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 40-year mortgage of $170,000.00 at 30% interest rate for a $1,650,000.00 home, you need to have a monthly payment of $5,675.03. You will make a total of 480 payments and you will pay off your mortgage on 2056/03. Consult with a Mortgage Specialist
Loan Comparison
You can save $301,718.21 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 | $4,250.00 | 30% | 600 months | $4,030,000.94 | $2,380,000.94 |
| 50 years | Bi-Weekly | $2,125.00 | 30% | 512 months | $3,652,788.22 | $2,002,788.22 |
| 45 years | Monthly | $4,250.01 | 30% | 540 months | $3,775,003.71 | $2,125,003.71 |
| 45 years | Bi-Weekly | $2,125.01 | 30% | 461 months | $3,435,525.71 | $1,785,525.71 |
| 40 years | Monthly | $4,250.03 | 30% | 480 months | $3,520,014.53 | $1,870,014.53 |
| 40 years | Bi-Weekly | $2,125.02 | 30% | 409 months | $3,218,296.32 | $1,568,296.32 |
| 35 years | Monthly | $4,250.13 | 30% | 420 months | $3,265,055.93 | $1,615,055.93 |
| 35 years | Bi-Weekly | $2,125.07 | 30% | 358 months | $3,001,167.76 | $1,351,167.76 |
| 30 years | Monthly | $4,250.59 | 30% | 360 months | $3,010,210.94 | $1,360,210.94 |
| 30 years | Bi-Weekly | $2,125.30 | 30% | 307 months | $2,784,338.36 | $1,134,338.36 |
| 25 years | Monthly | $4,252.58 | 30% | 300 months | $2,755,773.77 | $1,105,773.77 |
| 25 years | Bi-Weekly | $2,126.29 | 30% | 256 months | $2,568,365.35 | $918,365.35 |
| 20 years | Monthly | $4,261.37 | 30% | 240 months | $2,502,729.18 | $852,729.18 |
| 20 years | Bi-Weekly | $2,130.69 | 30% | 205 months | $2,354,721.24 | $704,721.24 |
| 15 years | Monthly | $4,300.49 | 30% | 180 months | $2,254,088.56 | $604,088.56 |
| 15 years | Bi-Weekly | $2,150.25 | 30% | 154 months | $2,146,947.03 | $496,947.03 |
| 10 years | Monthly | $4,481.50 | 30% | 120 months | $2,017,780.58 | $367,780.58 |
| 10 years | Bi-Weekly | $2,240.75 | 30% | 103 months | $1,952,382.57 | $302,382.57 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/04 | $0.03 | $4,250.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.97 |
| 2 | 2016/05 | $0.03 | $4,250.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.94 |
| 3 | 2016/06 | $0.03 | $4,250.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.91 |
| 4 | 2016/07 | $0.03 | $4,250.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.87 |
| 5 | 2016/08 | $0.03 | $4,250.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.84 |
| 6 | 2016/09 | $0.03 | $4,250.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.81 |
| 7 | 2016/10 | $0.04 | $4,250.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.77 |
| 8 | 2016/11 | $0.04 | $4,249.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.74 |
| 9 | 2016/12 | $0.04 | $4,249.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.70 |
| 10 | 2017/01 | $0.04 | $4,249.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.66 |
| 11 | 2017/02 | $0.04 | $4,249.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.62 |
| 12 | 2017/03 | $0.04 | $4,249.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.58 |
| 13 | 2017/04 | $0.04 | $4,249.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.54 |
| 14 | 2017/05 | $0.04 | $4,249.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.50 |
| 15 | 2017/06 | $0.04 | $4,249.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.46 |
| 16 | 2017/07 | $0.04 | $4,249.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.41 |
| 17 | 2017/08 | $0.04 | $4,249.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.37 |
| 18 | 2017/09 | $0.05 | $4,249.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.32 |
| 19 | 2017/10 | $0.05 | $4,249.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.28 |
| 20 | 2017/11 | $0.05 | $4,249.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.23 |
| 21 | 2017/12 | $0.05 | $4,249.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.18 |
| 22 | 2018/01 | $0.05 | $4,249.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.13 |
| 23 | 2018/02 | $0.05 | $4,249.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.07 |
| 24 | 2018/03 | $0.05 | $4,249.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,999.02 |
| 25 | 2018/04 | $0.05 | $4,249.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.97 |
| 26 | 2018/05 | $0.06 | $4,249.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.91 |
| 27 | 2018/06 | $0.06 | $4,249.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.85 |
| 28 | 2018/07 | $0.06 | $4,249.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.79 |
| 29 | 2018/08 | $0.06 | $4,249.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.73 |
| 30 | 2018/09 | $0.06 | $4,249.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.67 |
| 31 | 2018/10 | $0.06 | $4,249.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.61 |
| 32 | 2018/11 | $0.07 | $4,249.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.54 |
| 33 | 2018/12 | $0.07 | $4,249.96 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.48 |
| 34 | 2019/01 | $0.07 | $4,249.96 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.41 |
| 35 | 2019/02 | $0.07 | $4,249.96 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.34 |
| 36 | 2019/03 | $0.07 | $4,249.96 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.27 |
| 37 | 2019/04 | $0.07 | $4,249.96 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.19 |
| 38 | 2019/05 | $0.08 | $4,249.95 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.12 |
| 39 | 2019/06 | $0.08 | $4,249.95 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,998.04 |
| 40 | 2019/07 | $0.08 | $4,249.95 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.96 |
| 41 | 2019/08 | $0.08 | $4,249.95 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.88 |
| 42 | 2019/09 | $0.08 | $4,249.95 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.80 |
| 43 | 2019/10 | $0.09 | $4,249.94 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.71 |
| 44 | 2019/11 | $0.09 | $4,249.94 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.62 |
| 45 | 2019/12 | $0.09 | $4,249.94 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.53 |
| 46 | 2020/01 | $0.09 | $4,249.94 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.44 |
| 47 | 2020/02 | $0.09 | $4,249.94 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.35 |
