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 $360,000.00 at 4.25% interest rate for a $420,000.00 home, you need to have a monthly payment of $1,848.67 ~ $1,998.67. You will make a total of 600 payments and you will pay off your mortgage on 2064/09. Consult with a Mortgage Specialist
Loan Comparison
You can save $89,428.86 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 | $1,448.67 | 4.25% | 600 months | $929,201.81 | $509,201.81 |
| 50 years | Bi-Weekly | $724.34 | 4.25% | 512 months | $839,772.95 | $419,772.95 |
| 45 years | Monthly | $1,496.85 | 4.25% | 540 months | $868,298.36 | $448,298.36 |
| 45 years | Bi-Weekly | $748.43 | 4.25% | 461 months | $790,188.28 | $370,188.28 |
| 40 years | Monthly | $1,561.03 | 4.25% | 480 months | $809,295.71 | $389,295.71 |
| 40 years | Bi-Weekly | $780.52 | 4.25% | 409 months | $742,120.00 | $322,120.00 |
| 35 years | Monthly | $1,648.42 | 4.25% | 420 months | $752,335.72 | $332,335.72 |
| 35 years | Bi-Weekly | $824.21 | 4.25% | 358 months | $695,650.84 | $275,650.84 |
| 30 years | Monthly | $1,770.98 | 4.25% | 360 months | $697,554.10 | $277,554.10 |
| 30 years | Bi-Weekly | $885.49 | 4.25% | 307 months | $650,858.24 | $230,858.24 |
| 25 years | Monthly | $1,950.26 | 4.25% | 300 months | $645,077.15 | $225,077.15 |
| 25 years | Bi-Weekly | $975.13 | 4.25% | 256 months | $607,812.95 | $187,812.95 |
| 20 years | Monthly | $2,229.24 | 4.25% | 240 months | $595,018.58 | $175,018.58 |
| 20 years | Bi-Weekly | $1,114.62 | 4.25% | 205 months | $566,577.61 | $146,577.61 |
| 15 years | Monthly | $2,708.20 | 4.25% | 180 months | $547,476.41 | $127,476.41 |
| 15 years | Bi-Weekly | $1,354.10 | 4.25% | 154 months | $527,205.47 | $107,205.47 |
| 10 years | Monthly | $3,687.75 | 4.25% | 120 months | $502,530.14 | $82,530.14 |
| 10 years | Bi-Weekly | $1,843.88 | 4.25% | 103 months | $489,739.23 | $69,739.23 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/10 | $173.67 | $1,275.00 | $150.00 | $350.00 | $50.00 | $1,998.67 | $359,826.33 |
| 2 | 2014/11 | $174.28 | $1,274.38 | $150.00 | $350.00 | $50.00 | $1,998.67 | $359,652.05 |
| 3 | 2014/12 | $174.90 | $1,273.77 | $150.00 | $350.00 | $50.00 | $1,998.67 | $359,477.14 |
| 4 | 2015/01 | $175.52 | $1,273.15 | $150.00 | $350.00 | $50.00 | $1,998.67 | $359,301.62 |
| 5 | 2015/02 | $176.14 | $1,272.53 | $150.00 | $350.00 | $50.00 | $1,998.67 | $359,125.48 |
| 6 | 2015/03 | $176.77 | $1,271.90 | $150.00 | $350.00 | $50.00 | $1,998.67 | $358,948.71 |
| 7 | 2015/04 | $177.39 | $1,271.28 | $150.00 | $350.00 | $50.00 | $1,998.67 | $358,771.32 |
| 8 | 2015/05 | $178.02 | $1,270.65 | $150.00 | $350.00 | $50.00 | $1,998.67 | $358,593.30 |
| 9 | 2015/06 | $178.65 | $1,270.02 | $150.00 | $350.00 | $50.00 | $1,998.67 | $358,414.65 |
| 10 | 2015/07 | $179.28 | $1,269.39 | $150.00 | $350.00 | $50.00 | $1,998.67 | $358,235.36 |
| 11 | 2015/08 | $179.92 | $1,268.75 | $150.00 | $350.00 | $50.00 | $1,998.67 | $358,055.44 |
| 12 | 2015/09 | $180.56 | $1,268.11 | $150.00 | $350.00 | $50.00 | $1,998.67 | $357,874.89 |
| 13 | 2015/10 | $181.20 | $1,267.47 | $150.00 | $350.00 | $50.00 | $1,998.67 | $357,693.69 |
| 14 | 2015/11 | $181.84 | $1,266.83 | $150.00 | $350.00 | $50.00 | $1,998.67 | $357,511.85 |
| 15 | 2015/12 | $182.48 | $1,266.19 | $150.00 | $350.00 | $50.00 | $1,998.67 | $357,329.37 |
| 16 | 2016/01 | $183.13 | $1,265.54 | $150.00 | $350.00 | $50.00 | $1,998.67 | $357,146.24 |
| 17 | 2016/02 | $183.78 | $1,264.89 | $150.00 | $350.00 | $50.00 | $1,998.67 | $356,962.46 |
| 18 | 2016/03 | $184.43 | $1,264.24 | $150.00 | $350.00 | $50.00 | $1,998.67 | $356,778.04 |
| 19 | 2016/04 | $185.08 | $1,263.59 | $150.00 | $350.00 | $50.00 | $1,998.67 | $356,592.96 |
| 20 | 2016/05 | $185.74 | $1,262.93 | $150.00 | $350.00 | $50.00 | $1,998.67 | $356,407.22 |
| 21 | 2016/06 | $186.39 | $1,262.28 | $150.00 | $350.00 | $50.00 | $1,998.67 | $356,220.83 |
| 22 | 2016/07 | $187.05 | $1,261.62 | $150.00 | $350.00 | $50.00 | $1,998.67 | $356,033.77 |
| 23 | 2016/08 | $187.72 | $1,260.95 | $150.00 | $350.00 | $50.00 | $1,998.67 | $355,846.05 |
| 24 | 2016/09 | $188.38 | $1,260.29 | $150.00 | $350.00 | $50.00 | $1,998.67 | $355,657.67 |
| 25 | 2016/10 | $189.05 | $1,259.62 | $150.00 | $350.00 | $50.00 | $1,998.67 | $355,468.62 |
| 26 | 2016/11 | $189.72 | $1,258.95 | $150.00 | $350.00 | $50.00 | $1,998.67 | $355,278.91 |
| 27 | 2016/12 | $190.39 | $1,258.28 | $150.00 | $350.00 | $50.00 | $1,998.67 | $355,088.52 |
| 28 | 2017/01 | $191.06 | $1,257.61 | $150.00 | $350.00 | $50.00 | $1,998.67 | $354,897.45 |
| 29 | 2017/02 | $191.74 | $1,256.93 | $150.00 | $350.00 | $50.00 | $1,998.67 | $354,705.71 |
| 30 | 2017/03 | $192.42 | $1,256.25 | $150.00 | $350.00 | $50.00 | $1,998.67 | $354,513.29 |
| 31 | 2017/04 | $193.10 | $1,255.57 | $150.00 | $350.00 | $50.00 | $1,998.67 | $354,320.19 |
| 32 | 2017/05 | $193.79 | $1,254.88 | $150.00 | $350.00 | $50.00 | $1,998.67 | $354,126.40 |
| 33 | 2017/06 | $194.47 | $1,254.20 | $150.00 | $350.00 | $50.00 | $1,998.67 | $353,931.93 |
| 34 | 2017/07 | $195.16 | $1,253.51 | $150.00 | $350.00 | $50.00 | $1,998.67 | $353,736.77 |
| 35 | 2017/08 | $195.85 | $1,252.82 | $150.00 | $350.00 | $50.00 | $1,998.67 | $353,540.92 |
| 36 | 2017/09 | $196.55 | $1,252.12 | $150.00 | $350.00 | $50.00 | $1,998.67 | $353,344.37 |
| 37 | 2017/10 | $197.24 | $1,251.43 | $150.00 | $350.00 | $50.00 | $1,998.67 | $353,147.13 |
| 38 | 2017/11 | $197.94 | $1,250.73 | $150.00 | $350.00 | $50.00 | $1,998.67 | $352,949.19 |
| 39 | 2017/12 | $198.64 | $1,250.03 | $150.00 | $350.00 | $50.00 | $1,998.67 | $352,750.55 |
| 40 | 2018/01 | $199.34 | $1,249.32 | $150.00 | $350.00 | $50.00 | $1,998.67 | $352,551.20 |
| 41 | 2018/02 | $200.05 | $1,248.62 | $150.00 | $350.00 | $50.00 | $1,998.67 | $352,351.15 |
| 42 | 2018/03 | $200.76 | $1,247.91 | $150.00 | $350.00 | $50.00 | $1,998.67 | $352,150.39 |
| 43 | 2018/04 | $201.47 | $1,247.20 | $150.00 | $350.00 | $50.00 | $1,998.67 | $351,948.92 |
| 44 | 2018/05 | $202.18 | $1,246.49 | $150.00 | $350.00 | $50.00 | $1,998.67 | $351,746.74 |
| 45 | 2018/06 | $202.90 | $1,245.77 | $150.00 | $350.00 | $50.00 | $1,998.67 | $351,543.84 |
| 46 | 2018/07 | $203.62 | $1,245.05 | $150.00 | $350.00 | $50.00 | $1,998.67 | $351,340.22 |
| 47 | 2018/08 | $204.34 | $1,244.33 | $150.00 | $350.00 | $50.00 | $1,998.67 | $351,135.88 |
| 48 | 2018/09 | $205.06 | $1,243.61 | $150.00 | $350.00 | $50.00 | $1,998.67 | $350,930.82 |
| 49 | 2018/10 | $205.79 | $1,242.88 | $150.00 | $350.00 | $50.00 | $1,998.67 | $350,725.03 |
| 50 | 2018/11 | $206.52 | $1,242.15 | $150.00 | $350.00 | $50.00 | $1,998.67 | $350,518.51 |
| 51 | 2018/12 | $207.25 | $1,241.42 | $150.00 | $350.00 | $50.00 | $1,998.67 | $350,311.26 |
| 52 | 2019/01 | $207.98 | $1,240.69 | $150.00 | $350.00 | $50.00 | $1,998.67 | $350,103.28 |
| 53 | 2019/02 | $208.72 | $1,239.95 | $150.00 | $350.00 | $50.00 | $1,998.67 | $349,894.56 |
| 54 | 2019/03 | $209.46 | $1,239.21 | $150.00 | $350.00 | $50.00 | $1,998.67 | $349,685.10 |
| 55 | 2019/04 | $210.20 | $1,238.47 | $150.00 | $350.00 | $50.00 | $1,998.67 | $349,474.89 |
| 56 | 2019/05 | $210.95 | $1,237.72 | $150.00 | $350.00 | $50.00 | $1,998.67 | $349,263.95 |
