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 $7,861,000.00 at 3.98% interest rate for a $8,071,000.00 home, you need to have a monthly payment of $36,992.21 ~ $40,267.63. You will make a total of 600 payments and you will pay off your mortgage on 2067/02. Consult with a Mortgage Specialist
Loan Comparison
You can save $1,794,913.26 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 | $30,216.38 | 3.98% | 600 months | $18,339,828.51 | $10,268,828.51 |
| 50 years | Bi-Weekly | $15,108.19 | 3.98% | 512 months | $16,544,915.25 | $8,473,915.25 |
| 45 years | Monthly | $31,310.14 | 3.98% | 540 months | $17,117,473.95 | $9,046,473.95 |
| 45 years | Bi-Weekly | $15,655.07 | 3.98% | 461 months | $15,549,431.73 | $7,478,431.73 |
| 40 years | Monthly | $32,756.43 | 3.98% | 480 months | $15,933,086.22 | $7,862,086.22 |
| 40 years | Bi-Weekly | $16,378.22 | 3.98% | 409 months | $14,583,906.05 | $6,512,906.05 |
| 35 years | Monthly | $34,712.28 | 3.98% | 420 months | $14,789,158.27 | $6,718,158.27 |
| 35 years | Bi-Weekly | $17,356.14 | 3.98% | 358 months | $13,649,774.56 | $5,578,774.56 |
| 30 years | Monthly | $37,439.03 | 3.98% | 360 months | $13,688,052.12 | $5,617,052.12 |
| 30 years | Bi-Weekly | $18,719.52 | 3.98% | 307 months | $12,748,372.92 | $4,677,372.92 |
| 25 years | Monthly | $41,406.49 | 3.98% | 300 months | $12,631,948.06 | $4,560,948.06 |
| 25 years | Bi-Weekly | $20,703.25 | 3.98% | 256 months | $11,880,913.51 | $3,809,913.51 |
| 20 years | Monthly | $47,553.31 | 3.98% | 240 months | $11,622,794.46 | $3,551,794.46 |
| 20 years | Bi-Weekly | $23,776.66 | 3.98% | 205 months | $11,048,464.05 | $2,977,464.05 |
| 15 years | Monthly | $58,068.11 | 3.98% | 180 months | $10,662,260.28 | $2,591,260.28 |
| 15 years | Bi-Weekly | $29,034.06 | 3.98% | 154 months | $10,251,927.92 | $2,180,927.92 |
| 10 years | Monthly | $79,514.10 | 3.98% | 120 months | $9,751,692.51 | $1,680,692.51 |
| 10 years | Bi-Weekly | $39,757.05 | 3.98% | 103 months | $9,492,026.94 | $1,421,026.94 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2017/03 | $4,144.06 | $26,072.32 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,856,855.94 |
| 2 | 2017/04 | $4,157.81 | $26,058.57 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,852,698.13 |
| 3 | 2017/05 | $4,171.60 | $26,044.78 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,848,526.53 |
| 4 | 2017/06 | $4,185.43 | $26,030.95 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,844,341.09 |
| 5 | 2017/07 | $4,199.32 | $26,017.06 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,840,141.78 |
| 6 | 2017/08 | $4,213.24 | $26,003.14 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,835,928.53 |
| 7 | 2017/09 | $4,227.22 | $25,989.16 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,831,701.32 |
| 8 | 2017/10 | $4,241.24 | $25,975.14 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,827,460.08 |
| 9 | 2017/11 | $4,255.30 | $25,961.08 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,823,204.77 |
| 10 | 2017/12 | $4,269.42 | $25,946.96 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,818,935.35 |
| 11 | 2018/01 | $4,283.58 | $25,932.80 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,814,651.78 |
| 12 | 2018/02 | $4,297.79 | $25,918.60 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,810,353.99 |
| 13 | 2018/03 | $4,312.04 | $25,904.34 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,806,041.95 |
| 14 | 2018/04 | $4,326.34 | $25,890.04 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,801,715.61 |
| 15 | 2018/05 | $4,340.69 | $25,875.69 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,797,374.92 |
| 16 | 2018/06 | $4,355.09 | $25,861.29 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,793,019.83 |
| 17 | 2018/07 | $4,369.53 | $25,846.85 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,788,650.30 |
| 18 | 2018/08 | $4,384.02 | $25,832.36 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,784,266.27 |
| 19 | 2018/09 | $4,398.56 | $25,817.82 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,779,867.71 |
| 20 | 2018/10 | $4,413.15 | $25,803.23 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,775,454.56 |
| 21 | 2018/11 | $4,427.79 | $25,788.59 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,771,026.77 |
| 22 | 2018/12 | $4,442.48 | $25,773.91 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,766,584.29 |
| 23 | 2019/01 | $4,457.21 | $25,759.17 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,762,127.08 |
| 24 | 2019/02 | $4,471.99 | $25,744.39 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,757,655.09 |
| 25 | 2019/03 | $4,486.82 | $25,729.56 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,753,168.26 |
| 26 | 2019/04 | $4,501.71 | $25,714.67 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,748,666.56 |
| 27 | 2019/05 | $4,516.64 | $25,699.74 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,744,149.92 |
| 28 | 2019/06 | $4,531.62 | $25,684.76 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,739,618.30 |
| 29 | 2019/07 | $4,546.65 | $25,669.73 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,735,071.66 |
| 30 | 2019/08 | $4,561.73 | $25,654.65 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,730,509.93 |
| 31 | 2019/09 | $4,576.86 | $25,639.52 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,725,933.08 |
| 32 | 2019/10 | $4,592.04 | $25,624.34 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,721,341.04 |
| 33 | 2019/11 | $4,607.27 | $25,609.11 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,716,733.77 |
| 34 | 2019/12 | $4,622.55 | $25,593.83 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,712,111.23 |
| 35 | 2020/01 | $4,637.88 | $25,578.50 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,707,473.35 |
| 36 | 2020/02 | $4,653.26 | $25,563.12 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,702,820.09 |
| 37 | 2020/03 | $4,668.69 | $25,547.69 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,698,151.39 |
| 38 | 2020/04 | $4,684.18 | $25,532.20 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,693,467.21 |
| 39 | 2020/05 | $4,699.71 | $25,516.67 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,688,767.50 |
| 40 | 2020/06 | $4,715.30 | $25,501.08 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,684,052.20 |
| 41 | 2020/07 | $4,730.94 | $25,485.44 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,679,321.26 |
| 42 | 2020/08 | $4,746.63 | $25,469.75 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,674,574.62 |
| 43 | 2020/09 | $4,762.38 | $25,454.01 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,669,812.25 |
| 44 | 2020/10 | $4,778.17 | $25,438.21 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,665,034.08 |
| 45 | 2020/11 | $4,794.02 | $25,422.36 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,660,240.06 |
| 46 | 2020/12 | $4,809.92 | $25,406.46 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,655,430.14 |
| 47 | 2021/01 | $4,825.87 | $25,390.51 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,650,604.27 |
| 48 | 2021/02 | $4,841.88 | $25,374.50 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,645,762.39 |
| 49 | 2021/03 | $4,857.94 | $25,358.45 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,640,904.46 |
| 50 | 2021/04 | $4,874.05 | $25,342.33 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,636,030.41 |
| 51 | 2021/05 | $4,890.21 | $25,326.17 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,631,140.20 |
| 52 | 2021/06 | $4,906.43 | $25,309.95 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,626,233.77 |
| 53 | 2021/07 | $4,922.71 | $25,293.68 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,621,311.06 |
| 54 | 2021/08 | $4,939.03 | $25,277.35 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,616,372.03 |
| 55 | 2021/09 | $4,955.41 | $25,260.97 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,611,416.61 |
| 56 | 2021/10 | $4,971.85 | $25,244.53 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,606,444.76 |
| 57 | 2021/11 | $4,988.34 | $25,228.04 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,601,456.43 |
| 58 | 2021/12 | $5,004.88 | $25,211.50 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,596,451.54 |
| 59 | 2022/01 | $5,021.48 | $25,194.90 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,591,430.06 |
