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 $775,000.00 at 4% interest rate for a $825,000.00 home, you need to have a monthly payment of $3,726.73 ~ $4,049.65. You will make a total of 600 payments and you will pay off your mortgage on 2066/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $178,099.33 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 | $2,989.23 | 4% | 600 months | $1,843,537.56 | $1,018,537.56 |
| 50 years | Bi-Weekly | $1,494.62 | 4% | 512 months | $1,665,438.23 | $840,438.23 |
| 45 years | Monthly | $3,096.76 | 4% | 540 months | $1,722,249.68 | $897,249.68 |
| 45 years | Bi-Weekly | $1,548.38 | 4% | 461 months | $1,566,664.64 | $741,664.64 |
| 40 years | Monthly | $3,239.02 | 4% | 480 months | $1,604,731.11 | $779,731.11 |
| 40 years | Bi-Weekly | $1,619.51 | 4% | 409 months | $1,470,867.61 | $645,867.61 |
| 35 years | Monthly | $3,431.50 | 4% | 420 months | $1,491,231.78 | $666,231.78 |
| 35 years | Bi-Weekly | $1,715.75 | 4% | 358 months | $1,378,191.25 | $553,191.25 |
| 30 years | Monthly | $3,699.97 | 4% | 360 months | $1,381,988.67 | $556,988.67 |
| 30 years | Bi-Weekly | $1,849.99 | 4% | 307 months | $1,288,769.66 | $463,769.66 |
| 25 years | Monthly | $4,090.74 | 4% | 300 months | $1,277,220.65 | $452,220.65 |
| 25 years | Bi-Weekly | $2,045.37 | 4% | 256 months | $1,202,724.61 | $377,724.61 |
| 20 years | Monthly | $4,696.35 | 4% | 240 months | $1,177,123.41 | $352,123.41 |
| 20 years | Bi-Weekly | $2,348.18 | 4% | 205 months | $1,120,163.37 | $295,163.37 |
| 15 years | Monthly | $5,732.58 | 4% | 180 months | $1,081,864.66 | $256,864.66 |
| 15 years | Bi-Weekly | $2,866.29 | 4% | 154 months | $1,041,176.75 | $216,176.75 |
| 10 years | Monthly | $7,846.50 | 4% | 120 months | $991,579.78 | $166,579.78 |
| 10 years | Bi-Weekly | $3,923.25 | 4% | 103 months | $965,837.33 | $140,837.33 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/03 | $405.90 | $2,583.33 | $322.92 | $687.50 | $50.00 | $4,049.65 | $774,594.10 |
| 2 | 2016/04 | $407.25 | $2,581.98 | $322.92 | $687.50 | $50.00 | $4,049.65 | $774,186.86 |
| 3 | 2016/05 | $408.61 | $2,580.62 | $322.92 | $687.50 | $50.00 | $4,049.65 | $773,778.25 |
| 4 | 2016/06 | $409.97 | $2,579.26 | $322.92 | $687.50 | $50.00 | $4,049.65 | $773,368.28 |
| 5 | 2016/07 | $411.34 | $2,577.89 | $322.92 | $687.50 | $50.00 | $4,049.65 | $772,956.95 |
| 6 | 2016/08 | $412.71 | $2,576.52 | $322.92 | $687.50 | $50.00 | $4,049.65 | $772,544.24 |
| 7 | 2016/09 | $414.08 | $2,575.15 | $322.92 | $687.50 | $50.00 | $4,049.65 | $772,130.16 |
| 8 | 2016/10 | $415.46 | $2,573.77 | $322.92 | $687.50 | $50.00 | $4,049.65 | $771,714.70 |
| 9 | 2016/11 | $416.85 | $2,572.38 | $322.92 | $687.50 | $50.00 | $4,049.65 | $771,297.85 |
| 10 | 2016/12 | $418.24 | $2,570.99 | $322.92 | $687.50 | $50.00 | $4,049.65 | $770,879.61 |
| 11 | 2017/01 | $419.63 | $2,569.60 | $322.92 | $687.50 | $50.00 | $4,049.65 | $770,459.98 |
| 12 | 2017/02 | $421.03 | $2,568.20 | $322.92 | $687.50 | $50.00 | $4,049.65 | $770,038.95 |
| 13 | 2017/03 | $422.43 | $2,566.80 | $322.92 | $687.50 | $50.00 | $4,049.65 | $769,616.52 |
| 14 | 2017/04 | $423.84 | $2,565.39 | $322.92 | $687.50 | $50.00 | $4,049.65 | $769,192.68 |
| 15 | 2017/05 | $425.25 | $2,563.98 | $322.92 | $687.50 | $50.00 | $4,049.65 | $768,767.42 |
| 16 | 2017/06 | $426.67 | $2,562.56 | $322.92 | $687.50 | $50.00 | $4,049.65 | $768,340.75 |
| 17 | 2017/07 | $428.09 | $2,561.14 | $322.92 | $687.50 | $50.00 | $4,049.65 | $767,912.66 |
| 18 | 2017/08 | $429.52 | $2,559.71 | $322.92 | $687.50 | $50.00 | $4,049.65 | $767,483.14 |
| 19 | 2017/09 | $430.95 | $2,558.28 | $322.92 | $687.50 | $50.00 | $4,049.65 | $767,052.19 |
| 20 | 2017/10 | $432.39 | $2,556.84 | $322.92 | $687.50 | $50.00 | $4,049.65 | $766,619.80 |
| 21 | 2017/11 | $433.83 | $2,555.40 | $322.92 | $687.50 | $50.00 | $4,049.65 | $766,185.97 |
| 22 | 2017/12 | $435.28 | $2,553.95 | $322.92 | $687.50 | $50.00 | $4,049.65 | $765,750.69 |
| 23 | 2018/01 | $436.73 | $2,552.50 | $322.92 | $687.50 | $50.00 | $4,049.65 | $765,313.97 |
| 24 | 2018/02 | $438.18 | $2,551.05 | $322.92 | $687.50 | $50.00 | $4,049.65 | $764,875.78 |
| 25 | 2018/03 | $439.64 | $2,549.59 | $322.92 | $687.50 | $50.00 | $4,049.65 | $764,436.14 |
| 26 | 2018/04 | $441.11 | $2,548.12 | $322.92 | $687.50 | $50.00 | $4,049.65 | $763,995.03 |
| 27 | 2018/05 | $442.58 | $2,546.65 | $322.92 | $687.50 | $50.00 | $4,049.65 | $763,552.45 |
| 28 | 2018/06 | $444.05 | $2,545.17 | $322.92 | $687.50 | $50.00 | $4,049.65 | $763,108.40 |
| 29 | 2018/07 | $445.53 | $2,543.69 | $322.92 | $687.50 | $50.00 | $4,049.65 | $762,662.86 |
| 30 | 2018/08 | $447.02 | $2,542.21 | $322.92 | $687.50 | $50.00 | $4,049.65 | $762,215.84 |
| 31 | 2018/09 | $448.51 | $2,540.72 | $322.92 | $687.50 | $50.00 | $4,049.65 | $761,767.33 |
| 32 | 2018/10 | $450.00 | $2,539.22 | $322.92 | $687.50 | $50.00 | $4,049.65 | $761,317.33 |
| 33 | 2018/11 | $451.50 | $2,537.72 | $322.92 | $687.50 | $50.00 | $4,049.65 | $760,865.82 |
| 34 | 2018/12 | $453.01 | $2,536.22 | $322.92 | $687.50 | $50.00 | $4,049.65 | $760,412.81 |
| 35 | 2019/01 | $454.52 | $2,534.71 | $322.92 | $687.50 | $50.00 | $4,049.65 | $759,958.29 |
| 36 | 2019/02 | $456.03 | $2,533.19 | $322.92 | $687.50 | $50.00 | $4,049.65 | $759,502.26 |
| 37 | 2019/03 | $457.56 | $2,531.67 | $322.92 | $687.50 | $50.00 | $4,049.65 | $759,044.70 |
| 38 | 2019/04 | $459.08 | $2,530.15 | $322.92 | $687.50 | $50.00 | $4,049.65 | $758,585.62 |
| 39 | 2019/05 | $460.61 | $2,528.62 | $322.92 | $687.50 | $50.00 | $4,049.65 | $758,125.01 |
| 40 | 2019/06 | $462.15 | $2,527.08 | $322.92 | $687.50 | $50.00 | $4,049.65 | $757,662.87 |
| 41 | 2019/07 | $463.69 | $2,525.54 | $322.92 | $687.50 | $50.00 | $4,049.65 | $757,199.18 |
| 42 | 2019/08 | $465.23 | $2,524.00 | $322.92 | $687.50 | $50.00 | $4,049.65 | $756,733.95 |
| 43 | 2019/09 | $466.78 | $2,522.45 | $322.92 | $687.50 | $50.00 | $4,049.65 | $756,267.17 |
| 44 | 2019/10 | $468.34 | $2,520.89 | $322.92 | $687.50 | $50.00 | $4,049.65 | $755,798.83 |
| 45 | 2019/11 | $469.90 | $2,519.33 | $322.92 | $687.50 | $50.00 | $4,049.65 | $755,328.93 |
| 46 | 2019/12 | $471.47 | $2,517.76 | $322.92 | $687.50 | $50.00 | $4,049.65 | $754,857.46 |
| 47 | 2020/01 | $473.04 | $2,516.19 | $322.92 | $687.50 | $50.00 | $4,049.65 | $754,384.42 |
| 48 | 2020/02 | $474.61 | $2,514.61 | $322.92 | $687.50 | $50.00 | $4,049.65 | $753,909.81 |
| 49 | 2020/03 | $476.20 | $2,513.03 | $322.92 | $687.50 | $50.00 | $4,049.65 | $753,433.61 |
| 50 | 2020/04 | $477.78 | $2,511.45 | $322.92 | $687.50 | $50.00 | $4,049.65 | $752,955.83 |
| 51 | 2020/05 | $479.38 | $2,509.85 | $322.92 | $687.50 | $50.00 | $4,049.65 | $752,476.45 |
| 52 | 2020/06 | $480.97 | $2,508.25 | $322.92 | $687.50 | $50.00 | $4,049.65 | $751,995.48 |
| 53 | 2020/07 | $482.58 | $2,506.65 | $322.92 | $687.50 | $50.00 | $4,049.65 | $751,512.90 |
| 54 | 2020/08 | $484.19 | $2,505.04 | $322.92 | $687.50 | $50.00 | $4,049.65 | $751,028.71 |
| 55 | 2020/09 | $485.80 | $2,503.43 | $322.92 | $687.50 | $50.00 | $4,049.65 | $750,542.91 |
| 56 | 2020/10 | $487.42 | $2,501.81 | $322.92 | $687.50 | $50.00 | $4,049.65 | $750,055.49 |
| 57 | 2020/11 | $489.04 | $2,500.18 | $322.92 | $687.50 | $50.00 | $4,049.65 | $749,566.45 |
| 58 | 2020/12 | $490.67 | $2,498.55 | $322.92 | $687.50 | $50.00 | $4,049.65 | $749,075.78 |
