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 $21,959,000.00 at 4.5% interest rate for a $22,009,000.00 home, you need to have a monthly payment of $117,185.34 ~ $119,015.25. You will make a total of 480 payments and you will pay off your mortgage on 2064/12. Consult with a Mortgage Specialist
Loan Comparison
You can save $4,408,119.63 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 | $92,093.80 | 4.5% | 600 months | $55,306,279.24 | $33,297,279.24 |
| 50 years | Bi-Weekly | $46,046.90 | 4.5% | 512 months | $49,435,904.38 | $27,426,904.38 |
| 45 years | Monthly | $94,923.05 | 4.5% | 540 months | $51,308,447.99 | $29,299,447.99 |
| 45 years | Bi-Weekly | $47,461.53 | 4.5% | 461 months | $46,181,280.36 | $24,172,280.36 |
| 40 years | Monthly | $98,719.50 | 4.5% | 480 months | $47,435,361.66 | $25,426,361.66 |
| 40 years | Bi-Weekly | $49,359.75 | 4.5% | 409 months | $43,027,242.03 | $21,018,242.03 |
| 35 years | Monthly | $103,922.45 | 4.5% | 420 months | $43,697,427.35 | $21,688,427.35 |
| 35 years | Bi-Weekly | $51,961.23 | 4.5% | 358 months | $39,979,925.85 | $17,970,925.85 |
| 30 years | Monthly | $111,263.03 | 4.5% | 360 months | $40,104,689.79 | $18,095,689.79 |
| 30 years | Bi-Weekly | $55,631.52 | 4.5% | 307 months | $37,045,117.62 | $15,036,117.62 |
| 25 years | Monthly | $122,055.25 | 4.5% | 300 months | $36,666,576.15 | $14,657,576.15 |
| 25 years | Bi-Weekly | $61,027.63 | 4.5% | 256 months | $34,228,134.66 | $12,219,134.66 |
| 20 years | Monthly | $138,923.48 | 4.5% | 240 months | $33,391,634.37 | $11,382,634.37 |
| 20 years | Bi-Weekly | $69,461.74 | 4.5% | 205 months | $31,533,710.49 | $9,524,710.49 |
| 15 years | Monthly | $167,984.88 | 4.5% | 180 months | $30,287,277.73 | $8,278,277.73 |
| 15 years | Bi-Weekly | $83,992.44 | 4.5% | 154 months | $28,965,886.70 | $6,956,886.70 |
| 10 years | Monthly | $227,579.58 | 4.5% | 120 months | $27,359,549.81 | $5,350,549.81 |
| 10 years | Bi-Weekly | $113,789.79 | 4.5% | 103 months | $26,527,916.59 | $4,518,916.59 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2025/01 | $16,373.25 | $82,346.25 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,942,626.75 |
| 2 | 2025/02 | $16,434.65 | $82,284.85 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,926,192.09 |
| 3 | 2025/03 | $16,496.28 | $82,223.22 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,909,695.81 |
| 4 | 2025/04 | $16,558.14 | $82,161.36 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,893,137.67 |
| 5 | 2025/05 | $16,620.24 | $82,099.27 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,876,517.43 |
| 6 | 2025/06 | $16,682.56 | $82,036.94 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,859,834.87 |
| 7 | 2025/07 | $16,745.12 | $81,974.38 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,843,089.74 |
| 8 | 2025/08 | $16,807.92 | $81,911.59 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,826,281.83 |
| 9 | 2025/09 | $16,870.95 | $81,848.56 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,809,410.88 |
| 10 | 2025/10 | $16,934.21 | $81,785.29 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,792,476.67 |
| 11 | 2025/11 | $16,997.72 | $81,721.79 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,775,478.95 |
| 12 | 2025/12 | $17,061.46 | $81,658.05 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,758,417.49 |
| 13 | 2026/01 | $17,125.44 | $81,594.07 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,741,292.06 |
| 14 | 2026/02 | $17,189.66 | $81,529.85 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,724,102.40 |
| 15 | 2026/03 | $17,254.12 | $81,465.38 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,706,848.28 |
| 16 | 2026/04 | $17,318.82 | $81,400.68 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,689,529.46 |
| 17 | 2026/05 | $17,383.77 | $81,335.74 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,672,145.69 |
| 18 | 2026/06 | $17,448.96 | $81,270.55 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,654,696.73 |
| 19 | 2026/07 | $17,514.39 | $81,205.11 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,637,182.34 |
| 20 | 2026/08 | $17,580.07 | $81,139.43 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,619,602.27 |
| 21 | 2026/09 | $17,645.99 | $81,073.51 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,601,956.28 |
| 22 | 2026/10 | $17,712.17 | $81,007.34 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,584,244.11 |
| 23 | 2026/11 | $17,778.59 | $80,940.92 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,566,465.52 |
| 24 | 2026/12 | $17,845.26 | $80,874.25 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,548,620.26 |
| 25 | 2027/01 | $17,912.18 | $80,807.33 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,530,708.08 |
| 26 | 2027/02 | $17,979.35 | $80,740.16 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,512,728.74 |
| 27 | 2027/03 | $18,046.77 | $80,672.73 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,494,681.97 |
| 28 | 2027/04 | $18,114.45 | $80,605.06 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,476,567.52 |
| 29 | 2027/05 | $18,182.38 | $80,537.13 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,458,385.14 |
| 30 | 2027/06 | $18,250.56 | $80,468.94 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,440,134.59 |
| 31 | 2027/07 | $18,319.00 | $80,400.50 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,421,815.59 |
| 32 | 2027/08 | $18,387.70 | $80,331.81 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,403,427.89 |
| 33 | 2027/09 | $18,456.65 | $80,262.85 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,384,971.24 |
| 34 | 2027/10 | $18,525.86 | $80,193.64 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,366,445.38 |
| 35 | 2027/11 | $18,595.33 | $80,124.17 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,347,850.05 |
| 36 | 2027/12 | $18,665.07 | $80,054.44 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,329,184.98 |
| 37 | 2028/01 | $18,735.06 | $79,984.44 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,310,449.92 |
| 38 | 2028/02 | $18,805.32 | $79,914.19 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,291,644.61 |
| 39 | 2028/03 | $18,875.84 | $79,843.67 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,272,768.77 |
| 40 | 2028/04 | $18,946.62 | $79,772.88 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,253,822.15 |
| 41 | 2028/05 | $19,017.67 | $79,701.83 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,234,804.48 |
| 42 | 2028/06 | $19,088.99 | $79,630.52 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,215,715.49 |
| 43 | 2028/07 | $19,160.57 | $79,558.93 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,196,554.92 |
| 44 | 2028/08 | $19,232.42 | $79,487.08 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,177,322.50 |
