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 $1,106,000.00 at 4.5% interest rate for a $1,166,000.00 home, you need to have a monthly payment of $5,735.12 ~ $5,827.28. You will make a total of 600 payments and you will pay off your mortgage on 2065/08. Consult with a Mortgage Specialist
Loan Comparison
You can save $295,670.78 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 | $4,638.45 | 4.5% | 600 months | $2,843,070.49 | $1,677,070.49 |
| 50 years | Bi-Weekly | $2,319.23 | 4.5% | 512 months | $2,547,399.71 | $1,381,399.71 |
| 45 years | Monthly | $4,780.95 | 4.5% | 540 months | $2,641,713.35 | $1,475,713.35 |
| 45 years | Bi-Weekly | $2,390.48 | 4.5% | 461 months | $2,383,475.39 | $1,217,475.39 |
| 40 years | Monthly | $4,972.16 | 4.5% | 480 months | $2,446,639.19 | $1,280,639.19 |
| 40 years | Bi-Weekly | $2,486.08 | 4.5% | 409 months | $2,224,617.23 | $1,058,617.23 |
| 35 years | Monthly | $5,234.22 | 4.5% | 420 months | $2,258,372.18 | $1,092,372.18 |
| 35 years | Bi-Weekly | $2,617.11 | 4.5% | 358 months | $2,071,134.30 | $905,134.30 |
| 30 years | Monthly | $5,603.94 | 4.5% | 360 months | $2,077,418.23 | $911,418.23 |
| 30 years | Bi-Weekly | $2,801.97 | 4.5% | 307 months | $1,923,318.01 | $757,318.01 |
| 25 years | Monthly | $6,147.51 | 4.5% | 300 months | $1,904,252.16 | $738,252.16 |
| 25 years | Bi-Weekly | $3,073.76 | 4.5% | 256 months | $1,781,436.17 | $615,436.17 |
| 20 years | Monthly | $6,997.10 | 4.5% | 240 months | $1,739,304.50 | $573,304.50 |
| 20 years | Bi-Weekly | $3,498.55 | 4.5% | 205 months | $1,645,727.21 | $479,727.21 |
| 15 years | Monthly | $8,460.83 | 4.5% | 180 months | $1,582,948.64 | $416,948.64 |
| 15 years | Bi-Weekly | $4,230.42 | 4.5% | 154 months | $1,516,394.68 | $350,394.68 |
| 10 years | Monthly | $11,462.41 | 4.5% | 120 months | $1,435,488.96 | $269,488.96 |
| 10 years | Bi-Weekly | $5,731.21 | 4.5% | 103 months | $1,393,602.43 | $227,602.43 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2015/09 | $490.95 | $4,147.50 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,105,509.05 |
| 2 | 2015/10 | $492.79 | $4,145.66 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,105,016.26 |
| 3 | 2015/11 | $494.64 | $4,143.81 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,104,521.62 |
| 4 | 2015/12 | $496.49 | $4,141.96 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,104,025.12 |
| 5 | 2016/01 | $498.36 | $4,140.09 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,103,526.77 |
| 6 | 2016/02 | $500.23 | $4,138.23 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,103,026.54 |
| 7 | 2016/03 | $502.10 | $4,136.35 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,102,524.44 |
| 8 | 2016/04 | $503.98 | $4,134.47 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,102,020.46 |
| 9 | 2016/05 | $505.87 | $4,132.58 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,101,514.58 |
| 10 | 2016/06 | $507.77 | $4,130.68 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,101,006.81 |
| 11 | 2016/07 | $509.68 | $4,128.78 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,100,497.13 |
| 12 | 2016/08 | $511.59 | $4,126.86 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,099,985.55 |
| 13 | 2016/09 | $513.51 | $4,124.95 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,099,472.04 |
| 14 | 2016/10 | $515.43 | $4,123.02 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,098,956.61 |
| 15 | 2016/11 | $517.36 | $4,121.09 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,098,439.25 |
| 16 | 2016/12 | $519.30 | $4,119.15 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,097,919.95 |
| 17 | 2017/01 | $521.25 | $4,117.20 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,097,398.69 |
| 18 | 2017/02 | $523.21 | $4,115.25 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,096,875.49 |
| 19 | 2017/03 | $525.17 | $4,113.28 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,096,350.32 |
| 20 | 2017/04 | $527.14 | $4,111.31 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,095,823.18 |
| 21 | 2017/05 | $529.11 | $4,109.34 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,095,294.07 |
| 22 | 2017/06 | $531.10 | $4,107.35 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,094,762.97 |
| 23 | 2017/07 | $533.09 | $4,105.36 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,094,229.88 |
| 24 | 2017/08 | $535.09 | $4,103.36 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,093,694.79 |
| 25 | 2017/09 | $537.10 | $4,101.36 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,093,157.70 |
| 26 | 2017/10 | $539.11 | $4,099.34 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,092,618.59 |
| 27 | 2017/11 | $541.13 | $4,097.32 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,092,077.46 |
| 28 | 2017/12 | $543.16 | $4,095.29 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,091,534.30 |
| 29 | 2018/01 | $545.20 | $4,093.25 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,090,989.10 |
| 30 | 2018/02 | $547.24 | $4,091.21 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,090,441.86 |
| 31 | 2018/03 | $549.29 | $4,089.16 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,089,892.56 |
| 32 | 2018/04 | $551.35 | $4,087.10 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,089,341.21 |
| 33 | 2018/05 | $553.42 | $4,085.03 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,088,787.79 |
| 34 | 2018/06 | $555.50 | $4,082.95 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,088,232.29 |
| 35 | 2018/07 | $557.58 | $4,080.87 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,087,674.71 |
| 36 | 2018/08 | $559.67 | $4,078.78 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,087,115.04 |
| 37 | 2018/09 | $561.77 | $4,076.68 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,086,553.27 |
| 38 | 2018/10 | $563.88 | $4,074.57 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,085,989.40 |
| 39 | 2018/11 | $565.99 | $4,072.46 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,085,423.41 |
| 40 | 2018/12 | $568.11 | $4,070.34 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,084,855.29 |
| 41 | 2019/01 | $570.24 | $4,068.21 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,084,285.05 |
| 42 | 2019/02 | $572.38 | $4,066.07 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,083,712.67 |
| 43 | 2019/03 | $574.53 | $4,063.92 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,083,138.14 |
| 44 | 2019/04 | $576.68 | $4,061.77 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,082,561.46 |
| 45 | 2019/05 | $578.85 | $4,059.61 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,081,982.61 |
| 46 | 2019/06 | $581.02 | $4,057.43 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,081,401.60 |
| 47 | 2019/07 | $583.19 | $4,055.26 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,080,818.40 |
| 48 | 2019/08 | $585.38 | $4,053.07 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,080,233.02 |
| 49 | 2019/09 | $587.58 | $4,050.87 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,079,645.44 |
| 50 | 2019/10 | $589.78 | $4,048.67 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,079,055.66 |
| 51 | 2019/11 | $591.99 | $4,046.46 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,078,463.67 |
| 52 | 2019/12 | $594.21 | $4,044.24 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,077,869.46 |
| 53 | 2020/01 | $596.44 | $4,042.01 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,077,273.02 |
| 54 | 2020/02 | $598.68 | $4,039.77 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,076,674.34 |
