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 $1,355,000.00 at 5% interest rate for a $1,455,000.00 home, you need to have a monthly payment of $7,416.08 ~ $7,980.66. You will make a total of 600 payments and you will pay off your mortgage on 2063/12. Consult with a Mortgage Specialist
Loan Comparison
You can save $414,605.20 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 | $6,153.58 | 5% | 600 months | $3,792,148.19 | $2,337,148.19 |
| 50 years | Bi-Weekly | $3,076.79 | 5% | 512 months | $3,377,542.99 | $1,922,542.99 |
| 45 years | Monthly | $6,314.49 | 5% | 540 months | $3,509,827.05 | $2,054,827.05 |
| 45 years | Bi-Weekly | $3,157.25 | 5% | 461 months | $3,147,611.63 | $1,692,611.63 |
| 40 years | Monthly | $6,533.76 | 5% | 480 months | $3,236,206.69 | $1,781,206.69 |
| 40 years | Bi-Weekly | $3,266.88 | 5% | 409 months | $2,924,856.90 | $1,469,856.90 |
| 35 years | Monthly | $6,838.52 | 5% | 420 months | $2,972,177.55 | $1,517,177.55 |
| 35 years | Bi-Weekly | $3,419.26 | 5% | 358 months | $2,709,816.70 | $1,254,816.70 |
| 30 years | Monthly | $7,273.93 | 5% | 360 months | $2,718,615.88 | $1,263,615.88 |
| 30 years | Bi-Weekly | $3,636.97 | 5% | 307 months | $2,503,005.64 | $1,048,005.64 |
| 25 years | Monthly | $7,921.20 | 5% | 300 months | $2,476,358.52 | $1,021,358.52 |
| 25 years | Bi-Weekly | $3,960.60 | 5% | 256 months | $2,304,902.88 | $849,902.88 |
| 20 years | Monthly | $8,942.40 | 5% | 240 months | $2,246,176.06 | $791,176.06 |
| 20 years | Bi-Weekly | $4,471.20 | 5% | 205 months | $2,115,939.91 | $660,939.91 |
| 15 years | Monthly | $10,715.25 | 5% | 180 months | $2,028,745.66 | $573,745.66 |
| 15 years | Bi-Weekly | $5,357.63 | 5% | 154 months | $1,936,488.74 | $481,488.74 |
| 10 years | Monthly | $14,371.88 | 5% | 120 months | $1,824,625.28 | $369,625.28 |
| 10 years | Bi-Weekly | $7,185.94 | 5% | 103 months | $1,766,851.16 | $311,851.16 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/01 | $507.75 | $5,645.83 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,354,492.25 |
| 2 | 2014/02 | $509.86 | $5,643.72 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,353,982.39 |
| 3 | 2014/03 | $511.99 | $5,641.59 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,353,470.40 |
| 4 | 2014/04 | $514.12 | $5,639.46 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,352,956.28 |
| 5 | 2014/05 | $516.26 | $5,637.32 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,352,440.02 |
| 6 | 2014/06 | $518.41 | $5,635.17 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,351,921.61 |
| 7 | 2014/07 | $520.57 | $5,633.01 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,351,401.03 |
| 8 | 2014/08 | $522.74 | $5,630.84 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,350,878.29 |
| 9 | 2014/09 | $524.92 | $5,628.66 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,350,353.37 |
| 10 | 2014/10 | $527.11 | $5,626.47 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,349,826.26 |
| 11 | 2014/11 | $529.30 | $5,624.28 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,349,296.96 |
| 12 | 2014/12 | $531.51 | $5,622.07 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,348,765.45 |
| 13 | 2015/01 | $533.72 | $5,619.86 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,348,231.72 |
| 14 | 2015/02 | $535.95 | $5,617.63 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,347,695.78 |
| 15 | 2015/03 | $538.18 | $5,615.40 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,347,157.59 |
| 16 | 2015/04 | $540.42 | $5,613.16 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,346,617.17 |
| 17 | 2015/05 | $542.68 | $5,610.90 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,346,074.50 |
| 18 | 2015/06 | $544.94 | $5,608.64 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,345,529.56 |
| 19 | 2015/07 | $547.21 | $5,606.37 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,344,982.35 |
| 20 | 2015/08 | $549.49 | $5,604.09 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,344,432.86 |
| 21 | 2015/09 | $551.78 | $5,601.80 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,343,881.09 |
| 22 | 2015/10 | $554.08 | $5,599.50 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,343,327.01 |
| 23 | 2015/11 | $556.38 | $5,597.20 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,342,770.63 |
| 24 | 2015/12 | $558.70 | $5,594.88 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,342,211.92 |
| 25 | 2016/01 | $561.03 | $5,592.55 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,341,650.89 |
| 26 | 2016/02 | $563.37 | $5,590.21 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,341,087.53 |
| 27 | 2016/03 | $565.72 | $5,587.86 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,340,521.81 |
| 28 | 2016/04 | $568.07 | $5,585.51 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,339,953.74 |
| 29 | 2016/05 | $570.44 | $5,583.14 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,339,383.30 |
| 30 | 2016/06 | $572.82 | $5,580.76 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,338,810.48 |
| 31 | 2016/07 | $575.20 | $5,578.38 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,338,235.28 |
| 32 | 2016/08 | $577.60 | $5,575.98 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,337,657.68 |
| 33 | 2016/09 | $580.01 | $5,573.57 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,337,077.67 |
| 34 | 2016/10 | $582.42 | $5,571.16 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,336,495.25 |
| 35 | 2016/11 | $584.85 | $5,568.73 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,335,910.40 |
| 36 | 2016/12 | $587.29 | $5,566.29 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,335,323.11 |
| 37 | 2017/01 | $589.73 | $5,563.85 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,334,733.38 |
| 38 | 2017/02 | $592.19 | $5,561.39 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,334,141.19 |
| 39 | 2017/03 | $594.66 | $5,558.92 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,333,546.53 |
| 40 | 2017/04 | $597.14 | $5,556.44 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,332,949.39 |
| 41 | 2017/05 | $599.62 | $5,553.96 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,332,349.77 |
| 42 | 2017/06 | $602.12 | $5,551.46 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,331,747.64 |
| 43 | 2017/07 | $604.63 | $5,548.95 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,331,143.01 |
| 44 | 2017/08 | $607.15 | $5,546.43 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,330,535.86 |
| 45 | 2017/09 | $609.68 | $5,543.90 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,329,926.18 |
| 46 | 2017/10 | $612.22 | $5,541.36 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,329,313.96 |
| 47 | 2017/11 | $614.77 | $5,538.81 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,328,699.19 |
| 48 | 2017/12 | $617.33 | $5,536.25 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,328,081.85 |
| 49 | 2018/01 | $619.91 | $5,533.67 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,327,461.95 |
| 50 | 2018/02 | $622.49 | $5,531.09 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,326,839.46 |
| 51 | 2018/03 | $625.08 | $5,528.50 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,326,214.37 |
| 52 | 2018/04 | $627.69 | $5,525.89 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,325,586.69 |
| 53 | 2018/05 | $630.30 | $5,523.28 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,324,956.38 |
| 54 | 2018/06 | $632.93 | $5,520.65 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,324,323.46 |
| 55 | 2018/07 | $635.57 | $5,518.01 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,323,687.89 |
| 56 | 2018/08 | $638.21 | $5,515.37 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,323,049.68 |
| 57 | 2018/09 | $640.87 | $5,512.71 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,322,408.80 |
| 58 | 2018/10 | $643.54 | $5,510.04 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,321,765.26 |
| 59 | 2018/11 | $646.23 | $5,507.36 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,321,119.03 |
| 60 | 2018/12 | $648.92 | $5,504.66 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,320,470.12 |
