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 $1,620,000.00 at 4.38% interest rate for a $1,770,000.00 home, you need to have a monthly payment of $9,127.18. You will make a total of 480 payments and you will pay off your mortgage on 2057/07. Consult with a Mortgage Specialist
Loan Comparison
You can save $314,152.36 in interest by paying off your mortgage through bi-weekly payments! Here is a loan comparison table to show you different loan terms and payment types: Consult with a Mortgage Specialist
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $6,661.51 | 4.38% | 600 months | $4,146,908.00 | $2,376,908.00 |
| 50 years | Bi-Weekly | $3,330.76 | 4.38% | 512 months | $3,728,599.74 | $1,958,599.74 |
| 45 years | Monthly | $6,874.13 | 4.38% | 540 months | $3,862,029.62 | $2,092,029.62 |
| 45 years | Bi-Weekly | $3,437.07 | 4.38% | 461 months | $3,496,679.16 | $1,726,679.16 |
| 40 years | Monthly | $7,158.43 | 4.38% | 480 months | $3,586,046.02 | $1,816,046.02 |
| 40 years | Bi-Weekly | $3,579.22 | 4.38% | 409 months | $3,271,893.66 | $1,501,893.66 |
| 35 years | Monthly | $7,546.81 | 4.38% | 420 months | $3,319,661.24 | $1,549,661.24 |
| 35 years | Bi-Weekly | $3,773.41 | 4.38% | 358 months | $3,054,656.09 | $1,284,656.09 |
| 30 years | Monthly | $8,093.20 | 4.38% | 360 months | $3,063,551.80 | $1,293,551.80 |
| 30 years | Bi-Weekly | $4,046.60 | 4.38% | 307 months | $2,845,354.41 | $1,075,354.41 |
| 25 years | Monthly | $8,894.50 | 4.38% | 300 months | $2,818,350.14 | $1,048,350.14 |
| 25 years | Bi-Weekly | $4,447.25 | 4.38% | 256 months | $2,644,344.12 | $874,344.12 |
| 20 years | Monthly | $10,144.28 | 4.38% | 240 months | $2,584,627.67 | $814,627.67 |
| 20 years | Bi-Weekly | $5,072.14 | 4.38% | 205 months | $2,451,940.85 | $681,940.85 |
| 15 years | Monthly | $12,293.77 | 4.38% | 180 months | $2,362,878.52 | $592,878.52 |
| 15 years | Bi-Weekly | $6,146.89 | 4.38% | 154 months | $2,268,413.53 | $498,413.53 |
| 10 years | Monthly | $16,695.87 | 4.38% | 120 months | $2,153,504.51 | $383,504.51 |
| 10 years | Bi-Weekly | $8,347.94 | 4.38% | 103 months | $2,093,978.23 | $323,978.23 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2017/08 | $1,245.43 | $5,913.00 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,618,754.57 |
| 2 | 2017/09 | $1,249.98 | $5,908.45 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,617,504.60 |
| 3 | 2017/10 | $1,254.54 | $5,903.89 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,616,250.06 |
| 4 | 2017/11 | $1,259.12 | $5,899.31 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,614,990.94 |
| 5 | 2017/12 | $1,263.71 | $5,894.72 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,613,727.23 |
| 6 | 2018/01 | $1,268.32 | $5,890.10 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,612,458.90 |
| 7 | 2018/02 | $1,272.95 | $5,885.48 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,611,185.95 |
| 8 | 2018/03 | $1,277.60 | $5,880.83 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,609,908.35 |
| 9 | 2018/04 | $1,282.26 | $5,876.17 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,608,626.09 |
| 10 | 2018/05 | $1,286.94 | $5,871.49 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,607,339.14 |
| 11 | 2018/06 | $1,291.64 | $5,866.79 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,606,047.50 |
| 12 | 2018/07 | $1,296.36 | $5,862.07 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,604,751.15 |
| 13 | 2018/08 | $1,301.09 | $5,857.34 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,603,450.06 |
| 14 | 2018/09 | $1,305.84 | $5,852.59 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,602,144.22 |
| 15 | 2018/10 | $1,310.60 | $5,847.83 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,600,833.62 |
| 16 | 2018/11 | $1,315.39 | $5,843.04 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,599,518.23 |
| 17 | 2018/12 | $1,320.19 | $5,838.24 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,598,198.04 |
| 18 | 2019/01 | $1,325.01 | $5,833.42 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,596,873.04 |
| 19 | 2019/02 | $1,329.84 | $5,828.59 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,595,543.20 |
| 20 | 2019/03 | $1,334.70 | $5,823.73 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,594,208.50 |
| 21 | 2019/04 | $1,339.57 | $5,818.86 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,592,868.93 |
| 22 | 2019/05 | $1,344.46 | $5,813.97 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,591,524.47 |
| 23 | 2019/06 | $1,349.36 | $5,809.06 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,590,175.11 |
| 24 | 2019/07 | $1,354.29 | $5,804.14 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,588,820.82 |
| 25 | 2019/08 | $1,359.23 | $5,799.20 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,587,461.58 |
| 26 | 2019/09 | $1,364.19 | $5,794.23 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,586,097.39 |
| 27 | 2019/10 | $1,369.17 | $5,789.26 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,584,728.22 |
| 28 | 2019/11 | $1,374.17 | $5,784.26 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,583,354.05 |
| 29 | 2019/12 | $1,379.19 | $5,779.24 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,581,974.86 |
| 30 | 2020/01 | $1,384.22 | $5,774.21 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,580,590.64 |
| 31 | 2020/02 | $1,389.27 | $5,769.16 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,579,201.36 |
| 32 | 2020/03 | $1,394.34 | $5,764.08 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,577,807.02 |
| 33 | 2020/04 | $1,399.43 | $5,759.00 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,576,407.59 |
| 34 | 2020/05 | $1,404.54 | $5,753.89 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,575,003.04 |
| 35 | 2020/06 | $1,409.67 | $5,748.76 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,573,593.38 |
| 36 | 2020/07 | $1,414.81 | $5,743.62 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,572,178.56 |
| 37 | 2020/08 | $1,419.98 | $5,738.45 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,570,758.59 |
| 38 | 2020/09 | $1,425.16 | $5,733.27 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,569,333.43 |
| 39 | 2020/10 | $1,430.36 | $5,728.07 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,567,903.06 |
| 40 | 2020/11 | $1,435.58 | $5,722.85 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,566,467.48 |
| 41 | 2020/12 | $1,440.82 | $5,717.61 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,565,026.66 |
| 42 | 2021/01 | $1,446.08 | $5,712.35 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,563,580.58 |
| 43 | 2021/02 | $1,451.36 | $5,707.07 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,562,129.22 |