| 48 | 2020/03 | $0.10 | $4,249.93 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.25 |
| 49 | 2020/04 | $0.10 | $4,249.93 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.15 |
| 50 | 2020/05 | $0.10 | $4,249.93 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,997.05 |
| 51 | 2020/06 | $0.10 | $4,249.93 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,996.95 |
| 52 | 2020/07 | $0.11 | $4,249.92 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,996.84 |
| 53 | 2020/08 | $0.11 | $4,249.92 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,996.73 |
| 54 | 2020/09 | $0.11 | $4,249.92 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,996.62 |
| 55 | 2020/10 | $0.11 | $4,249.92 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,996.50 |
| 56 | 2020/11 | $0.12 | $4,249.91 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,996.39 |
| 57 | 2020/12 | $0.12 | $4,249.91 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,996.26 |
| 58 | 2021/01 | $0.12 | $4,249.91 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,996.14 |
| 59 | 2021/02 | $0.13 | $4,249.90 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,996.01 |
| 60 | 2021/03 | $0.13 | $4,249.90 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,995.88 |
| 61 | 2021/04 | $0.13 | $4,249.90 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,995.75 |
| 62 | 2021/05 | $0.14 | $4,249.89 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,995.61 |
| 63 | 2021/06 | $0.14 | $4,249.89 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,995.47 |
| 64 | 2021/07 | $0.14 | $4,249.89 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,995.33 |
| 65 | 2021/08 | $0.15 | $4,249.88 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,995.18 |
| 66 | 2021/09 | $0.15 | $4,249.88 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,995.03 |
| 67 | 2021/10 | $0.15 | $4,249.88 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,994.88 |
| 68 | 2021/11 | $0.16 | $4,249.87 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,994.72 |
| 69 | 2021/12 | $0.16 | $4,249.87 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,994.56 |
| 70 | 2022/01 | $0.17 | $4,249.86 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,994.39 |
| 71 | 2022/02 | $0.17 | $4,249.86 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,994.22 |
| 72 | 2022/03 | $0.17 | $4,249.86 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,994.05 |
| 73 | 2022/04 | $0.18 | $4,249.85 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,993.87 |
| 74 | 2022/05 | $0.18 | $4,249.85 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,993.68 |
| 75 | 2022/06 | $0.19 | $4,249.84 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,993.50 |
| 76 | 2022/07 | $0.19 | $4,249.84 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,993.30 |
| 77 | 2022/08 | $0.20 | $4,249.83 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,993.11 |
| 78 | 2022/09 | $0.20 | $4,249.83 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,992.90 |
| 79 | 2022/10 | $0.21 | $4,249.82 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,992.70 |
| 80 | 2022/11 | $0.21 | $4,249.82 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,992.48 |
| 81 | 2022/12 | $0.22 | $4,249.81 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,992.26 |
| 82 | 2023/01 | $0.22 | $4,249.81 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,992.04 |
| 83 | 2023/02 | $0.23 | $4,249.80 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,991.81 |
| 84 | 2023/03 | $0.23 | $4,249.80 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,991.58 |
| 85 | 2023/04 | $0.24 | $4,249.79 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,991.34 |
| 86 | 2023/05 | $0.25 | $4,249.78 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,991.09 |
| 87 | 2023/06 | $0.25 | $4,249.78 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,990.84 |
| 88 | 2023/07 | $0.26 | $4,249.77 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,990.58 |
| 89 | 2023/08 | $0.27 | $4,249.76 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,990.31 |
| 90 | 2023/09 | $0.27 | $4,249.76 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,990.04 |
| 91 | 2023/10 | $0.28 | $4,249.75 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,989.76 |
| 92 | 2023/11 | $0.29 | $4,249.74 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,989.47 |
| 93 | 2023/12 | $0.29 | $4,249.74 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,989.18 |
| 94 | 2024/01 | $0.30 | $4,249.73 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,988.88 |
| 95 | 2024/02 | $0.31 | $4,249.72 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,988.57 |
| 96 | 2024/03 | $0.32 | $4,249.71 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,988.25 |
| 97 | 2024/04 | $0.32 | $4,249.71 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,987.93 |
| 98 | 2024/05 | $0.33 | $4,249.70 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,987.60 |
| 99 | 2024/06 | $0.34 | $4,249.69 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,987.26 |
| 100 | 2024/07 | $0.35 | $4,249.68 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,986.91 |
| 101 | 2024/08 | $0.36 | $4,249.67 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,986.55 |
| 102 | 2024/09 | $0.37 | $4,249.66 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,986.19 |
| 103 | 2024/10 | $0.38 | $4,249.65 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,985.81 |
| 104 | 2024/11 | $0.39 | $4,249.65 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,985.42 |
| 105 | 2024/12 | $0.39 | $4,249.64 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,985.03 |
| 106 | 2025/01 | $0.40 | $4,249.63 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,984.63 |
| 107 | 2025/02 | $0.41 | $4,249.62 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,984.21 |
| 108 | 2025/03 | $0.43 | $4,249.61 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,983.79 |
| 109 | 2025/04 | $0.44 | $4,249.59 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,983.35 |
| 110 | 2025/05 | $0.45 | $4,249.58 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,982.90 |
| 111 | 2025/06 | $0.46 | $4,249.57 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,982.45 |
