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 $1,099,000.00 at 4.5% interest rate for a $1,199,000.00 home, you need to have a monthly payment of $6,064.86 ~ $6,156.45. You will make a total of 480 payments and you will pay off your mortgage on 2054/07. Consult with a Mortgage Specialist
Loan Comparison
You can save $220,616.76 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 | $4,609.09 | 4.5% | 600 months | $2,865,456.12 | $1,666,456.12 |
| 50 years | Bi-Weekly | $2,304.55 | 4.5% | 512 months | $2,571,656.67 | $1,372,656.67 |
| 45 years | Monthly | $4,750.69 | 4.5% | 540 months | $2,665,373.39 | $1,466,373.39 |
| 45 years | Bi-Weekly | $2,375.35 | 4.5% | 461 months | $2,408,769.85 | $1,209,769.85 |
| 40 years | Monthly | $4,940.70 | 4.5% | 480 months | $2,471,533.88 | $1,272,533.88 |
| 40 years | Bi-Weekly | $2,470.35 | 4.5% | 409 months | $2,250,917.12 | $1,051,917.12 |
| 35 years | Monthly | $5,201.09 | 4.5% | 420 months | $2,284,458.43 | $1,085,458.43 |
| 35 years | Bi-Weekly | $2,600.55 | 4.5% | 358 months | $2,098,405.60 | $899,405.60 |
| 30 years | Monthly | $5,568.47 | 4.5% | 360 months | $2,104,649.76 | $905,649.76 |
| 30 years | Bi-Weekly | $2,784.24 | 4.5% | 307 months | $1,951,524.85 | $752,524.85 |
| 25 years | Monthly | $6,108.60 | 4.5% | 300 months | $1,932,579.68 | $733,579.68 |
| 25 years | Bi-Weekly | $3,054.30 | 4.5% | 256 months | $1,810,541.01 | $611,541.01 |
| 20 years | Monthly | $6,952.82 | 4.5% | 240 months | $1,768,675.99 | $569,675.99 |
| 20 years | Bi-Weekly | $3,476.41 | 4.5% | 205 months | $1,675,690.96 | $476,690.96 |
| 15 years | Monthly | $8,407.28 | 4.5% | 180 months | $1,613,309.72 | $414,309.72 |
| 15 years | Bi-Weekly | $4,203.64 | 4.5% | 154 months | $1,547,176.99 | $348,176.99 |
| 10 years | Monthly | $11,389.86 | 4.5% | 120 months | $1,466,783.33 | $267,783.33 |
| 10 years | Bi-Weekly | $5,694.93 | 4.5% | 103 months | $1,425,161.91 | $226,161.91 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/08 | $819.45 | $4,121.25 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,098,180.55 |
| 2 | 2014/09 | $822.52 | $4,118.18 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,097,358.04 |
| 3 | 2014/10 | $825.60 | $4,115.09 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,096,532.43 |
| 4 | 2014/11 | $828.70 | $4,112.00 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,095,703.73 |
| 5 | 2014/12 | $831.81 | $4,108.89 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,094,871.93 |
| 6 | 2015/01 | $834.93 | $4,105.77 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,094,037.00 |
| 7 | 2015/02 | $838.06 | $4,102.64 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,093,198.94 |
| 8 | 2015/03 | $841.20 | $4,099.50 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,092,357.75 |
| 9 | 2015/04 | $844.35 | $4,096.34 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,091,513.39 |
| 10 | 2015/05 | $847.52 | $4,093.18 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,090,665.87 |
| 11 | 2015/06 | $850.70 | $4,090.00 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,089,815.17 |
| 12 | 2015/07 | $853.89 | $4,086.81 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,088,961.28 |
| 13 | 2015/08 | $857.09 | $4,083.60 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,088,104.19 |
| 14 | 2015/09 | $860.30 | $4,080.39 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,087,243.89 |
| 15 | 2015/10 | $863.53 | $4,077.16 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,086,380.36 |
| 16 | 2015/11 | $866.77 | $4,073.93 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,085,513.59 |
| 17 | 2015/12 | $870.02 | $4,070.68 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,084,643.57 |
| 18 | 2016/01 | $873.28 | $4,067.41 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,083,770.29 |
| 19 | 2016/02 | $876.56 | $4,064.14 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,082,893.73 |
| 20 | 2016/03 | $879.84 | $4,060.85 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,082,013.88 |
| 21 | 2016/04 | $883.14 | $4,057.55 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,081,130.74 |
| 22 | 2016/05 | $886.46 | $4,054.24 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,080,244.29 |
| 23 | 2016/06 | $889.78 | $4,050.92 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,079,354.51 |
| 24 | 2016/07 | $893.12 | $4,047.58 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,078,461.39 |
| 25 | 2016/08 | $896.47 | $4,044.23 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,077,564.92 |
| 26 | 2016/09 | $899.83 | $4,040.87 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,076,665.10 |
| 27 | 2016/10 | $903.20 | $4,037.49 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,075,761.90 |
| 28 | 2016/11 | $906.59 | $4,034.11 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,074,855.31 |
| 29 | 2016/12 | $909.99 | $4,030.71 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,073,945.32 |
| 30 | 2017/01 | $913.40 | $4,027.29 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,073,031.92 |
| 31 | 2017/02 | $916.83 | $4,023.87 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,072,115.09 |
| 32 | 2017/03 | $920.26 | $4,020.43 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,071,194.83 |
| 33 | 2017/04 | $923.71 | $4,016.98 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,070,271.11 |
| 34 | 2017/05 | $927.18 | $4,013.52 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,069,343.94 |
| 35 | 2017/06 | $930.66 | $4,010.04 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,068,413.28 |
| 36 | 2017/07 | $934.15 | $4,006.55 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,067,479.13 |
| 37 | 2017/08 | $937.65 | $4,003.05 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,066,541.48 |
| 38 | 2017/09 | $941.17 | $3,999.53 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,065,600.32 |
| 39 | 2017/10 | $944.69 | $3,996.00 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,064,655.63 |
| 40 | 2017/11 | $948.24 | $3,992.46 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,063,707.39 |
