| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | AE | AF | AG | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Mortgage Loan and Refinancing Comparison (v2.0) | ||||||||||||||||||||||||||||||||
2 | Praveen Lobo | MIT License | |||||||||||||||||||||||||||||||
3 | Download original copy (You need to be logged in to Google Drive) | ||||||||||||||||||||||||||||||||
4 | |||||||||||||||||||||||||||||||||
5 | Original or First Loan | New or Second Loan | |||||||||||||||||||||||||||||||
6 | Amount | $407,000 | $407,000 | ||||||||||||||||||||||||||||||
7 | Term | 15 | 30 | ||||||||||||||||||||||||||||||
8 | Rate | 1.75% | 2.50% | ||||||||||||||||||||||||||||||
9 | First payment date | 2/15/2021 | 2/15/2021 | ||||||||||||||||||||||||||||||
10 | Cost | ||||||||||||||||||||||||||||||||
11 | Mortgage interest tax saving/credit | 0.00% | Federal+State | ||||||||||||||||||||||||||||||
12 | Tax rate on investment gains | 15.00% | Federal+State | ||||||||||||||||||||||||||||||
13 | Return from side fund investments | 25.00% | per year | ||||||||||||||||||||||||||||||
14 | Show every | 1.0 | years | ||||||||||||||||||||||||||||||
15 | Loan end dates | 1/15/2036 | 1/15/2051 | ||||||||||||||||||||||||||||||
16 | Total Loan Interest | $56,048.14 | $171,931.14 | ||||||||||||||||||||||||||||||
17 | Monthly payment | $2,572.49 | $1,608.14 | ||||||||||||||||||||||||||||||
18 | Difference | -$964.35 | less | ||||||||||||||||||||||||||||||
19 | |||||||||||||||||||||||||||||||||
20 | |||||||||||||||||||||||||||||||||
21 | Year | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | |
22 | Date | 1/15/2021 | 1/15/2022 | 1/15/2023 | 1/15/2024 | 1/15/2025 | 1/15/2026 | 1/15/2027 | 1/15/2028 | 1/15/2029 | 1/15/2030 | 1/15/2031 | 1/15/2032 | 1/15/2033 | 1/15/2034 | 1/15/2035 | 1/15/2036 | 1/15/2037 | 1/15/2038 | 1/15/2039 | 1/15/2040 | 1/15/2041 | 1/15/2042 | 1/15/2043 | 1/15/2044 | 1/15/2045 | 1/15/2046 | 1/15/2047 | 1/15/2048 | 1/15/2049 | 1/15/2050 | 1/15/2051 | |
23 | 15 year (Loan 1) | Balance | $407,000 | $383,061 | $358,700 | $333,909 | $308,681 | $283,008 | $256,882 | $230,295 | $203,239 | $175,705 | $147,686 | $119,173 | $90,157 | $60,628 | $30,579 | $0 | |||||||||||||||
24 | 30 year (Loan 2) | Balance | $407,000 | $397,772 | $388,311 | $378,610 | $368,664 | $358,467 | $348,012 | $337,292 | $326,301 | $315,032 | $303,479 | $291,633 | $279,487 | $267,035 | $254,267 | $241,177 | $227,756 | $213,995 | $199,886 | $185,420 | $170,589 | $155,383 | $139,792 | $123,806 | $107,417 | $90,613 | $73,384 | $55,720 | $37,608 | $19,039 | $0 |
25 | 15 year (Loan 1) | Interest paid | $0 | $6,931 | $13,440 | $19,519 | $25,161 | $30,357 | $35,101 | $39,384 | $43,198 | $46,534 | $49,385 | $51,742 | $53,595 | $54,937 | $55,758 | $56,048 | |||||||||||||||
