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 $884,000.00 at 3.5% interest rate for a $884,050.00 home, you need to have a monthly payment of $3,774.82. You will make a total of 600 payments and you will pay off your mortgage on 2064/11. Consult with a Mortgage Specialist
Loan Comparison
You can save $171,193.57 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 | $3,122.29 | 3.5% | 600 months | $1,873,423.81 | $989,373.81 |
| 50 years | Bi-Weekly | $1,561.15 | 3.5% | 512 months | $1,702,230.24 | $818,180.24 |
| 45 years | Monthly | $3,253.35 | 3.5% | 540 months | $1,756,856.95 | $872,806.95 |
| 45 years | Bi-Weekly | $1,626.68 | 3.5% | 461 months | $1,607,185.23 | $723,135.23 |
| 40 years | Monthly | $3,424.54 | 3.5% | 480 months | $1,643,827.32 | $759,777.32 |
| 40 years | Bi-Weekly | $1,712.27 | 3.5% | 409 months | $1,514,881.24 | $630,831.24 |
| 35 years | Monthly | $3,653.49 | 3.5% | 420 months | $1,534,515.47 | $650,465.47 |
| 35 years | Bi-Weekly | $1,826.75 | 3.5% | 358 months | $1,425,420.29 | $541,370.29 |
| 30 years | Monthly | $3,969.56 | 3.5% | 360 months | $1,429,089.81 | $545,039.81 |
| 30 years | Bi-Weekly | $1,984.78 | 3.5% | 307 months | $1,338,896.18 | $454,846.18 |
| 25 years | Monthly | $4,425.51 | 3.5% | 300 months | $1,327,703.71 | $443,653.71 |
| 25 years | Bi-Weekly | $2,212.76 | 3.5% | 256 months | $1,255,393.18 | $371,343.18 |
| 20 years | Monthly | $5,126.84 | 3.5% | 240 months | $1,230,492.54 | $346,442.54 |
| 20 years | Bi-Weekly | $2,563.42 | 3.5% | 205 months | $1,174,984.83 | $290,934.83 |
| 15 years | Monthly | $6,319.56 | 3.5% | 180 months | $1,137,571.10 | $253,521.10 |
| 15 years | Bi-Weekly | $3,159.78 | 3.5% | 154 months | $1,097,732.93 | $213,682.93 |
| 10 years | Monthly | $8,741.51 | 3.5% | 120 months | $1,049,031.28 | $164,981.28 |
| 10 years | Bi-Weekly | $4,370.76 | 3.5% | 103 months | $1,023,686.51 | $139,636.51 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/12 | $543.96 | $2,578.33 | $0.00 | $552.53 | $100.00 | $3,774.82 | $883,456.04 |
| 2 | 2015/01 | $545.54 | $2,576.75 | $0.00 | $552.53 | $100.00 | $3,774.82 | $882,910.50 |
| 3 | 2015/02 | $547.13 | $2,575.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $882,363.37 |
| 4 | 2015/03 | $548.73 | $2,573.56 | $0.00 | $552.53 | $100.00 | $3,774.82 | $881,814.64 |
| 5 | 2015/04 | $550.33 | $2,571.96 | $0.00 | $552.53 | $100.00 | $3,774.82 | $881,264.31 |
| 6 | 2015/05 | $551.94 | $2,570.35 | $0.00 | $552.53 | $100.00 | $3,774.82 | $880,712.37 |
| 7 | 2015/06 | $553.55 | $2,568.74 | $0.00 | $552.53 | $100.00 | $3,774.82 | $880,158.83 |
| 8 | 2015/07 | $555.16 | $2,567.13 | $0.00 | $552.53 | $100.00 | $3,774.82 | $879,603.67 |
| 9 | 2015/08 | $556.78 | $2,565.51 | $0.00 | $552.53 | $100.00 | $3,774.82 | $879,046.89 |
| 10 | 2015/09 | $558.40 | $2,563.89 | $0.00 | $552.53 | $100.00 | $3,774.82 | $878,488.48 |
| 11 | 2015/10 | $560.03 | $2,562.26 | $0.00 | $552.53 | $100.00 | $3,774.82 | $877,928.45 |
| 12 | 2015/11 | $561.67 | $2,560.62 | $0.00 | $552.53 | $100.00 | $3,774.82 | $877,366.79 |
| 13 | 2015/12 | $563.30 | $2,558.99 | $0.00 | $552.53 | $100.00 | $3,774.82 | $876,803.48 |
| 14 | 2016/01 | $564.95 | $2,557.34 | $0.00 | $552.53 | $100.00 | $3,774.82 | $876,238.54 |
| 15 | 2016/02 | $566.59 | $2,555.70 | $0.00 | $552.53 | $100.00 | $3,774.82 | $875,671.94 |
| 16 | 2016/03 | $568.25 | $2,554.04 | $0.00 | $552.53 | $100.00 | $3,774.82 | $875,103.70 |
| 17 | 2016/04 | $569.90 | $2,552.39 | $0.00 | $552.53 | $100.00 | $3,774.82 | $874,533.79 |
| 18 | 2016/05 | $571.57 | $2,550.72 | $0.00 | $552.53 | $100.00 | $3,774.82 | $873,962.23 |
| 19 | 2016/06 | $573.23 | $2,549.06 | $0.00 | $552.53 | $100.00 | $3,774.82 | $873,388.99 |
| 20 | 2016/07 | $574.91 | $2,547.38 | $0.00 | $552.53 | $100.00 | $3,774.82 | $872,814.09 |
| 21 | 2016/08 | $576.58 | $2,545.71 | $0.00 | $552.53 | $100.00 | $3,774.82 | $872,237.51 |
| 22 | 2016/09 | $578.26 | $2,544.03 | $0.00 | $552.53 | $100.00 | $3,774.82 | $871,659.24 |
| 23 | 2016/10 | $579.95 | $2,542.34 | $0.00 | $552.53 | $100.00 | $3,774.82 | $871,079.29 |
| 24 | 2016/11 | $581.64 | $2,540.65 | $0.00 | $552.53 | $100.00 | $3,774.82 | $870,497.65 |
| 25 | 2016/12 | $583.34 | $2,538.95 | $0.00 | $552.53 | $100.00 | $3,774.82 | $869,914.31 |
| 26 | 2017/01 | $585.04 | $2,537.25 | $0.00 | $552.53 | $100.00 | $3,774.82 | $869,329.27 |
| 27 | 2017/02 | $586.75 | $2,535.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $868,742.53 |
| 28 | 2017/03 | $588.46 | $2,533.83 | $0.00 | $552.53 | $100.00 | $3,774.82 | $868,154.07 |
| 29 | 2017/04 | $590.17 | $2,532.12 | $0.00 | $552.53 | $100.00 | $3,774.82 | $867,563.90 |
| 30 | 2017/05 | $591.89 | $2,530.39 | $0.00 | $552.53 | $100.00 | $3,774.82 | $866,972.00 |
| 31 | 2017/06 | $593.62 | $2,528.67 | $0.00 | $552.53 | $100.00 | $3,774.82 | $866,378.38 |
| 32 | 2017/07 | $595.35 | $2,526.94 | $0.00 | $552.53 | $100.00 | $3,774.82 | $865,783.03 |
| 33 | 2017/08 | $597.09 | $2,525.20 | $0.00 | $552.53 | $100.00 | $3,774.82 | $865,185.94 |
| 34 | 2017/09 | $598.83 | $2,523.46 | $0.00 | $552.53 | $100.00 | $3,774.82 | $864,587.11 |
| 35 | 2017/10 | $600.58 | $2,521.71 | $0.00 | $552.53 | $100.00 | $3,774.82 | $863,986.53 |
| 36 | 2017/11 | $602.33 | $2,519.96 | $0.00 | $552.53 | $100.00 | $3,774.82 | $863,384.20 |
| 37 | 2017/12 | $604.09 | $2,518.20 | $0.00 | $552.53 | $100.00 | $3,774.82 | $862,780.12 |
| 38 | 2018/01 | $605.85 | $2,516.44 | $0.00 | $552.53 | $100.00 | $3,774.82 | $862,174.27 |
| 39 | 2018/02 | $607.61 | $2,514.67 | $0.00 | $552.53 | $100.00 | $3,774.82 | $861,566.65 |
| 40 | 2018/03 | $609.39 | $2,512.90 | $0.00 | $552.53 | $100.00 | $3,774.82 | $860,957.27 |
| 41 | 2018/04 | $611.16 | $2,511.13 | $0.00 | $552.53 | $100.00 | $3,774.82 | $860,346.10 |
| 42 | 2018/05 | $612.95 | $2,509.34 | $0.00 | $552.53 | $100.00 | $3,774.82 | $859,733.16 |
| 43 | 2018/06 | $614.73 | $2,507.56 | $0.00 | $552.53 | $100.00 | $3,774.82 | $859,118.42 |
| 44 | 2018/07 | $616.53 | $2,505.76 | $0.00 | $552.53 | $100.00 | $3,774.82 | $858,501.89 |
| 45 | 2018/08 | $618.33 | $2,503.96 | $0.00 | $552.53 | $100.00 | $3,774.82 | $857,883.57 |
| 46 | 2018/09 | $620.13 | $2,502.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $857,263.44 |
| 47 | 2018/10 | $621.94 | $2,500.35 | $0.00 | $552.53 | $100.00 | $3,774.82 | $856,641.50 |
| 48 | 2018/11 | $623.75 | $2,498.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $856,017.75 |
| 49 | 2018/12 | $625.57 | $2,496.72 | $0.00 | $552.53 | $100.00 | $3,774.82 | $855,392.18 |
| 50 | 2019/01 | $627.40 | $2,494.89 | $0.00 | $552.53 | $100.00 | $3,774.82 | $854,764.78 |
| 51 | 2019/02 | $629.23 | $2,493.06 | $0.00 | $552.53 | $100.00 | $3,774.82 | $854,135.55 |
| 52 | 2019/03 | $631.06 | $2,491.23 | $0.00 | $552.53 | $100.00 | $3,774.82 | $853,504.49 |
| 53 | 2019/04 | $632.90 | $2,489.39 | $0.00 | $552.53 | $100.00 | $3,774.82 | $852,871.59 |
| 54 | 2019/05 | $634.75 | $2,487.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $852,236.84 |
| 55 | 2019/06 | $636.60 | $2,485.69 | $0.00 | $552.53 | $100.00 | $3,774.82 | $851,600.25 |
| 56 | 2019/07 | $638.46 | $2,483.83 | $0.00 | $552.53 | $100.00 | $3,774.82 | $850,961.79 |
| 57 | 2019/08 | $640.32 | $2,481.97 | $0.00 | $552.53 | $100.00 | $3,774.82 | $850,321.47 |
| 58 | 2019/09 | $642.19 | $2,480.10 | $0.00 | $552.53 | $100.00 | $3,774.82 | $849,679.29 |
