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 $234,000.00 at 4.5% interest rate for a $234,000.00 home, you need to have a monthly payment of $1,326.37 ~ $1,345.87. 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 $62,556.02 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 | $981.37 | 4.5% | 600 months | $588,823.23 | $354,823.23 |
| 50 years | Bi-Weekly | $490.69 | 4.5% | 512 months | $526,267.21 | $292,267.21 |
| 45 years | Monthly | $1,011.52 | 4.5% | 540 months | $546,221.45 | $312,221.45 |
| 45 years | Bi-Weekly | $505.76 | 4.5% | 461 months | $491,585.21 | $257,585.21 |
| 40 years | Monthly | $1,051.98 | 4.5% | 480 months | $504,948.98 | $270,948.98 |
| 40 years | Bi-Weekly | $525.99 | 4.5% | 409 months | $457,975.07 | $223,975.07 |
| 35 years | Monthly | $1,107.42 | 4.5% | 420 months | $465,116.72 | $231,116.72 |
| 35 years | Bi-Weekly | $553.71 | 4.5% | 358 months | $425,502.19 | $191,502.19 |
| 30 years | Monthly | $1,185.64 | 4.5% | 360 months | $426,831.70 | $192,831.70 |
| 30 years | Bi-Weekly | $592.82 | 4.5% | 307 months | $394,228.22 | $160,228.22 |
| 25 years | Monthly | $1,300.65 | 4.5% | 300 months | $390,194.40 | $156,194.40 |
| 25 years | Bi-Weekly | $650.33 | 4.5% | 256 months | $364,209.82 | $130,209.82 |
| 20 years | Monthly | $1,480.40 | 4.5% | 240 months | $355,295.89 | $121,295.89 |
| 20 years | Bi-Weekly | $740.20 | 4.5% | 205 months | $335,497.44 | $101,497.44 |
| 15 years | Monthly | $1,790.08 | 4.5% | 180 months | $322,215.17 | $88,215.17 |
| 15 years | Bi-Weekly | $895.04 | 4.5% | 154 months | $308,134.14 | $74,134.14 |
| 10 years | Monthly | $2,425.14 | 4.5% | 120 months | $291,016.65 | $57,016.65 |
| 10 years | Bi-Weekly | $1,212.57 | 4.5% | 103 months | $282,154.58 | $48,154.58 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/12 | $103.87 | $877.50 | $19.50 | $195.00 | $150.00 | $1,345.87 | $233,896.13 |
| 2 | 2015/01 | $104.26 | $877.11 | $19.50 | $195.00 | $150.00 | $1,345.87 | $233,791.87 |
| 3 | 2015/02 | $104.65 | $876.72 | $19.50 | $195.00 | $150.00 | $1,345.87 | $233,687.21 |
| 4 | 2015/03 | $105.05 | $876.33 | $19.50 | $195.00 | $150.00 | $1,345.87 | $233,582.17 |
| 5 | 2015/04 | $105.44 | $875.93 | $19.50 | $195.00 | $150.00 | $1,345.87 | $233,476.73 |
| 6 | 2015/05 | $105.83 | $875.54 | $19.50 | $195.00 | $150.00 | $1,345.87 | $233,370.90 |
| 7 | 2015/06 | $106.23 | $875.14 | $19.50 | $195.00 | $150.00 | $1,345.87 | $233,264.66 |
| 8 | 2015/07 | $106.63 | $874.74 | $19.50 | $195.00 | $150.00 | $1,345.87 | $233,158.03 |
| 9 | 2015/08 | $107.03 | $874.34 | $19.50 | $195.00 | $150.00 | $1,345.87 | $233,051.01 |
| 10 | 2015/09 | $107.43 | $873.94 | $19.50 | $195.00 | $150.00 | $1,345.87 | $232,943.57 |
| 11 | 2015/10 | $107.83 | $873.54 | $19.50 | $195.00 | $150.00 | $1,345.87 | $232,835.74 |
| 12 | 2015/11 | $108.24 | $873.13 | $19.50 | $195.00 | $150.00 | $1,345.87 | $232,727.50 |
| 13 | 2015/12 | $108.64 | $872.73 | $19.50 | $195.00 | $150.00 | $1,345.87 | $232,618.86 |
| 14 | 2016/01 | $109.05 | $872.32 | $19.50 | $195.00 | $150.00 | $1,345.87 | $232,509.81 |
| 15 | 2016/02 | $109.46 | $871.91 | $19.50 | $195.00 | $150.00 | $1,345.87 | $232,400.35 |
| 16 | 2016/03 | $109.87 | $871.50 | $19.50 | $195.00 | $150.00 | $1,345.87 | $232,290.48 |
| 17 | 2016/04 | $110.28 | $871.09 | $19.50 | $195.00 | $150.00 | $1,345.87 | $232,180.19 |
| 18 | 2016/05 | $110.70 | $870.68 | $19.50 | $195.00 | $150.00 | $1,345.87 | $232,069.50 |
| 19 | 2016/06 | $111.11 | $870.26 | $19.50 | $195.00 | $150.00 | $1,345.87 | $231,958.39 |
| 20 | 2016/07 | $111.53 | $869.84 | $19.50 | $195.00 | $150.00 | $1,345.87 | $231,846.86 |
| 21 | 2016/08 | $111.95 | $869.43 | $19.50 | $195.00 | $150.00 | $1,345.87 | $231,734.91 |
| 22 | 2016/09 | $112.37 | $869.01 | $19.50 | $195.00 | $150.00 | $1,345.87 | $231,622.55 |
| 23 | 2016/10 | $112.79 | $868.58 | $19.50 | $195.00 | $150.00 | $1,345.87 | $231,509.76 |
| 24 | 2016/11 | $113.21 | $868.16 | $19.50 | $195.00 | $150.00 | $1,345.87 | $231,396.55 |
| 25 | 2016/12 | $113.63 | $867.74 | $19.50 | $195.00 | $150.00 | $1,345.87 | $231,282.91 |
| 26 | 2017/01 | $114.06 | $867.31 | $19.50 | $195.00 | $150.00 | $1,345.87 | $231,168.85 |
| 27 | 2017/02 | $114.49 | $866.88 | $19.50 | $195.00 | $150.00 | $1,345.87 | $231,054.36 |
| 28 | 2017/03 | $114.92 | $866.45 | $19.50 | $195.00 | $150.00 | $1,345.87 | $230,939.44 |
| 29 | 2017/04 | $115.35 | $866.02 | $19.50 | $195.00 | $150.00 | $1,345.87 | $230,824.10 |
| 30 | 2017/05 | $115.78 | $865.59 | $19.50 | $195.00 | $150.00 | $1,345.87 | $230,708.31 |
| 31 | 2017/06 | $116.22 | $865.16 | $19.50 | $195.00 | $150.00 | $1,345.87 | $230,592.10 |
| 32 | 2017/07 | $116.65 | $864.72 | $19.50 | $195.00 | $150.00 | $1,345.87 | $230,475.45 |
| 33 | 2017/08 | $117.09 | $864.28 | $19.50 | $195.00 | $150.00 | $1,345.87 | $230,358.36 |
| 34 | 2017/09 | $117.53 | $863.84 | $19.50 | $195.00 | $150.00 | $1,345.87 | $230,240.83 |
| 35 | 2017/10 | $117.97 | $863.40 | $19.50 | $195.00 | $150.00 | $1,345.87 | $230,122.86 |
| 36 | 2017/11 | $118.41 | $862.96 | $19.50 | $195.00 | $150.00 | $1,345.87 | $230,004.45 |
| 37 | 2017/12 | $118.86 | $862.52 | $19.50 | $195.00 | $150.00 | $1,345.87 | $229,885.59 |
| 38 | 2018/01 | $119.30 | $862.07 | $19.50 | $195.00 | $150.00 | $1,345.87 | $229,766.29 |
| 39 | 2018/02 | $119.75 | $861.62 | $19.50 | $195.00 | $150.00 | $1,345.87 | $229,646.54 |
| 40 | 2018/03 | $120.20 | $861.17 | $19.50 | $195.00 | $150.00 | $1,345.87 | $229,526.35 |
| 41 | 2018/04 | $120.65 | $860.72 | $19.50 | $195.00 | $150.00 | $1,345.87 | $229,405.70 |
| 42 | 2018/05 | $121.10 | $860.27 | $19.50 | $195.00 | $150.00 | $1,345.87 | $229,284.60 |
| 43 | 2018/06 | $121.55 | $859.82 | $19.50 | $195.00 | $150.00 | $1,345.87 | $229,163.04 |
| 44 | 2018/07 | $122.01 | $859.36 | $19.50 | $195.00 | $150.00 | $1,345.87 | $229,041.03 |
| 45 | 2018/08 | $122.47 | $858.90 | $19.50 | $195.00 | $150.00 | $1,345.87 | $228,918.56 |
| 46 | 2018/09 | $122.93 | $858.44 | $19.50 | $195.00 | $150.00 | $1,345.87 | $228,795.64 |
| 47 | 2018/10 | $123.39 | $857.98 | $19.50 | $195.00 | $150.00 | $1,345.87 | $228,672.25 |
| 48 | 2018/11 | $123.85 | $857.52 | $19.50 | $195.00 | $150.00 | $1,345.87 | $228,548.40 |
| 49 | 2018/12 | $124.32 | $857.06 | $19.50 | $195.00 | $150.00 | $1,345.87 | $228,424.08 |
| 50 | 2019/01 | $124.78 | $856.59 | $19.50 | $195.00 | $150.00 | $1,345.87 | $228,299.30 |
| 51 | 2019/02 | $125.25 | $856.12 | $19.50 | $195.00 | $150.00 | $1,345.87 | $228,174.05 |
| 52 | 2019/03 | $125.72 | $855.65 | $19.50 | $195.00 | $150.00 | $1,345.87 | $228,048.33 |
| 53 | 2019/04 | $126.19 | $855.18 | $19.50 | $195.00 | $150.00 | $1,345.87 | $227,922.14 |
| 54 | 2019/05 | $126.66 | $854.71 | $19.50 | $195.00 | $150.00 | $1,345.87 | $227,795.48 |
| 55 | 2019/06 | $127.14 | $854.23 | $19.50 | $195.00 | $150.00 | $1,345.87 | $227,668.34 |
| 56 | 2019/07 | $127.62 | $853.76 | $19.50 | $195.00 | $150.00 | $1,345.87 | $227,540.72 |
| 57 | 2019/08 | $128.09 | $853.28 | $19.50 | $195.00 | $150.00 | $1,345.87 | $227,412.63 |
| 58 | 2019/09 | $128.57 | $852.80 | $19.50 | $195.00 | $150.00 | $1,345.87 | $227,284.05 |
