Loans
| # |
Date |
Loan Balance |
Scheduled Payment |
Insurance |
Deposit |
LandRate |
Penalty |
LegalFee |
Paid |
Payable Principal |
Paid Principal |
Monthly Interest Rate |
Interest Payable |
Interest Paid |
Days Late |
Default Interest |
Ending Balance |
Cumulative Interest |
Not Paid Interest |
Not Paid Other Charges |
Not Paid Principal |
Total Arrears |
Cumulative Default Charges |
| 1 |
October 2026 |
13,680,000.00 |
164,183.00 |
0.00 |
3,420,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
136,800.00 |
136,800.00 |
3,420,000.00 |
27,383.00 |
3,584,183.00 |
0.00 |
| 2 |
November 2026 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
273,600.00 |
136,800.00 |
3,420,000.00 |
54,766.00 |
3,611,566.00 |
0.00 |
| 3 |
December 2026 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
410,400.00 |
136,800.00 |
3,420,000.00 |
82,149.00 |
3,638,949.00 |
0.00 |
| 4 |
January 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
547,200.00 |
136,800.00 |
3,420,000.00 |
109,532.00 |
3,666,332.00 |
0.00 |
| 5 |
February 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
684,000.00 |
136,800.00 |
3,420,000.00 |
136,915.00 |
3,693,715.00 |
0.00 |
| 6 |
March 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
820,800.00 |
136,800.00 |
3,420,000.00 |
164,298.00 |
3,721,098.00 |
0.00 |
| 7 |
April 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
957,600.00 |
136,800.00 |
3,420,000.00 |
191,681.00 |
3,748,481.00 |
0.00 |
| 8 |
May 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
1,094,400.00 |
136,800.00 |
3,420,000.00 |
219,064.00 |
3,775,864.00 |
0.00 |
| 9 |
June 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
1,231,200.00 |
136,800.00 |
3,420,000.00 |
246,447.00 |
3,803,247.00 |
0.00 |
| 10 |
July 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
1,368,000.00 |
136,800.00 |
3,420,000.00 |
273,830.00 |
3,830,630.00 |
0.00 |
| 11 |
August 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
1,504,800.00 |
136,800.00 |
3,420,000.00 |
301,213.00 |
3,858,013.00 |
0.00 |
| 12 |
September 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
1,641,600.00 |
136,800.00 |
3,420,000.00 |
328,596.00 |
3,885,396.00 |
0.00 |
| 13 |
October 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
1,778,400.00 |
136,800.00 |
3,420,000.00 |
355,979.00 |
3,912,779.00 |
0.00 |
| 14 |
November 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
1,915,200.00 |
136,800.00 |
3,420,000.00 |
383,362.00 |
3,940,162.00 |
0.00 |
| 15 |
December 2027 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
2,052,000.00 |
136,800.00 |
3,420,000.00 |
410,745.00 |
3,967,545.00 |
0.00 |
| 16 |
January 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
2,188,800.00 |
136,800.00 |
3,420,000.00 |
438,128.00 |
3,994,928.00 |
0.00 |
| 17 |
February 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
2,325,600.00 |
136,800.00 |
3,420,000.00 |
465,511.00 |
4,022,311.00 |
0.00 |
| 18 |
March 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
2,462,400.00 |
136,800.00 |
3,420,000.00 |
492,894.00 |
4,049,694.00 |
0.00 |
| 19 |
April 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
2,599,200.00 |
136,800.00 |
3,420,000.00 |
520,277.00 |
4,077,077.00 |
0.00 |
| 20 |
May 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
2,736,000.00 |
136,800.00 |
3,420,000.00 |
547,660.00 |
4,104,460.00 |
0.00 |
| 21 |
June 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
2,872,800.00 |
136,800.00 |
3,420,000.00 |
575,043.00 |
4,131,843.00 |
0.00 |
| 22 |
July 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
3,009,600.00 |
136,800.00 |
3,420,000.00 |
602,426.00 |
4,159,226.00 |
0.00 |
| 23 |
August 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
3,146,400.00 |
136,800.00 |
3,420,000.00 |
629,809.00 |
4,186,609.00 |
0.00 |
| 24 |
September 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
3,283,200.00 |
136,800.00 |
3,420,000.00 |
657,192.00 |