| 41 | 2017/12 | $951.79 | $3,988.90 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,062,755.60 |
| 42 | 2018/01 | $955.36 | $3,985.33 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,061,800.23 |
| 43 | 2018/02 | $958.94 | $3,981.75 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,060,841.29 |
| 44 | 2018/03 | $962.54 | $3,978.15 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,059,878.75 |
| 45 | 2018/04 | $966.15 | $3,974.55 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,058,912.60 |
| 46 | 2018/05 | $969.77 | $3,970.92 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,057,942.82 |
| 47 | 2018/06 | $973.41 | $3,967.29 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,056,969.41 |
| 48 | 2018/07 | $977.06 | $3,963.64 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,055,992.35 |
| 49 | 2018/08 | $980.72 | $3,959.97 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,055,011.63 |
| 50 | 2018/09 | $984.40 | $3,956.29 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,054,027.23 |
| 51 | 2018/10 | $988.09 | $3,952.60 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,053,039.13 |
| 52 | 2018/11 | $991.80 | $3,948.90 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,052,047.34 |
| 53 | 2018/12 | $995.52 | $3,945.18 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,051,051.82 |
| 54 | 2019/01 | $999.25 | $3,941.44 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,050,052.57 |
| 55 | 2019/02 | $1,003.00 | $3,937.70 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,049,049.57 |
| 56 | 2019/03 | $1,006.76 | $3,933.94 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,048,042.81 |
| 57 | 2019/04 | $1,010.54 | $3,930.16 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,047,032.27 |
| 58 | 2019/05 | $1,014.32 | $3,926.37 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,046,017.95 |
| 59 | 2019/06 | $1,018.13 | $3,922.57 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,044,999.82 |
| 60 | 2019/07 | $1,021.95 | $3,918.75 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,043,977.87 |
| 61 | 2019/08 | $1,025.78 | $3,914.92 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,042,952.10 |
| 62 | 2019/09 | $1,029.63 | $3,911.07 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,041,922.47 |
| 63 | 2019/10 | $1,033.49 | $3,907.21 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,040,888.98 |
| 64 | 2019/11 | $1,037.36 | $3,903.33 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,039,851.62 |
| 65 | 2019/12 | $1,041.25 | $3,899.44 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,038,810.37 |
| 66 | 2020/01 | $1,045.16 | $3,895.54 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,037,765.21 |
| 67 | 2020/02 | $1,049.08 | $3,891.62 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,036,716.14 |
| 68 | 2020/03 | $1,053.01 | $3,887.69 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,035,663.13 |
| 69 | 2020/04 | $1,056.96 | $3,883.74 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,034,606.17 |
| 70 | 2020/05 | $1,060.92 | $3,879.77 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,033,545.25 |
| 71 | 2020/06 | $1,064.90 | $3,875.79 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,032,480.34 |
| 72 | 2020/07 | $1,068.89 | $3,871.80 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,031,411.45 |
| 73 | 2020/08 | $1,072.90 | $3,867.79 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,030,338.55 |
| 74 | 2020/09 | $1,076.93 | $3,863.77 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,029,261.62 |
| 75 | 2020/10 | $1,080.96 | $3,859.73 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,028,180.66 |
| 76 | 2020/11 | $1,085.02 | $3,855.68 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,027,095.64 |
| 77 | 2020/12 | $1,089.09 | $3,851.61 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,026,006.55 |
| 78 | 2021/01 | $1,093.17 | $3,847.52 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,024,913.38 |
| 79 | 2021/02 | $1,097.27 | $3,843.43 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,023,816.11 |
| 80 | 2021/03 | $1,101.39 | $3,839.31 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,022,714.73 |
| 81 | 2021/04 | $1,105.52 | $3,835.18 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,021,609.21 |
| 82 | 2021/05 | $1,109.66 | $3,831.03 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,020,499.55 |
| 83 | 2021/06 | $1,113.82 | $3,826.87 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,019,385.73 |
| 84 | 2021/07 | $1,118.00 | $3,822.70 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,018,267.73 |
| 85 | 2021/08 | $1,122.19 | $3,818.50 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,017,145.54 |
| 86 | 2021/09 | $1,126.40 | $3,814.30 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,016,019.14 |
| 87 | 2021/10 | $1,130.62 | $3,810.07 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,014,888.51 |
| 88 | 2021/11 | $1,134.86 | $3,805.83 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,013,753.65 |
| 89 | 2021/12 | $1,139.12 | $3,801.58 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,012,614.53 |
| 90 | 2022/01 | $1,143.39 | $3,797.30 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,011,471.14 |
| 91 | 2022/02 | $1,147.68 | $3,793.02 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,010,323.46 |
| 92 | 2022/03 | $1,151.98 | $3,788.71 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,009,171.48 |
| 93 | 2022/04 | $1,156.30 | $3,784.39 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,008,015.17 |
| 94 | 2022/05 | $1,160.64 | $3,780.06 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,006,854.54 |
| 95 | 2022/06 | $1,164.99 | $3,775.70 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,005,689.54 |
| 96 | 2022/07 | $1,169.36 | $3,771.34 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,004,520.19 |
| 97 | 2022/08 | $1,173.74 | $3,766.95 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,003,346.44 |
| 98 | 2022/09 | $1,178.15 | $3,762.55 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,002,168.29 |
