Mortgage Amortization Report (Fixed Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Amortization Summary
Based on your input, to maintain a 40-year mortgage of $5,936,000.00 at 2.3% interest rate for a $6,036,000.00 home, you need to have a monthly payment of $24,006.58 ~ $26,479.91. You will make a total of 480 payments and you will pay off your mortgage on 2054/09. Consult with a Mortgage Specialist
Loan Comparison
You can save $515,815.04 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 | $16,657.53 | 2.3% | 600 months | $10,094,516.60 | $4,058,516.60 |
| 50 years | Bi-Weekly | $8,328.77 | 2.3% | 512 months | $9,417,074.10 | $3,381,074.10 |
| 45 years | Monthly | $17,655.11 | 2.3% | 540 months | $9,633,759.32 | $3,597,759.32 |
| 45 years | Bi-Weekly | $8,827.56 | 2.3% | 461 months | $9,038,616.27 | $3,002,616.27 |
| 40 years | Monthly | $18,926.58 | 2.3% | 480 months | $9,184,758.68 | $3,148,758.68 |
| 40 years | Bi-Weekly | $9,463.29 | 2.3% | 409 months | $8,668,943.64 | $2,632,943.64 |
| 35 years | Monthly | $20,589.94 | 2.3% | 420 months | $8,747,776.52 | $2,711,776.52 |
| 35 years | Bi-Weekly | $10,294.97 | 2.3% | 358 months | $8,308,198.57 | $2,272,198.57 |
| 30 years | Monthly | $22,841.80 | 2.3% | 360 months | $8,323,049.66 | $2,287,049.66 |
| 30 years | Bi-Weekly | $11,420.90 | 2.3% | 307 months | $7,956,508.95 | $1,920,508.95 |
| 25 years | Monthly | $26,035.96 | 2.3% | 300 months | $7,910,787.85 | $1,874,787.85 |
| 25 years | Bi-Weekly | $13,017.98 | 2.3% | 256 months | $7,613,987.37 | $1,577,987.37 |
| 20 years | Monthly | $30,879.88 | 2.3% | 240 months | $7,511,171.89 | $1,475,171.89 |
| 20 years | Bi-Weekly | $15,439.94 | 2.3% | 205 months | $7,280,730.41 | $1,244,730.41 |
| 15 years | Monthly | $39,024.18 | 2.3% | 180 months | $7,124,352.06 | $1,088,352.06 |
| 15 years | Bi-Weekly | $19,512.09 | 2.3% | 154 months | $6,956,817.98 | $920,817.98 |
| 10 years | Monthly | $55,420.39 | 2.3% | 120 months | $6,750,446.70 | $714,446.70 |
| 10 years | Bi-Weekly | $27,710.20 | 2.3% | 103 months | $6,642,312.83 | $606,312.83 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/10 | $7,549.25 | $11,377.33 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,928,450.75 |
| 2 | 2014/11 | $7,563.72 | $11,362.86 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,920,887.04 |
| 3 | 2014/12 | $7,578.21 | $11,348.37 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,913,308.82 |
| 4 | 2015/01 | $7,592.74 | $11,333.84 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,905,716.08 |
| 5 | 2015/02 | $7,607.29 | $11,319.29 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,898,108.79 |
| 6 | 2015/03 | $7,621.87 | $11,304.71 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,890,486.92 |
| 7 | 2015/04 | $7,636.48 | $11,290.10 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,882,850.44 |
| 8 | 2015/05 | $7,651.12 | $11,275.46 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,875,199.32 |
| 9 | 2015/06 | $7,665.78 | $11,260.80 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,867,533.54 |
| 10 | 2015/07 | $7,680.47 | $11,246.11 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,859,853.07 |
| 11 | 2015/08 | $7,695.20 | $11,231.39 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,852,157.87 |
| 12 | 2015/09 | $7,709.94 | $11,216.64 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,844,447.93 |
| 13 | 2015/10 | $7,724.72 | $11,201.86 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,836,723.20 |
| 14 | 2015/11 | $7,739.53 | $11,187.05 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,828,983.68 |
| 15 | 2015/12 | $7,754.36 | $11,172.22 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,821,229.31 |
| 16 | 2016/01 | $7,769.22 | $11,157.36 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,813,460.09 |
| 17 | 2016/02 | $7,784.12 | $11,142.47 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,805,675.97 |
| 18 | 2016/03 | $7,799.03 | $11,127.55 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,797,876.94 |
| 19 | 2016/04 | $7,813.98 | $11,112.60 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,790,062.96 |
| 20 | 2016/05 | $7,828.96 | $11,097.62 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,782,234.00 |
| 21 | 2016/06 | $7,843.97 | $11,082.62 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,774,390.03 |
| 22 | 2016/07 | $7,859.00 | $11,067.58 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,766,531.03 |
| 23 | 2016/08 | $7,874.06 | $11,052.52 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,758,656.97 |
| 24 | 2016/09 | $7,889.15 | $11,037.43 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,750,767.81 |
| 25 | 2016/10 | $7,904.28 | $11,022.30 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,742,863.54 |
| 26 | 2016/11 | $7,919.43 | $11,007.16 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,734,944.11 |
| 27 | 2016/12 | $7,934.60 | $10,991.98 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,727,009.51 |
| 28 | 2017/01 | $7,949.81 | $10,976.77 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,719,059.70 |
| 29 | 2017/02 | $7,965.05 | $10,961.53 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,711,094.65 |
| 30 | 2017/03 | $7,980.32 | $10,946.26 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,703,114.33 |
| 31 | 2017/04 | $7,995.61 | $10,930.97 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,695,118.72 |
| 32 | 2017/05 | $8,010.94 | $10,915.64 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,687,107.78 |
| 33 | 2017/06 | $8,026.29 | $10,900.29 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,679,081.49 |
| 34 | 2017/07 | $8,041.67 | $10,884.91 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,671,039.82 |
| 35 | 2017/08 | $8,057.09 | $10,869.49 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,662,982.73 |
| 36 | 2017/09 | $8,072.53 | $10,854.05 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,654,910.20 |
| 37 | 2017/10 | $8,088.00 | $10,838.58 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,646,822.20 |
| 38 | 2017/11 | $8,103.50 | $10,823.08 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,638,718.69 |
| 39 | 2017/12 | $8,119.04 | $10,807.54 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,630,599.66 |
| 40 | 2018/01 | $8,134.60 | $10,791.98 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,622,465.06 |
| 41 | 2018/02 | $8,150.19 | $10,776.39 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,614,314.87 |
| 42 | 2018/03 | $8,165.81 | $10,760.77 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,606,149.06 |
| 43 | 2018/04 | $8,181.46 | $10,745.12 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,597,967.60 |
