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 $761,000.00 at 5% interest rate for a $1,461,000.00 home, you need to have a monthly payment of $4,913.87. You will make a total of 540 payments and you will pay off your mortgage on 2060/09. Consult with a Mortgage Specialist
Loan Comparison
You can save $203,428.74 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 | $3,456.00 | 5% | 600 months | $2,773,597.62 | $1,312,597.62 |
| 50 years | Bi-Weekly | $1,728.00 | 5% | 512 months | $2,540,745.55 | $1,079,745.55 |
| 45 years | Monthly | $3,546.37 | 5% | 540 months | $2,615,039.40 | $1,154,039.40 |
| 45 years | Bi-Weekly | $1,773.19 | 5% | 461 months | $2,411,610.66 | $950,610.66 |
| 40 years | Monthly | $3,669.52 | 5% | 480 months | $2,461,367.74 | $1,000,367.74 |
| 40 years | Bi-Weekly | $1,834.76 | 5% | 409 months | $2,286,506.35 | $825,506.35 |
| 35 years | Monthly | $3,840.67 | 5% | 420 months | $2,313,082.74 | $852,082.74 |
| 35 years | Bi-Weekly | $1,920.34 | 5% | 358 months | $2,165,734.69 | $704,734.69 |
| 30 years | Monthly | $4,085.21 | 5% | 360 months | $2,170,676.52 | $709,676.52 |
| 30 years | Bi-Weekly | $2,042.61 | 5% | 307 months | $2,049,584.72 | $588,584.72 |
| 25 years | Monthly | $4,448.73 | 5% | 300 months | $2,034,619.06 | $573,619.06 |
| 25 years | Bi-Weekly | $2,224.37 | 5% | 256 months | $1,938,325.53 | $477,325.53 |
| 20 years | Monthly | $5,022.26 | 5% | 240 months | $1,905,343.16 | $444,343.16 |
| 20 years | Bi-Weekly | $2,511.13 | 5% | 205 months | $1,832,199.46 | $371,199.46 |
| 15 years | Monthly | $6,017.94 | 5% | 180 months | $1,783,229.11 | $322,229.11 |
| 15 years | Bi-Weekly | $3,008.97 | 5% | 154 months | $1,731,415.44 | $270,415.44 |
| 10 years | Monthly | $8,071.59 | 5% | 120 months | $1,668,590.29 | $207,590.29 |
| 10 years | Bi-Weekly | $4,035.80 | 5% | 103 months | $1,636,142.98 | $175,142.98 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2015/10 | $375.54 | $3,170.83 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $760,624.46 |
| 2 | 2015/11 | $377.10 | $3,169.27 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $760,247.36 |
| 3 | 2015/12 | $378.67 | $3,167.70 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $759,868.69 |
| 4 | 2016/01 | $380.25 | $3,166.12 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $759,488.44 |
| 5 | 2016/02 | $381.83 | $3,164.54 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $759,106.61 |
| 6 | 2016/03 | $383.43 | $3,162.94 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $758,723.18 |
| 7 | 2016/04 | $385.02 | $3,161.35 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $758,338.16 |
| 8 | 2016/05 | $386.63 | $3,159.74 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $757,951.53 |
| 9 | 2016/06 | $388.24 | $3,158.13 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $757,563.30 |
| 10 | 2016/07 | $389.86 | $3,156.51 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $757,173.44 |
| 11 | 2016/08 | $391.48 | $3,154.89 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $756,781.96 |
| 12 | 2016/09 | $393.11 | $3,153.26 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $756,388.85 |
| 13 | 2016/10 | $394.75 | $3,151.62 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $755,994.10 |
| 14 | 2016/11 | $396.39 | $3,149.98 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $755,597.71 |
| 15 | 2016/12 | $398.05 | $3,148.32 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $755,199.66 |
| 16 | 2017/01 | $399.70 | $3,146.67 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $754,799.96 |
| 17 | 2017/02 | $401.37 | $3,145.00 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $754,398.59 |
| 18 | 2017/03 | $403.04 | $3,143.33 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $753,995.55 |
| 19 | 2017/04 | $404.72 | $3,141.65 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $753,590.82 |
| 20 | 2017/05 | $406.41 | $3,139.96 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $753,184.42 |
| 21 | 2017/06 | $408.10 | $3,138.27 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $752,776.32 |
| 22 | 2017/07 | $409.80 | $3,136.57 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $752,366.51 |
| 23 | 2017/08 | $411.51 | $3,134.86 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $751,955.01 |
| 24 | 2017/09 | $413.22 | $3,133.15 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $751,541.78 |
| 25 | 2017/10 | $414.95 | $3,131.42 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $751,126.84 |
| 26 | 2017/11 | $416.67 | $3,129.70 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $750,710.16 |
| 27 | 2017/12 | $418.41 | $3,127.96 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $750,291.75 |
| 28 | 2018/01 | $420.15 | $3,126.22 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $749,871.60 |
| 29 | 2018/02 | $421.90 | $3,124.46 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $749,449.69 |
| 30 | 2018/03 | $423.66 | $3,122.71 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $749,026.03 |
| 31 | 2018/04 | $425.43 | $3,120.94 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $748,600.61 |
| 32 | 2018/05 | $427.20 | $3,119.17 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $748,173.40 |
| 33 | 2018/06 | $428.98 | $3,117.39 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $747,744.42 |
| 34 | 2018/07 | $430.77 | $3,115.60 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $747,313.66 |
| 35 | 2018/08 | $432.56 | $3,113.81 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $746,881.10 |
| 36 | 2018/09 | $434.36 | $3,112.00 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $746,446.73 |
| 37 | 2018/10 | $436.17 | $3,110.19 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $746,010.56 |
| 38 | 2018/11 | $437.99 | $3,108.38 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $745,572.56 |
| 39 | 2018/12 | $439.82 | $3,106.55 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $745,132.75 |
| 40 | 2019/01 | $441.65 | $3,104.72 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $744,691.10 |
| 41 | 2019/02 | $443.49 | $3,102.88 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $744,247.61 |
| 42 | 2019/03 | $445.34 | $3,101.03 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $743,802.27 |
| 43 | 2019/04 | $447.19 | $3,099.18 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $743,355.08 |
| 44 | 2019/05 | $449.06 | $3,097.31 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $742,906.02 |
| 45 | 2019/06 | $450.93 | $3,095.44 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $742,455.09 |
| 46 | 2019/07 | $452.81 | $3,093.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $742,002.29 |
| 47 | 2019/08 | $454.69 | $3,091.68 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $741,547.59 |
| 48 | 2019/09 | $456.59 | $3,089.78 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $741,091.01 |
| 49 | 2019/10 | $458.49 | $3,087.88 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $740,632.52 |
| 50 | 2019/11 | $460.40 | $3,085.97 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $740,172.12 |
| 51 | 2019/12 | $462.32 | $3,084.05 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $739,709.80 |
| 52 | 2020/01 | $464.25 | $3,082.12 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $739,245.55 |
| 53 | 2020/02 | $466.18 | $3,080.19 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $738,779.37 |
