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 $1,273,000.00 at 3.25% interest rate for a $1,473,000.00 home, you need to have a monthly payment of $5,767.37 ~ $6,297.79. You will make a total of 540 payments and you will pay off your mortgage on 2063/11. Consult with a Mortgage Specialist
Loan Comparison
You can save $196,213.99 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 | $4,295.38 | 3.25% | 600 months | $2,777,227.04 | $1,304,227.04 |
| 50 years | Bi-Weekly | $2,147.69 | 3.25% | 512 months | $2,552,943.58 | $1,079,943.58 |
| 45 years | Monthly | $4,489.87 | 3.25% | 540 months | $2,624,532.41 | $1,151,532.41 |
| 45 years | Bi-Weekly | $2,244.94 | 3.25% | 461 months | $2,428,318.42 | $955,318.42 |
| 40 years | Monthly | $4,742.45 | 3.25% | 480 months | $2,476,375.94 | $1,003,375.94 |
| 40 years | Bi-Weekly | $2,371.23 | 3.25% | 409 months | $2,307,179.60 | $834,179.60 |
| 35 years | Monthly | $5,078.47 | 3.25% | 420 months | $2,332,957.84 | $859,957.84 |
| 35 years | Bi-Weekly | $2,539.24 | 3.25% | 358 months | $2,189,639.22 | $716,639.22 |
| 30 years | Monthly | $5,540.18 | 3.25% | 360 months | $2,194,463.52 | $721,463.52 |
| 30 years | Bi-Weekly | $2,770.09 | 3.25% | 307 months | $2,075,799.78 | $602,799.78 |
| 25 years | Monthly | $6,203.54 | 3.25% | 300 months | $2,061,060.66 | $588,060.66 |
| 25 years | Bi-Weekly | $3,101.77 | 3.25% | 256 months | $1,965,752.91 | $492,752.91 |
| 20 years | Monthly | $7,220.40 | 3.25% | 240 months | $1,932,896.49 | $459,896.49 |
| 20 years | Bi-Weekly | $3,610.20 | 3.25% | 205 months | $1,859,578.27 | $386,578.27 |
| 15 years | Monthly | $8,944.97 | 3.25% | 180 months | $1,810,095.22 | $337,095.22 |
| 15 years | Bi-Weekly | $4,472.49 | 3.25% | 154 months | $1,757,342.51 | $284,342.51 |
| 10 years | Monthly | $12,439.63 | 3.25% | 120 months | $1,692,755.89 | $219,755.89 |
| 10 years | Bi-Weekly | $6,219.82 | 3.25% | 103 months | $1,659,098.43 | $186,098.43 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2018/12 | $1,042.17 | $3,447.71 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,271,957.83 |
| 2 | 2019/01 | $1,044.99 | $3,444.89 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,270,912.84 |
| 3 | 2019/02 | $1,047.82 | $3,442.06 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,269,865.03 |
| 4 | 2019/03 | $1,050.66 | $3,439.22 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,268,814.37 |
| 5 | 2019/04 | $1,053.50 | $3,436.37 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,267,760.87 |
| 6 | 2019/05 | $1,056.36 | $3,433.52 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,266,704.51 |
| 7 | 2019/06 | $1,059.22 | $3,430.66 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,265,645.29 |
| 8 | 2019/07 | $1,062.09 | $3,427.79 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,264,583.21 |
| 9 | 2019/08 | $1,064.96 | $3,424.91 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,263,518.25 |
| 10 | 2019/09 | $1,067.85 | $3,422.03 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,262,450.40 |
| 11 | 2019/10 | $1,070.74 | $3,419.14 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,261,379.66 |
| 12 | 2019/11 | $1,073.64 | $3,416.24 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,260,306.02 |
| 13 | 2019/12 | $1,076.55 | $3,413.33 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,259,229.48 |
| 14 | 2020/01 | $1,079.46 | $3,410.41 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,258,150.01 |
| 15 | 2020/02 | $1,082.39 | $3,407.49 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,257,067.63 |
| 16 | 2020/03 | $1,085.32 | $3,404.56 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,255,982.31 |
| 17 | 2020/04 | $1,088.26 | $3,401.62 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,254,894.06 |
| 18 | 2020/05 | $1,091.20 | $3,398.67 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,253,802.85 |
| 19 | 2020/06 | $1,094.16 | $3,395.72 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,252,708.69 |
| 20 | 2020/07 | $1,097.12 | $3,392.75 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,251,611.57 |
| 21 | 2020/08 | $1,100.09 | $3,389.78 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,250,511.48 |
| 22 | 2020/09 | $1,103.07 | $3,386.80 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,249,408.41 |
| 23 | 2020/10 | $1,106.06 | $3,383.81 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,248,302.35 |
| 24 | 2020/11 | $1,109.06 | $3,380.82 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,247,193.29 |
| 25 | 2020/12 | $1,112.06 | $3,377.82 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,246,081.23 |
| 26 | 2021/01 | $1,115.07 | $3,374.80 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,244,966.16 |
| 27 | 2021/02 | $1,118.09 | $3,371.78 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,243,848.07 |
| 28 | 2021/03 | $1,121.12 | $3,368.76 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,242,726.95 |
| 29 | 2021/04 | $1,124.16 | $3,365.72 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,241,602.79 |
| 30 | 2021/05 | $1,127.20 | $3,362.67 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,240,475.59 |
| 31 | 2021/06 | $1,130.25 | $3,359.62 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,239,345.34 |
| 32 | 2021/07 | $1,133.31 | $3,356.56 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,238,212.02 |
| 33 | 2021/08 | $1,136.38 | $3,353.49 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,237,075.64 |
| 34 | 2021/09 | $1,139.46 | $3,350.41 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,235,936.18 |
| 35 | 2021/10 | $1,142.55 | $3,347.33 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,234,793.63 |
| 36 | 2021/11 | $1,145.64 | $3,344.23 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,233,647.99 |
| 37 | 2021/12 | $1,148.74 | $3,341.13 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,232,499.24 |
| 38 | 2022/01 | $1,151.86 | $3,338.02 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,231,347.39 |
| 39 | 2022/02 | $1,154.98 | $3,334.90 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,230,192.41 |
| 40 | 2022/03 | $1,158.10 | $3,331.77 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,229,034.31 |
| 41 | 2022/04 | $1,161.24 | $3,328.63 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,227,873.07 |
| 42 | 2022/05 | $1,164.39 | $3,325.49 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,226,708.68 |
| 43 | 2022/06 | $1,167.54 | $3,322.34 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,225,541.14 |
| 44 | 2022/07 | $1,170.70 | $3,319.17 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,224,370.44 |
| 45 | 2022/08 | $1,173.87 | $3,316.00 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,223,196.57 |
| 46 | 2022/09 | $1,177.05 | $3,312.82 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,222,019.52 |
| 47 | 2022/10 | $1,180.24 | $3,309.64 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,220,839.28 |
| 48 | 2022/11 | $1,183.44 | $3,306.44 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,219,655.85 |
| 49 | 2022/12 | $1,186.64 | $3,303.23 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,218,469.21 |
| 50 | 2023/01 | $1,189.85 | $3,300.02 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,217,279.35 |
| 51 | 2023/02 | $1,193.08 | $3,296.80 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,216,086.27 |
| 52 | 2023/03 | $1,196.31 | $3,293.57 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,214,889.97 |