| 112 | 2025/07 | $0.47 | $4,249.56 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,981.98 |
| 113 | 2025/08 | $0.48 | $4,249.55 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,981.50 |
| 114 | 2025/09 | $0.49 | $4,249.54 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,981.00 |
| 115 | 2025/10 | $0.51 | $4,249.53 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,980.50 |
| 116 | 2025/11 | $0.52 | $4,249.51 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,979.98 |
| 117 | 2025/12 | $0.53 | $4,249.50 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,979.45 |
| 118 | 2026/01 | $0.54 | $4,249.49 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,978.91 |
| 119 | 2026/02 | $0.56 | $4,249.47 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,978.35 |
| 120 | 2026/03 | $0.57 | $4,249.46 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,977.78 |
| 121 | 2026/04 | $0.59 | $4,249.44 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,977.19 |
| 122 | 2026/05 | $0.60 | $4,249.43 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,976.59 |
| 123 | 2026/06 | $0.62 | $4,249.41 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,975.97 |
| 124 | 2026/07 | $0.63 | $4,249.40 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,975.34 |
| 125 | 2026/08 | $0.65 | $4,249.38 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,974.70 |
| 126 | 2026/09 | $0.66 | $4,249.37 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,974.03 |
| 127 | 2026/10 | $0.68 | $4,249.35 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,973.35 |
| 128 | 2026/11 | $0.70 | $4,249.33 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,972.66 |
| 129 | 2026/12 | $0.71 | $4,249.32 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,971.94 |
| 130 | 2027/01 | $0.73 | $4,249.30 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,971.21 |
| 131 | 2027/02 | $0.75 | $4,249.28 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,970.46 |
| 132 | 2027/03 | $0.77 | $4,249.26 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,969.69 |
| 133 | 2027/04 | $0.79 | $4,249.24 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,968.91 |
| 134 | 2027/05 | $0.81 | $4,249.22 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,968.10 |
| 135 | 2027/06 | $0.83 | $4,249.20 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,967.27 |
| 136 | 2027/07 | $0.85 | $4,249.18 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,966.42 |
| 137 | 2027/08 | $0.87 | $4,249.16 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,965.55 |
| 138 | 2027/09 | $0.89 | $4,249.14 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,964.66 |
| 139 | 2027/10 | $0.91 | $4,249.12 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,963.75 |
| 140 | 2027/11 | $0.94 | $4,249.09 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,962.81 |
| 141 | 2027/12 | $0.96 | $4,249.07 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,961.85 |
| 142 | 2028/01 | $0.98 | $4,249.05 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,960.87 |
| 143 | 2028/02 | $1.01 | $4,249.02 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,959.86 |
| 144 | 2028/03 | $1.03 | $4,249.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,958.82 |
| 145 | 2028/04 | $1.06 | $4,248.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,957.76 |
| 146 | 2028/05 | $1.09 | $4,248.94 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,956.68 |
| 147 | 2028/06 | $1.11 | $4,248.92 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,955.56 |
| 148 | 2028/07 | $1.14 | $4,248.89 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,954.42 |
| 149 | 2028/08 | $1.17 | $4,248.86 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,953.25 |
| 150 | 2028/09 | $1.20 | $4,248.83 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,952.05 |
| 151 | 2028/10 | $1.23 | $4,248.80 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,950.83 |
| 152 | 2028/11 | $1.26 | $4,248.77 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,949.57 |
| 153 | 2028/12 | $1.29 | $4,248.74 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,948.27 |
| 154 | 2029/01 | $1.32 | $4,248.71 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,946.95 |
| 155 | 2029/02 | $1.36 | $4,248.67 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,945.60 |
| 156 | 2029/03 | $1.39 | $4,248.64 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,944.20 |
| 157 | 2029/04 | $1.43 | $4,248.61 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,942.78 |
| 158 | 2029/05 | $1.46 | $4,248.57 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,941.32 |
| 159 | 2029/06 | $1.50 | $4,248.53 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,939.82 |
| 160 | 2029/07 | $1.53 | $4,248.50 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,938.29 |
| 161 | 2029/08 | $1.57 | $4,248.46 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,936.71 |
| 162 | 2029/09 | $1.61 | $4,248.42 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,935.10 |
| 163 | 2029/10 | $1.65 | $4,248.38 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,933.45 |
| 164 | 2029/11 | $1.69 | $4,248.34 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,931.75 |
| 165 | 2029/12 | $1.74 | $4,248.29 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,930.02 |
| 166 | 2030/01 | $1.78 | $4,248.25 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,928.24 |
| 167 | 2030/02 | $1.82 | $4,248.21 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,926.41 |
| 168 | 2030/03 | $1.87 | $4,248.16 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,924.54 |
| 169 | 2030/04 | $1.92 | $4,248.11 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,922.63 |
| 170 | 2030/05 | $1.96 | $4,248.07 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,920.66 |
| 171 | 2030/06 | $2.01 | $4,248.02 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,918.65 |
| 172 | 2030/07 | $2.06 | $4,247.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,916.59 |
| 173 | 2030/08 | $2.12 | $4,247.91 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,914.47 |
| 174 | 2030/09 | $2.17 | $4,247.86 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,912.30 |
| 175 | 2030/10 | $2.22 | $4,247.81 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,910.08 |
