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 50-year mortgage of $1,100,000.00 at 4.37% interest rate for a $1,145,000.00 home, you need to have a monthly payment of $5,881.19 ~ $5,972.86. You will make a total of 600 payments and you will pay off your mortgage on 2065/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $283,203.93 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 | $4,515.78 | 4.37% | 600 months | $2,754,466.60 | $1,609,466.60 |
| 50 years | Bi-Weekly | $2,257.89 | 4.37% | 512 months | $2,471,262.67 | $1,326,262.67 |
| 45 years | Monthly | $4,660.37 | 4.37% | 540 months | $2,561,597.55 | $1,416,597.55 |
| 45 years | Bi-Weekly | $2,330.19 | 4.37% | 461 months | $2,314,246.81 | $1,169,246.81 |
| 40 years | Monthly | $4,853.65 | 4.37% | 480 months | $2,374,750.51 | $1,229,750.51 |
| 40 years | Bi-Weekly | $2,426.83 | 4.37% | 409 months | $2,162,059.55 | $1,017,059.55 |
| 35 years | Monthly | $5,117.62 | 4.37% | 420 months | $2,194,400.03 | $1,049,400.03 |
| 35 years | Bi-Weekly | $2,558.81 | 4.37% | 358 months | $2,014,979.02 | $869,979.02 |
| 30 years | Monthly | $5,488.89 | 4.37% | 360 months | $2,021,001.94 | $876,001.94 |
| 30 years | Bi-Weekly | $2,744.45 | 4.37% | 307 months | $1,873,266.53 | $728,266.53 |
| 25 years | Monthly | $6,033.27 | 4.37% | 300 months | $1,854,982.22 | $709,982.22 |
| 25 years | Bi-Weekly | $3,016.64 | 4.37% | 256 months | $1,737,161.46 | $592,161.46 |
| 20 years | Monthly | $6,882.19 | 4.37% | 240 months | $1,696,725.63 | $551,725.63 |
| 20 years | Bi-Weekly | $3,441.10 | 4.37% | 205 months | $1,606,876.31 | $461,876.31 |
| 15 years | Monthly | $8,342.03 | 4.37% | 180 months | $1,546,564.81 | $401,564.81 |
| 15 years | Bi-Weekly | $4,171.02 | 4.37% | 154 months | $1,482,592.08 | $337,592.08 |
| 10 years | Monthly | $11,331.42 | 4.37% | 120 months | $1,404,770.23 | $259,770.23 |
| 10 years | Bi-Weekly | $5,665.71 | 4.37% | 103 months | $1,364,454.19 | $219,454.19 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2015/03 | $509.94 | $4,005.83 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,099,490.06 |
| 2 | 2015/04 | $511.80 | $4,003.98 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,098,978.25 |
| 3 | 2015/05 | $513.67 | $4,002.11 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,098,464.59 |
| 4 | 2015/06 | $515.54 | $4,000.24 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,097,949.05 |
| 5 | 2015/07 | $517.41 | $3,998.36 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,097,431.64 |
| 6 | 2015/08 | $519.30 | $3,996.48 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,096,912.34 |
| 7 | 2015/09 | $521.19 | $3,994.59 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,096,391.15 |
| 8 | 2015/10 | $523.09 | $3,992.69 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,095,868.07 |
| 9 | 2015/11 | $524.99 | $3,990.79 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,095,343.08 |
| 10 | 2015/12 | $526.90 | $3,988.87 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,094,816.17 |
| 11 | 2016/01 | $528.82 | $3,986.96 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,094,287.35 |
| 12 | 2016/02 | $530.75 | $3,985.03 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,093,756.60 |
| 13 | 2016/03 | $532.68 | $3,983.10 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,093,223.92 |
| 14 | 2016/04 | $534.62 | $3,981.16 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,092,689.30 |
| 15 | 2016/05 | $536.57 | $3,979.21 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,092,152.73 |
| 16 | 2016/06 | $538.52 | $3,977.26 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,091,614.21 |
| 17 | 2016/07 | $540.48 | $3,975.30 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,091,073.73 |
| 18 | 2016/08 | $542.45 | $3,973.33 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,090,531.28 |
| 19 | 2016/09 | $544.43 | $3,971.35 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,089,986.85 |
| 20 | 2016/10 | $546.41 | $3,969.37 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,089,440.44 |
| 21 | 2016/11 | $548.40 | $3,967.38 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,088,892.05 |
| 22 | 2016/12 | $550.40 | $3,965.38 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,088,341.65 |
| 23 | 2017/01 | $552.40 | $3,963.38 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,087,789.25 |
| 24 | 2017/02 | $554.41 | $3,961.37 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,087,234.84 |
| 25 | 2017/03 | $556.43 | $3,959.35 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,086,678.41 |
| 26 | 2017/04 | $558.46 | $3,957.32 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,086,119.95 |
| 27 | 2017/05 | $560.49 | $3,955.29 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,085,559.46 |
| 28 | 2017/06 | $562.53 | $3,953.25 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,084,996.93 |
| 29 | 2017/07 | $564.58 | $3,951.20 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,084,432.35 |
| 30 | 2017/08 | $566.64 | $3,949.14 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,083,865.71 |
| 31 | 2017/09 | $568.70 | $3,947.08 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,083,297.01 |
| 32 | 2017/10 | $570.77 | $3,945.01 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,082,726.24 |
| 33 | 2017/11 | $572.85 | $3,942.93 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,082,153.39 |
| 34 | 2017/12 | $574.94 | $3,940.84 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,081,578.45 |
| 35 | 2018/01 | $577.03 | $3,938.75 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,081,001.42 |
| 36 | 2018/02 | $579.13 | $3,936.65 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,080,422.29 |
| 37 | 2018/03 | $581.24 | $3,934.54 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,079,841.05 |
| 38 | 2018/04 | $583.36 | $3,932.42 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,079,257.70 |
| 39 | 2018/05 | $585.48 | $3,930.30 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,078,672.22 |
| 40 | 2018/06 | $587.61 | $3,928.16 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,078,084.60 |
| 41 | 2018/07 | $589.75 | $3,926.02 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,077,494.85 |
| 42 | 2018/08 | $591.90 | $3,923.88 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,076,902.95 |
| 43 | 2018/09 | $594.06 | $3,921.72 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,076,308.89 |
| 44 | 2018/10 | $596.22 | $3,919.56 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,075,712.67 |
| 45 | 2018/11 | $598.39 | $3,917.39 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,075,114.28 |
| 46 | 2018/12 | $600.57 | $3,915.21 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,074,513.71 |
| 47 | 2019/01 | $602.76 | $3,913.02 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,073,910.96 |
| 48 | 2019/02 | $604.95 | $3,910.83 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,073,306.00 |
| 49 | 2019/03 | $607.15 | $3,908.62 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,072,698.85 |
| 50 | 2019/04 | $609.37 | $3,906.41 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,072,089.48 |
| 51 | 2019/05 | $611.59 | $3,904.19 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,071,477.90 |
| 52 | 2019/06 | $613.81 | $3,901.97 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,070,864.09 |
| 53 | 2019/07 | $616.05 | $3,899.73 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,070,248.04 |
| 54 | 2019/08 | $618.29 | $3,897.49 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,069,629.75 |
| 55 | 2019/09 | $620.54 | $3,895.23 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,069,009.20 |
| 56 | 2019/10 | $622.80 | $3,892.98 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,068,386.40 |
| 57 | 2019/11 | $625.07 | $3,890.71 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,067,761.33 |
| 58 | 2019/12 | $627.35 | $3,888.43 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,067,133.98 |
| 59 | 2020/01 | $629.63 | $3,886.15 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,066,504.35 |
| 60 | 2020/02 | $631.92 | $3,883.85 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,065,872.43 |
