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 $1,050,000.00 at 4.5% interest rate for a $1,150,000.00 home, you need to have a monthly payment of $5,728.74. You will make a total of 480 payments and you will pay off your mortgage on 2054/09. Consult with a Mortgage Specialist
Loan Comparison
You can save $210,780.35 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 | $4,403.59 | 4.5% | 600 months | $2,742,155.53 | $1,592,155.53 |
| 50 years | Bi-Weekly | $2,201.80 | 4.5% | 512 months | $2,461,455.42 | $1,311,455.42 |
| 45 years | Monthly | $4,538.88 | 4.5% | 540 months | $2,550,993.69 | $1,400,993.69 |
| 45 years | Bi-Weekly | $2,269.44 | 4.5% | 461 months | $2,305,831.07 | $1,155,831.07 |
| 40 years | Monthly | $4,720.41 | 4.5% | 480 months | $2,365,796.70 | $1,215,796.70 |
| 40 years | Bi-Weekly | $2,360.21 | 4.5% | 409 months | $2,155,016.35 | $1,005,016.35 |
| 35 years | Monthly | $4,969.20 | 4.5% | 420 months | $2,187,062.19 | $1,037,062.19 |
| 35 years | Bi-Weekly | $2,484.60 | 4.5% | 358 months | $2,009,304.71 | $859,304.71 |
| 30 years | Monthly | $5,320.20 | 4.5% | 360 months | $2,015,270.47 | $865,270.47 |
| 30 years | Bi-Weekly | $2,660.10 | 4.5% | 307 months | $1,868,972.79 | $718,972.79 |
| 25 years | Monthly | $5,836.24 | 4.5% | 300 months | $1,850,872.31 | $700,872.31 |
| 25 years | Bi-Weekly | $2,918.12 | 4.5% | 256 months | $1,734,274.85 | $584,274.85 |
| 20 years | Monthly | $6,642.82 | 4.5% | 240 months | $1,694,276.43 | $544,276.43 |
| 20 years | Bi-Weekly | $3,321.41 | 4.5% | 205 months | $1,605,437.22 | $455,437.22 |
| 15 years | Monthly | $8,032.43 | 4.5% | 180 months | $1,545,837.32 | $395,837.32 |
| 15 years | Bi-Weekly | $4,016.22 | 4.5% | 154 months | $1,482,653.17 | $332,653.17 |
| 10 years | Monthly | $10,882.03 | 4.5% | 120 months | $1,405,843.95 | $255,843.95 |
| 10 years | Bi-Weekly | $5,441.02 | 4.5% | 103 months | $1,366,078.26 | $216,078.26 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/10 | $782.91 | $3,937.50 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,049,217.09 |
| 2 | 2014/11 | $785.85 | $3,934.56 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,048,431.24 |
| 3 | 2014/12 | $788.79 | $3,931.62 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,047,642.45 |
| 4 | 2015/01 | $791.75 | $3,928.66 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,046,850.70 |
| 5 | 2015/02 | $794.72 | $3,925.69 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,046,055.98 |
| 6 | 2015/03 | $797.70 | $3,922.71 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,045,258.28 |
| 7 | 2015/04 | $800.69 | $3,919.72 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,044,457.59 |
| 8 | 2015/05 | $803.69 | $3,916.72 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,043,653.90 |
| 9 | 2015/06 | $806.71 | $3,913.70 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,042,847.19 |
| 10 | 2015/07 | $809.73 | $3,910.68 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,042,037.46 |
| 11 | 2015/08 | $812.77 | $3,907.64 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,041,224.69 |
| 12 | 2015/09 | $815.82 | $3,904.59 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,040,408.87 |
| 13 | 2015/10 | $818.88 | $3,901.53 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,039,589.99 |
| 14 | 2015/11 | $821.95 | $3,898.46 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,038,768.05 |
| 15 | 2015/12 | $825.03 | $3,895.38 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,037,943.02 |
| 16 | 2016/01 | $828.12 | $3,892.29 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,037,114.89 |
| 17 | 2016/02 | $831.23 | $3,889.18 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,036,283.66 |
| 18 | 2016/03 | $834.35 | $3,886.06 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,035,449.32 |
| 19 | 2016/04 | $837.47 | $3,882.93 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,034,611.84 |
| 20 | 2016/05 | $840.62 | $3,879.79 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,033,771.23 |
| 21 | 2016/06 | $843.77 | $3,876.64 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,032,927.46 |
| 22 | 2016/07 | $846.93 | $3,873.48 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,032,080.53 |
| 23 | 2016/08 | $850.11 | $3,870.30 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,031,230.42 |
| 24 | 2016/09 | $853.30 | $3,867.11 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,030,377.12 |
| 25 | 2016/10 | $856.50 | $3,863.91 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,029,520.63 |
| 26 | 2016/11 | $859.71 | $3,860.70 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,028,660.92 |
| 27 | 2016/12 | $862.93 | $3,857.48 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,027,797.99 |
| 28 | 2017/01 | $866.17 | $3,854.24 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,026,931.82 |
| 29 | 2017/02 | $869.42 | $3,850.99 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,026,062.41 |
| 30 | 2017/03 | $872.68 | $3,847.73 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,025,189.73 |
| 31 | 2017/04 | $875.95 | $3,844.46 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,024,313.78 |
| 32 | 2017/05 | $879.23 | $3,841.18 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,023,434.55 |
| 33 | 2017/06 | $882.53 | $3,837.88 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,022,552.02 |
| 34 | 2017/07 | $885.84 | $3,834.57 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,021,666.18 |
| 35 | 2017/08 | $889.16 | $3,831.25 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,020,777.02 |
| 36 | 2017/09 | $892.50 | $3,827.91 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,019,884.52 |
| 37 | 2017/10 | $895.84 | $3,824.57 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,018,988.68 |
| 38 | 2017/11 | $899.20 | $3,821.21 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,018,089.48 |
| 39 | 2017/12 | $902.57 | $3,817.84 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,017,186.90 |
