Mortgage Amortization Report (Variable 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 variable-rate mortgage of $89,000.00 at 3.75% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$411.02.
Instead of closing on 2044/08, as a result of the changes in interest rate, your mortgage will close on 2046/10 where you will make a total of 387 payments instead of 360 payments as per the initial amortization term. Consult with a Mortgage Specialist
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2014/08 | $134.05 | $278.13 | $0.00 | $0.00 | $0.00 | $412.17 | $88,865.95 |
2 | 2014/09 | $134.47 | $277.71 | $0.00 | $0.00 | $0.00 | $412.17 | $88,731.49 |
3 | 2014/10 | $134.89 | $277.29 | $0.00 | $0.00 | $0.00 | $412.17 | $88,596.60 |
4 | 2014/11 | $135.31 | $276.86 | $0.00 | $0.00 | $0.00 | $412.17 | $88,461.29 |
5 | 2014/12 | $135.73 | $276.44 | $0.00 | $0.00 | $0.00 | $412.17 | $88,325.56 |
6 | 2015/01 | $136.16 | $276.02 | $0.00 | $0.00 | $0.00 | $412.17 | $88,189.40 |
7 | 2015/02 | $136.58 | $275.59 | $0.00 | $0.00 | $0.00 | $412.17 | $88,052.82 |
8 | 2015/03 | $137.01 | $275.17 | $0.00 | $0.00 | $0.00 | $412.17 | $87,915.81 |
9 | 2015/04 | $137.44 | $274.74 | $0.00 | $0.00 | $0.00 | $412.17 | $87,778.38 |
10 | 2015/05 | $137.87 | $274.31 | $0.00 | $0.00 | $0.00 | $412.17 | $87,640.51 |
11 | 2015/06 | $138.30 | $273.88 | $0.00 | $0.00 | $0.00 | $412.17 | $87,502.22 |
12 | 2015/07 | $138.73 | $273.44 | $0.00 | $0.00 | $0.00 | $412.17 | $87,363.49 |
13 | 2015/08 | $139.16 | $273.01 | $0.00 | $0.00 | $0.00 | $412.17 | $87,224.33 |
14 | 2015/09 | $139.60 | $272.58 | $0.00 | $0.00 | $0.00 | $412.17 | $87,084.73 |
15 | 2015/10 | $140.03 | $272.14 | $0.00 | $0.00 | $0.00 | $412.17 | $86,944.70 |
16 | 2015/11 | $140.47 | $271.70 | $0.00 | $0.00 | $0.00 | $412.17 | $86,804.23 |
17 | 2015/12 | $140.91 | $271.26 | $0.00 | $0.00 | $0.00 | $412.17 | $86,663.32 |
18 | 2016/01 | $141.35 | $270.82 | $0.00 | $0.00 | $0.00 | $412.17 | $86,521.97 |
19 | 2016/02 | $141.79 | $270.38 | $0.00 | $0.00 | $0.00 | $412.17 | $86,380.17 |
20 | 2016/03 | $142.23 | $269.94 | $0.00 | $0.00 | $0.00 | $412.17 | $86,237.94 |
21 | 2016/04 | $142.68 | $269.49 | $0.00 | $0.00 | $0.00 | $412.17 | $86,095.26 |
22 | 2016/05 | $143.13 | $269.05 | $0.00 | $0.00 | $0.00 | $412.17 | $85,952.13 |
23 | 2016/06 | $143.57 | $268.60 | $0.00 | $0.00 | $0.00 | $412.17 | $85,808.56 |
24 | 2016/07 | $144.02 | $268.15 | $0.00 | $0.00 | $0.00 | $412.17 | $85,664.54 |
25 | 2016/08 | $144.47 | $267.70 | $0.00 | $0.00 | $0.00 | $412.17 | $85,520.07 |
26 | 2016/09 | $144.92 | $267.25 | $0.00 | $0.00 | $0.00 | $412.17 | $85,375.15 |
27 | 2016/10 | $145.38 | $266.80 | $0.00 | $0.00 | $0.00 | $412.17 | $85,229.77 |
28 | 2016/11 | $145.83 | $266.34 | $0.00 | $0.00 | $0.00 | $412.17 | $85,083.94 |
29 | 2016/12 | $146.29 | $265.89 | $0.00 | $0.00 | $0.00 | $412.17 | $84,937.66 |
30 | 2017/01 | $146.74 | $265.43 | $0.00 | $0.00 | $0.00 | $412.17 | $84,790.91 |
31 | 2017/02 | $147.20 | $264.97 | $0.00 | $0.00 | $0.00 | $412.17 | $84,643.71 |
32 | 2017/03 | $147.66 | $264.51 | $0.00 | $0.00 | $0.00 | $412.17 | $84,496.05 |
33 | 2017/04 | $148.12 | $264.05 | $0.00 | $0.00 | $0.00 | $412.17 | $84,347.93 |
34 | 2017/05 | $148.59 | $263.59 | $0.00 | $0.00 | $0.00 | $412.17 | $84,199.34 |
35 | 2017/06 | $149.05 | $263.12 | $0.00 | $0.00 | $0.00 | $412.17 | $84,050.29 |
36 | 2017/07 | $149.52 | $262.66 | $0.00 | $0.00 | $0.00 | $412.17 | $83,900.78 |
37 | 2017/08 | $149.98 | $262.19 | $0.00 | $0.00 | $0.00 | $412.17 | $83,750.79 |
38 | 2017/09 | $150.45 | $261.72 | $0.00 | $0.00 | $0.00 | $412.17 | $83,600.34 |
39 | 2017/10 | $150.92 | $261.25 | $0.00 | $0.00 | $0.00 | $412.17 | $83,449.42 |
40 | 2017/11 | $151.39 | $260.78 | $0.00 | $0.00 | $0.00 | $412.17 | $83,298.03 |
41 | 2017/12 | $151.87 | $260.31 | $0.00 | $0.00 | $0.00 | $412.17 | $83,146.16 |
42 | 2018/01 | $152.34 | $259.83 | $0.00 | $0.00 | $0.00 | $412.17 | $82,993.82 |
43 | 2018/02 | $152.82 | $259.36 | $0.00 | $0.00 | $0.00 | $412.17 | $82,841.00 |
44 | 2018/03 | $153.29 | $258.88 | $0.00 | $0.00 | $0.00 | $412.17 | $82,687.71 |