| 59 | 2021/01 | $492.31 | $2,496.92 | $322.92 | $687.50 | $50.00 | $4,049.65 | $748,583.47 |
| 60 | 2021/02 | $493.95 | $2,495.28 | $322.92 | $687.50 | $50.00 | $4,049.65 | $748,089.51 |
| 61 | 2021/03 | $495.60 | $2,493.63 | $322.92 | $687.50 | $50.00 | $4,049.65 | $747,593.92 |
| 62 | 2021/04 | $497.25 | $2,491.98 | $322.92 | $687.50 | $50.00 | $4,049.65 | $747,096.67 |
| 63 | 2021/05 | $498.91 | $2,490.32 | $322.92 | $687.50 | $50.00 | $4,049.65 | $746,597.76 |
| 64 | 2021/06 | $500.57 | $2,488.66 | $322.92 | $687.50 | $50.00 | $4,049.65 | $746,097.19 |
| 65 | 2021/07 | $502.24 | $2,486.99 | $322.92 | $687.50 | $50.00 | $4,049.65 | $745,594.95 |
| 66 | 2021/08 | $503.91 | $2,485.32 | $322.92 | $687.50 | $50.00 | $4,049.65 | $745,091.04 |
| 67 | 2021/09 | $505.59 | $2,483.64 | $322.92 | $687.50 | $50.00 | $4,049.65 | $744,585.45 |
| 68 | 2021/10 | $507.28 | $2,481.95 | $322.92 | $687.50 | $50.00 | $4,049.65 | $744,078.17 |
| 69 | 2021/11 | $508.97 | $2,480.26 | $322.92 | $687.50 | $50.00 | $4,049.65 | $743,569.20 |
| 70 | 2021/12 | $510.67 | $2,478.56 | $322.92 | $687.50 | $50.00 | $4,049.65 | $743,058.53 |
| 71 | 2022/01 | $512.37 | $2,476.86 | $322.92 | $687.50 | $50.00 | $4,049.65 | $742,546.17 |
| 72 | 2022/02 | $514.08 | $2,475.15 | $322.92 | $687.50 | $50.00 | $4,049.65 | $742,032.09 |
| 73 | 2022/03 | $515.79 | $2,473.44 | $322.92 | $687.50 | $50.00 | $4,049.65 | $741,516.30 |
| 74 | 2022/04 | $517.51 | $2,471.72 | $322.92 | $687.50 | $50.00 | $4,049.65 | $740,998.79 |
| 75 | 2022/05 | $519.23 | $2,470.00 | $322.92 | $687.50 | $50.00 | $4,049.65 | $740,479.56 |
| 76 | 2022/06 | $520.96 | $2,468.27 | $322.92 | $687.50 | $50.00 | $4,049.65 | $739,958.60 |
| 77 | 2022/07 | $522.70 | $2,466.53 | $322.92 | $687.50 | $50.00 | $4,049.65 | $739,435.90 |
| 78 | 2022/08 | $524.44 | $2,464.79 | $322.92 | $687.50 | $50.00 | $4,049.65 | $738,911.45 |
| 79 | 2022/09 | $526.19 | $2,463.04 | $322.92 | $687.50 | $50.00 | $4,049.65 | $738,385.26 |
| 80 | 2022/10 | $527.95 | $2,461.28 | $322.92 | $687.50 | $50.00 | $4,049.65 | $737,857.32 |
| 81 | 2022/11 | $529.70 | $2,459.52 | $322.92 | $687.50 | $50.00 | $4,049.65 | $737,327.61 |
| 82 | 2022/12 | $531.47 | $2,457.76 | $322.92 | $687.50 | $50.00 | $4,049.65 | $736,796.14 |
| 83 | 2023/01 | $533.24 | $2,455.99 | $322.92 | $687.50 | $50.00 | $4,049.65 | $736,262.90 |
| 84 | 2023/02 | $535.02 | $2,454.21 | $322.92 | $687.50 | $50.00 | $4,049.65 | $735,727.88 |
| 85 | 2023/03 | $536.80 | $2,452.43 | $322.92 | $687.50 | $50.00 | $4,049.65 | $735,191.08 |
| 86 | 2023/04 | $538.59 | $2,450.64 | $322.92 | $687.50 | $50.00 | $4,049.65 | $734,652.48 |
| 87 | 2023/05 | $540.39 | $2,448.84 | $322.92 | $687.50 | $50.00 | $4,049.65 | $734,112.10 |
| 88 | 2023/06 | $542.19 | $2,447.04 | $322.92 | $687.50 | $50.00 | $4,049.65 | $733,569.91 |
| 89 | 2023/07 | $544.00 | $2,445.23 | $322.92 | $687.50 | $50.00 | $4,049.65 | $733,025.91 |
| 90 | 2023/08 | $545.81 | $2,443.42 | $322.92 | $687.50 | $50.00 | $4,049.65 | $732,480.10 |
| 91 | 2023/09 | $547.63 | $2,441.60 | $322.92 | $687.50 | $50.00 | $4,049.65 | $731,932.47 |
| 92 | 2023/10 | $549.45 | $2,439.77 | $322.92 | $687.50 | $50.00 | $4,049.65 | $731,383.02 |
| 93 | 2023/11 | $551.29 | $2,437.94 | $322.92 | $687.50 | $50.00 | $4,049.65 | $730,831.73 |
| 94 | 2023/12 | $553.12 | $2,436.11 | $322.92 | $687.50 | $50.00 | $4,049.65 | $730,278.61 |
| 95 | 2024/01 | $554.97 | $2,434.26 | $322.92 | $687.50 | $50.00 | $4,049.65 | $729,723.64 |
| 96 | 2024/02 | $556.82 | $2,432.41 | $322.92 | $687.50 | $50.00 | $4,049.65 | $729,166.83 |
| 97 | 2024/03 | $558.67 | $2,430.56 | $322.92 | $687.50 | $50.00 | $4,049.65 | $728,608.15 |
| 98 | 2024/04 | $560.54 | $2,428.69 | $322.92 | $687.50 | $50.00 | $4,049.65 | $728,047.62 |
| 99 | 2024/05 | $562.40 | $2,426.83 | $322.92 | $687.50 | $50.00 | $4,049.65 | $727,485.21 |
| 100 | 2024/06 | $564.28 | $2,424.95 | $322.92 | $687.50 | $50.00 | $4,049.65 | $726,920.93 |
| 101 | 2024/07 | $566.16 | $2,423.07 | $322.92 | $687.50 | $50.00 | $4,049.65 | $726,354.77 |
| 102 | 2024/08 | $568.05 | $2,421.18 | $322.92 | $687.50 | $50.00 | $4,049.65 | $725,786.73 |
| 103 | 2024/09 | $569.94 | $2,419.29 | $322.92 | $687.50 | $50.00 | $4,049.65 | $725,216.79 |
| 104 | 2024/10 | $571.84 | $2,417.39 | $322.92 | $687.50 | $50.00 | $4,049.65 | $724,644.95 |
| 105 | 2024/11 | $573.75 | $2,415.48 | $322.92 | $687.50 | $50.00 | $4,049.65 | $724,071.20 |
| 106 | 2024/12 | $575.66 | $2,413.57 | $322.92 | $687.50 | $50.00 | $4,049.65 | $723,495.54 |
| 107 | 2025/01 | $577.58 | $2,411.65 | $322.92 | $687.50 | $50.00 | $4,049.65 | $722,917.97 |
| 108 | 2025/02 | $579.50 | $2,409.73 | $322.92 | $687.50 | $50.00 | $4,049.65 | $722,338.46 |
| 109 | 2025/03 | $581.43 | $2,407.79 | $322.92 | $687.50 | $50.00 | $4,049.65 | $721,757.03 |
| 110 | 2025/04 | $583.37 | $2,405.86 | $322.92 | $687.50 | $50.00 | $4,049.65 | $721,173.66 |
| 111 | 2025/05 | $585.32 | $2,403.91 | $322.92 | $687.50 | $50.00 | $4,049.65 | $720,588.34 |
| 112 | 2025/06 | $587.27 | $2,401.96 | $322.92 | $687.50 | $50.00 | $4,049.65 | $720,001.07 |
| 113 | 2025/07 | $589.23 | $2,400.00 | $322.92 | $687.50 | $50.00 | $4,049.65 | $719,411.85 |
| 114 | 2025/08 | $591.19 | $2,398.04 | $322.92 | $687.50 | $50.00 | $4,049.65 | $718,820.66 |
| 115 | 2025/09 | $593.16 | $2,396.07 | $322.92 | $687.50 | $50.00 | $4,049.65 | $718,227.50 |
| 116 | 2025/10 | $595.14 | $2,394.09 | $322.92 | $687.50 | $50.00 | $4,049.65 | $717,632.36 |
| 117 | 2025/11 | $597.12 | $2,392.11 | $322.92 | $687.50 | $50.00 | $4,049.65 | $717,035.24 |
| 118 | 2025/12 | $599.11 | $2,390.12 | $322.92 | $687.50 | $50.00 | $4,049.65 | $716,436.12 |
| 119 | 2026/01 | $601.11 | $2,388.12 | $322.92 | $687.50 | $50.00 | $4,049.65 | $715,835.02 |
| 120 | 2026/02 | $603.11 | $2,386.12 | $322.92 | $687.50 | $50.00 | $4,049.65 | $715,231.90 |
| 121 | 2026/03 | $605.12 | $2,384.11 | $322.92 | $687.50 | $50.00 | $4,049.65 | $714,626.78 |
| 122 | 2026/04 | $607.14 | $2,382.09 | $322.92 | $687.50 | $50.00 | $4,049.65 | $714,019.64 |
| 123 | 2026/05 | $609.16 | $2,380.07 | $322.92 | $687.50 | $50.00 | $4,049.65 | $713,410.48 |
| 124 | 2026/06 | $611.19 | $2,378.03 | $322.92 | $687.50 | $50.00 | $4,049.65 | $712,799.28 |
| 125 | 2026/07 | $613.23 | $2,376.00 | $322.92 | $687.50 | $50.00 | $4,049.65 | $712,186.05 |
| 126 | 2026/08 | $615.28 | $2,373.95 | $322.92 | $687.50 | $50.00 | $4,049.65 | $711,570.77 |
| 127 | 2026/09 | $617.33 | $2,371.90 | $322.92 | $687.50 | $50.00 | $4,049.65 | $710,953.45 |
| 128 | 2026/10 | $619.38 | $2,369.84 | $322.92 | $687.50 | $50.00 | $4,049.65 | $710,334.06 |
| 129 | 2026/11 | $621.45 | $2,367.78 | $322.92 | $687.50 | $50.00 | $4,049.65 | $709,712.61 |
| 130 | 2026/12 | $623.52 | $2,365.71 | $322.92 | $687.50 | $50.00 | $4,049.65 | $709,089.09 |
| 131 | 2027/01 | $625.60 | $2,363.63 | $322.92 | $687.50 | $50.00 | $4,049.65 | $708,463.49 |
| 132 | 2027/02 | $627.68 | $2,361.54 | $322.92 | $687.50 | $50.00 | $4,049.65 | $707,835.81 |
| 133 | 2027/03 | $629.78 | $2,359.45 | $322.92 | $687.50 | $50.00 | $4,049.65 | $707,206.03 |
| 134 | 2027/04 | $631.88 | $2,357.35 | $322.92 | $687.50 | $50.00 | $4,049.65 | $706,574.16 |
| 135 | 2027/05 | $633.98 | $2,355.25 | $322.92 | $687.50 | $50.00 | $4,049.65 | $705,940.18 |