| 60 | 2022/02 | $5,038.14 | $25,178.24 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,586,391.92 |
| 61 | 2022/03 | $5,054.85 | $25,161.53 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,581,337.07 |
| 62 | 2022/04 | $5,071.61 | $25,144.77 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,576,265.46 |
| 63 | 2022/05 | $5,088.43 | $25,127.95 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,571,177.03 |
| 64 | 2022/06 | $5,105.31 | $25,111.07 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,566,071.72 |
| 65 | 2022/07 | $5,122.24 | $25,094.14 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,560,949.47 |
| 66 | 2022/08 | $5,139.23 | $25,077.15 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,555,810.24 |
| 67 | 2022/09 | $5,156.28 | $25,060.10 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,550,653.96 |
| 68 | 2022/10 | $5,173.38 | $25,043.00 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,545,480.59 |
| 69 | 2022/11 | $5,190.54 | $25,025.84 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,540,290.05 |
| 70 | 2022/12 | $5,207.75 | $25,008.63 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,535,082.30 |
| 71 | 2023/01 | $5,225.02 | $24,991.36 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,529,857.27 |
| 72 | 2023/02 | $5,242.35 | $24,974.03 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,524,614.92 |
| 73 | 2023/03 | $5,259.74 | $24,956.64 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,519,355.18 |
| 74 | 2023/04 | $5,277.19 | $24,939.19 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,514,077.99 |
| 75 | 2023/05 | $5,294.69 | $24,921.69 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,508,783.30 |
| 76 | 2023/06 | $5,312.25 | $24,904.13 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,503,471.05 |
| 77 | 2023/07 | $5,329.87 | $24,886.51 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,498,141.18 |
| 78 | 2023/08 | $5,347.55 | $24,868.83 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,492,793.64 |
| 79 | 2023/09 | $5,365.28 | $24,851.10 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,487,428.36 |
| 80 | 2023/10 | $5,383.08 | $24,833.30 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,482,045.28 |
| 81 | 2023/11 | $5,400.93 | $24,815.45 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,476,644.35 |
| 82 | 2023/12 | $5,418.84 | $24,797.54 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,471,225.50 |
| 83 | 2024/01 | $5,436.82 | $24,779.56 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,465,788.69 |
| 84 | 2024/02 | $5,454.85 | $24,761.53 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,460,333.84 |
| 85 | 2024/03 | $5,472.94 | $24,743.44 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,454,860.90 |
| 86 | 2024/04 | $5,491.09 | $24,725.29 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,449,369.81 |
| 87 | 2024/05 | $5,509.30 | $24,707.08 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,443,860.50 |
| 88 | 2024/06 | $5,527.58 | $24,688.80 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,438,332.93 |
| 89 | 2024/07 | $5,545.91 | $24,670.47 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,432,787.02 |
| 90 | 2024/08 | $5,564.30 | $24,652.08 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,427,222.71 |
| 91 | 2024/09 | $5,582.76 | $24,633.62 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,421,639.95 |
| 92 | 2024/10 | $5,601.28 | $24,615.11 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,416,038.68 |
| 93 | 2024/11 | $5,619.85 | $24,596.53 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,410,418.83 |
| 94 | 2024/12 | $5,638.49 | $24,577.89 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,404,780.33 |
| 95 | 2025/01 | $5,657.19 | $24,559.19 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,399,123.14 |
| 96 | 2025/02 | $5,675.96 | $24,540.43 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,393,447.19 |
| 97 | 2025/03 | $5,694.78 | $24,521.60 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,387,752.40 |
| 98 | 2025/04 | $5,713.67 | $24,502.71 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,382,038.74 |
| 99 | 2025/05 | $5,732.62 | $24,483.76 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,376,306.12 |
| 100 | 2025/06 | $5,751.63 | $24,464.75 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,370,554.48 |
| 101 | 2025/07 | $5,770.71 | $24,445.67 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,364,783.78 |
| 102 | 2025/08 | $5,789.85 | $24,426.53 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,358,993.93 |
| 103 | 2025/09 | $5,809.05 | $24,407.33 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,353,184.88 |
| 104 | 2025/10 | $5,828.32 | $24,388.06 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,347,356.56 |
| 105 | 2025/11 | $5,847.65 | $24,368.73 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,341,508.91 |
| 106 | 2025/12 | $5,867.04 | $24,349.34 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,335,641.87 |
| 107 | 2026/01 | $5,886.50 | $24,329.88 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,329,755.37 |
| 108 | 2026/02 | $5,906.03 | $24,310.36 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,323,849.34 |
| 109 | 2026/03 | $5,925.61 | $24,290.77 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,317,923.73 |
| 110 | 2026/04 | $5,945.27 | $24,271.11 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,311,978.46 |
| 111 | 2026/05 | $5,964.99 | $24,251.40 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,306,013.47 |
| 112 | 2026/06 | $5,984.77 | $24,231.61 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,300,028.70 |
| 113 | 2026/07 | $6,004.62 | $24,211.76 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,294,024.09 |
| 114 | 2026/08 | $6,024.53 | $24,191.85 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,287,999.55 |
| 115 | 2026/09 | $6,044.52 | $24,171.87 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,281,955.04 |
| 116 | 2026/10 | $6,064.56 | $24,151.82 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,275,890.47 |
| 117 | 2026/11 | $6,084.68 | $24,131.70 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,269,805.79 |
| 118 | 2026/12 | $6,104.86 | $24,111.52 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,263,700.94 |
| 119 | 2027/01 | $6,125.11 | $24,091.27 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,257,575.83 |
| 120 | 2027/02 | $6,145.42 | $24,070.96 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,251,430.41 |
| 121 | 2027/03 | $6,165.80 | $24,050.58 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,245,264.61 |
| 122 | 2027/04 | $6,186.25 | $24,030.13 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,239,078.35 |
| 123 | 2027/05 | $6,206.77 | $24,009.61 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,232,871.58 |
| 124 | 2027/06 | $6,227.36 | $23,989.02 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,226,644.22 |
| 125 | 2027/07 | $6,248.01 | $23,968.37 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,220,396.21 |
| 126 | 2027/08 | $6,268.73 | $23,947.65 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,214,127.48 |
| 127 | 2027/09 | $6,289.52 | $23,926.86 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,207,837.96 |
| 128 | 2027/10 | $6,310.38 | $23,906.00 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,201,527.57 |
| 129 | 2027/11 | $6,331.31 | $23,885.07 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,195,196.26 |
| 130 | 2027/12 | $6,352.31 | $23,864.07 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,188,843.94 |
| 131 | 2028/01 | $6,373.38 | $23,843.00 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,182,470.56 |
| 132 | 2028/02 | $6,394.52 | $23,821.86 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,176,076.04 |
| 133 | 2028/03 | $6,415.73 | $23,800.65 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,169,660.31 |
| 134 | 2028/04 | $6,437.01 | $23,779.37 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,163,223.30 |
| 135 | 2028/05 | $6,458.36 | $23,758.02 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,156,764.95 |
| 136 | 2028/06 | $6,479.78 | $23,736.60 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,150,285.17 |
| 137 | 2028/07 | $6,501.27 | $23,715.11 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,143,783.90 |
