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.
Based on your input, to maintain a 45-year mortgage of $20,429,000.00 at 5% interest rate for a $20,429,000.00 home, you need to have a monthly payment of $129,300.41 ~ $180,372.91. You will make a total of 540 payments and you will pay off your mortgage on 2063/01. Consult with a Mortgage Specialist
You can save $5,461,032.40 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 | $92,776.01 | 5% | 600 months | $55,665,605.48 | $35,236,605.48 |
50 years | Bi-Weekly | $46,388.01 | 5% | 512 months | $49,414,705.33 | $28,985,705.33 |
45 years | Monthly | $95,202.07 | 5% | 540 months | $51,409,119.41 | $30,980,119.41 |
45 years | Bi-Weekly | $47,601.04 | 5% | 461 months | $45,948,087.01 | $25,519,087.01 |
40 years | Monthly | $98,507.94 | 5% | 480 months | $47,283,812.90 | $26,854,812.90 |
40 years | Bi-Weekly | $49,253.97 | 5% | 409 months | $42,589,669.11 | $22,160,669.11 |
35 years | Monthly | $103,102.64 | 5% | 420 months | $43,303,110.89 | $22,874,110.89 |
35 years | Bi-Weekly | $51,551.32 | 5% | 358 months | $39,347,561.18 | $18,918,561.18 |
30 years | Monthly | $109,667.29 | 5% | 360 months | $39,480,224.17 | $19,051,224.17 |
30 years | Bi-Weekly | $54,833.65 | 5% | 307 months | $36,229,521.89 | $15,800,521.89 |
25 years | Monthly | $119,425.90 | 5% | 300 months | $35,827,769.87 | $15,398,769.87 |
25 years | Bi-Weekly | $59,712.95 | 5% | 256 months | $33,242,775.63 | $12,813,775.63 |
20 years | Monthly | $134,822.36 | 5% | 240 months | $32,357,365.91 | $11,928,365.91 |
20 years | Bi-Weekly | $67,411.18 | 5% | 205 months | $30,393,827.67 | $9,964,827.67 |
15 years | Monthly | $161,551.23 | 5% | 180 months | $29,079,221.40 | $8,650,221.40 |
15 years | Bi-Weekly | $80,775.62 | 5% | 154 months | $27,688,286.63 | $7,259,286.63 |
10 years | Monthly | $216,681.24 | 5% | 120 months | $26,001,748.93 | $5,572,748.93 |
10 years | Bi-Weekly | $108,340.62 | 5% | 103 months | $25,130,702.90 | $4,701,702.90 |
(Payment Amount does not include property tax, insurance, or PMI)

Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2018/02 | $10,081.24 | $85,120.83 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,418,918.76 |
2 | 2018/03 | $10,123.24 | $85,078.83 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,408,795.52 |
3 | 2018/04 | $10,165.43 | $85,036.65 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,398,630.09 |
4 | 2018/05 | $10,207.78 | $84,994.29 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,388,422.31 |
5 | 2018/06 | $10,250.31 | $84,951.76 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,378,172.00 |
6 | 2018/07 | $10,293.02 | $84,909.05 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,367,878.97 |
7 | 2018/08 | $10,335.91 | $84,866.16 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,357,543.06 |
8 | 2018/09 | $10,378.98 | $84,823.10 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,347,164.09 |
9 | 2018/10 | $10,422.22 | $84,779.85 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,336,741.86 |
10 | 2018/11 | $10,465.65 | $84,736.42 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,326,276.21 |
11 | 2018/12 | $10,509.26 | $84,692.82 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,315,766.96 |
12 | 2019/01 | $10,553.04 | $84,649.03 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,305,213.92 |
13 | 2019/02 | $10,597.02 | $84,605.06 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,294,616.90 |
14 | 2019/03 | $10,641.17 | $84,560.90 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,283,975.73 |
15 | 2019/04 | $10,685.51 | $84,516.57 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,273,290.22 |
16 | 2019/05 | $10,730.03 | $84,472.04 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,262,560.19 |
17 | 2019/06 | $10,774.74 | $84,427.33 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,251,785.45 |
18 | 2019/07 | $10,819.63 | $84,382.44 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,240,965.82 |
19 | 2019/08 | $10,864.72 | $84,337.36 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,230,101.11 |
20 | 2019/09 | $10,909.99 | $84,292.09 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,219,191.12 |
21 | 2019/10 | $10,955.44 | $84,246.63 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,208,235.68 |
22 | 2019/11 | $11,001.09 | $84,200.98 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,197,234.59 |
23 | 2019/12 | $11,046.93 | $84,155.14 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,186,187.66 |
24 | 2020/01 | $11,092.96 | $84,109.12 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,175,094.70 |
25 | 2020/02 | $11,139.18 | $84,062.89 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,163,955.52 |
26 | 2020/03 | $11,185.59 | $84,016.48 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,152,769.93 |
27 | 2020/04 | $11,232.20 | $83,969.87 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,141,537.73 |
28 | 2020/05 | $11,279.00 | $83,923.07 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,130,258.73 |
29 | 2020/06 | $11,325.99 | $83,876.08 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,118,932.74 |
30 | 2020/07 | $11,373.19 | $83,828.89 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,107,559.55 |
31 | 2020/08 | $11,420.57 | $83,781.50 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,096,138.98 |
32 | 2020/09 | $11,468.16 | $83,733.91 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,084,670.81 |
33 | 2020/10 | $11,515.94 | $83,686.13 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,073,154.87 |
34 | 2020/11 | $11,563.93 | $83,638.15 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,061,590.94 |
35 | 2020/12 | $11,612.11 | $83,589.96 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,049,978.83 |
36 | 2021/01 | $11,660.49 | $83,541.58 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,038,318.34 |
37 | 2021/02 | $11,709.08 | $83,492.99 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,026,609.26 |
38 | 2021/03 | $11,757.87 | $83,444.21 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,014,851.39 |
39 | 2021/04 | $11,806.86 | $83,395.21 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $20,003,044.53 |
40 | 2021/05 | $11,856.05 | $83,346.02 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,991,188.48 |
41 | 2021/06 | $11,905.45 | $83,296.62 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,979,283.02 |
42 | 2021/07 | $11,955.06 | $83,247.01 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,967,327.96 |
43 | 2021/08 | $12,004.87 | $83,197.20 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,955,323.09 |
44 | 2021/09 | $12,054.89 | $83,147.18 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,943,268.20 |
45 | 2021/10 | $12,105.12 | $83,096.95 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,931,163.07 |
46 | 2021/11 | $12,155.56 | $83,046.51 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,919,007.51 |
47 | 2021/12 | $12,206.21 | $82,995.86 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,906,801.30 |
48 | 2022/01 | $12,257.07 | $82,945.01 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,894,544.24 |
49 | 2022/02 | $12,308.14 | $82,893.93 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,882,236.10 |
50 | 2022/03 | $12,359.42 | $82,842.65 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,869,876.68 |
51 | 2022/04 | $12,410.92 | $82,791.15 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,857,465.76 |
