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 40-year mortgage of $923,822,000.00 at 4.5% interest rate for a $963,822,000.00 home, you need to have a monthly payment of $4,956,445.40 ~ $5,033,430.56. You will make a total of 480 payments and you will pay off your mortgage on 2064/02. Consult with a Mortgage Specialist
You can save $185,450,971.79 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 | $3,874,414.92 | 4.5% | 600 months | $2,364,648,954.98 | $1,400,826,954.98 |
50 years | Bi-Weekly | $1,937,207.46 | 4.5% | 512 months | $2,117,680,447.88 | $1,153,858,447.88 |
45 years | Monthly | $3,993,442.49 | 4.5% | 540 months | $2,196,458,943.26 | $1,232,636,943.26 |
45 years | Bi-Weekly | $1,996,721.25 | 4.5% | 461 months | $1,980,757,397.17 | $1,016,935,397.17 |
40 years | Monthly | $4,153,160.40 | 4.5% | 480 months | $2,033,516,989.70 | $1,069,694,989.70 |
40 years | Bi-Weekly | $2,076,580.20 | 4.5% | 409 months | $1,848,066,017.91 | $884,244,017.91 |
35 years | Monthly | $4,372,049.82 | 4.5% | 420 months | $1,876,260,923.83 | $912,438,923.83 |
35 years | Bi-Weekly | $2,186,024.91 | 4.5% | 358 months | $1,719,864,472.78 | $756,042,472.78 |
30 years | Monthly | $4,680,870.36 | 4.5% | 360 months | $1,725,113,330.66 | $761,291,330.66 |
30 years | Bi-Weekly | $2,340,435.18 | 4.5% | 307 months | $1,596,396,172.58 | $632,574,172.58 |
25 years | Monthly | $5,134,902.71 | 4.5% | 300 months | $1,580,470,814.37 | $616,648,814.37 |
25 years | Bi-Weekly | $2,567,451.36 | 4.5% | 256 months | $1,477,884,818.10 | $514,062,818.10 |
20 years | Monthly | $5,844,554.12 | 4.5% | 240 months | $1,442,692,988.89 | $478,870,988.89 |
20 years | Bi-Weekly | $2,922,277.06 | 4.5% | 205 months | $1,364,529,550.17 | $400,707,550.17 |
15 years | Monthly | $7,067,176.30 | 4.5% | 180 months | $1,312,091,734.10 | $348,269,734.10 |
15 years | Bi-Weekly | $3,533,588.15 | 4.5% | 154 months | $1,256,500,400.04 | $292,678,400.04 |
10 years | Monthly | $9,574,344.21 | 4.5% | 120 months | $1,188,921,304.66 | $225,099,304.66 |
10 years | Bi-Weekly | $4,787,172.11 | 4.5% | 103 months | $1,153,934,234.70 | $190,112,234.70 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2024/03 | $688,827.90 | $3,464,332.50 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $923,133,172.10 |
2 | 2024/04 | $691,411.00 | $3,461,749.40 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $922,441,761.10 |
3 | 2024/05 | $694,003.79 | $3,459,156.60 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $921,747,757.31 |
4 | 2024/06 | $696,606.31 | $3,456,554.09 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $921,051,151.01 |
5 | 2024/07 | $699,218.58 | $3,453,941.82 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $920,351,932.43 |
6 | 2024/08 | $701,840.65 | $3,451,319.75 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $919,650,091.78 |
7 | 2024/09 | $704,472.55 | $3,448,687.84 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $918,945,619.23 |
8 | 2024/10 | $707,114.32 | $3,446,046.07 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $918,238,504.91 |
9 | 2024/11 | $709,766.00 | $3,443,394.39 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $917,528,738.91 |
10 | 2024/12 | $712,427.62 | $3,440,732.77 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $916,816,311.28 |
11 | 2025/01 | $715,099.23 | $3,438,061.17 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $916,101,212.05 |
12 | 2025/02 | $717,780.85 | $3,435,379.55 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $915,383,431.20 |
13 | 2025/03 | $720,472.53 | $3,432,687.87 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $914,662,958.67 |
14 | 2025/04 | $723,174.30 | $3,429,986.10 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $913,939,784.37 |
15 | 2025/05 | $725,886.20 | $3,427,274.19 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $913,213,898.17 |
16 | 2025/06 | $728,608.28 | $3,424,552.12 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $912,485,289.89 |
17 | 2025/07 | $731,340.56 | $3,421,819.84 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $911,753,949.34 |
18 | 2025/08 | $734,083.09 | $3,419,077.31 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $911,019,866.25 |
19 | 2025/09 | $736,835.90 | $3,416,324.50 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $910,283,030.35 |
20 | 2025/10 | $739,599.03 | $3,413,561.36 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $909,543,431.32 |
21 | 2025/11 | $742,372.53 | $3,410,787.87 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $908,801,058.79 |
22 | 2025/12 | $745,156.42 | $3,408,003.97 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $908,055,902.37 |
23 | 2026/01 | $747,950.76 | $3,405,209.63 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $907,307,951.61 |
24 | 2026/02 | $750,755.58 | $3,402,404.82 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $906,557,196.03 |
25 | 2026/03 | $753,570.91 | $3,399,589.49 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $905,803,625.12 |
26 | 2026/04 | $756,396.80 | $3,396,763.59 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $905,047,228.32 |
27 | 2026/05 | $759,233.29 | $3,393,927.11 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $904,287,995.03 |
28 | 2026/06 | $762,080.41 | $3,391,079.98 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $903,525,914.62 |
29 | 2026/07 | $764,938.22 | $3,388,222.18 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $902,760,976.40 |
30 | 2026/08 | $767,806.73 | $3,385,353.66 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $901,993,169.67 |
31 | 2026/09 | $770,686.01 | $3,382,474.39 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $901,222,483.66 |
32 | 2026/10 | $773,576.08 | $3,379,584.31 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $900,448,907.58 |
33 | 2026/11 | $776,476.99 | $3,376,683.40 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $899,672,430.59 |
34 | 2026/12 | $779,388.78 | $3,373,771.61 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $898,893,041.81 |
35 | 2027/01 | $782,311.49 | $3,370,848.91 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $898,110,730.32 |
36 | 2027/02 | $785,245.16 | $3,367,915.24 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $897,325,485.16 |
37 | 2027/03 | $788,189.83 | $3,364,970.57 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $896,537,295.33 |
38 | 2027/04 | $791,145.54 | $3,362,014.86 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $895,746,149.80 |
39 | 2027/05 | $794,112.33 | $3,359,048.06 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $894,952,037.46 |
40 | 2027/06 | $797,090.25 | $3,356,070.14 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $894,154,947.21 |
41 | 2027/07 | $800,079.34 | $3,353,081.05 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $893,354,867.87 |
42 | 2027/08 | $803,079.64 | $3,350,080.75 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $892,551,788.23 |
43 | 2027/09 | $806,091.19 | $3,347,069.21 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $891,745,697.04 |
44 | 2027/10 | $809,114.03 | $3,344,046.36 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $890,936,583.00 |
45 | 2027/11 | $812,148.21 | $3,341,012.19 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $890,124,434.80 |