| 61 | 2020/03 | $634.23 | $3,881.55 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,065,238.20 |
| 62 | 2020/04 | $636.54 | $3,879.24 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,064,601.67 |
| 63 | 2020/05 | $638.85 | $3,876.92 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,063,962.81 |
| 64 | 2020/06 | $641.18 | $3,874.60 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,063,321.63 |
| 65 | 2020/07 | $643.51 | $3,872.26 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,062,678.12 |
| 66 | 2020/08 | $645.86 | $3,869.92 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,062,032.26 |
| 67 | 2020/09 | $648.21 | $3,867.57 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,061,384.05 |
| 68 | 2020/10 | $650.57 | $3,865.21 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,060,733.48 |
| 69 | 2020/11 | $652.94 | $3,862.84 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,060,080.54 |
| 70 | 2020/12 | $655.32 | $3,860.46 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,059,425.22 |
| 71 | 2021/01 | $657.70 | $3,858.07 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,058,767.52 |
| 72 | 2021/02 | $660.10 | $3,855.68 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,058,107.42 |
| 73 | 2021/03 | $662.50 | $3,853.27 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,057,444.92 |
| 74 | 2021/04 | $664.92 | $3,850.86 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,056,780.00 |
| 75 | 2021/05 | $667.34 | $3,848.44 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,056,112.66 |
| 76 | 2021/06 | $669.77 | $3,846.01 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,055,442.90 |
| 77 | 2021/07 | $672.21 | $3,843.57 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,054,770.69 |
| 78 | 2021/08 | $674.65 | $3,841.12 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,054,096.04 |
| 79 | 2021/09 | $677.11 | $3,838.67 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,053,418.92 |
| 80 | 2021/10 | $679.58 | $3,836.20 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,052,739.35 |
| 81 | 2021/11 | $682.05 | $3,833.73 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,052,057.30 |
| 82 | 2021/12 | $684.54 | $3,831.24 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,051,372.76 |
| 83 | 2022/01 | $687.03 | $3,828.75 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,050,685.73 |
| 84 | 2022/02 | $689.53 | $3,826.25 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,049,996.20 |
| 85 | 2022/03 | $692.04 | $3,823.74 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,049,304.16 |
| 86 | 2022/04 | $694.56 | $3,821.22 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,048,609.60 |
| 87 | 2022/05 | $697.09 | $3,818.69 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,047,912.51 |
| 88 | 2022/06 | $699.63 | $3,816.15 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,047,212.88 |
| 89 | 2022/07 | $702.18 | $3,813.60 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,046,510.70 |
| 90 | 2022/08 | $704.73 | $3,811.04 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,045,805.96 |
| 91 | 2022/09 | $707.30 | $3,808.48 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,045,098.66 |
| 92 | 2022/10 | $709.88 | $3,805.90 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,044,388.79 |
| 93 | 2022/11 | $712.46 | $3,803.32 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,043,676.33 |
| 94 | 2022/12 | $715.06 | $3,800.72 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,042,961.27 |
| 95 | 2023/01 | $717.66 | $3,798.12 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,042,243.61 |
| 96 | 2023/02 | $720.27 | $3,795.50 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,041,523.33 |
| 97 | 2023/03 | $722.90 | $3,792.88 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,040,800.44 |
| 98 | 2023/04 | $725.53 | $3,790.25 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,040,074.91 |
| 99 | 2023/05 | $728.17 | $3,787.61 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,039,346.74 |
| 100 | 2023/06 | $730.82 | $3,784.95 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,038,615.91 |
| 101 | 2023/07 | $733.48 | $3,782.29 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,037,882.43 |
| 102 | 2023/08 | $736.16 | $3,779.62 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,037,146.27 |
| 103 | 2023/09 | $738.84 | $3,776.94 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,036,407.44 |
| 104 | 2023/10 | $741.53 | $3,774.25 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,035,665.91 |
| 105 | 2023/11 | $744.23 | $3,771.55 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,034,921.68 |
| 106 | 2023/12 | $746.94 | $3,768.84 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,034,174.74 |
| 107 | 2024/01 | $749.66 | $3,766.12 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,033,425.09 |
| 108 | 2024/02 | $752.39 | $3,763.39 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,032,672.70 |
| 109 | 2024/03 | $755.13 | $3,760.65 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,031,917.57 |
| 110 | 2024/04 | $757.88 | $3,757.90 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,031,159.69 |
| 111 | 2024/05 | $760.64 | $3,755.14 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,030,399.05 |
| 112 | 2024/06 | $763.41 | $3,752.37 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,029,635.65 |
| 113 | 2024/07 | $766.19 | $3,749.59 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,028,869.46 |
| 114 | 2024/08 | $768.98 | $3,746.80 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,028,100.48 |
| 115 | 2024/09 | $771.78 | $3,744.00 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,027,328.70 |
| 116 | 2024/10 | $774.59 | $3,741.19 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,026,554.11 |
| 117 | 2024/11 | $777.41 | $3,738.37 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,025,776.70 |
| 118 | 2024/12 | $780.24 | $3,735.54 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,024,996.46 |
| 119 | 2025/01 | $783.08 | $3,732.70 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,024,213.38 |
| 120 | 2025/02 | $785.93 | $3,729.84 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,023,427.45 |
| 121 | 2025/03 | $788.80 | $3,726.98 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,022,638.65 |
| 122 | 2025/04 | $791.67 | $3,724.11 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,021,846.98 |
| 123 | 2025/05 | $794.55 | $3,721.23 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,021,052.43 |
| 124 | 2025/06 | $797.45 | $3,718.33 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,020,254.98 |
| 125 | 2025/07 | $800.35 | $3,715.43 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,019,454.64 |
| 126 | 2025/08 | $803.26 | $3,712.51 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,018,651.37 |
| 127 | 2025/09 | $806.19 | $3,709.59 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,017,845.18 |
| 128 | 2025/10 | $809.12 | $3,706.65 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,017,036.06 |
| 129 | 2025/11 | $812.07 | $3,703.71 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,016,223.99 |
| 130 | 2025/12 | $815.03 | $3,700.75 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,015,408.96 |
| 131 | 2026/01 | $818.00 | $3,697.78 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,014,590.96 |
| 132 | 2026/02 | $820.98 | $3,694.80 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,013,769.99 |
| 133 | 2026/03 | $823.97 | $3,691.81 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,012,946.02 |
| 134 | 2026/04 | $826.97 | $3,688.81 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,012,119.05 |
| 135 | 2026/05 | $829.98 | $3,685.80 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,011,289.08 |
| 136 | 2026/06 | $833.00 | $3,682.78 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,010,456.08 |
| 137 | 2026/07 | $836.03 | $3,679.74 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,009,620.04 |
| 138 | 2026/08 | $839.08 | $3,676.70 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,008,780.97 |
