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 45-year mortgage of $2,341,000.00 at 2% interest rate for a $2,421,000.00 home, you need to have a monthly payment of $8,595.65 ~ $8,790.73. You will make a total of 540 payments and you will pay off your mortgage on 2060/09. Consult with a Mortgage Specialist
Loan Comparison
You can save $198,111.05 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 | $6,175.34 | 2% | 600 months | $3,785,203.18 | $1,364,203.18 |
| 50 years | Bi-Weekly | $3,087.67 | 2% | 512 months | $3,560,136.29 | $1,139,136.29 |
| 45 years | Monthly | $6,578.15 | 2% | 540 months | $3,632,198.50 | $1,211,198.50 |
| 45 years | Bi-Weekly | $3,289.08 | 2% | 461 months | $3,434,087.45 | $1,013,087.45 |
| 40 years | Monthly | $7,089.15 | 2% | 480 months | $3,482,791.14 | $1,061,791.14 |
| 40 years | Bi-Weekly | $3,544.58 | 2% | 409 months | $3,310,708.17 | $889,708.17 |
| 35 years | Monthly | $7,754.86 | 2% | 420 months | $3,337,041.80 | $916,041.80 |
| 35 years | Bi-Weekly | $3,877.43 | 2% | 358 months | $3,190,031.21 | $769,031.21 |
| 30 years | Monthly | $8,652.79 | 2% | 360 months | $3,195,005.07 | $774,005.07 |
| 30 years | Bi-Weekly | $4,326.40 | 2% | 307 months | $3,072,085.86 | $651,085.86 |
| 25 years | Monthly | $9,922.43 | 2% | 300 months | $3,056,729.02 | $635,729.02 |
| 25 years | Bi-Weekly | $4,961.22 | 2% | 256 months | $2,956,897.83 | $535,897.83 |
| 20 years | Monthly | $11,842.73 | 2% | 240 months | $2,922,254.93 | $501,254.93 |
| 20 years | Bi-Weekly | $5,921.37 | 2% | 205 months | $2,844,489.09 | $423,489.09 |
| 15 years | Monthly | $15,064.54 | 2% | 180 months | $2,791,616.96 | $370,616.96 |
| 15 years | Bi-Weekly | $7,532.27 | 2% | 154 months | $2,734,877.77 | $313,877.77 |
| 10 years | Monthly | $21,540.35 | 2% | 120 months | $2,664,841.95 | $243,841.95 |
| 10 years | Bi-Weekly | $10,770.18 | 2% | 103 months | $2,628,078.08 | $207,078.08 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2015/10 | $2,676.48 | $3,901.67 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,338,323.52 |
| 2 | 2015/11 | $2,680.94 | $3,897.21 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,335,642.58 |
| 3 | 2015/12 | $2,685.41 | $3,892.74 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,332,957.17 |
| 4 | 2016/01 | $2,689.88 | $3,888.26 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,330,267.29 |
| 5 | 2016/02 | $2,694.37 | $3,883.78 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,327,572.92 |
| 6 | 2016/03 | $2,698.86 | $3,879.29 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,324,874.07 |
| 7 | 2016/04 | $2,703.36 | $3,874.79 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,322,170.71 |
| 8 | 2016/05 | $2,707.86 | $3,870.28 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,319,462.85 |
| 9 | 2016/06 | $2,712.37 | $3,865.77 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,316,750.48 |
| 10 | 2016/07 | $2,716.89 | $3,861.25 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,314,033.58 |
| 11 | 2016/08 | $2,721.42 | $3,856.72 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,311,312.16 |
| 12 | 2016/09 | $2,725.96 | $3,852.19 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,308,586.20 |
| 13 | 2016/10 | $2,730.50 | $3,847.64 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,305,855.70 |
| 14 | 2016/11 | $2,735.05 | $3,843.09 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,303,120.65 |
| 15 | 2016/12 | $2,739.61 | $3,838.53 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,300,381.04 |
| 16 | 2017/01 | $2,744.18 | $3,833.97 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,297,636.86 |
| 17 | 2017/02 | $2,748.75 | $3,829.39 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,294,888.11 |
| 18 | 2017/03 | $2,753.33 | $3,824.81 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,292,134.78 |
| 19 | 2017/04 | $2,757.92 | $3,820.22 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,289,376.86 |
| 20 | 2017/05 | $2,762.52 | $3,815.63 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,286,614.34 |
| 21 | 2017/06 | $2,767.12 | $3,811.02 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,283,847.22 |
| 22 | 2017/07 | $2,771.73 | $3,806.41 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,281,075.48 |
| 23 | 2017/08 | $2,776.35 | $3,801.79 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,278,299.13 |
| 24 | 2017/09 | $2,780.98 | $3,797.17 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,275,518.15 |
| 25 | 2017/10 | $2,785.62 | $3,792.53 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,272,732.54 |
| 26 | 2017/11 | $2,790.26 | $3,787.89 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,269,942.28 |
| 27 | 2017/12 | $2,794.91 | $3,783.24 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,267,147.37 |
| 28 | 2018/01 | $2,799.57 | $3,778.58 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,264,347.80 |
| 29 | 2018/02 | $2,804.23 | $3,773.91 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,261,543.57 |
| 30 | 2018/03 | $2,808.91 | $3,769.24 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,258,734.66 |
| 31 | 2018/04 | $2,813.59 | $3,764.56 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,255,921.08 |
| 32 | 2018/05 | $2,818.28 | $3,759.87 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,253,102.80 |
| 33 | 2018/06 | $2,822.97 | $3,755.17 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,250,279.83 |
| 34 | 2018/07 | $2,827.68 | $3,750.47 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,247,452.15 |
| 35 | 2018/08 | $2,832.39 | $3,745.75 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,244,619.76 |
| 36 | 2018/09 | $2,837.11 | $3,741.03 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,241,782.64 |
| 37 | 2018/10 | $2,841.84 | $3,736.30 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,238,940.80 |
| 38 | 2018/11 | $2,846.58 | $3,731.57 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,236,094.22 |
| 39 | 2018/12 | $2,851.32 | $3,726.82 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,233,242.90 |
| 40 | 2019/01 | $2,856.07 | $3,722.07 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,230,386.83 |
| 41 | 2019/02 | $2,860.83 | $3,717.31 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,227,525.99 |
| 42 | 2019/03 | $2,865.60 | $3,712.54 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,224,660.39 |
| 43 | 2019/04 | $2,870.38 | $3,707.77 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,221,790.01 |
| 44 | 2019/05 | $2,875.16 | $3,702.98 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,218,914.85 |
| 45 | 2019/06 | $2,879.95 | $3,698.19 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,216,034.90 |
| 46 | 2019/07 | $2,884.75 | $3,693.39 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,213,150.14 |
| 47 | 2019/08 | $2,889.56 | $3,688.58 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,210,260.58 |
| 48 | 2019/09 | $2,894.38 | $3,683.77 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,207,366.21 |
| 49 | 2019/10 | $2,899.20 | $3,678.94 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,204,467.00 |
| 50 | 2019/11 | $2,904.03 | $3,674.11 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,201,562.97 |
| 51 | 2019/12 | $2,908.87 | $3,669.27 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,198,654.10 |
| 52 | 2020/01 | $2,913.72 | $3,664.42 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,195,740.37 |
