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 45-year mortgage of $904,000.00 at 4% interest rate for a $1,029,000.00 home, you need to have a monthly payment of $5,377.22 ~ $5,753.89. You will make a total of 540 payments and you will pay off your mortgage on 2061/11. Consult with a Mortgage Specialist
Loan Comparison
You can save $181,482.41 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 | $3,486.79 | 4% | 600 months | $2,217,074.78 | $1,188,074.78 |
| 50 years | Bi-Weekly | $1,743.40 | 4% | 512 months | $2,009,330.53 | $980,330.53 |
| 45 years | Monthly | $3,612.22 | 4% | 540 months | $2,075,598.33 | $1,046,598.33 |
| 45 years | Bi-Weekly | $1,806.11 | 4% | 461 months | $1,894,115.92 | $865,115.92 |
| 40 years | Monthly | $3,778.16 | 4% | 480 months | $1,938,518.61 | $909,518.61 |
| 40 years | Bi-Weekly | $1,889.08 | 4% | 409 months | $1,782,373.31 | $753,373.31 |
| 35 years | Monthly | $4,002.68 | 4% | 420 months | $1,806,127.14 | $777,127.14 |
| 35 years | Bi-Weekly | $2,001.34 | 4% | 358 months | $1,674,270.83 | $645,270.83 |
| 30 years | Monthly | $4,315.83 | 4% | 360 months | $1,678,700.34 | $649,700.34 |
| 30 years | Bi-Weekly | $2,157.92 | 4% | 307 months | $1,569,964.87 | $540,964.87 |
| 25 years | Monthly | $4,771.65 | 4% | 300 months | $1,556,493.51 | $527,493.51 |
| 25 years | Bi-Weekly | $2,385.83 | 4% | 256 months | $1,469,597.48 | $440,597.48 |
| 20 years | Monthly | $5,478.06 | 4% | 240 months | $1,439,734.92 | $410,734.92 |
| 20 years | Bi-Weekly | $2,739.03 | 4% | 205 months | $1,373,293.79 | $344,293.79 |
| 15 years | Monthly | $6,686.78 | 4% | 180 months | $1,328,620.19 | $299,620.19 |
| 15 years | Bi-Weekly | $3,343.39 | 4% | 154 months | $1,281,159.72 | $252,159.72 |
| 10 years | Monthly | $9,152.56 | 4% | 120 months | $1,223,307.26 | $194,307.26 |
| 10 years | Bi-Weekly | $4,576.28 | 4% | 103 months | $1,193,279.93 | $164,279.93 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/12 | $598.89 | $3,013.33 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $903,401.11 |
| 2 | 2017/01 | $600.88 | $3,011.34 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $902,800.23 |
| 3 | 2017/02 | $602.89 | $3,009.33 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $902,197.35 |
| 4 | 2017/03 | $604.89 | $3,007.32 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $901,592.45 |
| 5 | 2017/04 | $606.91 | $3,005.31 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $900,985.54 |
| 6 | 2017/05 | $608.93 | $3,003.29 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $900,376.61 |
| 7 | 2017/06 | $610.96 | $3,001.26 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $899,765.64 |
| 8 | 2017/07 | $613.00 | $2,999.22 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $899,152.64 |
| 9 | 2017/08 | $615.04 | $2,997.18 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $898,537.60 |
| 10 | 2017/09 | $617.09 | $2,995.13 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $897,920.51 |
| 11 | 2017/10 | $619.15 | $2,993.07 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $897,301.36 |
| 12 | 2017/11 | $621.21 | $2,991.00 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $896,680.14 |
| 13 | 2017/12 | $623.29 | $2,988.93 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $896,056.86 |
| 14 | 2018/01 | $625.36 | $2,986.86 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $895,431.49 |
| 15 | 2018/02 | $627.45 | $2,984.77 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $894,804.04 |
| 16 | 2018/03 | $629.54 | $2,982.68 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $894,174.51 |
| 17 | 2018/04 | $631.64 | $2,980.58 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $893,542.87 |
| 18 | 2018/05 | $633.74 | $2,978.48 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $892,909.13 |
| 19 | 2018/06 | $635.86 | $2,976.36 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $892,273.27 |
| 20 | 2018/07 | $637.97 | $2,974.24 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $891,635.30 |
| 21 | 2018/08 | $640.10 | $2,972.12 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $890,995.19 |
| 22 | 2018/09 | $642.24 | $2,969.98 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $890,352.96 |
| 23 | 2018/10 | $644.38 | $2,967.84 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $889,708.58 |
| 24 | 2018/11 | $646.52 | $2,965.70 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $889,062.06 |
| 25 | 2018/12 | $648.68 | $2,963.54 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $888,413.38 |
| 26 | 2019/01 | $650.84 | $2,961.38 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $887,762.54 |
| 27 | 2019/02 | $653.01 | $2,959.21 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $887,109.53 |
| 28 | 2019/03 | $655.19 | $2,957.03 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $886,454.34 |
| 29 | 2019/04 | $657.37 | $2,954.85 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $885,796.97 |
| 30 | 2019/05 | $659.56 | $2,952.66 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $885,137.41 |
| 31 | 2019/06 | $661.76 | $2,950.46 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $884,475.65 |
| 32 | 2019/07 | $663.97 | $2,948.25 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $883,811.68 |
| 33 | 2019/08 | $666.18 | $2,946.04 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $883,145.50 |
| 34 | 2019/09 | $668.40 | $2,943.82 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $882,477.10 |
| 35 | 2019/10 | $670.63 | $2,941.59 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $881,806.47 |
| 36 | 2019/11 | $672.86 | $2,939.35 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $881,133.60 |
| 37 | 2019/12 | $675.11 | $2,937.11 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $880,458.50 |
| 38 | 2020/01 | $677.36 | $2,934.86 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $879,781.14 |
| 39 | 2020/02 | $679.62 | $2,932.60 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $879,101.52 |
| 40 | 2020/03 | $681.88 | $2,930.34 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $878,419.64 |
| 41 | 2020/04 | $684.15 | $2,928.07 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $877,735.49 |
| 42 | 2020/05 | $686.43 | $2,925.78 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $877,049.06 |
| 43 | 2020/06 | $688.72 | $2,923.50 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $876,360.33 |
| 44 | 2020/07 | $691.02 | $2,921.20 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $875,669.32 |
| 45 | 2020/08 | $693.32 | $2,918.90 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $874,975.99 |
| 46 | 2020/09 | $695.63 | $2,916.59 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $874,280.36 |
| 47 | 2020/10 | $697.95 | $2,914.27 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $873,582.41 |
| 48 | 2020/11 | $700.28 | $2,911.94 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $872,882.13 |
| 49 | 2020/12 | $702.61 | $2,909.61 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $872,179.52 |
| 50 | 2021/01 | $704.95 | $2,907.27 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $871,474.57 |
| 51 | 2021/02 | $707.30 | $2,904.92 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $870,767.26 |
| 52 | 2021/03 | $709.66 | $2,902.56 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $870,057.60 |
| 53 | 2021/04 | $712.03 | $2,900.19 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $869,345.57 |