| 57 | 2019/06 | $211.69 | $1,236.98 | $150.00 | $350.00 | $50.00 | $1,998.67 | $349,052.25 |
| 58 | 2019/07 | $212.44 | $1,236.23 | $150.00 | $350.00 | $50.00 | $1,998.67 | $348,839.81 |
| 59 | 2019/08 | $213.20 | $1,235.47 | $150.00 | $350.00 | $50.00 | $1,998.67 | $348,626.62 |
| 60 | 2019/09 | $213.95 | $1,234.72 | $150.00 | $350.00 | $50.00 | $1,998.67 | $348,412.67 |
| 61 | 2019/10 | $214.71 | $1,233.96 | $150.00 | $350.00 | $50.00 | $1,998.67 | $348,197.96 |
| 62 | 2019/11 | $215.47 | $1,233.20 | $150.00 | $350.00 | $50.00 | $1,998.67 | $347,982.49 |
| 63 | 2019/12 | $216.23 | $1,232.44 | $150.00 | $350.00 | $50.00 | $1,998.67 | $347,766.26 |
| 64 | 2020/01 | $217.00 | $1,231.67 | $150.00 | $350.00 | $50.00 | $1,998.67 | $347,549.26 |
| 65 | 2020/02 | $217.77 | $1,230.90 | $150.00 | $350.00 | $50.00 | $1,998.67 | $347,331.49 |
| 66 | 2020/03 | $218.54 | $1,230.13 | $150.00 | $350.00 | $50.00 | $1,998.67 | $347,112.96 |
| 67 | 2020/04 | $219.31 | $1,229.36 | $150.00 | $350.00 | $50.00 | $1,998.67 | $346,893.65 |
| 68 | 2020/05 | $220.09 | $1,228.58 | $150.00 | $350.00 | $50.00 | $1,998.67 | $346,673.56 |
| 69 | 2020/06 | $220.87 | $1,227.80 | $150.00 | $350.00 | $50.00 | $1,998.67 | $346,452.69 |
| 70 | 2020/07 | $221.65 | $1,227.02 | $150.00 | $350.00 | $50.00 | $1,998.67 | $346,231.04 |
| 71 | 2020/08 | $222.43 | $1,226.23 | $150.00 | $350.00 | $50.00 | $1,998.67 | $346,008.61 |
| 72 | 2020/09 | $223.22 | $1,225.45 | $150.00 | $350.00 | $50.00 | $1,998.67 | $345,785.38 |
| 73 | 2020/10 | $224.01 | $1,224.66 | $150.00 | $350.00 | $50.00 | $1,998.67 | $345,561.37 |
| 74 | 2020/11 | $224.81 | $1,223.86 | $150.00 | $350.00 | $50.00 | $1,998.67 | $345,336.56 |
| 75 | 2020/12 | $225.60 | $1,223.07 | $150.00 | $350.00 | $50.00 | $1,998.67 | $345,110.96 |
| 76 | 2021/01 | $226.40 | $1,222.27 | $150.00 | $350.00 | $50.00 | $1,998.67 | $344,884.56 |
| 77 | 2021/02 | $227.20 | $1,221.47 | $150.00 | $350.00 | $50.00 | $1,998.67 | $344,657.36 |
| 78 | 2021/03 | $228.01 | $1,220.66 | $150.00 | $350.00 | $50.00 | $1,998.67 | $344,429.35 |
| 79 | 2021/04 | $228.82 | $1,219.85 | $150.00 | $350.00 | $50.00 | $1,998.67 | $344,200.53 |
| 80 | 2021/05 | $229.63 | $1,219.04 | $150.00 | $350.00 | $50.00 | $1,998.67 | $343,970.90 |
| 81 | 2021/06 | $230.44 | $1,218.23 | $150.00 | $350.00 | $50.00 | $1,998.67 | $343,740.47 |
| 82 | 2021/07 | $231.26 | $1,217.41 | $150.00 | $350.00 | $50.00 | $1,998.67 | $343,509.21 |
| 83 | 2021/08 | $232.07 | $1,216.60 | $150.00 | $350.00 | $50.00 | $1,998.67 | $343,277.14 |
| 84 | 2021/09 | $232.90 | $1,215.77 | $150.00 | $350.00 | $50.00 | $1,998.67 | $343,044.24 |
| 85 | 2021/10 | $233.72 | $1,214.95 | $150.00 | $350.00 | $50.00 | $1,998.67 | $342,810.52 |
| 86 | 2021/11 | $234.55 | $1,214.12 | $150.00 | $350.00 | $50.00 | $1,998.67 | $342,575.97 |
| 87 | 2021/12 | $235.38 | $1,213.29 | $150.00 | $350.00 | $50.00 | $1,998.67 | $342,340.59 |
| 88 | 2022/01 | $236.21 | $1,212.46 | $150.00 | $350.00 | $50.00 | $1,998.67 | $342,104.38 |
| 89 | 2022/02 | $237.05 | $1,211.62 | $150.00 | $350.00 | $50.00 | $1,998.67 | $341,867.33 |
| 90 | 2022/03 | $237.89 | $1,210.78 | $150.00 | $350.00 | $50.00 | $1,998.67 | $341,629.44 |
| 91 | 2022/04 | $238.73 | $1,209.94 | $150.00 | $350.00 | $50.00 | $1,998.67 | $341,390.70 |
| 92 | 2022/05 | $239.58 | $1,209.09 | $150.00 | $350.00 | $50.00 | $1,998.67 | $341,151.13 |
| 93 | 2022/06 | $240.43 | $1,208.24 | $150.00 | $350.00 | $50.00 | $1,998.67 | $340,910.70 |
| 94 | 2022/07 | $241.28 | $1,207.39 | $150.00 | $350.00 | $50.00 | $1,998.67 | $340,669.42 |
| 95 | 2022/08 | $242.13 | $1,206.54 | $150.00 | $350.00 | $50.00 | $1,998.67 | $340,427.29 |
| 96 | 2022/09 | $242.99 | $1,205.68 | $150.00 | $350.00 | $50.00 | $1,998.67 | $340,184.30 |
| 97 | 2022/10 | $243.85 | $1,204.82 | $150.00 | $350.00 | $50.00 | $1,998.67 | $339,940.45 |
| 98 | 2022/11 | $244.71 | $1,203.96 | $150.00 | $350.00 | $50.00 | $1,998.67 | $339,695.74 |
| 99 | 2022/12 | $245.58 | $1,203.09 | $150.00 | $350.00 | $50.00 | $1,998.67 | $339,450.16 |
| 100 | 2023/01 | $246.45 | $1,202.22 | $150.00 | $350.00 | $50.00 | $1,998.67 | $339,203.71 |
| 101 | 2023/02 | $247.32 | $1,201.35 | $150.00 | $350.00 | $50.00 | $1,998.67 | $338,956.38 |
| 102 | 2023/03 | $248.20 | $1,200.47 | $150.00 | $350.00 | $50.00 | $1,998.67 | $338,708.18 |
| 103 | 2023/04 | $249.08 | $1,199.59 | $150.00 | $350.00 | $50.00 | $1,998.67 | $338,459.10 |
| 104 | 2023/05 | $249.96 | $1,198.71 | $150.00 | $350.00 | $50.00 | $1,998.67 | $338,209.14 |
| 105 | 2023/06 | $250.85 | $1,197.82 | $150.00 | $350.00 | $50.00 | $1,998.67 | $337,958.30 |
| 106 | 2023/07 | $251.73 | $1,196.94 | $150.00 | $350.00 | $50.00 | $1,998.67 | $337,706.56 |
| 107 | 2023/08 | $252.63 | $1,196.04 | $150.00 | $350.00 | $50.00 | $1,998.67 | $337,453.94 |
| 108 | 2023/09 | $253.52 | $1,195.15 | $150.00 | $350.00 | $50.00 | $1,998.67 | $337,200.42 |
| 109 | 2023/10 | $254.42 | $1,194.25 | $150.00 | $350.00 | $50.00 | $1,998.67 | $336,946.00 |
| 110 | 2023/11 | $255.32 | $1,193.35 | $150.00 | $350.00 | $50.00 | $1,998.67 | $336,690.68 |
| 111 | 2023/12 | $256.22 | $1,192.45 | $150.00 | $350.00 | $50.00 | $1,998.67 | $336,434.46 |
| 112 | 2024/01 | $257.13 | $1,191.54 | $150.00 | $350.00 | $50.00 | $1,998.67 | $336,177.33 |
| 113 | 2024/02 | $258.04 | $1,190.63 | $0.00 | $350.00 | $50.00 | $1,848.67 | $335,919.29 |
| 114 | 2024/03 | $258.96 | $1,189.71 | $0.00 | $350.00 | $50.00 | $1,848.67 | $335,660.33 |
| 115 | 2024/04 | $259.87 | $1,188.80 | $0.00 | $350.00 | $50.00 | $1,848.67 | $335,400.46 |
| 116 | 2024/05 | $260.79 | $1,187.88 | $0.00 | $350.00 | $50.00 | $1,848.67 | $335,139.66 |
| 117 | 2024/06 | $261.72 | $1,186.95 | $0.00 | $350.00 | $50.00 | $1,848.67 | $334,877.95 |
| 118 | 2024/07 | $262.64 | $1,186.03 | $0.00 | $350.00 | $50.00 | $1,848.67 | $334,615.30 |
| 119 | 2024/08 | $263.57 | $1,185.10 | $0.00 | $350.00 | $50.00 | $1,848.67 | $334,351.73 |
| 120 | 2024/09 | $264.51 | $1,184.16 | $0.00 | $350.00 | $50.00 | $1,848.67 | $334,087.22 |
| 121 | 2024/10 | $265.44 | $1,183.23 | $0.00 | $350.00 | $50.00 | $1,848.67 | $333,821.78 |
| 122 | 2024/11 | $266.38 | $1,182.29 | $0.00 | $350.00 | $50.00 | $1,848.67 | $333,555.39 |
| 123 | 2024/12 | $267.33 | $1,181.34 | $0.00 | $350.00 | $50.00 | $1,848.67 | $333,288.07 |
| 124 | 2025/01 | $268.27 | $1,180.40 | $0.00 | $350.00 | $50.00 | $1,848.67 | $333,019.79 |
| 125 | 2025/02 | $269.22 | $1,179.45 | $0.00 | $350.00 | $50.00 | $1,848.67 | $332,750.57 |
| 126 | 2025/03 | $270.18 | $1,178.49 | $0.00 | $350.00 | $50.00 | $1,848.67 | $332,480.39 |
| 127 | 2025/04 | $271.13 | $1,177.53 | $0.00 | $350.00 | $50.00 | $1,848.67 | $332,209.25 |
| 128 | 2025/05 | $272.10 | $1,176.57 | $0.00 | $350.00 | $50.00 | $1,848.67 | $331,937.16 |
| 129 | 2025/06 | $273.06 | $1,175.61 | $0.00 | $350.00 | $50.00 | $1,848.67 | $331,664.10 |
| 130 | 2025/07 | $274.03 | $1,174.64 | $0.00 | $350.00 | $50.00 | $1,848.67 | $331,390.07 |
| 131 | 2025/08 | $275.00 | $1,173.67 | $0.00 | $350.00 | $50.00 | $1,848.67 | $331,115.08 |
| 132 | 2025/09 | $275.97 | $1,172.70 | $0.00 | $350.00 | $50.00 | $1,848.67 | $330,839.11 |
| 133 | 2025/10 | $276.95 | $1,171.72 | $0.00 | $350.00 | $50.00 | $1,848.67 | $330,562.16 |
