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 $237,000.00 at 5% interest rate for a $247,000.00 home, you need to have a monthly payment of $1,871.95 ~ $1,970.70. You will make a total of 540 payments and you will pay off your mortgage on 2065/04. Consult with a Mortgage Specialist
Loan Comparison
You can save $63,354.28 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 | $1,076.31 | 5% | 600 months | $655,785.33 | $408,785.33 |
| 50 years | Bi-Weekly | $538.16 | 5% | 512 months | $583,267.67 | $336,267.67 |
| 45 years | Monthly | $1,104.45 | 5% | 540 months | $606,405.17 | $359,405.17 |
| 45 years | Bi-Weekly | $552.23 | 5% | 461 months | $543,050.89 | $296,050.89 |
| 40 years | Monthly | $1,142.81 | 5% | 480 months | $558,546.85 | $311,546.85 |
| 40 years | Bi-Weekly | $571.41 | 5% | 409 months | $504,089.36 | $257,089.36 |
| 35 years | Monthly | $1,196.11 | 5% | 420 months | $512,366.11 | $265,366.11 |
| 35 years | Bi-Weekly | $598.06 | 5% | 358 months | $466,477.16 | $219,477.16 |
| 30 years | Monthly | $1,272.27 | 5% | 360 months | $468,016.21 | $221,016.21 |
| 30 years | Bi-Weekly | $636.14 | 5% | 307 months | $430,304.31 | $183,304.31 |
| 25 years | Monthly | $1,385.48 | 5% | 300 months | $425,643.52 | $178,643.52 |
| 25 years | Bi-Weekly | $692.74 | 5% | 256 months | $395,654.60 | $148,654.60 |
| 20 years | Monthly | $1,564.10 | 5% | 240 months | $385,382.82 | $138,382.82 |
| 20 years | Bi-Weekly | $782.05 | 5% | 205 months | $362,603.51 | $115,603.51 |
| 15 years | Monthly | $1,874.18 | 5% | 180 months | $347,352.56 | $100,352.56 |
| 15 years | Bi-Weekly | $937.09 | 5% | 154 months | $331,216.11 | $84,216.11 |
| 10 years | Monthly | $2,513.75 | 5% | 120 months | $311,650.33 | $64,650.33 |
| 10 years | Bi-Weekly | $1,256.88 | 5% | 103 months | $301,545.19 | $54,545.19 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2020/05 | $116.95 | $987.50 | $98.75 | $617.50 | $150.00 | $1,970.70 | $236,883.05 |
| 2 | 2020/06 | $117.44 | $987.01 | $98.75 | $617.50 | $150.00 | $1,970.70 | $236,765.60 |
| 3 | 2020/07 | $117.93 | $986.52 | $98.75 | $617.50 | $150.00 | $1,970.70 | $236,647.67 |
| 4 | 2020/08 | $118.42 | $986.03 | $98.75 | $617.50 | $150.00 | $1,970.70 | $236,529.25 |
| 5 | 2020/09 | $118.92 | $985.54 | $98.75 | $617.50 | $150.00 | $1,970.70 | $236,410.34 |
| 6 | 2020/10 | $119.41 | $985.04 | $98.75 | $617.50 | $150.00 | $1,970.70 | $236,290.93 |
| 7 | 2020/11 | $119.91 | $984.55 | $98.75 | $617.50 | $150.00 | $1,970.70 | $236,171.02 |
| 8 | 2020/12 | $120.41 | $984.05 | $98.75 | $617.50 | $150.00 | $1,970.70 | $236,050.61 |
| 9 | 2021/01 | $120.91 | $983.54 | $98.75 | $617.50 | $150.00 | $1,970.70 | $235,929.70 |
| 10 | 2021/02 | $121.41 | $983.04 | $98.75 | $617.50 | $150.00 | $1,970.70 | $235,808.29 |
| 11 | 2021/03 | $121.92 | $982.53 | $98.75 | $617.50 | $150.00 | $1,970.70 | $235,686.37 |
| 12 | 2021/04 | $122.43 | $982.03 | $98.75 | $617.50 | $150.00 | $1,970.70 | $235,563.94 |
| 13 | 2021/05 | $122.94 | $981.52 | $98.75 | $617.50 | $150.00 | $1,970.70 | $235,441.00 |
| 14 | 2021/06 | $123.45 | $981.00 | $98.75 | $617.50 | $150.00 | $1,970.70 | $235,317.55 |
| 15 | 2021/07 | $123.96 | $980.49 | $98.75 | $617.50 | $150.00 | $1,970.70 | $235,193.59 |
| 16 | 2021/08 | $124.48 | $979.97 | $98.75 | $617.50 | $150.00 | $1,970.70 | $235,069.11 |
| 17 | 2021/09 | $125.00 | $979.45 | $98.75 | $617.50 | $150.00 | $1,970.70 | $234,944.11 |
| 18 | 2021/10 | $125.52 | $978.93 | $98.75 | $617.50 | $150.00 | $1,970.70 | $234,818.59 |
| 19 | 2021/11 | $126.04 | $978.41 | $98.75 | $617.50 | $150.00 | $1,970.70 | $234,692.54 |
| 20 | 2021/12 | $126.57 | $977.89 | $98.75 | $617.50 | $150.00 | $1,970.70 | $234,565.97 |
| 21 | 2022/01 | $127.10 | $977.36 | $98.75 | $617.50 | $150.00 | $1,970.70 | $234,438.88 |
| 22 | 2022/02 | $127.63 | $976.83 | $98.75 | $617.50 | $150.00 | $1,970.70 | $234,311.25 |
| 23 | 2022/03 | $128.16 | $976.30 | $98.75 | $617.50 | $150.00 | $1,970.70 | $234,183.10 |
| 24 | 2022/04 | $128.69 | $975.76 | $98.75 | $617.50 | $150.00 | $1,970.70 | $234,054.41 |
| 25 | 2022/05 | $129.23 | $975.23 | $98.75 | $617.50 | $150.00 | $1,970.70 | $233,925.18 |
| 26 | 2022/06 | $129.77 | $974.69 | $98.75 | $617.50 | $150.00 | $1,970.70 | $233,795.41 |
| 27 | 2022/07 | $130.31 | $974.15 | $98.75 | $617.50 | $150.00 | $1,970.70 | $233,665.11 |
| 28 | 2022/08 | $130.85 | $973.60 | $98.75 | $617.50 | $150.00 | $1,970.70 | $233,534.26 |
| 29 | 2022/09 | $131.39 | $973.06 | $98.75 | $617.50 | $150.00 | $1,970.70 | $233,402.86 |
| 30 | 2022/10 | $131.94 | $972.51 | $98.75 | $617.50 | $150.00 | $1,970.70 | $233,270.92 |
| 31 | 2022/11 | $132.49 | $971.96 | $98.75 | $617.50 | $150.00 | $1,970.70 | $233,138.43 |
| 32 | 2022/12 | $133.04 | $971.41 | $98.75 | $617.50 | $150.00 | $1,970.70 | $233,005.38 |
| 33 | 2023/01 | $133.60 | $970.86 | $98.75 | $617.50 | $150.00 | $1,970.70 | $232,871.79 |
| 34 | 2023/02 | $134.15 | $970.30 | $98.75 | $617.50 | $150.00 | $1,970.70 | $232,737.63 |
| 35 | 2023/03 | $134.71 | $969.74 | $98.75 | $617.50 | $150.00 | $1,970.70 | $232,602.92 |
| 36 | 2023/04 | $135.28 | $969.18 | $98.75 | $617.50 | $150.00 | $1,970.70 | $232,467.64 |
| 37 | 2023/05 | $135.84 | $968.62 | $98.75 | $617.50 | $150.00 | $1,970.70 | $232,331.80 |
| 38 | 2023/06 | $136.40 | $968.05 | $98.75 | $617.50 | $150.00 | $1,970.70 | $232,195.40 |
| 39 | 2023/07 | $136.97 | $967.48 | $98.75 | $617.50 | $150.00 | $1,970.70 | $232,058.42 |
| 40 | 2023/08 | $137.54 | $966.91 | $98.75 | $617.50 | $150.00 | $1,970.70 | $231,920.88 |
| 41 | 2023/09 | $138.12 | $966.34 | $98.75 | $617.50 | $150.00 | $1,970.70 | $231,782.76 |
| 42 | 2023/10 | $138.69 | $965.76 | $98.75 | $617.50 | $150.00 | $1,970.70 | $231,644.07 |
| 43 | 2023/11 | $139.27 | $965.18 | $98.75 | $617.50 | $150.00 | $1,970.70 | $231,504.80 |
| 44 | 2023/12 | $139.85 | $964.60 | $98.75 | $617.50 | $150.00 | $1,970.70 | $231,364.95 |
| 45 | 2024/01 | $140.43 | $964.02 | $98.75 | $617.50 | $150.00 | $1,970.70 | $231,224.52 |
| 46 | 2024/02 | $141.02 | $963.44 | $98.75 | $617.50 | $150.00 | $1,970.70 | $231,083.50 |
| 47 | 2024/03 | $141.61 | $962.85 | $98.75 | $617.50 | $150.00 | $1,970.70 | $230,941.89 |
| 48 | 2024/04 | $142.20 | $962.26 | $98.75 | $617.50 | $150.00 | $1,970.70 | $230,799.70 |
| 49 | 2024/05 | $142.79 | $961.67 | $98.75 | $617.50 | $150.00 | $1,970.70 | $230,656.91 |
| 50 | 2024/06 | $143.38 | $961.07 | $98.75 | $617.50 | $150.00 | $1,970.70 | $230,513.52 |
