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 $206,000.00 at 3.98% interest rate for a $296,000.00 home, you need to have a monthly payment of $1,188.50. You will make a total of 600 payments and you will pay off your mortgage on 2065/08. Consult with a Mortgage Specialist
Loan Comparison
You can save $47,036.27 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 | $791.83 | 3.98% | 600 months | $565,097.91 | $269,097.91 |
| 50 years | Bi-Weekly | $395.92 | 3.98% | 512 months | $518,061.64 | $222,061.64 |
| 45 years | Monthly | $820.49 | 3.98% | 540 months | $533,065.72 | $237,065.72 |
| 45 years | Bi-Weekly | $410.25 | 3.98% | 461 months | $491,974.68 | $195,974.68 |
| 40 years | Monthly | $858.39 | 3.98% | 480 months | $502,028.46 | $206,028.46 |
| 40 years | Bi-Weekly | $429.20 | 3.98% | 409 months | $466,672.77 | $170,672.77 |
| 35 years | Monthly | $909.65 | 3.98% | 420 months | $472,051.47 | $176,051.47 |
| 35 years | Bi-Weekly | $454.83 | 3.98% | 358 months | $442,193.56 | $146,193.56 |
| 30 years | Monthly | $981.10 | 3.98% | 360 months | $443,196.63 | $147,196.63 |
| 30 years | Bi-Weekly | $490.55 | 3.98% | 307 months | $418,572.04 | $122,572.04 |
| 25 years | Monthly | $1,085.07 | 3.98% | 300 months | $415,521.09 | $119,521.09 |
| 25 years | Bi-Weekly | $542.54 | 3.98% | 256 months | $395,839.99 | $99,839.99 |
| 20 years | Monthly | $1,246.15 | 3.98% | 240 months | $389,075.90 | $93,075.90 |
| 20 years | Bi-Weekly | $623.08 | 3.98% | 205 months | $374,025.39 | $78,025.39 |
| 15 years | Monthly | $1,521.69 | 3.98% | 180 months | $363,904.80 | $67,904.80 |
| 15 years | Bi-Weekly | $760.85 | 3.98% | 154 months | $353,151.91 | $57,151.91 |
| 10 years | Monthly | $2,083.69 | 3.98% | 120 months | $340,043.08 | $44,043.08 |
| 10 years | Bi-Weekly | $1,041.85 | 3.98% | 103 months | $333,238.46 | $37,238.46 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2015/09 | $108.60 | $683.23 | $0.00 | $246.67 | $150.00 | $1,188.50 | $205,891.40 |
| 2 | 2015/10 | $108.96 | $682.87 | $0.00 | $246.67 | $150.00 | $1,188.50 | $205,782.45 |
| 3 | 2015/11 | $109.32 | $682.51 | $0.00 | $246.67 | $150.00 | $1,188.50 | $205,673.13 |
| 4 | 2015/12 | $109.68 | $682.15 | $0.00 | $246.67 | $150.00 | $1,188.50 | $205,563.45 |
| 5 | 2016/01 | $110.04 | $681.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $205,453.40 |
| 6 | 2016/02 | $110.41 | $681.42 | $0.00 | $246.67 | $150.00 | $1,188.50 | $205,342.99 |
| 7 | 2016/03 | $110.78 | $681.05 | $0.00 | $246.67 | $150.00 | $1,188.50 | $205,232.22 |
| 8 | 2016/04 | $111.14 | $680.69 | $0.00 | $246.67 | $150.00 | $1,188.50 | $205,121.08 |
| 9 | 2016/05 | $111.51 | $680.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $205,009.56 |
| 10 | 2016/06 | $111.88 | $679.95 | $0.00 | $246.67 | $150.00 | $1,188.50 | $204,897.68 |
| 11 | 2016/07 | $112.25 | $679.58 | $0.00 | $246.67 | $150.00 | $1,188.50 | $204,785.43 |
| 12 | 2016/08 | $112.62 | $679.21 | $0.00 | $246.67 | $150.00 | $1,188.50 | $204,672.81 |
| 13 | 2016/09 | $113.00 | $678.83 | $0.00 | $246.67 | $150.00 | $1,188.50 | $204,559.81 |
| 14 | 2016/10 | $113.37 | $678.46 | $0.00 | $246.67 | $150.00 | $1,188.50 | $204,446.43 |
| 15 | 2016/11 | $113.75 | $678.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $204,332.68 |
| 16 | 2016/12 | $114.13 | $677.70 | $0.00 | $246.67 | $150.00 | $1,188.50 | $204,218.56 |
| 17 | 2017/01 | $114.50 | $677.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $204,104.05 |
| 18 | 2017/02 | $114.88 | $676.95 | $0.00 | $246.67 | $150.00 | $1,188.50 | $203,989.17 |
| 19 | 2017/03 | $115.27 | $676.56 | $0.00 | $246.67 | $150.00 | $1,188.50 | $203,873.90 |
| 20 | 2017/04 | $115.65 | $676.18 | $0.00 | $246.67 | $150.00 | $1,188.50 | $203,758.25 |
| 21 | 2017/05 | $116.03 | $675.80 | $0.00 | $246.67 | $150.00 | $1,188.50 | $203,642.22 |
| 22 | 2017/06 | $116.42 | $675.41 | $0.00 | $246.67 | $150.00 | $1,188.50 | $203,525.81 |
| 23 | 2017/07 | $116.80 | $675.03 | $0.00 | $246.67 | $150.00 | $1,188.50 | $203,409.00 |
| 24 | 2017/08 | $117.19 | $674.64 | $0.00 | $246.67 | $150.00 | $1,188.50 | $203,291.81 |
| 25 | 2017/09 | $117.58 | $674.25 | $0.00 | $246.67 | $150.00 | $1,188.50 | $203,174.24 |
| 26 | 2017/10 | $117.97 | $673.86 | $0.00 | $246.67 | $150.00 | $1,188.50 | $203,056.27 |
| 27 | 2017/11 | $118.36 | $673.47 | $0.00 | $246.67 | $150.00 | $1,188.50 | $202,937.91 |
| 28 | 2017/12 | $118.75 | $673.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $202,819.15 |
| 29 | 2018/01 | $119.15 | $672.68 | $0.00 | $246.67 | $150.00 | $1,188.50 | $202,700.01 |
| 30 | 2018/02 | $119.54 | $672.29 | $0.00 | $246.67 | $150.00 | $1,188.50 | $202,580.47 |
| 31 | 2018/03 | $119.94 | $671.89 | $0.00 | $246.67 | $150.00 | $1,188.50 | $202,460.53 |
| 32 | 2018/04 | $120.34 | $671.49 | $0.00 | $246.67 | $150.00 | $1,188.50 | $202,340.19 |
| 33 | 2018/05 | $120.73 | $671.09 | $0.00 | $246.67 | $150.00 | $1,188.50 | $202,219.46 |
| 34 | 2018/06 | $121.14 | $670.69 | $0.00 | $246.67 | $150.00 | $1,188.50 | $202,098.32 |
| 35 | 2018/07 | $121.54 | $670.29 | $0.00 | $246.67 | $150.00 | $1,188.50 | $201,976.79 |
| 36 | 2018/08 | $121.94 | $669.89 | $0.00 | $246.67 | $150.00 | $1,188.50 | $201,854.85 |
| 37 | 2018/09 | $122.34 | $669.49 | $0.00 | $246.67 | $150.00 | $1,188.50 | $201,732.50 |
| 38 | 2018/10 | $122.75 | $669.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $201,609.75 |
| 39 | 2018/11 | $123.16 | $668.67 | $0.00 | $246.67 | $150.00 | $1,188.50 | $201,486.59 |
| 40 | 2018/12 | $123.57 | $668.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $201,363.03 |
| 41 | 2019/01 | $123.98 | $667.85 | $0.00 | $246.67 | $150.00 | $1,188.50 | $201,239.05 |
| 42 | 2019/02 | $124.39 | $667.44 | $0.00 | $246.67 | $150.00 | $1,188.50 | $201,114.66 |
| 43 | 2019/03 | $124.80 | $667.03 | $0.00 | $246.67 | $150.00 | $1,188.50 | $200,989.86 |
| 44 | 2019/04 | $125.21 | $666.62 | $0.00 | $246.67 | $150.00 | $1,188.50 | $200,864.65 |
| 45 | 2019/05 | $125.63 | $666.20 | $0.00 | $246.67 | $150.00 | $1,188.50 | $200,739.02 |
| 46 | 2019/06 | $126.05 | $665.78 | $0.00 | $246.67 | $150.00 | $1,188.50 | $200,612.98 |
| 47 | 2019/07 | $126.46 | $665.37 | $0.00 | $246.67 | $150.00 | $1,188.50 | $200,486.51 |
| 48 | 2019/08 | $126.88 | $664.95 | $0.00 | $246.67 | $150.00 | $1,188.50 | $200,359.63 |
| 49 | 2019/09 | $127.30 | $664.53 | $0.00 | $246.67 | $150.00 | $1,188.50 | $200,232.33 |
| 50 | 2019/10 | $127.73 | $664.10 | $0.00 | $246.67 | $150.00 | $1,188.50 | $200,104.60 |
| 51 | 2019/11 | $128.15 | $663.68 | $0.00 | $246.67 | $150.00 | $1,188.50 | $199,976.45 |
| 52 | 2019/12 | $128.57 | $663.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $199,847.88 |
| 53 | 2020/01 | $129.00 | $662.83 | $0.00 | $246.67 | $150.00 | $1,188.50 | $199,718.88 |
| 54 | 2020/02 | $129.43 | $662.40 | $0.00 | $246.67 | $150.00 | $1,188.50 | $199,589.45 |
| 55 | 2020/03 | $129.86 | $661.97 | $0.00 | $246.67 | $150.00 | $1,188.50 | $199,459.59 |
| 56 | 2020/04 | $130.29 | $661.54 | $0.00 | $246.67 | $150.00 | $1,188.50 | $199,329.30 |
| 57 | 2020/05 | $130.72 | $661.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $199,198.58 |
