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 $934,000.00 at 6% interest rate for a $1,004,000.00 home, you need to have a monthly payment of $6,075.66 ~ $6,153.50. You will make a total of 480 payments and you will pay off your mortgage on 2054/01. Consult with a Mortgage Specialist
Loan Comparison
You can save $271,199.29 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 | $4,916.62 | 6% | 600 months | $3,019,972.46 | $2,015,972.46 |
| 50 years | Bi-Weekly | $2,458.31 | 6% | 512 months | $2,659,746.27 | $1,655,746.27 |
| 45 years | Monthly | $5,008.90 | 6% | 540 months | $2,774,804.84 | $1,770,804.84 |
| 45 years | Bi-Weekly | $2,504.45 | 6% | 461 months | $2,459,562.14 | $1,455,562.14 |
| 40 years | Monthly | $5,139.00 | 6% | 480 months | $2,536,717.79 | $1,532,717.79 |
| 40 years | Bi-Weekly | $2,569.50 | 6% | 409 months | $2,265,518.50 | $1,261,518.50 |
| 35 years | Monthly | $5,325.57 | 6% | 420 months | $2,306,740.19 | $1,302,740.19 |
| 35 years | Bi-Weekly | $2,662.79 | 6% | 358 months | $2,078,270.89 | $1,074,270.89 |
| 30 years | Monthly | $5,599.80 | 6% | 360 months | $2,085,928.69 | $1,081,928.69 |
| 30 years | Bi-Weekly | $2,799.90 | 6% | 307 months | $1,898,467.29 | $894,467.29 |
| 25 years | Monthly | $6,017.78 | 6% | 300 months | $1,875,332.53 | $871,332.53 |
| 25 years | Bi-Weekly | $3,008.89 | 6% | 256 months | $1,726,729.06 | $722,729.06 |
| 20 years | Monthly | $6,691.47 | 6% | 240 months | $1,675,951.86 | $671,951.86 |
| 20 years | Bi-Weekly | $3,345.74 | 6% | 205 months | $1,563,630.43 | $559,630.43 |
| 15 years | Monthly | $7,881.62 | 6% | 180 months | $1,488,692.10 | $484,692.10 |
| 15 years | Bi-Weekly | $3,940.81 | 6% | 154 months | $1,409,677.53 | $405,677.53 |
| 10 years | Monthly | $10,369.31 | 6% | 120 months | $1,314,317.79 | $310,317.79 |
| 10 years | Bi-Weekly | $5,184.66 | 6% | 103 months | $1,265,288.47 | $261,288.47 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/02 | $469.00 | $4,670.00 | $77.83 | $836.67 | $100.00 | $6,153.50 | $933,531.00 |
| 2 | 2014/03 | $471.34 | $4,667.66 | $77.83 | $836.67 | $100.00 | $6,153.50 | $933,059.66 |
| 3 | 2014/04 | $473.70 | $4,665.30 | $77.83 | $836.67 | $100.00 | $6,153.50 | $932,585.97 |
| 4 | 2014/05 | $476.07 | $4,662.93 | $77.83 | $836.67 | $100.00 | $6,153.50 | $932,109.90 |
| 5 | 2014/06 | $478.45 | $4,660.55 | $77.83 | $836.67 | $100.00 | $6,153.50 | $931,631.46 |
| 6 | 2014/07 | $480.84 | $4,658.16 | $77.83 | $836.67 | $100.00 | $6,153.50 | $931,150.62 |
| 7 | 2014/08 | $483.24 | $4,655.75 | $77.83 | $836.67 | $100.00 | $6,153.50 | $930,667.38 |
| 8 | 2014/09 | $485.66 | $4,653.34 | $77.83 | $836.67 | $100.00 | $6,153.50 | $930,181.72 |
| 9 | 2014/10 | $488.09 | $4,650.91 | $77.83 | $836.67 | $100.00 | $6,153.50 | $929,693.63 |
| 10 | 2014/11 | $490.53 | $4,648.47 | $77.83 | $836.67 | $100.00 | $6,153.50 | $929,203.10 |
| 11 | 2014/12 | $492.98 | $4,646.02 | $77.83 | $836.67 | $100.00 | $6,153.50 | $928,710.12 |
| 12 | 2015/01 | $495.44 | $4,643.55 | $77.83 | $836.67 | $100.00 | $6,153.50 | $928,214.68 |
| 13 | 2015/02 | $497.92 | $4,641.07 | $77.83 | $836.67 | $100.00 | $6,153.50 | $927,716.76 |
| 14 | 2015/03 | $500.41 | $4,638.58 | $77.83 | $836.67 | $100.00 | $6,153.50 | $927,216.34 |
| 15 | 2015/04 | $502.91 | $4,636.08 | $77.83 | $836.67 | $100.00 | $6,153.50 | $926,713.43 |
| 16 | 2015/05 | $505.43 | $4,633.57 | $77.83 | $836.67 | $100.00 | $6,153.50 | $926,208.00 |
| 17 | 2015/06 | $507.96 | $4,631.04 | $77.83 | $836.67 | $100.00 | $6,153.50 | $925,700.05 |
| 18 | 2015/07 | $510.50 | $4,628.50 | $77.83 | $836.67 | $100.00 | $6,153.50 | $925,189.55 |
| 19 | 2015/08 | $513.05 | $4,625.95 | $77.83 | $836.67 | $100.00 | $6,153.50 | $924,676.50 |
| 20 | 2015/09 | $515.61 | $4,623.38 | $77.83 | $836.67 | $100.00 | $6,153.50 | $924,160.89 |
| 21 | 2015/10 | $518.19 | $4,620.80 | $77.83 | $836.67 | $100.00 | $6,153.50 | $923,642.70 |
| 22 | 2015/11 | $520.78 | $4,618.21 | $77.83 | $836.67 | $100.00 | $6,153.50 | $923,121.92 |
| 23 | 2015/12 | $523.39 | $4,615.61 | $77.83 | $836.67 | $100.00 | $6,153.50 | $922,598.53 |
| 24 | 2016/01 | $526.00 | $4,612.99 | $77.83 | $836.67 | $100.00 | $6,153.50 | $922,072.53 |
| 25 | 2016/02 | $528.63 | $4,610.36 | $77.83 | $836.67 | $100.00 | $6,153.50 | $921,543.90 |
| 26 | 2016/03 | $531.28 | $4,607.72 | $77.83 | $836.67 | $100.00 | $6,153.50 | $921,012.62 |
| 27 | 2016/04 | $533.93 | $4,605.06 | $77.83 | $836.67 | $100.00 | $6,153.50 | $920,478.69 |
| 28 | 2016/05 | $536.60 | $4,602.39 | $77.83 | $836.67 | $100.00 | $6,153.50 | $919,942.09 |
| 29 | 2016/06 | $539.28 | $4,599.71 | $77.83 | $836.67 | $100.00 | $6,153.50 | $919,402.80 |
| 30 | 2016/07 | $541.98 | $4,597.01 | $77.83 | $836.67 | $100.00 | $6,153.50 | $918,860.82 |
| 31 | 2016/08 | $544.69 | $4,594.30 | $77.83 | $836.67 | $100.00 | $6,153.50 | $918,316.13 |
| 32 | 2016/09 | $547.41 | $4,591.58 | $77.83 | $836.67 | $100.00 | $6,153.50 | $917,768.71 |
| 33 | 2016/10 | $550.15 | $4,588.84 | $77.83 | $836.67 | $100.00 | $6,153.50 | $917,218.56 |
| 34 | 2016/11 | $552.90 | $4,586.09 | $77.83 | $836.67 | $100.00 | $6,153.50 | $916,665.66 |
| 35 | 2016/12 | $555.67 | $4,583.33 | $77.83 | $836.67 | $100.00 | $6,153.50 | $916,109.99 |
| 36 | 2017/01 | $558.45 | $4,580.55 | $77.83 | $836.67 | $100.00 | $6,153.50 | $915,551.55 |
| 37 | 2017/02 | $561.24 | $4,577.76 | $77.83 | $836.67 | $100.00 | $6,153.50 | $914,990.31 |
| 38 | 2017/03 | $564.04 | $4,574.95 | $77.83 | $836.67 | $100.00 | $6,153.50 | $914,426.27 |
| 39 | 2017/04 | $566.86 | $4,572.13 | $77.83 | $836.67 | $100.00 | $6,153.50 | $913,859.40 |
| 40 | 2017/05 | $569.70 | $4,569.30 | $77.83 | $836.67 | $100.00 | $6,153.50 | $913,289.70 |
| 41 | 2017/06 | $572.55 | $4,566.45 | $77.83 | $836.67 | $100.00 | $6,153.50 | $912,717.16 |
| 42 | 2017/07 | $575.41 | $4,563.59 | $77.83 | $836.67 | $100.00 | $6,153.50 | $912,141.75 |
| 43 | 2017/08 | $578.29 | $4,560.71 | $77.83 | $836.67 | $100.00 | $6,153.50 | $911,563.46 |
