Mortgage Amortization Report (Fixed Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Amortization Summary
Based on your input, to maintain a 40-year mortgage of $1,237,000.00 at 5% interest rate for a $1,287,000.00 home, you need to have a monthly payment of $7,037.27. You will make a total of 480 payments and you will pay off your mortgage on 2054/07. Consult with a Mortgage Specialist
Loan Comparison
You can save $284,235.94 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 | $5,617.70 | 5% | 600 months | $3,420,617.94 | $2,133,617.94 |
| 50 years | Bi-Weekly | $2,808.85 | 5% | 512 months | $3,042,118.58 | $1,755,118.58 |
| 45 years | Monthly | $5,764.60 | 5% | 540 months | $3,162,882.70 | $1,875,882.70 |
| 45 years | Bi-Weekly | $2,882.30 | 5% | 461 months | $2,832,210.76 | $1,545,210.76 |
| 40 years | Monthly | $5,964.77 | 5% | 480 months | $2,913,090.54 | $1,626,090.54 |
| 40 years | Bi-Weekly | $2,982.39 | 5% | 409 months | $2,628,854.60 | $1,341,854.60 |
| 35 years | Monthly | $6,242.99 | 5% | 420 months | $2,672,054.34 | $1,385,054.34 |
| 35 years | Bi-Weekly | $3,121.50 | 5% | 358 months | $2,432,541.15 | $1,145,541.15 |
| 30 years | Monthly | $6,640.48 | 5% | 360 months | $2,440,574.05 | $1,153,574.05 |
| 30 years | Bi-Weekly | $3,320.24 | 5% | 307 months | $2,243,740.20 | $956,740.20 |
| 25 years | Monthly | $7,231.38 | 5% | 300 months | $2,219,413.64 | $932,413.64 |
| 25 years | Bi-Weekly | $3,615.69 | 5% | 256 months | $2,062,889.20 | $775,889.20 |
| 20 years | Monthly | $8,163.65 | 5% | 240 months | $2,009,276.60 | $722,276.60 |
| 20 years | Bi-Weekly | $4,081.83 | 5% | 205 months | $1,890,382.05 | $603,382.05 |
| 15 years | Monthly | $9,782.12 | 5% | 180 months | $1,810,781.09 | $523,781.09 |
| 15 years | Bi-Weekly | $4,891.06 | 5% | 154 months | $1,726,558.35 | $439,558.35 |
| 10 years | Monthly | $13,120.30 | 5% | 120 months | $1,624,436.51 | $337,436.51 |
| 10 years | Bi-Weekly | $6,560.15 | 5% | 103 months | $1,571,693.65 | $284,693.65 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/08 | $810.61 | $5,154.17 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,236,189.39 |
| 2 | 2014/09 | $813.98 | $5,150.79 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,235,375.41 |
| 3 | 2014/10 | $817.37 | $5,147.40 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,234,558.04 |
| 4 | 2014/11 | $820.78 | $5,143.99 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,233,737.26 |
| 5 | 2014/12 | $824.20 | $5,140.57 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,232,913.06 |
| 6 | 2015/01 | $827.63 | $5,137.14 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,232,085.42 |
| 7 | 2015/02 | $831.08 | $5,133.69 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,231,254.34 |
| 8 | 2015/03 | $834.55 | $5,130.23 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,230,419.79 |
| 9 | 2015/04 | $838.02 | $5,126.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,229,581.77 |
| 10 | 2015/05 | $841.51 | $5,123.26 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,228,740.26 |
| 11 | 2015/06 | $845.02 | $5,119.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,227,895.24 |
| 12 | 2015/07 | $848.54 | $5,116.23 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,227,046.69 |
| 13 | 2015/08 | $852.08 | $5,112.69 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,226,194.62 |
| 14 | 2015/09 | $855.63 | $5,109.14 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,225,338.99 |
| 15 | 2015/10 | $859.19 | $5,105.58 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,224,479.80 |
| 16 | 2015/11 | $862.77 | $5,102.00 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,223,617.02 |
| 17 | 2015/12 | $866.37 | $5,098.40 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,222,750.66 |
| 18 | 2016/01 | $869.98 | $5,094.79 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,221,880.68 |
| 19 | 2016/02 | $873.60 | $5,091.17 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,221,007.08 |
| 20 | 2016/03 | $877.24 | $5,087.53 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,220,129.83 |
| 21 | 2016/04 | $880.90 | $5,083.87 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,219,248.94 |
| 22 | 2016/05 | $884.57 | $5,080.20 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,218,364.37 |
| 23 | 2016/06 | $888.25 | $5,076.52 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,217,476.11 |
| 24 | 2016/07 | $891.95 | $5,072.82 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,216,584.16 |
| 25 | 2016/08 | $895.67 | $5,069.10 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,215,688.49 |
| 26 | 2016/09 | $899.40 | $5,065.37 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,214,789.09 |
| 27 | 2016/10 | $903.15 | $5,061.62 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,213,885.93 |
| 28 | 2016/11 | $906.91 | $5,057.86 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,212,979.02 |
| 29 | 2016/12 | $910.69 | $5,054.08 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,212,068.33 |
| 30 | 2017/01 | $914.49 | $5,050.28 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,211,153.84 |
| 31 | 2017/02 | $918.30 | $5,046.47 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,210,235.54 |
| 32 | 2017/03 | $922.12 | $5,042.65 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,209,313.42 |
| 33 | 2017/04 | $925.97 | $5,038.81 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,208,387.45 |
| 34 | 2017/05 | $929.82 | $5,034.95 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,207,457.63 |
| 35 | 2017/06 | $933.70 | $5,031.07 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,206,523.93 |
| 36 | 2017/07 | $937.59 | $5,027.18 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,205,586.34 |
| 37 | 2017/08 | $941.50 | $5,023.28 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,204,644.85 |
| 38 | 2017/09 | $945.42 | $5,019.35 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,203,699.43 |
| 39 | 2017/10 | $949.36 | $5,015.41 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,202,750.07 |
| 40 | 2017/11 | $953.31 | $5,011.46 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,201,796.76 |
| 41 | 2017/12 | $957.29 | $5,007.49 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,200,839.47 |
| 42 | 2018/01 | $961.27 | $5,003.50 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,199,878.20 |
| 43 | 2018/02 | $965.28 | $4,999.49 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,198,912.92 |
| 44 | 2018/03 | $969.30 | $4,995.47 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,197,943.62 |