46 | 2027/12 | $815,193.76 | $3,337,966.63 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $889,309,241.03 |
47 | 2028/01 | $818,250.74 | $3,334,909.65 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $888,490,990.29 |
48 | 2028/02 | $821,319.18 | $3,331,841.21 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $887,669,671.11 |
49 | 2028/03 | $824,399.13 | $3,328,761.27 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $886,845,271.98 |
50 | 2028/04 | $827,490.63 | $3,325,669.77 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $886,017,781.35 |
51 | 2028/05 | $830,593.72 | $3,322,566.68 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $885,187,187.64 |
52 | 2028/06 | $833,708.44 | $3,319,451.95 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $884,353,479.20 |
53 | 2028/07 | $836,834.85 | $3,316,325.55 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $883,516,644.35 |
54 | 2028/08 | $839,972.98 | $3,313,187.42 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $882,676,671.37 |
55 | 2028/09 | $843,122.88 | $3,310,037.52 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $881,833,548.49 |
56 | 2028/10 | $846,284.59 | $3,306,875.81 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $880,987,263.90 |
57 | 2028/11 | $849,458.16 | $3,303,702.24 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $880,137,805.75 |
58 | 2028/12 | $852,643.62 | $3,300,516.77 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $879,285,162.12 |
59 | 2029/01 | $855,841.04 | $3,297,319.36 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $878,429,321.09 |
60 | 2029/02 | $859,050.44 | $3,294,109.95 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $877,570,270.65 |
61 | 2029/03 | $862,271.88 | $3,290,888.51 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $876,707,998.77 |
62 | 2029/04 | $865,505.40 | $3,287,655.00 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $875,842,493.37 |
63 | 2029/05 | $868,751.05 | $3,284,409.35 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $874,973,742.32 |
64 | 2029/06 | $872,008.86 | $3,281,151.53 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $874,101,733.46 |
65 | 2029/07 | $875,278.89 | $3,277,881.50 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $873,226,454.56 |
66 | 2029/08 | $878,561.19 | $3,274,599.20 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $872,347,893.37 |
67 | 2029/09 | $881,855.80 | $3,271,304.60 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $871,466,037.58 |
68 | 2029/10 | $885,162.75 | $3,267,997.64 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $870,580,874.82 |
69 | 2029/11 | $888,482.11 | $3,264,678.28 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $869,692,392.71 |
70 | 2029/12 | $891,813.92 | $3,261,346.47 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $868,800,578.79 |
71 | 2030/01 | $895,158.22 | $3,258,002.17 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $867,905,420.56 |
72 | 2030/02 | $898,515.07 | $3,254,645.33 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $867,006,905.49 |
73 | 2030/03 | $901,884.50 | $3,251,275.90 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $866,105,021.00 |
74 | 2030/04 | $905,266.57 | $3,247,893.83 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $865,199,754.43 |
75 | 2030/05 | $908,661.32 | $3,244,499.08 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $864,291,093.11 |
76 | 2030/06 | $912,068.80 | $3,241,091.60 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $863,379,024.32 |
77 | 2030/07 | $915,489.05 | $3,237,671.34 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $862,463,535.26 |
78 | 2030/08 | $918,922.14 | $3,234,238.26 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $861,544,613.12 |
79 | 2030/09 | $922,368.10 | $3,230,792.30 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $860,622,245.03 |
80 | 2030/10 | $925,826.98 | $3,227,333.42 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $859,696,418.05 |
81 | 2030/11 | $929,298.83 | $3,223,861.57 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $858,767,119.22 |
82 | 2030/12 | $932,783.70 | $3,220,376.70 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $857,834,335.53 |
83 | 2031/01 | $936,281.64 | $3,216,878.76 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $856,898,053.89 |
84 | 2031/02 | $939,792.69 | $3,213,367.70 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $855,958,261.20 |
85 | 2031/03 | $943,316.92 | $3,209,843.48 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $855,014,944.28 |
86 | 2031/04 | $946,854.35 | $3,206,306.04 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $854,068,089.93 |
87 | 2031/05 | $950,405.06 | $3,202,755.34 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $853,117,684.87 |
88 | 2031/06 | $953,969.08 | $3,199,191.32 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $852,163,715.79 |
89 | 2031/07 | $957,546.46 | $3,195,613.93 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $851,206,169.33 |
90 | 2031/08 | $961,137.26 | $3,192,023.13 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $850,245,032.07 |
91 | 2031/09 | $964,741.52 | $3,188,418.87 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $849,280,290.55 |
92 | 2031/10 | $968,359.31 | $3,184,801.09 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $848,311,931.24 |
93 | 2031/11 | $971,990.65 | $3,181,169.74 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $847,339,940.59 |
94 | 2031/12 | $975,635.62 | $3,177,524.78 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $846,364,304.97 |
95 | 2032/01 | $979,294.25 | $3,173,866.14 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $845,385,010.72 |
96 | 2032/02 | $982,966.61 | $3,170,193.79 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $844,402,044.11 |
97 | 2032/03 | $986,652.73 | $3,166,507.67 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $843,415,391.38 |
98 | 2032/04 | $990,352.68 | $3,162,807.72 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $842,425,038.70 |
99 | 2032/05 | $994,066.50 | $3,159,093.90 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $841,430,972.20 |
100 | 2032/06 | $997,794.25 | $3,155,366.15 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $840,433,177.96 |
101 | 2032/07 | $1,001,535.98 | $3,151,624.42 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $839,431,641.98 |
102 | 2032/08 | $1,005,291.74 | $3,147,868.66 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $838,426,350.24 |
103 | 2032/09 | $1,009,061.58 | $3,144,098.81 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $837,417,288.66 |
104 | 2032/10 | $1,012,845.56 | $3,140,314.83 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $836,404,443.10 |
105 | 2032/11 | $1,016,643.73 | $3,136,516.66 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $835,387,799.36 |
106 | 2032/12 | $1,020,456.15 | $3,132,704.25 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $834,367,343.21 |
107 | 2033/01 | $1,024,282.86 | $3,128,877.54 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $833,343,060.36 |
108 | 2033/02 | $1,028,123.92 | $3,125,036.48 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $832,314,936.44 |
