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 $312,000.00 at 4.5% interest rate for a $402,000.00 home, you need to have a monthly payment of $1,693.50. You will make a total of 600 payments and you will pay off your mortgage on 2064/08.
Loan Comparison
You can save $83,408.03 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:
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $1,308.50 | 4.5% | 600 months | $875,097.64 | $473,097.64 |
| 50 years | Bi-Weekly | $654.25 | 4.5% | 512 months | $791,689.61 | $389,689.61 |
| 45 years | Monthly | $1,348.69 | 4.5% | 540 months | $818,295.27 | $416,295.27 |
| 45 years | Bi-Weekly | $674.35 | 4.5% | 461 months | $745,446.95 | $343,446.95 |
| 40 years | Monthly | $1,402.64 | 4.5% | 480 months | $763,265.31 | $361,265.31 |
| 40 years | Bi-Weekly | $701.32 | 4.5% | 409 months | $700,633.43 | $298,633.43 |
| 35 years | Monthly | $1,476.56 | 4.5% | 420 months | $710,155.62 | $308,155.62 |
| 35 years | Bi-Weekly | $738.28 | 4.5% | 358 months | $657,336.26 | $255,336.26 |
| 30 years | Monthly | $1,580.86 | 4.5% | 360 months | $659,108.94 | $257,108.94 |
| 30 years | Bi-Weekly | $790.43 | 4.5% | 307 months | $615,637.63 | $213,637.63 |
| 25 years | Monthly | $1,734.20 | 4.5% | 300 months | $610,259.20 | $208,259.20 |
| 25 years | Bi-Weekly | $867.10 | 4.5% | 256 months | $575,613.10 | $173,613.10 |
| 20 years | Monthly | $1,973.87 | 4.5% | 240 months | $563,727.85 | $161,727.85 |
| 20 years | Bi-Weekly | $986.94 | 4.5% | 205 months | $537,329.92 | $135,329.92 |
| 15 years | Monthly | $2,386.78 | 4.5% | 180 months | $519,620.23 | $117,620.23 |
| 15 years | Bi-Weekly | $1,193.39 | 4.5% | 154 months | $500,845.51 | $98,845.51 |
| 10 years | Monthly | $3,233.52 | 4.5% | 120 months | $478,022.20 | $76,022.20 |
| 10 years | Bi-Weekly | $1,616.76 | 4.5% | 103 months | $466,206.11 | $64,206.11 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/09 | $138.50 | $1,170.00 | $0.00 | $335.00 | $50.00 | $1,693.50 | $311,861.50 |
| 2 | 2014/10 | $139.02 | $1,169.48 | $0.00 | $335.00 | $50.00 | $1,693.50 | $311,722.49 |
| 3 | 2014/11 | $139.54 | $1,168.96 | $0.00 | $335.00 | $50.00 | $1,693.50 | $311,582.95 |
| 4 | 2014/12 | $140.06 | $1,168.44 | $0.00 | $335.00 | $50.00 | $1,693.50 | $311,442.89 |
| 5 | 2015/01 | $140.59 | $1,167.91 | $0.00 | $335.00 | $50.00 | $1,693.50 | $311,302.31 |
| 6 | 2015/02 | $141.11 | $1,167.38 | $0.00 | $335.00 | $50.00 | $1,693.50 | $311,161.19 |
| 7 | 2015/03 | $141.64 | $1,166.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $311,019.55 |
| 8 | 2015/04 | $142.17 | $1,166.32 | $0.00 | $335.00 | $50.00 | $1,693.50 | $310,877.38 |
| 9 | 2015/05 | $142.71 | $1,165.79 | $0.00 | $335.00 | $50.00 | $1,693.50 | $310,734.67 |
| 10 | 2015/06 | $143.24 | $1,165.26 | $0.00 | $335.00 | $50.00 | $1,693.50 | $310,591.43 |
| 11 | 2015/07 | $143.78 | $1,164.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $310,447.65 |
| 12 | 2015/08 | $144.32 | $1,164.18 | $0.00 | $335.00 | $50.00 | $1,693.50 | $310,303.34 |
| 13 | 2015/09 | $144.86 | $1,163.64 | $0.00 | $335.00 | $50.00 | $1,693.50 | $310,158.48 |
| 14 | 2015/10 | $145.40 | $1,163.09 | $0.00 | $335.00 | $50.00 | $1,693.50 | $310,013.08 |
| 15 | 2015/11 | $145.95 | $1,162.55 | $0.00 | $335.00 | $50.00 | $1,693.50 | $309,867.13 |
| 16 | 2015/12 | $146.49 | $1,162.00 | $0.00 | $335.00 | $50.00 | $1,693.50 | $309,720.64 |
| 17 | 2016/01 | $147.04 | $1,161.45 | $0.00 | $335.00 | $50.00 | $1,693.50 | $309,573.59 |
| 18 | 2016/02 | $147.60 | $1,160.90 | $0.00 | $335.00 | $50.00 | $1,693.50 | $309,426.00 |
| 19 | 2016/03 | $148.15 | $1,160.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $309,277.85 |
| 20 | 2016/04 | $148.70 | $1,159.79 | $0.00 | $335.00 | $50.00 | $1,693.50 | $309,129.14 |
| 21 | 2016/05 | $149.26 | $1,159.23 | $0.00 | $335.00 | $50.00 | $1,693.50 | $308,979.88 |
| 22 | 2016/06 | $149.82 | $1,158.67 | $0.00 | $335.00 | $50.00 | $1,693.50 | $308,830.06 |
| 23 | 2016/07 | $150.38 | $1,158.11 | $0.00 | $335.00 | $50.00 | $1,693.50 | $308,679.68 |
| 24 | 2016/08 | $150.95 | $1,157.55 | $0.00 | $335.00 | $50.00 | $1,693.50 | $308,528.73 |
| 25 | 2016/09 | $151.51 | $1,156.98 | $0.00 | $335.00 | $50.00 | $1,693.50 | $308,377.22 |
| 26 | 2016/10 | $152.08 | $1,156.41 | $0.00 | $335.00 | $50.00 | $1,693.50 | $308,225.14 |
| 27 | 2016/11 | $152.65 | $1,155.84 | $0.00 | $335.00 | $50.00 | $1,693.50 | $308,072.48 |
| 28 | 2016/12 | $153.22 | $1,155.27 | $0.00 | $335.00 | $50.00 | $1,693.50 | $307,919.26 |
| 29 | 2017/01 | $153.80 | $1,154.70 | $0.00 | $335.00 | $50.00 | $1,693.50 | $307,765.46 |
| 30 | 2017/02 | $154.38 | $1,154.12 | $0.00 | $335.00 | $50.00 | $1,693.50 | $307,611.08 |
| 31 | 2017/03 | $154.95 | $1,153.54 | $0.00 | $335.00 | $50.00 | $1,693.50 | $307,456.13 |
| 32 | 2017/04 | $155.54 | $1,152.96 | $0.00 | $335.00 | $50.00 | $1,693.50 | $307,300.59 |
| 33 | 2017/05 | $156.12 | $1,152.38 | $0.00 | $335.00 | $50.00 | $1,693.50 | $307,144.48 |
| 34 | 2017/06 | $156.70 | $1,151.79 | $0.00 | $335.00 | $50.00 | $1,693.50 | $306,987.77 |
| 35 | 2017/07 | $157.29 | $1,151.20 | $0.00 | $335.00 | $50.00 | $1,693.50 | $306,830.48 |
| 36 | 2017/08 | $157.88 | $1,150.61 | $0.00 | $335.00 | $50.00 | $1,693.50 | $306,672.60 |
| 37 | 2017/09 | $158.47 | $1,150.02 | $0.00 | $335.00 | $50.00 | $1,693.50 | $306,514.12 |
| 38 | 2017/10 | $159.07 | $1,149.43 | $0.00 | $335.00 | $50.00 | $1,693.50 | $306,355.06 |
| 39 | 2017/11 | $159.66 | $1,148.83 | $0.00 | $335.00 | $50.00 | $1,693.50 | $306,195.39 |
| 40 | 2017/12 | $160.26 | $1,148.23 | $0.00 | $335.00 | $50.00 | $1,693.50 | $306,035.13 |
| 41 | 2018/01 | $160.86 | $1,147.63 | $0.00 | $335.00 | $50.00 | $1,693.50 | $305,874.26 |
| 42 | 2018/02 | $161.47 | $1,147.03 | $0.00 | $335.00 | $50.00 | $1,693.50 | $305,712.80 |
| 43 | 2018/03 | $162.07 | $1,146.42 | $0.00 | $335.00 | $50.00 | $1,693.50 | $305,550.72 |
| 44 | 2018/04 | $162.68 | $1,145.82 | $0.00 | $335.00 | $50.00 | $1,693.50 | $305,388.04 |
| 45 | 2018/05 | $163.29 | $1,145.21 | $0.00 | $335.00 | $50.00 | $1,693.50 | $305,224.75 |
| 46 | 2018/06 | $163.90 | $1,144.59 | $0.00 | $335.00 | $50.00 | $1,693.50 | $305,060.85 |
| 47 | 2018/07 | $164.52 | $1,143.98 | $0.00 | $335.00 | $50.00 | $1,693.50 | $304,896.33 |
| 48 | 2018/08 | $165.13 | $1,143.36 | $0.00 | $335.00 | $50.00 | $1,693.50 | $304,731.20 |
| 49 | 2018/09 | $165.75 | $1,142.74 | $0.00 | $335.00 | $50.00 | $1,693.50 | $304,565.44 |
| 50 | 2018/10 | $166.38 | $1,142.12 | $0.00 | $335.00 | $50.00 | $1,693.50 | $304,399.07 |
| 51 | 2018/11 | $167.00 | $1,141.50 | $0.00 | $335.00 | $50.00 | $1,693.50 | $304,232.07 |
| 52 | 2018/12 | $167.63 | $1,140.87 | $0.00 | $335.00 | $50.00 | $1,693.50 | $304,064.44 |
| 53 | 2019/01 | $168.25 | $1,140.24 | $0.00 | $335.00 | $50.00 | $1,693.50 | $303,896.19 |
| 54 | 2019/02 | $168.89 | $1,139.61 | $0.00 | $335.00 | $50.00 | $1,693.50 | $303,727.30 |
| 55 | 2019/03 | $169.52 | $1,138.98 | $0.00 | $335.00 | $50.00 | $1,693.50 | $303,557.78 |
| 56 | 2019/04 | $170.15 | $1,138.34 | $0.00 | $335.00 | $50.00 | $1,693.50 | $303,387.63 |
| 57 | 2019/05 | $170.79 | $1,137.70 | $0.00 | $335.00 | $50.00 | $1,693.50 | $303,216.83 |