| 59 | 2019/10 | $129.06 | $852.32 | $19.50 | $195.00 | $150.00 | $1,345.87 | $227,154.99 |
| 60 | 2019/11 | $129.54 | $851.83 | $19.50 | $195.00 | $150.00 | $1,345.87 | $227,025.45 |
| 61 | 2019/12 | $130.03 | $851.35 | $19.50 | $195.00 | $150.00 | $1,345.87 | $226,895.43 |
| 62 | 2020/01 | $130.51 | $850.86 | $19.50 | $195.00 | $150.00 | $1,345.87 | $226,764.91 |
| 63 | 2020/02 | $131.00 | $850.37 | $19.50 | $195.00 | $150.00 | $1,345.87 | $226,633.91 |
| 64 | 2020/03 | $131.49 | $849.88 | $19.50 | $195.00 | $150.00 | $1,345.87 | $226,502.41 |
| 65 | 2020/04 | $131.99 | $849.38 | $19.50 | $195.00 | $150.00 | $1,345.87 | $226,370.43 |
| 66 | 2020/05 | $132.48 | $848.89 | $19.50 | $195.00 | $150.00 | $1,345.87 | $226,237.94 |
| 67 | 2020/06 | $132.98 | $848.39 | $19.50 | $195.00 | $150.00 | $1,345.87 | $226,104.96 |
| 68 | 2020/07 | $133.48 | $847.89 | $19.50 | $195.00 | $150.00 | $1,345.87 | $225,971.49 |
| 69 | 2020/08 | $133.98 | $847.39 | $19.50 | $195.00 | $150.00 | $1,345.87 | $225,837.51 |
| 70 | 2020/09 | $134.48 | $846.89 | $19.50 | $195.00 | $150.00 | $1,345.87 | $225,703.02 |
| 71 | 2020/10 | $134.99 | $846.39 | $19.50 | $195.00 | $150.00 | $1,345.87 | $225,568.04 |
| 72 | 2020/11 | $135.49 | $845.88 | $19.50 | $195.00 | $150.00 | $1,345.87 | $225,432.55 |
| 73 | 2020/12 | $136.00 | $845.37 | $19.50 | $195.00 | $150.00 | $1,345.87 | $225,296.55 |
| 74 | 2021/01 | $136.51 | $844.86 | $19.50 | $195.00 | $150.00 | $1,345.87 | $225,160.04 |
| 75 | 2021/02 | $137.02 | $844.35 | $19.50 | $195.00 | $150.00 | $1,345.87 | $225,023.02 |
| 76 | 2021/03 | $137.54 | $843.84 | $19.50 | $195.00 | $150.00 | $1,345.87 | $224,885.48 |
| 77 | 2021/04 | $138.05 | $843.32 | $19.50 | $195.00 | $150.00 | $1,345.87 | $224,747.43 |
| 78 | 2021/05 | $138.57 | $842.80 | $19.50 | $195.00 | $150.00 | $1,345.87 | $224,608.86 |
| 79 | 2021/06 | $139.09 | $842.28 | $19.50 | $195.00 | $150.00 | $1,345.87 | $224,469.77 |
| 80 | 2021/07 | $139.61 | $841.76 | $19.50 | $195.00 | $150.00 | $1,345.87 | $224,330.16 |
| 81 | 2021/08 | $140.13 | $841.24 | $19.50 | $195.00 | $150.00 | $1,345.87 | $224,190.03 |
| 82 | 2021/09 | $140.66 | $840.71 | $19.50 | $195.00 | $150.00 | $1,345.87 | $224,049.37 |
| 83 | 2021/10 | $141.19 | $840.19 | $19.50 | $195.00 | $150.00 | $1,345.87 | $223,908.18 |
| 84 | 2021/11 | $141.72 | $839.66 | $19.50 | $195.00 | $150.00 | $1,345.87 | $223,766.46 |
| 85 | 2021/12 | $142.25 | $839.12 | $19.50 | $195.00 | $150.00 | $1,345.87 | $223,624.22 |
| 86 | 2022/01 | $142.78 | $838.59 | $19.50 | $195.00 | $150.00 | $1,345.87 | $223,481.43 |
| 87 | 2022/02 | $143.32 | $838.06 | $19.50 | $195.00 | $150.00 | $1,345.87 | $223,338.12 |
| 88 | 2022/03 | $143.85 | $837.52 | $19.50 | $195.00 | $150.00 | $1,345.87 | $223,194.26 |
| 89 | 2022/04 | $144.39 | $836.98 | $19.50 | $195.00 | $150.00 | $1,345.87 | $223,049.87 |
| 90 | 2022/05 | $144.94 | $836.44 | $19.50 | $195.00 | $150.00 | $1,345.87 | $222,904.93 |
| 91 | 2022/06 | $145.48 | $835.89 | $19.50 | $195.00 | $150.00 | $1,345.87 | $222,759.46 |
| 92 | 2022/07 | $146.02 | $835.35 | $19.50 | $195.00 | $150.00 | $1,345.87 | $222,613.43 |
| 93 | 2022/08 | $146.57 | $834.80 | $19.50 | $195.00 | $150.00 | $1,345.87 | $222,466.86 |
| 94 | 2022/09 | $147.12 | $834.25 | $19.50 | $195.00 | $150.00 | $1,345.87 | $222,319.74 |
| 95 | 2022/10 | $147.67 | $833.70 | $19.50 | $195.00 | $150.00 | $1,345.87 | $222,172.07 |
| 96 | 2022/11 | $148.23 | $833.15 | $19.50 | $195.00 | $150.00 | $1,345.87 | $222,023.84 |
| 97 | 2022/12 | $148.78 | $832.59 | $19.50 | $195.00 | $150.00 | $1,345.87 | $221,875.06 |
| 98 | 2023/01 | $149.34 | $832.03 | $19.50 | $195.00 | $150.00 | $1,345.87 | $221,725.72 |
| 99 | 2023/02 | $149.90 | $831.47 | $19.50 | $195.00 | $150.00 | $1,345.87 | $221,575.82 |
| 100 | 2023/03 | $150.46 | $830.91 | $19.50 | $195.00 | $150.00 | $1,345.87 | $221,425.35 |
| 101 | 2023/04 | $151.03 | $830.35 | $19.50 | $195.00 | $150.00 | $1,345.87 | $221,274.33 |
| 102 | 2023/05 | $151.59 | $829.78 | $19.50 | $195.00 | $150.00 | $1,345.87 | $221,122.73 |
| 103 | 2023/06 | $152.16 | $829.21 | $19.50 | $195.00 | $150.00 | $1,345.87 | $220,970.57 |
| 104 | 2023/07 | $152.73 | $828.64 | $19.50 | $195.00 | $150.00 | $1,345.87 | $220,817.84 |
| 105 | 2023/08 | $153.31 | $828.07 | $19.50 | $195.00 | $150.00 | $1,345.87 | $220,664.53 |
| 106 | 2023/09 | $153.88 | $827.49 | $19.50 | $195.00 | $150.00 | $1,345.87 | $220,510.65 |
| 107 | 2023/10 | $154.46 | $826.91 | $19.50 | $195.00 | $150.00 | $1,345.87 | $220,356.20 |
| 108 | 2023/11 | $155.04 | $826.34 | $19.50 | $195.00 | $150.00 | $1,345.87 | $220,201.16 |
| 109 | 2023/12 | $155.62 | $825.75 | $19.50 | $195.00 | $150.00 | $1,345.87 | $220,045.54 |
| 110 | 2024/01 | $156.20 | $825.17 | $19.50 | $195.00 | $150.00 | $1,345.87 | $219,889.34 |
| 111 | 2024/02 | $156.79 | $824.59 | $19.50 | $195.00 | $150.00 | $1,345.87 | $219,732.55 |
| 112 | 2024/03 | $157.37 | $824.00 | $19.50 | $195.00 | $150.00 | $1,345.87 | $219,575.18 |
| 113 | 2024/04 | $157.97 | $823.41 | $19.50 | $195.00 | $150.00 | $1,345.87 | $219,417.21 |
| 114 | 2024/05 | $158.56 | $822.81 | $19.50 | $195.00 | $150.00 | $1,345.87 | $219,258.66 |
| 115 | 2024/06 | $159.15 | $822.22 | $19.50 | $195.00 | $150.00 | $1,345.87 | $219,099.50 |
| 116 | 2024/07 | $159.75 | $821.62 | $19.50 | $195.00 | $150.00 | $1,345.87 | $218,939.75 |
| 117 | 2024/08 | $160.35 | $821.02 | $19.50 | $195.00 | $150.00 | $1,345.87 | $218,779.41 |
| 118 | 2024/09 | $160.95 | $820.42 | $19.50 | $195.00 | $150.00 | $1,345.87 | $218,618.46 |
| 119 | 2024/10 | $161.55 | $819.82 | $19.50 | $195.00 | $150.00 | $1,345.87 | $218,456.90 |
| 120 | 2024/11 | $162.16 | $819.21 | $19.50 | $195.00 | $150.00 | $1,345.87 | $218,294.75 |
| 121 | 2024/12 | $162.77 | $818.61 | $19.50 | $195.00 | $150.00 | $1,345.87 | $218,131.98 |
| 122 | 2025/01 | $163.38 | $817.99 | $19.50 | $195.00 | $150.00 | $1,345.87 | $217,968.60 |
| 123 | 2025/02 | $163.99 | $817.38 | $19.50 | $195.00 | $150.00 | $1,345.87 | $217,804.61 |
| 124 | 2025/03 | $164.60 | $816.77 | $19.50 | $195.00 | $150.00 | $1,345.87 | $217,640.01 |
| 125 | 2025/04 | $165.22 | $816.15 | $19.50 | $195.00 | $150.00 | $1,345.87 | $217,474.79 |
| 126 | 2025/05 | $165.84 | $815.53 | $19.50 | $195.00 | $150.00 | $1,345.87 | $217,308.94 |
| 127 | 2025/06 | $166.46 | $814.91 | $19.50 | $195.00 | $150.00 | $1,345.87 | $217,142.48 |
| 128 | 2025/07 | $167.09 | $814.28 | $19.50 | $195.00 | $150.00 | $1,345.87 | $216,975.39 |
| 129 | 2025/08 | $167.71 | $813.66 | $19.50 | $195.00 | $150.00 | $1,345.87 | $216,807.68 |
| 130 | 2025/09 | $168.34 | $813.03 | $19.50 | $195.00 | $150.00 | $1,345.87 | $216,639.33 |
| 131 | 2025/10 | $168.97 | $812.40 | $19.50 | $195.00 | $150.00 | $1,345.87 | $216,470.36 |
| 132 | 2025/11 | $169.61 | $811.76 | $19.50 | $195.00 | $150.00 | $1,345.87 | $216,300.75 |
| 133 | 2025/12 | $170.24 | $811.13 | $19.50 | $195.00 | $150.00 | $1,345.87 | $216,130.51 |
| 134 | 2026/01 | $170.88 | $810.49 | $19.50 | $195.00 | $150.00 | $1,345.87 | $215,959.63 |
| 135 | 2026/02 | $171.52 | $809.85 | $19.50 | $195.00 | $150.00 | $1,345.87 | $215,788.10 |