| 44 | 2021/03 | $1,456.66 | $5,701.77 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,560,672.56 |
| 45 | 2021/04 | $1,461.97 | $5,696.45 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,559,210.58 |
| 46 | 2021/05 | $1,467.31 | $5,691.12 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,557,743.27 |
| 47 | 2021/06 | $1,472.67 | $5,685.76 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,556,270.61 |
| 48 | 2021/07 | $1,478.04 | $5,680.39 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,554,792.57 |
| 49 | 2021/08 | $1,483.44 | $5,674.99 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,553,309.13 |
| 50 | 2021/09 | $1,488.85 | $5,669.58 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,551,820.28 |
| 51 | 2021/10 | $1,494.29 | $5,664.14 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,550,325.99 |
| 52 | 2021/11 | $1,499.74 | $5,658.69 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,548,826.25 |
| 53 | 2021/12 | $1,505.21 | $5,653.22 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,547,321.04 |
| 54 | 2022/01 | $1,510.71 | $5,647.72 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,545,810.33 |
| 55 | 2022/02 | $1,516.22 | $5,642.21 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,544,294.11 |
| 56 | 2022/03 | $1,521.76 | $5,636.67 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,542,772.36 |
| 57 | 2022/04 | $1,527.31 | $5,631.12 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,541,245.05 |
| 58 | 2022/05 | $1,532.88 | $5,625.54 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,539,712.16 |
| 59 | 2022/06 | $1,538.48 | $5,619.95 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,538,173.68 |
| 60 | 2022/07 | $1,544.10 | $5,614.33 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,536,629.59 |
| 61 | 2022/08 | $1,549.73 | $5,608.70 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,535,079.85 |
| 62 | 2022/09 | $1,555.39 | $5,603.04 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,533,524.47 |
| 63 | 2022/10 | $1,561.06 | $5,597.36 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,531,963.40 |
| 64 | 2022/11 | $1,566.76 | $5,591.67 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,530,396.64 |
| 65 | 2022/12 | $1,572.48 | $5,585.95 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,528,824.16 |
| 66 | 2023/01 | $1,578.22 | $5,580.21 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,527,245.94 |
| 67 | 2023/02 | $1,583.98 | $5,574.45 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,525,661.95 |
| 68 | 2023/03 | $1,589.76 | $5,568.67 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,524,072.19 |
| 69 | 2023/04 | $1,595.57 | $5,562.86 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,522,476.63 |
| 70 | 2023/05 | $1,601.39 | $5,557.04 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,520,875.24 |
| 71 | 2023/06 | $1,607.23 | $5,551.19 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,519,268.00 |
| 72 | 2023/07 | $1,613.10 | $5,545.33 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,517,654.90 |
| 73 | 2023/08 | $1,618.99 | $5,539.44 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,516,035.91 |
| 74 | 2023/09 | $1,624.90 | $5,533.53 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,514,411.01 |
| 75 | 2023/10 | $1,630.83 | $5,527.60 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,512,780.18 |
| 76 | 2023/11 | $1,636.78 | $5,521.65 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,511,143.40 |
| 77 | 2023/12 | $1,642.76 | $5,515.67 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,509,500.65 |
| 78 | 2024/01 | $1,648.75 | $5,509.68 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,507,851.90 |
| 79 | 2024/02 | $1,654.77 | $5,503.66 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,506,197.13 |
| 80 | 2024/03 | $1,660.81 | $5,497.62 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,504,536.32 |
| 81 | 2024/04 | $1,666.87 | $5,491.56 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,502,869.44 |
| 82 | 2024/05 | $1,672.96 | $5,485.47 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,501,196.49 |
| 83 | 2024/06 | $1,679.06 | $5,479.37 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,499,517.43 |
| 84 | 2024/07 | $1,685.19 | $5,473.24 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,497,832.24 |
| 85 | 2024/08 | $1,691.34 | $5,467.09 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,496,140.89 |
| 86 | 2024/09 | $1,697.51 | $5,460.91 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,494,443.38 |
| 87 | 2024/10 | $1,703.71 | $5,454.72 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,492,739.67 |
| 88 | 2024/11 | $1,709.93 | $5,448.50 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,491,029.74 |
| 89 | 2024/12 | $1,716.17 | $5,442.26 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,489,313.57 |
| 90 | 2025/01 | $1,722.43 | $5,435.99 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,487,591.13 |
| 91 | 2025/02 | $1,728.72 | $5,429.71 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,485,862.41 |
| 92 | 2025/03 | $1,735.03 | $5,423.40 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,484,127.38 |
| 93 | 2025/04 | $1,741.36 | $5,417.06 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,482,386.02 |
| 94 | 2025/05 | $1,747.72 | $5,410.71 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,480,638.30 |
| 95 | 2025/06 | $1,754.10 | $5,404.33 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,478,884.20 |
| 96 | 2025/07 | $1,760.50 | $5,397.93 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,477,123.70 |
| 97 | 2025/08 | $1,766.93 | $5,391.50 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,475,356.77 |
| 98 | 2025/09 | $1,773.38 | $5,385.05 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,473,583.39 |
| 99 | 2025/10 | $1,779.85 | $5,378.58 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,471,803.54 |
| 100 | 2025/11 | $1,786.35 | $5,372.08 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,470,017.19 |
| 101 | 2025/12 | $1,792.87 | $5,365.56 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,468,224.33 |
| 102 | 2026/01 | $1,799.41 | $5,359.02 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,466,424.92 |
| 103 | 2026/02 | $1,805.98 | $5,352.45 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,464,618.94 |
| 104 | 2026/03 | $1,812.57 | $5,345.86 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,462,806.37 |
| 105 | 2026/04 | $1,819.19 | $5,339.24 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,460,987.18 |
| 106 | 2026/05 | $1,825.83 | $5,332.60 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,459,161.36 |