| 53 | 2023/04 | $1,199.55 | $3,290.33 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,213,690.42 |
| 54 | 2023/05 | $1,202.80 | $3,287.08 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,212,487.62 |
| 55 | 2023/06 | $1,206.05 | $3,283.82 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,211,281.57 |
| 56 | 2023/07 | $1,209.32 | $3,280.55 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,210,072.25 |
| 57 | 2023/08 | $1,212.60 | $3,277.28 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,208,859.65 |
| 58 | 2023/09 | $1,215.88 | $3,273.99 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,207,643.77 |
| 59 | 2023/10 | $1,219.17 | $3,270.70 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,206,424.60 |
| 60 | 2023/11 | $1,222.47 | $3,267.40 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,205,202.12 |
| 61 | 2023/12 | $1,225.79 | $3,264.09 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,203,976.34 |
| 62 | 2024/01 | $1,229.11 | $3,260.77 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,202,747.23 |
| 63 | 2024/02 | $1,232.43 | $3,257.44 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,201,514.80 |
| 64 | 2024/03 | $1,235.77 | $3,254.10 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,200,279.03 |
| 65 | 2024/04 | $1,239.12 | $3,250.76 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,199,039.91 |
| 66 | 2024/05 | $1,242.48 | $3,247.40 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,197,797.43 |
| 67 | 2024/06 | $1,245.84 | $3,244.03 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,196,551.59 |
| 68 | 2024/07 | $1,249.21 | $3,240.66 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,195,302.38 |
| 69 | 2024/08 | $1,252.60 | $3,237.28 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,194,049.78 |
| 70 | 2024/09 | $1,255.99 | $3,233.88 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,192,793.79 |
| 71 | 2024/10 | $1,259.39 | $3,230.48 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,191,534.40 |
| 72 | 2024/11 | $1,262.80 | $3,227.07 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,190,271.60 |
| 73 | 2024/12 | $1,266.22 | $3,223.65 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,189,005.37 |
| 74 | 2025/01 | $1,269.65 | $3,220.22 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,187,735.72 |
| 75 | 2025/02 | $1,273.09 | $3,216.78 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,186,462.63 |
| 76 | 2025/03 | $1,276.54 | $3,213.34 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,185,186.09 |
| 77 | 2025/04 | $1,280.00 | $3,209.88 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,183,906.10 |
| 78 | 2025/05 | $1,283.46 | $3,206.41 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,182,622.63 |
| 79 | 2025/06 | $1,286.94 | $3,202.94 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,181,335.69 |
| 80 | 2025/07 | $1,290.42 | $3,199.45 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,180,045.27 |
| 81 | 2025/08 | $1,293.92 | $3,195.96 | $530.42 | $1,227.50 | $50.00 | $6,297.79 | $1,178,751.35 |
| 82 | 2025/09 | $1,297.42 | $3,192.45 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,177,453.93 |
| 83 | 2025/10 | $1,300.94 | $3,188.94 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,176,152.99 |
| 84 | 2025/11 | $1,304.46 | $3,185.41 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,174,848.53 |
| 85 | 2025/12 | $1,307.99 | $3,181.88 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,173,540.54 |
| 86 | 2026/01 | $1,311.54 | $3,178.34 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,172,229.00 |
| 87 | 2026/02 | $1,315.09 | $3,174.79 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,170,913.91 |
| 88 | 2026/03 | $1,318.65 | $3,171.23 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,169,595.26 |
| 89 | 2026/04 | $1,322.22 | $3,167.65 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,168,273.04 |
| 90 | 2026/05 | $1,325.80 | $3,164.07 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,166,947.24 |
| 91 | 2026/06 | $1,329.39 | $3,160.48 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,165,617.85 |
| 92 | 2026/07 | $1,332.99 | $3,156.88 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,164,284.86 |
| 93 | 2026/08 | $1,336.60 | $3,153.27 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,162,948.25 |
| 94 | 2026/09 | $1,340.22 | $3,149.65 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,161,608.03 |
| 95 | 2026/10 | $1,343.85 | $3,146.02 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,160,264.18 |
| 96 | 2026/11 | $1,347.49 | $3,142.38 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,158,916.68 |
| 97 | 2026/12 | $1,351.14 | $3,138.73 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,157,565.54 |
| 98 | 2027/01 | $1,354.80 | $3,135.07 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,156,210.74 |
| 99 | 2027/02 | $1,358.47 | $3,131.40 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,154,852.27 |
| 100 | 2027/03 | $1,362.15 | $3,127.72 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,153,490.12 |
| 101 | 2027/04 | $1,365.84 | $3,124.04 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,152,124.28 |
| 102 | 2027/05 | $1,369.54 | $3,120.34 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,150,754.74 |
| 103 | 2027/06 | $1,373.25 | $3,116.63 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,149,381.49 |
| 104 | 2027/07 | $1,376.97 | $3,112.91 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,148,004.53 |
| 105 | 2027/08 | $1,380.70 | $3,109.18 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,146,623.83 |
| 106 | 2027/09 | $1,384.44 | $3,105.44 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,145,239.40 |
| 107 | 2027/10 | $1,388.18 | $3,101.69 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,143,851.21 |
| 108 | 2027/11 | $1,391.94 | $3,097.93 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,142,459.27 |
| 109 | 2027/12 | $1,395.71 | $3,094.16 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,141,063.55 |
| 110 | 2028/01 | $1,399.49 | $3,090.38 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,139,664.06 |
| 111 | 2028/02 | $1,403.28 | $3,086.59 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,138,260.77 |
| 112 | 2028/03 | $1,407.09 | $3,082.79 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,136,853.69 |
| 113 | 2028/04 | $1,410.90 | $3,078.98 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,135,442.79 |
| 114 | 2028/05 | $1,414.72 | $3,075.16 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,134,028.07 |
| 115 | 2028/06 | $1,418.55 | $3,071.33 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,132,609.53 |
| 116 | 2028/07 | $1,422.39 | $3,067.48 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,131,187.14 |
| 117 | 2028/08 | $1,426.24 | $3,063.63 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,129,760.89 |
| 118 | 2028/09 | $1,430.11 | $3,059.77 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,128,330.79 |
| 119 | 2028/10 | $1,433.98 | $3,055.90 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,126,896.81 |
| 120 | 2028/11 | $1,437.86 | $3,052.01 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,125,458.94 |
| 121 | 2028/12 | $1,441.76 | $3,048.12 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,124,017.19 |
| 122 | 2029/01 | $1,445.66 | $3,044.21 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,122,571.53 |