45 | 2018/04 | $153.77 | $258.40 | $0.00 | $0.00 | $0.00 | $412.17 | $82,533.93 |
46 | 2018/05 | $154.25 | $257.92 | $0.00 | $0.00 | $0.00 | $412.17 | $82,379.68 |
47 | 2018/06 | $154.74 | $257.44 | $0.00 | $0.00 | $0.00 | $412.17 | $82,224.94 |
48 | 2018/07 | $155.22 | $256.95 | $0.00 | $0.00 | $0.00 | $412.17 | $82,069.72 |
49 | 2018/08 | $155.70 | $256.47 | $0.00 | $0.00 | $0.00 | $412.17 | $81,914.02 |
50 | 2018/09 | $156.19 | $255.98 | $0.00 | $0.00 | $0.00 | $412.17 | $81,757.83 |
51 | 2018/10 | $156.68 | $255.49 | $0.00 | $0.00 | $0.00 | $412.17 | $81,601.15 |
52 | 2018/11 | $157.17 | $255.00 | $0.00 | $0.00 | $0.00 | $412.17 | $81,443.98 |
53 | 2018/12 | $157.66 | $254.51 | $0.00 | $0.00 | $0.00 | $412.17 | $81,286.32 |
54 | 2019/01 | $158.15 | $254.02 | $0.00 | $0.00 | $0.00 | $412.17 | $81,128.16 |
55 | 2019/02 | $158.65 | $253.53 | $0.00 | $0.00 | $0.00 | $412.17 | $80,969.52 |
56 | 2019/03 | $159.14 | $253.03 | $0.00 | $0.00 | $0.00 | $412.17 | $80,810.37 |
57 | 2019/04 | $159.64 | $252.53 | $0.00 | $0.00 | $0.00 | $412.17 | $80,650.73 |
58 | 2019/05 | $160.14 | $252.03 | $0.00 | $0.00 | $0.00 | $412.17 | $80,490.59 |
59 | 2019/06 | $160.64 | $251.53 | $0.00 | $0.00 | $0.00 | $412.17 | $80,329.95 |
60 | 2019/07 | $161.14 | $251.03 | $0.00 | $0.00 | $0.00 | $412.17 | $80,168.81 |
61 | 2019/08 | $147.59 | $263.89 | $0.00 | $0.00 | $0.00 | $411.48 | $80,021.22 |
62 | 2019/09 | $148.08 | $263.40 | $0.00 | $0.00 | $0.00 | $411.48 | $79,873.14 |
63 | 2019/10 | $148.56 | $262.92 | $0.00 | $0.00 | $0.00 | $411.48 | $79,724.58 |
64 | 2019/11 | $149.05 | $262.43 | $0.00 | $0.00 | $0.00 | $411.48 | $79,575.53 |
65 | 2019/12 | $149.54 | $261.94 | $0.00 | $0.00 | $0.00 | $411.48 | $79,425.98 |
66 | 2020/01 | $150.04 | $261.44 | $0.00 | $0.00 | $0.00 | $411.48 | $79,275.94 |
67 | 2020/02 | $150.53 | $260.95 | $0.00 | $0.00 | $0.00 | $411.48 | $79,125.41 |
68 | 2020/03 | $151.03 | $260.45 | $0.00 | $0.00 | $0.00 | $411.48 | $78,974.39 |
69 | 2020/04 | $151.52 | $259.96 | $0.00 | $0.00 | $0.00 | $411.48 | $78,822.86 |
70 | 2020/05 | $152.02 | $259.46 | $0.00 | $0.00 | $0.00 | $411.48 | $78,670.84 |
71 | 2020/06 | $152.52 | $258.96 | $0.00 | $0.00 | $0.00 | $411.48 | $78,518.32 |
72 | 2020/07 | $153.02 | $258.46 | $0.00 | $0.00 | $0.00 | $411.48 | $78,365.30 |
73 | 2020/08 | $153.53 | $257.95 | $0.00 | $0.00 | $0.00 | $411.48 | $78,211.77 |
74 | 2020/09 | $154.03 | $257.45 | $0.00 | $0.00 | $0.00 | $411.48 | $78,057.73 |
75 | 2020/10 | $154.54 | $256.94 | $0.00 | $0.00 | $0.00 | $411.48 | $77,903.19 |
76 | 2020/11 | $155.05 | $256.43 | $0.00 | $0.00 | $0.00 | $411.48 | $77,748.14 |
77 | 2020/12 | $155.56 | $255.92 | $0.00 | $0.00 | $0.00 | $411.48 | $77,592.59 |
78 | 2021/01 | $156.07 | $255.41 | $0.00 | $0.00 | $0.00 | $411.48 | $77,436.51 |
79 | 2021/02 | $156.59 | $254.90 | $0.00 | $0.00 | $0.00 | $411.48 | $77,279.93 |
80 | 2021/03 | $157.10 | $254.38 | $0.00 | $0.00 | $0.00 | $411.48 | $77,122.83 |
81 | 2021/04 | $157.62 | $253.86 | $0.00 | $0.00 | $0.00 | $411.48 | $76,965.21 |
82 | 2021/05 | $158.14 | $253.34 | $0.00 | $0.00 | $0.00 | $411.48 | $76,807.07 |
83 | 2021/06 | $158.66 | $252.82 | $0.00 | $0.00 | $0.00 | $411.48 | $76,648.42 |
84 | 2021/07 | $159.18 | $252.30 | $0.00 | $0.00 | $0.00 | $411.48 | $76,489.24 |
85 | 2021/08 | $159.70 | $251.78 | $0.00 | $0.00 | $0.00 | $411.48 | $76,329.53 |
86 | 2021/09 | $160.23 | $251.25 | $0.00 | $0.00 | $0.00 | $411.48 | $76,169.30 |
87 | 2021/10 | $160.76 | $250.72 | $0.00 | $0.00 | $0.00 | $411.48 | $76,008.55 |
88 | 2021/11 | $161.29 | $250.19 | $0.00 | $0.00 | $0.00 | $411.48 | $75,847.26 |
89 | 2021/12 | $161.82 | $249.66 | $0.00 | $0.00 | $0.00 | $411.48 | $75,685.45 |
90 | 2022/01 | $162.35 | $249.13 | $0.00 | $0.00 | $0.00 | $411.48 | $75,523.10 |
91 | 2022/02 | $162.88 | $248.60 | $0.00 | $0.00 | $0.00 | $411.48 | $75,360.21 |
92 | 2022/03 | $163.42 | $248.06 | $0.00 | $0.00 | $0.00 | $411.48 | $75,196.79 |
93 | 2022/04 | $163.96 | $247.52 | $0.00 | $0.00 | $0.00 | $411.48 | $75,032.84 |