| 59 | 2019/10 | $644.06 | $2,478.23 | $0.00 | $552.53 | $100.00 | $3,774.82 | $849,035.23 |
| 60 | 2019/11 | $645.94 | $2,476.35 | $0.00 | $552.53 | $100.00 | $3,774.82 | $848,389.29 |
| 61 | 2019/12 | $647.82 | $2,474.47 | $0.00 | $552.53 | $100.00 | $3,774.82 | $847,741.47 |
| 62 | 2020/01 | $649.71 | $2,472.58 | $0.00 | $552.53 | $100.00 | $3,774.82 | $847,091.76 |
| 63 | 2020/02 | $651.61 | $2,470.68 | $0.00 | $552.53 | $100.00 | $3,774.82 | $846,440.15 |
| 64 | 2020/03 | $653.51 | $2,468.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $845,786.65 |
| 65 | 2020/04 | $655.41 | $2,466.88 | $0.00 | $552.53 | $100.00 | $3,774.82 | $845,131.24 |
| 66 | 2020/05 | $657.32 | $2,464.97 | $0.00 | $552.53 | $100.00 | $3,774.82 | $844,473.91 |
| 67 | 2020/06 | $659.24 | $2,463.05 | $0.00 | $552.53 | $100.00 | $3,774.82 | $843,814.67 |
| 68 | 2020/07 | $661.16 | $2,461.13 | $0.00 | $552.53 | $100.00 | $3,774.82 | $843,153.51 |
| 69 | 2020/08 | $663.09 | $2,459.20 | $0.00 | $552.53 | $100.00 | $3,774.82 | $842,490.42 |
| 70 | 2020/09 | $665.03 | $2,457.26 | $0.00 | $552.53 | $100.00 | $3,774.82 | $841,825.39 |
| 71 | 2020/10 | $666.97 | $2,455.32 | $0.00 | $552.53 | $100.00 | $3,774.82 | $841,158.43 |
| 72 | 2020/11 | $668.91 | $2,453.38 | $0.00 | $552.53 | $100.00 | $3,774.82 | $840,489.51 |
| 73 | 2020/12 | $670.86 | $2,451.43 | $0.00 | $552.53 | $100.00 | $3,774.82 | $839,818.65 |
| 74 | 2021/01 | $672.82 | $2,449.47 | $0.00 | $552.53 | $100.00 | $3,774.82 | $839,145.83 |
| 75 | 2021/02 | $674.78 | $2,447.51 | $0.00 | $552.53 | $100.00 | $3,774.82 | $838,471.05 |
| 76 | 2021/03 | $676.75 | $2,445.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $837,794.30 |
| 77 | 2021/04 | $678.72 | $2,443.57 | $0.00 | $552.53 | $100.00 | $3,774.82 | $837,115.58 |
| 78 | 2021/05 | $680.70 | $2,441.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $836,434.88 |
| 79 | 2021/06 | $682.69 | $2,439.60 | $0.00 | $552.53 | $100.00 | $3,774.82 | $835,752.19 |
| 80 | 2021/07 | $684.68 | $2,437.61 | $0.00 | $552.53 | $100.00 | $3,774.82 | $835,067.51 |
| 81 | 2021/08 | $686.68 | $2,435.61 | $0.00 | $552.53 | $100.00 | $3,774.82 | $834,380.84 |
| 82 | 2021/09 | $688.68 | $2,433.61 | $0.00 | $552.53 | $100.00 | $3,774.82 | $833,692.16 |
| 83 | 2021/10 | $690.69 | $2,431.60 | $0.00 | $552.53 | $100.00 | $3,774.82 | $833,001.47 |
| 84 | 2021/11 | $692.70 | $2,429.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $832,308.77 |
| 85 | 2021/12 | $694.72 | $2,427.57 | $0.00 | $552.53 | $100.00 | $3,774.82 | $831,614.04 |
| 86 | 2022/01 | $696.75 | $2,425.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $830,917.30 |
| 87 | 2022/02 | $698.78 | $2,423.51 | $0.00 | $552.53 | $100.00 | $3,774.82 | $830,218.51 |
| 88 | 2022/03 | $700.82 | $2,421.47 | $0.00 | $552.53 | $100.00 | $3,774.82 | $829,517.70 |
| 89 | 2022/04 | $702.86 | $2,419.43 | $0.00 | $552.53 | $100.00 | $3,774.82 | $828,814.83 |
| 90 | 2022/05 | $704.91 | $2,417.38 | $0.00 | $552.53 | $100.00 | $3,774.82 | $828,109.92 |
| 91 | 2022/06 | $706.97 | $2,415.32 | $0.00 | $552.53 | $100.00 | $3,774.82 | $827,402.95 |
| 92 | 2022/07 | $709.03 | $2,413.26 | $0.00 | $552.53 | $100.00 | $3,774.82 | $826,693.92 |
| 93 | 2022/08 | $711.10 | $2,411.19 | $0.00 | $552.53 | $100.00 | $3,774.82 | $825,982.82 |
| 94 | 2022/09 | $713.17 | $2,409.12 | $0.00 | $552.53 | $100.00 | $3,774.82 | $825,269.65 |
| 95 | 2022/10 | $715.25 | $2,407.04 | $0.00 | $552.53 | $100.00 | $3,774.82 | $824,554.39 |
| 96 | 2022/11 | $717.34 | $2,404.95 | $0.00 | $552.53 | $100.00 | $3,774.82 | $823,837.05 |
| 97 | 2022/12 | $719.43 | $2,402.86 | $0.00 | $552.53 | $100.00 | $3,774.82 | $823,117.62 |
| 98 | 2023/01 | $721.53 | $2,400.76 | $0.00 | $552.53 | $100.00 | $3,774.82 | $822,396.09 |
| 99 | 2023/02 | $723.63 | $2,398.66 | $0.00 | $552.53 | $100.00 | $3,774.82 | $821,672.46 |
| 100 | 2023/03 | $725.75 | $2,396.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $820,946.71 |
| 101 | 2023/04 | $727.86 | $2,394.43 | $0.00 | $552.53 | $100.00 | $3,774.82 | $820,218.85 |
| 102 | 2023/05 | $729.98 | $2,392.30 | $0.00 | $552.53 | $100.00 | $3,774.82 | $819,488.87 |
| 103 | 2023/06 | $732.11 | $2,390.18 | $0.00 | $552.53 | $100.00 | $3,774.82 | $818,756.75 |
| 104 | 2023/07 | $734.25 | $2,388.04 | $0.00 | $552.53 | $100.00 | $3,774.82 | $818,022.50 |
| 105 | 2023/08 | $736.39 | $2,385.90 | $0.00 | $552.53 | $100.00 | $3,774.82 | $817,286.11 |
| 106 | 2023/09 | $738.54 | $2,383.75 | $0.00 | $552.53 | $100.00 | $3,774.82 | $816,547.57 |
| 107 | 2023/10 | $740.69 | $2,381.60 | $0.00 | $552.53 | $100.00 | $3,774.82 | $815,806.88 |
| 108 | 2023/11 | $742.85 | $2,379.44 | $0.00 | $552.53 | $100.00 | $3,774.82 | $815,064.03 |
| 109 | 2023/12 | $745.02 | $2,377.27 | $0.00 | $552.53 | $100.00 | $3,774.82 | $814,319.01 |
| 110 | 2024/01 | $747.19 | $2,375.10 | $0.00 | $552.53 | $100.00 | $3,774.82 | $813,571.82 |
| 111 | 2024/02 | $749.37 | $2,372.92 | $0.00 | $552.53 | $100.00 | $3,774.82 | $812,822.45 |
| 112 | 2024/03 | $751.56 | $2,370.73 | $0.00 | $552.53 | $100.00 | $3,774.82 | $812,070.89 |
| 113 | 2024/04 | $753.75 | $2,368.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $811,317.14 |
| 114 | 2024/05 | $755.95 | $2,366.34 | $0.00 | $552.53 | $100.00 | $3,774.82 | $810,561.19 |
| 115 | 2024/06 | $758.15 | $2,364.14 | $0.00 | $552.53 | $100.00 | $3,774.82 | $809,803.04 |
| 116 | 2024/07 | $760.36 | $2,361.93 | $0.00 | $552.53 | $100.00 | $3,774.82 | $809,042.67 |
| 117 | 2024/08 | $762.58 | $2,359.71 | $0.00 | $552.53 | $100.00 | $3,774.82 | $808,280.09 |
| 118 | 2024/09 | $764.81 | $2,357.48 | $0.00 | $552.53 | $100.00 | $3,774.82 | $807,515.28 |
| 119 | 2024/10 | $767.04 | $2,355.25 | $0.00 | $552.53 | $100.00 | $3,774.82 | $806,748.25 |
| 120 | 2024/11 | $769.27 | $2,353.02 | $0.00 | $552.53 | $100.00 | $3,774.82 | $805,978.97 |
| 121 | 2024/12 | $771.52 | $2,350.77 | $0.00 | $552.53 | $100.00 | $3,774.82 | $805,207.46 |
| 122 | 2025/01 | $773.77 | $2,348.52 | $0.00 | $552.53 | $100.00 | $3,774.82 | $804,433.69 |
| 123 | 2025/02 | $776.02 | $2,346.26 | $0.00 | $552.53 | $100.00 | $3,774.82 | $803,657.66 |
| 124 | 2025/03 | $778.29 | $2,344.00 | $0.00 | $552.53 | $100.00 | $3,774.82 | $802,879.38 |
| 125 | 2025/04 | $780.56 | $2,341.73 | $0.00 | $552.53 | $100.00 | $3,774.82 | $802,098.82 |
| 126 | 2025/05 | $782.83 | $2,339.45 | $0.00 | $552.53 | $100.00 | $3,774.82 | $801,315.98 |
| 127 | 2025/06 | $785.12 | $2,337.17 | $0.00 | $552.53 | $100.00 | $3,774.82 | $800,530.86 |
| 128 | 2025/07 | $787.41 | $2,334.88 | $0.00 | $552.53 | $100.00 | $3,774.82 | $799,743.46 |
| 129 | 2025/08 | $789.70 | $2,332.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $798,953.75 |
| 130 | 2025/09 | $792.01 | $2,330.28 | $0.00 | $552.53 | $100.00 | $3,774.82 | $798,161.74 |
| 131 | 2025/10 | $794.32 | $2,327.97 | $0.00 | $552.53 | $100.00 | $3,774.82 | $797,367.43 |
| 132 | 2025/11 | $796.63 | $2,325.65 | $0.00 | $552.53 | $100.00 | $3,774.82 | $796,570.79 |
| 133 | 2025/12 | $798.96 | $2,323.33 | $0.00 | $552.53 | $100.00 | $3,774.82 | $795,771.83 |
| 134 | 2026/01 | $801.29 | $2,321.00 | $0.00 | $552.53 | $100.00 | $3,774.82 | $794,970.54 |
| 135 | 2026/02 | $803.63 | $2,318.66 | $0.00 | $552.53 | $100.00 | $3,774.82 | $794,166.92 |
| 136 | 2026/03 | $805.97 | $2,316.32 | $0.00 | $552.53 | $100.00 | $3,774.82 | $793,360.95 |
| 137 | 2026/04 | $808.32 | $2,313.97 | $0.00 | $552.53 | $100.00 | $3,774.82 | $792,552.63 |
