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.
Based on your input, to maintain a 45-year mortgage of $954,306,000.00 at 4.5% interest rate for a $954,306,000.00 home, you need to have a monthly payment of $4,920,571.90 ~ $5,000,097.40. You will make a total of 540 payments and you will pay off your mortgage on 2069/02. Consult with a Mortgage Specialist
You can save $222,819,200.72 in interest by paying off your mortgage through bi-weekly payments! Here is a loan comparison table to show you different loan terms and payment types: Consult with a Mortgage Specialist
Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
---|---|---|---|---|---|---|
50 years | Monthly | $4,002,261.70 | 4.5% | 600 months | $2,401,357,020.75 | $1,447,051,020.75 |
50 years | Bi-Weekly | $2,001,130.85 | 4.5% | 512 months | $2,146,239,121.28 | $1,191,933,121.28 |
45 years | Monthly | $4,125,216.90 | 4.5% | 540 months | $2,227,617,125.71 | $1,273,311,125.71 |
45 years | Bi-Weekly | $2,062,608.45 | 4.5% | 461 months | $2,004,797,924.99 | $1,050,491,924.99 |
40 years | Monthly | $4,290,205.13 | 4.5% | 480 months | $2,059,298,462.67 | $1,104,992,462.67 |
40 years | Bi-Weekly | $2,145,102.57 | 4.5% | 409 months | $1,867,728,035.59 | $913,422,035.59 |
35 years | Monthly | $4,516,317.40 | 4.5% | 420 months | $1,896,853,308.51 | $942,547,308.51 |
35 years | Bi-Weekly | $2,258,158.70 | 4.5% | 358 months | $1,735,296,134.50 | $780,990,134.50 |
30 years | Monthly | $4,835,328.31 | 4.5% | 360 months | $1,740,718,192.60 | $786,412,192.60 |
30 years | Bi-Weekly | $2,417,664.16 | 4.5% | 307 months | $1,607,753,664.53 | $653,447,664.53 |
25 years | Monthly | $5,304,342.69 | 4.5% | 300 months | $1,591,302,806.14 | $636,996,806.14 |
25 years | Bi-Weekly | $2,652,171.35 | 4.5% | 256 months | $1,485,331,708.08 | $531,025,708.08 |
20 years | Monthly | $6,037,410.96 | 4.5% | 240 months | $1,448,978,629.50 | $494,672,629.50 |
20 years | Bi-Weekly | $3,018,705.48 | 4.5% | 205 months | $1,368,235,977.17 | $413,929,977.17 |
15 years | Monthly | $7,300,376.85 | 4.5% | 180 months | $1,314,067,833.85 | $359,761,833.85 |
15 years | Bi-Weekly | $3,650,188.43 | 4.5% | 154 months | $1,256,642,113.69 | $302,336,113.69 |
10 years | Monthly | $9,890,275.53 | 4.5% | 120 months | $1,186,833,063.69 | $232,527,063.69 |
10 years | Bi-Weekly | $4,945,137.77 | 4.5% | 103 months | $1,150,691,500.94 | $196,385,500.94 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2024/03 | $546,569.40 | $3,578,647.50 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $953,759,430.60 |
2 | 2024/04 | $548,619.03 | $3,576,597.86 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $953,210,811.57 |
3 | 2024/05 | $550,676.36 | $3,574,540.54 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $952,660,135.21 |
4 | 2024/06 | $552,741.39 | $3,572,475.51 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $952,107,393.82 |
5 | 2024/07 | $554,814.17 | $3,570,402.73 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $951,552,579.64 |
6 | 2024/08 | $556,894.73 | $3,568,322.17 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $950,995,684.92 |
7 | 2024/09 | $558,983.08 | $3,566,233.82 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $950,436,701.84 |
8 | 2024/10 | $561,079.27 | $3,564,137.63 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $949,875,622.57 |
9 | 2024/11 | $563,183.31 | $3,562,033.58 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $949,312,439.26 |
10 | 2024/12 | $565,295.25 | $3,559,921.65 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $948,747,144.00 |
11 | 2025/01 | $567,415.11 | $3,557,801.79 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $948,179,728.89 |
12 | 2025/02 | $569,542.92 | $3,555,673.98 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $947,610,185.98 |
13 | 2025/03 | $571,678.70 | $3,553,538.20 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $947,038,507.28 |
14 | 2025/04 | $573,822.50 | $3,551,394.40 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $946,464,684.78 |
15 | 2025/05 | $575,974.33 | $3,549,242.57 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $945,888,710.45 |
16 | 2025/06 | $578,134.24 | $3,547,082.66 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $945,310,576.21 |
17 | 2025/07 | $580,302.24 | $3,544,914.66 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $944,730,273.97 |
18 | 2025/08 | $582,478.37 | $3,542,738.53 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $944,147,795.60 |
19 | 2025/09 | $584,662.67 | $3,540,554.23 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $943,563,132.93 |
20 | 2025/10 | $586,855.15 | $3,538,361.75 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $942,976,277.78 |
21 | 2025/11 | $589,055.86 | $3,536,161.04 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $942,387,221.93 |
22 | 2025/12 | $591,264.82 | $3,533,952.08 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $941,795,957.11 |
23 | 2026/01 | $593,482.06 | $3,531,734.84 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $941,202,475.05 |
24 | 2026/02 | $595,707.62 | $3,529,509.28 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $940,606,767.43 |
25 | 2026/03 | $597,941.52 | $3,527,275.38 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $940,008,825.91 |
26 | 2026/04 | $600,183.80 | $3,525,033.10 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $939,408,642.11 |
27 | 2026/05 | $602,434.49 | $3,522,782.41 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $938,806,207.62 |
28 | 2026/06 | $604,693.62 | $3,520,523.28 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $938,201,513.99 |
29 | 2026/07 | $606,961.22 | $3,518,255.68 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $937,594,552.77 |
30 | 2026/08 | $609,237.33 | $3,515,979.57 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $936,985,315.45 |
31 | 2026/09 | $611,521.97 | $3,513,694.93 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $936,373,793.48 |
32 | 2026/10 | $613,815.17 | $3,511,401.73 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $935,759,978.31 |
33 | 2026/11 | $616,116.98 | $3,509,099.92 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $935,143,861.32 |
34 | 2026/12 | $618,427.42 | $3,506,789.48 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $934,525,433.90 |
35 | 2027/01 | $620,746.52 | $3,504,470.38 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $933,904,687.38 |
36 | 2027/02 | $623,074.32 | $3,502,142.58 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $933,281,613.06 |
37 | 2027/03 | $625,410.85 | $3,499,806.05 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $932,656,202.21 |
38 | 2027/04 | $627,756.14 | $3,497,460.76 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $932,028,446.07 |
39 | 2027/05 | $630,110.23 | $3,495,106.67 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $931,398,335.84 |
40 | 2027/06 | $632,473.14 | $3,492,743.76 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $930,765,862.70 |
41 | 2027/07 | $634,844.91 | $3,490,371.99 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $930,131,017.79 |
42 | 2027/08 | $637,225.58 | $3,487,991.32 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $929,493,792.21 |
43 | 2027/09 | $639,615.18 | $3,485,601.72 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $928,854,177.03 |
44 | 2027/10 | $642,013.74 | $3,483,203.16 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $928,212,163.29 |
45 | 2027/11 | $644,421.29 | $3,480,795.61 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $927,567,742.00 |
46 | 2027/12 | $646,837.87 | $3,478,379.03 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $926,920,904.14 |
47 | 2028/01 | $649,263.51 | $3,475,953.39 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $926,271,640.63 |
48 | 2028/02 | $651,698.25 | $3,473,518.65 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $925,619,942.38 |
49 | 2028/03 | $654,142.12 | $3,471,074.78 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $924,965,800.27 |
50 | 2028/04 | $656,595.15 | $3,468,621.75 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $924,309,205.12 |