| 61 | 2019/01 | $651.62 | $5,501.96 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,319,818.49 |
| 62 | 2019/02 | $654.34 | $5,499.24 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,319,164.16 |
| 63 | 2019/03 | $657.06 | $5,496.52 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,318,507.10 |
| 64 | 2019/04 | $659.80 | $5,493.78 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,317,847.29 |
| 65 | 2019/05 | $662.55 | $5,491.03 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,317,184.74 |
| 66 | 2019/06 | $665.31 | $5,488.27 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,316,519.43 |
| 67 | 2019/07 | $668.08 | $5,485.50 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,315,851.35 |
| 68 | 2019/08 | $670.87 | $5,482.71 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,315,180.48 |
| 69 | 2019/09 | $673.66 | $5,479.92 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,314,506.82 |
| 70 | 2019/10 | $676.47 | $5,477.11 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,313,830.35 |
| 71 | 2019/11 | $679.29 | $5,474.29 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,313,151.07 |
| 72 | 2019/12 | $682.12 | $5,471.46 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,312,468.95 |
| 73 | 2020/01 | $684.96 | $5,468.62 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,311,783.99 |
| 74 | 2020/02 | $687.81 | $5,465.77 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,311,096.18 |
| 75 | 2020/03 | $690.68 | $5,462.90 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,310,405.50 |
| 76 | 2020/04 | $693.56 | $5,460.02 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,309,711.94 |
| 77 | 2020/05 | $696.45 | $5,457.13 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,309,015.49 |
| 78 | 2020/06 | $699.35 | $5,454.23 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,308,316.14 |
| 79 | 2020/07 | $702.26 | $5,451.32 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,307,613.88 |
| 80 | 2020/08 | $705.19 | $5,448.39 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,306,908.69 |
| 81 | 2020/09 | $708.13 | $5,445.45 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,306,200.56 |
| 82 | 2020/10 | $711.08 | $5,442.50 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,305,489.49 |
| 83 | 2020/11 | $714.04 | $5,439.54 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,304,775.44 |
| 84 | 2020/12 | $717.02 | $5,436.56 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,304,058.43 |
| 85 | 2021/01 | $720.00 | $5,433.58 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,303,338.43 |
| 86 | 2021/02 | $723.00 | $5,430.58 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,302,615.42 |
| 87 | 2021/03 | $726.02 | $5,427.56 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,301,889.41 |
| 88 | 2021/04 | $729.04 | $5,424.54 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,301,160.36 |
| 89 | 2021/05 | $732.08 | $5,421.50 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,300,428.29 |
| 90 | 2021/06 | $735.13 | $5,418.45 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,299,693.16 |
| 91 | 2021/07 | $738.19 | $5,415.39 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,298,954.96 |
| 92 | 2021/08 | $741.27 | $5,412.31 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,298,213.70 |
| 93 | 2021/09 | $744.36 | $5,409.22 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,297,469.34 |
| 94 | 2021/10 | $747.46 | $5,406.12 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,296,721.88 |
| 95 | 2021/11 | $750.57 | $5,403.01 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,295,971.31 |
| 96 | 2021/12 | $753.70 | $5,399.88 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,295,217.61 |
| 97 | 2022/01 | $756.84 | $5,396.74 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,294,460.77 |
| 98 | 2022/02 | $759.99 | $5,393.59 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,293,700.78 |
| 99 | 2022/03 | $763.16 | $5,390.42 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,292,937.62 |
| 100 | 2022/04 | $766.34 | $5,387.24 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,292,171.27 |
| 101 | 2022/05 | $769.53 | $5,384.05 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,291,401.74 |
| 102 | 2022/06 | $772.74 | $5,380.84 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,290,629.00 |
| 103 | 2022/07 | $775.96 | $5,377.62 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,289,853.04 |
| 104 | 2022/08 | $779.19 | $5,374.39 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,289,073.85 |
| 105 | 2022/09 | $782.44 | $5,371.14 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,288,291.41 |
| 106 | 2022/10 | $785.70 | $5,367.88 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,287,505.71 |
| 107 | 2022/11 | $788.97 | $5,364.61 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,286,716.74 |
| 108 | 2022/12 | $792.26 | $5,361.32 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,285,924.48 |
| 109 | 2023/01 | $795.56 | $5,358.02 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,285,128.92 |
| 110 | 2023/02 | $798.88 | $5,354.70 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,284,330.04 |
| 111 | 2023/03 | $802.21 | $5,351.38 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,283,527.83 |
| 112 | 2023/04 | $805.55 | $5,348.03 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,282,722.29 |
| 113 | 2023/05 | $808.90 | $5,344.68 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,281,913.38 |
| 114 | 2023/06 | $812.27 | $5,341.31 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,281,101.11 |
| 115 | 2023/07 | $815.66 | $5,337.92 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,280,285.45 |
| 116 | 2023/08 | $819.06 | $5,334.52 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,279,466.39 |
| 117 | 2023/09 | $822.47 | $5,331.11 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,278,643.92 |
| 118 | 2023/10 | $825.90 | $5,327.68 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,277,818.02 |
| 119 | 2023/11 | $829.34 | $5,324.24 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,276,988.68 |
| 120 | 2023/12 | $832.79 | $5,320.79 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,276,155.89 |
| 121 | 2024/01 | $836.26 | $5,317.32 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,275,319.63 |
| 122 | 2024/02 | $839.75 | $5,313.83 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,274,479.88 |
| 123 | 2024/03 | $843.25 | $5,310.33 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,273,636.63 |
| 124 | 2024/04 | $846.76 | $5,306.82 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,272,789.87 |
| 125 | 2024/05 | $850.29 | $5,303.29 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,271,939.58 |
| 126 | 2024/06 | $853.83 | $5,299.75 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,271,085.75 |
| 127 | 2024/07 | $857.39 | $5,296.19 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,270,228.36 |
| 128 | 2024/08 | $860.96 | $5,292.62 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,269,367.40 |
| 129 | 2024/09 | $864.55 | $5,289.03 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,268,502.85 |
| 130 | 2024/10 | $868.15 | $5,285.43 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,267,634.69 |
| 131 | 2024/11 | $871.77 | $5,281.81 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,266,762.93 |
| 132 | 2024/12 | $875.40 | $5,278.18 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,265,887.52 |
| 133 | 2025/01 | $879.05 | $5,274.53 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,265,008.48 |
| 134 | 2025/02 | $882.71 | $5,270.87 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,264,125.76 |
| 135 | 2025/03 | $886.39 | $5,267.19 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,263,239.37 |
| 136 | 2025/04 | $890.08 | $5,263.50 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,262,349.29 |
| 137 | 2025/05 | $893.79 | $5,259.79 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,261,455.50 |
| 138 | 2025/06 | $897.52 | $5,256.06 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,260,557.98 |
| 139 | 2025/07 | $901.26 | $5,252.32 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,259,656.73 |
