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 $155,000.00 at 3.8% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$903.75.
Instead of closing on 2047/02, as a result of the changes in interest rate, your mortgage will close on 2049/04 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 | 2017/02 | $231.40 | $490.83 | $64.58 | $133.33 | $50.00 | $970.15 | $154,768.60 |
2 | 2017/03 | $232.13 | $490.10 | $64.58 | $133.33 | $50.00 | $970.15 | $154,536.47 |
3 | 2017/04 | $232.87 | $489.37 | $64.58 | $133.33 | $50.00 | $970.15 | $154,303.60 |
4 | 2017/05 | $233.61 | $488.63 | $64.58 | $133.33 | $50.00 | $970.15 | $154,069.99 |
5 | 2017/06 | $234.35 | $487.89 | $64.58 | $133.33 | $50.00 | $970.15 | $153,835.65 |
6 | 2017/07 | $235.09 | $487.15 | $64.58 | $133.33 | $50.00 | $970.15 | $153,600.56 |
7 | 2017/08 | $235.83 | $486.40 | $64.58 | $133.33 | $50.00 | $970.15 | $153,364.73 |
8 | 2017/09 | $236.58 | $485.65 | $64.58 | $133.33 | $50.00 | $970.15 | $153,128.15 |
9 | 2017/10 | $237.33 | $484.91 | $64.58 | $133.33 | $50.00 | $970.15 | $152,890.82 |
10 | 2017/11 | $238.08 | $484.15 | $64.58 | $133.33 | $50.00 | $970.15 | $152,652.74 |
11 | 2017/12 | $238.83 | $483.40 | $64.58 | $133.33 | $50.00 | $970.15 | $152,413.91 |
12 | 2018/01 | $239.59 | $482.64 | $64.58 | $133.33 | $50.00 | $970.15 | $152,174.32 |
13 | 2018/02 | $240.35 | $481.89 | $64.58 | $133.33 | $50.00 | $970.15 | $151,933.97 |
14 | 2018/03 | $241.11 | $481.12 | $64.58 | $133.33 | $50.00 | $970.15 | $151,692.86 |
15 | 2018/04 | $241.87 | $480.36 | $64.58 | $133.33 | $50.00 | $970.15 | $151,450.99 |
16 | 2018/05 | $242.64 | $479.59 | $64.58 | $133.33 | $50.00 | $970.15 | $151,208.35 |
17 | 2018/06 | $243.41 | $478.83 | $64.58 | $133.33 | $50.00 | $970.15 | $150,964.94 |
18 | 2018/07 | $244.18 | $478.06 | $64.58 | $133.33 | $50.00 | $970.15 | $150,720.76 |
19 | 2018/08 | $244.95 | $477.28 | $64.58 | $133.33 | $50.00 | $970.15 | $150,475.81 |
20 | 2018/09 | $245.73 | $476.51 | $64.58 | $133.33 | $50.00 | $970.15 | $150,230.08 |
21 | 2018/10 | $246.51 | $475.73 | $64.58 | $133.33 | $50.00 | $970.15 | $149,983.58 |
22 | 2018/11 | $247.29 | $474.95 | $64.58 | $133.33 | $50.00 | $970.15 | $149,736.29 |
23 | 2018/12 | $248.07 | $474.16 | $64.58 | $133.33 | $50.00 | $970.15 | $149,488.22 |
24 | 2019/01 | $248.85 | $473.38 | $64.58 | $133.33 | $50.00 | $970.15 | $149,239.37 |
25 | 2019/02 | $249.64 | $472.59 | $64.58 | $133.33 | $50.00 | $970.15 | $148,989.72 |
26 | 2019/03 | $250.43 | $471.80 | $64.58 | $133.33 | $50.00 | $970.15 | $148,739.29 |
27 | 2019/04 | $251.23 | $471.01 | $64.58 | $133.33 | $50.00 | $970.15 | $148,488.07 |
28 | 2019/05 | $252.02 | $470.21 | $64.58 | $133.33 | $50.00 | $970.15 | $148,236.04 |
29 | 2019/06 | $252.82 | $469.41 | $64.58 | $133.33 | $50.00 | $970.15 | $147,983.22 |
30 | 2019/07 | $253.62 | $468.61 | $64.58 | $133.33 | $50.00 | $970.15 | $147,729.60 |