| 58 | 2019/06 | $171.43 | $1,137.06 | $0.00 | $335.00 | $50.00 | $1,693.50 | $303,045.40 |
| 59 | 2019/07 | $172.08 | $1,136.42 | $0.00 | $335.00 | $50.00 | $1,693.50 | $302,873.33 |
| 60 | 2019/08 | $172.72 | $1,135.77 | $0.00 | $335.00 | $50.00 | $1,693.50 | $302,700.60 |
| 61 | 2019/09 | $173.37 | $1,135.13 | $0.00 | $335.00 | $50.00 | $1,693.50 | $302,527.24 |
| 62 | 2019/10 | $174.02 | $1,134.48 | $0.00 | $335.00 | $50.00 | $1,693.50 | $302,353.22 |
| 63 | 2019/11 | $174.67 | $1,133.82 | $0.00 | $335.00 | $50.00 | $1,693.50 | $302,178.55 |
| 64 | 2019/12 | $175.33 | $1,133.17 | $0.00 | $335.00 | $50.00 | $1,693.50 | $302,003.22 |
| 65 | 2020/01 | $175.98 | $1,132.51 | $0.00 | $335.00 | $50.00 | $1,693.50 | $301,827.24 |
| 66 | 2020/02 | $176.64 | $1,131.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $301,650.59 |
| 67 | 2020/03 | $177.31 | $1,131.19 | $0.00 | $335.00 | $50.00 | $1,693.50 | $301,473.28 |
| 68 | 2020/04 | $177.97 | $1,130.52 | $0.00 | $335.00 | $50.00 | $1,693.50 | $301,295.31 |
| 69 | 2020/05 | $178.64 | $1,129.86 | $0.00 | $335.00 | $50.00 | $1,693.50 | $301,116.67 |
| 70 | 2020/06 | $179.31 | $1,129.19 | $0.00 | $335.00 | $50.00 | $1,693.50 | $300,937.37 |
| 71 | 2020/07 | $179.98 | $1,128.52 | $0.00 | $335.00 | $50.00 | $1,693.50 | $300,757.39 |
| 72 | 2020/08 | $180.66 | $1,127.84 | $0.00 | $335.00 | $50.00 | $1,693.50 | $300,576.73 |
| 73 | 2020/09 | $181.33 | $1,127.16 | $0.00 | $335.00 | $50.00 | $1,693.50 | $300,395.40 |
| 74 | 2020/10 | $182.01 | $1,126.48 | $0.00 | $335.00 | $50.00 | $1,693.50 | $300,213.38 |
| 75 | 2020/11 | $182.70 | $1,125.80 | $0.00 | $335.00 | $50.00 | $1,693.50 | $300,030.69 |
| 76 | 2020/12 | $183.38 | $1,125.12 | $0.00 | $335.00 | $50.00 | $1,693.50 | $299,847.31 |
| 77 | 2021/01 | $184.07 | $1,124.43 | $0.00 | $335.00 | $50.00 | $1,693.50 | $299,663.24 |
| 78 | 2021/02 | $184.76 | $1,123.74 | $0.00 | $335.00 | $50.00 | $1,693.50 | $299,478.48 |
| 79 | 2021/03 | $185.45 | $1,123.04 | $0.00 | $335.00 | $50.00 | $1,693.50 | $299,293.03 |
| 80 | 2021/04 | $186.15 | $1,122.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $299,106.88 |
| 81 | 2021/05 | $186.85 | $1,121.65 | $0.00 | $335.00 | $50.00 | $1,693.50 | $298,920.03 |
| 82 | 2021/06 | $187.55 | $1,120.95 | $0.00 | $335.00 | $50.00 | $1,693.50 | $298,732.49 |
| 83 | 2021/07 | $188.25 | $1,120.25 | $0.00 | $335.00 | $50.00 | $1,693.50 | $298,544.24 |
| 84 | 2021/08 | $188.96 | $1,119.54 | $0.00 | $335.00 | $50.00 | $1,693.50 | $298,355.28 |
| 85 | 2021/09 | $189.66 | $1,118.83 | $0.00 | $335.00 | $50.00 | $1,693.50 | $298,165.62 |
| 86 | 2021/10 | $190.37 | $1,118.12 | $0.00 | $335.00 | $50.00 | $1,693.50 | $297,975.25 |
| 87 | 2021/11 | $191.09 | $1,117.41 | $0.00 | $335.00 | $50.00 | $1,693.50 | $297,784.16 |
| 88 | 2021/12 | $191.81 | $1,116.69 | $0.00 | $335.00 | $50.00 | $1,693.50 | $297,592.35 |
| 89 | 2022/01 | $192.52 | $1,115.97 | $0.00 | $335.00 | $50.00 | $1,693.50 | $297,399.83 |
| 90 | 2022/02 | $193.25 | $1,115.25 | $0.00 | $335.00 | $50.00 | $1,693.50 | $297,206.58 |
| 91 | 2022/03 | $193.97 | $1,114.52 | $0.00 | $335.00 | $50.00 | $1,693.50 | $297,012.61 |
| 92 | 2022/04 | $194.70 | $1,113.80 | $0.00 | $335.00 | $50.00 | $1,693.50 | $296,817.91 |
| 93 | 2022/05 | $195.43 | $1,113.07 | $0.00 | $335.00 | $50.00 | $1,693.50 | $296,622.48 |
| 94 | 2022/06 | $196.16 | $1,112.33 | $0.00 | $335.00 | $50.00 | $1,693.50 | $296,426.32 |
| 95 | 2022/07 | $196.90 | $1,111.60 | $0.00 | $335.00 | $50.00 | $1,693.50 | $296,229.42 |
| 96 | 2022/08 | $197.64 | $1,110.86 | $0.00 | $335.00 | $50.00 | $1,693.50 | $296,031.79 |
| 97 | 2022/09 | $198.38 | $1,110.12 | $0.00 | $335.00 | $50.00 | $1,693.50 | $295,833.41 |
| 98 | 2022/10 | $199.12 | $1,109.38 | $0.00 | $335.00 | $50.00 | $1,693.50 | $295,634.29 |
| 99 | 2022/11 | $199.87 | $1,108.63 | $0.00 | $335.00 | $50.00 | $1,693.50 | $295,434.42 |
| 100 | 2022/12 | $200.62 | $1,107.88 | $0.00 | $335.00 | $50.00 | $1,693.50 | $295,233.80 |
| 101 | 2023/01 | $201.37 | $1,107.13 | $0.00 | $335.00 | $50.00 | $1,693.50 | $295,032.43 |
| 102 | 2023/02 | $202.12 | $1,106.37 | $0.00 | $335.00 | $50.00 | $1,693.50 | $294,830.31 |
| 103 | 2023/03 | $202.88 | $1,105.61 | $0.00 | $335.00 | $50.00 | $1,693.50 | $294,627.43 |
| 104 | 2023/04 | $203.64 | $1,104.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $294,423.78 |
| 105 | 2023/05 | $204.41 | $1,104.09 | $0.00 | $335.00 | $50.00 | $1,693.50 | $294,219.38 |
| 106 | 2023/06 | $205.17 | $1,103.32 | $0.00 | $335.00 | $50.00 | $1,693.50 | $294,014.20 |
| 107 | 2023/07 | $205.94 | $1,102.55 | $0.00 | $335.00 | $50.00 | $1,693.50 | $293,808.26 |
| 108 | 2023/08 | $206.72 | $1,101.78 | $0.00 | $335.00 | $50.00 | $1,693.50 | $293,601.55 |
| 109 | 2023/09 | $207.49 | $1,101.01 | $0.00 | $335.00 | $50.00 | $1,693.50 | $293,394.06 |
| 110 | 2023/10 | $208.27 | $1,100.23 | $0.00 | $335.00 | $50.00 | $1,693.50 | $293,185.79 |
| 111 | 2023/11 | $209.05 | $1,099.45 | $0.00 | $335.00 | $50.00 | $1,693.50 | $292,976.74 |
| 112 | 2023/12 | $209.83 | $1,098.66 | $0.00 | $335.00 | $50.00 | $1,693.50 | $292,766.90 |
| 113 | 2024/01 | $210.62 | $1,097.88 | $0.00 | $335.00 | $50.00 | $1,693.50 | $292,556.28 |
| 114 | 2024/02 | $211.41 | $1,097.09 | $0.00 | $335.00 | $50.00 | $1,693.50 | $292,344.87 |
| 115 | 2024/03 | $212.20 | $1,096.29 | $0.00 | $335.00 | $50.00 | $1,693.50 | $292,132.67 |
| 116 | 2024/04 | $213.00 | $1,095.50 | $0.00 | $335.00 | $50.00 | $1,693.50 | $291,919.67 |
| 117 | 2024/05 | $213.80 | $1,094.70 | $0.00 | $335.00 | $50.00 | $1,693.50 | $291,705.88 |
| 118 | 2024/06 | $214.60 | $1,093.90 | $0.00 | $335.00 | $50.00 | $1,693.50 | $291,491.28 |
| 119 | 2024/07 | $215.40 | $1,093.09 | $0.00 | $335.00 | $50.00 | $1,693.50 | $291,275.87 |
| 120 | 2024/08 | $216.21 | $1,092.28 | $0.00 | $335.00 | $50.00 | $1,693.50 | $291,059.66 |
| 121 | 2024/09 | $217.02 | $1,091.47 | $0.00 | $335.00 | $50.00 | $1,693.50 | $290,842.64 |
| 122 | 2024/10 | $217.84 | $1,090.66 | $0.00 | $335.00 | $50.00 | $1,693.50 | $290,624.80 |
| 123 | 2024/11 | $218.65 | $1,089.84 | $0.00 | $335.00 | $50.00 | $1,693.50 | $290,406.15 |
| 124 | 2024/12 | $219.47 | $1,089.02 | $0.00 | $335.00 | $50.00 | $1,693.50 | $290,186.68 |
| 125 | 2025/01 | $220.30 | $1,088.20 | $0.00 | $335.00 | $50.00 | $1,693.50 | $289,966.38 |
| 126 | 2025/02 | $221.12 | $1,087.37 | $0.00 | $335.00 | $50.00 | $1,693.50 | $289,745.26 |
| 127 | 2025/03 | $221.95 | $1,086.54 | $0.00 | $335.00 | $50.00 | $1,693.50 | $289,523.31 |
| 128 | 2025/04 | $222.78 | $1,085.71 | $0.00 | $335.00 | $50.00 | $1,693.50 | $289,300.52 |
| 129 | 2025/05 | $223.62 | $1,084.88 | $0.00 | $335.00 | $50.00 | $1,693.50 | $289,076.90 |
| 130 | 2025/06 | $224.46 | $1,084.04 | $0.00 | $335.00 | $50.00 | $1,693.50 | $288,852.45 |
| 131 | 2025/07 | $225.30 | $1,083.20 | $0.00 | $335.00 | $50.00 | $1,693.50 | $288,627.15 |
| 132 | 2025/08 | $226.14 | $1,082.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $288,401.00 |
| 133 | 2025/09 | $226.99 | $1,081.50 | $0.00 | $335.00 | $50.00 | $1,693.50 | $288,174.01 |
| 134 | 2025/10 | $227.84 | $1,080.65 | $0.00 | $335.00 | $50.00 | $1,693.50 | $287,946.17 |