26 | 30 year (Loan 2) | Interest paid | $0 | $10,070 | $19,906 | $29,503 | $38,855 | $47,955 | $56,798 | $65,376 | $73,683 | $81,712 | $89,456 | $96,908 | $104,060 | $110,905 | $117,435 | $123,643 | $129,519 | $135,056 | $140,245 | $145,077 | $149,543 | $153,634 | $157,341 | $160,654 | $163,562 | $166,056 | $168,124 | $169,758 | $170,944 | $171,672 | $171,931 |
27 | 15 year (Loan 1) | Equity | $0 | $23,939 | $48,300 | $73,091 | $98,319 | $123,992 | $150,118 | $176,705 | $203,761 | $231,295 | $259,314 | $287,827 | $316,843 | $346,372 | $376,421 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 | $407,000 |
28 | 30 year (Loan 2) | Equity | $0 | $9,228 | $18,689 | $28,390 | $38,336 | $48,533 | $58,988 | $69,708 | $80,699 | $91,968 | $103,521 | $115,367 | $127,513 | $139,965 | $152,733 | $165,823 | $179,244 | $193,005 | $207,114 | $221,580 | $236,411 | $251,617 | $267,208 | $283,194 | $299,583 | $316,387 | $333,616 | $351,280 | $369,392 | $387,961 | $407,000 |
29 | 15 year (Loan 1) | Investment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $21,102 | $46,755 | $78,098 | $116,553 | $163,898 | $222,356 | $294,704 | $384,416 | $495,832 | $634,379 | $806,839 | $1,021,689 | $1,289,529 | $1,623,606 | $2,040,477 |
30 | 30 year (Loan 2) | Investment | $0 | $12,673 | $28,061 | $46,862 | $69,930 | $98,330 | $133,397 | $176,796 | $230,611 | $297,446 | $380,556 | $484,009 | $612,892 | $773,561 | $973,964 | $1,224,034 | $1,523,533 | $1,897,906 | $2,365,874 | $2,950,833 | $3,682,031 | $4,596,030 | $5,738,528 | $7,166,651 | $8,951,804 | $11,183,246 | $13,972,548 | $17,459,176 | $21,817,460 | $27,265,316 | $34,075,136 |
31 | 15 year (Loan 1) | Networth | $0 | $23,939 | $48,300 | $73,091 | $98,319 | $123,992 | $150,118 | $176,705 | $203,761 | $231,295 | $259,314 | $287,827 | $316,843 | $346,372 | $376,421 | $407,000 | $428,102 | $453,755 | $485,098 | $523,553 | $570,898 | $629,356 | $701,704 | $791,416 | $902,832 | $1,041,379 | $1,213,839 | $1,428,689 | $1,696,529 | $2,030,606 | $2,447,477 |
32 | 30 year (Loan 2) | Networth | $0 | $21,901 | $46,750 | $75,252 | $108,265 | $146,863 | $192,385 | $246,504 | $311,310 | $389,414 | $484,077 | $599,376 | $740,405 | $913,526 | $1,126,697 | $1,389,857 | $1,702,777 | $2,090,912 | $2,572,988 | $3,172,412 | $3,918,442 | $4,847,647 | $6,005,736 | $7,449,844 | $9,251,387 | $11,499,633 | $14,306,164 | $17,810,456 | $22,186,852 | $27,653,277 | $34,482,136 |
33 | Difference | $0 | -$2,038 | -$1,550 | $2,161 | $9,946 | $22,871 | $42,267 | $69,799 | $107,549 | $158,119 | $224,764 | $311,549 | $423,561 | $567,155 | $750,276 | $982,857 | $1,274,675 | $1,637,157 | $2,087,890 | $2,648,859 | $3,347,544 | $4,218,292 | $5,304,032 | $6,658,428 | $8,348,555 | $10,458,254 | $13,092,325 | $16,381,767 | $20,490,323 | $25,622,671 | $32,034,658 | |
