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 $5,941,000.00 at 2.3% interest rate for a $6,041,000.00 home, you need to have a monthly payment of $22,754.15 ~ $25,229.56. You will make a total of 540 payments and you will pay off your mortgage on 2059/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $595,644.36 in interest by paying off your mortgage through bi-weekly payments! Here is a loan comparison table to show you different loan terms and payment types: Consult with a Mortgage Specialist
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 50 years | Monthly | $16,671.56 | 2.3% | 600 months | $10,102,935.17 | $4,061,935.17 |
| 50 years | Bi-Weekly | $8,335.78 | 2.3% | 512 months | $9,424,922.04 | $3,383,922.04 |
| 45 years | Monthly | $17,669.98 | 2.3% | 540 months | $9,641,789.78 | $3,600,789.78 |
| 45 years | Bi-Weekly | $8,834.99 | 2.3% | 461 months | $9,046,145.42 | $3,005,145.42 |
| 40 years | Monthly | $18,942.52 | 2.3% | 480 months | $9,192,410.93 | $3,151,410.93 |
| 40 years | Bi-Weekly | $9,471.26 | 2.3% | 409 months | $8,676,161.42 | $2,635,161.42 |
| 35 years | Monthly | $20,607.29 | 2.3% | 420 months | $8,755,060.69 | $2,714,060.69 |
| 35 years | Bi-Weekly | $10,303.65 | 2.3% | 358 months | $8,315,112.49 | $2,274,112.49 |
| 30 years | Monthly | $22,861.04 | 2.3% | 360 months | $8,329,976.08 | $2,288,976.08 |
| 30 years | Bi-Weekly | $11,430.52 | 2.3% | 307 months | $7,963,126.63 | $1,922,126.63 |
| 25 years | Monthly | $26,057.89 | 2.3% | 300 months | $7,917,367.01 | $1,876,367.01 |
| 25 years | Bi-Weekly | $13,028.95 | 2.3% | 256 months | $7,620,316.54 | $1,579,316.54 |
| 20 years | Monthly | $30,905.89 | 2.3% | 240 months | $7,517,414.46 | $1,476,414.46 |
| 20 years | Bi-Weekly | $15,452.95 | 2.3% | 205 months | $7,286,778.86 | $1,245,778.86 |
| 15 years | Monthly | $39,057.05 | 2.3% | 180 months | $7,130,268.80 | $1,089,268.80 |
| 15 years | Bi-Weekly | $19,528.53 | 2.3% | 154 months | $6,962,593.61 | $921,593.61 |
| 10 years | Monthly | $55,467.07 | 2.3% | 120 months | $6,756,048.49 | $715,048.49 |
| 10 years | Bi-Weekly | $27,733.54 | 2.3% | 103 months | $6,647,823.54 | $606,823.54 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/03 | $6,283.06 | $11,386.92 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,934,716.94 |
| 2 | 2014/04 | $6,295.11 | $11,374.87 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,928,421.83 |
| 3 | 2014/05 | $6,307.17 | $11,362.81 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,922,114.66 |
| 4 | 2014/06 | $6,319.26 | $11,350.72 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,915,795.39 |
| 5 | 2014/07 | $6,331.37 | $11,338.61 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,909,464.02 |
| 6 | 2014/08 | $6,343.51 | $11,326.47 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,903,120.51 |
| 7 | 2014/09 | $6,355.67 | $11,314.31 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,896,764.85 |
| 8 | 2014/10 | $6,367.85 | $11,302.13 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,890,397.00 |
| 9 | 2014/11 | $6,380.05 | $11,289.93 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,884,016.94 |
| 10 | 2014/12 | $6,392.28 | $11,277.70 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,877,624.66 |
| 11 | 2015/01 | $6,404.53 | $11,265.45 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,871,220.13 |
| 12 | 2015/02 | $6,416.81 | $11,253.17 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,864,803.32 |
| 13 | 2015/03 | $6,429.11 | $11,240.87 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,858,374.21 |
| 14 | 2015/04 | $6,441.43 | $11,228.55 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,851,932.78 |
| 15 | 2015/05 | $6,453.78 | $11,216.20 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,845,479.00 |
| 16 | 2015/06 | $6,466.15 | $11,203.83 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,839,012.86 |
| 17 | 2015/07 | $6,478.54 | $11,191.44 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,832,534.32 |
| 18 | 2015/08 | $6,490.96 | $11,179.02 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,826,043.36 |
| 19 | 2015/09 | $6,503.40 | $11,166.58 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,819,539.96 |
| 20 | 2015/10 | $6,515.86 | $11,154.12 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,813,024.10 |
| 21 | 2015/11 | $6,528.35 | $11,141.63 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,806,495.75 |
| 22 | 2015/12 | $6,540.86 | $11,129.12 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,799,954.88 |
| 23 | 2016/01 | $6,553.40 | $11,116.58 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,793,401.48 |
| 24 | 2016/02 | $6,565.96 | $11,104.02 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,786,835.52 |
| 25 | 2016/03 | $6,578.55 | $11,091.43 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,780,256.98 |
| 26 | 2016/04 | $6,591.16 | $11,078.83 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,773,665.82 |
| 27 | 2016/05 | $6,603.79 | $11,066.19 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,767,062.03 |
| 28 | 2016/06 | $6,616.45 | $11,053.54 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,760,445.59 |
| 29 | 2016/07 | $6,629.13 | $11,040.85 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,753,816.46 |
| 30 | 2016/08 | $6,641.83 | $11,028.15 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,747,174.63 |
| 31 | 2016/09 | $6,654.56 | $11,015.42 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,740,520.06 |
| 32 | 2016/10 | $6,667.32 | $11,002.66 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,733,852.75 |
| 33 | 2016/11 | $6,680.10 | $10,989.88 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,727,172.65 |
| 34 | 2016/12 | $6,692.90 | $10,977.08 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,720,479.75 |
| 35 | 2017/01 | $6,705.73 | $10,964.25 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,713,774.02 |
| 36 | 2017/02 | $6,718.58 | $10,951.40 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,707,055.44 |
| 37 | 2017/03 | $6,731.46 | $10,938.52 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,700,323.98 |
| 38 | 2017/04 | $6,744.36 | $10,925.62 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,693,579.62 |
| 39 | 2017/05 | $6,757.29 | $10,912.69 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,686,822.34 |
| 40 | 2017/06 | $6,770.24 | $10,899.74 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,680,052.10 |
| 41 | 2017/07 | $6,783.21 | $10,886.77 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,673,268.88 |
| 42 | 2017/08 | $6,796.22 | $10,873.77 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,666,472.67 |
| 43 | 2017/09 | $6,809.24 | $10,860.74 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,659,663.43 |
| 44 | 2017/10 | $6,822.29 | $10,847.69 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,652,841.13 |
| 45 | 2017/11 | $6,835.37 | $10,834.61 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,646,005.76 |
| 46 | 2017/12 | $6,848.47 | $10,821.51 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,639,157.29 |
| 47 | 2018/01 | $6,861.60 | $10,808.38 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,632,295.70 |
| 48 | 2018/02 | $6,874.75 | $10,795.23 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,625,420.95 |
| 49 | 2018/03 | $6,887.92 | $10,782.06 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,618,533.03 |
| 50 | 2018/04 | $6,901.13 | $10,768.85 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,611,631.90 |