| 136 | 2027/06 | $636.10 | $2,353.13 | $322.92 | $687.50 | $50.00 | $4,049.65 | $705,304.08 |
| 137 | 2027/07 | $638.22 | $2,351.01 | $322.92 | $687.50 | $50.00 | $4,049.65 | $704,665.86 |
| 138 | 2027/08 | $640.34 | $2,348.89 | $322.92 | $687.50 | $50.00 | $4,049.65 | $704,025.52 |
| 139 | 2027/09 | $642.48 | $2,346.75 | $322.92 | $687.50 | $50.00 | $4,049.65 | $703,383.04 |
| 140 | 2027/10 | $644.62 | $2,344.61 | $322.92 | $687.50 | $50.00 | $4,049.65 | $702,738.43 |
| 141 | 2027/11 | $646.77 | $2,342.46 | $322.92 | $687.50 | $50.00 | $4,049.65 | $702,091.66 |
| 142 | 2027/12 | $648.92 | $2,340.31 | $322.92 | $687.50 | $50.00 | $4,049.65 | $701,442.73 |
| 143 | 2028/01 | $651.09 | $2,338.14 | $322.92 | $687.50 | $50.00 | $4,049.65 | $700,791.65 |
| 144 | 2028/02 | $653.26 | $2,335.97 | $322.92 | $687.50 | $50.00 | $4,049.65 | $700,138.39 |
| 145 | 2028/03 | $655.43 | $2,333.79 | $322.92 | $687.50 | $50.00 | $4,049.65 | $699,482.96 |
| 146 | 2028/04 | $657.62 | $2,331.61 | $322.92 | $687.50 | $50.00 | $4,049.65 | $698,825.34 |
| 147 | 2028/05 | $659.81 | $2,329.42 | $322.92 | $687.50 | $50.00 | $4,049.65 | $698,165.52 |
| 148 | 2028/06 | $662.01 | $2,327.22 | $322.92 | $687.50 | $50.00 | $4,049.65 | $697,503.51 |
| 149 | 2028/07 | $664.22 | $2,325.01 | $322.92 | $687.50 | $50.00 | $4,049.65 | $696,839.30 |
| 150 | 2028/08 | $666.43 | $2,322.80 | $322.92 | $687.50 | $50.00 | $4,049.65 | $696,172.86 |
| 151 | 2028/09 | $668.65 | $2,320.58 | $322.92 | $687.50 | $50.00 | $4,049.65 | $695,504.21 |
| 152 | 2028/10 | $670.88 | $2,318.35 | $322.92 | $687.50 | $50.00 | $4,049.65 | $694,833.33 |
| 153 | 2028/11 | $673.12 | $2,316.11 | $322.92 | $687.50 | $50.00 | $4,049.65 | $694,160.21 |
| 154 | 2028/12 | $675.36 | $2,313.87 | $322.92 | $687.50 | $50.00 | $4,049.65 | $693,484.85 |
| 155 | 2029/01 | $677.61 | $2,311.62 | $322.92 | $687.50 | $50.00 | $4,049.65 | $692,807.24 |
| 156 | 2029/02 | $679.87 | $2,309.36 | $322.92 | $687.50 | $50.00 | $4,049.65 | $692,127.36 |
| 157 | 2029/03 | $682.14 | $2,307.09 | $322.92 | $687.50 | $50.00 | $4,049.65 | $691,445.23 |
| 158 | 2029/04 | $684.41 | $2,304.82 | $322.92 | $687.50 | $50.00 | $4,049.65 | $690,760.81 |
| 159 | 2029/05 | $686.69 | $2,302.54 | $322.92 | $687.50 | $50.00 | $4,049.65 | $690,074.12 |
| 160 | 2029/06 | $688.98 | $2,300.25 | $322.92 | $687.50 | $50.00 | $4,049.65 | $689,385.14 |
| 161 | 2029/07 | $691.28 | $2,297.95 | $322.92 | $687.50 | $50.00 | $4,049.65 | $688,693.86 |
| 162 | 2029/08 | $693.58 | $2,295.65 | $322.92 | $687.50 | $50.00 | $4,049.65 | $688,000.28 |
| 163 | 2029/09 | $695.90 | $2,293.33 | $322.92 | $687.50 | $50.00 | $4,049.65 | $687,304.38 |
| 164 | 2029/10 | $698.21 | $2,291.01 | $322.92 | $687.50 | $50.00 | $4,049.65 | $686,606.17 |
| 165 | 2029/11 | $700.54 | $2,288.69 | $322.92 | $687.50 | $50.00 | $4,049.65 | $685,905.63 |
| 166 | 2029/12 | $702.88 | $2,286.35 | $322.92 | $687.50 | $50.00 | $4,049.65 | $685,202.75 |
| 167 | 2030/01 | $705.22 | $2,284.01 | $322.92 | $687.50 | $50.00 | $4,049.65 | $684,497.53 |
| 168 | 2030/02 | $707.57 | $2,281.66 | $322.92 | $687.50 | $50.00 | $4,049.65 | $683,789.96 |
| 169 | 2030/03 | $709.93 | $2,279.30 | $322.92 | $687.50 | $50.00 | $4,049.65 | $683,080.03 |
| 170 | 2030/04 | $712.30 | $2,276.93 | $322.92 | $687.50 | $50.00 | $4,049.65 | $682,367.73 |
| 171 | 2030/05 | $714.67 | $2,274.56 | $322.92 | $687.50 | $50.00 | $4,049.65 | $681,653.06 |
| 172 | 2030/06 | $717.05 | $2,272.18 | $322.92 | $687.50 | $50.00 | $4,049.65 | $680,936.01 |
| 173 | 2030/07 | $719.44 | $2,269.79 | $322.92 | $687.50 | $50.00 | $4,049.65 | $680,216.57 |
| 174 | 2030/08 | $721.84 | $2,267.39 | $322.92 | $687.50 | $50.00 | $4,049.65 | $679,494.73 |
| 175 | 2030/09 | $724.25 | $2,264.98 | $322.92 | $687.50 | $50.00 | $4,049.65 | $678,770.48 |
| 176 | 2030/10 | $726.66 | $2,262.57 | $322.92 | $687.50 | $50.00 | $4,049.65 | $678,043.82 |
| 177 | 2030/11 | $729.08 | $2,260.15 | $322.92 | $687.50 | $50.00 | $4,049.65 | $677,314.74 |
| 178 | 2030/12 | $731.51 | $2,257.72 | $322.92 | $687.50 | $50.00 | $4,049.65 | $676,583.22 |
| 179 | 2031/01 | $733.95 | $2,255.28 | $322.92 | $687.50 | $50.00 | $4,049.65 | $675,849.27 |
| 180 | 2031/02 | $736.40 | $2,252.83 | $322.92 | $687.50 | $50.00 | $4,049.65 | $675,112.87 |
| 181 | 2031/03 | $738.85 | $2,250.38 | $322.92 | $687.50 | $50.00 | $4,049.65 | $674,374.02 |
| 182 | 2031/04 | $741.32 | $2,247.91 | $322.92 | $687.50 | $50.00 | $4,049.65 | $673,632.70 |
| 183 | 2031/05 | $743.79 | $2,245.44 | $322.92 | $687.50 | $50.00 | $4,049.65 | $672,888.92 |
| 184 | 2031/06 | $746.27 | $2,242.96 | $322.92 | $687.50 | $50.00 | $4,049.65 | $672,142.65 |
| 185 | 2031/07 | $748.75 | $2,240.48 | $322.92 | $687.50 | $50.00 | $4,049.65 | $671,393.90 |
| 186 | 2031/08 | $751.25 | $2,237.98 | $322.92 | $687.50 | $50.00 | $4,049.65 | $670,642.65 |
| 187 | 2031/09 | $753.75 | $2,235.48 | $322.92 | $687.50 | $50.00 | $4,049.65 | $669,888.89 |
| 188 | 2031/10 | $756.27 | $2,232.96 | $322.92 | $687.50 | $50.00 | $4,049.65 | $669,132.63 |
| 189 | 2031/11 | $758.79 | $2,230.44 | $322.92 | $687.50 | $50.00 | $4,049.65 | $668,373.84 |
| 190 | 2031/12 | $761.32 | $2,227.91 | $322.92 | $687.50 | $50.00 | $4,049.65 | $667,612.52 |
| 191 | 2032/01 | $763.85 | $2,225.38 | $322.92 | $687.50 | $50.00 | $4,049.65 | $666,848.67 |
| 192 | 2032/02 | $766.40 | $2,222.83 | $322.92 | $687.50 | $50.00 | $4,049.65 | $666,082.27 |
| 193 | 2032/03 | $768.96 | $2,220.27 | $322.92 | $687.50 | $50.00 | $4,049.65 | $665,313.31 |
| 194 | 2032/04 | $771.52 | $2,217.71 | $322.92 | $687.50 | $50.00 | $4,049.65 | $664,541.79 |
| 195 | 2032/05 | $774.09 | $2,215.14 | $322.92 | $687.50 | $50.00 | $4,049.65 | $663,767.70 |
| 196 | 2032/06 | $776.67 | $2,212.56 | $322.92 | $687.50 | $50.00 | $4,049.65 | $662,991.03 |
| 197 | 2032/07 | $779.26 | $2,209.97 | $322.92 | $687.50 | $50.00 | $4,049.65 | $662,211.77 |
| 198 | 2032/08 | $781.86 | $2,207.37 | $322.92 | $687.50 | $50.00 | $4,049.65 | $661,429.92 |
| 199 | 2032/09 | $784.46 | $2,204.77 | $322.92 | $687.50 | $50.00 | $4,049.65 | $660,645.46 |
| 200 | 2032/10 | $787.08 | $2,202.15 | $0.00 | $687.50 | $50.00 | $3,726.73 | $659,858.38 |
| 201 | 2032/11 | $789.70 | $2,199.53 | $0.00 | $687.50 | $50.00 | $3,726.73 | $659,068.68 |
| 202 | 2032/12 | $792.33 | $2,196.90 | $0.00 | $687.50 | $50.00 | $3,726.73 | $658,276.34 |
| 203 | 2033/01 | $794.97 | $2,194.25 | $0.00 | $687.50 | $50.00 | $3,726.73 | $657,481.37 |
| 204 | 2033/02 | $797.62 | $2,191.60 | $0.00 | $687.50 | $50.00 | $3,726.73 | $656,683.74 |
| 205 | 2033/03 | $800.28 | $2,188.95 | $0.00 | $687.50 | $50.00 | $3,726.73 | $655,883.46 |
| 206 | 2033/04 | $802.95 | $2,186.28 | $0.00 | $687.50 | $50.00 | $3,726.73 | $655,080.51 |
| 207 | 2033/05 | $805.63 | $2,183.60 | $0.00 | $687.50 | $50.00 | $3,726.73 | $654,274.88 |
| 208 | 2033/06 | $808.31 | $2,180.92 | $0.00 | $687.50 | $50.00 | $3,726.73 | $653,466.57 |
| 209 | 2033/07 | $811.01 | $2,178.22 | $0.00 | $687.50 | $50.00 | $3,726.73 | $652,655.56 |
| 210 | 2033/08 | $813.71 | $2,175.52 | $0.00 | $687.50 | $50.00 | $3,726.73 | $651,841.85 |
| 211 | 2033/09 | $816.42 | $2,172.81 | $0.00 | $687.50 | $50.00 | $3,726.73 | $651,025.43 |
| 212 | 2033/10 | $819.14 | $2,170.08 | $0.00 | $687.50 | $50.00 | $3,726.73 | $650,206.28 |