4,213,992.00 |
0.00 |
| 25 |
October 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
3,420,000.00 |
136,800.00 |
3,420,000.00 |
684,575.00 |
4,241,375.00 |
0.00 |
| 26 |
November 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
3,556,800.00 |
136,800.00 |
3,420,000.00 |
711,958.00 |
4,268,758.00 |
0.00 |
| 27 |
December 2028 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
3,693,600.00 |
136,800.00 |
3,420,000.00 |
739,341.00 |
4,296,141.00 |
0.00 |
| 28 |
January 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
3,830,400.00 |
136,800.00 |
3,420,000.00 |
766,724.00 |
4,323,524.00 |
0.00 |
| 29 |
February 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
3,967,200.00 |
136,800.00 |
3,420,000.00 |
794,107.00 |
4,350,907.00 |
0.00 |
| 30 |
March 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
4,104,000.00 |
136,800.00 |
3,420,000.00 |
821,490.00 |
4,378,290.00 |
0.00 |
| 31 |
April 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
4,240,800.00 |
136,800.00 |
3,420,000.00 |
848,873.00 |
4,405,673.00 |
0.00 |
| 32 |
May 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
4,377,600.00 |
136,800.00 |
3,420,000.00 |
876,256.00 |
4,433,056.00 |
0.00 |
| 33 |
June 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
4,514,400.00 |
136,800.00 |
3,420,000.00 |
903,639.00 |
4,460,439.00 |
0.00 |
| 34 |
July 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
4,651,200.00 |
136,800.00 |
3,420,000.00 |
931,022.00 |
4,487,822.00 |
0.00 |
| 35 |
August 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
4,788,000.00 |
136,800.00 |
3,420,000.00 |
958,405.00 |
4,515,205.00 |
0.00 |
| 36 |
September 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
4,924,800.00 |
136,800.00 |
3,420,000.00 |
985,788.00 |
4,542,588.00 |
0.00 |
| 37 |
October 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
5,061,600.00 |
136,800.00 |
3,420,000.00 |
1,013,171.00 |
4,569,971.00 |
0.00 |
| 38 |
November 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
5,198,400.00 |
136,800.00 |
3,420,000.00 |
1,040,554.00 |
4,597,354.00 |
0.00 |
| 39 |
December 2029 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
5,335,200.00 |
136,800.00 |
3,420,000.00 |
1,067,937.00 |
4,624,737.00 |
0.00 |
| 40 |
January 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
5,472,000.00 |
136,800.00 |
3,420,000.00 |
1,095,320.00 |
4,652,120.00 |
0.00 |
| 41 |
February 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
5,608,800.00 |
136,800.00 |
3,420,000.00 |
1,122,703.00 |
4,679,503.00 |
0.00 |
| 42 |
March 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
5,745,600.00 |
136,800.00 |
3,420,000.00 |
1,150,086.00 |
4,706,886.00 |
0.00 |
| 43 |
April 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
5,882,400.00 |
136,800.00 |
3,420,000.00 |
1,177,469.00 |
4,734,269.00 |
0.00 |
| 44 |
May 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
6,019,200.00 |
136,800.00 |
3,420,000.00 |
1,204,852.00 |
4,761,652.00 |
0.00 |
| 45 |
June 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
6,156,000.00 |
136,800.00 |
3,420,000.00 |
1,232,235.00 |
4,789,035.00 |
0.00 |
| 46 |
July 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
6,292,800.00 |
136,800.00 |
3,420,000.00 |
1,259,618.00 |
4,816,418.00 |
0.00 |
| 47 |
August 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
6,429,600.00 |
136,800.00 |
3,420,000.00 |
1,287,001.00 |
4,843,801.00 |
0.00 |
| 48 |
September 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
6,566,400.00 |
136,800.00 |
3,420,000.00 |
1,314,384.00 |
4,871,184.00 |
0.00 |
| 49 |
October 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
6,703,200.00 |
136,800.00 |
3,420,000.00 |
1,341,767.00 |
4,898,567.00 |
0.00 |
| 50 |
November 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
6,840,000.00 |
136,800.00 |
3,420,000.00 |
1,369,150.00 |
4,925,950.00 |
0.00 |
| 51 |
December 2030 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
