Mortgage Amortization Report (Fixed Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Amortization Summary
Based on your input, to maintain a 40-year mortgage of $872,000.00 at 5% interest rate for a $892,000.00 home, you need to have a monthly payment of $5,248.09 ~ $5,611.42. You will make a total of 480 payments and you will pay off your mortgage on 2057/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $200,366.80 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 | $3,960.09 | 5% | 600 months | $2,396,054.04 | $1,504,054.04 |
| 50 years | Bi-Weekly | $1,980.05 | 5% | 512 months | $2,129,238.00 | $1,237,238.00 |
| 45 years | Monthly | $4,063.65 | 5% | 540 months | $2,214,368.40 | $1,322,368.40 |
| 45 years | Bi-Weekly | $2,031.83 | 5% | 461 months | $1,981,267.41 | $1,089,267.41 |
| 40 years | Monthly | $4,204.75 | 5% | 480 months | $2,038,282.09 | $1,146,282.09 |
| 40 years | Bi-Weekly | $2,102.38 | 5% | 409 months | $1,837,915.29 | $945,915.29 |
| 35 years | Monthly | $4,400.88 | 5% | 420 months | $1,868,368.14 | $976,368.14 |
| 35 years | Bi-Weekly | $2,200.44 | 5% | 358 months | $1,699,527.80 | $807,527.80 |
| 30 years | Monthly | $4,681.08 | 5% | 360 months | $1,705,190.44 | $813,190.44 |
| 30 years | Bi-Weekly | $2,340.54 | 5% | 307 months | $1,566,436.10 | $674,436.10 |
| 25 years | Monthly | $5,097.63 | 5% | 300 months | $1,549,287.55 | $657,287.55 |
| 25 years | Bi-Weekly | $2,548.82 | 5% | 256 months | $1,438,948.57 | $546,948.57 |
| 20 years | Monthly | $5,754.81 | 5% | 240 months | $1,401,155.37 | $509,155.37 |
| 20 years | Bi-Weekly | $2,877.41 | 5% | 205 months | $1,317,342.88 | $425,342.88 |
| 15 years | Monthly | $6,895.72 | 5% | 180 months | $1,261,229.68 | $369,229.68 |
| 15 years | Bi-Weekly | $3,447.86 | 5% | 154 months | $1,201,858.43 | $309,858.43 |
| 10 years | Monthly | $9,248.91 | 5% | 120 months | $1,129,869.55 | $237,869.55 |
| 10 years | Bi-Weekly | $4,624.46 | 5% | 103 months | $1,092,689.46 | $200,689.46 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2017/03 | $571.42 | $3,633.33 | $363.33 | $743.33 | $300.00 | $5,611.42 | $871,428.58 |
| 2 | 2017/04 | $573.80 | $3,630.95 | $363.33 | $743.33 | $300.00 | $5,611.42 | $870,854.78 |
| 3 | 2017/05 | $576.19 | $3,628.56 | $363.33 | $743.33 | $300.00 | $5,611.42 | $870,278.58 |
| 4 | 2017/06 | $578.59 | $3,626.16 | $363.33 | $743.33 | $300.00 | $5,611.42 | $869,699.99 |
| 5 | 2017/07 | $581.00 | $3,623.75 | $363.33 | $743.33 | $300.00 | $5,611.42 | $869,118.99 |
| 6 | 2017/08 | $583.43 | $3,621.33 | $363.33 | $743.33 | $300.00 | $5,611.42 | $868,535.56 |
| 7 | 2017/09 | $585.86 | $3,618.90 | $363.33 | $743.33 | $300.00 | $5,611.42 | $867,949.70 |
| 8 | 2017/10 | $588.30 | $3,616.46 | $363.33 | $743.33 | $300.00 | $5,611.42 | $867,361.41 |
| 9 | 2017/11 | $590.75 | $3,614.01 | $363.33 | $743.33 | $300.00 | $5,611.42 | $866,770.66 |
| 10 | 2017/12 | $593.21 | $3,611.54 | $363.33 | $743.33 | $300.00 | $5,611.42 | $866,177.45 |
| 11 | 2018/01 | $595.68 | $3,609.07 | $363.33 | $743.33 | $300.00 | $5,611.42 | $865,581.77 |
| 12 | 2018/02 | $598.16 | $3,606.59 | $363.33 | $743.33 | $300.00 | $5,611.42 | $864,983.60 |
| 13 | 2018/03 | $600.66 | $3,604.10 | $363.33 | $743.33 | $300.00 | $5,611.42 | $864,382.95 |
| 14 | 2018/04 | $603.16 | $3,601.60 | $363.33 | $743.33 | $300.00 | $5,611.42 | $863,779.79 |
| 15 | 2018/05 | $605.67 | $3,599.08 | $363.33 | $743.33 | $300.00 | $5,611.42 | $863,174.12 |
| 16 | 2018/06 | $608.20 | $3,596.56 | $363.33 | $743.33 | $300.00 | $5,611.42 | $862,565.92 |
| 17 | 2018/07 | $610.73 | $3,594.02 | $363.33 | $743.33 | $300.00 | $5,611.42 | $861,955.19 |
| 18 | 2018/08 | $613.27 | $3,591.48 | $363.33 | $743.33 | $300.00 | $5,611.42 | $861,341.92 |
| 19 | 2018/09 | $615.83 | $3,588.92 | $363.33 | $743.33 | $300.00 | $5,611.42 | $860,726.09 |
| 20 | 2018/10 | $618.40 | $3,586.36 | $363.33 | $743.33 | $300.00 | $5,611.42 | $860,107.69 |
| 21 | 2018/11 | $620.97 | $3,583.78 | $363.33 | $743.33 | $300.00 | $5,611.42 | $859,486.72 |
| 22 | 2018/12 | $623.56 | $3,581.19 | $363.33 | $743.33 | $300.00 | $5,611.42 | $858,863.16 |
| 23 | 2019/01 | $626.16 | $3,578.60 | $363.33 | $743.33 | $300.00 | $5,611.42 | $858,237.00 |
| 24 | 2019/02 | $628.77 | $3,575.99 | $363.33 | $743.33 | $300.00 | $5,611.42 | $857,608.24 |
| 25 | 2019/03 | $631.39 | $3,573.37 | $363.33 | $743.33 | $300.00 | $5,611.42 | $856,976.85 |
| 26 | 2019/04 | $634.02 | $3,570.74 | $363.33 | $743.33 | $300.00 | $5,611.42 | $856,342.83 |
| 27 | 2019/05 | $636.66 | $3,568.10 | $363.33 | $743.33 | $300.00 | $5,611.42 | $855,706.17 |
| 28 | 2019/06 | $639.31 | $3,565.44 | $363.33 | $743.33 | $300.00 | $5,611.42 | $855,066.86 |
| 29 | 2019/07 | $641.98 | $3,562.78 | $363.33 | $743.33 | $300.00 | $5,611.42 | $854,424.88 |
| 30 | 2019/08 | $644.65 | $3,560.10 | $363.33 | $743.33 | $300.00 | $5,611.42 | $853,780.23 |
| 31 | 2019/09 | $647.34 | $3,557.42 | $363.33 | $743.33 | $300.00 | $5,611.42 | $853,132.90 |
| 32 | 2019/10 | $650.03 | $3,554.72 | $363.33 | $743.33 | $300.00 | $5,611.42 | $852,482.86 |
| 33 | 2019/11 | $652.74 | $3,552.01 | $363.33 | $743.33 | $300.00 | $5,611.42 | $851,830.12 |
| 34 | 2019/12 | $655.46 | $3,549.29 | $363.33 | $743.33 | $300.00 | $5,611.42 | $851,174.66 |
| 35 | 2020/01 | $658.19 | $3,546.56 | $363.33 | $743.33 | $300.00 | $5,611.42 | $850,516.47 |
| 36 | 2020/02 | $660.94 | $3,543.82 | $363.33 | $743.33 | $300.00 | $5,611.42 | $849,855.53 |
| 37 | 2020/03 | $663.69 | $3,541.06 | $363.33 | $743.33 | $300.00 | $5,611.42 | $849,191.84 |
| 38 | 2020/04 | $666.46 | $3,538.30 | $363.33 | $743.33 | $300.00 | $5,611.42 | $848,525.38 |
| 39 | 2020/05 | $669.23 | $3,535.52 | $363.33 | $743.33 | $300.00 | $5,611.42 | $847,856.15 |
| 40 | 2020/06 | $672.02 | $3,532.73 | $363.33 | $743.33 | $300.00 | $5,611.42 | $847,184.13 |
| 41 | 2020/07 | $674.82 | $3,529.93 | $363.33 | $743.33 | $300.00 | $5,611.42 | $846,509.31 |
| 42 | 2020/08 | $677.63 | $3,527.12 | $363.33 | $743.33 | $300.00 | $5,611.42 | $845,831.68 |
