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 $1,593,000.00 at 5.9% interest rate for a $1,593,000.00 home, you need to have a monthly payment of $8,448.14. You will make a total of 600 payments and you will pay off your mortgage on 2072/12. Consult with a Mortgage Specialist
Loan Comparison
You can save $601,522.93 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 | $8,268.14 | 5.9% | 600 months | $4,960,884.92 | $3,367,884.92 |
| 50 years | Bi-Weekly | $4,134.07 | 5.9% | 512 months | $4,359,361.99 | $2,766,361.99 |
| 45 years | Monthly | $8,428.64 | 5.9% | 540 months | $4,551,466.10 | $2,958,466.10 |
| 45 years | Bi-Weekly | $4,214.32 | 5.9% | 461 months | $4,025,177.23 | $2,432,177.23 |
| 40 years | Monthly | $8,654.11 | 5.9% | 480 months | $4,153,973.80 | $2,560,973.80 |
| 40 years | Bi-Weekly | $4,327.06 | 5.9% | 409 months | $3,701,281.12 | $2,108,281.12 |
| 35 years | Monthly | $8,976.40 | 5.9% | 420 months | $3,770,086.23 | $2,177,086.23 |
| 35 years | Bi-Weekly | $4,488.20 | 5.9% | 358 months | $3,388,736.97 | $1,795,736.97 |
| 30 years | Monthly | $9,448.66 | 5.9% | 360 months | $3,401,519.24 | $1,808,519.24 |
| 30 years | Bi-Weekly | $4,724.33 | 5.9% | 307 months | $3,088,592.19 | $1,495,592.19 |
| 25 years | Monthly | $10,166.57 | 5.9% | 300 months | $3,049,969.60 | $1,456,969.60 |
| 25 years | Bi-Weekly | $5,083.29 | 5.9% | 256 months | $2,801,848.05 | $1,208,848.05 |
| 20 years | Monthly | $11,321.04 | 5.9% | 240 months | $2,717,048.79 | $1,124,048.79 |
| 20 years | Bi-Weekly | $5,660.52 | 5.9% | 205 months | $2,529,427.28 | $936,427.28 |
| 15 years | Monthly | $13,356.73 | 5.9% | 180 months | $2,404,211.01 | $811,211.01 |
| 15 years | Bi-Weekly | $6,678.37 | 5.9% | 154 months | $2,272,141.29 | $679,141.29 |
| 10 years | Monthly | $17,605.68 | 5.9% | 120 months | $2,112,681.01 | $519,681.01 |
| 10 years | Bi-Weekly | $8,802.84 | 5.9% | 103 months | $2,030,659.07 | $437,659.07 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2023/01 | $435.89 | $7,832.25 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,592,564.11 |
| 2 | 2023/03 | $438.03 | $7,830.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,592,126.07 |
| 3 | 2023/03 | $440.19 | $7,827.95 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,591,685.89 |
| 4 | 2023/04 | $442.35 | $7,825.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,591,243.53 |
| 5 | 2023/05 | $444.53 | $7,823.61 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,590,799.01 |
| 6 | 2023/06 | $446.71 | $7,821.43 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,590,352.29 |
| 7 | 2023/07 | $448.91 | $7,819.23 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,589,903.38 |
| 8 | 2023/08 | $451.12 | $7,817.02 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,589,452.27 |
| 9 | 2023/09 | $453.33 | $7,814.81 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,588,998.93 |
| 10 | 2023/10 | $455.56 | $7,812.58 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,588,543.37 |
| 11 | 2023/11 | $457.80 | $7,810.34 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,588,085.56 |
| 12 | 2023/12 | $460.05 | $7,808.09 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,587,625.51 |
| 13 | 2024/01 | $462.32 | $7,805.83 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,587,163.19 |
| 14 | 2024/02 | $464.59 | $7,803.55 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,586,698.61 |
| 15 | 2024/03 | $466.87 | $7,801.27 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,586,231.73 |
| 16 | 2024/04 | $469.17 | $7,798.97 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,585,762.56 |
| 17 | 2024/05 | $471.48 | $7,796.67 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,585,291.09 |
| 18 | 2024/06 | $473.79 | $7,794.35 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,584,817.29 |
| 19 | 2024/07 | $476.12 | $7,792.02 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,584,341.17 |
| 20 | 2024/08 | $478.46 | $7,789.68 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,583,862.71 |
| 21 | 2024/09 | $480.82 | $7,787.32 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,583,381.89 |
| 22 | 2024/10 | $483.18 | $7,784.96 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,582,898.71 |
| 23 | 2024/11 | $485.56 | $7,782.59 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,582,413.15 |
| 24 | 2024/12 | $487.94 | $7,780.20 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,581,925.21 |
| 25 | 2025/01 | $490.34 | $7,777.80 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,581,434.87 |
| 26 | 2025/03 | $492.75 | $7,775.39 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,580,942.11 |
| 27 | 2025/03 | $495.18 | $7,772.97 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,580,446.94 |
| 28 | 2025/04 | $497.61 | $7,770.53 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,579,949.33 |
| 29 | 2025/05 | $500.06 | $7,768.08 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,579,449.27 |
| 30 | 2025/06 | $502.52 | $7,765.63 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,578,946.75 |
| 31 | 2025/07 | $504.99 | $7,763.15 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,578,441.77 |
| 32 | 2025/08 | $507.47 | $7,760.67 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,577,934.30 |
| 33 | 2025/09 | $509.96 | $7,758.18 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,577,424.33 |
| 34 | 2025/10 | $512.47 | $7,755.67 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,576,911.86 |
| 35 | 2025/11 | $514.99 | $7,753.15 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,576,396.87 |
| 36 | 2025/12 | $517.52 | $7,750.62 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,575,879.35 |
| 37 | 2026/01 | $520.07 | $7,748.07 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,575,359.28 |
| 38 | 2026/03 | $522.63 | $7,745.52 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,574,836.65 |
| 39 | 2026/03 | $525.19 | $7,742.95 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,574,311.46 |
| 40 | 2026/04 | $527.78 | $7,740.36 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,573,783.68 |
| 41 | 2026/05 | $530.37 | $7,737.77 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,573,253.31 |
| 42 | 2026/06 | $532.98 | $7,735.16 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,572,720.33 |
| 43 | 2026/07 | $535.60 | $7,732.54 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,572,184.73 |
| 44 | 2026/08 | $538.23 | $7,729.91 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,571,646.50 |
| 45 | 2026/09 | $540.88 | $7,727.26 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,571,105.62 |
| 46 | 2026/10 | $543.54 | $7,724.60 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,570,562.08 |
| 47 | 2026/11 | $546.21 | $7,721.93 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,570,015.87 |
| 48 | 2026/12 | $548.90 | $7,719.24 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,569,466.97 |
| 49 | 2027/01 | $551.60 | $7,716.55 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,568,915.37 |
| 50 | 2027/03 | $554.31 | $7,713.83 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,568,361.07 |
| 51 | 2027/03 | $557.03 | $7,711.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,567,804.03 |
| 52 | 2027/04 | $559.77 | $7,708.37 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,567,244.26 |
| 53 | 2027/05 | $562.52 | $7,705.62 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,566,681.74 |
| 54 | 2027/06 | $565.29 | $7,702.85 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,566,116.45 |
| 55 | 2027/07 | $568.07 | $7,700.07 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,565,548.38 |
| 56 | 2027/08 | $570.86 | $7,697.28 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,564,977.52 |
| 57 | 2027/09 | $573.67 | $7,694.47 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,564,403.85 |
