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 45-year mortgage of $259,000.00 at 3% interest rate for a $259,000.00 home, you need to have a monthly payment of $1,140.45 ~ $1,248.37. You will make a total of 540 payments and you will pay off your mortgage on 2063/01. Consult with a Mortgage Specialist
Loan Comparison
You can save $36,092.51 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 | $833.92 | 3% | 600 months | $500,353.03 | $241,353.03 |
| 50 years | Bi-Weekly | $416.96 | 3% | 512 months | $459,131.32 | $200,131.32 |
| 45 years | Monthly | $874.62 | 3% | 540 months | $472,294.09 | $213,294.09 |
| 45 years | Bi-Weekly | $437.31 | 3% | 461 months | $436,201.58 | $177,201.58 |
| 40 years | Monthly | $927.18 | 3% | 480 months | $445,046.23 | $186,046.23 |
| 40 years | Bi-Weekly | $463.59 | 3% | 409 months | $413,889.91 | $154,889.91 |
| 35 years | Monthly | $996.76 | 3% | 420 months | $418,640.04 | $159,640.04 |
| 35 years | Bi-Weekly | $498.38 | 3% | 358 months | $392,213.29 | $133,213.29 |
| 30 years | Monthly | $1,091.95 | 3% | 360 months | $393,103.60 | $134,103.60 |
| 30 years | Bi-Weekly | $545.98 | 3% | 307 months | $371,187.15 | $112,187.15 |
| 25 years | Monthly | $1,228.21 | 3% | 300 months | $368,462.19 | $109,462.19 |
| 25 years | Bi-Weekly | $614.11 | 3% | 256 months | $350,825.21 | $91,825.21 |
| 20 years | Monthly | $1,436.41 | 3% | 240 months | $344,737.87 | $85,737.87 |
| 20 years | Bi-Weekly | $718.21 | 3% | 205 months | $331,139.38 | $72,139.38 |
| 15 years | Monthly | $1,788.61 | 3% | 180 months | $321,949.16 | $62,949.16 |
| 15 years | Bi-Weekly | $894.31 | 3% | 154 months | $312,139.56 | $53,139.56 |
| 10 years | Monthly | $2,500.92 | 3% | 120 months | $300,110.79 | $41,110.79 |
| 10 years | Bi-Weekly | $1,250.46 | 3% | 103 months | $293,833.59 | $34,833.59 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2018/02 | $227.12 | $647.50 | $107.92 | $215.83 | $50.00 | $1,248.37 | $258,772.88 |
| 2 | 2018/03 | $227.69 | $646.93 | $107.92 | $215.83 | $50.00 | $1,248.37 | $258,545.19 |
| 3 | 2018/04 | $228.26 | $646.36 | $107.92 | $215.83 | $50.00 | $1,248.37 | $258,316.94 |
| 4 | 2018/05 | $228.83 | $645.79 | $107.92 | $215.83 | $50.00 | $1,248.37 | $258,088.11 |
| 5 | 2018/06 | $229.40 | $645.22 | $107.92 | $215.83 | $50.00 | $1,248.37 | $257,858.71 |
| 6 | 2018/07 | $229.97 | $644.65 | $107.92 | $215.83 | $50.00 | $1,248.37 | $257,628.74 |
| 7 | 2018/08 | $230.55 | $644.07 | $107.92 | $215.83 | $50.00 | $1,248.37 | $257,398.20 |
| 8 | 2018/09 | $231.12 | $643.50 | $107.92 | $215.83 | $50.00 | $1,248.37 | $257,167.07 |
| 9 | 2018/10 | $231.70 | $642.92 | $107.92 | $215.83 | $50.00 | $1,248.37 | $256,935.37 |
| 10 | 2018/11 | $232.28 | $642.34 | $107.92 | $215.83 | $50.00 | $1,248.37 | $256,703.09 |
| 11 | 2018/12 | $232.86 | $641.76 | $107.92 | $215.83 | $50.00 | $1,248.37 | $256,470.23 |
| 12 | 2019/01 | $233.44 | $641.18 | $107.92 | $215.83 | $50.00 | $1,248.37 | $256,236.79 |
| 13 | 2019/02 | $234.03 | $640.59 | $107.92 | $215.83 | $50.00 | $1,248.37 | $256,002.76 |
| 14 | 2019/03 | $234.61 | $640.01 | $107.92 | $215.83 | $50.00 | $1,248.37 | $255,768.15 |
| 15 | 2019/04 | $235.20 | $639.42 | $107.92 | $215.83 | $50.00 | $1,248.37 | $255,532.95 |
| 16 | 2019/05 | $235.79 | $638.83 | $107.92 | $215.83 | $50.00 | $1,248.37 | $255,297.16 |
| 17 | 2019/06 | $236.38 | $638.24 | $107.92 | $215.83 | $50.00 | $1,248.37 | $255,060.79 |
| 18 | 2019/07 | $236.97 | $637.65 | $107.92 | $215.83 | $50.00 | $1,248.37 | $254,823.82 |
| 19 | 2019/08 | $237.56 | $637.06 | $107.92 | $215.83 | $50.00 | $1,248.37 | $254,586.26 |
| 20 | 2019/09 | $238.15 | $636.47 | $107.92 | $215.83 | $50.00 | $1,248.37 | $254,348.11 |
| 21 | 2019/10 | $238.75 | $635.87 | $107.92 | $215.83 | $50.00 | $1,248.37 | $254,109.36 |
| 22 | 2019/11 | $239.35 | $635.27 | $107.92 | $215.83 | $50.00 | $1,248.37 | $253,870.02 |
| 23 | 2019/12 | $239.94 | $634.68 | $107.92 | $215.83 | $50.00 | $1,248.37 | $253,630.07 |
| 24 | 2020/01 | $240.54 | $634.08 | $107.92 | $215.83 | $50.00 | $1,248.37 | $253,389.53 |
| 25 | 2020/02 | $241.14 | $633.47 | $107.92 | $215.83 | $50.00 | $1,248.37 | $253,148.38 |
| 26 | 2020/03 | $241.75 | $632.87 | $107.92 | $215.83 | $50.00 | $1,248.37 | $252,906.64 |
| 27 | 2020/04 | $242.35 | $632.27 | $107.92 | $215.83 | $50.00 | $1,248.37 | $252,664.28 |
| 28 | 2020/05 | $242.96 | $631.66 | $107.92 | $215.83 | $50.00 | $1,248.37 | $252,421.33 |
| 29 | 2020/06 | $243.57 | $631.05 | $107.92 | $215.83 | $50.00 | $1,248.37 | $252,177.76 |
| 30 | 2020/07 | $244.17 | $630.44 | $107.92 | $215.83 | $50.00 | $1,248.37 | $251,933.59 |
| 31 | 2020/08 | $244.78 | $629.83 | $107.92 | $215.83 | $50.00 | $1,248.37 | $251,688.80 |
| 32 | 2020/09 | $245.40 | $629.22 | $107.92 | $215.83 | $50.00 | $1,248.37 | $251,443.41 |
| 33 | 2020/10 | $246.01 | $628.61 | $107.92 | $215.83 | $50.00 | $1,248.37 | $251,197.39 |
| 34 | 2020/11 | $246.63 | $627.99 | $107.92 | $215.83 | $50.00 | $1,248.37 | $250,950.77 |
| 35 | 2020/12 | $247.24 | $627.38 | $107.92 | $215.83 | $50.00 | $1,248.37 | $250,703.53 |
| 36 | 2021/01 | $247.86 | $626.76 | $107.92 | $215.83 | $50.00 | $1,248.37 | $250,455.67 |
| 37 | 2021/02 | $248.48 | $626.14 | $107.92 | $215.83 | $50.00 | $1,248.37 | $250,207.19 |
| 38 | 2021/03 | $249.10 | $625.52 | $107.92 | $215.83 | $50.00 | $1,248.37 | $249,958.09 |
| 39 | 2021/04 | $249.72 | $624.90 | $107.92 | $215.83 | $50.00 | $1,248.37 | $249,708.36 |
| 40 | 2021/05 | $250.35 | $624.27 | $107.92 | $215.83 | $50.00 | $1,248.37 | $249,458.02 |
| 41 | 2021/06 | $250.97 | $623.65 | $107.92 | $215.83 | $50.00 | $1,248.37 | $249,207.04 |
| 42 | 2021/07 | $251.60 | $623.02 | $107.92 | $215.83 | $50.00 | $1,248.37 | $248,955.44 |
| 43 | 2021/08 | $252.23 | $622.39 | $107.92 | $215.83 | $50.00 | $1,248.37 | $248,703.21 |
| 44 | 2021/09 | $252.86 | $621.76 | $107.92 | $215.83 | $50.00 | $1,248.37 | $248,450.35 |
| 45 | 2021/10 | $253.49 | $621.13 | $107.92 | $215.83 | $50.00 | $1,248.37 | $248,196.86 |
| 46 | 2021/11 | $254.13 | $620.49 | $107.92 | $215.83 | $50.00 | $1,248.37 | $247,942.73 |
| 47 | 2021/12 | $254.76 | $619.86 | $107.92 | $215.83 | $50.00 | $1,248.37 | $247,687.97 |
| 48 | 2022/01 | $255.40 | $619.22 | $107.92 | $215.83 | $50.00 | $1,248.37 | $247,432.57 |
| 49 | 2022/02 | $256.04 | $618.58 | $107.92 | $215.83 | $50.00 | $1,248.37 | $247,176.53 |