| 123 | 2029/02 | $1,449.58 | $3,040.30 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,121,121.95 |
| 124 | 2029/03 | $1,453.50 | $3,036.37 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,119,668.45 |
| 125 | 2029/04 | $1,457.44 | $3,032.44 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,118,211.01 |
| 126 | 2029/05 | $1,461.39 | $3,028.49 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,116,749.62 |
| 127 | 2029/06 | $1,465.34 | $3,024.53 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,115,284.28 |
| 128 | 2029/07 | $1,469.31 | $3,020.56 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,113,814.96 |
| 129 | 2029/08 | $1,473.29 | $3,016.58 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,112,341.67 |
| 130 | 2029/09 | $1,477.28 | $3,012.59 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,110,864.39 |
| 131 | 2029/10 | $1,481.28 | $3,008.59 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,109,383.10 |
| 132 | 2029/11 | $1,485.30 | $3,004.58 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,107,897.81 |
| 133 | 2029/12 | $1,489.32 | $3,000.56 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,106,408.49 |
| 134 | 2030/01 | $1,493.35 | $2,996.52 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,104,915.14 |
| 135 | 2030/02 | $1,497.40 | $2,992.48 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,103,417.74 |
| 136 | 2030/03 | $1,501.45 | $2,988.42 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,101,916.29 |
| 137 | 2030/04 | $1,505.52 | $2,984.36 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,100,410.77 |
| 138 | 2030/05 | $1,509.60 | $2,980.28 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,098,901.18 |
| 139 | 2030/06 | $1,513.68 | $2,976.19 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,097,387.49 |
| 140 | 2030/07 | $1,517.78 | $2,972.09 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,095,869.71 |
| 141 | 2030/08 | $1,521.89 | $2,967.98 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,094,347.81 |
| 142 | 2030/09 | $1,526.02 | $2,963.86 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,092,821.80 |
| 143 | 2030/10 | $1,530.15 | $2,959.73 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,091,291.65 |
| 144 | 2030/11 | $1,534.29 | $2,955.58 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,089,757.35 |
| 145 | 2030/12 | $1,538.45 | $2,951.43 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,088,218.91 |
| 146 | 2031/01 | $1,542.62 | $2,947.26 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,086,676.29 |
| 147 | 2031/02 | $1,546.79 | $2,943.08 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,085,129.50 |
| 148 | 2031/03 | $1,550.98 | $2,938.89 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,083,578.51 |
| 149 | 2031/04 | $1,555.18 | $2,934.69 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,082,023.33 |
| 150 | 2031/05 | $1,559.39 | $2,930.48 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,080,463.94 |
| 151 | 2031/06 | $1,563.62 | $2,926.26 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,078,900.32 |
| 152 | 2031/07 | $1,567.85 | $2,922.02 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,077,332.47 |
| 153 | 2031/08 | $1,572.10 | $2,917.78 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,075,760.37 |
| 154 | 2031/09 | $1,576.36 | $2,913.52 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,074,184.01 |
| 155 | 2031/10 | $1,580.63 | $2,909.25 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,072,603.38 |
| 156 | 2031/11 | $1,584.91 | $2,904.97 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,071,018.47 |
| 157 | 2031/12 | $1,589.20 | $2,900.68 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,069,429.28 |
| 158 | 2032/01 | $1,593.50 | $2,896.37 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,067,835.77 |
| 159 | 2032/02 | $1,597.82 | $2,892.06 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,066,237.95 |
| 160 | 2032/03 | $1,602.15 | $2,887.73 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,064,635.80 |
| 161 | 2032/04 | $1,606.49 | $2,883.39 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,063,029.32 |
| 162 | 2032/05 | $1,610.84 | $2,879.04 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,061,418.48 |
| 163 | 2032/06 | $1,615.20 | $2,874.68 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,059,803.28 |
| 164 | 2032/07 | $1,619.57 | $2,870.30 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,058,183.71 |
| 165 | 2032/08 | $1,623.96 | $2,865.91 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,056,559.75 |
| 166 | 2032/09 | $1,628.36 | $2,861.52 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,054,931.39 |
| 167 | 2032/10 | $1,632.77 | $2,857.11 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,053,298.62 |
| 168 | 2032/11 | $1,637.19 | $2,852.68 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,051,661.43 |
| 169 | 2032/12 | $1,641.63 | $2,848.25 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,050,019.80 |
| 170 | 2033/01 | $1,646.07 | $2,843.80 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,048,373.73 |
| 171 | 2033/02 | $1,650.53 | $2,839.35 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,046,723.20 |
| 172 | 2033/03 | $1,655.00 | $2,834.88 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,045,068.20 |
| 173 | 2033/04 | $1,659.48 | $2,830.39 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,043,408.72 |
| 174 | 2033/05 | $1,663.98 | $2,825.90 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,041,744.74 |
| 175 | 2033/06 | $1,668.48 | $2,821.39 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,040,076.26 |
| 176 | 2033/07 | $1,673.00 | $2,816.87 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,038,403.26 |
| 177 | 2033/08 | $1,677.53 | $2,812.34 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,036,725.73 |
| 178 | 2033/09 | $1,682.08 | $2,807.80 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,035,043.65 |
| 179 | 2033/10 | $1,686.63 | $2,803.24 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,033,357.02 |
| 180 | 2033/11 | $1,691.20 | $2,798.68 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,031,665.82 |
| 181 | 2033/12 | $1,695.78 | $2,794.09 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,029,970.04 |
| 182 | 2034/01 | $1,700.37 | $2,789.50 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,028,269.67 |
| 183 | 2034/02 | $1,704.98 | $2,784.90 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,026,564.69 |
| 184 | 2034/03 | $1,709.60 | $2,780.28 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,024,855.09 |
| 185 | 2034/04 | $1,714.23 | $2,775.65 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,023,140.87 |
| 186 | 2034/05 | $1,718.87 | $2,771.01 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,021,422.00 |
| 187 | 2034/06 | $1,723.52 | $2,766.35 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,019,698.48 |
| 188 | 2034/07 | $1,728.19 | $2,761.68 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,017,970.29 |
| 189 | 2034/08 | $1,732.87 | $2,757.00 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,016,237.41 |
| 190 | 2034/09 | $1,737.57 | $2,752.31 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,014,499.85 |
| 191 | 2034/10 | $1,742.27 | $2,747.60 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,012,757.58 |