| 136 | 2026/03 | $172.17 | $809.21 | $19.50 | $195.00 | $150.00 | $1,345.87 | $215,615.94 |
| 137 | 2026/04 | $172.81 | $808.56 | $19.50 | $195.00 | $150.00 | $1,345.87 | $215,443.12 |
| 138 | 2026/05 | $173.46 | $807.91 | $19.50 | $195.00 | $150.00 | $1,345.87 | $215,269.66 |
| 139 | 2026/06 | $174.11 | $807.26 | $19.50 | $195.00 | $150.00 | $1,345.87 | $215,095.55 |
| 140 | 2026/07 | $174.76 | $806.61 | $19.50 | $195.00 | $150.00 | $1,345.87 | $214,920.79 |
| 141 | 2026/08 | $175.42 | $805.95 | $19.50 | $195.00 | $150.00 | $1,345.87 | $214,745.37 |
| 142 | 2026/09 | $176.08 | $805.30 | $19.50 | $195.00 | $150.00 | $1,345.87 | $214,569.29 |
| 143 | 2026/10 | $176.74 | $804.63 | $19.50 | $195.00 | $150.00 | $1,345.87 | $214,392.55 |
| 144 | 2026/11 | $177.40 | $803.97 | $19.50 | $195.00 | $150.00 | $1,345.87 | $214,215.15 |
| 145 | 2026/12 | $178.07 | $803.31 | $19.50 | $195.00 | $150.00 | $1,345.87 | $214,037.09 |
| 146 | 2027/01 | $178.73 | $802.64 | $19.50 | $195.00 | $150.00 | $1,345.87 | $213,858.36 |
| 147 | 2027/02 | $179.40 | $801.97 | $19.50 | $195.00 | $150.00 | $1,345.87 | $213,678.95 |
| 148 | 2027/03 | $180.08 | $801.30 | $19.50 | $195.00 | $150.00 | $1,345.87 | $213,498.88 |
| 149 | 2027/04 | $180.75 | $800.62 | $19.50 | $195.00 | $150.00 | $1,345.87 | $213,318.13 |
| 150 | 2027/05 | $181.43 | $799.94 | $19.50 | $195.00 | $150.00 | $1,345.87 | $213,136.70 |
| 151 | 2027/06 | $182.11 | $799.26 | $19.50 | $195.00 | $150.00 | $1,345.87 | $212,954.59 |
| 152 | 2027/07 | $182.79 | $798.58 | $19.50 | $195.00 | $150.00 | $1,345.87 | $212,771.80 |
| 153 | 2027/08 | $183.48 | $797.89 | $19.50 | $195.00 | $150.00 | $1,345.87 | $212,588.32 |
| 154 | 2027/09 | $184.17 | $797.21 | $19.50 | $195.00 | $150.00 | $1,345.87 | $212,404.15 |
| 155 | 2027/10 | $184.86 | $796.52 | $19.50 | $195.00 | $150.00 | $1,345.87 | $212,219.29 |
| 156 | 2027/11 | $185.55 | $795.82 | $19.50 | $195.00 | $150.00 | $1,345.87 | $212,033.75 |
| 157 | 2027/12 | $186.25 | $795.13 | $19.50 | $195.00 | $150.00 | $1,345.87 | $211,847.50 |
| 158 | 2028/01 | $186.94 | $794.43 | $19.50 | $195.00 | $150.00 | $1,345.87 | $211,660.56 |
| 159 | 2028/02 | $187.64 | $793.73 | $19.50 | $195.00 | $150.00 | $1,345.87 | $211,472.91 |
| 160 | 2028/03 | $188.35 | $793.02 | $19.50 | $195.00 | $150.00 | $1,345.87 | $211,284.56 |
| 161 | 2028/04 | $189.05 | $792.32 | $19.50 | $195.00 | $150.00 | $1,345.87 | $211,095.51 |
| 162 | 2028/05 | $189.76 | $791.61 | $19.50 | $195.00 | $150.00 | $1,345.87 | $210,905.74 |
| 163 | 2028/06 | $190.48 | $790.90 | $19.50 | $195.00 | $150.00 | $1,345.87 | $210,715.27 |
| 164 | 2028/07 | $191.19 | $790.18 | $19.50 | $195.00 | $150.00 | $1,345.87 | $210,524.08 |
| 165 | 2028/08 | $191.91 | $789.47 | $19.50 | $195.00 | $150.00 | $1,345.87 | $210,332.17 |
| 166 | 2028/09 | $192.63 | $788.75 | $19.50 | $195.00 | $150.00 | $1,345.87 | $210,139.54 |
| 167 | 2028/10 | $193.35 | $788.02 | $19.50 | $195.00 | $150.00 | $1,345.87 | $209,946.20 |
| 168 | 2028/11 | $194.07 | $787.30 | $19.50 | $195.00 | $150.00 | $1,345.87 | $209,752.12 |
| 169 | 2028/12 | $194.80 | $786.57 | $19.50 | $195.00 | $150.00 | $1,345.87 | $209,557.32 |
| 170 | 2029/01 | $195.53 | $785.84 | $19.50 | $195.00 | $150.00 | $1,345.87 | $209,361.79 |
| 171 | 2029/02 | $196.27 | $785.11 | $19.50 | $195.00 | $150.00 | $1,345.87 | $209,165.52 |
| 172 | 2029/03 | $197.00 | $784.37 | $19.50 | $195.00 | $150.00 | $1,345.87 | $208,968.52 |
| 173 | 2029/04 | $197.74 | $783.63 | $19.50 | $195.00 | $150.00 | $1,345.87 | $208,770.78 |
| 174 | 2029/05 | $198.48 | $782.89 | $19.50 | $195.00 | $150.00 | $1,345.87 | $208,572.30 |
| 175 | 2029/06 | $199.23 | $782.15 | $19.50 | $195.00 | $150.00 | $1,345.87 | $208,373.07 |
| 176 | 2029/07 | $199.97 | $781.40 | $19.50 | $195.00 | $150.00 | $1,345.87 | $208,173.10 |
| 177 | 2029/08 | $200.72 | $780.65 | $19.50 | $195.00 | $150.00 | $1,345.87 | $207,972.38 |
| 178 | 2029/09 | $201.48 | $779.90 | $19.50 | $195.00 | $150.00 | $1,345.87 | $207,770.90 |
| 179 | 2029/10 | $202.23 | $779.14 | $19.50 | $195.00 | $150.00 | $1,345.87 | $207,568.67 |
| 180 | 2029/11 | $202.99 | $778.38 | $19.50 | $195.00 | $150.00 | $1,345.87 | $207,365.68 |
| 181 | 2029/12 | $203.75 | $777.62 | $19.50 | $195.00 | $150.00 | $1,345.87 | $207,161.93 |
| 182 | 2030/01 | $204.51 | $776.86 | $19.50 | $195.00 | $150.00 | $1,345.87 | $206,957.42 |
| 183 | 2030/02 | $205.28 | $776.09 | $19.50 | $195.00 | $150.00 | $1,345.87 | $206,752.13 |
| 184 | 2030/03 | $206.05 | $775.32 | $19.50 | $195.00 | $150.00 | $1,345.87 | $206,546.08 |
| 185 | 2030/04 | $206.82 | $774.55 | $19.50 | $195.00 | $150.00 | $1,345.87 | $206,339.26 |
| 186 | 2030/05 | $207.60 | $773.77 | $19.50 | $195.00 | $150.00 | $1,345.87 | $206,131.66 |
| 187 | 2030/06 | $208.38 | $772.99 | $19.50 | $195.00 | $150.00 | $1,345.87 | $205,923.28 |
| 188 | 2030/07 | $209.16 | $772.21 | $19.50 | $195.00 | $150.00 | $1,345.87 | $205,714.12 |
| 189 | 2030/08 | $209.94 | $771.43 | $19.50 | $195.00 | $150.00 | $1,345.87 | $205,504.18 |
| 190 | 2030/09 | $210.73 | $770.64 | $19.50 | $195.00 | $150.00 | $1,345.87 | $205,293.45 |
| 191 | 2030/10 | $211.52 | $769.85 | $19.50 | $195.00 | $150.00 | $1,345.87 | $205,081.92 |
| 192 | 2030/11 | $212.31 | $769.06 | $19.50 | $195.00 | $150.00 | $1,345.87 | $204,869.61 |
| 193 | 2030/12 | $213.11 | $768.26 | $19.50 | $195.00 | $150.00 | $1,345.87 | $204,656.50 |
| 194 | 2031/01 | $213.91 | $767.46 | $19.50 | $195.00 | $150.00 | $1,345.87 | $204,442.59 |
| 195 | 2031/02 | $214.71 | $766.66 | $19.50 | $195.00 | $150.00 | $1,345.87 | $204,227.88 |
| 196 | 2031/03 | $215.52 | $765.85 | $19.50 | $195.00 | $150.00 | $1,345.87 | $204,012.36 |
| 197 | 2031/04 | $216.33 | $765.05 | $19.50 | $195.00 | $150.00 | $1,345.87 | $203,796.03 |
| 198 | 2031/05 | $217.14 | $764.24 | $19.50 | $195.00 | $150.00 | $1,345.87 | $203,578.90 |
| 199 | 2031/06 | $217.95 | $763.42 | $19.50 | $195.00 | $150.00 | $1,345.87 | $203,360.94 |
| 200 | 2031/07 | $218.77 | $762.60 | $19.50 | $195.00 | $150.00 | $1,345.87 | $203,142.18 |
| 201 | 2031/08 | $219.59 | $761.78 | $19.50 | $195.00 | $150.00 | $1,345.87 | $202,922.59 |
| 202 | 2031/09 | $220.41 | $760.96 | $19.50 | $195.00 | $150.00 | $1,345.87 | $202,702.17 |
| 203 | 2031/10 | $221.24 | $760.13 | $19.50 | $195.00 | $150.00 | $1,345.87 | $202,480.94 |
| 204 | 2031/11 | $222.07 | $759.30 | $19.50 | $195.00 | $150.00 | $1,345.87 | $202,258.87 |
| 205 | 2031/12 | $222.90 | $758.47 | $19.50 | $195.00 | $150.00 | $1,345.87 | $202,035.97 |
| 206 | 2032/01 | $223.74 | $757.63 | $19.50 | $195.00 | $150.00 | $1,345.87 | $201,812.23 |
| 207 | 2032/02 | $224.58 | $756.80 | $19.50 | $195.00 | $150.00 | $1,345.87 | $201,587.65 |
| 208 | 2032/03 | $225.42 | $755.95 | $19.50 | $195.00 | $150.00 | $1,345.87 | $201,362.23 |
| 209 | 2032/04 | $226.26 | $755.11 | $19.50 | $195.00 | $150.00 | $1,345.87 | $201,135.97 |
| 210 | 2032/05 | $227.11 | $754.26 | $19.50 | $195.00 | $150.00 | $1,345.87 | $200,908.86 |
| 211 | 2032/06 | $227.96 | $753.41 | $19.50 | $195.00 | $150.00 | $1,345.87 | $200,680.89 |
| 212 | 2032/07 | $228.82 | $752.55 | $19.50 | $195.00 | $150.00 | $1,345.87 | $200,452.08 |