31 | 2019/08 | $254.42 | $467.81 | $64.58 | $133.33 | $50.00 | $970.15 | $147,475.18 |
32 | 2019/09 | $255.23 | $467.00 | $64.58 | $133.33 | $50.00 | $970.15 | $147,219.95 |
33 | 2019/10 | $256.04 | $466.20 | $64.58 | $133.33 | $50.00 | $970.15 | $146,963.91 |
34 | 2019/11 | $256.85 | $465.39 | $64.58 | $133.33 | $50.00 | $970.15 | $146,707.07 |
35 | 2019/12 | $257.66 | $464.57 | $64.58 | $133.33 | $50.00 | $970.15 | $146,449.40 |
36 | 2020/01 | $258.48 | $463.76 | $64.58 | $133.33 | $50.00 | $970.15 | $146,190.93 |
37 | 2020/02 | $259.30 | $462.94 | $64.58 | $133.33 | $50.00 | $970.15 | $145,931.63 |
38 | 2020/03 | $260.12 | $462.12 | $64.58 | $133.33 | $50.00 | $970.15 | $145,671.51 |
39 | 2020/04 | $260.94 | $461.29 | $64.58 | $133.33 | $50.00 | $970.15 | $145,410.57 |
40 | 2020/05 | $261.77 | $460.47 | $64.58 | $133.33 | $50.00 | $970.15 | $145,148.81 |
41 | 2020/06 | $262.60 | $459.64 | $64.58 | $133.33 | $50.00 | $970.15 | $144,886.21 |
42 | 2020/07 | $263.43 | $458.81 | $64.58 | $133.33 | $50.00 | $970.15 | $144,622.78 |
43 | 2020/08 | $264.26 | $457.97 | $64.58 | $133.33 | $50.00 | $970.15 | $144,358.52 |
44 | 2020/09 | $265.10 | $457.14 | $64.58 | $133.33 | $50.00 | $970.15 | $144,093.42 |
45 | 2020/10 | $265.94 | $456.30 | $64.58 | $133.33 | $50.00 | $970.15 | $143,827.48 |
46 | 2020/11 | $266.78 | $455.45 | $64.58 | $133.33 | $50.00 | $970.15 | $143,560.70 |
47 | 2020/12 | $267.63 | $454.61 | $64.58 | $133.33 | $50.00 | $970.15 | $143,293.08 |
48 | 2021/01 | $268.47 | $453.76 | $64.58 | $133.33 | $50.00 | $970.15 | $143,024.61 |
49 | 2021/02 | $269.32 | $452.91 | $64.58 | $133.33 | $50.00 | $970.15 | $142,755.28 |
50 | 2021/03 | $270.18 | $452.06 | $64.58 | $133.33 | $50.00 | $970.15 | $142,485.11 |
51 | 2021/04 | $271.03 | $451.20 | $64.58 | $133.33 | $50.00 | $970.15 | $142,214.08 |
52 | 2021/05 | $271.89 | $450.34 | $64.58 | $133.33 | $50.00 | $970.15 | $141,942.19 |
53 | 2021/06 | $272.75 | $449.48 | $64.58 | $133.33 | $50.00 | $970.15 | $141,669.44 |
54 | 2021/07 | $273.61 | $448.62 | $64.58 | $133.33 | $50.00 | $970.15 | $141,395.82 |
55 | 2021/08 | $274.48 | $447.75 | $64.58 | $133.33 | $50.00 | $970.15 | $141,121.34 |
56 | 2021/09 | $275.35 | $446.88 | $64.58 | $133.33 | $50.00 | $970.15 | $140,845.99 |
57 | 2021/10 | $276.22 | $446.01 | $64.58 | $133.33 | $50.00 | $970.15 | $140,569.77 |
58 | 2021/11 | $277.10 | $445.14 | $64.58 | $133.33 | $50.00 | $970.15 | $140,292.67 |
59 | 2021/12 | $277.97 | $444.26 | $64.58 | $133.33 | $50.00 | $970.15 | $140,014.70 |
60 | 2022/01 | $278.85 | $443.38 | $64.58 | $133.33 | $50.00 | $970.15 | $139,735.85 |
61 | 2022/02 | $255.32 | $465.79 | $64.58 | $133.33 | $50.00 | $969.02 | $139,480.53 |
62 | 2022/03 | $256.17 | $464.94 | $64.58 | $133.33 | $50.00 | $969.02 | $139,224.36 |
63 | 2022/04 | $257.02 | $464.08 | $64.58 | $133.33 | $50.00 | $969.02 | $138,967.33 |