| 107 | 2026/06 | $1,832.49 | $5,325.94 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,457,328.87 |
| 108 | 2026/07 | $1,839.18 | $5,319.25 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,455,489.69 |
| 109 | 2026/08 | $1,845.89 | $5,312.54 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,453,643.80 |
| 110 | 2026/09 | $1,852.63 | $5,305.80 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,451,791.17 |
| 111 | 2026/10 | $1,859.39 | $5,299.04 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,449,931.78 |
| 112 | 2026/11 | $1,866.18 | $5,292.25 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,448,065.60 |
| 113 | 2026/12 | $1,872.99 | $5,285.44 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,446,192.61 |
| 114 | 2027/01 | $1,879.83 | $5,278.60 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,444,312.78 |
| 115 | 2027/02 | $1,886.69 | $5,271.74 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,442,426.09 |
| 116 | 2027/03 | $1,893.57 | $5,264.86 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,440,532.52 |
| 117 | 2027/04 | $1,900.49 | $5,257.94 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,438,632.03 |
| 118 | 2027/05 | $1,907.42 | $5,251.01 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,436,724.61 |
| 119 | 2027/06 | $1,914.38 | $5,244.04 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,434,810.23 |
| 120 | 2027/07 | $1,921.37 | $5,237.06 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,432,888.86 |
| 121 | 2027/08 | $1,928.38 | $5,230.04 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,430,960.47 |
| 122 | 2027/09 | $1,935.42 | $5,223.01 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,429,025.05 |
| 123 | 2027/10 | $1,942.49 | $5,215.94 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,427,082.56 |
| 124 | 2027/11 | $1,949.58 | $5,208.85 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,425,132.98 |
| 125 | 2027/12 | $1,956.69 | $5,201.74 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,423,176.29 |
| 126 | 2028/01 | $1,963.84 | $5,194.59 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,421,212.45 |
| 127 | 2028/02 | $1,971.00 | $5,187.43 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,419,241.45 |
| 128 | 2028/03 | $1,978.20 | $5,180.23 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,417,263.25 |
| 129 | 2028/04 | $1,985.42 | $5,173.01 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,415,277.83 |
| 130 | 2028/05 | $1,992.67 | $5,165.76 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,413,285.17 |
| 131 | 2028/06 | $1,999.94 | $5,158.49 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,411,285.23 |
| 132 | 2028/07 | $2,007.24 | $5,151.19 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,409,277.99 |
| 133 | 2028/08 | $2,014.56 | $5,143.86 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,407,263.43 |
| 134 | 2028/09 | $2,021.92 | $5,136.51 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,405,241.51 |
| 135 | 2028/10 | $2,029.30 | $5,129.13 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,403,212.21 |
| 136 | 2028/11 | $2,036.70 | $5,121.72 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,401,175.51 |
| 137 | 2028/12 | $2,044.14 | $5,114.29 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,399,131.37 |
| 138 | 2029/01 | $2,051.60 | $5,106.83 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,397,079.77 |
| 139 | 2029/02 | $2,059.09 | $5,099.34 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,395,020.68 |
| 140 | 2029/03 | $2,066.60 | $5,091.83 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,392,954.08 |
| 141 | 2029/04 | $2,074.15 | $5,084.28 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,390,879.93 |
| 142 | 2029/05 | $2,081.72 | $5,076.71 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,388,798.21 |
| 143 | 2029/06 | $2,089.32 | $5,069.11 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,386,708.90 |
| 144 | 2029/07 | $2,096.94 | $5,061.49 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,384,611.95 |
| 145 | 2029/08 | $2,104.60 | $5,053.83 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,382,507.36 |
| 146 | 2029/09 | $2,112.28 | $5,046.15 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,380,395.08 |
| 147 | 2029/10 | $2,119.99 | $5,038.44 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,378,275.09 |
| 148 | 2029/11 | $2,127.73 | $5,030.70 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,376,147.37 |
| 149 | 2029/12 | $2,135.49 | $5,022.94 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,374,011.88 |
| 150 | 2030/01 | $2,143.29 | $5,015.14 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,371,868.59 |
| 151 | 2030/02 | $2,151.11 | $5,007.32 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,369,717.48 |
| 152 | 2030/03 | $2,158.96 | $4,999.47 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,367,558.52 |
| 153 | 2030/04 | $2,166.84 | $4,991.59 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,365,391.68 |
| 154 | 2030/05 | $2,174.75 | $4,983.68 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,363,216.93 |
| 155 | 2030/06 | $2,182.69 | $4,975.74 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,361,034.25 |
| 156 | 2030/07 | $2,190.65 | $4,967.77 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,358,843.59 |
| 157 | 2030/08 | $2,198.65 | $4,959.78 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,356,644.94 |
| 158 | 2030/09 | $2,206.68 | $4,951.75 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,354,438.27 |
| 159 | 2030/10 | $2,214.73 | $4,943.70 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,352,223.54 |
| 160 | 2030/11 | $2,222.81 | $4,935.62 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,350,000.72 |
| 161 | 2030/12 | $2,230.93 | $4,927.50 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,347,769.80 |
| 162 | 2031/01 | $2,239.07 | $4,919.36 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,345,530.73 |
| 163 | 2031/02 | $2,247.24 | $4,911.19 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,343,283.48 |
| 164 | 2031/03 | $2,255.44 | $4,902.98 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,341,028.04 |
| 165 | 2031/04 | $2,263.68 | $4,894.75 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,338,764.36 |
| 166 | 2031/05 | $2,271.94 | $4,886.49 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,336,492.42 |
| 167 | 2031/06 | $2,280.23 | $4,878.20 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,334,212.19 |
| 168 | 2031/07 | $2,288.55 | $4,869.87 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,331,923.64 |