| 44 | 2017/09 | $581.18 | $4,557.82 | $77.83 | $836.67 | $100.00 | $6,153.50 | $910,982.28 |
| 45 | 2017/10 | $584.08 | $4,554.91 | $77.83 | $836.67 | $100.00 | $6,153.50 | $910,398.20 |
| 46 | 2017/11 | $587.00 | $4,551.99 | $77.83 | $836.67 | $100.00 | $6,153.50 | $909,811.19 |
| 47 | 2017/12 | $589.94 | $4,549.06 | $77.83 | $836.67 | $100.00 | $6,153.50 | $909,221.25 |
| 48 | 2018/01 | $592.89 | $4,546.11 | $77.83 | $836.67 | $100.00 | $6,153.50 | $908,628.37 |
| 49 | 2018/02 | $595.85 | $4,543.14 | $77.83 | $836.67 | $100.00 | $6,153.50 | $908,032.51 |
| 50 | 2018/03 | $598.83 | $4,540.16 | $77.83 | $836.67 | $100.00 | $6,153.50 | $907,433.68 |
| 51 | 2018/04 | $601.83 | $4,537.17 | $77.83 | $836.67 | $100.00 | $6,153.50 | $906,831.85 |
| 52 | 2018/05 | $604.84 | $4,534.16 | $77.83 | $836.67 | $100.00 | $6,153.50 | $906,227.02 |
| 53 | 2018/06 | $607.86 | $4,531.14 | $77.83 | $836.67 | $100.00 | $6,153.50 | $905,619.16 |
| 54 | 2018/07 | $610.90 | $4,528.10 | $77.83 | $836.67 | $100.00 | $6,153.50 | $905,008.26 |
| 55 | 2018/08 | $613.95 | $4,525.04 | $77.83 | $836.67 | $100.00 | $6,153.50 | $904,394.30 |
| 56 | 2018/09 | $617.02 | $4,521.97 | $77.83 | $836.67 | $100.00 | $6,153.50 | $903,777.28 |
| 57 | 2018/10 | $620.11 | $4,518.89 | $77.83 | $836.67 | $100.00 | $6,153.50 | $903,157.17 |
| 58 | 2018/11 | $623.21 | $4,515.79 | $77.83 | $836.67 | $100.00 | $6,153.50 | $902,533.96 |
| 59 | 2018/12 | $626.33 | $4,512.67 | $77.83 | $836.67 | $100.00 | $6,153.50 | $901,907.63 |
| 60 | 2019/01 | $629.46 | $4,509.54 | $77.83 | $836.67 | $100.00 | $6,153.50 | $901,278.18 |
| 61 | 2019/02 | $632.60 | $4,506.39 | $77.83 | $836.67 | $100.00 | $6,153.50 | $900,645.57 |
| 62 | 2019/03 | $635.77 | $4,503.23 | $77.83 | $836.67 | $100.00 | $6,153.50 | $900,009.80 |
| 63 | 2019/04 | $638.95 | $4,500.05 | $77.83 | $836.67 | $100.00 | $6,153.50 | $899,370.86 |
| 64 | 2019/05 | $642.14 | $4,496.85 | $77.83 | $836.67 | $100.00 | $6,153.50 | $898,728.72 |
| 65 | 2019/06 | $645.35 | $4,493.64 | $77.83 | $836.67 | $100.00 | $6,153.50 | $898,083.37 |
| 66 | 2019/07 | $648.58 | $4,490.42 | $77.83 | $836.67 | $100.00 | $6,153.50 | $897,434.79 |
| 67 | 2019/08 | $651.82 | $4,487.17 | $77.83 | $836.67 | $100.00 | $6,153.50 | $896,782.96 |
| 68 | 2019/09 | $655.08 | $4,483.91 | $77.83 | $836.67 | $100.00 | $6,153.50 | $896,127.88 |
| 69 | 2019/10 | $658.36 | $4,480.64 | $77.83 | $836.67 | $100.00 | $6,153.50 | $895,469.53 |
| 70 | 2019/11 | $661.65 | $4,477.35 | $77.83 | $836.67 | $100.00 | $6,153.50 | $894,807.88 |
| 71 | 2019/12 | $664.96 | $4,474.04 | $77.83 | $836.67 | $100.00 | $6,153.50 | $894,142.92 |
| 72 | 2020/01 | $668.28 | $4,470.71 | $77.83 | $836.67 | $100.00 | $6,153.50 | $893,474.64 |
| 73 | 2020/02 | $671.62 | $4,467.37 | $77.83 | $836.67 | $100.00 | $6,153.50 | $892,803.02 |
| 74 | 2020/03 | $674.98 | $4,464.02 | $77.83 | $836.67 | $100.00 | $6,153.50 | $892,128.04 |
| 75 | 2020/04 | $678.36 | $4,460.64 | $77.83 | $836.67 | $100.00 | $6,153.50 | $891,449.69 |
| 76 | 2020/05 | $681.75 | $4,457.25 | $77.83 | $836.67 | $100.00 | $6,153.50 | $890,767.94 |
| 77 | 2020/06 | $685.16 | $4,453.84 | $77.83 | $836.67 | $100.00 | $6,153.50 | $890,082.78 |
| 78 | 2020/07 | $688.58 | $4,450.41 | $77.83 | $836.67 | $100.00 | $6,153.50 | $889,394.20 |
| 79 | 2020/08 | $692.02 | $4,446.97 | $77.83 | $836.67 | $100.00 | $6,153.50 | $888,702.18 |
| 80 | 2020/09 | $695.48 | $4,443.51 | $77.83 | $836.67 | $100.00 | $6,153.50 | $888,006.69 |
| 81 | 2020/10 | $698.96 | $4,440.03 | $77.83 | $836.67 | $100.00 | $6,153.50 | $887,307.73 |
| 82 | 2020/11 | $702.46 | $4,436.54 | $77.83 | $836.67 | $100.00 | $6,153.50 | $886,605.27 |
| 83 | 2020/12 | $705.97 | $4,433.03 | $77.83 | $836.67 | $100.00 | $6,153.50 | $885,899.31 |
| 84 | 2021/01 | $709.50 | $4,429.50 | $77.83 | $836.67 | $100.00 | $6,153.50 | $885,189.81 |
| 85 | 2021/02 | $713.05 | $4,425.95 | $77.83 | $836.67 | $100.00 | $6,153.50 | $884,476.76 |
| 86 | 2021/03 | $716.61 | $4,422.38 | $77.83 | $836.67 | $100.00 | $6,153.50 | $883,760.15 |
| 87 | 2021/04 | $720.19 | $4,418.80 | $77.83 | $836.67 | $100.00 | $6,153.50 | $883,039.95 |
| 88 | 2021/05 | $723.80 | $4,415.20 | $77.83 | $836.67 | $100.00 | $6,153.50 | $882,316.16 |
| 89 | 2021/06 | $727.41 | $4,411.58 | $77.83 | $836.67 | $100.00 | $6,153.50 | $881,588.74 |
| 90 | 2021/07 | $731.05 | $4,407.94 | $77.83 | $836.67 | $100.00 | $6,153.50 | $880,857.69 |
| 91 | 2021/08 | $734.71 | $4,404.29 | $77.83 | $836.67 | $100.00 | $6,153.50 | $880,122.99 |
| 92 | 2021/09 | $738.38 | $4,400.61 | $77.83 | $836.67 | $100.00 | $6,153.50 | $879,384.60 |
| 93 | 2021/10 | $742.07 | $4,396.92 | $77.83 | $836.67 | $100.00 | $6,153.50 | $878,642.53 |
| 94 | 2021/11 | $745.78 | $4,393.21 | $77.83 | $836.67 | $100.00 | $6,153.50 | $877,896.75 |
| 95 | 2021/12 | $749.51 | $4,389.48 | $77.83 | $836.67 | $100.00 | $6,153.50 | $877,147.24 |
| 96 | 2022/01 | $753.26 | $4,385.74 | $77.83 | $836.67 | $100.00 | $6,153.50 | $876,393.98 |
| 97 | 2022/02 | $757.03 | $4,381.97 | $77.83 | $836.67 | $100.00 | $6,153.50 | $875,636.95 |
| 98 | 2022/03 | $760.81 | $4,378.18 | $77.83 | $836.67 | $100.00 | $6,153.50 | $874,876.14 |
| 99 | 2022/04 | $764.61 | $4,374.38 | $77.83 | $836.67 | $100.00 | $6,153.50 | $874,111.53 |
| 100 | 2022/05 | $768.44 | $4,370.56 | $77.83 | $836.67 | $100.00 | $6,153.50 | $873,343.09 |
| 101 | 2022/06 | $772.28 | $4,366.72 | $77.83 | $836.67 | $100.00 | $6,153.50 | $872,570.81 |
| 102 | 2022/07 | $776.14 | $4,362.85 | $77.83 | $836.67 | $100.00 | $6,153.50 | $871,794.67 |
| 103 | 2022/08 | $780.02 | $4,358.97 | $77.83 | $836.67 | $100.00 | $6,153.50 | $871,014.65 |
| 104 | 2022/09 | $783.92 | $4,355.07 | $77.83 | $836.67 | $100.00 | $6,153.50 | $870,230.72 |
| 105 | 2022/10 | $787.84 | $4,351.15 | $77.83 | $836.67 | $100.00 | $6,153.50 | $869,442.88 |
| 106 | 2022/11 | $791.78 | $4,347.21 | $77.83 | $836.67 | $100.00 | $6,153.50 | $868,651.10 |
| 107 | 2022/12 | $795.74 | $4,343.26 | $77.83 | $836.67 | $100.00 | $6,153.50 | $867,855.36 |
