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 $1,039,000.00 at 4.37% interest rate for a $1,084,000.00 home, you need to have a monthly payment of $5,883.82 ~ $5,970.41. You will make a total of 480 payments and you will pay off your mortgage on 2054/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $200,896.28 in interest by paying off your mortgage through bi-weekly payments! Here is a loan comparison table to show you different loan terms and payment types: Consult with a Mortgage Specialist
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $4,265.36 | 4.37% | 600 months | $2,604,214.36 | $1,520,214.36 |
| 50 years | Bi-Weekly | $2,132.68 | 4.37% | 512 months | $2,336,715.38 | $1,252,715.38 |
| 45 years | Monthly | $4,401.93 | 4.37% | 540 months | $2,422,040.77 | $1,338,040.77 |
| 45 years | Bi-Weekly | $2,200.97 | 4.37% | 461 months | $2,188,406.76 | $1,104,406.76 |
| 40 years | Monthly | $4,584.49 | 4.37% | 480 months | $2,245,555.25 | $1,161,555.25 |
| 40 years | Bi-Weekly | $2,292.25 | 4.37% | 409 months | $2,044,658.97 | $960,658.97 |
| 35 years | Monthly | $4,833.82 | 4.37% | 420 months | $2,075,206.03 | $991,206.03 |
| 35 years | Bi-Weekly | $2,416.91 | 4.37% | 358 months | $1,905,734.73 | $821,734.73 |
| 30 years | Monthly | $5,184.51 | 4.37% | 360 months | $1,911,423.65 | $827,423.65 |
| 30 years | Bi-Weekly | $2,592.26 | 4.37% | 307 months | $1,771,880.84 | $687,880.84 |
| 25 years | Monthly | $5,698.70 | 4.37% | 300 months | $1,754,610.47 | $670,610.47 |
| 25 years | Bi-Weekly | $2,849.35 | 4.37% | 256 months | $1,643,323.42 | $559,323.42 |
| 20 years | Monthly | $6,500.54 | 4.37% | 240 months | $1,605,129.93 | $521,129.93 |
| 20 years | Bi-Weekly | $3,250.27 | 4.37% | 205 months | $1,520,263.17 | $436,263.17 |
| 15 years | Monthly | $7,879.42 | 4.37% | 180 months | $1,463,296.22 | $379,296.22 |
| 15 years | Bi-Weekly | $3,939.71 | 4.37% | 154 months | $1,402,871.06 | $318,871.06 |
| 10 years | Monthly | $10,703.04 | 4.37% | 120 months | $1,329,364.79 | $245,364.79 |
| 10 years | Bi-Weekly | $5,351.52 | 4.37% | 103 months | $1,291,284.46 | $207,284.46 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/03 | $800.80 | $3,783.69 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,038,199.20 |
| 2 | 2014/04 | $803.71 | $3,780.78 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,037,395.49 |
| 3 | 2014/05 | $806.64 | $3,777.85 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,036,588.85 |
| 4 | 2014/06 | $809.58 | $3,774.91 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,035,779.27 |
| 5 | 2014/07 | $812.53 | $3,771.96 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,034,966.74 |
| 6 | 2014/08 | $815.49 | $3,769.00 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,034,151.25 |
| 7 | 2014/09 | $818.46 | $3,766.03 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,033,332.80 |
| 8 | 2014/10 | $821.44 | $3,763.05 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,032,511.36 |
| 9 | 2014/11 | $824.43 | $3,760.06 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,031,686.93 |
| 10 | 2014/12 | $827.43 | $3,757.06 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,030,859.50 |
| 11 | 2015/01 | $830.44 | $3,754.05 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,030,029.06 |
| 12 | 2015/02 | $833.47 | $3,751.02 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,029,195.59 |
| 13 | 2015/03 | $836.50 | $3,747.99 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,028,359.09 |
| 14 | 2015/04 | $839.55 | $3,744.94 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,027,519.54 |
| 15 | 2015/05 | $842.61 | $3,741.88 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,026,676.93 |
| 16 | 2015/06 | $845.67 | $3,738.82 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,025,831.26 |
| 17 | 2015/07 | $848.75 | $3,735.74 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,024,982.50 |
| 18 | 2015/08 | $851.85 | $3,732.64 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,024,130.66 |
| 19 | 2015/09 | $854.95 | $3,729.54 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,023,275.71 |
| 20 | 2015/10 | $858.06 | $3,726.43 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,022,417.65 |
| 21 | 2015/11 | $861.19 | $3,723.30 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,021,556.46 |
| 22 | 2015/12 | $864.32 | $3,720.17 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,020,692.14 |
| 23 | 2016/01 | $867.47 | $3,717.02 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,019,824.67 |
| 24 | 2016/02 | $870.63 | $3,713.86 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,018,954.04 |
| 25 | 2016/03 | $873.80 | $3,710.69 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,018,080.24 |
| 26 | 2016/04 | $876.98 | $3,707.51 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,017,203.26 |
| 27 | 2016/05 | $880.17 | $3,704.32 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,016,323.09 |
| 28 | 2016/06 | $883.38 | $3,701.11 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,015,439.71 |
| 29 | 2016/07 | $886.60 | $3,697.89 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,014,553.11 |
| 30 | 2016/08 | $889.83 | $3,694.66 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,013,663.28 |
| 31 | 2016/09 | $893.07 | $3,691.42 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,012,770.22 |
| 32 | 2016/10 | $896.32 | $3,688.17 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,011,873.90 |
| 33 | 2016/11 | $899.58 | $3,684.91 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,010,974.32 |
| 34 | 2016/12 | $902.86 | $3,681.63 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,010,071.46 |
| 35 | 2017/01 | $906.15 | $3,678.34 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,009,165.31 |
| 36 | 2017/02 | $909.45 | $3,675.04 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,008,255.87 |
| 37 | 2017/03 | $912.76 | $3,671.73 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,007,343.11 |
| 38 | 2017/04 | $916.08 | $3,668.41 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,006,427.02 |
| 39 | 2017/05 | $919.42 | $3,665.07 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,005,507.61 |
| 40 | 2017/06 | $922.77 | $3,661.72 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,004,584.84 |
| 41 | 2017/07 | $926.13 | $3,658.36 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,003,658.71 |
| 42 | 2017/08 | $929.50 | $3,654.99 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,002,729.21 |
| 43 | 2017/09 | $932.88 | $3,651.61 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,001,796.33 |