| 53 | 2020/02 | $2,918.58 | $3,659.57 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,192,821.80 |
| 54 | 2020/03 | $2,923.44 | $3,654.70 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,189,898.35 |
| 55 | 2020/04 | $2,928.31 | $3,649.83 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,186,970.04 |
| 56 | 2020/05 | $2,933.20 | $3,644.95 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,184,036.84 |
| 57 | 2020/06 | $2,938.08 | $3,640.06 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,181,098.76 |
| 58 | 2020/07 | $2,942.98 | $3,635.16 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,178,155.78 |
| 59 | 2020/08 | $2,947.89 | $3,630.26 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,175,207.89 |
| 60 | 2020/09 | $2,952.80 | $3,625.35 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,172,255.09 |
| 61 | 2020/10 | $2,957.72 | $3,620.43 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,169,297.37 |
| 62 | 2020/11 | $2,962.65 | $3,615.50 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,166,334.72 |
| 63 | 2020/12 | $2,967.59 | $3,610.56 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,163,367.14 |
| 64 | 2021/01 | $2,972.53 | $3,605.61 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,160,394.60 |
| 65 | 2021/02 | $2,977.49 | $3,600.66 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,157,417.12 |
| 66 | 2021/03 | $2,982.45 | $3,595.70 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,154,434.67 |
| 67 | 2021/04 | $2,987.42 | $3,590.72 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,151,447.24 |
| 68 | 2021/05 | $2,992.40 | $3,585.75 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,148,454.84 |
| 69 | 2021/06 | $2,997.39 | $3,580.76 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,145,457.46 |
| 70 | 2021/07 | $3,002.38 | $3,575.76 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,142,455.07 |
| 71 | 2021/08 | $3,007.39 | $3,570.76 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,139,447.69 |
| 72 | 2021/09 | $3,012.40 | $3,565.75 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,136,435.29 |
| 73 | 2021/10 | $3,017.42 | $3,560.73 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,133,417.87 |
| 74 | 2021/11 | $3,022.45 | $3,555.70 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,130,395.42 |
| 75 | 2021/12 | $3,027.49 | $3,550.66 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,127,367.93 |
| 76 | 2022/01 | $3,032.53 | $3,545.61 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,124,335.40 |
| 77 | 2022/02 | $3,037.59 | $3,540.56 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,121,297.81 |
| 78 | 2022/03 | $3,042.65 | $3,535.50 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,118,255.17 |
| 79 | 2022/04 | $3,047.72 | $3,530.43 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,115,207.45 |
| 80 | 2022/05 | $3,052.80 | $3,525.35 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,112,154.65 |
| 81 | 2022/06 | $3,057.89 | $3,520.26 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,109,096.76 |
| 82 | 2022/07 | $3,062.98 | $3,515.16 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,106,033.77 |
| 83 | 2022/08 | $3,068.09 | $3,510.06 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,102,965.69 |
| 84 | 2022/09 | $3,073.20 | $3,504.94 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,099,892.48 |
| 85 | 2022/10 | $3,078.32 | $3,499.82 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,096,814.16 |
| 86 | 2022/11 | $3,083.46 | $3,494.69 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,093,730.70 |
| 87 | 2022/12 | $3,088.59 | $3,489.55 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,090,642.11 |
| 88 | 2023/01 | $3,093.74 | $3,484.40 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,087,548.37 |
| 89 | 2023/02 | $3,098.90 | $3,479.25 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,084,449.47 |
| 90 | 2023/03 | $3,104.06 | $3,474.08 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,081,345.41 |
| 91 | 2023/04 | $3,109.24 | $3,468.91 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,078,236.17 |
| 92 | 2023/05 | $3,114.42 | $3,463.73 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,075,121.75 |
| 93 | 2023/06 | $3,119.61 | $3,458.54 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,072,002.14 |
| 94 | 2023/07 | $3,124.81 | $3,453.34 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,068,877.33 |
| 95 | 2023/08 | $3,130.02 | $3,448.13 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,065,747.32 |
| 96 | 2023/09 | $3,135.23 | $3,442.91 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,062,612.08 |
| 97 | 2023/10 | $3,140.46 | $3,437.69 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,059,471.63 |
| 98 | 2023/11 | $3,145.69 | $3,432.45 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,056,325.93 |
| 99 | 2023/12 | $3,150.94 | $3,427.21 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,053,175.00 |
| 100 | 2024/01 | $3,156.19 | $3,421.96 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,050,018.81 |
| 101 | 2024/02 | $3,161.45 | $3,416.70 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,046,857.36 |
| 102 | 2024/03 | $3,166.72 | $3,411.43 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,043,690.65 |
| 103 | 2024/04 | $3,171.99 | $3,406.15 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,040,518.65 |
| 104 | 2024/05 | $3,177.28 | $3,400.86 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,037,341.37 |
| 105 | 2024/06 | $3,182.58 | $3,395.57 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,034,158.79 |
| 106 | 2024/07 | $3,187.88 | $3,390.26 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,030,970.91 |
| 107 | 2024/08 | $3,193.19 | $3,384.95 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,027,777.72 |
| 108 | 2024/09 | $3,198.52 | $3,379.63 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,024,579.20 |
| 109 | 2024/10 | $3,203.85 | $3,374.30 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,021,375.36 |
| 110 | 2024/11 | $3,209.19 | $3,368.96 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,018,166.17 |
| 111 | 2024/12 | $3,214.54 | $3,363.61 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,014,951.64 |
| 112 | 2025/01 | $3,219.89 | $3,358.25 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,011,731.74 |
| 113 | 2025/02 | $3,225.26 | $3,352.89 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,008,506.48 |
| 114 | 2025/03 | $3,230.63 | $3,347.51 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,005,275.85 |
| 115 | 2025/04 | $3,236.02 | $3,342.13 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $2,002,039.83 |
| 116 | 2025/05 | $3,241.41 | $3,336.73 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,998,798.42 |
| 117 | 2025/06 | $3,246.81 | $3,331.33 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,995,551.60 |
| 118 | 2025/07 | $3,252.23 | $3,325.92 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,992,299.38 |
| 119 | 2025/08 | $3,257.65 | $3,320.50 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,989,041.73 |
| 120 | 2025/09 | $3,263.08 | $3,315.07 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,985,778.66 |
| 121 | 2025/10 | $3,268.51 | $3,309.63 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,982,510.14 |
| 122 | 2025/11 | $3,273.96 | $3,304.18 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,979,236.18 |