| 43 | 2020/09 | $680.46 | $3,524.30 | $363.33 | $743.33 | $300.00 | $5,611.42 | $845,151.22 |
| 44 | 2020/10 | $683.29 | $3,521.46 | $363.33 | $743.33 | $300.00 | $5,611.42 | $844,467.93 |
| 45 | 2020/11 | $686.14 | $3,518.62 | $363.33 | $743.33 | $300.00 | $5,611.42 | $843,781.80 |
| 46 | 2020/12 | $689.00 | $3,515.76 | $363.33 | $743.33 | $300.00 | $5,611.42 | $843,092.80 |
| 47 | 2021/01 | $691.87 | $3,512.89 | $363.33 | $743.33 | $300.00 | $5,611.42 | $842,400.93 |
| 48 | 2021/02 | $694.75 | $3,510.00 | $363.33 | $743.33 | $300.00 | $5,611.42 | $841,706.18 |
| 49 | 2021/03 | $697.65 | $3,507.11 | $363.33 | $743.33 | $300.00 | $5,611.42 | $841,008.53 |
| 50 | 2021/04 | $700.55 | $3,504.20 | $363.33 | $743.33 | $300.00 | $5,611.42 | $840,307.98 |
| 51 | 2021/05 | $703.47 | $3,501.28 | $363.33 | $743.33 | $300.00 | $5,611.42 | $839,604.51 |
| 52 | 2021/06 | $706.40 | $3,498.35 | $363.33 | $743.33 | $300.00 | $5,611.42 | $838,898.11 |
| 53 | 2021/07 | $709.35 | $3,495.41 | $363.33 | $743.33 | $300.00 | $5,611.42 | $838,188.76 |
| 54 | 2021/08 | $712.30 | $3,492.45 | $363.33 | $743.33 | $300.00 | $5,611.42 | $837,476.46 |
| 55 | 2021/09 | $715.27 | $3,489.49 | $363.33 | $743.33 | $300.00 | $5,611.42 | $836,761.19 |
| 56 | 2021/10 | $718.25 | $3,486.50 | $363.33 | $743.33 | $300.00 | $5,611.42 | $836,042.94 |
| 57 | 2021/11 | $721.24 | $3,483.51 | $363.33 | $743.33 | $300.00 | $5,611.42 | $835,321.70 |
| 58 | 2021/12 | $724.25 | $3,480.51 | $363.33 | $743.33 | $300.00 | $5,611.42 | $834,597.45 |
| 59 | 2022/01 | $727.26 | $3,477.49 | $363.33 | $743.33 | $300.00 | $5,611.42 | $833,870.19 |
| 60 | 2022/02 | $730.30 | $3,474.46 | $363.33 | $743.33 | $300.00 | $5,611.42 | $833,139.89 |
| 61 | 2022/03 | $733.34 | $3,471.42 | $363.33 | $743.33 | $300.00 | $5,611.42 | $832,406.56 |
| 62 | 2022/04 | $736.39 | $3,468.36 | $363.33 | $743.33 | $300.00 | $5,611.42 | $831,670.16 |
| 63 | 2022/05 | $739.46 | $3,465.29 | $363.33 | $743.33 | $300.00 | $5,611.42 | $830,930.70 |
| 64 | 2022/06 | $742.54 | $3,462.21 | $363.33 | $743.33 | $300.00 | $5,611.42 | $830,188.16 |
| 65 | 2022/07 | $745.64 | $3,459.12 | $363.33 | $743.33 | $300.00 | $5,611.42 | $829,442.52 |
| 66 | 2022/08 | $748.74 | $3,456.01 | $363.33 | $743.33 | $300.00 | $5,611.42 | $828,693.78 |
| 67 | 2022/09 | $751.86 | $3,452.89 | $363.33 | $743.33 | $300.00 | $5,611.42 | $827,941.91 |
| 68 | 2022/10 | $755.00 | $3,449.76 | $363.33 | $743.33 | $300.00 | $5,611.42 | $827,186.92 |
| 69 | 2022/11 | $758.14 | $3,446.61 | $363.33 | $743.33 | $300.00 | $5,611.42 | $826,428.77 |
| 70 | 2022/12 | $761.30 | $3,443.45 | $363.33 | $743.33 | $300.00 | $5,611.42 | $825,667.47 |
| 71 | 2023/01 | $764.47 | $3,440.28 | $363.33 | $743.33 | $300.00 | $5,611.42 | $824,903.00 |
| 72 | 2023/02 | $767.66 | $3,437.10 | $363.33 | $743.33 | $300.00 | $5,611.42 | $824,135.34 |
| 73 | 2023/03 | $770.86 | $3,433.90 | $363.33 | $743.33 | $300.00 | $5,611.42 | $823,364.48 |
| 74 | 2023/04 | $774.07 | $3,430.69 | $363.33 | $743.33 | $300.00 | $5,611.42 | $822,590.42 |
| 75 | 2023/05 | $777.29 | $3,427.46 | $363.33 | $743.33 | $300.00 | $5,611.42 | $821,813.12 |
| 76 | 2023/06 | $780.53 | $3,424.22 | $363.33 | $743.33 | $300.00 | $5,611.42 | $821,032.59 |
| 77 | 2023/07 | $783.79 | $3,420.97 | $363.33 | $743.33 | $300.00 | $5,611.42 | $820,248.80 |
| 78 | 2023/08 | $787.05 | $3,417.70 | $363.33 | $743.33 | $300.00 | $5,611.42 | $819,461.75 |
| 79 | 2023/09 | $790.33 | $3,414.42 | $363.33 | $743.33 | $300.00 | $5,611.42 | $818,671.42 |
| 80 | 2023/10 | $793.62 | $3,411.13 | $363.33 | $743.33 | $300.00 | $5,611.42 | $817,877.80 |
| 81 | 2023/11 | $796.93 | $3,407.82 | $363.33 | $743.33 | $300.00 | $5,611.42 | $817,080.87 |
| 82 | 2023/12 | $800.25 | $3,404.50 | $363.33 | $743.33 | $300.00 | $5,611.42 | $816,280.62 |
| 83 | 2024/01 | $803.59 | $3,401.17 | $363.33 | $743.33 | $300.00 | $5,611.42 | $815,477.03 |
| 84 | 2024/02 | $806.93 | $3,397.82 | $363.33 | $743.33 | $300.00 | $5,611.42 | $814,670.10 |
| 85 | 2024/03 | $810.30 | $3,394.46 | $363.33 | $743.33 | $300.00 | $5,611.42 | $813,859.80 |
| 86 | 2024/04 | $813.67 | $3,391.08 | $363.33 | $743.33 | $300.00 | $5,611.42 | $813,046.13 |
| 87 | 2024/05 | $817.06 | $3,387.69 | $363.33 | $743.33 | $300.00 | $5,611.42 | $812,229.07 |
| 88 | 2024/06 | $820.47 | $3,384.29 | $363.33 | $743.33 | $300.00 | $5,611.42 | $811,408.60 |
| 89 | 2024/07 | $823.89 | $3,380.87 | $363.33 | $743.33 | $300.00 | $5,611.42 | $810,584.72 |
| 90 | 2024/08 | $827.32 | $3,377.44 | $363.33 | $743.33 | $300.00 | $5,611.42 | $809,757.40 |
| 91 | 2024/09 | $830.77 | $3,373.99 | $363.33 | $743.33 | $300.00 | $5,611.42 | $808,926.63 |
| 92 | 2024/10 | $834.23 | $3,370.53 | $363.33 | $743.33 | $300.00 | $5,611.42 | $808,092.41 |
| 93 | 2024/11 | $837.70 | $3,367.05 | $363.33 | $743.33 | $300.00 | $5,611.42 | $807,254.70 |
| 94 | 2024/12 | $841.19 | $3,363.56 | $363.33 | $743.33 | $300.00 | $5,611.42 | $806,413.51 |
| 95 | 2025/01 | $844.70 | $3,360.06 | $363.33 | $743.33 | $300.00 | $5,611.42 | $805,568.81 |
| 96 | 2025/02 | $848.22 | $3,356.54 | $363.33 | $743.33 | $300.00 | $5,611.42 | $804,720.60 |
| 97 | 2025/03 | $851.75 | $3,353.00 | $363.33 | $743.33 | $300.00 | $5,611.42 | $803,868.84 |
| 98 | 2025/04 | $855.30 | $3,349.45 | $363.33 | $743.33 | $300.00 | $5,611.42 | $803,013.54 |
| 99 | 2025/05 | $858.86 | $3,345.89 | $363.33 | $743.33 | $300.00 | $5,611.42 | $802,154.68 |
| 100 | 2025/06 | $862.44 | $3,342.31 | $363.33 | $743.33 | $300.00 | $5,611.42 | $801,292.24 |
| 101 | 2025/07 | $866.04 | $3,338.72 | $363.33 | $743.33 | $300.00 | $5,611.42 | $800,426.20 |
| 102 | 2025/08 | $869.65 | $3,335.11 | $363.33 | $743.33 | $300.00 | $5,611.42 | $799,556.55 |
| 103 | 2025/09 | $873.27 | $3,331.49 | $363.33 | $743.33 | $300.00 | $5,611.42 | $798,683.28 |
| 104 | 2025/10 | $876.91 | $3,327.85 | $363.33 | $743.33 | $300.00 | $5,611.42 | $797,806.38 |
| 105 | 2025/11 | $880.56 | $3,324.19 | $363.33 | $743.33 | $300.00 | $5,611.42 | $796,925.82 |