| 192 | 2034/11 | $1,746.99 | $2,742.89 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,011,010.59 |
| 193 | 2034/12 | $1,751.72 | $2,738.15 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,009,258.87 |
| 194 | 2035/01 | $1,756.47 | $2,733.41 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,007,502.40 |
| 195 | 2035/02 | $1,761.22 | $2,728.65 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,005,741.18 |
| 196 | 2035/03 | $1,765.99 | $2,723.88 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,003,975.19 |
| 197 | 2035/04 | $1,770.78 | $2,719.10 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,002,204.41 |
| 198 | 2035/05 | $1,775.57 | $2,714.30 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $1,000,428.84 |
| 199 | 2035/06 | $1,780.38 | $2,709.49 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $998,648.46 |
| 200 | 2035/07 | $1,785.20 | $2,704.67 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $996,863.26 |
| 201 | 2035/08 | $1,790.04 | $2,699.84 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $995,073.22 |
| 202 | 2035/09 | $1,794.88 | $2,694.99 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $993,278.34 |
| 203 | 2035/10 | $1,799.75 | $2,690.13 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $991,478.59 |
| 204 | 2035/11 | $1,804.62 | $2,685.25 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $989,673.97 |
| 205 | 2035/12 | $1,809.51 | $2,680.37 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $987,864.46 |
| 206 | 2036/01 | $1,814.41 | $2,675.47 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $986,050.05 |
| 207 | 2036/02 | $1,819.32 | $2,670.55 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $984,230.73 |
| 208 | 2036/03 | $1,824.25 | $2,665.62 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $982,406.48 |
| 209 | 2036/04 | $1,829.19 | $2,660.68 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $980,577.29 |
| 210 | 2036/05 | $1,834.14 | $2,655.73 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $978,743.14 |
| 211 | 2036/06 | $1,839.11 | $2,650.76 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $976,904.03 |
| 212 | 2036/07 | $1,844.09 | $2,645.78 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $975,059.94 |
| 213 | 2036/08 | $1,849.09 | $2,640.79 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $973,210.85 |
| 214 | 2036/09 | $1,854.10 | $2,635.78 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $971,356.76 |
| 215 | 2036/10 | $1,859.12 | $2,630.76 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $969,497.64 |
| 216 | 2036/11 | $1,864.15 | $2,625.72 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $967,633.49 |
| 217 | 2036/12 | $1,869.20 | $2,620.67 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $965,764.29 |
| 218 | 2037/01 | $1,874.26 | $2,615.61 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $963,890.02 |
| 219 | 2037/02 | $1,879.34 | $2,610.54 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $962,010.68 |
| 220 | 2037/03 | $1,884.43 | $2,605.45 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $960,126.25 |
| 221 | 2037/04 | $1,889.53 | $2,600.34 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $958,236.72 |
| 222 | 2037/05 | $1,894.65 | $2,595.22 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $956,342.07 |
| 223 | 2037/06 | $1,899.78 | $2,590.09 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $954,442.29 |
| 224 | 2037/07 | $1,904.93 | $2,584.95 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $952,537.36 |
| 225 | 2037/08 | $1,910.09 | $2,579.79 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $950,627.28 |
| 226 | 2037/09 | $1,915.26 | $2,574.62 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $948,712.02 |
| 227 | 2037/10 | $1,920.45 | $2,569.43 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $946,791.57 |
| 228 | 2037/11 | $1,925.65 | $2,564.23 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $944,865.92 |
| 229 | 2037/12 | $1,930.86 | $2,559.01 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $942,935.06 |
| 230 | 2038/01 | $1,936.09 | $2,553.78 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $940,998.97 |
| 231 | 2038/02 | $1,941.34 | $2,548.54 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $939,057.63 |
| 232 | 2038/03 | $1,946.59 | $2,543.28 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $937,111.04 |
| 233 | 2038/04 | $1,951.87 | $2,538.01 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $935,159.17 |
| 234 | 2038/05 | $1,957.15 | $2,532.72 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $933,202.02 |
| 235 | 2038/06 | $1,962.45 | $2,527.42 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $931,239.57 |
| 236 | 2038/07 | $1,967.77 | $2,522.11 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $929,271.80 |
| 237 | 2038/08 | $1,973.10 | $2,516.78 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $927,298.70 |
| 238 | 2038/09 | $1,978.44 | $2,511.43 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $925,320.26 |
| 239 | 2038/10 | $1,983.80 | $2,506.08 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $923,336.46 |
| 240 | 2038/11 | $1,989.17 | $2,500.70 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $921,347.29 |
| 241 | 2038/12 | $1,994.56 | $2,495.32 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $919,352.73 |
| 242 | 2039/01 | $1,999.96 | $2,489.91 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $917,352.77 |
| 243 | 2039/02 | $2,005.38 | $2,484.50 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $915,347.39 |
| 244 | 2039/03 | $2,010.81 | $2,479.07 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $913,336.58 |
| 245 | 2039/04 | $2,016.25 | $2,473.62 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $911,320.33 |
| 246 | 2039/05 | $2,021.72 | $2,468.16 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $909,298.61 |
| 247 | 2039/06 | $2,027.19 | $2,462.68 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $907,271.42 |
| 248 | 2039/07 | $2,032.68 | $2,457.19 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $905,238.74 |
| 249 | 2039/08 | $2,038.19 | $2,451.69 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $903,200.55 |
| 250 | 2039/09 | $2,043.71 | $2,446.17 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $901,156.85 |
| 251 | 2039/10 | $2,049.24 | $2,440.63 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $899,107.61 |
| 252 | 2039/11 | $2,054.79 | $2,435.08 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $897,052.81 |
| 253 | 2039/12 | $2,060.36 | $2,429.52 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $894,992.46 |
| 254 | 2040/01 | $2,065.94 | $2,423.94 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $892,926.52 |
| 255 | 2040/02 | $2,071.53 | $2,418.34 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $890,854.99 |
| 256 | 2040/03 | $2,077.14 | $2,412.73 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $888,777.85 |
| 257 | 2040/04 | $2,082.77 | $2,407.11 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $886,695.08 |
| 258 | 2040/05 | $2,088.41 | $2,401.47 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $884,606.67 |
| 259 | 2040/06 | $2,094.07 | $2,395.81 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $882,512.60 |
| 260 | 2040/07 | $2,099.74 | $2,390.14 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $880,412.87 |
| 261 | 2040/08 | $2,105.42 | $2,384.45 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $878,307.44 |