| 135 | 2025/11 | $228.70 | $1,079.80 | $0.00 | $335.00 | $50.00 | $1,693.50 | $287,717.47 |
| 136 | 2025/12 | $229.56 | $1,078.94 | $0.00 | $335.00 | $50.00 | $1,693.50 | $287,487.91 |
| 137 | 2026/01 | $230.42 | $1,078.08 | $0.00 | $335.00 | $50.00 | $1,693.50 | $287,257.50 |
| 138 | 2026/02 | $231.28 | $1,077.22 | $0.00 | $335.00 | $50.00 | $1,693.50 | $287,026.22 |
| 139 | 2026/03 | $232.15 | $1,076.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $286,794.07 |
| 140 | 2026/04 | $233.02 | $1,075.48 | $0.00 | $335.00 | $50.00 | $1,693.50 | $286,561.05 |
| 141 | 2026/05 | $233.89 | $1,074.60 | $0.00 | $335.00 | $50.00 | $1,693.50 | $286,327.16 |
| 142 | 2026/06 | $234.77 | $1,073.73 | $0.00 | $335.00 | $50.00 | $1,693.50 | $286,092.39 |
| 143 | 2026/07 | $235.65 | $1,072.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $285,856.74 |
| 144 | 2026/08 | $236.53 | $1,071.96 | $0.00 | $335.00 | $50.00 | $1,693.50 | $285,620.21 |
| 145 | 2026/09 | $237.42 | $1,071.08 | $0.00 | $335.00 | $50.00 | $1,693.50 | $285,382.79 |
| 146 | 2026/10 | $238.31 | $1,070.19 | $0.00 | $335.00 | $50.00 | $1,693.50 | $285,144.48 |
| 147 | 2026/11 | $239.20 | $1,069.29 | $0.00 | $335.00 | $50.00 | $1,693.50 | $284,905.27 |
| 148 | 2026/12 | $240.10 | $1,068.39 | $0.00 | $335.00 | $50.00 | $1,693.50 | $284,665.17 |
| 149 | 2027/01 | $241.00 | $1,067.49 | $0.00 | $335.00 | $50.00 | $1,693.50 | $284,424.17 |
| 150 | 2027/02 | $241.91 | $1,066.59 | $0.00 | $335.00 | $50.00 | $1,693.50 | $284,182.26 |
| 151 | 2027/03 | $242.81 | $1,065.68 | $0.00 | $335.00 | $50.00 | $1,693.50 | $283,939.45 |
| 152 | 2027/04 | $243.72 | $1,064.77 | $0.00 | $335.00 | $50.00 | $1,693.50 | $283,695.73 |
| 153 | 2027/05 | $244.64 | $1,063.86 | $0.00 | $335.00 | $50.00 | $1,693.50 | $283,451.09 |
| 154 | 2027/06 | $245.55 | $1,062.94 | $0.00 | $335.00 | $50.00 | $1,693.50 | $283,205.54 |
| 155 | 2027/07 | $246.48 | $1,062.02 | $0.00 | $335.00 | $50.00 | $1,693.50 | $282,959.06 |
| 156 | 2027/08 | $247.40 | $1,061.10 | $0.00 | $335.00 | $50.00 | $1,693.50 | $282,711.66 |
| 157 | 2027/09 | $248.33 | $1,060.17 | $0.00 | $335.00 | $50.00 | $1,693.50 | $282,463.33 |
| 158 | 2027/10 | $249.26 | $1,059.24 | $0.00 | $335.00 | $50.00 | $1,693.50 | $282,214.07 |
| 159 | 2027/11 | $250.19 | $1,058.30 | $0.00 | $335.00 | $50.00 | $1,693.50 | $281,963.88 |
| 160 | 2027/12 | $251.13 | $1,057.36 | $0.00 | $335.00 | $50.00 | $1,693.50 | $281,712.75 |
| 161 | 2028/01 | $252.07 | $1,056.42 | $0.00 | $335.00 | $50.00 | $1,693.50 | $281,460.68 |
| 162 | 2028/02 | $253.02 | $1,055.48 | $0.00 | $335.00 | $50.00 | $1,693.50 | $281,207.66 |
| 163 | 2028/03 | $253.97 | $1,054.53 | $0.00 | $335.00 | $50.00 | $1,693.50 | $280,953.69 |
| 164 | 2028/04 | $254.92 | $1,053.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $280,698.77 |
| 165 | 2028/05 | $255.88 | $1,052.62 | $0.00 | $335.00 | $50.00 | $1,693.50 | $280,442.90 |
| 166 | 2028/06 | $256.84 | $1,051.66 | $0.00 | $335.00 | $50.00 | $1,693.50 | $280,186.06 |
| 167 | 2028/07 | $257.80 | $1,050.70 | $0.00 | $335.00 | $50.00 | $1,693.50 | $279,928.26 |
| 168 | 2028/08 | $258.77 | $1,049.73 | $0.00 | $335.00 | $50.00 | $1,693.50 | $279,669.50 |
| 169 | 2028/09 | $259.74 | $1,048.76 | $0.00 | $335.00 | $50.00 | $1,693.50 | $279,409.76 |
| 170 | 2028/10 | $260.71 | $1,047.79 | $0.00 | $335.00 | $50.00 | $1,693.50 | $279,149.05 |
| 171 | 2028/11 | $261.69 | $1,046.81 | $0.00 | $335.00 | $50.00 | $1,693.50 | $278,887.36 |
| 172 | 2028/12 | $262.67 | $1,045.83 | $0.00 | $335.00 | $50.00 | $1,693.50 | $278,624.70 |
| 173 | 2029/01 | $263.65 | $1,044.84 | $0.00 | $335.00 | $50.00 | $1,693.50 | $278,361.04 |
| 174 | 2029/02 | $264.64 | $1,043.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $278,096.40 |
| 175 | 2029/03 | $265.63 | $1,042.86 | $0.00 | $335.00 | $50.00 | $1,693.50 | $277,830.77 |
| 176 | 2029/04 | $266.63 | $1,041.87 | $0.00 | $335.00 | $50.00 | $1,693.50 | $277,564.14 |
| 177 | 2029/05 | $267.63 | $1,040.87 | $0.00 | $335.00 | $50.00 | $1,693.50 | $277,296.50 |
| 178 | 2029/06 | $268.63 | $1,039.86 | $0.00 | $335.00 | $50.00 | $1,693.50 | $277,027.87 |
| 179 | 2029/07 | $269.64 | $1,038.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $276,758.23 |
| 180 | 2029/08 | $270.65 | $1,037.84 | $0.00 | $335.00 | $50.00 | $1,693.50 | $276,487.58 |
| 181 | 2029/09 | $271.67 | $1,036.83 | $0.00 | $335.00 | $50.00 | $1,693.50 | $276,215.91 |
| 182 | 2029/10 | $272.69 | $1,035.81 | $0.00 | $335.00 | $50.00 | $1,693.50 | $275,943.22 |
| 183 | 2029/11 | $273.71 | $1,034.79 | $0.00 | $335.00 | $50.00 | $1,693.50 | $275,669.51 |
| 184 | 2029/12 | $274.74 | $1,033.76 | $0.00 | $335.00 | $50.00 | $1,693.50 | $275,394.78 |
| 185 | 2030/01 | $275.77 | $1,032.73 | $0.00 | $335.00 | $50.00 | $1,693.50 | $275,119.01 |
| 186 | 2030/02 | $276.80 | $1,031.70 | $0.00 | $335.00 | $50.00 | $1,693.50 | $274,842.21 |
| 187 | 2030/03 | $277.84 | $1,030.66 | $0.00 | $335.00 | $50.00 | $1,693.50 | $274,564.37 |
| 188 | 2030/04 | $278.88 | $1,029.62 | $0.00 | $335.00 | $50.00 | $1,693.50 | $274,285.49 |
| 189 | 2030/05 | $279.93 | $1,028.57 | $0.00 | $335.00 | $50.00 | $1,693.50 | $274,005.57 |
| 190 | 2030/06 | $280.98 | $1,027.52 | $0.00 | $335.00 | $50.00 | $1,693.50 | $273,724.59 |
| 191 | 2030/07 | $282.03 | $1,026.47 | $0.00 | $335.00 | $50.00 | $1,693.50 | $273,442.57 |
| 192 | 2030/08 | $283.09 | $1,025.41 | $0.00 | $335.00 | $50.00 | $1,693.50 | $273,159.48 |
| 193 | 2030/09 | $284.15 | $1,024.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $272,875.33 |
| 194 | 2030/10 | $285.21 | $1,023.28 | $0.00 | $335.00 | $50.00 | $1,693.50 | $272,590.12 |
| 195 | 2030/11 | $286.28 | $1,022.21 | $0.00 | $335.00 | $50.00 | $1,693.50 | $272,303.83 |
| 196 | 2030/12 | $287.36 | $1,021.14 | $0.00 | $335.00 | $50.00 | $1,693.50 | $272,016.48 |
| 197 | 2031/01 | $288.43 | $1,020.06 | $0.00 | $335.00 | $50.00 | $1,693.50 | $271,728.04 |
| 198 | 2031/02 | $289.52 | $1,018.98 | $0.00 | $335.00 | $50.00 | $1,693.50 | $271,438.53 |
| 199 | 2031/03 | $290.60 | $1,017.89 | $0.00 | $335.00 | $50.00 | $1,693.50 | $271,147.93 |
| 200 | 2031/04 | $291.69 | $1,016.80 | $0.00 | $335.00 | $50.00 | $1,693.50 | $270,856.23 |
| 201 | 2031/05 | $292.79 | $1,015.71 | $0.00 | $335.00 | $50.00 | $1,693.50 | $270,563.45 |
| 202 | 2031/06 | $293.88 | $1,014.61 | $0.00 | $335.00 | $50.00 | $1,693.50 | $270,269.57 |
| 203 | 2031/07 | $294.99 | $1,013.51 | $0.00 | $335.00 | $50.00 | $1,693.50 | $269,974.58 |
| 204 | 2031/08 | $296.09 | $1,012.40 | $0.00 | $335.00 | $50.00 | $1,693.50 | $269,678.49 |
| 205 | 2031/09 | $297.20 | $1,011.29 | $0.00 | $335.00 | $50.00 | $1,693.50 | $269,381.29 |
| 206 | 2031/10 | $298.32 | $1,010.18 | $0.00 | $335.00 | $50.00 | $1,693.50 | $269,082.97 |
| 207 | 2031/11 | $299.43 | $1,009.06 | $0.00 | $335.00 | $50.00 | $1,693.50 | $268,783.54 |
| 208 | 2031/12 | $300.56 | $1,007.94 | $0.00 | $335.00 | $50.00 | $1,693.50 | $268,482.98 |
| 209 | 2032/01 | $301.68 | $1,006.81 | $0.00 | $335.00 | $50.00 | $1,693.50 | $268,181.29 |
| 210 | 2032/02 | $302.82 | $1,005.68 | $0.00 | $335.00 | $50.00 | $1,693.50 | $267,878.48 |
| 211 | 2032/03 | $303.95 | $1,004.54 | $0.00 | $335.00 | $50.00 | $1,693.50 | $267,574.53 |
