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 $905,000.00 at 5% interest rate for a $965,000.00 home, you need to have a monthly payment of $5,168.05 ~ $5,545.13. You will make a total of 480 payments and you will pay off your mortgage on 2054/11. Consult with a Mortgage Specialist
Loan Comparison
You can save $207,949.49 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 | $4,109.96 | 5% | 600 months | $2,525,973.52 | $1,560,973.52 |
| 50 years | Bi-Weekly | $2,054.98 | 5% | 512 months | $2,249,060.08 | $1,284,060.08 |
| 45 years | Monthly | $4,217.43 | 5% | 540 months | $2,337,412.16 | $1,372,412.16 |
| 45 years | Bi-Weekly | $2,108.72 | 5% | 461 months | $2,095,489.68 | $1,130,489.68 |
| 40 years | Monthly | $4,363.88 | 5% | 480 months | $2,154,662.03 | $1,189,662.03 |
| 40 years | Bi-Weekly | $2,181.94 | 5% | 409 months | $1,946,712.54 | $981,712.54 |
| 35 years | Monthly | $4,567.42 | 5% | 420 months | $1,978,317.85 | $1,013,317.85 |
| 35 years | Bi-Weekly | $2,283.71 | 5% | 358 months | $1,803,087.91 | $838,087.91 |
| 30 years | Monthly | $4,858.24 | 5% | 360 months | $1,808,964.85 | $843,964.85 |
| 30 years | Bi-Weekly | $2,429.12 | 5% | 307 months | $1,664,959.48 | $699,959.48 |
| 25 years | Monthly | $5,290.54 | 5% | 300 months | $1,647,161.96 | $682,161.96 |
| 25 years | Bi-Weekly | $2,645.27 | 5% | 256 months | $1,532,647.31 | $567,647.31 |
| 20 years | Monthly | $5,972.60 | 5% | 240 months | $1,493,423.87 | $528,423.87 |
| 20 years | Bi-Weekly | $2,986.30 | 5% | 205 months | $1,406,439.57 | $441,439.57 |
| 15 years | Monthly | $7,156.68 | 5% | 180 months | $1,348,202.82 | $383,202.82 |
| 15 years | Bi-Weekly | $3,578.34 | 5% | 154 months | $1,286,584.73 | $321,584.73 |
| 10 years | Monthly | $9,598.93 | 5% | 120 months | $1,211,871.50 | $246,871.50 |
| 10 years | Bi-Weekly | $4,799.47 | 5% | 103 months | $1,173,284.36 | $208,284.36 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/12 | $593.05 | $3,770.83 | $377.08 | $804.17 | $0.00 | $5,545.13 | $904,406.95 |
| 2 | 2015/01 | $595.52 | $3,768.36 | $377.08 | $804.17 | $0.00 | $5,545.13 | $903,811.44 |
| 3 | 2015/02 | $598.00 | $3,765.88 | $377.08 | $804.17 | $0.00 | $5,545.13 | $903,213.44 |
| 4 | 2015/03 | $600.49 | $3,763.39 | $377.08 | $804.17 | $0.00 | $5,545.13 | $902,612.95 |
| 5 | 2015/04 | $602.99 | $3,760.89 | $377.08 | $804.17 | $0.00 | $5,545.13 | $902,009.96 |
| 6 | 2015/05 | $605.50 | $3,758.37 | $377.08 | $804.17 | $0.00 | $5,545.13 | $901,404.45 |
| 7 | 2015/06 | $608.03 | $3,755.85 | $377.08 | $804.17 | $0.00 | $5,545.13 | $900,796.43 |
| 8 | 2015/07 | $610.56 | $3,753.32 | $377.08 | $804.17 | $0.00 | $5,545.13 | $900,185.86 |
| 9 | 2015/08 | $613.10 | $3,750.77 | $377.08 | $804.17 | $0.00 | $5,545.13 | $899,572.76 |
| 10 | 2015/09 | $615.66 | $3,748.22 | $377.08 | $804.17 | $0.00 | $5,545.13 | $898,957.10 |
| 11 | 2015/10 | $618.22 | $3,745.65 | $377.08 | $804.17 | $0.00 | $5,545.13 | $898,338.88 |
| 12 | 2015/11 | $620.80 | $3,743.08 | $377.08 | $804.17 | $0.00 | $5,545.13 | $897,718.08 |
| 13 | 2015/12 | $623.39 | $3,740.49 | $377.08 | $804.17 | $0.00 | $5,545.13 | $897,094.69 |
| 14 | 2016/01 | $625.98 | $3,737.89 | $377.08 | $804.17 | $0.00 | $5,545.13 | $896,468.70 |
| 15 | 2016/02 | $628.59 | $3,735.29 | $377.08 | $804.17 | $0.00 | $5,545.13 | $895,840.11 |
| 16 | 2016/03 | $631.21 | $3,732.67 | $377.08 | $804.17 | $0.00 | $5,545.13 | $895,208.90 |
| 17 | 2016/04 | $633.84 | $3,730.04 | $377.08 | $804.17 | $0.00 | $5,545.13 | $894,575.06 |
| 18 | 2016/05 | $636.48 | $3,727.40 | $377.08 | $804.17 | $0.00 | $5,545.13 | $893,938.57 |
| 19 | 2016/06 | $639.14 | $3,724.74 | $377.08 | $804.17 | $0.00 | $5,545.13 | $893,299.44 |
| 20 | 2016/07 | $641.80 | $3,722.08 | $377.08 | $804.17 | $0.00 | $5,545.13 | $892,657.64 |
| 21 | 2016/08 | $644.47 | $3,719.41 | $377.08 | $804.17 | $0.00 | $5,545.13 | $892,013.17 |
| 22 | 2016/09 | $647.16 | $3,716.72 | $377.08 | $804.17 | $0.00 | $5,545.13 | $891,366.01 |
| 23 | 2016/10 | $649.85 | $3,714.03 | $377.08 | $804.17 | $0.00 | $5,545.13 | $890,716.15 |
| 24 | 2016/11 | $652.56 | $3,711.32 | $377.08 | $804.17 | $0.00 | $5,545.13 | $890,063.59 |
| 25 | 2016/12 | $655.28 | $3,708.60 | $377.08 | $804.17 | $0.00 | $5,545.13 | $889,408.31 |
| 26 | 2017/01 | $658.01 | $3,705.87 | $377.08 | $804.17 | $0.00 | $5,545.13 | $888,750.30 |
| 27 | 2017/02 | $660.75 | $3,703.13 | $377.08 | $804.17 | $0.00 | $5,545.13 | $888,089.55 |
| 28 | 2017/03 | $663.51 | $3,700.37 | $377.08 | $804.17 | $0.00 | $5,545.13 | $887,426.04 |
| 29 | 2017/04 | $666.27 | $3,697.61 | $377.08 | $804.17 | $0.00 | $5,545.13 | $886,759.77 |
| 30 | 2017/05 | $669.05 | $3,694.83 | $377.08 | $804.17 | $0.00 | $5,545.13 | $886,090.72 |
| 31 | 2017/06 | $671.83 | $3,692.04 | $377.08 | $804.17 | $0.00 | $5,545.13 | $885,418.89 |
| 32 | 2017/07 | $674.63 | $3,689.25 | $377.08 | $804.17 | $0.00 | $5,545.13 | $884,744.26 |
| 33 | 2017/08 | $677.44 | $3,686.43 | $377.08 | $804.17 | $0.00 | $5,545.13 | $884,066.81 |
| 34 | 2017/09 | $680.27 | $3,683.61 | $377.08 | $804.17 | $0.00 | $5,545.13 | $883,386.54 |
| 35 | 2017/10 | $683.10 | $3,680.78 | $377.08 | $804.17 | $0.00 | $5,545.13 | $882,703.44 |
| 36 | 2017/11 | $685.95 | $3,677.93 | $377.08 | $804.17 | $0.00 | $5,545.13 | $882,017.49 |
| 37 | 2017/12 | $688.81 | $3,675.07 | $377.08 | $804.17 | $0.00 | $5,545.13 | $881,328.69 |
| 38 | 2018/01 | $691.68 | $3,672.20 | $377.08 | $804.17 | $0.00 | $5,545.13 | $880,637.01 |
| 39 | 2018/02 | $694.56 | $3,669.32 | $377.08 | $804.17 | $0.00 | $5,545.13 | $879,942.45 |
| 40 | 2018/03 | $697.45 | $3,666.43 | $377.08 | $804.17 | $0.00 | $5,545.13 | $879,245.00 |
| 41 | 2018/04 | $700.36 | $3,663.52 | $377.08 | $804.17 | $0.00 | $5,545.13 | $878,544.64 |
| 42 | 2018/05 | $703.28 | $3,660.60 | $377.08 | $804.17 | $0.00 | $5,545.13 | $877,841.36 |
| 43 | 2018/06 | $706.21 | $3,657.67 | $377.08 | $804.17 | $0.00 | $5,545.13 | $877,135.16 |
