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 $581,000.00 at 4.5% interest rate for a $591,000.00 home, you need to have a monthly payment of $3,054.15 ~ $3,102.57. You will make a total of 600 payments and you will pay off your mortgage on 2064/11. Consult with a Mortgage Specialist
Loan Comparison
You can save $155,320.72 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 | $2,436.65 | 4.5% | 600 months | $1,471,992.72 | $880,992.72 |
| 50 years | Bi-Weekly | $1,218.33 | 4.5% | 512 months | $1,316,672.00 | $725,672.00 |
| 45 years | Monthly | $2,511.51 | 4.5% | 540 months | $1,366,216.51 | $775,216.51 |
| 45 years | Bi-Weekly | $1,255.76 | 4.5% | 461 months | $1,230,559.86 | $639,559.86 |
| 40 years | Monthly | $2,611.96 | 4.5% | 480 months | $1,263,740.84 | $672,740.84 |
| 40 years | Bi-Weekly | $1,305.98 | 4.5% | 409 months | $1,147,109.05 | $556,109.05 |
| 35 years | Monthly | $2,749.62 | 4.5% | 420 months | $1,164,841.08 | $573,841.08 |
| 35 years | Bi-Weekly | $1,374.81 | 4.5% | 358 months | $1,066,481.94 | $475,481.94 |
| 30 years | Monthly | $2,943.84 | 4.5% | 360 months | $1,069,782.99 | $478,782.99 |
| 30 years | Bi-Weekly | $1,471.92 | 4.5% | 307 months | $988,831.61 | $397,831.61 |
| 25 years | Monthly | $3,229.39 | 4.5% | 300 months | $978,816.01 | $387,816.01 |
| 25 years | Bi-Weekly | $1,614.70 | 4.5% | 256 months | $914,298.75 | $323,298.75 |
| 20 years | Monthly | $3,675.69 | 4.5% | 240 months | $892,166.29 | $301,166.29 |
| 20 years | Bi-Weekly | $1,837.85 | 4.5% | 205 months | $843,008.60 | $252,008.60 |
| 15 years | Monthly | $4,444.61 | 4.5% | 180 months | $810,029.98 | $219,029.98 |
| 15 years | Bi-Weekly | $2,222.31 | 4.5% | 154 months | $775,068.09 | $184,068.09 |
| 10 years | Monthly | $6,021.39 | 4.5% | 120 months | $732,566.99 | $141,566.99 |
| 10 years | Bi-Weekly | $3,010.70 | 4.5% | 103 months | $710,563.30 | $119,563.30 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/12 | $257.90 | $2,178.75 | $48.42 | $492.50 | $125.00 | $3,102.57 | $580,742.10 |
| 2 | 2015/01 | $258.87 | $2,177.78 | $48.42 | $492.50 | $125.00 | $3,102.57 | $580,483.22 |
| 3 | 2015/02 | $259.84 | $2,176.81 | $48.42 | $492.50 | $125.00 | $3,102.57 | $580,223.38 |
| 4 | 2015/03 | $260.82 | $2,175.84 | $48.42 | $492.50 | $125.00 | $3,102.57 | $579,962.56 |
| 5 | 2015/04 | $261.79 | $2,174.86 | $48.42 | $492.50 | $125.00 | $3,102.57 | $579,700.77 |
| 6 | 2015/05 | $262.78 | $2,173.88 | $48.42 | $492.50 | $125.00 | $3,102.57 | $579,437.99 |
| 7 | 2015/06 | $263.76 | $2,172.89 | $48.42 | $492.50 | $125.00 | $3,102.57 | $579,174.23 |
| 8 | 2015/07 | $264.75 | $2,171.90 | $48.42 | $492.50 | $125.00 | $3,102.57 | $578,909.48 |
| 9 | 2015/08 | $265.74 | $2,170.91 | $48.42 | $492.50 | $125.00 | $3,102.57 | $578,643.74 |
| 10 | 2015/09 | $266.74 | $2,169.91 | $48.42 | $492.50 | $125.00 | $3,102.57 | $578,377.00 |
| 11 | 2015/10 | $267.74 | $2,168.91 | $48.42 | $492.50 | $125.00 | $3,102.57 | $578,109.25 |
| 12 | 2015/11 | $268.74 | $2,167.91 | $48.42 | $492.50 | $125.00 | $3,102.57 | $577,840.51 |
| 13 | 2015/12 | $269.75 | $2,166.90 | $48.42 | $492.50 | $125.00 | $3,102.57 | $577,570.76 |
| 14 | 2016/01 | $270.76 | $2,165.89 | $48.42 | $492.50 | $125.00 | $3,102.57 | $577,299.99 |
| 15 | 2016/02 | $271.78 | $2,164.87 | $48.42 | $492.50 | $125.00 | $3,102.57 | $577,028.21 |
| 16 | 2016/03 | $272.80 | $2,163.86 | $48.42 | $492.50 | $125.00 | $3,102.57 | $576,755.41 |
| 17 | 2016/04 | $273.82 | $2,162.83 | $48.42 | $492.50 | $125.00 | $3,102.57 | $576,481.59 |
| 18 | 2016/05 | $274.85 | $2,161.81 | $48.42 | $492.50 | $125.00 | $3,102.57 | $576,206.74 |
| 19 | 2016/06 | $275.88 | $2,160.78 | $48.42 | $492.50 | $125.00 | $3,102.57 | $575,930.86 |
| 20 | 2016/07 | $276.91 | $2,159.74 | $48.42 | $492.50 | $125.00 | $3,102.57 | $575,653.95 |
| 21 | 2016/08 | $277.95 | $2,158.70 | $48.42 | $492.50 | $125.00 | $3,102.57 | $575,376.00 |
| 22 | 2016/09 | $278.99 | $2,157.66 | $48.42 | $492.50 | $125.00 | $3,102.57 | $575,097.00 |
| 23 | 2016/10 | $280.04 | $2,156.61 | $48.42 | $492.50 | $125.00 | $3,102.57 | $574,816.96 |
| 24 | 2016/11 | $281.09 | $2,155.56 | $48.42 | $492.50 | $125.00 | $3,102.57 | $574,535.87 |
| 25 | 2016/12 | $282.15 | $2,154.51 | $48.42 | $492.50 | $125.00 | $3,102.57 | $574,253.73 |
| 26 | 2017/01 | $283.20 | $2,153.45 | $48.42 | $492.50 | $125.00 | $3,102.57 | $573,970.52 |
| 27 | 2017/02 | $284.27 | $2,152.39 | $48.42 | $492.50 | $125.00 | $3,102.57 | $573,686.26 |
| 28 | 2017/03 | $285.33 | $2,151.32 | $48.42 | $492.50 | $125.00 | $3,102.57 | $573,400.93 |
| 29 | 2017/04 | $286.40 | $2,150.25 | $48.42 | $492.50 | $125.00 | $3,102.57 | $573,114.53 |
| 30 | 2017/05 | $287.48 | $2,149.18 | $48.42 | $492.50 | $125.00 | $3,102.57 | $572,827.05 |
| 31 | 2017/06 | $288.55 | $2,148.10 | $48.42 | $492.50 | $125.00 | $3,102.57 | $572,538.50 |
| 32 | 2017/07 | $289.64 | $2,147.02 | $48.42 | $492.50 | $125.00 | $3,102.57 | $572,248.86 |
| 33 | 2017/08 | $290.72 | $2,145.93 | $48.42 | $492.50 | $125.00 | $3,102.57 | $571,958.14 |
| 34 | 2017/09 | $291.81 | $2,144.84 | $48.42 | $492.50 | $125.00 | $3,102.57 | $571,666.33 |
| 35 | 2017/10 | $292.91 | $2,143.75 | $48.42 | $492.50 | $125.00 | $3,102.57 | $571,373.43 |
| 36 | 2017/11 | $294.00 | $2,142.65 | $48.42 | $492.50 | $125.00 | $3,102.57 | $571,079.42 |
| 37 | 2017/12 | $295.11 | $2,141.55 | $48.42 | $492.50 | $125.00 | $3,102.57 | $570,784.31 |
| 38 | 2018/01 | $296.21 | $2,140.44 | $48.42 | $492.50 | $125.00 | $3,102.57 | $570,488.10 |
| 39 | 2018/02 | $297.32 | $2,139.33 | $48.42 | $492.50 | $125.00 | $3,102.57 | $570,190.78 |
| 40 | 2018/03 | $298.44 | $2,138.22 | $48.42 | $492.50 | $125.00 | $3,102.57 | $569,892.34 |
| 41 | 2018/04 | $299.56 | $2,137.10 | $48.42 | $492.50 | $125.00 | $3,102.57 | $569,592.78 |
| 42 | 2018/05 | $300.68 | $2,135.97 | $48.42 | $492.50 | $125.00 | $3,102.57 | $569,292.10 |
| 43 | 2018/06 | $301.81 | $2,134.85 | $48.42 | $492.50 | $125.00 | $3,102.57 | $568,990.29 |
| 44 | 2018/07 | $302.94 | $2,133.71 | $48.42 | $492.50 | $125.00 | $3,102.57 | $568,687.35 |
| 45 | 2018/08 | $304.08 | $2,132.58 | $48.42 | $492.50 | $125.00 | $3,102.57 | $568,383.27 |
| 46 | 2018/09 | $305.22 | $2,131.44 | $48.42 | $492.50 | $125.00 | $3,102.57 | $568,078.05 |
| 47 | 2018/10 | $306.36 | $2,130.29 | $48.42 | $492.50 | $125.00 | $3,102.57 | $567,771.69 |
| 48 | 2018/11 | $307.51 | $2,129.14 | $48.42 | $492.50 | $125.00 | $3,102.57 | $567,464.18 |
| 49 | 2018/12 | $308.66 | $2,127.99 | $48.42 | $492.50 | $125.00 | $3,102.57 | $567,155.52 |
| 50 | 2019/01 | $309.82 | $2,126.83 | $48.42 | $492.50 | $125.00 | $3,102.57 | $566,845.70 |
| 51 | 2019/02 | $310.98 | $2,125.67 | $48.42 | $492.50 | $125.00 | $3,102.57 | $566,534.71 |
| 52 | 2019/03 | $312.15 | $2,124.51 | $48.42 | $492.50 | $125.00 | $3,102.57 | $566,222.56 |
| 53 | 2019/04 | $313.32 | $2,123.33 | $48.42 | $492.50 | $125.00 | $3,102.57 | $565,909.24 |
| 54 | 2019/05 | $314.49 | $2,122.16 | $48.42 | $492.50 | $125.00 | $3,102.57 | $565,594.75 |
| 55 | 2019/06 | $315.67 | $2,120.98 | $48.42 | $492.50 | $125.00 | $3,102.57 | $565,279.07 |
| 56 | 2019/07 | $316.86 | $2,119.80 | $48.42 | $492.50 | $125.00 | $3,102.57 | $564,962.22 |
| 57 | 2019/08 | $318.05 | $2,118.61 | $48.42 | $492.50 | $125.00 | $3,102.57 | $564,644.17 |
| 58 | 2019/09 | $319.24 | $2,117.42 | $48.42 | $492.50 | $125.00 | $3,102.57 | $564,324.93 |