| 51 | 2024/07 | $143.98 | $960.47 | $98.75 | $617.50 | $150.00 | $1,970.70 | $230,369.54 |
| 52 | 2024/08 | $144.58 | $959.87 | $98.75 | $617.50 | $150.00 | $1,970.70 | $230,224.96 |
| 53 | 2024/09 | $145.18 | $959.27 | $98.75 | $617.50 | $150.00 | $1,970.70 | $230,079.78 |
| 54 | 2024/10 | $145.79 | $958.67 | $98.75 | $617.50 | $150.00 | $1,970.70 | $229,933.99 |
| 55 | 2024/11 | $146.40 | $958.06 | $98.75 | $617.50 | $150.00 | $1,970.70 | $229,787.59 |
| 56 | 2024/12 | $147.01 | $957.45 | $98.75 | $617.50 | $150.00 | $1,970.70 | $229,640.59 |
| 57 | 2025/01 | $147.62 | $956.84 | $98.75 | $617.50 | $150.00 | $1,970.70 | $229,492.97 |
| 58 | 2025/02 | $148.23 | $956.22 | $98.75 | $617.50 | $150.00 | $1,970.70 | $229,344.74 |
| 59 | 2025/03 | $148.85 | $955.60 | $98.75 | $617.50 | $150.00 | $1,970.70 | $229,195.89 |
| 60 | 2025/04 | $149.47 | $954.98 | $98.75 | $617.50 | $150.00 | $1,970.70 | $229,046.41 |
| 61 | 2025/05 | $150.09 | $954.36 | $98.75 | $617.50 | $150.00 | $1,970.70 | $228,896.32 |
| 62 | 2025/06 | $150.72 | $953.73 | $98.75 | $617.50 | $150.00 | $1,970.70 | $228,745.60 |
| 63 | 2025/07 | $151.35 | $953.11 | $98.75 | $617.50 | $150.00 | $1,970.70 | $228,594.25 |
| 64 | 2025/08 | $151.98 | $952.48 | $98.75 | $617.50 | $150.00 | $1,970.70 | $228,442.28 |
| 65 | 2025/09 | $152.61 | $951.84 | $98.75 | $617.50 | $150.00 | $1,970.70 | $228,289.66 |
| 66 | 2025/10 | $153.25 | $951.21 | $98.75 | $617.50 | $150.00 | $1,970.70 | $228,136.42 |
| 67 | 2025/11 | $153.89 | $950.57 | $98.75 | $617.50 | $150.00 | $1,970.70 | $227,982.53 |
| 68 | 2025/12 | $154.53 | $949.93 | $98.75 | $617.50 | $150.00 | $1,970.70 | $227,828.01 |
| 69 | 2026/01 | $155.17 | $949.28 | $98.75 | $617.50 | $150.00 | $1,970.70 | $227,672.83 |
| 70 | 2026/02 | $155.82 | $948.64 | $98.75 | $617.50 | $150.00 | $1,970.70 | $227,517.02 |
| 71 | 2026/03 | $156.47 | $947.99 | $98.75 | $617.50 | $150.00 | $1,970.70 | $227,360.55 |
| 72 | 2026/04 | $157.12 | $947.34 | $98.75 | $617.50 | $150.00 | $1,970.70 | $227,203.43 |
| 73 | 2026/05 | $157.77 | $946.68 | $98.75 | $617.50 | $150.00 | $1,970.70 | $227,045.66 |
| 74 | 2026/06 | $158.43 | $946.02 | $98.75 | $617.50 | $150.00 | $1,970.70 | $226,887.23 |
| 75 | 2026/07 | $159.09 | $945.36 | $98.75 | $617.50 | $150.00 | $1,970.70 | $226,728.14 |
| 76 | 2026/08 | $159.75 | $944.70 | $98.75 | $617.50 | $150.00 | $1,970.70 | $226,568.39 |
| 77 | 2026/09 | $160.42 | $944.03 | $98.75 | $617.50 | $150.00 | $1,970.70 | $226,407.97 |
| 78 | 2026/10 | $161.09 | $943.37 | $98.75 | $617.50 | $150.00 | $1,970.70 | $226,246.88 |
| 79 | 2026/11 | $161.76 | $942.70 | $98.75 | $617.50 | $150.00 | $1,970.70 | $226,085.12 |
| 80 | 2026/12 | $162.43 | $942.02 | $98.75 | $617.50 | $150.00 | $1,970.70 | $225,922.69 |
| 81 | 2027/01 | $163.11 | $941.34 | $98.75 | $617.50 | $150.00 | $1,970.70 | $225,759.58 |
| 82 | 2027/02 | $163.79 | $940.66 | $98.75 | $617.50 | $150.00 | $1,970.70 | $225,595.79 |
| 83 | 2027/03 | $164.47 | $939.98 | $98.75 | $617.50 | $150.00 | $1,970.70 | $225,431.32 |
| 84 | 2027/04 | $165.16 | $939.30 | $98.75 | $617.50 | $150.00 | $1,970.70 | $225,266.16 |
| 85 | 2027/05 | $165.85 | $938.61 | $98.75 | $617.50 | $150.00 | $1,970.70 | $225,100.32 |
| 86 | 2027/06 | $166.54 | $937.92 | $98.75 | $617.50 | $150.00 | $1,970.70 | $224,933.78 |
| 87 | 2027/07 | $167.23 | $937.22 | $98.75 | $617.50 | $150.00 | $1,970.70 | $224,766.55 |
| 88 | 2027/08 | $167.93 | $936.53 | $98.75 | $617.50 | $150.00 | $1,970.70 | $224,598.62 |
| 89 | 2027/09 | $168.63 | $935.83 | $98.75 | $617.50 | $150.00 | $1,970.70 | $224,430.00 |
| 90 | 2027/10 | $169.33 | $935.12 | $98.75 | $617.50 | $150.00 | $1,970.70 | $224,260.67 |
| 91 | 2027/11 | $170.03 | $934.42 | $98.75 | $617.50 | $150.00 | $1,970.70 | $224,090.63 |
| 92 | 2027/12 | $170.74 | $933.71 | $98.75 | $617.50 | $150.00 | $1,970.70 | $223,919.89 |
| 93 | 2028/01 | $171.45 | $933.00 | $98.75 | $617.50 | $150.00 | $1,970.70 | $223,748.43 |
| 94 | 2028/02 | $172.17 | $932.29 | $98.75 | $617.50 | $150.00 | $1,970.70 | $223,576.27 |
| 95 | 2028/03 | $172.89 | $931.57 | $98.75 | $617.50 | $150.00 | $1,970.70 | $223,403.38 |
| 96 | 2028/04 | $173.61 | $930.85 | $98.75 | $617.50 | $150.00 | $1,970.70 | $223,229.77 |
| 97 | 2028/05 | $174.33 | $930.12 | $98.75 | $617.50 | $150.00 | $1,970.70 | $223,055.44 |
| 98 | 2028/06 | $175.06 | $929.40 | $98.75 | $617.50 | $150.00 | $1,970.70 | $222,880.39 |
| 99 | 2028/07 | $175.79 | $928.67 | $98.75 | $617.50 | $150.00 | $1,970.70 | $222,704.60 |
| 100 | 2028/08 | $176.52 | $927.94 | $98.75 | $617.50 | $150.00 | $1,970.70 | $222,528.08 |
| 101 | 2028/09 | $177.25 | $927.20 | $98.75 | $617.50 | $150.00 | $1,970.70 | $222,350.83 |
| 102 | 2028/10 | $177.99 | $926.46 | $98.75 | $617.50 | $150.00 | $1,970.70 | $222,172.84 |
| 103 | 2028/11 | $178.73 | $925.72 | $98.75 | $617.50 | $150.00 | $1,970.70 | $221,994.10 |
| 104 | 2028/12 | $179.48 | $924.98 | $98.75 | $617.50 | $150.00 | $1,970.70 | $221,814.62 |
| 105 | 2029/01 | $180.23 | $924.23 | $98.75 | $617.50 | $150.00 | $1,970.70 | $221,634.40 |
| 106 | 2029/02 | $180.98 | $923.48 | $98.75 | $617.50 | $150.00 | $1,970.70 | $221,453.42 |
| 107 | 2029/03 | $181.73 | $922.72 | $98.75 | $617.50 | $150.00 | $1,970.70 | $221,271.69 |
| 108 | 2029/04 | $182.49 | $921.97 | $98.75 | $617.50 | $150.00 | $1,970.70 | $221,089.20 |
| 109 | 2029/05 | $183.25 | $921.21 | $98.75 | $617.50 | $150.00 | $1,970.70 | $220,905.95 |
| 110 | 2029/06 | $184.01 | $920.44 | $98.75 | $617.50 | $150.00 | $1,970.70 | $220,721.94 |
| 111 | 2029/07 | $184.78 | $919.67 | $98.75 | $617.50 | $150.00 | $1,970.70 | $220,537.16 |
| 112 | 2029/08 | $185.55 | $918.90 | $98.75 | $617.50 | $150.00 | $1,970.70 | $220,351.61 |
| 113 | 2029/09 | $186.32 | $918.13 | $98.75 | $617.50 | $150.00 | $1,970.70 | $220,165.29 |
| 114 | 2029/10 | $187.10 | $917.36 | $98.75 | $617.50 | $150.00 | $1,970.70 | $219,978.19 |
| 115 | 2029/11 | $187.88 | $916.58 | $98.75 | $617.50 | $150.00 | $1,970.70 | $219,790.31 |
| 116 | 2029/12 | $188.66 | $915.79 | $98.75 | $617.50 | $150.00 | $1,970.70 | $219,601.65 |
| 117 | 2030/01 | $189.45 | $915.01 | $98.75 | $617.50 | $150.00 | $1,970.70 | $219,412.20 |
| 118 | 2030/02 | $190.24 | $914.22 | $98.75 | $617.50 | $150.00 | $1,970.70 | $219,221.97 |
| 119 | 2030/03 | $191.03 | $913.42 | $98.75 | $617.50 | $150.00 | $1,970.70 | $219,030.94 |
| 120 | 2030/04 | $191.83 | $912.63 | $98.75 | $617.50 | $150.00 | $1,970.70 | $218,839.11 |
