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 50-year mortgage of $15,138,000.00 at 4.5% interest rate for a $15,208,000.00 home, you need to have a monthly payment of $73,117.22. You will make a total of 600 payments and you will pay off your mortgage on 2064/07. Consult with a Mortgage Specialist
Loan Comparison
You can save $4,046,893.52 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 | $63,487.22 | 4.5% | 600 months | $38,162,333.68 | $22,954,333.68 |
| 50 years | Bi-Weekly | $31,743.61 | 4.5% | 512 months | $34,115,440.16 | $18,907,440.16 |
| 45 years | Monthly | $65,437.64 | 4.5% | 540 months | $35,406,326.14 | $20,198,326.14 |
| 45 years | Bi-Weekly | $32,718.82 | 4.5% | 461 months | $31,871,781.60 | $16,663,781.60 |
| 40 years | Monthly | $68,054.82 | 4.5% | 480 months | $32,736,314.71 | $17,528,314.71 |
| 40 years | Bi-Weekly | $34,027.41 | 4.5% | 409 months | $29,697,464.36 | $14,489,464.36 |
| 35 years | Monthly | $71,641.60 | 4.5% | 420 months | $30,159,473.80 | $14,951,473.80 |
| 35 years | Bi-Weekly | $35,820.80 | 4.5% | 358 months | $27,596,718.77 | $12,388,718.77 |
| 30 years | Monthly | $76,702.02 | 4.5% | 360 months | $27,682,727.99 | $12,474,727.99 |
| 30 years | Bi-Weekly | $38,351.01 | 4.5% | 307 months | $25,573,533.43 | $10,365,533.43 |
| 25 years | Monthly | $84,141.92 | 4.5% | 300 months | $25,312,576.15 | $10,104,576.15 |
| 25 years | Bi-Weekly | $42,070.96 | 4.5% | 256 months | $23,631,573.96 | $8,423,573.96 |
| 20 years | Monthly | $95,770.46 | 4.5% | 240 months | $23,054,911.02 | $7,846,911.02 |
| 20 years | Bi-Weekly | $47,885.23 | 4.5% | 205 months | $21,774,103.53 | $6,566,103.53 |
| 15 years | Monthly | $115,804.68 | 4.5% | 180 months | $20,914,843.13 | $5,706,843.13 |
| 15 years | Bi-Weekly | $57,902.34 | 4.5% | 154 months | $20,003,908.32 | $4,795,908.32 |
| 10 years | Monthly | $156,887.82 | 4.5% | 120 months | $18,896,538.78 | $3,688,538.78 |
| 10 years | Bi-Weekly | $78,443.91 | 4.5% | 103 months | $18,323,231.08 | $3,115,231.08 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2014/08 | $6,719.72 | $56,767.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,131,280.28 |
| 2 | 2014/09 | $6,744.92 | $56,742.30 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,124,535.36 |
| 3 | 2014/10 | $6,770.22 | $56,717.01 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,117,765.14 |
| 4 | 2014/11 | $6,795.60 | $56,691.62 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,110,969.54 |
| 5 | 2014/12 | $6,821.09 | $56,666.14 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,104,148.45 |
| 6 | 2015/01 | $6,846.67 | $56,640.56 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,097,301.78 |
| 7 | 2015/02 | $6,872.34 | $56,614.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,090,429.44 |
| 8 | 2015/03 | $6,898.11 | $56,589.11 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,083,531.33 |
| 9 | 2015/04 | $6,923.98 | $56,563.24 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,076,607.35 |
| 10 | 2015/05 | $6,949.95 | $56,537.28 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,069,657.40 |
| 11 | 2015/06 | $6,976.01 | $56,511.22 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,062,681.40 |
| 12 | 2015/07 | $7,002.17 | $56,485.06 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,055,679.23 |
| 13 | 2015/08 | $7,028.43 | $56,458.80 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,048,650.80 |
| 14 | 2015/09 | $7,054.78 | $56,432.44 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,041,596.02 |
| 15 | 2015/10 | $7,081.24 | $56,405.99 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,034,514.78 |
| 16 | 2015/11 | $7,107.79 | $56,379.43 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,027,406.99 |
| 17 | 2015/12 | $7,134.45 | $56,352.78 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,020,272.54 |
| 18 | 2016/01 | $7,161.20 | $56,326.02 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,013,111.34 |
| 19 | 2016/02 | $7,188.06 | $56,299.17 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $15,005,923.29 |
| 20 | 2016/03 | $7,215.01 | $56,272.21 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,998,708.28 |
| 21 | 2016/04 | $7,242.07 | $56,245.16 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,991,466.21 |
| 22 | 2016/05 | $7,269.22 | $56,218.00 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,984,196.99 |
| 23 | 2016/06 | $7,296.48 | $56,190.74 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,976,900.50 |
| 24 | 2016/07 | $7,323.85 | $56,163.38 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,969,576.66 |
| 25 | 2016/08 | $7,351.31 | $56,135.91 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,962,225.35 |
| 26 | 2016/09 | $7,378.88 | $56,108.35 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,954,846.47 |
| 27 | 2016/10 | $7,406.55 | $56,080.67 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,947,439.92 |
| 28 | 2016/11 | $7,434.32 | $56,052.90 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,940,005.60 |
| 29 | 2016/12 | $7,462.20 | $56,025.02 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,932,543.40 |
| 30 | 2017/01 | $7,490.19 | $55,997.04 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,925,053.21 |
| 31 | 2017/02 | $7,518.27 | $55,968.95 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,917,534.94 |
| 32 | 2017/03 | $7,546.47 | $55,940.76 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,909,988.47 |
| 33 | 2017/04 | $7,574.77 | $55,912.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,902,413.70 |
| 34 | 2017/05 | $7,603.17 | $55,884.05 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,894,810.53 |
| 35 | 2017/06 | $7,631.68 | $55,855.54 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,887,178.85 |
| 36 | 2017/07 | $7,660.30 | $55,826.92 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,879,518.55 |
| 37 | 2017/08 | $7,689.03 | $55,798.19 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,871,829.52 |
| 38 | 2017/09 | $7,717.86 | $55,769.36 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,864,111.66 |
| 39 | 2017/10 | $7,746.80 | $55,740.42 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,856,364.85 |
| 40 | 2017/11 | $7,775.85 | $55,711.37 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,848,589.00 |
| 41 | 2017/12 | $7,805.01 | $55,682.21 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,840,783.98 |
| 42 | 2018/01 | $7,834.28 | $55,652.94 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,832,949.70 |
| 43 | 2018/02 | $7,863.66 | $55,623.56 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,825,086.04 |
| 44 | 2018/03 | $7,893.15 | $55,594.07 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,817,192.89 |
| 45 | 2018/04 | $7,922.75 | $55,564.47 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,809,270.14 |
| 46 | 2018/05 | $7,952.46 | $55,534.76 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,801,317.68 |
| 47 | 2018/06 | $7,982.28 | $55,504.94 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,793,335.40 |
| 48 | 2018/07 | $8,012.22 | $55,475.01 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,785,323.18 |
| 49 | 2018/08 | $8,042.26 | $55,444.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,777,280.92 |
| 50 | 2018/09 | $8,072.42 | $55,414.80 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,769,208.50 |
| 51 | 2018/10 | $8,102.69 | $55,384.53 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,761,105.81 |
| 52 | 2018/11 | $8,133.08 | $55,354.15 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,752,972.74 |
| 53 | 2018/12 | $8,163.58 | $55,323.65 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,744,809.16 |
| 54 | 2019/01 | $8,194.19 | $55,293.03 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,736,614.97 |
| 55 | 2019/02 | $8,224.92 | $55,262.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,728,390.06 |
| 56 | 2019/03 | $8,255.76 | $55,231.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,720,134.30 |
| 57 | 2019/04 | $8,286.72 | $55,200.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,711,847.58 |
| 58 | 2019/05 | $8,317.79 | $55,169.43 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,703,529.78 |
| 59 | 2019/06 | $8,348.99 | $55,138.24 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,695,180.80 |