| 176 | 2030/11 | $2.28 | $4,247.75 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,907.80 |
| 177 | 2030/12 | $2.34 | $4,247.69 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,905.46 |
| 178 | 2031/01 | $2.39 | $4,247.64 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,903.07 |
| 179 | 2031/02 | $2.45 | $4,247.58 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,900.62 |
| 180 | 2031/03 | $2.51 | $4,247.52 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,898.10 |
| 181 | 2031/04 | $2.58 | $4,247.45 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,895.52 |
| 182 | 2031/05 | $2.64 | $4,247.39 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,892.88 |
| 183 | 2031/06 | $2.71 | $4,247.32 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,890.17 |
| 184 | 2031/07 | $2.78 | $4,247.25 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,887.40 |
| 185 | 2031/08 | $2.85 | $4,247.18 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,884.55 |
| 186 | 2031/09 | $2.92 | $4,247.11 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,881.64 |
| 187 | 2031/10 | $2.99 | $4,247.04 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,878.65 |
| 188 | 2031/11 | $3.06 | $4,246.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,875.58 |
| 189 | 2031/12 | $3.14 | $4,246.89 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,872.44 |
| 190 | 2032/01 | $3.22 | $4,246.81 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,869.22 |
| 191 | 2032/02 | $3.30 | $4,246.73 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,865.92 |
| 192 | 2032/03 | $3.38 | $4,246.65 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,862.54 |
| 193 | 2032/04 | $3.47 | $4,246.56 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,859.08 |
| 194 | 2032/05 | $3.55 | $4,246.48 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,855.52 |
| 195 | 2032/06 | $3.64 | $4,246.39 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,851.88 |
| 196 | 2032/07 | $3.73 | $4,246.30 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,848.15 |
| 197 | 2032/08 | $3.83 | $4,246.20 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,844.32 |
| 198 | 2032/09 | $3.92 | $4,246.11 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,840.40 |
| 199 | 2032/10 | $4.02 | $4,246.01 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,836.38 |
| 200 | 2032/11 | $4.12 | $4,245.91 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,832.26 |
| 201 | 2032/12 | $4.22 | $4,245.81 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,828.03 |
| 202 | 2033/01 | $4.33 | $4,245.70 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,823.70 |
| 203 | 2033/02 | $4.44 | $4,245.59 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,819.27 |
| 204 | 2033/03 | $4.55 | $4,245.48 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,814.72 |
| 205 | 2033/04 | $4.66 | $4,245.37 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,810.05 |
| 206 | 2033/05 | $4.78 | $4,245.25 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,805.28 |
| 207 | 2033/06 | $4.90 | $4,245.13 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,800.38 |
| 208 | 2033/07 | $5.02 | $4,245.01 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,795.36 |
| 209 | 2033/08 | $5.15 | $4,244.88 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,790.21 |
| 210 | 2033/09 | $5.28 | $4,244.76 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,784.93 |
| 211 | 2033/10 | $5.41 | $4,244.62 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,779.53 |
| 212 | 2033/11 | $5.54 | $4,244.49 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,773.99 |
| 213 | 2033/12 | $5.68 | $4,244.35 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,768.30 |
| 214 | 2034/01 | $5.82 | $4,244.21 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,762.48 |
| 215 | 2034/02 | $5.97 | $4,244.06 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,756.51 |
| 216 | 2034/03 | $6.12 | $4,243.91 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,750.40 |
| 217 | 2034/04 | $6.27 | $4,243.76 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,744.13 |
| 218 | 2034/05 | $6.43 | $4,243.60 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,737.70 |
| 219 | 2034/06 | $6.59 | $4,243.44 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,731.11 |
| 220 | 2034/07 | $6.75 | $4,243.28 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,724.36 |
| 221 | 2034/08 | $6.92 | $4,243.11 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,717.44 |
| 222 | 2034/09 | $7.09 | $4,242.94 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,710.34 |
| 223 | 2034/10 | $7.27 | $4,242.76 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,703.07 |
| 224 | 2034/11 | $7.45 | $4,242.58 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,695.62 |
| 225 | 2034/12 | $7.64 | $4,242.39 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,687.98 |
| 226 | 2035/01 | $7.83 | $4,242.20 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,680.15 |
| 227 | 2035/02 | $8.03 | $4,242.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,672.12 |
| 228 | 2035/03 | $8.23 | $4,241.80 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,663.89 |
| 229 | 2035/04 | $8.43 | $4,241.60 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,655.46 |
| 230 | 2035/05 | $8.64 | $4,241.39 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,646.82 |
| 231 | 2035/06 | $8.86 | $4,241.17 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,637.96 |
| 232 | 2035/07 | $9.08 | $4,240.95 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,628.88 |
| 233 | 2035/08 | $9.31 | $4,240.72 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,619.57 |
| 234 | 2035/09 | $9.54 | $4,240.49 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,610.03 |
| 235 | 2035/10 | $9.78 | $4,240.25 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,600.25 |
| 236 | 2035/11 | $10.02 | $4,240.01 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,590.22 |
| 237 | 2035/12 | $10.27 | $4,239.76 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,579.95 |
| 238 | 2036/01 | $10.53 | $4,239.50 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,569.42 |