| 44 | 2018/05 | $8,197.14 | $10,729.44 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,589,770.45 |
| 45 | 2018/06 | $8,212.85 | $10,713.73 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,581,557.60 |
| 46 | 2018/07 | $8,228.60 | $10,697.99 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,573,329.01 |
| 47 | 2018/08 | $8,244.37 | $10,682.21 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,565,084.64 |
| 48 | 2018/09 | $8,260.17 | $10,666.41 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,556,824.47 |
| 49 | 2018/10 | $8,276.00 | $10,650.58 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,548,548.47 |
| 50 | 2018/11 | $8,291.86 | $10,634.72 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,540,256.61 |
| 51 | 2018/12 | $8,307.76 | $10,618.83 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,531,948.85 |
| 52 | 2019/01 | $8,323.68 | $10,602.90 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,523,625.17 |
| 53 | 2019/02 | $8,339.63 | $10,586.95 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,515,285.54 |
| 54 | 2019/03 | $8,355.62 | $10,570.96 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,506,929.92 |
| 55 | 2019/04 | $8,371.63 | $10,554.95 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,498,558.29 |
| 56 | 2019/05 | $8,387.68 | $10,538.90 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,490,170.62 |
| 57 | 2019/06 | $8,403.75 | $10,522.83 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,481,766.86 |
| 58 | 2019/07 | $8,419.86 | $10,506.72 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,473,347.00 |
| 59 | 2019/08 | $8,436.00 | $10,490.58 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,464,911.00 |
| 60 | 2019/09 | $8,452.17 | $10,474.41 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,456,458.83 |
| 61 | 2019/10 | $8,468.37 | $10,458.21 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,447,990.47 |
| 62 | 2019/11 | $8,484.60 | $10,441.98 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,439,505.87 |
| 63 | 2019/12 | $8,500.86 | $10,425.72 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,431,005.01 |
| 64 | 2020/01 | $8,517.15 | $10,409.43 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,422,487.85 |
| 65 | 2020/02 | $8,533.48 | $10,393.10 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,413,954.37 |
| 66 | 2020/03 | $8,549.83 | $10,376.75 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,405,404.54 |
| 67 | 2020/04 | $8,566.22 | $10,360.36 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,396,838.32 |
| 68 | 2020/05 | $8,582.64 | $10,343.94 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,388,255.68 |
| 69 | 2020/06 | $8,599.09 | $10,327.49 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,379,656.59 |
| 70 | 2020/07 | $8,615.57 | $10,311.01 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,371,041.01 |
| 71 | 2020/08 | $8,632.09 | $10,294.50 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,362,408.93 |
| 72 | 2020/09 | $8,648.63 | $10,277.95 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,353,760.30 |
| 73 | 2020/10 | $8,665.21 | $10,261.37 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,345,095.09 |
| 74 | 2020/11 | $8,681.81 | $10,244.77 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,336,413.28 |
| 75 | 2020/12 | $8,698.46 | $10,228.13 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,327,714.82 |
| 76 | 2021/01 | $8,715.13 | $10,211.45 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,318,999.69 |
| 77 | 2021/02 | $8,731.83 | $10,194.75 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,310,267.86 |
| 78 | 2021/03 | $8,748.57 | $10,178.01 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,301,519.30 |
| 79 | 2021/04 | $8,765.34 | $10,161.25 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,292,753.96 |
| 80 | 2021/05 | $8,782.14 | $10,144.45 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,283,971.83 |
| 81 | 2021/06 | $8,798.97 | $10,127.61 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,275,172.86 |
| 82 | 2021/07 | $8,815.83 | $10,110.75 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,266,357.02 |
| 83 | 2021/08 | $8,832.73 | $10,093.85 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,257,524.30 |
| 84 | 2021/09 | $8,849.66 | $10,076.92 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,248,674.64 |
| 85 | 2021/10 | $8,866.62 | $10,059.96 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,239,808.02 |
| 86 | 2021/11 | $8,883.62 | $10,042.97 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,230,924.40 |
| 87 | 2021/12 | $8,900.64 | $10,025.94 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,222,023.76 |
| 88 | 2022/01 | $8,917.70 | $10,008.88 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,213,106.06 |
| 89 | 2022/02 | $8,934.79 | $9,991.79 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,204,171.26 |
| 90 | 2022/03 | $8,951.92 | $9,974.66 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,195,219.34 |
| 91 | 2022/04 | $8,969.08 | $9,957.50 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,186,250.27 |
| 92 | 2022/05 | $8,986.27 | $9,940.31 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,177,264.00 |
| 93 | 2022/06 | $9,003.49 | $9,923.09 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,168,260.51 |
| 94 | 2022/07 | $9,020.75 | $9,905.83 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,159,239.76 |
| 95 | 2022/08 | $9,038.04 | $9,888.54 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,150,201.72 |
| 96 | 2022/09 | $9,055.36 | $9,871.22 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,141,146.36 |
| 97 | 2022/10 | $9,072.72 | $9,853.86 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,132,073.64 |
| 98 | 2022/11 | $9,090.11 | $9,836.47 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,122,983.54 |
| 99 | 2022/12 | $9,107.53 | $9,819.05 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,113,876.01 |
| 100 | 2023/01 | $9,124.98 | $9,801.60 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,104,751.02 |
| 101 | 2023/02 | $9,142.47 | $9,784.11 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,095,608.55 |
| 102 | 2023/03 | $9,160.00 | $9,766.58 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,086,448.55 |
| 103 | 2023/04 | $9,177.55 | $9,749.03 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,077,271.00 |
| 104 | 2023/05 | $9,195.14 | $9,731.44 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,068,075.85 |
| 105 | 2023/06 | $9,212.77 | $9,713.81 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,058,863.09 |
| 106 | 2023/07 | $9,230.43 | $9,696.15 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,049,632.66 |