| 60 | 2019/07 | $8,380.29 | $55,106.93 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,686,800.50 |
| 61 | 2019/08 | $8,411.72 | $55,075.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,678,388.78 |
| 62 | 2019/09 | $8,443.26 | $55,043.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,669,945.52 |
| 63 | 2019/10 | $8,474.93 | $55,012.30 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,661,470.59 |
| 64 | 2019/11 | $8,506.71 | $54,980.51 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,652,963.88 |
| 65 | 2019/12 | $8,538.61 | $54,948.61 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,644,425.27 |
| 66 | 2020/01 | $8,570.63 | $54,916.59 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,635,854.65 |
| 67 | 2020/02 | $8,602.77 | $54,884.45 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,627,251.88 |
| 68 | 2020/03 | $8,635.03 | $54,852.19 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,618,616.85 |
| 69 | 2020/04 | $8,667.41 | $54,819.81 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,609,949.44 |
| 70 | 2020/05 | $8,699.91 | $54,787.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,601,249.53 |
| 71 | 2020/06 | $8,732.54 | $54,754.69 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,592,516.99 |
| 72 | 2020/07 | $8,765.28 | $54,721.94 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,583,751.71 |
| 73 | 2020/08 | $8,798.15 | $54,689.07 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,574,953.55 |
| 74 | 2020/09 | $8,831.15 | $54,656.08 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,566,122.41 |
| 75 | 2020/10 | $8,864.26 | $54,622.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,557,258.14 |
| 76 | 2020/11 | $8,897.50 | $54,589.72 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,548,360.64 |
| 77 | 2020/12 | $8,930.87 | $54,556.35 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,539,429.77 |
| 78 | 2021/01 | $8,964.36 | $54,522.86 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,530,465.41 |
| 79 | 2021/02 | $8,997.98 | $54,489.25 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,521,467.43 |
| 80 | 2021/03 | $9,031.72 | $54,455.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,512,435.71 |
| 81 | 2021/04 | $9,065.59 | $54,421.63 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,503,370.12 |
| 82 | 2021/05 | $9,099.58 | $54,387.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,494,270.53 |
| 83 | 2021/06 | $9,133.71 | $54,353.51 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,485,136.83 |
| 84 | 2021/07 | $9,167.96 | $54,319.26 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,475,968.87 |
| 85 | 2021/08 | $9,202.34 | $54,284.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,466,766.53 |
| 86 | 2021/09 | $9,236.85 | $54,250.37 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,457,529.68 |
| 87 | 2021/10 | $9,271.49 | $54,215.74 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,448,258.19 |
| 88 | 2021/11 | $9,306.25 | $54,180.97 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,438,951.94 |
| 89 | 2021/12 | $9,341.15 | $54,146.07 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,429,610.78 |
| 90 | 2022/01 | $9,376.18 | $54,111.04 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,420,234.60 |
| 91 | 2022/02 | $9,411.34 | $54,075.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,410,823.26 |
| 92 | 2022/03 | $9,446.64 | $54,040.59 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,401,376.62 |
| 93 | 2022/04 | $9,482.06 | $54,005.16 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,391,894.56 |
| 94 | 2022/05 | $9,517.62 | $53,969.60 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,382,376.94 |
| 95 | 2022/06 | $9,553.31 | $53,933.91 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,372,823.64 |
| 96 | 2022/07 | $9,589.13 | $53,898.09 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,363,234.50 |
| 97 | 2022/08 | $9,625.09 | $53,862.13 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,353,609.41 |
| 98 | 2022/09 | $9,661.19 | $53,826.04 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,343,948.22 |
| 99 | 2022/10 | $9,697.42 | $53,789.81 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,334,250.80 |
| 100 | 2022/11 | $9,733.78 | $53,753.44 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,324,517.02 |
| 101 | 2022/12 | $9,770.28 | $53,716.94 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,314,746.74 |
| 102 | 2023/01 | $9,806.92 | $53,680.30 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,304,939.81 |
| 103 | 2023/02 | $9,843.70 | $53,643.52 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,295,096.12 |
| 104 | 2023/03 | $9,880.61 | $53,606.61 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,285,215.50 |
| 105 | 2023/04 | $9,917.66 | $53,569.56 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,275,297.84 |
| 106 | 2023/05 | $9,954.86 | $53,532.37 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,265,342.98 |
| 107 | 2023/06 | $9,992.19 | $53,495.04 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,255,350.80 |
| 108 | 2023/07 | $10,029.66 | $53,457.57 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,245,321.14 |
| 109 | 2023/08 | $10,067.27 | $53,419.95 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,235,253.87 |
| 110 | 2023/09 | $10,105.02 | $53,382.20 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,225,148.85 |
| 111 | 2023/10 | $10,142.91 | $53,344.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,215,005.94 |
| 112 | 2023/11 | $10,180.95 | $53,306.27 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,204,824.98 |
| 113 | 2023/12 | $10,219.13 | $53,268.09 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,194,605.86 |
| 114 | 2024/01 | $10,257.45 | $53,229.77 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,184,348.41 |
| 115 | 2024/02 | $10,295.92 | $53,191.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,174,052.49 |
| 116 | 2024/03 | $10,334.53 | $53,152.70 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,163,717.96 |
| 117 | 2024/04 | $10,373.28 | $53,113.94 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,153,344.68 |
| 118 | 2024/05 | $10,412.18 | $53,075.04 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,142,932.50 |
| 119 | 2024/06 | $10,451.23 | $53,036.00 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,132,481.28 |
| 120 | 2024/07 | $10,490.42 | $52,996.80 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,121,990.86 |
| 121 | 2024/08 | $10,529.76 | $52,957.47 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,111,461.10 |
| 122 | 2024/09 | $10,569.24 | $52,917.98 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,100,891.86 |
| 123 | 2024/10 | $10,608.88 | $52,878.34 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,090,282.98 |
| 124 | 2024/11 | $10,648.66 | $52,838.56 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,079,634.32 |
| 125 | 2024/12 | $10,688.59 | $52,798.63 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,068,945.72 |
| 126 | 2025/01 | $10,728.68 | $52,758.55 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,058,217.05 |
| 127 | 2025/02 | $10,768.91 | $52,718.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,047,448.14 |
| 128 | 2025/03 | $10,809.29 | $52,677.93 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,036,638.85 |
| 129 | 2025/04 | $10,849.83 | $52,637.40 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,025,789.02 |
| 130 | 2025/05 | $10,890.51 | $52,596.71 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,014,898.50 |
| 131 | 2025/06 | $10,931.35 | $52,555.87 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $14,003,967.15 |
| 132 | 2025/07 | $10,972.35 | $52,514.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,992,994.81 |
| 133 | 2025/08 | $11,013.49 | $52,473.73 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,981,981.31 |
| 134 | 2025/09 | $11,054.79 | $52,432.43 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,970,926.52 |
| 135 | 2025/10 | $11,096.25 | $52,390.97 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,959,830.27 |
| 136 | 2025/11 | $11,137.86 | $52,349.36 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,948,692.41 |
| 137 | 2025/12 | $11,179.63 | $52,307.60 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,937,512.79 |
| 138 | 2026/01 | $11,221.55 | $52,265.67 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,926,291.24 |