| 54 | 2020/03 | $468.12 | $3,078.25 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $738,311.25 |
| 55 | 2020/04 | $470.07 | $3,076.30 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $737,841.18 |
| 56 | 2020/05 | $472.03 | $3,074.34 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $737,369.15 |
| 57 | 2020/06 | $474.00 | $3,072.37 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $736,895.15 |
| 58 | 2020/07 | $475.97 | $3,070.40 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $736,419.18 |
| 59 | 2020/08 | $477.96 | $3,068.41 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $735,941.22 |
| 60 | 2020/09 | $479.95 | $3,066.42 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $735,461.27 |
| 61 | 2020/10 | $481.95 | $3,064.42 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $734,979.33 |
| 62 | 2020/11 | $483.96 | $3,062.41 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $734,495.37 |
| 63 | 2020/12 | $485.97 | $3,060.40 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $734,009.40 |
| 64 | 2021/01 | $488.00 | $3,058.37 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $733,521.40 |
| 65 | 2021/02 | $490.03 | $3,056.34 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $733,031.37 |
| 66 | 2021/03 | $492.07 | $3,054.30 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $732,539.30 |
| 67 | 2021/04 | $494.12 | $3,052.25 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $732,045.18 |
| 68 | 2021/05 | $496.18 | $3,050.19 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $731,549.00 |
| 69 | 2021/06 | $498.25 | $3,048.12 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $731,050.75 |
| 70 | 2021/07 | $500.32 | $3,046.04 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $730,550.42 |
| 71 | 2021/08 | $502.41 | $3,043.96 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $730,048.01 |
| 72 | 2021/09 | $504.50 | $3,041.87 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $729,543.51 |
| 73 | 2021/10 | $506.60 | $3,039.76 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $729,036.91 |
| 74 | 2021/11 | $508.72 | $3,037.65 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $728,528.19 |
| 75 | 2021/12 | $510.84 | $3,035.53 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $728,017.36 |
| 76 | 2022/01 | $512.96 | $3,033.41 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $727,504.39 |
| 77 | 2022/02 | $515.10 | $3,031.27 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $726,989.29 |
| 78 | 2022/03 | $517.25 | $3,029.12 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $726,472.04 |
| 79 | 2022/04 | $519.40 | $3,026.97 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $725,952.64 |
| 80 | 2022/05 | $521.57 | $3,024.80 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $725,431.08 |
| 81 | 2022/06 | $523.74 | $3,022.63 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $724,907.34 |
| 82 | 2022/07 | $525.92 | $3,020.45 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $724,381.41 |
| 83 | 2022/08 | $528.11 | $3,018.26 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $723,853.30 |
| 84 | 2022/09 | $530.31 | $3,016.06 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $723,322.99 |
| 85 | 2022/10 | $532.52 | $3,013.85 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $722,790.46 |
| 86 | 2022/11 | $534.74 | $3,011.63 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $722,255.72 |
| 87 | 2022/12 | $536.97 | $3,009.40 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $721,718.75 |
| 88 | 2023/01 | $539.21 | $3,007.16 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $721,179.54 |
| 89 | 2023/02 | $541.45 | $3,004.91 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $720,638.09 |
| 90 | 2023/03 | $543.71 | $3,002.66 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $720,094.38 |
| 91 | 2023/04 | $545.98 | $3,000.39 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $719,548.40 |
| 92 | 2023/05 | $548.25 | $2,998.12 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $719,000.15 |
| 93 | 2023/06 | $550.54 | $2,995.83 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $718,449.62 |
| 94 | 2023/07 | $552.83 | $2,993.54 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $717,896.79 |
| 95 | 2023/08 | $555.13 | $2,991.24 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $717,341.65 |
| 96 | 2023/09 | $557.45 | $2,988.92 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $716,784.21 |
| 97 | 2023/10 | $559.77 | $2,986.60 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $716,224.44 |
| 98 | 2023/11 | $562.10 | $2,984.27 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $715,662.34 |
| 99 | 2023/12 | $564.44 | $2,981.93 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $715,097.90 |
| 100 | 2024/01 | $566.79 | $2,979.57 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $714,531.10 |
| 101 | 2024/02 | $569.16 | $2,977.21 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $713,961.95 |
| 102 | 2024/03 | $571.53 | $2,974.84 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $713,390.42 |
| 103 | 2024/04 | $573.91 | $2,972.46 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $712,816.51 |
| 104 | 2024/05 | $576.30 | $2,970.07 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $712,240.21 |
| 105 | 2024/06 | $578.70 | $2,967.67 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $711,661.51 |
| 106 | 2024/07 | $581.11 | $2,965.26 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $711,080.39 |
| 107 | 2024/08 | $583.53 | $2,962.83 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $710,496.86 |
| 108 | 2024/09 | $585.97 | $2,960.40 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $709,910.89 |
| 109 | 2024/10 | $588.41 | $2,957.96 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $709,322.49 |
| 110 | 2024/11 | $590.86 | $2,955.51 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $708,731.63 |
| 111 | 2024/12 | $593.32 | $2,953.05 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $708,138.31 |
| 112 | 2025/01 | $595.79 | $2,950.58 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $707,542.51 |
| 113 | 2025/02 | $598.28 | $2,948.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $706,944.24 |
| 114 | 2025/03 | $600.77 | $2,945.60 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $706,343.47 |
| 115 | 2025/04 | $603.27 | $2,943.10 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $705,740.20 |
| 116 | 2025/05 | $605.79 | $2,940.58 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $705,134.41 |
| 117 | 2025/06 | $608.31 | $2,938.06 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $704,526.10 |
| 118 | 2025/07 | $610.84 | $2,935.53 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $703,915.26 |
| 119 | 2025/08 | $613.39 | $2,932.98 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $703,301.87 |
| 120 | 2025/09 | $615.94 | $2,930.42 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $702,685.93 |
| 121 | 2025/10 | $618.51 | $2,927.86 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $702,067.41 |
| 122 | 2025/11 | $621.09 | $2,925.28 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $701,446.33 |
| 123 | 2025/12 | $623.68 | $2,922.69 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $700,822.65 |