| 262 | 2040/09 | $2,111.13 | $2,378.75 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $876,196.32 |
| 263 | 2040/10 | $2,116.84 | $2,373.03 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $874,079.47 |
| 264 | 2040/11 | $2,122.58 | $2,367.30 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $871,956.90 |
| 265 | 2040/12 | $2,128.32 | $2,361.55 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $869,828.57 |
| 266 | 2041/01 | $2,134.09 | $2,355.79 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $867,694.48 |
| 267 | 2041/02 | $2,139.87 | $2,350.01 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $865,554.62 |
| 268 | 2041/03 | $2,145.66 | $2,344.21 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $863,408.95 |
| 269 | 2041/04 | $2,151.48 | $2,338.40 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $861,257.48 |
| 270 | 2041/05 | $2,157.30 | $2,332.57 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $859,100.17 |
| 271 | 2041/06 | $2,163.15 | $2,326.73 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $856,937.03 |
| 272 | 2041/07 | $2,169.00 | $2,320.87 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $854,768.02 |
| 273 | 2041/08 | $2,174.88 | $2,315.00 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $852,593.15 |
| 274 | 2041/09 | $2,180.77 | $2,309.11 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $850,412.38 |
| 275 | 2041/10 | $2,186.67 | $2,303.20 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $848,225.70 |
| 276 | 2041/11 | $2,192.60 | $2,297.28 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $846,033.11 |
| 277 | 2041/12 | $2,198.54 | $2,291.34 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $843,834.57 |
| 278 | 2042/01 | $2,204.49 | $2,285.39 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $841,630.08 |
| 279 | 2042/02 | $2,210.46 | $2,279.41 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $839,419.62 |
| 280 | 2042/03 | $2,216.45 | $2,273.43 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $837,203.17 |
| 281 | 2042/04 | $2,222.45 | $2,267.43 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $834,980.72 |
| 282 | 2042/05 | $2,228.47 | $2,261.41 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $832,752.26 |
| 283 | 2042/06 | $2,234.50 | $2,255.37 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $830,517.75 |
| 284 | 2042/07 | $2,240.56 | $2,249.32 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $828,277.20 |
| 285 | 2042/08 | $2,246.62 | $2,243.25 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $826,030.57 |
| 286 | 2042/09 | $2,252.71 | $2,237.17 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $823,777.86 |
| 287 | 2042/10 | $2,258.81 | $2,231.07 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $821,519.05 |
| 288 | 2042/11 | $2,264.93 | $2,224.95 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $819,254.13 |
| 289 | 2042/12 | $2,271.06 | $2,218.81 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $816,983.06 |
| 290 | 2043/01 | $2,277.21 | $2,212.66 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $814,705.85 |
| 291 | 2043/02 | $2,283.38 | $2,206.50 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $812,422.47 |
| 292 | 2043/03 | $2,289.56 | $2,200.31 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $810,132.91 |
| 293 | 2043/04 | $2,295.76 | $2,194.11 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $807,837.14 |
| 294 | 2043/05 | $2,301.98 | $2,187.89 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $805,535.16 |
| 295 | 2043/06 | $2,308.22 | $2,181.66 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $803,226.94 |
| 296 | 2043/07 | $2,314.47 | $2,175.41 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $800,912.48 |
| 297 | 2043/08 | $2,320.74 | $2,169.14 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $798,591.74 |
| 298 | 2043/09 | $2,327.02 | $2,162.85 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $796,264.72 |
| 299 | 2043/10 | $2,333.32 | $2,156.55 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $793,931.39 |
| 300 | 2043/11 | $2,339.64 | $2,150.23 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $791,591.75 |
| 301 | 2043/12 | $2,345.98 | $2,143.89 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $789,245.77 |
| 302 | 2044/01 | $2,352.33 | $2,137.54 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $786,893.43 |
| 303 | 2044/02 | $2,358.71 | $2,131.17 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $784,534.73 |
| 304 | 2044/03 | $2,365.09 | $2,124.78 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $782,169.63 |
| 305 | 2044/04 | $2,371.50 | $2,118.38 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $779,798.14 |
| 306 | 2044/05 | $2,377.92 | $2,111.95 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $777,420.21 |
| 307 | 2044/06 | $2,384.36 | $2,105.51 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $775,035.85 |
| 308 | 2044/07 | $2,390.82 | $2,099.06 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $772,645.03 |
| 309 | 2044/08 | $2,397.29 | $2,092.58 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $770,247.74 |
| 310 | 2044/09 | $2,403.79 | $2,086.09 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $767,843.95 |
| 311 | 2044/10 | $2,410.30 | $2,079.58 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $765,433.65 |
| 312 | 2044/11 | $2,416.83 | $2,073.05 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $763,016.83 |
| 313 | 2044/12 | $2,423.37 | $2,066.50 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $760,593.46 |
| 314 | 2045/01 | $2,429.93 | $2,059.94 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $758,163.52 |
| 315 | 2045/02 | $2,436.52 | $2,053.36 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $755,727.01 |
| 316 | 2045/03 | $2,443.11 | $2,046.76 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $753,283.89 |
| 317 | 2045/04 | $2,449.73 | $2,040.14 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $750,834.16 |
| 318 | 2045/05 | $2,456.37 | $2,033.51 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $748,377.80 |
| 319 | 2045/06 | $2,463.02 | $2,026.86 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $745,914.78 |
| 320 | 2045/07 | $2,469.69 | $2,020.19 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $743,445.09 |
| 321 | 2045/08 | $2,476.38 | $2,013.50 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $740,968.71 |
| 322 | 2045/09 | $2,483.08 | $2,006.79 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $738,485.63 |
| 323 | 2045/10 | $2,489.81 | $2,000.07 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $735,995.82 |
| 324 | 2045/11 | $2,496.55 | $1,993.32 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $733,499.27 |
| 325 | 2045/12 | $2,503.31 | $1,986.56 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $730,995.95 |
| 326 | 2046/01 | $2,510.09 | $1,979.78 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $728,485.86 |
| 327 | 2046/02 | $2,516.89 | $1,972.98 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $725,968.96 |
| 328 | 2046/03 | $2,523.71 | $1,966.17 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $723,445.26 |
| 329 | 2046/04 | $2,530.54 | $1,959.33 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $720,914.71 |
| 330 | 2046/05 | $2,537.40 | $1,952.48 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $718,377.31 |