34 | |||||||||||||||||||||||||||||||||
35 | Assumptions: | ||||||||||||||||||||||||||||||||
36 | When both loans are active, the payment difference is saved/invested on the loan side that has the lower monthly payment. | ||||||||||||||||||||||||||||||||
37 | If one of the loan ends, the monthly payment on the other loan is saved/invested on the loan side that has ended. To see it in action, enter the term as 1 and 2 (or 2 and 1) above and check out the table below. | ||||||||||||||||||||||||||||||||
38 | If the second loan has not started, as is the case when refinancing, there is nothing to compare the first loan with so nothing is saved/invested. To see it in action, enter a first payment date on the second loan that starts after the first loan. | ||||||||||||||||||||||||||||||||
39 | |||||||||||||||||||||||||||||||||
40 | 15 year loan (Loan 1) | 30 year loan (Loan 2) | |||||||||||||||||||||||||||||||
41 | Date | Month | Interest | Principal | Balance | Tax Return | Monthly Investment | Investment Balance | Accrued Tax | Investment Balance After Tax | Date | Month | Interest | Principal | Balance | Tax Return | Monthly Investment | Investment Balance | Accrued Tax | Investment Balance After Tax | |||||||||||||
42 | 1/15/2021 | 0 | $407,000 | ||||||||||||||||||||||||||||||
43 | 2/15/2021 | 1 | $594 | $1,979 | $405,021 | $0 | $0 | $0 | $0 | $0 | 2/15/2021 | 1 | $848 | $760 | $406,240 | $0 | $964 | $982 | $3 | $980 | |||||||||||||
44 | 3/15/2021 | 2 | $591 | $1,982 | $403,039 | $0 | $0 | $0 | $0 | $0 | 3/15/2021 | 2 | $846 | $762 | $405,478 | $0 | $964 | $1,965 | $5 | $1,960 | |||||||||||||
45 | 4/15/2021 | 3 | $588 | $1,985 | $401,054 | $0 | $0 | $0 | $0 | $0 | 4/15/2021 | 3 | $845 | $763 | $404,715 | $0 | $964 | $2,966 | $11 | $2,955 | |||||||||||||
46 | 5/15/2021 | 4 | $585 | $1,988 | $399,067 | $0 | $0 | $0 | $0 | $0 | 5/15/2021 | 4 | $843 | $765 | $403,950 | $0 | $964 | $3,986 | $19 | $3,967 | |||||||||||||
47 | 6/15/2021 | 5 | $582 | $1,991 | $397,076 | $0 | $0 | $0 | $0 | $0 | 6/15/2021 | 5 | $842 | $767 | $403,183 | $0 | $964 | $5,026 | $31 | $4,995 | |||||||||||||
48 | 7/15/2021 | 6 | $579 | $1,993 | $395,083 | $0 | $0 | $0 | $0 | $0 | 7/15/2021 | 6 | $840 | $768 | $402,415 | $0 | $964 | $6,084 | $45 | $6,040 | |||||||||||||
49 | 8/15/2021 | 7 | $576 | $1,996 | $393,087 | $0 | $0 | $0 | $0 | $0 | 8/15/2021 | 7 | $838 | $770 | $401,645 | $0 | $964 | $7,163 | $62 | $7,101 | |||||||||||||
50 | 9/15/2021 | 8 | $573 | $1,999 | $391,087 | $0 | $0 | $0 | $0 | $0 | 9/15/2021 | 8 | $837 | $771 | $400,874 | $0 | $964 | $8,262 | $82 | $8,180 | |||||||||||||
51 | 10/15/2021 | 9 | $570 | $2,002 | $389,085 | $0 | $0 | $0 | $0 | $0 | 10/15/2021 | 9 | $835 | $773 | $400,101 | $0 | $964 | $9,381 | $105 | $9,276 | |||||||||||||