| 45 | 2018/04 | $973.34 | $4,991.43 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,196,970.28 |
| 46 | 2018/05 | $977.40 | $4,987.38 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,195,992.88 |
| 47 | 2018/06 | $981.47 | $4,983.30 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,195,011.41 |
| 48 | 2018/07 | $985.56 | $4,979.21 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,194,025.85 |
| 49 | 2018/08 | $989.66 | $4,975.11 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,193,036.19 |
| 50 | 2018/09 | $993.79 | $4,970.98 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,192,042.40 |
| 51 | 2018/10 | $997.93 | $4,966.84 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,191,044.47 |
| 52 | 2018/11 | $1,002.09 | $4,962.69 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,190,042.39 |
| 53 | 2018/12 | $1,006.26 | $4,958.51 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,189,036.12 |
| 54 | 2019/01 | $1,010.45 | $4,954.32 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,188,025.67 |
| 55 | 2019/02 | $1,014.66 | $4,950.11 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,187,011.00 |
| 56 | 2019/03 | $1,018.89 | $4,945.88 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,185,992.11 |
| 57 | 2019/04 | $1,023.14 | $4,941.63 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,184,968.97 |
| 58 | 2019/05 | $1,027.40 | $4,937.37 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,183,941.57 |
| 59 | 2019/06 | $1,031.68 | $4,933.09 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,182,909.89 |
| 60 | 2019/07 | $1,035.98 | $4,928.79 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,181,873.91 |
| 61 | 2019/08 | $1,040.30 | $4,924.47 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,180,833.61 |
| 62 | 2019/09 | $1,044.63 | $4,920.14 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,179,788.98 |
| 63 | 2019/10 | $1,048.98 | $4,915.79 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,178,740.00 |
| 64 | 2019/11 | $1,053.36 | $4,911.42 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,177,686.64 |
| 65 | 2019/12 | $1,057.74 | $4,907.03 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,176,628.90 |
| 66 | 2020/01 | $1,062.15 | $4,902.62 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,175,566.75 |
| 67 | 2020/02 | $1,066.58 | $4,898.19 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,174,500.17 |
| 68 | 2020/03 | $1,071.02 | $4,893.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,173,429.15 |
| 69 | 2020/04 | $1,075.48 | $4,889.29 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,172,353.66 |
| 70 | 2020/05 | $1,079.97 | $4,884.81 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,171,273.70 |
| 71 | 2020/06 | $1,084.46 | $4,880.31 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,170,189.23 |
| 72 | 2020/07 | $1,088.98 | $4,875.79 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,169,100.25 |
| 73 | 2020/08 | $1,093.52 | $4,871.25 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,168,006.73 |
| 74 | 2020/09 | $1,098.08 | $4,866.69 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,166,908.65 |
| 75 | 2020/10 | $1,102.65 | $4,862.12 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,165,806.00 |
| 76 | 2020/11 | $1,107.25 | $4,857.52 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,164,698.75 |
| 77 | 2020/12 | $1,111.86 | $4,852.91 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,163,586.89 |
| 78 | 2021/01 | $1,116.49 | $4,848.28 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,162,470.40 |
| 79 | 2021/02 | $1,121.15 | $4,843.63 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,161,349.25 |
| 80 | 2021/03 | $1,125.82 | $4,838.96 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,160,223.44 |
| 81 | 2021/04 | $1,130.51 | $4,834.26 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,159,092.93 |
| 82 | 2021/05 | $1,135.22 | $4,829.55 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,157,957.71 |
| 83 | 2021/06 | $1,139.95 | $4,824.82 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,156,817.76 |
| 84 | 2021/07 | $1,144.70 | $4,820.07 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,155,673.06 |
| 85 | 2021/08 | $1,149.47 | $4,815.30 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,154,523.60 |
| 86 | 2021/09 | $1,154.26 | $4,810.51 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,153,369.34 |
| 87 | 2021/10 | $1,159.07 | $4,805.71 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,152,210.27 |
| 88 | 2021/11 | $1,163.90 | $4,800.88 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,151,046.38 |
| 89 | 2021/12 | $1,168.75 | $4,796.03 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,149,877.63 |
| 90 | 2022/01 | $1,173.62 | $4,791.16 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,148,704.02 |
| 91 | 2022/02 | $1,178.51 | $4,786.27 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,147,525.51 |
| 92 | 2022/03 | $1,183.42 | $4,781.36 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,146,342.10 |
| 93 | 2022/04 | $1,188.35 | $4,776.43 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,145,153.75 |
| 94 | 2022/05 | $1,193.30 | $4,771.47 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,143,960.45 |
| 95 | 2022/06 | $1,198.27 | $4,766.50 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,142,762.18 |
| 96 | 2022/07 | $1,203.26 | $4,761.51 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,141,558.92 |
| 97 | 2022/08 | $1,208.28 | $4,756.50 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,140,350.64 |
| 98 | 2022/09 | $1,213.31 | $4,751.46 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,139,137.33 |
| 99 | 2022/10 | $1,218.37 | $4,746.41 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,137,918.96 |
| 100 | 2022/11 | $1,223.44 | $4,741.33 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,136,695.52 |
| 101 | 2022/12 | $1,228.54 | $4,736.23 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,135,466.98 |
| 102 | 2023/01 | $1,233.66 | $4,731.11 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,134,233.32 |
| 103 | 2023/02 | $1,238.80 | $4,725.97 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,132,994.52 |
| 104 | 2023/03 | $1,243.96 | $4,720.81 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,131,750.56 |
| 105 | 2023/04 | $1,249.14 | $4,715.63 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,130,501.42 |
| 106 | 2023/05 | $1,254.35 | $4,710.42 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,129,247.07 |
| 107 | 2023/06 | $1,259.58 | $4,705.20 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,127,987.49 |