| 40 | 2018/01 | $905.96 | $3,814.45 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,016,280.94 |
| 41 | 2018/02 | $909.36 | $3,811.05 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,015,371.59 |
| 42 | 2018/03 | $912.77 | $3,807.64 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,014,458.82 |
| 43 | 2018/04 | $916.19 | $3,804.22 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,013,542.63 |
| 44 | 2018/05 | $919.62 | $3,800.78 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,012,623.01 |
| 45 | 2018/06 | $923.07 | $3,797.34 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,011,699.93 |
| 46 | 2018/07 | $926.54 | $3,793.87 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,010,773.40 |
| 47 | 2018/08 | $930.01 | $3,790.40 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,009,843.39 |
| 48 | 2018/09 | $933.50 | $3,786.91 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,008,909.89 |
| 49 | 2018/10 | $937.00 | $3,783.41 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,007,972.89 |
| 50 | 2018/11 | $940.51 | $3,779.90 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,007,032.38 |
| 51 | 2018/12 | $944.04 | $3,776.37 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,006,088.34 |
| 52 | 2019/01 | $947.58 | $3,772.83 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,005,140.77 |
| 53 | 2019/02 | $951.13 | $3,769.28 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,004,189.63 |
| 54 | 2019/03 | $954.70 | $3,765.71 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,003,234.94 |
| 55 | 2019/04 | $958.28 | $3,762.13 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,002,276.66 |
| 56 | 2019/05 | $961.87 | $3,758.54 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,001,314.78 |
| 57 | 2019/06 | $965.48 | $3,754.93 | $0.00 | $958.33 | $50.00 | $5,728.74 | $1,000,349.31 |
| 58 | 2019/07 | $969.10 | $3,751.31 | $0.00 | $958.33 | $50.00 | $5,728.74 | $999,380.21 |
| 59 | 2019/08 | $972.73 | $3,747.68 | $0.00 | $958.33 | $50.00 | $5,728.74 | $998,407.47 |
| 60 | 2019/09 | $976.38 | $3,744.03 | $0.00 | $958.33 | $50.00 | $5,728.74 | $997,431.09 |
| 61 | 2019/10 | $980.04 | $3,740.37 | $0.00 | $958.33 | $50.00 | $5,728.74 | $996,451.05 |
| 62 | 2019/11 | $983.72 | $3,736.69 | $0.00 | $958.33 | $50.00 | $5,728.74 | $995,467.33 |
| 63 | 2019/12 | $987.41 | $3,733.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $994,479.92 |
| 64 | 2020/01 | $991.11 | $3,729.30 | $0.00 | $958.33 | $50.00 | $5,728.74 | $993,488.81 |
| 65 | 2020/02 | $994.83 | $3,725.58 | $0.00 | $958.33 | $50.00 | $5,728.74 | $992,493.98 |
| 66 | 2020/03 | $998.56 | $3,721.85 | $0.00 | $958.33 | $50.00 | $5,728.74 | $991,495.43 |
| 67 | 2020/04 | $1,002.30 | $3,718.11 | $0.00 | $958.33 | $50.00 | $5,728.74 | $990,493.12 |
| 68 | 2020/05 | $1,006.06 | $3,714.35 | $0.00 | $958.33 | $50.00 | $5,728.74 | $989,487.06 |
| 69 | 2020/06 | $1,009.83 | $3,710.58 | $0.00 | $958.33 | $50.00 | $5,728.74 | $988,477.23 |
| 70 | 2020/07 | $1,013.62 | $3,706.79 | $0.00 | $958.33 | $50.00 | $5,728.74 | $987,463.61 |
| 71 | 2020/08 | $1,017.42 | $3,702.99 | $0.00 | $958.33 | $50.00 | $5,728.74 | $986,446.19 |
| 72 | 2020/09 | $1,021.24 | $3,699.17 | $0.00 | $958.33 | $50.00 | $5,728.74 | $985,424.95 |
| 73 | 2020/10 | $1,025.07 | $3,695.34 | $0.00 | $958.33 | $50.00 | $5,728.74 | $984,399.89 |
| 74 | 2020/11 | $1,028.91 | $3,691.50 | $0.00 | $958.33 | $50.00 | $5,728.74 | $983,370.98 |
| 75 | 2020/12 | $1,032.77 | $3,687.64 | $0.00 | $958.33 | $50.00 | $5,728.74 | $982,338.21 |
| 76 | 2021/01 | $1,036.64 | $3,683.77 | $0.00 | $958.33 | $50.00 | $5,728.74 | $981,301.57 |
| 77 | 2021/02 | $1,040.53 | $3,679.88 | $0.00 | $958.33 | $50.00 | $5,728.74 | $980,261.04 |
| 78 | 2021/03 | $1,044.43 | $3,675.98 | $0.00 | $958.33 | $50.00 | $5,728.74 | $979,216.61 |
| 79 | 2021/04 | $1,048.35 | $3,672.06 | $0.00 | $958.33 | $50.00 | $5,728.74 | $978,168.26 |
| 80 | 2021/05 | $1,052.28 | $3,668.13 | $0.00 | $958.33 | $50.00 | $5,728.74 | $977,115.98 |
| 81 | 2021/06 | $1,056.22 | $3,664.18 | $0.00 | $958.33 | $50.00 | $5,728.74 | $976,059.76 |
| 82 | 2021/07 | $1,060.19 | $3,660.22 | $0.00 | $958.33 | $50.00 | $5,728.74 | $974,999.57 |
| 83 | 2021/08 | $1,064.16 | $3,656.25 | $0.00 | $958.33 | $50.00 | $5,728.74 | $973,935.41 |
| 84 | 2021/09 | $1,068.15 | $3,652.26 | $0.00 | $958.33 | $50.00 | $5,728.74 | $972,867.26 |
| 85 | 2021/10 | $1,072.16 | $3,648.25 | $0.00 | $958.33 | $50.00 | $5,728.74 | $971,795.10 |
| 86 | 2021/11 | $1,076.18 | $3,644.23 | $0.00 | $958.33 | $50.00 | $5,728.74 | $970,718.92 |
| 87 | 2021/12 | $1,080.21 | $3,640.20 | $0.00 | $958.33 | $50.00 | $5,728.74 | $969,638.71 |
| 88 | 2022/01 | $1,084.26 | $3,636.15 | $0.00 | $958.33 | $50.00 | $5,728.74 | $968,554.44 |
| 89 | 2022/02 | $1,088.33 | $3,632.08 | $0.00 | $958.33 | $50.00 | $5,728.74 | $967,466.11 |
| 90 | 2022/03 | $1,092.41 | $3,628.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $966,373.70 |
| 91 | 2022/04 | $1,096.51 | $3,623.90 | $0.00 | $958.33 | $50.00 | $5,728.74 | $965,277.19 |
| 92 | 2022/05 | $1,100.62 | $3,619.79 | $0.00 | $958.33 | $50.00 | $5,728.74 | $964,176.57 |
| 93 | 2022/06 | $1,104.75 | $3,615.66 | $0.00 | $958.33 | $50.00 | $5,728.74 | $963,071.82 |
| 94 | 2022/07 | $1,108.89 | $3,611.52 | $0.00 | $958.33 | $50.00 | $5,728.74 | $961,962.93 |
| 95 | 2022/08 | $1,113.05 | $3,607.36 | $0.00 | $958.33 | $50.00 | $5,728.74 | $960,849.88 |
| 96 | 2022/09 | $1,117.22 | $3,603.19 | $0.00 | $958.33 | $50.00 | $5,728.74 | $959,732.66 |
| 97 | 2022/10 | $1,121.41 | $3,599.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $958,611.25 |
| 98 | 2022/11 | $1,125.62 | $3,594.79 | $0.00 | $958.33 | $50.00 | $5,728.74 | $957,485.63 |
| 99 | 2022/12 | $1,129.84 | $3,590.57 | $0.00 | $958.33 | $50.00 | $5,728.74 | $956,355.79 |
| 100 | 2023/01 | $1,134.08 | $3,586.33 | $0.00 | $958.33 | $50.00 | $5,728.74 | $955,221.72 |
| 101 | 2023/02 | $1,138.33 | $3,582.08 | $0.00 | $958.33 | $50.00 | $5,728.74 | $954,083.39 |