| 44 | 2018/07 | $709.15 | $3,654.73 | $377.08 | $804.17 | $0.00 | $5,545.13 | $876,426.01 |
| 45 | 2018/08 | $712.10 | $3,651.78 | $377.08 | $804.17 | $0.00 | $5,545.13 | $875,713.90 |
| 46 | 2018/09 | $715.07 | $3,648.81 | $377.08 | $804.17 | $0.00 | $5,545.13 | $874,998.83 |
| 47 | 2018/10 | $718.05 | $3,645.83 | $377.08 | $804.17 | $0.00 | $5,545.13 | $874,280.78 |
| 48 | 2018/11 | $721.04 | $3,642.84 | $377.08 | $804.17 | $0.00 | $5,545.13 | $873,559.74 |
| 49 | 2018/12 | $724.05 | $3,639.83 | $377.08 | $804.17 | $0.00 | $5,545.13 | $872,835.69 |
| 50 | 2019/01 | $727.06 | $3,636.82 | $377.08 | $804.17 | $0.00 | $5,545.13 | $872,108.63 |
| 51 | 2019/02 | $730.09 | $3,633.79 | $377.08 | $804.17 | $0.00 | $5,545.13 | $871,378.54 |
| 52 | 2019/03 | $733.14 | $3,630.74 | $377.08 | $804.17 | $0.00 | $5,545.13 | $870,645.40 |
| 53 | 2019/04 | $736.19 | $3,627.69 | $377.08 | $804.17 | $0.00 | $5,545.13 | $869,909.21 |
| 54 | 2019/05 | $739.26 | $3,624.62 | $377.08 | $804.17 | $0.00 | $5,545.13 | $869,169.95 |
| 55 | 2019/06 | $742.34 | $3,621.54 | $377.08 | $804.17 | $0.00 | $5,545.13 | $868,427.61 |
| 56 | 2019/07 | $745.43 | $3,618.45 | $377.08 | $804.17 | $0.00 | $5,545.13 | $867,682.18 |
| 57 | 2019/08 | $748.54 | $3,615.34 | $377.08 | $804.17 | $0.00 | $5,545.13 | $866,933.65 |
| 58 | 2019/09 | $751.66 | $3,612.22 | $377.08 | $804.17 | $0.00 | $5,545.13 | $866,181.99 |
| 59 | 2019/10 | $754.79 | $3,609.09 | $377.08 | $804.17 | $0.00 | $5,545.13 | $865,427.20 |
| 60 | 2019/11 | $757.93 | $3,605.95 | $377.08 | $804.17 | $0.00 | $5,545.13 | $864,669.27 |
| 61 | 2019/12 | $761.09 | $3,602.79 | $377.08 | $804.17 | $0.00 | $5,545.13 | $863,908.18 |
| 62 | 2020/01 | $764.26 | $3,599.62 | $377.08 | $804.17 | $0.00 | $5,545.13 | $863,143.92 |
| 63 | 2020/02 | $767.45 | $3,596.43 | $377.08 | $804.17 | $0.00 | $5,545.13 | $862,376.47 |
| 64 | 2020/03 | $770.64 | $3,593.24 | $377.08 | $804.17 | $0.00 | $5,545.13 | $861,605.83 |
| 65 | 2020/04 | $773.85 | $3,590.02 | $377.08 | $804.17 | $0.00 | $5,545.13 | $860,831.97 |
| 66 | 2020/05 | $777.08 | $3,586.80 | $377.08 | $804.17 | $0.00 | $5,545.13 | $860,054.89 |
| 67 | 2020/06 | $780.32 | $3,583.56 | $377.08 | $804.17 | $0.00 | $5,545.13 | $859,274.58 |
| 68 | 2020/07 | $783.57 | $3,580.31 | $377.08 | $804.17 | $0.00 | $5,545.13 | $858,491.01 |
| 69 | 2020/08 | $786.83 | $3,577.05 | $377.08 | $804.17 | $0.00 | $5,545.13 | $857,704.18 |
| 70 | 2020/09 | $790.11 | $3,573.77 | $377.08 | $804.17 | $0.00 | $5,545.13 | $856,914.06 |
| 71 | 2020/10 | $793.40 | $3,570.48 | $377.08 | $804.17 | $0.00 | $5,545.13 | $856,120.66 |
| 72 | 2020/11 | $796.71 | $3,567.17 | $377.08 | $804.17 | $0.00 | $5,545.13 | $855,323.95 |
| 73 | 2020/12 | $800.03 | $3,563.85 | $377.08 | $804.17 | $0.00 | $5,545.13 | $854,523.92 |
| 74 | 2021/01 | $803.36 | $3,560.52 | $377.08 | $804.17 | $0.00 | $5,545.13 | $853,720.56 |
| 75 | 2021/02 | $806.71 | $3,557.17 | $377.08 | $804.17 | $0.00 | $5,545.13 | $852,913.85 |
| 76 | 2021/03 | $810.07 | $3,553.81 | $377.08 | $804.17 | $0.00 | $5,545.13 | $852,103.78 |
| 77 | 2021/04 | $813.45 | $3,550.43 | $377.08 | $804.17 | $0.00 | $5,545.13 | $851,290.33 |
| 78 | 2021/05 | $816.84 | $3,547.04 | $377.08 | $804.17 | $0.00 | $5,545.13 | $850,473.49 |
| 79 | 2021/06 | $820.24 | $3,543.64 | $377.08 | $804.17 | $0.00 | $5,545.13 | $849,653.25 |
| 80 | 2021/07 | $823.66 | $3,540.22 | $377.08 | $804.17 | $0.00 | $5,545.13 | $848,829.60 |
| 81 | 2021/08 | $827.09 | $3,536.79 | $377.08 | $804.17 | $0.00 | $5,545.13 | $848,002.51 |
| 82 | 2021/09 | $830.54 | $3,533.34 | $377.08 | $804.17 | $0.00 | $5,545.13 | $847,171.97 |
| 83 | 2021/10 | $834.00 | $3,529.88 | $377.08 | $804.17 | $0.00 | $5,545.13 | $846,337.97 |
| 84 | 2021/11 | $837.47 | $3,526.41 | $377.08 | $804.17 | $0.00 | $5,545.13 | $845,500.50 |
| 85 | 2021/12 | $840.96 | $3,522.92 | $377.08 | $804.17 | $0.00 | $5,545.13 | $844,659.54 |
| 86 | 2022/01 | $844.46 | $3,519.41 | $377.08 | $804.17 | $0.00 | $5,545.13 | $843,815.08 |
| 87 | 2022/02 | $847.98 | $3,515.90 | $377.08 | $804.17 | $0.00 | $5,545.13 | $842,967.10 |
| 88 | 2022/03 | $851.52 | $3,512.36 | $377.08 | $804.17 | $0.00 | $5,545.13 | $842,115.58 |
| 89 | 2022/04 | $855.06 | $3,508.81 | $377.08 | $804.17 | $0.00 | $5,545.13 | $841,260.52 |
| 90 | 2022/05 | $858.63 | $3,505.25 | $377.08 | $804.17 | $0.00 | $5,545.13 | $840,401.89 |
| 91 | 2022/06 | $862.20 | $3,501.67 | $377.08 | $804.17 | $0.00 | $5,545.13 | $839,539.68 |
| 92 | 2022/07 | $865.80 | $3,498.08 | $377.08 | $804.17 | $0.00 | $5,545.13 | $838,673.89 |
| 93 | 2022/08 | $869.40 | $3,494.47 | $377.08 | $804.17 | $0.00 | $5,545.13 | $837,804.48 |
| 94 | 2022/09 | $873.03 | $3,490.85 | $377.08 | $804.17 | $0.00 | $5,545.13 | $836,931.45 |
| 95 | 2022/10 | $876.66 | $3,487.21 | $377.08 | $804.17 | $0.00 | $5,545.13 | $836,054.79 |
| 96 | 2022/11 | $880.32 | $3,483.56 | $377.08 | $804.17 | $0.00 | $5,545.13 | $835,174.47 |
| 97 | 2022/12 | $883.99 | $3,479.89 | $377.08 | $804.17 | $0.00 | $5,545.13 | $834,290.49 |
| 98 | 2023/01 | $887.67 | $3,476.21 | $377.08 | $804.17 | $0.00 | $5,545.13 | $833,402.82 |
| 99 | 2023/02 | $891.37 | $3,472.51 | $377.08 | $804.17 | $0.00 | $5,545.13 | $832,511.45 |
| 100 | 2023/03 | $895.08 | $3,468.80 | $377.08 | $804.17 | $0.00 | $5,545.13 | $831,616.37 |
| 101 | 2023/04 | $898.81 | $3,465.07 | $377.08 | $804.17 | $0.00 | $5,545.13 | $830,717.56 |
| 102 | 2023/05 | $902.56 | $3,461.32 | $377.08 | $804.17 | $0.00 | $5,545.13 | $829,815.00 |
| 103 | 2023/06 | $906.32 | $3,457.56 | $377.08 | $804.17 | $0.00 | $5,545.13 | $828,908.68 |
| 104 | 2023/07 | $910.09 | $3,453.79 | $377.08 | $804.17 | $0.00 | $5,545.13 | $827,998.59 |
| 105 | 2023/08 | $913.89 | $3,449.99 | $377.08 | $804.17 | $0.00 | $5,545.13 | $827,084.71 |
| 106 | 2023/09 | $917.69 | $3,446.19 | $377.08 | $804.17 | $0.00 | $5,545.13 | $826,167.01 |