| 239 | 2036/02 | $10.79 | $4,239.24 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,558.62 |
| 240 | 2036/03 | $11.06 | $4,238.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,547.56 |
| 241 | 2036/04 | $11.34 | $4,238.69 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,536.22 |
| 242 | 2036/05 | $11.62 | $4,238.41 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,524.59 |
| 243 | 2036/06 | $11.92 | $4,238.11 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,512.68 |
| 244 | 2036/07 | $12.21 | $4,237.82 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,500.46 |
| 245 | 2036/08 | $12.52 | $4,237.51 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,487.94 |
| 246 | 2036/09 | $12.83 | $4,237.20 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,475.11 |
| 247 | 2036/10 | $13.15 | $4,236.88 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,461.96 |
| 248 | 2036/11 | $13.48 | $4,236.55 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,448.48 |
| 249 | 2036/12 | $13.82 | $4,236.21 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,434.66 |
| 250 | 2037/01 | $14.16 | $4,235.87 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,420.50 |
| 251 | 2037/02 | $14.52 | $4,235.51 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,405.98 |
| 252 | 2037/03 | $14.88 | $4,235.15 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,391.10 |
| 253 | 2037/04 | $15.25 | $4,234.78 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,375.84 |
| 254 | 2037/05 | $15.63 | $4,234.40 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,360.21 |
| 255 | 2037/06 | $16.03 | $4,234.01 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,344.18 |
| 256 | 2037/07 | $16.43 | $4,233.60 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,327.76 |
| 257 | 2037/08 | $16.84 | $4,233.19 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,310.92 |
| 258 | 2037/09 | $17.26 | $4,232.77 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,293.67 |
| 259 | 2037/10 | $17.69 | $4,232.34 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,275.98 |
| 260 | 2037/11 | $18.13 | $4,231.90 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,257.85 |
| 261 | 2037/12 | $18.58 | $4,231.45 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,239.26 |
| 262 | 2038/01 | $19.05 | $4,230.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,220.21 |
| 263 | 2038/02 | $19.52 | $4,230.51 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,200.69 |
| 264 | 2038/03 | $20.01 | $4,230.02 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,180.68 |
| 265 | 2038/04 | $20.51 | $4,229.52 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,160.16 |
| 266 | 2038/05 | $21.03 | $4,229.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,139.14 |
| 267 | 2038/06 | $21.55 | $4,228.48 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,117.58 |
| 268 | 2038/07 | $22.09 | $4,227.94 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,095.49 |
| 269 | 2038/08 | $22.64 | $4,227.39 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,072.85 |
| 270 | 2038/09 | $23.21 | $4,226.82 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,049.64 |
| 271 | 2038/10 | $23.79 | $4,226.24 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,025.85 |
| 272 | 2038/11 | $24.38 | $4,225.65 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $169,001.47 |
| 273 | 2038/12 | $24.99 | $4,225.04 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,976.47 |
| 274 | 2039/01 | $25.62 | $4,224.41 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,950.86 |
| 275 | 2039/02 | $26.26 | $4,223.77 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,924.60 |
| 276 | 2039/03 | $26.92 | $4,223.11 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,897.68 |
| 277 | 2039/04 | $27.59 | $4,222.44 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,870.09 |
| 278 | 2039/05 | $28.28 | $4,221.75 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,841.82 |
| 279 | 2039/06 | $28.98 | $4,221.05 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,812.83 |
| 280 | 2039/07 | $29.71 | $4,220.32 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,783.12 |
| 281 | 2039/08 | $30.45 | $4,219.58 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,752.67 |
| 282 | 2039/09 | $31.21 | $4,218.82 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,721.46 |
| 283 | 2039/10 | $31.99 | $4,218.04 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,689.46 |
| 284 | 2039/11 | $32.79 | $4,217.24 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,656.67 |
| 285 | 2039/12 | $33.61 | $4,216.42 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,623.05 |
| 286 | 2040/01 | $34.45 | $4,215.58 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,588.60 |
| 287 | 2040/02 | $35.32 | $4,214.72 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,553.29 |
| 288 | 2040/03 | $36.20 | $4,213.83 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,517.09 |
| 289 | 2040/04 | $37.10 | $4,212.93 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,479.98 |
| 290 | 2040/05 | $38.03 | $4,212.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,441.95 |
| 291 | 2040/06 | $38.98 | $4,211.05 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,402.97 |
| 292 | 2040/07 | $39.96 | $4,210.07 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,363.02 |
| 293 | 2040/08 | $40.95 | $4,209.08 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,322.06 |
| 294 | 2040/09 | $41.98 | $4,208.05 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,280.08 |
| 295 | 2040/10 | $43.03 | $4,207.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,237.05 |
| 296 | 2040/11 | $44.10 | $4,205.93 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,192.95 |
| 297 | 2040/12 | $45.21 | $4,204.82 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,147.74 |
| 298 | 2041/01 | $46.34 | $4,203.69 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,101.41 |
| 299 | 2041/02 | $47.50 | $4,202.54 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,053.91 |
| 300 | 2041/03 | $48.68 | $4,201.35 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $168,005.23 |
| 301 | 2041/04 | $49.90 | $4,200.13 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,955.33 |