| 45 | 2028/09 | $19,304.54 | $79,414.96 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,158,017.96 |
| 46 | 2028/10 | $19,376.94 | $79,342.57 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,138,641.02 |
| 47 | 2028/11 | $19,449.60 | $79,269.90 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,119,191.42 |
| 48 | 2028/12 | $19,522.54 | $79,196.97 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,099,668.88 |
| 49 | 2029/01 | $19,595.75 | $79,123.76 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,080,073.14 |
| 50 | 2029/02 | $19,669.23 | $79,050.27 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,060,403.91 |
| 51 | 2029/03 | $19,742.99 | $78,976.51 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,040,660.92 |
| 52 | 2029/04 | $19,817.02 | $78,902.48 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,020,843.90 |
| 53 | 2029/05 | $19,891.34 | $78,828.16 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $21,000,952.56 |
| 54 | 2029/06 | $19,965.93 | $78,753.57 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,980,986.63 |
| 55 | 2029/07 | $20,040.80 | $78,678.70 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,960,945.82 |
| 56 | 2029/08 | $20,115.96 | $78,603.55 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,940,829.87 |
| 57 | 2029/09 | $20,191.39 | $78,528.11 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,920,638.47 |
| 58 | 2029/10 | $20,267.11 | $78,452.39 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,900,371.36 |
| 59 | 2029/11 | $20,343.11 | $78,376.39 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,880,028.25 |
| 60 | 2029/12 | $20,419.40 | $78,300.11 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,859,608.86 |
| 61 | 2030/01 | $20,495.97 | $78,223.53 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,839,112.89 |
| 62 | 2030/02 | $20,572.83 | $78,146.67 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,818,540.06 |
| 63 | 2030/03 | $20,649.98 | $78,069.53 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,797,890.08 |
| 64 | 2030/04 | $20,727.42 | $77,992.09 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,777,162.66 |
| 65 | 2030/05 | $20,805.14 | $77,914.36 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,756,357.52 |
| 66 | 2030/06 | $20,883.16 | $77,836.34 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,735,474.36 |
| 67 | 2030/07 | $20,961.47 | $77,758.03 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,714,512.88 |
| 68 | 2030/08 | $21,040.08 | $77,679.42 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,693,472.80 |
| 69 | 2030/09 | $21,118.98 | $77,600.52 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,672,353.82 |
| 70 | 2030/10 | $21,198.18 | $77,521.33 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,651,155.64 |
| 71 | 2030/11 | $21,277.67 | $77,441.83 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,629,877.97 |
| 72 | 2030/12 | $21,357.46 | $77,362.04 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,608,520.51 |
| 73 | 2031/01 | $21,437.55 | $77,281.95 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,587,082.96 |
| 74 | 2031/02 | $21,517.94 | $77,201.56 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,565,565.02 |
| 75 | 2031/03 | $21,598.63 | $77,120.87 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,543,966.38 |
| 76 | 2031/04 | $21,679.63 | $77,039.87 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,522,286.76 |
| 77 | 2031/05 | $21,760.93 | $76,958.58 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,500,525.83 |
| 78 | 2031/06 | $21,842.53 | $76,876.97 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,478,683.30 |
| 79 | 2031/07 | $21,924.44 | $76,795.06 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,456,758.85 |
| 80 | 2031/08 | $22,006.66 | $76,712.85 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,434,752.20 |
| 81 | 2031/09 | $22,089.18 | $76,630.32 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,412,663.01 |
| 82 | 2031/10 | $22,172.02 | $76,547.49 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,390,491.00 |
| 83 | 2031/11 | $22,255.16 | $76,464.34 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,368,235.83 |
| 84 | 2031/12 | $22,338.62 | $76,380.88 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,345,897.22 |
| 85 | 2032/01 | $22,422.39 | $76,297.11 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,323,474.83 |
| 86 | 2032/02 | $22,506.47 | $76,213.03 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,300,968.35 |
| 87 | 2032/03 | $22,590.87 | $76,128.63 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,278,377.48 |
| 88 | 2032/04 | $22,675.59 | $76,043.92 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,255,701.89 |
| 89 | 2032/05 | $22,760.62 | $75,958.88 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,232,941.27 |
| 90 | 2032/06 | $22,845.97 | $75,873.53 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,210,095.30 |
| 91 | 2032/07 | $22,931.65 | $75,787.86 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,187,163.65 |
| 92 | 2032/08 | $23,017.64 | $75,701.86 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,164,146.01 |
| 93 | 2032/09 | $23,103.96 | $75,615.55 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,141,042.06 |
| 94 | 2032/10 | $23,190.60 | $75,528.91 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,117,851.46 |
| 95 | 2032/11 | $23,277.56 | $75,441.94 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,094,573.90 |
| 96 | 2032/12 | $23,364.85 | $75,354.65 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,071,209.05 |
| 97 | 2033/01 | $23,452.47 | $75,267.03 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,047,756.58 |
| 98 | 2033/02 | $23,540.42 | $75,179.09 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,024,216.16 |
| 99 | 2033/03 | $23,628.69 | $75,090.81 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $20,000,587.47 |
| 100 | 2033/04 | $23,717.30 | $75,002.20 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,976,870.17 |
| 101 | 2033/05 | $23,806.24 | $74,913.26 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,953,063.93 |
| 102 | 2033/06 | $23,895.51 | $74,823.99 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,929,168.42 |
| 103 | 2033/07 | $23,985.12 | $74,734.38 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,905,183.29 |
| 104 | 2033/08 | $24,075.07 | $74,644.44 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,881,108.23 |
| 105 | 2033/09 | $24,165.35 | $74,554.16 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,856,942.88 |
| 106 | 2033/10 | $24,255.97 | $74,463.54 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,832,686.91 |
| 107 | 2033/11 | $24,346.93 | $74,372.58 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,808,339.99 |