51 | 2028/05 | $659,057.38 | $3,466,159.52 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $923,650,147.74 |
52 | 2028/06 | $661,528.85 | $3,463,688.05 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $922,988,618.89 |
53 | 2028/07 | $664,009.58 | $3,461,207.32 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $922,324,609.31 |
54 | 2028/08 | $666,499.61 | $3,458,717.28 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $921,658,109.70 |
55 | 2028/09 | $668,998.99 | $3,456,217.91 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $920,989,110.71 |
56 | 2028/10 | $671,507.73 | $3,453,709.17 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $920,317,602.98 |
57 | 2028/11 | $674,025.89 | $3,451,191.01 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $919,643,577.09 |
58 | 2028/12 | $676,553.49 | $3,448,663.41 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $918,967,023.60 |
59 | 2029/01 | $679,090.56 | $3,446,126.34 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $918,287,933.04 |
60 | 2029/02 | $681,637.15 | $3,443,579.75 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $917,606,295.89 |
61 | 2029/03 | $684,193.29 | $3,441,023.61 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $916,922,102.60 |
62 | 2029/04 | $686,759.01 | $3,438,457.88 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $916,235,343.59 |
63 | 2029/05 | $689,334.36 | $3,435,882.54 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $915,546,009.22 |
64 | 2029/06 | $691,919.36 | $3,433,297.53 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $914,854,089.86 |
65 | 2029/07 | $694,514.06 | $3,430,702.84 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $914,159,575.80 |
66 | 2029/08 | $697,118.49 | $3,428,098.41 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $913,462,457.31 |
67 | 2029/09 | $699,732.68 | $3,425,484.21 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $912,762,724.62 |
68 | 2029/10 | $702,356.68 | $3,422,860.22 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $912,060,367.94 |
69 | 2029/11 | $704,990.52 | $3,420,226.38 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $911,355,377.42 |
70 | 2029/12 | $707,634.23 | $3,417,582.67 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $910,647,743.19 |
71 | 2030/01 | $710,287.86 | $3,414,929.04 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $909,937,455.32 |
72 | 2030/02 | $712,951.44 | $3,412,265.46 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $909,224,503.88 |
73 | 2030/03 | $715,625.01 | $3,409,591.89 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $908,508,878.87 |
74 | 2030/04 | $718,308.60 | $3,406,908.30 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $907,790,570.27 |
75 | 2030/05 | $721,002.26 | $3,404,214.64 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $907,069,568.01 |
76 | 2030/06 | $723,706.02 | $3,401,510.88 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $906,345,861.99 |
77 | 2030/07 | $726,419.92 | $3,398,796.98 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $905,619,442.07 |
78 | 2030/08 | $729,143.99 | $3,396,072.91 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $904,890,298.08 |
79 | 2030/09 | $731,878.28 | $3,393,338.62 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $904,158,419.80 |
80 | 2030/10 | $734,622.83 | $3,390,594.07 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $903,423,796.97 |
81 | 2030/11 | $737,377.66 | $3,387,839.24 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $902,686,419.31 |
82 | 2030/12 | $740,142.83 | $3,385,074.07 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $901,946,276.48 |
83 | 2031/01 | $742,918.36 | $3,382,298.54 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $901,203,358.12 |
84 | 2031/02 | $745,704.31 | $3,379,512.59 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $900,457,653.82 |
85 | 2031/03 | $748,500.70 | $3,376,716.20 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $899,709,153.12 |
86 | 2031/04 | $751,307.58 | $3,373,909.32 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $898,957,845.54 |
87 | 2031/05 | $754,124.98 | $3,371,091.92 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $898,203,720.56 |
88 | 2031/06 | $756,952.95 | $3,368,263.95 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $897,446,767.62 |
89 | 2031/07 | $759,791.52 | $3,365,425.38 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $896,686,976.10 |
90 | 2031/08 | $762,640.74 | $3,362,576.16 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $895,924,335.36 |
91 | 2031/09 | $765,500.64 | $3,359,716.26 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $895,158,834.71 |
92 | 2031/10 | $768,371.27 | $3,356,845.63 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $894,390,463.45 |
93 | 2031/11 | $771,252.66 | $3,353,964.24 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $893,619,210.78 |
94 | 2031/12 | $774,144.86 | $3,351,072.04 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $892,845,065.93 |
95 | 2032/01 | $777,047.90 | $3,348,169.00 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $892,068,018.02 |
96 | 2032/02 | $779,961.83 | $3,345,255.07 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $891,288,056.19 |
97 | 2032/03 | $782,886.69 | $3,342,330.21 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $890,505,169.50 |
98 | 2032/04 | $785,822.51 | $3,339,394.39 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $889,719,346.99 |
99 | 2032/05 | $788,769.35 | $3,336,447.55 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $888,930,577.64 |
100 | 2032/06 | $791,727.23 | $3,333,489.67 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $888,138,850.41 |
101 | 2032/07 | $794,696.21 | $3,330,520.69 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $887,344,154.20 |
102 | 2032/08 | $797,676.32 | $3,327,540.58 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $886,546,477.88 |
103 | 2032/09 | $800,667.61 | $3,324,549.29 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $885,745,810.27 |
104 | 2032/10 | $803,670.11 | $3,321,546.79 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $884,942,140.16 |
105 | 2032/11 | $806,683.87 | $3,318,533.03 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $884,135,456.28 |
106 | 2032/12 | $809,708.94 | $3,315,507.96 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $883,325,747.34 |
107 | 2033/01 | $812,745.35 | $3,312,471.55 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $882,513,002.00 |
108 | 2033/02 | $815,793.14 | $3,309,423.76 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $881,697,208.86 |
109 | 2033/03 | $818,852.37 | $3,306,364.53 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $880,878,356.49 |
110 | 2033/04 | $821,923.06 | $3,303,293.84 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $880,056,433.43 |
111 | 2033/05 | $825,005.27 | $3,300,211.63 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $879,231,428.15 |
112 | 2033/06 | $828,099.04 | $3,297,117.86 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $878,403,329.11 |
113 | 2033/07 | $831,204.42 | $3,294,012.48 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $877,572,124.69 |
114 | 2033/08 | $834,321.43 | $3,290,895.47 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $876,737,803.26 |
115 | 2033/09 | $837,450.14 | $3,287,766.76 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $875,900,353.12 |
116 | 2033/10 | $840,590.58 | $3,284,626.32 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $875,059,762.55 |
117 | 2033/11 | $843,742.79 | $3,281,474.11 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $874,216,019.76 |
118 | 2033/12 | $846,906.83 | $3,278,310.07 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $873,369,112.93 |
119 | 2034/01 | $850,082.73 | $3,275,134.17 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $872,519,030.21 |
120 | 2034/02 | $853,270.54 | $3,271,946.36 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $871,665,759.67 |
121 | 2034/03 | $856,470.30 | $3,268,746.60 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $870,809,289.37 |