| 50 | 2022/03 | $256.68 | $617.94 | $107.92 | $215.83 | $50.00 | $1,248.37 | $246,919.86 |
| 51 | 2022/04 | $257.32 | $617.30 | $107.92 | $215.83 | $50.00 | $1,248.37 | $246,662.54 |
| 52 | 2022/05 | $257.96 | $616.66 | $107.92 | $215.83 | $50.00 | $1,248.37 | $246,404.58 |
| 53 | 2022/06 | $258.61 | $616.01 | $107.92 | $215.83 | $50.00 | $1,248.37 | $246,145.97 |
| 54 | 2022/07 | $259.25 | $615.36 | $107.92 | $215.83 | $50.00 | $1,248.37 | $245,886.71 |
| 55 | 2022/08 | $259.90 | $614.72 | $107.92 | $215.83 | $50.00 | $1,248.37 | $245,626.81 |
| 56 | 2022/09 | $260.55 | $614.07 | $107.92 | $215.83 | $50.00 | $1,248.37 | $245,366.26 |
| 57 | 2022/10 | $261.20 | $613.42 | $107.92 | $215.83 | $50.00 | $1,248.37 | $245,105.06 |
| 58 | 2022/11 | $261.86 | $612.76 | $107.92 | $215.83 | $50.00 | $1,248.37 | $244,843.20 |
| 59 | 2022/12 | $262.51 | $612.11 | $107.92 | $215.83 | $50.00 | $1,248.37 | $244,580.69 |
| 60 | 2023/01 | $263.17 | $611.45 | $107.92 | $215.83 | $50.00 | $1,248.37 | $244,317.52 |
| 61 | 2023/02 | $263.82 | $610.79 | $107.92 | $215.83 | $50.00 | $1,248.37 | $244,053.70 |
| 62 | 2023/03 | $264.48 | $610.13 | $107.92 | $215.83 | $50.00 | $1,248.37 | $243,789.21 |
| 63 | 2023/04 | $265.15 | $609.47 | $107.92 | $215.83 | $50.00 | $1,248.37 | $243,524.07 |
| 64 | 2023/05 | $265.81 | $608.81 | $107.92 | $215.83 | $50.00 | $1,248.37 | $243,258.26 |
| 65 | 2023/06 | $266.47 | $608.15 | $107.92 | $215.83 | $50.00 | $1,248.37 | $242,991.79 |
| 66 | 2023/07 | $267.14 | $607.48 | $107.92 | $215.83 | $50.00 | $1,248.37 | $242,724.65 |
| 67 | 2023/08 | $267.81 | $606.81 | $107.92 | $215.83 | $50.00 | $1,248.37 | $242,456.84 |
| 68 | 2023/09 | $268.48 | $606.14 | $107.92 | $215.83 | $50.00 | $1,248.37 | $242,188.36 |
| 69 | 2023/10 | $269.15 | $605.47 | $107.92 | $215.83 | $50.00 | $1,248.37 | $241,919.22 |
| 70 | 2023/11 | $269.82 | $604.80 | $107.92 | $215.83 | $50.00 | $1,248.37 | $241,649.40 |
| 71 | 2023/12 | $270.50 | $604.12 | $107.92 | $215.83 | $50.00 | $1,248.37 | $241,378.90 |
| 72 | 2024/01 | $271.17 | $603.45 | $107.92 | $215.83 | $50.00 | $1,248.37 | $241,107.73 |
| 73 | 2024/02 | $271.85 | $602.77 | $107.92 | $215.83 | $50.00 | $1,248.37 | $240,835.88 |
| 74 | 2024/03 | $272.53 | $602.09 | $107.92 | $215.83 | $50.00 | $1,248.37 | $240,563.35 |
| 75 | 2024/04 | $273.21 | $601.41 | $107.92 | $215.83 | $50.00 | $1,248.37 | $240,290.14 |
| 76 | 2024/05 | $273.89 | $600.73 | $107.92 | $215.83 | $50.00 | $1,248.37 | $240,016.25 |
| 77 | 2024/06 | $274.58 | $600.04 | $107.92 | $215.83 | $50.00 | $1,248.37 | $239,741.67 |
| 78 | 2024/07 | $275.26 | $599.35 | $107.92 | $215.83 | $50.00 | $1,248.37 | $239,466.41 |
| 79 | 2024/08 | $275.95 | $598.67 | $107.92 | $215.83 | $50.00 | $1,248.37 | $239,190.45 |
| 80 | 2024/09 | $276.64 | $597.98 | $107.92 | $215.83 | $50.00 | $1,248.37 | $238,913.81 |
| 81 | 2024/10 | $277.33 | $597.28 | $107.92 | $215.83 | $50.00 | $1,248.37 | $238,636.48 |
| 82 | 2024/11 | $278.03 | $596.59 | $107.92 | $215.83 | $50.00 | $1,248.37 | $238,358.45 |
| 83 | 2024/12 | $278.72 | $595.90 | $107.92 | $215.83 | $50.00 | $1,248.37 | $238,079.73 |
| 84 | 2025/01 | $279.42 | $595.20 | $107.92 | $215.83 | $50.00 | $1,248.37 | $237,800.31 |
| 85 | 2025/02 | $280.12 | $594.50 | $107.92 | $215.83 | $50.00 | $1,248.37 | $237,520.19 |
| 86 | 2025/03 | $280.82 | $593.80 | $107.92 | $215.83 | $50.00 | $1,248.37 | $237,239.37 |
| 87 | 2025/04 | $281.52 | $593.10 | $107.92 | $215.83 | $50.00 | $1,248.37 | $236,957.85 |
| 88 | 2025/05 | $282.22 | $592.39 | $107.92 | $215.83 | $50.00 | $1,248.37 | $236,675.63 |
| 89 | 2025/06 | $282.93 | $591.69 | $107.92 | $215.83 | $50.00 | $1,248.37 | $236,392.70 |
| 90 | 2025/07 | $283.64 | $590.98 | $107.92 | $215.83 | $50.00 | $1,248.37 | $236,109.06 |
| 91 | 2025/08 | $284.35 | $590.27 | $107.92 | $215.83 | $50.00 | $1,248.37 | $235,824.71 |
| 92 | 2025/09 | $285.06 | $589.56 | $107.92 | $215.83 | $50.00 | $1,248.37 | $235,539.66 |
| 93 | 2025/10 | $285.77 | $588.85 | $107.92 | $215.83 | $50.00 | $1,248.37 | $235,253.89 |
| 94 | 2025/11 | $286.48 | $588.13 | $107.92 | $215.83 | $50.00 | $1,248.37 | $234,967.40 |
| 95 | 2025/12 | $287.20 | $587.42 | $107.92 | $215.83 | $50.00 | $1,248.37 | $234,680.20 |
| 96 | 2026/01 | $287.92 | $586.70 | $107.92 | $215.83 | $50.00 | $1,248.37 | $234,392.28 |
| 97 | 2026/02 | $288.64 | $585.98 | $107.92 | $215.83 | $50.00 | $1,248.37 | $234,103.65 |
| 98 | 2026/03 | $289.36 | $585.26 | $107.92 | $215.83 | $50.00 | $1,248.37 | $233,814.29 |
| 99 | 2026/04 | $290.08 | $584.54 | $107.92 | $215.83 | $50.00 | $1,248.37 | $233,524.20 |
| 100 | 2026/05 | $290.81 | $583.81 | $107.92 | $215.83 | $50.00 | $1,248.37 | $233,233.40 |
| 101 | 2026/06 | $291.54 | $583.08 | $107.92 | $215.83 | $50.00 | $1,248.37 | $232,941.86 |
| 102 | 2026/07 | $292.26 | $582.35 | $107.92 | $215.83 | $50.00 | $1,248.37 | $232,649.60 |
| 103 | 2026/08 | $292.99 | $581.62 | $107.92 | $215.83 | $50.00 | $1,248.37 | $232,356.60 |
| 104 | 2026/09 | $293.73 | $580.89 | $107.92 | $215.83 | $50.00 | $1,248.37 | $232,062.88 |
| 105 | 2026/10 | $294.46 | $580.16 | $107.92 | $215.83 | $50.00 | $1,248.37 | $231,768.41 |
| 106 | 2026/11 | $295.20 | $579.42 | $107.92 | $215.83 | $50.00 | $1,248.37 | $231,473.22 |
| 107 | 2026/12 | $295.94 | $578.68 | $107.92 | $215.83 | $50.00 | $1,248.37 | $231,177.28 |
| 108 | 2027/01 | $296.68 | $577.94 | $107.92 | $215.83 | $50.00 | $1,248.37 | $230,880.60 |
| 109 | 2027/02 | $297.42 | $577.20 | $107.92 | $215.83 | $50.00 | $1,248.37 | $230,583.19 |
| 110 | 2027/03 | $298.16 | $576.46 | $107.92 | $215.83 | $50.00 | $1,248.37 | $230,285.03 |
| 111 | 2027/04 | $298.91 | $575.71 | $107.92 | $215.83 | $50.00 | $1,248.37 | $229,986.12 |
| 112 | 2027/05 | $299.65 | $574.97 | $107.92 | $215.83 | $50.00 | $1,248.37 | $229,686.47 |
| 113 | 2027/06 | $300.40 | $574.22 | $107.92 | $215.83 | $50.00 | $1,248.37 | $229,386.07 |
| 114 | 2027/07 | $301.15 | $573.47 | $107.92 | $215.83 | $50.00 | $1,248.37 | $229,084.91 |
| 115 | 2027/08 | $301.91 | $572.71 | $107.92 | $215.83 | $50.00 | $1,248.37 | $228,783.01 |
| 116 | 2027/09 | $302.66 | $571.96 | $107.92 | $215.83 | $50.00 | $1,248.37 | $228,480.34 |
| 117 | 2027/10 | $303.42 | $571.20 | $107.92 | $215.83 | $50.00 | $1,248.37 | $228,176.93 |
| 118 | 2027/11 | $304.18 | $570.44 | $107.92 | $215.83 | $50.00 | $1,248.37 | $227,872.75 |
| 119 | 2027/12 | $304.94 | $569.68 | $107.92 | $215.83 | $50.00 | $1,248.37 | $227,567.81 |