| 106 | 2025/12 | $884.23 | $3,320.52 | $363.33 | $743.33 | $300.00 | $5,611.42 | $796,041.59 |
| 107 | 2026/01 | $887.91 | $3,316.84 | $363.33 | $743.33 | $300.00 | $5,611.42 | $795,153.67 |
| 108 | 2026/02 | $891.61 | $3,313.14 | $363.33 | $743.33 | $300.00 | $5,611.42 | $794,262.06 |
| 109 | 2026/03 | $895.33 | $3,309.43 | $363.33 | $743.33 | $300.00 | $5,611.42 | $793,366.73 |
| 110 | 2026/04 | $899.06 | $3,305.69 | $363.33 | $743.33 | $300.00 | $5,611.42 | $792,467.67 |
| 111 | 2026/05 | $902.81 | $3,301.95 | $363.33 | $743.33 | $300.00 | $5,611.42 | $791,564.86 |
| 112 | 2026/06 | $906.57 | $3,298.19 | $363.33 | $743.33 | $300.00 | $5,611.42 | $790,658.30 |
| 113 | 2026/07 | $910.34 | $3,294.41 | $363.33 | $743.33 | $300.00 | $5,611.42 | $789,747.95 |
| 114 | 2026/08 | $914.14 | $3,290.62 | $363.33 | $743.33 | $300.00 | $5,611.42 | $788,833.81 |
| 115 | 2026/09 | $917.95 | $3,286.81 | $363.33 | $743.33 | $300.00 | $5,611.42 | $787,915.87 |
| 116 | 2026/10 | $921.77 | $3,282.98 | $363.33 | $743.33 | $300.00 | $5,611.42 | $786,994.09 |
| 117 | 2026/11 | $925.61 | $3,279.14 | $363.33 | $743.33 | $300.00 | $5,611.42 | $786,068.48 |
| 118 | 2026/12 | $929.47 | $3,275.29 | $363.33 | $743.33 | $300.00 | $5,611.42 | $785,139.01 |
| 119 | 2027/01 | $933.34 | $3,271.41 | $363.33 | $743.33 | $300.00 | $5,611.42 | $784,205.67 |
| 120 | 2027/02 | $937.23 | $3,267.52 | $363.33 | $743.33 | $300.00 | $5,611.42 | $783,268.44 |
| 121 | 2027/03 | $941.14 | $3,263.62 | $363.33 | $743.33 | $300.00 | $5,611.42 | $782,327.31 |
| 122 | 2027/04 | $945.06 | $3,259.70 | $363.33 | $743.33 | $300.00 | $5,611.42 | $781,382.25 |
| 123 | 2027/05 | $948.99 | $3,255.76 | $363.33 | $743.33 | $300.00 | $5,611.42 | $780,433.25 |
| 124 | 2027/06 | $952.95 | $3,251.81 | $363.33 | $743.33 | $300.00 | $5,611.42 | $779,480.30 |
| 125 | 2027/07 | $956.92 | $3,247.83 | $363.33 | $743.33 | $300.00 | $5,611.42 | $778,523.38 |
| 126 | 2027/08 | $960.91 | $3,243.85 | $363.33 | $743.33 | $300.00 | $5,611.42 | $777,562.48 |
| 127 | 2027/09 | $964.91 | $3,239.84 | $363.33 | $743.33 | $300.00 | $5,611.42 | $776,597.57 |
| 128 | 2027/10 | $968.93 | $3,235.82 | $363.33 | $743.33 | $300.00 | $5,611.42 | $775,628.64 |
| 129 | 2027/11 | $972.97 | $3,231.79 | $363.33 | $743.33 | $300.00 | $5,611.42 | $774,655.67 |
| 130 | 2027/12 | $977.02 | $3,227.73 | $363.33 | $743.33 | $300.00 | $5,611.42 | $773,678.64 |
| 131 | 2028/01 | $981.09 | $3,223.66 | $363.33 | $743.33 | $300.00 | $5,611.42 | $772,697.55 |
| 132 | 2028/02 | $985.18 | $3,219.57 | $363.33 | $743.33 | $300.00 | $5,611.42 | $771,712.37 |
| 133 | 2028/03 | $989.29 | $3,215.47 | $363.33 | $743.33 | $300.00 | $5,611.42 | $770,723.08 |
| 134 | 2028/04 | $993.41 | $3,211.35 | $363.33 | $743.33 | $300.00 | $5,611.42 | $769,729.68 |
| 135 | 2028/05 | $997.55 | $3,207.21 | $363.33 | $743.33 | $300.00 | $5,611.42 | $768,732.13 |
| 136 | 2028/06 | $1,001.70 | $3,203.05 | $363.33 | $743.33 | $300.00 | $5,611.42 | $767,730.42 |
| 137 | 2028/07 | $1,005.88 | $3,198.88 | $363.33 | $743.33 | $300.00 | $5,611.42 | $766,724.55 |
| 138 | 2028/08 | $1,010.07 | $3,194.69 | $363.33 | $743.33 | $300.00 | $5,611.42 | $765,714.48 |
| 139 | 2028/09 | $1,014.28 | $3,190.48 | $363.33 | $743.33 | $300.00 | $5,611.42 | $764,700.20 |
| 140 | 2028/10 | $1,018.50 | $3,186.25 | $363.33 | $743.33 | $300.00 | $5,611.42 | $763,681.70 |
| 141 | 2028/11 | $1,022.75 | $3,182.01 | $363.33 | $743.33 | $300.00 | $5,611.42 | $762,658.95 |
| 142 | 2028/12 | $1,027.01 | $3,177.75 | $363.33 | $743.33 | $300.00 | $5,611.42 | $761,631.94 |
| 143 | 2029/01 | $1,031.29 | $3,173.47 | $363.33 | $743.33 | $300.00 | $5,611.42 | $760,600.65 |
| 144 | 2029/02 | $1,035.58 | $3,169.17 | $363.33 | $743.33 | $300.00 | $5,611.42 | $759,565.07 |
| 145 | 2029/03 | $1,039.90 | $3,164.85 | $363.33 | $743.33 | $300.00 | $5,611.42 | $758,525.17 |
| 146 | 2029/04 | $1,044.23 | $3,160.52 | $363.33 | $743.33 | $300.00 | $5,611.42 | $757,480.94 |
| 147 | 2029/05 | $1,048.58 | $3,156.17 | $363.33 | $743.33 | $300.00 | $5,611.42 | $756,432.35 |
| 148 | 2029/06 | $1,052.95 | $3,151.80 | $363.33 | $743.33 | $300.00 | $5,611.42 | $755,379.40 |
| 149 | 2029/07 | $1,057.34 | $3,147.41 | $363.33 | $743.33 | $300.00 | $5,611.42 | $754,322.06 |
| 150 | 2029/08 | $1,061.75 | $3,143.01 | $363.33 | $743.33 | $300.00 | $5,611.42 | $753,260.31 |
| 151 | 2029/09 | $1,066.17 | $3,138.58 | $363.33 | $743.33 | $300.00 | $5,611.42 | $752,194.14 |
| 152 | 2029/10 | $1,070.61 | $3,134.14 | $363.33 | $743.33 | $300.00 | $5,611.42 | $751,123.53 |
| 153 | 2029/11 | $1,075.07 | $3,129.68 | $363.33 | $743.33 | $300.00 | $5,611.42 | $750,048.46 |
| 154 | 2029/12 | $1,079.55 | $3,125.20 | $363.33 | $743.33 | $300.00 | $5,611.42 | $748,968.91 |
| 155 | 2030/01 | $1,084.05 | $3,120.70 | $363.33 | $743.33 | $300.00 | $5,611.42 | $747,884.85 |
| 156 | 2030/02 | $1,088.57 | $3,116.19 | $363.33 | $743.33 | $300.00 | $5,611.42 | $746,796.29 |
| 157 | 2030/03 | $1,093.10 | $3,111.65 | $363.33 | $743.33 | $300.00 | $5,611.42 | $745,703.18 |
| 158 | 2030/04 | $1,097.66 | $3,107.10 | $363.33 | $743.33 | $300.00 | $5,611.42 | $744,605.53 |
| 159 | 2030/05 | $1,102.23 | $3,102.52 | $363.33 | $743.33 | $300.00 | $5,611.42 | $743,503.30 |
| 160 | 2030/06 | $1,106.82 | $3,097.93 | $363.33 | $743.33 | $300.00 | $5,611.42 | $742,396.47 |
| 161 | 2030/07 | $1,111.44 | $3,093.32 | $363.33 | $743.33 | $300.00 | $5,611.42 | $741,285.04 |
| 162 | 2030/08 | $1,116.07 | $3,088.69 | $363.33 | $743.33 | $300.00 | $5,611.42 | $740,168.97 |
| 163 | 2030/09 | $1,120.72 | $3,084.04 | $363.33 | $743.33 | $300.00 | $5,611.42 | $739,048.25 |
| 164 | 2030/10 | $1,125.39 | $3,079.37 | $363.33 | $743.33 | $300.00 | $5,611.42 | $737,922.87 |
| 165 | 2030/11 | $1,130.08 | $3,074.68 | $363.33 | $743.33 | $300.00 | $5,611.42 | $736,792.79 |
| 166 | 2030/12 | $1,134.78 | $3,069.97 | $363.33 | $743.33 | $300.00 | $5,611.42 | $735,658.00 |
| 167 | 2031/01 | $1,139.51 | $3,065.24 | $363.33 | $743.33 | $300.00 | $5,611.42 | $734,518.49 |