| 124 | 2026/01 | $626.27 | $2,920.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $700,196.38 |
| 125 | 2026/02 | $628.88 | $2,917.48 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $699,567.49 |
| 126 | 2026/03 | $631.50 | $2,914.86 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $698,935.99 |
| 127 | 2026/04 | $634.14 | $2,912.23 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $698,301.85 |
| 128 | 2026/05 | $636.78 | $2,909.59 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $697,665.07 |
| 129 | 2026/06 | $639.43 | $2,906.94 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $697,025.64 |
| 130 | 2026/07 | $642.10 | $2,904.27 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $696,383.54 |
| 131 | 2026/08 | $644.77 | $2,901.60 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $695,738.77 |
| 132 | 2026/09 | $647.46 | $2,898.91 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $695,091.32 |
| 133 | 2026/10 | $650.16 | $2,896.21 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $694,441.16 |
| 134 | 2026/11 | $652.86 | $2,893.50 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $693,788.30 |
| 135 | 2026/12 | $655.58 | $2,890.78 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $693,132.71 |
| 136 | 2027/01 | $658.32 | $2,888.05 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $692,474.39 |
| 137 | 2027/02 | $661.06 | $2,885.31 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $691,813.34 |
| 138 | 2027/03 | $663.81 | $2,882.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $691,149.52 |
| 139 | 2027/04 | $666.58 | $2,879.79 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $690,482.94 |
| 140 | 2027/05 | $669.36 | $2,877.01 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $689,813.59 |
| 141 | 2027/06 | $672.15 | $2,874.22 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $689,141.44 |
| 142 | 2027/07 | $674.95 | $2,871.42 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $688,466.49 |
| 143 | 2027/08 | $677.76 | $2,868.61 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $687,788.73 |
| 144 | 2027/09 | $680.58 | $2,865.79 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $687,108.15 |
| 145 | 2027/10 | $683.42 | $2,862.95 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $686,424.73 |
| 146 | 2027/11 | $686.27 | $2,860.10 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $685,738.47 |
| 147 | 2027/12 | $689.13 | $2,857.24 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $685,049.34 |
| 148 | 2028/01 | $692.00 | $2,854.37 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $684,357.34 |
| 149 | 2028/02 | $694.88 | $2,851.49 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $683,662.46 |
| 150 | 2028/03 | $697.78 | $2,848.59 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $682,964.69 |
| 151 | 2028/04 | $700.68 | $2,845.69 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $682,264.00 |
| 152 | 2028/05 | $703.60 | $2,842.77 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $681,560.40 |
| 153 | 2028/06 | $706.53 | $2,839.84 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $680,853.87 |
| 154 | 2028/07 | $709.48 | $2,836.89 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $680,144.39 |
| 155 | 2028/08 | $712.43 | $2,833.93 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $679,431.96 |
| 156 | 2028/09 | $715.40 | $2,830.97 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $678,716.55 |
| 157 | 2028/10 | $718.38 | $2,827.99 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $677,998.17 |
| 158 | 2028/11 | $721.38 | $2,824.99 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $677,276.79 |
| 159 | 2028/12 | $724.38 | $2,821.99 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $676,552.41 |
| 160 | 2029/01 | $727.40 | $2,818.97 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $675,825.01 |
| 161 | 2029/02 | $730.43 | $2,815.94 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $675,094.58 |
| 162 | 2029/03 | $733.48 | $2,812.89 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $674,361.10 |
| 163 | 2029/04 | $736.53 | $2,809.84 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $673,624.57 |
| 164 | 2029/05 | $739.60 | $2,806.77 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $672,884.97 |
| 165 | 2029/06 | $742.68 | $2,803.69 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $672,142.29 |
| 166 | 2029/07 | $745.78 | $2,800.59 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $671,396.51 |
| 167 | 2029/08 | $748.88 | $2,797.49 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $670,647.63 |
| 168 | 2029/09 | $752.00 | $2,794.37 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $669,895.62 |
| 169 | 2029/10 | $755.14 | $2,791.23 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $669,140.49 |
| 170 | 2029/11 | $758.28 | $2,788.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $668,382.20 |
| 171 | 2029/12 | $761.44 | $2,784.93 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $667,620.76 |
| 172 | 2030/01 | $764.62 | $2,781.75 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $666,856.14 |
| 173 | 2030/02 | $767.80 | $2,778.57 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $666,088.34 |
| 174 | 2030/03 | $771.00 | $2,775.37 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $665,317.34 |
| 175 | 2030/04 | $774.21 | $2,772.16 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $664,543.13 |
| 176 | 2030/05 | $777.44 | $2,768.93 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $663,765.69 |
| 177 | 2030/06 | $780.68 | $2,765.69 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $662,985.01 |
| 178 | 2030/07 | $783.93 | $2,762.44 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $662,201.08 |
| 179 | 2030/08 | $787.20 | $2,759.17 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $661,413.88 |
| 180 | 2030/09 | $790.48 | $2,755.89 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $660,623.40 |
| 181 | 2030/10 | $793.77 | $2,752.60 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $659,829.63 |
| 182 | 2030/11 | $797.08 | $2,749.29 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $659,032.55 |
| 183 | 2030/12 | $800.40 | $2,745.97 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $658,232.15 |
| 184 | 2031/01 | $803.74 | $2,742.63 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $657,428.41 |
| 185 | 2031/02 | $807.08 | $2,739.29 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $656,621.33 |
| 186 | 2031/03 | $810.45 | $2,735.92 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $655,810.88 |
| 187 | 2031/04 | $813.82 | $2,732.55 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $654,997.06 |
| 188 | 2031/05 | $817.21 | $2,729.15 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $654,179.84 |
| 189 | 2031/06 | $820.62 | $2,725.75 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $653,359.22 |
| 190 | 2031/07 | $824.04 | $2,722.33 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $652,535.18 |
| 191 | 2031/08 | $827.47 | $2,718.90 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $651,707.71 |
| 192 | 2031/09 | $830.92 | $2,715.45 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $650,876.79 |
| 193 | 2031/10 | $834.38 | $2,711.99 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $650,042.41 |
| 194 | 2031/11 | $837.86 | $2,708.51 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $649,204.55 |