| 58 | 2020/06 | $131.15 | $660.68 | $0.00 | $246.67 | $150.00 | $1,188.50 | $199,067.42 |
| 59 | 2020/07 | $131.59 | $660.24 | $0.00 | $246.67 | $150.00 | $1,188.50 | $198,935.83 |
| 60 | 2020/08 | $132.03 | $659.80 | $0.00 | $246.67 | $150.00 | $1,188.50 | $198,803.81 |
| 61 | 2020/09 | $132.46 | $659.37 | $0.00 | $246.67 | $150.00 | $1,188.50 | $198,671.34 |
| 62 | 2020/10 | $132.90 | $658.93 | $0.00 | $246.67 | $150.00 | $1,188.50 | $198,538.44 |
| 63 | 2020/11 | $133.34 | $658.49 | $0.00 | $246.67 | $150.00 | $1,188.50 | $198,405.10 |
| 64 | 2020/12 | $133.79 | $658.04 | $0.00 | $246.67 | $150.00 | $1,188.50 | $198,271.31 |
| 65 | 2021/01 | $134.23 | $657.60 | $0.00 | $246.67 | $150.00 | $1,188.50 | $198,137.08 |
| 66 | 2021/02 | $134.68 | $657.15 | $0.00 | $246.67 | $150.00 | $1,188.50 | $198,002.41 |
| 67 | 2021/03 | $135.12 | $656.71 | $0.00 | $246.67 | $150.00 | $1,188.50 | $197,867.28 |
| 68 | 2021/04 | $135.57 | $656.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $197,731.71 |
| 69 | 2021/05 | $136.02 | $655.81 | $0.00 | $246.67 | $150.00 | $1,188.50 | $197,595.69 |
| 70 | 2021/06 | $136.47 | $655.36 | $0.00 | $246.67 | $150.00 | $1,188.50 | $197,459.22 |
| 71 | 2021/07 | $136.92 | $654.91 | $0.00 | $246.67 | $150.00 | $1,188.50 | $197,322.30 |
| 72 | 2021/08 | $137.38 | $654.45 | $0.00 | $246.67 | $150.00 | $1,188.50 | $197,184.92 |
| 73 | 2021/09 | $137.83 | $654.00 | $0.00 | $246.67 | $150.00 | $1,188.50 | $197,047.09 |
| 74 | 2021/10 | $138.29 | $653.54 | $0.00 | $246.67 | $150.00 | $1,188.50 | $196,908.80 |
| 75 | 2021/11 | $138.75 | $653.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $196,770.05 |
| 76 | 2021/12 | $139.21 | $652.62 | $0.00 | $246.67 | $150.00 | $1,188.50 | $196,630.84 |
| 77 | 2022/01 | $139.67 | $652.16 | $0.00 | $246.67 | $150.00 | $1,188.50 | $196,491.17 |
| 78 | 2022/02 | $140.13 | $651.70 | $0.00 | $246.67 | $150.00 | $1,188.50 | $196,351.04 |
| 79 | 2022/03 | $140.60 | $651.23 | $0.00 | $246.67 | $150.00 | $1,188.50 | $196,210.44 |
| 80 | 2022/04 | $141.07 | $650.76 | $0.00 | $246.67 | $150.00 | $1,188.50 | $196,069.37 |
| 81 | 2022/05 | $141.53 | $650.30 | $0.00 | $246.67 | $150.00 | $1,188.50 | $195,927.84 |
| 82 | 2022/06 | $142.00 | $649.83 | $0.00 | $246.67 | $150.00 | $1,188.50 | $195,785.84 |
| 83 | 2022/07 | $142.47 | $649.36 | $0.00 | $246.67 | $150.00 | $1,188.50 | $195,643.36 |
| 84 | 2022/08 | $142.95 | $648.88 | $0.00 | $246.67 | $150.00 | $1,188.50 | $195,500.42 |
| 85 | 2022/09 | $143.42 | $648.41 | $0.00 | $246.67 | $150.00 | $1,188.50 | $195,357.00 |
| 86 | 2022/10 | $143.90 | $647.93 | $0.00 | $246.67 | $150.00 | $1,188.50 | $195,213.10 |
| 87 | 2022/11 | $144.37 | $647.46 | $0.00 | $246.67 | $150.00 | $1,188.50 | $195,068.73 |
| 88 | 2022/12 | $144.85 | $646.98 | $0.00 | $246.67 | $150.00 | $1,188.50 | $194,923.88 |
| 89 | 2023/01 | $145.33 | $646.50 | $0.00 | $246.67 | $150.00 | $1,188.50 | $194,778.54 |
| 90 | 2023/02 | $145.81 | $646.02 | $0.00 | $246.67 | $150.00 | $1,188.50 | $194,632.73 |
| 91 | 2023/03 | $146.30 | $645.53 | $0.00 | $246.67 | $150.00 | $1,188.50 | $194,486.43 |
| 92 | 2023/04 | $146.78 | $645.05 | $0.00 | $246.67 | $150.00 | $1,188.50 | $194,339.65 |
| 93 | 2023/05 | $147.27 | $644.56 | $0.00 | $246.67 | $150.00 | $1,188.50 | $194,192.38 |
| 94 | 2023/06 | $147.76 | $644.07 | $0.00 | $246.67 | $150.00 | $1,188.50 | $194,044.62 |
| 95 | 2023/07 | $148.25 | $643.58 | $0.00 | $246.67 | $150.00 | $1,188.50 | $193,896.37 |
| 96 | 2023/08 | $148.74 | $643.09 | $0.00 | $246.67 | $150.00 | $1,188.50 | $193,747.63 |
| 97 | 2023/09 | $149.23 | $642.60 | $0.00 | $246.67 | $150.00 | $1,188.50 | $193,598.40 |
| 98 | 2023/10 | $149.73 | $642.10 | $0.00 | $246.67 | $150.00 | $1,188.50 | $193,448.67 |
| 99 | 2023/11 | $150.23 | $641.60 | $0.00 | $246.67 | $150.00 | $1,188.50 | $193,298.44 |
| 100 | 2023/12 | $150.72 | $641.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $193,147.72 |
| 101 | 2024/01 | $151.22 | $640.61 | $0.00 | $246.67 | $150.00 | $1,188.50 | $192,996.50 |
| 102 | 2024/02 | $151.72 | $640.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $192,844.77 |
| 103 | 2024/03 | $152.23 | $639.60 | $0.00 | $246.67 | $150.00 | $1,188.50 | $192,692.54 |
| 104 | 2024/04 | $152.73 | $639.10 | $0.00 | $246.67 | $150.00 | $1,188.50 | $192,539.81 |
| 105 | 2024/05 | $153.24 | $638.59 | $0.00 | $246.67 | $150.00 | $1,188.50 | $192,386.57 |
| 106 | 2024/06 | $153.75 | $638.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $192,232.82 |
| 107 | 2024/07 | $154.26 | $637.57 | $0.00 | $246.67 | $150.00 | $1,188.50 | $192,078.57 |
| 108 | 2024/08 | $154.77 | $637.06 | $0.00 | $246.67 | $150.00 | $1,188.50 | $191,923.80 |
| 109 | 2024/09 | $155.28 | $636.55 | $0.00 | $246.67 | $150.00 | $1,188.50 | $191,768.51 |
| 110 | 2024/10 | $155.80 | $636.03 | $0.00 | $246.67 | $150.00 | $1,188.50 | $191,612.72 |
| 111 | 2024/11 | $156.31 | $635.52 | $0.00 | $246.67 | $150.00 | $1,188.50 | $191,456.40 |
| 112 | 2024/12 | $156.83 | $635.00 | $0.00 | $246.67 | $150.00 | $1,188.50 | $191,299.57 |
| 113 | 2025/01 | $157.35 | $634.48 | $0.00 | $246.67 | $150.00 | $1,188.50 | $191,142.22 |
| 114 | 2025/02 | $157.87 | $633.96 | $0.00 | $246.67 | $150.00 | $1,188.50 | $190,984.34 |
| 115 | 2025/03 | $158.40 | $633.43 | $0.00 | $246.67 | $150.00 | $1,188.50 | $190,825.94 |
| 116 | 2025/04 | $158.92 | $632.91 | $0.00 | $246.67 | $150.00 | $1,188.50 | $190,667.02 |
| 117 | 2025/05 | $159.45 | $632.38 | $0.00 | $246.67 | $150.00 | $1,188.50 | $190,507.57 |
| 118 | 2025/06 | $159.98 | $631.85 | $0.00 | $246.67 | $150.00 | $1,188.50 | $190,347.59 |
| 119 | 2025/07 | $160.51 | $631.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $190,187.08 |
| 120 | 2025/08 | $161.04 | $630.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $190,026.04 |
| 121 | 2025/09 | $161.58 | $630.25 | $0.00 | $246.67 | $150.00 | $1,188.50 | $189,864.46 |
| 122 | 2025/10 | $162.11 | $629.72 | $0.00 | $246.67 | $150.00 | $1,188.50 | $189,702.35 |
| 123 | 2025/11 | $162.65 | $629.18 | $0.00 | $246.67 | $150.00 | $1,188.50 | $189,539.70 |
| 124 | 2025/12 | $163.19 | $628.64 | $0.00 | $246.67 | $150.00 | $1,188.50 | $189,376.51 |
| 125 | 2026/01 | $163.73 | $628.10 | $0.00 | $246.67 | $150.00 | $1,188.50 | $189,212.77 |
| 126 | 2026/02 | $164.27 | $627.56 | $0.00 | $246.67 | $150.00 | $1,188.50 | $189,048.50 |
| 127 | 2026/03 | $164.82 | $627.01 | $0.00 | $246.67 | $150.00 | $1,188.50 | $188,883.68 |
| 128 | 2026/04 | $165.37 | $626.46 | $0.00 | $246.67 | $150.00 | $1,188.50 | $188,718.32 |
| 129 | 2026/05 | $165.91 | $625.92 | $0.00 | $246.67 | $150.00 | $1,188.50 | $188,552.40 |
| 130 | 2026/06 | $166.46 | $625.37 | $0.00 | $246.67 | $150.00 | $1,188.50 | $188,385.94 |
| 131 | 2026/07 | $167.02 | $624.81 | $0.00 | $246.67 | $150.00 | $1,188.50 | $188,218.92 |
| 132 | 2026/08 | $167.57 | $624.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $188,051.35 |
| 133 | 2026/09 | $168.13 | $623.70 | $0.00 | $246.67 | $150.00 | $1,188.50 | $187,883.22 |
| 134 | 2026/10 | $168.68 | $623.15 | $0.00 | $246.67 | $150.00 | $1,188.50 | $187,714.54 |
| 135 | 2026/11 | $169.24 | $622.59 | $0.00 | $246.67 | $150.00 | $1,188.50 | $187,545.30 |
