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 $648,000.00 at 3.75% interest rate for a $648,000.00 home, you need to have a monthly payment of $2,615.86 ~ $3,695.86. You will make a total of 600 payments and you will pay off your mortgage on 2064/08.
Loan Comparison
You can save $137,079.61 in interest by paying off your mortgage through bi-weekly payments! Here is a loan comparison table to show you different loan terms and payment types:
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $2,393.06 | 3.75% | 600 months | $1,435,837.51 | $787,837.51 |
| 50 years | Bi-Weekly | $1,196.53 | 3.75% | 512 months | $1,298,757.90 | $650,757.90 |
| 45 years | Monthly | $2,486.09 | 3.75% | 540 months | $1,342,489.96 | $694,489.96 |
| 45 years | Bi-Weekly | $1,243.05 | 3.75% | 461 months | $1,222,700.75 | $574,700.75 |
| 40 years | Monthly | $2,608.37 | 3.75% | 480 months | $1,252,016.89 | $604,016.89 |
| 40 years | Bi-Weekly | $1,304.19 | 3.75% | 409 months | $1,148,891.60 | $500,891.60 |
| 35 years | Monthly | $2,772.82 | 3.75% | 420 months | $1,164,586.27 | $516,586.27 |
| 35 years | Bi-Weekly | $1,386.41 | 3.75% | 358 months | $1,077,426.31 | $429,426.31 |
| 30 years | Monthly | $3,000.99 | 3.75% | 360 months | $1,080,356.05 | $432,356.05 |
| 30 years | Bi-Weekly | $1,500.50 | 3.75% | 307 months | $1,008,393.53 | $360,393.53 |
| 25 years | Monthly | $3,331.57 | 3.75% | 300 months | $999,471.05 | $351,471.05 |
| 25 years | Bi-Weekly | $1,665.79 | 3.75% | 256 months | $941,873.33 | $293,873.33 |
| 20 years | Monthly | $3,841.92 | 3.75% | 240 months | $922,059.91 | $274,059.91 |
| 20 years | Bi-Weekly | $1,920.96 | 3.75% | 205 months | $877,935.88 | $229,935.88 |
| 15 years | Monthly | $4,712.40 | 3.75% | 180 months | $848,232.26 | $200,232.26 |
| 15 years | Bi-Weekly | $2,356.20 | 3.75% | 154 months | $816,640.37 | $168,640.37 |
| 10 years | Monthly | $6,483.97 | 3.75% | 120 months | $778,076.23 | $130,076.23 |
| 10 years | Bi-Weekly | $3,241.99 | 3.75% | 103 months | $758,033.94 | $110,033.94 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/09 | $368.06 | $2,025.00 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $647,631.94 |
| 2 | 2014/10 | $369.21 | $2,023.85 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $647,262.72 |
| 3 | 2014/11 | $370.37 | $2,022.70 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $646,892.36 |
| 4 | 2014/12 | $371.52 | $2,021.54 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $646,520.83 |
| 5 | 2015/01 | $372.68 | $2,020.38 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $646,148.15 |
| 6 | 2015/02 | $373.85 | $2,019.21 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $645,774.30 |
| 7 | 2015/03 | $375.02 | $2,018.04 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $645,399.28 |
| 8 | 2015/04 | $376.19 | $2,016.87 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $645,023.09 |
| 9 | 2015/05 | $377.37 | $2,015.70 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $644,645.73 |
| 10 | 2015/06 | $378.54 | $2,014.52 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $644,267.18 |
| 11 | 2015/07 | $379.73 | $2,013.33 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $643,887.45 |
| 12 | 2015/08 | $380.91 | $2,012.15 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $643,506.54 |
| 13 | 2015/09 | $382.10 | $2,010.96 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $643,124.44 |
| 14 | 2015/10 | $383.30 | $2,009.76 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $642,741.14 |
| 15 | 2015/11 | $384.50 | $2,008.57 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $642,356.64 |
| 16 | 2015/12 | $385.70 | $2,007.36 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $641,970.94 |
| 17 | 2016/01 | $386.90 | $2,006.16 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $641,584.04 |
| 18 | 2016/02 | $388.11 | $2,004.95 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $641,195.93 |
| 19 | 2016/03 | $389.33 | $2,003.74 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $640,806.60 |
| 20 | 2016/04 | $390.54 | $2,002.52 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $640,416.06 |
| 21 | 2016/05 | $391.76 | $2,001.30 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $640,024.30 |
| 22 | 2016/06 | $392.99 | $2,000.08 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $639,631.31 |
| 23 | 2016/07 | $394.21 | $1,998.85 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $639,237.10 |
| 24 | 2016/08 | $395.45 | $1,997.62 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $638,841.65 |
| 25 | 2016/09 | $396.68 | $1,996.38 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $638,444.97 |
| 26 | 2016/10 | $397.92 | $1,995.14 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $638,047.05 |
| 27 | 2016/11 | $399.17 | $1,993.90 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $637,647.88 |
| 28 | 2016/12 | $400.41 | $1,992.65 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $637,247.47 |
| 29 | 2017/01 | $401.66 | $1,991.40 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $636,845.80 |
| 30 | 2017/02 | $402.92 | $1,990.14 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $636,442.88 |
| 31 | 2017/03 | $404.18 | $1,988.88 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $636,038.70 |
| 32 | 2017/04 | $405.44 | $1,987.62 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $635,633.26 |
| 33 | 2017/05 | $406.71 | $1,986.35 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $635,226.55 |
| 34 | 2017/06 | $407.98 | $1,985.08 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $634,818.58 |
| 35 | 2017/07 | $409.25 | $1,983.81 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $634,409.32 |
| 36 | 2017/08 | $410.53 | $1,982.53 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $633,998.79 |
| 37 | 2017/09 | $411.82 | $1,981.25 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $633,586.97 |
| 38 | 2017/10 | $413.10 | $1,979.96 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $633,173.87 |
| 39 | 2017/11 | $414.39 | $1,978.67 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $632,759.47 |
| 40 | 2017/12 | $415.69 | $1,977.37 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $632,343.78 |
| 41 | 2018/01 | $416.99 | $1,976.07 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $631,926.80 |
| 42 | 2018/02 | $418.29 | $1,974.77 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $631,508.51 |
| 43 | 2018/03 | $419.60 | $1,973.46 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $631,088.91 |
| 44 | 2018/04 | $420.91 | $1,972.15 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $630,668.00 |
| 45 | 2018/05 | $422.23 | $1,970.84 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $630,245.77 |
| 46 | 2018/06 | $423.54 | $1,969.52 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $629,822.23 |
| 47 | 2018/07 | $424.87 | $1,968.19 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $629,397.36 |
| 48 | 2018/08 | $426.20 | $1,966.87 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $628,971.16 |
| 49 | 2018/09 | $427.53 | $1,965.53 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $628,543.64 |
| 50 | 2018/10 | $428.86 | $1,964.20 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $628,114.77 |
| 51 | 2018/11 | $430.20 | $1,962.86 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $627,684.57 |
| 52 | 2018/12 | $431.55 | $1,961.51 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $627,253.02 |
| 53 | 2019/01 | $432.90 | $1,960.17 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $626,820.12 |