109 | 2033/03 | $1,031,979.38 | $3,121,181.01 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $831,282,957.05 |
110 | 2033/04 | $1,035,849.31 | $3,117,311.09 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $830,247,107.75 |
111 | 2033/05 | $1,039,733.74 | $3,113,426.65 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $829,207,374.01 |
112 | 2033/06 | $1,043,632.74 | $3,109,527.65 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $828,163,741.26 |
113 | 2033/07 | $1,047,546.37 | $3,105,614.03 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $827,116,194.90 |
114 | 2033/08 | $1,051,474.66 | $3,101,685.73 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $826,064,720.23 |
115 | 2033/09 | $1,055,417.69 | $3,097,742.70 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $825,009,302.54 |
116 | 2033/10 | $1,059,375.51 | $3,093,784.88 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $823,949,927.03 |
117 | 2033/11 | $1,063,348.17 | $3,089,812.23 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $822,886,578.86 |
118 | 2033/12 | $1,067,335.72 | $3,085,824.67 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $821,819,243.13 |
119 | 2034/01 | $1,071,338.23 | $3,081,822.16 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $820,747,904.90 |
120 | 2034/02 | $1,075,355.75 | $3,077,804.64 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $819,672,549.15 |
121 | 2034/03 | $1,079,388.34 | $3,073,772.06 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $818,593,160.81 |
122 | 2034/04 | $1,083,436.04 | $3,069,724.35 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $817,509,724.77 |
123 | 2034/05 | $1,087,498.93 | $3,065,661.47 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $816,422,225.84 |
124 | 2034/06 | $1,091,577.05 | $3,061,583.35 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $815,330,648.80 |
125 | 2034/07 | $1,095,670.46 | $3,057,489.93 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $814,234,978.33 |
126 | 2034/08 | $1,099,779.23 | $3,053,381.17 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $813,135,199.11 |
127 | 2034/09 | $1,103,903.40 | $3,049,257.00 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $812,031,295.71 |
128 | 2034/10 | $1,108,043.04 | $3,045,117.36 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $810,923,252.67 |
129 | 2034/11 | $1,112,198.20 | $3,040,962.20 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $809,811,054.47 |
130 | 2034/12 | $1,116,368.94 | $3,036,791.45 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $808,694,685.53 |
131 | 2035/01 | $1,120,555.32 | $3,032,605.07 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $807,574,130.21 |
132 | 2035/02 | $1,124,757.41 | $3,028,402.99 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $806,449,372.80 |
133 | 2035/03 | $1,128,975.25 | $3,024,185.15 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $805,320,397.56 |
134 | 2035/04 | $1,133,208.90 | $3,019,951.49 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $804,187,188.65 |
135 | 2035/05 | $1,137,458.44 | $3,015,701.96 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $803,049,730.21 |
136 | 2035/06 | $1,141,723.91 | $3,011,436.49 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $801,908,006.31 |
137 | 2035/07 | $1,146,005.37 | $3,007,155.02 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $800,762,000.93 |
138 | 2035/08 | $1,150,302.89 | $3,002,857.50 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $799,611,698.04 |
139 | 2035/09 | $1,154,616.53 | $2,998,543.87 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $798,457,081.52 |
140 | 2035/10 | $1,158,946.34 | $2,994,214.06 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $797,298,135.18 |
141 | 2035/11 | $1,163,292.39 | $2,989,868.01 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $796,134,842.79 |
142 | 2035/12 | $1,167,654.73 | $2,985,505.66 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $794,967,188.05 |
143 | 2036/01 | $1,172,033.44 | $2,981,126.96 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $793,795,154.61 |
144 | 2036/02 | $1,176,428.57 | $2,976,731.83 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $792,618,726.05 |
145 | 2036/03 | $1,180,840.17 | $2,972,320.22 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $791,437,885.87 |
146 | 2036/04 | $1,185,268.32 | $2,967,892.07 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $790,252,617.55 |
147 | 2036/05 | $1,189,713.08 | $2,963,447.32 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $789,062,904.47 |
148 | 2036/06 | $1,194,174.50 | $2,958,985.89 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $787,868,729.97 |
149 | 2036/07 | $1,198,652.66 | $2,954,507.74 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $786,670,077.31 |
150 | 2036/08 | $1,203,147.61 | $2,950,012.79 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $785,466,929.71 |
151 | 2036/09 | $1,207,659.41 | $2,945,500.99 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $784,259,270.30 |
152 | 2036/10 | $1,212,188.13 | $2,940,972.26 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $783,047,082.16 |
153 | 2036/11 | $1,216,733.84 | $2,936,426.56 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $781,830,348.33 |
154 | 2036/12 | $1,221,296.59 | $2,931,863.81 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $780,609,051.74 |
155 | 2037/01 | $1,225,876.45 | $2,927,283.94 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $779,383,175.29 |
156 | 2037/02 | $1,230,473.49 | $2,922,686.91 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $778,152,701.80 |
157 | 2037/03 | $1,235,087.76 | $2,918,072.63 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $776,917,614.04 |
158 | 2037/04 | $1,239,719.34 | $2,913,441.05 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $775,677,894.69 |
159 | 2037/05 | $1,244,368.29 | $2,908,792.11 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $774,433,526.40 |
160 | 2037/06 | $1,249,034.67 | $2,904,125.72 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $773,184,491.73 |
161 | 2037/07 | $1,253,718.55 | $2,899,441.84 | $76,985.17 | $803,185.00 | $100.00 | $5,033,430.56 | $771,930,773.18 |
162 | 2037/08 | $1,258,420.00 | $2,894,740.40 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $770,672,353.19 |
163 | 2037/09 | $1,263,139.07 | $2,890,021.32 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $769,409,214.11 |
164 | 2037/10 | $1,267,875.84 | $2,885,284.55 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $768,141,338.27 |
165 | 2037/11 | $1,272,630.38 | $2,880,530.02 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $766,868,707.90 |
166 | 2037/12 | $1,277,402.74 | $2,875,757.65 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $765,591,305.16 |
167 | 2038/01 | $1,282,193.00 | $2,870,967.39 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $764,309,112.15 |
168 | 2038/02 | $1,287,001.22 | $2,866,159.17 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $763,022,110.93 |
169 | 2038/03 | $1,291,827.48 | $2,861,332.92 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $761,730,283.45 |
170 | 2038/04 | $1,296,671.83 | $2,856,488.56 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $760,433,611.62 |
