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 $1,468,000.00 at 4.5% interest rate for a $1,568,000.00 home, you need to have a monthly payment of $8,031.25 ~ $8,153.58. You will make a total of 480 payments and you will pay off your mortgage on 2054/08.
Loan Comparison
You can save $294,691.00 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:
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $6,156.64 | 4.5% | 600 months | $3,793,985.06 | $2,225,985.06 |
| 50 years | Bi-Weekly | $3,078.32 | 4.5% | 512 months | $3,401,539.58 | $1,833,539.58 |
| 45 years | Monthly | $6,345.78 | 4.5% | 540 months | $3,526,722.60 | $1,958,722.60 |
| 45 years | Bi-Weekly | $3,172.89 | 4.5% | 461 months | $3,183,961.91 | $1,615,961.91 |
| 40 years | Monthly | $6,599.58 | 4.5% | 480 months | $3,267,799.58 | $1,699,799.58 |
| 40 years | Bi-Weekly | $3,299.79 | 4.5% | 409 months | $2,973,108.58 | $1,405,108.58 |
| 35 years | Monthly | $6,947.41 | 4.5% | 420 months | $3,017,911.71 | $1,449,911.71 |
| 35 years | Bi-Weekly | $3,473.71 | 4.5% | 358 months | $2,769,389.82 | $1,201,389.82 |
| 30 years | Monthly | $7,438.14 | 4.5% | 360 months | $2,777,730.53 | $1,209,730.53 |
| 30 years | Bi-Weekly | $3,719.07 | 4.5% | 307 months | $2,573,192.43 | $1,005,192.43 |
| 25 years | Monthly | $8,159.62 | 4.5% | 300 months | $2,547,886.23 | $979,886.23 |
| 25 years | Bi-Weekly | $4,079.81 | 4.5% | 256 months | $2,384,871.88 | $816,871.88 |
| 20 years | Monthly | $9,287.29 | 4.5% | 240 months | $2,328,950.28 | $760,950.28 |
| 20 years | Bi-Weekly | $4,643.65 | 4.5% | 205 months | $2,204,744.61 | $636,744.61 |
| 15 years | Monthly | $11,230.10 | 4.5% | 180 months | $2,121,418.27 | $553,418.27 |
| 15 years | Bi-Weekly | $5,615.05 | 4.5% | 154 months | $2,033,080.82 | $465,080.82 |
| 10 years | Monthly | $15,214.12 | 4.5% | 120 months | $1,925,694.21 | $357,694.21 |
| 10 years | Bi-Weekly | $7,607.06 | 4.5% | 103 months | $1,870,097.98 | $302,097.98 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/09 | $1,094.58 | $5,505.00 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,466,905.42 |
| 2 | 2014/10 | $1,098.69 | $5,500.90 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,465,806.73 |
| 3 | 2014/11 | $1,102.81 | $5,496.78 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,464,703.92 |
| 4 | 2014/12 | $1,106.94 | $5,492.64 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,463,596.98 |
| 5 | 2015/01 | $1,111.09 | $5,488.49 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,462,485.89 |
| 6 | 2015/02 | $1,115.26 | $5,484.32 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,461,370.63 |
| 7 | 2015/03 | $1,119.44 | $5,480.14 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,460,251.18 |
| 8 | 2015/04 | $1,123.64 | $5,475.94 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,459,127.54 |
| 9 | 2015/05 | $1,127.85 | $5,471.73 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,457,999.69 |
| 10 | 2015/06 | $1,132.08 | $5,467.50 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,456,867.61 |
| 11 | 2015/07 | $1,136.33 | $5,463.25 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,455,731.28 |
| 12 | 2015/08 | $1,140.59 | $5,458.99 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,454,590.69 |
| 13 | 2015/09 | $1,144.87 | $5,454.72 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,453,445.82 |
| 14 | 2015/10 | $1,149.16 | $5,450.42 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,452,296.66 |
| 15 | 2015/11 | $1,153.47 | $5,446.11 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,451,143.19 |
| 16 | 2015/12 | $1,157.80 | $5,441.79 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,449,985.39 |
| 17 | 2016/01 | $1,162.14 | $5,437.45 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,448,823.26 |
| 18 | 2016/02 | $1,166.50 | $5,433.09 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,447,656.76 |
| 19 | 2016/03 | $1,170.87 | $5,428.71 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,446,485.89 |
| 20 | 2016/04 | $1,175.26 | $5,424.32 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,445,310.63 |
| 21 | 2016/05 | $1,179.67 | $5,419.91 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,444,130.96 |
| 22 | 2016/06 | $1,184.09 | $5,415.49 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,442,946.87 |
| 23 | 2016/07 | $1,188.53 | $5,411.05 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,441,758.34 |
| 24 | 2016/08 | $1,192.99 | $5,406.59 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,440,565.35 |
| 25 | 2016/09 | $1,197.46 | $5,402.12 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,439,367.89 |
| 26 | 2016/10 | $1,201.95 | $5,397.63 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,438,165.94 |
| 27 | 2016/11 | $1,206.46 | $5,393.12 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,436,959.48 |
| 28 | 2016/12 | $1,210.98 | $5,388.60 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,435,748.49 |
| 29 | 2017/01 | $1,215.53 | $5,384.06 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,434,532.97 |
| 30 | 2017/02 | $1,220.08 | $5,379.50 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,433,312.88 |
| 31 | 2017/03 | $1,224.66 | $5,374.92 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,432,088.22 |
| 32 | 2017/04 | $1,229.25 | $5,370.33 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,430,858.97 |
| 33 | 2017/05 | $1,233.86 | $5,365.72 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,429,625.11 |
| 34 | 2017/06 | $1,238.49 | $5,361.09 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,428,386.62 |
| 35 | 2017/07 | $1,243.13 | $5,356.45 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,427,143.49 |
| 36 | 2017/08 | $1,247.79 | $5,351.79 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,425,895.69 |
| 37 | 2017/09 | $1,252.47 | $5,347.11 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,424,643.22 |
| 38 | 2017/10 | $1,257.17 | $5,342.41 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,423,386.05 |
| 39 | 2017/11 | $1,261.88 | $5,337.70 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,422,124.17 |
| 40 | 2017/12 | $1,266.62 | $5,332.97 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,420,857.55 |
| 41 | 2018/01 | $1,271.37 | $5,328.22 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,419,586.18 |
| 42 | 2018/02 | $1,276.13 | $5,323.45 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,418,310.05 |
| 43 | 2018/03 | $1,280.92 | $5,318.66 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,417,029.13 |
| 44 | 2018/04 | $1,285.72 | $5,313.86 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,415,743.40 |