94 | 2022/05 | $164.50 | $246.98 | $0.00 | $0.00 | $0.00 | $411.48 | $74,868.34 |
95 | 2022/06 | $165.04 | $246.44 | $0.00 | $0.00 | $0.00 | $411.48 | $74,703.30 |
96 | 2022/07 | $165.58 | $245.90 | $0.00 | $0.00 | $0.00 | $411.48 | $74,537.72 |
97 | 2022/08 | $166.13 | $245.35 | $0.00 | $0.00 | $0.00 | $411.48 | $74,371.59 |
98 | 2022/09 | $166.67 | $244.81 | $0.00 | $0.00 | $0.00 | $411.48 | $74,204.92 |
99 | 2022/10 | $167.22 | $244.26 | $0.00 | $0.00 | $0.00 | $411.48 | $74,037.69 |
100 | 2022/11 | $167.77 | $243.71 | $0.00 | $0.00 | $0.00 | $411.48 | $73,869.92 |
101 | 2022/12 | $168.33 | $243.16 | $0.00 | $0.00 | $0.00 | $411.48 | $73,701.59 |
102 | 2023/01 | $168.88 | $242.60 | $0.00 | $0.00 | $0.00 | $411.48 | $73,532.71 |
103 | 2023/02 | $169.44 | $242.05 | $0.00 | $0.00 | $0.00 | $411.48 | $73,363.28 |
104 | 2023/03 | $169.99 | $241.49 | $0.00 | $0.00 | $0.00 | $411.48 | $73,193.29 |
105 | 2023/04 | $170.55 | $240.93 | $0.00 | $0.00 | $0.00 | $411.48 | $73,022.73 |
106 | 2023/05 | $171.11 | $240.37 | $0.00 | $0.00 | $0.00 | $411.48 | $72,851.62 |
107 | 2023/06 | $171.68 | $239.80 | $0.00 | $0.00 | $0.00 | $411.48 | $72,679.94 |
108 | 2023/07 | $172.24 | $239.24 | $0.00 | $0.00 | $0.00 | $411.48 | $72,507.70 |
109 | 2023/08 | $172.81 | $238.67 | $0.00 | $0.00 | $0.00 | $411.48 | $72,334.89 |
110 | 2023/09 | $173.38 | $238.10 | $0.00 | $0.00 | $0.00 | $411.48 | $72,161.51 |
111 | 2023/10 | $173.95 | $237.53 | $0.00 | $0.00 | $0.00 | $411.48 | $71,987.56 |
112 | 2023/11 | $174.52 | $236.96 | $0.00 | $0.00 | $0.00 | $411.48 | $71,813.04 |
113 | 2023/12 | $175.10 | $236.38 | $0.00 | $0.00 | $0.00 | $411.48 | $71,637.95 |
114 | 2024/01 | $175.67 | $235.81 | $0.00 | $0.00 | $0.00 | $411.48 | $71,462.27 |
115 | 2024/02 | $176.25 | $235.23 | $0.00 | $0.00 | $0.00 | $411.48 | $71,286.02 |
116 | 2024/03 | $176.83 | $234.65 | $0.00 | $0.00 | $0.00 | $411.48 | $71,109.19 |
117 | 2024/04 | $177.41 | $234.07 | $0.00 | $0.00 | $0.00 | $411.48 | $70,931.78 |
118 | 2024/05 | $178.00 | $233.48 | $0.00 | $0.00 | $0.00 | $411.48 | $70,753.78 |
119 | 2024/06 | $178.58 | $232.90 | $0.00 | $0.00 | $0.00 | $411.48 | $70,575.20 |
120 | 2024/07 | $179.17 | $232.31 | $0.00 | $0.00 | $0.00 | $411.48 | $70,396.03 |
121 | 2024/08 | $168.45 | $243.45 | $0.00 | $0.00 | $0.00 | $411.90 | $70,227.59 |
122 | 2024/09 | $169.03 | $242.87 | $0.00 | $0.00 | $0.00 | $411.90 | $70,058.56 |
123 | 2024/10 | $169.61 | $242.29 | $0.00 | $0.00 | $0.00 | $411.90 | $69,888.94 |
124 | 2024/11 | $170.20 | $241.70 | $0.00 | $0.00 | $0.00 | $411.90 | $69,718.74 |
125 | 2024/12 | $170.79 | $241.11 | $0.00 | $0.00 | $0.00 | $411.90 | $69,547.96 |
126 | 2025/01 | $171.38 | $240.52 | $0.00 | $0.00 | $0.00 | $411.90 | $69,376.58 |
127 | 2025/02 | $171.97 | $239.93 | $0.00 | $0.00 | $0.00 | $411.90 | $69,204.61 |
128 | 2025/03 | $172.57 | $239.33 | $0.00 | $0.00 | $0.00 | $411.90 | $69,032.04 |
129 | 2025/04 | $173.16 | $238.74 | $0.00 | $0.00 | $0.00 | $411.90 | $68,858.88 |
130 | 2025/05 | $173.76 | $238.14 | $0.00 | $0.00 | $0.00 | $411.90 | $68,685.11 |
131 | 2025/06 | $174.36 | $237.54 | $0.00 | $0.00 | $0.00 | $411.90 | $68,510.75 |
132 | 2025/07 | $174.97 | $236.93 | $0.00 | $0.00 | $0.00 | $411.90 | $68,335.79 |
133 | 2025/08 | $175.57 | $236.33 | $0.00 | $0.00 | $0.00 | $411.90 | $68,160.21 |
134 | 2025/09 | $176.18 | $235.72 | $0.00 | $0.00 | $0.00 | $411.90 | $67,984.04 |
135 | 2025/10 | $176.79 | $235.11 | $0.00 | $0.00 | $0.00 | $411.90 | $67,807.25 |
136 | 2025/11 | $177.40 | $234.50 | $0.00 | $0.00 | $0.00 | $411.90 | $67,629.85 |
137 | 2025/12 | $178.01 | $233.89 | $0.00 | $0.00 | $0.00 | $411.90 | $67,451.84 |
138 | 2026/01 | $178.63 | $233.27 | $0.00 | $0.00 | $0.00 | $411.90 | $67,273.21 |
139 | 2026/02 | $179.25 | $232.65 | $0.00 | $0.00 | $0.00 | $411.90 | $67,093.96 |
140 | 2026/03 | $179.87 | $232.03 | $0.00 | $0.00 | $0.00 | $411.90 | $66,914.10 |
141 | 2026/04 | $180.49 | $231.41 | $0.00 | $0.00 | $0.00 | $411.90 | $66,733.61 |
142 | 2026/05 | $181.11 | $230.79 | $0.00 | $0.00 | $0.00 | $411.90 | $66,552.50 |