| 51 | 2018/05 | $6,914.35 | $10,755.63 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,604,717.55 |
| 52 | 2018/06 | $6,927.61 | $10,742.38 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,597,789.94 |
| 53 | 2018/07 | $6,940.88 | $10,729.10 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,590,849.06 |
| 54 | 2018/08 | $6,954.19 | $10,715.79 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,583,894.87 |
| 55 | 2018/09 | $6,967.52 | $10,702.47 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,576,927.35 |
| 56 | 2018/10 | $6,980.87 | $10,689.11 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,569,946.48 |
| 57 | 2018/11 | $6,994.25 | $10,675.73 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,562,952.23 |
| 58 | 2018/12 | $7,007.66 | $10,662.33 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,555,944.58 |
| 59 | 2019/01 | $7,021.09 | $10,648.89 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,548,923.49 |
| 60 | 2019/02 | $7,034.54 | $10,635.44 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,541,888.95 |
| 61 | 2019/03 | $7,048.03 | $10,621.95 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,534,840.92 |
| 62 | 2019/04 | $7,061.54 | $10,608.45 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,527,779.38 |
| 63 | 2019/05 | $7,075.07 | $10,594.91 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,520,704.31 |
| 64 | 2019/06 | $7,088.63 | $10,581.35 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,513,615.68 |
| 65 | 2019/07 | $7,102.22 | $10,567.76 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,506,513.46 |
| 66 | 2019/08 | $7,115.83 | $10,554.15 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,499,397.63 |
| 67 | 2019/09 | $7,129.47 | $10,540.51 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,492,268.16 |
| 68 | 2019/10 | $7,143.13 | $10,526.85 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,485,125.03 |
| 69 | 2019/11 | $7,156.82 | $10,513.16 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,477,968.20 |
| 70 | 2019/12 | $7,170.54 | $10,499.44 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,470,797.66 |
| 71 | 2020/01 | $7,184.29 | $10,485.70 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,463,613.38 |
| 72 | 2020/02 | $7,198.06 | $10,471.93 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,456,415.32 |
| 73 | 2020/03 | $7,211.85 | $10,458.13 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,449,203.47 |
| 74 | 2020/04 | $7,225.67 | $10,444.31 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,441,977.80 |
| 75 | 2020/05 | $7,239.52 | $10,430.46 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,434,738.27 |
| 76 | 2020/06 | $7,253.40 | $10,416.58 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,427,484.87 |
| 77 | 2020/07 | $7,267.30 | $10,402.68 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,420,217.57 |
| 78 | 2020/08 | $7,281.23 | $10,388.75 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,412,936.34 |
| 79 | 2020/09 | $7,295.19 | $10,374.79 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,405,641.15 |
| 80 | 2020/10 | $7,309.17 | $10,360.81 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,398,331.98 |
| 81 | 2020/11 | $7,323.18 | $10,346.80 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,391,008.81 |
| 82 | 2020/12 | $7,337.21 | $10,332.77 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,383,671.59 |
| 83 | 2021/01 | $7,351.28 | $10,318.70 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,376,320.32 |
| 84 | 2021/02 | $7,365.37 | $10,304.61 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,368,954.95 |
| 85 | 2021/03 | $7,379.48 | $10,290.50 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,361,575.46 |
| 86 | 2021/04 | $7,393.63 | $10,276.35 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,354,181.84 |
| 87 | 2021/05 | $7,407.80 | $10,262.18 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,346,774.04 |
| 88 | 2021/06 | $7,422.00 | $10,247.98 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,339,352.04 |
| 89 | 2021/07 | $7,436.22 | $10,233.76 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,331,915.82 |
| 90 | 2021/08 | $7,450.48 | $10,219.51 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,324,465.34 |
| 91 | 2021/09 | $7,464.76 | $10,205.23 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,317,000.58 |
| 92 | 2021/10 | $7,479.06 | $10,190.92 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,309,521.52 |
| 93 | 2021/11 | $7,493.40 | $10,176.58 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,302,028.12 |
| 94 | 2021/12 | $7,507.76 | $10,162.22 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,294,520.36 |
| 95 | 2022/01 | $7,522.15 | $10,147.83 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,286,998.21 |
| 96 | 2022/02 | $7,536.57 | $10,133.41 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,279,461.64 |
| 97 | 2022/03 | $7,551.01 | $10,118.97 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,271,910.63 |
| 98 | 2022/04 | $7,565.49 | $10,104.50 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,264,345.15 |
| 99 | 2022/05 | $7,579.99 | $10,089.99 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,256,765.16 |
| 100 | 2022/06 | $7,594.51 | $10,075.47 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,249,170.65 |
| 101 | 2022/07 | $7,609.07 | $10,060.91 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,241,561.57 |
| 102 | 2022/08 | $7,623.65 | $10,046.33 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,233,937.92 |
| 103 | 2022/09 | $7,638.27 | $10,031.71 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,226,299.65 |
| 104 | 2022/10 | $7,652.91 | $10,017.07 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,218,646.75 |
| 105 | 2022/11 | $7,667.57 | $10,002.41 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,210,979.17 |
| 106 | 2022/12 | $7,682.27 | $9,987.71 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,203,296.90 |
| 107 | 2023/01 | $7,697.00 | $9,972.99 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,195,599.91 |
| 108 | 2023/02 | $7,711.75 | $9,958.23 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,187,888.16 |
| 109 | 2023/03 | $7,726.53 | $9,943.45 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,180,161.63 |
| 110 | 2023/04 | $7,741.34 | $9,928.64 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,172,420.29 |
| 111 | 2023/05 | $7,756.18 | $9,913.81 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,164,664.11 |
| 112 | 2023/06 | $7,771.04 | $9,898.94 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,156,893.07 |
| 113 | 2023/07 | $7,785.94 | $9,884.05 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,149,107.14 |
| 114 | 2023/08 | $7,800.86 | $9,869.12 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,141,306.28 |
| 115 | 2023/09 | $7,815.81 | $9,854.17 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,133,490.47 |
| 116 | 2023/10 | $7,830.79 | $9,839.19 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,125,659.68 |
| 117 | 2023/11 | $7,845.80 | $9,824.18 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,117,813.88 |
| 118 | 2023/12 | $7,860.84 | $9,809.14 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,109,953.04 |
| 119 | 2024/01 | $7,875.90 | $9,794.08 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,102,077.13 |
| 120 | 2024/02 | $7,891.00 | $9,778.98 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,094,186.13 |
