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 $809,000.00 at 4.5% interest rate for a $849,000.00 home, you need to have a monthly payment of $4,329.60 ~ $5,003.76. You will make a total of 540 payments and you will pay off your mortgage on 2061/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $188,891.96 in interest by paying off your mortgage through bi-weekly payments! Here is a loan comparison table to show you different loan terms and payment types: Consult with a Mortgage Specialist
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $3,392.86 | 4.5% | 600 months | $2,075,717.92 | $1,226,717.92 |
| 50 years | Bi-Weekly | $1,696.43 | 4.5% | 512 months | $1,859,445.18 | $1,010,445.18 |
| 45 years | Monthly | $3,497.10 | 4.5% | 540 months | $1,928,432.28 | $1,079,432.28 |
| 45 years | Bi-Weekly | $1,748.55 | 4.5% | 461 months | $1,739,540.32 | $890,540.32 |
| 40 years | Monthly | $3,636.96 | 4.5% | 480 months | $1,785,742.41 | $936,742.41 |
| 40 years | Bi-Weekly | $1,818.48 | 4.5% | 409 months | $1,623,341.17 | $774,341.17 |
| 35 years | Monthly | $3,828.65 | 4.5% | 420 months | $1,648,031.73 | $799,031.73 |
| 35 years | Bi-Weekly | $1,914.33 | 4.5% | 358 months | $1,511,073.82 | $662,073.82 |
| 30 years | Monthly | $4,099.08 | 4.5% | 360 months | $1,515,670.30 | $666,670.30 |
| 30 years | Bi-Weekly | $2,049.54 | 4.5% | 307 months | $1,402,951.42 | $553,951.42 |
| 25 years | Monthly | $4,496.68 | 4.5% | 300 months | $1,389,005.42 | $540,005.42 |
| 25 years | Bi-Weekly | $2,248.34 | 4.5% | 256 months | $1,299,169.86 | $450,169.86 |
| 20 years | Monthly | $5,118.13 | 4.5% | 240 months | $1,268,352.03 | $419,352.03 |
| 20 years | Bi-Weekly | $2,559.07 | 4.5% | 205 months | $1,199,903.54 | $350,903.54 |
| 15 years | Monthly | $6,188.80 | 4.5% | 180 months | $1,153,983.23 | $304,983.23 |
| 15 years | Bi-Weekly | $3,094.40 | 4.5% | 154 months | $1,105,301.35 | $256,301.35 |
| 10 years | Monthly | $8,384.35 | 4.5% | 120 months | $1,046,121.67 | $197,121.67 |
| 10 years | Bi-Weekly | $4,192.18 | 4.5% | 103 months | $1,015,483.15 | $166,483.15 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/03 | $463.35 | $3,033.75 | $674.17 | $707.50 | $125.00 | $5,003.76 | $808,536.65 |
| 2 | 2016/04 | $465.08 | $3,032.01 | $674.17 | $707.50 | $125.00 | $5,003.76 | $808,071.57 |
| 3 | 2016/05 | $466.83 | $3,030.27 | $674.17 | $707.50 | $125.00 | $5,003.76 | $807,604.74 |
| 4 | 2016/06 | $468.58 | $3,028.52 | $674.17 | $707.50 | $125.00 | $5,003.76 | $807,136.16 |
| 5 | 2016/07 | $470.34 | $3,026.76 | $674.17 | $707.50 | $125.00 | $5,003.76 | $806,665.83 |
| 6 | 2016/08 | $472.10 | $3,025.00 | $674.17 | $707.50 | $125.00 | $5,003.76 | $806,193.73 |
| 7 | 2016/09 | $473.87 | $3,023.23 | $674.17 | $707.50 | $125.00 | $5,003.76 | $805,719.85 |
| 8 | 2016/10 | $475.65 | $3,021.45 | $674.17 | $707.50 | $125.00 | $5,003.76 | $805,244.21 |
| 9 | 2016/11 | $477.43 | $3,019.67 | $674.17 | $707.50 | $125.00 | $5,003.76 | $804,766.78 |
| 10 | 2016/12 | $479.22 | $3,017.88 | $674.17 | $707.50 | $125.00 | $5,003.76 | $804,287.56 |
| 11 | 2017/01 | $481.02 | $3,016.08 | $674.17 | $707.50 | $125.00 | $5,003.76 | $803,806.54 |
| 12 | 2017/02 | $482.82 | $3,014.27 | $674.17 | $707.50 | $125.00 | $5,003.76 | $803,323.71 |
| 13 | 2017/03 | $484.63 | $3,012.46 | $674.17 | $707.50 | $125.00 | $5,003.76 | $802,839.08 |
| 14 | 2017/04 | $486.45 | $3,010.65 | $674.17 | $707.50 | $125.00 | $5,003.76 | $802,352.63 |
| 15 | 2017/05 | $488.27 | $3,008.82 | $674.17 | $707.50 | $125.00 | $5,003.76 | $801,864.36 |
| 16 | 2017/06 | $490.11 | $3,006.99 | $674.17 | $707.50 | $125.00 | $5,003.76 | $801,374.25 |
| 17 | 2017/07 | $491.94 | $3,005.15 | $674.17 | $707.50 | $125.00 | $5,003.76 | $800,882.31 |
| 18 | 2017/08 | $493.79 | $3,003.31 | $674.17 | $707.50 | $125.00 | $5,003.76 | $800,388.52 |
| 19 | 2017/09 | $495.64 | $3,001.46 | $674.17 | $707.50 | $125.00 | $5,003.76 | $799,892.88 |
| 20 | 2017/10 | $497.50 | $2,999.60 | $674.17 | $707.50 | $125.00 | $5,003.76 | $799,395.38 |
| 21 | 2017/11 | $499.36 | $2,997.73 | $674.17 | $707.50 | $125.00 | $5,003.76 | $798,896.02 |
| 22 | 2017/12 | $501.24 | $2,995.86 | $674.17 | $707.50 | $125.00 | $5,003.76 | $798,394.78 |
| 23 | 2018/01 | $503.12 | $2,993.98 | $674.17 | $707.50 | $125.00 | $5,003.76 | $797,891.66 |
| 24 | 2018/02 | $505.00 | $2,992.09 | $674.17 | $707.50 | $125.00 | $5,003.76 | $797,386.66 |
| 25 | 2018/03 | $506.90 | $2,990.20 | $674.17 | $707.50 | $125.00 | $5,003.76 | $796,879.76 |
| 26 | 2018/04 | $508.80 | $2,988.30 | $674.17 | $707.50 | $125.00 | $5,003.76 | $796,370.97 |
| 27 | 2018/05 | $510.71 | $2,986.39 | $674.17 | $707.50 | $125.00 | $5,003.76 | $795,860.26 |
| 28 | 2018/06 | $512.62 | $2,984.48 | $674.17 | $707.50 | $125.00 | $5,003.76 | $795,347.64 |
| 29 | 2018/07 | $514.54 | $2,982.55 | $674.17 | $707.50 | $125.00 | $5,003.76 | $794,833.10 |
| 30 | 2018/08 | $516.47 | $2,980.62 | $674.17 | $707.50 | $125.00 | $5,003.76 | $794,316.62 |
| 31 | 2018/09 | $518.41 | $2,978.69 | $674.17 | $707.50 | $125.00 | $5,003.76 | $793,798.21 |
| 32 | 2018/10 | $520.35 | $2,976.74 | $674.17 | $707.50 | $125.00 | $5,003.76 | $793,277.86 |
| 33 | 2018/11 | $522.30 | $2,974.79 | $674.17 | $707.50 | $125.00 | $5,003.76 | $792,755.56 |
| 34 | 2018/12 | $524.26 | $2,972.83 | $674.17 | $707.50 | $125.00 | $5,003.76 | $792,231.29 |
| 35 | 2019/01 | $526.23 | $2,970.87 | $674.17 | $707.50 | $125.00 | $5,003.76 | $791,705.06 |
| 36 | 2019/02 | $528.20 | $2,968.89 | $674.17 | $707.50 | $125.00 | $5,003.76 | $791,176.86 |
| 37 | 2019/03 | $530.18 | $2,966.91 | $674.17 | $707.50 | $125.00 | $5,003.76 | $790,646.68 |
| 38 | 2019/04 | $532.17 | $2,964.93 | $674.17 | $707.50 | $125.00 | $5,003.76 | $790,114.51 |
| 39 | 2019/05 | $534.17 | $2,962.93 | $674.17 | $707.50 | $125.00 | $5,003.76 | $789,580.34 |
| 40 | 2019/06 | $536.17 | $2,960.93 | $674.17 | $707.50 | $125.00 | $5,003.76 | $789,044.17 |
| 41 | 2019/07 | $538.18 | $2,958.92 | $674.17 | $707.50 | $125.00 | $5,003.76 | $788,505.99 |
| 42 | 2019/08 | $540.20 | $2,956.90 | $674.17 | $707.50 | $125.00 | $5,003.76 | $787,965.79 |
| 43 | 2019/09 | $542.23 | $2,954.87 | $674.17 | $707.50 | $125.00 | $5,003.76 | $787,423.56 |
| 44 | 2019/10 | $544.26 | $2,952.84 | $674.17 | $707.50 | $125.00 | $5,003.76 | $786,879.30 |
| 45 | 2019/11 | $546.30 | $2,950.80 | $674.17 | $707.50 | $125.00 | $5,003.76 | $786,333.00 |
| 46 | 2019/12 | $548.35 | $2,948.75 | $674.17 | $707.50 | $125.00 | $5,003.76 | $785,784.66 |
| 47 | 2020/01 | $550.40 | $2,946.69 | $674.17 | $707.50 | $125.00 | $5,003.76 | $785,234.25 |
| 48 | 2020/02 | $552.47 | $2,944.63 | $674.17 | $707.50 | $125.00 | $5,003.76 | $784,681.78 |
| 49 | 2020/03 | $554.54 | $2,942.56 | $674.17 | $707.50 | $125.00 | $5,003.76 | $784,127.24 |