| 138 | 2028/08 | $6,522.83 | $23,693.55 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,137,261.07 |
| 139 | 2028/09 | $6,544.46 | $23,671.92 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,130,716.61 |
| 140 | 2028/10 | $6,566.17 | $23,650.21 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,124,150.44 |
| 141 | 2028/11 | $6,587.95 | $23,628.43 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,117,562.49 |
| 142 | 2028/12 | $6,609.80 | $23,606.58 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,110,952.69 |
| 143 | 2029/01 | $6,631.72 | $23,584.66 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,104,320.97 |
| 144 | 2029/02 | $6,653.72 | $23,562.66 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,097,667.25 |
| 145 | 2029/03 | $6,675.78 | $23,540.60 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,090,991.47 |
| 146 | 2029/04 | $6,697.93 | $23,518.46 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,084,293.54 |
| 147 | 2029/05 | $6,720.14 | $23,496.24 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,077,573.40 |
| 148 | 2029/06 | $6,742.43 | $23,473.95 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,070,830.97 |
| 149 | 2029/07 | $6,764.79 | $23,451.59 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,064,066.18 |
| 150 | 2029/08 | $6,787.23 | $23,429.15 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,057,278.95 |
| 151 | 2029/09 | $6,809.74 | $23,406.64 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,050,469.21 |
| 152 | 2029/10 | $6,832.32 | $23,384.06 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,043,636.89 |
| 153 | 2029/11 | $6,854.99 | $23,361.40 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,036,781.90 |
| 154 | 2029/12 | $6,877.72 | $23,338.66 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,029,904.18 |
| 155 | 2030/01 | $6,900.53 | $23,315.85 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,023,003.65 |
| 156 | 2030/02 | $6,923.42 | $23,292.96 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,016,080.23 |
| 157 | 2030/03 | $6,946.38 | $23,270.00 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,009,133.85 |
| 158 | 2030/04 | $6,969.42 | $23,246.96 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $7,002,164.43 |
| 159 | 2030/05 | $6,992.54 | $23,223.85 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,995,171.89 |
| 160 | 2030/06 | $7,015.73 | $23,200.65 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,988,156.17 |
| 161 | 2030/07 | $7,039.00 | $23,177.38 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,981,117.17 |
| 162 | 2030/08 | $7,062.34 | $23,154.04 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,974,054.83 |
| 163 | 2030/09 | $7,085.77 | $23,130.62 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,966,969.06 |
| 164 | 2030/10 | $7,109.27 | $23,107.11 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,959,859.80 |
| 165 | 2030/11 | $7,132.85 | $23,083.53 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,952,726.95 |
| 166 | 2030/12 | $7,156.50 | $23,059.88 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,945,570.45 |
| 167 | 2031/01 | $7,180.24 | $23,036.14 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,938,390.21 |
| 168 | 2031/02 | $7,204.05 | $23,012.33 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,931,186.15 |
| 169 | 2031/03 | $7,227.95 | $22,988.43 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,923,958.21 |
| 170 | 2031/04 | $7,251.92 | $22,964.46 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,916,706.29 |
| 171 | 2031/05 | $7,275.97 | $22,940.41 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,909,430.32 |
| 172 | 2031/06 | $7,300.10 | $22,916.28 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,902,130.21 |
| 173 | 2031/07 | $7,324.32 | $22,892.07 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,894,805.90 |
| 174 | 2031/08 | $7,348.61 | $22,867.77 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,887,457.29 |
| 175 | 2031/09 | $7,372.98 | $22,843.40 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,880,084.31 |
| 176 | 2031/10 | $7,397.43 | $22,818.95 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,872,686.87 |
| 177 | 2031/11 | $7,421.97 | $22,794.41 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,865,264.90 |
| 178 | 2031/12 | $7,446.59 | $22,769.80 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,857,818.32 |
| 179 | 2032/01 | $7,471.28 | $22,745.10 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,850,347.04 |
| 180 | 2032/02 | $7,496.06 | $22,720.32 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,842,850.97 |
| 181 | 2032/03 | $7,520.93 | $22,695.46 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,835,330.05 |
| 182 | 2032/04 | $7,545.87 | $22,670.51 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,827,784.18 |
| 183 | 2032/05 | $7,570.90 | $22,645.48 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,820,213.28 |
| 184 | 2032/06 | $7,596.01 | $22,620.37 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,812,617.27 |
| 185 | 2032/07 | $7,621.20 | $22,595.18 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,804,996.07 |
| 186 | 2032/08 | $7,646.48 | $22,569.90 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,797,349.60 |
| 187 | 2032/09 | $7,671.84 | $22,544.54 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,789,677.76 |
| 188 | 2032/10 | $7,697.28 | $22,519.10 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,781,980.48 |
| 189 | 2032/11 | $7,722.81 | $22,493.57 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,774,257.66 |
| 190 | 2032/12 | $7,748.43 | $22,467.95 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,766,509.24 |
| 191 | 2033/01 | $7,774.13 | $22,442.26 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,758,735.11 |
| 192 | 2033/02 | $7,799.91 | $22,416.47 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,750,935.20 |
| 193 | 2033/03 | $7,825.78 | $22,390.60 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,743,109.42 |
| 194 | 2033/04 | $7,851.73 | $22,364.65 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,735,257.69 |
| 195 | 2033/05 | $7,877.78 | $22,338.60 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,727,379.91 |
| 196 | 2033/06 | $7,903.90 | $22,312.48 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,719,476.01 |
| 197 | 2033/07 | $7,930.12 | $22,286.26 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,711,545.89 |
| 198 | 2033/08 | $7,956.42 | $22,259.96 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,703,589.47 |
| 199 | 2033/09 | $7,982.81 | $22,233.57 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,695,606.66 |
| 200 | 2033/10 | $8,009.29 | $22,207.10 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,687,597.38 |
| 201 | 2033/11 | $8,035.85 | $22,180.53 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,679,561.53 |
| 202 | 2033/12 | $8,062.50 | $22,153.88 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,671,499.02 |
| 203 | 2034/01 | $8,089.24 | $22,127.14 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,663,409.78 |
| 204 | 2034/02 | $8,116.07 | $22,100.31 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,655,293.71 |
| 205 | 2034/03 | $8,142.99 | $22,073.39 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,647,150.72 |
| 206 | 2034/04 | $8,170.00 | $22,046.38 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,638,980.72 |
| 207 | 2034/05 | $8,197.09 | $22,019.29 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,630,783.63 |
| 208 | 2034/06 | $8,224.28 | $21,992.10 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,622,559.35 |
| 209 | 2034/07 | $8,251.56 | $21,964.82 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,614,307.79 |
| 210 | 2034/08 | $8,278.93 | $21,937.45 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,606,028.86 |
| 211 | 2034/09 | $8,306.39 | $21,910.00 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,597,722.47 |
| 212 | 2034/10 | $8,333.93 | $21,882.45 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,589,388.54 |
| 213 | 2034/11 | $8,361.58 | $21,854.81 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,581,026.96 |
| 214 | 2034/12 | $8,389.31 | $21,827.07 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,572,637.66 |
| 215 | 2035/01 | $8,417.13 | $21,799.25 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,564,220.52 |