| 108 | 2033/12 | $24,438.23 | $74,281.27 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,783,901.76 |
| 109 | 2034/01 | $24,529.87 | $74,189.63 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,759,371.89 |
| 110 | 2034/02 | $24,621.86 | $74,097.64 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,734,750.03 |
| 111 | 2034/03 | $24,714.19 | $74,005.31 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,710,035.84 |
| 112 | 2034/04 | $24,806.87 | $73,912.63 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,685,228.97 |
| 113 | 2034/05 | $24,899.89 | $73,819.61 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,660,329.07 |
| 114 | 2034/06 | $24,993.27 | $73,726.23 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,635,335.80 |
| 115 | 2034/07 | $25,086.99 | $73,632.51 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,610,248.81 |
| 116 | 2034/08 | $25,181.07 | $73,538.43 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,585,067.74 |
| 117 | 2034/09 | $25,275.50 | $73,444.00 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,559,792.24 |
| 118 | 2034/10 | $25,370.28 | $73,349.22 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,534,421.96 |
| 119 | 2034/11 | $25,465.42 | $73,254.08 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,508,956.53 |
| 120 | 2034/12 | $25,560.92 | $73,158.59 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,483,395.62 |
| 121 | 2035/01 | $25,656.77 | $73,062.73 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,457,738.85 |
| 122 | 2035/02 | $25,752.98 | $72,966.52 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,431,985.87 |
| 123 | 2035/03 | $25,849.56 | $72,869.95 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,406,136.31 |
| 124 | 2035/04 | $25,946.49 | $72,773.01 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,380,189.82 |
| 125 | 2035/05 | $26,043.79 | $72,675.71 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,354,146.03 |
| 126 | 2035/06 | $26,141.46 | $72,578.05 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,328,004.57 |
| 127 | 2035/07 | $26,239.49 | $72,480.02 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,301,765.08 |
| 128 | 2035/08 | $26,337.88 | $72,381.62 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,275,427.20 |
| 129 | 2035/09 | $26,436.65 | $72,282.85 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,248,990.55 |
| 130 | 2035/10 | $26,535.79 | $72,183.71 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,222,454.76 |
| 131 | 2035/11 | $26,635.30 | $72,084.21 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,195,819.46 |
| 132 | 2035/12 | $26,735.18 | $71,984.32 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,169,084.28 |
| 133 | 2036/01 | $26,835.44 | $71,884.07 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,142,248.84 |
| 134 | 2036/02 | $26,936.07 | $71,783.43 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,115,312.77 |
| 135 | 2036/03 | $27,037.08 | $71,682.42 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,088,275.69 |
| 136 | 2036/04 | $27,138.47 | $71,581.03 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,061,137.22 |
| 137 | 2036/05 | $27,240.24 | $71,479.26 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,033,896.98 |
| 138 | 2036/06 | $27,342.39 | $71,377.11 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $19,006,554.59 |
| 139 | 2036/07 | $27,444.92 | $71,274.58 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,979,109.67 |
| 140 | 2036/08 | $27,547.84 | $71,171.66 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,951,561.83 |
| 141 | 2036/09 | $27,651.15 | $71,068.36 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,923,910.68 |
| 142 | 2036/10 | $27,754.84 | $70,964.67 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,896,155.84 |
| 143 | 2036/11 | $27,858.92 | $70,860.58 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,868,296.92 |
| 144 | 2036/12 | $27,963.39 | $70,756.11 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,840,333.53 |
| 145 | 2037/01 | $28,068.25 | $70,651.25 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,812,265.28 |
| 146 | 2037/02 | $28,173.51 | $70,545.99 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,784,091.77 |
| 147 | 2037/03 | $28,279.16 | $70,440.34 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,755,812.61 |
| 148 | 2037/04 | $28,385.21 | $70,334.30 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,727,427.41 |
| 149 | 2037/05 | $28,491.65 | $70,227.85 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,698,935.76 |
| 150 | 2037/06 | $28,598.49 | $70,121.01 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,670,337.26 |
| 151 | 2037/07 | $28,705.74 | $70,013.76 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,641,631.52 |
| 152 | 2037/08 | $28,813.39 | $69,906.12 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,612,818.14 |
| 153 | 2037/09 | $28,921.44 | $69,798.07 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,583,896.70 |
| 154 | 2037/10 | $29,029.89 | $69,689.61 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,554,866.81 |
| 155 | 2037/11 | $29,138.75 | $69,580.75 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,525,728.06 |
| 156 | 2037/12 | $29,248.02 | $69,471.48 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,496,480.03 |
| 157 | 2038/01 | $29,357.70 | $69,361.80 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,467,122.33 |
| 158 | 2038/02 | $29,467.79 | $69,251.71 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,437,654.54 |
| 159 | 2038/03 | $29,578.30 | $69,141.20 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,408,076.24 |
| 160 | 2038/04 | $29,689.22 | $69,030.29 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,378,387.02 |
| 161 | 2038/05 | $29,800.55 | $68,918.95 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,348,586.47 |
| 162 | 2038/06 | $29,912.30 | $68,807.20 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,318,674.16 |
| 163 | 2038/07 | $30,024.48 | $68,695.03 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,288,649.69 |
| 164 | 2038/08 | $30,137.07 | $68,582.44 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,258,512.62 |
| 165 | 2038/09 | $30,250.08 | $68,469.42 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,228,262.54 |
| 166 | 2038/10 | $30,363.52 | $68,355.98 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,197,899.02 |
| 167 | 2038/11 | $30,477.38 | $68,242.12 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,167,421.64 |
| 168 | 2038/12 | $30,591.67 | $68,127.83 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,136,829.97 |
| 169 | 2039/01 | $30,706.39 | $68,013.11 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,106,123.58 |