| 213 | 2032/08 | $229.68 | $751.70 | $19.50 | $195.00 | $150.00 | $1,345.87 | $200,222.40 |
| 214 | 2032/09 | $230.54 | $750.83 | $19.50 | $195.00 | $150.00 | $1,345.87 | $199,991.86 |
| 215 | 2032/10 | $231.40 | $749.97 | $19.50 | $195.00 | $150.00 | $1,345.87 | $199,760.46 |
| 216 | 2032/11 | $232.27 | $749.10 | $19.50 | $195.00 | $150.00 | $1,345.87 | $199,528.19 |
| 217 | 2032/12 | $233.14 | $748.23 | $19.50 | $195.00 | $150.00 | $1,345.87 | $199,295.05 |
| 218 | 2033/01 | $234.02 | $747.36 | $19.50 | $195.00 | $150.00 | $1,345.87 | $199,061.03 |
| 219 | 2033/02 | $234.89 | $746.48 | $19.50 | $195.00 | $150.00 | $1,345.87 | $198,826.14 |
| 220 | 2033/03 | $235.77 | $745.60 | $19.50 | $195.00 | $150.00 | $1,345.87 | $198,590.36 |
| 221 | 2033/04 | $236.66 | $744.71 | $19.50 | $195.00 | $150.00 | $1,345.87 | $198,353.71 |
| 222 | 2033/05 | $237.55 | $743.83 | $19.50 | $195.00 | $150.00 | $1,345.87 | $198,116.16 |
| 223 | 2033/06 | $238.44 | $742.94 | $19.50 | $195.00 | $150.00 | $1,345.87 | $197,877.72 |
| 224 | 2033/07 | $239.33 | $742.04 | $19.50 | $195.00 | $150.00 | $1,345.87 | $197,638.39 |
| 225 | 2033/08 | $240.23 | $741.14 | $19.50 | $195.00 | $150.00 | $1,345.87 | $197,398.16 |
| 226 | 2033/09 | $241.13 | $740.24 | $19.50 | $195.00 | $150.00 | $1,345.87 | $197,157.04 |
| 227 | 2033/10 | $242.03 | $739.34 | $19.50 | $195.00 | $150.00 | $1,345.87 | $196,915.00 |
| 228 | 2033/11 | $242.94 | $738.43 | $19.50 | $195.00 | $150.00 | $1,345.87 | $196,672.06 |
| 229 | 2033/12 | $243.85 | $737.52 | $19.50 | $195.00 | $150.00 | $1,345.87 | $196,428.21 |
| 230 | 2034/01 | $244.77 | $736.61 | $19.50 | $195.00 | $150.00 | $1,345.87 | $196,183.44 |
| 231 | 2034/02 | $245.68 | $735.69 | $19.50 | $195.00 | $150.00 | $1,345.87 | $195,937.76 |
| 232 | 2034/03 | $246.61 | $734.77 | $19.50 | $195.00 | $150.00 | $1,345.87 | $195,691.15 |
| 233 | 2034/04 | $247.53 | $733.84 | $19.50 | $195.00 | $150.00 | $1,345.87 | $195,443.62 |
| 234 | 2034/05 | $248.46 | $732.91 | $19.50 | $195.00 | $150.00 | $1,345.87 | $195,195.17 |
| 235 | 2034/06 | $249.39 | $731.98 | $19.50 | $195.00 | $150.00 | $1,345.87 | $194,945.78 |
| 236 | 2034/07 | $250.33 | $731.05 | $19.50 | $195.00 | $150.00 | $1,345.87 | $194,695.45 |
| 237 | 2034/08 | $251.26 | $730.11 | $19.50 | $195.00 | $150.00 | $1,345.87 | $194,444.19 |
| 238 | 2034/09 | $252.21 | $729.17 | $19.50 | $195.00 | $150.00 | $1,345.87 | $194,191.98 |
| 239 | 2034/10 | $253.15 | $728.22 | $19.50 | $195.00 | $150.00 | $1,345.87 | $193,938.83 |
| 240 | 2034/11 | $254.10 | $727.27 | $19.50 | $195.00 | $150.00 | $1,345.87 | $193,684.73 |
| 241 | 2034/12 | $255.05 | $726.32 | $19.50 | $195.00 | $150.00 | $1,345.87 | $193,429.67 |
| 242 | 2035/01 | $256.01 | $725.36 | $19.50 | $195.00 | $150.00 | $1,345.87 | $193,173.66 |
| 243 | 2035/02 | $256.97 | $724.40 | $19.50 | $195.00 | $150.00 | $1,345.87 | $192,916.69 |
| 244 | 2035/03 | $257.93 | $723.44 | $19.50 | $195.00 | $150.00 | $1,345.87 | $192,658.76 |
| 245 | 2035/04 | $258.90 | $722.47 | $19.50 | $195.00 | $150.00 | $1,345.87 | $192,399.85 |
| 246 | 2035/05 | $259.87 | $721.50 | $19.50 | $195.00 | $150.00 | $1,345.87 | $192,139.98 |
| 247 | 2035/06 | $260.85 | $720.52 | $19.50 | $195.00 | $150.00 | $1,345.87 | $191,879.13 |
| 248 | 2035/07 | $261.83 | $719.55 | $19.50 | $195.00 | $150.00 | $1,345.87 | $191,617.31 |
| 249 | 2035/08 | $262.81 | $718.56 | $19.50 | $195.00 | $150.00 | $1,345.87 | $191,354.50 |
| 250 | 2035/09 | $263.79 | $717.58 | $19.50 | $195.00 | $150.00 | $1,345.87 | $191,090.71 |
| 251 | 2035/10 | $264.78 | $716.59 | $19.50 | $195.00 | $150.00 | $1,345.87 | $190,825.93 |
| 252 | 2035/11 | $265.77 | $715.60 | $19.50 | $195.00 | $150.00 | $1,345.87 | $190,560.15 |
| 253 | 2035/12 | $266.77 | $714.60 | $19.50 | $195.00 | $150.00 | $1,345.87 | $190,293.38 |
| 254 | 2036/01 | $267.77 | $713.60 | $19.50 | $195.00 | $150.00 | $1,345.87 | $190,025.61 |
| 255 | 2036/02 | $268.78 | $712.60 | $19.50 | $195.00 | $150.00 | $1,345.87 | $189,756.83 |
| 256 | 2036/03 | $269.78 | $711.59 | $19.50 | $195.00 | $150.00 | $1,345.87 | $189,487.05 |
| 257 | 2036/04 | $270.80 | $710.58 | $19.50 | $195.00 | $150.00 | $1,345.87 | $189,216.25 |
| 258 | 2036/05 | $271.81 | $709.56 | $19.50 | $195.00 | $150.00 | $1,345.87 | $188,944.44 |
| 259 | 2036/06 | $272.83 | $708.54 | $19.50 | $195.00 | $150.00 | $1,345.87 | $188,671.61 |
| 260 | 2036/07 | $273.85 | $707.52 | $19.50 | $195.00 | $150.00 | $1,345.87 | $188,397.76 |
| 261 | 2036/08 | $274.88 | $706.49 | $19.50 | $195.00 | $150.00 | $1,345.87 | $188,122.88 |
| 262 | 2036/09 | $275.91 | $705.46 | $19.50 | $195.00 | $150.00 | $1,345.87 | $187,846.97 |
| 263 | 2036/10 | $276.95 | $704.43 | $19.50 | $195.00 | $150.00 | $1,345.87 | $187,570.02 |
| 264 | 2036/11 | $277.98 | $703.39 | $19.50 | $195.00 | $150.00 | $1,345.87 | $187,292.04 |
| 265 | 2036/12 | $279.03 | $702.35 | $0.00 | $195.00 | $150.00 | $1,326.37 | $187,013.01 |
| 266 | 2037/01 | $280.07 | $701.30 | $0.00 | $195.00 | $150.00 | $1,326.37 | $186,732.94 |
| 267 | 2037/02 | $281.12 | $700.25 | $0.00 | $195.00 | $150.00 | $1,326.37 | $186,451.81 |
| 268 | 2037/03 | $282.18 | $699.19 | $0.00 | $195.00 | $150.00 | $1,326.37 | $186,169.63 |
| 269 | 2037/04 | $283.24 | $698.14 | $0.00 | $195.00 | $150.00 | $1,326.37 | $185,886.40 |
| 270 | 2037/05 | $284.30 | $697.07 | $0.00 | $195.00 | $150.00 | $1,326.37 | $185,602.10 |
| 271 | 2037/06 | $285.36 | $696.01 | $0.00 | $195.00 | $150.00 | $1,326.37 | $185,316.74 |
| 272 | 2037/07 | $286.43 | $694.94 | $0.00 | $195.00 | $150.00 | $1,326.37 | $185,030.30 |
| 273 | 2037/08 | $287.51 | $693.86 | $0.00 | $195.00 | $150.00 | $1,326.37 | $184,742.79 |
| 274 | 2037/09 | $288.59 | $692.79 | $0.00 | $195.00 | $150.00 | $1,326.37 | $184,454.21 |
| 275 | 2037/10 | $289.67 | $691.70 | $0.00 | $195.00 | $150.00 | $1,326.37 | $184,164.54 |
| 276 | 2037/11 | $290.76 | $690.62 | $0.00 | $195.00 | $150.00 | $1,326.37 | $183,873.78 |
| 277 | 2037/12 | $291.85 | $689.53 | $0.00 | $195.00 | $150.00 | $1,326.37 | $183,581.94 |
| 278 | 2038/01 | $292.94 | $688.43 | $0.00 | $195.00 | $150.00 | $1,326.37 | $183,289.00 |
| 279 | 2038/02 | $294.04 | $687.33 | $0.00 | $195.00 | $150.00 | $1,326.37 | $182,994.96 |
| 280 | 2038/03 | $295.14 | $686.23 | $0.00 | $195.00 | $150.00 | $1,326.37 | $182,699.82 |
| 281 | 2038/04 | $296.25 | $685.12 | $0.00 | $195.00 | $150.00 | $1,326.37 | $182,403.57 |
| 282 | 2038/05 | $297.36 | $684.01 | $0.00 | $195.00 | $150.00 | $1,326.37 | $182,106.21 |
| 283 | 2038/06 | $298.47 | $682.90 | $0.00 | $195.00 | $150.00 | $1,326.37 | $181,807.74 |
| 284 | 2038/07 | $299.59 | $681.78 | $0.00 | $195.00 | $150.00 | $1,326.37 | $181,508.15 |
| 285 | 2038/08 | $300.72 | $680.66 | $0.00 | $195.00 | $150.00 | $1,326.37 | $181,207.43 |
| 286 | 2038/09 | $301.84 | $679.53 | $0.00 | $195.00 | $150.00 | $1,326.37 | $180,905.58 |
| 287 | 2038/10 | $302.98 | $678.40 | $0.00 | $195.00 | $150.00 | $1,326.37 | $180,602.61 |
| 288 | 2038/11 | $304.11 | $677.26 | $0.00 | $195.00 | $150.00 | $1,326.37 | $180,298.50 |
| 289 | 2038/12 | $305.25 | $676.12 | $0.00 | $195.00 | $150.00 | $1,326.37 | $179,993.24 |