| 50 | 2020/04 | $556.62 | $2,940.48 | $674.17 | $707.50 | $125.00 | $5,003.76 | $783,570.62 |
| 51 | 2020/05 | $558.71 | $2,938.39 | $674.17 | $707.50 | $125.00 | $5,003.76 | $783,011.92 |
| 52 | 2020/06 | $560.80 | $2,936.29 | $674.17 | $707.50 | $125.00 | $5,003.76 | $782,451.11 |
| 53 | 2020/07 | $562.91 | $2,934.19 | $674.17 | $707.50 | $125.00 | $5,003.76 | $781,888.21 |
| 54 | 2020/08 | $565.02 | $2,932.08 | $674.17 | $707.50 | $125.00 | $5,003.76 | $781,323.19 |
| 55 | 2020/09 | $567.13 | $2,929.96 | $674.17 | $707.50 | $125.00 | $5,003.76 | $780,756.06 |
| 56 | 2020/10 | $569.26 | $2,927.84 | $674.17 | $707.50 | $125.00 | $5,003.76 | $780,186.80 |
| 57 | 2020/11 | $571.40 | $2,925.70 | $674.17 | $707.50 | $125.00 | $5,003.76 | $779,615.40 |
| 58 | 2020/12 | $573.54 | $2,923.56 | $674.17 | $707.50 | $125.00 | $5,003.76 | $779,041.86 |
| 59 | 2021/01 | $575.69 | $2,921.41 | $674.17 | $707.50 | $125.00 | $5,003.76 | $778,466.17 |
| 60 | 2021/02 | $577.85 | $2,919.25 | $674.17 | $707.50 | $125.00 | $5,003.76 | $777,888.32 |
| 61 | 2021/03 | $580.02 | $2,917.08 | $674.17 | $707.50 | $125.00 | $5,003.76 | $777,308.31 |
| 62 | 2021/04 | $582.19 | $2,914.91 | $674.17 | $707.50 | $125.00 | $5,003.76 | $776,726.12 |
| 63 | 2021/05 | $584.37 | $2,912.72 | $674.17 | $707.50 | $125.00 | $5,003.76 | $776,141.74 |
| 64 | 2021/06 | $586.57 | $2,910.53 | $674.17 | $707.50 | $125.00 | $5,003.76 | $775,555.18 |
| 65 | 2021/07 | $588.76 | $2,908.33 | $674.17 | $707.50 | $125.00 | $5,003.76 | $774,966.41 |
| 66 | 2021/08 | $590.97 | $2,906.12 | $674.17 | $707.50 | $125.00 | $5,003.76 | $774,375.44 |
| 67 | 2021/09 | $593.19 | $2,903.91 | $674.17 | $707.50 | $125.00 | $5,003.76 | $773,782.25 |
| 68 | 2021/10 | $595.41 | $2,901.68 | $674.17 | $707.50 | $125.00 | $5,003.76 | $773,186.84 |
| 69 | 2021/11 | $597.65 | $2,899.45 | $674.17 | $707.50 | $125.00 | $5,003.76 | $772,589.19 |
| 70 | 2021/12 | $599.89 | $2,897.21 | $674.17 | $707.50 | $125.00 | $5,003.76 | $771,989.30 |
| 71 | 2022/01 | $602.14 | $2,894.96 | $674.17 | $707.50 | $125.00 | $5,003.76 | $771,387.17 |
| 72 | 2022/02 | $604.39 | $2,892.70 | $674.17 | $707.50 | $125.00 | $5,003.76 | $770,782.77 |
| 73 | 2022/03 | $606.66 | $2,890.44 | $674.17 | $707.50 | $125.00 | $5,003.76 | $770,176.11 |
| 74 | 2022/04 | $608.94 | $2,888.16 | $674.17 | $707.50 | $125.00 | $5,003.76 | $769,567.17 |
| 75 | 2022/05 | $611.22 | $2,885.88 | $674.17 | $707.50 | $125.00 | $5,003.76 | $768,955.95 |
| 76 | 2022/06 | $613.51 | $2,883.58 | $674.17 | $707.50 | $125.00 | $5,003.76 | $768,342.44 |
| 77 | 2022/07 | $615.81 | $2,881.28 | $674.17 | $707.50 | $125.00 | $5,003.76 | $767,726.63 |
| 78 | 2022/08 | $618.12 | $2,878.97 | $674.17 | $707.50 | $125.00 | $5,003.76 | $767,108.51 |
| 79 | 2022/09 | $620.44 | $2,876.66 | $674.17 | $707.50 | $125.00 | $5,003.76 | $766,488.07 |
| 80 | 2022/10 | $622.77 | $2,874.33 | $674.17 | $707.50 | $125.00 | $5,003.76 | $765,865.30 |
| 81 | 2022/11 | $625.10 | $2,871.99 | $674.17 | $707.50 | $125.00 | $5,003.76 | $765,240.20 |
| 82 | 2022/12 | $627.45 | $2,869.65 | $674.17 | $707.50 | $125.00 | $5,003.76 | $764,612.75 |
| 83 | 2023/01 | $629.80 | $2,867.30 | $674.17 | $707.50 | $125.00 | $5,003.76 | $763,982.95 |
| 84 | 2023/02 | $632.16 | $2,864.94 | $674.17 | $707.50 | $125.00 | $5,003.76 | $763,350.79 |
| 85 | 2023/03 | $634.53 | $2,862.57 | $674.17 | $707.50 | $125.00 | $5,003.76 | $762,716.26 |
| 86 | 2023/04 | $636.91 | $2,860.19 | $674.17 | $707.50 | $125.00 | $5,003.76 | $762,079.35 |
| 87 | 2023/05 | $639.30 | $2,857.80 | $674.17 | $707.50 | $125.00 | $5,003.76 | $761,440.05 |
| 88 | 2023/06 | $641.70 | $2,855.40 | $674.17 | $707.50 | $125.00 | $5,003.76 | $760,798.36 |
| 89 | 2023/07 | $644.10 | $2,852.99 | $674.17 | $707.50 | $125.00 | $5,003.76 | $760,154.25 |
| 90 | 2023/08 | $646.52 | $2,850.58 | $674.17 | $707.50 | $125.00 | $5,003.76 | $759,507.73 |
| 91 | 2023/09 | $648.94 | $2,848.15 | $674.17 | $707.50 | $125.00 | $5,003.76 | $758,858.79 |
| 92 | 2023/10 | $651.38 | $2,845.72 | $674.17 | $707.50 | $125.00 | $5,003.76 | $758,207.41 |
| 93 | 2023/11 | $653.82 | $2,843.28 | $674.17 | $707.50 | $125.00 | $5,003.76 | $757,553.60 |
| 94 | 2023/12 | $656.27 | $2,840.83 | $674.17 | $707.50 | $125.00 | $5,003.76 | $756,897.32 |
| 95 | 2024/01 | $658.73 | $2,838.36 | $674.17 | $707.50 | $125.00 | $5,003.76 | $756,238.59 |
| 96 | 2024/02 | $661.20 | $2,835.89 | $674.17 | $707.50 | $125.00 | $5,003.76 | $755,577.39 |
| 97 | 2024/03 | $663.68 | $2,833.42 | $674.17 | $707.50 | $125.00 | $5,003.76 | $754,913.71 |
| 98 | 2024/04 | $666.17 | $2,830.93 | $674.17 | $707.50 | $125.00 | $5,003.76 | $754,247.54 |
| 99 | 2024/05 | $668.67 | $2,828.43 | $674.17 | $707.50 | $125.00 | $5,003.76 | $753,578.87 |
| 100 | 2024/06 | $671.18 | $2,825.92 | $674.17 | $707.50 | $125.00 | $5,003.76 | $752,907.69 |
| 101 | 2024/07 | $673.69 | $2,823.40 | $674.17 | $707.50 | $125.00 | $5,003.76 | $752,234.00 |
| 102 | 2024/08 | $676.22 | $2,820.88 | $674.17 | $707.50 | $125.00 | $5,003.76 | $751,557.78 |
| 103 | 2024/09 | $678.76 | $2,818.34 | $674.17 | $707.50 | $125.00 | $5,003.76 | $750,879.03 |
| 104 | 2024/10 | $681.30 | $2,815.80 | $674.17 | $707.50 | $125.00 | $5,003.76 | $750,197.73 |
| 105 | 2024/11 | $683.86 | $2,813.24 | $674.17 | $707.50 | $125.00 | $5,003.76 | $749,513.87 |
| 106 | 2024/12 | $686.42 | $2,810.68 | $674.17 | $707.50 | $125.00 | $5,003.76 | $748,827.45 |
| 107 | 2025/01 | $688.99 | $2,808.10 | $674.17 | $707.50 | $125.00 | $5,003.76 | $748,138.46 |
| 108 | 2025/02 | $691.58 | $2,805.52 | $674.17 | $707.50 | $125.00 | $5,003.76 | $747,446.88 |
| 109 | 2025/03 | $694.17 | $2,802.93 | $674.17 | $707.50 | $125.00 | $5,003.76 | $746,752.71 |
| 110 | 2025/04 | $696.77 | $2,800.32 | $674.17 | $707.50 | $125.00 | $5,003.76 | $746,055.93 |
| 111 | 2025/05 | $699.39 | $2,797.71 | $674.17 | $707.50 | $125.00 | $5,003.76 | $745,356.55 |
| 112 | 2025/06 | $702.01 | $2,795.09 | $674.17 | $707.50 | $125.00 | $5,003.76 | $744,654.54 |
| 113 | 2025/07 | $704.64 | $2,792.45 | $674.17 | $707.50 | $125.00 | $5,003.76 | $743,949.90 |
| 114 | 2025/08 | $707.28 | $2,789.81 | $674.17 | $707.50 | $125.00 | $5,003.76 | $743,242.61 |
| 115 | 2025/09 | $709.94 | $2,787.16 | $674.17 | $707.50 | $125.00 | $5,003.76 | $742,532.67 |
| 116 | 2025/10 | $712.60 | $2,784.50 | $674.17 | $707.50 | $125.00 | $5,003.76 | $741,820.07 |
| 117 | 2025/11 | $715.27 | $2,781.83 | $674.17 | $707.50 | $125.00 | $5,003.76 | $741,104.80 |
| 118 | 2025/12 | $717.95 | $2,779.14 | $674.17 | $707.50 | $125.00 | $5,003.76 | $740,386.85 |
| 119 | 2026/01 | $720.65 | $2,776.45 | $674.17 | $707.50 | $125.00 | $5,003.76 | $739,666.20 |