| 216 | 2035/02 | $8,445.05 | $21,771.33 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,555,775.47 |
| 217 | 2035/03 | $8,473.06 | $21,743.32 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,547,302.42 |
| 218 | 2035/04 | $8,501.16 | $21,715.22 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,538,801.25 |
| 219 | 2035/05 | $8,529.36 | $21,687.02 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,530,271.90 |
| 220 | 2035/06 | $8,557.65 | $21,658.74 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,521,714.25 |
| 221 | 2035/07 | $8,586.03 | $21,630.35 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,513,128.22 |
| 222 | 2035/08 | $8,614.51 | $21,601.88 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,504,513.72 |
| 223 | 2035/09 | $8,643.08 | $21,573.30 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,495,870.64 |
| 224 | 2035/10 | $8,671.74 | $21,544.64 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,487,198.90 |
| 225 | 2035/11 | $8,700.50 | $21,515.88 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,478,498.39 |
| 226 | 2035/12 | $8,729.36 | $21,487.02 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,469,769.03 |
| 227 | 2036/01 | $8,758.31 | $21,458.07 | $3,275.42 | $6,725.83 | $50.00 | $40,267.63 | $6,461,010.72 |
| 228 | 2036/02 | $8,787.36 | $21,429.02 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,452,223.36 |
| 229 | 2036/03 | $8,816.51 | $21,399.87 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,443,406.85 |
| 230 | 2036/04 | $8,845.75 | $21,370.63 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,434,561.10 |
| 231 | 2036/05 | $8,875.09 | $21,341.29 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,425,686.01 |
| 232 | 2036/06 | $8,904.52 | $21,311.86 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,416,781.49 |
| 233 | 2036/07 | $8,934.06 | $21,282.33 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,407,847.44 |
| 234 | 2036/08 | $8,963.69 | $21,252.69 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,398,883.75 |
| 235 | 2036/09 | $8,993.42 | $21,222.96 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,389,890.33 |
| 236 | 2036/10 | $9,023.24 | $21,193.14 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,380,867.09 |
| 237 | 2036/11 | $9,053.17 | $21,163.21 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,371,813.92 |
| 238 | 2036/12 | $9,083.20 | $21,133.18 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,362,730.72 |
| 239 | 2037/01 | $9,113.32 | $21,103.06 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,353,617.40 |
| 240 | 2037/02 | $9,143.55 | $21,072.83 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,344,473.85 |
| 241 | 2037/03 | $9,173.88 | $21,042.50 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,335,299.97 |
| 242 | 2037/04 | $9,204.30 | $21,012.08 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,326,095.67 |
| 243 | 2037/05 | $9,234.83 | $20,981.55 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,316,860.84 |
| 244 | 2037/06 | $9,265.46 | $20,950.92 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,307,595.38 |
| 245 | 2037/07 | $9,296.19 | $20,920.19 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,298,299.19 |
| 246 | 2037/08 | $9,327.02 | $20,889.36 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,288,972.17 |
| 247 | 2037/09 | $9,357.96 | $20,858.42 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,279,614.21 |
| 248 | 2037/10 | $9,388.99 | $20,827.39 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,270,225.22 |
| 249 | 2037/11 | $9,420.13 | $20,796.25 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,260,805.08 |
| 250 | 2037/12 | $9,451.38 | $20,765.00 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,251,353.70 |
| 251 | 2038/01 | $9,482.72 | $20,733.66 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,241,870.98 |
| 252 | 2038/02 | $9,514.18 | $20,702.21 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,232,356.80 |
| 253 | 2038/03 | $9,545.73 | $20,670.65 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,222,811.07 |
| 254 | 2038/04 | $9,577.39 | $20,638.99 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,213,233.68 |
| 255 | 2038/05 | $9,609.16 | $20,607.23 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,203,624.53 |
| 256 | 2038/06 | $9,641.03 | $20,575.35 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,193,983.50 |
| 257 | 2038/07 | $9,673.00 | $20,543.38 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,184,310.50 |
| 258 | 2038/08 | $9,705.08 | $20,511.30 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,174,605.41 |
| 259 | 2038/09 | $9,737.27 | $20,479.11 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,164,868.14 |
| 260 | 2038/10 | $9,769.57 | $20,446.81 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,155,098.57 |
| 261 | 2038/11 | $9,801.97 | $20,414.41 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,145,296.60 |
| 262 | 2038/12 | $9,834.48 | $20,381.90 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,135,462.12 |
| 263 | 2039/01 | $9,867.10 | $20,349.28 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,125,595.02 |
| 264 | 2039/02 | $9,899.82 | $20,316.56 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,115,695.20 |
| 265 | 2039/03 | $9,932.66 | $20,283.72 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,105,762.54 |
| 266 | 2039/04 | $9,965.60 | $20,250.78 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,095,796.94 |
| 267 | 2039/05 | $9,998.65 | $20,217.73 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,085,798.29 |
| 268 | 2039/06 | $10,031.82 | $20,184.56 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,075,766.47 |
| 269 | 2039/07 | $10,065.09 | $20,151.29 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,065,701.38 |
| 270 | 2039/08 | $10,098.47 | $20,117.91 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,055,602.91 |
| 271 | 2039/09 | $10,131.96 | $20,084.42 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,045,470.94 |
| 272 | 2039/10 | $10,165.57 | $20,050.81 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,035,305.38 |
| 273 | 2039/11 | $10,199.28 | $20,017.10 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,025,106.09 |
| 274 | 2039/12 | $10,233.11 | $19,983.27 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,014,872.98 |
| 275 | 2040/01 | $10,267.05 | $19,949.33 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $6,004,605.93 |
| 276 | 2040/02 | $10,301.10 | $19,915.28 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,994,304.82 |
| 277 | 2040/03 | $10,335.27 | $19,881.11 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,983,969.55 |
| 278 | 2040/04 | $10,369.55 | $19,846.83 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,973,600.00 |
| 279 | 2040/05 | $10,403.94 | $19,812.44 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,963,196.06 |
| 280 | 2040/06 | $10,438.45 | $19,777.93 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,952,757.62 |
| 281 | 2040/07 | $10,473.07 | $19,743.31 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,942,284.55 |
| 282 | 2040/08 | $10,507.80 | $19,708.58 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,931,776.74 |
| 283 | 2040/09 | $10,542.65 | $19,673.73 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,921,234.09 |
| 284 | 2040/10 | $10,577.62 | $19,638.76 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,910,656.47 |
| 285 | 2040/11 | $10,612.70 | $19,603.68 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,900,043.76 |
| 286 | 2040/12 | $10,647.90 | $19,568.48 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,889,395.86 |
| 287 | 2041/01 | $10,683.22 | $19,533.16 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,878,712.64 |
| 288 | 2041/02 | $10,718.65 | $19,497.73 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,867,993.99 |
| 289 | 2041/03 | $10,754.20 | $19,462.18 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,857,239.79 |
| 290 | 2041/04 | $10,789.87 | $19,426.51 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,846,449.92 |
| 291 | 2041/05 | $10,825.66 | $19,390.73 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,835,624.27 |
| 292 | 2041/06 | $10,861.56 | $19,354.82 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,824,762.71 |