| 55 | 2020/03 | $600.92 | $4,037.53 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,076,073.42 |
| 56 | 2020/04 | $603.18 | $4,035.28 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,075,470.24 |
| 57 | 2020/05 | $605.44 | $4,033.01 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,074,864.81 |
| 58 | 2020/06 | $607.71 | $4,030.74 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,074,257.10 |
| 59 | 2020/07 | $609.99 | $4,028.46 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,073,647.11 |
| 60 | 2020/08 | $612.27 | $4,026.18 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,073,034.84 |
| 61 | 2020/09 | $614.57 | $4,023.88 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,072,420.27 |
| 62 | 2020/10 | $616.87 | $4,021.58 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,071,803.39 |
| 63 | 2020/11 | $619.19 | $4,019.26 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,071,184.20 |
| 64 | 2020/12 | $621.51 | $4,016.94 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,070,562.69 |
| 65 | 2021/01 | $623.84 | $4,014.61 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,069,938.85 |
| 66 | 2021/02 | $626.18 | $4,012.27 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,069,312.67 |
| 67 | 2021/03 | $628.53 | $4,009.92 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,068,684.14 |
| 68 | 2021/04 | $630.89 | $4,007.57 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,068,053.26 |
| 69 | 2021/05 | $633.25 | $4,005.20 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,067,420.01 |
| 70 | 2021/06 | $635.63 | $4,002.83 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,066,784.38 |
| 71 | 2021/07 | $638.01 | $4,000.44 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,066,146.37 |
| 72 | 2021/08 | $640.40 | $3,998.05 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,065,505.97 |
| 73 | 2021/09 | $642.80 | $3,995.65 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,064,863.17 |
| 74 | 2021/10 | $645.21 | $3,993.24 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,064,217.95 |
| 75 | 2021/11 | $647.63 | $3,990.82 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,063,570.32 |
| 76 | 2021/12 | $650.06 | $3,988.39 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,062,920.26 |
| 77 | 2022/01 | $652.50 | $3,985.95 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,062,267.76 |
| 78 | 2022/02 | $654.95 | $3,983.50 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,061,612.81 |
| 79 | 2022/03 | $657.40 | $3,981.05 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,060,955.41 |
| 80 | 2022/04 | $659.87 | $3,978.58 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,060,295.54 |
| 81 | 2022/05 | $662.34 | $3,976.11 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,059,633.20 |
| 82 | 2022/06 | $664.83 | $3,973.62 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,058,968.37 |
| 83 | 2022/07 | $667.32 | $3,971.13 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,058,301.05 |
| 84 | 2022/08 | $669.82 | $3,968.63 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,057,631.23 |
| 85 | 2022/09 | $672.33 | $3,966.12 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,056,958.90 |
| 86 | 2022/10 | $674.85 | $3,963.60 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,056,284.04 |
| 87 | 2022/11 | $677.39 | $3,961.07 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,055,606.66 |
| 88 | 2022/12 | $679.93 | $3,958.52 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,054,926.73 |
| 89 | 2023/01 | $682.48 | $3,955.98 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,054,244.25 |
| 90 | 2023/02 | $685.03 | $3,953.42 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,053,559.22 |
| 91 | 2023/03 | $687.60 | $3,950.85 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,052,871.62 |
| 92 | 2023/04 | $690.18 | $3,948.27 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,052,181.43 |
| 93 | 2023/05 | $692.77 | $3,945.68 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,051,488.66 |
| 94 | 2023/06 | $695.37 | $3,943.08 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,050,793.30 |
| 95 | 2023/07 | $697.98 | $3,940.47 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,050,095.32 |
| 96 | 2023/08 | $700.59 | $3,937.86 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,049,394.73 |
| 97 | 2023/09 | $703.22 | $3,935.23 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,048,691.51 |
| 98 | 2023/10 | $705.86 | $3,932.59 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,047,985.65 |
| 99 | 2023/11 | $708.50 | $3,929.95 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,047,277.14 |
| 100 | 2023/12 | $711.16 | $3,927.29 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,046,565.98 |
| 101 | 2024/01 | $713.83 | $3,924.62 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,045,852.15 |
| 102 | 2024/02 | $716.51 | $3,921.95 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,045,135.65 |
| 103 | 2024/03 | $719.19 | $3,919.26 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,044,416.46 |
| 104 | 2024/04 | $721.89 | $3,916.56 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,043,694.57 |
| 105 | 2024/05 | $724.60 | $3,913.85 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,042,969.97 |
| 106 | 2024/06 | $727.31 | $3,911.14 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,042,242.66 |
| 107 | 2024/07 | $730.04 | $3,908.41 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,041,512.62 |
| 108 | 2024/08 | $732.78 | $3,905.67 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,040,779.84 |
| 109 | 2024/09 | $735.53 | $3,902.92 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,040,044.31 |
| 110 | 2024/10 | $738.28 | $3,900.17 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,039,306.03 |
| 111 | 2024/11 | $741.05 | $3,897.40 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,038,564.97 |
| 112 | 2024/12 | $743.83 | $3,894.62 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,037,821.14 |
| 113 | 2025/01 | $746.62 | $3,891.83 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,037,074.52 |
| 114 | 2025/02 | $749.42 | $3,889.03 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,036,325.10 |
| 115 | 2025/03 | $752.23 | $3,886.22 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,035,572.87 |
| 116 | 2025/04 | $755.05 | $3,883.40 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,034,817.81 |
| 117 | 2025/05 | $757.88 | $3,880.57 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,034,059.93 |
| 118 | 2025/06 | $760.73 | $3,877.72 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,033,299.20 |
| 119 | 2025/07 | $763.58 | $3,874.87 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,032,535.63 |
| 120 | 2025/08 | $766.44 | $3,872.01 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,031,769.18 |
| 121 | 2025/09 | $769.32 | $3,869.13 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,030,999.87 |
| 122 | 2025/10 | $772.20 | $3,866.25 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,030,227.67 |
| 123 | 2025/11 | $775.10 | $3,863.35 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,029,452.57 |
| 124 | 2025/12 | $778.00 | $3,860.45 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,028,674.56 |
| 125 | 2026/01 | $780.92 | $3,857.53 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,027,893.64 |
| 126 | 2026/02 | $783.85 | $3,854.60 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,027,109.79 |
| 127 | 2026/03 | $786.79 | $3,851.66 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,026,323.00 |