| 108 | 2023/07 | $1,264.82 | $4,699.95 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,126,722.67 |
| 109 | 2023/08 | $1,270.09 | $4,694.68 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,125,452.57 |
| 110 | 2023/09 | $1,275.39 | $4,689.39 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,124,177.19 |
| 111 | 2023/10 | $1,280.70 | $4,684.07 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,122,896.49 |
| 112 | 2023/11 | $1,286.04 | $4,678.74 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,121,610.45 |
| 113 | 2023/12 | $1,291.40 | $4,673.38 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,120,319.05 |
| 114 | 2024/01 | $1,296.78 | $4,668.00 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,119,022.28 |
| 115 | 2024/02 | $1,302.18 | $4,662.59 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,117,720.10 |
| 116 | 2024/03 | $1,307.60 | $4,657.17 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,116,412.49 |
| 117 | 2024/04 | $1,313.05 | $4,651.72 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,115,099.44 |
| 118 | 2024/05 | $1,318.52 | $4,646.25 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,113,780.92 |
| 119 | 2024/06 | $1,324.02 | $4,640.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,112,456.90 |
| 120 | 2024/07 | $1,329.53 | $4,635.24 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,111,127.36 |
| 121 | 2024/08 | $1,335.07 | $4,629.70 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,109,792.29 |
| 122 | 2024/09 | $1,340.64 | $4,624.13 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,108,451.65 |
| 123 | 2024/10 | $1,346.22 | $4,618.55 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,107,105.43 |
| 124 | 2024/11 | $1,351.83 | $4,612.94 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,105,753.60 |
| 125 | 2024/12 | $1,357.47 | $4,607.31 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,104,396.13 |
| 126 | 2025/01 | $1,363.12 | $4,601.65 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,103,033.01 |
| 127 | 2025/02 | $1,368.80 | $4,595.97 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,101,664.21 |
| 128 | 2025/03 | $1,374.50 | $4,590.27 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,100,289.70 |
| 129 | 2025/04 | $1,380.23 | $4,584.54 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,098,909.47 |
| 130 | 2025/05 | $1,385.98 | $4,578.79 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,097,523.49 |
| 131 | 2025/06 | $1,391.76 | $4,573.01 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,096,131.73 |
| 132 | 2025/07 | $1,397.56 | $4,567.22 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,094,734.18 |
| 133 | 2025/08 | $1,403.38 | $4,561.39 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,093,330.80 |
| 134 | 2025/09 | $1,409.23 | $4,555.54 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,091,921.57 |
| 135 | 2025/10 | $1,415.10 | $4,549.67 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,090,506.47 |
| 136 | 2025/11 | $1,420.99 | $4,543.78 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,089,085.48 |
| 137 | 2025/12 | $1,426.92 | $4,537.86 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,087,658.56 |
| 138 | 2026/01 | $1,432.86 | $4,531.91 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,086,225.70 |
| 139 | 2026/02 | $1,438.83 | $4,525.94 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,084,786.87 |
| 140 | 2026/03 | $1,444.83 | $4,519.95 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,083,342.04 |
| 141 | 2026/04 | $1,450.85 | $4,513.93 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,081,891.19 |
| 142 | 2026/05 | $1,456.89 | $4,507.88 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,080,434.30 |
| 143 | 2026/06 | $1,462.96 | $4,501.81 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,078,971.34 |
| 144 | 2026/07 | $1,469.06 | $4,495.71 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,077,502.28 |
| 145 | 2026/08 | $1,475.18 | $4,489.59 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,076,027.10 |
| 146 | 2026/09 | $1,481.33 | $4,483.45 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,074,545.78 |
| 147 | 2026/10 | $1,487.50 | $4,477.27 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,073,058.28 |
| 148 | 2026/11 | $1,493.70 | $4,471.08 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,071,564.58 |
| 149 | 2026/12 | $1,499.92 | $4,464.85 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,070,064.66 |
| 150 | 2027/01 | $1,506.17 | $4,458.60 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,068,558.49 |
| 151 | 2027/02 | $1,512.44 | $4,452.33 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,067,046.05 |
| 152 | 2027/03 | $1,518.75 | $4,446.03 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,065,527.30 |
| 153 | 2027/04 | $1,525.07 | $4,439.70 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,064,002.23 |
| 154 | 2027/05 | $1,531.43 | $4,433.34 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,062,470.80 |
| 155 | 2027/06 | $1,537.81 | $4,426.96 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,060,932.99 |
| 156 | 2027/07 | $1,544.22 | $4,420.55 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,059,388.77 |
| 157 | 2027/08 | $1,550.65 | $4,414.12 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,057,838.12 |
| 158 | 2027/09 | $1,557.11 | $4,407.66 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,056,281.00 |
| 159 | 2027/10 | $1,563.60 | $4,401.17 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,054,717.40 |
| 160 | 2027/11 | $1,570.12 | $4,394.66 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,053,147.29 |
| 161 | 2027/12 | $1,576.66 | $4,388.11 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,051,570.63 |
| 162 | 2028/01 | $1,583.23 | $4,381.54 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,049,987.40 |
| 163 | 2028/02 | $1,589.82 | $4,374.95 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,048,397.58 |
| 164 | 2028/03 | $1,596.45 | $4,368.32 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,046,801.13 |
| 165 | 2028/04 | $1,603.10 | $4,361.67 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,045,198.03 |
| 166 | 2028/05 | $1,609.78 | $4,354.99 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,043,588.25 |
| 167 | 2028/06 | $1,616.49 | $4,348.28 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,041,971.76 |
| 168 | 2028/07 | $1,623.22 | $4,341.55 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,040,348.54 |
| 169 | 2028/08 | $1,629.99 | $4,334.79 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,038,718.55 |