| 195 | 2031/12 | $841.35 | $2,705.02 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $648,363.20 |
| 196 | 2032/01 | $844.86 | $2,701.51 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $647,518.34 |
| 197 | 2032/02 | $848.38 | $2,697.99 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $646,669.97 |
| 198 | 2032/03 | $851.91 | $2,694.46 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $645,818.06 |
| 199 | 2032/04 | $855.46 | $2,690.91 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $644,962.60 |
| 200 | 2032/05 | $859.03 | $2,687.34 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $644,103.57 |
| 201 | 2032/06 | $862.60 | $2,683.76 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $643,240.97 |
| 202 | 2032/07 | $866.20 | $2,680.17 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $642,374.77 |
| 203 | 2032/08 | $869.81 | $2,676.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $641,504.96 |
| 204 | 2032/09 | $873.43 | $2,672.94 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $640,631.53 |
| 205 | 2032/10 | $877.07 | $2,669.30 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $639,754.46 |
| 206 | 2032/11 | $880.73 | $2,665.64 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $638,873.73 |
| 207 | 2032/12 | $884.40 | $2,661.97 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $637,989.34 |
| 208 | 2033/01 | $888.08 | $2,658.29 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $637,101.25 |
| 209 | 2033/02 | $891.78 | $2,654.59 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $636,209.47 |
| 210 | 2033/03 | $895.50 | $2,650.87 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $635,313.98 |
| 211 | 2033/04 | $899.23 | $2,647.14 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $634,414.75 |
| 212 | 2033/05 | $902.97 | $2,643.39 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $633,511.78 |
| 213 | 2033/06 | $906.74 | $2,639.63 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $632,605.04 |
| 214 | 2033/07 | $910.51 | $2,635.85 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $631,694.52 |
| 215 | 2033/08 | $914.31 | $2,632.06 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $630,780.21 |
| 216 | 2033/09 | $918.12 | $2,628.25 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $629,862.10 |
| 217 | 2033/10 | $921.94 | $2,624.43 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $628,940.15 |
| 218 | 2033/11 | $925.79 | $2,620.58 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $628,014.37 |
| 219 | 2033/12 | $929.64 | $2,616.73 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $627,084.72 |
| 220 | 2034/01 | $933.52 | $2,612.85 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $626,151.21 |
| 221 | 2034/02 | $937.41 | $2,608.96 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $625,213.80 |
| 222 | 2034/03 | $941.31 | $2,605.06 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $624,272.49 |
| 223 | 2034/04 | $945.23 | $2,601.14 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $623,327.26 |
| 224 | 2034/05 | $949.17 | $2,597.20 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $622,378.08 |
| 225 | 2034/06 | $953.13 | $2,593.24 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $621,424.96 |
| 226 | 2034/07 | $957.10 | $2,589.27 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $620,467.86 |
| 227 | 2034/08 | $961.09 | $2,585.28 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $619,506.77 |
| 228 | 2034/09 | $965.09 | $2,581.28 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $618,541.68 |
| 229 | 2034/10 | $969.11 | $2,577.26 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $617,572.57 |
| 230 | 2034/11 | $973.15 | $2,573.22 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $616,599.42 |
| 231 | 2034/12 | $977.21 | $2,569.16 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $615,622.21 |
| 232 | 2035/01 | $981.28 | $2,565.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $614,640.94 |
| 233 | 2035/02 | $985.37 | $2,561.00 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $613,655.57 |
| 234 | 2035/03 | $989.47 | $2,556.90 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $612,666.10 |
| 235 | 2035/04 | $993.59 | $2,552.78 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $611,672.51 |
| 236 | 2035/05 | $997.73 | $2,548.64 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $610,674.77 |
| 237 | 2035/06 | $1,001.89 | $2,544.48 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $609,672.88 |
| 238 | 2035/07 | $1,006.07 | $2,540.30 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $608,666.82 |
| 239 | 2035/08 | $1,010.26 | $2,536.11 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $607,656.56 |
| 240 | 2035/09 | $1,014.47 | $2,531.90 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $606,642.09 |
| 241 | 2035/10 | $1,018.69 | $2,527.68 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $605,623.40 |
| 242 | 2035/11 | $1,022.94 | $2,523.43 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $604,600.46 |
| 243 | 2035/12 | $1,027.20 | $2,519.17 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $603,573.26 |
| 244 | 2036/01 | $1,031.48 | $2,514.89 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $602,541.78 |
| 245 | 2036/02 | $1,035.78 | $2,510.59 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $601,506.00 |
| 246 | 2036/03 | $1,040.09 | $2,506.27 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $600,465.91 |
| 247 | 2036/04 | $1,044.43 | $2,501.94 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $599,421.48 |
| 248 | 2036/05 | $1,048.78 | $2,497.59 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $598,372.70 |
| 249 | 2036/06 | $1,053.15 | $2,493.22 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $597,319.55 |
| 250 | 2036/07 | $1,057.54 | $2,488.83 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $596,262.01 |
| 251 | 2036/08 | $1,061.94 | $2,484.43 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $595,200.07 |
| 252 | 2036/09 | $1,066.37 | $2,480.00 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $594,133.70 |
| 253 | 2036/10 | $1,070.81 | $2,475.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $593,062.88 |
| 254 | 2036/11 | $1,075.27 | $2,471.10 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $591,987.61 |
| 255 | 2036/12 | $1,079.75 | $2,466.62 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $590,907.86 |
| 256 | 2037/01 | $1,084.25 | $2,462.12 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $589,823.60 |
| 257 | 2037/02 | $1,088.77 | $2,457.60 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $588,734.83 |
| 258 | 2037/03 | $1,093.31 | $2,453.06 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $587,641.53 |
| 259 | 2037/04 | $1,097.86 | $2,448.51 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $586,543.66 |
| 260 | 2037/05 | $1,102.44 | $2,443.93 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $585,441.22 |
| 261 | 2037/06 | $1,107.03 | $2,439.34 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $584,334.19 |
| 262 | 2037/07 | $1,111.64 | $2,434.73 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $583,222.55 |
| 263 | 2037/08 | $1,116.28 | $2,430.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $582,106.28 |