| 139 | 2026/09 | $842.13 | $3,673.64 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,007,938.83 |
| 140 | 2026/10 | $845.20 | $3,670.58 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,007,093.63 |
| 141 | 2026/11 | $848.28 | $3,667.50 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,006,245.35 |
| 142 | 2026/12 | $851.37 | $3,664.41 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,005,393.99 |
| 143 | 2027/01 | $854.47 | $3,661.31 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,004,539.52 |
| 144 | 2027/02 | $857.58 | $3,658.20 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,003,681.94 |
| 145 | 2027/03 | $860.70 | $3,655.08 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,002,821.24 |
| 146 | 2027/04 | $863.84 | $3,651.94 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,001,957.40 |
| 147 | 2027/05 | $866.98 | $3,648.79 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,001,090.42 |
| 148 | 2027/06 | $870.14 | $3,645.64 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $1,000,220.28 |
| 149 | 2027/07 | $873.31 | $3,642.47 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $999,346.97 |
| 150 | 2027/08 | $876.49 | $3,639.29 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $998,470.48 |
| 151 | 2027/09 | $879.68 | $3,636.10 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $997,590.80 |
| 152 | 2027/10 | $882.88 | $3,632.89 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $996,707.91 |
| 153 | 2027/11 | $886.10 | $3,629.68 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $995,821.81 |
| 154 | 2027/12 | $889.33 | $3,626.45 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $994,932.49 |
| 155 | 2028/01 | $892.57 | $3,623.21 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $994,039.92 |
| 156 | 2028/02 | $895.82 | $3,619.96 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $993,144.11 |
| 157 | 2028/03 | $899.08 | $3,616.70 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $992,245.03 |
| 158 | 2028/04 | $902.35 | $3,613.43 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $991,342.68 |
| 159 | 2028/05 | $905.64 | $3,610.14 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $990,437.04 |
| 160 | 2028/06 | $908.94 | $3,606.84 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $989,528.10 |
| 161 | 2028/07 | $912.25 | $3,603.53 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $988,615.86 |
| 162 | 2028/08 | $915.57 | $3,600.21 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $987,700.29 |
| 163 | 2028/09 | $918.90 | $3,596.88 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $986,781.38 |
| 164 | 2028/10 | $922.25 | $3,593.53 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $985,859.14 |
| 165 | 2028/11 | $925.61 | $3,590.17 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $984,933.53 |
| 166 | 2028/12 | $928.98 | $3,586.80 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $984,004.55 |
| 167 | 2029/01 | $932.36 | $3,583.42 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $983,072.19 |
| 168 | 2029/02 | $935.76 | $3,580.02 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $982,136.43 |
| 169 | 2029/03 | $939.16 | $3,576.61 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $981,197.27 |
| 170 | 2029/04 | $942.58 | $3,573.19 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $980,254.68 |
| 171 | 2029/05 | $946.02 | $3,569.76 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $979,308.67 |
| 172 | 2029/06 | $949.46 | $3,566.32 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $978,359.21 |
| 173 | 2029/07 | $952.92 | $3,562.86 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $977,406.29 |
| 174 | 2029/08 | $956.39 | $3,559.39 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $976,449.90 |
| 175 | 2029/09 | $959.87 | $3,555.91 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $975,490.02 |
| 176 | 2029/10 | $963.37 | $3,552.41 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $974,526.66 |
| 177 | 2029/11 | $966.88 | $3,548.90 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $973,559.78 |
| 178 | 2029/12 | $970.40 | $3,545.38 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $972,589.38 |
| 179 | 2030/01 | $973.93 | $3,541.85 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $971,615.45 |
| 180 | 2030/02 | $977.48 | $3,538.30 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $970,637.97 |
| 181 | 2030/03 | $981.04 | $3,534.74 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $969,656.93 |
| 182 | 2030/04 | $984.61 | $3,531.17 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $968,672.32 |
| 183 | 2030/05 | $988.20 | $3,527.58 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $967,684.13 |
| 184 | 2030/06 | $991.79 | $3,523.98 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $966,692.33 |
| 185 | 2030/07 | $995.41 | $3,520.37 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $965,696.93 |
| 186 | 2030/08 | $999.03 | $3,516.75 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $964,697.90 |
| 187 | 2030/09 | $1,002.67 | $3,513.11 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $963,695.23 |
| 188 | 2030/10 | $1,006.32 | $3,509.46 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $962,688.90 |
| 189 | 2030/11 | $1,009.99 | $3,505.79 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $961,678.92 |
| 190 | 2030/12 | $1,013.66 | $3,502.11 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $960,665.26 |
| 191 | 2031/01 | $1,017.36 | $3,498.42 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $959,647.90 |
| 192 | 2031/02 | $1,021.06 | $3,494.72 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $958,626.84 |
| 193 | 2031/03 | $1,024.78 | $3,491.00 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $957,602.06 |
| 194 | 2031/04 | $1,028.51 | $3,487.27 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $956,573.55 |
| 195 | 2031/05 | $1,032.26 | $3,483.52 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $955,541.30 |
| 196 | 2031/06 | $1,036.01 | $3,479.76 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $954,505.28 |
| 197 | 2031/07 | $1,039.79 | $3,475.99 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $953,465.49 |
| 198 | 2031/08 | $1,043.57 | $3,472.20 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $952,421.92 |
| 199 | 2031/09 | $1,047.37 | $3,468.40 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $951,374.55 |
| 200 | 2031/10 | $1,051.19 | $3,464.59 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $950,323.36 |
| 201 | 2031/11 | $1,055.02 | $3,460.76 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $949,268.34 |
| 202 | 2031/12 | $1,058.86 | $3,456.92 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $948,209.48 |
| 203 | 2032/01 | $1,062.71 | $3,453.06 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $947,146.77 |
| 204 | 2032/02 | $1,066.58 | $3,449.19 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $946,080.18 |
| 205 | 2032/03 | $1,070.47 | $3,445.31 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $945,009.71 |
| 206 | 2032/04 | $1,074.37 | $3,441.41 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $943,935.35 |
| 207 | 2032/05 | $1,078.28 | $3,437.50 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $942,857.07 |
| 208 | 2032/06 | $1,082.21 | $3,433.57 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $941,774.86 |
| 209 | 2032/07 | $1,086.15 | $3,429.63 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $940,688.71 |
| 210 | 2032/08 | $1,090.10 | $3,425.67 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $939,598.61 |
| 211 | 2032/09 | $1,094.07 | $3,421.70 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $938,504.54 |
| 212 | 2032/10 | $1,098.06 | $3,417.72 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $937,406.48 |
| 213 | 2032/11 | $1,102.06 | $3,413.72 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $936,304.42 |
| 214 | 2032/12 | $1,106.07 | $3,409.71 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $935,198.35 |
| 215 | 2033/01 | $1,110.10 | $3,405.68 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $934,088.26 |
| 216 | 2033/02 | $1,114.14 | $3,401.64 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $932,974.12 |