52 | 2022/05 | $12,462.63 | $82,739.44 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,845,003.12 |
53 | 2022/06 | $12,514.56 | $82,687.51 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,832,488.56 |
54 | 2022/07 | $12,566.70 | $82,635.37 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,819,921.86 |
55 | 2022/08 | $12,619.07 | $82,583.01 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,807,302.79 |
56 | 2022/09 | $12,671.64 | $82,530.43 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,794,631.15 |
57 | 2022/10 | $12,724.44 | $82,477.63 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,781,906.71 |
58 | 2022/11 | $12,777.46 | $82,424.61 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,769,129.24 |
59 | 2022/12 | $12,830.70 | $82,371.37 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,756,298.54 |
60 | 2023/01 | $12,884.16 | $82,317.91 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,743,414.38 |
61 | 2023/02 | $12,937.85 | $82,264.23 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,730,476.53 |
62 | 2023/03 | $12,991.75 | $82,210.32 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,717,484.78 |
63 | 2023/04 | $13,045.89 | $82,156.19 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,704,438.89 |
64 | 2023/05 | $13,100.24 | $82,101.83 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,691,338.65 |
65 | 2023/06 | $13,154.83 | $82,047.24 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,678,183.82 |
66 | 2023/07 | $13,209.64 | $81,992.43 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,664,974.18 |
67 | 2023/08 | $13,264.68 | $81,937.39 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,651,709.50 |
68 | 2023/09 | $13,319.95 | $81,882.12 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,638,389.55 |
69 | 2023/10 | $13,375.45 | $81,826.62 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,625,014.10 |
70 | 2023/11 | $13,431.18 | $81,770.89 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,611,582.92 |
71 | 2023/12 | $13,487.14 | $81,714.93 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,598,095.78 |
72 | 2024/01 | $13,543.34 | $81,658.73 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,584,552.43 |
73 | 2024/02 | $13,599.77 | $81,602.30 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,570,952.66 |
74 | 2024/03 | $13,656.44 | $81,545.64 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,557,296.23 |
75 | 2024/04 | $13,713.34 | $81,488.73 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,543,582.89 |
76 | 2024/05 | $13,770.48 | $81,431.60 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,529,812.41 |
77 | 2024/06 | $13,827.85 | $81,374.22 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,515,984.56 |
78 | 2024/07 | $13,885.47 | $81,316.60 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,502,099.09 |
79 | 2024/08 | $13,943.33 | $81,258.75 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,488,155.76 |
80 | 2024/09 | $14,001.42 | $81,200.65 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,474,154.33 |
81 | 2024/10 | $14,059.76 | $81,142.31 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,460,094.57 |
82 | 2024/11 | $14,118.35 | $81,083.73 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,445,976.23 |
83 | 2024/12 | $14,177.17 | $81,024.90 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,431,799.05 |
84 | 2025/01 | $14,236.24 | $80,965.83 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,417,562.81 |
85 | 2025/02 | $14,295.56 | $80,906.51 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,403,267.25 |
86 | 2025/03 | $14,355.13 | $80,846.95 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,388,912.12 |
87 | 2025/04 | $14,414.94 | $80,787.13 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,374,497.18 |
88 | 2025/05 | $14,475.00 | $80,727.07 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,360,022.18 |
89 | 2025/06 | $14,535.31 | $80,666.76 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,345,486.87 |
90 | 2025/07 | $14,595.88 | $80,606.20 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,330,890.99 |
91 | 2025/08 | $14,656.69 | $80,545.38 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,316,234.30 |
92 | 2025/09 | $14,717.76 | $80,484.31 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,301,516.53 |
93 | 2025/10 | $14,779.09 | $80,422.99 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,286,737.45 |
94 | 2025/11 | $14,840.67 | $80,361.41 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,271,896.78 |
95 | 2025/12 | $14,902.50 | $80,299.57 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,256,994.28 |
96 | 2026/01 | $14,964.60 | $80,237.48 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,242,029.68 |
97 | 2026/02 | $15,026.95 | $80,175.12 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,227,002.73 |
98 | 2026/03 | $15,089.56 | $80,112.51 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,211,913.17 |
99 | 2026/04 | $15,152.43 | $80,049.64 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,196,760.73 |
100 | 2026/05 | $15,215.57 | $79,986.50 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,181,545.16 |
101 | 2026/06 | $15,278.97 | $79,923.10 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,166,266.20 |
102 | 2026/07 | $15,342.63 | $79,859.44 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,150,923.56 |
103 | 2026/08 | $15,406.56 | $79,795.51 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,135,517.01 |
104 | 2026/09 | $15,470.75 | $79,731.32 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,120,046.25 |
105 | 2026/10 | $15,535.21 | $79,666.86 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,104,511.04 |
106 | 2026/11 | $15,599.94 | $79,602.13 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,088,911.10 |
107 | 2026/12 | $15,664.94 | $79,537.13 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,073,246.15 |
108 | 2027/01 | $15,730.21 | $79,471.86 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,057,515.94 |
109 | 2027/02 | $15,795.76 | $79,406.32 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,041,720.18 |
110 | 2027/03 | $15,861.57 | $79,340.50 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,025,858.61 |
111 | 2027/04 | $15,927.66 | $79,274.41 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $19,009,930.95 |
112 | 2027/05 | $15,994.03 | $79,208.05 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,993,936.92 |
113 | 2027/06 | $16,060.67 | $79,141.40 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,977,876.25 |
114 | 2027/07 | $16,127.59 | $79,074.48 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,961,748.66 |
115 | 2027/08 | $16,194.79 | $79,007.29 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,945,553.88 |
116 | 2027/09 | $16,262.27 | $78,939.81 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,929,291.61 |
117 | 2027/10 | $16,330.02 | $78,872.05 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,912,961.59 |
118 | 2027/11 | $16,398.07 | $78,804.01 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,896,563.52 |
119 | 2027/12 | $16,466.39 | $78,735.68 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,880,097.13 |
120 | 2028/01 | $16,535.00 | $78,667.07 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,863,562.13 |
121 | 2028/02 | $16,603.90 | $78,598.18 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,846,958.23 |