| 290 | 2039/01 | $306.40 | $674.97 | $0.00 | $195.00 | $150.00 | $1,326.37 | $179,686.85 |
| 291 | 2039/02 | $307.55 | $673.83 | $0.00 | $195.00 | $150.00 | $1,326.37 | $179,379.30 |
| 292 | 2039/03 | $308.70 | $672.67 | $0.00 | $195.00 | $150.00 | $1,326.37 | $179,070.60 |
| 293 | 2039/04 | $309.86 | $671.51 | $0.00 | $195.00 | $150.00 | $1,326.37 | $178,760.74 |
| 294 | 2039/05 | $311.02 | $670.35 | $0.00 | $195.00 | $150.00 | $1,326.37 | $178,449.72 |
| 295 | 2039/06 | $312.19 | $669.19 | $0.00 | $195.00 | $150.00 | $1,326.37 | $178,137.54 |
| 296 | 2039/07 | $313.36 | $668.02 | $0.00 | $195.00 | $150.00 | $1,326.37 | $177,824.18 |
| 297 | 2039/08 | $314.53 | $666.84 | $0.00 | $195.00 | $150.00 | $1,326.37 | $177,509.65 |
| 298 | 2039/09 | $315.71 | $665.66 | $0.00 | $195.00 | $150.00 | $1,326.37 | $177,193.94 |
| 299 | 2039/10 | $316.89 | $664.48 | $0.00 | $195.00 | $150.00 | $1,326.37 | $176,877.04 |
| 300 | 2039/11 | $318.08 | $663.29 | $0.00 | $195.00 | $150.00 | $1,326.37 | $176,558.96 |
| 301 | 2039/12 | $319.28 | $662.10 | $0.00 | $195.00 | $150.00 | $1,326.37 | $176,239.69 |
| 302 | 2040/01 | $320.47 | $660.90 | $0.00 | $195.00 | $150.00 | $1,326.37 | $175,919.21 |
| 303 | 2040/02 | $321.68 | $659.70 | $0.00 | $195.00 | $150.00 | $1,326.37 | $175,597.54 |
| 304 | 2040/03 | $322.88 | $658.49 | $0.00 | $195.00 | $150.00 | $1,326.37 | $175,274.66 |
| 305 | 2040/04 | $324.09 | $657.28 | $0.00 | $195.00 | $150.00 | $1,326.37 | $174,950.56 |
| 306 | 2040/05 | $325.31 | $656.06 | $0.00 | $195.00 | $150.00 | $1,326.37 | $174,625.26 |
| 307 | 2040/06 | $326.53 | $654.84 | $0.00 | $195.00 | $150.00 | $1,326.37 | $174,298.73 |
| 308 | 2040/07 | $327.75 | $653.62 | $0.00 | $195.00 | $150.00 | $1,326.37 | $173,970.98 |
| 309 | 2040/08 | $328.98 | $652.39 | $0.00 | $195.00 | $150.00 | $1,326.37 | $173,642.00 |
| 310 | 2040/09 | $330.21 | $651.16 | $0.00 | $195.00 | $150.00 | $1,326.37 | $173,311.78 |
| 311 | 2040/10 | $331.45 | $649.92 | $0.00 | $195.00 | $150.00 | $1,326.37 | $172,980.33 |
| 312 | 2040/11 | $332.70 | $648.68 | $0.00 | $195.00 | $150.00 | $1,326.37 | $172,647.63 |
| 313 | 2040/12 | $333.94 | $647.43 | $0.00 | $195.00 | $150.00 | $1,326.37 | $172,313.69 |
| 314 | 2041/01 | $335.20 | $646.18 | $0.00 | $195.00 | $150.00 | $1,326.37 | $171,978.49 |
| 315 | 2041/02 | $336.45 | $644.92 | $0.00 | $195.00 | $150.00 | $1,326.37 | $171,642.04 |
| 316 | 2041/03 | $337.71 | $643.66 | $0.00 | $195.00 | $150.00 | $1,326.37 | $171,304.33 |
| 317 | 2041/04 | $338.98 | $642.39 | $0.00 | $195.00 | $150.00 | $1,326.37 | $170,965.35 |
| 318 | 2041/05 | $340.25 | $641.12 | $0.00 | $195.00 | $150.00 | $1,326.37 | $170,625.09 |
| 319 | 2041/06 | $341.53 | $639.84 | $0.00 | $195.00 | $150.00 | $1,326.37 | $170,283.57 |
| 320 | 2041/07 | $342.81 | $638.56 | $0.00 | $195.00 | $150.00 | $1,326.37 | $169,940.76 |
| 321 | 2041/08 | $344.09 | $637.28 | $0.00 | $195.00 | $150.00 | $1,326.37 | $169,596.66 |
| 322 | 2041/09 | $345.38 | $635.99 | $0.00 | $195.00 | $150.00 | $1,326.37 | $169,251.28 |
| 323 | 2041/10 | $346.68 | $634.69 | $0.00 | $195.00 | $150.00 | $1,326.37 | $168,904.60 |
| 324 | 2041/11 | $347.98 | $633.39 | $0.00 | $195.00 | $150.00 | $1,326.37 | $168,556.62 |
| 325 | 2041/12 | $349.28 | $632.09 | $0.00 | $195.00 | $150.00 | $1,326.37 | $168,207.33 |
| 326 | 2042/01 | $350.59 | $630.78 | $0.00 | $195.00 | $150.00 | $1,326.37 | $167,856.74 |
| 327 | 2042/02 | $351.91 | $629.46 | $0.00 | $195.00 | $150.00 | $1,326.37 | $167,504.83 |
| 328 | 2042/03 | $353.23 | $628.14 | $0.00 | $195.00 | $150.00 | $1,326.37 | $167,151.60 |
| 329 | 2042/04 | $354.55 | $626.82 | $0.00 | $195.00 | $150.00 | $1,326.37 | $166,797.05 |
| 330 | 2042/05 | $355.88 | $625.49 | $0.00 | $195.00 | $150.00 | $1,326.37 | $166,441.17 |
| 331 | 2042/06 | $357.22 | $624.15 | $0.00 | $195.00 | $150.00 | $1,326.37 | $166,083.95 |
| 332 | 2042/07 | $358.56 | $622.81 | $0.00 | $195.00 | $150.00 | $1,326.37 | $165,725.39 |
| 333 | 2042/08 | $359.90 | $621.47 | $0.00 | $195.00 | $150.00 | $1,326.37 | $165,365.49 |
| 334 | 2042/09 | $361.25 | $620.12 | $0.00 | $195.00 | $150.00 | $1,326.37 | $165,004.24 |
| 335 | 2042/10 | $362.61 | $618.77 | $0.00 | $195.00 | $150.00 | $1,326.37 | $164,641.63 |
| 336 | 2042/11 | $363.97 | $617.41 | $0.00 | $195.00 | $150.00 | $1,326.37 | $164,277.67 |
| 337 | 2042/12 | $365.33 | $616.04 | $0.00 | $195.00 | $150.00 | $1,326.37 | $163,912.33 |
| 338 | 2043/01 | $366.70 | $614.67 | $0.00 | $195.00 | $150.00 | $1,326.37 | $163,545.63 |
| 339 | 2043/02 | $368.08 | $613.30 | $0.00 | $195.00 | $150.00 | $1,326.37 | $163,177.56 |
| 340 | 2043/03 | $369.46 | $611.92 | $0.00 | $195.00 | $150.00 | $1,326.37 | $162,808.10 |
| 341 | 2043/04 | $370.84 | $610.53 | $0.00 | $195.00 | $150.00 | $1,326.37 | $162,437.26 |
| 342 | 2043/05 | $372.23 | $609.14 | $0.00 | $195.00 | $150.00 | $1,326.37 | $162,065.03 |
| 343 | 2043/06 | $373.63 | $607.74 | $0.00 | $195.00 | $150.00 | $1,326.37 | $161,691.40 |
| 344 | 2043/07 | $375.03 | $606.34 | $0.00 | $195.00 | $150.00 | $1,326.37 | $161,316.37 |
| 345 | 2043/08 | $376.44 | $604.94 | $0.00 | $195.00 | $150.00 | $1,326.37 | $160,939.93 |
| 346 | 2043/09 | $377.85 | $603.52 | $0.00 | $195.00 | $150.00 | $1,326.37 | $160,562.09 |
| 347 | 2043/10 | $379.26 | $602.11 | $0.00 | $195.00 | $150.00 | $1,326.37 | $160,182.82 |
| 348 | 2043/11 | $380.69 | $600.69 | $0.00 | $195.00 | $150.00 | $1,326.37 | $159,802.14 |
| 349 | 2043/12 | $382.11 | $599.26 | $0.00 | $195.00 | $150.00 | $1,326.37 | $159,420.02 |
| 350 | 2044/01 | $383.55 | $597.83 | $0.00 | $195.00 | $150.00 | $1,326.37 | $159,036.48 |
| 351 | 2044/02 | $384.99 | $596.39 | $0.00 | $195.00 | $150.00 | $1,326.37 | $158,651.49 |
| 352 | 2044/03 | $386.43 | $594.94 | $0.00 | $195.00 | $150.00 | $1,326.37 | $158,265.06 |
| 353 | 2044/04 | $387.88 | $593.49 | $0.00 | $195.00 | $150.00 | $1,326.37 | $157,877.18 |
| 354 | 2044/05 | $389.33 | $592.04 | $0.00 | $195.00 | $150.00 | $1,326.37 | $157,487.85 |
| 355 | 2044/06 | $390.79 | $590.58 | $0.00 | $195.00 | $150.00 | $1,326.37 | $157,097.06 |
| 356 | 2044/07 | $392.26 | $589.11 | $0.00 | $195.00 | $150.00 | $1,326.37 | $156,704.80 |
| 357 | 2044/08 | $393.73 | $587.64 | $0.00 | $195.00 | $150.00 | $1,326.37 | $156,311.07 |
| 358 | 2044/09 | $395.21 | $586.17 | $0.00 | $195.00 | $150.00 | $1,326.37 | $155,915.86 |
| 359 | 2044/10 | $396.69 | $584.68 | $0.00 | $195.00 | $150.00 | $1,326.37 | $155,519.18 |
| 360 | 2044/11 | $398.18 | $583.20 | $0.00 | $195.00 | $150.00 | $1,326.37 | $155,121.00 |
| 361 | 2044/12 | $399.67 | $581.70 | $0.00 | $195.00 | $150.00 | $1,326.37 | $154,721.33 |
| 362 | 2045/01 | $401.17 | $580.21 | $0.00 | $195.00 | $150.00 | $1,326.37 | $154,320.17 |
| 363 | 2045/02 | $402.67 | $578.70 | $0.00 | $195.00 | $150.00 | $1,326.37 | $153,917.50 |
| 364 | 2045/03 | $404.18 | $577.19 | $0.00 | $195.00 | $150.00 | $1,326.37 | $153,513.31 |
| 365 | 2045/04 | $405.70 | $575.67 | $0.00 | $195.00 | $150.00 | $1,326.37 | $153,107.62 |
| 366 | 2045/05 | $407.22 | $574.15 | $0.00 | $195.00 | $150.00 | $1,326.37 | $152,700.40 |
| 367 | 2045/06 | $408.75 | $572.63 | $0.00 | $195.00 | $150.00 | $1,326.37 | $152,291.65 |