| 107 | 2023/10 | $921.52 | $3,442.36 | $377.08 | $804.17 | $0.00 | $5,545.13 | $825,245.50 |
| 108 | 2023/11 | $925.36 | $3,438.52 | $377.08 | $804.17 | $0.00 | $5,545.13 | $824,320.14 |
| 109 | 2023/12 | $929.21 | $3,434.67 | $377.08 | $804.17 | $0.00 | $5,545.13 | $823,390.93 |
| 110 | 2024/01 | $933.08 | $3,430.80 | $377.08 | $804.17 | $0.00 | $5,545.13 | $822,457.84 |
| 111 | 2024/02 | $936.97 | $3,426.91 | $377.08 | $804.17 | $0.00 | $5,545.13 | $821,520.87 |
| 112 | 2024/03 | $940.88 | $3,423.00 | $377.08 | $804.17 | $0.00 | $5,545.13 | $820,580.00 |
| 113 | 2024/04 | $944.80 | $3,419.08 | $377.08 | $804.17 | $0.00 | $5,545.13 | $819,635.20 |
| 114 | 2024/05 | $948.73 | $3,415.15 | $377.08 | $804.17 | $0.00 | $5,545.13 | $818,686.47 |
| 115 | 2024/06 | $952.69 | $3,411.19 | $377.08 | $804.17 | $0.00 | $5,545.13 | $817,733.78 |
| 116 | 2024/07 | $956.66 | $3,407.22 | $377.08 | $804.17 | $0.00 | $5,545.13 | $816,777.13 |
| 117 | 2024/08 | $960.64 | $3,403.24 | $377.08 | $804.17 | $0.00 | $5,545.13 | $815,816.49 |
| 118 | 2024/09 | $964.64 | $3,399.24 | $377.08 | $804.17 | $0.00 | $5,545.13 | $814,851.84 |
| 119 | 2024/10 | $968.66 | $3,395.22 | $377.08 | $804.17 | $0.00 | $5,545.13 | $813,883.18 |
| 120 | 2024/11 | $972.70 | $3,391.18 | $377.08 | $804.17 | $0.00 | $5,545.13 | $812,910.48 |
| 121 | 2024/12 | $976.75 | $3,387.13 | $377.08 | $804.17 | $0.00 | $5,545.13 | $811,933.73 |
| 122 | 2025/01 | $980.82 | $3,383.06 | $377.08 | $804.17 | $0.00 | $5,545.13 | $810,952.91 |
| 123 | 2025/02 | $984.91 | $3,378.97 | $377.08 | $804.17 | $0.00 | $5,545.13 | $809,968.00 |
| 124 | 2025/03 | $989.01 | $3,374.87 | $377.08 | $804.17 | $0.00 | $5,545.13 | $808,978.98 |
| 125 | 2025/04 | $993.13 | $3,370.75 | $377.08 | $804.17 | $0.00 | $5,545.13 | $807,985.85 |
| 126 | 2025/05 | $997.27 | $3,366.61 | $377.08 | $804.17 | $0.00 | $5,545.13 | $806,988.58 |
| 127 | 2025/06 | $1,001.43 | $3,362.45 | $377.08 | $804.17 | $0.00 | $5,545.13 | $805,987.15 |
| 128 | 2025/07 | $1,005.60 | $3,358.28 | $377.08 | $804.17 | $0.00 | $5,545.13 | $804,981.55 |
| 129 | 2025/08 | $1,009.79 | $3,354.09 | $377.08 | $804.17 | $0.00 | $5,545.13 | $803,971.76 |
| 130 | 2025/09 | $1,014.00 | $3,349.88 | $377.08 | $804.17 | $0.00 | $5,545.13 | $802,957.77 |
| 131 | 2025/10 | $1,018.22 | $3,345.66 | $377.08 | $804.17 | $0.00 | $5,545.13 | $801,939.55 |
| 132 | 2025/11 | $1,022.46 | $3,341.41 | $377.08 | $804.17 | $0.00 | $5,545.13 | $800,917.08 |
| 133 | 2025/12 | $1,026.72 | $3,337.15 | $377.08 | $804.17 | $0.00 | $5,545.13 | $799,890.36 |
| 134 | 2026/01 | $1,031.00 | $3,332.88 | $377.08 | $804.17 | $0.00 | $5,545.13 | $798,859.35 |
| 135 | 2026/02 | $1,035.30 | $3,328.58 | $377.08 | $804.17 | $0.00 | $5,545.13 | $797,824.05 |
| 136 | 2026/03 | $1,039.61 | $3,324.27 | $377.08 | $804.17 | $0.00 | $5,545.13 | $796,784.44 |
| 137 | 2026/04 | $1,043.94 | $3,319.94 | $377.08 | $804.17 | $0.00 | $5,545.13 | $795,740.50 |
| 138 | 2026/05 | $1,048.29 | $3,315.59 | $377.08 | $804.17 | $0.00 | $5,545.13 | $794,692.20 |
| 139 | 2026/06 | $1,052.66 | $3,311.22 | $377.08 | $804.17 | $0.00 | $5,545.13 | $793,639.54 |
| 140 | 2026/07 | $1,057.05 | $3,306.83 | $377.08 | $804.17 | $0.00 | $5,545.13 | $792,582.50 |
| 141 | 2026/08 | $1,061.45 | $3,302.43 | $377.08 | $804.17 | $0.00 | $5,545.13 | $791,521.04 |
| 142 | 2026/09 | $1,065.87 | $3,298.00 | $377.08 | $804.17 | $0.00 | $5,545.13 | $790,455.17 |
| 143 | 2026/10 | $1,070.32 | $3,293.56 | $377.08 | $804.17 | $0.00 | $5,545.13 | $789,384.85 |
| 144 | 2026/11 | $1,074.78 | $3,289.10 | $377.08 | $804.17 | $0.00 | $5,545.13 | $788,310.08 |
| 145 | 2026/12 | $1,079.25 | $3,284.63 | $377.08 | $804.17 | $0.00 | $5,545.13 | $787,230.82 |
| 146 | 2027/01 | $1,083.75 | $3,280.13 | $377.08 | $804.17 | $0.00 | $5,545.13 | $786,147.07 |
| 147 | 2027/02 | $1,088.27 | $3,275.61 | $377.08 | $804.17 | $0.00 | $5,545.13 | $785,058.81 |
| 148 | 2027/03 | $1,092.80 | $3,271.08 | $377.08 | $804.17 | $0.00 | $5,545.13 | $783,966.00 |
| 149 | 2027/04 | $1,097.35 | $3,266.53 | $377.08 | $804.17 | $0.00 | $5,545.13 | $782,868.65 |
| 150 | 2027/05 | $1,101.93 | $3,261.95 | $377.08 | $804.17 | $0.00 | $5,545.13 | $781,766.72 |
| 151 | 2027/06 | $1,106.52 | $3,257.36 | $377.08 | $804.17 | $0.00 | $5,545.13 | $780,660.21 |
| 152 | 2027/07 | $1,111.13 | $3,252.75 | $377.08 | $804.17 | $0.00 | $5,545.13 | $779,549.08 |
| 153 | 2027/08 | $1,115.76 | $3,248.12 | $377.08 | $804.17 | $0.00 | $5,545.13 | $778,433.32 |
| 154 | 2027/09 | $1,120.41 | $3,243.47 | $377.08 | $804.17 | $0.00 | $5,545.13 | $777,312.91 |
| 155 | 2027/10 | $1,125.08 | $3,238.80 | $377.08 | $804.17 | $0.00 | $5,545.13 | $776,187.84 |
| 156 | 2027/11 | $1,129.76 | $3,234.12 | $377.08 | $804.17 | $0.00 | $5,545.13 | $775,058.07 |
| 157 | 2027/12 | $1,134.47 | $3,229.41 | $377.08 | $804.17 | $0.00 | $5,545.13 | $773,923.60 |
| 158 | 2028/01 | $1,139.20 | $3,224.68 | $377.08 | $804.17 | $0.00 | $5,545.13 | $772,784.41 |
| 159 | 2028/02 | $1,143.94 | $3,219.94 | $0.00 | $804.17 | $0.00 | $5,168.05 | $771,640.46 |
| 160 | 2028/03 | $1,148.71 | $3,215.17 | $0.00 | $804.17 | $0.00 | $5,168.05 | $770,491.75 |
| 161 | 2028/04 | $1,153.50 | $3,210.38 | $0.00 | $804.17 | $0.00 | $5,168.05 | $769,338.25 |
| 162 | 2028/05 | $1,158.30 | $3,205.58 | $0.00 | $804.17 | $0.00 | $5,168.05 | $768,179.95 |
| 163 | 2028/06 | $1,163.13 | $3,200.75 | $0.00 | $804.17 | $0.00 | $5,168.05 | $767,016.82 |
| 164 | 2028/07 | $1,167.98 | $3,195.90 | $0.00 | $804.17 | $0.00 | $5,168.05 | $765,848.85 |
| 165 | 2028/08 | $1,172.84 | $3,191.04 | $0.00 | $804.17 | $0.00 | $5,168.05 | $764,676.00 |
| 166 | 2028/09 | $1,177.73 | $3,186.15 | $0.00 | $804.17 | $0.00 | $5,168.05 | $763,498.27 |
| 167 | 2028/10 | $1,182.64 | $3,181.24 | $0.00 | $804.17 | $0.00 | $5,168.05 | $762,315.64 |