| 136 | 2026/12 | $169.80 | $622.03 | $0.00 | $246.67 | $150.00 | $1,188.50 | $187,375.49 |
| 137 | 2027/01 | $170.37 | $621.46 | $0.00 | $246.67 | $150.00 | $1,188.50 | $187,205.12 |
| 138 | 2027/02 | $170.93 | $620.90 | $0.00 | $246.67 | $150.00 | $1,188.50 | $187,034.19 |
| 139 | 2027/03 | $171.50 | $620.33 | $0.00 | $246.67 | $150.00 | $1,188.50 | $186,862.69 |
| 140 | 2027/04 | $172.07 | $619.76 | $0.00 | $246.67 | $150.00 | $1,188.50 | $186,690.62 |
| 141 | 2027/05 | $172.64 | $619.19 | $0.00 | $246.67 | $150.00 | $1,188.50 | $186,517.98 |
| 142 | 2027/06 | $173.21 | $618.62 | $0.00 | $246.67 | $150.00 | $1,188.50 | $186,344.77 |
| 143 | 2027/07 | $173.79 | $618.04 | $0.00 | $246.67 | $150.00 | $1,188.50 | $186,170.99 |
| 144 | 2027/08 | $174.36 | $617.47 | $0.00 | $246.67 | $150.00 | $1,188.50 | $185,996.62 |
| 145 | 2027/09 | $174.94 | $616.89 | $0.00 | $246.67 | $150.00 | $1,188.50 | $185,821.68 |
| 146 | 2027/10 | $175.52 | $616.31 | $0.00 | $246.67 | $150.00 | $1,188.50 | $185,646.16 |
| 147 | 2027/11 | $176.10 | $615.73 | $0.00 | $246.67 | $150.00 | $1,188.50 | $185,470.06 |
| 148 | 2027/12 | $176.69 | $615.14 | $0.00 | $246.67 | $150.00 | $1,188.50 | $185,293.37 |
| 149 | 2028/01 | $177.27 | $614.56 | $0.00 | $246.67 | $150.00 | $1,188.50 | $185,116.10 |
| 150 | 2028/02 | $177.86 | $613.97 | $0.00 | $246.67 | $150.00 | $1,188.50 | $184,938.23 |
| 151 | 2028/03 | $178.45 | $613.38 | $0.00 | $246.67 | $150.00 | $1,188.50 | $184,759.78 |
| 152 | 2028/04 | $179.04 | $612.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $184,580.74 |
| 153 | 2028/05 | $179.64 | $612.19 | $0.00 | $246.67 | $150.00 | $1,188.50 | $184,401.10 |
| 154 | 2028/06 | $180.23 | $611.60 | $0.00 | $246.67 | $150.00 | $1,188.50 | $184,220.87 |
| 155 | 2028/07 | $180.83 | $611.00 | $0.00 | $246.67 | $150.00 | $1,188.50 | $184,040.04 |
| 156 | 2028/08 | $181.43 | $610.40 | $0.00 | $246.67 | $150.00 | $1,188.50 | $183,858.61 |
| 157 | 2028/09 | $182.03 | $609.80 | $0.00 | $246.67 | $150.00 | $1,188.50 | $183,676.58 |
| 158 | 2028/10 | $182.64 | $609.19 | $0.00 | $246.67 | $150.00 | $1,188.50 | $183,493.94 |
| 159 | 2028/11 | $183.24 | $608.59 | $0.00 | $246.67 | $150.00 | $1,188.50 | $183,310.70 |
| 160 | 2028/12 | $183.85 | $607.98 | $0.00 | $246.67 | $150.00 | $1,188.50 | $183,126.85 |
| 161 | 2029/01 | $184.46 | $607.37 | $0.00 | $246.67 | $150.00 | $1,188.50 | $182,942.39 |
| 162 | 2029/02 | $185.07 | $606.76 | $0.00 | $246.67 | $150.00 | $1,188.50 | $182,757.32 |
| 163 | 2029/03 | $185.68 | $606.15 | $0.00 | $246.67 | $150.00 | $1,188.50 | $182,571.64 |
| 164 | 2029/04 | $186.30 | $605.53 | $0.00 | $246.67 | $150.00 | $1,188.50 | $182,385.33 |
| 165 | 2029/05 | $186.92 | $604.91 | $0.00 | $246.67 | $150.00 | $1,188.50 | $182,198.42 |
| 166 | 2029/06 | $187.54 | $604.29 | $0.00 | $246.67 | $150.00 | $1,188.50 | $182,010.88 |
| 167 | 2029/07 | $188.16 | $603.67 | $0.00 | $246.67 | $150.00 | $1,188.50 | $181,822.72 |
| 168 | 2029/08 | $188.78 | $603.05 | $0.00 | $246.67 | $150.00 | $1,188.50 | $181,633.93 |
| 169 | 2029/09 | $189.41 | $602.42 | $0.00 | $246.67 | $150.00 | $1,188.50 | $181,444.52 |
| 170 | 2029/10 | $190.04 | $601.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $181,254.48 |
| 171 | 2029/11 | $190.67 | $601.16 | $0.00 | $246.67 | $150.00 | $1,188.50 | $181,063.81 |
| 172 | 2029/12 | $191.30 | $600.53 | $0.00 | $246.67 | $150.00 | $1,188.50 | $180,872.51 |
| 173 | 2030/01 | $191.94 | $599.89 | $0.00 | $246.67 | $150.00 | $1,188.50 | $180,680.58 |
| 174 | 2030/02 | $192.57 | $599.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $180,488.00 |
| 175 | 2030/03 | $193.21 | $598.62 | $0.00 | $246.67 | $150.00 | $1,188.50 | $180,294.79 |
| 176 | 2030/04 | $193.85 | $597.98 | $0.00 | $246.67 | $150.00 | $1,188.50 | $180,100.94 |
| 177 | 2030/05 | $194.50 | $597.33 | $0.00 | $246.67 | $150.00 | $1,188.50 | $179,906.45 |
| 178 | 2030/06 | $195.14 | $596.69 | $0.00 | $246.67 | $150.00 | $1,188.50 | $179,711.31 |
| 179 | 2030/07 | $195.79 | $596.04 | $0.00 | $246.67 | $150.00 | $1,188.50 | $179,515.52 |
| 180 | 2030/08 | $196.44 | $595.39 | $0.00 | $246.67 | $150.00 | $1,188.50 | $179,319.08 |
| 181 | 2030/09 | $197.09 | $594.74 | $0.00 | $246.67 | $150.00 | $1,188.50 | $179,121.99 |
| 182 | 2030/10 | $197.74 | $594.09 | $0.00 | $246.67 | $150.00 | $1,188.50 | $178,924.25 |
| 183 | 2030/11 | $198.40 | $593.43 | $0.00 | $246.67 | $150.00 | $1,188.50 | $178,725.85 |
| 184 | 2030/12 | $199.06 | $592.77 | $0.00 | $246.67 | $150.00 | $1,188.50 | $178,526.80 |
| 185 | 2031/01 | $199.72 | $592.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $178,327.08 |
| 186 | 2031/02 | $200.38 | $591.45 | $0.00 | $246.67 | $150.00 | $1,188.50 | $178,126.70 |
| 187 | 2031/03 | $201.04 | $590.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $177,925.66 |
| 188 | 2031/04 | $201.71 | $590.12 | $0.00 | $246.67 | $150.00 | $1,188.50 | $177,723.95 |
| 189 | 2031/05 | $202.38 | $589.45 | $0.00 | $246.67 | $150.00 | $1,188.50 | $177,521.57 |
| 190 | 2031/06 | $203.05 | $588.78 | $0.00 | $246.67 | $150.00 | $1,188.50 | $177,318.52 |
| 191 | 2031/07 | $203.72 | $588.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $177,114.80 |
| 192 | 2031/08 | $204.40 | $587.43 | $0.00 | $246.67 | $150.00 | $1,188.50 | $176,910.40 |
| 193 | 2031/09 | $205.08 | $586.75 | $0.00 | $246.67 | $150.00 | $1,188.50 | $176,705.32 |
| 194 | 2031/10 | $205.76 | $586.07 | $0.00 | $246.67 | $150.00 | $1,188.50 | $176,499.57 |
| 195 | 2031/11 | $206.44 | $585.39 | $0.00 | $246.67 | $150.00 | $1,188.50 | $176,293.13 |
| 196 | 2031/12 | $207.12 | $584.71 | $0.00 | $246.67 | $150.00 | $1,188.50 | $176,086.00 |
| 197 | 2032/01 | $207.81 | $584.02 | $0.00 | $246.67 | $150.00 | $1,188.50 | $175,878.19 |
| 198 | 2032/02 | $208.50 | $583.33 | $0.00 | $246.67 | $150.00 | $1,188.50 | $175,669.69 |
| 199 | 2032/03 | $209.19 | $582.64 | $0.00 | $246.67 | $150.00 | $1,188.50 | $175,460.50 |
| 200 | 2032/04 | $209.89 | $581.94 | $0.00 | $246.67 | $150.00 | $1,188.50 | $175,250.61 |
| 201 | 2032/05 | $210.58 | $581.25 | $0.00 | $246.67 | $150.00 | $1,188.50 | $175,040.03 |
| 202 | 2032/06 | $211.28 | $580.55 | $0.00 | $246.67 | $150.00 | $1,188.50 | $174,828.75 |
| 203 | 2032/07 | $211.98 | $579.85 | $0.00 | $246.67 | $150.00 | $1,188.50 | $174,616.77 |
| 204 | 2032/08 | $212.68 | $579.15 | $0.00 | $246.67 | $150.00 | $1,188.50 | $174,404.08 |
| 205 | 2032/09 | $213.39 | $578.44 | $0.00 | $246.67 | $150.00 | $1,188.50 | $174,190.69 |
| 206 | 2032/10 | $214.10 | $577.73 | $0.00 | $246.67 | $150.00 | $1,188.50 | $173,976.60 |
| 207 | 2032/11 | $214.81 | $577.02 | $0.00 | $246.67 | $150.00 | $1,188.50 | $173,761.79 |
| 208 | 2032/12 | $215.52 | $576.31 | $0.00 | $246.67 | $150.00 | $1,188.50 | $173,546.27 |
| 209 | 2033/01 | $216.23 | $575.60 | $0.00 | $246.67 | $150.00 | $1,188.50 | $173,330.03 |
| 210 | 2033/02 | $216.95 | $574.88 | $0.00 | $246.67 | $150.00 | $1,188.50 | $173,113.08 |
| 211 | 2033/03 | $217.67 | $574.16 | $0.00 | $246.67 | $150.00 | $1,188.50 | $172,895.41 |
| 212 | 2033/04 | $218.39 | $573.44 | $0.00 | $246.67 | $150.00 | $1,188.50 | $172,677.02 |