| 134 | 2025/11 | $277.93 | $1,170.74 | $0.00 | $350.00 | $50.00 | $1,848.67 | $330,284.23 |
| 135 | 2025/12 | $278.91 | $1,169.76 | $0.00 | $350.00 | $50.00 | $1,848.67 | $330,005.32 |
| 136 | 2026/01 | $279.90 | $1,168.77 | $0.00 | $350.00 | $50.00 | $1,848.67 | $329,725.42 |
| 137 | 2026/02 | $280.89 | $1,167.78 | $0.00 | $350.00 | $50.00 | $1,848.67 | $329,444.52 |
| 138 | 2026/03 | $281.89 | $1,166.78 | $0.00 | $350.00 | $50.00 | $1,848.67 | $329,162.64 |
| 139 | 2026/04 | $282.89 | $1,165.78 | $0.00 | $350.00 | $50.00 | $1,848.67 | $328,879.75 |
| 140 | 2026/05 | $283.89 | $1,164.78 | $0.00 | $350.00 | $50.00 | $1,848.67 | $328,595.87 |
| 141 | 2026/06 | $284.89 | $1,163.78 | $0.00 | $350.00 | $50.00 | $1,848.67 | $328,310.97 |
| 142 | 2026/07 | $285.90 | $1,162.77 | $0.00 | $350.00 | $50.00 | $1,848.67 | $328,025.07 |
| 143 | 2026/08 | $286.91 | $1,161.76 | $0.00 | $350.00 | $50.00 | $1,848.67 | $327,738.16 |
| 144 | 2026/09 | $287.93 | $1,160.74 | $0.00 | $350.00 | $50.00 | $1,848.67 | $327,450.23 |
| 145 | 2026/10 | $288.95 | $1,159.72 | $0.00 | $350.00 | $50.00 | $1,848.67 | $327,161.28 |
| 146 | 2026/11 | $289.97 | $1,158.70 | $0.00 | $350.00 | $50.00 | $1,848.67 | $326,871.30 |
| 147 | 2026/12 | $291.00 | $1,157.67 | $0.00 | $350.00 | $50.00 | $1,848.67 | $326,580.30 |
| 148 | 2027/01 | $292.03 | $1,156.64 | $0.00 | $350.00 | $50.00 | $1,848.67 | $326,288.27 |
| 149 | 2027/02 | $293.07 | $1,155.60 | $0.00 | $350.00 | $50.00 | $1,848.67 | $325,995.21 |
| 150 | 2027/03 | $294.10 | $1,154.57 | $0.00 | $350.00 | $50.00 | $1,848.67 | $325,701.10 |
| 151 | 2027/04 | $295.14 | $1,153.52 | $0.00 | $350.00 | $50.00 | $1,848.67 | $325,405.96 |
| 152 | 2027/05 | $296.19 | $1,152.48 | $0.00 | $350.00 | $50.00 | $1,848.67 | $325,109.77 |
| 153 | 2027/06 | $297.24 | $1,151.43 | $0.00 | $350.00 | $50.00 | $1,848.67 | $324,812.53 |
| 154 | 2027/07 | $298.29 | $1,150.38 | $0.00 | $350.00 | $50.00 | $1,848.67 | $324,514.24 |
| 155 | 2027/08 | $299.35 | $1,149.32 | $0.00 | $350.00 | $50.00 | $1,848.67 | $324,214.89 |
| 156 | 2027/09 | $300.41 | $1,148.26 | $0.00 | $350.00 | $50.00 | $1,848.67 | $323,914.48 |
| 157 | 2027/10 | $301.47 | $1,147.20 | $0.00 | $350.00 | $50.00 | $1,848.67 | $323,613.01 |
| 158 | 2027/11 | $302.54 | $1,146.13 | $0.00 | $350.00 | $50.00 | $1,848.67 | $323,310.47 |
| 159 | 2027/12 | $303.61 | $1,145.06 | $0.00 | $350.00 | $50.00 | $1,848.67 | $323,006.85 |
| 160 | 2028/01 | $304.69 | $1,143.98 | $0.00 | $350.00 | $50.00 | $1,848.67 | $322,702.17 |
| 161 | 2028/02 | $305.77 | $1,142.90 | $0.00 | $350.00 | $50.00 | $1,848.67 | $322,396.40 |
| 162 | 2028/03 | $306.85 | $1,141.82 | $0.00 | $350.00 | $50.00 | $1,848.67 | $322,089.55 |
| 163 | 2028/04 | $307.94 | $1,140.73 | $0.00 | $350.00 | $50.00 | $1,848.67 | $321,781.62 |
| 164 | 2028/05 | $309.03 | $1,139.64 | $0.00 | $350.00 | $50.00 | $1,848.67 | $321,472.59 |
| 165 | 2028/06 | $310.12 | $1,138.55 | $0.00 | $350.00 | $50.00 | $1,848.67 | $321,162.47 |
| 166 | 2028/07 | $311.22 | $1,137.45 | $0.00 | $350.00 | $50.00 | $1,848.67 | $320,851.25 |
| 167 | 2028/08 | $312.32 | $1,136.35 | $0.00 | $350.00 | $50.00 | $1,848.67 | $320,538.93 |
| 168 | 2028/09 | $313.43 | $1,135.24 | $0.00 | $350.00 | $50.00 | $1,848.67 | $320,225.50 |
| 169 | 2028/10 | $314.54 | $1,134.13 | $0.00 | $350.00 | $50.00 | $1,848.67 | $319,910.96 |
| 170 | 2028/11 | $315.65 | $1,133.02 | $0.00 | $350.00 | $50.00 | $1,848.67 | $319,595.31 |
| 171 | 2028/12 | $316.77 | $1,131.90 | $0.00 | $350.00 | $50.00 | $1,848.67 | $319,278.54 |
| 172 | 2029/01 | $317.89 | $1,130.78 | $0.00 | $350.00 | $50.00 | $1,848.67 | $318,960.65 |
| 173 | 2029/02 | $319.02 | $1,129.65 | $0.00 | $350.00 | $50.00 | $1,848.67 | $318,641.63 |
| 174 | 2029/03 | $320.15 | $1,128.52 | $0.00 | $350.00 | $50.00 | $1,848.67 | $318,321.48 |
| 175 | 2029/04 | $321.28 | $1,127.39 | $0.00 | $350.00 | $50.00 | $1,848.67 | $318,000.20 |
| 176 | 2029/05 | $322.42 | $1,126.25 | $0.00 | $350.00 | $50.00 | $1,848.67 | $317,677.78 |
| 177 | 2029/06 | $323.56 | $1,125.11 | $0.00 | $350.00 | $50.00 | $1,848.67 | $317,354.22 |
| 178 | 2029/07 | $324.71 | $1,123.96 | $0.00 | $350.00 | $50.00 | $1,848.67 | $317,029.52 |
| 179 | 2029/08 | $325.86 | $1,122.81 | $0.00 | $350.00 | $50.00 | $1,848.67 | $316,703.66 |
| 180 | 2029/09 | $327.01 | $1,121.66 | $0.00 | $350.00 | $50.00 | $1,848.67 | $316,376.65 |
| 181 | 2029/10 | $328.17 | $1,120.50 | $0.00 | $350.00 | $50.00 | $1,848.67 | $316,048.48 |
| 182 | 2029/11 | $329.33 | $1,119.34 | $0.00 | $350.00 | $50.00 | $1,848.67 | $315,719.15 |
| 183 | 2029/12 | $330.50 | $1,118.17 | $0.00 | $350.00 | $50.00 | $1,848.67 | $315,388.65 |
| 184 | 2030/01 | $331.67 | $1,117.00 | $0.00 | $350.00 | $50.00 | $1,848.67 | $315,056.98 |
| 185 | 2030/02 | $332.84 | $1,115.83 | $0.00 | $350.00 | $50.00 | $1,848.67 | $314,724.14 |
| 186 | 2030/03 | $334.02 | $1,114.65 | $0.00 | $350.00 | $50.00 | $1,848.67 | $314,390.12 |
| 187 | 2030/04 | $335.20 | $1,113.47 | $0.00 | $350.00 | $50.00 | $1,848.67 | $314,054.91 |
| 188 | 2030/05 | $336.39 | $1,112.28 | $0.00 | $350.00 | $50.00 | $1,848.67 | $313,718.52 |
| 189 | 2030/06 | $337.58 | $1,111.09 | $0.00 | $350.00 | $50.00 | $1,848.67 | $313,380.94 |
| 190 | 2030/07 | $338.78 | $1,109.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $313,042.16 |
| 191 | 2030/08 | $339.98 | $1,108.69 | $0.00 | $350.00 | $50.00 | $1,848.67 | $312,702.18 |
| 192 | 2030/09 | $341.18 | $1,107.49 | $0.00 | $350.00 | $50.00 | $1,848.67 | $312,361.00 |
| 193 | 2030/10 | $342.39 | $1,106.28 | $0.00 | $350.00 | $50.00 | $1,848.67 | $312,018.61 |
| 194 | 2030/11 | $343.60 | $1,105.07 | $0.00 | $350.00 | $50.00 | $1,848.67 | $311,675.00 |
| 195 | 2030/12 | $344.82 | $1,103.85 | $0.00 | $350.00 | $50.00 | $1,848.67 | $311,330.18 |
| 196 | 2031/01 | $346.04 | $1,102.63 | $0.00 | $350.00 | $50.00 | $1,848.67 | $310,984.14 |
| 197 | 2031/02 | $347.27 | $1,101.40 | $0.00 | $350.00 | $50.00 | $1,848.67 | $310,636.87 |
| 198 | 2031/03 | $348.50 | $1,100.17 | $0.00 | $350.00 | $50.00 | $1,848.67 | $310,288.38 |
| 199 | 2031/04 | $349.73 | $1,098.94 | $0.00 | $350.00 | $50.00 | $1,848.67 | $309,938.64 |
| 200 | 2031/05 | $350.97 | $1,097.70 | $0.00 | $350.00 | $50.00 | $1,848.67 | $309,587.67 |
| 201 | 2031/06 | $352.21 | $1,096.46 | $0.00 | $350.00 | $50.00 | $1,848.67 | $309,235.46 |
| 202 | 2031/07 | $353.46 | $1,095.21 | $0.00 | $350.00 | $50.00 | $1,848.67 | $308,882.00 |
| 203 | 2031/08 | $354.71 | $1,093.96 | $0.00 | $350.00 | $50.00 | $1,848.67 | $308,527.29 |
| 204 | 2031/09 | $355.97 | $1,092.70 | $0.00 | $350.00 | $50.00 | $1,848.67 | $308,171.32 |
| 205 | 2031/10 | $357.23 | $1,091.44 | $0.00 | $350.00 | $50.00 | $1,848.67 | $307,814.09 |
| 206 | 2031/11 | $358.49 | $1,090.17 | $0.00 | $350.00 | $50.00 | $1,848.67 | $307,455.59 |
| 207 | 2031/12 | $359.76 | $1,088.91 | $0.00 | $350.00 | $50.00 | $1,848.67 | $307,095.83 |
| 208 | 2032/01 | $361.04 | $1,087.63 | $0.00 | $350.00 | $50.00 | $1,848.67 | $306,734.79 |
| 209 | 2032/02 | $362.32 | $1,086.35 | $0.00 | $350.00 | $50.00 | $1,848.67 | $306,372.47 |
| 210 | 2032/03 | $363.60 | $1,085.07 | $0.00 | $350.00 | $50.00 | $1,848.67 | $306,008.87 |