| 44 | 2017/10 | $936.28 | $3,648.21 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $1,000,860.05 |
| 45 | 2017/11 | $939.69 | $3,644.80 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $999,920.36 |
| 46 | 2017/12 | $943.11 | $3,641.38 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $998,977.24 |
| 47 | 2018/01 | $946.55 | $3,637.94 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $998,030.69 |
| 48 | 2018/02 | $949.99 | $3,634.50 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $997,080.70 |
| 49 | 2018/03 | $953.45 | $3,631.04 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $996,127.24 |
| 50 | 2018/04 | $956.93 | $3,627.56 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $995,170.32 |
| 51 | 2018/05 | $960.41 | $3,624.08 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $994,209.91 |
| 52 | 2018/06 | $963.91 | $3,620.58 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $993,246.00 |
| 53 | 2018/07 | $967.42 | $3,617.07 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $992,278.58 |
| 54 | 2018/08 | $970.94 | $3,613.55 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $991,307.64 |
| 55 | 2018/09 | $974.48 | $3,610.01 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $990,333.16 |
| 56 | 2018/10 | $978.03 | $3,606.46 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $989,355.13 |
| 57 | 2018/11 | $981.59 | $3,602.90 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $988,373.54 |
| 58 | 2018/12 | $985.16 | $3,599.33 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $987,388.38 |
| 59 | 2019/01 | $988.75 | $3,595.74 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $986,399.63 |
| 60 | 2019/02 | $992.35 | $3,592.14 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $985,407.28 |
| 61 | 2019/03 | $995.97 | $3,588.52 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $984,411.31 |
| 62 | 2019/04 | $999.59 | $3,584.90 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $983,411.72 |
| 63 | 2019/05 | $1,003.23 | $3,581.26 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $982,408.49 |
| 64 | 2019/06 | $1,006.89 | $3,577.60 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $981,401.60 |
| 65 | 2019/07 | $1,010.55 | $3,573.94 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $980,391.05 |
| 66 | 2019/08 | $1,014.23 | $3,570.26 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $979,376.82 |
| 67 | 2019/09 | $1,017.93 | $3,566.56 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $978,358.89 |
| 68 | 2019/10 | $1,021.63 | $3,562.86 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $977,337.26 |
| 69 | 2019/11 | $1,025.35 | $3,559.14 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $976,311.90 |
| 70 | 2019/12 | $1,029.09 | $3,555.40 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $975,282.82 |
| 71 | 2020/01 | $1,032.84 | $3,551.65 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $974,249.98 |
| 72 | 2020/02 | $1,036.60 | $3,547.89 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $973,213.38 |
| 73 | 2020/03 | $1,040.37 | $3,544.12 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $972,173.01 |
| 74 | 2020/04 | $1,044.16 | $3,540.33 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $971,128.85 |
| 75 | 2020/05 | $1,047.96 | $3,536.53 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $970,080.89 |
| 76 | 2020/06 | $1,051.78 | $3,532.71 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $969,029.11 |
| 77 | 2020/07 | $1,055.61 | $3,528.88 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $967,973.50 |
| 78 | 2020/08 | $1,059.45 | $3,525.04 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $966,914.05 |
| 79 | 2020/09 | $1,063.31 | $3,521.18 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $965,850.74 |
| 80 | 2020/10 | $1,067.18 | $3,517.31 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $964,783.55 |
| 81 | 2020/11 | $1,071.07 | $3,513.42 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $963,712.48 |
| 82 | 2020/12 | $1,074.97 | $3,509.52 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $962,637.51 |
| 83 | 2021/01 | $1,078.89 | $3,505.60 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $961,558.63 |
| 84 | 2021/02 | $1,082.81 | $3,501.68 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $960,475.81 |
| 85 | 2021/03 | $1,086.76 | $3,497.73 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $959,389.06 |
| 86 | 2021/04 | $1,090.71 | $3,493.78 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $958,298.34 |
| 87 | 2021/05 | $1,094.69 | $3,489.80 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $957,203.65 |
| 88 | 2021/06 | $1,098.67 | $3,485.82 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $956,104.98 |
| 89 | 2021/07 | $1,102.67 | $3,481.82 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $955,002.31 |
| 90 | 2021/08 | $1,106.69 | $3,477.80 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $953,895.62 |
| 91 | 2021/09 | $1,110.72 | $3,473.77 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $952,784.90 |
| 92 | 2021/10 | $1,114.77 | $3,469.72 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $951,670.13 |
| 93 | 2021/11 | $1,118.82 | $3,465.67 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $950,551.31 |
| 94 | 2021/12 | $1,122.90 | $3,461.59 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $949,428.41 |
| 95 | 2022/01 | $1,126.99 | $3,457.50 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $948,301.42 |
| 96 | 2022/02 | $1,131.09 | $3,453.40 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $947,170.33 |
| 97 | 2022/03 | $1,135.21 | $3,449.28 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $946,035.11 |
| 98 | 2022/04 | $1,139.35 | $3,445.14 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $944,895.77 |
| 99 | 2022/05 | $1,143.49 | $3,441.00 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $943,752.27 |
| 100 | 2022/06 | $1,147.66 | $3,436.83 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $942,604.62 |
| 101 | 2022/07 | $1,151.84 | $3,432.65 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $941,452.78 |
| 102 | 2022/08 | $1,156.03 | $3,428.46 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $940,296.74 |
| 103 | 2022/09 | $1,160.24 | $3,424.25 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $939,136.50 |
| 104 | 2022/10 | $1,164.47 | $3,420.02 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $937,972.03 |
| 105 | 2022/11 | $1,168.71 | $3,415.78 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $936,803.32 |
| 106 | 2022/12 | $1,172.96 | $3,411.53 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $935,630.36 |