| 120 | 2026/02 | $723.35 | $2,773.75 | $674.17 | $707.50 | $125.00 | $5,003.76 | $738,942.85 |
| 121 | 2026/03 | $726.06 | $2,771.04 | $674.17 | $707.50 | $125.00 | $5,003.76 | $738,216.79 |
| 122 | 2026/04 | $728.78 | $2,768.31 | $674.17 | $707.50 | $125.00 | $5,003.76 | $737,488.01 |
| 123 | 2026/05 | $731.52 | $2,765.58 | $674.17 | $707.50 | $125.00 | $5,003.76 | $736,756.49 |
| 124 | 2026/06 | $734.26 | $2,762.84 | $674.17 | $707.50 | $125.00 | $5,003.76 | $736,022.23 |
| 125 | 2026/07 | $737.01 | $2,760.08 | $674.17 | $707.50 | $125.00 | $5,003.76 | $735,285.22 |
| 126 | 2026/08 | $739.78 | $2,757.32 | $674.17 | $707.50 | $125.00 | $5,003.76 | $734,545.44 |
| 127 | 2026/09 | $742.55 | $2,754.55 | $674.17 | $707.50 | $125.00 | $5,003.76 | $733,802.89 |
| 128 | 2026/10 | $745.34 | $2,751.76 | $674.17 | $707.50 | $125.00 | $5,003.76 | $733,057.55 |
| 129 | 2026/11 | $748.13 | $2,748.97 | $674.17 | $707.50 | $125.00 | $5,003.76 | $732,309.42 |
| 130 | 2026/12 | $750.94 | $2,746.16 | $674.17 | $707.50 | $125.00 | $5,003.76 | $731,558.49 |
| 131 | 2027/01 | $753.75 | $2,743.34 | $674.17 | $707.50 | $125.00 | $5,003.76 | $730,804.73 |
| 132 | 2027/02 | $756.58 | $2,740.52 | $674.17 | $707.50 | $125.00 | $5,003.76 | $730,048.16 |
| 133 | 2027/03 | $759.42 | $2,737.68 | $674.17 | $707.50 | $125.00 | $5,003.76 | $729,288.74 |
| 134 | 2027/04 | $762.26 | $2,734.83 | $674.17 | $707.50 | $125.00 | $5,003.76 | $728,526.48 |
| 135 | 2027/05 | $765.12 | $2,731.97 | $674.17 | $707.50 | $125.00 | $5,003.76 | $727,761.35 |
| 136 | 2027/06 | $767.99 | $2,729.11 | $674.17 | $707.50 | $125.00 | $5,003.76 | $726,993.36 |
| 137 | 2027/07 | $770.87 | $2,726.23 | $674.17 | $707.50 | $125.00 | $5,003.76 | $726,222.49 |
| 138 | 2027/08 | $773.76 | $2,723.33 | $674.17 | $707.50 | $125.00 | $5,003.76 | $725,448.73 |
| 139 | 2027/09 | $776.66 | $2,720.43 | $674.17 | $707.50 | $125.00 | $5,003.76 | $724,672.06 |
| 140 | 2027/10 | $779.58 | $2,717.52 | $674.17 | $707.50 | $125.00 | $5,003.76 | $723,892.49 |
| 141 | 2027/11 | $782.50 | $2,714.60 | $674.17 | $707.50 | $125.00 | $5,003.76 | $723,109.99 |
| 142 | 2027/12 | $785.43 | $2,711.66 | $674.17 | $707.50 | $125.00 | $5,003.76 | $722,324.55 |
| 143 | 2028/01 | $788.38 | $2,708.72 | $674.17 | $707.50 | $125.00 | $5,003.76 | $721,536.17 |
| 144 | 2028/02 | $791.34 | $2,705.76 | $674.17 | $707.50 | $125.00 | $5,003.76 | $720,744.84 |
| 145 | 2028/03 | $794.30 | $2,702.79 | $674.17 | $707.50 | $125.00 | $5,003.76 | $719,950.53 |
| 146 | 2028/04 | $797.28 | $2,699.81 | $674.17 | $707.50 | $125.00 | $5,003.76 | $719,153.25 |
| 147 | 2028/05 | $800.27 | $2,696.82 | $674.17 | $707.50 | $125.00 | $5,003.76 | $718,352.98 |
| 148 | 2028/06 | $803.27 | $2,693.82 | $674.17 | $707.50 | $125.00 | $5,003.76 | $717,549.70 |
| 149 | 2028/07 | $806.29 | $2,690.81 | $674.17 | $707.50 | $125.00 | $5,003.76 | $716,743.42 |
| 150 | 2028/08 | $809.31 | $2,687.79 | $674.17 | $707.50 | $125.00 | $5,003.76 | $715,934.11 |
| 151 | 2028/09 | $812.34 | $2,684.75 | $674.17 | $707.50 | $125.00 | $5,003.76 | $715,121.77 |
| 152 | 2028/10 | $815.39 | $2,681.71 | $674.17 | $707.50 | $125.00 | $5,003.76 | $714,306.38 |
| 153 | 2028/11 | $818.45 | $2,678.65 | $674.17 | $707.50 | $125.00 | $5,003.76 | $713,487.93 |
| 154 | 2028/12 | $821.52 | $2,675.58 | $674.17 | $707.50 | $125.00 | $5,003.76 | $712,666.41 |
| 155 | 2029/01 | $824.60 | $2,672.50 | $674.17 | $707.50 | $125.00 | $5,003.76 | $711,841.81 |
| 156 | 2029/02 | $827.69 | $2,669.41 | $674.17 | $707.50 | $125.00 | $5,003.76 | $711,014.12 |
| 157 | 2029/03 | $830.79 | $2,666.30 | $674.17 | $707.50 | $125.00 | $5,003.76 | $710,183.33 |
| 158 | 2029/04 | $833.91 | $2,663.19 | $674.17 | $707.50 | $125.00 | $5,003.76 | $709,349.42 |
| 159 | 2029/05 | $837.04 | $2,660.06 | $674.17 | $707.50 | $125.00 | $5,003.76 | $708,512.38 |
| 160 | 2029/06 | $840.18 | $2,656.92 | $674.17 | $707.50 | $125.00 | $5,003.76 | $707,672.21 |
| 161 | 2029/07 | $843.33 | $2,653.77 | $674.17 | $707.50 | $125.00 | $5,003.76 | $706,828.88 |
| 162 | 2029/08 | $846.49 | $2,650.61 | $674.17 | $707.50 | $125.00 | $5,003.76 | $705,982.39 |
| 163 | 2029/09 | $849.66 | $2,647.43 | $674.17 | $707.50 | $125.00 | $5,003.76 | $705,132.73 |
| 164 | 2029/10 | $852.85 | $2,644.25 | $674.17 | $707.50 | $125.00 | $5,003.76 | $704,279.88 |
| 165 | 2029/11 | $856.05 | $2,641.05 | $674.17 | $707.50 | $125.00 | $5,003.76 | $703,423.83 |
| 166 | 2029/12 | $859.26 | $2,637.84 | $674.17 | $707.50 | $125.00 | $5,003.76 | $702,564.58 |
| 167 | 2030/01 | $862.48 | $2,634.62 | $674.17 | $707.50 | $125.00 | $5,003.76 | $701,702.10 |
| 168 | 2030/02 | $865.71 | $2,631.38 | $674.17 | $707.50 | $125.00 | $5,003.76 | $700,836.38 |
| 169 | 2030/03 | $868.96 | $2,628.14 | $674.17 | $707.50 | $125.00 | $5,003.76 | $699,967.42 |
| 170 | 2030/04 | $872.22 | $2,624.88 | $674.17 | $707.50 | $125.00 | $5,003.76 | $699,095.20 |
| 171 | 2030/05 | $875.49 | $2,621.61 | $674.17 | $707.50 | $125.00 | $5,003.76 | $698,219.71 |
| 172 | 2030/06 | $878.77 | $2,618.32 | $674.17 | $707.50 | $125.00 | $5,003.76 | $697,340.94 |
| 173 | 2030/07 | $882.07 | $2,615.03 | $674.17 | $707.50 | $125.00 | $5,003.76 | $696,458.87 |
| 174 | 2030/08 | $885.38 | $2,611.72 | $674.17 | $707.50 | $125.00 | $5,003.76 | $695,573.50 |
| 175 | 2030/09 | $888.70 | $2,608.40 | $674.17 | $707.50 | $125.00 | $5,003.76 | $694,684.80 |
| 176 | 2030/10 | $892.03 | $2,605.07 | $674.17 | $707.50 | $125.00 | $5,003.76 | $693,792.77 |
| 177 | 2030/11 | $895.37 | $2,601.72 | $674.17 | $707.50 | $125.00 | $5,003.76 | $692,897.40 |
| 178 | 2030/12 | $898.73 | $2,598.37 | $674.17 | $707.50 | $125.00 | $5,003.76 | $691,998.67 |
| 179 | 2031/01 | $902.10 | $2,595.00 | $674.17 | $707.50 | $125.00 | $5,003.76 | $691,096.56 |
| 180 | 2031/02 | $905.48 | $2,591.61 | $674.17 | $707.50 | $125.00 | $5,003.76 | $690,191.08 |
| 181 | 2031/03 | $908.88 | $2,588.22 | $674.17 | $707.50 | $125.00 | $5,003.76 | $689,282.20 |
| 182 | 2031/04 | $912.29 | $2,584.81 | $674.17 | $707.50 | $125.00 | $5,003.76 | $688,369.91 |
| 183 | 2031/05 | $915.71 | $2,581.39 | $674.17 | $707.50 | $125.00 | $5,003.76 | $687,454.20 |
| 184 | 2031/06 | $919.14 | $2,577.95 | $674.17 | $707.50 | $125.00 | $5,003.76 | $686,535.06 |
| 185 | 2031/07 | $922.59 | $2,574.51 | $674.17 | $707.50 | $125.00 | $5,003.76 | $685,612.47 |
| 186 | 2031/08 | $926.05 | $2,571.05 | $674.17 | $707.50 | $125.00 | $5,003.76 | $684,686.42 |
| 187 | 2031/09 | $929.52 | $2,567.57 | $674.17 | $707.50 | $125.00 | $5,003.76 | $683,756.90 |
| 188 | 2031/10 | $933.01 | $2,564.09 | $674.17 | $707.50 | $125.00 | $5,003.76 | $682,823.89 |
| 189 | 2031/11 | $936.51 | $2,560.59 | $674.17 | $707.50 | $125.00 | $5,003.76 | $681,887.38 |
