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 45-year mortgage of $1,274,000.00 at 5% interest rate for a $1,324,000.00 home, you need to have a monthly payment of $7,040.36. You will make a total of 540 payments and you will pay off your mortgage on 2059/07. Consult with a Mortgage Specialist
Loan Comparison
You can save $340,562.69 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 | $5,785.73 | 5% | 600 months | $3,521,436.75 | $2,197,436.75 |
| 50 years | Bi-Weekly | $2,892.87 | 5% | 512 months | $3,131,616.06 | $1,807,616.06 |
| 45 years | Monthly | $5,937.02 | 5% | 540 months | $3,255,992.37 | $1,931,992.37 |
| 45 years | Bi-Weekly | $2,968.51 | 5% | 461 months | $2,915,429.68 | $1,591,429.68 |
| 40 years | Monthly | $6,143.18 | 5% | 480 months | $2,998,728.65 | $1,674,728.65 |
| 40 years | Bi-Weekly | $3,071.59 | 5% | 409 months | $2,705,990.92 | $1,381,990.92 |
| 35 years | Monthly | $6,429.72 | 5% | 420 months | $2,750,482.81 | $1,426,482.81 |
| 35 years | Bi-Weekly | $3,214.86 | 5% | 358 months | $2,503,805.52 | $1,179,805.52 |
| 30 years | Monthly | $6,839.11 | 5% | 360 months | $2,512,078.69 | $1,188,078.69 |
| 30 years | Bi-Weekly | $3,419.56 | 5% | 307 months | $2,309,357.33 | $985,357.33 |
| 25 years | Monthly | $7,447.68 | 5% | 300 months | $2,284,303.14 | $960,303.14 |
| 25 years | Bi-Weekly | $3,723.84 | 5% | 256 months | $2,123,096.88 | $799,096.88 |
| 20 years | Monthly | $8,407.84 | 5% | 240 months | $2,067,880.67 | $743,880.67 |
| 20 years | Bi-Weekly | $4,203.92 | 5% | 205 months | $1,945,429.85 | $621,429.85 |
| 15 years | Monthly | $10,074.71 | 5% | 180 months | $1,863,447.94 | $539,447.94 |
| 15 years | Bi-Weekly | $5,037.36 | 5% | 154 months | $1,776,706.01 | $452,706.01 |
| 10 years | Monthly | $13,512.75 | 5% | 120 months | $1,671,529.60 | $347,529.60 |
| 10 years | Bi-Weekly | $6,756.38 | 5% | 103 months | $1,617,209.14 | $293,209.14 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/08 | $628.69 | $5,308.33 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,273,371.31 |
| 2 | 2014/09 | $631.31 | $5,305.71 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,272,740.00 |
| 3 | 2014/10 | $633.94 | $5,303.08 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,272,106.06 |
| 4 | 2014/11 | $636.58 | $5,300.44 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,271,469.48 |
| 5 | 2014/12 | $639.23 | $5,297.79 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,270,830.25 |
| 6 | 2015/01 | $641.90 | $5,295.13 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,270,188.35 |
| 7 | 2015/03 | $644.57 | $5,292.45 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,269,543.78 |
| 8 | 2015/03 | $647.26 | $5,289.77 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,268,896.52 |
| 9 | 2015/04 | $649.95 | $5,287.07 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,268,246.57 |
| 10 | 2015/05 | $652.66 | $5,284.36 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,267,593.91 |
| 11 | 2015/06 | $655.38 | $5,281.64 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,266,938.52 |
| 12 | 2015/07 | $658.11 | $5,278.91 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,266,280.41 |
| 13 | 2015/08 | $660.85 | $5,276.17 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,265,619.56 |
| 14 | 2015/09 | $663.61 | $5,273.41 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,264,955.95 |
| 15 | 2015/10 | $666.37 | $5,270.65 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,264,289.58 |
| 16 | 2015/11 | $669.15 | $5,267.87 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,263,620.43 |
| 17 | 2015/12 | $671.94 | $5,265.09 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,262,948.49 |
| 18 | 2016/01 | $674.74 | $5,262.29 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,262,273.75 |
| 19 | 2016/03 | $677.55 | $5,259.47 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,261,596.20 |
| 20 | 2016/03 | $680.37 | $5,256.65 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,260,915.83 |
| 21 | 2016/04 | $683.21 | $5,253.82 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,260,232.62 |
| 22 | 2016/05 | $686.05 | $5,250.97 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,259,546.57 |
| 23 | 2016/06 | $688.91 | $5,248.11 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,258,857.66 |
| 24 | 2016/07 | $691.78 | $5,245.24 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,258,165.87 |
| 25 | 2016/08 | $694.67 | $5,242.36 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,257,471.21 |
| 26 | 2016/09 | $697.56 | $5,239.46 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,256,773.65 |
| 27 | 2016/10 | $700.47 | $5,236.56 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,256,073.18 |
| 28 | 2016/11 | $703.38 | $5,233.64 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,255,369.80 |
| 29 | 2016/12 | $706.32 | $5,230.71 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,254,663.48 |
| 30 | 2017/01 | $709.26 | $5,227.76 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,253,954.23 |
| 31 | 2017/03 | $712.21 | $5,224.81 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,253,242.01 |
| 32 | 2017/03 | $715.18 | $5,221.84 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,252,526.83 |
| 33 | 2017/04 | $718.16 | $5,218.86 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,251,808.67 |
| 34 | 2017/05 | $721.15 | $5,215.87 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,251,087.52 |
| 35 | 2017/06 | $724.16 | $5,212.86 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,250,363.36 |
| 36 | 2017/07 | $727.18 | $5,209.85 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,249,636.18 |
| 37 | 2017/08 | $730.21 | $5,206.82 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,248,905.98 |
| 38 | 2017/09 | $733.25 | $5,203.77 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,248,172.73 |
| 39 | 2017/10 | $736.30 | $5,200.72 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,247,436.43 |
| 40 | 2017/11 | $739.37 | $5,197.65 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,246,697.05 |
| 41 | 2017/12 | $742.45 | $5,194.57 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,245,954.60 |
| 42 | 2018/01 | $745.55 | $5,191.48 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,245,209.06 |
| 43 | 2018/03 | $748.65 | $5,188.37 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,244,460.41 |
| 44 | 2018/03 | $751.77 | $5,185.25 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,243,708.63 |
| 45 | 2018/04 | $754.90 | $5,182.12 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,242,953.73 |
| 46 | 2018/05 | $758.05 | $5,178.97 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,242,195.68 |
| 47 | 2018/06 | $761.21 | $5,175.82 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,241,434.47 |
| 48 | 2018/07 | $764.38 | $5,172.64 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,240,670.09 |
| 49 | 2018/08 | $767.56 | $5,169.46 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,239,902.53 |
| 50 | 2018/09 | $770.76 | $5,166.26 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,239,131.77 |
| 51 | 2018/10 | $773.97 | $5,163.05 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,238,357.79 |
| 52 | 2018/11 | $777.20 | $5,159.82 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,237,580.60 |
| 53 | 2018/12 | $780.44 | $5,156.59 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,236,800.16 |