| 54 | 2019/02 | $434.25 | $1,958.81 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $626,385.87 |
| 55 | 2019/03 | $435.61 | $1,957.46 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $625,950.27 |
| 56 | 2019/04 | $436.97 | $1,956.09 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $625,513.30 |
| 57 | 2019/05 | $438.33 | $1,954.73 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $625,074.97 |
| 58 | 2019/06 | $439.70 | $1,953.36 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $624,635.26 |
| 59 | 2019/07 | $441.08 | $1,951.99 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $624,194.19 |
| 60 | 2019/08 | $442.46 | $1,950.61 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $623,751.73 |
| 61 | 2019/09 | $443.84 | $1,949.22 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $623,307.89 |
| 62 | 2019/10 | $445.23 | $1,947.84 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $622,862.67 |
| 63 | 2019/11 | $446.62 | $1,946.45 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $622,416.05 |
| 64 | 2019/12 | $448.01 | $1,945.05 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $621,968.04 |
| 65 | 2020/01 | $449.41 | $1,943.65 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $621,518.62 |
| 66 | 2020/02 | $450.82 | $1,942.25 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $621,067.81 |
| 67 | 2020/03 | $452.23 | $1,940.84 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $620,615.58 |
| 68 | 2020/04 | $453.64 | $1,939.42 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $620,161.94 |
| 69 | 2020/05 | $455.06 | $1,938.01 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $619,706.89 |
| 70 | 2020/06 | $456.48 | $1,936.58 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $619,250.41 |
| 71 | 2020/07 | $457.90 | $1,935.16 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $618,792.50 |
| 72 | 2020/08 | $459.34 | $1,933.73 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $618,333.17 |
| 73 | 2020/09 | $460.77 | $1,932.29 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $617,872.40 |
| 74 | 2020/10 | $462.21 | $1,930.85 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $617,410.18 |
| 75 | 2020/11 | $463.66 | $1,929.41 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $616,946.53 |
| 76 | 2020/12 | $465.10 | $1,927.96 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $616,481.42 |
| 77 | 2021/01 | $466.56 | $1,926.50 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $616,014.87 |
| 78 | 2021/02 | $468.02 | $1,925.05 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $615,546.85 |
| 79 | 2021/03 | $469.48 | $1,923.58 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $615,077.37 |
| 80 | 2021/04 | $470.95 | $1,922.12 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $614,606.43 |
| 81 | 2021/05 | $472.42 | $1,920.65 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $614,134.01 |
| 82 | 2021/06 | $473.89 | $1,919.17 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $613,660.11 |
| 83 | 2021/07 | $475.37 | $1,917.69 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $613,184.74 |
| 84 | 2021/08 | $476.86 | $1,916.20 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $612,707.88 |
| 85 | 2021/09 | $478.35 | $1,914.71 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $612,229.53 |
| 86 | 2021/10 | $479.85 | $1,913.22 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $611,749.68 |
| 87 | 2021/11 | $481.34 | $1,911.72 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $611,268.34 |
| 88 | 2021/12 | $482.85 | $1,910.21 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $610,785.49 |
| 89 | 2022/01 | $484.36 | $1,908.70 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $610,301.13 |
| 90 | 2022/02 | $485.87 | $1,907.19 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $609,815.26 |
| 91 | 2022/03 | $487.39 | $1,905.67 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $609,327.87 |
| 92 | 2022/04 | $488.91 | $1,904.15 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $608,838.96 |
| 93 | 2022/05 | $490.44 | $1,902.62 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $608,348.52 |
| 94 | 2022/06 | $491.97 | $1,901.09 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $607,856.54 |
| 95 | 2022/07 | $493.51 | $1,899.55 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $607,363.03 |
| 96 | 2022/08 | $495.05 | $1,898.01 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $606,867.98 |
| 97 | 2022/09 | $496.60 | $1,896.46 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $606,371.38 |
| 98 | 2022/10 | $498.15 | $1,894.91 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $605,873.23 |
| 99 | 2022/11 | $499.71 | $1,893.35 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $605,373.52 |
| 100 | 2022/12 | $501.27 | $1,891.79 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $604,872.25 |
| 101 | 2023/01 | $502.84 | $1,890.23 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $604,369.41 |
| 102 | 2023/02 | $504.41 | $1,888.65 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $603,865.00 |
| 103 | 2023/03 | $505.98 | $1,887.08 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $603,359.02 |
| 104 | 2023/04 | $507.57 | $1,885.50 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $602,851.45 |
| 105 | 2023/05 | $509.15 | $1,883.91 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $602,342.30 |
| 106 | 2023/06 | $510.74 | $1,882.32 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $601,831.56 |
| 107 | 2023/07 | $512.34 | $1,880.72 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $601,319.22 |
| 108 | 2023/08 | $513.94 | $1,879.12 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $600,805.28 |
| 109 | 2023/09 | $515.55 | $1,877.52 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $600,289.73 |
| 110 | 2023/10 | $517.16 | $1,875.91 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $599,772.58 |
| 111 | 2023/11 | $518.77 | $1,874.29 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $599,253.80 |
| 112 | 2023/12 | $520.39 | $1,872.67 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $598,733.41 |
| 113 | 2024/01 | $522.02 | $1,871.04 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $598,211.39 |
| 114 | 2024/02 | $523.65 | $1,869.41 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $597,687.74 |
| 115 | 2024/03 | $525.29 | $1,867.77 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $597,162.45 |
| 116 | 2024/04 | $526.93 | $1,866.13 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $596,635.52 |
| 117 | 2024/05 | $528.58 | $1,864.49 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $596,106.94 |
| 118 | 2024/06 | $530.23 | $1,862.83 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $595,576.71 |
| 119 | 2024/07 | $531.89 | $1,861.18 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $595,044.83 |
| 120 | 2024/08 | $533.55 | $1,859.52 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $594,511.28 |
| 121 | 2024/09 | $535.21 | $1,857.85 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $593,976.07 |
| 122 | 2024/10 | $536.89 | $1,856.18 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $593,439.18 |
| 123 | 2024/11 | $538.57 | $1,854.50 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $592,900.61 |
| 124 | 2024/12 | $540.25 | $1,852.81 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $592,360.37 |
| 125 | 2025/01 | $541.94 | $1,851.13 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $591,818.43 |
| 126 | 2025/02 | $543.63 | $1,849.43 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $591,274.80 |