171 | 2038/05 | $1,301,534.35 | $2,851,626.04 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $759,132,077.27 |
172 | 2038/06 | $1,306,415.11 | $2,846,745.29 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $757,825,662.16 |
173 | 2038/07 | $1,311,314.16 | $2,841,846.23 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $756,514,348.00 |
174 | 2038/08 | $1,316,231.59 | $2,836,928.80 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $755,198,116.41 |
175 | 2038/09 | $1,321,167.46 | $2,831,992.94 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $753,876,948.95 |
176 | 2038/10 | $1,326,121.84 | $2,827,038.56 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $752,550,827.11 |
177 | 2038/11 | $1,331,094.79 | $2,822,065.60 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $751,219,732.32 |
178 | 2038/12 | $1,336,086.40 | $2,817,074.00 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $749,883,645.92 |
179 | 2039/01 | $1,341,096.72 | $2,812,063.67 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $748,542,549.20 |
180 | 2039/02 | $1,346,125.84 | $2,807,034.56 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $747,196,423.36 |
181 | 2039/03 | $1,351,173.81 | $2,801,986.59 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $745,845,249.55 |
182 | 2039/04 | $1,356,240.71 | $2,796,919.69 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $744,489,008.84 |
183 | 2039/05 | $1,361,326.61 | $2,791,833.78 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $743,127,682.23 |
184 | 2039/06 | $1,366,431.59 | $2,786,728.81 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $741,761,250.65 |
185 | 2039/07 | $1,371,555.71 | $2,781,604.69 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $740,389,694.94 |
186 | 2039/08 | $1,376,699.04 | $2,776,461.36 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $739,012,995.90 |
187 | 2039/09 | $1,381,861.66 | $2,771,298.73 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $737,631,134.24 |
188 | 2039/10 | $1,387,043.64 | $2,766,116.75 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $736,244,090.60 |
189 | 2039/11 | $1,392,245.06 | $2,760,915.34 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $734,851,845.54 |
190 | 2039/12 | $1,397,465.97 | $2,755,694.42 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $733,454,379.57 |
191 | 2040/01 | $1,402,706.47 | $2,750,453.92 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $732,051,673.10 |
192 | 2040/02 | $1,407,966.62 | $2,745,193.77 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $730,643,706.48 |
193 | 2040/03 | $1,413,246.50 | $2,739,913.90 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $729,230,459.98 |
194 | 2040/04 | $1,418,546.17 | $2,734,614.22 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $727,811,913.81 |
195 | 2040/05 | $1,423,865.72 | $2,729,294.68 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $726,388,048.09 |
196 | 2040/06 | $1,429,205.21 | $2,723,955.18 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $724,958,842.88 |
197 | 2040/07 | $1,434,564.73 | $2,718,595.66 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $723,524,278.14 |
198 | 2040/08 | $1,439,944.35 | $2,713,216.04 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $722,084,333.79 |
199 | 2040/09 | $1,445,344.14 | $2,707,816.25 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $720,638,989.65 |
200 | 2040/10 | $1,450,764.18 | $2,702,396.21 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $719,188,225.46 |
201 | 2040/11 | $1,456,204.55 | $2,696,955.85 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $717,732,020.91 |
202 | 2040/12 | $1,461,665.32 | $2,691,495.08 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $716,270,355.60 |
203 | 2041/01 | $1,467,146.56 | $2,686,013.83 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $714,803,209.03 |
204 | 2041/02 | $1,472,648.36 | $2,680,512.03 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $713,330,560.67 |
205 | 2041/03 | $1,478,170.79 | $2,674,989.60 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $711,852,389.88 |
206 | 2041/04 | $1,483,713.93 | $2,669,446.46 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $710,368,675.95 |
207 | 2041/05 | $1,489,277.86 | $2,663,882.53 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $708,879,398.09 |
208 | 2041/06 | $1,494,862.65 | $2,658,297.74 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $707,384,535.43 |
209 | 2041/07 | $1,500,468.39 | $2,652,692.01 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $705,884,067.05 |
210 | 2041/08 | $1,506,095.14 | $2,647,065.25 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $704,377,971.90 |
211 | 2041/09 | $1,511,743.00 | $2,641,417.39 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $702,866,228.90 |
212 | 2041/10 | $1,517,412.04 | $2,635,748.36 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $701,348,816.87 |
213 | 2041/11 | $1,523,102.33 | $2,630,058.06 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $699,825,714.53 |
214 | 2041/12 | $1,528,813.97 | $2,624,346.43 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $698,296,900.57 |
215 | 2042/01 | $1,534,547.02 | $2,618,613.38 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $696,762,353.55 |
216 | 2042/02 | $1,540,301.57 | $2,612,858.83 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $695,222,051.98 |
217 | 2042/03 | $1,546,077.70 | $2,607,082.69 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $693,675,974.28 |
218 | 2042/04 | $1,551,875.49 | $2,601,284.90 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $692,124,098.79 |
219 | 2042/05 | $1,557,695.02 | $2,595,465.37 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $690,566,403.76 |
220 | 2042/06 | $1,563,536.38 | $2,589,624.01 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $689,002,867.38 |
221 | 2042/07 | $1,569,399.64 | $2,583,760.75 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $687,433,467.74 |
222 | 2042/08 | $1,575,284.89 | $2,577,875.50 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $685,858,182.85 |
223 | 2042/09 | $1,581,192.21 | $2,571,968.19 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $684,276,990.64 |
224 | 2042/10 | $1,587,121.68 | $2,566,038.71 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $682,689,868.96 |
225 | 2042/11 | $1,593,073.39 | $2,560,087.01 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $681,096,795.57 |
226 | 2042/12 | $1,599,047.41 | $2,554,112.98 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $679,497,748.16 |
227 | 2043/01 | $1,605,043.84 | $2,548,116.56 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $677,892,704.32 |
228 | 2043/02 | $1,611,062.75 | $2,542,097.64 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $676,281,641.57 |
229 | 2043/03 | $1,617,104.24 | $2,536,056.16 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $674,664,537.33 |
230 | 2043/04 | $1,623,168.38 | $2,529,992.01 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $673,041,368.95 |
231 | 2043/05 | $1,629,255.26 | $2,523,905.13 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $671,412,113.69 |
232 | 2043/06 | $1,635,364.97 | $2,517,795.43 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $669,776,748.72 |