| 169 | 2031/08 | $2,296.91 | $4,861.52 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,329,626.73 |
| 170 | 2031/09 | $2,305.29 | $4,853.14 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,327,321.44 |
| 171 | 2031/10 | $2,313.71 | $4,844.72 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,325,007.73 |
| 172 | 2031/11 | $2,322.15 | $4,836.28 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,322,685.58 |
| 173 | 2031/12 | $2,330.63 | $4,827.80 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,320,354.95 |
| 174 | 2032/01 | $2,339.13 | $4,819.30 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,318,015.82 |
| 175 | 2032/02 | $2,347.67 | $4,810.76 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,315,668.15 |
| 176 | 2032/03 | $2,356.24 | $4,802.19 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,313,311.91 |
| 177 | 2032/04 | $2,364.84 | $4,793.59 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,310,947.07 |
| 178 | 2032/05 | $2,373.47 | $4,784.96 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,308,573.60 |
| 179 | 2032/06 | $2,382.14 | $4,776.29 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,306,191.46 |
| 180 | 2032/07 | $2,390.83 | $4,767.60 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,303,800.63 |
| 181 | 2032/08 | $2,399.56 | $4,758.87 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,301,401.07 |
| 182 | 2032/09 | $2,408.32 | $4,750.11 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,298,992.76 |
| 183 | 2032/10 | $2,417.11 | $4,741.32 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,296,575.65 |
| 184 | 2032/11 | $2,425.93 | $4,732.50 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,294,149.72 |
| 185 | 2032/12 | $2,434.78 | $4,723.65 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,291,714.94 |
| 186 | 2033/01 | $2,443.67 | $4,714.76 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,289,271.27 |
| 187 | 2033/02 | $2,452.59 | $4,705.84 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,286,818.68 |
| 188 | 2033/03 | $2,461.54 | $4,696.89 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,284,357.14 |
| 189 | 2033/04 | $2,470.53 | $4,687.90 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,281,886.62 |
| 190 | 2033/05 | $2,479.54 | $4,678.89 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,279,407.07 |
| 191 | 2033/06 | $2,488.59 | $4,669.84 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,276,918.48 |
| 192 | 2033/07 | $2,497.68 | $4,660.75 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,274,420.80 |
| 193 | 2033/08 | $2,506.79 | $4,651.64 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,271,914.01 |
| 194 | 2033/09 | $2,515.94 | $4,642.49 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,269,398.07 |
| 195 | 2033/10 | $2,525.13 | $4,633.30 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,266,872.94 |
| 196 | 2033/11 | $2,534.34 | $4,624.09 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,264,338.60 |
| 197 | 2033/12 | $2,543.59 | $4,614.84 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,261,795.00 |
| 198 | 2034/01 | $2,552.88 | $4,605.55 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,259,242.13 |
| 199 | 2034/02 | $2,562.20 | $4,596.23 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,256,679.93 |
| 200 | 2034/03 | $2,571.55 | $4,586.88 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,254,108.38 |
| 201 | 2034/04 | $2,580.93 | $4,577.50 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,251,527.45 |
| 202 | 2034/05 | $2,590.35 | $4,568.08 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,248,937.10 |
| 203 | 2034/06 | $2,599.81 | $4,558.62 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,246,337.29 |
| 204 | 2034/07 | $2,609.30 | $4,549.13 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,243,727.99 |
| 205 | 2034/08 | $2,618.82 | $4,539.61 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,241,109.17 |
| 206 | 2034/09 | $2,628.38 | $4,530.05 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,238,480.79 |
| 207 | 2034/10 | $2,637.97 | $4,520.45 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,235,842.81 |
| 208 | 2034/11 | $2,647.60 | $4,510.83 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,233,195.21 |
| 209 | 2034/12 | $2,657.27 | $4,501.16 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,230,537.94 |
| 210 | 2035/01 | $2,666.97 | $4,491.46 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,227,870.98 |
| 211 | 2035/02 | $2,676.70 | $4,481.73 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,225,194.28 |
| 212 | 2035/03 | $2,686.47 | $4,471.96 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,222,507.81 |
| 213 | 2035/04 | $2,696.28 | $4,462.15 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,219,811.53 |
| 214 | 2035/05 | $2,706.12 | $4,452.31 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,217,105.41 |
| 215 | 2035/06 | $2,715.99 | $4,442.43 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,214,389.42 |
| 216 | 2035/07 | $2,725.91 | $4,432.52 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,211,663.51 |
| 217 | 2035/08 | $2,735.86 | $4,422.57 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,208,927.65 |
| 218 | 2035/09 | $2,745.84 | $4,412.59 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,206,181.81 |
| 219 | 2035/10 | $2,755.87 | $4,402.56 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,203,425.94 |
| 220 | 2035/11 | $2,765.92 | $4,392.50 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,200,660.02 |
| 221 | 2035/12 | $2,776.02 | $4,382.41 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,197,884.00 |
| 222 | 2036/01 | $2,786.15 | $4,372.28 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,195,097.85 |
| 223 | 2036/02 | $2,796.32 | $4,362.11 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,192,301.53 |
| 224 | 2036/03 | $2,806.53 | $4,351.90 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,189,495.00 |
| 225 | 2036/04 | $2,816.77 | $4,341.66 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,186,678.22 |
| 226 | 2036/05 | $2,827.05 | $4,331.38 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,183,851.17 |
| 227 | 2036/06 | $2,837.37 | $4,321.06 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,181,013.80 |
| 228 | 2036/07 | $2,847.73 | $4,310.70 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,178,166.07 |
| 229 | 2036/08 | $2,858.12 | $4,300.31 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,175,307.95 |
| 230 | 2036/09 | $2,868.56 | $4,289.87 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,172,439.39 |
