Mortgage Amortization Report (Fixed Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Amortization Summary
Based on your input, to maintain a 50-year mortgage of $1,302,000.00 at 5% interest rate for a $1,352,000.00 home, you need to have a monthly payment of $7,039.55. You will make a total of 600 payments and you will pay off your mortgage on 2064/07. Consult with a Mortgage Specialist
Loan Comparison
You can save $398,388.17 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 | $5,912.89 | 5% | 600 months | $3,597,732.06 | $2,245,732.06 |
| 50 years | Bi-Weekly | $2,956.45 | 5% | 512 months | $3,199,343.89 | $1,847,343.89 |
| 45 years | Monthly | $6,067.51 | 5% | 540 months | $3,326,453.74 | $1,974,453.74 |
| 45 years | Bi-Weekly | $3,033.76 | 5% | 461 months | $2,978,406.15 | $1,626,406.15 |
| 40 years | Monthly | $6,278.20 | 5% | 480 months | $3,063,535.87 | $1,711,535.87 |
| 40 years | Bi-Weekly | $3,139.10 | 5% | 409 months | $2,764,364.34 | $1,412,364.34 |
| 35 years | Monthly | $6,571.03 | 5% | 420 months | $2,809,834.08 | $1,457,834.08 |
| 35 years | Bi-Weekly | $3,285.52 | 5% | 358 months | $2,557,735.31 | $1,205,735.31 |
| 30 years | Monthly | $6,989.42 | 5% | 360 months | $2,566,190.31 | $1,214,190.31 |
| 30 years | Bi-Weekly | $3,494.71 | 5% | 307 months | $2,359,013.53 | $1,007,013.53 |
| 25 years | Monthly | $7,611.36 | 5% | 300 months | $2,333,408.70 | $981,408.70 |
| 25 years | Bi-Weekly | $3,805.68 | 5% | 256 months | $2,168,659.45 | $816,659.45 |
| 20 years | Monthly | $8,592.62 | 5% | 240 months | $2,112,229.69 | $760,229.69 |
| 20 years | Bi-Weekly | $4,296.31 | 5% | 205 months | $1,987,087.65 | $635,087.65 |
| 15 years | Monthly | $10,296.13 | 5% | 180 months | $1,903,303.94 | $551,303.94 |
| 15 years | Bi-Weekly | $5,148.07 | 5% | 154 months | $1,814,655.60 | $462,655.60 |
| 10 years | Monthly | $13,809.73 | 5% | 120 months | $1,707,167.61 | $355,167.61 |
| 10 years | Bi-Weekly | $6,904.87 | 5% | 103 months | $1,651,653.30 | $299,653.30 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/08 | $487.89 | $5,425.00 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,301,512.11 |
| 2 | 2014/09 | $489.92 | $5,422.97 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,301,022.19 |
| 3 | 2014/10 | $491.96 | $5,420.93 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,300,530.23 |
| 4 | 2014/11 | $494.01 | $5,418.88 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,300,036.22 |
| 5 | 2014/12 | $496.07 | $5,416.82 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,299,540.15 |
| 6 | 2015/01 | $498.14 | $5,414.75 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,299,042.02 |
| 7 | 2015/02 | $500.21 | $5,412.68 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,298,541.80 |
| 8 | 2015/03 | $502.30 | $5,410.59 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,298,039.51 |
| 9 | 2015/04 | $504.39 | $5,408.50 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,297,535.12 |
| 10 | 2015/05 | $506.49 | $5,406.40 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,297,028.63 |
| 11 | 2015/06 | $508.60 | $5,404.29 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,296,520.03 |
| 12 | 2015/07 | $510.72 | $5,402.17 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,296,009.31 |
| 13 | 2015/08 | $512.85 | $5,400.04 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,295,496.46 |
| 14 | 2015/09 | $514.98 | $5,397.90 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,294,981.48 |
| 15 | 2015/10 | $517.13 | $5,395.76 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,294,464.35 |
| 16 | 2015/11 | $519.29 | $5,393.60 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,293,945.06 |
| 17 | 2015/12 | $521.45 | $5,391.44 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,293,423.61 |
| 18 | 2016/01 | $523.62 | $5,389.27 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,292,899.99 |
| 19 | 2016/02 | $525.80 | $5,387.08 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,292,374.19 |
| 20 | 2016/03 | $527.99 | $5,384.89 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,291,846.19 |
| 21 | 2016/04 | $530.19 | $5,382.69 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,291,316.00 |
| 22 | 2016/05 | $532.40 | $5,380.48 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,290,783.59 |
| 23 | 2016/06 | $534.62 | $5,378.26 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,290,248.97 |
| 24 | 2016/07 | $536.85 | $5,376.04 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,289,712.12 |
| 25 | 2016/08 | $539.09 | $5,373.80 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,289,173.04 |
| 26 | 2016/09 | $541.33 | $5,371.55 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,288,631.70 |
| 27 | 2016/10 | $543.59 | $5,369.30 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,288,088.12 |
| 28 | 2016/11 | $545.85 | $5,367.03 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,287,542.26 |
| 29 | 2016/12 | $548.13 | $5,364.76 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,286,994.14 |
| 30 | 2017/01 | $550.41 | $5,362.48 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,286,443.72 |
| 31 | 2017/02 | $552.70 | $5,360.18 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,285,891.02 |
| 32 | 2017/03 | $555.01 | $5,357.88 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,285,336.01 |
| 33 | 2017/04 | $557.32 | $5,355.57 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,284,778.69 |
| 34 | 2017/05 | $559.64 | $5,353.24 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,284,219.05 |
| 35 | 2017/06 | $561.97 | $5,350.91 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,283,657.08 |
| 36 | 2017/07 | $564.32 | $5,348.57 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,283,092.76 |
| 37 | 2017/08 | $566.67 | $5,346.22 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,282,526.09 |
| 38 | 2017/09 | $569.03 | $5,343.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,281,957.07 |
| 39 | 2017/10 | $571.40 | $5,341.49 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,281,385.67 |
| 40 | 2017/11 | $573.78 | $5,339.11 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,280,811.89 |
| 41 | 2017/12 | $576.17 | $5,336.72 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,280,235.72 |
| 42 | 2018/01 | $578.57 | $5,334.32 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,279,657.14 |
| 43 | 2018/02 | $580.98 | $5,331.90 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,279,076.16 |
| 44 | 2018/03 | $583.40 | $5,329.48 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,278,492.76 |
| 45 | 2018/04 | $585.83 | $5,327.05 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,277,906.93 |
| 46 | 2018/05 | $588.27 | $5,324.61 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,277,318.65 |
| 47 | 2018/06 | $590.73 | $5,322.16 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,276,727.93 |
| 48 | 2018/07 | $593.19 | $5,319.70 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,276,134.74 |
| 49 | 2018/08 | $595.66 | $5,317.23 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,275,539.08 |
| 50 | 2018/09 | $598.14 | $5,314.75 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,274,940.94 |
| 51 | 2018/10 | $600.63 | $5,312.25 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,274,340.31 |
| 52 | 2018/11 | $603.14 | $5,309.75 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,273,737.17 |
| 53 | 2018/12 | $605.65 | $5,307.24 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,273,131.52 |
| 54 | 2019/01 | $608.17 | $5,304.71 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,272,523.35 |
| 55 | 2019/02 | $610.71 | $5,302.18 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,271,912.64 |
| 56 | 2019/03 | $613.25 | $5,299.64 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,271,299.39 |
| 57 | 2019/04 | $615.81 | $5,297.08 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,270,683.59 |
| 58 | 2019/05 | $618.37 | $5,294.51 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,270,065.22 |
| 59 | 2019/06 | $620.95 | $5,291.94 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,269,444.27 |