| 138 | 2026/05 | $810.68 | $2,311.61 | $0.00 | $552.53 | $100.00 | $3,774.82 | $791,741.95 |
| 139 | 2026/06 | $813.04 | $2,309.25 | $0.00 | $552.53 | $100.00 | $3,774.82 | $790,928.91 |
| 140 | 2026/07 | $815.41 | $2,306.88 | $0.00 | $552.53 | $100.00 | $3,774.82 | $790,113.50 |
| 141 | 2026/08 | $817.79 | $2,304.50 | $0.00 | $552.53 | $100.00 | $3,774.82 | $789,295.70 |
| 142 | 2026/09 | $820.18 | $2,302.11 | $0.00 | $552.53 | $100.00 | $3,774.82 | $788,475.53 |
| 143 | 2026/10 | $822.57 | $2,299.72 | $0.00 | $552.53 | $100.00 | $3,774.82 | $787,652.96 |
| 144 | 2026/11 | $824.97 | $2,297.32 | $0.00 | $552.53 | $100.00 | $3,774.82 | $786,827.99 |
| 145 | 2026/12 | $827.37 | $2,294.91 | $0.00 | $552.53 | $100.00 | $3,774.82 | $786,000.61 |
| 146 | 2027/01 | $829.79 | $2,292.50 | $0.00 | $552.53 | $100.00 | $3,774.82 | $785,170.83 |
| 147 | 2027/02 | $832.21 | $2,290.08 | $0.00 | $552.53 | $100.00 | $3,774.82 | $784,338.62 |
| 148 | 2027/03 | $834.64 | $2,287.65 | $0.00 | $552.53 | $100.00 | $3,774.82 | $783,503.98 |
| 149 | 2027/04 | $837.07 | $2,285.22 | $0.00 | $552.53 | $100.00 | $3,774.82 | $782,666.91 |
| 150 | 2027/05 | $839.51 | $2,282.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $781,827.40 |
| 151 | 2027/06 | $841.96 | $2,280.33 | $0.00 | $552.53 | $100.00 | $3,774.82 | $780,985.44 |
| 152 | 2027/07 | $844.42 | $2,277.87 | $0.00 | $552.53 | $100.00 | $3,774.82 | $780,141.03 |
| 153 | 2027/08 | $846.88 | $2,275.41 | $0.00 | $552.53 | $100.00 | $3,774.82 | $779,294.15 |
| 154 | 2027/09 | $849.35 | $2,272.94 | $0.00 | $552.53 | $100.00 | $3,774.82 | $778,444.80 |
| 155 | 2027/10 | $851.83 | $2,270.46 | $0.00 | $552.53 | $100.00 | $3,774.82 | $777,592.97 |
| 156 | 2027/11 | $854.31 | $2,267.98 | $0.00 | $552.53 | $100.00 | $3,774.82 | $776,738.66 |
| 157 | 2027/12 | $856.80 | $2,265.49 | $0.00 | $552.53 | $100.00 | $3,774.82 | $775,881.86 |
| 158 | 2028/01 | $859.30 | $2,262.99 | $0.00 | $552.53 | $100.00 | $3,774.82 | $775,022.56 |
| 159 | 2028/02 | $861.81 | $2,260.48 | $0.00 | $552.53 | $100.00 | $3,774.82 | $774,160.75 |
| 160 | 2028/03 | $864.32 | $2,257.97 | $0.00 | $552.53 | $100.00 | $3,774.82 | $773,296.43 |
| 161 | 2028/04 | $866.84 | $2,255.45 | $0.00 | $552.53 | $100.00 | $3,774.82 | $772,429.59 |
| 162 | 2028/05 | $869.37 | $2,252.92 | $0.00 | $552.53 | $100.00 | $3,774.82 | $771,560.22 |
| 163 | 2028/06 | $871.91 | $2,250.38 | $0.00 | $552.53 | $100.00 | $3,774.82 | $770,688.31 |
| 164 | 2028/07 | $874.45 | $2,247.84 | $0.00 | $552.53 | $100.00 | $3,774.82 | $769,813.87 |
| 165 | 2028/08 | $877.00 | $2,245.29 | $0.00 | $552.53 | $100.00 | $3,774.82 | $768,936.87 |
| 166 | 2028/09 | $879.56 | $2,242.73 | $0.00 | $552.53 | $100.00 | $3,774.82 | $768,057.31 |
| 167 | 2028/10 | $882.12 | $2,240.17 | $0.00 | $552.53 | $100.00 | $3,774.82 | $767,175.19 |
| 168 | 2028/11 | $884.70 | $2,237.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $766,290.49 |
| 169 | 2028/12 | $887.28 | $2,235.01 | $0.00 | $552.53 | $100.00 | $3,774.82 | $765,403.22 |
| 170 | 2029/01 | $889.86 | $2,232.43 | $0.00 | $552.53 | $100.00 | $3,774.82 | $764,513.35 |
| 171 | 2029/02 | $892.46 | $2,229.83 | $0.00 | $552.53 | $100.00 | $3,774.82 | $763,620.89 |
| 172 | 2029/03 | $895.06 | $2,227.23 | $0.00 | $552.53 | $100.00 | $3,774.82 | $762,725.83 |
| 173 | 2029/04 | $897.67 | $2,224.62 | $0.00 | $552.53 | $100.00 | $3,774.82 | $761,828.16 |
| 174 | 2029/05 | $900.29 | $2,222.00 | $0.00 | $552.53 | $100.00 | $3,774.82 | $760,927.87 |
| 175 | 2029/06 | $902.92 | $2,219.37 | $0.00 | $552.53 | $100.00 | $3,774.82 | $760,024.95 |
| 176 | 2029/07 | $905.55 | $2,216.74 | $0.00 | $552.53 | $100.00 | $3,774.82 | $759,119.40 |
| 177 | 2029/08 | $908.19 | $2,214.10 | $0.00 | $552.53 | $100.00 | $3,774.82 | $758,211.21 |
| 178 | 2029/09 | $910.84 | $2,211.45 | $0.00 | $552.53 | $100.00 | $3,774.82 | $757,300.37 |
| 179 | 2029/10 | $913.50 | $2,208.79 | $0.00 | $552.53 | $100.00 | $3,774.82 | $756,386.87 |
| 180 | 2029/11 | $916.16 | $2,206.13 | $0.00 | $552.53 | $100.00 | $3,774.82 | $755,470.71 |
| 181 | 2029/12 | $918.83 | $2,203.46 | $0.00 | $552.53 | $100.00 | $3,774.82 | $754,551.88 |
| 182 | 2030/01 | $921.51 | $2,200.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $753,630.36 |
| 183 | 2030/02 | $924.20 | $2,198.09 | $0.00 | $552.53 | $100.00 | $3,774.82 | $752,706.16 |
| 184 | 2030/03 | $926.90 | $2,195.39 | $0.00 | $552.53 | $100.00 | $3,774.82 | $751,779.27 |
| 185 | 2030/04 | $929.60 | $2,192.69 | $0.00 | $552.53 | $100.00 | $3,774.82 | $750,849.67 |
| 186 | 2030/05 | $932.31 | $2,189.98 | $0.00 | $552.53 | $100.00 | $3,774.82 | $749,917.35 |
| 187 | 2030/06 | $935.03 | $2,187.26 | $0.00 | $552.53 | $100.00 | $3,774.82 | $748,982.32 |
| 188 | 2030/07 | $937.76 | $2,184.53 | $0.00 | $552.53 | $100.00 | $3,774.82 | $748,044.57 |
| 189 | 2030/08 | $940.49 | $2,181.80 | $0.00 | $552.53 | $100.00 | $3,774.82 | $747,104.07 |
| 190 | 2030/09 | $943.24 | $2,179.05 | $0.00 | $552.53 | $100.00 | $3,774.82 | $746,160.84 |
| 191 | 2030/10 | $945.99 | $2,176.30 | $0.00 | $552.53 | $100.00 | $3,774.82 | $745,214.85 |
| 192 | 2030/11 | $948.75 | $2,173.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $744,266.10 |
| 193 | 2030/12 | $951.51 | $2,170.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $743,314.59 |
| 194 | 2031/01 | $954.29 | $2,168.00 | $0.00 | $552.53 | $100.00 | $3,774.82 | $742,360.30 |
| 195 | 2031/02 | $957.07 | $2,165.22 | $0.00 | $552.53 | $100.00 | $3,774.82 | $741,403.23 |
| 196 | 2031/03 | $959.86 | $2,162.43 | $0.00 | $552.53 | $100.00 | $3,774.82 | $740,443.36 |
| 197 | 2031/04 | $962.66 | $2,159.63 | $0.00 | $552.53 | $100.00 | $3,774.82 | $739,480.70 |
| 198 | 2031/05 | $965.47 | $2,156.82 | $0.00 | $552.53 | $100.00 | $3,774.82 | $738,515.23 |
| 199 | 2031/06 | $968.29 | $2,154.00 | $0.00 | $552.53 | $100.00 | $3,774.82 | $737,546.94 |
| 200 | 2031/07 | $971.11 | $2,151.18 | $0.00 | $552.53 | $100.00 | $3,774.82 | $736,575.83 |
| 201 | 2031/08 | $973.94 | $2,148.35 | $0.00 | $552.53 | $100.00 | $3,774.82 | $735,601.89 |
| 202 | 2031/09 | $976.78 | $2,145.51 | $0.00 | $552.53 | $100.00 | $3,774.82 | $734,625.10 |
| 203 | 2031/10 | $979.63 | $2,142.66 | $0.00 | $552.53 | $100.00 | $3,774.82 | $733,645.47 |
| 204 | 2031/11 | $982.49 | $2,139.80 | $0.00 | $552.53 | $100.00 | $3,774.82 | $732,662.98 |
| 205 | 2031/12 | $985.36 | $2,136.93 | $0.00 | $552.53 | $100.00 | $3,774.82 | $731,677.62 |
| 206 | 2032/01 | $988.23 | $2,134.06 | $0.00 | $552.53 | $100.00 | $3,774.82 | $730,689.39 |
| 207 | 2032/02 | $991.11 | $2,131.18 | $0.00 | $552.53 | $100.00 | $3,774.82 | $729,698.28 |
| 208 | 2032/03 | $994.00 | $2,128.29 | $0.00 | $552.53 | $100.00 | $3,774.82 | $728,704.28 |
| 209 | 2032/04 | $996.90 | $2,125.39 | $0.00 | $552.53 | $100.00 | $3,774.82 | $727,707.38 |
| 210 | 2032/05 | $999.81 | $2,122.48 | $0.00 | $552.53 | $100.00 | $3,774.82 | $726,707.57 |
| 211 | 2032/06 | $1,002.73 | $2,119.56 | $0.00 | $552.53 | $100.00 | $3,774.82 | $725,704.84 |
| 212 | 2032/07 | $1,005.65 | $2,116.64 | $0.00 | $552.53 | $100.00 | $3,774.82 | $724,699.19 |
| 213 | 2032/08 | $1,008.58 | $2,113.71 | $0.00 | $552.53 | $100.00 | $3,774.82 | $723,690.61 |
| 214 | 2032/09 | $1,011.53 | $2,110.76 | $0.00 | $552.53 | $100.00 | $3,774.82 | $722,679.08 |
| 215 | 2032/10 | $1,014.48 | $2,107.81 | $0.00 | $552.53 | $100.00 | $3,774.82 | $721,664.61 |