| 121 | 2030/05 | $192.62 | $911.83 | $98.75 | $617.50 | $150.00 | $1,970.70 | $218,646.49 |
| 122 | 2030/06 | $193.43 | $911.03 | $98.75 | $617.50 | $150.00 | $1,970.70 | $218,453.06 |
| 123 | 2030/07 | $194.23 | $910.22 | $98.75 | $617.50 | $150.00 | $1,970.70 | $218,258.83 |
| 124 | 2030/08 | $195.04 | $909.41 | $98.75 | $617.50 | $150.00 | $1,970.70 | $218,063.79 |
| 125 | 2030/09 | $195.85 | $908.60 | $98.75 | $617.50 | $150.00 | $1,970.70 | $217,867.93 |
| 126 | 2030/10 | $196.67 | $907.78 | $98.75 | $617.50 | $150.00 | $1,970.70 | $217,671.26 |
| 127 | 2030/11 | $197.49 | $906.96 | $98.75 | $617.50 | $150.00 | $1,970.70 | $217,473.77 |
| 128 | 2030/12 | $198.31 | $906.14 | $98.75 | $617.50 | $150.00 | $1,970.70 | $217,275.46 |
| 129 | 2031/01 | $199.14 | $905.31 | $98.75 | $617.50 | $150.00 | $1,970.70 | $217,076.32 |
| 130 | 2031/02 | $199.97 | $904.48 | $98.75 | $617.50 | $150.00 | $1,970.70 | $216,876.35 |
| 131 | 2031/03 | $200.80 | $903.65 | $98.75 | $617.50 | $150.00 | $1,970.70 | $216,675.54 |
| 132 | 2031/04 | $201.64 | $902.81 | $98.75 | $617.50 | $150.00 | $1,970.70 | $216,473.91 |
| 133 | 2031/05 | $202.48 | $901.97 | $98.75 | $617.50 | $150.00 | $1,970.70 | $216,271.43 |
| 134 | 2031/06 | $203.32 | $901.13 | $98.75 | $617.50 | $150.00 | $1,970.70 | $216,068.10 |
| 135 | 2031/07 | $204.17 | $900.28 | $98.75 | $617.50 | $150.00 | $1,970.70 | $215,863.93 |
| 136 | 2031/08 | $205.02 | $899.43 | $98.75 | $617.50 | $150.00 | $1,970.70 | $215,658.91 |
| 137 | 2031/09 | $205.88 | $898.58 | $98.75 | $617.50 | $150.00 | $1,970.70 | $215,453.04 |
| 138 | 2031/10 | $206.73 | $897.72 | $98.75 | $617.50 | $150.00 | $1,970.70 | $215,246.30 |
| 139 | 2031/11 | $207.59 | $896.86 | $98.75 | $617.50 | $150.00 | $1,970.70 | $215,038.71 |
| 140 | 2031/12 | $208.46 | $895.99 | $98.75 | $617.50 | $150.00 | $1,970.70 | $214,830.25 |
| 141 | 2032/01 | $209.33 | $895.13 | $98.75 | $617.50 | $150.00 | $1,970.70 | $214,620.92 |
| 142 | 2032/02 | $210.20 | $894.25 | $98.75 | $617.50 | $150.00 | $1,970.70 | $214,410.72 |
| 143 | 2032/03 | $211.08 | $893.38 | $98.75 | $617.50 | $150.00 | $1,970.70 | $214,199.65 |
| 144 | 2032/04 | $211.96 | $892.50 | $98.75 | $617.50 | $150.00 | $1,970.70 | $213,987.69 |
| 145 | 2032/05 | $212.84 | $891.62 | $98.75 | $617.50 | $150.00 | $1,970.70 | $213,774.85 |
| 146 | 2032/06 | $213.73 | $890.73 | $98.75 | $617.50 | $150.00 | $1,970.70 | $213,561.13 |
| 147 | 2032/07 | $214.62 | $889.84 | $98.75 | $617.50 | $150.00 | $1,970.70 | $213,346.51 |
| 148 | 2032/08 | $215.51 | $888.94 | $98.75 | $617.50 | $150.00 | $1,970.70 | $213,131.00 |
| 149 | 2032/09 | $216.41 | $888.05 | $98.75 | $617.50 | $150.00 | $1,970.70 | $212,914.59 |
| 150 | 2032/10 | $217.31 | $887.14 | $98.75 | $617.50 | $150.00 | $1,970.70 | $212,697.28 |
| 151 | 2032/11 | $218.22 | $886.24 | $98.75 | $617.50 | $150.00 | $1,970.70 | $212,479.07 |
| 152 | 2032/12 | $219.12 | $885.33 | $98.75 | $617.50 | $150.00 | $1,970.70 | $212,259.94 |
| 153 | 2033/01 | $220.04 | $884.42 | $98.75 | $617.50 | $150.00 | $1,970.70 | $212,039.90 |
| 154 | 2033/02 | $220.95 | $883.50 | $98.75 | $617.50 | $150.00 | $1,970.70 | $211,818.95 |
| 155 | 2033/03 | $221.88 | $882.58 | $98.75 | $617.50 | $150.00 | $1,970.70 | $211,597.07 |
| 156 | 2033/04 | $222.80 | $881.65 | $98.75 | $617.50 | $150.00 | $1,970.70 | $211,374.27 |
| 157 | 2033/05 | $223.73 | $880.73 | $98.75 | $617.50 | $150.00 | $1,970.70 | $211,150.55 |
| 158 | 2033/06 | $224.66 | $879.79 | $98.75 | $617.50 | $150.00 | $1,970.70 | $210,925.89 |
| 159 | 2033/07 | $225.60 | $878.86 | $98.75 | $617.50 | $150.00 | $1,970.70 | $210,700.29 |
| 160 | 2033/08 | $226.54 | $877.92 | $98.75 | $617.50 | $150.00 | $1,970.70 | $210,473.75 |
| 161 | 2033/09 | $227.48 | $876.97 | $98.75 | $617.50 | $150.00 | $1,970.70 | $210,246.27 |
| 162 | 2033/10 | $228.43 | $876.03 | $98.75 | $617.50 | $150.00 | $1,970.70 | $210,017.85 |
| 163 | 2033/11 | $229.38 | $875.07 | $98.75 | $617.50 | $150.00 | $1,970.70 | $209,788.47 |
| 164 | 2033/12 | $230.34 | $874.12 | $98.75 | $617.50 | $150.00 | $1,970.70 | $209,558.13 |
| 165 | 2034/01 | $231.30 | $873.16 | $98.75 | $617.50 | $150.00 | $1,970.70 | $209,326.84 |
| 166 | 2034/02 | $232.26 | $872.20 | $98.75 | $617.50 | $150.00 | $1,970.70 | $209,094.58 |
| 167 | 2034/03 | $233.23 | $871.23 | $98.75 | $617.50 | $150.00 | $1,970.70 | $208,861.35 |
| 168 | 2034/04 | $234.20 | $870.26 | $98.75 | $617.50 | $150.00 | $1,970.70 | $208,627.15 |
| 169 | 2034/05 | $235.17 | $869.28 | $98.75 | $617.50 | $150.00 | $1,970.70 | $208,391.98 |
| 170 | 2034/06 | $236.15 | $868.30 | $98.75 | $617.50 | $150.00 | $1,970.70 | $208,155.82 |
| 171 | 2034/07 | $237.14 | $867.32 | $98.75 | $617.50 | $150.00 | $1,970.70 | $207,918.69 |
| 172 | 2034/08 | $238.13 | $866.33 | $98.75 | $617.50 | $150.00 | $1,970.70 | $207,680.56 |
| 173 | 2034/09 | $239.12 | $865.34 | $98.75 | $617.50 | $150.00 | $1,970.70 | $207,441.44 |
| 174 | 2034/10 | $240.11 | $864.34 | $98.75 | $617.50 | $150.00 | $1,970.70 | $207,201.33 |
| 175 | 2034/11 | $241.12 | $863.34 | $98.75 | $617.50 | $150.00 | $1,970.70 | $206,960.21 |
| 176 | 2034/12 | $242.12 | $862.33 | $98.75 | $617.50 | $150.00 | $1,970.70 | $206,718.09 |
| 177 | 2035/01 | $243.13 | $861.33 | $98.75 | $617.50 | $150.00 | $1,970.70 | $206,474.96 |
| 178 | 2035/02 | $244.14 | $860.31 | $98.75 | $617.50 | $150.00 | $1,970.70 | $206,230.82 |
| 179 | 2035/03 | $245.16 | $859.30 | $98.75 | $617.50 | $150.00 | $1,970.70 | $205,985.66 |
| 180 | 2035/04 | $246.18 | $858.27 | $98.75 | $617.50 | $150.00 | $1,970.70 | $205,739.48 |
| 181 | 2035/05 | $247.21 | $857.25 | $98.75 | $617.50 | $150.00 | $1,970.70 | $205,492.28 |
| 182 | 2035/06 | $248.24 | $856.22 | $98.75 | $617.50 | $150.00 | $1,970.70 | $205,244.04 |
| 183 | 2035/07 | $249.27 | $855.18 | $98.75 | $617.50 | $150.00 | $1,970.70 | $204,994.77 |
| 184 | 2035/08 | $250.31 | $854.14 | $98.75 | $617.50 | $150.00 | $1,970.70 | $204,744.46 |
| 185 | 2035/09 | $251.35 | $853.10 | $98.75 | $617.50 | $150.00 | $1,970.70 | $204,493.11 |
| 186 | 2035/10 | $252.40 | $852.05 | $98.75 | $617.50 | $150.00 | $1,970.70 | $204,240.71 |
| 187 | 2035/11 | $253.45 | $851.00 | $98.75 | $617.50 | $150.00 | $1,970.70 | $203,987.26 |
| 188 | 2035/12 | $254.51 | $849.95 | $98.75 | $617.50 | $150.00 | $1,970.70 | $203,732.75 |
| 189 | 2036/01 | $255.57 | $848.89 | $98.75 | $617.50 | $150.00 | $1,970.70 | $203,477.18 |
| 190 | 2036/02 | $256.63 | $847.82 | $98.75 | $617.50 | $150.00 | $1,970.70 | $203,220.55 |