| 264 | 2037/09 | $1,120.93 | $2,425.44 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $580,985.35 |
| 265 | 2037/10 | $1,125.60 | $2,420.77 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $579,859.75 |
| 266 | 2037/11 | $1,130.29 | $2,416.08 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $578,729.46 |
| 267 | 2037/12 | $1,135.00 | $2,411.37 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $577,594.47 |
| 268 | 2038/01 | $1,139.73 | $2,406.64 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $576,454.74 |
| 269 | 2038/02 | $1,144.47 | $2,401.89 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $575,310.27 |
| 270 | 2038/03 | $1,149.24 | $2,397.13 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $574,161.03 |
| 271 | 2038/04 | $1,154.03 | $2,392.34 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $573,006.99 |
| 272 | 2038/05 | $1,158.84 | $2,387.53 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $571,848.15 |
| 273 | 2038/06 | $1,163.67 | $2,382.70 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $570,684.48 |
| 274 | 2038/07 | $1,168.52 | $2,377.85 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $569,515.97 |
| 275 | 2038/08 | $1,173.39 | $2,372.98 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $568,342.58 |
| 276 | 2038/09 | $1,178.28 | $2,368.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $567,164.31 |
| 277 | 2038/10 | $1,183.18 | $2,363.18 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $565,981.12 |
| 278 | 2038/11 | $1,188.11 | $2,358.25 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $564,793.01 |
| 279 | 2038/12 | $1,193.07 | $2,353.30 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $563,599.94 |
| 280 | 2039/01 | $1,198.04 | $2,348.33 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $562,401.91 |
| 281 | 2039/02 | $1,203.03 | $2,343.34 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $561,198.88 |
| 282 | 2039/03 | $1,208.04 | $2,338.33 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $559,990.84 |
| 283 | 2039/04 | $1,213.07 | $2,333.30 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $558,777.76 |
| 284 | 2039/05 | $1,218.13 | $2,328.24 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $557,559.63 |
| 285 | 2039/06 | $1,223.20 | $2,323.17 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $556,336.43 |
| 286 | 2039/07 | $1,228.30 | $2,318.07 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $555,108.13 |
| 287 | 2039/08 | $1,233.42 | $2,312.95 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $553,874.71 |
| 288 | 2039/09 | $1,238.56 | $2,307.81 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $552,636.15 |
| 289 | 2039/10 | $1,243.72 | $2,302.65 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $551,392.43 |
| 290 | 2039/11 | $1,248.90 | $2,297.47 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $550,143.53 |
| 291 | 2039/12 | $1,254.10 | $2,292.26 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $548,889.43 |
| 292 | 2040/01 | $1,259.33 | $2,287.04 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $547,630.10 |
| 293 | 2040/02 | $1,264.58 | $2,281.79 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $546,365.52 |
| 294 | 2040/03 | $1,269.85 | $2,276.52 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $545,095.68 |
| 295 | 2040/04 | $1,275.14 | $2,271.23 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $543,820.54 |
| 296 | 2040/05 | $1,280.45 | $2,265.92 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $542,540.09 |
| 297 | 2040/06 | $1,285.79 | $2,260.58 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $541,254.30 |
| 298 | 2040/07 | $1,291.14 | $2,255.23 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $539,963.16 |
| 299 | 2040/08 | $1,296.52 | $2,249.85 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $538,666.64 |
| 300 | 2040/09 | $1,301.92 | $2,244.44 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $537,364.71 |
| 301 | 2040/10 | $1,307.35 | $2,239.02 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $536,057.36 |
| 302 | 2040/11 | $1,312.80 | $2,233.57 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $534,744.57 |
| 303 | 2040/12 | $1,318.27 | $2,228.10 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $533,426.30 |
| 304 | 2041/01 | $1,323.76 | $2,222.61 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $532,102.54 |
| 305 | 2041/02 | $1,329.28 | $2,217.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $530,773.26 |
| 306 | 2041/03 | $1,334.81 | $2,211.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $529,438.45 |
| 307 | 2041/04 | $1,340.38 | $2,205.99 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $528,098.07 |
| 308 | 2041/05 | $1,345.96 | $2,200.41 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $526,752.11 |
| 309 | 2041/06 | $1,351.57 | $2,194.80 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $525,400.54 |
| 310 | 2041/07 | $1,357.20 | $2,189.17 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $524,043.34 |
| 311 | 2041/08 | $1,362.86 | $2,183.51 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $522,680.49 |
| 312 | 2041/09 | $1,368.53 | $2,177.84 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $521,311.95 |
| 313 | 2041/10 | $1,374.24 | $2,172.13 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $519,937.72 |
| 314 | 2041/11 | $1,379.96 | $2,166.41 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $518,557.76 |
| 315 | 2041/12 | $1,385.71 | $2,160.66 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $517,172.04 |
| 316 | 2042/01 | $1,391.49 | $2,154.88 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $515,780.56 |
| 317 | 2042/02 | $1,397.28 | $2,149.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $514,383.28 |
| 318 | 2042/03 | $1,403.11 | $2,143.26 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $512,980.17 |
| 319 | 2042/04 | $1,408.95 | $2,137.42 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $511,571.22 |
| 320 | 2042/05 | $1,414.82 | $2,131.55 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $510,156.40 |
| 321 | 2042/06 | $1,420.72 | $2,125.65 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $508,735.68 |
| 322 | 2042/07 | $1,426.64 | $2,119.73 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $507,309.04 |
| 323 | 2042/08 | $1,432.58 | $2,113.79 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $505,876.46 |
| 324 | 2042/09 | $1,438.55 | $2,107.82 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $504,437.91 |
| 325 | 2042/10 | $1,444.54 | $2,101.82 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $502,993.36 |
| 326 | 2042/11 | $1,450.56 | $2,095.81 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $501,542.80 |
| 327 | 2042/12 | $1,456.61 | $2,089.76 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $500,086.19 |
| 328 | 2043/01 | $1,462.68 | $2,083.69 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $498,623.52 |
| 329 | 2043/02 | $1,468.77 | $2,077.60 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $497,154.74 |
| 330 | 2043/03 | $1,474.89 | $2,071.48 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $495,679.85 |
| 331 | 2043/04 | $1,481.04 | $2,065.33 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $494,198.82 |
| 332 | 2043/05 | $1,487.21 | $2,059.16 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $492,711.61 |
