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 $7,392,000.00 at 3.98% interest rate for a $7,602,000.00 home, you need to have a monthly payment of $37,187.13 ~ $40,267.13. You will make a total of 480 payments and you will pay off your mortgage on 2057/03. Consult with a Mortgage Specialist
Loan Comparison
You can save $1,268,685.90 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 | $28,413.62 | 3.98% | 600 months | $17,258,173.56 | $9,656,173.56 |
| 50 years | Bi-Weekly | $14,206.81 | 3.98% | 512 months | $15,570,347.73 | $7,968,347.73 |
| 45 years | Monthly | $29,442.12 | 3.98% | 540 months | $16,108,746.65 | $8,506,746.65 |
| 45 years | Bi-Weekly | $14,721.06 | 3.98% | 461 months | $14,634,256.37 | $7,032,256.37 |
| 40 years | Monthly | $30,802.13 | 3.98% | 480 months | $14,995,021.42 | $7,393,021.42 |
| 40 years | Bi-Weekly | $15,401.07 | 3.98% | 409 months | $13,726,335.52 | $6,124,335.52 |
| 35 years | Monthly | $32,641.29 | 3.98% | 420 months | $13,919,342.06 | $6,317,342.06 |
| 35 years | Bi-Weekly | $16,320.65 | 3.98% | 358 months | $12,847,935.83 | $5,245,935.83 |
| 30 years | Monthly | $35,205.36 | 3.98% | 360 months | $12,883,929.69 | $5,281,929.69 |
| 30 years | Bi-Weekly | $17,602.68 | 3.98% | 307 months | $12,000,313.27 | $4,398,313.27 |
| 25 years | Monthly | $38,936.12 | 3.98% | 300 months | $11,890,834.51 | $4,288,834.51 |
| 25 years | Bi-Weekly | $19,468.06 | 3.98% | 256 months | $11,184,607.90 | $3,582,607.90 |
| 20 years | Monthly | $44,716.20 | 3.98% | 240 months | $10,941,888.64 | $3,339,888.64 |
| 20 years | Bi-Weekly | $22,358.10 | 3.98% | 205 months | $10,401,823.72 | $2,799,823.72 |
| 15 years | Monthly | $54,603.67 | 3.98% | 180 months | $10,038,661.49 | $2,436,661.49 |
| 15 years | Bi-Weekly | $27,301.84 | 3.98% | 154 months | $9,652,810.23 | $2,050,810.23 |
| 10 years | Monthly | $74,770.16 | 3.98% | 120 months | $9,182,419.67 | $1,580,419.67 |
| 10 years | Bi-Weekly | $37,385.08 | 3.98% | 103 months | $8,938,246.17 | $1,336,246.17 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2017/03 | $6,285.33 | $24,516.80 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,385,714.67 |
| 2 | 2017/04 | $6,306.17 | $24,495.95 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,379,408.50 |
| 3 | 2017/05 | $6,327.09 | $24,475.04 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,373,081.41 |
| 4 | 2017/06 | $6,348.07 | $24,454.05 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,366,733.33 |
| 5 | 2017/07 | $6,369.13 | $24,433.00 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,360,364.20 |
| 6 | 2017/08 | $6,390.25 | $24,411.87 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,353,973.95 |
| 7 | 2017/09 | $6,411.45 | $24,390.68 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,347,562.50 |
| 8 | 2017/10 | $6,432.71 | $24,369.42 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,341,129.79 |
| 9 | 2017/11 | $6,454.05 | $24,348.08 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,334,675.74 |
| 10 | 2017/12 | $6,475.45 | $24,326.67 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,328,200.29 |
| 11 | 2018/01 | $6,496.93 | $24,305.20 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,321,703.36 |
| 12 | 2018/03 | $6,518.48 | $24,283.65 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,315,184.88 |
| 13 | 2018/03 | $6,540.10 | $24,262.03 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,308,644.78 |
| 14 | 2018/04 | $6,561.79 | $24,240.34 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,302,082.99 |
| 15 | 2018/05 | $6,583.55 | $24,218.58 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,295,499.44 |
| 16 | 2018/06 | $6,605.39 | $24,196.74 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,288,894.05 |
| 17 | 2018/07 | $6,627.30 | $24,174.83 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,282,266.76 |
| 18 | 2018/08 | $6,649.28 | $24,152.85 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,275,617.48 |
| 19 | 2018/09 | $6,671.33 | $24,130.80 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,268,946.15 |
| 20 | 2018/10 | $6,693.46 | $24,108.67 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,262,252.69 |
| 21 | 2018/11 | $6,715.66 | $24,086.47 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,255,537.04 |
| 22 | 2018/12 | $6,737.93 | $24,064.20 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,248,799.11 |
| 23 | 2019/01 | $6,760.28 | $24,041.85 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,242,038.83 |
| 24 | 2019/03 | $6,782.70 | $24,019.43 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,235,256.13 |
| 25 | 2019/03 | $6,805.20 | $23,996.93 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,228,450.94 |
| 26 | 2019/04 | $6,827.77 | $23,974.36 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,221,623.17 |
| 27 | 2019/05 | $6,850.41 | $23,951.72 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,214,772.76 |
| 28 | 2019/06 | $6,873.13 | $23,929.00 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,207,899.63 |
| 29 | 2019/07 | $6,895.93 | $23,906.20 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,201,003.70 |
| 30 | 2019/08 | $6,918.80 | $23,883.33 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,194,084.90 |
| 31 | 2019/09 | $6,941.75 | $23,860.38 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,187,143.15 |
| 32 | 2019/10 | $6,964.77 | $23,837.36 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,180,178.38 |
| 33 | 2019/11 | $6,987.87 | $23,814.26 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,173,190.51 |
| 34 | 2019/12 | $7,011.05 | $23,791.08 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,166,179.47 |
| 35 | 2020/01 | $7,034.30 | $23,767.83 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,159,145.17 |
| 36 | 2020/03 | $7,057.63 | $23,744.50 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,152,087.54 |
| 37 | 2020/03 | $7,081.04 | $23,721.09 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,145,006.50 |
| 38 | 2020/04 | $7,104.52 | $23,697.60 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,137,901.98 |
| 39 | 2020/05 | $7,128.09 | $23,674.04 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,130,773.89 |
| 40 | 2020/06 | $7,151.73 | $23,650.40 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,123,622.16 |
| 41 | 2020/07 | $7,175.45 | $23,626.68 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,116,446.72 |
| 42 | 2020/08 | $7,199.25 | $23,602.88 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,109,247.47 |
| 43 | 2020/09 | $7,223.12 | $23,579.00 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,102,024.35 |
| 44 | 2020/10 | $7,247.08 | $23,555.05 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,094,777.27 |