| 58 | 2027/10 | $576.49 | $7,691.65 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,563,827.36 |
| 59 | 2027/11 | $579.32 | $7,688.82 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,563,248.04 |
| 60 | 2027/12 | $582.17 | $7,685.97 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,562,665.86 |
| 61 | 2028/01 | $585.03 | $7,683.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,562,080.83 |
| 62 | 2028/02 | $587.91 | $7,680.23 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,561,492.92 |
| 63 | 2028/03 | $590.80 | $7,677.34 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,560,902.12 |
| 64 | 2028/04 | $593.71 | $7,674.44 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,560,308.41 |
| 65 | 2028/05 | $596.63 | $7,671.52 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,559,711.79 |
| 66 | 2028/06 | $599.56 | $7,668.58 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,559,112.23 |
| 67 | 2028/07 | $602.51 | $7,665.64 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,558,509.72 |
| 68 | 2028/08 | $605.47 | $7,662.67 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,557,904.25 |
| 69 | 2028/09 | $608.45 | $7,659.70 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,557,295.81 |
| 70 | 2028/10 | $611.44 | $7,656.70 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,556,684.37 |
| 71 | 2028/11 | $614.44 | $7,653.70 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,556,069.93 |
| 72 | 2028/12 | $617.46 | $7,650.68 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,555,452.46 |
| 73 | 2029/01 | $620.50 | $7,647.64 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,554,831.96 |
| 74 | 2029/03 | $623.55 | $7,644.59 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,554,208.41 |
| 75 | 2029/03 | $626.62 | $7,641.52 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,553,581.79 |
| 76 | 2029/04 | $629.70 | $7,638.44 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,552,952.10 |
| 77 | 2029/05 | $632.79 | $7,635.35 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,552,319.30 |
| 78 | 2029/06 | $635.90 | $7,632.24 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,551,683.40 |
| 79 | 2029/07 | $639.03 | $7,629.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,551,044.37 |
| 80 | 2029/08 | $642.17 | $7,625.97 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,550,402.19 |
| 81 | 2029/09 | $645.33 | $7,622.81 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,549,756.86 |
| 82 | 2029/10 | $648.50 | $7,619.64 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,549,108.36 |
| 83 | 2029/11 | $651.69 | $7,616.45 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,548,456.67 |
| 84 | 2029/12 | $654.90 | $7,613.25 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,547,801.77 |
| 85 | 2030/01 | $658.12 | $7,610.03 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,547,143.65 |
| 86 | 2030/03 | $661.35 | $7,606.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,546,482.30 |
| 87 | 2030/03 | $664.60 | $7,603.54 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,545,817.70 |
| 88 | 2030/04 | $667.87 | $7,600.27 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,545,149.83 |
| 89 | 2030/05 | $671.15 | $7,596.99 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,544,478.67 |
| 90 | 2030/06 | $674.45 | $7,593.69 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,543,804.22 |
| 91 | 2030/07 | $677.77 | $7,590.37 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,543,126.45 |
| 92 | 2030/08 | $681.10 | $7,587.04 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,542,445.34 |
| 93 | 2030/09 | $684.45 | $7,583.69 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,541,760.89 |
| 94 | 2030/10 | $687.82 | $7,580.32 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,541,073.07 |
| 95 | 2030/11 | $691.20 | $7,576.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,540,381.88 |
| 96 | 2030/12 | $694.60 | $7,573.54 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,539,687.28 |
| 97 | 2031/01 | $698.01 | $7,570.13 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,538,989.27 |
| 98 | 2031/03 | $701.44 | $7,566.70 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,538,287.82 |
| 99 | 2031/03 | $704.89 | $7,563.25 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,537,582.93 |
| 100 | 2031/04 | $708.36 | $7,559.78 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,536,874.57 |
| 101 | 2031/05 | $711.84 | $7,556.30 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,536,162.73 |
| 102 | 2031/06 | $715.34 | $7,552.80 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,535,447.39 |
| 103 | 2031/07 | $718.86 | $7,549.28 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,534,728.53 |
| 104 | 2031/08 | $722.39 | $7,545.75 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,534,006.13 |
| 105 | 2031/09 | $725.94 | $7,542.20 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,533,280.19 |
| 106 | 2031/10 | $729.51 | $7,538.63 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,532,550.68 |
| 107 | 2031/11 | $733.10 | $7,535.04 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,531,817.58 |
| 108 | 2031/12 | $736.71 | $7,531.44 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,531,080.87 |
| 109 | 2032/01 | $740.33 | $7,527.81 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,530,340.54 |
| 110 | 2032/02 | $743.97 | $7,524.17 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,529,596.58 |
| 111 | 2032/03 | $747.63 | $7,520.52 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,528,848.95 |
| 112 | 2032/04 | $751.30 | $7,516.84 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,528,097.65 |
| 113 | 2032/05 | $754.99 | $7,513.15 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,527,342.66 |
| 114 | 2032/06 | $758.71 | $7,509.43 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,526,583.95 |
| 115 | 2032/07 | $762.44 | $7,505.70 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,525,821.51 |
| 116 | 2032/08 | $766.19 | $7,501.96 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,525,055.33 |
| 117 | 2032/09 | $769.95 | $7,498.19 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,524,285.37 |
| 118 | 2032/10 | $773.74 | $7,494.40 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,523,511.63 |
| 119 | 2032/11 | $777.54 | $7,490.60 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,522,734.09 |
| 120 | 2032/12 | $781.37 | $7,486.78 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,521,952.73 |
| 121 | 2033/01 | $785.21 | $7,482.93 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,521,167.52 |
| 122 | 2033/03 | $789.07 | $7,479.07 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,520,378.45 |
| 123 | 2033/03 | $792.95 | $7,475.19 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,519,585.50 |
| 124 | 2033/04 | $796.85 | $7,471.30 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,518,788.66 |
| 125 | 2033/05 | $800.76 | $7,467.38 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,517,987.89 |
| 126 | 2033/06 | $804.70 | $7,463.44 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,517,183.19 |
| 127 | 2033/07 | $808.66 | $7,459.48 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,516,374.53 |
| 128 | 2033/08 | $812.63 | $7,455.51 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,515,561.90 |
| 129 | 2033/09 | $816.63 | $7,451.51 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,514,745.27 |
| 130 | 2033/10 | $820.64 | $7,447.50 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,513,924.63 |
| 131 | 2033/11 | $824.68 | $7,443.46 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,513,099.95 |
| 132 | 2033/12 | $828.73 | $7,439.41 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,512,271.22 |
| 133 | 2034/01 | $832.81 | $7,435.33 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,511,438.41 |