| 54 | 2021/05 | $714.40 | $2,897.82 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $868,631.17 |
| 55 | 2021/06 | $716.78 | $2,895.44 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $867,914.39 |
| 56 | 2021/07 | $719.17 | $2,893.05 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $867,195.22 |
| 57 | 2021/08 | $721.57 | $2,890.65 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $866,473.65 |
| 58 | 2021/09 | $723.97 | $2,888.25 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $865,749.68 |
| 59 | 2021/10 | $726.39 | $2,885.83 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $865,023.29 |
| 60 | 2021/11 | $728.81 | $2,883.41 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $864,294.48 |
| 61 | 2021/12 | $731.24 | $2,880.98 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $863,563.25 |
| 62 | 2022/01 | $733.67 | $2,878.54 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $862,829.57 |
| 63 | 2022/02 | $736.12 | $2,876.10 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $862,093.45 |
| 64 | 2022/03 | $738.57 | $2,873.64 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $861,354.88 |
| 65 | 2022/04 | $741.04 | $2,871.18 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $860,613.84 |
| 66 | 2022/05 | $743.51 | $2,868.71 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $859,870.33 |
| 67 | 2022/06 | $745.98 | $2,866.23 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $859,124.35 |
| 68 | 2022/07 | $748.47 | $2,863.75 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $858,375.88 |
| 69 | 2022/08 | $750.97 | $2,861.25 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $857,624.91 |
| 70 | 2022/09 | $753.47 | $2,858.75 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $856,871.44 |
| 71 | 2022/10 | $755.98 | $2,856.24 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $856,115.46 |
| 72 | 2022/11 | $758.50 | $2,853.72 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $855,356.96 |
| 73 | 2022/12 | $761.03 | $2,851.19 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $854,595.93 |
| 74 | 2023/01 | $763.57 | $2,848.65 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $853,832.36 |
| 75 | 2023/02 | $766.11 | $2,846.11 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $853,066.25 |
| 76 | 2023/03 | $768.66 | $2,843.55 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $852,297.59 |
| 77 | 2023/04 | $771.23 | $2,840.99 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $851,526.36 |
| 78 | 2023/05 | $773.80 | $2,838.42 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $850,752.56 |
| 79 | 2023/06 | $776.38 | $2,835.84 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $849,976.19 |
| 80 | 2023/07 | $778.97 | $2,833.25 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $849,197.22 |
| 81 | 2023/08 | $781.56 | $2,830.66 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $848,415.66 |
| 82 | 2023/09 | $784.17 | $2,828.05 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $847,631.49 |
| 83 | 2023/10 | $786.78 | $2,825.44 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $846,844.71 |
| 84 | 2023/11 | $789.40 | $2,822.82 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $846,055.31 |
| 85 | 2023/12 | $792.03 | $2,820.18 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $845,263.27 |
| 86 | 2024/01 | $794.67 | $2,817.54 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $844,468.60 |
| 87 | 2024/02 | $797.32 | $2,814.90 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $843,671.27 |
| 88 | 2024/03 | $799.98 | $2,812.24 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $842,871.29 |
| 89 | 2024/04 | $802.65 | $2,809.57 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $842,068.64 |
| 90 | 2024/05 | $805.32 | $2,806.90 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $841,263.32 |
| 91 | 2024/06 | $808.01 | $2,804.21 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $840,455.31 |
| 92 | 2024/07 | $810.70 | $2,801.52 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $839,644.61 |
| 93 | 2024/08 | $813.40 | $2,798.82 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $838,831.21 |
| 94 | 2024/09 | $816.12 | $2,796.10 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $838,015.09 |
| 95 | 2024/10 | $818.84 | $2,793.38 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $837,196.26 |
| 96 | 2024/11 | $821.56 | $2,790.65 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $836,374.69 |
| 97 | 2024/12 | $824.30 | $2,787.92 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $835,550.39 |
| 98 | 2025/01 | $827.05 | $2,785.17 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $834,723.34 |
| 99 | 2025/02 | $829.81 | $2,782.41 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $833,893.53 |
| 100 | 2025/03 | $832.57 | $2,779.65 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $833,060.96 |
| 101 | 2025/04 | $835.35 | $2,776.87 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $832,225.61 |
| 102 | 2025/05 | $838.13 | $2,774.09 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $831,387.47 |
| 103 | 2025/06 | $840.93 | $2,771.29 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $830,546.54 |
| 104 | 2025/07 | $843.73 | $2,768.49 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $829,702.81 |
| 105 | 2025/08 | $846.54 | $2,765.68 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $828,856.27 |
| 106 | 2025/09 | $849.36 | $2,762.85 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $828,006.91 |
| 107 | 2025/10 | $852.20 | $2,760.02 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $827,154.71 |
| 108 | 2025/11 | $855.04 | $2,757.18 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $826,299.67 |
| 109 | 2025/12 | $857.89 | $2,754.33 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $825,441.79 |
| 110 | 2026/01 | $860.75 | $2,751.47 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $824,581.04 |
| 111 | 2026/02 | $863.62 | $2,748.60 | $376.67 | $1,715.00 | $50.00 | $5,753.89 | $823,717.42 |
| 112 | 2026/03 | $866.49 | $2,745.72 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $822,850.93 |
| 113 | 2026/04 | $869.38 | $2,742.84 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $821,981.55 |
| 114 | 2026/05 | $872.28 | $2,739.94 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $821,109.27 |
| 115 | 2026/06 | $875.19 | $2,737.03 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $820,234.08 |
| 116 | 2026/07 | $878.11 | $2,734.11 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $819,355.97 |
| 117 | 2026/08 | $881.03 | $2,731.19 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $818,474.94 |
| 118 | 2026/09 | $883.97 | $2,728.25 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $817,590.97 |
| 119 | 2026/10 | $886.92 | $2,725.30 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $816,704.05 |
| 120 | 2026/11 | $889.87 | $2,722.35 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $815,814.18 |
| 121 | 2026/12 | $892.84 | $2,719.38 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $814,921.34 |
| 122 | 2027/01 | $895.81 | $2,716.40 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $814,025.53 |
| 123 | 2027/02 | $898.80 | $2,713.42 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $813,126.73 |
| 124 | 2027/03 | $901.80 | $2,710.42 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $812,224.93 |