| 368 | 2045/07 | $410.28 | $571.09 | $0.00 | $195.00 | $150.00 | $1,326.37 | $151,881.37 |
| 369 | 2045/08 | $411.82 | $569.56 | $0.00 | $195.00 | $150.00 | $1,326.37 | $151,469.56 |
| 370 | 2045/09 | $413.36 | $568.01 | $0.00 | $195.00 | $150.00 | $1,326.37 | $151,056.20 |
| 371 | 2045/10 | $414.91 | $566.46 | $0.00 | $195.00 | $150.00 | $1,326.37 | $150,641.29 |
| 372 | 2045/11 | $416.47 | $564.90 | $0.00 | $195.00 | $150.00 | $1,326.37 | $150,224.82 |
| 373 | 2045/12 | $418.03 | $563.34 | $0.00 | $195.00 | $150.00 | $1,326.37 | $149,806.79 |
| 374 | 2046/01 | $419.60 | $561.78 | $0.00 | $195.00 | $150.00 | $1,326.37 | $149,387.19 |
| 375 | 2046/02 | $421.17 | $560.20 | $0.00 | $195.00 | $150.00 | $1,326.37 | $148,966.02 |
| 376 | 2046/03 | $422.75 | $558.62 | $0.00 | $195.00 | $150.00 | $1,326.37 | $148,543.27 |
| 377 | 2046/04 | $424.33 | $557.04 | $0.00 | $195.00 | $150.00 | $1,326.37 | $148,118.94 |
| 378 | 2046/05 | $425.93 | $555.45 | $0.00 | $195.00 | $150.00 | $1,326.37 | $147,693.01 |
| 379 | 2046/06 | $427.52 | $553.85 | $0.00 | $195.00 | $150.00 | $1,326.37 | $147,265.49 |
| 380 | 2046/07 | $429.13 | $552.25 | $0.00 | $195.00 | $150.00 | $1,326.37 | $146,836.36 |
| 381 | 2046/08 | $430.74 | $550.64 | $0.00 | $195.00 | $150.00 | $1,326.37 | $146,405.63 |
| 382 | 2046/09 | $432.35 | $549.02 | $0.00 | $195.00 | $150.00 | $1,326.37 | $145,973.28 |
| 383 | 2046/10 | $433.97 | $547.40 | $0.00 | $195.00 | $150.00 | $1,326.37 | $145,539.30 |
| 384 | 2046/11 | $435.60 | $545.77 | $0.00 | $195.00 | $150.00 | $1,326.37 | $145,103.70 |
| 385 | 2046/12 | $437.23 | $544.14 | $0.00 | $195.00 | $150.00 | $1,326.37 | $144,666.47 |
| 386 | 2047/01 | $438.87 | $542.50 | $0.00 | $195.00 | $150.00 | $1,326.37 | $144,227.60 |
| 387 | 2047/02 | $440.52 | $540.85 | $0.00 | $195.00 | $150.00 | $1,326.37 | $143,787.08 |
| 388 | 2047/03 | $442.17 | $539.20 | $0.00 | $195.00 | $150.00 | $1,326.37 | $143,344.91 |
| 389 | 2047/04 | $443.83 | $537.54 | $0.00 | $195.00 | $150.00 | $1,326.37 | $142,901.08 |
| 390 | 2047/05 | $445.49 | $535.88 | $0.00 | $195.00 | $150.00 | $1,326.37 | $142,455.59 |
| 391 | 2047/06 | $447.16 | $534.21 | $0.00 | $195.00 | $150.00 | $1,326.37 | $142,008.42 |
| 392 | 2047/07 | $448.84 | $532.53 | $0.00 | $195.00 | $150.00 | $1,326.37 | $141,559.58 |
| 393 | 2047/08 | $450.52 | $530.85 | $0.00 | $195.00 | $150.00 | $1,326.37 | $141,109.06 |
| 394 | 2047/09 | $452.21 | $529.16 | $0.00 | $195.00 | $150.00 | $1,326.37 | $140,656.85 |
| 395 | 2047/10 | $453.91 | $527.46 | $0.00 | $195.00 | $150.00 | $1,326.37 | $140,202.94 |
| 396 | 2047/11 | $455.61 | $525.76 | $0.00 | $195.00 | $150.00 | $1,326.37 | $139,747.33 |
| 397 | 2047/12 | $457.32 | $524.05 | $0.00 | $195.00 | $150.00 | $1,326.37 | $139,290.01 |
| 398 | 2048/01 | $459.03 | $522.34 | $0.00 | $195.00 | $150.00 | $1,326.37 | $138,830.97 |
| 399 | 2048/02 | $460.76 | $520.62 | $0.00 | $195.00 | $150.00 | $1,326.37 | $138,370.22 |
| 400 | 2048/03 | $462.48 | $518.89 | $0.00 | $195.00 | $150.00 | $1,326.37 | $137,907.73 |
| 401 | 2048/04 | $464.22 | $517.15 | $0.00 | $195.00 | $150.00 | $1,326.37 | $137,443.51 |
| 402 | 2048/05 | $465.96 | $515.41 | $0.00 | $195.00 | $150.00 | $1,326.37 | $136,977.56 |
| 403 | 2048/06 | $467.71 | $513.67 | $0.00 | $195.00 | $150.00 | $1,326.37 | $136,509.85 |
| 404 | 2048/07 | $469.46 | $511.91 | $0.00 | $195.00 | $150.00 | $1,326.37 | $136,040.39 |
| 405 | 2048/08 | $471.22 | $510.15 | $0.00 | $195.00 | $150.00 | $1,326.37 | $135,569.17 |
| 406 | 2048/09 | $472.99 | $508.38 | $0.00 | $195.00 | $150.00 | $1,326.37 | $135,096.18 |
| 407 | 2048/10 | $474.76 | $506.61 | $0.00 | $195.00 | $150.00 | $1,326.37 | $134,621.42 |
| 408 | 2048/11 | $476.54 | $504.83 | $0.00 | $195.00 | $150.00 | $1,326.37 | $134,144.88 |
| 409 | 2048/12 | $478.33 | $503.04 | $0.00 | $195.00 | $150.00 | $1,326.37 | $133,666.55 |
| 410 | 2049/01 | $480.12 | $501.25 | $0.00 | $195.00 | $150.00 | $1,326.37 | $133,186.43 |
| 411 | 2049/02 | $481.92 | $499.45 | $0.00 | $195.00 | $150.00 | $1,326.37 | $132,704.50 |
| 412 | 2049/03 | $483.73 | $497.64 | $0.00 | $195.00 | $150.00 | $1,326.37 | $132,220.77 |
| 413 | 2049/04 | $485.54 | $495.83 | $0.00 | $195.00 | $150.00 | $1,326.37 | $131,735.23 |
| 414 | 2049/05 | $487.36 | $494.01 | $0.00 | $195.00 | $150.00 | $1,326.37 | $131,247.86 |
| 415 | 2049/06 | $489.19 | $492.18 | $0.00 | $195.00 | $150.00 | $1,326.37 | $130,758.67 |
| 416 | 2049/07 | $491.03 | $490.35 | $0.00 | $195.00 | $150.00 | $1,326.37 | $130,267.64 |
| 417 | 2049/08 | $492.87 | $488.50 | $0.00 | $195.00 | $150.00 | $1,326.37 | $129,774.78 |
| 418 | 2049/09 | $494.72 | $486.66 | $0.00 | $195.00 | $150.00 | $1,326.37 | $129,280.06 |
| 419 | 2049/10 | $496.57 | $484.80 | $0.00 | $195.00 | $150.00 | $1,326.37 | $128,783.49 |
| 420 | 2049/11 | $498.43 | $482.94 | $0.00 | $195.00 | $150.00 | $1,326.37 | $128,285.05 |
| 421 | 2049/12 | $500.30 | $481.07 | $0.00 | $195.00 | $150.00 | $1,326.37 | $127,784.75 |
| 422 | 2050/01 | $502.18 | $479.19 | $0.00 | $195.00 | $150.00 | $1,326.37 | $127,282.57 |
| 423 | 2050/02 | $504.06 | $477.31 | $0.00 | $195.00 | $150.00 | $1,326.37 | $126,778.51 |
| 424 | 2050/03 | $505.95 | $475.42 | $0.00 | $195.00 | $150.00 | $1,326.37 | $126,272.56 |
| 425 | 2050/04 | $507.85 | $473.52 | $0.00 | $195.00 | $150.00 | $1,326.37 | $125,764.71 |
| 426 | 2050/05 | $509.75 | $471.62 | $0.00 | $195.00 | $150.00 | $1,326.37 | $125,254.95 |
| 427 | 2050/06 | $511.67 | $469.71 | $0.00 | $195.00 | $150.00 | $1,326.37 | $124,743.29 |
| 428 | 2050/07 | $513.58 | $467.79 | $0.00 | $195.00 | $150.00 | $1,326.37 | $124,229.70 |
| 429 | 2050/08 | $515.51 | $465.86 | $0.00 | $195.00 | $150.00 | $1,326.37 | $123,714.19 |
| 430 | 2050/09 | $517.44 | $463.93 | $0.00 | $195.00 | $150.00 | $1,326.37 | $123,196.75 |
| 431 | 2050/10 | $519.38 | $461.99 | $0.00 | $195.00 | $150.00 | $1,326.37 | $122,677.36 |
| 432 | 2050/11 | $521.33 | $460.04 | $0.00 | $195.00 | $150.00 | $1,326.37 | $122,156.03 |
| 433 | 2050/12 | $523.29 | $458.09 | $0.00 | $195.00 | $150.00 | $1,326.37 | $121,632.74 |
| 434 | 2051/01 | $525.25 | $456.12 | $0.00 | $195.00 | $150.00 | $1,326.37 | $121,107.49 |
| 435 | 2051/02 | $527.22 | $454.15 | $0.00 | $195.00 | $150.00 | $1,326.37 | $120,580.28 |
| 436 | 2051/03 | $529.20 | $452.18 | $0.00 | $195.00 | $150.00 | $1,326.37 | $120,051.08 |
| 437 | 2051/04 | $531.18 | $450.19 | $0.00 | $195.00 | $150.00 | $1,326.37 | $119,519.90 |
| 438 | 2051/05 | $533.17 | $448.20 | $0.00 | $195.00 | $150.00 | $1,326.37 | $118,986.73 |
| 439 | 2051/06 | $535.17 | $446.20 | $0.00 | $195.00 | $150.00 | $1,326.37 | $118,451.55 |
| 440 | 2051/07 | $537.18 | $444.19 | $0.00 | $195.00 | $150.00 | $1,326.37 | $117,914.38 |
| 441 | 2051/08 | $539.19 | $442.18 | $0.00 | $195.00 | $150.00 | $1,326.37 | $117,375.18 |
| 442 | 2051/09 | $541.22 | $440.16 | $0.00 | $195.00 | $150.00 | $1,326.37 | $116,833.97 |
| 443 | 2051/10 | $543.24 | $438.13 | $0.00 | $195.00 | $150.00 | $1,326.37 | $116,290.72 |
| 444 | 2051/11 | $545.28 | $436.09 | $0.00 | $195.00 | $150.00 | $1,326.37 | $115,745.44 |