| 213 | 2033/05 | $219.12 | $572.71 | $0.00 | $246.67 | $150.00 | $1,188.50 | $172,457.90 |
| 214 | 2033/06 | $219.84 | $571.99 | $0.00 | $246.67 | $150.00 | $1,188.50 | $172,238.06 |
| 215 | 2033/07 | $220.57 | $571.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $172,017.48 |
| 216 | 2033/08 | $221.31 | $570.52 | $0.00 | $246.67 | $150.00 | $1,188.50 | $171,796.18 |
| 217 | 2033/09 | $222.04 | $569.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $171,574.14 |
| 218 | 2033/10 | $222.78 | $569.05 | $0.00 | $246.67 | $150.00 | $1,188.50 | $171,351.36 |
| 219 | 2033/11 | $223.51 | $568.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $171,127.85 |
| 220 | 2033/12 | $224.26 | $567.57 | $0.00 | $246.67 | $150.00 | $1,188.50 | $170,903.59 |
| 221 | 2034/01 | $225.00 | $566.83 | $0.00 | $246.67 | $150.00 | $1,188.50 | $170,678.59 |
| 222 | 2034/02 | $225.75 | $566.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $170,452.85 |
| 223 | 2034/03 | $226.49 | $565.34 | $0.00 | $246.67 | $150.00 | $1,188.50 | $170,226.35 |
| 224 | 2034/04 | $227.25 | $564.58 | $0.00 | $246.67 | $150.00 | $1,188.50 | $169,999.11 |
| 225 | 2034/05 | $228.00 | $563.83 | $0.00 | $246.67 | $150.00 | $1,188.50 | $169,771.11 |
| 226 | 2034/06 | $228.76 | $563.07 | $0.00 | $246.67 | $150.00 | $1,188.50 | $169,542.35 |
| 227 | 2034/07 | $229.51 | $562.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $169,312.84 |
| 228 | 2034/08 | $230.28 | $561.55 | $0.00 | $246.67 | $150.00 | $1,188.50 | $169,082.56 |
| 229 | 2034/09 | $231.04 | $560.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $168,851.52 |
| 230 | 2034/10 | $231.81 | $560.02 | $0.00 | $246.67 | $150.00 | $1,188.50 | $168,619.72 |
| 231 | 2034/11 | $232.57 | $559.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $168,387.14 |
| 232 | 2034/12 | $233.35 | $558.48 | $0.00 | $246.67 | $150.00 | $1,188.50 | $168,153.80 |
| 233 | 2035/01 | $234.12 | $557.71 | $0.00 | $246.67 | $150.00 | $1,188.50 | $167,919.68 |
| 234 | 2035/02 | $234.90 | $556.93 | $0.00 | $246.67 | $150.00 | $1,188.50 | $167,684.78 |
| 235 | 2035/03 | $235.68 | $556.15 | $0.00 | $246.67 | $150.00 | $1,188.50 | $167,449.10 |
| 236 | 2035/04 | $236.46 | $555.37 | $0.00 | $246.67 | $150.00 | $1,188.50 | $167,212.65 |
| 237 | 2035/05 | $237.24 | $554.59 | $0.00 | $246.67 | $150.00 | $1,188.50 | $166,975.41 |
| 238 | 2035/06 | $238.03 | $553.80 | $0.00 | $246.67 | $150.00 | $1,188.50 | $166,737.38 |
| 239 | 2035/07 | $238.82 | $553.01 | $0.00 | $246.67 | $150.00 | $1,188.50 | $166,498.56 |
| 240 | 2035/08 | $239.61 | $552.22 | $0.00 | $246.67 | $150.00 | $1,188.50 | $166,258.95 |
| 241 | 2035/09 | $240.40 | $551.43 | $0.00 | $246.67 | $150.00 | $1,188.50 | $166,018.55 |
| 242 | 2035/10 | $241.20 | $550.63 | $0.00 | $246.67 | $150.00 | $1,188.50 | $165,777.34 |
| 243 | 2035/11 | $242.00 | $549.83 | $0.00 | $246.67 | $150.00 | $1,188.50 | $165,535.34 |
| 244 | 2035/12 | $242.80 | $549.03 | $0.00 | $246.67 | $150.00 | $1,188.50 | $165,292.54 |
| 245 | 2036/01 | $243.61 | $548.22 | $0.00 | $246.67 | $150.00 | $1,188.50 | $165,048.93 |
| 246 | 2036/02 | $244.42 | $547.41 | $0.00 | $246.67 | $150.00 | $1,188.50 | $164,804.51 |
| 247 | 2036/03 | $245.23 | $546.60 | $0.00 | $246.67 | $150.00 | $1,188.50 | $164,559.28 |
| 248 | 2036/04 | $246.04 | $545.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $164,313.24 |
| 249 | 2036/05 | $246.86 | $544.97 | $0.00 | $246.67 | $150.00 | $1,188.50 | $164,066.38 |
| 250 | 2036/06 | $247.68 | $544.15 | $0.00 | $246.67 | $150.00 | $1,188.50 | $163,818.71 |
| 251 | 2036/07 | $248.50 | $543.33 | $0.00 | $246.67 | $150.00 | $1,188.50 | $163,570.21 |
| 252 | 2036/08 | $249.32 | $542.51 | $0.00 | $246.67 | $150.00 | $1,188.50 | $163,320.89 |
| 253 | 2036/09 | $250.15 | $541.68 | $0.00 | $246.67 | $150.00 | $1,188.50 | $163,070.74 |
| 254 | 2036/10 | $250.98 | $540.85 | $0.00 | $246.67 | $150.00 | $1,188.50 | $162,819.76 |
| 255 | 2036/11 | $251.81 | $540.02 | $0.00 | $246.67 | $150.00 | $1,188.50 | $162,567.95 |
| 256 | 2036/12 | $252.65 | $539.18 | $0.00 | $246.67 | $150.00 | $1,188.50 | $162,315.30 |
| 257 | 2037/01 | $253.48 | $538.35 | $0.00 | $246.67 | $150.00 | $1,188.50 | $162,061.82 |
| 258 | 2037/02 | $254.32 | $537.51 | $0.00 | $246.67 | $150.00 | $1,188.50 | $161,807.49 |
| 259 | 2037/03 | $255.17 | $536.66 | $0.00 | $246.67 | $150.00 | $1,188.50 | $161,552.33 |
| 260 | 2037/04 | $256.01 | $535.82 | $0.00 | $246.67 | $150.00 | $1,188.50 | $161,296.31 |
| 261 | 2037/05 | $256.86 | $534.97 | $0.00 | $246.67 | $150.00 | $1,188.50 | $161,039.45 |
| 262 | 2037/06 | $257.72 | $534.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $160,781.73 |
| 263 | 2037/07 | $258.57 | $533.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $160,523.16 |
| 264 | 2037/08 | $259.43 | $532.40 | $0.00 | $246.67 | $150.00 | $1,188.50 | $160,263.73 |
| 265 | 2037/09 | $260.29 | $531.54 | $0.00 | $246.67 | $150.00 | $1,188.50 | $160,003.45 |
| 266 | 2037/10 | $261.15 | $530.68 | $0.00 | $246.67 | $150.00 | $1,188.50 | $159,742.29 |
| 267 | 2037/11 | $262.02 | $529.81 | $0.00 | $246.67 | $150.00 | $1,188.50 | $159,480.28 |
| 268 | 2037/12 | $262.89 | $528.94 | $0.00 | $246.67 | $150.00 | $1,188.50 | $159,217.39 |
| 269 | 2038/01 | $263.76 | $528.07 | $0.00 | $246.67 | $150.00 | $1,188.50 | $158,953.63 |
| 270 | 2038/02 | $264.63 | $527.20 | $0.00 | $246.67 | $150.00 | $1,188.50 | $158,689.00 |
| 271 | 2038/03 | $265.51 | $526.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $158,423.48 |
| 272 | 2038/04 | $266.39 | $525.44 | $0.00 | $246.67 | $150.00 | $1,188.50 | $158,157.09 |
| 273 | 2038/05 | $267.28 | $524.55 | $0.00 | $246.67 | $150.00 | $1,188.50 | $157,889.82 |
| 274 | 2038/06 | $268.16 | $523.67 | $0.00 | $246.67 | $150.00 | $1,188.50 | $157,621.66 |
| 275 | 2038/07 | $269.05 | $522.78 | $0.00 | $246.67 | $150.00 | $1,188.50 | $157,352.60 |
| 276 | 2038/08 | $269.94 | $521.89 | $0.00 | $246.67 | $150.00 | $1,188.50 | $157,082.66 |
| 277 | 2038/09 | $270.84 | $520.99 | $0.00 | $246.67 | $150.00 | $1,188.50 | $156,811.82 |
| 278 | 2038/10 | $271.74 | $520.09 | $0.00 | $246.67 | $150.00 | $1,188.50 | $156,540.08 |
| 279 | 2038/11 | $272.64 | $519.19 | $0.00 | $246.67 | $150.00 | $1,188.50 | $156,267.45 |
| 280 | 2038/12 | $273.54 | $518.29 | $0.00 | $246.67 | $150.00 | $1,188.50 | $155,993.90 |
| 281 | 2039/01 | $274.45 | $517.38 | $0.00 | $246.67 | $150.00 | $1,188.50 | $155,719.45 |
| 282 | 2039/02 | $275.36 | $516.47 | $0.00 | $246.67 | $150.00 | $1,188.50 | $155,444.09 |
| 283 | 2039/03 | $276.27 | $515.56 | $0.00 | $246.67 | $150.00 | $1,188.50 | $155,167.82 |
| 284 | 2039/04 | $277.19 | $514.64 | $0.00 | $246.67 | $150.00 | $1,188.50 | $154,890.63 |
| 285 | 2039/05 | $278.11 | $513.72 | $0.00 | $246.67 | $150.00 | $1,188.50 | $154,612.52 |
| 286 | 2039/06 | $279.03 | $512.80 | $0.00 | $246.67 | $150.00 | $1,188.50 | $154,333.49 |
| 287 | 2039/07 | $279.96 | $511.87 | $0.00 | $246.67 | $150.00 | $1,188.50 | $154,053.53 |
| 288 | 2039/08 | $280.89 | $510.94 | $0.00 | $246.67 | $150.00 | $1,188.50 | $153,772.65 |
| 289 | 2039/09 | $281.82 | $510.01 | $0.00 | $246.67 | $150.00 | $1,188.50 | $153,490.83 |