| 293 | 2041/07 | $10,897.58 | $19,318.80 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,813,865.12 |
| 294 | 2041/08 | $10,933.73 | $19,282.65 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,802,931.40 |
| 295 | 2041/09 | $10,969.99 | $19,246.39 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,791,961.40 |
| 296 | 2041/10 | $11,006.38 | $19,210.01 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,780,955.03 |
| 297 | 2041/11 | $11,042.88 | $19,173.50 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,769,912.15 |
| 298 | 2041/12 | $11,079.51 | $19,136.88 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,758,832.64 |
| 299 | 2042/01 | $11,116.25 | $19,100.13 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,747,716.39 |
| 300 | 2042/02 | $11,153.12 | $19,063.26 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,736,563.27 |
| 301 | 2042/03 | $11,190.11 | $19,026.27 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,725,373.16 |
| 302 | 2042/04 | $11,227.23 | $18,989.15 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,714,145.93 |
| 303 | 2042/05 | $11,264.46 | $18,951.92 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,702,881.47 |
| 304 | 2042/06 | $11,301.82 | $18,914.56 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,691,579.64 |
| 305 | 2042/07 | $11,339.31 | $18,877.07 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,680,240.33 |
| 306 | 2042/08 | $11,376.92 | $18,839.46 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,668,863.42 |
| 307 | 2042/09 | $11,414.65 | $18,801.73 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,657,448.77 |
| 308 | 2042/10 | $11,452.51 | $18,763.87 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,645,996.26 |
| 309 | 2042/11 | $11,490.49 | $18,725.89 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,634,505.76 |
| 310 | 2042/12 | $11,528.60 | $18,687.78 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,622,977.16 |
| 311 | 2043/01 | $11,566.84 | $18,649.54 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,611,410.32 |
| 312 | 2043/02 | $11,605.20 | $18,611.18 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,599,805.12 |
| 313 | 2043/03 | $11,643.69 | $18,572.69 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,588,161.42 |
| 314 | 2043/04 | $11,682.31 | $18,534.07 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,576,479.11 |
| 315 | 2043/05 | $11,721.06 | $18,495.32 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,564,758.05 |
| 316 | 2043/06 | $11,759.93 | $18,456.45 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,552,998.12 |
| 317 | 2043/07 | $11,798.94 | $18,417.44 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,541,199.18 |
| 318 | 2043/08 | $11,838.07 | $18,378.31 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,529,361.11 |
| 319 | 2043/09 | $11,877.33 | $18,339.05 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,517,483.78 |
| 320 | 2043/10 | $11,916.73 | $18,299.65 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,505,567.05 |
| 321 | 2043/11 | $11,956.25 | $18,260.13 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,493,610.80 |
| 322 | 2043/12 | $11,995.91 | $18,220.48 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,481,614.90 |
| 323 | 2044/01 | $12,035.69 | $18,180.69 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,469,579.21 |
| 324 | 2044/02 | $12,075.61 | $18,140.77 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,457,503.60 |
| 325 | 2044/03 | $12,115.66 | $18,100.72 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,445,387.94 |
| 326 | 2044/04 | $12,155.84 | $18,060.54 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,433,232.09 |
| 327 | 2044/05 | $12,196.16 | $18,020.22 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,421,035.93 |
| 328 | 2044/06 | $12,236.61 | $17,979.77 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,408,799.32 |
| 329 | 2044/07 | $12,277.20 | $17,939.18 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,396,522.12 |
| 330 | 2044/08 | $12,317.92 | $17,898.47 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,384,204.21 |
| 331 | 2044/09 | $12,358.77 | $17,857.61 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,371,845.44 |
| 332 | 2044/10 | $12,399.76 | $17,816.62 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,359,445.68 |
| 333 | 2044/11 | $12,440.89 | $17,775.49 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,347,004.79 |
| 334 | 2044/12 | $12,482.15 | $17,734.23 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,334,522.64 |
| 335 | 2045/01 | $12,523.55 | $17,692.83 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,321,999.09 |
| 336 | 2045/02 | $12,565.08 | $17,651.30 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,309,434.01 |
| 337 | 2045/03 | $12,606.76 | $17,609.62 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,296,827.25 |
| 338 | 2045/04 | $12,648.57 | $17,567.81 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,284,178.68 |
| 339 | 2045/05 | $12,690.52 | $17,525.86 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,271,488.16 |
| 340 | 2045/06 | $12,732.61 | $17,483.77 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,258,755.55 |
| 341 | 2045/07 | $12,774.84 | $17,441.54 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,245,980.71 |
| 342 | 2045/08 | $12,817.21 | $17,399.17 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,233,163.49 |
| 343 | 2045/09 | $12,859.72 | $17,356.66 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,220,303.77 |
| 344 | 2045/10 | $12,902.37 | $17,314.01 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,207,401.40 |
| 345 | 2045/11 | $12,945.17 | $17,271.21 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,194,456.23 |
| 346 | 2045/12 | $12,988.10 | $17,228.28 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,181,468.13 |
| 347 | 2046/01 | $13,031.18 | $17,185.20 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,168,436.95 |
| 348 | 2046/02 | $13,074.40 | $17,141.98 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,155,362.56 |
| 349 | 2046/03 | $13,117.76 | $17,098.62 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,142,244.79 |
| 350 | 2046/04 | $13,161.27 | $17,055.11 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,129,083.53 |
| 351 | 2046/05 | $13,204.92 | $17,011.46 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,115,878.60 |
| 352 | 2046/06 | $13,248.72 | $16,967.66 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,102,629.89 |
| 353 | 2046/07 | $13,292.66 | $16,923.72 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,089,337.23 |
| 354 | 2046/08 | $13,336.75 | $16,879.64 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,076,000.48 |
| 355 | 2046/09 | $13,380.98 | $16,835.40 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,062,619.50 |
| 356 | 2046/10 | $13,425.36 | $16,791.02 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,049,194.15 |
| 357 | 2046/11 | $13,469.89 | $16,746.49 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,035,724.26 |
| 358 | 2046/12 | $13,514.56 | $16,701.82 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,022,209.70 |
| 359 | 2047/01 | $13,559.39 | $16,657.00 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $5,008,650.31 |
| 360 | 2047/02 | $13,604.36 | $16,612.02 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,995,045.95 |
| 361 | 2047/03 | $13,649.48 | $16,566.90 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,981,396.48 |
| 362 | 2047/04 | $13,694.75 | $16,521.63 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,967,701.73 |
| 363 | 2047/05 | $13,740.17 | $16,476.21 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,953,961.56 |
| 364 | 2047/06 | $13,785.74 | $16,430.64 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,940,175.81 |
| 365 | 2047/07 | $13,831.46 | $16,384.92 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,926,344.35 |
| 366 | 2047/08 | $13,877.34 | $16,339.04 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,912,467.01 |
| 367 | 2047/09 | $13,923.37 | $16,293.02 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,898,543.65 |
| 368 | 2047/10 | $13,969.54 | $16,246.84 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,884,574.10 |
| 369 | 2047/11 | $14,015.88 | $16,200.50 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,870,558.22 |
