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 $897,000.00 at 4.5% interest rate for a $957,000.00 home, you need to have a monthly payment of $4,955.08 ~ $5,029.83. 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 $180,066.64 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 | $3,761.93 | 4.5% | 600 months | $2,317,155.72 | $1,360,155.72 |
| 50 years | Bi-Weekly | $1,880.97 | 4.5% | 512 months | $2,077,357.63 | $1,120,357.63 |
| 45 years | Monthly | $3,877.50 | 4.5% | 540 months | $2,153,848.89 | $1,196,848.89 |
| 45 years | Bi-Weekly | $1,938.75 | 4.5% | 461 months | $1,944,409.97 | $987,409.97 |
| 40 years | Monthly | $4,032.58 | 4.5% | 480 months | $1,995,637.75 | $1,038,637.75 |
| 40 years | Bi-Weekly | $2,016.29 | 4.5% | 409 months | $1,815,571.11 | $858,571.11 |
| 35 years | Monthly | $4,245.11 | 4.5% | 420 months | $1,842,947.42 | $885,947.42 |
| 35 years | Bi-Weekly | $2,122.56 | 4.5% | 358 months | $1,691,091.74 | $734,091.74 |
| 30 years | Monthly | $4,544.97 | 4.5% | 360 months | $1,696,188.20 | $739,188.20 |
| 30 years | Bi-Weekly | $2,272.49 | 4.5% | 307 months | $1,571,208.18 | $614,208.18 |
| 25 years | Monthly | $4,985.82 | 4.5% | 300 months | $1,555,745.20 | $598,745.20 |
| 25 years | Bi-Weekly | $2,492.91 | 4.5% | 256 months | $1,456,137.66 | $499,137.66 |
| 20 years | Monthly | $5,674.86 | 4.5% | 240 months | $1,421,967.58 | $464,967.58 |
| 20 years | Bi-Weekly | $2,837.43 | 4.5% | 205 months | $1,346,073.51 | $389,073.51 |
| 15 years | Monthly | $6,861.99 | 4.5% | 180 months | $1,295,158.16 | $338,158.16 |
| 15 years | Bi-Weekly | $3,431.00 | 4.5% | 154 months | $1,241,180.85 | $284,180.85 |
| 10 years | Monthly | $9,296.37 | 4.5% | 120 months | $1,175,563.83 | $218,563.83 |
| 10 years | Bi-Weekly | $4,648.19 | 4.5% | 103 months | $1,141,592.57 | $184,592.57 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/08 | $668.83 | $3,363.75 | $74.75 | $797.50 | $125.00 | $5,029.83 | $896,331.17 |
| 2 | 2014/09 | $671.34 | $3,361.24 | $74.75 | $797.50 | $125.00 | $5,029.83 | $895,659.83 |
| 3 | 2014/10 | $673.85 | $3,358.72 | $74.75 | $797.50 | $125.00 | $5,029.83 | $894,985.98 |
| 4 | 2014/11 | $676.38 | $3,356.20 | $74.75 | $797.50 | $125.00 | $5,029.83 | $894,309.60 |
| 5 | 2014/12 | $678.92 | $3,353.66 | $74.75 | $797.50 | $125.00 | $5,029.83 | $893,630.68 |
| 6 | 2015/01 | $681.46 | $3,351.12 | $74.75 | $797.50 | $125.00 | $5,029.83 | $892,949.22 |
| 7 | 2015/03 | $684.02 | $3,348.56 | $74.75 | $797.50 | $125.00 | $5,029.83 | $892,265.20 |
| 8 | 2015/03 | $686.58 | $3,345.99 | $74.75 | $797.50 | $125.00 | $5,029.83 | $891,578.61 |
| 9 | 2015/04 | $689.16 | $3,343.42 | $74.75 | $797.50 | $125.00 | $5,029.83 | $890,889.46 |
| 10 | 2015/05 | $691.74 | $3,340.84 | $74.75 | $797.50 | $125.00 | $5,029.83 | $890,197.71 |
| 11 | 2015/06 | $694.34 | $3,338.24 | $74.75 | $797.50 | $125.00 | $5,029.83 | $889,503.38 |
| 12 | 2015/07 | $696.94 | $3,335.64 | $74.75 | $797.50 | $125.00 | $5,029.83 | $888,806.43 |
| 13 | 2015/08 | $699.55 | $3,333.02 | $74.75 | $797.50 | $125.00 | $5,029.83 | $888,106.88 |
| 14 | 2015/09 | $702.18 | $3,330.40 | $74.75 | $797.50 | $125.00 | $5,029.83 | $887,404.70 |
| 15 | 2015/10 | $704.81 | $3,327.77 | $74.75 | $797.50 | $125.00 | $5,029.83 | $886,699.89 |
| 16 | 2015/11 | $707.45 | $3,325.12 | $74.75 | $797.50 | $125.00 | $5,029.83 | $885,992.44 |
| 17 | 2015/12 | $710.11 | $3,322.47 | $74.75 | $797.50 | $125.00 | $5,029.83 | $885,282.33 |
| 18 | 2016/01 | $712.77 | $3,319.81 | $74.75 | $797.50 | $125.00 | $5,029.83 | $884,569.56 |
| 19 | 2016/03 | $715.44 | $3,317.14 | $74.75 | $797.50 | $125.00 | $5,029.83 | $883,854.12 |
| 20 | 2016/03 | $718.13 | $3,314.45 | $74.75 | $797.50 | $125.00 | $5,029.83 | $883,135.99 |
| 21 | 2016/04 | $720.82 | $3,311.76 | $74.75 | $797.50 | $125.00 | $5,029.83 | $882,415.17 |
| 22 | 2016/05 | $723.52 | $3,309.06 | $74.75 | $797.50 | $125.00 | $5,029.83 | $881,691.65 |
| 23 | 2016/06 | $726.23 | $3,306.34 | $74.75 | $797.50 | $125.00 | $5,029.83 | $880,965.42 |
| 24 | 2016/07 | $728.96 | $3,303.62 | $74.75 | $797.50 | $125.00 | $5,029.83 | $880,236.46 |
| 25 | 2016/08 | $731.69 | $3,300.89 | $74.75 | $797.50 | $125.00 | $5,029.83 | $879,504.77 |
| 26 | 2016/09 | $734.44 | $3,298.14 | $74.75 | $797.50 | $125.00 | $5,029.83 | $878,770.33 |
| 27 | 2016/10 | $737.19 | $3,295.39 | $74.75 | $797.50 | $125.00 | $5,029.83 | $878,033.14 |
| 28 | 2016/11 | $739.95 | $3,292.62 | $74.75 | $797.50 | $125.00 | $5,029.83 | $877,293.19 |
| 29 | 2016/12 | $742.73 | $3,289.85 | $74.75 | $797.50 | $125.00 | $5,029.83 | $876,550.46 |
| 30 | 2017/01 | $745.51 | $3,287.06 | $74.75 | $797.50 | $125.00 | $5,029.83 | $875,804.94 |
| 31 | 2017/03 | $748.31 | $3,284.27 | $74.75 | $797.50 | $125.00 | $5,029.83 | $875,056.63 |
| 32 | 2017/03 | $751.12 | $3,281.46 | $74.75 | $797.50 | $125.00 | $5,029.83 | $874,305.52 |
| 33 | 2017/04 | $753.93 | $3,278.65 | $74.75 | $797.50 | $125.00 | $5,029.83 | $873,551.58 |
| 34 | 2017/05 | $756.76 | $3,275.82 | $74.75 | $797.50 | $125.00 | $5,029.83 | $872,794.82 |
| 35 | 2017/06 | $759.60 | $3,272.98 | $74.75 | $797.50 | $125.00 | $5,029.83 | $872,035.22 |
| 36 | 2017/07 | $762.45 | $3,270.13 | $74.75 | $797.50 | $125.00 | $5,029.83 | $871,272.78 |
| 37 | 2017/08 | $765.31 | $3,267.27 | $74.75 | $797.50 | $125.00 | $5,029.83 | $870,507.47 |
| 38 | 2017/09 | $768.18 | $3,264.40 | $74.75 | $797.50 | $125.00 | $5,029.83 | $869,739.30 |
| 39 | 2017/10 | $771.06 | $3,261.52 | $74.75 | $797.50 | $125.00 | $5,029.83 | $868,968.24 |
| 40 | 2017/11 | $773.95 | $3,258.63 | $74.75 | $797.50 | $125.00 | $5,029.83 | $868,194.29 |
| 41 | 2017/12 | $776.85 | $3,255.73 | $74.75 | $797.50 | $125.00 | $5,029.83 | $867,417.44 |
| 42 | 2018/01 | $779.76 | $3,252.82 | $74.75 | $797.50 | $125.00 | $5,029.83 | $866,637.68 |
| 43 | 2018/03 | $782.69 | $3,249.89 | $74.75 | $797.50 | $125.00 | $5,029.83 | $865,854.99 |
| 44 | 2018/03 | $785.62 | $3,246.96 | $74.75 | $797.50 | $125.00 | $5,029.83 | $865,069.37 |