| 60 | 2019/07 | $623.54 | $5,289.35 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,268,820.73 |
| 61 | 2019/08 | $626.13 | $5,286.75 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,268,194.60 |
| 62 | 2019/09 | $628.74 | $5,284.14 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,267,565.86 |
| 63 | 2019/10 | $631.36 | $5,281.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,266,934.49 |
| 64 | 2019/11 | $633.99 | $5,278.89 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,266,300.50 |
| 65 | 2019/12 | $636.63 | $5,276.25 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,265,663.87 |
| 66 | 2020/01 | $639.29 | $5,273.60 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,265,024.58 |
| 67 | 2020/02 | $641.95 | $5,270.94 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,264,382.63 |
| 68 | 2020/03 | $644.63 | $5,268.26 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,263,738.00 |
| 69 | 2020/04 | $647.31 | $5,265.58 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,263,090.69 |
| 70 | 2020/05 | $650.01 | $5,262.88 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,262,440.68 |
| 71 | 2020/06 | $652.72 | $5,260.17 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,261,787.96 |
| 72 | 2020/07 | $655.44 | $5,257.45 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,261,132.53 |
| 73 | 2020/08 | $658.17 | $5,254.72 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,260,474.36 |
| 74 | 2020/09 | $660.91 | $5,251.98 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,259,813.45 |
| 75 | 2020/10 | $663.66 | $5,249.22 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,259,149.78 |
| 76 | 2020/11 | $666.43 | $5,246.46 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,258,483.35 |
| 77 | 2020/12 | $669.21 | $5,243.68 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,257,814.15 |
| 78 | 2021/01 | $671.99 | $5,240.89 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,257,142.15 |
| 79 | 2021/02 | $674.79 | $5,238.09 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,256,467.36 |
| 80 | 2021/03 | $677.61 | $5,235.28 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,255,789.75 |
| 81 | 2021/04 | $680.43 | $5,232.46 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,255,109.32 |
| 82 | 2021/05 | $683.26 | $5,229.62 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,254,426.06 |
| 83 | 2021/06 | $686.11 | $5,226.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,253,739.95 |
| 84 | 2021/07 | $688.97 | $5,223.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,253,050.98 |
| 85 | 2021/08 | $691.84 | $5,221.05 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,252,359.14 |
| 86 | 2021/09 | $694.72 | $5,218.16 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,251,664.41 |
| 87 | 2021/10 | $697.62 | $5,215.27 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,250,966.79 |
| 88 | 2021/11 | $700.53 | $5,212.36 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,250,266.27 |
| 89 | 2021/12 | $703.44 | $5,209.44 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,249,562.83 |
| 90 | 2022/01 | $706.38 | $5,206.51 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,248,856.45 |
| 91 | 2022/02 | $709.32 | $5,203.57 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,248,147.13 |
| 92 | 2022/03 | $712.27 | $5,200.61 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,247,434.86 |
| 93 | 2022/04 | $715.24 | $5,197.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,246,719.62 |
| 94 | 2022/05 | $718.22 | $5,194.67 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,246,001.39 |
| 95 | 2022/06 | $721.21 | $5,191.67 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,245,280.18 |
| 96 | 2022/07 | $724.22 | $5,188.67 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,244,555.96 |
| 97 | 2022/08 | $727.24 | $5,185.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,243,828.72 |
| 98 | 2022/09 | $730.27 | $5,182.62 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,243,098.46 |
| 99 | 2022/10 | $733.31 | $5,179.58 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,242,365.15 |
| 100 | 2022/11 | $736.37 | $5,176.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,241,628.78 |
| 101 | 2022/12 | $739.43 | $5,173.45 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,240,889.35 |
| 102 | 2023/01 | $742.51 | $5,170.37 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,240,146.83 |
| 103 | 2023/02 | $745.61 | $5,167.28 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,239,401.23 |
| 104 | 2023/03 | $748.71 | $5,164.17 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,238,652.51 |
| 105 | 2023/04 | $751.83 | $5,161.05 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,237,900.68 |
| 106 | 2023/05 | $754.97 | $5,157.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,237,145.71 |
| 107 | 2023/06 | $758.11 | $5,154.77 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,236,387.60 |
| 108 | 2023/07 | $761.27 | $5,151.61 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,235,626.32 |
| 109 | 2023/08 | $764.44 | $5,148.44 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,234,861.88 |
| 110 | 2023/09 | $767.63 | $5,145.26 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,234,094.25 |
| 111 | 2023/10 | $770.83 | $5,142.06 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,233,323.42 |
| 112 | 2023/11 | $774.04 | $5,138.85 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,232,549.38 |
| 113 | 2023/12 | $777.26 | $5,135.62 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,231,772.12 |
| 114 | 2024/01 | $780.50 | $5,132.38 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,230,991.62 |
| 115 | 2024/02 | $783.76 | $5,129.13 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,230,207.86 |
| 116 | 2024/03 | $787.02 | $5,125.87 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,229,420.84 |
| 117 | 2024/04 | $790.30 | $5,122.59 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,228,630.54 |
| 118 | 2024/05 | $793.59 | $5,119.29 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,227,836.95 |
| 119 | 2024/06 | $796.90 | $5,115.99 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,227,040.05 |
| 120 | 2024/07 | $800.22 | $5,112.67 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,226,239.83 |
| 121 | 2024/08 | $803.55 | $5,109.33 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,225,436.28 |
| 122 | 2024/09 | $806.90 | $5,105.98 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,224,629.37 |
| 123 | 2024/10 | $810.26 | $5,102.62 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,223,819.11 |
| 124 | 2024/11 | $813.64 | $5,099.25 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,223,005.47 |
| 125 | 2024/12 | $817.03 | $5,095.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,222,188.44 |
| 126 | 2025/01 | $820.43 | $5,092.45 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,221,368.00 |
| 127 | 2025/02 | $823.85 | $5,089.03 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,220,544.15 |
| 128 | 2025/03 | $827.29 | $5,085.60 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,219,716.86 |
| 129 | 2025/04 | $830.73 | $5,082.15 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,218,886.13 |
| 130 | 2025/05 | $834.19 | $5,078.69 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,218,051.94 |
| 131 | 2025/06 | $837.67 | $5,075.22 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,217,214.27 |
| 132 | 2025/07 | $841.16 | $5,071.73 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,216,373.10 |
| 133 | 2025/08 | $844.67 | $5,068.22 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,215,528.44 |
| 134 | 2025/09 | $848.18 | $5,064.70 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,214,680.25 |
| 135 | 2025/10 | $851.72 | $5,061.17 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,213,828.53 |
| 136 | 2025/11 | $855.27 | $5,057.62 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,212,973.27 |
| 137 | 2025/12 | $858.83 | $5,054.06 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,212,114.44 |
| 138 | 2026/01 | $862.41 | $5,050.48 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,211,252.03 |