| 99 | 2022/10 | $1,182.56 | $3,758.13 | $91.58 | $999.17 | $125.00 | $6,156.45 | $1,000,985.73 |
| 100 | 2022/11 | $1,187.00 | $3,753.70 | $91.58 | $999.17 | $125.00 | $6,156.45 | $999,798.73 |
| 101 | 2022/12 | $1,191.45 | $3,749.25 | $91.58 | $999.17 | $125.00 | $6,156.45 | $998,607.28 |
| 102 | 2023/01 | $1,195.92 | $3,744.78 | $91.58 | $999.17 | $125.00 | $6,156.45 | $997,411.36 |
| 103 | 2023/02 | $1,200.40 | $3,740.29 | $91.58 | $999.17 | $125.00 | $6,156.45 | $996,210.96 |
| 104 | 2023/03 | $1,204.90 | $3,735.79 | $91.58 | $999.17 | $125.00 | $6,156.45 | $995,006.05 |
| 105 | 2023/04 | $1,209.42 | $3,731.27 | $91.58 | $999.17 | $125.00 | $6,156.45 | $993,796.63 |
| 106 | 2023/05 | $1,213.96 | $3,726.74 | $91.58 | $999.17 | $125.00 | $6,156.45 | $992,582.67 |
| 107 | 2023/06 | $1,218.51 | $3,722.19 | $91.58 | $999.17 | $125.00 | $6,156.45 | $991,364.16 |
| 108 | 2023/07 | $1,223.08 | $3,717.62 | $91.58 | $999.17 | $125.00 | $6,156.45 | $990,141.08 |
| 109 | 2023/08 | $1,227.67 | $3,713.03 | $91.58 | $999.17 | $125.00 | $6,156.45 | $988,913.42 |
| 110 | 2023/09 | $1,232.27 | $3,708.43 | $91.58 | $999.17 | $125.00 | $6,156.45 | $987,681.15 |
| 111 | 2023/10 | $1,236.89 | $3,703.80 | $91.58 | $999.17 | $125.00 | $6,156.45 | $986,444.25 |
| 112 | 2023/11 | $1,241.53 | $3,699.17 | $91.58 | $999.17 | $125.00 | $6,156.45 | $985,202.72 |
| 113 | 2023/12 | $1,246.19 | $3,694.51 | $91.58 | $999.17 | $125.00 | $6,156.45 | $983,956.54 |
| 114 | 2024/01 | $1,250.86 | $3,689.84 | $91.58 | $999.17 | $125.00 | $6,156.45 | $982,705.68 |
| 115 | 2024/02 | $1,255.55 | $3,685.15 | $91.58 | $999.17 | $125.00 | $6,156.45 | $981,450.13 |
| 116 | 2024/03 | $1,260.26 | $3,680.44 | $91.58 | $999.17 | $125.00 | $6,156.45 | $980,189.87 |
| 117 | 2024/04 | $1,264.98 | $3,675.71 | $91.58 | $999.17 | $125.00 | $6,156.45 | $978,924.89 |
| 118 | 2024/05 | $1,269.73 | $3,670.97 | $91.58 | $999.17 | $125.00 | $6,156.45 | $977,655.16 |
| 119 | 2024/06 | $1,274.49 | $3,666.21 | $91.58 | $999.17 | $125.00 | $6,156.45 | $976,380.67 |
| 120 | 2024/07 | $1,279.27 | $3,661.43 | $91.58 | $999.17 | $125.00 | $6,156.45 | $975,101.41 |
| 121 | 2024/08 | $1,284.07 | $3,656.63 | $91.58 | $999.17 | $125.00 | $6,156.45 | $973,817.34 |
| 122 | 2024/09 | $1,288.88 | $3,651.82 | $91.58 | $999.17 | $125.00 | $6,156.45 | $972,528.46 |
| 123 | 2024/10 | $1,293.71 | $3,646.98 | $91.58 | $999.17 | $125.00 | $6,156.45 | $971,234.75 |
| 124 | 2024/11 | $1,298.57 | $3,642.13 | $91.58 | $999.17 | $125.00 | $6,156.45 | $969,936.18 |
| 125 | 2024/12 | $1,303.43 | $3,637.26 | $91.58 | $999.17 | $125.00 | $6,156.45 | $968,632.75 |
| 126 | 2025/01 | $1,308.32 | $3,632.37 | $91.58 | $999.17 | $125.00 | $6,156.45 | $967,324.42 |
| 127 | 2025/02 | $1,313.23 | $3,627.47 | $91.58 | $999.17 | $125.00 | $6,156.45 | $966,011.19 |
| 128 | 2025/03 | $1,318.15 | $3,622.54 | $91.58 | $999.17 | $125.00 | $6,156.45 | $964,693.04 |
| 129 | 2025/04 | $1,323.10 | $3,617.60 | $91.58 | $999.17 | $125.00 | $6,156.45 | $963,369.94 |
| 130 | 2025/05 | $1,328.06 | $3,612.64 | $91.58 | $999.17 | $125.00 | $6,156.45 | $962,041.89 |
| 131 | 2025/06 | $1,333.04 | $3,607.66 | $91.58 | $999.17 | $125.00 | $6,156.45 | $960,708.85 |
| 132 | 2025/07 | $1,338.04 | $3,602.66 | $91.58 | $999.17 | $125.00 | $6,156.45 | $959,370.81 |
| 133 | 2025/08 | $1,343.06 | $3,597.64 | $0.00 | $999.17 | $125.00 | $6,064.86 | $958,027.76 |
| 134 | 2025/09 | $1,348.09 | $3,592.60 | $0.00 | $999.17 | $125.00 | $6,064.86 | $956,679.66 |
| 135 | 2025/10 | $1,353.15 | $3,587.55 | $0.00 | $999.17 | $125.00 | $6,064.86 | $955,326.52 |
| 136 | 2025/11 | $1,358.22 | $3,582.47 | $0.00 | $999.17 | $125.00 | $6,064.86 | $953,968.30 |
| 137 | 2025/12 | $1,363.31 | $3,577.38 | $0.00 | $999.17 | $125.00 | $6,064.86 | $952,604.98 |
| 138 | 2026/01 | $1,368.43 | $3,572.27 | $0.00 | $999.17 | $125.00 | $6,064.86 | $951,236.55 |
| 139 | 2026/02 | $1,373.56 | $3,567.14 | $0.00 | $999.17 | $125.00 | $6,064.86 | $949,863.00 |
| 140 | 2026/03 | $1,378.71 | $3,561.99 | $0.00 | $999.17 | $125.00 | $6,064.86 | $948,484.29 |
| 141 | 2026/04 | $1,383.88 | $3,556.82 | $0.00 | $999.17 | $125.00 | $6,064.86 | $947,100.41 |
| 142 | 2026/05 | $1,389.07 | $3,551.63 | $0.00 | $999.17 | $125.00 | $6,064.86 | $945,711.34 |
| 143 | 2026/06 | $1,394.28 | $3,546.42 | $0.00 | $999.17 | $125.00 | $6,064.86 | $944,317.06 |
| 144 | 2026/07 | $1,399.51 | $3,541.19 | $0.00 | $999.17 | $125.00 | $6,064.86 | $942,917.55 |
| 145 | 2026/08 | $1,404.75 | $3,535.94 | $0.00 | $999.17 | $125.00 | $6,064.86 | $941,512.80 |
| 146 | 2026/09 | $1,410.02 | $3,530.67 | $0.00 | $999.17 | $125.00 | $6,064.86 | $940,102.78 |
| 147 | 2026/10 | $1,415.31 | $3,525.39 | $0.00 | $999.17 | $125.00 | $6,064.86 | $938,687.47 |
| 148 | 2026/11 | $1,420.62 | $3,520.08 | $0.00 | $999.17 | $125.00 | $6,064.86 | $937,266.85 |
| 149 | 2026/12 | $1,425.94 | $3,514.75 | $0.00 | $999.17 | $125.00 | $6,064.86 | $935,840.90 |
| 150 | 2027/01 | $1,431.29 | $3,509.40 | $0.00 | $999.17 | $125.00 | $6,064.86 | $934,409.61 |
| 151 | 2027/02 | $1,436.66 | $3,504.04 | $0.00 | $999.17 | $125.00 | $6,064.86 | $932,972.95 |
| 152 | 2027/03 | $1,442.05 | $3,498.65 | $0.00 | $999.17 | $125.00 | $6,064.86 | $931,530.90 |
| 153 | 2027/04 | $1,447.45 | $3,493.24 | $0.00 | $999.17 | $125.00 | $6,064.86 | $930,083.45 |
| 154 | 2027/05 | $1,452.88 | $3,487.81 | $0.00 | $999.17 | $125.00 | $6,064.86 | $928,630.57 |
| 155 | 2027/06 | $1,458.33 | $3,482.36 | $0.00 | $999.17 | $125.00 | $6,064.86 | $927,172.24 |
| 156 | 2027/07 | $1,463.80 | $3,476.90 | $0.00 | $999.17 | $125.00 | $6,064.86 | $925,708.44 |
| 157 | 2027/08 | $1,469.29 | $3,471.41 | $0.00 | $999.17 | $125.00 | $6,064.86 | $924,239.15 |
| 158 | 2027/09 | $1,474.80 | $3,465.90 | $0.00 | $999.17 | $125.00 | $6,064.86 | $922,764.35 |
| 159 | 2027/10 | $1,480.33 | $3,460.37 | $0.00 | $999.17 | $125.00 | $6,064.86 | $921,284.02 |
| 160 | 2027/11 | $1,485.88 | $3,454.82 | $0.00 | $999.17 | $125.00 | $6,064.86 | $919,798.14 |
| 161 | 2027/12 | $1,491.45 | $3,449.24 | $0.00 | $999.17 | $125.00 | $6,064.86 | $918,306.69 |