| 121 | 2024/03 | $7,906.12 | $9,763.86 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,086,280.01 |
| 122 | 2024/04 | $7,921.28 | $9,748.70 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,078,358.73 |
| 123 | 2024/05 | $7,936.46 | $9,733.52 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,070,422.27 |
| 124 | 2024/06 | $7,951.67 | $9,718.31 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,062,470.60 |
| 125 | 2024/07 | $7,966.91 | $9,703.07 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,054,503.69 |
| 126 | 2024/08 | $7,982.18 | $9,687.80 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,046,521.51 |
| 127 | 2024/09 | $7,997.48 | $9,672.50 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,038,524.02 |
| 128 | 2024/10 | $8,012.81 | $9,657.17 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,030,511.21 |
| 129 | 2024/11 | $8,028.17 | $9,641.81 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,022,483.05 |
| 130 | 2024/12 | $8,043.56 | $9,626.43 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,014,439.49 |
| 131 | 2025/01 | $8,058.97 | $9,611.01 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $5,006,380.52 |
| 132 | 2025/02 | $8,074.42 | $9,595.56 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,998,306.10 |
| 133 | 2025/03 | $8,089.89 | $9,580.09 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,990,216.21 |
| 134 | 2025/04 | $8,105.40 | $9,564.58 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,982,110.81 |
| 135 | 2025/05 | $8,120.94 | $9,549.05 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,973,989.87 |
| 136 | 2025/06 | $8,136.50 | $9,533.48 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,965,853.37 |
| 137 | 2025/07 | $8,152.10 | $9,517.89 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,957,701.27 |
| 138 | 2025/08 | $8,167.72 | $9,502.26 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,949,533.55 |
| 139 | 2025/09 | $8,183.38 | $9,486.61 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,941,350.18 |
| 140 | 2025/10 | $8,199.06 | $9,470.92 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,933,151.12 |
| 141 | 2025/11 | $8,214.77 | $9,455.21 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,924,936.34 |
| 142 | 2025/12 | $8,230.52 | $9,439.46 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,916,705.82 |
| 143 | 2026/01 | $8,246.29 | $9,423.69 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,908,459.53 |
| 144 | 2026/02 | $8,262.10 | $9,407.88 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,900,197.43 |
| 145 | 2026/03 | $8,277.94 | $9,392.05 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,891,919.49 |
| 146 | 2026/04 | $8,293.80 | $9,376.18 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,883,625.69 |
| 147 | 2026/05 | $8,309.70 | $9,360.28 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,875,315.99 |
| 148 | 2026/06 | $8,325.63 | $9,344.36 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,866,990.37 |
| 149 | 2026/07 | $8,341.58 | $9,328.40 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,858,648.78 |
| 150 | 2026/08 | $8,357.57 | $9,312.41 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,850,291.21 |
| 151 | 2026/09 | $8,373.59 | $9,296.39 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,841,917.62 |
| 152 | 2026/10 | $8,389.64 | $9,280.34 | $2,475.42 | $5,034.17 | $50.00 | $25,229.56 | $4,833,527.99 |
| 153 | 2026/11 | $8,405.72 | $9,264.26 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,825,122.27 |
| 154 | 2026/12 | $8,421.83 | $9,248.15 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,816,700.44 |
| 155 | 2027/01 | $8,437.97 | $9,232.01 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,808,262.46 |
| 156 | 2027/02 | $8,454.14 | $9,215.84 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,799,808.32 |
| 157 | 2027/03 | $8,470.35 | $9,199.63 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,791,337.97 |
| 158 | 2027/04 | $8,486.58 | $9,183.40 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,782,851.39 |
| 159 | 2027/05 | $8,502.85 | $9,167.13 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,774,348.54 |
| 160 | 2027/06 | $8,519.15 | $9,150.83 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,765,829.39 |
| 161 | 2027/07 | $8,535.47 | $9,134.51 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,757,293.92 |
| 162 | 2027/08 | $8,551.83 | $9,118.15 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,748,742.08 |
| 163 | 2027/09 | $8,568.23 | $9,101.76 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,740,173.86 |
| 164 | 2027/10 | $8,584.65 | $9,085.33 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,731,589.21 |
| 165 | 2027/11 | $8,601.10 | $9,068.88 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,722,988.11 |
| 166 | 2027/12 | $8,617.59 | $9,052.39 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,714,370.52 |
| 167 | 2028/01 | $8,634.10 | $9,035.88 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,705,736.42 |
| 168 | 2028/02 | $8,650.65 | $9,019.33 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,697,085.76 |
| 169 | 2028/03 | $8,667.23 | $9,002.75 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,688,418.53 |
| 170 | 2028/04 | $8,683.85 | $8,986.14 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,679,734.68 |
| 171 | 2028/05 | $8,700.49 | $8,969.49 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,671,034.20 |
| 172 | 2028/06 | $8,717.17 | $8,952.82 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,662,317.03 |
| 173 | 2028/07 | $8,733.87 | $8,936.11 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,653,583.16 |
| 174 | 2028/08 | $8,750.61 | $8,919.37 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,644,832.54 |
| 175 | 2028/09 | $8,767.39 | $8,902.60 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,636,065.16 |
| 176 | 2028/10 | $8,784.19 | $8,885.79 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,627,280.97 |
| 177 | 2028/11 | $8,801.03 | $8,868.96 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,618,479.94 |
| 178 | 2028/12 | $8,817.89 | $8,852.09 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,609,662.05 |
| 179 | 2029/01 | $8,834.80 | $8,835.19 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,600,827.25 |
| 180 | 2029/02 | $8,851.73 | $8,818.25 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,591,975.52 |
| 181 | 2029/03 | $8,868.69 | $8,801.29 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,583,106.83 |
| 182 | 2029/04 | $8,885.69 | $8,784.29 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,574,221.14 |
| 183 | 2029/05 | $8,902.72 | $8,767.26 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,565,318.41 |
| 184 | 2029/06 | $8,919.79 | $8,750.19 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,556,398.62 |
| 185 | 2029/07 | $8,936.88 | $8,733.10 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,547,461.74 |
| 186 | 2029/08 | $8,954.01 | $8,715.97 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,538,507.73 |
| 187 | 2029/09 | $8,971.17 | $8,698.81 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,529,536.55 |
| 188 | 2029/10 | $8,988.37 | $8,681.61 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,520,548.18 |
| 189 | 2029/11 | $9,005.60 | $8,664.38 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,511,542.59 |
| 190 | 2029/12 | $9,022.86 | $8,647.12 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,502,519.73 |
| 191 | 2030/01 | $9,040.15 | $8,629.83 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,493,479.58 |