| 134 | 2034/03 | $836.90 | $7,431.24 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,510,601.51 |
| 135 | 2034/03 | $841.02 | $7,427.12 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,509,760.49 |
| 136 | 2034/04 | $845.15 | $7,422.99 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,508,915.34 |
| 137 | 2034/05 | $849.31 | $7,418.83 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,508,066.03 |
| 138 | 2034/06 | $853.48 | $7,414.66 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,507,212.54 |
| 139 | 2034/07 | $857.68 | $7,410.46 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,506,354.86 |
| 140 | 2034/08 | $861.90 | $7,406.24 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,505,492.97 |
| 141 | 2034/09 | $866.13 | $7,402.01 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,504,626.83 |
| 142 | 2034/10 | $870.39 | $7,397.75 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,503,756.44 |
| 143 | 2034/11 | $874.67 | $7,393.47 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,502,881.77 |
| 144 | 2034/12 | $878.97 | $7,389.17 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,502,002.79 |
| 145 | 2035/01 | $883.29 | $7,384.85 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,501,119.50 |
| 146 | 2035/03 | $887.64 | $7,380.50 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,500,231.86 |
| 147 | 2035/03 | $892.00 | $7,376.14 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,499,339.86 |
| 148 | 2035/04 | $896.39 | $7,371.75 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,498,443.47 |
| 149 | 2035/05 | $900.79 | $7,367.35 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,497,542.68 |
| 150 | 2035/06 | $905.22 | $7,362.92 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,496,637.46 |
| 151 | 2035/07 | $909.67 | $7,358.47 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,495,727.78 |
| 152 | 2035/08 | $914.15 | $7,353.99 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,494,813.64 |
| 153 | 2035/09 | $918.64 | $7,349.50 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,493,894.99 |
| 154 | 2035/10 | $923.16 | $7,344.98 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,492,971.84 |
| 155 | 2035/11 | $927.70 | $7,340.44 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,492,044.14 |
| 156 | 2035/12 | $932.26 | $7,335.88 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,491,111.88 |
| 157 | 2036/01 | $936.84 | $7,331.30 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,490,175.04 |
| 158 | 2036/02 | $941.45 | $7,326.69 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,489,233.59 |
| 159 | 2036/03 | $946.08 | $7,322.07 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,488,287.52 |
| 160 | 2036/04 | $950.73 | $7,317.41 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,487,336.79 |
| 161 | 2036/05 | $955.40 | $7,312.74 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,486,381.39 |
| 162 | 2036/06 | $960.10 | $7,308.04 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,485,421.29 |
| 163 | 2036/07 | $964.82 | $7,303.32 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,484,456.47 |
| 164 | 2036/08 | $969.56 | $7,298.58 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,483,486.90 |
| 165 | 2036/09 | $974.33 | $7,293.81 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,482,512.57 |
| 166 | 2036/10 | $979.12 | $7,289.02 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,481,533.45 |
| 167 | 2036/11 | $983.94 | $7,284.21 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,480,549.51 |
| 168 | 2036/12 | $988.77 | $7,279.37 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,479,560.74 |
| 169 | 2037/01 | $993.63 | $7,274.51 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,478,567.11 |
| 170 | 2037/03 | $998.52 | $7,269.62 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,477,568.59 |
| 171 | 2037/03 | $1,003.43 | $7,264.71 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,476,565.16 |
| 172 | 2037/04 | $1,008.36 | $7,259.78 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,475,556.80 |
| 173 | 2037/05 | $1,013.32 | $7,254.82 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,474,543.47 |
| 174 | 2037/06 | $1,018.30 | $7,249.84 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,473,525.17 |
| 175 | 2037/07 | $1,023.31 | $7,244.83 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,472,501.86 |
| 176 | 2037/08 | $1,028.34 | $7,239.80 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,471,473.52 |
| 177 | 2037/09 | $1,033.40 | $7,234.74 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,470,440.12 |
| 178 | 2037/10 | $1,038.48 | $7,229.66 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,469,401.65 |
| 179 | 2037/11 | $1,043.58 | $7,224.56 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,468,358.06 |
| 180 | 2037/12 | $1,048.71 | $7,219.43 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,467,309.35 |
| 181 | 2038/01 | $1,053.87 | $7,214.27 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,466,255.48 |
| 182 | 2038/03 | $1,059.05 | $7,209.09 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,465,196.43 |
| 183 | 2038/03 | $1,064.26 | $7,203.88 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,464,132.17 |
| 184 | 2038/04 | $1,069.49 | $7,198.65 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,463,062.68 |
| 185 | 2038/05 | $1,074.75 | $7,193.39 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,461,987.93 |
| 186 | 2038/06 | $1,080.03 | $7,188.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,460,907.89 |
| 187 | 2038/07 | $1,085.34 | $7,182.80 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,459,822.55 |
| 188 | 2038/08 | $1,090.68 | $7,177.46 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,458,731.87 |
| 189 | 2038/09 | $1,096.04 | $7,172.10 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,457,635.82 |
| 190 | 2038/10 | $1,101.43 | $7,166.71 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,456,534.39 |
| 191 | 2038/11 | $1,106.85 | $7,161.29 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,455,427.54 |
| 192 | 2038/12 | $1,112.29 | $7,155.85 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,454,315.25 |
| 193 | 2039/01 | $1,117.76 | $7,150.38 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,453,197.50 |
| 194 | 2039/03 | $1,123.25 | $7,144.89 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,452,074.24 |
| 195 | 2039/03 | $1,128.78 | $7,139.37 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,450,945.47 |
| 196 | 2039/04 | $1,134.33 | $7,133.82 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,449,811.14 |
| 197 | 2039/05 | $1,139.90 | $7,128.24 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,448,671.24 |
| 198 | 2039/06 | $1,145.51 | $7,122.63 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,447,525.73 |
| 199 | 2039/07 | $1,151.14 | $7,117.00 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,446,374.59 |
| 200 | 2039/08 | $1,156.80 | $7,111.34 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,445,217.79 |
| 201 | 2039/09 | $1,162.49 | $7,105.65 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,444,055.30 |
| 202 | 2039/10 | $1,168.20 | $7,099.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,442,887.10 |
| 203 | 2039/11 | $1,173.95 | $7,094.19 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,441,713.15 |
| 204 | 2039/12 | $1,179.72 | $7,088.42 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,440,533.43 |
| 205 | 2040/01 | $1,185.52 | $7,082.62 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,439,347.91 |
| 206 | 2040/02 | $1,191.35 | $7,076.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,438,156.57 |
| 207 | 2040/03 | $1,197.21 | $7,070.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,436,959.36 |
| 208 | 2040/04 | $1,203.09 | $7,065.05 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,435,756.27 |
