Mortgage Amortization Report (Fixed Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Amortization Summary
Based on your input, to maintain a 40-year mortgage of $1,278,000.00 at 3.5% interest rate for a $1,378,000.00 home, you need to have a monthly payment of $6,099.19 ~ $6,631.69. You will make a total of 480 payments and you will pay off your mortgage on 2054/11. Consult with a Mortgage Specialist
Loan Comparison
You can save $186,417.53 in interest by paying off your mortgage through bi-weekly payments! Here is a loan comparison table to show you different loan terms and payment types: Consult with a Mortgage Specialist
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $4,513.90 | 3.5% | 600 months | $2,808,339.07 | $1,430,339.07 |
| 50 years | Bi-Weekly | $2,256.95 | 3.5% | 512 months | $2,560,844.28 | $1,182,844.28 |
| 45 years | Monthly | $4,703.37 | 3.5% | 540 months | $2,639,818.20 | $1,261,818.20 |
| 45 years | Bi-Weekly | $2,351.69 | 3.5% | 461 months | $2,423,437.58 | $1,045,437.58 |
| 40 years | Monthly | $4,950.86 | 3.5% | 480 months | $2,476,411.11 | $1,098,411.11 |
| 40 years | Bi-Weekly | $2,475.43 | 3.5% | 409 months | $2,289,993.58 | $911,993.58 |
| 35 years | Monthly | $5,281.85 | 3.5% | 420 months | $2,318,378.81 | $940,378.81 |
| 35 years | Bi-Weekly | $2,640.93 | 3.5% | 358 months | $2,160,659.76 | $782,659.76 |
| 30 years | Monthly | $5,738.79 | 3.5% | 360 months | $2,165,964.80 | $787,964.80 |
| 30 years | Bi-Weekly | $2,869.40 | 3.5% | 307 months | $2,035,571.74 | $657,571.74 |
| 25 years | Monthly | $6,397.97 | 3.5% | 300 months | $2,019,390.77 | $641,390.77 |
| 25 years | Bi-Weekly | $3,198.99 | 3.5% | 256 months | $1,914,851.33 | $536,851.33 |
| 20 years | Monthly | $7,411.89 | 3.5% | 240 months | $1,878,852.45 | $500,852.45 |
| 20 years | Bi-Weekly | $3,705.95 | 3.5% | 205 months | $1,798,604.88 | $420,604.88 |
| 15 years | Monthly | $9,136.20 | 3.5% | 180 months | $1,744,515.80 | $366,515.80 |
| 15 years | Bi-Weekly | $4,568.10 | 3.5% | 154 months | $1,686,921.70 | $308,921.70 |
| 10 years | Monthly | $12,637.61 | 3.5% | 120 months | $1,616,513.66 | $238,513.66 |
| 10 years | Bi-Weekly | $6,318.81 | 3.5% | 103 months | $1,579,872.69 | $201,872.69 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/12 | $1,223.36 | $3,727.50 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,276,776.64 |
| 2 | 2015/01 | $1,226.92 | $3,723.93 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,275,549.72 |
| 3 | 2015/03 | $1,230.50 | $3,720.35 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,274,319.22 |
| 4 | 2015/03 | $1,234.09 | $3,716.76 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,273,085.12 |
| 5 | 2015/04 | $1,237.69 | $3,713.16 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,271,847.43 |
| 6 | 2015/05 | $1,241.30 | $3,709.56 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,270,606.13 |
| 7 | 2015/06 | $1,244.92 | $3,705.93 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,269,361.21 |
| 8 | 2015/07 | $1,248.55 | $3,702.30 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,268,112.66 |
| 9 | 2015/08 | $1,252.19 | $3,698.66 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,266,860.46 |
| 10 | 2015/09 | $1,255.85 | $3,695.01 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,265,604.61 |
| 11 | 2015/10 | $1,259.51 | $3,691.35 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,264,345.10 |
| 12 | 2015/11 | $1,263.18 | $3,687.67 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,263,081.92 |
| 13 | 2015/12 | $1,266.87 | $3,683.99 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,261,815.05 |
| 14 | 2016/01 | $1,270.56 | $3,680.29 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,260,544.49 |
| 15 | 2016/03 | $1,274.27 | $3,676.59 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,259,270.22 |
| 16 | 2016/03 | $1,277.98 | $3,672.87 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,257,992.24 |
| 17 | 2016/04 | $1,281.71 | $3,669.14 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,256,710.53 |
| 18 | 2016/05 | $1,285.45 | $3,665.41 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,255,425.07 |
| 19 | 2016/06 | $1,289.20 | $3,661.66 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,254,135.87 |
| 20 | 2016/07 | $1,292.96 | $3,657.90 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,252,842.91 |
| 21 | 2016/08 | $1,296.73 | $3,654.13 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,251,546.18 |
| 22 | 2016/09 | $1,300.51 | $3,650.34 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,250,245.67 |
| 23 | 2016/10 | $1,304.31 | $3,646.55 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,248,941.36 |
| 24 | 2016/11 | $1,308.11 | $3,642.75 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,247,633.25 |
| 25 | 2016/12 | $1,311.93 | $3,638.93 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,246,321.33 |
| 26 | 2017/01 | $1,315.75 | $3,635.10 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,245,005.57 |
| 27 | 2017/03 | $1,319.59 | $3,631.27 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,243,685.98 |
| 28 | 2017/03 | $1,323.44 | $3,627.42 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,242,362.54 |
| 29 | 2017/04 | $1,327.30 | $3,623.56 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,241,035.25 |
| 30 | 2017/05 | $1,331.17 | $3,619.69 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,239,704.07 |
| 31 | 2017/06 | $1,335.05 | $3,615.80 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,238,369.02 |
| 32 | 2017/07 | $1,338.95 | $3,611.91 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,237,030.08 |
| 33 | 2017/08 | $1,342.85 | $3,608.00 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,235,687.22 |
| 34 | 2017/09 | $1,346.77 | $3,604.09 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,234,340.45 |
| 35 | 2017/10 | $1,350.70 | $3,600.16 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,232,989.76 |
| 36 | 2017/11 | $1,354.64 | $3,596.22 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,231,635.12 |
| 37 | 2017/12 | $1,358.59 | $3,592.27 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,230,276.53 |
| 38 | 2018/01 | $1,362.55 | $3,588.31 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,228,913.98 |
| 39 | 2018/03 | $1,366.52 | $3,584.33 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,227,547.46 |
| 40 | 2018/03 | $1,370.51 | $3,580.35 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,226,176.95 |
| 41 | 2018/04 | $1,374.51 | $3,576.35 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,224,802.44 |
| 42 | 2018/05 | $1,378.52 | $3,572.34 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,223,423.93 |