| 190 | 2031/12 | $940.02 | $2,557.08 | $674.17 | $707.50 | $125.00 | $5,003.76 | $680,947.36 |
| 191 | 2032/01 | $943.54 | $2,553.55 | $674.17 | $707.50 | $125.00 | $5,003.76 | $680,003.82 |
| 192 | 2032/02 | $947.08 | $2,550.01 | $0.00 | $707.50 | $125.00 | $4,329.60 | $679,056.73 |
| 193 | 2032/03 | $950.63 | $2,546.46 | $0.00 | $707.50 | $125.00 | $4,329.60 | $678,106.10 |
| 194 | 2032/04 | $954.20 | $2,542.90 | $0.00 | $707.50 | $125.00 | $4,329.60 | $677,151.90 |
| 195 | 2032/05 | $957.78 | $2,539.32 | $0.00 | $707.50 | $125.00 | $4,329.60 | $676,194.12 |
| 196 | 2032/06 | $961.37 | $2,535.73 | $0.00 | $707.50 | $125.00 | $4,329.60 | $675,232.75 |
| 197 | 2032/07 | $964.97 | $2,532.12 | $0.00 | $707.50 | $125.00 | $4,329.60 | $674,267.78 |
| 198 | 2032/08 | $968.59 | $2,528.50 | $0.00 | $707.50 | $125.00 | $4,329.60 | $673,299.19 |
| 199 | 2032/09 | $972.22 | $2,524.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $672,326.96 |
| 200 | 2032/10 | $975.87 | $2,521.23 | $0.00 | $707.50 | $125.00 | $4,329.60 | $671,351.09 |
| 201 | 2032/11 | $979.53 | $2,517.57 | $0.00 | $707.50 | $125.00 | $4,329.60 | $670,371.56 |
| 202 | 2032/12 | $983.20 | $2,513.89 | $0.00 | $707.50 | $125.00 | $4,329.60 | $669,388.36 |
| 203 | 2033/01 | $986.89 | $2,510.21 | $0.00 | $707.50 | $125.00 | $4,329.60 | $668,401.47 |
| 204 | 2033/02 | $990.59 | $2,506.51 | $0.00 | $707.50 | $125.00 | $4,329.60 | $667,410.88 |
| 205 | 2033/03 | $994.31 | $2,502.79 | $0.00 | $707.50 | $125.00 | $4,329.60 | $666,416.57 |
| 206 | 2033/04 | $998.03 | $2,499.06 | $0.00 | $707.50 | $125.00 | $4,329.60 | $665,418.54 |
| 207 | 2033/05 | $1,001.78 | $2,495.32 | $0.00 | $707.50 | $125.00 | $4,329.60 | $664,416.76 |
| 208 | 2033/06 | $1,005.53 | $2,491.56 | $0.00 | $707.50 | $125.00 | $4,329.60 | $663,411.22 |
| 209 | 2033/07 | $1,009.30 | $2,487.79 | $0.00 | $707.50 | $125.00 | $4,329.60 | $662,401.92 |
| 210 | 2033/08 | $1,013.09 | $2,484.01 | $0.00 | $707.50 | $125.00 | $4,329.60 | $661,388.83 |
| 211 | 2033/09 | $1,016.89 | $2,480.21 | $0.00 | $707.50 | $125.00 | $4,329.60 | $660,371.94 |
| 212 | 2033/10 | $1,020.70 | $2,476.39 | $0.00 | $707.50 | $125.00 | $4,329.60 | $659,351.24 |
| 213 | 2033/11 | $1,024.53 | $2,472.57 | $0.00 | $707.50 | $125.00 | $4,329.60 | $658,326.71 |
| 214 | 2033/12 | $1,028.37 | $2,468.73 | $0.00 | $707.50 | $125.00 | $4,329.60 | $657,298.34 |
| 215 | 2034/01 | $1,032.23 | $2,464.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $656,266.11 |
| 216 | 2034/02 | $1,036.10 | $2,461.00 | $0.00 | $707.50 | $125.00 | $4,329.60 | $655,230.01 |
| 217 | 2034/03 | $1,039.98 | $2,457.11 | $0.00 | $707.50 | $125.00 | $4,329.60 | $654,190.03 |
| 218 | 2034/04 | $1,043.88 | $2,453.21 | $0.00 | $707.50 | $125.00 | $4,329.60 | $653,146.14 |
| 219 | 2034/05 | $1,047.80 | $2,449.30 | $0.00 | $707.50 | $125.00 | $4,329.60 | $652,098.34 |
| 220 | 2034/06 | $1,051.73 | $2,445.37 | $0.00 | $707.50 | $125.00 | $4,329.60 | $651,046.62 |
| 221 | 2034/07 | $1,055.67 | $2,441.42 | $0.00 | $707.50 | $125.00 | $4,329.60 | $649,990.94 |
| 222 | 2034/08 | $1,059.63 | $2,437.47 | $0.00 | $707.50 | $125.00 | $4,329.60 | $648,931.31 |
| 223 | 2034/09 | $1,063.60 | $2,433.49 | $0.00 | $707.50 | $125.00 | $4,329.60 | $647,867.71 |
| 224 | 2034/10 | $1,067.59 | $2,429.50 | $0.00 | $707.50 | $125.00 | $4,329.60 | $646,800.12 |
| 225 | 2034/11 | $1,071.60 | $2,425.50 | $0.00 | $707.50 | $125.00 | $4,329.60 | $645,728.52 |
| 226 | 2034/12 | $1,075.61 | $2,421.48 | $0.00 | $707.50 | $125.00 | $4,329.60 | $644,652.90 |
| 227 | 2035/01 | $1,079.65 | $2,417.45 | $0.00 | $707.50 | $125.00 | $4,329.60 | $643,573.26 |
| 228 | 2035/02 | $1,083.70 | $2,413.40 | $0.00 | $707.50 | $125.00 | $4,329.60 | $642,489.56 |
| 229 | 2035/03 | $1,087.76 | $2,409.34 | $0.00 | $707.50 | $125.00 | $4,329.60 | $641,401.80 |
| 230 | 2035/04 | $1,091.84 | $2,405.26 | $0.00 | $707.50 | $125.00 | $4,329.60 | $640,309.96 |
| 231 | 2035/05 | $1,095.93 | $2,401.16 | $0.00 | $707.50 | $125.00 | $4,329.60 | $639,214.02 |
| 232 | 2035/06 | $1,100.04 | $2,397.05 | $0.00 | $707.50 | $125.00 | $4,329.60 | $638,113.98 |
| 233 | 2035/07 | $1,104.17 | $2,392.93 | $0.00 | $707.50 | $125.00 | $4,329.60 | $637,009.81 |
| 234 | 2035/08 | $1,108.31 | $2,388.79 | $0.00 | $707.50 | $125.00 | $4,329.60 | $635,901.50 |
| 235 | 2035/09 | $1,112.47 | $2,384.63 | $0.00 | $707.50 | $125.00 | $4,329.60 | $634,789.03 |
| 236 | 2035/10 | $1,116.64 | $2,380.46 | $0.00 | $707.50 | $125.00 | $4,329.60 | $633,672.40 |
| 237 | 2035/11 | $1,120.83 | $2,376.27 | $0.00 | $707.50 | $125.00 | $4,329.60 | $632,551.57 |
| 238 | 2035/12 | $1,125.03 | $2,372.07 | $0.00 | $707.50 | $125.00 | $4,329.60 | $631,426.54 |
| 239 | 2036/01 | $1,129.25 | $2,367.85 | $0.00 | $707.50 | $125.00 | $4,329.60 | $630,297.30 |
| 240 | 2036/02 | $1,133.48 | $2,363.61 | $0.00 | $707.50 | $125.00 | $4,329.60 | $629,163.81 |
| 241 | 2036/03 | $1,137.73 | $2,359.36 | $0.00 | $707.50 | $125.00 | $4,329.60 | $628,026.08 |
| 242 | 2036/04 | $1,142.00 | $2,355.10 | $0.00 | $707.50 | $125.00 | $4,329.60 | $626,884.08 |
| 243 | 2036/05 | $1,146.28 | $2,350.82 | $0.00 | $707.50 | $125.00 | $4,329.60 | $625,737.80 |
| 244 | 2036/06 | $1,150.58 | $2,346.52 | $0.00 | $707.50 | $125.00 | $4,329.60 | $624,587.22 |
| 245 | 2036/07 | $1,154.89 | $2,342.20 | $0.00 | $707.50 | $125.00 | $4,329.60 | $623,432.33 |
| 246 | 2036/08 | $1,159.23 | $2,337.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $622,273.10 |
| 247 | 2036/09 | $1,163.57 | $2,333.52 | $0.00 | $707.50 | $125.00 | $4,329.60 | $621,109.53 |
| 248 | 2036/10 | $1,167.94 | $2,329.16 | $0.00 | $707.50 | $125.00 | $4,329.60 | $619,941.59 |
| 249 | 2036/11 | $1,172.32 | $2,324.78 | $0.00 | $707.50 | $125.00 | $4,329.60 | $618,769.28 |
| 250 | 2036/12 | $1,176.71 | $2,320.38 | $0.00 | $707.50 | $125.00 | $4,329.60 | $617,592.56 |
| 251 | 2037/01 | $1,181.12 | $2,315.97 | $0.00 | $707.50 | $125.00 | $4,329.60 | $616,411.44 |
| 252 | 2037/02 | $1,185.55 | $2,311.54 | $0.00 | $707.50 | $125.00 | $4,329.60 | $615,225.88 |
| 253 | 2037/03 | $1,190.00 | $2,307.10 | $0.00 | $707.50 | $125.00 | $4,329.60 | $614,035.88 |
| 254 | 2037/04 | $1,194.46 | $2,302.63 | $0.00 | $707.50 | $125.00 | $4,329.60 | $612,841.42 |
| 255 | 2037/05 | $1,198.94 | $2,298.16 | $0.00 | $707.50 | $125.00 | $4,329.60 | $611,642.48 |
| 256 | 2037/06 | $1,203.44 | $2,293.66 | $0.00 | $707.50 | $125.00 | $4,329.60 | $610,439.04 |
| 257 | 2037/07 | $1,207.95 | $2,289.15 | $0.00 | $707.50 | $125.00 | $4,329.60 | $609,231.09 |
| 258 | 2037/08 | $1,212.48 | $2,284.62 | $0.00 | $707.50 | $125.00 | $4,329.60 | $608,018.61 |
| 259 | 2037/09 | $1,217.03 | $2,280.07 | $0.00 | $707.50 | $125.00 | $4,329.60 | $606,801.59 |