| 212 | 2032/04 | $305.09 | $1,003.40 | $0.00 | $335.00 | $50.00 | $1,693.50 | $267,269.43 |
| 213 | 2032/05 | $306.24 | $1,002.26 | $0.00 | $335.00 | $50.00 | $1,693.50 | $266,963.20 |
| 214 | 2032/06 | $307.38 | $1,001.11 | $0.00 | $335.00 | $50.00 | $1,693.50 | $266,655.81 |
| 215 | 2032/07 | $308.54 | $999.96 | $0.00 | $335.00 | $50.00 | $1,693.50 | $266,347.28 |
| 216 | 2032/08 | $309.69 | $998.80 | $0.00 | $335.00 | $50.00 | $1,693.50 | $266,037.58 |
| 217 | 2032/09 | $310.86 | $997.64 | $0.00 | $335.00 | $50.00 | $1,693.50 | $265,726.73 |
| 218 | 2032/10 | $312.02 | $996.48 | $0.00 | $335.00 | $50.00 | $1,693.50 | $265,414.71 |
| 219 | 2032/11 | $313.19 | $995.31 | $0.00 | $335.00 | $50.00 | $1,693.50 | $265,101.52 |
| 220 | 2032/12 | $314.37 | $994.13 | $0.00 | $335.00 | $50.00 | $1,693.50 | $264,787.15 |
| 221 | 2033/01 | $315.54 | $992.95 | $0.00 | $335.00 | $50.00 | $1,693.50 | $264,471.61 |
| 222 | 2033/02 | $316.73 | $991.77 | $0.00 | $335.00 | $50.00 | $1,693.50 | $264,154.88 |
| 223 | 2033/03 | $317.92 | $990.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $263,836.96 |
| 224 | 2033/04 | $319.11 | $989.39 | $0.00 | $335.00 | $50.00 | $1,693.50 | $263,517.86 |
| 225 | 2033/05 | $320.30 | $988.19 | $0.00 | $335.00 | $50.00 | $1,693.50 | $263,197.55 |
| 226 | 2033/06 | $321.51 | $986.99 | $0.00 | $335.00 | $50.00 | $1,693.50 | $262,876.05 |
| 227 | 2033/07 | $322.71 | $985.79 | $0.00 | $335.00 | $50.00 | $1,693.50 | $262,553.34 |
| 228 | 2033/08 | $323.92 | $984.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $262,229.42 |
| 229 | 2033/09 | $325.14 | $983.36 | $0.00 | $335.00 | $50.00 | $1,693.50 | $261,904.28 |
| 230 | 2033/10 | $326.36 | $982.14 | $0.00 | $335.00 | $50.00 | $1,693.50 | $261,577.92 |
| 231 | 2033/11 | $327.58 | $980.92 | $0.00 | $335.00 | $50.00 | $1,693.50 | $261,250.35 |
| 232 | 2033/12 | $328.81 | $979.69 | $0.00 | $335.00 | $50.00 | $1,693.50 | $260,921.54 |
| 233 | 2034/01 | $330.04 | $978.46 | $0.00 | $335.00 | $50.00 | $1,693.50 | $260,591.50 |
| 234 | 2034/02 | $331.28 | $977.22 | $0.00 | $335.00 | $50.00 | $1,693.50 | $260,260.22 |
| 235 | 2034/03 | $332.52 | $975.98 | $0.00 | $335.00 | $50.00 | $1,693.50 | $259,927.70 |
| 236 | 2034/04 | $333.77 | $974.73 | $0.00 | $335.00 | $50.00 | $1,693.50 | $259,593.93 |
| 237 | 2034/05 | $335.02 | $973.48 | $0.00 | $335.00 | $50.00 | $1,693.50 | $259,258.91 |
| 238 | 2034/06 | $336.28 | $972.22 | $0.00 | $335.00 | $50.00 | $1,693.50 | $258,922.64 |
| 239 | 2034/07 | $337.54 | $970.96 | $0.00 | $335.00 | $50.00 | $1,693.50 | $258,585.10 |
| 240 | 2034/08 | $338.80 | $969.69 | $0.00 | $335.00 | $50.00 | $1,693.50 | $258,246.30 |
| 241 | 2034/09 | $340.07 | $968.42 | $0.00 | $335.00 | $50.00 | $1,693.50 | $257,906.23 |
| 242 | 2034/10 | $341.35 | $967.15 | $0.00 | $335.00 | $50.00 | $1,693.50 | $257,564.88 |
| 243 | 2034/11 | $342.63 | $965.87 | $0.00 | $335.00 | $50.00 | $1,693.50 | $257,222.25 |
| 244 | 2034/12 | $343.91 | $964.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $256,878.34 |
| 245 | 2035/01 | $345.20 | $963.29 | $0.00 | $335.00 | $50.00 | $1,693.50 | $256,533.14 |
| 246 | 2035/02 | $346.50 | $962.00 | $0.00 | $335.00 | $50.00 | $1,693.50 | $256,186.64 |
| 247 | 2035/03 | $347.80 | $960.70 | $0.00 | $335.00 | $50.00 | $1,693.50 | $255,838.85 |
| 248 | 2035/04 | $349.10 | $959.40 | $0.00 | $335.00 | $50.00 | $1,693.50 | $255,489.74 |
| 249 | 2035/05 | $350.41 | $958.09 | $0.00 | $335.00 | $50.00 | $1,693.50 | $255,139.34 |
| 250 | 2035/06 | $351.72 | $956.77 | $0.00 | $335.00 | $50.00 | $1,693.50 | $254,787.61 |
| 251 | 2035/07 | $353.04 | $955.45 | $0.00 | $335.00 | $50.00 | $1,693.50 | $254,434.57 |
| 252 | 2035/08 | $354.37 | $954.13 | $0.00 | $335.00 | $50.00 | $1,693.50 | $254,080.20 |
| 253 | 2035/09 | $355.70 | $952.80 | $0.00 | $335.00 | $50.00 | $1,693.50 | $253,724.51 |
| 254 | 2035/10 | $357.03 | $951.47 | $0.00 | $335.00 | $50.00 | $1,693.50 | $253,367.48 |
| 255 | 2035/11 | $358.37 | $950.13 | $0.00 | $335.00 | $50.00 | $1,693.50 | $253,009.11 |
| 256 | 2035/12 | $359.71 | $948.78 | $0.00 | $335.00 | $50.00 | $1,693.50 | $252,649.40 |
| 257 | 2036/01 | $361.06 | $947.44 | $0.00 | $335.00 | $50.00 | $1,693.50 | $252,288.34 |
| 258 | 2036/02 | $362.41 | $946.08 | $0.00 | $335.00 | $50.00 | $1,693.50 | $251,925.92 |
| 259 | 2036/03 | $363.77 | $944.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $251,562.15 |
| 260 | 2036/04 | $365.14 | $943.36 | $0.00 | $335.00 | $50.00 | $1,693.50 | $251,197.01 |
| 261 | 2036/05 | $366.51 | $941.99 | $0.00 | $335.00 | $50.00 | $1,693.50 | $250,830.50 |
| 262 | 2036/06 | $367.88 | $940.61 | $0.00 | $335.00 | $50.00 | $1,693.50 | $250,462.62 |
| 263 | 2036/07 | $369.26 | $939.23 | $0.00 | $335.00 | $50.00 | $1,693.50 | $250,093.36 |
| 264 | 2036/08 | $370.65 | $937.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $249,722.71 |
| 265 | 2036/09 | $372.04 | $936.46 | $0.00 | $335.00 | $50.00 | $1,693.50 | $249,350.68 |
| 266 | 2036/10 | $373.43 | $935.07 | $0.00 | $335.00 | $50.00 | $1,693.50 | $248,977.25 |
| 267 | 2036/11 | $374.83 | $933.66 | $0.00 | $335.00 | $50.00 | $1,693.50 | $248,602.42 |
| 268 | 2036/12 | $376.24 | $932.26 | $0.00 | $335.00 | $50.00 | $1,693.50 | $248,226.18 |
| 269 | 2037/01 | $377.65 | $930.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $247,848.53 |
| 270 | 2037/02 | $379.06 | $929.43 | $0.00 | $335.00 | $50.00 | $1,693.50 | $247,469.47 |
| 271 | 2037/03 | $380.49 | $928.01 | $0.00 | $335.00 | $50.00 | $1,693.50 | $247,088.98 |
| 272 | 2037/04 | $381.91 | $926.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $246,707.07 |
| 273 | 2037/05 | $383.34 | $925.15 | $0.00 | $335.00 | $50.00 | $1,693.50 | $246,323.72 |
| 274 | 2037/06 | $384.78 | $923.71 | $0.00 | $335.00 | $50.00 | $1,693.50 | $245,938.94 |
| 275 | 2037/07 | $386.23 | $922.27 | $0.00 | $335.00 | $50.00 | $1,693.50 | $245,552.72 |
| 276 | 2037/08 | $387.67 | $920.82 | $0.00 | $335.00 | $50.00 | $1,693.50 | $245,165.04 |
| 277 | 2037/09 | $389.13 | $919.37 | $0.00 | $335.00 | $50.00 | $1,693.50 | $244,775.92 |
| 278 | 2037/10 | $390.59 | $917.91 | $0.00 | $335.00 | $50.00 | $1,693.50 | $244,385.33 |
| 279 | 2037/11 | $392.05 | $916.44 | $0.00 | $335.00 | $50.00 | $1,693.50 | $243,993.28 |
| 280 | 2037/12 | $393.52 | $914.97 | $0.00 | $335.00 | $50.00 | $1,693.50 | $243,599.76 |
| 281 | 2038/01 | $395.00 | $913.50 | $0.00 | $335.00 | $50.00 | $1,693.50 | $243,204.76 |
| 282 | 2038/02 | $396.48 | $912.02 | $0.00 | $335.00 | $50.00 | $1,693.50 | $242,808.28 |
| 283 | 2038/03 | $397.97 | $910.53 | $0.00 | $335.00 | $50.00 | $1,693.50 | $242,410.32 |
| 284 | 2038/04 | $399.46 | $909.04 | $0.00 | $335.00 | $50.00 | $1,693.50 | $242,010.86 |
| 285 | 2038/05 | $400.96 | $907.54 | $0.00 | $335.00 | $50.00 | $1,693.50 | $241,609.91 |
| 286 | 2038/06 | $402.46 | $906.04 | $0.00 | $335.00 | $50.00 | $1,693.50 | $241,207.45 |
| 287 | 2038/07 | $403.97 | $904.53 | $0.00 | $335.00 | $50.00 | $1,693.50 | $240,803.48 |
| 288 | 2038/08 | $405.48 | $903.01 | $0.00 | $335.00 | $50.00 | $1,693.50 | $240,398.00 |
| 289 | 2038/09 | $407.00 | $901.49 | $0.00 | $335.00 | $50.00 | $1,693.50 | $239,990.99 |