| 192 | 2030/02 | $9,057.48 | $8,612.50 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,484,422.10 |
| 193 | 2030/03 | $9,074.84 | $8,595.14 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,475,347.26 |
| 194 | 2030/04 | $9,092.23 | $8,577.75 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,466,255.03 |
| 195 | 2030/05 | $9,109.66 | $8,560.32 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,457,145.37 |
| 196 | 2030/06 | $9,127.12 | $8,542.86 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,448,018.25 |
| 197 | 2030/07 | $9,144.61 | $8,525.37 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,438,873.64 |
| 198 | 2030/08 | $9,162.14 | $8,507.84 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,429,711.50 |
| 199 | 2030/09 | $9,179.70 | $8,490.28 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,420,531.80 |
| 200 | 2030/10 | $9,197.30 | $8,472.69 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,411,334.50 |
| 201 | 2030/11 | $9,214.92 | $8,455.06 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,402,119.58 |
| 202 | 2030/12 | $9,232.59 | $8,437.40 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,392,886.99 |
| 203 | 2031/01 | $9,250.28 | $8,419.70 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,383,636.71 |
| 204 | 2031/02 | $9,268.01 | $8,401.97 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,374,368.70 |
| 205 | 2031/03 | $9,285.77 | $8,384.21 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,365,082.93 |
| 206 | 2031/04 | $9,303.57 | $8,366.41 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,355,779.35 |
| 207 | 2031/05 | $9,321.40 | $8,348.58 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,346,457.95 |
| 208 | 2031/06 | $9,339.27 | $8,330.71 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,337,118.68 |
| 209 | 2031/07 | $9,357.17 | $8,312.81 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,327,761.51 |
| 210 | 2031/08 | $9,375.10 | $8,294.88 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,318,386.41 |
| 211 | 2031/09 | $9,393.07 | $8,276.91 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,308,993.33 |
| 212 | 2031/10 | $9,411.08 | $8,258.90 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,299,582.25 |
| 213 | 2031/11 | $9,429.12 | $8,240.87 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,290,153.14 |
| 214 | 2031/12 | $9,447.19 | $8,222.79 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,280,705.95 |
| 215 | 2032/01 | $9,465.29 | $8,204.69 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,271,240.66 |
| 216 | 2032/02 | $9,483.44 | $8,186.54 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,261,757.22 |
| 217 | 2032/03 | $9,501.61 | $8,168.37 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,252,255.61 |
| 218 | 2032/04 | $9,519.82 | $8,150.16 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,242,735.78 |
| 219 | 2032/05 | $9,538.07 | $8,131.91 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,233,197.71 |
| 220 | 2032/06 | $9,556.35 | $8,113.63 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,223,641.36 |
| 221 | 2032/07 | $9,574.67 | $8,095.31 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,214,066.69 |
| 222 | 2032/08 | $9,593.02 | $8,076.96 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,204,473.67 |
| 223 | 2032/09 | $9,611.41 | $8,058.57 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,194,862.27 |
| 224 | 2032/10 | $9,629.83 | $8,040.15 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,185,232.44 |
| 225 | 2032/11 | $9,648.29 | $8,021.70 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,175,584.15 |
| 226 | 2032/12 | $9,666.78 | $8,003.20 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,165,917.37 |
| 227 | 2033/01 | $9,685.31 | $7,984.67 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,156,232.07 |
| 228 | 2033/02 | $9,703.87 | $7,966.11 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,146,528.20 |
| 229 | 2033/03 | $9,722.47 | $7,947.51 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,136,805.73 |
| 230 | 2033/04 | $9,741.10 | $7,928.88 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,127,064.63 |
| 231 | 2033/05 | $9,759.77 | $7,910.21 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,117,304.85 |
| 232 | 2033/06 | $9,778.48 | $7,891.50 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,107,526.37 |
| 233 | 2033/07 | $9,797.22 | $7,872.76 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,097,729.15 |
| 234 | 2033/08 | $9,816.00 | $7,853.98 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,087,913.15 |
| 235 | 2033/09 | $9,834.81 | $7,835.17 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,078,078.33 |
| 236 | 2033/10 | $9,853.66 | $7,816.32 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,068,224.67 |
| 237 | 2033/11 | $9,872.55 | $7,797.43 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,058,352.12 |
| 238 | 2033/12 | $9,891.47 | $7,778.51 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,048,460.65 |
| 239 | 2034/01 | $9,910.43 | $7,759.55 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,038,550.22 |
| 240 | 2034/02 | $9,929.43 | $7,740.55 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,028,620.79 |
| 241 | 2034/03 | $9,948.46 | $7,721.52 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,018,672.33 |
| 242 | 2034/04 | $9,967.53 | $7,702.46 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $4,008,704.81 |
| 243 | 2034/05 | $9,986.63 | $7,683.35 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,998,718.18 |
| 244 | 2034/06 | $10,005.77 | $7,664.21 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,988,712.40 |
| 245 | 2034/07 | $10,024.95 | $7,645.03 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,978,687.46 |
| 246 | 2034/08 | $10,044.16 | $7,625.82 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,968,643.29 |
| 247 | 2034/09 | $10,063.41 | $7,606.57 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,958,579.88 |
| 248 | 2034/10 | $10,082.70 | $7,587.28 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,948,497.17 |
| 249 | 2034/11 | $10,102.03 | $7,567.95 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,938,395.15 |
| 250 | 2034/12 | $10,121.39 | $7,548.59 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,928,273.76 |
| 251 | 2035/01 | $10,140.79 | $7,529.19 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,918,132.97 |
| 252 | 2035/02 | $10,160.23 | $7,509.75 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,907,972.74 |
| 253 | 2035/03 | $10,179.70 | $7,490.28 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,897,793.04 |
| 254 | 2035/04 | $10,199.21 | $7,470.77 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,887,593.83 |
| 255 | 2035/05 | $10,218.76 | $7,451.22 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,877,375.07 |
| 256 | 2035/06 | $10,238.35 | $7,431.64 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,867,136.72 |
| 257 | 2035/07 | $10,257.97 | $7,412.01 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,856,878.75 |
| 258 | 2035/08 | $10,277.63 | $7,392.35 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,846,601.12 |
| 259 | 2035/09 | $10,297.33 | $7,372.65 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,836,303.80 |
| 260 | 2035/10 | $10,317.07 | $7,352.92 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,825,986.73 |
| 261 | 2035/11 | $10,336.84 | $7,333.14 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,815,649.89 |