| 162 | 2028/01 | $1,497.05 | $3,443.65 | $0.00 | $999.17 | $125.00 | $6,064.86 | $916,809.64 |
| 163 | 2028/02 | $1,502.66 | $3,438.04 | $0.00 | $999.17 | $125.00 | $6,064.86 | $915,306.98 |
| 164 | 2028/03 | $1,508.29 | $3,432.40 | $0.00 | $999.17 | $125.00 | $6,064.86 | $913,798.69 |
| 165 | 2028/04 | $1,513.95 | $3,426.75 | $0.00 | $999.17 | $125.00 | $6,064.86 | $912,284.74 |
| 166 | 2028/05 | $1,519.63 | $3,421.07 | $0.00 | $999.17 | $125.00 | $6,064.86 | $910,765.11 |
| 167 | 2028/06 | $1,525.33 | $3,415.37 | $0.00 | $999.17 | $125.00 | $6,064.86 | $909,239.78 |
| 168 | 2028/07 | $1,531.05 | $3,409.65 | $0.00 | $999.17 | $125.00 | $6,064.86 | $907,708.74 |
| 169 | 2028/08 | $1,536.79 | $3,403.91 | $0.00 | $999.17 | $125.00 | $6,064.86 | $906,171.95 |
| 170 | 2028/09 | $1,542.55 | $3,398.14 | $0.00 | $999.17 | $125.00 | $6,064.86 | $904,629.40 |
| 171 | 2028/10 | $1,548.34 | $3,392.36 | $0.00 | $999.17 | $125.00 | $6,064.86 | $903,081.06 |
| 172 | 2028/11 | $1,554.14 | $3,386.55 | $0.00 | $999.17 | $125.00 | $6,064.86 | $901,526.92 |
| 173 | 2028/12 | $1,559.97 | $3,380.73 | $0.00 | $999.17 | $125.00 | $6,064.86 | $899,966.95 |
| 174 | 2029/01 | $1,565.82 | $3,374.88 | $0.00 | $999.17 | $125.00 | $6,064.86 | $898,401.13 |
| 175 | 2029/02 | $1,571.69 | $3,369.00 | $0.00 | $999.17 | $125.00 | $6,064.86 | $896,829.44 |
| 176 | 2029/03 | $1,577.59 | $3,363.11 | $0.00 | $999.17 | $125.00 | $6,064.86 | $895,251.85 |
| 177 | 2029/04 | $1,583.50 | $3,357.19 | $0.00 | $999.17 | $125.00 | $6,064.86 | $893,668.35 |
| 178 | 2029/05 | $1,589.44 | $3,351.26 | $0.00 | $999.17 | $125.00 | $6,064.86 | $892,078.91 |
| 179 | 2029/06 | $1,595.40 | $3,345.30 | $0.00 | $999.17 | $125.00 | $6,064.86 | $890,483.51 |
| 180 | 2029/07 | $1,601.38 | $3,339.31 | $0.00 | $999.17 | $125.00 | $6,064.86 | $888,882.13 |
| 181 | 2029/08 | $1,607.39 | $3,333.31 | $0.00 | $999.17 | $125.00 | $6,064.86 | $887,274.74 |
| 182 | 2029/09 | $1,613.42 | $3,327.28 | $0.00 | $999.17 | $125.00 | $6,064.86 | $885,661.33 |
| 183 | 2029/10 | $1,619.47 | $3,321.23 | $0.00 | $999.17 | $125.00 | $6,064.86 | $884,041.86 |
| 184 | 2029/11 | $1,625.54 | $3,315.16 | $0.00 | $999.17 | $125.00 | $6,064.86 | $882,416.33 |
| 185 | 2029/12 | $1,631.63 | $3,309.06 | $0.00 | $999.17 | $125.00 | $6,064.86 | $880,784.69 |
| 186 | 2030/01 | $1,637.75 | $3,302.94 | $0.00 | $999.17 | $125.00 | $6,064.86 | $879,146.94 |
| 187 | 2030/02 | $1,643.89 | $3,296.80 | $0.00 | $999.17 | $125.00 | $6,064.86 | $877,503.04 |
| 188 | 2030/03 | $1,650.06 | $3,290.64 | $0.00 | $999.17 | $125.00 | $6,064.86 | $875,852.98 |
| 189 | 2030/04 | $1,656.25 | $3,284.45 | $0.00 | $999.17 | $125.00 | $6,064.86 | $874,196.74 |
| 190 | 2030/05 | $1,662.46 | $3,278.24 | $0.00 | $999.17 | $125.00 | $6,064.86 | $872,534.28 |
| 191 | 2030/06 | $1,668.69 | $3,272.00 | $0.00 | $999.17 | $125.00 | $6,064.86 | $870,865.59 |
| 192 | 2030/07 | $1,674.95 | $3,265.75 | $0.00 | $999.17 | $125.00 | $6,064.86 | $869,190.64 |
| 193 | 2030/08 | $1,681.23 | $3,259.46 | $0.00 | $999.17 | $125.00 | $6,064.86 | $867,509.41 |
| 194 | 2030/09 | $1,687.54 | $3,253.16 | $0.00 | $999.17 | $125.00 | $6,064.86 | $865,821.87 |
| 195 | 2030/10 | $1,693.86 | $3,246.83 | $0.00 | $999.17 | $125.00 | $6,064.86 | $864,128.01 |
| 196 | 2030/11 | $1,700.22 | $3,240.48 | $0.00 | $999.17 | $125.00 | $6,064.86 | $862,427.79 |
| 197 | 2030/12 | $1,706.59 | $3,234.10 | $0.00 | $999.17 | $125.00 | $6,064.86 | $860,721.20 |
| 198 | 2031/01 | $1,712.99 | $3,227.70 | $0.00 | $999.17 | $125.00 | $6,064.86 | $859,008.21 |
| 199 | 2031/02 | $1,719.41 | $3,221.28 | $0.00 | $999.17 | $125.00 | $6,064.86 | $857,288.80 |
| 200 | 2031/03 | $1,725.86 | $3,214.83 | $0.00 | $999.17 | $125.00 | $6,064.86 | $855,562.93 |
| 201 | 2031/04 | $1,732.33 | $3,208.36 | $0.00 | $999.17 | $125.00 | $6,064.86 | $853,830.60 |
| 202 | 2031/05 | $1,738.83 | $3,201.86 | $0.00 | $999.17 | $125.00 | $6,064.86 | $852,091.77 |
| 203 | 2031/06 | $1,745.35 | $3,195.34 | $0.00 | $999.17 | $125.00 | $6,064.86 | $850,346.42 |
| 204 | 2031/07 | $1,751.90 | $3,188.80 | $0.00 | $999.17 | $125.00 | $6,064.86 | $848,594.52 |
| 205 | 2031/08 | $1,758.47 | $3,182.23 | $0.00 | $999.17 | $125.00 | $6,064.86 | $846,836.05 |
| 206 | 2031/09 | $1,765.06 | $3,175.64 | $0.00 | $999.17 | $125.00 | $6,064.86 | $845,070.99 |
| 207 | 2031/10 | $1,771.68 | $3,169.02 | $0.00 | $999.17 | $125.00 | $6,064.86 | $843,299.31 |
| 208 | 2031/11 | $1,778.32 | $3,162.37 | $0.00 | $999.17 | $125.00 | $6,064.86 | $841,520.99 |
| 209 | 2031/12 | $1,784.99 | $3,155.70 | $0.00 | $999.17 | $125.00 | $6,064.86 | $839,736.00 |
| 210 | 2032/01 | $1,791.69 | $3,149.01 | $0.00 | $999.17 | $125.00 | $6,064.86 | $837,944.31 |
| 211 | 2032/02 | $1,798.40 | $3,142.29 | $0.00 | $999.17 | $125.00 | $6,064.86 | $836,145.91 |
| 212 | 2032/03 | $1,805.15 | $3,135.55 | $0.00 | $999.17 | $125.00 | $6,064.86 | $834,340.76 |
| 213 | 2032/04 | $1,811.92 | $3,128.78 | $0.00 | $999.17 | $125.00 | $6,064.86 | $832,528.84 |
| 214 | 2032/05 | $1,818.71 | $3,121.98 | $0.00 | $999.17 | $125.00 | $6,064.86 | $830,710.13 |
| 215 | 2032/06 | $1,825.53 | $3,115.16 | $0.00 | $999.17 | $125.00 | $6,064.86 | $828,884.60 |
| 216 | 2032/07 | $1,832.38 | $3,108.32 | $0.00 | $999.17 | $125.00 | $6,064.86 | $827,052.22 |
| 217 | 2032/08 | $1,839.25 | $3,101.45 | $0.00 | $999.17 | $125.00 | $6,064.86 | $825,212.97 |
| 218 | 2032/09 | $1,846.15 | $3,094.55 | $0.00 | $999.17 | $125.00 | $6,064.86 | $823,366.82 |
| 219 | 2032/10 | $1,853.07 | $3,087.63 | $0.00 | $999.17 | $125.00 | $6,064.86 | $821,513.75 |
| 220 | 2032/11 | $1,860.02 | $3,080.68 | $0.00 | $999.17 | $125.00 | $6,064.86 | $819,653.73 |
| 221 | 2032/12 | $1,866.99 | $3,073.70 | $0.00 | $999.17 | $125.00 | $6,064.86 | $817,786.74 |
| 222 | 2033/01 | $1,874.00 | $3,066.70 | $0.00 | $999.17 | $125.00 | $6,064.86 | $815,912.74 |
| 223 | 2033/02 | $1,881.02 | $3,059.67 | $0.00 | $999.17 | $125.00 | $6,064.86 | $814,031.72 |
| 224 | 2033/03 | $1,888.08 | $3,052.62 | $0.00 | $999.17 | $125.00 | $6,064.86 | $812,143.64 |
| 225 | 2033/04 | $1,895.16 | $3,045.54 | $0.00 | $999.17 | $125.00 | $6,064.86 | $810,248.49 |