| 107 | 2023/01 | $1,177.24 | $3,407.25 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $934,453.12 |
| 108 | 2023/02 | $1,181.52 | $3,402.97 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $933,271.60 |
| 109 | 2023/03 | $1,185.83 | $3,398.66 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $932,085.77 |
| 110 | 2023/04 | $1,190.14 | $3,394.35 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $930,895.63 |
| 111 | 2023/05 | $1,194.48 | $3,390.01 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $929,701.15 |
| 112 | 2023/06 | $1,198.83 | $3,385.66 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $928,502.32 |
| 113 | 2023/07 | $1,203.19 | $3,381.30 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $927,299.13 |
| 114 | 2023/08 | $1,207.58 | $3,376.91 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $926,091.55 |
| 115 | 2023/09 | $1,211.97 | $3,372.52 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $924,879.58 |
| 116 | 2023/10 | $1,216.39 | $3,368.10 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $923,663.19 |
| 117 | 2023/11 | $1,220.82 | $3,363.67 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $922,442.38 |
| 118 | 2023/12 | $1,225.26 | $3,359.23 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $921,217.11 |
| 119 | 2024/01 | $1,229.72 | $3,354.77 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $919,987.39 |
| 120 | 2024/02 | $1,234.20 | $3,350.29 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $918,753.19 |
| 121 | 2024/03 | $1,238.70 | $3,345.79 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $917,514.49 |
| 122 | 2024/04 | $1,243.21 | $3,341.28 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $916,271.28 |
| 123 | 2024/05 | $1,247.74 | $3,336.75 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $915,023.55 |
| 124 | 2024/06 | $1,252.28 | $3,332.21 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $913,771.27 |
| 125 | 2024/07 | $1,256.84 | $3,327.65 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $912,514.43 |
| 126 | 2024/08 | $1,261.42 | $3,323.07 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $911,253.01 |
| 127 | 2024/09 | $1,266.01 | $3,318.48 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $909,987.00 |
| 128 | 2024/10 | $1,270.62 | $3,313.87 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $908,716.38 |
| 129 | 2024/11 | $1,275.25 | $3,309.24 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $907,441.13 |
| 130 | 2024/12 | $1,279.89 | $3,304.60 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $906,161.24 |
| 131 | 2025/01 | $1,284.55 | $3,299.94 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $904,876.69 |
| 132 | 2025/02 | $1,289.23 | $3,295.26 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $903,587.46 |
| 133 | 2025/03 | $1,293.93 | $3,290.56 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $902,293.53 |
| 134 | 2025/04 | $1,298.64 | $3,285.85 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $900,994.89 |
| 135 | 2025/05 | $1,303.37 | $3,281.12 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $899,691.52 |
| 136 | 2025/06 | $1,308.11 | $3,276.38 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $898,383.41 |
| 137 | 2025/07 | $1,312.88 | $3,271.61 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $897,070.53 |
| 138 | 2025/08 | $1,317.66 | $3,266.83 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $895,752.88 |
| 139 | 2025/09 | $1,322.46 | $3,262.03 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $894,430.42 |
| 140 | 2025/10 | $1,327.27 | $3,257.22 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $893,103.15 |
| 141 | 2025/11 | $1,332.11 | $3,252.38 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $891,771.04 |
| 142 | 2025/12 | $1,336.96 | $3,247.53 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $890,434.08 |
| 143 | 2026/01 | $1,341.83 | $3,242.66 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $889,092.26 |
| 144 | 2026/02 | $1,346.71 | $3,237.78 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $887,745.54 |
| 145 | 2026/03 | $1,351.62 | $3,232.87 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $886,393.93 |
| 146 | 2026/04 | $1,356.54 | $3,227.95 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $885,037.39 |
| 147 | 2026/05 | $1,361.48 | $3,223.01 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $883,675.91 |
| 148 | 2026/06 | $1,366.44 | $3,218.05 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $882,309.47 |
| 149 | 2026/07 | $1,371.41 | $3,213.08 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $880,938.06 |
| 150 | 2026/08 | $1,376.41 | $3,208.08 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $879,561.65 |
| 151 | 2026/09 | $1,381.42 | $3,203.07 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $878,180.23 |
| 152 | 2026/10 | $1,386.45 | $3,198.04 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $876,793.78 |
| 153 | 2026/11 | $1,391.50 | $3,192.99 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $875,402.28 |
| 154 | 2026/12 | $1,396.57 | $3,187.92 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $874,005.72 |
| 155 | 2027/01 | $1,401.65 | $3,182.84 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $872,604.06 |
| 156 | 2027/02 | $1,406.76 | $3,177.73 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $871,197.31 |
| 157 | 2027/03 | $1,411.88 | $3,172.61 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $869,785.43 |
| 158 | 2027/04 | $1,417.02 | $3,167.47 | $86.58 | $1,174.33 | $125.00 | $5,970.41 | $868,368.40 |
| 159 | 2027/05 | $1,422.18 | $3,162.31 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $866,946.22 |
| 160 | 2027/06 | $1,427.36 | $3,157.13 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $865,518.86 |
| 161 | 2027/07 | $1,432.56 | $3,151.93 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $864,086.30 |
| 162 | 2027/08 | $1,437.78 | $3,146.71 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $862,648.53 |
| 163 | 2027/09 | $1,443.01 | $3,141.48 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $861,205.52 |
| 164 | 2027/10 | $1,448.27 | $3,136.22 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $859,757.25 |
| 165 | 2027/11 | $1,453.54 | $3,130.95 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $858,303.71 |
| 166 | 2027/12 | $1,458.83 | $3,125.66 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $856,844.87 |
| 167 | 2028/01 | $1,464.15 | $3,120.34 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $855,380.73 |
| 168 | 2028/02 | $1,469.48 | $3,115.01 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $853,911.25 |
| 169 | 2028/03 | $1,474.83 | $3,109.66 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $852,436.42 |