| 331 | 2046/06 | $2,544.27 | $1,945.61 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $715,833.04 |
| 332 | 2046/07 | $2,551.16 | $1,938.71 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $713,281.88 |
| 333 | 2046/08 | $2,558.07 | $1,931.81 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $710,723.81 |
| 334 | 2046/09 | $2,565.00 | $1,924.88 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $708,158.82 |
| 335 | 2046/10 | $2,571.94 | $1,917.93 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $705,586.87 |
| 336 | 2046/11 | $2,578.91 | $1,910.96 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $703,007.96 |
| 337 | 2046/12 | $2,585.89 | $1,903.98 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $700,422.07 |
| 338 | 2047/01 | $2,592.90 | $1,896.98 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $697,829.17 |
| 339 | 2047/02 | $2,599.92 | $1,889.95 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $695,229.25 |
| 340 | 2047/03 | $2,606.96 | $1,882.91 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $692,622.28 |
| 341 | 2047/04 | $2,614.02 | $1,875.85 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $690,008.26 |
| 342 | 2047/05 | $2,621.10 | $1,868.77 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $687,387.16 |
| 343 | 2047/06 | $2,628.20 | $1,861.67 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $684,758.96 |
| 344 | 2047/07 | $2,635.32 | $1,854.56 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $682,123.64 |
| 345 | 2047/08 | $2,642.46 | $1,847.42 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $679,481.18 |
| 346 | 2047/09 | $2,649.61 | $1,840.26 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $676,831.57 |
| 347 | 2047/10 | $2,656.79 | $1,833.09 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $674,174.78 |
| 348 | 2047/11 | $2,663.98 | $1,825.89 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $671,510.79 |
| 349 | 2047/12 | $2,671.20 | $1,818.68 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $668,839.60 |
| 350 | 2048/01 | $2,678.43 | $1,811.44 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $666,161.16 |
| 351 | 2048/02 | $2,685.69 | $1,804.19 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $663,475.47 |
| 352 | 2048/03 | $2,692.96 | $1,796.91 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $660,782.51 |
| 353 | 2048/04 | $2,700.26 | $1,789.62 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $658,082.25 |
| 354 | 2048/05 | $2,707.57 | $1,782.31 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $655,374.69 |
| 355 | 2048/06 | $2,714.90 | $1,774.97 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $652,659.78 |
| 356 | 2048/07 | $2,722.25 | $1,767.62 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $649,937.53 |
| 357 | 2048/08 | $2,729.63 | $1,760.25 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $647,207.90 |
| 358 | 2048/09 | $2,737.02 | $1,752.85 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $644,470.88 |
| 359 | 2048/10 | $2,744.43 | $1,745.44 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $641,726.45 |
| 360 | 2048/11 | $2,751.87 | $1,738.01 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $638,974.58 |
| 361 | 2048/12 | $2,759.32 | $1,730.56 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $636,215.26 |
| 362 | 2049/01 | $2,766.79 | $1,723.08 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $633,448.47 |
| 363 | 2049/02 | $2,774.29 | $1,715.59 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $630,674.19 |
| 364 | 2049/03 | $2,781.80 | $1,708.08 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $627,892.39 |
| 365 | 2049/04 | $2,789.33 | $1,700.54 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $625,103.06 |
| 366 | 2049/05 | $2,796.89 | $1,692.99 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $622,306.17 |
| 367 | 2049/06 | $2,804.46 | $1,685.41 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $619,501.71 |
| 368 | 2049/07 | $2,812.06 | $1,677.82 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $616,689.65 |
| 369 | 2049/08 | $2,819.67 | $1,670.20 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $613,869.97 |
| 370 | 2049/09 | $2,827.31 | $1,662.56 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $611,042.66 |
| 371 | 2049/10 | $2,834.97 | $1,654.91 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $608,207.70 |
| 372 | 2049/11 | $2,842.65 | $1,647.23 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $605,365.05 |
| 373 | 2049/12 | $2,850.34 | $1,639.53 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $602,514.71 |
| 374 | 2050/01 | $2,858.06 | $1,631.81 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $599,656.64 |
| 375 | 2050/02 | $2,865.80 | $1,624.07 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $596,790.84 |
| 376 | 2050/03 | $2,873.57 | $1,616.31 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $593,917.27 |
| 377 | 2050/04 | $2,881.35 | $1,608.53 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $591,035.92 |
| 378 | 2050/05 | $2,889.15 | $1,600.72 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $588,146.77 |
| 379 | 2050/06 | $2,896.98 | $1,592.90 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $585,249.79 |
| 380 | 2050/07 | $2,904.82 | $1,585.05 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $582,344.97 |
| 381 | 2050/08 | $2,912.69 | $1,577.18 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $579,432.28 |
| 382 | 2050/09 | $2,920.58 | $1,569.30 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $576,511.70 |
| 383 | 2050/10 | $2,928.49 | $1,561.39 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $573,583.21 |
| 384 | 2050/11 | $2,936.42 | $1,553.45 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $570,646.79 |
| 385 | 2050/12 | $2,944.37 | $1,545.50 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $567,702.42 |
| 386 | 2051/01 | $2,952.35 | $1,537.53 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $564,750.07 |
| 387 | 2051/02 | $2,960.34 | $1,529.53 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $561,789.73 |
| 388 | 2051/03 | $2,968.36 | $1,521.51 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $558,821.37 |
| 389 | 2051/04 | $2,976.40 | $1,513.47 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $555,844.97 |
| 390 | 2051/05 | $2,984.46 | $1,505.41 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $552,860.50 |
| 391 | 2051/06 | $2,992.54 | $1,497.33 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $549,867.96 |
| 392 | 2051/07 | $3,000.65 | $1,489.23 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $546,867.31 |
| 393 | 2051/08 | $3,008.78 | $1,481.10 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $543,858.53 |
| 394 | 2051/09 | $3,016.92 | $1,472.95 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $540,841.61 |
| 395 | 2051/10 | $3,025.10 | $1,464.78 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $537,816.51 |
| 396 | 2051/11 | $3,033.29 | $1,456.59 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $534,783.23 |
| 397 | 2051/12 | $3,041.50 | $1,448.37 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $531,741.72 |
| 398 | 2052/01 | $3,049.74 | $1,440.13 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $528,691.98 |
| 399 | 2052/02 | $3,058.00 | $1,431.87 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $525,633.98 |
| 400 | 2052/03 | $3,066.28 | $1,423.59 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $522,567.70 |