| 168 | 2028/11 | $1,187.56 | $3,176.32 | $0.00 | $804.17 | $0.00 | $5,168.05 | $761,128.07 |
| 169 | 2028/12 | $1,192.51 | $3,171.37 | $0.00 | $804.17 | $0.00 | $5,168.05 | $759,935.56 |
| 170 | 2029/01 | $1,197.48 | $3,166.40 | $0.00 | $804.17 | $0.00 | $5,168.05 | $758,738.08 |
| 171 | 2029/02 | $1,202.47 | $3,161.41 | $0.00 | $804.17 | $0.00 | $5,168.05 | $757,535.61 |
| 172 | 2029/03 | $1,207.48 | $3,156.40 | $0.00 | $804.17 | $0.00 | $5,168.05 | $756,328.13 |
| 173 | 2029/04 | $1,212.51 | $3,151.37 | $0.00 | $804.17 | $0.00 | $5,168.05 | $755,115.62 |
| 174 | 2029/05 | $1,217.56 | $3,146.32 | $0.00 | $804.17 | $0.00 | $5,168.05 | $753,898.05 |
| 175 | 2029/06 | $1,222.64 | $3,141.24 | $0.00 | $804.17 | $0.00 | $5,168.05 | $752,675.41 |
| 176 | 2029/07 | $1,227.73 | $3,136.15 | $0.00 | $804.17 | $0.00 | $5,168.05 | $751,447.68 |
| 177 | 2029/08 | $1,232.85 | $3,131.03 | $0.00 | $804.17 | $0.00 | $5,168.05 | $750,214.84 |
| 178 | 2029/09 | $1,237.98 | $3,125.90 | $0.00 | $804.17 | $0.00 | $5,168.05 | $748,976.85 |
| 179 | 2029/10 | $1,243.14 | $3,120.74 | $0.00 | $804.17 | $0.00 | $5,168.05 | $747,733.71 |
| 180 | 2029/11 | $1,248.32 | $3,115.56 | $0.00 | $804.17 | $0.00 | $5,168.05 | $746,485.39 |
| 181 | 2029/12 | $1,253.52 | $3,110.36 | $0.00 | $804.17 | $0.00 | $5,168.05 | $745,231.86 |
| 182 | 2030/01 | $1,258.75 | $3,105.13 | $0.00 | $804.17 | $0.00 | $5,168.05 | $743,973.12 |
| 183 | 2030/02 | $1,263.99 | $3,099.89 | $0.00 | $804.17 | $0.00 | $5,168.05 | $742,709.13 |
| 184 | 2030/03 | $1,269.26 | $3,094.62 | $0.00 | $804.17 | $0.00 | $5,168.05 | $741,439.87 |
| 185 | 2030/04 | $1,274.55 | $3,089.33 | $0.00 | $804.17 | $0.00 | $5,168.05 | $740,165.32 |
| 186 | 2030/05 | $1,279.86 | $3,084.02 | $0.00 | $804.17 | $0.00 | $5,168.05 | $738,885.46 |
| 187 | 2030/06 | $1,285.19 | $3,078.69 | $0.00 | $804.17 | $0.00 | $5,168.05 | $737,600.27 |
| 188 | 2030/07 | $1,290.54 | $3,073.33 | $0.00 | $804.17 | $0.00 | $5,168.05 | $736,309.73 |
| 189 | 2030/08 | $1,295.92 | $3,067.96 | $0.00 | $804.17 | $0.00 | $5,168.05 | $735,013.81 |
| 190 | 2030/09 | $1,301.32 | $3,062.56 | $0.00 | $804.17 | $0.00 | $5,168.05 | $733,712.49 |
| 191 | 2030/10 | $1,306.74 | $3,057.14 | $0.00 | $804.17 | $0.00 | $5,168.05 | $732,405.74 |
| 192 | 2030/11 | $1,312.19 | $3,051.69 | $0.00 | $804.17 | $0.00 | $5,168.05 | $731,093.55 |
| 193 | 2030/12 | $1,317.66 | $3,046.22 | $0.00 | $804.17 | $0.00 | $5,168.05 | $729,775.90 |
| 194 | 2031/01 | $1,323.15 | $3,040.73 | $0.00 | $804.17 | $0.00 | $5,168.05 | $728,452.75 |
| 195 | 2031/02 | $1,328.66 | $3,035.22 | $0.00 | $804.17 | $0.00 | $5,168.05 | $727,124.09 |
| 196 | 2031/03 | $1,334.20 | $3,029.68 | $0.00 | $804.17 | $0.00 | $5,168.05 | $725,789.90 |
| 197 | 2031/04 | $1,339.75 | $3,024.12 | $0.00 | $804.17 | $0.00 | $5,168.05 | $724,450.14 |
| 198 | 2031/05 | $1,345.34 | $3,018.54 | $0.00 | $804.17 | $0.00 | $5,168.05 | $723,104.80 |
| 199 | 2031/06 | $1,350.94 | $3,012.94 | $0.00 | $804.17 | $0.00 | $5,168.05 | $721,753.86 |
| 200 | 2031/07 | $1,356.57 | $3,007.31 | $0.00 | $804.17 | $0.00 | $5,168.05 | $720,397.29 |
| 201 | 2031/08 | $1,362.22 | $3,001.66 | $0.00 | $804.17 | $0.00 | $5,168.05 | $719,035.07 |
| 202 | 2031/09 | $1,367.90 | $2,995.98 | $0.00 | $804.17 | $0.00 | $5,168.05 | $717,667.17 |
| 203 | 2031/10 | $1,373.60 | $2,990.28 | $0.00 | $804.17 | $0.00 | $5,168.05 | $716,293.57 |
| 204 | 2031/11 | $1,379.32 | $2,984.56 | $0.00 | $804.17 | $0.00 | $5,168.05 | $714,914.25 |
| 205 | 2031/12 | $1,385.07 | $2,978.81 | $0.00 | $804.17 | $0.00 | $5,168.05 | $713,529.18 |
| 206 | 2032/01 | $1,390.84 | $2,973.04 | $0.00 | $804.17 | $0.00 | $5,168.05 | $712,138.33 |
| 207 | 2032/02 | $1,396.64 | $2,967.24 | $0.00 | $804.17 | $0.00 | $5,168.05 | $710,741.70 |
| 208 | 2032/03 | $1,402.46 | $2,961.42 | $0.00 | $804.17 | $0.00 | $5,168.05 | $709,339.24 |
| 209 | 2032/04 | $1,408.30 | $2,955.58 | $0.00 | $804.17 | $0.00 | $5,168.05 | $707,930.94 |
| 210 | 2032/05 | $1,414.17 | $2,949.71 | $0.00 | $804.17 | $0.00 | $5,168.05 | $706,516.78 |
| 211 | 2032/06 | $1,420.06 | $2,943.82 | $0.00 | $804.17 | $0.00 | $5,168.05 | $705,096.72 |
| 212 | 2032/07 | $1,425.98 | $2,937.90 | $0.00 | $804.17 | $0.00 | $5,168.05 | $703,670.74 |
| 213 | 2032/08 | $1,431.92 | $2,931.96 | $0.00 | $804.17 | $0.00 | $5,168.05 | $702,238.82 |
| 214 | 2032/09 | $1,437.88 | $2,926.00 | $0.00 | $804.17 | $0.00 | $5,168.05 | $700,800.94 |
| 215 | 2032/10 | $1,443.88 | $2,920.00 | $0.00 | $804.17 | $0.00 | $5,168.05 | $699,357.06 |
| 216 | 2032/11 | $1,449.89 | $2,913.99 | $0.00 | $804.17 | $0.00 | $5,168.05 | $697,907.17 |
| 217 | 2032/12 | $1,455.93 | $2,907.95 | $0.00 | $804.17 | $0.00 | $5,168.05 | $696,451.24 |
| 218 | 2033/01 | $1,462.00 | $2,901.88 | $0.00 | $804.17 | $0.00 | $5,168.05 | $694,989.24 |
| 219 | 2033/02 | $1,468.09 | $2,895.79 | $0.00 | $804.17 | $0.00 | $5,168.05 | $693,521.15 |
| 220 | 2033/03 | $1,474.21 | $2,889.67 | $0.00 | $804.17 | $0.00 | $5,168.05 | $692,046.94 |
| 221 | 2033/04 | $1,480.35 | $2,883.53 | $0.00 | $804.17 | $0.00 | $5,168.05 | $690,566.59 |
| 222 | 2033/05 | $1,486.52 | $2,877.36 | $0.00 | $804.17 | $0.00 | $5,168.05 | $689,080.07 |
| 223 | 2033/06 | $1,492.71 | $2,871.17 | $0.00 | $804.17 | $0.00 | $5,168.05 | $687,587.36 |
| 224 | 2033/07 | $1,498.93 | $2,864.95 | $0.00 | $804.17 | $0.00 | $5,168.05 | $686,088.43 |
| 225 | 2033/08 | $1,505.18 | $2,858.70 | $0.00 | $804.17 | $0.00 | $5,168.05 | $684,583.25 |
| 226 | 2033/09 | $1,511.45 | $2,852.43 | $0.00 | $804.17 | $0.00 | $5,168.05 | $683,071.80 |
| 227 | 2033/10 | $1,517.75 | $2,846.13 | $0.00 | $804.17 | $0.00 | $5,168.05 | $681,554.06 |
| 228 | 2033/11 | $1,524.07 | $2,839.81 | $0.00 | $804.17 | $0.00 | $5,168.05 | $680,029.99 |
| 229 | 2033/12 | $1,530.42 | $2,833.46 | $0.00 | $804.17 | $0.00 | $5,168.05 | $678,499.56 |
| 230 | 2034/01 | $1,536.80 | $2,827.08 | $0.00 | $804.17 | $0.00 | $5,168.05 | $676,962.77 |