| 120 | 2028/01 | $305.70 | $568.92 | $107.92 | $215.83 | $50.00 | $1,248.37 | $227,262.11 |
| 121 | 2028/02 | $306.46 | $568.16 | $107.92 | $215.83 | $50.00 | $1,248.37 | $226,955.65 |
| 122 | 2028/03 | $307.23 | $567.39 | $107.92 | $215.83 | $50.00 | $1,248.37 | $226,648.42 |
| 123 | 2028/04 | $308.00 | $566.62 | $107.92 | $215.83 | $50.00 | $1,248.37 | $226,340.42 |
| 124 | 2028/05 | $308.77 | $565.85 | $107.92 | $215.83 | $50.00 | $1,248.37 | $226,031.66 |
| 125 | 2028/06 | $309.54 | $565.08 | $107.92 | $215.83 | $50.00 | $1,248.37 | $225,722.12 |
| 126 | 2028/07 | $310.31 | $564.31 | $107.92 | $215.83 | $50.00 | $1,248.37 | $225,411.80 |
| 127 | 2028/08 | $311.09 | $563.53 | $107.92 | $215.83 | $50.00 | $1,248.37 | $225,100.71 |
| 128 | 2028/09 | $311.87 | $562.75 | $107.92 | $215.83 | $50.00 | $1,248.37 | $224,788.85 |
| 129 | 2028/10 | $312.65 | $561.97 | $107.92 | $215.83 | $50.00 | $1,248.37 | $224,476.20 |
| 130 | 2028/11 | $313.43 | $561.19 | $107.92 | $215.83 | $50.00 | $1,248.37 | $224,162.77 |
| 131 | 2028/12 | $314.21 | $560.41 | $107.92 | $215.83 | $50.00 | $1,248.37 | $223,848.56 |
| 132 | 2029/01 | $315.00 | $559.62 | $107.92 | $215.83 | $50.00 | $1,248.37 | $223,533.56 |
| 133 | 2029/02 | $315.78 | $558.83 | $107.92 | $215.83 | $50.00 | $1,248.37 | $223,217.78 |
| 134 | 2029/03 | $316.57 | $558.04 | $107.92 | $215.83 | $50.00 | $1,248.37 | $222,901.20 |
| 135 | 2029/04 | $317.37 | $557.25 | $107.92 | $215.83 | $50.00 | $1,248.37 | $222,583.84 |
| 136 | 2029/05 | $318.16 | $556.46 | $107.92 | $215.83 | $50.00 | $1,248.37 | $222,265.68 |
| 137 | 2029/06 | $318.95 | $555.66 | $107.92 | $215.83 | $50.00 | $1,248.37 | $221,946.72 |
| 138 | 2029/07 | $319.75 | $554.87 | $107.92 | $215.83 | $50.00 | $1,248.37 | $221,626.97 |
| 139 | 2029/08 | $320.55 | $554.07 | $107.92 | $215.83 | $50.00 | $1,248.37 | $221,306.42 |
| 140 | 2029/09 | $321.35 | $553.27 | $107.92 | $215.83 | $50.00 | $1,248.37 | $220,985.07 |
| 141 | 2029/10 | $322.16 | $552.46 | $107.92 | $215.83 | $50.00 | $1,248.37 | $220,662.91 |
| 142 | 2029/11 | $322.96 | $551.66 | $107.92 | $215.83 | $50.00 | $1,248.37 | $220,339.95 |
| 143 | 2029/12 | $323.77 | $550.85 | $107.92 | $215.83 | $50.00 | $1,248.37 | $220,016.18 |
| 144 | 2030/01 | $324.58 | $550.04 | $107.92 | $215.83 | $50.00 | $1,248.37 | $219,691.60 |
| 145 | 2030/02 | $325.39 | $549.23 | $107.92 | $215.83 | $50.00 | $1,248.37 | $219,366.21 |
| 146 | 2030/03 | $326.20 | $548.42 | $107.92 | $215.83 | $50.00 | $1,248.37 | $219,040.01 |
| 147 | 2030/04 | $327.02 | $547.60 | $107.92 | $215.83 | $50.00 | $1,248.37 | $218,712.99 |
| 148 | 2030/05 | $327.84 | $546.78 | $107.92 | $215.83 | $50.00 | $1,248.37 | $218,385.16 |
| 149 | 2030/06 | $328.66 | $545.96 | $107.92 | $215.83 | $50.00 | $1,248.37 | $218,056.50 |
| 150 | 2030/07 | $329.48 | $545.14 | $107.92 | $215.83 | $50.00 | $1,248.37 | $217,727.02 |
| 151 | 2030/08 | $330.30 | $544.32 | $107.92 | $215.83 | $50.00 | $1,248.37 | $217,396.72 |
| 152 | 2030/09 | $331.13 | $543.49 | $107.92 | $215.83 | $50.00 | $1,248.37 | $217,065.60 |
| 153 | 2030/10 | $331.95 | $542.66 | $107.92 | $215.83 | $50.00 | $1,248.37 | $216,733.64 |
| 154 | 2030/11 | $332.78 | $541.83 | $107.92 | $215.83 | $50.00 | $1,248.37 | $216,400.86 |
| 155 | 2030/12 | $333.62 | $541.00 | $107.92 | $215.83 | $50.00 | $1,248.37 | $216,067.24 |
| 156 | 2031/01 | $334.45 | $540.17 | $107.92 | $215.83 | $50.00 | $1,248.37 | $215,732.79 |
| 157 | 2031/02 | $335.29 | $539.33 | $107.92 | $215.83 | $50.00 | $1,248.37 | $215,397.50 |
| 158 | 2031/03 | $336.12 | $538.49 | $107.92 | $215.83 | $50.00 | $1,248.37 | $215,061.38 |
| 159 | 2031/04 | $336.97 | $537.65 | $107.92 | $215.83 | $50.00 | $1,248.37 | $214,724.41 |
| 160 | 2031/05 | $337.81 | $536.81 | $107.92 | $215.83 | $50.00 | $1,248.37 | $214,386.60 |
| 161 | 2031/06 | $338.65 | $535.97 | $107.92 | $215.83 | $50.00 | $1,248.37 | $214,047.95 |
| 162 | 2031/07 | $339.50 | $535.12 | $107.92 | $215.83 | $50.00 | $1,248.37 | $213,708.45 |
| 163 | 2031/08 | $340.35 | $534.27 | $107.92 | $215.83 | $50.00 | $1,248.37 | $213,368.11 |
| 164 | 2031/09 | $341.20 | $533.42 | $107.92 | $215.83 | $50.00 | $1,248.37 | $213,026.91 |
| 165 | 2031/10 | $342.05 | $532.57 | $107.92 | $215.83 | $50.00 | $1,248.37 | $212,684.86 |
| 166 | 2031/11 | $342.91 | $531.71 | $107.92 | $215.83 | $50.00 | $1,248.37 | $212,341.95 |
| 167 | 2031/12 | $343.76 | $530.85 | $107.92 | $215.83 | $50.00 | $1,248.37 | $211,998.19 |
| 168 | 2032/01 | $344.62 | $530.00 | $107.92 | $215.83 | $50.00 | $1,248.37 | $211,653.56 |
| 169 | 2032/02 | $345.48 | $529.13 | $107.92 | $215.83 | $50.00 | $1,248.37 | $211,308.08 |
| 170 | 2032/03 | $346.35 | $528.27 | $107.92 | $215.83 | $50.00 | $1,248.37 | $210,961.73 |
| 171 | 2032/04 | $347.21 | $527.40 | $107.92 | $215.83 | $50.00 | $1,248.37 | $210,614.52 |
| 172 | 2032/05 | $348.08 | $526.54 | $107.92 | $215.83 | $50.00 | $1,248.37 | $210,266.43 |
| 173 | 2032/06 | $348.95 | $525.67 | $107.92 | $215.83 | $50.00 | $1,248.37 | $209,917.48 |
| 174 | 2032/07 | $349.82 | $524.79 | $107.92 | $215.83 | $50.00 | $1,248.37 | $209,567.66 |
| 175 | 2032/08 | $350.70 | $523.92 | $107.92 | $215.83 | $50.00 | $1,248.37 | $209,216.96 |
| 176 | 2032/09 | $351.58 | $523.04 | $107.92 | $215.83 | $50.00 | $1,248.37 | $208,865.38 |
| 177 | 2032/10 | $352.46 | $522.16 | $107.92 | $215.83 | $50.00 | $1,248.37 | $208,512.92 |
| 178 | 2032/11 | $353.34 | $521.28 | $107.92 | $215.83 | $50.00 | $1,248.37 | $208,159.59 |
| 179 | 2032/12 | $354.22 | $520.40 | $107.92 | $215.83 | $50.00 | $1,248.37 | $207,805.37 |
| 180 | 2033/01 | $355.11 | $519.51 | $107.92 | $215.83 | $50.00 | $1,248.37 | $207,450.26 |
| 181 | 2033/02 | $355.99 | $518.63 | $0.00 | $215.83 | $50.00 | $1,140.45 | $207,094.27 |
| 182 | 2033/03 | $356.88 | $517.74 | $0.00 | $215.83 | $50.00 | $1,140.45 | $206,737.39 |
| 183 | 2033/04 | $357.78 | $516.84 | $0.00 | $215.83 | $50.00 | $1,140.45 | $206,379.61 |
| 184 | 2033/05 | $358.67 | $515.95 | $0.00 | $215.83 | $50.00 | $1,140.45 | $206,020.94 |
| 185 | 2033/06 | $359.57 | $515.05 | $0.00 | $215.83 | $50.00 | $1,140.45 | $205,661.38 |
| 186 | 2033/07 | $360.47 | $514.15 | $0.00 | $215.83 | $50.00 | $1,140.45 | $205,300.91 |
| 187 | 2033/08 | $361.37 | $513.25 | $0.00 | $215.83 | $50.00 | $1,140.45 | $204,939.54 |
| 188 | 2033/09 | $362.27 | $512.35 | $0.00 | $215.83 | $50.00 | $1,140.45 | $204,577.27 |