| 54 | 2019/01 | $783.69 | $5,153.33 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,236,016.47 |
| 55 | 2019/03 | $786.95 | $5,150.07 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,235,229.51 |
| 56 | 2019/03 | $790.23 | $5,146.79 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,234,439.28 |
| 57 | 2019/04 | $793.53 | $5,143.50 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,233,645.76 |
| 58 | 2019/05 | $796.83 | $5,140.19 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,232,848.92 |
| 59 | 2019/06 | $800.15 | $5,136.87 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,232,048.77 |
| 60 | 2019/07 | $803.49 | $5,133.54 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,231,245.28 |
| 61 | 2019/08 | $806.83 | $5,130.19 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,230,438.45 |
| 62 | 2019/09 | $810.20 | $5,126.83 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,229,628.25 |
| 63 | 2019/10 | $813.57 | $5,123.45 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,228,814.68 |
| 64 | 2019/11 | $816.96 | $5,120.06 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,227,997.72 |
| 65 | 2019/12 | $820.37 | $5,116.66 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,227,177.36 |
| 66 | 2020/01 | $823.78 | $5,113.24 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,226,353.57 |
| 67 | 2020/03 | $827.22 | $5,109.81 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,225,526.35 |
| 68 | 2020/03 | $830.66 | $5,106.36 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,224,695.69 |
| 69 | 2020/04 | $834.12 | $5,102.90 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,223,861.57 |
| 70 | 2020/05 | $837.60 | $5,099.42 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,223,023.97 |
| 71 | 2020/06 | $841.09 | $5,095.93 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,222,182.88 |
| 72 | 2020/07 | $844.59 | $5,092.43 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,221,338.28 |
| 73 | 2020/08 | $848.11 | $5,088.91 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,220,490.17 |
| 74 | 2020/09 | $851.65 | $5,085.38 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,219,638.52 |
| 75 | 2020/10 | $855.20 | $5,081.83 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,218,783.33 |
| 76 | 2020/11 | $858.76 | $5,078.26 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,217,924.57 |
| 77 | 2020/12 | $862.34 | $5,074.69 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,217,062.23 |
| 78 | 2021/01 | $865.93 | $5,071.09 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,216,196.30 |
| 79 | 2021/03 | $869.54 | $5,067.48 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,215,326.76 |
| 80 | 2021/03 | $873.16 | $5,063.86 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,214,453.60 |
| 81 | 2021/04 | $876.80 | $5,060.22 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,213,576.80 |
| 82 | 2021/05 | $880.45 | $5,056.57 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,212,696.35 |
| 83 | 2021/06 | $884.12 | $5,052.90 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,211,812.23 |
| 84 | 2021/07 | $887.81 | $5,049.22 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,210,924.42 |
| 85 | 2021/08 | $891.50 | $5,045.52 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,210,032.92 |
| 86 | 2021/09 | $895.22 | $5,041.80 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,209,137.70 |
| 87 | 2021/10 | $898.95 | $5,038.07 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,208,238.75 |
| 88 | 2021/11 | $902.69 | $5,034.33 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,207,336.05 |
| 89 | 2021/12 | $906.46 | $5,030.57 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,206,429.60 |
| 90 | 2022/01 | $910.23 | $5,026.79 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,205,519.37 |
| 91 | 2022/03 | $914.03 | $5,023.00 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,204,605.34 |
| 92 | 2022/03 | $917.83 | $5,019.19 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,203,687.51 |
| 93 | 2022/04 | $921.66 | $5,015.36 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,202,765.85 |
| 94 | 2022/05 | $925.50 | $5,011.52 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,201,840.35 |
| 95 | 2022/06 | $929.35 | $5,007.67 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,200,910.99 |
| 96 | 2022/07 | $933.23 | $5,003.80 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,199,977.77 |
| 97 | 2022/08 | $937.12 | $4,999.91 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,199,040.65 |
| 98 | 2022/09 | $941.02 | $4,996.00 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,198,099.63 |
| 99 | 2022/10 | $944.94 | $4,992.08 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,197,154.69 |
| 100 | 2022/11 | $948.88 | $4,988.14 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,196,205.81 |
| 101 | 2022/12 | $952.83 | $4,984.19 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,195,252.98 |
| 102 | 2023/01 | $956.80 | $4,980.22 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,194,296.18 |
| 103 | 2023/03 | $960.79 | $4,976.23 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,193,335.39 |
| 104 | 2023/03 | $964.79 | $4,972.23 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,192,370.60 |
| 105 | 2023/04 | $968.81 | $4,968.21 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,191,401.79 |
| 106 | 2023/05 | $972.85 | $4,964.17 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,190,428.94 |
| 107 | 2023/06 | $976.90 | $4,960.12 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,189,452.03 |
| 108 | 2023/07 | $980.97 | $4,956.05 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,188,471.06 |
| 109 | 2023/08 | $985.06 | $4,951.96 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,187,486.00 |
| 110 | 2023/09 | $989.16 | $4,947.86 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,186,496.84 |
| 111 | 2023/10 | $993.29 | $4,943.74 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,185,503.55 |
| 112 | 2023/11 | $997.42 | $4,939.60 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,184,506.13 |
| 113 | 2023/12 | $1,001.58 | $4,935.44 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,183,504.54 |
| 114 | 2024/01 | $1,005.75 | $4,931.27 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,182,498.79 |
| 115 | 2024/03 | $1,009.94 | $4,927.08 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,181,488.85 |
| 116 | 2024/03 | $1,014.15 | $4,922.87 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,180,474.69 |
| 117 | 2024/04 | $1,018.38 | $4,918.64 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,179,456.32 |
| 118 | 2024/05 | $1,022.62 | $4,914.40 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,178,433.69 |
| 119 | 2024/06 | $1,026.88 | $4,910.14 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,177,406.81 |
| 120 | 2024/07 | $1,031.16 | $4,905.86 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,176,375.65 |
| 121 | 2024/08 | $1,035.46 | $4,901.57 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,175,340.19 |
| 122 | 2024/09 | $1,039.77 | $4,897.25 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,174,300.42 |
| 123 | 2024/10 | $1,044.10 | $4,892.92 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,173,256.32 |
| 124 | 2024/11 | $1,048.45 | $4,888.57 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,172,207.86 |