| 102 | 2023/03 | $1,142.60 | $3,577.81 | $0.00 | $958.33 | $50.00 | $5,728.74 | $952,940.79 |
| 103 | 2023/04 | $1,146.88 | $3,573.53 | $0.00 | $958.33 | $50.00 | $5,728.74 | $951,793.91 |
| 104 | 2023/05 | $1,151.18 | $3,569.23 | $0.00 | $958.33 | $50.00 | $5,728.74 | $950,642.73 |
| 105 | 2023/06 | $1,155.50 | $3,564.91 | $0.00 | $958.33 | $50.00 | $5,728.74 | $949,487.23 |
| 106 | 2023/07 | $1,159.83 | $3,560.58 | $0.00 | $958.33 | $50.00 | $5,728.74 | $948,327.39 |
| 107 | 2023/08 | $1,164.18 | $3,556.23 | $0.00 | $958.33 | $50.00 | $5,728.74 | $947,163.21 |
| 108 | 2023/09 | $1,168.55 | $3,551.86 | $0.00 | $958.33 | $50.00 | $5,728.74 | $945,994.66 |
| 109 | 2023/10 | $1,172.93 | $3,547.48 | $0.00 | $958.33 | $50.00 | $5,728.74 | $944,821.74 |
| 110 | 2023/11 | $1,177.33 | $3,543.08 | $0.00 | $958.33 | $50.00 | $5,728.74 | $943,644.41 |
| 111 | 2023/12 | $1,181.74 | $3,538.67 | $0.00 | $958.33 | $50.00 | $5,728.74 | $942,462.66 |
| 112 | 2024/01 | $1,186.17 | $3,534.23 | $0.00 | $958.33 | $50.00 | $5,728.74 | $941,276.49 |
| 113 | 2024/02 | $1,190.62 | $3,529.79 | $0.00 | $958.33 | $50.00 | $5,728.74 | $940,085.87 |
| 114 | 2024/03 | $1,195.09 | $3,525.32 | $0.00 | $958.33 | $50.00 | $5,728.74 | $938,890.78 |
| 115 | 2024/04 | $1,199.57 | $3,520.84 | $0.00 | $958.33 | $50.00 | $5,728.74 | $937,691.21 |
| 116 | 2024/05 | $1,204.07 | $3,516.34 | $0.00 | $958.33 | $50.00 | $5,728.74 | $936,487.14 |
| 117 | 2024/06 | $1,208.58 | $3,511.83 | $0.00 | $958.33 | $50.00 | $5,728.74 | $935,278.56 |
| 118 | 2024/07 | $1,213.12 | $3,507.29 | $0.00 | $958.33 | $50.00 | $5,728.74 | $934,065.44 |
| 119 | 2024/08 | $1,217.66 | $3,502.75 | $0.00 | $958.33 | $50.00 | $5,728.74 | $932,847.78 |
| 120 | 2024/09 | $1,222.23 | $3,498.18 | $0.00 | $958.33 | $50.00 | $5,728.74 | $931,625.55 |
| 121 | 2024/10 | $1,226.81 | $3,493.60 | $0.00 | $958.33 | $50.00 | $5,728.74 | $930,398.73 |
| 122 | 2024/11 | $1,231.41 | $3,489.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $929,167.32 |
| 123 | 2024/12 | $1,236.03 | $3,484.38 | $0.00 | $958.33 | $50.00 | $5,728.74 | $927,931.29 |
| 124 | 2025/01 | $1,240.67 | $3,479.74 | $0.00 | $958.33 | $50.00 | $5,728.74 | $926,690.62 |
| 125 | 2025/02 | $1,245.32 | $3,475.09 | $0.00 | $958.33 | $50.00 | $5,728.74 | $925,445.30 |
| 126 | 2025/03 | $1,249.99 | $3,470.42 | $0.00 | $958.33 | $50.00 | $5,728.74 | $924,195.31 |
| 127 | 2025/04 | $1,254.68 | $3,465.73 | $0.00 | $958.33 | $50.00 | $5,728.74 | $922,940.63 |
| 128 | 2025/05 | $1,259.38 | $3,461.03 | $0.00 | $958.33 | $50.00 | $5,728.74 | $921,681.25 |
| 129 | 2025/06 | $1,264.11 | $3,456.30 | $0.00 | $958.33 | $50.00 | $5,728.74 | $920,417.14 |
| 130 | 2025/07 | $1,268.85 | $3,451.56 | $0.00 | $958.33 | $50.00 | $5,728.74 | $919,148.30 |
| 131 | 2025/08 | $1,273.60 | $3,446.81 | $0.00 | $958.33 | $50.00 | $5,728.74 | $917,874.70 |
| 132 | 2025/09 | $1,278.38 | $3,442.03 | $0.00 | $958.33 | $50.00 | $5,728.74 | $916,596.32 |
| 133 | 2025/10 | $1,283.17 | $3,437.24 | $0.00 | $958.33 | $50.00 | $5,728.74 | $915,313.14 |
| 134 | 2025/11 | $1,287.99 | $3,432.42 | $0.00 | $958.33 | $50.00 | $5,728.74 | $914,025.16 |
| 135 | 2025/12 | $1,292.82 | $3,427.59 | $0.00 | $958.33 | $50.00 | $5,728.74 | $912,732.34 |
| 136 | 2026/01 | $1,297.66 | $3,422.75 | $0.00 | $958.33 | $50.00 | $5,728.74 | $911,434.68 |
| 137 | 2026/02 | $1,302.53 | $3,417.88 | $0.00 | $958.33 | $50.00 | $5,728.74 | $910,132.15 |
| 138 | 2026/03 | $1,307.41 | $3,413.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $908,824.73 |
| 139 | 2026/04 | $1,312.32 | $3,408.09 | $0.00 | $958.33 | $50.00 | $5,728.74 | $907,512.42 |
| 140 | 2026/05 | $1,317.24 | $3,403.17 | $0.00 | $958.33 | $50.00 | $5,728.74 | $906,195.18 |
| 141 | 2026/06 | $1,322.18 | $3,398.23 | $0.00 | $958.33 | $50.00 | $5,728.74 | $904,873.00 |
| 142 | 2026/07 | $1,327.14 | $3,393.27 | $0.00 | $958.33 | $50.00 | $5,728.74 | $903,545.86 |
| 143 | 2026/08 | $1,332.11 | $3,388.30 | $0.00 | $958.33 | $50.00 | $5,728.74 | $902,213.75 |
| 144 | 2026/09 | $1,337.11 | $3,383.30 | $0.00 | $958.33 | $50.00 | $5,728.74 | $900,876.64 |
| 145 | 2026/10 | $1,342.12 | $3,378.29 | $0.00 | $958.33 | $50.00 | $5,728.74 | $899,534.52 |
| 146 | 2026/11 | $1,347.16 | $3,373.25 | $0.00 | $958.33 | $50.00 | $5,728.74 | $898,187.37 |
| 147 | 2026/12 | $1,352.21 | $3,368.20 | $0.00 | $958.33 | $50.00 | $5,728.74 | $896,835.16 |
| 148 | 2027/01 | $1,357.28 | $3,363.13 | $0.00 | $958.33 | $50.00 | $5,728.74 | $895,477.88 |
| 149 | 2027/02 | $1,362.37 | $3,358.04 | $0.00 | $958.33 | $50.00 | $5,728.74 | $894,115.51 |
| 150 | 2027/03 | $1,367.48 | $3,352.93 | $0.00 | $958.33 | $50.00 | $5,728.74 | $892,748.04 |
| 151 | 2027/04 | $1,372.60 | $3,347.81 | $0.00 | $958.33 | $50.00 | $5,728.74 | $891,375.43 |
| 152 | 2027/05 | $1,377.75 | $3,342.66 | $0.00 | $958.33 | $50.00 | $5,728.74 | $889,997.68 |
| 153 | 2027/06 | $1,382.92 | $3,337.49 | $0.00 | $958.33 | $50.00 | $5,728.74 | $888,614.76 |
| 154 | 2027/07 | $1,388.10 | $3,332.31 | $0.00 | $958.33 | $50.00 | $5,728.74 | $887,226.66 |
| 155 | 2027/08 | $1,393.31 | $3,327.10 | $0.00 | $958.33 | $50.00 | $5,728.74 | $885,833.35 |
| 156 | 2027/09 | $1,398.53 | $3,321.88 | $0.00 | $958.33 | $50.00 | $5,728.74 | $884,434.81 |
| 157 | 2027/10 | $1,403.78 | $3,316.63 | $0.00 | $958.33 | $50.00 | $5,728.74 | $883,031.03 |
| 158 | 2027/11 | $1,409.04 | $3,311.37 | $0.00 | $958.33 | $50.00 | $5,728.74 | $881,621.99 |
| 159 | 2027/12 | $1,414.33 | $3,306.08 | $0.00 | $958.33 | $50.00 | $5,728.74 | $880,207.66 |
| 160 | 2028/01 | $1,419.63 | $3,300.78 | $0.00 | $958.33 | $50.00 | $5,728.74 | $878,788.03 |
| 161 | 2028/02 | $1,424.95 | $3,295.46 | $0.00 | $958.33 | $50.00 | $5,728.74 | $877,363.08 |
| 162 | 2028/03 | $1,430.30 | $3,290.11 | $0.00 | $958.33 | $50.00 | $5,728.74 | $875,932.78 |
| 163 | 2028/04 | $1,435.66 | $3,284.75 | $0.00 | $958.33 | $50.00 | $5,728.74 | $874,497.12 |
| 164 | 2028/05 | $1,441.05 | $3,279.36 | $0.00 | $958.33 | $50.00 | $5,728.74 | $873,056.07 |