| 45 | 2018/05 | $1,290.54 | $5,309.04 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,414,452.86 |
| 46 | 2018/06 | $1,295.38 | $5,304.20 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,413,157.48 |
| 47 | 2018/07 | $1,300.24 | $5,299.34 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,411,857.23 |
| 48 | 2018/08 | $1,305.12 | $5,294.46 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,410,552.12 |
| 49 | 2018/09 | $1,310.01 | $5,289.57 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,409,242.10 |
| 50 | 2018/10 | $1,314.92 | $5,284.66 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,407,927.18 |
| 51 | 2018/11 | $1,319.86 | $5,279.73 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,406,607.32 |
| 52 | 2018/12 | $1,324.80 | $5,274.78 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,405,282.52 |
| 53 | 2019/01 | $1,329.77 | $5,269.81 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,403,952.75 |
| 54 | 2019/02 | $1,334.76 | $5,264.82 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,402,617.99 |
| 55 | 2019/03 | $1,339.77 | $5,259.82 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,401,278.22 |
| 56 | 2019/04 | $1,344.79 | $5,254.79 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,399,933.43 |
| 57 | 2019/05 | $1,349.83 | $5,249.75 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,398,583.60 |
| 58 | 2019/06 | $1,354.89 | $5,244.69 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,397,228.71 |
| 59 | 2019/07 | $1,359.97 | $5,239.61 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,395,868.73 |
| 60 | 2019/08 | $1,365.07 | $5,234.51 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,394,503.66 |
| 61 | 2019/09 | $1,370.19 | $5,229.39 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,393,133.46 |
| 62 | 2019/10 | $1,375.33 | $5,224.25 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,391,758.13 |
| 63 | 2019/11 | $1,380.49 | $5,219.09 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,390,377.64 |
| 64 | 2019/12 | $1,385.67 | $5,213.92 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,388,991.98 |
| 65 | 2020/01 | $1,390.86 | $5,208.72 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,387,601.11 |
| 66 | 2020/02 | $1,396.08 | $5,203.50 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,386,205.03 |
| 67 | 2020/03 | $1,401.31 | $5,198.27 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,384,803.72 |
| 68 | 2020/04 | $1,406.57 | $5,193.01 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,383,397.15 |
| 69 | 2020/05 | $1,411.84 | $5,187.74 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,381,985.31 |
| 70 | 2020/06 | $1,417.14 | $5,182.44 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,380,568.17 |
| 71 | 2020/07 | $1,422.45 | $5,177.13 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,379,145.72 |
| 72 | 2020/08 | $1,427.79 | $5,171.80 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,377,717.93 |
| 73 | 2020/09 | $1,433.14 | $5,166.44 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,376,284.79 |
| 74 | 2020/10 | $1,438.51 | $5,161.07 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,374,846.28 |
| 75 | 2020/11 | $1,443.91 | $5,155.67 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,373,402.37 |
| 76 | 2020/12 | $1,449.32 | $5,150.26 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,371,953.05 |
| 77 | 2021/01 | $1,454.76 | $5,144.82 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,370,498.29 |
| 78 | 2021/02 | $1,460.21 | $5,139.37 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,369,038.07 |
| 79 | 2021/03 | $1,465.69 | $5,133.89 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,367,572.38 |
| 80 | 2021/04 | $1,471.19 | $5,128.40 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,366,101.20 |
| 81 | 2021/05 | $1,476.70 | $5,122.88 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,364,624.50 |
| 82 | 2021/06 | $1,482.24 | $5,117.34 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,363,142.26 |
| 83 | 2021/07 | $1,487.80 | $5,111.78 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,361,654.46 |
| 84 | 2021/08 | $1,493.38 | $5,106.20 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,360,161.08 |
| 85 | 2021/09 | $1,498.98 | $5,100.60 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,358,662.10 |
| 86 | 2021/10 | $1,504.60 | $5,094.98 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,357,157.50 |
| 87 | 2021/11 | $1,510.24 | $5,089.34 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,355,647.26 |
| 88 | 2021/12 | $1,515.91 | $5,083.68 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,354,131.35 |
| 89 | 2022/01 | $1,521.59 | $5,077.99 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,352,609.76 |
| 90 | 2022/02 | $1,527.30 | $5,072.29 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,351,082.47 |
| 91 | 2022/03 | $1,533.02 | $5,066.56 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,349,549.44 |
| 92 | 2022/04 | $1,538.77 | $5,060.81 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,348,010.67 |
| 93 | 2022/05 | $1,544.54 | $5,055.04 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,346,466.13 |
| 94 | 2022/06 | $1,550.33 | $5,049.25 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,344,915.80 |
| 95 | 2022/07 | $1,556.15 | $5,043.43 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,343,359.65 |
| 96 | 2022/08 | $1,561.98 | $5,037.60 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,341,797.66 |
| 97 | 2022/09 | $1,567.84 | $5,031.74 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,340,229.82 |
| 98 | 2022/10 | $1,573.72 | $5,025.86 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,338,656.10 |
| 99 | 2022/11 | $1,579.62 | $5,019.96 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,337,076.48 |
| 100 | 2022/12 | $1,585.55 | $5,014.04 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,335,490.93 |
| 101 | 2023/01 | $1,591.49 | $5,008.09 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,333,899.44 |
| 102 | 2023/02 | $1,597.46 | $5,002.12 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,332,301.98 |
| 103 | 2023/03 | $1,603.45 | $4,996.13 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,330,698.53 |
| 104 | 2023/04 | $1,609.46 | $4,990.12 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,329,089.07 |
| 105 | 2023/05 | $1,615.50 | $4,984.08 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,327,473.57 |
| 106 | 2023/06 | $1,621.56 | $4,978.03 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,325,852.01 |
| 107 | 2023/07 | $1,627.64 | $4,971.95 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,324,224.38 |