| 127 | 2025/03 | $545.33 | $1,847.73 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $590,729.47 |
| 128 | 2025/04 | $547.03 | $1,846.03 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $590,182.44 |
| 129 | 2025/05 | $548.74 | $1,844.32 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $589,633.70 |
| 130 | 2025/06 | $550.46 | $1,842.61 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $589,083.24 |
| 131 | 2025/07 | $552.18 | $1,840.89 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $588,531.06 |
| 132 | 2025/08 | $553.90 | $1,839.16 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $587,977.16 |
| 133 | 2025/09 | $555.63 | $1,837.43 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $587,421.52 |
| 134 | 2025/10 | $557.37 | $1,835.69 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $586,864.15 |
| 135 | 2025/11 | $559.11 | $1,833.95 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $586,305.04 |
| 136 | 2025/12 | $560.86 | $1,832.20 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $585,744.18 |
| 137 | 2026/01 | $562.61 | $1,830.45 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $585,181.57 |
| 138 | 2026/02 | $564.37 | $1,828.69 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $584,617.20 |
| 139 | 2026/03 | $566.13 | $1,826.93 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $584,051.07 |
| 140 | 2026/04 | $567.90 | $1,825.16 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $583,483.16 |
| 141 | 2026/05 | $569.68 | $1,823.38 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $582,913.49 |
| 142 | 2026/06 | $571.46 | $1,821.60 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $582,342.03 |
| 143 | 2026/07 | $573.24 | $1,819.82 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $581,768.79 |
| 144 | 2026/08 | $575.04 | $1,818.03 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $581,193.75 |
| 145 | 2026/09 | $576.83 | $1,816.23 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $580,616.92 |
| 146 | 2026/10 | $578.63 | $1,814.43 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $580,038.28 |
| 147 | 2026/11 | $580.44 | $1,812.62 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $579,457.84 |
| 148 | 2026/12 | $582.26 | $1,810.81 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $578,875.58 |
| 149 | 2027/01 | $584.08 | $1,808.99 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $578,291.51 |
| 150 | 2027/02 | $585.90 | $1,807.16 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $577,705.61 |
| 151 | 2027/03 | $587.73 | $1,805.33 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $577,117.87 |
| 152 | 2027/04 | $589.57 | $1,803.49 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $576,528.30 |
| 153 | 2027/05 | $591.41 | $1,801.65 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $575,936.89 |
| 154 | 2027/06 | $593.26 | $1,799.80 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $575,343.63 |
| 155 | 2027/07 | $595.11 | $1,797.95 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $574,748.52 |
| 156 | 2027/08 | $596.97 | $1,796.09 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $574,151.55 |
| 157 | 2027/09 | $598.84 | $1,794.22 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $573,552.71 |
| 158 | 2027/10 | $600.71 | $1,792.35 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $572,952.00 |
| 159 | 2027/11 | $602.59 | $1,790.47 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $572,349.41 |
| 160 | 2027/12 | $604.47 | $1,788.59 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $571,744.94 |
| 161 | 2028/01 | $606.36 | $1,786.70 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $571,138.58 |
| 162 | 2028/02 | $608.25 | $1,784.81 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $570,530.32 |
| 163 | 2028/03 | $610.16 | $1,782.91 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $569,920.17 |
| 164 | 2028/04 | $612.06 | $1,781.00 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $569,308.11 |
| 165 | 2028/05 | $613.97 | $1,779.09 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $568,694.13 |
| 166 | 2028/06 | $615.89 | $1,777.17 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $568,078.24 |
| 167 | 2028/07 | $617.82 | $1,775.24 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $567,460.42 |
| 168 | 2028/08 | $619.75 | $1,773.31 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $566,840.67 |
| 169 | 2028/09 | $621.69 | $1,771.38 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $566,218.99 |
| 170 | 2028/10 | $623.63 | $1,769.43 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $565,595.36 |
| 171 | 2028/11 | $625.58 | $1,767.49 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $564,969.78 |
| 172 | 2028/12 | $627.53 | $1,765.53 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $564,342.25 |
| 173 | 2029/01 | $629.49 | $1,763.57 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $563,712.76 |
| 174 | 2029/02 | $631.46 | $1,761.60 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $563,081.30 |
| 175 | 2029/03 | $633.43 | $1,759.63 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $562,447.86 |
| 176 | 2029/04 | $635.41 | $1,757.65 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $561,812.45 |
| 177 | 2029/05 | $637.40 | $1,755.66 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $561,175.05 |
| 178 | 2029/06 | $639.39 | $1,753.67 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $560,535.66 |
| 179 | 2029/07 | $641.39 | $1,751.67 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $559,894.27 |
| 180 | 2029/08 | $643.39 | $1,749.67 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $559,250.88 |
| 181 | 2029/09 | $645.40 | $1,747.66 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $558,605.48 |
| 182 | 2029/10 | $647.42 | $1,745.64 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $557,958.06 |
| 183 | 2029/11 | $649.44 | $1,743.62 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $557,308.61 |
| 184 | 2029/12 | $651.47 | $1,741.59 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $556,657.14 |
| 185 | 2030/01 | $653.51 | $1,739.55 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $556,003.63 |
| 186 | 2030/02 | $655.55 | $1,737.51 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $555,348.08 |
| 187 | 2030/03 | $657.60 | $1,735.46 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $554,690.48 |
| 188 | 2030/04 | $659.65 | $1,733.41 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $554,030.82 |
| 189 | 2030/05 | $661.72 | $1,731.35 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $553,369.11 |
| 190 | 2030/06 | $663.78 | $1,729.28 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $552,705.32 |
| 191 | 2030/07 | $665.86 | $1,727.20 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $552,039.47 |
| 192 | 2030/08 | $667.94 | $1,725.12 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $551,371.53 |
| 193 | 2030/09 | $670.03 | $1,723.04 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $550,701.50 |
| 194 | 2030/10 | $672.12 | $1,720.94 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $550,029.38 |
| 195 | 2030/11 | $674.22 | $1,718.84 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $549,355.16 |
| 196 | 2030/12 | $676.33 | $1,716.73 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $548,678.83 |
| 197 | 2031/01 | $678.44 | $1,714.62 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $548,000.39 |
| 198 | 2031/02 | $680.56 | $1,712.50 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $547,319.83 |
| 199 | 2031/03 | $682.69 | $1,710.37 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $546,637.14 |