| 170 | 2028/04 | $1,480.20 | $3,104.29 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $850,956.22 |
| 171 | 2028/05 | $1,485.59 | $3,098.90 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $849,470.63 |
| 172 | 2028/06 | $1,491.00 | $3,093.49 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $847,979.63 |
| 173 | 2028/07 | $1,496.43 | $3,088.06 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $846,483.19 |
| 174 | 2028/08 | $1,501.88 | $3,082.61 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $844,981.31 |
| 175 | 2028/09 | $1,507.35 | $3,077.14 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $843,473.96 |
| 176 | 2028/10 | $1,512.84 | $3,071.65 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $841,961.13 |
| 177 | 2028/11 | $1,518.35 | $3,066.14 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $840,442.78 |
| 178 | 2028/12 | $1,523.88 | $3,060.61 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $838,918.90 |
| 179 | 2029/01 | $1,529.43 | $3,055.06 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $837,389.47 |
| 180 | 2029/02 | $1,535.00 | $3,049.49 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $835,854.48 |
| 181 | 2029/03 | $1,540.59 | $3,043.90 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $834,313.89 |
| 182 | 2029/04 | $1,546.20 | $3,038.29 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $832,767.69 |
| 183 | 2029/05 | $1,551.83 | $3,032.66 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $831,215.86 |
| 184 | 2029/06 | $1,557.48 | $3,027.01 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $829,658.38 |
| 185 | 2029/07 | $1,563.15 | $3,021.34 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $828,095.23 |
| 186 | 2029/08 | $1,568.84 | $3,015.65 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $826,526.39 |
| 187 | 2029/09 | $1,574.56 | $3,009.93 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $824,951.83 |
| 188 | 2029/10 | $1,580.29 | $3,004.20 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $823,371.54 |
| 189 | 2029/11 | $1,586.05 | $2,998.44 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $821,785.50 |
| 190 | 2029/12 | $1,591.82 | $2,992.67 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $820,193.68 |
| 191 | 2030/01 | $1,597.62 | $2,986.87 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $818,596.06 |
| 192 | 2030/02 | $1,603.44 | $2,981.05 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $816,992.62 |
| 193 | 2030/03 | $1,609.28 | $2,975.21 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $815,383.35 |
| 194 | 2030/04 | $1,615.14 | $2,969.35 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $813,768.21 |
| 195 | 2030/05 | $1,621.02 | $2,963.47 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $812,147.19 |
| 196 | 2030/06 | $1,626.92 | $2,957.57 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $810,520.27 |
| 197 | 2030/07 | $1,632.85 | $2,951.64 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $808,887.43 |
| 198 | 2030/08 | $1,638.79 | $2,945.70 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $807,248.64 |
| 199 | 2030/09 | $1,644.76 | $2,939.73 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $805,603.88 |
| 200 | 2030/10 | $1,650.75 | $2,933.74 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $803,953.13 |
| 201 | 2030/11 | $1,656.76 | $2,927.73 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $802,296.37 |
| 202 | 2030/12 | $1,662.79 | $2,921.70 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $800,633.57 |
| 203 | 2031/01 | $1,668.85 | $2,915.64 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $798,964.72 |
| 204 | 2031/02 | $1,674.93 | $2,909.56 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $797,289.80 |
| 205 | 2031/03 | $1,681.03 | $2,903.46 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $795,608.77 |
| 206 | 2031/04 | $1,687.15 | $2,897.34 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $793,921.62 |
| 207 | 2031/05 | $1,693.29 | $2,891.20 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $792,228.33 |
| 208 | 2031/06 | $1,699.46 | $2,885.03 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $790,528.87 |
| 209 | 2031/07 | $1,705.65 | $2,878.84 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $788,823.22 |
| 210 | 2031/08 | $1,711.86 | $2,872.63 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $787,111.36 |
| 211 | 2031/09 | $1,718.09 | $2,866.40 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $785,393.27 |
| 212 | 2031/10 | $1,724.35 | $2,860.14 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $783,668.92 |
| 213 | 2031/11 | $1,730.63 | $2,853.86 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $781,938.29 |
| 214 | 2031/12 | $1,736.93 | $2,847.56 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $780,201.36 |
| 215 | 2032/01 | $1,743.26 | $2,841.23 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $778,458.10 |
| 216 | 2032/02 | $1,749.61 | $2,834.88 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $776,708.50 |
| 217 | 2032/03 | $1,755.98 | $2,828.51 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $774,952.52 |
| 218 | 2032/04 | $1,762.37 | $2,822.12 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $773,190.15 |
| 219 | 2032/05 | $1,768.79 | $2,815.70 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $771,421.36 |
| 220 | 2032/06 | $1,775.23 | $2,809.26 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $769,646.13 |
| 221 | 2032/07 | $1,781.70 | $2,802.79 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $767,864.44 |
| 222 | 2032/08 | $1,788.18 | $2,796.31 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $766,076.25 |
| 223 | 2032/09 | $1,794.70 | $2,789.79 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $764,281.56 |
| 224 | 2032/10 | $1,801.23 | $2,783.26 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $762,480.32 |
| 225 | 2032/11 | $1,807.79 | $2,776.70 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $760,672.53 |
| 226 | 2032/12 | $1,814.37 | $2,770.12 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $758,858.16 |
| 227 | 2033/01 | $1,820.98 | $2,763.51 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $757,037.18 |
| 228 | 2033/02 | $1,827.61 | $2,756.88 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $755,209.56 |
| 229 | 2033/03 | $1,834.27 | $2,750.22 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $753,375.30 |
| 230 | 2033/04 | $1,840.95 | $2,743.54 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $751,534.35 |
| 231 | 2033/05 | $1,847.65 | $2,736.84 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $749,686.70 |