| 189 | 2033/10 | $363.18 | $511.44 | $0.00 | $215.83 | $50.00 | $1,140.45 | $204,214.10 |
| 190 | 2033/11 | $364.08 | $510.54 | $0.00 | $215.83 | $50.00 | $1,140.45 | $203,850.02 |
| 191 | 2033/12 | $364.99 | $509.63 | $0.00 | $215.83 | $50.00 | $1,140.45 | $203,485.02 |
| 192 | 2034/01 | $365.91 | $508.71 | $0.00 | $215.83 | $50.00 | $1,140.45 | $203,119.12 |
| 193 | 2034/02 | $366.82 | $507.80 | $0.00 | $215.83 | $50.00 | $1,140.45 | $202,752.29 |
| 194 | 2034/03 | $367.74 | $506.88 | $0.00 | $215.83 | $50.00 | $1,140.45 | $202,384.56 |
| 195 | 2034/04 | $368.66 | $505.96 | $0.00 | $215.83 | $50.00 | $1,140.45 | $202,015.90 |
| 196 | 2034/05 | $369.58 | $505.04 | $0.00 | $215.83 | $50.00 | $1,140.45 | $201,646.32 |
| 197 | 2034/06 | $370.50 | $504.12 | $0.00 | $215.83 | $50.00 | $1,140.45 | $201,275.82 |
| 198 | 2034/07 | $371.43 | $503.19 | $0.00 | $215.83 | $50.00 | $1,140.45 | $200,904.39 |
| 199 | 2034/08 | $372.36 | $502.26 | $0.00 | $215.83 | $50.00 | $1,140.45 | $200,532.03 |
| 200 | 2034/09 | $373.29 | $501.33 | $0.00 | $215.83 | $50.00 | $1,140.45 | $200,158.74 |
| 201 | 2034/10 | $374.22 | $500.40 | $0.00 | $215.83 | $50.00 | $1,140.45 | $199,784.52 |
| 202 | 2034/11 | $375.16 | $499.46 | $0.00 | $215.83 | $50.00 | $1,140.45 | $199,409.36 |
| 203 | 2034/12 | $376.10 | $498.52 | $0.00 | $215.83 | $50.00 | $1,140.45 | $199,033.27 |
| 204 | 2035/01 | $377.04 | $497.58 | $0.00 | $215.83 | $50.00 | $1,140.45 | $198,656.23 |
| 205 | 2035/02 | $377.98 | $496.64 | $0.00 | $215.83 | $50.00 | $1,140.45 | $198,278.25 |
| 206 | 2035/03 | $378.92 | $495.70 | $0.00 | $215.83 | $50.00 | $1,140.45 | $197,899.33 |
| 207 | 2035/04 | $379.87 | $494.75 | $0.00 | $215.83 | $50.00 | $1,140.45 | $197,519.46 |
| 208 | 2035/05 | $380.82 | $493.80 | $0.00 | $215.83 | $50.00 | $1,140.45 | $197,138.64 |
| 209 | 2035/06 | $381.77 | $492.85 | $0.00 | $215.83 | $50.00 | $1,140.45 | $196,756.87 |
| 210 | 2035/07 | $382.73 | $491.89 | $0.00 | $215.83 | $50.00 | $1,140.45 | $196,374.14 |
| 211 | 2035/08 | $383.68 | $490.94 | $0.00 | $215.83 | $50.00 | $1,140.45 | $195,990.46 |
| 212 | 2035/09 | $384.64 | $489.98 | $0.00 | $215.83 | $50.00 | $1,140.45 | $195,605.82 |
| 213 | 2035/10 | $385.60 | $489.01 | $0.00 | $215.83 | $50.00 | $1,140.45 | $195,220.21 |
| 214 | 2035/11 | $386.57 | $488.05 | $0.00 | $215.83 | $50.00 | $1,140.45 | $194,833.64 |
| 215 | 2035/12 | $387.53 | $487.08 | $0.00 | $215.83 | $50.00 | $1,140.45 | $194,446.11 |
| 216 | 2036/01 | $388.50 | $486.12 | $0.00 | $215.83 | $50.00 | $1,140.45 | $194,057.61 |
| 217 | 2036/02 | $389.47 | $485.14 | $0.00 | $215.83 | $50.00 | $1,140.45 | $193,668.13 |
| 218 | 2036/03 | $390.45 | $484.17 | $0.00 | $215.83 | $50.00 | $1,140.45 | $193,277.68 |
| 219 | 2036/04 | $391.42 | $483.19 | $0.00 | $215.83 | $50.00 | $1,140.45 | $192,886.26 |
| 220 | 2036/05 | $392.40 | $482.22 | $0.00 | $215.83 | $50.00 | $1,140.45 | $192,493.86 |
| 221 | 2036/06 | $393.38 | $481.23 | $0.00 | $215.83 | $50.00 | $1,140.45 | $192,100.47 |
| 222 | 2036/07 | $394.37 | $480.25 | $0.00 | $215.83 | $50.00 | $1,140.45 | $191,706.10 |
| 223 | 2036/08 | $395.35 | $479.27 | $0.00 | $215.83 | $50.00 | $1,140.45 | $191,310.75 |
| 224 | 2036/09 | $396.34 | $478.28 | $0.00 | $215.83 | $50.00 | $1,140.45 | $190,914.41 |
| 225 | 2036/10 | $397.33 | $477.29 | $0.00 | $215.83 | $50.00 | $1,140.45 | $190,517.08 |
| 226 | 2036/11 | $398.33 | $476.29 | $0.00 | $215.83 | $50.00 | $1,140.45 | $190,118.75 |
| 227 | 2036/12 | $399.32 | $475.30 | $0.00 | $215.83 | $50.00 | $1,140.45 | $189,719.43 |
| 228 | 2037/01 | $400.32 | $474.30 | $0.00 | $215.83 | $50.00 | $1,140.45 | $189,319.11 |
| 229 | 2037/02 | $401.32 | $473.30 | $0.00 | $215.83 | $50.00 | $1,140.45 | $188,917.79 |
| 230 | 2037/03 | $402.32 | $472.29 | $0.00 | $215.83 | $50.00 | $1,140.45 | $188,515.46 |
| 231 | 2037/04 | $403.33 | $471.29 | $0.00 | $215.83 | $50.00 | $1,140.45 | $188,112.13 |
| 232 | 2037/05 | $404.34 | $470.28 | $0.00 | $215.83 | $50.00 | $1,140.45 | $187,707.79 |
| 233 | 2037/06 | $405.35 | $469.27 | $0.00 | $215.83 | $50.00 | $1,140.45 | $187,302.45 |
| 234 | 2037/07 | $406.36 | $468.26 | $0.00 | $215.83 | $50.00 | $1,140.45 | $186,896.08 |
| 235 | 2037/08 | $407.38 | $467.24 | $0.00 | $215.83 | $50.00 | $1,140.45 | $186,488.70 |
| 236 | 2037/09 | $408.40 | $466.22 | $0.00 | $215.83 | $50.00 | $1,140.45 | $186,080.31 |
| 237 | 2037/10 | $409.42 | $465.20 | $0.00 | $215.83 | $50.00 | $1,140.45 | $185,670.89 |
| 238 | 2037/11 | $410.44 | $464.18 | $0.00 | $215.83 | $50.00 | $1,140.45 | $185,260.45 |
| 239 | 2037/12 | $411.47 | $463.15 | $0.00 | $215.83 | $50.00 | $1,140.45 | $184,848.98 |
| 240 | 2038/01 | $412.50 | $462.12 | $0.00 | $215.83 | $50.00 | $1,140.45 | $184,436.48 |
| 241 | 2038/02 | $413.53 | $461.09 | $0.00 | $215.83 | $50.00 | $1,140.45 | $184,022.96 |
| 242 | 2038/03 | $414.56 | $460.06 | $0.00 | $215.83 | $50.00 | $1,140.45 | $183,608.40 |
| 243 | 2038/04 | $415.60 | $459.02 | $0.00 | $215.83 | $50.00 | $1,140.45 | $183,192.80 |
| 244 | 2038/05 | $416.64 | $457.98 | $0.00 | $215.83 | $50.00 | $1,140.45 | $182,776.16 |
| 245 | 2038/06 | $417.68 | $456.94 | $0.00 | $215.83 | $50.00 | $1,140.45 | $182,358.48 |
| 246 | 2038/07 | $418.72 | $455.90 | $0.00 | $215.83 | $50.00 | $1,140.45 | $181,939.76 |
| 247 | 2038/08 | $419.77 | $454.85 | $0.00 | $215.83 | $50.00 | $1,140.45 | $181,519.99 |
| 248 | 2038/09 | $420.82 | $453.80 | $0.00 | $215.83 | $50.00 | $1,140.45 | $181,099.17 |
| 249 | 2038/10 | $421.87 | $452.75 | $0.00 | $215.83 | $50.00 | $1,140.45 | $180,677.30 |
| 250 | 2038/11 | $422.93 | $451.69 | $0.00 | $215.83 | $50.00 | $1,140.45 | $180,254.38 |
| 251 | 2038/12 | $423.98 | $450.64 | $0.00 | $215.83 | $50.00 | $1,140.45 | $179,830.39 |
| 252 | 2039/01 | $425.04 | $449.58 | $0.00 | $215.83 | $50.00 | $1,140.45 | $179,405.35 |
| 253 | 2039/02 | $426.11 | $448.51 | $0.00 | $215.83 | $50.00 | $1,140.45 | $178,979.25 |
| 254 | 2039/03 | $427.17 | $447.45 | $0.00 | $215.83 | $50.00 | $1,140.45 | $178,552.08 |
| 255 | 2039/04 | $428.24 | $446.38 | $0.00 | $215.83 | $50.00 | $1,140.45 | $178,123.84 |
| 256 | 2039/05 | $429.31 | $445.31 | $0.00 | $215.83 | $50.00 | $1,140.45 | $177,694.53 |
| 257 | 2039/06 | $430.38 | $444.24 | $0.00 | $215.83 | $50.00 | $1,140.45 | $177,264.15 |
| 258 | 2039/07 | $431.46 | $443.16 | $0.00 | $215.83 | $50.00 | $1,140.45 | $176,832.69 |