| 213 | 2033/11 | $821.87 | $2,167.35 | $0.00 | $687.50 | $50.00 | $3,726.73 | $649,384.41 |
| 214 | 2033/12 | $824.61 | $2,164.61 | $0.00 | $687.50 | $50.00 | $3,726.73 | $648,559.79 |
| 215 | 2034/01 | $827.36 | $2,161.87 | $0.00 | $687.50 | $50.00 | $3,726.73 | $647,732.43 |
| 216 | 2034/02 | $830.12 | $2,159.11 | $0.00 | $687.50 | $50.00 | $3,726.73 | $646,902.31 |
| 217 | 2034/03 | $832.89 | $2,156.34 | $0.00 | $687.50 | $50.00 | $3,726.73 | $646,069.42 |
| 218 | 2034/04 | $835.66 | $2,153.56 | $0.00 | $687.50 | $50.00 | $3,726.73 | $645,233.76 |
| 219 | 2034/05 | $838.45 | $2,150.78 | $0.00 | $687.50 | $50.00 | $3,726.73 | $644,395.31 |
| 220 | 2034/06 | $841.24 | $2,147.98 | $0.00 | $687.50 | $50.00 | $3,726.73 | $643,554.06 |
| 221 | 2034/07 | $844.05 | $2,145.18 | $0.00 | $687.50 | $50.00 | $3,726.73 | $642,710.01 |
| 222 | 2034/08 | $846.86 | $2,142.37 | $0.00 | $687.50 | $50.00 | $3,726.73 | $641,863.15 |
| 223 | 2034/09 | $849.69 | $2,139.54 | $0.00 | $687.50 | $50.00 | $3,726.73 | $641,013.46 |
| 224 | 2034/10 | $852.52 | $2,136.71 | $0.00 | $687.50 | $50.00 | $3,726.73 | $640,160.95 |
| 225 | 2034/11 | $855.36 | $2,133.87 | $0.00 | $687.50 | $50.00 | $3,726.73 | $639,305.59 |
| 226 | 2034/12 | $858.21 | $2,131.02 | $0.00 | $687.50 | $50.00 | $3,726.73 | $638,447.38 |
| 227 | 2035/01 | $861.07 | $2,128.16 | $0.00 | $687.50 | $50.00 | $3,726.73 | $637,586.30 |
| 228 | 2035/02 | $863.94 | $2,125.29 | $0.00 | $687.50 | $50.00 | $3,726.73 | $636,722.36 |
| 229 | 2035/03 | $866.82 | $2,122.41 | $0.00 | $687.50 | $50.00 | $3,726.73 | $635,855.54 |
| 230 | 2035/04 | $869.71 | $2,119.52 | $0.00 | $687.50 | $50.00 | $3,726.73 | $634,985.83 |
| 231 | 2035/05 | $872.61 | $2,116.62 | $0.00 | $687.50 | $50.00 | $3,726.73 | $634,113.22 |
| 232 | 2035/06 | $875.52 | $2,113.71 | $0.00 | $687.50 | $50.00 | $3,726.73 | $633,237.70 |
| 233 | 2035/07 | $878.44 | $2,110.79 | $0.00 | $687.50 | $50.00 | $3,726.73 | $632,359.27 |
| 234 | 2035/08 | $881.37 | $2,107.86 | $0.00 | $687.50 | $50.00 | $3,726.73 | $631,477.90 |
| 235 | 2035/09 | $884.30 | $2,104.93 | $0.00 | $687.50 | $50.00 | $3,726.73 | $630,593.60 |
| 236 | 2035/10 | $887.25 | $2,101.98 | $0.00 | $687.50 | $50.00 | $3,726.73 | $629,706.35 |
| 237 | 2035/11 | $890.21 | $2,099.02 | $0.00 | $687.50 | $50.00 | $3,726.73 | $628,816.14 |
| 238 | 2035/12 | $893.18 | $2,096.05 | $0.00 | $687.50 | $50.00 | $3,726.73 | $627,922.96 |
| 239 | 2036/01 | $896.15 | $2,093.08 | $0.00 | $687.50 | $50.00 | $3,726.73 | $627,026.81 |
| 240 | 2036/02 | $899.14 | $2,090.09 | $0.00 | $687.50 | $50.00 | $3,726.73 | $626,127.67 |
| 241 | 2036/03 | $902.14 | $2,087.09 | $0.00 | $687.50 | $50.00 | $3,726.73 | $625,225.53 |
| 242 | 2036/04 | $905.14 | $2,084.09 | $0.00 | $687.50 | $50.00 | $3,726.73 | $624,320.39 |
| 243 | 2036/05 | $908.16 | $2,081.07 | $0.00 | $687.50 | $50.00 | $3,726.73 | $623,412.23 |
| 244 | 2036/06 | $911.19 | $2,078.04 | $0.00 | $687.50 | $50.00 | $3,726.73 | $622,501.04 |
| 245 | 2036/07 | $914.23 | $2,075.00 | $0.00 | $687.50 | $50.00 | $3,726.73 | $621,586.81 |
| 246 | 2036/08 | $917.27 | $2,071.96 | $0.00 | $687.50 | $50.00 | $3,726.73 | $620,669.54 |
| 247 | 2036/09 | $920.33 | $2,068.90 | $0.00 | $687.50 | $50.00 | $3,726.73 | $619,749.21 |
| 248 | 2036/10 | $923.40 | $2,065.83 | $0.00 | $687.50 | $50.00 | $3,726.73 | $618,825.81 |
| 249 | 2036/11 | $926.48 | $2,062.75 | $0.00 | $687.50 | $50.00 | $3,726.73 | $617,899.33 |
| 250 | 2036/12 | $929.56 | $2,059.66 | $0.00 | $687.50 | $50.00 | $3,726.73 | $616,969.77 |
| 251 | 2037/01 | $932.66 | $2,056.57 | $0.00 | $687.50 | $50.00 | $3,726.73 | $616,037.11 |
| 252 | 2037/02 | $935.77 | $2,053.46 | $0.00 | $687.50 | $50.00 | $3,726.73 | $615,101.33 |
| 253 | 2037/03 | $938.89 | $2,050.34 | $0.00 | $687.50 | $50.00 | $3,726.73 | $614,162.44 |
| 254 | 2037/04 | $942.02 | $2,047.21 | $0.00 | $687.50 | $50.00 | $3,726.73 | $613,220.42 |
| 255 | 2037/05 | $945.16 | $2,044.07 | $0.00 | $687.50 | $50.00 | $3,726.73 | $612,275.26 |
| 256 | 2037/06 | $948.31 | $2,040.92 | $0.00 | $687.50 | $50.00 | $3,726.73 | $611,326.95 |
| 257 | 2037/07 | $951.47 | $2,037.76 | $0.00 | $687.50 | $50.00 | $3,726.73 | $610,375.48 |
| 258 | 2037/08 | $954.64 | $2,034.58 | $0.00 | $687.50 | $50.00 | $3,726.73 | $609,420.83 |
| 259 | 2037/09 | $957.83 | $2,031.40 | $0.00 | $687.50 | $50.00 | $3,726.73 | $608,463.00 |
| 260 | 2037/10 | $961.02 | $2,028.21 | $0.00 | $687.50 | $50.00 | $3,726.73 | $607,501.99 |
| 261 | 2037/11 | $964.22 | $2,025.01 | $0.00 | $687.50 | $50.00 | $3,726.73 | $606,537.76 |
| 262 | 2037/12 | $967.44 | $2,021.79 | $0.00 | $687.50 | $50.00 | $3,726.73 | $605,570.33 |
| 263 | 2038/01 | $970.66 | $2,018.57 | $0.00 | $687.50 | $50.00 | $3,726.73 | $604,599.66 |
| 264 | 2038/02 | $973.90 | $2,015.33 | $0.00 | $687.50 | $50.00 | $3,726.73 | $603,625.77 |
| 265 | 2038/03 | $977.14 | $2,012.09 | $0.00 | $687.50 | $50.00 | $3,726.73 | $602,648.62 |
| 266 | 2038/04 | $980.40 | $2,008.83 | $0.00 | $687.50 | $50.00 | $3,726.73 | $601,668.22 |
| 267 | 2038/05 | $983.67 | $2,005.56 | $0.00 | $687.50 | $50.00 | $3,726.73 | $600,684.56 |
| 268 | 2038/06 | $986.95 | $2,002.28 | $0.00 | $687.50 | $50.00 | $3,726.73 | $599,697.61 |
| 269 | 2038/07 | $990.24 | $1,998.99 | $0.00 | $687.50 | $50.00 | $3,726.73 | $598,707.37 |
| 270 | 2038/08 | $993.54 | $1,995.69 | $0.00 | $687.50 | $50.00 | $3,726.73 | $597,713.83 |
| 271 | 2038/09 | $996.85 | $1,992.38 | $0.00 | $687.50 | $50.00 | $3,726.73 | $596,716.98 |
| 272 | 2038/10 | $1,000.17 | $1,989.06 | $0.00 | $687.50 | $50.00 | $3,726.73 | $595,716.81 |
| 273 | 2038/11 | $1,003.51 | $1,985.72 | $0.00 | $687.50 | $50.00 | $3,726.73 | $594,713.30 |
| 274 | 2038/12 | $1,006.85 | $1,982.38 | $0.00 | $687.50 | $50.00 | $3,726.73 | $593,706.45 |
| 275 | 2039/01 | $1,010.21 | $1,979.02 | $0.00 | $687.50 | $50.00 | $3,726.73 | $592,696.24 |
| 276 | 2039/02 | $1,013.58 | $1,975.65 | $0.00 | $687.50 | $50.00 | $3,726.73 | $591,682.67 |
| 277 | 2039/03 | $1,016.95 | $1,972.28 | $0.00 | $687.50 | $50.00 | $3,726.73 | $590,665.72 |
| 278 | 2039/04 | $1,020.34 | $1,968.89 | $0.00 | $687.50 | $50.00 | $3,726.73 | $589,645.37 |
| 279 | 2039/05 | $1,023.74 | $1,965.48 | $0.00 | $687.50 | $50.00 | $3,726.73 | $588,621.63 |
| 280 | 2039/06 | $1,027.16 | $1,962.07 | $0.00 | $687.50 | $50.00 | $3,726.73 | $587,594.47 |
| 281 | 2039/07 | $1,030.58 | $1,958.65 | $0.00 | $687.50 | $50.00 | $3,726.73 | $586,563.89 |
| 282 | 2039/08 | $1,034.02 | $1,955.21 | $0.00 | $687.50 | $50.00 | $3,726.73 | $585,529.87 |
| 283 | 2039/09 | $1,037.46 | $1,951.77 | $0.00 | $687.50 | $50.00 | $3,726.73 | $584,492.41 |
| 284 | 2039/10 | $1,040.92 | $1,948.31 | $0.00 | $687.50 | $50.00 | $3,726.73 | $583,451.49 |
| 285 | 2039/11 | $1,044.39 | $1,944.84 | $0.00 | $687.50 | $50.00 | $3,726.73 | $582,407.10 |
| 286 | 2039/12 | $1,047.87 | $1,941.36 | $0.00 | $687.50 | $50.00 | $3,726.73 | $581,359.23 |
| 287 | 2040/01 | $1,051.37 | $1,937.86 | $0.00 | $687.50 | $50.00 | $3,726.73 | $580,307.86 |
| 288 | 2040/02 | $1,054.87 | $1,934.36 | $0.00 | $687.50 | $50.00 | $3,726.73 | $579,252.99 |
| 289 | 2040/03 | $1,058.39 | $1,930.84 | $0.00 | $687.50 | $50.00 | $3,726.73 | $578,194.60 |
| 290 | 2040/04 | $1,061.91 | $1,927.32 | $0.00 | $687.50 | $50.00 | $3,726.73 | $577,132.69 |
| 291 | 2040/05 | $1,065.45 | $1,923.78 | $0.00 | $687.50 | $50.00 | $3,726.73 | $576,067.24 |