| 232 | 2033/06 | $1,854.38 | $2,730.11 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $747,832.31 |
| 233 | 2033/07 | $1,861.13 | $2,723.36 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $745,971.18 |
| 234 | 2033/08 | $1,867.91 | $2,716.58 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $744,103.27 |
| 235 | 2033/09 | $1,874.71 | $2,709.78 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $742,228.55 |
| 236 | 2033/10 | $1,881.54 | $2,702.95 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $740,347.01 |
| 237 | 2033/11 | $1,888.39 | $2,696.10 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $738,458.62 |
| 238 | 2033/12 | $1,895.27 | $2,689.22 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $736,563.35 |
| 239 | 2034/01 | $1,902.17 | $2,682.32 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $734,661.18 |
| 240 | 2034/02 | $1,909.10 | $2,675.39 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $732,752.08 |
| 241 | 2034/03 | $1,916.05 | $2,668.44 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $730,836.03 |
| 242 | 2034/04 | $1,923.03 | $2,661.46 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $728,913.00 |
| 243 | 2034/05 | $1,930.03 | $2,654.46 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $726,982.97 |
| 244 | 2034/06 | $1,937.06 | $2,647.43 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $725,045.91 |
| 245 | 2034/07 | $1,944.11 | $2,640.38 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $723,101.79 |
| 246 | 2034/08 | $1,951.19 | $2,633.30 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $721,150.60 |
| 247 | 2034/09 | $1,958.30 | $2,626.19 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $719,192.30 |
| 248 | 2034/10 | $1,965.43 | $2,619.06 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $717,226.87 |
| 249 | 2034/11 | $1,972.59 | $2,611.90 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $715,254.28 |
| 250 | 2034/12 | $1,979.77 | $2,604.72 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $713,274.50 |
| 251 | 2035/01 | $1,986.98 | $2,597.51 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $711,287.52 |
| 252 | 2035/02 | $1,994.22 | $2,590.27 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $709,293.30 |
| 253 | 2035/03 | $2,001.48 | $2,583.01 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $707,291.82 |
| 254 | 2035/04 | $2,008.77 | $2,575.72 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $705,283.06 |
| 255 | 2035/05 | $2,016.08 | $2,568.41 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $703,266.97 |
| 256 | 2035/06 | $2,023.43 | $2,561.06 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $701,243.54 |
| 257 | 2035/07 | $2,030.79 | $2,553.70 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $699,212.75 |
| 258 | 2035/08 | $2,038.19 | $2,546.30 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $697,174.56 |
| 259 | 2035/09 | $2,045.61 | $2,538.88 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $695,128.95 |
| 260 | 2035/10 | $2,053.06 | $2,531.43 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $693,075.88 |
| 261 | 2035/11 | $2,060.54 | $2,523.95 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $691,015.35 |
| 262 | 2035/12 | $2,068.04 | $2,516.45 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $688,947.30 |
| 263 | 2036/01 | $2,075.57 | $2,508.92 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $686,871.73 |
| 264 | 2036/02 | $2,083.13 | $2,501.36 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $684,788.60 |
| 265 | 2036/03 | $2,090.72 | $2,493.77 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $682,697.88 |
| 266 | 2036/04 | $2,098.33 | $2,486.16 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $680,599.55 |
| 267 | 2036/05 | $2,105.97 | $2,478.52 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $678,493.57 |
| 268 | 2036/06 | $2,113.64 | $2,470.85 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $676,379.93 |
| 269 | 2036/07 | $2,121.34 | $2,463.15 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $674,258.59 |
| 270 | 2036/08 | $2,129.07 | $2,455.43 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $672,129.53 |
| 271 | 2036/09 | $2,136.82 | $2,447.67 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $669,992.71 |
| 272 | 2036/10 | $2,144.60 | $2,439.89 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $667,848.11 |
| 273 | 2036/11 | $2,152.41 | $2,432.08 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $665,695.70 |
| 274 | 2036/12 | $2,160.25 | $2,424.24 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $663,535.45 |
| 275 | 2037/01 | $2,168.12 | $2,416.37 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $661,367.33 |
| 276 | 2037/02 | $2,176.01 | $2,408.48 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $659,191.32 |
| 277 | 2037/03 | $2,183.94 | $2,400.56 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $657,007.39 |
| 278 | 2037/04 | $2,191.89 | $2,392.60 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $654,815.50 |
| 279 | 2037/05 | $2,199.87 | $2,384.62 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $652,615.63 |
| 280 | 2037/06 | $2,207.88 | $2,376.61 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $650,407.75 |
| 281 | 2037/07 | $2,215.92 | $2,368.57 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $648,191.83 |
| 282 | 2037/08 | $2,223.99 | $2,360.50 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $645,967.83 |
| 283 | 2037/09 | $2,232.09 | $2,352.40 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $643,735.74 |
| 284 | 2037/10 | $2,240.22 | $2,344.27 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $641,495.53 |
| 285 | 2037/11 | $2,248.38 | $2,336.11 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $639,247.15 |
| 286 | 2037/12 | $2,256.57 | $2,327.93 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $636,990.58 |
| 287 | 2038/01 | $2,264.78 | $2,319.71 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $634,725.80 |
| 288 | 2038/02 | $2,273.03 | $2,311.46 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $632,452.77 |
| 289 | 2038/03 | $2,281.31 | $2,303.18 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $630,171.46 |
| 290 | 2038/04 | $2,289.62 | $2,294.87 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $627,881.85 |
| 291 | 2038/05 | $2,297.95 | $2,286.54 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $625,583.89 |
| 292 | 2038/06 | $2,306.32 | $2,278.17 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $623,277.57 |
| 293 | 2038/07 | $2,314.72 | $2,269.77 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $620,962.85 |