| 259 | 2039/08 | $432.54 | $442.08 | $0.00 | $215.83 | $50.00 | $1,140.45 | $176,400.15 |
| 260 | 2039/09 | $433.62 | $441.00 | $0.00 | $215.83 | $50.00 | $1,140.45 | $175,966.53 |
| 261 | 2039/10 | $434.70 | $439.92 | $0.00 | $215.83 | $50.00 | $1,140.45 | $175,531.83 |
| 262 | 2039/11 | $435.79 | $438.83 | $0.00 | $215.83 | $50.00 | $1,140.45 | $175,096.04 |
| 263 | 2039/12 | $436.88 | $437.74 | $0.00 | $215.83 | $50.00 | $1,140.45 | $174,659.16 |
| 264 | 2040/01 | $437.97 | $436.65 | $0.00 | $215.83 | $50.00 | $1,140.45 | $174,221.19 |
| 265 | 2040/02 | $439.07 | $435.55 | $0.00 | $215.83 | $50.00 | $1,140.45 | $173,782.13 |
| 266 | 2040/03 | $440.16 | $434.46 | $0.00 | $215.83 | $50.00 | $1,140.45 | $173,341.96 |
| 267 | 2040/04 | $441.26 | $433.35 | $0.00 | $215.83 | $50.00 | $1,140.45 | $172,900.70 |
| 268 | 2040/05 | $442.37 | $432.25 | $0.00 | $215.83 | $50.00 | $1,140.45 | $172,458.33 |
| 269 | 2040/06 | $443.47 | $431.15 | $0.00 | $215.83 | $50.00 | $1,140.45 | $172,014.86 |
| 270 | 2040/07 | $444.58 | $430.04 | $0.00 | $215.83 | $50.00 | $1,140.45 | $171,570.28 |
| 271 | 2040/08 | $445.69 | $428.93 | $0.00 | $215.83 | $50.00 | $1,140.45 | $171,124.58 |
| 272 | 2040/09 | $446.81 | $427.81 | $0.00 | $215.83 | $50.00 | $1,140.45 | $170,677.78 |
| 273 | 2040/10 | $447.92 | $426.69 | $0.00 | $215.83 | $50.00 | $1,140.45 | $170,229.85 |
| 274 | 2040/11 | $449.04 | $425.57 | $0.00 | $215.83 | $50.00 | $1,140.45 | $169,780.81 |
| 275 | 2040/12 | $450.17 | $424.45 | $0.00 | $215.83 | $50.00 | $1,140.45 | $169,330.64 |
| 276 | 2041/01 | $451.29 | $423.33 | $0.00 | $215.83 | $50.00 | $1,140.45 | $168,879.35 |
| 277 | 2041/02 | $452.42 | $422.20 | $0.00 | $215.83 | $50.00 | $1,140.45 | $168,426.93 |
| 278 | 2041/03 | $453.55 | $421.07 | $0.00 | $215.83 | $50.00 | $1,140.45 | $167,973.38 |
| 279 | 2041/04 | $454.69 | $419.93 | $0.00 | $215.83 | $50.00 | $1,140.45 | $167,518.69 |
| 280 | 2041/05 | $455.82 | $418.80 | $0.00 | $215.83 | $50.00 | $1,140.45 | $167,062.87 |
| 281 | 2041/06 | $456.96 | $417.66 | $0.00 | $215.83 | $50.00 | $1,140.45 | $166,605.91 |
| 282 | 2041/07 | $458.10 | $416.51 | $0.00 | $215.83 | $50.00 | $1,140.45 | $166,147.81 |
| 283 | 2041/08 | $459.25 | $415.37 | $0.00 | $215.83 | $50.00 | $1,140.45 | $165,688.56 |
| 284 | 2041/09 | $460.40 | $414.22 | $0.00 | $215.83 | $50.00 | $1,140.45 | $165,228.16 |
| 285 | 2041/10 | $461.55 | $413.07 | $0.00 | $215.83 | $50.00 | $1,140.45 | $164,766.61 |
| 286 | 2041/11 | $462.70 | $411.92 | $0.00 | $215.83 | $50.00 | $1,140.45 | $164,303.91 |
| 287 | 2041/12 | $463.86 | $410.76 | $0.00 | $215.83 | $50.00 | $1,140.45 | $163,840.05 |
| 288 | 2042/01 | $465.02 | $409.60 | $0.00 | $215.83 | $50.00 | $1,140.45 | $163,375.03 |
| 289 | 2042/02 | $466.18 | $408.44 | $0.00 | $215.83 | $50.00 | $1,140.45 | $162,908.85 |
| 290 | 2042/03 | $467.35 | $407.27 | $0.00 | $215.83 | $50.00 | $1,140.45 | $162,441.50 |
| 291 | 2042/04 | $468.51 | $406.10 | $0.00 | $215.83 | $50.00 | $1,140.45 | $161,972.99 |
| 292 | 2042/05 | $469.69 | $404.93 | $0.00 | $215.83 | $50.00 | $1,140.45 | $161,503.30 |
| 293 | 2042/06 | $470.86 | $403.76 | $0.00 | $215.83 | $50.00 | $1,140.45 | $161,032.44 |
| 294 | 2042/07 | $472.04 | $402.58 | $0.00 | $215.83 | $50.00 | $1,140.45 | $160,560.40 |
| 295 | 2042/08 | $473.22 | $401.40 | $0.00 | $215.83 | $50.00 | $1,140.45 | $160,087.19 |
| 296 | 2042/09 | $474.40 | $400.22 | $0.00 | $215.83 | $50.00 | $1,140.45 | $159,612.79 |
| 297 | 2042/10 | $475.59 | $399.03 | $0.00 | $215.83 | $50.00 | $1,140.45 | $159,137.20 |
| 298 | 2042/11 | $476.78 | $397.84 | $0.00 | $215.83 | $50.00 | $1,140.45 | $158,660.42 |
| 299 | 2042/12 | $477.97 | $396.65 | $0.00 | $215.83 | $50.00 | $1,140.45 | $158,182.46 |
| 300 | 2043/01 | $479.16 | $395.46 | $0.00 | $215.83 | $50.00 | $1,140.45 | $157,703.29 |
| 301 | 2043/02 | $480.36 | $394.26 | $0.00 | $215.83 | $50.00 | $1,140.45 | $157,222.93 |
| 302 | 2043/03 | $481.56 | $393.06 | $0.00 | $215.83 | $50.00 | $1,140.45 | $156,741.37 |
| 303 | 2043/04 | $482.77 | $391.85 | $0.00 | $215.83 | $50.00 | $1,140.45 | $156,258.61 |
| 304 | 2043/05 | $483.97 | $390.65 | $0.00 | $215.83 | $50.00 | $1,140.45 | $155,774.63 |
| 305 | 2043/06 | $485.18 | $389.44 | $0.00 | $215.83 | $50.00 | $1,140.45 | $155,289.45 |
| 306 | 2043/07 | $486.40 | $388.22 | $0.00 | $215.83 | $50.00 | $1,140.45 | $154,803.06 |
| 307 | 2043/08 | $487.61 | $387.01 | $0.00 | $215.83 | $50.00 | $1,140.45 | $154,315.45 |
| 308 | 2043/09 | $488.83 | $385.79 | $0.00 | $215.83 | $50.00 | $1,140.45 | $153,826.62 |
| 309 | 2043/10 | $490.05 | $384.57 | $0.00 | $215.83 | $50.00 | $1,140.45 | $153,336.56 |
| 310 | 2043/11 | $491.28 | $383.34 | $0.00 | $215.83 | $50.00 | $1,140.45 | $152,845.29 |
| 311 | 2043/12 | $492.51 | $382.11 | $0.00 | $215.83 | $50.00 | $1,140.45 | $152,352.78 |
| 312 | 2044/01 | $493.74 | $380.88 | $0.00 | $215.83 | $50.00 | $1,140.45 | $151,859.04 |
| 313 | 2044/02 | $494.97 | $379.65 | $0.00 | $215.83 | $50.00 | $1,140.45 | $151,364.07 |
| 314 | 2044/03 | $496.21 | $378.41 | $0.00 | $215.83 | $50.00 | $1,140.45 | $150,867.86 |
| 315 | 2044/04 | $497.45 | $377.17 | $0.00 | $215.83 | $50.00 | $1,140.45 | $150,370.42 |
| 316 | 2044/05 | $498.69 | $375.93 | $0.00 | $215.83 | $50.00 | $1,140.45 | $149,871.72 |
| 317 | 2044/06 | $499.94 | $374.68 | $0.00 | $215.83 | $50.00 | $1,140.45 | $149,371.78 |
| 318 | 2044/07 | $501.19 | $373.43 | $0.00 | $215.83 | $50.00 | $1,140.45 | $148,870.59 |
| 319 | 2044/08 | $502.44 | $372.18 | $0.00 | $215.83 | $50.00 | $1,140.45 | $148,368.15 |
| 320 | 2044/09 | $503.70 | $370.92 | $0.00 | $215.83 | $50.00 | $1,140.45 | $147,864.45 |
| 321 | 2044/10 | $504.96 | $369.66 | $0.00 | $215.83 | $50.00 | $1,140.45 | $147,359.50 |
| 322 | 2044/11 | $506.22 | $368.40 | $0.00 | $215.83 | $50.00 | $1,140.45 | $146,853.28 |
| 323 | 2044/12 | $507.49 | $367.13 | $0.00 | $215.83 | $50.00 | $1,140.45 | $146,345.79 |
| 324 | 2045/01 | $508.75 | $365.86 | $0.00 | $215.83 | $50.00 | $1,140.45 | $145,837.04 |
| 325 | 2045/02 | $510.03 | $364.59 | $0.00 | $215.83 | $50.00 | $1,140.45 | $145,327.01 |
| 326 | 2045/03 | $511.30 | $363.32 | $0.00 | $215.83 | $50.00 | $1,140.45 | $144,815.71 |
| 327 | 2045/04 | $512.58 | $362.04 | $0.00 | $215.83 | $50.00 | $1,140.45 | $144,303.13 |
| 328 | 2045/05 | $513.86 | $360.76 | $0.00 | $215.83 | $50.00 | $1,140.45 | $143,789.27 |