| 125 | 2024/12 | $1,052.82 | $4,884.20 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,171,155.04 |
| 126 | 2025/01 | $1,057.21 | $4,879.81 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,170,097.83 |
| 127 | 2025/03 | $1,061.62 | $4,875.41 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,169,036.21 |
| 128 | 2025/03 | $1,066.04 | $4,870.98 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,167,970.17 |
| 129 | 2025/04 | $1,070.48 | $4,866.54 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,166,899.69 |
| 130 | 2025/05 | $1,074.94 | $4,862.08 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,165,824.75 |
| 131 | 2025/06 | $1,079.42 | $4,857.60 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,164,745.33 |
| 132 | 2025/07 | $1,083.92 | $4,853.11 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,163,661.41 |
| 133 | 2025/08 | $1,088.43 | $4,848.59 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,162,572.98 |
| 134 | 2025/09 | $1,092.97 | $4,844.05 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,161,480.01 |
| 135 | 2025/10 | $1,097.52 | $4,839.50 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,160,382.49 |
| 136 | 2025/11 | $1,102.10 | $4,834.93 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,159,280.39 |
| 137 | 2025/12 | $1,106.69 | $4,830.33 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,158,173.71 |
| 138 | 2026/01 | $1,111.30 | $4,825.72 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,157,062.41 |
| 139 | 2026/03 | $1,115.93 | $4,821.09 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,155,946.48 |
| 140 | 2026/03 | $1,120.58 | $4,816.44 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,154,825.90 |
| 141 | 2026/04 | $1,125.25 | $4,811.77 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,153,700.65 |
| 142 | 2026/05 | $1,129.94 | $4,807.09 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,152,570.71 |
| 143 | 2026/06 | $1,134.64 | $4,802.38 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,151,436.07 |
| 144 | 2026/07 | $1,139.37 | $4,797.65 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,150,296.69 |
| 145 | 2026/08 | $1,144.12 | $4,792.90 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,149,152.57 |
| 146 | 2026/09 | $1,148.89 | $4,788.14 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,148,003.69 |
| 147 | 2026/10 | $1,153.67 | $4,783.35 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,146,850.01 |
| 148 | 2026/11 | $1,158.48 | $4,778.54 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,145,691.53 |
| 149 | 2026/12 | $1,163.31 | $4,773.71 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,144,528.22 |
| 150 | 2027/01 | $1,168.16 | $4,768.87 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,143,360.07 |
| 151 | 2027/03 | $1,173.02 | $4,764.00 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,142,187.05 |
| 152 | 2027/03 | $1,177.91 | $4,759.11 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,141,009.14 |
| 153 | 2027/04 | $1,182.82 | $4,754.20 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,139,826.32 |
| 154 | 2027/05 | $1,187.75 | $4,749.28 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,138,638.57 |
| 155 | 2027/06 | $1,192.70 | $4,744.33 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,137,445.88 |
| 156 | 2027/07 | $1,197.67 | $4,739.36 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,136,248.21 |
| 157 | 2027/08 | $1,202.66 | $4,734.37 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,135,045.55 |
| 158 | 2027/09 | $1,207.67 | $4,729.36 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,133,837.89 |
| 159 | 2027/10 | $1,212.70 | $4,724.32 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,132,625.19 |
| 160 | 2027/11 | $1,217.75 | $4,719.27 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,131,407.44 |
| 161 | 2027/12 | $1,222.83 | $4,714.20 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,130,184.61 |
| 162 | 2028/01 | $1,227.92 | $4,709.10 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,128,956.69 |
| 163 | 2028/03 | $1,233.04 | $4,703.99 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,127,723.66 |
| 164 | 2028/03 | $1,238.17 | $4,698.85 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,126,485.48 |
| 165 | 2028/04 | $1,243.33 | $4,693.69 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,125,242.15 |
| 166 | 2028/05 | $1,248.51 | $4,688.51 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,123,993.63 |
| 167 | 2028/06 | $1,253.72 | $4,683.31 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,122,739.92 |
| 168 | 2028/07 | $1,258.94 | $4,678.08 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,121,480.98 |
| 169 | 2028/08 | $1,264.19 | $4,672.84 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,120,216.79 |
| 170 | 2028/09 | $1,269.45 | $4,667.57 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,118,947.34 |
| 171 | 2028/10 | $1,274.74 | $4,662.28 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,117,672.60 |
| 172 | 2028/11 | $1,280.05 | $4,656.97 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,116,392.54 |
| 173 | 2028/12 | $1,285.39 | $4,651.64 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,115,107.16 |
| 174 | 2029/01 | $1,290.74 | $4,646.28 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,113,816.41 |
| 175 | 2029/03 | $1,296.12 | $4,640.90 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,112,520.29 |
| 176 | 2029/03 | $1,301.52 | $4,635.50 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,111,218.77 |
| 177 | 2029/04 | $1,306.94 | $4,630.08 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,109,911.83 |
| 178 | 2029/05 | $1,312.39 | $4,624.63 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,108,599.44 |
| 179 | 2029/06 | $1,317.86 | $4,619.16 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,107,281.58 |
| 180 | 2029/07 | $1,323.35 | $4,613.67 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,105,958.23 |
| 181 | 2029/08 | $1,328.86 | $4,608.16 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,104,629.36 |
| 182 | 2029/09 | $1,334.40 | $4,602.62 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,103,294.96 |
| 183 | 2029/10 | $1,339.96 | $4,597.06 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,101,955.00 |
| 184 | 2029/11 | $1,345.54 | $4,591.48 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,100,609.46 |
| 185 | 2029/12 | $1,351.15 | $4,585.87 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,099,258.31 |
| 186 | 2030/01 | $1,356.78 | $4,580.24 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,097,901.53 |
| 187 | 2030/03 | $1,362.43 | $4,574.59 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,096,539.10 |
| 188 | 2030/03 | $1,368.11 | $4,568.91 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,095,170.99 |
| 189 | 2030/04 | $1,373.81 | $4,563.21 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,093,797.18 |
| 190 | 2030/05 | $1,379.53 | $4,557.49 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,092,417.64 |
| 191 | 2030/06 | $1,385.28 | $4,551.74 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,091,032.36 |
| 192 | 2030/07 | $1,391.05 | $4,545.97 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,089,641.30 |
| 193 | 2030/08 | $1,396.85 | $4,540.17 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,088,244.45 |