| 59 | 2019/10 | $320.44 | $2,116.22 | $48.42 | $492.50 | $125.00 | $3,102.57 | $564,004.49 |
| 60 | 2019/11 | $321.64 | $2,115.02 | $48.42 | $492.50 | $125.00 | $3,102.57 | $563,682.86 |
| 61 | 2019/12 | $322.84 | $2,113.81 | $48.42 | $492.50 | $125.00 | $3,102.57 | $563,360.01 |
| 62 | 2020/01 | $324.05 | $2,112.60 | $48.42 | $492.50 | $125.00 | $3,102.57 | $563,035.96 |
| 63 | 2020/02 | $325.27 | $2,111.38 | $48.42 | $492.50 | $125.00 | $3,102.57 | $562,710.69 |
| 64 | 2020/03 | $326.49 | $2,110.17 | $48.42 | $492.50 | $125.00 | $3,102.57 | $562,384.20 |
| 65 | 2020/04 | $327.71 | $2,108.94 | $48.42 | $492.50 | $125.00 | $3,102.57 | $562,056.49 |
| 66 | 2020/05 | $328.94 | $2,107.71 | $48.42 | $492.50 | $125.00 | $3,102.57 | $561,727.54 |
| 67 | 2020/06 | $330.18 | $2,106.48 | $48.42 | $492.50 | $125.00 | $3,102.57 | $561,397.37 |
| 68 | 2020/07 | $331.41 | $2,105.24 | $48.42 | $492.50 | $125.00 | $3,102.57 | $561,065.95 |
| 69 | 2020/08 | $332.66 | $2,104.00 | $48.42 | $492.50 | $125.00 | $3,102.57 | $560,733.30 |
| 70 | 2020/09 | $333.90 | $2,102.75 | $48.42 | $492.50 | $125.00 | $3,102.57 | $560,399.39 |
| 71 | 2020/10 | $335.16 | $2,101.50 | $48.42 | $492.50 | $125.00 | $3,102.57 | $560,064.23 |
| 72 | 2020/11 | $336.41 | $2,100.24 | $48.42 | $492.50 | $125.00 | $3,102.57 | $559,727.82 |
| 73 | 2020/12 | $337.68 | $2,098.98 | $48.42 | $492.50 | $125.00 | $3,102.57 | $559,390.14 |
| 74 | 2021/01 | $338.94 | $2,097.71 | $48.42 | $492.50 | $125.00 | $3,102.57 | $559,051.20 |
| 75 | 2021/02 | $340.21 | $2,096.44 | $48.42 | $492.50 | $125.00 | $3,102.57 | $558,710.99 |
| 76 | 2021/03 | $341.49 | $2,095.17 | $48.42 | $492.50 | $125.00 | $3,102.57 | $558,369.50 |
| 77 | 2021/04 | $342.77 | $2,093.89 | $48.42 | $492.50 | $125.00 | $3,102.57 | $558,026.73 |
| 78 | 2021/05 | $344.05 | $2,092.60 | $48.42 | $492.50 | $125.00 | $3,102.57 | $557,682.68 |
| 79 | 2021/06 | $345.34 | $2,091.31 | $48.42 | $492.50 | $125.00 | $3,102.57 | $557,337.33 |
| 80 | 2021/07 | $346.64 | $2,090.02 | $48.42 | $492.50 | $125.00 | $3,102.57 | $556,990.70 |
| 81 | 2021/08 | $347.94 | $2,088.72 | $48.42 | $492.50 | $125.00 | $3,102.57 | $556,642.76 |
| 82 | 2021/09 | $349.24 | $2,087.41 | $48.42 | $492.50 | $125.00 | $3,102.57 | $556,293.51 |
| 83 | 2021/10 | $350.55 | $2,086.10 | $48.42 | $492.50 | $125.00 | $3,102.57 | $555,942.96 |
| 84 | 2021/11 | $351.87 | $2,084.79 | $48.42 | $492.50 | $125.00 | $3,102.57 | $555,591.09 |
| 85 | 2021/12 | $353.19 | $2,083.47 | $48.42 | $492.50 | $125.00 | $3,102.57 | $555,237.90 |
| 86 | 2022/01 | $354.51 | $2,082.14 | $48.42 | $492.50 | $125.00 | $3,102.57 | $554,883.39 |
| 87 | 2022/02 | $355.84 | $2,080.81 | $48.42 | $492.50 | $125.00 | $3,102.57 | $554,527.55 |
| 88 | 2022/03 | $357.18 | $2,079.48 | $48.42 | $492.50 | $125.00 | $3,102.57 | $554,170.37 |
| 89 | 2022/04 | $358.52 | $2,078.14 | $48.42 | $492.50 | $125.00 | $3,102.57 | $553,811.86 |
| 90 | 2022/05 | $359.86 | $2,076.79 | $48.42 | $492.50 | $125.00 | $3,102.57 | $553,452.00 |
| 91 | 2022/06 | $361.21 | $2,075.44 | $48.42 | $492.50 | $125.00 | $3,102.57 | $553,090.79 |
| 92 | 2022/07 | $362.56 | $2,074.09 | $48.42 | $492.50 | $125.00 | $3,102.57 | $552,728.22 |
| 93 | 2022/08 | $363.92 | $2,072.73 | $48.42 | $492.50 | $125.00 | $3,102.57 | $552,364.30 |
| 94 | 2022/09 | $365.29 | $2,071.37 | $48.42 | $492.50 | $125.00 | $3,102.57 | $551,999.01 |
| 95 | 2022/10 | $366.66 | $2,070.00 | $48.42 | $492.50 | $125.00 | $3,102.57 | $551,632.35 |
| 96 | 2022/11 | $368.03 | $2,068.62 | $48.42 | $492.50 | $125.00 | $3,102.57 | $551,264.32 |
| 97 | 2022/12 | $369.41 | $2,067.24 | $48.42 | $492.50 | $125.00 | $3,102.57 | $550,894.90 |
| 98 | 2023/01 | $370.80 | $2,065.86 | $48.42 | $492.50 | $125.00 | $3,102.57 | $550,524.11 |
| 99 | 2023/02 | $372.19 | $2,064.47 | $48.42 | $492.50 | $125.00 | $3,102.57 | $550,151.92 |
| 100 | 2023/03 | $373.58 | $2,063.07 | $48.42 | $492.50 | $125.00 | $3,102.57 | $549,778.33 |
| 101 | 2023/04 | $374.99 | $2,061.67 | $48.42 | $492.50 | $125.00 | $3,102.57 | $549,403.35 |
| 102 | 2023/05 | $376.39 | $2,060.26 | $48.42 | $492.50 | $125.00 | $3,102.57 | $549,026.95 |
| 103 | 2023/06 | $377.80 | $2,058.85 | $48.42 | $492.50 | $125.00 | $3,102.57 | $548,649.15 |
| 104 | 2023/07 | $379.22 | $2,057.43 | $48.42 | $492.50 | $125.00 | $3,102.57 | $548,269.93 |
| 105 | 2023/08 | $380.64 | $2,056.01 | $48.42 | $492.50 | $125.00 | $3,102.57 | $547,889.29 |
| 106 | 2023/09 | $382.07 | $2,054.58 | $48.42 | $492.50 | $125.00 | $3,102.57 | $547,507.22 |
| 107 | 2023/10 | $383.50 | $2,053.15 | $48.42 | $492.50 | $125.00 | $3,102.57 | $547,123.72 |
| 108 | 2023/11 | $384.94 | $2,051.71 | $48.42 | $492.50 | $125.00 | $3,102.57 | $546,738.78 |
| 109 | 2023/12 | $386.38 | $2,050.27 | $48.42 | $492.50 | $125.00 | $3,102.57 | $546,352.39 |
| 110 | 2024/01 | $387.83 | $2,048.82 | $48.42 | $492.50 | $125.00 | $3,102.57 | $545,964.56 |
| 111 | 2024/02 | $389.29 | $2,047.37 | $48.42 | $492.50 | $125.00 | $3,102.57 | $545,575.27 |
| 112 | 2024/03 | $390.75 | $2,045.91 | $48.42 | $492.50 | $125.00 | $3,102.57 | $545,184.52 |
| 113 | 2024/04 | $392.21 | $2,044.44 | $48.42 | $492.50 | $125.00 | $3,102.57 | $544,792.31 |
| 114 | 2024/05 | $393.68 | $2,042.97 | $48.42 | $492.50 | $125.00 | $3,102.57 | $544,398.63 |
| 115 | 2024/06 | $395.16 | $2,041.49 | $48.42 | $492.50 | $125.00 | $3,102.57 | $544,003.47 |
| 116 | 2024/07 | $396.64 | $2,040.01 | $48.42 | $492.50 | $125.00 | $3,102.57 | $543,606.83 |
| 117 | 2024/08 | $398.13 | $2,038.53 | $48.42 | $492.50 | $125.00 | $3,102.57 | $543,208.70 |
| 118 | 2024/09 | $399.62 | $2,037.03 | $48.42 | $492.50 | $125.00 | $3,102.57 | $542,809.08 |
| 119 | 2024/10 | $401.12 | $2,035.53 | $48.42 | $492.50 | $125.00 | $3,102.57 | $542,407.95 |
| 120 | 2024/11 | $402.62 | $2,034.03 | $48.42 | $492.50 | $125.00 | $3,102.57 | $542,005.33 |
| 121 | 2024/12 | $404.13 | $2,032.52 | $48.42 | $492.50 | $125.00 | $3,102.57 | $541,601.20 |
| 122 | 2025/01 | $405.65 | $2,031.00 | $48.42 | $492.50 | $125.00 | $3,102.57 | $541,195.55 |
| 123 | 2025/02 | $407.17 | $2,029.48 | $48.42 | $492.50 | $125.00 | $3,102.57 | $540,788.37 |
| 124 | 2025/03 | $408.70 | $2,027.96 | $48.42 | $492.50 | $125.00 | $3,102.57 | $540,379.68 |
| 125 | 2025/04 | $410.23 | $2,026.42 | $48.42 | $492.50 | $125.00 | $3,102.57 | $539,969.45 |
| 126 | 2025/05 | $411.77 | $2,024.89 | $48.42 | $492.50 | $125.00 | $3,102.57 | $539,557.68 |
| 127 | 2025/06 | $413.31 | $2,023.34 | $48.42 | $492.50 | $125.00 | $3,102.57 | $539,144.36 |
| 128 | 2025/07 | $414.86 | $2,021.79 | $48.42 | $492.50 | $125.00 | $3,102.57 | $538,729.50 |
| 129 | 2025/08 | $416.42 | $2,020.24 | $48.42 | $492.50 | $125.00 | $3,102.57 | $538,313.08 |
| 130 | 2025/09 | $417.98 | $2,018.67 | $48.42 | $492.50 | $125.00 | $3,102.57 | $537,895.10 |
| 131 | 2025/10 | $419.55 | $2,017.11 | $48.42 | $492.50 | $125.00 | $3,102.57 | $537,475.55 |
| 132 | 2025/11 | $421.12 | $2,015.53 | $48.42 | $492.50 | $125.00 | $3,102.57 | $537,054.43 |
| 133 | 2025/12 | $422.70 | $2,013.95 | $48.42 | $492.50 | $125.00 | $3,102.57 | $536,631.73 |
| 134 | 2026/01 | $424.29 | $2,012.37 | $48.42 | $492.50 | $125.00 | $3,102.57 | $536,207.45 |
| 135 | 2026/02 | $425.88 | $2,010.78 | $48.42 | $492.50 | $125.00 | $3,102.57 | $535,781.57 |