| 139 | 2026/02 | $11,263.63 | $52,223.59 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,915,027.61 |
| 140 | 2026/03 | $11,305.87 | $52,181.35 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,903,721.74 |
| 141 | 2026/04 | $11,348.27 | $52,138.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,892,373.47 |
| 142 | 2026/05 | $11,390.82 | $52,096.40 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,880,982.65 |
| 143 | 2026/06 | $11,433.54 | $52,053.68 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,869,549.11 |
| 144 | 2026/07 | $11,476.41 | $52,010.81 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,858,072.70 |
| 145 | 2026/08 | $11,519.45 | $51,967.77 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,846,553.25 |
| 146 | 2026/09 | $11,562.65 | $51,924.57 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,834,990.60 |
| 147 | 2026/10 | $11,606.01 | $51,881.21 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,823,384.59 |
| 148 | 2026/11 | $11,649.53 | $51,837.69 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,811,735.06 |
| 149 | 2026/12 | $11,693.22 | $51,794.01 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,800,041.84 |
| 150 | 2027/01 | $11,737.07 | $51,750.16 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,788,304.78 |
| 151 | 2027/02 | $11,781.08 | $51,706.14 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,776,523.70 |
| 152 | 2027/03 | $11,825.26 | $51,661.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,764,698.44 |
| 153 | 2027/04 | $11,869.60 | $51,617.62 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,752,828.84 |
| 154 | 2027/05 | $11,914.11 | $51,573.11 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,740,914.72 |
| 155 | 2027/06 | $11,958.79 | $51,528.43 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,728,955.93 |
| 156 | 2027/07 | $12,003.64 | $51,483.58 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,716,952.29 |
| 157 | 2027/08 | $12,048.65 | $51,438.57 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,704,903.64 |
| 158 | 2027/09 | $12,093.83 | $51,393.39 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,692,809.80 |
| 159 | 2027/10 | $12,139.19 | $51,348.04 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,680,670.62 |
| 160 | 2027/11 | $12,184.71 | $51,302.51 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,668,485.91 |
| 161 | 2027/12 | $12,230.40 | $51,256.82 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,656,255.51 |
| 162 | 2028/01 | $12,276.26 | $51,210.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,643,979.24 |
| 163 | 2028/02 | $12,322.30 | $51,164.92 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,631,656.94 |
| 164 | 2028/03 | $12,368.51 | $51,118.71 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,619,288.43 |
| 165 | 2028/04 | $12,414.89 | $51,072.33 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,606,873.54 |
| 166 | 2028/05 | $12,461.45 | $51,025.78 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,594,412.10 |
| 167 | 2028/06 | $12,508.18 | $50,979.05 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,581,903.92 |
| 168 | 2028/07 | $12,555.08 | $50,932.14 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,569,348.84 |
| 169 | 2028/08 | $12,602.16 | $50,885.06 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,556,746.67 |
| 170 | 2028/09 | $12,649.42 | $50,837.80 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,544,097.25 |
| 171 | 2028/10 | $12,696.86 | $50,790.36 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,531,400.39 |
| 172 | 2028/11 | $12,744.47 | $50,742.75 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,518,655.92 |
| 173 | 2028/12 | $12,792.26 | $50,694.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,505,863.66 |
| 174 | 2029/01 | $12,840.23 | $50,646.99 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,493,023.42 |
| 175 | 2029/02 | $12,888.38 | $50,598.84 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,480,135.04 |
| 176 | 2029/03 | $12,936.72 | $50,550.51 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,467,198.32 |
| 177 | 2029/04 | $12,985.23 | $50,501.99 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,454,213.09 |
| 178 | 2029/05 | $13,033.92 | $50,453.30 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,441,179.17 |
| 179 | 2029/06 | $13,082.80 | $50,404.42 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,428,096.37 |
| 180 | 2029/07 | $13,131.86 | $50,355.36 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,414,964.51 |
| 181 | 2029/08 | $13,181.11 | $50,306.12 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,401,783.40 |
| 182 | 2029/09 | $13,230.54 | $50,256.69 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,388,552.86 |
| 183 | 2029/10 | $13,280.15 | $50,207.07 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,375,272.72 |
| 184 | 2029/11 | $13,329.95 | $50,157.27 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,361,942.77 |
| 185 | 2029/12 | $13,379.94 | $50,107.29 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,348,562.83 |
| 186 | 2030/01 | $13,430.11 | $50,057.11 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,335,132.72 |
| 187 | 2030/02 | $13,480.48 | $50,006.75 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,321,652.24 |
| 188 | 2030/03 | $13,531.03 | $49,956.20 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,308,121.21 |
| 189 | 2030/04 | $13,581.77 | $49,905.45 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,294,539.45 |
| 190 | 2030/05 | $13,632.70 | $49,854.52 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,280,906.75 |
| 191 | 2030/06 | $13,683.82 | $49,803.40 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,267,222.92 |
| 192 | 2030/07 | $13,735.14 | $49,752.09 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,253,487.79 |
| 193 | 2030/08 | $13,786.64 | $49,700.58 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,239,701.14 |
| 194 | 2030/09 | $13,838.34 | $49,648.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,225,862.80 |
| 195 | 2030/10 | $13,890.24 | $49,596.99 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,211,972.56 |
| 196 | 2030/11 | $13,942.33 | $49,544.90 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,198,030.24 |
| 197 | 2030/12 | $13,994.61 | $49,492.61 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,184,035.63 |
| 198 | 2031/01 | $14,047.09 | $49,440.13 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,169,988.54 |
| 199 | 2031/02 | $14,099.77 | $49,387.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,155,888.77 |
| 200 | 2031/03 | $14,152.64 | $49,334.58 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,141,736.13 |
| 201 | 2031/04 | $14,205.71 | $49,281.51 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,127,530.42 |
| 202 | 2031/05 | $14,258.98 | $49,228.24 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,113,271.44 |
| 203 | 2031/06 | $14,312.45 | $49,174.77 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,098,958.98 |
| 204 | 2031/07 | $14,366.13 | $49,121.10 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,084,592.85 |
| 205 | 2031/08 | $14,420.00 | $49,067.22 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,070,172.85 |
| 206 | 2031/09 | $14,474.07 | $49,013.15 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,055,698.78 |
| 207 | 2031/10 | $14,528.35 | $48,958.87 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,041,170.43 |
| 208 | 2031/11 | $14,582.83 | $48,904.39 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,026,587.59 |
| 209 | 2031/12 | $14,637.52 | $48,849.70 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $13,011,950.07 |
| 210 | 2032/01 | $14,692.41 | $48,794.81 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,997,257.66 |
| 211 | 2032/02 | $14,747.51 | $48,739.72 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,982,510.16 |
| 212 | 2032/03 | $14,802.81 | $48,684.41 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,967,707.35 |
| 213 | 2032/04 | $14,858.32 | $48,628.90 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,952,849.03 |
| 214 | 2032/05 | $14,914.04 | $48,573.18 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,937,934.99 |
| 215 | 2032/06 | $14,969.97 | $48,517.26 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,922,965.02 |