| 292 | 2040/06 | $1,069.01 | $1,920.22 | $0.00 | $687.50 | $50.00 | $3,726.73 | $574,998.23 |
| 293 | 2040/07 | $1,072.57 | $1,916.66 | $0.00 | $687.50 | $50.00 | $3,726.73 | $573,925.66 |
| 294 | 2040/08 | $1,076.14 | $1,913.09 | $0.00 | $687.50 | $50.00 | $3,726.73 | $572,849.52 |
| 295 | 2040/09 | $1,079.73 | $1,909.50 | $0.00 | $687.50 | $50.00 | $3,726.73 | $571,769.79 |
| 296 | 2040/10 | $1,083.33 | $1,905.90 | $0.00 | $687.50 | $50.00 | $3,726.73 | $570,686.46 |
| 297 | 2040/11 | $1,086.94 | $1,902.29 | $0.00 | $687.50 | $50.00 | $3,726.73 | $569,599.52 |
| 298 | 2040/12 | $1,090.56 | $1,898.67 | $0.00 | $687.50 | $50.00 | $3,726.73 | $568,508.95 |
| 299 | 2041/01 | $1,094.20 | $1,895.03 | $0.00 | $687.50 | $50.00 | $3,726.73 | $567,414.75 |
| 300 | 2041/02 | $1,097.85 | $1,891.38 | $0.00 | $687.50 | $50.00 | $3,726.73 | $566,316.91 |
| 301 | 2041/03 | $1,101.51 | $1,887.72 | $0.00 | $687.50 | $50.00 | $3,726.73 | $565,215.40 |
| 302 | 2041/04 | $1,105.18 | $1,884.05 | $0.00 | $687.50 | $50.00 | $3,726.73 | $564,110.22 |
| 303 | 2041/05 | $1,108.86 | $1,880.37 | $0.00 | $687.50 | $50.00 | $3,726.73 | $563,001.36 |
| 304 | 2041/06 | $1,112.56 | $1,876.67 | $0.00 | $687.50 | $50.00 | $3,726.73 | $561,888.80 |
| 305 | 2041/07 | $1,116.27 | $1,872.96 | $0.00 | $687.50 | $50.00 | $3,726.73 | $560,772.54 |
| 306 | 2041/08 | $1,119.99 | $1,869.24 | $0.00 | $687.50 | $50.00 | $3,726.73 | $559,652.55 |
| 307 | 2041/09 | $1,123.72 | $1,865.51 | $0.00 | $687.50 | $50.00 | $3,726.73 | $558,528.83 |
| 308 | 2041/10 | $1,127.47 | $1,861.76 | $0.00 | $687.50 | $50.00 | $3,726.73 | $557,401.36 |
| 309 | 2041/11 | $1,131.22 | $1,858.00 | $0.00 | $687.50 | $50.00 | $3,726.73 | $556,270.14 |
| 310 | 2041/12 | $1,135.00 | $1,854.23 | $0.00 | $687.50 | $50.00 | $3,726.73 | $555,135.14 |
| 311 | 2042/01 | $1,138.78 | $1,850.45 | $0.00 | $687.50 | $50.00 | $3,726.73 | $553,996.36 |
| 312 | 2042/02 | $1,142.57 | $1,846.65 | $0.00 | $687.50 | $50.00 | $3,726.73 | $552,853.79 |
| 313 | 2042/03 | $1,146.38 | $1,842.85 | $0.00 | $687.50 | $50.00 | $3,726.73 | $551,707.40 |
| 314 | 2042/04 | $1,150.20 | $1,839.02 | $0.00 | $687.50 | $50.00 | $3,726.73 | $550,557.20 |
| 315 | 2042/05 | $1,154.04 | $1,835.19 | $0.00 | $687.50 | $50.00 | $3,726.73 | $549,403.16 |
| 316 | 2042/06 | $1,157.89 | $1,831.34 | $0.00 | $687.50 | $50.00 | $3,726.73 | $548,245.28 |
| 317 | 2042/07 | $1,161.75 | $1,827.48 | $0.00 | $687.50 | $50.00 | $3,726.73 | $547,083.53 |
| 318 | 2042/08 | $1,165.62 | $1,823.61 | $0.00 | $687.50 | $50.00 | $3,726.73 | $545,917.91 |
| 319 | 2042/09 | $1,169.50 | $1,819.73 | $0.00 | $687.50 | $50.00 | $3,726.73 | $544,748.41 |
| 320 | 2042/10 | $1,173.40 | $1,815.83 | $0.00 | $687.50 | $50.00 | $3,726.73 | $543,575.01 |
| 321 | 2042/11 | $1,177.31 | $1,811.92 | $0.00 | $687.50 | $50.00 | $3,726.73 | $542,397.70 |
| 322 | 2042/12 | $1,181.24 | $1,807.99 | $0.00 | $687.50 | $50.00 | $3,726.73 | $541,216.46 |
| 323 | 2043/01 | $1,185.17 | $1,804.05 | $0.00 | $687.50 | $50.00 | $3,726.73 | $540,031.29 |
| 324 | 2043/02 | $1,189.12 | $1,800.10 | $0.00 | $687.50 | $50.00 | $3,726.73 | $538,842.16 |
| 325 | 2043/03 | $1,193.09 | $1,796.14 | $0.00 | $687.50 | $50.00 | $3,726.73 | $537,649.07 |
| 326 | 2043/04 | $1,197.07 | $1,792.16 | $0.00 | $687.50 | $50.00 | $3,726.73 | $536,452.01 |
| 327 | 2043/05 | $1,201.06 | $1,788.17 | $0.00 | $687.50 | $50.00 | $3,726.73 | $535,250.95 |
| 328 | 2043/06 | $1,205.06 | $1,784.17 | $0.00 | $687.50 | $50.00 | $3,726.73 | $534,045.89 |
| 329 | 2043/07 | $1,209.08 | $1,780.15 | $0.00 | $687.50 | $50.00 | $3,726.73 | $532,836.81 |
| 330 | 2043/08 | $1,213.11 | $1,776.12 | $0.00 | $687.50 | $50.00 | $3,726.73 | $531,623.71 |
| 331 | 2043/09 | $1,217.15 | $1,772.08 | $0.00 | $687.50 | $50.00 | $3,726.73 | $530,406.56 |
| 332 | 2043/10 | $1,221.21 | $1,768.02 | $0.00 | $687.50 | $50.00 | $3,726.73 | $529,185.35 |
| 333 | 2043/11 | $1,225.28 | $1,763.95 | $0.00 | $687.50 | $50.00 | $3,726.73 | $527,960.07 |
| 334 | 2043/12 | $1,229.36 | $1,759.87 | $0.00 | $687.50 | $50.00 | $3,726.73 | $526,730.71 |
| 335 | 2044/01 | $1,233.46 | $1,755.77 | $0.00 | $687.50 | $50.00 | $3,726.73 | $525,497.25 |
| 336 | 2044/02 | $1,237.57 | $1,751.66 | $0.00 | $687.50 | $50.00 | $3,726.73 | $524,259.68 |
| 337 | 2044/03 | $1,241.70 | $1,747.53 | $0.00 | $687.50 | $50.00 | $3,726.73 | $523,017.98 |
| 338 | 2044/04 | $1,245.84 | $1,743.39 | $0.00 | $687.50 | $50.00 | $3,726.73 | $521,772.14 |
| 339 | 2044/05 | $1,249.99 | $1,739.24 | $0.00 | $687.50 | $50.00 | $3,726.73 | $520,522.16 |
| 340 | 2044/06 | $1,254.16 | $1,735.07 | $0.00 | $687.50 | $50.00 | $3,726.73 | $519,268.00 |
| 341 | 2044/07 | $1,258.34 | $1,730.89 | $0.00 | $687.50 | $50.00 | $3,726.73 | $518,009.66 |
| 342 | 2044/08 | $1,262.53 | $1,726.70 | $0.00 | $687.50 | $50.00 | $3,726.73 | $516,747.13 |
| 343 | 2044/09 | $1,266.74 | $1,722.49 | $0.00 | $687.50 | $50.00 | $3,726.73 | $515,480.40 |
| 344 | 2044/10 | $1,270.96 | $1,718.27 | $0.00 | $687.50 | $50.00 | $3,726.73 | $514,209.43 |
| 345 | 2044/11 | $1,275.20 | $1,714.03 | $0.00 | $687.50 | $50.00 | $3,726.73 | $512,934.24 |
| 346 | 2044/12 | $1,279.45 | $1,709.78 | $0.00 | $687.50 | $50.00 | $3,726.73 | $511,654.79 |
| 347 | 2045/01 | $1,283.71 | $1,705.52 | $0.00 | $687.50 | $50.00 | $3,726.73 | $510,371.07 |
| 348 | 2045/02 | $1,287.99 | $1,701.24 | $0.00 | $687.50 | $50.00 | $3,726.73 | $509,083.08 |
| 349 | 2045/03 | $1,292.29 | $1,696.94 | $0.00 | $687.50 | $50.00 | $3,726.73 | $507,790.80 |
| 350 | 2045/04 | $1,296.59 | $1,692.64 | $0.00 | $687.50 | $50.00 | $3,726.73 | $506,494.20 |
| 351 | 2045/05 | $1,300.92 | $1,688.31 | $0.00 | $687.50 | $50.00 | $3,726.73 | $505,193.29 |
| 352 | 2045/06 | $1,305.25 | $1,683.98 | $0.00 | $687.50 | $50.00 | $3,726.73 | $503,888.04 |
| 353 | 2045/07 | $1,309.60 | $1,679.63 | $0.00 | $687.50 | $50.00 | $3,726.73 | $502,578.43 |
| 354 | 2045/08 | $1,313.97 | $1,675.26 | $0.00 | $687.50 | $50.00 | $3,726.73 | $501,264.47 |
| 355 | 2045/09 | $1,318.35 | $1,670.88 | $0.00 | $687.50 | $50.00 | $3,726.73 | $499,946.12 |
| 356 | 2045/10 | $1,322.74 | $1,666.49 | $0.00 | $687.50 | $50.00 | $3,726.73 | $498,623.38 |
| 357 | 2045/11 | $1,327.15 | $1,662.08 | $0.00 | $687.50 | $50.00 | $3,726.73 | $497,296.22 |
| 358 | 2045/12 | $1,331.58 | $1,657.65 | $0.00 | $687.50 | $50.00 | $3,726.73 | $495,964.65 |
| 359 | 2046/01 | $1,336.01 | $1,653.22 | $0.00 | $687.50 | $50.00 | $3,726.73 | $494,628.64 |
| 360 | 2046/02 | $1,340.47 | $1,648.76 | $0.00 | $687.50 | $50.00 | $3,726.73 | $493,288.17 |
| 361 | 2046/03 | $1,344.94 | $1,644.29 | $0.00 | $687.50 | $50.00 | $3,726.73 | $491,943.23 |
| 362 | 2046/04 | $1,349.42 | $1,639.81 | $0.00 | $687.50 | $50.00 | $3,726.73 | $490,593.81 |
| 363 | 2046/05 | $1,353.92 | $1,635.31 | $0.00 | $687.50 | $50.00 | $3,726.73 | $489,239.90 |
| 364 | 2046/06 | $1,358.43 | $1,630.80 | $0.00 | $687.50 | $50.00 | $3,726.73 | $487,881.47 |
| 365 | 2046/07 | $1,362.96 | $1,626.27 | $0.00 | $687.50 | $50.00 | $3,726.73 | $486,518.51 |
| 366 | 2046/08 | $1,367.50 | $1,621.73 | $0.00 | $687.50 | $50.00 | $3,726.73 | $485,151.01 |
| 367 | 2046/09 | $1,372.06 | $1,617.17 | $0.00 | $687.50 | $50.00 | $3,726.73 | $483,778.95 |
| 368 | 2046/10 | $1,376.63 | $1,612.60 | $0.00 | $687.50 | $50.00 | $3,726.73 | $482,402.32 |