6,976,800.00 |
136,800.00 |
3,420,000.00 |
1,396,533.00 |
4,953,333.00 |
0.00 |
| 52 |
January 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
7,113,600.00 |
136,800.00 |
3,420,000.00 |
1,423,916.00 |
4,980,716.00 |
0.00 |
| 53 |
February 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
7,250,400.00 |
136,800.00 |
3,420,000.00 |
1,451,299.00 |
5,008,099.00 |
0.00 |
| 54 |
March 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
7,387,200.00 |
136,800.00 |
3,420,000.00 |
1,478,682.00 |
5,035,482.00 |
0.00 |
| 55 |
April 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
7,524,000.00 |
136,800.00 |
3,420,000.00 |
1,506,065.00 |
5,062,865.00 |
0.00 |
| 56 |
May 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
7,660,800.00 |
136,800.00 |
3,420,000.00 |
1,533,448.00 |
5,090,248.00 |
0.00 |
| 57 |
June 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
7,797,600.00 |
136,800.00 |
3,420,000.00 |
1,560,831.00 |
5,117,631.00 |
0.00 |
| 58 |
July 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
7,934,400.00 |
136,800.00 |
3,420,000.00 |
1,588,214.00 |
5,145,014.00 |
0.00 |
| 59 |
August 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
8,071,200.00 |
136,800.00 |
3,420,000.00 |
1,615,597.00 |
5,172,397.00 |
0.00 |
| 60 |
September 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
8,208,000.00 |
136,800.00 |
3,420,000.00 |
1,642,980.00 |
5,199,780.00 |
0.00 |
| 61 |
October 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
8,344,800.00 |
136,800.00 |
3,420,000.00 |
1,670,363.00 |
5,227,163.00 |
0.00 |
| 62 |
November 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
8,481,600.00 |
136,800.00 |
3,420,000.00 |
1,697,746.00 |
5,254,546.00 |
0.00 |
| 63 |
December 2031 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
8,618,400.00 |
136,800.00 |
3,420,000.00 |
1,725,129.00 |
5,281,929.00 |
0.00 |
| 64 |
January 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
8,755,200.00 |
136,800.00 |
3,420,000.00 |
1,752,512.00 |
5,309,312.00 |
0.00 |
| 65 |
February 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
8,892,000.00 |
136,800.00 |
3,420,000.00 |
1,779,895.00 |
5,336,695.00 |
0.00 |
| 66 |
March 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
9,028,800.00 |
136,800.00 |
3,420,000.00 |
1,807,278.00 |
5,364,078.00 |
0.00 |
| 67 |
April 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
9,165,600.00 |
136,800.00 |
3,420,000.00 |
1,834,661.00 |
5,391,461.00 |
0.00 |
| 68 |
May 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
9,302,400.00 |
136,800.00 |
3,420,000.00 |
1,862,044.00 |
5,418,844.00 |
0.00 |
| 69 |
June 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
9,439,200.00 |
136,800.00 |
3,420,000.00 |
1,889,427.00 |
5,446,227.00 |
0.00 |
| 70 |
July 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
9,576,000.00 |
136,800.00 |
3,420,000.00 |
1,916,810.00 |
5,473,610.00 |
0.00 |
| 71 |
August 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
9,712,800.00 |
136,800.00 |
3,420,000.00 |
1,944,193.00 |
5,500,993.00 |
0.00 |
| 72 |
September 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
9,849,600.00 |
136,800.00 |
3,420,000.00 |
1,971,576.00 |
5,528,376.00 |
0.00 |
| 73 |
October 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
9,986,400.00 |
136,800.00 |
3,420,000.00 |
1,998,959.00 |
5,555,759.00 |
0.00 |
| 74 |
November 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
10,123,200.00 |
136,800.00 |
3,420,000.00 |
2,026,342.00 |
5,583,142.00 |
0.00 |
| 75 |
December 2032 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
10,260,000.00 |
136,800.00 |
3,420,000.00 |
2,053,725.00 |
5,610,525.00 |
0.00 |
| 76 |
January 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
10,396,800.00 |
136,800.00 |
3,420,000.00 |
2,081,108.00 |
5,637,908.00 |
0.00 |
| 77 |
February 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
10,533,600.00 |
136,800.00 |
3,420,000.00 |