| 302 | 2041/05 | $51.15 | $4,198.88 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,904.18 |
| 303 | 2041/06 | $52.43 | $4,197.60 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,851.76 |
| 304 | 2041/07 | $53.74 | $4,196.29 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,798.02 |
| 305 | 2041/08 | $55.08 | $4,194.95 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,742.94 |
| 306 | 2041/09 | $56.46 | $4,193.57 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,686.49 |
| 307 | 2041/10 | $57.87 | $4,192.16 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,628.62 |
| 308 | 2041/11 | $59.31 | $4,190.72 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,569.30 |
| 309 | 2041/12 | $60.80 | $4,189.23 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,508.50 |
| 310 | 2042/01 | $62.32 | $4,187.71 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,446.19 |
| 311 | 2042/02 | $63.88 | $4,186.15 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,382.31 |
| 312 | 2042/03 | $65.47 | $4,184.56 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,316.84 |
| 313 | 2042/04 | $67.11 | $4,182.92 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,249.73 |
| 314 | 2042/05 | $68.79 | $4,181.24 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,180.94 |
| 315 | 2042/06 | $70.51 | $4,179.52 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,110.44 |
| 316 | 2042/07 | $72.27 | $4,177.76 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $167,038.17 |
| 317 | 2042/08 | $74.08 | $4,175.95 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,964.09 |
| 318 | 2042/09 | $75.93 | $4,174.10 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,888.16 |
| 319 | 2042/10 | $77.83 | $4,172.20 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,810.34 |
| 320 | 2042/11 | $79.77 | $4,170.26 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,730.56 |
| 321 | 2042/12 | $81.77 | $4,168.26 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,648.80 |
| 322 | 2043/01 | $83.81 | $4,166.22 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,564.99 |
| 323 | 2043/02 | $85.91 | $4,164.12 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,479.08 |
| 324 | 2043/03 | $88.05 | $4,161.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,391.03 |
| 325 | 2043/04 | $90.25 | $4,159.78 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,300.77 |
| 326 | 2043/05 | $92.51 | $4,157.52 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,208.26 |
| 327 | 2043/06 | $94.82 | $4,155.21 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,113.44 |
| 328 | 2043/07 | $97.19 | $4,152.84 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $166,016.25 |
| 329 | 2043/08 | $99.62 | $4,150.41 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $165,916.62 |
| 330 | 2043/09 | $102.11 | $4,147.92 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $165,814.51 |
| 331 | 2043/10 | $104.67 | $4,145.36 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $165,709.84 |
| 332 | 2043/11 | $107.28 | $4,142.75 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $165,602.56 |
| 333 | 2043/12 | $109.97 | $4,140.06 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $165,492.59 |
| 334 | 2044/01 | $112.72 | $4,137.31 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $165,379.87 |
| 335 | 2044/02 | $115.53 | $4,134.50 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $165,264.34 |
| 336 | 2044/03 | $118.42 | $4,131.61 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $165,145.92 |
| 337 | 2044/04 | $121.38 | $4,128.65 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $165,024.54 |
| 338 | 2044/05 | $124.42 | $4,125.61 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $164,900.12 |
| 339 | 2044/06 | $127.53 | $4,122.50 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $164,772.59 |
| 340 | 2044/07 | $130.72 | $4,119.31 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $164,641.88 |
| 341 | 2044/08 | $133.98 | $4,116.05 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $164,507.89 |
| 342 | 2044/09 | $137.33 | $4,112.70 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $164,370.56 |
| 343 | 2044/10 | $140.77 | $4,109.26 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $164,229.79 |
| 344 | 2044/11 | $144.29 | $4,105.74 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $164,085.51 |
| 345 | 2044/12 | $147.89 | $4,102.14 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $163,937.62 |
| 346 | 2045/01 | $151.59 | $4,098.44 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $163,786.03 |
| 347 | 2045/02 | $155.38 | $4,094.65 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $163,630.65 |
| 348 | 2045/03 | $159.26 | $4,090.77 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $163,471.38 |
| 349 | 2045/04 | $163.25 | $4,086.78 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $163,308.14 |
| 350 | 2045/05 | $167.33 | $4,082.70 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $163,140.81 |
| 351 | 2045/06 | $171.51 | $4,078.52 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $162,969.30 |
| 352 | 2045/07 | $175.80 | $4,074.23 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $162,793.50 |
| 353 | 2045/08 | $180.19 | $4,069.84 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $162,613.31 |
| 354 | 2045/09 | $184.70 | $4,065.33 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $162,428.61 |
| 355 | 2045/10 | $189.31 | $4,060.72 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $162,239.30 |
| 356 | 2045/11 | $194.05 | $4,055.98 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $162,045.25 |
| 357 | 2045/12 | $198.90 | $4,051.13 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $161,846.35 |
| 358 | 2046/01 | $203.87 | $4,046.16 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $161,642.48 |
| 359 | 2046/02 | $208.97 | $4,041.06 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $161,433.51 |
| 360 | 2046/03 | $214.19 | $4,035.84 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $161,219.32 |
| 361 | 2046/04 | $219.55 | $4,030.48 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $160,999.77 |
| 362 | 2046/05 | $225.04 | $4,024.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $160,774.73 |