| 260 | 2037/10 | $1,221.59 | $2,275.51 | $0.00 | $707.50 | $125.00 | $4,329.60 | $605,580.00 |
| 261 | 2037/11 | $1,226.17 | $2,270.92 | $0.00 | $707.50 | $125.00 | $4,329.60 | $604,353.82 |
| 262 | 2037/12 | $1,230.77 | $2,266.33 | $0.00 | $707.50 | $125.00 | $4,329.60 | $603,123.05 |
| 263 | 2038/01 | $1,235.39 | $2,261.71 | $0.00 | $707.50 | $125.00 | $4,329.60 | $601,887.67 |
| 264 | 2038/02 | $1,240.02 | $2,257.08 | $0.00 | $707.50 | $125.00 | $4,329.60 | $600,647.65 |
| 265 | 2038/03 | $1,244.67 | $2,252.43 | $0.00 | $707.50 | $125.00 | $4,329.60 | $599,402.98 |
| 266 | 2038/04 | $1,249.34 | $2,247.76 | $0.00 | $707.50 | $125.00 | $4,329.60 | $598,153.65 |
| 267 | 2038/05 | $1,254.02 | $2,243.08 | $0.00 | $707.50 | $125.00 | $4,329.60 | $596,899.63 |
| 268 | 2038/06 | $1,258.72 | $2,238.37 | $0.00 | $707.50 | $125.00 | $4,329.60 | $595,640.90 |
| 269 | 2038/07 | $1,263.44 | $2,233.65 | $0.00 | $707.50 | $125.00 | $4,329.60 | $594,377.46 |
| 270 | 2038/08 | $1,268.18 | $2,228.92 | $0.00 | $707.50 | $125.00 | $4,329.60 | $593,109.28 |
| 271 | 2038/09 | $1,272.94 | $2,224.16 | $0.00 | $707.50 | $125.00 | $4,329.60 | $591,836.34 |
| 272 | 2038/10 | $1,277.71 | $2,219.39 | $0.00 | $707.50 | $125.00 | $4,329.60 | $590,558.63 |
| 273 | 2038/11 | $1,282.50 | $2,214.59 | $0.00 | $707.50 | $125.00 | $4,329.60 | $589,276.13 |
| 274 | 2038/12 | $1,287.31 | $2,209.79 | $0.00 | $707.50 | $125.00 | $4,329.60 | $587,988.82 |
| 275 | 2039/01 | $1,292.14 | $2,204.96 | $0.00 | $707.50 | $125.00 | $4,329.60 | $586,696.68 |
| 276 | 2039/02 | $1,296.98 | $2,200.11 | $0.00 | $707.50 | $125.00 | $4,329.60 | $585,399.69 |
| 277 | 2039/03 | $1,301.85 | $2,195.25 | $0.00 | $707.50 | $125.00 | $4,329.60 | $584,097.85 |
| 278 | 2039/04 | $1,306.73 | $2,190.37 | $0.00 | $707.50 | $125.00 | $4,329.60 | $582,791.12 |
| 279 | 2039/05 | $1,311.63 | $2,185.47 | $0.00 | $707.50 | $125.00 | $4,329.60 | $581,479.49 |
| 280 | 2039/06 | $1,316.55 | $2,180.55 | $0.00 | $707.50 | $125.00 | $4,329.60 | $580,162.94 |
| 281 | 2039/07 | $1,321.49 | $2,175.61 | $0.00 | $707.50 | $125.00 | $4,329.60 | $578,841.45 |
| 282 | 2039/08 | $1,326.44 | $2,170.66 | $0.00 | $707.50 | $125.00 | $4,329.60 | $577,515.01 |
| 283 | 2039/09 | $1,331.42 | $2,165.68 | $0.00 | $707.50 | $125.00 | $4,329.60 | $576,183.59 |
| 284 | 2039/10 | $1,336.41 | $2,160.69 | $0.00 | $707.50 | $125.00 | $4,329.60 | $574,847.19 |
| 285 | 2039/11 | $1,341.42 | $2,155.68 | $0.00 | $707.50 | $125.00 | $4,329.60 | $573,505.77 |
| 286 | 2039/12 | $1,346.45 | $2,150.65 | $0.00 | $707.50 | $125.00 | $4,329.60 | $572,159.32 |
| 287 | 2040/01 | $1,351.50 | $2,145.60 | $0.00 | $707.50 | $125.00 | $4,329.60 | $570,807.82 |
| 288 | 2040/02 | $1,356.57 | $2,140.53 | $0.00 | $707.50 | $125.00 | $4,329.60 | $569,451.25 |
| 289 | 2040/03 | $1,361.65 | $2,135.44 | $0.00 | $707.50 | $125.00 | $4,329.60 | $568,089.59 |
| 290 | 2040/04 | $1,366.76 | $2,130.34 | $0.00 | $707.50 | $125.00 | $4,329.60 | $566,722.83 |
| 291 | 2040/05 | $1,371.89 | $2,125.21 | $0.00 | $707.50 | $125.00 | $4,329.60 | $565,350.95 |
| 292 | 2040/06 | $1,377.03 | $2,120.07 | $0.00 | $707.50 | $125.00 | $4,329.60 | $563,973.92 |
| 293 | 2040/07 | $1,382.19 | $2,114.90 | $0.00 | $707.50 | $125.00 | $4,329.60 | $562,591.72 |
| 294 | 2040/08 | $1,387.38 | $2,109.72 | $0.00 | $707.50 | $125.00 | $4,329.60 | $561,204.34 |
| 295 | 2040/09 | $1,392.58 | $2,104.52 | $0.00 | $707.50 | $125.00 | $4,329.60 | $559,811.76 |
| 296 | 2040/10 | $1,397.80 | $2,099.29 | $0.00 | $707.50 | $125.00 | $4,329.60 | $558,413.96 |
| 297 | 2040/11 | $1,403.04 | $2,094.05 | $0.00 | $707.50 | $125.00 | $4,329.60 | $557,010.92 |
| 298 | 2040/12 | $1,408.31 | $2,088.79 | $0.00 | $707.50 | $125.00 | $4,329.60 | $555,602.61 |
| 299 | 2041/01 | $1,413.59 | $2,083.51 | $0.00 | $707.50 | $125.00 | $4,329.60 | $554,189.02 |
| 300 | 2041/02 | $1,418.89 | $2,078.21 | $0.00 | $707.50 | $125.00 | $4,329.60 | $552,770.14 |
| 301 | 2041/03 | $1,424.21 | $2,072.89 | $0.00 | $707.50 | $125.00 | $4,329.60 | $551,345.93 |
| 302 | 2041/04 | $1,429.55 | $2,067.55 | $0.00 | $707.50 | $125.00 | $4,329.60 | $549,916.38 |
| 303 | 2041/05 | $1,434.91 | $2,062.19 | $0.00 | $707.50 | $125.00 | $4,329.60 | $548,481.47 |
| 304 | 2041/06 | $1,440.29 | $2,056.81 | $0.00 | $707.50 | $125.00 | $4,329.60 | $547,041.18 |
| 305 | 2041/07 | $1,445.69 | $2,051.40 | $0.00 | $707.50 | $125.00 | $4,329.60 | $545,595.48 |
| 306 | 2041/08 | $1,451.11 | $2,045.98 | $0.00 | $707.50 | $125.00 | $4,329.60 | $544,144.37 |
| 307 | 2041/09 | $1,456.56 | $2,040.54 | $0.00 | $707.50 | $125.00 | $4,329.60 | $542,687.81 |
| 308 | 2041/10 | $1,462.02 | $2,035.08 | $0.00 | $707.50 | $125.00 | $4,329.60 | $541,225.80 |
| 309 | 2041/11 | $1,467.50 | $2,029.60 | $0.00 | $707.50 | $125.00 | $4,329.60 | $539,758.30 |
| 310 | 2041/12 | $1,473.00 | $2,024.09 | $0.00 | $707.50 | $125.00 | $4,329.60 | $538,285.29 |
| 311 | 2042/01 | $1,478.53 | $2,018.57 | $0.00 | $707.50 | $125.00 | $4,329.60 | $536,806.77 |
| 312 | 2042/02 | $1,484.07 | $2,013.03 | $0.00 | $707.50 | $125.00 | $4,329.60 | $535,322.69 |
| 313 | 2042/03 | $1,489.64 | $2,007.46 | $0.00 | $707.50 | $125.00 | $4,329.60 | $533,833.06 |
| 314 | 2042/04 | $1,495.22 | $2,001.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $532,337.83 |
| 315 | 2042/05 | $1,500.83 | $1,996.27 | $0.00 | $707.50 | $125.00 | $4,329.60 | $530,837.01 |
| 316 | 2042/06 | $1,506.46 | $1,990.64 | $0.00 | $707.50 | $125.00 | $4,329.60 | $529,330.55 |
| 317 | 2042/07 | $1,512.11 | $1,984.99 | $0.00 | $707.50 | $125.00 | $4,329.60 | $527,818.44 |
| 318 | 2042/08 | $1,517.78 | $1,979.32 | $0.00 | $707.50 | $125.00 | $4,329.60 | $526,300.66 |
| 319 | 2042/09 | $1,523.47 | $1,973.63 | $0.00 | $707.50 | $125.00 | $4,329.60 | $524,777.19 |
| 320 | 2042/10 | $1,529.18 | $1,967.91 | $0.00 | $707.50 | $125.00 | $4,329.60 | $523,248.01 |
| 321 | 2042/11 | $1,534.92 | $1,962.18 | $0.00 | $707.50 | $125.00 | $4,329.60 | $521,713.09 |
| 322 | 2042/12 | $1,540.67 | $1,956.42 | $0.00 | $707.50 | $125.00 | $4,329.60 | $520,172.42 |
| 323 | 2043/01 | $1,546.45 | $1,950.65 | $0.00 | $707.50 | $125.00 | $4,329.60 | $518,625.97 |
| 324 | 2043/02 | $1,552.25 | $1,944.85 | $0.00 | $707.50 | $125.00 | $4,329.60 | $517,073.72 |
| 325 | 2043/03 | $1,558.07 | $1,939.03 | $0.00 | $707.50 | $125.00 | $4,329.60 | $515,515.65 |
| 326 | 2043/04 | $1,563.91 | $1,933.18 | $0.00 | $707.50 | $125.00 | $4,329.60 | $513,951.74 |
| 327 | 2043/05 | $1,569.78 | $1,927.32 | $0.00 | $707.50 | $125.00 | $4,329.60 | $512,381.96 |
| 328 | 2043/06 | $1,575.66 | $1,921.43 | $0.00 | $707.50 | $125.00 | $4,329.60 | $510,806.30 |
| 329 | 2043/07 | $1,581.57 | $1,915.52 | $0.00 | $707.50 | $125.00 | $4,329.60 | $509,224.72 |