| 140 | 2025/08 | $905.01 | $5,248.57 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,258,751.72 |
| 141 | 2025/09 | $908.78 | $5,244.80 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,257,842.94 |
| 142 | 2025/10 | $912.57 | $5,241.01 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,256,930.37 |
| 143 | 2025/11 | $916.37 | $5,237.21 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,256,014.00 |
| 144 | 2025/12 | $920.19 | $5,233.39 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,255,093.81 |
| 145 | 2026/01 | $924.02 | $5,229.56 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,254,169.79 |
| 146 | 2026/02 | $927.87 | $5,225.71 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,253,241.91 |
| 147 | 2026/03 | $931.74 | $5,221.84 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,252,310.17 |
| 148 | 2026/04 | $935.62 | $5,217.96 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,251,374.55 |
| 149 | 2026/05 | $939.52 | $5,214.06 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,250,435.03 |
| 150 | 2026/06 | $943.43 | $5,210.15 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,249,491.60 |
| 151 | 2026/07 | $947.37 | $5,206.21 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,248,544.23 |
| 152 | 2026/08 | $951.31 | $5,202.27 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,247,592.92 |
| 153 | 2026/09 | $955.28 | $5,198.30 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,246,637.64 |
| 154 | 2026/10 | $959.26 | $5,194.32 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,245,678.39 |
| 155 | 2026/11 | $963.25 | $5,190.33 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,244,715.13 |
| 156 | 2026/12 | $967.27 | $5,186.31 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,243,747.87 |
| 157 | 2027/01 | $971.30 | $5,182.28 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,242,776.57 |
| 158 | 2027/02 | $975.34 | $5,178.24 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,241,801.22 |
| 159 | 2027/03 | $979.41 | $5,174.17 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,240,821.82 |
| 160 | 2027/04 | $983.49 | $5,170.09 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,239,838.33 |
| 161 | 2027/05 | $987.59 | $5,165.99 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,238,850.74 |
| 162 | 2027/06 | $991.70 | $5,161.88 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,237,859.04 |
| 163 | 2027/07 | $995.83 | $5,157.75 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,236,863.20 |
| 164 | 2027/08 | $999.98 | $5,153.60 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,235,863.22 |
| 165 | 2027/09 | $1,004.15 | $5,149.43 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,234,859.07 |
| 166 | 2027/10 | $1,008.33 | $5,145.25 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,233,850.73 |
| 167 | 2027/11 | $1,012.54 | $5,141.04 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,232,838.20 |
| 168 | 2027/12 | $1,016.75 | $5,136.83 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,231,821.44 |
| 169 | 2028/01 | $1,020.99 | $5,132.59 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,230,800.45 |
| 170 | 2028/02 | $1,025.25 | $5,128.34 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,229,775.21 |
| 171 | 2028/03 | $1,029.52 | $5,124.06 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,228,745.69 |
| 172 | 2028/04 | $1,033.81 | $5,119.77 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,227,711.88 |
| 173 | 2028/05 | $1,038.11 | $5,115.47 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,226,673.77 |
| 174 | 2028/06 | $1,042.44 | $5,111.14 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,225,631.33 |
| 175 | 2028/07 | $1,046.78 | $5,106.80 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,224,584.55 |
| 176 | 2028/08 | $1,051.14 | $5,102.44 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,223,533.40 |
| 177 | 2028/09 | $1,055.52 | $5,098.06 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,222,477.88 |
| 178 | 2028/10 | $1,059.92 | $5,093.66 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,221,417.96 |
| 179 | 2028/11 | $1,064.34 | $5,089.24 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,220,353.62 |
| 180 | 2028/12 | $1,068.77 | $5,084.81 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,219,284.84 |
| 181 | 2029/01 | $1,073.23 | $5,080.35 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,218,211.62 |
| 182 | 2029/02 | $1,077.70 | $5,075.88 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,217,133.92 |
| 183 | 2029/03 | $1,082.19 | $5,071.39 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,216,051.73 |
| 184 | 2029/04 | $1,086.70 | $5,066.88 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,214,965.03 |
| 185 | 2029/05 | $1,091.23 | $5,062.35 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,213,873.81 |
| 186 | 2029/06 | $1,095.77 | $5,057.81 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,212,778.03 |
| 187 | 2029/07 | $1,100.34 | $5,053.24 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,211,677.69 |
| 188 | 2029/08 | $1,104.92 | $5,048.66 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,210,572.77 |
| 189 | 2029/09 | $1,109.53 | $5,044.05 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,209,463.24 |
| 190 | 2029/10 | $1,114.15 | $5,039.43 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,208,349.09 |
| 191 | 2029/11 | $1,118.79 | $5,034.79 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,207,230.30 |
| 192 | 2029/12 | $1,123.45 | $5,030.13 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,206,106.85 |
| 193 | 2030/01 | $1,128.14 | $5,025.45 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,204,978.71 |
| 194 | 2030/02 | $1,132.84 | $5,020.74 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,203,845.88 |
| 195 | 2030/03 | $1,137.56 | $5,016.02 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,202,708.32 |
| 196 | 2030/04 | $1,142.30 | $5,011.28 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,201,566.02 |
| 197 | 2030/05 | $1,147.06 | $5,006.53 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,200,418.97 |
| 198 | 2030/06 | $1,151.83 | $5,001.75 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,199,267.13 |
| 199 | 2030/07 | $1,156.63 | $4,996.95 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,198,110.50 |
| 200 | 2030/08 | $1,161.45 | $4,992.13 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,196,949.05 |
| 201 | 2030/09 | $1,166.29 | $4,987.29 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,195,782.76 |
| 202 | 2030/10 | $1,171.15 | $4,982.43 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,194,611.60 |
| 203 | 2030/11 | $1,176.03 | $4,977.55 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,193,435.57 |
| 204 | 2030/12 | $1,180.93 | $4,972.65 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,192,254.64 |
| 205 | 2031/01 | $1,185.85 | $4,967.73 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,191,068.79 |
| 206 | 2031/02 | $1,190.79 | $4,962.79 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,189,877.99 |
| 207 | 2031/03 | $1,195.76 | $4,957.82 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,188,682.24 |
| 208 | 2031/04 | $1,200.74 | $4,952.84 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,187,481.50 |
| 209 | 2031/05 | $1,205.74 | $4,947.84 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,186,275.76 |
| 210 | 2031/06 | $1,210.76 | $4,942.82 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,185,064.99 |
| 211 | 2031/07 | $1,215.81 | $4,937.77 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,183,849.18 |
| 212 | 2031/08 | $1,220.88 | $4,932.70 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,182,628.31 |
| 213 | 2031/09 | $1,225.96 | $4,927.62 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,181,402.35 |
| 214 | 2031/10 | $1,231.07 | $4,922.51 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,180,171.28 |
| 215 | 2031/11 | $1,236.20 | $4,917.38 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,178,935.08 |
| 216 | 2031/12 | $1,241.35 | $4,912.23 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,177,693.73 |