| 170 | 2039/02 | $30,821.54 | $67,897.96 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,075,302.04 |
| 171 | 2039/03 | $30,937.12 | $67,782.38 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,044,364.92 |
| 172 | 2039/04 | $31,053.14 | $67,666.37 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $18,013,311.78 |
| 173 | 2039/05 | $31,169.58 | $67,549.92 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,982,142.20 |
| 174 | 2039/06 | $31,286.47 | $67,433.03 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,950,855.73 |
| 175 | 2039/07 | $31,403.79 | $67,315.71 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,919,451.93 |
| 176 | 2039/08 | $31,521.56 | $67,197.94 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,887,930.37 |
| 177 | 2039/09 | $31,639.76 | $67,079.74 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,856,290.61 |
| 178 | 2039/10 | $31,758.41 | $66,961.09 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,824,532.19 |
| 179 | 2039/11 | $31,877.51 | $66,842.00 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,792,654.69 |
| 180 | 2039/12 | $31,997.05 | $66,722.46 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,760,657.64 |
| 181 | 2040/01 | $32,117.04 | $66,602.47 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,728,540.60 |
| 182 | 2040/02 | $32,237.48 | $66,482.03 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,696,303.12 |
| 183 | 2040/03 | $32,358.37 | $66,361.14 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,663,944.76 |
| 184 | 2040/04 | $32,479.71 | $66,239.79 | $1,829.92 | $18,340.83 | $125.00 | $119,015.25 | $17,631,465.05 |
| 185 | 2040/05 | $32,601.51 | $66,117.99 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,598,863.54 |
| 186 | 2040/06 | $32,723.77 | $65,995.74 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,566,139.77 |
| 187 | 2040/07 | $32,846.48 | $65,873.02 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,533,293.29 |
| 188 | 2040/08 | $32,969.65 | $65,749.85 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,500,323.64 |
| 189 | 2040/09 | $33,093.29 | $65,626.21 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,467,230.35 |
| 190 | 2040/10 | $33,217.39 | $65,502.11 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,434,012.96 |
| 191 | 2040/11 | $33,341.95 | $65,377.55 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,400,671.01 |
| 192 | 2040/12 | $33,466.99 | $65,252.52 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,367,204.02 |
| 193 | 2041/01 | $33,592.49 | $65,127.02 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,333,611.53 |
| 194 | 2041/02 | $33,718.46 | $65,001.04 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,299,893.07 |
| 195 | 2041/03 | $33,844.90 | $64,874.60 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,266,048.17 |
| 196 | 2041/04 | $33,971.82 | $64,747.68 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,232,076.34 |
| 197 | 2041/05 | $34,099.22 | $64,620.29 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,197,977.13 |
| 198 | 2041/06 | $34,227.09 | $64,492.41 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,163,750.04 |
| 199 | 2041/07 | $34,355.44 | $64,364.06 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,129,394.60 |
| 200 | 2041/08 | $34,484.27 | $64,235.23 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,094,910.32 |
| 201 | 2041/09 | $34,613.59 | $64,105.91 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,060,296.73 |
| 202 | 2041/10 | $34,743.39 | $63,976.11 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $17,025,553.34 |
| 203 | 2041/11 | $34,873.68 | $63,845.83 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,990,679.66 |
| 204 | 2041/12 | $35,004.45 | $63,715.05 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,955,675.21 |
| 205 | 2042/01 | $35,135.72 | $63,583.78 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,920,539.49 |
| 206 | 2042/02 | $35,267.48 | $63,452.02 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,885,272.01 |
| 207 | 2042/03 | $35,399.73 | $63,319.77 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,849,872.27 |
| 208 | 2042/04 | $35,532.48 | $63,187.02 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,814,339.79 |
| 209 | 2042/05 | $35,665.73 | $63,053.77 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,778,674.06 |
| 210 | 2042/06 | $35,799.48 | $62,920.03 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,742,874.59 |
| 211 | 2042/07 | $35,933.72 | $62,785.78 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,706,940.86 |
| 212 | 2042/08 | $36,068.48 | $62,651.03 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,670,872.39 |
| 213 | 2042/09 | $36,203.73 | $62,515.77 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,634,668.65 |
| 214 | 2042/10 | $36,339.50 | $62,380.01 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,598,329.16 |
| 215 | 2042/11 | $36,475.77 | $62,243.73 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,561,853.39 |
| 216 | 2042/12 | $36,612.55 | $62,106.95 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,525,240.84 |
| 217 | 2043/01 | $36,749.85 | $61,969.65 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,488,490.99 |
| 218 | 2043/02 | $36,887.66 | $61,831.84 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,451,603.32 |
| 219 | 2043/03 | $37,025.99 | $61,693.51 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,414,577.33 |
| 220 | 2043/04 | $37,164.84 | $61,554.66 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,377,412.49 |
| 221 | 2043/05 | $37,304.21 | $61,415.30 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,340,108.29 |
| 222 | 2043/06 | $37,444.10 | $61,275.41 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,302,664.19 |
| 223 | 2043/07 | $37,584.51 | $61,134.99 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,265,079.68 |
| 224 | 2043/08 | $37,725.45 | $60,994.05 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,227,354.22 |
| 225 | 2043/09 | $37,866.93 | $60,852.58 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,189,487.30 |
| 226 | 2043/10 | $38,008.93 | $60,710.58 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,151,478.37 |
| 227 | 2043/11 | $38,151.46 | $60,568.04 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,113,326.91 |
| 228 | 2043/12 | $38,294.53 | $60,424.98 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,075,032.38 |
| 229 | 2044/01 | $38,438.13 | $60,281.37 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $16,036,594.25 |
| 230 | 2044/02 | $38,582.28 | $60,137.23 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,998,011.98 |
| 231 | 2044/03 | $38,726.96 | $59,992.54 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,959,285.02 |
| 232 | 2044/04 | $38,872.18 | $59,847.32 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,920,412.83 |