| 329 | 2045/06 | $515.15 | $359.47 | $0.00 | $215.83 | $50.00 | $1,140.45 | $143,274.12 |
| 330 | 2045/07 | $516.43 | $358.19 | $0.00 | $215.83 | $50.00 | $1,140.45 | $142,757.69 |
| 331 | 2045/08 | $517.72 | $356.89 | $0.00 | $215.83 | $50.00 | $1,140.45 | $142,239.97 |
| 332 | 2045/09 | $519.02 | $355.60 | $0.00 | $215.83 | $50.00 | $1,140.45 | $141,720.95 |
| 333 | 2045/10 | $520.32 | $354.30 | $0.00 | $215.83 | $50.00 | $1,140.45 | $141,200.63 |
| 334 | 2045/11 | $521.62 | $353.00 | $0.00 | $215.83 | $50.00 | $1,140.45 | $140,679.01 |
| 335 | 2045/12 | $522.92 | $351.70 | $0.00 | $215.83 | $50.00 | $1,140.45 | $140,156.09 |
| 336 | 2046/01 | $524.23 | $350.39 | $0.00 | $215.83 | $50.00 | $1,140.45 | $139,631.86 |
| 337 | 2046/02 | $525.54 | $349.08 | $0.00 | $215.83 | $50.00 | $1,140.45 | $139,106.33 |
| 338 | 2046/03 | $526.85 | $347.77 | $0.00 | $215.83 | $50.00 | $1,140.45 | $138,579.47 |
| 339 | 2046/04 | $528.17 | $346.45 | $0.00 | $215.83 | $50.00 | $1,140.45 | $138,051.30 |
| 340 | 2046/05 | $529.49 | $345.13 | $0.00 | $215.83 | $50.00 | $1,140.45 | $137,521.81 |
| 341 | 2046/06 | $530.81 | $343.80 | $0.00 | $215.83 | $50.00 | $1,140.45 | $136,991.00 |
| 342 | 2046/07 | $532.14 | $342.48 | $0.00 | $215.83 | $50.00 | $1,140.45 | $136,458.86 |
| 343 | 2046/08 | $533.47 | $341.15 | $0.00 | $215.83 | $50.00 | $1,140.45 | $135,925.39 |
| 344 | 2046/09 | $534.81 | $339.81 | $0.00 | $215.83 | $50.00 | $1,140.45 | $135,390.58 |
| 345 | 2046/10 | $536.14 | $338.48 | $0.00 | $215.83 | $50.00 | $1,140.45 | $134,854.44 |
| 346 | 2046/11 | $537.48 | $337.14 | $0.00 | $215.83 | $50.00 | $1,140.45 | $134,316.96 |
| 347 | 2046/12 | $538.83 | $335.79 | $0.00 | $215.83 | $50.00 | $1,140.45 | $133,778.13 |
| 348 | 2047/01 | $540.17 | $334.45 | $0.00 | $215.83 | $50.00 | $1,140.45 | $133,237.96 |
| 349 | 2047/02 | $541.52 | $333.09 | $0.00 | $215.83 | $50.00 | $1,140.45 | $132,696.43 |
| 350 | 2047/03 | $542.88 | $331.74 | $0.00 | $215.83 | $50.00 | $1,140.45 | $132,153.55 |
| 351 | 2047/04 | $544.23 | $330.38 | $0.00 | $215.83 | $50.00 | $1,140.45 | $131,609.32 |
| 352 | 2047/05 | $545.60 | $329.02 | $0.00 | $215.83 | $50.00 | $1,140.45 | $131,063.72 |
| 353 | 2047/06 | $546.96 | $327.66 | $0.00 | $215.83 | $50.00 | $1,140.45 | $130,516.76 |
| 354 | 2047/07 | $548.33 | $326.29 | $0.00 | $215.83 | $50.00 | $1,140.45 | $129,968.44 |
| 355 | 2047/08 | $549.70 | $324.92 | $0.00 | $215.83 | $50.00 | $1,140.45 | $129,418.74 |
| 356 | 2047/09 | $551.07 | $323.55 | $0.00 | $215.83 | $50.00 | $1,140.45 | $128,867.67 |
| 357 | 2047/10 | $552.45 | $322.17 | $0.00 | $215.83 | $50.00 | $1,140.45 | $128,315.22 |
| 358 | 2047/11 | $553.83 | $320.79 | $0.00 | $215.83 | $50.00 | $1,140.45 | $127,761.39 |
| 359 | 2047/12 | $555.22 | $319.40 | $0.00 | $215.83 | $50.00 | $1,140.45 | $127,206.17 |
| 360 | 2048/01 | $556.60 | $318.02 | $0.00 | $215.83 | $50.00 | $1,140.45 | $126,649.57 |
| 361 | 2048/02 | $557.99 | $316.62 | $0.00 | $215.83 | $50.00 | $1,140.45 | $126,091.58 |
| 362 | 2048/03 | $559.39 | $315.23 | $0.00 | $215.83 | $50.00 | $1,140.45 | $125,532.19 |
| 363 | 2048/04 | $560.79 | $313.83 | $0.00 | $215.83 | $50.00 | $1,140.45 | $124,971.40 |
| 364 | 2048/05 | $562.19 | $312.43 | $0.00 | $215.83 | $50.00 | $1,140.45 | $124,409.21 |
| 365 | 2048/06 | $563.60 | $311.02 | $0.00 | $215.83 | $50.00 | $1,140.45 | $123,845.61 |
| 366 | 2048/07 | $565.00 | $309.61 | $0.00 | $215.83 | $50.00 | $1,140.45 | $123,280.61 |
| 367 | 2048/08 | $566.42 | $308.20 | $0.00 | $215.83 | $50.00 | $1,140.45 | $122,714.19 |
| 368 | 2048/09 | $567.83 | $306.79 | $0.00 | $215.83 | $50.00 | $1,140.45 | $122,146.36 |
| 369 | 2048/10 | $569.25 | $305.37 | $0.00 | $215.83 | $50.00 | $1,140.45 | $121,577.10 |
| 370 | 2048/11 | $570.68 | $303.94 | $0.00 | $215.83 | $50.00 | $1,140.45 | $121,006.43 |
| 371 | 2048/12 | $572.10 | $302.52 | $0.00 | $215.83 | $50.00 | $1,140.45 | $120,434.32 |
| 372 | 2049/01 | $573.53 | $301.09 | $0.00 | $215.83 | $50.00 | $1,140.45 | $119,860.79 |
| 373 | 2049/02 | $574.97 | $299.65 | $0.00 | $215.83 | $50.00 | $1,140.45 | $119,285.83 |
| 374 | 2049/03 | $576.40 | $298.21 | $0.00 | $215.83 | $50.00 | $1,140.45 | $118,709.42 |
| 375 | 2049/04 | $577.85 | $296.77 | $0.00 | $215.83 | $50.00 | $1,140.45 | $118,131.58 |
| 376 | 2049/05 | $579.29 | $295.33 | $0.00 | $215.83 | $50.00 | $1,140.45 | $117,552.29 |
| 377 | 2049/06 | $580.74 | $293.88 | $0.00 | $215.83 | $50.00 | $1,140.45 | $116,971.55 |
| 378 | 2049/07 | $582.19 | $292.43 | $0.00 | $215.83 | $50.00 | $1,140.45 | $116,389.36 |
| 379 | 2049/08 | $583.65 | $290.97 | $0.00 | $215.83 | $50.00 | $1,140.45 | $115,805.71 |
| 380 | 2049/09 | $585.10 | $289.51 | $0.00 | $215.83 | $50.00 | $1,140.45 | $115,220.61 |
| 381 | 2049/10 | $586.57 | $288.05 | $0.00 | $215.83 | $50.00 | $1,140.45 | $114,634.04 |
| 382 | 2049/11 | $588.03 | $286.59 | $0.00 | $215.83 | $50.00 | $1,140.45 | $114,046.01 |
| 383 | 2049/12 | $589.50 | $285.12 | $0.00 | $215.83 | $50.00 | $1,140.45 | $113,456.50 |
| 384 | 2050/01 | $590.98 | $283.64 | $0.00 | $215.83 | $50.00 | $1,140.45 | $112,865.53 |
| 385 | 2050/02 | $592.45 | $282.16 | $0.00 | $215.83 | $50.00 | $1,140.45 | $112,273.07 |
| 386 | 2050/03 | $593.94 | $280.68 | $0.00 | $215.83 | $50.00 | $1,140.45 | $111,679.14 |
| 387 | 2050/04 | $595.42 | $279.20 | $0.00 | $215.83 | $50.00 | $1,140.45 | $111,083.72 |
| 388 | 2050/05 | $596.91 | $277.71 | $0.00 | $215.83 | $50.00 | $1,140.45 | $110,486.81 |
| 389 | 2050/06 | $598.40 | $276.22 | $0.00 | $215.83 | $50.00 | $1,140.45 | $109,888.40 |
| 390 | 2050/07 | $599.90 | $274.72 | $0.00 | $215.83 | $50.00 | $1,140.45 | $109,288.51 |
| 391 | 2050/08 | $601.40 | $273.22 | $0.00 | $215.83 | $50.00 | $1,140.45 | $108,687.11 |
| 392 | 2050/09 | $602.90 | $271.72 | $0.00 | $215.83 | $50.00 | $1,140.45 | $108,084.21 |
| 393 | 2050/10 | $604.41 | $270.21 | $0.00 | $215.83 | $50.00 | $1,140.45 | $107,479.80 |
| 394 | 2050/11 | $605.92 | $268.70 | $0.00 | $215.83 | $50.00 | $1,140.45 | $106,873.88 |
| 395 | 2050/12 | $607.43 | $267.18 | $0.00 | $215.83 | $50.00 | $1,140.45 | $106,266.45 |
| 396 | 2051/01 | $608.95 | $265.67 | $0.00 | $215.83 | $50.00 | $1,140.45 | $105,657.49 |
| 397 | 2051/02 | $610.47 | $264.14 | $0.00 | $215.83 | $50.00 | $1,140.45 | $105,047.02 |
| 398 | 2051/03 | $612.00 | $262.62 | $0.00 | $215.83 | $50.00 | $1,140.45 | $104,435.02 |
| 399 | 2051/04 | $613.53 | $261.09 | $0.00 | $215.83 | $50.00 | $1,140.45 | $103,821.49 |