143 | 2026/06 | $181.74 | $230.16 | $0.00 | $0.00 | $0.00 | $411.90 | $66,370.76 |
144 | 2026/07 | $182.37 | $229.53 | $0.00 | $0.00 | $0.00 | $411.90 | $66,188.39 |
145 | 2026/08 | $183.00 | $228.90 | $0.00 | $0.00 | $0.00 | $411.90 | $66,005.40 |
146 | 2026/09 | $183.63 | $228.27 | $0.00 | $0.00 | $0.00 | $411.90 | $65,821.77 |
147 | 2026/10 | $184.27 | $227.63 | $0.00 | $0.00 | $0.00 | $411.90 | $65,637.50 |
148 | 2026/11 | $184.90 | $227.00 | $0.00 | $0.00 | $0.00 | $411.90 | $65,452.60 |
149 | 2026/12 | $185.54 | $226.36 | $0.00 | $0.00 | $0.00 | $411.90 | $65,267.06 |
150 | 2027/01 | $186.18 | $225.72 | $0.00 | $0.00 | $0.00 | $411.90 | $65,080.87 |
151 | 2027/02 | $186.83 | $225.07 | $0.00 | $0.00 | $0.00 | $411.90 | $64,894.05 |
152 | 2027/03 | $187.47 | $224.43 | $0.00 | $0.00 | $0.00 | $411.90 | $64,706.57 |
153 | 2027/04 | $188.12 | $223.78 | $0.00 | $0.00 | $0.00 | $411.90 | $64,518.45 |
154 | 2027/05 | $188.77 | $223.13 | $0.00 | $0.00 | $0.00 | $411.90 | $64,329.68 |
155 | 2027/06 | $189.43 | $222.47 | $0.00 | $0.00 | $0.00 | $411.90 | $64,140.25 |
156 | 2027/07 | $190.08 | $221.82 | $0.00 | $0.00 | $0.00 | $411.90 | $63,950.17 |
157 | 2027/08 | $190.74 | $221.16 | $0.00 | $0.00 | $0.00 | $411.90 | $63,759.43 |
158 | 2027/09 | $191.40 | $220.50 | $0.00 | $0.00 | $0.00 | $411.90 | $63,568.04 |
159 | 2027/10 | $192.06 | $219.84 | $0.00 | $0.00 | $0.00 | $411.90 | $63,375.98 |
160 | 2027/11 | $192.72 | $219.18 | $0.00 | $0.00 | $0.00 | $411.90 | $63,183.25 |
161 | 2027/12 | $193.39 | $218.51 | $0.00 | $0.00 | $0.00 | $411.90 | $62,989.86 |
162 | 2028/01 | $194.06 | $217.84 | $0.00 | $0.00 | $0.00 | $411.90 | $62,795.80 |
163 | 2028/02 | $194.73 | $217.17 | $0.00 | $0.00 | $0.00 | $411.90 | $62,601.07 |
164 | 2028/03 | $195.40 | $216.50 | $0.00 | $0.00 | $0.00 | $411.90 | $62,405.67 |
165 | 2028/04 | $196.08 | $215.82 | $0.00 | $0.00 | $0.00 | $411.90 | $62,209.59 |
166 | 2028/05 | $196.76 | $215.14 | $0.00 | $0.00 | $0.00 | $411.90 | $62,012.83 |
167 | 2028/06 | $197.44 | $214.46 | $0.00 | $0.00 | $0.00 | $411.90 | $61,815.40 |
168 | 2028/07 | $198.12 | $213.78 | $0.00 | $0.00 | $0.00 | $411.90 | $61,617.28 |
169 | 2028/08 | $198.81 | $213.09 | $0.00 | $0.00 | $0.00 | $411.90 | $61,418.47 |
170 | 2028/09 | $199.49 | $212.41 | $0.00 | $0.00 | $0.00 | $411.90 | $61,218.98 |
171 | 2028/10 | $200.18 | $211.72 | $0.00 | $0.00 | $0.00 | $411.90 | $61,018.79 |
172 | 2028/11 | $200.88 | $211.02 | $0.00 | $0.00 | $0.00 | $411.90 | $60,817.92 |
173 | 2028/12 | $201.57 | $210.33 | $0.00 | $0.00 | $0.00 | $411.90 | $60,616.35 |
174 | 2029/01 | $202.27 | $209.63 | $0.00 | $0.00 | $0.00 | $411.90 | $60,414.08 |
175 | 2029/02 | $202.97 | $208.93 | $0.00 | $0.00 | $0.00 | $411.90 | $60,211.11 |
176 | 2029/03 | $203.67 | $208.23 | $0.00 | $0.00 | $0.00 | $411.90 | $60,007.45 |
177 | 2029/04 | $204.37 | $207.53 | $0.00 | $0.00 | $0.00 | $411.90 | $59,803.07 |
178 | 2029/05 | $205.08 | $206.82 | $0.00 | $0.00 | $0.00 | $411.90 | $59,597.99 |
179 | 2029/06 | $205.79 | $206.11 | $0.00 | $0.00 | $0.00 | $411.90 | $59,392.20 |
180 | 2029/07 | $206.50 | $205.40 | $0.00 | $0.00 | $0.00 | $411.90 | $59,185.70 |
181 | 2029/08 | $196.46 | $214.55 | $0.00 | $0.00 | $0.00 | $411.00 | $58,989.25 |
182 | 2029/09 | $197.17 | $213.84 | $0.00 | $0.00 | $0.00 | $411.00 | $58,792.08 |
183 | 2029/10 | $197.88 | $213.12 | $0.00 | $0.00 | $0.00 | $411.00 | $58,594.19 |
184 | 2029/11 | $198.60 | $212.40 | $0.00 | $0.00 | $0.00 | $411.00 | $58,395.59 |
185 | 2029/12 | $199.32 | $211.68 | $0.00 | $0.00 | $0.00 | $411.00 | $58,196.27 |
186 | 2030/01 | $200.04 | $210.96 | $0.00 | $0.00 | $0.00 | $411.00 | $57,996.23 |
187 | 2030/02 | $200.77 | $210.24 | $0.00 | $0.00 | $0.00 | $411.00 | $57,795.46 |
188 | 2030/03 | $201.50 | $209.51 | $0.00 | $0.00 | $0.00 | $411.00 | $57,593.96 |
189 | 2030/04 | $202.23 | $208.78 | $0.00 | $0.00 | $0.00 | $411.00 | $57,391.74 |
190 | 2030/05 | $202.96 | $208.05 | $0.00 | $0.00 | $0.00 | $411.00 | $57,188.78 |
191 | 2030/06 | $203.70 | $207.31 | $0.00 | $0.00 | $0.00 | $411.00 | $56,985.08 |