122 | 2028/03 | $16,673.08 | $78,528.99 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,830,285.15 |
123 | 2028/04 | $16,742.55 | $78,459.52 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,813,542.60 |
124 | 2028/05 | $16,812.31 | $78,389.76 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,796,730.29 |
125 | 2028/06 | $16,882.36 | $78,319.71 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,779,847.92 |
126 | 2028/07 | $16,952.71 | $78,249.37 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,762,895.22 |
127 | 2028/08 | $17,023.34 | $78,178.73 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,745,871.87 |
128 | 2028/09 | $17,094.27 | $78,107.80 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,728,777.60 |
129 | 2028/10 | $17,165.50 | $78,036.57 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,711,612.10 |
130 | 2028/11 | $17,237.02 | $77,965.05 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,694,375.08 |
131 | 2028/12 | $17,308.84 | $77,893.23 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,677,066.23 |
132 | 2029/01 | $17,380.96 | $77,821.11 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,659,685.27 |
133 | 2029/02 | $17,453.38 | $77,748.69 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,642,231.89 |
134 | 2029/03 | $17,526.11 | $77,675.97 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,624,705.78 |
135 | 2029/04 | $17,599.13 | $77,602.94 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,607,106.65 |
136 | 2029/05 | $17,672.46 | $77,529.61 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,589,434.18 |
137 | 2029/06 | $17,746.10 | $77,455.98 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,571,688.09 |
138 | 2029/07 | $17,820.04 | $77,382.03 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,553,868.05 |
139 | 2029/08 | $17,894.29 | $77,307.78 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,535,973.76 |
140 | 2029/09 | $17,968.85 | $77,233.22 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,518,004.91 |
141 | 2029/10 | $18,043.72 | $77,158.35 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,499,961.19 |
142 | 2029/11 | $18,118.90 | $77,083.17 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,481,842.29 |
143 | 2029/12 | $18,194.40 | $77,007.68 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,463,647.89 |
144 | 2030/01 | $18,270.21 | $76,931.87 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,445,377.69 |
145 | 2030/02 | $18,346.33 | $76,855.74 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,427,031.35 |
146 | 2030/03 | $18,422.78 | $76,779.30 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,408,608.58 |
147 | 2030/04 | $18,499.54 | $76,702.54 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,390,109.04 |
148 | 2030/05 | $18,576.62 | $76,625.45 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,371,532.42 |
149 | 2030/06 | $18,654.02 | $76,548.05 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,352,878.40 |
150 | 2030/07 | $18,731.75 | $76,470.33 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,334,146.65 |
151 | 2030/08 | $18,809.80 | $76,392.28 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,315,336.86 |
152 | 2030/09 | $18,888.17 | $76,313.90 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,296,448.69 |
153 | 2030/10 | $18,966.87 | $76,235.20 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,277,481.82 |
154 | 2030/11 | $19,045.90 | $76,156.17 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,258,435.92 |
155 | 2030/12 | $19,125.26 | $76,076.82 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,239,310.66 |
156 | 2031/01 | $19,204.95 | $75,997.13 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,220,105.72 |
157 | 2031/02 | $19,284.97 | $75,917.11 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,200,820.75 |
158 | 2031/03 | $19,365.32 | $75,836.75 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,181,455.43 |
159 | 2031/04 | $19,446.01 | $75,756.06 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,162,009.42 |
160 | 2031/05 | $19,527.03 | $75,675.04 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,142,482.39 |
161 | 2031/06 | $19,608.40 | $75,593.68 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,122,873.99 |
162 | 2031/07 | $19,690.10 | $75,511.97 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,103,183.90 |
163 | 2031/08 | $19,772.14 | $75,429.93 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,083,411.76 |
164 | 2031/09 | $19,854.52 | $75,347.55 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,063,557.23 |
165 | 2031/10 | $19,937.25 | $75,264.82 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,043,619.98 |
166 | 2031/11 | $20,020.32 | $75,181.75 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,023,599.66 |
167 | 2031/12 | $20,103.74 | $75,098.33 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $18,003,495.92 |
168 | 2032/01 | $20,187.51 | $75,014.57 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,983,308.41 |
169 | 2032/02 | $20,271.62 | $74,930.45 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,963,036.79 |
170 | 2032/03 | $20,356.09 | $74,845.99 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,942,680.70 |
171 | 2032/04 | $20,440.90 | $74,761.17 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,922,239.80 |
172 | 2032/05 | $20,526.07 | $74,676.00 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,901,713.73 |
173 | 2032/06 | $20,611.60 | $74,590.47 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,881,102.13 |
174 | 2032/07 | $20,697.48 | $74,504.59 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,860,404.65 |
175 | 2032/08 | $20,783.72 | $74,418.35 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,839,620.92 |
176 | 2032/09 | $20,870.32 | $74,331.75 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,818,750.61 |
177 | 2032/10 | $20,957.28 | $74,244.79 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,797,793.33 |
178 | 2032/11 | $21,044.60 | $74,157.47 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,776,748.73 |
179 | 2032/12 | $21,132.29 | $74,069.79 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,755,616.44 |
180 | 2033/01 | $21,220.34 | $73,981.74 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,734,396.10 |
181 | 2033/02 | $21,308.76 | $73,893.32 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,713,087.35 |
182 | 2033/03 | $21,397.54 | $73,804.53 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,691,689.80 |
183 | 2033/04 | $21,486.70 | $73,715.37 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,670,203.10 |
184 | 2033/05 | $21,576.23 | $73,625.85 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,648,626.88 |
185 | 2033/06 | $21,666.13 | $73,535.95 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,626,960.75 |
186 | 2033/07 | $21,756.40 | $73,445.67 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,605,204.35 |
187 | 2033/08 | $21,847.05 | $73,355.02 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,583,357.29 |
188 | 2033/09 | $21,938.08 | $73,263.99 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,561,419.21 |
189 | 2033/10 | $22,029.49 | $73,172.58 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,539,389.71 |
190 | 2033/11 | $22,121.28 | $73,080.79 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,517,268.43 |
191 | 2033/12 | $22,213.45 | $72,988.62 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,495,054.98 |