| 136 | 2026/03 | $427.47 | $2,009.18 | $48.42 | $492.50 | $125.00 | $3,102.57 | $535,354.10 |
| 137 | 2026/04 | $429.08 | $2,007.58 | $48.42 | $492.50 | $125.00 | $3,102.57 | $534,925.02 |
| 138 | 2026/05 | $430.69 | $2,005.97 | $48.42 | $492.50 | $125.00 | $3,102.57 | $534,494.33 |
| 139 | 2026/06 | $432.30 | $2,004.35 | $48.42 | $492.50 | $125.00 | $3,102.57 | $534,062.03 |
| 140 | 2026/07 | $433.92 | $2,002.73 | $48.42 | $492.50 | $125.00 | $3,102.57 | $533,628.11 |
| 141 | 2026/08 | $435.55 | $2,001.11 | $48.42 | $492.50 | $125.00 | $3,102.57 | $533,192.56 |
| 142 | 2026/09 | $437.18 | $1,999.47 | $48.42 | $492.50 | $125.00 | $3,102.57 | $532,755.38 |
| 143 | 2026/10 | $438.82 | $1,997.83 | $48.42 | $492.50 | $125.00 | $3,102.57 | $532,316.56 |
| 144 | 2026/11 | $440.47 | $1,996.19 | $48.42 | $492.50 | $125.00 | $3,102.57 | $531,876.09 |
| 145 | 2026/12 | $442.12 | $1,994.54 | $48.42 | $492.50 | $125.00 | $3,102.57 | $531,433.97 |
| 146 | 2027/01 | $443.78 | $1,992.88 | $48.42 | $492.50 | $125.00 | $3,102.57 | $530,990.19 |
| 147 | 2027/02 | $445.44 | $1,991.21 | $48.42 | $492.50 | $125.00 | $3,102.57 | $530,544.75 |
| 148 | 2027/03 | $447.11 | $1,989.54 | $48.42 | $492.50 | $125.00 | $3,102.57 | $530,097.64 |
| 149 | 2027/04 | $448.79 | $1,987.87 | $48.42 | $492.50 | $125.00 | $3,102.57 | $529,648.85 |
| 150 | 2027/05 | $450.47 | $1,986.18 | $48.42 | $492.50 | $125.00 | $3,102.57 | $529,198.38 |
| 151 | 2027/06 | $452.16 | $1,984.49 | $48.42 | $492.50 | $125.00 | $3,102.57 | $528,746.22 |
| 152 | 2027/07 | $453.86 | $1,982.80 | $48.42 | $492.50 | $125.00 | $3,102.57 | $528,292.36 |
| 153 | 2027/08 | $455.56 | $1,981.10 | $48.42 | $492.50 | $125.00 | $3,102.57 | $527,836.80 |
| 154 | 2027/09 | $457.27 | $1,979.39 | $48.42 | $492.50 | $125.00 | $3,102.57 | $527,379.54 |
| 155 | 2027/10 | $458.98 | $1,977.67 | $48.42 | $492.50 | $125.00 | $3,102.57 | $526,920.56 |
| 156 | 2027/11 | $460.70 | $1,975.95 | $48.42 | $492.50 | $125.00 | $3,102.57 | $526,459.85 |
| 157 | 2027/12 | $462.43 | $1,974.22 | $48.42 | $492.50 | $125.00 | $3,102.57 | $525,997.42 |
| 158 | 2028/01 | $464.16 | $1,972.49 | $48.42 | $492.50 | $125.00 | $3,102.57 | $525,533.26 |
| 159 | 2028/02 | $465.90 | $1,970.75 | $48.42 | $492.50 | $125.00 | $3,102.57 | $525,067.36 |
| 160 | 2028/03 | $467.65 | $1,969.00 | $48.42 | $492.50 | $125.00 | $3,102.57 | $524,599.70 |
| 161 | 2028/04 | $469.41 | $1,967.25 | $48.42 | $492.50 | $125.00 | $3,102.57 | $524,130.30 |
| 162 | 2028/05 | $471.17 | $1,965.49 | $48.42 | $492.50 | $125.00 | $3,102.57 | $523,659.13 |
| 163 | 2028/06 | $472.93 | $1,963.72 | $48.42 | $492.50 | $125.00 | $3,102.57 | $523,186.20 |
| 164 | 2028/07 | $474.71 | $1,961.95 | $48.42 | $492.50 | $125.00 | $3,102.57 | $522,711.49 |
| 165 | 2028/08 | $476.49 | $1,960.17 | $48.42 | $492.50 | $125.00 | $3,102.57 | $522,235.01 |
| 166 | 2028/09 | $478.27 | $1,958.38 | $48.42 | $492.50 | $125.00 | $3,102.57 | $521,756.73 |
| 167 | 2028/10 | $480.07 | $1,956.59 | $48.42 | $492.50 | $125.00 | $3,102.57 | $521,276.67 |
| 168 | 2028/11 | $481.87 | $1,954.79 | $48.42 | $492.50 | $125.00 | $3,102.57 | $520,794.80 |
| 169 | 2028/12 | $483.67 | $1,952.98 | $48.42 | $492.50 | $125.00 | $3,102.57 | $520,311.13 |
| 170 | 2029/01 | $485.49 | $1,951.17 | $48.42 | $492.50 | $125.00 | $3,102.57 | $519,825.64 |
| 171 | 2029/02 | $487.31 | $1,949.35 | $48.42 | $492.50 | $125.00 | $3,102.57 | $519,338.33 |
| 172 | 2029/03 | $489.14 | $1,947.52 | $48.42 | $492.50 | $125.00 | $3,102.57 | $518,849.19 |
| 173 | 2029/04 | $490.97 | $1,945.68 | $48.42 | $492.50 | $125.00 | $3,102.57 | $518,358.22 |
| 174 | 2029/05 | $492.81 | $1,943.84 | $48.42 | $492.50 | $125.00 | $3,102.57 | $517,865.41 |
| 175 | 2029/06 | $494.66 | $1,942.00 | $48.42 | $492.50 | $125.00 | $3,102.57 | $517,370.75 |
| 176 | 2029/07 | $496.51 | $1,940.14 | $48.42 | $492.50 | $125.00 | $3,102.57 | $516,874.24 |
| 177 | 2029/08 | $498.38 | $1,938.28 | $48.42 | $492.50 | $125.00 | $3,102.57 | $516,375.86 |
| 178 | 2029/09 | $500.25 | $1,936.41 | $48.42 | $492.50 | $125.00 | $3,102.57 | $515,875.62 |
| 179 | 2029/10 | $502.12 | $1,934.53 | $48.42 | $492.50 | $125.00 | $3,102.57 | $515,373.50 |
| 180 | 2029/11 | $504.00 | $1,932.65 | $48.42 | $492.50 | $125.00 | $3,102.57 | $514,869.49 |
| 181 | 2029/12 | $505.89 | $1,930.76 | $48.42 | $492.50 | $125.00 | $3,102.57 | $514,363.60 |
| 182 | 2030/01 | $507.79 | $1,928.86 | $48.42 | $492.50 | $125.00 | $3,102.57 | $513,855.81 |
| 183 | 2030/02 | $509.70 | $1,926.96 | $48.42 | $492.50 | $125.00 | $3,102.57 | $513,346.11 |
| 184 | 2030/03 | $511.61 | $1,925.05 | $48.42 | $492.50 | $125.00 | $3,102.57 | $512,834.51 |
| 185 | 2030/04 | $513.53 | $1,923.13 | $48.42 | $492.50 | $125.00 | $3,102.57 | $512,320.98 |
| 186 | 2030/05 | $515.45 | $1,921.20 | $48.42 | $492.50 | $125.00 | $3,102.57 | $511,805.53 |
| 187 | 2030/06 | $517.38 | $1,919.27 | $48.42 | $492.50 | $125.00 | $3,102.57 | $511,288.15 |
| 188 | 2030/07 | $519.32 | $1,917.33 | $48.42 | $492.50 | $125.00 | $3,102.57 | $510,768.82 |
| 189 | 2030/08 | $521.27 | $1,915.38 | $48.42 | $492.50 | $125.00 | $3,102.57 | $510,247.55 |
| 190 | 2030/09 | $523.23 | $1,913.43 | $48.42 | $492.50 | $125.00 | $3,102.57 | $509,724.32 |
| 191 | 2030/10 | $525.19 | $1,911.47 | $48.42 | $492.50 | $125.00 | $3,102.57 | $509,199.14 |
| 192 | 2030/11 | $527.16 | $1,909.50 | $48.42 | $492.50 | $125.00 | $3,102.57 | $508,671.98 |
| 193 | 2030/12 | $529.13 | $1,907.52 | $48.42 | $492.50 | $125.00 | $3,102.57 | $508,142.84 |
| 194 | 2031/01 | $531.12 | $1,905.54 | $48.42 | $492.50 | $125.00 | $3,102.57 | $507,611.72 |
| 195 | 2031/02 | $533.11 | $1,903.54 | $48.42 | $492.50 | $125.00 | $3,102.57 | $507,078.61 |
| 196 | 2031/03 | $535.11 | $1,901.54 | $48.42 | $492.50 | $125.00 | $3,102.57 | $506,543.50 |
| 197 | 2031/04 | $537.12 | $1,899.54 | $48.42 | $492.50 | $125.00 | $3,102.57 | $506,006.39 |
| 198 | 2031/05 | $539.13 | $1,897.52 | $48.42 | $492.50 | $125.00 | $3,102.57 | $505,467.26 |
| 199 | 2031/06 | $541.15 | $1,895.50 | $48.42 | $492.50 | $125.00 | $3,102.57 | $504,926.10 |
| 200 | 2031/07 | $543.18 | $1,893.47 | $48.42 | $492.50 | $125.00 | $3,102.57 | $504,382.92 |
| 201 | 2031/08 | $545.22 | $1,891.44 | $48.42 | $492.50 | $125.00 | $3,102.57 | $503,837.70 |
| 202 | 2031/09 | $547.26 | $1,889.39 | $48.42 | $492.50 | $125.00 | $3,102.57 | $503,290.44 |
| 203 | 2031/10 | $549.32 | $1,887.34 | $48.42 | $492.50 | $125.00 | $3,102.57 | $502,741.13 |
| 204 | 2031/11 | $551.38 | $1,885.28 | $48.42 | $492.50 | $125.00 | $3,102.57 | $502,189.75 |
| 205 | 2031/12 | $553.44 | $1,883.21 | $48.42 | $492.50 | $125.00 | $3,102.57 | $501,636.31 |
| 206 | 2032/01 | $555.52 | $1,881.14 | $48.42 | $492.50 | $125.00 | $3,102.57 | $501,080.79 |
| 207 | 2032/02 | $557.60 | $1,879.05 | $48.42 | $492.50 | $125.00 | $3,102.57 | $500,523.19 |
| 208 | 2032/03 | $559.69 | $1,876.96 | $48.42 | $492.50 | $125.00 | $3,102.57 | $499,963.50 |
| 209 | 2032/04 | $561.79 | $1,874.86 | $48.42 | $492.50 | $125.00 | $3,102.57 | $499,401.70 |
| 210 | 2032/05 | $563.90 | $1,872.76 | $48.42 | $492.50 | $125.00 | $3,102.57 | $498,837.81 |
| 211 | 2032/06 | $566.01 | $1,870.64 | $48.42 | $492.50 | $125.00 | $3,102.57 | $498,271.79 |
| 212 | 2032/07 | $568.14 | $1,868.52 | $48.42 | $492.50 | $125.00 | $3,102.57 | $497,703.66 |
| 213 | 2032/08 | $570.27 | $1,866.39 | $48.42 | $492.50 | $125.00 | $3,102.57 | $497,133.39 |