| 108 | 2023/08 | $1,633.74 | $4,965.84 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,322,590.64 |
| 109 | 2023/09 | $1,639.87 | $4,959.71 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,320,950.77 |
| 110 | 2023/10 | $1,646.02 | $4,953.57 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,319,304.75 |
| 111 | 2023/11 | $1,652.19 | $4,947.39 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,317,652.56 |
| 112 | 2023/12 | $1,658.39 | $4,941.20 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,315,994.18 |
| 113 | 2024/01 | $1,664.60 | $4,934.98 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,314,329.57 |
| 114 | 2024/02 | $1,670.85 | $4,928.74 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,312,658.73 |
| 115 | 2024/03 | $1,677.11 | $4,922.47 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,310,981.61 |
| 116 | 2024/04 | $1,683.40 | $4,916.18 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,309,298.21 |
| 117 | 2024/05 | $1,689.71 | $4,909.87 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,307,608.50 |
| 118 | 2024/06 | $1,696.05 | $4,903.53 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,305,912.45 |
| 119 | 2024/07 | $1,702.41 | $4,897.17 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,304,210.04 |
| 120 | 2024/08 | $1,708.79 | $4,890.79 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,302,501.24 |
| 121 | 2024/09 | $1,715.20 | $4,884.38 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,300,786.04 |
| 122 | 2024/10 | $1,721.63 | $4,877.95 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,299,064.40 |
| 123 | 2024/11 | $1,728.09 | $4,871.49 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,297,336.31 |
| 124 | 2024/12 | $1,734.57 | $4,865.01 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,295,601.74 |
| 125 | 2025/01 | $1,741.08 | $4,858.51 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,293,860.67 |
| 126 | 2025/02 | $1,747.60 | $4,851.98 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,292,113.06 |
| 127 | 2025/03 | $1,754.16 | $4,845.42 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,290,358.90 |
| 128 | 2025/04 | $1,760.74 | $4,838.85 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,288,598.17 |
| 129 | 2025/05 | $1,767.34 | $4,832.24 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,286,830.83 |
| 130 | 2025/06 | $1,773.97 | $4,825.62 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,285,056.86 |
| 131 | 2025/07 | $1,780.62 | $4,818.96 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,283,276.24 |
| 132 | 2025/08 | $1,787.30 | $4,812.29 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,281,488.94 |
| 133 | 2025/09 | $1,794.00 | $4,805.58 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,279,694.95 |
| 134 | 2025/10 | $1,800.73 | $4,798.86 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,277,894.22 |
| 135 | 2025/11 | $1,807.48 | $4,792.10 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,276,086.74 |
| 136 | 2025/12 | $1,814.26 | $4,785.33 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,274,272.48 |
| 137 | 2026/01 | $1,821.06 | $4,778.52 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,272,451.42 |
| 138 | 2026/02 | $1,827.89 | $4,771.69 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,270,623.53 |
| 139 | 2026/03 | $1,834.74 | $4,764.84 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,268,788.79 |
| 140 | 2026/04 | $1,841.62 | $4,757.96 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,266,947.16 |
| 141 | 2026/05 | $1,848.53 | $4,751.05 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,265,098.63 |
| 142 | 2026/06 | $1,855.46 | $4,744.12 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,263,243.17 |
| 143 | 2026/07 | $1,862.42 | $4,737.16 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,261,380.75 |
| 144 | 2026/08 | $1,869.40 | $4,730.18 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,259,511.35 |
| 145 | 2026/09 | $1,876.41 | $4,723.17 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,257,634.93 |
| 146 | 2026/10 | $1,883.45 | $4,716.13 | $122.33 | $1,306.67 | $125.00 | $8,153.58 | $1,255,751.48 |
| 147 | 2026/11 | $1,890.51 | $4,709.07 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,253,860.96 |
| 148 | 2026/12 | $1,897.60 | $4,701.98 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,251,963.36 |
| 149 | 2027/01 | $1,904.72 | $4,694.86 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,250,058.64 |
| 150 | 2027/02 | $1,911.86 | $4,687.72 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,248,146.78 |
| 151 | 2027/03 | $1,919.03 | $4,680.55 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,246,227.75 |
| 152 | 2027/04 | $1,926.23 | $4,673.35 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,244,301.52 |
| 153 | 2027/05 | $1,933.45 | $4,666.13 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,242,368.07 |
| 154 | 2027/06 | $1,940.70 | $4,658.88 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,240,427.36 |
| 155 | 2027/07 | $1,947.98 | $4,651.60 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,238,479.38 |
| 156 | 2027/08 | $1,955.28 | $4,644.30 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,236,524.10 |
| 157 | 2027/09 | $1,962.62 | $4,636.97 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,234,561.48 |
| 158 | 2027/10 | $1,969.98 | $4,629.61 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,232,591.51 |
| 159 | 2027/11 | $1,977.36 | $4,622.22 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,230,614.14 |
| 160 | 2027/12 | $1,984.78 | $4,614.80 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,228,629.36 |
| 161 | 2028/01 | $1,992.22 | $4,607.36 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,226,637.14 |
| 162 | 2028/02 | $1,999.69 | $4,599.89 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,224,637.45 |
| 163 | 2028/03 | $2,007.19 | $4,592.39 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,222,630.25 |
| 164 | 2028/04 | $2,014.72 | $4,584.86 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,220,615.53 |
| 165 | 2028/05 | $2,022.27 | $4,577.31 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,218,593.26 |
| 166 | 2028/06 | $2,029.86 | $4,569.72 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,216,563.40 |
| 167 | 2028/07 | $2,037.47 | $4,562.11 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,214,525.93 |
| 168 | 2028/08 | $2,045.11 | $4,554.47 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,212,480.82 |
| 169 | 2028/09 | $2,052.78 | $4,546.80 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,210,428.04 |