| 170 | 2028/09 | $1,636.78 | $4,327.99 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,037,081.77 |
| 171 | 2028/10 | $1,643.60 | $4,321.17 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,035,438.18 |
| 172 | 2028/11 | $1,650.45 | $4,314.33 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,033,787.73 |
| 173 | 2028/12 | $1,657.32 | $4,307.45 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,032,130.41 |
| 174 | 2029/01 | $1,664.23 | $4,300.54 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,030,466.18 |
| 175 | 2029/02 | $1,671.16 | $4,293.61 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,028,795.01 |
| 176 | 2029/03 | $1,678.13 | $4,286.65 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,027,116.89 |
| 177 | 2029/04 | $1,685.12 | $4,279.65 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,025,431.77 |
| 178 | 2029/05 | $1,692.14 | $4,272.63 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,023,739.63 |
| 179 | 2029/06 | $1,699.19 | $4,265.58 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,022,040.44 |
| 180 | 2029/07 | $1,706.27 | $4,258.50 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,020,334.17 |
| 181 | 2029/08 | $1,713.38 | $4,251.39 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,018,620.79 |
| 182 | 2029/09 | $1,720.52 | $4,244.25 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,016,900.27 |
| 183 | 2029/10 | $1,727.69 | $4,237.08 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,015,172.58 |
| 184 | 2029/11 | $1,734.89 | $4,229.89 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,013,437.70 |
| 185 | 2029/12 | $1,742.11 | $4,222.66 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,011,695.58 |
| 186 | 2030/01 | $1,749.37 | $4,215.40 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,009,946.21 |
| 187 | 2030/02 | $1,756.66 | $4,208.11 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,008,189.55 |
| 188 | 2030/03 | $1,763.98 | $4,200.79 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,006,425.56 |
| 189 | 2030/04 | $1,771.33 | $4,193.44 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,004,654.23 |
| 190 | 2030/05 | $1,778.71 | $4,186.06 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,002,875.52 |
| 191 | 2030/06 | $1,786.12 | $4,178.65 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $1,001,089.40 |
| 192 | 2030/07 | $1,793.57 | $4,171.21 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $999,295.83 |
| 193 | 2030/08 | $1,801.04 | $4,163.73 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $997,494.79 |
| 194 | 2030/09 | $1,808.54 | $4,156.23 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $995,686.25 |
| 195 | 2030/10 | $1,816.08 | $4,148.69 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $993,870.17 |
| 196 | 2030/11 | $1,823.65 | $4,141.13 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $992,046.52 |
| 197 | 2030/12 | $1,831.24 | $4,133.53 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $990,215.28 |
| 198 | 2031/01 | $1,838.87 | $4,125.90 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $988,376.40 |
| 199 | 2031/02 | $1,846.54 | $4,118.24 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $986,529.86 |
| 200 | 2031/03 | $1,854.23 | $4,110.54 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $984,675.63 |
| 201 | 2031/04 | $1,861.96 | $4,102.82 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $982,813.68 |
| 202 | 2031/05 | $1,869.71 | $4,095.06 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $980,943.96 |
| 203 | 2031/06 | $1,877.51 | $4,087.27 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $979,066.46 |
| 204 | 2031/07 | $1,885.33 | $4,079.44 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $977,181.13 |
| 205 | 2031/08 | $1,893.18 | $4,071.59 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $975,287.94 |
| 206 | 2031/09 | $1,901.07 | $4,063.70 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $973,386.87 |
| 207 | 2031/10 | $1,908.99 | $4,055.78 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $971,477.88 |
| 208 | 2031/11 | $1,916.95 | $4,047.82 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $969,560.93 |
| 209 | 2031/12 | $1,924.93 | $4,039.84 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $967,636.00 |
| 210 | 2032/01 | $1,932.96 | $4,031.82 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $965,703.04 |
| 211 | 2032/02 | $1,941.01 | $4,023.76 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $963,762.03 |
| 212 | 2032/03 | $1,949.10 | $4,015.68 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $961,812.94 |
| 213 | 2032/04 | $1,957.22 | $4,007.55 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $959,855.72 |
| 214 | 2032/05 | $1,965.37 | $3,999.40 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $957,890.34 |
| 215 | 2032/06 | $1,973.56 | $3,991.21 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $955,916.78 |
| 216 | 2032/07 | $1,981.79 | $3,982.99 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $953,935.00 |
| 217 | 2032/08 | $1,990.04 | $3,974.73 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $951,944.95 |
| 218 | 2032/09 | $1,998.33 | $3,966.44 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $949,946.62 |
| 219 | 2032/10 | $2,006.66 | $3,958.11 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $947,939.96 |
| 220 | 2032/11 | $2,015.02 | $3,949.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $945,924.94 |
| 221 | 2032/12 | $2,023.42 | $3,941.35 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $943,901.52 |
| 222 | 2033/01 | $2,031.85 | $3,932.92 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $941,869.67 |
| 223 | 2033/02 | $2,040.31 | $3,924.46 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $939,829.35 |
| 224 | 2033/03 | $2,048.82 | $3,915.96 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $937,780.54 |
| 225 | 2033/04 | $2,057.35 | $3,907.42 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $935,723.18 |
| 226 | 2033/05 | $2,065.93 | $3,898.85 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $933,657.26 |
| 227 | 2033/06 | $2,074.53 | $3,890.24 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $931,582.73 |
| 228 | 2033/07 | $2,083.18 | $3,881.59 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $929,499.55 |
| 229 | 2033/08 | $2,091.86 | $3,872.91 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $927,407.69 |
| 230 | 2033/09 | $2,100.57 | $3,864.20 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $925,307.12 |
| 231 | 2033/10 | $2,109.33 | $3,855.45 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $923,197.79 |
| 232 | 2033/11 | $2,118.11 | $3,846.66 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $921,079.68 |