233 | 2043/07 | $1,641,497.59 | $2,511,662.81 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $668,135,251.13 |
234 | 2043/08 | $1,647,653.20 | $2,505,507.19 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $666,487,597.93 |
235 | 2043/09 | $1,653,831.90 | $2,499,328.49 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $664,833,766.02 |
236 | 2043/10 | $1,660,033.77 | $2,493,126.62 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $663,173,732.25 |
237 | 2043/11 | $1,666,258.90 | $2,486,901.50 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $661,507,473.35 |
238 | 2043/12 | $1,672,507.37 | $2,480,653.03 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $659,834,965.98 |
239 | 2044/01 | $1,678,779.27 | $2,474,381.12 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $658,156,186.71 |
240 | 2044/02 | $1,685,074.70 | $2,468,085.70 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $656,471,112.01 |
241 | 2044/03 | $1,691,393.73 | $2,461,766.67 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $654,779,718.29 |
242 | 2044/04 | $1,697,736.45 | $2,455,423.94 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $653,081,981.84 |
243 | 2044/05 | $1,704,102.96 | $2,449,057.43 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $651,377,878.87 |
244 | 2044/06 | $1,710,493.35 | $2,442,667.05 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $649,667,385.52 |
245 | 2044/07 | $1,716,907.70 | $2,436,252.70 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $647,950,477.82 |
246 | 2044/08 | $1,723,346.10 | $2,429,814.29 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $646,227,131.72 |
247 | 2044/09 | $1,729,808.65 | $2,423,351.74 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $644,497,323.07 |
248 | 2044/10 | $1,736,295.43 | $2,416,864.96 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $642,761,027.64 |
249 | 2044/11 | $1,742,806.54 | $2,410,353.85 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $641,018,221.09 |
250 | 2044/12 | $1,749,342.07 | $2,403,818.33 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $639,268,879.03 |
251 | 2045/01 | $1,755,902.10 | $2,397,258.30 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $637,512,976.93 |
252 | 2045/02 | $1,762,486.73 | $2,390,673.66 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $635,750,490.20 |
253 | 2045/03 | $1,769,096.06 | $2,384,064.34 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $633,981,394.14 |
254 | 2045/04 | $1,775,730.17 | $2,377,430.23 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $632,205,663.97 |
255 | 2045/05 | $1,782,389.16 | $2,370,771.24 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $630,423,274.82 |
256 | 2045/06 | $1,789,073.11 | $2,364,087.28 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $628,634,201.70 |
257 | 2045/07 | $1,795,782.14 | $2,357,378.26 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $626,838,419.56 |
258 | 2045/08 | $1,802,516.32 | $2,350,644.07 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $625,035,903.24 |
259 | 2045/09 | $1,809,275.76 | $2,343,884.64 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $623,226,627.48 |
260 | 2045/10 | $1,816,060.54 | $2,337,099.85 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $621,410,566.94 |
261 | 2045/11 | $1,822,870.77 | $2,330,289.63 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $619,587,696.17 |
262 | 2045/12 | $1,829,706.53 | $2,323,453.86 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $617,757,989.64 |
263 | 2046/01 | $1,836,567.93 | $2,316,592.46 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $615,921,421.70 |
264 | 2046/02 | $1,843,455.06 | $2,309,705.33 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $614,077,966.64 |
265 | 2046/03 | $1,850,368.02 | $2,302,792.37 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $612,227,598.62 |
266 | 2046/04 | $1,857,306.90 | $2,295,853.49 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $610,370,291.72 |
267 | 2046/05 | $1,864,271.80 | $2,288,888.59 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $608,506,019.92 |
268 | 2046/06 | $1,871,262.82 | $2,281,897.57 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $606,634,757.10 |
269 | 2046/07 | $1,878,280.06 | $2,274,880.34 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $604,756,477.04 |
270 | 2046/08 | $1,885,323.61 | $2,267,836.79 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $602,871,153.44 |
271 | 2046/09 | $1,892,393.57 | $2,260,766.83 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $600,978,759.87 |
272 | 2046/10 | $1,899,490.05 | $2,253,670.35 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $599,079,269.82 |
273 | 2046/11 | $1,906,613.13 | $2,246,547.26 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $597,172,656.69 |
274 | 2046/12 | $1,913,762.93 | $2,239,397.46 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $595,258,893.75 |
275 | 2047/01 | $1,920,939.54 | $2,232,220.85 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $593,337,954.21 |
276 | 2047/02 | $1,928,143.07 | $2,225,017.33 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $591,409,811.14 |
277 | 2047/03 | $1,935,373.60 | $2,217,786.79 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $589,474,437.54 |
278 | 2047/04 | $1,942,631.25 | $2,210,529.14 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $587,531,806.29 |
279 | 2047/05 | $1,949,916.12 | $2,203,244.27 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $585,581,890.16 |
280 | 2047/06 | $1,957,228.31 | $2,195,932.09 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $583,624,661.86 |
281 | 2047/07 | $1,964,567.91 | $2,188,592.48 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $581,660,093.94 |
282 | 2047/08 | $1,971,935.04 | $2,181,225.35 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $579,688,158.90 |
283 | 2047/09 | $1,979,329.80 | $2,173,830.60 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $577,708,829.10 |
284 | 2047/10 | $1,986,752.29 | $2,166,408.11 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $575,722,076.82 |
285 | 2047/11 | $1,994,202.61 | $2,158,957.79 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $573,727,874.21 |
286 | 2047/12 | $2,001,680.87 | $2,151,479.53 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $571,726,193.34 |
287 | 2048/01 | $2,009,187.17 | $2,143,973.23 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $569,717,006.17 |
288 | 2048/02 | $2,016,721.62 | $2,136,438.77 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $567,700,284.55 |
289 | 2048/03 | $2,024,284.33 | $2,128,876.07 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $565,676,000.22 |
290 | 2048/04 | $2,031,875.39 | $2,121,285.00 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $563,644,124.83 |
291 | 2048/05 | $2,039,494.93 | $2,113,665.47 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $561,604,629.90 |
292 | 2048/06 | $2,047,143.03 | $2,106,017.36 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $559,557,486.87 |
293 | 2048/07 | $2,054,819.82 | $2,098,340.58 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $557,502,667.05 |
294 | 2048/08 | $2,062,525.39 | $2,090,635.00 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $555,440,141.65 |