| 165 | 2028/06 | $1,446.45 | $3,273.96 | $0.00 | $958.33 | $50.00 | $5,728.74 | $871,609.62 |
| 166 | 2028/07 | $1,451.87 | $3,268.54 | $0.00 | $958.33 | $50.00 | $5,728.74 | $870,157.75 |
| 167 | 2028/08 | $1,457.32 | $3,263.09 | $0.00 | $958.33 | $50.00 | $5,728.74 | $868,700.43 |
| 168 | 2028/09 | $1,462.78 | $3,257.63 | $0.00 | $958.33 | $50.00 | $5,728.74 | $867,237.65 |
| 169 | 2028/10 | $1,468.27 | $3,252.14 | $0.00 | $958.33 | $50.00 | $5,728.74 | $865,769.38 |
| 170 | 2028/11 | $1,473.77 | $3,246.64 | $0.00 | $958.33 | $50.00 | $5,728.74 | $864,295.60 |
| 171 | 2028/12 | $1,479.30 | $3,241.11 | $0.00 | $958.33 | $50.00 | $5,728.74 | $862,816.30 |
| 172 | 2029/01 | $1,484.85 | $3,235.56 | $0.00 | $958.33 | $50.00 | $5,728.74 | $861,331.45 |
| 173 | 2029/02 | $1,490.42 | $3,229.99 | $0.00 | $958.33 | $50.00 | $5,728.74 | $859,841.04 |
| 174 | 2029/03 | $1,496.01 | $3,224.40 | $0.00 | $958.33 | $50.00 | $5,728.74 | $858,345.03 |
| 175 | 2029/04 | $1,501.62 | $3,218.79 | $0.00 | $958.33 | $50.00 | $5,728.74 | $856,843.41 |
| 176 | 2029/05 | $1,507.25 | $3,213.16 | $0.00 | $958.33 | $50.00 | $5,728.74 | $855,336.17 |
| 177 | 2029/06 | $1,512.90 | $3,207.51 | $0.00 | $958.33 | $50.00 | $5,728.74 | $853,823.27 |
| 178 | 2029/07 | $1,518.57 | $3,201.84 | $0.00 | $958.33 | $50.00 | $5,728.74 | $852,304.70 |
| 179 | 2029/08 | $1,524.27 | $3,196.14 | $0.00 | $958.33 | $50.00 | $5,728.74 | $850,780.43 |
| 180 | 2029/09 | $1,529.98 | $3,190.43 | $0.00 | $958.33 | $50.00 | $5,728.74 | $849,250.44 |
| 181 | 2029/10 | $1,535.72 | $3,184.69 | $0.00 | $958.33 | $50.00 | $5,728.74 | $847,714.72 |
| 182 | 2029/11 | $1,541.48 | $3,178.93 | $0.00 | $958.33 | $50.00 | $5,728.74 | $846,173.24 |
| 183 | 2029/12 | $1,547.26 | $3,173.15 | $0.00 | $958.33 | $50.00 | $5,728.74 | $844,625.98 |
| 184 | 2030/01 | $1,553.06 | $3,167.35 | $0.00 | $958.33 | $50.00 | $5,728.74 | $843,072.92 |
| 185 | 2030/02 | $1,558.89 | $3,161.52 | $0.00 | $958.33 | $50.00 | $5,728.74 | $841,514.04 |
| 186 | 2030/03 | $1,564.73 | $3,155.68 | $0.00 | $958.33 | $50.00 | $5,728.74 | $839,949.30 |
| 187 | 2030/04 | $1,570.60 | $3,149.81 | $0.00 | $958.33 | $50.00 | $5,728.74 | $838,378.70 |
| 188 | 2030/05 | $1,576.49 | $3,143.92 | $0.00 | $958.33 | $50.00 | $5,728.74 | $836,802.21 |
| 189 | 2030/06 | $1,582.40 | $3,138.01 | $0.00 | $958.33 | $50.00 | $5,728.74 | $835,219.81 |
| 190 | 2030/07 | $1,588.34 | $3,132.07 | $0.00 | $958.33 | $50.00 | $5,728.74 | $833,631.48 |
| 191 | 2030/08 | $1,594.29 | $3,126.12 | $0.00 | $958.33 | $50.00 | $5,728.74 | $832,037.19 |
| 192 | 2030/09 | $1,600.27 | $3,120.14 | $0.00 | $958.33 | $50.00 | $5,728.74 | $830,436.92 |
| 193 | 2030/10 | $1,606.27 | $3,114.14 | $0.00 | $958.33 | $50.00 | $5,728.74 | $828,830.64 |
| 194 | 2030/11 | $1,612.29 | $3,108.11 | $0.00 | $958.33 | $50.00 | $5,728.74 | $827,218.35 |
| 195 | 2030/12 | $1,618.34 | $3,102.07 | $0.00 | $958.33 | $50.00 | $5,728.74 | $825,600.01 |
| 196 | 2031/01 | $1,624.41 | $3,096.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $823,975.60 |
| 197 | 2031/02 | $1,630.50 | $3,089.91 | $0.00 | $958.33 | $50.00 | $5,728.74 | $822,345.10 |
| 198 | 2031/03 | $1,636.62 | $3,083.79 | $0.00 | $958.33 | $50.00 | $5,728.74 | $820,708.48 |
| 199 | 2031/04 | $1,642.75 | $3,077.66 | $0.00 | $958.33 | $50.00 | $5,728.74 | $819,065.73 |
| 200 | 2031/05 | $1,648.91 | $3,071.50 | $0.00 | $958.33 | $50.00 | $5,728.74 | $817,416.81 |
| 201 | 2031/06 | $1,655.10 | $3,065.31 | $0.00 | $958.33 | $50.00 | $5,728.74 | $815,761.72 |
| 202 | 2031/07 | $1,661.30 | $3,059.11 | $0.00 | $958.33 | $50.00 | $5,728.74 | $814,100.41 |
| 203 | 2031/08 | $1,667.53 | $3,052.88 | $0.00 | $958.33 | $50.00 | $5,728.74 | $812,432.88 |
| 204 | 2031/09 | $1,673.79 | $3,046.62 | $0.00 | $958.33 | $50.00 | $5,728.74 | $810,759.10 |
| 205 | 2031/10 | $1,680.06 | $3,040.35 | $0.00 | $958.33 | $50.00 | $5,728.74 | $809,079.03 |
| 206 | 2031/11 | $1,686.36 | $3,034.05 | $0.00 | $958.33 | $50.00 | $5,728.74 | $807,392.67 |
| 207 | 2031/12 | $1,692.69 | $3,027.72 | $0.00 | $958.33 | $50.00 | $5,728.74 | $805,699.98 |
| 208 | 2032/01 | $1,699.03 | $3,021.37 | $0.00 | $958.33 | $50.00 | $5,728.74 | $804,000.95 |
| 209 | 2032/02 | $1,705.41 | $3,015.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $802,295.54 |
| 210 | 2032/03 | $1,711.80 | $3,008.61 | $0.00 | $958.33 | $50.00 | $5,728.74 | $800,583.74 |
| 211 | 2032/04 | $1,718.22 | $3,002.19 | $0.00 | $958.33 | $50.00 | $5,728.74 | $798,865.52 |
| 212 | 2032/05 | $1,724.66 | $2,995.75 | $0.00 | $958.33 | $50.00 | $5,728.74 | $797,140.85 |
| 213 | 2032/06 | $1,731.13 | $2,989.28 | $0.00 | $958.33 | $50.00 | $5,728.74 | $795,409.72 |
| 214 | 2032/07 | $1,737.62 | $2,982.79 | $0.00 | $958.33 | $50.00 | $5,728.74 | $793,672.10 |
| 215 | 2032/08 | $1,744.14 | $2,976.27 | $0.00 | $958.33 | $50.00 | $5,728.74 | $791,927.96 |
| 216 | 2032/09 | $1,750.68 | $2,969.73 | $0.00 | $958.33 | $50.00 | $5,728.74 | $790,177.28 |
| 217 | 2032/10 | $1,757.24 | $2,963.16 | $0.00 | $958.33 | $50.00 | $5,728.74 | $788,420.03 |
| 218 | 2032/11 | $1,763.83 | $2,956.58 | $0.00 | $958.33 | $50.00 | $5,728.74 | $786,656.20 |
| 219 | 2032/12 | $1,770.45 | $2,949.96 | $0.00 | $958.33 | $50.00 | $5,728.74 | $784,885.75 |
| 220 | 2033/01 | $1,777.09 | $2,943.32 | $0.00 | $958.33 | $50.00 | $5,728.74 | $783,108.66 |
| 221 | 2033/02 | $1,783.75 | $2,936.66 | $0.00 | $958.33 | $50.00 | $5,728.74 | $781,324.91 |
| 222 | 2033/03 | $1,790.44 | $2,929.97 | $0.00 | $958.33 | $50.00 | $5,728.74 | $779,534.47 |
| 223 | 2033/04 | $1,797.16 | $2,923.25 | $0.00 | $958.33 | $50.00 | $5,728.74 | $777,737.31 |
| 224 | 2033/05 | $1,803.89 | $2,916.51 | $0.00 | $958.33 | $50.00 | $5,728.74 | $775,933.42 |
| 225 | 2033/06 | $1,810.66 | $2,909.75 | $0.00 | $958.33 | $50.00 | $5,728.74 | $774,122.76 |
| 226 | 2033/07 | $1,817.45 | $2,902.96 | $0.00 | $958.33 | $50.00 | $5,728.74 | $772,305.31 |
| 227 | 2033/08 | $1,824.26 | $2,896.14 | $0.00 | $958.33 | $50.00 | $5,728.74 | $770,481.04 |