| 128 | 2026/04 | $789.74 | $3,848.71 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,025,533.26 |
| 129 | 2026/05 | $792.70 | $3,845.75 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,024,740.56 |
| 130 | 2026/06 | $795.67 | $3,842.78 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,023,944.89 |
| 131 | 2026/07 | $798.66 | $3,839.79 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,023,146.23 |
| 132 | 2026/08 | $801.65 | $3,836.80 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,022,344.58 |
| 133 | 2026/09 | $804.66 | $3,833.79 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,021,539.92 |
| 134 | 2026/10 | $807.68 | $3,830.77 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,020,732.25 |
| 135 | 2026/11 | $810.70 | $3,827.75 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,019,921.54 |
| 136 | 2026/12 | $813.75 | $3,824.71 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,019,107.80 |
| 137 | 2027/01 | $816.80 | $3,821.65 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,018,291.00 |
| 138 | 2027/02 | $819.86 | $3,818.59 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,017,471.14 |
| 139 | 2027/03 | $822.93 | $3,815.52 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,016,648.21 |
| 140 | 2027/04 | $826.02 | $3,812.43 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,015,822.19 |
| 141 | 2027/05 | $829.12 | $3,809.33 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,014,993.07 |
| 142 | 2027/06 | $832.23 | $3,806.22 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,014,160.84 |
| 143 | 2027/07 | $835.35 | $3,803.10 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,013,325.49 |
| 144 | 2027/08 | $838.48 | $3,799.97 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,012,487.01 |
| 145 | 2027/09 | $841.62 | $3,796.83 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,011,645.39 |
| 146 | 2027/10 | $844.78 | $3,793.67 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,010,800.61 |
| 147 | 2027/11 | $847.95 | $3,790.50 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,009,952.66 |
| 148 | 2027/12 | $851.13 | $3,787.32 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,009,101.53 |
| 149 | 2028/01 | $854.32 | $3,784.13 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,008,247.21 |
| 150 | 2028/02 | $857.52 | $3,780.93 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,007,389.69 |
| 151 | 2028/03 | $860.74 | $3,777.71 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,006,528.95 |
| 152 | 2028/04 | $863.97 | $3,774.48 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,005,664.98 |
| 153 | 2028/05 | $867.21 | $3,771.24 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,004,797.77 |
| 154 | 2028/06 | $870.46 | $3,767.99 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,003,927.31 |
| 155 | 2028/07 | $873.72 | $3,764.73 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,003,053.59 |
| 156 | 2028/08 | $877.00 | $3,761.45 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,002,176.59 |
| 157 | 2028/09 | $880.29 | $3,758.16 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,001,296.30 |
| 158 | 2028/10 | $883.59 | $3,754.86 | $92.17 | $971.67 | $125.00 | $5,827.28 | $1,000,412.71 |
| 159 | 2028/11 | $886.90 | $3,751.55 | $92.17 | $971.67 | $125.00 | $5,827.28 | $999,525.81 |
| 160 | 2028/12 | $890.23 | $3,748.22 | $92.17 | $971.67 | $125.00 | $5,827.28 | $998,635.58 |
| 161 | 2029/01 | $893.57 | $3,744.88 | $92.17 | $971.67 | $125.00 | $5,827.28 | $997,742.01 |
| 162 | 2029/02 | $896.92 | $3,741.53 | $92.17 | $971.67 | $125.00 | $5,827.28 | $996,845.09 |
| 163 | 2029/03 | $900.28 | $3,738.17 | $92.17 | $971.67 | $125.00 | $5,827.28 | $995,944.81 |
| 164 | 2029/04 | $903.66 | $3,734.79 | $92.17 | $971.67 | $125.00 | $5,827.28 | $995,041.16 |
| 165 | 2029/05 | $907.05 | $3,731.40 | $92.17 | $971.67 | $125.00 | $5,827.28 | $994,134.11 |
| 166 | 2029/06 | $910.45 | $3,728.00 | $92.17 | $971.67 | $125.00 | $5,827.28 | $993,223.66 |
| 167 | 2029/07 | $913.86 | $3,724.59 | $92.17 | $971.67 | $125.00 | $5,827.28 | $992,309.80 |
| 168 | 2029/08 | $917.29 | $3,721.16 | $92.17 | $971.67 | $125.00 | $5,827.28 | $991,392.51 |
| 169 | 2029/09 | $920.73 | $3,717.72 | $92.17 | $971.67 | $125.00 | $5,827.28 | $990,471.78 |
| 170 | 2029/10 | $924.18 | $3,714.27 | $92.17 | $971.67 | $125.00 | $5,827.28 | $989,547.60 |
| 171 | 2029/11 | $927.65 | $3,710.80 | $92.17 | $971.67 | $125.00 | $5,827.28 | $988,619.95 |
| 172 | 2029/12 | $931.13 | $3,707.32 | $92.17 | $971.67 | $125.00 | $5,827.28 | $987,688.83 |
| 173 | 2030/01 | $934.62 | $3,703.83 | $92.17 | $971.67 | $125.00 | $5,827.28 | $986,754.21 |
| 174 | 2030/02 | $938.12 | $3,700.33 | $92.17 | $971.67 | $125.00 | $5,827.28 | $985,816.09 |
| 175 | 2030/03 | $941.64 | $3,696.81 | $92.17 | $971.67 | $125.00 | $5,827.28 | $984,874.45 |
| 176 | 2030/04 | $945.17 | $3,693.28 | $92.17 | $971.67 | $125.00 | $5,827.28 | $983,929.27 |
| 177 | 2030/05 | $948.72 | $3,689.73 | $92.17 | $971.67 | $125.00 | $5,827.28 | $982,980.56 |
| 178 | 2030/06 | $952.27 | $3,686.18 | $92.17 | $971.67 | $125.00 | $5,827.28 | $982,028.28 |
| 179 | 2030/07 | $955.84 | $3,682.61 | $92.17 | $971.67 | $125.00 | $5,827.28 | $981,072.44 |
| 180 | 2030/08 | $959.43 | $3,679.02 | $92.17 | $971.67 | $125.00 | $5,827.28 | $980,113.01 |
| 181 | 2030/09 | $963.03 | $3,675.42 | $92.17 | $971.67 | $125.00 | $5,827.28 | $979,149.98 |
| 182 | 2030/10 | $966.64 | $3,671.81 | $92.17 | $971.67 | $125.00 | $5,827.28 | $978,183.34 |
| 183 | 2030/11 | $970.26 | $3,668.19 | $92.17 | $971.67 | $125.00 | $5,827.28 | $977,213.08 |
| 184 | 2030/12 | $973.90 | $3,664.55 | $92.17 | $971.67 | $125.00 | $5,827.28 | $976,239.18 |
| 185 | 2031/01 | $977.55 | $3,660.90 | $92.17 | $971.67 | $125.00 | $5,827.28 | $975,261.63 |
| 186 | 2031/02 | $981.22 | $3,657.23 | $92.17 | $971.67 | $125.00 | $5,827.28 | $974,280.41 |
| 187 | 2031/03 | $984.90 | $3,653.55 | $92.17 | $971.67 | $125.00 | $5,827.28 | $973,295.51 |
| 188 | 2031/04 | $988.59 | $3,649.86 | $92.17 | $971.67 | $125.00 | $5,827.28 | $972,306.91 |
| 189 | 2031/05 | $992.30 | $3,646.15 | $92.17 | $971.67 | $125.00 | $5,827.28 | $971,314.61 |
| 190 | 2031/06 | $996.02 | $3,642.43 | $92.17 | $971.67 | $125.00 | $5,827.28 | $970,318.59 |
| 191 | 2031/07 | $999.76 | $3,638.69 | $92.17 | $971.67 | $125.00 | $5,827.28 | $969,318.84 |
| 192 | 2031/08 | $1,003.51 | $3,634.95 | $92.17 | $971.67 | $125.00 | $5,827.28 | $968,315.33 |
| 193 | 2031/09 | $1,007.27 | $3,631.18 | $92.17 | $971.67 | $125.00 | $5,827.28 | $967,308.06 |
| 194 | 2031/10 | $1,011.05 | $3,627.41 | $92.17 | $971.67 | $125.00 | $5,827.28 | $966,297.02 |
| 195 | 2031/11 | $1,014.84 | $3,623.61 | $92.17 | $971.67 | $125.00 | $5,827.28 | $965,282.18 |
| 196 | 2031/12 | $1,018.64 | $3,619.81 | $92.17 | $971.67 | $125.00 | $5,827.28 | $964,263.54 |
| 197 | 2032/01 | $1,022.46 | $3,615.99 | $92.17 | $971.67 | $125.00 | $5,827.28 | $963,241.08 |
| 198 | 2032/02 | $1,026.30 | $3,612.15 | $92.17 | $971.67 | $125.00 | $5,827.28 | $962,214.78 |
| 199 | 2032/03 | $1,030.15 | $3,608.31 | $92.17 | $971.67 | $125.00 | $5,827.28 | $961,184.63 |
| 200 | 2032/04 | $1,034.01 | $3,604.44 | $92.17 | $971.67 | $125.00 | $5,827.28 | $960,150.63 |
| 201 | 2032/05 | $1,037.89 | $3,600.56 | $92.17 | $971.67 | $125.00 | $5,827.28 | $959,112.74 |
| 202 | 2032/06 | $1,041.78 | $3,596.67 | $92.17 | $971.67 | $125.00 | $5,827.28 | $958,070.96 |
| 203 | 2032/07 | $1,045.68 | $3,592.77 | $92.17 | $971.67 | $125.00 | $5,827.28 | $957,025.28 |
| 204 | 2032/08 | $1,049.61 | $3,588.84 | $92.17 | $971.67 | $125.00 | $5,827.28 | $955,975.67 |