| 216 | 2032/11 | $1,017.43 | $2,104.86 | $0.00 | $552.53 | $100.00 | $3,774.82 | $720,647.17 |
| 217 | 2032/12 | $1,020.40 | $2,101.89 | $0.00 | $552.53 | $100.00 | $3,774.82 | $719,626.77 |
| 218 | 2033/01 | $1,023.38 | $2,098.91 | $0.00 | $552.53 | $100.00 | $3,774.82 | $718,603.39 |
| 219 | 2033/02 | $1,026.36 | $2,095.93 | $0.00 | $552.53 | $100.00 | $3,774.82 | $717,577.03 |
| 220 | 2033/03 | $1,029.36 | $2,092.93 | $0.00 | $552.53 | $100.00 | $3,774.82 | $716,547.67 |
| 221 | 2033/04 | $1,032.36 | $2,089.93 | $0.00 | $552.53 | $100.00 | $3,774.82 | $715,515.31 |
| 222 | 2033/05 | $1,035.37 | $2,086.92 | $0.00 | $552.53 | $100.00 | $3,774.82 | $714,479.94 |
| 223 | 2033/06 | $1,038.39 | $2,083.90 | $0.00 | $552.53 | $100.00 | $3,774.82 | $713,441.55 |
| 224 | 2033/07 | $1,041.42 | $2,080.87 | $0.00 | $552.53 | $100.00 | $3,774.82 | $712,400.13 |
| 225 | 2033/08 | $1,044.46 | $2,077.83 | $0.00 | $552.53 | $100.00 | $3,774.82 | $711,355.68 |
| 226 | 2033/09 | $1,047.50 | $2,074.79 | $0.00 | $552.53 | $100.00 | $3,774.82 | $710,308.18 |
| 227 | 2033/10 | $1,050.56 | $2,071.73 | $0.00 | $552.53 | $100.00 | $3,774.82 | $709,257.62 |
| 228 | 2033/11 | $1,053.62 | $2,068.67 | $0.00 | $552.53 | $100.00 | $3,774.82 | $708,204.00 |
| 229 | 2033/12 | $1,056.69 | $2,065.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $707,147.30 |
| 230 | 2034/01 | $1,059.78 | $2,062.51 | $0.00 | $552.53 | $100.00 | $3,774.82 | $706,087.53 |
| 231 | 2034/02 | $1,062.87 | $2,059.42 | $0.00 | $552.53 | $100.00 | $3,774.82 | $705,024.66 |
| 232 | 2034/03 | $1,065.97 | $2,056.32 | $0.00 | $552.53 | $100.00 | $3,774.82 | $703,958.69 |
| 233 | 2034/04 | $1,069.08 | $2,053.21 | $0.00 | $552.53 | $100.00 | $3,774.82 | $702,889.61 |
| 234 | 2034/05 | $1,072.19 | $2,050.09 | $0.00 | $552.53 | $100.00 | $3,774.82 | $701,817.42 |
| 235 | 2034/06 | $1,075.32 | $2,046.97 | $0.00 | $552.53 | $100.00 | $3,774.82 | $700,742.10 |
| 236 | 2034/07 | $1,078.46 | $2,043.83 | $0.00 | $552.53 | $100.00 | $3,774.82 | $699,663.64 |
| 237 | 2034/08 | $1,081.60 | $2,040.69 | $0.00 | $552.53 | $100.00 | $3,774.82 | $698,582.03 |
| 238 | 2034/09 | $1,084.76 | $2,037.53 | $0.00 | $552.53 | $100.00 | $3,774.82 | $697,497.27 |
| 239 | 2034/10 | $1,087.92 | $2,034.37 | $0.00 | $552.53 | $100.00 | $3,774.82 | $696,409.35 |
| 240 | 2034/11 | $1,091.10 | $2,031.19 | $0.00 | $552.53 | $100.00 | $3,774.82 | $695,318.26 |
| 241 | 2034/12 | $1,094.28 | $2,028.01 | $0.00 | $552.53 | $100.00 | $3,774.82 | $694,223.98 |
| 242 | 2035/01 | $1,097.47 | $2,024.82 | $0.00 | $552.53 | $100.00 | $3,774.82 | $693,126.51 |
| 243 | 2035/02 | $1,100.67 | $2,021.62 | $0.00 | $552.53 | $100.00 | $3,774.82 | $692,025.84 |
| 244 | 2035/03 | $1,103.88 | $2,018.41 | $0.00 | $552.53 | $100.00 | $3,774.82 | $690,921.96 |
| 245 | 2035/04 | $1,107.10 | $2,015.19 | $0.00 | $552.53 | $100.00 | $3,774.82 | $689,814.86 |
| 246 | 2035/05 | $1,110.33 | $2,011.96 | $0.00 | $552.53 | $100.00 | $3,774.82 | $688,704.53 |
| 247 | 2035/06 | $1,113.57 | $2,008.72 | $0.00 | $552.53 | $100.00 | $3,774.82 | $687,590.96 |
| 248 | 2035/07 | $1,116.82 | $2,005.47 | $0.00 | $552.53 | $100.00 | $3,774.82 | $686,474.14 |
| 249 | 2035/08 | $1,120.07 | $2,002.22 | $0.00 | $552.53 | $100.00 | $3,774.82 | $685,354.07 |
| 250 | 2035/09 | $1,123.34 | $1,998.95 | $0.00 | $552.53 | $100.00 | $3,774.82 | $684,230.73 |
| 251 | 2035/10 | $1,126.62 | $1,995.67 | $0.00 | $552.53 | $100.00 | $3,774.82 | $683,104.11 |
| 252 | 2035/11 | $1,129.90 | $1,992.39 | $0.00 | $552.53 | $100.00 | $3,774.82 | $681,974.21 |
| 253 | 2035/12 | $1,133.20 | $1,989.09 | $0.00 | $552.53 | $100.00 | $3,774.82 | $680,841.01 |
| 254 | 2036/01 | $1,136.50 | $1,985.79 | $0.00 | $552.53 | $100.00 | $3,774.82 | $679,704.51 |
| 255 | 2036/02 | $1,139.82 | $1,982.47 | $0.00 | $552.53 | $100.00 | $3,774.82 | $678,564.69 |
| 256 | 2036/03 | $1,143.14 | $1,979.15 | $0.00 | $552.53 | $100.00 | $3,774.82 | $677,421.55 |
| 257 | 2036/04 | $1,146.48 | $1,975.81 | $0.00 | $552.53 | $100.00 | $3,774.82 | $676,275.07 |
| 258 | 2036/05 | $1,149.82 | $1,972.47 | $0.00 | $552.53 | $100.00 | $3,774.82 | $675,125.25 |
| 259 | 2036/06 | $1,153.17 | $1,969.12 | $0.00 | $552.53 | $100.00 | $3,774.82 | $673,972.07 |
| 260 | 2036/07 | $1,156.54 | $1,965.75 | $0.00 | $552.53 | $100.00 | $3,774.82 | $672,815.54 |
| 261 | 2036/08 | $1,159.91 | $1,962.38 | $0.00 | $552.53 | $100.00 | $3,774.82 | $671,655.63 |
| 262 | 2036/09 | $1,163.29 | $1,959.00 | $0.00 | $552.53 | $100.00 | $3,774.82 | $670,492.33 |
| 263 | 2036/10 | $1,166.69 | $1,955.60 | $0.00 | $552.53 | $100.00 | $3,774.82 | $669,325.64 |
| 264 | 2036/11 | $1,170.09 | $1,952.20 | $0.00 | $552.53 | $100.00 | $3,774.82 | $668,155.55 |
| 265 | 2036/12 | $1,173.50 | $1,948.79 | $0.00 | $552.53 | $100.00 | $3,774.82 | $666,982.05 |
| 266 | 2037/01 | $1,176.93 | $1,945.36 | $0.00 | $552.53 | $100.00 | $3,774.82 | $665,805.13 |
| 267 | 2037/02 | $1,180.36 | $1,941.93 | $0.00 | $552.53 | $100.00 | $3,774.82 | $664,624.77 |
| 268 | 2037/03 | $1,183.80 | $1,938.49 | $0.00 | $552.53 | $100.00 | $3,774.82 | $663,440.97 |
| 269 | 2037/04 | $1,187.25 | $1,935.04 | $0.00 | $552.53 | $100.00 | $3,774.82 | $662,253.71 |
| 270 | 2037/05 | $1,190.72 | $1,931.57 | $0.00 | $552.53 | $100.00 | $3,774.82 | $661,063.00 |
| 271 | 2037/06 | $1,194.19 | $1,928.10 | $0.00 | $552.53 | $100.00 | $3,774.82 | $659,868.81 |
| 272 | 2037/07 | $1,197.67 | $1,924.62 | $0.00 | $552.53 | $100.00 | $3,774.82 | $658,671.14 |
| 273 | 2037/08 | $1,201.17 | $1,921.12 | $0.00 | $552.53 | $100.00 | $3,774.82 | $657,469.97 |
| 274 | 2037/09 | $1,204.67 | $1,917.62 | $0.00 | $552.53 | $100.00 | $3,774.82 | $656,265.30 |
| 275 | 2037/10 | $1,208.18 | $1,914.11 | $0.00 | $552.53 | $100.00 | $3,774.82 | $655,057.12 |
| 276 | 2037/11 | $1,211.71 | $1,910.58 | $0.00 | $552.53 | $100.00 | $3,774.82 | $653,845.41 |
| 277 | 2037/12 | $1,215.24 | $1,907.05 | $0.00 | $552.53 | $100.00 | $3,774.82 | $652,630.17 |
| 278 | 2038/01 | $1,218.79 | $1,903.50 | $0.00 | $552.53 | $100.00 | $3,774.82 | $651,411.39 |
| 279 | 2038/02 | $1,222.34 | $1,899.95 | $0.00 | $552.53 | $100.00 | $3,774.82 | $650,189.05 |
| 280 | 2038/03 | $1,225.90 | $1,896.38 | $0.00 | $552.53 | $100.00 | $3,774.82 | $648,963.14 |
| 281 | 2038/04 | $1,229.48 | $1,892.81 | $0.00 | $552.53 | $100.00 | $3,774.82 | $647,733.66 |
| 282 | 2038/05 | $1,233.07 | $1,889.22 | $0.00 | $552.53 | $100.00 | $3,774.82 | $646,500.59 |
| 283 | 2038/06 | $1,236.66 | $1,885.63 | $0.00 | $552.53 | $100.00 | $3,774.82 | $645,263.93 |
| 284 | 2038/07 | $1,240.27 | $1,882.02 | $0.00 | $552.53 | $100.00 | $3,774.82 | $644,023.66 |
| 285 | 2038/08 | $1,243.89 | $1,878.40 | $0.00 | $552.53 | $100.00 | $3,774.82 | $642,779.77 |
| 286 | 2038/09 | $1,247.52 | $1,874.77 | $0.00 | $552.53 | $100.00 | $3,774.82 | $641,532.26 |
| 287 | 2038/10 | $1,251.15 | $1,871.14 | $0.00 | $552.53 | $100.00 | $3,774.82 | $640,281.11 |
| 288 | 2038/11 | $1,254.80 | $1,867.49 | $0.00 | $552.53 | $100.00 | $3,774.82 | $639,026.30 |
| 289 | 2038/12 | $1,258.46 | $1,863.83 | $0.00 | $552.53 | $100.00 | $3,774.82 | $637,767.84 |
| 290 | 2039/01 | $1,262.13 | $1,860.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $636,505.71 |
| 291 | 2039/02 | $1,265.81 | $1,856.47 | $0.00 | $552.53 | $100.00 | $3,774.82 | $635,239.89 |
| 292 | 2039/03 | $1,269.51 | $1,852.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $633,970.38 |