| 139 | 2026/02 | $866.00 | $5,046.88 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,210,386.02 |
| 140 | 2026/03 | $869.61 | $5,043.28 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,209,516.41 |
| 141 | 2026/04 | $873.24 | $5,039.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,208,643.18 |
| 142 | 2026/05 | $876.87 | $5,036.01 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,207,766.30 |
| 143 | 2026/06 | $880.53 | $5,032.36 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,206,885.77 |
| 144 | 2026/07 | $884.20 | $5,028.69 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,206,001.58 |
| 145 | 2026/08 | $887.88 | $5,025.01 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,205,113.70 |
| 146 | 2026/09 | $891.58 | $5,021.31 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,204,222.12 |
| 147 | 2026/10 | $895.29 | $5,017.59 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,203,326.82 |
| 148 | 2026/11 | $899.03 | $5,013.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,202,427.80 |
| 149 | 2026/12 | $902.77 | $5,010.12 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,201,525.03 |
| 150 | 2027/01 | $906.53 | $5,006.35 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,200,618.50 |
| 151 | 2027/02 | $910.31 | $5,002.58 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,199,708.19 |
| 152 | 2027/03 | $914.10 | $4,998.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,198,794.08 |
| 153 | 2027/04 | $917.91 | $4,994.98 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,197,876.17 |
| 154 | 2027/05 | $921.74 | $4,991.15 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,196,954.44 |
| 155 | 2027/06 | $925.58 | $4,987.31 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,196,028.86 |
| 156 | 2027/07 | $929.43 | $4,983.45 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,195,099.43 |
| 157 | 2027/08 | $933.31 | $4,979.58 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,194,166.12 |
| 158 | 2027/09 | $937.19 | $4,975.69 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,193,228.93 |
| 159 | 2027/10 | $941.10 | $4,971.79 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,192,287.83 |
| 160 | 2027/11 | $945.02 | $4,967.87 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,191,342.81 |
| 161 | 2027/12 | $948.96 | $4,963.93 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,190,393.85 |
| 162 | 2028/01 | $952.91 | $4,959.97 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,189,440.93 |
| 163 | 2028/02 | $956.88 | $4,956.00 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,188,484.05 |
| 164 | 2028/03 | $960.87 | $4,952.02 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,187,523.18 |
| 165 | 2028/04 | $964.87 | $4,948.01 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,186,558.31 |
| 166 | 2028/05 | $968.89 | $4,943.99 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,185,589.41 |
| 167 | 2028/06 | $972.93 | $4,939.96 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,184,616.48 |
| 168 | 2028/07 | $976.98 | $4,935.90 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,183,639.50 |
| 169 | 2028/08 | $981.06 | $4,931.83 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,182,658.44 |
| 170 | 2028/09 | $985.14 | $4,927.74 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,181,673.30 |
| 171 | 2028/10 | $989.25 | $4,923.64 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,180,684.05 |
| 172 | 2028/11 | $993.37 | $4,919.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,179,690.68 |
| 173 | 2028/12 | $997.51 | $4,915.38 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,178,693.17 |
| 174 | 2029/01 | $1,001.67 | $4,911.22 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,177,691.51 |
| 175 | 2029/02 | $1,005.84 | $4,907.05 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,176,685.67 |
| 176 | 2029/03 | $1,010.03 | $4,902.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,175,675.64 |
| 177 | 2029/04 | $1,014.24 | $4,898.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,174,661.40 |
| 178 | 2029/05 | $1,018.46 | $4,894.42 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,173,642.94 |
| 179 | 2029/06 | $1,022.71 | $4,890.18 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,172,620.23 |
| 180 | 2029/07 | $1,026.97 | $4,885.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,171,593.26 |
| 181 | 2029/08 | $1,031.25 | $4,881.64 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,170,562.01 |
| 182 | 2029/09 | $1,035.55 | $4,877.34 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,169,526.47 |
| 183 | 2029/10 | $1,039.86 | $4,873.03 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,168,486.61 |
| 184 | 2029/11 | $1,044.19 | $4,868.69 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,167,442.41 |
| 185 | 2029/12 | $1,048.54 | $4,864.34 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,166,393.87 |
| 186 | 2030/01 | $1,052.91 | $4,859.97 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,165,340.96 |
| 187 | 2030/02 | $1,057.30 | $4,855.59 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,164,283.66 |
| 188 | 2030/03 | $1,061.70 | $4,851.18 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,163,221.95 |
| 189 | 2030/04 | $1,066.13 | $4,846.76 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,162,155.83 |
| 190 | 2030/05 | $1,070.57 | $4,842.32 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,161,085.25 |
| 191 | 2030/06 | $1,075.03 | $4,837.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,160,010.22 |
| 192 | 2030/07 | $1,079.51 | $4,833.38 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,158,930.71 |
| 193 | 2030/08 | $1,084.01 | $4,828.88 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,157,846.70 |
| 194 | 2030/09 | $1,088.53 | $4,824.36 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,156,758.18 |
| 195 | 2030/10 | $1,093.06 | $4,819.83 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,155,665.12 |
| 196 | 2030/11 | $1,097.62 | $4,815.27 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,154,567.50 |
| 197 | 2030/12 | $1,102.19 | $4,810.70 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,153,465.31 |
| 198 | 2031/01 | $1,106.78 | $4,806.11 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,152,358.53 |
| 199 | 2031/02 | $1,111.39 | $4,801.49 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,151,247.14 |
| 200 | 2031/03 | $1,116.02 | $4,796.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,150,131.11 |
| 201 | 2031/04 | $1,120.67 | $4,792.21 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,149,010.44 |
| 202 | 2031/05 | $1,125.34 | $4,787.54 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,147,885.10 |
| 203 | 2031/06 | $1,130.03 | $4,782.85 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,146,755.07 |
| 204 | 2031/07 | $1,134.74 | $4,778.15 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,145,620.32 |
| 205 | 2031/08 | $1,139.47 | $4,773.42 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,144,480.86 |
| 206 | 2031/09 | $1,144.22 | $4,768.67 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,143,336.64 |
| 207 | 2031/10 | $1,148.98 | $4,763.90 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,142,187.66 |
| 208 | 2031/11 | $1,153.77 | $4,759.12 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,141,033.88 |
| 209 | 2031/12 | $1,158.58 | $4,754.31 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,139,875.30 |
| 210 | 2032/01 | $1,163.41 | $4,749.48 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,138,711.90 |
| 211 | 2032/02 | $1,168.25 | $4,744.63 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,137,543.64 |
| 212 | 2032/03 | $1,173.12 | $4,739.77 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,136,370.52 |
| 213 | 2032/04 | $1,178.01 | $4,734.88 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,135,192.51 |
| 214 | 2032/05 | $1,182.92 | $4,729.97 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,134,009.60 |
| 215 | 2032/06 | $1,187.85 | $4,725.04 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,132,821.75 |
| 216 | 2032/07 | $1,192.80 | $4,720.09 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,131,628.95 |