| 211 | 2032/04 | $364.89 | $1,083.78 | $0.00 | $350.00 | $50.00 | $1,848.67 | $305,643.99 |
| 212 | 2032/05 | $366.18 | $1,082.49 | $0.00 | $350.00 | $50.00 | $1,848.67 | $305,277.80 |
| 213 | 2032/06 | $367.48 | $1,081.19 | $0.00 | $350.00 | $50.00 | $1,848.67 | $304,910.33 |
| 214 | 2032/07 | $368.78 | $1,079.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $304,541.55 |
| 215 | 2032/08 | $370.09 | $1,078.58 | $0.00 | $350.00 | $50.00 | $1,848.67 | $304,171.46 |
| 216 | 2032/09 | $371.40 | $1,077.27 | $0.00 | $350.00 | $50.00 | $1,848.67 | $303,800.07 |
| 217 | 2032/10 | $372.71 | $1,075.96 | $0.00 | $350.00 | $50.00 | $1,848.67 | $303,427.36 |
| 218 | 2032/11 | $374.03 | $1,074.64 | $0.00 | $350.00 | $50.00 | $1,848.67 | $303,053.33 |
| 219 | 2032/12 | $375.36 | $1,073.31 | $0.00 | $350.00 | $50.00 | $1,848.67 | $302,677.97 |
| 220 | 2033/01 | $376.69 | $1,071.98 | $0.00 | $350.00 | $50.00 | $1,848.67 | $302,301.28 |
| 221 | 2033/02 | $378.02 | $1,070.65 | $0.00 | $350.00 | $50.00 | $1,848.67 | $301,923.26 |
| 222 | 2033/03 | $379.36 | $1,069.31 | $0.00 | $350.00 | $50.00 | $1,848.67 | $301,543.91 |
| 223 | 2033/04 | $380.70 | $1,067.97 | $0.00 | $350.00 | $50.00 | $1,848.67 | $301,163.20 |
| 224 | 2033/05 | $382.05 | $1,066.62 | $0.00 | $350.00 | $50.00 | $1,848.67 | $300,781.15 |
| 225 | 2033/06 | $383.40 | $1,065.27 | $0.00 | $350.00 | $50.00 | $1,848.67 | $300,397.75 |
| 226 | 2033/07 | $384.76 | $1,063.91 | $0.00 | $350.00 | $50.00 | $1,848.67 | $300,012.99 |
| 227 | 2033/08 | $386.12 | $1,062.55 | $0.00 | $350.00 | $50.00 | $1,848.67 | $299,626.87 |
| 228 | 2033/09 | $387.49 | $1,061.18 | $0.00 | $350.00 | $50.00 | $1,848.67 | $299,239.38 |
| 229 | 2033/10 | $388.86 | $1,059.81 | $0.00 | $350.00 | $50.00 | $1,848.67 | $298,850.51 |
| 230 | 2033/11 | $390.24 | $1,058.43 | $0.00 | $350.00 | $50.00 | $1,848.67 | $298,460.27 |
| 231 | 2033/12 | $391.62 | $1,057.05 | $0.00 | $350.00 | $50.00 | $1,848.67 | $298,068.65 |
| 232 | 2034/01 | $393.01 | $1,055.66 | $0.00 | $350.00 | $50.00 | $1,848.67 | $297,675.64 |
| 233 | 2034/02 | $394.40 | $1,054.27 | $0.00 | $350.00 | $50.00 | $1,848.67 | $297,281.24 |
| 234 | 2034/03 | $395.80 | $1,052.87 | $0.00 | $350.00 | $50.00 | $1,848.67 | $296,885.44 |
| 235 | 2034/04 | $397.20 | $1,051.47 | $0.00 | $350.00 | $50.00 | $1,848.67 | $296,488.24 |
| 236 | 2034/05 | $398.61 | $1,050.06 | $0.00 | $350.00 | $50.00 | $1,848.67 | $296,089.63 |
| 237 | 2034/06 | $400.02 | $1,048.65 | $0.00 | $350.00 | $50.00 | $1,848.67 | $295,689.61 |
| 238 | 2034/07 | $401.44 | $1,047.23 | $0.00 | $350.00 | $50.00 | $1,848.67 | $295,288.18 |
| 239 | 2034/08 | $402.86 | $1,045.81 | $0.00 | $350.00 | $50.00 | $1,848.67 | $294,885.32 |
| 240 | 2034/09 | $404.28 | $1,044.39 | $0.00 | $350.00 | $50.00 | $1,848.67 | $294,481.03 |
| 241 | 2034/10 | $405.72 | $1,042.95 | $0.00 | $350.00 | $50.00 | $1,848.67 | $294,075.32 |
| 242 | 2034/11 | $407.15 | $1,041.52 | $0.00 | $350.00 | $50.00 | $1,848.67 | $293,668.17 |
| 243 | 2034/12 | $408.59 | $1,040.07 | $0.00 | $350.00 | $50.00 | $1,848.67 | $293,259.57 |
| 244 | 2035/01 | $410.04 | $1,038.63 | $0.00 | $350.00 | $50.00 | $1,848.67 | $292,849.53 |
| 245 | 2035/02 | $411.49 | $1,037.18 | $0.00 | $350.00 | $50.00 | $1,848.67 | $292,438.03 |
| 246 | 2035/03 | $412.95 | $1,035.72 | $0.00 | $350.00 | $50.00 | $1,848.67 | $292,025.08 |
| 247 | 2035/04 | $414.41 | $1,034.26 | $0.00 | $350.00 | $50.00 | $1,848.67 | $291,610.67 |
| 248 | 2035/05 | $415.88 | $1,032.79 | $0.00 | $350.00 | $50.00 | $1,848.67 | $291,194.79 |
| 249 | 2035/06 | $417.35 | $1,031.31 | $0.00 | $350.00 | $50.00 | $1,848.67 | $290,777.43 |
| 250 | 2035/07 | $418.83 | $1,029.84 | $0.00 | $350.00 | $50.00 | $1,848.67 | $290,358.60 |
| 251 | 2035/08 | $420.32 | $1,028.35 | $0.00 | $350.00 | $50.00 | $1,848.67 | $289,938.28 |
| 252 | 2035/09 | $421.80 | $1,026.86 | $0.00 | $350.00 | $50.00 | $1,848.67 | $289,516.48 |
| 253 | 2035/10 | $423.30 | $1,025.37 | $0.00 | $350.00 | $50.00 | $1,848.67 | $289,093.18 |
| 254 | 2035/11 | $424.80 | $1,023.87 | $0.00 | $350.00 | $50.00 | $1,848.67 | $288,668.38 |
| 255 | 2035/12 | $426.30 | $1,022.37 | $0.00 | $350.00 | $50.00 | $1,848.67 | $288,242.08 |
| 256 | 2036/01 | $427.81 | $1,020.86 | $0.00 | $350.00 | $50.00 | $1,848.67 | $287,814.27 |
| 257 | 2036/02 | $429.33 | $1,019.34 | $0.00 | $350.00 | $50.00 | $1,848.67 | $287,384.94 |
| 258 | 2036/03 | $430.85 | $1,017.82 | $0.00 | $350.00 | $50.00 | $1,848.67 | $286,954.09 |
| 259 | 2036/04 | $432.37 | $1,016.30 | $0.00 | $350.00 | $50.00 | $1,848.67 | $286,521.72 |
| 260 | 2036/05 | $433.91 | $1,014.76 | $0.00 | $350.00 | $50.00 | $1,848.67 | $286,087.81 |
| 261 | 2036/06 | $435.44 | $1,013.23 | $0.00 | $350.00 | $50.00 | $1,848.67 | $285,652.37 |
| 262 | 2036/07 | $436.98 | $1,011.69 | $0.00 | $350.00 | $50.00 | $1,848.67 | $285,215.39 |
| 263 | 2036/08 | $438.53 | $1,010.14 | $0.00 | $350.00 | $50.00 | $1,848.67 | $284,776.85 |
| 264 | 2036/09 | $440.08 | $1,008.58 | $0.00 | $350.00 | $50.00 | $1,848.67 | $284,336.77 |
| 265 | 2036/10 | $441.64 | $1,007.03 | $0.00 | $350.00 | $50.00 | $1,848.67 | $283,895.12 |
| 266 | 2036/11 | $443.21 | $1,005.46 | $0.00 | $350.00 | $50.00 | $1,848.67 | $283,451.92 |
| 267 | 2036/12 | $444.78 | $1,003.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $283,007.14 |
| 268 | 2037/01 | $446.35 | $1,002.32 | $0.00 | $350.00 | $50.00 | $1,848.67 | $282,560.79 |
| 269 | 2037/02 | $447.93 | $1,000.74 | $0.00 | $350.00 | $50.00 | $1,848.67 | $282,112.85 |
| 270 | 2037/03 | $449.52 | $999.15 | $0.00 | $350.00 | $50.00 | $1,848.67 | $281,663.33 |
| 271 | 2037/04 | $451.11 | $997.56 | $0.00 | $350.00 | $50.00 | $1,848.67 | $281,212.22 |
| 272 | 2037/05 | $452.71 | $995.96 | $0.00 | $350.00 | $50.00 | $1,848.67 | $280,759.51 |
| 273 | 2037/06 | $454.31 | $994.36 | $0.00 | $350.00 | $50.00 | $1,848.67 | $280,305.20 |
| 274 | 2037/07 | $455.92 | $992.75 | $0.00 | $350.00 | $50.00 | $1,848.67 | $279,849.28 |
| 275 | 2037/08 | $457.54 | $991.13 | $0.00 | $350.00 | $50.00 | $1,848.67 | $279,391.74 |
| 276 | 2037/09 | $459.16 | $989.51 | $0.00 | $350.00 | $50.00 | $1,848.67 | $278,932.58 |
| 277 | 2037/10 | $460.78 | $987.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $278,471.80 |
| 278 | 2037/11 | $462.42 | $986.25 | $0.00 | $350.00 | $50.00 | $1,848.67 | $278,009.38 |
| 279 | 2037/12 | $464.05 | $984.62 | $0.00 | $350.00 | $50.00 | $1,848.67 | $277,545.33 |
| 280 | 2038/01 | $465.70 | $982.97 | $0.00 | $350.00 | $50.00 | $1,848.67 | $277,079.63 |
| 281 | 2038/02 | $467.35 | $981.32 | $0.00 | $350.00 | $50.00 | $1,848.67 | $276,612.29 |
| 282 | 2038/03 | $469.00 | $979.67 | $0.00 | $350.00 | $50.00 | $1,848.67 | $276,143.29 |
| 283 | 2038/04 | $470.66 | $978.01 | $0.00 | $350.00 | $50.00 | $1,848.67 | $275,672.62 |
| 284 | 2038/05 | $472.33 | $976.34 | $0.00 | $350.00 | $50.00 | $1,848.67 | $275,200.30 |
| 285 | 2038/06 | $474.00 | $974.67 | $0.00 | $350.00 | $50.00 | $1,848.67 | $274,726.29 |
| 286 | 2038/07 | $475.68 | $972.99 | $0.00 | $350.00 | $50.00 | $1,848.67 | $274,250.61 |
| 287 | 2038/08 | $477.37 | $971.30 | $0.00 | $350.00 | $50.00 | $1,848.67 | $273,773.25 |