| 123 | 2025/12 | $3,279.42 | $3,298.73 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,975,956.76 |
| 124 | 2026/01 | $3,284.88 | $3,293.26 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,972,671.88 |
| 125 | 2026/02 | $3,290.36 | $3,287.79 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,969,381.52 |
| 126 | 2026/03 | $3,295.84 | $3,282.30 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,966,085.67 |
| 127 | 2026/04 | $3,301.34 | $3,276.81 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,962,784.34 |
| 128 | 2026/05 | $3,306.84 | $3,271.31 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,959,477.50 |
| 129 | 2026/06 | $3,312.35 | $3,265.80 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,956,165.15 |
| 130 | 2026/07 | $3,317.87 | $3,260.28 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,952,847.28 |
| 131 | 2026/08 | $3,323.40 | $3,254.75 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,949,523.88 |
| 132 | 2026/09 | $3,328.94 | $3,249.21 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,946,194.94 |
| 133 | 2026/10 | $3,334.49 | $3,243.66 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,942,860.46 |
| 134 | 2026/11 | $3,340.04 | $3,238.10 | $195.08 | $2,017.50 | $0.00 | $8,790.73 | $1,939,520.41 |
| 135 | 2026/12 | $3,345.61 | $3,232.53 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,936,174.80 |
| 136 | 2027/01 | $3,351.19 | $3,226.96 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,932,823.61 |
| 137 | 2027/02 | $3,356.77 | $3,221.37 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,929,466.84 |
| 138 | 2027/03 | $3,362.37 | $3,215.78 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,926,104.47 |
| 139 | 2027/04 | $3,367.97 | $3,210.17 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,922,736.50 |
| 140 | 2027/05 | $3,373.58 | $3,204.56 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,919,362.92 |
| 141 | 2027/06 | $3,379.21 | $3,198.94 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,915,983.71 |
| 142 | 2027/07 | $3,384.84 | $3,193.31 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,912,598.87 |
| 143 | 2027/08 | $3,390.48 | $3,187.66 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,909,208.39 |
| 144 | 2027/09 | $3,396.13 | $3,182.01 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,905,812.26 |
| 145 | 2027/10 | $3,401.79 | $3,176.35 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,902,410.47 |
| 146 | 2027/11 | $3,407.46 | $3,170.68 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,899,003.00 |
| 147 | 2027/12 | $3,413.14 | $3,165.01 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,895,589.86 |
| 148 | 2028/01 | $3,418.83 | $3,159.32 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,892,171.04 |
| 149 | 2028/02 | $3,424.53 | $3,153.62 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,888,746.51 |
| 150 | 2028/03 | $3,430.23 | $3,147.91 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,885,316.27 |
| 151 | 2028/04 | $3,435.95 | $3,142.19 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,881,880.32 |
| 152 | 2028/05 | $3,441.68 | $3,136.47 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,878,438.64 |
| 153 | 2028/06 | $3,447.41 | $3,130.73 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,874,991.23 |
| 154 | 2028/07 | $3,453.16 | $3,124.99 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,871,538.07 |
| 155 | 2028/08 | $3,458.92 | $3,119.23 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,868,079.15 |
| 156 | 2028/09 | $3,464.68 | $3,113.47 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,864,614.47 |
| 157 | 2028/10 | $3,470.45 | $3,107.69 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,861,144.02 |
| 158 | 2028/11 | $3,476.24 | $3,101.91 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,857,667.78 |
| 159 | 2028/12 | $3,482.03 | $3,096.11 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,854,185.75 |
| 160 | 2029/01 | $3,487.84 | $3,090.31 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,850,697.91 |
| 161 | 2029/02 | $3,493.65 | $3,084.50 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,847,204.26 |
| 162 | 2029/03 | $3,499.47 | $3,078.67 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,843,704.79 |
| 163 | 2029/04 | $3,505.30 | $3,072.84 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,840,199.49 |
| 164 | 2029/05 | $3,511.15 | $3,067.00 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,836,688.34 |
| 165 | 2029/06 | $3,517.00 | $3,061.15 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,833,171.34 |
| 166 | 2029/07 | $3,522.86 | $3,055.29 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,829,648.48 |
| 167 | 2029/08 | $3,528.73 | $3,049.41 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,826,119.75 |
| 168 | 2029/09 | $3,534.61 | $3,043.53 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,822,585.14 |
| 169 | 2029/10 | $3,540.50 | $3,037.64 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,819,044.64 |
| 170 | 2029/11 | $3,546.40 | $3,031.74 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,815,498.23 |
| 171 | 2029/12 | $3,552.31 | $3,025.83 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,811,945.92 |
| 172 | 2030/01 | $3,558.24 | $3,019.91 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,808,387.68 |
| 173 | 2030/02 | $3,564.17 | $3,013.98 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,804,823.52 |
| 174 | 2030/03 | $3,570.11 | $3,008.04 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,801,253.41 |
| 175 | 2030/04 | $3,576.06 | $3,002.09 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,797,677.35 |
| 176 | 2030/05 | $3,582.02 | $2,996.13 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,794,095.34 |
| 177 | 2030/06 | $3,587.99 | $2,990.16 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,790,507.35 |
| 178 | 2030/07 | $3,593.97 | $2,984.18 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,786,913.38 |
| 179 | 2030/08 | $3,599.96 | $2,978.19 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,783,313.43 |
| 180 | 2030/09 | $3,605.96 | $2,972.19 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,779,707.47 |
| 181 | 2030/10 | $3,611.97 | $2,966.18 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,776,095.51 |
| 182 | 2030/11 | $3,617.99 | $2,960.16 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,772,477.52 |
| 183 | 2030/12 | $3,624.02 | $2,954.13 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,768,853.50 |
| 184 | 2031/01 | $3,630.06 | $2,948.09 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,765,223.45 |
| 185 | 2031/02 | $3,636.11 | $2,942.04 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,761,587.34 |
| 186 | 2031/03 | $3,642.17 | $2,935.98 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,757,945.17 |
| 187 | 2031/04 | $3,648.24 | $2,929.91 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,754,296.94 |
| 188 | 2031/05 | $3,654.32 | $2,923.83 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,750,642.62 |
| 189 | 2031/06 | $3,660.41 | $2,917.74 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,746,982.21 |
| 190 | 2031/07 | $3,666.51 | $2,911.64 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,743,315.70 |
| 191 | 2031/08 | $3,672.62 | $2,905.53 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,739,643.09 |