| 217 | 2032/08 | $1,197.77 | $4,715.12 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,130,431.19 |
| 218 | 2032/09 | $1,202.76 | $4,710.13 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,129,228.43 |
| 219 | 2032/10 | $1,207.77 | $4,705.12 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,128,020.66 |
| 220 | 2032/11 | $1,212.80 | $4,700.09 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,126,807.86 |
| 221 | 2032/12 | $1,217.85 | $4,695.03 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,125,590.01 |
| 222 | 2033/01 | $1,222.93 | $4,689.96 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,124,367.08 |
| 223 | 2033/02 | $1,228.02 | $4,684.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,123,139.05 |
| 224 | 2033/03 | $1,233.14 | $4,679.75 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,121,905.91 |
| 225 | 2033/04 | $1,238.28 | $4,674.61 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,120,667.63 |
| 226 | 2033/05 | $1,243.44 | $4,669.45 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,119,424.20 |
| 227 | 2033/06 | $1,248.62 | $4,664.27 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,118,175.58 |
| 228 | 2033/07 | $1,253.82 | $4,659.06 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,116,921.76 |
| 229 | 2033/08 | $1,259.05 | $4,653.84 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,115,662.71 |
| 230 | 2033/09 | $1,264.29 | $4,648.59 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,114,398.42 |
| 231 | 2033/10 | $1,269.56 | $4,643.33 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,113,128.86 |
| 232 | 2033/11 | $1,274.85 | $4,638.04 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,111,854.01 |
| 233 | 2033/12 | $1,280.16 | $4,632.73 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,110,573.85 |
| 234 | 2034/01 | $1,285.50 | $4,627.39 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,109,288.35 |
| 235 | 2034/02 | $1,290.85 | $4,622.03 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,107,997.50 |
| 236 | 2034/03 | $1,296.23 | $4,616.66 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,106,701.27 |
| 237 | 2034/04 | $1,301.63 | $4,611.26 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,105,399.64 |
| 238 | 2034/05 | $1,307.05 | $4,605.83 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,104,092.58 |
| 239 | 2034/06 | $1,312.50 | $4,600.39 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,102,780.08 |
| 240 | 2034/07 | $1,317.97 | $4,594.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,101,462.11 |
| 241 | 2034/08 | $1,323.46 | $4,589.43 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,100,138.65 |
| 242 | 2034/09 | $1,328.98 | $4,583.91 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,098,809.67 |
| 243 | 2034/10 | $1,334.51 | $4,578.37 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,097,475.16 |
| 244 | 2034/11 | $1,340.07 | $4,572.81 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,096,135.09 |
| 245 | 2034/12 | $1,345.66 | $4,567.23 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,094,789.43 |
| 246 | 2035/01 | $1,351.26 | $4,561.62 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,093,438.16 |
| 247 | 2035/02 | $1,356.89 | $4,555.99 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,092,081.27 |
| 248 | 2035/03 | $1,362.55 | $4,550.34 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,090,718.72 |
| 249 | 2035/04 | $1,368.23 | $4,544.66 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,089,350.50 |
| 250 | 2035/05 | $1,373.93 | $4,538.96 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,087,976.57 |
| 251 | 2035/06 | $1,379.65 | $4,533.24 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,086,596.92 |
| 252 | 2035/07 | $1,385.40 | $4,527.49 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,085,211.52 |
| 253 | 2035/08 | $1,391.17 | $4,521.71 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,083,820.35 |
| 254 | 2035/09 | $1,396.97 | $4,515.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,082,423.38 |
| 255 | 2035/10 | $1,402.79 | $4,510.10 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,081,020.59 |
| 256 | 2035/11 | $1,408.63 | $4,504.25 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,079,611.95 |
| 257 | 2035/12 | $1,414.50 | $4,498.38 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,078,197.45 |
| 258 | 2036/01 | $1,420.40 | $4,492.49 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,076,777.05 |
| 259 | 2036/02 | $1,426.32 | $4,486.57 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,075,350.74 |
| 260 | 2036/03 | $1,432.26 | $4,480.63 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,073,918.48 |
| 261 | 2036/04 | $1,438.23 | $4,474.66 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,072,480.25 |
| 262 | 2036/05 | $1,444.22 | $4,468.67 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,071,036.03 |
| 263 | 2036/06 | $1,450.24 | $4,462.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,069,585.80 |
| 264 | 2036/07 | $1,456.28 | $4,456.61 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,068,129.52 |
| 265 | 2036/08 | $1,462.35 | $4,450.54 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,066,667.17 |
| 266 | 2036/09 | $1,468.44 | $4,444.45 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,065,198.73 |
| 267 | 2036/10 | $1,474.56 | $4,438.33 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,063,724.17 |
| 268 | 2036/11 | $1,480.70 | $4,432.18 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,062,243.47 |
| 269 | 2036/12 | $1,486.87 | $4,426.01 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,060,756.60 |
| 270 | 2037/01 | $1,493.07 | $4,419.82 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,059,263.53 |
| 271 | 2037/02 | $1,499.29 | $4,413.60 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,057,764.24 |
| 272 | 2037/03 | $1,505.54 | $4,407.35 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,056,258.70 |
| 273 | 2037/04 | $1,511.81 | $4,401.08 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,054,746.90 |
| 274 | 2037/05 | $1,518.11 | $4,394.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,053,228.79 |
| 275 | 2037/06 | $1,524.43 | $4,388.45 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,051,704.35 |
| 276 | 2037/07 | $1,530.79 | $4,382.10 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,050,173.57 |
| 277 | 2037/08 | $1,537.16 | $4,375.72 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,048,636.41 |
| 278 | 2037/09 | $1,543.57 | $4,369.32 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,047,092.84 |
| 279 | 2037/10 | $1,550.00 | $4,362.89 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,045,542.84 |
| 280 | 2037/11 | $1,556.46 | $4,356.43 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,043,986.38 |
| 281 | 2037/12 | $1,562.94 | $4,349.94 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,042,423.44 |
| 282 | 2038/01 | $1,569.46 | $4,343.43 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,040,853.98 |
| 283 | 2038/02 | $1,576.00 | $4,336.89 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,039,277.98 |
| 284 | 2038/03 | $1,582.56 | $4,330.32 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,037,695.42 |
| 285 | 2038/04 | $1,589.16 | $4,323.73 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,036,106.27 |
| 286 | 2038/05 | $1,595.78 | $4,317.11 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,034,510.49 |
| 287 | 2038/06 | $1,602.43 | $4,310.46 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,032,908.06 |
| 288 | 2038/07 | $1,609.10 | $4,303.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,031,298.96 |
| 289 | 2038/08 | $1,615.81 | $4,297.08 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,029,683.15 |
| 290 | 2038/09 | $1,622.54 | $4,290.35 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,028,060.61 |
| 291 | 2038/10 | $1,629.30 | $4,283.59 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,026,431.31 |
| 292 | 2038/11 | $1,636.09 | $4,276.80 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,024,795.22 |
| 293 | 2038/12 | $1,642.91 | $4,269.98 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,023,152.31 |