| 233 | 2033/12 | $2,126.94 | $3,837.83 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $918,952.74 |
| 234 | 2034/01 | $2,135.80 | $3,828.97 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $916,816.94 |
| 235 | 2034/02 | $2,144.70 | $3,820.07 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $914,672.23 |
| 236 | 2034/03 | $2,153.64 | $3,811.13 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $912,518.60 |
| 237 | 2034/04 | $2,162.61 | $3,802.16 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $910,355.99 |
| 238 | 2034/05 | $2,171.62 | $3,793.15 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $908,184.36 |
| 239 | 2034/06 | $2,180.67 | $3,784.10 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $906,003.69 |
| 240 | 2034/07 | $2,189.76 | $3,775.02 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $903,813.94 |
| 241 | 2034/08 | $2,198.88 | $3,765.89 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $901,615.06 |
| 242 | 2034/09 | $2,208.04 | $3,756.73 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $899,407.01 |
| 243 | 2034/10 | $2,217.24 | $3,747.53 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $897,189.77 |
| 244 | 2034/11 | $2,226.48 | $3,738.29 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $894,963.29 |
| 245 | 2034/12 | $2,235.76 | $3,729.01 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $892,727.53 |
| 246 | 2035/01 | $2,245.07 | $3,719.70 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $890,482.46 |
| 247 | 2035/02 | $2,254.43 | $3,710.34 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $888,228.03 |
| 248 | 2035/03 | $2,263.82 | $3,700.95 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $885,964.21 |
| 249 | 2035/04 | $2,273.25 | $3,691.52 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $883,690.95 |
| 250 | 2035/05 | $2,282.73 | $3,682.05 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $881,408.23 |
| 251 | 2035/06 | $2,292.24 | $3,672.53 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $879,115.99 |
| 252 | 2035/07 | $2,301.79 | $3,662.98 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $876,814.20 |
| 253 | 2035/08 | $2,311.38 | $3,653.39 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $874,502.82 |
| 254 | 2035/09 | $2,321.01 | $3,643.76 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $872,181.81 |
| 255 | 2035/10 | $2,330.68 | $3,634.09 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $869,851.13 |
| 256 | 2035/11 | $2,340.39 | $3,624.38 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $867,510.74 |
| 257 | 2035/12 | $2,350.14 | $3,614.63 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $865,160.59 |
| 258 | 2036/01 | $2,359.94 | $3,604.84 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $862,800.66 |
| 259 | 2036/02 | $2,369.77 | $3,595.00 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $860,430.89 |
| 260 | 2036/03 | $2,379.64 | $3,585.13 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $858,051.25 |
| 261 | 2036/04 | $2,389.56 | $3,575.21 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $855,661.69 |
| 262 | 2036/05 | $2,399.51 | $3,565.26 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $853,262.17 |
| 263 | 2036/06 | $2,409.51 | $3,555.26 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $850,852.66 |
| 264 | 2036/07 | $2,419.55 | $3,545.22 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $848,433.11 |
| 265 | 2036/08 | $2,429.63 | $3,535.14 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $846,003.47 |
| 266 | 2036/09 | $2,439.76 | $3,525.01 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $843,563.71 |
| 267 | 2036/10 | $2,449.92 | $3,514.85 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $841,113.79 |
| 268 | 2036/11 | $2,460.13 | $3,504.64 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $838,653.66 |
| 269 | 2036/12 | $2,470.38 | $3,494.39 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $836,183.28 |
| 270 | 2037/01 | $2,480.67 | $3,484.10 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $833,702.60 |
| 271 | 2037/02 | $2,491.01 | $3,473.76 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $831,211.59 |
| 272 | 2037/03 | $2,501.39 | $3,463.38 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $828,710.20 |
| 273 | 2037/04 | $2,511.81 | $3,452.96 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $826,198.39 |
| 274 | 2037/05 | $2,522.28 | $3,442.49 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $823,676.11 |
| 275 | 2037/06 | $2,532.79 | $3,431.98 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $821,143.32 |
| 276 | 2037/07 | $2,543.34 | $3,421.43 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $818,599.98 |
| 277 | 2037/08 | $2,553.94 | $3,410.83 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $816,046.04 |
| 278 | 2037/09 | $2,564.58 | $3,400.19 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $813,481.46 |
| 279 | 2037/10 | $2,575.27 | $3,389.51 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $810,906.20 |
| 280 | 2037/11 | $2,586.00 | $3,378.78 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $808,320.20 |
| 281 | 2037/12 | $2,596.77 | $3,368.00 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $805,723.43 |
| 282 | 2038/01 | $2,607.59 | $3,357.18 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $803,115.84 |
| 283 | 2038/02 | $2,618.46 | $3,346.32 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $800,497.38 |
| 284 | 2038/03 | $2,629.37 | $3,335.41 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $797,868.02 |
| 285 | 2038/04 | $2,640.32 | $3,324.45 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $795,227.69 |
| 286 | 2038/05 | $2,651.32 | $3,313.45 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $792,576.37 |
| 287 | 2038/06 | $2,662.37 | $3,302.40 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $789,914.00 |
| 288 | 2038/07 | $2,673.46 | $3,291.31 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $787,240.54 |
| 289 | 2038/08 | $2,684.60 | $3,280.17 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $784,555.93 |
| 290 | 2038/09 | $2,695.79 | $3,268.98 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $781,860.15 |
| 291 | 2038/10 | $2,707.02 | $3,257.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $779,153.12 |
| 292 | 2038/11 | $2,718.30 | $3,246.47 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $776,434.82 |
| 293 | 2038/12 | $2,729.63 | $3,235.15 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $773,705.20 |
| 294 | 2039/01 | $2,741.00 | $3,223.77 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $770,964.20 |