| 209 | 2040/05 | $1,209.01 | $7,059.13 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,434,547.26 |
| 210 | 2040/06 | $1,214.95 | $7,053.19 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,433,332.31 |
| 211 | 2040/07 | $1,220.92 | $7,047.22 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,432,111.39 |
| 212 | 2040/08 | $1,226.93 | $7,041.21 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,430,884.46 |
| 213 | 2040/09 | $1,232.96 | $7,035.18 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,429,651.50 |
| 214 | 2040/10 | $1,239.02 | $7,029.12 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,428,412.48 |
| 215 | 2040/11 | $1,245.11 | $7,023.03 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,427,167.37 |
| 216 | 2040/12 | $1,251.24 | $7,016.91 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,425,916.13 |
| 217 | 2041/01 | $1,257.39 | $7,010.75 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,424,658.74 |
| 218 | 2041/03 | $1,263.57 | $7,004.57 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,423,395.17 |
| 219 | 2041/03 | $1,269.78 | $6,998.36 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,422,125.39 |
| 220 | 2041/04 | $1,276.03 | $6,992.12 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,420,849.37 |
| 221 | 2041/05 | $1,282.30 | $6,985.84 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,419,567.07 |
| 222 | 2041/06 | $1,288.60 | $6,979.54 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,418,278.47 |
| 223 | 2041/07 | $1,294.94 | $6,973.20 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,416,983.53 |
| 224 | 2041/08 | $1,301.31 | $6,966.84 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,415,682.22 |
| 225 | 2041/09 | $1,307.70 | $6,960.44 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,414,374.52 |
| 226 | 2041/10 | $1,314.13 | $6,954.01 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,413,060.38 |
| 227 | 2041/11 | $1,320.59 | $6,947.55 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,411,739.79 |
| 228 | 2041/12 | $1,327.09 | $6,941.05 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,410,412.70 |
| 229 | 2042/01 | $1,333.61 | $6,934.53 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,409,079.09 |
| 230 | 2042/03 | $1,340.17 | $6,927.97 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,407,738.92 |
| 231 | 2042/03 | $1,346.76 | $6,921.38 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,406,392.16 |
| 232 | 2042/04 | $1,353.38 | $6,914.76 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,405,038.78 |
| 233 | 2042/05 | $1,360.03 | $6,908.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,403,678.75 |
| 234 | 2042/06 | $1,366.72 | $6,901.42 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,402,312.03 |
| 235 | 2042/07 | $1,373.44 | $6,894.70 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,400,938.58 |
| 236 | 2042/08 | $1,380.19 | $6,887.95 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,399,558.39 |
| 237 | 2042/09 | $1,386.98 | $6,881.16 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,398,171.41 |
| 238 | 2042/10 | $1,393.80 | $6,874.34 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,396,777.61 |
| 239 | 2042/11 | $1,400.65 | $6,867.49 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,395,376.96 |
| 240 | 2042/12 | $1,407.54 | $6,860.60 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,393,969.42 |
| 241 | 2043/01 | $1,414.46 | $6,853.68 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,392,554.96 |
| 242 | 2043/03 | $1,421.41 | $6,846.73 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,391,133.55 |
| 243 | 2043/03 | $1,428.40 | $6,839.74 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,389,705.15 |
| 244 | 2043/04 | $1,435.42 | $6,832.72 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,388,269.73 |
| 245 | 2043/05 | $1,442.48 | $6,825.66 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,386,827.24 |
| 246 | 2043/06 | $1,449.57 | $6,818.57 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,385,377.67 |
| 247 | 2043/07 | $1,456.70 | $6,811.44 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,383,920.97 |
| 248 | 2043/08 | $1,463.86 | $6,804.28 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,382,457.10 |
| 249 | 2043/09 | $1,471.06 | $6,797.08 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,380,986.04 |
| 250 | 2043/10 | $1,478.29 | $6,789.85 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,379,507.75 |
| 251 | 2043/11 | $1,485.56 | $6,782.58 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,378,022.19 |
| 252 | 2043/12 | $1,492.87 | $6,775.28 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,376,529.32 |
| 253 | 2044/01 | $1,500.21 | $6,767.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,375,029.12 |
| 254 | 2044/02 | $1,507.58 | $6,760.56 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,373,521.53 |
| 255 | 2044/03 | $1,514.99 | $6,753.15 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,372,006.54 |
| 256 | 2044/04 | $1,522.44 | $6,745.70 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,370,484.10 |
| 257 | 2044/05 | $1,529.93 | $6,738.21 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,368,954.17 |
| 258 | 2044/06 | $1,537.45 | $6,730.69 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,367,416.72 |
| 259 | 2044/07 | $1,545.01 | $6,723.13 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,365,871.71 |
| 260 | 2044/08 | $1,552.61 | $6,715.54 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,364,319.11 |
| 261 | 2044/09 | $1,560.24 | $6,707.90 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,362,758.87 |
| 262 | 2044/10 | $1,567.91 | $6,700.23 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,361,190.96 |
| 263 | 2044/11 | $1,575.62 | $6,692.52 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,359,615.34 |
| 264 | 2044/12 | $1,583.37 | $6,684.78 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,358,031.97 |
| 265 | 2045/01 | $1,591.15 | $6,676.99 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,356,440.82 |
| 266 | 2045/03 | $1,598.97 | $6,669.17 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,354,841.84 |
| 267 | 2045/03 | $1,606.84 | $6,661.31 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,353,235.01 |
| 268 | 2045/04 | $1,614.74 | $6,653.41 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,351,620.27 |
| 269 | 2045/05 | $1,622.68 | $6,645.47 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,349,997.60 |
| 270 | 2045/06 | $1,630.65 | $6,637.49 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,348,366.94 |
| 271 | 2045/07 | $1,638.67 | $6,629.47 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,346,728.27 |
| 272 | 2045/08 | $1,646.73 | $6,621.41 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,345,081.55 |
| 273 | 2045/09 | $1,654.82 | $6,613.32 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,343,426.72 |
| 274 | 2045/10 | $1,662.96 | $6,605.18 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,341,763.76 |
| 275 | 2045/11 | $1,671.14 | $6,597.01 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,340,092.63 |
| 276 | 2045/12 | $1,679.35 | $6,588.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,338,413.27 |
| 277 | 2046/01 | $1,687.61 | $6,580.53 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,336,725.66 |
| 278 | 2046/03 | $1,695.91 | $6,572.23 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,335,029.76 |
| 279 | 2046/03 | $1,704.25 | $6,563.90 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,333,325.51 |
| 280 | 2046/04 | $1,712.62 | $6,555.52 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,331,612.89 |
| 281 | 2046/05 | $1,721.04 | $6,547.10 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,329,891.84 |
| 282 | 2046/06 | $1,729.51 | $6,538.63 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,328,162.33 |