| 288 | 2038/09 | $479.06 | $969.61 | $0.00 | $350.00 | $50.00 | $1,848.67 | $273,294.19 |
| 289 | 2038/10 | $480.75 | $967.92 | $0.00 | $350.00 | $50.00 | $1,848.67 | $272,813.44 |
| 290 | 2038/11 | $482.46 | $966.21 | $0.00 | $350.00 | $50.00 | $1,848.67 | $272,330.98 |
| 291 | 2038/12 | $484.16 | $964.51 | $0.00 | $350.00 | $50.00 | $1,848.67 | $271,846.82 |
| 292 | 2039/01 | $485.88 | $962.79 | $0.00 | $350.00 | $50.00 | $1,848.67 | $271,360.94 |
| 293 | 2039/02 | $487.60 | $961.07 | $0.00 | $350.00 | $50.00 | $1,848.67 | $270,873.34 |
| 294 | 2039/03 | $489.33 | $959.34 | $0.00 | $350.00 | $50.00 | $1,848.67 | $270,384.01 |
| 295 | 2039/04 | $491.06 | $957.61 | $0.00 | $350.00 | $50.00 | $1,848.67 | $269,892.95 |
| 296 | 2039/05 | $492.80 | $955.87 | $0.00 | $350.00 | $50.00 | $1,848.67 | $269,400.15 |
| 297 | 2039/06 | $494.54 | $954.13 | $0.00 | $350.00 | $50.00 | $1,848.67 | $268,905.61 |
| 298 | 2039/07 | $496.30 | $952.37 | $0.00 | $350.00 | $50.00 | $1,848.67 | $268,409.32 |
| 299 | 2039/08 | $498.05 | $950.62 | $0.00 | $350.00 | $50.00 | $1,848.67 | $267,911.26 |
| 300 | 2039/09 | $499.82 | $948.85 | $0.00 | $350.00 | $50.00 | $1,848.67 | $267,411.44 |
| 301 | 2039/10 | $501.59 | $947.08 | $0.00 | $350.00 | $50.00 | $1,848.67 | $266,909.86 |
| 302 | 2039/11 | $503.36 | $945.31 | $0.00 | $350.00 | $50.00 | $1,848.67 | $266,406.49 |
| 303 | 2039/12 | $505.15 | $943.52 | $0.00 | $350.00 | $50.00 | $1,848.67 | $265,901.35 |
| 304 | 2040/01 | $506.94 | $941.73 | $0.00 | $350.00 | $50.00 | $1,848.67 | $265,394.41 |
| 305 | 2040/02 | $508.73 | $939.94 | $0.00 | $350.00 | $50.00 | $1,848.67 | $264,885.68 |
| 306 | 2040/03 | $510.53 | $938.14 | $0.00 | $350.00 | $50.00 | $1,848.67 | $264,375.15 |
| 307 | 2040/04 | $512.34 | $936.33 | $0.00 | $350.00 | $50.00 | $1,848.67 | $263,862.81 |
| 308 | 2040/05 | $514.16 | $934.51 | $0.00 | $350.00 | $50.00 | $1,848.67 | $263,348.65 |
| 309 | 2040/06 | $515.98 | $932.69 | $0.00 | $350.00 | $50.00 | $1,848.67 | $262,832.67 |
| 310 | 2040/07 | $517.80 | $930.87 | $0.00 | $350.00 | $50.00 | $1,848.67 | $262,314.87 |
| 311 | 2040/08 | $519.64 | $929.03 | $0.00 | $350.00 | $50.00 | $1,848.67 | $261,795.23 |
| 312 | 2040/09 | $521.48 | $927.19 | $0.00 | $350.00 | $50.00 | $1,848.67 | $261,273.75 |
| 313 | 2040/10 | $523.33 | $925.34 | $0.00 | $350.00 | $50.00 | $1,848.67 | $260,750.43 |
| 314 | 2040/11 | $525.18 | $923.49 | $0.00 | $350.00 | $50.00 | $1,848.67 | $260,225.25 |
| 315 | 2040/12 | $527.04 | $921.63 | $0.00 | $350.00 | $50.00 | $1,848.67 | $259,698.21 |
| 316 | 2041/01 | $528.91 | $919.76 | $0.00 | $350.00 | $50.00 | $1,848.67 | $259,169.31 |
| 317 | 2041/02 | $530.78 | $917.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $258,638.53 |
| 318 | 2041/03 | $532.66 | $916.01 | $0.00 | $350.00 | $50.00 | $1,848.67 | $258,105.87 |
| 319 | 2041/04 | $534.54 | $914.12 | $0.00 | $350.00 | $50.00 | $1,848.67 | $257,571.32 |
| 320 | 2041/05 | $536.44 | $912.23 | $0.00 | $350.00 | $50.00 | $1,848.67 | $257,034.89 |
| 321 | 2041/06 | $538.34 | $910.33 | $0.00 | $350.00 | $50.00 | $1,848.67 | $256,496.55 |
| 322 | 2041/07 | $540.24 | $908.43 | $0.00 | $350.00 | $50.00 | $1,848.67 | $255,956.30 |
| 323 | 2041/08 | $542.16 | $906.51 | $0.00 | $350.00 | $50.00 | $1,848.67 | $255,414.15 |
| 324 | 2041/09 | $544.08 | $904.59 | $0.00 | $350.00 | $50.00 | $1,848.67 | $254,870.07 |
| 325 | 2041/10 | $546.00 | $902.66 | $0.00 | $350.00 | $50.00 | $1,848.67 | $254,324.06 |
| 326 | 2041/11 | $547.94 | $900.73 | $0.00 | $350.00 | $50.00 | $1,848.67 | $253,776.13 |
| 327 | 2041/12 | $549.88 | $898.79 | $0.00 | $350.00 | $50.00 | $1,848.67 | $253,226.25 |
| 328 | 2042/01 | $551.83 | $896.84 | $0.00 | $350.00 | $50.00 | $1,848.67 | $252,674.42 |
| 329 | 2042/02 | $553.78 | $894.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $252,120.64 |
| 330 | 2042/03 | $555.74 | $892.93 | $0.00 | $350.00 | $50.00 | $1,848.67 | $251,564.90 |
| 331 | 2042/04 | $557.71 | $890.96 | $0.00 | $350.00 | $50.00 | $1,848.67 | $251,007.19 |
| 332 | 2042/05 | $559.69 | $888.98 | $0.00 | $350.00 | $50.00 | $1,848.67 | $250,447.50 |
| 333 | 2042/06 | $561.67 | $887.00 | $0.00 | $350.00 | $50.00 | $1,848.67 | $249,885.83 |
| 334 | 2042/07 | $563.66 | $885.01 | $0.00 | $350.00 | $50.00 | $1,848.67 | $249,322.17 |
| 335 | 2042/08 | $565.65 | $883.02 | $0.00 | $350.00 | $50.00 | $1,848.67 | $248,756.52 |
| 336 | 2042/09 | $567.66 | $881.01 | $0.00 | $350.00 | $50.00 | $1,848.67 | $248,188.86 |
| 337 | 2042/10 | $569.67 | $879.00 | $0.00 | $350.00 | $50.00 | $1,848.67 | $247,619.20 |
| 338 | 2042/11 | $571.69 | $876.98 | $0.00 | $350.00 | $50.00 | $1,848.67 | $247,047.51 |
| 339 | 2042/12 | $573.71 | $874.96 | $0.00 | $350.00 | $50.00 | $1,848.67 | $246,473.80 |
| 340 | 2043/01 | $575.74 | $872.93 | $0.00 | $350.00 | $50.00 | $1,848.67 | $245,898.06 |
| 341 | 2043/02 | $577.78 | $870.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $245,320.28 |
| 342 | 2043/03 | $579.83 | $868.84 | $0.00 | $350.00 | $50.00 | $1,848.67 | $244,740.45 |
| 343 | 2043/04 | $581.88 | $866.79 | $0.00 | $350.00 | $50.00 | $1,848.67 | $244,158.57 |
| 344 | 2043/05 | $583.94 | $864.73 | $0.00 | $350.00 | $50.00 | $1,848.67 | $243,574.63 |
| 345 | 2043/06 | $586.01 | $862.66 | $0.00 | $350.00 | $50.00 | $1,848.67 | $242,988.62 |
| 346 | 2043/07 | $588.08 | $860.58 | $0.00 | $350.00 | $50.00 | $1,848.67 | $242,400.53 |
| 347 | 2043/08 | $590.17 | $858.50 | $0.00 | $350.00 | $50.00 | $1,848.67 | $241,810.37 |
| 348 | 2043/09 | $592.26 | $856.41 | $0.00 | $350.00 | $50.00 | $1,848.67 | $241,218.11 |
| 349 | 2043/10 | $594.36 | $854.31 | $0.00 | $350.00 | $50.00 | $1,848.67 | $240,623.75 |
| 350 | 2043/11 | $596.46 | $852.21 | $0.00 | $350.00 | $50.00 | $1,848.67 | $240,027.29 |
| 351 | 2043/12 | $598.57 | $850.10 | $0.00 | $350.00 | $50.00 | $1,848.67 | $239,428.72 |
| 352 | 2044/01 | $600.69 | $847.98 | $0.00 | $350.00 | $50.00 | $1,848.67 | $238,828.03 |
| 353 | 2044/02 | $602.82 | $845.85 | $0.00 | $350.00 | $50.00 | $1,848.67 | $238,225.21 |
| 354 | 2044/03 | $604.96 | $843.71 | $0.00 | $350.00 | $50.00 | $1,848.67 | $237,620.25 |
| 355 | 2044/04 | $607.10 | $841.57 | $0.00 | $350.00 | $50.00 | $1,848.67 | $237,013.15 |
| 356 | 2044/05 | $609.25 | $839.42 | $0.00 | $350.00 | $50.00 | $1,848.67 | $236,403.91 |
| 357 | 2044/06 | $611.41 | $837.26 | $0.00 | $350.00 | $50.00 | $1,848.67 | $235,792.50 |
| 358 | 2044/07 | $613.57 | $835.10 | $0.00 | $350.00 | $50.00 | $1,848.67 | $235,178.93 |
| 359 | 2044/08 | $615.74 | $832.93 | $0.00 | $350.00 | $50.00 | $1,848.67 | $234,563.18 |
| 360 | 2044/09 | $617.93 | $830.74 | $0.00 | $350.00 | $50.00 | $1,848.67 | $233,945.26 |
| 361 | 2044/10 | $620.11 | $828.56 | $0.00 | $350.00 | $50.00 | $1,848.67 | $233,325.15 |
| 362 | 2044/11 | $622.31 | $826.36 | $0.00 | $350.00 | $50.00 | $1,848.67 | $232,702.84 |
| 363 | 2044/12 | $624.51 | $824.16 | $0.00 | $350.00 | $50.00 | $1,848.67 | $232,078.32 |
| 364 | 2045/01 | $626.73 | $821.94 | $0.00 | $350.00 | $50.00 | $1,848.67 | $231,451.60 |
| 365 | 2045/02 | $628.95 | $819.72 | $0.00 | $350.00 | $50.00 | $1,848.67 | $230,822.65 |
| 366 | 2045/03 | $631.17 | $817.50 | $0.00 | $350.00 | $50.00 | $1,848.67 | $230,191.48 |