| 216 | 2032/07 | $15,026.10 | $48,461.12 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,907,938.92 |
| 217 | 2032/08 | $15,082.45 | $48,404.77 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,892,856.47 |
| 218 | 2032/09 | $15,139.01 | $48,348.21 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,877,717.46 |
| 219 | 2032/10 | $15,195.78 | $48,291.44 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,862,521.67 |
| 220 | 2032/11 | $15,252.77 | $48,234.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,847,268.91 |
| 221 | 2032/12 | $15,309.96 | $48,177.26 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,831,958.94 |
| 222 | 2033/01 | $15,367.38 | $48,119.85 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,816,591.57 |
| 223 | 2033/02 | $15,425.00 | $48,062.22 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,801,166.56 |
| 224 | 2033/03 | $15,482.85 | $48,004.37 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,785,683.71 |
| 225 | 2033/04 | $15,540.91 | $47,946.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,770,142.80 |
| 226 | 2033/05 | $15,599.19 | $47,888.04 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,754,543.62 |
| 227 | 2033/06 | $15,657.68 | $47,829.54 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,738,885.93 |
| 228 | 2033/07 | $15,716.40 | $47,770.82 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,723,169.53 |
| 229 | 2033/08 | $15,775.34 | $47,711.89 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,707,394.20 |
| 230 | 2033/09 | $15,834.49 | $47,652.73 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,691,559.70 |
| 231 | 2033/10 | $15,893.87 | $47,593.35 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,675,665.83 |
| 232 | 2033/11 | $15,953.48 | $47,533.75 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,659,712.35 |
| 233 | 2033/12 | $16,013.30 | $47,473.92 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,643,699.05 |
| 234 | 2034/01 | $16,073.35 | $47,413.87 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,627,625.70 |
| 235 | 2034/02 | $16,133.63 | $47,353.60 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,611,492.07 |
| 236 | 2034/03 | $16,194.13 | $47,293.10 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,595,297.94 |
| 237 | 2034/04 | $16,254.86 | $47,232.37 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,579,043.09 |
| 238 | 2034/05 | $16,315.81 | $47,171.41 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,562,727.28 |
| 239 | 2034/06 | $16,377.00 | $47,110.23 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,546,350.28 |
| 240 | 2034/07 | $16,438.41 | $47,048.81 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,529,911.87 |
| 241 | 2034/08 | $16,500.05 | $46,987.17 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,513,411.82 |
| 242 | 2034/09 | $16,561.93 | $46,925.29 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,496,849.89 |
| 243 | 2034/10 | $16,624.04 | $46,863.19 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,480,225.86 |
| 244 | 2034/11 | $16,686.38 | $46,800.85 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,463,539.48 |
| 245 | 2034/12 | $16,748.95 | $46,738.27 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,446,790.53 |
| 246 | 2035/01 | $16,811.76 | $46,675.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,429,978.77 |
| 247 | 2035/02 | $16,874.80 | $46,612.42 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,413,103.97 |
| 248 | 2035/03 | $16,938.08 | $46,549.14 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,396,165.89 |
| 249 | 2035/04 | $17,001.60 | $46,485.62 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,379,164.29 |
| 250 | 2035/05 | $17,065.36 | $46,421.87 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,362,098.93 |
| 251 | 2035/06 | $17,129.35 | $46,357.87 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,344,969.58 |
| 252 | 2035/07 | $17,193.59 | $46,293.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,327,775.99 |
| 253 | 2035/08 | $17,258.06 | $46,229.16 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,310,517.93 |
| 254 | 2035/09 | $17,322.78 | $46,164.44 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,293,195.15 |
| 255 | 2035/10 | $17,387.74 | $46,099.48 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,275,807.41 |
| 256 | 2035/11 | $17,452.95 | $46,034.28 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,258,354.46 |
| 257 | 2035/12 | $17,518.39 | $45,968.83 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,240,836.07 |
| 258 | 2036/01 | $17,584.09 | $45,903.14 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,223,251.98 |
| 259 | 2036/02 | $17,650.03 | $45,837.19 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,205,601.95 |
| 260 | 2036/03 | $17,716.22 | $45,771.01 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,187,885.74 |
| 261 | 2036/04 | $17,782.65 | $45,704.57 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,170,103.08 |
| 262 | 2036/05 | $17,849.34 | $45,637.89 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,152,253.75 |
| 263 | 2036/06 | $17,916.27 | $45,570.95 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,134,337.48 |
| 264 | 2036/07 | $17,983.46 | $45,503.77 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,116,354.02 |
| 265 | 2036/08 | $18,050.90 | $45,436.33 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,098,303.12 |
| 266 | 2036/09 | $18,118.59 | $45,368.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,080,184.54 |
| 267 | 2036/10 | $18,186.53 | $45,300.69 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,061,998.01 |
| 268 | 2036/11 | $18,254.73 | $45,232.49 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,043,743.28 |
| 269 | 2036/12 | $18,323.19 | $45,164.04 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,025,420.09 |
| 270 | 2037/01 | $18,391.90 | $45,095.33 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $12,007,028.19 |
| 271 | 2037/02 | $18,460.87 | $45,026.36 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,988,567.33 |
| 272 | 2037/03 | $18,530.10 | $44,957.13 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,970,037.23 |
| 273 | 2037/04 | $18,599.58 | $44,887.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,951,437.65 |
| 274 | 2037/05 | $18,669.33 | $44,817.89 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,932,768.32 |
| 275 | 2037/06 | $18,739.34 | $44,747.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,914,028.98 |
| 276 | 2037/07 | $18,809.61 | $44,677.61 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,895,219.36 |
| 277 | 2037/08 | $18,880.15 | $44,607.07 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,876,339.21 |
| 278 | 2037/09 | $18,950.95 | $44,536.27 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,857,388.26 |
| 279 | 2037/10 | $19,022.02 | $44,465.21 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,838,366.24 |
| 280 | 2037/11 | $19,093.35 | $44,393.87 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,819,272.89 |
| 281 | 2037/12 | $19,164.95 | $44,322.27 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,800,107.95 |
| 282 | 2038/01 | $19,236.82 | $44,250.40 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,780,871.13 |
| 283 | 2038/02 | $19,308.96 | $44,178.27 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,761,562.17 |
| 284 | 2038/03 | $19,381.36 | $44,105.86 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,742,180.81 |
| 285 | 2038/04 | $19,454.04 | $44,033.18 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,722,726.76 |
| 286 | 2038/05 | $19,527.00 | $43,960.23 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,703,199.76 |
| 287 | 2038/06 | $19,600.22 | $43,887.00 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,683,599.54 |
| 288 | 2038/07 | $19,673.72 | $43,813.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,663,925.82 |
| 289 | 2038/08 | $19,747.50 | $43,739.72 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,644,178.32 |
| 290 | 2038/09 | $19,821.55 | $43,665.67 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,624,356.76 |
| 291 | 2038/10 | $19,895.88 | $43,591.34 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,604,460.88 |
| 292 | 2038/11 | $19,970.49 | $43,516.73 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,584,490.38 |