| 293 | 2039/04 | $1,273.21 | $1,849.08 | $0.00 | $552.53 | $100.00 | $3,774.82 | $632,697.17 |
| 294 | 2039/05 | $1,276.92 | $1,845.37 | $0.00 | $552.53 | $100.00 | $3,774.82 | $631,420.25 |
| 295 | 2039/06 | $1,280.65 | $1,841.64 | $0.00 | $552.53 | $100.00 | $3,774.82 | $630,139.60 |
| 296 | 2039/07 | $1,284.38 | $1,837.91 | $0.00 | $552.53 | $100.00 | $3,774.82 | $628,855.22 |
| 297 | 2039/08 | $1,288.13 | $1,834.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $627,567.09 |
| 298 | 2039/09 | $1,291.89 | $1,830.40 | $0.00 | $552.53 | $100.00 | $3,774.82 | $626,275.21 |
| 299 | 2039/10 | $1,295.65 | $1,826.64 | $0.00 | $552.53 | $100.00 | $3,774.82 | $624,979.55 |
| 300 | 2039/11 | $1,299.43 | $1,822.86 | $0.00 | $552.53 | $100.00 | $3,774.82 | $623,680.12 |
| 301 | 2039/12 | $1,303.22 | $1,819.07 | $0.00 | $552.53 | $100.00 | $3,774.82 | $622,376.90 |
| 302 | 2040/01 | $1,307.02 | $1,815.27 | $0.00 | $552.53 | $100.00 | $3,774.82 | $621,069.88 |
| 303 | 2040/02 | $1,310.84 | $1,811.45 | $0.00 | $552.53 | $100.00 | $3,774.82 | $619,759.04 |
| 304 | 2040/03 | $1,314.66 | $1,807.63 | $0.00 | $552.53 | $100.00 | $3,774.82 | $618,444.38 |
| 305 | 2040/04 | $1,318.49 | $1,803.80 | $0.00 | $552.53 | $100.00 | $3,774.82 | $617,125.89 |
| 306 | 2040/05 | $1,322.34 | $1,799.95 | $0.00 | $552.53 | $100.00 | $3,774.82 | $615,803.55 |
| 307 | 2040/06 | $1,326.20 | $1,796.09 | $0.00 | $552.53 | $100.00 | $3,774.82 | $614,477.35 |
| 308 | 2040/07 | $1,330.06 | $1,792.23 | $0.00 | $552.53 | $100.00 | $3,774.82 | $613,147.29 |
| 309 | 2040/08 | $1,333.94 | $1,788.35 | $0.00 | $552.53 | $100.00 | $3,774.82 | $611,813.34 |
| 310 | 2040/09 | $1,337.83 | $1,784.46 | $0.00 | $552.53 | $100.00 | $3,774.82 | $610,475.51 |
| 311 | 2040/10 | $1,341.74 | $1,780.55 | $0.00 | $552.53 | $100.00 | $3,774.82 | $609,133.77 |
| 312 | 2040/11 | $1,345.65 | $1,776.64 | $0.00 | $552.53 | $100.00 | $3,774.82 | $607,788.12 |
| 313 | 2040/12 | $1,349.57 | $1,772.72 | $0.00 | $552.53 | $100.00 | $3,774.82 | $606,438.55 |
| 314 | 2041/01 | $1,353.51 | $1,768.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $605,085.04 |
| 315 | 2041/02 | $1,357.46 | $1,764.83 | $0.00 | $552.53 | $100.00 | $3,774.82 | $603,727.58 |
| 316 | 2041/03 | $1,361.42 | $1,760.87 | $0.00 | $552.53 | $100.00 | $3,774.82 | $602,366.16 |
| 317 | 2041/04 | $1,365.39 | $1,756.90 | $0.00 | $552.53 | $100.00 | $3,774.82 | $601,000.77 |
| 318 | 2041/05 | $1,369.37 | $1,752.92 | $0.00 | $552.53 | $100.00 | $3,774.82 | $599,631.40 |
| 319 | 2041/06 | $1,373.36 | $1,748.92 | $0.00 | $552.53 | $100.00 | $3,774.82 | $598,258.04 |
| 320 | 2041/07 | $1,377.37 | $1,744.92 | $0.00 | $552.53 | $100.00 | $3,774.82 | $596,880.67 |
| 321 | 2041/08 | $1,381.39 | $1,740.90 | $0.00 | $552.53 | $100.00 | $3,774.82 | $595,499.28 |
| 322 | 2041/09 | $1,385.42 | $1,736.87 | $0.00 | $552.53 | $100.00 | $3,774.82 | $594,113.86 |
| 323 | 2041/10 | $1,389.46 | $1,732.83 | $0.00 | $552.53 | $100.00 | $3,774.82 | $592,724.41 |
| 324 | 2041/11 | $1,393.51 | $1,728.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $591,330.90 |
| 325 | 2041/12 | $1,397.57 | $1,724.72 | $0.00 | $552.53 | $100.00 | $3,774.82 | $589,933.32 |
| 326 | 2042/01 | $1,401.65 | $1,720.64 | $0.00 | $552.53 | $100.00 | $3,774.82 | $588,531.67 |
| 327 | 2042/02 | $1,405.74 | $1,716.55 | $0.00 | $552.53 | $100.00 | $3,774.82 | $587,125.93 |
| 328 | 2042/03 | $1,409.84 | $1,712.45 | $0.00 | $552.53 | $100.00 | $3,774.82 | $585,716.09 |
| 329 | 2042/04 | $1,413.95 | $1,708.34 | $0.00 | $552.53 | $100.00 | $3,774.82 | $584,302.14 |
| 330 | 2042/05 | $1,418.08 | $1,704.21 | $0.00 | $552.53 | $100.00 | $3,774.82 | $582,884.07 |
| 331 | 2042/06 | $1,422.21 | $1,700.08 | $0.00 | $552.53 | $100.00 | $3,774.82 | $581,461.86 |
| 332 | 2042/07 | $1,426.36 | $1,695.93 | $0.00 | $552.53 | $100.00 | $3,774.82 | $580,035.50 |
| 333 | 2042/08 | $1,430.52 | $1,691.77 | $0.00 | $552.53 | $100.00 | $3,774.82 | $578,604.98 |
| 334 | 2042/09 | $1,434.69 | $1,687.60 | $0.00 | $552.53 | $100.00 | $3,774.82 | $577,170.29 |
| 335 | 2042/10 | $1,438.88 | $1,683.41 | $0.00 | $552.53 | $100.00 | $3,774.82 | $575,731.41 |
| 336 | 2042/11 | $1,443.07 | $1,679.22 | $0.00 | $552.53 | $100.00 | $3,774.82 | $574,288.34 |
| 337 | 2042/12 | $1,447.28 | $1,675.01 | $0.00 | $552.53 | $100.00 | $3,774.82 | $572,841.05 |
| 338 | 2043/01 | $1,451.50 | $1,670.79 | $0.00 | $552.53 | $100.00 | $3,774.82 | $571,389.55 |
| 339 | 2043/02 | $1,455.74 | $1,666.55 | $0.00 | $552.53 | $100.00 | $3,774.82 | $569,933.81 |
| 340 | 2043/03 | $1,459.98 | $1,662.31 | $0.00 | $552.53 | $100.00 | $3,774.82 | $568,473.83 |
| 341 | 2043/04 | $1,464.24 | $1,658.05 | $0.00 | $552.53 | $100.00 | $3,774.82 | $567,009.59 |
| 342 | 2043/05 | $1,468.51 | $1,653.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $565,541.08 |
| 343 | 2043/06 | $1,472.79 | $1,649.49 | $0.00 | $552.53 | $100.00 | $3,774.82 | $564,068.28 |
| 344 | 2043/07 | $1,477.09 | $1,645.20 | $0.00 | $552.53 | $100.00 | $3,774.82 | $562,591.19 |
| 345 | 2043/08 | $1,481.40 | $1,640.89 | $0.00 | $552.53 | $100.00 | $3,774.82 | $561,109.79 |
| 346 | 2043/09 | $1,485.72 | $1,636.57 | $0.00 | $552.53 | $100.00 | $3,774.82 | $559,624.07 |
| 347 | 2043/10 | $1,490.05 | $1,632.24 | $0.00 | $552.53 | $100.00 | $3,774.82 | $558,134.02 |
| 348 | 2043/11 | $1,494.40 | $1,627.89 | $0.00 | $552.53 | $100.00 | $3,774.82 | $556,639.62 |
| 349 | 2043/12 | $1,498.76 | $1,623.53 | $0.00 | $552.53 | $100.00 | $3,774.82 | $555,140.87 |
| 350 | 2044/01 | $1,503.13 | $1,619.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $553,637.74 |
| 351 | 2044/02 | $1,507.51 | $1,614.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $552,130.22 |
| 352 | 2044/03 | $1,511.91 | $1,610.38 | $0.00 | $552.53 | $100.00 | $3,774.82 | $550,618.31 |
| 353 | 2044/04 | $1,516.32 | $1,605.97 | $0.00 | $552.53 | $100.00 | $3,774.82 | $549,101.99 |
| 354 | 2044/05 | $1,520.74 | $1,601.55 | $0.00 | $552.53 | $100.00 | $3,774.82 | $547,581.25 |
| 355 | 2044/06 | $1,525.18 | $1,597.11 | $0.00 | $552.53 | $100.00 | $3,774.82 | $546,056.07 |
| 356 | 2044/07 | $1,529.63 | $1,592.66 | $0.00 | $552.53 | $100.00 | $3,774.82 | $544,526.45 |
| 357 | 2044/08 | $1,534.09 | $1,588.20 | $0.00 | $552.53 | $100.00 | $3,774.82 | $542,992.36 |
| 358 | 2044/09 | $1,538.56 | $1,583.73 | $0.00 | $552.53 | $100.00 | $3,774.82 | $541,453.80 |
| 359 | 2044/10 | $1,543.05 | $1,579.24 | $0.00 | $552.53 | $100.00 | $3,774.82 | $539,910.75 |
| 360 | 2044/11 | $1,547.55 | $1,574.74 | $0.00 | $552.53 | $100.00 | $3,774.82 | $538,363.20 |
| 361 | 2044/12 | $1,552.06 | $1,570.23 | $0.00 | $552.53 | $100.00 | $3,774.82 | $536,811.14 |
| 362 | 2045/01 | $1,556.59 | $1,565.70 | $0.00 | $552.53 | $100.00 | $3,774.82 | $535,254.54 |
| 363 | 2045/02 | $1,561.13 | $1,561.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $533,693.41 |
| 364 | 2045/03 | $1,565.68 | $1,556.61 | $0.00 | $552.53 | $100.00 | $3,774.82 | $532,127.73 |
| 365 | 2045/04 | $1,570.25 | $1,552.04 | $0.00 | $552.53 | $100.00 | $3,774.82 | $530,557.48 |
| 366 | 2045/05 | $1,574.83 | $1,547.46 | $0.00 | $552.53 | $100.00 | $3,774.82 | $528,982.65 |
| 367 | 2045/06 | $1,579.42 | $1,542.87 | $0.00 | $552.53 | $100.00 | $3,774.82 | $527,403.23 |
| 368 | 2045/07 | $1,584.03 | $1,538.26 | $0.00 | $552.53 | $100.00 | $3,774.82 | $525,819.20 |