| 290 | 2039/10 | $282.75 | $509.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $153,208.08 |
| 291 | 2039/11 | $283.69 | $508.14 | $0.00 | $246.67 | $150.00 | $1,188.50 | $152,924.39 |
| 292 | 2039/12 | $284.63 | $507.20 | $0.00 | $246.67 | $150.00 | $1,188.50 | $152,639.76 |
| 293 | 2040/01 | $285.57 | $506.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $152,354.18 |
| 294 | 2040/02 | $286.52 | $505.31 | $0.00 | $246.67 | $150.00 | $1,188.50 | $152,067.66 |
| 295 | 2040/03 | $287.47 | $504.36 | $0.00 | $246.67 | $150.00 | $1,188.50 | $151,780.19 |
| 296 | 2040/04 | $288.43 | $503.40 | $0.00 | $246.67 | $150.00 | $1,188.50 | $151,491.76 |
| 297 | 2040/05 | $289.38 | $502.45 | $0.00 | $246.67 | $150.00 | $1,188.50 | $151,202.38 |
| 298 | 2040/06 | $290.34 | $501.49 | $0.00 | $246.67 | $150.00 | $1,188.50 | $150,912.04 |
| 299 | 2040/07 | $291.30 | $500.52 | $0.00 | $246.67 | $150.00 | $1,188.50 | $150,620.73 |
| 300 | 2040/08 | $292.27 | $499.56 | $0.00 | $246.67 | $150.00 | $1,188.50 | $150,328.46 |
| 301 | 2040/09 | $293.24 | $498.59 | $0.00 | $246.67 | $150.00 | $1,188.50 | $150,035.22 |
| 302 | 2040/10 | $294.21 | $497.62 | $0.00 | $246.67 | $150.00 | $1,188.50 | $149,741.01 |
| 303 | 2040/11 | $295.19 | $496.64 | $0.00 | $246.67 | $150.00 | $1,188.50 | $149,445.82 |
| 304 | 2040/12 | $296.17 | $495.66 | $0.00 | $246.67 | $150.00 | $1,188.50 | $149,149.65 |
| 305 | 2041/01 | $297.15 | $494.68 | $0.00 | $246.67 | $150.00 | $1,188.50 | $148,852.50 |
| 306 | 2041/02 | $298.14 | $493.69 | $0.00 | $246.67 | $150.00 | $1,188.50 | $148,554.37 |
| 307 | 2041/03 | $299.12 | $492.71 | $0.00 | $246.67 | $150.00 | $1,188.50 | $148,255.24 |
| 308 | 2041/04 | $300.12 | $491.71 | $0.00 | $246.67 | $150.00 | $1,188.50 | $147,955.12 |
| 309 | 2041/05 | $301.11 | $490.72 | $0.00 | $246.67 | $150.00 | $1,188.50 | $147,654.01 |
| 310 | 2041/06 | $302.11 | $489.72 | $0.00 | $246.67 | $150.00 | $1,188.50 | $147,351.90 |
| 311 | 2041/07 | $303.11 | $488.72 | $0.00 | $246.67 | $150.00 | $1,188.50 | $147,048.79 |
| 312 | 2041/08 | $304.12 | $487.71 | $0.00 | $246.67 | $150.00 | $1,188.50 | $146,744.67 |
| 313 | 2041/09 | $305.13 | $486.70 | $0.00 | $246.67 | $150.00 | $1,188.50 | $146,439.54 |
| 314 | 2041/10 | $306.14 | $485.69 | $0.00 | $246.67 | $150.00 | $1,188.50 | $146,133.41 |
| 315 | 2041/11 | $307.15 | $484.68 | $0.00 | $246.67 | $150.00 | $1,188.50 | $145,826.25 |
| 316 | 2041/12 | $308.17 | $483.66 | $0.00 | $246.67 | $150.00 | $1,188.50 | $145,518.08 |
| 317 | 2042/01 | $309.19 | $482.63 | $0.00 | $246.67 | $150.00 | $1,188.50 | $145,208.88 |
| 318 | 2042/02 | $310.22 | $481.61 | $0.00 | $246.67 | $150.00 | $1,188.50 | $144,898.66 |
| 319 | 2042/03 | $311.25 | $480.58 | $0.00 | $246.67 | $150.00 | $1,188.50 | $144,587.41 |
| 320 | 2042/04 | $312.28 | $479.55 | $0.00 | $246.67 | $150.00 | $1,188.50 | $144,275.13 |
| 321 | 2042/05 | $313.32 | $478.51 | $0.00 | $246.67 | $150.00 | $1,188.50 | $143,961.81 |
| 322 | 2042/06 | $314.36 | $477.47 | $0.00 | $246.67 | $150.00 | $1,188.50 | $143,647.46 |
| 323 | 2042/07 | $315.40 | $476.43 | $0.00 | $246.67 | $150.00 | $1,188.50 | $143,332.06 |
| 324 | 2042/08 | $316.45 | $475.38 | $0.00 | $246.67 | $150.00 | $1,188.50 | $143,015.61 |
| 325 | 2042/09 | $317.49 | $474.34 | $0.00 | $246.67 | $150.00 | $1,188.50 | $142,698.12 |
| 326 | 2042/10 | $318.55 | $473.28 | $0.00 | $246.67 | $150.00 | $1,188.50 | $142,379.57 |
| 327 | 2042/11 | $319.60 | $472.23 | $0.00 | $246.67 | $150.00 | $1,188.50 | $142,059.97 |
| 328 | 2042/12 | $320.66 | $471.17 | $0.00 | $246.67 | $150.00 | $1,188.50 | $141,739.30 |
| 329 | 2043/01 | $321.73 | $470.10 | $0.00 | $246.67 | $150.00 | $1,188.50 | $141,417.58 |
| 330 | 2043/02 | $322.79 | $469.03 | $0.00 | $246.67 | $150.00 | $1,188.50 | $141,094.78 |
| 331 | 2043/03 | $323.87 | $467.96 | $0.00 | $246.67 | $150.00 | $1,188.50 | $140,770.91 |
| 332 | 2043/04 | $324.94 | $466.89 | $0.00 | $246.67 | $150.00 | $1,188.50 | $140,445.97 |
| 333 | 2043/05 | $326.02 | $465.81 | $0.00 | $246.67 | $150.00 | $1,188.50 | $140,119.96 |
| 334 | 2043/06 | $327.10 | $464.73 | $0.00 | $246.67 | $150.00 | $1,188.50 | $139,792.86 |
| 335 | 2043/07 | $328.18 | $463.65 | $0.00 | $246.67 | $150.00 | $1,188.50 | $139,464.68 |
| 336 | 2043/08 | $329.27 | $462.56 | $0.00 | $246.67 | $150.00 | $1,188.50 | $139,135.40 |
| 337 | 2043/09 | $330.36 | $461.47 | $0.00 | $246.67 | $150.00 | $1,188.50 | $138,805.04 |
| 338 | 2043/10 | $331.46 | $460.37 | $0.00 | $246.67 | $150.00 | $1,188.50 | $138,473.58 |
| 339 | 2043/11 | $332.56 | $459.27 | $0.00 | $246.67 | $150.00 | $1,188.50 | $138,141.02 |
| 340 | 2043/12 | $333.66 | $458.17 | $0.00 | $246.67 | $150.00 | $1,188.50 | $137,807.36 |
| 341 | 2044/01 | $334.77 | $457.06 | $0.00 | $246.67 | $150.00 | $1,188.50 | $137,472.59 |
| 342 | 2044/02 | $335.88 | $455.95 | $0.00 | $246.67 | $150.00 | $1,188.50 | $137,136.71 |
| 343 | 2044/03 | $336.99 | $454.84 | $0.00 | $246.67 | $150.00 | $1,188.50 | $136,799.72 |
| 344 | 2044/04 | $338.11 | $453.72 | $0.00 | $246.67 | $150.00 | $1,188.50 | $136,461.61 |
| 345 | 2044/05 | $339.23 | $452.60 | $0.00 | $246.67 | $150.00 | $1,188.50 | $136,122.37 |
| 346 | 2044/06 | $340.36 | $451.47 | $0.00 | $246.67 | $150.00 | $1,188.50 | $135,782.02 |
| 347 | 2044/07 | $341.49 | $450.34 | $0.00 | $246.67 | $150.00 | $1,188.50 | $135,440.53 |
| 348 | 2044/08 | $342.62 | $449.21 | $0.00 | $246.67 | $150.00 | $1,188.50 | $135,097.91 |
| 349 | 2044/09 | $343.76 | $448.07 | $0.00 | $246.67 | $150.00 | $1,188.50 | $134,754.16 |
| 350 | 2044/10 | $344.90 | $446.93 | $0.00 | $246.67 | $150.00 | $1,188.50 | $134,409.26 |
| 351 | 2044/11 | $346.04 | $445.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $134,063.22 |
| 352 | 2044/12 | $347.19 | $444.64 | $0.00 | $246.67 | $150.00 | $1,188.50 | $133,716.04 |
| 353 | 2045/01 | $348.34 | $443.49 | $0.00 | $246.67 | $150.00 | $1,188.50 | $133,367.70 |
| 354 | 2045/02 | $349.49 | $442.34 | $0.00 | $246.67 | $150.00 | $1,188.50 | $133,018.20 |
| 355 | 2045/03 | $350.65 | $441.18 | $0.00 | $246.67 | $150.00 | $1,188.50 | $132,667.55 |
| 356 | 2045/04 | $351.82 | $440.01 | $0.00 | $246.67 | $150.00 | $1,188.50 | $132,315.74 |
| 357 | 2045/05 | $352.98 | $438.85 | $0.00 | $246.67 | $150.00 | $1,188.50 | $131,962.75 |
| 358 | 2045/06 | $354.15 | $437.68 | $0.00 | $246.67 | $150.00 | $1,188.50 | $131,608.60 |
| 359 | 2045/07 | $355.33 | $436.50 | $0.00 | $246.67 | $150.00 | $1,188.50 | $131,253.27 |
| 360 | 2045/08 | $356.51 | $435.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $130,896.76 |
| 361 | 2045/09 | $357.69 | $434.14 | $0.00 | $246.67 | $150.00 | $1,188.50 | $130,539.08 |
| 362 | 2045/10 | $358.88 | $432.95 | $0.00 | $246.67 | $150.00 | $1,188.50 | $130,180.20 |
| 363 | 2045/11 | $360.07 | $431.76 | $0.00 | $246.67 | $150.00 | $1,188.50 | $129,820.13 |
| 364 | 2045/12 | $361.26 | $430.57 | $0.00 | $246.67 | $150.00 | $1,188.50 | $129,458.88 |
| 365 | 2046/01 | $362.46 | $429.37 | $0.00 | $246.67 | $150.00 | $1,188.50 | $129,096.42 |
| 366 | 2046/02 | $363.66 | $428.17 | $0.00 | $246.67 | $150.00 | $1,188.50 | $128,732.76 |
| 367 | 2046/03 | $364.87 | $426.96 | $0.00 | $246.67 | $150.00 | $1,188.50 | $128,367.89 |