| 293 | 2038/12 | $20,045.38 | $43,441.84 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,564,445.00 |
| 294 | 2039/01 | $20,120.55 | $43,366.67 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,544,324.44 |
| 295 | 2039/02 | $20,196.01 | $43,291.22 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,524,128.44 |
| 296 | 2039/03 | $20,271.74 | $43,215.48 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,503,856.70 |
| 297 | 2039/04 | $20,347.76 | $43,139.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,483,508.94 |
| 298 | 2039/05 | $20,424.06 | $43,063.16 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,463,084.87 |
| 299 | 2039/06 | $20,500.65 | $42,986.57 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,442,584.22 |
| 300 | 2039/07 | $20,577.53 | $42,909.69 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,422,006.69 |
| 301 | 2039/08 | $20,654.70 | $42,832.53 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,401,351.99 |
| 302 | 2039/09 | $20,732.15 | $42,755.07 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,380,619.83 |
| 303 | 2039/10 | $20,809.90 | $42,677.32 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,359,809.94 |
| 304 | 2039/11 | $20,887.94 | $42,599.29 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,338,922.00 |
| 305 | 2039/12 | $20,966.27 | $42,520.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,317,955.74 |
| 306 | 2040/01 | $21,044.89 | $42,442.33 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,296,910.85 |
| 307 | 2040/02 | $21,123.81 | $42,363.42 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,275,787.04 |
| 308 | 2040/03 | $21,203.02 | $42,284.20 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,254,584.02 |
| 309 | 2040/04 | $21,282.53 | $42,204.69 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,233,301.49 |
| 310 | 2040/05 | $21,362.34 | $42,124.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,211,939.14 |
| 311 | 2040/06 | $21,442.45 | $42,044.77 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,190,496.69 |
| 312 | 2040/07 | $21,522.86 | $41,964.36 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,168,973.83 |
| 313 | 2040/08 | $21,603.57 | $41,883.65 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,147,370.26 |
| 314 | 2040/09 | $21,684.58 | $41,802.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,125,685.68 |
| 315 | 2040/10 | $21,765.90 | $41,721.32 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,103,919.78 |
| 316 | 2040/11 | $21,847.52 | $41,639.70 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,082,072.25 |
| 317 | 2040/12 | $21,929.45 | $41,557.77 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,060,142.80 |
| 318 | 2041/01 | $22,011.69 | $41,475.54 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,038,131.11 |
| 319 | 2041/02 | $22,094.23 | $41,392.99 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $11,016,036.88 |
| 320 | 2041/03 | $22,177.08 | $41,310.14 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,993,859.80 |
| 321 | 2041/04 | $22,260.25 | $41,226.97 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,971,599.55 |
| 322 | 2041/05 | $22,343.72 | $41,143.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,949,255.82 |
| 323 | 2041/06 | $22,427.51 | $41,059.71 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,926,828.31 |
| 324 | 2041/07 | $22,511.62 | $40,975.61 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,904,316.69 |
| 325 | 2041/08 | $22,596.04 | $40,891.19 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,881,720.66 |
| 326 | 2041/09 | $22,680.77 | $40,806.45 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,859,039.89 |
| 327 | 2041/10 | $22,765.82 | $40,721.40 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,836,274.07 |
| 328 | 2041/11 | $22,851.20 | $40,636.03 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,813,422.87 |
| 329 | 2041/12 | $22,936.89 | $40,550.34 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,790,485.98 |
| 330 | 2042/01 | $23,022.90 | $40,464.32 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,767,463.08 |
| 331 | 2042/02 | $23,109.24 | $40,377.99 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,744,353.85 |
| 332 | 2042/03 | $23,195.90 | $40,291.33 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,721,157.95 |
| 333 | 2042/04 | $23,282.88 | $40,204.34 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,697,875.07 |
| 334 | 2042/05 | $23,370.19 | $40,117.03 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,674,504.88 |
| 335 | 2042/06 | $23,457.83 | $40,029.39 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,651,047.05 |
| 336 | 2042/07 | $23,545.80 | $39,941.43 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,627,501.25 |
| 337 | 2042/08 | $23,634.09 | $39,853.13 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,603,867.16 |
| 338 | 2042/09 | $23,722.72 | $39,764.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,580,144.44 |
| 339 | 2042/10 | $23,811.68 | $39,675.54 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,556,332.76 |
| 340 | 2042/11 | $23,900.97 | $39,586.25 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,532,431.78 |
| 341 | 2042/12 | $23,990.60 | $39,496.62 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,508,441.18 |
| 342 | 2043/01 | $24,080.57 | $39,406.65 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,484,360.61 |
| 343 | 2043/02 | $24,170.87 | $39,316.35 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,460,189.74 |
| 344 | 2043/03 | $24,261.51 | $39,225.71 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,435,928.23 |
| 345 | 2043/04 | $24,352.49 | $39,134.73 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,411,575.74 |
| 346 | 2043/05 | $24,443.81 | $39,043.41 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,387,131.92 |
| 347 | 2043/06 | $24,535.48 | $38,951.74 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,362,596.45 |
| 348 | 2043/07 | $24,627.49 | $38,859.74 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,337,968.96 |
| 349 | 2043/08 | $24,719.84 | $38,767.38 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,313,249.12 |
| 350 | 2043/09 | $24,812.54 | $38,674.68 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,288,436.58 |
| 351 | 2043/10 | $24,905.59 | $38,581.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,263,531.00 |
| 352 | 2043/11 | $24,998.98 | $38,488.24 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,238,532.01 |
| 353 | 2043/12 | $25,092.73 | $38,394.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,213,439.29 |
| 354 | 2044/01 | $25,186.83 | $38,300.40 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,188,252.46 |
| 355 | 2044/02 | $25,281.28 | $38,205.95 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,162,971.18 |
| 356 | 2044/03 | $25,376.08 | $38,111.14 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,137,595.10 |
| 357 | 2044/04 | $25,471.24 | $38,015.98 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,112,123.86 |
| 358 | 2044/05 | $25,566.76 | $37,920.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,086,557.10 |
| 359 | 2044/06 | $25,662.63 | $37,824.59 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,060,894.47 |
| 360 | 2044/07 | $25,758.87 | $37,728.35 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,035,135.60 |
| 361 | 2044/08 | $25,855.46 | $37,631.76 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $10,009,280.14 |
| 362 | 2044/09 | $25,952.42 | $37,534.80 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,983,327.72 |
| 363 | 2044/10 | $26,049.74 | $37,437.48 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,957,277.97 |
| 364 | 2044/11 | $26,147.43 | $37,339.79 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,931,130.54 |
| 365 | 2044/12 | $26,245.48 | $37,241.74 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,904,885.06 |
| 366 | 2045/01 | $26,343.90 | $37,143.32 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,878,541.15 |
| 367 | 2045/02 | $26,442.69 | $37,044.53 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,852,098.46 |
| 368 | 2045/03 | $26,541.85 | $36,945.37 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,825,556.61 |
| 369 | 2045/04 | $26,641.39 | $36,845.84 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,798,915.22 |