| 205 | 2032/09 | $1,053.54 | $3,584.91 | $92.17 | $971.67 | $125.00 | $5,827.28 | $954,922.13 |
| 206 | 2032/10 | $1,057.49 | $3,580.96 | $92.17 | $971.67 | $125.00 | $5,827.28 | $953,864.64 |
| 207 | 2032/11 | $1,061.46 | $3,576.99 | $92.17 | $971.67 | $125.00 | $5,827.28 | $952,803.18 |
| 208 | 2032/12 | $1,065.44 | $3,573.01 | $92.17 | $971.67 | $125.00 | $5,827.28 | $951,737.74 |
| 209 | 2033/01 | $1,069.43 | $3,569.02 | $92.17 | $971.67 | $125.00 | $5,827.28 | $950,668.30 |
| 210 | 2033/02 | $1,073.44 | $3,565.01 | $92.17 | $971.67 | $125.00 | $5,827.28 | $949,594.86 |
| 211 | 2033/03 | $1,077.47 | $3,560.98 | $92.17 | $971.67 | $125.00 | $5,827.28 | $948,517.39 |
| 212 | 2033/04 | $1,081.51 | $3,556.94 | $92.17 | $971.67 | $125.00 | $5,827.28 | $947,435.88 |
| 213 | 2033/05 | $1,085.57 | $3,552.88 | $92.17 | $971.67 | $125.00 | $5,827.28 | $946,350.31 |
| 214 | 2033/06 | $1,089.64 | $3,548.81 | $92.17 | $971.67 | $125.00 | $5,827.28 | $945,260.67 |
| 215 | 2033/07 | $1,093.72 | $3,544.73 | $92.17 | $971.67 | $125.00 | $5,827.28 | $944,166.95 |
| 216 | 2033/08 | $1,097.82 | $3,540.63 | $92.17 | $971.67 | $125.00 | $5,827.28 | $943,069.13 |
| 217 | 2033/09 | $1,101.94 | $3,536.51 | $92.17 | $971.67 | $125.00 | $5,827.28 | $941,967.19 |
| 218 | 2033/10 | $1,106.07 | $3,532.38 | $92.17 | $971.67 | $125.00 | $5,827.28 | $940,861.11 |
| 219 | 2033/11 | $1,110.22 | $3,528.23 | $92.17 | $971.67 | $125.00 | $5,827.28 | $939,750.89 |
| 220 | 2033/12 | $1,114.38 | $3,524.07 | $92.17 | $971.67 | $125.00 | $5,827.28 | $938,636.50 |
| 221 | 2034/01 | $1,118.56 | $3,519.89 | $92.17 | $971.67 | $125.00 | $5,827.28 | $937,517.94 |
| 222 | 2034/02 | $1,122.76 | $3,515.69 | $92.17 | $971.67 | $125.00 | $5,827.28 | $936,395.18 |
| 223 | 2034/03 | $1,126.97 | $3,511.48 | $92.17 | $971.67 | $125.00 | $5,827.28 | $935,268.21 |
| 224 | 2034/04 | $1,131.20 | $3,507.26 | $92.17 | $971.67 | $125.00 | $5,827.28 | $934,137.02 |
| 225 | 2034/05 | $1,135.44 | $3,503.01 | $92.17 | $971.67 | $125.00 | $5,827.28 | $933,001.58 |
| 226 | 2034/06 | $1,139.69 | $3,498.76 | $0.00 | $971.67 | $125.00 | $5,735.12 | $931,861.89 |
| 227 | 2034/07 | $1,143.97 | $3,494.48 | $0.00 | $971.67 | $125.00 | $5,735.12 | $930,717.92 |
| 228 | 2034/08 | $1,148.26 | $3,490.19 | $0.00 | $971.67 | $125.00 | $5,735.12 | $929,569.66 |
| 229 | 2034/09 | $1,152.56 | $3,485.89 | $0.00 | $971.67 | $125.00 | $5,735.12 | $928,417.09 |
| 230 | 2034/10 | $1,156.89 | $3,481.56 | $0.00 | $971.67 | $125.00 | $5,735.12 | $927,260.21 |
| 231 | 2034/11 | $1,161.23 | $3,477.23 | $0.00 | $971.67 | $125.00 | $5,735.12 | $926,098.98 |
| 232 | 2034/12 | $1,165.58 | $3,472.87 | $0.00 | $971.67 | $125.00 | $5,735.12 | $924,933.40 |
| 233 | 2035/01 | $1,169.95 | $3,468.50 | $0.00 | $971.67 | $125.00 | $5,735.12 | $923,763.45 |
| 234 | 2035/02 | $1,174.34 | $3,464.11 | $0.00 | $971.67 | $125.00 | $5,735.12 | $922,589.11 |
| 235 | 2035/03 | $1,178.74 | $3,459.71 | $0.00 | $971.67 | $125.00 | $5,735.12 | $921,410.37 |
| 236 | 2035/04 | $1,183.16 | $3,455.29 | $0.00 | $971.67 | $125.00 | $5,735.12 | $920,227.21 |
| 237 | 2035/05 | $1,187.60 | $3,450.85 | $0.00 | $971.67 | $125.00 | $5,735.12 | $919,039.61 |
| 238 | 2035/06 | $1,192.05 | $3,446.40 | $0.00 | $971.67 | $125.00 | $5,735.12 | $917,847.56 |
| 239 | 2035/07 | $1,196.52 | $3,441.93 | $0.00 | $971.67 | $125.00 | $5,735.12 | $916,651.04 |
| 240 | 2035/08 | $1,201.01 | $3,437.44 | $0.00 | $971.67 | $125.00 | $5,735.12 | $915,450.03 |
| 241 | 2035/09 | $1,205.51 | $3,432.94 | $0.00 | $971.67 | $125.00 | $5,735.12 | $914,244.52 |
| 242 | 2035/10 | $1,210.03 | $3,428.42 | $0.00 | $971.67 | $125.00 | $5,735.12 | $913,034.48 |
| 243 | 2035/11 | $1,214.57 | $3,423.88 | $0.00 | $971.67 | $125.00 | $5,735.12 | $911,819.91 |
| 244 | 2035/12 | $1,219.13 | $3,419.32 | $0.00 | $971.67 | $125.00 | $5,735.12 | $910,600.78 |
| 245 | 2036/01 | $1,223.70 | $3,414.75 | $0.00 | $971.67 | $125.00 | $5,735.12 | $909,377.09 |
| 246 | 2036/02 | $1,228.29 | $3,410.16 | $0.00 | $971.67 | $125.00 | $5,735.12 | $908,148.80 |
| 247 | 2036/03 | $1,232.89 | $3,405.56 | $0.00 | $971.67 | $125.00 | $5,735.12 | $906,915.91 |
| 248 | 2036/04 | $1,237.52 | $3,400.93 | $0.00 | $971.67 | $125.00 | $5,735.12 | $905,678.39 |
| 249 | 2036/05 | $1,242.16 | $3,396.29 | $0.00 | $971.67 | $125.00 | $5,735.12 | $904,436.23 |
| 250 | 2036/06 | $1,246.81 | $3,391.64 | $0.00 | $971.67 | $125.00 | $5,735.12 | $903,189.42 |
| 251 | 2036/07 | $1,251.49 | $3,386.96 | $0.00 | $971.67 | $125.00 | $5,735.12 | $901,937.93 |
| 252 | 2036/08 | $1,256.18 | $3,382.27 | $0.00 | $971.67 | $125.00 | $5,735.12 | $900,681.74 |
| 253 | 2036/09 | $1,260.89 | $3,377.56 | $0.00 | $971.67 | $125.00 | $5,735.12 | $899,420.85 |
| 254 | 2036/10 | $1,265.62 | $3,372.83 | $0.00 | $971.67 | $125.00 | $5,735.12 | $898,155.23 |
| 255 | 2036/11 | $1,270.37 | $3,368.08 | $0.00 | $971.67 | $125.00 | $5,735.12 | $896,884.86 |
| 256 | 2036/12 | $1,275.13 | $3,363.32 | $0.00 | $971.67 | $125.00 | $5,735.12 | $895,609.73 |
| 257 | 2037/01 | $1,279.91 | $3,358.54 | $0.00 | $971.67 | $125.00 | $5,735.12 | $894,329.81 |
| 258 | 2037/02 | $1,284.71 | $3,353.74 | $0.00 | $971.67 | $125.00 | $5,735.12 | $893,045.10 |
| 259 | 2037/03 | $1,289.53 | $3,348.92 | $0.00 | $971.67 | $125.00 | $5,735.12 | $891,755.57 |
| 260 | 2037/04 | $1,294.37 | $3,344.08 | $0.00 | $971.67 | $125.00 | $5,735.12 | $890,461.20 |
| 261 | 2037/05 | $1,299.22 | $3,339.23 | $0.00 | $971.67 | $125.00 | $5,735.12 | $889,161.98 |
| 262 | 2037/06 | $1,304.09 | $3,334.36 | $0.00 | $971.67 | $125.00 | $5,735.12 | $887,857.88 |
| 263 | 2037/07 | $1,308.98 | $3,329.47 | $0.00 | $971.67 | $125.00 | $5,735.12 | $886,548.90 |
| 264 | 2037/08 | $1,313.89 | $3,324.56 | $0.00 | $971.67 | $125.00 | $5,735.12 | $885,235.01 |
| 265 | 2037/09 | $1,318.82 | $3,319.63 | $0.00 | $971.67 | $125.00 | $5,735.12 | $883,916.19 |
| 266 | 2037/10 | $1,323.77 | $3,314.69 | $0.00 | $971.67 | $125.00 | $5,735.12 | $882,592.42 |
| 267 | 2037/11 | $1,328.73 | $3,309.72 | $0.00 | $971.67 | $125.00 | $5,735.12 | $881,263.69 |
| 268 | 2037/12 | $1,333.71 | $3,304.74 | $0.00 | $971.67 | $125.00 | $5,735.12 | $879,929.98 |
| 269 | 2038/01 | $1,338.71 | $3,299.74 | $0.00 | $971.67 | $125.00 | $5,735.12 | $878,591.27 |
| 270 | 2038/02 | $1,343.73 | $3,294.72 | $0.00 | $971.67 | $125.00 | $5,735.12 | $877,247.53 |
| 271 | 2038/03 | $1,348.77 | $3,289.68 | $0.00 | $971.67 | $125.00 | $5,735.12 | $875,898.76 |
| 272 | 2038/04 | $1,353.83 | $3,284.62 | $0.00 | $971.67 | $125.00 | $5,735.12 | $874,544.93 |
| 273 | 2038/05 | $1,358.91 | $3,279.54 | $0.00 | $971.67 | $125.00 | $5,735.12 | $873,186.02 |
| 274 | 2038/06 | $1,364.00 | $3,274.45 | $0.00 | $971.67 | $125.00 | $5,735.12 | $871,822.02 |
| 275 | 2038/07 | $1,369.12 | $3,269.33 | $0.00 | $971.67 | $125.00 | $5,735.12 | $870,452.90 |
| 276 | 2038/08 | $1,374.25 | $3,264.20 | $0.00 | $971.67 | $125.00 | $5,735.12 | $869,078.65 |
| 277 | 2038/09 | $1,379.41 | $3,259.04 | $0.00 | $971.67 | $125.00 | $5,735.12 | $867,699.24 |
| 278 | 2038/10 | $1,384.58 | $3,253.87 | $0.00 | $971.67 | $125.00 | $5,735.12 | $866,314.67 |
| 279 | 2038/11 | $1,389.77 | $3,248.68 | $0.00 | $971.67 | $125.00 | $5,735.12 | $864,924.90 |
| 280 | 2038/12 | $1,394.98 | $3,243.47 | $0.00 | $971.67 | $125.00 | $5,735.12 | $863,529.91 |
| 281 | 2039/01 | $1,400.21 | $3,238.24 | $0.00 | $971.67 | $125.00 | $5,735.12 | $862,129.70 |
| 282 | 2039/02 | $1,405.46 | $3,232.99 | $0.00 | $971.67 | $125.00 | $5,735.12 | $860,724.23 |
| 283 | 2039/03 | $1,410.73 | $3,227.72 | $0.00 | $971.67 | $125.00 | $5,735.12 | $859,313.50 |