192 | 2030/07 | $204.43 | $206.57 | $0.00 | $0.00 | $0.00 | $411.00 | $56,780.65 |
193 | 2030/08 | $205.18 | $205.83 | $0.00 | $0.00 | $0.00 | $411.00 | $56,575.47 |
194 | 2030/09 | $205.92 | $205.09 | $0.00 | $0.00 | $0.00 | $411.00 | $56,369.55 |
195 | 2030/10 | $206.67 | $204.34 | $0.00 | $0.00 | $0.00 | $411.00 | $56,162.89 |
196 | 2030/11 | $207.41 | $203.59 | $0.00 | $0.00 | $0.00 | $411.00 | $55,955.47 |
197 | 2030/12 | $208.17 | $202.84 | $0.00 | $0.00 | $0.00 | $411.00 | $55,747.31 |
198 | 2031/01 | $208.92 | $202.08 | $0.00 | $0.00 | $0.00 | $411.00 | $55,538.39 |
199 | 2031/02 | $209.68 | $201.33 | $0.00 | $0.00 | $0.00 | $411.00 | $55,328.71 |
200 | 2031/03 | $210.44 | $200.57 | $0.00 | $0.00 | $0.00 | $411.00 | $55,118.27 |
201 | 2031/04 | $211.20 | $199.80 | $0.00 | $0.00 | $0.00 | $411.00 | $54,907.07 |
202 | 2031/05 | $211.97 | $199.04 | $0.00 | $0.00 | $0.00 | $411.00 | $54,695.10 |
203 | 2031/06 | $212.74 | $198.27 | $0.00 | $0.00 | $0.00 | $411.00 | $54,482.37 |
204 | 2031/07 | $213.51 | $197.50 | $0.00 | $0.00 | $0.00 | $411.00 | $54,268.86 |
205 | 2031/08 | $214.28 | $196.72 | $0.00 | $0.00 | $0.00 | $411.00 | $54,054.58 |
206 | 2031/09 | $215.06 | $195.95 | $0.00 | $0.00 | $0.00 | $411.00 | $53,839.52 |
207 | 2031/10 | $215.84 | $195.17 | $0.00 | $0.00 | $0.00 | $411.00 | $53,623.69 |
208 | 2031/11 | $216.62 | $194.39 | $0.00 | $0.00 | $0.00 | $411.00 | $53,407.07 |
209 | 2031/12 | $217.40 | $193.60 | $0.00 | $0.00 | $0.00 | $411.00 | $53,189.66 |
210 | 2032/01 | $218.19 | $192.81 | $0.00 | $0.00 | $0.00 | $411.00 | $52,971.47 |
211 | 2032/02 | $218.98 | $192.02 | $0.00 | $0.00 | $0.00 | $411.00 | $52,752.49 |
212 | 2032/03 | $219.78 | $191.23 | $0.00 | $0.00 | $0.00 | $411.00 | $52,532.71 |
213 | 2032/04 | $220.57 | $190.43 | $0.00 | $0.00 | $0.00 | $411.00 | $52,312.14 |
214 | 2032/05 | $221.37 | $189.63 | $0.00 | $0.00 | $0.00 | $411.00 | $52,090.76 |
215 | 2032/06 | $222.18 | $188.83 | $0.00 | $0.00 | $0.00 | $411.00 | $51,868.59 |
216 | 2032/07 | $222.98 | $188.02 | $0.00 | $0.00 | $0.00 | $411.00 | $51,645.60 |
217 | 2032/08 | $223.79 | $187.22 | $0.00 | $0.00 | $0.00 | $411.00 | $51,421.81 |
218 | 2032/09 | $224.60 | $186.40 | $0.00 | $0.00 | $0.00 | $411.00 | $51,197.21 |
219 | 2032/10 | $225.42 | $185.59 | $0.00 | $0.00 | $0.00 | $411.00 | $50,971.80 |
220 | 2032/11 | $226.23 | $184.77 | $0.00 | $0.00 | $0.00 | $411.00 | $50,745.57 |
221 | 2032/12 | $227.05 | $183.95 | $0.00 | $0.00 | $0.00 | $411.00 | $50,518.51 |
222 | 2033/01 | $227.88 | $183.13 | $0.00 | $0.00 | $0.00 | $411.00 | $50,290.64 |
223 | 2033/02 | $228.70 | $182.30 | $0.00 | $0.00 | $0.00 | $411.00 | $50,061.94 |
224 | 2033/03 | $229.53 | $181.47 | $0.00 | $0.00 | $0.00 | $411.00 | $49,832.41 |
225 | 2033/04 | $230.36 | $180.64 | $0.00 | $0.00 | $0.00 | $411.00 | $49,602.05 |
226 | 2033/05 | $231.20 | $179.81 | $0.00 | $0.00 | $0.00 | $411.00 | $49,370.85 |
227 | 2033/06 | $232.04 | $178.97 | $0.00 | $0.00 | $0.00 | $411.00 | $49,138.81 |
228 | 2033/07 | $232.88 | $178.13 | $0.00 | $0.00 | $0.00 | $411.00 | $48,905.94 |
229 | 2033/08 | $233.72 | $177.28 | $0.00 | $0.00 | $0.00 | $411.00 | $48,672.21 |
230 | 2033/09 | $234.57 | $176.44 | $0.00 | $0.00 | $0.00 | $411.00 | $48,437.65 |
231 | 2033/10 | $235.42 | $175.59 | $0.00 | $0.00 | $0.00 | $411.00 | $48,202.23 |
232 | 2033/11 | $236.27 | $174.73 | $0.00 | $0.00 | $0.00 | $411.00 | $47,965.96 |
233 | 2033/12 | $237.13 | $173.88 | $0.00 | $0.00 | $0.00 | $411.00 | $47,728.83 |
234 | 2034/01 | $237.99 | $173.02 | $0.00 | $0.00 | $0.00 | $411.00 | $47,490.84 |
235 | 2034/02 | $238.85 | $172.15 | $0.00 | $0.00 | $0.00 | $411.00 | $47,251.99 |
236 | 2034/03 | $239.72 | $171.29 | $0.00 | $0.00 | $0.00 | $411.00 | $47,012.27 |
237 | 2034/04 | $240.59 | $170.42 | $0.00 | $0.00 | $0.00 | $411.00 | $46,771.69 |
238 | 2034/05 | $241.46 | $169.55 | $0.00 | $0.00 | $0.00 | $411.00 | $46,530.23 |
239 | 2034/06 | $242.33 | $168.67 | $0.00 | $0.00 | $0.00 | $411.00 | $46,287.90 |
240 | 2034/07 | $243.21 | $167.79 | $0.00 | $0.00 | $0.00 | $411.00 | $46,044.69 |