| 45 | 2020/11 | $7,271.12 | $23,531.01 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,087,506.15 |
| 46 | 2020/12 | $7,295.23 | $23,506.90 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,080,210.92 |
| 47 | 2021/01 | $7,319.43 | $23,482.70 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,072,891.49 |
| 48 | 2021/03 | $7,343.70 | $23,458.42 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,065,547.78 |
| 49 | 2021/03 | $7,368.06 | $23,434.07 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,058,179.72 |
| 50 | 2021/04 | $7,392.50 | $23,409.63 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,050,787.22 |
| 51 | 2021/05 | $7,417.02 | $23,385.11 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,043,370.21 |
| 52 | 2021/06 | $7,441.62 | $23,360.51 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,035,928.59 |
| 53 | 2021/07 | $7,466.30 | $23,335.83 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,028,462.29 |
| 54 | 2021/08 | $7,491.06 | $23,311.07 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,020,971.23 |
| 55 | 2021/09 | $7,515.91 | $23,286.22 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,013,455.32 |
| 56 | 2021/10 | $7,540.83 | $23,261.29 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $7,005,914.49 |
| 57 | 2021/11 | $7,565.84 | $23,236.28 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,998,348.64 |
| 58 | 2021/12 | $7,590.94 | $23,211.19 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,990,757.71 |
| 59 | 2022/01 | $7,616.11 | $23,186.01 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,983,141.59 |
| 60 | 2022/03 | $7,641.38 | $23,160.75 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,975,500.22 |
| 61 | 2022/03 | $7,666.72 | $23,135.41 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,967,833.50 |
| 62 | 2022/04 | $7,692.15 | $23,109.98 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,960,141.35 |
| 63 | 2022/05 | $7,717.66 | $23,084.47 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,952,423.69 |
| 64 | 2022/06 | $7,743.26 | $23,058.87 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,944,680.44 |
| 65 | 2022/07 | $7,768.94 | $23,033.19 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,936,911.50 |
| 66 | 2022/08 | $7,794.70 | $23,007.42 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,929,116.79 |
| 67 | 2022/09 | $7,820.56 | $22,981.57 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,921,296.24 |
| 68 | 2022/10 | $7,846.50 | $22,955.63 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,913,449.74 |
| 69 | 2022/11 | $7,872.52 | $22,929.61 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,905,577.22 |
| 70 | 2022/12 | $7,898.63 | $22,903.50 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,897,678.59 |
| 71 | 2023/01 | $7,924.83 | $22,877.30 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,889,753.76 |
| 72 | 2023/03 | $7,951.11 | $22,851.02 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,881,802.65 |
| 73 | 2023/03 | $7,977.48 | $22,824.65 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,873,825.17 |
| 74 | 2023/04 | $8,003.94 | $22,798.19 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,865,821.23 |
| 75 | 2023/05 | $8,030.49 | $22,771.64 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,857,790.74 |
| 76 | 2023/06 | $8,057.12 | $22,745.01 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,849,733.62 |
| 77 | 2023/07 | $8,083.84 | $22,718.28 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,841,649.77 |
| 78 | 2023/08 | $8,110.66 | $22,691.47 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,833,539.12 |
| 79 | 2023/09 | $8,137.56 | $22,664.57 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,825,401.56 |
| 80 | 2023/10 | $8,164.55 | $22,637.58 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,817,237.02 |
| 81 | 2023/11 | $8,191.63 | $22,610.50 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,809,045.39 |
| 82 | 2023/12 | $8,218.79 | $22,583.33 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,800,826.60 |
| 83 | 2024/01 | $8,246.05 | $22,556.07 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,792,580.54 |
| 84 | 2024/03 | $8,273.40 | $22,528.73 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,784,307.14 |
| 85 | 2024/03 | $8,300.84 | $22,501.29 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,776,006.30 |
| 86 | 2024/04 | $8,328.37 | $22,473.75 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,767,677.92 |
| 87 | 2024/05 | $8,356.00 | $22,446.13 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,759,321.93 |
| 88 | 2024/06 | $8,383.71 | $22,418.42 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,750,938.22 |
| 89 | 2024/07 | $8,411.52 | $22,390.61 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,742,526.70 |
| 90 | 2024/08 | $8,439.41 | $22,362.71 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,734,087.29 |
| 91 | 2024/09 | $8,467.41 | $22,334.72 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,725,619.88 |
| 92 | 2024/10 | $8,495.49 | $22,306.64 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,717,124.39 |
| 93 | 2024/11 | $8,523.67 | $22,278.46 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,708,600.73 |
| 94 | 2024/12 | $8,551.94 | $22,250.19 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,700,048.79 |
| 95 | 2025/01 | $8,580.30 | $22,221.83 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,691,468.49 |
| 96 | 2025/03 | $8,608.76 | $22,193.37 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,682,859.74 |
| 97 | 2025/03 | $8,637.31 | $22,164.82 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,674,222.43 |
| 98 | 2025/04 | $8,665.96 | $22,136.17 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,665,556.47 |
| 99 | 2025/05 | $8,694.70 | $22,107.43 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,656,861.77 |
| 100 | 2025/06 | $8,723.54 | $22,078.59 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,648,138.23 |
| 101 | 2025/07 | $8,752.47 | $22,049.66 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,639,385.76 |
| 102 | 2025/08 | $8,781.50 | $22,020.63 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,630,604.27 |
| 103 | 2025/09 | $8,810.62 | $21,991.50 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,621,793.64 |
| 104 | 2025/10 | $8,839.85 | $21,962.28 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,612,953.80 |
| 105 | 2025/11 | $8,869.16 | $21,932.96 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,604,084.63 |
| 106 | 2025/12 | $8,898.58 | $21,903.55 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,595,186.05 |
| 107 | 2026/01 | $8,928.09 | $21,874.03 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,586,257.96 |