| 170 | 2028/10 | $2,060.48 | $4,539.11 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,208,367.57 |
| 171 | 2028/11 | $2,068.20 | $4,531.38 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,206,299.36 |
| 172 | 2028/12 | $2,075.96 | $4,523.62 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,204,223.40 |
| 173 | 2029/01 | $2,083.74 | $4,515.84 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,202,139.66 |
| 174 | 2029/02 | $2,091.56 | $4,508.02 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,200,048.10 |
| 175 | 2029/03 | $2,099.40 | $4,500.18 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,197,948.70 |
| 176 | 2029/04 | $2,107.27 | $4,492.31 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,195,841.42 |
| 177 | 2029/05 | $2,115.18 | $4,484.41 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,193,726.24 |
| 178 | 2029/06 | $2,123.11 | $4,476.47 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,191,603.14 |
| 179 | 2029/07 | $2,131.07 | $4,468.51 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,189,472.07 |
| 180 | 2029/08 | $2,139.06 | $4,460.52 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,187,333.00 |
| 181 | 2029/09 | $2,147.08 | $4,452.50 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,185,185.92 |
| 182 | 2029/10 | $2,155.14 | $4,444.45 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,183,030.78 |
| 183 | 2029/11 | $2,163.22 | $4,436.37 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,180,867.57 |
| 184 | 2029/12 | $2,171.33 | $4,428.25 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,178,696.24 |
| 185 | 2030/01 | $2,179.47 | $4,420.11 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,176,516.77 |
| 186 | 2030/02 | $2,187.64 | $4,411.94 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,174,329.12 |
| 187 | 2030/03 | $2,195.85 | $4,403.73 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,172,133.27 |
| 188 | 2030/04 | $2,204.08 | $4,395.50 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,169,929.19 |
| 189 | 2030/05 | $2,212.35 | $4,387.23 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,167,716.84 |
| 190 | 2030/06 | $2,220.64 | $4,378.94 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,165,496.20 |
| 191 | 2030/07 | $2,228.97 | $4,370.61 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,163,267.23 |
| 192 | 2030/08 | $2,237.33 | $4,362.25 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,161,029.90 |
| 193 | 2030/09 | $2,245.72 | $4,353.86 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,158,784.18 |
| 194 | 2030/10 | $2,254.14 | $4,345.44 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,156,530.03 |
| 195 | 2030/11 | $2,262.59 | $4,336.99 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,154,267.44 |
| 196 | 2030/12 | $2,271.08 | $4,328.50 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,151,996.36 |
| 197 | 2031/01 | $2,279.60 | $4,319.99 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,149,716.76 |
| 198 | 2031/02 | $2,288.14 | $4,311.44 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,147,428.62 |
| 199 | 2031/03 | $2,296.73 | $4,302.86 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,145,131.89 |
| 200 | 2031/04 | $2,305.34 | $4,294.24 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,142,826.56 |
| 201 | 2031/05 | $2,313.98 | $4,285.60 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,140,512.57 |
| 202 | 2031/06 | $2,322.66 | $4,276.92 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,138,189.91 |
| 203 | 2031/07 | $2,331.37 | $4,268.21 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,135,858.54 |
| 204 | 2031/08 | $2,340.11 | $4,259.47 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,133,518.43 |
| 205 | 2031/09 | $2,348.89 | $4,250.69 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,131,169.54 |
| 206 | 2031/10 | $2,357.70 | $4,241.89 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,128,811.85 |
| 207 | 2031/11 | $2,366.54 | $4,233.04 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,126,445.31 |
| 208 | 2031/12 | $2,375.41 | $4,224.17 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,124,069.89 |
| 209 | 2032/01 | $2,384.32 | $4,215.26 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,121,685.57 |
| 210 | 2032/02 | $2,393.26 | $4,206.32 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,119,292.31 |
| 211 | 2032/03 | $2,402.24 | $4,197.35 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,116,890.08 |
| 212 | 2032/04 | $2,411.24 | $4,188.34 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,114,478.83 |
| 213 | 2032/05 | $2,420.29 | $4,179.30 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,112,058.54 |
| 214 | 2032/06 | $2,429.36 | $4,170.22 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,109,629.18 |
| 215 | 2032/07 | $2,438.47 | $4,161.11 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,107,190.71 |
| 216 | 2032/08 | $2,447.62 | $4,151.97 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,104,743.09 |
| 217 | 2032/09 | $2,456.80 | $4,142.79 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,102,286.30 |
| 218 | 2032/10 | $2,466.01 | $4,133.57 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,099,820.29 |
| 219 | 2032/11 | $2,475.26 | $4,124.33 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,097,345.03 |
| 220 | 2032/12 | $2,484.54 | $4,115.04 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,094,860.49 |
| 221 | 2033/01 | $2,493.86 | $4,105.73 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,092,366.64 |
| 222 | 2033/02 | $2,503.21 | $4,096.37 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,089,863.43 |
| 223 | 2033/03 | $2,512.59 | $4,086.99 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,087,350.83 |
| 224 | 2033/04 | $2,522.02 | $4,077.57 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,084,828.82 |
| 225 | 2033/05 | $2,531.47 | $4,068.11 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,082,297.34 |
| 226 | 2033/06 | $2,540.97 | $4,058.62 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,079,756.38 |
| 227 | 2033/07 | $2,550.50 | $4,049.09 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,077,205.88 |
| 228 | 2033/08 | $2,560.06 | $4,039.52 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,074,645.82 |
| 229 | 2033/09 | $2,569.66 | $4,029.92 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,072,076.16 |
| 230 | 2033/10 | $2,579.30 | $4,020.29 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,069,496.86 |
| 231 | 2033/11 | $2,588.97 | $4,010.61 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,066,907.89 |