| 217 | 2032/01 | $1,246.52 | $4,907.06 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,176,447.20 |
| 218 | 2032/02 | $1,251.72 | $4,901.86 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,175,195.49 |
| 219 | 2032/03 | $1,256.93 | $4,896.65 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,173,938.55 |
| 220 | 2032/04 | $1,262.17 | $4,891.41 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,172,676.38 |
| 221 | 2032/05 | $1,267.43 | $4,886.15 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,171,408.95 |
| 222 | 2032/06 | $1,272.71 | $4,880.87 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,170,136.24 |
| 223 | 2032/07 | $1,278.01 | $4,875.57 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,168,858.23 |
| 224 | 2032/08 | $1,283.34 | $4,870.24 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,167,574.89 |
| 225 | 2032/09 | $1,288.68 | $4,864.90 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,166,286.21 |
| 226 | 2032/10 | $1,294.05 | $4,859.53 | $564.58 | $1,212.50 | $50.00 | $7,980.66 | $1,164,992.16 |
| 227 | 2032/11 | $1,299.45 | $4,854.13 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,163,692.71 |
| 228 | 2032/12 | $1,304.86 | $4,848.72 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,162,387.85 |
| 229 | 2033/01 | $1,310.30 | $4,843.28 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,161,077.55 |
| 230 | 2033/02 | $1,315.76 | $4,837.82 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,159,761.79 |
| 231 | 2033/03 | $1,321.24 | $4,832.34 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,158,440.55 |
| 232 | 2033/04 | $1,326.74 | $4,826.84 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,157,113.81 |
| 233 | 2033/05 | $1,332.27 | $4,821.31 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,155,781.54 |
| 234 | 2033/06 | $1,337.82 | $4,815.76 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,154,443.71 |
| 235 | 2033/07 | $1,343.40 | $4,810.18 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,153,100.31 |
| 236 | 2033/08 | $1,349.00 | $4,804.58 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,151,751.32 |
| 237 | 2033/09 | $1,354.62 | $4,798.96 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,150,396.70 |
| 238 | 2033/10 | $1,360.26 | $4,793.32 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,149,036.44 |
| 239 | 2033/11 | $1,365.93 | $4,787.65 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,147,670.51 |
| 240 | 2033/12 | $1,371.62 | $4,781.96 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,146,298.89 |
| 241 | 2034/01 | $1,377.33 | $4,776.25 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,144,921.56 |
| 242 | 2034/02 | $1,383.07 | $4,770.51 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,143,538.48 |
| 243 | 2034/03 | $1,388.84 | $4,764.74 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,142,149.65 |
| 244 | 2034/04 | $1,394.62 | $4,758.96 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,140,755.02 |
| 245 | 2034/05 | $1,400.43 | $4,753.15 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,139,354.59 |
| 246 | 2034/06 | $1,406.27 | $4,747.31 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,137,948.32 |
| 247 | 2034/07 | $1,412.13 | $4,741.45 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,136,536.19 |
| 248 | 2034/08 | $1,418.01 | $4,735.57 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,135,118.18 |
| 249 | 2034/09 | $1,423.92 | $4,729.66 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,133,694.26 |
| 250 | 2034/10 | $1,429.85 | $4,723.73 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,132,264.40 |
| 251 | 2034/11 | $1,435.81 | $4,717.77 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,130,828.59 |
| 252 | 2034/12 | $1,441.79 | $4,711.79 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,129,386.80 |
| 253 | 2035/01 | $1,447.80 | $4,705.78 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,127,938.99 |
| 254 | 2035/02 | $1,453.83 | $4,699.75 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,126,485.16 |
| 255 | 2035/03 | $1,459.89 | $4,693.69 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,125,025.27 |
| 256 | 2035/04 | $1,465.98 | $4,687.61 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,123,559.29 |
| 257 | 2035/05 | $1,472.08 | $4,681.50 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,122,087.21 |
| 258 | 2035/06 | $1,478.22 | $4,675.36 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,120,608.99 |
| 259 | 2035/07 | $1,484.38 | $4,669.20 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,119,124.62 |
| 260 | 2035/08 | $1,490.56 | $4,663.02 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,117,634.06 |
| 261 | 2035/09 | $1,496.77 | $4,656.81 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,116,137.28 |
| 262 | 2035/10 | $1,503.01 | $4,650.57 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,114,634.27 |
| 263 | 2035/11 | $1,509.27 | $4,644.31 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,113,125.00 |
| 264 | 2035/12 | $1,515.56 | $4,638.02 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,111,609.44 |
| 265 | 2036/01 | $1,521.87 | $4,631.71 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,110,087.57 |
| 266 | 2036/02 | $1,528.22 | $4,625.36 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,108,559.35 |
| 267 | 2036/03 | $1,534.58 | $4,619.00 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,107,024.77 |
| 268 | 2036/04 | $1,540.98 | $4,612.60 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,105,483.79 |
| 269 | 2036/05 | $1,547.40 | $4,606.18 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,103,936.40 |
| 270 | 2036/06 | $1,553.85 | $4,599.73 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,102,382.55 |
| 271 | 2036/07 | $1,560.32 | $4,593.26 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,100,822.23 |
| 272 | 2036/08 | $1,566.82 | $4,586.76 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,099,255.41 |
| 273 | 2036/09 | $1,573.35 | $4,580.23 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,097,682.06 |
| 274 | 2036/10 | $1,579.91 | $4,573.68 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,096,102.16 |
| 275 | 2036/11 | $1,586.49 | $4,567.09 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,094,515.67 |
| 276 | 2036/12 | $1,593.10 | $4,560.48 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,092,922.57 |
| 277 | 2037/01 | $1,599.74 | $4,553.84 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,091,322.83 |
| 278 | 2037/02 | $1,606.40 | $4,547.18 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,089,716.43 |
| 279 | 2037/03 | $1,613.10 | $4,540.49 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,088,103.34 |
| 280 | 2037/04 | $1,619.82 | $4,533.76 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,086,483.52 |
| 281 | 2037/05 | $1,626.57 | $4,527.01 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,084,856.95 |
| 282 | 2037/06 | $1,633.34 | $4,520.24 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,083,223.61 |
| 283 | 2037/07 | $1,640.15 | $4,513.43 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,081,583.46 |
| 284 | 2037/08 | $1,646.98 | $4,506.60 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,079,936.48 |
| 285 | 2037/09 | $1,653.84 | $4,499.74 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,078,282.64 |
| 286 | 2037/10 | $1,660.74 | $4,492.84 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,076,621.90 |
| 287 | 2037/11 | $1,667.66 | $4,485.92 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,074,954.24 |
| 288 | 2037/12 | $1,674.60 | $4,478.98 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,073,279.64 |
| 289 | 2038/01 | $1,681.58 | $4,472.00 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,071,598.06 |
| 290 | 2038/02 | $1,688.59 | $4,464.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,069,909.47 |
| 291 | 2038/03 | $1,695.62 | $4,457.96 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,068,213.84 |
| 292 | 2038/04 | $1,702.69 | $4,450.89 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,066,511.16 |
| 293 | 2038/05 | $1,709.78 | $4,443.80 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,064,801.37 |
