| |
Total |
ToDate |
2090 |
2091 |
2092 |
2093 |
2094 |
2095 |
2096 |
2097 |
2098 |
2099 |
2100 |
2101 |
2102 |
2103 |
| 2 661 1st Mortgage Interest |
979568 |
74230 |
73428 |
72548 |
71579 |
70515 |
69345 |
68060 |
66646 |
65092 |
63384 |
61506 |
59443 |
57174 |
54680 |
51938 |
| 2 671 1st Mortgage Amortization |
254965 |
8073 |
8874 |
9755 |
10723 |
11787 |
12957 |
14243 |
15656 |
17210 |
18918 |
20796 |
22860 |
25128 |
27622 |
30364 |
| Subtotal: |
1234533 |
82302 |
82302 |
82302 |
82302 |
82302 |
82302 |
82302 |
82302 |
82302 |
82302 |
82302 |
82302 |
82302 |
82302 |
82302 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 662 2cd Mortgage Interest |
653517 |
56173 |
54600 |
52979 |
51308 |
49587 |
47814 |
45987 |
44104 |
42163 |
40164 |
38104 |
35982 |
33794 |
31540 |
29218 |
| 6 672 2cd Mortgage Amortization |
964871 |
51720 |
53293 |
54914 |
56584 |
58305 |
60079 |
61906 |
63789 |
65729 |
67728 |
69788 |
71911 |
74098 |
76352 |
78674 |
| Subtotal: |
1618388 |
107893 |
107893 |
107893 |
107893 |
107893 |
107893 |
107893 |
107893 |
107893 |
107893 |
107893 |
107893 |
107893 |
107893 |
107893 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 7 641 Credit Enhancement |
112068 |
9752 |
9624 |
9483 |
9328 |
9158 |
8971 |
8766 |
8540 |
8292 |
8019 |
7719 |
7389 |
7027 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
2964990 |
199946 |
199818 |
199678 |
199523 |
199353 |
199166 |
198961 |
198735 |
198487 |
198214 |
197914 |
197584 |
197222 |
190195 |
190195 |
|