| 232 | 2033/12 | $2,598.68 | $4,000.90 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,064,309.21 |
| 233 | 2034/01 | $2,608.42 | $3,991.16 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,061,700.79 |
| 234 | 2034/02 | $2,618.20 | $3,981.38 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,059,082.59 |
| 235 | 2034/03 | $2,628.02 | $3,971.56 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,056,454.56 |
| 236 | 2034/04 | $2,637.88 | $3,961.70 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,053,816.69 |
| 237 | 2034/05 | $2,647.77 | $3,951.81 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,051,168.92 |
| 238 | 2034/06 | $2,657.70 | $3,941.88 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,048,511.22 |
| 239 | 2034/07 | $2,667.67 | $3,931.92 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,045,843.55 |
| 240 | 2034/08 | $2,677.67 | $3,921.91 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,043,165.88 |
| 241 | 2034/09 | $2,687.71 | $3,911.87 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,040,478.17 |
| 242 | 2034/10 | $2,697.79 | $3,901.79 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,037,780.38 |
| 243 | 2034/11 | $2,707.91 | $3,891.68 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,035,072.48 |
| 244 | 2034/12 | $2,718.06 | $3,881.52 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,032,354.42 |
| 245 | 2035/01 | $2,728.25 | $3,871.33 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,029,626.16 |
| 246 | 2035/02 | $2,738.48 | $3,861.10 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,026,887.68 |
| 247 | 2035/03 | $2,748.75 | $3,850.83 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,024,138.93 |
| 248 | 2035/04 | $2,759.06 | $3,840.52 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,021,379.86 |
| 249 | 2035/05 | $2,769.41 | $3,830.17 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,018,610.46 |
| 250 | 2035/06 | $2,779.79 | $3,819.79 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,015,830.66 |
| 251 | 2035/07 | $2,790.22 | $3,809.36 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,013,040.45 |
| 252 | 2035/08 | $2,800.68 | $3,798.90 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,010,239.76 |
| 253 | 2035/09 | $2,811.18 | $3,788.40 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,007,428.58 |
| 254 | 2035/10 | $2,821.73 | $3,777.86 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,004,606.86 |
| 255 | 2035/11 | $2,832.31 | $3,767.28 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $1,001,774.55 |
| 256 | 2035/12 | $2,842.93 | $3,756.65 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $998,931.62 |
| 257 | 2036/01 | $2,853.59 | $3,745.99 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $996,078.03 |
| 258 | 2036/02 | $2,864.29 | $3,735.29 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $993,213.74 |
| 259 | 2036/03 | $2,875.03 | $3,724.55 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $990,338.71 |
| 260 | 2036/04 | $2,885.81 | $3,713.77 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $987,452.90 |
| 261 | 2036/05 | $2,896.63 | $3,702.95 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $984,556.27 |
| 262 | 2036/06 | $2,907.50 | $3,692.09 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $981,648.77 |
| 263 | 2036/07 | $2,918.40 | $3,681.18 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $978,730.37 |
| 264 | 2036/08 | $2,929.34 | $3,670.24 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $975,801.03 |
| 265 | 2036/09 | $2,940.33 | $3,659.25 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $972,860.70 |
| 266 | 2036/10 | $2,951.35 | $3,648.23 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $969,909.34 |
| 267 | 2036/11 | $2,962.42 | $3,637.16 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $966,946.92 |
| 268 | 2036/12 | $2,973.53 | $3,626.05 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $963,973.39 |
| 269 | 2037/01 | $2,984.68 | $3,614.90 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $960,988.71 |
| 270 | 2037/02 | $2,995.87 | $3,603.71 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $957,992.83 |
| 271 | 2037/03 | $3,007.11 | $3,592.47 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $954,985.72 |
| 272 | 2037/04 | $3,018.39 | $3,581.20 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $951,967.34 |
| 273 | 2037/05 | $3,029.70 | $3,569.88 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $948,937.63 |
| 274 | 2037/06 | $3,041.07 | $3,558.52 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $945,896.56 |
| 275 | 2037/07 | $3,052.47 | $3,547.11 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $942,844.09 |
| 276 | 2037/08 | $3,063.92 | $3,535.67 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $939,780.18 |
| 277 | 2037/09 | $3,075.41 | $3,524.18 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $936,704.77 |
| 278 | 2037/10 | $3,086.94 | $3,512.64 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $933,617.83 |
| 279 | 2037/11 | $3,098.52 | $3,501.07 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $930,519.32 |
| 280 | 2037/12 | $3,110.14 | $3,489.45 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $927,409.18 |
| 281 | 2038/01 | $3,121.80 | $3,477.78 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $924,287.38 |
| 282 | 2038/02 | $3,133.50 | $3,466.08 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $921,153.88 |
| 283 | 2038/03 | $3,145.26 | $3,454.33 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $918,008.62 |
| 284 | 2038/04 | $3,157.05 | $3,442.53 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $914,851.57 |
| 285 | 2038/05 | $3,168.89 | $3,430.69 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $911,682.68 |
| 286 | 2038/06 | $3,180.77 | $3,418.81 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $908,501.91 |
| 287 | 2038/07 | $3,192.70 | $3,406.88 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $905,309.21 |
| 288 | 2038/08 | $3,204.67 | $3,394.91 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $902,104.54 |
| 289 | 2038/09 | $3,216.69 | $3,382.89 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $898,887.85 |
| 290 | 2038/10 | $3,228.75 | $3,370.83 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $895,659.09 |
| 291 | 2038/11 | $3,240.86 | $3,358.72 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $892,418.23 |
| 292 | 2038/12 | $3,253.01 | $3,346.57 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $889,165.22 |
| 293 | 2039/01 | $3,265.21 | $3,334.37 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $885,900.01 |
| 294 | 2039/02 | $3,277.46 | $3,322.13 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $882,622.55 |