| 283 | 2046/07 | $1,738.01 | $6,530.13 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,326,424.32 |
| 284 | 2046/08 | $1,746.56 | $6,521.59 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,324,677.77 |
| 285 | 2046/09 | $1,755.14 | $6,513.00 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,322,922.63 |
| 286 | 2046/10 | $1,763.77 | $6,504.37 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,321,158.86 |
| 287 | 2046/11 | $1,772.44 | $6,495.70 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,319,386.41 |
| 288 | 2046/12 | $1,781.16 | $6,486.98 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,317,605.25 |
| 289 | 2047/01 | $1,789.92 | $6,478.23 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,315,815.34 |
| 290 | 2047/03 | $1,798.72 | $6,469.43 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,314,016.62 |
| 291 | 2047/03 | $1,807.56 | $6,460.58 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,312,209.06 |
| 292 | 2047/04 | $1,816.45 | $6,451.69 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,310,392.61 |
| 293 | 2047/05 | $1,825.38 | $6,442.76 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,308,567.24 |
| 294 | 2047/06 | $1,834.35 | $6,433.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,306,732.88 |
| 295 | 2047/07 | $1,843.37 | $6,424.77 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,304,889.51 |
| 296 | 2047/08 | $1,852.43 | $6,415.71 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,303,037.08 |
| 297 | 2047/09 | $1,861.54 | $6,406.60 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,301,175.54 |
| 298 | 2047/10 | $1,870.70 | $6,397.45 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,299,304.84 |
| 299 | 2047/11 | $1,879.89 | $6,388.25 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,297,424.95 |
| 300 | 2047/12 | $1,889.14 | $6,379.01 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,295,535.81 |
| 301 | 2048/01 | $1,898.42 | $6,369.72 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,293,637.39 |
| 302 | 2048/02 | $1,907.76 | $6,360.38 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,291,729.63 |
| 303 | 2048/03 | $1,917.14 | $6,351.00 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,289,812.49 |
| 304 | 2048/04 | $1,926.56 | $6,341.58 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,287,885.93 |
| 305 | 2048/05 | $1,936.04 | $6,332.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,285,949.89 |
| 306 | 2048/06 | $1,945.55 | $6,322.59 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,284,004.34 |
| 307 | 2048/07 | $1,955.12 | $6,313.02 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,282,049.22 |
| 308 | 2048/08 | $1,964.73 | $6,303.41 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,280,084.49 |
| 309 | 2048/09 | $1,974.39 | $6,293.75 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,278,110.09 |
| 310 | 2048/10 | $1,984.10 | $6,284.04 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,276,125.99 |
| 311 | 2048/11 | $1,993.86 | $6,274.29 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,274,132.14 |
| 312 | 2048/12 | $2,003.66 | $6,264.48 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,272,128.48 |
| 313 | 2049/01 | $2,013.51 | $6,254.63 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,270,114.97 |
| 314 | 2049/03 | $2,023.41 | $6,244.73 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,268,091.56 |
| 315 | 2049/03 | $2,033.36 | $6,234.78 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,266,058.20 |
| 316 | 2049/04 | $2,043.36 | $6,224.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,264,014.85 |
| 317 | 2049/05 | $2,053.40 | $6,214.74 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,261,961.44 |
| 318 | 2049/06 | $2,063.50 | $6,204.64 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,259,897.95 |
| 319 | 2049/07 | $2,073.64 | $6,194.50 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,257,824.30 |
| 320 | 2049/08 | $2,083.84 | $6,184.30 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,255,740.46 |
| 321 | 2049/09 | $2,094.08 | $6,174.06 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,253,646.38 |
| 322 | 2049/10 | $2,104.38 | $6,163.76 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,251,542.00 |
| 323 | 2049/11 | $2,114.73 | $6,153.41 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,249,427.27 |
| 324 | 2049/12 | $2,125.12 | $6,143.02 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,247,302.15 |
| 325 | 2050/01 | $2,135.57 | $6,132.57 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,245,166.58 |
| 326 | 2050/03 | $2,146.07 | $6,122.07 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,243,020.50 |
| 327 | 2050/03 | $2,156.62 | $6,111.52 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,240,863.88 |
| 328 | 2050/04 | $2,167.23 | $6,100.91 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,238,696.65 |
| 329 | 2050/05 | $2,177.88 | $6,090.26 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,236,518.77 |
| 330 | 2050/06 | $2,188.59 | $6,079.55 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,234,330.18 |
| 331 | 2050/07 | $2,199.35 | $6,068.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,232,130.83 |
| 332 | 2050/08 | $2,210.16 | $6,057.98 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,229,920.66 |
| 333 | 2050/09 | $2,221.03 | $6,047.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,227,699.63 |
| 334 | 2050/10 | $2,231.95 | $6,036.19 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,225,467.68 |
| 335 | 2050/11 | $2,242.93 | $6,025.22 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,223,224.75 |
| 336 | 2050/12 | $2,253.95 | $6,014.19 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,220,970.80 |
| 337 | 2051/01 | $2,265.04 | $6,003.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,218,705.76 |
| 338 | 2051/03 | $2,276.17 | $5,991.97 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,216,429.59 |
| 339 | 2051/03 | $2,287.36 | $5,980.78 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,214,142.23 |
| 340 | 2051/04 | $2,298.61 | $5,969.53 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,211,843.62 |
| 341 | 2051/05 | $2,309.91 | $5,958.23 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,209,533.71 |
| 342 | 2051/06 | $2,321.27 | $5,946.87 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,207,212.44 |
| 343 | 2051/07 | $2,332.68 | $5,935.46 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,204,879.76 |
| 344 | 2051/08 | $2,344.15 | $5,923.99 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,202,535.61 |
| 345 | 2051/09 | $2,355.67 | $5,912.47 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,200,179.94 |
| 346 | 2051/10 | $2,367.26 | $5,900.88 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,197,812.68 |
| 347 | 2051/11 | $2,378.90 | $5,889.25 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,195,433.79 |
| 348 | 2051/12 | $2,390.59 | $5,877.55 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,193,043.19 |
| 349 | 2052/01 | $2,402.35 | $5,865.80 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,190,640.85 |
| 350 | 2052/02 | $2,414.16 | $5,853.98 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,188,226.69 |
| 351 | 2052/03 | $2,426.03 | $5,842.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,185,800.66 |
| 352 | 2052/04 | $2,437.95 | $5,830.19 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,183,362.71 |
| 353 | 2052/05 | $2,449.94 | $5,818.20 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,180,912.77 |
| 354 | 2052/06 | $2,461.99 | $5,806.15 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,178,450.78 |
| 355 | 2052/07 | $2,474.09 | $5,794.05 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,175,976.69 |
| 356 | 2052/08 | $2,486.26 | $5,781.89 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,173,490.43 |
| 357 | 2052/09 | $2,498.48 | $5,769.66 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,170,991.95 |