| 231 | 2036/10 | $2,879.03 | $4,279.40 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,169,560.37 |
| 232 | 2036/11 | $2,889.53 | $4,268.90 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,166,670.83 |
| 233 | 2036/12 | $2,900.08 | $4,258.35 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,163,770.75 |
| 234 | 2037/01 | $2,910.67 | $4,247.76 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,160,860.09 |
| 235 | 2037/02 | $2,921.29 | $4,237.14 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,157,938.80 |
| 236 | 2037/03 | $2,931.95 | $4,226.48 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,155,006.84 |
| 237 | 2037/04 | $2,942.65 | $4,215.77 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,152,064.19 |
| 238 | 2037/05 | $2,953.39 | $4,205.03 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,149,110.79 |
| 239 | 2037/06 | $2,964.17 | $4,194.25 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,146,146.62 |
| 240 | 2037/07 | $2,974.99 | $4,183.44 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,143,171.62 |
| 241 | 2037/08 | $2,985.85 | $4,172.58 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,140,185.77 |
| 242 | 2037/09 | $2,996.75 | $4,161.68 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,137,189.02 |
| 243 | 2037/10 | $3,007.69 | $4,150.74 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,134,181.33 |
| 244 | 2037/11 | $3,018.67 | $4,139.76 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,131,162.66 |
| 245 | 2037/12 | $3,029.69 | $4,128.74 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,128,132.98 |
| 246 | 2038/01 | $3,040.74 | $4,117.69 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,125,092.23 |
| 247 | 2038/02 | $3,051.84 | $4,106.59 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,122,040.39 |
| 248 | 2038/03 | $3,062.98 | $4,095.45 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,118,977.41 |
| 249 | 2038/04 | $3,074.16 | $4,084.27 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,115,903.25 |
| 250 | 2038/05 | $3,085.38 | $4,073.05 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,112,817.87 |
| 251 | 2038/06 | $3,096.64 | $4,061.79 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,109,721.22 |
| 252 | 2038/07 | $3,107.95 | $4,050.48 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,106,613.28 |
| 253 | 2038/08 | $3,119.29 | $4,039.14 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,103,493.99 |
| 254 | 2038/09 | $3,130.68 | $4,027.75 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,100,363.31 |
| 255 | 2038/10 | $3,142.10 | $4,016.33 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,097,221.21 |
| 256 | 2038/11 | $3,153.57 | $4,004.86 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,094,067.63 |
| 257 | 2038/12 | $3,165.08 | $3,993.35 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,090,902.55 |
| 258 | 2039/01 | $3,176.63 | $3,981.79 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,087,725.92 |
| 259 | 2039/02 | $3,188.23 | $3,970.20 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,084,537.69 |
| 260 | 2039/03 | $3,199.87 | $3,958.56 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,081,337.82 |
| 261 | 2039/04 | $3,211.55 | $3,946.88 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,078,126.27 |
| 262 | 2039/05 | $3,223.27 | $3,935.16 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,074,903.01 |
| 263 | 2039/06 | $3,235.03 | $3,923.40 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,071,667.97 |
| 264 | 2039/07 | $3,246.84 | $3,911.59 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,068,421.13 |
| 265 | 2039/08 | $3,258.69 | $3,899.74 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,065,162.44 |
| 266 | 2039/09 | $3,270.59 | $3,887.84 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,061,891.85 |
| 267 | 2039/10 | $3,282.52 | $3,875.91 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,058,609.33 |
| 268 | 2039/11 | $3,294.51 | $3,863.92 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,055,314.82 |
| 269 | 2039/12 | $3,306.53 | $3,851.90 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,052,008.29 |
| 270 | 2040/01 | $3,318.60 | $3,839.83 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,048,689.70 |
| 271 | 2040/02 | $3,330.71 | $3,827.72 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,045,358.98 |
| 272 | 2040/03 | $3,342.87 | $3,815.56 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,042,016.11 |
| 273 | 2040/04 | $3,355.07 | $3,803.36 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,038,661.04 |
| 274 | 2040/05 | $3,367.32 | $3,791.11 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,035,293.73 |
| 275 | 2040/06 | $3,379.61 | $3,778.82 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,031,914.12 |
| 276 | 2040/07 | $3,391.94 | $3,766.49 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,028,522.18 |
| 277 | 2040/08 | $3,404.32 | $3,754.11 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,025,117.85 |
| 278 | 2040/09 | $3,416.75 | $3,741.68 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,021,701.11 |
| 279 | 2040/10 | $3,429.22 | $3,729.21 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,018,271.89 |
| 280 | 2040/11 | $3,441.74 | $3,716.69 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,014,830.15 |
| 281 | 2040/12 | $3,454.30 | $3,704.13 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,011,375.85 |
| 282 | 2041/01 | $3,466.91 | $3,691.52 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,007,908.94 |
| 283 | 2041/02 | $3,479.56 | $3,678.87 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,004,429.38 |
| 284 | 2041/03 | $3,492.26 | $3,666.17 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $1,000,937.12 |
| 285 | 2041/04 | $3,505.01 | $3,653.42 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $997,432.11 |
| 286 | 2041/05 | $3,517.80 | $3,640.63 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $993,914.31 |
| 287 | 2041/06 | $3,530.64 | $3,627.79 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $990,383.67 |
| 288 | 2041/07 | $3,543.53 | $3,614.90 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $986,840.14 |
| 289 | 2041/08 | $3,556.46 | $3,601.97 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $983,283.67 |
| 290 | 2041/09 | $3,569.44 | $3,588.99 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $979,714.23 |
| 291 | 2041/10 | $3,582.47 | $3,575.96 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $976,131.76 |
| 292 | 2041/11 | $3,595.55 | $3,562.88 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $972,536.21 |
| 293 | 2041/12 | $3,608.67 | $3,549.76 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $968,927.54 |