| 370 | 2047/12 | $14,062.36 | $16,154.02 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,856,495.86 |
| 371 | 2048/01 | $14,109.00 | $16,107.38 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,842,386.86 |
| 372 | 2048/02 | $14,155.80 | $16,060.58 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,828,231.06 |
| 373 | 2048/03 | $14,202.75 | $16,013.63 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,814,028.31 |
| 374 | 2048/04 | $14,249.85 | $15,966.53 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,799,778.46 |
| 375 | 2048/05 | $14,297.12 | $15,919.27 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,785,481.34 |
| 376 | 2048/06 | $14,344.53 | $15,871.85 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,771,136.81 |
| 377 | 2048/07 | $14,392.11 | $15,824.27 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,756,744.70 |
| 378 | 2048/08 | $14,439.84 | $15,776.54 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,742,304.85 |
| 379 | 2048/09 | $14,487.74 | $15,728.64 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,727,817.12 |
| 380 | 2048/10 | $14,535.79 | $15,680.59 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,713,281.33 |
| 381 | 2048/11 | $14,584.00 | $15,632.38 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,698,697.33 |
| 382 | 2048/12 | $14,632.37 | $15,584.01 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,684,064.97 |
| 383 | 2049/01 | $14,680.90 | $15,535.48 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,669,384.07 |
| 384 | 2049/02 | $14,729.59 | $15,486.79 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,654,654.48 |
| 385 | 2049/03 | $14,778.44 | $15,437.94 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,639,876.03 |
| 386 | 2049/04 | $14,827.46 | $15,388.92 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,625,048.57 |
| 387 | 2049/05 | $14,876.64 | $15,339.74 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,610,171.94 |
| 388 | 2049/06 | $14,925.98 | $15,290.40 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,595,245.96 |
| 389 | 2049/07 | $14,975.48 | $15,240.90 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,580,270.48 |
| 390 | 2049/08 | $15,025.15 | $15,191.23 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,565,245.33 |
| 391 | 2049/09 | $15,074.98 | $15,141.40 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,550,170.34 |
| 392 | 2049/10 | $15,124.98 | $15,091.40 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,535,045.36 |
| 393 | 2049/11 | $15,175.15 | $15,041.23 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,519,870.21 |
| 394 | 2049/12 | $15,225.48 | $14,990.90 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,504,644.74 |
| 395 | 2050/01 | $15,275.98 | $14,940.41 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,489,368.76 |
| 396 | 2050/02 | $15,326.64 | $14,889.74 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,474,042.12 |
| 397 | 2050/03 | $15,377.47 | $14,838.91 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,458,664.65 |
| 398 | 2050/04 | $15,428.48 | $14,787.90 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,443,236.17 |
| 399 | 2050/05 | $15,479.65 | $14,736.73 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,427,756.52 |
| 400 | 2050/06 | $15,530.99 | $14,685.39 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,412,225.53 |
| 401 | 2050/07 | $15,582.50 | $14,633.88 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,396,643.03 |
| 402 | 2050/08 | $15,634.18 | $14,582.20 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,381,008.85 |
| 403 | 2050/09 | $15,686.03 | $14,530.35 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,365,322.82 |
| 404 | 2050/10 | $15,738.06 | $14,478.32 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,349,584.76 |
| 405 | 2050/11 | $15,790.26 | $14,426.12 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,333,794.50 |
| 406 | 2050/12 | $15,842.63 | $14,373.75 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,317,951.87 |
| 407 | 2051/01 | $15,895.17 | $14,321.21 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,302,056.70 |
| 408 | 2051/02 | $15,947.89 | $14,268.49 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,286,108.80 |
| 409 | 2051/03 | $16,000.79 | $14,215.59 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,270,108.02 |
| 410 | 2051/04 | $16,053.86 | $14,162.52 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,254,054.16 |
| 411 | 2051/05 | $16,107.10 | $14,109.28 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,237,947.06 |
| 412 | 2051/06 | $16,160.52 | $14,055.86 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,221,786.54 |
| 413 | 2051/07 | $16,214.12 | $14,002.26 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,205,572.41 |
| 414 | 2051/08 | $16,267.90 | $13,948.48 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,189,304.51 |
| 415 | 2051/09 | $16,321.85 | $13,894.53 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,172,982.66 |
| 416 | 2051/10 | $16,375.99 | $13,840.39 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,156,606.67 |
| 417 | 2051/11 | $16,430.30 | $13,786.08 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,140,176.37 |
| 418 | 2051/12 | $16,484.80 | $13,731.58 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,123,691.57 |
| 419 | 2052/01 | $16,539.47 | $13,676.91 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,107,152.10 |
| 420 | 2052/02 | $16,594.33 | $13,622.05 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,090,557.78 |
| 421 | 2052/03 | $16,649.36 | $13,567.02 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,073,908.41 |
| 422 | 2052/04 | $16,704.58 | $13,511.80 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,057,203.83 |
| 423 | 2052/05 | $16,759.99 | $13,456.39 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,040,443.84 |
| 424 | 2052/06 | $16,815.58 | $13,400.81 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,023,628.26 |
| 425 | 2052/07 | $16,871.35 | $13,345.03 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $4,006,756.92 |
| 426 | 2052/08 | $16,927.30 | $13,289.08 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,989,829.61 |
| 427 | 2052/09 | $16,983.45 | $13,232.93 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,972,846.17 |
| 428 | 2052/10 | $17,039.77 | $13,176.61 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,955,806.39 |
| 429 | 2052/11 | $17,096.29 | $13,120.09 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,938,710.10 |
| 430 | 2052/12 | $17,152.99 | $13,063.39 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,921,557.11 |
| 431 | 2053/01 | $17,209.88 | $13,006.50 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,904,347.23 |
| 432 | 2053/02 | $17,266.96 | $12,949.42 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,887,080.27 |
| 433 | 2053/03 | $17,324.23 | $12,892.15 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,869,756.03 |
| 434 | 2053/04 | $17,381.69 | $12,834.69 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,852,374.34 |
| 435 | 2053/05 | $17,439.34 | $12,777.04 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,834,935.01 |
| 436 | 2053/06 | $17,497.18 | $12,719.20 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,817,437.83 |
| 437 | 2053/07 | $17,555.21 | $12,661.17 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,799,882.61 |
| 438 | 2053/08 | $17,613.44 | $12,602.94 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,782,269.18 |
| 439 | 2053/09 | $17,671.85 | $12,544.53 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,764,597.32 |
| 440 | 2053/10 | $17,730.47 | $12,485.91 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,746,866.86 |
| 441 | 2053/11 | $17,789.27 | $12,427.11 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,729,077.58 |
| 442 | 2053/12 | $17,848.27 | $12,368.11 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,711,229.31 |
| 443 | 2054/01 | $17,907.47 | $12,308.91 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,693,321.84 |
| 444 | 2054/02 | $17,966.86 | $12,249.52 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,675,354.98 |
| 445 | 2054/03 | $18,026.45 | $12,189.93 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,657,328.52 |
| 446 | 2054/04 | $18,086.24 | $12,130.14 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,639,242.28 |