| 107 | 2023/08 | $9,248.12 | $9,678.46 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,040,384.54 |
| 108 | 2023/09 | $9,265.84 | $9,660.74 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,031,118.70 |
| 109 | 2023/10 | $9,283.60 | $9,642.98 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,021,835.09 |
| 110 | 2023/11 | $9,301.40 | $9,625.18 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,012,533.70 |
| 111 | 2023/12 | $9,319.22 | $9,607.36 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $5,003,214.47 |
| 112 | 2024/01 | $9,337.09 | $9,589.49 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,993,877.39 |
| 113 | 2024/02 | $9,354.98 | $9,571.60 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,984,522.41 |
| 114 | 2024/03 | $9,372.91 | $9,553.67 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,975,149.49 |
| 115 | 2024/04 | $9,390.88 | $9,535.70 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,965,758.62 |
| 116 | 2024/05 | $9,408.88 | $9,517.70 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,956,349.74 |
| 117 | 2024/06 | $9,426.91 | $9,499.67 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,946,922.83 |
| 118 | 2024/07 | $9,444.98 | $9,481.60 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,937,477.85 |
| 119 | 2024/08 | $9,463.08 | $9,463.50 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,928,014.77 |
| 120 | 2024/09 | $9,481.22 | $9,445.36 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,918,533.55 |
| 121 | 2024/10 | $9,499.39 | $9,427.19 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,909,034.16 |
| 122 | 2024/11 | $9,517.60 | $9,408.98 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,899,516.56 |
| 123 | 2024/12 | $9,535.84 | $9,390.74 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,889,980.72 |
| 124 | 2025/01 | $9,554.12 | $9,372.46 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,880,426.60 |
| 125 | 2025/02 | $9,572.43 | $9,354.15 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,870,854.17 |
| 126 | 2025/03 | $9,590.78 | $9,335.80 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,861,263.40 |
| 127 | 2025/04 | $9,609.16 | $9,317.42 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,851,654.24 |
| 128 | 2025/05 | $9,627.58 | $9,299.00 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,842,026.66 |
| 129 | 2025/06 | $9,646.03 | $9,280.55 | $2,473.33 | $5,030.00 | $50.00 | $26,479.91 | $4,832,380.63 |
| 130 | 2025/07 | $9,664.52 | $9,262.06 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,822,716.11 |
| 131 | 2025/08 | $9,683.04 | $9,243.54 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,813,033.07 |
| 132 | 2025/09 | $9,701.60 | $9,224.98 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,803,331.47 |
| 133 | 2025/10 | $9,720.20 | $9,206.39 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,793,611.28 |
| 134 | 2025/11 | $9,738.83 | $9,187.75 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,783,872.45 |
| 135 | 2025/12 | $9,757.49 | $9,169.09 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,774,114.96 |
| 136 | 2026/01 | $9,776.19 | $9,150.39 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,764,338.76 |
| 137 | 2026/02 | $9,794.93 | $9,131.65 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,754,543.83 |
| 138 | 2026/03 | $9,813.70 | $9,112.88 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,744,730.13 |
| 139 | 2026/04 | $9,832.51 | $9,094.07 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,734,897.61 |
| 140 | 2026/05 | $9,851.36 | $9,075.22 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,725,046.25 |
| 141 | 2026/06 | $9,870.24 | $9,056.34 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,715,176.01 |
| 142 | 2026/07 | $9,889.16 | $9,037.42 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,705,286.85 |
| 143 | 2026/08 | $9,908.11 | $9,018.47 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,695,378.74 |
| 144 | 2026/09 | $9,927.10 | $8,999.48 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,685,451.63 |
| 145 | 2026/10 | $9,946.13 | $8,980.45 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,675,505.50 |
| 146 | 2026/11 | $9,965.20 | $8,961.39 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,665,540.31 |
| 147 | 2026/12 | $9,984.29 | $8,942.29 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,655,556.01 |
| 148 | 2027/01 | $10,003.43 | $8,923.15 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,645,552.58 |
| 149 | 2027/02 | $10,022.60 | $8,903.98 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,635,529.98 |
| 150 | 2027/03 | $10,041.81 | $8,884.77 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,625,488.16 |
| 151 | 2027/04 | $10,061.06 | $8,865.52 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,615,427.10 |
| 152 | 2027/05 | $10,080.35 | $8,846.24 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,605,346.75 |
| 153 | 2027/06 | $10,099.67 | $8,826.91 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,595,247.09 |
| 154 | 2027/07 | $10,119.02 | $8,807.56 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,585,128.06 |
| 155 | 2027/08 | $10,138.42 | $8,788.16 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,574,989.65 |
| 156 | 2027/09 | $10,157.85 | $8,768.73 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,564,831.80 |
| 157 | 2027/10 | $10,177.32 | $8,749.26 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,554,654.48 |
| 158 | 2027/11 | $10,196.83 | $8,729.75 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,544,457.65 |
| 159 | 2027/12 | $10,216.37 | $8,710.21 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,534,241.28 |
| 160 | 2028/01 | $10,235.95 | $8,690.63 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,524,005.33 |
| 161 | 2028/02 | $10,255.57 | $8,671.01 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,513,749.76 |
| 162 | 2028/03 | $10,275.23 | $8,651.35 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,503,474.53 |
| 163 | 2028/04 | $10,294.92 | $8,631.66 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,493,179.61 |
| 164 | 2028/05 | $10,314.65 | $8,611.93 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,482,864.96 |
| 165 | 2028/06 | $10,334.42 | $8,592.16 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,472,530.53 |
| 166 | 2028/07 | $10,354.23 | $8,572.35 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,462,176.30 |
| 167 | 2028/08 | $10,374.08 | $8,552.50 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,451,802.23 |
| 168 | 2028/09 | $10,393.96 | $8,532.62 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,441,408.27 |
| 169 | 2028/10 | $10,413.88 | $8,512.70 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,430,994.39 |