| 192 | 2031/09 | $3,678.74 | $2,899.41 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,735,964.35 |
| 193 | 2031/10 | $3,684.87 | $2,893.27 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,732,279.47 |
| 194 | 2031/11 | $3,691.01 | $2,887.13 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,728,588.46 |
| 195 | 2031/12 | $3,697.16 | $2,880.98 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,724,891.30 |
| 196 | 2032/01 | $3,703.33 | $2,874.82 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,721,187.97 |
| 197 | 2032/02 | $3,709.50 | $2,868.65 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,717,478.47 |
| 198 | 2032/03 | $3,715.68 | $2,862.46 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,713,762.79 |
| 199 | 2032/04 | $3,721.87 | $2,856.27 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,710,040.92 |
| 200 | 2032/05 | $3,728.08 | $2,850.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,706,312.84 |
| 201 | 2032/06 | $3,734.29 | $2,843.85 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,702,578.55 |
| 202 | 2032/07 | $3,740.51 | $2,837.63 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,698,838.03 |
| 203 | 2032/08 | $3,746.75 | $2,831.40 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,695,091.28 |
| 204 | 2032/09 | $3,752.99 | $2,825.15 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,691,338.29 |
| 205 | 2032/10 | $3,759.25 | $2,818.90 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,687,579.04 |
| 206 | 2032/11 | $3,765.51 | $2,812.63 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,683,813.53 |
| 207 | 2032/12 | $3,771.79 | $2,806.36 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,680,041.74 |
| 208 | 2033/01 | $3,778.08 | $2,800.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,676,263.66 |
| 209 | 2033/02 | $3,784.37 | $2,793.77 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,672,479.29 |
| 210 | 2033/03 | $3,790.68 | $2,787.47 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,668,688.61 |
| 211 | 2033/04 | $3,797.00 | $2,781.15 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,664,891.61 |
| 212 | 2033/05 | $3,803.33 | $2,774.82 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,661,088.29 |
| 213 | 2033/06 | $3,809.66 | $2,768.48 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,657,278.62 |
| 214 | 2033/07 | $3,816.01 | $2,762.13 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,653,462.61 |
| 215 | 2033/08 | $3,822.37 | $2,755.77 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,649,640.23 |
| 216 | 2033/09 | $3,828.74 | $2,749.40 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,645,811.49 |
| 217 | 2033/10 | $3,835.13 | $2,743.02 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,641,976.36 |
| 218 | 2033/11 | $3,841.52 | $2,736.63 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,638,134.85 |
| 219 | 2033/12 | $3,847.92 | $2,730.22 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,634,286.92 |
| 220 | 2034/01 | $3,854.33 | $2,723.81 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,630,432.59 |
| 221 | 2034/02 | $3,860.76 | $2,717.39 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,626,571.83 |
| 222 | 2034/03 | $3,867.19 | $2,710.95 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,622,704.64 |
| 223 | 2034/04 | $3,873.64 | $2,704.51 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,618,831.00 |
| 224 | 2034/05 | $3,880.09 | $2,698.05 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,614,950.91 |
| 225 | 2034/06 | $3,886.56 | $2,691.58 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,611,064.35 |
| 226 | 2034/07 | $3,893.04 | $2,685.11 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,607,171.31 |
| 227 | 2034/08 | $3,899.53 | $2,678.62 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,603,271.78 |
| 228 | 2034/09 | $3,906.03 | $2,672.12 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,599,365.76 |
| 229 | 2034/10 | $3,912.54 | $2,665.61 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,595,453.22 |
| 230 | 2034/11 | $3,919.06 | $2,659.09 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,591,534.17 |
| 231 | 2034/12 | $3,925.59 | $2,652.56 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,587,608.58 |
| 232 | 2035/01 | $3,932.13 | $2,646.01 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,583,676.45 |
| 233 | 2035/02 | $3,938.68 | $2,639.46 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,579,737.76 |
| 234 | 2035/03 | $3,945.25 | $2,632.90 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,575,792.51 |
| 235 | 2035/04 | $3,951.82 | $2,626.32 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,571,840.69 |
| 236 | 2035/05 | $3,958.41 | $2,619.73 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,567,882.28 |
| 237 | 2035/06 | $3,965.01 | $2,613.14 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,563,917.27 |
| 238 | 2035/07 | $3,971.62 | $2,606.53 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,559,945.65 |
| 239 | 2035/08 | $3,978.24 | $2,599.91 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,555,967.42 |
| 240 | 2035/09 | $3,984.87 | $2,593.28 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,551,982.55 |
| 241 | 2035/10 | $3,991.51 | $2,586.64 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,547,991.04 |
| 242 | 2035/11 | $3,998.16 | $2,579.99 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,543,992.88 |
| 243 | 2035/12 | $4,004.82 | $2,573.32 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,539,988.06 |
| 244 | 2036/01 | $4,011.50 | $2,566.65 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,535,976.56 |
| 245 | 2036/02 | $4,018.18 | $2,559.96 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,531,958.37 |
| 246 | 2036/03 | $4,024.88 | $2,553.26 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,527,933.49 |
| 247 | 2036/04 | $4,031.59 | $2,546.56 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,523,901.90 |
| 248 | 2036/05 | $4,038.31 | $2,539.84 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,519,863.60 |
| 249 | 2036/06 | $4,045.04 | $2,533.11 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,515,818.56 |
| 250 | 2036/07 | $4,051.78 | $2,526.36 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,511,766.77 |
| 251 | 2036/08 | $4,058.53 | $2,519.61 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,507,708.24 |
| 252 | 2036/09 | $4,065.30 | $2,512.85 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,503,642.94 |
| 253 | 2036/10 | $4,072.07 | $2,506.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,499,570.87 |
| 254 | 2036/11 | $4,078.86 | $2,499.28 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,495,492.01 |
| 255 | 2036/12 | $4,085.66 | $2,492.49 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,491,406.35 |
| 256 | 2037/01 | $4,092.47 | $2,485.68 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,487,313.88 |
| 257 | 2037/02 | $4,099.29 | $2,478.86 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,483,214.59 |
| 258 | 2037/03 | $4,106.12 | $2,472.02 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,479,108.47 |
| 259 | 2037/04 | $4,112.96 | $2,465.18 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,474,995.51 |
| 260 | 2037/05 | $4,119.82 | $2,458.33 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,470,875.69 |
| 261 | 2037/06 | $4,126.69 | $2,451.46 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,466,749.00 |