| 294 | 2038/06 | $1,716.91 | $4,436.67 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,063,084.46 |
| 295 | 2038/07 | $1,724.06 | $4,429.52 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,061,360.40 |
| 296 | 2038/08 | $1,731.25 | $4,422.34 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,059,629.16 |
| 297 | 2038/09 | $1,738.46 | $4,415.12 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,057,890.70 |
| 298 | 2038/10 | $1,745.70 | $4,407.88 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,056,145.00 |
| 299 | 2038/11 | $1,752.98 | $4,400.60 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,054,392.02 |
| 300 | 2038/12 | $1,760.28 | $4,393.30 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,052,631.74 |
| 301 | 2039/01 | $1,767.61 | $4,385.97 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,050,864.12 |
| 302 | 2039/02 | $1,774.98 | $4,378.60 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,049,089.14 |
| 303 | 2039/03 | $1,782.38 | $4,371.20 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,047,306.77 |
| 304 | 2039/04 | $1,789.80 | $4,363.78 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,045,516.97 |
| 305 | 2039/05 | $1,797.26 | $4,356.32 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,043,719.71 |
| 306 | 2039/06 | $1,804.75 | $4,348.83 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,041,914.96 |
| 307 | 2039/07 | $1,812.27 | $4,341.31 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,040,102.69 |
| 308 | 2039/08 | $1,819.82 | $4,333.76 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,038,282.87 |
| 309 | 2039/09 | $1,827.40 | $4,326.18 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,036,455.47 |
| 310 | 2039/10 | $1,835.02 | $4,318.56 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,034,620.45 |
| 311 | 2039/11 | $1,842.66 | $4,310.92 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,032,777.79 |
| 312 | 2039/12 | $1,850.34 | $4,303.24 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,030,927.45 |
| 313 | 2040/01 | $1,858.05 | $4,295.53 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,029,069.40 |
| 314 | 2040/02 | $1,865.79 | $4,287.79 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,027,203.61 |
| 315 | 2040/03 | $1,873.57 | $4,280.02 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,025,330.05 |
| 316 | 2040/04 | $1,881.37 | $4,272.21 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,023,448.68 |
| 317 | 2040/05 | $1,889.21 | $4,264.37 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,021,559.46 |
| 318 | 2040/06 | $1,897.08 | $4,256.50 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,019,662.38 |
| 319 | 2040/07 | $1,904.99 | $4,248.59 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,017,757.40 |
| 320 | 2040/08 | $1,912.92 | $4,240.66 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,015,844.47 |
| 321 | 2040/09 | $1,920.90 | $4,232.69 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,013,923.58 |
| 322 | 2040/10 | $1,928.90 | $4,224.68 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,011,994.68 |
| 323 | 2040/11 | $1,936.94 | $4,216.64 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,010,057.74 |
| 324 | 2040/12 | $1,945.01 | $4,208.57 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,008,112.73 |
| 325 | 2041/01 | $1,953.11 | $4,200.47 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,006,159.62 |
| 326 | 2041/02 | $1,961.25 | $4,192.33 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,004,198.38 |
| 327 | 2041/03 | $1,969.42 | $4,184.16 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,002,228.96 |
| 328 | 2041/04 | $1,977.63 | $4,175.95 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $1,000,251.33 |
| 329 | 2041/05 | $1,985.87 | $4,167.71 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $998,265.46 |
| 330 | 2041/06 | $1,994.14 | $4,159.44 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $996,271.32 |
| 331 | 2041/07 | $2,002.45 | $4,151.13 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $994,268.87 |
| 332 | 2041/08 | $2,010.79 | $4,142.79 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $992,258.08 |
| 333 | 2041/09 | $2,019.17 | $4,134.41 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $990,238.91 |
| 334 | 2041/10 | $2,027.58 | $4,126.00 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $988,211.32 |
| 335 | 2041/11 | $2,036.03 | $4,117.55 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $986,175.29 |
| 336 | 2041/12 | $2,044.52 | $4,109.06 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $984,130.77 |
| 337 | 2042/01 | $2,053.04 | $4,100.54 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $982,077.74 |
| 338 | 2042/02 | $2,061.59 | $4,091.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $980,016.15 |
| 339 | 2042/03 | $2,070.18 | $4,083.40 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $977,945.97 |
| 340 | 2042/04 | $2,078.81 | $4,074.77 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $975,867.16 |
| 341 | 2042/05 | $2,087.47 | $4,066.11 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $973,779.69 |
| 342 | 2042/06 | $2,096.16 | $4,057.42 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $971,683.53 |
| 343 | 2042/07 | $2,104.90 | $4,048.68 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $969,578.63 |
| 344 | 2042/08 | $2,113.67 | $4,039.91 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $967,464.96 |
| 345 | 2042/09 | $2,122.48 | $4,031.10 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $965,342.49 |
| 346 | 2042/10 | $2,131.32 | $4,022.26 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $963,211.17 |
| 347 | 2042/11 | $2,140.20 | $4,013.38 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $961,070.96 |
| 348 | 2042/12 | $2,149.12 | $4,004.46 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $958,921.85 |
| 349 | 2043/01 | $2,158.07 | $3,995.51 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $956,763.77 |
| 350 | 2043/02 | $2,167.06 | $3,986.52 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $954,596.71 |
| 351 | 2043/03 | $2,176.09 | $3,977.49 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $952,420.62 |
| 352 | 2043/04 | $2,185.16 | $3,968.42 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $950,235.45 |
| 353 | 2043/05 | $2,194.27 | $3,959.31 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $948,041.19 |
| 354 | 2043/06 | $2,203.41 | $3,950.17 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $945,837.78 |
| 355 | 2043/07 | $2,212.59 | $3,940.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $943,625.19 |
| 356 | 2043/08 | $2,221.81 | $3,931.77 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $941,403.38 |
| 357 | 2043/09 | $2,231.07 | $3,922.51 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $939,172.32 |
| 358 | 2043/10 | $2,240.36 | $3,913.22 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $936,931.95 |
| 359 | 2043/11 | $2,249.70 | $3,903.88 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $934,682.26 |
| 360 | 2043/12 | $2,259.07 | $3,894.51 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $932,423.18 |
| 361 | 2044/01 | $2,268.48 | $3,885.10 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $930,154.70 |
| 362 | 2044/02 | $2,277.94 | $3,875.64 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $927,876.77 |
| 363 | 2044/03 | $2,287.43 | $3,866.15 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $925,589.34 |
| 364 | 2044/04 | $2,296.96 | $3,856.62 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $923,292.38 |
| 365 | 2044/05 | $2,306.53 | $3,847.05 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $920,985.85 |
| 366 | 2044/06 | $2,316.14 | $3,837.44 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $918,669.71 |
| 367 | 2044/07 | $2,325.79 | $3,827.79 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $916,343.92 |
| 368 | 2044/08 | $2,335.48 | $3,818.10 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $914,008.44 |
| 369 | 2044/09 | $2,345.21 | $3,808.37 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $911,663.23 |
| 370 | 2044/10 | $2,354.98 | $3,798.60 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $909,308.25 |