| 170 | 2028/11 | $10,433.84 | $8,492.74 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,420,560.55 |
| 171 | 2028/12 | $10,453.84 | $8,472.74 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,410,106.71 |
| 172 | 2029/01 | $10,473.88 | $8,452.70 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,399,632.83 |
| 173 | 2029/02 | $10,493.95 | $8,432.63 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,389,138.88 |
| 174 | 2029/03 | $10,514.06 | $8,412.52 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,378,624.81 |
| 175 | 2029/04 | $10,534.22 | $8,392.36 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,368,090.60 |
| 176 | 2029/05 | $10,554.41 | $8,372.17 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,357,536.19 |
| 177 | 2029/06 | $10,574.64 | $8,351.94 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,346,961.55 |
| 178 | 2029/07 | $10,594.90 | $8,331.68 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,336,366.65 |
| 179 | 2029/08 | $10,615.21 | $8,311.37 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,325,751.44 |
| 180 | 2029/09 | $10,635.56 | $8,291.02 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,315,115.88 |
| 181 | 2029/10 | $10,655.94 | $8,270.64 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,304,459.94 |
| 182 | 2029/11 | $10,676.37 | $8,250.21 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,293,783.57 |
| 183 | 2029/12 | $10,696.83 | $8,229.75 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,283,086.75 |
| 184 | 2030/01 | $10,717.33 | $8,209.25 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,272,369.41 |
| 185 | 2030/02 | $10,737.87 | $8,188.71 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,261,631.54 |
| 186 | 2030/03 | $10,758.45 | $8,168.13 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,250,873.09 |
| 187 | 2030/04 | $10,779.07 | $8,147.51 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,240,094.02 |
| 188 | 2030/05 | $10,799.73 | $8,126.85 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,229,294.28 |
| 189 | 2030/06 | $10,820.43 | $8,106.15 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,218,473.85 |
| 190 | 2030/07 | $10,841.17 | $8,085.41 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,207,632.68 |
| 191 | 2030/08 | $10,861.95 | $8,064.63 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,196,770.72 |
| 192 | 2030/09 | $10,882.77 | $8,043.81 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,185,887.95 |
| 193 | 2030/10 | $10,903.63 | $8,022.95 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,174,984.33 |
| 194 | 2030/11 | $10,924.53 | $8,002.05 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,164,059.80 |
| 195 | 2030/12 | $10,945.47 | $7,981.11 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,153,114.33 |
| 196 | 2031/01 | $10,966.44 | $7,960.14 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,142,147.89 |
| 197 | 2031/02 | $10,987.46 | $7,939.12 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,131,160.42 |
| 198 | 2031/03 | $11,008.52 | $7,918.06 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,120,151.90 |
| 199 | 2031/04 | $11,029.62 | $7,896.96 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,109,122.28 |
| 200 | 2031/05 | $11,050.76 | $7,875.82 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,098,071.52 |
| 201 | 2031/06 | $11,071.94 | $7,854.64 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,086,999.57 |
| 202 | 2031/07 | $11,093.16 | $7,833.42 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,075,906.41 |
| 203 | 2031/08 | $11,114.43 | $7,812.15 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,064,791.98 |
| 204 | 2031/09 | $11,135.73 | $7,790.85 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,053,656.25 |
| 205 | 2031/10 | $11,157.07 | $7,769.51 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,042,499.18 |
| 206 | 2031/11 | $11,178.46 | $7,748.12 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,031,320.72 |
| 207 | 2031/12 | $11,199.88 | $7,726.70 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,020,120.84 |
| 208 | 2032/01 | $11,221.35 | $7,705.23 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $4,008,899.49 |
| 209 | 2032/02 | $11,242.86 | $7,683.72 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,997,656.63 |
| 210 | 2032/03 | $11,264.41 | $7,662.18 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,986,392.23 |
| 211 | 2032/04 | $11,286.00 | $7,640.59 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,975,106.23 |
| 212 | 2032/05 | $11,307.63 | $7,618.95 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,963,798.61 |
| 213 | 2032/06 | $11,329.30 | $7,597.28 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,952,469.31 |
| 214 | 2032/07 | $11,351.01 | $7,575.57 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,941,118.29 |
| 215 | 2032/08 | $11,372.77 | $7,553.81 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,929,745.52 |
| 216 | 2032/09 | $11,394.57 | $7,532.01 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,918,350.95 |
| 217 | 2032/10 | $11,416.41 | $7,510.17 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,906,934.54 |
| 218 | 2032/11 | $11,438.29 | $7,488.29 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,895,496.25 |
| 219 | 2032/12 | $11,460.21 | $7,466.37 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,884,036.04 |
| 220 | 2033/01 | $11,482.18 | $7,444.40 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,872,553.86 |
| 221 | 2033/02 | $11,504.19 | $7,422.39 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,861,049.68 |
| 222 | 2033/03 | $11,526.24 | $7,400.35 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,849,523.44 |
| 223 | 2033/04 | $11,548.33 | $7,378.25 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,837,975.12 |
| 224 | 2033/05 | $11,570.46 | $7,356.12 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,826,404.65 |
| 225 | 2033/06 | $11,592.64 | $7,333.94 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,814,812.02 |
| 226 | 2033/07 | $11,614.86 | $7,311.72 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,803,197.16 |
| 227 | 2033/08 | $11,637.12 | $7,289.46 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,791,560.04 |
| 228 | 2033/09 | $11,659.42 | $7,267.16 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,779,900.62 |
| 229 | 2033/10 | $11,681.77 | $7,244.81 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,768,218.84 |
| 230 | 2033/11 | $11,704.16 | $7,222.42 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,756,514.68 |
| 231 | 2033/12 | $11,726.59 | $7,199.99 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,744,788.09 |