| 168 | 2031/02 | $1,144.26 | $3,060.49 | $363.33 | $743.33 | $300.00 | $5,611.42 | $733,374.23 |
| 169 | 2031/03 | $1,149.03 | $3,055.73 | $363.33 | $743.33 | $300.00 | $5,611.42 | $732,225.20 |
| 170 | 2031/04 | $1,153.82 | $3,050.94 | $363.33 | $743.33 | $300.00 | $5,611.42 | $731,071.39 |
| 171 | 2031/05 | $1,158.62 | $3,046.13 | $363.33 | $743.33 | $300.00 | $5,611.42 | $729,912.76 |
| 172 | 2031/06 | $1,163.45 | $3,041.30 | $363.33 | $743.33 | $300.00 | $5,611.42 | $728,749.31 |
| 173 | 2031/07 | $1,168.30 | $3,036.46 | $363.33 | $743.33 | $300.00 | $5,611.42 | $727,581.01 |
| 174 | 2031/08 | $1,173.17 | $3,031.59 | $363.33 | $743.33 | $300.00 | $5,611.42 | $726,407.85 |
| 175 | 2031/09 | $1,178.05 | $3,026.70 | $363.33 | $743.33 | $300.00 | $5,611.42 | $725,229.79 |
| 176 | 2031/10 | $1,182.96 | $3,021.79 | $363.33 | $743.33 | $300.00 | $5,611.42 | $724,046.83 |
| 177 | 2031/11 | $1,187.89 | $3,016.86 | $363.33 | $743.33 | $300.00 | $5,611.42 | $722,858.94 |
| 178 | 2031/12 | $1,192.84 | $3,011.91 | $363.33 | $743.33 | $300.00 | $5,611.42 | $721,666.09 |
| 179 | 2032/01 | $1,197.81 | $3,006.94 | $363.33 | $743.33 | $300.00 | $5,611.42 | $720,468.28 |
| 180 | 2032/02 | $1,202.80 | $3,001.95 | $363.33 | $743.33 | $300.00 | $5,611.42 | $719,265.48 |
| 181 | 2032/03 | $1,207.81 | $2,996.94 | $363.33 | $743.33 | $300.00 | $5,611.42 | $718,057.66 |
| 182 | 2032/04 | $1,212.85 | $2,991.91 | $363.33 | $743.33 | $300.00 | $5,611.42 | $716,844.82 |
| 183 | 2032/05 | $1,217.90 | $2,986.85 | $363.33 | $743.33 | $300.00 | $5,611.42 | $715,626.91 |
| 184 | 2032/06 | $1,222.98 | $2,981.78 | $363.33 | $743.33 | $300.00 | $5,611.42 | $714,403.94 |
| 185 | 2032/07 | $1,228.07 | $2,976.68 | $0.00 | $743.33 | $300.00 | $5,248.09 | $713,175.87 |
| 186 | 2032/08 | $1,233.19 | $2,971.57 | $0.00 | $743.33 | $300.00 | $5,248.09 | $711,942.68 |
| 187 | 2032/09 | $1,238.33 | $2,966.43 | $0.00 | $743.33 | $300.00 | $5,248.09 | $710,704.35 |
| 188 | 2032/10 | $1,243.49 | $2,961.27 | $0.00 | $743.33 | $300.00 | $5,248.09 | $709,460.87 |
| 189 | 2032/11 | $1,248.67 | $2,956.09 | $0.00 | $743.33 | $300.00 | $5,248.09 | $708,212.20 |
| 190 | 2032/12 | $1,253.87 | $2,950.88 | $0.00 | $743.33 | $300.00 | $5,248.09 | $706,958.33 |
| 191 | 2033/01 | $1,259.09 | $2,945.66 | $0.00 | $743.33 | $300.00 | $5,248.09 | $705,699.23 |
| 192 | 2033/02 | $1,264.34 | $2,940.41 | $0.00 | $743.33 | $300.00 | $5,248.09 | $704,434.89 |
| 193 | 2033/03 | $1,269.61 | $2,935.15 | $0.00 | $743.33 | $300.00 | $5,248.09 | $703,165.28 |
| 194 | 2033/04 | $1,274.90 | $2,929.86 | $0.00 | $743.33 | $300.00 | $5,248.09 | $701,890.39 |
| 195 | 2033/05 | $1,280.21 | $2,924.54 | $0.00 | $743.33 | $300.00 | $5,248.09 | $700,610.17 |
| 196 | 2033/06 | $1,285.55 | $2,919.21 | $0.00 | $743.33 | $300.00 | $5,248.09 | $699,324.63 |
| 197 | 2033/07 | $1,290.90 | $2,913.85 | $0.00 | $743.33 | $300.00 | $5,248.09 | $698,033.73 |
| 198 | 2033/08 | $1,296.28 | $2,908.47 | $0.00 | $743.33 | $300.00 | $5,248.09 | $696,737.45 |
| 199 | 2033/09 | $1,301.68 | $2,903.07 | $0.00 | $743.33 | $300.00 | $5,248.09 | $695,435.77 |
| 200 | 2033/10 | $1,307.11 | $2,897.65 | $0.00 | $743.33 | $300.00 | $5,248.09 | $694,128.66 |
| 201 | 2033/11 | $1,312.55 | $2,892.20 | $0.00 | $743.33 | $300.00 | $5,248.09 | $692,816.11 |
| 202 | 2033/12 | $1,318.02 | $2,886.73 | $0.00 | $743.33 | $300.00 | $5,248.09 | $691,498.09 |
| 203 | 2034/01 | $1,323.51 | $2,881.24 | $0.00 | $743.33 | $300.00 | $5,248.09 | $690,174.58 |
| 204 | 2034/02 | $1,329.03 | $2,875.73 | $0.00 | $743.33 | $300.00 | $5,248.09 | $688,845.55 |
| 205 | 2034/03 | $1,334.56 | $2,870.19 | $0.00 | $743.33 | $300.00 | $5,248.09 | $687,510.98 |
| 206 | 2034/04 | $1,340.13 | $2,864.63 | $0.00 | $743.33 | $300.00 | $5,248.09 | $686,170.86 |
| 207 | 2034/05 | $1,345.71 | $2,859.05 | $0.00 | $743.33 | $300.00 | $5,248.09 | $684,825.15 |
| 208 | 2034/06 | $1,351.32 | $2,853.44 | $0.00 | $743.33 | $300.00 | $5,248.09 | $683,473.83 |
| 209 | 2034/07 | $1,356.95 | $2,847.81 | $0.00 | $743.33 | $300.00 | $5,248.09 | $682,116.89 |
| 210 | 2034/08 | $1,362.60 | $2,842.15 | $0.00 | $743.33 | $300.00 | $5,248.09 | $680,754.29 |
| 211 | 2034/09 | $1,368.28 | $2,836.48 | $0.00 | $743.33 | $300.00 | $5,248.09 | $679,386.01 |
| 212 | 2034/10 | $1,373.98 | $2,830.78 | $0.00 | $743.33 | $300.00 | $5,248.09 | $678,012.03 |
| 213 | 2034/11 | $1,379.70 | $2,825.05 | $0.00 | $743.33 | $300.00 | $5,248.09 | $676,632.32 |
| 214 | 2034/12 | $1,385.45 | $2,819.30 | $0.00 | $743.33 | $300.00 | $5,248.09 | $675,246.87 |
| 215 | 2035/01 | $1,391.23 | $2,813.53 | $0.00 | $743.33 | $300.00 | $5,248.09 | $673,855.65 |
| 216 | 2035/02 | $1,397.02 | $2,807.73 | $0.00 | $743.33 | $300.00 | $5,248.09 | $672,458.62 |
| 217 | 2035/03 | $1,402.84 | $2,801.91 | $0.00 | $743.33 | $300.00 | $5,248.09 | $671,055.78 |
| 218 | 2035/04 | $1,408.69 | $2,796.07 | $0.00 | $743.33 | $300.00 | $5,248.09 | $669,647.09 |
| 219 | 2035/05 | $1,414.56 | $2,790.20 | $0.00 | $743.33 | $300.00 | $5,248.09 | $668,232.53 |
| 220 | 2035/06 | $1,420.45 | $2,784.30 | $0.00 | $743.33 | $300.00 | $5,248.09 | $666,812.08 |
| 221 | 2035/07 | $1,426.37 | $2,778.38 | $0.00 | $743.33 | $300.00 | $5,248.09 | $665,385.71 |
| 222 | 2035/08 | $1,432.31 | $2,772.44 | $0.00 | $743.33 | $300.00 | $5,248.09 | $663,953.40 |
| 223 | 2035/09 | $1,438.28 | $2,766.47 | $0.00 | $743.33 | $300.00 | $5,248.09 | $662,515.11 |
| 224 | 2035/10 | $1,444.27 | $2,760.48 | $0.00 | $743.33 | $300.00 | $5,248.09 | $661,070.84 |
| 225 | 2035/11 | $1,450.29 | $2,754.46 | $0.00 | $743.33 | $300.00 | $5,248.09 | $659,620.55 |
| 226 | 2035/12 | $1,456.34 | $2,748.42 | $0.00 | $743.33 | $300.00 | $5,248.09 | $658,164.21 |
| 227 | 2036/01 | $1,462.40 | $2,742.35 | $0.00 | $743.33 | $300.00 | $5,248.09 | $656,701.81 |
| 228 | 2036/02 | $1,468.50 | $2,736.26 | $0.00 | $743.33 | $300.00 | $5,248.09 | $655,233.31 |
| 229 | 2036/03 | $1,474.62 | $2,730.14 | $0.00 | $743.33 | $300.00 | $5,248.09 | $653,758.70 |