| 108 | 2023/01 | $799.72 | $4,339.28 | $77.83 | $836.67 | $100.00 | $6,153.50 | $867,055.64 |
| 109 | 2023/02 | $803.72 | $4,335.28 | $77.83 | $836.67 | $100.00 | $6,153.50 | $866,251.93 |
| 110 | 2023/03 | $807.74 | $4,331.26 | $77.83 | $836.67 | $100.00 | $6,153.50 | $865,444.19 |
| 111 | 2023/04 | $811.77 | $4,327.22 | $77.83 | $836.67 | $100.00 | $6,153.50 | $864,632.42 |
| 112 | 2023/05 | $815.83 | $4,323.16 | $77.83 | $836.67 | $100.00 | $6,153.50 | $863,816.58 |
| 113 | 2023/06 | $819.91 | $4,319.08 | $77.83 | $836.67 | $100.00 | $6,153.50 | $862,996.67 |
| 114 | 2023/07 | $824.01 | $4,314.98 | $77.83 | $836.67 | $100.00 | $6,153.50 | $862,172.66 |
| 115 | 2023/08 | $828.13 | $4,310.86 | $77.83 | $836.67 | $100.00 | $6,153.50 | $861,344.53 |
| 116 | 2023/09 | $832.27 | $4,306.72 | $77.83 | $836.67 | $100.00 | $6,153.50 | $860,512.25 |
| 117 | 2023/10 | $836.43 | $4,302.56 | $77.83 | $836.67 | $100.00 | $6,153.50 | $859,675.82 |
| 118 | 2023/11 | $840.62 | $4,298.38 | $77.83 | $836.67 | $100.00 | $6,153.50 | $858,835.20 |
| 119 | 2023/12 | $844.82 | $4,294.18 | $77.83 | $836.67 | $100.00 | $6,153.50 | $857,990.38 |
| 120 | 2024/01 | $849.04 | $4,289.95 | $77.83 | $836.67 | $100.00 | $6,153.50 | $857,141.34 |
| 121 | 2024/02 | $853.29 | $4,285.71 | $77.83 | $836.67 | $100.00 | $6,153.50 | $856,288.05 |
| 122 | 2024/03 | $857.56 | $4,281.44 | $77.83 | $836.67 | $100.00 | $6,153.50 | $855,430.50 |
| 123 | 2024/04 | $861.84 | $4,277.15 | $77.83 | $836.67 | $100.00 | $6,153.50 | $854,568.65 |
| 124 | 2024/05 | $866.15 | $4,272.84 | $77.83 | $836.67 | $100.00 | $6,153.50 | $853,702.50 |
| 125 | 2024/06 | $870.48 | $4,268.51 | $77.83 | $836.67 | $100.00 | $6,153.50 | $852,832.02 |
| 126 | 2024/07 | $874.84 | $4,264.16 | $77.83 | $836.67 | $100.00 | $6,153.50 | $851,957.18 |
| 127 | 2024/08 | $879.21 | $4,259.79 | $77.83 | $836.67 | $100.00 | $6,153.50 | $851,077.97 |
| 128 | 2024/09 | $883.61 | $4,255.39 | $77.83 | $836.67 | $100.00 | $6,153.50 | $850,194.37 |
| 129 | 2024/10 | $888.02 | $4,250.97 | $77.83 | $836.67 | $100.00 | $6,153.50 | $849,306.34 |
| 130 | 2024/11 | $892.46 | $4,246.53 | $77.83 | $836.67 | $100.00 | $6,153.50 | $848,413.88 |
| 131 | 2024/12 | $896.93 | $4,242.07 | $77.83 | $836.67 | $100.00 | $6,153.50 | $847,516.95 |
| 132 | 2025/01 | $901.41 | $4,237.58 | $77.83 | $836.67 | $100.00 | $6,153.50 | $846,615.54 |
| 133 | 2025/02 | $905.92 | $4,233.08 | $77.83 | $836.67 | $100.00 | $6,153.50 | $845,709.63 |
| 134 | 2025/03 | $910.45 | $4,228.55 | $77.83 | $836.67 | $100.00 | $6,153.50 | $844,799.18 |
| 135 | 2025/04 | $915.00 | $4,224.00 | $77.83 | $836.67 | $100.00 | $6,153.50 | $843,884.18 |
| 136 | 2025/05 | $919.57 | $4,219.42 | $77.83 | $836.67 | $100.00 | $6,153.50 | $842,964.60 |
| 137 | 2025/06 | $924.17 | $4,214.82 | $77.83 | $836.67 | $100.00 | $6,153.50 | $842,040.43 |
| 138 | 2025/07 | $928.79 | $4,210.20 | $77.83 | $836.67 | $100.00 | $6,153.50 | $841,111.64 |
| 139 | 2025/08 | $933.44 | $4,205.56 | $77.83 | $836.67 | $100.00 | $6,153.50 | $840,178.20 |
| 140 | 2025/09 | $938.10 | $4,200.89 | $77.83 | $836.67 | $100.00 | $6,153.50 | $839,240.10 |
| 141 | 2025/10 | $942.79 | $4,196.20 | $77.83 | $836.67 | $100.00 | $6,153.50 | $838,297.30 |
| 142 | 2025/11 | $947.51 | $4,191.49 | $77.83 | $836.67 | $100.00 | $6,153.50 | $837,349.79 |
| 143 | 2025/12 | $952.25 | $4,186.75 | $77.83 | $836.67 | $100.00 | $6,153.50 | $836,397.55 |
| 144 | 2026/01 | $957.01 | $4,181.99 | $77.83 | $836.67 | $100.00 | $6,153.50 | $835,440.54 |
| 145 | 2026/02 | $961.79 | $4,177.20 | $77.83 | $836.67 | $100.00 | $6,153.50 | $834,478.75 |
| 146 | 2026/03 | $966.60 | $4,172.39 | $77.83 | $836.67 | $100.00 | $6,153.50 | $833,512.15 |
| 147 | 2026/04 | $971.43 | $4,167.56 | $77.83 | $836.67 | $100.00 | $6,153.50 | $832,540.71 |
| 148 | 2026/05 | $976.29 | $4,162.70 | $77.83 | $836.67 | $100.00 | $6,153.50 | $831,564.42 |
| 149 | 2026/06 | $981.17 | $4,157.82 | $77.83 | $836.67 | $100.00 | $6,153.50 | $830,583.25 |
| 150 | 2026/07 | $986.08 | $4,152.92 | $77.83 | $836.67 | $100.00 | $6,153.50 | $829,597.17 |
| 151 | 2026/08 | $991.01 | $4,147.99 | $77.83 | $836.67 | $100.00 | $6,153.50 | $828,606.16 |
| 152 | 2026/09 | $995.96 | $4,143.03 | $77.83 | $836.67 | $100.00 | $6,153.50 | $827,610.19 |
| 153 | 2026/10 | $1,000.94 | $4,138.05 | $77.83 | $836.67 | $100.00 | $6,153.50 | $826,609.25 |
| 154 | 2026/11 | $1,005.95 | $4,133.05 | $77.83 | $836.67 | $100.00 | $6,153.50 | $825,603.30 |
| 155 | 2026/12 | $1,010.98 | $4,128.02 | $77.83 | $836.67 | $100.00 | $6,153.50 | $824,592.32 |
| 156 | 2027/01 | $1,016.03 | $4,122.96 | $77.83 | $836.67 | $100.00 | $6,153.50 | $823,576.29 |
| 157 | 2027/02 | $1,021.11 | $4,117.88 | $77.83 | $836.67 | $100.00 | $6,153.50 | $822,555.17 |
| 158 | 2027/03 | $1,026.22 | $4,112.78 | $77.83 | $836.67 | $100.00 | $6,153.50 | $821,528.95 |
| 159 | 2027/04 | $1,031.35 | $4,107.64 | $77.83 | $836.67 | $100.00 | $6,153.50 | $820,497.60 |
| 160 | 2027/05 | $1,036.51 | $4,102.49 | $77.83 | $836.67 | $100.00 | $6,153.50 | $819,461.09 |
| 161 | 2027/06 | $1,041.69 | $4,097.31 | $77.83 | $836.67 | $100.00 | $6,153.50 | $818,419.40 |
| 162 | 2027/07 | $1,046.90 | $4,092.10 | $77.83 | $836.67 | $100.00 | $6,153.50 | $817,372.51 |
| 163 | 2027/08 | $1,052.13 | $4,086.86 | $77.83 | $836.67 | $100.00 | $6,153.50 | $816,320.37 |
| 164 | 2027/09 | $1,057.39 | $4,081.60 | $77.83 | $836.67 | $100.00 | $6,153.50 | $815,262.98 |
| 165 | 2027/10 | $1,062.68 | $4,076.31 | $77.83 | $836.67 | $100.00 | $6,153.50 | $814,200.30 |
| 166 | 2027/11 | $1,067.99 | $4,071.00 | $77.83 | $836.67 | $100.00 | $6,153.50 | $813,132.30 |
| 167 | 2027/12 | $1,073.33 | $4,065.66 | $77.83 | $836.67 | $100.00 | $6,153.50 | $812,058.97 |
| 168 | 2028/01 | $1,078.70 | $4,060.29 | $77.83 | $836.67 | $100.00 | $6,153.50 | $810,980.27 |
| 169 | 2028/02 | $1,084.09 | $4,054.90 | $77.83 | $836.67 | $100.00 | $6,153.50 | $809,896.18 |