| 125 | 2027/04 | $904.80 | $2,707.42 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $811,320.13 |
| 126 | 2027/05 | $907.82 | $2,704.40 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $810,412.31 |
| 127 | 2027/06 | $910.84 | $2,701.37 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $809,501.47 |
| 128 | 2027/07 | $913.88 | $2,698.34 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $808,587.59 |
| 129 | 2027/08 | $916.93 | $2,695.29 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $807,670.66 |
| 130 | 2027/09 | $919.98 | $2,692.24 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $806,750.67 |
| 131 | 2027/10 | $923.05 | $2,689.17 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $805,827.62 |
| 132 | 2027/11 | $926.13 | $2,686.09 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $804,901.50 |
| 133 | 2027/12 | $929.21 | $2,683.00 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $803,972.28 |
| 134 | 2028/01 | $932.31 | $2,679.91 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $803,039.97 |
| 135 | 2028/02 | $935.42 | $2,676.80 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $802,104.55 |
| 136 | 2028/03 | $938.54 | $2,673.68 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $801,166.01 |
| 137 | 2028/04 | $941.67 | $2,670.55 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $800,224.35 |
| 138 | 2028/05 | $944.80 | $2,667.41 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $799,279.54 |
| 139 | 2028/06 | $947.95 | $2,664.27 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $798,331.59 |
| 140 | 2028/07 | $951.11 | $2,661.11 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $797,380.48 |
| 141 | 2028/08 | $954.28 | $2,657.93 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $796,426.19 |
| 142 | 2028/09 | $957.47 | $2,654.75 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $795,468.73 |
| 143 | 2028/10 | $960.66 | $2,651.56 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $794,508.07 |
| 144 | 2028/11 | $963.86 | $2,648.36 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $793,544.21 |
| 145 | 2028/12 | $967.07 | $2,645.15 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $792,577.14 |
| 146 | 2029/01 | $970.30 | $2,641.92 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $791,606.84 |
| 147 | 2029/02 | $973.53 | $2,638.69 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $790,633.31 |
| 148 | 2029/03 | $976.77 | $2,635.44 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $789,656.54 |
| 149 | 2029/04 | $980.03 | $2,632.19 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $788,676.51 |
| 150 | 2029/05 | $983.30 | $2,628.92 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $787,693.21 |
| 151 | 2029/06 | $986.58 | $2,625.64 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $786,706.64 |
| 152 | 2029/07 | $989.86 | $2,622.36 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $785,716.77 |
| 153 | 2029/08 | $993.16 | $2,619.06 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $784,723.61 |
| 154 | 2029/09 | $996.47 | $2,615.75 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $783,727.14 |
| 155 | 2029/10 | $999.80 | $2,612.42 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $782,727.34 |
| 156 | 2029/11 | $1,003.13 | $2,609.09 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $781,724.21 |
| 157 | 2029/12 | $1,006.47 | $2,605.75 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $780,717.74 |
| 158 | 2030/01 | $1,009.83 | $2,602.39 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $779,707.91 |
| 159 | 2030/02 | $1,013.19 | $2,599.03 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $778,694.72 |
| 160 | 2030/03 | $1,016.57 | $2,595.65 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $777,678.15 |
| 161 | 2030/04 | $1,019.96 | $2,592.26 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $776,658.19 |
| 162 | 2030/05 | $1,023.36 | $2,588.86 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $775,634.83 |
| 163 | 2030/06 | $1,026.77 | $2,585.45 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $774,608.06 |
| 164 | 2030/07 | $1,030.19 | $2,582.03 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $773,577.87 |
| 165 | 2030/08 | $1,033.63 | $2,578.59 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $772,544.25 |
| 166 | 2030/09 | $1,037.07 | $2,575.15 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $771,507.17 |
| 167 | 2030/10 | $1,040.53 | $2,571.69 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $770,466.65 |
| 168 | 2030/11 | $1,044.00 | $2,568.22 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $769,422.65 |
| 169 | 2030/12 | $1,047.48 | $2,564.74 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $768,375.17 |
| 170 | 2031/01 | $1,050.97 | $2,561.25 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $767,324.20 |
| 171 | 2031/02 | $1,054.47 | $2,557.75 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $766,269.73 |
| 172 | 2031/03 | $1,057.99 | $2,554.23 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $765,211.75 |
| 173 | 2031/04 | $1,061.51 | $2,550.71 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $764,150.23 |
| 174 | 2031/05 | $1,065.05 | $2,547.17 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $763,085.18 |
| 175 | 2031/06 | $1,068.60 | $2,543.62 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $762,016.58 |
| 176 | 2031/07 | $1,072.16 | $2,540.06 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $760,944.41 |
| 177 | 2031/08 | $1,075.74 | $2,536.48 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $759,868.68 |
| 178 | 2031/09 | $1,079.32 | $2,532.90 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $758,789.35 |
| 179 | 2031/10 | $1,082.92 | $2,529.30 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $757,706.43 |
| 180 | 2031/11 | $1,086.53 | $2,525.69 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $756,619.90 |
| 181 | 2031/12 | $1,090.15 | $2,522.07 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $755,529.75 |
| 182 | 2032/01 | $1,093.79 | $2,518.43 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $754,435.96 |
| 183 | 2032/02 | $1,097.43 | $2,514.79 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $753,338.53 |
| 184 | 2032/03 | $1,101.09 | $2,511.13 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $752,237.44 |
| 185 | 2032/04 | $1,104.76 | $2,507.46 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $751,132.68 |
| 186 | 2032/05 | $1,108.44 | $2,503.78 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $750,024.23 |
| 187 | 2032/06 | $1,112.14 | $2,500.08 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $748,912.10 |
| 188 | 2032/07 | $1,115.85 | $2,496.37 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $747,796.25 |
| 189 | 2032/08 | $1,119.56 | $2,492.65 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $746,676.68 |
| 190 | 2032/09 | $1,123.30 | $2,488.92 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $745,553.39 |
| 191 | 2032/10 | $1,127.04 | $2,485.18 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $744,426.35 |
| 192 | 2032/11 | $1,130.80 | $2,481.42 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $743,295.55 |
| 193 | 2032/12 | $1,134.57 | $2,477.65 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $742,160.98 |