| 294 | 2042/01 | $3,621.84 | $3,536.59 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $965,305.69 |
| 295 | 2042/02 | $3,635.06 | $3,523.37 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $961,670.63 |
| 296 | 2042/03 | $3,648.33 | $3,510.10 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $958,022.30 |
| 297 | 2042/04 | $3,661.65 | $3,496.78 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $954,360.65 |
| 298 | 2042/05 | $3,675.01 | $3,483.42 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $950,685.64 |
| 299 | 2042/06 | $3,688.43 | $3,470.00 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $946,997.21 |
| 300 | 2042/07 | $3,701.89 | $3,456.54 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $943,295.32 |
| 301 | 2042/08 | $3,715.40 | $3,443.03 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $939,579.92 |
| 302 | 2042/09 | $3,728.96 | $3,429.47 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $935,850.96 |
| 303 | 2042/10 | $3,742.57 | $3,415.86 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $932,108.39 |
| 304 | 2042/11 | $3,756.23 | $3,402.20 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $928,352.15 |
| 305 | 2042/12 | $3,769.94 | $3,388.49 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $924,582.21 |
| 306 | 2043/01 | $3,783.70 | $3,374.73 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $920,798.50 |
| 307 | 2043/02 | $3,797.51 | $3,360.91 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $917,000.99 |
| 308 | 2043/03 | $3,811.38 | $3,347.05 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $913,189.61 |
| 309 | 2043/04 | $3,825.29 | $3,333.14 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $909,364.33 |
| 310 | 2043/05 | $3,839.25 | $3,319.18 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $905,525.08 |
| 311 | 2043/06 | $3,853.26 | $3,305.17 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $901,671.81 |
| 312 | 2043/07 | $3,867.33 | $3,291.10 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $897,804.49 |
| 313 | 2043/08 | $3,881.44 | $3,276.99 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $893,923.04 |
| 314 | 2043/09 | $3,895.61 | $3,262.82 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $890,027.43 |
| 315 | 2043/10 | $3,909.83 | $3,248.60 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $886,117.61 |
| 316 | 2043/11 | $3,924.10 | $3,234.33 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $882,193.51 |
| 317 | 2043/12 | $3,938.42 | $3,220.01 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $878,255.08 |
| 318 | 2044/01 | $3,952.80 | $3,205.63 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $874,302.28 |
| 319 | 2044/02 | $3,967.23 | $3,191.20 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $870,335.06 |
| 320 | 2044/03 | $3,981.71 | $3,176.72 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $866,353.35 |
| 321 | 2044/04 | $3,996.24 | $3,162.19 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $862,357.11 |
| 322 | 2044/05 | $4,010.83 | $3,147.60 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $858,346.29 |
| 323 | 2044/06 | $4,025.47 | $3,132.96 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $854,320.82 |
| 324 | 2044/07 | $4,040.16 | $3,118.27 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $850,280.66 |
| 325 | 2044/08 | $4,054.90 | $3,103.52 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $846,225.76 |
| 326 | 2044/09 | $4,069.71 | $3,088.72 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $842,156.05 |
| 327 | 2044/10 | $4,084.56 | $3,073.87 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $838,071.49 |
| 328 | 2044/11 | $4,099.47 | $3,058.96 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $833,972.03 |
| 329 | 2044/12 | $4,114.43 | $3,044.00 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $829,857.59 |
| 330 | 2045/01 | $4,129.45 | $3,028.98 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $825,728.15 |
| 331 | 2045/02 | $4,144.52 | $3,013.91 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $821,583.62 |
| 332 | 2045/03 | $4,159.65 | $2,998.78 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $817,423.98 |
| 333 | 2045/04 | $4,174.83 | $2,983.60 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $813,249.14 |
| 334 | 2045/05 | $4,190.07 | $2,968.36 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $809,059.07 |
| 335 | 2045/06 | $4,205.36 | $2,953.07 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $804,853.71 |
| 336 | 2045/07 | $4,220.71 | $2,937.72 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $800,633.00 |
| 337 | 2045/08 | $4,236.12 | $2,922.31 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $796,396.88 |
| 338 | 2045/09 | $4,251.58 | $2,906.85 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $792,145.30 |
| 339 | 2045/10 | $4,267.10 | $2,891.33 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $787,878.20 |
| 340 | 2045/11 | $4,282.67 | $2,875.76 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $783,595.53 |
| 341 | 2045/12 | $4,298.31 | $2,860.12 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $779,297.22 |
| 342 | 2046/01 | $4,313.99 | $2,844.43 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $774,983.23 |
| 343 | 2046/02 | $4,329.74 | $2,828.69 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $770,653.48 |
| 344 | 2046/03 | $4,345.54 | $2,812.89 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $766,307.94 |
| 345 | 2046/04 | $4,361.41 | $2,797.02 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $761,946.54 |
| 346 | 2046/05 | $4,377.32 | $2,781.10 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $757,569.21 |
| 347 | 2046/06 | $4,393.30 | $2,765.13 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $753,175.91 |
| 348 | 2046/07 | $4,409.34 | $2,749.09 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $748,766.57 |
| 349 | 2046/08 | $4,425.43 | $2,733.00 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $744,341.14 |
| 350 | 2046/09 | $4,441.58 | $2,716.85 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $739,899.56 |
| 351 | 2046/10 | $4,457.80 | $2,700.63 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $735,441.76 |
| 352 | 2046/11 | $4,474.07 | $2,684.36 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $730,967.69 |
| 353 | 2046/12 | $4,490.40 | $2,668.03 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $726,477.30 |
| 354 | 2047/01 | $4,506.79 | $2,651.64 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $721,970.51 |
| 355 | 2047/02 | $4,523.24 | $2,635.19 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $717,447.27 |