295 | 2048/09 | $2,070,259.86 | $2,082,900.53 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $553,369,881.79 |
296 | 2048/10 | $2,078,023.34 | $2,075,137.06 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $551,291,858.45 |
297 | 2048/11 | $2,085,815.93 | $2,067,344.47 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $549,206,042.52 |
298 | 2048/12 | $2,093,637.74 | $2,059,522.66 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $547,112,404.79 |
299 | 2049/01 | $2,101,488.88 | $2,051,671.52 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $545,010,915.91 |
300 | 2049/02 | $2,109,369.46 | $2,043,790.93 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $542,901,546.45 |
301 | 2049/03 | $2,117,279.60 | $2,035,880.80 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $540,784,266.86 |
302 | 2049/04 | $2,125,219.39 | $2,027,941.00 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $538,659,047.46 |
303 | 2049/05 | $2,133,188.97 | $2,019,971.43 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $536,525,858.49 |
304 | 2049/06 | $2,141,188.43 | $2,011,971.97 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $534,384,670.07 |
305 | 2049/07 | $2,149,217.88 | $2,003,942.51 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $532,235,452.19 |
306 | 2049/08 | $2,157,277.45 | $1,995,882.95 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $530,078,174.74 |
307 | 2049/09 | $2,165,367.24 | $1,987,793.16 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $527,912,807.50 |
308 | 2049/10 | $2,173,487.37 | $1,979,673.03 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $525,739,320.13 |
309 | 2049/11 | $2,181,637.94 | $1,971,522.45 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $523,557,682.18 |
310 | 2049/12 | $2,189,819.09 | $1,963,341.31 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $521,367,863.10 |
311 | 2050/01 | $2,198,030.91 | $1,955,129.49 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $519,169,832.19 |
312 | 2050/02 | $2,206,273.52 | $1,946,886.87 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $516,963,558.66 |
313 | 2050/03 | $2,214,547.05 | $1,938,613.34 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $514,749,011.61 |
314 | 2050/04 | $2,222,851.60 | $1,930,308.79 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $512,526,160.01 |
315 | 2050/05 | $2,231,187.30 | $1,921,973.10 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $510,294,972.72 |
316 | 2050/06 | $2,239,554.25 | $1,913,606.15 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $508,055,418.47 |
317 | 2050/07 | $2,247,952.58 | $1,905,207.82 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $505,807,465.89 |
318 | 2050/08 | $2,256,382.40 | $1,896,778.00 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $503,551,083.49 |
319 | 2050/09 | $2,264,843.83 | $1,888,316.56 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $501,286,239.66 |
320 | 2050/10 | $2,273,337.00 | $1,879,823.40 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $499,012,902.67 |
321 | 2050/11 | $2,281,862.01 | $1,871,298.38 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $496,731,040.66 |
322 | 2050/12 | $2,290,418.99 | $1,862,741.40 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $494,440,621.66 |
323 | 2051/01 | $2,299,008.06 | $1,854,152.33 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $492,141,613.60 |
324 | 2051/02 | $2,307,629.34 | $1,845,531.05 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $489,833,984.26 |
325 | 2051/03 | $2,316,282.95 | $1,836,877.44 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $487,517,701.30 |
326 | 2051/04 | $2,324,969.02 | $1,828,191.38 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $485,192,732.29 |
327 | 2051/05 | $2,333,687.65 | $1,819,472.75 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $482,859,044.64 |
328 | 2051/06 | $2,342,438.98 | $1,810,721.42 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $480,516,605.66 |
329 | 2051/07 | $2,351,223.12 | $1,801,937.27 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $478,165,382.53 |
330 | 2051/08 | $2,360,040.21 | $1,793,120.18 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $475,805,342.32 |
331 | 2051/09 | $2,368,890.36 | $1,784,270.03 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $473,436,451.96 |
332 | 2051/10 | $2,377,773.70 | $1,775,386.69 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $471,058,678.26 |
333 | 2051/11 | $2,386,690.35 | $1,766,470.04 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $468,671,987.91 |
334 | 2051/12 | $2,395,640.44 | $1,757,519.95 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $466,276,347.47 |
335 | 2052/01 | $2,404,624.09 | $1,748,536.30 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $463,871,723.38 |
336 | 2052/02 | $2,413,641.43 | $1,739,518.96 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $461,458,081.95 |
337 | 2052/03 | $2,422,692.59 | $1,730,467.81 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $459,035,389.36 |
338 | 2052/04 | $2,431,777.69 | $1,721,382.71 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $456,603,611.67 |
339 | 2052/05 | $2,440,896.85 | $1,712,263.54 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $454,162,714.82 |
340 | 2052/06 | $2,450,050.21 | $1,703,110.18 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $451,712,664.61 |
341 | 2052/07 | $2,459,237.90 | $1,693,922.49 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $449,253,426.70 |
342 | 2052/08 | $2,468,460.05 | $1,684,700.35 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $446,784,966.66 |
343 | 2052/09 | $2,477,716.77 | $1,675,443.62 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $444,307,249.89 |
344 | 2052/10 | $2,487,008.21 | $1,666,152.19 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $441,820,241.68 |
345 | 2052/11 | $2,496,334.49 | $1,656,825.91 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $439,323,907.19 |
346 | 2052/12 | $2,505,695.74 | $1,647,464.65 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $436,818,211.45 |
347 | 2053/01 | $2,515,092.10 | $1,638,068.29 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $434,303,119.35 |
348 | 2053/02 | $2,524,523.70 | $1,628,636.70 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $431,778,595.65 |
349 | 2053/03 | $2,533,990.66 | $1,619,169.73 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $429,244,604.99 |
350 | 2053/04 | $2,543,493.13 | $1,609,667.27 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $426,701,111.86 |
351 | 2053/05 | $2,553,031.23 | $1,600,129.17 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $424,148,080.63 |
352 | 2053/06 | $2,562,605.09 | $1,590,555.30 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $421,585,475.54 |
353 | 2053/07 | $2,572,214.86 | $1,580,945.53 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $419,013,260.68 |
354 | 2053/08 | $2,581,860.67 | $1,571,299.73 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $416,431,400.01 |
355 | 2053/09 | $2,591,542.65 | $1,561,617.75 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $413,839,857.37 |
356 | 2053/10 | $2,601,260.93 | $1,551,899.47 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $411,238,596.44 |