192 | 2034/01 | $22,306.01 | $72,896.06 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,472,748.97 |
193 | 2034/02 | $22,398.95 | $72,803.12 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,450,350.02 |
194 | 2034/03 | $22,492.28 | $72,709.79 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,427,857.73 |
195 | 2034/04 | $22,586.00 | $72,616.07 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,405,271.73 |
196 | 2034/05 | $22,680.11 | $72,521.97 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,382,591.63 |
197 | 2034/06 | $22,774.61 | $72,427.47 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,359,817.02 |
198 | 2034/07 | $22,869.50 | $72,332.57 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,336,947.52 |
199 | 2034/08 | $22,964.79 | $72,237.28 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,313,982.73 |
200 | 2034/09 | $23,060.48 | $72,141.59 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,290,922.25 |
201 | 2034/10 | $23,156.56 | $72,045.51 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,267,765.68 |
202 | 2034/11 | $23,253.05 | $71,949.02 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,244,512.63 |
203 | 2034/12 | $23,349.94 | $71,852.14 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,221,162.70 |
204 | 2035/01 | $23,447.23 | $71,754.84 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,197,715.47 |
205 | 2035/02 | $23,544.93 | $71,657.15 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,174,170.54 |
206 | 2035/03 | $23,643.03 | $71,559.04 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,150,527.51 |
207 | 2035/04 | $23,741.54 | $71,460.53 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,126,785.97 |
208 | 2035/05 | $23,840.46 | $71,361.61 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,102,945.51 |
209 | 2035/06 | $23,939.80 | $71,262.27 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,079,005.71 |
210 | 2035/07 | $24,039.55 | $71,162.52 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,054,966.16 |
211 | 2035/08 | $24,139.71 | $71,062.36 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,030,826.45 |
212 | 2035/09 | $24,240.30 | $70,961.78 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $17,006,586.15 |
213 | 2035/10 | $24,341.30 | $70,860.78 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,982,244.85 |
214 | 2035/11 | $24,442.72 | $70,759.35 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,957,802.13 |
215 | 2035/12 | $24,544.56 | $70,657.51 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,933,257.57 |
216 | 2036/01 | $24,646.83 | $70,555.24 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,908,610.73 |
217 | 2036/02 | $24,749.53 | $70,452.54 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,883,861.21 |
218 | 2036/03 | $24,852.65 | $70,349.42 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,859,008.56 |
219 | 2036/04 | $24,956.20 | $70,245.87 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,834,052.35 |
220 | 2036/05 | $25,060.19 | $70,141.88 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,808,992.16 |
221 | 2036/06 | $25,164.61 | $70,037.47 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,783,827.56 |
222 | 2036/07 | $25,269.46 | $69,932.61 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,758,558.10 |
223 | 2036/08 | $25,374.75 | $69,827.33 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,733,183.35 |
224 | 2036/09 | $25,480.48 | $69,721.60 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,707,702.88 |
225 | 2036/10 | $25,586.64 | $69,615.43 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,682,116.23 |
226 | 2036/11 | $25,693.26 | $69,508.82 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,656,422.98 |
227 | 2036/12 | $25,800.31 | $69,401.76 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,630,622.67 |
228 | 2037/01 | $25,907.81 | $69,294.26 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,604,714.85 |
229 | 2037/02 | $26,015.76 | $69,186.31 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,578,699.09 |
230 | 2037/03 | $26,124.16 | $69,077.91 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,552,574.93 |
231 | 2037/04 | $26,233.01 | $68,969.06 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,526,341.92 |
232 | 2037/05 | $26,342.31 | $68,859.76 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,499,999.61 |
233 | 2037/06 | $26,452.07 | $68,750.00 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,473,547.53 |
234 | 2037/07 | $26,562.29 | $68,639.78 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,446,985.24 |
235 | 2037/08 | $26,672.97 | $68,529.11 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,420,312.27 |
236 | 2037/09 | $26,784.11 | $68,417.97 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,393,528.17 |
237 | 2037/10 | $26,895.71 | $68,306.37 | $51,072.50 | $34,048.33 | $50.00 | $180,372.91 | $16,366,632.46 |
238 | 2037/11 | $27,007.77 | $68,194.30 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,339,624.69 |
239 | 2037/12 | $27,120.30 | $68,081.77 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,312,504.39 |
240 | 2038/01 | $27,233.30 | $67,968.77 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,285,271.08 |
241 | 2038/02 | $27,346.78 | $67,855.30 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,257,924.31 |
242 | 2038/03 | $27,460.72 | $67,741.35 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,230,463.58 |
243 | 2038/04 | $27,575.14 | $67,626.93 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,202,888.44 |
244 | 2038/05 | $27,690.04 | $67,512.04 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,175,198.41 |
245 | 2038/06 | $27,805.41 | $67,396.66 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,147,392.99 |
246 | 2038/07 | $27,921.27 | $67,280.80 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,119,471.72 |
247 | 2038/08 | $28,037.61 | $67,164.47 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,091,434.12 |
248 | 2038/09 | $28,154.43 | $67,047.64 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,063,279.69 |
249 | 2038/10 | $28,271.74 | $66,930.33 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,035,007.94 |
250 | 2038/11 | $28,389.54 | $66,812.53 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $16,006,618.40 |
251 | 2038/12 | $28,507.83 | $66,694.24 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,978,110.57 |
252 | 2039/01 | $28,626.61 | $66,575.46 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,949,483.96 |
253 | 2039/02 | $28,745.89 | $66,456.18 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,920,738.07 |
254 | 2039/03 | $28,865.66 | $66,336.41 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,891,872.41 |
255 | 2039/04 | $28,985.94 | $66,216.14 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,862,886.47 |
256 | 2039/05 | $29,106.71 | $66,095.36 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,833,779.76 |
257 | 2039/06 | $29,227.99 | $65,974.08 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,804,551.77 |
258 | 2039/07 | $29,349.77 | $65,852.30 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,775,201.99 |
259 | 2039/08 | $29,472.06 | $65,730.01 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,745,729.93 |
260 | 2039/09 | $29,594.86 | $65,607.21 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,716,135.06 |
261 | 2039/10 | $29,718.18 | $65,483.90 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,686,416.89 |
