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 $1,246,000.00 at 4.5% interest rate for a $1,256,000.00 home, you need to have a monthly payment of $6,397.26 ~ $6,501.10. You will make a total of 600 payments and you will pay off your mortgage on 2065/11.
Loan Comparison
You can save $333,097.46 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:
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $5,225.60 | 4.5% | 600 months | $3,145,357.89 | $1,889,357.89 |
| 50 years | Bi-Weekly | $2,612.80 | 4.5% | 512 months | $2,812,260.43 | $1,556,260.43 |
| 45 years | Monthly | $5,386.13 | 4.5% | 540 months | $2,918,512.51 | $1,662,512.51 |
| 45 years | Bi-Weekly | $2,693.07 | 4.5% | 461 months | $2,627,586.20 | $1,371,586.20 |
| 40 years | Monthly | $5,601.55 | 4.5% | 480 months | $2,698,745.42 | $1,442,745.42 |
| 40 years | Bi-Weekly | $2,800.78 | 4.5% | 409 months | $2,448,619.41 | $1,192,619.41 |
| 35 years | Monthly | $5,896.78 | 4.5% | 420 months | $2,486,647.14 | $1,230,647.14 |
| 35 years | Bi-Weekly | $2,948.39 | 4.5% | 358 months | $2,275,708.26 | $1,019,708.26 |
| 30 years | Monthly | $6,313.30 | 4.5% | 360 months | $2,282,787.63 | $1,026,787.63 |
| 30 years | Bi-Weekly | $3,156.65 | 4.5% | 307 months | $2,109,181.04 | $853,181.04 |
| 25 years | Monthly | $6,925.67 | 4.5% | 300 months | $2,087,701.80 | $831,701.80 |
| 25 years | Bi-Weekly | $3,462.84 | 4.5% | 256 months | $1,949,339.49 | $693,339.49 |
| 20 years | Monthly | $7,882.81 | 4.5% | 240 months | $1,901,874.69 | $645,874.69 |
| 20 years | Bi-Weekly | $3,941.41 | 4.5% | 205 months | $1,796,452.17 | $540,452.17 |
| 15 years | Monthly | $9,531.82 | 4.5% | 180 months | $1,725,726.95 | $469,726.95 |
| 15 years | Bi-Weekly | $4,765.91 | 4.5% | 154 months | $1,650,748.43 | $394,748.43 |
| 10 years | Monthly | $12,913.35 | 4.5% | 120 months | $1,559,601.49 | $303,601.49 |
| 10 years | Bi-Weekly | $6,456.68 | 4.5% | 103 months | $1,512,412.86 | $256,412.86 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2015/12 | $553.10 | $4,672.50 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,245,446.90 |
| 2 | 2016/01 | $555.17 | $4,670.43 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,244,891.73 |
| 3 | 2016/02 | $557.25 | $4,668.34 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,244,334.48 |
| 4 | 2016/03 | $559.34 | $4,666.25 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,243,775.14 |
| 5 | 2016/04 | $561.44 | $4,664.16 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,243,213.70 |
| 6 | 2016/05 | $563.55 | $4,662.05 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,242,650.15 |
| 7 | 2016/06 | $565.66 | $4,659.94 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,242,084.50 |
| 8 | 2016/07 | $567.78 | $4,657.82 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,241,516.72 |
| 9 | 2016/08 | $569.91 | $4,655.69 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,240,946.81 |
| 10 | 2016/09 | $572.05 | $4,653.55 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,240,374.76 |
| 11 | 2016/10 | $574.19 | $4,651.41 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,239,800.57 |
| 12 | 2016/11 | $576.34 | $4,649.25 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,239,224.23 |
| 13 | 2016/12 | $578.51 | $4,647.09 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,238,645.72 |
| 14 | 2017/01 | $580.68 | $4,644.92 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,238,065.04 |
| 15 | 2017/02 | $582.85 | $4,642.74 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,237,482.19 |
| 16 | 2017/03 | $585.04 | $4,640.56 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,236,897.15 |
| 17 | 2017/04 | $587.23 | $4,638.36 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,236,309.92 |
| 18 | 2017/05 | $589.43 | $4,636.16 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,235,720.49 |
| 19 | 2017/06 | $591.64 | $4,633.95 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,235,128.84 |
| 20 | 2017/07 | $593.86 | $4,631.73 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,234,534.98 |
| 21 | 2017/08 | $596.09 | $4,629.51 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,233,938.89 |
| 22 | 2017/09 | $598.33 | $4,627.27 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,233,340.56 |
| 23 | 2017/10 | $600.57 | $4,625.03 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,232,739.99 |
| 24 | 2017/11 | $602.82 | $4,622.77 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,232,137.17 |
| 25 | 2017/12 | $605.08 | $4,620.51 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,231,532.09 |
| 26 | 2018/01 | $607.35 | $4,618.25 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,230,924.74 |
| 27 | 2018/02 | $609.63 | $4,615.97 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,230,315.11 |
| 28 | 2018/03 | $611.91 | $4,613.68 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,229,703.20 |
| 29 | 2018/04 | $614.21 | $4,611.39 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,229,088.99 |
| 30 | 2018/05 | $616.51 | $4,609.08 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,228,472.47 |
| 31 | 2018/06 | $618.82 | $4,606.77 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,227,853.65 |
| 32 | 2018/07 | $621.15 | $4,604.45 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,227,232.50 |
| 33 | 2018/08 | $623.47 | $4,602.12 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,226,609.03 |
| 34 | 2018/09 | $625.81 | $4,599.78 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,225,983.22 |
| 35 | 2018/10 | $628.16 | $4,597.44 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,225,355.06 |
| 36 | 2018/11 | $630.52 | $4,595.08 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,224,724.54 |
| 37 | 2018/12 | $632.88 | $4,592.72 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,224,091.66 |
| 38 | 2019/01 | $635.25 | $4,590.34 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,223,456.41 |
| 39 | 2019/02 | $637.63 | $4,587.96 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,222,818.77 |
| 40 | 2019/03 | $640.03 | $4,585.57 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,222,178.75 |
| 41 | 2019/04 | $642.43 | $4,583.17 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,221,536.32 |
| 42 | 2019/05 | $644.84 | $4,580.76 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,220,891.49 |
| 43 | 2019/06 | $647.25 | $4,578.34 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,220,244.23 |
| 44 | 2019/07 | $649.68 | $4,575.92 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,219,594.55 |
| 45 | 2019/08 | $652.12 | $4,573.48 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,218,942.44 |
| 46 | 2019/09 | $654.56 | $4,571.03 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,218,287.87 |
| 47 | 2019/10 | $657.02 | $4,568.58 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,217,630.86 |
| 48 | 2019/11 | $659.48 | $4,566.12 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,216,971.38 |
| 49 | 2019/12 | $661.95 | $4,563.64 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,216,309.42 |
| 50 | 2020/01 | $664.44 | $4,561.16 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,215,644.99 |
| 51 | 2020/02 | $666.93 | $4,558.67 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,214,978.06 |
| 52 | 2020/03 | $669.43 | $4,556.17 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,214,308.63 |
| 53 | 2020/04 | $671.94 | $4,553.66 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,213,636.69 |
| 54 | 2020/05 | $674.46 | $4,551.14 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,212,962.23 |
| 55 | 2020/06 | $676.99 | $4,548.61 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,212,285.24 |
| 56 | 2020/07 | $679.53 | $4,546.07 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,211,605.72 |
| 57 | 2020/08 | $682.08 | $4,543.52 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,210,923.64 |
| 58 | 2020/09 | $684.63 | $4,540.96 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,210,239.01 |
| 59 | 2020/10 | $687.20 | $4,538.40 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,209,551.81 |
| 60 | 2020/11 | $689.78 | $4,535.82 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,208,862.03 |