| 368 | 2046/04 | $366.08 | $425.75 | $0.00 | $246.67 | $150.00 | $1,188.50 | $128,001.81 |
| 369 | 2046/05 | $367.29 | $424.54 | $0.00 | $246.67 | $150.00 | $1,188.50 | $127,634.52 |
| 370 | 2046/06 | $368.51 | $423.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $127,266.02 |
| 371 | 2046/07 | $369.73 | $422.10 | $0.00 | $246.67 | $150.00 | $1,188.50 | $126,896.28 |
| 372 | 2046/08 | $370.96 | $420.87 | $0.00 | $246.67 | $150.00 | $1,188.50 | $126,525.33 |
| 373 | 2046/09 | $372.19 | $419.64 | $0.00 | $246.67 | $150.00 | $1,188.50 | $126,153.14 |
| 374 | 2046/10 | $373.42 | $418.41 | $0.00 | $246.67 | $150.00 | $1,188.50 | $125,779.72 |
| 375 | 2046/11 | $374.66 | $417.17 | $0.00 | $246.67 | $150.00 | $1,188.50 | $125,405.06 |
| 376 | 2046/12 | $375.90 | $415.93 | $0.00 | $246.67 | $150.00 | $1,188.50 | $125,029.15 |
| 377 | 2047/01 | $377.15 | $414.68 | $0.00 | $246.67 | $150.00 | $1,188.50 | $124,652.00 |
| 378 | 2047/02 | $378.40 | $413.43 | $0.00 | $246.67 | $150.00 | $1,188.50 | $124,273.60 |
| 379 | 2047/03 | $379.66 | $412.17 | $0.00 | $246.67 | $150.00 | $1,188.50 | $123,893.95 |
| 380 | 2047/04 | $380.91 | $410.91 | $0.00 | $246.67 | $150.00 | $1,188.50 | $123,513.03 |
| 381 | 2047/05 | $382.18 | $409.65 | $0.00 | $246.67 | $150.00 | $1,188.50 | $123,130.85 |
| 382 | 2047/06 | $383.45 | $408.38 | $0.00 | $246.67 | $150.00 | $1,188.50 | $122,747.41 |
| 383 | 2047/07 | $384.72 | $407.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $122,362.69 |
| 384 | 2047/08 | $385.99 | $405.84 | $0.00 | $246.67 | $150.00 | $1,188.50 | $121,976.70 |
| 385 | 2047/09 | $387.27 | $404.56 | $0.00 | $246.67 | $150.00 | $1,188.50 | $121,589.42 |
| 386 | 2047/10 | $388.56 | $403.27 | $0.00 | $246.67 | $150.00 | $1,188.50 | $121,200.87 |
| 387 | 2047/11 | $389.85 | $401.98 | $0.00 | $246.67 | $150.00 | $1,188.50 | $120,811.02 |
| 388 | 2047/12 | $391.14 | $400.69 | $0.00 | $246.67 | $150.00 | $1,188.50 | $120,419.88 |
| 389 | 2048/01 | $392.44 | $399.39 | $0.00 | $246.67 | $150.00 | $1,188.50 | $120,027.44 |
| 390 | 2048/02 | $393.74 | $398.09 | $0.00 | $246.67 | $150.00 | $1,188.50 | $119,633.70 |
| 391 | 2048/03 | $395.04 | $396.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $119,238.66 |
| 392 | 2048/04 | $396.35 | $395.47 | $0.00 | $246.67 | $150.00 | $1,188.50 | $118,842.30 |
| 393 | 2048/05 | $397.67 | $394.16 | $0.00 | $246.67 | $150.00 | $1,188.50 | $118,444.63 |
| 394 | 2048/06 | $398.99 | $392.84 | $0.00 | $246.67 | $150.00 | $1,188.50 | $118,045.65 |
| 395 | 2048/07 | $400.31 | $391.52 | $0.00 | $246.67 | $150.00 | $1,188.50 | $117,645.33 |
| 396 | 2048/08 | $401.64 | $390.19 | $0.00 | $246.67 | $150.00 | $1,188.50 | $117,243.69 |
| 397 | 2048/09 | $402.97 | $388.86 | $0.00 | $246.67 | $150.00 | $1,188.50 | $116,840.72 |
| 398 | 2048/10 | $404.31 | $387.52 | $0.00 | $246.67 | $150.00 | $1,188.50 | $116,436.41 |
| 399 | 2048/11 | $405.65 | $386.18 | $0.00 | $246.67 | $150.00 | $1,188.50 | $116,030.76 |
| 400 | 2048/12 | $406.99 | $384.84 | $0.00 | $246.67 | $150.00 | $1,188.50 | $115,623.77 |
| 401 | 2049/01 | $408.34 | $383.49 | $0.00 | $246.67 | $150.00 | $1,188.50 | $115,215.43 |
| 402 | 2049/02 | $409.70 | $382.13 | $0.00 | $246.67 | $150.00 | $1,188.50 | $114,805.73 |
| 403 | 2049/03 | $411.06 | $380.77 | $0.00 | $246.67 | $150.00 | $1,188.50 | $114,394.67 |
| 404 | 2049/04 | $412.42 | $379.41 | $0.00 | $246.67 | $150.00 | $1,188.50 | $113,982.25 |
| 405 | 2049/05 | $413.79 | $378.04 | $0.00 | $246.67 | $150.00 | $1,188.50 | $113,568.46 |
| 406 | 2049/06 | $415.16 | $376.67 | $0.00 | $246.67 | $150.00 | $1,188.50 | $113,153.30 |
| 407 | 2049/07 | $416.54 | $375.29 | $0.00 | $246.67 | $150.00 | $1,188.50 | $112,736.76 |
| 408 | 2049/08 | $417.92 | $373.91 | $0.00 | $246.67 | $150.00 | $1,188.50 | $112,318.84 |
| 409 | 2049/09 | $419.31 | $372.52 | $0.00 | $246.67 | $150.00 | $1,188.50 | $111,899.54 |
| 410 | 2049/10 | $420.70 | $371.13 | $0.00 | $246.67 | $150.00 | $1,188.50 | $111,478.84 |
| 411 | 2049/11 | $422.09 | $369.74 | $0.00 | $246.67 | $150.00 | $1,188.50 | $111,056.75 |
| 412 | 2049/12 | $423.49 | $368.34 | $0.00 | $246.67 | $150.00 | $1,188.50 | $110,633.26 |
| 413 | 2050/01 | $424.90 | $366.93 | $0.00 | $246.67 | $150.00 | $1,188.50 | $110,208.36 |
| 414 | 2050/02 | $426.31 | $365.52 | $0.00 | $246.67 | $150.00 | $1,188.50 | $109,782.05 |
| 415 | 2050/03 | $427.72 | $364.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $109,354.34 |
| 416 | 2050/04 | $429.14 | $362.69 | $0.00 | $246.67 | $150.00 | $1,188.50 | $108,925.20 |
| 417 | 2050/05 | $430.56 | $361.27 | $0.00 | $246.67 | $150.00 | $1,188.50 | $108,494.64 |
| 418 | 2050/06 | $431.99 | $359.84 | $0.00 | $246.67 | $150.00 | $1,188.50 | $108,062.65 |
| 419 | 2050/07 | $433.42 | $358.41 | $0.00 | $246.67 | $150.00 | $1,188.50 | $107,629.22 |
| 420 | 2050/08 | $434.86 | $356.97 | $0.00 | $246.67 | $150.00 | $1,188.50 | $107,194.36 |
| 421 | 2050/09 | $436.30 | $355.53 | $0.00 | $246.67 | $150.00 | $1,188.50 | $106,758.06 |
| 422 | 2050/10 | $437.75 | $354.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $106,320.31 |
| 423 | 2050/11 | $439.20 | $352.63 | $0.00 | $246.67 | $150.00 | $1,188.50 | $105,881.11 |
| 424 | 2050/12 | $440.66 | $351.17 | $0.00 | $246.67 | $150.00 | $1,188.50 | $105,440.46 |
| 425 | 2051/01 | $442.12 | $349.71 | $0.00 | $246.67 | $150.00 | $1,188.50 | $104,998.34 |
| 426 | 2051/02 | $443.59 | $348.24 | $0.00 | $246.67 | $150.00 | $1,188.50 | $104,554.75 |
| 427 | 2051/03 | $445.06 | $346.77 | $0.00 | $246.67 | $150.00 | $1,188.50 | $104,109.69 |
| 428 | 2051/04 | $446.53 | $345.30 | $0.00 | $246.67 | $150.00 | $1,188.50 | $103,663.16 |
| 429 | 2051/05 | $448.01 | $343.82 | $0.00 | $246.67 | $150.00 | $1,188.50 | $103,215.15 |
| 430 | 2051/06 | $449.50 | $342.33 | $0.00 | $246.67 | $150.00 | $1,188.50 | $102,765.65 |
| 431 | 2051/07 | $450.99 | $340.84 | $0.00 | $246.67 | $150.00 | $1,188.50 | $102,314.66 |
| 432 | 2051/08 | $452.49 | $339.34 | $0.00 | $246.67 | $150.00 | $1,188.50 | $101,862.17 |
| 433 | 2051/09 | $453.99 | $337.84 | $0.00 | $246.67 | $150.00 | $1,188.50 | $101,408.19 |
| 434 | 2051/10 | $455.49 | $336.34 | $0.00 | $246.67 | $150.00 | $1,188.50 | $100,952.69 |
| 435 | 2051/11 | $457.00 | $334.83 | $0.00 | $246.67 | $150.00 | $1,188.50 | $100,495.69 |
| 436 | 2051/12 | $458.52 | $333.31 | $0.00 | $246.67 | $150.00 | $1,188.50 | $100,037.17 |
| 437 | 2052/01 | $460.04 | $331.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $99,577.13 |
| 438 | 2052/02 | $461.57 | $330.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $99,115.56 |
| 439 | 2052/03 | $463.10 | $328.73 | $0.00 | $246.67 | $150.00 | $1,188.50 | $98,652.47 |
| 440 | 2052/04 | $464.63 | $327.20 | $0.00 | $246.67 | $150.00 | $1,188.50 | $98,187.84 |
| 441 | 2052/05 | $466.17 | $325.66 | $0.00 | $246.67 | $150.00 | $1,188.50 | $97,721.66 |
| 442 | 2052/06 | $467.72 | $324.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $97,253.94 |
| 443 | 2052/07 | $469.27 | $322.56 | $0.00 | $246.67 | $150.00 | $1,188.50 | $96,784.67 |
| 444 | 2052/08 | $470.83 | $321.00 | $0.00 | $246.67 | $150.00 | $1,188.50 | $96,313.84 |