52 | 11/15/2021 | 10 | $567 | $2,005 | $387,080 | $0 | $0 | $0 | $0 | $0 | 11/15/2021 | 10 | $834 | $775 | $399,326 | $0 | $964 | $10,522 | $132 | $10,390 | |||||||||||||
53 | 12/15/2021 | 11 | $564 | $2,008 | $385,072 | $0 | $0 | $0 | $0 | $0 | 12/15/2021 | 11 | $832 | $776 | $398,550 | $0 | $964 | $11,683 | $161 | $11,522 | |||||||||||||
54 | 1/15/2022 | 12 | $562 | $2,011 | $383,061 | $0 | $0 | $0 | $0 | $0 | 1/15/2022 | 12 | $830 | $778 | $397,772 | $0 | $964 | $12,867 | $194 | $12,673 | |||||||||||||
55 | 2/15/2022 | 13 | $559 | $2,014 | $381,047 | $0 | $0 | $0 | $0 | $0 | 2/15/2022 | 13 | $829 | $779 | $396,993 | $0 | $964 | $14,073 | $230 | $13,842 | |||||||||||||
56 | 3/15/2022 | 14 | $556 | $2,017 | $379,031 | $0 | $0 | $0 | $0 | $0 | 3/15/2022 | 14 | $827 | $781 | $396,212 | $0 | $964 | $15,301 | $270 | $15,031 | |||||||||||||
57 | 4/15/2022 | 15 | $553 | $2,020 | $377,011 | $0 | $0 | $0 | $0 | $0 | 4/15/2022 | 15 | $825 | $783 | $395,429 | $0 | $964 | $16,553 | $313 | $16,240 | |||||||||||||
58 | 5/15/2022 | 16 | $550 | $2,023 | $374,988 | $0 | $0 | $0 | $0 | $0 | 5/15/2022 | 16 | $824 | $784 | $394,644 | $0 | $964 | $17,828 | $360 | $17,468 | |||||||||||||
59 | 6/15/2022 | 17 | $547 | $2,026 | $372,963 | $0 | $0 | $0 | $0 | $0 | 6/15/2022 | 17 | $822 | $786 | $393,859 | $0 | $964 | $19,127 | $410 | $18,717 | |||||||||||||
60 | 7/15/2022 | 18 | $544 | $2,029 | $370,934 | $0 | $0 | $0 | $0 | $0 | 7/15/2022 | 18 | $821 | $788 | $393,071 | $0 | $964 | $20,450 | $464 | $19,986 | |||||||||||||
61 | 8/15/2022 | 19 | $541 | $2,032 | $368,902 | $0 | $0 | $0 | $0 | $0 | 8/15/2022 | 19 | $819 | $789 | $392,282 | $0 | $964 | $21,798 | $521 | $21,277 | |||||||||||||
62 | 9/15/2022 | 20 | $538 | $2,035 | $366,868 | $0 | $0 | $0 | $0 | $0 | 9/15/2022 | 20 | $817 | $791 | $391,491 | $0 | $964 | $23,172 | $583 | $22,589 | |||||||||||||
63 | 10/15/2022 | 21 | $535 | $2,037 | $364,830 | $0 | $0 | $0 | $0 | $0 | 10/15/2022 | 21 | $816 | $793 | $390,698 | $0 | $964 | $24,571 | $648 | $23,923 | |||||||||||||
64 | 11/15/2022 | 22 | $532 | $2,040 | $362,790 | $0 | $0 | $0 | $0 | $0 | 11/15/2022 | 22 | $814 | $794 | $389,904 | $0 | $964 | $25,997 | $717 | $25,280 | |||||||||||||
65 | 12/15/2022 | 23 | $529 | $2,043 | $360,747 | $0 | $0 | $0 | $0 | $0 | 12/15/2022 | 23 | $812 | $796 | $389,108 | $0 | $964 | $27,449 | $790 | $26,659 | |||||||||||||
66 | 1/15/2023 | 24 | $526 | $2,046 | $358,700 | $0 | $0 | $0 | $0 | $0 | 1/15/2023 | 24 | $811 | $797 | $388,311 | $0 | $964 | $28,928 | $868 | $28,061 | |||||||||||||
67 | 2/15/2023 | 25 | $523 | $2,049 | $356,651 | $0 | $0 | $0 | $0 | $0 | 2/15/2023 | 25 | $809 | $799 | $387,512 | $0 | $964 | $30,436 | $949 | $29,487 | |||||||||||||
68 | 3/15/2023 | 26 | $520 | $2,052 | $354,598 | $0 | $0 | $0 | $0 | $0 | 3/15/2023 | 26 | $807 | $801 | $386,711 | $0 | $964 | $31,971 | $1,035 | $30,937 | |||||||||||||