| 170 | 2028/03 | $1,089.51 | $4,049.48 | $77.83 | $836.67 | $100.00 | $6,153.50 | $808,806.66 |
| 171 | 2028/04 | $1,094.96 | $4,044.03 | $77.83 | $836.67 | $100.00 | $6,153.50 | $807,711.70 |
| 172 | 2028/05 | $1,100.44 | $4,038.56 | $77.83 | $836.67 | $100.00 | $6,153.50 | $806,611.26 |
| 173 | 2028/06 | $1,105.94 | $4,033.06 | $77.83 | $836.67 | $100.00 | $6,153.50 | $805,505.32 |
| 174 | 2028/07 | $1,111.47 | $4,027.53 | $77.83 | $836.67 | $100.00 | $6,153.50 | $804,393.86 |
| 175 | 2028/08 | $1,117.03 | $4,021.97 | $77.83 | $836.67 | $100.00 | $6,153.50 | $803,276.83 |
| 176 | 2028/09 | $1,122.61 | $4,016.38 | $0.00 | $836.67 | $100.00 | $6,075.66 | $802,154.22 |
| 177 | 2028/10 | $1,128.22 | $4,010.77 | $0.00 | $836.67 | $100.00 | $6,075.66 | $801,025.99 |
| 178 | 2028/11 | $1,133.87 | $4,005.13 | $0.00 | $836.67 | $100.00 | $6,075.66 | $799,892.13 |
| 179 | 2028/12 | $1,139.53 | $3,999.46 | $0.00 | $836.67 | $100.00 | $6,075.66 | $798,752.59 |
| 180 | 2029/01 | $1,145.23 | $3,993.76 | $0.00 | $836.67 | $100.00 | $6,075.66 | $797,607.36 |
| 181 | 2029/02 | $1,150.96 | $3,988.04 | $0.00 | $836.67 | $100.00 | $6,075.66 | $796,456.40 |
| 182 | 2029/03 | $1,156.71 | $3,982.28 | $0.00 | $836.67 | $100.00 | $6,075.66 | $795,299.69 |
| 183 | 2029/04 | $1,162.50 | $3,976.50 | $0.00 | $836.67 | $100.00 | $6,075.66 | $794,137.19 |
| 184 | 2029/05 | $1,168.31 | $3,970.69 | $0.00 | $836.67 | $100.00 | $6,075.66 | $792,968.88 |
| 185 | 2029/06 | $1,174.15 | $3,964.84 | $0.00 | $836.67 | $100.00 | $6,075.66 | $791,794.73 |
| 186 | 2029/07 | $1,180.02 | $3,958.97 | $0.00 | $836.67 | $100.00 | $6,075.66 | $790,614.71 |
| 187 | 2029/08 | $1,185.92 | $3,953.07 | $0.00 | $836.67 | $100.00 | $6,075.66 | $789,428.79 |
| 188 | 2029/09 | $1,191.85 | $3,947.14 | $0.00 | $836.67 | $100.00 | $6,075.66 | $788,236.94 |
| 189 | 2029/10 | $1,197.81 | $3,941.18 | $0.00 | $836.67 | $100.00 | $6,075.66 | $787,039.13 |
| 190 | 2029/11 | $1,203.80 | $3,935.20 | $0.00 | $836.67 | $100.00 | $6,075.66 | $785,835.33 |
| 191 | 2029/12 | $1,209.82 | $3,929.18 | $0.00 | $836.67 | $100.00 | $6,075.66 | $784,625.51 |
| 192 | 2030/01 | $1,215.87 | $3,923.13 | $0.00 | $836.67 | $100.00 | $6,075.66 | $783,409.64 |
| 193 | 2030/02 | $1,221.95 | $3,917.05 | $0.00 | $836.67 | $100.00 | $6,075.66 | $782,187.69 |
| 194 | 2030/03 | $1,228.06 | $3,910.94 | $0.00 | $836.67 | $100.00 | $6,075.66 | $780,959.63 |
| 195 | 2030/04 | $1,234.20 | $3,904.80 | $0.00 | $836.67 | $100.00 | $6,075.66 | $779,725.44 |
| 196 | 2030/05 | $1,240.37 | $3,898.63 | $0.00 | $836.67 | $100.00 | $6,075.66 | $778,485.07 |
| 197 | 2030/06 | $1,246.57 | $3,892.43 | $0.00 | $836.67 | $100.00 | $6,075.66 | $777,238.50 |
| 198 | 2030/07 | $1,252.80 | $3,886.19 | $0.00 | $836.67 | $100.00 | $6,075.66 | $775,985.70 |
| 199 | 2030/08 | $1,259.07 | $3,879.93 | $0.00 | $836.67 | $100.00 | $6,075.66 | $774,726.63 |
| 200 | 2030/09 | $1,265.36 | $3,873.63 | $0.00 | $836.67 | $100.00 | $6,075.66 | $773,461.27 |
| 201 | 2030/10 | $1,271.69 | $3,867.31 | $0.00 | $836.67 | $100.00 | $6,075.66 | $772,189.58 |
| 202 | 2030/11 | $1,278.05 | $3,860.95 | $0.00 | $836.67 | $100.00 | $6,075.66 | $770,911.53 |
| 203 | 2030/12 | $1,284.44 | $3,854.56 | $0.00 | $836.67 | $100.00 | $6,075.66 | $769,627.09 |
| 204 | 2031/01 | $1,290.86 | $3,848.14 | $0.00 | $836.67 | $100.00 | $6,075.66 | $768,336.23 |
| 205 | 2031/02 | $1,297.31 | $3,841.68 | $0.00 | $836.67 | $100.00 | $6,075.66 | $767,038.92 |
| 206 | 2031/03 | $1,303.80 | $3,835.19 | $0.00 | $836.67 | $100.00 | $6,075.66 | $765,735.12 |
| 207 | 2031/04 | $1,310.32 | $3,828.68 | $0.00 | $836.67 | $100.00 | $6,075.66 | $764,424.80 |
| 208 | 2031/05 | $1,316.87 | $3,822.12 | $0.00 | $836.67 | $100.00 | $6,075.66 | $763,107.93 |
| 209 | 2031/06 | $1,323.46 | $3,815.54 | $0.00 | $836.67 | $100.00 | $6,075.66 | $761,784.47 |
| 210 | 2031/07 | $1,330.07 | $3,808.92 | $0.00 | $836.67 | $100.00 | $6,075.66 | $760,454.40 |
| 211 | 2031/08 | $1,336.72 | $3,802.27 | $0.00 | $836.67 | $100.00 | $6,075.66 | $759,117.67 |
| 212 | 2031/09 | $1,343.41 | $3,795.59 | $0.00 | $836.67 | $100.00 | $6,075.66 | $757,774.27 |
| 213 | 2031/10 | $1,350.12 | $3,788.87 | $0.00 | $836.67 | $100.00 | $6,075.66 | $756,424.14 |
| 214 | 2031/11 | $1,356.87 | $3,782.12 | $0.00 | $836.67 | $100.00 | $6,075.66 | $755,067.27 |
| 215 | 2031/12 | $1,363.66 | $3,775.34 | $0.00 | $836.67 | $100.00 | $6,075.66 | $753,703.61 |
| 216 | 2032/01 | $1,370.48 | $3,768.52 | $0.00 | $836.67 | $100.00 | $6,075.66 | $752,333.13 |
| 217 | 2032/02 | $1,377.33 | $3,761.67 | $0.00 | $836.67 | $100.00 | $6,075.66 | $750,955.80 |
| 218 | 2032/03 | $1,384.22 | $3,754.78 | $0.00 | $836.67 | $100.00 | $6,075.66 | $749,571.59 |
| 219 | 2032/04 | $1,391.14 | $3,747.86 | $0.00 | $836.67 | $100.00 | $6,075.66 | $748,180.45 |
| 220 | 2032/05 | $1,398.09 | $3,740.90 | $0.00 | $836.67 | $100.00 | $6,075.66 | $746,782.36 |
| 221 | 2032/06 | $1,405.08 | $3,733.91 | $0.00 | $836.67 | $100.00 | $6,075.66 | $745,377.27 |
| 222 | 2032/07 | $1,412.11 | $3,726.89 | $0.00 | $836.67 | $100.00 | $6,075.66 | $743,965.16 |
| 223 | 2032/08 | $1,419.17 | $3,719.83 | $0.00 | $836.67 | $100.00 | $6,075.66 | $742,545.99 |
| 224 | 2032/09 | $1,426.27 | $3,712.73 | $0.00 | $836.67 | $100.00 | $6,075.66 | $741,119.73 |
| 225 | 2032/10 | $1,433.40 | $3,705.60 | $0.00 | $836.67 | $100.00 | $6,075.66 | $739,686.33 |
| 226 | 2032/11 | $1,440.56 | $3,698.43 | $0.00 | $836.67 | $100.00 | $6,075.66 | $738,245.77 |
| 227 | 2032/12 | $1,447.77 | $3,691.23 | $0.00 | $836.67 | $100.00 | $6,075.66 | $736,798.00 |
| 228 | 2033/01 | $1,455.01 | $3,683.99 | $0.00 | $836.67 | $100.00 | $6,075.66 | $735,343.00 |
| 229 | 2033/02 | $1,462.28 | $3,676.71 | $0.00 | $836.67 | $100.00 | $6,075.66 | $733,880.72 |
| 230 | 2033/03 | $1,469.59 | $3,669.40 | $0.00 | $836.67 | $100.00 | $6,075.66 | $732,411.12 |
| 231 | 2033/04 | $1,476.94 | $3,662.06 | $0.00 | $836.67 | $100.00 | $6,075.66 | $730,934.18 |