| 232 | 2034/01 | $11,749.07 | $7,177.51 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,733,039.02 |
| 233 | 2034/02 | $11,771.59 | $7,154.99 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,721,267.43 |
| 234 | 2034/03 | $11,794.15 | $7,132.43 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,709,473.28 |
| 235 | 2034/04 | $11,816.76 | $7,109.82 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,697,656.52 |
| 236 | 2034/05 | $11,839.41 | $7,087.17 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,685,817.12 |
| 237 | 2034/06 | $11,862.10 | $7,064.48 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,673,955.02 |
| 238 | 2034/07 | $11,884.83 | $7,041.75 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,662,070.18 |
| 239 | 2034/08 | $11,907.61 | $7,018.97 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,650,162.57 |
| 240 | 2034/09 | $11,930.44 | $6,996.14 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,638,232.14 |
| 241 | 2034/10 | $11,953.30 | $6,973.28 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,626,278.83 |
| 242 | 2034/11 | $11,976.21 | $6,950.37 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,614,302.62 |
| 243 | 2034/12 | $11,999.17 | $6,927.41 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,602,303.45 |
| 244 | 2035/01 | $12,022.17 | $6,904.41 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,590,281.29 |
| 245 | 2035/02 | $12,045.21 | $6,881.37 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,578,236.08 |
| 246 | 2035/03 | $12,068.29 | $6,858.29 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,566,167.79 |
| 247 | 2035/04 | $12,091.43 | $6,835.15 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,554,076.36 |
| 248 | 2035/05 | $12,114.60 | $6,811.98 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,541,961.76 |
| 249 | 2035/06 | $12,137.82 | $6,788.76 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,529,823.94 |
| 250 | 2035/07 | $12,161.08 | $6,765.50 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,517,662.85 |
| 251 | 2035/08 | $12,184.39 | $6,742.19 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,505,478.46 |
| 252 | 2035/09 | $12,207.75 | $6,718.83 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,493,270.71 |
| 253 | 2035/10 | $12,231.15 | $6,695.44 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,481,039.57 |
| 254 | 2035/11 | $12,254.59 | $6,671.99 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,468,784.98 |
| 255 | 2035/12 | $12,278.08 | $6,648.50 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,456,506.90 |
| 256 | 2036/01 | $12,301.61 | $6,624.97 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,444,205.30 |
| 257 | 2036/02 | $12,325.19 | $6,601.39 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,431,880.11 |
| 258 | 2036/03 | $12,348.81 | $6,577.77 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,419,531.30 |
| 259 | 2036/04 | $12,372.48 | $6,554.10 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,407,158.82 |
| 260 | 2036/05 | $12,396.19 | $6,530.39 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,394,762.63 |
| 261 | 2036/06 | $12,419.95 | $6,506.63 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,382,342.67 |
| 262 | 2036/07 | $12,443.76 | $6,482.82 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,369,898.92 |
| 263 | 2036/08 | $12,467.61 | $6,458.97 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,357,431.31 |
| 264 | 2036/09 | $12,491.50 | $6,435.08 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,344,939.81 |
| 265 | 2036/10 | $12,515.45 | $6,411.13 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,332,424.36 |
| 266 | 2036/11 | $12,539.43 | $6,387.15 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,319,884.93 |
| 267 | 2036/12 | $12,563.47 | $6,363.11 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,307,321.46 |
| 268 | 2037/01 | $12,587.55 | $6,339.03 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,294,733.91 |
| 269 | 2037/02 | $12,611.67 | $6,314.91 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,282,122.24 |
| 270 | 2037/03 | $12,635.85 | $6,290.73 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,269,486.39 |
| 271 | 2037/04 | $12,660.06 | $6,266.52 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,256,826.32 |
| 272 | 2037/05 | $12,684.33 | $6,242.25 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,244,141.99 |
| 273 | 2037/06 | $12,708.64 | $6,217.94 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,231,433.35 |
| 274 | 2037/07 | $12,733.00 | $6,193.58 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,218,700.35 |
| 275 | 2037/08 | $12,757.40 | $6,169.18 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,205,942.95 |
| 276 | 2037/09 | $12,781.86 | $6,144.72 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,193,161.09 |
| 277 | 2037/10 | $12,806.36 | $6,120.23 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,180,354.74 |
| 278 | 2037/11 | $12,830.90 | $6,095.68 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,167,523.84 |
| 279 | 2037/12 | $12,855.49 | $6,071.09 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,154,668.34 |
| 280 | 2038/01 | $12,880.13 | $6,046.45 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,141,788.21 |
| 281 | 2038/02 | $12,904.82 | $6,021.76 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,128,883.39 |
| 282 | 2038/03 | $12,929.55 | $5,997.03 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,115,953.84 |
| 283 | 2038/04 | $12,954.34 | $5,972.24 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,102,999.50 |
| 284 | 2038/05 | $12,979.16 | $5,947.42 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,090,020.33 |
| 285 | 2038/06 | $13,004.04 | $5,922.54 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,077,016.29 |
| 286 | 2038/07 | $13,028.97 | $5,897.61 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,063,987.33 |
| 287 | 2038/08 | $13,053.94 | $5,872.64 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,050,933.39 |
| 288 | 2038/09 | $13,078.96 | $5,847.62 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,037,854.43 |
| 289 | 2038/10 | $13,104.03 | $5,822.55 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,024,750.40 |
| 290 | 2038/11 | $13,129.14 | $5,797.44 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $3,011,621.26 |
| 291 | 2038/12 | $13,154.31 | $5,772.27 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,998,466.96 |
| 292 | 2039/01 | $13,179.52 | $5,747.06 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,985,287.44 |
| 293 | 2039/02 | $13,204.78 | $5,721.80 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,972,082.66 |
| 294 | 2039/03 | $13,230.09 | $5,696.49 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,958,852.57 |