| 262 | 2037/07 | $4,133.56 | $2,444.58 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,462,615.44 |
| 263 | 2037/08 | $4,140.45 | $2,437.69 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,458,474.98 |
| 264 | 2037/09 | $4,147.35 | $2,430.79 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,454,327.63 |
| 265 | 2037/10 | $4,154.27 | $2,423.88 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,450,173.36 |
| 266 | 2037/11 | $4,161.19 | $2,416.96 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,446,012.17 |
| 267 | 2037/12 | $4,168.13 | $2,410.02 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,441,844.05 |
| 268 | 2038/01 | $4,175.07 | $2,403.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,437,668.98 |
| 269 | 2038/02 | $4,182.03 | $2,396.11 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,433,486.95 |
| 270 | 2038/03 | $4,189.00 | $2,389.14 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,429,297.95 |
| 271 | 2038/04 | $4,195.98 | $2,382.16 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,425,101.96 |
| 272 | 2038/05 | $4,202.98 | $2,375.17 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,420,898.99 |
| 273 | 2038/06 | $4,209.98 | $2,368.16 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,416,689.01 |
| 274 | 2038/07 | $4,217.00 | $2,361.15 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,412,472.01 |
| 275 | 2038/08 | $4,224.03 | $2,354.12 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,408,247.99 |
| 276 | 2038/09 | $4,231.07 | $2,347.08 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,404,016.92 |
| 277 | 2038/10 | $4,238.12 | $2,340.03 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,399,778.80 |
| 278 | 2038/11 | $4,245.18 | $2,332.96 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,395,533.62 |
| 279 | 2038/12 | $4,252.26 | $2,325.89 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,391,281.37 |
| 280 | 2039/01 | $4,259.34 | $2,318.80 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,387,022.02 |
| 281 | 2039/02 | $4,266.44 | $2,311.70 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,382,755.58 |
| 282 | 2039/03 | $4,273.55 | $2,304.59 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,378,482.03 |
| 283 | 2039/04 | $4,280.68 | $2,297.47 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,374,201.35 |
| 284 | 2039/05 | $4,287.81 | $2,290.34 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,369,913.54 |
| 285 | 2039/06 | $4,294.96 | $2,283.19 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,365,618.59 |
| 286 | 2039/07 | $4,302.11 | $2,276.03 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,361,316.47 |
| 287 | 2039/08 | $4,309.28 | $2,268.86 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,357,007.19 |
| 288 | 2039/09 | $4,316.47 | $2,261.68 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,352,690.72 |
| 289 | 2039/10 | $4,323.66 | $2,254.48 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,348,367.06 |
| 290 | 2039/11 | $4,330.87 | $2,247.28 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,344,036.19 |
| 291 | 2039/12 | $4,338.09 | $2,240.06 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,339,698.11 |
| 292 | 2040/01 | $4,345.32 | $2,232.83 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,335,352.79 |
| 293 | 2040/02 | $4,352.56 | $2,225.59 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,331,000.24 |
| 294 | 2040/03 | $4,359.81 | $2,218.33 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,326,640.43 |
| 295 | 2040/04 | $4,367.08 | $2,211.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,322,273.35 |
| 296 | 2040/05 | $4,374.36 | $2,203.79 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,317,898.99 |
| 297 | 2040/06 | $4,381.65 | $2,196.50 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,313,517.34 |
| 298 | 2040/07 | $4,388.95 | $2,189.20 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,309,128.39 |
| 299 | 2040/08 | $4,396.26 | $2,181.88 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,304,732.13 |
| 300 | 2040/09 | $4,403.59 | $2,174.55 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,300,328.54 |
| 301 | 2040/10 | $4,410.93 | $2,167.21 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,295,917.61 |
| 302 | 2040/11 | $4,418.28 | $2,159.86 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,291,499.32 |
| 303 | 2040/12 | $4,425.65 | $2,152.50 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,287,073.68 |
| 304 | 2041/01 | $4,433.02 | $2,145.12 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,282,640.65 |
| 305 | 2041/02 | $4,440.41 | $2,137.73 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,278,200.24 |
| 306 | 2041/03 | $4,447.81 | $2,130.33 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,273,752.43 |
| 307 | 2041/04 | $4,455.22 | $2,122.92 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,269,297.21 |
| 308 | 2041/05 | $4,462.65 | $2,115.50 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,264,834.56 |
| 309 | 2041/06 | $4,470.09 | $2,108.06 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,260,364.47 |
| 310 | 2041/07 | $4,477.54 | $2,100.61 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,255,886.93 |
| 311 | 2041/08 | $4,485.00 | $2,093.14 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,251,401.93 |
| 312 | 2041/09 | $4,492.48 | $2,085.67 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,246,909.46 |
| 313 | 2041/10 | $4,499.96 | $2,078.18 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,242,409.49 |
| 314 | 2041/11 | $4,507.46 | $2,070.68 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,237,902.03 |
| 315 | 2041/12 | $4,514.98 | $2,063.17 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,233,387.05 |
| 316 | 2042/01 | $4,522.50 | $2,055.65 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,228,864.55 |
| 317 | 2042/02 | $4,530.04 | $2,048.11 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,224,334.52 |
| 318 | 2042/03 | $4,537.59 | $2,040.56 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,219,796.93 |
| 319 | 2042/04 | $4,545.15 | $2,032.99 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,215,251.78 |
| 320 | 2042/05 | $4,552.73 | $2,025.42 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,210,699.05 |
| 321 | 2042/06 | $4,560.31 | $2,017.83 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,206,138.74 |
| 322 | 2042/07 | $4,567.91 | $2,010.23 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,201,570.82 |
| 323 | 2042/08 | $4,575.53 | $2,002.62 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,196,995.30 |
| 324 | 2042/09 | $4,583.15 | $1,994.99 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,192,412.14 |
| 325 | 2042/10 | $4,590.79 | $1,987.35 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,187,821.35 |
| 326 | 2042/11 | $4,598.44 | $1,979.70 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,183,222.91 |
| 327 | 2042/12 | $4,606.11 | $1,972.04 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,178,616.80 |
| 328 | 2043/01 | $4,613.78 | $1,964.36 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,174,003.02 |
| 329 | 2043/02 | $4,621.47 | $1,956.67 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,169,381.54 |
| 330 | 2043/03 | $4,629.18 | $1,948.97 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,164,752.37 |