| 226 | 2033/05 | $1,902.26 | $3,038.43 | $0.00 | $999.17 | $125.00 | $6,064.86 | $808,346.22 |
| 227 | 2033/06 | $1,909.40 | $3,031.30 | $0.00 | $999.17 | $125.00 | $6,064.86 | $806,436.83 |
| 228 | 2033/07 | $1,916.56 | $3,024.14 | $0.00 | $999.17 | $125.00 | $6,064.86 | $804,520.27 |
| 229 | 2033/08 | $1,923.74 | $3,016.95 | $0.00 | $999.17 | $125.00 | $6,064.86 | $802,596.52 |
| 230 | 2033/09 | $1,930.96 | $3,009.74 | $0.00 | $999.17 | $125.00 | $6,064.86 | $800,665.57 |
| 231 | 2033/10 | $1,938.20 | $3,002.50 | $0.00 | $999.17 | $125.00 | $6,064.86 | $798,727.37 |
| 232 | 2033/11 | $1,945.47 | $2,995.23 | $0.00 | $999.17 | $125.00 | $6,064.86 | $796,781.90 |
| 233 | 2033/12 | $1,952.76 | $2,987.93 | $0.00 | $999.17 | $125.00 | $6,064.86 | $794,829.13 |
| 234 | 2034/01 | $1,960.09 | $2,980.61 | $0.00 | $999.17 | $125.00 | $6,064.86 | $792,869.05 |
| 235 | 2034/02 | $1,967.44 | $2,973.26 | $0.00 | $999.17 | $125.00 | $6,064.86 | $790,901.61 |
| 236 | 2034/03 | $1,974.81 | $2,965.88 | $0.00 | $999.17 | $125.00 | $6,064.86 | $788,926.80 |
| 237 | 2034/04 | $1,982.22 | $2,958.48 | $0.00 | $999.17 | $125.00 | $6,064.86 | $786,944.58 |
| 238 | 2034/05 | $1,989.65 | $2,951.04 | $0.00 | $999.17 | $125.00 | $6,064.86 | $784,954.92 |
| 239 | 2034/06 | $1,997.11 | $2,943.58 | $0.00 | $999.17 | $125.00 | $6,064.86 | $782,957.81 |
| 240 | 2034/07 | $2,004.60 | $2,936.09 | $0.00 | $999.17 | $125.00 | $6,064.86 | $780,953.21 |
| 241 | 2034/08 | $2,012.12 | $2,928.57 | $0.00 | $999.17 | $125.00 | $6,064.86 | $778,941.08 |
| 242 | 2034/09 | $2,019.67 | $2,921.03 | $0.00 | $999.17 | $125.00 | $6,064.86 | $776,921.42 |
| 243 | 2034/10 | $2,027.24 | $2,913.46 | $0.00 | $999.17 | $125.00 | $6,064.86 | $774,894.18 |
| 244 | 2034/11 | $2,034.84 | $2,905.85 | $0.00 | $999.17 | $125.00 | $6,064.86 | $772,859.34 |
| 245 | 2034/12 | $2,042.47 | $2,898.22 | $0.00 | $999.17 | $125.00 | $6,064.86 | $770,816.86 |
| 246 | 2035/01 | $2,050.13 | $2,890.56 | $0.00 | $999.17 | $125.00 | $6,064.86 | $768,766.73 |
| 247 | 2035/02 | $2,057.82 | $2,882.88 | $0.00 | $999.17 | $125.00 | $6,064.86 | $766,708.91 |
| 248 | 2035/03 | $2,065.54 | $2,875.16 | $0.00 | $999.17 | $125.00 | $6,064.86 | $764,643.37 |
| 249 | 2035/04 | $2,073.28 | $2,867.41 | $0.00 | $999.17 | $125.00 | $6,064.86 | $762,570.09 |
| 250 | 2035/05 | $2,081.06 | $2,859.64 | $0.00 | $999.17 | $125.00 | $6,064.86 | $760,489.03 |
| 251 | 2035/06 | $2,088.86 | $2,851.83 | $0.00 | $999.17 | $125.00 | $6,064.86 | $758,400.17 |
| 252 | 2035/07 | $2,096.69 | $2,844.00 | $0.00 | $999.17 | $125.00 | $6,064.86 | $756,303.47 |
| 253 | 2035/08 | $2,104.56 | $2,836.14 | $0.00 | $999.17 | $125.00 | $6,064.86 | $754,198.92 |
| 254 | 2035/09 | $2,112.45 | $2,828.25 | $0.00 | $999.17 | $125.00 | $6,064.86 | $752,086.47 |
| 255 | 2035/10 | $2,120.37 | $2,820.32 | $0.00 | $999.17 | $125.00 | $6,064.86 | $749,966.10 |
| 256 | 2035/11 | $2,128.32 | $2,812.37 | $0.00 | $999.17 | $125.00 | $6,064.86 | $747,837.77 |
| 257 | 2035/12 | $2,136.30 | $2,804.39 | $0.00 | $999.17 | $125.00 | $6,064.86 | $745,701.47 |
| 258 | 2036/01 | $2,144.32 | $2,796.38 | $0.00 | $999.17 | $125.00 | $6,064.86 | $743,557.15 |
| 259 | 2036/02 | $2,152.36 | $2,788.34 | $0.00 | $999.17 | $125.00 | $6,064.86 | $741,404.80 |
| 260 | 2036/03 | $2,160.43 | $2,780.27 | $0.00 | $999.17 | $125.00 | $6,064.86 | $739,244.37 |
| 261 | 2036/04 | $2,168.53 | $2,772.17 | $0.00 | $999.17 | $125.00 | $6,064.86 | $737,075.84 |
| 262 | 2036/05 | $2,176.66 | $2,764.03 | $0.00 | $999.17 | $125.00 | $6,064.86 | $734,899.18 |
| 263 | 2036/06 | $2,184.82 | $2,755.87 | $0.00 | $999.17 | $125.00 | $6,064.86 | $732,714.36 |
| 264 | 2036/07 | $2,193.02 | $2,747.68 | $0.00 | $999.17 | $125.00 | $6,064.86 | $730,521.34 |
| 265 | 2036/08 | $2,201.24 | $2,739.46 | $0.00 | $999.17 | $125.00 | $6,064.86 | $728,320.10 |
| 266 | 2036/09 | $2,209.50 | $2,731.20 | $0.00 | $999.17 | $125.00 | $6,064.86 | $726,110.60 |
| 267 | 2036/10 | $2,217.78 | $2,722.91 | $0.00 | $999.17 | $125.00 | $6,064.86 | $723,892.82 |
| 268 | 2036/11 | $2,226.10 | $2,714.60 | $0.00 | $999.17 | $125.00 | $6,064.86 | $721,666.73 |
| 269 | 2036/12 | $2,234.45 | $2,706.25 | $0.00 | $999.17 | $125.00 | $6,064.86 | $719,432.28 |
| 270 | 2037/01 | $2,242.82 | $2,697.87 | $0.00 | $999.17 | $125.00 | $6,064.86 | $717,189.46 |
| 271 | 2037/02 | $2,251.24 | $2,689.46 | $0.00 | $999.17 | $125.00 | $6,064.86 | $714,938.22 |
| 272 | 2037/03 | $2,259.68 | $2,681.02 | $0.00 | $999.17 | $125.00 | $6,064.86 | $712,678.54 |
| 273 | 2037/04 | $2,268.15 | $2,672.54 | $0.00 | $999.17 | $125.00 | $6,064.86 | $710,410.39 |
| 274 | 2037/05 | $2,276.66 | $2,664.04 | $0.00 | $999.17 | $125.00 | $6,064.86 | $708,133.74 |
| 275 | 2037/06 | $2,285.19 | $2,655.50 | $0.00 | $999.17 | $125.00 | $6,064.86 | $705,848.54 |
| 276 | 2037/07 | $2,293.76 | $2,646.93 | $0.00 | $999.17 | $125.00 | $6,064.86 | $703,554.78 |
| 277 | 2037/08 | $2,302.37 | $2,638.33 | $0.00 | $999.17 | $125.00 | $6,064.86 | $701,252.41 |
| 278 | 2037/09 | $2,311.00 | $2,629.70 | $0.00 | $999.17 | $125.00 | $6,064.86 | $698,941.41 |
| 279 | 2037/10 | $2,319.67 | $2,621.03 | $0.00 | $999.17 | $125.00 | $6,064.86 | $696,621.75 |
| 280 | 2037/11 | $2,328.36 | $2,612.33 | $0.00 | $999.17 | $125.00 | $6,064.86 | $694,293.38 |
| 281 | 2037/12 | $2,337.10 | $2,603.60 | $0.00 | $999.17 | $125.00 | $6,064.86 | $691,956.29 |
| 282 | 2038/01 | $2,345.86 | $2,594.84 | $0.00 | $999.17 | $125.00 | $6,064.86 | $689,610.43 |
| 283 | 2038/02 | $2,354.66 | $2,586.04 | $0.00 | $999.17 | $125.00 | $6,064.86 | $687,255.77 |
| 284 | 2038/03 | $2,363.49 | $2,577.21 | $0.00 | $999.17 | $125.00 | $6,064.86 | $684,892.29 |
| 285 | 2038/04 | $2,372.35 | $2,568.35 | $0.00 | $999.17 | $125.00 | $6,064.86 | $682,519.94 |
| 286 | 2038/05 | $2,381.25 | $2,559.45 | $0.00 | $999.17 | $125.00 | $6,064.86 | $680,138.69 |
| 287 | 2038/06 | $2,390.18 | $2,550.52 | $0.00 | $999.17 | $125.00 | $6,064.86 | $677,748.52 |
| 288 | 2038/07 | $2,399.14 | $2,541.56 | $0.00 | $999.17 | $125.00 | $6,064.86 | $675,349.38 |
| 289 | 2038/08 | $2,408.14 | $2,532.56 | $0.00 | $999.17 | $125.00 | $6,064.86 | $672,941.24 |