262 | 2039/11 | $29,842.00 | $65,360.07 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,656,574.88 |
263 | 2039/12 | $29,966.34 | $65,235.73 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,626,608.54 |
264 | 2040/01 | $30,091.20 | $65,110.87 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,596,517.34 |
265 | 2040/02 | $30,216.58 | $64,985.49 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,566,300.75 |
266 | 2040/03 | $30,342.49 | $64,859.59 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,535,958.27 |
267 | 2040/04 | $30,468.91 | $64,733.16 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,505,489.35 |
268 | 2040/05 | $30,595.87 | $64,606.21 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,474,893.48 |
269 | 2040/06 | $30,723.35 | $64,478.72 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,444,170.13 |
270 | 2040/07 | $30,851.36 | $64,350.71 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,413,318.77 |
271 | 2040/08 | $30,979.91 | $64,222.16 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,382,338.86 |
272 | 2040/09 | $31,108.99 | $64,093.08 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,351,229.86 |
273 | 2040/10 | $31,238.62 | $63,963.46 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,319,991.25 |
274 | 2040/11 | $31,368.78 | $63,833.30 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,288,622.47 |
275 | 2040/12 | $31,499.48 | $63,702.59 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,257,122.99 |
276 | 2041/01 | $31,630.73 | $63,571.35 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,225,492.27 |
277 | 2041/02 | $31,762.52 | $63,439.55 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,193,729.74 |
278 | 2041/03 | $31,894.87 | $63,307.21 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,161,834.88 |
279 | 2041/04 | $32,027.76 | $63,174.31 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,129,807.12 |
280 | 2041/05 | $32,161.21 | $63,040.86 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,097,645.91 |
281 | 2041/06 | $32,295.22 | $62,906.86 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,065,350.69 |
282 | 2041/07 | $32,429.78 | $62,772.29 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,032,920.91 |
283 | 2041/08 | $32,564.90 | $62,637.17 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $15,000,356.01 |
284 | 2041/09 | $32,700.59 | $62,501.48 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,967,655.42 |
285 | 2041/10 | $32,836.84 | $62,365.23 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,934,818.58 |
286 | 2041/11 | $32,973.66 | $62,228.41 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,901,844.92 |
287 | 2041/12 | $33,111.05 | $62,091.02 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,868,733.87 |
288 | 2042/01 | $33,249.02 | $61,953.06 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,835,484.85 |
289 | 2042/02 | $33,387.55 | $61,814.52 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,802,097.30 |
290 | 2042/03 | $33,526.67 | $61,675.41 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,768,570.63 |
291 | 2042/04 | $33,666.36 | $61,535.71 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,734,904.27 |
292 | 2042/05 | $33,806.64 | $61,395.43 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,701,097.63 |
293 | 2042/06 | $33,947.50 | $61,254.57 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,667,150.13 |
294 | 2042/07 | $34,088.95 | $61,113.13 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,633,061.18 |
295 | 2042/08 | $34,230.98 | $60,971.09 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,598,830.20 |
296 | 2042/09 | $34,373.61 | $60,828.46 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,564,456.58 |
297 | 2042/10 | $34,516.84 | $60,685.24 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,529,939.75 |
298 | 2042/11 | $34,660.66 | $60,541.42 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,495,279.09 |
299 | 2042/12 | $34,805.08 | $60,397.00 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,460,474.01 |
300 | 2043/01 | $34,950.10 | $60,251.98 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,425,523.91 |
301 | 2043/02 | $35,095.72 | $60,106.35 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,390,428.19 |
302 | 2043/03 | $35,241.96 | $59,960.12 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,355,186.24 |
303 | 2043/04 | $35,388.80 | $59,813.28 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,319,797.44 |
304 | 2043/05 | $35,536.25 | $59,665.82 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,284,261.19 |
305 | 2043/06 | $35,684.32 | $59,517.75 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,248,576.87 |
306 | 2043/07 | $35,833.00 | $59,369.07 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,212,743.87 |
307 | 2043/08 | $35,982.31 | $59,219.77 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,176,761.56 |
308 | 2043/09 | $36,132.23 | $59,069.84 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,140,629.33 |
309 | 2043/10 | $36,282.78 | $58,919.29 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,104,346.54 |
310 | 2043/11 | $36,433.96 | $58,768.11 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,067,912.58 |
311 | 2043/12 | $36,585.77 | $58,616.30 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $14,031,326.81 |
312 | 2044/01 | $36,738.21 | $58,463.86 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,994,588.60 |
313 | 2044/02 | $36,891.29 | $58,310.79 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,957,697.31 |
314 | 2044/03 | $37,045.00 | $58,157.07 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,920,652.31 |
315 | 2044/04 | $37,199.36 | $58,002.72 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,883,452.96 |
316 | 2044/05 | $37,354.35 | $57,847.72 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,846,098.60 |
317 | 2044/06 | $37,510.00 | $57,692.08 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,808,588.61 |
318 | 2044/07 | $37,666.29 | $57,535.79 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,770,922.32 |
319 | 2044/08 | $37,823.23 | $57,378.84 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,733,099.09 |
320 | 2044/09 | $37,980.83 | $57,221.25 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,695,118.26 |
321 | 2044/10 | $38,139.08 | $57,062.99 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,656,979.18 |
322 | 2044/11 | $38,297.99 | $56,904.08 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,618,681.19 |
323 | 2044/12 | $38,457.57 | $56,744.50 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,580,223.62 |
324 | 2045/01 | $38,617.81 | $56,584.27 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,541,605.82 |
325 | 2045/02 | $38,778.72 | $56,423.36 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,502,827.10 |
326 | 2045/03 | $38,940.29 | $56,261.78 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,463,886.81 |
327 | 2045/04 | $39,102.54 | $56,099.53 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,424,784.26 |
328 | 2045/05 | $39,265.47 | $55,936.60 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,385,518.79 |
329 | 2045/06 | $39,429.08 | $55,772.99 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,346,089.71 |
330 | 2045/07 | $39,593.37 | $55,608.71 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,306,496.35 |
331 | 2045/08 | $39,758.34 | $55,443.73 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,266,738.01 |