122 | 2034/04 | $859,682.06 | $3,265,534.84 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $869,949,607.31 |
123 | 2034/05 | $862,905.87 | $3,262,311.03 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $869,086,701.43 |
124 | 2034/06 | $866,141.77 | $3,259,075.13 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $868,220,559.67 |
125 | 2034/07 | $869,389.80 | $3,255,827.10 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $867,351,169.86 |
126 | 2034/08 | $872,650.01 | $3,252,566.89 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $866,478,519.85 |
127 | 2034/09 | $875,922.45 | $3,249,294.45 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $865,602,597.40 |
128 | 2034/10 | $879,207.16 | $3,246,009.74 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $864,723,390.24 |
129 | 2034/11 | $882,504.19 | $3,242,712.71 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $863,840,886.06 |
130 | 2034/12 | $885,813.58 | $3,239,403.32 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $862,955,072.48 |
131 | 2035/01 | $889,135.38 | $3,236,081.52 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $862,065,937.10 |
132 | 2035/02 | $892,469.64 | $3,232,747.26 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $861,173,467.47 |
133 | 2035/03 | $895,816.40 | $3,229,400.50 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $860,277,651.07 |
134 | 2035/04 | $899,175.71 | $3,226,041.19 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $859,378,475.36 |
135 | 2035/05 | $902,547.62 | $3,222,669.28 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $858,475,927.75 |
136 | 2035/06 | $905,932.17 | $3,219,284.73 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $857,569,995.58 |
137 | 2035/07 | $909,329.42 | $3,215,887.48 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $856,660,666.16 |
138 | 2035/08 | $912,739.40 | $3,212,477.50 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $855,747,926.76 |
139 | 2035/09 | $916,162.17 | $3,209,054.73 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $854,831,764.58 |
140 | 2035/10 | $919,597.78 | $3,205,619.12 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $853,912,166.80 |
141 | 2035/11 | $923,046.27 | $3,202,170.63 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $852,989,120.53 |
142 | 2035/12 | $926,507.70 | $3,198,709.20 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $852,062,612.83 |
143 | 2036/01 | $929,982.10 | $3,195,234.80 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $851,132,630.73 |
144 | 2036/02 | $933,469.53 | $3,191,747.37 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $850,199,161.19 |
145 | 2036/03 | $936,970.04 | $3,188,246.85 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $849,262,191.15 |
146 | 2036/04 | $940,483.68 | $3,184,733.22 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $848,321,707.47 |
147 | 2036/05 | $944,010.50 | $3,181,206.40 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $847,377,696.97 |
148 | 2036/06 | $947,550.54 | $3,177,666.36 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $846,430,146.44 |
149 | 2036/07 | $951,103.85 | $3,174,113.05 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $845,479,042.58 |
150 | 2036/08 | $954,670.49 | $3,170,546.41 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $844,524,372.09 |
151 | 2036/09 | $958,250.50 | $3,166,966.40 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $843,566,121.59 |
152 | 2036/10 | $961,843.94 | $3,163,372.96 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $842,604,277.65 |
153 | 2036/11 | $965,450.86 | $3,159,766.04 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $841,638,826.79 |
154 | 2036/12 | $969,071.30 | $3,156,145.60 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $840,669,755.49 |
155 | 2037/01 | $972,705.32 | $3,152,511.58 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $839,697,050.17 |
156 | 2037/02 | $976,352.96 | $3,148,863.94 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $838,720,697.21 |
157 | 2037/03 | $980,014.28 | $3,145,202.61 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $837,740,682.93 |
158 | 2037/04 | $983,689.34 | $3,141,527.56 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $836,756,993.59 |
159 | 2037/05 | $987,378.17 | $3,137,838.73 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $835,769,615.42 |
160 | 2037/06 | $991,080.84 | $3,134,136.06 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $834,778,534.57 |
161 | 2037/07 | $994,797.39 | $3,130,419.50 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $833,783,737.18 |
162 | 2037/08 | $998,527.89 | $3,126,689.01 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $832,785,209.29 |
163 | 2037/09 | $1,002,272.36 | $3,122,944.53 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $831,782,936.93 |
164 | 2037/10 | $1,006,030.89 | $3,119,186.01 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $830,776,906.04 |
165 | 2037/11 | $1,009,803.50 | $3,115,413.40 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $829,767,102.54 |
166 | 2037/12 | $1,013,590.26 | $3,111,626.63 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $828,753,512.28 |
167 | 2038/01 | $1,017,391.23 | $3,107,825.67 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $827,736,121.05 |
168 | 2038/02 | $1,021,206.45 | $3,104,010.45 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $826,714,914.60 |
169 | 2038/03 | $1,025,035.97 | $3,100,180.93 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $825,689,878.63 |
170 | 2038/04 | $1,028,879.85 | $3,096,337.04 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $824,660,998.78 |
171 | 2038/05 | $1,032,738.15 | $3,092,478.75 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $823,628,260.62 |
172 | 2038/06 | $1,036,610.92 | $3,088,605.98 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $822,591,649.70 |
173 | 2038/07 | $1,040,498.21 | $3,084,718.69 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $821,551,151.49 |
174 | 2038/08 | $1,044,400.08 | $3,080,816.82 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $820,506,751.41 |
175 | 2038/09 | $1,048,316.58 | $3,076,900.32 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $819,458,434.83 |
176 | 2038/10 | $1,052,247.77 | $3,072,969.13 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $818,406,187.06 |
177 | 2038/11 | $1,056,193.70 | $3,069,023.20 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $817,349,993.36 |
178 | 2038/12 | $1,060,154.42 | $3,065,062.48 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $816,289,838.93 |
179 | 2039/01 | $1,064,130.00 | $3,061,086.90 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $815,225,708.93 |
180 | 2039/02 | $1,068,120.49 | $3,057,096.41 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $814,157,588.44 |
181 | 2039/03 | $1,072,125.94 | $3,053,090.96 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $813,085,462.50 |
182 | 2039/04 | $1,076,146.42 | $3,049,070.48 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $812,009,316.08 |
183 | 2039/05 | $1,080,181.96 | $3,045,034.94 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $810,929,134.12 |
184 | 2039/06 | $1,084,232.65 | $3,040,984.25 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $809,844,901.47 |
185 | 2039/07 | $1,088,298.52 | $3,036,918.38 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $808,756,602.95 |
186 | 2039/08 | $1,092,379.64 | $3,032,837.26 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $807,664,223.31 |
187 | 2039/09 | $1,096,476.06 | $3,028,740.84 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $806,567,747.25 |
188 | 2039/10 | $1,100,587.85 | $3,024,629.05 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $805,467,159.41 |
189 | 2039/11 | $1,104,715.05 | $3,020,501.85 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $804,362,444.35 |
190 | 2039/12 | $1,108,857.73 | $3,016,359.17 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $803,253,586.62 |
191 | 2040/01 | $1,113,015.95 | $3,012,200.95 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $802,140,570.67 |
192 | 2040/02 | $1,117,189.76 | $3,008,027.14 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $801,023,380.91 |