| 294 | 2039/01 | $1,649.75 | $4,263.13 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,021,502.56 |
| 295 | 2039/02 | $1,656.63 | $4,256.26 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,019,845.94 |
| 296 | 2039/03 | $1,663.53 | $4,249.36 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,018,182.41 |
| 297 | 2039/04 | $1,670.46 | $4,242.43 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,016,511.95 |
| 298 | 2039/05 | $1,677.42 | $4,235.47 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,014,834.53 |
| 299 | 2039/06 | $1,684.41 | $4,228.48 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,013,150.12 |
| 300 | 2039/07 | $1,691.43 | $4,221.46 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,011,458.69 |
| 301 | 2039/08 | $1,698.48 | $4,214.41 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,009,760.21 |
| 302 | 2039/09 | $1,705.55 | $4,207.33 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,008,054.66 |
| 303 | 2039/10 | $1,712.66 | $4,200.23 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,006,342.00 |
| 304 | 2039/11 | $1,719.80 | $4,193.09 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,004,622.21 |
| 305 | 2039/12 | $1,726.96 | $4,185.93 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,002,895.25 |
| 306 | 2040/01 | $1,734.16 | $4,178.73 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $1,001,161.09 |
| 307 | 2040/02 | $1,741.38 | $4,171.50 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $999,419.71 |
| 308 | 2040/03 | $1,748.64 | $4,164.25 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $997,671.07 |
| 309 | 2040/04 | $1,755.92 | $4,156.96 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $995,915.15 |
| 310 | 2040/05 | $1,763.24 | $4,149.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $994,151.91 |
| 311 | 2040/06 | $1,770.59 | $4,142.30 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $992,381.32 |
| 312 | 2040/07 | $1,777.96 | $4,134.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $990,603.35 |
| 313 | 2040/08 | $1,785.37 | $4,127.51 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $988,817.98 |
| 314 | 2040/09 | $1,792.81 | $4,120.07 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $987,025.17 |
| 315 | 2040/10 | $1,800.28 | $4,112.60 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $985,224.89 |
| 316 | 2040/11 | $1,807.78 | $4,105.10 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $983,417.10 |
| 317 | 2040/12 | $1,815.32 | $4,097.57 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $981,601.79 |
| 318 | 2041/01 | $1,822.88 | $4,090.01 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $979,778.91 |
| 319 | 2041/02 | $1,830.47 | $4,082.41 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $977,948.43 |
| 320 | 2041/03 | $1,838.10 | $4,074.79 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $976,110.33 |
| 321 | 2041/04 | $1,845.76 | $4,067.13 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $974,264.57 |
| 322 | 2041/05 | $1,853.45 | $4,059.44 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $972,411.12 |
| 323 | 2041/06 | $1,861.17 | $4,051.71 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $970,549.95 |
| 324 | 2041/07 | $1,868.93 | $4,043.96 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $968,681.02 |
| 325 | 2041/08 | $1,876.72 | $4,036.17 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $966,804.30 |
| 326 | 2041/09 | $1,884.54 | $4,028.35 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $964,919.77 |
| 327 | 2041/10 | $1,892.39 | $4,020.50 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $963,027.38 |
| 328 | 2041/11 | $1,900.27 | $4,012.61 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $961,127.11 |
| 329 | 2041/12 | $1,908.19 | $4,004.70 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $959,218.92 |
| 330 | 2042/01 | $1,916.14 | $3,996.75 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $957,302.78 |
| 331 | 2042/02 | $1,924.13 | $3,988.76 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $955,378.65 |
| 332 | 2042/03 | $1,932.14 | $3,980.74 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $953,446.51 |
| 333 | 2042/04 | $1,940.19 | $3,972.69 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $951,506.31 |
| 334 | 2042/05 | $1,948.28 | $3,964.61 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $949,558.04 |
| 335 | 2042/06 | $1,956.39 | $3,956.49 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $947,601.64 |
| 336 | 2042/07 | $1,964.55 | $3,948.34 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $945,637.10 |
| 337 | 2042/08 | $1,972.73 | $3,940.15 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $943,664.36 |
| 338 | 2042/09 | $1,980.95 | $3,931.93 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $941,683.41 |
| 339 | 2042/10 | $1,989.21 | $3,923.68 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $939,694.21 |
| 340 | 2042/11 | $1,997.49 | $3,915.39 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $937,696.71 |
| 341 | 2042/12 | $2,005.82 | $3,907.07 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $935,690.89 |
| 342 | 2043/01 | $2,014.17 | $3,898.71 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $933,676.72 |
| 343 | 2043/02 | $2,022.57 | $3,890.32 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $931,654.15 |
| 344 | 2043/03 | $2,030.99 | $3,881.89 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $929,623.16 |
| 345 | 2043/04 | $2,039.46 | $3,873.43 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $927,583.70 |
| 346 | 2043/05 | $2,047.95 | $3,864.93 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $925,535.75 |
| 347 | 2043/06 | $2,056.49 | $3,856.40 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $923,479.26 |
| 348 | 2043/07 | $2,065.06 | $3,847.83 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $921,414.20 |
| 349 | 2043/08 | $2,073.66 | $3,839.23 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $919,340.54 |
| 350 | 2043/09 | $2,082.30 | $3,830.59 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $917,258.24 |
| 351 | 2043/10 | $2,090.98 | $3,821.91 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $915,167.26 |
| 352 | 2043/11 | $2,099.69 | $3,813.20 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $913,067.57 |
| 353 | 2043/12 | $2,108.44 | $3,804.45 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $910,959.13 |
| 354 | 2044/01 | $2,117.22 | $3,795.66 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $908,841.91 |
| 355 | 2044/02 | $2,126.05 | $3,786.84 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $906,715.87 |
| 356 | 2044/03 | $2,134.90 | $3,777.98 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $904,580.96 |
| 357 | 2044/04 | $2,143.80 | $3,769.09 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $902,437.16 |
| 358 | 2044/05 | $2,152.73 | $3,760.15 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $900,284.43 |
| 359 | 2044/06 | $2,161.70 | $3,751.19 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $898,122.73 |
| 360 | 2044/07 | $2,170.71 | $3,742.18 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $895,952.02 |
| 361 | 2044/08 | $2,179.75 | $3,733.13 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $893,772.27 |
| 362 | 2044/09 | $2,188.84 | $3,724.05 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $891,583.43 |
| 363 | 2044/10 | $2,197.96 | $3,714.93 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $889,385.47 |
| 364 | 2044/11 | $2,207.11 | $3,705.77 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $887,178.36 |
| 365 | 2044/12 | $2,216.31 | $3,696.58 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $884,962.05 |
| 366 | 2045/01 | $2,225.54 | $3,687.34 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $882,736.51 |
| 367 | 2045/02 | $2,234.82 | $3,678.07 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $880,501.69 |
| 368 | 2045/03 | $2,244.13 | $3,668.76 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $878,257.56 |
| 369 | 2045/04 | $2,253.48 | $3,659.41 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $876,004.08 |