| 43 | 2018/06 | $1,382.54 | $3,568.32 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,222,041.39 |
| 44 | 2018/07 | $1,386.57 | $3,564.29 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,220,654.82 |
| 45 | 2018/08 | $1,390.61 | $3,560.24 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,219,264.21 |
| 46 | 2018/09 | $1,394.67 | $3,556.19 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,217,869.54 |
| 47 | 2018/10 | $1,398.74 | $3,552.12 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,216,470.80 |
| 48 | 2018/11 | $1,402.82 | $3,548.04 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,215,067.99 |
| 49 | 2018/12 | $1,406.91 | $3,543.95 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,213,661.08 |
| 50 | 2019/01 | $1,411.01 | $3,539.84 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,212,250.07 |
| 51 | 2019/03 | $1,415.13 | $3,535.73 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,210,834.94 |
| 52 | 2019/03 | $1,419.25 | $3,531.60 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,209,415.68 |
| 53 | 2019/04 | $1,423.39 | $3,527.46 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,207,992.29 |
| 54 | 2019/05 | $1,427.55 | $3,523.31 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,206,564.74 |
| 55 | 2019/06 | $1,431.71 | $3,519.15 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,205,133.03 |
| 56 | 2019/07 | $1,435.89 | $3,514.97 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,203,697.15 |
| 57 | 2019/08 | $1,440.07 | $3,510.78 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,202,257.08 |
| 58 | 2019/09 | $1,444.27 | $3,506.58 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,200,812.80 |
| 59 | 2019/10 | $1,448.49 | $3,502.37 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,199,364.32 |
| 60 | 2019/11 | $1,452.71 | $3,498.15 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,197,911.61 |
| 61 | 2019/12 | $1,456.95 | $3,493.91 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,196,454.66 |
| 62 | 2020/01 | $1,461.20 | $3,489.66 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,194,993.46 |
| 63 | 2020/03 | $1,465.46 | $3,485.40 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,193,528.00 |
| 64 | 2020/03 | $1,469.73 | $3,481.12 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,192,058.27 |
| 65 | 2020/04 | $1,474.02 | $3,476.84 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,190,584.25 |
| 66 | 2020/05 | $1,478.32 | $3,472.54 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,189,105.93 |
| 67 | 2020/06 | $1,482.63 | $3,468.23 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,187,623.30 |
| 68 | 2020/07 | $1,486.96 | $3,463.90 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,186,136.35 |
| 69 | 2020/08 | $1,491.29 | $3,459.56 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,184,645.05 |
| 70 | 2020/09 | $1,495.64 | $3,455.21 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,183,149.41 |
| 71 | 2020/10 | $1,500.00 | $3,450.85 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,181,649.41 |
| 72 | 2020/11 | $1,504.38 | $3,446.48 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,180,145.03 |
| 73 | 2020/12 | $1,508.77 | $3,442.09 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,178,636.26 |
| 74 | 2021/01 | $1,513.17 | $3,437.69 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,177,123.09 |
| 75 | 2021/03 | $1,517.58 | $3,433.28 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,175,605.51 |
| 76 | 2021/03 | $1,522.01 | $3,428.85 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,174,083.51 |
| 77 | 2021/04 | $1,526.45 | $3,424.41 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,172,557.06 |
| 78 | 2021/05 | $1,530.90 | $3,419.96 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,171,026.16 |
| 79 | 2021/06 | $1,535.36 | $3,415.49 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,169,490.80 |
| 80 | 2021/07 | $1,539.84 | $3,411.01 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,167,950.96 |
| 81 | 2021/08 | $1,544.33 | $3,406.52 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,166,406.62 |
| 82 | 2021/09 | $1,548.84 | $3,402.02 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,164,857.79 |
| 83 | 2021/10 | $1,553.35 | $3,397.50 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,163,304.43 |
| 84 | 2021/11 | $1,557.89 | $3,392.97 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,161,746.55 |
| 85 | 2021/12 | $1,562.43 | $3,388.43 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,160,184.12 |
| 86 | 2022/01 | $1,566.99 | $3,383.87 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,158,617.13 |
| 87 | 2022/03 | $1,571.56 | $3,379.30 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,157,045.57 |
| 88 | 2022/03 | $1,576.14 | $3,374.72 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,155,469.43 |
| 89 | 2022/04 | $1,580.74 | $3,370.12 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,153,888.70 |
| 90 | 2022/05 | $1,585.35 | $3,365.51 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,152,303.35 |
| 91 | 2022/06 | $1,589.97 | $3,360.88 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,150,713.38 |
| 92 | 2022/07 | $1,594.61 | $3,356.25 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,149,118.77 |
| 93 | 2022/08 | $1,599.26 | $3,351.60 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,147,519.51 |
| 94 | 2022/09 | $1,603.92 | $3,346.93 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,145,915.58 |
| 95 | 2022/10 | $1,608.60 | $3,342.25 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,144,306.98 |
| 96 | 2022/11 | $1,613.29 | $3,337.56 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,142,693.69 |
| 97 | 2022/12 | $1,618.00 | $3,332.86 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,141,075.69 |
| 98 | 2023/01 | $1,622.72 | $3,328.14 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,139,452.97 |
| 99 | 2023/03 | $1,627.45 | $3,323.40 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,137,825.52 |
| 100 | 2023/03 | $1,632.20 | $3,318.66 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,136,193.32 |
| 101 | 2023/04 | $1,636.96 | $3,313.90 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,134,556.36 |
| 102 | 2023/05 | $1,641.73 | $3,309.12 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,132,914.62 |
| 103 | 2023/06 | $1,646.52 | $3,304.33 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,131,268.10 |
| 104 | 2023/07 | $1,651.32 | $3,299.53 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,129,616.78 |
| 105 | 2023/08 | $1,656.14 | $3,294.72 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,127,960.64 |