| 194 | 2033/01 | $1,138.35 | $2,473.87 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $741,022.63 |
| 195 | 2033/02 | $1,142.14 | $2,470.08 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $739,880.49 |
| 196 | 2033/03 | $1,145.95 | $2,466.27 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $738,734.54 |
| 197 | 2033/04 | $1,149.77 | $2,462.45 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $737,584.77 |
| 198 | 2033/05 | $1,153.60 | $2,458.62 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $736,431.16 |
| 199 | 2033/06 | $1,157.45 | $2,454.77 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $735,273.72 |
| 200 | 2033/07 | $1,161.31 | $2,450.91 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $734,112.41 |
| 201 | 2033/08 | $1,165.18 | $2,447.04 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $732,947.23 |
| 202 | 2033/09 | $1,169.06 | $2,443.16 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $731,778.17 |
| 203 | 2033/10 | $1,172.96 | $2,439.26 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $730,605.21 |
| 204 | 2033/11 | $1,176.87 | $2,435.35 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $729,428.34 |
| 205 | 2033/12 | $1,180.79 | $2,431.43 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $728,247.55 |
| 206 | 2034/01 | $1,184.73 | $2,427.49 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $727,062.82 |
| 207 | 2034/02 | $1,188.68 | $2,423.54 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $725,874.15 |
| 208 | 2034/03 | $1,192.64 | $2,419.58 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $724,681.51 |
| 209 | 2034/04 | $1,196.61 | $2,415.61 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $723,484.89 |
| 210 | 2034/05 | $1,200.60 | $2,411.62 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $722,284.29 |
| 211 | 2034/06 | $1,204.60 | $2,407.61 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $721,079.69 |
| 212 | 2034/07 | $1,208.62 | $2,403.60 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $719,871.07 |
| 213 | 2034/08 | $1,212.65 | $2,399.57 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $718,658.42 |
| 214 | 2034/09 | $1,216.69 | $2,395.53 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $717,441.73 |
| 215 | 2034/10 | $1,220.75 | $2,391.47 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $716,220.98 |
| 216 | 2034/11 | $1,224.82 | $2,387.40 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $714,996.16 |
| 217 | 2034/12 | $1,228.90 | $2,383.32 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $713,767.27 |
| 218 | 2035/01 | $1,232.99 | $2,379.22 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $712,534.27 |
| 219 | 2035/02 | $1,237.10 | $2,375.11 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $711,297.17 |
| 220 | 2035/03 | $1,241.23 | $2,370.99 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $710,055.94 |
| 221 | 2035/04 | $1,245.37 | $2,366.85 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $708,810.57 |
| 222 | 2035/05 | $1,249.52 | $2,362.70 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $707,561.05 |
| 223 | 2035/06 | $1,253.68 | $2,358.54 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $706,307.37 |
| 224 | 2035/07 | $1,257.86 | $2,354.36 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $705,049.51 |
| 225 | 2035/08 | $1,262.05 | $2,350.17 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $703,787.46 |
| 226 | 2035/09 | $1,266.26 | $2,345.96 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $702,521.19 |
| 227 | 2035/10 | $1,270.48 | $2,341.74 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $701,250.71 |
| 228 | 2035/11 | $1,274.72 | $2,337.50 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $699,976.00 |
| 229 | 2035/12 | $1,278.97 | $2,333.25 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $698,697.03 |
| 230 | 2036/01 | $1,283.23 | $2,328.99 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $697,413.80 |
| 231 | 2036/02 | $1,287.51 | $2,324.71 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $696,126.29 |
| 232 | 2036/03 | $1,291.80 | $2,320.42 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $694,834.50 |
| 233 | 2036/04 | $1,296.10 | $2,316.11 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $693,538.39 |
| 234 | 2036/05 | $1,300.42 | $2,311.79 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $692,237.97 |
| 235 | 2036/06 | $1,304.76 | $2,307.46 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $690,933.21 |
| 236 | 2036/07 | $1,309.11 | $2,303.11 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $689,624.10 |
| 237 | 2036/08 | $1,313.47 | $2,298.75 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $688,310.63 |
| 238 | 2036/09 | $1,317.85 | $2,294.37 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $686,992.78 |
| 239 | 2036/10 | $1,322.24 | $2,289.98 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $685,670.53 |
| 240 | 2036/11 | $1,326.65 | $2,285.57 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $684,343.88 |
| 241 | 2036/12 | $1,331.07 | $2,281.15 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $683,012.81 |
| 242 | 2037/01 | $1,335.51 | $2,276.71 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $681,677.30 |
| 243 | 2037/02 | $1,339.96 | $2,272.26 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $680,337.34 |
| 244 | 2037/03 | $1,344.43 | $2,267.79 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $678,992.91 |
| 245 | 2037/04 | $1,348.91 | $2,263.31 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $677,644.00 |
| 246 | 2037/05 | $1,353.41 | $2,258.81 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $676,290.60 |
| 247 | 2037/06 | $1,357.92 | $2,254.30 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $674,932.68 |
| 248 | 2037/07 | $1,362.44 | $2,249.78 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $673,570.24 |
| 249 | 2037/08 | $1,366.99 | $2,245.23 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $672,203.25 |
| 250 | 2037/09 | $1,371.54 | $2,240.68 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $670,831.71 |
| 251 | 2037/10 | $1,376.11 | $2,236.11 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $669,455.60 |
| 252 | 2037/11 | $1,380.70 | $2,231.52 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $668,074.90 |
| 253 | 2037/12 | $1,385.30 | $2,226.92 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $666,689.59 |
| 254 | 2038/01 | $1,389.92 | $2,222.30 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $665,299.67 |
| 255 | 2038/02 | $1,394.55 | $2,217.67 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $663,905.12 |
| 256 | 2038/03 | $1,399.20 | $2,213.02 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $662,505.92 |
| 257 | 2038/04 | $1,403.87 | $2,208.35 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $661,102.05 |
| 258 | 2038/05 | $1,408.55 | $2,203.67 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $659,693.50 |
| 259 | 2038/06 | $1,413.24 | $2,198.98 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $658,280.26 |
| 260 | 2038/07 | $1,417.95 | $2,194.27 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $656,862.31 |
| 261 | 2038/08 | $1,422.68 | $2,189.54 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $655,439.63 |
| 262 | 2038/09 | $1,427.42 | $2,184.80 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $654,012.21 |