| 370 | 2045/05 | $2,262.87 | $3,650.02 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $873,741.21 |
| 371 | 2045/06 | $2,272.30 | $3,640.59 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $871,468.91 |
| 372 | 2045/07 | $2,281.77 | $3,631.12 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $869,187.14 |
| 373 | 2045/08 | $2,291.27 | $3,621.61 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $866,895.87 |
| 374 | 2045/09 | $2,300.82 | $3,612.07 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $864,595.05 |
| 375 | 2045/10 | $2,310.41 | $3,602.48 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $862,284.64 |
| 376 | 2045/11 | $2,320.03 | $3,592.85 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $859,964.61 |
| 377 | 2045/12 | $2,329.70 | $3,583.19 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $857,634.91 |
| 378 | 2046/01 | $2,339.41 | $3,573.48 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $855,295.50 |
| 379 | 2046/02 | $2,349.16 | $3,563.73 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $852,946.34 |
| 380 | 2046/03 | $2,358.94 | $3,553.94 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $850,587.40 |
| 381 | 2046/04 | $2,368.77 | $3,544.11 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $848,218.63 |
| 382 | 2046/05 | $2,378.64 | $3,534.24 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $845,839.98 |
| 383 | 2046/06 | $2,388.55 | $3,524.33 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $843,451.43 |
| 384 | 2046/07 | $2,398.51 | $3,514.38 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $841,052.92 |
| 385 | 2046/08 | $2,408.50 | $3,504.39 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $838,644.43 |
| 386 | 2046/09 | $2,418.54 | $3,494.35 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $836,225.89 |
| 387 | 2046/10 | $2,428.61 | $3,484.27 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $833,797.28 |
| 388 | 2046/11 | $2,438.73 | $3,474.16 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $831,358.55 |
| 389 | 2046/12 | $2,448.89 | $3,463.99 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $828,909.65 |
| 390 | 2047/01 | $2,459.10 | $3,453.79 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $826,450.56 |
| 391 | 2047/02 | $2,469.34 | $3,443.54 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $823,981.21 |
| 392 | 2047/03 | $2,479.63 | $3,433.26 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $821,501.58 |
| 393 | 2047/04 | $2,489.96 | $3,422.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $819,011.62 |
| 394 | 2047/05 | $2,500.34 | $3,412.55 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $816,511.28 |
| 395 | 2047/06 | $2,510.76 | $3,402.13 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $814,000.52 |
| 396 | 2047/07 | $2,521.22 | $3,391.67 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $811,479.31 |
| 397 | 2047/08 | $2,531.72 | $3,381.16 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $808,947.58 |
| 398 | 2047/09 | $2,542.27 | $3,370.61 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $806,405.31 |
| 399 | 2047/10 | $2,552.86 | $3,360.02 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $803,852.45 |
| 400 | 2047/11 | $2,563.50 | $3,349.39 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $801,288.95 |
| 401 | 2047/12 | $2,574.18 | $3,338.70 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $798,714.76 |
| 402 | 2048/01 | $2,584.91 | $3,327.98 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $796,129.85 |
| 403 | 2048/02 | $2,595.68 | $3,317.21 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $793,534.17 |
| 404 | 2048/03 | $2,606.49 | $3,306.39 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $790,927.68 |
| 405 | 2048/04 | $2,617.35 | $3,295.53 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $788,310.33 |
| 406 | 2048/05 | $2,628.26 | $3,284.63 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $785,682.07 |
| 407 | 2048/06 | $2,639.21 | $3,273.68 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $783,042.85 |
| 408 | 2048/07 | $2,650.21 | $3,262.68 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $780,392.65 |
| 409 | 2048/08 | $2,661.25 | $3,251.64 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $777,731.39 |
| 410 | 2048/09 | $2,672.34 | $3,240.55 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $775,059.06 |
| 411 | 2048/10 | $2,683.47 | $3,229.41 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $772,375.58 |
| 412 | 2048/11 | $2,694.66 | $3,218.23 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $769,680.93 |
| 413 | 2048/12 | $2,705.88 | $3,207.00 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $766,975.04 |
| 414 | 2049/01 | $2,717.16 | $3,195.73 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $764,257.89 |
| 415 | 2049/02 | $2,728.48 | $3,184.41 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $761,529.41 |
| 416 | 2049/03 | $2,739.85 | $3,173.04 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $758,789.56 |
| 417 | 2049/04 | $2,751.26 | $3,161.62 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $756,038.30 |
| 418 | 2049/05 | $2,762.73 | $3,150.16 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $753,275.57 |
| 419 | 2049/06 | $2,774.24 | $3,138.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $750,501.33 |
| 420 | 2049/07 | $2,785.80 | $3,127.09 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $747,715.53 |
| 421 | 2049/08 | $2,797.41 | $3,115.48 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $744,918.13 |
| 422 | 2049/09 | $2,809.06 | $3,103.83 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $742,109.07 |
| 423 | 2049/10 | $2,820.77 | $3,092.12 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $739,288.30 |
| 424 | 2049/11 | $2,832.52 | $3,080.37 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $736,455.78 |
| 425 | 2049/12 | $2,844.32 | $3,068.57 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $733,611.46 |
| 426 | 2050/01 | $2,856.17 | $3,056.71 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $730,755.29 |
| 427 | 2050/02 | $2,868.07 | $3,044.81 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $727,887.21 |
| 428 | 2050/03 | $2,880.02 | $3,032.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $725,007.19 |
| 429 | 2050/04 | $2,892.02 | $3,020.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $722,115.17 |
| 430 | 2050/05 | $2,904.07 | $3,008.81 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $719,211.09 |
| 431 | 2050/06 | $2,916.17 | $2,996.71 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $716,294.92 |
| 432 | 2050/07 | $2,928.32 | $2,984.56 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $713,366.60 |
| 433 | 2050/08 | $2,940.53 | $2,972.36 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $710,426.07 |
| 434 | 2050/09 | $2,952.78 | $2,960.11 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $707,473.29 |
| 435 | 2050/10 | $2,965.08 | $2,947.81 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $704,508.21 |
| 436 | 2050/11 | $2,977.44 | $2,935.45 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $701,530.77 |
| 437 | 2050/12 | $2,989.84 | $2,923.04 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $698,540.93 |
| 438 | 2051/01 | $3,002.30 | $2,910.59 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $695,538.63 |
| 439 | 2051/02 | $3,014.81 | $2,898.08 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $692,523.82 |
| 440 | 2051/03 | $3,027.37 | $2,885.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $689,496.45 |
| 441 | 2051/04 | $3,039.98 | $2,872.90 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $686,456.47 |
| 442 | 2051/05 | $3,052.65 | $2,860.24 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $683,403.82 |
| 443 | 2051/06 | $3,065.37 | $2,847.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $680,338.45 |
| 444 | 2051/07 | $3,078.14 | $2,834.74 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $677,260.30 |
| 445 | 2051/08 | $3,090.97 | $2,821.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $674,169.33 |
| 446 | 2051/09 | $3,103.85 | $2,809.04 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $671,065.49 |