| 330 | 2043/08 | $1,587.50 | $1,909.59 | $0.00 | $707.50 | $125.00 | $4,329.60 | $507,637.22 |
| 331 | 2043/09 | $1,593.46 | $1,903.64 | $0.00 | $707.50 | $125.00 | $4,329.60 | $506,043.76 |
| 332 | 2043/10 | $1,599.43 | $1,897.66 | $0.00 | $707.50 | $125.00 | $4,329.60 | $504,444.33 |
| 333 | 2043/11 | $1,605.43 | $1,891.67 | $0.00 | $707.50 | $125.00 | $4,329.60 | $502,838.90 |
| 334 | 2043/12 | $1,611.45 | $1,885.65 | $0.00 | $707.50 | $125.00 | $4,329.60 | $501,227.45 |
| 335 | 2044/01 | $1,617.49 | $1,879.60 | $0.00 | $707.50 | $125.00 | $4,329.60 | $499,609.95 |
| 336 | 2044/02 | $1,623.56 | $1,873.54 | $0.00 | $707.50 | $125.00 | $4,329.60 | $497,986.39 |
| 337 | 2044/03 | $1,629.65 | $1,867.45 | $0.00 | $707.50 | $125.00 | $4,329.60 | $496,356.75 |
| 338 | 2044/04 | $1,635.76 | $1,861.34 | $0.00 | $707.50 | $125.00 | $4,329.60 | $494,720.99 |
| 339 | 2044/05 | $1,641.89 | $1,855.20 | $0.00 | $707.50 | $125.00 | $4,329.60 | $493,079.09 |
| 340 | 2044/06 | $1,648.05 | $1,849.05 | $0.00 | $707.50 | $125.00 | $4,329.60 | $491,431.04 |
| 341 | 2044/07 | $1,654.23 | $1,842.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $489,776.81 |
| 342 | 2044/08 | $1,660.43 | $1,836.66 | $0.00 | $707.50 | $125.00 | $4,329.60 | $488,116.38 |
| 343 | 2044/09 | $1,666.66 | $1,830.44 | $0.00 | $707.50 | $125.00 | $4,329.60 | $486,449.72 |
| 344 | 2044/10 | $1,672.91 | $1,824.19 | $0.00 | $707.50 | $125.00 | $4,329.60 | $484,776.81 |
| 345 | 2044/11 | $1,679.18 | $1,817.91 | $0.00 | $707.50 | $125.00 | $4,329.60 | $483,097.62 |
| 346 | 2044/12 | $1,685.48 | $1,811.62 | $0.00 | $707.50 | $125.00 | $4,329.60 | $481,412.14 |
| 347 | 2045/01 | $1,691.80 | $1,805.30 | $0.00 | $707.50 | $125.00 | $4,329.60 | $479,720.34 |
| 348 | 2045/02 | $1,698.15 | $1,798.95 | $0.00 | $707.50 | $125.00 | $4,329.60 | $478,022.20 |
| 349 | 2045/03 | $1,704.51 | $1,792.58 | $0.00 | $707.50 | $125.00 | $4,329.60 | $476,317.68 |
| 350 | 2045/04 | $1,710.91 | $1,786.19 | $0.00 | $707.50 | $125.00 | $4,329.60 | $474,606.78 |
| 351 | 2045/05 | $1,717.32 | $1,779.78 | $0.00 | $707.50 | $125.00 | $4,329.60 | $472,889.46 |
| 352 | 2045/06 | $1,723.76 | $1,773.34 | $0.00 | $707.50 | $125.00 | $4,329.60 | $471,165.70 |
| 353 | 2045/07 | $1,730.23 | $1,766.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $469,435.47 |
| 354 | 2045/08 | $1,736.71 | $1,760.38 | $0.00 | $707.50 | $125.00 | $4,329.60 | $467,698.76 |
| 355 | 2045/09 | $1,743.23 | $1,753.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $465,955.53 |
| 356 | 2045/10 | $1,749.76 | $1,747.33 | $0.00 | $707.50 | $125.00 | $4,329.60 | $464,205.77 |
| 357 | 2045/11 | $1,756.33 | $1,740.77 | $0.00 | $707.50 | $125.00 | $4,329.60 | $462,449.44 |
| 358 | 2045/12 | $1,762.91 | $1,734.19 | $0.00 | $707.50 | $125.00 | $4,329.60 | $460,686.53 |
| 359 | 2046/01 | $1,769.52 | $1,727.57 | $0.00 | $707.50 | $125.00 | $4,329.60 | $458,917.01 |
| 360 | 2046/02 | $1,776.16 | $1,720.94 | $0.00 | $707.50 | $125.00 | $4,329.60 | $457,140.85 |
| 361 | 2046/03 | $1,782.82 | $1,714.28 | $0.00 | $707.50 | $125.00 | $4,329.60 | $455,358.03 |
| 362 | 2046/04 | $1,789.50 | $1,707.59 | $0.00 | $707.50 | $125.00 | $4,329.60 | $453,568.53 |
| 363 | 2046/05 | $1,796.21 | $1,700.88 | $0.00 | $707.50 | $125.00 | $4,329.60 | $451,772.31 |
| 364 | 2046/06 | $1,802.95 | $1,694.15 | $0.00 | $707.50 | $125.00 | $4,329.60 | $449,969.36 |
| 365 | 2046/07 | $1,809.71 | $1,687.39 | $0.00 | $707.50 | $125.00 | $4,329.60 | $448,159.65 |
| 366 | 2046/08 | $1,816.50 | $1,680.60 | $0.00 | $707.50 | $125.00 | $4,329.60 | $446,343.15 |
| 367 | 2046/09 | $1,823.31 | $1,673.79 | $0.00 | $707.50 | $125.00 | $4,329.60 | $444,519.84 |
| 368 | 2046/10 | $1,830.15 | $1,666.95 | $0.00 | $707.50 | $125.00 | $4,329.60 | $442,689.69 |
| 369 | 2046/11 | $1,837.01 | $1,660.09 | $0.00 | $707.50 | $125.00 | $4,329.60 | $440,852.68 |
| 370 | 2046/12 | $1,843.90 | $1,653.20 | $0.00 | $707.50 | $125.00 | $4,329.60 | $439,008.78 |
| 371 | 2047/01 | $1,850.81 | $1,646.28 | $0.00 | $707.50 | $125.00 | $4,329.60 | $437,157.97 |
| 372 | 2047/02 | $1,857.75 | $1,639.34 | $0.00 | $707.50 | $125.00 | $4,329.60 | $435,300.22 |
| 373 | 2047/03 | $1,864.72 | $1,632.38 | $0.00 | $707.50 | $125.00 | $4,329.60 | $433,435.49 |
| 374 | 2047/04 | $1,871.71 | $1,625.38 | $0.00 | $707.50 | $125.00 | $4,329.60 | $431,563.78 |
| 375 | 2047/05 | $1,878.73 | $1,618.36 | $0.00 | $707.50 | $125.00 | $4,329.60 | $429,685.05 |
| 376 | 2047/06 | $1,885.78 | $1,611.32 | $0.00 | $707.50 | $125.00 | $4,329.60 | $427,799.27 |
| 377 | 2047/07 | $1,892.85 | $1,604.25 | $0.00 | $707.50 | $125.00 | $4,329.60 | $425,906.42 |
| 378 | 2047/08 | $1,899.95 | $1,597.15 | $0.00 | $707.50 | $125.00 | $4,329.60 | $424,006.47 |
| 379 | 2047/09 | $1,907.07 | $1,590.02 | $0.00 | $707.50 | $125.00 | $4,329.60 | $422,099.40 |
| 380 | 2047/10 | $1,914.22 | $1,582.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $420,185.18 |
| 381 | 2047/11 | $1,921.40 | $1,575.69 | $0.00 | $707.50 | $125.00 | $4,329.60 | $418,263.77 |
| 382 | 2047/12 | $1,928.61 | $1,568.49 | $0.00 | $707.50 | $125.00 | $4,329.60 | $416,335.17 |
| 383 | 2048/01 | $1,935.84 | $1,561.26 | $0.00 | $707.50 | $125.00 | $4,329.60 | $414,399.33 |
| 384 | 2048/02 | $1,943.10 | $1,554.00 | $0.00 | $707.50 | $125.00 | $4,329.60 | $412,456.23 |
| 385 | 2048/03 | $1,950.39 | $1,546.71 | $0.00 | $707.50 | $125.00 | $4,329.60 | $410,505.84 |
| 386 | 2048/04 | $1,957.70 | $1,539.40 | $0.00 | $707.50 | $125.00 | $4,329.60 | $408,548.14 |
| 387 | 2048/05 | $1,965.04 | $1,532.06 | $0.00 | $707.50 | $125.00 | $4,329.60 | $406,583.10 |
| 388 | 2048/06 | $1,972.41 | $1,524.69 | $0.00 | $707.50 | $125.00 | $4,329.60 | $404,610.69 |
| 389 | 2048/07 | $1,979.81 | $1,517.29 | $0.00 | $707.50 | $125.00 | $4,329.60 | $402,630.88 |
| 390 | 2048/08 | $1,987.23 | $1,509.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $400,643.65 |
| 391 | 2048/09 | $1,994.68 | $1,502.41 | $0.00 | $707.50 | $125.00 | $4,329.60 | $398,648.97 |
| 392 | 2048/10 | $2,002.16 | $1,494.93 | $0.00 | $707.50 | $125.00 | $4,329.60 | $396,646.81 |
| 393 | 2048/11 | $2,009.67 | $1,487.43 | $0.00 | $707.50 | $125.00 | $4,329.60 | $394,637.13 |
| 394 | 2048/12 | $2,017.21 | $1,479.89 | $0.00 | $707.50 | $125.00 | $4,329.60 | $392,619.93 |
| 395 | 2049/01 | $2,024.77 | $1,472.32 | $0.00 | $707.50 | $125.00 | $4,329.60 | $390,595.15 |
| 396 | 2049/02 | $2,032.36 | $1,464.73 | $0.00 | $707.50 | $125.00 | $4,329.60 | $388,562.79 |
| 397 | 2049/03 | $2,039.99 | $1,457.11 | $0.00 | $707.50 | $125.00 | $4,329.60 | $386,522.80 |
| 398 | 2049/04 | $2,047.64 | $1,449.46 | $0.00 | $707.50 | $125.00 | $4,329.60 | $384,475.17 |
| 399 | 2049/05 | $2,055.31 | $1,441.78 | $0.00 | $707.50 | $125.00 | $4,329.60 | $382,419.85 |