| 106 | 2023/09 | $1,660.97 | $3,289.89 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,126,299.67 |
| 107 | 2023/10 | $1,665.82 | $3,285.04 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,124,633.85 |
| 108 | 2023/11 | $1,670.67 | $3,280.18 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,122,963.18 |
| 109 | 2023/12 | $1,675.55 | $3,275.31 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,121,287.63 |
| 110 | 2024/01 | $1,680.43 | $3,270.42 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,119,607.19 |
| 111 | 2024/03 | $1,685.34 | $3,265.52 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,117,921.86 |
| 112 | 2024/03 | $1,690.25 | $3,260.61 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,116,231.61 |
| 113 | 2024/04 | $1,695.18 | $3,255.68 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,114,536.43 |
| 114 | 2024/05 | $1,700.13 | $3,250.73 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,112,836.30 |
| 115 | 2024/06 | $1,705.08 | $3,245.77 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,111,131.22 |
| 116 | 2024/07 | $1,710.06 | $3,240.80 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,109,421.16 |
| 117 | 2024/08 | $1,715.04 | $3,235.81 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,107,706.12 |
| 118 | 2024/09 | $1,720.05 | $3,230.81 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,105,986.07 |
| 119 | 2024/10 | $1,725.06 | $3,225.79 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,104,261.00 |
| 120 | 2024/11 | $1,730.10 | $3,220.76 | $532.50 | $1,148.33 | $0.00 | $6,631.69 | $1,102,530.91 |
| 121 | 2024/12 | $1,735.14 | $3,215.72 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,100,795.77 |
| 122 | 2025/01 | $1,740.20 | $3,210.65 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,099,055.57 |
| 123 | 2025/03 | $1,745.28 | $3,205.58 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,097,310.29 |
| 124 | 2025/03 | $1,750.37 | $3,200.49 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,095,559.92 |
| 125 | 2025/04 | $1,755.47 | $3,195.38 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,093,804.45 |
| 126 | 2025/05 | $1,760.59 | $3,190.26 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,092,043.85 |
| 127 | 2025/06 | $1,765.73 | $3,185.13 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,090,278.12 |
| 128 | 2025/07 | $1,770.88 | $3,179.98 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,088,507.25 |
| 129 | 2025/08 | $1,776.04 | $3,174.81 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,086,731.20 |
| 130 | 2025/09 | $1,781.22 | $3,169.63 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,084,949.98 |
| 131 | 2025/10 | $1,786.42 | $3,164.44 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,083,163.56 |
| 132 | 2025/11 | $1,791.63 | $3,159.23 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,081,371.93 |
| 133 | 2025/12 | $1,796.86 | $3,154.00 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,079,575.07 |
| 134 | 2026/01 | $1,802.10 | $3,148.76 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,077,772.98 |
| 135 | 2026/03 | $1,807.35 | $3,143.50 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,075,965.63 |
| 136 | 2026/03 | $1,812.62 | $3,138.23 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,074,153.00 |
| 137 | 2026/04 | $1,817.91 | $3,132.95 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,072,335.09 |
| 138 | 2026/05 | $1,823.21 | $3,127.64 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,070,511.88 |
| 139 | 2026/06 | $1,828.53 | $3,122.33 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,068,683.35 |
| 140 | 2026/07 | $1,833.86 | $3,116.99 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,066,849.49 |
| 141 | 2026/08 | $1,839.21 | $3,111.64 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,065,010.28 |
| 142 | 2026/09 | $1,844.58 | $3,106.28 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,063,165.70 |
| 143 | 2026/10 | $1,849.96 | $3,100.90 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,061,315.74 |
| 144 | 2026/11 | $1,855.35 | $3,095.50 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,059,460.39 |
| 145 | 2026/12 | $1,860.76 | $3,090.09 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,057,599.63 |
| 146 | 2027/01 | $1,866.19 | $3,084.67 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,055,733.44 |
| 147 | 2027/03 | $1,871.63 | $3,079.22 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,053,861.80 |
| 148 | 2027/03 | $1,877.09 | $3,073.76 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,051,984.71 |
| 149 | 2027/04 | $1,882.57 | $3,068.29 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,050,102.14 |
| 150 | 2027/05 | $1,888.06 | $3,062.80 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,048,214.08 |
| 151 | 2027/06 | $1,893.57 | $3,057.29 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,046,320.52 |
| 152 | 2027/07 | $1,899.09 | $3,051.77 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,044,421.43 |
| 153 | 2027/08 | $1,904.63 | $3,046.23 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,042,516.80 |
| 154 | 2027/09 | $1,910.18 | $3,040.67 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,040,606.62 |
| 155 | 2027/10 | $1,915.75 | $3,035.10 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,038,690.86 |
| 156 | 2027/11 | $1,921.34 | $3,029.52 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,036,769.52 |
| 157 | 2027/12 | $1,926.95 | $3,023.91 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,034,842.58 |
| 158 | 2028/01 | $1,932.57 | $3,018.29 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,032,910.01 |
| 159 | 2028/03 | $1,938.20 | $3,012.65 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,030,971.81 |
| 160 | 2028/03 | $1,943.86 | $3,007.00 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,029,027.95 |
| 161 | 2028/04 | $1,949.52 | $3,001.33 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,027,078.43 |
| 162 | 2028/05 | $1,955.21 | $2,995.65 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,025,123.22 |
| 163 | 2028/06 | $1,960.91 | $2,989.94 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,023,162.30 |
| 164 | 2028/07 | $1,966.63 | $2,984.22 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,021,195.67 |
| 165 | 2028/08 | $1,972.37 | $2,978.49 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,019,223.30 |
| 166 | 2028/09 | $1,978.12 | $2,972.73 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,017,245.18 |
| 167 | 2028/10 | $1,983.89 | $2,966.97 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,015,261.29 |