241 | 2034/08 | $236.68 | $174.59 | $0.00 | $0.00 | $0.00 | $411.26 | $45,808.01 |
242 | 2034/09 | $237.57 | $173.69 | $0.00 | $0.00 | $0.00 | $411.26 | $45,570.43 |
243 | 2034/10 | $238.48 | $172.79 | $0.00 | $0.00 | $0.00 | $411.26 | $45,331.96 |
244 | 2034/11 | $239.38 | $171.88 | $0.00 | $0.00 | $0.00 | $411.26 | $45,092.58 |
245 | 2034/12 | $240.29 | $170.98 | $0.00 | $0.00 | $0.00 | $411.26 | $44,852.29 |
246 | 2035/01 | $241.20 | $170.06 | $0.00 | $0.00 | $0.00 | $411.26 | $44,611.09 |
247 | 2035/02 | $242.11 | $169.15 | $0.00 | $0.00 | $0.00 | $411.26 | $44,368.98 |
248 | 2035/03 | $243.03 | $168.23 | $0.00 | $0.00 | $0.00 | $411.26 | $44,125.95 |
249 | 2035/04 | $243.95 | $167.31 | $0.00 | $0.00 | $0.00 | $411.26 | $43,882.00 |
250 | 2035/05 | $244.88 | $166.39 | $0.00 | $0.00 | $0.00 | $411.26 | $43,637.12 |
251 | 2035/06 | $245.81 | $165.46 | $0.00 | $0.00 | $0.00 | $411.26 | $43,391.31 |
252 | 2035/07 | $246.74 | $164.53 | $0.00 | $0.00 | $0.00 | $411.26 | $43,144.58 |
253 | 2035/08 | $247.67 | $163.59 | $0.00 | $0.00 | $0.00 | $411.26 | $42,896.90 |
254 | 2035/09 | $248.61 | $162.65 | $0.00 | $0.00 | $0.00 | $411.26 | $42,648.29 |
255 | 2035/10 | $249.56 | $161.71 | $0.00 | $0.00 | $0.00 | $411.26 | $42,398.73 |
256 | 2035/11 | $250.50 | $160.76 | $0.00 | $0.00 | $0.00 | $411.26 | $42,148.23 |
257 | 2035/12 | $251.45 | $159.81 | $0.00 | $0.00 | $0.00 | $411.26 | $41,896.78 |
258 | 2036/01 | $252.40 | $158.86 | $0.00 | $0.00 | $0.00 | $411.26 | $41,644.38 |
259 | 2036/02 | $253.36 | $157.90 | $0.00 | $0.00 | $0.00 | $411.26 | $41,391.02 |
260 | 2036/03 | $254.32 | $156.94 | $0.00 | $0.00 | $0.00 | $411.26 | $41,136.69 |
261 | 2036/04 | $255.29 | $155.98 | $0.00 | $0.00 | $0.00 | $411.26 | $40,881.41 |
262 | 2036/05 | $256.25 | $155.01 | $0.00 | $0.00 | $0.00 | $411.26 | $40,625.15 |
263 | 2036/06 | $257.23 | $154.04 | $0.00 | $0.00 | $0.00 | $411.26 | $40,367.93 |
264 | 2036/07 | $258.20 | $153.06 | $0.00 | $0.00 | $0.00 | $411.26 | $40,109.72 |
265 | 2036/08 | $259.18 | $152.08 | $0.00 | $0.00 | $0.00 | $411.26 | $39,850.54 |
266 | 2036/09 | $260.16 | $151.10 | $0.00 | $0.00 | $0.00 | $411.26 | $39,590.38 |
267 | 2036/10 | $261.15 | $150.11 | $0.00 | $0.00 | $0.00 | $411.26 | $39,329.23 |
268 | 2036/11 | $262.14 | $149.12 | $0.00 | $0.00 | $0.00 | $411.26 | $39,067.09 |
269 | 2036/12 | $263.13 | $148.13 | $0.00 | $0.00 | $0.00 | $411.26 | $38,803.96 |
270 | 2037/01 | $264.13 | $147.13 | $0.00 | $0.00 | $0.00 | $411.26 | $38,539.83 |
271 | 2037/02 | $265.13 | $146.13 | $0.00 | $0.00 | $0.00 | $411.26 | $38,274.69 |
272 | 2037/03 | $266.14 | $145.12 | $0.00 | $0.00 | $0.00 | $411.26 | $38,008.55 |
273 | 2037/04 | $267.15 | $144.12 | $0.00 | $0.00 | $0.00 | $411.26 | $37,741.41 |
274 | 2037/05 | $268.16 | $143.10 | $0.00 | $0.00 | $0.00 | $411.26 | $37,473.25 |
275 | 2037/06 | $269.18 | $142.09 | $0.00 | $0.00 | $0.00 | $411.26 | $37,204.07 |
276 | 2037/07 | $270.20 | $141.07 | $0.00 | $0.00 | $0.00 | $411.26 | $36,933.87 |
277 | 2037/08 | $271.22 | $140.04 | $0.00 | $0.00 | $0.00 | $411.26 | $36,662.65 |
278 | 2037/09 | $272.25 | $139.01 | $0.00 | $0.00 | $0.00 | $411.26 | $36,390.40 |
279 | 2037/10 | $273.28 | $137.98 | $0.00 | $0.00 | $0.00 | $411.26 | $36,117.11 |
280 | 2037/11 | $274.32 | $136.94 | $0.00 | $0.00 | $0.00 | $411.26 | $35,842.80 |
281 | 2037/12 | $275.36 | $135.90 | $0.00 | $0.00 | $0.00 | $411.26 | $35,567.44 |
282 | 2038/01 | $276.40 | $134.86 | $0.00 | $0.00 | $0.00 | $411.26 | $35,291.03 |
283 | 2038/02 | $277.45 | $133.81 | $0.00 | $0.00 | $0.00 | $411.26 | $35,013.58 |
284 | 2038/03 | $278.50 | $132.76 | $0.00 | $0.00 | $0.00 | $411.26 | $34,735.08 |
285 | 2038/04 | $279.56 | $131.70 | $0.00 | $0.00 | $0.00 | $411.26 | $34,455.52 |
286 | 2038/05 | $280.62 | $130.64 | $0.00 | $0.00 | $0.00 | $411.26 | $34,174.90 |
287 | 2038/06 | $281.68 | $129.58 | $0.00 | $0.00 | $0.00 | $411.26 | $33,893.22 |
288 | 2038/07 | $282.75 | $128.51 | $0.00 | $0.00 | $0.00 | $411.26 | $33,610.46 |
289 | 2038/08 | $283.82 | $127.44 | $0.00 | $0.00 | $0.00 | $411.26 | $33,326.64 |