| 370 | 2045/05 | $26,741.29 | $36,745.93 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,772,173.93 |
| 371 | 2045/06 | $26,841.57 | $36,645.65 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,745,332.36 |
| 372 | 2045/07 | $26,942.23 | $36,545.00 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,718,390.13 |
| 373 | 2045/08 | $27,043.26 | $36,443.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,691,346.87 |
| 374 | 2045/09 | $27,144.67 | $36,342.55 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,664,202.20 |
| 375 | 2045/10 | $27,246.46 | $36,240.76 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,636,955.74 |
| 376 | 2045/11 | $27,348.64 | $36,138.58 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,609,607.10 |
| 377 | 2045/12 | $27,451.20 | $36,036.03 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,582,155.90 |
| 378 | 2046/01 | $27,554.14 | $35,933.08 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,554,601.76 |
| 379 | 2046/02 | $27,657.47 | $35,829.76 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,526,944.30 |
| 380 | 2046/03 | $27,761.18 | $35,726.04 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,499,183.12 |
| 381 | 2046/04 | $27,865.29 | $35,621.94 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,471,317.83 |
| 382 | 2046/05 | $27,969.78 | $35,517.44 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,443,348.05 |
| 383 | 2046/06 | $28,074.67 | $35,412.56 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,415,273.38 |
| 384 | 2046/07 | $28,179.95 | $35,307.28 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,387,093.43 |
| 385 | 2046/08 | $28,285.62 | $35,201.60 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,358,807.81 |
| 386 | 2046/09 | $28,391.69 | $35,095.53 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,330,416.12 |
| 387 | 2046/10 | $28,498.16 | $34,989.06 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,301,917.96 |
| 388 | 2046/11 | $28,605.03 | $34,882.19 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,273,312.93 |
| 389 | 2046/12 | $28,712.30 | $34,774.92 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,244,600.63 |
| 390 | 2047/01 | $28,819.97 | $34,667.25 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,215,780.66 |
| 391 | 2047/02 | $28,928.05 | $34,559.18 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,186,852.61 |
| 392 | 2047/03 | $29,036.53 | $34,450.70 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,157,816.09 |
| 393 | 2047/04 | $29,145.41 | $34,341.81 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,128,670.67 |
| 394 | 2047/05 | $29,254.71 | $34,232.52 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,099,415.97 |
| 395 | 2047/06 | $29,364.41 | $34,122.81 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,070,051.55 |
| 396 | 2047/07 | $29,474.53 | $34,012.69 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,040,577.02 |
| 397 | 2047/08 | $29,585.06 | $33,902.16 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $9,010,991.96 |
| 398 | 2047/09 | $29,696.00 | $33,791.22 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,981,295.96 |
| 399 | 2047/10 | $29,807.36 | $33,679.86 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,951,488.60 |
| 400 | 2047/11 | $29,919.14 | $33,568.08 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,921,569.46 |
| 401 | 2047/12 | $30,031.34 | $33,455.89 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,891,538.12 |
| 402 | 2048/01 | $30,143.95 | $33,343.27 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,861,394.17 |
| 403 | 2048/02 | $30,256.99 | $33,230.23 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,831,137.17 |
| 404 | 2048/03 | $30,370.46 | $33,116.76 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,800,766.71 |
| 405 | 2048/04 | $30,484.35 | $33,002.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,770,282.36 |
| 406 | 2048/05 | $30,598.66 | $32,888.56 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,739,683.70 |
| 407 | 2048/06 | $30,713.41 | $32,773.81 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,708,970.29 |
| 408 | 2048/07 | $30,828.58 | $32,658.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,678,141.71 |
| 409 | 2048/08 | $30,944.19 | $32,543.03 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,647,197.52 |
| 410 | 2048/09 | $31,060.23 | $32,426.99 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,616,137.28 |
| 411 | 2048/10 | $31,176.71 | $32,310.51 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,584,960.58 |
| 412 | 2048/11 | $31,293.62 | $32,193.60 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,553,666.96 |
| 413 | 2048/12 | $31,410.97 | $32,076.25 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,522,255.98 |
| 414 | 2049/01 | $31,528.76 | $31,958.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,490,727.22 |
| 415 | 2049/02 | $31,647.00 | $31,840.23 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,459,080.23 |
| 416 | 2049/03 | $31,765.67 | $31,721.55 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,427,314.55 |
| 417 | 2049/04 | $31,884.79 | $31,602.43 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,395,429.76 |
| 418 | 2049/05 | $32,004.36 | $31,482.86 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,363,425.40 |
| 419 | 2049/06 | $32,124.38 | $31,362.85 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,331,301.02 |
| 420 | 2049/07 | $32,244.84 | $31,242.38 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,299,056.18 |
| 421 | 2049/08 | $32,365.76 | $31,121.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,266,690.42 |
| 422 | 2049/09 | $32,487.13 | $31,000.09 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,234,203.28 |
| 423 | 2049/10 | $32,608.96 | $30,878.26 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,201,594.32 |
| 424 | 2049/11 | $32,731.24 | $30,755.98 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,168,863.08 |
| 425 | 2049/12 | $32,853.99 | $30,633.24 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,136,009.09 |
| 426 | 2050/01 | $32,977.19 | $30,510.03 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,103,031.90 |
| 427 | 2050/02 | $33,100.85 | $30,386.37 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,069,931.05 |
| 428 | 2050/03 | $33,224.98 | $30,262.24 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,036,706.07 |
| 429 | 2050/04 | $33,349.58 | $30,137.65 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $8,003,356.49 |
| 430 | 2050/05 | $33,474.64 | $30,012.59 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,969,881.86 |
| 431 | 2050/06 | $33,600.17 | $29,887.06 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,936,281.69 |
| 432 | 2050/07 | $33,726.17 | $29,761.06 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,902,555.52 |
| 433 | 2050/08 | $33,852.64 | $29,634.58 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,868,702.88 |
| 434 | 2050/09 | $33,979.59 | $29,507.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,834,723.30 |
| 435 | 2050/10 | $34,107.01 | $29,380.21 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,800,616.29 |
| 436 | 2050/11 | $34,234.91 | $29,252.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,766,381.38 |
| 437 | 2050/12 | $34,363.29 | $29,123.93 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,732,018.08 |
| 438 | 2051/01 | $34,492.15 | $28,995.07 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,697,525.93 |
| 439 | 2051/02 | $34,621.50 | $28,865.72 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,662,904.43 |
| 440 | 2051/03 | $34,751.33 | $28,735.89 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,628,153.10 |
| 441 | 2051/04 | $34,881.65 | $28,605.57 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,593,271.45 |
| 442 | 2051/05 | $35,012.45 | $28,474.77 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,558,258.99 |
| 443 | 2051/06 | $35,143.75 | $28,343.47 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,523,115.24 |
| 444 | 2051/07 | $35,275.54 | $28,211.68 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,487,839.70 |
| 445 | 2051/08 | $35,407.82 | $28,079.40 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,452,431.88 |
| 446 | 2051/09 | $35,540.60 | $27,946.62 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,416,891.27 |