| 61 | 2020/12 | $692.36 | $4,533.23 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,208,169.67 |
| 62 | 2021/01 | $694.96 | $4,530.64 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,207,474.71 |
| 63 | 2021/02 | $697.57 | $4,528.03 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,206,777.14 |
| 64 | 2021/03 | $700.18 | $4,525.41 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,206,076.96 |
| 65 | 2021/04 | $702.81 | $4,522.79 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,205,374.15 |
| 66 | 2021/05 | $705.44 | $4,520.15 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,204,668.71 |
| 67 | 2021/06 | $708.09 | $4,517.51 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,203,960.62 |
| 68 | 2021/07 | $710.74 | $4,514.85 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,203,249.87 |
| 69 | 2021/08 | $713.41 | $4,512.19 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,202,536.46 |
| 70 | 2021/09 | $716.08 | $4,509.51 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,201,820.38 |
| 71 | 2021/10 | $718.77 | $4,506.83 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,201,101.61 |
| 72 | 2021/11 | $721.47 | $4,504.13 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,200,380.14 |
| 73 | 2021/12 | $724.17 | $4,501.43 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,199,655.97 |
| 74 | 2022/01 | $726.89 | $4,498.71 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,198,929.09 |
| 75 | 2022/02 | $729.61 | $4,495.98 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,198,199.47 |
| 76 | 2022/03 | $732.35 | $4,493.25 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,197,467.13 |
| 77 | 2022/04 | $735.09 | $4,490.50 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,196,732.03 |
| 78 | 2022/05 | $737.85 | $4,487.75 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,195,994.18 |
| 79 | 2022/06 | $740.62 | $4,484.98 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,195,253.56 |
| 80 | 2022/07 | $743.40 | $4,482.20 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,194,510.17 |
| 81 | 2022/08 | $746.18 | $4,479.41 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,193,763.98 |
| 82 | 2022/09 | $748.98 | $4,476.61 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,193,015.00 |
| 83 | 2022/10 | $751.79 | $4,473.81 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,192,263.21 |
| 84 | 2022/11 | $754.61 | $4,470.99 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,191,508.60 |
| 85 | 2022/12 | $757.44 | $4,468.16 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,190,751.16 |
| 86 | 2023/01 | $760.28 | $4,465.32 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,189,990.88 |
| 87 | 2023/02 | $763.13 | $4,462.47 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,189,227.75 |
| 88 | 2023/03 | $765.99 | $4,459.60 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,188,461.76 |
| 89 | 2023/04 | $768.86 | $4,456.73 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,187,692.89 |
| 90 | 2023/05 | $771.75 | $4,453.85 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,186,921.15 |
| 91 | 2023/06 | $774.64 | $4,450.95 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,186,146.50 |
| 92 | 2023/07 | $777.55 | $4,448.05 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,185,368.96 |
| 93 | 2023/08 | $780.46 | $4,445.13 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,184,588.49 |
| 94 | 2023/09 | $783.39 | $4,442.21 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,183,805.10 |
| 95 | 2023/10 | $786.33 | $4,439.27 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,183,018.78 |
| 96 | 2023/11 | $789.28 | $4,436.32 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,182,229.50 |
| 97 | 2023/12 | $792.24 | $4,433.36 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,181,437.27 |
| 98 | 2024/01 | $795.21 | $4,430.39 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,180,642.06 |
| 99 | 2024/02 | $798.19 | $4,427.41 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,179,843.87 |
| 100 | 2024/03 | $801.18 | $4,424.41 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,179,042.69 |
| 101 | 2024/04 | $804.19 | $4,421.41 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,178,238.50 |
| 102 | 2024/05 | $807.20 | $4,418.39 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,177,431.30 |
| 103 | 2024/06 | $810.23 | $4,415.37 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,176,621.07 |
| 104 | 2024/07 | $813.27 | $4,412.33 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,175,807.80 |
| 105 | 2024/08 | $816.32 | $4,409.28 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,174,991.49 |
| 106 | 2024/09 | $819.38 | $4,406.22 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,174,172.11 |
| 107 | 2024/10 | $822.45 | $4,403.15 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,173,349.66 |
| 108 | 2024/11 | $825.54 | $4,400.06 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,172,524.12 |
| 109 | 2024/12 | $828.63 | $4,396.97 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,171,695.49 |
| 110 | 2025/01 | $831.74 | $4,393.86 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,170,863.75 |
| 111 | 2025/02 | $834.86 | $4,390.74 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,170,028.89 |
| 112 | 2025/03 | $837.99 | $4,387.61 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,169,190.91 |
| 113 | 2025/04 | $841.13 | $4,384.47 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,168,349.78 |
| 114 | 2025/05 | $844.28 | $4,381.31 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,167,505.49 |
| 115 | 2025/06 | $847.45 | $4,378.15 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,166,658.04 |
| 116 | 2025/07 | $850.63 | $4,374.97 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,165,807.41 |
| 117 | 2025/08 | $853.82 | $4,371.78 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,164,953.59 |
| 118 | 2025/09 | $857.02 | $4,368.58 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,164,096.57 |
| 119 | 2025/10 | $860.23 | $4,365.36 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,163,236.34 |
| 120 | 2025/11 | $863.46 | $4,362.14 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,162,372.88 |
| 121 | 2025/12 | $866.70 | $4,358.90 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,161,506.18 |
| 122 | 2026/01 | $869.95 | $4,355.65 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,160,636.23 |
| 123 | 2026/02 | $873.21 | $4,352.39 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,159,763.02 |
| 124 | 2026/03 | $876.49 | $4,349.11 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,158,886.53 |
| 125 | 2026/04 | $879.77 | $4,345.82 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,158,006.76 |
| 126 | 2026/05 | $883.07 | $4,342.53 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,157,123.69 |
| 127 | 2026/06 | $886.38 | $4,339.21 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,156,237.31 |
| 128 | 2026/07 | $889.71 | $4,335.89 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,155,347.60 |
| 129 | 2026/08 | $893.04 | $4,332.55 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,154,454.56 |
| 130 | 2026/09 | $896.39 | $4,329.20 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,153,558.17 |
| 131 | 2026/10 | $899.75 | $4,325.84 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,152,658.41 |
| 132 | 2026/11 | $903.13 | $4,322.47 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,151,755.29 |
| 133 | 2026/12 | $906.51 | $4,319.08 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,150,848.77 |
| 134 | 2027/01 | $909.91 | $4,315.68 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,149,938.86 |
| 135 | 2027/02 | $913.33 | $4,312.27 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,149,025.53 |
| 136 | 2027/03 | $916.75 | $4,308.85 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,148,108.78 |
| 137 | 2027/04 | $920.19 | $4,305.41 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,147,188.59 |
| 138 | 2027/05 | $923.64 | $4,301.96 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,146,264.95 |
| 139 | 2027/06 | $927.10 | $4,298.49 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,145,337.85 |