| 168 | 2028/11 | $1,989.68 | $2,961.18 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,013,271.61 |
| 169 | 2028/12 | $1,995.48 | $2,955.38 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,011,276.13 |
| 170 | 2029/01 | $2,001.30 | $2,949.56 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,009,274.83 |
| 171 | 2029/03 | $2,007.14 | $2,943.72 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,007,267.69 |
| 172 | 2029/03 | $2,012.99 | $2,937.86 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,005,254.70 |
| 173 | 2029/04 | $2,018.86 | $2,931.99 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,003,235.84 |
| 174 | 2029/05 | $2,024.75 | $2,926.10 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $1,001,211.08 |
| 175 | 2029/06 | $2,030.66 | $2,920.20 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $999,180.43 |
| 176 | 2029/07 | $2,036.58 | $2,914.28 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $997,143.85 |
| 177 | 2029/08 | $2,042.52 | $2,908.34 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $995,101.33 |
| 178 | 2029/09 | $2,048.48 | $2,902.38 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $993,052.85 |
| 179 | 2029/10 | $2,054.45 | $2,896.40 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $990,998.40 |
| 180 | 2029/11 | $2,060.44 | $2,890.41 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $988,937.95 |
| 181 | 2029/12 | $2,066.45 | $2,884.40 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $986,871.50 |
| 182 | 2030/01 | $2,072.48 | $2,878.38 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $984,799.02 |
| 183 | 2030/03 | $2,078.53 | $2,872.33 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $982,720.49 |
| 184 | 2030/03 | $2,084.59 | $2,866.27 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $980,635.90 |
| 185 | 2030/04 | $2,090.67 | $2,860.19 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $978,545.23 |
| 186 | 2030/05 | $2,096.77 | $2,854.09 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $976,448.47 |
| 187 | 2030/06 | $2,102.88 | $2,847.97 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $974,345.58 |
| 188 | 2030/07 | $2,109.02 | $2,841.84 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $972,236.57 |
| 189 | 2030/08 | $2,115.17 | $2,835.69 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $970,121.40 |
| 190 | 2030/09 | $2,121.34 | $2,829.52 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $968,000.07 |
| 191 | 2030/10 | $2,127.52 | $2,823.33 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $965,872.54 |
| 192 | 2030/11 | $2,133.73 | $2,817.13 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $963,738.82 |
| 193 | 2030/12 | $2,139.95 | $2,810.90 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $961,598.86 |
| 194 | 2031/01 | $2,146.19 | $2,804.66 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $959,452.67 |
| 195 | 2031/03 | $2,152.45 | $2,798.40 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $957,300.22 |
| 196 | 2031/03 | $2,158.73 | $2,792.13 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $955,141.49 |
| 197 | 2031/04 | $2,165.03 | $2,785.83 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $952,976.46 |
| 198 | 2031/05 | $2,171.34 | $2,779.51 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $950,805.12 |
| 199 | 2031/06 | $2,177.67 | $2,773.18 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $948,627.44 |
| 200 | 2031/07 | $2,184.03 | $2,766.83 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $946,443.42 |
| 201 | 2031/08 | $2,190.40 | $2,760.46 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $944,253.02 |
| 202 | 2031/09 | $2,196.79 | $2,754.07 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $942,056.24 |
| 203 | 2031/10 | $2,203.19 | $2,747.66 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $939,853.04 |
| 204 | 2031/11 | $2,209.62 | $2,741.24 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $937,643.43 |
| 205 | 2031/12 | $2,216.06 | $2,734.79 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $935,427.36 |
| 206 | 2032/01 | $2,222.53 | $2,728.33 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $933,204.84 |
| 207 | 2032/03 | $2,229.01 | $2,721.85 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $930,975.83 |
| 208 | 2032/03 | $2,235.51 | $2,715.35 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $928,740.32 |
| 209 | 2032/04 | $2,242.03 | $2,708.83 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $926,498.29 |
| 210 | 2032/05 | $2,248.57 | $2,702.29 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $924,249.72 |
| 211 | 2032/06 | $2,255.13 | $2,695.73 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $921,994.59 |
| 212 | 2032/07 | $2,261.71 | $2,689.15 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $919,732.88 |
| 213 | 2032/08 | $2,268.30 | $2,682.55 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $917,464.58 |
| 214 | 2032/09 | $2,274.92 | $2,675.94 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $915,189.66 |
| 215 | 2032/10 | $2,281.55 | $2,669.30 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $912,908.11 |
| 216 | 2032/11 | $2,288.21 | $2,662.65 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $910,619.90 |
| 217 | 2032/12 | $2,294.88 | $2,655.97 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $908,325.02 |
| 218 | 2033/01 | $2,301.58 | $2,649.28 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $906,023.44 |
| 219 | 2033/03 | $2,308.29 | $2,642.57 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $903,715.16 |
| 220 | 2033/03 | $2,315.02 | $2,635.84 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $901,400.13 |
| 221 | 2033/04 | $2,321.77 | $2,629.08 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $899,078.36 |
| 222 | 2033/05 | $2,328.54 | $2,622.31 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $896,749.82 |
| 223 | 2033/06 | $2,335.34 | $2,615.52 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $894,414.48 |
| 224 | 2033/07 | $2,342.15 | $2,608.71 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $892,072.33 |
| 225 | 2033/08 | $2,348.98 | $2,601.88 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $889,723.35 |
| 226 | 2033/09 | $2,355.83 | $2,595.03 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $887,367.52 |
| 227 | 2033/10 | $2,362.70 | $2,588.16 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $885,004.82 |
| 228 | 2033/11 | $2,369.59 | $2,581.26 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $882,635.23 |
| 229 | 2033/12 | $2,376.50 | $2,574.35 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $880,258.73 |
| 230 | 2034/01 | $2,383.44 | $2,567.42 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $877,875.29 |