| 363 | 2046/06 | $230.66 | $4,019.37 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $160,544.07 |
| 364 | 2046/07 | $236.43 | $4,013.60 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $160,307.64 |
| 365 | 2046/08 | $242.34 | $4,007.69 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $160,065.30 |
| 366 | 2046/09 | $248.40 | $4,001.63 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $159,816.91 |
| 367 | 2046/10 | $254.61 | $3,995.42 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $159,562.30 |
| 368 | 2046/11 | $260.97 | $3,989.06 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $159,301.33 |
| 369 | 2046/12 | $267.50 | $3,982.53 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $159,033.83 |
| 370 | 2047/01 | $274.18 | $3,975.85 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $158,759.64 |
| 371 | 2047/02 | $281.04 | $3,968.99 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $158,478.61 |
| 372 | 2047/03 | $288.07 | $3,961.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $158,190.54 |
| 373 | 2047/04 | $295.27 | $3,954.76 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $157,895.27 |
| 374 | 2047/05 | $302.65 | $3,947.38 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $157,592.62 |
| 375 | 2047/06 | $310.21 | $3,939.82 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $157,282.41 |
| 376 | 2047/07 | $317.97 | $3,932.06 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $156,964.44 |
| 377 | 2047/08 | $325.92 | $3,924.11 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $156,638.52 |
| 378 | 2047/09 | $334.07 | $3,915.96 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $156,304.45 |
| 379 | 2047/10 | $342.42 | $3,907.61 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $155,962.03 |
| 380 | 2047/11 | $350.98 | $3,899.05 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $155,611.06 |
| 381 | 2047/12 | $359.75 | $3,890.28 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $155,251.30 |
| 382 | 2048/01 | $368.75 | $3,881.28 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $154,882.55 |
| 383 | 2048/02 | $377.97 | $3,872.06 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $154,504.59 |
| 384 | 2048/03 | $387.42 | $3,862.61 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $154,117.17 |
| 385 | 2048/04 | $397.10 | $3,852.93 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $153,720.07 |
| 386 | 2048/05 | $407.03 | $3,843.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $153,313.04 |
| 387 | 2048/06 | $417.20 | $3,832.83 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $152,895.84 |
| 388 | 2048/07 | $427.63 | $3,822.40 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $152,468.20 |
| 389 | 2048/08 | $438.33 | $3,811.71 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $152,029.88 |
| 390 | 2048/09 | $449.28 | $3,800.75 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $151,580.60 |
| 391 | 2048/10 | $460.52 | $3,789.51 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $151,120.08 |
| 392 | 2048/11 | $472.03 | $3,778.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $150,648.05 |
| 393 | 2048/12 | $483.83 | $3,766.20 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $150,164.22 |
| 394 | 2049/01 | $495.92 | $3,754.11 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $149,668.30 |
| 395 | 2049/02 | $508.32 | $3,741.71 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $149,159.98 |
| 396 | 2049/03 | $521.03 | $3,729.00 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $148,638.94 |
| 397 | 2049/04 | $534.06 | $3,715.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $148,104.89 |
| 398 | 2049/05 | $547.41 | $3,702.62 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $147,557.48 |
| 399 | 2049/06 | $561.09 | $3,688.94 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $146,996.39 |
| 400 | 2049/07 | $575.12 | $3,674.91 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $146,421.27 |
| 401 | 2049/08 | $589.50 | $3,660.53 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $145,831.77 |
| 402 | 2049/09 | $604.24 | $3,645.79 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $145,227.53 |
| 403 | 2049/10 | $619.34 | $3,630.69 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $144,608.19 |
| 404 | 2049/11 | $634.83 | $3,615.20 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $143,973.36 |
| 405 | 2049/12 | $650.70 | $3,599.33 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $143,322.67 |
| 406 | 2050/01 | $666.96 | $3,583.07 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $142,655.70 |
| 407 | 2050/02 | $683.64 | $3,566.39 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $141,972.07 |
| 408 | 2050/03 | $700.73 | $3,549.30 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $141,271.34 |
| 409 | 2050/04 | $718.25 | $3,531.78 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $140,553.09 |
| 410 | 2050/05 | $736.20 | $3,513.83 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $139,816.89 |
| 411 | 2050/06 | $754.61 | $3,495.42 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $139,062.28 |
| 412 | 2050/07 | $773.47 | $3,476.56 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $138,288.81 |
| 413 | 2050/08 | $792.81 | $3,457.22 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $137,496.00 |
| 414 | 2050/09 | $812.63 | $3,437.40 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $136,683.37 |
| 415 | 2050/10 | $832.95 | $3,417.08 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $135,850.42 |
| 416 | 2050/11 | $853.77 | $3,396.26 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $134,996.65 |
| 417 | 2050/12 | $875.11 | $3,374.92 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $134,121.54 |
| 418 | 2051/01 | $896.99 | $3,353.04 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $133,224.54 |
| 419 | 2051/02 | $919.42 | $3,330.61 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $132,305.13 |
| 420 | 2051/03 | $942.40 | $3,307.63 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $131,362.73 |
| 421 | 2051/04 | $965.96 | $3,284.07 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $130,396.76 |
| 422 | 2051/05 | $990.11 | $3,259.92 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $129,406.65 |