| 231 | 2034/02 | $1,543.20 | $2,820.68 | $0.00 | $804.17 | $0.00 | $5,168.05 | $675,419.57 |
| 232 | 2034/03 | $1,549.63 | $2,814.25 | $0.00 | $804.17 | $0.00 | $5,168.05 | $673,869.93 |
| 233 | 2034/04 | $1,556.09 | $2,807.79 | $0.00 | $804.17 | $0.00 | $5,168.05 | $672,313.85 |
| 234 | 2034/05 | $1,562.57 | $2,801.31 | $0.00 | $804.17 | $0.00 | $5,168.05 | $670,751.28 |
| 235 | 2034/06 | $1,569.08 | $2,794.80 | $0.00 | $804.17 | $0.00 | $5,168.05 | $669,182.19 |
| 236 | 2034/07 | $1,575.62 | $2,788.26 | $0.00 | $804.17 | $0.00 | $5,168.05 | $667,606.57 |
| 237 | 2034/08 | $1,582.19 | $2,781.69 | $0.00 | $804.17 | $0.00 | $5,168.05 | $666,024.39 |
| 238 | 2034/09 | $1,588.78 | $2,775.10 | $0.00 | $804.17 | $0.00 | $5,168.05 | $664,435.61 |
| 239 | 2034/10 | $1,595.40 | $2,768.48 | $0.00 | $804.17 | $0.00 | $5,168.05 | $662,840.21 |
| 240 | 2034/11 | $1,602.05 | $2,761.83 | $0.00 | $804.17 | $0.00 | $5,168.05 | $661,238.17 |
| 241 | 2034/12 | $1,608.72 | $2,755.16 | $0.00 | $804.17 | $0.00 | $5,168.05 | $659,629.45 |
| 242 | 2035/01 | $1,615.42 | $2,748.46 | $0.00 | $804.17 | $0.00 | $5,168.05 | $658,014.02 |
| 243 | 2035/02 | $1,622.15 | $2,741.73 | $0.00 | $804.17 | $0.00 | $5,168.05 | $656,391.87 |
| 244 | 2035/03 | $1,628.91 | $2,734.97 | $0.00 | $804.17 | $0.00 | $5,168.05 | $654,762.96 |
| 245 | 2035/04 | $1,635.70 | $2,728.18 | $0.00 | $804.17 | $0.00 | $5,168.05 | $653,127.26 |
| 246 | 2035/05 | $1,642.52 | $2,721.36 | $0.00 | $804.17 | $0.00 | $5,168.05 | $651,484.74 |
| 247 | 2035/06 | $1,649.36 | $2,714.52 | $0.00 | $804.17 | $0.00 | $5,168.05 | $649,835.38 |
| 248 | 2035/07 | $1,656.23 | $2,707.65 | $0.00 | $804.17 | $0.00 | $5,168.05 | $648,179.15 |
| 249 | 2035/08 | $1,663.13 | $2,700.75 | $0.00 | $804.17 | $0.00 | $5,168.05 | $646,516.02 |
| 250 | 2035/09 | $1,670.06 | $2,693.82 | $0.00 | $804.17 | $0.00 | $5,168.05 | $644,845.95 |
| 251 | 2035/10 | $1,677.02 | $2,686.86 | $0.00 | $804.17 | $0.00 | $5,168.05 | $643,168.93 |
| 252 | 2035/11 | $1,684.01 | $2,679.87 | $0.00 | $804.17 | $0.00 | $5,168.05 | $641,484.92 |
| 253 | 2035/12 | $1,691.03 | $2,672.85 | $0.00 | $804.17 | $0.00 | $5,168.05 | $639,793.90 |
| 254 | 2036/01 | $1,698.07 | $2,665.81 | $0.00 | $804.17 | $0.00 | $5,168.05 | $638,095.83 |
| 255 | 2036/02 | $1,705.15 | $2,658.73 | $0.00 | $804.17 | $0.00 | $5,168.05 | $636,390.68 |
| 256 | 2036/03 | $1,712.25 | $2,651.63 | $0.00 | $804.17 | $0.00 | $5,168.05 | $634,678.43 |
| 257 | 2036/04 | $1,719.39 | $2,644.49 | $0.00 | $804.17 | $0.00 | $5,168.05 | $632,959.04 |
| 258 | 2036/05 | $1,726.55 | $2,637.33 | $0.00 | $804.17 | $0.00 | $5,168.05 | $631,232.49 |
| 259 | 2036/06 | $1,733.74 | $2,630.14 | $0.00 | $804.17 | $0.00 | $5,168.05 | $629,498.75 |
| 260 | 2036/07 | $1,740.97 | $2,622.91 | $0.00 | $804.17 | $0.00 | $5,168.05 | $627,757.78 |
| 261 | 2036/08 | $1,748.22 | $2,615.66 | $0.00 | $804.17 | $0.00 | $5,168.05 | $626,009.56 |
| 262 | 2036/09 | $1,755.51 | $2,608.37 | $0.00 | $804.17 | $0.00 | $5,168.05 | $624,254.05 |
| 263 | 2036/10 | $1,762.82 | $2,601.06 | $0.00 | $804.17 | $0.00 | $5,168.05 | $622,491.23 |
| 264 | 2036/11 | $1,770.17 | $2,593.71 | $0.00 | $804.17 | $0.00 | $5,168.05 | $620,721.07 |
| 265 | 2036/12 | $1,777.54 | $2,586.34 | $0.00 | $804.17 | $0.00 | $5,168.05 | $618,943.53 |
| 266 | 2037/01 | $1,784.95 | $2,578.93 | $0.00 | $804.17 | $0.00 | $5,168.05 | $617,158.58 |
| 267 | 2037/02 | $1,792.39 | $2,571.49 | $0.00 | $804.17 | $0.00 | $5,168.05 | $615,366.19 |
| 268 | 2037/03 | $1,799.85 | $2,564.03 | $0.00 | $804.17 | $0.00 | $5,168.05 | $613,566.34 |
| 269 | 2037/04 | $1,807.35 | $2,556.53 | $0.00 | $804.17 | $0.00 | $5,168.05 | $611,758.99 |
| 270 | 2037/05 | $1,814.88 | $2,549.00 | $0.00 | $804.17 | $0.00 | $5,168.05 | $609,944.10 |
| 271 | 2037/06 | $1,822.45 | $2,541.43 | $0.00 | $804.17 | $0.00 | $5,168.05 | $608,121.66 |
| 272 | 2037/07 | $1,830.04 | $2,533.84 | $0.00 | $804.17 | $0.00 | $5,168.05 | $606,291.62 |
| 273 | 2037/08 | $1,837.66 | $2,526.22 | $0.00 | $804.17 | $0.00 | $5,168.05 | $604,453.96 |
| 274 | 2037/09 | $1,845.32 | $2,518.56 | $0.00 | $804.17 | $0.00 | $5,168.05 | $602,608.63 |
| 275 | 2037/10 | $1,853.01 | $2,510.87 | $0.00 | $804.17 | $0.00 | $5,168.05 | $600,755.62 |
| 276 | 2037/11 | $1,860.73 | $2,503.15 | $0.00 | $804.17 | $0.00 | $5,168.05 | $598,894.89 |
| 277 | 2037/12 | $1,868.48 | $2,495.40 | $0.00 | $804.17 | $0.00 | $5,168.05 | $597,026.41 |
| 278 | 2038/01 | $1,876.27 | $2,487.61 | $0.00 | $804.17 | $0.00 | $5,168.05 | $595,150.14 |
| 279 | 2038/02 | $1,884.09 | $2,479.79 | $0.00 | $804.17 | $0.00 | $5,168.05 | $593,266.05 |
| 280 | 2038/03 | $1,891.94 | $2,471.94 | $0.00 | $804.17 | $0.00 | $5,168.05 | $591,374.12 |
| 281 | 2038/04 | $1,899.82 | $2,464.06 | $0.00 | $804.17 | $0.00 | $5,168.05 | $589,474.30 |
| 282 | 2038/05 | $1,907.74 | $2,456.14 | $0.00 | $804.17 | $0.00 | $5,168.05 | $587,566.56 |
| 283 | 2038/06 | $1,915.69 | $2,448.19 | $0.00 | $804.17 | $0.00 | $5,168.05 | $585,650.87 |
| 284 | 2038/07 | $1,923.67 | $2,440.21 | $0.00 | $804.17 | $0.00 | $5,168.05 | $583,727.21 |
| 285 | 2038/08 | $1,931.68 | $2,432.20 | $0.00 | $804.17 | $0.00 | $5,168.05 | $581,795.52 |
| 286 | 2038/09 | $1,939.73 | $2,424.15 | $0.00 | $804.17 | $0.00 | $5,168.05 | $579,855.79 |
| 287 | 2038/10 | $1,947.81 | $2,416.07 | $0.00 | $804.17 | $0.00 | $5,168.05 | $577,907.98 |
| 288 | 2038/11 | $1,955.93 | $2,407.95 | $0.00 | $804.17 | $0.00 | $5,168.05 | $575,952.05 |
| 289 | 2038/12 | $1,964.08 | $2,399.80 | $0.00 | $804.17 | $0.00 | $5,168.05 | $573,987.97 |
| 290 | 2039/01 | $1,972.26 | $2,391.62 | $0.00 | $804.17 | $0.00 | $5,168.05 | $572,015.71 |
| 291 | 2039/02 | $1,980.48 | $2,383.40 | $0.00 | $804.17 | $0.00 | $5,168.05 | $570,035.23 |
| 292 | 2039/03 | $1,988.73 | $2,375.15 | $0.00 | $804.17 | $0.00 | $5,168.05 | $568,046.50 |