| 231 | 2034/03 | $2,390.39 | $2,560.47 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $875,484.91 |
| 232 | 2034/03 | $2,397.36 | $2,553.50 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $873,087.55 |
| 233 | 2034/04 | $2,404.35 | $2,546.51 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $870,683.20 |
| 234 | 2034/05 | $2,411.36 | $2,539.49 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $868,271.83 |
| 235 | 2034/06 | $2,418.40 | $2,532.46 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $865,853.43 |
| 236 | 2034/07 | $2,425.45 | $2,525.41 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $863,427.98 |
| 237 | 2034/08 | $2,432.52 | $2,518.33 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $860,995.46 |
| 238 | 2034/09 | $2,439.62 | $2,511.24 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $858,555.84 |
| 239 | 2034/10 | $2,446.74 | $2,504.12 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $856,109.10 |
| 240 | 2034/11 | $2,453.87 | $2,496.98 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $853,655.23 |
| 241 | 2034/12 | $2,461.03 | $2,489.83 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $851,194.20 |
| 242 | 2035/01 | $2,468.21 | $2,482.65 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $848,726.00 |
| 243 | 2035/03 | $2,475.41 | $2,475.45 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $846,250.59 |
| 244 | 2035/03 | $2,482.63 | $2,468.23 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $843,767.97 |
| 245 | 2035/04 | $2,489.87 | $2,460.99 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $841,278.10 |
| 246 | 2035/05 | $2,497.13 | $2,453.73 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $838,780.97 |
| 247 | 2035/06 | $2,504.41 | $2,446.44 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $836,276.56 |
| 248 | 2035/07 | $2,511.72 | $2,439.14 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $833,764.84 |
| 249 | 2035/08 | $2,519.04 | $2,431.81 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $831,245.80 |
| 250 | 2035/09 | $2,526.39 | $2,424.47 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $828,719.41 |
| 251 | 2035/10 | $2,533.76 | $2,417.10 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $826,185.65 |
| 252 | 2035/11 | $2,541.15 | $2,409.71 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $823,644.50 |
| 253 | 2035/12 | $2,548.56 | $2,402.30 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $821,095.94 |
| 254 | 2036/01 | $2,555.99 | $2,394.86 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $818,539.95 |
| 255 | 2036/03 | $2,563.45 | $2,387.41 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $815,976.50 |
| 256 | 2036/03 | $2,570.93 | $2,379.93 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $813,405.58 |
| 257 | 2036/04 | $2,578.42 | $2,372.43 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $810,827.15 |
| 258 | 2036/05 | $2,585.94 | $2,364.91 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $808,241.21 |
| 259 | 2036/06 | $2,593.49 | $2,357.37 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $805,647.72 |
| 260 | 2036/07 | $2,601.05 | $2,349.81 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $803,046.67 |
| 261 | 2036/08 | $2,608.64 | $2,342.22 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $800,438.04 |
| 262 | 2036/09 | $2,616.25 | $2,334.61 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $797,821.79 |
| 263 | 2036/10 | $2,623.88 | $2,326.98 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $795,197.91 |
| 264 | 2036/11 | $2,631.53 | $2,319.33 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $792,566.38 |
| 265 | 2036/12 | $2,639.20 | $2,311.65 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $789,927.18 |
| 266 | 2037/01 | $2,646.90 | $2,303.95 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $787,280.28 |
| 267 | 2037/03 | $2,654.62 | $2,296.23 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $784,625.66 |
| 268 | 2037/03 | $2,662.36 | $2,288.49 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $781,963.29 |
| 269 | 2037/04 | $2,670.13 | $2,280.73 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $779,293.16 |
| 270 | 2037/05 | $2,677.92 | $2,272.94 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $776,615.24 |
| 271 | 2037/06 | $2,685.73 | $2,265.13 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $773,929.51 |
| 272 | 2037/07 | $2,693.56 | $2,257.29 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $771,235.95 |
| 273 | 2037/08 | $2,701.42 | $2,249.44 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $768,534.53 |
| 274 | 2037/09 | $2,709.30 | $2,241.56 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $765,825.24 |
| 275 | 2037/10 | $2,717.20 | $2,233.66 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $763,108.04 |
| 276 | 2037/11 | $2,725.12 | $2,225.73 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $760,382.91 |
| 277 | 2037/12 | $2,733.07 | $2,217.78 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $757,649.84 |
| 278 | 2038/01 | $2,741.04 | $2,209.81 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $754,908.79 |
| 279 | 2038/03 | $2,749.04 | $2,201.82 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $752,159.75 |
| 280 | 2038/03 | $2,757.06 | $2,193.80 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $749,402.70 |
| 281 | 2038/04 | $2,765.10 | $2,185.76 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $746,637.60 |
| 282 | 2038/05 | $2,773.16 | $2,177.69 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $743,864.44 |
| 283 | 2038/06 | $2,781.25 | $2,169.60 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $741,083.18 |
| 284 | 2038/07 | $2,789.36 | $2,161.49 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $738,293.82 |
| 285 | 2038/08 | $2,797.50 | $2,153.36 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $735,496.32 |
| 286 | 2038/09 | $2,805.66 | $2,145.20 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $732,690.66 |
| 287 | 2038/10 | $2,813.84 | $2,137.01 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $729,876.82 |
| 288 | 2038/11 | $2,822.05 | $2,128.81 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $727,054.77 |
| 289 | 2038/12 | $2,830.28 | $2,120.58 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $724,224.49 |
| 290 | 2039/01 | $2,838.54 | $2,112.32 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $721,385.96 |
| 291 | 2039/03 | $2,846.81 | $2,104.04 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $718,539.14 |
| 292 | 2039/03 | $2,855.12 | $2,095.74 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $715,684.02 |