| 233 | 2044/05 | $39,017.96 | $59,701.55 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,881,394.88 |
| 234 | 2044/06 | $39,164.27 | $59,555.23 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,842,230.61 |
| 235 | 2044/07 | $39,311.14 | $59,408.36 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,802,919.47 |
| 236 | 2044/08 | $39,458.56 | $59,260.95 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,763,460.91 |
| 237 | 2044/09 | $39,606.53 | $59,112.98 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,723,854.39 |
| 238 | 2044/10 | $39,755.05 | $58,964.45 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,684,099.34 |
| 239 | 2044/11 | $39,904.13 | $58,815.37 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,644,195.21 |
| 240 | 2044/12 | $40,053.77 | $58,665.73 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,604,141.43 |
| 241 | 2045/01 | $40,203.97 | $58,515.53 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,563,937.46 |
| 242 | 2045/02 | $40,354.74 | $58,364.77 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,523,582.72 |
| 243 | 2045/03 | $40,506.07 | $58,213.44 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,483,076.66 |
| 244 | 2045/04 | $40,657.97 | $58,061.54 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,442,418.69 |
| 245 | 2045/05 | $40,810.43 | $57,909.07 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,401,608.26 |
| 246 | 2045/06 | $40,963.47 | $57,756.03 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,360,644.78 |
| 247 | 2045/07 | $41,117.09 | $57,602.42 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,319,527.70 |
| 248 | 2045/08 | $41,271.27 | $57,448.23 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,278,256.42 |
| 249 | 2045/09 | $41,426.04 | $57,293.46 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,236,830.38 |
| 250 | 2045/10 | $41,581.39 | $57,138.11 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,195,248.99 |
| 251 | 2045/11 | $41,737.32 | $56,982.18 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,153,511.67 |
| 252 | 2045/12 | $41,893.83 | $56,825.67 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,111,617.84 |
| 253 | 2046/01 | $42,050.94 | $56,668.57 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,069,566.90 |
| 254 | 2046/02 | $42,208.63 | $56,510.88 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $15,027,358.27 |
| 255 | 2046/03 | $42,366.91 | $56,352.59 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,984,991.36 |
| 256 | 2046/04 | $42,525.79 | $56,193.72 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,942,465.58 |
| 257 | 2046/05 | $42,685.26 | $56,034.25 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,899,780.32 |
| 258 | 2046/06 | $42,845.33 | $55,874.18 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,856,934.99 |
| 259 | 2046/07 | $43,006.00 | $55,713.51 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,813,929.00 |
| 260 | 2046/08 | $43,167.27 | $55,552.23 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,770,761.73 |
| 261 | 2046/09 | $43,329.15 | $55,390.36 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,727,432.58 |
| 262 | 2046/10 | $43,491.63 | $55,227.87 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,683,940.95 |
| 263 | 2046/11 | $43,654.72 | $55,064.78 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,640,286.22 |
| 264 | 2046/12 | $43,818.43 | $54,901.07 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,596,467.79 |
| 265 | 2047/01 | $43,982.75 | $54,736.75 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,552,485.04 |
| 266 | 2047/02 | $44,147.68 | $54,571.82 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,508,337.36 |
| 267 | 2047/03 | $44,313.24 | $54,406.27 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,464,024.12 |
| 268 | 2047/04 | $44,479.41 | $54,240.09 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,419,544.71 |
| 269 | 2047/05 | $44,646.21 | $54,073.29 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,374,898.50 |
| 270 | 2047/06 | $44,813.63 | $53,905.87 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,330,084.86 |
| 271 | 2047/07 | $44,981.69 | $53,737.82 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,285,103.18 |
| 272 | 2047/08 | $45,150.37 | $53,569.14 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,239,952.81 |
| 273 | 2047/09 | $45,319.68 | $53,399.82 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,194,633.13 |
| 274 | 2047/10 | $45,489.63 | $53,229.87 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,149,143.50 |
| 275 | 2047/11 | $45,660.22 | $53,059.29 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,103,483.29 |
| 276 | 2047/12 | $45,831.44 | $52,888.06 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,057,651.85 |
| 277 | 2048/01 | $46,003.31 | $52,716.19 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $14,011,648.54 |
| 278 | 2048/02 | $46,175.82 | $52,543.68 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,965,472.71 |
| 279 | 2048/03 | $46,348.98 | $52,370.52 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,919,123.73 |
| 280 | 2048/04 | $46,522.79 | $52,196.71 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,872,600.94 |
| 281 | 2048/05 | $46,697.25 | $52,022.25 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,825,903.69 |
| 282 | 2048/06 | $46,872.36 | $51,847.14 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,779,031.33 |
| 283 | 2048/07 | $47,048.14 | $51,671.37 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,731,983.19 |
| 284 | 2048/08 | $47,224.57 | $51,494.94 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,684,758.63 |
| 285 | 2048/09 | $47,401.66 | $51,317.84 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,637,356.97 |
| 286 | 2048/10 | $47,579.41 | $51,140.09 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,589,777.55 |
| 287 | 2048/11 | $47,757.84 | $50,961.67 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,542,019.72 |
| 288 | 2048/12 | $47,936.93 | $50,782.57 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,494,082.79 |
| 289 | 2049/01 | $48,116.69 | $50,602.81 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,445,966.09 |
| 290 | 2049/02 | $48,297.13 | $50,422.37 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,397,668.96 |
| 291 | 2049/03 | $48,478.24 | $50,241.26 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,349,190.72 |
| 292 | 2049/04 | $48,660.04 | $50,059.47 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,300,530.68 |
| 293 | 2049/05 | $48,842.51 | $49,876.99 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,251,688.17 |
| 294 | 2049/06 | $49,025.67 | $49,693.83 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,202,662.49 |