| 200 | 2031/04 | $684.82 | $1,708.24 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $545,952.32 |
| 201 | 2031/05 | $686.96 | $1,706.10 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $545,265.36 |
| 202 | 2031/06 | $689.11 | $1,703.95 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $544,576.25 |
| 203 | 2031/07 | $691.26 | $1,701.80 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $543,884.99 |
| 204 | 2031/08 | $693.42 | $1,699.64 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $543,191.57 |
| 205 | 2031/09 | $695.59 | $1,697.47 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $542,495.98 |
| 206 | 2031/10 | $697.76 | $1,695.30 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $541,798.21 |
| 207 | 2031/11 | $699.94 | $1,693.12 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $541,098.27 |
| 208 | 2031/12 | $702.13 | $1,690.93 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $540,396.14 |
| 209 | 2032/01 | $704.32 | $1,688.74 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $539,691.82 |
| 210 | 2032/02 | $706.53 | $1,686.54 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $538,985.29 |
| 211 | 2032/03 | $708.73 | $1,684.33 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $538,276.56 |
| 212 | 2032/04 | $710.95 | $1,682.11 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $537,565.61 |
| 213 | 2032/05 | $713.17 | $1,679.89 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $536,852.44 |
| 214 | 2032/06 | $715.40 | $1,677.66 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $536,137.04 |
| 215 | 2032/07 | $717.63 | $1,675.43 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $535,419.41 |
| 216 | 2032/08 | $719.88 | $1,673.19 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $534,699.53 |
| 217 | 2032/09 | $722.13 | $1,670.94 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $533,977.40 |
| 218 | 2032/10 | $724.38 | $1,668.68 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $533,253.02 |
| 219 | 2032/11 | $726.65 | $1,666.42 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $532,526.37 |
| 220 | 2032/12 | $728.92 | $1,664.14 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $531,797.46 |
| 221 | 2033/01 | $731.20 | $1,661.87 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $531,066.26 |
| 222 | 2033/02 | $733.48 | $1,659.58 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $530,332.78 |
| 223 | 2033/03 | $735.77 | $1,657.29 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $529,597.01 |
| 224 | 2033/04 | $738.07 | $1,654.99 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $528,858.94 |
| 225 | 2033/05 | $740.38 | $1,652.68 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $528,118.56 |
| 226 | 2033/06 | $742.69 | $1,650.37 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $527,375.86 |
| 227 | 2033/07 | $745.01 | $1,648.05 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $526,630.85 |
| 228 | 2033/08 | $747.34 | $1,645.72 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $525,883.51 |
| 229 | 2033/09 | $749.68 | $1,643.39 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $525,133.83 |
| 230 | 2033/10 | $752.02 | $1,641.04 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $524,381.81 |
| 231 | 2033/11 | $754.37 | $1,638.69 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $523,627.45 |
| 232 | 2033/12 | $756.73 | $1,636.34 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $522,870.72 |
| 233 | 2034/01 | $759.09 | $1,633.97 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $522,111.63 |
| 234 | 2034/02 | $761.46 | $1,631.60 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $521,350.16 |
| 235 | 2034/03 | $763.84 | $1,629.22 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $520,586.32 |
| 236 | 2034/04 | $766.23 | $1,626.83 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $519,820.09 |
| 237 | 2034/05 | $768.62 | $1,624.44 | $1,080.00 | $172.80 | $50.00 | $3,695.86 | $519,051.47 |
| 238 | 2034/06 | $771.03 | $1,622.04 | $0.00 | $172.80 | $50.00 | $2,615.86 | $518,280.44 |
| 239 | 2034/07 | $773.44 | $1,619.63 | $0.00 | $172.80 | $50.00 | $2,615.86 | $517,507.00 |
| 240 | 2034/08 | $775.85 | $1,617.21 | $0.00 | $172.80 | $50.00 | $2,615.86 | $516,731.15 |
| 241 | 2034/09 | $778.28 | $1,614.78 | $0.00 | $172.80 | $50.00 | $2,615.86 | $515,952.87 |
| 242 | 2034/10 | $780.71 | $1,612.35 | $0.00 | $172.80 | $50.00 | $2,615.86 | $515,172.16 |
| 243 | 2034/11 | $783.15 | $1,609.91 | $0.00 | $172.80 | $50.00 | $2,615.86 | $514,389.01 |
| 244 | 2034/12 | $785.60 | $1,607.47 | $0.00 | $172.80 | $50.00 | $2,615.86 | $513,603.42 |
| 245 | 2035/01 | $788.05 | $1,605.01 | $0.00 | $172.80 | $50.00 | $2,615.86 | $512,815.36 |
| 246 | 2035/02 | $790.51 | $1,602.55 | $0.00 | $172.80 | $50.00 | $2,615.86 | $512,024.85 |
| 247 | 2035/03 | $792.98 | $1,600.08 | $0.00 | $172.80 | $50.00 | $2,615.86 | $511,231.86 |
| 248 | 2035/04 | $795.46 | $1,597.60 | $0.00 | $172.80 | $50.00 | $2,615.86 | $510,436.40 |
| 249 | 2035/05 | $797.95 | $1,595.11 | $0.00 | $172.80 | $50.00 | $2,615.86 | $509,638.45 |
| 250 | 2035/06 | $800.44 | $1,592.62 | $0.00 | $172.80 | $50.00 | $2,615.86 | $508,838.01 |
| 251 | 2035/07 | $802.94 | $1,590.12 | $0.00 | $172.80 | $50.00 | $2,615.86 | $508,035.07 |
| 252 | 2035/08 | $805.45 | $1,587.61 | $0.00 | $172.80 | $50.00 | $2,615.86 | $507,229.61 |
| 253 | 2035/09 | $807.97 | $1,585.09 | $0.00 | $172.80 | $50.00 | $2,615.86 | $506,421.64 |
| 254 | 2035/10 | $810.49 | $1,582.57 | $0.00 | $172.80 | $50.00 | $2,615.86 | $505,611.15 |
| 255 | 2035/11 | $813.03 | $1,580.03 | $0.00 | $172.80 | $50.00 | $2,615.86 | $504,798.12 |
| 256 | 2035/12 | $815.57 | $1,577.49 | $0.00 | $172.80 | $50.00 | $2,615.86 | $503,982.55 |
| 257 | 2036/01 | $818.12 | $1,574.95 | $0.00 | $172.80 | $50.00 | $2,615.86 | $503,164.44 |
| 258 | 2036/02 | $820.67 | $1,572.39 | $0.00 | $172.80 | $50.00 | $2,615.86 | $502,343.76 |
| 259 | 2036/03 | $823.24 | $1,569.82 | $0.00 | $172.80 | $50.00 | $2,615.86 | $501,520.52 |
| 260 | 2036/04 | $825.81 | $1,567.25 | $0.00 | $172.80 | $50.00 | $2,615.86 | $500,694.71 |
| 261 | 2036/05 | $828.39 | $1,564.67 | $0.00 | $172.80 | $50.00 | $2,615.86 | $499,866.32 |
| 262 | 2036/06 | $830.98 | $1,562.08 | $0.00 | $172.80 | $50.00 | $2,615.86 | $499,035.34 |
| 263 | 2036/07 | $833.58 | $1,559.49 | $0.00 | $172.80 | $50.00 | $2,615.86 | $498,201.76 |
| 264 | 2036/08 | $836.18 | $1,556.88 | $0.00 | $172.80 | $50.00 | $2,615.86 | $497,365.58 |
| 265 | 2036/09 | $838.80 | $1,554.27 | $0.00 | $172.80 | $50.00 | $2,615.86 | $496,526.79 |
| 266 | 2036/10 | $841.42 | $1,551.65 | $0.00 | $172.80 | $50.00 | $2,615.86 | $495,685.37 |
| 267 | 2036/11 | $844.05 | $1,549.02 | $0.00 | $172.80 | $50.00 | $2,615.86 | $494,841.32 |
| 268 | 2036/12 | $846.68 | $1,546.38 | $0.00 | $172.80 | $50.00 | $2,615.86 | $493,994.64 |
| 269 | 2037/01 | $849.33 | $1,543.73 | $0.00 | $172.80 | $50.00 | $2,615.86 | $493,145.31 |
| 270 | 2037/02 | $851.98 | $1,541.08 | $0.00 | $172.80 | $50.00 | $2,615.86 | $492,293.33 |
| 271 | 2037/03 | $854.65 | $1,538.42 | $0.00 | $172.80 | $50.00 | $2,615.86 | $491,438.68 |
| 272 | 2037/04 | $857.32 | $1,535.75 | $0.00 | $172.80 | $50.00 | $2,615.86 | $490,581.37 |
| 273 | 2037/05 | $860.00 | $1,533.07 | $0.00 | $172.80 | $50.00 | $2,615.86 | $489,721.37 |
| 274 | 2037/06 | $862.68 | $1,530.38 | $0.00 | $172.80 | $50.00 | $2,615.86 | $488,858.69 |
| 275 | 2037/07 | $865.38 | $1,527.68 | $0.00 | $172.80 | $50.00 | $2,615.86 | $487,993.31 |
| 276 | 2037/08 | $868.08 | $1,524.98 | $0.00 | $172.80 | $50.00 | $2,615.86 | $487,125.22 |