| 290 | 2038/10 | $408.53 | $899.97 | $0.00 | $335.00 | $50.00 | $1,693.50 | $239,582.46 |
| 291 | 2038/11 | $410.06 | $898.43 | $0.00 | $335.00 | $50.00 | $1,693.50 | $239,172.40 |
| 292 | 2038/12 | $411.60 | $896.90 | $0.00 | $335.00 | $50.00 | $1,693.50 | $238,760.80 |
| 293 | 2039/01 | $413.14 | $895.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $238,347.66 |
| 294 | 2039/02 | $414.69 | $893.80 | $0.00 | $335.00 | $50.00 | $1,693.50 | $237,932.97 |
| 295 | 2039/03 | $416.25 | $892.25 | $0.00 | $335.00 | $50.00 | $1,693.50 | $237,516.72 |
| 296 | 2039/04 | $417.81 | $890.69 | $0.00 | $335.00 | $50.00 | $1,693.50 | $237,098.91 |
| 297 | 2039/05 | $419.38 | $889.12 | $0.00 | $335.00 | $50.00 | $1,693.50 | $236,679.53 |
| 298 | 2039/06 | $420.95 | $887.55 | $0.00 | $335.00 | $50.00 | $1,693.50 | $236,258.59 |
| 299 | 2039/07 | $422.53 | $885.97 | $0.00 | $335.00 | $50.00 | $1,693.50 | $235,836.06 |
| 300 | 2039/08 | $424.11 | $884.39 | $0.00 | $335.00 | $50.00 | $1,693.50 | $235,411.95 |
| 301 | 2039/09 | $425.70 | $882.79 | $0.00 | $335.00 | $50.00 | $1,693.50 | $234,986.25 |
| 302 | 2039/10 | $427.30 | $881.20 | $0.00 | $335.00 | $50.00 | $1,693.50 | $234,558.95 |
| 303 | 2039/11 | $428.90 | $879.60 | $0.00 | $335.00 | $50.00 | $1,693.50 | $234,130.05 |
| 304 | 2039/12 | $430.51 | $877.99 | $0.00 | $335.00 | $50.00 | $1,693.50 | $233,699.54 |
| 305 | 2040/01 | $432.12 | $876.37 | $0.00 | $335.00 | $50.00 | $1,693.50 | $233,267.42 |
| 306 | 2040/02 | $433.74 | $874.75 | $0.00 | $335.00 | $50.00 | $1,693.50 | $232,833.68 |
| 307 | 2040/03 | $435.37 | $873.13 | $0.00 | $335.00 | $50.00 | $1,693.50 | $232,398.31 |
| 308 | 2040/04 | $437.00 | $871.49 | $0.00 | $335.00 | $50.00 | $1,693.50 | $231,961.30 |
| 309 | 2040/05 | $438.64 | $869.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $231,522.66 |
| 310 | 2040/06 | $440.29 | $868.21 | $0.00 | $335.00 | $50.00 | $1,693.50 | $231,082.38 |
| 311 | 2040/07 | $441.94 | $866.56 | $0.00 | $335.00 | $50.00 | $1,693.50 | $230,640.44 |
| 312 | 2040/08 | $443.59 | $864.90 | $0.00 | $335.00 | $50.00 | $1,693.50 | $230,196.84 |
| 313 | 2040/09 | $445.26 | $863.24 | $0.00 | $335.00 | $50.00 | $1,693.50 | $229,751.59 |
| 314 | 2040/10 | $446.93 | $861.57 | $0.00 | $335.00 | $50.00 | $1,693.50 | $229,304.66 |
| 315 | 2040/11 | $448.60 | $859.89 | $0.00 | $335.00 | $50.00 | $1,693.50 | $228,856.06 |
| 316 | 2040/12 | $450.29 | $858.21 | $0.00 | $335.00 | $50.00 | $1,693.50 | $228,405.77 |
| 317 | 2041/01 | $451.97 | $856.52 | $0.00 | $335.00 | $50.00 | $1,693.50 | $227,953.80 |
| 318 | 2041/02 | $453.67 | $854.83 | $0.00 | $335.00 | $50.00 | $1,693.50 | $227,500.13 |
| 319 | 2041/03 | $455.37 | $853.13 | $0.00 | $335.00 | $50.00 | $1,693.50 | $227,044.76 |
| 320 | 2041/04 | $457.08 | $851.42 | $0.00 | $335.00 | $50.00 | $1,693.50 | $226,587.68 |
| 321 | 2041/05 | $458.79 | $849.70 | $0.00 | $335.00 | $50.00 | $1,693.50 | $226,128.88 |
| 322 | 2041/06 | $460.51 | $847.98 | $0.00 | $335.00 | $50.00 | $1,693.50 | $225,668.37 |
| 323 | 2041/07 | $462.24 | $846.26 | $0.00 | $335.00 | $50.00 | $1,693.50 | $225,206.13 |
| 324 | 2041/08 | $463.97 | $844.52 | $0.00 | $335.00 | $50.00 | $1,693.50 | $224,742.16 |
| 325 | 2041/09 | $465.71 | $842.78 | $0.00 | $335.00 | $50.00 | $1,693.50 | $224,276.45 |
| 326 | 2041/10 | $467.46 | $841.04 | $0.00 | $335.00 | $50.00 | $1,693.50 | $223,808.99 |
| 327 | 2041/11 | $469.21 | $839.28 | $0.00 | $335.00 | $50.00 | $1,693.50 | $223,339.77 |
| 328 | 2041/12 | $470.97 | $837.52 | $0.00 | $335.00 | $50.00 | $1,693.50 | $222,868.80 |
| 329 | 2042/01 | $472.74 | $835.76 | $0.00 | $335.00 | $50.00 | $1,693.50 | $222,396.06 |
| 330 | 2042/02 | $474.51 | $833.99 | $0.00 | $335.00 | $50.00 | $1,693.50 | $221,921.55 |
| 331 | 2042/03 | $476.29 | $832.21 | $0.00 | $335.00 | $50.00 | $1,693.50 | $221,445.26 |
| 332 | 2042/04 | $478.08 | $830.42 | $0.00 | $335.00 | $50.00 | $1,693.50 | $220,967.19 |
| 333 | 2042/05 | $479.87 | $828.63 | $0.00 | $335.00 | $50.00 | $1,693.50 | $220,487.32 |
| 334 | 2042/06 | $481.67 | $826.83 | $0.00 | $335.00 | $50.00 | $1,693.50 | $220,005.65 |
| 335 | 2042/07 | $483.47 | $825.02 | $0.00 | $335.00 | $50.00 | $1,693.50 | $219,522.17 |
| 336 | 2042/08 | $485.29 | $823.21 | $0.00 | $335.00 | $50.00 | $1,693.50 | $219,036.89 |
| 337 | 2042/09 | $487.11 | $821.39 | $0.00 | $335.00 | $50.00 | $1,693.50 | $218,549.78 |
| 338 | 2042/10 | $488.93 | $819.56 | $0.00 | $335.00 | $50.00 | $1,693.50 | $218,060.84 |
| 339 | 2042/11 | $490.77 | $817.73 | $0.00 | $335.00 | $50.00 | $1,693.50 | $217,570.08 |
| 340 | 2042/12 | $492.61 | $815.89 | $0.00 | $335.00 | $50.00 | $1,693.50 | $217,077.47 |
| 341 | 2043/01 | $494.46 | $814.04 | $0.00 | $335.00 | $50.00 | $1,693.50 | $216,583.01 |
| 342 | 2043/02 | $496.31 | $812.19 | $0.00 | $335.00 | $50.00 | $1,693.50 | $216,086.70 |
| 343 | 2043/03 | $498.17 | $810.33 | $0.00 | $335.00 | $50.00 | $1,693.50 | $215,588.53 |
| 344 | 2043/04 | $500.04 | $808.46 | $0.00 | $335.00 | $50.00 | $1,693.50 | $215,088.49 |
| 345 | 2043/05 | $501.91 | $806.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $214,586.58 |
| 346 | 2043/06 | $503.80 | $804.70 | $0.00 | $335.00 | $50.00 | $1,693.50 | $214,082.78 |
| 347 | 2043/07 | $505.69 | $802.81 | $0.00 | $335.00 | $50.00 | $1,693.50 | $213,577.10 |
| 348 | 2043/08 | $507.58 | $800.91 | $0.00 | $335.00 | $50.00 | $1,693.50 | $213,069.51 |
| 349 | 2043/09 | $509.49 | $799.01 | $0.00 | $335.00 | $50.00 | $1,693.50 | $212,560.03 |
| 350 | 2043/10 | $511.40 | $797.10 | $0.00 | $335.00 | $50.00 | $1,693.50 | $212,048.63 |
| 351 | 2043/11 | $513.31 | $795.18 | $0.00 | $335.00 | $50.00 | $1,693.50 | $211,535.32 |
| 352 | 2043/12 | $515.24 | $793.26 | $0.00 | $335.00 | $50.00 | $1,693.50 | $211,020.08 |
| 353 | 2044/01 | $517.17 | $791.33 | $0.00 | $335.00 | $50.00 | $1,693.50 | $210,502.91 |
| 354 | 2044/02 | $519.11 | $789.39 | $0.00 | $335.00 | $50.00 | $1,693.50 | $209,983.80 |
| 355 | 2044/03 | $521.06 | $787.44 | $0.00 | $335.00 | $50.00 | $1,693.50 | $209,462.74 |
| 356 | 2044/04 | $523.01 | $785.49 | $0.00 | $335.00 | $50.00 | $1,693.50 | $208,939.73 |
| 357 | 2044/05 | $524.97 | $783.52 | $0.00 | $335.00 | $50.00 | $1,693.50 | $208,414.76 |
| 358 | 2044/06 | $526.94 | $781.56 | $0.00 | $335.00 | $50.00 | $1,693.50 | $207,887.82 |
| 359 | 2044/07 | $528.92 | $779.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $207,358.90 |
| 360 | 2044/08 | $530.90 | $777.60 | $0.00 | $335.00 | $50.00 | $1,693.50 | $206,828.00 |
| 361 | 2044/09 | $532.89 | $775.61 | $0.00 | $335.00 | $50.00 | $1,693.50 | $206,295.11 |
| 362 | 2044/10 | $534.89 | $773.61 | $0.00 | $335.00 | $50.00 | $1,693.50 | $205,760.22 |
| 363 | 2044/11 | $536.90 | $771.60 | $0.00 | $335.00 | $50.00 | $1,693.50 | $205,223.33 |
| 364 | 2044/12 | $538.91 | $769.59 | $0.00 | $335.00 | $50.00 | $1,693.50 | $204,684.42 |
| 365 | 2045/01 | $540.93 | $767.57 | $0.00 | $335.00 | $50.00 | $1,693.50 | $204,143.49 |
| 366 | 2045/02 | $542.96 | $765.54 | $0.00 | $335.00 | $50.00 | $1,693.50 | $203,600.53 |
| 367 | 2045/03 | $544.99 | $763.50 | $0.00 | $335.00 | $50.00 | $1,693.50 | $203,055.54 |