| 447 | 2051/10 | $3,116.78 | $2,796.11 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $667,948.70 |
| 448 | 2051/11 | $3,129.77 | $2,783.12 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $664,818.94 |
| 449 | 2051/12 | $3,142.81 | $2,770.08 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $661,676.13 |
| 450 | 2052/01 | $3,155.90 | $2,756.98 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $658,520.23 |
| 451 | 2052/02 | $3,169.05 | $2,743.83 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $655,351.17 |
| 452 | 2052/03 | $3,182.26 | $2,730.63 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $652,168.92 |
| 453 | 2052/04 | $3,195.52 | $2,717.37 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $648,973.40 |
| 454 | 2052/05 | $3,208.83 | $2,704.06 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $645,764.57 |
| 455 | 2052/06 | $3,222.20 | $2,690.69 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $642,542.37 |
| 456 | 2052/07 | $3,235.63 | $2,677.26 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $639,306.74 |
| 457 | 2052/08 | $3,249.11 | $2,663.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $636,057.63 |
| 458 | 2052/09 | $3,262.65 | $2,650.24 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $632,794.99 |
| 459 | 2052/10 | $3,276.24 | $2,636.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $629,518.75 |
| 460 | 2052/11 | $3,289.89 | $2,622.99 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $626,228.85 |
| 461 | 2052/12 | $3,303.60 | $2,609.29 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $622,925.25 |
| 462 | 2053/01 | $3,317.36 | $2,595.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $619,607.89 |
| 463 | 2053/02 | $3,331.19 | $2,581.70 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $616,276.70 |
| 464 | 2053/03 | $3,345.07 | $2,567.82 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $612,931.63 |
| 465 | 2053/04 | $3,359.00 | $2,553.88 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $609,572.63 |
| 466 | 2053/05 | $3,373.00 | $2,539.89 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $606,199.63 |
| 467 | 2053/06 | $3,387.05 | $2,525.83 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $602,812.57 |
| 468 | 2053/07 | $3,401.17 | $2,511.72 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $599,411.41 |
| 469 | 2053/08 | $3,415.34 | $2,497.55 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $595,996.07 |
| 470 | 2053/09 | $3,429.57 | $2,483.32 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $592,566.50 |
| 471 | 2053/10 | $3,443.86 | $2,469.03 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $589,122.64 |
| 472 | 2053/11 | $3,458.21 | $2,454.68 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $585,664.43 |
| 473 | 2053/12 | $3,472.62 | $2,440.27 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $582,191.81 |
| 474 | 2054/01 | $3,487.09 | $2,425.80 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $578,704.72 |
| 475 | 2054/02 | $3,501.62 | $2,411.27 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $575,203.11 |
| 476 | 2054/03 | $3,516.21 | $2,396.68 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $571,686.90 |
| 477 | 2054/04 | $3,530.86 | $2,382.03 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $568,156.04 |
| 478 | 2054/05 | $3,545.57 | $2,367.32 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $564,610.47 |
| 479 | 2054/06 | $3,560.34 | $2,352.54 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $561,050.13 |
| 480 | 2054/07 | $3,575.18 | $2,337.71 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $557,474.95 |
| 481 | 2054/08 | $3,590.07 | $2,322.81 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $553,884.87 |
| 482 | 2054/09 | $3,605.03 | $2,307.85 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $550,279.84 |
| 483 | 2054/10 | $3,620.05 | $2,292.83 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $546,659.79 |
| 484 | 2054/11 | $3,635.14 | $2,277.75 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $543,024.65 |
| 485 | 2054/12 | $3,650.28 | $2,262.60 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $539,374.37 |
| 486 | 2055/01 | $3,665.49 | $2,247.39 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $535,708.87 |
| 487 | 2055/02 | $3,680.77 | $2,232.12 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $532,028.11 |
| 488 | 2055/03 | $3,696.10 | $2,216.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $528,332.00 |
| 489 | 2055/04 | $3,711.50 | $2,201.38 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $524,620.50 |
| 490 | 2055/05 | $3,726.97 | $2,185.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $520,893.53 |
| 491 | 2055/06 | $3,742.50 | $2,170.39 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $517,151.03 |
| 492 | 2055/07 | $3,758.09 | $2,154.80 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $513,392.94 |
| 493 | 2055/08 | $3,773.75 | $2,139.14 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $509,619.19 |
| 494 | 2055/09 | $3,789.47 | $2,123.41 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $505,829.72 |
| 495 | 2055/10 | $3,805.26 | $2,107.62 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $502,024.46 |
| 496 | 2055/11 | $3,821.12 | $2,091.77 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $498,203.34 |
| 497 | 2055/12 | $3,837.04 | $2,075.85 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $494,366.30 |
| 498 | 2056/01 | $3,853.03 | $2,059.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $490,513.27 |
| 499 | 2056/02 | $3,869.08 | $2,043.81 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $486,644.19 |
| 500 | 2056/03 | $3,885.20 | $2,027.68 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $482,758.99 |
| 501 | 2056/04 | $3,901.39 | $2,011.50 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $478,857.60 |
| 502 | 2056/05 | $3,917.65 | $1,995.24 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $474,939.95 |
| 503 | 2056/06 | $3,933.97 | $1,978.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $471,005.98 |
| 504 | 2056/07 | $3,950.36 | $1,962.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $467,055.62 |
| 505 | 2056/08 | $3,966.82 | $1,946.07 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $463,088.80 |
| 506 | 2056/09 | $3,983.35 | $1,929.54 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $459,105.45 |
| 507 | 2056/10 | $3,999.95 | $1,912.94 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $455,105.50 |
| 508 | 2056/11 | $4,016.61 | $1,896.27 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $451,088.89 |
| 509 | 2056/12 | $4,033.35 | $1,879.54 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $447,055.54 |
| 510 | 2057/01 | $4,050.16 | $1,862.73 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $443,005.38 |
| 511 | 2057/02 | $4,067.03 | $1,845.86 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $438,938.35 |
| 512 | 2057/03 | $4,083.98 | $1,828.91 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $434,854.37 |
| 513 | 2057/04 | $4,100.99 | $1,811.89 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $430,753.38 |
| 514 | 2057/05 | $4,118.08 | $1,794.81 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $426,635.30 |
| 515 | 2057/06 | $4,135.24 | $1,777.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $422,500.06 |
| 516 | 2057/07 | $4,152.47 | $1,760.42 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $418,347.59 |
| 517 | 2057/08 | $4,169.77 | $1,743.11 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $414,177.82 |
| 518 | 2057/09 | $4,187.15 | $1,725.74 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $409,990.67 |
| 519 | 2057/10 | $4,204.59 | $1,708.29 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $405,786.08 |
| 520 | 2057/11 | $4,222.11 | $1,690.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $401,563.97 |
| 521 | 2057/12 | $4,239.70 | $1,673.18 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $397,324.26 |
| 522 | 2058/01 | $4,257.37 | $1,655.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $393,066.89 |
| 523 | 2058/02 | $4,275.11 | $1,637.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $388,791.79 |