| 277 | 2037/09 | $870.80 | $1,522.27 | $0.00 | $172.80 | $50.00 | $2,615.86 | $486,254.43 |
| 278 | 2037/10 | $873.52 | $1,519.55 | $0.00 | $172.80 | $50.00 | $2,615.86 | $485,380.91 |
| 279 | 2037/11 | $876.25 | $1,516.82 | $0.00 | $172.80 | $50.00 | $2,615.86 | $484,504.66 |
| 280 | 2037/12 | $878.99 | $1,514.08 | $0.00 | $172.80 | $50.00 | $2,615.86 | $483,625.68 |
| 281 | 2038/01 | $881.73 | $1,511.33 | $0.00 | $172.80 | $50.00 | $2,615.86 | $482,743.95 |
| 282 | 2038/02 | $884.49 | $1,508.57 | $0.00 | $172.80 | $50.00 | $2,615.86 | $481,859.46 |
| 283 | 2038/03 | $887.25 | $1,505.81 | $0.00 | $172.80 | $50.00 | $2,615.86 | $480,972.21 |
| 284 | 2038/04 | $890.02 | $1,503.04 | $0.00 | $172.80 | $50.00 | $2,615.86 | $480,082.18 |
| 285 | 2038/05 | $892.81 | $1,500.26 | $0.00 | $172.80 | $50.00 | $2,615.86 | $479,189.38 |
| 286 | 2038/06 | $895.60 | $1,497.47 | $0.00 | $172.80 | $50.00 | $2,615.86 | $478,293.78 |
| 287 | 2038/07 | $898.39 | $1,494.67 | $0.00 | $172.80 | $50.00 | $2,615.86 | $477,395.39 |
| 288 | 2038/08 | $901.20 | $1,491.86 | $0.00 | $172.80 | $50.00 | $2,615.86 | $476,494.18 |
| 289 | 2038/09 | $904.02 | $1,489.04 | $0.00 | $172.80 | $50.00 | $2,615.86 | $475,590.17 |
| 290 | 2038/10 | $906.84 | $1,486.22 | $0.00 | $172.80 | $50.00 | $2,615.86 | $474,683.32 |
| 291 | 2038/11 | $909.68 | $1,483.39 | $0.00 | $172.80 | $50.00 | $2,615.86 | $473,773.65 |
| 292 | 2038/12 | $912.52 | $1,480.54 | $0.00 | $172.80 | $50.00 | $2,615.86 | $472,861.13 |
| 293 | 2039/01 | $915.37 | $1,477.69 | $0.00 | $172.80 | $50.00 | $2,615.86 | $471,945.75 |
| 294 | 2039/02 | $918.23 | $1,474.83 | $0.00 | $172.80 | $50.00 | $2,615.86 | $471,027.52 |
| 295 | 2039/03 | $921.10 | $1,471.96 | $0.00 | $172.80 | $50.00 | $2,615.86 | $470,106.42 |
| 296 | 2039/04 | $923.98 | $1,469.08 | $0.00 | $172.80 | $50.00 | $2,615.86 | $469,182.44 |
| 297 | 2039/05 | $926.87 | $1,466.20 | $0.00 | $172.80 | $50.00 | $2,615.86 | $468,255.57 |
| 298 | 2039/06 | $929.76 | $1,463.30 | $0.00 | $172.80 | $50.00 | $2,615.86 | $467,325.81 |
| 299 | 2039/07 | $932.67 | $1,460.39 | $0.00 | $172.80 | $50.00 | $2,615.86 | $466,393.14 |
| 300 | 2039/08 | $935.58 | $1,457.48 | $0.00 | $172.80 | $50.00 | $2,615.86 | $465,457.56 |
| 301 | 2039/09 | $938.51 | $1,454.55 | $0.00 | $172.80 | $50.00 | $2,615.86 | $464,519.05 |
| 302 | 2039/10 | $941.44 | $1,451.62 | $0.00 | $172.80 | $50.00 | $2,615.86 | $463,577.61 |
| 303 | 2039/11 | $944.38 | $1,448.68 | $0.00 | $172.80 | $50.00 | $2,615.86 | $462,633.23 |
| 304 | 2039/12 | $947.33 | $1,445.73 | $0.00 | $172.80 | $50.00 | $2,615.86 | $461,685.89 |
| 305 | 2040/01 | $950.29 | $1,442.77 | $0.00 | $172.80 | $50.00 | $2,615.86 | $460,735.60 |
| 306 | 2040/02 | $953.26 | $1,439.80 | $0.00 | $172.80 | $50.00 | $2,615.86 | $459,782.33 |
| 307 | 2040/03 | $956.24 | $1,436.82 | $0.00 | $172.80 | $50.00 | $2,615.86 | $458,826.09 |
| 308 | 2040/04 | $959.23 | $1,433.83 | $0.00 | $172.80 | $50.00 | $2,615.86 | $457,866.86 |
| 309 | 2040/05 | $962.23 | $1,430.83 | $0.00 | $172.80 | $50.00 | $2,615.86 | $456,904.63 |
| 310 | 2040/06 | $965.24 | $1,427.83 | $0.00 | $172.80 | $50.00 | $2,615.86 | $455,939.40 |
| 311 | 2040/07 | $968.25 | $1,424.81 | $0.00 | $172.80 | $50.00 | $2,615.86 | $454,971.14 |
| 312 | 2040/08 | $971.28 | $1,421.78 | $0.00 | $172.80 | $50.00 | $2,615.86 | $453,999.87 |
| 313 | 2040/09 | $974.31 | $1,418.75 | $0.00 | $172.80 | $50.00 | $2,615.86 | $453,025.55 |
| 314 | 2040/10 | $977.36 | $1,415.70 | $0.00 | $172.80 | $50.00 | $2,615.86 | $452,048.20 |
| 315 | 2040/11 | $980.41 | $1,412.65 | $0.00 | $172.80 | $50.00 | $2,615.86 | $451,067.78 |
| 316 | 2040/12 | $983.48 | $1,409.59 | $0.00 | $172.80 | $50.00 | $2,615.86 | $450,084.31 |
| 317 | 2041/01 | $986.55 | $1,406.51 | $0.00 | $172.80 | $50.00 | $2,615.86 | $449,097.76 |
| 318 | 2041/02 | $989.63 | $1,403.43 | $0.00 | $172.80 | $50.00 | $2,615.86 | $448,108.13 |
| 319 | 2041/03 | $992.72 | $1,400.34 | $0.00 | $172.80 | $50.00 | $2,615.86 | $447,115.40 |
| 320 | 2041/04 | $995.83 | $1,397.24 | $0.00 | $172.80 | $50.00 | $2,615.86 | $446,119.58 |
| 321 | 2041/05 | $998.94 | $1,394.12 | $0.00 | $172.80 | $50.00 | $2,615.86 | $445,120.64 |
| 322 | 2041/06 | $1,002.06 | $1,391.00 | $0.00 | $172.80 | $50.00 | $2,615.86 | $444,118.58 |
| 323 | 2041/07 | $1,005.19 | $1,387.87 | $0.00 | $172.80 | $50.00 | $2,615.86 | $443,113.38 |
| 324 | 2041/08 | $1,008.33 | $1,384.73 | $0.00 | $172.80 | $50.00 | $2,615.86 | $442,105.05 |
| 325 | 2041/09 | $1,011.48 | $1,381.58 | $0.00 | $172.80 | $50.00 | $2,615.86 | $441,093.57 |
| 326 | 2041/10 | $1,014.65 | $1,378.42 | $0.00 | $172.80 | $50.00 | $2,615.86 | $440,078.92 |
| 327 | 2041/11 | $1,017.82 | $1,375.25 | $0.00 | $172.80 | $50.00 | $2,615.86 | $439,061.11 |
| 328 | 2041/12 | $1,021.00 | $1,372.07 | $0.00 | $172.80 | $50.00 | $2,615.86 | $438,040.11 |
| 329 | 2042/01 | $1,024.19 | $1,368.88 | $0.00 | $172.80 | $50.00 | $2,615.86 | $437,015.92 |
| 330 | 2042/02 | $1,027.39 | $1,365.67 | $0.00 | $172.80 | $50.00 | $2,615.86 | $435,988.53 |
| 331 | 2042/03 | $1,030.60 | $1,362.46 | $0.00 | $172.80 | $50.00 | $2,615.86 | $434,957.94 |
| 332 | 2042/04 | $1,033.82 | $1,359.24 | $0.00 | $172.80 | $50.00 | $2,615.86 | $433,924.12 |
| 333 | 2042/05 | $1,037.05 | $1,356.01 | $0.00 | $172.80 | $50.00 | $2,615.86 | $432,887.07 |
| 334 | 2042/06 | $1,040.29 | $1,352.77 | $0.00 | $172.80 | $50.00 | $2,615.86 | $431,846.78 |
| 335 | 2042/07 | $1,043.54 | $1,349.52 | $0.00 | $172.80 | $50.00 | $2,615.86 | $430,803.24 |
| 336 | 2042/08 | $1,046.80 | $1,346.26 | $0.00 | $172.80 | $50.00 | $2,615.86 | $429,756.43 |
| 337 | 2042/09 | $1,050.07 | $1,342.99 | $0.00 | $172.80 | $50.00 | $2,615.86 | $428,706.36 |
| 338 | 2042/10 | $1,053.36 | $1,339.71 | $0.00 | $172.80 | $50.00 | $2,615.86 | $427,653.00 |
| 339 | 2042/11 | $1,056.65 | $1,336.42 | $0.00 | $172.80 | $50.00 | $2,615.86 | $426,596.36 |
| 340 | 2042/12 | $1,059.95 | $1,333.11 | $0.00 | $172.80 | $50.00 | $2,615.86 | $425,536.41 |
| 341 | 2043/01 | $1,063.26 | $1,329.80 | $0.00 | $172.80 | $50.00 | $2,615.86 | $424,473.15 |
| 342 | 2043/02 | $1,066.58 | $1,326.48 | $0.00 | $172.80 | $50.00 | $2,615.86 | $423,406.56 |
| 343 | 2043/03 | $1,069.92 | $1,323.15 | $0.00 | $172.80 | $50.00 | $2,615.86 | $422,336.65 |
| 344 | 2043/04 | $1,073.26 | $1,319.80 | $0.00 | $172.80 | $50.00 | $2,615.86 | $421,263.39 |
| 345 | 2043/05 | $1,076.61 | $1,316.45 | $0.00 | $172.80 | $50.00 | $2,615.86 | $420,186.77 |
| 346 | 2043/06 | $1,079.98 | $1,313.08 | $0.00 | $172.80 | $50.00 | $2,615.86 | $419,106.79 |
| 347 | 2043/07 | $1,083.35 | $1,309.71 | $0.00 | $172.80 | $50.00 | $2,615.86 | $418,023.44 |
| 348 | 2043/08 | $1,086.74 | $1,306.32 | $0.00 | $172.80 | $50.00 | $2,615.86 | $416,936.70 |
| 349 | 2043/09 | $1,090.14 | $1,302.93 | $0.00 | $172.80 | $50.00 | $2,615.86 | $415,846.56 |
| 350 | 2043/10 | $1,093.54 | $1,299.52 | $0.00 | $172.80 | $50.00 | $2,615.86 | $414,753.02 |
| 351 | 2043/11 | $1,096.96 | $1,296.10 | $0.00 | $172.80 | $50.00 | $2,615.86 | $413,656.06 |
| 352 | 2043/12 | $1,100.39 | $1,292.68 | $0.00 | $172.80 | $50.00 | $2,615.86 | $412,555.68 |
| 353 | 2044/01 | $1,103.83 | $1,289.24 | $0.00 | $172.80 | $50.00 | $2,615.86 | $411,451.85 |
| 354 | 2044/02 | $1,107.28 | $1,285.79 | $0.00 | $172.80 | $50.00 | $2,615.86 | $410,344.57 |
| 355 | 2044/03 | $1,110.74 | $1,282.33 | $0.00 | $172.80 | $50.00 | $2,615.86 | $409,233.84 |
| 356 | 2044/04 | $1,114.21 | $1,278.86 | $0.00 | $172.80 | $50.00 | $2,615.86 | $408,119.63 |
| 357 | 2044/05 | $1,117.69 | $1,275.37 | $0.00 | $172.80 | $50.00 | $2,615.86 | $407,001.94 |