193 | 2040/03 | $1,121,379.22 | $3,003,837.68 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $799,902,001.69 |
194 | 2040/04 | $1,125,584.39 | $2,999,632.51 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $798,776,417.30 |
195 | 2040/05 | $1,129,805.33 | $2,995,411.56 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $797,646,611.96 |
196 | 2040/06 | $1,134,042.10 | $2,991,174.79 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $796,512,569.86 |
197 | 2040/07 | $1,138,294.76 | $2,986,922.14 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $795,374,275.10 |
198 | 2040/08 | $1,142,563.37 | $2,982,653.53 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $794,231,711.73 |
199 | 2040/09 | $1,146,847.98 | $2,978,368.92 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $793,084,863.75 |
200 | 2040/10 | $1,151,148.66 | $2,974,068.24 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $791,933,715.09 |
201 | 2040/11 | $1,155,465.47 | $2,969,751.43 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $790,778,249.62 |
202 | 2040/12 | $1,159,798.46 | $2,965,418.44 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $789,618,451.16 |
203 | 2041/01 | $1,164,147.71 | $2,961,069.19 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $788,454,303.45 |
204 | 2041/02 | $1,168,513.26 | $2,956,703.64 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $787,285,790.19 |
205 | 2041/03 | $1,172,895.19 | $2,952,321.71 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $786,112,895.00 |
206 | 2041/04 | $1,177,293.54 | $2,947,923.36 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $784,935,601.46 |
207 | 2041/05 | $1,181,708.39 | $2,943,508.51 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $783,753,893.06 |
208 | 2041/06 | $1,186,139.80 | $2,939,077.10 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $782,567,753.26 |
209 | 2041/07 | $1,190,587.82 | $2,934,629.07 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $781,377,165.44 |
210 | 2041/08 | $1,195,052.53 | $2,930,164.37 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $780,182,112.91 |
211 | 2041/09 | $1,199,533.98 | $2,925,682.92 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $778,982,578.93 |
212 | 2041/10 | $1,204,032.23 | $2,921,184.67 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $777,778,546.70 |
213 | 2041/11 | $1,208,547.35 | $2,916,669.55 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $776,569,999.35 |
214 | 2041/12 | $1,213,079.40 | $2,912,137.50 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $775,356,919.95 |
215 | 2042/01 | $1,217,628.45 | $2,907,588.45 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $774,139,291.50 |
216 | 2042/02 | $1,222,194.56 | $2,903,022.34 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $772,917,096.95 |
217 | 2042/03 | $1,226,777.79 | $2,898,439.11 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $771,690,319.16 |
218 | 2042/04 | $1,231,378.20 | $2,893,838.70 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $770,458,940.96 |
219 | 2042/05 | $1,235,995.87 | $2,889,221.03 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $769,222,945.09 |
220 | 2042/06 | $1,240,630.86 | $2,884,586.04 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $767,982,314.23 |
221 | 2042/07 | $1,245,283.22 | $2,879,933.68 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $766,737,031.01 |
222 | 2042/08 | $1,249,953.03 | $2,875,263.87 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $765,487,077.98 |
223 | 2042/09 | $1,254,640.36 | $2,870,576.54 | $79,525.50 | $795,255.00 | $100.00 | $5,000,097.40 | $764,232,437.62 |
224 | 2042/10 | $1,259,345.26 | $2,865,871.64 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $762,973,092.36 |
225 | 2042/11 | $1,264,067.80 | $2,861,149.10 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $761,709,024.56 |
226 | 2042/12 | $1,268,808.06 | $2,856,408.84 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $760,440,216.50 |
227 | 2043/01 | $1,273,566.09 | $2,851,650.81 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $759,166,650.41 |
228 | 2043/02 | $1,278,341.96 | $2,846,874.94 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $757,888,308.45 |
229 | 2043/03 | $1,283,135.74 | $2,842,081.16 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $756,605,172.71 |
230 | 2043/04 | $1,287,947.50 | $2,837,269.40 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $755,317,225.21 |
231 | 2043/05 | $1,292,777.30 | $2,832,439.59 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $754,024,447.90 |
232 | 2043/06 | $1,297,625.22 | $2,827,591.68 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $752,726,822.68 |
233 | 2043/07 | $1,302,491.31 | $2,822,725.59 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $751,424,331.37 |
234 | 2043/08 | $1,307,375.66 | $2,817,841.24 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $750,116,955.71 |
235 | 2043/09 | $1,312,278.32 | $2,812,938.58 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $748,804,677.40 |
236 | 2043/10 | $1,317,199.36 | $2,808,017.54 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $747,487,478.04 |
237 | 2043/11 | $1,322,138.86 | $2,803,078.04 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $746,165,339.18 |
238 | 2043/12 | $1,327,096.88 | $2,798,120.02 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $744,838,242.30 |
239 | 2044/01 | $1,332,073.49 | $2,793,143.41 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $743,506,168.81 |
240 | 2044/02 | $1,337,068.77 | $2,788,148.13 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $742,169,100.05 |
241 | 2044/03 | $1,342,082.77 | $2,783,134.13 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $740,827,017.27 |
242 | 2044/04 | $1,347,115.58 | $2,778,101.31 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $739,479,901.69 |
243 | 2044/05 | $1,352,167.27 | $2,773,049.63 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $738,127,734.42 |
244 | 2044/06 | $1,357,237.90 | $2,767,979.00 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $736,770,496.52 |
245 | 2044/07 | $1,362,327.54 | $2,762,889.36 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $735,408,168.99 |
246 | 2044/08 | $1,367,436.27 | $2,757,780.63 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $734,040,732.72 |
247 | 2044/09 | $1,372,564.15 | $2,752,652.75 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $732,668,168.57 |
248 | 2044/10 | $1,377,711.27 | $2,747,505.63 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $731,290,457.30 |
249 | 2044/11 | $1,382,877.68 | $2,742,339.21 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $729,907,579.62 |
250 | 2044/12 | $1,388,063.48 | $2,737,153.42 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $728,519,516.14 |
251 | 2045/01 | $1,393,268.71 | $2,731,948.19 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $727,126,247.43 |
252 | 2045/02 | $1,398,493.47 | $2,726,723.43 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $725,727,753.96 |
253 | 2045/03 | $1,403,737.82 | $2,721,479.08 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $724,324,016.13 |
254 | 2045/04 | $1,409,001.84 | $2,716,215.06 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $722,915,014.30 |
255 | 2045/05 | $1,414,285.60 | $2,710,931.30 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $721,500,728.70 |
256 | 2045/06 | $1,419,589.17 | $2,705,627.73 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $720,081,139.53 |
257 | 2045/07 | $1,424,912.63 | $2,700,304.27 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $718,656,226.91 |
258 | 2045/08 | $1,430,256.05 | $2,694,960.85 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $717,225,970.86 |
259 | 2045/09 | $1,435,619.51 | $2,689,597.39 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $715,790,351.35 |
260 | 2045/10 | $1,441,003.08 | $2,684,213.82 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $714,349,348.27 |
261 | 2045/11 | $1,446,406.84 | $2,678,810.06 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $712,902,941.42 |