| 217 | 2033/03 | $1,118.20 | $3,397.58 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $931,855.92 |
| 218 | 2033/04 | $1,122.27 | $3,393.51 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $930,733.65 |
| 219 | 2033/05 | $1,126.36 | $3,389.42 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $929,607.30 |
| 220 | 2033/06 | $1,130.46 | $3,385.32 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $928,476.84 |
| 221 | 2033/07 | $1,134.57 | $3,381.20 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $927,342.26 |
| 222 | 2033/08 | $1,138.71 | $3,377.07 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $926,203.56 |
| 223 | 2033/09 | $1,142.85 | $3,372.92 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $925,060.70 |
| 224 | 2033/10 | $1,147.01 | $3,368.76 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $923,913.69 |
| 225 | 2033/11 | $1,151.19 | $3,364.59 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $922,762.50 |
| 226 | 2033/12 | $1,155.38 | $3,360.39 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $921,607.11 |
| 227 | 2034/01 | $1,159.59 | $3,356.19 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $920,447.52 |
| 228 | 2034/02 | $1,163.81 | $3,351.96 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $919,283.71 |
| 229 | 2034/03 | $1,168.05 | $3,347.72 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $918,115.65 |
| 230 | 2034/04 | $1,172.31 | $3,343.47 | $91.67 | $1,240.42 | $125.00 | $5,972.86 | $916,943.35 |
| 231 | 2034/05 | $1,176.58 | $3,339.20 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $915,766.77 |
| 232 | 2034/06 | $1,180.86 | $3,334.92 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $914,585.91 |
| 233 | 2034/07 | $1,185.16 | $3,330.62 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $913,400.75 |
| 234 | 2034/08 | $1,189.48 | $3,326.30 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $912,211.27 |
| 235 | 2034/09 | $1,193.81 | $3,321.97 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $911,017.47 |
| 236 | 2034/10 | $1,198.16 | $3,317.62 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $909,819.31 |
| 237 | 2034/11 | $1,202.52 | $3,313.26 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $908,616.79 |
| 238 | 2034/12 | $1,206.90 | $3,308.88 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $907,409.89 |
| 239 | 2035/01 | $1,211.29 | $3,304.48 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $906,198.60 |
| 240 | 2035/02 | $1,215.70 | $3,300.07 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $904,982.89 |
| 241 | 2035/03 | $1,220.13 | $3,295.65 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $903,762.76 |
| 242 | 2035/04 | $1,224.57 | $3,291.20 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $902,538.19 |
| 243 | 2035/05 | $1,229.03 | $3,286.74 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $901,309.15 |
| 244 | 2035/06 | $1,233.51 | $3,282.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $900,075.64 |
| 245 | 2035/07 | $1,238.00 | $3,277.78 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $898,837.64 |
| 246 | 2035/08 | $1,242.51 | $3,273.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $897,595.13 |
| 247 | 2035/09 | $1,247.04 | $3,268.74 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $896,348.10 |
| 248 | 2035/10 | $1,251.58 | $3,264.20 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $895,096.52 |
| 249 | 2035/11 | $1,256.13 | $3,259.64 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $893,840.38 |
| 250 | 2035/12 | $1,260.71 | $3,255.07 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $892,579.68 |
| 251 | 2036/01 | $1,265.30 | $3,250.48 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $891,314.38 |
| 252 | 2036/02 | $1,269.91 | $3,245.87 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $890,044.47 |
| 253 | 2036/03 | $1,274.53 | $3,241.25 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $888,769.94 |
| 254 | 2036/04 | $1,279.17 | $3,236.60 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $887,490.76 |
| 255 | 2036/05 | $1,283.83 | $3,231.95 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $886,206.93 |
| 256 | 2036/06 | $1,288.51 | $3,227.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $884,918.42 |
| 257 | 2036/07 | $1,293.20 | $3,222.58 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $883,625.22 |
| 258 | 2036/08 | $1,297.91 | $3,217.87 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $882,327.31 |
| 259 | 2036/09 | $1,302.64 | $3,213.14 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $881,024.68 |
| 260 | 2036/10 | $1,307.38 | $3,208.40 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $879,717.30 |
| 261 | 2036/11 | $1,312.14 | $3,203.64 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $878,405.16 |
| 262 | 2036/12 | $1,316.92 | $3,198.86 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $877,088.24 |
| 263 | 2037/01 | $1,321.71 | $3,194.06 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $875,766.52 |
| 264 | 2037/02 | $1,326.53 | $3,189.25 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $874,440.00 |
| 265 | 2037/03 | $1,331.36 | $3,184.42 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $873,108.64 |
| 266 | 2037/04 | $1,336.21 | $3,179.57 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $871,772.43 |
| 267 | 2037/05 | $1,341.07 | $3,174.70 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $870,431.36 |
| 268 | 2037/06 | $1,345.96 | $3,169.82 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $869,085.40 |
| 269 | 2037/07 | $1,350.86 | $3,164.92 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $867,734.54 |
| 270 | 2037/08 | $1,355.78 | $3,160.00 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $866,378.76 |
| 271 | 2037/09 | $1,360.72 | $3,155.06 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $865,018.05 |
| 272 | 2037/10 | $1,365.67 | $3,150.11 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $863,652.38 |
| 273 | 2037/11 | $1,370.64 | $3,145.13 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $862,281.73 |
| 274 | 2037/12 | $1,375.64 | $3,140.14 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $860,906.10 |
| 275 | 2038/01 | $1,380.64 | $3,135.13 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $859,525.46 |
| 276 | 2038/02 | $1,385.67 | $3,130.11 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $858,139.78 |
| 277 | 2038/03 | $1,390.72 | $3,125.06 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $856,749.06 |
| 278 | 2038/04 | $1,395.78 | $3,119.99 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $855,353.28 |
| 279 | 2038/05 | $1,400.87 | $3,114.91 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $853,952.41 |
| 280 | 2038/06 | $1,405.97 | $3,109.81 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $852,546.45 |
| 281 | 2038/07 | $1,411.09 | $3,104.69 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $851,135.36 |
| 282 | 2038/08 | $1,416.23 | $3,099.55 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $849,719.13 |
| 283 | 2038/09 | $1,421.38 | $3,094.39 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $848,297.75 |
| 284 | 2038/10 | $1,426.56 | $3,089.22 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $846,871.19 |
| 285 | 2038/11 | $1,431.76 | $3,084.02 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $845,439.43 |
| 286 | 2038/12 | $1,436.97 | $3,078.81 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $844,002.47 |
| 287 | 2039/01 | $1,442.20 | $3,073.58 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $842,560.26 |
| 288 | 2039/02 | $1,447.45 | $3,068.32 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $841,112.81 |
| 289 | 2039/03 | $1,452.73 | $3,063.05 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $839,660.08 |
| 290 | 2039/04 | $1,458.02 | $3,057.76 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $838,202.07 |
| 291 | 2039/05 | $1,463.33 | $3,052.45 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $836,738.74 |
| 292 | 2039/06 | $1,468.65 | $3,047.12 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $835,270.09 |
| 293 | 2039/07 | $1,474.00 | $3,041.78 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $833,796.09 |