| 214 | 2032/09 | $572.40 | $1,864.25 | $48.42 | $492.50 | $125.00 | $3,102.57 | $496,560.99 |
| 215 | 2032/10 | $574.55 | $1,862.10 | $48.42 | $492.50 | $125.00 | $3,102.57 | $495,986.44 |
| 216 | 2032/11 | $576.71 | $1,859.95 | $48.42 | $492.50 | $125.00 | $3,102.57 | $495,409.73 |
| 217 | 2032/12 | $578.87 | $1,857.79 | $48.42 | $492.50 | $125.00 | $3,102.57 | $494,830.86 |
| 218 | 2033/01 | $581.04 | $1,855.62 | $48.42 | $492.50 | $125.00 | $3,102.57 | $494,249.82 |
| 219 | 2033/02 | $583.22 | $1,853.44 | $48.42 | $492.50 | $125.00 | $3,102.57 | $493,666.61 |
| 220 | 2033/03 | $585.40 | $1,851.25 | $48.42 | $492.50 | $125.00 | $3,102.57 | $493,081.20 |
| 221 | 2033/04 | $587.60 | $1,849.05 | $48.42 | $492.50 | $125.00 | $3,102.57 | $492,493.60 |
| 222 | 2033/05 | $589.80 | $1,846.85 | $48.42 | $492.50 | $125.00 | $3,102.57 | $491,903.80 |
| 223 | 2033/06 | $592.02 | $1,844.64 | $48.42 | $492.50 | $125.00 | $3,102.57 | $491,311.78 |
| 224 | 2033/07 | $594.24 | $1,842.42 | $48.42 | $492.50 | $125.00 | $3,102.57 | $490,717.55 |
| 225 | 2033/08 | $596.46 | $1,840.19 | $48.42 | $492.50 | $125.00 | $3,102.57 | $490,121.08 |
| 226 | 2033/09 | $598.70 | $1,837.95 | $48.42 | $492.50 | $125.00 | $3,102.57 | $489,522.38 |
| 227 | 2033/10 | $600.95 | $1,835.71 | $48.42 | $492.50 | $125.00 | $3,102.57 | $488,921.44 |
| 228 | 2033/11 | $603.20 | $1,833.46 | $48.42 | $492.50 | $125.00 | $3,102.57 | $488,318.24 |
| 229 | 2033/12 | $605.46 | $1,831.19 | $48.42 | $492.50 | $125.00 | $3,102.57 | $487,712.78 |
| 230 | 2034/01 | $607.73 | $1,828.92 | $48.42 | $492.50 | $125.00 | $3,102.57 | $487,105.05 |
| 231 | 2034/02 | $610.01 | $1,826.64 | $48.42 | $492.50 | $125.00 | $3,102.57 | $486,495.04 |
| 232 | 2034/03 | $612.30 | $1,824.36 | $48.42 | $492.50 | $125.00 | $3,102.57 | $485,882.74 |
| 233 | 2034/04 | $614.59 | $1,822.06 | $48.42 | $492.50 | $125.00 | $3,102.57 | $485,268.14 |
| 234 | 2034/05 | $616.90 | $1,819.76 | $48.42 | $492.50 | $125.00 | $3,102.57 | $484,651.24 |
| 235 | 2034/06 | $619.21 | $1,817.44 | $48.42 | $492.50 | $125.00 | $3,102.57 | $484,032.03 |
| 236 | 2034/07 | $621.53 | $1,815.12 | $48.42 | $492.50 | $125.00 | $3,102.57 | $483,410.50 |
| 237 | 2034/08 | $623.87 | $1,812.79 | $48.42 | $492.50 | $125.00 | $3,102.57 | $482,786.63 |
| 238 | 2034/09 | $626.20 | $1,810.45 | $48.42 | $492.50 | $125.00 | $3,102.57 | $482,160.43 |
| 239 | 2034/10 | $628.55 | $1,808.10 | $48.42 | $492.50 | $125.00 | $3,102.57 | $481,531.87 |
| 240 | 2034/11 | $630.91 | $1,805.74 | $48.42 | $492.50 | $125.00 | $3,102.57 | $480,900.96 |
| 241 | 2034/12 | $633.28 | $1,803.38 | $48.42 | $492.50 | $125.00 | $3,102.57 | $480,267.69 |
| 242 | 2035/01 | $635.65 | $1,801.00 | $48.42 | $492.50 | $125.00 | $3,102.57 | $479,632.04 |
| 243 | 2035/02 | $638.03 | $1,798.62 | $48.42 | $492.50 | $125.00 | $3,102.57 | $478,994.00 |
| 244 | 2035/03 | $640.43 | $1,796.23 | $48.42 | $492.50 | $125.00 | $3,102.57 | $478,353.58 |
| 245 | 2035/04 | $642.83 | $1,793.83 | $48.42 | $492.50 | $125.00 | $3,102.57 | $477,710.75 |
| 246 | 2035/05 | $645.24 | $1,791.42 | $48.42 | $492.50 | $125.00 | $3,102.57 | $477,065.51 |
| 247 | 2035/06 | $647.66 | $1,789.00 | $48.42 | $492.50 | $125.00 | $3,102.57 | $476,417.85 |
| 248 | 2035/07 | $650.09 | $1,786.57 | $48.42 | $492.50 | $125.00 | $3,102.57 | $475,767.76 |
| 249 | 2035/08 | $652.53 | $1,784.13 | $48.42 | $492.50 | $125.00 | $3,102.57 | $475,115.24 |
| 250 | 2035/09 | $654.97 | $1,781.68 | $48.42 | $492.50 | $125.00 | $3,102.57 | $474,460.26 |
| 251 | 2035/10 | $657.43 | $1,779.23 | $48.42 | $492.50 | $125.00 | $3,102.57 | $473,802.84 |
| 252 | 2035/11 | $659.89 | $1,776.76 | $48.42 | $492.50 | $125.00 | $3,102.57 | $473,142.94 |
| 253 | 2035/12 | $662.37 | $1,774.29 | $0.00 | $492.50 | $125.00 | $3,054.15 | $472,480.57 |
| 254 | 2036/01 | $664.85 | $1,771.80 | $0.00 | $492.50 | $125.00 | $3,054.15 | $471,815.72 |
| 255 | 2036/02 | $667.35 | $1,769.31 | $0.00 | $492.50 | $125.00 | $3,054.15 | $471,148.38 |
| 256 | 2036/03 | $669.85 | $1,766.81 | $0.00 | $492.50 | $125.00 | $3,054.15 | $470,478.53 |
| 257 | 2036/04 | $672.36 | $1,764.29 | $0.00 | $492.50 | $125.00 | $3,054.15 | $469,806.17 |
| 258 | 2036/05 | $674.88 | $1,761.77 | $0.00 | $492.50 | $125.00 | $3,054.15 | $469,131.29 |
| 259 | 2036/06 | $677.41 | $1,759.24 | $0.00 | $492.50 | $125.00 | $3,054.15 | $468,453.87 |
| 260 | 2036/07 | $679.95 | $1,756.70 | $0.00 | $492.50 | $125.00 | $3,054.15 | $467,773.92 |
| 261 | 2036/08 | $682.50 | $1,754.15 | $0.00 | $492.50 | $125.00 | $3,054.15 | $467,091.42 |
| 262 | 2036/09 | $685.06 | $1,751.59 | $0.00 | $492.50 | $125.00 | $3,054.15 | $466,406.36 |
| 263 | 2036/10 | $687.63 | $1,749.02 | $0.00 | $492.50 | $125.00 | $3,054.15 | $465,718.73 |
| 264 | 2036/11 | $690.21 | $1,746.45 | $0.00 | $492.50 | $125.00 | $3,054.15 | $465,028.52 |
| 265 | 2036/12 | $692.80 | $1,743.86 | $0.00 | $492.50 | $125.00 | $3,054.15 | $464,335.72 |
| 266 | 2037/01 | $695.40 | $1,741.26 | $0.00 | $492.50 | $125.00 | $3,054.15 | $463,640.32 |
| 267 | 2037/02 | $698.00 | $1,738.65 | $0.00 | $492.50 | $125.00 | $3,054.15 | $462,942.32 |
| 268 | 2037/03 | $700.62 | $1,736.03 | $0.00 | $492.50 | $125.00 | $3,054.15 | $462,241.70 |
| 269 | 2037/04 | $703.25 | $1,733.41 | $0.00 | $492.50 | $125.00 | $3,054.15 | $461,538.45 |
| 270 | 2037/05 | $705.89 | $1,730.77 | $0.00 | $492.50 | $125.00 | $3,054.15 | $460,832.57 |
| 271 | 2037/06 | $708.53 | $1,728.12 | $0.00 | $492.50 | $125.00 | $3,054.15 | $460,124.03 |
| 272 | 2037/07 | $711.19 | $1,725.47 | $0.00 | $492.50 | $125.00 | $3,054.15 | $459,412.84 |
| 273 | 2037/08 | $713.86 | $1,722.80 | $0.00 | $492.50 | $125.00 | $3,054.15 | $458,698.99 |
| 274 | 2037/09 | $716.53 | $1,720.12 | $0.00 | $492.50 | $125.00 | $3,054.15 | $457,982.45 |
| 275 | 2037/10 | $719.22 | $1,717.43 | $0.00 | $492.50 | $125.00 | $3,054.15 | $457,263.23 |
| 276 | 2037/11 | $721.92 | $1,714.74 | $0.00 | $492.50 | $125.00 | $3,054.15 | $456,541.32 |
| 277 | 2037/12 | $724.62 | $1,712.03 | $0.00 | $492.50 | $125.00 | $3,054.15 | $455,816.69 |
| 278 | 2038/01 | $727.34 | $1,709.31 | $0.00 | $492.50 | $125.00 | $3,054.15 | $455,089.35 |
| 279 | 2038/02 | $730.07 | $1,706.59 | $0.00 | $492.50 | $125.00 | $3,054.15 | $454,359.28 |
| 280 | 2038/03 | $732.81 | $1,703.85 | $0.00 | $492.50 | $125.00 | $3,054.15 | $453,626.47 |
| 281 | 2038/04 | $735.56 | $1,701.10 | $0.00 | $492.50 | $125.00 | $3,054.15 | $452,890.92 |
| 282 | 2038/05 | $738.31 | $1,698.34 | $0.00 | $492.50 | $125.00 | $3,054.15 | $452,152.60 |
| 283 | 2038/06 | $741.08 | $1,695.57 | $0.00 | $492.50 | $125.00 | $3,054.15 | $451,411.52 |
| 284 | 2038/07 | $743.86 | $1,692.79 | $0.00 | $492.50 | $125.00 | $3,054.15 | $450,667.66 |
| 285 | 2038/08 | $746.65 | $1,690.00 | $0.00 | $492.50 | $125.00 | $3,054.15 | $449,921.01 |
| 286 | 2038/09 | $749.45 | $1,687.20 | $0.00 | $492.50 | $125.00 | $3,054.15 | $449,171.56 |
| 287 | 2038/10 | $752.26 | $1,684.39 | $0.00 | $492.50 | $125.00 | $3,054.15 | $448,419.30 |
| 288 | 2038/11 | $755.08 | $1,681.57 | $0.00 | $492.50 | $125.00 | $3,054.15 | $447,664.22 |
| 289 | 2038/12 | $757.91 | $1,678.74 | $0.00 | $492.50 | $125.00 | $3,054.15 | $446,906.30 |
| 290 | 2039/01 | $760.76 | $1,675.90 | $0.00 | $492.50 | $125.00 | $3,054.15 | $446,145.55 |