262 | 2045/12 | $1,451,830.87 | $2,673,386.03 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $711,451,110.55 |
263 | 2046/01 | $1,457,275.23 | $2,667,941.66 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $709,993,835.32 |
264 | 2046/02 | $1,462,740.02 | $2,662,476.88 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $708,531,095.30 |
265 | 2046/03 | $1,468,225.29 | $2,656,991.61 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $707,062,870.01 |
266 | 2046/04 | $1,473,731.14 | $2,651,485.76 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $705,589,138.87 |
267 | 2046/05 | $1,479,257.63 | $2,645,959.27 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $704,109,881.25 |
268 | 2046/06 | $1,484,804.84 | $2,640,412.05 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $702,625,076.40 |
269 | 2046/07 | $1,490,372.86 | $2,634,844.04 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $701,134,703.54 |
270 | 2046/08 | $1,495,961.76 | $2,629,255.14 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $699,638,741.78 |
271 | 2046/09 | $1,501,571.62 | $2,623,645.28 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $698,137,170.16 |
272 | 2046/10 | $1,507,202.51 | $2,618,014.39 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $696,629,967.65 |
273 | 2046/11 | $1,512,854.52 | $2,612,362.38 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $695,117,113.13 |
274 | 2046/12 | $1,518,527.73 | $2,606,689.17 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $693,598,585.40 |
275 | 2047/01 | $1,524,222.20 | $2,600,994.70 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $692,074,363.20 |
276 | 2047/02 | $1,529,938.04 | $2,595,278.86 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $690,544,425.16 |
277 | 2047/03 | $1,535,675.31 | $2,589,541.59 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $689,008,749.85 |
278 | 2047/04 | $1,541,434.09 | $2,583,782.81 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $687,467,315.77 |
279 | 2047/05 | $1,547,214.47 | $2,578,002.43 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $685,920,101.30 |
280 | 2047/06 | $1,553,016.52 | $2,572,200.38 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $684,367,084.78 |
281 | 2047/07 | $1,558,840.33 | $2,566,376.57 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $682,808,244.45 |
282 | 2047/08 | $1,564,685.98 | $2,560,530.92 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $681,243,558.47 |
283 | 2047/09 | $1,570,553.56 | $2,554,663.34 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $679,673,004.91 |
284 | 2047/10 | $1,576,443.13 | $2,548,773.77 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $678,096,561.78 |
285 | 2047/11 | $1,582,354.79 | $2,542,862.11 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $676,514,206.99 |
286 | 2047/12 | $1,588,288.62 | $2,536,928.28 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $674,925,918.37 |
287 | 2048/01 | $1,594,244.71 | $2,530,972.19 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $673,331,673.66 |
288 | 2048/02 | $1,600,223.12 | $2,524,993.78 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $671,731,450.54 |
289 | 2048/03 | $1,606,223.96 | $2,518,992.94 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $670,125,226.58 |
290 | 2048/04 | $1,612,247.30 | $2,512,969.60 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $668,512,979.28 |
291 | 2048/05 | $1,618,293.23 | $2,506,923.67 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $666,894,686.05 |
292 | 2048/06 | $1,624,361.83 | $2,500,855.07 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $665,270,324.22 |
293 | 2048/07 | $1,630,453.18 | $2,494,763.72 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $663,639,871.04 |
294 | 2048/08 | $1,636,567.38 | $2,488,649.52 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $662,003,303.66 |
295 | 2048/09 | $1,642,704.51 | $2,482,512.39 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $660,360,599.15 |
296 | 2048/10 | $1,648,864.65 | $2,476,352.25 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $658,711,734.49 |
297 | 2048/11 | $1,655,047.90 | $2,470,169.00 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $657,056,686.60 |
298 | 2048/12 | $1,661,254.32 | $2,463,962.57 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $655,395,432.27 |
299 | 2049/01 | $1,667,484.03 | $2,457,732.87 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $653,727,948.24 |
300 | 2049/02 | $1,673,737.09 | $2,451,479.81 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $652,054,211.15 |
301 | 2049/03 | $1,680,013.61 | $2,445,203.29 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $650,374,197.54 |
302 | 2049/04 | $1,686,313.66 | $2,438,903.24 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $648,687,883.88 |
303 | 2049/05 | $1,692,637.33 | $2,432,579.56 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $646,995,246.55 |
304 | 2049/06 | $1,698,984.72 | $2,426,232.17 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $645,296,261.82 |
305 | 2049/07 | $1,705,355.92 | $2,419,860.98 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $643,590,905.91 |
306 | 2049/08 | $1,711,751.00 | $2,413,465.90 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $641,879,154.90 |
307 | 2049/09 | $1,718,170.07 | $2,407,046.83 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $640,160,984.84 |
308 | 2049/10 | $1,724,613.21 | $2,400,603.69 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $638,436,371.63 |
309 | 2049/11 | $1,731,080.51 | $2,394,136.39 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $636,705,291.12 |
310 | 2049/12 | $1,737,572.06 | $2,387,644.84 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $634,967,719.07 |
311 | 2050/01 | $1,744,087.95 | $2,381,128.95 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $633,223,631.11 |
312 | 2050/02 | $1,750,628.28 | $2,374,588.62 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $631,473,002.83 |
313 | 2050/03 | $1,757,193.14 | $2,368,023.76 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $629,715,809.69 |
314 | 2050/04 | $1,763,782.61 | $2,361,434.29 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $627,952,027.08 |
315 | 2050/05 | $1,770,396.80 | $2,354,820.10 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $626,181,630.28 |
316 | 2050/06 | $1,777,035.79 | $2,348,181.11 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $624,404,594.49 |
317 | 2050/07 | $1,783,699.67 | $2,341,517.23 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $622,620,894.82 |
318 | 2050/08 | $1,790,388.54 | $2,334,828.36 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $620,830,506.28 |
319 | 2050/09 | $1,797,102.50 | $2,328,114.40 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $619,033,403.78 |
320 | 2050/10 | $1,803,841.64 | $2,321,375.26 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $617,229,562.14 |
321 | 2050/11 | $1,810,606.04 | $2,314,610.86 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $615,418,956.10 |
322 | 2050/12 | $1,817,395.81 | $2,307,821.09 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $613,601,560.29 |
323 | 2051/01 | $1,824,211.05 | $2,301,005.85 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $611,777,349.24 |
324 | 2051/02 | $1,831,051.84 | $2,294,165.06 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $609,946,297.40 |
325 | 2051/03 | $1,837,918.28 | $2,287,298.62 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $608,108,379.12 |
326 | 2051/04 | $1,844,810.48 | $2,280,406.42 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $606,263,568.64 |
327 | 2051/05 | $1,851,728.52 | $2,273,488.38 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $604,411,840.12 |
328 | 2051/06 | $1,858,672.50 | $2,266,544.40 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $602,553,167.62 |
329 | 2051/07 | $1,865,642.52 | $2,259,574.38 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $600,687,525.10 |
330 | 2051/08 | $1,872,638.68 | $2,252,578.22 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $598,814,886.42 |
331 | 2051/09 | $1,879,661.08 | $2,245,555.82 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $596,935,225.35 |