| 358 | 2044/06 | $1,121.18 | $1,271.88 | $0.00 | $172.80 | $50.00 | $2,615.86 | $405,880.76 |
| 359 | 2044/07 | $1,124.69 | $1,268.38 | $0.00 | $172.80 | $50.00 | $2,615.86 | $404,756.08 |
| 360 | 2044/08 | $1,128.20 | $1,264.86 | $0.00 | $172.80 | $50.00 | $2,615.86 | $403,627.88 |
| 361 | 2044/09 | $1,131.73 | $1,261.34 | $0.00 | $172.80 | $50.00 | $2,615.86 | $402,496.15 |
| 362 | 2044/10 | $1,135.26 | $1,257.80 | $0.00 | $172.80 | $50.00 | $2,615.86 | $401,360.89 |
| 363 | 2044/11 | $1,138.81 | $1,254.25 | $0.00 | $172.80 | $50.00 | $2,615.86 | $400,222.08 |
| 364 | 2044/12 | $1,142.37 | $1,250.69 | $0.00 | $172.80 | $50.00 | $2,615.86 | $399,079.71 |
| 365 | 2045/01 | $1,145.94 | $1,247.12 | $0.00 | $172.80 | $50.00 | $2,615.86 | $397,933.77 |
| 366 | 2045/02 | $1,149.52 | $1,243.54 | $0.00 | $172.80 | $50.00 | $2,615.86 | $396,784.25 |
| 367 | 2045/03 | $1,153.11 | $1,239.95 | $0.00 | $172.80 | $50.00 | $2,615.86 | $395,631.14 |
| 368 | 2045/04 | $1,156.72 | $1,236.35 | $0.00 | $172.80 | $50.00 | $2,615.86 | $394,474.43 |
| 369 | 2045/05 | $1,160.33 | $1,232.73 | $0.00 | $172.80 | $50.00 | $2,615.86 | $393,314.10 |
| 370 | 2045/06 | $1,163.96 | $1,229.11 | $0.00 | $172.80 | $50.00 | $2,615.86 | $392,150.14 |
| 371 | 2045/07 | $1,167.59 | $1,225.47 | $0.00 | $172.80 | $50.00 | $2,615.86 | $390,982.55 |
| 372 | 2045/08 | $1,171.24 | $1,221.82 | $0.00 | $172.80 | $50.00 | $2,615.86 | $389,811.31 |
| 373 | 2045/09 | $1,174.90 | $1,218.16 | $0.00 | $172.80 | $50.00 | $2,615.86 | $388,636.40 |
| 374 | 2045/10 | $1,178.57 | $1,214.49 | $0.00 | $172.80 | $50.00 | $2,615.86 | $387,457.83 |
| 375 | 2045/11 | $1,182.26 | $1,210.81 | $0.00 | $172.80 | $50.00 | $2,615.86 | $386,275.57 |
| 376 | 2045/12 | $1,185.95 | $1,207.11 | $0.00 | $172.80 | $50.00 | $2,615.86 | $385,089.62 |
| 377 | 2046/01 | $1,189.66 | $1,203.41 | $0.00 | $172.80 | $50.00 | $2,615.86 | $383,899.96 |
| 378 | 2046/02 | $1,193.38 | $1,199.69 | $0.00 | $172.80 | $50.00 | $2,615.86 | $382,706.59 |
| 379 | 2046/03 | $1,197.10 | $1,195.96 | $0.00 | $172.80 | $50.00 | $2,615.86 | $381,509.48 |
| 380 | 2046/04 | $1,200.85 | $1,192.22 | $0.00 | $172.80 | $50.00 | $2,615.86 | $380,308.64 |
| 381 | 2046/05 | $1,204.60 | $1,188.46 | $0.00 | $172.80 | $50.00 | $2,615.86 | $379,104.04 |
| 382 | 2046/06 | $1,208.36 | $1,184.70 | $0.00 | $172.80 | $50.00 | $2,615.86 | $377,895.68 |
| 383 | 2046/07 | $1,212.14 | $1,180.92 | $0.00 | $172.80 | $50.00 | $2,615.86 | $376,683.54 |
| 384 | 2046/08 | $1,215.93 | $1,177.14 | $0.00 | $172.80 | $50.00 | $2,615.86 | $375,467.61 |
| 385 | 2046/09 | $1,219.73 | $1,173.34 | $0.00 | $172.80 | $50.00 | $2,615.86 | $374,247.89 |
| 386 | 2046/10 | $1,223.54 | $1,169.52 | $0.00 | $172.80 | $50.00 | $2,615.86 | $373,024.35 |
| 387 | 2046/11 | $1,227.36 | $1,165.70 | $0.00 | $172.80 | $50.00 | $2,615.86 | $371,796.99 |
| 388 | 2046/12 | $1,231.20 | $1,161.87 | $0.00 | $172.80 | $50.00 | $2,615.86 | $370,565.79 |
| 389 | 2047/01 | $1,235.04 | $1,158.02 | $0.00 | $172.80 | $50.00 | $2,615.86 | $369,330.75 |
| 390 | 2047/02 | $1,238.90 | $1,154.16 | $0.00 | $172.80 | $50.00 | $2,615.86 | $368,091.84 |
| 391 | 2047/03 | $1,242.78 | $1,150.29 | $0.00 | $172.80 | $50.00 | $2,615.86 | $366,849.07 |
| 392 | 2047/04 | $1,246.66 | $1,146.40 | $0.00 | $172.80 | $50.00 | $2,615.86 | $365,602.41 |
| 393 | 2047/05 | $1,250.55 | $1,142.51 | $0.00 | $172.80 | $50.00 | $2,615.86 | $364,351.85 |
| 394 | 2047/06 | $1,254.46 | $1,138.60 | $0.00 | $172.80 | $50.00 | $2,615.86 | $363,097.39 |
| 395 | 2047/07 | $1,258.38 | $1,134.68 | $0.00 | $172.80 | $50.00 | $2,615.86 | $361,839.01 |
| 396 | 2047/08 | $1,262.32 | $1,130.75 | $0.00 | $172.80 | $50.00 | $2,615.86 | $360,576.69 |
| 397 | 2047/09 | $1,266.26 | $1,126.80 | $0.00 | $172.80 | $50.00 | $2,615.86 | $359,310.43 |
| 398 | 2047/10 | $1,270.22 | $1,122.85 | $0.00 | $172.80 | $50.00 | $2,615.86 | $358,040.21 |
| 399 | 2047/11 | $1,274.19 | $1,118.88 | $0.00 | $172.80 | $50.00 | $2,615.86 | $356,766.03 |
| 400 | 2047/12 | $1,278.17 | $1,114.89 | $0.00 | $172.80 | $50.00 | $2,615.86 | $355,487.86 |
| 401 | 2048/01 | $1,282.16 | $1,110.90 | $0.00 | $172.80 | $50.00 | $2,615.86 | $354,205.69 |
| 402 | 2048/02 | $1,286.17 | $1,106.89 | $0.00 | $172.80 | $50.00 | $2,615.86 | $352,919.52 |
| 403 | 2048/03 | $1,290.19 | $1,102.87 | $0.00 | $172.80 | $50.00 | $2,615.86 | $351,629.34 |
| 404 | 2048/04 | $1,294.22 | $1,098.84 | $0.00 | $172.80 | $50.00 | $2,615.86 | $350,335.12 |
| 405 | 2048/05 | $1,298.27 | $1,094.80 | $0.00 | $172.80 | $50.00 | $2,615.86 | $349,036.85 |
| 406 | 2048/06 | $1,302.32 | $1,090.74 | $0.00 | $172.80 | $50.00 | $2,615.86 | $347,734.53 |
| 407 | 2048/07 | $1,306.39 | $1,086.67 | $0.00 | $172.80 | $50.00 | $2,615.86 | $346,428.14 |
| 408 | 2048/08 | $1,310.47 | $1,082.59 | $0.00 | $172.80 | $50.00 | $2,615.86 | $345,117.66 |
| 409 | 2048/09 | $1,314.57 | $1,078.49 | $0.00 | $172.80 | $50.00 | $2,615.86 | $343,803.09 |
| 410 | 2048/10 | $1,318.68 | $1,074.38 | $0.00 | $172.80 | $50.00 | $2,615.86 | $342,484.41 |
| 411 | 2048/11 | $1,322.80 | $1,070.26 | $0.00 | $172.80 | $50.00 | $2,615.86 | $341,161.61 |
| 412 | 2048/12 | $1,326.93 | $1,066.13 | $0.00 | $172.80 | $50.00 | $2,615.86 | $339,834.68 |
| 413 | 2049/01 | $1,331.08 | $1,061.98 | $0.00 | $172.80 | $50.00 | $2,615.86 | $338,503.60 |
| 414 | 2049/02 | $1,335.24 | $1,057.82 | $0.00 | $172.80 | $50.00 | $2,615.86 | $337,168.36 |
| 415 | 2049/03 | $1,339.41 | $1,053.65 | $0.00 | $172.80 | $50.00 | $2,615.86 | $335,828.95 |
| 416 | 2049/04 | $1,343.60 | $1,049.47 | $0.00 | $172.80 | $50.00 | $2,615.86 | $334,485.36 |
| 417 | 2049/05 | $1,347.80 | $1,045.27 | $0.00 | $172.80 | $50.00 | $2,615.86 | $333,137.56 |
| 418 | 2049/06 | $1,352.01 | $1,041.05 | $0.00 | $172.80 | $50.00 | $2,615.86 | $331,785.55 |
| 419 | 2049/07 | $1,356.23 | $1,036.83 | $0.00 | $172.80 | $50.00 | $2,615.86 | $330,429.32 |
| 420 | 2049/08 | $1,360.47 | $1,032.59 | $0.00 | $172.80 | $50.00 | $2,615.86 | $329,068.85 |
| 421 | 2049/09 | $1,364.72 | $1,028.34 | $0.00 | $172.80 | $50.00 | $2,615.86 | $327,704.13 |
| 422 | 2049/10 | $1,368.99 | $1,024.08 | $0.00 | $172.80 | $50.00 | $2,615.86 | $326,335.14 |
| 423 | 2049/11 | $1,373.27 | $1,019.80 | $0.00 | $172.80 | $50.00 | $2,615.86 | $324,961.87 |
| 424 | 2049/12 | $1,377.56 | $1,015.51 | $0.00 | $172.80 | $50.00 | $2,615.86 | $323,584.32 |
| 425 | 2050/01 | $1,381.86 | $1,011.20 | $0.00 | $172.80 | $50.00 | $2,615.86 | $322,202.46 |
| 426 | 2050/02 | $1,386.18 | $1,006.88 | $0.00 | $172.80 | $50.00 | $2,615.86 | $320,816.28 |
| 427 | 2050/03 | $1,390.51 | $1,002.55 | $0.00 | $172.80 | $50.00 | $2,615.86 | $319,425.76 |
| 428 | 2050/04 | $1,394.86 | $998.21 | $0.00 | $172.80 | $50.00 | $2,615.86 | $318,030.91 |
| 429 | 2050/05 | $1,399.22 | $993.85 | $0.00 | $172.80 | $50.00 | $2,615.86 | $316,631.69 |
| 430 | 2050/06 | $1,403.59 | $989.47 | $0.00 | $172.80 | $50.00 | $2,615.86 | $315,228.10 |
| 431 | 2050/07 | $1,407.97 | $985.09 | $0.00 | $172.80 | $50.00 | $2,615.86 | $313,820.13 |
| 432 | 2050/08 | $1,412.37 | $980.69 | $0.00 | $172.80 | $50.00 | $2,615.86 | $312,407.75 |
| 433 | 2050/09 | $1,416.79 | $976.27 | $0.00 | $172.80 | $50.00 | $2,615.86 | $310,990.97 |
| 434 | 2050/10 | $1,421.22 | $971.85 | $0.00 | $172.80 | $50.00 | $2,615.86 | $309,569.75 |
| 435 | 2050/11 | $1,425.66 | $967.41 | $0.00 | $172.80 | $50.00 | $2,615.86 | $308,144.09 |
| 436 | 2050/12 | $1,430.11 | $962.95 | $0.00 | $172.80 | $50.00 | $2,615.86 | $306,713.98 |
| 437 | 2051/01 | $1,434.58 | $958.48 | $0.00 | $172.80 | $50.00 | $2,615.86 | $305,279.40 |