| 445 | 2051/12 | $547.33 | $434.05 | $0.00 | $195.00 | $150.00 | $1,326.37 | $115,198.11 |
| 446 | 2052/01 | $549.38 | $431.99 | $0.00 | $195.00 | $150.00 | $1,326.37 | $114,648.74 |
| 447 | 2052/02 | $551.44 | $429.93 | $0.00 | $195.00 | $150.00 | $1,326.37 | $114,097.30 |
| 448 | 2052/03 | $553.51 | $427.86 | $0.00 | $195.00 | $150.00 | $1,326.37 | $113,543.79 |
| 449 | 2052/04 | $555.58 | $425.79 | $0.00 | $195.00 | $150.00 | $1,326.37 | $112,988.21 |
| 450 | 2052/05 | $557.67 | $423.71 | $0.00 | $195.00 | $150.00 | $1,326.37 | $112,430.54 |
| 451 | 2052/06 | $559.76 | $421.61 | $0.00 | $195.00 | $150.00 | $1,326.37 | $111,870.78 |
| 452 | 2052/07 | $561.86 | $419.52 | $0.00 | $195.00 | $150.00 | $1,326.37 | $111,308.93 |
| 453 | 2052/08 | $563.96 | $417.41 | $0.00 | $195.00 | $150.00 | $1,326.37 | $110,744.96 |
| 454 | 2052/09 | $566.08 | $415.29 | $0.00 | $195.00 | $150.00 | $1,326.37 | $110,178.88 |
| 455 | 2052/10 | $568.20 | $413.17 | $0.00 | $195.00 | $150.00 | $1,326.37 | $109,610.68 |
| 456 | 2052/11 | $570.33 | $411.04 | $0.00 | $195.00 | $150.00 | $1,326.37 | $109,040.35 |
| 457 | 2052/12 | $572.47 | $408.90 | $0.00 | $195.00 | $150.00 | $1,326.37 | $108,467.88 |
| 458 | 2053/01 | $574.62 | $406.75 | $0.00 | $195.00 | $150.00 | $1,326.37 | $107,893.26 |
| 459 | 2053/02 | $576.77 | $404.60 | $0.00 | $195.00 | $150.00 | $1,326.37 | $107,316.49 |
| 460 | 2053/03 | $578.94 | $402.44 | $0.00 | $195.00 | $150.00 | $1,326.37 | $106,737.55 |
| 461 | 2053/04 | $581.11 | $400.27 | $0.00 | $195.00 | $150.00 | $1,326.37 | $106,156.45 |
| 462 | 2053/05 | $583.29 | $398.09 | $0.00 | $195.00 | $150.00 | $1,326.37 | $105,573.16 |
| 463 | 2053/06 | $585.47 | $395.90 | $0.00 | $195.00 | $150.00 | $1,326.37 | $104,987.69 |
| 464 | 2053/07 | $587.67 | $393.70 | $0.00 | $195.00 | $150.00 | $1,326.37 | $104,400.02 |
| 465 | 2053/08 | $589.87 | $391.50 | $0.00 | $195.00 | $150.00 | $1,326.37 | $103,810.15 |
| 466 | 2053/09 | $592.08 | $389.29 | $0.00 | $195.00 | $150.00 | $1,326.37 | $103,218.07 |
| 467 | 2053/10 | $594.30 | $387.07 | $0.00 | $195.00 | $150.00 | $1,326.37 | $102,623.76 |
| 468 | 2053/11 | $596.53 | $384.84 | $0.00 | $195.00 | $150.00 | $1,326.37 | $102,027.23 |
| 469 | 2053/12 | $598.77 | $382.60 | $0.00 | $195.00 | $150.00 | $1,326.37 | $101,428.46 |
| 470 | 2054/01 | $601.02 | $380.36 | $0.00 | $195.00 | $150.00 | $1,326.37 | $100,827.44 |
| 471 | 2054/02 | $603.27 | $378.10 | $0.00 | $195.00 | $150.00 | $1,326.37 | $100,224.17 |
| 472 | 2054/03 | $605.53 | $375.84 | $0.00 | $195.00 | $150.00 | $1,326.37 | $99,618.64 |
| 473 | 2054/04 | $607.80 | $373.57 | $0.00 | $195.00 | $150.00 | $1,326.37 | $99,010.84 |
| 474 | 2054/05 | $610.08 | $371.29 | $0.00 | $195.00 | $150.00 | $1,326.37 | $98,400.76 |
| 475 | 2054/06 | $612.37 | $369.00 | $0.00 | $195.00 | $150.00 | $1,326.37 | $97,788.39 |
| 476 | 2054/07 | $614.67 | $366.71 | $0.00 | $195.00 | $150.00 | $1,326.37 | $97,173.72 |
| 477 | 2054/08 | $616.97 | $364.40 | $0.00 | $195.00 | $150.00 | $1,326.37 | $96,556.75 |
| 478 | 2054/09 | $619.28 | $362.09 | $0.00 | $195.00 | $150.00 | $1,326.37 | $95,937.47 |
| 479 | 2054/10 | $621.61 | $359.77 | $0.00 | $195.00 | $150.00 | $1,326.37 | $95,315.86 |
| 480 | 2054/11 | $623.94 | $357.43 | $0.00 | $195.00 | $150.00 | $1,326.37 | $94,691.93 |
| 481 | 2054/12 | $626.28 | $355.09 | $0.00 | $195.00 | $150.00 | $1,326.37 | $94,065.65 |
| 482 | 2055/01 | $628.63 | $352.75 | $0.00 | $195.00 | $150.00 | $1,326.37 | $93,437.02 |
| 483 | 2055/02 | $630.98 | $350.39 | $0.00 | $195.00 | $150.00 | $1,326.37 | $92,806.04 |
| 484 | 2055/03 | $633.35 | $348.02 | $0.00 | $195.00 | $150.00 | $1,326.37 | $92,172.69 |
| 485 | 2055/04 | $635.72 | $345.65 | $0.00 | $195.00 | $150.00 | $1,326.37 | $91,536.97 |
| 486 | 2055/05 | $638.11 | $343.26 | $0.00 | $195.00 | $150.00 | $1,326.37 | $90,898.86 |
| 487 | 2055/06 | $640.50 | $340.87 | $0.00 | $195.00 | $150.00 | $1,326.37 | $90,258.36 |
| 488 | 2055/07 | $642.90 | $338.47 | $0.00 | $195.00 | $150.00 | $1,326.37 | $89,615.45 |
| 489 | 2055/08 | $645.31 | $336.06 | $0.00 | $195.00 | $150.00 | $1,326.37 | $88,970.14 |
| 490 | 2055/09 | $647.73 | $333.64 | $0.00 | $195.00 | $150.00 | $1,326.37 | $88,322.40 |
| 491 | 2055/10 | $650.16 | $331.21 | $0.00 | $195.00 | $150.00 | $1,326.37 | $87,672.24 |
| 492 | 2055/11 | $652.60 | $328.77 | $0.00 | $195.00 | $150.00 | $1,326.37 | $87,019.64 |
| 493 | 2055/12 | $655.05 | $326.32 | $0.00 | $195.00 | $150.00 | $1,326.37 | $86,364.59 |
| 494 | 2056/01 | $657.50 | $323.87 | $0.00 | $195.00 | $150.00 | $1,326.37 | $85,707.09 |
| 495 | 2056/02 | $659.97 | $321.40 | $0.00 | $195.00 | $150.00 | $1,326.37 | $85,047.12 |
| 496 | 2056/03 | $662.45 | $318.93 | $0.00 | $195.00 | $150.00 | $1,326.37 | $84,384.67 |
| 497 | 2056/04 | $664.93 | $316.44 | $0.00 | $195.00 | $150.00 | $1,326.37 | $83,719.74 |
| 498 | 2056/05 | $667.42 | $313.95 | $0.00 | $195.00 | $150.00 | $1,326.37 | $83,052.32 |
| 499 | 2056/06 | $669.93 | $311.45 | $0.00 | $195.00 | $150.00 | $1,326.37 | $82,382.39 |
| 500 | 2056/07 | $672.44 | $308.93 | $0.00 | $195.00 | $150.00 | $1,326.37 | $81,709.95 |
| 501 | 2056/08 | $674.96 | $306.41 | $0.00 | $195.00 | $150.00 | $1,326.37 | $81,035.00 |
| 502 | 2056/09 | $677.49 | $303.88 | $0.00 | $195.00 | $150.00 | $1,326.37 | $80,357.50 |
| 503 | 2056/10 | $680.03 | $301.34 | $0.00 | $195.00 | $150.00 | $1,326.37 | $79,677.47 |
| 504 | 2056/11 | $682.58 | $298.79 | $0.00 | $195.00 | $150.00 | $1,326.37 | $78,994.89 |
| 505 | 2056/12 | $685.14 | $296.23 | $0.00 | $195.00 | $150.00 | $1,326.37 | $78,309.75 |
| 506 | 2057/01 | $687.71 | $293.66 | $0.00 | $195.00 | $150.00 | $1,326.37 | $77,622.04 |
| 507 | 2057/02 | $690.29 | $291.08 | $0.00 | $195.00 | $150.00 | $1,326.37 | $76,931.75 |
| 508 | 2057/03 | $692.88 | $288.49 | $0.00 | $195.00 | $150.00 | $1,326.37 | $76,238.87 |
| 509 | 2057/04 | $695.48 | $285.90 | $0.00 | $195.00 | $150.00 | $1,326.37 | $75,543.40 |
| 510 | 2057/05 | $698.08 | $283.29 | $0.00 | $195.00 | $150.00 | $1,326.37 | $74,845.31 |
| 511 | 2057/06 | $700.70 | $280.67 | $0.00 | $195.00 | $150.00 | $1,326.37 | $74,144.61 |
| 512 | 2057/07 | $703.33 | $278.04 | $0.00 | $195.00 | $150.00 | $1,326.37 | $73,441.28 |
| 513 | 2057/08 | $705.97 | $275.40 | $0.00 | $195.00 | $150.00 | $1,326.37 | $72,735.31 |
| 514 | 2057/09 | $708.61 | $272.76 | $0.00 | $195.00 | $150.00 | $1,326.37 | $72,026.70 |
| 515 | 2057/10 | $711.27 | $270.10 | $0.00 | $195.00 | $150.00 | $1,326.37 | $71,315.43 |
| 516 | 2057/11 | $713.94 | $267.43 | $0.00 | $195.00 | $150.00 | $1,326.37 | $70,601.49 |
| 517 | 2057/12 | $716.62 | $264.76 | $0.00 | $195.00 | $150.00 | $1,326.37 | $69,884.87 |
| 518 | 2058/01 | $719.30 | $262.07 | $0.00 | $195.00 | $150.00 | $1,326.37 | $69,165.57 |
| 519 | 2058/02 | $722.00 | $259.37 | $0.00 | $195.00 | $150.00 | $1,326.37 | $68,443.57 |
| 520 | 2058/03 | $724.71 | $256.66 | $0.00 | $195.00 | $150.00 | $1,326.37 | $67,718.86 |
| 521 | 2058/04 | $727.43 | $253.95 | $0.00 | $195.00 | $150.00 | $1,326.37 | $66,991.43 |
| 522 | 2058/05 | $730.15 | $251.22 | $0.00 | $195.00 | $150.00 | $1,326.37 | $66,261.28 |
| 523 | 2058/06 | $732.89 | $248.48 | $0.00 | $195.00 | $150.00 | $1,326.37 | $65,528.38 |