| 45 | 2018/04 | $788.57 | $3,244.01 | $74.75 | $797.50 | $125.00 | $5,029.83 | $864,280.80 |
| 46 | 2018/05 | $791.53 | $3,241.05 | $74.75 | $797.50 | $125.00 | $5,029.83 | $863,489.28 |
| 47 | 2018/06 | $794.49 | $3,238.08 | $74.75 | $797.50 | $125.00 | $5,029.83 | $862,694.78 |
| 48 | 2018/07 | $797.47 | $3,235.11 | $74.75 | $797.50 | $125.00 | $5,029.83 | $861,897.31 |
| 49 | 2018/08 | $800.46 | $3,232.11 | $74.75 | $797.50 | $125.00 | $5,029.83 | $861,096.84 |
| 50 | 2018/09 | $803.47 | $3,229.11 | $74.75 | $797.50 | $125.00 | $5,029.83 | $860,293.38 |
| 51 | 2018/10 | $806.48 | $3,226.10 | $74.75 | $797.50 | $125.00 | $5,029.83 | $859,486.90 |
| 52 | 2018/11 | $809.50 | $3,223.08 | $74.75 | $797.50 | $125.00 | $5,029.83 | $858,677.40 |
| 53 | 2018/12 | $812.54 | $3,220.04 | $74.75 | $797.50 | $125.00 | $5,029.83 | $857,864.86 |
| 54 | 2019/01 | $815.59 | $3,216.99 | $74.75 | $797.50 | $125.00 | $5,029.83 | $857,049.27 |
| 55 | 2019/03 | $818.64 | $3,213.93 | $74.75 | $797.50 | $125.00 | $5,029.83 | $856,230.63 |
| 56 | 2019/03 | $821.71 | $3,210.86 | $74.75 | $797.50 | $125.00 | $5,029.83 | $855,408.92 |
| 57 | 2019/04 | $824.80 | $3,207.78 | $74.75 | $797.50 | $125.00 | $5,029.83 | $854,584.12 |
| 58 | 2019/05 | $827.89 | $3,204.69 | $74.75 | $797.50 | $125.00 | $5,029.83 | $853,756.23 |
| 59 | 2019/06 | $830.99 | $3,201.59 | $74.75 | $797.50 | $125.00 | $5,029.83 | $852,925.24 |
| 60 | 2019/07 | $834.11 | $3,198.47 | $74.75 | $797.50 | $125.00 | $5,029.83 | $852,091.13 |
| 61 | 2019/08 | $837.24 | $3,195.34 | $74.75 | $797.50 | $125.00 | $5,029.83 | $851,253.89 |
| 62 | 2019/09 | $840.38 | $3,192.20 | $74.75 | $797.50 | $125.00 | $5,029.83 | $850,413.52 |
| 63 | 2019/10 | $843.53 | $3,189.05 | $74.75 | $797.50 | $125.00 | $5,029.83 | $849,569.99 |
| 64 | 2019/11 | $846.69 | $3,185.89 | $74.75 | $797.50 | $125.00 | $5,029.83 | $848,723.30 |
| 65 | 2019/12 | $849.87 | $3,182.71 | $74.75 | $797.50 | $125.00 | $5,029.83 | $847,873.43 |
| 66 | 2020/01 | $853.05 | $3,179.53 | $74.75 | $797.50 | $125.00 | $5,029.83 | $847,020.38 |
| 67 | 2020/03 | $856.25 | $3,176.33 | $74.75 | $797.50 | $125.00 | $5,029.83 | $846,164.13 |
| 68 | 2020/03 | $859.46 | $3,173.12 | $74.75 | $797.50 | $125.00 | $5,029.83 | $845,304.66 |
| 69 | 2020/04 | $862.69 | $3,169.89 | $74.75 | $797.50 | $125.00 | $5,029.83 | $844,441.98 |
| 70 | 2020/05 | $865.92 | $3,166.66 | $74.75 | $797.50 | $125.00 | $5,029.83 | $843,576.06 |
| 71 | 2020/06 | $869.17 | $3,163.41 | $74.75 | $797.50 | $125.00 | $5,029.83 | $842,706.89 |
| 72 | 2020/07 | $872.43 | $3,160.15 | $74.75 | $797.50 | $125.00 | $5,029.83 | $841,834.46 |
| 73 | 2020/08 | $875.70 | $3,156.88 | $74.75 | $797.50 | $125.00 | $5,029.83 | $840,958.76 |
| 74 | 2020/09 | $878.98 | $3,153.60 | $74.75 | $797.50 | $125.00 | $5,029.83 | $840,079.78 |
| 75 | 2020/10 | $882.28 | $3,150.30 | $74.75 | $797.50 | $125.00 | $5,029.83 | $839,197.50 |
| 76 | 2020/11 | $885.59 | $3,146.99 | $74.75 | $797.50 | $125.00 | $5,029.83 | $838,311.91 |
| 77 | 2020/12 | $888.91 | $3,143.67 | $74.75 | $797.50 | $125.00 | $5,029.83 | $837,423.00 |
| 78 | 2021/01 | $892.24 | $3,140.34 | $74.75 | $797.50 | $125.00 | $5,029.83 | $836,530.76 |
| 79 | 2021/03 | $895.59 | $3,136.99 | $74.75 | $797.50 | $125.00 | $5,029.83 | $835,635.17 |
| 80 | 2021/03 | $898.95 | $3,133.63 | $74.75 | $797.50 | $125.00 | $5,029.83 | $834,736.22 |
| 81 | 2021/04 | $902.32 | $3,130.26 | $74.75 | $797.50 | $125.00 | $5,029.83 | $833,833.91 |
| 82 | 2021/05 | $905.70 | $3,126.88 | $74.75 | $797.50 | $125.00 | $5,029.83 | $832,928.20 |
| 83 | 2021/06 | $909.10 | $3,123.48 | $74.75 | $797.50 | $125.00 | $5,029.83 | $832,019.11 |
| 84 | 2021/07 | $912.51 | $3,120.07 | $74.75 | $797.50 | $125.00 | $5,029.83 | $831,106.60 |
| 85 | 2021/08 | $915.93 | $3,116.65 | $74.75 | $797.50 | $125.00 | $5,029.83 | $830,190.67 |
| 86 | 2021/09 | $919.36 | $3,113.22 | $74.75 | $797.50 | $125.00 | $5,029.83 | $829,271.31 |
| 87 | 2021/10 | $922.81 | $3,109.77 | $74.75 | $797.50 | $125.00 | $5,029.83 | $828,348.49 |
| 88 | 2021/11 | $926.27 | $3,106.31 | $74.75 | $797.50 | $125.00 | $5,029.83 | $827,422.22 |
| 89 | 2021/12 | $929.75 | $3,102.83 | $74.75 | $797.50 | $125.00 | $5,029.83 | $826,492.48 |
| 90 | 2022/01 | $933.23 | $3,099.35 | $74.75 | $797.50 | $125.00 | $5,029.83 | $825,559.25 |
| 91 | 2022/03 | $936.73 | $3,095.85 | $74.75 | $797.50 | $125.00 | $5,029.83 | $824,622.51 |
| 92 | 2022/03 | $940.24 | $3,092.33 | $74.75 | $797.50 | $125.00 | $5,029.83 | $823,682.27 |
| 93 | 2022/04 | $943.77 | $3,088.81 | $74.75 | $797.50 | $125.00 | $5,029.83 | $822,738.50 |
| 94 | 2022/05 | $947.31 | $3,085.27 | $74.75 | $797.50 | $125.00 | $5,029.83 | $821,791.19 |
| 95 | 2022/06 | $950.86 | $3,081.72 | $74.75 | $797.50 | $125.00 | $5,029.83 | $820,840.33 |
| 96 | 2022/07 | $954.43 | $3,078.15 | $74.75 | $797.50 | $125.00 | $5,029.83 | $819,885.90 |
| 97 | 2022/08 | $958.01 | $3,074.57 | $74.75 | $797.50 | $125.00 | $5,029.83 | $818,927.90 |
| 98 | 2022/09 | $961.60 | $3,070.98 | $74.75 | $797.50 | $125.00 | $5,029.83 | $817,966.30 |
| 99 | 2022/10 | $965.21 | $3,067.37 | $74.75 | $797.50 | $125.00 | $5,029.83 | $817,001.09 |
| 100 | 2022/11 | $968.82 | $3,063.75 | $74.75 | $797.50 | $125.00 | $5,029.83 | $816,032.27 |
| 101 | 2022/12 | $972.46 | $3,060.12 | $74.75 | $797.50 | $125.00 | $5,029.83 | $815,059.81 |
| 102 | 2023/01 | $976.10 | $3,056.47 | $74.75 | $797.50 | $125.00 | $5,029.83 | $814,083.70 |
| 103 | 2023/03 | $979.76 | $3,052.81 | $74.75 | $797.50 | $125.00 | $5,029.83 | $813,103.94 |
| 104 | 2023/03 | $983.44 | $3,049.14 | $74.75 | $797.50 | $125.00 | $5,029.83 | $812,120.50 |
| 105 | 2023/04 | $987.13 | $3,045.45 | $74.75 | $797.50 | $125.00 | $5,029.83 | $811,133.37 |
| 106 | 2023/05 | $990.83 | $3,041.75 | $74.75 | $797.50 | $125.00 | $5,029.83 | $810,142.55 |
| 107 | 2023/06 | $994.54 | $3,038.03 | $74.75 | $797.50 | $125.00 | $5,029.83 | $809,148.00 |