| 293 | 2039/04 | $1,997.02 | $2,366.86 | $0.00 | $804.17 | $0.00 | $5,168.05 | $566,049.48 |
| 294 | 2039/05 | $2,005.34 | $2,358.54 | $0.00 | $804.17 | $0.00 | $5,168.05 | $564,044.14 |
| 295 | 2039/06 | $2,013.70 | $2,350.18 | $0.00 | $804.17 | $0.00 | $5,168.05 | $562,030.44 |
| 296 | 2039/07 | $2,022.09 | $2,341.79 | $0.00 | $804.17 | $0.00 | $5,168.05 | $560,008.36 |
| 297 | 2039/08 | $2,030.51 | $2,333.37 | $0.00 | $804.17 | $0.00 | $5,168.05 | $557,977.85 |
| 298 | 2039/09 | $2,038.97 | $2,324.91 | $0.00 | $804.17 | $0.00 | $5,168.05 | $555,938.87 |
| 299 | 2039/10 | $2,047.47 | $2,316.41 | $0.00 | $804.17 | $0.00 | $5,168.05 | $553,891.41 |
| 300 | 2039/11 | $2,056.00 | $2,307.88 | $0.00 | $804.17 | $0.00 | $5,168.05 | $551,835.41 |
| 301 | 2039/12 | $2,064.57 | $2,299.31 | $0.00 | $804.17 | $0.00 | $5,168.05 | $549,770.84 |
| 302 | 2040/01 | $2,073.17 | $2,290.71 | $0.00 | $804.17 | $0.00 | $5,168.05 | $547,697.68 |
| 303 | 2040/02 | $2,081.81 | $2,282.07 | $0.00 | $804.17 | $0.00 | $5,168.05 | $545,615.87 |
| 304 | 2040/03 | $2,090.48 | $2,273.40 | $0.00 | $804.17 | $0.00 | $5,168.05 | $543,525.39 |
| 305 | 2040/04 | $2,099.19 | $2,264.69 | $0.00 | $804.17 | $0.00 | $5,168.05 | $541,426.20 |
| 306 | 2040/05 | $2,107.94 | $2,255.94 | $0.00 | $804.17 | $0.00 | $5,168.05 | $539,318.26 |
| 307 | 2040/06 | $2,116.72 | $2,247.16 | $0.00 | $804.17 | $0.00 | $5,168.05 | $537,201.54 |
| 308 | 2040/07 | $2,125.54 | $2,238.34 | $0.00 | $804.17 | $0.00 | $5,168.05 | $535,076.00 |
| 309 | 2040/08 | $2,134.40 | $2,229.48 | $0.00 | $804.17 | $0.00 | $5,168.05 | $532,941.61 |
| 310 | 2040/09 | $2,143.29 | $2,220.59 | $0.00 | $804.17 | $0.00 | $5,168.05 | $530,798.32 |
| 311 | 2040/10 | $2,152.22 | $2,211.66 | $0.00 | $804.17 | $0.00 | $5,168.05 | $528,646.10 |
| 312 | 2040/11 | $2,161.19 | $2,202.69 | $0.00 | $804.17 | $0.00 | $5,168.05 | $526,484.91 |
| 313 | 2040/12 | $2,170.19 | $2,193.69 | $0.00 | $804.17 | $0.00 | $5,168.05 | $524,314.72 |
| 314 | 2041/01 | $2,179.23 | $2,184.64 | $0.00 | $804.17 | $0.00 | $5,168.05 | $522,135.49 |
| 315 | 2041/02 | $2,188.31 | $2,175.56 | $0.00 | $804.17 | $0.00 | $5,168.05 | $519,947.17 |
| 316 | 2041/03 | $2,197.43 | $2,166.45 | $0.00 | $804.17 | $0.00 | $5,168.05 | $517,749.74 |
| 317 | 2041/04 | $2,206.59 | $2,157.29 | $0.00 | $804.17 | $0.00 | $5,168.05 | $515,543.15 |
| 318 | 2041/05 | $2,215.78 | $2,148.10 | $0.00 | $804.17 | $0.00 | $5,168.05 | $513,327.37 |
| 319 | 2041/06 | $2,225.02 | $2,138.86 | $0.00 | $804.17 | $0.00 | $5,168.05 | $511,102.35 |
| 320 | 2041/07 | $2,234.29 | $2,129.59 | $0.00 | $804.17 | $0.00 | $5,168.05 | $508,868.07 |
| 321 | 2041/08 | $2,243.60 | $2,120.28 | $0.00 | $804.17 | $0.00 | $5,168.05 | $506,624.47 |
| 322 | 2041/09 | $2,252.94 | $2,110.94 | $0.00 | $804.17 | $0.00 | $5,168.05 | $504,371.53 |
| 323 | 2041/10 | $2,262.33 | $2,101.55 | $0.00 | $804.17 | $0.00 | $5,168.05 | $502,109.19 |
| 324 | 2041/11 | $2,271.76 | $2,092.12 | $0.00 | $804.17 | $0.00 | $5,168.05 | $499,837.44 |
| 325 | 2041/12 | $2,281.22 | $2,082.66 | $0.00 | $804.17 | $0.00 | $5,168.05 | $497,556.21 |
| 326 | 2042/01 | $2,290.73 | $2,073.15 | $0.00 | $804.17 | $0.00 | $5,168.05 | $495,265.49 |
| 327 | 2042/02 | $2,300.27 | $2,063.61 | $0.00 | $804.17 | $0.00 | $5,168.05 | $492,965.21 |
| 328 | 2042/03 | $2,309.86 | $2,054.02 | $0.00 | $804.17 | $0.00 | $5,168.05 | $490,655.35 |
| 329 | 2042/04 | $2,319.48 | $2,044.40 | $0.00 | $804.17 | $0.00 | $5,168.05 | $488,335.87 |
| 330 | 2042/05 | $2,329.15 | $2,034.73 | $0.00 | $804.17 | $0.00 | $5,168.05 | $486,006.73 |
| 331 | 2042/06 | $2,338.85 | $2,025.03 | $0.00 | $804.17 | $0.00 | $5,168.05 | $483,667.88 |
| 332 | 2042/07 | $2,348.60 | $2,015.28 | $0.00 | $804.17 | $0.00 | $5,168.05 | $481,319.28 |
| 333 | 2042/08 | $2,358.38 | $2,005.50 | $0.00 | $804.17 | $0.00 | $5,168.05 | $478,960.90 |
| 334 | 2042/09 | $2,368.21 | $1,995.67 | $0.00 | $804.17 | $0.00 | $5,168.05 | $476,592.69 |
| 335 | 2042/10 | $2,378.08 | $1,985.80 | $0.00 | $804.17 | $0.00 | $5,168.05 | $474,214.61 |
| 336 | 2042/11 | $2,387.99 | $1,975.89 | $0.00 | $804.17 | $0.00 | $5,168.05 | $471,826.63 |
| 337 | 2042/12 | $2,397.93 | $1,965.94 | $0.00 | $804.17 | $0.00 | $5,168.05 | $469,428.69 |
| 338 | 2043/01 | $2,407.93 | $1,955.95 | $0.00 | $804.17 | $0.00 | $5,168.05 | $467,020.76 |
| 339 | 2043/02 | $2,417.96 | $1,945.92 | $0.00 | $804.17 | $0.00 | $5,168.05 | $464,602.81 |
| 340 | 2043/03 | $2,428.03 | $1,935.85 | $0.00 | $804.17 | $0.00 | $5,168.05 | $462,174.77 |
| 341 | 2043/04 | $2,438.15 | $1,925.73 | $0.00 | $804.17 | $0.00 | $5,168.05 | $459,736.62 |
| 342 | 2043/05 | $2,448.31 | $1,915.57 | $0.00 | $804.17 | $0.00 | $5,168.05 | $457,288.31 |
| 343 | 2043/06 | $2,458.51 | $1,905.37 | $0.00 | $804.17 | $0.00 | $5,168.05 | $454,829.80 |
| 344 | 2043/07 | $2,468.76 | $1,895.12 | $0.00 | $804.17 | $0.00 | $5,168.05 | $452,361.04 |
| 345 | 2043/08 | $2,479.04 | $1,884.84 | $0.00 | $804.17 | $0.00 | $5,168.05 | $449,882.00 |
| 346 | 2043/09 | $2,489.37 | $1,874.51 | $0.00 | $804.17 | $0.00 | $5,168.05 | $447,392.63 |
| 347 | 2043/10 | $2,499.74 | $1,864.14 | $0.00 | $804.17 | $0.00 | $5,168.05 | $444,892.89 |
| 348 | 2043/11 | $2,510.16 | $1,853.72 | $0.00 | $804.17 | $0.00 | $5,168.05 | $442,382.73 |
| 349 | 2043/12 | $2,520.62 | $1,843.26 | $0.00 | $804.17 | $0.00 | $5,168.05 | $439,862.11 |
| 350 | 2044/01 | $2,531.12 | $1,832.76 | $0.00 | $804.17 | $0.00 | $5,168.05 | $437,330.99 |
| 351 | 2044/02 | $2,541.67 | $1,822.21 | $0.00 | $804.17 | $0.00 | $5,168.05 | $434,789.32 |
| 352 | 2044/03 | $2,552.26 | $1,811.62 | $0.00 | $804.17 | $0.00 | $5,168.05 | $432,237.07 |
| 353 | 2044/04 | $2,562.89 | $1,800.99 | $0.00 | $804.17 | $0.00 | $5,168.05 | $429,674.18 |
| 354 | 2044/05 | $2,573.57 | $1,790.31 | $0.00 | $804.17 | $0.00 | $5,168.05 | $427,100.61 |
| 355 | 2044/06 | $2,584.29 | $1,779.59 | $0.00 | $804.17 | $0.00 | $5,168.05 | $424,516.31 |