| 445 | 2052/09 | $472.39 | $319.44 | $0.00 | $246.67 | $150.00 | $1,188.50 | $95,841.45 |
| 446 | 2052/10 | $473.96 | $317.87 | $0.00 | $246.67 | $150.00 | $1,188.50 | $95,367.50 |
| 447 | 2052/11 | $475.53 | $316.30 | $0.00 | $246.67 | $150.00 | $1,188.50 | $94,891.97 |
| 448 | 2052/12 | $477.10 | $314.73 | $0.00 | $246.67 | $150.00 | $1,188.50 | $94,414.87 |
| 449 | 2053/01 | $478.69 | $313.14 | $0.00 | $246.67 | $150.00 | $1,188.50 | $93,936.18 |
| 450 | 2053/02 | $480.27 | $311.55 | $0.00 | $246.67 | $150.00 | $1,188.50 | $93,455.90 |
| 451 | 2053/03 | $481.87 | $309.96 | $0.00 | $246.67 | $150.00 | $1,188.50 | $92,974.04 |
| 452 | 2053/04 | $483.47 | $308.36 | $0.00 | $246.67 | $150.00 | $1,188.50 | $92,490.57 |
| 453 | 2053/05 | $485.07 | $306.76 | $0.00 | $246.67 | $150.00 | $1,188.50 | $92,005.50 |
| 454 | 2053/06 | $486.68 | $305.15 | $0.00 | $246.67 | $150.00 | $1,188.50 | $91,518.82 |
| 455 | 2053/07 | $488.29 | $303.54 | $0.00 | $246.67 | $150.00 | $1,188.50 | $91,030.53 |
| 456 | 2053/08 | $489.91 | $301.92 | $0.00 | $246.67 | $150.00 | $1,188.50 | $90,540.62 |
| 457 | 2053/09 | $491.54 | $300.29 | $0.00 | $246.67 | $150.00 | $1,188.50 | $90,049.08 |
| 458 | 2053/10 | $493.17 | $298.66 | $0.00 | $246.67 | $150.00 | $1,188.50 | $89,555.91 |
| 459 | 2053/11 | $494.80 | $297.03 | $0.00 | $246.67 | $150.00 | $1,188.50 | $89,061.11 |
| 460 | 2053/12 | $496.44 | $295.39 | $0.00 | $246.67 | $150.00 | $1,188.50 | $88,564.67 |
| 461 | 2054/01 | $498.09 | $293.74 | $0.00 | $246.67 | $150.00 | $1,188.50 | $88,066.58 |
| 462 | 2054/02 | $499.74 | $292.09 | $0.00 | $246.67 | $150.00 | $1,188.50 | $87,566.84 |
| 463 | 2054/03 | $501.40 | $290.43 | $0.00 | $246.67 | $150.00 | $1,188.50 | $87,065.44 |
| 464 | 2054/04 | $503.06 | $288.77 | $0.00 | $246.67 | $150.00 | $1,188.50 | $86,562.37 |
| 465 | 2054/05 | $504.73 | $287.10 | $0.00 | $246.67 | $150.00 | $1,188.50 | $86,057.64 |
| 466 | 2054/06 | $506.41 | $285.42 | $0.00 | $246.67 | $150.00 | $1,188.50 | $85,551.24 |
| 467 | 2054/07 | $508.08 | $283.74 | $0.00 | $246.67 | $150.00 | $1,188.50 | $85,043.15 |
| 468 | 2054/08 | $509.77 | $282.06 | $0.00 | $246.67 | $150.00 | $1,188.50 | $84,533.38 |
| 469 | 2054/09 | $511.46 | $280.37 | $0.00 | $246.67 | $150.00 | $1,188.50 | $84,021.92 |
| 470 | 2054/10 | $513.16 | $278.67 | $0.00 | $246.67 | $150.00 | $1,188.50 | $83,508.76 |
| 471 | 2054/11 | $514.86 | $276.97 | $0.00 | $246.67 | $150.00 | $1,188.50 | $82,993.90 |
| 472 | 2054/12 | $516.57 | $275.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $82,477.34 |
| 473 | 2055/01 | $518.28 | $273.55 | $0.00 | $246.67 | $150.00 | $1,188.50 | $81,959.06 |
| 474 | 2055/02 | $520.00 | $271.83 | $0.00 | $246.67 | $150.00 | $1,188.50 | $81,439.06 |
| 475 | 2055/03 | $521.72 | $270.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $80,917.33 |
| 476 | 2055/04 | $523.45 | $268.38 | $0.00 | $246.67 | $150.00 | $1,188.50 | $80,393.88 |
| 477 | 2055/05 | $525.19 | $266.64 | $0.00 | $246.67 | $150.00 | $1,188.50 | $79,868.69 |
| 478 | 2055/06 | $526.93 | $264.90 | $0.00 | $246.67 | $150.00 | $1,188.50 | $79,341.76 |
| 479 | 2055/07 | $528.68 | $263.15 | $0.00 | $246.67 | $150.00 | $1,188.50 | $78,813.08 |
| 480 | 2055/08 | $530.43 | $261.40 | $0.00 | $246.67 | $150.00 | $1,188.50 | $78,282.65 |
| 481 | 2055/09 | $532.19 | $259.64 | $0.00 | $246.67 | $150.00 | $1,188.50 | $77,750.45 |
| 482 | 2055/10 | $533.96 | $257.87 | $0.00 | $246.67 | $150.00 | $1,188.50 | $77,216.50 |
| 483 | 2055/11 | $535.73 | $256.10 | $0.00 | $246.67 | $150.00 | $1,188.50 | $76,680.77 |
| 484 | 2055/12 | $537.51 | $254.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $76,143.26 |
| 485 | 2056/01 | $539.29 | $252.54 | $0.00 | $246.67 | $150.00 | $1,188.50 | $75,603.97 |
| 486 | 2056/02 | $541.08 | $250.75 | $0.00 | $246.67 | $150.00 | $1,188.50 | $75,062.90 |
| 487 | 2056/03 | $542.87 | $248.96 | $0.00 | $246.67 | $150.00 | $1,188.50 | $74,520.03 |
| 488 | 2056/04 | $544.67 | $247.16 | $0.00 | $246.67 | $150.00 | $1,188.50 | $73,975.35 |
| 489 | 2056/05 | $546.48 | $245.35 | $0.00 | $246.67 | $150.00 | $1,188.50 | $73,428.88 |
| 490 | 2056/06 | $548.29 | $243.54 | $0.00 | $246.67 | $150.00 | $1,188.50 | $72,880.59 |
| 491 | 2056/07 | $550.11 | $241.72 | $0.00 | $246.67 | $150.00 | $1,188.50 | $72,330.48 |
| 492 | 2056/08 | $551.93 | $239.90 | $0.00 | $246.67 | $150.00 | $1,188.50 | $71,778.54 |
| 493 | 2056/09 | $553.76 | $238.07 | $0.00 | $246.67 | $150.00 | $1,188.50 | $71,224.78 |
| 494 | 2056/10 | $555.60 | $236.23 | $0.00 | $246.67 | $150.00 | $1,188.50 | $70,669.18 |
| 495 | 2056/11 | $557.44 | $234.39 | $0.00 | $246.67 | $150.00 | $1,188.50 | $70,111.73 |
| 496 | 2056/12 | $559.29 | $232.54 | $0.00 | $246.67 | $150.00 | $1,188.50 | $69,552.44 |
| 497 | 2057/01 | $561.15 | $230.68 | $0.00 | $246.67 | $150.00 | $1,188.50 | $68,991.29 |
| 498 | 2057/02 | $563.01 | $228.82 | $0.00 | $246.67 | $150.00 | $1,188.50 | $68,428.28 |
| 499 | 2057/03 | $564.88 | $226.95 | $0.00 | $246.67 | $150.00 | $1,188.50 | $67,863.41 |
| 500 | 2057/04 | $566.75 | $225.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $67,296.66 |
| 501 | 2057/05 | $568.63 | $223.20 | $0.00 | $246.67 | $150.00 | $1,188.50 | $66,728.03 |
| 502 | 2057/06 | $570.52 | $221.31 | $0.00 | $246.67 | $150.00 | $1,188.50 | $66,157.51 |
| 503 | 2057/07 | $572.41 | $219.42 | $0.00 | $246.67 | $150.00 | $1,188.50 | $65,585.11 |
| 504 | 2057/08 | $574.31 | $217.52 | $0.00 | $246.67 | $150.00 | $1,188.50 | $65,010.80 |
| 505 | 2057/09 | $576.21 | $215.62 | $0.00 | $246.67 | $150.00 | $1,188.50 | $64,434.59 |
| 506 | 2057/10 | $578.12 | $213.71 | $0.00 | $246.67 | $150.00 | $1,188.50 | $63,856.47 |
| 507 | 2057/11 | $580.04 | $211.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $63,276.43 |
| 508 | 2057/12 | $581.96 | $209.87 | $0.00 | $246.67 | $150.00 | $1,188.50 | $62,694.47 |
| 509 | 2058/01 | $583.89 | $207.94 | $0.00 | $246.67 | $150.00 | $1,188.50 | $62,110.57 |
| 510 | 2058/02 | $585.83 | $206.00 | $0.00 | $246.67 | $150.00 | $1,188.50 | $61,524.74 |
| 511 | 2058/03 | $587.77 | $204.06 | $0.00 | $246.67 | $150.00 | $1,188.50 | $60,936.97 |
| 512 | 2058/04 | $589.72 | $202.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $60,347.25 |
| 513 | 2058/05 | $591.68 | $200.15 | $0.00 | $246.67 | $150.00 | $1,188.50 | $59,755.57 |
| 514 | 2058/06 | $593.64 | $198.19 | $0.00 | $246.67 | $150.00 | $1,188.50 | $59,161.93 |
| 515 | 2058/07 | $595.61 | $196.22 | $0.00 | $246.67 | $150.00 | $1,188.50 | $58,566.32 |
| 516 | 2058/08 | $597.58 | $194.24 | $0.00 | $246.67 | $150.00 | $1,188.50 | $57,968.74 |
| 517 | 2058/09 | $599.57 | $192.26 | $0.00 | $246.67 | $150.00 | $1,188.50 | $57,369.17 |
| 518 | 2058/10 | $601.56 | $190.27 | $0.00 | $246.67 | $150.00 | $1,188.50 | $56,767.61 |
| 519 | 2058/11 | $603.55 | $188.28 | $0.00 | $246.67 | $150.00 | $1,188.50 | $56,164.06 |
| 520 | 2058/12 | $605.55 | $186.28 | $0.00 | $246.67 | $150.00 | $1,188.50 | $55,558.51 |
| 521 | 2059/01 | $607.56 | $184.27 | $0.00 | $246.67 | $150.00 | $1,188.50 | $54,950.95 |
| 522 | 2059/02 | $609.58 | $182.25 | $0.00 | $246.67 | $150.00 | $1,188.50 | $54,341.37 |