| 108 | 2023/07 | $998.27 | $3,034.31 | $74.75 | $797.50 | $125.00 | $5,029.83 | $808,149.73 |
| 109 | 2023/08 | $1,002.02 | $3,030.56 | $74.75 | $797.50 | $125.00 | $5,029.83 | $807,147.71 |
| 110 | 2023/09 | $1,005.77 | $3,026.80 | $74.75 | $797.50 | $125.00 | $5,029.83 | $806,141.94 |
| 111 | 2023/10 | $1,009.55 | $3,023.03 | $74.75 | $797.50 | $125.00 | $5,029.83 | $805,132.39 |
| 112 | 2023/11 | $1,013.33 | $3,019.25 | $74.75 | $797.50 | $125.00 | $5,029.83 | $804,119.06 |
| 113 | 2023/12 | $1,017.13 | $3,015.45 | $74.75 | $797.50 | $125.00 | $5,029.83 | $803,101.93 |
| 114 | 2024/01 | $1,020.95 | $3,011.63 | $74.75 | $797.50 | $125.00 | $5,029.83 | $802,080.98 |
| 115 | 2024/03 | $1,024.77 | $3,007.80 | $74.75 | $797.50 | $125.00 | $5,029.83 | $801,056.20 |
| 116 | 2024/03 | $1,028.62 | $3,003.96 | $74.75 | $797.50 | $125.00 | $5,029.83 | $800,027.59 |
| 117 | 2024/04 | $1,032.48 | $3,000.10 | $74.75 | $797.50 | $125.00 | $5,029.83 | $798,995.11 |
| 118 | 2024/05 | $1,036.35 | $2,996.23 | $74.75 | $797.50 | $125.00 | $5,029.83 | $797,958.76 |
| 119 | 2024/06 | $1,040.23 | $2,992.35 | $74.75 | $797.50 | $125.00 | $5,029.83 | $796,918.53 |
| 120 | 2024/07 | $1,044.13 | $2,988.44 | $74.75 | $797.50 | $125.00 | $5,029.83 | $795,874.40 |
| 121 | 2024/08 | $1,048.05 | $2,984.53 | $74.75 | $797.50 | $125.00 | $5,029.83 | $794,826.35 |
| 122 | 2024/09 | $1,051.98 | $2,980.60 | $74.75 | $797.50 | $125.00 | $5,029.83 | $793,774.37 |
| 123 | 2024/10 | $1,055.92 | $2,976.65 | $74.75 | $797.50 | $125.00 | $5,029.83 | $792,718.44 |
| 124 | 2024/11 | $1,059.88 | $2,972.69 | $74.75 | $797.50 | $125.00 | $5,029.83 | $791,658.56 |
| 125 | 2024/12 | $1,063.86 | $2,968.72 | $74.75 | $797.50 | $125.00 | $5,029.83 | $790,594.70 |
| 126 | 2025/01 | $1,067.85 | $2,964.73 | $74.75 | $797.50 | $125.00 | $5,029.83 | $789,526.85 |
| 127 | 2025/03 | $1,071.85 | $2,960.73 | $74.75 | $797.50 | $125.00 | $5,029.83 | $788,455.00 |
| 128 | 2025/03 | $1,075.87 | $2,956.71 | $74.75 | $797.50 | $125.00 | $5,029.83 | $787,379.12 |
| 129 | 2025/04 | $1,079.91 | $2,952.67 | $74.75 | $797.50 | $125.00 | $5,029.83 | $786,299.22 |
| 130 | 2025/05 | $1,083.96 | $2,948.62 | $74.75 | $797.50 | $125.00 | $5,029.83 | $785,215.26 |
| 131 | 2025/06 | $1,088.02 | $2,944.56 | $74.75 | $797.50 | $125.00 | $5,029.83 | $784,127.24 |
| 132 | 2025/07 | $1,092.10 | $2,940.48 | $74.75 | $797.50 | $125.00 | $5,029.83 | $783,035.14 |
| 133 | 2025/08 | $1,096.20 | $2,936.38 | $74.75 | $797.50 | $125.00 | $5,029.83 | $781,938.94 |
| 134 | 2025/09 | $1,100.31 | $2,932.27 | $74.75 | $797.50 | $125.00 | $5,029.83 | $780,838.63 |
| 135 | 2025/10 | $1,104.43 | $2,928.14 | $74.75 | $797.50 | $125.00 | $5,029.83 | $779,734.20 |
| 136 | 2025/11 | $1,108.58 | $2,924.00 | $74.75 | $797.50 | $125.00 | $5,029.83 | $778,625.62 |
| 137 | 2025/12 | $1,112.73 | $2,919.85 | $74.75 | $797.50 | $125.00 | $5,029.83 | $777,512.89 |
| 138 | 2026/01 | $1,116.91 | $2,915.67 | $74.75 | $797.50 | $125.00 | $5,029.83 | $776,395.99 |
| 139 | 2026/03 | $1,121.09 | $2,911.48 | $74.75 | $797.50 | $125.00 | $5,029.83 | $775,274.89 |
| 140 | 2026/03 | $1,125.30 | $2,907.28 | $74.75 | $797.50 | $125.00 | $5,029.83 | $774,149.60 |
| 141 | 2026/04 | $1,129.52 | $2,903.06 | $74.75 | $797.50 | $125.00 | $5,029.83 | $773,020.08 |
| 142 | 2026/05 | $1,133.75 | $2,898.83 | $74.75 | $797.50 | $125.00 | $5,029.83 | $771,886.32 |
| 143 | 2026/06 | $1,138.00 | $2,894.57 | $74.75 | $797.50 | $125.00 | $5,029.83 | $770,748.32 |
| 144 | 2026/07 | $1,142.27 | $2,890.31 | $74.75 | $797.50 | $125.00 | $5,029.83 | $769,606.05 |
| 145 | 2026/08 | $1,146.56 | $2,886.02 | $74.75 | $797.50 | $125.00 | $5,029.83 | $768,459.49 |
| 146 | 2026/09 | $1,150.86 | $2,881.72 | $74.75 | $797.50 | $125.00 | $5,029.83 | $767,308.64 |
| 147 | 2026/10 | $1,155.17 | $2,877.41 | $74.75 | $797.50 | $125.00 | $5,029.83 | $766,153.46 |
| 148 | 2026/11 | $1,159.50 | $2,873.08 | $0.00 | $797.50 | $125.00 | $4,955.08 | $764,993.96 |
| 149 | 2026/12 | $1,163.85 | $2,868.73 | $0.00 | $797.50 | $125.00 | $4,955.08 | $763,830.11 |
| 150 | 2027/01 | $1,168.22 | $2,864.36 | $0.00 | $797.50 | $125.00 | $4,955.08 | $762,661.89 |
| 151 | 2027/03 | $1,172.60 | $2,859.98 | $0.00 | $797.50 | $125.00 | $4,955.08 | $761,489.30 |
| 152 | 2027/03 | $1,176.99 | $2,855.58 | $0.00 | $797.50 | $125.00 | $4,955.08 | $760,312.30 |
| 153 | 2027/04 | $1,181.41 | $2,851.17 | $0.00 | $797.50 | $125.00 | $4,955.08 | $759,130.90 |
| 154 | 2027/05 | $1,185.84 | $2,846.74 | $0.00 | $797.50 | $125.00 | $4,955.08 | $757,945.06 |
| 155 | 2027/06 | $1,190.28 | $2,842.29 | $0.00 | $797.50 | $125.00 | $4,955.08 | $756,754.77 |
| 156 | 2027/07 | $1,194.75 | $2,837.83 | $0.00 | $797.50 | $125.00 | $4,955.08 | $755,560.03 |
| 157 | 2027/08 | $1,199.23 | $2,833.35 | $0.00 | $797.50 | $125.00 | $4,955.08 | $754,360.80 |
| 158 | 2027/09 | $1,203.73 | $2,828.85 | $0.00 | $797.50 | $125.00 | $4,955.08 | $753,157.07 |
| 159 | 2027/10 | $1,208.24 | $2,824.34 | $0.00 | $797.50 | $125.00 | $4,955.08 | $751,948.83 |
| 160 | 2027/11 | $1,212.77 | $2,819.81 | $0.00 | $797.50 | $125.00 | $4,955.08 | $750,736.06 |
| 161 | 2027/12 | $1,217.32 | $2,815.26 | $0.00 | $797.50 | $125.00 | $4,955.08 | $749,518.74 |
| 162 | 2028/01 | $1,221.88 | $2,810.70 | $0.00 | $797.50 | $125.00 | $4,955.08 | $748,296.86 |
| 163 | 2028/03 | $1,226.47 | $2,806.11 | $0.00 | $797.50 | $125.00 | $4,955.08 | $747,070.39 |
| 164 | 2028/03 | $1,231.06 | $2,801.51 | $0.00 | $797.50 | $125.00 | $4,955.08 | $745,839.33 |
| 165 | 2028/04 | $1,235.68 | $2,796.90 | $0.00 | $797.50 | $125.00 | $4,955.08 | $744,603.65 |
| 166 | 2028/05 | $1,240.31 | $2,792.26 | $0.00 | $797.50 | $125.00 | $4,955.08 | $743,363.33 |
| 167 | 2028/06 | $1,244.97 | $2,787.61 | $0.00 | $797.50 | $125.00 | $4,955.08 | $742,118.37 |
| 168 | 2028/07 | $1,249.63 | $2,782.94 | $0.00 | $797.50 | $125.00 | $4,955.08 | $740,868.73 |
| 169 | 2028/08 | $1,254.32 | $2,778.26 | $0.00 | $797.50 | $125.00 | $4,955.08 | $739,614.41 |