| 356 | 2047/03 | $4,539.75 | $2,618.68 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $712,907.53 |
| 357 | 2047/04 | $4,556.32 | $2,602.11 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $708,351.21 |
| 358 | 2047/05 | $4,572.95 | $2,585.48 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $703,778.26 |
| 359 | 2047/06 | $4,589.64 | $2,568.79 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $699,188.62 |
| 360 | 2047/07 | $4,606.39 | $2,552.04 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $694,582.23 |
| 361 | 2047/08 | $4,623.20 | $2,535.23 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $689,959.03 |
| 362 | 2047/09 | $4,640.08 | $2,518.35 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $685,318.95 |
| 363 | 2047/10 | $4,657.02 | $2,501.41 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $680,661.94 |
| 364 | 2047/11 | $4,674.01 | $2,484.42 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $675,987.92 |
| 365 | 2047/12 | $4,691.07 | $2,467.36 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $671,296.85 |
| 366 | 2048/01 | $4,708.20 | $2,450.23 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $666,588.65 |
| 367 | 2048/02 | $4,725.38 | $2,433.05 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $661,863.27 |
| 368 | 2048/03 | $4,742.63 | $2,415.80 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $657,120.64 |
| 369 | 2048/04 | $4,759.94 | $2,398.49 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $652,360.71 |
| 370 | 2048/05 | $4,777.31 | $2,381.12 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $647,583.39 |
| 371 | 2048/06 | $4,794.75 | $2,363.68 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $642,788.64 |
| 372 | 2048/07 | $4,812.25 | $2,346.18 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $637,976.39 |
| 373 | 2048/08 | $4,829.82 | $2,328.61 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $633,146.58 |
| 374 | 2048/09 | $4,847.44 | $2,310.99 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $628,299.13 |
| 375 | 2048/10 | $4,865.14 | $2,293.29 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $623,434.00 |
| 376 | 2048/11 | $4,882.90 | $2,275.53 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $618,551.10 |
| 377 | 2048/12 | $4,900.72 | $2,257.71 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $613,650.38 |
| 378 | 2049/01 | $4,918.61 | $2,239.82 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $608,731.78 |
| 379 | 2049/02 | $4,936.56 | $2,221.87 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $603,795.22 |
| 380 | 2049/03 | $4,954.58 | $2,203.85 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $598,840.64 |
| 381 | 2049/04 | $4,972.66 | $2,185.77 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $593,867.98 |
| 382 | 2049/05 | $4,990.81 | $2,167.62 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $588,877.17 |
| 383 | 2049/06 | $5,009.03 | $2,149.40 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $583,868.14 |
| 384 | 2049/07 | $5,027.31 | $2,131.12 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $578,840.83 |
| 385 | 2049/08 | $5,045.66 | $2,112.77 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $573,795.17 |
| 386 | 2049/09 | $5,064.08 | $2,094.35 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $568,731.10 |
| 387 | 2049/10 | $5,082.56 | $2,075.87 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $563,648.54 |
| 388 | 2049/11 | $5,101.11 | $2,057.32 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $558,547.42 |
| 389 | 2049/12 | $5,119.73 | $2,038.70 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $553,427.69 |
| 390 | 2050/01 | $5,138.42 | $2,020.01 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $548,289.27 |
| 391 | 2050/02 | $5,157.17 | $2,001.26 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $543,132.10 |
| 392 | 2050/03 | $5,176.00 | $1,982.43 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $537,956.10 |
| 393 | 2050/04 | $5,194.89 | $1,963.54 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $532,761.21 |
| 394 | 2050/05 | $5,213.85 | $1,944.58 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $527,547.36 |
| 395 | 2050/06 | $5,232.88 | $1,925.55 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $522,314.48 |
| 396 | 2050/07 | $5,251.98 | $1,906.45 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $517,062.50 |
| 397 | 2050/08 | $5,271.15 | $1,887.28 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $511,791.35 |
| 398 | 2050/09 | $5,290.39 | $1,868.04 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $506,500.96 |
| 399 | 2050/10 | $5,309.70 | $1,848.73 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $501,191.26 |
| 400 | 2050/11 | $5,329.08 | $1,829.35 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $495,862.18 |
| 401 | 2050/12 | $5,348.53 | $1,809.90 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $490,513.64 |
| 402 | 2051/01 | $5,368.05 | $1,790.37 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $485,145.59 |
| 403 | 2051/02 | $5,387.65 | $1,770.78 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $479,757.94 |
| 404 | 2051/03 | $5,407.31 | $1,751.12 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $474,350.63 |
| 405 | 2051/04 | $5,427.05 | $1,731.38 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $468,923.58 |
| 406 | 2051/05 | $5,446.86 | $1,711.57 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $463,476.72 |
| 407 | 2051/06 | $5,466.74 | $1,691.69 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $458,009.98 |
| 408 | 2051/07 | $5,486.69 | $1,671.74 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $452,523.29 |
| 409 | 2051/08 | $5,506.72 | $1,651.71 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $447,016.57 |
| 410 | 2051/09 | $5,526.82 | $1,631.61 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $441,489.75 |
| 411 | 2051/10 | $5,546.99 | $1,611.44 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $435,942.76 |
| 412 | 2051/11 | $5,567.24 | $1,591.19 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $430,375.52 |
| 413 | 2051/12 | $5,587.56 | $1,570.87 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $424,787.96 |
| 414 | 2052/01 | $5,607.95 | $1,550.48 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $419,180.01 |
| 415 | 2052/02 | $5,628.42 | $1,530.01 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $413,551.59 |
| 416 | 2052/03 | $5,648.97 | $1,509.46 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $407,902.62 |
| 417 | 2052/04 | $5,669.58 | $1,488.84 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $402,233.04 |
| 418 | 2052/05 | $5,690.28 | $1,468.15 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $396,542.76 |