| 294 | 2038/08 | $2,323.15 | $2,261.34 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $618,639.70 |
| 295 | 2038/09 | $2,331.61 | $2,252.88 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $616,308.09 |
| 296 | 2038/10 | $2,340.10 | $2,244.39 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $613,967.99 |
| 297 | 2038/11 | $2,348.62 | $2,235.87 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $611,619.36 |
| 298 | 2038/12 | $2,357.18 | $2,227.31 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $609,262.19 |
| 299 | 2039/01 | $2,365.76 | $2,218.73 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $606,896.43 |
| 300 | 2039/02 | $2,374.38 | $2,210.11 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $604,522.05 |
| 301 | 2039/03 | $2,383.02 | $2,201.47 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $602,139.03 |
| 302 | 2039/04 | $2,391.70 | $2,192.79 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $599,747.33 |
| 303 | 2039/05 | $2,400.41 | $2,184.08 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $597,346.92 |
| 304 | 2039/06 | $2,409.15 | $2,175.34 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $594,937.77 |
| 305 | 2039/07 | $2,417.93 | $2,166.57 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $592,519.84 |
| 306 | 2039/08 | $2,426.73 | $2,157.76 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $590,093.11 |
| 307 | 2039/09 | $2,435.57 | $2,148.92 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $587,657.54 |
| 308 | 2039/10 | $2,444.44 | $2,140.05 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $585,213.11 |
| 309 | 2039/11 | $2,453.34 | $2,131.15 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $582,759.77 |
| 310 | 2039/12 | $2,462.27 | $2,122.22 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $580,297.49 |
| 311 | 2040/01 | $2,471.24 | $2,113.25 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $577,826.25 |
| 312 | 2040/02 | $2,480.24 | $2,104.25 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $575,346.01 |
| 313 | 2040/03 | $2,489.27 | $2,095.22 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $572,856.74 |
| 314 | 2040/04 | $2,498.34 | $2,086.15 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $570,358.41 |
| 315 | 2040/05 | $2,507.43 | $2,077.06 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $567,850.97 |
| 316 | 2040/06 | $2,516.57 | $2,067.92 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $565,334.40 |
| 317 | 2040/07 | $2,525.73 | $2,058.76 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $562,808.67 |
| 318 | 2040/08 | $2,534.93 | $2,049.56 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $560,273.75 |
| 319 | 2040/09 | $2,544.16 | $2,040.33 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $557,729.59 |
| 320 | 2040/10 | $2,553.42 | $2,031.07 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $555,176.16 |
| 321 | 2040/11 | $2,562.72 | $2,021.77 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $552,613.44 |
| 322 | 2040/12 | $2,572.06 | $2,012.43 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $550,041.38 |
| 323 | 2041/01 | $2,581.42 | $2,003.07 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $547,459.96 |
| 324 | 2041/02 | $2,590.82 | $1,993.67 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $544,869.14 |
| 325 | 2041/03 | $2,600.26 | $1,984.23 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $542,268.88 |
| 326 | 2041/04 | $2,609.73 | $1,974.76 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $539,659.15 |
| 327 | 2041/05 | $2,619.23 | $1,965.26 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $537,039.92 |
| 328 | 2041/06 | $2,628.77 | $1,955.72 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $534,411.15 |
| 329 | 2041/07 | $2,638.34 | $1,946.15 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $531,772.81 |
| 330 | 2041/08 | $2,647.95 | $1,936.54 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $529,124.85 |
| 331 | 2041/09 | $2,657.59 | $1,926.90 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $526,467.26 |
| 332 | 2041/10 | $2,667.27 | $1,917.22 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $523,799.99 |
| 333 | 2041/11 | $2,676.99 | $1,907.50 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $521,123.00 |
| 334 | 2041/12 | $2,686.73 | $1,897.76 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $518,436.27 |
| 335 | 2042/01 | $2,696.52 | $1,887.97 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $515,739.75 |
| 336 | 2042/02 | $2,706.34 | $1,878.15 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $513,033.41 |
| 337 | 2042/03 | $2,716.19 | $1,868.30 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $510,317.22 |
| 338 | 2042/04 | $2,726.08 | $1,858.41 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $507,591.14 |
| 339 | 2042/05 | $2,736.01 | $1,848.48 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $504,855.12 |
| 340 | 2042/06 | $2,745.98 | $1,838.51 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $502,109.15 |
| 341 | 2042/07 | $2,755.98 | $1,828.51 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $499,353.17 |
| 342 | 2042/08 | $2,766.01 | $1,818.48 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $496,587.16 |
| 343 | 2042/09 | $2,776.09 | $1,808.40 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $493,811.07 |
| 344 | 2042/10 | $2,786.19 | $1,798.30 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $491,024.88 |
| 345 | 2042/11 | $2,796.34 | $1,788.15 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $488,228.54 |
| 346 | 2042/12 | $2,806.52 | $1,777.97 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $485,422.01 |
| 347 | 2043/01 | $2,816.74 | $1,767.75 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $482,605.27 |
| 348 | 2043/02 | $2,827.00 | $1,757.49 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $479,778.27 |
| 349 | 2043/03 | $2,837.30 | $1,747.19 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $476,940.97 |
| 350 | 2043/04 | $2,847.63 | $1,736.86 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $474,093.34 |
| 351 | 2043/05 | $2,858.00 | $1,726.49 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $471,235.34 |
| 352 | 2043/06 | $2,868.41 | $1,716.08 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $468,366.93 |
| 353 | 2043/07 | $2,878.85 | $1,705.64 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $465,488.08 |
| 354 | 2043/08 | $2,889.34 | $1,695.15 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $462,598.74 |
| 355 | 2043/09 | $2,899.86 | $1,684.63 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $459,698.88 |