| 284 | 2039/04 | $1,416.03 | $3,222.43 | $0.00 | $971.67 | $125.00 | $5,735.12 | $857,897.47 |
| 285 | 2039/05 | $1,421.34 | $3,217.12 | $0.00 | $971.67 | $125.00 | $5,735.12 | $856,476.14 |
| 286 | 2039/06 | $1,426.67 | $3,211.79 | $0.00 | $971.67 | $125.00 | $5,735.12 | $855,049.47 |
| 287 | 2039/07 | $1,432.02 | $3,206.44 | $0.00 | $971.67 | $125.00 | $5,735.12 | $853,617.46 |
| 288 | 2039/08 | $1,437.39 | $3,201.07 | $0.00 | $971.67 | $125.00 | $5,735.12 | $852,180.07 |
| 289 | 2039/09 | $1,442.78 | $3,195.68 | $0.00 | $971.67 | $125.00 | $5,735.12 | $850,737.30 |
| 290 | 2039/10 | $1,448.19 | $3,190.26 | $0.00 | $971.67 | $125.00 | $5,735.12 | $849,289.11 |
| 291 | 2039/11 | $1,453.62 | $3,184.83 | $0.00 | $971.67 | $125.00 | $5,735.12 | $847,835.50 |
| 292 | 2039/12 | $1,459.07 | $3,179.38 | $0.00 | $971.67 | $125.00 | $5,735.12 | $846,376.43 |
| 293 | 2040/01 | $1,464.54 | $3,173.91 | $0.00 | $971.67 | $125.00 | $5,735.12 | $844,911.89 |
| 294 | 2040/02 | $1,470.03 | $3,168.42 | $0.00 | $971.67 | $125.00 | $5,735.12 | $843,441.86 |
| 295 | 2040/03 | $1,475.54 | $3,162.91 | $0.00 | $971.67 | $125.00 | $5,735.12 | $841,966.31 |
| 296 | 2040/04 | $1,481.08 | $3,157.37 | $0.00 | $971.67 | $125.00 | $5,735.12 | $840,485.24 |
| 297 | 2040/05 | $1,486.63 | $3,151.82 | $0.00 | $971.67 | $125.00 | $5,735.12 | $838,998.61 |
| 298 | 2040/06 | $1,492.21 | $3,146.24 | $0.00 | $971.67 | $125.00 | $5,735.12 | $837,506.40 |
| 299 | 2040/07 | $1,497.80 | $3,140.65 | $0.00 | $971.67 | $125.00 | $5,735.12 | $836,008.60 |
| 300 | 2040/08 | $1,503.42 | $3,135.03 | $0.00 | $971.67 | $125.00 | $5,735.12 | $834,505.18 |
| 301 | 2040/09 | $1,509.06 | $3,129.39 | $0.00 | $971.67 | $125.00 | $5,735.12 | $832,996.12 |
| 302 | 2040/10 | $1,514.72 | $3,123.74 | $0.00 | $971.67 | $125.00 | $5,735.12 | $831,481.41 |
| 303 | 2040/11 | $1,520.40 | $3,118.06 | $0.00 | $971.67 | $125.00 | $5,735.12 | $829,961.01 |
| 304 | 2040/12 | $1,526.10 | $3,112.35 | $0.00 | $971.67 | $125.00 | $5,735.12 | $828,434.91 |
| 305 | 2041/01 | $1,531.82 | $3,106.63 | $0.00 | $971.67 | $125.00 | $5,735.12 | $826,903.09 |
| 306 | 2041/02 | $1,537.56 | $3,100.89 | $0.00 | $971.67 | $125.00 | $5,735.12 | $825,365.53 |
| 307 | 2041/03 | $1,543.33 | $3,095.12 | $0.00 | $971.67 | $125.00 | $5,735.12 | $823,822.20 |
| 308 | 2041/04 | $1,549.12 | $3,089.33 | $0.00 | $971.67 | $125.00 | $5,735.12 | $822,273.08 |
| 309 | 2041/05 | $1,554.93 | $3,083.52 | $0.00 | $971.67 | $125.00 | $5,735.12 | $820,718.16 |
| 310 | 2041/06 | $1,560.76 | $3,077.69 | $0.00 | $971.67 | $125.00 | $5,735.12 | $819,157.40 |
| 311 | 2041/07 | $1,566.61 | $3,071.84 | $0.00 | $971.67 | $125.00 | $5,735.12 | $817,590.79 |
| 312 | 2041/08 | $1,572.49 | $3,065.97 | $0.00 | $971.67 | $125.00 | $5,735.12 | $816,018.30 |
| 313 | 2041/09 | $1,578.38 | $3,060.07 | $0.00 | $971.67 | $125.00 | $5,735.12 | $814,439.92 |
| 314 | 2041/10 | $1,584.30 | $3,054.15 | $0.00 | $971.67 | $125.00 | $5,735.12 | $812,855.62 |
| 315 | 2041/11 | $1,590.24 | $3,048.21 | $0.00 | $971.67 | $125.00 | $5,735.12 | $811,265.38 |
| 316 | 2041/12 | $1,596.21 | $3,042.25 | $0.00 | $971.67 | $125.00 | $5,735.12 | $809,669.17 |
| 317 | 2042/01 | $1,602.19 | $3,036.26 | $0.00 | $971.67 | $125.00 | $5,735.12 | $808,066.98 |
| 318 | 2042/02 | $1,608.20 | $3,030.25 | $0.00 | $971.67 | $125.00 | $5,735.12 | $806,458.78 |
| 319 | 2042/03 | $1,614.23 | $3,024.22 | $0.00 | $971.67 | $125.00 | $5,735.12 | $804,844.55 |
| 320 | 2042/04 | $1,620.28 | $3,018.17 | $0.00 | $971.67 | $125.00 | $5,735.12 | $803,224.27 |
| 321 | 2042/05 | $1,626.36 | $3,012.09 | $0.00 | $971.67 | $125.00 | $5,735.12 | $801,597.91 |
| 322 | 2042/06 | $1,632.46 | $3,005.99 | $0.00 | $971.67 | $125.00 | $5,735.12 | $799,965.45 |
| 323 | 2042/07 | $1,638.58 | $2,999.87 | $0.00 | $971.67 | $125.00 | $5,735.12 | $798,326.87 |
| 324 | 2042/08 | $1,644.73 | $2,993.73 | $0.00 | $971.67 | $125.00 | $5,735.12 | $796,682.14 |
| 325 | 2042/09 | $1,650.89 | $2,987.56 | $0.00 | $971.67 | $125.00 | $5,735.12 | $795,031.25 |
| 326 | 2042/10 | $1,657.08 | $2,981.37 | $0.00 | $971.67 | $125.00 | $5,735.12 | $793,374.17 |
| 327 | 2042/11 | $1,663.30 | $2,975.15 | $0.00 | $971.67 | $125.00 | $5,735.12 | $791,710.87 |
| 328 | 2042/12 | $1,669.54 | $2,968.92 | $0.00 | $971.67 | $125.00 | $5,735.12 | $790,041.33 |
| 329 | 2043/01 | $1,675.80 | $2,962.65 | $0.00 | $971.67 | $125.00 | $5,735.12 | $788,365.54 |
| 330 | 2043/02 | $1,682.08 | $2,956.37 | $0.00 | $971.67 | $125.00 | $5,735.12 | $786,683.46 |
| 331 | 2043/03 | $1,688.39 | $2,950.06 | $0.00 | $971.67 | $125.00 | $5,735.12 | $784,995.07 |
| 332 | 2043/04 | $1,694.72 | $2,943.73 | $0.00 | $971.67 | $125.00 | $5,735.12 | $783,300.35 |
| 333 | 2043/05 | $1,701.07 | $2,937.38 | $0.00 | $971.67 | $125.00 | $5,735.12 | $781,599.28 |
| 334 | 2043/06 | $1,707.45 | $2,931.00 | $0.00 | $971.67 | $125.00 | $5,735.12 | $779,891.82 |
| 335 | 2043/07 | $1,713.86 | $2,924.59 | $0.00 | $971.67 | $125.00 | $5,735.12 | $778,177.97 |
| 336 | 2043/08 | $1,720.28 | $2,918.17 | $0.00 | $971.67 | $125.00 | $5,735.12 | $776,457.68 |
| 337 | 2043/09 | $1,726.73 | $2,911.72 | $0.00 | $971.67 | $125.00 | $5,735.12 | $774,730.95 |
| 338 | 2043/10 | $1,733.21 | $2,905.24 | $0.00 | $971.67 | $125.00 | $5,735.12 | $772,997.74 |
| 339 | 2043/11 | $1,739.71 | $2,898.74 | $0.00 | $971.67 | $125.00 | $5,735.12 | $771,258.03 |
| 340 | 2043/12 | $1,746.23 | $2,892.22 | $0.00 | $971.67 | $125.00 | $5,735.12 | $769,511.79 |
| 341 | 2044/01 | $1,752.78 | $2,885.67 | $0.00 | $971.67 | $125.00 | $5,735.12 | $767,759.01 |
| 342 | 2044/02 | $1,759.35 | $2,879.10 | $0.00 | $971.67 | $125.00 | $5,735.12 | $765,999.66 |
| 343 | 2044/03 | $1,765.95 | $2,872.50 | $0.00 | $971.67 | $125.00 | $5,735.12 | $764,233.71 |
| 344 | 2044/04 | $1,772.57 | $2,865.88 | $0.00 | $971.67 | $125.00 | $5,735.12 | $762,461.13 |
| 345 | 2044/05 | $1,779.22 | $2,859.23 | $0.00 | $971.67 | $125.00 | $5,735.12 | $760,681.91 |
| 346 | 2044/06 | $1,785.89 | $2,852.56 | $0.00 | $971.67 | $125.00 | $5,735.12 | $758,896.02 |
| 347 | 2044/07 | $1,792.59 | $2,845.86 | $0.00 | $971.67 | $125.00 | $5,735.12 | $757,103.43 |
| 348 | 2044/08 | $1,799.31 | $2,839.14 | $0.00 | $971.67 | $125.00 | $5,735.12 | $755,304.11 |
| 349 | 2044/09 | $1,806.06 | $2,832.39 | $0.00 | $971.67 | $125.00 | $5,735.12 | $753,498.05 |
| 350 | 2044/10 | $1,812.83 | $2,825.62 | $0.00 | $971.67 | $125.00 | $5,735.12 | $751,685.22 |
| 351 | 2044/11 | $1,819.63 | $2,818.82 | $0.00 | $971.67 | $125.00 | $5,735.12 | $749,865.59 |
| 352 | 2044/12 | $1,826.45 | $2,812.00 | $0.00 | $971.67 | $125.00 | $5,735.12 | $748,039.13 |
| 353 | 2045/01 | $1,833.30 | $2,805.15 | $0.00 | $971.67 | $125.00 | $5,735.12 | $746,205.83 |
| 354 | 2045/02 | $1,840.18 | $2,798.27 | $0.00 | $971.67 | $125.00 | $5,735.12 | $744,365.65 |
| 355 | 2045/03 | $1,847.08 | $2,791.37 | $0.00 | $971.67 | $125.00 | $5,735.12 | $742,518.57 |
| 356 | 2045/04 | $1,854.01 | $2,784.44 | $0.00 | $971.67 | $125.00 | $5,735.12 | $740,664.57 |
| 357 | 2045/05 | $1,860.96 | $2,777.49 | $0.00 | $971.67 | $125.00 | $5,735.12 | $738,803.61 |
| 358 | 2045/06 | $1,867.94 | $2,770.51 | $0.00 | $971.67 | $125.00 | $5,735.12 | $736,935.67 |
| 359 | 2045/07 | $1,874.94 | $2,763.51 | $0.00 | $971.67 | $125.00 | $5,735.12 | $735,060.73 |
| 360 | 2045/08 | $1,881.97 | $2,756.48 | $0.00 | $971.67 | $125.00 | $5,735.12 | $733,178.75 |
| 361 | 2045/09 | $1,889.03 | $2,749.42 | $0.00 | $971.67 | $125.00 | $5,735.12 | $731,289.72 |
| 362 | 2045/10 | $1,896.11 | $2,742.34 | $0.00 | $971.67 | $125.00 | $5,735.12 | $729,393.61 |