| 295 | 2039/03 | $3,289.75 | $3,309.83 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $879,332.80 |
| 296 | 2039/04 | $3,302.08 | $3,297.50 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $876,030.72 |
| 297 | 2039/05 | $3,314.47 | $3,285.12 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $872,716.25 |
| 298 | 2039/06 | $3,326.90 | $3,272.69 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $869,389.35 |
| 299 | 2039/07 | $3,339.37 | $3,260.21 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $866,049.98 |
| 300 | 2039/08 | $3,351.90 | $3,247.69 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $862,698.08 |
| 301 | 2039/09 | $3,364.46 | $3,235.12 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $859,333.62 |
| 302 | 2039/10 | $3,377.08 | $3,222.50 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $855,956.54 |
| 303 | 2039/11 | $3,389.75 | $3,209.84 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $852,566.79 |
| 304 | 2039/12 | $3,402.46 | $3,197.13 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $849,164.34 |
| 305 | 2040/01 | $3,415.22 | $3,184.37 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $845,749.12 |
| 306 | 2040/02 | $3,428.02 | $3,171.56 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $842,321.10 |
| 307 | 2040/03 | $3,440.88 | $3,158.70 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $838,880.22 |
| 308 | 2040/04 | $3,453.78 | $3,145.80 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $835,426.44 |
| 309 | 2040/05 | $3,466.73 | $3,132.85 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $831,959.70 |
| 310 | 2040/06 | $3,479.73 | $3,119.85 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $828,479.97 |
| 311 | 2040/07 | $3,492.78 | $3,106.80 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $824,987.19 |
| 312 | 2040/08 | $3,505.88 | $3,093.70 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $821,481.31 |
| 313 | 2040/09 | $3,519.03 | $3,080.55 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $817,962.28 |
| 314 | 2040/10 | $3,532.22 | $3,067.36 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $814,430.06 |
| 315 | 2040/11 | $3,545.47 | $3,054.11 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $810,884.59 |
| 316 | 2040/12 | $3,558.77 | $3,040.82 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $807,325.82 |
| 317 | 2041/01 | $3,572.11 | $3,027.47 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $803,753.71 |
| 318 | 2041/02 | $3,585.51 | $3,014.08 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $800,168.20 |
| 319 | 2041/03 | $3,598.95 | $3,000.63 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $796,569.25 |
| 320 | 2041/04 | $3,612.45 | $2,987.13 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $792,956.80 |
| 321 | 2041/05 | $3,625.99 | $2,973.59 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $789,330.81 |
| 322 | 2041/06 | $3,639.59 | $2,959.99 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $785,691.22 |
| 323 | 2041/07 | $3,653.24 | $2,946.34 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $782,037.98 |
| 324 | 2041/08 | $3,666.94 | $2,932.64 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $778,371.04 |
| 325 | 2041/09 | $3,680.69 | $2,918.89 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $774,690.35 |
| 326 | 2041/10 | $3,694.49 | $2,905.09 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $770,995.85 |
| 327 | 2041/11 | $3,708.35 | $2,891.23 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $767,287.51 |
| 328 | 2041/12 | $3,722.25 | $2,877.33 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $763,565.25 |
| 329 | 2042/01 | $3,736.21 | $2,863.37 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $759,829.04 |
| 330 | 2042/02 | $3,750.22 | $2,849.36 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $756,078.81 |
| 331 | 2042/03 | $3,764.29 | $2,835.30 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $752,314.53 |
| 332 | 2042/04 | $3,778.40 | $2,821.18 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $748,536.12 |
| 333 | 2042/05 | $3,792.57 | $2,807.01 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $744,743.55 |
| 334 | 2042/06 | $3,806.79 | $2,792.79 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $740,936.76 |
| 335 | 2042/07 | $3,821.07 | $2,778.51 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $737,115.69 |
| 336 | 2042/08 | $3,835.40 | $2,764.18 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $733,280.29 |
| 337 | 2042/09 | $3,849.78 | $2,749.80 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $729,430.51 |
| 338 | 2042/10 | $3,864.22 | $2,735.36 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $725,566.29 |
| 339 | 2042/11 | $3,878.71 | $2,720.87 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $721,687.58 |
| 340 | 2042/12 | $3,893.25 | $2,706.33 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $717,794.33 |
| 341 | 2043/01 | $3,907.85 | $2,691.73 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $713,886.47 |
| 342 | 2043/02 | $3,922.51 | $2,677.07 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $709,963.97 |
| 343 | 2043/03 | $3,937.22 | $2,662.36 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $706,026.75 |
| 344 | 2043/04 | $3,951.98 | $2,647.60 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $702,074.77 |
| 345 | 2043/05 | $3,966.80 | $2,632.78 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $698,107.96 |
| 346 | 2043/06 | $3,981.68 | $2,617.90 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $694,126.29 |
| 347 | 2043/07 | $3,996.61 | $2,602.97 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $690,129.68 |
| 348 | 2043/08 | $4,011.60 | $2,587.99 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $686,118.08 |
| 349 | 2043/09 | $4,026.64 | $2,572.94 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $682,091.44 |
| 350 | 2043/10 | $4,041.74 | $2,557.84 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $678,049.70 |
| 351 | 2043/11 | $4,056.90 | $2,542.69 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $673,992.81 |
| 352 | 2043/12 | $4,072.11 | $2,527.47 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $669,920.70 |
| 353 | 2044/01 | $4,087.38 | $2,512.20 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $665,833.32 |
| 354 | 2044/02 | $4,102.71 | $2,496.87 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $661,730.61 |
| 355 | 2044/03 | $4,118.09 | $2,481.49 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $657,612.52 |
| 356 | 2044/04 | $4,133.54 | $2,466.05 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $653,478.98 |