| 291 | 2039/02 | $763.61 | $1,673.05 | $0.00 | $492.50 | $125.00 | $3,054.15 | $445,381.94 |
| 292 | 2039/03 | $766.47 | $1,670.18 | $0.00 | $492.50 | $125.00 | $3,054.15 | $444,615.47 |
| 293 | 2039/04 | $769.35 | $1,667.31 | $0.00 | $492.50 | $125.00 | $3,054.15 | $443,846.12 |
| 294 | 2039/05 | $772.23 | $1,664.42 | $0.00 | $492.50 | $125.00 | $3,054.15 | $443,073.89 |
| 295 | 2039/06 | $775.13 | $1,661.53 | $0.00 | $492.50 | $125.00 | $3,054.15 | $442,298.76 |
| 296 | 2039/07 | $778.03 | $1,658.62 | $0.00 | $492.50 | $125.00 | $3,054.15 | $441,520.73 |
| 297 | 2039/08 | $780.95 | $1,655.70 | $0.00 | $492.50 | $125.00 | $3,054.15 | $440,739.77 |
| 298 | 2039/09 | $783.88 | $1,652.77 | $0.00 | $492.50 | $125.00 | $3,054.15 | $439,955.89 |
| 299 | 2039/10 | $786.82 | $1,649.83 | $0.00 | $492.50 | $125.00 | $3,054.15 | $439,169.07 |
| 300 | 2039/11 | $789.77 | $1,646.88 | $0.00 | $492.50 | $125.00 | $3,054.15 | $438,379.30 |
| 301 | 2039/12 | $792.73 | $1,643.92 | $0.00 | $492.50 | $125.00 | $3,054.15 | $437,586.57 |
| 302 | 2040/01 | $795.70 | $1,640.95 | $0.00 | $492.50 | $125.00 | $3,054.15 | $436,790.87 |
| 303 | 2040/02 | $798.69 | $1,637.97 | $0.00 | $492.50 | $125.00 | $3,054.15 | $435,992.18 |
| 304 | 2040/03 | $801.68 | $1,634.97 | $0.00 | $492.50 | $125.00 | $3,054.15 | $435,190.49 |
| 305 | 2040/04 | $804.69 | $1,631.96 | $0.00 | $492.50 | $125.00 | $3,054.15 | $434,385.80 |
| 306 | 2040/05 | $807.71 | $1,628.95 | $0.00 | $492.50 | $125.00 | $3,054.15 | $433,578.09 |
| 307 | 2040/06 | $810.74 | $1,625.92 | $0.00 | $492.50 | $125.00 | $3,054.15 | $432,767.36 |
| 308 | 2040/07 | $813.78 | $1,622.88 | $0.00 | $492.50 | $125.00 | $3,054.15 | $431,953.58 |
| 309 | 2040/08 | $816.83 | $1,619.83 | $0.00 | $492.50 | $125.00 | $3,054.15 | $431,136.75 |
| 310 | 2040/09 | $819.89 | $1,616.76 | $0.00 | $492.50 | $125.00 | $3,054.15 | $430,316.86 |
| 311 | 2040/10 | $822.97 | $1,613.69 | $0.00 | $492.50 | $125.00 | $3,054.15 | $429,493.89 |
| 312 | 2040/11 | $826.05 | $1,610.60 | $0.00 | $492.50 | $125.00 | $3,054.15 | $428,667.84 |
| 313 | 2040/12 | $829.15 | $1,607.50 | $0.00 | $492.50 | $125.00 | $3,054.15 | $427,838.69 |
| 314 | 2041/01 | $832.26 | $1,604.40 | $0.00 | $492.50 | $125.00 | $3,054.15 | $427,006.43 |
| 315 | 2041/02 | $835.38 | $1,601.27 | $0.00 | $492.50 | $125.00 | $3,054.15 | $426,171.05 |
| 316 | 2041/03 | $838.51 | $1,598.14 | $0.00 | $492.50 | $125.00 | $3,054.15 | $425,332.54 |
| 317 | 2041/04 | $841.66 | $1,595.00 | $0.00 | $492.50 | $125.00 | $3,054.15 | $424,490.88 |
| 318 | 2041/05 | $844.81 | $1,591.84 | $0.00 | $492.50 | $125.00 | $3,054.15 | $423,646.07 |
| 319 | 2041/06 | $847.98 | $1,588.67 | $0.00 | $492.50 | $125.00 | $3,054.15 | $422,798.09 |
| 320 | 2041/07 | $851.16 | $1,585.49 | $0.00 | $492.50 | $125.00 | $3,054.15 | $421,946.92 |
| 321 | 2041/08 | $854.35 | $1,582.30 | $0.00 | $492.50 | $125.00 | $3,054.15 | $421,092.57 |
| 322 | 2041/09 | $857.56 | $1,579.10 | $0.00 | $492.50 | $125.00 | $3,054.15 | $420,235.01 |
| 323 | 2041/10 | $860.77 | $1,575.88 | $0.00 | $492.50 | $125.00 | $3,054.15 | $419,374.24 |
| 324 | 2041/11 | $864.00 | $1,572.65 | $0.00 | $492.50 | $125.00 | $3,054.15 | $418,510.24 |
| 325 | 2041/12 | $867.24 | $1,569.41 | $0.00 | $492.50 | $125.00 | $3,054.15 | $417,643.00 |
| 326 | 2042/01 | $870.49 | $1,566.16 | $0.00 | $492.50 | $125.00 | $3,054.15 | $416,772.50 |
| 327 | 2042/02 | $873.76 | $1,562.90 | $0.00 | $492.50 | $125.00 | $3,054.15 | $415,898.75 |
| 328 | 2042/03 | $877.03 | $1,559.62 | $0.00 | $492.50 | $125.00 | $3,054.15 | $415,021.71 |
| 329 | 2042/04 | $880.32 | $1,556.33 | $0.00 | $492.50 | $125.00 | $3,054.15 | $414,141.39 |
| 330 | 2042/05 | $883.62 | $1,553.03 | $0.00 | $492.50 | $125.00 | $3,054.15 | $413,257.77 |
| 331 | 2042/06 | $886.94 | $1,549.72 | $0.00 | $492.50 | $125.00 | $3,054.15 | $412,370.83 |
| 332 | 2042/07 | $890.26 | $1,546.39 | $0.00 | $492.50 | $125.00 | $3,054.15 | $411,480.56 |
| 333 | 2042/08 | $893.60 | $1,543.05 | $0.00 | $492.50 | $125.00 | $3,054.15 | $410,586.96 |
| 334 | 2042/09 | $896.95 | $1,539.70 | $0.00 | $492.50 | $125.00 | $3,054.15 | $409,690.01 |
| 335 | 2042/10 | $900.32 | $1,536.34 | $0.00 | $492.50 | $125.00 | $3,054.15 | $408,789.69 |
| 336 | 2042/11 | $903.69 | $1,532.96 | $0.00 | $492.50 | $125.00 | $3,054.15 | $407,886.00 |
| 337 | 2042/12 | $907.08 | $1,529.57 | $0.00 | $492.50 | $125.00 | $3,054.15 | $406,978.92 |
| 338 | 2043/01 | $910.48 | $1,526.17 | $0.00 | $492.50 | $125.00 | $3,054.15 | $406,068.43 |
| 339 | 2043/02 | $913.90 | $1,522.76 | $0.00 | $492.50 | $125.00 | $3,054.15 | $405,154.53 |
| 340 | 2043/03 | $917.33 | $1,519.33 | $0.00 | $492.50 | $125.00 | $3,054.15 | $404,237.21 |
| 341 | 2043/04 | $920.77 | $1,515.89 | $0.00 | $492.50 | $125.00 | $3,054.15 | $403,316.44 |
| 342 | 2043/05 | $924.22 | $1,512.44 | $0.00 | $492.50 | $125.00 | $3,054.15 | $402,392.23 |
| 343 | 2043/06 | $927.68 | $1,508.97 | $0.00 | $492.50 | $125.00 | $3,054.15 | $401,464.54 |
| 344 | 2043/07 | $931.16 | $1,505.49 | $0.00 | $492.50 | $125.00 | $3,054.15 | $400,533.38 |
| 345 | 2043/08 | $934.65 | $1,502.00 | $0.00 | $492.50 | $125.00 | $3,054.15 | $399,598.73 |
| 346 | 2043/09 | $938.16 | $1,498.50 | $0.00 | $492.50 | $125.00 | $3,054.15 | $398,660.57 |
| 347 | 2043/10 | $941.68 | $1,494.98 | $0.00 | $492.50 | $125.00 | $3,054.15 | $397,718.89 |
| 348 | 2043/11 | $945.21 | $1,491.45 | $0.00 | $492.50 | $125.00 | $3,054.15 | $396,773.68 |
| 349 | 2043/12 | $948.75 | $1,487.90 | $0.00 | $492.50 | $125.00 | $3,054.15 | $395,824.93 |
| 350 | 2044/01 | $952.31 | $1,484.34 | $0.00 | $492.50 | $125.00 | $3,054.15 | $394,872.62 |
| 351 | 2044/02 | $955.88 | $1,480.77 | $0.00 | $492.50 | $125.00 | $3,054.15 | $393,916.73 |
| 352 | 2044/03 | $959.47 | $1,477.19 | $0.00 | $492.50 | $125.00 | $3,054.15 | $392,957.27 |
| 353 | 2044/04 | $963.06 | $1,473.59 | $0.00 | $492.50 | $125.00 | $3,054.15 | $391,994.20 |
| 354 | 2044/05 | $966.68 | $1,469.98 | $0.00 | $492.50 | $125.00 | $3,054.15 | $391,027.53 |
| 355 | 2044/06 | $970.30 | $1,466.35 | $0.00 | $492.50 | $125.00 | $3,054.15 | $390,057.22 |
| 356 | 2044/07 | $973.94 | $1,462.71 | $0.00 | $492.50 | $125.00 | $3,054.15 | $389,083.28 |
| 357 | 2044/08 | $977.59 | $1,459.06 | $0.00 | $492.50 | $125.00 | $3,054.15 | $388,105.69 |
| 358 | 2044/09 | $981.26 | $1,455.40 | $0.00 | $492.50 | $125.00 | $3,054.15 | $387,124.43 |
| 359 | 2044/10 | $984.94 | $1,451.72 | $0.00 | $492.50 | $125.00 | $3,054.15 | $386,139.50 |
| 360 | 2044/11 | $988.63 | $1,448.02 | $0.00 | $492.50 | $125.00 | $3,054.15 | $385,150.86 |
| 361 | 2044/12 | $992.34 | $1,444.32 | $0.00 | $492.50 | $125.00 | $3,054.15 | $384,158.53 |
| 362 | 2045/01 | $996.06 | $1,440.59 | $0.00 | $492.50 | $125.00 | $3,054.15 | $383,162.47 |
| 363 | 2045/02 | $999.80 | $1,436.86 | $0.00 | $492.50 | $125.00 | $3,054.15 | $382,162.67 |
| 364 | 2045/03 | $1,003.54 | $1,433.11 | $0.00 | $492.50 | $125.00 | $3,054.15 | $381,159.13 |
| 365 | 2045/04 | $1,007.31 | $1,429.35 | $0.00 | $492.50 | $125.00 | $3,054.15 | $380,151.82 |
| 366 | 2045/05 | $1,011.09 | $1,425.57 | $0.00 | $492.50 | $125.00 | $3,054.15 | $379,140.73 |
| 367 | 2045/06 | $1,014.88 | $1,421.78 | $0.00 | $492.50 | $125.00 | $3,054.15 | $378,125.86 |
| 368 | 2045/07 | $1,018.68 | $1,417.97 | $0.00 | $492.50 | $125.00 | $3,054.15 | $377,107.17 |