| 191 | 2036/03 | $257.70 | $846.75 | $98.75 | $617.50 | $150.00 | $1,970.70 | $202,962.85 |
| 192 | 2036/04 | $258.78 | $845.68 | $98.75 | $617.50 | $150.00 | $1,970.70 | $202,704.07 |
| 193 | 2036/05 | $259.85 | $844.60 | $98.75 | $617.50 | $150.00 | $1,970.70 | $202,444.22 |
| 194 | 2036/06 | $260.94 | $843.52 | $98.75 | $617.50 | $150.00 | $1,970.70 | $202,183.28 |
| 195 | 2036/07 | $262.02 | $842.43 | $98.75 | $617.50 | $150.00 | $1,970.70 | $201,921.26 |
| 196 | 2036/08 | $263.12 | $841.34 | $98.75 | $617.50 | $150.00 | $1,970.70 | $201,658.14 |
| 197 | 2036/09 | $264.21 | $840.24 | $98.75 | $617.50 | $150.00 | $1,970.70 | $201,393.93 |
| 198 | 2036/10 | $265.31 | $839.14 | $98.75 | $617.50 | $150.00 | $1,970.70 | $201,128.62 |
| 199 | 2036/11 | $266.42 | $838.04 | $98.75 | $617.50 | $150.00 | $1,970.70 | $200,862.20 |
| 200 | 2036/12 | $267.53 | $836.93 | $98.75 | $617.50 | $150.00 | $1,970.70 | $200,594.67 |
| 201 | 2037/01 | $268.64 | $835.81 | $98.75 | $617.50 | $150.00 | $1,970.70 | $200,326.03 |
| 202 | 2037/02 | $269.76 | $834.69 | $98.75 | $617.50 | $150.00 | $1,970.70 | $200,056.27 |
| 203 | 2037/03 | $270.89 | $833.57 | $98.75 | $617.50 | $150.00 | $1,970.70 | $199,785.38 |
| 204 | 2037/04 | $272.01 | $832.44 | $98.75 | $617.50 | $150.00 | $1,970.70 | $199,513.37 |
| 205 | 2037/05 | $273.15 | $831.31 | $98.75 | $617.50 | $150.00 | $1,970.70 | $199,240.22 |
| 206 | 2037/06 | $274.29 | $830.17 | $98.75 | $617.50 | $150.00 | $1,970.70 | $198,965.93 |
| 207 | 2037/07 | $275.43 | $829.02 | $98.75 | $617.50 | $150.00 | $1,970.70 | $198,690.50 |
| 208 | 2037/08 | $276.58 | $827.88 | $98.75 | $617.50 | $150.00 | $1,970.70 | $198,413.93 |
| 209 | 2037/09 | $277.73 | $826.72 | $98.75 | $617.50 | $150.00 | $1,970.70 | $198,136.20 |
| 210 | 2037/10 | $278.89 | $825.57 | $98.75 | $617.50 | $150.00 | $1,970.70 | $197,857.31 |
| 211 | 2037/11 | $280.05 | $824.41 | $0.00 | $617.50 | $150.00 | $1,871.95 | $197,577.26 |
| 212 | 2037/12 | $281.22 | $823.24 | $0.00 | $617.50 | $150.00 | $1,871.95 | $197,296.05 |
| 213 | 2038/01 | $282.39 | $822.07 | $0.00 | $617.50 | $150.00 | $1,871.95 | $197,013.66 |
| 214 | 2038/02 | $283.56 | $820.89 | $0.00 | $617.50 | $150.00 | $1,871.95 | $196,730.09 |
| 215 | 2038/03 | $284.75 | $819.71 | $0.00 | $617.50 | $150.00 | $1,871.95 | $196,445.35 |
| 216 | 2038/04 | $285.93 | $818.52 | $0.00 | $617.50 | $150.00 | $1,871.95 | $196,159.42 |
| 217 | 2038/05 | $287.12 | $817.33 | $0.00 | $617.50 | $150.00 | $1,871.95 | $195,872.29 |
| 218 | 2038/06 | $288.32 | $816.13 | $0.00 | $617.50 | $150.00 | $1,871.95 | $195,583.98 |
| 219 | 2038/07 | $289.52 | $814.93 | $0.00 | $617.50 | $150.00 | $1,871.95 | $195,294.45 |
| 220 | 2038/08 | $290.73 | $813.73 | $0.00 | $617.50 | $150.00 | $1,871.95 | $195,003.73 |
| 221 | 2038/09 | $291.94 | $812.52 | $0.00 | $617.50 | $150.00 | $1,871.95 | $194,711.79 |
| 222 | 2038/10 | $293.15 | $811.30 | $0.00 | $617.50 | $150.00 | $1,871.95 | $194,418.63 |
| 223 | 2038/11 | $294.38 | $810.08 | $0.00 | $617.50 | $150.00 | $1,871.95 | $194,124.26 |
| 224 | 2038/12 | $295.60 | $808.85 | $0.00 | $617.50 | $150.00 | $1,871.95 | $193,828.65 |
| 225 | 2039/01 | $296.83 | $807.62 | $0.00 | $617.50 | $150.00 | $1,871.95 | $193,531.82 |
| 226 | 2039/02 | $298.07 | $806.38 | $0.00 | $617.50 | $150.00 | $1,871.95 | $193,233.75 |
| 227 | 2039/03 | $299.31 | $805.14 | $0.00 | $617.50 | $150.00 | $1,871.95 | $192,934.43 |
| 228 | 2039/04 | $300.56 | $803.89 | $0.00 | $617.50 | $150.00 | $1,871.95 | $192,633.87 |
| 229 | 2039/05 | $301.81 | $802.64 | $0.00 | $617.50 | $150.00 | $1,871.95 | $192,332.06 |
| 230 | 2039/06 | $303.07 | $801.38 | $0.00 | $617.50 | $150.00 | $1,871.95 | $192,028.99 |
| 231 | 2039/07 | $304.33 | $800.12 | $0.00 | $617.50 | $150.00 | $1,871.95 | $191,724.66 |
| 232 | 2039/08 | $305.60 | $798.85 | $0.00 | $617.50 | $150.00 | $1,871.95 | $191,419.06 |
| 233 | 2039/09 | $306.87 | $797.58 | $0.00 | $617.50 | $150.00 | $1,871.95 | $191,112.18 |
| 234 | 2039/10 | $308.15 | $796.30 | $0.00 | $617.50 | $150.00 | $1,871.95 | $190,804.03 |
| 235 | 2039/11 | $309.44 | $795.02 | $0.00 | $617.50 | $150.00 | $1,871.95 | $190,494.59 |
| 236 | 2039/12 | $310.73 | $793.73 | $0.00 | $617.50 | $150.00 | $1,871.95 | $190,183.86 |
| 237 | 2040/01 | $312.02 | $792.43 | $0.00 | $617.50 | $150.00 | $1,871.95 | $189,871.84 |
| 238 | 2040/02 | $313.32 | $791.13 | $0.00 | $617.50 | $150.00 | $1,871.95 | $189,558.52 |
| 239 | 2040/03 | $314.63 | $789.83 | $0.00 | $617.50 | $150.00 | $1,871.95 | $189,243.90 |
| 240 | 2040/04 | $315.94 | $788.52 | $0.00 | $617.50 | $150.00 | $1,871.95 | $188,927.96 |
| 241 | 2040/05 | $317.25 | $787.20 | $0.00 | $617.50 | $150.00 | $1,871.95 | $188,610.70 |
| 242 | 2040/06 | $318.58 | $785.88 | $0.00 | $617.50 | $150.00 | $1,871.95 | $188,292.13 |
| 243 | 2040/07 | $319.90 | $784.55 | $0.00 | $617.50 | $150.00 | $1,871.95 | $187,972.22 |
| 244 | 2040/08 | $321.24 | $783.22 | $0.00 | $617.50 | $150.00 | $1,871.95 | $187,650.99 |
| 245 | 2040/09 | $322.57 | $781.88 | $0.00 | $617.50 | $150.00 | $1,871.95 | $187,328.41 |
| 246 | 2040/10 | $323.92 | $780.54 | $0.00 | $617.50 | $150.00 | $1,871.95 | $187,004.49 |
| 247 | 2040/11 | $325.27 | $779.19 | $0.00 | $617.50 | $150.00 | $1,871.95 | $186,679.22 |
| 248 | 2040/12 | $326.62 | $777.83 | $0.00 | $617.50 | $150.00 | $1,871.95 | $186,352.60 |
| 249 | 2041/01 | $327.98 | $776.47 | $0.00 | $617.50 | $150.00 | $1,871.95 | $186,024.62 |
| 250 | 2041/02 | $329.35 | $775.10 | $0.00 | $617.50 | $150.00 | $1,871.95 | $185,695.26 |
| 251 | 2041/03 | $330.72 | $773.73 | $0.00 | $617.50 | $150.00 | $1,871.95 | $185,364.54 |
| 252 | 2041/04 | $332.10 | $772.35 | $0.00 | $617.50 | $150.00 | $1,871.95 | $185,032.44 |
| 253 | 2041/05 | $333.49 | $770.97 | $0.00 | $617.50 | $150.00 | $1,871.95 | $184,698.95 |
| 254 | 2041/06 | $334.88 | $769.58 | $0.00 | $617.50 | $150.00 | $1,871.95 | $184,364.08 |
| 255 | 2041/07 | $336.27 | $768.18 | $0.00 | $617.50 | $150.00 | $1,871.95 | $184,027.81 |
| 256 | 2041/08 | $337.67 | $766.78 | $0.00 | $617.50 | $150.00 | $1,871.95 | $183,690.14 |
| 257 | 2041/09 | $339.08 | $765.38 | $0.00 | $617.50 | $150.00 | $1,871.95 | $183,351.06 |
| 258 | 2041/10 | $340.49 | $763.96 | $0.00 | $617.50 | $150.00 | $1,871.95 | $183,010.57 |
| 259 | 2041/11 | $341.91 | $762.54 | $0.00 | $617.50 | $150.00 | $1,871.95 | $182,668.66 |
| 260 | 2041/12 | $343.33 | $761.12 | $0.00 | $617.50 | $150.00 | $1,871.95 | $182,325.32 |