| 357 | 2044/05 | $4,149.04 | $2,450.55 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $649,329.95 |
| 358 | 2044/06 | $4,164.60 | $2,434.99 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $645,165.35 |
| 359 | 2044/07 | $4,180.21 | $2,419.37 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $640,985.14 |
| 360 | 2044/08 | $4,195.89 | $2,403.69 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $636,789.25 |
| 361 | 2044/09 | $4,211.62 | $2,387.96 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $632,577.63 |
| 362 | 2044/10 | $4,227.42 | $2,372.17 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $628,350.21 |
| 363 | 2044/11 | $4,243.27 | $2,356.31 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $624,106.94 |
| 364 | 2044/12 | $4,259.18 | $2,340.40 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $619,847.76 |
| 365 | 2045/01 | $4,275.15 | $2,324.43 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $615,572.61 |
| 366 | 2045/02 | $4,291.19 | $2,308.40 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $611,281.42 |
| 367 | 2045/03 | $4,307.28 | $2,292.31 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $606,974.14 |
| 368 | 2045/04 | $4,323.43 | $2,276.15 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $602,650.71 |
| 369 | 2045/05 | $4,339.64 | $2,259.94 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $598,311.07 |
| 370 | 2045/06 | $4,355.92 | $2,243.67 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $593,955.16 |
| 371 | 2045/07 | $4,372.25 | $2,227.33 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $589,582.91 |
| 372 | 2045/08 | $4,388.65 | $2,210.94 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $585,194.26 |
| 373 | 2045/09 | $4,405.10 | $2,194.48 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $580,789.16 |
| 374 | 2045/10 | $4,421.62 | $2,177.96 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $576,367.53 |
| 375 | 2045/11 | $4,438.20 | $2,161.38 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $571,929.33 |
| 376 | 2045/12 | $4,454.85 | $2,144.73 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $567,474.48 |
| 377 | 2046/01 | $4,471.55 | $2,128.03 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $563,002.93 |
| 378 | 2046/02 | $4,488.32 | $2,111.26 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $558,514.61 |
| 379 | 2046/03 | $4,505.15 | $2,094.43 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $554,009.45 |
| 380 | 2046/04 | $4,522.05 | $2,077.54 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $549,487.41 |
| 381 | 2046/05 | $4,539.00 | $2,060.58 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $544,948.40 |
| 382 | 2046/06 | $4,556.03 | $2,043.56 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $540,392.38 |
| 383 | 2046/07 | $4,573.11 | $2,026.47 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $535,819.26 |
| 384 | 2046/08 | $4,590.26 | $2,009.32 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $531,229.00 |
| 385 | 2046/09 | $4,607.47 | $1,992.11 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $526,621.53 |
| 386 | 2046/10 | $4,624.75 | $1,974.83 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $521,996.78 |
| 387 | 2046/11 | $4,642.09 | $1,957.49 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $517,354.68 |
| 388 | 2046/12 | $4,659.50 | $1,940.08 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $512,695.18 |
| 389 | 2047/01 | $4,676.98 | $1,922.61 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $508,018.21 |
| 390 | 2047/02 | $4,694.51 | $1,905.07 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $503,323.69 |
| 391 | 2047/03 | $4,712.12 | $1,887.46 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $498,611.57 |
| 392 | 2047/04 | $4,729.79 | $1,869.79 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $493,881.78 |
| 393 | 2047/05 | $4,747.53 | $1,852.06 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $489,134.26 |
| 394 | 2047/06 | $4,765.33 | $1,834.25 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $484,368.93 |
| 395 | 2047/07 | $4,783.20 | $1,816.38 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $479,585.73 |
| 396 | 2047/08 | $4,801.14 | $1,798.45 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $474,784.59 |
| 397 | 2047/09 | $4,819.14 | $1,780.44 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $469,965.45 |
| 398 | 2047/10 | $4,837.21 | $1,762.37 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $465,128.24 |
| 399 | 2047/11 | $4,855.35 | $1,744.23 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $460,272.89 |
| 400 | 2047/12 | $4,873.56 | $1,726.02 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $455,399.33 |
| 401 | 2048/01 | $4,891.83 | $1,707.75 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $450,507.50 |
| 402 | 2048/02 | $4,910.18 | $1,689.40 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $445,597.32 |
| 403 | 2048/03 | $4,928.59 | $1,670.99 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $440,668.73 |
| 404 | 2048/04 | $4,947.07 | $1,652.51 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $435,721.65 |
| 405 | 2048/05 | $4,965.63 | $1,633.96 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $430,756.02 |
| 406 | 2048/06 | $4,984.25 | $1,615.34 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $425,771.78 |
| 407 | 2048/07 | $5,002.94 | $1,596.64 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $420,768.84 |
| 408 | 2048/08 | $5,021.70 | $1,577.88 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $415,747.14 |
| 409 | 2048/09 | $5,040.53 | $1,559.05 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $410,706.61 |
| 410 | 2048/10 | $5,059.43 | $1,540.15 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $405,647.18 |
| 411 | 2048/11 | $5,078.41 | $1,521.18 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $400,568.77 |
| 412 | 2048/12 | $5,097.45 | $1,502.13 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $395,471.32 |
| 413 | 2049/01 | $5,116.56 | $1,483.02 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $390,354.76 |
| 414 | 2049/02 | $5,135.75 | $1,463.83 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $385,219.00 |
| 415 | 2049/03 | $5,155.01 | $1,444.57 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $380,063.99 |
| 416 | 2049/04 | $5,174.34 | $1,425.24 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $374,889.65 |
| 417 | 2049/05 | $5,193.75 | $1,405.84 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $369,695.90 |
| 418 | 2049/06 | $5,213.22 | $1,386.36 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $364,482.68 |