| 232 | 2033/05 | $1,484.32 | $3,654.67 | $0.00 | $836.67 | $100.00 | $6,075.66 | $729,449.86 |
| 233 | 2033/06 | $1,491.75 | $3,647.25 | $0.00 | $836.67 | $100.00 | $6,075.66 | $727,958.11 |
| 234 | 2033/07 | $1,499.20 | $3,639.79 | $0.00 | $836.67 | $100.00 | $6,075.66 | $726,458.91 |
| 235 | 2033/08 | $1,506.70 | $3,632.29 | $0.00 | $836.67 | $100.00 | $6,075.66 | $724,952.21 |
| 236 | 2033/09 | $1,514.23 | $3,624.76 | $0.00 | $836.67 | $100.00 | $6,075.66 | $723,437.97 |
| 237 | 2033/10 | $1,521.81 | $3,617.19 | $0.00 | $836.67 | $100.00 | $6,075.66 | $721,916.17 |
| 238 | 2033/11 | $1,529.41 | $3,609.58 | $0.00 | $836.67 | $100.00 | $6,075.66 | $720,386.75 |
| 239 | 2033/12 | $1,537.06 | $3,601.93 | $0.00 | $836.67 | $100.00 | $6,075.66 | $718,849.69 |
| 240 | 2034/01 | $1,544.75 | $3,594.25 | $0.00 | $836.67 | $100.00 | $6,075.66 | $717,304.94 |
| 241 | 2034/02 | $1,552.47 | $3,586.52 | $0.00 | $836.67 | $100.00 | $6,075.66 | $715,752.47 |
| 242 | 2034/03 | $1,560.23 | $3,578.76 | $0.00 | $836.67 | $100.00 | $6,075.66 | $714,192.24 |
| 243 | 2034/04 | $1,568.03 | $3,570.96 | $0.00 | $836.67 | $100.00 | $6,075.66 | $712,624.21 |
| 244 | 2034/05 | $1,575.87 | $3,563.12 | $0.00 | $836.67 | $100.00 | $6,075.66 | $711,048.33 |
| 245 | 2034/06 | $1,583.75 | $3,555.24 | $0.00 | $836.67 | $100.00 | $6,075.66 | $709,464.58 |
| 246 | 2034/07 | $1,591.67 | $3,547.32 | $0.00 | $836.67 | $100.00 | $6,075.66 | $707,872.91 |
| 247 | 2034/08 | $1,599.63 | $3,539.36 | $0.00 | $836.67 | $100.00 | $6,075.66 | $706,273.27 |
| 248 | 2034/09 | $1,607.63 | $3,531.37 | $0.00 | $836.67 | $100.00 | $6,075.66 | $704,665.65 |
| 249 | 2034/10 | $1,615.67 | $3,523.33 | $0.00 | $836.67 | $100.00 | $6,075.66 | $703,049.98 |
| 250 | 2034/11 | $1,623.75 | $3,515.25 | $0.00 | $836.67 | $100.00 | $6,075.66 | $701,426.23 |
| 251 | 2034/12 | $1,631.86 | $3,507.13 | $0.00 | $836.67 | $100.00 | $6,075.66 | $699,794.37 |
| 252 | 2035/01 | $1,640.02 | $3,498.97 | $0.00 | $836.67 | $100.00 | $6,075.66 | $698,154.35 |
| 253 | 2035/02 | $1,648.22 | $3,490.77 | $0.00 | $836.67 | $100.00 | $6,075.66 | $696,506.12 |
| 254 | 2035/03 | $1,656.46 | $3,482.53 | $0.00 | $836.67 | $100.00 | $6,075.66 | $694,849.66 |
| 255 | 2035/04 | $1,664.75 | $3,474.25 | $0.00 | $836.67 | $100.00 | $6,075.66 | $693,184.91 |
| 256 | 2035/05 | $1,673.07 | $3,465.92 | $0.00 | $836.67 | $100.00 | $6,075.66 | $691,511.84 |
| 257 | 2035/06 | $1,681.44 | $3,457.56 | $0.00 | $836.67 | $100.00 | $6,075.66 | $689,830.40 |
| 258 | 2035/07 | $1,689.84 | $3,449.15 | $0.00 | $836.67 | $100.00 | $6,075.66 | $688,140.56 |
| 259 | 2035/08 | $1,698.29 | $3,440.70 | $0.00 | $836.67 | $100.00 | $6,075.66 | $686,442.27 |
| 260 | 2035/09 | $1,706.78 | $3,432.21 | $0.00 | $836.67 | $100.00 | $6,075.66 | $684,735.48 |
| 261 | 2035/10 | $1,715.32 | $3,423.68 | $0.00 | $836.67 | $100.00 | $6,075.66 | $683,020.16 |
| 262 | 2035/11 | $1,723.89 | $3,415.10 | $0.00 | $836.67 | $100.00 | $6,075.66 | $681,296.27 |
| 263 | 2035/12 | $1,732.51 | $3,406.48 | $0.00 | $836.67 | $100.00 | $6,075.66 | $679,563.76 |
| 264 | 2036/01 | $1,741.18 | $3,397.82 | $0.00 | $836.67 | $100.00 | $6,075.66 | $677,822.58 |
| 265 | 2036/02 | $1,749.88 | $3,389.11 | $0.00 | $836.67 | $100.00 | $6,075.66 | $676,072.70 |
| 266 | 2036/03 | $1,758.63 | $3,380.36 | $0.00 | $836.67 | $100.00 | $6,075.66 | $674,314.06 |
| 267 | 2036/04 | $1,767.43 | $3,371.57 | $0.00 | $836.67 | $100.00 | $6,075.66 | $672,546.64 |
| 268 | 2036/05 | $1,776.26 | $3,362.73 | $0.00 | $836.67 | $100.00 | $6,075.66 | $670,770.38 |
| 269 | 2036/06 | $1,785.14 | $3,353.85 | $0.00 | $836.67 | $100.00 | $6,075.66 | $668,985.23 |
| 270 | 2036/07 | $1,794.07 | $3,344.93 | $0.00 | $836.67 | $100.00 | $6,075.66 | $667,191.16 |
| 271 | 2036/08 | $1,803.04 | $3,335.96 | $0.00 | $836.67 | $100.00 | $6,075.66 | $665,388.13 |
| 272 | 2036/09 | $1,812.05 | $3,326.94 | $0.00 | $836.67 | $100.00 | $6,075.66 | $663,576.07 |
| 273 | 2036/10 | $1,821.12 | $3,317.88 | $0.00 | $836.67 | $100.00 | $6,075.66 | $661,754.96 |
| 274 | 2036/11 | $1,830.22 | $3,308.77 | $0.00 | $836.67 | $100.00 | $6,075.66 | $659,924.73 |
| 275 | 2036/12 | $1,839.37 | $3,299.62 | $0.00 | $836.67 | $100.00 | $6,075.66 | $658,085.36 |
| 276 | 2037/01 | $1,848.57 | $3,290.43 | $0.00 | $836.67 | $100.00 | $6,075.66 | $656,236.79 |
| 277 | 2037/02 | $1,857.81 | $3,281.18 | $0.00 | $836.67 | $100.00 | $6,075.66 | $654,378.98 |
| 278 | 2037/03 | $1,867.10 | $3,271.89 | $0.00 | $836.67 | $100.00 | $6,075.66 | $652,511.88 |
| 279 | 2037/04 | $1,876.44 | $3,262.56 | $0.00 | $836.67 | $100.00 | $6,075.66 | $650,635.45 |
| 280 | 2037/05 | $1,885.82 | $3,253.18 | $0.00 | $836.67 | $100.00 | $6,075.66 | $648,749.63 |
| 281 | 2037/06 | $1,895.25 | $3,243.75 | $0.00 | $836.67 | $100.00 | $6,075.66 | $646,854.38 |
| 282 | 2037/07 | $1,904.72 | $3,234.27 | $0.00 | $836.67 | $100.00 | $6,075.66 | $644,949.66 |
| 283 | 2037/08 | $1,914.25 | $3,224.75 | $0.00 | $836.67 | $100.00 | $6,075.66 | $643,035.41 |
| 284 | 2037/09 | $1,923.82 | $3,215.18 | $0.00 | $836.67 | $100.00 | $6,075.66 | $641,111.59 |
| 285 | 2037/10 | $1,933.44 | $3,205.56 | $0.00 | $836.67 | $100.00 | $6,075.66 | $639,178.15 |
| 286 | 2037/11 | $1,943.10 | $3,195.89 | $0.00 | $836.67 | $100.00 | $6,075.66 | $637,235.05 |
| 287 | 2037/12 | $1,952.82 | $3,186.18 | $0.00 | $836.67 | $100.00 | $6,075.66 | $635,282.23 |
| 288 | 2038/01 | $1,962.58 | $3,176.41 | $0.00 | $836.67 | $100.00 | $6,075.66 | $633,319.65 |
| 289 | 2038/02 | $1,972.40 | $3,166.60 | $0.00 | $836.67 | $100.00 | $6,075.66 | $631,347.25 |
| 290 | 2038/03 | $1,982.26 | $3,156.74 | $0.00 | $836.67 | $100.00 | $6,075.66 | $629,364.99 |
| 291 | 2038/04 | $1,992.17 | $3,146.82 | $0.00 | $836.67 | $100.00 | $6,075.66 | $627,372.82 |
| 292 | 2038/05 | $2,002.13 | $3,136.86 | $0.00 | $836.67 | $100.00 | $6,075.66 | $625,370.69 |
| 293 | 2038/06 | $2,012.14 | $3,126.85 | $0.00 | $836.67 | $100.00 | $6,075.66 | $623,358.55 |
| 294 | 2038/07 | $2,022.20 | $3,116.79 | $0.00 | $836.67 | $100.00 | $6,075.66 | $621,336.34 |