| 170 | 2028/09 | $1,259.02 | $2,773.55 | $0.00 | $797.50 | $125.00 | $4,955.08 | $738,355.39 |
| 171 | 2028/10 | $1,263.75 | $2,768.83 | $0.00 | $797.50 | $125.00 | $4,955.08 | $737,091.64 |
| 172 | 2028/11 | $1,268.48 | $2,764.09 | $0.00 | $797.50 | $125.00 | $4,955.08 | $735,823.16 |
| 173 | 2028/12 | $1,273.24 | $2,759.34 | $0.00 | $797.50 | $125.00 | $4,955.08 | $734,549.91 |
| 174 | 2029/01 | $1,278.02 | $2,754.56 | $0.00 | $797.50 | $125.00 | $4,955.08 | $733,271.90 |
| 175 | 2029/03 | $1,282.81 | $2,749.77 | $0.00 | $797.50 | $125.00 | $4,955.08 | $731,989.09 |
| 176 | 2029/03 | $1,287.62 | $2,744.96 | $0.00 | $797.50 | $125.00 | $4,955.08 | $730,701.47 |
| 177 | 2029/04 | $1,292.45 | $2,740.13 | $0.00 | $797.50 | $125.00 | $4,955.08 | $729,409.02 |
| 178 | 2029/05 | $1,297.29 | $2,735.28 | $0.00 | $797.50 | $125.00 | $4,955.08 | $728,111.73 |
| 179 | 2029/06 | $1,302.16 | $2,730.42 | $0.00 | $797.50 | $125.00 | $4,955.08 | $726,809.57 |
| 180 | 2029/07 | $1,307.04 | $2,725.54 | $0.00 | $797.50 | $125.00 | $4,955.08 | $725,502.52 |
| 181 | 2029/08 | $1,311.94 | $2,720.63 | $0.00 | $797.50 | $125.00 | $4,955.08 | $724,190.58 |
| 182 | 2029/09 | $1,316.86 | $2,715.71 | $0.00 | $797.50 | $125.00 | $4,955.08 | $722,873.71 |
| 183 | 2029/10 | $1,321.80 | $2,710.78 | $0.00 | $797.50 | $125.00 | $4,955.08 | $721,551.91 |
| 184 | 2029/11 | $1,326.76 | $2,705.82 | $0.00 | $797.50 | $125.00 | $4,955.08 | $720,225.15 |
| 185 | 2029/12 | $1,331.73 | $2,700.84 | $0.00 | $797.50 | $125.00 | $4,955.08 | $718,893.42 |
| 186 | 2030/01 | $1,336.73 | $2,695.85 | $0.00 | $797.50 | $125.00 | $4,955.08 | $717,556.69 |
| 187 | 2030/03 | $1,341.74 | $2,690.84 | $0.00 | $797.50 | $125.00 | $4,955.08 | $716,214.95 |
| 188 | 2030/03 | $1,346.77 | $2,685.81 | $0.00 | $797.50 | $125.00 | $4,955.08 | $714,868.18 |
| 189 | 2030/04 | $1,351.82 | $2,680.76 | $0.00 | $797.50 | $125.00 | $4,955.08 | $713,516.35 |
| 190 | 2030/05 | $1,356.89 | $2,675.69 | $0.00 | $797.50 | $125.00 | $4,955.08 | $712,159.46 |
| 191 | 2030/06 | $1,361.98 | $2,670.60 | $0.00 | $797.50 | $125.00 | $4,955.08 | $710,797.48 |
| 192 | 2030/07 | $1,367.09 | $2,665.49 | $0.00 | $797.50 | $125.00 | $4,955.08 | $709,430.39 |
| 193 | 2030/08 | $1,372.21 | $2,660.36 | $0.00 | $797.50 | $125.00 | $4,955.08 | $708,058.18 |
| 194 | 2030/09 | $1,377.36 | $2,655.22 | $0.00 | $797.50 | $125.00 | $4,955.08 | $706,680.82 |
| 195 | 2030/10 | $1,382.53 | $2,650.05 | $0.00 | $797.50 | $125.00 | $4,955.08 | $705,298.29 |
| 196 | 2030/11 | $1,387.71 | $2,644.87 | $0.00 | $797.50 | $125.00 | $4,955.08 | $703,910.58 |
| 197 | 2030/12 | $1,392.91 | $2,639.66 | $0.00 | $797.50 | $125.00 | $4,955.08 | $702,517.67 |
| 198 | 2031/01 | $1,398.14 | $2,634.44 | $0.00 | $797.50 | $125.00 | $4,955.08 | $701,119.53 |
| 199 | 2031/03 | $1,403.38 | $2,629.20 | $0.00 | $797.50 | $125.00 | $4,955.08 | $699,716.15 |
| 200 | 2031/03 | $1,408.64 | $2,623.94 | $0.00 | $797.50 | $125.00 | $4,955.08 | $698,307.51 |
| 201 | 2031/04 | $1,413.93 | $2,618.65 | $0.00 | $797.50 | $125.00 | $4,955.08 | $696,893.58 |
| 202 | 2031/05 | $1,419.23 | $2,613.35 | $0.00 | $797.50 | $125.00 | $4,955.08 | $695,474.35 |
| 203 | 2031/06 | $1,424.55 | $2,608.03 | $0.00 | $797.50 | $125.00 | $4,955.08 | $694,049.80 |
| 204 | 2031/07 | $1,429.89 | $2,602.69 | $0.00 | $797.50 | $125.00 | $4,955.08 | $692,619.91 |
| 205 | 2031/08 | $1,435.25 | $2,597.32 | $0.00 | $797.50 | $125.00 | $4,955.08 | $691,184.66 |
| 206 | 2031/09 | $1,440.64 | $2,591.94 | $0.00 | $797.50 | $125.00 | $4,955.08 | $689,744.02 |
| 207 | 2031/10 | $1,446.04 | $2,586.54 | $0.00 | $797.50 | $125.00 | $4,955.08 | $688,297.98 |
| 208 | 2031/11 | $1,451.46 | $2,581.12 | $0.00 | $797.50 | $125.00 | $4,955.08 | $686,846.52 |
| 209 | 2031/12 | $1,456.90 | $2,575.67 | $0.00 | $797.50 | $125.00 | $4,955.08 | $685,389.62 |
| 210 | 2032/01 | $1,462.37 | $2,570.21 | $0.00 | $797.50 | $125.00 | $4,955.08 | $683,927.25 |
| 211 | 2032/03 | $1,467.85 | $2,564.73 | $0.00 | $797.50 | $125.00 | $4,955.08 | $682,459.40 |
| 212 | 2032/03 | $1,473.36 | $2,559.22 | $0.00 | $797.50 | $125.00 | $4,955.08 | $680,986.04 |
| 213 | 2032/04 | $1,478.88 | $2,553.70 | $0.00 | $797.50 | $125.00 | $4,955.08 | $679,507.16 |
| 214 | 2032/05 | $1,484.43 | $2,548.15 | $0.00 | $797.50 | $125.00 | $4,955.08 | $678,022.74 |
| 215 | 2032/06 | $1,489.99 | $2,542.59 | $0.00 | $797.50 | $125.00 | $4,955.08 | $676,532.74 |
| 216 | 2032/07 | $1,495.58 | $2,537.00 | $0.00 | $797.50 | $125.00 | $4,955.08 | $675,037.16 |
| 217 | 2032/08 | $1,501.19 | $2,531.39 | $0.00 | $797.50 | $125.00 | $4,955.08 | $673,535.97 |
| 218 | 2032/09 | $1,506.82 | $2,525.76 | $0.00 | $797.50 | $125.00 | $4,955.08 | $672,029.15 |
| 219 | 2032/10 | $1,512.47 | $2,520.11 | $0.00 | $797.50 | $125.00 | $4,955.08 | $670,516.68 |
| 220 | 2032/11 | $1,518.14 | $2,514.44 | $0.00 | $797.50 | $125.00 | $4,955.08 | $668,998.54 |
| 221 | 2032/12 | $1,523.83 | $2,508.74 | $0.00 | $797.50 | $125.00 | $4,955.08 | $667,474.71 |
| 222 | 2033/01 | $1,529.55 | $2,503.03 | $0.00 | $797.50 | $125.00 | $4,955.08 | $665,945.16 |
| 223 | 2033/03 | $1,535.28 | $2,497.29 | $0.00 | $797.50 | $125.00 | $4,955.08 | $664,409.88 |
| 224 | 2033/03 | $1,541.04 | $2,491.54 | $0.00 | $797.50 | $125.00 | $4,955.08 | $662,868.83 |
| 225 | 2033/04 | $1,546.82 | $2,485.76 | $0.00 | $797.50 | $125.00 | $4,955.08 | $661,322.01 |
| 226 | 2033/05 | $1,552.62 | $2,479.96 | $0.00 | $797.50 | $125.00 | $4,955.08 | $659,769.39 |
| 227 | 2033/06 | $1,558.44 | $2,474.14 | $0.00 | $797.50 | $125.00 | $4,955.08 | $658,210.95 |
| 228 | 2033/07 | $1,564.29 | $2,468.29 | $0.00 | $797.50 | $125.00 | $4,955.08 | $656,646.66 |
| 229 | 2033/08 | $1,570.15 | $2,462.42 | $0.00 | $797.50 | $125.00 | $4,955.08 | $655,076.51 |
| 230 | 2033/09 | $1,576.04 | $2,456.54 | $0.00 | $797.50 | $125.00 | $4,955.08 | $653,500.47 |
| 231 | 2033/10 | $1,581.95 | $2,450.63 | $0.00 | $797.50 | $125.00 | $4,955.08 | $651,918.51 |