| 368 | 2045/04 | $547.04 | $761.46 | $0.00 | $335.00 | $50.00 | $1,693.50 | $202,508.50 |
| 369 | 2045/05 | $549.09 | $759.41 | $0.00 | $335.00 | $50.00 | $1,693.50 | $201,959.41 |
| 370 | 2045/06 | $551.15 | $757.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $201,408.26 |
| 371 | 2045/07 | $553.22 | $755.28 | $0.00 | $335.00 | $50.00 | $1,693.50 | $200,855.05 |
| 372 | 2045/08 | $555.29 | $753.21 | $0.00 | $335.00 | $50.00 | $1,693.50 | $200,299.76 |
| 373 | 2045/09 | $557.37 | $751.12 | $0.00 | $335.00 | $50.00 | $1,693.50 | $199,742.39 |
| 374 | 2045/10 | $559.46 | $749.03 | $0.00 | $335.00 | $50.00 | $1,693.50 | $199,182.92 |
| 375 | 2045/11 | $561.56 | $746.94 | $0.00 | $335.00 | $50.00 | $1,693.50 | $198,621.36 |
| 376 | 2045/12 | $563.67 | $744.83 | $0.00 | $335.00 | $50.00 | $1,693.50 | $198,057.70 |
| 377 | 2046/01 | $565.78 | $742.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $197,491.92 |
| 378 | 2046/02 | $567.90 | $740.59 | $0.00 | $335.00 | $50.00 | $1,693.50 | $196,924.02 |
| 379 | 2046/03 | $570.03 | $738.47 | $0.00 | $335.00 | $50.00 | $1,693.50 | $196,353.98 |
| 380 | 2046/04 | $572.17 | $736.33 | $0.00 | $335.00 | $50.00 | $1,693.50 | $195,781.82 |
| 381 | 2046/05 | $574.31 | $734.18 | $0.00 | $335.00 | $50.00 | $1,693.50 | $195,207.50 |
| 382 | 2046/06 | $576.47 | $732.03 | $0.00 | $335.00 | $50.00 | $1,693.50 | $194,631.03 |
| 383 | 2046/07 | $578.63 | $729.87 | $0.00 | $335.00 | $50.00 | $1,693.50 | $194,052.40 |
| 384 | 2046/08 | $580.80 | $727.70 | $0.00 | $335.00 | $50.00 | $1,693.50 | $193,471.60 |
| 385 | 2046/09 | $582.98 | $725.52 | $0.00 | $335.00 | $50.00 | $1,693.50 | $192,888.63 |
| 386 | 2046/10 | $585.16 | $723.33 | $0.00 | $335.00 | $50.00 | $1,693.50 | $192,303.46 |
| 387 | 2046/11 | $587.36 | $721.14 | $0.00 | $335.00 | $50.00 | $1,693.50 | $191,716.11 |
| 388 | 2046/12 | $589.56 | $718.94 | $0.00 | $335.00 | $50.00 | $1,693.50 | $191,126.54 |
| 389 | 2047/01 | $591.77 | $716.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $190,534.77 |
| 390 | 2047/02 | $593.99 | $714.51 | $0.00 | $335.00 | $50.00 | $1,693.50 | $189,940.78 |
| 391 | 2047/03 | $596.22 | $712.28 | $0.00 | $335.00 | $50.00 | $1,693.50 | $189,344.56 |
| 392 | 2047/04 | $598.45 | $710.04 | $0.00 | $335.00 | $50.00 | $1,693.50 | $188,746.11 |
| 393 | 2047/05 | $600.70 | $707.80 | $0.00 | $335.00 | $50.00 | $1,693.50 | $188,145.41 |
| 394 | 2047/06 | $602.95 | $705.55 | $0.00 | $335.00 | $50.00 | $1,693.50 | $187,542.46 |
| 395 | 2047/07 | $605.21 | $703.28 | $0.00 | $335.00 | $50.00 | $1,693.50 | $186,937.25 |
| 396 | 2047/08 | $607.48 | $701.01 | $0.00 | $335.00 | $50.00 | $1,693.50 | $186,329.77 |
| 397 | 2047/09 | $609.76 | $698.74 | $0.00 | $335.00 | $50.00 | $1,693.50 | $185,720.01 |
| 398 | 2047/10 | $612.05 | $696.45 | $0.00 | $335.00 | $50.00 | $1,693.50 | $185,107.96 |
| 399 | 2047/11 | $614.34 | $694.15 | $0.00 | $335.00 | $50.00 | $1,693.50 | $184,493.62 |
| 400 | 2047/12 | $616.64 | $691.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $183,876.98 |
| 401 | 2048/01 | $618.96 | $689.54 | $0.00 | $335.00 | $50.00 | $1,693.50 | $183,258.02 |
| 402 | 2048/02 | $621.28 | $687.22 | $0.00 | $335.00 | $50.00 | $1,693.50 | $182,636.74 |
| 403 | 2048/03 | $623.61 | $684.89 | $0.00 | $335.00 | $50.00 | $1,693.50 | $182,013.13 |
| 404 | 2048/04 | $625.95 | $682.55 | $0.00 | $335.00 | $50.00 | $1,693.50 | $181,387.19 |
| 405 | 2048/05 | $628.29 | $680.20 | $0.00 | $335.00 | $50.00 | $1,693.50 | $180,758.89 |
| 406 | 2048/06 | $630.65 | $677.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $180,128.24 |
| 407 | 2048/07 | $633.02 | $675.48 | $0.00 | $335.00 | $50.00 | $1,693.50 | $179,495.23 |
| 408 | 2048/08 | $635.39 | $673.11 | $0.00 | $335.00 | $50.00 | $1,693.50 | $178,859.84 |
| 409 | 2048/09 | $637.77 | $670.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $178,222.07 |
| 410 | 2048/10 | $640.16 | $668.33 | $0.00 | $335.00 | $50.00 | $1,693.50 | $177,581.90 |
| 411 | 2048/11 | $642.56 | $665.93 | $0.00 | $335.00 | $50.00 | $1,693.50 | $176,939.34 |
| 412 | 2048/12 | $644.97 | $663.52 | $0.00 | $335.00 | $50.00 | $1,693.50 | $176,294.36 |
| 413 | 2049/01 | $647.39 | $661.10 | $0.00 | $335.00 | $50.00 | $1,693.50 | $175,646.97 |
| 414 | 2049/02 | $649.82 | $658.68 | $0.00 | $335.00 | $50.00 | $1,693.50 | $174,997.15 |
| 415 | 2049/03 | $652.26 | $656.24 | $0.00 | $335.00 | $50.00 | $1,693.50 | $174,344.90 |
| 416 | 2049/04 | $654.70 | $653.79 | $0.00 | $335.00 | $50.00 | $1,693.50 | $173,690.19 |
| 417 | 2049/05 | $657.16 | $651.34 | $0.00 | $335.00 | $50.00 | $1,693.50 | $173,033.04 |
| 418 | 2049/06 | $659.62 | $648.87 | $0.00 | $335.00 | $50.00 | $1,693.50 | $172,373.41 |
| 419 | 2049/07 | $662.10 | $646.40 | $0.00 | $335.00 | $50.00 | $1,693.50 | $171,711.32 |
| 420 | 2049/08 | $664.58 | $643.92 | $0.00 | $335.00 | $50.00 | $1,693.50 | $171,046.74 |
| 421 | 2049/09 | $667.07 | $641.43 | $0.00 | $335.00 | $50.00 | $1,693.50 | $170,379.67 |
| 422 | 2049/10 | $669.57 | $638.92 | $0.00 | $335.00 | $50.00 | $1,693.50 | $169,710.10 |
| 423 | 2049/11 | $672.08 | $636.41 | $0.00 | $335.00 | $50.00 | $1,693.50 | $169,038.01 |
| 424 | 2049/12 | $674.60 | $633.89 | $0.00 | $335.00 | $50.00 | $1,693.50 | $168,363.41 |
| 425 | 2050/01 | $677.13 | $631.36 | $0.00 | $335.00 | $50.00 | $1,693.50 | $167,686.28 |
| 426 | 2050/02 | $679.67 | $628.82 | $0.00 | $335.00 | $50.00 | $1,693.50 | $167,006.60 |
| 427 | 2050/03 | $682.22 | $626.27 | $0.00 | $335.00 | $50.00 | $1,693.50 | $166,324.38 |
| 428 | 2050/04 | $684.78 | $623.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $165,639.60 |
| 429 | 2050/05 | $687.35 | $621.15 | $0.00 | $335.00 | $50.00 | $1,693.50 | $164,952.25 |
| 430 | 2050/06 | $689.93 | $618.57 | $0.00 | $335.00 | $50.00 | $1,693.50 | $164,262.33 |
| 431 | 2050/07 | $692.51 | $615.98 | $0.00 | $335.00 | $50.00 | $1,693.50 | $163,569.82 |
| 432 | 2050/08 | $695.11 | $613.39 | $0.00 | $335.00 | $50.00 | $1,693.50 | $162,874.71 |
| 433 | 2050/09 | $697.72 | $610.78 | $0.00 | $335.00 | $50.00 | $1,693.50 | $162,176.99 |
| 434 | 2050/10 | $700.33 | $608.16 | $0.00 | $335.00 | $50.00 | $1,693.50 | $161,476.66 |
| 435 | 2050/11 | $702.96 | $605.54 | $0.00 | $335.00 | $50.00 | $1,693.50 | $160,773.70 |
| 436 | 2050/12 | $705.59 | $602.90 | $0.00 | $335.00 | $50.00 | $1,693.50 | $160,068.11 |
| 437 | 2051/01 | $708.24 | $600.26 | $0.00 | $335.00 | $50.00 | $1,693.50 | $159,359.87 |
| 438 | 2051/02 | $710.90 | $597.60 | $0.00 | $335.00 | $50.00 | $1,693.50 | $158,648.97 |
| 439 | 2051/03 | $713.56 | $594.93 | $0.00 | $335.00 | $50.00 | $1,693.50 | $157,935.41 |
| 440 | 2051/04 | $716.24 | $592.26 | $0.00 | $335.00 | $50.00 | $1,693.50 | $157,219.17 |
| 441 | 2051/05 | $718.92 | $589.57 | $0.00 | $335.00 | $50.00 | $1,693.50 | $156,500.24 |
| 442 | 2051/06 | $721.62 | $586.88 | $0.00 | $335.00 | $50.00 | $1,693.50 | $155,778.62 |
| 443 | 2051/07 | $724.33 | $584.17 | $0.00 | $335.00 | $50.00 | $1,693.50 | $155,054.30 |
| 444 | 2051/08 | $727.04 | $581.45 | $0.00 | $335.00 | $50.00 | $1,693.50 | $154,327.26 |
| 445 | 2051/09 | $729.77 | $578.73 | $0.00 | $335.00 | $50.00 | $1,693.50 | $153,597.49 |