| 401 | 2052/04 | $3,074.59 | $1,415.29 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $519,493.11 |
| 402 | 2052/05 | $3,082.91 | $1,406.96 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $516,410.20 |
| 403 | 2052/06 | $3,091.26 | $1,398.61 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $513,318.93 |
| 404 | 2052/07 | $3,099.64 | $1,390.24 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $510,219.30 |
| 405 | 2052/08 | $3,108.03 | $1,381.84 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $507,111.27 |
| 406 | 2052/09 | $3,116.45 | $1,373.43 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $503,994.82 |
| 407 | 2052/10 | $3,124.89 | $1,364.99 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $500,869.93 |
| 408 | 2052/11 | $3,133.35 | $1,356.52 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $497,736.58 |
| 409 | 2052/12 | $3,141.84 | $1,348.04 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $494,594.74 |
| 410 | 2053/01 | $3,150.35 | $1,339.53 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $491,444.39 |
| 411 | 2053/02 | $3,158.88 | $1,331.00 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $488,285.51 |
| 412 | 2053/03 | $3,167.43 | $1,322.44 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $485,118.08 |
| 413 | 2053/04 | $3,176.01 | $1,313.86 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $481,942.06 |
| 414 | 2053/05 | $3,184.62 | $1,305.26 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $478,757.45 |
| 415 | 2053/06 | $3,193.24 | $1,296.63 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $475,564.21 |
| 416 | 2053/07 | $3,201.89 | $1,287.99 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $472,362.32 |
| 417 | 2053/08 | $3,210.56 | $1,279.31 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $469,151.76 |
| 418 | 2053/09 | $3,219.26 | $1,270.62 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $465,932.50 |
| 419 | 2053/10 | $3,227.97 | $1,261.90 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $462,704.53 |
| 420 | 2053/11 | $3,236.72 | $1,253.16 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $459,467.81 |
| 421 | 2053/12 | $3,245.48 | $1,244.39 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $456,222.33 |
| 422 | 2054/01 | $3,254.27 | $1,235.60 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $452,968.06 |
| 423 | 2054/02 | $3,263.09 | $1,226.79 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $449,704.97 |
| 424 | 2054/03 | $3,271.92 | $1,217.95 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $446,433.05 |
| 425 | 2054/04 | $3,280.79 | $1,209.09 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $443,152.26 |
| 426 | 2054/05 | $3,289.67 | $1,200.20 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $439,862.59 |
| 427 | 2054/06 | $3,298.58 | $1,191.29 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $436,564.01 |
| 428 | 2054/07 | $3,307.51 | $1,182.36 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $433,256.50 |
| 429 | 2054/08 | $3,316.47 | $1,173.40 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $429,940.02 |
| 430 | 2054/09 | $3,325.45 | $1,164.42 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $426,614.57 |
| 431 | 2054/10 | $3,334.46 | $1,155.41 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $423,280.11 |
| 432 | 2054/11 | $3,343.49 | $1,146.38 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $419,936.62 |
| 433 | 2054/12 | $3,352.55 | $1,137.33 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $416,584.07 |
| 434 | 2055/01 | $3,361.63 | $1,128.25 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $413,222.45 |
| 435 | 2055/02 | $3,370.73 | $1,119.14 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $409,851.71 |
| 436 | 2055/03 | $3,379.86 | $1,110.02 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $406,471.85 |
| 437 | 2055/04 | $3,389.01 | $1,100.86 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $403,082.84 |
| 438 | 2055/05 | $3,398.19 | $1,091.68 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $399,684.65 |
| 439 | 2055/06 | $3,407.40 | $1,082.48 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $396,277.25 |
| 440 | 2055/07 | $3,416.62 | $1,073.25 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $392,860.63 |
| 441 | 2055/08 | $3,425.88 | $1,064.00 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $389,434.75 |
| 442 | 2055/09 | $3,435.16 | $1,054.72 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $385,999.60 |
| 443 | 2055/10 | $3,444.46 | $1,045.42 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $382,555.14 |
| 444 | 2055/11 | $3,453.79 | $1,036.09 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $379,101.35 |
| 445 | 2055/12 | $3,463.14 | $1,026.73 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $375,638.21 |
| 446 | 2056/01 | $3,472.52 | $1,017.35 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $372,165.69 |
| 447 | 2056/02 | $3,481.93 | $1,007.95 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $368,683.76 |
| 448 | 2056/03 | $3,491.36 | $998.52 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $365,192.40 |
| 449 | 2056/04 | $3,500.81 | $989.06 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $361,691.59 |
| 450 | 2056/05 | $3,510.29 | $979.58 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $358,181.30 |
| 451 | 2056/06 | $3,519.80 | $970.07 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $354,661.50 |
| 452 | 2056/07 | $3,529.33 | $960.54 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $351,132.16 |
| 453 | 2056/08 | $3,538.89 | $950.98 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $347,593.27 |
| 454 | 2056/09 | $3,548.48 | $941.40 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $344,044.80 |
| 455 | 2056/10 | $3,558.09 | $931.79 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $340,486.71 |
| 456 | 2056/11 | $3,567.72 | $922.15 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $336,918.99 |
| 457 | 2056/12 | $3,577.39 | $912.49 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $333,341.60 |
| 458 | 2057/01 | $3,587.07 | $902.80 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $329,754.53 |
| 459 | 2057/02 | $3,596.79 | $893.09 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $326,157.74 |
| 460 | 2057/03 | $3,606.53 | $883.34 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $322,551.20 |
| 461 | 2057/04 | $3,616.30 | $873.58 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $318,934.91 |
| 462 | 2057/05 | $3,626.09 | $863.78 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $315,308.81 |
| 463 | 2057/06 | $3,635.91 | $853.96 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $311,672.90 |
| 464 | 2057/07 | $3,645.76 | $844.11 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $308,027.14 |
| 465 | 2057/08 | $3,655.63 | $834.24 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $304,371.50 |
| 466 | 2057/09 | $3,665.54 | $824.34 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $300,705.97 |
| 467 | 2057/10 | $3,675.46 | $814.41 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $297,030.51 |
| 468 | 2057/11 | $3,685.42 | $804.46 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $293,345.09 |
| 469 | 2057/12 | $3,695.40 | $794.48 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $289,649.69 |
| 470 | 2058/01 | $3,705.41 | $784.47 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $285,944.28 |