| 447 | 2051/10 | $35,673.88 | $27,813.34 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,381,217.39 |
| 448 | 2051/11 | $35,807.66 | $27,679.57 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,345,409.74 |
| 449 | 2051/12 | $35,941.94 | $27,545.29 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,309,467.80 |
| 450 | 2052/01 | $36,076.72 | $27,410.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,273,391.08 |
| 451 | 2052/02 | $36,212.01 | $27,275.22 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,237,179.07 |
| 452 | 2052/03 | $36,347.80 | $27,139.42 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,200,831.27 |
| 453 | 2052/04 | $36,484.11 | $27,003.12 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,164,347.17 |
| 454 | 2052/05 | $36,620.92 | $26,866.30 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,127,726.25 |
| 455 | 2052/06 | $36,758.25 | $26,728.97 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,090,968.00 |
| 456 | 2052/07 | $36,896.09 | $26,591.13 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,054,071.90 |
| 457 | 2052/08 | $37,034.45 | $26,452.77 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $7,017,037.45 |
| 458 | 2052/09 | $37,173.33 | $26,313.89 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,979,864.12 |
| 459 | 2052/10 | $37,312.73 | $26,174.49 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,942,551.39 |
| 460 | 2052/11 | $37,452.66 | $26,034.57 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,905,098.73 |
| 461 | 2052/12 | $37,593.10 | $25,894.12 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,867,505.63 |
| 462 | 2053/01 | $37,734.08 | $25,753.15 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,829,771.55 |
| 463 | 2053/02 | $37,875.58 | $25,611.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,791,895.97 |
| 464 | 2053/03 | $38,017.61 | $25,469.61 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,753,878.36 |
| 465 | 2053/04 | $38,160.18 | $25,327.04 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,715,718.18 |
| 466 | 2053/05 | $38,303.28 | $25,183.94 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,677,414.90 |
| 467 | 2053/06 | $38,446.92 | $25,040.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,638,967.98 |
| 468 | 2053/07 | $38,591.09 | $24,896.13 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,600,376.89 |
| 469 | 2053/08 | $38,735.81 | $24,751.41 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,561,641.08 |
| 470 | 2053/09 | $38,881.07 | $24,606.15 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,522,760.01 |
| 471 | 2053/10 | $39,026.87 | $24,460.35 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,483,733.14 |
| 472 | 2053/11 | $39,173.22 | $24,314.00 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,444,559.92 |
| 473 | 2053/12 | $39,320.12 | $24,167.10 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,405,239.79 |
| 474 | 2054/01 | $39,467.57 | $24,019.65 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,365,772.22 |
| 475 | 2054/02 | $39,615.58 | $23,871.65 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,326,156.64 |
| 476 | 2054/03 | $39,764.14 | $23,723.09 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,286,392.51 |
| 477 | 2054/04 | $39,913.25 | $23,573.97 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,246,479.26 |
| 478 | 2054/05 | $40,062.93 | $23,424.30 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,206,416.33 |
| 479 | 2054/06 | $40,213.16 | $23,274.06 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,166,203.17 |
| 480 | 2054/07 | $40,363.96 | $23,123.26 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,125,839.21 |
| 481 | 2054/08 | $40,515.33 | $22,971.90 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,085,323.88 |
| 482 | 2054/09 | $40,667.26 | $22,819.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,044,656.62 |
| 483 | 2054/10 | $40,819.76 | $22,667.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $6,003,836.86 |
| 484 | 2054/11 | $40,972.83 | $22,514.39 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,962,864.03 |
| 485 | 2054/12 | $41,126.48 | $22,360.74 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,921,737.55 |
| 486 | 2055/01 | $41,280.71 | $22,206.52 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,880,456.84 |
| 487 | 2055/02 | $41,435.51 | $22,051.71 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,839,021.33 |
| 488 | 2055/03 | $41,590.89 | $21,896.33 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,797,430.44 |
| 489 | 2055/04 | $41,746.86 | $21,740.36 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,755,683.58 |
| 490 | 2055/05 | $41,903.41 | $21,583.81 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,713,780.17 |
| 491 | 2055/06 | $42,060.55 | $21,426.68 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,671,719.62 |
| 492 | 2055/07 | $42,218.27 | $21,268.95 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,629,501.35 |
| 493 | 2055/08 | $42,376.59 | $21,110.63 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,587,124.76 |
| 494 | 2055/09 | $42,535.50 | $20,951.72 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,544,589.25 |
| 495 | 2055/10 | $42,695.01 | $20,792.21 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,501,894.24 |
| 496 | 2055/11 | $42,855.12 | $20,632.10 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,459,039.12 |
| 497 | 2055/12 | $43,015.83 | $20,471.40 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,416,023.29 |
| 498 | 2056/01 | $43,177.14 | $20,310.09 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,372,846.16 |
| 499 | 2056/02 | $43,339.05 | $20,148.17 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,329,507.11 |
| 500 | 2056/03 | $43,501.57 | $19,985.65 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,286,005.54 |
| 501 | 2056/04 | $43,664.70 | $19,822.52 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,242,340.83 |
| 502 | 2056/05 | $43,828.44 | $19,658.78 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,198,512.39 |
| 503 | 2056/06 | $43,992.80 | $19,494.42 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,154,519.59 |
| 504 | 2056/07 | $44,157.77 | $19,329.45 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,110,361.81 |
| 505 | 2056/08 | $44,323.37 | $19,163.86 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,066,038.45 |
| 506 | 2056/09 | $44,489.58 | $18,997.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $5,021,548.87 |
| 507 | 2056/10 | $44,656.41 | $18,830.81 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,976,892.45 |
| 508 | 2056/11 | $44,823.88 | $18,663.35 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,932,068.58 |
| 509 | 2056/12 | $44,991.97 | $18,495.26 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,887,076.61 |
| 510 | 2057/01 | $45,160.69 | $18,326.54 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,841,915.93 |
| 511 | 2057/02 | $45,330.04 | $18,157.18 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,796,585.89 |
| 512 | 2057/03 | $45,500.03 | $17,987.20 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,751,085.86 |
| 513 | 2057/04 | $45,670.65 | $17,816.57 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,705,415.21 |
| 514 | 2057/05 | $45,841.92 | $17,645.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,659,573.30 |
| 515 | 2057/06 | $46,013.82 | $17,473.40 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,613,559.47 |
| 516 | 2057/07 | $46,186.37 | $17,300.85 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,567,373.10 |
| 517 | 2057/08 | $46,359.57 | $17,127.65 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,521,013.53 |
| 518 | 2057/09 | $46,533.42 | $16,953.80 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,474,480.10 |
| 519 | 2057/10 | $46,707.92 | $16,779.30 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,427,772.18 |
| 520 | 2057/11 | $46,883.08 | $16,604.15 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,380,889.10 |
| 521 | 2057/12 | $47,058.89 | $16,428.33 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,333,830.22 |
| 522 | 2058/01 | $47,235.36 | $16,251.86 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,286,594.86 |
| 523 | 2058/02 | $47,412.49 | $16,074.73 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,239,182.36 |
| 524 | 2058/03 | $47,590.29 | $15,896.93 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,191,592.07 |