| 371 | 2044/11 | $2,364.80 | $3,788.78 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $906,943.45 |
| 372 | 2044/12 | $2,374.65 | $3,778.93 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $904,568.80 |
| 373 | 2045/01 | $2,384.54 | $3,769.04 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $902,184.26 |
| 374 | 2045/02 | $2,394.48 | $3,759.10 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $899,789.78 |
| 375 | 2045/03 | $2,404.46 | $3,749.12 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $897,385.32 |
| 376 | 2045/04 | $2,414.47 | $3,739.11 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $894,970.85 |
| 377 | 2045/05 | $2,424.54 | $3,729.05 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $892,546.31 |
| 378 | 2045/06 | $2,434.64 | $3,718.94 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $890,111.67 |
| 379 | 2045/07 | $2,444.78 | $3,708.80 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $887,666.89 |
| 380 | 2045/08 | $2,454.97 | $3,698.61 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $885,211.92 |
| 381 | 2045/09 | $2,465.20 | $3,688.38 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $882,746.73 |
| 382 | 2045/10 | $2,475.47 | $3,678.11 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $880,271.26 |
| 383 | 2045/11 | $2,485.78 | $3,667.80 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $877,785.47 |
| 384 | 2045/12 | $2,496.14 | $3,657.44 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $875,289.33 |
| 385 | 2046/01 | $2,506.54 | $3,647.04 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $872,782.79 |
| 386 | 2046/02 | $2,516.99 | $3,636.59 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $870,265.81 |
| 387 | 2046/03 | $2,527.47 | $3,626.11 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $867,738.33 |
| 388 | 2046/04 | $2,538.00 | $3,615.58 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $865,200.33 |
| 389 | 2046/05 | $2,548.58 | $3,605.00 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $862,651.75 |
| 390 | 2046/06 | $2,559.20 | $3,594.38 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $860,092.55 |
| 391 | 2046/07 | $2,569.86 | $3,583.72 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $857,522.69 |
| 392 | 2046/08 | $2,580.57 | $3,573.01 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $854,942.12 |
| 393 | 2046/09 | $2,591.32 | $3,562.26 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $852,350.80 |
| 394 | 2046/10 | $2,602.12 | $3,551.46 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $849,748.68 |
| 395 | 2046/11 | $2,612.96 | $3,540.62 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $847,135.72 |
| 396 | 2046/12 | $2,623.85 | $3,529.73 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $844,511.87 |
| 397 | 2047/01 | $2,634.78 | $3,518.80 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $841,877.09 |
| 398 | 2047/02 | $2,645.76 | $3,507.82 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $839,231.33 |
| 399 | 2047/03 | $2,656.78 | $3,496.80 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $836,574.55 |
| 400 | 2047/04 | $2,667.85 | $3,485.73 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $833,906.70 |
| 401 | 2047/05 | $2,678.97 | $3,474.61 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $831,227.73 |
| 402 | 2047/06 | $2,690.13 | $3,463.45 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $828,537.60 |
| 403 | 2047/07 | $2,701.34 | $3,452.24 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $825,836.26 |
| 404 | 2047/08 | $2,712.60 | $3,440.98 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $823,123.66 |
| 405 | 2047/09 | $2,723.90 | $3,429.68 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $820,399.76 |
| 406 | 2047/10 | $2,735.25 | $3,418.33 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $817,664.51 |
| 407 | 2047/11 | $2,746.64 | $3,406.94 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $814,917.87 |
| 408 | 2047/12 | $2,758.09 | $3,395.49 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $812,159.78 |
| 409 | 2048/01 | $2,769.58 | $3,384.00 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $809,390.20 |
| 410 | 2048/02 | $2,781.12 | $3,372.46 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $806,609.08 |
| 411 | 2048/03 | $2,792.71 | $3,360.87 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $803,816.37 |
| 412 | 2048/04 | $2,804.35 | $3,349.23 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $801,012.02 |
| 413 | 2048/05 | $2,816.03 | $3,337.55 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $798,195.99 |
| 414 | 2048/06 | $2,827.76 | $3,325.82 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $795,368.23 |
| 415 | 2048/07 | $2,839.55 | $3,314.03 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $792,528.68 |
| 416 | 2048/08 | $2,851.38 | $3,302.20 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $789,677.31 |
| 417 | 2048/09 | $2,863.26 | $3,290.32 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $786,814.05 |
| 418 | 2048/10 | $2,875.19 | $3,278.39 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $783,938.86 |
| 419 | 2048/11 | $2,887.17 | $3,266.41 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $781,051.69 |
| 420 | 2048/12 | $2,899.20 | $3,254.38 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $778,152.49 |
| 421 | 2049/01 | $2,911.28 | $3,242.30 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $775,241.21 |
| 422 | 2049/02 | $2,923.41 | $3,230.17 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $772,317.81 |
| 423 | 2049/03 | $2,935.59 | $3,217.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $769,382.22 |
| 424 | 2049/04 | $2,947.82 | $3,205.76 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $766,434.40 |
| 425 | 2049/05 | $2,960.10 | $3,193.48 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $763,474.29 |
| 426 | 2049/06 | $2,972.44 | $3,181.14 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $760,501.85 |
| 427 | 2049/07 | $2,984.82 | $3,168.76 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $757,517.03 |
| 428 | 2049/08 | $2,997.26 | $3,156.32 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $754,519.77 |
| 429 | 2049/09 | $3,009.75 | $3,143.83 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $751,510.02 |
| 430 | 2049/10 | $3,022.29 | $3,131.29 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $748,487.74 |
| 431 | 2049/11 | $3,034.88 | $3,118.70 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $745,452.85 |
| 432 | 2049/12 | $3,047.53 | $3,106.05 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $742,405.33 |
| 433 | 2050/01 | $3,060.22 | $3,093.36 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $739,345.10 |
| 434 | 2050/02 | $3,072.98 | $3,080.60 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $736,272.13 |
| 435 | 2050/03 | $3,085.78 | $3,067.80 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $733,186.35 |
| 436 | 2050/04 | $3,098.64 | $3,054.94 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $730,087.71 |
| 437 | 2050/05 | $3,111.55 | $3,042.03 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $726,976.16 |
| 438 | 2050/06 | $3,124.51 | $3,029.07 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $723,851.65 |
| 439 | 2050/07 | $3,137.53 | $3,016.05 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $720,714.12 |
| 440 | 2050/08 | $3,150.60 | $3,002.98 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $717,563.51 |
| 441 | 2050/09 | $3,163.73 | $2,989.85 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $714,399.78 |
| 442 | 2050/10 | $3,176.91 | $2,976.67 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $711,222.87 |
| 443 | 2050/11 | $3,190.15 | $2,963.43 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $708,032.71 |
| 444 | 2050/12 | $3,203.44 | $2,950.14 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $704,829.27 |
| 445 | 2051/01 | $3,216.79 | $2,936.79 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $701,612.48 |
| 446 | 2051/02 | $3,230.19 | $2,923.39 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $698,382.28 |
| 447 | 2051/03 | $3,243.65 | $2,909.93 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $695,138.63 |
