |
| 579 | 2063/11 | $728.81 | $48.23 | $0.00 | $165.00 | $68.00 | $1,010.04 | $15,805.82 |
| 580 | 2063/12 | $730.94 | $46.10 | $0.00 | $165.00 | $68.00 | $1,010.04 | $15,074.88 |
| 581 | 2064/01 | $733.07 | $43.97 | $0.00 | $165.00 | $68.00 | $1,010.04 | $14,341.81 |
| 582 | 2064/02 | $735.21 | $41.83 | $0.00 | $165.00 | $68.00 | $1,010.04 | $13,606.60 |
| 583 | 2064/03 | $737.35 | $39.69 | $0.00 | $165.00 | $68.00 | $1,010.04 | $12,869.25 |
| 584 | 2064/04 | $739.51 | $37.54 | $0.00 | $165.00 | $68.00 | $1,010.04 | $12,129.74 |
| 585 | 2064/05 | $741.66 | $35.38 | $0.00 | $165.00 | $68.00 | $1,010.04 | $11,388.08 |
| 586 | 2064/06 | $743.83 | $33.22 | $0.00 | $165.00 | $68.00 | $1,010.04 | $10,644.25 |
| 587 | 2064/07 | $745.99 | $31.05 | $0.00 | $165.00 | $68.00 | $1,010.04 | $9,898.26 |
| 588 | 2064/08 | $748.17 | $28.87 | $0.00 | $165.00 | $68.00 | $1,010.04 | $9,150.09 |
| 589 | 2064/09 | $750.35 | $26.69 | $0.00 | $165.00 | $68.00 | $1,010.04 | $8,399.74 |
| 590 | 2064/10 | $752.54 | $24.50 | $0.00 | $165.00 | $68.00 | $1,010.04 | $7,647.19 |
| 591 | 2064/11 | $754.74 | $22.30 | $0.00 | $165.00 | $68.00 | $1,010.04 | $6,892.46 |
| 592 | 2064/12 | $756.94 | $20.10 | $0.00 | $165.00 | $68.00 | $1,010.04 | $6,135.52 |
| 593 | 2065/01 | $759.15 | $17.90 | $0.00 | $165.00 | $68.00 | $1,010.04 | $5,376.38 |
| 594 | 2065/02 | $761.36 | $15.68 | $0.00 | $165.00 | $68.00 | $1,010.04 | $4,615.02 |
| 595 | 2065/03 | $763.58 | $13.46 | $0.00 | $165.00 | $68.00 | $1,010.04 | $3,851.44 |
| 596 | 2065/04 | $765.81 | $11.23 | $0.00 | $165.00 | $68.00 | $1,010.04 | $3,085.63 |
| 597 | 2065/05 | $768.04 | $9.00 | $0.00 | $165.00 | $68.00 | $1,010.04 | $2,317.59 |
| 598 | 2065/06 | $770.28 | $6.76 | $0.00 | $165.00 | $68.00 | $1,010.04 | $1,547.31 |
| 599 | 2065/07 | $772.53 | $4.51 | $0.00 | $165.00 | $68.00 | $1,010.04 | $774.78 |
| 600 | 2065/08 | $774.78 | $2.26 | $0.00 | $165.00 | $68.00 | $1,010.04 | $0.00 |
| Totals | $220,000.00 | $246,224.25 | $0.00 | $99,000.00 | $40,800.00 | $606,024.25 |
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.