| 295 | 2038/08 | $2,032.31 | $3,106.68 | $0.00 | $836.67 | $100.00 | $6,075.66 | $619,304.03 |
| 296 | 2038/09 | $2,042.48 | $3,096.52 | $0.00 | $836.67 | $100.00 | $6,075.66 | $617,261.55 |
| 297 | 2038/10 | $2,052.69 | $3,086.31 | $0.00 | $836.67 | $100.00 | $6,075.66 | $615,208.87 |
| 298 | 2038/11 | $2,062.95 | $3,076.04 | $0.00 | $836.67 | $100.00 | $6,075.66 | $613,145.92 |
| 299 | 2038/12 | $2,073.27 | $3,065.73 | $0.00 | $836.67 | $100.00 | $6,075.66 | $611,072.65 |
| 300 | 2039/01 | $2,083.63 | $3,055.36 | $0.00 | $836.67 | $100.00 | $6,075.66 | $608,989.02 |
| 301 | 2039/02 | $2,094.05 | $3,044.95 | $0.00 | $836.67 | $100.00 | $6,075.66 | $606,894.97 |
| 302 | 2039/03 | $2,104.52 | $3,034.47 | $0.00 | $836.67 | $100.00 | $6,075.66 | $604,790.45 |
| 303 | 2039/04 | $2,115.04 | $3,023.95 | $0.00 | $836.67 | $100.00 | $6,075.66 | $602,675.40 |
| 304 | 2039/05 | $2,125.62 | $3,013.38 | $0.00 | $836.67 | $100.00 | $6,075.66 | $600,549.78 |
| 305 | 2039/06 | $2,136.25 | $3,002.75 | $0.00 | $836.67 | $100.00 | $6,075.66 | $598,413.54 |
| 306 | 2039/07 | $2,146.93 | $2,992.07 | $0.00 | $836.67 | $100.00 | $6,075.66 | $596,266.61 |
| 307 | 2039/08 | $2,157.66 | $2,981.33 | $0.00 | $836.67 | $100.00 | $6,075.66 | $594,108.95 |
| 308 | 2039/09 | $2,168.45 | $2,970.54 | $0.00 | $836.67 | $100.00 | $6,075.66 | $591,940.50 |
| 309 | 2039/10 | $2,179.29 | $2,959.70 | $0.00 | $836.67 | $100.00 | $6,075.66 | $589,761.20 |
| 310 | 2039/11 | $2,190.19 | $2,948.81 | $0.00 | $836.67 | $100.00 | $6,075.66 | $587,571.02 |
| 311 | 2039/12 | $2,201.14 | $2,937.86 | $0.00 | $836.67 | $100.00 | $6,075.66 | $585,369.87 |
| 312 | 2040/01 | $2,212.15 | $2,926.85 | $0.00 | $836.67 | $100.00 | $6,075.66 | $583,157.73 |
| 313 | 2040/02 | $2,223.21 | $2,915.79 | $0.00 | $836.67 | $100.00 | $6,075.66 | $580,934.52 |
| 314 | 2040/03 | $2,234.32 | $2,904.67 | $0.00 | $836.67 | $100.00 | $6,075.66 | $578,700.20 |
| 315 | 2040/04 | $2,245.49 | $2,893.50 | $0.00 | $836.67 | $100.00 | $6,075.66 | $576,454.70 |
| 316 | 2040/05 | $2,256.72 | $2,882.27 | $0.00 | $836.67 | $100.00 | $6,075.66 | $574,197.98 |
| 317 | 2040/06 | $2,268.01 | $2,870.99 | $0.00 | $836.67 | $100.00 | $6,075.66 | $571,929.98 |
| 318 | 2040/07 | $2,279.35 | $2,859.65 | $0.00 | $836.67 | $100.00 | $6,075.66 | $569,650.63 |
| 319 | 2040/08 | $2,290.74 | $2,848.25 | $0.00 | $836.67 | $100.00 | $6,075.66 | $567,359.89 |
| 320 | 2040/09 | $2,302.20 | $2,836.80 | $0.00 | $836.67 | $100.00 | $6,075.66 | $565,057.69 |
| 321 | 2040/10 | $2,313.71 | $2,825.29 | $0.00 | $836.67 | $100.00 | $6,075.66 | $562,743.99 |
| 322 | 2040/11 | $2,325.28 | $2,813.72 | $0.00 | $836.67 | $100.00 | $6,075.66 | $560,418.71 |
| 323 | 2040/12 | $2,336.90 | $2,802.09 | $0.00 | $836.67 | $100.00 | $6,075.66 | $558,081.81 |
| 324 | 2041/01 | $2,348.59 | $2,790.41 | $0.00 | $836.67 | $100.00 | $6,075.66 | $555,733.22 |
| 325 | 2041/02 | $2,360.33 | $2,778.67 | $0.00 | $836.67 | $100.00 | $6,075.66 | $553,372.89 |
| 326 | 2041/03 | $2,372.13 | $2,766.86 | $0.00 | $836.67 | $100.00 | $6,075.66 | $551,000.76 |
| 327 | 2041/04 | $2,383.99 | $2,755.00 | $0.00 | $836.67 | $100.00 | $6,075.66 | $548,616.77 |
| 328 | 2041/05 | $2,395.91 | $2,743.08 | $0.00 | $836.67 | $100.00 | $6,075.66 | $546,220.86 |
| 329 | 2041/06 | $2,407.89 | $2,731.10 | $0.00 | $836.67 | $100.00 | $6,075.66 | $543,812.97 |
| 330 | 2041/07 | $2,419.93 | $2,719.06 | $0.00 | $836.67 | $100.00 | $6,075.66 | $541,393.04 |
| 331 | 2041/08 | $2,432.03 | $2,706.97 | $0.00 | $836.67 | $100.00 | $6,075.66 | $538,961.01 |
| 332 | 2041/09 | $2,444.19 | $2,694.81 | $0.00 | $836.67 | $100.00 | $6,075.66 | $536,516.82 |
| 333 | 2041/10 | $2,456.41 | $2,682.58 | $0.00 | $836.67 | $100.00 | $6,075.66 | $534,060.41 |
| 334 | 2041/11 | $2,468.69 | $2,670.30 | $0.00 | $836.67 | $100.00 | $6,075.66 | $531,591.71 |
| 335 | 2041/12 | $2,481.04 | $2,657.96 | $0.00 | $836.67 | $100.00 | $6,075.66 | $529,110.68 |
| 336 | 2042/01 | $2,493.44 | $2,645.55 | $0.00 | $836.67 | $100.00 | $6,075.66 | $526,617.23 |
| 337 | 2042/02 | $2,505.91 | $2,633.09 | $0.00 | $836.67 | $100.00 | $6,075.66 | $524,111.32 |
| 338 | 2042/03 | $2,518.44 | $2,620.56 | $0.00 | $836.67 | $100.00 | $6,075.66 | $521,592.89 |
| 339 | 2042/04 | $2,531.03 | $2,607.96 | $0.00 | $836.67 | $100.00 | $6,075.66 | $519,061.86 |
| 340 | 2042/05 | $2,543.69 | $2,595.31 | $0.00 | $836.67 | $100.00 | $6,075.66 | $516,518.17 |
| 341 | 2042/06 | $2,556.40 | $2,582.59 | $0.00 | $836.67 | $100.00 | $6,075.66 | $513,961.76 |
| 342 | 2042/07 | $2,569.19 | $2,569.81 | $0.00 | $836.67 | $100.00 | $6,075.66 | $511,392.58 |
| 343 | 2042/08 | $2,582.03 | $2,556.96 | $0.00 | $836.67 | $100.00 | $6,075.66 | $508,810.55 |
| 344 | 2042/09 | $2,594.94 | $2,544.05 | $0.00 | $836.67 | $100.00 | $6,075.66 | $506,215.60 |
| 345 | 2042/10 | $2,607.92 | $2,531.08 | $0.00 | $836.67 | $100.00 | $6,075.66 | $503,607.69 |
| 346 | 2042/11 | $2,620.96 | $2,518.04 | $0.00 | $836.67 | $100.00 | $6,075.66 | $500,986.73 |
| 347 | 2042/12 | $2,634.06 | $2,504.93 | $0.00 | $836.67 | $100.00 | $6,075.66 | $498,352.67 |
| 348 | 2043/01 | $2,647.23 | $2,491.76 | $0.00 | $836.67 | $100.00 | $6,075.66 | $495,705.43 |
| 349 | 2043/02 | $2,660.47 | $2,478.53 | $0.00 | $836.67 | $100.00 | $6,075.66 | $493,044.97 |
| 350 | 2043/03 | $2,673.77 | $2,465.22 | $0.00 | $836.67 | $100.00 | $6,075.66 | $490,371.20 |
| 351 | 2043/04 | $2,687.14 | $2,451.86 | $0.00 | $836.67 | $100.00 | $6,075.66 | $487,684.06 |
| 352 | 2043/05 | $2,700.58 | $2,438.42 | $0.00 | $836.67 | $100.00 | $6,075.66 | $484,983.48 |
| 353 | 2043/06 | $2,714.08 | $2,424.92 | $0.00 | $836.67 | $100.00 | $6,075.66 | $482,269.40 |
| 354 | 2043/07 | $2,727.65 | $2,411.35 | $0.00 | $836.67 | $100.00 | $6,075.66 | $479,541.75 |
| 355 | 2043/08 | $2,741.29 | $2,397.71 | $0.00 | $836.67 | $100.00 | $6,075.66 | $476,800.47 |
| 356 | 2043/09 | $2,754.99 | $2,384.00 | $0.00 | $836.67 | $100.00 | $6,075.66 | $474,045.47 |