| 419 | 2049/07 | $5,232.77 | $1,366.81 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $359,249.91 |
| 420 | 2049/08 | $5,252.40 | $1,347.19 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $353,997.51 |
| 421 | 2049/09 | $5,272.09 | $1,327.49 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $348,725.42 |
| 422 | 2049/10 | $5,291.86 | $1,307.72 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $343,433.56 |
| 423 | 2049/11 | $5,311.71 | $1,287.88 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $338,121.85 |
| 424 | 2049/12 | $5,331.63 | $1,267.96 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $332,790.23 |
| 425 | 2050/01 | $5,351.62 | $1,247.96 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $327,438.61 |
| 426 | 2050/02 | $5,371.69 | $1,227.89 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $322,066.92 |
| 427 | 2050/03 | $5,391.83 | $1,207.75 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $316,675.09 |
| 428 | 2050/04 | $5,412.05 | $1,187.53 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $311,263.04 |
| 429 | 2050/05 | $5,432.35 | $1,167.24 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $305,830.69 |
| 430 | 2050/06 | $5,452.72 | $1,146.87 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $300,377.97 |
| 431 | 2050/07 | $5,473.17 | $1,126.42 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $294,904.81 |
| 432 | 2050/08 | $5,493.69 | $1,105.89 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $289,411.12 |
| 433 | 2050/09 | $5,514.29 | $1,085.29 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $283,896.83 |
| 434 | 2050/10 | $5,534.97 | $1,064.61 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $278,361.86 |
| 435 | 2050/11 | $5,555.73 | $1,043.86 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $272,806.13 |
| 436 | 2050/12 | $5,576.56 | $1,023.02 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $267,229.58 |
| 437 | 2051/01 | $5,597.47 | $1,002.11 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $261,632.10 |
| 438 | 2051/02 | $5,618.46 | $981.12 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $256,013.64 |
| 439 | 2051/03 | $5,639.53 | $960.05 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $250,374.11 |
| 440 | 2051/04 | $5,660.68 | $938.90 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $244,713.43 |
| 441 | 2051/05 | $5,681.91 | $917.68 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $239,031.52 |
| 442 | 2051/06 | $5,703.21 | $896.37 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $233,328.31 |
| 443 | 2051/07 | $5,724.60 | $874.98 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $227,603.71 |
| 444 | 2051/08 | $5,746.07 | $853.51 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $221,857.64 |
| 445 | 2051/09 | $5,767.62 | $831.97 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $216,090.02 |
| 446 | 2051/10 | $5,789.24 | $810.34 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $210,300.78 |
| 447 | 2051/11 | $5,810.95 | $788.63 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $204,489.82 |
| 448 | 2051/12 | $5,832.75 | $766.84 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $198,657.08 |
| 449 | 2052/01 | $5,854.62 | $744.96 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $192,802.46 |
| 450 | 2052/02 | $5,876.57 | $723.01 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $186,925.89 |
| 451 | 2052/03 | $5,898.61 | $700.97 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $181,027.28 |
| 452 | 2052/04 | $5,920.73 | $678.85 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $175,106.55 |
| 453 | 2052/05 | $5,942.93 | $656.65 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $169,163.61 |
| 454 | 2052/06 | $5,965.22 | $634.36 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $163,198.39 |
| 455 | 2052/07 | $5,987.59 | $611.99 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $157,210.81 |
| 456 | 2052/08 | $6,010.04 | $589.54 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $151,200.76 |
| 457 | 2052/09 | $6,032.58 | $567.00 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $145,168.18 |
| 458 | 2052/10 | $6,055.20 | $544.38 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $139,112.98 |
| 459 | 2052/11 | $6,077.91 | $521.67 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $133,035.07 |
| 460 | 2052/12 | $6,100.70 | $498.88 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $126,934.37 |
| 461 | 2053/01 | $6,123.58 | $476.00 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $120,810.79 |
| 462 | 2053/02 | $6,146.54 | $453.04 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $114,664.25 |
| 463 | 2053/03 | $6,169.59 | $429.99 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $108,494.66 |
| 464 | 2053/04 | $6,192.73 | $406.85 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $102,301.93 |
| 465 | 2053/05 | $6,215.95 | $383.63 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $96,085.98 |
| 466 | 2053/06 | $6,239.26 | $360.32 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $89,846.72 |
| 467 | 2053/07 | $6,262.66 | $336.93 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $83,584.07 |
| 468 | 2053/08 | $6,286.14 | $313.44 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $77,297.92 |
| 469 | 2053/09 | $6,309.72 | $289.87 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $70,988.21 |
| 470 | 2053/10 | $6,333.38 | $266.21 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $64,654.83 |
| 471 | 2053/11 | $6,357.13 | $242.46 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $58,297.71 |
| 472 | 2053/12 | $6,380.97 | $218.62 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $51,916.74 |
| 473 | 2054/01 | $6,404.89 | $194.69 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $45,511.84 |
| 474 | 2054/02 | $6,428.91 | $170.67 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $39,082.93 |
| 475 | 2054/03 | $6,453.02 | $146.56 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $32,629.91 |
| 476 | 2054/04 | $6,477.22 | $122.36 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $26,152.69 |
| 477 | 2054/05 | $6,501.51 | $98.07 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $19,651.18 |
| 478 | 2054/06 | $6,525.89 | $73.69 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $13,125.29 |
| 479 | 2054/07 | $6,550.36 | $49.22 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $6,574.93 |
| 480 | 2054/08 | $6,574.93 | $24.66 | $0.00 | $1,306.67 | $125.00 | $8,031.25 | $0.00 |
| Totals | $1,468,000.00 | $1,699,799.58 | $17,860.67 | $627,200.00 | $60,000.00 | $3,872,860.24 |
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.