| 295 | 2039/04 | $13,255.45 | $5,671.13 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,945,597.12 |
| 296 | 2039/05 | $13,280.85 | $5,645.73 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,932,316.27 |
| 297 | 2039/06 | $13,306.31 | $5,620.27 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,919,009.96 |
| 298 | 2039/07 | $13,331.81 | $5,594.77 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,905,678.15 |
| 299 | 2039/08 | $13,357.36 | $5,569.22 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,892,320.79 |
| 300 | 2039/09 | $13,382.97 | $5,543.61 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,878,937.82 |
| 301 | 2039/10 | $13,408.62 | $5,517.96 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,865,529.20 |
| 302 | 2039/11 | $13,434.32 | $5,492.26 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,852,094.89 |
| 303 | 2039/12 | $13,460.07 | $5,466.52 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,838,634.82 |
| 304 | 2040/01 | $13,485.86 | $5,440.72 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,825,148.96 |
| 305 | 2040/02 | $13,511.71 | $5,414.87 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,811,637.25 |
| 306 | 2040/03 | $13,537.61 | $5,388.97 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,798,099.64 |
| 307 | 2040/04 | $13,563.56 | $5,363.02 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,784,536.08 |
| 308 | 2040/05 | $13,589.55 | $5,337.03 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,770,946.53 |
| 309 | 2040/06 | $13,615.60 | $5,310.98 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,757,330.93 |
| 310 | 2040/07 | $13,641.70 | $5,284.88 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,743,689.23 |
| 311 | 2040/08 | $13,667.84 | $5,258.74 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,730,021.39 |
| 312 | 2040/09 | $13,694.04 | $5,232.54 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,716,327.35 |
| 313 | 2040/10 | $13,720.29 | $5,206.29 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,702,607.06 |
| 314 | 2040/11 | $13,746.58 | $5,180.00 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,688,860.48 |
| 315 | 2040/12 | $13,772.93 | $5,153.65 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,675,087.55 |
| 316 | 2041/01 | $13,799.33 | $5,127.25 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,661,288.22 |
| 317 | 2041/02 | $13,825.78 | $5,100.80 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,647,462.44 |
| 318 | 2041/03 | $13,852.28 | $5,074.30 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,633,610.16 |
| 319 | 2041/04 | $13,878.83 | $5,047.75 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,619,731.33 |
| 320 | 2041/05 | $13,905.43 | $5,021.15 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,605,825.91 |
| 321 | 2041/06 | $13,932.08 | $4,994.50 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,591,893.82 |
| 322 | 2041/07 | $13,958.78 | $4,967.80 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,577,935.04 |
| 323 | 2041/08 | $13,985.54 | $4,941.04 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,563,949.50 |
| 324 | 2041/09 | $14,012.34 | $4,914.24 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,549,937.16 |
| 325 | 2041/10 | $14,039.20 | $4,887.38 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,535,897.96 |
| 326 | 2041/11 | $14,066.11 | $4,860.47 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,521,831.85 |
| 327 | 2041/12 | $14,093.07 | $4,833.51 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,507,738.78 |
| 328 | 2042/01 | $14,120.08 | $4,806.50 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,493,618.70 |
| 329 | 2042/02 | $14,147.14 | $4,779.44 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,479,471.55 |
| 330 | 2042/03 | $14,174.26 | $4,752.32 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,465,297.29 |
| 331 | 2042/04 | $14,201.43 | $4,725.15 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,451,095.86 |
| 332 | 2042/05 | $14,228.65 | $4,697.93 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,436,867.22 |
| 333 | 2042/06 | $14,255.92 | $4,670.66 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,422,611.30 |
| 334 | 2042/07 | $14,283.24 | $4,643.34 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,408,328.06 |
| 335 | 2042/08 | $14,310.62 | $4,615.96 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,394,017.44 |
| 336 | 2042/09 | $14,338.05 | $4,588.53 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,379,679.39 |
| 337 | 2042/10 | $14,365.53 | $4,561.05 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,365,313.86 |
| 338 | 2042/11 | $14,393.06 | $4,533.52 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,350,920.80 |
| 339 | 2042/12 | $14,420.65 | $4,505.93 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,336,500.15 |
| 340 | 2043/01 | $14,448.29 | $4,478.29 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,322,051.86 |
| 341 | 2043/02 | $14,475.98 | $4,450.60 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,307,575.88 |
| 342 | 2043/03 | $14,503.73 | $4,422.85 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,293,072.16 |
| 343 | 2043/04 | $14,531.53 | $4,395.05 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,278,540.63 |
| 344 | 2043/05 | $14,559.38 | $4,367.20 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,263,981.25 |
| 345 | 2043/06 | $14,587.28 | $4,339.30 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,249,393.97 |
| 346 | 2043/07 | $14,615.24 | $4,311.34 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,234,778.73 |
| 347 | 2043/08 | $14,643.25 | $4,283.33 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,220,135.47 |
| 348 | 2043/09 | $14,671.32 | $4,255.26 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,205,464.15 |
| 349 | 2043/10 | $14,699.44 | $4,227.14 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,190,764.71 |
| 350 | 2043/11 | $14,727.61 | $4,198.97 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,176,037.10 |
| 351 | 2043/12 | $14,755.84 | $4,170.74 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,161,281.25 |
| 352 | 2044/01 | $14,784.12 | $4,142.46 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,146,497.13 |
| 353 | 2044/02 | $14,812.46 | $4,114.12 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,131,684.67 |
| 354 | 2044/03 | $14,840.85 | $4,085.73 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,116,843.81 |
| 355 | 2044/04 | $14,869.30 | $4,057.28 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,101,974.52 |
| 356 | 2044/05 | $14,897.80 | $4,028.78 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,087,076.72 |