290 | 2038/09 | $284.90 | $126.36 | $0.00 | $0.00 | $0.00 | $411.26 | $33,041.74 |
291 | 2038/10 | $285.98 | $125.28 | $0.00 | $0.00 | $0.00 | $411.26 | $32,755.76 |
292 | 2038/11 | $287.06 | $124.20 | $0.00 | $0.00 | $0.00 | $411.26 | $32,468.70 |
293 | 2038/12 | $288.15 | $123.11 | $0.00 | $0.00 | $0.00 | $411.26 | $32,180.54 |
294 | 2039/01 | $289.25 | $122.02 | $0.00 | $0.00 | $0.00 | $411.26 | $31,891.30 |
295 | 2039/02 | $290.34 | $120.92 | $0.00 | $0.00 | $0.00 | $411.26 | $31,600.96 |
296 | 2039/03 | $291.44 | $119.82 | $0.00 | $0.00 | $0.00 | $411.26 | $31,309.51 |
297 | 2039/04 | $292.55 | $118.72 | $0.00 | $0.00 | $0.00 | $411.26 | $31,016.96 |
298 | 2039/05 | $293.66 | $117.61 | $0.00 | $0.00 | $0.00 | $411.26 | $30,723.31 |
299 | 2039/06 | $294.77 | $116.49 | $0.00 | $0.00 | $0.00 | $411.26 | $30,428.54 |
300 | 2039/07 | $295.89 | $115.37 | $0.00 | $0.00 | $0.00 | $411.26 | $30,132.65 |
301 | 2039/08 | $290.81 | $119.28 | $0.00 | $0.00 | $0.00 | $410.08 | $29,841.84 |
302 | 2039/09 | $291.96 | $118.12 | $0.00 | $0.00 | $0.00 | $410.08 | $29,549.88 |
303 | 2039/10 | $293.12 | $116.97 | $0.00 | $0.00 | $0.00 | $410.08 | $29,256.76 |
304 | 2039/11 | $294.28 | $115.81 | $0.00 | $0.00 | $0.00 | $410.08 | $28,962.49 |
305 | 2039/12 | $295.44 | $114.64 | $0.00 | $0.00 | $0.00 | $410.08 | $28,667.04 |
306 | 2040/01 | $296.61 | $113.47 | $0.00 | $0.00 | $0.00 | $410.08 | $28,370.43 |
307 | 2040/02 | $297.78 | $112.30 | $0.00 | $0.00 | $0.00 | $410.08 | $28,072.65 |
308 | 2040/03 | $298.96 | $111.12 | $0.00 | $0.00 | $0.00 | $410.08 | $27,773.69 |
309 | 2040/04 | $300.15 | $109.94 | $0.00 | $0.00 | $0.00 | $410.08 | $27,473.54 |
310 | 2040/05 | $301.33 | $108.75 | $0.00 | $0.00 | $0.00 | $410.08 | $27,172.20 |
311 | 2040/06 | $302.53 | $107.56 | $0.00 | $0.00 | $0.00 | $410.08 | $26,869.68 |
312 | 2040/07 | $303.73 | $106.36 | $0.00 | $0.00 | $0.00 | $410.08 | $26,565.95 |
313 | 2040/08 | $304.93 | $105.16 | $0.00 | $0.00 | $0.00 | $410.08 | $26,261.02 |
314 | 2040/09 | $306.13 | $103.95 | $0.00 | $0.00 | $0.00 | $410.08 | $25,954.89 |
315 | 2040/10 | $307.35 | $102.74 | $0.00 | $0.00 | $0.00 | $410.08 | $25,647.54 |
316 | 2040/11 | $308.56 | $101.52 | $0.00 | $0.00 | $0.00 | $410.08 | $25,338.98 |
317 | 2040/12 | $309.78 | $100.30 | $0.00 | $0.00 | $0.00 | $410.08 | $25,029.20 |
318 | 2041/01 | $311.01 | $99.07 | $0.00 | $0.00 | $0.00 | $410.08 | $24,718.19 |
319 | 2041/02 | $312.24 | $97.84 | $0.00 | $0.00 | $0.00 | $410.08 | $24,405.94 |
320 | 2041/03 | $313.48 | $96.61 | $0.00 | $0.00 | $0.00 | $410.08 | $24,092.47 |
321 | 2041/04 | $314.72 | $95.37 | $0.00 | $0.00 | $0.00 | $410.08 | $23,777.75 |
322 | 2041/05 | $315.96 | $94.12 | $0.00 | $0.00 | $0.00 | $410.08 | $23,461.78 |
323 | 2041/06 | $317.21 | $92.87 | $0.00 | $0.00 | $0.00 | $410.08 | $23,144.57 |
324 | 2041/07 | $318.47 | $91.61 | $0.00 | $0.00 | $0.00 | $410.08 | $22,826.10 |
325 | 2041/08 | $319.73 | $90.35 | $0.00 | $0.00 | $0.00 | $410.08 | $22,506.37 |
326 | 2041/09 | $321.00 | $89.09 | $0.00 | $0.00 | $0.00 | $410.08 | $22,185.37 |
327 | 2041/10 | $322.27 | $87.82 | $0.00 | $0.00 | $0.00 | $410.08 | $21,863.10 |
328 | 2041/11 | $323.54 | $86.54 | $0.00 | $0.00 | $0.00 | $410.08 | $21,539.56 |
329 | 2041/12 | $324.82 | $85.26 | $0.00 | $0.00 | $0.00 | $410.08 | $21,214.74 |
330 | 2042/01 | $326.11 | $83.98 | $0.00 | $0.00 | $0.00 | $410.08 | $20,888.63 |
331 | 2042/02 | $327.40 | $82.68 | $0.00 | $0.00 | $0.00 | $410.08 | $20,561.23 |
332 | 2042/03 | $328.70 | $81.39 | $0.00 | $0.00 | $0.00 | $410.08 | $20,232.53 |
333 | 2042/04 | $330.00 | $80.09 | $0.00 | $0.00 | $0.00 | $410.08 | $19,902.54 |
334 | 2042/05 | $331.30 | $78.78 | $0.00 | $0.00 | $0.00 | $410.08 | $19,571.23 |
335 | 2042/06 | $332.61 | $77.47 | $0.00 | $0.00 | $0.00 | $410.08 | $19,238.62 |
336 | 2042/07 | $333.93 | $76.15 | $0.00 | $0.00 | $0.00 | $410.08 | $18,904.69 |
337 | 2042/08 | $335.25 | $74.83 | $0.00 | $0.00 | $0.00 | $410.08 | $18,569.43 |
338 | 2042/09 | $336.58 | $73.50 | $0.00 | $0.00 | $0.00 | $410.08 | $18,232.85 |