| 358 | 2052/10 | $2,510.76 | $5,757.38 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,168,481.19 |
| 359 | 2052/11 | $2,523.11 | $5,745.03 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,165,958.08 |
| 360 | 2052/12 | $2,535.51 | $5,732.63 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,163,422.56 |
| 361 | 2053/01 | $2,547.98 | $5,720.16 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,160,874.58 |
| 362 | 2053/03 | $2,560.51 | $5,707.63 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,158,314.08 |
| 363 | 2053/03 | $2,573.10 | $5,695.04 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,155,740.98 |
| 364 | 2053/04 | $2,585.75 | $5,682.39 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,153,155.23 |
| 365 | 2053/05 | $2,598.46 | $5,669.68 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,150,556.77 |
| 366 | 2053/06 | $2,611.24 | $5,656.90 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,147,945.53 |
| 367 | 2053/07 | $2,624.08 | $5,644.07 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,145,321.46 |
| 368 | 2053/08 | $2,636.98 | $5,631.16 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,142,684.48 |
| 369 | 2053/09 | $2,649.94 | $5,618.20 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,140,034.53 |
| 370 | 2053/10 | $2,662.97 | $5,605.17 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,137,371.56 |
| 371 | 2053/11 | $2,676.06 | $5,592.08 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,134,695.50 |
| 372 | 2053/12 | $2,689.22 | $5,578.92 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,132,006.28 |
| 373 | 2054/01 | $2,702.44 | $5,565.70 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,129,303.83 |
| 374 | 2054/03 | $2,715.73 | $5,552.41 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,126,588.10 |
| 375 | 2054/03 | $2,729.08 | $5,539.06 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,123,859.02 |
| 376 | 2054/04 | $2,742.50 | $5,525.64 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,121,116.52 |
| 377 | 2054/05 | $2,755.99 | $5,512.16 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,118,360.53 |
| 378 | 2054/06 | $2,769.54 | $5,498.61 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,115,591.00 |
| 379 | 2054/07 | $2,783.15 | $5,484.99 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,112,807.84 |
| 380 | 2054/08 | $2,796.84 | $5,471.31 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,110,011.01 |
| 381 | 2054/09 | $2,810.59 | $5,457.55 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,107,200.42 |
| 382 | 2054/10 | $2,824.41 | $5,443.74 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,104,376.01 |
| 383 | 2054/11 | $2,838.29 | $5,429.85 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,101,537.72 |
| 384 | 2054/12 | $2,852.25 | $5,415.89 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,098,685.47 |
| 385 | 2055/01 | $2,866.27 | $5,401.87 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,095,819.20 |
| 386 | 2055/03 | $2,880.36 | $5,387.78 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,092,938.84 |
| 387 | 2055/03 | $2,894.53 | $5,373.62 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,090,044.31 |
| 388 | 2055/04 | $2,908.76 | $5,359.38 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,087,135.56 |
| 389 | 2055/05 | $2,923.06 | $5,345.08 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,084,212.50 |
| 390 | 2055/06 | $2,937.43 | $5,330.71 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,081,275.07 |
| 391 | 2055/07 | $2,951.87 | $5,316.27 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,078,323.19 |
| 392 | 2055/08 | $2,966.39 | $5,301.76 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,075,356.81 |
| 393 | 2055/09 | $2,980.97 | $5,287.17 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,072,375.84 |
| 394 | 2055/10 | $2,995.63 | $5,272.51 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,069,380.21 |
| 395 | 2055/11 | $3,010.36 | $5,257.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,066,369.86 |
| 396 | 2055/12 | $3,025.16 | $5,242.99 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,063,344.70 |
| 397 | 2056/01 | $3,040.03 | $5,228.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,060,304.67 |
| 398 | 2056/02 | $3,054.98 | $5,213.16 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,057,249.69 |
| 399 | 2056/03 | $3,070.00 | $5,198.14 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,054,179.69 |
| 400 | 2056/04 | $3,085.09 | $5,183.05 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,051,094.60 |
| 401 | 2056/05 | $3,100.26 | $5,167.88 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,047,994.34 |
| 402 | 2056/06 | $3,115.50 | $5,152.64 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,044,878.84 |
| 403 | 2056/07 | $3,130.82 | $5,137.32 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,041,748.02 |
| 404 | 2056/08 | $3,146.21 | $5,121.93 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,038,601.81 |
| 405 | 2056/09 | $3,161.68 | $5,106.46 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,035,440.12 |
| 406 | 2056/10 | $3,177.23 | $5,090.91 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,032,262.90 |
| 407 | 2056/11 | $3,192.85 | $5,075.29 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,029,070.05 |
| 408 | 2056/12 | $3,208.55 | $5,059.59 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,025,861.50 |
| 409 | 2057/01 | $3,224.32 | $5,043.82 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,022,637.18 |
| 410 | 2057/03 | $3,240.18 | $5,027.97 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,019,397.00 |
| 411 | 2057/03 | $3,256.11 | $5,012.04 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,016,140.90 |
| 412 | 2057/04 | $3,272.12 | $4,996.03 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,012,868.78 |
| 413 | 2057/05 | $3,288.20 | $4,979.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,009,580.58 |
| 414 | 2057/06 | $3,304.37 | $4,963.77 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,006,276.21 |
| 415 | 2057/07 | $3,320.62 | $4,947.52 | $0.00 | $0.00 | $180.00 | $8,448.14 | $1,002,955.59 |
| 416 | 2057/08 | $3,336.94 | $4,931.20 | $0.00 | $0.00 | $180.00 | $8,448.14 | $999,618.65 |
| 417 | 2057/09 | $3,353.35 | $4,914.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $996,265.30 |
| 418 | 2057/10 | $3,369.84 | $4,898.30 | $0.00 | $0.00 | $180.00 | $8,448.14 | $992,895.46 |
| 419 | 2057/11 | $3,386.41 | $4,881.74 | $0.00 | $0.00 | $180.00 | $8,448.14 | $989,509.05 |
| 420 | 2057/12 | $3,403.06 | $4,865.09 | $0.00 | $0.00 | $180.00 | $8,448.14 | $986,106.00 |
| 421 | 2058/01 | $3,419.79 | $4,848.35 | $0.00 | $0.00 | $180.00 | $8,448.14 | $982,686.21 |
| 422 | 2058/03 | $3,436.60 | $4,831.54 | $0.00 | $0.00 | $180.00 | $8,448.14 | $979,249.61 |
| 423 | 2058/03 | $3,453.50 | $4,814.64 | $0.00 | $0.00 | $180.00 | $8,448.14 | $975,796.11 |
| 424 | 2058/04 | $3,470.48 | $4,797.66 | $0.00 | $0.00 | $180.00 | $8,448.14 | $972,325.64 |
| 425 | 2058/05 | $3,487.54 | $4,780.60 | $0.00 | $0.00 | $180.00 | $8,448.14 | $968,838.10 |
| 426 | 2058/06 | $3,504.69 | $4,763.45 | $0.00 | $0.00 | $180.00 | $8,448.14 | $965,333.41 |
| 427 | 2058/07 | $3,521.92 | $4,746.22 | $0.00 | $0.00 | $180.00 | $8,448.14 | $961,811.49 |
| 428 | 2058/08 | $3,539.24 | $4,728.91 | $0.00 | $0.00 | $180.00 | $8,448.14 | $958,272.25 |
| 429 | 2058/09 | $3,556.64 | $4,711.51 | $0.00 | $0.00 | $180.00 | $8,448.14 | $954,715.62 |
| 430 | 2058/10 | $3,574.12 | $4,694.02 | $0.00 | $0.00 | $180.00 | $8,448.14 | $951,141.49 |
| 431 | 2058/11 | $3,591.70 | $4,676.45 | $0.00 | $0.00 | $180.00 | $8,448.14 | $947,549.80 |
| 432 | 2058/12 | $3,609.36 | $4,658.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $943,940.44 |
| 433 | 2059/01 | $3,627.10 | $4,641.04 | $0.00 | $0.00 | $180.00 | $8,448.14 | $940,313.34 |