| 232 | 2033/11 | $1,587.88 | $2,444.69 | $0.00 | $797.50 | $125.00 | $4,955.08 | $650,330.63 |
| 233 | 2033/12 | $1,593.84 | $2,438.74 | $0.00 | $797.50 | $125.00 | $4,955.08 | $648,736.79 |
| 234 | 2034/01 | $1,599.82 | $2,432.76 | $0.00 | $797.50 | $125.00 | $4,955.08 | $647,136.98 |
| 235 | 2034/03 | $1,605.81 | $2,426.76 | $0.00 | $797.50 | $125.00 | $4,955.08 | $645,531.16 |
| 236 | 2034/03 | $1,611.84 | $2,420.74 | $0.00 | $797.50 | $125.00 | $4,955.08 | $643,919.32 |
| 237 | 2034/04 | $1,617.88 | $2,414.70 | $0.00 | $797.50 | $125.00 | $4,955.08 | $642,301.44 |
| 238 | 2034/05 | $1,623.95 | $2,408.63 | $0.00 | $797.50 | $125.00 | $4,955.08 | $640,677.49 |
| 239 | 2034/06 | $1,630.04 | $2,402.54 | $0.00 | $797.50 | $125.00 | $4,955.08 | $639,047.46 |
| 240 | 2034/07 | $1,636.15 | $2,396.43 | $0.00 | $797.50 | $125.00 | $4,955.08 | $637,411.31 |
| 241 | 2034/08 | $1,642.29 | $2,390.29 | $0.00 | $797.50 | $125.00 | $4,955.08 | $635,769.02 |
| 242 | 2034/09 | $1,648.44 | $2,384.13 | $0.00 | $797.50 | $125.00 | $4,955.08 | $634,120.57 |
| 243 | 2034/10 | $1,654.63 | $2,377.95 | $0.00 | $797.50 | $125.00 | $4,955.08 | $632,465.95 |
| 244 | 2034/11 | $1,660.83 | $2,371.75 | $0.00 | $797.50 | $125.00 | $4,955.08 | $630,805.12 |
| 245 | 2034/12 | $1,667.06 | $2,365.52 | $0.00 | $797.50 | $125.00 | $4,955.08 | $629,138.06 |
| 246 | 2035/01 | $1,673.31 | $2,359.27 | $0.00 | $797.50 | $125.00 | $4,955.08 | $627,464.75 |
| 247 | 2035/03 | $1,679.59 | $2,352.99 | $0.00 | $797.50 | $125.00 | $4,955.08 | $625,785.16 |
| 248 | 2035/03 | $1,685.88 | $2,346.69 | $0.00 | $797.50 | $125.00 | $4,955.08 | $624,099.28 |
| 249 | 2035/04 | $1,692.21 | $2,340.37 | $0.00 | $797.50 | $125.00 | $4,955.08 | $622,407.07 |
| 250 | 2035/05 | $1,698.55 | $2,334.03 | $0.00 | $797.50 | $125.00 | $4,955.08 | $620,708.52 |
| 251 | 2035/06 | $1,704.92 | $2,327.66 | $0.00 | $797.50 | $125.00 | $4,955.08 | $619,003.60 |
| 252 | 2035/07 | $1,711.32 | $2,321.26 | $0.00 | $797.50 | $125.00 | $4,955.08 | $617,292.28 |
| 253 | 2035/08 | $1,717.73 | $2,314.85 | $0.00 | $797.50 | $125.00 | $4,955.08 | $615,574.55 |
| 254 | 2035/09 | $1,724.17 | $2,308.40 | $0.00 | $797.50 | $125.00 | $4,955.08 | $613,850.37 |
| 255 | 2035/10 | $1,730.64 | $2,301.94 | $0.00 | $797.50 | $125.00 | $4,955.08 | $612,119.73 |
| 256 | 2035/11 | $1,737.13 | $2,295.45 | $0.00 | $797.50 | $125.00 | $4,955.08 | $610,382.61 |
| 257 | 2035/12 | $1,743.64 | $2,288.93 | $0.00 | $797.50 | $125.00 | $4,955.08 | $608,638.96 |
| 258 | 2036/01 | $1,750.18 | $2,282.40 | $0.00 | $797.50 | $125.00 | $4,955.08 | $606,888.78 |
| 259 | 2036/03 | $1,756.75 | $2,275.83 | $0.00 | $797.50 | $125.00 | $4,955.08 | $605,132.03 |
| 260 | 2036/03 | $1,763.33 | $2,269.25 | $0.00 | $797.50 | $125.00 | $4,955.08 | $603,368.70 |
| 261 | 2036/04 | $1,769.95 | $2,262.63 | $0.00 | $797.50 | $125.00 | $4,955.08 | $601,598.75 |
| 262 | 2036/05 | $1,776.58 | $2,256.00 | $0.00 | $797.50 | $125.00 | $4,955.08 | $599,822.17 |
| 263 | 2036/06 | $1,783.25 | $2,249.33 | $0.00 | $797.50 | $125.00 | $4,955.08 | $598,038.92 |
| 264 | 2036/07 | $1,789.93 | $2,242.65 | $0.00 | $797.50 | $125.00 | $4,955.08 | $596,248.99 |
| 265 | 2036/08 | $1,796.64 | $2,235.93 | $0.00 | $797.50 | $125.00 | $4,955.08 | $594,452.35 |
| 266 | 2036/09 | $1,803.38 | $2,229.20 | $0.00 | $797.50 | $125.00 | $4,955.08 | $592,648.96 |
| 267 | 2036/10 | $1,810.15 | $2,222.43 | $0.00 | $797.50 | $125.00 | $4,955.08 | $590,838.82 |
| 268 | 2036/11 | $1,816.93 | $2,215.65 | $0.00 | $797.50 | $125.00 | $4,955.08 | $589,021.89 |
| 269 | 2036/12 | $1,823.75 | $2,208.83 | $0.00 | $797.50 | $125.00 | $4,955.08 | $587,198.14 |
| 270 | 2037/01 | $1,830.59 | $2,201.99 | $0.00 | $797.50 | $125.00 | $4,955.08 | $585,367.55 |
| 271 | 2037/03 | $1,837.45 | $2,195.13 | $0.00 | $797.50 | $125.00 | $4,955.08 | $583,530.10 |
| 272 | 2037/03 | $1,844.34 | $2,188.24 | $0.00 | $797.50 | $125.00 | $4,955.08 | $581,685.76 |
| 273 | 2037/04 | $1,851.26 | $2,181.32 | $0.00 | $797.50 | $125.00 | $4,955.08 | $579,834.51 |
| 274 | 2037/05 | $1,858.20 | $2,174.38 | $0.00 | $797.50 | $125.00 | $4,955.08 | $577,976.31 |
| 275 | 2037/06 | $1,865.17 | $2,167.41 | $0.00 | $797.50 | $125.00 | $4,955.08 | $576,111.14 |
| 276 | 2037/07 | $1,872.16 | $2,160.42 | $0.00 | $797.50 | $125.00 | $4,955.08 | $574,238.98 |
| 277 | 2037/08 | $1,879.18 | $2,153.40 | $0.00 | $797.50 | $125.00 | $4,955.08 | $572,359.79 |
| 278 | 2037/09 | $1,886.23 | $2,146.35 | $0.00 | $797.50 | $125.00 | $4,955.08 | $570,473.57 |
| 279 | 2037/10 | $1,893.30 | $2,139.28 | $0.00 | $797.50 | $125.00 | $4,955.08 | $568,580.26 |
| 280 | 2037/11 | $1,900.40 | $2,132.18 | $0.00 | $797.50 | $125.00 | $4,955.08 | $566,679.86 |
| 281 | 2037/12 | $1,907.53 | $2,125.05 | $0.00 | $797.50 | $125.00 | $4,955.08 | $564,772.33 |
| 282 | 2038/01 | $1,914.68 | $2,117.90 | $0.00 | $797.50 | $125.00 | $4,955.08 | $562,857.65 |
| 283 | 2038/03 | $1,921.86 | $2,110.72 | $0.00 | $797.50 | $125.00 | $4,955.08 | $560,935.79 |
| 284 | 2038/03 | $1,929.07 | $2,103.51 | $0.00 | $797.50 | $125.00 | $4,955.08 | $559,006.72 |
| 285 | 2038/04 | $1,936.30 | $2,096.28 | $0.00 | $797.50 | $125.00 | $4,955.08 | $557,070.41 |
| 286 | 2038/05 | $1,943.56 | $2,089.01 | $0.00 | $797.50 | $125.00 | $4,955.08 | $555,126.85 |
| 287 | 2038/06 | $1,950.85 | $2,081.73 | $0.00 | $797.50 | $125.00 | $4,955.08 | $553,176.00 |
| 288 | 2038/07 | $1,958.17 | $2,074.41 | $0.00 | $797.50 | $125.00 | $4,955.08 | $551,217.83 |
| 289 | 2038/08 | $1,965.51 | $2,067.07 | $0.00 | $797.50 | $125.00 | $4,955.08 | $549,252.32 |
| 290 | 2038/09 | $1,972.88 | $2,059.70 | $0.00 | $797.50 | $125.00 | $4,955.08 | $547,279.43 |
| 291 | 2038/10 | $1,980.28 | $2,052.30 | $0.00 | $797.50 | $125.00 | $4,955.08 | $545,299.15 |
| 292 | 2038/11 | $1,987.71 | $2,044.87 | $0.00 | $797.50 | $125.00 | $4,955.08 | $543,311.44 |
| 293 | 2038/12 | $1,995.16 | $2,037.42 | $0.00 | $797.50 | $125.00 | $4,955.08 | $541,316.28 |