| 194 | 2030/09 | $1,402.67 | $4,534.35 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,086,841.78 |
| 195 | 2030/10 | $1,408.52 | $4,528.51 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,085,433.27 |
| 196 | 2030/11 | $1,414.38 | $4,522.64 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,084,018.88 |
| 197 | 2030/12 | $1,420.28 | $4,516.75 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,082,598.60 |
| 198 | 2031/01 | $1,426.20 | $4,510.83 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,081,172.41 |
| 199 | 2031/03 | $1,432.14 | $4,504.89 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,079,740.27 |
| 200 | 2031/03 | $1,438.11 | $4,498.92 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,078,302.17 |
| 201 | 2031/04 | $1,444.10 | $4,492.93 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,076,858.07 |
| 202 | 2031/05 | $1,450.11 | $4,486.91 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,075,407.95 |
| 203 | 2031/06 | $1,456.16 | $4,480.87 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,073,951.80 |
| 204 | 2031/07 | $1,462.22 | $4,474.80 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,072,489.57 |
| 205 | 2031/08 | $1,468.32 | $4,468.71 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,071,021.26 |
| 206 | 2031/09 | $1,474.43 | $4,462.59 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,069,546.82 |
| 207 | 2031/10 | $1,480.58 | $4,456.45 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,068,066.25 |
| 208 | 2031/11 | $1,486.75 | $4,450.28 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,066,579.50 |
| 209 | 2031/12 | $1,492.94 | $4,444.08 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,065,086.56 |
| 210 | 2032/01 | $1,499.16 | $4,437.86 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,063,587.39 |
| 211 | 2032/03 | $1,505.41 | $4,431.61 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,062,081.99 |
| 212 | 2032/03 | $1,511.68 | $4,425.34 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,060,570.30 |
| 213 | 2032/04 | $1,517.98 | $4,419.04 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,059,052.32 |
| 214 | 2032/05 | $1,524.30 | $4,412.72 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,057,528.02 |
| 215 | 2032/06 | $1,530.66 | $4,406.37 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,055,997.36 |
| 216 | 2032/07 | $1,537.03 | $4,399.99 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,054,460.33 |
| 217 | 2032/08 | $1,543.44 | $4,393.58 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,052,916.89 |
| 218 | 2032/09 | $1,549.87 | $4,387.15 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,051,367.02 |
| 219 | 2032/10 | $1,556.33 | $4,380.70 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,049,810.70 |
| 220 | 2032/11 | $1,562.81 | $4,374.21 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,048,247.88 |
| 221 | 2032/12 | $1,569.32 | $4,367.70 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,046,678.56 |
| 222 | 2033/01 | $1,575.86 | $4,361.16 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,045,102.70 |
| 223 | 2033/03 | $1,582.43 | $4,354.59 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,043,520.27 |
| 224 | 2033/03 | $1,589.02 | $4,348.00 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,041,931.25 |
| 225 | 2033/04 | $1,595.64 | $4,341.38 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,040,335.61 |
| 226 | 2033/05 | $1,602.29 | $4,334.73 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,038,733.31 |
| 227 | 2033/06 | $1,608.97 | $4,328.06 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,037,124.35 |
| 228 | 2033/07 | $1,615.67 | $4,321.35 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,035,508.68 |
| 229 | 2033/08 | $1,622.40 | $4,314.62 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,033,886.27 |
| 230 | 2033/09 | $1,629.16 | $4,307.86 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,032,257.11 |
| 231 | 2033/10 | $1,635.95 | $4,301.07 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,030,621.16 |
| 232 | 2033/11 | $1,642.77 | $4,294.25 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,028,978.39 |
| 233 | 2033/12 | $1,649.61 | $4,287.41 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,027,328.78 |
| 234 | 2034/01 | $1,656.49 | $4,280.54 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,025,672.29 |
| 235 | 2034/03 | $1,663.39 | $4,273.63 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,024,008.90 |
| 236 | 2034/03 | $1,670.32 | $4,266.70 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,022,338.58 |
| 237 | 2034/04 | $1,677.28 | $4,259.74 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,020,661.30 |
| 238 | 2034/05 | $1,684.27 | $4,252.76 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,018,977.04 |
| 239 | 2034/06 | $1,691.29 | $4,245.74 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,017,285.75 |
| 240 | 2034/07 | $1,698.33 | $4,238.69 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,015,587.42 |
| 241 | 2034/08 | $1,705.41 | $4,231.61 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,013,882.01 |
| 242 | 2034/09 | $1,712.51 | $4,224.51 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,012,169.49 |
| 243 | 2034/10 | $1,719.65 | $4,217.37 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,010,449.84 |
| 244 | 2034/11 | $1,726.82 | $4,210.21 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,008,723.03 |
| 245 | 2034/12 | $1,734.01 | $4,203.01 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,006,989.02 |
| 246 | 2035/01 | $1,741.24 | $4,195.79 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,005,247.78 |
| 247 | 2035/03 | $1,748.49 | $4,188.53 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,003,499.29 |
| 248 | 2035/03 | $1,755.78 | $4,181.25 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $1,001,743.52 |
| 249 | 2035/04 | $1,763.09 | $4,173.93 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $999,980.43 |
| 250 | 2035/05 | $1,770.44 | $4,166.59 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $998,209.99 |
| 251 | 2035/06 | $1,777.81 | $4,159.21 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $996,432.17 |
| 252 | 2035/07 | $1,785.22 | $4,151.80 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $994,646.95 |
| 253 | 2035/08 | $1,792.66 | $4,144.36 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $992,854.29 |
| 254 | 2035/09 | $1,800.13 | $4,136.89 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $991,054.16 |
| 255 | 2035/10 | $1,807.63 | $4,129.39 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $989,246.53 |
| 256 | 2035/11 | $1,815.16 | $4,121.86 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $987,431.37 |
| 257 | 2035/12 | $1,822.73 | $4,114.30 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $985,608.64 |
| 258 | 2036/01 | $1,830.32 | $4,106.70 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $983,778.32 |
| 259 | 2036/03 | $1,837.95 | $4,099.08 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $981,940.38 |
| 260 | 2036/03 | $1,845.60 | $4,091.42 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $980,094.77 |
| 261 | 2036/04 | $1,853.29 | $4,083.73 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $978,241.48 |
| 262 | 2036/05 | $1,861.02 | $4,076.01 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $976,380.46 |
| 263 | 2036/06 | $1,868.77 | $4,068.25 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $974,511.69 |