| 140 | 2027/07 | $930.58 | $4,295.02 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,144,407.27 |
| 141 | 2027/08 | $934.07 | $4,291.53 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,143,473.20 |
| 142 | 2027/09 | $937.57 | $4,288.02 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,142,535.63 |
| 143 | 2027/10 | $941.09 | $4,284.51 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,141,594.54 |
| 144 | 2027/11 | $944.62 | $4,280.98 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,140,649.93 |
| 145 | 2027/12 | $948.16 | $4,277.44 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,139,701.77 |
| 146 | 2028/01 | $951.71 | $4,273.88 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,138,750.05 |
| 147 | 2028/02 | $955.28 | $4,270.31 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,137,794.77 |
| 148 | 2028/03 | $958.87 | $4,266.73 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,136,835.90 |
| 149 | 2028/04 | $962.46 | $4,263.13 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,135,873.44 |
| 150 | 2028/05 | $966.07 | $4,259.53 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,134,907.37 |
| 151 | 2028/06 | $969.69 | $4,255.90 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,133,937.68 |
| 152 | 2028/07 | $973.33 | $4,252.27 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,132,964.35 |
| 153 | 2028/08 | $976.98 | $4,248.62 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,131,987.36 |
| 154 | 2028/09 | $980.64 | $4,244.95 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,131,006.72 |
| 155 | 2028/10 | $984.32 | $4,241.28 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,130,022.40 |
| 156 | 2028/11 | $988.01 | $4,237.58 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,129,034.39 |
| 157 | 2028/12 | $991.72 | $4,233.88 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,128,042.67 |
| 158 | 2029/01 | $995.44 | $4,230.16 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,127,047.23 |
| 159 | 2029/02 | $999.17 | $4,226.43 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,126,048.06 |
| 160 | 2029/03 | $1,002.92 | $4,222.68 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,125,045.15 |
| 161 | 2029/04 | $1,006.68 | $4,218.92 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,124,038.47 |
| 162 | 2029/05 | $1,010.45 | $4,215.14 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,123,028.02 |
| 163 | 2029/06 | $1,014.24 | $4,211.36 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,122,013.78 |
| 164 | 2029/07 | $1,018.04 | $4,207.55 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,120,995.73 |
| 165 | 2029/08 | $1,021.86 | $4,203.73 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,119,973.87 |
| 166 | 2029/09 | $1,025.69 | $4,199.90 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,118,948.17 |
| 167 | 2029/10 | $1,029.54 | $4,196.06 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,117,918.63 |
| 168 | 2029/11 | $1,033.40 | $4,192.19 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,116,885.23 |
| 169 | 2029/12 | $1,037.28 | $4,188.32 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,115,847.96 |
| 170 | 2030/01 | $1,041.17 | $4,184.43 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,114,806.79 |
| 171 | 2030/02 | $1,045.07 | $4,180.53 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,113,761.72 |
| 172 | 2030/03 | $1,048.99 | $4,176.61 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,112,712.73 |
| 173 | 2030/04 | $1,052.92 | $4,172.67 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,111,659.80 |
| 174 | 2030/05 | $1,056.87 | $4,168.72 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,110,602.93 |
| 175 | 2030/06 | $1,060.84 | $4,164.76 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,109,542.10 |
| 176 | 2030/07 | $1,064.81 | $4,160.78 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,108,477.28 |
| 177 | 2030/08 | $1,068.81 | $4,156.79 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,107,408.48 |
| 178 | 2030/09 | $1,072.81 | $4,152.78 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,106,335.66 |
| 179 | 2030/10 | $1,076.84 | $4,148.76 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,105,258.82 |
| 180 | 2030/11 | $1,080.88 | $4,144.72 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,104,177.95 |
| 181 | 2030/12 | $1,084.93 | $4,140.67 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,103,093.02 |
| 182 | 2031/01 | $1,089.00 | $4,136.60 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,102,004.02 |
| 183 | 2031/02 | $1,093.08 | $4,132.52 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,100,910.94 |
| 184 | 2031/03 | $1,097.18 | $4,128.42 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,099,813.76 |
| 185 | 2031/04 | $1,101.29 | $4,124.30 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,098,712.46 |
| 186 | 2031/05 | $1,105.42 | $4,120.17 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,097,607.04 |
| 187 | 2031/06 | $1,109.57 | $4,116.03 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,096,497.47 |
| 188 | 2031/07 | $1,113.73 | $4,111.87 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,095,383.74 |
| 189 | 2031/08 | $1,117.91 | $4,107.69 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,094,265.83 |
| 190 | 2031/09 | $1,122.10 | $4,103.50 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,093,143.73 |
| 191 | 2031/10 | $1,126.31 | $4,099.29 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,092,017.42 |
| 192 | 2031/11 | $1,130.53 | $4,095.07 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,090,886.89 |
| 193 | 2031/12 | $1,134.77 | $4,090.83 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,089,752.12 |
| 194 | 2032/01 | $1,139.03 | $4,086.57 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,088,613.10 |
| 195 | 2032/02 | $1,143.30 | $4,082.30 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,087,469.80 |
| 196 | 2032/03 | $1,147.58 | $4,078.01 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,086,322.21 |
| 197 | 2032/04 | $1,151.89 | $4,073.71 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,085,170.33 |
| 198 | 2032/05 | $1,156.21 | $4,069.39 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,084,014.12 |
| 199 | 2032/06 | $1,160.54 | $4,065.05 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,082,853.57 |
| 200 | 2032/07 | $1,164.90 | $4,060.70 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,081,688.68 |
| 201 | 2032/08 | $1,169.26 | $4,056.33 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,080,519.41 |
| 202 | 2032/09 | $1,173.65 | $4,051.95 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,079,345.77 |
| 203 | 2032/10 | $1,178.05 | $4,047.55 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,078,167.72 |
| 204 | 2032/11 | $1,182.47 | $4,043.13 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,076,985.25 |
| 205 | 2032/12 | $1,186.90 | $4,038.69 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,075,798.35 |
| 206 | 2033/01 | $1,191.35 | $4,034.24 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,074,606.99 |
| 207 | 2033/02 | $1,195.82 | $4,029.78 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,073,411.17 |
| 208 | 2033/03 | $1,200.30 | $4,025.29 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,072,210.87 |
| 209 | 2033/04 | $1,204.81 | $4,020.79 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,071,006.06 |
| 210 | 2033/05 | $1,209.32 | $4,016.27 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,069,796.74 |
| 211 | 2033/06 | $1,213.86 | $4,011.74 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,068,582.88 |
| 212 | 2033/07 | $1,218.41 | $4,007.19 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,067,364.47 |
| 213 | 2033/08 | $1,222.98 | $4,002.62 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,066,141.49 |
| 214 | 2033/09 | $1,227.57 | $3,998.03 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,064,913.92 |
| 215 | 2033/10 | $1,232.17 | $3,993.43 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,063,681.76 |
| 216 | 2033/11 | $1,236.79 | $3,988.81 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,062,444.97 |