357 | 2053/11 | $2,611,015.66 | $1,542,144.74 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $408,627,580.78 |
358 | 2053/12 | $2,620,806.97 | $1,532,353.43 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $406,006,773.81 |
359 | 2054/01 | $2,630,634.99 | $1,522,525.40 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $403,376,138.82 |
360 | 2054/02 | $2,640,499.87 | $1,512,660.52 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $400,735,638.94 |
361 | 2054/03 | $2,650,401.75 | $1,502,758.65 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $398,085,237.19 |
362 | 2054/04 | $2,660,340.76 | $1,492,819.64 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $395,424,896.44 |
363 | 2054/05 | $2,670,317.03 | $1,482,843.36 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $392,754,579.40 |
364 | 2054/06 | $2,680,330.72 | $1,472,829.67 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $390,074,248.68 |
365 | 2054/07 | $2,690,381.96 | $1,462,778.43 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $387,383,866.72 |
366 | 2054/08 | $2,700,470.90 | $1,452,689.50 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $384,683,395.82 |
367 | 2054/09 | $2,710,597.66 | $1,442,562.73 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $381,972,798.16 |
368 | 2054/10 | $2,720,762.40 | $1,432,397.99 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $379,252,035.76 |
369 | 2054/11 | $2,730,965.26 | $1,422,195.13 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $376,521,070.50 |
370 | 2054/12 | $2,741,206.38 | $1,411,954.01 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $373,779,864.12 |
371 | 2055/01 | $2,751,485.90 | $1,401,674.49 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $371,028,378.21 |
372 | 2055/02 | $2,761,803.98 | $1,391,356.42 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $368,266,574.24 |
373 | 2055/03 | $2,772,160.74 | $1,380,999.65 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $365,494,413.49 |
374 | 2055/04 | $2,782,556.34 | $1,370,604.05 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $362,711,857.15 |
375 | 2055/05 | $2,792,990.93 | $1,360,169.46 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $359,918,866.22 |
376 | 2055/06 | $2,803,464.65 | $1,349,695.75 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $357,115,401.57 |
377 | 2055/07 | $2,813,977.64 | $1,339,182.76 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $354,301,423.93 |
378 | 2055/08 | $2,824,530.06 | $1,328,630.34 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $351,476,893.88 |
379 | 2055/09 | $2,835,122.04 | $1,318,038.35 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $348,641,771.83 |
380 | 2055/10 | $2,845,753.75 | $1,307,406.64 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $345,796,018.08 |
381 | 2055/11 | $2,856,425.33 | $1,296,735.07 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $342,939,592.76 |
382 | 2055/12 | $2,867,136.92 | $1,286,023.47 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $340,072,455.83 |
383 | 2056/01 | $2,877,888.69 | $1,275,271.71 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $337,194,567.15 |
384 | 2056/02 | $2,888,680.77 | $1,264,479.63 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $334,305,886.38 |
385 | 2056/03 | $2,899,513.32 | $1,253,647.07 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $331,406,373.06 |
386 | 2056/04 | $2,910,386.50 | $1,242,773.90 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $328,495,986.56 |
387 | 2056/05 | $2,921,300.45 | $1,231,859.95 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $325,574,686.12 |
388 | 2056/06 | $2,932,255.32 | $1,220,905.07 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $322,642,430.79 |
389 | 2056/07 | $2,943,251.28 | $1,209,909.12 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $319,699,179.51 |
390 | 2056/08 | $2,954,288.47 | $1,198,871.92 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $316,744,891.04 |
391 | 2056/09 | $2,965,367.05 | $1,187,793.34 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $313,779,523.99 |
392 | 2056/10 | $2,976,487.18 | $1,176,673.21 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $310,803,036.81 |
393 | 2056/11 | $2,987,649.01 | $1,165,511.39 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $307,815,387.80 |
394 | 2056/12 | $2,998,852.69 | $1,154,307.70 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $304,816,535.11 |
395 | 2057/01 | $3,010,098.39 | $1,143,062.01 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $301,806,436.72 |
396 | 2057/02 | $3,021,386.26 | $1,131,774.14 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $298,785,050.46 |
397 | 2057/03 | $3,032,716.46 | $1,120,443.94 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $295,752,334.01 |
398 | 2057/04 | $3,044,089.14 | $1,109,071.25 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $292,708,244.87 |
399 | 2057/05 | $3,055,504.48 | $1,097,655.92 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $289,652,740.39 |
400 | 2057/06 | $3,066,962.62 | $1,086,197.78 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $286,585,777.77 |
401 | 2057/07 | $3,078,463.73 | $1,074,696.67 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $283,507,314.04 |
402 | 2057/08 | $3,090,007.97 | $1,063,152.43 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $280,417,306.07 |
403 | 2057/09 | $3,101,595.50 | $1,051,564.90 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $277,315,710.58 |
404 | 2057/10 | $3,113,226.48 | $1,039,933.91 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $274,202,484.10 |
405 | 2057/11 | $3,124,901.08 | $1,028,259.32 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $271,077,583.02 |
406 | 2057/12 | $3,136,619.46 | $1,016,540.94 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $267,940,963.56 |
407 | 2058/01 | $3,148,381.78 | $1,004,778.61 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $264,792,581.77 |
408 | 2058/02 | $3,160,188.21 | $992,972.18 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $261,632,393.56 |
409 | 2058/03 | $3,172,038.92 | $981,121.48 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $258,460,354.64 |
410 | 2058/04 | $3,183,934.07 | $969,226.33 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $255,276,420.58 |
411 | 2058/05 | $3,195,873.82 | $957,286.58 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $252,080,546.76 |
412 | 2058/06 | $3,207,858.34 | $945,302.05 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $248,872,688.41 |
413 | 2058/07 | $3,219,887.81 | $933,272.58 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $245,652,800.60 |
414 | 2058/08 | $3,231,962.39 | $921,198.00 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $242,420,838.21 |
415 | 2058/09 | $3,244,082.25 | $909,078.14 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $239,176,755.96 |
416 | 2058/10 | $3,256,247.56 | $896,912.83 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $235,920,508.39 |
417 | 2058/11 | $3,268,458.49 | $884,701.91 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $232,652,049.91 |
418 | 2058/12 | $3,280,715.21 | $872,445.19 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $229,371,334.70 |