| 295 | 2039/02 | $2,752.42 | $3,212.35 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $768,211.78 |
| 296 | 2039/03 | $2,763.89 | $3,200.88 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $765,447.89 |
| 297 | 2039/04 | $2,775.41 | $3,189.37 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $762,672.48 |
| 298 | 2039/05 | $2,786.97 | $3,177.80 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $759,885.51 |
| 299 | 2039/06 | $2,798.58 | $3,166.19 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $757,086.93 |
| 300 | 2039/07 | $2,810.24 | $3,154.53 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $754,276.68 |
| 301 | 2039/08 | $2,821.95 | $3,142.82 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $751,454.73 |
| 302 | 2039/09 | $2,833.71 | $3,131.06 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $748,621.02 |
| 303 | 2039/10 | $2,845.52 | $3,119.25 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $745,775.50 |
| 304 | 2039/11 | $2,857.37 | $3,107.40 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $742,918.13 |
| 305 | 2039/12 | $2,869.28 | $3,095.49 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $740,048.85 |
| 306 | 2040/01 | $2,881.24 | $3,083.54 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $737,167.61 |
| 307 | 2040/02 | $2,893.24 | $3,071.53 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $734,274.37 |
| 308 | 2040/03 | $2,905.30 | $3,059.48 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $731,369.08 |
| 309 | 2040/04 | $2,917.40 | $3,047.37 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $728,451.68 |
| 310 | 2040/05 | $2,929.56 | $3,035.22 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $725,522.12 |
| 311 | 2040/06 | $2,941.76 | $3,023.01 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $722,580.36 |
| 312 | 2040/07 | $2,954.02 | $3,010.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $719,626.34 |
| 313 | 2040/08 | $2,966.33 | $2,998.44 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $716,660.01 |
| 314 | 2040/09 | $2,978.69 | $2,986.08 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $713,681.32 |
| 315 | 2040/10 | $2,991.10 | $2,973.67 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $710,690.22 |
| 316 | 2040/11 | $3,003.56 | $2,961.21 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $707,686.66 |
| 317 | 2040/12 | $3,016.08 | $2,948.69 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $704,670.58 |
| 318 | 2041/01 | $3,028.64 | $2,936.13 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $701,641.94 |
| 319 | 2041/02 | $3,041.26 | $2,923.51 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $698,600.67 |
| 320 | 2041/03 | $3,053.94 | $2,910.84 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $695,546.74 |
| 321 | 2041/04 | $3,066.66 | $2,898.11 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $692,480.08 |
| 322 | 2041/05 | $3,079.44 | $2,885.33 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $689,400.64 |
| 323 | 2041/06 | $3,092.27 | $2,872.50 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $686,308.37 |
| 324 | 2041/07 | $3,105.15 | $2,859.62 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $683,203.21 |
| 325 | 2041/08 | $3,118.09 | $2,846.68 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $680,085.12 |
| 326 | 2041/09 | $3,131.08 | $2,833.69 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $676,954.04 |
| 327 | 2041/10 | $3,144.13 | $2,820.64 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $673,809.91 |
| 328 | 2041/11 | $3,157.23 | $2,807.54 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $670,652.68 |
| 329 | 2041/12 | $3,170.39 | $2,794.39 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $667,482.29 |
| 330 | 2042/01 | $3,183.60 | $2,781.18 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $664,298.70 |
| 331 | 2042/02 | $3,196.86 | $2,767.91 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $661,101.84 |
| 332 | 2042/03 | $3,210.18 | $2,754.59 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $657,891.66 |
| 333 | 2042/04 | $3,223.56 | $2,741.22 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $654,668.10 |
| 334 | 2042/05 | $3,236.99 | $2,727.78 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $651,431.11 |
| 335 | 2042/06 | $3,250.48 | $2,714.30 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $648,180.63 |
| 336 | 2042/07 | $3,264.02 | $2,700.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $644,916.62 |
| 337 | 2042/08 | $3,277.62 | $2,687.15 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $641,639.00 |
| 338 | 2042/09 | $3,291.28 | $2,673.50 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $638,347.72 |
| 339 | 2042/10 | $3,304.99 | $2,659.78 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $635,042.73 |
| 340 | 2042/11 | $3,318.76 | $2,646.01 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $631,723.97 |
| 341 | 2042/12 | $3,332.59 | $2,632.18 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $628,391.38 |
| 342 | 2043/01 | $3,346.47 | $2,618.30 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $625,044.91 |
| 343 | 2043/02 | $3,360.42 | $2,604.35 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $621,684.49 |
| 344 | 2043/03 | $3,374.42 | $2,590.35 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $618,310.07 |
| 345 | 2043/04 | $3,388.48 | $2,576.29 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $614,921.59 |
| 346 | 2043/05 | $3,402.60 | $2,562.17 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $611,518.99 |
| 347 | 2043/06 | $3,416.78 | $2,548.00 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $608,102.21 |
| 348 | 2043/07 | $3,431.01 | $2,533.76 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $604,671.20 |
| 349 | 2043/08 | $3,445.31 | $2,519.46 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $601,225.89 |
| 350 | 2043/09 | $3,459.66 | $2,505.11 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $597,766.23 |
| 351 | 2043/10 | $3,474.08 | $2,490.69 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $594,292.15 |
| 352 | 2043/11 | $3,488.55 | $2,476.22 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $590,803.59 |
| 353 | 2043/12 | $3,503.09 | $2,461.68 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $587,300.50 |
| 354 | 2044/01 | $3,517.69 | $2,447.09 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $583,782.82 |
| 355 | 2044/02 | $3,532.34 | $2,432.43 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $580,250.47 |
| 356 | 2044/03 | $3,547.06 | $2,417.71 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $576,703.41 |