| 262 | 2035/12 | $10,356.65 | $7,313.33 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,805,293.24 |
| 263 | 2036/01 | $10,376.50 | $7,293.48 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,794,916.74 |
| 264 | 2036/02 | $10,396.39 | $7,273.59 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,784,520.34 |
| 265 | 2036/03 | $10,416.32 | $7,253.66 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,774,104.03 |
| 266 | 2036/04 | $10,436.28 | $7,233.70 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,763,667.75 |
| 267 | 2036/05 | $10,456.28 | $7,213.70 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,753,211.46 |
| 268 | 2036/06 | $10,476.33 | $7,193.66 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,742,735.14 |
| 269 | 2036/07 | $10,496.41 | $7,173.58 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,732,238.73 |
| 270 | 2036/08 | $10,516.52 | $7,153.46 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,721,722.21 |
| 271 | 2036/09 | $10,536.68 | $7,133.30 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,711,185.53 |
| 272 | 2036/10 | $10,556.88 | $7,113.11 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,700,628.65 |
| 273 | 2036/11 | $10,577.11 | $7,092.87 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,690,051.54 |
| 274 | 2036/12 | $10,597.38 | $7,072.60 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,679,454.16 |
| 275 | 2037/01 | $10,617.69 | $7,052.29 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,668,836.47 |
| 276 | 2037/02 | $10,638.04 | $7,031.94 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,658,198.42 |
| 277 | 2037/03 | $10,658.43 | $7,011.55 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,647,539.99 |
| 278 | 2037/04 | $10,678.86 | $6,991.12 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,636,861.12 |
| 279 | 2037/05 | $10,699.33 | $6,970.65 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,626,161.79 |
| 280 | 2037/06 | $10,719.84 | $6,950.14 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,615,441.96 |
| 281 | 2037/07 | $10,740.38 | $6,929.60 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,604,701.57 |
| 282 | 2037/08 | $10,760.97 | $6,909.01 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,593,940.60 |
| 283 | 2037/09 | $10,781.59 | $6,888.39 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,583,159.01 |
| 284 | 2037/10 | $10,802.26 | $6,867.72 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,572,356.75 |
| 285 | 2037/11 | $10,822.96 | $6,847.02 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,561,533.78 |
| 286 | 2037/12 | $10,843.71 | $6,826.27 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,550,690.08 |
| 287 | 2038/01 | $10,864.49 | $6,805.49 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,539,825.58 |
| 288 | 2038/02 | $10,885.32 | $6,784.67 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,528,940.27 |
| 289 | 2038/03 | $10,906.18 | $6,763.80 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,518,034.09 |
| 290 | 2038/04 | $10,927.08 | $6,742.90 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,507,107.01 |
| 291 | 2038/05 | $10,948.03 | $6,721.96 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,496,158.98 |
| 292 | 2038/06 | $10,969.01 | $6,700.97 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,485,189.97 |
| 293 | 2038/07 | $10,990.03 | $6,679.95 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,474,199.94 |
| 294 | 2038/08 | $11,011.10 | $6,658.88 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,463,188.84 |
| 295 | 2038/09 | $11,032.20 | $6,637.78 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,452,156.64 |
| 296 | 2038/10 | $11,053.35 | $6,616.63 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,441,103.29 |
| 297 | 2038/11 | $11,074.53 | $6,595.45 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,430,028.76 |
| 298 | 2038/12 | $11,095.76 | $6,574.22 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,418,933.00 |
| 299 | 2039/01 | $11,117.03 | $6,552.95 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,407,815.97 |
| 300 | 2039/02 | $11,138.33 | $6,531.65 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,396,677.64 |
| 301 | 2039/03 | $11,159.68 | $6,510.30 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,385,517.96 |
| 302 | 2039/04 | $11,181.07 | $6,488.91 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,374,336.88 |
| 303 | 2039/05 | $11,202.50 | $6,467.48 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,363,134.38 |
| 304 | 2039/06 | $11,223.97 | $6,446.01 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,351,910.41 |
| 305 | 2039/07 | $11,245.49 | $6,424.49 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,340,664.92 |
| 306 | 2039/08 | $11,267.04 | $6,402.94 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,329,397.88 |
| 307 | 2039/09 | $11,288.64 | $6,381.35 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,318,109.25 |
| 308 | 2039/10 | $11,310.27 | $6,359.71 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,306,798.98 |
| 309 | 2039/11 | $11,331.95 | $6,338.03 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,295,467.03 |
| 310 | 2039/12 | $11,353.67 | $6,316.31 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,284,113.36 |
| 311 | 2040/01 | $11,375.43 | $6,294.55 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,272,737.93 |
| 312 | 2040/02 | $11,397.23 | $6,272.75 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,261,340.69 |
| 313 | 2040/03 | $11,419.08 | $6,250.90 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,249,921.61 |
| 314 | 2040/04 | $11,440.96 | $6,229.02 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,238,480.65 |
| 315 | 2040/05 | $11,462.89 | $6,207.09 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,227,017.76 |
| 316 | 2040/06 | $11,484.86 | $6,185.12 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,215,532.89 |
| 317 | 2040/07 | $11,506.88 | $6,163.10 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,204,026.02 |
| 318 | 2040/08 | $11,528.93 | $6,141.05 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,192,497.08 |
| 319 | 2040/09 | $11,551.03 | $6,118.95 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,180,946.06 |
| 320 | 2040/10 | $11,573.17 | $6,096.81 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,169,372.89 |
| 321 | 2040/11 | $11,595.35 | $6,074.63 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,157,777.54 |
| 322 | 2040/12 | $11,617.57 | $6,052.41 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,146,159.97 |
| 323 | 2041/01 | $11,639.84 | $6,030.14 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,134,520.12 |
| 324 | 2041/02 | $11,662.15 | $6,007.83 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,122,857.97 |
| 325 | 2041/03 | $11,684.50 | $5,985.48 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,111,173.47 |
| 326 | 2041/04 | $11,706.90 | $5,963.08 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,099,466.57 |
| 327 | 2041/05 | $11,729.34 | $5,940.64 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,087,737.23 |
| 328 | 2041/06 | $11,751.82 | $5,918.16 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,075,985.42 |
| 329 | 2041/07 | $11,774.34 | $5,895.64 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,064,211.07 |
| 330 | 2041/08 | $11,796.91 | $5,873.07 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,052,414.16 |
| 331 | 2041/09 | $11,819.52 | $5,850.46 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,040,594.64 |