| 356 | 2044/07 | $2,595.06 | $1,768.82 | $0.00 | $804.17 | $0.00 | $5,168.05 | $421,921.25 |
| 357 | 2044/08 | $2,605.87 | $1,758.01 | $0.00 | $804.17 | $0.00 | $5,168.05 | $419,315.38 |
| 358 | 2044/09 | $2,616.73 | $1,747.15 | $0.00 | $804.17 | $0.00 | $5,168.05 | $416,698.65 |
| 359 | 2044/10 | $2,627.63 | $1,736.24 | $0.00 | $804.17 | $0.00 | $5,168.05 | $414,071.01 |
| 360 | 2044/11 | $2,638.58 | $1,725.30 | $0.00 | $804.17 | $0.00 | $5,168.05 | $411,432.43 |
| 361 | 2044/12 | $2,649.58 | $1,714.30 | $0.00 | $804.17 | $0.00 | $5,168.05 | $408,782.85 |
| 362 | 2045/01 | $2,660.62 | $1,703.26 | $0.00 | $804.17 | $0.00 | $5,168.05 | $406,122.23 |
| 363 | 2045/02 | $2,671.70 | $1,692.18 | $0.00 | $804.17 | $0.00 | $5,168.05 | $403,450.53 |
| 364 | 2045/03 | $2,682.84 | $1,681.04 | $0.00 | $804.17 | $0.00 | $5,168.05 | $400,767.69 |
| 365 | 2045/04 | $2,694.01 | $1,669.87 | $0.00 | $804.17 | $0.00 | $5,168.05 | $398,073.68 |
| 366 | 2045/05 | $2,705.24 | $1,658.64 | $0.00 | $804.17 | $0.00 | $5,168.05 | $395,368.44 |
| 367 | 2045/06 | $2,716.51 | $1,647.37 | $0.00 | $804.17 | $0.00 | $5,168.05 | $392,651.93 |
| 368 | 2045/07 | $2,727.83 | $1,636.05 | $0.00 | $804.17 | $0.00 | $5,168.05 | $389,924.10 |
| 369 | 2045/08 | $2,739.20 | $1,624.68 | $0.00 | $804.17 | $0.00 | $5,168.05 | $387,184.91 |
| 370 | 2045/09 | $2,750.61 | $1,613.27 | $0.00 | $804.17 | $0.00 | $5,168.05 | $384,434.30 |
| 371 | 2045/10 | $2,762.07 | $1,601.81 | $0.00 | $804.17 | $0.00 | $5,168.05 | $381,672.23 |
| 372 | 2045/11 | $2,773.58 | $1,590.30 | $0.00 | $804.17 | $0.00 | $5,168.05 | $378,898.65 |
| 373 | 2045/12 | $2,785.13 | $1,578.74 | $0.00 | $804.17 | $0.00 | $5,168.05 | $376,113.51 |
| 374 | 2046/01 | $2,796.74 | $1,567.14 | $0.00 | $804.17 | $0.00 | $5,168.05 | $373,316.77 |
| 375 | 2046/02 | $2,808.39 | $1,555.49 | $0.00 | $804.17 | $0.00 | $5,168.05 | $370,508.38 |
| 376 | 2046/03 | $2,820.09 | $1,543.78 | $0.00 | $804.17 | $0.00 | $5,168.05 | $367,688.29 |
| 377 | 2046/04 | $2,831.84 | $1,532.03 | $0.00 | $804.17 | $0.00 | $5,168.05 | $364,856.44 |
| 378 | 2046/05 | $2,843.64 | $1,520.24 | $0.00 | $804.17 | $0.00 | $5,168.05 | $362,012.80 |
| 379 | 2046/06 | $2,855.49 | $1,508.39 | $0.00 | $804.17 | $0.00 | $5,168.05 | $359,157.31 |
| 380 | 2046/07 | $2,867.39 | $1,496.49 | $0.00 | $804.17 | $0.00 | $5,168.05 | $356,289.92 |
| 381 | 2046/08 | $2,879.34 | $1,484.54 | $0.00 | $804.17 | $0.00 | $5,168.05 | $353,410.58 |
| 382 | 2046/09 | $2,891.34 | $1,472.54 | $0.00 | $804.17 | $0.00 | $5,168.05 | $350,519.24 |
| 383 | 2046/10 | $2,903.38 | $1,460.50 | $0.00 | $804.17 | $0.00 | $5,168.05 | $347,615.86 |
| 384 | 2046/11 | $2,915.48 | $1,448.40 | $0.00 | $804.17 | $0.00 | $5,168.05 | $344,700.38 |
| 385 | 2046/12 | $2,927.63 | $1,436.25 | $0.00 | $804.17 | $0.00 | $5,168.05 | $341,772.75 |
| 386 | 2047/01 | $2,939.83 | $1,424.05 | $0.00 | $804.17 | $0.00 | $5,168.05 | $338,832.93 |
| 387 | 2047/02 | $2,952.08 | $1,411.80 | $0.00 | $804.17 | $0.00 | $5,168.05 | $335,880.85 |
| 388 | 2047/03 | $2,964.38 | $1,399.50 | $0.00 | $804.17 | $0.00 | $5,168.05 | $332,916.47 |
| 389 | 2047/04 | $2,976.73 | $1,387.15 | $0.00 | $804.17 | $0.00 | $5,168.05 | $329,939.75 |
| 390 | 2047/05 | $2,989.13 | $1,374.75 | $0.00 | $804.17 | $0.00 | $5,168.05 | $326,950.62 |
| 391 | 2047/06 | $3,001.58 | $1,362.29 | $0.00 | $804.17 | $0.00 | $5,168.05 | $323,949.03 |
| 392 | 2047/07 | $3,014.09 | $1,349.79 | $0.00 | $804.17 | $0.00 | $5,168.05 | $320,934.94 |
| 393 | 2047/08 | $3,026.65 | $1,337.23 | $0.00 | $804.17 | $0.00 | $5,168.05 | $317,908.29 |
| 394 | 2047/09 | $3,039.26 | $1,324.62 | $0.00 | $804.17 | $0.00 | $5,168.05 | $314,869.03 |
| 395 | 2047/10 | $3,051.92 | $1,311.95 | $0.00 | $804.17 | $0.00 | $5,168.05 | $311,817.10 |
| 396 | 2047/11 | $3,064.64 | $1,299.24 | $0.00 | $804.17 | $0.00 | $5,168.05 | $308,752.46 |
| 397 | 2047/12 | $3,077.41 | $1,286.47 | $0.00 | $804.17 | $0.00 | $5,168.05 | $305,675.05 |
| 398 | 2048/01 | $3,090.23 | $1,273.65 | $0.00 | $804.17 | $0.00 | $5,168.05 | $302,584.82 |
| 399 | 2048/02 | $3,103.11 | $1,260.77 | $0.00 | $804.17 | $0.00 | $5,168.05 | $299,481.71 |
| 400 | 2048/03 | $3,116.04 | $1,247.84 | $0.00 | $804.17 | $0.00 | $5,168.05 | $296,365.67 |
| 401 | 2048/04 | $3,129.02 | $1,234.86 | $0.00 | $804.17 | $0.00 | $5,168.05 | $293,236.65 |
| 402 | 2048/05 | $3,142.06 | $1,221.82 | $0.00 | $804.17 | $0.00 | $5,168.05 | $290,094.59 |
| 403 | 2048/06 | $3,155.15 | $1,208.73 | $0.00 | $804.17 | $0.00 | $5,168.05 | $286,939.44 |
| 404 | 2048/07 | $3,168.30 | $1,195.58 | $0.00 | $804.17 | $0.00 | $5,168.05 | $283,771.14 |
| 405 | 2048/08 | $3,181.50 | $1,182.38 | $0.00 | $804.17 | $0.00 | $5,168.05 | $280,589.64 |
| 406 | 2048/09 | $3,194.76 | $1,169.12 | $0.00 | $804.17 | $0.00 | $5,168.05 | $277,394.88 |
| 407 | 2048/10 | $3,208.07 | $1,155.81 | $0.00 | $804.17 | $0.00 | $5,168.05 | $274,186.82 |
| 408 | 2048/11 | $3,221.43 | $1,142.45 | $0.00 | $804.17 | $0.00 | $5,168.05 | $270,965.38 |
| 409 | 2048/12 | $3,234.86 | $1,129.02 | $0.00 | $804.17 | $0.00 | $5,168.05 | $267,730.53 |
| 410 | 2049/01 | $3,248.34 | $1,115.54 | $0.00 | $804.17 | $0.00 | $5,168.05 | $264,482.19 |
| 411 | 2049/02 | $3,261.87 | $1,102.01 | $0.00 | $804.17 | $0.00 | $5,168.05 | $261,220.32 |
| 412 | 2049/03 | $3,275.46 | $1,088.42 | $0.00 | $804.17 | $0.00 | $5,168.05 | $257,944.86 |
| 413 | 2049/04 | $3,289.11 | $1,074.77 | $0.00 | $804.17 | $0.00 | $5,168.05 | $254,655.75 |
| 414 | 2049/05 | $3,302.81 | $1,061.07 | $0.00 | $804.17 | $0.00 | $5,168.05 | $251,352.94 |
| 415 | 2049/06 | $3,316.58 | $1,047.30 | $0.00 | $804.17 | $0.00 | $5,168.05 | $248,036.36 |
| 416 | 2049/07 | $3,330.39 | $1,033.48 | $0.00 | $804.17 | $0.00 | $5,168.05 | $244,705.97 |
| 417 | 2049/08 | $3,344.27 | $1,019.61 | $0.00 | $804.17 | $0.00 | $5,168.05 | $241,361.70 |