332 | 2051/10 | $1,886,709.80 | $2,238,507.10 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $595,048,515.54 |
333 | 2051/11 | $1,893,784.97 | $2,231,431.93 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $593,154,730.58 |
334 | 2051/12 | $1,900,886.66 | $2,224,330.24 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $591,253,843.92 |
335 | 2052/01 | $1,908,014.98 | $2,217,201.91 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $589,345,828.93 |
336 | 2052/02 | $1,915,170.04 | $2,210,046.86 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $587,430,658.89 |
337 | 2052/03 | $1,922,351.93 | $2,202,864.97 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $585,508,306.96 |
338 | 2052/04 | $1,929,560.75 | $2,195,656.15 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $583,578,746.21 |
339 | 2052/05 | $1,936,796.60 | $2,188,420.30 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $581,641,949.61 |
340 | 2052/06 | $1,944,059.59 | $2,181,157.31 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $579,697,890.02 |
341 | 2052/07 | $1,951,349.81 | $2,173,867.09 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $577,746,540.21 |
342 | 2052/08 | $1,958,667.37 | $2,166,549.53 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $575,787,872.84 |
343 | 2052/09 | $1,966,012.38 | $2,159,204.52 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $573,821,860.46 |
344 | 2052/10 | $1,973,384.92 | $2,151,831.98 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $571,848,475.54 |
345 | 2052/11 | $1,980,785.12 | $2,144,431.78 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $569,867,690.42 |
346 | 2052/12 | $1,988,213.06 | $2,137,003.84 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $567,879,477.36 |
347 | 2053/01 | $1,995,668.86 | $2,129,548.04 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $565,883,808.50 |
348 | 2053/02 | $2,003,152.62 | $2,122,064.28 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $563,880,655.89 |
349 | 2053/03 | $2,010,664.44 | $2,114,552.46 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $561,869,991.45 |
350 | 2053/04 | $2,018,204.43 | $2,107,012.47 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $559,851,787.01 |
351 | 2053/05 | $2,025,772.70 | $2,099,444.20 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $557,826,014.32 |
352 | 2053/06 | $2,033,369.35 | $2,091,847.55 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $555,792,644.97 |
353 | 2053/07 | $2,040,994.48 | $2,084,222.42 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $553,751,650.49 |
354 | 2053/08 | $2,048,648.21 | $2,076,568.69 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $551,703,002.28 |
355 | 2053/09 | $2,056,330.64 | $2,068,886.26 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $549,646,671.64 |
356 | 2053/10 | $2,064,041.88 | $2,061,175.02 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $547,582,629.76 |
357 | 2053/11 | $2,071,782.04 | $2,053,434.86 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $545,510,847.72 |
358 | 2053/12 | $2,079,551.22 | $2,045,665.68 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $543,431,296.50 |
359 | 2054/01 | $2,087,349.54 | $2,037,867.36 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $541,343,946.96 |
360 | 2054/02 | $2,095,177.10 | $2,030,039.80 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $539,248,769.86 |
361 | 2054/03 | $2,103,034.01 | $2,022,182.89 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $537,145,735.85 |
362 | 2054/04 | $2,110,920.39 | $2,014,296.51 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $535,034,815.46 |
363 | 2054/05 | $2,118,836.34 | $2,006,380.56 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $532,915,979.12 |
364 | 2054/06 | $2,126,781.98 | $1,998,434.92 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $530,789,197.14 |
365 | 2054/07 | $2,134,757.41 | $1,990,459.49 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $528,654,439.73 |
366 | 2054/08 | $2,142,762.75 | $1,982,454.15 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $526,511,676.98 |
367 | 2054/09 | $2,150,798.11 | $1,974,418.79 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $524,360,878.87 |
368 | 2054/10 | $2,158,863.60 | $1,966,353.30 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $522,202,015.27 |
369 | 2054/11 | $2,166,959.34 | $1,958,257.56 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $520,035,055.92 |
370 | 2054/12 | $2,175,085.44 | $1,950,131.46 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $517,859,970.48 |
371 | 2055/01 | $2,183,242.01 | $1,941,974.89 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $515,676,728.47 |
372 | 2055/02 | $2,191,429.17 | $1,933,787.73 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $513,485,299.31 |
373 | 2055/03 | $2,199,647.03 | $1,925,569.87 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $511,285,652.28 |
374 | 2055/04 | $2,207,895.70 | $1,917,321.20 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $509,077,756.58 |
375 | 2055/05 | $2,216,175.31 | $1,909,041.59 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $506,861,581.26 |
376 | 2055/06 | $2,224,485.97 | $1,900,730.93 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $504,637,095.29 |
377 | 2055/07 | $2,232,827.79 | $1,892,389.11 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $502,404,267.50 |
378 | 2055/08 | $2,241,200.90 | $1,884,016.00 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $500,163,066.61 |
379 | 2055/09 | $2,249,605.40 | $1,875,611.50 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $497,913,461.21 |
380 | 2055/10 | $2,258,041.42 | $1,867,175.48 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $495,655,419.79 |
381 | 2055/11 | $2,266,509.08 | $1,858,707.82 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $493,388,910.71 |
382 | 2055/12 | $2,275,008.48 | $1,850,208.42 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $491,113,902.23 |
383 | 2056/01 | $2,283,539.77 | $1,841,677.13 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $488,830,362.46 |
384 | 2056/02 | $2,292,103.04 | $1,833,113.86 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $486,538,259.42 |
385 | 2056/03 | $2,300,698.43 | $1,824,518.47 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $484,237,560.99 |
386 | 2056/04 | $2,309,326.05 | $1,815,890.85 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $481,928,234.95 |
387 | 2056/05 | $2,317,986.02 | $1,807,230.88 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $479,610,248.93 |
388 | 2056/06 | $2,326,678.47 | $1,798,538.43 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $477,283,570.46 |
389 | 2056/07 | $2,335,403.51 | $1,789,813.39 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $474,948,166.95 |
390 | 2056/08 | $2,344,161.27 | $1,781,055.63 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $472,604,005.68 |
391 | 2056/09 | $2,352,951.88 | $1,772,265.02 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $470,251,053.80 |
392 | 2056/10 | $2,361,775.45 | $1,763,441.45 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $467,889,278.35 |
393 | 2056/11 | $2,370,632.11 | $1,754,584.79 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $465,518,646.25 |
394 | 2056/12 | $2,379,521.98 | $1,745,694.92 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $463,139,124.27 |
395 | 2057/01 | $2,388,445.18 | $1,736,771.72 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $460,750,679.09 |
396 | 2057/02 | $2,397,401.85 | $1,727,815.05 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $458,353,277.24 |
397 | 2057/03 | $2,406,392.11 | $1,718,824.79 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $455,946,885.13 |
398 | 2057/04 | $2,415,416.08 | $1,709,800.82 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $453,531,469.05 |
399 | 2057/05 | $2,424,473.89 | $1,700,743.01 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $451,106,995.15 |
400 | 2057/06 | $2,433,565.67 | $1,691,651.23 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $448,673,429.49 |
401 | 2057/07 | $2,442,691.54 | $1,682,525.36 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $446,230,737.95 |