| 217 | 2033/12 | $1,241.43 | $3,984.17 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,061,203.54 |
| 218 | 2034/01 | $1,246.08 | $3,979.51 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,059,957.45 |
| 219 | 2034/02 | $1,250.76 | $3,974.84 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,058,706.70 |
| 220 | 2034/03 | $1,255.45 | $3,970.15 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,057,451.25 |
| 221 | 2034/04 | $1,260.15 | $3,965.44 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,056,191.10 |
| 222 | 2034/05 | $1,264.88 | $3,960.72 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,054,926.22 |
| 223 | 2034/06 | $1,269.62 | $3,955.97 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,053,656.60 |
| 224 | 2034/07 | $1,274.38 | $3,951.21 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,052,382.21 |
| 225 | 2034/08 | $1,279.16 | $3,946.43 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,051,103.05 |
| 226 | 2034/09 | $1,283.96 | $3,941.64 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,049,819.09 |
| 227 | 2034/10 | $1,288.77 | $3,936.82 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,048,530.31 |
| 228 | 2034/11 | $1,293.61 | $3,931.99 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,047,236.70 |
| 229 | 2034/12 | $1,298.46 | $3,927.14 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,045,938.25 |
| 230 | 2035/01 | $1,303.33 | $3,922.27 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,044,634.92 |
| 231 | 2035/02 | $1,308.22 | $3,917.38 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,043,326.70 |
| 232 | 2035/03 | $1,313.12 | $3,912.48 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,042,013.58 |
| 233 | 2035/04 | $1,318.05 | $3,907.55 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,040,695.54 |
| 234 | 2035/05 | $1,322.99 | $3,902.61 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,039,372.55 |
| 235 | 2035/06 | $1,327.95 | $3,897.65 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,038,044.60 |
| 236 | 2035/07 | $1,332.93 | $3,892.67 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,036,711.67 |
| 237 | 2035/08 | $1,337.93 | $3,887.67 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,035,373.74 |
| 238 | 2035/09 | $1,342.94 | $3,882.65 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,034,030.80 |
| 239 | 2035/10 | $1,347.98 | $3,877.62 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,032,682.81 |
| 240 | 2035/11 | $1,353.04 | $3,872.56 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,031,329.78 |
| 241 | 2035/12 | $1,358.11 | $3,867.49 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,029,971.67 |
| 242 | 2036/01 | $1,363.20 | $3,862.39 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,028,608.47 |
| 243 | 2036/02 | $1,368.31 | $3,857.28 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,027,240.15 |
| 244 | 2036/03 | $1,373.45 | $3,852.15 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,025,866.71 |
| 245 | 2036/04 | $1,378.60 | $3,847.00 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,024,488.11 |
| 246 | 2036/05 | $1,383.77 | $3,841.83 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,023,104.34 |
| 247 | 2036/06 | $1,388.96 | $3,836.64 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,021,715.39 |
| 248 | 2036/07 | $1,394.16 | $3,831.43 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,020,321.22 |
| 249 | 2036/08 | $1,399.39 | $3,826.20 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,018,921.83 |
| 250 | 2036/09 | $1,404.64 | $3,820.96 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,017,517.19 |
| 251 | 2036/10 | $1,409.91 | $3,815.69 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,016,107.29 |
| 252 | 2036/11 | $1,415.19 | $3,810.40 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,014,692.09 |
| 253 | 2036/12 | $1,420.50 | $3,805.10 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,013,271.59 |
| 254 | 2037/01 | $1,425.83 | $3,799.77 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,011,845.76 |
| 255 | 2037/02 | $1,431.17 | $3,794.42 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,010,414.59 |
| 256 | 2037/03 | $1,436.54 | $3,789.05 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,008,978.05 |
| 257 | 2037/04 | $1,441.93 | $3,783.67 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,007,536.12 |
| 258 | 2037/05 | $1,447.34 | $3,778.26 | $103.83 | $1,046.67 | $125.00 | $6,501.10 | $1,006,088.78 |
| 259 | 2037/06 | $1,452.76 | $3,772.83 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $1,004,636.02 |
| 260 | 2037/07 | $1,458.21 | $3,767.39 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $1,003,177.81 |
| 261 | 2037/08 | $1,463.68 | $3,761.92 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $1,001,714.13 |
| 262 | 2037/09 | $1,469.17 | $3,756.43 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $1,000,244.96 |
| 263 | 2037/10 | $1,474.68 | $3,750.92 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $998,770.28 |
| 264 | 2037/11 | $1,480.21 | $3,745.39 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $997,290.07 |
| 265 | 2037/12 | $1,485.76 | $3,739.84 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $995,804.31 |
| 266 | 2038/01 | $1,491.33 | $3,734.27 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $994,312.98 |
| 267 | 2038/02 | $1,496.92 | $3,728.67 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $992,816.06 |
| 268 | 2038/03 | $1,502.54 | $3,723.06 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $991,313.52 |
| 269 | 2038/04 | $1,508.17 | $3,717.43 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $989,805.35 |
| 270 | 2038/05 | $1,513.83 | $3,711.77 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $988,291.53 |
| 271 | 2038/06 | $1,519.50 | $3,706.09 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $986,772.02 |
| 272 | 2038/07 | $1,525.20 | $3,700.40 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $985,246.82 |
| 273 | 2038/08 | $1,530.92 | $3,694.68 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $983,715.90 |
| 274 | 2038/09 | $1,536.66 | $3,688.93 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $982,179.24 |
| 275 | 2038/10 | $1,542.42 | $3,683.17 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $980,636.81 |
| 276 | 2038/11 | $1,548.21 | $3,677.39 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $979,088.61 |
| 277 | 2038/12 | $1,554.01 | $3,671.58 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $977,534.59 |
| 278 | 2039/01 | $1,559.84 | $3,665.75 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $975,974.75 |
| 279 | 2039/02 | $1,565.69 | $3,659.91 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $974,409.06 |
| 280 | 2039/03 | $1,571.56 | $3,654.03 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $972,837.50 |
| 281 | 2039/04 | $1,577.46 | $3,648.14 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $971,260.04 |
| 282 | 2039/05 | $1,583.37 | $3,642.23 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $969,676.67 |
| 283 | 2039/06 | $1,589.31 | $3,636.29 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $968,087.36 |
| 284 | 2039/07 | $1,595.27 | $3,630.33 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $966,492.09 |
| 285 | 2039/08 | $1,601.25 | $3,624.35 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $964,890.84 |
| 286 | 2039/09 | $1,607.26 | $3,618.34 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $963,283.58 |
| 287 | 2039/10 | $1,613.28 | $3,612.31 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $961,670.30 |
| 288 | 2039/11 | $1,619.33 | $3,606.26 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $960,050.97 |
| 289 | 2039/12 | $1,625.41 | $3,600.19 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $958,425.56 |
| 290 | 2040/01 | $1,631.50 | $3,594.10 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $956,794.06 |
| 291 | 2040/02 | $1,637.62 | $3,587.98 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $955,156.44 |
| 292 | 2040/03 | $1,643.76 | $3,581.84 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $953,512.68 |
| 293 | 2040/04 | $1,649.92 | $3,575.67 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $951,862.76 |