| 261 | 2042/01 | $344.77 | $759.69 | $0.00 | $617.50 | $150.00 | $1,871.95 | $181,980.56 |
| 262 | 2042/02 | $346.20 | $758.25 | $0.00 | $617.50 | $150.00 | $1,871.95 | $181,634.36 |
| 263 | 2042/03 | $347.64 | $756.81 | $0.00 | $617.50 | $150.00 | $1,871.95 | $181,286.71 |
| 264 | 2042/04 | $349.09 | $755.36 | $0.00 | $617.50 | $150.00 | $1,871.95 | $180,937.62 |
| 265 | 2042/05 | $350.55 | $753.91 | $0.00 | $617.50 | $150.00 | $1,871.95 | $180,587.07 |
| 266 | 2042/06 | $352.01 | $752.45 | $0.00 | $617.50 | $150.00 | $1,871.95 | $180,235.06 |
| 267 | 2042/07 | $353.47 | $750.98 | $0.00 | $617.50 | $150.00 | $1,871.95 | $179,881.59 |
| 268 | 2042/08 | $354.95 | $749.51 | $0.00 | $617.50 | $150.00 | $1,871.95 | $179,526.64 |
| 269 | 2042/09 | $356.43 | $748.03 | $0.00 | $617.50 | $150.00 | $1,871.95 | $179,170.21 |
| 270 | 2042/10 | $357.91 | $746.54 | $0.00 | $617.50 | $150.00 | $1,871.95 | $178,812.30 |
| 271 | 2042/11 | $359.40 | $745.05 | $0.00 | $617.50 | $150.00 | $1,871.95 | $178,452.90 |
| 272 | 2042/12 | $360.90 | $743.55 | $0.00 | $617.50 | $150.00 | $1,871.95 | $178,092.00 |
| 273 | 2043/01 | $362.40 | $742.05 | $0.00 | $617.50 | $150.00 | $1,871.95 | $177,729.60 |
| 274 | 2043/02 | $363.91 | $740.54 | $0.00 | $617.50 | $150.00 | $1,871.95 | $177,365.68 |
| 275 | 2043/03 | $365.43 | $739.02 | $0.00 | $617.50 | $150.00 | $1,871.95 | $177,000.25 |
| 276 | 2043/04 | $366.95 | $737.50 | $0.00 | $617.50 | $150.00 | $1,871.95 | $176,633.30 |
| 277 | 2043/05 | $368.48 | $735.97 | $0.00 | $617.50 | $150.00 | $1,871.95 | $176,264.82 |
| 278 | 2043/06 | $370.02 | $734.44 | $0.00 | $617.50 | $150.00 | $1,871.95 | $175,894.80 |
| 279 | 2043/07 | $371.56 | $732.89 | $0.00 | $617.50 | $150.00 | $1,871.95 | $175,523.24 |
| 280 | 2043/08 | $373.11 | $731.35 | $0.00 | $617.50 | $150.00 | $1,871.95 | $175,150.13 |
| 281 | 2043/09 | $374.66 | $729.79 | $0.00 | $617.50 | $150.00 | $1,871.95 | $174,775.47 |
| 282 | 2043/10 | $376.22 | $728.23 | $0.00 | $617.50 | $150.00 | $1,871.95 | $174,399.25 |
| 283 | 2043/11 | $377.79 | $726.66 | $0.00 | $617.50 | $150.00 | $1,871.95 | $174,021.46 |
| 284 | 2043/12 | $379.36 | $725.09 | $0.00 | $617.50 | $150.00 | $1,871.95 | $173,642.09 |
| 285 | 2044/01 | $380.95 | $723.51 | $0.00 | $617.50 | $150.00 | $1,871.95 | $173,261.15 |
| 286 | 2044/02 | $382.53 | $721.92 | $0.00 | $617.50 | $150.00 | $1,871.95 | $172,878.62 |
| 287 | 2044/03 | $384.13 | $720.33 | $0.00 | $617.50 | $150.00 | $1,871.95 | $172,494.49 |
| 288 | 2044/04 | $385.73 | $718.73 | $0.00 | $617.50 | $150.00 | $1,871.95 | $172,108.76 |
| 289 | 2044/05 | $387.33 | $717.12 | $0.00 | $617.50 | $150.00 | $1,871.95 | $171,721.43 |
| 290 | 2044/06 | $388.95 | $715.51 | $0.00 | $617.50 | $150.00 | $1,871.95 | $171,332.48 |
| 291 | 2044/07 | $390.57 | $713.89 | $0.00 | $617.50 | $150.00 | $1,871.95 | $170,941.91 |
| 292 | 2044/08 | $392.20 | $712.26 | $0.00 | $617.50 | $150.00 | $1,871.95 | $170,549.72 |
| 293 | 2044/09 | $393.83 | $710.62 | $0.00 | $617.50 | $150.00 | $1,871.95 | $170,155.89 |
| 294 | 2044/10 | $395.47 | $708.98 | $0.00 | $617.50 | $150.00 | $1,871.95 | $169,760.41 |
| 295 | 2044/11 | $397.12 | $707.34 | $0.00 | $617.50 | $150.00 | $1,871.95 | $169,363.30 |
| 296 | 2044/12 | $398.77 | $705.68 | $0.00 | $617.50 | $150.00 | $1,871.95 | $168,964.52 |
| 297 | 2045/01 | $400.44 | $704.02 | $0.00 | $617.50 | $150.00 | $1,871.95 | $168,564.09 |
| 298 | 2045/02 | $402.10 | $702.35 | $0.00 | $617.50 | $150.00 | $1,871.95 | $168,161.98 |
| 299 | 2045/03 | $403.78 | $700.67 | $0.00 | $617.50 | $150.00 | $1,871.95 | $167,758.20 |
| 300 | 2045/04 | $405.46 | $698.99 | $0.00 | $617.50 | $150.00 | $1,871.95 | $167,352.74 |
| 301 | 2045/05 | $407.15 | $697.30 | $0.00 | $617.50 | $150.00 | $1,871.95 | $166,945.59 |
| 302 | 2045/06 | $408.85 | $695.61 | $0.00 | $617.50 | $150.00 | $1,871.95 | $166,536.74 |
| 303 | 2045/07 | $410.55 | $693.90 | $0.00 | $617.50 | $150.00 | $1,871.95 | $166,126.19 |
| 304 | 2045/08 | $412.26 | $692.19 | $0.00 | $617.50 | $150.00 | $1,871.95 | $165,713.93 |
| 305 | 2045/09 | $413.98 | $690.47 | $0.00 | $617.50 | $150.00 | $1,871.95 | $165,299.95 |
| 306 | 2045/10 | $415.70 | $688.75 | $0.00 | $617.50 | $150.00 | $1,871.95 | $164,884.25 |
| 307 | 2045/11 | $417.44 | $687.02 | $0.00 | $617.50 | $150.00 | $1,871.95 | $164,466.81 |
| 308 | 2045/12 | $419.18 | $685.28 | $0.00 | $617.50 | $150.00 | $1,871.95 | $164,047.64 |
| 309 | 2046/01 | $420.92 | $683.53 | $0.00 | $617.50 | $150.00 | $1,871.95 | $163,626.71 |
| 310 | 2046/02 | $422.68 | $681.78 | $0.00 | $617.50 | $150.00 | $1,871.95 | $163,204.04 |
| 311 | 2046/03 | $424.44 | $680.02 | $0.00 | $617.50 | $150.00 | $1,871.95 | $162,779.60 |
| 312 | 2046/04 | $426.21 | $678.25 | $0.00 | $617.50 | $150.00 | $1,871.95 | $162,353.39 |
| 313 | 2046/05 | $427.98 | $676.47 | $0.00 | $617.50 | $150.00 | $1,871.95 | $161,925.41 |
| 314 | 2046/06 | $429.76 | $674.69 | $0.00 | $617.50 | $150.00 | $1,871.95 | $161,495.65 |
| 315 | 2046/07 | $431.56 | $672.90 | $0.00 | $617.50 | $150.00 | $1,871.95 | $161,064.09 |
| 316 | 2046/08 | $433.35 | $671.10 | $0.00 | $617.50 | $150.00 | $1,871.95 | $160,630.74 |
| 317 | 2046/09 | $435.16 | $669.29 | $0.00 | $617.50 | $150.00 | $1,871.95 | $160,195.58 |
| 318 | 2046/10 | $436.97 | $667.48 | $0.00 | $617.50 | $150.00 | $1,871.95 | $159,758.61 |
| 319 | 2046/11 | $438.79 | $665.66 | $0.00 | $617.50 | $150.00 | $1,871.95 | $159,319.81 |
| 320 | 2046/12 | $440.62 | $663.83 | $0.00 | $617.50 | $150.00 | $1,871.95 | $158,879.19 |
| 321 | 2047/01 | $442.46 | $662.00 | $0.00 | $617.50 | $150.00 | $1,871.95 | $158,436.74 |
| 322 | 2047/02 | $444.30 | $660.15 | $0.00 | $617.50 | $150.00 | $1,871.95 | $157,992.43 |
| 323 | 2047/03 | $446.15 | $658.30 | $0.00 | $617.50 | $150.00 | $1,871.95 | $157,546.28 |
| 324 | 2047/04 | $448.01 | $656.44 | $0.00 | $617.50 | $150.00 | $1,871.95 | $157,098.27 |
| 325 | 2047/05 | $449.88 | $654.58 | $0.00 | $617.50 | $150.00 | $1,871.95 | $156,648.39 |
| 326 | 2047/06 | $451.75 | $652.70 | $0.00 | $617.50 | $150.00 | $1,871.95 | $156,196.64 |
| 327 | 2047/07 | $453.63 | $650.82 | $0.00 | $617.50 | $150.00 | $1,871.95 | $155,743.01 |
| 328 | 2047/08 | $455.52 | $648.93 | $0.00 | $617.50 | $150.00 | $1,871.95 | $155,287.48 |
| 329 | 2047/09 | $457.42 | $647.03 | $0.00 | $617.50 | $150.00 | $1,871.95 | $154,830.06 |
| 330 | 2047/10 | $459.33 | $645.13 | $0.00 | $617.50 | $150.00 | $1,871.95 | $154,370.73 |