332 | 2045/09 | $39,924.00 | $55,278.08 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,226,814.01 |
333 | 2045/10 | $40,090.35 | $55,111.73 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,186,723.66 |
334 | 2045/11 | $40,257.39 | $54,944.68 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,146,466.27 |
335 | 2045/12 | $40,425.13 | $54,776.94 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,106,041.14 |
336 | 2046/01 | $40,593.57 | $54,608.50 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,065,447.57 |
337 | 2046/02 | $40,762.71 | $54,439.36 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $13,024,684.86 |
338 | 2046/03 | $40,932.55 | $54,269.52 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,983,752.31 |
339 | 2046/04 | $41,103.11 | $54,098.97 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,942,649.21 |
340 | 2046/05 | $41,274.37 | $53,927.71 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,901,374.84 |
341 | 2046/06 | $41,446.34 | $53,755.73 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,859,928.49 |
342 | 2046/07 | $41,619.04 | $53,583.04 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,818,309.46 |
343 | 2046/08 | $41,792.45 | $53,409.62 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,776,517.01 |
344 | 2046/09 | $41,966.59 | $53,235.49 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,734,550.42 |
345 | 2046/10 | $42,141.45 | $53,060.63 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,692,408.97 |
346 | 2046/11 | $42,317.04 | $52,885.04 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,650,091.94 |
347 | 2046/12 | $42,493.36 | $52,708.72 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,607,598.58 |
348 | 2047/01 | $42,670.41 | $52,531.66 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,564,928.17 |
349 | 2047/02 | $42,848.21 | $52,353.87 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,522,079.96 |
350 | 2047/03 | $43,026.74 | $52,175.33 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,479,053.22 |
351 | 2047/04 | $43,206.02 | $51,996.06 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,435,847.21 |
352 | 2047/05 | $43,386.04 | $51,816.03 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,392,461.16 |
353 | 2047/06 | $43,566.82 | $51,635.25 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,348,894.35 |
354 | 2047/07 | $43,748.35 | $51,453.73 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,305,146.00 |
355 | 2047/08 | $43,930.63 | $51,271.44 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,261,215.37 |
356 | 2047/09 | $44,113.68 | $51,088.40 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,217,101.69 |
357 | 2047/10 | $44,297.48 | $50,904.59 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,172,804.21 |
358 | 2047/11 | $44,482.06 | $50,720.02 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,128,322.15 |
359 | 2047/12 | $44,667.40 | $50,534.68 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,083,654.76 |
360 | 2048/01 | $44,853.51 | $50,348.56 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $12,038,801.25 |
361 | 2048/02 | $45,040.40 | $50,161.67 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,993,760.84 |
362 | 2048/03 | $45,228.07 | $49,974.00 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,948,532.77 |
363 | 2048/04 | $45,416.52 | $49,785.55 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,903,116.25 |
364 | 2048/05 | $45,605.76 | $49,596.32 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,857,510.50 |
365 | 2048/06 | $45,795.78 | $49,406.29 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,811,714.72 |
366 | 2048/07 | $45,986.59 | $49,215.48 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,765,728.13 |
367 | 2048/08 | $46,178.21 | $49,023.87 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,719,549.92 |
368 | 2048/09 | $46,370.61 | $48,831.46 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,673,179.30 |
369 | 2048/10 | $46,563.83 | $48,638.25 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,626,615.48 |
370 | 2048/11 | $46,757.84 | $48,444.23 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,579,857.64 |
371 | 2048/12 | $46,952.67 | $48,249.41 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,532,904.97 |
372 | 2049/01 | $47,148.30 | $48,053.77 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,485,756.67 |
373 | 2049/02 | $47,344.75 | $47,857.32 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,438,411.92 |
374 | 2049/03 | $47,542.02 | $47,660.05 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,390,869.89 |
375 | 2049/04 | $47,740.12 | $47,461.96 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,343,129.78 |
376 | 2049/05 | $47,939.03 | $47,263.04 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,295,190.74 |
377 | 2049/06 | $48,138.78 | $47,063.29 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,247,051.97 |
378 | 2049/07 | $48,339.36 | $46,862.72 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,198,712.61 |
379 | 2049/08 | $48,540.77 | $46,661.30 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,150,171.84 |
380 | 2049/09 | $48,743.02 | $46,459.05 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,101,428.82 |
381 | 2049/10 | $48,946.12 | $46,255.95 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,052,482.70 |
382 | 2049/11 | $49,150.06 | $46,052.01 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $11,003,332.63 |
383 | 2049/12 | $49,354.85 | $45,847.22 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,953,977.78 |
384 | 2050/01 | $49,560.50 | $45,641.57 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,904,417.28 |
385 | 2050/02 | $49,767.00 | $45,435.07 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,854,650.28 |
386 | 2050/03 | $49,974.36 | $45,227.71 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,804,675.92 |
387 | 2050/04 | $50,182.59 | $45,019.48 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,754,493.33 |
388 | 2050/05 | $50,391.68 | $44,810.39 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,704,101.64 |
389 | 2050/06 | $50,601.65 | $44,600.42 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,653,499.99 |
390 | 2050/07 | $50,812.49 | $44,389.58 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,602,687.50 |
391 | 2050/08 | $51,024.21 | $44,177.86 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,551,663.30 |
392 | 2050/09 | $51,236.81 | $43,965.26 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,500,426.49 |
393 | 2050/10 | $51,450.30 | $43,751.78 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,448,976.19 |
394 | 2050/11 | $51,664.67 | $43,537.40 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,397,311.52 |
395 | 2050/12 | $51,879.94 | $43,322.13 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,345,431.58 |
396 | 2051/01 | $52,096.11 | $43,105.96 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,293,335.47 |
397 | 2051/02 | $52,313.18 | $42,888.90 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,241,022.29 |
398 | 2051/03 | $52,531.15 | $42,670.93 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,188,491.15 |
399 | 2051/04 | $52,750.03 | $42,452.05 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,135,741.12 |
400 | 2051/05 | $52,969.82 | $42,232.25 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,082,771.30 |
401 | 2051/06 | $53,190.53 | $42,011.55 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $10,029,580.78 |