| 294 | 2040/05 | $1,656.11 | $3,569.49 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $950,206.65 |
| 295 | 2040/06 | $1,662.32 | $3,563.27 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $948,544.33 |
| 296 | 2040/07 | $1,668.56 | $3,557.04 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $946,875.77 |
| 297 | 2040/08 | $1,674.81 | $3,550.78 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $945,200.96 |
| 298 | 2040/09 | $1,681.09 | $3,544.50 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $943,519.87 |
| 299 | 2040/10 | $1,687.40 | $3,538.20 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $941,832.47 |
| 300 | 2040/11 | $1,693.72 | $3,531.87 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $940,138.75 |
| 301 | 2040/12 | $1,700.08 | $3,525.52 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $938,438.67 |
| 302 | 2041/01 | $1,706.45 | $3,519.15 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $936,732.22 |
| 303 | 2041/02 | $1,712.85 | $3,512.75 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $935,019.37 |
| 304 | 2041/03 | $1,719.27 | $3,506.32 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $933,300.09 |
| 305 | 2041/04 | $1,725.72 | $3,499.88 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $931,574.37 |
| 306 | 2041/05 | $1,732.19 | $3,493.40 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $929,842.18 |
| 307 | 2041/06 | $1,738.69 | $3,486.91 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $928,103.49 |
| 308 | 2041/07 | $1,745.21 | $3,480.39 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $926,358.28 |
| 309 | 2041/08 | $1,751.75 | $3,473.84 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $924,606.53 |
| 310 | 2041/09 | $1,758.32 | $3,467.27 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $922,848.21 |
| 311 | 2041/10 | $1,764.92 | $3,460.68 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $921,083.29 |
| 312 | 2041/11 | $1,771.53 | $3,454.06 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $919,311.76 |
| 313 | 2041/12 | $1,778.18 | $3,447.42 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $917,533.58 |
| 314 | 2042/01 | $1,784.85 | $3,440.75 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $915,748.74 |
| 315 | 2042/02 | $1,791.54 | $3,434.06 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $913,957.20 |
| 316 | 2042/03 | $1,798.26 | $3,427.34 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $912,158.94 |
| 317 | 2042/04 | $1,805.00 | $3,420.60 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $910,353.94 |
| 318 | 2042/05 | $1,811.77 | $3,413.83 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $908,542.17 |
| 319 | 2042/06 | $1,818.56 | $3,407.03 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $906,723.61 |
| 320 | 2042/07 | $1,825.38 | $3,400.21 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $904,898.22 |
| 321 | 2042/08 | $1,832.23 | $3,393.37 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $903,066.00 |
| 322 | 2042/09 | $1,839.10 | $3,386.50 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $901,226.90 |
| 323 | 2042/10 | $1,846.00 | $3,379.60 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $899,380.90 |
| 324 | 2042/11 | $1,852.92 | $3,372.68 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $897,527.98 |
| 325 | 2042/12 | $1,859.87 | $3,365.73 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $895,668.12 |
| 326 | 2043/01 | $1,866.84 | $3,358.76 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $893,801.27 |
| 327 | 2043/02 | $1,873.84 | $3,351.75 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $891,927.43 |
| 328 | 2043/03 | $1,880.87 | $3,344.73 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $890,046.56 |
| 329 | 2043/04 | $1,887.92 | $3,337.67 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $888,158.64 |
| 330 | 2043/05 | $1,895.00 | $3,330.59 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $886,263.64 |
| 331 | 2043/06 | $1,902.11 | $3,323.49 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $884,361.53 |
| 332 | 2043/07 | $1,909.24 | $3,316.36 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $882,452.29 |
| 333 | 2043/08 | $1,916.40 | $3,309.20 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $880,535.89 |
| 334 | 2043/09 | $1,923.59 | $3,302.01 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $878,612.31 |
| 335 | 2043/10 | $1,930.80 | $3,294.80 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $876,681.51 |
| 336 | 2043/11 | $1,938.04 | $3,287.56 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $874,743.46 |
| 337 | 2043/12 | $1,945.31 | $3,280.29 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $872,798.16 |
| 338 | 2044/01 | $1,952.60 | $3,272.99 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $870,845.55 |
| 339 | 2044/02 | $1,959.93 | $3,265.67 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $868,885.63 |
| 340 | 2044/03 | $1,967.28 | $3,258.32 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $866,918.35 |
| 341 | 2044/04 | $1,974.65 | $3,250.94 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $864,943.70 |
| 342 | 2044/05 | $1,982.06 | $3,243.54 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $862,961.64 |
| 343 | 2044/06 | $1,989.49 | $3,236.11 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $860,972.15 |
| 344 | 2044/07 | $1,996.95 | $3,228.65 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $858,975.20 |
| 345 | 2044/08 | $2,004.44 | $3,221.16 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $856,970.76 |
| 346 | 2044/09 | $2,011.96 | $3,213.64 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $854,958.80 |
| 347 | 2044/10 | $2,019.50 | $3,206.10 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $852,939.30 |
| 348 | 2044/11 | $2,027.07 | $3,198.52 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $850,912.23 |
| 349 | 2044/12 | $2,034.68 | $3,190.92 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $848,877.55 |
| 350 | 2045/01 | $2,042.31 | $3,183.29 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $846,835.25 |
| 351 | 2045/02 | $2,049.96 | $3,175.63 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $844,785.28 |
| 352 | 2045/03 | $2,057.65 | $3,167.94 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $842,727.63 |
| 353 | 2045/04 | $2,065.37 | $3,160.23 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $840,662.26 |
| 354 | 2045/05 | $2,073.11 | $3,152.48 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $838,589.15 |
| 355 | 2045/06 | $2,080.89 | $3,144.71 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $836,508.26 |
| 356 | 2045/07 | $2,088.69 | $3,136.91 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $834,419.57 |
| 357 | 2045/08 | $2,096.52 | $3,129.07 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $832,323.05 |
| 358 | 2045/09 | $2,104.39 | $3,121.21 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $830,218.67 |
| 359 | 2045/10 | $2,112.28 | $3,113.32 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $828,106.39 |
| 360 | 2045/11 | $2,120.20 | $3,105.40 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $825,986.19 |
| 361 | 2045/12 | $2,128.15 | $3,097.45 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $823,858.04 |
| 362 | 2046/01 | $2,136.13 | $3,089.47 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $821,721.91 |
| 363 | 2046/02 | $2,144.14 | $3,081.46 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $819,577.77 |
| 364 | 2046/03 | $2,152.18 | $3,073.42 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $817,425.59 |
| 365 | 2046/04 | $2,160.25 | $3,065.35 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $815,265.34 |
| 366 | 2046/05 | $2,168.35 | $3,057.25 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $813,096.99 |
| 367 | 2046/06 | $2,176.48 | $3,049.11 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $810,920.51 |
| 368 | 2046/07 | $2,184.64 | $3,040.95 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $808,735.87 |
| 369 | 2046/08 | $2,192.84 | $3,032.76 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $806,543.03 |