| 331 | 2047/11 | $461.24 | $643.21 | $0.00 | $617.50 | $150.00 | $1,871.95 | $153,909.49 |
| 332 | 2047/12 | $463.16 | $641.29 | $0.00 | $617.50 | $150.00 | $1,871.95 | $153,446.32 |
| 333 | 2048/01 | $465.09 | $639.36 | $0.00 | $617.50 | $150.00 | $1,871.95 | $152,981.23 |
| 334 | 2048/02 | $467.03 | $637.42 | $0.00 | $617.50 | $150.00 | $1,871.95 | $152,514.20 |
| 335 | 2048/03 | $468.98 | $635.48 | $0.00 | $617.50 | $150.00 | $1,871.95 | $152,045.22 |
| 336 | 2048/04 | $470.93 | $633.52 | $0.00 | $617.50 | $150.00 | $1,871.95 | $151,574.29 |
| 337 | 2048/05 | $472.89 | $631.56 | $0.00 | $617.50 | $150.00 | $1,871.95 | $151,101.39 |
| 338 | 2048/06 | $474.86 | $629.59 | $0.00 | $617.50 | $150.00 | $1,871.95 | $150,626.53 |
| 339 | 2048/07 | $476.84 | $627.61 | $0.00 | $617.50 | $150.00 | $1,871.95 | $150,149.68 |
| 340 | 2048/08 | $478.83 | $625.62 | $0.00 | $617.50 | $150.00 | $1,871.95 | $149,670.85 |
| 341 | 2048/09 | $480.83 | $623.63 | $0.00 | $617.50 | $150.00 | $1,871.95 | $149,190.03 |
| 342 | 2048/10 | $482.83 | $621.63 | $0.00 | $617.50 | $150.00 | $1,871.95 | $148,707.20 |
| 343 | 2048/11 | $484.84 | $619.61 | $0.00 | $617.50 | $150.00 | $1,871.95 | $148,222.36 |
| 344 | 2048/12 | $486.86 | $617.59 | $0.00 | $617.50 | $150.00 | $1,871.95 | $147,735.50 |
| 345 | 2049/01 | $488.89 | $615.56 | $0.00 | $617.50 | $150.00 | $1,871.95 | $147,246.61 |
| 346 | 2049/02 | $490.93 | $613.53 | $0.00 | $617.50 | $150.00 | $1,871.95 | $146,755.68 |
| 347 | 2049/03 | $492.97 | $611.48 | $0.00 | $617.50 | $150.00 | $1,871.95 | $146,262.71 |
| 348 | 2049/04 | $495.03 | $609.43 | $0.00 | $617.50 | $150.00 | $1,871.95 | $145,767.68 |
| 349 | 2049/05 | $497.09 | $607.37 | $0.00 | $617.50 | $150.00 | $1,871.95 | $145,270.59 |
| 350 | 2049/06 | $499.16 | $605.29 | $0.00 | $617.50 | $150.00 | $1,871.95 | $144,771.43 |
| 351 | 2049/07 | $501.24 | $603.21 | $0.00 | $617.50 | $150.00 | $1,871.95 | $144,270.19 |
| 352 | 2049/08 | $503.33 | $601.13 | $0.00 | $617.50 | $150.00 | $1,871.95 | $143,766.87 |
| 353 | 2049/09 | $505.43 | $599.03 | $0.00 | $617.50 | $150.00 | $1,871.95 | $143,261.44 |
| 354 | 2049/10 | $507.53 | $596.92 | $0.00 | $617.50 | $150.00 | $1,871.95 | $142,753.91 |
| 355 | 2049/11 | $509.65 | $594.81 | $0.00 | $617.50 | $150.00 | $1,871.95 | $142,244.26 |
| 356 | 2049/12 | $511.77 | $592.68 | $0.00 | $617.50 | $150.00 | $1,871.95 | $141,732.49 |
| 357 | 2050/01 | $513.90 | $590.55 | $0.00 | $617.50 | $150.00 | $1,871.95 | $141,218.59 |
| 358 | 2050/02 | $516.04 | $588.41 | $0.00 | $617.50 | $150.00 | $1,871.95 | $140,702.55 |
| 359 | 2050/03 | $518.19 | $586.26 | $0.00 | $617.50 | $150.00 | $1,871.95 | $140,184.35 |
| 360 | 2050/04 | $520.35 | $584.10 | $0.00 | $617.50 | $150.00 | $1,871.95 | $139,664.00 |
| 361 | 2050/05 | $522.52 | $581.93 | $0.00 | $617.50 | $150.00 | $1,871.95 | $139,141.48 |
| 362 | 2050/06 | $524.70 | $579.76 | $0.00 | $617.50 | $150.00 | $1,871.95 | $138,616.78 |
| 363 | 2050/07 | $526.88 | $577.57 | $0.00 | $617.50 | $150.00 | $1,871.95 | $138,089.90 |
| 364 | 2050/08 | $529.08 | $575.37 | $0.00 | $617.50 | $150.00 | $1,871.95 | $137,560.82 |
| 365 | 2050/09 | $531.28 | $573.17 | $0.00 | $617.50 | $150.00 | $1,871.95 | $137,029.54 |
| 366 | 2050/10 | $533.50 | $570.96 | $0.00 | $617.50 | $150.00 | $1,871.95 | $136,496.04 |
| 367 | 2050/11 | $535.72 | $568.73 | $0.00 | $617.50 | $150.00 | $1,871.95 | $135,960.32 |
| 368 | 2050/12 | $537.95 | $566.50 | $0.00 | $617.50 | $150.00 | $1,871.95 | $135,422.37 |
| 369 | 2051/01 | $540.19 | $564.26 | $0.00 | $617.50 | $150.00 | $1,871.95 | $134,882.17 |
| 370 | 2051/02 | $542.44 | $562.01 | $0.00 | $617.50 | $150.00 | $1,871.95 | $134,339.73 |
| 371 | 2051/03 | $544.71 | $559.75 | $0.00 | $617.50 | $150.00 | $1,871.95 | $133,795.02 |
| 372 | 2051/04 | $546.97 | $557.48 | $0.00 | $617.50 | $150.00 | $1,871.95 | $133,248.05 |
| 373 | 2051/05 | $549.25 | $555.20 | $0.00 | $617.50 | $150.00 | $1,871.95 | $132,698.79 |
| 374 | 2051/06 | $551.54 | $552.91 | $0.00 | $617.50 | $150.00 | $1,871.95 | $132,147.25 |
| 375 | 2051/07 | $553.84 | $550.61 | $0.00 | $617.50 | $150.00 | $1,871.95 | $131,593.41 |
| 376 | 2051/08 | $556.15 | $548.31 | $0.00 | $617.50 | $150.00 | $1,871.95 | $131,037.26 |
| 377 | 2051/09 | $558.47 | $545.99 | $0.00 | $617.50 | $150.00 | $1,871.95 | $130,478.80 |
| 378 | 2051/10 | $560.79 | $543.66 | $0.00 | $617.50 | $150.00 | $1,871.95 | $129,918.00 |
| 379 | 2051/11 | $563.13 | $541.33 | $0.00 | $617.50 | $150.00 | $1,871.95 | $129,354.87 |
| 380 | 2051/12 | $565.48 | $538.98 | $0.00 | $617.50 | $150.00 | $1,871.95 | $128,789.40 |
| 381 | 2052/01 | $567.83 | $536.62 | $0.00 | $617.50 | $150.00 | $1,871.95 | $128,221.57 |
| 382 | 2052/02 | $570.20 | $534.26 | $0.00 | $617.50 | $150.00 | $1,871.95 | $127,651.37 |
| 383 | 2052/03 | $572.57 | $531.88 | $0.00 | $617.50 | $150.00 | $1,871.95 | $127,078.80 |
| 384 | 2052/04 | $574.96 | $529.49 | $0.00 | $617.50 | $150.00 | $1,871.95 | $126,503.84 |
| 385 | 2052/05 | $577.35 | $527.10 | $0.00 | $617.50 | $150.00 | $1,871.95 | $125,926.48 |
| 386 | 2052/06 | $579.76 | $524.69 | $0.00 | $617.50 | $150.00 | $1,871.95 | $125,346.72 |
| 387 | 2052/07 | $582.18 | $522.28 | $0.00 | $617.50 | $150.00 | $1,871.95 | $124,764.55 |
| 388 | 2052/08 | $584.60 | $519.85 | $0.00 | $617.50 | $150.00 | $1,871.95 | $124,179.94 |
| 389 | 2052/09 | $587.04 | $517.42 | $0.00 | $617.50 | $150.00 | $1,871.95 | $123,592.91 |
| 390 | 2052/10 | $589.48 | $514.97 | $0.00 | $617.50 | $150.00 | $1,871.95 | $123,003.42 |
| 391 | 2052/11 | $591.94 | $512.51 | $0.00 | $617.50 | $150.00 | $1,871.95 | $122,411.48 |
| 392 | 2052/12 | $594.41 | $510.05 | $0.00 | $617.50 | $150.00 | $1,871.95 | $121,817.08 |
| 393 | 2053/01 | $596.88 | $507.57 | $0.00 | $617.50 | $150.00 | $1,871.95 | $121,220.19 |
| 394 | 2053/02 | $599.37 | $505.08 | $0.00 | $617.50 | $150.00 | $1,871.95 | $120,620.82 |
| 395 | 2053/03 | $601.87 | $502.59 | $0.00 | $617.50 | $150.00 | $1,871.95 | $120,018.96 |
| 396 | 2053/04 | $604.38 | $500.08 | $0.00 | $617.50 | $150.00 | $1,871.95 | $119,414.58 |
| 397 | 2053/05 | $606.89 | $497.56 | $0.00 | $617.50 | $150.00 | $1,871.95 | $118,807.69 |
| 398 | 2053/06 | $609.42 | $495.03 | $0.00 | $617.50 | $150.00 | $1,871.95 | $118,198.27 |
| 399 | 2053/07 | $611.96 | $492.49 | $0.00 | $617.50 | $150.00 | $1,871.95 | $117,586.31 |
| 400 | 2053/08 | $614.51 | $489.94 | $0.00 | $617.50 | $150.00 | $1,871.95 | $116,971.79 |