| 357 | 2043/10 | $2,768.77 | $2,370.23 | $0.00 | $836.67 | $100.00 | $6,075.66 | $471,276.71 |
| 358 | 2043/11 | $2,782.61 | $2,356.38 | $0.00 | $836.67 | $100.00 | $6,075.66 | $468,494.10 |
| 359 | 2043/12 | $2,796.52 | $2,342.47 | $0.00 | $836.67 | $100.00 | $6,075.66 | $465,697.57 |
| 360 | 2044/01 | $2,810.51 | $2,328.49 | $0.00 | $836.67 | $100.00 | $6,075.66 | $462,887.06 |
| 361 | 2044/02 | $2,824.56 | $2,314.44 | $0.00 | $836.67 | $100.00 | $6,075.66 | $460,062.50 |
| 362 | 2044/03 | $2,838.68 | $2,300.31 | $0.00 | $836.67 | $100.00 | $6,075.66 | $457,223.82 |
| 363 | 2044/04 | $2,852.88 | $2,286.12 | $0.00 | $836.67 | $100.00 | $6,075.66 | $454,370.94 |
| 364 | 2044/05 | $2,867.14 | $2,271.85 | $0.00 | $836.67 | $100.00 | $6,075.66 | $451,503.80 |
| 365 | 2044/06 | $2,881.48 | $2,257.52 | $0.00 | $836.67 | $100.00 | $6,075.66 | $448,622.33 |
| 366 | 2044/07 | $2,895.88 | $2,243.11 | $0.00 | $836.67 | $100.00 | $6,075.66 | $445,726.44 |
| 367 | 2044/08 | $2,910.36 | $2,228.63 | $0.00 | $836.67 | $100.00 | $6,075.66 | $442,816.08 |
| 368 | 2044/09 | $2,924.92 | $2,214.08 | $0.00 | $836.67 | $100.00 | $6,075.66 | $439,891.16 |
| 369 | 2044/10 | $2,939.54 | $2,199.46 | $0.00 | $836.67 | $100.00 | $6,075.66 | $436,951.62 |
| 370 | 2044/11 | $2,954.24 | $2,184.76 | $0.00 | $836.67 | $100.00 | $6,075.66 | $433,997.39 |
| 371 | 2044/12 | $2,969.01 | $2,169.99 | $0.00 | $836.67 | $100.00 | $6,075.66 | $431,028.38 |
| 372 | 2045/01 | $2,983.85 | $2,155.14 | $0.00 | $836.67 | $100.00 | $6,075.66 | $428,044.53 |
| 373 | 2045/02 | $2,998.77 | $2,140.22 | $0.00 | $836.67 | $100.00 | $6,075.66 | $425,045.75 |
| 374 | 2045/03 | $3,013.77 | $2,125.23 | $0.00 | $836.67 | $100.00 | $6,075.66 | $422,031.99 |
| 375 | 2045/04 | $3,028.84 | $2,110.16 | $0.00 | $836.67 | $100.00 | $6,075.66 | $419,003.15 |
| 376 | 2045/05 | $3,043.98 | $2,095.02 | $0.00 | $836.67 | $100.00 | $6,075.66 | $415,959.17 |
| 377 | 2045/06 | $3,059.20 | $2,079.80 | $0.00 | $836.67 | $100.00 | $6,075.66 | $412,899.97 |
| 378 | 2045/07 | $3,074.50 | $2,064.50 | $0.00 | $836.67 | $100.00 | $6,075.66 | $409,825.48 |
| 379 | 2045/08 | $3,089.87 | $2,049.13 | $0.00 | $836.67 | $100.00 | $6,075.66 | $406,735.61 |
| 380 | 2045/09 | $3,105.32 | $2,033.68 | $0.00 | $836.67 | $100.00 | $6,075.66 | $403,630.29 |
| 381 | 2045/10 | $3,120.84 | $2,018.15 | $0.00 | $836.67 | $100.00 | $6,075.66 | $400,509.45 |
| 382 | 2045/11 | $3,136.45 | $2,002.55 | $0.00 | $836.67 | $100.00 | $6,075.66 | $397,373.00 |
| 383 | 2045/12 | $3,152.13 | $1,986.86 | $0.00 | $836.67 | $100.00 | $6,075.66 | $394,220.87 |
| 384 | 2046/01 | $3,167.89 | $1,971.10 | $0.00 | $836.67 | $100.00 | $6,075.66 | $391,052.98 |
| 385 | 2046/02 | $3,183.73 | $1,955.26 | $0.00 | $836.67 | $100.00 | $6,075.66 | $387,869.25 |
| 386 | 2046/03 | $3,199.65 | $1,939.35 | $0.00 | $836.67 | $100.00 | $6,075.66 | $384,669.60 |
| 387 | 2046/04 | $3,215.65 | $1,923.35 | $0.00 | $836.67 | $100.00 | $6,075.66 | $381,453.95 |
| 388 | 2046/05 | $3,231.73 | $1,907.27 | $0.00 | $836.67 | $100.00 | $6,075.66 | $378,222.22 |
| 389 | 2046/06 | $3,247.88 | $1,891.11 | $0.00 | $836.67 | $100.00 | $6,075.66 | $374,974.34 |
| 390 | 2046/07 | $3,264.12 | $1,874.87 | $0.00 | $836.67 | $100.00 | $6,075.66 | $371,710.22 |
| 391 | 2046/08 | $3,280.44 | $1,858.55 | $0.00 | $836.67 | $100.00 | $6,075.66 | $368,429.77 |
| 392 | 2046/09 | $3,296.85 | $1,842.15 | $0.00 | $836.67 | $100.00 | $6,075.66 | $365,132.93 |
| 393 | 2046/10 | $3,313.33 | $1,825.66 | $0.00 | $836.67 | $100.00 | $6,075.66 | $361,819.59 |
| 394 | 2046/11 | $3,329.90 | $1,809.10 | $0.00 | $836.67 | $100.00 | $6,075.66 | $358,489.70 |
| 395 | 2046/12 | $3,346.55 | $1,792.45 | $0.00 | $836.67 | $100.00 | $6,075.66 | $355,143.15 |
| 396 | 2047/01 | $3,363.28 | $1,775.72 | $0.00 | $836.67 | $100.00 | $6,075.66 | $351,779.87 |
| 397 | 2047/02 | $3,380.10 | $1,758.90 | $0.00 | $836.67 | $100.00 | $6,075.66 | $348,399.77 |
| 398 | 2047/03 | $3,397.00 | $1,742.00 | $0.00 | $836.67 | $100.00 | $6,075.66 | $345,002.78 |
| 399 | 2047/04 | $3,413.98 | $1,725.01 | $0.00 | $836.67 | $100.00 | $6,075.66 | $341,588.80 |
| 400 | 2047/05 | $3,431.05 | $1,707.94 | $0.00 | $836.67 | $100.00 | $6,075.66 | $338,157.74 |
| 401 | 2047/06 | $3,448.21 | $1,690.79 | $0.00 | $836.67 | $100.00 | $6,075.66 | $334,709.54 |
| 402 | 2047/07 | $3,465.45 | $1,673.55 | $0.00 | $836.67 | $100.00 | $6,075.66 | $331,244.09 |
| 403 | 2047/08 | $3,482.77 | $1,656.22 | $0.00 | $836.67 | $100.00 | $6,075.66 | $327,761.32 |
| 404 | 2047/09 | $3,500.19 | $1,638.81 | $0.00 | $836.67 | $100.00 | $6,075.66 | $324,261.13 |
| 405 | 2047/10 | $3,517.69 | $1,621.31 | $0.00 | $836.67 | $100.00 | $6,075.66 | $320,743.44 |
| 406 | 2047/11 | $3,535.28 | $1,603.72 | $0.00 | $836.67 | $100.00 | $6,075.66 | $317,208.16 |
| 407 | 2047/12 | $3,552.95 | $1,586.04 | $0.00 | $836.67 | $100.00 | $6,075.66 | $313,655.20 |
| 408 | 2048/01 | $3,570.72 | $1,568.28 | $0.00 | $836.67 | $100.00 | $6,075.66 | $310,084.48 |
| 409 | 2048/02 | $3,588.57 | $1,550.42 | $0.00 | $836.67 | $100.00 | $6,075.66 | $306,495.91 |
| 410 | 2048/03 | $3,606.52 | $1,532.48 | $0.00 | $836.67 | $100.00 | $6,075.66 | $302,889.40 |
| 411 | 2048/04 | $3,624.55 | $1,514.45 | $0.00 | $836.67 | $100.00 | $6,075.66 | $299,264.85 |
| 412 | 2048/05 | $3,642.67 | $1,496.32 | $0.00 | $836.67 | $100.00 | $6,075.66 | $295,622.18 |
| 413 | 2048/06 | $3,660.88 | $1,478.11 | $0.00 | $836.67 | $100.00 | $6,075.66 | $291,961.29 |
| 414 | 2048/07 | $3,679.19 | $1,459.81 | $0.00 | $836.67 | $100.00 | $6,075.66 | $288,282.10 |
| 415 | 2048/08 | $3,697.58 | $1,441.41 | $0.00 | $836.67 | $100.00 | $6,075.66 | $284,584.52 |
| 416 | 2048/09 | $3,716.07 | $1,422.92 | $0.00 | $836.67 | $100.00 | $6,075.66 | $280,868.45 |
| 417 | 2048/10 | $3,734.65 | $1,404.34 | $0.00 | $836.67 | $100.00 | $6,075.66 | $277,133.79 |
| 418 | 2048/11 | $3,753.33 | $1,385.67 | $0.00 | $836.67 | $100.00 | $6,075.66 | $273,380.47 |