| 370 | 2046/09 | $2,201.06 | $3,024.54 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $804,341.97 |
| 371 | 2046/10 | $2,209.31 | $3,016.28 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $802,132.65 |
| 372 | 2046/11 | $2,217.60 | $3,008.00 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $799,915.06 |
| 373 | 2046/12 | $2,225.92 | $2,999.68 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $797,689.14 |
| 374 | 2047/01 | $2,234.26 | $2,991.33 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $795,454.88 |
| 375 | 2047/02 | $2,242.64 | $2,982.96 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $793,212.24 |
| 376 | 2047/03 | $2,251.05 | $2,974.55 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $790,961.19 |
| 377 | 2047/04 | $2,259.49 | $2,966.10 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $788,701.69 |
| 378 | 2047/05 | $2,267.97 | $2,957.63 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $786,433.73 |
| 379 | 2047/06 | $2,276.47 | $2,949.13 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $784,157.26 |
| 380 | 2047/07 | $2,285.01 | $2,940.59 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $781,872.25 |
| 381 | 2047/08 | $2,293.58 | $2,932.02 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $779,578.68 |
| 382 | 2047/09 | $2,302.18 | $2,923.42 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $777,276.50 |
| 383 | 2047/10 | $2,310.81 | $2,914.79 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $774,965.69 |
| 384 | 2047/11 | $2,319.48 | $2,906.12 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $772,646.22 |
| 385 | 2047/12 | $2,328.17 | $2,897.42 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $770,318.04 |
| 386 | 2048/01 | $2,336.90 | $2,888.69 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $767,981.14 |
| 387 | 2048/02 | $2,345.67 | $2,879.93 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $765,635.47 |
| 388 | 2048/03 | $2,354.46 | $2,871.13 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $763,281.01 |
| 389 | 2048/04 | $2,363.29 | $2,862.30 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $760,917.72 |
| 390 | 2048/05 | $2,372.16 | $2,853.44 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $758,545.56 |
| 391 | 2048/06 | $2,381.05 | $2,844.55 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $756,164.51 |
| 392 | 2048/07 | $2,389.98 | $2,835.62 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $753,774.53 |
| 393 | 2048/08 | $2,398.94 | $2,826.65 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $751,375.59 |
| 394 | 2048/09 | $2,407.94 | $2,817.66 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $748,967.65 |
| 395 | 2048/10 | $2,416.97 | $2,808.63 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $746,550.68 |
| 396 | 2048/11 | $2,426.03 | $2,799.57 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $744,124.65 |
| 397 | 2048/12 | $2,435.13 | $2,790.47 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $741,689.52 |
| 398 | 2049/01 | $2,444.26 | $2,781.34 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $739,245.26 |
| 399 | 2049/02 | $2,453.43 | $2,772.17 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $736,791.83 |
| 400 | 2049/03 | $2,462.63 | $2,762.97 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $734,329.21 |
| 401 | 2049/04 | $2,471.86 | $2,753.73 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $731,857.35 |
| 402 | 2049/05 | $2,481.13 | $2,744.47 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $729,376.21 |
| 403 | 2049/06 | $2,490.44 | $2,735.16 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $726,885.78 |
| 404 | 2049/07 | $2,499.77 | $2,725.82 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $724,386.00 |
| 405 | 2049/08 | $2,509.15 | $2,716.45 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $721,876.85 |
| 406 | 2049/09 | $2,518.56 | $2,707.04 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $719,358.30 |
| 407 | 2049/10 | $2,528.00 | $2,697.59 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $716,830.29 |
| 408 | 2049/11 | $2,537.48 | $2,688.11 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $714,292.81 |
| 409 | 2049/12 | $2,547.00 | $2,678.60 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $711,745.81 |
| 410 | 2050/01 | $2,556.55 | $2,669.05 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $709,189.26 |
| 411 | 2050/02 | $2,566.14 | $2,659.46 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $706,623.13 |
| 412 | 2050/03 | $2,575.76 | $2,649.84 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $704,047.37 |
| 413 | 2050/04 | $2,585.42 | $2,640.18 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $701,461.95 |
| 414 | 2050/05 | $2,595.11 | $2,630.48 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $698,866.83 |
| 415 | 2050/06 | $2,604.85 | $2,620.75 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $696,261.99 |
| 416 | 2050/07 | $2,614.61 | $2,610.98 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $693,647.37 |
| 417 | 2050/08 | $2,624.42 | $2,601.18 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $691,022.95 |
| 418 | 2050/09 | $2,634.26 | $2,591.34 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $688,388.69 |
| 419 | 2050/10 | $2,644.14 | $2,581.46 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $685,744.55 |
| 420 | 2050/11 | $2,654.05 | $2,571.54 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $683,090.50 |
| 421 | 2050/12 | $2,664.01 | $2,561.59 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $680,426.49 |
| 422 | 2051/01 | $2,674.00 | $2,551.60 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $677,752.50 |
| 423 | 2051/02 | $2,684.02 | $2,541.57 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $675,068.47 |
| 424 | 2051/03 | $2,694.09 | $2,531.51 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $672,374.38 |
| 425 | 2051/04 | $2,704.19 | $2,521.40 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $669,670.19 |
| 426 | 2051/05 | $2,714.33 | $2,511.26 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $666,955.86 |
| 427 | 2051/06 | $2,724.51 | $2,501.08 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $664,231.34 |
| 428 | 2051/07 | $2,734.73 | $2,490.87 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $661,496.62 |
| 429 | 2051/08 | $2,744.98 | $2,480.61 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $658,751.63 |
| 430 | 2051/09 | $2,755.28 | $2,470.32 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $655,996.35 |
| 431 | 2051/10 | $2,765.61 | $2,459.99 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $653,230.74 |
| 432 | 2051/11 | $2,775.98 | $2,449.62 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $650,454.76 |
| 433 | 2051/12 | $2,786.39 | $2,439.21 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $647,668.37 |
| 434 | 2052/01 | $2,796.84 | $2,428.76 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $644,871.53 |
| 435 | 2052/02 | $2,807.33 | $2,418.27 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $642,064.20 |
| 436 | 2052/03 | $2,817.86 | $2,407.74 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $639,246.35 |
| 437 | 2052/04 | $2,828.42 | $2,397.17 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $636,417.92 |
| 438 | 2052/05 | $2,839.03 | $2,386.57 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $633,578.89 |
| 439 | 2052/06 | $2,849.68 | $2,375.92 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $630,729.22 |
| 440 | 2052/07 | $2,860.36 | $2,365.23 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $627,868.86 |
| 441 | 2052/08 | $2,871.09 | $2,354.51 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $624,997.77 |
| 442 | 2052/09 | $2,881.85 | $2,343.74 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $622,115.91 |
| 443 | 2052/10 | $2,892.66 | $2,332.93 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $619,223.25 |
| 444 | 2052/11 | $2,903.51 | $2,322.09 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $616,319.74 |
| 445 | 2052/12 | $2,914.40 | $2,311.20 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $613,405.35 |
| 446 | 2053/01 | $2,925.33 | $2,300.27 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $610,480.02 |