| 332 | 2041/10 | $11,842.17 | $5,827.81 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,028,752.47 |
| 333 | 2041/11 | $11,864.87 | $5,805.11 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,016,887.60 |
| 334 | 2041/12 | $11,887.61 | $5,782.37 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $3,004,999.98 |
| 335 | 2042/01 | $11,910.40 | $5,759.58 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,993,089.59 |
| 336 | 2042/02 | $11,933.23 | $5,736.76 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,981,156.36 |
| 337 | 2042/03 | $11,956.10 | $5,713.88 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,969,200.26 |
| 338 | 2042/04 | $11,979.01 | $5,690.97 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,957,221.25 |
| 339 | 2042/05 | $12,001.97 | $5,668.01 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,945,219.27 |
| 340 | 2042/06 | $12,024.98 | $5,645.00 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,933,194.30 |
| 341 | 2042/07 | $12,048.03 | $5,621.96 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,921,146.27 |
| 342 | 2042/08 | $12,071.12 | $5,598.86 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,909,075.15 |
| 343 | 2042/09 | $12,094.25 | $5,575.73 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,896,980.90 |
| 344 | 2042/10 | $12,117.43 | $5,552.55 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,884,863.47 |
| 345 | 2042/11 | $12,140.66 | $5,529.32 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,872,722.81 |
| 346 | 2042/12 | $12,163.93 | $5,506.05 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,860,558.88 |
| 347 | 2043/01 | $12,187.24 | $5,482.74 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,848,371.63 |
| 348 | 2043/02 | $12,210.60 | $5,459.38 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,836,161.03 |
| 349 | 2043/03 | $12,234.01 | $5,435.98 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,823,927.03 |
| 350 | 2043/04 | $12,257.45 | $5,412.53 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,811,669.57 |
| 351 | 2043/05 | $12,280.95 | $5,389.03 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,799,388.62 |
| 352 | 2043/06 | $12,304.49 | $5,365.49 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,787,084.14 |
| 353 | 2043/07 | $12,328.07 | $5,341.91 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,774,756.07 |
| 354 | 2043/08 | $12,351.70 | $5,318.28 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,762,404.37 |
| 355 | 2043/09 | $12,375.37 | $5,294.61 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,750,029.00 |
| 356 | 2043/10 | $12,399.09 | $5,270.89 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,737,629.90 |
| 357 | 2043/11 | $12,422.86 | $5,247.12 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,725,207.05 |
| 358 | 2043/12 | $12,446.67 | $5,223.31 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,712,760.38 |
| 359 | 2044/01 | $12,470.52 | $5,199.46 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,700,289.86 |
| 360 | 2044/02 | $12,494.43 | $5,175.56 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,687,795.43 |
| 361 | 2044/03 | $12,518.37 | $5,151.61 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,675,277.06 |
| 362 | 2044/04 | $12,542.37 | $5,127.61 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,662,734.69 |
| 363 | 2044/05 | $12,566.41 | $5,103.57 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,650,168.28 |
| 364 | 2044/06 | $12,590.49 | $5,079.49 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,637,577.79 |
| 365 | 2044/07 | $12,614.62 | $5,055.36 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,624,963.17 |
| 366 | 2044/08 | $12,638.80 | $5,031.18 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,612,324.37 |
| 367 | 2044/09 | $12,663.03 | $5,006.96 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,599,661.34 |
| 368 | 2044/10 | $12,687.30 | $4,982.68 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,586,974.04 |
| 369 | 2044/11 | $12,711.61 | $4,958.37 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,574,262.43 |
| 370 | 2044/12 | $12,735.98 | $4,934.00 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,561,526.45 |
| 371 | 2045/01 | $12,760.39 | $4,909.59 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,548,766.06 |
| 372 | 2045/02 | $12,784.85 | $4,885.13 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,535,981.22 |
| 373 | 2045/03 | $12,809.35 | $4,860.63 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,523,171.87 |
| 374 | 2045/04 | $12,833.90 | $4,836.08 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,510,337.97 |
| 375 | 2045/05 | $12,858.50 | $4,811.48 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,497,479.47 |
| 376 | 2045/06 | $12,883.15 | $4,786.84 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,484,596.32 |
| 377 | 2045/07 | $12,907.84 | $4,762.14 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,471,688.48 |
| 378 | 2045/08 | $12,932.58 | $4,737.40 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,458,755.90 |
| 379 | 2045/09 | $12,957.37 | $4,712.62 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,445,798.54 |
| 380 | 2045/10 | $12,982.20 | $4,687.78 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,432,816.34 |
| 381 | 2045/11 | $13,007.08 | $4,662.90 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,419,809.25 |
| 382 | 2045/12 | $13,032.01 | $4,637.97 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,406,777.24 |
| 383 | 2046/01 | $13,056.99 | $4,612.99 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,393,720.25 |
| 384 | 2046/02 | $13,082.02 | $4,587.96 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,380,638.23 |
| 385 | 2046/03 | $13,107.09 | $4,562.89 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,367,531.14 |
| 386 | 2046/04 | $13,132.21 | $4,537.77 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,354,398.93 |
| 387 | 2046/05 | $13,157.38 | $4,512.60 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,341,241.55 |
| 388 | 2046/06 | $13,182.60 | $4,487.38 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,328,058.94 |
| 389 | 2046/07 | $13,207.87 | $4,462.11 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,314,851.08 |
| 390 | 2046/08 | $13,233.18 | $4,436.80 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,301,617.89 |
| 391 | 2046/09 | $13,258.55 | $4,411.43 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,288,359.35 |
| 392 | 2046/10 | $13,283.96 | $4,386.02 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,275,075.39 |
| 393 | 2046/11 | $13,309.42 | $4,360.56 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,261,765.97 |
| 394 | 2046/12 | $13,334.93 | $4,335.05 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,248,431.04 |
| 395 | 2047/01 | $13,360.49 | $4,309.49 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,235,070.55 |
| 396 | 2047/02 | $13,386.10 | $4,283.89 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,221,684.45 |
| 397 | 2047/03 | $13,411.75 | $4,258.23 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,208,272.70 |
| 398 | 2047/04 | $13,437.46 | $4,232.52 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,194,835.24 |
| 399 | 2047/05 | $13,463.21 | $4,206.77 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,181,372.03 |
| 400 | 2047/06 | $13,489.02 | $4,180.96 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,167,883.01 |
| 401 | 2047/07 | $13,514.87 | $4,155.11 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,154,368.14 |