| 369 | 2045/08 | $1,588.65 | $1,533.64 | $0.00 | $552.53 | $100.00 | $3,774.82 | $524,230.55 |
| 370 | 2045/09 | $1,593.28 | $1,529.01 | $0.00 | $552.53 | $100.00 | $3,774.82 | $522,637.26 |
| 371 | 2045/10 | $1,597.93 | $1,524.36 | $0.00 | $552.53 | $100.00 | $3,774.82 | $521,039.33 |
| 372 | 2045/11 | $1,602.59 | $1,519.70 | $0.00 | $552.53 | $100.00 | $3,774.82 | $519,436.74 |
| 373 | 2045/12 | $1,607.27 | $1,515.02 | $0.00 | $552.53 | $100.00 | $3,774.82 | $517,829.47 |
| 374 | 2046/01 | $1,611.95 | $1,510.34 | $0.00 | $552.53 | $100.00 | $3,774.82 | $516,217.52 |
| 375 | 2046/02 | $1,616.66 | $1,505.63 | $0.00 | $552.53 | $100.00 | $3,774.82 | $514,600.86 |
| 376 | 2046/03 | $1,621.37 | $1,500.92 | $0.00 | $552.53 | $100.00 | $3,774.82 | $512,979.49 |
| 377 | 2046/04 | $1,626.10 | $1,496.19 | $0.00 | $552.53 | $100.00 | $3,774.82 | $511,353.39 |
| 378 | 2046/05 | $1,630.84 | $1,491.45 | $0.00 | $552.53 | $100.00 | $3,774.82 | $509,722.55 |
| 379 | 2046/06 | $1,635.60 | $1,486.69 | $0.00 | $552.53 | $100.00 | $3,774.82 | $508,086.95 |
| 380 | 2046/07 | $1,640.37 | $1,481.92 | $0.00 | $552.53 | $100.00 | $3,774.82 | $506,446.58 |
| 381 | 2046/08 | $1,645.15 | $1,477.14 | $0.00 | $552.53 | $100.00 | $3,774.82 | $504,801.43 |
| 382 | 2046/09 | $1,649.95 | $1,472.34 | $0.00 | $552.53 | $100.00 | $3,774.82 | $503,151.48 |
| 383 | 2046/10 | $1,654.76 | $1,467.53 | $0.00 | $552.53 | $100.00 | $3,774.82 | $501,496.71 |
| 384 | 2046/11 | $1,659.59 | $1,462.70 | $0.00 | $552.53 | $100.00 | $3,774.82 | $499,837.12 |
| 385 | 2046/12 | $1,664.43 | $1,457.86 | $0.00 | $552.53 | $100.00 | $3,774.82 | $498,172.69 |
| 386 | 2047/01 | $1,669.29 | $1,453.00 | $0.00 | $552.53 | $100.00 | $3,774.82 | $496,503.40 |
| 387 | 2047/02 | $1,674.15 | $1,448.13 | $0.00 | $552.53 | $100.00 | $3,774.82 | $494,829.25 |
| 388 | 2047/03 | $1,679.04 | $1,443.25 | $0.00 | $552.53 | $100.00 | $3,774.82 | $493,150.21 |
| 389 | 2047/04 | $1,683.93 | $1,438.35 | $0.00 | $552.53 | $100.00 | $3,774.82 | $491,466.28 |
| 390 | 2047/05 | $1,688.85 | $1,433.44 | $0.00 | $552.53 | $100.00 | $3,774.82 | $489,777.43 |
| 391 | 2047/06 | $1,693.77 | $1,428.52 | $0.00 | $552.53 | $100.00 | $3,774.82 | $488,083.66 |
| 392 | 2047/07 | $1,698.71 | $1,423.58 | $0.00 | $552.53 | $100.00 | $3,774.82 | $486,384.95 |
| 393 | 2047/08 | $1,703.67 | $1,418.62 | $0.00 | $552.53 | $100.00 | $3,774.82 | $484,681.28 |
| 394 | 2047/09 | $1,708.64 | $1,413.65 | $0.00 | $552.53 | $100.00 | $3,774.82 | $482,972.64 |
| 395 | 2047/10 | $1,713.62 | $1,408.67 | $0.00 | $552.53 | $100.00 | $3,774.82 | $481,259.02 |
| 396 | 2047/11 | $1,718.62 | $1,403.67 | $0.00 | $552.53 | $100.00 | $3,774.82 | $479,540.41 |
| 397 | 2047/12 | $1,723.63 | $1,398.66 | $0.00 | $552.53 | $100.00 | $3,774.82 | $477,816.78 |
| 398 | 2048/01 | $1,728.66 | $1,393.63 | $0.00 | $552.53 | $100.00 | $3,774.82 | $476,088.12 |
| 399 | 2048/02 | $1,733.70 | $1,388.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $474,354.42 |
| 400 | 2048/03 | $1,738.76 | $1,383.53 | $0.00 | $552.53 | $100.00 | $3,774.82 | $472,615.66 |
| 401 | 2048/04 | $1,743.83 | $1,378.46 | $0.00 | $552.53 | $100.00 | $3,774.82 | $470,871.84 |
| 402 | 2048/05 | $1,748.91 | $1,373.38 | $0.00 | $552.53 | $100.00 | $3,774.82 | $469,122.92 |
| 403 | 2048/06 | $1,754.01 | $1,368.28 | $0.00 | $552.53 | $100.00 | $3,774.82 | $467,368.91 |
| 404 | 2048/07 | $1,759.13 | $1,363.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $465,609.78 |
| 405 | 2048/08 | $1,764.26 | $1,358.03 | $0.00 | $552.53 | $100.00 | $3,774.82 | $463,845.52 |
| 406 | 2048/09 | $1,769.41 | $1,352.88 | $0.00 | $552.53 | $100.00 | $3,774.82 | $462,076.11 |
| 407 | 2048/10 | $1,774.57 | $1,347.72 | $0.00 | $552.53 | $100.00 | $3,774.82 | $460,301.54 |
| 408 | 2048/11 | $1,779.74 | $1,342.55 | $0.00 | $552.53 | $100.00 | $3,774.82 | $458,521.80 |
| 409 | 2048/12 | $1,784.93 | $1,337.36 | $0.00 | $552.53 | $100.00 | $3,774.82 | $456,736.86 |
| 410 | 2049/01 | $1,790.14 | $1,332.15 | $0.00 | $552.53 | $100.00 | $3,774.82 | $454,946.72 |
| 411 | 2049/02 | $1,795.36 | $1,326.93 | $0.00 | $552.53 | $100.00 | $3,774.82 | $453,151.36 |
| 412 | 2049/03 | $1,800.60 | $1,321.69 | $0.00 | $552.53 | $100.00 | $3,774.82 | $451,350.76 |
| 413 | 2049/04 | $1,805.85 | $1,316.44 | $0.00 | $552.53 | $100.00 | $3,774.82 | $449,544.91 |
| 414 | 2049/05 | $1,811.12 | $1,311.17 | $0.00 | $552.53 | $100.00 | $3,774.82 | $447,733.80 |
| 415 | 2049/06 | $1,816.40 | $1,305.89 | $0.00 | $552.53 | $100.00 | $3,774.82 | $445,917.40 |
| 416 | 2049/07 | $1,821.70 | $1,300.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $444,095.70 |
| 417 | 2049/08 | $1,827.01 | $1,295.28 | $0.00 | $552.53 | $100.00 | $3,774.82 | $442,268.69 |
| 418 | 2049/09 | $1,832.34 | $1,289.95 | $0.00 | $552.53 | $100.00 | $3,774.82 | $440,436.35 |
| 419 | 2049/10 | $1,837.68 | $1,284.61 | $0.00 | $552.53 | $100.00 | $3,774.82 | $438,598.67 |
| 420 | 2049/11 | $1,843.04 | $1,279.25 | $0.00 | $552.53 | $100.00 | $3,774.82 | $436,755.62 |
| 421 | 2049/12 | $1,848.42 | $1,273.87 | $0.00 | $552.53 | $100.00 | $3,774.82 | $434,907.20 |
| 422 | 2050/01 | $1,853.81 | $1,268.48 | $0.00 | $552.53 | $100.00 | $3,774.82 | $433,053.39 |
| 423 | 2050/02 | $1,859.22 | $1,263.07 | $0.00 | $552.53 | $100.00 | $3,774.82 | $431,194.18 |
| 424 | 2050/03 | $1,864.64 | $1,257.65 | $0.00 | $552.53 | $100.00 | $3,774.82 | $429,329.54 |
| 425 | 2050/04 | $1,870.08 | $1,252.21 | $0.00 | $552.53 | $100.00 | $3,774.82 | $427,459.46 |
| 426 | 2050/05 | $1,875.53 | $1,246.76 | $0.00 | $552.53 | $100.00 | $3,774.82 | $425,583.92 |
| 427 | 2050/06 | $1,881.00 | $1,241.29 | $0.00 | $552.53 | $100.00 | $3,774.82 | $423,702.92 |
| 428 | 2050/07 | $1,886.49 | $1,235.80 | $0.00 | $552.53 | $100.00 | $3,774.82 | $421,816.43 |
| 429 | 2050/08 | $1,891.99 | $1,230.30 | $0.00 | $552.53 | $100.00 | $3,774.82 | $419,924.44 |
| 430 | 2050/09 | $1,897.51 | $1,224.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $418,026.93 |
| 431 | 2050/10 | $1,903.04 | $1,219.25 | $0.00 | $552.53 | $100.00 | $3,774.82 | $416,123.88 |
| 432 | 2050/11 | $1,908.60 | $1,213.69 | $0.00 | $552.53 | $100.00 | $3,774.82 | $414,215.29 |
| 433 | 2050/12 | $1,914.16 | $1,208.13 | $0.00 | $552.53 | $100.00 | $3,774.82 | $412,301.13 |
| 434 | 2051/01 | $1,919.74 | $1,202.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $410,381.38 |
| 435 | 2051/02 | $1,925.34 | $1,196.95 | $0.00 | $552.53 | $100.00 | $3,774.82 | $408,456.04 |
| 436 | 2051/03 | $1,930.96 | $1,191.33 | $0.00 | $552.53 | $100.00 | $3,774.82 | $406,525.08 |
| 437 | 2051/04 | $1,936.59 | $1,185.70 | $0.00 | $552.53 | $100.00 | $3,774.82 | $404,588.49 |
| 438 | 2051/05 | $1,942.24 | $1,180.05 | $0.00 | $552.53 | $100.00 | $3,774.82 | $402,646.25 |
| 439 | 2051/06 | $1,947.90 | $1,174.38 | $0.00 | $552.53 | $100.00 | $3,774.82 | $400,698.34 |
| 440 | 2051/07 | $1,953.59 | $1,168.70 | $0.00 | $552.53 | $100.00 | $3,774.82 | $398,744.76 |
| 441 | 2051/08 | $1,959.28 | $1,163.01 | $0.00 | $552.53 | $100.00 | $3,774.82 | $396,785.47 |
| 442 | 2051/09 | $1,965.00 | $1,157.29 | $0.00 | $552.53 | $100.00 | $3,774.82 | $394,820.47 |
| 443 | 2051/10 | $1,970.73 | $1,151.56 | $0.00 | $552.53 | $100.00 | $3,774.82 | $392,849.74 |
| 444 | 2051/11 | $1,976.48 | $1,145.81 | $0.00 | $552.53 | $100.00 | $3,774.82 | $390,873.27 |
| 445 | 2051/12 | $1,982.24 | $1,140.05 | $0.00 | $552.53 | $100.00 | $3,774.82 | $388,891.02 |