| 448 | 2051/04 | $3,257.17 | $2,896.41 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $691,881.46 |
| 449 | 2051/05 | $3,270.74 | $2,882.84 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $688,610.72 |
| 450 | 2051/06 | $3,284.37 | $2,869.21 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $685,326.35 |
| 451 | 2051/07 | $3,298.05 | $2,855.53 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $682,028.30 |
| 452 | 2051/08 | $3,311.80 | $2,841.78 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $678,716.50 |
| 453 | 2051/09 | $3,325.59 | $2,827.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $675,390.91 |
| 454 | 2051/10 | $3,339.45 | $2,814.13 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $672,051.45 |
| 455 | 2051/11 | $3,353.37 | $2,800.21 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $668,698.09 |
| 456 | 2051/12 | $3,367.34 | $2,786.24 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $665,330.75 |
| 457 | 2052/01 | $3,381.37 | $2,772.21 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $661,949.38 |
| 458 | 2052/02 | $3,395.46 | $2,758.12 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $658,553.92 |
| 459 | 2052/03 | $3,409.61 | $2,743.97 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $655,144.32 |
| 460 | 2052/04 | $3,423.81 | $2,729.77 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $651,720.50 |
| 461 | 2052/05 | $3,438.08 | $2,715.50 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $648,282.43 |
| 462 | 2052/06 | $3,452.40 | $2,701.18 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $644,830.02 |
| 463 | 2052/07 | $3,466.79 | $2,686.79 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $641,363.23 |
| 464 | 2052/08 | $3,481.23 | $2,672.35 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $637,882.00 |
| 465 | 2052/09 | $3,495.74 | $2,657.84 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $634,386.26 |
| 466 | 2052/10 | $3,510.30 | $2,643.28 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $630,875.96 |
| 467 | 2052/11 | $3,524.93 | $2,628.65 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $627,351.03 |
| 468 | 2052/12 | $3,539.62 | $2,613.96 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $623,811.41 |
| 469 | 2053/01 | $3,554.37 | $2,599.21 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $620,257.04 |
| 470 | 2053/02 | $3,569.18 | $2,584.40 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $616,687.87 |
| 471 | 2053/03 | $3,584.05 | $2,569.53 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $613,103.82 |
| 472 | 2053/04 | $3,598.98 | $2,554.60 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $609,504.84 |
| 473 | 2053/05 | $3,613.98 | $2,539.60 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $605,890.86 |
| 474 | 2053/06 | $3,629.04 | $2,524.55 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $602,261.83 |
| 475 | 2053/07 | $3,644.16 | $2,509.42 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $598,617.67 |
| 476 | 2053/08 | $3,659.34 | $2,494.24 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $594,958.33 |
| 477 | 2053/09 | $3,674.59 | $2,478.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $591,283.74 |
| 478 | 2053/10 | $3,689.90 | $2,463.68 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $587,593.85 |
| 479 | 2053/11 | $3,705.27 | $2,448.31 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $583,888.57 |
| 480 | 2053/12 | $3,720.71 | $2,432.87 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $580,167.86 |
| 481 | 2054/01 | $3,736.21 | $2,417.37 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $576,431.65 |
| 482 | 2054/02 | $3,751.78 | $2,401.80 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $572,679.87 |
| 483 | 2054/03 | $3,767.41 | $2,386.17 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $568,912.45 |
| 484 | 2054/04 | $3,783.11 | $2,370.47 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $565,129.34 |
| 485 | 2054/05 | $3,798.87 | $2,354.71 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $561,330.47 |
| 486 | 2054/06 | $3,814.70 | $2,338.88 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $557,515.76 |
| 487 | 2054/07 | $3,830.60 | $2,322.98 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $553,685.16 |
| 488 | 2054/08 | $3,846.56 | $2,307.02 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $549,838.61 |
| 489 | 2054/09 | $3,862.59 | $2,290.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $545,976.02 |
| 490 | 2054/10 | $3,878.68 | $2,274.90 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $542,097.34 |
| 491 | 2054/11 | $3,894.84 | $2,258.74 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $538,202.50 |
| 492 | 2054/12 | $3,911.07 | $2,242.51 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $534,291.43 |
| 493 | 2055/01 | $3,927.37 | $2,226.21 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $530,364.06 |
| 494 | 2055/02 | $3,943.73 | $2,209.85 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $526,420.33 |
| 495 | 2055/03 | $3,960.16 | $2,193.42 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $522,460.17 |
| 496 | 2055/04 | $3,976.66 | $2,176.92 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $518,483.51 |
| 497 | 2055/05 | $3,993.23 | $2,160.35 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $514,490.27 |
| 498 | 2055/06 | $4,009.87 | $2,143.71 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $510,480.40 |
| 499 | 2055/07 | $4,026.58 | $2,127.00 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $506,453.82 |
| 500 | 2055/08 | $4,043.36 | $2,110.22 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $502,410.47 |
| 501 | 2055/09 | $4,060.20 | $2,093.38 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $498,350.26 |
| 502 | 2055/10 | $4,077.12 | $2,076.46 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $494,273.14 |
| 503 | 2055/11 | $4,094.11 | $2,059.47 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $490,179.04 |
| 504 | 2055/12 | $4,111.17 | $2,042.41 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $486,067.87 |
| 505 | 2056/01 | $4,128.30 | $2,025.28 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $481,939.57 |
| 506 | 2056/02 | $4,145.50 | $2,008.08 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $477,794.07 |
| 507 | 2056/03 | $4,162.77 | $1,990.81 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $473,631.30 |
| 508 | 2056/04 | $4,180.12 | $1,973.46 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $469,451.18 |
| 509 | 2056/05 | $4,197.53 | $1,956.05 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $465,253.65 |
| 510 | 2056/06 | $4,215.02 | $1,938.56 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $461,038.63 |
| 511 | 2056/07 | $4,232.59 | $1,920.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $456,806.04 |
| 512 | 2056/08 | $4,250.22 | $1,903.36 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $452,555.82 |
| 513 | 2056/09 | $4,267.93 | $1,885.65 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $448,287.89 |
| 514 | 2056/10 | $4,285.71 | $1,867.87 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $444,002.17 |
| 515 | 2056/11 | $4,303.57 | $1,850.01 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $439,698.60 |
| 516 | 2056/12 | $4,321.50 | $1,832.08 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $435,377.10 |
| 517 | 2057/01 | $4,339.51 | $1,814.07 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $431,037.59 |
| 518 | 2057/02 | $4,357.59 | $1,795.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $426,680.00 |
| 519 | 2057/03 | $4,375.75 | $1,777.83 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $422,304.25 |
| 520 | 2057/04 | $4,393.98 | $1,759.60 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $417,910.27 |
| 521 | 2057/05 | $4,412.29 | $1,741.29 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $413,497.99 |
| 522 | 2057/06 | $4,430.67 | $1,722.91 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $409,067.31 |
| 523 | 2057/07 | $4,449.13 | $1,704.45 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $404,618.18 |
| 524 | 2057/08 | $4,467.67 | $1,685.91 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $400,150.51 |