| 293 | 2039/04 | $2,863.44 | $2,087.41 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $712,820.58 |
| 294 | 2039/05 | $2,871.80 | $2,079.06 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $709,948.78 |
| 295 | 2039/06 | $2,880.17 | $2,070.68 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $707,068.61 |
| 296 | 2039/07 | $2,888.57 | $2,062.28 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $704,180.04 |
| 297 | 2039/08 | $2,897.00 | $2,053.86 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $701,283.04 |
| 298 | 2039/09 | $2,905.45 | $2,045.41 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $698,377.59 |
| 299 | 2039/10 | $2,913.92 | $2,036.93 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $695,463.67 |
| 300 | 2039/11 | $2,922.42 | $2,028.44 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $692,541.25 |
| 301 | 2039/12 | $2,930.94 | $2,019.91 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $689,610.30 |
| 302 | 2040/01 | $2,939.49 | $2,011.36 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $686,670.81 |
| 303 | 2040/03 | $2,948.07 | $2,002.79 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $683,722.74 |
| 304 | 2040/03 | $2,956.67 | $1,994.19 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $680,766.08 |
| 305 | 2040/04 | $2,965.29 | $1,985.57 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $677,800.79 |
| 306 | 2040/05 | $2,973.94 | $1,976.92 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $674,826.85 |
| 307 | 2040/06 | $2,982.61 | $1,968.24 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $671,844.24 |
| 308 | 2040/07 | $2,991.31 | $1,959.55 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $668,852.93 |
| 309 | 2040/08 | $3,000.04 | $1,950.82 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $665,852.90 |
| 310 | 2040/09 | $3,008.79 | $1,942.07 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $662,844.11 |
| 311 | 2040/10 | $3,017.56 | $1,933.30 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $659,826.55 |
| 312 | 2040/11 | $3,026.36 | $1,924.49 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $656,800.19 |
| 313 | 2040/12 | $3,035.19 | $1,915.67 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $653,765.00 |
| 314 | 2041/01 | $3,044.04 | $1,906.81 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $650,720.96 |
| 315 | 2041/03 | $3,052.92 | $1,897.94 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $647,668.03 |
| 316 | 2041/03 | $3,061.82 | $1,889.03 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $644,606.21 |
| 317 | 2041/04 | $3,070.76 | $1,880.10 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $641,535.46 |
| 318 | 2041/05 | $3,079.71 | $1,871.15 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $638,455.74 |
| 319 | 2041/06 | $3,088.69 | $1,862.16 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $635,367.05 |
| 320 | 2041/07 | $3,097.70 | $1,853.15 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $632,269.35 |
| 321 | 2041/08 | $3,106.74 | $1,844.12 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $629,162.61 |
| 322 | 2041/09 | $3,115.80 | $1,835.06 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $626,046.81 |
| 323 | 2041/10 | $3,124.89 | $1,825.97 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $622,921.92 |
| 324 | 2041/11 | $3,134.00 | $1,816.86 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $619,787.92 |
| 325 | 2041/12 | $3,143.14 | $1,807.71 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $616,644.78 |
| 326 | 2042/01 | $3,152.31 | $1,798.55 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $613,492.47 |
| 327 | 2042/03 | $3,161.50 | $1,789.35 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $610,330.97 |
| 328 | 2042/03 | $3,170.72 | $1,780.13 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $607,160.24 |
| 329 | 2042/04 | $3,179.97 | $1,770.88 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $603,980.27 |
| 330 | 2042/05 | $3,189.25 | $1,761.61 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $600,791.02 |
| 331 | 2042/06 | $3,198.55 | $1,752.31 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $597,592.48 |
| 332 | 2042/07 | $3,207.88 | $1,742.98 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $594,384.60 |
| 333 | 2042/08 | $3,217.23 | $1,733.62 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $591,167.36 |
| 334 | 2042/09 | $3,226.62 | $1,724.24 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $587,940.74 |
| 335 | 2042/10 | $3,236.03 | $1,714.83 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $584,704.71 |
| 336 | 2042/11 | $3,245.47 | $1,705.39 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $581,459.25 |
| 337 | 2042/12 | $3,254.93 | $1,695.92 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $578,204.31 |
| 338 | 2043/01 | $3,264.43 | $1,686.43 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $574,939.89 |
| 339 | 2043/03 | $3,273.95 | $1,676.91 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $571,665.94 |
| 340 | 2043/03 | $3,283.50 | $1,667.36 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $568,382.44 |
| 341 | 2043/04 | $3,293.07 | $1,657.78 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $565,089.37 |
| 342 | 2043/05 | $3,302.68 | $1,648.18 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $561,786.69 |
| 343 | 2043/06 | $3,312.31 | $1,638.54 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $558,474.37 |
| 344 | 2043/07 | $3,321.97 | $1,628.88 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $555,152.40 |
| 345 | 2043/08 | $3,331.66 | $1,619.19 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $551,820.74 |
| 346 | 2043/09 | $3,341.38 | $1,609.48 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $548,479.36 |
| 347 | 2043/10 | $3,351.13 | $1,599.73 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $545,128.24 |
| 348 | 2043/11 | $3,360.90 | $1,589.96 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $541,767.34 |
| 349 | 2043/12 | $3,370.70 | $1,580.15 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $538,396.63 |
| 350 | 2044/01 | $3,380.53 | $1,570.32 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $535,016.10 |
| 351 | 2044/03 | $3,390.39 | $1,560.46 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $531,625.71 |
| 352 | 2044/03 | $3,400.28 | $1,550.57 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $528,225.43 |
| 353 | 2044/04 | $3,410.20 | $1,540.66 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $524,815.23 |
| 354 | 2044/05 | $3,420.15 | $1,530.71 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $521,395.08 |
| 355 | 2044/06 | $3,430.12 | $1,520.74 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $517,964.96 |