| 333 | 2043/06 | $1,493.40 | $2,052.97 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $491,218.20 |
| 334 | 2043/07 | $1,499.63 | $2,046.74 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $489,718.58 |
| 335 | 2043/08 | $1,505.88 | $2,040.49 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $488,212.70 |
| 336 | 2043/09 | $1,512.15 | $2,034.22 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $486,700.55 |
| 337 | 2043/10 | $1,518.45 | $2,027.92 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $485,182.10 |
| 338 | 2043/11 | $1,524.78 | $2,021.59 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $483,657.33 |
| 339 | 2043/12 | $1,531.13 | $2,015.24 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $482,126.20 |
| 340 | 2044/01 | $1,537.51 | $2,008.86 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $480,588.69 |
| 341 | 2044/02 | $1,543.92 | $2,002.45 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $479,044.77 |
| 342 | 2044/03 | $1,550.35 | $1,996.02 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $477,494.42 |
| 343 | 2044/04 | $1,556.81 | $1,989.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $475,937.61 |
| 344 | 2044/05 | $1,563.30 | $1,983.07 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $474,374.31 |
| 345 | 2044/06 | $1,569.81 | $1,976.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $472,804.50 |
| 346 | 2044/07 | $1,576.35 | $1,970.02 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $471,228.15 |
| 347 | 2044/08 | $1,582.92 | $1,963.45 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $469,645.24 |
| 348 | 2044/09 | $1,589.51 | $1,956.86 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $468,055.72 |
| 349 | 2044/10 | $1,596.14 | $1,950.23 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $466,459.58 |
| 350 | 2044/11 | $1,602.79 | $1,943.58 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $464,856.80 |
| 351 | 2044/12 | $1,609.47 | $1,936.90 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $463,247.33 |
| 352 | 2045/01 | $1,616.17 | $1,930.20 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $461,631.16 |
| 353 | 2045/02 | $1,622.91 | $1,923.46 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $460,008.25 |
| 354 | 2045/03 | $1,629.67 | $1,916.70 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $458,378.58 |
| 355 | 2045/04 | $1,636.46 | $1,909.91 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $456,742.13 |
| 356 | 2045/05 | $1,643.28 | $1,903.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $455,098.85 |
| 357 | 2045/06 | $1,650.12 | $1,896.25 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $453,448.73 |
| 358 | 2045/07 | $1,657.00 | $1,889.37 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $451,791.73 |
| 359 | 2045/08 | $1,663.90 | $1,882.47 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $450,127.82 |
| 360 | 2045/09 | $1,670.84 | $1,875.53 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $448,456.99 |
| 361 | 2045/10 | $1,677.80 | $1,868.57 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $446,779.19 |
| 362 | 2045/11 | $1,684.79 | $1,861.58 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $445,094.40 |
| 363 | 2045/12 | $1,691.81 | $1,854.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $443,402.59 |
| 364 | 2046/01 | $1,698.86 | $1,847.51 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $441,703.73 |
| 365 | 2046/02 | $1,705.94 | $1,840.43 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $439,997.79 |
| 366 | 2046/03 | $1,713.05 | $1,833.32 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $438,284.75 |
| 367 | 2046/04 | $1,720.18 | $1,826.19 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $436,564.56 |
| 368 | 2046/05 | $1,727.35 | $1,819.02 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $434,837.21 |
| 369 | 2046/06 | $1,734.55 | $1,811.82 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $433,102.67 |
| 370 | 2046/07 | $1,741.77 | $1,804.59 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $431,360.89 |
| 371 | 2046/08 | $1,749.03 | $1,797.34 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $429,611.86 |
| 372 | 2046/09 | $1,756.32 | $1,790.05 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $427,855.54 |
| 373 | 2046/10 | $1,763.64 | $1,782.73 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $426,091.90 |
| 374 | 2046/11 | $1,770.99 | $1,775.38 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $424,320.92 |
| 375 | 2046/12 | $1,778.37 | $1,768.00 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $422,542.55 |
| 376 | 2047/01 | $1,785.78 | $1,760.59 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $420,756.78 |
| 377 | 2047/02 | $1,793.22 | $1,753.15 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $418,963.56 |
| 378 | 2047/03 | $1,800.69 | $1,745.68 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $417,162.87 |
| 379 | 2047/04 | $1,808.19 | $1,738.18 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $415,354.68 |
| 380 | 2047/05 | $1,815.72 | $1,730.64 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $413,538.96 |
| 381 | 2047/06 | $1,823.29 | $1,723.08 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $411,715.67 |
| 382 | 2047/07 | $1,830.89 | $1,715.48 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $409,884.78 |
| 383 | 2047/08 | $1,838.52 | $1,707.85 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $408,046.26 |
| 384 | 2047/09 | $1,846.18 | $1,700.19 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $406,200.09 |
| 385 | 2047/10 | $1,853.87 | $1,692.50 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $404,346.22 |
| 386 | 2047/11 | $1,861.59 | $1,684.78 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $402,484.62 |
| 387 | 2047/12 | $1,869.35 | $1,677.02 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $400,615.27 |
| 388 | 2048/01 | $1,877.14 | $1,669.23 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $398,738.13 |
| 389 | 2048/02 | $1,884.96 | $1,661.41 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $396,853.17 |
| 390 | 2048/03 | $1,892.81 | $1,653.55 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $394,960.36 |
| 391 | 2048/04 | $1,900.70 | $1,645.67 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $393,059.66 |
| 392 | 2048/05 | $1,908.62 | $1,637.75 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $391,151.04 |
| 393 | 2048/06 | $1,916.57 | $1,629.80 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $389,234.46 |
| 394 | 2048/07 | $1,924.56 | $1,621.81 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $387,309.91 |
| 395 | 2048/08 | $1,932.58 | $1,613.79 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $385,377.33 |
| 396 | 2048/09 | $1,940.63 | $1,605.74 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $383,436.70 |
| 397 | 2048/10 | $1,948.72 | $1,597.65 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $381,487.98 |
| 398 | 2048/11 | $1,956.84 | $1,589.53 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $379,531.15 |
| 399 | 2048/12 | $1,964.99 | $1,581.38 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $377,566.16 |
| 400 | 2049/01 | $1,973.18 | $1,573.19 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $375,592.98 |
| 401 | 2049/02 | $1,981.40 | $1,564.97 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $373,611.58 |