| 228 | 2033/09 | $1,831.11 | $2,889.30 | $0.00 | $958.33 | $50.00 | $5,728.74 | $768,649.94 |
| 229 | 2033/10 | $1,837.97 | $2,882.44 | $0.00 | $958.33 | $50.00 | $5,728.74 | $766,811.97 |
| 230 | 2033/11 | $1,844.86 | $2,875.54 | $0.00 | $958.33 | $50.00 | $5,728.74 | $764,967.10 |
| 231 | 2033/12 | $1,851.78 | $2,868.63 | $0.00 | $958.33 | $50.00 | $5,728.74 | $763,115.32 |
| 232 | 2034/01 | $1,858.73 | $2,861.68 | $0.00 | $958.33 | $50.00 | $5,728.74 | $761,256.59 |
| 233 | 2034/02 | $1,865.70 | $2,854.71 | $0.00 | $958.33 | $50.00 | $5,728.74 | $759,390.89 |
| 234 | 2034/03 | $1,872.69 | $2,847.72 | $0.00 | $958.33 | $50.00 | $5,728.74 | $757,518.20 |
| 235 | 2034/04 | $1,879.72 | $2,840.69 | $0.00 | $958.33 | $50.00 | $5,728.74 | $755,638.48 |
| 236 | 2034/05 | $1,886.77 | $2,833.64 | $0.00 | $958.33 | $50.00 | $5,728.74 | $753,751.72 |
| 237 | 2034/06 | $1,893.84 | $2,826.57 | $0.00 | $958.33 | $50.00 | $5,728.74 | $751,857.88 |
| 238 | 2034/07 | $1,900.94 | $2,819.47 | $0.00 | $958.33 | $50.00 | $5,728.74 | $749,956.93 |
| 239 | 2034/08 | $1,908.07 | $2,812.34 | $0.00 | $958.33 | $50.00 | $5,728.74 | $748,048.86 |
| 240 | 2034/09 | $1,915.23 | $2,805.18 | $0.00 | $958.33 | $50.00 | $5,728.74 | $746,133.64 |
| 241 | 2034/10 | $1,922.41 | $2,798.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $744,211.23 |
| 242 | 2034/11 | $1,929.62 | $2,790.79 | $0.00 | $958.33 | $50.00 | $5,728.74 | $742,281.61 |
| 243 | 2034/12 | $1,936.85 | $2,783.56 | $0.00 | $958.33 | $50.00 | $5,728.74 | $740,344.76 |
| 244 | 2035/01 | $1,944.12 | $2,776.29 | $0.00 | $958.33 | $50.00 | $5,728.74 | $738,400.64 |
| 245 | 2035/02 | $1,951.41 | $2,769.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $736,449.23 |
| 246 | 2035/03 | $1,958.73 | $2,761.68 | $0.00 | $958.33 | $50.00 | $5,728.74 | $734,490.51 |
| 247 | 2035/04 | $1,966.07 | $2,754.34 | $0.00 | $958.33 | $50.00 | $5,728.74 | $732,524.44 |
| 248 | 2035/05 | $1,973.44 | $2,746.97 | $0.00 | $958.33 | $50.00 | $5,728.74 | $730,550.99 |
| 249 | 2035/06 | $1,980.84 | $2,739.57 | $0.00 | $958.33 | $50.00 | $5,728.74 | $728,570.15 |
| 250 | 2035/07 | $1,988.27 | $2,732.14 | $0.00 | $958.33 | $50.00 | $5,728.74 | $726,581.88 |
| 251 | 2035/08 | $1,995.73 | $2,724.68 | $0.00 | $958.33 | $50.00 | $5,728.74 | $724,586.15 |
| 252 | 2035/09 | $2,003.21 | $2,717.20 | $0.00 | $958.33 | $50.00 | $5,728.74 | $722,582.94 |
| 253 | 2035/10 | $2,010.72 | $2,709.69 | $0.00 | $958.33 | $50.00 | $5,728.74 | $720,572.21 |
| 254 | 2035/11 | $2,018.26 | $2,702.15 | $0.00 | $958.33 | $50.00 | $5,728.74 | $718,553.95 |
| 255 | 2035/12 | $2,025.83 | $2,694.58 | $0.00 | $958.33 | $50.00 | $5,728.74 | $716,528.12 |
| 256 | 2036/01 | $2,033.43 | $2,686.98 | $0.00 | $958.33 | $50.00 | $5,728.74 | $714,494.69 |
| 257 | 2036/02 | $2,041.05 | $2,679.36 | $0.00 | $958.33 | $50.00 | $5,728.74 | $712,453.63 |
| 258 | 2036/03 | $2,048.71 | $2,671.70 | $0.00 | $958.33 | $50.00 | $5,728.74 | $710,404.92 |
| 259 | 2036/04 | $2,056.39 | $2,664.02 | $0.00 | $958.33 | $50.00 | $5,728.74 | $708,348.53 |
| 260 | 2036/05 | $2,064.10 | $2,656.31 | $0.00 | $958.33 | $50.00 | $5,728.74 | $706,284.43 |
| 261 | 2036/06 | $2,071.84 | $2,648.57 | $0.00 | $958.33 | $50.00 | $5,728.74 | $704,212.59 |
| 262 | 2036/07 | $2,079.61 | $2,640.80 | $0.00 | $958.33 | $50.00 | $5,728.74 | $702,132.97 |
| 263 | 2036/08 | $2,087.41 | $2,633.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $700,045.56 |
| 264 | 2036/09 | $2,095.24 | $2,625.17 | $0.00 | $958.33 | $50.00 | $5,728.74 | $697,950.32 |
| 265 | 2036/10 | $2,103.10 | $2,617.31 | $0.00 | $958.33 | $50.00 | $5,728.74 | $695,847.23 |
| 266 | 2036/11 | $2,110.98 | $2,609.43 | $0.00 | $958.33 | $50.00 | $5,728.74 | $693,736.25 |
| 267 | 2036/12 | $2,118.90 | $2,601.51 | $0.00 | $958.33 | $50.00 | $5,728.74 | $691,617.35 |
| 268 | 2037/01 | $2,126.84 | $2,593.57 | $0.00 | $958.33 | $50.00 | $5,728.74 | $689,490.50 |
| 269 | 2037/02 | $2,134.82 | $2,585.59 | $0.00 | $958.33 | $50.00 | $5,728.74 | $687,355.68 |
| 270 | 2037/03 | $2,142.83 | $2,577.58 | $0.00 | $958.33 | $50.00 | $5,728.74 | $685,212.86 |
| 271 | 2037/04 | $2,150.86 | $2,569.55 | $0.00 | $958.33 | $50.00 | $5,728.74 | $683,061.99 |
| 272 | 2037/05 | $2,158.93 | $2,561.48 | $0.00 | $958.33 | $50.00 | $5,728.74 | $680,903.07 |
| 273 | 2037/06 | $2,167.02 | $2,553.39 | $0.00 | $958.33 | $50.00 | $5,728.74 | $678,736.04 |
| 274 | 2037/07 | $2,175.15 | $2,545.26 | $0.00 | $958.33 | $50.00 | $5,728.74 | $676,560.89 |
| 275 | 2037/08 | $2,183.31 | $2,537.10 | $0.00 | $958.33 | $50.00 | $5,728.74 | $674,377.59 |
| 276 | 2037/09 | $2,191.49 | $2,528.92 | $0.00 | $958.33 | $50.00 | $5,728.74 | $672,186.09 |
| 277 | 2037/10 | $2,199.71 | $2,520.70 | $0.00 | $958.33 | $50.00 | $5,728.74 | $669,986.38 |
| 278 | 2037/11 | $2,207.96 | $2,512.45 | $0.00 | $958.33 | $50.00 | $5,728.74 | $667,778.42 |
| 279 | 2037/12 | $2,216.24 | $2,504.17 | $0.00 | $958.33 | $50.00 | $5,728.74 | $665,562.18 |
| 280 | 2038/01 | $2,224.55 | $2,495.86 | $0.00 | $958.33 | $50.00 | $5,728.74 | $663,337.63 |
| 281 | 2038/02 | $2,232.89 | $2,487.52 | $0.00 | $958.33 | $50.00 | $5,728.74 | $661,104.74 |
| 282 | 2038/03 | $2,241.27 | $2,479.14 | $0.00 | $958.33 | $50.00 | $5,728.74 | $658,863.47 |
| 283 | 2038/04 | $2,249.67 | $2,470.74 | $0.00 | $958.33 | $50.00 | $5,728.74 | $656,613.80 |
| 284 | 2038/05 | $2,258.11 | $2,462.30 | $0.00 | $958.33 | $50.00 | $5,728.74 | $654,355.69 |
| 285 | 2038/06 | $2,266.58 | $2,453.83 | $0.00 | $958.33 | $50.00 | $5,728.74 | $652,089.11 |
| 286 | 2038/07 | $2,275.08 | $2,445.33 | $0.00 | $958.33 | $50.00 | $5,728.74 | $649,814.04 |
| 287 | 2038/08 | $2,283.61 | $2,436.80 | $0.00 | $958.33 | $50.00 | $5,728.74 | $647,530.43 |
| 288 | 2038/09 | $2,292.17 | $2,428.24 | $0.00 | $958.33 | $50.00 | $5,728.74 | $645,238.26 |
| 289 | 2038/10 | $2,300.77 | $2,419.64 | $0.00 | $958.33 | $50.00 | $5,728.74 | $642,937.49 |
| 290 | 2038/11 | $2,309.39 | $2,411.02 | $0.00 | $958.33 | $50.00 | $5,728.74 | $640,628.10 |