| 402 | 2047/08 | $13,540.78 | $4,129.21 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,140,827.36 |
| 403 | 2047/09 | $13,566.73 | $4,103.25 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,127,260.63 |
| 404 | 2047/10 | $13,592.73 | $4,077.25 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,113,667.90 |
| 405 | 2047/11 | $13,618.78 | $4,051.20 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,100,049.12 |
| 406 | 2047/12 | $13,644.89 | $4,025.09 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,086,404.23 |
| 407 | 2048/01 | $13,671.04 | $3,998.94 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,072,733.19 |
| 408 | 2048/02 | $13,697.24 | $3,972.74 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,059,035.95 |
| 409 | 2048/03 | $13,723.50 | $3,946.49 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,045,312.45 |
| 410 | 2048/04 | $13,749.80 | $3,920.18 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,031,562.66 |
| 411 | 2048/05 | $13,776.15 | $3,893.83 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,017,786.50 |
| 412 | 2048/06 | $13,802.56 | $3,867.42 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $2,003,983.95 |
| 413 | 2048/07 | $13,829.01 | $3,840.97 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,990,154.93 |
| 414 | 2048/08 | $13,855.52 | $3,814.46 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,976,299.42 |
| 415 | 2048/09 | $13,882.07 | $3,787.91 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,962,417.34 |
| 416 | 2048/10 | $13,908.68 | $3,761.30 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,948,508.66 |
| 417 | 2048/11 | $13,935.34 | $3,734.64 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,934,573.32 |
| 418 | 2048/12 | $13,962.05 | $3,707.93 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,920,611.27 |
| 419 | 2049/01 | $13,988.81 | $3,681.17 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,906,622.46 |
| 420 | 2049/02 | $14,015.62 | $3,654.36 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,892,606.84 |
| 421 | 2049/03 | $14,042.48 | $3,627.50 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,878,564.36 |
| 422 | 2049/04 | $14,069.40 | $3,600.58 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,864,494.96 |
| 423 | 2049/05 | $14,096.37 | $3,573.62 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,850,398.59 |
| 424 | 2049/06 | $14,123.38 | $3,546.60 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,836,275.21 |
| 425 | 2049/07 | $14,150.45 | $3,519.53 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,822,124.76 |
| 426 | 2049/08 | $14,177.58 | $3,492.41 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,807,947.18 |
| 427 | 2049/09 | $14,204.75 | $3,465.23 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,793,742.43 |
| 428 | 2049/10 | $14,231.97 | $3,438.01 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,779,510.46 |
| 429 | 2049/11 | $14,259.25 | $3,410.73 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,765,251.20 |
| 430 | 2049/12 | $14,286.58 | $3,383.40 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,750,964.62 |
| 431 | 2050/01 | $14,313.97 | $3,356.02 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,736,650.65 |
| 432 | 2050/02 | $14,341.40 | $3,328.58 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,722,309.25 |
| 433 | 2050/03 | $14,368.89 | $3,301.09 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,707,940.37 |
| 434 | 2050/04 | $14,396.43 | $3,273.55 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,693,543.94 |
| 435 | 2050/05 | $14,424.02 | $3,245.96 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,679,119.92 |
| 436 | 2050/06 | $14,451.67 | $3,218.31 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,664,668.25 |
| 437 | 2050/07 | $14,479.37 | $3,190.61 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,650,188.88 |
| 438 | 2050/08 | $14,507.12 | $3,162.86 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,635,681.76 |
| 439 | 2050/09 | $14,534.92 | $3,135.06 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,621,146.84 |
| 440 | 2050/10 | $14,562.78 | $3,107.20 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,606,584.05 |
| 441 | 2050/11 | $14,590.69 | $3,079.29 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,591,993.36 |
| 442 | 2050/12 | $14,618.66 | $3,051.32 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,577,374.70 |
| 443 | 2051/01 | $14,646.68 | $3,023.30 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,562,728.02 |
| 444 | 2051/02 | $14,674.75 | $2,995.23 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,548,053.27 |
| 445 | 2051/03 | $14,702.88 | $2,967.10 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,533,350.39 |
| 446 | 2051/04 | $14,731.06 | $2,938.92 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,518,619.33 |
| 447 | 2051/05 | $14,759.29 | $2,910.69 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,503,860.03 |
| 448 | 2051/06 | $14,787.58 | $2,882.40 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,489,072.45 |
| 449 | 2051/07 | $14,815.93 | $2,854.06 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,474,256.53 |
| 450 | 2051/08 | $14,844.32 | $2,825.66 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,459,412.20 |
| 451 | 2051/09 | $14,872.77 | $2,797.21 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,444,539.43 |
| 452 | 2051/10 | $14,901.28 | $2,768.70 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,429,638.15 |
| 453 | 2051/11 | $14,929.84 | $2,740.14 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,414,708.31 |
| 454 | 2051/12 | $14,958.46 | $2,711.52 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,399,749.85 |
| 455 | 2052/01 | $14,987.13 | $2,682.85 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,384,762.72 |
| 456 | 2052/02 | $15,015.85 | $2,654.13 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,369,746.87 |
| 457 | 2052/03 | $15,044.63 | $2,625.35 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,354,702.24 |
| 458 | 2052/04 | $15,073.47 | $2,596.51 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,339,628.77 |
| 459 | 2052/05 | $15,102.36 | $2,567.62 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,324,526.41 |
| 460 | 2052/06 | $15,131.31 | $2,538.68 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,309,395.10 |
| 461 | 2052/07 | $15,160.31 | $2,509.67 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,294,234.80 |
| 462 | 2052/08 | $15,189.36 | $2,480.62 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,279,045.43 |
| 463 | 2052/09 | $15,218.48 | $2,451.50 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,263,826.96 |
| 464 | 2052/10 | $15,247.65 | $2,422.33 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,248,579.31 |
| 465 | 2052/11 | $15,276.87 | $2,393.11 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,233,302.44 |
| 466 | 2052/12 | $15,306.15 | $2,363.83 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,217,996.29 |
| 467 | 2053/01 | $15,335.49 | $2,334.49 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,202,660.80 |
| 468 | 2053/02 | $15,364.88 | $2,305.10 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,187,295.92 |
| 469 | 2053/03 | $15,394.33 | $2,275.65 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,171,901.59 |
| 470 | 2053/04 | $15,423.84 | $2,246.14 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,156,477.75 |
| 471 | 2053/05 | $15,453.40 | $2,216.58 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,141,024.35 |