69 | 4/15/2023 | 27 | $517 | $2,055 | $352,543 | $0 | $0 | $0 | $0 | $0 | 4/15/2023 | 27 | $806 | $802 | $385,908 | $0 | $964 | $33,536 | $1,125 | $32,411 | |||||||||||||
70 | 5/15/2023 | 28 | $514 | $2,058 | $350,485 | $0 | $0 | $0 | $0 | $0 | 5/15/2023 | 28 | $804 | $804 | $385,104 | $0 | $964 | $35,130 | $1,219 | $33,910 | |||||||||||||
71 | 6/15/2023 | 29 | $511 | $2,061 | $348,423 | $0 | $0 | $0 | $0 | $0 | 6/15/2023 | 29 | $802 | $806 | $384,298 | $0 | $964 | $36,753 | $1,318 | $35,435 | |||||||||||||
72 | 7/15/2023 | 30 | $508 | $2,064 | $346,359 | $0 | $0 | $0 | $0 | $0 | 7/15/2023 | 30 | $801 | $808 | $383,491 | $0 | $964 | $38,408 | $1,422 | $36,986 | |||||||||||||
73 | 8/15/2023 | 31 | $505 | $2,067 | $344,292 | $0 | $0 | $0 | $0 | $0 | 8/15/2023 | 31 | $799 | $809 | $382,681 | $0 | $964 | $40,093 | $1,530 | $38,563 | |||||||||||||
74 | 9/15/2023 | 32 | $502 | $2,070 | $342,221 | $0 | $0 | $0 | $0 | $0 | 9/15/2023 | 32 | $797 | $811 | $381,871 | $0 | $964 | $41,810 | $1,643 | $40,167 | |||||||||||||
75 | 10/15/2023 | 33 | $499 | $2,073 | $340,148 | $0 | $0 | $0 | $0 | $0 | 10/15/2023 | 33 | $796 | $813 | $381,058 | $0 | $964 | $43,559 | $1,760 | $41,798 | |||||||||||||
76 | 11/15/2023 | 34 | $496 | $2,076 | $338,071 | $0 | $0 | $0 | $0 | $0 | 11/15/2023 | 34 | $794 | $814 | $380,244 | $0 | $964 | $45,341 | $1,883 | $43,458 | |||||||||||||
77 | 12/15/2023 | 35 | $493 | $2,079 | $335,992 | $0 | $0 | $0 | $0 | $0 | 12/15/2023 | 35 | $792 | $816 | $379,428 | $0 | $964 | $47,156 | $2,011 | $45,145 | |||||||||||||
78 | 1/15/2024 | 36 | $490 | $2,083 | $333,909 | $0 | $0 | $0 | $0 | $0 | 1/15/2024 | 36 | $790 | $818 | $378,610 | $0 | $964 | $49,005 | $2,143 | $46,862 | |||||||||||||
79 | 2/15/2024 | 37 | $487 | $2,086 | $331,824 | $0 | $0 | $0 | $0 | $0 | 2/15/2024 | 37 | $789 | $819 | $377,791 | $0 | $964 | $50,890 | $2,281 | $48,608 | |||||||||||||
80 | 3/15/2024 | 38 | $484 | $2,089 | $329,735 | $0 | $0 | $0 | $0 | $0 | 3/15/2024 | 38 | $787 | $821 | $376,970 | $0 | $964 | $52,809 | $2,425 | $50,384 | |||||||||||||
81 | 4/15/2024 | 39 | $481 | $2,092 | $327,644 | $0 | $0 | $0 | $0 | $0 | 4/15/2024 | 39 | $785 | $823 | $376,147 | $0 | $964 | $54,765 | $2,573 | $52,191 | |||||||||||||
82 | 5/15/2024 | 40 | $478 | $2,095 | $325,549 | $0 | $0 | $0 | $0 | $0 | 5/15/2024 | 40 | $784 | $825 | $375,322 | $0 | $964 | $56,757 | $2,727 | $54,029 | |||||||||||||
83 | 6/15/2024 | 41 | $475 | $2,098 | $323,451 | $0 | $0 | $0 | $0 | $0 | 6/15/2024 | 41 | $782 | $826 | $374,496 | $0 | $964 | $58,786 | $2,887 | $55,899 | |||||||||||||
84 | 7/15/2024 | 42 | $472 | $2,101 | $321,350 | $0 | $0 | $0 | $0 | $0 | 7/15/2024 | 42 | $780 | $828 | $373,668 | $0 | $964 | $60,854 | $3,053 | $57,801 | |||||||||||||