| 357 | 2044/04 | $3,561.84 | $2,402.93 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $573,141.57 |
| 358 | 2044/05 | $3,576.68 | $2,388.09 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $569,564.89 |
| 359 | 2044/06 | $3,591.58 | $2,373.19 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $565,973.30 |
| 360 | 2044/07 | $3,606.55 | $2,358.22 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $562,366.75 |
| 361 | 2044/08 | $3,621.58 | $2,343.19 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $558,745.18 |
| 362 | 2044/09 | $3,636.67 | $2,328.10 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $555,108.51 |
| 363 | 2044/10 | $3,651.82 | $2,312.95 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $551,456.69 |
| 364 | 2044/11 | $3,667.04 | $2,297.74 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $547,789.65 |
| 365 | 2044/12 | $3,682.32 | $2,282.46 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $544,107.34 |
| 366 | 2045/01 | $3,697.66 | $2,267.11 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $540,409.68 |
| 367 | 2045/02 | $3,713.06 | $2,251.71 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $536,696.62 |
| 368 | 2045/03 | $3,728.54 | $2,236.24 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $532,968.08 |
| 369 | 2045/04 | $3,744.07 | $2,220.70 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $529,224.01 |
| 370 | 2045/05 | $3,759.67 | $2,205.10 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $525,464.34 |
| 371 | 2045/06 | $3,775.34 | $2,189.43 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $521,689.00 |
| 372 | 2045/07 | $3,791.07 | $2,173.70 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $517,897.93 |
| 373 | 2045/08 | $3,806.86 | $2,157.91 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $514,091.07 |
| 374 | 2045/09 | $3,822.73 | $2,142.05 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $510,268.34 |
| 375 | 2045/10 | $3,838.65 | $2,126.12 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $506,429.69 |
| 376 | 2045/11 | $3,854.65 | $2,110.12 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $502,575.04 |
| 377 | 2045/12 | $3,870.71 | $2,094.06 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $498,704.33 |
| 378 | 2046/01 | $3,886.84 | $2,077.93 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $494,817.49 |
| 379 | 2046/02 | $3,903.03 | $2,061.74 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $490,914.46 |
| 380 | 2046/03 | $3,919.30 | $2,045.48 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $486,995.17 |
| 381 | 2046/04 | $3,935.63 | $2,029.15 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $483,059.54 |
| 382 | 2046/05 | $3,952.02 | $2,012.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $479,107.52 |
| 383 | 2046/06 | $3,968.49 | $1,996.28 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $475,139.03 |
| 384 | 2046/07 | $3,985.03 | $1,979.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $471,154.00 |
| 385 | 2046/08 | $4,001.63 | $1,963.14 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $467,152.37 |
| 386 | 2046/09 | $4,018.30 | $1,946.47 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $463,134.07 |
| 387 | 2046/10 | $4,035.05 | $1,929.73 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $459,099.02 |
| 388 | 2046/11 | $4,051.86 | $1,912.91 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $455,047.16 |
| 389 | 2046/12 | $4,068.74 | $1,896.03 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $450,978.42 |
| 390 | 2047/01 | $4,085.70 | $1,879.08 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $446,892.72 |
| 391 | 2047/02 | $4,102.72 | $1,862.05 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $442,790.00 |
| 392 | 2047/03 | $4,119.81 | $1,844.96 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $438,670.19 |
| 393 | 2047/04 | $4,136.98 | $1,827.79 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $434,533.21 |
| 394 | 2047/05 | $4,154.22 | $1,810.56 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $430,378.99 |
| 395 | 2047/06 | $4,171.53 | $1,793.25 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $426,207.47 |
| 396 | 2047/07 | $4,188.91 | $1,775.86 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $422,018.56 |
| 397 | 2047/08 | $4,206.36 | $1,758.41 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $417,812.20 |
| 398 | 2047/09 | $4,223.89 | $1,740.88 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $413,588.31 |
| 399 | 2047/10 | $4,241.49 | $1,723.28 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $409,346.82 |
| 400 | 2047/11 | $4,259.16 | $1,705.61 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $405,087.66 |
| 401 | 2047/12 | $4,276.91 | $1,687.87 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $400,810.76 |
| 402 | 2048/01 | $4,294.73 | $1,670.04 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $396,516.03 |
| 403 | 2048/02 | $4,312.62 | $1,652.15 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $392,203.41 |
| 404 | 2048/03 | $4,330.59 | $1,634.18 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $387,872.82 |
| 405 | 2048/04 | $4,348.64 | $1,616.14 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $383,524.18 |
| 406 | 2048/05 | $4,366.75 | $1,598.02 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $379,157.43 |
| 407 | 2048/06 | $4,384.95 | $1,579.82 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $374,772.48 |
| 408 | 2048/07 | $4,403.22 | $1,561.55 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $370,369.26 |
| 409 | 2048/08 | $4,421.57 | $1,543.21 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $365,947.69 |
| 410 | 2048/09 | $4,439.99 | $1,524.78 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $361,507.70 |
| 411 | 2048/10 | $4,458.49 | $1,506.28 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $357,049.21 |
| 412 | 2048/11 | $4,477.07 | $1,487.71 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $352,572.14 |
| 413 | 2048/12 | $4,495.72 | $1,469.05 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $348,076.42 |
| 414 | 2049/01 | $4,514.45 | $1,450.32 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $343,561.97 |
| 415 | 2049/02 | $4,533.26 | $1,431.51 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $339,028.71 |
| 416 | 2049/03 | $4,552.15 | $1,412.62 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $334,476.55 |
| 417 | 2049/04 | $4,571.12 | $1,393.65 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $329,905.43 |
| 418 | 2049/05 | $4,590.17 | $1,374.61 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $325,315.27 |