| 108 | 2026/03 | $8,957.71 | $21,844.42 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,577,300.25 |
| 109 | 2026/03 | $8,987.42 | $21,814.71 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,568,312.84 |
| 110 | 2026/04 | $9,017.22 | $21,784.90 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,559,295.61 |
| 111 | 2026/05 | $9,047.13 | $21,755.00 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,550,248.48 |
| 112 | 2026/06 | $9,077.14 | $21,724.99 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,541,171.34 |
| 113 | 2026/07 | $9,107.24 | $21,694.88 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,532,064.10 |
| 114 | 2026/08 | $9,137.45 | $21,664.68 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,522,926.65 |
| 115 | 2026/09 | $9,167.75 | $21,634.37 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,513,758.90 |
| 116 | 2026/10 | $9,198.16 | $21,603.97 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,504,560.74 |
| 117 | 2026/11 | $9,228.67 | $21,573.46 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,495,332.07 |
| 118 | 2026/12 | $9,259.28 | $21,542.85 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,486,072.79 |
| 119 | 2027/01 | $9,289.99 | $21,512.14 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,476,782.81 |
| 120 | 2027/03 | $9,320.80 | $21,481.33 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,467,462.01 |
| 121 | 2027/03 | $9,351.71 | $21,450.42 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,458,110.29 |
| 122 | 2027/04 | $9,382.73 | $21,419.40 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,448,727.57 |
| 123 | 2027/05 | $9,413.85 | $21,388.28 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,439,313.72 |
| 124 | 2027/06 | $9,445.07 | $21,357.06 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,429,868.65 |
| 125 | 2027/07 | $9,476.40 | $21,325.73 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,420,392.25 |
| 126 | 2027/08 | $9,507.83 | $21,294.30 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,410,884.42 |
| 127 | 2027/09 | $9,539.36 | $21,262.77 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,401,345.06 |
| 128 | 2027/10 | $9,571.00 | $21,231.13 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,391,774.06 |
| 129 | 2027/11 | $9,602.74 | $21,199.38 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,382,171.32 |
| 130 | 2027/12 | $9,634.59 | $21,167.53 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,372,536.72 |
| 131 | 2028/01 | $9,666.55 | $21,135.58 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,362,870.18 |
| 132 | 2028/03 | $9,698.61 | $21,103.52 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,353,171.57 |
| 133 | 2028/03 | $9,730.78 | $21,071.35 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,343,440.79 |
| 134 | 2028/04 | $9,763.05 | $21,039.08 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,333,677.74 |
| 135 | 2028/05 | $9,795.43 | $21,006.70 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,323,882.31 |
| 136 | 2028/06 | $9,827.92 | $20,974.21 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,314,054.39 |
| 137 | 2028/07 | $9,860.51 | $20,941.61 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,304,193.88 |
| 138 | 2028/08 | $9,893.22 | $20,908.91 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,294,300.66 |
| 139 | 2028/09 | $9,926.03 | $20,876.10 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,284,374.63 |
| 140 | 2028/10 | $9,958.95 | $20,843.18 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,274,415.68 |
| 141 | 2028/11 | $9,991.98 | $20,810.15 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,264,423.70 |
| 142 | 2028/12 | $10,025.12 | $20,777.01 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,254,398.57 |
| 143 | 2029/01 | $10,058.37 | $20,743.76 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,244,340.20 |
| 144 | 2029/03 | $10,091.73 | $20,710.40 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,234,248.47 |
| 145 | 2029/03 | $10,125.20 | $20,676.92 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,224,123.26 |
| 146 | 2029/04 | $10,158.79 | $20,643.34 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,213,964.48 |
| 147 | 2029/05 | $10,192.48 | $20,609.65 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,203,772.00 |
| 148 | 2029/06 | $10,226.28 | $20,575.84 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,193,545.72 |
| 149 | 2029/07 | $10,260.20 | $20,541.93 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,183,285.51 |
| 150 | 2029/08 | $10,294.23 | $20,507.90 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,172,991.28 |
| 151 | 2029/09 | $10,328.37 | $20,473.75 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,162,662.91 |
| 152 | 2029/10 | $10,362.63 | $20,439.50 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,152,300.28 |
| 153 | 2029/11 | $10,397.00 | $20,405.13 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,141,903.28 |
| 154 | 2029/12 | $10,431.48 | $20,370.65 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,131,471.80 |
| 155 | 2030/01 | $10,466.08 | $20,336.05 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,121,005.72 |
| 156 | 2030/03 | $10,500.79 | $20,301.34 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,110,504.93 |
| 157 | 2030/03 | $10,535.62 | $20,266.51 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,099,969.31 |
| 158 | 2030/04 | $10,570.56 | $20,231.56 | $3,080.00 | $6,335.00 | $50.00 | $40,267.13 | $6,089,398.74 |
| 159 | 2030/05 | $10,605.62 | $20,196.51 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $6,078,793.12 |
| 160 | 2030/06 | $10,640.80 | $20,161.33 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $6,068,152.32 |
| 161 | 2030/07 | $10,676.09 | $20,126.04 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $6,057,476.24 |
| 162 | 2030/08 | $10,711.50 | $20,090.63 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $6,046,764.74 |
| 163 | 2030/09 | $10,747.02 | $20,055.10 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $6,036,017.71 |
| 164 | 2030/10 | $10,782.67 | $20,019.46 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $6,025,235.04 |
| 165 | 2030/11 | $10,818.43 | $19,983.70 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $6,014,416.61 |
| 166 | 2030/12 | $10,854.31 | $19,947.82 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $6,003,562.30 |
| 167 | 2031/01 | $10,890.31 | $19,911.81 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,992,671.99 |
| 168 | 2031/03 | $10,926.43 | $19,875.70 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,981,745.55 |
| 169 | 2031/03 | $10,962.67 | $19,839.46 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,970,782.88 |
| 170 | 2031/04 | $10,999.03 | $19,803.10 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,959,783.85 |