| 369 | 2046/11 | $1,381.22 | $1,608.01 | $0.00 | $687.50 | $50.00 | $3,726.73 | $481,021.10 |
| 370 | 2046/12 | $1,385.83 | $1,603.40 | $0.00 | $687.50 | $50.00 | $3,726.73 | $479,635.27 |
| 371 | 2047/01 | $1,390.45 | $1,598.78 | $0.00 | $687.50 | $50.00 | $3,726.73 | $478,244.83 |
| 372 | 2047/02 | $1,395.08 | $1,594.15 | $0.00 | $687.50 | $50.00 | $3,726.73 | $476,849.75 |
| 373 | 2047/03 | $1,399.73 | $1,589.50 | $0.00 | $687.50 | $50.00 | $3,726.73 | $475,450.02 |
| 374 | 2047/04 | $1,404.40 | $1,584.83 | $0.00 | $687.50 | $50.00 | $3,726.73 | $474,045.62 |
| 375 | 2047/05 | $1,409.08 | $1,580.15 | $0.00 | $687.50 | $50.00 | $3,726.73 | $472,636.54 |
| 376 | 2047/06 | $1,413.77 | $1,575.46 | $0.00 | $687.50 | $50.00 | $3,726.73 | $471,222.77 |
| 377 | 2047/07 | $1,418.49 | $1,570.74 | $0.00 | $687.50 | $50.00 | $3,726.73 | $469,804.28 |
| 378 | 2047/08 | $1,423.21 | $1,566.01 | $0.00 | $687.50 | $50.00 | $3,726.73 | $468,381.07 |
| 379 | 2047/09 | $1,427.96 | $1,561.27 | $0.00 | $687.50 | $50.00 | $3,726.73 | $466,953.11 |
| 380 | 2047/10 | $1,432.72 | $1,556.51 | $0.00 | $687.50 | $50.00 | $3,726.73 | $465,520.39 |
| 381 | 2047/11 | $1,437.49 | $1,551.73 | $0.00 | $687.50 | $50.00 | $3,726.73 | $464,082.89 |
| 382 | 2047/12 | $1,442.29 | $1,546.94 | $0.00 | $687.50 | $50.00 | $3,726.73 | $462,640.61 |
| 383 | 2048/01 | $1,447.09 | $1,542.14 | $0.00 | $687.50 | $50.00 | $3,726.73 | $461,193.51 |
| 384 | 2048/02 | $1,451.92 | $1,537.31 | $0.00 | $687.50 | $50.00 | $3,726.73 | $459,741.60 |
| 385 | 2048/03 | $1,456.76 | $1,532.47 | $0.00 | $687.50 | $50.00 | $3,726.73 | $458,284.84 |
| 386 | 2048/04 | $1,461.61 | $1,527.62 | $0.00 | $687.50 | $50.00 | $3,726.73 | $456,823.23 |
| 387 | 2048/05 | $1,466.49 | $1,522.74 | $0.00 | $687.50 | $50.00 | $3,726.73 | $455,356.74 |
| 388 | 2048/06 | $1,471.37 | $1,517.86 | $0.00 | $687.50 | $50.00 | $3,726.73 | $453,885.37 |
| 389 | 2048/07 | $1,476.28 | $1,512.95 | $0.00 | $687.50 | $50.00 | $3,726.73 | $452,409.09 |
| 390 | 2048/08 | $1,481.20 | $1,508.03 | $0.00 | $687.50 | $50.00 | $3,726.73 | $450,927.89 |
| 391 | 2048/09 | $1,486.14 | $1,503.09 | $0.00 | $687.50 | $50.00 | $3,726.73 | $449,441.75 |
| 392 | 2048/10 | $1,491.09 | $1,498.14 | $0.00 | $687.50 | $50.00 | $3,726.73 | $447,950.66 |
| 393 | 2048/11 | $1,496.06 | $1,493.17 | $0.00 | $687.50 | $50.00 | $3,726.73 | $446,454.60 |
| 394 | 2048/12 | $1,501.05 | $1,488.18 | $0.00 | $687.50 | $50.00 | $3,726.73 | $444,953.56 |
| 395 | 2049/01 | $1,506.05 | $1,483.18 | $0.00 | $687.50 | $50.00 | $3,726.73 | $443,447.51 |
| 396 | 2049/02 | $1,511.07 | $1,478.16 | $0.00 | $687.50 | $50.00 | $3,726.73 | $441,936.43 |
| 397 | 2049/03 | $1,516.11 | $1,473.12 | $0.00 | $687.50 | $50.00 | $3,726.73 | $440,420.33 |
| 398 | 2049/04 | $1,521.16 | $1,468.07 | $0.00 | $687.50 | $50.00 | $3,726.73 | $438,899.17 |
| 399 | 2049/05 | $1,526.23 | $1,463.00 | $0.00 | $687.50 | $50.00 | $3,726.73 | $437,372.93 |
| 400 | 2049/06 | $1,531.32 | $1,457.91 | $0.00 | $687.50 | $50.00 | $3,726.73 | $435,841.61 |
| 401 | 2049/07 | $1,536.42 | $1,452.81 | $0.00 | $687.50 | $50.00 | $3,726.73 | $434,305.19 |
| 402 | 2049/08 | $1,541.55 | $1,447.68 | $0.00 | $687.50 | $50.00 | $3,726.73 | $432,763.64 |
| 403 | 2049/09 | $1,546.68 | $1,442.55 | $0.00 | $687.50 | $50.00 | $3,726.73 | $431,216.96 |
| 404 | 2049/10 | $1,551.84 | $1,437.39 | $0.00 | $687.50 | $50.00 | $3,726.73 | $429,665.12 |
| 405 | 2049/11 | $1,557.01 | $1,432.22 | $0.00 | $687.50 | $50.00 | $3,726.73 | $428,108.11 |
| 406 | 2049/12 | $1,562.20 | $1,427.03 | $0.00 | $687.50 | $50.00 | $3,726.73 | $426,545.91 |
| 407 | 2050/01 | $1,567.41 | $1,421.82 | $0.00 | $687.50 | $50.00 | $3,726.73 | $424,978.50 |
| 408 | 2050/02 | $1,572.63 | $1,416.59 | $0.00 | $687.50 | $50.00 | $3,726.73 | $423,405.86 |
| 409 | 2050/03 | $1,577.88 | $1,411.35 | $0.00 | $687.50 | $50.00 | $3,726.73 | $421,827.99 |
| 410 | 2050/04 | $1,583.14 | $1,406.09 | $0.00 | $687.50 | $50.00 | $3,726.73 | $420,244.85 |
| 411 | 2050/05 | $1,588.41 | $1,400.82 | $0.00 | $687.50 | $50.00 | $3,726.73 | $418,656.44 |
| 412 | 2050/06 | $1,593.71 | $1,395.52 | $0.00 | $687.50 | $50.00 | $3,726.73 | $417,062.73 |
| 413 | 2050/07 | $1,599.02 | $1,390.21 | $0.00 | $687.50 | $50.00 | $3,726.73 | $415,463.71 |
| 414 | 2050/08 | $1,604.35 | $1,384.88 | $0.00 | $687.50 | $50.00 | $3,726.73 | $413,859.36 |
| 415 | 2050/09 | $1,609.70 | $1,379.53 | $0.00 | $687.50 | $50.00 | $3,726.73 | $412,249.66 |
| 416 | 2050/10 | $1,615.06 | $1,374.17 | $0.00 | $687.50 | $50.00 | $3,726.73 | $410,634.60 |
| 417 | 2050/11 | $1,620.45 | $1,368.78 | $0.00 | $687.50 | $50.00 | $3,726.73 | $409,014.15 |
| 418 | 2050/12 | $1,625.85 | $1,363.38 | $0.00 | $687.50 | $50.00 | $3,726.73 | $407,388.30 |
| 419 | 2051/01 | $1,631.27 | $1,357.96 | $0.00 | $687.50 | $50.00 | $3,726.73 | $405,757.03 |
| 420 | 2051/02 | $1,636.71 | $1,352.52 | $0.00 | $687.50 | $50.00 | $3,726.73 | $404,120.33 |
| 421 | 2051/03 | $1,642.16 | $1,347.07 | $0.00 | $687.50 | $50.00 | $3,726.73 | $402,478.17 |
| 422 | 2051/04 | $1,647.64 | $1,341.59 | $0.00 | $687.50 | $50.00 | $3,726.73 | $400,830.53 |
| 423 | 2051/05 | $1,653.13 | $1,336.10 | $0.00 | $687.50 | $50.00 | $3,726.73 | $399,177.40 |
| 424 | 2051/06 | $1,658.64 | $1,330.59 | $0.00 | $687.50 | $50.00 | $3,726.73 | $397,518.77 |
| 425 | 2051/07 | $1,664.17 | $1,325.06 | $0.00 | $687.50 | $50.00 | $3,726.73 | $395,854.60 |
| 426 | 2051/08 | $1,669.71 | $1,319.52 | $0.00 | $687.50 | $50.00 | $3,726.73 | $394,184.88 |
| 427 | 2051/09 | $1,675.28 | $1,313.95 | $0.00 | $687.50 | $50.00 | $3,726.73 | $392,509.60 |
| 428 | 2051/10 | $1,680.86 | $1,308.37 | $0.00 | $687.50 | $50.00 | $3,726.73 | $390,828.74 |
| 429 | 2051/11 | $1,686.47 | $1,302.76 | $0.00 | $687.50 | $50.00 | $3,726.73 | $389,142.27 |
| 430 | 2051/12 | $1,692.09 | $1,297.14 | $0.00 | $687.50 | $50.00 | $3,726.73 | $387,450.19 |
| 431 | 2052/01 | $1,697.73 | $1,291.50 | $0.00 | $687.50 | $50.00 | $3,726.73 | $385,752.46 |
| 432 | 2052/02 | $1,703.39 | $1,285.84 | $0.00 | $687.50 | $50.00 | $3,726.73 | $384,049.07 |
| 433 | 2052/03 | $1,709.07 | $1,280.16 | $0.00 | $687.50 | $50.00 | $3,726.73 | $382,340.00 |
| 434 | 2052/04 | $1,714.76 | $1,274.47 | $0.00 | $687.50 | $50.00 | $3,726.73 | $380,625.24 |
| 435 | 2052/05 | $1,720.48 | $1,268.75 | $0.00 | $687.50 | $50.00 | $3,726.73 | $378,904.76 |
| 436 | 2052/06 | $1,726.21 | $1,263.02 | $0.00 | $687.50 | $50.00 | $3,726.73 | $377,178.55 |
| 437 | 2052/07 | $1,731.97 | $1,257.26 | $0.00 | $687.50 | $50.00 | $3,726.73 | $375,446.58 |
| 438 | 2052/08 | $1,737.74 | $1,251.49 | $0.00 | $687.50 | $50.00 | $3,726.73 | $373,708.84 |
| 439 | 2052/09 | $1,743.53 | $1,245.70 | $0.00 | $687.50 | $50.00 | $3,726.73 | $371,965.31 |
| 440 | 2052/10 | $1,749.34 | $1,239.88 | $0.00 | $687.50 | $50.00 | $3,726.73 | $370,215.96 |
| 441 | 2052/11 | $1,755.18 | $1,234.05 | $0.00 | $687.50 | $50.00 | $3,726.73 | $368,460.79 |
| 442 | 2052/12 | $1,761.03 | $1,228.20 | $0.00 | $687.50 | $50.00 | $3,726.73 | $366,699.76 |
| 443 | 2053/01 | $1,766.90 | $1,222.33 | $0.00 | $687.50 | $50.00 | $3,726.73 | $364,932.86 |
| 444 | 2053/02 | $1,772.79 | $1,216.44 | $0.00 | $687.50 | $50.00 | $3,726.73 | $363,160.08 |