| 401 | 2053/09 | $617.07 | $487.38 | $0.00 | $617.50 | $150.00 | $1,871.95 | $116,354.72 |
| 402 | 2053/10 | $619.64 | $484.81 | $0.00 | $617.50 | $150.00 | $1,871.95 | $115,735.08 |
| 403 | 2053/11 | $622.22 | $482.23 | $0.00 | $617.50 | $150.00 | $1,871.95 | $115,112.86 |
| 404 | 2053/12 | $624.82 | $479.64 | $0.00 | $617.50 | $150.00 | $1,871.95 | $114,488.04 |
| 405 | 2054/01 | $627.42 | $477.03 | $0.00 | $617.50 | $150.00 | $1,871.95 | $113,860.62 |
| 406 | 2054/02 | $630.03 | $474.42 | $0.00 | $617.50 | $150.00 | $1,871.95 | $113,230.58 |
| 407 | 2054/03 | $632.66 | $471.79 | $0.00 | $617.50 | $150.00 | $1,871.95 | $112,597.92 |
| 408 | 2054/04 | $635.30 | $469.16 | $0.00 | $617.50 | $150.00 | $1,871.95 | $111,962.63 |
| 409 | 2054/05 | $637.94 | $466.51 | $0.00 | $617.50 | $150.00 | $1,871.95 | $111,324.68 |
| 410 | 2054/06 | $640.60 | $463.85 | $0.00 | $617.50 | $150.00 | $1,871.95 | $110,684.08 |
| 411 | 2054/07 | $643.27 | $461.18 | $0.00 | $617.50 | $150.00 | $1,871.95 | $110,040.81 |
| 412 | 2054/08 | $645.95 | $458.50 | $0.00 | $617.50 | $150.00 | $1,871.95 | $109,394.86 |
| 413 | 2054/09 | $648.64 | $455.81 | $0.00 | $617.50 | $150.00 | $1,871.95 | $108,746.22 |
| 414 | 2054/10 | $651.34 | $453.11 | $0.00 | $617.50 | $150.00 | $1,871.95 | $108,094.88 |
| 415 | 2054/11 | $654.06 | $450.40 | $0.00 | $617.50 | $150.00 | $1,871.95 | $107,440.82 |
| 416 | 2054/12 | $656.78 | $447.67 | $0.00 | $617.50 | $150.00 | $1,871.95 | $106,784.03 |
| 417 | 2055/01 | $659.52 | $444.93 | $0.00 | $617.50 | $150.00 | $1,871.95 | $106,124.51 |
| 418 | 2055/02 | $662.27 | $442.19 | $0.00 | $617.50 | $150.00 | $1,871.95 | $105,462.24 |
| 419 | 2055/03 | $665.03 | $439.43 | $0.00 | $617.50 | $150.00 | $1,871.95 | $104,797.22 |
| 420 | 2055/04 | $667.80 | $436.66 | $0.00 | $617.50 | $150.00 | $1,871.95 | $104,129.42 |
| 421 | 2055/05 | $670.58 | $433.87 | $0.00 | $617.50 | $150.00 | $1,871.95 | $103,458.84 |
| 422 | 2055/06 | $673.38 | $431.08 | $0.00 | $617.50 | $150.00 | $1,871.95 | $102,785.46 |
| 423 | 2055/07 | $676.18 | $428.27 | $0.00 | $617.50 | $150.00 | $1,871.95 | $102,109.28 |
| 424 | 2055/08 | $679.00 | $425.46 | $0.00 | $617.50 | $150.00 | $1,871.95 | $101,430.28 |
| 425 | 2055/09 | $681.83 | $422.63 | $0.00 | $617.50 | $150.00 | $1,871.95 | $100,748.45 |
| 426 | 2055/10 | $684.67 | $419.79 | $0.00 | $617.50 | $150.00 | $1,871.95 | $100,063.78 |
| 427 | 2055/11 | $687.52 | $416.93 | $0.00 | $617.50 | $150.00 | $1,871.95 | $99,376.26 |
| 428 | 2055/12 | $690.39 | $414.07 | $0.00 | $617.50 | $150.00 | $1,871.95 | $98,685.88 |
| 429 | 2056/01 | $693.26 | $411.19 | $0.00 | $617.50 | $150.00 | $1,871.95 | $97,992.61 |
| 430 | 2056/02 | $696.15 | $408.30 | $0.00 | $617.50 | $150.00 | $1,871.95 | $97,296.46 |
| 431 | 2056/03 | $699.05 | $405.40 | $0.00 | $617.50 | $150.00 | $1,871.95 | $96,597.41 |
| 432 | 2056/04 | $701.96 | $402.49 | $0.00 | $617.50 | $150.00 | $1,871.95 | $95,895.44 |
| 433 | 2056/05 | $704.89 | $399.56 | $0.00 | $617.50 | $150.00 | $1,871.95 | $95,190.55 |
| 434 | 2056/06 | $707.83 | $396.63 | $0.00 | $617.50 | $150.00 | $1,871.95 | $94,482.73 |
| 435 | 2056/07 | $710.78 | $393.68 | $0.00 | $617.50 | $150.00 | $1,871.95 | $93,771.95 |
| 436 | 2056/08 | $713.74 | $390.72 | $0.00 | $617.50 | $150.00 | $1,871.95 | $93,058.21 |
| 437 | 2056/09 | $716.71 | $387.74 | $0.00 | $617.50 | $150.00 | $1,871.95 | $92,341.50 |
| 438 | 2056/10 | $719.70 | $384.76 | $0.00 | $617.50 | $150.00 | $1,871.95 | $91,621.80 |
| 439 | 2056/11 | $722.70 | $381.76 | $0.00 | $617.50 | $150.00 | $1,871.95 | $90,899.11 |
| 440 | 2056/12 | $725.71 | $378.75 | $0.00 | $617.50 | $150.00 | $1,871.95 | $90,173.40 |
| 441 | 2057/01 | $728.73 | $375.72 | $0.00 | $617.50 | $150.00 | $1,871.95 | $89,444.67 |
| 442 | 2057/02 | $731.77 | $372.69 | $0.00 | $617.50 | $150.00 | $1,871.95 | $88,712.90 |
| 443 | 2057/03 | $734.82 | $369.64 | $0.00 | $617.50 | $150.00 | $1,871.95 | $87,978.08 |
| 444 | 2057/04 | $737.88 | $366.58 | $0.00 | $617.50 | $150.00 | $1,871.95 | $87,240.21 |
| 445 | 2057/05 | $740.95 | $363.50 | $0.00 | $617.50 | $150.00 | $1,871.95 | $86,499.25 |
| 446 | 2057/06 | $744.04 | $360.41 | $0.00 | $617.50 | $150.00 | $1,871.95 | $85,755.21 |
| 447 | 2057/07 | $747.14 | $357.31 | $0.00 | $617.50 | $150.00 | $1,871.95 | $85,008.07 |
| 448 | 2057/08 | $750.25 | $354.20 | $0.00 | $617.50 | $150.00 | $1,871.95 | $84,257.82 |
| 449 | 2057/09 | $753.38 | $351.07 | $0.00 | $617.50 | $150.00 | $1,871.95 | $83,504.44 |
| 450 | 2057/10 | $756.52 | $347.94 | $0.00 | $617.50 | $150.00 | $1,871.95 | $82,747.92 |
| 451 | 2057/11 | $759.67 | $344.78 | $0.00 | $617.50 | $150.00 | $1,871.95 | $81,988.25 |
| 452 | 2057/12 | $762.84 | $341.62 | $0.00 | $617.50 | $150.00 | $1,871.95 | $81,225.41 |
| 453 | 2058/01 | $766.01 | $338.44 | $0.00 | $617.50 | $150.00 | $1,871.95 | $80,459.40 |
| 454 | 2058/02 | $769.21 | $335.25 | $0.00 | $617.50 | $150.00 | $1,871.95 | $79,690.19 |
| 455 | 2058/03 | $772.41 | $332.04 | $0.00 | $617.50 | $150.00 | $1,871.95 | $78,917.78 |
| 456 | 2058/04 | $775.63 | $328.82 | $0.00 | $617.50 | $150.00 | $1,871.95 | $78,142.15 |
| 457 | 2058/05 | $778.86 | $325.59 | $0.00 | $617.50 | $150.00 | $1,871.95 | $77,363.29 |
| 458 | 2058/06 | $782.11 | $322.35 | $0.00 | $617.50 | $150.00 | $1,871.95 | $76,581.18 |
| 459 | 2058/07 | $785.37 | $319.09 | $0.00 | $617.50 | $150.00 | $1,871.95 | $75,795.81 |
| 460 | 2058/08 | $788.64 | $315.82 | $0.00 | $617.50 | $150.00 | $1,871.95 | $75,007.18 |
| 461 | 2058/09 | $791.92 | $312.53 | $0.00 | $617.50 | $150.00 | $1,871.95 | $74,215.25 |
| 462 | 2058/10 | $795.22 | $309.23 | $0.00 | $617.50 | $150.00 | $1,871.95 | $73,420.03 |
| 463 | 2058/11 | $798.54 | $305.92 | $0.00 | $617.50 | $150.00 | $1,871.95 | $72,621.49 |
| 464 | 2058/12 | $801.86 | $302.59 | $0.00 | $617.50 | $150.00 | $1,871.95 | $71,819.63 |
| 465 | 2059/01 | $805.21 | $299.25 | $0.00 | $617.50 | $150.00 | $1,871.95 | $71,014.42 |
| 466 | 2059/02 | $808.56 | $295.89 | $0.00 | $617.50 | $150.00 | $1,871.95 | $70,205.86 |
| 467 | 2059/03 | $811.93 | $292.52 | $0.00 | $617.50 | $150.00 | $1,871.95 | $69,393.93 |
| 468 | 2059/04 | $815.31 | $289.14 | $0.00 | $617.50 | $150.00 | $1,871.95 | $68,578.62 |
| 469 | 2059/05 | $818.71 | $285.74 | $0.00 | $617.50 | $150.00 | $1,871.95 | $67,759.91 |
| 470 | 2059/06 | $822.12 | $282.33 | $0.00 | $617.50 | $150.00 | $1,871.95 | $66,937.79 |
| 471 | 2059/07 | $825.55 | $278.91 | $0.00 | $617.50 | $150.00 | $1,871.95 | $66,112.24 |