| 369 | 2045/08 | $1,022.50 | $1,414.15 | $0.00 | $492.50 | $125.00 | $3,054.15 | $376,084.67 |
| 370 | 2045/09 | $1,026.34 | $1,410.32 | $0.00 | $492.50 | $125.00 | $3,054.15 | $375,058.33 |
| 371 | 2045/10 | $1,030.19 | $1,406.47 | $0.00 | $492.50 | $125.00 | $3,054.15 | $374,028.15 |
| 372 | 2045/11 | $1,034.05 | $1,402.61 | $0.00 | $492.50 | $125.00 | $3,054.15 | $372,994.10 |
| 373 | 2045/12 | $1,037.93 | $1,398.73 | $0.00 | $492.50 | $125.00 | $3,054.15 | $371,956.17 |
| 374 | 2046/01 | $1,041.82 | $1,394.84 | $0.00 | $492.50 | $125.00 | $3,054.15 | $370,914.35 |
| 375 | 2046/02 | $1,045.73 | $1,390.93 | $0.00 | $492.50 | $125.00 | $3,054.15 | $369,868.63 |
| 376 | 2046/03 | $1,049.65 | $1,387.01 | $0.00 | $492.50 | $125.00 | $3,054.15 | $368,818.98 |
| 377 | 2046/04 | $1,053.58 | $1,383.07 | $0.00 | $492.50 | $125.00 | $3,054.15 | $367,765.40 |
| 378 | 2046/05 | $1,057.53 | $1,379.12 | $0.00 | $492.50 | $125.00 | $3,054.15 | $366,707.86 |
| 379 | 2046/06 | $1,061.50 | $1,375.15 | $0.00 | $492.50 | $125.00 | $3,054.15 | $365,646.36 |
| 380 | 2046/07 | $1,065.48 | $1,371.17 | $0.00 | $492.50 | $125.00 | $3,054.15 | $364,580.88 |
| 381 | 2046/08 | $1,069.48 | $1,367.18 | $0.00 | $492.50 | $125.00 | $3,054.15 | $363,511.41 |
| 382 | 2046/09 | $1,073.49 | $1,363.17 | $0.00 | $492.50 | $125.00 | $3,054.15 | $362,437.92 |
| 383 | 2046/10 | $1,077.51 | $1,359.14 | $0.00 | $492.50 | $125.00 | $3,054.15 | $361,360.41 |
| 384 | 2046/11 | $1,081.55 | $1,355.10 | $0.00 | $492.50 | $125.00 | $3,054.15 | $360,278.85 |
| 385 | 2046/12 | $1,085.61 | $1,351.05 | $0.00 | $492.50 | $125.00 | $3,054.15 | $359,193.24 |
| 386 | 2047/01 | $1,089.68 | $1,346.97 | $0.00 | $492.50 | $125.00 | $3,054.15 | $358,103.56 |
| 387 | 2047/02 | $1,093.77 | $1,342.89 | $0.00 | $492.50 | $125.00 | $3,054.15 | $357,009.80 |
| 388 | 2047/03 | $1,097.87 | $1,338.79 | $0.00 | $492.50 | $125.00 | $3,054.15 | $355,911.93 |
| 389 | 2047/04 | $1,101.98 | $1,334.67 | $0.00 | $492.50 | $125.00 | $3,054.15 | $354,809.95 |
| 390 | 2047/05 | $1,106.12 | $1,330.54 | $0.00 | $492.50 | $125.00 | $3,054.15 | $353,703.83 |
| 391 | 2047/06 | $1,110.27 | $1,326.39 | $0.00 | $492.50 | $125.00 | $3,054.15 | $352,593.56 |
| 392 | 2047/07 | $1,114.43 | $1,322.23 | $0.00 | $492.50 | $125.00 | $3,054.15 | $351,479.14 |
| 393 | 2047/08 | $1,118.61 | $1,318.05 | $0.00 | $492.50 | $125.00 | $3,054.15 | $350,360.53 |
| 394 | 2047/09 | $1,122.80 | $1,313.85 | $0.00 | $492.50 | $125.00 | $3,054.15 | $349,237.72 |
| 395 | 2047/10 | $1,127.01 | $1,309.64 | $0.00 | $492.50 | $125.00 | $3,054.15 | $348,110.71 |
| 396 | 2047/11 | $1,131.24 | $1,305.42 | $0.00 | $492.50 | $125.00 | $3,054.15 | $346,979.47 |
| 397 | 2047/12 | $1,135.48 | $1,301.17 | $0.00 | $492.50 | $125.00 | $3,054.15 | $345,843.99 |
| 398 | 2048/01 | $1,139.74 | $1,296.91 | $0.00 | $492.50 | $125.00 | $3,054.15 | $344,704.25 |
| 399 | 2048/02 | $1,144.01 | $1,292.64 | $0.00 | $492.50 | $125.00 | $3,054.15 | $343,560.24 |
| 400 | 2048/03 | $1,148.30 | $1,288.35 | $0.00 | $492.50 | $125.00 | $3,054.15 | $342,411.93 |
| 401 | 2048/04 | $1,152.61 | $1,284.04 | $0.00 | $492.50 | $125.00 | $3,054.15 | $341,259.32 |
| 402 | 2048/05 | $1,156.93 | $1,279.72 | $0.00 | $492.50 | $125.00 | $3,054.15 | $340,102.39 |
| 403 | 2048/06 | $1,161.27 | $1,275.38 | $0.00 | $492.50 | $125.00 | $3,054.15 | $338,941.12 |
| 404 | 2048/07 | $1,165.63 | $1,271.03 | $0.00 | $492.50 | $125.00 | $3,054.15 | $337,775.50 |
| 405 | 2048/08 | $1,170.00 | $1,266.66 | $0.00 | $492.50 | $125.00 | $3,054.15 | $336,605.50 |
| 406 | 2048/09 | $1,174.38 | $1,262.27 | $0.00 | $492.50 | $125.00 | $3,054.15 | $335,431.12 |
| 407 | 2048/10 | $1,178.79 | $1,257.87 | $0.00 | $492.50 | $125.00 | $3,054.15 | $334,252.33 |
| 408 | 2048/11 | $1,183.21 | $1,253.45 | $0.00 | $492.50 | $125.00 | $3,054.15 | $333,069.12 |
| 409 | 2048/12 | $1,187.65 | $1,249.01 | $0.00 | $492.50 | $125.00 | $3,054.15 | $331,881.47 |
| 410 | 2049/01 | $1,192.10 | $1,244.56 | $0.00 | $492.50 | $125.00 | $3,054.15 | $330,689.38 |
| 411 | 2049/02 | $1,196.57 | $1,240.09 | $0.00 | $492.50 | $125.00 | $3,054.15 | $329,492.81 |
| 412 | 2049/03 | $1,201.06 | $1,235.60 | $0.00 | $492.50 | $125.00 | $3,054.15 | $328,291.75 |
| 413 | 2049/04 | $1,205.56 | $1,231.09 | $0.00 | $492.50 | $125.00 | $3,054.15 | $327,086.19 |
| 414 | 2049/05 | $1,210.08 | $1,226.57 | $0.00 | $492.50 | $125.00 | $3,054.15 | $325,876.11 |
| 415 | 2049/06 | $1,214.62 | $1,222.04 | $0.00 | $492.50 | $125.00 | $3,054.15 | $324,661.49 |
| 416 | 2049/07 | $1,219.17 | $1,217.48 | $0.00 | $492.50 | $125.00 | $3,054.15 | $323,442.31 |
| 417 | 2049/08 | $1,223.75 | $1,212.91 | $0.00 | $492.50 | $125.00 | $3,054.15 | $322,218.57 |
| 418 | 2049/09 | $1,228.33 | $1,208.32 | $0.00 | $492.50 | $125.00 | $3,054.15 | $320,990.23 |
| 419 | 2049/10 | $1,232.94 | $1,203.71 | $0.00 | $492.50 | $125.00 | $3,054.15 | $319,757.29 |
| 420 | 2049/11 | $1,237.56 | $1,199.09 | $0.00 | $492.50 | $125.00 | $3,054.15 | $318,519.73 |
| 421 | 2049/12 | $1,242.21 | $1,194.45 | $0.00 | $492.50 | $125.00 | $3,054.15 | $317,277.52 |
| 422 | 2050/01 | $1,246.86 | $1,189.79 | $0.00 | $492.50 | $125.00 | $3,054.15 | $316,030.66 |
| 423 | 2050/02 | $1,251.54 | $1,185.11 | $0.00 | $492.50 | $125.00 | $3,054.15 | $314,779.12 |
| 424 | 2050/03 | $1,256.23 | $1,180.42 | $0.00 | $492.50 | $125.00 | $3,054.15 | $313,522.89 |
| 425 | 2050/04 | $1,260.94 | $1,175.71 | $0.00 | $492.50 | $125.00 | $3,054.15 | $312,261.94 |
| 426 | 2050/05 | $1,265.67 | $1,170.98 | $0.00 | $492.50 | $125.00 | $3,054.15 | $310,996.27 |
| 427 | 2050/06 | $1,270.42 | $1,166.24 | $0.00 | $492.50 | $125.00 | $3,054.15 | $309,725.85 |
| 428 | 2050/07 | $1,275.18 | $1,161.47 | $0.00 | $492.50 | $125.00 | $3,054.15 | $308,450.67 |
| 429 | 2050/08 | $1,279.96 | $1,156.69 | $0.00 | $492.50 | $125.00 | $3,054.15 | $307,170.70 |
| 430 | 2050/09 | $1,284.76 | $1,151.89 | $0.00 | $492.50 | $125.00 | $3,054.15 | $305,885.94 |
| 431 | 2050/10 | $1,289.58 | $1,147.07 | $0.00 | $492.50 | $125.00 | $3,054.15 | $304,596.36 |
| 432 | 2050/11 | $1,294.42 | $1,142.24 | $0.00 | $492.50 | $125.00 | $3,054.15 | $303,301.94 |
| 433 | 2050/12 | $1,299.27 | $1,137.38 | $0.00 | $492.50 | $125.00 | $3,054.15 | $302,002.67 |
| 434 | 2051/01 | $1,304.14 | $1,132.51 | $0.00 | $492.50 | $125.00 | $3,054.15 | $300,698.52 |
| 435 | 2051/02 | $1,309.04 | $1,127.62 | $0.00 | $492.50 | $125.00 | $3,054.15 | $299,389.49 |
| 436 | 2051/03 | $1,313.94 | $1,122.71 | $0.00 | $492.50 | $125.00 | $3,054.15 | $298,075.54 |
| 437 | 2051/04 | $1,318.87 | $1,117.78 | $0.00 | $492.50 | $125.00 | $3,054.15 | $296,756.67 |
| 438 | 2051/05 | $1,323.82 | $1,112.84 | $0.00 | $492.50 | $125.00 | $3,054.15 | $295,432.86 |
| 439 | 2051/06 | $1,328.78 | $1,107.87 | $0.00 | $492.50 | $125.00 | $3,054.15 | $294,104.07 |
| 440 | 2051/07 | $1,333.76 | $1,102.89 | $0.00 | $492.50 | $125.00 | $3,054.15 | $292,770.31 |
| 441 | 2051/08 | $1,338.77 | $1,097.89 | $0.00 | $492.50 | $125.00 | $3,054.15 | $291,431.54 |
| 442 | 2051/09 | $1,343.79 | $1,092.87 | $0.00 | $492.50 | $125.00 | $3,054.15 | $290,087.76 |
| 443 | 2051/10 | $1,348.83 | $1,087.83 | $0.00 | $492.50 | $125.00 | $3,054.15 | $288,738.93 |
| 444 | 2051/11 | $1,353.88 | $1,082.77 | $0.00 | $492.50 | $125.00 | $3,054.15 | $287,385.05 |
| 445 | 2051/12 | $1,358.96 | $1,077.69 | $0.00 | $492.50 | $125.00 | $3,054.15 | $286,026.09 |