| 524 | 2058/07 | $735.64 | $245.73 | $0.00 | $195.00 | $150.00 | $1,326.37 | $64,792.74 |
| 525 | 2058/08 | $738.40 | $242.97 | $0.00 | $195.00 | $150.00 | $1,326.37 | $64,054.34 |
| 526 | 2058/09 | $741.17 | $240.20 | $0.00 | $195.00 | $150.00 | $1,326.37 | $63,313.18 |
| 527 | 2058/10 | $743.95 | $237.42 | $0.00 | $195.00 | $150.00 | $1,326.37 | $62,569.23 |
| 528 | 2058/11 | $746.74 | $234.63 | $0.00 | $195.00 | $150.00 | $1,326.37 | $61,822.49 |
| 529 | 2058/12 | $749.54 | $231.83 | $0.00 | $195.00 | $150.00 | $1,326.37 | $61,072.95 |
| 530 | 2059/01 | $752.35 | $229.02 | $0.00 | $195.00 | $150.00 | $1,326.37 | $60,320.60 |
| 531 | 2059/02 | $755.17 | $226.20 | $0.00 | $195.00 | $150.00 | $1,326.37 | $59,565.43 |
| 532 | 2059/03 | $758.00 | $223.37 | $0.00 | $195.00 | $150.00 | $1,326.37 | $58,807.43 |
| 533 | 2059/04 | $760.84 | $220.53 | $0.00 | $195.00 | $150.00 | $1,326.37 | $58,046.59 |
| 534 | 2059/05 | $763.70 | $217.67 | $0.00 | $195.00 | $150.00 | $1,326.37 | $57,282.89 |
| 535 | 2059/06 | $766.56 | $214.81 | $0.00 | $195.00 | $150.00 | $1,326.37 | $56,516.33 |
| 536 | 2059/07 | $769.44 | $211.94 | $0.00 | $195.00 | $150.00 | $1,326.37 | $55,746.89 |
| 537 | 2059/08 | $772.32 | $209.05 | $0.00 | $195.00 | $150.00 | $1,326.37 | $54,974.57 |
| 538 | 2059/09 | $775.22 | $206.15 | $0.00 | $195.00 | $150.00 | $1,326.37 | $54,199.36 |
| 539 | 2059/10 | $778.12 | $203.25 | $0.00 | $195.00 | $150.00 | $1,326.37 | $53,421.23 |
| 540 | 2059/11 | $781.04 | $200.33 | $0.00 | $195.00 | $150.00 | $1,326.37 | $52,640.19 |
| 541 | 2059/12 | $783.97 | $197.40 | $0.00 | $195.00 | $150.00 | $1,326.37 | $51,856.22 |
| 542 | 2060/01 | $786.91 | $194.46 | $0.00 | $195.00 | $150.00 | $1,326.37 | $51,069.31 |
| 543 | 2060/02 | $789.86 | $191.51 | $0.00 | $195.00 | $150.00 | $1,326.37 | $50,279.44 |
| 544 | 2060/03 | $792.82 | $188.55 | $0.00 | $195.00 | $150.00 | $1,326.37 | $49,486.62 |
| 545 | 2060/04 | $795.80 | $185.57 | $0.00 | $195.00 | $150.00 | $1,326.37 | $48,690.82 |
| 546 | 2060/05 | $798.78 | $182.59 | $0.00 | $195.00 | $150.00 | $1,326.37 | $47,892.04 |
| 547 | 2060/06 | $801.78 | $179.60 | $0.00 | $195.00 | $150.00 | $1,326.37 | $47,090.26 |
| 548 | 2060/07 | $804.78 | $176.59 | $0.00 | $195.00 | $150.00 | $1,326.37 | $46,285.48 |
| 549 | 2060/08 | $807.80 | $173.57 | $0.00 | $195.00 | $150.00 | $1,326.37 | $45,477.68 |
| 550 | 2060/09 | $810.83 | $170.54 | $0.00 | $195.00 | $150.00 | $1,326.37 | $44,666.85 |
| 551 | 2060/10 | $813.87 | $167.50 | $0.00 | $195.00 | $150.00 | $1,326.37 | $43,852.98 |
| 552 | 2060/11 | $816.92 | $164.45 | $0.00 | $195.00 | $150.00 | $1,326.37 | $43,036.05 |
| 553 | 2060/12 | $819.99 | $161.39 | $0.00 | $195.00 | $150.00 | $1,326.37 | $42,216.07 |
| 554 | 2061/01 | $823.06 | $158.31 | $0.00 | $195.00 | $150.00 | $1,326.37 | $41,393.01 |
| 555 | 2061/02 | $826.15 | $155.22 | $0.00 | $195.00 | $150.00 | $1,326.37 | $40,566.86 |
| 556 | 2061/03 | $829.25 | $152.13 | $0.00 | $195.00 | $150.00 | $1,326.37 | $39,737.61 |
| 557 | 2061/04 | $832.36 | $149.02 | $0.00 | $195.00 | $150.00 | $1,326.37 | $38,905.25 |
| 558 | 2061/05 | $835.48 | $145.89 | $0.00 | $195.00 | $150.00 | $1,326.37 | $38,069.78 |
| 559 | 2061/06 | $838.61 | $142.76 | $0.00 | $195.00 | $150.00 | $1,326.37 | $37,231.17 |
| 560 | 2061/07 | $841.76 | $139.62 | $0.00 | $195.00 | $150.00 | $1,326.37 | $36,389.41 |
| 561 | 2061/08 | $844.91 | $136.46 | $0.00 | $195.00 | $150.00 | $1,326.37 | $35,544.50 |
| 562 | 2061/09 | $848.08 | $133.29 | $0.00 | $195.00 | $150.00 | $1,326.37 | $34,696.42 |
| 563 | 2061/10 | $851.26 | $130.11 | $0.00 | $195.00 | $150.00 | $1,326.37 | $33,845.16 |
| 564 | 2061/11 | $854.45 | $126.92 | $0.00 | $195.00 | $150.00 | $1,326.37 | $32,990.71 |
| 565 | 2061/12 | $857.66 | $123.72 | $0.00 | $195.00 | $150.00 | $1,326.37 | $32,133.05 |
| 566 | 2062/01 | $860.87 | $120.50 | $0.00 | $195.00 | $150.00 | $1,326.37 | $31,272.18 |
| 567 | 2062/02 | $864.10 | $117.27 | $0.00 | $195.00 | $150.00 | $1,326.37 | $30,408.08 |
| 568 | 2062/03 | $867.34 | $114.03 | $0.00 | $195.00 | $150.00 | $1,326.37 | $29,540.73 |
| 569 | 2062/04 | $870.59 | $110.78 | $0.00 | $195.00 | $150.00 | $1,326.37 | $28,670.14 |
| 570 | 2062/05 | $873.86 | $107.51 | $0.00 | $195.00 | $150.00 | $1,326.37 | $27,796.28 |
| 571 | 2062/06 | $877.14 | $104.24 | $0.00 | $195.00 | $150.00 | $1,326.37 | $26,919.14 |
| 572 | 2062/07 | $880.43 | $100.95 | $0.00 | $195.00 | $150.00 | $1,326.37 | $26,038.72 |
| 573 | 2062/08 | $883.73 | $97.65 | $0.00 | $195.00 | $150.00 | $1,326.37 | $25,154.99 |
| 574 | 2062/09 | $887.04 | $94.33 | $0.00 | $195.00 | $150.00 | $1,326.37 | $24,267.95 |
| 575 | 2062/10 | $890.37 | $91.00 | $0.00 | $195.00 | $150.00 | $1,326.37 | $23,377.58 |
| 576 | 2062/11 | $893.71 | $87.67 | $0.00 | $195.00 | $150.00 | $1,326.37 | $22,483.88 |
| 577 | 2062/12 | $897.06 | $84.31 | $0.00 | $195.00 | $150.00 | $1,326.37 | $21,586.82 |
| 578 | 2063/01 | $900.42 | $80.95 | $0.00 | $195.00 | $150.00 | $1,326.37 | $20,686.40 |
| 579 | 2063/02 | $903.80 | $77.57 | $0.00 | $195.00 | $150.00 | $1,326.37 | $19,782.60 |
| 580 | 2063/03 | $907.19 | $74.18 | $0.00 | $195.00 | $150.00 | $1,326.37 | $18,875.41 |
| 581 | 2063/04 | $910.59 | $70.78 | $0.00 | $195.00 | $150.00 | $1,326.37 | $17,964.82 |
| 582 | 2063/05 | $914.00 | $67.37 | $0.00 | $195.00 | $150.00 | $1,326.37 | $17,050.82 |
| 583 | 2063/06 | $917.43 | $63.94 | $0.00 | $195.00 | $150.00 | $1,326.37 | $16,133.39 |
| 584 | 2063/07 | $920.87 | $60.50 | $0.00 | $195.00 | $150.00 | $1,326.37 | $15,212.52 |
| 585 | 2063/08 | $924.33 | $57.05 | $0.00 | $195.00 | $150.00 | $1,326.37 | $14,288.19 |
| 586 | 2063/09 | $927.79 | $53.58 | $0.00 | $195.00 | $150.00 | $1,326.37 | $13,360.40 |
| 587 | 2063/10 | $931.27 | $50.10 | $0.00 | $195.00 | $150.00 | $1,326.37 | $12,429.13 |
| 588 | 2063/11 | $934.76 | $46.61 | $0.00 | $195.00 | $150.00 | $1,326.37 | $11,494.37 |
| 589 | 2063/12 | $938.27 | $43.10 | $0.00 | $195.00 | $150.00 | $1,326.37 | $10,556.10 |
| 590 | 2064/01 | $941.79 | $39.59 | $0.00 | $195.00 | $150.00 | $1,326.37 | $9,614.31 |
| 591 | 2064/02 | $945.32 | $36.05 | $0.00 | $195.00 | $150.00 | $1,326.37 | $8,668.99 |
| 592 | 2064/03 | $948.86 | $32.51 | $0.00 | $195.00 | $150.00 | $1,326.37 | $7,720.13 |
| 593 | 2064/04 | $952.42 | $28.95 | $0.00 | $195.00 | $150.00 | $1,326.37 | $6,767.71 |
| 594 | 2064/05 | $955.99 | $25.38 | $0.00 | $195.00 | $150.00 | $1,326.37 | $5,811.72 |
| 595 | 2064/06 | $959.58 | $21.79 | $0.00 | $195.00 | $150.00 | $1,326.37 | $4,852.14 |
| 596 | 2064/07 | $963.18 | $18.20 | $0.00 | $195.00 | $150.00 | $1,326.37 | $3,888.96 |
| 597 | 2064/08 | $966.79 | $14.58 | $0.00 | $195.00 | $150.00 | $1,326.37 | $2,922.17 |
| 598 | 2064/09 | $970.41 | $10.96 | $0.00 | $195.00 | $150.00 | $1,326.37 | $1,951.76 |
| 599 | 2064/10 | $974.05 | $7.32 | $0.00 | $195.00 | $150.00 | $1,326.37 | $977.71 |
| 600 | 2064/11 | $977.71 | $3.67 | $0.00 | $195.00 | $150.00 | $1,326.37 | $0.00 |
| Totals | $234,000.00 | $354,823.23 | $5,148.00 | $117,000.00 | $90,000.00 | $800,971.23 |
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.