| 331 | 2043/04 | $4,636.89 | $1,941.25 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,160,115.48 |
| 332 | 2043/05 | $4,644.62 | $1,933.53 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,155,470.86 |
| 333 | 2043/06 | $4,652.36 | $1,925.78 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,150,818.50 |
| 334 | 2043/07 | $4,660.11 | $1,918.03 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,146,158.38 |
| 335 | 2043/08 | $4,667.88 | $1,910.26 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,141,490.50 |
| 336 | 2043/09 | $4,675.66 | $1,902.48 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,136,814.84 |
| 337 | 2043/10 | $4,683.45 | $1,894.69 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,132,131.39 |
| 338 | 2043/11 | $4,691.26 | $1,886.89 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,127,440.13 |
| 339 | 2043/12 | $4,699.08 | $1,879.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,122,741.05 |
| 340 | 2044/01 | $4,706.91 | $1,871.24 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,118,034.14 |
| 341 | 2044/02 | $4,714.76 | $1,863.39 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,113,319.38 |
| 342 | 2044/03 | $4,722.61 | $1,855.53 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,108,596.77 |
| 343 | 2044/04 | $4,730.48 | $1,847.66 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,103,866.28 |
| 344 | 2044/05 | $4,738.37 | $1,839.78 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,099,127.92 |
| 345 | 2044/06 | $4,746.27 | $1,831.88 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,094,381.65 |
| 346 | 2044/07 | $4,754.18 | $1,823.97 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,089,627.48 |
| 347 | 2044/08 | $4,762.10 | $1,816.05 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,084,865.38 |
| 348 | 2044/09 | $4,770.04 | $1,808.11 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,080,095.34 |
| 349 | 2044/10 | $4,777.99 | $1,800.16 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,075,317.35 |
| 350 | 2044/11 | $4,785.95 | $1,792.20 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,070,531.40 |
| 351 | 2044/12 | $4,793.93 | $1,784.22 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,065,737.48 |
| 352 | 2045/01 | $4,801.92 | $1,776.23 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,060,935.56 |
| 353 | 2045/02 | $4,809.92 | $1,768.23 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,056,125.64 |
| 354 | 2045/03 | $4,817.94 | $1,760.21 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,051,307.70 |
| 355 | 2045/04 | $4,825.97 | $1,752.18 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,046,481.74 |
| 356 | 2045/05 | $4,834.01 | $1,744.14 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,041,647.73 |
| 357 | 2045/06 | $4,842.07 | $1,736.08 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,036,805.66 |
| 358 | 2045/07 | $4,850.14 | $1,728.01 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,031,955.53 |
| 359 | 2045/08 | $4,858.22 | $1,719.93 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,027,097.31 |
| 360 | 2045/09 | $4,866.32 | $1,711.83 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,022,230.99 |
| 361 | 2045/10 | $4,874.43 | $1,703.72 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,017,356.56 |
| 362 | 2045/11 | $4,882.55 | $1,695.59 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,012,474.01 |
| 363 | 2045/12 | $4,890.69 | $1,687.46 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,007,583.33 |
| 364 | 2046/01 | $4,898.84 | $1,679.31 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $1,002,684.49 |
| 365 | 2046/02 | $4,907.00 | $1,671.14 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $997,777.48 |
| 366 | 2046/03 | $4,915.18 | $1,662.96 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $992,862.30 |
| 367 | 2046/04 | $4,923.37 | $1,654.77 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $987,938.92 |
| 368 | 2046/05 | $4,931.58 | $1,646.56 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $983,007.34 |
| 369 | 2046/06 | $4,939.80 | $1,638.35 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $978,067.54 |
| 370 | 2046/07 | $4,948.03 | $1,630.11 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $973,119.51 |
| 371 | 2046/08 | $4,956.28 | $1,621.87 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $968,163.23 |
| 372 | 2046/09 | $4,964.54 | $1,613.61 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $963,198.69 |
| 373 | 2046/10 | $4,972.81 | $1,605.33 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $958,225.88 |
| 374 | 2046/11 | $4,981.10 | $1,597.04 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $953,244.77 |
| 375 | 2046/12 | $4,989.40 | $1,588.74 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $948,255.37 |
| 376 | 2047/01 | $4,997.72 | $1,580.43 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $943,257.65 |
| 377 | 2047/02 | $5,006.05 | $1,572.10 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $938,251.60 |
| 378 | 2047/03 | $5,014.39 | $1,563.75 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $933,237.21 |
| 379 | 2047/04 | $5,022.75 | $1,555.40 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $928,214.46 |
| 380 | 2047/05 | $5,031.12 | $1,547.02 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $923,183.34 |
| 381 | 2047/06 | $5,039.51 | $1,538.64 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $918,143.83 |
| 382 | 2047/07 | $5,047.91 | $1,530.24 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $913,095.92 |
| 383 | 2047/08 | $5,056.32 | $1,521.83 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $908,039.61 |
| 384 | 2047/09 | $5,064.75 | $1,513.40 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $902,974.86 |
| 385 | 2047/10 | $5,073.19 | $1,504.96 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $897,901.67 |
| 386 | 2047/11 | $5,081.64 | $1,496.50 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $892,820.03 |
| 387 | 2047/12 | $5,090.11 | $1,488.03 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $887,729.92 |
| 388 | 2048/01 | $5,098.60 | $1,479.55 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $882,631.32 |
| 389 | 2048/02 | $5,107.09 | $1,471.05 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $877,524.23 |
| 390 | 2048/03 | $5,115.60 | $1,462.54 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $872,408.62 |
| 391 | 2048/04 | $5,124.13 | $1,454.01 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $867,284.49 |
| 392 | 2048/05 | $5,132.67 | $1,445.47 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $862,151.82 |
| 393 | 2048/06 | $5,141.23 | $1,436.92 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $857,010.60 |
| 394 | 2048/07 | $5,149.79 | $1,428.35 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $851,860.80 |
| 395 | 2048/08 | $5,158.38 | $1,419.77 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $846,702.42 |
| 396 | 2048/09 | $5,166.97 | $1,411.17 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $841,535.45 |
| 397 | 2048/10 | $5,175.59 | $1,402.56 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $836,359.86 |
| 398 | 2048/11 | $5,184.21 | $1,393.93 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $831,175.65 |
| 399 | 2048/12 | $5,192.85 | $1,385.29 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $825,982.80 |
| 400 | 2049/01 | $5,201.51 | $1,376.64 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $820,781.29 |