402 | 2057/08 | $2,451,851.63 | $1,673,365.27 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $443,778,886.32 |
403 | 2057/09 | $2,461,046.08 | $1,664,170.82 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $441,317,840.24 |
404 | 2057/10 | $2,470,275.00 | $1,654,941.90 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $438,847,565.24 |
405 | 2057/11 | $2,479,538.53 | $1,645,678.37 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $436,368,026.71 |
406 | 2057/12 | $2,488,836.80 | $1,636,380.10 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $433,879,189.91 |
407 | 2058/01 | $2,498,169.94 | $1,627,046.96 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $431,381,019.98 |
408 | 2058/02 | $2,507,538.07 | $1,617,678.82 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $428,873,481.90 |
409 | 2058/03 | $2,516,941.34 | $1,608,275.56 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $426,356,540.56 |
410 | 2058/04 | $2,526,379.87 | $1,598,837.03 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $423,830,160.69 |
411 | 2058/05 | $2,535,853.80 | $1,589,363.10 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $421,294,306.89 |
412 | 2058/06 | $2,545,363.25 | $1,579,853.65 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $418,748,943.64 |
413 | 2058/07 | $2,554,908.36 | $1,570,308.54 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $416,194,035.28 |
414 | 2058/08 | $2,564,489.27 | $1,560,727.63 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $413,629,546.01 |
415 | 2058/09 | $2,574,106.10 | $1,551,110.80 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $411,055,439.91 |
416 | 2058/10 | $2,583,759.00 | $1,541,457.90 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $408,471,680.91 |
417 | 2058/11 | $2,593,448.10 | $1,531,768.80 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $405,878,232.82 |
418 | 2058/12 | $2,603,173.53 | $1,522,043.37 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $403,275,059.29 |
419 | 2059/01 | $2,612,935.43 | $1,512,281.47 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $400,662,123.86 |
420 | 2059/02 | $2,622,733.93 | $1,502,482.96 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $398,039,389.93 |
421 | 2059/03 | $2,632,569.19 | $1,492,647.71 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $395,406,820.74 |
422 | 2059/04 | $2,642,441.32 | $1,482,775.58 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $392,764,379.42 |
423 | 2059/05 | $2,652,350.48 | $1,472,866.42 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $390,112,028.94 |
424 | 2059/06 | $2,662,296.79 | $1,462,920.11 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $387,449,732.15 |
425 | 2059/07 | $2,672,280.40 | $1,452,936.50 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $384,777,451.75 |
426 | 2059/08 | $2,682,301.46 | $1,442,915.44 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $382,095,150.29 |
427 | 2059/09 | $2,692,360.09 | $1,432,856.81 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $379,402,790.20 |
428 | 2059/10 | $2,702,456.44 | $1,422,760.46 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $376,700,333.77 |
429 | 2059/11 | $2,712,590.65 | $1,412,626.25 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $373,987,743.12 |
430 | 2059/12 | $2,722,762.86 | $1,402,454.04 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $371,264,980.26 |
431 | 2060/01 | $2,732,973.22 | $1,392,243.68 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $368,532,007.03 |
432 | 2060/02 | $2,743,221.87 | $1,381,995.03 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $365,788,785.16 |
433 | 2060/03 | $2,753,508.96 | $1,371,707.94 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $363,035,276.21 |
434 | 2060/04 | $2,763,834.61 | $1,361,382.29 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $360,271,441.59 |
435 | 2060/05 | $2,774,198.99 | $1,351,017.91 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $357,497,242.60 |
436 | 2060/06 | $2,784,602.24 | $1,340,614.66 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $354,712,640.36 |
437 | 2060/07 | $2,795,044.50 | $1,330,172.40 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $351,917,595.86 |
438 | 2060/08 | $2,805,525.91 | $1,319,690.98 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $349,112,069.95 |
439 | 2060/09 | $2,816,046.64 | $1,309,170.26 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $346,296,023.31 |
440 | 2060/10 | $2,826,606.81 | $1,298,610.09 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $343,469,416.50 |
441 | 2060/11 | $2,837,206.59 | $1,288,010.31 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $340,632,209.91 |
442 | 2060/12 | $2,847,846.11 | $1,277,370.79 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $337,784,363.80 |
443 | 2061/01 | $2,858,525.54 | $1,266,691.36 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $334,925,838.26 |
444 | 2061/02 | $2,869,245.01 | $1,255,971.89 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $332,056,593.26 |
445 | 2061/03 | $2,880,004.67 | $1,245,212.22 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $329,176,588.58 |
446 | 2061/04 | $2,890,804.69 | $1,234,412.21 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $326,285,783.89 |
447 | 2061/05 | $2,901,645.21 | $1,223,571.69 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $323,384,138.68 |
448 | 2061/06 | $2,912,526.38 | $1,212,690.52 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $320,471,612.30 |
449 | 2061/07 | $2,923,448.35 | $1,201,768.55 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $317,548,163.95 |
450 | 2061/08 | $2,934,411.28 | $1,190,805.61 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $314,613,752.66 |
451 | 2061/09 | $2,945,415.33 | $1,179,801.57 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $311,668,337.33 |
452 | 2061/10 | $2,956,460.63 | $1,168,756.27 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $308,711,876.70 |
453 | 2061/11 | $2,967,547.36 | $1,157,669.54 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $305,744,329.34 |
454 | 2061/12 | $2,978,675.66 | $1,146,541.24 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $302,765,653.67 |
455 | 2062/01 | $2,989,845.70 | $1,135,371.20 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $299,775,807.98 |
456 | 2062/02 | $3,001,057.62 | $1,124,159.28 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $296,774,750.36 |
457 | 2062/03 | $3,012,311.59 | $1,112,905.31 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $293,762,438.77 |
458 | 2062/04 | $3,023,607.75 | $1,101,609.15 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $290,738,831.02 |
459 | 2062/05 | $3,034,946.28 | $1,090,270.62 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $287,703,884.73 |
460 | 2062/06 | $3,046,327.33 | $1,078,889.57 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $284,657,557.40 |
461 | 2062/07 | $3,057,751.06 | $1,067,465.84 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $281,599,806.34 |
462 | 2062/08 | $3,069,217.63 | $1,055,999.27 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $278,530,588.72 |
463 | 2062/09 | $3,080,727.19 | $1,044,489.71 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $275,449,861.53 |
464 | 2062/10 | $3,092,279.92 | $1,032,936.98 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $272,357,581.61 |
465 | 2062/11 | $3,103,875.97 | $1,021,340.93 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $269,253,705.64 |
466 | 2062/12 | $3,115,515.50 | $1,009,701.40 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $266,138,190.13 |
467 | 2063/01 | $3,127,198.69 | $998,018.21 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $263,010,991.45 |
468 | 2063/02 | $3,138,925.68 | $986,291.22 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $259,872,065.77 |
469 | 2063/03 | $3,150,696.65 | $974,520.25 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $256,721,369.11 |
470 | 2063/04 | $3,162,511.77 | $962,705.13 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $253,558,857.35 |