| 525 | 2058/04 | $47,768.75 | $15,718.47 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,143,823.32 |
| 526 | 2058/05 | $47,947.89 | $15,539.34 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,095,875.44 |
| 527 | 2058/06 | $48,127.69 | $15,359.53 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $4,047,747.75 |
| 528 | 2058/07 | $48,308.17 | $15,179.05 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,999,439.58 |
| 529 | 2058/08 | $48,489.32 | $14,997.90 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,950,950.25 |
| 530 | 2058/09 | $48,671.16 | $14,816.06 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,902,279.09 |
| 531 | 2058/10 | $48,853.68 | $14,633.55 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,853,425.42 |
| 532 | 2058/11 | $49,036.88 | $14,450.35 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,804,388.54 |
| 533 | 2058/12 | $49,220.77 | $14,266.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,755,167.78 |
| 534 | 2059/01 | $49,405.34 | $14,081.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,705,762.43 |
| 535 | 2059/02 | $49,590.61 | $13,896.61 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,656,171.82 |
| 536 | 2059/03 | $49,776.58 | $13,710.64 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,606,395.24 |
| 537 | 2059/04 | $49,963.24 | $13,523.98 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,556,432.00 |
| 538 | 2059/05 | $50,150.60 | $13,336.62 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,506,281.40 |
| 539 | 2059/06 | $50,338.67 | $13,148.56 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,455,942.73 |
| 540 | 2059/07 | $50,527.44 | $12,959.79 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,405,415.29 |
| 541 | 2059/08 | $50,716.92 | $12,770.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,354,698.38 |
| 542 | 2059/09 | $50,907.10 | $12,580.12 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,303,791.27 |
| 543 | 2059/10 | $51,098.01 | $12,389.22 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,252,693.27 |
| 544 | 2059/11 | $51,289.62 | $12,197.60 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,201,403.64 |
| 545 | 2059/12 | $51,481.96 | $12,005.26 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,149,921.68 |
| 546 | 2060/01 | $51,675.02 | $11,812.21 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,098,246.67 |
| 547 | 2060/02 | $51,868.80 | $11,618.43 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $3,046,377.87 |
| 548 | 2060/03 | $52,063.31 | $11,423.92 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,994,314.56 |
| 549 | 2060/04 | $52,258.54 | $11,228.68 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,942,056.02 |
| 550 | 2060/05 | $52,454.51 | $11,032.71 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,889,601.51 |
| 551 | 2060/06 | $52,651.22 | $10,836.01 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,836,950.29 |
| 552 | 2060/07 | $52,848.66 | $10,638.56 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,784,101.63 |
| 553 | 2060/08 | $53,046.84 | $10,440.38 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,731,054.79 |
| 554 | 2060/09 | $53,245.77 | $10,241.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,677,809.02 |
| 555 | 2060/10 | $53,445.44 | $10,041.78 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,624,363.58 |
| 556 | 2060/11 | $53,645.86 | $9,841.36 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,570,717.72 |
| 557 | 2060/12 | $53,847.03 | $9,640.19 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,516,870.69 |
| 558 | 2061/01 | $54,048.96 | $9,438.27 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,462,821.74 |
| 559 | 2061/02 | $54,251.64 | $9,235.58 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,408,570.09 |
| 560 | 2061/03 | $54,455.08 | $9,032.14 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,354,115.01 |
| 561 | 2061/04 | $54,659.29 | $8,827.93 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,299,455.72 |
| 562 | 2061/05 | $54,864.26 | $8,622.96 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,244,591.45 |
| 563 | 2061/06 | $55,070.00 | $8,417.22 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,189,521.45 |
| 564 | 2061/07 | $55,276.52 | $8,210.71 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,134,244.93 |
| 565 | 2061/08 | $55,483.80 | $8,003.42 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,078,761.13 |
| 566 | 2061/09 | $55,691.87 | $7,795.35 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $2,023,069.26 |
| 567 | 2061/10 | $55,900.71 | $7,586.51 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,967,168.55 |
| 568 | 2061/11 | $56,110.34 | $7,376.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,911,058.20 |
| 569 | 2061/12 | $56,320.75 | $7,166.47 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,854,737.45 |
| 570 | 2062/01 | $56,531.96 | $6,955.27 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,798,205.49 |
| 571 | 2062/02 | $56,743.95 | $6,743.27 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,741,461.54 |
| 572 | 2062/03 | $56,956.74 | $6,530.48 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,684,504.80 |
| 573 | 2062/04 | $57,170.33 | $6,316.89 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,627,334.47 |
| 574 | 2062/05 | $57,384.72 | $6,102.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,569,949.75 |
| 575 | 2062/06 | $57,599.91 | $5,887.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,512,349.84 |
| 576 | 2062/07 | $57,815.91 | $5,671.31 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,454,533.93 |
| 577 | 2062/08 | $58,032.72 | $5,454.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,396,501.21 |
| 578 | 2062/09 | $58,250.34 | $5,236.88 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,338,250.86 |
| 579 | 2062/10 | $58,468.78 | $5,018.44 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,279,782.08 |
| 580 | 2062/11 | $58,688.04 | $4,799.18 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,221,094.04 |
| 581 | 2062/12 | $58,908.12 | $4,579.10 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,162,185.92 |
| 582 | 2063/01 | $59,129.03 | $4,358.20 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,103,056.90 |
| 583 | 2063/02 | $59,350.76 | $4,136.46 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $1,043,706.14 |
| 584 | 2063/03 | $59,573.32 | $3,913.90 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $984,132.81 |
| 585 | 2063/04 | $59,796.72 | $3,690.50 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $924,336.09 |
| 586 | 2063/05 | $60,020.96 | $3,466.26 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $864,315.13 |
| 587 | 2063/06 | $60,246.04 | $3,241.18 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $804,069.08 |
| 588 | 2063/07 | $60,471.96 | $3,015.26 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $743,597.12 |
| 589 | 2063/08 | $60,698.73 | $2,788.49 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $682,898.39 |
| 590 | 2063/09 | $60,926.35 | $2,560.87 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $621,972.03 |
| 591 | 2063/10 | $61,154.83 | $2,332.40 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $560,817.21 |
| 592 | 2063/11 | $61,384.16 | $2,103.06 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $499,433.05 |
| 593 | 2063/12 | $61,614.35 | $1,872.87 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $437,818.70 |
| 594 | 2064/01 | $61,845.40 | $1,641.82 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $375,973.30 |
| 595 | 2064/02 | $62,077.32 | $1,409.90 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $313,895.97 |
| 596 | 2064/03 | $62,310.11 | $1,177.11 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $251,585.86 |
| 597 | 2064/04 | $62,543.78 | $943.45 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $189,042.08 |
| 598 | 2064/05 | $62,778.31 | $708.91 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $126,263.77 |
| 599 | 2064/06 | $63,013.73 | $473.49 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $63,250.04 |
| 600 | 2064/07 | $63,250.04 | $237.19 | $0.00 | $9,505.00 | $125.00 | $73,117.22 | $0.00 |
| Totals | $15,138,000.00 | $22,954,333.68 | $0.00 | $5,703,000.00 | $75,000.00 | $43,870,333.68 |
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.