| 367 | 2045/04 | $633.41 | $815.26 | $0.00 | $350.00 | $50.00 | $1,848.67 | $229,558.07 |
| 368 | 2045/05 | $635.65 | $813.02 | $0.00 | $350.00 | $50.00 | $1,848.67 | $228,922.42 |
| 369 | 2045/06 | $637.90 | $810.77 | $0.00 | $350.00 | $50.00 | $1,848.67 | $228,284.52 |
| 370 | 2045/07 | $640.16 | $808.51 | $0.00 | $350.00 | $50.00 | $1,848.67 | $227,644.35 |
| 371 | 2045/08 | $642.43 | $806.24 | $0.00 | $350.00 | $50.00 | $1,848.67 | $227,001.92 |
| 372 | 2045/09 | $644.70 | $803.97 | $0.00 | $350.00 | $50.00 | $1,848.67 | $226,357.22 |
| 373 | 2045/10 | $646.99 | $801.68 | $0.00 | $350.00 | $50.00 | $1,848.67 | $225,710.23 |
| 374 | 2045/11 | $649.28 | $799.39 | $0.00 | $350.00 | $50.00 | $1,848.67 | $225,060.95 |
| 375 | 2045/12 | $651.58 | $797.09 | $0.00 | $350.00 | $50.00 | $1,848.67 | $224,409.37 |
| 376 | 2046/01 | $653.89 | $794.78 | $0.00 | $350.00 | $50.00 | $1,848.67 | $223,755.49 |
| 377 | 2046/02 | $656.20 | $792.47 | $0.00 | $350.00 | $50.00 | $1,848.67 | $223,099.28 |
| 378 | 2046/03 | $658.53 | $790.14 | $0.00 | $350.00 | $50.00 | $1,848.67 | $222,440.76 |
| 379 | 2046/04 | $660.86 | $787.81 | $0.00 | $350.00 | $50.00 | $1,848.67 | $221,779.90 |
| 380 | 2046/05 | $663.20 | $785.47 | $0.00 | $350.00 | $50.00 | $1,848.67 | $221,116.70 |
| 381 | 2046/06 | $665.55 | $783.12 | $0.00 | $350.00 | $50.00 | $1,848.67 | $220,451.15 |
| 382 | 2046/07 | $667.91 | $780.76 | $0.00 | $350.00 | $50.00 | $1,848.67 | $219,783.25 |
| 383 | 2046/08 | $670.27 | $778.40 | $0.00 | $350.00 | $50.00 | $1,848.67 | $219,112.98 |
| 384 | 2046/09 | $672.64 | $776.03 | $0.00 | $350.00 | $50.00 | $1,848.67 | $218,440.33 |
| 385 | 2046/10 | $675.03 | $773.64 | $0.00 | $350.00 | $50.00 | $1,848.67 | $217,765.31 |
| 386 | 2046/11 | $677.42 | $771.25 | $0.00 | $350.00 | $50.00 | $1,848.67 | $217,087.89 |
| 387 | 2046/12 | $679.82 | $768.85 | $0.00 | $350.00 | $50.00 | $1,848.67 | $216,408.07 |
| 388 | 2047/01 | $682.22 | $766.45 | $0.00 | $350.00 | $50.00 | $1,848.67 | $215,725.85 |
| 389 | 2047/02 | $684.64 | $764.03 | $0.00 | $350.00 | $50.00 | $1,848.67 | $215,041.21 |
| 390 | 2047/03 | $687.07 | $761.60 | $0.00 | $350.00 | $50.00 | $1,848.67 | $214,354.14 |
| 391 | 2047/04 | $689.50 | $759.17 | $0.00 | $350.00 | $50.00 | $1,848.67 | $213,664.64 |
| 392 | 2047/05 | $691.94 | $756.73 | $0.00 | $350.00 | $50.00 | $1,848.67 | $212,972.70 |
| 393 | 2047/06 | $694.39 | $754.28 | $0.00 | $350.00 | $50.00 | $1,848.67 | $212,278.31 |
| 394 | 2047/07 | $696.85 | $751.82 | $0.00 | $350.00 | $50.00 | $1,848.67 | $211,581.46 |
| 395 | 2047/08 | $699.32 | $749.35 | $0.00 | $350.00 | $50.00 | $1,848.67 | $210,882.14 |
| 396 | 2047/09 | $701.80 | $746.87 | $0.00 | $350.00 | $50.00 | $1,848.67 | $210,180.34 |
| 397 | 2047/10 | $704.28 | $744.39 | $0.00 | $350.00 | $50.00 | $1,848.67 | $209,476.06 |
| 398 | 2047/11 | $706.78 | $741.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $208,769.29 |
| 399 | 2047/12 | $709.28 | $739.39 | $0.00 | $350.00 | $50.00 | $1,848.67 | $208,060.01 |
| 400 | 2048/01 | $711.79 | $736.88 | $0.00 | $350.00 | $50.00 | $1,848.67 | $207,348.22 |
| 401 | 2048/02 | $714.31 | $734.36 | $0.00 | $350.00 | $50.00 | $1,848.67 | $206,633.91 |
| 402 | 2048/03 | $716.84 | $731.83 | $0.00 | $350.00 | $50.00 | $1,848.67 | $205,917.07 |
| 403 | 2048/04 | $719.38 | $729.29 | $0.00 | $350.00 | $50.00 | $1,848.67 | $205,197.69 |
| 404 | 2048/05 | $721.93 | $726.74 | $0.00 | $350.00 | $50.00 | $1,848.67 | $204,475.76 |
| 405 | 2048/06 | $724.48 | $724.18 | $0.00 | $350.00 | $50.00 | $1,848.67 | $203,751.27 |
| 406 | 2048/07 | $727.05 | $721.62 | $0.00 | $350.00 | $50.00 | $1,848.67 | $203,024.22 |
| 407 | 2048/08 | $729.63 | $719.04 | $0.00 | $350.00 | $50.00 | $1,848.67 | $202,294.60 |
| 408 | 2048/09 | $732.21 | $716.46 | $0.00 | $350.00 | $50.00 | $1,848.67 | $201,562.39 |
| 409 | 2048/10 | $734.80 | $713.87 | $0.00 | $350.00 | $50.00 | $1,848.67 | $200,827.59 |
| 410 | 2048/11 | $737.41 | $711.26 | $0.00 | $350.00 | $50.00 | $1,848.67 | $200,090.18 |
| 411 | 2048/12 | $740.02 | $708.65 | $0.00 | $350.00 | $50.00 | $1,848.67 | $199,350.16 |
| 412 | 2049/01 | $742.64 | $706.03 | $0.00 | $350.00 | $50.00 | $1,848.67 | $198,607.53 |
| 413 | 2049/02 | $745.27 | $703.40 | $0.00 | $350.00 | $50.00 | $1,848.67 | $197,862.26 |
| 414 | 2049/03 | $747.91 | $700.76 | $0.00 | $350.00 | $50.00 | $1,848.67 | $197,114.35 |
| 415 | 2049/04 | $750.56 | $698.11 | $0.00 | $350.00 | $50.00 | $1,848.67 | $196,363.79 |
| 416 | 2049/05 | $753.21 | $695.46 | $0.00 | $350.00 | $50.00 | $1,848.67 | $195,610.58 |
| 417 | 2049/06 | $755.88 | $692.79 | $0.00 | $350.00 | $50.00 | $1,848.67 | $194,854.70 |
| 418 | 2049/07 | $758.56 | $690.11 | $0.00 | $350.00 | $50.00 | $1,848.67 | $194,096.14 |
| 419 | 2049/08 | $761.25 | $687.42 | $0.00 | $350.00 | $50.00 | $1,848.67 | $193,334.89 |
| 420 | 2049/09 | $763.94 | $684.73 | $0.00 | $350.00 | $50.00 | $1,848.67 | $192,570.95 |
| 421 | 2049/10 | $766.65 | $682.02 | $0.00 | $350.00 | $50.00 | $1,848.67 | $191,804.30 |
| 422 | 2049/11 | $769.36 | $679.31 | $0.00 | $350.00 | $50.00 | $1,848.67 | $191,034.94 |
| 423 | 2049/12 | $772.09 | $676.58 | $0.00 | $350.00 | $50.00 | $1,848.67 | $190,262.85 |
| 424 | 2050/01 | $774.82 | $673.85 | $0.00 | $350.00 | $50.00 | $1,848.67 | $189,488.03 |
| 425 | 2050/02 | $777.57 | $671.10 | $0.00 | $350.00 | $50.00 | $1,848.67 | $188,710.46 |
| 426 | 2050/03 | $780.32 | $668.35 | $0.00 | $350.00 | $50.00 | $1,848.67 | $187,930.14 |
| 427 | 2050/04 | $783.08 | $665.59 | $0.00 | $350.00 | $50.00 | $1,848.67 | $187,147.06 |
| 428 | 2050/05 | $785.86 | $662.81 | $0.00 | $350.00 | $50.00 | $1,848.67 | $186,361.20 |
| 429 | 2050/06 | $788.64 | $660.03 | $0.00 | $350.00 | $50.00 | $1,848.67 | $185,572.56 |
| 430 | 2050/07 | $791.43 | $657.24 | $0.00 | $350.00 | $50.00 | $1,848.67 | $184,781.13 |
| 431 | 2050/08 | $794.24 | $654.43 | $0.00 | $350.00 | $50.00 | $1,848.67 | $183,986.89 |
| 432 | 2050/09 | $797.05 | $651.62 | $0.00 | $350.00 | $50.00 | $1,848.67 | $183,189.84 |
| 433 | 2050/10 | $799.87 | $648.80 | $0.00 | $350.00 | $50.00 | $1,848.67 | $182,389.97 |
| 434 | 2050/11 | $802.71 | $645.96 | $0.00 | $350.00 | $50.00 | $1,848.67 | $181,587.27 |
| 435 | 2050/12 | $805.55 | $643.12 | $0.00 | $350.00 | $50.00 | $1,848.67 | $180,781.72 |
| 436 | 2051/01 | $808.40 | $640.27 | $0.00 | $350.00 | $50.00 | $1,848.67 | $179,973.32 |
| 437 | 2051/02 | $811.26 | $637.41 | $0.00 | $350.00 | $50.00 | $1,848.67 | $179,162.05 |
| 438 | 2051/03 | $814.14 | $634.53 | $0.00 | $350.00 | $50.00 | $1,848.67 | $178,347.91 |
| 439 | 2051/04 | $817.02 | $631.65 | $0.00 | $350.00 | $50.00 | $1,848.67 | $177,530.89 |
| 440 | 2051/05 | $819.91 | $628.76 | $0.00 | $350.00 | $50.00 | $1,848.67 | $176,710.98 |
| 441 | 2051/06 | $822.82 | $625.85 | $0.00 | $350.00 | $50.00 | $1,848.67 | $175,888.16 |
| 442 | 2051/07 | $825.73 | $622.94 | $0.00 | $350.00 | $50.00 | $1,848.67 | $175,062.43 |
| 443 | 2051/08 | $828.66 | $620.01 | $0.00 | $350.00 | $50.00 | $1,848.67 | $174,233.77 |
| 444 | 2051/09 | $831.59 | $617.08 | $0.00 | $350.00 | $50.00 | $1,848.67 | $173,402.18 |
| 445 | 2051/10 | $834.54 | $614.13 | $0.00 | $350.00 | $50.00 | $1,848.67 | $172,567.64 |