402 | 2051/07 | $53,412.15 | $41,789.92 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,976,168.62 |
403 | 2051/08 | $53,634.70 | $41,567.37 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,922,533.92 |
404 | 2051/09 | $53,858.18 | $41,343.89 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,868,675.74 |
405 | 2051/10 | $54,082.59 | $41,119.48 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,814,593.15 |
406 | 2051/11 | $54,307.93 | $40,894.14 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,760,285.21 |
407 | 2051/12 | $54,534.22 | $40,667.86 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,705,750.99 |
408 | 2052/01 | $54,761.44 | $40,440.63 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,650,989.55 |
409 | 2052/02 | $54,989.62 | $40,212.46 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,595,999.93 |
410 | 2052/03 | $55,218.74 | $39,983.33 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,540,781.19 |
411 | 2052/04 | $55,448.82 | $39,753.25 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,485,332.38 |
412 | 2052/05 | $55,679.85 | $39,522.22 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,429,652.52 |
413 | 2052/06 | $55,911.85 | $39,290.22 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,373,740.67 |
414 | 2052/07 | $56,144.82 | $39,057.25 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,317,595.85 |
415 | 2052/08 | $56,378.76 | $38,823.32 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,261,217.09 |
416 | 2052/09 | $56,613.67 | $38,588.40 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,204,603.42 |
417 | 2052/10 | $56,849.56 | $38,352.51 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,147,753.86 |
418 | 2052/11 | $57,086.43 | $38,115.64 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,090,667.43 |
419 | 2052/12 | $57,324.29 | $37,877.78 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $9,033,343.14 |
420 | 2053/01 | $57,563.14 | $37,638.93 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,975,780.00 |
421 | 2053/02 | $57,802.99 | $37,399.08 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,917,977.01 |
422 | 2053/03 | $58,043.84 | $37,158.24 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,859,933.17 |
423 | 2053/04 | $58,285.68 | $36,916.39 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,801,647.49 |
424 | 2053/05 | $58,528.54 | $36,673.53 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,743,118.94 |
425 | 2053/06 | $58,772.41 | $36,429.66 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,684,346.53 |
426 | 2053/07 | $59,017.30 | $36,184.78 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,625,329.24 |
427 | 2053/08 | $59,263.20 | $35,938.87 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,566,066.04 |
428 | 2053/09 | $59,510.13 | $35,691.94 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,506,555.90 |
429 | 2053/10 | $59,758.09 | $35,443.98 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,446,797.81 |
430 | 2053/11 | $60,007.08 | $35,194.99 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,386,790.73 |
431 | 2053/12 | $60,257.11 | $34,944.96 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,326,533.62 |
432 | 2054/01 | $60,508.18 | $34,693.89 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,266,025.44 |
433 | 2054/02 | $60,760.30 | $34,441.77 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,205,265.14 |
434 | 2054/03 | $61,013.47 | $34,188.60 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,144,251.67 |
435 | 2054/04 | $61,267.69 | $33,934.38 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,082,983.98 |
436 | 2054/05 | $61,522.97 | $33,679.10 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $8,021,461.01 |
437 | 2054/06 | $61,779.32 | $33,422.75 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,959,681.69 |
438 | 2054/07 | $62,036.73 | $33,165.34 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,897,644.95 |
439 | 2054/08 | $62,295.22 | $32,906.85 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,835,349.73 |
440 | 2054/09 | $62,554.78 | $32,647.29 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,772,794.95 |
441 | 2054/10 | $62,815.43 | $32,386.65 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,709,979.52 |
442 | 2054/11 | $63,077.16 | $32,124.91 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,646,902.37 |
443 | 2054/12 | $63,339.98 | $31,862.09 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,583,562.39 |
444 | 2055/01 | $63,603.90 | $31,598.18 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,519,958.49 |
445 | 2055/02 | $63,868.91 | $31,333.16 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,456,089.58 |
446 | 2055/03 | $64,135.03 | $31,067.04 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,391,954.54 |
447 | 2055/04 | $64,402.26 | $30,799.81 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,327,552.28 |
448 | 2055/05 | $64,670.61 | $30,531.47 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,262,881.68 |
449 | 2055/06 | $64,940.07 | $30,262.01 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,197,941.61 |
450 | 2055/07 | $65,210.65 | $29,991.42 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,132,730.96 |
451 | 2055/08 | $65,482.36 | $29,719.71 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,067,248.60 |
452 | 2055/09 | $65,755.20 | $29,446.87 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $7,001,493.40 |
453 | 2055/10 | $66,029.18 | $29,172.89 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,935,464.21 |
454 | 2055/11 | $66,304.31 | $28,897.77 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,869,159.91 |
455 | 2055/12 | $66,580.57 | $28,621.50 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,802,579.33 |
456 | 2056/01 | $66,857.99 | $28,344.08 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,735,721.34 |
457 | 2056/02 | $67,136.57 | $28,065.51 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,668,584.77 |
458 | 2056/03 | $67,416.30 | $27,785.77 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,601,168.47 |
459 | 2056/04 | $67,697.20 | $27,504.87 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,533,471.27 |
460 | 2056/05 | $67,979.28 | $27,222.80 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,465,491.99 |
461 | 2056/06 | $68,262.52 | $26,939.55 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,397,229.47 |
462 | 2056/07 | $68,546.95 | $26,655.12 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,328,682.52 |
463 | 2056/08 | $68,832.56 | $26,369.51 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,259,849.96 |
464 | 2056/09 | $69,119.36 | $26,082.71 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,190,730.59 |
465 | 2056/10 | $69,407.36 | $25,794.71 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,121,323.23 |
466 | 2056/11 | $69,696.56 | $25,505.51 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $6,051,626.67 |
467 | 2056/12 | $69,986.96 | $25,215.11 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,981,639.71 |
468 | 2057/01 | $70,278.57 | $24,923.50 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,911,361.13 |
469 | 2057/02 | $70,571.40 | $24,630.67 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,840,789.73 |
470 | 2057/03 | $70,865.45 | $24,336.62 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,769,924.28 |
471 | 2057/04 | $71,160.72 | $24,041.35 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,698,763.56 |