| 446 | 2052/01 | $1,988.02 | $1,134.27 | $0.00 | $552.53 | $100.00 | $3,774.82 | $386,903.00 |
| 447 | 2052/02 | $1,993.82 | $1,128.47 | $0.00 | $552.53 | $100.00 | $3,774.82 | $384,909.18 |
| 448 | 2052/03 | $1,999.64 | $1,122.65 | $0.00 | $552.53 | $100.00 | $3,774.82 | $382,909.54 |
| 449 | 2052/04 | $2,005.47 | $1,116.82 | $0.00 | $552.53 | $100.00 | $3,774.82 | $380,904.07 |
| 450 | 2052/05 | $2,011.32 | $1,110.97 | $0.00 | $552.53 | $100.00 | $3,774.82 | $378,892.75 |
| 451 | 2052/06 | $2,017.19 | $1,105.10 | $0.00 | $552.53 | $100.00 | $3,774.82 | $376,875.56 |
| 452 | 2052/07 | $2,023.07 | $1,099.22 | $0.00 | $552.53 | $100.00 | $3,774.82 | $374,852.49 |
| 453 | 2052/08 | $2,028.97 | $1,093.32 | $0.00 | $552.53 | $100.00 | $3,774.82 | $372,823.52 |
| 454 | 2052/09 | $2,034.89 | $1,087.40 | $0.00 | $552.53 | $100.00 | $3,774.82 | $370,788.64 |
| 455 | 2052/10 | $2,040.82 | $1,081.47 | $0.00 | $552.53 | $100.00 | $3,774.82 | $368,747.81 |
| 456 | 2052/11 | $2,046.78 | $1,075.51 | $0.00 | $552.53 | $100.00 | $3,774.82 | $366,701.04 |
| 457 | 2052/12 | $2,052.74 | $1,069.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $364,648.29 |
| 458 | 2053/01 | $2,058.73 | $1,063.56 | $0.00 | $552.53 | $100.00 | $3,774.82 | $362,589.56 |
| 459 | 2053/02 | $2,064.74 | $1,057.55 | $0.00 | $552.53 | $100.00 | $3,774.82 | $360,524.82 |
| 460 | 2053/03 | $2,070.76 | $1,051.53 | $0.00 | $552.53 | $100.00 | $3,774.82 | $358,454.07 |
| 461 | 2053/04 | $2,076.80 | $1,045.49 | $0.00 | $552.53 | $100.00 | $3,774.82 | $356,377.27 |
| 462 | 2053/05 | $2,082.86 | $1,039.43 | $0.00 | $552.53 | $100.00 | $3,774.82 | $354,294.41 |
| 463 | 2053/06 | $2,088.93 | $1,033.36 | $0.00 | $552.53 | $100.00 | $3,774.82 | $352,205.48 |
| 464 | 2053/07 | $2,095.02 | $1,027.27 | $0.00 | $552.53 | $100.00 | $3,774.82 | $350,110.46 |
| 465 | 2053/08 | $2,101.13 | $1,021.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $348,009.32 |
| 466 | 2053/09 | $2,107.26 | $1,015.03 | $0.00 | $552.53 | $100.00 | $3,774.82 | $345,902.06 |
| 467 | 2053/10 | $2,113.41 | $1,008.88 | $0.00 | $552.53 | $100.00 | $3,774.82 | $343,788.65 |
| 468 | 2053/11 | $2,119.57 | $1,002.72 | $0.00 | $552.53 | $100.00 | $3,774.82 | $341,669.08 |
| 469 | 2053/12 | $2,125.75 | $996.53 | $0.00 | $552.53 | $100.00 | $3,774.82 | $339,543.32 |
| 470 | 2054/01 | $2,131.95 | $990.33 | $0.00 | $552.53 | $100.00 | $3,774.82 | $337,411.37 |
| 471 | 2054/02 | $2,138.17 | $984.12 | $0.00 | $552.53 | $100.00 | $3,774.82 | $335,273.19 |
| 472 | 2054/03 | $2,144.41 | $977.88 | $0.00 | $552.53 | $100.00 | $3,774.82 | $333,128.79 |
| 473 | 2054/04 | $2,150.66 | $971.63 | $0.00 | $552.53 | $100.00 | $3,774.82 | $330,978.12 |
| 474 | 2054/05 | $2,156.94 | $965.35 | $0.00 | $552.53 | $100.00 | $3,774.82 | $328,821.18 |
| 475 | 2054/06 | $2,163.23 | $959.06 | $0.00 | $552.53 | $100.00 | $3,774.82 | $326,657.96 |
| 476 | 2054/07 | $2,169.54 | $952.75 | $0.00 | $552.53 | $100.00 | $3,774.82 | $324,488.42 |
| 477 | 2054/08 | $2,175.87 | $946.42 | $0.00 | $552.53 | $100.00 | $3,774.82 | $322,312.55 |
| 478 | 2054/09 | $2,182.21 | $940.08 | $0.00 | $552.53 | $100.00 | $3,774.82 | $320,130.34 |
| 479 | 2054/10 | $2,188.58 | $933.71 | $0.00 | $552.53 | $100.00 | $3,774.82 | $317,941.77 |
| 480 | 2054/11 | $2,194.96 | $927.33 | $0.00 | $552.53 | $100.00 | $3,774.82 | $315,746.81 |
| 481 | 2054/12 | $2,201.36 | $920.93 | $0.00 | $552.53 | $100.00 | $3,774.82 | $313,545.45 |
| 482 | 2055/01 | $2,207.78 | $914.51 | $0.00 | $552.53 | $100.00 | $3,774.82 | $311,337.66 |
| 483 | 2055/02 | $2,214.22 | $908.07 | $0.00 | $552.53 | $100.00 | $3,774.82 | $309,123.44 |
| 484 | 2055/03 | $2,220.68 | $901.61 | $0.00 | $552.53 | $100.00 | $3,774.82 | $306,902.76 |
| 485 | 2055/04 | $2,227.16 | $895.13 | $0.00 | $552.53 | $100.00 | $3,774.82 | $304,675.61 |
| 486 | 2055/05 | $2,233.65 | $888.64 | $0.00 | $552.53 | $100.00 | $3,774.82 | $302,441.95 |
| 487 | 2055/06 | $2,240.17 | $882.12 | $0.00 | $552.53 | $100.00 | $3,774.82 | $300,201.79 |
| 488 | 2055/07 | $2,246.70 | $875.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $297,955.08 |
| 489 | 2055/08 | $2,253.25 | $869.04 | $0.00 | $552.53 | $100.00 | $3,774.82 | $295,701.83 |
| 490 | 2055/09 | $2,259.83 | $862.46 | $0.00 | $552.53 | $100.00 | $3,774.82 | $293,442.00 |
| 491 | 2055/10 | $2,266.42 | $855.87 | $0.00 | $552.53 | $100.00 | $3,774.82 | $291,175.59 |
| 492 | 2055/11 | $2,273.03 | $849.26 | $0.00 | $552.53 | $100.00 | $3,774.82 | $288,902.56 |
| 493 | 2055/12 | $2,279.66 | $842.63 | $0.00 | $552.53 | $100.00 | $3,774.82 | $286,622.90 |
| 494 | 2056/01 | $2,286.31 | $835.98 | $0.00 | $552.53 | $100.00 | $3,774.82 | $284,336.60 |
| 495 | 2056/02 | $2,292.97 | $829.32 | $0.00 | $552.53 | $100.00 | $3,774.82 | $282,043.62 |
| 496 | 2056/03 | $2,299.66 | $822.63 | $0.00 | $552.53 | $100.00 | $3,774.82 | $279,743.96 |
| 497 | 2056/04 | $2,306.37 | $815.92 | $0.00 | $552.53 | $100.00 | $3,774.82 | $277,437.59 |
| 498 | 2056/05 | $2,313.10 | $809.19 | $0.00 | $552.53 | $100.00 | $3,774.82 | $275,124.49 |
| 499 | 2056/06 | $2,319.84 | $802.45 | $0.00 | $552.53 | $100.00 | $3,774.82 | $272,804.65 |
| 500 | 2056/07 | $2,326.61 | $795.68 | $0.00 | $552.53 | $100.00 | $3,774.82 | $270,478.04 |
| 501 | 2056/08 | $2,333.40 | $788.89 | $0.00 | $552.53 | $100.00 | $3,774.82 | $268,144.64 |
| 502 | 2056/09 | $2,340.20 | $782.09 | $0.00 | $552.53 | $100.00 | $3,774.82 | $265,804.44 |
| 503 | 2056/10 | $2,347.03 | $775.26 | $0.00 | $552.53 | $100.00 | $3,774.82 | $263,457.42 |
| 504 | 2056/11 | $2,353.87 | $768.42 | $0.00 | $552.53 | $100.00 | $3,774.82 | $261,103.54 |
| 505 | 2056/12 | $2,360.74 | $761.55 | $0.00 | $552.53 | $100.00 | $3,774.82 | $258,742.81 |
| 506 | 2057/01 | $2,367.62 | $754.67 | $0.00 | $552.53 | $100.00 | $3,774.82 | $256,375.18 |
| 507 | 2057/02 | $2,374.53 | $747.76 | $0.00 | $552.53 | $100.00 | $3,774.82 | $254,000.65 |
| 508 | 2057/03 | $2,381.45 | $740.84 | $0.00 | $552.53 | $100.00 | $3,774.82 | $251,619.20 |
| 509 | 2057/04 | $2,388.40 | $733.89 | $0.00 | $552.53 | $100.00 | $3,774.82 | $249,230.80 |
| 510 | 2057/05 | $2,395.37 | $726.92 | $0.00 | $552.53 | $100.00 | $3,774.82 | $246,835.43 |
| 511 | 2057/06 | $2,402.35 | $719.94 | $0.00 | $552.53 | $100.00 | $3,774.82 | $244,433.08 |
| 512 | 2057/07 | $2,409.36 | $712.93 | $0.00 | $552.53 | $100.00 | $3,774.82 | $242,023.72 |
| 513 | 2057/08 | $2,416.39 | $705.90 | $0.00 | $552.53 | $100.00 | $3,774.82 | $239,607.33 |
| 514 | 2057/09 | $2,423.43 | $698.85 | $0.00 | $552.53 | $100.00 | $3,774.82 | $237,183.90 |
| 515 | 2057/10 | $2,430.50 | $691.79 | $0.00 | $552.53 | $100.00 | $3,774.82 | $234,753.40 |
| 516 | 2057/11 | $2,437.59 | $684.70 | $0.00 | $552.53 | $100.00 | $3,774.82 | $232,315.80 |
| 517 | 2057/12 | $2,444.70 | $677.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $229,871.10 |
| 518 | 2058/01 | $2,451.83 | $670.46 | $0.00 | $552.53 | $100.00 | $3,774.82 | $227,419.27 |
| 519 | 2058/02 | $2,458.98 | $663.31 | $0.00 | $552.53 | $100.00 | $3,774.82 | $224,960.29 |
| 520 | 2058/03 | $2,466.16 | $656.13 | $0.00 | $552.53 | $100.00 | $3,774.82 | $222,494.13 |
| 521 | 2058/04 | $2,473.35 | $648.94 | $0.00 | $552.53 | $100.00 | $3,774.82 | $220,020.78 |
| 522 | 2058/05 | $2,480.56 | $641.73 | $0.00 | $552.53 | $100.00 | $3,774.82 | $217,540.22 |
| 523 | 2058/06 | $2,487.80 | $634.49 | $0.00 | $552.53 | $100.00 | $3,774.82 | $215,052.42 |