| 401 | 2049/02 | $5,210.18 | $1,367.97 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $815,571.11 |
| 402 | 2049/03 | $5,218.86 | $1,359.29 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $810,352.25 |
| 403 | 2049/04 | $5,227.56 | $1,350.59 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $805,124.70 |
| 404 | 2049/05 | $5,236.27 | $1,341.87 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $799,888.43 |
| 405 | 2049/06 | $5,245.00 | $1,333.15 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $794,643.43 |
| 406 | 2049/07 | $5,253.74 | $1,324.41 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $789,389.69 |
| 407 | 2049/08 | $5,262.50 | $1,315.65 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $784,127.19 |
| 408 | 2049/09 | $5,271.27 | $1,306.88 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $778,855.93 |
| 409 | 2049/10 | $5,280.05 | $1,298.09 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $773,575.87 |
| 410 | 2049/11 | $5,288.85 | $1,289.29 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $768,287.02 |
| 411 | 2049/12 | $5,297.67 | $1,280.48 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $762,989.35 |
| 412 | 2050/01 | $5,306.50 | $1,271.65 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $757,682.86 |
| 413 | 2050/02 | $5,315.34 | $1,262.80 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $752,367.52 |
| 414 | 2050/03 | $5,324.20 | $1,253.95 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $747,043.32 |
| 415 | 2050/04 | $5,333.07 | $1,245.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $741,710.24 |
| 416 | 2050/05 | $5,341.96 | $1,236.18 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $736,368.28 |
| 417 | 2050/06 | $5,350.86 | $1,227.28 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $731,017.42 |
| 418 | 2050/07 | $5,359.78 | $1,218.36 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $725,657.63 |
| 419 | 2050/08 | $5,368.72 | $1,209.43 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $720,288.92 |
| 420 | 2050/09 | $5,377.66 | $1,200.48 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $714,911.25 |
| 421 | 2050/10 | $5,386.63 | $1,191.52 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $709,524.63 |
| 422 | 2050/11 | $5,395.60 | $1,182.54 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $704,129.02 |
| 423 | 2050/12 | $5,404.60 | $1,173.55 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $698,724.43 |
| 424 | 2051/01 | $5,413.60 | $1,164.54 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $693,310.82 |
| 425 | 2051/02 | $5,422.63 | $1,155.52 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $687,888.19 |
| 426 | 2051/03 | $5,431.67 | $1,146.48 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $682,456.53 |
| 427 | 2051/04 | $5,440.72 | $1,137.43 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $677,015.81 |
| 428 | 2051/05 | $5,449.79 | $1,128.36 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $671,566.03 |
| 429 | 2051/06 | $5,458.87 | $1,119.28 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $666,107.16 |
| 430 | 2051/07 | $5,467.97 | $1,110.18 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $660,639.19 |
| 431 | 2051/08 | $5,477.08 | $1,101.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $655,162.11 |
| 432 | 2051/09 | $5,486.21 | $1,091.94 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $649,675.90 |
| 433 | 2051/10 | $5,495.35 | $1,082.79 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $644,180.55 |
| 434 | 2051/11 | $5,504.51 | $1,073.63 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $638,676.04 |
| 435 | 2051/12 | $5,513.69 | $1,064.46 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $633,162.35 |
| 436 | 2052/01 | $5,522.87 | $1,055.27 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $627,639.48 |
| 437 | 2052/02 | $5,532.08 | $1,046.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $622,107.40 |
| 438 | 2052/03 | $5,541.30 | $1,036.85 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $616,566.10 |
| 439 | 2052/04 | $5,550.54 | $1,027.61 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $611,015.56 |
| 440 | 2052/05 | $5,559.79 | $1,018.36 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $605,455.78 |
| 441 | 2052/06 | $5,569.05 | $1,009.09 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $599,886.73 |
| 442 | 2052/07 | $5,578.33 | $999.81 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $594,308.39 |
| 443 | 2052/08 | $5,587.63 | $990.51 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $588,720.76 |
| 444 | 2052/09 | $5,596.94 | $981.20 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $583,123.82 |
| 445 | 2052/10 | $5,606.27 | $971.87 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $577,517.54 |
| 446 | 2052/11 | $5,615.62 | $962.53 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $571,901.93 |
| 447 | 2052/12 | $5,624.98 | $953.17 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $566,276.95 |
| 448 | 2053/01 | $5,634.35 | $943.79 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $560,642.60 |
| 449 | 2053/02 | $5,643.74 | $934.40 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $554,998.86 |
| 450 | 2053/03 | $5,653.15 | $925.00 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $549,345.71 |
| 451 | 2053/04 | $5,662.57 | $915.58 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $543,683.14 |
| 452 | 2053/05 | $5,672.01 | $906.14 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $538,011.14 |
| 453 | 2053/06 | $5,681.46 | $896.69 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $532,329.68 |
| 454 | 2053/07 | $5,690.93 | $887.22 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $526,638.75 |
| 455 | 2053/08 | $5,700.41 | $877.73 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $520,938.33 |
| 456 | 2053/09 | $5,709.91 | $868.23 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $515,228.42 |
| 457 | 2053/10 | $5,719.43 | $858.71 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $509,508.99 |
| 458 | 2053/11 | $5,728.96 | $849.18 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $503,780.02 |
| 459 | 2053/12 | $5,738.51 | $839.63 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $498,041.51 |
| 460 | 2054/01 | $5,748.08 | $830.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $492,293.44 |
| 461 | 2054/02 | $5,757.66 | $820.49 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $486,535.78 |
| 462 | 2054/03 | $5,767.25 | $810.89 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $480,768.53 |
| 463 | 2054/04 | $5,776.86 | $801.28 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $474,991.66 |
| 464 | 2054/05 | $5,786.49 | $791.65 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $469,205.17 |
| 465 | 2054/06 | $5,796.14 | $782.01 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $463,409.03 |
| 466 | 2054/07 | $5,805.80 | $772.35 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $457,603.24 |
| 467 | 2054/08 | $5,815.47 | $762.67 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $451,787.76 |
| 468 | 2054/09 | $5,825.17 | $752.98 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $445,962.60 |
| 469 | 2054/10 | $5,834.87 | $743.27 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $440,127.72 |
| 470 | 2054/11 | $5,844.60 | $733.55 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $434,283.12 |