| 434 | 2059/03 | $3,644.93 | $4,623.21 | $0.00 | $0.00 | $180.00 | $8,448.14 | $936,668.41 |
| 435 | 2059/03 | $3,662.86 | $4,605.29 | $0.00 | $0.00 | $180.00 | $8,448.14 | $933,005.55 |
| 436 | 2059/04 | $3,680.86 | $4,587.28 | $0.00 | $0.00 | $180.00 | $8,448.14 | $929,324.69 |
| 437 | 2059/05 | $3,698.96 | $4,569.18 | $0.00 | $0.00 | $180.00 | $8,448.14 | $925,625.73 |
| 438 | 2059/06 | $3,717.15 | $4,550.99 | $0.00 | $0.00 | $180.00 | $8,448.14 | $921,908.58 |
| 439 | 2059/07 | $3,735.42 | $4,532.72 | $0.00 | $0.00 | $180.00 | $8,448.14 | $918,173.15 |
| 440 | 2059/08 | $3,753.79 | $4,514.35 | $0.00 | $0.00 | $180.00 | $8,448.14 | $914,419.36 |
| 441 | 2059/09 | $3,772.25 | $4,495.90 | $0.00 | $0.00 | $180.00 | $8,448.14 | $910,647.12 |
| 442 | 2059/10 | $3,790.79 | $4,477.35 | $0.00 | $0.00 | $180.00 | $8,448.14 | $906,856.32 |
| 443 | 2059/11 | $3,809.43 | $4,458.71 | $0.00 | $0.00 | $180.00 | $8,448.14 | $903,046.89 |
| 444 | 2059/12 | $3,828.16 | $4,439.98 | $0.00 | $0.00 | $180.00 | $8,448.14 | $899,218.73 |
| 445 | 2060/01 | $3,846.98 | $4,421.16 | $0.00 | $0.00 | $180.00 | $8,448.14 | $895,371.75 |
| 446 | 2060/02 | $3,865.90 | $4,402.24 | $0.00 | $0.00 | $180.00 | $8,448.14 | $891,505.85 |
| 447 | 2060/03 | $3,884.90 | $4,383.24 | $0.00 | $0.00 | $180.00 | $8,448.14 | $887,620.95 |
| 448 | 2060/04 | $3,904.01 | $4,364.14 | $0.00 | $0.00 | $180.00 | $8,448.14 | $883,716.94 |
| 449 | 2060/05 | $3,923.20 | $4,344.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $879,793.74 |
| 450 | 2060/06 | $3,942.49 | $4,325.65 | $0.00 | $0.00 | $180.00 | $8,448.14 | $875,851.25 |
| 451 | 2060/07 | $3,961.87 | $4,306.27 | $0.00 | $0.00 | $180.00 | $8,448.14 | $871,889.38 |
| 452 | 2060/08 | $3,981.35 | $4,286.79 | $0.00 | $0.00 | $180.00 | $8,448.14 | $867,908.03 |
| 453 | 2060/09 | $4,000.93 | $4,267.21 | $0.00 | $0.00 | $180.00 | $8,448.14 | $863,907.10 |
| 454 | 2060/10 | $4,020.60 | $4,247.54 | $0.00 | $0.00 | $180.00 | $8,448.14 | $859,886.50 |
| 455 | 2060/11 | $4,040.37 | $4,227.78 | $0.00 | $0.00 | $180.00 | $8,448.14 | $855,846.14 |
| 456 | 2060/12 | $4,060.23 | $4,207.91 | $0.00 | $0.00 | $180.00 | $8,448.14 | $851,785.91 |
| 457 | 2061/01 | $4,080.19 | $4,187.95 | $0.00 | $0.00 | $180.00 | $8,448.14 | $847,705.71 |
| 458 | 2061/03 | $4,100.26 | $4,167.89 | $0.00 | $0.00 | $180.00 | $8,448.14 | $843,605.46 |
| 459 | 2061/03 | $4,120.41 | $4,147.73 | $0.00 | $0.00 | $180.00 | $8,448.14 | $839,485.04 |
| 460 | 2061/04 | $4,140.67 | $4,127.47 | $0.00 | $0.00 | $180.00 | $8,448.14 | $835,344.37 |
| 461 | 2061/05 | $4,161.03 | $4,107.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $831,183.34 |
| 462 | 2061/06 | $4,181.49 | $4,086.65 | $0.00 | $0.00 | $180.00 | $8,448.14 | $827,001.85 |
| 463 | 2061/07 | $4,202.05 | $4,066.09 | $0.00 | $0.00 | $180.00 | $8,448.14 | $822,799.80 |
| 464 | 2061/08 | $4,222.71 | $4,045.43 | $0.00 | $0.00 | $180.00 | $8,448.14 | $818,577.09 |
| 465 | 2061/09 | $4,243.47 | $4,024.67 | $0.00 | $0.00 | $180.00 | $8,448.14 | $814,333.62 |
| 466 | 2061/10 | $4,264.33 | $4,003.81 | $0.00 | $0.00 | $180.00 | $8,448.14 | $810,069.28 |
| 467 | 2061/11 | $4,285.30 | $3,982.84 | $0.00 | $0.00 | $180.00 | $8,448.14 | $805,783.98 |
| 468 | 2061/12 | $4,306.37 | $3,961.77 | $0.00 | $0.00 | $180.00 | $8,448.14 | $801,477.61 |
| 469 | 2062/01 | $4,327.54 | $3,940.60 | $0.00 | $0.00 | $180.00 | $8,448.14 | $797,150.07 |
| 470 | 2062/03 | $4,348.82 | $3,919.32 | $0.00 | $0.00 | $180.00 | $8,448.14 | $792,801.25 |
| 471 | 2062/03 | $4,370.20 | $3,897.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $788,431.05 |
| 472 | 2062/04 | $4,391.69 | $3,876.45 | $0.00 | $0.00 | $180.00 | $8,448.14 | $784,039.36 |
| 473 | 2062/05 | $4,413.28 | $3,854.86 | $0.00 | $0.00 | $180.00 | $8,448.14 | $779,626.08 |
| 474 | 2062/06 | $4,434.98 | $3,833.16 | $0.00 | $0.00 | $180.00 | $8,448.14 | $775,191.10 |
| 475 | 2062/07 | $4,456.79 | $3,811.36 | $0.00 | $0.00 | $180.00 | $8,448.14 | $770,734.31 |
| 476 | 2062/08 | $4,478.70 | $3,789.44 | $0.00 | $0.00 | $180.00 | $8,448.14 | $766,255.61 |
| 477 | 2062/09 | $4,500.72 | $3,767.42 | $0.00 | $0.00 | $180.00 | $8,448.14 | $761,754.89 |
| 478 | 2062/10 | $4,522.85 | $3,745.29 | $0.00 | $0.00 | $180.00 | $8,448.14 | $757,232.05 |
| 479 | 2062/11 | $4,545.08 | $3,723.06 | $0.00 | $0.00 | $180.00 | $8,448.14 | $752,686.96 |
| 480 | 2062/12 | $4,567.43 | $3,700.71 | $0.00 | $0.00 | $180.00 | $8,448.14 | $748,119.53 |
| 481 | 2063/01 | $4,589.89 | $3,678.25 | $0.00 | $0.00 | $180.00 | $8,448.14 | $743,529.65 |
| 482 | 2063/03 | $4,612.45 | $3,655.69 | $0.00 | $0.00 | $180.00 | $8,448.14 | $738,917.19 |
| 483 | 2063/03 | $4,635.13 | $3,633.01 | $0.00 | $0.00 | $180.00 | $8,448.14 | $734,282.06 |
| 484 | 2063/04 | $4,657.92 | $3,610.22 | $0.00 | $0.00 | $180.00 | $8,448.14 | $729,624.14 |
| 485 | 2063/05 | $4,680.82 | $3,587.32 | $0.00 | $0.00 | $180.00 | $8,448.14 | $724,943.32 |
| 486 | 2063/06 | $4,703.84 | $3,564.30 | $0.00 | $0.00 | $180.00 | $8,448.14 | $720,239.48 |
| 487 | 2063/07 | $4,726.96 | $3,541.18 | $0.00 | $0.00 | $180.00 | $8,448.14 | $715,512.52 |
| 488 | 2063/08 | $4,750.21 | $3,517.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $710,762.31 |
| 489 | 2063/09 | $4,773.56 | $3,494.58 | $0.00 | $0.00 | $180.00 | $8,448.14 | $705,988.75 |
| 490 | 2063/10 | $4,797.03 | $3,471.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $701,191.72 |
| 491 | 2063/11 | $4,820.62 | $3,447.53 | $0.00 | $0.00 | $180.00 | $8,448.14 | $696,371.10 |
| 492 | 2063/12 | $4,844.32 | $3,423.82 | $0.00 | $0.00 | $180.00 | $8,448.14 | $691,526.79 |
| 493 | 2064/01 | $4,868.13 | $3,400.01 | $0.00 | $0.00 | $180.00 | $8,448.14 | $686,658.65 |
| 494 | 2064/02 | $4,892.07 | $3,376.07 | $0.00 | $0.00 | $180.00 | $8,448.14 | $681,766.58 |
| 495 | 2064/03 | $4,916.12 | $3,352.02 | $0.00 | $0.00 | $180.00 | $8,448.14 | $676,850.46 |
| 496 | 2064/04 | $4,940.29 | $3,327.85 | $0.00 | $0.00 | $180.00 | $8,448.14 | $671,910.17 |
| 497 | 2064/05 | $4,964.58 | $3,303.56 | $0.00 | $0.00 | $180.00 | $8,448.14 | $666,945.58 |
| 498 | 2064/06 | $4,988.99 | $3,279.15 | $0.00 | $0.00 | $180.00 | $8,448.14 | $661,956.59 |
| 499 | 2064/07 | $5,013.52 | $3,254.62 | $0.00 | $0.00 | $180.00 | $8,448.14 | $656,943.07 |
| 500 | 2064/08 | $5,038.17 | $3,229.97 | $0.00 | $0.00 | $180.00 | $8,448.14 | $651,904.90 |
| 501 | 2064/09 | $5,062.94 | $3,205.20 | $0.00 | $0.00 | $180.00 | $8,448.14 | $646,841.96 |
| 502 | 2064/10 | $5,087.84 | $3,180.31 | $0.00 | $0.00 | $180.00 | $8,448.14 | $641,754.12 |
| 503 | 2064/11 | $5,112.85 | $3,155.29 | $0.00 | $0.00 | $180.00 | $8,448.14 | $636,641.27 |
| 504 | 2064/12 | $5,137.99 | $3,130.15 | $0.00 | $0.00 | $180.00 | $8,448.14 | $631,503.28 |
| 505 | 2065/01 | $5,163.25 | $3,104.89 | $0.00 | $0.00 | $180.00 | $8,448.14 | $626,340.03 |
| 506 | 2065/03 | $5,188.64 | $3,079.51 | $0.00 | $0.00 | $180.00 | $8,448.14 | $621,151.39 |
| 507 | 2065/03 | $5,214.15 | $3,053.99 | $0.00 | $0.00 | $180.00 | $8,448.14 | $615,937.25 |
| 508 | 2065/04 | $5,239.78 | $3,028.36 | $0.00 | $0.00 | $180.00 | $8,448.14 | $610,697.46 |
| 509 | 2065/05 | $5,265.55 | $3,002.60 | $0.00 | $0.00 | $180.00 | $8,448.14 | $605,431.92 |
| 510 | 2065/06 | $5,291.43 | $2,976.71 | $0.00 | $0.00 | $180.00 | $8,448.14 | $600,140.48 |
| 511 | 2065/07 | $5,317.45 | $2,950.69 | $0.00 | $0.00 | $180.00 | $8,448.14 | $594,823.03 |
| 512 | 2065/08 | $5,343.59 | $2,924.55 | $0.00 | $0.00 | $180.00 | $8,448.14 | $589,479.44 |
| 513 | 2065/09 | $5,369.87 | $2,898.27 | $0.00 | $0.00 | $180.00 | $8,448.14 | $584,109.57 |
| 514 | 2065/10 | $5,396.27 | $2,871.87 | $0.00 | $0.00 | $180.00 | $8,448.14 | $578,713.30 |
| 515 | 2065/11 | $5,422.80 | $2,845.34 | $0.00 | $0.00 | $180.00 | $8,448.14 | $573,290.50 |
| 516 | 2065/12 | $5,449.46 | $2,818.68 | $0.00 | $0.00 | $180.00 | $8,448.14 | $567,841.04 |
| 517 | 2066/01 | $5,476.26 | $2,791.89 | $0.00 | $0.00 | $180.00 | $8,448.14 | $562,364.78 |