| 263 | 2038/10 | $1,432.18 | $2,180.04 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $652,580.04 |
| 264 | 2038/11 | $1,436.95 | $2,175.27 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $651,143.08 |
| 265 | 2038/12 | $1,441.74 | $2,170.48 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $649,701.34 |
| 266 | 2039/01 | $1,446.55 | $2,165.67 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $648,254.79 |
| 267 | 2039/02 | $1,451.37 | $2,160.85 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $646,803.42 |
| 268 | 2039/03 | $1,456.21 | $2,156.01 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $645,347.22 |
| 269 | 2039/04 | $1,461.06 | $2,151.16 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $643,886.15 |
| 270 | 2039/05 | $1,465.93 | $2,146.29 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $642,420.22 |
| 271 | 2039/06 | $1,470.82 | $2,141.40 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $640,949.40 |
| 272 | 2039/07 | $1,475.72 | $2,136.50 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $639,473.68 |
| 273 | 2039/08 | $1,480.64 | $2,131.58 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $637,993.04 |
| 274 | 2039/09 | $1,485.58 | $2,126.64 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $636,507.47 |
| 275 | 2039/10 | $1,490.53 | $2,121.69 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $635,016.94 |
| 276 | 2039/11 | $1,495.50 | $2,116.72 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $633,521.44 |
| 277 | 2039/12 | $1,500.48 | $2,111.74 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $632,020.96 |
| 278 | 2040/01 | $1,505.48 | $2,106.74 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $630,515.48 |
| 279 | 2040/02 | $1,510.50 | $2,101.72 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $629,004.98 |
| 280 | 2040/03 | $1,515.54 | $2,096.68 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $627,489.44 |
| 281 | 2040/04 | $1,520.59 | $2,091.63 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $625,968.85 |
| 282 | 2040/05 | $1,525.66 | $2,086.56 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $624,443.20 |
| 283 | 2040/06 | $1,530.74 | $2,081.48 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $622,912.46 |
| 284 | 2040/07 | $1,535.84 | $2,076.37 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $621,376.61 |
| 285 | 2040/08 | $1,540.96 | $2,071.26 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $619,835.65 |
| 286 | 2040/09 | $1,546.10 | $2,066.12 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $618,289.55 |
| 287 | 2040/10 | $1,551.25 | $2,060.97 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $616,738.29 |
| 288 | 2040/11 | $1,556.42 | $2,055.79 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $615,181.87 |
| 289 | 2040/12 | $1,561.61 | $2,050.61 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $613,620.26 |
| 290 | 2041/01 | $1,566.82 | $2,045.40 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $612,053.44 |
| 291 | 2041/02 | $1,572.04 | $2,040.18 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $610,481.40 |
| 292 | 2041/03 | $1,577.28 | $2,034.94 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $608,904.12 |
| 293 | 2041/04 | $1,582.54 | $2,029.68 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $607,321.58 |
| 294 | 2041/05 | $1,587.81 | $2,024.41 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $605,733.76 |
| 295 | 2041/06 | $1,593.11 | $2,019.11 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $604,140.66 |
| 296 | 2041/07 | $1,598.42 | $2,013.80 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $602,542.24 |
| 297 | 2041/08 | $1,603.75 | $2,008.47 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $600,938.50 |
| 298 | 2041/09 | $1,609.09 | $2,003.13 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $599,329.40 |
| 299 | 2041/10 | $1,614.45 | $1,997.76 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $597,714.95 |
| 300 | 2041/11 | $1,619.84 | $1,992.38 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $596,095.11 |
| 301 | 2041/12 | $1,625.24 | $1,986.98 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $594,469.88 |
| 302 | 2042/01 | $1,630.65 | $1,981.57 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $592,839.23 |
| 303 | 2042/02 | $1,636.09 | $1,976.13 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $591,203.14 |
| 304 | 2042/03 | $1,641.54 | $1,970.68 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $589,561.60 |
| 305 | 2042/04 | $1,647.01 | $1,965.21 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $587,914.58 |
| 306 | 2042/05 | $1,652.50 | $1,959.72 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $586,262.08 |
| 307 | 2042/06 | $1,658.01 | $1,954.21 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $584,604.07 |
| 308 | 2042/07 | $1,663.54 | $1,948.68 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $582,940.53 |
| 309 | 2042/08 | $1,669.08 | $1,943.14 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $581,271.44 |
| 310 | 2042/09 | $1,674.65 | $1,937.57 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $579,596.79 |
| 311 | 2042/10 | $1,680.23 | $1,931.99 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $577,916.56 |
| 312 | 2042/11 | $1,685.83 | $1,926.39 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $576,230.73 |
| 313 | 2042/12 | $1,691.45 | $1,920.77 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $574,539.28 |
| 314 | 2043/01 | $1,697.09 | $1,915.13 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $572,842.20 |
| 315 | 2043/02 | $1,702.75 | $1,909.47 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $571,139.45 |
| 316 | 2043/03 | $1,708.42 | $1,903.80 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $569,431.03 |
| 317 | 2043/04 | $1,714.12 | $1,898.10 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $567,716.91 |
| 318 | 2043/05 | $1,719.83 | $1,892.39 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $565,997.08 |
| 319 | 2043/06 | $1,725.56 | $1,886.66 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $564,271.52 |
| 320 | 2043/07 | $1,731.31 | $1,880.91 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $562,540.21 |
| 321 | 2043/08 | $1,737.09 | $1,875.13 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $560,803.12 |
| 322 | 2043/09 | $1,742.88 | $1,869.34 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $559,060.25 |
| 323 | 2043/10 | $1,748.68 | $1,863.53 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $557,311.56 |
| 324 | 2043/11 | $1,754.51 | $1,857.71 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $555,557.05 |
| 325 | 2043/12 | $1,760.36 | $1,851.86 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $553,796.69 |
| 326 | 2044/01 | $1,766.23 | $1,845.99 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $552,030.46 |
| 327 | 2044/02 | $1,772.12 | $1,840.10 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $550,258.34 |
| 328 | 2044/03 | $1,778.02 | $1,834.19 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $548,480.31 |
| 329 | 2044/04 | $1,783.95 | $1,828.27 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $546,696.36 |
| 330 | 2044/05 | $1,789.90 | $1,822.32 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $544,906.47 |
| 331 | 2044/06 | $1,795.86 | $1,816.35 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $543,110.60 |
| 332 | 2044/07 | $1,801.85 | $1,810.37 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $541,308.75 |