| 525 | 2057/09 | $4,486.29 | $1,667.29 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $395,664.22 |
| 526 | 2057/10 | $4,504.98 | $1,648.60 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $391,159.24 |
| 527 | 2057/11 | $4,523.75 | $1,629.83 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $386,635.49 |
| 528 | 2057/12 | $4,542.60 | $1,610.98 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $382,092.89 |
| 529 | 2058/01 | $4,561.53 | $1,592.05 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $377,531.37 |
| 530 | 2058/02 | $4,580.53 | $1,573.05 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $372,950.83 |
| 531 | 2058/03 | $4,599.62 | $1,553.96 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $368,351.22 |
| 532 | 2058/04 | $4,618.78 | $1,534.80 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $363,732.43 |
| 533 | 2058/05 | $4,638.03 | $1,515.55 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $359,094.40 |
| 534 | 2058/06 | $4,657.35 | $1,496.23 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $354,437.05 |
| 535 | 2058/07 | $4,676.76 | $1,476.82 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $349,760.29 |
| 536 | 2058/08 | $4,696.25 | $1,457.33 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $345,064.04 |
| 537 | 2058/09 | $4,715.81 | $1,437.77 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $340,348.23 |
| 538 | 2058/10 | $4,735.46 | $1,418.12 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $335,612.77 |
| 539 | 2058/11 | $4,755.19 | $1,398.39 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $330,857.57 |
| 540 | 2058/12 | $4,775.01 | $1,378.57 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $326,082.57 |
| 541 | 2059/01 | $4,794.90 | $1,358.68 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $321,287.66 |
| 542 | 2059/02 | $4,814.88 | $1,338.70 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $316,472.78 |
| 543 | 2059/03 | $4,834.94 | $1,318.64 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $311,637.84 |
| 544 | 2059/04 | $4,855.09 | $1,298.49 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $306,782.75 |
| 545 | 2059/05 | $4,875.32 | $1,278.26 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $301,907.43 |
| 546 | 2059/06 | $4,895.63 | $1,257.95 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $297,011.80 |
| 547 | 2059/07 | $4,916.03 | $1,237.55 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $292,095.77 |
| 548 | 2059/08 | $4,936.51 | $1,217.07 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $287,159.25 |
| 549 | 2059/09 | $4,957.08 | $1,196.50 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $282,202.17 |
| 550 | 2059/10 | $4,977.74 | $1,175.84 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $277,224.43 |
| 551 | 2059/11 | $4,998.48 | $1,155.10 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $272,225.95 |
| 552 | 2059/12 | $5,019.31 | $1,134.27 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $267,206.65 |
| 553 | 2060/01 | $5,040.22 | $1,113.36 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $262,166.43 |
| 554 | 2060/02 | $5,061.22 | $1,092.36 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $257,105.21 |
| 555 | 2060/03 | $5,082.31 | $1,071.27 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $252,022.90 |
| 556 | 2060/04 | $5,103.48 | $1,050.10 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $246,919.41 |
| 557 | 2060/05 | $5,124.75 | $1,028.83 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $241,794.66 |
| 558 | 2060/06 | $5,146.10 | $1,007.48 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $236,648.56 |
| 559 | 2060/07 | $5,167.54 | $986.04 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $231,481.02 |
| 560 | 2060/08 | $5,189.08 | $964.50 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $226,291.94 |
| 561 | 2060/09 | $5,210.70 | $942.88 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $221,081.24 |
| 562 | 2060/10 | $5,232.41 | $921.17 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $215,848.84 |
| 563 | 2060/11 | $5,254.21 | $899.37 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $210,594.63 |
| 564 | 2060/12 | $5,276.10 | $877.48 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $205,318.52 |
| 565 | 2061/01 | $5,298.09 | $855.49 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $200,020.44 |
| 566 | 2061/02 | $5,320.16 | $833.42 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $194,700.27 |
| 567 | 2061/03 | $5,342.33 | $811.25 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $189,357.95 |
| 568 | 2061/04 | $5,364.59 | $788.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $183,993.36 |
| 569 | 2061/05 | $5,386.94 | $766.64 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $178,606.42 |
| 570 | 2061/06 | $5,409.39 | $744.19 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $173,197.03 |
| 571 | 2061/07 | $5,431.93 | $721.65 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $167,765.10 |
| 572 | 2061/08 | $5,454.56 | $699.02 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $162,310.54 |
| 573 | 2061/09 | $5,477.29 | $676.29 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $156,833.26 |
| 574 | 2061/10 | $5,500.11 | $653.47 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $151,333.15 |
| 575 | 2061/11 | $5,523.03 | $630.55 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $145,810.12 |
| 576 | 2061/12 | $5,546.04 | $607.54 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $140,264.08 |
| 577 | 2062/01 | $5,569.15 | $584.43 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $134,694.94 |
| 578 | 2062/02 | $5,592.35 | $561.23 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $129,102.59 |
| 579 | 2062/03 | $5,615.65 | $537.93 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $123,486.93 |
| 580 | 2062/04 | $5,639.05 | $514.53 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $117,847.88 |
| 581 | 2062/05 | $5,662.55 | $491.03 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $112,185.33 |
| 582 | 2062/06 | $5,686.14 | $467.44 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $106,499.19 |
| 583 | 2062/07 | $5,709.83 | $443.75 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $100,789.36 |
| 584 | 2062/08 | $5,733.62 | $419.96 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $95,055.74 |
| 585 | 2062/09 | $5,757.51 | $396.07 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $89,298.22 |
| 586 | 2062/10 | $5,781.50 | $372.08 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $83,516.72 |
| 587 | 2062/11 | $5,805.59 | $347.99 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $77,711.12 |
| 588 | 2062/12 | $5,829.78 | $323.80 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $71,881.34 |
| 589 | 2063/01 | $5,854.07 | $299.51 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $66,027.26 |
| 590 | 2063/02 | $5,878.47 | $275.11 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $60,148.80 |
| 591 | 2063/03 | $5,902.96 | $250.62 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $54,245.84 |
| 592 | 2063/04 | $5,927.56 | $226.02 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $48,318.28 |
| 593 | 2063/05 | $5,952.25 | $201.33 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $42,366.03 |
| 594 | 2063/06 | $5,977.06 | $176.53 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $36,388.97 |
| 595 | 2063/07 | $6,001.96 | $151.62 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $30,387.01 |
| 596 | 2063/08 | $6,026.97 | $126.61 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $24,360.04 |
| 597 | 2063/09 | $6,052.08 | $101.50 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $18,307.96 |
| 598 | 2063/10 | $6,077.30 | $76.28 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $12,230.67 |
| 599 | 2063/11 | $6,102.62 | $50.96 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $6,128.05 |
| 600 | 2063/12 | $6,128.05 | $25.53 | $0.00 | $1,212.50 | $50.00 | $7,416.08 | $0.00 |
| Totals | $1,355,000.00 | $2,337,148.19 | $127,595.83 | $727,500.00 | $30,000.00 | $4,577,244.03 |
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.