| 363 | 2045/11 | $1,903.22 | $2,735.23 | $0.00 | $971.67 | $125.00 | $5,735.12 | $727,490.38 |
| 364 | 2045/12 | $1,910.36 | $2,728.09 | $0.00 | $971.67 | $125.00 | $5,735.12 | $725,580.02 |
| 365 | 2046/01 | $1,917.53 | $2,720.93 | $0.00 | $971.67 | $125.00 | $5,735.12 | $723,662.50 |
| 366 | 2046/02 | $1,924.72 | $2,713.73 | $0.00 | $971.67 | $125.00 | $5,735.12 | $721,737.78 |
| 367 | 2046/03 | $1,931.93 | $2,706.52 | $0.00 | $971.67 | $125.00 | $5,735.12 | $719,805.85 |
| 368 | 2046/04 | $1,939.18 | $2,699.27 | $0.00 | $971.67 | $125.00 | $5,735.12 | $717,866.67 |
| 369 | 2046/05 | $1,946.45 | $2,692.00 | $0.00 | $971.67 | $125.00 | $5,735.12 | $715,920.22 |
| 370 | 2046/06 | $1,953.75 | $2,684.70 | $0.00 | $971.67 | $125.00 | $5,735.12 | $713,966.47 |
| 371 | 2046/07 | $1,961.08 | $2,677.37 | $0.00 | $971.67 | $125.00 | $5,735.12 | $712,005.39 |
| 372 | 2046/08 | $1,968.43 | $2,670.02 | $0.00 | $971.67 | $125.00 | $5,735.12 | $710,036.96 |
| 373 | 2046/09 | $1,975.81 | $2,662.64 | $0.00 | $971.67 | $125.00 | $5,735.12 | $708,061.15 |
| 374 | 2046/10 | $1,983.22 | $2,655.23 | $0.00 | $971.67 | $125.00 | $5,735.12 | $706,077.93 |
| 375 | 2046/11 | $1,990.66 | $2,647.79 | $0.00 | $971.67 | $125.00 | $5,735.12 | $704,087.27 |
| 376 | 2046/12 | $1,998.12 | $2,640.33 | $0.00 | $971.67 | $125.00 | $5,735.12 | $702,089.14 |
| 377 | 2047/01 | $2,005.62 | $2,632.83 | $0.00 | $971.67 | $125.00 | $5,735.12 | $700,083.53 |
| 378 | 2047/02 | $2,013.14 | $2,625.31 | $0.00 | $971.67 | $125.00 | $5,735.12 | $698,070.39 |
| 379 | 2047/03 | $2,020.69 | $2,617.76 | $0.00 | $971.67 | $125.00 | $5,735.12 | $696,049.70 |
| 380 | 2047/04 | $2,028.26 | $2,610.19 | $0.00 | $971.67 | $125.00 | $5,735.12 | $694,021.44 |
| 381 | 2047/05 | $2,035.87 | $2,602.58 | $0.00 | $971.67 | $125.00 | $5,735.12 | $691,985.57 |
| 382 | 2047/06 | $2,043.50 | $2,594.95 | $0.00 | $971.67 | $125.00 | $5,735.12 | $689,942.06 |
| 383 | 2047/07 | $2,051.17 | $2,587.28 | $0.00 | $971.67 | $125.00 | $5,735.12 | $687,890.89 |
| 384 | 2047/08 | $2,058.86 | $2,579.59 | $0.00 | $971.67 | $125.00 | $5,735.12 | $685,832.03 |
| 385 | 2047/09 | $2,066.58 | $2,571.87 | $0.00 | $971.67 | $125.00 | $5,735.12 | $683,765.45 |
| 386 | 2047/10 | $2,074.33 | $2,564.12 | $0.00 | $971.67 | $125.00 | $5,735.12 | $681,691.12 |
| 387 | 2047/11 | $2,082.11 | $2,556.34 | $0.00 | $971.67 | $125.00 | $5,735.12 | $679,609.01 |
| 388 | 2047/12 | $2,089.92 | $2,548.53 | $0.00 | $971.67 | $125.00 | $5,735.12 | $677,519.10 |
| 389 | 2048/01 | $2,097.75 | $2,540.70 | $0.00 | $971.67 | $125.00 | $5,735.12 | $675,421.34 |
| 390 | 2048/02 | $2,105.62 | $2,532.83 | $0.00 | $971.67 | $125.00 | $5,735.12 | $673,315.72 |
| 391 | 2048/03 | $2,113.52 | $2,524.93 | $0.00 | $971.67 | $125.00 | $5,735.12 | $671,202.21 |
| 392 | 2048/04 | $2,121.44 | $2,517.01 | $0.00 | $971.67 | $125.00 | $5,735.12 | $669,080.76 |
| 393 | 2048/05 | $2,129.40 | $2,509.05 | $0.00 | $971.67 | $125.00 | $5,735.12 | $666,951.37 |
| 394 | 2048/06 | $2,137.38 | $2,501.07 | $0.00 | $971.67 | $125.00 | $5,735.12 | $664,813.98 |
| 395 | 2048/07 | $2,145.40 | $2,493.05 | $0.00 | $971.67 | $125.00 | $5,735.12 | $662,668.58 |
| 396 | 2048/08 | $2,153.44 | $2,485.01 | $0.00 | $971.67 | $125.00 | $5,735.12 | $660,515.14 |
| 397 | 2048/09 | $2,161.52 | $2,476.93 | $0.00 | $971.67 | $125.00 | $5,735.12 | $658,353.62 |
| 398 | 2048/10 | $2,169.62 | $2,468.83 | $0.00 | $971.67 | $125.00 | $5,735.12 | $656,184.00 |
| 399 | 2048/11 | $2,177.76 | $2,460.69 | $0.00 | $971.67 | $125.00 | $5,735.12 | $654,006.24 |
| 400 | 2048/12 | $2,185.93 | $2,452.52 | $0.00 | $971.67 | $125.00 | $5,735.12 | $651,820.31 |
| 401 | 2049/01 | $2,194.12 | $2,444.33 | $0.00 | $971.67 | $125.00 | $5,735.12 | $649,626.18 |
| 402 | 2049/02 | $2,202.35 | $2,436.10 | $0.00 | $971.67 | $125.00 | $5,735.12 | $647,423.83 |
| 403 | 2049/03 | $2,210.61 | $2,427.84 | $0.00 | $971.67 | $125.00 | $5,735.12 | $645,213.22 |
| 404 | 2049/04 | $2,218.90 | $2,419.55 | $0.00 | $971.67 | $125.00 | $5,735.12 | $642,994.32 |
| 405 | 2049/05 | $2,227.22 | $2,411.23 | $0.00 | $971.67 | $125.00 | $5,735.12 | $640,767.10 |
| 406 | 2049/06 | $2,235.57 | $2,402.88 | $0.00 | $971.67 | $125.00 | $5,735.12 | $638,531.52 |
| 407 | 2049/07 | $2,243.96 | $2,394.49 | $0.00 | $971.67 | $125.00 | $5,735.12 | $636,287.56 |
| 408 | 2049/08 | $2,252.37 | $2,386.08 | $0.00 | $971.67 | $125.00 | $5,735.12 | $634,035.19 |
| 409 | 2049/09 | $2,260.82 | $2,377.63 | $0.00 | $971.67 | $125.00 | $5,735.12 | $631,774.37 |
| 410 | 2049/10 | $2,269.30 | $2,369.15 | $0.00 | $971.67 | $125.00 | $5,735.12 | $629,505.08 |
| 411 | 2049/11 | $2,277.81 | $2,360.64 | $0.00 | $971.67 | $125.00 | $5,735.12 | $627,227.27 |
| 412 | 2049/12 | $2,286.35 | $2,352.10 | $0.00 | $971.67 | $125.00 | $5,735.12 | $624,940.92 |
| 413 | 2050/01 | $2,294.92 | $2,343.53 | $0.00 | $971.67 | $125.00 | $5,735.12 | $622,646.00 |
| 414 | 2050/02 | $2,303.53 | $2,334.92 | $0.00 | $971.67 | $125.00 | $5,735.12 | $620,342.47 |
| 415 | 2050/03 | $2,312.17 | $2,326.28 | $0.00 | $971.67 | $125.00 | $5,735.12 | $618,030.30 |
| 416 | 2050/04 | $2,320.84 | $2,317.61 | $0.00 | $971.67 | $125.00 | $5,735.12 | $615,709.47 |
| 417 | 2050/05 | $2,329.54 | $2,308.91 | $0.00 | $971.67 | $125.00 | $5,735.12 | $613,379.93 |
| 418 | 2050/06 | $2,338.28 | $2,300.17 | $0.00 | $971.67 | $125.00 | $5,735.12 | $611,041.65 |
| 419 | 2050/07 | $2,347.04 | $2,291.41 | $0.00 | $971.67 | $125.00 | $5,735.12 | $608,694.60 |
| 420 | 2050/08 | $2,355.85 | $2,282.60 | $0.00 | $971.67 | $125.00 | $5,735.12 | $606,338.76 |
| 421 | 2050/09 | $2,364.68 | $2,273.77 | $0.00 | $971.67 | $125.00 | $5,735.12 | $603,974.08 |
| 422 | 2050/10 | $2,373.55 | $2,264.90 | $0.00 | $971.67 | $125.00 | $5,735.12 | $601,600.53 |
| 423 | 2050/11 | $2,382.45 | $2,256.00 | $0.00 | $971.67 | $125.00 | $5,735.12 | $599,218.08 |
| 424 | 2050/12 | $2,391.38 | $2,247.07 | $0.00 | $971.67 | $125.00 | $5,735.12 | $596,826.70 |
| 425 | 2051/01 | $2,400.35 | $2,238.10 | $0.00 | $971.67 | $125.00 | $5,735.12 | $594,426.35 |
| 426 | 2051/02 | $2,409.35 | $2,229.10 | $0.00 | $971.67 | $125.00 | $5,735.12 | $592,017.00 |
| 427 | 2051/03 | $2,418.39 | $2,220.06 | $0.00 | $971.67 | $125.00 | $5,735.12 | $589,598.61 |
| 428 | 2051/04 | $2,427.46 | $2,210.99 | $0.00 | $971.67 | $125.00 | $5,735.12 | $587,171.15 |
| 429 | 2051/05 | $2,436.56 | $2,201.89 | $0.00 | $971.67 | $125.00 | $5,735.12 | $584,734.59 |
| 430 | 2051/06 | $2,445.70 | $2,192.75 | $0.00 | $971.67 | $125.00 | $5,735.12 | $582,288.90 |
| 431 | 2051/07 | $2,454.87 | $2,183.58 | $0.00 | $971.67 | $125.00 | $5,735.12 | $579,834.03 |
| 432 | 2051/08 | $2,464.07 | $2,174.38 | $0.00 | $971.67 | $125.00 | $5,735.12 | $577,369.96 |
| 433 | 2051/09 | $2,473.31 | $2,165.14 | $0.00 | $971.67 | $125.00 | $5,735.12 | $574,896.64 |
| 434 | 2051/10 | $2,482.59 | $2,155.86 | $0.00 | $971.67 | $125.00 | $5,735.12 | $572,414.06 |
| 435 | 2051/11 | $2,491.90 | $2,146.55 | $0.00 | $971.67 | $125.00 | $5,735.12 | $569,922.16 |
| 436 | 2051/12 | $2,501.24 | $2,137.21 | $0.00 | $971.67 | $125.00 | $5,735.12 | $567,420.91 |
| 437 | 2052/01 | $2,510.62 | $2,127.83 | $0.00 | $971.67 | $125.00 | $5,735.12 | $564,910.29 |
| 438 | 2052/02 | $2,520.04 | $2,118.41 | $0.00 | $971.67 | $125.00 | $5,735.12 | $562,390.25 |
| 439 | 2052/03 | $2,529.49 | $2,108.96 | $0.00 | $971.67 | $125.00 | $5,735.12 | $559,860.77 |
| 440 | 2052/04 | $2,538.97 | $2,099.48 | $0.00 | $971.67 | $125.00 | $5,735.12 | $557,321.79 |
| 441 | 2052/05 | $2,548.49 | $2,089.96 | $0.00 | $971.67 | $125.00 | $5,735.12 | $554,773.30 |