| 418 | 2049/09 | $3,358.21 | $1,005.67 | $0.00 | $804.17 | $0.00 | $5,168.05 | $238,003.49 |
| 419 | 2049/10 | $3,372.20 | $991.68 | $0.00 | $804.17 | $0.00 | $5,168.05 | $234,631.29 |
| 420 | 2049/11 | $3,386.25 | $977.63 | $0.00 | $804.17 | $0.00 | $5,168.05 | $231,245.04 |
| 421 | 2049/12 | $3,400.36 | $963.52 | $0.00 | $804.17 | $0.00 | $5,168.05 | $227,844.68 |
| 422 | 2050/01 | $3,414.53 | $949.35 | $0.00 | $804.17 | $0.00 | $5,168.05 | $224,430.16 |
| 423 | 2050/02 | $3,428.75 | $935.13 | $0.00 | $804.17 | $0.00 | $5,168.05 | $221,001.40 |
| 424 | 2050/03 | $3,443.04 | $920.84 | $0.00 | $804.17 | $0.00 | $5,168.05 | $217,558.36 |
| 425 | 2050/04 | $3,457.39 | $906.49 | $0.00 | $804.17 | $0.00 | $5,168.05 | $214,100.98 |
| 426 | 2050/05 | $3,471.79 | $892.09 | $0.00 | $804.17 | $0.00 | $5,168.05 | $210,629.19 |
| 427 | 2050/06 | $3,486.26 | $877.62 | $0.00 | $804.17 | $0.00 | $5,168.05 | $207,142.93 |
| 428 | 2050/07 | $3,500.78 | $863.10 | $0.00 | $804.17 | $0.00 | $5,168.05 | $203,642.15 |
| 429 | 2050/08 | $3,515.37 | $848.51 | $0.00 | $804.17 | $0.00 | $5,168.05 | $200,126.78 |
| 430 | 2050/09 | $3,530.02 | $833.86 | $0.00 | $804.17 | $0.00 | $5,168.05 | $196,596.76 |
| 431 | 2050/10 | $3,544.73 | $819.15 | $0.00 | $804.17 | $0.00 | $5,168.05 | $193,052.03 |
| 432 | 2050/11 | $3,559.50 | $804.38 | $0.00 | $804.17 | $0.00 | $5,168.05 | $189,492.54 |
| 433 | 2050/12 | $3,574.33 | $789.55 | $0.00 | $804.17 | $0.00 | $5,168.05 | $185,918.21 |
| 434 | 2051/01 | $3,589.22 | $774.66 | $0.00 | $804.17 | $0.00 | $5,168.05 | $182,328.99 |
| 435 | 2051/02 | $3,604.18 | $759.70 | $0.00 | $804.17 | $0.00 | $5,168.05 | $178,724.81 |
| 436 | 2051/03 | $3,619.19 | $744.69 | $0.00 | $804.17 | $0.00 | $5,168.05 | $175,105.62 |
| 437 | 2051/04 | $3,634.27 | $729.61 | $0.00 | $804.17 | $0.00 | $5,168.05 | $171,471.35 |
| 438 | 2051/05 | $3,649.42 | $714.46 | $0.00 | $804.17 | $0.00 | $5,168.05 | $167,821.93 |
| 439 | 2051/06 | $3,664.62 | $699.26 | $0.00 | $804.17 | $0.00 | $5,168.05 | $164,157.31 |
| 440 | 2051/07 | $3,679.89 | $683.99 | $0.00 | $804.17 | $0.00 | $5,168.05 | $160,477.42 |
| 441 | 2051/08 | $3,695.22 | $668.66 | $0.00 | $804.17 | $0.00 | $5,168.05 | $156,782.20 |
| 442 | 2051/09 | $3,710.62 | $653.26 | $0.00 | $804.17 | $0.00 | $5,168.05 | $153,071.58 |
| 443 | 2051/10 | $3,726.08 | $637.80 | $0.00 | $804.17 | $0.00 | $5,168.05 | $149,345.50 |
| 444 | 2051/11 | $3,741.61 | $622.27 | $0.00 | $804.17 | $0.00 | $5,168.05 | $145,603.89 |
| 445 | 2051/12 | $3,757.20 | $606.68 | $0.00 | $804.17 | $0.00 | $5,168.05 | $141,846.69 |
| 446 | 2052/01 | $3,772.85 | $591.03 | $0.00 | $804.17 | $0.00 | $5,168.05 | $138,073.84 |
| 447 | 2052/02 | $3,788.57 | $575.31 | $0.00 | $804.17 | $0.00 | $5,168.05 | $134,285.27 |
| 448 | 2052/03 | $3,804.36 | $559.52 | $0.00 | $804.17 | $0.00 | $5,168.05 | $130,480.91 |
| 449 | 2052/04 | $3,820.21 | $543.67 | $0.00 | $804.17 | $0.00 | $5,168.05 | $126,660.71 |
| 450 | 2052/05 | $3,836.13 | $527.75 | $0.00 | $804.17 | $0.00 | $5,168.05 | $122,824.58 |
| 451 | 2052/06 | $3,852.11 | $511.77 | $0.00 | $804.17 | $0.00 | $5,168.05 | $118,972.47 |
| 452 | 2052/07 | $3,868.16 | $495.72 | $0.00 | $804.17 | $0.00 | $5,168.05 | $115,104.31 |
| 453 | 2052/08 | $3,884.28 | $479.60 | $0.00 | $804.17 | $0.00 | $5,168.05 | $111,220.03 |
| 454 | 2052/09 | $3,900.46 | $463.42 | $0.00 | $804.17 | $0.00 | $5,168.05 | $107,319.57 |
| 455 | 2052/10 | $3,916.71 | $447.16 | $0.00 | $804.17 | $0.00 | $5,168.05 | $103,402.85 |
| 456 | 2052/11 | $3,933.03 | $430.85 | $0.00 | $804.17 | $0.00 | $5,168.05 | $99,469.82 |
| 457 | 2052/12 | $3,949.42 | $414.46 | $0.00 | $804.17 | $0.00 | $5,168.05 | $95,520.40 |
| 458 | 2053/01 | $3,965.88 | $398.00 | $0.00 | $804.17 | $0.00 | $5,168.05 | $91,554.52 |
| 459 | 2053/02 | $3,982.40 | $381.48 | $0.00 | $804.17 | $0.00 | $5,168.05 | $87,572.12 |
| 460 | 2053/03 | $3,999.00 | $364.88 | $0.00 | $804.17 | $0.00 | $5,168.05 | $83,573.12 |
| 461 | 2053/04 | $4,015.66 | $348.22 | $0.00 | $804.17 | $0.00 | $5,168.05 | $79,557.47 |
| 462 | 2053/05 | $4,032.39 | $331.49 | $0.00 | $804.17 | $0.00 | $5,168.05 | $75,525.08 |
| 463 | 2053/06 | $4,049.19 | $314.69 | $0.00 | $804.17 | $0.00 | $5,168.05 | $71,475.88 |
| 464 | 2053/07 | $4,066.06 | $297.82 | $0.00 | $804.17 | $0.00 | $5,168.05 | $67,409.82 |
| 465 | 2053/08 | $4,083.00 | $280.87 | $0.00 | $804.17 | $0.00 | $5,168.05 | $63,326.82 |
| 466 | 2053/09 | $4,100.02 | $263.86 | $0.00 | $804.17 | $0.00 | $5,168.05 | $59,226.80 |
| 467 | 2053/10 | $4,117.10 | $246.78 | $0.00 | $804.17 | $0.00 | $5,168.05 | $55,109.70 |
| 468 | 2053/11 | $4,134.26 | $229.62 | $0.00 | $804.17 | $0.00 | $5,168.05 | $50,975.44 |
| 469 | 2053/12 | $4,151.48 | $212.40 | $0.00 | $804.17 | $0.00 | $5,168.05 | $46,823.96 |
| 470 | 2054/01 | $4,168.78 | $195.10 | $0.00 | $804.17 | $0.00 | $5,168.05 | $42,655.18 |
| 471 | 2054/02 | $4,186.15 | $177.73 | $0.00 | $804.17 | $0.00 | $5,168.05 | $38,469.03 |
| 472 | 2054/03 | $4,203.59 | $160.29 | $0.00 | $804.17 | $0.00 | $5,168.05 | $34,265.44 |
| 473 | 2054/04 | $4,221.11 | $142.77 | $0.00 | $804.17 | $0.00 | $5,168.05 | $30,044.33 |
| 474 | 2054/05 | $4,238.69 | $125.18 | $0.00 | $804.17 | $0.00 | $5,168.05 | $25,805.64 |
| 475 | 2054/06 | $4,256.36 | $107.52 | $0.00 | $804.17 | $0.00 | $5,168.05 | $21,549.28 |
| 476 | 2054/07 | $4,274.09 | $89.79 | $0.00 | $804.17 | $0.00 | $5,168.05 | $17,275.19 |
| 477 | 2054/08 | $4,291.90 | $71.98 | $0.00 | $804.17 | $0.00 | $5,168.05 | $12,983.29 |
| 478 | 2054/09 | $4,309.78 | $54.10 | $0.00 | $804.17 | $0.00 | $5,168.05 | $8,673.51 |
| 479 | 2054/10 | $4,327.74 | $36.14 | $0.00 | $804.17 | $0.00 | $5,168.05 | $4,345.77 |
| 480 | 2054/11 | $4,345.77 | $18.11 | $0.00 | $804.17 | $0.00 | $5,168.05 | $0.00 |
| Totals | $905,000.00 | $1,189,662.03 | $59,579.17 | $386,000.00 | $0.00 | $2,540,241.20 |
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.