| 171 | 2031/05 | $11,035.51 | $19,766.62 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,948,748.34 |
| 172 | 2031/06 | $11,072.11 | $19,730.02 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,937,676.23 |
| 173 | 2031/07 | $11,108.84 | $19,693.29 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,926,567.39 |
| 174 | 2031/08 | $11,145.68 | $19,656.45 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,915,421.71 |
| 175 | 2031/09 | $11,182.65 | $19,619.48 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,904,239.06 |
| 176 | 2031/10 | $11,219.74 | $19,582.39 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,893,019.33 |
| 177 | 2031/11 | $11,256.95 | $19,545.18 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,881,762.38 |
| 178 | 2031/12 | $11,294.28 | $19,507.85 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,870,468.10 |
| 179 | 2032/01 | $11,331.74 | $19,470.39 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,859,136.36 |
| 180 | 2032/03 | $11,369.33 | $19,432.80 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,847,767.03 |
| 181 | 2032/03 | $11,407.03 | $19,395.09 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,836,360.00 |
| 182 | 2032/04 | $11,444.87 | $19,357.26 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,824,915.13 |
| 183 | 2032/05 | $11,482.83 | $19,319.30 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,813,432.30 |
| 184 | 2032/06 | $11,520.91 | $19,281.22 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,801,911.39 |
| 185 | 2032/07 | $11,559.12 | $19,243.01 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,790,352.27 |
| 186 | 2032/08 | $11,597.46 | $19,204.67 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,778,754.81 |
| 187 | 2032/09 | $11,635.92 | $19,166.20 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,767,118.89 |
| 188 | 2032/10 | $11,674.52 | $19,127.61 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,755,444.37 |
| 189 | 2032/11 | $11,713.24 | $19,088.89 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,743,731.13 |
| 190 | 2032/12 | $11,752.09 | $19,050.04 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,731,979.05 |
| 191 | 2033/01 | $11,791.06 | $19,011.06 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,720,187.98 |
| 192 | 2033/03 | $11,830.17 | $18,971.96 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,708,357.81 |
| 193 | 2033/03 | $11,869.41 | $18,932.72 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,696,488.40 |
| 194 | 2033/04 | $11,908.77 | $18,893.35 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,684,579.63 |
| 195 | 2033/05 | $11,948.27 | $18,853.86 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,672,631.36 |
| 196 | 2033/06 | $11,987.90 | $18,814.23 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,660,643.46 |
| 197 | 2033/07 | $12,027.66 | $18,774.47 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,648,615.80 |
| 198 | 2033/08 | $12,067.55 | $18,734.58 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,636,548.24 |
| 199 | 2033/09 | $12,107.58 | $18,694.55 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,624,440.67 |
| 200 | 2033/10 | $12,147.73 | $18,654.39 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,612,292.93 |
| 201 | 2033/11 | $12,188.02 | $18,614.10 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,600,104.91 |
| 202 | 2033/12 | $12,228.45 | $18,573.68 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,587,876.46 |
| 203 | 2034/01 | $12,269.00 | $18,533.12 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,575,607.46 |
| 204 | 2034/03 | $12,309.70 | $18,492.43 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,563,297.76 |
| 205 | 2034/03 | $12,350.52 | $18,451.60 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,550,947.24 |
| 206 | 2034/04 | $12,391.49 | $18,410.64 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,538,555.75 |
| 207 | 2034/05 | $12,432.58 | $18,369.54 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,526,123.17 |
| 208 | 2034/06 | $12,473.82 | $18,328.31 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,513,649.35 |
| 209 | 2034/07 | $12,515.19 | $18,286.94 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,501,134.16 |
| 210 | 2034/08 | $12,556.70 | $18,245.43 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,488,577.46 |
| 211 | 2034/09 | $12,598.35 | $18,203.78 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,475,979.11 |
| 212 | 2034/10 | $12,640.13 | $18,162.00 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,463,338.98 |
| 213 | 2034/11 | $12,682.05 | $18,120.07 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,450,656.93 |
| 214 | 2034/12 | $12,724.12 | $18,078.01 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,437,932.81 |
| 215 | 2035/01 | $12,766.32 | $18,035.81 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,425,166.50 |
| 216 | 2035/03 | $12,808.66 | $17,993.47 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,412,357.84 |
| 217 | 2035/03 | $12,851.14 | $17,950.99 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,399,506.70 |
| 218 | 2035/04 | $12,893.76 | $17,908.36 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,386,612.93 |
| 219 | 2035/05 | $12,936.53 | $17,865.60 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,373,676.40 |
| 220 | 2035/06 | $12,979.43 | $17,822.69 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,360,696.97 |
| 221 | 2035/07 | $13,022.48 | $17,779.64 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,347,674.49 |
| 222 | 2035/08 | $13,065.67 | $17,736.45 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,334,608.81 |
| 223 | 2035/09 | $13,109.01 | $17,693.12 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,321,499.80 |
| 224 | 2035/10 | $13,152.49 | $17,649.64 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,308,347.32 |
| 225 | 2035/11 | $13,196.11 | $17,606.02 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,295,151.21 |
| 226 | 2035/12 | $13,239.88 | $17,562.25 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,281,911.33 |
| 227 | 2036/01 | $13,283.79 | $17,518.34 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,268,627.54 |
| 228 | 2036/03 | $13,327.85 | $17,474.28 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,255,299.69 |
| 229 | 2036/03 | $13,372.05 | $17,430.08 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,241,927.64 |
| 230 | 2036/04 | $13,416.40 | $17,385.73 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,228,511.24 |
| 231 | 2036/05 | $13,460.90 | $17,341.23 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,215,050.34 |
| 232 | 2036/06 | $13,505.54 | $17,296.58 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,201,544.80 |