| 400 | 2051/05 | $615.06 | $259.55 | $0.00 | $215.83 | $50.00 | $1,140.45 | $103,206.42 |
| 401 | 2051/06 | $616.60 | $258.02 | $0.00 | $215.83 | $50.00 | $1,140.45 | $102,589.82 |
| 402 | 2051/07 | $618.14 | $256.47 | $0.00 | $215.83 | $50.00 | $1,140.45 | $101,971.68 |
| 403 | 2051/08 | $619.69 | $254.93 | $0.00 | $215.83 | $50.00 | $1,140.45 | $101,351.99 |
| 404 | 2051/09 | $621.24 | $253.38 | $0.00 | $215.83 | $50.00 | $1,140.45 | $100,730.75 |
| 405 | 2051/10 | $622.79 | $251.83 | $0.00 | $215.83 | $50.00 | $1,140.45 | $100,107.96 |
| 406 | 2051/11 | $624.35 | $250.27 | $0.00 | $215.83 | $50.00 | $1,140.45 | $99,483.61 |
| 407 | 2051/12 | $625.91 | $248.71 | $0.00 | $215.83 | $50.00 | $1,140.45 | $98,857.70 |
| 408 | 2052/01 | $627.47 | $247.14 | $0.00 | $215.83 | $50.00 | $1,140.45 | $98,230.22 |
| 409 | 2052/02 | $629.04 | $245.58 | $0.00 | $215.83 | $50.00 | $1,140.45 | $97,601.18 |
| 410 | 2052/03 | $630.62 | $244.00 | $0.00 | $215.83 | $50.00 | $1,140.45 | $96,970.56 |
| 411 | 2052/04 | $632.19 | $242.43 | $0.00 | $215.83 | $50.00 | $1,140.45 | $96,338.37 |
| 412 | 2052/05 | $633.77 | $240.85 | $0.00 | $215.83 | $50.00 | $1,140.45 | $95,704.60 |
| 413 | 2052/06 | $635.36 | $239.26 | $0.00 | $215.83 | $50.00 | $1,140.45 | $95,069.24 |
| 414 | 2052/07 | $636.95 | $237.67 | $0.00 | $215.83 | $50.00 | $1,140.45 | $94,432.30 |
| 415 | 2052/08 | $638.54 | $236.08 | $0.00 | $215.83 | $50.00 | $1,140.45 | $93,793.76 |
| 416 | 2052/09 | $640.13 | $234.48 | $0.00 | $215.83 | $50.00 | $1,140.45 | $93,153.62 |
| 417 | 2052/10 | $641.73 | $232.88 | $0.00 | $215.83 | $50.00 | $1,140.45 | $92,511.89 |
| 418 | 2052/11 | $643.34 | $231.28 | $0.00 | $215.83 | $50.00 | $1,140.45 | $91,868.55 |
| 419 | 2052/12 | $644.95 | $229.67 | $0.00 | $215.83 | $50.00 | $1,140.45 | $91,223.60 |
| 420 | 2053/01 | $646.56 | $228.06 | $0.00 | $215.83 | $50.00 | $1,140.45 | $90,577.04 |
| 421 | 2053/02 | $648.18 | $226.44 | $0.00 | $215.83 | $50.00 | $1,140.45 | $89,928.87 |
| 422 | 2053/03 | $649.80 | $224.82 | $0.00 | $215.83 | $50.00 | $1,140.45 | $89,279.07 |
| 423 | 2053/04 | $651.42 | $223.20 | $0.00 | $215.83 | $50.00 | $1,140.45 | $88,627.65 |
| 424 | 2053/05 | $653.05 | $221.57 | $0.00 | $215.83 | $50.00 | $1,140.45 | $87,974.60 |
| 425 | 2053/06 | $654.68 | $219.94 | $0.00 | $215.83 | $50.00 | $1,140.45 | $87,319.92 |
| 426 | 2053/07 | $656.32 | $218.30 | $0.00 | $215.83 | $50.00 | $1,140.45 | $86,663.60 |
| 427 | 2053/08 | $657.96 | $216.66 | $0.00 | $215.83 | $50.00 | $1,140.45 | $86,005.64 |
| 428 | 2053/09 | $659.60 | $215.01 | $0.00 | $215.83 | $50.00 | $1,140.45 | $85,346.04 |
| 429 | 2053/10 | $661.25 | $213.37 | $0.00 | $215.83 | $50.00 | $1,140.45 | $84,684.78 |
| 430 | 2053/11 | $662.91 | $211.71 | $0.00 | $215.83 | $50.00 | $1,140.45 | $84,021.87 |
| 431 | 2053/12 | $664.56 | $210.05 | $0.00 | $215.83 | $50.00 | $1,140.45 | $83,357.31 |
| 432 | 2054/01 | $666.23 | $208.39 | $0.00 | $215.83 | $50.00 | $1,140.45 | $82,691.09 |
| 433 | 2054/02 | $667.89 | $206.73 | $0.00 | $215.83 | $50.00 | $1,140.45 | $82,023.19 |
| 434 | 2054/03 | $669.56 | $205.06 | $0.00 | $215.83 | $50.00 | $1,140.45 | $81,353.63 |
| 435 | 2054/04 | $671.23 | $203.38 | $0.00 | $215.83 | $50.00 | $1,140.45 | $80,682.40 |
| 436 | 2054/05 | $672.91 | $201.71 | $0.00 | $215.83 | $50.00 | $1,140.45 | $80,009.49 |
| 437 | 2054/06 | $674.59 | $200.02 | $0.00 | $215.83 | $50.00 | $1,140.45 | $79,334.89 |
| 438 | 2054/07 | $676.28 | $198.34 | $0.00 | $215.83 | $50.00 | $1,140.45 | $78,658.61 |
| 439 | 2054/08 | $677.97 | $196.65 | $0.00 | $215.83 | $50.00 | $1,140.45 | $77,980.64 |
| 440 | 2054/09 | $679.67 | $194.95 | $0.00 | $215.83 | $50.00 | $1,140.45 | $77,300.97 |
| 441 | 2054/10 | $681.37 | $193.25 | $0.00 | $215.83 | $50.00 | $1,140.45 | $76,619.60 |
| 442 | 2054/11 | $683.07 | $191.55 | $0.00 | $215.83 | $50.00 | $1,140.45 | $75,936.53 |
| 443 | 2054/12 | $684.78 | $189.84 | $0.00 | $215.83 | $50.00 | $1,140.45 | $75,251.76 |
| 444 | 2055/01 | $686.49 | $188.13 | $0.00 | $215.83 | $50.00 | $1,140.45 | $74,565.27 |
| 445 | 2055/02 | $688.21 | $186.41 | $0.00 | $215.83 | $50.00 | $1,140.45 | $73,877.06 |
| 446 | 2055/03 | $689.93 | $184.69 | $0.00 | $215.83 | $50.00 | $1,140.45 | $73,187.14 |
| 447 | 2055/04 | $691.65 | $182.97 | $0.00 | $215.83 | $50.00 | $1,140.45 | $72,495.49 |
| 448 | 2055/05 | $693.38 | $181.24 | $0.00 | $215.83 | $50.00 | $1,140.45 | $71,802.11 |
| 449 | 2055/06 | $695.11 | $179.51 | $0.00 | $215.83 | $50.00 | $1,140.45 | $71,106.99 |
| 450 | 2055/07 | $696.85 | $177.77 | $0.00 | $215.83 | $50.00 | $1,140.45 | $70,410.14 |
| 451 | 2055/08 | $698.59 | $176.03 | $0.00 | $215.83 | $50.00 | $1,140.45 | $69,711.55 |
| 452 | 2055/09 | $700.34 | $174.28 | $0.00 | $215.83 | $50.00 | $1,140.45 | $69,011.21 |
| 453 | 2055/10 | $702.09 | $172.53 | $0.00 | $215.83 | $50.00 | $1,140.45 | $68,309.12 |
| 454 | 2055/11 | $703.85 | $170.77 | $0.00 | $215.83 | $50.00 | $1,140.45 | $67,605.27 |
| 455 | 2055/12 | $705.61 | $169.01 | $0.00 | $215.83 | $50.00 | $1,140.45 | $66,899.67 |
| 456 | 2056/01 | $707.37 | $167.25 | $0.00 | $215.83 | $50.00 | $1,140.45 | $66,192.30 |
| 457 | 2056/02 | $709.14 | $165.48 | $0.00 | $215.83 | $50.00 | $1,140.45 | $65,483.16 |
| 458 | 2056/03 | $710.91 | $163.71 | $0.00 | $215.83 | $50.00 | $1,140.45 | $64,772.25 |
| 459 | 2056/04 | $712.69 | $161.93 | $0.00 | $215.83 | $50.00 | $1,140.45 | $64,059.56 |
| 460 | 2056/05 | $714.47 | $160.15 | $0.00 | $215.83 | $50.00 | $1,140.45 | $63,345.09 |
| 461 | 2056/06 | $716.26 | $158.36 | $0.00 | $215.83 | $50.00 | $1,140.45 | $62,628.83 |
| 462 | 2056/07 | $718.05 | $156.57 | $0.00 | $215.83 | $50.00 | $1,140.45 | $61,910.79 |
| 463 | 2056/08 | $719.84 | $154.78 | $0.00 | $215.83 | $50.00 | $1,140.45 | $61,190.95 |
| 464 | 2056/09 | $721.64 | $152.98 | $0.00 | $215.83 | $50.00 | $1,140.45 | $60,469.30 |
| 465 | 2056/10 | $723.45 | $151.17 | $0.00 | $215.83 | $50.00 | $1,140.45 | $59,745.86 |
| 466 | 2056/11 | $725.25 | $149.36 | $0.00 | $215.83 | $50.00 | $1,140.45 | $59,020.61 |
| 467 | 2056/12 | $727.07 | $147.55 | $0.00 | $215.83 | $50.00 | $1,140.45 | $58,293.54 |
| 468 | 2057/01 | $728.88 | $145.73 | $0.00 | $215.83 | $50.00 | $1,140.45 | $57,564.65 |
| 469 | 2057/02 | $730.71 | $143.91 | $0.00 | $215.83 | $50.00 | $1,140.45 | $56,833.95 |
| 470 | 2057/03 | $732.53 | $142.08 | $0.00 | $215.83 | $50.00 | $1,140.45 | $56,101.41 |