| 400 | 2049/06 | $2,063.02 | $1,434.07 | $0.00 | $707.50 | $125.00 | $4,329.60 | $380,356.83 |
| 401 | 2049/07 | $2,070.76 | $1,426.34 | $0.00 | $707.50 | $125.00 | $4,329.60 | $378,286.07 |
| 402 | 2049/08 | $2,078.52 | $1,418.57 | $0.00 | $707.50 | $125.00 | $4,329.60 | $376,207.55 |
| 403 | 2049/09 | $2,086.32 | $1,410.78 | $0.00 | $707.50 | $125.00 | $4,329.60 | $374,121.23 |
| 404 | 2049/10 | $2,094.14 | $1,402.95 | $0.00 | $707.50 | $125.00 | $4,329.60 | $372,027.09 |
| 405 | 2049/11 | $2,102.00 | $1,395.10 | $0.00 | $707.50 | $125.00 | $4,329.60 | $369,925.09 |
| 406 | 2049/12 | $2,109.88 | $1,387.22 | $0.00 | $707.50 | $125.00 | $4,329.60 | $367,815.21 |
| 407 | 2050/01 | $2,117.79 | $1,379.31 | $0.00 | $707.50 | $125.00 | $4,329.60 | $365,697.42 |
| 408 | 2050/02 | $2,125.73 | $1,371.37 | $0.00 | $707.50 | $125.00 | $4,329.60 | $363,571.69 |
| 409 | 2050/03 | $2,133.70 | $1,363.39 | $0.00 | $707.50 | $125.00 | $4,329.60 | $361,437.99 |
| 410 | 2050/04 | $2,141.70 | $1,355.39 | $0.00 | $707.50 | $125.00 | $4,329.60 | $359,296.28 |
| 411 | 2050/05 | $2,149.74 | $1,347.36 | $0.00 | $707.50 | $125.00 | $4,329.60 | $357,146.55 |
| 412 | 2050/06 | $2,157.80 | $1,339.30 | $0.00 | $707.50 | $125.00 | $4,329.60 | $354,988.75 |
| 413 | 2050/07 | $2,165.89 | $1,331.21 | $0.00 | $707.50 | $125.00 | $4,329.60 | $352,822.86 |
| 414 | 2050/08 | $2,174.01 | $1,323.09 | $0.00 | $707.50 | $125.00 | $4,329.60 | $350,648.85 |
| 415 | 2050/09 | $2,182.16 | $1,314.93 | $0.00 | $707.50 | $125.00 | $4,329.60 | $348,466.69 |
| 416 | 2050/10 | $2,190.35 | $1,306.75 | $0.00 | $707.50 | $125.00 | $4,329.60 | $346,276.34 |
| 417 | 2050/11 | $2,198.56 | $1,298.54 | $0.00 | $707.50 | $125.00 | $4,329.60 | $344,077.78 |
| 418 | 2050/12 | $2,206.81 | $1,290.29 | $0.00 | $707.50 | $125.00 | $4,329.60 | $341,870.98 |
| 419 | 2051/01 | $2,215.08 | $1,282.02 | $0.00 | $707.50 | $125.00 | $4,329.60 | $339,655.89 |
| 420 | 2051/02 | $2,223.39 | $1,273.71 | $0.00 | $707.50 | $125.00 | $4,329.60 | $337,432.51 |
| 421 | 2051/03 | $2,231.72 | $1,265.37 | $0.00 | $707.50 | $125.00 | $4,329.60 | $335,200.78 |
| 422 | 2051/04 | $2,240.09 | $1,257.00 | $0.00 | $707.50 | $125.00 | $4,329.60 | $332,960.69 |
| 423 | 2051/05 | $2,248.49 | $1,248.60 | $0.00 | $707.50 | $125.00 | $4,329.60 | $330,712.19 |
| 424 | 2051/06 | $2,256.93 | $1,240.17 | $0.00 | $707.50 | $125.00 | $4,329.60 | $328,455.27 |
| 425 | 2051/07 | $2,265.39 | $1,231.71 | $0.00 | $707.50 | $125.00 | $4,329.60 | $326,189.88 |
| 426 | 2051/08 | $2,273.88 | $1,223.21 | $0.00 | $707.50 | $125.00 | $4,329.60 | $323,915.99 |
| 427 | 2051/09 | $2,282.41 | $1,214.68 | $0.00 | $707.50 | $125.00 | $4,329.60 | $321,633.58 |
| 428 | 2051/10 | $2,290.97 | $1,206.13 | $0.00 | $707.50 | $125.00 | $4,329.60 | $319,342.61 |
| 429 | 2051/11 | $2,299.56 | $1,197.53 | $0.00 | $707.50 | $125.00 | $4,329.60 | $317,043.05 |
| 430 | 2051/12 | $2,308.19 | $1,188.91 | $0.00 | $707.50 | $125.00 | $4,329.60 | $314,734.86 |
| 431 | 2052/01 | $2,316.84 | $1,180.26 | $0.00 | $707.50 | $125.00 | $4,329.60 | $312,418.02 |
| 432 | 2052/02 | $2,325.53 | $1,171.57 | $0.00 | $707.50 | $125.00 | $4,329.60 | $310,092.49 |
| 433 | 2052/03 | $2,334.25 | $1,162.85 | $0.00 | $707.50 | $125.00 | $4,329.60 | $307,758.24 |
| 434 | 2052/04 | $2,343.00 | $1,154.09 | $0.00 | $707.50 | $125.00 | $4,329.60 | $305,415.24 |
| 435 | 2052/05 | $2,351.79 | $1,145.31 | $0.00 | $707.50 | $125.00 | $4,329.60 | $303,063.45 |
| 436 | 2052/06 | $2,360.61 | $1,136.49 | $0.00 | $707.50 | $125.00 | $4,329.60 | $300,702.84 |
| 437 | 2052/07 | $2,369.46 | $1,127.64 | $0.00 | $707.50 | $125.00 | $4,329.60 | $298,333.38 |
| 438 | 2052/08 | $2,378.35 | $1,118.75 | $0.00 | $707.50 | $125.00 | $4,329.60 | $295,955.03 |
| 439 | 2052/09 | $2,387.27 | $1,109.83 | $0.00 | $707.50 | $125.00 | $4,329.60 | $293,567.77 |
| 440 | 2052/10 | $2,396.22 | $1,100.88 | $0.00 | $707.50 | $125.00 | $4,329.60 | $291,171.55 |
| 441 | 2052/11 | $2,405.20 | $1,091.89 | $0.00 | $707.50 | $125.00 | $4,329.60 | $288,766.35 |
| 442 | 2052/12 | $2,414.22 | $1,082.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $286,352.12 |
| 443 | 2053/01 | $2,423.28 | $1,073.82 | $0.00 | $707.50 | $125.00 | $4,329.60 | $283,928.85 |
| 444 | 2053/02 | $2,432.36 | $1,064.73 | $0.00 | $707.50 | $125.00 | $4,329.60 | $281,496.48 |
| 445 | 2053/03 | $2,441.48 | $1,055.61 | $0.00 | $707.50 | $125.00 | $4,329.60 | $279,055.00 |
| 446 | 2053/04 | $2,450.64 | $1,046.46 | $0.00 | $707.50 | $125.00 | $4,329.60 | $276,604.36 |
| 447 | 2053/05 | $2,459.83 | $1,037.27 | $0.00 | $707.50 | $125.00 | $4,329.60 | $274,144.53 |
| 448 | 2053/06 | $2,469.05 | $1,028.04 | $0.00 | $707.50 | $125.00 | $4,329.60 | $271,675.47 |
| 449 | 2053/07 | $2,478.31 | $1,018.78 | $0.00 | $707.50 | $125.00 | $4,329.60 | $269,197.16 |
| 450 | 2053/08 | $2,487.61 | $1,009.49 | $0.00 | $707.50 | $125.00 | $4,329.60 | $266,709.55 |
| 451 | 2053/09 | $2,496.94 | $1,000.16 | $0.00 | $707.50 | $125.00 | $4,329.60 | $264,212.62 |
| 452 | 2053/10 | $2,506.30 | $990.80 | $0.00 | $707.50 | $125.00 | $4,329.60 | $261,706.32 |
| 453 | 2053/11 | $2,515.70 | $981.40 | $0.00 | $707.50 | $125.00 | $4,329.60 | $259,190.62 |
| 454 | 2053/12 | $2,525.13 | $971.96 | $0.00 | $707.50 | $125.00 | $4,329.60 | $256,665.49 |
| 455 | 2054/01 | $2,534.60 | $962.50 | $0.00 | $707.50 | $125.00 | $4,329.60 | $254,130.89 |
| 456 | 2054/02 | $2,544.11 | $952.99 | $0.00 | $707.50 | $125.00 | $4,329.60 | $251,586.78 |
| 457 | 2054/03 | $2,553.65 | $943.45 | $0.00 | $707.50 | $125.00 | $4,329.60 | $249,033.13 |
| 458 | 2054/04 | $2,563.22 | $933.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $246,469.91 |
| 459 | 2054/05 | $2,572.83 | $924.26 | $0.00 | $707.50 | $125.00 | $4,329.60 | $243,897.08 |
| 460 | 2054/06 | $2,582.48 | $914.61 | $0.00 | $707.50 | $125.00 | $4,329.60 | $241,314.59 |
| 461 | 2054/07 | $2,592.17 | $904.93 | $0.00 | $707.50 | $125.00 | $4,329.60 | $238,722.43 |
| 462 | 2054/08 | $2,601.89 | $895.21 | $0.00 | $707.50 | $125.00 | $4,329.60 | $236,120.54 |
| 463 | 2054/09 | $2,611.64 | $885.45 | $0.00 | $707.50 | $125.00 | $4,329.60 | $233,508.89 |
| 464 | 2054/10 | $2,621.44 | $875.66 | $0.00 | $707.50 | $125.00 | $4,329.60 | $230,887.45 |
| 465 | 2054/11 | $2,631.27 | $865.83 | $0.00 | $707.50 | $125.00 | $4,329.60 | $228,256.19 |
| 466 | 2054/12 | $2,641.14 | $855.96 | $0.00 | $707.50 | $125.00 | $4,329.60 | $225,615.05 |
| 467 | 2055/01 | $2,651.04 | $846.06 | $0.00 | $707.50 | $125.00 | $4,329.60 | $222,964.01 |
| 468 | 2055/02 | $2,660.98 | $836.12 | $0.00 | $707.50 | $125.00 | $4,329.60 | $220,303.03 |
| 469 | 2055/03 | $2,670.96 | $826.14 | $0.00 | $707.50 | $125.00 | $4,329.60 | $217,632.07 |
| 470 | 2055/04 | $2,680.98 | $816.12 | $0.00 | $707.50 | $125.00 | $4,329.60 | $214,951.09 |