| 419 | 2049/06 | $4,609.29 | $1,355.48 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $320,705.98 |
| 420 | 2049/07 | $4,628.50 | $1,336.27 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $316,077.48 |
| 421 | 2049/08 | $4,647.78 | $1,316.99 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $311,429.70 |
| 422 | 2049/09 | $4,667.15 | $1,297.62 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $306,762.55 |
| 423 | 2049/10 | $4,686.59 | $1,278.18 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $302,075.95 |
| 424 | 2049/11 | $4,706.12 | $1,258.65 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $297,369.83 |
| 425 | 2049/12 | $4,725.73 | $1,239.04 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $292,644.10 |
| 426 | 2050/01 | $4,745.42 | $1,219.35 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $287,898.68 |
| 427 | 2050/02 | $4,765.19 | $1,199.58 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $283,133.48 |
| 428 | 2050/03 | $4,785.05 | $1,179.72 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $278,348.44 |
| 429 | 2050/04 | $4,804.99 | $1,159.79 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $273,543.45 |
| 430 | 2050/05 | $4,825.01 | $1,139.76 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $268,718.44 |
| 431 | 2050/06 | $4,845.11 | $1,119.66 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $263,873.33 |
| 432 | 2050/07 | $4,865.30 | $1,099.47 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $259,008.03 |
| 433 | 2050/08 | $4,885.57 | $1,079.20 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $254,122.46 |
| 434 | 2050/09 | $4,905.93 | $1,058.84 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $249,216.53 |
| 435 | 2050/10 | $4,926.37 | $1,038.40 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $244,290.16 |
| 436 | 2050/11 | $4,946.90 | $1,017.88 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $239,343.26 |
| 437 | 2050/12 | $4,967.51 | $997.26 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $234,375.75 |
| 438 | 2051/01 | $4,988.21 | $976.57 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $229,387.55 |
| 439 | 2051/02 | $5,008.99 | $955.78 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $224,378.56 |
| 440 | 2051/03 | $5,029.86 | $934.91 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $219,348.70 |
| 441 | 2051/04 | $5,050.82 | $913.95 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $214,297.88 |
| 442 | 2051/05 | $5,071.86 | $892.91 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $209,226.01 |
| 443 | 2051/06 | $5,093.00 | $871.78 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $204,133.02 |
| 444 | 2051/07 | $5,114.22 | $850.55 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $199,018.80 |
| 445 | 2051/08 | $5,135.53 | $829.24 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $193,883.27 |
| 446 | 2051/09 | $5,156.92 | $807.85 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $188,726.35 |
| 447 | 2051/10 | $5,178.41 | $786.36 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $183,547.93 |
| 448 | 2051/11 | $5,199.99 | $764.78 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $178,347.95 |
| 449 | 2051/12 | $5,221.66 | $743.12 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $173,126.29 |
| 450 | 2052/01 | $5,243.41 | $721.36 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $167,882.88 |
| 451 | 2052/02 | $5,265.26 | $699.51 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $162,617.62 |
| 452 | 2052/03 | $5,287.20 | $677.57 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $157,330.42 |
| 453 | 2052/04 | $5,309.23 | $655.54 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $152,021.19 |
| 454 | 2052/05 | $5,331.35 | $633.42 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $146,689.84 |
| 455 | 2052/06 | $5,353.56 | $611.21 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $141,336.28 |
| 456 | 2052/07 | $5,375.87 | $588.90 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $135,960.41 |
| 457 | 2052/08 | $5,398.27 | $566.50 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $130,562.14 |
| 458 | 2052/09 | $5,420.76 | $544.01 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $125,141.37 |
| 459 | 2052/10 | $5,443.35 | $521.42 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $119,698.02 |
| 460 | 2052/11 | $5,466.03 | $498.74 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $114,231.99 |
| 461 | 2052/12 | $5,488.81 | $475.97 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $108,743.19 |
| 462 | 2053/01 | $5,511.68 | $453.10 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $103,231.51 |
| 463 | 2053/02 | $5,534.64 | $430.13 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $97,696.87 |
| 464 | 2053/03 | $5,557.70 | $407.07 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $92,139.17 |
| 465 | 2053/04 | $5,580.86 | $383.91 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $86,558.31 |
| 466 | 2053/05 | $5,604.11 | $360.66 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $80,954.20 |
| 467 | 2053/06 | $5,627.46 | $337.31 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $75,326.74 |
| 468 | 2053/07 | $5,650.91 | $313.86 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $69,675.83 |
| 469 | 2053/08 | $5,674.46 | $290.32 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $64,001.37 |
| 470 | 2053/09 | $5,698.10 | $266.67 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $58,303.27 |
| 471 | 2053/10 | $5,721.84 | $242.93 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $52,581.43 |
| 472 | 2053/11 | $5,745.68 | $219.09 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $46,835.75 |
| 473 | 2053/12 | $5,769.62 | $195.15 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $41,066.12 |
| 474 | 2054/01 | $5,793.66 | $171.11 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $35,272.46 |
| 475 | 2054/02 | $5,817.80 | $146.97 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $29,454.66 |
| 476 | 2054/03 | $5,842.04 | $122.73 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $23,612.61 |
| 477 | 2054/04 | $5,866.39 | $98.39 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $17,746.23 |
| 478 | 2054/05 | $5,890.83 | $73.94 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $11,855.40 |
| 479 | 2054/06 | $5,915.37 | $49.40 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $5,940.02 |
| 480 | 2054/07 | $5,940.02 | $24.75 | $0.00 | $1,072.50 | $0.00 | $7,037.27 | $0.00 |
| Totals | $1,237,000.00 | $1,626,090.54 | $0.00 | $514,800.00 | $0.00 | $3,377,890.54 |
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.