| 472 | 2059/08 | $828.99 | $275.47 | $0.00 | $617.50 | $150.00 | $1,871.95 | $65,283.25 |
| 473 | 2059/09 | $832.44 | $272.01 | $0.00 | $617.50 | $150.00 | $1,871.95 | $64,450.81 |
| 474 | 2059/10 | $835.91 | $268.55 | $0.00 | $617.50 | $150.00 | $1,871.95 | $63,614.90 |
| 475 | 2059/11 | $839.39 | $265.06 | $0.00 | $617.50 | $150.00 | $1,871.95 | $62,775.51 |
| 476 | 2059/12 | $842.89 | $261.56 | $0.00 | $617.50 | $150.00 | $1,871.95 | $61,932.62 |
| 477 | 2060/01 | $846.40 | $258.05 | $0.00 | $617.50 | $150.00 | $1,871.95 | $61,086.22 |
| 478 | 2060/02 | $849.93 | $254.53 | $0.00 | $617.50 | $150.00 | $1,871.95 | $60,236.29 |
| 479 | 2060/03 | $853.47 | $250.98 | $0.00 | $617.50 | $150.00 | $1,871.95 | $59,382.82 |
| 480 | 2060/04 | $857.03 | $247.43 | $0.00 | $617.50 | $150.00 | $1,871.95 | $58,525.80 |
| 481 | 2060/05 | $860.60 | $243.86 | $0.00 | $617.50 | $150.00 | $1,871.95 | $57,665.20 |
| 482 | 2060/06 | $864.18 | $240.27 | $0.00 | $617.50 | $150.00 | $1,871.95 | $56,801.02 |
| 483 | 2060/07 | $867.78 | $236.67 | $0.00 | $617.50 | $150.00 | $1,871.95 | $55,933.24 |
| 484 | 2060/08 | $871.40 | $233.06 | $0.00 | $617.50 | $150.00 | $1,871.95 | $55,061.84 |
| 485 | 2060/09 | $875.03 | $229.42 | $0.00 | $617.50 | $150.00 | $1,871.95 | $54,186.81 |
| 486 | 2060/10 | $878.68 | $225.78 | $0.00 | $617.50 | $150.00 | $1,871.95 | $53,308.13 |
| 487 | 2060/11 | $882.34 | $222.12 | $0.00 | $617.50 | $150.00 | $1,871.95 | $52,425.80 |
| 488 | 2060/12 | $886.01 | $218.44 | $0.00 | $617.50 | $150.00 | $1,871.95 | $51,539.78 |
| 489 | 2061/01 | $889.70 | $214.75 | $0.00 | $617.50 | $150.00 | $1,871.95 | $50,650.08 |
| 490 | 2061/02 | $893.41 | $211.04 | $0.00 | $617.50 | $150.00 | $1,871.95 | $49,756.67 |
| 491 | 2061/03 | $897.13 | $207.32 | $0.00 | $617.50 | $150.00 | $1,871.95 | $48,859.53 |
| 492 | 2061/04 | $900.87 | $203.58 | $0.00 | $617.50 | $150.00 | $1,871.95 | $47,958.66 |
| 493 | 2061/05 | $904.63 | $199.83 | $0.00 | $617.50 | $150.00 | $1,871.95 | $47,054.03 |
| 494 | 2061/06 | $908.40 | $196.06 | $0.00 | $617.50 | $150.00 | $1,871.95 | $46,145.64 |
| 495 | 2061/07 | $912.18 | $192.27 | $0.00 | $617.50 | $150.00 | $1,871.95 | $45,233.46 |
| 496 | 2061/08 | $915.98 | $188.47 | $0.00 | $617.50 | $150.00 | $1,871.95 | $44,317.47 |
| 497 | 2061/09 | $919.80 | $184.66 | $0.00 | $617.50 | $150.00 | $1,871.95 | $43,397.68 |
| 498 | 2061/10 | $923.63 | $180.82 | $0.00 | $617.50 | $150.00 | $1,871.95 | $42,474.05 |
| 499 | 2061/11 | $927.48 | $176.98 | $0.00 | $617.50 | $150.00 | $1,871.95 | $41,546.57 |
| 500 | 2061/12 | $931.34 | $173.11 | $0.00 | $617.50 | $150.00 | $1,871.95 | $40,615.22 |
| 501 | 2062/01 | $935.22 | $169.23 | $0.00 | $617.50 | $150.00 | $1,871.95 | $39,680.00 |
| 502 | 2062/02 | $939.12 | $165.33 | $0.00 | $617.50 | $150.00 | $1,871.95 | $38,740.88 |
| 503 | 2062/03 | $943.03 | $161.42 | $0.00 | $617.50 | $150.00 | $1,871.95 | $37,797.85 |
| 504 | 2062/04 | $946.96 | $157.49 | $0.00 | $617.50 | $150.00 | $1,871.95 | $36,850.88 |
| 505 | 2062/05 | $950.91 | $153.55 | $0.00 | $617.50 | $150.00 | $1,871.95 | $35,899.97 |
| 506 | 2062/06 | $954.87 | $149.58 | $0.00 | $617.50 | $150.00 | $1,871.95 | $34,945.10 |
| 507 | 2062/07 | $958.85 | $145.60 | $0.00 | $617.50 | $150.00 | $1,871.95 | $33,986.25 |
| 508 | 2062/08 | $962.84 | $141.61 | $0.00 | $617.50 | $150.00 | $1,871.95 | $33,023.41 |
| 509 | 2062/09 | $966.86 | $137.60 | $0.00 | $617.50 | $150.00 | $1,871.95 | $32,056.55 |
| 510 | 2062/10 | $970.89 | $133.57 | $0.00 | $617.50 | $150.00 | $1,871.95 | $31,085.67 |
| 511 | 2062/11 | $974.93 | $129.52 | $0.00 | $617.50 | $150.00 | $1,871.95 | $30,110.74 |
| 512 | 2062/12 | $978.99 | $125.46 | $0.00 | $617.50 | $150.00 | $1,871.95 | $29,131.75 |
| 513 | 2063/01 | $983.07 | $121.38 | $0.00 | $617.50 | $150.00 | $1,871.95 | $28,148.67 |
| 514 | 2063/02 | $987.17 | $117.29 | $0.00 | $617.50 | $150.00 | $1,871.95 | $27,161.51 |
| 515 | 2063/03 | $991.28 | $113.17 | $0.00 | $617.50 | $150.00 | $1,871.95 | $26,170.22 |
| 516 | 2063/04 | $995.41 | $109.04 | $0.00 | $617.50 | $150.00 | $1,871.95 | $25,174.81 |
| 517 | 2063/05 | $999.56 | $104.90 | $0.00 | $617.50 | $150.00 | $1,871.95 | $24,175.25 |
| 518 | 2063/06 | $1,003.72 | $100.73 | $0.00 | $617.50 | $150.00 | $1,871.95 | $23,171.53 |
| 519 | 2063/07 | $1,007.91 | $96.55 | $0.00 | $617.50 | $150.00 | $1,871.95 | $22,163.62 |
| 520 | 2063/08 | $1,012.11 | $92.35 | $0.00 | $617.50 | $150.00 | $1,871.95 | $21,151.52 |
| 521 | 2063/09 | $1,016.32 | $88.13 | $0.00 | $617.50 | $150.00 | $1,871.95 | $20,135.20 |
| 522 | 2063/10 | $1,020.56 | $83.90 | $0.00 | $617.50 | $150.00 | $1,871.95 | $19,114.64 |
| 523 | 2063/11 | $1,024.81 | $79.64 | $0.00 | $617.50 | $150.00 | $1,871.95 | $18,089.83 |
| 524 | 2063/12 | $1,029.08 | $75.37 | $0.00 | $617.50 | $150.00 | $1,871.95 | $17,060.75 |
| 525 | 2064/01 | $1,033.37 | $71.09 | $0.00 | $617.50 | $150.00 | $1,871.95 | $16,027.38 |
| 526 | 2064/02 | $1,037.67 | $66.78 | $0.00 | $617.50 | $150.00 | $1,871.95 | $14,989.71 |
| 527 | 2064/03 | $1,042.00 | $62.46 | $0.00 | $617.50 | $150.00 | $1,871.95 | $13,947.71 |
| 528 | 2064/04 | $1,046.34 | $58.12 | $0.00 | $617.50 | $150.00 | $1,871.95 | $12,901.37 |
| 529 | 2064/05 | $1,050.70 | $53.76 | $0.00 | $617.50 | $150.00 | $1,871.95 | $11,850.67 |
| 530 | 2064/06 | $1,055.08 | $49.38 | $0.00 | $617.50 | $150.00 | $1,871.95 | $10,795.60 |
| 531 | 2064/07 | $1,059.47 | $44.98 | $0.00 | $617.50 | $150.00 | $1,871.95 | $9,736.13 |
| 532 | 2064/08 | $1,063.89 | $40.57 | $0.00 | $617.50 | $150.00 | $1,871.95 | $8,672.24 |
| 533 | 2064/09 | $1,068.32 | $36.13 | $0.00 | $617.50 | $150.00 | $1,871.95 | $7,603.92 |
| 534 | 2064/10 | $1,072.77 | $31.68 | $0.00 | $617.50 | $150.00 | $1,871.95 | $6,531.15 |
| 535 | 2064/11 | $1,077.24 | $27.21 | $0.00 | $617.50 | $150.00 | $1,871.95 | $5,453.91 |
| 536 | 2064/12 | $1,081.73 | $22.72 | $0.00 | $617.50 | $150.00 | $1,871.95 | $4,372.18 |
| 537 | 2065/01 | $1,086.24 | $18.22 | $0.00 | $617.50 | $150.00 | $1,871.95 | $3,285.94 |
| 538 | 2065/02 | $1,090.76 | $13.69 | $0.00 | $617.50 | $150.00 | $1,871.95 | $2,195.18 |
| 539 | 2065/03 | $1,095.31 | $9.15 | $0.00 | $617.50 | $150.00 | $1,871.95 | $1,099.87 |
| 540 | 2065/04 | $1,099.87 | $4.58 | $0.00 | $617.50 | $150.00 | $1,871.95 | $0.00 |
| Totals | $237,000.00 | $359,405.17 | $20,737.50 | $333,450.00 | $81,000.00 | $1,031,592.67 |
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.