| 445 | 2053/03 | $1,778.70 | $1,210.53 | $0.00 | $687.50 | $50.00 | $3,726.73 | $361,381.38 |
| 446 | 2053/04 | $1,784.62 | $1,204.60 | $0.00 | $687.50 | $50.00 | $3,726.73 | $359,596.76 |
| 447 | 2053/05 | $1,790.57 | $1,198.66 | $0.00 | $687.50 | $50.00 | $3,726.73 | $357,806.18 |
| 448 | 2053/06 | $1,796.54 | $1,192.69 | $0.00 | $687.50 | $50.00 | $3,726.73 | $356,009.64 |
| 449 | 2053/07 | $1,802.53 | $1,186.70 | $0.00 | $687.50 | $50.00 | $3,726.73 | $354,207.11 |
| 450 | 2053/08 | $1,808.54 | $1,180.69 | $0.00 | $687.50 | $50.00 | $3,726.73 | $352,398.57 |
| 451 | 2053/09 | $1,814.57 | $1,174.66 | $0.00 | $687.50 | $50.00 | $3,726.73 | $350,584.00 |
| 452 | 2053/10 | $1,820.62 | $1,168.61 | $0.00 | $687.50 | $50.00 | $3,726.73 | $348,763.39 |
| 453 | 2053/11 | $1,826.68 | $1,162.54 | $0.00 | $687.50 | $50.00 | $3,726.73 | $346,936.70 |
| 454 | 2053/12 | $1,832.77 | $1,156.46 | $0.00 | $687.50 | $50.00 | $3,726.73 | $345,103.93 |
| 455 | 2054/01 | $1,838.88 | $1,150.35 | $0.00 | $687.50 | $50.00 | $3,726.73 | $343,265.05 |
| 456 | 2054/02 | $1,845.01 | $1,144.22 | $0.00 | $687.50 | $50.00 | $3,726.73 | $341,420.04 |
| 457 | 2054/03 | $1,851.16 | $1,138.07 | $0.00 | $687.50 | $50.00 | $3,726.73 | $339,568.87 |
| 458 | 2054/04 | $1,857.33 | $1,131.90 | $0.00 | $687.50 | $50.00 | $3,726.73 | $337,711.54 |
| 459 | 2054/05 | $1,863.52 | $1,125.71 | $0.00 | $687.50 | $50.00 | $3,726.73 | $335,848.02 |
| 460 | 2054/06 | $1,869.74 | $1,119.49 | $0.00 | $687.50 | $50.00 | $3,726.73 | $333,978.28 |
| 461 | 2054/07 | $1,875.97 | $1,113.26 | $0.00 | $687.50 | $50.00 | $3,726.73 | $332,102.31 |
| 462 | 2054/08 | $1,882.22 | $1,107.01 | $0.00 | $687.50 | $50.00 | $3,726.73 | $330,220.09 |
| 463 | 2054/09 | $1,888.50 | $1,100.73 | $0.00 | $687.50 | $50.00 | $3,726.73 | $328,331.59 |
| 464 | 2054/10 | $1,894.79 | $1,094.44 | $0.00 | $687.50 | $50.00 | $3,726.73 | $326,436.80 |
| 465 | 2054/11 | $1,901.11 | $1,088.12 | $0.00 | $687.50 | $50.00 | $3,726.73 | $324,535.70 |
| 466 | 2054/12 | $1,907.44 | $1,081.79 | $0.00 | $687.50 | $50.00 | $3,726.73 | $322,628.25 |
| 467 | 2055/01 | $1,913.80 | $1,075.43 | $0.00 | $687.50 | $50.00 | $3,726.73 | $320,714.45 |
| 468 | 2055/02 | $1,920.18 | $1,069.05 | $0.00 | $687.50 | $50.00 | $3,726.73 | $318,794.27 |
| 469 | 2055/03 | $1,926.58 | $1,062.65 | $0.00 | $687.50 | $50.00 | $3,726.73 | $316,867.69 |
| 470 | 2055/04 | $1,933.00 | $1,056.23 | $0.00 | $687.50 | $50.00 | $3,726.73 | $314,934.69 |
| 471 | 2055/05 | $1,939.45 | $1,049.78 | $0.00 | $687.50 | $50.00 | $3,726.73 | $312,995.24 |
| 472 | 2055/06 | $1,945.91 | $1,043.32 | $0.00 | $687.50 | $50.00 | $3,726.73 | $311,049.33 |
| 473 | 2055/07 | $1,952.40 | $1,036.83 | $0.00 | $687.50 | $50.00 | $3,726.73 | $309,096.93 |
| 474 | 2055/08 | $1,958.91 | $1,030.32 | $0.00 | $687.50 | $50.00 | $3,726.73 | $307,138.02 |
| 475 | 2055/09 | $1,965.44 | $1,023.79 | $0.00 | $687.50 | $50.00 | $3,726.73 | $305,172.59 |
| 476 | 2055/10 | $1,971.99 | $1,017.24 | $0.00 | $687.50 | $50.00 | $3,726.73 | $303,200.60 |
| 477 | 2055/11 | $1,978.56 | $1,010.67 | $0.00 | $687.50 | $50.00 | $3,726.73 | $301,222.04 |
| 478 | 2055/12 | $1,985.16 | $1,004.07 | $0.00 | $687.50 | $50.00 | $3,726.73 | $299,236.88 |
| 479 | 2056/01 | $1,991.77 | $997.46 | $0.00 | $687.50 | $50.00 | $3,726.73 | $297,245.11 |
| 480 | 2056/02 | $1,998.41 | $990.82 | $0.00 | $687.50 | $50.00 | $3,726.73 | $295,246.70 |
| 481 | 2056/03 | $2,005.07 | $984.16 | $0.00 | $687.50 | $50.00 | $3,726.73 | $293,241.62 |
| 482 | 2056/04 | $2,011.76 | $977.47 | $0.00 | $687.50 | $50.00 | $3,726.73 | $291,229.87 |
| 483 | 2056/05 | $2,018.46 | $970.77 | $0.00 | $687.50 | $50.00 | $3,726.73 | $289,211.40 |
| 484 | 2056/06 | $2,025.19 | $964.04 | $0.00 | $687.50 | $50.00 | $3,726.73 | $287,186.21 |
| 485 | 2056/07 | $2,031.94 | $957.29 | $0.00 | $687.50 | $50.00 | $3,726.73 | $285,154.27 |
| 486 | 2056/08 | $2,038.72 | $950.51 | $0.00 | $687.50 | $50.00 | $3,726.73 | $283,115.56 |
| 487 | 2056/09 | $2,045.51 | $943.72 | $0.00 | $687.50 | $50.00 | $3,726.73 | $281,070.04 |
| 488 | 2056/10 | $2,052.33 | $936.90 | $0.00 | $687.50 | $50.00 | $3,726.73 | $279,017.72 |
| 489 | 2056/11 | $2,059.17 | $930.06 | $0.00 | $687.50 | $50.00 | $3,726.73 | $276,958.55 |
| 490 | 2056/12 | $2,066.03 | $923.20 | $0.00 | $687.50 | $50.00 | $3,726.73 | $274,892.51 |
| 491 | 2057/01 | $2,072.92 | $916.31 | $0.00 | $687.50 | $50.00 | $3,726.73 | $272,819.59 |
| 492 | 2057/02 | $2,079.83 | $909.40 | $0.00 | $687.50 | $50.00 | $3,726.73 | $270,739.76 |
| 493 | 2057/03 | $2,086.76 | $902.47 | $0.00 | $687.50 | $50.00 | $3,726.73 | $268,653.00 |
| 494 | 2057/04 | $2,093.72 | $895.51 | $0.00 | $687.50 | $50.00 | $3,726.73 | $266,559.28 |
| 495 | 2057/05 | $2,100.70 | $888.53 | $0.00 | $687.50 | $50.00 | $3,726.73 | $264,458.58 |
| 496 | 2057/06 | $2,107.70 | $881.53 | $0.00 | $687.50 | $50.00 | $3,726.73 | $262,350.88 |
| 497 | 2057/07 | $2,114.73 | $874.50 | $0.00 | $687.50 | $50.00 | $3,726.73 | $260,236.15 |
| 498 | 2057/08 | $2,121.78 | $867.45 | $0.00 | $687.50 | $50.00 | $3,726.73 | $258,114.38 |
| 499 | 2057/09 | $2,128.85 | $860.38 | $0.00 | $687.50 | $50.00 | $3,726.73 | $255,985.53 |
| 500 | 2057/10 | $2,135.94 | $853.29 | $0.00 | $687.50 | $50.00 | $3,726.73 | $253,849.58 |
| 501 | 2057/11 | $2,143.06 | $846.17 | $0.00 | $687.50 | $50.00 | $3,726.73 | $251,706.52 |
| 502 | 2057/12 | $2,150.21 | $839.02 | $0.00 | $687.50 | $50.00 | $3,726.73 | $249,556.31 |
| 503 | 2058/01 | $2,157.37 | $831.85 | $0.00 | $687.50 | $50.00 | $3,726.73 | $247,398.94 |
| 504 | 2058/02 | $2,164.57 | $824.66 | $0.00 | $687.50 | $50.00 | $3,726.73 | $245,234.37 |
| 505 | 2058/03 | $2,171.78 | $817.45 | $0.00 | $687.50 | $50.00 | $3,726.73 | $243,062.59 |
| 506 | 2058/04 | $2,179.02 | $810.21 | $0.00 | $687.50 | $50.00 | $3,726.73 | $240,883.57 |
| 507 | 2058/05 | $2,186.28 | $802.95 | $0.00 | $687.50 | $50.00 | $3,726.73 | $238,697.29 |
| 508 | 2058/06 | $2,193.57 | $795.66 | $0.00 | $687.50 | $50.00 | $3,726.73 | $236,503.71 |
| 509 | 2058/07 | $2,200.88 | $788.35 | $0.00 | $687.50 | $50.00 | $3,726.73 | $234,302.83 |
| 510 | 2058/08 | $2,208.22 | $781.01 | $0.00 | $687.50 | $50.00 | $3,726.73 | $232,094.61 |
| 511 | 2058/09 | $2,215.58 | $773.65 | $0.00 | $687.50 | $50.00 | $3,726.73 | $229,879.03 |
| 512 | 2058/10 | $2,222.97 | $766.26 | $0.00 | $687.50 | $50.00 | $3,726.73 | $227,656.06 |
| 513 | 2058/11 | $2,230.38 | $758.85 | $0.00 | $687.50 | $50.00 | $3,726.73 | $225,425.69 |
| 514 | 2058/12 | $2,237.81 | $751.42 | $0.00 | $687.50 | $50.00 | $3,726.73 | $223,187.88 |
| 515 | 2059/01 | $2,245.27 | $743.96 | $0.00 | $687.50 | $50.00 | $3,726.73 | $220,942.61 |
| 516 | 2059/02 | $2,252.75 | $736.48 | $0.00 | $687.50 | $50.00 | $3,726.73 | $218,689.85 |
| 517 | 2059/03 | $2,260.26 | $728.97 | $0.00 | $687.50 | $50.00 | $3,726.73 | $216,429.59 |
| 518 | 2059/04 | $2,267.80 | $721.43 | $0.00 | $687.50 | $50.00 | $3,726.73 | $214,161.79 |
| 519 | 2059/05 | $2,275.36 | $713.87 | $0.00 | $687.50 | $50.00 | $3,726.73 | $211,886.44 |
| 520 | 2059/06 | $2,282.94 | $706.29 | $0.00 | $687.50 | $50.00 | $3,726.73 | $209,603.50 |
| 521 | 2059/07 | $2,290.55 | $698.68 | $0.00 | $687.50 | $50.00 | $3,726.73 | $207,312.95 |
| 522 | 2059/08 | $2,298.19 | $691.04 | $0.00 | $687.50 | $50.00 | $3,726.73 | $205,014.76 |