| 471 | 2057/04 | $734.37 | $140.25 | $0.00 | $215.83 | $50.00 | $1,140.45 | $55,367.05 |
| 472 | 2057/05 | $736.20 | $138.42 | $0.00 | $215.83 | $50.00 | $1,140.45 | $54,630.85 |
| 473 | 2057/06 | $738.04 | $136.58 | $0.00 | $215.83 | $50.00 | $1,140.45 | $53,892.80 |
| 474 | 2057/07 | $739.89 | $134.73 | $0.00 | $215.83 | $50.00 | $1,140.45 | $53,152.92 |
| 475 | 2057/08 | $741.74 | $132.88 | $0.00 | $215.83 | $50.00 | $1,140.45 | $52,411.18 |
| 476 | 2057/09 | $743.59 | $131.03 | $0.00 | $215.83 | $50.00 | $1,140.45 | $51,667.59 |
| 477 | 2057/10 | $745.45 | $129.17 | $0.00 | $215.83 | $50.00 | $1,140.45 | $50,922.14 |
| 478 | 2057/11 | $747.31 | $127.31 | $0.00 | $215.83 | $50.00 | $1,140.45 | $50,174.83 |
| 479 | 2057/12 | $749.18 | $125.44 | $0.00 | $215.83 | $50.00 | $1,140.45 | $49,425.65 |
| 480 | 2058/01 | $751.05 | $123.56 | $0.00 | $215.83 | $50.00 | $1,140.45 | $48,674.59 |
| 481 | 2058/02 | $752.93 | $121.69 | $0.00 | $215.83 | $50.00 | $1,140.45 | $47,921.66 |
| 482 | 2058/03 | $754.81 | $119.80 | $0.00 | $215.83 | $50.00 | $1,140.45 | $47,166.84 |
| 483 | 2058/04 | $756.70 | $117.92 | $0.00 | $215.83 | $50.00 | $1,140.45 | $46,410.14 |
| 484 | 2058/05 | $758.59 | $116.03 | $0.00 | $215.83 | $50.00 | $1,140.45 | $45,651.55 |
| 485 | 2058/06 | $760.49 | $114.13 | $0.00 | $215.83 | $50.00 | $1,140.45 | $44,891.06 |
| 486 | 2058/07 | $762.39 | $112.23 | $0.00 | $215.83 | $50.00 | $1,140.45 | $44,128.67 |
| 487 | 2058/08 | $764.30 | $110.32 | $0.00 | $215.83 | $50.00 | $1,140.45 | $43,364.37 |
| 488 | 2058/09 | $766.21 | $108.41 | $0.00 | $215.83 | $50.00 | $1,140.45 | $42,598.16 |
| 489 | 2058/10 | $768.12 | $106.50 | $0.00 | $215.83 | $50.00 | $1,140.45 | $41,830.04 |
| 490 | 2058/11 | $770.04 | $104.58 | $0.00 | $215.83 | $50.00 | $1,140.45 | $41,060.00 |
| 491 | 2058/12 | $771.97 | $102.65 | $0.00 | $215.83 | $50.00 | $1,140.45 | $40,288.03 |
| 492 | 2059/01 | $773.90 | $100.72 | $0.00 | $215.83 | $50.00 | $1,140.45 | $39,514.13 |
| 493 | 2059/02 | $775.83 | $98.79 | $0.00 | $215.83 | $50.00 | $1,140.45 | $38,738.30 |
| 494 | 2059/03 | $777.77 | $96.85 | $0.00 | $215.83 | $50.00 | $1,140.45 | $37,960.52 |
| 495 | 2059/04 | $779.72 | $94.90 | $0.00 | $215.83 | $50.00 | $1,140.45 | $37,180.81 |
| 496 | 2059/05 | $781.67 | $92.95 | $0.00 | $215.83 | $50.00 | $1,140.45 | $36,399.14 |
| 497 | 2059/06 | $783.62 | $91.00 | $0.00 | $215.83 | $50.00 | $1,140.45 | $35,615.52 |
| 498 | 2059/07 | $785.58 | $89.04 | $0.00 | $215.83 | $50.00 | $1,140.45 | $34,829.94 |
| 499 | 2059/08 | $787.54 | $87.07 | $0.00 | $215.83 | $50.00 | $1,140.45 | $34,042.40 |
| 500 | 2059/09 | $789.51 | $85.11 | $0.00 | $215.83 | $50.00 | $1,140.45 | $33,252.88 |
| 501 | 2059/10 | $791.49 | $83.13 | $0.00 | $215.83 | $50.00 | $1,140.45 | $32,461.40 |
| 502 | 2059/11 | $793.47 | $81.15 | $0.00 | $215.83 | $50.00 | $1,140.45 | $31,667.93 |
| 503 | 2059/12 | $795.45 | $79.17 | $0.00 | $215.83 | $50.00 | $1,140.45 | $30,872.48 |
| 504 | 2060/01 | $797.44 | $77.18 | $0.00 | $215.83 | $50.00 | $1,140.45 | $30,075.04 |
| 505 | 2060/02 | $799.43 | $75.19 | $0.00 | $215.83 | $50.00 | $1,140.45 | $29,275.61 |
| 506 | 2060/03 | $801.43 | $73.19 | $0.00 | $215.83 | $50.00 | $1,140.45 | $28,474.18 |
| 507 | 2060/04 | $803.43 | $71.19 | $0.00 | $215.83 | $50.00 | $1,140.45 | $27,670.75 |
| 508 | 2060/05 | $805.44 | $69.18 | $0.00 | $215.83 | $50.00 | $1,140.45 | $26,865.31 |
| 509 | 2060/06 | $807.46 | $67.16 | $0.00 | $215.83 | $50.00 | $1,140.45 | $26,057.85 |
| 510 | 2060/07 | $809.47 | $65.14 | $0.00 | $215.83 | $50.00 | $1,140.45 | $25,248.38 |
| 511 | 2060/08 | $811.50 | $63.12 | $0.00 | $215.83 | $50.00 | $1,140.45 | $24,436.88 |
| 512 | 2060/09 | $813.53 | $61.09 | $0.00 | $215.83 | $50.00 | $1,140.45 | $23,623.36 |
| 513 | 2060/10 | $815.56 | $59.06 | $0.00 | $215.83 | $50.00 | $1,140.45 | $22,807.79 |
| 514 | 2060/11 | $817.60 | $57.02 | $0.00 | $215.83 | $50.00 | $1,140.45 | $21,990.20 |
| 515 | 2060/12 | $819.64 | $54.98 | $0.00 | $215.83 | $50.00 | $1,140.45 | $21,170.55 |
| 516 | 2061/01 | $821.69 | $52.93 | $0.00 | $215.83 | $50.00 | $1,140.45 | $20,348.86 |
| 517 | 2061/02 | $823.75 | $50.87 | $0.00 | $215.83 | $50.00 | $1,140.45 | $19,525.11 |
| 518 | 2061/03 | $825.81 | $48.81 | $0.00 | $215.83 | $50.00 | $1,140.45 | $18,699.31 |
| 519 | 2061/04 | $827.87 | $46.75 | $0.00 | $215.83 | $50.00 | $1,140.45 | $17,871.44 |
| 520 | 2061/05 | $829.94 | $44.68 | $0.00 | $215.83 | $50.00 | $1,140.45 | $17,041.50 |
| 521 | 2061/06 | $832.01 | $42.60 | $0.00 | $215.83 | $50.00 | $1,140.45 | $16,209.48 |
| 522 | 2061/07 | $834.09 | $40.52 | $0.00 | $215.83 | $50.00 | $1,140.45 | $15,375.39 |
| 523 | 2061/08 | $836.18 | $38.44 | $0.00 | $215.83 | $50.00 | $1,140.45 | $14,539.21 |
| 524 | 2061/09 | $838.27 | $36.35 | $0.00 | $215.83 | $50.00 | $1,140.45 | $13,700.94 |
| 525 | 2061/10 | $840.37 | $34.25 | $0.00 | $215.83 | $50.00 | $1,140.45 | $12,860.57 |
| 526 | 2061/11 | $842.47 | $32.15 | $0.00 | $215.83 | $50.00 | $1,140.45 | $12,018.10 |
| 527 | 2061/12 | $844.57 | $30.05 | $0.00 | $215.83 | $50.00 | $1,140.45 | $11,173.53 |
| 528 | 2062/01 | $846.68 | $27.93 | $0.00 | $215.83 | $50.00 | $1,140.45 | $10,326.84 |
| 529 | 2062/02 | $848.80 | $25.82 | $0.00 | $215.83 | $50.00 | $1,140.45 | $9,478.04 |
| 530 | 2062/03 | $850.92 | $23.70 | $0.00 | $215.83 | $50.00 | $1,140.45 | $8,627.12 |
| 531 | 2062/04 | $853.05 | $21.57 | $0.00 | $215.83 | $50.00 | $1,140.45 | $7,774.07 |
| 532 | 2062/05 | $855.18 | $19.44 | $0.00 | $215.83 | $50.00 | $1,140.45 | $6,918.89 |
| 533 | 2062/06 | $857.32 | $17.30 | $0.00 | $215.83 | $50.00 | $1,140.45 | $6,061.56 |
| 534 | 2062/07 | $859.46 | $15.15 | $0.00 | $215.83 | $50.00 | $1,140.45 | $5,202.10 |
| 535 | 2062/08 | $861.61 | $13.01 | $0.00 | $215.83 | $50.00 | $1,140.45 | $4,340.49 |
| 536 | 2062/09 | $863.77 | $10.85 | $0.00 | $215.83 | $50.00 | $1,140.45 | $3,476.72 |
| 537 | 2062/10 | $865.93 | $8.69 | $0.00 | $215.83 | $50.00 | $1,140.45 | $2,610.79 |
| 538 | 2062/11 | $868.09 | $6.53 | $0.00 | $215.83 | $50.00 | $1,140.45 | $1,742.70 |
| 539 | 2062/12 | $870.26 | $4.36 | $0.00 | $215.83 | $50.00 | $1,140.45 | $872.44 |
| 540 | 2063/01 | $872.44 | $2.18 | $0.00 | $215.83 | $50.00 | $1,140.45 | $0.00 |
| Totals | $259,000.00 | $213,294.09 | $19,425.00 | $116,550.00 | $27,000.00 | $635,269.09 |
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.