| 357 | 2044/06 | $14,926.35 | $4,000.23 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,072,150.37 |
| 358 | 2044/07 | $14,954.96 | $3,971.62 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,057,195.41 |
| 359 | 2044/08 | $14,983.62 | $3,942.96 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,042,211.79 |
| 360 | 2044/09 | $15,012.34 | $3,914.24 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,027,199.45 |
| 361 | 2044/10 | $15,041.11 | $3,885.47 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $2,012,158.33 |
| 362 | 2044/11 | $15,069.94 | $3,856.64 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,997,088.39 |
| 363 | 2044/12 | $15,098.83 | $3,827.75 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,981,989.56 |
| 364 | 2045/01 | $15,127.77 | $3,798.81 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,966,861.80 |
| 365 | 2045/02 | $15,156.76 | $3,769.82 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,951,705.03 |
| 366 | 2045/03 | $15,185.81 | $3,740.77 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,936,519.22 |
| 367 | 2045/04 | $15,214.92 | $3,711.66 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,921,304.30 |
| 368 | 2045/05 | $15,244.08 | $3,682.50 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,906,060.22 |
| 369 | 2045/06 | $15,273.30 | $3,653.28 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,890,786.92 |
| 370 | 2045/07 | $15,302.57 | $3,624.01 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,875,484.35 |
| 371 | 2045/08 | $15,331.90 | $3,594.68 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,860,152.45 |
| 372 | 2045/09 | $15,361.29 | $3,565.29 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,844,791.16 |
| 373 | 2045/10 | $15,390.73 | $3,535.85 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,829,400.43 |
| 374 | 2045/11 | $15,420.23 | $3,506.35 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,813,980.20 |
| 375 | 2045/12 | $15,449.79 | $3,476.80 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,798,530.41 |
| 376 | 2046/01 | $15,479.40 | $3,447.18 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,783,051.02 |
| 377 | 2046/02 | $15,509.07 | $3,417.51 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,767,541.95 |
| 378 | 2046/03 | $15,538.79 | $3,387.79 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,752,003.16 |
| 379 | 2046/04 | $15,568.57 | $3,358.01 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,736,434.58 |
| 380 | 2046/05 | $15,598.41 | $3,328.17 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,720,836.17 |
| 381 | 2046/06 | $15,628.31 | $3,298.27 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,705,207.86 |
| 382 | 2046/07 | $15,658.27 | $3,268.32 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,689,549.59 |
| 383 | 2046/08 | $15,688.28 | $3,238.30 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,673,861.32 |
| 384 | 2046/09 | $15,718.35 | $3,208.23 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,658,142.97 |
| 385 | 2046/10 | $15,748.47 | $3,178.11 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,642,394.50 |
| 386 | 2046/11 | $15,778.66 | $3,147.92 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,626,615.84 |
| 387 | 2046/12 | $15,808.90 | $3,117.68 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,610,806.94 |
| 388 | 2047/01 | $15,839.20 | $3,087.38 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,594,967.74 |
| 389 | 2047/02 | $15,869.56 | $3,057.02 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,579,098.18 |
| 390 | 2047/03 | $15,899.98 | $3,026.60 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,563,198.20 |
| 391 | 2047/04 | $15,930.45 | $2,996.13 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,547,267.75 |
| 392 | 2047/05 | $15,960.98 | $2,965.60 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,531,306.77 |
| 393 | 2047/06 | $15,991.58 | $2,935.00 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,515,315.19 |
| 394 | 2047/07 | $16,022.23 | $2,904.35 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,499,292.97 |
| 395 | 2047/08 | $16,052.94 | $2,873.64 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,483,240.03 |
| 396 | 2047/09 | $16,083.70 | $2,842.88 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,467,156.33 |
| 397 | 2047/10 | $16,114.53 | $2,812.05 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,451,041.79 |
| 398 | 2047/11 | $16,145.42 | $2,781.16 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,434,896.38 |
| 399 | 2047/12 | $16,176.36 | $2,750.22 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,418,720.02 |
| 400 | 2048/01 | $16,207.37 | $2,719.21 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,402,512.65 |
| 401 | 2048/02 | $16,238.43 | $2,688.15 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,386,274.22 |
| 402 | 2048/03 | $16,269.55 | $2,657.03 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,370,004.66 |
| 403 | 2048/04 | $16,300.74 | $2,625.84 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,353,703.92 |
| 404 | 2048/05 | $16,331.98 | $2,594.60 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,337,371.94 |
| 405 | 2048/06 | $16,363.28 | $2,563.30 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,321,008.66 |
| 406 | 2048/07 | $16,394.65 | $2,531.93 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,304,614.01 |
| 407 | 2048/08 | $16,426.07 | $2,500.51 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,288,187.94 |
| 408 | 2048/09 | $16,457.55 | $2,469.03 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,271,730.39 |
| 409 | 2048/10 | $16,489.10 | $2,437.48 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,255,241.29 |
| 410 | 2048/11 | $16,520.70 | $2,405.88 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,238,720.59 |
| 411 | 2048/12 | $16,552.37 | $2,374.21 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,222,168.22 |
| 412 | 2049/01 | $16,584.09 | $2,342.49 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,205,584.13 |
| 413 | 2049/02 | $16,615.88 | $2,310.70 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,188,968.25 |
| 414 | 2049/03 | $16,647.72 | $2,278.86 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,172,320.53 |
| 415 | 2049/04 | $16,679.63 | $2,246.95 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,155,640.89 |
| 416 | 2049/05 | $16,711.60 | $2,214.98 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,138,929.29 |
| 417 | 2049/06 | $16,743.63 | $2,182.95 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,122,185.66 |
| 418 | 2049/07 | $16,775.72 | $2,150.86 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,105,409.93 |