| 472 | 2053/06 | $15,483.02 | $2,186.96 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,125,541.33 |
| 473 | 2053/07 | $15,512.69 | $2,157.29 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,110,028.64 |
| 474 | 2053/08 | $15,542.43 | $2,127.55 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,094,486.21 |
| 475 | 2053/09 | $15,572.22 | $2,097.77 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,078,914.00 |
| 476 | 2053/10 | $15,602.06 | $2,067.92 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,063,311.94 |
| 477 | 2053/11 | $15,631.97 | $2,038.01 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,047,679.97 |
| 478 | 2053/12 | $15,661.93 | $2,008.05 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,032,018.04 |
| 479 | 2054/01 | $15,691.95 | $1,978.03 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,016,326.10 |
| 480 | 2054/02 | $15,722.02 | $1,947.96 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $1,000,604.07 |
| 481 | 2054/03 | $15,752.16 | $1,917.82 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $984,851.92 |
| 482 | 2054/04 | $15,782.35 | $1,887.63 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $969,069.57 |
| 483 | 2054/05 | $15,812.60 | $1,857.38 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $953,256.97 |
| 484 | 2054/06 | $15,842.91 | $1,827.08 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $937,414.07 |
| 485 | 2054/07 | $15,873.27 | $1,796.71 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $921,540.79 |
| 486 | 2054/08 | $15,903.69 | $1,766.29 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $905,637.10 |
| 487 | 2054/09 | $15,934.18 | $1,735.80 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $889,702.92 |
| 488 | 2054/10 | $15,964.72 | $1,705.26 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $873,738.21 |
| 489 | 2054/11 | $15,995.32 | $1,674.66 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $857,742.89 |
| 490 | 2054/12 | $16,025.97 | $1,644.01 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $841,716.92 |
| 491 | 2055/01 | $16,056.69 | $1,613.29 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $825,660.23 |
| 492 | 2055/02 | $16,087.47 | $1,582.52 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $809,572.76 |
| 493 | 2055/03 | $16,118.30 | $1,551.68 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $793,454.46 |
| 494 | 2055/04 | $16,149.19 | $1,520.79 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $777,305.27 |
| 495 | 2055/05 | $16,180.15 | $1,489.84 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $761,125.12 |
| 496 | 2055/06 | $16,211.16 | $1,458.82 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $744,913.96 |
| 497 | 2055/07 | $16,242.23 | $1,427.75 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $728,671.73 |
| 498 | 2055/08 | $16,273.36 | $1,396.62 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $712,398.37 |
| 499 | 2055/09 | $16,304.55 | $1,365.43 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $696,093.82 |
| 500 | 2055/10 | $16,335.80 | $1,334.18 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $679,758.02 |
| 501 | 2055/11 | $16,367.11 | $1,302.87 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $663,390.91 |
| 502 | 2055/12 | $16,398.48 | $1,271.50 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $646,992.43 |
| 503 | 2056/01 | $16,429.91 | $1,240.07 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $630,562.52 |
| 504 | 2056/02 | $16,461.40 | $1,208.58 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $614,101.11 |
| 505 | 2056/03 | $16,492.95 | $1,177.03 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $597,608.16 |
| 506 | 2056/04 | $16,524.57 | $1,145.42 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $581,083.59 |
| 507 | 2056/05 | $16,556.24 | $1,113.74 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $564,527.36 |
| 508 | 2056/06 | $16,587.97 | $1,082.01 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $547,939.39 |
| 509 | 2056/07 | $16,619.76 | $1,050.22 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $531,319.62 |
| 510 | 2056/08 | $16,651.62 | $1,018.36 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $514,668.00 |
| 511 | 2056/09 | $16,683.53 | $986.45 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $497,984.47 |
| 512 | 2056/10 | $16,715.51 | $954.47 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $481,268.96 |
| 513 | 2056/11 | $16,747.55 | $922.43 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $464,521.41 |
| 514 | 2056/12 | $16,779.65 | $890.33 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $447,741.76 |
| 515 | 2057/01 | $16,811.81 | $858.17 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $430,929.95 |
| 516 | 2057/02 | $16,844.03 | $825.95 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $414,085.92 |
| 517 | 2057/03 | $16,876.32 | $793.66 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $397,209.60 |
| 518 | 2057/04 | $16,908.66 | $761.32 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $380,300.94 |
| 519 | 2057/05 | $16,941.07 | $728.91 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $363,359.87 |
| 520 | 2057/06 | $16,973.54 | $696.44 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $346,386.33 |
| 521 | 2057/07 | $17,006.07 | $663.91 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $329,380.25 |
| 522 | 2057/08 | $17,038.67 | $631.31 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $312,341.59 |
| 523 | 2057/09 | $17,071.33 | $598.65 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $295,270.26 |
| 524 | 2057/10 | $17,104.05 | $565.93 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $278,166.21 |
| 525 | 2057/11 | $17,136.83 | $533.15 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $261,029.38 |
| 526 | 2057/12 | $17,169.67 | $500.31 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $243,859.71 |
| 527 | 2058/01 | $17,202.58 | $467.40 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $226,657.13 |
| 528 | 2058/02 | $17,235.55 | $434.43 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $209,421.57 |
| 529 | 2058/03 | $17,268.59 | $401.39 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $192,152.98 |
| 530 | 2058/04 | $17,301.69 | $368.29 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $174,851.29 |
| 531 | 2058/05 | $17,334.85 | $335.13 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $157,516.44 |
| 532 | 2058/06 | $17,368.07 | $301.91 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $140,148.37 |
| 533 | 2058/07 | $17,401.36 | $268.62 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $122,747.01 |
| 534 | 2058/08 | $17,434.72 | $235.27 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $105,312.29 |
| 535 | 2058/09 | $17,468.13 | $201.85 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $87,844.16 |
| 536 | 2058/10 | $17,501.61 | $168.37 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $70,342.54 |
| 537 | 2058/11 | $17,535.16 | $134.82 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $52,807.39 |
| 538 | 2058/12 | $17,568.77 | $101.21 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $35,238.62 |
| 539 | 2059/01 | $17,602.44 | $67.54 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $17,636.18 |
| 540 | 2059/02 | $17,636.18 | $33.80 | $0.00 | $5,034.17 | $50.00 | $22,754.15 | $0.00 |
| Totals | $5,941,000.00 | $3,600,789.78 | $376,263.33 | $2,718,450.00 | $27,000.00 | $12,663,503.11 |
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.