2,108,491.00 |
5,665,291.00 |
0.00 |
| 78 |
March 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
10,670,400.00 |
136,800.00 |
3,420,000.00 |
2,135,874.00 |
5,692,674.00 |
0.00 |
| 79 |
April 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
10,807,200.00 |
136,800.00 |
3,420,000.00 |
2,163,257.00 |
5,720,057.00 |
0.00 |
| 80 |
May 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
10,944,000.00 |
136,800.00 |
3,420,000.00 |
2,190,640.00 |
5,747,440.00 |
0.00 |
| 81 |
June 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
11,080,800.00 |
136,800.00 |
3,420,000.00 |
2,218,023.00 |
5,774,823.00 |
0.00 |
| 82 |
July 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
11,217,600.00 |
136,800.00 |
3,420,000.00 |
2,245,406.00 |
5,802,206.00 |
0.00 |
| 83 |
August 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
11,354,400.00 |
136,800.00 |
3,420,000.00 |
2,272,789.00 |
5,829,589.00 |
0.00 |
| 84 |
September 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
11,491,200.00 |
136,800.00 |
3,420,000.00 |
2,300,172.00 |
5,856,972.00 |
0.00 |
| 85 |
October 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
11,628,000.00 |
136,800.00 |
3,420,000.00 |
2,327,555.00 |
5,884,355.00 |
0.00 |
| 86 |
November 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
11,764,800.00 |
136,800.00 |
3,420,000.00 |
2,354,938.00 |
5,911,738.00 |
0.00 |
| 87 |
December 2033 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
11,901,600.00 |
136,800.00 |
3,420,000.00 |
2,382,321.00 |
5,939,121.00 |
0.00 |
| 88 |
January 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
12,038,400.00 |
136,800.00 |
3,420,000.00 |
2,409,704.00 |
5,966,504.00 |
0.00 |
| 89 |
February 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
12,175,200.00 |
136,800.00 |
3,420,000.00 |
2,437,087.00 |
5,993,887.00 |
0.00 |
| 90 |
March 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
12,312,000.00 |
136,800.00 |
3,420,000.00 |
2,464,470.00 |
6,021,270.00 |
0.00 |
| 91 |
April 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
12,448,800.00 |
136,800.00 |
3,420,000.00 |
2,491,853.00 |
6,048,653.00 |
0.00 |
| 92 |
May 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
12,585,600.00 |
136,800.00 |
3,420,000.00 |
2,519,236.00 |
6,076,036.00 |
0.00 |
| 93 |
June 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
12,722,400.00 |
136,800.00 |
3,420,000.00 |
2,546,619.00 |
6,103,419.00 |
0.00 |
| 94 |
July 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
12,859,200.00 |
136,800.00 |
3,420,000.00 |
2,574,002.00 |
6,130,802.00 |
0.00 |
| 95 |
August 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
12,996,000.00 |
136,800.00 |
3,420,000.00 |
2,601,385.00 |
6,158,185.00 |
0.00 |
| 96 |
September 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
13,132,800.00 |
136,800.00 |
3,420,000.00 |
2,628,768.00 |
6,185,568.00 |
0.00 |
| 97 |
October 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
13,269,600.00 |
136,800.00 |
3,420,000.00 |
2,656,151.00 |
6,212,951.00 |
0.00 |
| 98 |
November 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
13,406,400.00 |
136,800.00 |
3,420,000.00 |
2,683,534.00 |
6,240,334.00 |
0.00 |
| 99 |
December 2034 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
13,543,200.00 |
136,800.00 |
3,420,000.00 |
2,710,917.00 |
6,267,717.00 |
0.00 |
| 100 |
January 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
13,680,000.00 |
136,800.00 |
3,420,000.00 |
2,738,300.00 |
6,295,100.00 |
0.00 |
| 101 |
February 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
13,816,800.00 |
136,800.00 |
3,420,000.00 |
2,765,683.00 |
6,322,483.00 |
0.00 |
| 102 |
March 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
13,953,600.00 |
136,800.00 |
3,420,000.00 |
2,793,066.00 |
6,349,866.00 |
0.00 |
| 103 |
April 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
14,090,400.00 |
136,800.00 |
3,420,000.00 |
2,820,449.00 |
6,377,249.00 |