| 523 | 2059/03 | $611.60 | $180.23 | $0.00 | $246.67 | $150.00 | $1,188.50 | $53,729.78 |
| 524 | 2059/04 | $613.63 | $178.20 | $0.00 | $246.67 | $150.00 | $1,188.50 | $53,116.15 |
| 525 | 2059/05 | $615.66 | $176.17 | $0.00 | $246.67 | $150.00 | $1,188.50 | $52,500.49 |
| 526 | 2059/06 | $617.70 | $174.13 | $0.00 | $246.67 | $150.00 | $1,188.50 | $51,882.78 |
| 527 | 2059/07 | $619.75 | $172.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $51,263.03 |
| 528 | 2059/08 | $621.81 | $170.02 | $0.00 | $246.67 | $150.00 | $1,188.50 | $50,641.23 |
| 529 | 2059/09 | $623.87 | $167.96 | $0.00 | $246.67 | $150.00 | $1,188.50 | $50,017.36 |
| 530 | 2059/10 | $625.94 | $165.89 | $0.00 | $246.67 | $150.00 | $1,188.50 | $49,391.42 |
| 531 | 2059/11 | $628.01 | $163.81 | $0.00 | $246.67 | $150.00 | $1,188.50 | $48,763.40 |
| 532 | 2059/12 | $630.10 | $161.73 | $0.00 | $246.67 | $150.00 | $1,188.50 | $48,133.30 |
| 533 | 2060/01 | $632.19 | $159.64 | $0.00 | $246.67 | $150.00 | $1,188.50 | $47,501.12 |
| 534 | 2060/02 | $634.28 | $157.55 | $0.00 | $246.67 | $150.00 | $1,188.50 | $46,866.83 |
| 535 | 2060/03 | $636.39 | $155.44 | $0.00 | $246.67 | $150.00 | $1,188.50 | $46,230.44 |
| 536 | 2060/04 | $638.50 | $153.33 | $0.00 | $246.67 | $150.00 | $1,188.50 | $45,591.94 |
| 537 | 2060/05 | $640.62 | $151.21 | $0.00 | $246.67 | $150.00 | $1,188.50 | $44,951.33 |
| 538 | 2060/06 | $642.74 | $149.09 | $0.00 | $246.67 | $150.00 | $1,188.50 | $44,308.59 |
| 539 | 2060/07 | $644.87 | $146.96 | $0.00 | $246.67 | $150.00 | $1,188.50 | $43,663.71 |
| 540 | 2060/08 | $647.01 | $144.82 | $0.00 | $246.67 | $150.00 | $1,188.50 | $43,016.70 |
| 541 | 2060/09 | $649.16 | $142.67 | $0.00 | $246.67 | $150.00 | $1,188.50 | $42,367.54 |
| 542 | 2060/10 | $651.31 | $140.52 | $0.00 | $246.67 | $150.00 | $1,188.50 | $41,716.23 |
| 543 | 2060/11 | $653.47 | $138.36 | $0.00 | $246.67 | $150.00 | $1,188.50 | $41,062.76 |
| 544 | 2060/12 | $655.64 | $136.19 | $0.00 | $246.67 | $150.00 | $1,188.50 | $40,407.12 |
| 545 | 2061/01 | $657.81 | $134.02 | $0.00 | $246.67 | $150.00 | $1,188.50 | $39,749.31 |
| 546 | 2061/02 | $659.99 | $131.84 | $0.00 | $246.67 | $150.00 | $1,188.50 | $39,089.32 |
| 547 | 2061/03 | $662.18 | $129.65 | $0.00 | $246.67 | $150.00 | $1,188.50 | $38,427.13 |
| 548 | 2061/04 | $664.38 | $127.45 | $0.00 | $246.67 | $150.00 | $1,188.50 | $37,762.75 |
| 549 | 2061/05 | $666.58 | $125.25 | $0.00 | $246.67 | $150.00 | $1,188.50 | $37,096.17 |
| 550 | 2061/06 | $668.79 | $123.04 | $0.00 | $246.67 | $150.00 | $1,188.50 | $36,427.38 |
| 551 | 2061/07 | $671.01 | $120.82 | $0.00 | $246.67 | $150.00 | $1,188.50 | $35,756.36 |
| 552 | 2061/08 | $673.24 | $118.59 | $0.00 | $246.67 | $150.00 | $1,188.50 | $35,083.12 |
| 553 | 2061/09 | $675.47 | $116.36 | $0.00 | $246.67 | $150.00 | $1,188.50 | $34,407.65 |
| 554 | 2061/10 | $677.71 | $114.12 | $0.00 | $246.67 | $150.00 | $1,188.50 | $33,729.94 |
| 555 | 2061/11 | $679.96 | $111.87 | $0.00 | $246.67 | $150.00 | $1,188.50 | $33,049.98 |
| 556 | 2061/12 | $682.21 | $109.62 | $0.00 | $246.67 | $150.00 | $1,188.50 | $32,367.77 |
| 557 | 2062/01 | $684.48 | $107.35 | $0.00 | $246.67 | $150.00 | $1,188.50 | $31,683.29 |
| 558 | 2062/02 | $686.75 | $105.08 | $0.00 | $246.67 | $150.00 | $1,188.50 | $30,996.55 |
| 559 | 2062/03 | $689.02 | $102.81 | $0.00 | $246.67 | $150.00 | $1,188.50 | $30,307.52 |
| 560 | 2062/04 | $691.31 | $100.52 | $0.00 | $246.67 | $150.00 | $1,188.50 | $29,616.21 |
| 561 | 2062/05 | $693.60 | $98.23 | $0.00 | $246.67 | $150.00 | $1,188.50 | $28,922.61 |
| 562 | 2062/06 | $695.90 | $95.93 | $0.00 | $246.67 | $150.00 | $1,188.50 | $28,226.71 |
| 563 | 2062/07 | $698.21 | $93.62 | $0.00 | $246.67 | $150.00 | $1,188.50 | $27,528.49 |
| 564 | 2062/08 | $700.53 | $91.30 | $0.00 | $246.67 | $150.00 | $1,188.50 | $26,827.97 |
| 565 | 2062/09 | $702.85 | $88.98 | $0.00 | $246.67 | $150.00 | $1,188.50 | $26,125.12 |
| 566 | 2062/10 | $705.18 | $86.65 | $0.00 | $246.67 | $150.00 | $1,188.50 | $25,419.94 |
| 567 | 2062/11 | $707.52 | $84.31 | $0.00 | $246.67 | $150.00 | $1,188.50 | $24,712.42 |
| 568 | 2062/12 | $709.87 | $81.96 | $0.00 | $246.67 | $150.00 | $1,188.50 | $24,002.55 |
| 569 | 2063/01 | $712.22 | $79.61 | $0.00 | $246.67 | $150.00 | $1,188.50 | $23,290.33 |
| 570 | 2063/02 | $714.58 | $77.25 | $0.00 | $246.67 | $150.00 | $1,188.50 | $22,575.74 |
| 571 | 2063/03 | $716.95 | $74.88 | $0.00 | $246.67 | $150.00 | $1,188.50 | $21,858.79 |
| 572 | 2063/04 | $719.33 | $72.50 | $0.00 | $246.67 | $150.00 | $1,188.50 | $21,139.46 |
| 573 | 2063/05 | $721.72 | $70.11 | $0.00 | $246.67 | $150.00 | $1,188.50 | $20,417.74 |
| 574 | 2063/06 | $724.11 | $67.72 | $0.00 | $246.67 | $150.00 | $1,188.50 | $19,693.63 |
| 575 | 2063/07 | $726.51 | $65.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $18,967.12 |
| 576 | 2063/08 | $728.92 | $62.91 | $0.00 | $246.67 | $150.00 | $1,188.50 | $18,238.19 |
| 577 | 2063/09 | $731.34 | $60.49 | $0.00 | $246.67 | $150.00 | $1,188.50 | $17,506.86 |
| 578 | 2063/10 | $733.77 | $58.06 | $0.00 | $246.67 | $150.00 | $1,188.50 | $16,773.09 |
| 579 | 2063/11 | $736.20 | $55.63 | $0.00 | $246.67 | $150.00 | $1,188.50 | $16,036.89 |
| 580 | 2063/12 | $738.64 | $53.19 | $0.00 | $246.67 | $150.00 | $1,188.50 | $15,298.25 |
| 581 | 2064/01 | $741.09 | $50.74 | $0.00 | $246.67 | $150.00 | $1,188.50 | $14,557.16 |
| 582 | 2064/02 | $743.55 | $48.28 | $0.00 | $246.67 | $150.00 | $1,188.50 | $13,813.61 |
| 583 | 2064/03 | $746.01 | $45.82 | $0.00 | $246.67 | $150.00 | $1,188.50 | $13,067.60 |
| 584 | 2064/04 | $748.49 | $43.34 | $0.00 | $246.67 | $150.00 | $1,188.50 | $12,319.11 |
| 585 | 2064/05 | $750.97 | $40.86 | $0.00 | $246.67 | $150.00 | $1,188.50 | $11,568.14 |
| 586 | 2064/06 | $753.46 | $38.37 | $0.00 | $246.67 | $150.00 | $1,188.50 | $10,814.67 |
| 587 | 2064/07 | $755.96 | $35.87 | $0.00 | $246.67 | $150.00 | $1,188.50 | $10,058.71 |
| 588 | 2064/08 | $758.47 | $33.36 | $0.00 | $246.67 | $150.00 | $1,188.50 | $9,300.24 |
| 589 | 2064/09 | $760.98 | $30.85 | $0.00 | $246.67 | $150.00 | $1,188.50 | $8,539.26 |
| 590 | 2064/10 | $763.51 | $28.32 | $0.00 | $246.67 | $150.00 | $1,188.50 | $7,775.75 |
| 591 | 2064/11 | $766.04 | $25.79 | $0.00 | $246.67 | $150.00 | $1,188.50 | $7,009.71 |
| 592 | 2064/12 | $768.58 | $23.25 | $0.00 | $246.67 | $150.00 | $1,188.50 | $6,241.13 |
| 593 | 2065/01 | $771.13 | $20.70 | $0.00 | $246.67 | $150.00 | $1,188.50 | $5,470.00 |
| 594 | 2065/02 | $773.69 | $18.14 | $0.00 | $246.67 | $150.00 | $1,188.50 | $4,696.31 |
| 595 | 2065/03 | $776.25 | $15.58 | $0.00 | $246.67 | $150.00 | $1,188.50 | $3,920.06 |
| 596 | 2065/04 | $778.83 | $13.00 | $0.00 | $246.67 | $150.00 | $1,188.50 | $3,141.23 |
| 597 | 2065/05 | $781.41 | $10.42 | $0.00 | $246.67 | $150.00 | $1,188.50 | $2,359.82 |
| 598 | 2065/06 | $784.00 | $7.83 | $0.00 | $246.67 | $150.00 | $1,188.50 | $1,575.82 |
| 599 | 2065/07 | $786.60 | $5.23 | $0.00 | $246.67 | $150.00 | $1,188.50 | $789.21 |
| 600 | 2065/08 | $789.21 | $2.62 | $0.00 | $246.67 | $150.00 | $1,188.50 | $0.00 |
| Totals | $206,000.00 | $269,097.91 | $0.00 | $148,000.00 | $90,000.00 | $713,097.91 |
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.