| 356 | 2044/07 | $3,440.13 | $1,510.73 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $514,524.84 |
| 357 | 2044/08 | $3,450.16 | $1,500.70 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $511,074.68 |
| 358 | 2044/09 | $3,460.22 | $1,490.63 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $507,614.46 |
| 359 | 2044/10 | $3,470.31 | $1,480.54 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $504,144.14 |
| 360 | 2044/11 | $3,480.44 | $1,470.42 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $500,663.71 |
| 361 | 2044/12 | $3,490.59 | $1,460.27 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $497,173.12 |
| 362 | 2045/01 | $3,500.77 | $1,450.09 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $493,672.35 |
| 363 | 2045/03 | $3,510.98 | $1,439.88 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $490,161.37 |
| 364 | 2045/03 | $3,521.22 | $1,429.64 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $486,640.15 |
| 365 | 2045/04 | $3,531.49 | $1,419.37 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $483,108.66 |
| 366 | 2045/05 | $3,541.79 | $1,409.07 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $479,566.87 |
| 367 | 2045/06 | $3,552.12 | $1,398.74 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $476,014.75 |
| 368 | 2045/07 | $3,562.48 | $1,388.38 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $472,452.27 |
| 369 | 2045/08 | $3,572.87 | $1,377.99 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $468,879.40 |
| 370 | 2045/09 | $3,583.29 | $1,367.56 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $465,296.11 |
| 371 | 2045/10 | $3,593.74 | $1,357.11 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $461,702.37 |
| 372 | 2045/11 | $3,604.22 | $1,346.63 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $458,098.14 |
| 373 | 2045/12 | $3,614.74 | $1,336.12 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $454,483.41 |
| 374 | 2046/01 | $3,625.28 | $1,325.58 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $450,858.13 |
| 375 | 2046/03 | $3,635.85 | $1,315.00 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $447,222.27 |
| 376 | 2046/03 | $3,646.46 | $1,304.40 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $443,575.81 |
| 377 | 2046/04 | $3,657.09 | $1,293.76 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $439,918.72 |
| 378 | 2046/05 | $3,667.76 | $1,283.10 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $436,250.96 |
| 379 | 2046/06 | $3,678.46 | $1,272.40 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $432,572.50 |
| 380 | 2046/07 | $3,689.19 | $1,261.67 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $428,883.32 |
| 381 | 2046/08 | $3,699.95 | $1,250.91 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $425,183.37 |
| 382 | 2046/09 | $3,710.74 | $1,240.12 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $421,472.63 |
| 383 | 2046/10 | $3,721.56 | $1,229.30 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $417,751.07 |
| 384 | 2046/11 | $3,732.42 | $1,218.44 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $414,018.65 |
| 385 | 2046/12 | $3,743.30 | $1,207.55 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $410,275.35 |
| 386 | 2047/01 | $3,754.22 | $1,196.64 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $406,521.13 |
| 387 | 2047/03 | $3,765.17 | $1,185.69 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $402,755.96 |
| 388 | 2047/03 | $3,776.15 | $1,174.70 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $398,979.81 |
| 389 | 2047/04 | $3,787.17 | $1,163.69 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $395,192.64 |
| 390 | 2047/05 | $3,798.21 | $1,152.65 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $391,394.43 |
| 391 | 2047/06 | $3,809.29 | $1,141.57 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $387,585.14 |
| 392 | 2047/07 | $3,820.40 | $1,130.46 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $383,764.74 |
| 393 | 2047/08 | $3,831.54 | $1,119.31 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $379,933.20 |
| 394 | 2047/09 | $3,842.72 | $1,108.14 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $376,090.48 |
| 395 | 2047/10 | $3,853.93 | $1,096.93 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $372,236.56 |
| 396 | 2047/11 | $3,865.17 | $1,085.69 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $368,371.39 |
| 397 | 2047/12 | $3,876.44 | $1,074.42 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $364,494.95 |
| 398 | 2048/01 | $3,887.75 | $1,063.11 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $360,607.21 |
| 399 | 2048/03 | $3,899.09 | $1,051.77 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $356,708.12 |
| 400 | 2048/03 | $3,910.46 | $1,040.40 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $352,797.66 |
| 401 | 2048/04 | $3,921.86 | $1,028.99 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $348,875.80 |
| 402 | 2048/05 | $3,933.30 | $1,017.55 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $344,942.50 |
| 403 | 2048/06 | $3,944.77 | $1,006.08 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $340,997.72 |
| 404 | 2048/07 | $3,956.28 | $994.58 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $337,041.44 |
| 405 | 2048/08 | $3,967.82 | $983.04 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $333,073.62 |
| 406 | 2048/09 | $3,979.39 | $971.46 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $329,094.23 |
| 407 | 2048/10 | $3,991.00 | $959.86 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $325,103.23 |
| 408 | 2048/11 | $4,002.64 | $948.22 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $321,100.60 |
| 409 | 2048/12 | $4,014.31 | $936.54 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $317,086.28 |
| 410 | 2049/01 | $4,026.02 | $924.83 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $313,060.26 |
| 411 | 2049/03 | $4,037.76 | $913.09 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $309,022.50 |
| 412 | 2049/03 | $4,049.54 | $901.32 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $304,972.96 |
| 413 | 2049/04 | $4,061.35 | $889.50 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $300,911.60 |
| 414 | 2049/05 | $4,073.20 | $877.66 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $296,838.41 |
| 415 | 2049/06 | $4,085.08 | $865.78 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $292,753.33 |
| 416 | 2049/07 | $4,096.99 | $853.86 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $288,656.34 |
| 417 | 2049/08 | $4,108.94 | $841.91 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $284,547.39 |