| 230 | 2036/04 | $1,480.76 | $2,723.99 | $0.00 | $743.33 | $300.00 | $5,248.09 | $652,277.94 |
| 231 | 2036/05 | $1,486.93 | $2,717.82 | $0.00 | $743.33 | $300.00 | $5,248.09 | $650,791.01 |
| 232 | 2036/06 | $1,493.13 | $2,711.63 | $0.00 | $743.33 | $300.00 | $5,248.09 | $649,297.88 |
| 233 | 2036/07 | $1,499.35 | $2,705.41 | $0.00 | $743.33 | $300.00 | $5,248.09 | $647,798.54 |
| 234 | 2036/08 | $1,505.59 | $2,699.16 | $0.00 | $743.33 | $300.00 | $5,248.09 | $646,292.94 |
| 235 | 2036/09 | $1,511.87 | $2,692.89 | $0.00 | $743.33 | $300.00 | $5,248.09 | $644,781.07 |
| 236 | 2036/10 | $1,518.17 | $2,686.59 | $0.00 | $743.33 | $300.00 | $5,248.09 | $643,262.91 |
| 237 | 2036/11 | $1,524.49 | $2,680.26 | $0.00 | $743.33 | $300.00 | $5,248.09 | $641,738.42 |
| 238 | 2036/12 | $1,530.84 | $2,673.91 | $0.00 | $743.33 | $300.00 | $5,248.09 | $640,207.57 |
| 239 | 2037/01 | $1,537.22 | $2,667.53 | $0.00 | $743.33 | $300.00 | $5,248.09 | $638,670.35 |
| 240 | 2037/02 | $1,543.63 | $2,661.13 | $0.00 | $743.33 | $300.00 | $5,248.09 | $637,126.72 |
| 241 | 2037/03 | $1,550.06 | $2,654.69 | $0.00 | $743.33 | $300.00 | $5,248.09 | $635,576.66 |
| 242 | 2037/04 | $1,556.52 | $2,648.24 | $0.00 | $743.33 | $300.00 | $5,248.09 | $634,020.14 |
| 243 | 2037/05 | $1,563.00 | $2,641.75 | $0.00 | $743.33 | $300.00 | $5,248.09 | $632,457.14 |
| 244 | 2037/06 | $1,569.52 | $2,635.24 | $0.00 | $743.33 | $300.00 | $5,248.09 | $630,887.62 |
| 245 | 2037/07 | $1,576.06 | $2,628.70 | $0.00 | $743.33 | $300.00 | $5,248.09 | $629,311.57 |
| 246 | 2037/08 | $1,582.62 | $2,622.13 | $0.00 | $743.33 | $300.00 | $5,248.09 | $627,728.94 |
| 247 | 2037/09 | $1,589.22 | $2,615.54 | $0.00 | $743.33 | $300.00 | $5,248.09 | $626,139.73 |
| 248 | 2037/10 | $1,595.84 | $2,608.92 | $0.00 | $743.33 | $300.00 | $5,248.09 | $624,543.89 |
| 249 | 2037/11 | $1,602.49 | $2,602.27 | $0.00 | $743.33 | $300.00 | $5,248.09 | $622,941.40 |
| 250 | 2037/12 | $1,609.17 | $2,595.59 | $0.00 | $743.33 | $300.00 | $5,248.09 | $621,332.23 |
| 251 | 2038/01 | $1,615.87 | $2,588.88 | $0.00 | $743.33 | $300.00 | $5,248.09 | $619,716.36 |
| 252 | 2038/02 | $1,622.60 | $2,582.15 | $0.00 | $743.33 | $300.00 | $5,248.09 | $618,093.76 |
| 253 | 2038/03 | $1,629.36 | $2,575.39 | $0.00 | $743.33 | $300.00 | $5,248.09 | $616,464.40 |
| 254 | 2038/04 | $1,636.15 | $2,568.60 | $0.00 | $743.33 | $300.00 | $5,248.09 | $614,828.25 |
| 255 | 2038/05 | $1,642.97 | $2,561.78 | $0.00 | $743.33 | $300.00 | $5,248.09 | $613,185.28 |
| 256 | 2038/06 | $1,649.82 | $2,554.94 | $0.00 | $743.33 | $300.00 | $5,248.09 | $611,535.46 |
| 257 | 2038/07 | $1,656.69 | $2,548.06 | $0.00 | $743.33 | $300.00 | $5,248.09 | $609,878.77 |
| 258 | 2038/08 | $1,663.59 | $2,541.16 | $0.00 | $743.33 | $300.00 | $5,248.09 | $608,215.18 |
| 259 | 2038/09 | $1,670.52 | $2,534.23 | $0.00 | $743.33 | $300.00 | $5,248.09 | $606,544.65 |
| 260 | 2038/10 | $1,677.48 | $2,527.27 | $0.00 | $743.33 | $300.00 | $5,248.09 | $604,867.17 |
| 261 | 2038/11 | $1,684.47 | $2,520.28 | $0.00 | $743.33 | $300.00 | $5,248.09 | $603,182.69 |
| 262 | 2038/12 | $1,691.49 | $2,513.26 | $0.00 | $743.33 | $300.00 | $5,248.09 | $601,491.20 |
| 263 | 2039/01 | $1,698.54 | $2,506.21 | $0.00 | $743.33 | $300.00 | $5,248.09 | $599,792.66 |
| 264 | 2039/02 | $1,705.62 | $2,499.14 | $0.00 | $743.33 | $300.00 | $5,248.09 | $598,087.04 |
| 265 | 2039/03 | $1,712.73 | $2,492.03 | $0.00 | $743.33 | $300.00 | $5,248.09 | $596,374.32 |
| 266 | 2039/04 | $1,719.86 | $2,484.89 | $0.00 | $743.33 | $300.00 | $5,248.09 | $594,654.45 |
| 267 | 2039/05 | $1,727.03 | $2,477.73 | $0.00 | $743.33 | $300.00 | $5,248.09 | $592,927.43 |
| 268 | 2039/06 | $1,734.22 | $2,470.53 | $0.00 | $743.33 | $300.00 | $5,248.09 | $591,193.20 |
| 269 | 2039/07 | $1,741.45 | $2,463.31 | $0.00 | $743.33 | $300.00 | $5,248.09 | $589,451.75 |
| 270 | 2039/08 | $1,748.71 | $2,456.05 | $0.00 | $743.33 | $300.00 | $5,248.09 | $587,703.05 |
| 271 | 2039/09 | $1,755.99 | $2,448.76 | $0.00 | $743.33 | $300.00 | $5,248.09 | $585,947.06 |
| 272 | 2039/10 | $1,763.31 | $2,441.45 | $0.00 | $743.33 | $300.00 | $5,248.09 | $584,183.75 |
| 273 | 2039/11 | $1,770.66 | $2,434.10 | $0.00 | $743.33 | $300.00 | $5,248.09 | $582,413.09 |
| 274 | 2039/12 | $1,778.03 | $2,426.72 | $0.00 | $743.33 | $300.00 | $5,248.09 | $580,635.06 |
| 275 | 2040/01 | $1,785.44 | $2,419.31 | $0.00 | $743.33 | $300.00 | $5,248.09 | $578,849.62 |
| 276 | 2040/02 | $1,792.88 | $2,411.87 | $0.00 | $743.33 | $300.00 | $5,248.09 | $577,056.74 |
| 277 | 2040/03 | $1,800.35 | $2,404.40 | $0.00 | $743.33 | $300.00 | $5,248.09 | $575,256.39 |
| 278 | 2040/04 | $1,807.85 | $2,396.90 | $0.00 | $743.33 | $300.00 | $5,248.09 | $573,448.53 |
| 279 | 2040/05 | $1,815.39 | $2,389.37 | $0.00 | $743.33 | $300.00 | $5,248.09 | $571,633.15 |
| 280 | 2040/06 | $1,822.95 | $2,381.80 | $0.00 | $743.33 | $300.00 | $5,248.09 | $569,810.20 |
| 281 | 2040/07 | $1,830.55 | $2,374.21 | $0.00 | $743.33 | $300.00 | $5,248.09 | $567,979.65 |
| 282 | 2040/08 | $1,838.17 | $2,366.58 | $0.00 | $743.33 | $300.00 | $5,248.09 | $566,141.48 |
| 283 | 2040/09 | $1,845.83 | $2,358.92 | $0.00 | $743.33 | $300.00 | $5,248.09 | $564,295.65 |
| 284 | 2040/10 | $1,853.52 | $2,351.23 | $0.00 | $743.33 | $300.00 | $5,248.09 | $562,442.13 |
| 285 | 2040/11 | $1,861.25 | $2,343.51 | $0.00 | $743.33 | $300.00 | $5,248.09 | $560,580.88 |
| 286 | 2040/12 | $1,869.00 | $2,335.75 | $0.00 | $743.33 | $300.00 | $5,248.09 | $558,711.88 |
| 287 | 2041/01 | $1,876.79 | $2,327.97 | $0.00 | $743.33 | $300.00 | $5,248.09 | $556,835.09 |
| 288 | 2041/02 | $1,884.61 | $2,320.15 | $0.00 | $743.33 | $300.00 | $5,248.09 | $554,950.48 |
| 289 | 2041/03 | $1,892.46 | $2,312.29 | $0.00 | $743.33 | $300.00 | $5,248.09 | $553,058.02 |
| 290 | 2041/04 | $1,900.35 | $2,304.41 | $0.00 | $743.33 | $300.00 | $5,248.09 | $551,157.68 |
| 291 | 2041/05 | $1,908.26 | $2,296.49 | $0.00 | $743.33 | $300.00 | $5,248.09 | $549,249.41 |
| 292 | 2041/06 | $1,916.22 | $2,288.54 | $0.00 | $743.33 | $300.00 | $5,248.09 | $547,333.20 |