| 290 | 2038/09 | $2,417.17 | $2,523.53 | $0.00 | $999.17 | $125.00 | $6,064.86 | $670,524.08 |
| 291 | 2038/10 | $2,426.23 | $2,514.47 | $0.00 | $999.17 | $125.00 | $6,064.86 | $668,097.85 |
| 292 | 2038/11 | $2,435.33 | $2,505.37 | $0.00 | $999.17 | $125.00 | $6,064.86 | $665,662.52 |
| 293 | 2038/12 | $2,444.46 | $2,496.23 | $0.00 | $999.17 | $125.00 | $6,064.86 | $663,218.06 |
| 294 | 2039/01 | $2,453.63 | $2,487.07 | $0.00 | $999.17 | $125.00 | $6,064.86 | $660,764.43 |
| 295 | 2039/02 | $2,462.83 | $2,477.87 | $0.00 | $999.17 | $125.00 | $6,064.86 | $658,301.60 |
| 296 | 2039/03 | $2,472.06 | $2,468.63 | $0.00 | $999.17 | $125.00 | $6,064.86 | $655,829.53 |
| 297 | 2039/04 | $2,481.33 | $2,459.36 | $0.00 | $999.17 | $125.00 | $6,064.86 | $653,348.20 |
| 298 | 2039/05 | $2,490.64 | $2,450.06 | $0.00 | $999.17 | $125.00 | $6,064.86 | $650,857.56 |
| 299 | 2039/06 | $2,499.98 | $2,440.72 | $0.00 | $999.17 | $125.00 | $6,064.86 | $648,357.58 |
| 300 | 2039/07 | $2,509.35 | $2,431.34 | $0.00 | $999.17 | $125.00 | $6,064.86 | $645,848.23 |
| 301 | 2039/08 | $2,518.76 | $2,421.93 | $0.00 | $999.17 | $125.00 | $6,064.86 | $643,329.46 |
| 302 | 2039/09 | $2,528.21 | $2,412.49 | $0.00 | $999.17 | $125.00 | $6,064.86 | $640,801.25 |
| 303 | 2039/10 | $2,537.69 | $2,403.00 | $0.00 | $999.17 | $125.00 | $6,064.86 | $638,263.56 |
| 304 | 2039/11 | $2,547.21 | $2,393.49 | $0.00 | $999.17 | $125.00 | $6,064.86 | $635,716.35 |
| 305 | 2039/12 | $2,556.76 | $2,383.94 | $0.00 | $999.17 | $125.00 | $6,064.86 | $633,159.59 |
| 306 | 2040/01 | $2,566.35 | $2,374.35 | $0.00 | $999.17 | $125.00 | $6,064.86 | $630,593.25 |
| 307 | 2040/02 | $2,575.97 | $2,364.72 | $0.00 | $999.17 | $125.00 | $6,064.86 | $628,017.28 |
| 308 | 2040/03 | $2,585.63 | $2,355.06 | $0.00 | $999.17 | $125.00 | $6,064.86 | $625,431.64 |
| 309 | 2040/04 | $2,595.33 | $2,345.37 | $0.00 | $999.17 | $125.00 | $6,064.86 | $622,836.32 |
| 310 | 2040/05 | $2,605.06 | $2,335.64 | $0.00 | $999.17 | $125.00 | $6,064.86 | $620,231.26 |
| 311 | 2040/06 | $2,614.83 | $2,325.87 | $0.00 | $999.17 | $125.00 | $6,064.86 | $617,616.43 |
| 312 | 2040/07 | $2,624.63 | $2,316.06 | $0.00 | $999.17 | $125.00 | $6,064.86 | $614,991.80 |
| 313 | 2040/08 | $2,634.48 | $2,306.22 | $0.00 | $999.17 | $125.00 | $6,064.86 | $612,357.32 |
| 314 | 2040/09 | $2,644.36 | $2,296.34 | $0.00 | $999.17 | $125.00 | $6,064.86 | $609,712.96 |
| 315 | 2040/10 | $2,654.27 | $2,286.42 | $0.00 | $999.17 | $125.00 | $6,064.86 | $607,058.69 |
| 316 | 2040/11 | $2,664.23 | $2,276.47 | $0.00 | $999.17 | $125.00 | $6,064.86 | $604,394.47 |
| 317 | 2040/12 | $2,674.22 | $2,266.48 | $0.00 | $999.17 | $125.00 | $6,064.86 | $601,720.25 |
| 318 | 2041/01 | $2,684.24 | $2,256.45 | $0.00 | $999.17 | $125.00 | $6,064.86 | $599,036.01 |
| 319 | 2041/02 | $2,694.31 | $2,246.39 | $0.00 | $999.17 | $125.00 | $6,064.86 | $596,341.70 |
| 320 | 2041/03 | $2,704.41 | $2,236.28 | $0.00 | $999.17 | $125.00 | $6,064.86 | $593,637.28 |
| 321 | 2041/04 | $2,714.56 | $2,226.14 | $0.00 | $999.17 | $125.00 | $6,064.86 | $590,922.73 |
| 322 | 2041/05 | $2,724.74 | $2,215.96 | $0.00 | $999.17 | $125.00 | $6,064.86 | $588,197.99 |
| 323 | 2041/06 | $2,734.95 | $2,205.74 | $0.00 | $999.17 | $125.00 | $6,064.86 | $585,463.04 |
| 324 | 2041/07 | $2,745.21 | $2,195.49 | $0.00 | $999.17 | $125.00 | $6,064.86 | $582,717.83 |
| 325 | 2041/08 | $2,755.50 | $2,185.19 | $0.00 | $999.17 | $125.00 | $6,064.86 | $579,962.32 |
| 326 | 2041/09 | $2,765.84 | $2,174.86 | $0.00 | $999.17 | $125.00 | $6,064.86 | $577,196.49 |
| 327 | 2041/10 | $2,776.21 | $2,164.49 | $0.00 | $999.17 | $125.00 | $6,064.86 | $574,420.28 |
| 328 | 2041/11 | $2,786.62 | $2,154.08 | $0.00 | $999.17 | $125.00 | $6,064.86 | $571,633.66 |
| 329 | 2041/12 | $2,797.07 | $2,143.63 | $0.00 | $999.17 | $125.00 | $6,064.86 | $568,836.59 |
| 330 | 2042/01 | $2,807.56 | $2,133.14 | $0.00 | $999.17 | $125.00 | $6,064.86 | $566,029.03 |
| 331 | 2042/02 | $2,818.09 | $2,122.61 | $0.00 | $999.17 | $125.00 | $6,064.86 | $563,210.94 |
| 332 | 2042/03 | $2,828.65 | $2,112.04 | $0.00 | $999.17 | $125.00 | $6,064.86 | $560,382.29 |
| 333 | 2042/04 | $2,839.26 | $2,101.43 | $0.00 | $999.17 | $125.00 | $6,064.86 | $557,543.03 |
| 334 | 2042/05 | $2,849.91 | $2,090.79 | $0.00 | $999.17 | $125.00 | $6,064.86 | $554,693.12 |
| 335 | 2042/06 | $2,860.60 | $2,080.10 | $0.00 | $999.17 | $125.00 | $6,064.86 | $551,832.52 |
| 336 | 2042/07 | $2,871.32 | $2,069.37 | $0.00 | $999.17 | $125.00 | $6,064.86 | $548,961.20 |
| 337 | 2042/08 | $2,882.09 | $2,058.60 | $0.00 | $999.17 | $125.00 | $6,064.86 | $546,079.11 |
| 338 | 2042/09 | $2,892.90 | $2,047.80 | $0.00 | $999.17 | $125.00 | $6,064.86 | $543,186.21 |
| 339 | 2042/10 | $2,903.75 | $2,036.95 | $0.00 | $999.17 | $125.00 | $6,064.86 | $540,282.46 |
| 340 | 2042/11 | $2,914.64 | $2,026.06 | $0.00 | $999.17 | $125.00 | $6,064.86 | $537,367.82 |
| 341 | 2042/12 | $2,925.57 | $2,015.13 | $0.00 | $999.17 | $125.00 | $6,064.86 | $534,442.26 |
| 342 | 2043/01 | $2,936.54 | $2,004.16 | $0.00 | $999.17 | $125.00 | $6,064.86 | $531,505.72 |
| 343 | 2043/02 | $2,947.55 | $1,993.15 | $0.00 | $999.17 | $125.00 | $6,064.86 | $528,558.17 |
| 344 | 2043/03 | $2,958.60 | $1,982.09 | $0.00 | $999.17 | $125.00 | $6,064.86 | $525,599.57 |
| 345 | 2043/04 | $2,969.70 | $1,971.00 | $0.00 | $999.17 | $125.00 | $6,064.86 | $522,629.87 |
| 346 | 2043/05 | $2,980.83 | $1,959.86 | $0.00 | $999.17 | $125.00 | $6,064.86 | $519,649.04 |
| 347 | 2043/06 | $2,992.01 | $1,948.68 | $0.00 | $999.17 | $125.00 | $6,064.86 | $516,657.03 |
| 348 | 2043/07 | $3,003.23 | $1,937.46 | $0.00 | $999.17 | $125.00 | $6,064.86 | $513,653.80 |
| 349 | 2043/08 | $3,014.49 | $1,926.20 | $0.00 | $999.17 | $125.00 | $6,064.86 | $510,639.30 |
| 350 | 2043/09 | $3,025.80 | $1,914.90 | $0.00 | $999.17 | $125.00 | $6,064.86 | $507,613.50 |
| 351 | 2043/10 | $3,037.14 | $1,903.55 | $0.00 | $999.17 | $125.00 | $6,064.86 | $504,576.36 |
| 352 | 2043/11 | $3,048.53 | $1,892.16 | $0.00 | $999.17 | $125.00 | $6,064.86 | $501,527.82 |
| 353 | 2043/12 | $3,059.97 | $1,880.73 | $0.00 | $999.17 | $125.00 | $6,064.86 | $498,467.86 |