| 446 | 2052/01 | $1,364.06 | $1,072.60 | $0.00 | $492.50 | $125.00 | $3,054.15 | $284,662.03 |
| 447 | 2052/02 | $1,369.17 | $1,067.48 | $0.00 | $492.50 | $125.00 | $3,054.15 | $283,292.86 |
| 448 | 2052/03 | $1,374.31 | $1,062.35 | $0.00 | $492.50 | $125.00 | $3,054.15 | $281,918.55 |
| 449 | 2052/04 | $1,379.46 | $1,057.19 | $0.00 | $492.50 | $125.00 | $3,054.15 | $280,539.09 |
| 450 | 2052/05 | $1,384.63 | $1,052.02 | $0.00 | $492.50 | $125.00 | $3,054.15 | $279,154.46 |
| 451 | 2052/06 | $1,389.83 | $1,046.83 | $0.00 | $492.50 | $125.00 | $3,054.15 | $277,764.63 |
| 452 | 2052/07 | $1,395.04 | $1,041.62 | $0.00 | $492.50 | $125.00 | $3,054.15 | $276,369.60 |
| 453 | 2052/08 | $1,400.27 | $1,036.39 | $0.00 | $492.50 | $125.00 | $3,054.15 | $274,969.33 |
| 454 | 2052/09 | $1,405.52 | $1,031.13 | $0.00 | $492.50 | $125.00 | $3,054.15 | $273,563.81 |
| 455 | 2052/10 | $1,410.79 | $1,025.86 | $0.00 | $492.50 | $125.00 | $3,054.15 | $272,153.02 |
| 456 | 2052/11 | $1,416.08 | $1,020.57 | $0.00 | $492.50 | $125.00 | $3,054.15 | $270,736.94 |
| 457 | 2052/12 | $1,421.39 | $1,015.26 | $0.00 | $492.50 | $125.00 | $3,054.15 | $269,315.55 |
| 458 | 2053/01 | $1,426.72 | $1,009.93 | $0.00 | $492.50 | $125.00 | $3,054.15 | $267,888.83 |
| 459 | 2053/02 | $1,432.07 | $1,004.58 | $0.00 | $492.50 | $125.00 | $3,054.15 | $266,456.75 |
| 460 | 2053/03 | $1,437.44 | $999.21 | $0.00 | $492.50 | $125.00 | $3,054.15 | $265,019.31 |
| 461 | 2053/04 | $1,442.83 | $993.82 | $0.00 | $492.50 | $125.00 | $3,054.15 | $263,576.48 |
| 462 | 2053/05 | $1,448.24 | $988.41 | $0.00 | $492.50 | $125.00 | $3,054.15 | $262,128.24 |
| 463 | 2053/06 | $1,453.67 | $982.98 | $0.00 | $492.50 | $125.00 | $3,054.15 | $260,674.56 |
| 464 | 2053/07 | $1,459.12 | $977.53 | $0.00 | $492.50 | $125.00 | $3,054.15 | $259,215.44 |
| 465 | 2053/08 | $1,464.60 | $972.06 | $0.00 | $492.50 | $125.00 | $3,054.15 | $257,750.84 |
| 466 | 2053/09 | $1,470.09 | $966.57 | $0.00 | $492.50 | $125.00 | $3,054.15 | $256,280.75 |
| 467 | 2053/10 | $1,475.60 | $961.05 | $0.00 | $492.50 | $125.00 | $3,054.15 | $254,805.15 |
| 468 | 2053/11 | $1,481.14 | $955.52 | $0.00 | $492.50 | $125.00 | $3,054.15 | $253,324.02 |
| 469 | 2053/12 | $1,486.69 | $949.97 | $0.00 | $492.50 | $125.00 | $3,054.15 | $251,837.33 |
| 470 | 2054/01 | $1,492.26 | $944.39 | $0.00 | $492.50 | $125.00 | $3,054.15 | $250,345.06 |
| 471 | 2054/02 | $1,497.86 | $938.79 | $0.00 | $492.50 | $125.00 | $3,054.15 | $248,847.20 |
| 472 | 2054/03 | $1,503.48 | $933.18 | $0.00 | $492.50 | $125.00 | $3,054.15 | $247,343.73 |
| 473 | 2054/04 | $1,509.12 | $927.54 | $0.00 | $492.50 | $125.00 | $3,054.15 | $245,834.61 |
| 474 | 2054/05 | $1,514.77 | $921.88 | $0.00 | $492.50 | $125.00 | $3,054.15 | $244,319.83 |
| 475 | 2054/06 | $1,520.46 | $916.20 | $0.00 | $492.50 | $125.00 | $3,054.15 | $242,799.38 |
| 476 | 2054/07 | $1,526.16 | $910.50 | $0.00 | $492.50 | $125.00 | $3,054.15 | $241,273.22 |
| 477 | 2054/08 | $1,531.88 | $904.77 | $0.00 | $492.50 | $125.00 | $3,054.15 | $239,741.34 |
| 478 | 2054/09 | $1,537.62 | $899.03 | $0.00 | $492.50 | $125.00 | $3,054.15 | $238,203.72 |
| 479 | 2054/10 | $1,543.39 | $893.26 | $0.00 | $492.50 | $125.00 | $3,054.15 | $236,660.33 |
| 480 | 2054/11 | $1,549.18 | $887.48 | $0.00 | $492.50 | $125.00 | $3,054.15 | $235,111.15 |
| 481 | 2054/12 | $1,554.99 | $881.67 | $0.00 | $492.50 | $125.00 | $3,054.15 | $233,556.16 |
| 482 | 2055/01 | $1,560.82 | $875.84 | $0.00 | $492.50 | $125.00 | $3,054.15 | $231,995.34 |
| 483 | 2055/02 | $1,566.67 | $869.98 | $0.00 | $492.50 | $125.00 | $3,054.15 | $230,428.67 |
| 484 | 2055/03 | $1,572.55 | $864.11 | $0.00 | $492.50 | $125.00 | $3,054.15 | $228,856.12 |
| 485 | 2055/04 | $1,578.44 | $858.21 | $0.00 | $492.50 | $125.00 | $3,054.15 | $227,277.68 |
| 486 | 2055/05 | $1,584.36 | $852.29 | $0.00 | $492.50 | $125.00 | $3,054.15 | $225,693.32 |
| 487 | 2055/06 | $1,590.30 | $846.35 | $0.00 | $492.50 | $125.00 | $3,054.15 | $224,103.01 |
| 488 | 2055/07 | $1,596.27 | $840.39 | $0.00 | $492.50 | $125.00 | $3,054.15 | $222,506.74 |
| 489 | 2055/08 | $1,602.25 | $834.40 | $0.00 | $492.50 | $125.00 | $3,054.15 | $220,904.49 |
| 490 | 2055/09 | $1,608.26 | $828.39 | $0.00 | $492.50 | $125.00 | $3,054.15 | $219,296.23 |
| 491 | 2055/10 | $1,614.29 | $822.36 | $0.00 | $492.50 | $125.00 | $3,054.15 | $217,681.93 |
| 492 | 2055/11 | $1,620.35 | $816.31 | $0.00 | $492.50 | $125.00 | $3,054.15 | $216,061.59 |
| 493 | 2055/12 | $1,626.42 | $810.23 | $0.00 | $492.50 | $125.00 | $3,054.15 | $214,435.16 |
| 494 | 2056/01 | $1,632.52 | $804.13 | $0.00 | $492.50 | $125.00 | $3,054.15 | $212,802.64 |
| 495 | 2056/02 | $1,638.64 | $798.01 | $0.00 | $492.50 | $125.00 | $3,054.15 | $211,163.99 |
| 496 | 2056/03 | $1,644.79 | $791.86 | $0.00 | $492.50 | $125.00 | $3,054.15 | $209,519.21 |
| 497 | 2056/04 | $1,650.96 | $785.70 | $0.00 | $492.50 | $125.00 | $3,054.15 | $207,868.25 |
| 498 | 2056/05 | $1,657.15 | $779.51 | $0.00 | $492.50 | $125.00 | $3,054.15 | $206,211.10 |
| 499 | 2056/06 | $1,663.36 | $773.29 | $0.00 | $492.50 | $125.00 | $3,054.15 | $204,547.74 |
| 500 | 2056/07 | $1,669.60 | $767.05 | $0.00 | $492.50 | $125.00 | $3,054.15 | $202,878.14 |
| 501 | 2056/08 | $1,675.86 | $760.79 | $0.00 | $492.50 | $125.00 | $3,054.15 | $201,202.27 |
| 502 | 2056/09 | $1,682.15 | $754.51 | $0.00 | $492.50 | $125.00 | $3,054.15 | $199,520.13 |
| 503 | 2056/10 | $1,688.45 | $748.20 | $0.00 | $492.50 | $125.00 | $3,054.15 | $197,831.67 |
| 504 | 2056/11 | $1,694.79 | $741.87 | $0.00 | $492.50 | $125.00 | $3,054.15 | $196,136.89 |
| 505 | 2056/12 | $1,701.14 | $735.51 | $0.00 | $492.50 | $125.00 | $3,054.15 | $194,435.75 |
| 506 | 2057/01 | $1,707.52 | $729.13 | $0.00 | $492.50 | $125.00 | $3,054.15 | $192,728.23 |
| 507 | 2057/02 | $1,713.92 | $722.73 | $0.00 | $492.50 | $125.00 | $3,054.15 | $191,014.30 |
| 508 | 2057/03 | $1,720.35 | $716.30 | $0.00 | $492.50 | $125.00 | $3,054.15 | $189,293.95 |
| 509 | 2057/04 | $1,726.80 | $709.85 | $0.00 | $492.50 | $125.00 | $3,054.15 | $187,567.15 |
| 510 | 2057/05 | $1,733.28 | $703.38 | $0.00 | $492.50 | $125.00 | $3,054.15 | $185,833.87 |
| 511 | 2057/06 | $1,739.78 | $696.88 | $0.00 | $492.50 | $125.00 | $3,054.15 | $184,094.09 |
| 512 | 2057/07 | $1,746.30 | $690.35 | $0.00 | $492.50 | $125.00 | $3,054.15 | $182,347.79 |
| 513 | 2057/08 | $1,752.85 | $683.80 | $0.00 | $492.50 | $125.00 | $3,054.15 | $180,594.94 |
| 514 | 2057/09 | $1,759.42 | $677.23 | $0.00 | $492.50 | $125.00 | $3,054.15 | $178,835.52 |
| 515 | 2057/10 | $1,766.02 | $670.63 | $0.00 | $492.50 | $125.00 | $3,054.15 | $177,069.50 |
| 516 | 2057/11 | $1,772.64 | $664.01 | $0.00 | $492.50 | $125.00 | $3,054.15 | $175,296.85 |
| 517 | 2057/12 | $1,779.29 | $657.36 | $0.00 | $492.50 | $125.00 | $3,054.15 | $173,517.56 |
| 518 | 2058/01 | $1,785.96 | $650.69 | $0.00 | $492.50 | $125.00 | $3,054.15 | $171,731.60 |
| 519 | 2058/02 | $1,792.66 | $643.99 | $0.00 | $492.50 | $125.00 | $3,054.15 | $169,938.94 |
| 520 | 2058/03 | $1,799.38 | $637.27 | $0.00 | $492.50 | $125.00 | $3,054.15 | $168,139.55 |
| 521 | 2058/04 | $1,806.13 | $630.52 | $0.00 | $492.50 | $125.00 | $3,054.15 | $166,333.42 |
| 522 | 2058/05 | $1,812.90 | $623.75 | $0.00 | $492.50 | $125.00 | $3,054.15 | $164,520.52 |
| 523 | 2058/06 | $1,819.70 | $616.95 | $0.00 | $492.50 | $125.00 | $3,054.15 | $162,700.82 |