| 294 | 2039/08 | $1,479.37 | $3,036.41 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $832,316.72 |
| 295 | 2039/09 | $1,484.76 | $3,031.02 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $830,831.96 |
| 296 | 2039/10 | $1,490.16 | $3,025.61 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $829,341.79 |
| 297 | 2039/11 | $1,495.59 | $3,020.19 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $827,846.20 |
| 298 | 2039/12 | $1,501.04 | $3,014.74 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $826,345.17 |
| 299 | 2040/01 | $1,506.50 | $3,009.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $824,838.66 |
| 300 | 2040/02 | $1,511.99 | $3,003.79 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $823,326.67 |
| 301 | 2040/03 | $1,517.50 | $2,998.28 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $821,809.17 |
| 302 | 2040/04 | $1,523.02 | $2,992.76 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $820,286.15 |
| 303 | 2040/05 | $1,528.57 | $2,987.21 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $818,757.58 |
| 304 | 2040/06 | $1,534.14 | $2,981.64 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $817,223.45 |
| 305 | 2040/07 | $1,539.72 | $2,976.06 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $815,683.73 |
| 306 | 2040/08 | $1,545.33 | $2,970.45 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $814,138.40 |
| 307 | 2040/09 | $1,550.96 | $2,964.82 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $812,587.44 |
| 308 | 2040/10 | $1,556.61 | $2,959.17 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $811,030.83 |
| 309 | 2040/11 | $1,562.27 | $2,953.50 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $809,468.56 |
| 310 | 2040/12 | $1,567.96 | $2,947.81 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $807,900.60 |
| 311 | 2041/01 | $1,573.67 | $2,942.10 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $806,326.92 |
| 312 | 2041/02 | $1,579.40 | $2,936.37 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $804,747.52 |
| 313 | 2041/03 | $1,585.16 | $2,930.62 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $803,162.36 |
| 314 | 2041/04 | $1,590.93 | $2,924.85 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $801,571.44 |
| 315 | 2041/05 | $1,596.72 | $2,919.06 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $799,974.71 |
| 316 | 2041/06 | $1,602.54 | $2,913.24 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $798,372.18 |
| 317 | 2041/07 | $1,608.37 | $2,907.41 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $796,763.81 |
| 318 | 2041/08 | $1,614.23 | $2,901.55 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $795,149.58 |
| 319 | 2041/09 | $1,620.11 | $2,895.67 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $793,529.47 |
| 320 | 2041/10 | $1,626.01 | $2,889.77 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $791,903.46 |
| 321 | 2041/11 | $1,631.93 | $2,883.85 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $790,271.53 |
| 322 | 2041/12 | $1,637.87 | $2,877.91 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $788,633.66 |
| 323 | 2042/01 | $1,643.84 | $2,871.94 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $786,989.82 |
| 324 | 2042/02 | $1,649.82 | $2,865.95 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $785,340.00 |
| 325 | 2042/03 | $1,655.83 | $2,859.95 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $783,684.17 |
| 326 | 2042/04 | $1,661.86 | $2,853.92 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $782,022.31 |
| 327 | 2042/05 | $1,667.91 | $2,847.86 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $780,354.39 |
| 328 | 2042/06 | $1,673.99 | $2,841.79 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $778,680.41 |
| 329 | 2042/07 | $1,680.08 | $2,835.69 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $777,000.32 |
| 330 | 2042/08 | $1,686.20 | $2,829.58 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $775,314.12 |
| 331 | 2042/09 | $1,692.34 | $2,823.44 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $773,621.78 |
| 332 | 2042/10 | $1,698.51 | $2,817.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $771,923.28 |
| 333 | 2042/11 | $1,704.69 | $2,811.09 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $770,218.58 |
| 334 | 2042/12 | $1,710.90 | $2,804.88 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $768,507.69 |
| 335 | 2043/01 | $1,717.13 | $2,798.65 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $766,790.56 |
| 336 | 2043/02 | $1,723.38 | $2,792.40 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $765,067.18 |
| 337 | 2043/03 | $1,729.66 | $2,786.12 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $763,337.52 |
| 338 | 2043/04 | $1,735.96 | $2,779.82 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $761,601.56 |
| 339 | 2043/05 | $1,742.28 | $2,773.50 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $759,859.28 |
| 340 | 2043/06 | $1,748.62 | $2,767.15 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $758,110.66 |
| 341 | 2043/07 | $1,754.99 | $2,760.79 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $756,355.67 |
| 342 | 2043/08 | $1,761.38 | $2,754.40 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $754,594.28 |
| 343 | 2043/09 | $1,767.80 | $2,747.98 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $752,826.49 |
| 344 | 2043/10 | $1,774.23 | $2,741.54 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $751,052.25 |
| 345 | 2043/11 | $1,780.70 | $2,735.08 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $749,271.56 |
| 346 | 2043/12 | $1,787.18 | $2,728.60 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $747,484.38 |
| 347 | 2044/01 | $1,793.69 | $2,722.09 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $745,690.69 |
| 348 | 2044/02 | $1,800.22 | $2,715.56 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $743,890.47 |
| 349 | 2044/03 | $1,806.78 | $2,709.00 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $742,083.69 |
| 350 | 2044/04 | $1,813.36 | $2,702.42 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $740,270.34 |
| 351 | 2044/05 | $1,819.96 | $2,695.82 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $738,450.38 |
| 352 | 2044/06 | $1,826.59 | $2,689.19 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $736,623.79 |
| 353 | 2044/07 | $1,833.24 | $2,682.54 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $734,790.55 |
| 354 | 2044/08 | $1,839.92 | $2,675.86 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $732,950.63 |
| 355 | 2044/09 | $1,846.62 | $2,669.16 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $731,104.02 |
| 356 | 2044/10 | $1,853.34 | $2,662.44 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $729,250.68 |
| 357 | 2044/11 | $1,860.09 | $2,655.69 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $727,390.59 |
| 358 | 2044/12 | $1,866.86 | $2,648.91 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $725,523.72 |
| 359 | 2045/01 | $1,873.66 | $2,642.12 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $723,650.06 |
| 360 | 2045/02 | $1,880.49 | $2,635.29 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $721,769.58 |
| 361 | 2045/03 | $1,887.33 | $2,628.44 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $719,882.24 |
| 362 | 2045/04 | $1,894.21 | $2,621.57 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $717,988.04 |
| 363 | 2045/05 | $1,901.10 | $2,614.67 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $716,086.93 |
| 364 | 2045/06 | $1,908.03 | $2,607.75 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $714,178.90 |
| 365 | 2045/07 | $1,914.98 | $2,600.80 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $712,263.93 |
| 366 | 2045/08 | $1,921.95 | $2,593.83 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $710,341.98 |
| 367 | 2045/09 | $1,928.95 | $2,586.83 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $708,413.03 |
| 368 | 2045/10 | $1,935.97 | $2,579.80 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $706,477.05 |
| 369 | 2045/11 | $1,943.02 | $2,572.75 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $704,534.03 |