| 294 | 2039/01 | $2,002.64 | $2,029.94 | $0.00 | $797.50 | $125.00 | $4,955.08 | $539,313.64 |
| 295 | 2039/03 | $2,010.15 | $2,022.43 | $0.00 | $797.50 | $125.00 | $4,955.08 | $537,303.49 |
| 296 | 2039/03 | $2,017.69 | $2,014.89 | $0.00 | $797.50 | $125.00 | $4,955.08 | $535,285.80 |
| 297 | 2039/04 | $2,025.26 | $2,007.32 | $0.00 | $797.50 | $125.00 | $4,955.08 | $533,260.54 |
| 298 | 2039/05 | $2,032.85 | $1,999.73 | $0.00 | $797.50 | $125.00 | $4,955.08 | $531,227.69 |
| 299 | 2039/06 | $2,040.47 | $1,992.10 | $0.00 | $797.50 | $125.00 | $4,955.08 | $529,187.22 |
| 300 | 2039/07 | $2,048.13 | $1,984.45 | $0.00 | $797.50 | $125.00 | $4,955.08 | $527,139.09 |
| 301 | 2039/08 | $2,055.81 | $1,976.77 | $0.00 | $797.50 | $125.00 | $4,955.08 | $525,083.28 |
| 302 | 2039/09 | $2,063.52 | $1,969.06 | $0.00 | $797.50 | $125.00 | $4,955.08 | $523,019.77 |
| 303 | 2039/10 | $2,071.25 | $1,961.32 | $0.00 | $797.50 | $125.00 | $4,955.08 | $520,948.51 |
| 304 | 2039/11 | $2,079.02 | $1,953.56 | $0.00 | $797.50 | $125.00 | $4,955.08 | $518,869.49 |
| 305 | 2039/12 | $2,086.82 | $1,945.76 | $0.00 | $797.50 | $125.00 | $4,955.08 | $516,782.67 |
| 306 | 2040/01 | $2,094.64 | $1,937.94 | $0.00 | $797.50 | $125.00 | $4,955.08 | $514,688.03 |
| 307 | 2040/03 | $2,102.50 | $1,930.08 | $0.00 | $797.50 | $125.00 | $4,955.08 | $512,585.53 |
| 308 | 2040/03 | $2,110.38 | $1,922.20 | $0.00 | $797.50 | $125.00 | $4,955.08 | $510,475.15 |
| 309 | 2040/04 | $2,118.30 | $1,914.28 | $0.00 | $797.50 | $125.00 | $4,955.08 | $508,356.85 |
| 310 | 2040/05 | $2,126.24 | $1,906.34 | $0.00 | $797.50 | $125.00 | $4,955.08 | $506,230.61 |
| 311 | 2040/06 | $2,134.21 | $1,898.36 | $0.00 | $797.50 | $125.00 | $4,955.08 | $504,096.39 |
| 312 | 2040/07 | $2,142.22 | $1,890.36 | $0.00 | $797.50 | $125.00 | $4,955.08 | $501,954.18 |
| 313 | 2040/08 | $2,150.25 | $1,882.33 | $0.00 | $797.50 | $125.00 | $4,955.08 | $499,803.93 |
| 314 | 2040/09 | $2,158.31 | $1,874.26 | $0.00 | $797.50 | $125.00 | $4,955.08 | $497,645.61 |
| 315 | 2040/10 | $2,166.41 | $1,866.17 | $0.00 | $797.50 | $125.00 | $4,955.08 | $495,479.21 |
| 316 | 2040/11 | $2,174.53 | $1,858.05 | $0.00 | $797.50 | $125.00 | $4,955.08 | $493,304.67 |
| 317 | 2040/12 | $2,182.69 | $1,849.89 | $0.00 | $797.50 | $125.00 | $4,955.08 | $491,121.99 |
| 318 | 2041/01 | $2,190.87 | $1,841.71 | $0.00 | $797.50 | $125.00 | $4,955.08 | $488,931.12 |
| 319 | 2041/03 | $2,199.09 | $1,833.49 | $0.00 | $797.50 | $125.00 | $4,955.08 | $486,732.03 |
| 320 | 2041/03 | $2,207.33 | $1,825.25 | $0.00 | $797.50 | $125.00 | $4,955.08 | $484,524.70 |
| 321 | 2041/04 | $2,215.61 | $1,816.97 | $0.00 | $797.50 | $125.00 | $4,955.08 | $482,309.08 |
| 322 | 2041/05 | $2,223.92 | $1,808.66 | $0.00 | $797.50 | $125.00 | $4,955.08 | $480,085.17 |
| 323 | 2041/06 | $2,232.26 | $1,800.32 | $0.00 | $797.50 | $125.00 | $4,955.08 | $477,852.91 |
| 324 | 2041/07 | $2,240.63 | $1,791.95 | $0.00 | $797.50 | $125.00 | $4,955.08 | $475,612.28 |
| 325 | 2041/08 | $2,249.03 | $1,783.55 | $0.00 | $797.50 | $125.00 | $4,955.08 | $473,363.24 |
| 326 | 2041/09 | $2,257.47 | $1,775.11 | $0.00 | $797.50 | $125.00 | $4,955.08 | $471,105.78 |
| 327 | 2041/10 | $2,265.93 | $1,766.65 | $0.00 | $797.50 | $125.00 | $4,955.08 | $468,839.84 |
| 328 | 2041/11 | $2,274.43 | $1,758.15 | $0.00 | $797.50 | $125.00 | $4,955.08 | $466,565.42 |
| 329 | 2041/12 | $2,282.96 | $1,749.62 | $0.00 | $797.50 | $125.00 | $4,955.08 | $464,282.46 |
| 330 | 2042/01 | $2,291.52 | $1,741.06 | $0.00 | $797.50 | $125.00 | $4,955.08 | $461,990.94 |
| 331 | 2042/03 | $2,300.11 | $1,732.47 | $0.00 | $797.50 | $125.00 | $4,955.08 | $459,690.83 |
| 332 | 2042/03 | $2,308.74 | $1,723.84 | $0.00 | $797.50 | $125.00 | $4,955.08 | $457,382.09 |
| 333 | 2042/04 | $2,317.40 | $1,715.18 | $0.00 | $797.50 | $125.00 | $4,955.08 | $455,064.69 |
| 334 | 2042/05 | $2,326.09 | $1,706.49 | $0.00 | $797.50 | $125.00 | $4,955.08 | $452,738.61 |
| 335 | 2042/06 | $2,334.81 | $1,697.77 | $0.00 | $797.50 | $125.00 | $4,955.08 | $450,403.80 |
| 336 | 2042/07 | $2,343.56 | $1,689.01 | $0.00 | $797.50 | $125.00 | $4,955.08 | $448,060.23 |
| 337 | 2042/08 | $2,352.35 | $1,680.23 | $0.00 | $797.50 | $125.00 | $4,955.08 | $445,707.88 |
| 338 | 2042/09 | $2,361.17 | $1,671.40 | $0.00 | $797.50 | $125.00 | $4,955.08 | $443,346.70 |
| 339 | 2042/10 | $2,370.03 | $1,662.55 | $0.00 | $797.50 | $125.00 | $4,955.08 | $440,976.68 |
| 340 | 2042/11 | $2,378.92 | $1,653.66 | $0.00 | $797.50 | $125.00 | $4,955.08 | $438,597.76 |
| 341 | 2042/12 | $2,387.84 | $1,644.74 | $0.00 | $797.50 | $125.00 | $4,955.08 | $436,209.92 |
| 342 | 2043/01 | $2,396.79 | $1,635.79 | $0.00 | $797.50 | $125.00 | $4,955.08 | $433,813.13 |
| 343 | 2043/03 | $2,405.78 | $1,626.80 | $0.00 | $797.50 | $125.00 | $4,955.08 | $431,407.35 |
| 344 | 2043/03 | $2,414.80 | $1,617.78 | $0.00 | $797.50 | $125.00 | $4,955.08 | $428,992.55 |
| 345 | 2043/04 | $2,423.86 | $1,608.72 | $0.00 | $797.50 | $125.00 | $4,955.08 | $426,568.69 |
| 346 | 2043/05 | $2,432.95 | $1,599.63 | $0.00 | $797.50 | $125.00 | $4,955.08 | $424,135.75 |
| 347 | 2043/06 | $2,442.07 | $1,590.51 | $0.00 | $797.50 | $125.00 | $4,955.08 | $421,693.68 |
| 348 | 2043/07 | $2,451.23 | $1,581.35 | $0.00 | $797.50 | $125.00 | $4,955.08 | $419,242.45 |
| 349 | 2043/08 | $2,460.42 | $1,572.16 | $0.00 | $797.50 | $125.00 | $4,955.08 | $416,782.03 |
| 350 | 2043/09 | $2,469.65 | $1,562.93 | $0.00 | $797.50 | $125.00 | $4,955.08 | $414,312.39 |
| 351 | 2043/10 | $2,478.91 | $1,553.67 | $0.00 | $797.50 | $125.00 | $4,955.08 | $411,833.48 |
| 352 | 2043/11 | $2,488.20 | $1,544.38 | $0.00 | $797.50 | $125.00 | $4,955.08 | $409,345.28 |
| 353 | 2043/12 | $2,497.53 | $1,535.04 | $0.00 | $797.50 | $125.00 | $4,955.08 | $406,847.74 |
| 354 | 2044/01 | $2,506.90 | $1,525.68 | $0.00 | $797.50 | $125.00 | $4,955.08 | $404,340.84 |
| 355 | 2044/03 | $2,516.30 | $1,516.28 | $0.00 | $797.50 | $125.00 | $4,955.08 | $401,824.54 |