| 471 | 2058/02 | $3,715.44 | $774.43 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $282,228.84 |
| 472 | 2058/03 | $3,725.51 | $764.37 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $278,503.34 |
| 473 | 2058/04 | $3,735.59 | $754.28 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $274,767.74 |
| 474 | 2058/05 | $3,745.71 | $744.16 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $271,022.03 |
| 475 | 2058/06 | $3,755.86 | $734.02 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $267,266.17 |
| 476 | 2058/07 | $3,766.03 | $723.85 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $263,500.14 |
| 477 | 2058/08 | $3,776.23 | $713.65 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $259,723.91 |
| 478 | 2058/09 | $3,786.46 | $703.42 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $255,937.46 |
| 479 | 2058/10 | $3,796.71 | $693.16 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $252,140.75 |
| 480 | 2058/11 | $3,806.99 | $682.88 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $248,333.75 |
| 481 | 2058/12 | $3,817.30 | $672.57 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $244,516.45 |
| 482 | 2059/01 | $3,827.64 | $662.23 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $240,688.81 |
| 483 | 2059/02 | $3,838.01 | $651.87 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $236,850.80 |
| 484 | 2059/03 | $3,848.40 | $641.47 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $233,002.39 |
| 485 | 2059/04 | $3,858.83 | $631.05 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $229,143.57 |
| 486 | 2059/05 | $3,869.28 | $620.60 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $225,274.29 |
| 487 | 2059/06 | $3,879.76 | $610.12 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $221,394.53 |
| 488 | 2059/07 | $3,890.26 | $599.61 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $217,504.27 |
| 489 | 2059/08 | $3,900.80 | $589.07 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $213,603.47 |
| 490 | 2059/09 | $3,911.37 | $578.51 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $209,692.10 |
| 491 | 2059/10 | $3,921.96 | $567.92 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $205,770.14 |
| 492 | 2059/11 | $3,932.58 | $557.29 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $201,837.56 |
| 493 | 2059/12 | $3,943.23 | $546.64 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $197,894.33 |
| 494 | 2060/01 | $3,953.91 | $535.96 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $193,940.42 |
| 495 | 2060/02 | $3,964.62 | $525.26 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $189,975.80 |
| 496 | 2060/03 | $3,975.36 | $514.52 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $186,000.44 |
| 497 | 2060/04 | $3,986.12 | $503.75 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $182,014.32 |
| 498 | 2060/05 | $3,996.92 | $492.96 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $178,017.40 |
| 499 | 2060/06 | $4,007.74 | $482.13 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $174,009.66 |
| 500 | 2060/07 | $4,018.60 | $471.28 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $169,991.06 |
| 501 | 2060/08 | $4,029.48 | $460.39 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $165,961.57 |
| 502 | 2060/09 | $4,040.40 | $449.48 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $161,921.18 |
| 503 | 2060/10 | $4,051.34 | $438.54 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $157,869.84 |
| 504 | 2060/11 | $4,062.31 | $427.56 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $153,807.53 |
| 505 | 2060/12 | $4,073.31 | $416.56 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $149,734.22 |
| 506 | 2061/01 | $4,084.34 | $405.53 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $145,649.87 |
| 507 | 2061/02 | $4,095.41 | $394.47 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $141,554.47 |
| 508 | 2061/03 | $4,106.50 | $383.38 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $137,447.97 |
| 509 | 2061/04 | $4,117.62 | $372.25 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $133,330.35 |
| 510 | 2061/05 | $4,128.77 | $361.10 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $129,201.58 |
| 511 | 2061/06 | $4,139.95 | $349.92 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $125,061.62 |
| 512 | 2061/07 | $4,151.17 | $338.71 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $120,910.46 |
| 513 | 2061/08 | $4,162.41 | $327.47 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $116,748.05 |
| 514 | 2061/09 | $4,173.68 | $316.19 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $112,574.36 |
| 515 | 2061/10 | $4,184.99 | $304.89 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $108,389.38 |
| 516 | 2061/11 | $4,196.32 | $293.55 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $104,193.06 |
| 517 | 2061/12 | $4,207.69 | $282.19 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $99,985.37 |
| 518 | 2062/01 | $4,219.08 | $270.79 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $95,766.29 |
| 519 | 2062/02 | $4,230.51 | $259.37 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $91,535.78 |
| 520 | 2062/03 | $4,241.97 | $247.91 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $87,293.82 |
| 521 | 2062/04 | $4,253.45 | $236.42 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $83,040.36 |
| 522 | 2062/05 | $4,264.97 | $224.90 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $78,775.39 |
| 523 | 2062/06 | $4,276.52 | $213.35 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $74,498.87 |
| 524 | 2062/07 | $4,288.11 | $201.77 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $70,210.76 |
| 525 | 2062/08 | $4,299.72 | $190.15 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $65,911.04 |
| 526 | 2062/09 | $4,311.37 | $178.51 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $61,599.67 |
| 527 | 2062/10 | $4,323.04 | $166.83 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $57,276.63 |
| 528 | 2062/11 | $4,334.75 | $155.12 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $52,941.88 |
| 529 | 2062/12 | $4,346.49 | $143.38 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $48,595.39 |
| 530 | 2063/01 | $4,358.26 | $131.61 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $44,237.13 |
| 531 | 2063/02 | $4,370.07 | $119.81 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $39,867.06 |
| 532 | 2063/03 | $4,381.90 | $107.97 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $35,485.16 |
| 533 | 2063/04 | $4,393.77 | $96.11 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $31,091.39 |
| 534 | 2063/05 | $4,405.67 | $84.21 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $26,685.72 |
| 535 | 2063/06 | $4,417.60 | $72.27 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $22,268.12 |
| 536 | 2063/07 | $4,429.57 | $60.31 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $17,838.55 |
| 537 | 2063/08 | $4,441.56 | $48.31 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $13,396.99 |
| 538 | 2063/09 | $4,453.59 | $36.28 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $8,943.40 |
| 539 | 2063/10 | $4,465.65 | $24.22 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $4,477.75 |
| 540 | 2063/11 | $4,477.75 | $12.13 | $0.00 | $1,227.50 | $50.00 | $5,767.37 | $0.00 |
| Totals | $1,273,000.00 | $1,151,532.41 | $42,963.75 | $662,850.00 | $27,000.00 | $3,157,346.16 |
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.