| 333 | 2044/08 | $1,807.86 | $1,804.36 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $539,500.89 |
| 334 | 2044/09 | $1,813.88 | $1,798.34 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $537,687.01 |
| 335 | 2044/10 | $1,819.93 | $1,792.29 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $535,867.08 |
| 336 | 2044/11 | $1,826.00 | $1,786.22 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $534,041.09 |
| 337 | 2044/12 | $1,832.08 | $1,780.14 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $532,209.00 |
| 338 | 2045/01 | $1,838.19 | $1,774.03 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $530,370.82 |
| 339 | 2045/02 | $1,844.32 | $1,767.90 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $528,526.50 |
| 340 | 2045/03 | $1,850.46 | $1,761.75 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $526,676.03 |
| 341 | 2045/04 | $1,856.63 | $1,755.59 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $524,819.40 |
| 342 | 2045/05 | $1,862.82 | $1,749.40 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $522,956.58 |
| 343 | 2045/06 | $1,869.03 | $1,743.19 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $521,087.55 |
| 344 | 2045/07 | $1,875.26 | $1,736.96 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $519,212.29 |
| 345 | 2045/08 | $1,881.51 | $1,730.71 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $517,330.78 |
| 346 | 2045/09 | $1,887.78 | $1,724.44 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $515,443.00 |
| 347 | 2045/10 | $1,894.08 | $1,718.14 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $513,548.92 |
| 348 | 2045/11 | $1,900.39 | $1,711.83 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $511,648.53 |
| 349 | 2045/12 | $1,906.72 | $1,705.50 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $509,741.81 |
| 350 | 2046/01 | $1,913.08 | $1,699.14 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $507,828.73 |
| 351 | 2046/02 | $1,919.46 | $1,692.76 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $505,909.27 |
| 352 | 2046/03 | $1,925.85 | $1,686.36 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $503,983.41 |
| 353 | 2046/04 | $1,932.27 | $1,679.94 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $502,051.14 |
| 354 | 2046/05 | $1,938.72 | $1,673.50 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $500,112.42 |
| 355 | 2046/06 | $1,945.18 | $1,667.04 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $498,167.25 |
| 356 | 2046/07 | $1,951.66 | $1,660.56 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $496,215.59 |
| 357 | 2046/08 | $1,958.17 | $1,654.05 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $494,257.42 |
| 358 | 2046/09 | $1,964.69 | $1,647.52 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $492,292.72 |
| 359 | 2046/10 | $1,971.24 | $1,640.98 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $490,321.48 |
| 360 | 2046/11 | $1,977.81 | $1,634.40 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $488,343.67 |
| 361 | 2046/12 | $1,984.41 | $1,627.81 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $486,359.26 |
| 362 | 2047/01 | $1,991.02 | $1,621.20 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $484,368.24 |
| 363 | 2047/02 | $1,997.66 | $1,614.56 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $482,370.58 |
| 364 | 2047/03 | $2,004.32 | $1,607.90 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $480,366.26 |
| 365 | 2047/04 | $2,011.00 | $1,601.22 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $478,355.26 |
| 366 | 2047/05 | $2,017.70 | $1,594.52 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $476,337.56 |
| 367 | 2047/06 | $2,024.43 | $1,587.79 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $474,313.14 |
| 368 | 2047/07 | $2,031.18 | $1,581.04 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $472,281.96 |
| 369 | 2047/08 | $2,037.95 | $1,574.27 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $470,244.01 |
| 370 | 2047/09 | $2,044.74 | $1,567.48 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $468,199.27 |
| 371 | 2047/10 | $2,051.55 | $1,560.66 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $466,147.72 |
| 372 | 2047/11 | $2,058.39 | $1,553.83 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $464,089.33 |
| 373 | 2047/12 | $2,065.25 | $1,546.96 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $462,024.07 |
| 374 | 2048/01 | $2,072.14 | $1,540.08 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $459,951.93 |
| 375 | 2048/02 | $2,079.05 | $1,533.17 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $457,872.89 |
| 376 | 2048/03 | $2,085.98 | $1,526.24 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $455,786.91 |
| 377 | 2048/04 | $2,092.93 | $1,519.29 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $453,693.98 |
| 378 | 2048/05 | $2,099.91 | $1,512.31 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $451,594.08 |
| 379 | 2048/06 | $2,106.91 | $1,505.31 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $449,487.17 |
| 380 | 2048/07 | $2,113.93 | $1,498.29 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $447,373.24 |
| 381 | 2048/08 | $2,120.97 | $1,491.24 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $445,252.27 |
| 382 | 2048/09 | $2,128.04 | $1,484.17 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $443,124.22 |
| 383 | 2048/10 | $2,135.14 | $1,477.08 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $440,989.08 |
| 384 | 2048/11 | $2,142.26 | $1,469.96 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $438,846.83 |
| 385 | 2048/12 | $2,149.40 | $1,462.82 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $436,697.43 |
| 386 | 2049/01 | $2,156.56 | $1,455.66 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $434,540.87 |
| 387 | 2049/02 | $2,163.75 | $1,448.47 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $432,377.12 |
| 388 | 2049/03 | $2,170.96 | $1,441.26 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $430,206.16 |
| 389 | 2049/04 | $2,178.20 | $1,434.02 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $428,027.96 |
| 390 | 2049/05 | $2,185.46 | $1,426.76 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $425,842.50 |
| 391 | 2049/06 | $2,192.74 | $1,419.48 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $423,649.76 |
| 392 | 2049/07 | $2,200.05 | $1,412.17 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $421,449.70 |
| 393 | 2049/08 | $2,207.39 | $1,404.83 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $419,242.32 |
| 394 | 2049/09 | $2,214.74 | $1,397.47 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $417,027.57 |
| 395 | 2049/10 | $2,222.13 | $1,390.09 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $414,805.44 |
| 396 | 2049/11 | $2,229.53 | $1,382.68 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $412,575.91 |
| 397 | 2049/12 | $2,236.97 | $1,375.25 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $410,338.94 |
| 398 | 2050/01 | $2,244.42 | $1,367.80 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $408,094.52 |
| 399 | 2050/02 | $2,251.90 | $1,360.32 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $405,842.62 |
| 400 | 2050/03 | $2,259.41 | $1,352.81 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $403,583.21 |
| 401 | 2050/04 | $2,266.94 | $1,345.28 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $401,316.26 |