| 233 | 2036/07 | $13,550.34 | $17,251.79 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,187,994.46 |
| 234 | 2036/08 | $13,595.28 | $17,206.85 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,174,399.18 |
| 235 | 2036/09 | $13,640.37 | $17,161.76 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,160,758.81 |
| 236 | 2036/10 | $13,685.61 | $17,116.52 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,147,073.20 |
| 237 | 2036/11 | $13,731.00 | $17,071.13 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,133,342.20 |
| 238 | 2036/12 | $13,776.54 | $17,025.58 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,119,565.66 |
| 239 | 2037/01 | $13,822.24 | $16,979.89 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,105,743.42 |
| 240 | 2037/03 | $13,868.08 | $16,934.05 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,091,875.34 |
| 241 | 2037/03 | $13,914.07 | $16,888.05 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,077,961.27 |
| 242 | 2037/04 | $13,960.22 | $16,841.90 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,064,001.04 |
| 243 | 2037/05 | $14,006.52 | $16,795.60 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,049,994.52 |
| 244 | 2037/06 | $14,052.98 | $16,749.15 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,035,941.54 |
| 245 | 2037/07 | $14,099.59 | $16,702.54 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,021,841.95 |
| 246 | 2037/08 | $14,146.35 | $16,655.78 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $5,007,695.60 |
| 247 | 2037/09 | $14,193.27 | $16,608.86 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,993,502.33 |
| 248 | 2037/10 | $14,240.35 | $16,561.78 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,979,261.98 |
| 249 | 2037/11 | $14,287.58 | $16,514.55 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,964,974.41 |
| 250 | 2037/12 | $14,334.96 | $16,467.17 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,950,639.44 |
| 251 | 2038/01 | $14,382.51 | $16,419.62 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,936,256.94 |
| 252 | 2038/03 | $14,430.21 | $16,371.92 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,921,826.73 |
| 253 | 2038/03 | $14,478.07 | $16,324.06 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,907,348.66 |
| 254 | 2038/04 | $14,526.09 | $16,276.04 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,892,822.57 |
| 255 | 2038/05 | $14,574.27 | $16,227.86 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,878,248.30 |
| 256 | 2038/06 | $14,622.60 | $16,179.52 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,863,625.70 |
| 257 | 2038/07 | $14,671.10 | $16,131.03 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,848,954.60 |
| 258 | 2038/08 | $14,719.76 | $16,082.37 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,834,234.83 |
| 259 | 2038/09 | $14,768.58 | $16,033.55 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,819,466.25 |
| 260 | 2038/10 | $14,817.56 | $15,984.56 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,804,648.69 |
| 261 | 2038/11 | $14,866.71 | $15,935.42 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,789,781.98 |
| 262 | 2038/12 | $14,916.02 | $15,886.11 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,774,865.96 |
| 263 | 2039/01 | $14,965.49 | $15,836.64 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,759,900.47 |
| 264 | 2039/03 | $15,015.12 | $15,787.00 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,744,885.35 |
| 265 | 2039/03 | $15,064.92 | $15,737.20 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,729,820.42 |
| 266 | 2039/04 | $15,114.89 | $15,687.24 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,714,705.53 |
| 267 | 2039/05 | $15,165.02 | $15,637.11 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,699,540.51 |
| 268 | 2039/06 | $15,215.32 | $15,586.81 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,684,325.19 |
| 269 | 2039/07 | $15,265.78 | $15,536.35 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,669,059.41 |
| 270 | 2039/08 | $15,316.41 | $15,485.71 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,653,742.99 |
| 271 | 2039/09 | $15,367.21 | $15,434.91 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,638,375.78 |
| 272 | 2039/10 | $15,418.18 | $15,383.95 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,622,957.60 |
| 273 | 2039/11 | $15,469.32 | $15,332.81 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,607,488.28 |
| 274 | 2039/12 | $15,520.63 | $15,281.50 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,591,967.66 |
| 275 | 2040/01 | $15,572.10 | $15,230.03 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,576,395.55 |
| 276 | 2040/03 | $15,623.75 | $15,178.38 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,560,771.80 |
| 277 | 2040/03 | $15,675.57 | $15,126.56 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,545,096.24 |
| 278 | 2040/04 | $15,727.56 | $15,074.57 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,529,368.68 |
| 279 | 2040/05 | $15,779.72 | $15,022.41 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,513,588.96 |
| 280 | 2040/06 | $15,832.06 | $14,970.07 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,497,756.90 |
| 281 | 2040/07 | $15,884.57 | $14,917.56 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,481,872.33 |
| 282 | 2040/08 | $15,937.25 | $14,864.88 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,465,935.08 |
| 283 | 2040/09 | $15,990.11 | $14,812.02 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,449,944.97 |
| 284 | 2040/10 | $16,043.14 | $14,758.98 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,433,901.82 |
| 285 | 2040/11 | $16,096.35 | $14,705.77 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,417,805.47 |
| 286 | 2040/12 | $16,149.74 | $14,652.39 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,401,655.73 |
| 287 | 2041/01 | $16,203.30 | $14,598.82 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,385,452.43 |
| 288 | 2041/03 | $16,257.04 | $14,545.08 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,369,195.38 |
| 289 | 2041/03 | $16,310.96 | $14,491.16 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,352,884.42 |
| 290 | 2041/04 | $16,365.06 | $14,437.07 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,336,519.36 |
| 291 | 2041/05 | $16,419.34 | $14,382.79 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,320,100.02 |
| 292 | 2041/06 | $16,473.80 | $14,328.33 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,303,626.22 |
| 293 | 2041/07 | $16,528.43 | $14,273.69 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,287,097.79 |
| 294 | 2041/08 | $16,583.25 | $14,218.87 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,270,514.54 |