| 524 | 2058/07 | $1,826.53 | $610.13 | $0.00 | $492.50 | $125.00 | $3,054.15 | $160,874.29 |
| 525 | 2058/08 | $1,833.38 | $603.28 | $0.00 | $492.50 | $125.00 | $3,054.15 | $159,040.91 |
| 526 | 2058/09 | $1,840.25 | $596.40 | $0.00 | $492.50 | $125.00 | $3,054.15 | $157,200.66 |
| 527 | 2058/10 | $1,847.15 | $589.50 | $0.00 | $492.50 | $125.00 | $3,054.15 | $155,353.51 |
| 528 | 2058/11 | $1,854.08 | $582.58 | $0.00 | $492.50 | $125.00 | $3,054.15 | $153,499.43 |
| 529 | 2058/12 | $1,861.03 | $575.62 | $0.00 | $492.50 | $125.00 | $3,054.15 | $151,638.40 |
| 530 | 2059/01 | $1,868.01 | $568.64 | $0.00 | $492.50 | $125.00 | $3,054.15 | $149,770.39 |
| 531 | 2059/02 | $1,875.02 | $561.64 | $0.00 | $492.50 | $125.00 | $3,054.15 | $147,895.37 |
| 532 | 2059/03 | $1,882.05 | $554.61 | $0.00 | $492.50 | $125.00 | $3,054.15 | $146,013.33 |
| 533 | 2059/04 | $1,889.10 | $547.55 | $0.00 | $492.50 | $125.00 | $3,054.15 | $144,124.22 |
| 534 | 2059/05 | $1,896.19 | $540.47 | $0.00 | $492.50 | $125.00 | $3,054.15 | $142,228.03 |
| 535 | 2059/06 | $1,903.30 | $533.36 | $0.00 | $492.50 | $125.00 | $3,054.15 | $140,324.73 |
| 536 | 2059/07 | $1,910.44 | $526.22 | $0.00 | $492.50 | $125.00 | $3,054.15 | $138,414.30 |
| 537 | 2059/08 | $1,917.60 | $519.05 | $0.00 | $492.50 | $125.00 | $3,054.15 | $136,496.70 |
| 538 | 2059/09 | $1,924.79 | $511.86 | $0.00 | $492.50 | $125.00 | $3,054.15 | $134,571.90 |
| 539 | 2059/10 | $1,932.01 | $504.64 | $0.00 | $492.50 | $125.00 | $3,054.15 | $132,639.89 |
| 540 | 2059/11 | $1,939.25 | $497.40 | $0.00 | $492.50 | $125.00 | $3,054.15 | $130,700.64 |
| 541 | 2059/12 | $1,946.53 | $490.13 | $0.00 | $492.50 | $125.00 | $3,054.15 | $128,754.11 |
| 542 | 2060/01 | $1,953.83 | $482.83 | $0.00 | $492.50 | $125.00 | $3,054.15 | $126,800.29 |
| 543 | 2060/02 | $1,961.15 | $475.50 | $0.00 | $492.50 | $125.00 | $3,054.15 | $124,839.13 |
| 544 | 2060/03 | $1,968.51 | $468.15 | $0.00 | $492.50 | $125.00 | $3,054.15 | $122,870.62 |
| 545 | 2060/04 | $1,975.89 | $460.76 | $0.00 | $492.50 | $125.00 | $3,054.15 | $120,894.73 |
| 546 | 2060/05 | $1,983.30 | $453.36 | $0.00 | $492.50 | $125.00 | $3,054.15 | $118,911.44 |
| 547 | 2060/06 | $1,990.74 | $445.92 | $0.00 | $492.50 | $125.00 | $3,054.15 | $116,920.70 |
| 548 | 2060/07 | $1,998.20 | $438.45 | $0.00 | $492.50 | $125.00 | $3,054.15 | $114,922.50 |
| 549 | 2060/08 | $2,005.70 | $430.96 | $0.00 | $492.50 | $125.00 | $3,054.15 | $112,916.80 |
| 550 | 2060/09 | $2,013.22 | $423.44 | $0.00 | $492.50 | $125.00 | $3,054.15 | $110,903.59 |
| 551 | 2060/10 | $2,020.77 | $415.89 | $0.00 | $492.50 | $125.00 | $3,054.15 | $108,882.82 |
| 552 | 2060/11 | $2,028.34 | $408.31 | $0.00 | $492.50 | $125.00 | $3,054.15 | $106,854.48 |
| 553 | 2060/12 | $2,035.95 | $400.70 | $0.00 | $492.50 | $125.00 | $3,054.15 | $104,818.53 |
| 554 | 2061/01 | $2,043.59 | $393.07 | $0.00 | $492.50 | $125.00 | $3,054.15 | $102,774.94 |
| 555 | 2061/02 | $2,051.25 | $385.41 | $0.00 | $492.50 | $125.00 | $3,054.15 | $100,723.69 |
| 556 | 2061/03 | $2,058.94 | $377.71 | $0.00 | $492.50 | $125.00 | $3,054.15 | $98,664.75 |
| 557 | 2061/04 | $2,066.66 | $369.99 | $0.00 | $492.50 | $125.00 | $3,054.15 | $96,598.09 |
| 558 | 2061/05 | $2,074.41 | $362.24 | $0.00 | $492.50 | $125.00 | $3,054.15 | $94,523.68 |
| 559 | 2061/06 | $2,082.19 | $354.46 | $0.00 | $492.50 | $125.00 | $3,054.15 | $92,441.49 |
| 560 | 2061/07 | $2,090.00 | $346.66 | $0.00 | $492.50 | $125.00 | $3,054.15 | $90,351.49 |
| 561 | 2061/08 | $2,097.84 | $338.82 | $0.00 | $492.50 | $125.00 | $3,054.15 | $88,253.65 |
| 562 | 2061/09 | $2,105.70 | $330.95 | $0.00 | $492.50 | $125.00 | $3,054.15 | $86,147.95 |
| 563 | 2061/10 | $2,113.60 | $323.05 | $0.00 | $492.50 | $125.00 | $3,054.15 | $84,034.35 |
| 564 | 2061/11 | $2,121.53 | $315.13 | $0.00 | $492.50 | $125.00 | $3,054.15 | $81,912.82 |
| 565 | 2061/12 | $2,129.48 | $307.17 | $0.00 | $492.50 | $125.00 | $3,054.15 | $79,783.34 |
| 566 | 2062/01 | $2,137.47 | $299.19 | $0.00 | $492.50 | $125.00 | $3,054.15 | $77,645.87 |
| 567 | 2062/02 | $2,145.48 | $291.17 | $0.00 | $492.50 | $125.00 | $3,054.15 | $75,500.39 |
| 568 | 2062/03 | $2,153.53 | $283.13 | $0.00 | $492.50 | $125.00 | $3,054.15 | $73,346.86 |
| 569 | 2062/04 | $2,161.60 | $275.05 | $0.00 | $492.50 | $125.00 | $3,054.15 | $71,185.26 |
| 570 | 2062/05 | $2,169.71 | $266.94 | $0.00 | $492.50 | $125.00 | $3,054.15 | $69,015.55 |
| 571 | 2062/06 | $2,177.85 | $258.81 | $0.00 | $492.50 | $125.00 | $3,054.15 | $66,837.70 |
| 572 | 2062/07 | $2,186.01 | $250.64 | $0.00 | $492.50 | $125.00 | $3,054.15 | $64,651.69 |
| 573 | 2062/08 | $2,194.21 | $242.44 | $0.00 | $492.50 | $125.00 | $3,054.15 | $62,457.48 |
| 574 | 2062/09 | $2,202.44 | $234.22 | $0.00 | $492.50 | $125.00 | $3,054.15 | $60,255.04 |
| 575 | 2062/10 | $2,210.70 | $225.96 | $0.00 | $492.50 | $125.00 | $3,054.15 | $58,044.34 |
| 576 | 2062/11 | $2,218.99 | $217.67 | $0.00 | $492.50 | $125.00 | $3,054.15 | $55,825.35 |
| 577 | 2062/12 | $2,227.31 | $209.35 | $0.00 | $492.50 | $125.00 | $3,054.15 | $53,598.04 |
| 578 | 2063/01 | $2,235.66 | $200.99 | $0.00 | $492.50 | $125.00 | $3,054.15 | $51,362.38 |
| 579 | 2063/02 | $2,244.05 | $192.61 | $0.00 | $492.50 | $125.00 | $3,054.15 | $49,118.34 |
| 580 | 2063/03 | $2,252.46 | $184.19 | $0.00 | $492.50 | $125.00 | $3,054.15 | $46,865.88 |
| 581 | 2063/04 | $2,260.91 | $175.75 | $0.00 | $492.50 | $125.00 | $3,054.15 | $44,604.97 |
| 582 | 2063/05 | $2,269.39 | $167.27 | $0.00 | $492.50 | $125.00 | $3,054.15 | $42,335.58 |
| 583 | 2063/06 | $2,277.90 | $158.76 | $0.00 | $492.50 | $125.00 | $3,054.15 | $40,057.69 |
| 584 | 2063/07 | $2,286.44 | $150.22 | $0.00 | $492.50 | $125.00 | $3,054.15 | $37,771.25 |
| 585 | 2063/08 | $2,295.01 | $141.64 | $0.00 | $492.50 | $125.00 | $3,054.15 | $35,476.24 |
| 586 | 2063/09 | $2,303.62 | $133.04 | $0.00 | $492.50 | $125.00 | $3,054.15 | $33,172.62 |
| 587 | 2063/10 | $2,312.26 | $124.40 | $0.00 | $492.50 | $125.00 | $3,054.15 | $30,860.36 |
| 588 | 2063/11 | $2,320.93 | $115.73 | $0.00 | $492.50 | $125.00 | $3,054.15 | $28,539.43 |
| 589 | 2063/12 | $2,329.63 | $107.02 | $0.00 | $492.50 | $125.00 | $3,054.15 | $26,209.80 |
| 590 | 2064/01 | $2,338.37 | $98.29 | $0.00 | $492.50 | $125.00 | $3,054.15 | $23,871.43 |
| 591 | 2064/02 | $2,347.14 | $89.52 | $0.00 | $492.50 | $125.00 | $3,054.15 | $21,524.30 |
| 592 | 2064/03 | $2,355.94 | $80.72 | $0.00 | $492.50 | $125.00 | $3,054.15 | $19,168.36 |
| 593 | 2064/04 | $2,364.77 | $71.88 | $0.00 | $492.50 | $125.00 | $3,054.15 | $16,803.58 |
| 594 | 2064/05 | $2,373.64 | $63.01 | $0.00 | $492.50 | $125.00 | $3,054.15 | $14,429.94 |
| 595 | 2064/06 | $2,382.54 | $54.11 | $0.00 | $492.50 | $125.00 | $3,054.15 | $12,047.40 |
| 596 | 2064/07 | $2,391.48 | $45.18 | $0.00 | $492.50 | $125.00 | $3,054.15 | $9,655.92 |
| 597 | 2064/08 | $2,400.44 | $36.21 | $0.00 | $492.50 | $125.00 | $3,054.15 | $7,255.48 |
| 598 | 2064/09 | $2,409.45 | $27.21 | $0.00 | $492.50 | $125.00 | $3,054.15 | $4,846.03 |
| 599 | 2064/10 | $2,418.48 | $18.17 | $0.00 | $492.50 | $125.00 | $3,054.15 | $2,427.55 |
| 600 | 2064/11 | $2,427.55 | $9.10 | $0.00 | $492.50 | $125.00 | $3,054.15 | $0.00 |
| Totals | $581,000.00 | $880,992.72 | $12,201.00 | $295,500.00 | $75,000.00 | $1,844,693.72 |
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.