472 | 2057/05 | $71,457.22 | $23,744.85 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,627,306.34 |
473 | 2057/06 | $71,754.96 | $23,447.11 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,555,551.37 |
474 | 2057/07 | $72,053.94 | $23,148.13 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,483,497.43 |
475 | 2057/08 | $72,354.17 | $22,847.91 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,411,143.26 |
476 | 2057/09 | $72,655.64 | $22,546.43 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,338,487.62 |
477 | 2057/10 | $72,958.37 | $22,243.70 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,265,529.25 |
478 | 2057/11 | $73,262.37 | $21,939.71 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,192,266.88 |
479 | 2057/12 | $73,567.63 | $21,634.45 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,118,699.25 |
480 | 2058/01 | $73,874.16 | $21,327.91 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $5,044,825.09 |
481 | 2058/02 | $74,181.97 | $21,020.10 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,970,643.12 |
482 | 2058/03 | $74,491.06 | $20,711.01 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,896,152.06 |
483 | 2058/04 | $74,801.44 | $20,400.63 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,821,350.62 |
484 | 2058/05 | $75,113.11 | $20,088.96 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,746,237.51 |
485 | 2058/06 | $75,426.08 | $19,775.99 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,670,811.43 |
486 | 2058/07 | $75,740.36 | $19,461.71 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,595,071.07 |
487 | 2058/08 | $76,055.94 | $19,146.13 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,519,015.13 |
488 | 2058/09 | $76,372.84 | $18,829.23 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,442,642.28 |
489 | 2058/10 | $76,691.06 | $18,511.01 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,365,951.22 |
490 | 2058/11 | $77,010.61 | $18,191.46 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,288,940.61 |
491 | 2058/12 | $77,331.49 | $17,870.59 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,211,609.12 |
492 | 2059/01 | $77,653.70 | $17,548.37 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,133,955.42 |
493 | 2059/02 | $77,977.26 | $17,224.81 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $4,055,978.16 |
494 | 2059/03 | $78,302.16 | $16,899.91 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,977,676.00 |
495 | 2059/04 | $78,628.42 | $16,573.65 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,899,047.57 |
496 | 2059/05 | $78,956.04 | $16,246.03 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,820,091.53 |
497 | 2059/06 | $79,285.02 | $15,917.05 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,740,806.51 |
498 | 2059/07 | $79,615.38 | $15,586.69 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,661,191.13 |
499 | 2059/08 | $79,947.11 | $15,254.96 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,581,244.02 |
500 | 2059/09 | $80,280.22 | $14,921.85 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,500,963.80 |
501 | 2059/10 | $80,614.72 | $14,587.35 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,420,349.07 |
502 | 2059/11 | $80,950.62 | $14,251.45 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,339,398.45 |
503 | 2059/12 | $81,287.91 | $13,914.16 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,258,110.54 |
504 | 2060/01 | $81,626.61 | $13,575.46 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,176,483.93 |
505 | 2060/02 | $81,966.72 | $13,235.35 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,094,517.21 |
506 | 2060/03 | $82,308.25 | $12,893.82 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $3,012,208.95 |
507 | 2060/04 | $82,651.20 | $12,550.87 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,929,557.75 |
508 | 2060/05 | $82,995.58 | $12,206.49 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,846,562.17 |
509 | 2060/06 | $83,341.40 | $11,860.68 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,763,220.77 |
510 | 2060/07 | $83,688.65 | $11,513.42 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,679,532.12 |
511 | 2060/08 | $84,037.36 | $11,164.72 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,595,494.76 |
512 | 2060/09 | $84,387.51 | $10,814.56 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,511,107.25 |
513 | 2060/10 | $84,739.13 | $10,462.95 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,426,368.13 |
514 | 2060/11 | $85,092.21 | $10,109.87 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,341,275.92 |
515 | 2060/12 | $85,446.76 | $9,755.32 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,255,829.16 |
516 | 2061/01 | $85,802.78 | $9,399.29 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,170,026.38 |
517 | 2061/02 | $86,160.30 | $9,041.78 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $2,083,866.08 |
518 | 2061/03 | $86,519.30 | $8,682.78 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,997,346.78 |
519 | 2061/04 | $86,879.79 | $8,322.28 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,910,466.99 |
520 | 2061/05 | $87,241.79 | $7,960.28 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,823,225.20 |
521 | 2061/06 | $87,605.30 | $7,596.77 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,735,619.89 |
522 | 2061/07 | $87,970.32 | $7,231.75 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,647,649.57 |
523 | 2061/08 | $88,336.87 | $6,865.21 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,559,312.70 |
524 | 2061/09 | $88,704.94 | $6,497.14 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,470,607.77 |
525 | 2061/10 | $89,074.54 | $6,127.53 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,381,533.23 |
526 | 2061/11 | $89,445.68 | $5,756.39 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,292,087.54 |
527 | 2061/12 | $89,818.37 | $5,383.70 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,202,269.17 |
528 | 2062/01 | $90,192.62 | $5,009.45 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,112,076.55 |
529 | 2062/02 | $90,568.42 | $4,633.65 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $1,021,508.13 |
530 | 2062/03 | $90,945.79 | $4,256.28 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $930,562.34 |
531 | 2062/04 | $91,324.73 | $3,877.34 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $839,237.61 |
532 | 2062/05 | $91,705.25 | $3,496.82 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $747,532.36 |
533 | 2062/06 | $92,087.35 | $3,114.72 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $655,445.01 |
534 | 2062/07 | $92,471.05 | $2,731.02 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $562,973.95 |
535 | 2062/08 | $92,856.35 | $2,345.72 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $470,117.61 |
536 | 2062/09 | $93,243.25 | $1,958.82 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $376,874.36 |
537 | 2062/10 | $93,631.76 | $1,570.31 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $283,242.59 |
538 | 2062/11 | $94,021.90 | $1,180.18 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $189,220.70 |
539 | 2062/12 | $94,413.65 | $788.42 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $94,807.04 |
540 | 2063/01 | $94,807.04 | $395.03 | $0.00 | $34,048.33 | $50.00 | $129,300.41 | $0.00 |
Totals | $20,429,000.00 | $30,980,119.41 | $12,104,182.50 | $18,386,100.00 | $27,000.00 | $81,926,401.91 |
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.