85 | 8/15/2024 | 43 | $469 | $2,104 | $319,247 | $0 | $0 | $0 | $0 | $0 | 8/15/2024 | 43 | $778 | $830 | $372,839 | $0 | $964 | $62,961 | $3,224 | $59,737 | |||||||||||||
86 | 9/15/2024 | 44 | $466 | $2,107 | $317,140 | $0 | $0 | $0 | $0 | $0 | 9/15/2024 | 44 | $777 | $831 | $372,007 | $0 | $964 | $65,107 | $3,401 | $61,705 | |||||||||||||
87 | 10/15/2024 | 45 | $462 | $2,110 | $315,030 | $0 | $0 | $0 | $0 | $0 | 10/15/2024 | 45 | $775 | $833 | $371,174 | $0 | $964 | $67,293 | $3,585 | $63,709 | |||||||||||||
88 | 11/15/2024 | 46 | $459 | $2,113 | $312,917 | $0 | $0 | $0 | $0 | $0 | 11/15/2024 | 46 | $773 | $835 | $370,339 | $0 | $964 | $69,521 | $3,774 | $65,746 | |||||||||||||
89 | 12/15/2024 | 47 | $456 | $2,116 | $310,800 | $0 | $0 | $0 | $0 | $0 | 12/15/2024 | 47 | $772 | $837 | $369,503 | $0 | $964 | $71,790 | $3,970 | $67,820 | |||||||||||||
90 | 1/15/2025 | 48 | $453 | $2,119 | $308,681 | $0 | $0 | $0 | $0 | $0 | 1/15/2025 | 48 | $770 | $838 | $368,664 | $0 | $964 | $74,102 | $4,172 | $69,930 | |||||||||||||
91 | 2/15/2025 | 49 | $450 | $2,122 | $306,559 | $0 | $0 | $0 | $0 | $0 | 2/15/2025 | 49 | $768 | $840 | $367,824 | $0 | $964 | $76,457 | $4,381 | $72,076 | |||||||||||||
92 | 3/15/2025 | 50 | $447 | $2,125 | $304,433 | $0 | $0 | $0 | $0 | $0 | 3/15/2025 | 50 | $766 | $842 | $366,982 | $0 | $964 | $78,856 | $4,596 | $74,260 | |||||||||||||
93 | 4/15/2025 | 51 | $444 | $2,129 | $302,305 | $0 | $0 | $0 | $0 | $0 | 4/15/2025 | 51 | $765 | $844 | $366,139 | $0 | $964 | $81,300 | $4,818 | $76,483 | |||||||||||||
94 | 5/15/2025 | 52 | $441 | $2,132 | $300,173 | $0 | $0 | $0 | $0 | $0 | 5/15/2025 | 52 | $763 | $845 | $365,293 | $0 | $964 | $83,791 | $5,047 | $78,744 | |||||||||||||
95 | 6/15/2025 | 53 | $438 | $2,135 | $298,038 | $0 | $0 | $0 | $0 | $0 | 6/15/2025 | 53 | $761 | $847 | $364,446 | $0 | $964 | $86,328 | $5,283 | $81,045 | |||||||||||||
96 | 7/15/2025 | 54 | $435 | $2,138 | $295,901 | $0 | $0 | $0 | $0 | $0 | 7/15/2025 | 54 | $759 | $849 | $363,597 | $0 | $964 | $88,912 | $5,526 | $83,387 | |||||||||||||
97 | 8/15/2025 | 55 | $432 | $2,141 | $293,760 | $0 | $0 | $0 | $0 | $0 | 8/15/2025 | 55 | $757 | $851 | $362,747 | $0 | $964 | $91,546 | $5,776 | $85,770 | |||||||||||||
98 | 9/15/2025 | 56 | $428 | $2,144 | $291,616 | $0 | $0 | $0 | $0 | $0 | 9/15/2025 | 56 | $756 | $852 | $361,894 | $0 | $964 | $94,228 | $6,034 | $88,195 | |||||||||||||
99 | 10/15/2025 | 57 | $425 | $2,147 | $289,468 | $0 | $0 | $0 | $0 | $0 | 10/15/2025 | 57 | $754 | $854 | $361,040 | $0 | $964 | $96,961 | $6,299 | $90,662 | |||||||||||||
100 | 11/15/2025 | 58 | $422 | $2,150 | $287,318 | $0 | $0 | $0 | $0 | $0 | 11/15/2025 | 58 | $752 | $856 | $360,184 | $0 | $964 | $99,745 | $6,572 | $93,173 | |||||||||||||