| 418 | 2049/09 | $4,120.93 | $829.93 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $280,426.47 |
| 419 | 2049/10 | $4,132.95 | $817.91 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $276,293.52 |
| 420 | 2049/11 | $4,145.00 | $805.86 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $272,148.52 |
| 421 | 2049/12 | $4,157.09 | $793.77 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $267,991.43 |
| 422 | 2050/01 | $4,169.21 | $781.64 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $263,822.22 |
| 423 | 2050/03 | $4,181.38 | $769.48 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $259,640.84 |
| 424 | 2050/03 | $4,193.57 | $757.29 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $255,447.27 |
| 425 | 2050/04 | $4,205.80 | $745.05 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $251,241.47 |
| 426 | 2050/05 | $4,218.07 | $732.79 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $247,023.40 |
| 427 | 2050/06 | $4,230.37 | $720.48 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $242,793.03 |
| 428 | 2050/07 | $4,242.71 | $708.15 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $238,550.32 |
| 429 | 2050/08 | $4,255.08 | $695.77 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $234,295.23 |
| 430 | 2050/09 | $4,267.50 | $683.36 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $230,027.74 |
| 431 | 2050/10 | $4,279.94 | $670.91 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $225,747.80 |
| 432 | 2050/11 | $4,292.43 | $658.43 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $221,455.37 |
| 433 | 2050/12 | $4,304.94 | $645.91 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $217,150.42 |
| 434 | 2051/01 | $4,317.50 | $633.36 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $212,832.92 |
| 435 | 2051/03 | $4,330.09 | $620.76 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $208,502.83 |
| 436 | 2051/03 | $4,342.72 | $608.13 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $204,160.11 |
| 437 | 2051/04 | $4,355.39 | $595.47 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $199,804.72 |
| 438 | 2051/05 | $4,368.09 | $582.76 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $195,436.62 |
| 439 | 2051/06 | $4,380.83 | $570.02 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $191,055.79 |
| 440 | 2051/07 | $4,393.61 | $557.25 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $186,662.18 |
| 441 | 2051/08 | $4,406.43 | $544.43 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $182,255.76 |
| 442 | 2051/09 | $4,419.28 | $531.58 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $177,836.48 |
| 443 | 2051/10 | $4,432.17 | $518.69 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $173,404.31 |
| 444 | 2051/11 | $4,445.09 | $505.76 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $168,959.22 |
| 445 | 2051/12 | $4,458.06 | $492.80 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $164,501.16 |
| 446 | 2052/01 | $4,471.06 | $479.80 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $160,030.10 |
| 447 | 2052/03 | $4,484.10 | $466.75 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $155,546.00 |
| 448 | 2052/03 | $4,497.18 | $453.68 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $151,048.82 |
| 449 | 2052/04 | $4,510.30 | $440.56 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $146,538.52 |
| 450 | 2052/05 | $4,523.45 | $427.40 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $142,015.07 |
| 451 | 2052/06 | $4,536.65 | $414.21 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $137,478.42 |
| 452 | 2052/07 | $4,549.88 | $400.98 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $132,928.54 |
| 453 | 2052/08 | $4,563.15 | $387.71 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $128,365.39 |
| 454 | 2052/09 | $4,576.46 | $374.40 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $123,788.94 |
| 455 | 2052/10 | $4,589.81 | $361.05 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $119,199.13 |
| 456 | 2052/11 | $4,603.19 | $347.66 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $114,595.94 |
| 457 | 2052/12 | $4,616.62 | $334.24 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $109,979.32 |
| 458 | 2053/01 | $4,630.08 | $320.77 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $105,349.24 |
| 459 | 2053/03 | $4,643.59 | $307.27 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $100,705.65 |
| 460 | 2053/03 | $4,657.13 | $293.72 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $96,048.52 |
| 461 | 2053/04 | $4,670.71 | $280.14 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $91,377.80 |
| 462 | 2053/05 | $4,684.34 | $266.52 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $86,693.46 |
| 463 | 2053/06 | $4,698.00 | $252.86 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $81,995.46 |
| 464 | 2053/07 | $4,711.70 | $239.15 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $77,283.76 |
| 465 | 2053/08 | $4,725.45 | $225.41 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $72,558.31 |
| 466 | 2053/09 | $4,739.23 | $211.63 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $67,819.09 |
| 467 | 2053/10 | $4,753.05 | $197.81 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $63,066.04 |
| 468 | 2053/11 | $4,766.91 | $183.94 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $58,299.12 |
| 469 | 2053/12 | $4,780.82 | $170.04 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $53,518.30 |
| 470 | 2054/01 | $4,794.76 | $156.10 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $48,723.54 |
| 471 | 2054/03 | $4,808.75 | $142.11 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $43,914.80 |
| 472 | 2054/03 | $4,822.77 | $128.08 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $39,092.03 |
| 473 | 2054/04 | $4,836.84 | $114.02 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $34,255.19 |
| 474 | 2054/05 | $4,850.95 | $99.91 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $29,404.24 |
| 475 | 2054/06 | $4,865.09 | $85.76 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $24,539.15 |
| 476 | 2054/07 | $4,879.28 | $71.57 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $19,659.86 |
| 477 | 2054/08 | $4,893.52 | $57.34 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $14,766.35 |
| 478 | 2054/09 | $4,907.79 | $43.07 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $9,858.56 |
| 479 | 2054/10 | $4,922.10 | $28.75 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $4,936.46 |
| 480 | 2054/11 | $4,936.46 | $14.40 | $0.00 | $1,148.33 | $0.00 | $6,099.19 | $0.00 |
| Totals | $1,278,000.00 | $1,098,411.11 | $63,900.00 | $551,200.00 | $0.00 | $2,991,511.11 |
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.