| 356 | 2044/03 | $2,525.74 | $1,506.84 | $0.00 | $797.50 | $125.00 | $4,955.08 | $399,298.81 |
| 357 | 2044/04 | $2,535.21 | $1,497.37 | $0.00 | $797.50 | $125.00 | $4,955.08 | $396,763.60 |
| 358 | 2044/05 | $2,544.72 | $1,487.86 | $0.00 | $797.50 | $125.00 | $4,955.08 | $394,218.88 |
| 359 | 2044/06 | $2,554.26 | $1,478.32 | $0.00 | $797.50 | $125.00 | $4,955.08 | $391,664.62 |
| 360 | 2044/07 | $2,563.84 | $1,468.74 | $0.00 | $797.50 | $125.00 | $4,955.08 | $389,100.79 |
| 361 | 2044/08 | $2,573.45 | $1,459.13 | $0.00 | $797.50 | $125.00 | $4,955.08 | $386,527.34 |
| 362 | 2044/09 | $2,583.10 | $1,449.48 | $0.00 | $797.50 | $125.00 | $4,955.08 | $383,944.24 |
| 363 | 2044/10 | $2,592.79 | $1,439.79 | $0.00 | $797.50 | $125.00 | $4,955.08 | $381,351.45 |
| 364 | 2044/11 | $2,602.51 | $1,430.07 | $0.00 | $797.50 | $125.00 | $4,955.08 | $378,748.94 |
| 365 | 2044/12 | $2,612.27 | $1,420.31 | $0.00 | $797.50 | $125.00 | $4,955.08 | $376,136.67 |
| 366 | 2045/01 | $2,622.07 | $1,410.51 | $0.00 | $797.50 | $125.00 | $4,955.08 | $373,514.60 |
| 367 | 2045/03 | $2,631.90 | $1,400.68 | $0.00 | $797.50 | $125.00 | $4,955.08 | $370,882.70 |
| 368 | 2045/03 | $2,641.77 | $1,390.81 | $0.00 | $797.50 | $125.00 | $4,955.08 | $368,240.93 |
| 369 | 2045/04 | $2,651.68 | $1,380.90 | $0.00 | $797.50 | $125.00 | $4,955.08 | $365,589.26 |
| 370 | 2045/05 | $2,661.62 | $1,370.96 | $0.00 | $797.50 | $125.00 | $4,955.08 | $362,927.64 |
| 371 | 2045/06 | $2,671.60 | $1,360.98 | $0.00 | $797.50 | $125.00 | $4,955.08 | $360,256.04 |
| 372 | 2045/07 | $2,681.62 | $1,350.96 | $0.00 | $797.50 | $125.00 | $4,955.08 | $357,574.42 |
| 373 | 2045/08 | $2,691.67 | $1,340.90 | $0.00 | $797.50 | $125.00 | $4,955.08 | $354,882.75 |
| 374 | 2045/09 | $2,701.77 | $1,330.81 | $0.00 | $797.50 | $125.00 | $4,955.08 | $352,180.98 |
| 375 | 2045/10 | $2,711.90 | $1,320.68 | $0.00 | $797.50 | $125.00 | $4,955.08 | $349,469.08 |
| 376 | 2045/11 | $2,722.07 | $1,310.51 | $0.00 | $797.50 | $125.00 | $4,955.08 | $346,747.01 |
| 377 | 2045/12 | $2,732.28 | $1,300.30 | $0.00 | $797.50 | $125.00 | $4,955.08 | $344,014.73 |
| 378 | 2046/01 | $2,742.52 | $1,290.06 | $0.00 | $797.50 | $125.00 | $4,955.08 | $341,272.21 |
| 379 | 2046/03 | $2,752.81 | $1,279.77 | $0.00 | $797.50 | $125.00 | $4,955.08 | $338,519.40 |
| 380 | 2046/03 | $2,763.13 | $1,269.45 | $0.00 | $797.50 | $125.00 | $4,955.08 | $335,756.27 |
| 381 | 2046/04 | $2,773.49 | $1,259.09 | $0.00 | $797.50 | $125.00 | $4,955.08 | $332,982.78 |
| 382 | 2046/05 | $2,783.89 | $1,248.69 | $0.00 | $797.50 | $125.00 | $4,955.08 | $330,198.88 |
| 383 | 2046/06 | $2,794.33 | $1,238.25 | $0.00 | $797.50 | $125.00 | $4,955.08 | $327,404.55 |
| 384 | 2046/07 | $2,804.81 | $1,227.77 | $0.00 | $797.50 | $125.00 | $4,955.08 | $324,599.74 |
| 385 | 2046/08 | $2,815.33 | $1,217.25 | $0.00 | $797.50 | $125.00 | $4,955.08 | $321,784.41 |
| 386 | 2046/09 | $2,825.89 | $1,206.69 | $0.00 | $797.50 | $125.00 | $4,955.08 | $318,958.52 |
| 387 | 2046/10 | $2,836.48 | $1,196.09 | $0.00 | $797.50 | $125.00 | $4,955.08 | $316,122.04 |
| 388 | 2046/11 | $2,847.12 | $1,185.46 | $0.00 | $797.50 | $125.00 | $4,955.08 | $313,274.92 |
| 389 | 2046/12 | $2,857.80 | $1,174.78 | $0.00 | $797.50 | $125.00 | $4,955.08 | $310,417.12 |
| 390 | 2047/01 | $2,868.51 | $1,164.06 | $0.00 | $797.50 | $125.00 | $4,955.08 | $307,548.60 |
| 391 | 2047/03 | $2,879.27 | $1,153.31 | $0.00 | $797.50 | $125.00 | $4,955.08 | $304,669.33 |
| 392 | 2047/03 | $2,890.07 | $1,142.51 | $0.00 | $797.50 | $125.00 | $4,955.08 | $301,779.26 |
| 393 | 2047/04 | $2,900.91 | $1,131.67 | $0.00 | $797.50 | $125.00 | $4,955.08 | $298,878.36 |
| 394 | 2047/05 | $2,911.78 | $1,120.79 | $0.00 | $797.50 | $125.00 | $4,955.08 | $295,966.57 |
| 395 | 2047/06 | $2,922.70 | $1,109.87 | $0.00 | $797.50 | $125.00 | $4,955.08 | $293,043.87 |
| 396 | 2047/07 | $2,933.66 | $1,098.91 | $0.00 | $797.50 | $125.00 | $4,955.08 | $290,110.21 |
| 397 | 2047/08 | $2,944.67 | $1,087.91 | $0.00 | $797.50 | $125.00 | $4,955.08 | $287,165.54 |
| 398 | 2047/09 | $2,955.71 | $1,076.87 | $0.00 | $797.50 | $125.00 | $4,955.08 | $284,209.83 |
| 399 | 2047/10 | $2,966.79 | $1,065.79 | $0.00 | $797.50 | $125.00 | $4,955.08 | $281,243.04 |
| 400 | 2047/11 | $2,977.92 | $1,054.66 | $0.00 | $797.50 | $125.00 | $4,955.08 | $278,265.12 |
| 401 | 2047/12 | $2,989.08 | $1,043.49 | $0.00 | $797.50 | $125.00 | $4,955.08 | $275,276.04 |
| 402 | 2048/01 | $3,000.29 | $1,032.29 | $0.00 | $797.50 | $125.00 | $4,955.08 | $272,275.75 |
| 403 | 2048/03 | $3,011.54 | $1,021.03 | $0.00 | $797.50 | $125.00 | $4,955.08 | $269,264.20 |
| 404 | 2048/03 | $3,022.84 | $1,009.74 | $0.00 | $797.50 | $125.00 | $4,955.08 | $266,241.36 |
| 405 | 2048/04 | $3,034.17 | $998.41 | $0.00 | $797.50 | $125.00 | $4,955.08 | $263,207.19 |
| 406 | 2048/05 | $3,045.55 | $987.03 | $0.00 | $797.50 | $125.00 | $4,955.08 | $260,161.64 |
| 407 | 2048/06 | $3,056.97 | $975.61 | $0.00 | $797.50 | $125.00 | $4,955.08 | $257,104.67 |
| 408 | 2048/07 | $3,068.44 | $964.14 | $0.00 | $797.50 | $125.00 | $4,955.08 | $254,036.23 |
| 409 | 2048/08 | $3,079.94 | $952.64 | $0.00 | $797.50 | $125.00 | $4,955.08 | $250,956.29 |
| 410 | 2048/09 | $3,091.49 | $941.09 | $0.00 | $797.50 | $125.00 | $4,955.08 | $247,864.79 |
| 411 | 2048/10 | $3,103.09 | $929.49 | $0.00 | $797.50 | $125.00 | $4,955.08 | $244,761.71 |
| 412 | 2048/11 | $3,114.72 | $917.86 | $0.00 | $797.50 | $125.00 | $4,955.08 | $241,646.99 |
| 413 | 2048/12 | $3,126.40 | $906.18 | $0.00 | $797.50 | $125.00 | $4,955.08 | $238,520.58 |
| 414 | 2049/01 | $3,138.13 | $894.45 | $0.00 | $797.50 | $125.00 | $4,955.08 | $235,382.46 |
| 415 | 2049/03 | $3,149.89 | $882.68 | $0.00 | $797.50 | $125.00 | $4,955.08 | $232,232.56 |
| 416 | 2049/03 | $3,161.71 | $870.87 | $0.00 | $797.50 | $125.00 | $4,955.08 | $229,070.86 |
| 417 | 2049/04 | $3,173.56 | $859.02 | $0.00 | $797.50 | $125.00 | $4,955.08 | $225,897.29 |
| 418 | 2049/05 | $3,185.46 | $847.11 | $0.00 | $797.50 | $125.00 | $4,955.08 | $222,711.83 |