| 295 | 2041/09 | $16,638.25 | $14,163.87 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,253,876.28 |
| 296 | 2041/10 | $16,693.44 | $14,108.69 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,237,182.84 |
| 297 | 2041/11 | $16,748.80 | $14,053.32 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,220,434.04 |
| 298 | 2041/12 | $16,804.36 | $13,997.77 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,203,629.68 |
| 299 | 2042/01 | $16,860.09 | $13,942.04 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,186,769.59 |
| 300 | 2042/03 | $16,916.01 | $13,886.12 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,169,853.59 |
| 301 | 2042/03 | $16,972.11 | $13,830.01 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,152,881.47 |
| 302 | 2042/04 | $17,028.40 | $13,773.72 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,135,853.07 |
| 303 | 2042/05 | $17,084.88 | $13,717.25 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,118,768.19 |
| 304 | 2042/06 | $17,141.55 | $13,660.58 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,101,626.64 |
| 305 | 2042/07 | $17,198.40 | $13,603.73 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,084,428.24 |
| 306 | 2042/08 | $17,255.44 | $13,546.69 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,067,172.80 |
| 307 | 2042/09 | $17,312.67 | $13,489.46 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,049,860.13 |
| 308 | 2042/10 | $17,370.09 | $13,432.04 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,032,490.03 |
| 309 | 2042/11 | $17,427.70 | $13,374.43 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $4,015,062.33 |
| 310 | 2042/12 | $17,485.50 | $13,316.62 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,997,576.83 |
| 311 | 2043/01 | $17,543.50 | $13,258.63 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,980,033.33 |
| 312 | 2043/03 | $17,601.68 | $13,200.44 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,962,431.65 |
| 313 | 2043/03 | $17,660.06 | $13,142.06 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,944,771.58 |
| 314 | 2043/04 | $17,718.64 | $13,083.49 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,927,052.95 |
| 315 | 2043/05 | $17,777.40 | $13,024.73 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,909,275.54 |
| 316 | 2043/06 | $17,836.36 | $12,965.76 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,891,439.18 |
| 317 | 2043/07 | $17,895.52 | $12,906.61 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,873,543.66 |
| 318 | 2043/08 | $17,954.87 | $12,847.25 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,855,588.78 |
| 319 | 2043/09 | $18,014.43 | $12,787.70 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,837,574.36 |
| 320 | 2043/10 | $18,074.17 | $12,727.95 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,819,500.19 |
| 321 | 2043/11 | $18,134.12 | $12,668.01 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,801,366.07 |
| 322 | 2043/12 | $18,194.26 | $12,607.86 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,783,171.80 |
| 323 | 2044/01 | $18,254.61 | $12,547.52 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,764,917.20 |
| 324 | 2044/03 | $18,315.15 | $12,486.98 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,746,602.04 |
| 325 | 2044/03 | $18,375.90 | $12,426.23 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,728,226.14 |
| 326 | 2044/04 | $18,436.84 | $12,365.28 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,709,789.30 |
| 327 | 2044/05 | $18,497.99 | $12,304.13 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,691,291.31 |
| 328 | 2044/06 | $18,559.35 | $12,242.78 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,672,731.96 |
| 329 | 2044/07 | $18,620.90 | $12,181.23 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,654,111.06 |
| 330 | 2044/08 | $18,682.66 | $12,119.47 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,635,428.40 |
| 331 | 2044/09 | $18,744.62 | $12,057.50 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,616,683.78 |
| 332 | 2044/10 | $18,806.79 | $11,995.33 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,597,876.98 |
| 333 | 2044/11 | $18,869.17 | $11,932.96 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,579,007.82 |
| 334 | 2044/12 | $18,931.75 | $11,870.38 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,560,076.06 |
| 335 | 2045/01 | $18,994.54 | $11,807.59 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,541,081.52 |
| 336 | 2045/03 | $19,057.54 | $11,744.59 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,522,023.98 |
| 337 | 2045/03 | $19,120.75 | $11,681.38 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,502,903.23 |
| 338 | 2045/04 | $19,184.17 | $11,617.96 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,483,719.07 |
| 339 | 2045/05 | $19,247.79 | $11,554.33 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,464,471.27 |
| 340 | 2045/06 | $19,311.63 | $11,490.50 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,445,159.64 |
| 341 | 2045/07 | $19,375.68 | $11,426.45 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,425,783.96 |
| 342 | 2045/08 | $19,439.94 | $11,362.18 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,406,344.02 |
| 343 | 2045/09 | $19,504.42 | $11,297.71 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,386,839.59 |
| 344 | 2045/10 | $19,569.11 | $11,233.02 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,367,270.48 |
| 345 | 2045/11 | $19,634.01 | $11,168.11 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,347,636.47 |
| 346 | 2045/12 | $19,699.13 | $11,102.99 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,327,937.34 |
| 347 | 2046/01 | $19,764.47 | $11,037.66 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,308,172.87 |
| 348 | 2046/03 | $19,830.02 | $10,972.11 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,288,342.85 |
| 349 | 2046/03 | $19,895.79 | $10,906.34 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,268,447.06 |
| 350 | 2046/04 | $19,961.78 | $10,840.35 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,248,485.28 |
| 351 | 2046/05 | $20,027.99 | $10,774.14 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,228,457.29 |
| 352 | 2046/06 | $20,094.41 | $10,707.72 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,208,362.88 |
| 353 | 2046/07 | $20,161.06 | $10,641.07 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,188,201.82 |
| 354 | 2046/08 | $20,227.93 | $10,574.20 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,167,973.90 |
| 355 | 2046/09 | $20,295.01 | $10,507.11 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,147,678.88 |
| 356 | 2046/10 | $20,362.33 | $10,439.80 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,127,316.56 |