| 402 | 2049/03 | $1,989.65 | $1,556.71 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $371,621.93 |
| 403 | 2049/04 | $1,997.94 | $1,548.42 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $369,623.98 |
| 404 | 2049/05 | $2,006.27 | $1,540.10 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $367,617.71 |
| 405 | 2049/06 | $2,014.63 | $1,531.74 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $365,603.08 |
| 406 | 2049/07 | $2,023.02 | $1,523.35 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $363,580.06 |
| 407 | 2049/08 | $2,031.45 | $1,514.92 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $361,548.61 |
| 408 | 2049/09 | $2,039.92 | $1,506.45 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $359,508.69 |
| 409 | 2049/10 | $2,048.42 | $1,497.95 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $357,460.27 |
| 410 | 2049/11 | $2,056.95 | $1,489.42 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $355,403.32 |
| 411 | 2049/12 | $2,065.52 | $1,480.85 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $353,337.80 |
| 412 | 2050/01 | $2,074.13 | $1,472.24 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $351,263.67 |
| 413 | 2050/02 | $2,082.77 | $1,463.60 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $349,180.90 |
| 414 | 2050/03 | $2,091.45 | $1,454.92 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $347,089.45 |
| 415 | 2050/04 | $2,100.16 | $1,446.21 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $344,989.29 |
| 416 | 2050/05 | $2,108.91 | $1,437.46 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $342,880.38 |
| 417 | 2050/06 | $2,117.70 | $1,428.67 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $340,762.68 |
| 418 | 2050/07 | $2,126.52 | $1,419.84 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $338,636.15 |
| 419 | 2050/08 | $2,135.39 | $1,410.98 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $336,500.77 |
| 420 | 2050/09 | $2,144.28 | $1,402.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $334,356.48 |
| 421 | 2050/10 | $2,153.22 | $1,393.15 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $332,203.27 |
| 422 | 2050/11 | $2,162.19 | $1,384.18 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $330,041.08 |
| 423 | 2050/12 | $2,171.20 | $1,375.17 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $327,869.88 |
| 424 | 2051/01 | $2,180.24 | $1,366.12 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $325,689.63 |
| 425 | 2051/02 | $2,189.33 | $1,357.04 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $323,500.30 |
| 426 | 2051/03 | $2,198.45 | $1,347.92 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $321,301.85 |
| 427 | 2051/04 | $2,207.61 | $1,338.76 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $319,094.24 |
| 428 | 2051/05 | $2,216.81 | $1,329.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $316,877.43 |
| 429 | 2051/06 | $2,226.05 | $1,320.32 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $314,651.38 |
| 430 | 2051/07 | $2,235.32 | $1,311.05 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $312,416.06 |
| 431 | 2051/08 | $2,244.64 | $1,301.73 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $310,171.43 |
| 432 | 2051/09 | $2,253.99 | $1,292.38 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $307,917.44 |
| 433 | 2051/10 | $2,263.38 | $1,282.99 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $305,654.06 |
| 434 | 2051/11 | $2,272.81 | $1,273.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $303,381.25 |
| 435 | 2051/12 | $2,282.28 | $1,264.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $301,098.97 |
| 436 | 2052/01 | $2,291.79 | $1,254.58 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $298,807.18 |
| 437 | 2052/02 | $2,301.34 | $1,245.03 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $296,505.84 |
| 438 | 2052/03 | $2,310.93 | $1,235.44 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $294,194.91 |
| 439 | 2052/04 | $2,320.56 | $1,225.81 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $291,874.35 |
| 440 | 2052/05 | $2,330.23 | $1,216.14 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $289,544.13 |
| 441 | 2052/06 | $2,339.94 | $1,206.43 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $287,204.19 |
| 442 | 2052/07 | $2,349.69 | $1,196.68 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $284,854.51 |
| 443 | 2052/08 | $2,359.48 | $1,186.89 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $282,495.03 |
| 444 | 2052/09 | $2,369.31 | $1,177.06 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $280,125.72 |
| 445 | 2052/10 | $2,379.18 | $1,167.19 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $277,746.55 |
| 446 | 2052/11 | $2,389.09 | $1,157.28 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $275,357.45 |
| 447 | 2052/12 | $2,399.05 | $1,147.32 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $272,958.41 |
| 448 | 2053/01 | $2,409.04 | $1,137.33 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $270,549.36 |
| 449 | 2053/02 | $2,419.08 | $1,127.29 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $268,130.28 |
| 450 | 2053/03 | $2,429.16 | $1,117.21 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $265,701.12 |
| 451 | 2053/04 | $2,439.28 | $1,107.09 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $263,261.84 |
| 452 | 2053/05 | $2,449.44 | $1,096.92 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $260,812.40 |
| 453 | 2053/06 | $2,459.65 | $1,086.72 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $258,352.75 |
| 454 | 2053/07 | $2,469.90 | $1,076.47 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $255,882.85 |
| 455 | 2053/08 | $2,480.19 | $1,066.18 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $253,402.66 |
| 456 | 2053/09 | $2,490.52 | $1,055.84 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $250,912.13 |
| 457 | 2053/10 | $2,500.90 | $1,045.47 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $248,411.23 |
| 458 | 2053/11 | $2,511.32 | $1,035.05 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $245,899.91 |
| 459 | 2053/12 | $2,521.79 | $1,024.58 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $243,378.12 |
| 460 | 2054/01 | $2,532.29 | $1,014.08 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $240,845.83 |
| 461 | 2054/02 | $2,542.84 | $1,003.52 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $238,302.98 |
| 462 | 2054/03 | $2,553.44 | $992.93 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $235,749.54 |
| 463 | 2054/04 | $2,564.08 | $982.29 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $233,185.46 |
| 464 | 2054/05 | $2,574.76 | $971.61 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $230,610.70 |
| 465 | 2054/06 | $2,585.49 | $960.88 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $228,025.21 |
| 466 | 2054/07 | $2,596.26 | $950.11 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $225,428.94 |
| 467 | 2054/08 | $2,607.08 | $939.29 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $222,821.86 |
| 468 | 2054/09 | $2,617.94 | $928.42 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $220,203.92 |
| 469 | 2054/10 | $2,628.85 | $917.52 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $217,575.06 |
| 470 | 2054/11 | $2,639.81 | $906.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $214,935.26 |
| 471 | 2054/12 | $2,650.81 | $895.56 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $212,284.45 |