| 291 | 2038/12 | $2,318.05 | $2,402.36 | $0.00 | $958.33 | $50.00 | $5,728.74 | $638,310.04 |
| 292 | 2039/01 | $2,326.75 | $2,393.66 | $0.00 | $958.33 | $50.00 | $5,728.74 | $635,983.30 |
| 293 | 2039/02 | $2,335.47 | $2,384.94 | $0.00 | $958.33 | $50.00 | $5,728.74 | $633,647.82 |
| 294 | 2039/03 | $2,344.23 | $2,376.18 | $0.00 | $958.33 | $50.00 | $5,728.74 | $631,303.59 |
| 295 | 2039/04 | $2,353.02 | $2,367.39 | $0.00 | $958.33 | $50.00 | $5,728.74 | $628,950.57 |
| 296 | 2039/05 | $2,361.85 | $2,358.56 | $0.00 | $958.33 | $50.00 | $5,728.74 | $626,588.73 |
| 297 | 2039/06 | $2,370.70 | $2,349.71 | $0.00 | $958.33 | $50.00 | $5,728.74 | $624,218.03 |
| 298 | 2039/07 | $2,379.59 | $2,340.82 | $0.00 | $958.33 | $50.00 | $5,728.74 | $621,838.43 |
| 299 | 2039/08 | $2,388.52 | $2,331.89 | $0.00 | $958.33 | $50.00 | $5,728.74 | $619,449.92 |
| 300 | 2039/09 | $2,397.47 | $2,322.94 | $0.00 | $958.33 | $50.00 | $5,728.74 | $617,052.44 |
| 301 | 2039/10 | $2,406.46 | $2,313.95 | $0.00 | $958.33 | $50.00 | $5,728.74 | $614,645.98 |
| 302 | 2039/11 | $2,415.49 | $2,304.92 | $0.00 | $958.33 | $50.00 | $5,728.74 | $612,230.49 |
| 303 | 2039/12 | $2,424.55 | $2,295.86 | $0.00 | $958.33 | $50.00 | $5,728.74 | $609,805.95 |
| 304 | 2040/01 | $2,433.64 | $2,286.77 | $0.00 | $958.33 | $50.00 | $5,728.74 | $607,372.31 |
| 305 | 2040/02 | $2,442.76 | $2,277.65 | $0.00 | $958.33 | $50.00 | $5,728.74 | $604,929.55 |
| 306 | 2040/03 | $2,451.92 | $2,268.49 | $0.00 | $958.33 | $50.00 | $5,728.74 | $602,477.62 |
| 307 | 2040/04 | $2,461.12 | $2,259.29 | $0.00 | $958.33 | $50.00 | $5,728.74 | $600,016.51 |
| 308 | 2040/05 | $2,470.35 | $2,250.06 | $0.00 | $958.33 | $50.00 | $5,728.74 | $597,546.16 |
| 309 | 2040/06 | $2,479.61 | $2,240.80 | $0.00 | $958.33 | $50.00 | $5,728.74 | $595,066.55 |
| 310 | 2040/07 | $2,488.91 | $2,231.50 | $0.00 | $958.33 | $50.00 | $5,728.74 | $592,577.64 |
| 311 | 2040/08 | $2,498.24 | $2,222.17 | $0.00 | $958.33 | $50.00 | $5,728.74 | $590,079.39 |
| 312 | 2040/09 | $2,507.61 | $2,212.80 | $0.00 | $958.33 | $50.00 | $5,728.74 | $587,571.78 |
| 313 | 2040/10 | $2,517.02 | $2,203.39 | $0.00 | $958.33 | $50.00 | $5,728.74 | $585,054.76 |
| 314 | 2040/11 | $2,526.45 | $2,193.96 | $0.00 | $958.33 | $50.00 | $5,728.74 | $582,528.31 |
| 315 | 2040/12 | $2,535.93 | $2,184.48 | $0.00 | $958.33 | $50.00 | $5,728.74 | $579,992.38 |
| 316 | 2041/01 | $2,545.44 | $2,174.97 | $0.00 | $958.33 | $50.00 | $5,728.74 | $577,446.94 |
| 317 | 2041/02 | $2,554.98 | $2,165.43 | $0.00 | $958.33 | $50.00 | $5,728.74 | $574,891.96 |
| 318 | 2041/03 | $2,564.56 | $2,155.84 | $0.00 | $958.33 | $50.00 | $5,728.74 | $572,327.39 |
| 319 | 2041/04 | $2,574.18 | $2,146.23 | $0.00 | $958.33 | $50.00 | $5,728.74 | $569,753.21 |
| 320 | 2041/05 | $2,583.84 | $2,136.57 | $0.00 | $958.33 | $50.00 | $5,728.74 | $567,169.38 |
| 321 | 2041/06 | $2,593.52 | $2,126.89 | $0.00 | $958.33 | $50.00 | $5,728.74 | $564,575.85 |
| 322 | 2041/07 | $2,603.25 | $2,117.16 | $0.00 | $958.33 | $50.00 | $5,728.74 | $561,972.60 |
| 323 | 2041/08 | $2,613.01 | $2,107.40 | $0.00 | $958.33 | $50.00 | $5,728.74 | $559,359.59 |
| 324 | 2041/09 | $2,622.81 | $2,097.60 | $0.00 | $958.33 | $50.00 | $5,728.74 | $556,736.78 |
| 325 | 2041/10 | $2,632.65 | $2,087.76 | $0.00 | $958.33 | $50.00 | $5,728.74 | $554,104.13 |
| 326 | 2041/11 | $2,642.52 | $2,077.89 | $0.00 | $958.33 | $50.00 | $5,728.74 | $551,461.61 |
| 327 | 2041/12 | $2,652.43 | $2,067.98 | $0.00 | $958.33 | $50.00 | $5,728.74 | $548,809.18 |
| 328 | 2042/01 | $2,662.38 | $2,058.03 | $0.00 | $958.33 | $50.00 | $5,728.74 | $546,146.81 |
| 329 | 2042/02 | $2,672.36 | $2,048.05 | $0.00 | $958.33 | $50.00 | $5,728.74 | $543,474.45 |
| 330 | 2042/03 | $2,682.38 | $2,038.03 | $0.00 | $958.33 | $50.00 | $5,728.74 | $540,792.07 |
| 331 | 2042/04 | $2,692.44 | $2,027.97 | $0.00 | $958.33 | $50.00 | $5,728.74 | $538,099.63 |
| 332 | 2042/05 | $2,702.54 | $2,017.87 | $0.00 | $958.33 | $50.00 | $5,728.74 | $535,397.09 |
| 333 | 2042/06 | $2,712.67 | $2,007.74 | $0.00 | $958.33 | $50.00 | $5,728.74 | $532,684.42 |
| 334 | 2042/07 | $2,722.84 | $1,997.57 | $0.00 | $958.33 | $50.00 | $5,728.74 | $529,961.58 |
| 335 | 2042/08 | $2,733.05 | $1,987.36 | $0.00 | $958.33 | $50.00 | $5,728.74 | $527,228.52 |
| 336 | 2042/09 | $2,743.30 | $1,977.11 | $0.00 | $958.33 | $50.00 | $5,728.74 | $524,485.22 |
| 337 | 2042/10 | $2,753.59 | $1,966.82 | $0.00 | $958.33 | $50.00 | $5,728.74 | $521,731.63 |
| 338 | 2042/11 | $2,763.92 | $1,956.49 | $0.00 | $958.33 | $50.00 | $5,728.74 | $518,967.71 |
| 339 | 2042/12 | $2,774.28 | $1,946.13 | $0.00 | $958.33 | $50.00 | $5,728.74 | $516,193.43 |
| 340 | 2043/01 | $2,784.68 | $1,935.73 | $0.00 | $958.33 | $50.00 | $5,728.74 | $513,408.75 |
| 341 | 2043/02 | $2,795.13 | $1,925.28 | $0.00 | $958.33 | $50.00 | $5,728.74 | $510,613.62 |
| 342 | 2043/03 | $2,805.61 | $1,914.80 | $0.00 | $958.33 | $50.00 | $5,728.74 | $507,808.01 |
| 343 | 2043/04 | $2,816.13 | $1,904.28 | $0.00 | $958.33 | $50.00 | $5,728.74 | $504,991.88 |
| 344 | 2043/05 | $2,826.69 | $1,893.72 | $0.00 | $958.33 | $50.00 | $5,728.74 | $502,165.19 |
| 345 | 2043/06 | $2,837.29 | $1,883.12 | $0.00 | $958.33 | $50.00 | $5,728.74 | $499,327.90 |
| 346 | 2043/07 | $2,847.93 | $1,872.48 | $0.00 | $958.33 | $50.00 | $5,728.74 | $496,479.97 |
| 347 | 2043/08 | $2,858.61 | $1,861.80 | $0.00 | $958.33 | $50.00 | $5,728.74 | $493,621.36 |
| 348 | 2043/09 | $2,869.33 | $1,851.08 | $0.00 | $958.33 | $50.00 | $5,728.74 | $490,752.03 |
| 349 | 2043/10 | $2,880.09 | $1,840.32 | $0.00 | $958.33 | $50.00 | $5,728.74 | $487,871.94 |
| 350 | 2043/11 | $2,890.89 | $1,829.52 | $0.00 | $958.33 | $50.00 | $5,728.74 | $484,981.05 |
| 351 | 2043/12 | $2,901.73 | $1,818.68 | $0.00 | $958.33 | $50.00 | $5,728.74 | $482,079.32 |
| 352 | 2044/01 | $2,912.61 | $1,807.80 | $0.00 | $958.33 | $50.00 | $5,728.74 | $479,166.71 |
| 353 | 2044/02 | $2,923.53 | $1,796.88 | $0.00 | $958.33 | $50.00 | $5,728.74 | $476,243.18 |