| 471 | 2055/05 | $2,691.03 | $806.07 | $0.00 | $707.50 | $125.00 | $4,329.60 | $212,260.06 |
| 472 | 2055/06 | $2,701.12 | $795.98 | $0.00 | $707.50 | $125.00 | $4,329.60 | $209,558.94 |
| 473 | 2055/07 | $2,711.25 | $785.85 | $0.00 | $707.50 | $125.00 | $4,329.60 | $206,847.69 |
| 474 | 2055/08 | $2,721.42 | $775.68 | $0.00 | $707.50 | $125.00 | $4,329.60 | $204,126.27 |
| 475 | 2055/09 | $2,731.62 | $765.47 | $0.00 | $707.50 | $125.00 | $4,329.60 | $201,394.65 |
| 476 | 2055/10 | $2,741.87 | $755.23 | $0.00 | $707.50 | $125.00 | $4,329.60 | $198,652.78 |
| 477 | 2055/11 | $2,752.15 | $744.95 | $0.00 | $707.50 | $125.00 | $4,329.60 | $195,900.63 |
| 478 | 2055/12 | $2,762.47 | $734.63 | $0.00 | $707.50 | $125.00 | $4,329.60 | $193,138.16 |
| 479 | 2056/01 | $2,772.83 | $724.27 | $0.00 | $707.50 | $125.00 | $4,329.60 | $190,365.33 |
| 480 | 2056/02 | $2,783.23 | $713.87 | $0.00 | $707.50 | $125.00 | $4,329.60 | $187,582.11 |
| 481 | 2056/03 | $2,793.66 | $703.43 | $0.00 | $707.50 | $125.00 | $4,329.60 | $184,788.44 |
| 482 | 2056/04 | $2,804.14 | $692.96 | $0.00 | $707.50 | $125.00 | $4,329.60 | $181,984.30 |
| 483 | 2056/05 | $2,814.66 | $682.44 | $0.00 | $707.50 | $125.00 | $4,329.60 | $179,169.65 |
| 484 | 2056/06 | $2,825.21 | $671.89 | $0.00 | $707.50 | $125.00 | $4,329.60 | $176,344.44 |
| 485 | 2056/07 | $2,835.81 | $661.29 | $0.00 | $707.50 | $125.00 | $4,329.60 | $173,508.63 |
| 486 | 2056/08 | $2,846.44 | $650.66 | $0.00 | $707.50 | $125.00 | $4,329.60 | $170,662.19 |
| 487 | 2056/09 | $2,857.11 | $639.98 | $0.00 | $707.50 | $125.00 | $4,329.60 | $167,805.08 |
| 488 | 2056/10 | $2,867.83 | $629.27 | $0.00 | $707.50 | $125.00 | $4,329.60 | $164,937.25 |
| 489 | 2056/11 | $2,878.58 | $618.51 | $0.00 | $707.50 | $125.00 | $4,329.60 | $162,058.67 |
| 490 | 2056/12 | $2,889.38 | $607.72 | $0.00 | $707.50 | $125.00 | $4,329.60 | $159,169.29 |
| 491 | 2057/01 | $2,900.21 | $596.88 | $0.00 | $707.50 | $125.00 | $4,329.60 | $156,269.08 |
| 492 | 2057/02 | $2,911.09 | $586.01 | $0.00 | $707.50 | $125.00 | $4,329.60 | $153,357.99 |
| 493 | 2057/03 | $2,922.00 | $575.09 | $0.00 | $707.50 | $125.00 | $4,329.60 | $150,435.99 |
| 494 | 2057/04 | $2,932.96 | $564.13 | $0.00 | $707.50 | $125.00 | $4,329.60 | $147,503.02 |
| 495 | 2057/05 | $2,943.96 | $553.14 | $0.00 | $707.50 | $125.00 | $4,329.60 | $144,559.06 |
| 496 | 2057/06 | $2,955.00 | $542.10 | $0.00 | $707.50 | $125.00 | $4,329.60 | $141,604.06 |
| 497 | 2057/07 | $2,966.08 | $531.02 | $0.00 | $707.50 | $125.00 | $4,329.60 | $138,637.98 |
| 498 | 2057/08 | $2,977.20 | $519.89 | $0.00 | $707.50 | $125.00 | $4,329.60 | $135,660.78 |
| 499 | 2057/09 | $2,988.37 | $508.73 | $0.00 | $707.50 | $125.00 | $4,329.60 | $132,672.41 |
| 500 | 2057/10 | $2,999.58 | $497.52 | $0.00 | $707.50 | $125.00 | $4,329.60 | $129,672.83 |
| 501 | 2057/11 | $3,010.82 | $486.27 | $0.00 | $707.50 | $125.00 | $4,329.60 | $126,662.01 |
| 502 | 2057/12 | $3,022.11 | $474.98 | $0.00 | $707.50 | $125.00 | $4,329.60 | $123,639.90 |
| 503 | 2058/01 | $3,033.45 | $463.65 | $0.00 | $707.50 | $125.00 | $4,329.60 | $120,606.45 |
| 504 | 2058/02 | $3,044.82 | $452.27 | $0.00 | $707.50 | $125.00 | $4,329.60 | $117,561.63 |
| 505 | 2058/03 | $3,056.24 | $440.86 | $0.00 | $707.50 | $125.00 | $4,329.60 | $114,505.39 |
| 506 | 2058/04 | $3,067.70 | $429.40 | $0.00 | $707.50 | $125.00 | $4,329.60 | $111,437.68 |
| 507 | 2058/05 | $3,079.21 | $417.89 | $0.00 | $707.50 | $125.00 | $4,329.60 | $108,358.48 |
| 508 | 2058/06 | $3,090.75 | $406.34 | $0.00 | $707.50 | $125.00 | $4,329.60 | $105,267.73 |
| 509 | 2058/07 | $3,102.34 | $394.75 | $0.00 | $707.50 | $125.00 | $4,329.60 | $102,165.38 |
| 510 | 2058/08 | $3,113.98 | $383.12 | $0.00 | $707.50 | $125.00 | $4,329.60 | $99,051.41 |
| 511 | 2058/09 | $3,125.65 | $371.44 | $0.00 | $707.50 | $125.00 | $4,329.60 | $95,925.75 |
| 512 | 2058/10 | $3,137.38 | $359.72 | $0.00 | $707.50 | $125.00 | $4,329.60 | $92,788.38 |
| 513 | 2058/11 | $3,149.14 | $347.96 | $0.00 | $707.50 | $125.00 | $4,329.60 | $89,639.24 |
| 514 | 2058/12 | $3,160.95 | $336.15 | $0.00 | $707.50 | $125.00 | $4,329.60 | $86,478.29 |
| 515 | 2059/01 | $3,172.80 | $324.29 | $0.00 | $707.50 | $125.00 | $4,329.60 | $83,305.48 |
| 516 | 2059/02 | $3,184.70 | $312.40 | $0.00 | $707.50 | $125.00 | $4,329.60 | $80,120.78 |
| 517 | 2059/03 | $3,196.64 | $300.45 | $0.00 | $707.50 | $125.00 | $4,329.60 | $76,924.14 |
| 518 | 2059/04 | $3,208.63 | $288.47 | $0.00 | $707.50 | $125.00 | $4,329.60 | $73,715.51 |
| 519 | 2059/05 | $3,220.66 | $276.43 | $0.00 | $707.50 | $125.00 | $4,329.60 | $70,494.84 |
| 520 | 2059/06 | $3,232.74 | $264.36 | $0.00 | $707.50 | $125.00 | $4,329.60 | $67,262.10 |
| 521 | 2059/07 | $3,244.86 | $252.23 | $0.00 | $707.50 | $125.00 | $4,329.60 | $64,017.24 |
| 522 | 2059/08 | $3,257.03 | $240.06 | $0.00 | $707.50 | $125.00 | $4,329.60 | $60,760.21 |
| 523 | 2059/09 | $3,269.25 | $227.85 | $0.00 | $707.50 | $125.00 | $4,329.60 | $57,490.96 |
| 524 | 2059/10 | $3,281.51 | $215.59 | $0.00 | $707.50 | $125.00 | $4,329.60 | $54,209.45 |
| 525 | 2059/11 | $3,293.81 | $203.29 | $0.00 | $707.50 | $125.00 | $4,329.60 | $50,915.64 |
| 526 | 2059/12 | $3,306.16 | $190.93 | $0.00 | $707.50 | $125.00 | $4,329.60 | $47,609.48 |
| 527 | 2060/01 | $3,318.56 | $178.54 | $0.00 | $707.50 | $125.00 | $4,329.60 | $44,290.92 |
| 528 | 2060/02 | $3,331.01 | $166.09 | $0.00 | $707.50 | $125.00 | $4,329.60 | $40,959.91 |
| 529 | 2060/03 | $3,343.50 | $153.60 | $0.00 | $707.50 | $125.00 | $4,329.60 | $37,616.42 |
| 530 | 2060/04 | $3,356.04 | $141.06 | $0.00 | $707.50 | $125.00 | $4,329.60 | $34,260.38 |
| 531 | 2060/05 | $3,368.62 | $128.48 | $0.00 | $707.50 | $125.00 | $4,329.60 | $30,891.76 |
| 532 | 2060/06 | $3,381.25 | $115.84 | $0.00 | $707.50 | $125.00 | $4,329.60 | $27,510.51 |
| 533 | 2060/07 | $3,393.93 | $103.16 | $0.00 | $707.50 | $125.00 | $4,329.60 | $24,116.58 |
| 534 | 2060/08 | $3,406.66 | $90.44 | $0.00 | $707.50 | $125.00 | $4,329.60 | $20,709.92 |
| 535 | 2060/09 | $3,419.43 | $77.66 | $0.00 | $707.50 | $125.00 | $4,329.60 | $17,290.48 |
| 536 | 2060/10 | $3,432.26 | $64.84 | $0.00 | $707.50 | $125.00 | $4,329.60 | $13,858.22 |
| 537 | 2060/11 | $3,445.13 | $51.97 | $0.00 | $707.50 | $125.00 | $4,329.60 | $10,413.09 |
| 538 | 2060/12 | $3,458.05 | $39.05 | $0.00 | $707.50 | $125.00 | $4,329.60 | $6,955.05 |
| 539 | 2061/01 | $3,471.02 | $26.08 | $0.00 | $707.50 | $125.00 | $4,329.60 | $3,484.03 |
| 540 | 2061/02 | $3,484.03 | $13.07 | $0.00 | $707.50 | $125.00 | $4,329.60 | $0.00 |
| Totals | $809,000.00 | $1,079,432.28 | $128,765.83 | $382,050.00 | $67,500.00 | $2,466,748.11 |
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.