| 295 | 2049/07 | $49,209.52 | $49,509.98 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,153,452.97 |
| 296 | 2049/08 | $49,394.05 | $49,325.45 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,104,058.92 |
| 297 | 2049/09 | $49,579.28 | $49,140.22 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,054,479.64 |
| 298 | 2049/10 | $49,765.20 | $48,954.30 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $13,004,714.43 |
| 299 | 2049/11 | $49,951.82 | $48,767.68 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,954,762.61 |
| 300 | 2049/12 | $50,139.14 | $48,580.36 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,904,623.46 |
| 301 | 2050/01 | $50,327.17 | $48,392.34 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,854,296.30 |
| 302 | 2050/02 | $50,515.89 | $48,203.61 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,803,780.41 |
| 303 | 2050/03 | $50,705.33 | $48,014.18 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,753,075.08 |
| 304 | 2050/04 | $50,895.47 | $47,824.03 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,702,179.61 |
| 305 | 2050/05 | $51,086.33 | $47,633.17 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,651,093.28 |
| 306 | 2050/06 | $51,277.90 | $47,441.60 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,599,815.37 |
| 307 | 2050/07 | $51,470.20 | $47,249.31 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,548,345.18 |
| 308 | 2050/08 | $51,663.21 | $47,056.29 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,496,681.97 |
| 309 | 2050/09 | $51,856.95 | $46,862.56 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,444,825.02 |
| 310 | 2050/10 | $52,051.41 | $46,668.09 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,392,773.61 |
| 311 | 2050/11 | $52,246.60 | $46,472.90 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,340,527.01 |
| 312 | 2050/12 | $52,442.53 | $46,276.98 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,288,084.48 |
| 313 | 2051/01 | $52,639.19 | $46,080.32 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,235,445.30 |
| 314 | 2051/02 | $52,836.58 | $45,882.92 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,182,608.71 |
| 315 | 2051/03 | $53,034.72 | $45,684.78 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,129,573.99 |
| 316 | 2051/04 | $53,233.60 | $45,485.90 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,076,340.39 |
| 317 | 2051/05 | $53,433.23 | $45,286.28 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $12,022,907.17 |
| 318 | 2051/06 | $53,633.60 | $45,085.90 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,969,273.56 |
| 319 | 2051/07 | $53,834.73 | $44,884.78 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,915,438.84 |
| 320 | 2051/08 | $54,036.61 | $44,682.90 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,861,402.23 |
| 321 | 2051/09 | $54,239.25 | $44,480.26 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,807,162.98 |
| 322 | 2051/10 | $54,442.64 | $44,276.86 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,752,720.34 |
| 323 | 2051/11 | $54,646.80 | $44,072.70 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,698,073.54 |
| 324 | 2051/12 | $54,851.73 | $43,867.78 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,643,221.81 |
| 325 | 2052/01 | $55,057.42 | $43,662.08 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,588,164.39 |
| 326 | 2052/02 | $55,263.89 | $43,455.62 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,532,900.50 |
| 327 | 2052/03 | $55,471.13 | $43,248.38 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,477,429.38 |
| 328 | 2052/04 | $55,679.14 | $43,040.36 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,421,750.23 |
| 329 | 2052/05 | $55,887.94 | $42,831.56 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,365,862.29 |
| 330 | 2052/06 | $56,097.52 | $42,621.98 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,309,764.77 |
| 331 | 2052/07 | $56,307.89 | $42,411.62 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,253,456.89 |
| 332 | 2052/08 | $56,519.04 | $42,200.46 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,196,937.85 |
| 333 | 2052/09 | $56,730.99 | $41,988.52 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,140,206.86 |
| 334 | 2052/10 | $56,943.73 | $41,775.78 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,083,263.13 |
| 335 | 2052/11 | $57,157.27 | $41,562.24 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $11,026,105.87 |
| 336 | 2052/12 | $57,371.61 | $41,347.90 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,968,734.26 |
| 337 | 2053/01 | $57,586.75 | $41,132.75 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,911,147.51 |
| 338 | 2053/02 | $57,802.70 | $40,916.80 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,853,344.81 |
| 339 | 2053/03 | $58,019.46 | $40,700.04 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,795,325.35 |
| 340 | 2053/04 | $58,237.03 | $40,482.47 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,737,088.32 |
| 341 | 2053/05 | $58,455.42 | $40,264.08 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,678,632.89 |
| 342 | 2053/06 | $58,674.63 | $40,044.87 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,619,958.26 |
| 343 | 2053/07 | $58,894.66 | $39,824.84 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,561,063.60 |
| 344 | 2053/08 | $59,115.51 | $39,603.99 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,501,948.09 |
| 345 | 2053/09 | $59,337.20 | $39,382.31 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,442,610.89 |
| 346 | 2053/10 | $59,559.71 | $39,159.79 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,383,051.18 |
| 347 | 2053/11 | $59,783.06 | $38,936.44 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,323,268.12 |
| 348 | 2053/12 | $60,007.25 | $38,712.26 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,263,260.87 |
| 349 | 2054/01 | $60,232.28 | $38,487.23 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,203,028.59 |
| 350 | 2054/02 | $60,458.15 | $38,261.36 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,142,570.45 |
| 351 | 2054/03 | $60,684.86 | $38,034.64 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,081,885.58 |
| 352 | 2054/04 | $60,912.43 | $37,807.07 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $10,020,973.15 |
| 353 | 2054/05 | $61,140.85 | $37,578.65 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,959,832.30 |
| 354 | 2054/06 | $61,370.13 | $37,349.37 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,898,462.16 |
| 355 | 2054/07 | $61,600.27 | $37,119.23 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,836,861.89 |
| 356 | 2054/08 | $61,831.27 | $36,888.23 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,775,030.62 |