| 419 | 2049/06 | $3,197.41 | $835.17 | $0.00 | $797.50 | $125.00 | $4,955.08 | $219,514.42 |
| 420 | 2049/07 | $3,209.40 | $823.18 | $0.00 | $797.50 | $125.00 | $4,955.08 | $216,305.02 |
| 421 | 2049/08 | $3,221.43 | $811.14 | $0.00 | $797.50 | $125.00 | $4,955.08 | $213,083.59 |
| 422 | 2049/09 | $3,233.52 | $799.06 | $0.00 | $797.50 | $125.00 | $4,955.08 | $209,850.07 |
| 423 | 2049/10 | $3,245.64 | $786.94 | $0.00 | $797.50 | $125.00 | $4,955.08 | $206,604.43 |
| 424 | 2049/11 | $3,257.81 | $774.77 | $0.00 | $797.50 | $125.00 | $4,955.08 | $203,346.62 |
| 425 | 2049/12 | $3,270.03 | $762.55 | $0.00 | $797.50 | $125.00 | $4,955.08 | $200,076.59 |
| 426 | 2050/01 | $3,282.29 | $750.29 | $0.00 | $797.50 | $125.00 | $4,955.08 | $196,794.30 |
| 427 | 2050/03 | $3,294.60 | $737.98 | $0.00 | $797.50 | $125.00 | $4,955.08 | $193,499.70 |
| 428 | 2050/03 | $3,306.95 | $725.62 | $0.00 | $797.50 | $125.00 | $4,955.08 | $190,192.74 |
| 429 | 2050/04 | $3,319.36 | $713.22 | $0.00 | $797.50 | $125.00 | $4,955.08 | $186,873.39 |
| 430 | 2050/05 | $3,331.80 | $700.78 | $0.00 | $797.50 | $125.00 | $4,955.08 | $183,541.58 |
| 431 | 2050/06 | $3,344.30 | $688.28 | $0.00 | $797.50 | $125.00 | $4,955.08 | $180,197.28 |
| 432 | 2050/07 | $3,356.84 | $675.74 | $0.00 | $797.50 | $125.00 | $4,955.08 | $176,840.45 |
| 433 | 2050/08 | $3,369.43 | $663.15 | $0.00 | $797.50 | $125.00 | $4,955.08 | $173,471.02 |
| 434 | 2050/09 | $3,382.06 | $650.52 | $0.00 | $797.50 | $125.00 | $4,955.08 | $170,088.96 |
| 435 | 2050/10 | $3,394.75 | $637.83 | $0.00 | $797.50 | $125.00 | $4,955.08 | $166,694.21 |
| 436 | 2050/11 | $3,407.48 | $625.10 | $0.00 | $797.50 | $125.00 | $4,955.08 | $163,286.74 |
| 437 | 2050/12 | $3,420.25 | $612.33 | $0.00 | $797.50 | $125.00 | $4,955.08 | $159,866.48 |
| 438 | 2051/01 | $3,433.08 | $599.50 | $0.00 | $797.50 | $125.00 | $4,955.08 | $156,433.40 |
| 439 | 2051/03 | $3,445.95 | $586.63 | $0.00 | $797.50 | $125.00 | $4,955.08 | $152,987.45 |
| 440 | 2051/03 | $3,458.88 | $573.70 | $0.00 | $797.50 | $125.00 | $4,955.08 | $149,528.57 |
| 441 | 2051/04 | $3,471.85 | $560.73 | $0.00 | $797.50 | $125.00 | $4,955.08 | $146,056.73 |
| 442 | 2051/05 | $3,484.87 | $547.71 | $0.00 | $797.50 | $125.00 | $4,955.08 | $142,571.86 |
| 443 | 2051/06 | $3,497.93 | $534.64 | $0.00 | $797.50 | $125.00 | $4,955.08 | $139,073.93 |
| 444 | 2051/07 | $3,511.05 | $521.53 | $0.00 | $797.50 | $125.00 | $4,955.08 | $135,562.88 |
| 445 | 2051/08 | $3,524.22 | $508.36 | $0.00 | $797.50 | $125.00 | $4,955.08 | $132,038.66 |
| 446 | 2051/09 | $3,537.43 | $495.14 | $0.00 | $797.50 | $125.00 | $4,955.08 | $128,501.23 |
| 447 | 2051/10 | $3,550.70 | $481.88 | $0.00 | $797.50 | $125.00 | $4,955.08 | $124,950.53 |
| 448 | 2051/11 | $3,564.01 | $468.56 | $0.00 | $797.50 | $125.00 | $4,955.08 | $121,386.51 |
| 449 | 2051/12 | $3,577.38 | $455.20 | $0.00 | $797.50 | $125.00 | $4,955.08 | $117,809.13 |
| 450 | 2052/01 | $3,590.79 | $441.78 | $0.00 | $797.50 | $125.00 | $4,955.08 | $114,218.34 |
| 451 | 2052/03 | $3,604.26 | $428.32 | $0.00 | $797.50 | $125.00 | $4,955.08 | $110,614.08 |
| 452 | 2052/03 | $3,617.78 | $414.80 | $0.00 | $797.50 | $125.00 | $4,955.08 | $106,996.30 |
| 453 | 2052/04 | $3,631.34 | $401.24 | $0.00 | $797.50 | $125.00 | $4,955.08 | $103,364.96 |
| 454 | 2052/05 | $3,644.96 | $387.62 | $0.00 | $797.50 | $125.00 | $4,955.08 | $99,720.00 |
| 455 | 2052/06 | $3,658.63 | $373.95 | $0.00 | $797.50 | $125.00 | $4,955.08 | $96,061.37 |
| 456 | 2052/07 | $3,672.35 | $360.23 | $0.00 | $797.50 | $125.00 | $4,955.08 | $92,389.02 |
| 457 | 2052/08 | $3,686.12 | $346.46 | $0.00 | $797.50 | $125.00 | $4,955.08 | $88,702.90 |
| 458 | 2052/09 | $3,699.94 | $332.64 | $0.00 | $797.50 | $125.00 | $4,955.08 | $85,002.96 |
| 459 | 2052/10 | $3,713.82 | $318.76 | $0.00 | $797.50 | $125.00 | $4,955.08 | $81,289.14 |
| 460 | 2052/11 | $3,727.74 | $304.83 | $0.00 | $797.50 | $125.00 | $4,955.08 | $77,561.40 |
| 461 | 2052/12 | $3,741.72 | $290.86 | $0.00 | $797.50 | $125.00 | $4,955.08 | $73,819.67 |
| 462 | 2053/01 | $3,755.75 | $276.82 | $0.00 | $797.50 | $125.00 | $4,955.08 | $70,063.92 |
| 463 | 2053/03 | $3,769.84 | $262.74 | $0.00 | $797.50 | $125.00 | $4,955.08 | $66,294.08 |
| 464 | 2053/03 | $3,783.98 | $248.60 | $0.00 | $797.50 | $125.00 | $4,955.08 | $62,510.11 |
| 465 | 2053/04 | $3,798.17 | $234.41 | $0.00 | $797.50 | $125.00 | $4,955.08 | $58,711.94 |
| 466 | 2053/05 | $3,812.41 | $220.17 | $0.00 | $797.50 | $125.00 | $4,955.08 | $54,899.53 |
| 467 | 2053/06 | $3,826.71 | $205.87 | $0.00 | $797.50 | $125.00 | $4,955.08 | $51,072.83 |
| 468 | 2053/07 | $3,841.06 | $191.52 | $0.00 | $797.50 | $125.00 | $4,955.08 | $47,231.77 |
| 469 | 2053/08 | $3,855.46 | $177.12 | $0.00 | $797.50 | $125.00 | $4,955.08 | $43,376.31 |
| 470 | 2053/09 | $3,869.92 | $162.66 | $0.00 | $797.50 | $125.00 | $4,955.08 | $39,506.39 |
| 471 | 2053/10 | $3,884.43 | $148.15 | $0.00 | $797.50 | $125.00 | $4,955.08 | $35,621.96 |
| 472 | 2053/11 | $3,899.00 | $133.58 | $0.00 | $797.50 | $125.00 | $4,955.08 | $31,722.97 |
| 473 | 2053/12 | $3,913.62 | $118.96 | $0.00 | $797.50 | $125.00 | $4,955.08 | $27,809.35 |
| 474 | 2054/01 | $3,928.29 | $104.29 | $0.00 | $797.50 | $125.00 | $4,955.08 | $23,881.06 |
| 475 | 2054/03 | $3,943.02 | $89.55 | $0.00 | $797.50 | $125.00 | $4,955.08 | $19,938.03 |
| 476 | 2054/03 | $3,957.81 | $74.77 | $0.00 | $797.50 | $125.00 | $4,955.08 | $15,980.22 |
| 477 | 2054/04 | $3,972.65 | $59.93 | $0.00 | $797.50 | $125.00 | $4,955.08 | $12,007.57 |
| 478 | 2054/05 | $3,987.55 | $45.03 | $0.00 | $797.50 | $125.00 | $4,955.08 | $8,020.02 |
| 479 | 2054/06 | $4,002.50 | $30.08 | $0.00 | $797.50 | $125.00 | $4,955.08 | $4,017.51 |
| 480 | 2054/07 | $4,017.51 | $15.07 | $0.00 | $797.50 | $125.00 | $4,955.08 | $0.00 |
| Totals | $897,000.00 | $1,038,637.75 | $10,988.25 | $382,800.00 | $60,000.00 | $2,389,426.00 |
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.