0.00 |
| 104 |
May 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
14,227,200.00 |
136,800.00 |
3,420,000.00 |
2,847,832.00 |
6,404,632.00 |
0.00 |
| 105 |
June 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
14,364,000.00 |
136,800.00 |
3,420,000.00 |
2,875,215.00 |
6,432,015.00 |
0.00 |
| 106 |
July 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
14,500,800.00 |
136,800.00 |
3,420,000.00 |
2,902,598.00 |
6,459,398.00 |
0.00 |
| 107 |
August 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
14,637,600.00 |
136,800.00 |
3,420,000.00 |
2,929,981.00 |
6,486,781.00 |
0.00 |
| 108 |
September 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
14,774,400.00 |
136,800.00 |
3,420,000.00 |
2,957,364.00 |
6,514,164.00 |
0.00 |
| 109 |
October 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
14,911,200.00 |
136,800.00 |
3,420,000.00 |
2,984,747.00 |
6,541,547.00 |
0.00 |
| 110 |
November 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
15,048,000.00 |
136,800.00 |
3,420,000.00 |
3,012,130.00 |
6,568,930.00 |
0.00 |
| 111 |
December 2035 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
15,184,800.00 |
136,800.00 |
3,420,000.00 |
3,039,513.00 |
6,596,313.00 |
0.00 |
| 112 |
January 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
15,321,600.00 |
136,800.00 |
3,420,000.00 |
3,066,896.00 |
6,623,696.00 |
0.00 |
| 113 |
February 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
15,458,400.00 |
136,800.00 |
3,420,000.00 |
3,094,279.00 |
6,651,079.00 |
0.00 |
| 114 |
March 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
15,595,200.00 |
136,800.00 |
3,420,000.00 |
3,121,662.00 |
6,678,462.00 |
0.00 |
| 115 |
April 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
15,732,000.00 |
136,800.00 |
3,420,000.00 |
3,149,045.00 |
6,705,845.00 |
0.00 |
| 116 |
May 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
15,868,800.00 |
136,800.00 |
3,420,000.00 |
3,176,428.00 |
6,733,228.00 |
0.00 |
| 117 |
June 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
16,005,600.00 |
136,800.00 |
3,420,000.00 |
3,203,811.00 |
6,760,611.00 |
0.00 |
| 118 |
July 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
16,142,400.00 |
136,800.00 |
3,420,000.00 |
3,231,194.00 |
6,787,994.00 |
0.00 |
| 119 |
August 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
16,279,200.00 |
136,800.00 |
3,420,000.00 |
3,258,577.00 |
6,815,377.00 |
0.00 |
| 120 |
September 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
16,416,000.00 |
136,800.00 |
3,420,000.00 |
3,285,960.00 |
6,842,760.00 |
0.00 |
| 121 |
October 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
16,552,800.00 |
136,800.00 |
3,420,000.00 |
3,313,343.00 |
6,870,143.00 |
0.00 |
| 122 |
November 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
16,689,600.00 |
136,800.00 |
3,420,000.00 |
3,340,726.00 |
6,897,526.00 |
0.00 |
| 123 |
December 2036 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
16,826,400.00 |
136,800.00 |
3,420,000.00 |
3,368,109.00 |
6,924,909.00 |
0.00 |
| 124 |
January 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
16,963,200.00 |
136,800.00 |
3,420,000.00 |
3,395,492.00 |
6,952,292.00 |
0.00 |
| 125 |
February 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
17,100,000.00 |
136,800.00 |
3,420,000.00 |
3,422,875.00 |
6,979,675.00 |
0.00 |
| 126 |
March 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
17,236,800.00 |
136,800.00 |
3,420,000.00 |
3,450,258.00 |
7,007,058.00 |
0.00 |
| 127 |
April 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
17,373,600.00 |
136,800.00 |
3,420,000.00 |
3,477,641.00 |
7,034,441.00 |
0.00 |
| 128 |
May 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
17,510,400.00 |
136,800.00 |
3,420,000.00 |
3,505,024.00 |
7,061,824.00 |
0.00 |
| 129 |
June 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
17,647,200.00 |
136,800.00 |
3,420,000.00 |
3,532,407.00 |
7,089,207.00 |
0.00 |
| 130 |