| 446 | 2051/11 | $837.49 | $611.18 | $0.00 | $350.00 | $50.00 | $1,848.67 | $171,730.15 |
| 447 | 2051/12 | $840.46 | $608.21 | $0.00 | $350.00 | $50.00 | $1,848.67 | $170,889.69 |
| 448 | 2052/01 | $843.44 | $605.23 | $0.00 | $350.00 | $50.00 | $1,848.67 | $170,046.26 |
| 449 | 2052/02 | $846.42 | $602.25 | $0.00 | $350.00 | $50.00 | $1,848.67 | $169,199.83 |
| 450 | 2052/03 | $849.42 | $599.25 | $0.00 | $350.00 | $50.00 | $1,848.67 | $168,350.41 |
| 451 | 2052/04 | $852.43 | $596.24 | $0.00 | $350.00 | $50.00 | $1,848.67 | $167,497.98 |
| 452 | 2052/05 | $855.45 | $593.22 | $0.00 | $350.00 | $50.00 | $1,848.67 | $166,642.54 |
| 453 | 2052/06 | $858.48 | $590.19 | $0.00 | $350.00 | $50.00 | $1,848.67 | $165,784.06 |
| 454 | 2052/07 | $861.52 | $587.15 | $0.00 | $350.00 | $50.00 | $1,848.67 | $164,922.54 |
| 455 | 2052/08 | $864.57 | $584.10 | $0.00 | $350.00 | $50.00 | $1,848.67 | $164,057.97 |
| 456 | 2052/09 | $867.63 | $581.04 | $0.00 | $350.00 | $50.00 | $1,848.67 | $163,190.34 |
| 457 | 2052/10 | $870.70 | $577.97 | $0.00 | $350.00 | $50.00 | $1,848.67 | $162,319.64 |
| 458 | 2052/11 | $873.79 | $574.88 | $0.00 | $350.00 | $50.00 | $1,848.67 | $161,445.85 |
| 459 | 2052/12 | $876.88 | $571.79 | $0.00 | $350.00 | $50.00 | $1,848.67 | $160,568.97 |
| 460 | 2053/01 | $879.99 | $568.68 | $0.00 | $350.00 | $50.00 | $1,848.67 | $159,688.98 |
| 461 | 2053/02 | $883.10 | $565.57 | $0.00 | $350.00 | $50.00 | $1,848.67 | $158,805.88 |
| 462 | 2053/03 | $886.23 | $562.44 | $0.00 | $350.00 | $50.00 | $1,848.67 | $157,919.64 |
| 463 | 2053/04 | $889.37 | $559.30 | $0.00 | $350.00 | $50.00 | $1,848.67 | $157,030.27 |
| 464 | 2053/05 | $892.52 | $556.15 | $0.00 | $350.00 | $50.00 | $1,848.67 | $156,137.75 |
| 465 | 2053/06 | $895.68 | $552.99 | $0.00 | $350.00 | $50.00 | $1,848.67 | $155,242.07 |
| 466 | 2053/07 | $898.85 | $549.82 | $0.00 | $350.00 | $50.00 | $1,848.67 | $154,343.22 |
| 467 | 2053/08 | $902.04 | $546.63 | $0.00 | $350.00 | $50.00 | $1,848.67 | $153,441.18 |
| 468 | 2053/09 | $905.23 | $543.44 | $0.00 | $350.00 | $50.00 | $1,848.67 | $152,535.95 |
| 469 | 2053/10 | $908.44 | $540.23 | $0.00 | $350.00 | $50.00 | $1,848.67 | $151,627.51 |
| 470 | 2053/11 | $911.66 | $537.01 | $0.00 | $350.00 | $50.00 | $1,848.67 | $150,715.85 |
| 471 | 2053/12 | $914.88 | $533.79 | $0.00 | $350.00 | $50.00 | $1,848.67 | $149,800.97 |
| 472 | 2054/01 | $918.12 | $530.55 | $0.00 | $350.00 | $50.00 | $1,848.67 | $148,882.84 |
| 473 | 2054/02 | $921.38 | $527.29 | $0.00 | $350.00 | $50.00 | $1,848.67 | $147,961.47 |
| 474 | 2054/03 | $924.64 | $524.03 | $0.00 | $350.00 | $50.00 | $1,848.67 | $147,036.83 |
| 475 | 2054/04 | $927.91 | $520.76 | $0.00 | $350.00 | $50.00 | $1,848.67 | $146,108.91 |
| 476 | 2054/05 | $931.20 | $517.47 | $0.00 | $350.00 | $50.00 | $1,848.67 | $145,177.71 |
| 477 | 2054/06 | $934.50 | $514.17 | $0.00 | $350.00 | $50.00 | $1,848.67 | $144,243.21 |
| 478 | 2054/07 | $937.81 | $510.86 | $0.00 | $350.00 | $50.00 | $1,848.67 | $143,305.41 |
| 479 | 2054/08 | $941.13 | $507.54 | $0.00 | $350.00 | $50.00 | $1,848.67 | $142,364.28 |
| 480 | 2054/09 | $944.46 | $504.21 | $0.00 | $350.00 | $50.00 | $1,848.67 | $141,419.81 |
| 481 | 2054/10 | $947.81 | $500.86 | $0.00 | $350.00 | $50.00 | $1,848.67 | $140,472.01 |
| 482 | 2054/11 | $951.16 | $497.51 | $0.00 | $350.00 | $50.00 | $1,848.67 | $139,520.84 |
| 483 | 2054/12 | $954.53 | $494.14 | $0.00 | $350.00 | $50.00 | $1,848.67 | $138,566.31 |
| 484 | 2055/01 | $957.91 | $490.76 | $0.00 | $350.00 | $50.00 | $1,848.67 | $137,608.39 |
| 485 | 2055/02 | $961.31 | $487.36 | $0.00 | $350.00 | $50.00 | $1,848.67 | $136,647.09 |
| 486 | 2055/03 | $964.71 | $483.96 | $0.00 | $350.00 | $50.00 | $1,848.67 | $135,682.38 |
| 487 | 2055/04 | $968.13 | $480.54 | $0.00 | $350.00 | $50.00 | $1,848.67 | $134,714.25 |
| 488 | 2055/05 | $971.56 | $477.11 | $0.00 | $350.00 | $50.00 | $1,848.67 | $133,742.69 |
| 489 | 2055/06 | $975.00 | $473.67 | $0.00 | $350.00 | $50.00 | $1,848.67 | $132,767.69 |
| 490 | 2055/07 | $978.45 | $470.22 | $0.00 | $350.00 | $50.00 | $1,848.67 | $131,789.24 |
| 491 | 2055/08 | $981.92 | $466.75 | $0.00 | $350.00 | $50.00 | $1,848.67 | $130,807.33 |
| 492 | 2055/09 | $985.39 | $463.28 | $0.00 | $350.00 | $50.00 | $1,848.67 | $129,821.93 |
| 493 | 2055/10 | $988.88 | $459.79 | $0.00 | $350.00 | $50.00 | $1,848.67 | $128,833.05 |
| 494 | 2055/11 | $992.39 | $456.28 | $0.00 | $350.00 | $50.00 | $1,848.67 | $127,840.66 |
| 495 | 2055/12 | $995.90 | $452.77 | $0.00 | $350.00 | $50.00 | $1,848.67 | $126,844.76 |
| 496 | 2056/01 | $999.43 | $449.24 | $0.00 | $350.00 | $50.00 | $1,848.67 | $125,845.33 |
| 497 | 2056/02 | $1,002.97 | $445.70 | $0.00 | $350.00 | $50.00 | $1,848.67 | $124,842.37 |
| 498 | 2056/03 | $1,006.52 | $442.15 | $0.00 | $350.00 | $50.00 | $1,848.67 | $123,835.85 |
| 499 | 2056/04 | $1,010.08 | $438.59 | $0.00 | $350.00 | $50.00 | $1,848.67 | $122,825.76 |
| 500 | 2056/05 | $1,013.66 | $435.01 | $0.00 | $350.00 | $50.00 | $1,848.67 | $121,812.10 |
| 501 | 2056/06 | $1,017.25 | $431.42 | $0.00 | $350.00 | $50.00 | $1,848.67 | $120,794.85 |
| 502 | 2056/07 | $1,020.85 | $427.82 | $0.00 | $350.00 | $50.00 | $1,848.67 | $119,773.99 |
| 503 | 2056/08 | $1,024.47 | $424.20 | $0.00 | $350.00 | $50.00 | $1,848.67 | $118,749.52 |
| 504 | 2056/09 | $1,028.10 | $420.57 | $0.00 | $350.00 | $50.00 | $1,848.67 | $117,721.43 |
| 505 | 2056/10 | $1,031.74 | $416.93 | $0.00 | $350.00 | $50.00 | $1,848.67 | $116,689.69 |
| 506 | 2056/11 | $1,035.39 | $413.28 | $0.00 | $350.00 | $50.00 | $1,848.67 | $115,654.29 |
| 507 | 2056/12 | $1,039.06 | $409.61 | $0.00 | $350.00 | $50.00 | $1,848.67 | $114,615.23 |
| 508 | 2057/01 | $1,042.74 | $405.93 | $0.00 | $350.00 | $50.00 | $1,848.67 | $113,572.49 |
| 509 | 2057/02 | $1,046.43 | $402.24 | $0.00 | $350.00 | $50.00 | $1,848.67 | $112,526.06 |
| 510 | 2057/03 | $1,050.14 | $398.53 | $0.00 | $350.00 | $50.00 | $1,848.67 | $111,475.92 |
| 511 | 2057/04 | $1,053.86 | $394.81 | $0.00 | $350.00 | $50.00 | $1,848.67 | $110,422.06 |
| 512 | 2057/05 | $1,057.59 | $391.08 | $0.00 | $350.00 | $50.00 | $1,848.67 | $109,364.47 |
| 513 | 2057/06 | $1,061.34 | $387.33 | $0.00 | $350.00 | $50.00 | $1,848.67 | $108,303.13 |
| 514 | 2057/07 | $1,065.10 | $383.57 | $0.00 | $350.00 | $50.00 | $1,848.67 | $107,238.03 |
| 515 | 2057/08 | $1,068.87 | $379.80 | $0.00 | $350.00 | $50.00 | $1,848.67 | $106,169.17 |
| 516 | 2057/09 | $1,072.65 | $376.02 | $0.00 | $350.00 | $50.00 | $1,848.67 | $105,096.51 |
| 517 | 2057/10 | $1,076.45 | $372.22 | $0.00 | $350.00 | $50.00 | $1,848.67 | $104,020.06 |
| 518 | 2057/11 | $1,080.27 | $368.40 | $0.00 | $350.00 | $50.00 | $1,848.67 | $102,939.79 |
| 519 | 2057/12 | $1,084.09 | $364.58 | $0.00 | $350.00 | $50.00 | $1,848.67 | $101,855.70 |
| 520 | 2058/01 | $1,087.93 | $360.74 | $0.00 | $350.00 | $50.00 | $1,848.67 | $100,767.77 |
| 521 | 2058/02 | $1,091.78 | $356.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $99,675.99 |
| 522 | 2058/03 | $1,095.65 | $353.02 | $0.00 | $350.00 | $50.00 | $1,848.67 | $98,580.34 |
| 523 | 2058/04 | $1,099.53 | $349.14 | $0.00 | $350.00 | $50.00 | $1,848.67 | $97,480.81 |