| 370 | 2045/12 | $1,950.10 | $2,565.68 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $702,583.93 |
| 371 | 2046/01 | $1,957.20 | $2,558.58 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $700,626.73 |
| 372 | 2046/02 | $1,964.33 | $2,551.45 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $698,662.40 |
| 373 | 2046/03 | $1,971.48 | $2,544.30 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $696,690.92 |
| 374 | 2046/04 | $1,978.66 | $2,537.12 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $694,712.26 |
| 375 | 2046/05 | $1,985.87 | $2,529.91 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $692,726.39 |
| 376 | 2046/06 | $1,993.10 | $2,522.68 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $690,733.29 |
| 377 | 2046/07 | $2,000.36 | $2,515.42 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $688,732.93 |
| 378 | 2046/08 | $2,007.64 | $2,508.14 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $686,725.29 |
| 379 | 2046/09 | $2,014.95 | $2,500.82 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $684,710.34 |
| 380 | 2046/10 | $2,022.29 | $2,493.49 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $682,688.05 |
| 381 | 2046/11 | $2,029.66 | $2,486.12 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $680,658.39 |
| 382 | 2046/12 | $2,037.05 | $2,478.73 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $678,621.35 |
| 383 | 2047/01 | $2,044.46 | $2,471.31 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $676,576.88 |
| 384 | 2047/02 | $2,051.91 | $2,463.87 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $674,524.97 |
| 385 | 2047/03 | $2,059.38 | $2,456.40 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $672,465.59 |
| 386 | 2047/04 | $2,066.88 | $2,448.90 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $670,398.71 |
| 387 | 2047/05 | $2,074.41 | $2,441.37 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $668,324.30 |
| 388 | 2047/06 | $2,081.96 | $2,433.81 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $666,242.33 |
| 389 | 2047/07 | $2,089.55 | $2,426.23 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $664,152.79 |
| 390 | 2047/08 | $2,097.15 | $2,418.62 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $662,055.63 |
| 391 | 2047/09 | $2,104.79 | $2,410.99 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $659,950.84 |
| 392 | 2047/10 | $2,112.46 | $2,403.32 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $657,838.39 |
| 393 | 2047/11 | $2,120.15 | $2,395.63 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $655,718.24 |
| 394 | 2047/12 | $2,127.87 | $2,387.91 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $653,590.37 |
| 395 | 2048/01 | $2,135.62 | $2,380.16 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $651,454.75 |
| 396 | 2048/02 | $2,143.40 | $2,372.38 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $649,311.35 |
| 397 | 2048/03 | $2,151.20 | $2,364.58 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $647,160.15 |
| 398 | 2048/04 | $2,159.04 | $2,356.74 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $645,001.11 |
| 399 | 2048/05 | $2,166.90 | $2,348.88 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $642,834.21 |
| 400 | 2048/06 | $2,174.79 | $2,340.99 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $640,659.42 |
| 401 | 2048/07 | $2,182.71 | $2,333.07 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $638,476.71 |
| 402 | 2048/08 | $2,190.66 | $2,325.12 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $636,286.06 |
| 403 | 2048/09 | $2,198.64 | $2,317.14 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $634,087.42 |
| 404 | 2048/10 | $2,206.64 | $2,309.14 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $631,880.78 |
| 405 | 2048/11 | $2,214.68 | $2,301.10 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $629,666.10 |
| 406 | 2048/12 | $2,222.74 | $2,293.03 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $627,443.35 |
| 407 | 2049/01 | $2,230.84 | $2,284.94 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $625,212.52 |
| 408 | 2049/02 | $2,238.96 | $2,276.82 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $622,973.55 |
| 409 | 2049/03 | $2,247.12 | $2,268.66 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $620,726.44 |
| 410 | 2049/04 | $2,255.30 | $2,260.48 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $618,471.14 |
| 411 | 2049/05 | $2,263.51 | $2,252.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $616,207.63 |
| 412 | 2049/06 | $2,271.75 | $2,244.02 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $613,935.87 |
| 413 | 2049/07 | $2,280.03 | $2,235.75 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $611,655.85 |
| 414 | 2049/08 | $2,288.33 | $2,227.45 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $609,367.51 |
| 415 | 2049/09 | $2,296.66 | $2,219.11 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $607,070.85 |
| 416 | 2049/10 | $2,305.03 | $2,210.75 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $604,765.82 |
| 417 | 2049/11 | $2,313.42 | $2,202.36 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $602,452.40 |
| 418 | 2049/12 | $2,321.85 | $2,193.93 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $600,130.55 |
| 419 | 2050/01 | $2,330.30 | $2,185.48 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $597,800.25 |
| 420 | 2050/02 | $2,338.79 | $2,176.99 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $595,461.46 |
| 421 | 2050/03 | $2,347.31 | $2,168.47 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $593,114.16 |
| 422 | 2050/04 | $2,355.85 | $2,159.92 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $590,758.30 |
| 423 | 2050/05 | $2,364.43 | $2,151.34 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $588,393.87 |
| 424 | 2050/06 | $2,373.04 | $2,142.73 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $586,020.83 |
| 425 | 2050/07 | $2,381.69 | $2,134.09 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $583,639.14 |
| 426 | 2050/08 | $2,390.36 | $2,125.42 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $581,248.78 |
| 427 | 2050/09 | $2,399.06 | $2,116.71 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $578,849.72 |
| 428 | 2050/10 | $2,407.80 | $2,107.98 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $576,441.92 |
| 429 | 2050/11 | $2,416.57 | $2,099.21 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $574,025.35 |
| 430 | 2050/12 | $2,425.37 | $2,090.41 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $571,599.98 |
| 431 | 2051/01 | $2,434.20 | $2,081.58 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $569,165.78 |
| 432 | 2051/02 | $2,443.07 | $2,072.71 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $566,722.72 |
| 433 | 2051/03 | $2,451.96 | $2,063.82 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $564,270.75 |
| 434 | 2051/04 | $2,460.89 | $2,054.89 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $561,809.86 |
| 435 | 2051/05 | $2,469.85 | $2,045.92 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $559,340.01 |
| 436 | 2051/06 | $2,478.85 | $2,036.93 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $556,861.16 |
| 437 | 2051/07 | $2,487.87 | $2,027.90 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $554,373.29 |
| 438 | 2051/08 | $2,496.93 | $2,018.84 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $551,876.35 |
| 439 | 2051/09 | $2,506.03 | $2,009.75 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $549,370.32 |
| 440 | 2051/10 | $2,515.15 | $2,000.62 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $546,855.17 |
| 441 | 2051/11 | $2,524.31 | $1,991.46 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $544,330.86 |
| 442 | 2051/12 | $2,533.51 | $1,982.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $541,797.35 |
| 443 | 2052/01 | $2,542.73 | $1,973.05 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $539,254.62 |
| 444 | 2052/02 | $2,551.99 | $1,963.79 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $536,702.63 |
| 445 | 2052/03 | $2,561.29 | $1,954.49 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $534,141.34 |
| 446 | 2052/04 | $2,570.61 | $1,945.16 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $531,570.73 |