| 446 | 2051/10 | $732.51 | $575.99 | $0.00 | $335.00 | $50.00 | $1,693.50 | $152,864.98 |
| 447 | 2051/11 | $735.25 | $573.24 | $0.00 | $335.00 | $50.00 | $1,693.50 | $152,129.73 |
| 448 | 2051/12 | $738.01 | $570.49 | $0.00 | $335.00 | $50.00 | $1,693.50 | $151,391.72 |
| 449 | 2052/01 | $740.78 | $567.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $150,650.94 |
| 450 | 2052/02 | $743.56 | $564.94 | $0.00 | $335.00 | $50.00 | $1,693.50 | $149,907.39 |
| 451 | 2052/03 | $746.34 | $562.15 | $0.00 | $335.00 | $50.00 | $1,693.50 | $149,161.04 |
| 452 | 2052/04 | $749.14 | $559.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $148,411.90 |
| 453 | 2052/05 | $751.95 | $556.54 | $0.00 | $335.00 | $50.00 | $1,693.50 | $147,659.95 |
| 454 | 2052/06 | $754.77 | $553.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $146,905.18 |
| 455 | 2052/07 | $757.60 | $550.89 | $0.00 | $335.00 | $50.00 | $1,693.50 | $146,147.58 |
| 456 | 2052/08 | $760.44 | $548.05 | $0.00 | $335.00 | $50.00 | $1,693.50 | $145,387.13 |
| 457 | 2052/09 | $763.29 | $545.20 | $0.00 | $335.00 | $50.00 | $1,693.50 | $144,623.84 |
| 458 | 2052/10 | $766.16 | $542.34 | $0.00 | $335.00 | $50.00 | $1,693.50 | $143,857.68 |
| 459 | 2052/11 | $769.03 | $539.47 | $0.00 | $335.00 | $50.00 | $1,693.50 | $143,088.65 |
| 460 | 2052/12 | $771.91 | $536.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $142,316.74 |
| 461 | 2053/01 | $774.81 | $533.69 | $0.00 | $335.00 | $50.00 | $1,693.50 | $141,541.93 |
| 462 | 2053/02 | $777.71 | $530.78 | $0.00 | $335.00 | $50.00 | $1,693.50 | $140,764.22 |
| 463 | 2053/03 | $780.63 | $527.87 | $0.00 | $335.00 | $50.00 | $1,693.50 | $139,983.59 |
| 464 | 2053/04 | $783.56 | $524.94 | $0.00 | $335.00 | $50.00 | $1,693.50 | $139,200.03 |
| 465 | 2053/05 | $786.50 | $522.00 | $0.00 | $335.00 | $50.00 | $1,693.50 | $138,413.53 |
| 466 | 2053/06 | $789.45 | $519.05 | $0.00 | $335.00 | $50.00 | $1,693.50 | $137,624.09 |
| 467 | 2053/07 | $792.41 | $516.09 | $0.00 | $335.00 | $50.00 | $1,693.50 | $136,831.68 |
| 468 | 2053/08 | $795.38 | $513.12 | $0.00 | $335.00 | $50.00 | $1,693.50 | $136,036.31 |
| 469 | 2053/09 | $798.36 | $510.14 | $0.00 | $335.00 | $50.00 | $1,693.50 | $135,237.95 |
| 470 | 2053/10 | $801.35 | $507.14 | $0.00 | $335.00 | $50.00 | $1,693.50 | $134,436.59 |
| 471 | 2053/11 | $804.36 | $504.14 | $0.00 | $335.00 | $50.00 | $1,693.50 | $133,632.23 |
| 472 | 2053/12 | $807.38 | $501.12 | $0.00 | $335.00 | $50.00 | $1,693.50 | $132,824.86 |
| 473 | 2054/01 | $810.40 | $498.09 | $0.00 | $335.00 | $50.00 | $1,693.50 | $132,014.45 |
| 474 | 2054/02 | $813.44 | $495.05 | $0.00 | $335.00 | $50.00 | $1,693.50 | $131,201.01 |
| 475 | 2054/03 | $816.49 | $492.00 | $0.00 | $335.00 | $50.00 | $1,693.50 | $130,384.52 |
| 476 | 2054/04 | $819.55 | $488.94 | $0.00 | $335.00 | $50.00 | $1,693.50 | $129,564.97 |
| 477 | 2054/05 | $822.63 | $485.87 | $0.00 | $335.00 | $50.00 | $1,693.50 | $128,742.34 |
| 478 | 2054/06 | $825.71 | $482.78 | $0.00 | $335.00 | $50.00 | $1,693.50 | $127,916.63 |
| 479 | 2054/07 | $828.81 | $479.69 | $0.00 | $335.00 | $50.00 | $1,693.50 | $127,087.82 |
| 480 | 2054/08 | $831.92 | $476.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $126,255.90 |
| 481 | 2054/09 | $835.04 | $473.46 | $0.00 | $335.00 | $50.00 | $1,693.50 | $125,420.86 |
| 482 | 2054/10 | $838.17 | $470.33 | $0.00 | $335.00 | $50.00 | $1,693.50 | $124,582.70 |
| 483 | 2054/11 | $841.31 | $467.19 | $0.00 | $335.00 | $50.00 | $1,693.50 | $123,741.39 |
| 484 | 2054/12 | $844.47 | $464.03 | $0.00 | $335.00 | $50.00 | $1,693.50 | $122,896.92 |
| 485 | 2055/01 | $847.63 | $460.86 | $0.00 | $335.00 | $50.00 | $1,693.50 | $122,049.29 |
| 486 | 2055/02 | $850.81 | $457.68 | $0.00 | $335.00 | $50.00 | $1,693.50 | $121,198.48 |
| 487 | 2055/03 | $854.00 | $454.49 | $0.00 | $335.00 | $50.00 | $1,693.50 | $120,344.47 |
| 488 | 2055/04 | $857.20 | $451.29 | $0.00 | $335.00 | $50.00 | $1,693.50 | $119,487.27 |
| 489 | 2055/05 | $860.42 | $448.08 | $0.00 | $335.00 | $50.00 | $1,693.50 | $118,626.85 |
| 490 | 2055/06 | $863.65 | $444.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $117,763.21 |
| 491 | 2055/07 | $866.88 | $441.61 | $0.00 | $335.00 | $50.00 | $1,693.50 | $116,896.32 |
| 492 | 2055/08 | $870.13 | $438.36 | $0.00 | $335.00 | $50.00 | $1,693.50 | $116,026.19 |
| 493 | 2055/09 | $873.40 | $435.10 | $0.00 | $335.00 | $50.00 | $1,693.50 | $115,152.79 |
| 494 | 2055/10 | $876.67 | $431.82 | $0.00 | $335.00 | $50.00 | $1,693.50 | $114,276.12 |
| 495 | 2055/11 | $879.96 | $428.54 | $0.00 | $335.00 | $50.00 | $1,693.50 | $113,396.16 |
| 496 | 2055/12 | $883.26 | $425.24 | $0.00 | $335.00 | $50.00 | $1,693.50 | $112,512.90 |
| 497 | 2056/01 | $886.57 | $421.92 | $0.00 | $335.00 | $50.00 | $1,693.50 | $111,626.32 |
| 498 | 2056/02 | $889.90 | $418.60 | $0.00 | $335.00 | $50.00 | $1,693.50 | $110,736.42 |
| 499 | 2056/03 | $893.23 | $415.26 | $0.00 | $335.00 | $50.00 | $1,693.50 | $109,843.19 |
| 500 | 2056/04 | $896.58 | $411.91 | $0.00 | $335.00 | $50.00 | $1,693.50 | $108,946.61 |
| 501 | 2056/05 | $899.95 | $408.55 | $0.00 | $335.00 | $50.00 | $1,693.50 | $108,046.66 |
| 502 | 2056/06 | $903.32 | $405.17 | $0.00 | $335.00 | $50.00 | $1,693.50 | $107,143.34 |
| 503 | 2056/07 | $906.71 | $401.79 | $0.00 | $335.00 | $50.00 | $1,693.50 | $106,236.63 |
| 504 | 2056/08 | $910.11 | $398.39 | $0.00 | $335.00 | $50.00 | $1,693.50 | $105,326.52 |
| 505 | 2056/09 | $913.52 | $394.97 | $0.00 | $335.00 | $50.00 | $1,693.50 | $104,413.00 |
| 506 | 2056/10 | $916.95 | $391.55 | $0.00 | $335.00 | $50.00 | $1,693.50 | $103,496.05 |
| 507 | 2056/11 | $920.39 | $388.11 | $0.00 | $335.00 | $50.00 | $1,693.50 | $102,575.67 |
| 508 | 2056/12 | $923.84 | $384.66 | $0.00 | $335.00 | $50.00 | $1,693.50 | $101,651.83 |
| 509 | 2057/01 | $927.30 | $381.19 | $0.00 | $335.00 | $50.00 | $1,693.50 | $100,724.53 |
| 510 | 2057/02 | $930.78 | $377.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $99,793.75 |
| 511 | 2057/03 | $934.27 | $374.23 | $0.00 | $335.00 | $50.00 | $1,693.50 | $98,859.48 |
| 512 | 2057/04 | $937.77 | $370.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $97,921.71 |
| 513 | 2057/05 | $941.29 | $367.21 | $0.00 | $335.00 | $50.00 | $1,693.50 | $96,980.42 |
| 514 | 2057/06 | $944.82 | $363.68 | $0.00 | $335.00 | $50.00 | $1,693.50 | $96,035.60 |
| 515 | 2057/07 | $948.36 | $360.13 | $0.00 | $335.00 | $50.00 | $1,693.50 | $95,087.23 |
| 516 | 2057/08 | $951.92 | $356.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $94,135.32 |
| 517 | 2057/09 | $955.49 | $353.01 | $0.00 | $335.00 | $50.00 | $1,693.50 | $93,179.83 |
| 518 | 2057/10 | $959.07 | $349.42 | $0.00 | $335.00 | $50.00 | $1,693.50 | $92,220.76 |
| 519 | 2057/11 | $962.67 | $345.83 | $0.00 | $335.00 | $50.00 | $1,693.50 | $91,258.09 |
| 520 | 2057/12 | $966.28 | $342.22 | $0.00 | $335.00 | $50.00 | $1,693.50 | $90,291.81 |
| 521 | 2058/01 | $969.90 | $338.59 | $0.00 | $335.00 | $50.00 | $1,693.50 | $89,321.91 |
| 522 | 2058/02 | $973.54 | $334.96 | $0.00 | $335.00 | $50.00 | $1,693.50 | $88,348.37 |
| 523 | 2058/03 | $977.19 | $331.31 | $0.00 | $335.00 | $50.00 | $1,693.50 | $87,371.18 |