419 | 2059/01 | $3,293,017.89 | $860,142.51 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $226,078,316.81 |
420 | 2059/02 | $3,305,366.71 | $847,793.69 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $222,772,950.10 |
421 | 2059/03 | $3,317,761.83 | $835,398.56 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $219,455,188.27 |
422 | 2059/04 | $3,330,203.44 | $822,956.96 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $216,124,984.83 |
423 | 2059/05 | $3,342,691.70 | $810,468.69 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $212,782,293.13 |
424 | 2059/06 | $3,355,226.80 | $797,933.60 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $209,427,066.33 |
425 | 2059/07 | $3,367,808.90 | $785,351.50 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $206,059,257.43 |
426 | 2059/08 | $3,380,438.18 | $772,722.22 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $202,678,819.25 |
427 | 2059/09 | $3,393,114.82 | $760,045.57 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $199,285,704.43 |
428 | 2059/10 | $3,405,839.00 | $747,321.39 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $195,879,865.43 |
429 | 2059/11 | $3,418,610.90 | $734,549.50 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $192,461,254.53 |
430 | 2059/12 | $3,431,430.69 | $721,729.70 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $189,029,823.84 |
431 | 2060/01 | $3,444,298.56 | $708,861.84 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $185,585,525.28 |
432 | 2060/02 | $3,457,214.68 | $695,945.72 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $182,128,310.61 |
433 | 2060/03 | $3,470,179.23 | $682,981.16 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $178,658,131.38 |
434 | 2060/04 | $3,483,192.40 | $669,967.99 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $175,174,938.97 |
435 | 2060/05 | $3,496,254.37 | $656,906.02 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $171,678,684.60 |
436 | 2060/06 | $3,509,365.33 | $643,795.07 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $168,169,319.27 |
437 | 2060/07 | $3,522,525.45 | $630,634.95 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $164,646,793.82 |
438 | 2060/08 | $3,535,734.92 | $617,425.48 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $161,111,058.90 |
439 | 2060/09 | $3,548,993.92 | $604,166.47 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $157,562,064.98 |
440 | 2060/10 | $3,562,302.65 | $590,857.74 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $153,999,762.33 |
441 | 2060/11 | $3,575,661.29 | $577,499.11 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $150,424,101.04 |
442 | 2060/12 | $3,589,070.02 | $564,090.38 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $146,835,031.03 |
443 | 2061/01 | $3,602,529.03 | $550,631.37 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $143,232,502.00 |
444 | 2061/02 | $3,616,038.51 | $537,121.88 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $139,616,463.48 |
445 | 2061/03 | $3,629,598.66 | $523,561.74 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $135,986,864.83 |
446 | 2061/04 | $3,643,209.65 | $509,950.74 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $132,343,655.18 |
447 | 2061/05 | $3,656,871.69 | $496,288.71 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $128,686,783.49 |
448 | 2061/06 | $3,670,584.96 | $482,575.44 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $125,016,198.53 |
449 | 2061/07 | $3,684,349.65 | $468,810.74 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $121,331,848.88 |
450 | 2061/08 | $3,698,165.96 | $454,994.43 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $117,633,682.92 |
451 | 2061/09 | $3,712,034.08 | $441,126.31 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $113,921,648.83 |
452 | 2061/10 | $3,725,954.21 | $427,206.18 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $110,195,694.62 |
453 | 2061/11 | $3,739,926.54 | $413,233.85 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $106,455,768.08 |
454 | 2061/12 | $3,753,951.26 | $399,209.13 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $102,701,816.82 |
455 | 2062/01 | $3,768,028.58 | $385,131.81 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $98,933,788.23 |
456 | 2062/02 | $3,782,158.69 | $371,001.71 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $95,151,629.54 |
457 | 2062/03 | $3,796,341.78 | $356,818.61 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $91,355,287.76 |
458 | 2062/04 | $3,810,578.07 | $342,582.33 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $87,544,709.69 |
459 | 2062/05 | $3,824,867.73 | $328,292.66 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $83,719,841.96 |
460 | 2062/06 | $3,839,210.99 | $313,949.41 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $79,880,630.97 |
461 | 2062/07 | $3,853,608.03 | $299,552.37 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $76,027,022.94 |
462 | 2062/08 | $3,868,059.06 | $285,101.34 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $72,158,963.88 |
463 | 2062/09 | $3,882,564.28 | $270,596.11 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $68,276,399.60 |
464 | 2062/10 | $3,897,123.90 | $256,036.50 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $64,379,275.71 |
465 | 2062/11 | $3,911,738.11 | $241,422.28 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $60,467,537.59 |
466 | 2062/12 | $3,926,407.13 | $226,753.27 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $56,541,130.47 |
467 | 2063/01 | $3,941,131.16 | $212,029.24 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $52,599,999.31 |
468 | 2063/02 | $3,955,910.40 | $197,250.00 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $48,644,088.91 |
469 | 2063/03 | $3,970,745.06 | $182,415.33 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $44,673,343.85 |
470 | 2063/04 | $3,985,635.36 | $167,525.04 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $40,687,708.49 |
471 | 2063/05 | $4,000,581.49 | $152,578.91 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $36,687,127.01 |
472 | 2063/06 | $4,015,583.67 | $137,576.73 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $32,671,543.34 |
473 | 2063/07 | $4,030,642.11 | $122,518.29 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $28,640,901.23 |
474 | 2063/08 | $4,045,757.02 | $107,403.38 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $24,595,144.21 |
475 | 2063/09 | $4,060,928.60 | $92,231.79 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $20,534,215.61 |
476 | 2063/10 | $4,076,157.09 | $77,003.31 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $16,458,058.52 |
477 | 2063/11 | $4,091,442.68 | $61,717.72 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $12,366,615.85 |
478 | 2063/12 | $4,106,785.59 | $46,374.81 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $8,259,830.26 |
479 | 2064/01 | $4,122,186.03 | $30,974.36 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $4,137,644.23 |
480 | 2064/02 | $4,137,644.23 | $15,516.17 | $0.00 | $803,185.00 | $100.00 | $4,956,445.40 | $0.00 |
Totals | $923,822,000.00 | $1,069,694,989.70 | $12,394,611.83 | $385,528,800.00 | $48,000.00 | $2,391,488,401.54 |
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.