| 447 | 2052/05 | $2,579.97 | $1,935.80 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $528,990.75 |
| 448 | 2052/06 | $2,589.37 | $1,926.41 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $526,401.38 |
| 449 | 2052/07 | $2,598.80 | $1,916.98 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $523,802.58 |
| 450 | 2052/08 | $2,608.26 | $1,907.51 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $521,194.32 |
| 451 | 2052/09 | $2,617.76 | $1,898.02 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $518,576.56 |
| 452 | 2052/10 | $2,627.29 | $1,888.48 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $515,949.26 |
| 453 | 2052/11 | $2,636.86 | $1,878.92 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $513,312.40 |
| 454 | 2052/12 | $2,646.47 | $1,869.31 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $510,665.94 |
| 455 | 2053/01 | $2,656.10 | $1,859.68 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $508,009.83 |
| 456 | 2053/02 | $2,665.78 | $1,850.00 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $505,344.06 |
| 457 | 2053/03 | $2,675.48 | $1,840.29 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $502,668.58 |
| 458 | 2053/04 | $2,685.23 | $1,830.55 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $499,983.35 |
| 459 | 2053/05 | $2,695.00 | $1,820.77 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $497,288.34 |
| 460 | 2053/06 | $2,704.82 | $1,810.96 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $494,583.52 |
| 461 | 2053/07 | $2,714.67 | $1,801.11 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $491,868.86 |
| 462 | 2053/08 | $2,724.56 | $1,791.22 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $489,144.30 |
| 463 | 2053/09 | $2,734.48 | $1,781.30 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $486,409.82 |
| 464 | 2053/10 | $2,744.44 | $1,771.34 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $483,665.39 |
| 465 | 2053/11 | $2,754.43 | $1,761.35 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $480,910.96 |
| 466 | 2053/12 | $2,764.46 | $1,751.32 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $478,146.50 |
| 467 | 2054/01 | $2,774.53 | $1,741.25 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $475,371.97 |
| 468 | 2054/02 | $2,784.63 | $1,731.15 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $472,587.34 |
| 469 | 2054/03 | $2,794.77 | $1,721.01 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $469,792.57 |
| 470 | 2054/04 | $2,804.95 | $1,710.83 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $466,987.62 |
| 471 | 2054/05 | $2,815.16 | $1,700.61 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $464,172.45 |
| 472 | 2054/06 | $2,825.42 | $1,690.36 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $461,347.04 |
| 473 | 2054/07 | $2,835.71 | $1,680.07 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $458,511.33 |
| 474 | 2054/08 | $2,846.03 | $1,669.75 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $455,665.30 |
| 475 | 2054/09 | $2,856.40 | $1,659.38 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $452,808.90 |
| 476 | 2054/10 | $2,866.80 | $1,648.98 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $449,942.10 |
| 477 | 2054/11 | $2,877.24 | $1,638.54 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $447,064.87 |
| 478 | 2054/12 | $2,887.72 | $1,628.06 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $444,177.15 |
| 479 | 2055/01 | $2,898.23 | $1,617.55 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $441,278.92 |
| 480 | 2055/02 | $2,908.79 | $1,606.99 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $438,370.13 |
| 481 | 2055/03 | $2,919.38 | $1,596.40 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $435,450.75 |
| 482 | 2055/04 | $2,930.01 | $1,585.77 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $432,520.74 |
| 483 | 2055/05 | $2,940.68 | $1,575.10 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $429,580.06 |
| 484 | 2055/06 | $2,951.39 | $1,564.39 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $426,628.67 |
| 485 | 2055/07 | $2,962.14 | $1,553.64 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $423,666.53 |
| 486 | 2055/08 | $2,972.93 | $1,542.85 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $420,693.60 |
| 487 | 2055/09 | $2,983.75 | $1,532.03 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $417,709.85 |
| 488 | 2055/10 | $2,994.62 | $1,521.16 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $414,715.23 |
| 489 | 2055/11 | $3,005.52 | $1,510.25 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $411,709.71 |
| 490 | 2055/12 | $3,016.47 | $1,499.31 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $408,693.24 |
| 491 | 2056/01 | $3,027.45 | $1,488.32 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $405,665.79 |
| 492 | 2056/02 | $3,038.48 | $1,477.30 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $402,627.31 |
| 493 | 2056/03 | $3,049.54 | $1,466.23 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $399,577.77 |
| 494 | 2056/04 | $3,060.65 | $1,455.13 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $396,517.12 |
| 495 | 2056/05 | $3,071.79 | $1,443.98 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $393,445.32 |
| 496 | 2056/06 | $3,082.98 | $1,432.80 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $390,362.34 |
| 497 | 2056/07 | $3,094.21 | $1,421.57 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $387,268.14 |
| 498 | 2056/08 | $3,105.48 | $1,410.30 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $384,162.66 |
| 499 | 2056/09 | $3,116.79 | $1,398.99 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $381,045.87 |
| 500 | 2056/10 | $3,128.14 | $1,387.64 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $377,917.74 |
| 501 | 2056/11 | $3,139.53 | $1,376.25 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $374,778.21 |
| 502 | 2056/12 | $3,150.96 | $1,364.82 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $371,627.25 |
| 503 | 2057/01 | $3,162.44 | $1,353.34 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $368,464.82 |
| 504 | 2057/02 | $3,173.95 | $1,341.83 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $365,290.86 |
| 505 | 2057/03 | $3,185.51 | $1,330.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $362,105.35 |
| 506 | 2057/04 | $3,197.11 | $1,318.67 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $358,908.24 |
| 507 | 2057/05 | $3,208.75 | $1,307.02 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $355,699.49 |
| 508 | 2057/06 | $3,220.44 | $1,295.34 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $352,479.05 |
| 509 | 2057/07 | $3,232.17 | $1,283.61 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $349,246.88 |
| 510 | 2057/08 | $3,243.94 | $1,271.84 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $346,002.95 |
| 511 | 2057/09 | $3,255.75 | $1,260.03 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $342,747.20 |
| 512 | 2057/10 | $3,267.61 | $1,248.17 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $339,479.59 |
| 513 | 2057/11 | $3,279.51 | $1,236.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $336,200.08 |
| 514 | 2057/12 | $3,291.45 | $1,224.33 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $332,908.64 |
| 515 | 2058/01 | $3,303.44 | $1,212.34 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $329,605.20 |
| 516 | 2058/02 | $3,315.47 | $1,200.31 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $326,289.73 |
| 517 | 2058/03 | $3,327.54 | $1,188.24 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $322,962.20 |
| 518 | 2058/04 | $3,339.66 | $1,176.12 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $319,622.54 |
| 519 | 2058/05 | $3,351.82 | $1,163.96 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $316,270.72 |
| 520 | 2058/06 | $3,364.03 | $1,151.75 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $312,906.69 |
| 521 | 2058/07 | $3,376.28 | $1,139.50 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $309,530.42 |
| 522 | 2058/08 | $3,388.57 | $1,127.21 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $306,141.85 |
| 523 | 2058/09 | $3,400.91 | $1,114.87 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $302,740.94 |