| 356 | 2043/10 | $2,910.42 | $1,674.07 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $456,788.46 |
| 357 | 2043/11 | $2,921.02 | $1,663.47 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $453,867.44 |
| 358 | 2043/12 | $2,931.66 | $1,652.83 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $450,935.78 |
| 359 | 2044/01 | $2,942.33 | $1,642.16 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $447,993.45 |
| 360 | 2044/02 | $2,953.05 | $1,631.44 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $445,040.40 |
| 361 | 2044/03 | $2,963.80 | $1,620.69 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $442,076.60 |
| 362 | 2044/04 | $2,974.59 | $1,609.90 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $439,102.01 |
| 363 | 2044/05 | $2,985.43 | $1,599.06 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $436,116.58 |
| 364 | 2044/06 | $2,996.30 | $1,588.19 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $433,120.28 |
| 365 | 2044/07 | $3,007.21 | $1,577.28 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $430,113.07 |
| 366 | 2044/08 | $3,018.16 | $1,566.33 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $427,094.91 |
| 367 | 2044/09 | $3,029.15 | $1,555.34 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $424,065.76 |
| 368 | 2044/10 | $3,040.18 | $1,544.31 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $421,025.57 |
| 369 | 2044/11 | $3,051.26 | $1,533.23 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $417,974.32 |
| 370 | 2044/12 | $3,062.37 | $1,522.12 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $414,911.95 |
| 371 | 2045/01 | $3,073.52 | $1,510.97 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $411,838.43 |
| 372 | 2045/02 | $3,084.71 | $1,499.78 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $408,753.72 |
| 373 | 2045/03 | $3,095.95 | $1,488.54 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $405,657.78 |
| 374 | 2045/04 | $3,107.22 | $1,477.27 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $402,550.56 |
| 375 | 2045/05 | $3,118.54 | $1,465.95 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $399,432.02 |
| 376 | 2045/06 | $3,129.89 | $1,454.60 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $396,302.13 |
| 377 | 2045/07 | $3,141.29 | $1,443.20 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $393,160.84 |
| 378 | 2045/08 | $3,152.73 | $1,431.76 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $390,008.11 |
| 379 | 2045/09 | $3,164.21 | $1,420.28 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $386,843.90 |
| 380 | 2045/10 | $3,175.73 | $1,408.76 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $383,668.16 |
| 381 | 2045/11 | $3,187.30 | $1,397.19 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $380,480.87 |
| 382 | 2045/12 | $3,198.91 | $1,385.58 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $377,281.96 |
| 383 | 2046/01 | $3,210.55 | $1,373.94 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $374,071.41 |
| 384 | 2046/02 | $3,222.25 | $1,362.24 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $370,849.16 |
| 385 | 2046/03 | $3,233.98 | $1,350.51 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $367,615.18 |
| 386 | 2046/04 | $3,245.76 | $1,338.73 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $364,369.42 |
| 387 | 2046/05 | $3,257.58 | $1,326.91 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $361,111.84 |
| 388 | 2046/06 | $3,269.44 | $1,315.05 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $357,842.40 |
| 389 | 2046/07 | $3,281.35 | $1,303.14 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $354,561.05 |
| 390 | 2046/08 | $3,293.30 | $1,291.19 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $351,267.76 |
| 391 | 2046/09 | $3,305.29 | $1,279.20 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $347,962.47 |
| 392 | 2046/10 | $3,317.33 | $1,267.16 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $344,645.14 |
| 393 | 2046/11 | $3,329.41 | $1,255.08 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $341,315.73 |
| 394 | 2046/12 | $3,341.53 | $1,242.96 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $337,974.20 |
| 395 | 2047/01 | $3,353.70 | $1,230.79 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $334,620.50 |
| 396 | 2047/02 | $3,365.91 | $1,218.58 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $331,254.59 |
| 397 | 2047/03 | $3,378.17 | $1,206.32 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $327,876.41 |
| 398 | 2047/04 | $3,390.47 | $1,194.02 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $324,485.94 |
| 399 | 2047/05 | $3,402.82 | $1,181.67 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $321,083.12 |
| 400 | 2047/06 | $3,415.21 | $1,169.28 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $317,667.91 |
| 401 | 2047/07 | $3,427.65 | $1,156.84 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $314,240.26 |
| 402 | 2047/08 | $3,440.13 | $1,144.36 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $310,800.13 |
| 403 | 2047/09 | $3,452.66 | $1,131.83 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $307,347.47 |
| 404 | 2047/10 | $3,465.23 | $1,119.26 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $303,882.23 |
| 405 | 2047/11 | $3,477.85 | $1,106.64 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $300,404.38 |
| 406 | 2047/12 | $3,490.52 | $1,093.97 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $296,913.86 |
| 407 | 2048/01 | $3,503.23 | $1,081.26 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $293,410.64 |
| 408 | 2048/02 | $3,515.99 | $1,068.50 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $289,894.65 |
| 409 | 2048/03 | $3,528.79 | $1,055.70 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $286,365.86 |
| 410 | 2048/04 | $3,541.64 | $1,042.85 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $282,824.22 |
| 411 | 2048/05 | $3,554.54 | $1,029.95 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $279,269.68 |
| 412 | 2048/06 | $3,567.48 | $1,017.01 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $275,702.20 |
| 413 | 2048/07 | $3,580.47 | $1,004.02 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $272,121.72 |
| 414 | 2048/08 | $3,593.51 | $990.98 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $268,528.21 |
| 415 | 2048/09 | $3,606.60 | $977.89 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $264,921.61 |
| 416 | 2048/10 | $3,619.73 | $964.76 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $261,301.87 |
| 417 | 2048/11 | $3,632.92 | $951.57 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $257,668.96 |
| 418 | 2048/12 | $3,646.15 | $938.34 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $254,022.81 |