| 354 | 2044/01 | $3,071.44 | $1,869.25 | $0.00 | $999.17 | $125.00 | $6,064.86 | $495,396.42 |
| 355 | 2044/02 | $3,082.96 | $1,857.74 | $0.00 | $999.17 | $125.00 | $6,064.86 | $492,313.46 |
| 356 | 2044/03 | $3,094.52 | $1,846.18 | $0.00 | $999.17 | $125.00 | $6,064.86 | $489,218.94 |
| 357 | 2044/04 | $3,106.12 | $1,834.57 | $0.00 | $999.17 | $125.00 | $6,064.86 | $486,112.81 |
| 358 | 2044/05 | $3,117.77 | $1,822.92 | $0.00 | $999.17 | $125.00 | $6,064.86 | $482,995.04 |
| 359 | 2044/06 | $3,129.46 | $1,811.23 | $0.00 | $999.17 | $125.00 | $6,064.86 | $479,865.58 |
| 360 | 2044/07 | $3,141.20 | $1,799.50 | $0.00 | $999.17 | $125.00 | $6,064.86 | $476,724.38 |
| 361 | 2044/08 | $3,152.98 | $1,787.72 | $0.00 | $999.17 | $125.00 | $6,064.86 | $473,571.40 |
| 362 | 2044/09 | $3,164.80 | $1,775.89 | $0.00 | $999.17 | $125.00 | $6,064.86 | $470,406.59 |
| 363 | 2044/10 | $3,176.67 | $1,764.02 | $0.00 | $999.17 | $125.00 | $6,064.86 | $467,229.92 |
| 364 | 2044/11 | $3,188.58 | $1,752.11 | $0.00 | $999.17 | $125.00 | $6,064.86 | $464,041.34 |
| 365 | 2044/12 | $3,200.54 | $1,740.16 | $0.00 | $999.17 | $125.00 | $6,064.86 | $460,840.80 |
| 366 | 2045/01 | $3,212.54 | $1,728.15 | $0.00 | $999.17 | $125.00 | $6,064.86 | $457,628.26 |
| 367 | 2045/02 | $3,224.59 | $1,716.11 | $0.00 | $999.17 | $125.00 | $6,064.86 | $454,403.67 |
| 368 | 2045/03 | $3,236.68 | $1,704.01 | $0.00 | $999.17 | $125.00 | $6,064.86 | $451,166.99 |
| 369 | 2045/04 | $3,248.82 | $1,691.88 | $0.00 | $999.17 | $125.00 | $6,064.86 | $447,918.17 |
| 370 | 2045/05 | $3,261.00 | $1,679.69 | $0.00 | $999.17 | $125.00 | $6,064.86 | $444,657.16 |
| 371 | 2045/06 | $3,273.23 | $1,667.46 | $0.00 | $999.17 | $125.00 | $6,064.86 | $441,383.93 |
| 372 | 2045/07 | $3,285.51 | $1,655.19 | $0.00 | $999.17 | $125.00 | $6,064.86 | $438,098.43 |
| 373 | 2045/08 | $3,297.83 | $1,642.87 | $0.00 | $999.17 | $125.00 | $6,064.86 | $434,800.60 |
| 374 | 2045/09 | $3,310.19 | $1,630.50 | $0.00 | $999.17 | $125.00 | $6,064.86 | $431,490.41 |
| 375 | 2045/10 | $3,322.61 | $1,618.09 | $0.00 | $999.17 | $125.00 | $6,064.86 | $428,167.80 |
| 376 | 2045/11 | $3,335.07 | $1,605.63 | $0.00 | $999.17 | $125.00 | $6,064.86 | $424,832.73 |
| 377 | 2045/12 | $3,347.57 | $1,593.12 | $0.00 | $999.17 | $125.00 | $6,064.86 | $421,485.16 |
| 378 | 2046/01 | $3,360.13 | $1,580.57 | $0.00 | $999.17 | $125.00 | $6,064.86 | $418,125.04 |
| 379 | 2046/02 | $3,372.73 | $1,567.97 | $0.00 | $999.17 | $125.00 | $6,064.86 | $414,752.31 |
| 380 | 2046/03 | $3,385.37 | $1,555.32 | $0.00 | $999.17 | $125.00 | $6,064.86 | $411,366.93 |
| 381 | 2046/04 | $3,398.07 | $1,542.63 | $0.00 | $999.17 | $125.00 | $6,064.86 | $407,968.86 |
| 382 | 2046/05 | $3,410.81 | $1,529.88 | $0.00 | $999.17 | $125.00 | $6,064.86 | $404,558.05 |
| 383 | 2046/06 | $3,423.60 | $1,517.09 | $0.00 | $999.17 | $125.00 | $6,064.86 | $401,134.45 |
| 384 | 2046/07 | $3,436.44 | $1,504.25 | $0.00 | $999.17 | $125.00 | $6,064.86 | $397,698.01 |
| 385 | 2046/08 | $3,449.33 | $1,491.37 | $0.00 | $999.17 | $125.00 | $6,064.86 | $394,248.68 |
| 386 | 2046/09 | $3,462.26 | $1,478.43 | $0.00 | $999.17 | $125.00 | $6,064.86 | $390,786.42 |
| 387 | 2046/10 | $3,475.25 | $1,465.45 | $0.00 | $999.17 | $125.00 | $6,064.86 | $387,311.17 |
| 388 | 2046/11 | $3,488.28 | $1,452.42 | $0.00 | $999.17 | $125.00 | $6,064.86 | $383,822.89 |
| 389 | 2046/12 | $3,501.36 | $1,439.34 | $0.00 | $999.17 | $125.00 | $6,064.86 | $380,321.53 |
| 390 | 2047/01 | $3,514.49 | $1,426.21 | $0.00 | $999.17 | $125.00 | $6,064.86 | $376,807.04 |
| 391 | 2047/02 | $3,527.67 | $1,413.03 | $0.00 | $999.17 | $125.00 | $6,064.86 | $373,279.37 |
| 392 | 2047/03 | $3,540.90 | $1,399.80 | $0.00 | $999.17 | $125.00 | $6,064.86 | $369,738.48 |
| 393 | 2047/04 | $3,554.18 | $1,386.52 | $0.00 | $999.17 | $125.00 | $6,064.86 | $366,184.30 |
| 394 | 2047/05 | $3,567.50 | $1,373.19 | $0.00 | $999.17 | $125.00 | $6,064.86 | $362,616.79 |
| 395 | 2047/06 | $3,580.88 | $1,359.81 | $0.00 | $999.17 | $125.00 | $6,064.86 | $359,035.91 |
| 396 | 2047/07 | $3,594.31 | $1,346.38 | $0.00 | $999.17 | $125.00 | $6,064.86 | $355,441.60 |
| 397 | 2047/08 | $3,607.79 | $1,332.91 | $0.00 | $999.17 | $125.00 | $6,064.86 | $351,833.81 |
| 398 | 2047/09 | $3,621.32 | $1,319.38 | $0.00 | $999.17 | $125.00 | $6,064.86 | $348,212.49 |
| 399 | 2047/10 | $3,634.90 | $1,305.80 | $0.00 | $999.17 | $125.00 | $6,064.86 | $344,577.59 |
| 400 | 2047/11 | $3,648.53 | $1,292.17 | $0.00 | $999.17 | $125.00 | $6,064.86 | $340,929.06 |
| 401 | 2047/12 | $3,662.21 | $1,278.48 | $0.00 | $999.17 | $125.00 | $6,064.86 | $337,266.85 |
| 402 | 2048/01 | $3,675.94 | $1,264.75 | $0.00 | $999.17 | $125.00 | $6,064.86 | $333,590.91 |
| 403 | 2048/02 | $3,689.73 | $1,250.97 | $0.00 | $999.17 | $125.00 | $6,064.86 | $329,901.18 |
| 404 | 2048/03 | $3,703.57 | $1,237.13 | $0.00 | $999.17 | $125.00 | $6,064.86 | $326,197.61 |
| 405 | 2048/04 | $3,717.45 | $1,223.24 | $0.00 | $999.17 | $125.00 | $6,064.86 | $322,480.16 |
| 406 | 2048/05 | $3,731.39 | $1,209.30 | $0.00 | $999.17 | $125.00 | $6,064.86 | $318,748.76 |
| 407 | 2048/06 | $3,745.39 | $1,195.31 | $0.00 | $999.17 | $125.00 | $6,064.86 | $315,003.37 |
| 408 | 2048/07 | $3,759.43 | $1,181.26 | $0.00 | $999.17 | $125.00 | $6,064.86 | $311,243.94 |
| 409 | 2048/08 | $3,773.53 | $1,167.16 | $0.00 | $999.17 | $125.00 | $6,064.86 | $307,470.41 |
| 410 | 2048/09 | $3,787.68 | $1,153.01 | $0.00 | $999.17 | $125.00 | $6,064.86 | $303,682.73 |
| 411 | 2048/10 | $3,801.89 | $1,138.81 | $0.00 | $999.17 | $125.00 | $6,064.86 | $299,880.84 |
| 412 | 2048/11 | $3,816.14 | $1,124.55 | $0.00 | $999.17 | $125.00 | $6,064.86 | $296,064.70 |
| 413 | 2048/12 | $3,830.45 | $1,110.24 | $0.00 | $999.17 | $125.00 | $6,064.86 | $292,234.25 |
| 414 | 2049/01 | $3,844.82 | $1,095.88 | $0.00 | $999.17 | $125.00 | $6,064.86 | $288,389.43 |
| 415 | 2049/02 | $3,859.24 | $1,081.46 | $0.00 | $999.17 | $125.00 | $6,064.86 | $284,530.20 |
| 416 | 2049/03 | $3,873.71 | $1,066.99 | $0.00 | $999.17 | $125.00 | $6,064.86 | $280,656.49 |