339 | 2042/10 | $337.91 | $72.17 | $0.00 | $0.00 | $0.00 | $410.08 | $17,894.94 |
340 | 2042/11 | $339.25 | $70.83 | $0.00 | $0.00 | $0.00 | $410.08 | $17,555.69 |
341 | 2042/12 | $340.59 | $69.49 | $0.00 | $0.00 | $0.00 | $410.08 | $17,215.10 |
342 | 2043/01 | $341.94 | $68.14 | $0.00 | $0.00 | $0.00 | $410.08 | $16,873.15 |
343 | 2043/02 | $343.29 | $66.79 | $0.00 | $0.00 | $0.00 | $410.08 | $16,529.86 |
344 | 2043/03 | $344.65 | $65.43 | $0.00 | $0.00 | $0.00 | $410.08 | $16,185.21 |
345 | 2043/04 | $346.02 | $64.07 | $0.00 | $0.00 | $0.00 | $410.08 | $15,839.19 |
346 | 2043/05 | $347.39 | $62.70 | $0.00 | $0.00 | $0.00 | $410.08 | $15,491.80 |
347 | 2043/06 | $348.76 | $61.32 | $0.00 | $0.00 | $0.00 | $410.08 | $15,143.04 |
348 | 2043/07 | $350.14 | $59.94 | $0.00 | $0.00 | $0.00 | $410.08 | $14,792.90 |
349 | 2043/08 | $351.53 | $58.56 | $0.00 | $0.00 | $0.00 | $410.08 | $14,441.37 |
350 | 2043/09 | $352.92 | $57.16 | $0.00 | $0.00 | $0.00 | $410.08 | $14,088.45 |
351 | 2043/10 | $354.32 | $55.77 | $0.00 | $0.00 | $0.00 | $410.08 | $13,734.13 |
352 | 2043/11 | $355.72 | $54.36 | $0.00 | $0.00 | $0.00 | $410.08 | $13,378.41 |
353 | 2043/12 | $357.13 | $52.96 | $0.00 | $0.00 | $0.00 | $410.08 | $13,021.28 |
354 | 2044/01 | $358.54 | $51.54 | $0.00 | $0.00 | $0.00 | $410.08 | $12,662.74 |
355 | 2044/02 | $359.96 | $50.12 | $0.00 | $0.00 | $0.00 | $410.08 | $12,302.78 |
356 | 2044/03 | $361.39 | $48.70 | $0.00 | $0.00 | $0.00 | $410.08 | $11,941.39 |
357 | 2044/04 | $362.82 | $47.27 | $0.00 | $0.00 | $0.00 | $410.08 | $11,578.57 |
358 | 2044/05 | $364.25 | $45.83 | $0.00 | $0.00 | $0.00 | $410.08 | $11,214.32 |
359 | 2044/06 | $365.69 | $44.39 | $0.00 | $0.00 | $0.00 | $410.08 | $10,848.63 |
360 | 2044/07 | $367.14 | $42.94 | $0.00 | $0.00 | $0.00 | $410.08 | $10,481.49 |
361 | 2044/08 | $367.79 | $43.24 | $0.00 | $0.00 | $0.00 | $411.02 | $10,113.70 |
362 | 2044/09 | $369.30 | $41.72 | $0.00 | $0.00 | $0.00 | $411.02 | $9,744.40 |
363 | 2044/10 | $370.83 | $40.20 | $0.00 | $0.00 | $0.00 | $411.02 | $9,373.57 |
364 | 2044/11 | $372.36 | $38.67 | $0.00 | $0.00 | $0.00 | $411.02 | $9,001.22 |
365 | 2044/12 | $373.89 | $37.13 | $0.00 | $0.00 | $0.00 | $411.02 | $8,627.32 |
366 | 2045/01 | $375.43 | $35.59 | $0.00 | $0.00 | $0.00 | $411.02 | $8,251.89 |
367 | 2045/02 | $376.98 | $34.04 | $0.00 | $0.00 | $0.00 | $411.02 | $7,874.91 |
368 | 2045/03 | $378.54 | $32.48 | $0.00 | $0.00 | $0.00 | $411.02 | $7,496.37 |
369 | 2045/04 | $380.10 | $30.92 | $0.00 | $0.00 | $0.00 | $411.02 | $7,116.27 |
370 | 2045/05 | $381.67 | $29.35 | $0.00 | $0.00 | $0.00 | $411.02 | $6,734.60 |
371 | 2045/06 | $383.24 | $27.78 | $0.00 | $0.00 | $0.00 | $411.02 | $6,351.36 |
372 | 2045/07 | $384.82 | $26.20 | $0.00 | $0.00 | $0.00 | $411.02 | $5,966.54 |
373 | 2045/08 | $386.41 | $24.61 | $0.00 | $0.00 | $0.00 | $411.02 | $5,580.13 |
374 | 2045/09 | $388.00 | $23.02 | $0.00 | $0.00 | $0.00 | $411.02 | $5,192.13 |
375 | 2045/10 | $389.60 | $21.42 | $0.00 | $0.00 | $0.00 | $411.02 | $4,802.52 |
376 | 2045/11 | $391.21 | $19.81 | $0.00 | $0.00 | $0.00 | $411.02 | $4,411.31 |
377 | 2045/12 | $392.83 | $18.20 | $0.00 | $0.00 | $0.00 | $411.02 | $4,018.49 |
378 | 2046/01 | $394.45 | $16.58 | $0.00 | $0.00 | $0.00 | $411.02 | $3,624.04 |
379 | 2046/02 | $396.07 | $14.95 | $0.00 | $0.00 | $0.00 | $411.02 | $3,227.97 |
380 | 2046/03 | $397.71 | $13.32 | $0.00 | $0.00 | $0.00 | $411.02 | $2,830.26 |
381 | 2046/04 | $399.35 | $11.67 | $0.00 | $0.00 | $0.00 | $411.02 | $2,430.91 |
382 | 2046/05 | $400.99 | $10.03 | $0.00 | $0.00 | $0.00 | $411.02 | $2,029.92 |
383 | 2046/06 | $402.65 | $8.37 | $0.00 | $0.00 | $0.00 | $411.02 | $1,627.27 |
384 | 2046/07 | $404.31 | $6.71 | $0.00 | $0.00 | $0.00 | $411.02 | $1,222.96 |
385 | 2046/08 | $405.98 | $5.04 | $0.00 | $0.00 | $0.00 | $411.02 | $816.98 |
386 | 2046/09 | $407.65 | $3.37 | $0.00 | $0.00 | $0.00 | $411.02 | $409.33 |
387 | 2046/10 | $409.33 | $1.69 | $0.00 | $0.00 | $0.00 | $411.02 | $0.00 |
Totals | $89,000.00 | $70,171.87 | $0.00 | $0.00 | $0.00 | $159,171.87 |
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.