| 264 | 2036/07 | $1,876.56 | $4,060.47 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $972,635.13 |
| 265 | 2036/08 | $1,884.38 | $4,052.65 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $970,750.75 |
| 266 | 2036/09 | $1,892.23 | $4,044.79 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $968,858.53 |
| 267 | 2036/10 | $1,900.11 | $4,036.91 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $966,958.41 |
| 268 | 2036/11 | $1,908.03 | $4,028.99 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $965,050.38 |
| 269 | 2036/12 | $1,915.98 | $4,021.04 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $963,134.40 |
| 270 | 2037/01 | $1,923.96 | $4,013.06 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $961,210.44 |
| 271 | 2037/03 | $1,931.98 | $4,005.04 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $959,278.46 |
| 272 | 2037/03 | $1,940.03 | $3,996.99 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $957,338.43 |
| 273 | 2037/04 | $1,948.11 | $3,988.91 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $955,390.32 |
| 274 | 2037/05 | $1,956.23 | $3,980.79 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $953,434.09 |
| 275 | 2037/06 | $1,964.38 | $3,972.64 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $951,469.71 |
| 276 | 2037/07 | $1,972.57 | $3,964.46 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $949,497.14 |
| 277 | 2037/08 | $1,980.78 | $3,956.24 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $947,516.36 |
| 278 | 2037/09 | $1,989.04 | $3,947.98 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $945,527.32 |
| 279 | 2037/10 | $1,997.33 | $3,939.70 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $943,529.99 |
| 280 | 2037/11 | $2,005.65 | $3,931.37 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $941,524.35 |
| 281 | 2037/12 | $2,014.00 | $3,923.02 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $939,510.34 |
| 282 | 2038/01 | $2,022.40 | $3,914.63 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $937,487.95 |
| 283 | 2038/03 | $2,030.82 | $3,906.20 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $935,457.12 |
| 284 | 2038/03 | $2,039.28 | $3,897.74 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $933,417.84 |
| 285 | 2038/04 | $2,047.78 | $3,889.24 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $931,370.06 |
| 286 | 2038/05 | $2,056.31 | $3,880.71 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $929,313.74 |
| 287 | 2038/06 | $2,064.88 | $3,872.14 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $927,248.86 |
| 288 | 2038/07 | $2,073.49 | $3,863.54 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $925,175.37 |
| 289 | 2038/08 | $2,082.13 | $3,854.90 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $923,093.25 |
| 290 | 2038/09 | $2,090.80 | $3,846.22 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $921,002.45 |
| 291 | 2038/10 | $2,099.51 | $3,837.51 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $918,902.93 |
| 292 | 2038/11 | $2,108.26 | $3,828.76 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $916,794.67 |
| 293 | 2038/12 | $2,117.05 | $3,819.98 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $914,677.63 |
| 294 | 2039/01 | $2,125.87 | $3,811.16 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $912,551.76 |
| 295 | 2039/03 | $2,134.72 | $3,802.30 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $910,417.04 |
| 296 | 2039/03 | $2,143.62 | $3,793.40 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $908,273.42 |
| 297 | 2039/04 | $2,152.55 | $3,784.47 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $906,120.87 |
| 298 | 2039/05 | $2,161.52 | $3,775.50 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $903,959.35 |
| 299 | 2039/06 | $2,170.53 | $3,766.50 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $901,788.82 |
| 300 | 2039/07 | $2,179.57 | $3,757.45 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $899,609.25 |
| 301 | 2039/08 | $2,188.65 | $3,748.37 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $897,420.60 |
| 302 | 2039/09 | $2,197.77 | $3,739.25 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $895,222.83 |
| 303 | 2039/10 | $2,206.93 | $3,730.10 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $893,015.91 |
| 304 | 2039/11 | $2,216.12 | $3,720.90 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $890,799.78 |
| 305 | 2039/12 | $2,225.36 | $3,711.67 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $888,574.43 |
| 306 | 2040/01 | $2,234.63 | $3,702.39 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $886,339.80 |
| 307 | 2040/03 | $2,243.94 | $3,693.08 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $884,095.86 |
| 308 | 2040/03 | $2,253.29 | $3,683.73 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $881,842.57 |
| 309 | 2040/04 | $2,262.68 | $3,674.34 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $879,579.89 |
| 310 | 2040/05 | $2,272.11 | $3,664.92 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $877,307.78 |
| 311 | 2040/06 | $2,281.57 | $3,655.45 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $875,026.21 |
| 312 | 2040/07 | $2,291.08 | $3,645.94 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $872,735.13 |
| 313 | 2040/08 | $2,300.63 | $3,636.40 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $870,434.50 |
| 314 | 2040/09 | $2,310.21 | $3,626.81 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $868,124.29 |
| 315 | 2040/10 | $2,319.84 | $3,617.18 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $865,804.45 |
| 316 | 2040/11 | $2,329.50 | $3,607.52 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $863,474.94 |
| 317 | 2040/12 | $2,339.21 | $3,597.81 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $861,135.73 |
| 318 | 2041/01 | $2,348.96 | $3,588.07 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $858,786.78 |
| 319 | 2041/03 | $2,358.74 | $3,578.28 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $856,428.03 |
| 320 | 2041/03 | $2,368.57 | $3,568.45 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $854,059.46 |
| 321 | 2041/04 | $2,378.44 | $3,558.58 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $851,681.02 |
| 322 | 2041/05 | $2,388.35 | $3,548.67 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $849,292.66 |
| 323 | 2041/06 | $2,398.30 | $3,538.72 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $846,894.36 |
| 324 | 2041/07 | $2,408.30 | $3,528.73 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $844,486.06 |
| 325 | 2041/08 | $2,418.33 | $3,518.69 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $842,067.73 |
| 326 | 2041/09 | $2,428.41 | $3,508.62 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $839,639.33 |
| 327 | 2041/10 | $2,438.53 | $3,498.50 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $837,200.80 |
| 328 | 2041/11 | $2,448.69 | $3,488.34 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $834,752.11 |
| 329 | 2041/12 | $2,458.89 | $3,478.13 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $832,293.22 |
| 330 | 2042/01 | $2,469.13 | $3,467.89 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $829,824.09 |
| 331 | 2042/03 | $2,479.42 | $3,457.60 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $827,344.67 |
| 332 | 2042/03 | $2,489.75 | $3,447.27 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $824,854.91 |