| 357 | 2046/11 | $20,429.86 | $10,372.27 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,106,886.70 |
| 358 | 2046/12 | $20,497.62 | $10,304.51 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,086,389.08 |
| 359 | 2047/01 | $20,565.60 | $10,236.52 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,065,823.47 |
| 360 | 2047/03 | $20,633.81 | $10,168.31 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,045,189.66 |
| 361 | 2047/03 | $20,702.25 | $10,099.88 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,024,487.41 |
| 362 | 2047/04 | $20,770.91 | $10,031.22 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $3,003,716.50 |
| 363 | 2047/05 | $20,839.80 | $9,962.33 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,982,876.70 |
| 364 | 2047/06 | $20,908.92 | $9,893.21 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,961,967.78 |
| 365 | 2047/07 | $20,978.27 | $9,823.86 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,940,989.51 |
| 366 | 2047/08 | $21,047.85 | $9,754.28 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,919,941.66 |
| 367 | 2047/09 | $21,117.65 | $9,684.47 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,898,824.01 |
| 368 | 2047/10 | $21,187.69 | $9,614.43 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,877,636.31 |
| 369 | 2047/11 | $21,257.97 | $9,544.16 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,856,378.34 |
| 370 | 2047/12 | $21,328.47 | $9,473.65 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,835,049.87 |
| 371 | 2048/01 | $21,399.21 | $9,402.92 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,813,650.66 |
| 372 | 2048/03 | $21,470.19 | $9,331.94 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,792,180.47 |
| 373 | 2048/03 | $21,541.40 | $9,260.73 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,770,639.08 |
| 374 | 2048/04 | $21,612.84 | $9,189.29 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,749,026.23 |
| 375 | 2048/05 | $21,684.52 | $9,117.60 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,727,341.71 |
| 376 | 2048/06 | $21,756.44 | $9,045.68 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,705,585.27 |
| 377 | 2048/07 | $21,828.60 | $8,973.52 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,683,756.66 |
| 378 | 2048/08 | $21,901.00 | $8,901.13 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,661,855.66 |
| 379 | 2048/09 | $21,973.64 | $8,828.49 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,639,882.02 |
| 380 | 2048/10 | $22,046.52 | $8,755.61 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,617,835.50 |
| 381 | 2048/11 | $22,119.64 | $8,682.49 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,595,715.86 |
| 382 | 2048/12 | $22,193.00 | $8,609.12 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,573,522.86 |
| 383 | 2049/01 | $22,266.61 | $8,535.52 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,551,256.25 |
| 384 | 2049/03 | $22,340.46 | $8,461.67 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,528,915.78 |
| 385 | 2049/03 | $22,414.56 | $8,387.57 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,506,501.23 |
| 386 | 2049/04 | $22,488.90 | $8,313.23 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,484,012.33 |
| 387 | 2049/05 | $22,563.49 | $8,238.64 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,461,448.84 |
| 388 | 2049/06 | $22,638.32 | $8,163.81 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,438,810.52 |
| 389 | 2049/07 | $22,713.41 | $8,088.72 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,416,097.11 |
| 390 | 2049/08 | $22,788.74 | $8,013.39 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,393,308.37 |
| 391 | 2049/09 | $22,864.32 | $7,937.81 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,370,444.05 |
| 392 | 2049/10 | $22,940.16 | $7,861.97 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,347,503.90 |
| 393 | 2049/11 | $23,016.24 | $7,785.89 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,324,487.66 |
| 394 | 2049/12 | $23,092.58 | $7,709.55 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,301,395.08 |
| 395 | 2050/01 | $23,169.17 | $7,632.96 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,278,225.91 |
| 396 | 2050/03 | $23,246.01 | $7,556.12 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,254,979.90 |
| 397 | 2050/03 | $23,323.11 | $7,479.02 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,231,656.79 |
| 398 | 2050/04 | $23,400.47 | $7,401.66 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,208,256.32 |
| 399 | 2050/05 | $23,478.08 | $7,324.05 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,184,778.24 |
| 400 | 2050/06 | $23,555.95 | $7,246.18 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,161,222.30 |
| 401 | 2050/07 | $23,634.07 | $7,168.05 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,137,588.22 |
| 402 | 2050/08 | $23,712.46 | $7,089.67 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,113,875.76 |
| 403 | 2050/09 | $23,791.11 | $7,011.02 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,090,084.66 |
| 404 | 2050/10 | $23,870.01 | $6,932.11 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,066,214.64 |
| 405 | 2050/11 | $23,949.18 | $6,852.95 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,042,265.46 |
| 406 | 2050/12 | $24,028.61 | $6,773.51 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $2,018,236.85 |
| 407 | 2051/01 | $24,108.31 | $6,693.82 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,994,128.54 |
| 408 | 2051/03 | $24,188.27 | $6,613.86 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,969,940.27 |
| 409 | 2051/03 | $24,268.49 | $6,533.64 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,945,671.78 |
| 410 | 2051/04 | $24,348.98 | $6,453.14 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,921,322.79 |
| 411 | 2051/05 | $24,429.74 | $6,372.39 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,896,893.05 |
| 412 | 2051/06 | $24,510.77 | $6,291.36 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,872,382.29 |
| 413 | 2051/07 | $24,592.06 | $6,210.07 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,847,790.23 |
| 414 | 2051/08 | $24,673.62 | $6,128.50 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,823,116.60 |
| 415 | 2051/09 | $24,755.46 | $6,046.67 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,798,361.14 |
| 416 | 2051/10 | $24,837.56 | $5,964.56 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,773,523.58 |
| 417 | 2051/11 | $24,919.94 | $5,882.19 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,748,603.64 |
| 418 | 2051/12 | $25,002.59 | $5,799.54 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,723,601.05 |