| 524 | 2058/07 | $2,495.05 | $627.24 | $0.00 | $552.53 | $100.00 | $3,774.82 | $212,557.37 |
| 525 | 2058/08 | $2,502.33 | $619.96 | $0.00 | $552.53 | $100.00 | $3,774.82 | $210,055.04 |
| 526 | 2058/09 | $2,509.63 | $612.66 | $0.00 | $552.53 | $100.00 | $3,774.82 | $207,545.41 |
| 527 | 2058/10 | $2,516.95 | $605.34 | $0.00 | $552.53 | $100.00 | $3,774.82 | $205,028.46 |
| 528 | 2058/11 | $2,524.29 | $598.00 | $0.00 | $552.53 | $100.00 | $3,774.82 | $202,504.17 |
| 529 | 2058/12 | $2,531.65 | $590.64 | $0.00 | $552.53 | $100.00 | $3,774.82 | $199,972.52 |
| 530 | 2059/01 | $2,539.04 | $583.25 | $0.00 | $552.53 | $100.00 | $3,774.82 | $197,433.48 |
| 531 | 2059/02 | $2,546.44 | $575.85 | $0.00 | $552.53 | $100.00 | $3,774.82 | $194,887.04 |
| 532 | 2059/03 | $2,553.87 | $568.42 | $0.00 | $552.53 | $100.00 | $3,774.82 | $192,333.17 |
| 533 | 2059/04 | $2,561.32 | $560.97 | $0.00 | $552.53 | $100.00 | $3,774.82 | $189,771.85 |
| 534 | 2059/05 | $2,568.79 | $553.50 | $0.00 | $552.53 | $100.00 | $3,774.82 | $187,203.06 |
| 535 | 2059/06 | $2,576.28 | $546.01 | $0.00 | $552.53 | $100.00 | $3,774.82 | $184,626.78 |
| 536 | 2059/07 | $2,583.79 | $538.49 | $0.00 | $552.53 | $100.00 | $3,774.82 | $182,042.99 |
| 537 | 2059/08 | $2,591.33 | $530.96 | $0.00 | $552.53 | $100.00 | $3,774.82 | $179,451.66 |
| 538 | 2059/09 | $2,598.89 | $523.40 | $0.00 | $552.53 | $100.00 | $3,774.82 | $176,852.77 |
| 539 | 2059/10 | $2,606.47 | $515.82 | $0.00 | $552.53 | $100.00 | $3,774.82 | $174,246.30 |
| 540 | 2059/11 | $2,614.07 | $508.22 | $0.00 | $552.53 | $100.00 | $3,774.82 | $171,632.23 |
| 541 | 2059/12 | $2,621.70 | $500.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $169,010.53 |
| 542 | 2060/01 | $2,629.34 | $492.95 | $0.00 | $552.53 | $100.00 | $3,774.82 | $166,381.19 |
| 543 | 2060/02 | $2,637.01 | $485.28 | $0.00 | $552.53 | $100.00 | $3,774.82 | $163,744.18 |
| 544 | 2060/03 | $2,644.70 | $477.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $161,099.47 |
| 545 | 2060/04 | $2,652.42 | $469.87 | $0.00 | $552.53 | $100.00 | $3,774.82 | $158,447.06 |
| 546 | 2060/05 | $2,660.15 | $462.14 | $0.00 | $552.53 | $100.00 | $3,774.82 | $155,786.91 |
| 547 | 2060/06 | $2,667.91 | $454.38 | $0.00 | $552.53 | $100.00 | $3,774.82 | $153,118.99 |
| 548 | 2060/07 | $2,675.69 | $446.60 | $0.00 | $552.53 | $100.00 | $3,774.82 | $150,443.30 |
| 549 | 2060/08 | $2,683.50 | $438.79 | $0.00 | $552.53 | $100.00 | $3,774.82 | $147,759.81 |
| 550 | 2060/09 | $2,691.32 | $430.97 | $0.00 | $552.53 | $100.00 | $3,774.82 | $145,068.48 |
| 551 | 2060/10 | $2,699.17 | $423.12 | $0.00 | $552.53 | $100.00 | $3,774.82 | $142,369.31 |
| 552 | 2060/11 | $2,707.05 | $415.24 | $0.00 | $552.53 | $100.00 | $3,774.82 | $139,662.26 |
| 553 | 2060/12 | $2,714.94 | $407.35 | $0.00 | $552.53 | $100.00 | $3,774.82 | $136,947.32 |
| 554 | 2061/01 | $2,722.86 | $399.43 | $0.00 | $552.53 | $100.00 | $3,774.82 | $134,224.46 |
| 555 | 2061/02 | $2,730.80 | $391.49 | $0.00 | $552.53 | $100.00 | $3,774.82 | $131,493.66 |
| 556 | 2061/03 | $2,738.77 | $383.52 | $0.00 | $552.53 | $100.00 | $3,774.82 | $128,754.89 |
| 557 | 2061/04 | $2,746.75 | $375.54 | $0.00 | $552.53 | $100.00 | $3,774.82 | $126,008.14 |
| 558 | 2061/05 | $2,754.77 | $367.52 | $0.00 | $552.53 | $100.00 | $3,774.82 | $123,253.37 |
| 559 | 2061/06 | $2,762.80 | $359.49 | $0.00 | $552.53 | $100.00 | $3,774.82 | $120,490.57 |
| 560 | 2061/07 | $2,770.86 | $351.43 | $0.00 | $552.53 | $100.00 | $3,774.82 | $117,719.71 |
| 561 | 2061/08 | $2,778.94 | $343.35 | $0.00 | $552.53 | $100.00 | $3,774.82 | $114,940.77 |
| 562 | 2061/09 | $2,787.05 | $335.24 | $0.00 | $552.53 | $100.00 | $3,774.82 | $112,153.73 |
| 563 | 2061/10 | $2,795.17 | $327.12 | $0.00 | $552.53 | $100.00 | $3,774.82 | $109,358.55 |
| 564 | 2061/11 | $2,803.33 | $318.96 | $0.00 | $552.53 | $100.00 | $3,774.82 | $106,555.22 |
| 565 | 2061/12 | $2,811.50 | $310.79 | $0.00 | $552.53 | $100.00 | $3,774.82 | $103,743.72 |
| 566 | 2062/01 | $2,819.70 | $302.59 | $0.00 | $552.53 | $100.00 | $3,774.82 | $100,924.02 |
| 567 | 2062/02 | $2,827.93 | $294.36 | $0.00 | $552.53 | $100.00 | $3,774.82 | $98,096.09 |
| 568 | 2062/03 | $2,836.18 | $286.11 | $0.00 | $552.53 | $100.00 | $3,774.82 | $95,259.91 |
| 569 | 2062/04 | $2,844.45 | $277.84 | $0.00 | $552.53 | $100.00 | $3,774.82 | $92,415.46 |
| 570 | 2062/05 | $2,852.74 | $269.55 | $0.00 | $552.53 | $100.00 | $3,774.82 | $89,562.72 |
| 571 | 2062/06 | $2,861.07 | $261.22 | $0.00 | $552.53 | $100.00 | $3,774.82 | $86,701.66 |
| 572 | 2062/07 | $2,869.41 | $252.88 | $0.00 | $552.53 | $100.00 | $3,774.82 | $83,832.25 |
| 573 | 2062/08 | $2,877.78 | $244.51 | $0.00 | $552.53 | $100.00 | $3,774.82 | $80,954.47 |
| 574 | 2062/09 | $2,886.17 | $236.12 | $0.00 | $552.53 | $100.00 | $3,774.82 | $78,068.29 |
| 575 | 2062/10 | $2,894.59 | $227.70 | $0.00 | $552.53 | $100.00 | $3,774.82 | $75,173.70 |
| 576 | 2062/11 | $2,903.03 | $219.26 | $0.00 | $552.53 | $100.00 | $3,774.82 | $72,270.67 |
| 577 | 2062/12 | $2,911.50 | $210.79 | $0.00 | $552.53 | $100.00 | $3,774.82 | $69,359.17 |
| 578 | 2063/01 | $2,919.99 | $202.30 | $0.00 | $552.53 | $100.00 | $3,774.82 | $66,439.18 |
| 579 | 2063/02 | $2,928.51 | $193.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $63,510.67 |
| 580 | 2063/03 | $2,937.05 | $185.24 | $0.00 | $552.53 | $100.00 | $3,774.82 | $60,573.62 |
| 581 | 2063/04 | $2,945.62 | $176.67 | $0.00 | $552.53 | $100.00 | $3,774.82 | $57,628.00 |
| 582 | 2063/05 | $2,954.21 | $168.08 | $0.00 | $552.53 | $100.00 | $3,774.82 | $54,673.79 |
| 583 | 2063/06 | $2,962.82 | $159.47 | $0.00 | $552.53 | $100.00 | $3,774.82 | $51,710.97 |
| 584 | 2063/07 | $2,971.47 | $150.82 | $0.00 | $552.53 | $100.00 | $3,774.82 | $48,739.50 |
| 585 | 2063/08 | $2,980.13 | $142.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $45,759.37 |
| 586 | 2063/09 | $2,988.82 | $133.46 | $0.00 | $552.53 | $100.00 | $3,774.82 | $42,770.55 |
| 587 | 2063/10 | $2,997.54 | $124.75 | $0.00 | $552.53 | $100.00 | $3,774.82 | $39,773.00 |
| 588 | 2063/11 | $3,006.29 | $116.00 | $0.00 | $552.53 | $100.00 | $3,774.82 | $36,766.72 |
| 589 | 2063/12 | $3,015.05 | $107.24 | $0.00 | $552.53 | $100.00 | $3,774.82 | $33,751.67 |
| 590 | 2064/01 | $3,023.85 | $98.44 | $0.00 | $552.53 | $100.00 | $3,774.82 | $30,727.82 |
| 591 | 2064/02 | $3,032.67 | $89.62 | $0.00 | $552.53 | $100.00 | $3,774.82 | $27,695.15 |
| 592 | 2064/03 | $3,041.51 | $80.78 | $0.00 | $552.53 | $100.00 | $3,774.82 | $24,653.64 |
| 593 | 2064/04 | $3,050.38 | $71.91 | $0.00 | $552.53 | $100.00 | $3,774.82 | $21,603.26 |
| 594 | 2064/05 | $3,059.28 | $63.01 | $0.00 | $552.53 | $100.00 | $3,774.82 | $18,543.98 |
| 595 | 2064/06 | $3,068.20 | $54.09 | $0.00 | $552.53 | $100.00 | $3,774.82 | $15,475.77 |
| 596 | 2064/07 | $3,077.15 | $45.14 | $0.00 | $552.53 | $100.00 | $3,774.82 | $12,398.62 |
| 597 | 2064/08 | $3,086.13 | $36.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $9,312.49 |
| 598 | 2064/09 | $3,095.13 | $27.16 | $0.00 | $552.53 | $100.00 | $3,774.82 | $6,217.37 |
| 599 | 2064/10 | $3,104.16 | $18.13 | $0.00 | $552.53 | $100.00 | $3,774.82 | $3,113.21 |
| 600 | 2064/11 | $3,113.21 | $9.08 | $0.00 | $552.53 | $100.00 | $3,774.82 | $0.00 |
| Totals | $884,000.00 | $989,373.81 | $0.00 | $331,518.75 | $60,000.00 | $2,264,892.56 |
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.