| 333 | 2042/04 | $2,500.13 | $3,436.90 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $822,354.79 |
| 334 | 2042/05 | $2,510.54 | $3,426.48 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $819,844.24 |
| 335 | 2042/06 | $2,521.01 | $3,416.02 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $817,323.24 |
| 336 | 2042/07 | $2,531.51 | $3,405.51 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $814,791.73 |
| 337 | 2042/08 | $2,542.06 | $3,394.97 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $812,249.67 |
| 338 | 2042/09 | $2,552.65 | $3,384.37 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $809,697.02 |
| 339 | 2042/10 | $2,563.29 | $3,373.74 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $807,133.74 |
| 340 | 2042/11 | $2,573.97 | $3,363.06 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $804,559.77 |
| 341 | 2042/12 | $2,584.69 | $3,352.33 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $801,975.08 |
| 342 | 2043/01 | $2,595.46 | $3,341.56 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $799,379.62 |
| 343 | 2043/03 | $2,606.27 | $3,330.75 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $796,773.35 |
| 344 | 2043/03 | $2,617.13 | $3,319.89 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $794,156.21 |
| 345 | 2043/04 | $2,628.04 | $3,308.98 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $791,528.17 |
| 346 | 2043/05 | $2,638.99 | $3,298.03 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $788,889.18 |
| 347 | 2043/06 | $2,649.98 | $3,287.04 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $786,239.20 |
| 348 | 2043/07 | $2,661.03 | $3,276.00 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $783,578.17 |
| 349 | 2043/08 | $2,672.11 | $3,264.91 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $780,906.06 |
| 350 | 2043/09 | $2,683.25 | $3,253.78 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $778,222.81 |
| 351 | 2043/10 | $2,694.43 | $3,242.60 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $775,528.38 |
| 352 | 2043/11 | $2,705.65 | $3,231.37 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $772,822.73 |
| 353 | 2043/12 | $2,716.93 | $3,220.09 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $770,105.80 |
| 354 | 2044/01 | $2,728.25 | $3,208.77 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $767,377.55 |
| 355 | 2044/03 | $2,739.62 | $3,197.41 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $764,637.94 |
| 356 | 2044/03 | $2,751.03 | $3,185.99 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $761,886.90 |
| 357 | 2044/04 | $2,762.49 | $3,174.53 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $759,124.41 |
| 358 | 2044/05 | $2,774.00 | $3,163.02 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $756,350.41 |
| 359 | 2044/06 | $2,785.56 | $3,151.46 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $753,564.84 |
| 360 | 2044/07 | $2,797.17 | $3,139.85 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $750,767.67 |
| 361 | 2044/08 | $2,808.82 | $3,128.20 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $747,958.85 |
| 362 | 2044/09 | $2,820.53 | $3,116.50 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $745,138.32 |
| 363 | 2044/10 | $2,832.28 | $3,104.74 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $742,306.04 |
| 364 | 2044/11 | $2,844.08 | $3,092.94 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $739,461.96 |
| 365 | 2044/12 | $2,855.93 | $3,081.09 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $736,606.03 |
| 366 | 2045/01 | $2,867.83 | $3,069.19 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $733,738.20 |
| 367 | 2045/03 | $2,879.78 | $3,057.24 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $730,858.42 |
| 368 | 2045/03 | $2,891.78 | $3,045.24 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $727,966.64 |
| 369 | 2045/04 | $2,903.83 | $3,033.19 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $725,062.81 |
| 370 | 2045/05 | $2,915.93 | $3,021.10 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $722,146.88 |
| 371 | 2045/06 | $2,928.08 | $3,008.95 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $719,218.80 |
| 372 | 2045/07 | $2,940.28 | $2,996.75 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $716,278.53 |
| 373 | 2045/08 | $2,952.53 | $2,984.49 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $713,326.00 |
| 374 | 2045/09 | $2,964.83 | $2,972.19 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $710,361.17 |
| 375 | 2045/10 | $2,977.18 | $2,959.84 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $707,383.98 |
| 376 | 2045/11 | $2,989.59 | $2,947.43 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $704,394.39 |
| 377 | 2045/12 | $3,002.05 | $2,934.98 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $701,392.34 |
| 378 | 2046/01 | $3,014.55 | $2,922.47 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $698,377.79 |
| 379 | 2046/03 | $3,027.12 | $2,909.91 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $695,350.67 |
| 380 | 2046/03 | $3,039.73 | $2,897.29 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $692,310.95 |
| 381 | 2046/04 | $3,052.39 | $2,884.63 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $689,258.55 |
| 382 | 2046/05 | $3,065.11 | $2,871.91 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $686,193.44 |
| 383 | 2046/06 | $3,077.88 | $2,859.14 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $683,115.56 |
| 384 | 2046/07 | $3,090.71 | $2,846.31 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $680,024.85 |
| 385 | 2046/08 | $3,103.59 | $2,833.44 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $676,921.26 |
| 386 | 2046/09 | $3,116.52 | $2,820.51 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $673,804.74 |
| 387 | 2046/10 | $3,129.50 | $2,807.52 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $670,675.24 |
| 388 | 2046/11 | $3,142.54 | $2,794.48 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $667,532.70 |
| 389 | 2046/12 | $3,155.64 | $2,781.39 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $664,377.06 |
| 390 | 2047/01 | $3,168.79 | $2,768.24 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $661,208.28 |
| 391 | 2047/03 | $3,181.99 | $2,755.03 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $658,026.29 |
| 392 | 2047/03 | $3,195.25 | $2,741.78 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $654,831.04 |
| 393 | 2047/04 | $3,208.56 | $2,728.46 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $651,622.48 |
| 394 | 2047/05 | $3,221.93 | $2,715.09 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $648,400.55 |
| 395 | 2047/06 | $3,235.35 | $2,701.67 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $645,165.20 |
| 396 | 2047/07 | $3,248.83 | $2,688.19 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $641,916.36 |
| 397 | 2047/08 | $3,262.37 | $2,674.65 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $638,653.99 |
| 398 | 2047/09 | $3,275.96 | $2,661.06 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $635,378.03 |
| 399 | 2047/10 | $3,289.61 | $2,647.41 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $632,088.41 |
| 400 | 2047/11 | $3,303.32 | $2,633.70 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $628,785.09 |
| 401 | 2047/12 | $3,317.09 | $2,619.94 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $625,468.01 |