| 354 | 2044/03 | $2,934.50 | $1,785.91 | $0.00 | $958.33 | $50.00 | $5,728.74 | $473,308.68 |
| 355 | 2044/04 | $2,945.50 | $1,774.91 | $0.00 | $958.33 | $50.00 | $5,728.74 | $470,363.18 |
| 356 | 2044/05 | $2,956.55 | $1,763.86 | $0.00 | $958.33 | $50.00 | $5,728.74 | $467,406.63 |
| 357 | 2044/06 | $2,967.63 | $1,752.77 | $0.00 | $958.33 | $50.00 | $5,728.74 | $464,438.99 |
| 358 | 2044/07 | $2,978.76 | $1,741.65 | $0.00 | $958.33 | $50.00 | $5,728.74 | $461,460.23 |
| 359 | 2044/08 | $2,989.93 | $1,730.48 | $0.00 | $958.33 | $50.00 | $5,728.74 | $458,470.30 |
| 360 | 2044/09 | $3,001.15 | $1,719.26 | $0.00 | $958.33 | $50.00 | $5,728.74 | $455,469.15 |
| 361 | 2044/10 | $3,012.40 | $1,708.01 | $0.00 | $958.33 | $50.00 | $5,728.74 | $452,456.75 |
| 362 | 2044/11 | $3,023.70 | $1,696.71 | $0.00 | $958.33 | $50.00 | $5,728.74 | $449,433.05 |
| 363 | 2044/12 | $3,035.04 | $1,685.37 | $0.00 | $958.33 | $50.00 | $5,728.74 | $446,398.02 |
| 364 | 2045/01 | $3,046.42 | $1,673.99 | $0.00 | $958.33 | $50.00 | $5,728.74 | $443,351.60 |
| 365 | 2045/02 | $3,057.84 | $1,662.57 | $0.00 | $958.33 | $50.00 | $5,728.74 | $440,293.76 |
| 366 | 2045/03 | $3,069.31 | $1,651.10 | $0.00 | $958.33 | $50.00 | $5,728.74 | $437,224.45 |
| 367 | 2045/04 | $3,080.82 | $1,639.59 | $0.00 | $958.33 | $50.00 | $5,728.74 | $434,143.63 |
| 368 | 2045/05 | $3,092.37 | $1,628.04 | $0.00 | $958.33 | $50.00 | $5,728.74 | $431,051.26 |
| 369 | 2045/06 | $3,103.97 | $1,616.44 | $0.00 | $958.33 | $50.00 | $5,728.74 | $427,947.29 |
| 370 | 2045/07 | $3,115.61 | $1,604.80 | $0.00 | $958.33 | $50.00 | $5,728.74 | $424,831.69 |
| 371 | 2045/08 | $3,127.29 | $1,593.12 | $0.00 | $958.33 | $50.00 | $5,728.74 | $421,704.39 |
| 372 | 2045/09 | $3,139.02 | $1,581.39 | $0.00 | $958.33 | $50.00 | $5,728.74 | $418,565.38 |
| 373 | 2045/10 | $3,150.79 | $1,569.62 | $0.00 | $958.33 | $50.00 | $5,728.74 | $415,414.59 |
| 374 | 2045/11 | $3,162.61 | $1,557.80 | $0.00 | $958.33 | $50.00 | $5,728.74 | $412,251.98 |
| 375 | 2045/12 | $3,174.46 | $1,545.94 | $0.00 | $958.33 | $50.00 | $5,728.74 | $409,077.52 |
| 376 | 2046/01 | $3,186.37 | $1,534.04 | $0.00 | $958.33 | $50.00 | $5,728.74 | $405,891.15 |
| 377 | 2046/02 | $3,198.32 | $1,522.09 | $0.00 | $958.33 | $50.00 | $5,728.74 | $402,692.83 |
| 378 | 2046/03 | $3,210.31 | $1,510.10 | $0.00 | $958.33 | $50.00 | $5,728.74 | $399,482.52 |
| 379 | 2046/04 | $3,222.35 | $1,498.06 | $0.00 | $958.33 | $50.00 | $5,728.74 | $396,260.17 |
| 380 | 2046/05 | $3,234.43 | $1,485.98 | $0.00 | $958.33 | $50.00 | $5,728.74 | $393,025.73 |
| 381 | 2046/06 | $3,246.56 | $1,473.85 | $0.00 | $958.33 | $50.00 | $5,728.74 | $389,779.17 |
| 382 | 2046/07 | $3,258.74 | $1,461.67 | $0.00 | $958.33 | $50.00 | $5,728.74 | $386,520.43 |
| 383 | 2046/08 | $3,270.96 | $1,449.45 | $0.00 | $958.33 | $50.00 | $5,728.74 | $383,249.47 |
| 384 | 2046/09 | $3,283.22 | $1,437.19 | $0.00 | $958.33 | $50.00 | $5,728.74 | $379,966.25 |
| 385 | 2046/10 | $3,295.54 | $1,424.87 | $0.00 | $958.33 | $50.00 | $5,728.74 | $376,670.71 |
| 386 | 2046/11 | $3,307.89 | $1,412.52 | $0.00 | $958.33 | $50.00 | $5,728.74 | $373,362.82 |
| 387 | 2046/12 | $3,320.30 | $1,400.11 | $0.00 | $958.33 | $50.00 | $5,728.74 | $370,042.52 |
| 388 | 2047/01 | $3,332.75 | $1,387.66 | $0.00 | $958.33 | $50.00 | $5,728.74 | $366,709.77 |
| 389 | 2047/02 | $3,345.25 | $1,375.16 | $0.00 | $958.33 | $50.00 | $5,728.74 | $363,364.52 |
| 390 | 2047/03 | $3,357.79 | $1,362.62 | $0.00 | $958.33 | $50.00 | $5,728.74 | $360,006.73 |
| 391 | 2047/04 | $3,370.38 | $1,350.03 | $0.00 | $958.33 | $50.00 | $5,728.74 | $356,636.34 |
| 392 | 2047/05 | $3,383.02 | $1,337.39 | $0.00 | $958.33 | $50.00 | $5,728.74 | $353,253.32 |
| 393 | 2047/06 | $3,395.71 | $1,324.70 | $0.00 | $958.33 | $50.00 | $5,728.74 | $349,857.61 |
| 394 | 2047/07 | $3,408.44 | $1,311.97 | $0.00 | $958.33 | $50.00 | $5,728.74 | $346,449.17 |
| 395 | 2047/08 | $3,421.23 | $1,299.18 | $0.00 | $958.33 | $50.00 | $5,728.74 | $343,027.94 |
| 396 | 2047/09 | $3,434.06 | $1,286.35 | $0.00 | $958.33 | $50.00 | $5,728.74 | $339,593.89 |
| 397 | 2047/10 | $3,446.93 | $1,273.48 | $0.00 | $958.33 | $50.00 | $5,728.74 | $336,146.95 |
| 398 | 2047/11 | $3,459.86 | $1,260.55 | $0.00 | $958.33 | $50.00 | $5,728.74 | $332,687.09 |
| 399 | 2047/12 | $3,472.83 | $1,247.58 | $0.00 | $958.33 | $50.00 | $5,728.74 | $329,214.26 |
| 400 | 2048/01 | $3,485.86 | $1,234.55 | $0.00 | $958.33 | $50.00 | $5,728.74 | $325,728.41 |
| 401 | 2048/02 | $3,498.93 | $1,221.48 | $0.00 | $958.33 | $50.00 | $5,728.74 | $322,229.48 |
| 402 | 2048/03 | $3,512.05 | $1,208.36 | $0.00 | $958.33 | $50.00 | $5,728.74 | $318,717.43 |
| 403 | 2048/04 | $3,525.22 | $1,195.19 | $0.00 | $958.33 | $50.00 | $5,728.74 | $315,192.21 |
| 404 | 2048/05 | $3,538.44 | $1,181.97 | $0.00 | $958.33 | $50.00 | $5,728.74 | $311,653.77 |
| 405 | 2048/06 | $3,551.71 | $1,168.70 | $0.00 | $958.33 | $50.00 | $5,728.74 | $308,102.06 |
| 406 | 2048/07 | $3,565.03 | $1,155.38 | $0.00 | $958.33 | $50.00 | $5,728.74 | $304,537.03 |
| 407 | 2048/08 | $3,578.40 | $1,142.01 | $0.00 | $958.33 | $50.00 | $5,728.74 | $300,958.64 |
| 408 | 2048/09 | $3,591.81 | $1,128.59 | $0.00 | $958.33 | $50.00 | $5,728.74 | $297,366.82 |
| 409 | 2048/10 | $3,605.28 | $1,115.13 | $0.00 | $958.33 | $50.00 | $5,728.74 | $293,761.54 |
| 410 | 2048/11 | $3,618.80 | $1,101.61 | $0.00 | $958.33 | $50.00 | $5,728.74 | $290,142.73 |
| 411 | 2048/12 | $3,632.37 | $1,088.04 | $0.00 | $958.33 | $50.00 | $5,728.74 | $286,510.36 |
| 412 | 2049/01 | $3,646.00 | $1,074.41 | $0.00 | $958.33 | $50.00 | $5,728.74 | $282,864.36 |
| 413 | 2049/02 | $3,659.67 | $1,060.74 | $0.00 | $958.33 | $50.00 | $5,728.74 | $279,204.70 |
| 414 | 2049/03 | $3,673.39 | $1,047.02 | $0.00 | $958.33 | $50.00 | $5,728.74 | $275,531.30 |
| 415 | 2049/04 | $3,687.17 | $1,033.24 | $0.00 | $958.33 | $50.00 | $5,728.74 | $271,844.14 |
| 416 | 2049/05 | $3,700.99 | $1,019.42 | $0.00 | $958.33 | $50.00 | $5,728.74 | $268,143.14 |
| 417 | 2049/06 | $3,714.87 | $1,005.54 | $0.00 | $958.33 | $50.00 | $5,728.74 | $264,428.27 |