| 471 | 2054/12 | $5,854.34 | $723.81 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $428,428.78 |
| 472 | 2055/01 | $5,864.10 | $714.05 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $422,564.69 |
| 473 | 2055/02 | $5,873.87 | $704.27 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $416,690.82 |
| 474 | 2055/03 | $5,883.66 | $694.48 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $410,807.15 |
| 475 | 2055/04 | $5,893.47 | $684.68 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $404,913.69 |
| 476 | 2055/05 | $5,903.29 | $674.86 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $399,010.40 |
| 477 | 2055/06 | $5,913.13 | $665.02 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $393,097.27 |
| 478 | 2055/07 | $5,922.98 | $655.16 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $387,174.29 |
| 479 | 2055/08 | $5,932.85 | $645.29 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $381,241.43 |
| 480 | 2055/09 | $5,942.74 | $635.40 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $375,298.69 |
| 481 | 2055/10 | $5,952.65 | $625.50 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $369,346.04 |
| 482 | 2055/11 | $5,962.57 | $615.58 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $363,383.47 |
| 483 | 2055/12 | $5,972.51 | $605.64 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $357,410.97 |
| 484 | 2056/01 | $5,982.46 | $595.68 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $351,428.51 |
| 485 | 2056/02 | $5,992.43 | $585.71 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $345,436.08 |
| 486 | 2056/03 | $6,002.42 | $575.73 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $339,433.66 |
| 487 | 2056/04 | $6,012.42 | $565.72 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $333,421.23 |
| 488 | 2056/05 | $6,022.44 | $555.70 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $327,398.79 |
| 489 | 2056/06 | $6,032.48 | $545.66 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $321,366.31 |
| 490 | 2056/07 | $6,042.53 | $535.61 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $315,323.78 |
| 491 | 2056/08 | $6,052.61 | $525.54 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $309,271.17 |
| 492 | 2056/09 | $6,062.69 | $515.45 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $303,208.48 |
| 493 | 2056/10 | $6,072.80 | $505.35 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $297,135.68 |
| 494 | 2056/11 | $6,082.92 | $495.23 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $291,052.76 |
| 495 | 2056/12 | $6,093.06 | $485.09 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $284,959.70 |
| 496 | 2057/01 | $6,103.21 | $474.93 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $278,856.49 |
| 497 | 2057/02 | $6,113.38 | $464.76 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $272,743.10 |
| 498 | 2057/03 | $6,123.57 | $454.57 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $266,619.53 |
| 499 | 2057/04 | $6,133.78 | $444.37 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $260,485.75 |
| 500 | 2057/05 | $6,144.00 | $434.14 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $254,341.75 |
| 501 | 2057/06 | $6,154.24 | $423.90 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $248,187.51 |
| 502 | 2057/07 | $6,164.50 | $413.65 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $242,023.01 |
| 503 | 2057/08 | $6,174.77 | $403.37 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $235,848.23 |
| 504 | 2057/09 | $6,185.06 | $393.08 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $229,663.17 |
| 505 | 2057/10 | $6,195.37 | $382.77 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $223,467.79 |
| 506 | 2057/11 | $6,205.70 | $372.45 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $217,262.10 |
| 507 | 2057/12 | $6,216.04 | $362.10 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $211,046.05 |
| 508 | 2058/01 | $6,226.40 | $351.74 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $204,819.65 |
| 509 | 2058/02 | $6,236.78 | $341.37 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $198,582.87 |
| 510 | 2058/03 | $6,247.17 | $330.97 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $192,335.70 |
| 511 | 2058/04 | $6,257.59 | $320.56 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $186,078.11 |
| 512 | 2058/05 | $6,268.02 | $310.13 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $179,810.10 |
| 513 | 2058/06 | $6,278.46 | $299.68 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $173,531.64 |
| 514 | 2058/07 | $6,288.93 | $289.22 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $167,242.71 |
| 515 | 2058/08 | $6,299.41 | $278.74 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $160,943.30 |
| 516 | 2058/09 | $6,309.91 | $268.24 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $154,633.40 |
| 517 | 2058/10 | $6,320.42 | $257.72 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $148,312.97 |
| 518 | 2058/11 | $6,330.96 | $247.19 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $141,982.02 |
| 519 | 2058/12 | $6,341.51 | $236.64 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $135,640.51 |
| 520 | 2059/01 | $6,352.08 | $226.07 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $129,288.43 |
| 521 | 2059/02 | $6,362.66 | $215.48 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $122,925.76 |
| 522 | 2059/03 | $6,373.27 | $204.88 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $116,552.50 |
| 523 | 2059/04 | $6,383.89 | $194.25 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $110,168.60 |
| 524 | 2059/05 | $6,394.53 | $183.61 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $103,774.07 |
| 525 | 2059/06 | $6,405.19 | $172.96 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $97,368.88 |
| 526 | 2059/07 | $6,415.86 | $162.28 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $90,953.02 |
| 527 | 2059/08 | $6,426.56 | $151.59 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $84,526.46 |
| 528 | 2059/09 | $6,437.27 | $140.88 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $78,089.20 |
| 529 | 2059/10 | $6,448.00 | $130.15 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $71,641.20 |
| 530 | 2059/11 | $6,458.74 | $119.40 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $65,182.46 |
| 531 | 2059/12 | $6,469.51 | $108.64 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $58,712.95 |
| 532 | 2060/01 | $6,480.29 | $97.85 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $52,232.66 |
| 533 | 2060/02 | $6,491.09 | $87.05 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $45,741.57 |
| 534 | 2060/03 | $6,501.91 | $76.24 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $39,239.66 |
| 535 | 2060/04 | $6,512.75 | $65.40 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $32,726.91 |
| 536 | 2060/05 | $6,523.60 | $54.54 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $26,203.31 |
| 537 | 2060/06 | $6,534.47 | $43.67 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $19,668.84 |
| 538 | 2060/07 | $6,545.36 | $32.78 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $13,123.47 |
| 539 | 2060/08 | $6,556.27 | $21.87 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $6,567.20 |
| 540 | 2060/09 | $6,567.20 | $10.95 | $0.00 | $2,017.50 | $0.00 | $8,595.65 | $0.00 |
| Totals | $2,341,000.00 | $1,211,198.50 | $26,141.17 | $1,089,450.00 | $0.00 | $4,667,789.67 |
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.