| 524 | 2058/10 | $3,413.30 | $1,102.48 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $299,327.64 |
| 525 | 2058/11 | $3,425.73 | $1,090.05 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $295,901.91 |
| 526 | 2058/12 | $3,438.20 | $1,077.58 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $292,463.71 |
| 527 | 2059/01 | $3,450.72 | $1,065.06 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $289,012.99 |
| 528 | 2059/02 | $3,463.29 | $1,052.49 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $285,549.70 |
| 529 | 2059/03 | $3,475.90 | $1,039.88 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $282,073.80 |
| 530 | 2059/04 | $3,488.56 | $1,027.22 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $278,585.24 |
| 531 | 2059/05 | $3,501.26 | $1,014.51 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $275,083.98 |
| 532 | 2059/06 | $3,514.01 | $1,001.76 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $271,569.97 |
| 533 | 2059/07 | $3,526.81 | $988.97 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $268,043.15 |
| 534 | 2059/08 | $3,539.65 | $976.12 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $264,503.50 |
| 535 | 2059/09 | $3,552.54 | $963.23 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $260,950.96 |
| 536 | 2059/10 | $3,565.48 | $950.30 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $257,385.48 |
| 537 | 2059/11 | $3,578.47 | $937.31 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $253,807.01 |
| 538 | 2059/12 | $3,591.50 | $924.28 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $250,215.51 |
| 539 | 2060/01 | $3,604.58 | $911.20 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $246,610.94 |
| 540 | 2060/02 | $3,617.70 | $898.07 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $242,993.23 |
| 541 | 2060/03 | $3,630.88 | $884.90 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $239,362.36 |
| 542 | 2060/04 | $3,644.10 | $871.68 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $235,718.26 |
| 543 | 2060/05 | $3,657.37 | $858.41 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $232,060.89 |
| 544 | 2060/06 | $3,670.69 | $845.09 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $228,390.20 |
| 545 | 2060/07 | $3,684.06 | $831.72 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $224,706.14 |
| 546 | 2060/08 | $3,697.47 | $818.30 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $221,008.67 |
| 547 | 2060/09 | $3,710.94 | $804.84 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $217,297.73 |
| 548 | 2060/10 | $3,724.45 | $791.33 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $213,573.28 |
| 549 | 2060/11 | $3,738.01 | $777.76 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $209,835.26 |
| 550 | 2060/12 | $3,751.63 | $764.15 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $206,083.64 |
| 551 | 2061/01 | $3,765.29 | $750.49 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $202,318.35 |
| 552 | 2061/02 | $3,779.00 | $736.78 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $198,539.34 |
| 553 | 2061/03 | $3,792.76 | $723.01 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $194,746.58 |
| 554 | 2061/04 | $3,806.58 | $709.20 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $190,940.01 |
| 555 | 2061/05 | $3,820.44 | $695.34 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $187,119.57 |
| 556 | 2061/06 | $3,834.35 | $681.43 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $183,285.22 |
| 557 | 2061/07 | $3,848.31 | $667.46 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $179,436.90 |
| 558 | 2061/08 | $3,862.33 | $653.45 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $175,574.57 |
| 559 | 2061/09 | $3,876.39 | $639.38 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $171,698.18 |
| 560 | 2061/10 | $3,890.51 | $625.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $167,807.67 |
| 561 | 2061/11 | $3,904.68 | $611.10 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $163,902.99 |
| 562 | 2061/12 | $3,918.90 | $596.88 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $159,984.10 |
| 563 | 2062/01 | $3,933.17 | $582.61 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $156,050.93 |
| 564 | 2062/02 | $3,947.49 | $568.29 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $152,103.43 |
| 565 | 2062/03 | $3,961.87 | $553.91 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $148,141.57 |
| 566 | 2062/04 | $3,976.30 | $539.48 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $144,165.27 |
| 567 | 2062/05 | $3,990.78 | $525.00 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $140,174.49 |
| 568 | 2062/06 | $4,005.31 | $510.47 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $136,169.19 |
| 569 | 2062/07 | $4,019.89 | $495.88 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $132,149.29 |
| 570 | 2062/08 | $4,034.53 | $481.24 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $128,114.76 |
| 571 | 2062/09 | $4,049.23 | $466.55 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $124,065.53 |
| 572 | 2062/10 | $4,063.97 | $451.81 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $120,001.56 |
| 573 | 2062/11 | $4,078.77 | $437.01 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $115,922.79 |
| 574 | 2062/12 | $4,093.63 | $422.15 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $111,829.16 |
| 575 | 2063/01 | $4,108.53 | $407.24 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $107,720.63 |
| 576 | 2063/02 | $4,123.50 | $392.28 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $103,597.13 |
| 577 | 2063/03 | $4,138.51 | $377.27 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $99,458.62 |
| 578 | 2063/04 | $4,153.58 | $362.20 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $95,305.04 |
| 579 | 2063/05 | $4,168.71 | $347.07 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $91,136.33 |
| 580 | 2063/06 | $4,183.89 | $331.89 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $86,952.44 |
| 581 | 2063/07 | $4,199.13 | $316.65 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $82,753.31 |
| 582 | 2063/08 | $4,214.42 | $301.36 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $78,538.90 |
| 583 | 2063/09 | $4,229.77 | $286.01 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $74,309.13 |
| 584 | 2063/10 | $4,245.17 | $270.61 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $70,063.96 |
| 585 | 2063/11 | $4,260.63 | $255.15 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $65,803.34 |
| 586 | 2063/12 | $4,276.14 | $239.63 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $61,527.19 |
| 587 | 2064/01 | $4,291.72 | $224.06 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $57,235.48 |
| 588 | 2064/02 | $4,307.35 | $208.43 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $52,928.13 |
| 589 | 2064/03 | $4,323.03 | $192.75 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $48,605.10 |
| 590 | 2064/04 | $4,338.77 | $177.00 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $44,266.32 |
| 591 | 2064/05 | $4,354.57 | $161.20 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $39,911.75 |
| 592 | 2064/06 | $4,370.43 | $145.35 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $35,541.32 |
| 593 | 2064/07 | $4,386.35 | $129.43 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $31,154.97 |
| 594 | 2064/08 | $4,402.32 | $113.46 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $26,752.65 |
| 595 | 2064/09 | $4,418.35 | $97.42 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $22,334.29 |
| 596 | 2064/10 | $4,434.44 | $81.33 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $17,899.85 |
| 597 | 2064/11 | $4,450.59 | $65.19 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $13,449.26 |
| 598 | 2064/12 | $4,466.80 | $48.98 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $8,982.46 |
| 599 | 2065/01 | $4,483.07 | $32.71 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $4,499.39 |
| 600 | 2065/02 | $4,499.39 | $16.39 | $0.00 | $1,240.42 | $125.00 | $5,881.19 | $0.00 |
| Totals | $1,100,000.00 | $1,609,466.60 | $21,083.33 | $744,250.00 | $75,000.00 | $3,549,799.94 |
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.