| 524 | 2058/04 | $980.85 | $327.64 | $0.00 | $335.00 | $50.00 | $1,693.50 | $86,390.32 |
| 525 | 2058/05 | $984.53 | $323.96 | $0.00 | $335.00 | $50.00 | $1,693.50 | $85,405.79 |
| 526 | 2058/06 | $988.22 | $320.27 | $0.00 | $335.00 | $50.00 | $1,693.50 | $84,417.57 |
| 527 | 2058/07 | $991.93 | $316.57 | $0.00 | $335.00 | $50.00 | $1,693.50 | $83,425.64 |
| 528 | 2058/08 | $995.65 | $312.85 | $0.00 | $335.00 | $50.00 | $1,693.50 | $82,429.99 |
| 529 | 2058/09 | $999.38 | $309.11 | $0.00 | $335.00 | $50.00 | $1,693.50 | $81,430.60 |
| 530 | 2058/10 | $1,003.13 | $305.36 | $0.00 | $335.00 | $50.00 | $1,693.50 | $80,427.47 |
| 531 | 2058/11 | $1,006.89 | $301.60 | $0.00 | $335.00 | $50.00 | $1,693.50 | $79,420.58 |
| 532 | 2058/12 | $1,010.67 | $297.83 | $0.00 | $335.00 | $50.00 | $1,693.50 | $78,409.91 |
| 533 | 2059/01 | $1,014.46 | $294.04 | $0.00 | $335.00 | $50.00 | $1,693.50 | $77,395.45 |
| 534 | 2059/02 | $1,018.26 | $290.23 | $0.00 | $335.00 | $50.00 | $1,693.50 | $76,377.19 |
| 535 | 2059/03 | $1,022.08 | $286.41 | $0.00 | $335.00 | $50.00 | $1,693.50 | $75,355.11 |
| 536 | 2059/04 | $1,025.91 | $282.58 | $0.00 | $335.00 | $50.00 | $1,693.50 | $74,329.19 |
| 537 | 2059/05 | $1,029.76 | $278.73 | $0.00 | $335.00 | $50.00 | $1,693.50 | $73,299.43 |
| 538 | 2059/06 | $1,033.62 | $274.87 | $0.00 | $335.00 | $50.00 | $1,693.50 | $72,265.81 |
| 539 | 2059/07 | $1,037.50 | $271.00 | $0.00 | $335.00 | $50.00 | $1,693.50 | $71,228.31 |
| 540 | 2059/08 | $1,041.39 | $267.11 | $0.00 | $335.00 | $50.00 | $1,693.50 | $70,186.92 |
| 541 | 2059/09 | $1,045.30 | $263.20 | $0.00 | $335.00 | $50.00 | $1,693.50 | $69,141.62 |
| 542 | 2059/10 | $1,049.21 | $259.28 | $0.00 | $335.00 | $50.00 | $1,693.50 | $68,092.41 |
| 543 | 2059/11 | $1,053.15 | $255.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $67,039.26 |
| 544 | 2059/12 | $1,057.10 | $251.40 | $0.00 | $335.00 | $50.00 | $1,693.50 | $65,982.16 |
| 545 | 2060/01 | $1,061.06 | $247.43 | $0.00 | $335.00 | $50.00 | $1,693.50 | $64,921.10 |
| 546 | 2060/02 | $1,065.04 | $243.45 | $0.00 | $335.00 | $50.00 | $1,693.50 | $63,856.05 |
| 547 | 2060/03 | $1,069.04 | $239.46 | $0.00 | $335.00 | $50.00 | $1,693.50 | $62,787.02 |
| 548 | 2060/04 | $1,073.04 | $235.45 | $0.00 | $335.00 | $50.00 | $1,693.50 | $61,713.97 |
| 549 | 2060/05 | $1,077.07 | $231.43 | $0.00 | $335.00 | $50.00 | $1,693.50 | $60,636.91 |
| 550 | 2060/06 | $1,081.11 | $227.39 | $0.00 | $335.00 | $50.00 | $1,693.50 | $59,555.80 |
| 551 | 2060/07 | $1,085.16 | $223.33 | $0.00 | $335.00 | $50.00 | $1,693.50 | $58,470.64 |
| 552 | 2060/08 | $1,089.23 | $219.26 | $0.00 | $335.00 | $50.00 | $1,693.50 | $57,381.41 |
| 553 | 2060/09 | $1,093.32 | $215.18 | $0.00 | $335.00 | $50.00 | $1,693.50 | $56,288.09 |
| 554 | 2060/10 | $1,097.42 | $211.08 | $0.00 | $335.00 | $50.00 | $1,693.50 | $55,190.67 |
| 555 | 2060/11 | $1,101.53 | $206.97 | $0.00 | $335.00 | $50.00 | $1,693.50 | $54,089.14 |
| 556 | 2060/12 | $1,105.66 | $202.83 | $0.00 | $335.00 | $50.00 | $1,693.50 | $52,983.48 |
| 557 | 2061/01 | $1,109.81 | $198.69 | $0.00 | $335.00 | $50.00 | $1,693.50 | $51,873.67 |
| 558 | 2061/02 | $1,113.97 | $194.53 | $0.00 | $335.00 | $50.00 | $1,693.50 | $50,759.70 |
| 559 | 2061/03 | $1,118.15 | $190.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $49,641.56 |
| 560 | 2061/04 | $1,122.34 | $186.16 | $0.00 | $335.00 | $50.00 | $1,693.50 | $48,519.22 |
| 561 | 2061/05 | $1,126.55 | $181.95 | $0.00 | $335.00 | $50.00 | $1,693.50 | $47,392.67 |
| 562 | 2061/06 | $1,130.77 | $177.72 | $0.00 | $335.00 | $50.00 | $1,693.50 | $46,261.89 |
| 563 | 2061/07 | $1,135.01 | $173.48 | $0.00 | $335.00 | $50.00 | $1,693.50 | $45,126.88 |
| 564 | 2061/08 | $1,139.27 | $169.23 | $0.00 | $335.00 | $50.00 | $1,693.50 | $43,987.61 |
| 565 | 2061/09 | $1,143.54 | $164.95 | $0.00 | $335.00 | $50.00 | $1,693.50 | $42,844.07 |
| 566 | 2061/10 | $1,147.83 | $160.67 | $0.00 | $335.00 | $50.00 | $1,693.50 | $41,696.24 |
| 567 | 2061/11 | $1,152.14 | $156.36 | $0.00 | $335.00 | $50.00 | $1,693.50 | $40,544.10 |
| 568 | 2061/12 | $1,156.46 | $152.04 | $0.00 | $335.00 | $50.00 | $1,693.50 | $39,387.64 |
| 569 | 2062/01 | $1,160.79 | $147.70 | $0.00 | $335.00 | $50.00 | $1,693.50 | $38,226.85 |
| 570 | 2062/02 | $1,165.15 | $143.35 | $0.00 | $335.00 | $50.00 | $1,693.50 | $37,061.71 |
| 571 | 2062/03 | $1,169.51 | $138.98 | $0.00 | $335.00 | $50.00 | $1,693.50 | $35,892.19 |
| 572 | 2062/04 | $1,173.90 | $134.60 | $0.00 | $335.00 | $50.00 | $1,693.50 | $34,718.29 |
| 573 | 2062/05 | $1,178.30 | $130.19 | $0.00 | $335.00 | $50.00 | $1,693.50 | $33,539.99 |
| 574 | 2062/06 | $1,182.72 | $125.77 | $0.00 | $335.00 | $50.00 | $1,693.50 | $32,357.27 |
| 575 | 2062/07 | $1,187.16 | $121.34 | $0.00 | $335.00 | $50.00 | $1,693.50 | $31,170.11 |
| 576 | 2062/08 | $1,191.61 | $116.89 | $0.00 | $335.00 | $50.00 | $1,693.50 | $29,978.50 |
| 577 | 2062/09 | $1,196.08 | $112.42 | $0.00 | $335.00 | $50.00 | $1,693.50 | $28,782.43 |
| 578 | 2062/10 | $1,200.56 | $107.93 | $0.00 | $335.00 | $50.00 | $1,693.50 | $27,581.86 |
| 579 | 2062/11 | $1,205.06 | $103.43 | $0.00 | $335.00 | $50.00 | $1,693.50 | $26,376.80 |
| 580 | 2062/12 | $1,209.58 | $98.91 | $0.00 | $335.00 | $50.00 | $1,693.50 | $25,167.22 |
| 581 | 2063/01 | $1,214.12 | $94.38 | $0.00 | $335.00 | $50.00 | $1,693.50 | $23,953.10 |
| 582 | 2063/02 | $1,218.67 | $89.82 | $0.00 | $335.00 | $50.00 | $1,693.50 | $22,734.43 |
| 583 | 2063/03 | $1,223.24 | $85.25 | $0.00 | $335.00 | $50.00 | $1,693.50 | $21,511.18 |
| 584 | 2063/04 | $1,227.83 | $80.67 | $0.00 | $335.00 | $50.00 | $1,693.50 | $20,283.36 |
| 585 | 2063/05 | $1,232.43 | $76.06 | $0.00 | $335.00 | $50.00 | $1,693.50 | $19,050.92 |
| 586 | 2063/06 | $1,237.06 | $71.44 | $0.00 | $335.00 | $50.00 | $1,693.50 | $17,813.87 |
| 587 | 2063/07 | $1,241.69 | $66.80 | $0.00 | $335.00 | $50.00 | $1,693.50 | $16,572.17 |
| 588 | 2063/08 | $1,246.35 | $62.15 | $0.00 | $335.00 | $50.00 | $1,693.50 | $15,325.82 |
| 589 | 2063/09 | $1,251.02 | $57.47 | $0.00 | $335.00 | $50.00 | $1,693.50 | $14,074.80 |
| 590 | 2063/10 | $1,255.72 | $52.78 | $0.00 | $335.00 | $50.00 | $1,693.50 | $12,819.08 |
| 591 | 2063/11 | $1,260.42 | $48.07 | $0.00 | $335.00 | $50.00 | $1,693.50 | $11,558.66 |
| 592 | 2063/12 | $1,265.15 | $43.34 | $0.00 | $335.00 | $50.00 | $1,693.50 | $10,293.51 |
| 593 | 2064/01 | $1,269.90 | $38.60 | $0.00 | $335.00 | $50.00 | $1,693.50 | $9,023.61 |
| 594 | 2064/02 | $1,274.66 | $33.84 | $0.00 | $335.00 | $50.00 | $1,693.50 | $7,748.95 |
| 595 | 2064/03 | $1,279.44 | $29.06 | $0.00 | $335.00 | $50.00 | $1,693.50 | $6,469.52 |
| 596 | 2064/04 | $1,284.24 | $24.26 | $0.00 | $335.00 | $50.00 | $1,693.50 | $5,185.28 |
| 597 | 2064/05 | $1,289.05 | $19.44 | $0.00 | $335.00 | $50.00 | $1,693.50 | $3,896.23 |
| 598 | 2064/06 | $1,293.89 | $14.61 | $0.00 | $335.00 | $50.00 | $1,693.50 | $2,602.34 |
| 599 | 2064/07 | $1,298.74 | $9.76 | $0.00 | $335.00 | $50.00 | $1,693.50 | $1,303.61 |
| 600 | 2064/08 | $1,303.61 | $4.89 | $0.00 | $335.00 | $50.00 | $1,693.50 | $0.00 |
| Totals | $312,000.00 | $473,097.64 | $0.00 | $201,000.00 | $30,000.00 | $1,016,097.64 |
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.