| 442 | 2052/06 | $2,558.05 | $2,080.40 | $0.00 | $971.67 | $125.00 | $5,735.12 | $552,215.25 |
| 443 | 2052/07 | $2,567.64 | $2,070.81 | $0.00 | $971.67 | $125.00 | $5,735.12 | $549,647.61 |
| 444 | 2052/08 | $2,577.27 | $2,061.18 | $0.00 | $971.67 | $125.00 | $5,735.12 | $547,070.33 |
| 445 | 2052/09 | $2,586.94 | $2,051.51 | $0.00 | $971.67 | $125.00 | $5,735.12 | $544,483.40 |
| 446 | 2052/10 | $2,596.64 | $2,041.81 | $0.00 | $971.67 | $125.00 | $5,735.12 | $541,886.76 |
| 447 | 2052/11 | $2,606.38 | $2,032.08 | $0.00 | $971.67 | $125.00 | $5,735.12 | $539,280.38 |
| 448 | 2052/12 | $2,616.15 | $2,022.30 | $0.00 | $971.67 | $125.00 | $5,735.12 | $536,664.23 |
| 449 | 2053/01 | $2,625.96 | $2,012.49 | $0.00 | $971.67 | $125.00 | $5,735.12 | $534,038.27 |
| 450 | 2053/02 | $2,635.81 | $2,002.64 | $0.00 | $971.67 | $125.00 | $5,735.12 | $531,402.47 |
| 451 | 2053/03 | $2,645.69 | $1,992.76 | $0.00 | $971.67 | $125.00 | $5,735.12 | $528,756.77 |
| 452 | 2053/04 | $2,655.61 | $1,982.84 | $0.00 | $971.67 | $125.00 | $5,735.12 | $526,101.16 |
| 453 | 2053/05 | $2,665.57 | $1,972.88 | $0.00 | $971.67 | $125.00 | $5,735.12 | $523,435.59 |
| 454 | 2053/06 | $2,675.57 | $1,962.88 | $0.00 | $971.67 | $125.00 | $5,735.12 | $520,760.02 |
| 455 | 2053/07 | $2,685.60 | $1,952.85 | $0.00 | $971.67 | $125.00 | $5,735.12 | $518,074.42 |
| 456 | 2053/08 | $2,695.67 | $1,942.78 | $0.00 | $971.67 | $125.00 | $5,735.12 | $515,378.75 |
| 457 | 2053/09 | $2,705.78 | $1,932.67 | $0.00 | $971.67 | $125.00 | $5,735.12 | $512,672.97 |
| 458 | 2053/10 | $2,715.93 | $1,922.52 | $0.00 | $971.67 | $125.00 | $5,735.12 | $509,957.04 |
| 459 | 2053/11 | $2,726.11 | $1,912.34 | $0.00 | $971.67 | $125.00 | $5,735.12 | $507,230.93 |
| 460 | 2053/12 | $2,736.33 | $1,902.12 | $0.00 | $971.67 | $125.00 | $5,735.12 | $504,494.60 |
| 461 | 2054/01 | $2,746.60 | $1,891.85 | $0.00 | $971.67 | $125.00 | $5,735.12 | $501,748.00 |
| 462 | 2054/02 | $2,756.90 | $1,881.56 | $0.00 | $971.67 | $125.00 | $5,735.12 | $498,991.10 |
| 463 | 2054/03 | $2,767.23 | $1,871.22 | $0.00 | $971.67 | $125.00 | $5,735.12 | $496,223.87 |
| 464 | 2054/04 | $2,777.61 | $1,860.84 | $0.00 | $971.67 | $125.00 | $5,735.12 | $493,446.26 |
| 465 | 2054/05 | $2,788.03 | $1,850.42 | $0.00 | $971.67 | $125.00 | $5,735.12 | $490,658.23 |
| 466 | 2054/06 | $2,798.48 | $1,839.97 | $0.00 | $971.67 | $125.00 | $5,735.12 | $487,859.75 |
| 467 | 2054/07 | $2,808.98 | $1,829.47 | $0.00 | $971.67 | $125.00 | $5,735.12 | $485,050.77 |
| 468 | 2054/08 | $2,819.51 | $1,818.94 | $0.00 | $971.67 | $125.00 | $5,735.12 | $482,231.26 |
| 469 | 2054/09 | $2,830.08 | $1,808.37 | $0.00 | $971.67 | $125.00 | $5,735.12 | $479,401.18 |
| 470 | 2054/10 | $2,840.70 | $1,797.75 | $0.00 | $971.67 | $125.00 | $5,735.12 | $476,560.48 |
| 471 | 2054/11 | $2,851.35 | $1,787.10 | $0.00 | $971.67 | $125.00 | $5,735.12 | $473,709.13 |
| 472 | 2054/12 | $2,862.04 | $1,776.41 | $0.00 | $971.67 | $125.00 | $5,735.12 | $470,847.09 |
| 473 | 2055/01 | $2,872.77 | $1,765.68 | $0.00 | $971.67 | $125.00 | $5,735.12 | $467,974.32 |
| 474 | 2055/02 | $2,883.55 | $1,754.90 | $0.00 | $971.67 | $125.00 | $5,735.12 | $465,090.77 |
| 475 | 2055/03 | $2,894.36 | $1,744.09 | $0.00 | $971.67 | $125.00 | $5,735.12 | $462,196.41 |
| 476 | 2055/04 | $2,905.21 | $1,733.24 | $0.00 | $971.67 | $125.00 | $5,735.12 | $459,291.20 |
| 477 | 2055/05 | $2,916.11 | $1,722.34 | $0.00 | $971.67 | $125.00 | $5,735.12 | $456,375.09 |
| 478 | 2055/06 | $2,927.04 | $1,711.41 | $0.00 | $971.67 | $125.00 | $5,735.12 | $453,448.04 |
| 479 | 2055/07 | $2,938.02 | $1,700.43 | $0.00 | $971.67 | $125.00 | $5,735.12 | $450,510.02 |
| 480 | 2055/08 | $2,949.04 | $1,689.41 | $0.00 | $971.67 | $125.00 | $5,735.12 | $447,560.98 |
| 481 | 2055/09 | $2,960.10 | $1,678.35 | $0.00 | $971.67 | $125.00 | $5,735.12 | $444,600.89 |
| 482 | 2055/10 | $2,971.20 | $1,667.25 | $0.00 | $971.67 | $125.00 | $5,735.12 | $441,629.69 |
| 483 | 2055/11 | $2,982.34 | $1,656.11 | $0.00 | $971.67 | $125.00 | $5,735.12 | $438,647.35 |
| 484 | 2055/12 | $2,993.52 | $1,644.93 | $0.00 | $971.67 | $125.00 | $5,735.12 | $435,653.83 |
| 485 | 2056/01 | $3,004.75 | $1,633.70 | $0.00 | $971.67 | $125.00 | $5,735.12 | $432,649.08 |
| 486 | 2056/02 | $3,016.02 | $1,622.43 | $0.00 | $971.67 | $125.00 | $5,735.12 | $429,633.06 |
| 487 | 2056/03 | $3,027.33 | $1,611.12 | $0.00 | $971.67 | $125.00 | $5,735.12 | $426,605.73 |
| 488 | 2056/04 | $3,038.68 | $1,599.77 | $0.00 | $971.67 | $125.00 | $5,735.12 | $423,567.05 |
| 489 | 2056/05 | $3,050.07 | $1,588.38 | $0.00 | $971.67 | $125.00 | $5,735.12 | $420,516.98 |
| 490 | 2056/06 | $3,061.51 | $1,576.94 | $0.00 | $971.67 | $125.00 | $5,735.12 | $417,455.47 |
| 491 | 2056/07 | $3,072.99 | $1,565.46 | $0.00 | $971.67 | $125.00 | $5,735.12 | $414,382.47 |
| 492 | 2056/08 | $3,084.52 | $1,553.93 | $0.00 | $971.67 | $125.00 | $5,735.12 | $411,297.96 |
| 493 | 2056/09 | $3,096.08 | $1,542.37 | $0.00 | $971.67 | $125.00 | $5,735.12 | $408,201.87 |
| 494 | 2056/10 | $3,107.69 | $1,530.76 | $0.00 | $971.67 | $125.00 | $5,735.12 | $405,094.18 |
| 495 | 2056/11 | $3,119.35 | $1,519.10 | $0.00 | $971.67 | $125.00 | $5,735.12 | $401,974.83 |
| 496 | 2056/12 | $3,131.05 | $1,507.41 | $0.00 | $971.67 | $125.00 | $5,735.12 | $398,843.79 |
| 497 | 2057/01 | $3,142.79 | $1,495.66 | $0.00 | $971.67 | $125.00 | $5,735.12 | $395,701.00 |
| 498 | 2057/02 | $3,154.57 | $1,483.88 | $0.00 | $971.67 | $125.00 | $5,735.12 | $392,546.43 |
| 499 | 2057/03 | $3,166.40 | $1,472.05 | $0.00 | $971.67 | $125.00 | $5,735.12 | $389,380.03 |
| 500 | 2057/04 | $3,178.28 | $1,460.18 | $0.00 | $971.67 | $125.00 | $5,735.12 | $386,201.75 |
| 501 | 2057/05 | $3,190.19 | $1,448.26 | $0.00 | $971.67 | $125.00 | $5,735.12 | $383,011.56 |
| 502 | 2057/06 | $3,202.16 | $1,436.29 | $0.00 | $971.67 | $125.00 | $5,735.12 | $379,809.40 |
| 503 | 2057/07 | $3,214.17 | $1,424.29 | $0.00 | $971.67 | $125.00 | $5,735.12 | $376,595.23 |
| 504 | 2057/08 | $3,226.22 | $1,412.23 | $0.00 | $971.67 | $125.00 | $5,735.12 | $373,369.02 |
| 505 | 2057/09 | $3,238.32 | $1,400.13 | $0.00 | $971.67 | $125.00 | $5,735.12 | $370,130.70 |
| 506 | 2057/10 | $3,250.46 | $1,387.99 | $0.00 | $971.67 | $125.00 | $5,735.12 | $366,880.24 |
| 507 | 2057/11 | $3,262.65 | $1,375.80 | $0.00 | $971.67 | $125.00 | $5,735.12 | $363,617.59 |
| 508 | 2057/12 | $3,274.88 | $1,363.57 | $0.00 | $971.67 | $125.00 | $5,735.12 | $360,342.70 |
| 509 | 2058/01 | $3,287.17 | $1,351.29 | $0.00 | $971.67 | $125.00 | $5,735.12 | $357,055.54 |
| 510 | 2058/02 | $3,299.49 | $1,338.96 | $0.00 | $971.67 | $125.00 | $5,735.12 | $353,756.05 |
| 511 | 2058/03 | $3,311.87 | $1,326.59 | $0.00 | $971.67 | $125.00 | $5,735.12 | $350,444.18 |
| 512 | 2058/04 | $3,324.29 | $1,314.17 | $0.00 | $971.67 | $125.00 | $5,735.12 | $347,119.89 |
| 513 | 2058/05 | $3,336.75 | $1,301.70 | $0.00 | $971.67 | $125.00 | $5,735.12 | $343,783.14 |
| 514 | 2058/06 | $3,349.26 | $1,289.19 | $0.00 | $971.67 | $125.00 | $5,735.12 | $340,433.88 |
| 515 | 2058/07 | $3,361.82 | $1,276.63 | $0.00 | $971.67 | $125.00 | $5,735.12 | $337,072.06 |
| 516 | 2058/08 | $3,374.43 | $1,264.02 | $0.00 | $971.67 | $125.00 | $5,735.12 | $333,697.63 |
| 517 | 2058/09 | $3,387.08 | $1,251.37 | $0.00 | $971.67 | $125.00 | $5,735.12 | $330,310.54 |
| 518 | 2058/10 | $3,399.79 | $1,238.66 | $0.00 | $971.67 | $125.00 | $5,735.12 | $326,910.75 |
| 519 | 2058/11 | $3,412.54 | $1,225.92 | $0.00 | $971.67 | $125.00 | $5,735.12 | $323,498.22 |
| 520 | 2058/12 | $3,425.33 | $1,213.12 | $0.00 | $971.67 | $125.00 | $5,735.12 | $320,072.89 |
| 521 | 2059/01 | $3,438.18 | $1,200.27 | $0.00 | $971.67 | $125.00 | $5,735.12 | $316,634.71 |