| 524 | 2058/05 | $1,103.43 | $345.24 | $0.00 | $350.00 | $50.00 | $1,848.67 | $96,377.38 |
| 525 | 2058/06 | $1,107.33 | $341.34 | $0.00 | $350.00 | $50.00 | $1,848.67 | $95,270.05 |
| 526 | 2058/07 | $1,111.25 | $337.41 | $0.00 | $350.00 | $50.00 | $1,848.67 | $94,158.79 |
| 527 | 2058/08 | $1,115.19 | $333.48 | $0.00 | $350.00 | $50.00 | $1,848.67 | $93,043.60 |
| 528 | 2058/09 | $1,119.14 | $329.53 | $0.00 | $350.00 | $50.00 | $1,848.67 | $91,924.46 |
| 529 | 2058/10 | $1,123.10 | $325.57 | $0.00 | $350.00 | $50.00 | $1,848.67 | $90,801.36 |
| 530 | 2058/11 | $1,127.08 | $321.59 | $0.00 | $350.00 | $50.00 | $1,848.67 | $89,674.28 |
| 531 | 2058/12 | $1,131.07 | $317.60 | $0.00 | $350.00 | $50.00 | $1,848.67 | $88,543.20 |
| 532 | 2059/01 | $1,135.08 | $313.59 | $0.00 | $350.00 | $50.00 | $1,848.67 | $87,408.12 |
| 533 | 2059/02 | $1,139.10 | $309.57 | $0.00 | $350.00 | $50.00 | $1,848.67 | $86,269.02 |
| 534 | 2059/03 | $1,143.13 | $305.54 | $0.00 | $350.00 | $50.00 | $1,848.67 | $85,125.89 |
| 535 | 2059/04 | $1,147.18 | $301.49 | $0.00 | $350.00 | $50.00 | $1,848.67 | $83,978.71 |
| 536 | 2059/05 | $1,151.25 | $297.42 | $0.00 | $350.00 | $50.00 | $1,848.67 | $82,827.46 |
| 537 | 2059/06 | $1,155.32 | $293.35 | $0.00 | $350.00 | $50.00 | $1,848.67 | $81,672.14 |
| 538 | 2059/07 | $1,159.41 | $289.26 | $0.00 | $350.00 | $50.00 | $1,848.67 | $80,512.73 |
| 539 | 2059/08 | $1,163.52 | $285.15 | $0.00 | $350.00 | $50.00 | $1,848.67 | $79,349.21 |
| 540 | 2059/09 | $1,167.64 | $281.03 | $0.00 | $350.00 | $50.00 | $1,848.67 | $78,181.57 |
| 541 | 2059/10 | $1,171.78 | $276.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $77,009.79 |
| 542 | 2059/11 | $1,175.93 | $272.74 | $0.00 | $350.00 | $50.00 | $1,848.67 | $75,833.86 |
| 543 | 2059/12 | $1,180.09 | $268.58 | $0.00 | $350.00 | $50.00 | $1,848.67 | $74,653.77 |
| 544 | 2060/01 | $1,184.27 | $264.40 | $0.00 | $350.00 | $50.00 | $1,848.67 | $73,469.50 |
| 545 | 2060/02 | $1,188.47 | $260.20 | $0.00 | $350.00 | $50.00 | $1,848.67 | $72,281.03 |
| 546 | 2060/03 | $1,192.67 | $256.00 | $0.00 | $350.00 | $50.00 | $1,848.67 | $71,088.36 |
| 547 | 2060/04 | $1,196.90 | $251.77 | $0.00 | $350.00 | $50.00 | $1,848.67 | $69,891.46 |
| 548 | 2060/05 | $1,201.14 | $247.53 | $0.00 | $350.00 | $50.00 | $1,848.67 | $68,690.32 |
| 549 | 2060/06 | $1,205.39 | $243.28 | $0.00 | $350.00 | $50.00 | $1,848.67 | $67,484.93 |
| 550 | 2060/07 | $1,209.66 | $239.01 | $0.00 | $350.00 | $50.00 | $1,848.67 | $66,275.27 |
| 551 | 2060/08 | $1,213.94 | $234.72 | $0.00 | $350.00 | $50.00 | $1,848.67 | $65,061.33 |
| 552 | 2060/09 | $1,218.24 | $230.43 | $0.00 | $350.00 | $50.00 | $1,848.67 | $63,843.08 |
| 553 | 2060/10 | $1,222.56 | $226.11 | $0.00 | $350.00 | $50.00 | $1,848.67 | $62,620.52 |
| 554 | 2060/11 | $1,226.89 | $221.78 | $0.00 | $350.00 | $50.00 | $1,848.67 | $61,393.64 |
| 555 | 2060/12 | $1,231.23 | $217.44 | $0.00 | $350.00 | $50.00 | $1,848.67 | $60,162.40 |
| 556 | 2061/01 | $1,235.59 | $213.08 | $0.00 | $350.00 | $50.00 | $1,848.67 | $58,926.81 |
| 557 | 2061/02 | $1,239.97 | $208.70 | $0.00 | $350.00 | $50.00 | $1,848.67 | $57,686.84 |
| 558 | 2061/03 | $1,244.36 | $204.31 | $0.00 | $350.00 | $50.00 | $1,848.67 | $56,442.48 |
| 559 | 2061/04 | $1,248.77 | $199.90 | $0.00 | $350.00 | $50.00 | $1,848.67 | $55,193.71 |
| 560 | 2061/05 | $1,253.19 | $195.48 | $0.00 | $350.00 | $50.00 | $1,848.67 | $53,940.51 |
| 561 | 2061/06 | $1,257.63 | $191.04 | $0.00 | $350.00 | $50.00 | $1,848.67 | $52,682.88 |
| 562 | 2061/07 | $1,262.08 | $186.59 | $0.00 | $350.00 | $50.00 | $1,848.67 | $51,420.80 |
| 563 | 2061/08 | $1,266.55 | $182.12 | $0.00 | $350.00 | $50.00 | $1,848.67 | $50,154.24 |
| 564 | 2061/09 | $1,271.04 | $177.63 | $0.00 | $350.00 | $50.00 | $1,848.67 | $48,883.20 |
| 565 | 2061/10 | $1,275.54 | $173.13 | $0.00 | $350.00 | $50.00 | $1,848.67 | $47,607.66 |
| 566 | 2061/11 | $1,280.06 | $168.61 | $0.00 | $350.00 | $50.00 | $1,848.67 | $46,327.60 |
| 567 | 2061/12 | $1,284.59 | $164.08 | $0.00 | $350.00 | $50.00 | $1,848.67 | $45,043.01 |
| 568 | 2062/01 | $1,289.14 | $159.53 | $0.00 | $350.00 | $50.00 | $1,848.67 | $43,753.87 |
| 569 | 2062/02 | $1,293.71 | $154.96 | $0.00 | $350.00 | $50.00 | $1,848.67 | $42,460.16 |
| 570 | 2062/03 | $1,298.29 | $150.38 | $0.00 | $350.00 | $50.00 | $1,848.67 | $41,161.87 |
| 571 | 2062/04 | $1,302.89 | $145.78 | $0.00 | $350.00 | $50.00 | $1,848.67 | $39,858.98 |
| 572 | 2062/05 | $1,307.50 | $141.17 | $0.00 | $350.00 | $50.00 | $1,848.67 | $38,551.48 |
| 573 | 2062/06 | $1,312.13 | $136.54 | $0.00 | $350.00 | $50.00 | $1,848.67 | $37,239.35 |
| 574 | 2062/07 | $1,316.78 | $131.89 | $0.00 | $350.00 | $50.00 | $1,848.67 | $35,922.57 |
| 575 | 2062/08 | $1,321.44 | $127.23 | $0.00 | $350.00 | $50.00 | $1,848.67 | $34,601.12 |
| 576 | 2062/09 | $1,326.12 | $122.55 | $0.00 | $350.00 | $50.00 | $1,848.67 | $33,275.00 |
| 577 | 2062/10 | $1,330.82 | $117.85 | $0.00 | $350.00 | $50.00 | $1,848.67 | $31,944.18 |
| 578 | 2062/11 | $1,335.53 | $113.14 | $0.00 | $350.00 | $50.00 | $1,848.67 | $30,608.64 |
| 579 | 2062/12 | $1,340.26 | $108.41 | $0.00 | $350.00 | $50.00 | $1,848.67 | $29,268.38 |
| 580 | 2063/01 | $1,345.01 | $103.66 | $0.00 | $350.00 | $50.00 | $1,848.67 | $27,923.37 |
| 581 | 2063/02 | $1,349.77 | $98.90 | $0.00 | $350.00 | $50.00 | $1,848.67 | $26,573.59 |
| 582 | 2063/03 | $1,354.55 | $94.11 | $0.00 | $350.00 | $50.00 | $1,848.67 | $25,219.04 |
| 583 | 2063/04 | $1,359.35 | $89.32 | $0.00 | $350.00 | $50.00 | $1,848.67 | $23,859.69 |
| 584 | 2063/05 | $1,364.17 | $84.50 | $0.00 | $350.00 | $50.00 | $1,848.67 | $22,495.52 |
| 585 | 2063/06 | $1,369.00 | $79.67 | $0.00 | $350.00 | $50.00 | $1,848.67 | $21,126.52 |
| 586 | 2063/07 | $1,373.85 | $74.82 | $0.00 | $350.00 | $50.00 | $1,848.67 | $19,752.68 |
| 587 | 2063/08 | $1,378.71 | $69.96 | $0.00 | $350.00 | $50.00 | $1,848.67 | $18,373.96 |
| 588 | 2063/09 | $1,383.60 | $65.07 | $0.00 | $350.00 | $50.00 | $1,848.67 | $16,990.37 |
| 589 | 2063/10 | $1,388.50 | $60.17 | $0.00 | $350.00 | $50.00 | $1,848.67 | $15,601.87 |
| 590 | 2063/11 | $1,393.41 | $55.26 | $0.00 | $350.00 | $50.00 | $1,848.67 | $14,208.46 |
| 591 | 2063/12 | $1,398.35 | $50.32 | $0.00 | $350.00 | $50.00 | $1,848.67 | $12,810.11 |
| 592 | 2064/01 | $1,403.30 | $45.37 | $0.00 | $350.00 | $50.00 | $1,848.67 | $11,406.81 |
| 593 | 2064/02 | $1,408.27 | $40.40 | $0.00 | $350.00 | $50.00 | $1,848.67 | $9,998.54 |
| 594 | 2064/03 | $1,413.26 | $35.41 | $0.00 | $350.00 | $50.00 | $1,848.67 | $8,585.28 |
| 595 | 2064/04 | $1,418.26 | $30.41 | $0.00 | $350.00 | $50.00 | $1,848.67 | $7,167.02 |
| 596 | 2064/05 | $1,423.29 | $25.38 | $0.00 | $350.00 | $50.00 | $1,848.67 | $5,743.73 |
| 597 | 2064/06 | $1,428.33 | $20.34 | $0.00 | $350.00 | $50.00 | $1,848.67 | $4,315.41 |
| 598 | 2064/07 | $1,433.39 | $15.28 | $0.00 | $350.00 | $50.00 | $1,848.67 | $2,882.02 |
| 599 | 2064/08 | $1,438.46 | $10.21 | $0.00 | $350.00 | $50.00 | $1,848.67 | $1,443.56 |
| 600 | 2064/09 | $1,443.56 | $5.11 | $0.00 | $350.00 | $50.00 | $1,848.67 | $0.00 |
| Totals | $360,000.00 | $509,201.81 | $16,800.00 | $210,000.00 | $30,000.00 | $1,126,001.81 |
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.