| 423 | 2051/06 | $1,014.86 | $3,235.17 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $128,391.79 |
| 424 | 2051/07 | $1,040.24 | $3,209.79 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $127,351.55 |
| 425 | 2051/08 | $1,066.24 | $3,183.79 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $126,285.31 |
| 426 | 2051/09 | $1,092.90 | $3,157.13 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $125,192.41 |
| 427 | 2051/10 | $1,120.22 | $3,129.81 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $124,072.19 |
| 428 | 2051/11 | $1,148.23 | $3,101.80 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $122,923.97 |
| 429 | 2051/12 | $1,176.93 | $3,073.10 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $121,747.04 |
| 430 | 2052/01 | $1,206.35 | $3,043.68 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $120,540.68 |
| 431 | 2052/02 | $1,236.51 | $3,013.52 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $119,304.17 |
| 432 | 2052/03 | $1,267.43 | $2,982.60 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $118,036.74 |
| 433 | 2052/04 | $1,299.11 | $2,950.92 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $116,737.63 |
| 434 | 2052/05 | $1,331.59 | $2,918.44 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $115,406.04 |
| 435 | 2052/06 | $1,364.88 | $2,885.15 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $114,041.16 |
| 436 | 2052/07 | $1,399.00 | $2,851.03 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $112,642.16 |
| 437 | 2052/08 | $1,433.98 | $2,816.05 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $111,208.19 |
| 438 | 2052/09 | $1,469.83 | $2,780.20 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $109,738.36 |
| 439 | 2052/10 | $1,506.57 | $2,743.46 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $108,231.79 |
| 440 | 2052/11 | $1,544.24 | $2,705.79 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $106,687.55 |
| 441 | 2052/12 | $1,582.84 | $2,667.19 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $105,104.71 |
| 442 | 2053/01 | $1,622.41 | $2,627.62 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $103,482.30 |
| 443 | 2053/02 | $1,662.97 | $2,587.06 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $101,819.33 |
| 444 | 2053/03 | $1,704.55 | $2,545.48 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $100,114.78 |
| 445 | 2053/04 | $1,747.16 | $2,502.87 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $98,367.62 |
| 446 | 2053/05 | $1,790.84 | $2,459.19 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $96,576.78 |
| 447 | 2053/06 | $1,835.61 | $2,414.42 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $94,741.17 |
| 448 | 2053/07 | $1,881.50 | $2,368.53 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $92,859.67 |
| 449 | 2053/08 | $1,928.54 | $2,321.49 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $90,931.13 |
| 450 | 2053/09 | $1,976.75 | $2,273.28 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $88,954.38 |
| 451 | 2053/10 | $2,026.17 | $2,223.86 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $86,928.21 |
| 452 | 2053/11 | $2,076.83 | $2,173.21 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $84,851.38 |
| 453 | 2053/12 | $2,128.75 | $2,121.28 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $82,722.64 |
| 454 | 2054/01 | $2,181.96 | $2,068.07 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $80,540.67 |
| 455 | 2054/02 | $2,236.51 | $2,013.52 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $78,304.16 |
| 456 | 2054/03 | $2,292.43 | $1,957.60 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $76,011.73 |
| 457 | 2054/04 | $2,349.74 | $1,900.29 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $73,661.99 |
| 458 | 2054/05 | $2,408.48 | $1,841.55 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $71,253.51 |
| 459 | 2054/06 | $2,468.69 | $1,781.34 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $68,784.82 |
| 460 | 2054/07 | $2,530.41 | $1,719.62 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $66,254.41 |
| 461 | 2054/08 | $2,593.67 | $1,656.36 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $63,660.74 |
| 462 | 2054/09 | $2,658.51 | $1,591.52 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $61,002.23 |
| 463 | 2054/10 | $2,724.97 | $1,525.06 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $58,277.26 |
| 464 | 2054/11 | $2,793.10 | $1,456.93 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $55,484.16 |
| 465 | 2054/12 | $2,862.93 | $1,387.10 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $52,621.23 |
| 466 | 2055/01 | $2,934.50 | $1,315.53 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $49,686.73 |
| 467 | 2055/02 | $3,007.86 | $1,242.17 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $46,678.87 |
| 468 | 2055/03 | $3,083.06 | $1,166.97 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $43,595.81 |
| 469 | 2055/04 | $3,160.14 | $1,089.90 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $40,435.67 |
| 470 | 2055/05 | $3,239.14 | $1,010.89 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $37,196.54 |
| 471 | 2055/06 | $3,320.12 | $929.91 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $33,876.42 |
| 472 | 2055/07 | $3,403.12 | $846.91 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $30,473.30 |
| 473 | 2055/08 | $3,488.20 | $761.83 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $26,985.10 |
| 474 | 2055/09 | $3,575.40 | $674.63 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $23,409.70 |
| 475 | 2055/10 | $3,664.79 | $585.24 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $19,744.91 |
| 476 | 2055/11 | $3,756.41 | $493.62 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $15,988.50 |
| 477 | 2055/12 | $3,850.32 | $399.71 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $12,138.19 |
| 478 | 2056/01 | $3,946.58 | $303.45 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $8,191.61 |
| 479 | 2056/02 | $4,045.24 | $204.79 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $4,146.37 |
| 480 | 2056/03 | $4,146.37 | $103.66 | $0.00 | $1,375.00 | $50.00 | $5,675.03 | $0.00 |
| Totals | $170,000.00 | $1,870,014.53 | $0.00 | $660,000.00 | $24,000.00 | $2,724,014.53 |
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.