| 447 | 2054/05 | $18,146.23 | $12,070.15 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,621,096.05 |
| 448 | 2054/06 | $18,206.41 | $12,009.97 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,602,889.64 |
| 449 | 2054/07 | $18,266.80 | $11,949.58 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,584,622.84 |
| 450 | 2054/08 | $18,327.38 | $11,889.00 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,566,295.46 |
| 451 | 2054/09 | $18,388.17 | $11,828.21 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,547,907.30 |
| 452 | 2054/10 | $18,449.15 | $11,767.23 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,529,458.14 |
| 453 | 2054/11 | $18,510.34 | $11,706.04 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,510,947.80 |
| 454 | 2054/12 | $18,571.74 | $11,644.64 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,492,376.06 |
| 455 | 2055/01 | $18,633.33 | $11,583.05 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,473,742.72 |
| 456 | 2055/02 | $18,695.13 | $11,521.25 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,455,047.59 |
| 457 | 2055/03 | $18,757.14 | $11,459.24 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,436,290.45 |
| 458 | 2055/04 | $18,819.35 | $11,397.03 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,417,471.10 |
| 459 | 2055/05 | $18,881.77 | $11,334.61 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,398,589.33 |
| 460 | 2055/06 | $18,944.39 | $11,271.99 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,379,644.94 |
| 461 | 2055/07 | $19,007.23 | $11,209.16 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,360,637.71 |
| 462 | 2055/08 | $19,070.27 | $11,146.12 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,341,567.45 |
| 463 | 2055/09 | $19,133.52 | $11,082.87 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,322,433.93 |
| 464 | 2055/10 | $19,196.97 | $11,019.41 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,303,236.96 |
| 465 | 2055/11 | $19,260.64 | $10,955.74 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,283,976.31 |
| 466 | 2055/12 | $19,324.53 | $10,891.85 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,264,651.79 |
| 467 | 2056/01 | $19,388.62 | $10,827.76 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,245,263.17 |
| 468 | 2056/02 | $19,452.92 | $10,763.46 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,225,810.24 |
| 469 | 2056/03 | $19,517.44 | $10,698.94 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,206,292.80 |
| 470 | 2056/04 | $19,582.18 | $10,634.20 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,186,710.62 |
| 471 | 2056/05 | $19,647.12 | $10,569.26 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,167,063.50 |
| 472 | 2056/06 | $19,712.29 | $10,504.09 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,147,351.21 |
| 473 | 2056/07 | $19,777.67 | $10,438.71 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,127,573.55 |
| 474 | 2056/08 | $19,843.26 | $10,373.12 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,107,730.28 |
| 475 | 2056/09 | $19,909.08 | $10,307.31 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,087,821.21 |
| 476 | 2056/10 | $19,975.11 | $10,241.27 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,067,846.10 |
| 477 | 2056/11 | $20,041.36 | $10,175.02 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,047,804.74 |
| 478 | 2056/12 | $20,107.83 | $10,108.55 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,027,696.91 |
| 479 | 2057/01 | $20,174.52 | $10,041.86 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $3,007,522.40 |
| 480 | 2057/02 | $20,241.43 | $9,974.95 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,987,280.96 |
| 481 | 2057/03 | $20,308.57 | $9,907.82 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,966,972.40 |
| 482 | 2057/04 | $20,375.92 | $9,840.46 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,946,596.48 |
| 483 | 2057/05 | $20,443.50 | $9,772.88 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,926,152.97 |
| 484 | 2057/06 | $20,511.31 | $9,705.07 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,905,641.67 |
| 485 | 2057/07 | $20,579.34 | $9,637.04 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,885,062.33 |
| 486 | 2057/08 | $20,647.59 | $9,568.79 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,864,414.74 |
| 487 | 2057/09 | $20,716.07 | $9,500.31 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,843,698.67 |
| 488 | 2057/10 | $20,784.78 | $9,431.60 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,822,913.89 |
| 489 | 2057/11 | $20,853.72 | $9,362.66 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,802,060.17 |
| 490 | 2057/12 | $20,922.88 | $9,293.50 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,781,137.29 |
| 491 | 2058/01 | $20,992.28 | $9,224.11 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,760,145.01 |
| 492 | 2058/02 | $21,061.90 | $9,154.48 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,739,083.11 |
| 493 | 2058/03 | $21,131.76 | $9,084.63 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,717,951.36 |
| 494 | 2058/04 | $21,201.84 | $9,014.54 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,696,749.52 |
| 495 | 2058/05 | $21,272.16 | $8,944.22 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,675,477.36 |
| 496 | 2058/06 | $21,342.71 | $8,873.67 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,654,134.64 |
| 497 | 2058/07 | $21,413.50 | $8,802.88 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,632,721.14 |
| 498 | 2058/08 | $21,484.52 | $8,731.86 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,611,236.62 |
| 499 | 2058/09 | $21,555.78 | $8,660.60 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,589,680.84 |
| 500 | 2058/10 | $21,627.27 | $8,589.11 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,568,053.57 |
| 501 | 2058/11 | $21,699.00 | $8,517.38 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,546,354.56 |
| 502 | 2058/12 | $21,770.97 | $8,445.41 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,524,583.59 |
| 503 | 2059/01 | $21,843.18 | $8,373.20 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,502,740.41 |
| 504 | 2059/02 | $21,915.63 | $8,300.76 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,480,824.79 |
| 505 | 2059/03 | $21,988.31 | $8,228.07 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,458,836.47 |
| 506 | 2059/04 | $22,061.24 | $8,155.14 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,436,775.24 |
| 507 | 2059/05 | $22,134.41 | $8,081.97 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,414,640.83 |
| 508 | 2059/06 | $22,207.82 | $8,008.56 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,392,433.00 |
| 509 | 2059/07 | $22,281.48 | $7,934.90 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,370,151.53 |
| 510 | 2059/08 | $22,355.38 | $7,861.00 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,347,796.15 |
| 511 | 2059/09 | $22,429.52 | $7,786.86 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,325,366.62 |
| 512 | 2059/10 | $22,503.91 | $7,712.47 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,302,862.71 |
| 513 | 2059/11 | $22,578.55 | $7,637.83 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,280,284.16 |
| 514 | 2059/12 | $22,653.44 | $7,562.94 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,257,630.72 |
| 515 | 2060/01 | $22,728.57 | $7,487.81 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,234,902.14 |
| 516 | 2060/02 | $22,803.96 | $7,412.43 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,212,098.19 |
| 517 | 2060/03 | $22,879.59 | $7,336.79 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,189,218.60 |
| 518 | 2060/04 | $22,955.47 | $7,260.91 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,166,263.13 |
| 519 | 2060/05 | $23,031.61 | $7,184.77 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,143,231.52 |
| 520 | 2060/06 | $23,108.00 | $7,108.38 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,120,123.52 |
| 521 | 2060/07 | $23,184.64 | $7,031.74 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,096,938.89 |
| 522 | 2060/08 | $23,261.53 | $6,954.85 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,073,677.35 |
| 523 | 2060/09 | $23,338.68 | $6,877.70 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,050,338.67 |