| 472 | 2055/01 | $2,661.85 | $884.52 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $209,622.60 |
| 473 | 2055/02 | $2,672.94 | $873.43 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $206,949.66 |
| 474 | 2055/03 | $2,684.08 | $862.29 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $204,265.58 |
| 475 | 2055/04 | $2,695.26 | $851.11 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $201,570.32 |
| 476 | 2055/05 | $2,706.49 | $839.88 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $198,863.82 |
| 477 | 2055/06 | $2,717.77 | $828.60 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $196,146.05 |
| 478 | 2055/07 | $2,729.09 | $817.28 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $193,416.96 |
| 479 | 2055/08 | $2,740.47 | $805.90 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $190,676.50 |
| 480 | 2055/09 | $2,751.88 | $794.49 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $187,924.61 |
| 481 | 2055/10 | $2,763.35 | $783.02 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $185,161.26 |
| 482 | 2055/11 | $2,774.86 | $771.51 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $182,386.40 |
| 483 | 2055/12 | $2,786.43 | $759.94 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $179,599.97 |
| 484 | 2056/01 | $2,798.04 | $748.33 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $176,801.94 |
| 485 | 2056/02 | $2,809.69 | $736.67 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $173,992.24 |
| 486 | 2056/03 | $2,821.40 | $724.97 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $171,170.84 |
| 487 | 2056/04 | $2,833.16 | $713.21 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $168,337.68 |
| 488 | 2056/05 | $2,844.96 | $701.41 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $165,492.72 |
| 489 | 2056/06 | $2,856.82 | $689.55 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $162,635.90 |
| 490 | 2056/07 | $2,868.72 | $677.65 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $159,767.18 |
| 491 | 2056/08 | $2,880.67 | $665.70 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $156,886.51 |
| 492 | 2056/09 | $2,892.68 | $653.69 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $153,993.84 |
| 493 | 2056/10 | $2,904.73 | $641.64 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $151,089.11 |
| 494 | 2056/11 | $2,916.83 | $629.54 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $148,172.28 |
| 495 | 2056/12 | $2,928.98 | $617.38 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $145,243.29 |
| 496 | 2057/01 | $2,941.19 | $605.18 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $142,302.10 |
| 497 | 2057/02 | $2,953.44 | $592.93 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $139,348.66 |
| 498 | 2057/03 | $2,965.75 | $580.62 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $136,382.91 |
| 499 | 2057/04 | $2,978.11 | $568.26 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $133,404.80 |
| 500 | 2057/05 | $2,990.52 | $555.85 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $130,414.29 |
| 501 | 2057/06 | $3,002.98 | $543.39 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $127,411.31 |
| 502 | 2057/07 | $3,015.49 | $530.88 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $124,395.82 |
| 503 | 2057/08 | $3,028.05 | $518.32 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $121,367.77 |
| 504 | 2057/09 | $3,040.67 | $505.70 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $118,327.10 |
| 505 | 2057/10 | $3,053.34 | $493.03 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $115,273.76 |
| 506 | 2057/11 | $3,066.06 | $480.31 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $112,207.70 |
| 507 | 2057/12 | $3,078.84 | $467.53 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $109,128.86 |
| 508 | 2058/01 | $3,091.67 | $454.70 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $106,037.19 |
| 509 | 2058/02 | $3,104.55 | $441.82 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $102,932.65 |
| 510 | 2058/03 | $3,117.48 | $428.89 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $99,815.16 |
| 511 | 2058/04 | $3,130.47 | $415.90 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $96,684.69 |
| 512 | 2058/05 | $3,143.52 | $402.85 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $93,541.17 |
| 513 | 2058/06 | $3,156.61 | $389.75 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $90,384.56 |
| 514 | 2058/07 | $3,169.77 | $376.60 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $87,214.79 |
| 515 | 2058/08 | $3,182.97 | $363.39 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $84,031.82 |
| 516 | 2058/09 | $3,196.24 | $350.13 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $80,835.58 |
| 517 | 2058/10 | $3,209.55 | $336.81 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $77,626.03 |
| 518 | 2058/11 | $3,222.93 | $323.44 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $74,403.10 |
| 519 | 2058/12 | $3,236.36 | $310.01 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $71,166.74 |
| 520 | 2059/01 | $3,249.84 | $296.53 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $67,916.90 |
| 521 | 2059/02 | $3,263.38 | $282.99 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $64,653.52 |
| 522 | 2059/03 | $3,276.98 | $269.39 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $61,376.54 |
| 523 | 2059/04 | $3,290.63 | $255.74 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $58,085.91 |
| 524 | 2059/05 | $3,304.34 | $242.02 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $54,781.56 |
| 525 | 2059/06 | $3,318.11 | $228.26 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $51,463.45 |
| 526 | 2059/07 | $3,331.94 | $214.43 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $48,131.51 |
| 527 | 2059/08 | $3,345.82 | $200.55 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $44,785.69 |
| 528 | 2059/09 | $3,359.76 | $186.61 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $41,425.93 |
| 529 | 2059/10 | $3,373.76 | $172.61 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $38,052.17 |
| 530 | 2059/11 | $3,387.82 | $158.55 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $34,664.35 |
| 531 | 2059/12 | $3,401.93 | $144.43 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $31,262.41 |
| 532 | 2060/01 | $3,416.11 | $130.26 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $27,846.30 |
| 533 | 2060/02 | $3,430.34 | $116.03 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $24,415.96 |
| 534 | 2060/03 | $3,444.64 | $101.73 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $20,971.32 |
| 535 | 2060/04 | $3,458.99 | $87.38 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $17,512.34 |
| 536 | 2060/05 | $3,473.40 | $72.97 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $14,038.93 |
| 537 | 2060/06 | $3,487.87 | $58.50 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $10,551.06 |
| 538 | 2060/07 | $3,502.41 | $43.96 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $7,048.65 |
| 539 | 2060/08 | $3,517.00 | $29.37 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $3,531.65 |
| 540 | 2060/09 | $3,531.65 | $14.72 | $0.00 | $1,217.50 | $150.00 | $4,913.87 | $0.00 |
| Totals | $761,000.00 | $1,154,039.40 | $0.00 | $657,450.00 | $81,000.00 | $2,653,489.40 |
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.