| 523 | 2059/09 | $2,305.85 | $683.38 | $0.00 | $687.50 | $50.00 | $3,726.73 | $202,708.91 |
| 524 | 2059/10 | $2,313.53 | $675.70 | $0.00 | $687.50 | $50.00 | $3,726.73 | $200,395.38 |
| 525 | 2059/11 | $2,321.24 | $667.98 | $0.00 | $687.50 | $50.00 | $3,726.73 | $198,074.13 |
| 526 | 2059/12 | $2,328.98 | $660.25 | $0.00 | $687.50 | $50.00 | $3,726.73 | $195,745.15 |
| 527 | 2060/01 | $2,336.75 | $652.48 | $0.00 | $687.50 | $50.00 | $3,726.73 | $193,408.41 |
| 528 | 2060/02 | $2,344.53 | $644.69 | $0.00 | $687.50 | $50.00 | $3,726.73 | $191,063.87 |
| 529 | 2060/03 | $2,352.35 | $636.88 | $0.00 | $687.50 | $50.00 | $3,726.73 | $188,711.52 |
| 530 | 2060/04 | $2,360.19 | $629.04 | $0.00 | $687.50 | $50.00 | $3,726.73 | $186,351.33 |
| 531 | 2060/05 | $2,368.06 | $621.17 | $0.00 | $687.50 | $50.00 | $3,726.73 | $183,983.27 |
| 532 | 2060/06 | $2,375.95 | $613.28 | $0.00 | $687.50 | $50.00 | $3,726.73 | $181,607.32 |
| 533 | 2060/07 | $2,383.87 | $605.36 | $0.00 | $687.50 | $50.00 | $3,726.73 | $179,223.45 |
| 534 | 2060/08 | $2,391.82 | $597.41 | $0.00 | $687.50 | $50.00 | $3,726.73 | $176,831.63 |
| 535 | 2060/09 | $2,399.79 | $589.44 | $0.00 | $687.50 | $50.00 | $3,726.73 | $174,431.84 |
| 536 | 2060/10 | $2,407.79 | $581.44 | $0.00 | $687.50 | $50.00 | $3,726.73 | $172,024.05 |
| 537 | 2060/11 | $2,415.82 | $573.41 | $0.00 | $687.50 | $50.00 | $3,726.73 | $169,608.24 |
| 538 | 2060/12 | $2,423.87 | $565.36 | $0.00 | $687.50 | $50.00 | $3,726.73 | $167,184.37 |
| 539 | 2061/01 | $2,431.95 | $557.28 | $0.00 | $687.50 | $50.00 | $3,726.73 | $164,752.42 |
| 540 | 2061/02 | $2,440.05 | $549.17 | $0.00 | $687.50 | $50.00 | $3,726.73 | $162,312.37 |
| 541 | 2061/03 | $2,448.19 | $541.04 | $0.00 | $687.50 | $50.00 | $3,726.73 | $159,864.18 |
| 542 | 2061/04 | $2,456.35 | $532.88 | $0.00 | $687.50 | $50.00 | $3,726.73 | $157,407.83 |
| 543 | 2061/05 | $2,464.54 | $524.69 | $0.00 | $687.50 | $50.00 | $3,726.73 | $154,943.29 |
| 544 | 2061/06 | $2,472.75 | $516.48 | $0.00 | $687.50 | $50.00 | $3,726.73 | $152,470.54 |
| 545 | 2061/07 | $2,480.99 | $508.24 | $0.00 | $687.50 | $50.00 | $3,726.73 | $149,989.55 |
| 546 | 2061/08 | $2,489.26 | $499.97 | $0.00 | $687.50 | $50.00 | $3,726.73 | $147,500.28 |
| 547 | 2061/09 | $2,497.56 | $491.67 | $0.00 | $687.50 | $50.00 | $3,726.73 | $145,002.72 |
| 548 | 2061/10 | $2,505.89 | $483.34 | $0.00 | $687.50 | $50.00 | $3,726.73 | $142,496.83 |
| 549 | 2061/11 | $2,514.24 | $474.99 | $0.00 | $687.50 | $50.00 | $3,726.73 | $139,982.59 |
| 550 | 2061/12 | $2,522.62 | $466.61 | $0.00 | $687.50 | $50.00 | $3,726.73 | $137,459.97 |
| 551 | 2062/01 | $2,531.03 | $458.20 | $0.00 | $687.50 | $50.00 | $3,726.73 | $134,928.94 |
| 552 | 2062/02 | $2,539.47 | $449.76 | $0.00 | $687.50 | $50.00 | $3,726.73 | $132,389.48 |
| 553 | 2062/03 | $2,547.93 | $441.30 | $0.00 | $687.50 | $50.00 | $3,726.73 | $129,841.55 |
| 554 | 2062/04 | $2,556.42 | $432.81 | $0.00 | $687.50 | $50.00 | $3,726.73 | $127,285.12 |
| 555 | 2062/05 | $2,564.95 | $424.28 | $0.00 | $687.50 | $50.00 | $3,726.73 | $124,720.18 |
| 556 | 2062/06 | $2,573.50 | $415.73 | $0.00 | $687.50 | $50.00 | $3,726.73 | $122,146.68 |
| 557 | 2062/07 | $2,582.07 | $407.16 | $0.00 | $687.50 | $50.00 | $3,726.73 | $119,564.61 |
| 558 | 2062/08 | $2,590.68 | $398.55 | $0.00 | $687.50 | $50.00 | $3,726.73 | $116,973.93 |
| 559 | 2062/09 | $2,599.32 | $389.91 | $0.00 | $687.50 | $50.00 | $3,726.73 | $114,374.61 |
| 560 | 2062/10 | $2,607.98 | $381.25 | $0.00 | $687.50 | $50.00 | $3,726.73 | $111,766.63 |
| 561 | 2062/11 | $2,616.67 | $372.56 | $0.00 | $687.50 | $50.00 | $3,726.73 | $109,149.96 |
| 562 | 2062/12 | $2,625.40 | $363.83 | $0.00 | $687.50 | $50.00 | $3,726.73 | $106,524.56 |
| 563 | 2063/01 | $2,634.15 | $355.08 | $0.00 | $687.50 | $50.00 | $3,726.73 | $103,890.41 |
| 564 | 2063/02 | $2,642.93 | $346.30 | $0.00 | $687.50 | $50.00 | $3,726.73 | $101,247.49 |
| 565 | 2063/03 | $2,651.74 | $337.49 | $0.00 | $687.50 | $50.00 | $3,726.73 | $98,595.75 |
| 566 | 2063/04 | $2,660.58 | $328.65 | $0.00 | $687.50 | $50.00 | $3,726.73 | $95,935.17 |
| 567 | 2063/05 | $2,669.45 | $319.78 | $0.00 | $687.50 | $50.00 | $3,726.73 | $93,265.73 |
| 568 | 2063/06 | $2,678.34 | $310.89 | $0.00 | $687.50 | $50.00 | $3,726.73 | $90,587.38 |
| 569 | 2063/07 | $2,687.27 | $301.96 | $0.00 | $687.50 | $50.00 | $3,726.73 | $87,900.11 |
| 570 | 2063/08 | $2,696.23 | $293.00 | $0.00 | $687.50 | $50.00 | $3,726.73 | $85,203.88 |
| 571 | 2063/09 | $2,705.22 | $284.01 | $0.00 | $687.50 | $50.00 | $3,726.73 | $82,498.67 |
| 572 | 2063/10 | $2,714.23 | $275.00 | $0.00 | $687.50 | $50.00 | $3,726.73 | $79,784.43 |
| 573 | 2063/11 | $2,723.28 | $265.95 | $0.00 | $687.50 | $50.00 | $3,726.73 | $77,061.15 |
| 574 | 2063/12 | $2,732.36 | $256.87 | $0.00 | $687.50 | $50.00 | $3,726.73 | $74,328.79 |
| 575 | 2064/01 | $2,741.47 | $247.76 | $0.00 | $687.50 | $50.00 | $3,726.73 | $71,587.33 |
| 576 | 2064/02 | $2,750.60 | $238.62 | $0.00 | $687.50 | $50.00 | $3,726.73 | $68,836.72 |
| 577 | 2064/03 | $2,759.77 | $229.46 | $0.00 | $687.50 | $50.00 | $3,726.73 | $66,076.95 |
| 578 | 2064/04 | $2,768.97 | $220.26 | $0.00 | $687.50 | $50.00 | $3,726.73 | $63,307.98 |
| 579 | 2064/05 | $2,778.20 | $211.03 | $0.00 | $687.50 | $50.00 | $3,726.73 | $60,529.77 |
| 580 | 2064/06 | $2,787.46 | $201.77 | $0.00 | $687.50 | $50.00 | $3,726.73 | $57,742.31 |
| 581 | 2064/07 | $2,796.75 | $192.47 | $0.00 | $687.50 | $50.00 | $3,726.73 | $54,945.55 |
| 582 | 2064/08 | $2,806.08 | $183.15 | $0.00 | $687.50 | $50.00 | $3,726.73 | $52,139.48 |
| 583 | 2064/09 | $2,815.43 | $173.80 | $0.00 | $687.50 | $50.00 | $3,726.73 | $49,324.05 |
| 584 | 2064/10 | $2,824.82 | $164.41 | $0.00 | $687.50 | $50.00 | $3,726.73 | $46,499.23 |
| 585 | 2064/11 | $2,834.23 | $155.00 | $0.00 | $687.50 | $50.00 | $3,726.73 | $43,665.00 |
| 586 | 2064/12 | $2,843.68 | $145.55 | $0.00 | $687.50 | $50.00 | $3,726.73 | $40,821.32 |
| 587 | 2065/01 | $2,853.16 | $136.07 | $0.00 | $687.50 | $50.00 | $3,726.73 | $37,968.16 |
| 588 | 2065/02 | $2,862.67 | $126.56 | $0.00 | $687.50 | $50.00 | $3,726.73 | $35,105.49 |
| 589 | 2065/03 | $2,872.21 | $117.02 | $0.00 | $687.50 | $50.00 | $3,726.73 | $32,233.28 |
| 590 | 2065/04 | $2,881.78 | $107.44 | $0.00 | $687.50 | $50.00 | $3,726.73 | $29,351.50 |
| 591 | 2065/05 | $2,891.39 | $97.84 | $0.00 | $687.50 | $50.00 | $3,726.73 | $26,460.10 |
| 592 | 2065/06 | $2,901.03 | $88.20 | $0.00 | $687.50 | $50.00 | $3,726.73 | $23,559.08 |
| 593 | 2065/07 | $2,910.70 | $78.53 | $0.00 | $687.50 | $50.00 | $3,726.73 | $20,648.38 |
| 594 | 2065/08 | $2,920.40 | $68.83 | $0.00 | $687.50 | $50.00 | $3,726.73 | $17,727.98 |
| 595 | 2065/09 | $2,930.14 | $59.09 | $0.00 | $687.50 | $50.00 | $3,726.73 | $14,797.84 |
| 596 | 2065/10 | $2,939.90 | $49.33 | $0.00 | $687.50 | $50.00 | $3,726.73 | $11,857.94 |
| 597 | 2065/11 | $2,949.70 | $39.53 | $0.00 | $687.50 | $50.00 | $3,726.73 | $8,908.23 |
| 598 | 2065/12 | $2,959.54 | $29.69 | $0.00 | $687.50 | $50.00 | $3,726.73 | $5,948.70 |
| 599 | 2066/01 | $2,969.40 | $19.83 | $0.00 | $687.50 | $50.00 | $3,726.73 | $2,979.30 |
| 600 | 2066/02 | $2,979.30 | $9.93 | $0.00 | $687.50 | $50.00 | $3,726.73 | $0.00 |
| Totals | $775,000.00 | $1,018,537.56 | $64,260.42 | $412,500.00 | $30,000.00 | $2,300,297.98 |
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.