| 524 | 2060/10 | $23,416.09 | $6,800.29 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,026,922.58 |
| 525 | 2060/11 | $23,493.75 | $6,722.63 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $2,003,428.82 |
| 526 | 2060/12 | $23,571.68 | $6,644.71 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,979,857.15 |
| 527 | 2061/01 | $23,649.85 | $6,566.53 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,956,207.29 |
| 528 | 2061/02 | $23,728.29 | $6,488.09 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,932,479.00 |
| 529 | 2061/03 | $23,806.99 | $6,409.39 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,908,672.01 |
| 530 | 2061/04 | $23,885.95 | $6,330.43 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,884,786.06 |
| 531 | 2061/05 | $23,965.17 | $6,251.21 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,860,820.88 |
| 532 | 2061/06 | $24,044.66 | $6,171.72 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,836,776.22 |
| 533 | 2061/07 | $24,124.41 | $6,091.97 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,812,651.82 |
| 534 | 2061/08 | $24,204.42 | $6,011.96 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,788,447.40 |
| 535 | 2061/09 | $24,284.70 | $5,931.68 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,764,162.70 |
| 536 | 2061/10 | $24,365.24 | $5,851.14 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,739,797.46 |
| 537 | 2061/11 | $24,446.05 | $5,770.33 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,715,351.41 |
| 538 | 2061/12 | $24,527.13 | $5,689.25 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,690,824.28 |
| 539 | 2062/01 | $24,608.48 | $5,607.90 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,666,215.79 |
| 540 | 2062/02 | $24,690.10 | $5,526.28 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,641,525.70 |
| 541 | 2062/03 | $24,771.99 | $5,444.39 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,616,753.71 |
| 542 | 2062/04 | $24,854.15 | $5,362.23 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,591,899.56 |
| 543 | 2062/05 | $24,936.58 | $5,279.80 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,566,962.98 |
| 544 | 2062/06 | $25,019.29 | $5,197.09 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,541,943.69 |
| 545 | 2062/07 | $25,102.27 | $5,114.11 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,516,841.43 |
| 546 | 2062/08 | $25,185.52 | $5,030.86 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,491,655.90 |
| 547 | 2062/09 | $25,269.06 | $4,947.33 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,466,386.85 |
| 548 | 2062/10 | $25,352.86 | $4,863.52 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,441,033.98 |
| 549 | 2062/11 | $25,436.95 | $4,779.43 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,415,597.03 |
| 550 | 2062/12 | $25,521.32 | $4,695.06 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,390,075.71 |
| 551 | 2063/01 | $25,605.96 | $4,610.42 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,364,469.75 |
| 552 | 2063/02 | $25,690.89 | $4,525.49 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,338,778.86 |
| 553 | 2063/03 | $25,776.10 | $4,440.28 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,313,002.76 |
| 554 | 2063/04 | $25,861.59 | $4,354.79 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,287,141.18 |
| 555 | 2063/05 | $25,947.36 | $4,269.02 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,261,193.81 |
| 556 | 2063/06 | $26,033.42 | $4,182.96 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,235,160.39 |
| 557 | 2063/07 | $26,119.77 | $4,096.62 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,209,040.63 |
| 558 | 2063/08 | $26,206.40 | $4,009.98 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,182,834.23 |
| 559 | 2063/09 | $26,293.31 | $3,923.07 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,156,540.92 |
| 560 | 2063/10 | $26,380.52 | $3,835.86 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,130,160.40 |
| 561 | 2063/11 | $26,468.02 | $3,748.37 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,103,692.38 |
| 562 | 2063/12 | $26,555.80 | $3,660.58 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,077,136.58 |
| 563 | 2064/01 | $26,643.88 | $3,572.50 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,050,492.70 |
| 564 | 2064/02 | $26,732.25 | $3,484.13 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $1,023,760.45 |
| 565 | 2064/03 | $26,820.91 | $3,395.47 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $996,939.55 |
| 566 | 2064/04 | $26,909.86 | $3,306.52 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $970,029.68 |
| 567 | 2064/05 | $26,999.12 | $3,217.27 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $943,030.57 |
| 568 | 2064/06 | $27,088.66 | $3,127.72 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $915,941.90 |
| 569 | 2064/07 | $27,178.51 | $3,037.87 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $888,763.40 |
| 570 | 2064/08 | $27,268.65 | $2,947.73 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $861,494.75 |
| 571 | 2064/09 | $27,359.09 | $2,857.29 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $834,135.66 |
| 572 | 2064/10 | $27,449.83 | $2,766.55 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $806,685.83 |
| 573 | 2064/11 | $27,540.87 | $2,675.51 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $779,144.95 |
| 574 | 2064/12 | $27,632.22 | $2,584.16 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $751,512.74 |
| 575 | 2065/01 | $27,723.86 | $2,492.52 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $723,788.87 |
| 576 | 2065/02 | $27,815.81 | $2,400.57 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $695,973.06 |
| 577 | 2065/03 | $27,908.07 | $2,308.31 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $668,064.99 |
| 578 | 2065/04 | $28,000.63 | $2,215.75 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $640,064.36 |
| 579 | 2065/05 | $28,093.50 | $2,122.88 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $611,970.86 |
| 580 | 2065/06 | $28,186.68 | $2,029.70 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $583,784.18 |
| 581 | 2065/07 | $28,280.16 | $1,936.22 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $555,504.01 |
| 582 | 2065/08 | $28,373.96 | $1,842.42 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $527,130.06 |
| 583 | 2065/09 | $28,468.07 | $1,748.31 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $498,661.99 |
| 584 | 2065/10 | $28,562.49 | $1,653.90 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $470,099.50 |
| 585 | 2065/11 | $28,657.22 | $1,559.16 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $441,442.29 |
| 586 | 2065/12 | $28,752.26 | $1,464.12 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $412,690.02 |
| 587 | 2066/01 | $28,847.63 | $1,368.76 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $383,842.40 |
| 588 | 2066/02 | $28,943.30 | $1,273.08 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $354,899.09 |
| 589 | 2066/03 | $29,039.30 | $1,177.08 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $325,859.79 |
| 590 | 2066/04 | $29,135.61 | $1,080.77 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $296,724.18 |
| 591 | 2066/05 | $29,232.25 | $984.14 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $267,491.94 |
| 592 | 2066/06 | $29,329.20 | $887.18 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $238,162.74 |
| 593 | 2066/07 | $29,426.47 | $789.91 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $208,736.26 |
| 594 | 2066/08 | $29,524.07 | $692.31 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $179,212.19 |
| 595 | 2066/09 | $29,621.99 | $594.39 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $149,590.20 |
| 596 | 2066/10 | $29,720.24 | $496.14 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $119,869.96 |
| 597 | 2066/11 | $29,818.81 | $397.57 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $90,051.14 |
| 598 | 2066/12 | $29,917.71 | $298.67 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $60,133.43 |
| 599 | 2067/01 | $30,016.94 | $199.44 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $30,116.49 |
| 600 | 2067/02 | $30,116.49 | $99.89 | $0.00 | $6,725.83 | $50.00 | $36,992.21 | $0.00 |
| Totals | $7,861,000.00 | $10,268,828.51 | $743,519.58 | $4,035,500.00 | $30,000.00 | $22,938,848.10 |
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.