| 419 | 2049/01 | $3,659.42 | $925.07 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $250,363.39 |
| 420 | 2049/02 | $3,672.75 | $911.74 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $246,690.64 |
| 421 | 2049/03 | $3,686.13 | $898.37 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $243,004.51 |
| 422 | 2049/04 | $3,699.55 | $884.94 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $239,304.96 |
| 423 | 2049/05 | $3,713.02 | $871.47 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $235,591.94 |
| 424 | 2049/06 | $3,726.54 | $857.95 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $231,865.40 |
| 425 | 2049/07 | $3,740.11 | $844.38 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $228,125.29 |
| 426 | 2049/08 | $3,753.73 | $830.76 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $224,371.55 |
| 427 | 2049/09 | $3,767.40 | $817.09 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $220,604.15 |
| 428 | 2049/10 | $3,781.12 | $803.37 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $216,823.03 |
| 429 | 2049/11 | $3,794.89 | $789.60 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $213,028.13 |
| 430 | 2049/12 | $3,808.71 | $775.78 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $209,219.42 |
| 431 | 2050/01 | $3,822.58 | $761.91 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $205,396.84 |
| 432 | 2050/02 | $3,836.50 | $747.99 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $201,560.33 |
| 433 | 2050/03 | $3,850.47 | $734.02 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $197,709.86 |
| 434 | 2050/04 | $3,864.50 | $719.99 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $193,845.36 |
| 435 | 2050/05 | $3,878.57 | $705.92 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $189,966.79 |
| 436 | 2050/06 | $3,892.69 | $691.80 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $186,074.10 |
| 437 | 2050/07 | $3,906.87 | $677.62 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $182,167.23 |
| 438 | 2050/08 | $3,921.10 | $663.39 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $178,246.13 |
| 439 | 2050/09 | $3,935.38 | $649.11 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $174,310.75 |
| 440 | 2050/10 | $3,949.71 | $634.78 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $170,361.05 |
| 441 | 2050/11 | $3,964.09 | $620.40 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $166,396.95 |
| 442 | 2050/12 | $3,978.53 | $605.96 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $162,418.43 |
| 443 | 2051/01 | $3,993.02 | $591.47 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $158,425.41 |
| 444 | 2051/02 | $4,007.56 | $576.93 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $154,417.85 |
| 445 | 2051/03 | $4,022.15 | $562.34 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $150,395.70 |
| 446 | 2051/04 | $4,036.80 | $547.69 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $146,358.90 |
| 447 | 2051/05 | $4,051.50 | $532.99 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $142,307.40 |
| 448 | 2051/06 | $4,066.25 | $518.24 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $138,241.15 |
| 449 | 2051/07 | $4,081.06 | $503.43 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $134,160.09 |
| 450 | 2051/08 | $4,095.92 | $488.57 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $130,064.16 |
| 451 | 2051/09 | $4,110.84 | $473.65 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $125,953.32 |
| 452 | 2051/10 | $4,125.81 | $458.68 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $121,827.51 |
| 453 | 2051/11 | $4,140.83 | $443.66 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $117,686.68 |
| 454 | 2051/12 | $4,155.91 | $428.58 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $113,530.76 |
| 455 | 2052/01 | $4,171.05 | $413.44 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $109,359.71 |
| 456 | 2052/02 | $4,186.24 | $398.25 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $105,173.47 |
| 457 | 2052/03 | $4,201.48 | $383.01 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $100,971.99 |
| 458 | 2052/04 | $4,216.78 | $367.71 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $96,755.21 |
| 459 | 2052/05 | $4,232.14 | $352.35 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $92,523.07 |
| 460 | 2052/06 | $4,247.55 | $336.94 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $88,275.52 |
| 461 | 2052/07 | $4,263.02 | $321.47 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $84,012.50 |
| 462 | 2052/08 | $4,278.54 | $305.95 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $79,733.95 |
| 463 | 2052/09 | $4,294.13 | $290.36 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $75,439.83 |
| 464 | 2052/10 | $4,309.76 | $274.73 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $71,130.06 |
| 465 | 2052/11 | $4,325.46 | $259.03 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $66,804.60 |
| 466 | 2052/12 | $4,341.21 | $243.28 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $62,463.39 |
| 467 | 2053/01 | $4,357.02 | $227.47 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $58,106.37 |
| 468 | 2053/02 | $4,372.89 | $211.60 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $53,733.49 |
| 469 | 2053/03 | $4,388.81 | $195.68 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $49,344.68 |
| 470 | 2053/04 | $4,404.79 | $179.70 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $44,939.88 |
| 471 | 2053/05 | $4,420.83 | $163.66 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $40,519.05 |
| 472 | 2053/06 | $4,436.93 | $147.56 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $36,082.12 |
| 473 | 2053/07 | $4,453.09 | $131.40 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $31,629.03 |
| 474 | 2053/08 | $4,469.31 | $115.18 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $27,159.72 |
| 475 | 2053/09 | $4,485.58 | $98.91 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $22,674.14 |
| 476 | 2053/10 | $4,501.92 | $82.57 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $18,172.22 |
| 477 | 2053/11 | $4,518.31 | $66.18 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $13,653.90 |
| 478 | 2053/12 | $4,534.77 | $49.72 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $9,119.14 |
| 479 | 2054/01 | $4,551.28 | $33.21 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $4,567.86 |
| 480 | 2054/02 | $4,567.86 | $16.63 | $0.00 | $1,174.33 | $125.00 | $5,883.82 | $0.00 |
| Totals | $1,039,000.00 | $1,161,555.25 | $13,680.17 | $563,680.00 | $60,000.00 | $2,837,915.42 |
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.