| 419 | 2048/12 | $3,772.09 | $1,366.90 | $0.00 | $836.67 | $100.00 | $6,075.66 | $269,608.37 |
| 420 | 2049/01 | $3,790.95 | $1,348.04 | $0.00 | $836.67 | $100.00 | $6,075.66 | $265,817.42 |
| 421 | 2049/02 | $3,809.91 | $1,329.09 | $0.00 | $836.67 | $100.00 | $6,075.66 | $262,007.51 |
| 422 | 2049/03 | $3,828.96 | $1,310.04 | $0.00 | $836.67 | $100.00 | $6,075.66 | $258,178.55 |
| 423 | 2049/04 | $3,848.10 | $1,290.89 | $0.00 | $836.67 | $100.00 | $6,075.66 | $254,330.45 |
| 424 | 2049/05 | $3,867.34 | $1,271.65 | $0.00 | $836.67 | $100.00 | $6,075.66 | $250,463.11 |
| 425 | 2049/06 | $3,886.68 | $1,252.32 | $0.00 | $836.67 | $100.00 | $6,075.66 | $246,576.43 |
| 426 | 2049/07 | $3,906.11 | $1,232.88 | $0.00 | $836.67 | $100.00 | $6,075.66 | $242,670.31 |
| 427 | 2049/08 | $3,925.64 | $1,213.35 | $0.00 | $836.67 | $100.00 | $6,075.66 | $238,744.67 |
| 428 | 2049/09 | $3,945.27 | $1,193.72 | $0.00 | $836.67 | $100.00 | $6,075.66 | $234,799.40 |
| 429 | 2049/10 | $3,965.00 | $1,174.00 | $0.00 | $836.67 | $100.00 | $6,075.66 | $230,834.40 |
| 430 | 2049/11 | $3,984.82 | $1,154.17 | $0.00 | $836.67 | $100.00 | $6,075.66 | $226,849.58 |
| 431 | 2049/12 | $4,004.75 | $1,134.25 | $0.00 | $836.67 | $100.00 | $6,075.66 | $222,844.83 |
| 432 | 2050/01 | $4,024.77 | $1,114.22 | $0.00 | $836.67 | $100.00 | $6,075.66 | $218,820.06 |
| 433 | 2050/02 | $4,044.90 | $1,094.10 | $0.00 | $836.67 | $100.00 | $6,075.66 | $214,775.16 |
| 434 | 2050/03 | $4,065.12 | $1,073.88 | $0.00 | $836.67 | $100.00 | $6,075.66 | $210,710.04 |
| 435 | 2050/04 | $4,085.45 | $1,053.55 | $0.00 | $836.67 | $100.00 | $6,075.66 | $206,624.60 |
| 436 | 2050/05 | $4,105.87 | $1,033.12 | $0.00 | $836.67 | $100.00 | $6,075.66 | $202,518.73 |
| 437 | 2050/06 | $4,126.40 | $1,012.59 | $0.00 | $836.67 | $100.00 | $6,075.66 | $198,392.32 |
| 438 | 2050/07 | $4,147.03 | $991.96 | $0.00 | $836.67 | $100.00 | $6,075.66 | $194,245.29 |
| 439 | 2050/08 | $4,167.77 | $971.23 | $0.00 | $836.67 | $100.00 | $6,075.66 | $190,077.52 |
| 440 | 2050/09 | $4,188.61 | $950.39 | $0.00 | $836.67 | $100.00 | $6,075.66 | $185,888.91 |
| 441 | 2050/10 | $4,209.55 | $929.44 | $0.00 | $836.67 | $100.00 | $6,075.66 | $181,679.36 |
| 442 | 2050/11 | $4,230.60 | $908.40 | $0.00 | $836.67 | $100.00 | $6,075.66 | $177,448.76 |
| 443 | 2050/12 | $4,251.75 | $887.24 | $0.00 | $836.67 | $100.00 | $6,075.66 | $173,197.01 |
| 444 | 2051/01 | $4,273.01 | $865.99 | $0.00 | $836.67 | $100.00 | $6,075.66 | $168,924.00 |
| 445 | 2051/02 | $4,294.38 | $844.62 | $0.00 | $836.67 | $100.00 | $6,075.66 | $164,629.63 |
| 446 | 2051/03 | $4,315.85 | $823.15 | $0.00 | $836.67 | $100.00 | $6,075.66 | $160,313.78 |
| 447 | 2051/04 | $4,337.43 | $801.57 | $0.00 | $836.67 | $100.00 | $6,075.66 | $155,976.35 |
| 448 | 2051/05 | $4,359.11 | $779.88 | $0.00 | $836.67 | $100.00 | $6,075.66 | $151,617.24 |
| 449 | 2051/06 | $4,380.91 | $758.09 | $0.00 | $836.67 | $100.00 | $6,075.66 | $147,236.33 |
| 450 | 2051/07 | $4,402.81 | $736.18 | $0.00 | $836.67 | $100.00 | $6,075.66 | $142,833.52 |
| 451 | 2051/08 | $4,424.83 | $714.17 | $0.00 | $836.67 | $100.00 | $6,075.66 | $138,408.69 |
| 452 | 2051/09 | $4,446.95 | $692.04 | $0.00 | $836.67 | $100.00 | $6,075.66 | $133,961.74 |
| 453 | 2051/10 | $4,469.19 | $669.81 | $0.00 | $836.67 | $100.00 | $6,075.66 | $129,492.55 |
| 454 | 2051/11 | $4,491.53 | $647.46 | $0.00 | $836.67 | $100.00 | $6,075.66 | $125,001.02 |
| 455 | 2051/12 | $4,513.99 | $625.01 | $0.00 | $836.67 | $100.00 | $6,075.66 | $120,487.03 |
| 456 | 2052/01 | $4,536.56 | $602.44 | $0.00 | $836.67 | $100.00 | $6,075.66 | $115,950.47 |
| 457 | 2052/02 | $4,559.24 | $579.75 | $0.00 | $836.67 | $100.00 | $6,075.66 | $111,391.22 |
| 458 | 2052/03 | $4,582.04 | $556.96 | $0.00 | $836.67 | $100.00 | $6,075.66 | $106,809.18 |
| 459 | 2052/04 | $4,604.95 | $534.05 | $0.00 | $836.67 | $100.00 | $6,075.66 | $102,204.23 |
| 460 | 2052/05 | $4,627.97 | $511.02 | $0.00 | $836.67 | $100.00 | $6,075.66 | $97,576.26 |
| 461 | 2052/06 | $4,651.11 | $487.88 | $0.00 | $836.67 | $100.00 | $6,075.66 | $92,925.15 |
| 462 | 2052/07 | $4,674.37 | $464.63 | $0.00 | $836.67 | $100.00 | $6,075.66 | $88,250.78 |
| 463 | 2052/08 | $4,697.74 | $441.25 | $0.00 | $836.67 | $100.00 | $6,075.66 | $83,553.03 |
| 464 | 2052/09 | $4,721.23 | $417.77 | $0.00 | $836.67 | $100.00 | $6,075.66 | $78,831.80 |
| 465 | 2052/10 | $4,744.84 | $394.16 | $0.00 | $836.67 | $100.00 | $6,075.66 | $74,086.97 |
| 466 | 2052/11 | $4,768.56 | $370.43 | $0.00 | $836.67 | $100.00 | $6,075.66 | $69,318.41 |
| 467 | 2052/12 | $4,792.40 | $346.59 | $0.00 | $836.67 | $100.00 | $6,075.66 | $64,526.00 |
| 468 | 2053/01 | $4,816.37 | $322.63 | $0.00 | $836.67 | $100.00 | $6,075.66 | $59,709.64 |
| 469 | 2053/02 | $4,840.45 | $298.55 | $0.00 | $836.67 | $100.00 | $6,075.66 | $54,869.19 |
| 470 | 2053/03 | $4,864.65 | $274.35 | $0.00 | $836.67 | $100.00 | $6,075.66 | $50,004.54 |
| 471 | 2053/04 | $4,888.97 | $250.02 | $0.00 | $836.67 | $100.00 | $6,075.66 | $45,115.57 |
| 472 | 2053/05 | $4,913.42 | $225.58 | $0.00 | $836.67 | $100.00 | $6,075.66 | $40,202.15 |
| 473 | 2053/06 | $4,937.98 | $201.01 | $0.00 | $836.67 | $100.00 | $6,075.66 | $35,264.17 |
| 474 | 2053/07 | $4,962.67 | $176.32 | $0.00 | $836.67 | $100.00 | $6,075.66 | $30,301.49 |
| 475 | 2053/08 | $4,987.49 | $151.51 | $0.00 | $836.67 | $100.00 | $6,075.66 | $25,314.00 |
| 476 | 2053/09 | $5,012.43 | $126.57 | $0.00 | $836.67 | $100.00 | $6,075.66 | $20,301.58 |
| 477 | 2053/10 | $5,037.49 | $101.51 | $0.00 | $836.67 | $100.00 | $6,075.66 | $15,264.09 |
| 478 | 2053/11 | $5,062.67 | $76.32 | $0.00 | $836.67 | $100.00 | $6,075.66 | $10,201.42 |
| 479 | 2053/12 | $5,087.99 | $51.01 | $0.00 | $836.67 | $100.00 | $6,075.66 | $5,113.43 |
| 480 | 2054/01 | $5,113.43 | $25.57 | $0.00 | $836.67 | $100.00 | $6,075.66 | $0.00 |
| Totals | $934,000.00 | $1,532,717.79 | $13,620.83 | $401,600.00 | $48,000.00 | $2,929,938.63 |
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.