July 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
17,784,000.00 |
136,800.00 |
3,420,000.00 |
3,559,790.00 |
7,116,590.00 |
0.00 |
| 131 |
August 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
17,920,800.00 |
136,800.00 |
3,420,000.00 |
3,587,173.00 |
7,143,973.00 |
0.00 |
| 132 |
September 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
18,057,600.00 |
136,800.00 |
3,420,000.00 |
3,614,556.00 |
7,171,356.00 |
0.00 |
| 133 |
October 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
18,194,400.00 |
136,800.00 |
3,420,000.00 |
3,641,939.00 |
7,198,739.00 |
0.00 |
| 134 |
November 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
18,331,200.00 |
136,800.00 |
3,420,000.00 |
3,669,322.00 |
7,226,122.00 |
0.00 |
| 135 |
December 2037 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
18,468,000.00 |
136,800.00 |
3,420,000.00 |
3,696,705.00 |
7,253,505.00 |
0.00 |
| 136 |
January 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
18,604,800.00 |
136,800.00 |
3,420,000.00 |
3,724,088.00 |
7,280,888.00 |
0.00 |
| 137 |
February 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
18,741,600.00 |
136,800.00 |
3,420,000.00 |
3,751,471.00 |
7,308,271.00 |
0.00 |
| 138 |
March 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
18,878,400.00 |
136,800.00 |
3,420,000.00 |
3,778,854.00 |
7,335,654.00 |
0.00 |
| 139 |
April 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
19,015,200.00 |
136,800.00 |
3,420,000.00 |
3,806,237.00 |
7,363,037.00 |
0.00 |
| 140 |
May 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
19,152,000.00 |
136,800.00 |
3,420,000.00 |
3,833,620.00 |
7,390,420.00 |
0.00 |
| 141 |
June 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
19,288,800.00 |
136,800.00 |
3,420,000.00 |
3,861,003.00 |
7,417,803.00 |
0.00 |
| 142 |
July 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
19,425,600.00 |
136,800.00 |
3,420,000.00 |
3,888,386.00 |
7,445,186.00 |
0.00 |
| 143 |
August 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
19,562,400.00 |
136,800.00 |
3,420,000.00 |
3,915,769.00 |
7,472,569.00 |
0.00 |
| 144 |
September 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
19,699,200.00 |
136,800.00 |
3,420,000.00 |
3,943,152.00 |
7,499,952.00 |
0.00 |
| 145 |
October 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
19,836,000.00 |
136,800.00 |
3,420,000.00 |
3,970,535.00 |
7,527,335.00 |
0.00 |
| 146 |
November 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
19,972,800.00 |
136,800.00 |
3,420,000.00 |
3,997,918.00 |
7,554,718.00 |
0.00 |
| 147 |
December 2038 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
20,109,600.00 |
136,800.00 |
3,420,000.00 |
4,025,301.00 |
7,582,101.00 |
0.00 |
| 148 |
January 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
20,246,400.00 |
136,800.00 |
3,420,000.00 |
4,052,684.00 |
7,609,484.00 |
0.00 |
| 149 |
February 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
20,383,200.00 |
136,800.00 |
3,420,000.00 |
4,080,067.00 |
7,636,867.00 |
0.00 |
| 150 |
March 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
20,520,000.00 |
136,800.00 |
3,420,000.00 |
4,107,450.00 |
7,664,250.00 |
0.00 |
| 151 |
April 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
20,656,800.00 |
136,800.00 |
3,420,000.00 |
4,134,833.00 |
7,691,633.00 |
0.00 |
| 152 |
May 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
20,793,600.00 |
136,800.00 |
3,420,000.00 |
4,162,216.00 |
7,719,016.00 |
0.00 |
| 153 |
June 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
20,930,400.00 |
136,800.00 |
3,420,000.00 |
4,189,599.00 |
7,746,399.00 |
0.00 |
| 154 |
July 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
21,067,200.00 |
136,800.00 |
3,420,000.00 |
4,216,982.00 |
7,773,782.00 |
0.00 |
| 155 |
August 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
21,204,000.00 |
136,800.00 |
3,420,000.00 |
4,244,365.00 |
7,801,165.00 |
0.00 |
| 156 |