| 402 | 2050/05 | $2,274.50 | $1,337.72 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $399,041.77 |
| 403 | 2050/06 | $2,282.08 | $1,330.14 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $396,759.69 |
| 404 | 2050/07 | $2,289.69 | $1,322.53 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $394,470.00 |
| 405 | 2050/08 | $2,297.32 | $1,314.90 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $392,172.68 |
| 406 | 2050/09 | $2,304.98 | $1,307.24 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $389,867.70 |
| 407 | 2050/10 | $2,312.66 | $1,299.56 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $387,555.04 |
| 408 | 2050/11 | $2,320.37 | $1,291.85 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $385,234.67 |
| 409 | 2050/12 | $2,328.10 | $1,284.12 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $382,906.57 |
| 410 | 2051/01 | $2,335.86 | $1,276.36 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $380,570.71 |
| 411 | 2051/02 | $2,343.65 | $1,268.57 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $378,227.06 |
| 412 | 2051/03 | $2,351.46 | $1,260.76 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $375,875.59 |
| 413 | 2051/04 | $2,359.30 | $1,252.92 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $373,516.29 |
| 414 | 2051/05 | $2,367.16 | $1,245.05 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $371,149.13 |
| 415 | 2051/06 | $2,375.06 | $1,237.16 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $368,774.07 |
| 416 | 2051/07 | $2,382.97 | $1,229.25 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $366,391.10 |
| 417 | 2051/08 | $2,390.92 | $1,221.30 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $364,000.19 |
| 418 | 2051/09 | $2,398.89 | $1,213.33 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $361,601.30 |
| 419 | 2051/10 | $2,406.88 | $1,205.34 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $359,194.42 |
| 420 | 2051/11 | $2,414.90 | $1,197.31 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $356,779.52 |
| 421 | 2051/12 | $2,422.95 | $1,189.27 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $354,356.56 |
| 422 | 2052/01 | $2,431.03 | $1,181.19 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $351,925.53 |
| 423 | 2052/02 | $2,439.13 | $1,173.09 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $349,486.40 |
| 424 | 2052/03 | $2,447.26 | $1,164.95 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $347,039.13 |
| 425 | 2052/04 | $2,455.42 | $1,156.80 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $344,583.71 |
| 426 | 2052/05 | $2,463.61 | $1,148.61 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $342,120.10 |
| 427 | 2052/06 | $2,471.82 | $1,140.40 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $339,648.28 |
| 428 | 2052/07 | $2,480.06 | $1,132.16 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $337,168.23 |
| 429 | 2052/08 | $2,488.33 | $1,123.89 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $334,679.90 |
| 430 | 2052/09 | $2,496.62 | $1,115.60 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $332,183.28 |
| 431 | 2052/10 | $2,504.94 | $1,107.28 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $329,678.34 |
| 432 | 2052/11 | $2,513.29 | $1,098.93 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $327,165.05 |
| 433 | 2052/12 | $2,521.67 | $1,090.55 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $324,643.38 |
| 434 | 2053/01 | $2,530.07 | $1,082.14 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $322,113.31 |
| 435 | 2053/02 | $2,538.51 | $1,073.71 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $319,574.80 |
| 436 | 2053/03 | $2,546.97 | $1,065.25 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $317,027.83 |
| 437 | 2053/04 | $2,555.46 | $1,056.76 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $314,472.37 |
| 438 | 2053/05 | $2,563.98 | $1,048.24 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $311,908.39 |
| 439 | 2053/06 | $2,572.52 | $1,039.69 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $309,335.87 |
| 440 | 2053/07 | $2,581.10 | $1,031.12 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $306,754.77 |
| 441 | 2053/08 | $2,589.70 | $1,022.52 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $304,165.06 |
| 442 | 2053/09 | $2,598.34 | $1,013.88 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $301,566.73 |
| 443 | 2053/10 | $2,607.00 | $1,005.22 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $298,959.73 |
| 444 | 2053/11 | $2,615.69 | $996.53 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $296,344.04 |
| 445 | 2053/12 | $2,624.41 | $987.81 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $293,719.64 |
| 446 | 2054/01 | $2,633.15 | $979.07 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $291,086.48 |
| 447 | 2054/02 | $2,641.93 | $970.29 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $288,444.55 |
| 448 | 2054/03 | $2,650.74 | $961.48 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $285,793.82 |
| 449 | 2054/04 | $2,659.57 | $952.65 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $283,134.24 |
| 450 | 2054/05 | $2,668.44 | $943.78 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $280,465.80 |
| 451 | 2054/06 | $2,677.33 | $934.89 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $277,788.47 |
| 452 | 2054/07 | $2,686.26 | $925.96 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $275,102.21 |
| 453 | 2054/08 | $2,695.21 | $917.01 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $272,407.00 |
| 454 | 2054/09 | $2,704.20 | $908.02 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $269,702.81 |
| 455 | 2054/10 | $2,713.21 | $899.01 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $266,989.60 |
| 456 | 2054/11 | $2,722.25 | $889.97 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $264,267.34 |
| 457 | 2054/12 | $2,731.33 | $880.89 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $261,536.02 |
| 458 | 2055/01 | $2,740.43 | $871.79 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $258,795.58 |
| 459 | 2055/02 | $2,749.57 | $862.65 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $256,046.02 |
| 460 | 2055/03 | $2,758.73 | $853.49 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $253,287.28 |
| 461 | 2055/04 | $2,767.93 | $844.29 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $250,519.35 |
| 462 | 2055/05 | $2,777.15 | $835.06 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $247,742.20 |
| 463 | 2055/06 | $2,786.41 | $825.81 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $244,955.79 |
| 464 | 2055/07 | $2,795.70 | $816.52 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $242,160.09 |
| 465 | 2055/08 | $2,805.02 | $807.20 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $239,355.07 |
| 466 | 2055/09 | $2,814.37 | $797.85 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $236,540.70 |
| 467 | 2055/10 | $2,823.75 | $788.47 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $233,716.95 |
| 468 | 2055/11 | $2,833.16 | $779.06 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $230,883.79 |
| 469 | 2055/12 | $2,842.61 | $769.61 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $228,041.18 |
| 470 | 2056/01 | $2,852.08 | $760.14 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $225,189.10 |