| 518 | 2066/03 | $5,503.18 | $2,764.96 | $0.00 | $0.00 | $180.00 | $8,448.14 | $556,861.60 |
| 519 | 2066/03 | $5,530.24 | $2,737.90 | $0.00 | $0.00 | $180.00 | $8,448.14 | $551,331.36 |
| 520 | 2066/04 | $5,557.43 | $2,710.71 | $0.00 | $0.00 | $180.00 | $8,448.14 | $545,773.93 |
| 521 | 2066/05 | $5,584.75 | $2,683.39 | $0.00 | $0.00 | $180.00 | $8,448.14 | $540,189.18 |
| 522 | 2066/06 | $5,612.21 | $2,655.93 | $0.00 | $0.00 | $180.00 | $8,448.14 | $534,576.97 |
| 523 | 2066/07 | $5,639.80 | $2,628.34 | $0.00 | $0.00 | $180.00 | $8,448.14 | $528,937.16 |
| 524 | 2066/08 | $5,667.53 | $2,600.61 | $0.00 | $0.00 | $180.00 | $8,448.14 | $523,269.63 |
| 525 | 2066/09 | $5,695.40 | $2,572.74 | $0.00 | $0.00 | $180.00 | $8,448.14 | $517,574.23 |
| 526 | 2066/10 | $5,723.40 | $2,544.74 | $0.00 | $0.00 | $180.00 | $8,448.14 | $511,850.83 |
| 527 | 2066/11 | $5,751.54 | $2,516.60 | $0.00 | $0.00 | $180.00 | $8,448.14 | $506,099.29 |
| 528 | 2066/12 | $5,779.82 | $2,488.32 | $0.00 | $0.00 | $180.00 | $8,448.14 | $500,319.47 |
| 529 | 2067/01 | $5,808.24 | $2,459.90 | $0.00 | $0.00 | $180.00 | $8,448.14 | $494,511.23 |
| 530 | 2067/03 | $5,836.79 | $2,431.35 | $0.00 | $0.00 | $180.00 | $8,448.14 | $488,674.43 |
| 531 | 2067/03 | $5,865.49 | $2,402.65 | $0.00 | $0.00 | $180.00 | $8,448.14 | $482,808.94 |
| 532 | 2067/04 | $5,894.33 | $2,373.81 | $0.00 | $0.00 | $180.00 | $8,448.14 | $476,914.61 |
| 533 | 2067/05 | $5,923.31 | $2,344.83 | $0.00 | $0.00 | $180.00 | $8,448.14 | $470,991.30 |
| 534 | 2067/06 | $5,952.43 | $2,315.71 | $0.00 | $0.00 | $180.00 | $8,448.14 | $465,038.86 |
| 535 | 2067/07 | $5,981.70 | $2,286.44 | $0.00 | $0.00 | $180.00 | $8,448.14 | $459,057.16 |
| 536 | 2067/08 | $6,011.11 | $2,257.03 | $0.00 | $0.00 | $180.00 | $8,448.14 | $453,046.05 |
| 537 | 2067/09 | $6,040.67 | $2,227.48 | $0.00 | $0.00 | $180.00 | $8,448.14 | $447,005.39 |
| 538 | 2067/10 | $6,070.37 | $2,197.78 | $0.00 | $0.00 | $180.00 | $8,448.14 | $440,935.02 |
| 539 | 2067/11 | $6,100.21 | $2,167.93 | $0.00 | $0.00 | $180.00 | $8,448.14 | $434,834.81 |
| 540 | 2067/12 | $6,130.20 | $2,137.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $428,704.61 |
| 541 | 2068/01 | $6,160.34 | $2,107.80 | $0.00 | $0.00 | $180.00 | $8,448.14 | $422,544.26 |
| 542 | 2068/02 | $6,190.63 | $2,077.51 | $0.00 | $0.00 | $180.00 | $8,448.14 | $416,353.63 |
| 543 | 2068/03 | $6,221.07 | $2,047.07 | $0.00 | $0.00 | $180.00 | $8,448.14 | $410,132.56 |
| 544 | 2068/04 | $6,251.66 | $2,016.49 | $0.00 | $0.00 | $180.00 | $8,448.14 | $403,880.91 |
| 545 | 2068/05 | $6,282.39 | $1,985.75 | $0.00 | $0.00 | $180.00 | $8,448.14 | $397,598.51 |
| 546 | 2068/06 | $6,313.28 | $1,954.86 | $0.00 | $0.00 | $180.00 | $8,448.14 | $391,285.23 |
| 547 | 2068/07 | $6,344.32 | $1,923.82 | $0.00 | $0.00 | $180.00 | $8,448.14 | $384,940.91 |
| 548 | 2068/08 | $6,375.52 | $1,892.63 | $0.00 | $0.00 | $180.00 | $8,448.14 | $378,565.39 |
| 549 | 2068/09 | $6,406.86 | $1,861.28 | $0.00 | $0.00 | $180.00 | $8,448.14 | $372,158.53 |
| 550 | 2068/10 | $6,438.36 | $1,829.78 | $0.00 | $0.00 | $180.00 | $8,448.14 | $365,720.17 |
| 551 | 2068/11 | $6,470.02 | $1,798.12 | $0.00 | $0.00 | $180.00 | $8,448.14 | $359,250.15 |
| 552 | 2068/12 | $6,501.83 | $1,766.31 | $0.00 | $0.00 | $180.00 | $8,448.14 | $352,748.32 |
| 553 | 2069/01 | $6,533.80 | $1,734.35 | $0.00 | $0.00 | $180.00 | $8,448.14 | $346,214.53 |
| 554 | 2069/03 | $6,565.92 | $1,702.22 | $0.00 | $0.00 | $180.00 | $8,448.14 | $339,648.61 |
| 555 | 2069/03 | $6,598.20 | $1,669.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $333,050.40 |
| 556 | 2069/04 | $6,630.64 | $1,637.50 | $0.00 | $0.00 | $180.00 | $8,448.14 | $326,419.76 |
| 557 | 2069/05 | $6,663.24 | $1,604.90 | $0.00 | $0.00 | $180.00 | $8,448.14 | $319,756.52 |
| 558 | 2069/06 | $6,696.01 | $1,572.14 | $0.00 | $0.00 | $180.00 | $8,448.14 | $313,060.51 |
| 559 | 2069/07 | $6,728.93 | $1,539.21 | $0.00 | $0.00 | $180.00 | $8,448.14 | $306,331.58 |
| 560 | 2069/08 | $6,762.01 | $1,506.13 | $0.00 | $0.00 | $180.00 | $8,448.14 | $299,569.57 |
| 561 | 2069/09 | $6,795.26 | $1,472.88 | $0.00 | $0.00 | $180.00 | $8,448.14 | $292,774.32 |
| 562 | 2069/10 | $6,828.67 | $1,439.47 | $0.00 | $0.00 | $180.00 | $8,448.14 | $285,945.65 |
| 563 | 2069/11 | $6,862.24 | $1,405.90 | $0.00 | $0.00 | $180.00 | $8,448.14 | $279,083.41 |
| 564 | 2069/12 | $6,895.98 | $1,372.16 | $0.00 | $0.00 | $180.00 | $8,448.14 | $272,187.42 |
| 565 | 2070/01 | $6,929.89 | $1,338.25 | $0.00 | $0.00 | $180.00 | $8,448.14 | $265,257.54 |
| 566 | 2070/03 | $6,963.96 | $1,304.18 | $0.00 | $0.00 | $180.00 | $8,448.14 | $258,293.58 |
| 567 | 2070/03 | $6,998.20 | $1,269.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $251,295.38 |
| 568 | 2070/04 | $7,032.61 | $1,235.54 | $0.00 | $0.00 | $180.00 | $8,448.14 | $244,262.77 |
| 569 | 2070/05 | $7,067.18 | $1,200.96 | $0.00 | $0.00 | $180.00 | $8,448.14 | $237,195.59 |
| 570 | 2070/06 | $7,101.93 | $1,166.21 | $0.00 | $0.00 | $180.00 | $8,448.14 | $230,093.66 |
| 571 | 2070/07 | $7,136.85 | $1,131.29 | $0.00 | $0.00 | $180.00 | $8,448.14 | $222,956.81 |
| 572 | 2070/08 | $7,171.94 | $1,096.20 | $0.00 | $0.00 | $180.00 | $8,448.14 | $215,784.88 |
| 573 | 2070/09 | $7,207.20 | $1,060.94 | $0.00 | $0.00 | $180.00 | $8,448.14 | $208,577.68 |
| 574 | 2070/10 | $7,242.63 | $1,025.51 | $0.00 | $0.00 | $180.00 | $8,448.14 | $201,335.04 |
| 575 | 2070/11 | $7,278.24 | $989.90 | $0.00 | $0.00 | $180.00 | $8,448.14 | $194,056.80 |
| 576 | 2070/12 | $7,314.03 | $954.11 | $0.00 | $0.00 | $180.00 | $8,448.14 | $186,742.77 |
| 577 | 2071/01 | $7,349.99 | $918.15 | $0.00 | $0.00 | $180.00 | $8,448.14 | $179,392.78 |
| 578 | 2071/03 | $7,386.13 | $882.01 | $0.00 | $0.00 | $180.00 | $8,448.14 | $172,006.65 |
| 579 | 2071/03 | $7,422.44 | $845.70 | $0.00 | $0.00 | $180.00 | $8,448.14 | $164,584.21 |
| 580 | 2071/04 | $7,458.94 | $809.21 | $0.00 | $0.00 | $180.00 | $8,448.14 | $157,125.28 |
| 581 | 2071/05 | $7,495.61 | $772.53 | $0.00 | $0.00 | $180.00 | $8,448.14 | $149,629.67 |
| 582 | 2071/06 | $7,532.46 | $735.68 | $0.00 | $0.00 | $180.00 | $8,448.14 | $142,097.20 |
| 583 | 2071/07 | $7,569.50 | $698.64 | $0.00 | $0.00 | $180.00 | $8,448.14 | $134,527.71 |
| 584 | 2071/08 | $7,606.71 | $661.43 | $0.00 | $0.00 | $180.00 | $8,448.14 | $126,920.99 |
| 585 | 2071/09 | $7,644.11 | $624.03 | $0.00 | $0.00 | $180.00 | $8,448.14 | $119,276.88 |
| 586 | 2071/10 | $7,681.70 | $586.44 | $0.00 | $0.00 | $180.00 | $8,448.14 | $111,595.18 |
| 587 | 2071/11 | $7,719.47 | $548.68 | $0.00 | $0.00 | $180.00 | $8,448.14 | $103,875.72 |
| 588 | 2071/12 | $7,757.42 | $510.72 | $0.00 | $0.00 | $180.00 | $8,448.14 | $96,118.30 |
| 589 | 2072/01 | $7,795.56 | $472.58 | $0.00 | $0.00 | $180.00 | $8,448.14 | $88,322.74 |
| 590 | 2072/02 | $7,833.89 | $434.25 | $0.00 | $0.00 | $180.00 | $8,448.14 | $80,488.85 |
| 591 | 2072/03 | $7,872.40 | $395.74 | $0.00 | $0.00 | $180.00 | $8,448.14 | $72,616.45 |
| 592 | 2072/04 | $7,911.11 | $357.03 | $0.00 | $0.00 | $180.00 | $8,448.14 | $64,705.34 |
| 593 | 2072/05 | $7,950.01 | $318.13 | $0.00 | $0.00 | $180.00 | $8,448.14 | $56,755.33 |
| 594 | 2072/06 | $7,989.09 | $279.05 | $0.00 | $0.00 | $180.00 | $8,448.14 | $48,766.23 |
| 595 | 2072/07 | $8,028.37 | $239.77 | $0.00 | $0.00 | $180.00 | $8,448.14 | $40,737.86 |
| 596 | 2072/08 | $8,067.85 | $200.29 | $0.00 | $0.00 | $180.00 | $8,448.14 | $32,670.01 |
| 597 | 2072/09 | $8,107.51 | $160.63 | $0.00 | $0.00 | $180.00 | $8,448.14 | $24,562.50 |
| 598 | 2072/10 | $8,147.38 | $120.77 | $0.00 | $0.00 | $180.00 | $8,448.14 | $16,415.12 |
| 599 | 2072/11 | $8,187.43 | $80.71 | $0.00 | $0.00 | $180.00 | $8,448.14 | $8,227.69 |
| 600 | 2072/12 | $8,227.69 | $40.45 | $0.00 | $0.00 | $180.00 | $8,448.14 | $0.00 |
| Totals | $1,593,000.00 | $3,367,884.92 | $0.00 | $0.00 | $108,000.00 | $5,068,884.92 |
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.