471 | 2063/05 | $3,174,371.18 | $950,845.72 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $250,384,486.16 |
472 | 2063/06 | $3,186,275.08 | $938,941.82 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $247,198,211.09 |
473 | 2063/07 | $3,198,223.61 | $926,993.29 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $243,999,987.48 |
474 | 2063/08 | $3,210,216.95 | $914,999.95 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $240,789,770.53 |
475 | 2063/09 | $3,222,255.26 | $902,961.64 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $237,567,515.27 |
476 | 2063/10 | $3,234,338.72 | $890,878.18 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $234,333,176.56 |
477 | 2063/11 | $3,246,467.49 | $878,749.41 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $231,086,709.07 |
478 | 2063/12 | $3,258,641.74 | $866,575.16 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $227,828,067.33 |
479 | 2064/01 | $3,270,861.65 | $854,355.25 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $224,557,205.68 |
480 | 2064/02 | $3,283,127.38 | $842,089.52 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $221,274,078.30 |
481 | 2064/03 | $3,295,439.11 | $829,777.79 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $217,978,639.20 |
482 | 2064/04 | $3,307,797.00 | $817,419.90 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $214,670,842.20 |
483 | 2064/05 | $3,320,201.24 | $805,015.66 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $211,350,640.95 |
484 | 2064/06 | $3,332,652.00 | $792,564.90 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $208,017,988.96 |
485 | 2064/07 | $3,345,149.44 | $780,067.46 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $204,672,839.52 |
486 | 2064/08 | $3,357,693.75 | $767,523.15 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $201,315,145.77 |
487 | 2064/09 | $3,370,285.10 | $754,931.80 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $197,944,860.66 |
488 | 2064/10 | $3,382,923.67 | $742,293.23 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $194,561,936.99 |
489 | 2064/11 | $3,395,609.64 | $729,607.26 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $191,166,327.36 |
490 | 2064/12 | $3,408,343.17 | $716,873.73 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $187,757,984.18 |
491 | 2065/01 | $3,421,124.46 | $704,092.44 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $184,336,859.72 |
492 | 2065/02 | $3,433,953.68 | $691,263.22 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $180,902,906.05 |
493 | 2065/03 | $3,446,831.00 | $678,385.90 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $177,456,075.05 |
494 | 2065/04 | $3,459,756.62 | $665,460.28 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $173,996,318.43 |
495 | 2065/05 | $3,472,730.71 | $652,486.19 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $170,523,587.72 |
496 | 2065/06 | $3,485,753.45 | $639,463.45 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $167,037,834.28 |
497 | 2065/07 | $3,498,825.02 | $626,391.88 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $163,539,009.26 |
498 | 2065/08 | $3,511,945.61 | $613,271.28 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $160,027,063.64 |
499 | 2065/09 | $3,525,115.41 | $600,101.49 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $156,501,948.23 |
500 | 2065/10 | $3,538,334.59 | $586,882.31 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $152,963,613.64 |
501 | 2065/11 | $3,551,603.35 | $573,613.55 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $149,412,010.29 |
502 | 2065/12 | $3,564,921.86 | $560,295.04 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $145,847,088.43 |
503 | 2066/01 | $3,578,290.32 | $546,926.58 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $142,268,798.11 |
504 | 2066/02 | $3,591,708.91 | $533,507.99 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $138,677,089.20 |
505 | 2066/03 | $3,605,177.81 | $520,039.08 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $135,071,911.39 |
506 | 2066/04 | $3,618,697.23 | $506,519.67 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $131,453,214.16 |
507 | 2066/05 | $3,632,267.35 | $492,949.55 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $127,820,946.81 |
508 | 2066/06 | $3,645,888.35 | $479,328.55 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $124,175,058.46 |
509 | 2066/07 | $3,659,560.43 | $465,656.47 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $120,515,498.03 |
510 | 2066/08 | $3,673,283.78 | $451,933.12 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $116,842,214.25 |
511 | 2066/09 | $3,687,058.60 | $438,158.30 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $113,155,155.65 |
512 | 2066/10 | $3,700,885.07 | $424,331.83 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $109,454,270.59 |
513 | 2066/11 | $3,714,763.38 | $410,453.51 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $105,739,507.20 |
514 | 2066/12 | $3,728,693.75 | $396,523.15 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $102,010,813.46 |
515 | 2067/01 | $3,742,676.35 | $382,540.55 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $98,268,137.11 |
516 | 2067/02 | $3,756,711.39 | $368,505.51 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $94,511,425.72 |
517 | 2067/03 | $3,770,799.05 | $354,417.85 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $90,740,626.67 |
518 | 2067/04 | $3,784,939.55 | $340,277.35 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $86,955,687.12 |
519 | 2067/05 | $3,799,133.07 | $326,083.83 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $83,156,554.05 |
520 | 2067/06 | $3,813,379.82 | $311,837.08 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $79,343,174.23 |
521 | 2067/07 | $3,827,680.00 | $297,536.90 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $75,515,494.23 |
522 | 2067/08 | $3,842,033.80 | $283,183.10 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $71,673,460.43 |
523 | 2067/09 | $3,856,441.42 | $268,775.48 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $67,817,019.01 |
524 | 2067/10 | $3,870,903.08 | $254,313.82 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $63,946,115.93 |
525 | 2067/11 | $3,885,418.96 | $239,797.93 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $60,060,696.97 |
526 | 2067/12 | $3,899,989.29 | $225,227.61 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $56,160,707.68 |
527 | 2068/01 | $3,914,614.25 | $210,602.65 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $52,246,093.44 |
528 | 2068/02 | $3,929,294.05 | $195,922.85 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $48,316,799.39 |
529 | 2068/03 | $3,944,028.90 | $181,188.00 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $44,372,770.49 |
530 | 2068/04 | $3,958,819.01 | $166,397.89 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $40,413,951.48 |
531 | 2068/05 | $3,973,664.58 | $151,552.32 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $36,440,286.89 |
532 | 2068/06 | $3,988,565.82 | $136,651.08 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $32,451,721.07 |
533 | 2068/07 | $4,003,522.95 | $121,693.95 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $28,448,198.12 |
534 | 2068/08 | $4,018,536.16 | $106,680.74 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $24,429,661.97 |
535 | 2068/09 | $4,033,605.67 | $91,611.23 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $20,396,056.30 |
536 | 2068/10 | $4,048,731.69 | $76,485.21 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $16,347,324.61 |
537 | 2068/11 | $4,063,914.43 | $61,302.47 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $12,283,410.18 |
538 | 2068/12 | $4,079,154.11 | $46,062.79 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $8,204,256.07 |
539 | 2069/01 | $4,094,450.94 | $30,765.96 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $4,109,805.13 |
540 | 2069/02 | $4,109,805.13 | $15,411.77 | $0.00 | $795,255.00 | $100.00 | $4,920,571.90 | $0.00 |
Totals | $954,306,000.00 | $1,273,311,125.71 | $17,734,186.50 | $429,437,700.00 | $54,000.00 | $2,674,843,012.21 |
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.