| 357 | 2054/09 | $62,063.14 | $36,656.36 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,712,967.48 |
| 358 | 2054/10 | $62,295.88 | $36,423.63 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,650,671.61 |
| 359 | 2054/11 | $62,529.48 | $36,190.02 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,588,142.12 |
| 360 | 2054/12 | $62,763.97 | $35,955.53 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,525,378.15 |
| 361 | 2055/01 | $62,999.34 | $35,720.17 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,462,378.82 |
| 362 | 2055/02 | $63,235.58 | $35,483.92 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,399,143.23 |
| 363 | 2055/03 | $63,472.72 | $35,246.79 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,335,670.52 |
| 364 | 2055/04 | $63,710.74 | $35,008.76 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,271,959.78 |
| 365 | 2055/05 | $63,949.65 | $34,769.85 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,208,010.12 |
| 366 | 2055/06 | $64,189.47 | $34,530.04 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,143,820.66 |
| 367 | 2055/07 | $64,430.18 | $34,289.33 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,079,390.48 |
| 368 | 2055/08 | $64,671.79 | $34,047.71 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $9,014,718.69 |
| 369 | 2055/09 | $64,914.31 | $33,805.20 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,949,804.39 |
| 370 | 2055/10 | $65,157.74 | $33,561.77 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,884,646.65 |
| 371 | 2055/11 | $65,402.08 | $33,317.42 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,819,244.57 |
| 372 | 2055/12 | $65,647.34 | $33,072.17 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,753,597.23 |
| 373 | 2056/01 | $65,893.51 | $32,825.99 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,687,703.72 |
| 374 | 2056/02 | $66,140.61 | $32,578.89 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,621,563.11 |
| 375 | 2056/03 | $66,388.64 | $32,330.86 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,555,174.46 |
| 376 | 2056/04 | $66,637.60 | $32,081.90 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,488,536.86 |
| 377 | 2056/05 | $66,887.49 | $31,832.01 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,421,649.37 |
| 378 | 2056/06 | $67,138.32 | $31,581.19 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,354,511.06 |
| 379 | 2056/07 | $67,390.09 | $31,329.42 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,287,120.97 |
| 380 | 2056/08 | $67,642.80 | $31,076.70 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,219,478.17 |
| 381 | 2056/09 | $67,896.46 | $30,823.04 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,151,581.71 |
| 382 | 2056/10 | $68,151.07 | $30,568.43 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,083,430.64 |
| 383 | 2056/11 | $68,406.64 | $30,312.86 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $8,015,024.00 |
| 384 | 2056/12 | $68,663.16 | $30,056.34 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,946,360.83 |
| 385 | 2057/01 | $68,920.65 | $29,798.85 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,877,440.18 |
| 386 | 2057/02 | $69,179.10 | $29,540.40 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,808,261.08 |
| 387 | 2057/03 | $69,438.52 | $29,280.98 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,738,822.56 |
| 388 | 2057/04 | $69,698.92 | $29,020.58 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,669,123.64 |
| 389 | 2057/05 | $69,960.29 | $28,759.21 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,599,163.35 |
| 390 | 2057/06 | $70,222.64 | $28,496.86 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,528,940.71 |
| 391 | 2057/07 | $70,485.98 | $28,233.53 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,458,454.73 |
| 392 | 2057/08 | $70,750.30 | $27,969.21 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,387,704.43 |
| 393 | 2057/09 | $71,015.61 | $27,703.89 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,316,688.82 |
| 394 | 2057/10 | $71,281.92 | $27,437.58 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,245,406.90 |
| 395 | 2057/11 | $71,549.23 | $27,170.28 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,173,857.67 |
| 396 | 2057/12 | $71,817.54 | $26,901.97 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,102,040.14 |
| 397 | 2058/01 | $72,086.85 | $26,632.65 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $7,029,953.28 |
| 398 | 2058/02 | $72,357.18 | $26,362.32 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,957,596.11 |
| 399 | 2058/03 | $72,628.52 | $26,090.99 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,884,967.59 |
| 400 | 2058/04 | $72,900.88 | $25,818.63 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,812,066.71 |
| 401 | 2058/05 | $73,174.25 | $25,545.25 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,738,892.46 |
| 402 | 2058/06 | $73,448.66 | $25,270.85 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,665,443.80 |
| 403 | 2058/07 | $73,724.09 | $24,995.41 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,591,719.71 |
| 404 | 2058/08 | $74,000.55 | $24,718.95 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,517,719.16 |
| 405 | 2058/09 | $74,278.06 | $24,441.45 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,443,441.10 |
| 406 | 2058/10 | $74,556.60 | $24,162.90 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,368,884.50 |
| 407 | 2058/11 | $74,836.19 | $23,883.32 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,294,048.32 |
| 408 | 2058/12 | $75,116.82 | $23,602.68 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,218,931.49 |
| 409 | 2059/01 | $75,398.51 | $23,320.99 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,143,532.98 |
| 410 | 2059/02 | $75,681.25 | $23,038.25 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $6,067,851.73 |
| 411 | 2059/03 | $75,965.06 | $22,754.44 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,991,886.67 |
| 412 | 2059/04 | $76,249.93 | $22,469.58 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,915,636.74 |
| 413 | 2059/05 | $76,535.87 | $22,183.64 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,839,100.87 |
| 414 | 2059/06 | $76,822.88 | $21,896.63 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,762,278.00 |
| 415 | 2059/07 | $77,110.96 | $21,608.54 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,685,167.04 |
| 416 | 2059/08 | $77,400.13 | $21,319.38 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,607,766.91 |
| 417 | 2059/09 | $77,690.38 | $21,029.13 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,530,076.53 |
| 418 | 2059/10 | $77,981.72 | $20,737.79 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,452,094.82 |
| 419 | 2059/11 | $78,274.15 | $20,445.36 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,373,820.67 |