| 419 | 2052/06 | $5,711.05 | $1,447.38 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $390,831.71 |
| 420 | 2052/07 | $5,731.89 | $1,426.54 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $385,099.82 |
| 421 | 2052/08 | $5,752.81 | $1,405.61 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $379,347.00 |
| 422 | 2052/09 | $5,773.81 | $1,384.62 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $373,573.19 |
| 423 | 2052/10 | $5,794.89 | $1,363.54 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $367,778.30 |
| 424 | 2052/11 | $5,816.04 | $1,342.39 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $361,962.27 |
| 425 | 2052/12 | $5,837.27 | $1,321.16 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $356,125.00 |
| 426 | 2053/01 | $5,858.57 | $1,299.86 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $350,266.43 |
| 427 | 2053/02 | $5,879.96 | $1,278.47 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $344,386.47 |
| 428 | 2053/03 | $5,901.42 | $1,257.01 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $338,485.05 |
| 429 | 2053/04 | $5,922.96 | $1,235.47 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $332,562.09 |
| 430 | 2053/05 | $5,944.58 | $1,213.85 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $326,617.51 |
| 431 | 2053/06 | $5,966.28 | $1,192.15 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $320,651.24 |
| 432 | 2053/07 | $5,988.05 | $1,170.38 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $314,663.19 |
| 433 | 2053/08 | $6,009.91 | $1,148.52 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $308,653.28 |
| 434 | 2053/09 | $6,031.84 | $1,126.58 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $302,621.43 |
| 435 | 2053/10 | $6,053.86 | $1,104.57 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $296,567.57 |
| 436 | 2053/11 | $6,075.96 | $1,082.47 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $290,491.61 |
| 437 | 2053/12 | $6,098.13 | $1,060.29 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $284,393.48 |
| 438 | 2054/01 | $6,120.39 | $1,038.04 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $278,273.09 |
| 439 | 2054/02 | $6,142.73 | $1,015.70 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $272,130.35 |
| 440 | 2054/03 | $6,165.15 | $993.28 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $265,965.20 |
| 441 | 2054/04 | $6,187.66 | $970.77 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $259,777.54 |
| 442 | 2054/05 | $6,210.24 | $948.19 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $253,567.30 |
| 443 | 2054/06 | $6,232.91 | $925.52 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $247,334.39 |
| 444 | 2054/07 | $6,255.66 | $902.77 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $241,078.74 |
| 445 | 2054/08 | $6,278.49 | $879.94 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $234,800.24 |
| 446 | 2054/09 | $6,301.41 | $857.02 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $228,498.84 |
| 447 | 2054/10 | $6,324.41 | $834.02 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $222,174.43 |
| 448 | 2054/11 | $6,347.49 | $810.94 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $215,826.94 |
| 449 | 2054/12 | $6,370.66 | $787.77 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $209,456.27 |
| 450 | 2055/01 | $6,393.91 | $764.52 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $203,062.36 |
| 451 | 2055/02 | $6,417.25 | $741.18 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $196,645.11 |
| 452 | 2055/03 | $6,440.67 | $717.75 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $190,204.43 |
| 453 | 2055/04 | $6,464.18 | $694.25 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $183,740.25 |
| 454 | 2055/05 | $6,487.78 | $670.65 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $177,252.47 |
| 455 | 2055/06 | $6,511.46 | $646.97 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $170,741.02 |
| 456 | 2055/07 | $6,535.22 | $623.20 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $164,205.79 |
| 457 | 2055/08 | $6,559.08 | $599.35 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $157,646.71 |
| 458 | 2055/09 | $6,583.02 | $575.41 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $151,063.70 |
| 459 | 2055/10 | $6,607.05 | $551.38 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $144,456.65 |
| 460 | 2055/11 | $6,631.16 | $527.27 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $137,825.49 |
| 461 | 2055/12 | $6,655.37 | $503.06 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $131,170.12 |
| 462 | 2056/01 | $6,679.66 | $478.77 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $124,490.46 |
| 463 | 2056/02 | $6,704.04 | $454.39 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $117,786.42 |
| 464 | 2056/03 | $6,728.51 | $429.92 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $111,057.91 |
| 465 | 2056/04 | $6,753.07 | $405.36 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $104,304.85 |
| 466 | 2056/05 | $6,777.72 | $380.71 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $97,527.13 |
| 467 | 2056/06 | $6,802.46 | $355.97 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $90,724.67 |
| 468 | 2056/07 | $6,827.28 | $331.15 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $83,897.39 |
| 469 | 2056/08 | $6,852.20 | $306.23 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $77,045.19 |
| 470 | 2056/09 | $6,877.21 | $281.21 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $70,167.97 |
| 471 | 2056/10 | $6,902.32 | $256.11 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $63,265.66 |
| 472 | 2056/11 | $6,927.51 | $230.92 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $56,338.15 |
| 473 | 2056/12 | $6,952.79 | $205.63 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $49,385.35 |
| 474 | 2057/01 | $6,978.17 | $180.26 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $42,407.18 |
| 475 | 2057/02 | $7,003.64 | $154.79 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $35,403.54 |
| 476 | 2057/03 | $7,029.21 | $129.22 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $28,374.33 |
| 477 | 2057/04 | $7,054.86 | $103.57 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $21,319.47 |
| 478 | 2057/05 | $7,080.61 | $77.82 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $14,238.85 |
| 479 | 2057/06 | $7,106.46 | $51.97 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $7,132.40 |
| 480 | 2057/07 | $7,132.40 | $26.03 | $0.00 | $1,843.75 | $125.00 | $9,127.18 | $0.00 |
| Totals | $1,620,000.00 | $1,816,046.02 | $0.00 | $885,000.00 | $60,000.00 | $4,381,046.02 |
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.