| 293 | 2041/07 | $1,924.20 | $2,280.55 | $0.00 | $743.33 | $300.00 | $5,248.09 | $545,409.00 |
| 294 | 2041/08 | $1,932.22 | $2,272.54 | $0.00 | $743.33 | $300.00 | $5,248.09 | $543,476.78 |
| 295 | 2041/09 | $1,940.27 | $2,264.49 | $0.00 | $743.33 | $300.00 | $5,248.09 | $541,536.51 |
| 296 | 2041/10 | $1,948.35 | $2,256.40 | $0.00 | $743.33 | $300.00 | $5,248.09 | $539,588.16 |
| 297 | 2041/11 | $1,956.47 | $2,248.28 | $0.00 | $743.33 | $300.00 | $5,248.09 | $537,631.69 |
| 298 | 2041/12 | $1,964.62 | $2,240.13 | $0.00 | $743.33 | $300.00 | $5,248.09 | $535,667.07 |
| 299 | 2042/01 | $1,972.81 | $2,231.95 | $0.00 | $743.33 | $300.00 | $5,248.09 | $533,694.26 |
| 300 | 2042/02 | $1,981.03 | $2,223.73 | $0.00 | $743.33 | $300.00 | $5,248.09 | $531,713.23 |
| 301 | 2042/03 | $1,989.28 | $2,215.47 | $0.00 | $743.33 | $300.00 | $5,248.09 | $529,723.95 |
| 302 | 2042/04 | $1,997.57 | $2,207.18 | $0.00 | $743.33 | $300.00 | $5,248.09 | $527,726.38 |
| 303 | 2042/05 | $2,005.89 | $2,198.86 | $0.00 | $743.33 | $300.00 | $5,248.09 | $525,720.48 |
| 304 | 2042/06 | $2,014.25 | $2,190.50 | $0.00 | $743.33 | $300.00 | $5,248.09 | $523,706.23 |
| 305 | 2042/07 | $2,022.65 | $2,182.11 | $0.00 | $743.33 | $300.00 | $5,248.09 | $521,683.59 |
| 306 | 2042/08 | $2,031.07 | $2,173.68 | $0.00 | $743.33 | $300.00 | $5,248.09 | $519,652.51 |
| 307 | 2042/09 | $2,039.54 | $2,165.22 | $0.00 | $743.33 | $300.00 | $5,248.09 | $517,612.98 |
| 308 | 2042/10 | $2,048.03 | $2,156.72 | $0.00 | $743.33 | $300.00 | $5,248.09 | $515,564.95 |
| 309 | 2042/11 | $2,056.57 | $2,148.19 | $0.00 | $743.33 | $300.00 | $5,248.09 | $513,508.38 |
| 310 | 2042/12 | $2,065.14 | $2,139.62 | $0.00 | $743.33 | $300.00 | $5,248.09 | $511,443.24 |
| 311 | 2043/01 | $2,073.74 | $2,131.01 | $0.00 | $743.33 | $300.00 | $5,248.09 | $509,369.50 |
| 312 | 2043/02 | $2,082.38 | $2,122.37 | $0.00 | $743.33 | $300.00 | $5,248.09 | $507,287.12 |
| 313 | 2043/03 | $2,091.06 | $2,113.70 | $0.00 | $743.33 | $300.00 | $5,248.09 | $505,196.06 |
| 314 | 2043/04 | $2,099.77 | $2,104.98 | $0.00 | $743.33 | $300.00 | $5,248.09 | $503,096.29 |
| 315 | 2043/05 | $2,108.52 | $2,096.23 | $0.00 | $743.33 | $300.00 | $5,248.09 | $500,987.77 |
| 316 | 2043/06 | $2,117.31 | $2,087.45 | $0.00 | $743.33 | $300.00 | $5,248.09 | $498,870.47 |
| 317 | 2043/07 | $2,126.13 | $2,078.63 | $0.00 | $743.33 | $300.00 | $5,248.09 | $496,744.34 |
| 318 | 2043/08 | $2,134.99 | $2,069.77 | $0.00 | $743.33 | $300.00 | $5,248.09 | $494,609.35 |
| 319 | 2043/09 | $2,143.88 | $2,060.87 | $0.00 | $743.33 | $300.00 | $5,248.09 | $492,465.47 |
| 320 | 2043/10 | $2,152.81 | $2,051.94 | $0.00 | $743.33 | $300.00 | $5,248.09 | $490,312.66 |
| 321 | 2043/11 | $2,161.78 | $2,042.97 | $0.00 | $743.33 | $300.00 | $5,248.09 | $488,150.87 |
| 322 | 2043/12 | $2,170.79 | $2,033.96 | $0.00 | $743.33 | $300.00 | $5,248.09 | $485,980.08 |
| 323 | 2044/01 | $2,179.84 | $2,024.92 | $0.00 | $743.33 | $300.00 | $5,248.09 | $483,800.24 |
| 324 | 2044/02 | $2,188.92 | $2,015.83 | $0.00 | $743.33 | $300.00 | $5,248.09 | $481,611.32 |
| 325 | 2044/03 | $2,198.04 | $2,006.71 | $0.00 | $743.33 | $300.00 | $5,248.09 | $479,413.28 |
| 326 | 2044/04 | $2,207.20 | $1,997.56 | $0.00 | $743.33 | $300.00 | $5,248.09 | $477,206.08 |
| 327 | 2044/05 | $2,216.40 | $1,988.36 | $0.00 | $743.33 | $300.00 | $5,248.09 | $474,989.69 |
| 328 | 2044/06 | $2,225.63 | $1,979.12 | $0.00 | $743.33 | $300.00 | $5,248.09 | $472,764.05 |
| 329 | 2044/07 | $2,234.90 | $1,969.85 | $0.00 | $743.33 | $300.00 | $5,248.09 | $470,529.15 |
| 330 | 2044/08 | $2,244.22 | $1,960.54 | $0.00 | $743.33 | $300.00 | $5,248.09 | $468,284.93 |
| 331 | 2044/09 | $2,253.57 | $1,951.19 | $0.00 | $743.33 | $300.00 | $5,248.09 | $466,031.37 |
| 332 | 2044/10 | $2,262.96 | $1,941.80 | $0.00 | $743.33 | $300.00 | $5,248.09 | $463,768.41 |
| 333 | 2044/11 | $2,272.39 | $1,932.37 | $0.00 | $743.33 | $300.00 | $5,248.09 | $461,496.02 |
| 334 | 2044/12 | $2,281.85 | $1,922.90 | $0.00 | $743.33 | $300.00 | $5,248.09 | $459,214.17 |
| 335 | 2045/01 | $2,291.36 | $1,913.39 | $0.00 | $743.33 | $300.00 | $5,248.09 | $456,922.81 |
| 336 | 2045/02 | $2,300.91 | $1,903.85 | $0.00 | $743.33 | $300.00 | $5,248.09 | $454,621.90 |
| 337 | 2045/03 | $2,310.50 | $1,894.26 | $0.00 | $743.33 | $300.00 | $5,248.09 | $452,311.40 |
| 338 | 2045/04 | $2,320.12 | $1,884.63 | $0.00 | $743.33 | $300.00 | $5,248.09 | $449,991.28 |
| 339 | 2045/05 | $2,329.79 | $1,874.96 | $0.00 | $743.33 | $300.00 | $5,248.09 | $447,661.49 |
| 340 | 2045/06 | $2,339.50 | $1,865.26 | $0.00 | $743.33 | $300.00 | $5,248.09 | $445,321.99 |
| 341 | 2045/07 | $2,349.25 | $1,855.51 | $0.00 | $743.33 | $300.00 | $5,248.09 | $442,972.74 |
| 342 | 2045/08 | $2,359.03 | $1,845.72 | $0.00 | $743.33 | $300.00 | $5,248.09 | $440,613.71 |
| 343 | 2045/09 | $2,368.86 | $1,835.89 | $0.00 | $743.33 | $300.00 | $5,248.09 | $438,244.85 |
| 344 | 2045/10 | $2,378.73 | $1,826.02 | $0.00 | $743.33 | $300.00 | $5,248.09 | $435,866.11 |
| 345 | 2045/11 | $2,388.65 | $1,816.11 | $0.00 | $743.33 | $300.00 | $5,248.09 | $433,477.47 |
| 346 | 2045/12 | $2,398.60 | $1,806.16 | $0.00 | $743.33 | $300.00 | $5,248.09 | $431,078.87 |
| 347 | 2046/01 | $2,408.59 | $1,796.16 | $0.00 | $743.33 | $300.00 | $5,248.09 | $428,670.27 |
| 348 | 2046/02 | $2,418.63 | $1,786.13 | $0.00 | $743.33 | $300.00 | $5,248.09 | $426,251.65 |
| 349 | 2046/03 | $2,428.71 | $1,776.05 | $0.00 | $743.33 | $300.00 | $5,248.09 | $423,822.94 |
| 350 | 2046/04 | $2,438.83 | $1,765.93 | $0.00 | $743.33 | $300.00 | $5,248.09 | $421,384.12 |
| 351 | 2046/05 | $2,448.99 | $1,755.77 | $0.00 | $743.33 | $300.00 | $5,248.09 | $418,935.13 |
| 352 | 2046/06 | $2,459.19 | $1,745.56 | $0.00 | $743.33 | $300.00 | $5,248.09 | $416,475.94 |
| 353 | 2046/07 | $2,469.44 | $1,735.32 | $0.00 | $743.33 | $300.00 | $5,248.09 | $414,006.50 |
| 354 | 2046/08 | $2,479.73 | $1,725.03 | $0.00 | $743.33 | $300.00 | $5,248.09 | $411,526.77 |
| 355 | 2046/09 | $2,490.06 | $1,714.69 | $0.00 | $743.33 | $300.00 | $5,248.09 | $409,036.71 |