| 438 | 2051/02 | $1,439.06 | $954.00 | $0.00 | $172.80 | $50.00 | $2,615.86 | $303,840.33 |
| 439 | 2051/03 | $1,443.56 | $949.50 | $0.00 | $172.80 | $50.00 | $2,615.86 | $302,396.77 |
| 440 | 2051/04 | $1,448.07 | $944.99 | $0.00 | $172.80 | $50.00 | $2,615.86 | $300,948.70 |
| 441 | 2051/05 | $1,452.60 | $940.46 | $0.00 | $172.80 | $50.00 | $2,615.86 | $299,496.10 |
| 442 | 2051/06 | $1,457.14 | $935.93 | $0.00 | $172.80 | $50.00 | $2,615.86 | $298,038.97 |
| 443 | 2051/07 | $1,461.69 | $931.37 | $0.00 | $172.80 | $50.00 | $2,615.86 | $296,577.27 |
| 444 | 2051/08 | $1,466.26 | $926.80 | $0.00 | $172.80 | $50.00 | $2,615.86 | $295,111.02 |
| 445 | 2051/09 | $1,470.84 | $922.22 | $0.00 | $172.80 | $50.00 | $2,615.86 | $293,640.18 |
| 446 | 2051/10 | $1,475.44 | $917.63 | $0.00 | $172.80 | $50.00 | $2,615.86 | $292,164.74 |
| 447 | 2051/11 | $1,480.05 | $913.01 | $0.00 | $172.80 | $50.00 | $2,615.86 | $290,684.69 |
| 448 | 2051/12 | $1,484.67 | $908.39 | $0.00 | $172.80 | $50.00 | $2,615.86 | $289,200.02 |
| 449 | 2052/01 | $1,489.31 | $903.75 | $0.00 | $172.80 | $50.00 | $2,615.86 | $287,710.71 |
| 450 | 2052/02 | $1,493.97 | $899.10 | $0.00 | $172.80 | $50.00 | $2,615.86 | $286,216.74 |
| 451 | 2052/03 | $1,498.64 | $894.43 | $0.00 | $172.80 | $50.00 | $2,615.86 | $284,718.10 |
| 452 | 2052/04 | $1,503.32 | $889.74 | $0.00 | $172.80 | $50.00 | $2,615.86 | $283,214.79 |
| 453 | 2052/05 | $1,508.02 | $885.05 | $0.00 | $172.80 | $50.00 | $2,615.86 | $281,706.77 |
| 454 | 2052/06 | $1,512.73 | $880.33 | $0.00 | $172.80 | $50.00 | $2,615.86 | $280,194.04 |
| 455 | 2052/07 | $1,517.46 | $875.61 | $0.00 | $172.80 | $50.00 | $2,615.86 | $278,676.58 |
| 456 | 2052/08 | $1,522.20 | $870.86 | $0.00 | $172.80 | $50.00 | $2,615.86 | $277,154.39 |
| 457 | 2052/09 | $1,526.96 | $866.11 | $0.00 | $172.80 | $50.00 | $2,615.86 | $275,627.43 |
| 458 | 2052/10 | $1,531.73 | $861.34 | $0.00 | $172.80 | $50.00 | $2,615.86 | $274,095.70 |
| 459 | 2052/11 | $1,536.51 | $856.55 | $0.00 | $172.80 | $50.00 | $2,615.86 | $272,559.19 |
| 460 | 2052/12 | $1,541.32 | $851.75 | $0.00 | $172.80 | $50.00 | $2,615.86 | $271,017.88 |
| 461 | 2053/01 | $1,546.13 | $846.93 | $0.00 | $172.80 | $50.00 | $2,615.86 | $269,471.74 |
| 462 | 2053/02 | $1,550.96 | $842.10 | $0.00 | $172.80 | $50.00 | $2,615.86 | $267,920.78 |
| 463 | 2053/03 | $1,555.81 | $837.25 | $0.00 | $172.80 | $50.00 | $2,615.86 | $266,364.97 |
| 464 | 2053/04 | $1,560.67 | $832.39 | $0.00 | $172.80 | $50.00 | $2,615.86 | $264,804.30 |
| 465 | 2053/05 | $1,565.55 | $827.51 | $0.00 | $172.80 | $50.00 | $2,615.86 | $263,238.75 |
| 466 | 2053/06 | $1,570.44 | $822.62 | $0.00 | $172.80 | $50.00 | $2,615.86 | $261,668.31 |
| 467 | 2053/07 | $1,575.35 | $817.71 | $0.00 | $172.80 | $50.00 | $2,615.86 | $260,092.96 |
| 468 | 2053/08 | $1,580.27 | $812.79 | $0.00 | $172.80 | $50.00 | $2,615.86 | $258,512.69 |
| 469 | 2053/09 | $1,585.21 | $807.85 | $0.00 | $172.80 | $50.00 | $2,615.86 | $256,927.48 |
| 470 | 2053/10 | $1,590.16 | $802.90 | $0.00 | $172.80 | $50.00 | $2,615.86 | $255,337.31 |
| 471 | 2053/11 | $1,595.13 | $797.93 | $0.00 | $172.80 | $50.00 | $2,615.86 | $253,742.18 |
| 472 | 2053/12 | $1,600.12 | $792.94 | $0.00 | $172.80 | $50.00 | $2,615.86 | $252,142.06 |
| 473 | 2054/01 | $1,605.12 | $787.94 | $0.00 | $172.80 | $50.00 | $2,615.86 | $250,536.94 |
| 474 | 2054/02 | $1,610.13 | $782.93 | $0.00 | $172.80 | $50.00 | $2,615.86 | $248,926.81 |
| 475 | 2054/03 | $1,615.17 | $777.90 | $0.00 | $172.80 | $50.00 | $2,615.86 | $247,311.64 |
| 476 | 2054/04 | $1,620.21 | $772.85 | $0.00 | $172.80 | $50.00 | $2,615.86 | $245,691.43 |
| 477 | 2054/05 | $1,625.28 | $767.79 | $0.00 | $172.80 | $50.00 | $2,615.86 | $244,066.15 |
| 478 | 2054/06 | $1,630.36 | $762.71 | $0.00 | $172.80 | $50.00 | $2,615.86 | $242,435.79 |
| 479 | 2054/07 | $1,635.45 | $757.61 | $0.00 | $172.80 | $50.00 | $2,615.86 | $240,800.34 |
| 480 | 2054/08 | $1,640.56 | $752.50 | $0.00 | $172.80 | $50.00 | $2,615.86 | $239,159.78 |
| 481 | 2054/09 | $1,645.69 | $747.37 | $0.00 | $172.80 | $50.00 | $2,615.86 | $237,514.09 |
| 482 | 2054/10 | $1,650.83 | $742.23 | $0.00 | $172.80 | $50.00 | $2,615.86 | $235,863.26 |
| 483 | 2054/11 | $1,655.99 | $737.07 | $0.00 | $172.80 | $50.00 | $2,615.86 | $234,207.27 |
| 484 | 2054/12 | $1,661.16 | $731.90 | $0.00 | $172.80 | $50.00 | $2,615.86 | $232,546.11 |
| 485 | 2055/01 | $1,666.36 | $726.71 | $0.00 | $172.80 | $50.00 | $2,615.86 | $230,879.75 |
| 486 | 2055/02 | $1,671.56 | $721.50 | $0.00 | $172.80 | $50.00 | $2,615.86 | $229,208.19 |
| 487 | 2055/03 | $1,676.79 | $716.28 | $0.00 | $172.80 | $50.00 | $2,615.86 | $227,531.40 |
| 488 | 2055/04 | $1,682.03 | $711.04 | $0.00 | $172.80 | $50.00 | $2,615.86 | $225,849.38 |
| 489 | 2055/05 | $1,687.28 | $705.78 | $0.00 | $172.80 | $50.00 | $2,615.86 | $224,162.09 |
| 490 | 2055/06 | $1,692.56 | $700.51 | $0.00 | $172.80 | $50.00 | $2,615.86 | $222,469.54 |
| 491 | 2055/07 | $1,697.85 | $695.22 | $0.00 | $172.80 | $50.00 | $2,615.86 | $220,771.69 |
| 492 | 2055/08 | $1,703.15 | $689.91 | $0.00 | $172.80 | $50.00 | $2,615.86 | $219,068.54 |
| 493 | 2055/09 | $1,708.47 | $684.59 | $0.00 | $172.80 | $50.00 | $2,615.86 | $217,360.07 |
| 494 | 2055/10 | $1,713.81 | $679.25 | $0.00 | $172.80 | $50.00 | $2,615.86 | $215,646.25 |
| 495 | 2055/11 | $1,719.17 | $673.89 | $0.00 | $172.80 | $50.00 | $2,615.86 | $213,927.09 |
| 496 | 2055/12 | $1,724.54 | $668.52 | $0.00 | $172.80 | $50.00 | $2,615.86 | $212,202.55 |
| 497 | 2056/01 | $1,729.93 | $663.13 | $0.00 | $172.80 | $50.00 | $2,615.86 | $210,472.62 |
| 498 | 2056/02 | $1,735.34 | $657.73 | $0.00 | $172.80 | $50.00 | $2,615.86 | $208,737.28 |
| 499 | 2056/03 | $1,740.76 | $652.30 | $0.00 | $172.80 | $50.00 | $2,615.86 | $206,996.52 |
| 500 | 2056/04 | $1,746.20 | $646.86 | $0.00 | $172.80 | $50.00 | $2,615.86 | $205,250.32 |
| 501 | 2056/05 | $1,751.66 | $641.41 | $0.00 | $172.80 | $50.00 | $2,615.86 | $203,498.67 |
| 502 | 2056/06 | $1,757.13 | $635.93 | $0.00 | $172.80 | $50.00 | $2,615.86 | $201,741.54 |
| 503 | 2056/07 | $1,762.62 | $630.44 | $0.00 | $172.80 | $50.00 | $2,615.86 | $199,978.92 |
| 504 | 2056/08 | $1,768.13 | $624.93 | $0.00 | $172.80 | $50.00 | $2,615.86 | $198,210.79 |
| 505 | 2056/09 | $1,773.65 | $619.41 | $0.00 | $172.80 | $50.00 | $2,615.86 | $196,437.14 |
| 506 | 2056/10 | $1,779.20 | $613.87 | $0.00 | $172.80 | $50.00 | $2,615.86 | $194,657.94 |
| 507 | 2056/11 | $1,784.76 | $608.31 | $0.00 | $172.80 | $50.00 | $2,615.86 | $192,873.18 |
| 508 | 2056/12 | $1,790.33 | $602.73 | $0.00 | $172.80 | $50.00 | $2,615.86 | $191,082.85 |
| 509 | 2057/01 | $1,795.93 | $597.13 | $0.00 | $172.80 | $50.00 | $2,615.86 | $189,286.92 |
| 510 | 2057/02 | $1,801.54 | $591.52 | $0.00 | $172.80 | $50.00 | $2,615.86 | $187,485.38 |
| 511 | 2057/03 | $1,807.17 | $585.89 | $0.00 | $172.80 | $50.00 | $2,615.86 | $185,678.21 |
| 512 | 2057/04 | $1,812.82 | $580.24 | $0.00 | $172.80 | $50.00 | $2,615.86 | $183,865.39 |
| 513 | 2057/05 | $1,818.48 | $574.58 | $0.00 | $172.80 | $50.00 | $2,615.86 | $182,046.91 |
| 514 | 2057/06 | $1,824.17 | $568.90 | $0.00 | $172.80 | $50.00 | $2,615.86 | $180,222.74 |
| 515 | 2057/07 | $1,829.87 | $563.20 | $0.00 | $172.80 | $50.00 | $2,615.86 | $178,392.88 |
| 516 | 2057/08 | $1,835.58 | $557.48 | $0.00 | $172.80 | $50.00 | $2,615.86 | $176,557.29 |
| 517 | 2057/09 | $1,841.32 | $551.74 | $0.00 | $172.80 | $50.00 | $2,615.86 | $174,715.97 |
| 518 | 2057/10 | $1,847.08 | $545.99 | $0.00 | $172.80 | $50.00 | $2,615.86 | $172,868.90 |
| 519 | 2057/11 | $1,852.85 | $540.22 | $0.00 | $172.80 | $50.00 | $2,615.86 | $171,016.05 |