| 419 | 2052/01 | $25,085.52 | $5,716.61 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,698,515.53 |
| 420 | 2052/03 | $25,168.72 | $5,633.41 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,673,346.81 |
| 421 | 2052/03 | $25,252.19 | $5,549.93 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,648,094.62 |
| 422 | 2052/04 | $25,335.95 | $5,466.18 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,622,758.67 |
| 423 | 2052/05 | $25,419.98 | $5,382.15 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,597,338.69 |
| 424 | 2052/06 | $25,504.29 | $5,297.84 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,571,834.40 |
| 425 | 2052/07 | $25,588.88 | $5,213.25 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,546,245.53 |
| 426 | 2052/08 | $25,673.75 | $5,128.38 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,520,571.78 |
| 427 | 2052/09 | $25,758.90 | $5,043.23 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,494,812.88 |
| 428 | 2052/10 | $25,844.33 | $4,957.80 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,468,968.55 |
| 429 | 2052/11 | $25,930.05 | $4,872.08 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,443,038.50 |
| 430 | 2052/12 | $26,016.05 | $4,786.08 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,417,022.45 |
| 431 | 2053/01 | $26,102.34 | $4,699.79 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,390,920.11 |
| 432 | 2053/03 | $26,188.91 | $4,613.22 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,364,731.20 |
| 433 | 2053/03 | $26,275.77 | $4,526.36 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,338,455.43 |
| 434 | 2053/04 | $26,362.92 | $4,439.21 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,312,092.52 |
| 435 | 2053/05 | $26,450.35 | $4,351.77 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,285,642.16 |
| 436 | 2053/06 | $26,538.08 | $4,264.05 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,259,104.08 |
| 437 | 2053/07 | $26,626.10 | $4,176.03 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,232,477.98 |
| 438 | 2053/08 | $26,714.41 | $4,087.72 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,205,763.57 |
| 439 | 2053/09 | $26,803.01 | $3,999.12 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,178,960.56 |
| 440 | 2053/10 | $26,891.91 | $3,910.22 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,152,068.65 |
| 441 | 2053/11 | $26,981.10 | $3,821.03 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,125,087.55 |
| 442 | 2053/12 | $27,070.59 | $3,731.54 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,098,016.96 |
| 443 | 2054/01 | $27,160.37 | $3,641.76 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,070,856.59 |
| 444 | 2054/03 | $27,250.45 | $3,551.67 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,043,606.14 |
| 445 | 2054/03 | $27,340.83 | $3,461.29 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $1,016,265.30 |
| 446 | 2054/04 | $27,431.51 | $3,370.61 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $988,833.79 |
| 447 | 2054/05 | $27,522.50 | $3,279.63 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $961,311.29 |
| 448 | 2054/06 | $27,613.78 | $3,188.35 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $933,697.51 |
| 449 | 2054/07 | $27,705.36 | $3,096.76 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $905,992.15 |
| 450 | 2054/08 | $27,797.25 | $3,004.87 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $878,194.90 |
| 451 | 2054/09 | $27,889.45 | $2,912.68 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $850,305.45 |
| 452 | 2054/10 | $27,981.95 | $2,820.18 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $822,323.50 |
| 453 | 2054/11 | $28,074.76 | $2,727.37 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $794,248.74 |
| 454 | 2054/12 | $28,167.87 | $2,634.26 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $766,080.87 |
| 455 | 2055/01 | $28,261.29 | $2,540.83 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $737,819.58 |
| 456 | 2055/03 | $28,355.03 | $2,447.10 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $709,464.55 |
| 457 | 2055/03 | $28,449.07 | $2,353.06 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $681,015.48 |
| 458 | 2055/04 | $28,543.43 | $2,258.70 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $652,472.06 |
| 459 | 2055/05 | $28,638.10 | $2,164.03 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $623,833.96 |
| 460 | 2055/06 | $28,733.08 | $2,069.05 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $595,100.88 |
| 461 | 2055/07 | $28,828.38 | $1,973.75 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $566,272.51 |
| 462 | 2055/08 | $28,923.99 | $1,878.14 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $537,348.52 |
| 463 | 2055/09 | $29,019.92 | $1,782.21 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $508,328.59 |
| 464 | 2055/10 | $29,116.17 | $1,685.96 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $479,212.42 |
| 465 | 2055/11 | $29,212.74 | $1,589.39 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $449,999.68 |
| 466 | 2055/12 | $29,309.63 | $1,492.50 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $420,690.05 |
| 467 | 2056/01 | $29,406.84 | $1,395.29 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $391,283.21 |
| 468 | 2056/03 | $29,504.37 | $1,297.76 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $361,778.84 |
| 469 | 2056/03 | $29,602.23 | $1,199.90 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $332,176.61 |
| 470 | 2056/04 | $29,700.41 | $1,101.72 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $302,476.20 |
| 471 | 2056/05 | $29,798.92 | $1,003.21 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $272,677.29 |
| 472 | 2056/06 | $29,897.75 | $904.38 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $242,779.54 |
| 473 | 2056/07 | $29,996.91 | $805.22 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $212,782.63 |
| 474 | 2056/08 | $30,096.40 | $705.73 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $182,686.23 |
| 475 | 2056/09 | $30,196.22 | $605.91 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $152,490.01 |
| 476 | 2056/10 | $30,296.37 | $505.76 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $122,193.65 |
| 477 | 2056/11 | $30,396.85 | $405.28 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $91,796.79 |
| 478 | 2056/12 | $30,497.67 | $304.46 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $61,299.12 |
| 479 | 2057/01 | $30,598.82 | $203.31 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $30,700.31 |
| 480 | 2057/03 | $30,700.31 | $101.82 | $0.00 | $6,335.00 | $50.00 | $37,187.13 | $0.00 |
| Totals | $7,392,000.00 | $7,393,021.42 | $486,640.00 | $3,040,800.00 | $24,000.00 | $18,336,461.42 |
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.