| 356 | 2046/10 | $2,500.43 | $1,704.32 | $0.00 | $743.33 | $300.00 | $5,248.09 | $406,536.28 |
| 357 | 2046/11 | $2,510.85 | $1,693.90 | $0.00 | $743.33 | $300.00 | $5,248.09 | $404,025.42 |
| 358 | 2046/12 | $2,521.32 | $1,683.44 | $0.00 | $743.33 | $300.00 | $5,248.09 | $401,504.11 |
| 359 | 2047/01 | $2,531.82 | $1,672.93 | $0.00 | $743.33 | $300.00 | $5,248.09 | $398,972.29 |
| 360 | 2047/02 | $2,542.37 | $1,662.38 | $0.00 | $743.33 | $300.00 | $5,248.09 | $396,429.92 |
| 361 | 2047/03 | $2,552.96 | $1,651.79 | $0.00 | $743.33 | $300.00 | $5,248.09 | $393,876.96 |
| 362 | 2047/04 | $2,563.60 | $1,641.15 | $0.00 | $743.33 | $300.00 | $5,248.09 | $391,313.36 |
| 363 | 2047/05 | $2,574.28 | $1,630.47 | $0.00 | $743.33 | $300.00 | $5,248.09 | $388,739.07 |
| 364 | 2047/06 | $2,585.01 | $1,619.75 | $0.00 | $743.33 | $300.00 | $5,248.09 | $386,154.06 |
| 365 | 2047/07 | $2,595.78 | $1,608.98 | $0.00 | $743.33 | $300.00 | $5,248.09 | $383,558.29 |
| 366 | 2047/08 | $2,606.59 | $1,598.16 | $0.00 | $743.33 | $300.00 | $5,248.09 | $380,951.69 |
| 367 | 2047/09 | $2,617.46 | $1,587.30 | $0.00 | $743.33 | $300.00 | $5,248.09 | $378,334.24 |
| 368 | 2047/10 | $2,628.36 | $1,576.39 | $0.00 | $743.33 | $300.00 | $5,248.09 | $375,705.87 |
| 369 | 2047/11 | $2,639.31 | $1,565.44 | $0.00 | $743.33 | $300.00 | $5,248.09 | $373,066.56 |
| 370 | 2047/12 | $2,650.31 | $1,554.44 | $0.00 | $743.33 | $300.00 | $5,248.09 | $370,416.25 |
| 371 | 2048/01 | $2,661.35 | $1,543.40 | $0.00 | $743.33 | $300.00 | $5,248.09 | $367,754.90 |
| 372 | 2048/02 | $2,672.44 | $1,532.31 | $0.00 | $743.33 | $300.00 | $5,248.09 | $365,082.45 |
| 373 | 2048/03 | $2,683.58 | $1,521.18 | $0.00 | $743.33 | $300.00 | $5,248.09 | $362,398.88 |
| 374 | 2048/04 | $2,694.76 | $1,510.00 | $0.00 | $743.33 | $300.00 | $5,248.09 | $359,704.12 |
| 375 | 2048/05 | $2,705.99 | $1,498.77 | $0.00 | $743.33 | $300.00 | $5,248.09 | $356,998.13 |
| 376 | 2048/06 | $2,717.26 | $1,487.49 | $0.00 | $743.33 | $300.00 | $5,248.09 | $354,280.87 |
| 377 | 2048/07 | $2,728.58 | $1,476.17 | $0.00 | $743.33 | $300.00 | $5,248.09 | $351,552.28 |
| 378 | 2048/08 | $2,739.95 | $1,464.80 | $0.00 | $743.33 | $300.00 | $5,248.09 | $348,812.33 |
| 379 | 2048/09 | $2,751.37 | $1,453.38 | $0.00 | $743.33 | $300.00 | $5,248.09 | $346,060.96 |
| 380 | 2048/10 | $2,762.83 | $1,441.92 | $0.00 | $743.33 | $300.00 | $5,248.09 | $343,298.13 |
| 381 | 2048/11 | $2,774.35 | $1,430.41 | $0.00 | $743.33 | $300.00 | $5,248.09 | $340,523.78 |
| 382 | 2048/12 | $2,785.91 | $1,418.85 | $0.00 | $743.33 | $300.00 | $5,248.09 | $337,737.88 |
| 383 | 2049/01 | $2,797.51 | $1,407.24 | $0.00 | $743.33 | $300.00 | $5,248.09 | $334,940.36 |
| 384 | 2049/02 | $2,809.17 | $1,395.58 | $0.00 | $743.33 | $300.00 | $5,248.09 | $332,131.19 |
| 385 | 2049/03 | $2,820.87 | $1,383.88 | $0.00 | $743.33 | $300.00 | $5,248.09 | $329,310.32 |
| 386 | 2049/04 | $2,832.63 | $1,372.13 | $0.00 | $743.33 | $300.00 | $5,248.09 | $326,477.69 |
| 387 | 2049/05 | $2,844.43 | $1,360.32 | $0.00 | $743.33 | $300.00 | $5,248.09 | $323,633.26 |
| 388 | 2049/06 | $2,856.28 | $1,348.47 | $0.00 | $743.33 | $300.00 | $5,248.09 | $320,776.98 |
| 389 | 2049/07 | $2,868.18 | $1,336.57 | $0.00 | $743.33 | $300.00 | $5,248.09 | $317,908.80 |
| 390 | 2049/08 | $2,880.13 | $1,324.62 | $0.00 | $743.33 | $300.00 | $5,248.09 | $315,028.66 |
| 391 | 2049/09 | $2,892.13 | $1,312.62 | $0.00 | $743.33 | $300.00 | $5,248.09 | $312,136.53 |
| 392 | 2049/10 | $2,904.19 | $1,300.57 | $0.00 | $743.33 | $300.00 | $5,248.09 | $309,232.34 |
| 393 | 2049/11 | $2,916.29 | $1,288.47 | $0.00 | $743.33 | $300.00 | $5,248.09 | $306,316.05 |
| 394 | 2049/12 | $2,928.44 | $1,276.32 | $0.00 | $743.33 | $300.00 | $5,248.09 | $303,387.62 |
| 395 | 2050/01 | $2,940.64 | $1,264.12 | $0.00 | $743.33 | $300.00 | $5,248.09 | $300,446.98 |
| 396 | 2050/02 | $2,952.89 | $1,251.86 | $0.00 | $743.33 | $300.00 | $5,248.09 | $297,494.09 |
| 397 | 2050/03 | $2,965.20 | $1,239.56 | $0.00 | $743.33 | $300.00 | $5,248.09 | $294,528.89 |
| 398 | 2050/04 | $2,977.55 | $1,227.20 | $0.00 | $743.33 | $300.00 | $5,248.09 | $291,551.34 |
| 399 | 2050/05 | $2,989.96 | $1,214.80 | $0.00 | $743.33 | $300.00 | $5,248.09 | $288,561.38 |
| 400 | 2050/06 | $3,002.42 | $1,202.34 | $0.00 | $743.33 | $300.00 | $5,248.09 | $285,558.97 |
| 401 | 2050/07 | $3,014.93 | $1,189.83 | $0.00 | $743.33 | $300.00 | $5,248.09 | $282,544.04 |
| 402 | 2050/08 | $3,027.49 | $1,177.27 | $0.00 | $743.33 | $300.00 | $5,248.09 | $279,516.55 |
| 403 | 2050/09 | $3,040.10 | $1,164.65 | $0.00 | $743.33 | $300.00 | $5,248.09 | $276,476.45 |
| 404 | 2050/10 | $3,052.77 | $1,151.99 | $0.00 | $743.33 | $300.00 | $5,248.09 | $273,423.68 |
| 405 | 2050/11 | $3,065.49 | $1,139.27 | $0.00 | $743.33 | $300.00 | $5,248.09 | $270,358.19 |
| 406 | 2050/12 | $3,078.26 | $1,126.49 | $0.00 | $743.33 | $300.00 | $5,248.09 | $267,279.93 |
| 407 | 2051/01 | $3,091.09 | $1,113.67 | $0.00 | $743.33 | $300.00 | $5,248.09 | $264,188.84 |
| 408 | 2051/02 | $3,103.97 | $1,100.79 | $0.00 | $743.33 | $300.00 | $5,248.09 | $261,084.88 |
| 409 | 2051/03 | $3,116.90 | $1,087.85 | $0.00 | $743.33 | $300.00 | $5,248.09 | $257,967.98 |
| 410 | 2051/04 | $3,129.89 | $1,074.87 | $0.00 | $743.33 | $300.00 | $5,248.09 | $254,838.09 |
| 411 | 2051/05 | $3,142.93 | $1,061.83 | $0.00 | $743.33 | $300.00 | $5,248.09 | $251,695.16 |
| 412 | 2051/06 | $3,156.02 | $1,048.73 | $0.00 | $743.33 | $300.00 | $5,248.09 | $248,539.13 |
| 413 | 2051/07 | $3,169.17 | $1,035.58 | $0.00 | $743.33 | $300.00 | $5,248.09 | $245,369.96 |
| 414 | 2051/08 | $3,182.38 | $1,022.37 | $0.00 | $743.33 | $300.00 | $5,248.09 | $242,187.58 |
| 415 | 2051/09 | $3,195.64 | $1,009.11 | $0.00 | $743.33 | $300.00 | $5,248.09 | $238,991.94 |
| 416 | 2051/10 | $3,208.95 | $995.80 | $0.00 | $743.33 | $300.00 | $5,248.09 | $235,782.99 |
| 417 | 2051/11 | $3,222.33 | $982.43 | $0.00 | $743.33 | $300.00 | $5,248.09 | $232,560.66 |