| 524 | 2058/03 | $4,292.92 | $1,619.97 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $384,498.87 |
| 525 | 2058/04 | $4,310.81 | $1,602.08 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $380,188.06 |
| 526 | 2058/05 | $4,328.77 | $1,584.12 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $375,859.29 |
| 527 | 2058/06 | $4,346.81 | $1,566.08 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $371,512.48 |
| 528 | 2058/07 | $4,364.92 | $1,547.97 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $367,147.56 |
| 529 | 2058/08 | $4,383.11 | $1,529.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $362,764.46 |
| 530 | 2058/09 | $4,401.37 | $1,511.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $358,363.09 |
| 531 | 2058/10 | $4,419.71 | $1,493.18 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $353,943.38 |
| 532 | 2058/11 | $4,438.12 | $1,474.76 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $349,505.26 |
| 533 | 2058/12 | $4,456.61 | $1,456.27 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $345,048.64 |
| 534 | 2059/01 | $4,475.18 | $1,437.70 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $340,573.46 |
| 535 | 2059/02 | $4,493.83 | $1,419.06 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $336,079.63 |
| 536 | 2059/03 | $4,512.55 | $1,400.33 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $331,567.07 |
| 537 | 2059/04 | $4,531.36 | $1,381.53 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $327,035.72 |
| 538 | 2059/05 | $4,550.24 | $1,362.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $322,485.48 |
| 539 | 2059/06 | $4,569.20 | $1,343.69 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $317,916.28 |
| 540 | 2059/07 | $4,588.24 | $1,324.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $313,328.05 |
| 541 | 2059/08 | $4,607.35 | $1,305.53 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $308,720.69 |
| 542 | 2059/09 | $4,626.55 | $1,286.34 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $304,094.14 |
| 543 | 2059/10 | $4,645.83 | $1,267.06 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $299,448.31 |
| 544 | 2059/11 | $4,665.19 | $1,247.70 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $294,783.13 |
| 545 | 2059/12 | $4,684.62 | $1,228.26 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $290,098.51 |
| 546 | 2060/01 | $4,704.14 | $1,208.74 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $285,394.36 |
| 547 | 2060/02 | $4,723.74 | $1,189.14 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $280,670.62 |
| 548 | 2060/03 | $4,743.43 | $1,169.46 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $275,927.19 |
| 549 | 2060/04 | $4,763.19 | $1,149.70 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $271,164.00 |
| 550 | 2060/05 | $4,783.04 | $1,129.85 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $266,380.97 |
| 551 | 2060/06 | $4,802.97 | $1,109.92 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $261,578.00 |
| 552 | 2060/07 | $4,822.98 | $1,089.91 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $256,755.02 |
| 553 | 2060/08 | $4,843.07 | $1,069.81 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $251,911.95 |
| 554 | 2060/09 | $4,863.25 | $1,049.63 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $247,048.69 |
| 555 | 2060/10 | $4,883.52 | $1,029.37 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $242,165.18 |
| 556 | 2060/11 | $4,903.87 | $1,009.02 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $237,261.31 |
| 557 | 2060/12 | $4,924.30 | $988.59 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $232,337.01 |
| 558 | 2061/01 | $4,944.82 | $968.07 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $227,392.20 |
| 559 | 2061/02 | $4,965.42 | $947.47 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $222,426.78 |
| 560 | 2061/03 | $4,986.11 | $926.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $217,440.67 |
| 561 | 2061/04 | $5,006.88 | $906.00 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $212,433.79 |
| 562 | 2061/05 | $5,027.75 | $885.14 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $207,406.04 |
| 563 | 2061/06 | $5,048.69 | $864.19 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $202,357.34 |
| 564 | 2061/07 | $5,069.73 | $843.16 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $197,287.61 |
| 565 | 2061/08 | $5,090.86 | $822.03 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $192,196.76 |
| 566 | 2061/09 | $5,112.07 | $800.82 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $187,084.69 |
| 567 | 2061/10 | $5,133.37 | $779.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $181,951.32 |
| 568 | 2061/11 | $5,154.76 | $758.13 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $176,796.57 |
| 569 | 2061/12 | $5,176.23 | $736.65 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $171,620.33 |
| 570 | 2062/01 | $5,197.80 | $715.08 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $166,422.53 |
| 571 | 2062/02 | $5,219.46 | $693.43 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $161,203.07 |
| 572 | 2062/03 | $5,241.21 | $671.68 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $155,961.87 |
| 573 | 2062/04 | $5,263.05 | $649.84 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $150,698.82 |
| 574 | 2062/05 | $5,284.98 | $627.91 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $145,413.84 |
| 575 | 2062/06 | $5,307.00 | $605.89 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $140,106.85 |
| 576 | 2062/07 | $5,329.11 | $583.78 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $134,777.74 |
| 577 | 2062/08 | $5,351.31 | $561.57 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $129,426.43 |
| 578 | 2062/09 | $5,373.61 | $539.28 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $124,052.82 |
| 579 | 2062/10 | $5,396.00 | $516.89 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $118,656.82 |
| 580 | 2062/11 | $5,418.48 | $494.40 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $113,238.33 |
| 581 | 2062/12 | $5,441.06 | $471.83 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $107,797.27 |
| 582 | 2063/01 | $5,463.73 | $449.16 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $102,333.54 |
| 583 | 2063/02 | $5,486.50 | $426.39 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $96,847.05 |
| 584 | 2063/03 | $5,509.36 | $403.53 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $91,337.69 |
| 585 | 2063/04 | $5,532.31 | $380.57 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $85,805.37 |
| 586 | 2063/05 | $5,555.36 | $357.52 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $80,250.01 |
| 587 | 2063/06 | $5,578.51 | $334.38 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $74,671.50 |
| 588 | 2063/07 | $5,601.76 | $311.13 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $69,069.74 |
| 589 | 2063/08 | $5,625.10 | $287.79 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $63,444.65 |
| 590 | 2063/09 | $5,648.53 | $264.35 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $57,796.11 |
| 591 | 2063/10 | $5,672.07 | $240.82 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $52,124.04 |
| 592 | 2063/11 | $5,695.70 | $217.18 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $46,428.34 |
| 593 | 2063/12 | $5,719.44 | $193.45 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $40,708.90 |
| 594 | 2064/01 | $5,743.27 | $169.62 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $34,965.64 |
| 595 | 2064/02 | $5,767.20 | $145.69 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $29,198.44 |
| 596 | 2064/03 | $5,791.23 | $121.66 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $23,407.22 |
| 597 | 2064/04 | $5,815.36 | $97.53 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $17,591.86 |
| 598 | 2064/05 | $5,839.59 | $73.30 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $11,752.27 |
| 599 | 2064/06 | $5,863.92 | $48.97 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $5,888.35 |
| 600 | 2064/07 | $5,888.35 | $24.53 | $0.00 | $1,126.67 | $0.00 | $7,039.55 | $0.00 |
| Totals | $1,302,000.00 | $2,245,732.06 | $0.00 | $676,000.00 | $0.00 | $4,223,732.06 |
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.