| 418 | 2049/07 | $3,728.80 | $991.61 | $0.00 | $958.33 | $50.00 | $5,728.74 | $260,699.47 |
| 419 | 2049/08 | $3,742.79 | $977.62 | $0.00 | $958.33 | $50.00 | $5,728.74 | $256,956.68 |
| 420 | 2049/09 | $3,756.82 | $963.59 | $0.00 | $958.33 | $50.00 | $5,728.74 | $253,199.86 |
| 421 | 2049/10 | $3,770.91 | $949.50 | $0.00 | $958.33 | $50.00 | $5,728.74 | $249,428.95 |
| 422 | 2049/11 | $3,785.05 | $935.36 | $0.00 | $958.33 | $50.00 | $5,728.74 | $245,643.89 |
| 423 | 2049/12 | $3,799.25 | $921.16 | $0.00 | $958.33 | $50.00 | $5,728.74 | $241,844.65 |
| 424 | 2050/01 | $3,813.49 | $906.92 | $0.00 | $958.33 | $50.00 | $5,728.74 | $238,031.16 |
| 425 | 2050/02 | $3,827.79 | $892.62 | $0.00 | $958.33 | $50.00 | $5,728.74 | $234,203.36 |
| 426 | 2050/03 | $3,842.15 | $878.26 | $0.00 | $958.33 | $50.00 | $5,728.74 | $230,361.22 |
| 427 | 2050/04 | $3,856.56 | $863.85 | $0.00 | $958.33 | $50.00 | $5,728.74 | $226,504.66 |
| 428 | 2050/05 | $3,871.02 | $849.39 | $0.00 | $958.33 | $50.00 | $5,728.74 | $222,633.64 |
| 429 | 2050/06 | $3,885.53 | $834.88 | $0.00 | $958.33 | $50.00 | $5,728.74 | $218,748.11 |
| 430 | 2050/07 | $3,900.10 | $820.31 | $0.00 | $958.33 | $50.00 | $5,728.74 | $214,848.01 |
| 431 | 2050/08 | $3,914.73 | $805.68 | $0.00 | $958.33 | $50.00 | $5,728.74 | $210,933.28 |
| 432 | 2050/09 | $3,929.41 | $791.00 | $0.00 | $958.33 | $50.00 | $5,728.74 | $207,003.87 |
| 433 | 2050/10 | $3,944.15 | $776.26 | $0.00 | $958.33 | $50.00 | $5,728.74 | $203,059.72 |
| 434 | 2050/11 | $3,958.94 | $761.47 | $0.00 | $958.33 | $50.00 | $5,728.74 | $199,100.79 |
| 435 | 2050/12 | $3,973.78 | $746.63 | $0.00 | $958.33 | $50.00 | $5,728.74 | $195,127.00 |
| 436 | 2051/01 | $3,988.68 | $731.73 | $0.00 | $958.33 | $50.00 | $5,728.74 | $191,138.32 |
| 437 | 2051/02 | $4,003.64 | $716.77 | $0.00 | $958.33 | $50.00 | $5,728.74 | $187,134.68 |
| 438 | 2051/03 | $4,018.65 | $701.76 | $0.00 | $958.33 | $50.00 | $5,728.74 | $183,116.02 |
| 439 | 2051/04 | $4,033.72 | $686.69 | $0.00 | $958.33 | $50.00 | $5,728.74 | $179,082.30 |
| 440 | 2051/05 | $4,048.85 | $671.56 | $0.00 | $958.33 | $50.00 | $5,728.74 | $175,033.45 |
| 441 | 2051/06 | $4,064.03 | $656.38 | $0.00 | $958.33 | $50.00 | $5,728.74 | $170,969.41 |
| 442 | 2051/07 | $4,079.27 | $641.14 | $0.00 | $958.33 | $50.00 | $5,728.74 | $166,890.14 |
| 443 | 2051/08 | $4,094.57 | $625.84 | $0.00 | $958.33 | $50.00 | $5,728.74 | $162,795.57 |
| 444 | 2051/09 | $4,109.93 | $610.48 | $0.00 | $958.33 | $50.00 | $5,728.74 | $158,685.64 |
| 445 | 2051/10 | $4,125.34 | $595.07 | $0.00 | $958.33 | $50.00 | $5,728.74 | $154,560.30 |
| 446 | 2051/11 | $4,140.81 | $579.60 | $0.00 | $958.33 | $50.00 | $5,728.74 | $150,419.49 |
| 447 | 2051/12 | $4,156.34 | $564.07 | $0.00 | $958.33 | $50.00 | $5,728.74 | $146,263.16 |
| 448 | 2052/01 | $4,171.92 | $548.49 | $0.00 | $958.33 | $50.00 | $5,728.74 | $142,091.23 |
| 449 | 2052/02 | $4,187.57 | $532.84 | $0.00 | $958.33 | $50.00 | $5,728.74 | $137,903.67 |
| 450 | 2052/03 | $4,203.27 | $517.14 | $0.00 | $958.33 | $50.00 | $5,728.74 | $133,700.40 |
| 451 | 2052/04 | $4,219.03 | $501.38 | $0.00 | $958.33 | $50.00 | $5,728.74 | $129,481.36 |
| 452 | 2052/05 | $4,234.85 | $485.56 | $0.00 | $958.33 | $50.00 | $5,728.74 | $125,246.51 |
| 453 | 2052/06 | $4,250.74 | $469.67 | $0.00 | $958.33 | $50.00 | $5,728.74 | $120,995.77 |
| 454 | 2052/07 | $4,266.68 | $453.73 | $0.00 | $958.33 | $50.00 | $5,728.74 | $116,729.10 |
| 455 | 2052/08 | $4,282.68 | $437.73 | $0.00 | $958.33 | $50.00 | $5,728.74 | $112,446.42 |
| 456 | 2052/09 | $4,298.74 | $421.67 | $0.00 | $958.33 | $50.00 | $5,728.74 | $108,147.69 |
| 457 | 2052/10 | $4,314.86 | $405.55 | $0.00 | $958.33 | $50.00 | $5,728.74 | $103,832.83 |
| 458 | 2052/11 | $4,331.04 | $389.37 | $0.00 | $958.33 | $50.00 | $5,728.74 | $99,501.79 |
| 459 | 2052/12 | $4,347.28 | $373.13 | $0.00 | $958.33 | $50.00 | $5,728.74 | $95,154.51 |
| 460 | 2053/01 | $4,363.58 | $356.83 | $0.00 | $958.33 | $50.00 | $5,728.74 | $90,790.93 |
| 461 | 2053/02 | $4,379.94 | $340.47 | $0.00 | $958.33 | $50.00 | $5,728.74 | $86,410.99 |
| 462 | 2053/03 | $4,396.37 | $324.04 | $0.00 | $958.33 | $50.00 | $5,728.74 | $82,014.62 |
| 463 | 2053/04 | $4,412.85 | $307.55 | $0.00 | $958.33 | $50.00 | $5,728.74 | $77,601.77 |
| 464 | 2053/05 | $4,429.40 | $291.01 | $0.00 | $958.33 | $50.00 | $5,728.74 | $73,172.36 |
| 465 | 2053/06 | $4,446.01 | $274.40 | $0.00 | $958.33 | $50.00 | $5,728.74 | $68,726.35 |
| 466 | 2053/07 | $4,462.69 | $257.72 | $0.00 | $958.33 | $50.00 | $5,728.74 | $64,263.66 |
| 467 | 2053/08 | $4,479.42 | $240.99 | $0.00 | $958.33 | $50.00 | $5,728.74 | $59,784.24 |
| 468 | 2053/09 | $4,496.22 | $224.19 | $0.00 | $958.33 | $50.00 | $5,728.74 | $55,288.02 |
| 469 | 2053/10 | $4,513.08 | $207.33 | $0.00 | $958.33 | $50.00 | $5,728.74 | $50,774.94 |
| 470 | 2053/11 | $4,530.00 | $190.41 | $0.00 | $958.33 | $50.00 | $5,728.74 | $46,244.94 |
| 471 | 2053/12 | $4,546.99 | $173.42 | $0.00 | $958.33 | $50.00 | $5,728.74 | $41,697.95 |
| 472 | 2054/01 | $4,564.04 | $156.37 | $0.00 | $958.33 | $50.00 | $5,728.74 | $37,133.91 |
| 473 | 2054/02 | $4,581.16 | $139.25 | $0.00 | $958.33 | $50.00 | $5,728.74 | $32,552.75 |
| 474 | 2054/03 | $4,598.34 | $122.07 | $0.00 | $958.33 | $50.00 | $5,728.74 | $27,954.41 |
| 475 | 2054/04 | $4,615.58 | $104.83 | $0.00 | $958.33 | $50.00 | $5,728.74 | $23,338.83 |
| 476 | 2054/05 | $4,632.89 | $87.52 | $0.00 | $958.33 | $50.00 | $5,728.74 | $18,705.94 |
| 477 | 2054/06 | $4,650.26 | $70.15 | $0.00 | $958.33 | $50.00 | $5,728.74 | $14,055.68 |
| 478 | 2054/07 | $4,667.70 | $52.71 | $0.00 | $958.33 | $50.00 | $5,728.74 | $9,387.98 |
| 479 | 2054/08 | $4,685.20 | $35.20 | $0.00 | $958.33 | $50.00 | $5,728.74 | $4,702.77 |
| 480 | 2054/09 | $4,702.77 | $17.64 | $0.00 | $958.33 | $50.00 | $5,728.74 | $0.00 |
| Totals | $1,050,000.00 | $1,215,796.70 | $0.00 | $460,000.00 | $24,000.00 | $2,749,796.70 |
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.