| 520 | 2057/12 | $1,858.64 | $534.43 | $0.00 | $172.80 | $50.00 | $2,615.86 | $169,157.41 |
| 521 | 2058/01 | $1,864.45 | $528.62 | $0.00 | $172.80 | $50.00 | $2,615.86 | $167,292.97 |
| 522 | 2058/02 | $1,870.27 | $522.79 | $0.00 | $172.80 | $50.00 | $2,615.86 | $165,422.69 |
| 523 | 2058/03 | $1,876.12 | $516.95 | $0.00 | $172.80 | $50.00 | $2,615.86 | $163,546.58 |
| 524 | 2058/04 | $1,881.98 | $511.08 | $0.00 | $172.80 | $50.00 | $2,615.86 | $161,664.60 |
| 525 | 2058/05 | $1,887.86 | $505.20 | $0.00 | $172.80 | $50.00 | $2,615.86 | $159,776.74 |
| 526 | 2058/06 | $1,893.76 | $499.30 | $0.00 | $172.80 | $50.00 | $2,615.86 | $157,882.98 |
| 527 | 2058/07 | $1,899.68 | $493.38 | $0.00 | $172.80 | $50.00 | $2,615.86 | $155,983.30 |
| 528 | 2058/08 | $1,905.61 | $487.45 | $0.00 | $172.80 | $50.00 | $2,615.86 | $154,077.68 |
| 529 | 2058/09 | $1,911.57 | $481.49 | $0.00 | $172.80 | $50.00 | $2,615.86 | $152,166.11 |
| 530 | 2058/10 | $1,917.54 | $475.52 | $0.00 | $172.80 | $50.00 | $2,615.86 | $150,248.57 |
| 531 | 2058/11 | $1,923.54 | $469.53 | $0.00 | $172.80 | $50.00 | $2,615.86 | $148,325.04 |
| 532 | 2058/12 | $1,929.55 | $463.52 | $0.00 | $172.80 | $50.00 | $2,615.86 | $146,395.49 |
| 533 | 2059/01 | $1,935.58 | $457.49 | $0.00 | $172.80 | $50.00 | $2,615.86 | $144,459.91 |
| 534 | 2059/02 | $1,941.63 | $451.44 | $0.00 | $172.80 | $50.00 | $2,615.86 | $142,518.29 |
| 535 | 2059/03 | $1,947.69 | $445.37 | $0.00 | $172.80 | $50.00 | $2,615.86 | $140,570.59 |
| 536 | 2059/04 | $1,953.78 | $439.28 | $0.00 | $172.80 | $50.00 | $2,615.86 | $138,616.81 |
| 537 | 2059/05 | $1,959.88 | $433.18 | $0.00 | $172.80 | $50.00 | $2,615.86 | $136,656.93 |
| 538 | 2059/06 | $1,966.01 | $427.05 | $0.00 | $172.80 | $50.00 | $2,615.86 | $134,690.92 |
| 539 | 2059/07 | $1,972.15 | $420.91 | $0.00 | $172.80 | $50.00 | $2,615.86 | $132,718.77 |
| 540 | 2059/08 | $1,978.32 | $414.75 | $0.00 | $172.80 | $50.00 | $2,615.86 | $130,740.45 |
| 541 | 2059/09 | $1,984.50 | $408.56 | $0.00 | $172.80 | $50.00 | $2,615.86 | $128,755.95 |
| 542 | 2059/10 | $1,990.70 | $402.36 | $0.00 | $172.80 | $50.00 | $2,615.86 | $126,765.25 |
| 543 | 2059/11 | $1,996.92 | $396.14 | $0.00 | $172.80 | $50.00 | $2,615.86 | $124,768.33 |
| 544 | 2059/12 | $2,003.16 | $389.90 | $0.00 | $172.80 | $50.00 | $2,615.86 | $122,765.17 |
| 545 | 2060/01 | $2,009.42 | $383.64 | $0.00 | $172.80 | $50.00 | $2,615.86 | $120,755.75 |
| 546 | 2060/02 | $2,015.70 | $377.36 | $0.00 | $172.80 | $50.00 | $2,615.86 | $118,740.05 |
| 547 | 2060/03 | $2,022.00 | $371.06 | $0.00 | $172.80 | $50.00 | $2,615.86 | $116,718.05 |
| 548 | 2060/04 | $2,028.32 | $364.74 | $0.00 | $172.80 | $50.00 | $2,615.86 | $114,689.73 |
| 549 | 2060/05 | $2,034.66 | $358.41 | $0.00 | $172.80 | $50.00 | $2,615.86 | $112,655.07 |
| 550 | 2060/06 | $2,041.02 | $352.05 | $0.00 | $172.80 | $50.00 | $2,615.86 | $110,614.06 |
| 551 | 2060/07 | $2,047.39 | $345.67 | $0.00 | $172.80 | $50.00 | $2,615.86 | $108,566.66 |
| 552 | 2060/08 | $2,053.79 | $339.27 | $0.00 | $172.80 | $50.00 | $2,615.86 | $106,512.87 |
| 553 | 2060/09 | $2,060.21 | $332.85 | $0.00 | $172.80 | $50.00 | $2,615.86 | $104,452.66 |
| 554 | 2060/10 | $2,066.65 | $326.41 | $0.00 | $172.80 | $50.00 | $2,615.86 | $102,386.01 |
| 555 | 2060/11 | $2,073.11 | $319.96 | $0.00 | $172.80 | $50.00 | $2,615.86 | $100,312.91 |
| 556 | 2060/12 | $2,079.58 | $313.48 | $0.00 | $172.80 | $50.00 | $2,615.86 | $98,233.32 |
| 557 | 2061/01 | $2,086.08 | $306.98 | $0.00 | $172.80 | $50.00 | $2,615.86 | $96,147.24 |
| 558 | 2061/02 | $2,092.60 | $300.46 | $0.00 | $172.80 | $50.00 | $2,615.86 | $94,054.64 |
| 559 | 2061/03 | $2,099.14 | $293.92 | $0.00 | $172.80 | $50.00 | $2,615.86 | $91,955.49 |
| 560 | 2061/04 | $2,105.70 | $287.36 | $0.00 | $172.80 | $50.00 | $2,615.86 | $89,849.79 |
| 561 | 2061/05 | $2,112.28 | $280.78 | $0.00 | $172.80 | $50.00 | $2,615.86 | $87,737.51 |
| 562 | 2061/06 | $2,118.88 | $274.18 | $0.00 | $172.80 | $50.00 | $2,615.86 | $85,618.63 |
| 563 | 2061/07 | $2,125.50 | $267.56 | $0.00 | $172.80 | $50.00 | $2,615.86 | $83,493.12 |
| 564 | 2061/08 | $2,132.15 | $260.92 | $0.00 | $172.80 | $50.00 | $2,615.86 | $81,360.98 |
| 565 | 2061/09 | $2,138.81 | $254.25 | $0.00 | $172.80 | $50.00 | $2,615.86 | $79,222.17 |
| 566 | 2061/10 | $2,145.49 | $247.57 | $0.00 | $172.80 | $50.00 | $2,615.86 | $77,076.67 |
| 567 | 2061/11 | $2,152.20 | $240.86 | $0.00 | $172.80 | $50.00 | $2,615.86 | $74,924.48 |
| 568 | 2061/12 | $2,158.92 | $234.14 | $0.00 | $172.80 | $50.00 | $2,615.86 | $72,765.55 |
| 569 | 2062/01 | $2,165.67 | $227.39 | $0.00 | $172.80 | $50.00 | $2,615.86 | $70,599.88 |
| 570 | 2062/02 | $2,172.44 | $220.62 | $0.00 | $172.80 | $50.00 | $2,615.86 | $68,427.44 |
| 571 | 2062/03 | $2,179.23 | $213.84 | $0.00 | $172.80 | $50.00 | $2,615.86 | $66,248.22 |
| 572 | 2062/04 | $2,186.04 | $207.03 | $0.00 | $172.80 | $50.00 | $2,615.86 | $64,062.18 |
| 573 | 2062/05 | $2,192.87 | $200.19 | $0.00 | $172.80 | $50.00 | $2,615.86 | $61,869.31 |
| 574 | 2062/06 | $2,199.72 | $193.34 | $0.00 | $172.80 | $50.00 | $2,615.86 | $59,669.59 |
| 575 | 2062/07 | $2,206.60 | $186.47 | $0.00 | $172.80 | $50.00 | $2,615.86 | $57,463.00 |
| 576 | 2062/08 | $2,213.49 | $179.57 | $0.00 | $172.80 | $50.00 | $2,615.86 | $55,249.51 |
| 577 | 2062/09 | $2,220.41 | $172.65 | $0.00 | $172.80 | $50.00 | $2,615.86 | $53,029.10 |
| 578 | 2062/10 | $2,227.35 | $165.72 | $0.00 | $172.80 | $50.00 | $2,615.86 | $50,801.75 |
| 579 | 2062/11 | $2,234.31 | $158.76 | $0.00 | $172.80 | $50.00 | $2,615.86 | $48,567.44 |
| 580 | 2062/12 | $2,241.29 | $151.77 | $0.00 | $172.80 | $50.00 | $2,615.86 | $46,326.16 |
| 581 | 2063/01 | $2,248.29 | $144.77 | $0.00 | $172.80 | $50.00 | $2,615.86 | $44,077.86 |
| 582 | 2063/02 | $2,255.32 | $137.74 | $0.00 | $172.80 | $50.00 | $2,615.86 | $41,822.54 |
| 583 | 2063/03 | $2,262.37 | $130.70 | $0.00 | $172.80 | $50.00 | $2,615.86 | $39,560.18 |
| 584 | 2063/04 | $2,269.44 | $123.63 | $0.00 | $172.80 | $50.00 | $2,615.86 | $37,290.74 |
| 585 | 2063/05 | $2,276.53 | $116.53 | $0.00 | $172.80 | $50.00 | $2,615.86 | $35,014.21 |
| 586 | 2063/06 | $2,283.64 | $109.42 | $0.00 | $172.80 | $50.00 | $2,615.86 | $32,730.57 |
| 587 | 2063/07 | $2,290.78 | $102.28 | $0.00 | $172.80 | $50.00 | $2,615.86 | $30,439.79 |
| 588 | 2063/08 | $2,297.94 | $95.12 | $0.00 | $172.80 | $50.00 | $2,615.86 | $28,141.85 |
| 589 | 2063/09 | $2,305.12 | $87.94 | $0.00 | $172.80 | $50.00 | $2,615.86 | $25,836.73 |
| 590 | 2063/10 | $2,312.32 | $80.74 | $0.00 | $172.80 | $50.00 | $2,615.86 | $23,524.41 |
| 591 | 2063/11 | $2,319.55 | $73.51 | $0.00 | $172.80 | $50.00 | $2,615.86 | $21,204.86 |
| 592 | 2063/12 | $2,326.80 | $66.27 | $0.00 | $172.80 | $50.00 | $2,615.86 | $18,878.06 |
| 593 | 2064/01 | $2,334.07 | $58.99 | $0.00 | $172.80 | $50.00 | $2,615.86 | $16,543.99 |
| 594 | 2064/02 | $2,341.36 | $51.70 | $0.00 | $172.80 | $50.00 | $2,615.86 | $14,202.63 |
| 595 | 2064/03 | $2,348.68 | $44.38 | $0.00 | $172.80 | $50.00 | $2,615.86 | $11,853.95 |
| 596 | 2064/04 | $2,356.02 | $37.04 | $0.00 | $172.80 | $50.00 | $2,615.86 | $9,497.93 |
| 597 | 2064/05 | $2,363.38 | $29.68 | $0.00 | $172.80 | $50.00 | $2,615.86 | $7,134.55 |
| 598 | 2064/06 | $2,370.77 | $22.30 | $0.00 | $172.80 | $50.00 | $2,615.86 | $4,763.78 |
| 599 | 2064/07 | $2,378.18 | $14.89 | $0.00 | $172.80 | $50.00 | $2,615.86 | $2,385.61 |
| 600 | 2064/08 | $2,385.61 | $7.46 | $0.00 | $172.80 | $50.00 | $2,615.86 | $0.00 |
| Totals | $648,000.00 | $787,837.51 | $255,960.00 | $103,680.00 | $30,000.00 | $1,825,477.51 |
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.