September 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
21,340,800.00 |
136,800.00 |
3,420,000.00 |
4,271,748.00 |
7,828,548.00 |
0.00 |
| 157 |
October 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
21,477,600.00 |
136,800.00 |
3,420,000.00 |
4,299,131.00 |
7,855,931.00 |
0.00 |
| 158 |
November 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
21,614,400.00 |
136,800.00 |
3,420,000.00 |
4,326,514.00 |
7,883,314.00 |
0.00 |
| 159 |
December 2039 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
21,751,200.00 |
136,800.00 |
3,420,000.00 |
4,353,897.00 |
7,910,697.00 |
0.00 |
| 160 |
January 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
21,888,000.00 |
136,800.00 |
3,420,000.00 |
4,381,280.00 |
7,938,080.00 |
0.00 |
| 161 |
February 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
22,024,800.00 |
136,800.00 |
3,420,000.00 |
4,408,663.00 |
7,965,463.00 |
0.00 |
| 162 |
March 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
22,161,600.00 |
136,800.00 |
3,420,000.00 |
4,436,046.00 |
7,992,846.00 |
0.00 |
| 163 |
April 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
22,298,400.00 |
136,800.00 |
3,420,000.00 |
4,463,429.00 |
8,020,229.00 |
0.00 |
| 164 |
May 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
22,435,200.00 |
136,800.00 |
3,420,000.00 |
4,490,812.00 |
8,047,612.00 |
0.00 |
| 165 |
June 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
22,572,000.00 |
136,800.00 |
3,420,000.00 |
4,518,195.00 |
8,074,995.00 |
0.00 |
| 166 |
July 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
22,708,800.00 |
136,800.00 |
3,420,000.00 |
4,545,578.00 |
8,102,378.00 |
0.00 |
| 167 |
August 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
22,845,600.00 |
136,800.00 |
3,420,000.00 |
4,572,961.00 |
8,129,761.00 |
0.00 |
| 168 |
September 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
22,982,400.00 |
136,800.00 |
3,420,000.00 |
4,600,344.00 |
8,157,144.00 |
0.00 |
| 169 |
October 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
23,119,200.00 |
136,800.00 |
3,420,000.00 |
4,627,727.00 |
8,184,527.00 |
0.00 |
| 170 |
November 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
23,256,000.00 |
136,800.00 |
3,420,000.00 |
4,655,110.00 |
8,211,910.00 |
0.00 |
| 171 |
December 2040 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
23,392,800.00 |
136,800.00 |
3,420,000.00 |
4,682,493.00 |
8,239,293.00 |
0.00 |
| 172 |
January 2041 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
23,529,600.00 |
136,800.00 |
3,420,000.00 |
4,709,876.00 |
8,266,676.00 |
0.00 |
| 173 |
February 2041 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
23,666,400.00 |
136,800.00 |
3,420,000.00 |
4,737,259.00 |
8,294,059.00 |
0.00 |
| 174 |
March 2041 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
23,803,200.00 |
136,800.00 |
3,420,000.00 |
4,764,642.00 |
8,321,442.00 |
0.00 |
| 175 |
April 2041 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
23,940,000.00 |
136,800.00 |
3,420,000.00 |
4,792,025.00 |
8,348,825.00 |
0.00 |
| 176 |
May 2041 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
24,076,800.00 |
136,800.00 |
3,420,000.00 |
4,819,408.00 |
8,376,208.00 |
0.00 |
| 177 |
June 2041 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
24,213,600.00 |
136,800.00 |
3,420,000.00 |
4,846,791.00 |
8,403,591.00 |
0.00 |
| 178 |
July 2041 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
24,350,400.00 |
136,800.00 |
3,420,000.00 |
4,874,174.00 |
8,430,974.00 |
0.00 |
| 179 |
August 2041 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
24,487,200.00 |
136,800.00 |
3,420,000.00 |
4,901,557.00 |
8,458,357.00 |
0.00 |
| 180 |
September 2041 |
13,680,000.00 |
164,183.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27,383.00 |
0.00 |
1.00 |
136,800.00 |
0.00 |
|
0.00 |
13,680,000.00 |
24,624,000.00 |
136,800.00 |
3,420,000.00 |
4,928,940.00 |
8,485,740.00 |
0.00 |
| Loan Years 1.00 |
this page