| 418 | 2051/12 | $3,235.75 | $969.00 | $0.00 | $743.33 | $300.00 | $5,248.09 | $229,324.91 |
| 419 | 2052/01 | $3,249.23 | $955.52 | $0.00 | $743.33 | $300.00 | $5,248.09 | $226,075.68 |
| 420 | 2052/02 | $3,262.77 | $941.98 | $0.00 | $743.33 | $300.00 | $5,248.09 | $222,812.90 |
| 421 | 2052/03 | $3,276.37 | $928.39 | $0.00 | $743.33 | $300.00 | $5,248.09 | $219,536.54 |
| 422 | 2052/04 | $3,290.02 | $914.74 | $0.00 | $743.33 | $300.00 | $5,248.09 | $216,246.52 |
| 423 | 2052/05 | $3,303.73 | $901.03 | $0.00 | $743.33 | $300.00 | $5,248.09 | $212,942.79 |
| 424 | 2052/06 | $3,317.49 | $887.26 | $0.00 | $743.33 | $300.00 | $5,248.09 | $209,625.30 |
| 425 | 2052/07 | $3,331.32 | $873.44 | $0.00 | $743.33 | $300.00 | $5,248.09 | $206,293.98 |
| 426 | 2052/08 | $3,345.20 | $859.56 | $0.00 | $743.33 | $300.00 | $5,248.09 | $202,948.79 |
| 427 | 2052/09 | $3,359.13 | $845.62 | $0.00 | $743.33 | $300.00 | $5,248.09 | $199,589.65 |
| 428 | 2052/10 | $3,373.13 | $831.62 | $0.00 | $743.33 | $300.00 | $5,248.09 | $196,216.52 |
| 429 | 2052/11 | $3,387.19 | $817.57 | $0.00 | $743.33 | $300.00 | $5,248.09 | $192,829.33 |
| 430 | 2052/12 | $3,401.30 | $803.46 | $0.00 | $743.33 | $300.00 | $5,248.09 | $189,428.04 |
| 431 | 2053/01 | $3,415.47 | $789.28 | $0.00 | $743.33 | $300.00 | $5,248.09 | $186,012.57 |
| 432 | 2053/02 | $3,429.70 | $775.05 | $0.00 | $743.33 | $300.00 | $5,248.09 | $182,582.86 |
| 433 | 2053/03 | $3,443.99 | $760.76 | $0.00 | $743.33 | $300.00 | $5,248.09 | $179,138.87 |
| 434 | 2053/04 | $3,458.34 | $746.41 | $0.00 | $743.33 | $300.00 | $5,248.09 | $175,680.53 |
| 435 | 2053/05 | $3,472.75 | $732.00 | $0.00 | $743.33 | $300.00 | $5,248.09 | $172,207.78 |
| 436 | 2053/06 | $3,487.22 | $717.53 | $0.00 | $743.33 | $300.00 | $5,248.09 | $168,720.55 |
| 437 | 2053/07 | $3,501.75 | $703.00 | $0.00 | $743.33 | $300.00 | $5,248.09 | $165,218.80 |
| 438 | 2053/08 | $3,516.34 | $688.41 | $0.00 | $743.33 | $300.00 | $5,248.09 | $161,702.46 |
| 439 | 2053/09 | $3,530.99 | $673.76 | $0.00 | $743.33 | $300.00 | $5,248.09 | $158,171.47 |
| 440 | 2053/10 | $3,545.71 | $659.05 | $0.00 | $743.33 | $300.00 | $5,248.09 | $154,625.76 |
| 441 | 2053/11 | $3,560.48 | $644.27 | $0.00 | $743.33 | $300.00 | $5,248.09 | $151,065.28 |
| 442 | 2053/12 | $3,575.32 | $629.44 | $0.00 | $743.33 | $300.00 | $5,248.09 | $147,489.96 |
| 443 | 2054/01 | $3,590.21 | $614.54 | $0.00 | $743.33 | $300.00 | $5,248.09 | $143,899.75 |
| 444 | 2054/02 | $3,605.17 | $599.58 | $0.00 | $743.33 | $300.00 | $5,248.09 | $140,294.58 |
| 445 | 2054/03 | $3,620.19 | $584.56 | $0.00 | $743.33 | $300.00 | $5,248.09 | $136,674.38 |
| 446 | 2054/04 | $3,635.28 | $569.48 | $0.00 | $743.33 | $300.00 | $5,248.09 | $133,039.11 |
| 447 | 2054/05 | $3,650.42 | $554.33 | $0.00 | $743.33 | $300.00 | $5,248.09 | $129,388.68 |
| 448 | 2054/06 | $3,665.63 | $539.12 | $0.00 | $743.33 | $300.00 | $5,248.09 | $125,723.05 |
| 449 | 2054/07 | $3,680.91 | $523.85 | $0.00 | $743.33 | $300.00 | $5,248.09 | $122,042.14 |
| 450 | 2054/08 | $3,696.25 | $508.51 | $0.00 | $743.33 | $300.00 | $5,248.09 | $118,345.89 |
| 451 | 2054/09 | $3,711.65 | $493.11 | $0.00 | $743.33 | $300.00 | $5,248.09 | $114,634.25 |
| 452 | 2054/10 | $3,727.11 | $477.64 | $0.00 | $743.33 | $300.00 | $5,248.09 | $110,907.13 |
| 453 | 2054/11 | $3,742.64 | $462.11 | $0.00 | $743.33 | $300.00 | $5,248.09 | $107,164.49 |
| 454 | 2054/12 | $3,758.24 | $446.52 | $0.00 | $743.33 | $300.00 | $5,248.09 | $103,406.26 |
| 455 | 2055/01 | $3,773.89 | $430.86 | $0.00 | $743.33 | $300.00 | $5,248.09 | $99,632.36 |
| 456 | 2055/02 | $3,789.62 | $415.13 | $0.00 | $743.33 | $300.00 | $5,248.09 | $95,842.74 |
| 457 | 2055/03 | $3,805.41 | $399.34 | $0.00 | $743.33 | $300.00 | $5,248.09 | $92,037.33 |
| 458 | 2055/04 | $3,821.27 | $383.49 | $0.00 | $743.33 | $300.00 | $5,248.09 | $88,216.07 |
| 459 | 2055/05 | $3,837.19 | $367.57 | $0.00 | $743.33 | $300.00 | $5,248.09 | $84,378.88 |
| 460 | 2055/06 | $3,853.18 | $351.58 | $0.00 | $743.33 | $300.00 | $5,248.09 | $80,525.71 |
| 461 | 2055/07 | $3,869.23 | $335.52 | $0.00 | $743.33 | $300.00 | $5,248.09 | $76,656.47 |
| 462 | 2055/08 | $3,885.35 | $319.40 | $0.00 | $743.33 | $300.00 | $5,248.09 | $72,771.12 |
| 463 | 2055/09 | $3,901.54 | $303.21 | $0.00 | $743.33 | $300.00 | $5,248.09 | $68,869.58 |
| 464 | 2055/10 | $3,917.80 | $286.96 | $0.00 | $743.33 | $300.00 | $5,248.09 | $64,951.78 |
| 465 | 2055/11 | $3,934.12 | $270.63 | $0.00 | $743.33 | $300.00 | $5,248.09 | $61,017.66 |
| 466 | 2055/12 | $3,950.51 | $254.24 | $0.00 | $743.33 | $300.00 | $5,248.09 | $57,067.15 |
| 467 | 2056/01 | $3,966.97 | $237.78 | $0.00 | $743.33 | $300.00 | $5,248.09 | $53,100.17 |
| 468 | 2056/02 | $3,983.50 | $221.25 | $0.00 | $743.33 | $300.00 | $5,248.09 | $49,116.67 |
| 469 | 2056/03 | $4,000.10 | $204.65 | $0.00 | $743.33 | $300.00 | $5,248.09 | $45,116.57 |
| 470 | 2056/04 | $4,016.77 | $187.99 | $0.00 | $743.33 | $300.00 | $5,248.09 | $41,099.80 |
| 471 | 2056/05 | $4,033.51 | $171.25 | $0.00 | $743.33 | $300.00 | $5,248.09 | $37,066.29 |
| 472 | 2056/06 | $4,050.31 | $154.44 | $0.00 | $743.33 | $300.00 | $5,248.09 | $33,015.98 |
| 473 | 2056/07 | $4,067.19 | $137.57 | $0.00 | $743.33 | $300.00 | $5,248.09 | $28,948.79 |
| 474 | 2056/08 | $4,084.13 | $120.62 | $0.00 | $743.33 | $300.00 | $5,248.09 | $24,864.66 |
| 475 | 2056/09 | $4,101.15 | $103.60 | $0.00 | $743.33 | $300.00 | $5,248.09 | $20,763.51 |
| 476 | 2056/10 | $4,118.24 | $86.51 | $0.00 | $743.33 | $300.00 | $5,248.09 | $16,645.27 |
| 477 | 2056/11 | $4,135.40 | $69.36 | $0.00 | $743.33 | $300.00 | $5,248.09 | $12,509.87 |
| 478 | 2056/12 | $4,152.63 | $52.12 | $0.00 | $743.33 | $300.00 | $5,248.09 | $8,357.24 |
| 479 | 2057/01 | $4,169.93 | $34.82 | $0.00 | $743.33 | $300.00 | $5,248.09 | $4,187.31 |
| 480 | 2057/02 | $4,187.31 | $17.45 | $0.00 | $743.33 | $300.00 | $5,248.09 | $0.00 |
| Totals | $872,000.00 | $1,146,282.09 | $66,853.33 | $356,800.00 | $144,000.00 | $2,585,935.42 |
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.