| 419 | 2049/08 | $16,807.88 | $2,118.70 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,088,602.06 |
| 420 | 2049/09 | $16,840.09 | $2,086.49 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,071,761.96 |
| 421 | 2049/10 | $16,872.37 | $2,054.21 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,054,889.59 |
| 422 | 2049/11 | $16,904.71 | $2,021.87 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,037,984.88 |
| 423 | 2049/12 | $16,937.11 | $1,989.47 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,021,047.77 |
| 424 | 2050/01 | $16,969.57 | $1,957.01 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $1,004,078.20 |
| 425 | 2050/02 | $17,002.10 | $1,924.48 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $987,076.11 |
| 426 | 2050/03 | $17,034.68 | $1,891.90 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $970,041.42 |
| 427 | 2050/04 | $17,067.33 | $1,859.25 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $952,974.09 |
| 428 | 2050/05 | $17,100.05 | $1,826.53 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $935,874.04 |
| 429 | 2050/06 | $17,132.82 | $1,793.76 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $918,741.22 |
| 430 | 2050/07 | $17,165.66 | $1,760.92 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $901,575.56 |
| 431 | 2050/08 | $17,198.56 | $1,728.02 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $884,377.00 |
| 432 | 2050/09 | $17,231.52 | $1,695.06 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $867,145.47 |
| 433 | 2050/10 | $17,264.55 | $1,662.03 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $849,880.92 |
| 434 | 2050/11 | $17,297.64 | $1,628.94 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $832,583.28 |
| 435 | 2050/12 | $17,330.80 | $1,595.78 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $815,252.48 |
| 436 | 2051/01 | $17,364.01 | $1,562.57 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $797,888.47 |
| 437 | 2051/02 | $17,397.29 | $1,529.29 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $780,491.17 |
| 438 | 2051/03 | $17,430.64 | $1,495.94 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $763,060.53 |
| 439 | 2051/04 | $17,464.05 | $1,462.53 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $745,596.49 |
| 440 | 2051/05 | $17,497.52 | $1,429.06 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $728,098.97 |
| 441 | 2051/06 | $17,531.06 | $1,395.52 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $710,567.91 |
| 442 | 2051/07 | $17,564.66 | $1,361.92 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $693,003.25 |
| 443 | 2051/08 | $17,598.32 | $1,328.26 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $675,404.93 |
| 444 | 2051/09 | $17,632.05 | $1,294.53 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $657,772.87 |
| 445 | 2051/10 | $17,665.85 | $1,260.73 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $640,107.02 |
| 446 | 2051/11 | $17,699.71 | $1,226.87 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $622,407.31 |
| 447 | 2051/12 | $17,733.63 | $1,192.95 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $604,673.68 |
| 448 | 2052/01 | $17,767.62 | $1,158.96 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $586,906.06 |
| 449 | 2052/02 | $17,801.68 | $1,124.90 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $569,104.38 |
| 450 | 2052/03 | $17,835.80 | $1,090.78 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $551,268.58 |
| 451 | 2052/04 | $17,869.98 | $1,056.60 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $533,398.60 |
| 452 | 2052/05 | $17,904.23 | $1,022.35 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $515,494.37 |
| 453 | 2052/06 | $17,938.55 | $988.03 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $497,555.82 |
| 454 | 2052/07 | $17,972.93 | $953.65 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $479,582.89 |
| 455 | 2052/08 | $18,007.38 | $919.20 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $461,575.51 |
| 456 | 2052/09 | $18,041.89 | $884.69 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $443,533.61 |
| 457 | 2052/10 | $18,076.47 | $850.11 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $425,457.14 |
| 458 | 2052/11 | $18,111.12 | $815.46 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $407,346.02 |
| 459 | 2052/12 | $18,145.83 | $780.75 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $389,200.18 |
| 460 | 2053/01 | $18,180.61 | $745.97 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $371,019.57 |
| 461 | 2053/02 | $18,215.46 | $711.12 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $352,804.11 |
| 462 | 2053/03 | $18,250.37 | $676.21 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $334,553.74 |
| 463 | 2053/04 | $18,285.35 | $641.23 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $316,268.38 |
| 464 | 2053/05 | $18,320.40 | $606.18 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $297,947.98 |
| 465 | 2053/06 | $18,355.51 | $571.07 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $279,592.47 |
| 466 | 2053/07 | $18,390.70 | $535.89 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $261,201.77 |
| 467 | 2053/08 | $18,425.94 | $500.64 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $242,775.83 |
| 468 | 2053/09 | $18,461.26 | $465.32 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $224,314.57 |
| 469 | 2053/10 | $18,496.64 | $429.94 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $205,817.93 |
| 470 | 2053/11 | $18,532.10 | $394.48 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $187,285.83 |
| 471 | 2053/12 | $18,567.62 | $358.96 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $168,718.21 |
| 472 | 2054/01 | $18,603.20 | $323.38 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $150,115.01 |
| 473 | 2054/02 | $18,638.86 | $287.72 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $131,476.15 |
| 474 | 2054/03 | $18,674.58 | $252.00 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $112,801.57 |
| 475 | 2054/04 | $18,710.38 | $216.20 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $94,091.19 |
| 476 | 2054/05 | $18,746.24 | $180.34 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $75,344.95 |
| 477 | 2054/06 | $18,782.17 | $144.41 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $56,562.78 |
| 478 | 2054/07 | $18,818.17 | $108.41 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $37,744.61 |
| 479 | 2054/08 | $18,854.24 | $72.34 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $18,890.37 |
| 480 | 2054/09 | $18,890.37 | $36.21 | $0.00 | $5,030.00 | $50.00 | $24,006.58 | $0.00 |
| Totals | $5,936,000.00 | $3,148,758.68 | $319,060.00 | $2,414,400.00 | $24,000.00 | $11,842,218.68 |
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.