| 402 | 2048/01 | $3,330.91 | $2,606.12 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $622,137.10 |
| 403 | 2048/03 | $3,344.78 | $2,592.24 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $618,792.32 |
| 404 | 2048/03 | $3,358.72 | $2,578.30 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $615,433.59 |
| 405 | 2048/04 | $3,372.72 | $2,564.31 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $612,060.88 |
| 406 | 2048/05 | $3,386.77 | $2,550.25 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $608,674.11 |
| 407 | 2048/06 | $3,400.88 | $2,536.14 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $605,273.23 |
| 408 | 2048/07 | $3,415.05 | $2,521.97 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $601,858.18 |
| 409 | 2048/08 | $3,429.28 | $2,507.74 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $598,428.90 |
| 410 | 2048/09 | $3,443.57 | $2,493.45 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $594,985.33 |
| 411 | 2048/10 | $3,457.92 | $2,479.11 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $591,527.41 |
| 412 | 2048/11 | $3,472.33 | $2,464.70 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $588,055.08 |
| 413 | 2048/12 | $3,486.79 | $2,450.23 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $584,568.29 |
| 414 | 2049/01 | $3,501.32 | $2,435.70 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $581,066.97 |
| 415 | 2049/03 | $3,515.91 | $2,421.11 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $577,551.06 |
| 416 | 2049/03 | $3,530.56 | $2,406.46 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $574,020.50 |
| 417 | 2049/04 | $3,545.27 | $2,391.75 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $570,475.23 |
| 418 | 2049/05 | $3,560.04 | $2,376.98 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $566,915.18 |
| 419 | 2049/06 | $3,574.88 | $2,362.15 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $563,340.31 |
| 420 | 2049/07 | $3,589.77 | $2,347.25 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $559,750.54 |
| 421 | 2049/08 | $3,604.73 | $2,332.29 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $556,145.81 |
| 422 | 2049/09 | $3,619.75 | $2,317.27 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $552,526.06 |
| 423 | 2049/10 | $3,634.83 | $2,302.19 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $548,891.23 |
| 424 | 2049/11 | $3,649.98 | $2,287.05 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $545,241.25 |
| 425 | 2049/12 | $3,665.18 | $2,271.84 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $541,576.07 |
| 426 | 2050/01 | $3,680.46 | $2,256.57 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $537,895.61 |
| 427 | 2050/03 | $3,695.79 | $2,241.23 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $534,199.82 |
| 428 | 2050/03 | $3,711.19 | $2,225.83 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $530,488.63 |
| 429 | 2050/04 | $3,726.65 | $2,210.37 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $526,761.98 |
| 430 | 2050/05 | $3,742.18 | $2,194.84 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $523,019.80 |
| 431 | 2050/06 | $3,757.77 | $2,179.25 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $519,262.02 |
| 432 | 2050/07 | $3,773.43 | $2,163.59 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $515,488.59 |
| 433 | 2050/08 | $3,789.15 | $2,147.87 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $511,699.44 |
| 434 | 2050/09 | $3,804.94 | $2,132.08 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $507,894.49 |
| 435 | 2050/10 | $3,820.80 | $2,116.23 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $504,073.70 |
| 436 | 2050/11 | $3,836.72 | $2,100.31 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $500,236.98 |
| 437 | 2050/12 | $3,852.70 | $2,084.32 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $496,384.28 |
| 438 | 2051/01 | $3,868.76 | $2,068.27 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $492,515.53 |
| 439 | 2051/03 | $3,884.87 | $2,052.15 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $488,630.65 |
| 440 | 2051/03 | $3,901.06 | $2,035.96 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $484,729.59 |
| 441 | 2051/04 | $3,917.32 | $2,019.71 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $480,812.27 |
| 442 | 2051/05 | $3,933.64 | $2,003.38 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $476,878.63 |
| 443 | 2051/06 | $3,950.03 | $1,986.99 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $472,928.61 |
| 444 | 2051/07 | $3,966.49 | $1,970.54 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $468,962.12 |
| 445 | 2051/08 | $3,983.01 | $1,954.01 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $464,979.10 |
| 446 | 2051/09 | $3,999.61 | $1,937.41 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $460,979.49 |
| 447 | 2051/10 | $4,016.28 | $1,920.75 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $456,963.22 |
| 448 | 2051/11 | $4,033.01 | $1,904.01 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $452,930.21 |
| 449 | 2051/12 | $4,049.81 | $1,887.21 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $448,880.40 |
| 450 | 2052/01 | $4,066.69 | $1,870.33 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $444,813.71 |
| 451 | 2052/03 | $4,083.63 | $1,853.39 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $440,730.08 |
| 452 | 2052/03 | $4,100.65 | $1,836.38 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $436,629.43 |
| 453 | 2052/04 | $4,117.73 | $1,819.29 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $432,511.69 |
| 454 | 2052/05 | $4,134.89 | $1,802.13 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $428,376.80 |
| 455 | 2052/06 | $4,152.12 | $1,784.90 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $424,224.68 |
| 456 | 2052/07 | $4,169.42 | $1,767.60 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $420,055.26 |
| 457 | 2052/08 | $4,186.79 | $1,750.23 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $415,868.47 |
| 458 | 2052/09 | $4,204.24 | $1,732.79 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $411,664.23 |
| 459 | 2052/10 | $4,221.76 | $1,715.27 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $407,442.48 |
| 460 | 2052/11 | $4,239.35 | $1,697.68 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $403,203.13 |
| 461 | 2052/12 | $4,257.01 | $1,680.01 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $398,946.12 |
| 462 | 2053/01 | $4,274.75 | $1,662.28 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $394,671.38 |
| 463 | 2053/03 | $4,292.56 | $1,644.46 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $390,378.82 |
| 464 | 2053/03 | $4,310.44 | $1,626.58 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $386,068.37 |
| 465 | 2053/04 | $4,328.40 | $1,608.62 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $381,739.97 |
| 466 | 2053/05 | $4,346.44 | $1,590.58 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $377,393.53 |
| 467 | 2053/06 | $4,364.55 | $1,572.47 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $373,028.98 |
| 468 | 2053/07 | $4,382.74 | $1,554.29 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $368,646.24 |
| 469 | 2053/08 | $4,401.00 | $1,536.03 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $364,245.25 |
| 470 | 2053/09 | $4,419.33 | $1,517.69 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $359,825.91 |
| 471 | 2053/10 | $4,437.75 | $1,499.27 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $355,388.16 |