| 447 | 2053/02 | $2,936.30 | $2,289.30 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $607,543.72 |
| 448 | 2053/03 | $2,947.31 | $2,278.29 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $604,596.41 |
| 449 | 2053/04 | $2,958.36 | $2,267.24 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $601,638.06 |
| 450 | 2053/05 | $2,969.45 | $2,256.14 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $598,668.60 |
| 451 | 2053/06 | $2,980.59 | $2,245.01 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $595,688.01 |
| 452 | 2053/07 | $2,991.77 | $2,233.83 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $592,696.25 |
| 453 | 2053/08 | $3,002.99 | $2,222.61 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $589,693.26 |
| 454 | 2053/09 | $3,014.25 | $2,211.35 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $586,679.01 |
| 455 | 2053/10 | $3,025.55 | $2,200.05 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $583,653.46 |
| 456 | 2053/11 | $3,036.90 | $2,188.70 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $580,616.57 |
| 457 | 2053/12 | $3,048.28 | $2,177.31 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $577,568.28 |
| 458 | 2054/01 | $3,059.72 | $2,165.88 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $574,508.57 |
| 459 | 2054/02 | $3,071.19 | $2,154.41 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $571,437.38 |
| 460 | 2054/03 | $3,082.71 | $2,142.89 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $568,354.67 |
| 461 | 2054/04 | $3,094.27 | $2,131.33 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $565,260.41 |
| 462 | 2054/05 | $3,105.87 | $2,119.73 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $562,154.54 |
| 463 | 2054/06 | $3,117.52 | $2,108.08 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $559,037.02 |
| 464 | 2054/07 | $3,129.21 | $2,096.39 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $555,907.81 |
| 465 | 2054/08 | $3,140.94 | $2,084.65 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $552,766.87 |
| 466 | 2054/09 | $3,152.72 | $2,072.88 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $549,614.15 |
| 467 | 2054/10 | $3,164.54 | $2,061.05 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $546,449.60 |
| 468 | 2054/11 | $3,176.41 | $2,049.19 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $543,273.19 |
| 469 | 2054/12 | $3,188.32 | $2,037.27 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $540,084.87 |
| 470 | 2055/01 | $3,200.28 | $2,025.32 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $536,884.59 |
| 471 | 2055/02 | $3,212.28 | $2,013.32 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $533,672.31 |
| 472 | 2055/03 | $3,224.33 | $2,001.27 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $530,447.99 |
| 473 | 2055/04 | $3,236.42 | $1,989.18 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $527,211.57 |
| 474 | 2055/05 | $3,248.55 | $1,977.04 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $523,963.02 |
| 475 | 2055/06 | $3,260.74 | $1,964.86 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $520,702.28 |
| 476 | 2055/07 | $3,272.96 | $1,952.63 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $517,429.32 |
| 477 | 2055/08 | $3,285.24 | $1,940.36 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $514,144.08 |
| 478 | 2055/09 | $3,297.56 | $1,928.04 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $510,846.53 |
| 479 | 2055/10 | $3,309.92 | $1,915.67 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $507,536.61 |
| 480 | 2055/11 | $3,322.33 | $1,903.26 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $504,214.27 |
| 481 | 2055/12 | $3,334.79 | $1,890.80 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $500,879.48 |
| 482 | 2056/01 | $3,347.30 | $1,878.30 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $497,532.18 |
| 483 | 2056/02 | $3,359.85 | $1,865.75 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $494,172.33 |
| 484 | 2056/03 | $3,372.45 | $1,853.15 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $490,799.88 |
| 485 | 2056/04 | $3,385.10 | $1,840.50 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $487,414.78 |
| 486 | 2056/05 | $3,397.79 | $1,827.81 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $484,016.99 |
| 487 | 2056/06 | $3,410.53 | $1,815.06 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $480,606.46 |
| 488 | 2056/07 | $3,423.32 | $1,802.27 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $477,183.14 |
| 489 | 2056/08 | $3,436.16 | $1,789.44 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $473,746.98 |
| 490 | 2056/09 | $3,449.05 | $1,776.55 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $470,297.93 |
| 491 | 2056/10 | $3,461.98 | $1,763.62 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $466,835.95 |
| 492 | 2056/11 | $3,474.96 | $1,750.63 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $463,360.99 |
| 493 | 2056/12 | $3,487.99 | $1,737.60 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $459,873.00 |
| 494 | 2057/01 | $3,501.07 | $1,724.52 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $456,371.93 |
| 495 | 2057/02 | $3,514.20 | $1,711.39 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $452,857.72 |
| 496 | 2057/03 | $3,527.38 | $1,698.22 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $449,330.34 |
| 497 | 2057/04 | $3,540.61 | $1,684.99 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $445,789.74 |
| 498 | 2057/05 | $3,553.88 | $1,671.71 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $442,235.85 |
| 499 | 2057/06 | $3,567.21 | $1,658.38 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $438,668.64 |
| 500 | 2057/07 | $3,580.59 | $1,645.01 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $435,088.05 |
| 501 | 2057/08 | $3,594.02 | $1,631.58 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $431,494.03 |
| 502 | 2057/09 | $3,607.49 | $1,618.10 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $427,886.54 |
| 503 | 2057/10 | $3,621.02 | $1,604.57 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $424,265.52 |
| 504 | 2057/11 | $3,634.60 | $1,591.00 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $420,630.92 |
| 505 | 2057/12 | $3,648.23 | $1,577.37 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $416,982.69 |
| 506 | 2058/01 | $3,661.91 | $1,563.69 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $413,320.77 |
| 507 | 2058/02 | $3,675.64 | $1,549.95 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $409,645.13 |
| 508 | 2058/03 | $3,689.43 | $1,536.17 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $405,955.70 |
| 509 | 2058/04 | $3,703.26 | $1,522.33 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $402,252.44 |
| 510 | 2058/05 | $3,717.15 | $1,508.45 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $398,535.29 |
| 511 | 2058/06 | $3,731.09 | $1,494.51 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $394,804.20 |
| 512 | 2058/07 | $3,745.08 | $1,480.52 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $391,059.12 |
| 513 | 2058/08 | $3,759.12 | $1,466.47 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $387,300.00 |
| 514 | 2058/09 | $3,773.22 | $1,452.37 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $383,526.78 |
| 515 | 2058/10 | $3,787.37 | $1,438.23 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $379,739.40 |
| 516 | 2058/11 | $3,801.57 | $1,424.02 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $375,937.83 |
| 517 | 2058/12 | $3,815.83 | $1,409.77 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $372,122.00 |
| 518 | 2059/01 | $3,830.14 | $1,395.46 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $368,291.86 |
| 519 | 2059/02 | $3,844.50 | $1,381.09 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $364,447.36 |
| 520 | 2059/03 | $3,858.92 | $1,366.68 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $360,588.44 |
| 521 | 2059/04 | $3,873.39 | $1,352.21 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $356,715.05 |
| 522 | 2059/05 | $3,887.92 | $1,337.68 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $352,827.14 |
| 523 | 2059/06 | $3,902.49 | $1,323.10 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $348,924.64 |