| 471 | 2056/02 | $2,861.59 | $750.63 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $222,327.51 |
| 472 | 2056/03 | $2,871.13 | $741.09 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $219,456.38 |
| 473 | 2056/04 | $2,880.70 | $731.52 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $216,575.69 |
| 474 | 2056/05 | $2,890.30 | $721.92 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $213,685.39 |
| 475 | 2056/06 | $2,899.93 | $712.28 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $210,785.45 |
| 476 | 2056/07 | $2,909.60 | $702.62 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $207,875.85 |
| 477 | 2056/08 | $2,919.30 | $692.92 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $204,956.55 |
| 478 | 2056/09 | $2,929.03 | $683.19 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $202,027.52 |
| 479 | 2056/10 | $2,938.79 | $673.43 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $199,088.73 |
| 480 | 2056/11 | $2,948.59 | $663.63 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $196,140.14 |
| 481 | 2056/12 | $2,958.42 | $653.80 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $193,181.72 |
| 482 | 2057/01 | $2,968.28 | $643.94 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $190,213.44 |
| 483 | 2057/02 | $2,978.17 | $634.04 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $187,235.26 |
| 484 | 2057/03 | $2,988.10 | $624.12 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $184,247.16 |
| 485 | 2057/04 | $2,998.06 | $614.16 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $181,249.10 |
| 486 | 2057/05 | $3,008.06 | $604.16 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $178,241.04 |
| 487 | 2057/06 | $3,018.08 | $594.14 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $175,222.96 |
| 488 | 2057/07 | $3,028.14 | $584.08 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $172,194.82 |
| 489 | 2057/08 | $3,038.24 | $573.98 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $169,156.58 |
| 490 | 2057/09 | $3,048.36 | $563.86 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $166,108.22 |
| 491 | 2057/10 | $3,058.53 | $553.69 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $163,049.69 |
| 492 | 2057/11 | $3,068.72 | $543.50 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $159,980.97 |
| 493 | 2057/12 | $3,078.95 | $533.27 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $156,902.02 |
| 494 | 2058/01 | $3,089.21 | $523.01 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $153,812.81 |
| 495 | 2058/02 | $3,099.51 | $512.71 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $150,713.30 |
| 496 | 2058/03 | $3,109.84 | $502.38 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $147,603.46 |
| 497 | 2058/04 | $3,120.21 | $492.01 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $144,483.25 |
| 498 | 2058/05 | $3,130.61 | $481.61 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $141,352.64 |
| 499 | 2058/06 | $3,141.04 | $471.18 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $138,211.60 |
| 500 | 2058/07 | $3,151.51 | $460.71 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $135,060.09 |
| 501 | 2058/08 | $3,162.02 | $450.20 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $131,898.07 |
| 502 | 2058/09 | $3,172.56 | $439.66 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $128,725.51 |
| 503 | 2058/10 | $3,183.13 | $429.09 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $125,542.38 |
| 504 | 2058/11 | $3,193.74 | $418.47 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $122,348.63 |
| 505 | 2058/12 | $3,204.39 | $407.83 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $119,144.24 |
| 506 | 2059/01 | $3,215.07 | $397.15 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $115,929.17 |
| 507 | 2059/02 | $3,225.79 | $386.43 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $112,703.38 |
| 508 | 2059/03 | $3,236.54 | $375.68 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $109,466.84 |
| 509 | 2059/04 | $3,247.33 | $364.89 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $106,219.51 |
| 510 | 2059/05 | $3,258.15 | $354.07 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $102,961.35 |
| 511 | 2059/06 | $3,269.01 | $343.20 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $99,692.34 |
| 512 | 2059/07 | $3,279.91 | $332.31 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $96,412.43 |
| 513 | 2059/08 | $3,290.84 | $321.37 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $93,121.58 |
| 514 | 2059/09 | $3,301.81 | $310.41 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $89,819.77 |
| 515 | 2059/10 | $3,312.82 | $299.40 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $86,506.95 |
| 516 | 2059/11 | $3,323.86 | $288.36 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $83,183.09 |
| 517 | 2059/12 | $3,334.94 | $277.28 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $79,848.15 |
| 518 | 2060/01 | $3,346.06 | $266.16 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $76,502.09 |
| 519 | 2060/02 | $3,357.21 | $255.01 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $73,144.88 |
| 520 | 2060/03 | $3,368.40 | $243.82 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $69,776.47 |
| 521 | 2060/04 | $3,379.63 | $232.59 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $66,396.84 |
| 522 | 2060/05 | $3,390.90 | $221.32 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $63,005.95 |
| 523 | 2060/06 | $3,402.20 | $210.02 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $59,603.75 |
| 524 | 2060/07 | $3,413.54 | $198.68 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $56,190.21 |
| 525 | 2060/08 | $3,424.92 | $187.30 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $52,765.29 |
| 526 | 2060/09 | $3,436.33 | $175.88 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $49,328.95 |
| 527 | 2060/10 | $3,447.79 | $164.43 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $45,881.16 |
| 528 | 2060/11 | $3,459.28 | $152.94 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $42,421.88 |
| 529 | 2060/12 | $3,470.81 | $141.41 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $38,951.07 |
| 530 | 2061/01 | $3,482.38 | $129.84 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $35,468.69 |
| 531 | 2061/02 | $3,493.99 | $118.23 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $31,974.70 |
| 532 | 2061/03 | $3,505.64 | $106.58 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $28,469.06 |
| 533 | 2061/04 | $3,517.32 | $94.90 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $24,951.74 |
| 534 | 2061/05 | $3,529.05 | $83.17 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $21,422.69 |
| 535 | 2061/06 | $3,540.81 | $71.41 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $17,881.88 |
| 536 | 2061/07 | $3,552.61 | $59.61 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $14,329.27 |
| 537 | 2061/08 | $3,564.45 | $47.76 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $10,764.81 |
| 538 | 2061/09 | $3,576.34 | $35.88 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $7,188.48 |
| 539 | 2061/10 | $3,588.26 | $23.96 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $3,600.22 |
| 540 | 2061/11 | $3,600.22 | $12.00 | $0.00 | $1,715.00 | $50.00 | $5,377.22 | $0.00 |
| Totals | $904,000.00 | $1,046,598.33 | $41,810.00 | $926,100.00 | $27,000.00 | $2,945,508.33 |
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.