| 420 | 2059/12 | $78,567.68 | $20,151.83 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,295,252.99 |
| 421 | 2060/01 | $78,862.30 | $19,857.20 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,216,390.69 |
| 422 | 2060/02 | $79,158.04 | $19,561.47 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,137,232.65 |
| 423 | 2060/03 | $79,454.88 | $19,264.62 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $5,057,777.77 |
| 424 | 2060/04 | $79,752.84 | $18,966.67 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,978,024.93 |
| 425 | 2060/05 | $80,051.91 | $18,667.59 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,897,973.02 |
| 426 | 2060/06 | $80,352.10 | $18,367.40 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,817,620.92 |
| 427 | 2060/07 | $80,653.43 | $18,066.08 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,736,967.49 |
| 428 | 2060/08 | $80,955.88 | $17,763.63 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,656,011.62 |
| 429 | 2060/09 | $81,259.46 | $17,460.04 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,574,752.16 |
| 430 | 2060/10 | $81,564.18 | $17,155.32 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,493,187.98 |
| 431 | 2060/11 | $81,870.05 | $16,849.45 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,411,317.93 |
| 432 | 2060/12 | $82,177.06 | $16,542.44 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,329,140.87 |
| 433 | 2061/01 | $82,485.23 | $16,234.28 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,246,655.64 |
| 434 | 2061/02 | $82,794.54 | $15,924.96 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,163,861.10 |
| 435 | 2061/03 | $83,105.02 | $15,614.48 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $4,080,756.07 |
| 436 | 2061/04 | $83,416.67 | $15,302.84 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,997,339.40 |
| 437 | 2061/05 | $83,729.48 | $14,990.02 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,913,609.92 |
| 438 | 2061/06 | $84,043.47 | $14,676.04 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,829,566.46 |
| 439 | 2061/07 | $84,358.63 | $14,360.87 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,745,207.83 |
| 440 | 2061/08 | $84,674.97 | $14,044.53 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,660,532.85 |
| 441 | 2061/09 | $84,992.51 | $13,727.00 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,575,540.35 |
| 442 | 2061/10 | $85,311.23 | $13,408.28 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,490,229.12 |
| 443 | 2061/11 | $85,631.14 | $13,088.36 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,404,597.98 |
| 444 | 2061/12 | $85,952.26 | $12,767.24 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,318,645.71 |
| 445 | 2062/01 | $86,274.58 | $12,444.92 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,232,371.13 |
| 446 | 2062/02 | $86,598.11 | $12,121.39 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,145,773.02 |
| 447 | 2062/03 | $86,922.85 | $11,796.65 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $3,058,850.17 |
| 448 | 2062/04 | $87,248.82 | $11,470.69 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,971,601.35 |
| 449 | 2062/05 | $87,576.00 | $11,143.51 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,884,025.35 |
| 450 | 2062/06 | $87,904.41 | $10,815.10 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,796,120.94 |
| 451 | 2062/07 | $88,234.05 | $10,485.45 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,707,886.89 |
| 452 | 2062/08 | $88,564.93 | $10,154.58 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,619,321.97 |
| 453 | 2062/09 | $88,897.05 | $9,822.46 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,530,424.92 |
| 454 | 2062/10 | $89,230.41 | $9,489.09 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,441,194.51 |
| 455 | 2062/11 | $89,565.02 | $9,154.48 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,351,629.49 |
| 456 | 2062/12 | $89,900.89 | $8,818.61 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,261,728.59 |
| 457 | 2063/01 | $90,238.02 | $8,481.48 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,171,490.57 |
| 458 | 2063/02 | $90,576.41 | $8,143.09 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $2,080,914.16 |
| 459 | 2063/03 | $90,916.08 | $7,803.43 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,989,998.08 |
| 460 | 2063/04 | $91,257.01 | $7,462.49 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,898,741.07 |
| 461 | 2063/05 | $91,599.22 | $7,120.28 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,807,141.85 |
| 462 | 2063/06 | $91,942.72 | $6,776.78 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,715,199.13 |
| 463 | 2063/07 | $92,287.51 | $6,432.00 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,622,911.62 |
| 464 | 2063/08 | $92,633.58 | $6,085.92 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,530,278.04 |
| 465 | 2063/09 | $92,980.96 | $5,738.54 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,437,297.07 |
| 466 | 2063/10 | $93,329.64 | $5,389.86 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,343,967.44 |
| 467 | 2063/11 | $93,679.63 | $5,039.88 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,250,287.81 |
| 468 | 2063/12 | $94,030.92 | $4,688.58 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,156,256.89 |
| 469 | 2064/01 | $94,383.54 | $4,335.96 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $1,061,873.35 |
| 470 | 2064/02 | $94,737.48 | $3,982.03 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $967,135.87 |
| 471 | 2064/03 | $95,092.74 | $3,626.76 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $872,043.12 |
| 472 | 2064/04 | $95,449.34 | $3,270.16 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $776,593.78 |
| 473 | 2064/05 | $95,807.28 | $2,912.23 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $680,786.50 |
| 474 | 2064/06 | $96,166.55 | $2,552.95 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $584,619.95 |
| 475 | 2064/07 | $96,527.18 | $2,192.32 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $488,092.77 |
| 476 | 2064/08 | $96,889.16 | $1,830.35 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $391,203.62 |
| 477 | 2064/09 | $97,252.49 | $1,467.01 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $293,951.13 |
| 478 | 2064/10 | $97,617.19 | $1,102.32 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $196,333.94 |
| 479 | 2064/11 | $97,983.25 | $736.25 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $98,350.69 |
| 480 | 2064/12 | $98,350.69 | $368.82 | $0.00 | $18,340.83 | $125.00 | $117,185.34 | $0.00 |
| Totals | $21,959,000.00 | $25,426,361.66 | $336,704.67 | $8,803,600.00 | $60,000.00 | $56,585,666.32 |
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.