| 417 | 2049/04 | $3,888.23 | $1,052.46 | $0.00 | $999.17 | $125.00 | $6,064.86 | $276,768.25 |
| 418 | 2049/05 | $3,902.81 | $1,037.88 | $0.00 | $999.17 | $125.00 | $6,064.86 | $272,865.44 |
| 419 | 2049/06 | $3,917.45 | $1,023.25 | $0.00 | $999.17 | $125.00 | $6,064.86 | $268,947.99 |
| 420 | 2049/07 | $3,932.14 | $1,008.55 | $0.00 | $999.17 | $125.00 | $6,064.86 | $265,015.85 |
| 421 | 2049/08 | $3,946.89 | $993.81 | $0.00 | $999.17 | $125.00 | $6,064.86 | $261,068.96 |
| 422 | 2049/09 | $3,961.69 | $979.01 | $0.00 | $999.17 | $125.00 | $6,064.86 | $257,107.28 |
| 423 | 2049/10 | $3,976.54 | $964.15 | $0.00 | $999.17 | $125.00 | $6,064.86 | $253,130.73 |
| 424 | 2049/11 | $3,991.46 | $949.24 | $0.00 | $999.17 | $125.00 | $6,064.86 | $249,139.28 |
| 425 | 2049/12 | $4,006.42 | $934.27 | $0.00 | $999.17 | $125.00 | $6,064.86 | $245,132.85 |
| 426 | 2050/01 | $4,021.45 | $919.25 | $0.00 | $999.17 | $125.00 | $6,064.86 | $241,111.41 |
| 427 | 2050/02 | $4,036.53 | $904.17 | $0.00 | $999.17 | $125.00 | $6,064.86 | $237,074.88 |
| 428 | 2050/03 | $4,051.66 | $889.03 | $0.00 | $999.17 | $125.00 | $6,064.86 | $233,023.21 |
| 429 | 2050/04 | $4,066.86 | $873.84 | $0.00 | $999.17 | $125.00 | $6,064.86 | $228,956.36 |
| 430 | 2050/05 | $4,082.11 | $858.59 | $0.00 | $999.17 | $125.00 | $6,064.86 | $224,874.25 |
| 431 | 2050/06 | $4,097.42 | $843.28 | $0.00 | $999.17 | $125.00 | $6,064.86 | $220,776.83 |
| 432 | 2050/07 | $4,112.78 | $827.91 | $0.00 | $999.17 | $125.00 | $6,064.86 | $216,664.05 |
| 433 | 2050/08 | $4,128.21 | $812.49 | $0.00 | $999.17 | $125.00 | $6,064.86 | $212,535.84 |
| 434 | 2050/09 | $4,143.69 | $797.01 | $0.00 | $999.17 | $125.00 | $6,064.86 | $208,392.16 |
| 435 | 2050/10 | $4,159.22 | $781.47 | $0.00 | $999.17 | $125.00 | $6,064.86 | $204,232.93 |
| 436 | 2050/11 | $4,174.82 | $765.87 | $0.00 | $999.17 | $125.00 | $6,064.86 | $200,058.11 |
| 437 | 2050/12 | $4,190.48 | $750.22 | $0.00 | $999.17 | $125.00 | $6,064.86 | $195,867.63 |
| 438 | 2051/01 | $4,206.19 | $734.50 | $0.00 | $999.17 | $125.00 | $6,064.86 | $191,661.44 |
| 439 | 2051/02 | $4,221.97 | $718.73 | $0.00 | $999.17 | $125.00 | $6,064.86 | $187,439.47 |
| 440 | 2051/03 | $4,237.80 | $702.90 | $0.00 | $999.17 | $125.00 | $6,064.86 | $183,201.68 |
| 441 | 2051/04 | $4,253.69 | $687.01 | $0.00 | $999.17 | $125.00 | $6,064.86 | $178,947.99 |
| 442 | 2051/05 | $4,269.64 | $671.05 | $0.00 | $999.17 | $125.00 | $6,064.86 | $174,678.35 |
| 443 | 2051/06 | $4,285.65 | $655.04 | $0.00 | $999.17 | $125.00 | $6,064.86 | $170,392.69 |
| 444 | 2051/07 | $4,301.72 | $638.97 | $0.00 | $999.17 | $125.00 | $6,064.86 | $166,090.97 |
| 445 | 2051/08 | $4,317.85 | $622.84 | $0.00 | $999.17 | $125.00 | $6,064.86 | $161,773.12 |
| 446 | 2051/09 | $4,334.05 | $606.65 | $0.00 | $999.17 | $125.00 | $6,064.86 | $157,439.07 |
| 447 | 2051/10 | $4,350.30 | $590.40 | $0.00 | $999.17 | $125.00 | $6,064.86 | $153,088.77 |
| 448 | 2051/11 | $4,366.61 | $574.08 | $0.00 | $999.17 | $125.00 | $6,064.86 | $148,722.16 |
| 449 | 2051/12 | $4,382.99 | $557.71 | $0.00 | $999.17 | $125.00 | $6,064.86 | $144,339.17 |
| 450 | 2052/01 | $4,399.42 | $541.27 | $0.00 | $999.17 | $125.00 | $6,064.86 | $139,939.75 |
| 451 | 2052/02 | $4,415.92 | $524.77 | $0.00 | $999.17 | $125.00 | $6,064.86 | $135,523.83 |
| 452 | 2052/03 | $4,432.48 | $508.21 | $0.00 | $999.17 | $125.00 | $6,064.86 | $131,091.34 |
| 453 | 2052/04 | $4,449.10 | $491.59 | $0.00 | $999.17 | $125.00 | $6,064.86 | $126,642.24 |
| 454 | 2052/05 | $4,465.79 | $474.91 | $0.00 | $999.17 | $125.00 | $6,064.86 | $122,176.45 |
| 455 | 2052/06 | $4,482.53 | $458.16 | $0.00 | $999.17 | $125.00 | $6,064.86 | $117,693.92 |
| 456 | 2052/07 | $4,499.34 | $441.35 | $0.00 | $999.17 | $125.00 | $6,064.86 | $113,194.58 |
| 457 | 2052/08 | $4,516.22 | $424.48 | $0.00 | $999.17 | $125.00 | $6,064.86 | $108,678.36 |
| 458 | 2052/09 | $4,533.15 | $407.54 | $0.00 | $999.17 | $125.00 | $6,064.86 | $104,145.21 |
| 459 | 2052/10 | $4,550.15 | $390.54 | $0.00 | $999.17 | $125.00 | $6,064.86 | $99,595.06 |
| 460 | 2052/11 | $4,567.21 | $373.48 | $0.00 | $999.17 | $125.00 | $6,064.86 | $95,027.84 |
| 461 | 2052/12 | $4,584.34 | $356.35 | $0.00 | $999.17 | $125.00 | $6,064.86 | $90,443.50 |
| 462 | 2053/01 | $4,601.53 | $339.16 | $0.00 | $999.17 | $125.00 | $6,064.86 | $85,841.97 |
| 463 | 2053/02 | $4,618.79 | $321.91 | $0.00 | $999.17 | $125.00 | $6,064.86 | $81,223.18 |
| 464 | 2053/03 | $4,636.11 | $304.59 | $0.00 | $999.17 | $125.00 | $6,064.86 | $76,587.07 |
| 465 | 2053/04 | $4,653.49 | $287.20 | $0.00 | $999.17 | $125.00 | $6,064.86 | $71,933.58 |
| 466 | 2053/05 | $4,670.94 | $269.75 | $0.00 | $999.17 | $125.00 | $6,064.86 | $67,262.64 |
| 467 | 2053/06 | $4,688.46 | $252.23 | $0.00 | $999.17 | $125.00 | $6,064.86 | $62,574.17 |
| 468 | 2053/07 | $4,706.04 | $234.65 | $0.00 | $999.17 | $125.00 | $6,064.86 | $57,868.13 |
| 469 | 2053/08 | $4,723.69 | $217.01 | $0.00 | $999.17 | $125.00 | $6,064.86 | $53,144.44 |
| 470 | 2053/09 | $4,741.40 | $199.29 | $0.00 | $999.17 | $125.00 | $6,064.86 | $48,403.04 |
| 471 | 2053/10 | $4,759.18 | $181.51 | $0.00 | $999.17 | $125.00 | $6,064.86 | $43,643.85 |
| 472 | 2053/11 | $4,777.03 | $163.66 | $0.00 | $999.17 | $125.00 | $6,064.86 | $38,866.82 |
| 473 | 2053/12 | $4,794.94 | $145.75 | $0.00 | $999.17 | $125.00 | $6,064.86 | $34,071.88 |
| 474 | 2054/01 | $4,812.93 | $127.77 | $0.00 | $999.17 | $125.00 | $6,064.86 | $29,258.95 |
| 475 | 2054/02 | $4,830.97 | $109.72 | $0.00 | $999.17 | $125.00 | $6,064.86 | $24,427.98 |
| 476 | 2054/03 | $4,849.09 | $91.60 | $0.00 | $999.17 | $125.00 | $6,064.86 | $19,578.89 |
| 477 | 2054/04 | $4,867.27 | $73.42 | $0.00 | $999.17 | $125.00 | $6,064.86 | $14,711.61 |
| 478 | 2054/05 | $4,885.53 | $55.17 | $0.00 | $999.17 | $125.00 | $6,064.86 | $9,826.08 |
| 479 | 2054/06 | $4,903.85 | $36.85 | $0.00 | $999.17 | $125.00 | $6,064.86 | $4,922.24 |
| 480 | 2054/07 | $4,922.24 | $18.46 | $0.00 | $999.17 | $125.00 | $6,064.86 | $0.00 |
| Totals | $1,099,000.00 | $1,272,533.88 | $12,089.00 | $479,600.00 | $60,000.00 | $2,923,222.88 |
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.