| 472 | 2053/11 | $4,456.24 | $1,480.78 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $350,931.92 |
| 473 | 2053/12 | $4,474.81 | $1,462.22 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $346,457.12 |
| 474 | 2054/01 | $4,493.45 | $1,443.57 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $341,963.67 |
| 475 | 2054/03 | $4,512.17 | $1,424.85 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $337,451.49 |
| 476 | 2054/03 | $4,530.98 | $1,406.05 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $332,920.52 |
| 477 | 2054/04 | $4,549.85 | $1,387.17 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $328,370.66 |
| 478 | 2054/05 | $4,568.81 | $1,368.21 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $323,801.85 |
| 479 | 2054/06 | $4,587.85 | $1,349.17 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $319,214.00 |
| 480 | 2054/07 | $4,606.96 | $1,330.06 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $314,607.04 |
| 481 | 2054/08 | $4,626.16 | $1,310.86 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $309,980.88 |
| 482 | 2054/09 | $4,645.44 | $1,291.59 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $305,335.44 |
| 483 | 2054/10 | $4,664.79 | $1,272.23 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $300,670.65 |
| 484 | 2054/11 | $4,684.23 | $1,252.79 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $295,986.42 |
| 485 | 2054/12 | $4,703.75 | $1,233.28 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $291,282.67 |
| 486 | 2055/01 | $4,723.35 | $1,213.68 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $286,559.33 |
| 487 | 2055/03 | $4,743.03 | $1,194.00 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $281,816.30 |
| 488 | 2055/03 | $4,762.79 | $1,174.23 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $277,053.52 |
| 489 | 2055/04 | $4,782.63 | $1,154.39 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $272,270.88 |
| 490 | 2055/05 | $4,802.56 | $1,134.46 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $267,468.32 |
| 491 | 2055/06 | $4,822.57 | $1,114.45 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $262,645.75 |
| 492 | 2055/07 | $4,842.67 | $1,094.36 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $257,803.08 |
| 493 | 2055/08 | $4,862.84 | $1,074.18 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $252,940.24 |
| 494 | 2055/09 | $4,883.11 | $1,053.92 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $248,057.14 |
| 495 | 2055/10 | $4,903.45 | $1,033.57 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $243,153.68 |
| 496 | 2055/11 | $4,923.88 | $1,013.14 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $238,229.80 |
| 497 | 2055/12 | $4,944.40 | $992.62 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $233,285.40 |
| 498 | 2056/01 | $4,965.00 | $972.02 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $228,320.40 |
| 499 | 2056/03 | $4,985.69 | $951.34 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $223,334.71 |
| 500 | 2056/03 | $5,006.46 | $930.56 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $218,328.25 |
| 501 | 2056/04 | $5,027.32 | $909.70 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $213,300.93 |
| 502 | 2056/05 | $5,048.27 | $888.75 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $208,252.66 |
| 503 | 2056/06 | $5,069.30 | $867.72 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $203,183.36 |
| 504 | 2056/07 | $5,090.43 | $846.60 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $198,092.93 |
| 505 | 2056/08 | $5,111.64 | $825.39 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $192,981.30 |
| 506 | 2056/09 | $5,132.93 | $804.09 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $187,848.36 |
| 507 | 2056/10 | $5,154.32 | $782.70 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $182,694.04 |
| 508 | 2056/11 | $5,175.80 | $761.23 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $177,518.24 |
| 509 | 2056/12 | $5,197.36 | $739.66 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $172,320.88 |
| 510 | 2057/01 | $5,219.02 | $718.00 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $167,101.86 |
| 511 | 2057/03 | $5,240.77 | $696.26 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $161,861.10 |
| 512 | 2057/03 | $5,262.60 | $674.42 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $156,598.49 |
| 513 | 2057/04 | $5,284.53 | $652.49 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $151,313.97 |
| 514 | 2057/05 | $5,306.55 | $630.47 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $146,007.42 |
| 515 | 2057/06 | $5,328.66 | $608.36 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $140,678.76 |
| 516 | 2057/07 | $5,350.86 | $586.16 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $135,327.90 |
| 517 | 2057/08 | $5,373.16 | $563.87 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $129,954.74 |
| 518 | 2057/09 | $5,395.54 | $541.48 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $124,559.20 |
| 519 | 2057/10 | $5,418.03 | $519.00 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $119,141.17 |
| 520 | 2057/11 | $5,440.60 | $496.42 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $113,700.57 |
| 521 | 2057/12 | $5,463.27 | $473.75 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $108,237.30 |
| 522 | 2058/01 | $5,486.03 | $450.99 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $102,751.26 |
| 523 | 2058/03 | $5,508.89 | $428.13 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $97,242.37 |
| 524 | 2058/03 | $5,531.85 | $405.18 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $91,710.52 |
| 525 | 2058/04 | $5,554.90 | $382.13 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $86,155.63 |
| 526 | 2058/05 | $5,578.04 | $358.98 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $80,577.59 |
| 527 | 2058/06 | $5,601.28 | $335.74 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $74,976.30 |
| 528 | 2058/07 | $5,624.62 | $312.40 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $69,351.68 |
| 529 | 2058/08 | $5,648.06 | $288.97 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $63,703.63 |
| 530 | 2058/09 | $5,671.59 | $265.43 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $58,032.03 |
| 531 | 2058/10 | $5,695.22 | $241.80 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $52,336.81 |
| 532 | 2058/11 | $5,718.95 | $218.07 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $46,617.86 |
| 533 | 2058/12 | $5,742.78 | $194.24 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $40,875.08 |
| 534 | 2059/01 | $5,766.71 | $170.31 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $35,108.37 |
| 535 | 2059/03 | $5,790.74 | $146.28 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $29,317.63 |
| 536 | 2059/03 | $5,814.87 | $122.16 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $23,502.76 |
| 537 | 2059/04 | $5,839.09 | $97.93 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $17,663.67 |
| 538 | 2059/05 | $5,863.42 | $73.60 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $11,800.24 |
| 539 | 2059/06 | $5,887.86 | $49.17 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $5,912.39 |
| 540 | 2059/07 | $5,912.39 | $24.63 | $0.00 | $1,103.33 | $0.00 | $7,040.36 | $0.00 |
| Totals | $1,274,000.00 | $1,931,992.37 | $0.00 | $595,800.00 | $0.00 | $3,801,792.37 |
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.