| 522 | 2059/02 | $3,451.07 | $1,187.38 | $0.00 | $971.67 | $125.00 | $5,735.12 | $313,183.64 |
| 523 | 2059/03 | $3,464.01 | $1,174.44 | $0.00 | $971.67 | $125.00 | $5,735.12 | $309,719.63 |
| 524 | 2059/04 | $3,477.00 | $1,161.45 | $0.00 | $971.67 | $125.00 | $5,735.12 | $306,242.62 |
| 525 | 2059/05 | $3,490.04 | $1,148.41 | $0.00 | $971.67 | $125.00 | $5,735.12 | $302,752.58 |
| 526 | 2059/06 | $3,503.13 | $1,135.32 | $0.00 | $971.67 | $125.00 | $5,735.12 | $299,249.45 |
| 527 | 2059/07 | $3,516.27 | $1,122.19 | $0.00 | $971.67 | $125.00 | $5,735.12 | $295,733.19 |
| 528 | 2059/08 | $3,529.45 | $1,109.00 | $0.00 | $971.67 | $125.00 | $5,735.12 | $292,203.74 |
| 529 | 2059/09 | $3,542.69 | $1,095.76 | $0.00 | $971.67 | $125.00 | $5,735.12 | $288,661.05 |
| 530 | 2059/10 | $3,555.97 | $1,082.48 | $0.00 | $971.67 | $125.00 | $5,735.12 | $285,105.08 |
| 531 | 2059/11 | $3,569.31 | $1,069.14 | $0.00 | $971.67 | $125.00 | $5,735.12 | $281,535.77 |
| 532 | 2059/12 | $3,582.69 | $1,055.76 | $0.00 | $971.67 | $125.00 | $5,735.12 | $277,953.08 |
| 533 | 2060/01 | $3,596.13 | $1,042.32 | $0.00 | $971.67 | $125.00 | $5,735.12 | $274,356.95 |
| 534 | 2060/02 | $3,609.61 | $1,028.84 | $0.00 | $971.67 | $125.00 | $5,735.12 | $270,747.34 |
| 535 | 2060/03 | $3,623.15 | $1,015.30 | $0.00 | $971.67 | $125.00 | $5,735.12 | $267,124.19 |
| 536 | 2060/04 | $3,636.74 | $1,001.72 | $0.00 | $971.67 | $125.00 | $5,735.12 | $263,487.46 |
| 537 | 2060/05 | $3,650.37 | $988.08 | $0.00 | $971.67 | $125.00 | $5,735.12 | $259,837.08 |
| 538 | 2060/06 | $3,664.06 | $974.39 | $0.00 | $971.67 | $125.00 | $5,735.12 | $256,173.02 |
| 539 | 2060/07 | $3,677.80 | $960.65 | $0.00 | $971.67 | $125.00 | $5,735.12 | $252,495.22 |
| 540 | 2060/08 | $3,691.59 | $946.86 | $0.00 | $971.67 | $125.00 | $5,735.12 | $248,803.63 |
| 541 | 2060/09 | $3,705.44 | $933.01 | $0.00 | $971.67 | $125.00 | $5,735.12 | $245,098.19 |
| 542 | 2060/10 | $3,719.33 | $919.12 | $0.00 | $971.67 | $125.00 | $5,735.12 | $241,378.86 |
| 543 | 2060/11 | $3,733.28 | $905.17 | $0.00 | $971.67 | $125.00 | $5,735.12 | $237,645.58 |
| 544 | 2060/12 | $3,747.28 | $891.17 | $0.00 | $971.67 | $125.00 | $5,735.12 | $233,898.30 |
| 545 | 2061/01 | $3,761.33 | $877.12 | $0.00 | $971.67 | $125.00 | $5,735.12 | $230,136.97 |
| 546 | 2061/02 | $3,775.44 | $863.01 | $0.00 | $971.67 | $125.00 | $5,735.12 | $226,361.53 |
| 547 | 2061/03 | $3,789.60 | $848.86 | $0.00 | $971.67 | $125.00 | $5,735.12 | $222,571.93 |
| 548 | 2061/04 | $3,803.81 | $834.64 | $0.00 | $971.67 | $125.00 | $5,735.12 | $218,768.13 |
| 549 | 2061/05 | $3,818.07 | $820.38 | $0.00 | $971.67 | $125.00 | $5,735.12 | $214,950.06 |
| 550 | 2061/06 | $3,832.39 | $806.06 | $0.00 | $971.67 | $125.00 | $5,735.12 | $211,117.67 |
| 551 | 2061/07 | $3,846.76 | $791.69 | $0.00 | $971.67 | $125.00 | $5,735.12 | $207,270.91 |
| 552 | 2061/08 | $3,861.18 | $777.27 | $0.00 | $971.67 | $125.00 | $5,735.12 | $203,409.72 |
| 553 | 2061/09 | $3,875.66 | $762.79 | $0.00 | $971.67 | $125.00 | $5,735.12 | $199,534.06 |
| 554 | 2061/10 | $3,890.20 | $748.25 | $0.00 | $971.67 | $125.00 | $5,735.12 | $195,643.86 |
| 555 | 2061/11 | $3,904.79 | $733.66 | $0.00 | $971.67 | $125.00 | $5,735.12 | $191,739.08 |
| 556 | 2061/12 | $3,919.43 | $719.02 | $0.00 | $971.67 | $125.00 | $5,735.12 | $187,819.65 |
| 557 | 2062/01 | $3,934.13 | $704.32 | $0.00 | $971.67 | $125.00 | $5,735.12 | $183,885.52 |
| 558 | 2062/02 | $3,948.88 | $689.57 | $0.00 | $971.67 | $125.00 | $5,735.12 | $179,936.64 |
| 559 | 2062/03 | $3,963.69 | $674.76 | $0.00 | $971.67 | $125.00 | $5,735.12 | $175,972.95 |
| 560 | 2062/04 | $3,978.55 | $659.90 | $0.00 | $971.67 | $125.00 | $5,735.12 | $171,994.40 |
| 561 | 2062/05 | $3,993.47 | $644.98 | $0.00 | $971.67 | $125.00 | $5,735.12 | $168,000.93 |
| 562 | 2062/06 | $4,008.45 | $630.00 | $0.00 | $971.67 | $125.00 | $5,735.12 | $163,992.48 |
| 563 | 2062/07 | $4,023.48 | $614.97 | $0.00 | $971.67 | $125.00 | $5,735.12 | $159,969.00 |
| 564 | 2062/08 | $4,038.57 | $599.88 | $0.00 | $971.67 | $125.00 | $5,735.12 | $155,930.43 |
| 565 | 2062/09 | $4,053.71 | $584.74 | $0.00 | $971.67 | $125.00 | $5,735.12 | $151,876.72 |
| 566 | 2062/10 | $4,068.91 | $569.54 | $0.00 | $971.67 | $125.00 | $5,735.12 | $147,807.81 |
| 567 | 2062/11 | $4,084.17 | $554.28 | $0.00 | $971.67 | $125.00 | $5,735.12 | $143,723.64 |
| 568 | 2062/12 | $4,099.49 | $538.96 | $0.00 | $971.67 | $125.00 | $5,735.12 | $139,624.15 |
| 569 | 2063/01 | $4,114.86 | $523.59 | $0.00 | $971.67 | $125.00 | $5,735.12 | $135,509.29 |
| 570 | 2063/02 | $4,130.29 | $508.16 | $0.00 | $971.67 | $125.00 | $5,735.12 | $131,379.00 |
| 571 | 2063/03 | $4,145.78 | $492.67 | $0.00 | $971.67 | $125.00 | $5,735.12 | $127,233.22 |
| 572 | 2063/04 | $4,161.33 | $477.12 | $0.00 | $971.67 | $125.00 | $5,735.12 | $123,071.89 |
| 573 | 2063/05 | $4,176.93 | $461.52 | $0.00 | $971.67 | $125.00 | $5,735.12 | $118,894.96 |
| 574 | 2063/06 | $4,192.59 | $445.86 | $0.00 | $971.67 | $125.00 | $5,735.12 | $114,702.37 |
| 575 | 2063/07 | $4,208.32 | $430.13 | $0.00 | $971.67 | $125.00 | $5,735.12 | $110,494.05 |
| 576 | 2063/08 | $4,224.10 | $414.35 | $0.00 | $971.67 | $125.00 | $5,735.12 | $106,269.95 |
| 577 | 2063/09 | $4,239.94 | $398.51 | $0.00 | $971.67 | $125.00 | $5,735.12 | $102,030.01 |
| 578 | 2063/10 | $4,255.84 | $382.61 | $0.00 | $971.67 | $125.00 | $5,735.12 | $97,774.17 |
| 579 | 2063/11 | $4,271.80 | $366.65 | $0.00 | $971.67 | $125.00 | $5,735.12 | $93,502.38 |
| 580 | 2063/12 | $4,287.82 | $350.63 | $0.00 | $971.67 | $125.00 | $5,735.12 | $89,214.56 |
| 581 | 2064/01 | $4,303.90 | $334.55 | $0.00 | $971.67 | $125.00 | $5,735.12 | $84,910.66 |
| 582 | 2064/02 | $4,320.04 | $318.41 | $0.00 | $971.67 | $125.00 | $5,735.12 | $80,590.63 |
| 583 | 2064/03 | $4,336.24 | $302.21 | $0.00 | $971.67 | $125.00 | $5,735.12 | $76,254.39 |
| 584 | 2064/04 | $4,352.50 | $285.95 | $0.00 | $971.67 | $125.00 | $5,735.12 | $71,901.90 |
| 585 | 2064/05 | $4,368.82 | $269.63 | $0.00 | $971.67 | $125.00 | $5,735.12 | $67,533.08 |
| 586 | 2064/06 | $4,385.20 | $253.25 | $0.00 | $971.67 | $125.00 | $5,735.12 | $63,147.87 |
| 587 | 2064/07 | $4,401.65 | $236.80 | $0.00 | $971.67 | $125.00 | $5,735.12 | $58,746.23 |
| 588 | 2064/08 | $4,418.15 | $220.30 | $0.00 | $971.67 | $125.00 | $5,735.12 | $54,328.08 |
| 589 | 2064/09 | $4,434.72 | $203.73 | $0.00 | $971.67 | $125.00 | $5,735.12 | $49,893.36 |
| 590 | 2064/10 | $4,451.35 | $187.10 | $0.00 | $971.67 | $125.00 | $5,735.12 | $45,442.00 |
| 591 | 2064/11 | $4,468.04 | $170.41 | $0.00 | $971.67 | $125.00 | $5,735.12 | $40,973.96 |
| 592 | 2064/12 | $4,484.80 | $153.65 | $0.00 | $971.67 | $125.00 | $5,735.12 | $36,489.16 |
| 593 | 2065/01 | $4,501.62 | $136.83 | $0.00 | $971.67 | $125.00 | $5,735.12 | $31,987.55 |
| 594 | 2065/02 | $4,518.50 | $119.95 | $0.00 | $971.67 | $125.00 | $5,735.12 | $27,469.05 |
| 595 | 2065/03 | $4,535.44 | $103.01 | $0.00 | $971.67 | $125.00 | $5,735.12 | $22,933.61 |
| 596 | 2065/04 | $4,552.45 | $86.00 | $0.00 | $971.67 | $125.00 | $5,735.12 | $18,381.16 |
| 597 | 2065/05 | $4,569.52 | $68.93 | $0.00 | $971.67 | $125.00 | $5,735.12 | $13,811.64 |
| 598 | 2065/06 | $4,586.66 | $51.79 | $0.00 | $971.67 | $125.00 | $5,735.12 | $9,224.98 |
| 599 | 2065/07 | $4,603.86 | $34.59 | $0.00 | $971.67 | $125.00 | $5,735.12 | $4,621.12 |
| 600 | 2065/08 | $4,621.12 | $17.33 | $0.00 | $971.67 | $125.00 | $5,735.12 | $0.00 |
| Totals | $1,106,000.00 | $1,677,070.49 | $20,737.50 | $583,000.00 | $75,000.00 | $3,461,807.99 |
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.