| 524 | 2059/07 | $3,917.13 | $1,308.47 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $345,007.51 |
| 525 | 2059/08 | $3,931.82 | $1,293.78 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $341,075.69 |
| 526 | 2059/09 | $3,946.56 | $1,279.03 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $337,129.13 |
| 527 | 2059/10 | $3,961.36 | $1,264.23 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $333,167.77 |
| 528 | 2059/11 | $3,976.22 | $1,249.38 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $329,191.55 |
| 529 | 2059/12 | $3,991.13 | $1,234.47 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $325,200.42 |
| 530 | 2060/01 | $4,006.09 | $1,219.50 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $321,194.33 |
| 531 | 2060/02 | $4,021.12 | $1,204.48 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $317,173.21 |
| 532 | 2060/03 | $4,036.20 | $1,189.40 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $313,137.01 |
| 533 | 2060/04 | $4,051.33 | $1,174.26 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $309,085.68 |
| 534 | 2060/05 | $4,066.53 | $1,159.07 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $305,019.16 |
| 535 | 2060/06 | $4,081.77 | $1,143.82 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $300,937.38 |
| 536 | 2060/07 | $4,097.08 | $1,128.52 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $296,840.30 |
| 537 | 2060/08 | $4,112.45 | $1,113.15 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $292,727.86 |
| 538 | 2060/09 | $4,127.87 | $1,097.73 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $288,599.99 |
| 539 | 2060/10 | $4,143.35 | $1,082.25 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $284,456.64 |
| 540 | 2060/11 | $4,158.88 | $1,066.71 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $280,297.76 |
| 541 | 2060/12 | $4,174.48 | $1,051.12 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $276,123.28 |
| 542 | 2061/01 | $4,190.13 | $1,035.46 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $271,933.14 |
| 543 | 2061/02 | $4,205.85 | $1,019.75 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $267,727.30 |
| 544 | 2061/03 | $4,221.62 | $1,003.98 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $263,505.68 |
| 545 | 2061/04 | $4,237.45 | $988.15 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $259,268.23 |
| 546 | 2061/05 | $4,253.34 | $972.26 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $255,014.89 |
| 547 | 2061/06 | $4,269.29 | $956.31 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $250,745.60 |
| 548 | 2061/07 | $4,285.30 | $940.30 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $246,460.30 |
| 549 | 2061/08 | $4,301.37 | $924.23 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $242,158.92 |
| 550 | 2061/09 | $4,317.50 | $908.10 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $237,841.42 |
| 551 | 2061/10 | $4,333.69 | $891.91 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $233,507.73 |
| 552 | 2061/11 | $4,349.94 | $875.65 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $229,157.79 |
| 553 | 2061/12 | $4,366.25 | $859.34 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $224,791.54 |
| 554 | 2062/01 | $4,382.63 | $842.97 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $220,408.91 |
| 555 | 2062/02 | $4,399.06 | $826.53 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $216,009.84 |
| 556 | 2062/03 | $4,415.56 | $810.04 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $211,594.28 |
| 557 | 2062/04 | $4,432.12 | $793.48 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $207,162.17 |
| 558 | 2062/05 | $4,448.74 | $776.86 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $202,713.43 |
| 559 | 2062/06 | $4,465.42 | $760.18 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $198,248.01 |
| 560 | 2062/07 | $4,482.17 | $743.43 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $193,765.84 |
| 561 | 2062/08 | $4,498.97 | $726.62 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $189,266.87 |
| 562 | 2062/09 | $4,515.85 | $709.75 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $184,751.02 |
| 563 | 2062/10 | $4,532.78 | $692.82 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $180,218.24 |
| 564 | 2062/11 | $4,549.78 | $675.82 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $175,668.46 |
| 565 | 2062/12 | $4,566.84 | $658.76 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $171,101.62 |
| 566 | 2063/01 | $4,583.97 | $641.63 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $166,517.66 |
| 567 | 2063/02 | $4,601.16 | $624.44 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $161,916.50 |
| 568 | 2063/03 | $4,618.41 | $607.19 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $157,298.09 |
| 569 | 2063/04 | $4,635.73 | $589.87 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $152,662.36 |
| 570 | 2063/05 | $4,653.11 | $572.48 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $148,009.25 |
| 571 | 2063/06 | $4,670.56 | $555.03 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $143,338.69 |
| 572 | 2063/07 | $4,688.08 | $537.52 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $138,650.61 |
| 573 | 2063/08 | $4,705.66 | $519.94 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $133,944.96 |
| 574 | 2063/09 | $4,723.30 | $502.29 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $129,221.65 |
| 575 | 2063/10 | $4,741.02 | $484.58 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $124,480.64 |
| 576 | 2063/11 | $4,758.79 | $466.80 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $119,721.84 |
| 577 | 2063/12 | $4,776.64 | $448.96 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $114,945.20 |
| 578 | 2064/01 | $4,794.55 | $431.04 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $110,150.65 |
| 579 | 2064/02 | $4,812.53 | $413.06 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $105,338.12 |
| 580 | 2064/03 | $4,830.58 | $395.02 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $100,507.54 |
| 581 | 2064/04 | $4,848.69 | $376.90 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $95,658.85 |
| 582 | 2064/05 | $4,866.88 | $358.72 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $90,791.97 |
| 583 | 2064/06 | $4,885.13 | $340.47 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $85,906.85 |
| 584 | 2064/07 | $4,903.45 | $322.15 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $81,003.40 |
| 585 | 2064/08 | $4,921.83 | $303.76 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $76,081.57 |
| 586 | 2064/09 | $4,940.29 | $285.31 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $71,141.28 |
| 587 | 2064/10 | $4,958.82 | $266.78 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $66,182.46 |
| 588 | 2064/11 | $4,977.41 | $248.18 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $61,205.05 |
| 589 | 2064/12 | $4,996.08 | $229.52 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $56,208.97 |
| 590 | 2065/01 | $5,014.81 | $210.78 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $51,194.16 |
| 591 | 2065/02 | $5,033.62 | $191.98 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $46,160.54 |
| 592 | 2065/03 | $5,052.49 | $173.10 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $41,108.04 |
| 593 | 2065/04 | $5,071.44 | $154.16 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $36,036.60 |
| 594 | 2065/05 | $5,090.46 | $135.14 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $30,946.14 |
| 595 | 2065/06 | $5,109.55 | $116.05 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $25,836.60 |
| 596 | 2065/07 | $5,128.71 | $96.89 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $20,707.89 |
| 597 | 2065/08 | $5,147.94 | $77.65 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $15,559.94 |
| 598 | 2065/09 | $5,167.25 | $58.35 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $10,392.70 |
| 599 | 2065/10 | $5,186.62 | $38.97 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $5,206.07 |
| 600 | 2065/11 | $5,206.07 | $19.52 | $0.00 | $1,046.67 | $125.00 | $6,397.26 | $0.00 |
| Totals | $1,246,000.00 | $1,889,357.89 | $26,789.00 | $628,000.00 | $75,000.00 | $3,865,146.89 |
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.