64 | 2022/05 | $257.88 | $463.22 | $64.58 | $133.33 | $50.00 | $969.02 | $138,709.45 |
65 | 2022/06 | $258.74 | $462.36 | $64.58 | $133.33 | $50.00 | $969.02 | $138,450.71 |
66 | 2022/07 | $259.60 | $461.50 | $64.58 | $133.33 | $50.00 | $969.02 | $138,191.11 |
67 | 2022/08 | $260.47 | $460.64 | $64.58 | $133.33 | $50.00 | $969.02 | $137,930.64 |
68 | 2022/09 | $261.34 | $459.77 | $64.58 | $133.33 | $50.00 | $969.02 | $137,669.30 |
69 | 2022/10 | $262.21 | $458.90 | $64.58 | $133.33 | $50.00 | $969.02 | $137,407.10 |
70 | 2022/11 | $263.08 | $458.02 | $64.58 | $133.33 | $50.00 | $969.02 | $137,144.01 |
71 | 2022/12 | $263.96 | $457.15 | $64.58 | $133.33 | $50.00 | $969.02 | $136,880.06 |
72 | 2023/01 | $264.84 | $456.27 | $64.58 | $133.33 | $50.00 | $969.02 | $136,615.22 |
73 | 2023/02 | $265.72 | $455.38 | $64.58 | $133.33 | $50.00 | $969.02 | $136,349.50 |
74 | 2023/03 | $266.61 | $454.50 | $64.58 | $133.33 | $50.00 | $969.02 | $136,082.89 |
75 | 2023/04 | $267.50 | $453.61 | $64.58 | $133.33 | $50.00 | $969.02 | $135,815.39 |
76 | 2023/05 | $268.39 | $452.72 | $64.58 | $133.33 | $50.00 | $969.02 | $135,547.00 |
77 | 2023/06 | $269.28 | $451.82 | $64.58 | $133.33 | $50.00 | $969.02 | $135,277.72 |
78 | 2023/07 | $270.18 | $450.93 | $64.58 | $133.33 | $50.00 | $969.02 | $135,007.54 |
79 | 2023/08 | $271.08 | $450.03 | $64.58 | $133.33 | $50.00 | $969.02 | $134,736.46 |
80 | 2023/09 | $271.98 | $449.12 | $64.58 | $133.33 | $50.00 | $969.02 | $134,464.48 |
81 | 2023/10 | $272.89 | $448.21 | $64.58 | $133.33 | $50.00 | $969.02 | $134,191.59 |
82 | 2023/11 | $273.80 | $447.31 | $64.58 | $133.33 | $50.00 | $969.02 | $133,917.79 |
83 | 2023/12 | $274.71 | $446.39 | $64.58 | $133.33 | $50.00 | $969.02 | $133,643.08 |
84 | 2024/01 | $275.63 | $445.48 | $64.58 | $133.33 | $50.00 | $969.02 | $133,367.45 |
85 | 2024/02 | $276.55 | $444.56 | $64.58 | $133.33 | $50.00 | $969.02 | $133,090.90 |
86 | 2024/03 | $277.47 | $443.64 | $64.58 | $133.33 | $50.00 | $969.02 | $132,813.43 |
87 | 2024/04 | $278.39 | $442.71 | $64.58 | $133.33 | $50.00 | $969.02 | $132,535.04 |
88 | 2024/05 | $279.32 | $441.78 | $64.58 | $133.33 | $50.00 | $969.02 | $132,255.71 |
89 | 2024/06 | $280.25 | $440.85 | $64.58 | $133.33 | $50.00 | $969.02 | $131,975.46 |
90 | 2024/07 | $281.19 | $439.92 | $64.58 | $133.33 | $50.00 | $969.02 | $131,694.27 |
91 | 2024/08 | $282.12 | $438.98 | $64.58 | $133.33 | $50.00 | $969.02 | $131,412.15 |
92 | 2024/09 | $283.06 | $438.04 | $64.58 | $133.33 | $50.00 | $969.02 | $131,129.08 |
93 | 2024/10 | $284.01 | $437.10 | $64.58 | $133.33 | $50.00 | $969.02 | $130,845.08 |
94 | 2024/11 | $284.96 | $436.15 | $64.58 | $133.33 | $50.00 | $969.02 | $130,560.12 |
95 | 2024/12 | $285.91 | $435.20 | $64.58 | $133.33 | $50.00 | $969.02 | $130,274.22 |
96 | 2025/01 | $286.86 | $434.25 | $64.58 | $133.33 | $50.00 | $969.02 | $129,987.36 |
97 | 2025/02 | $287.81 | $433.29 | $64.58 | $133.33 | $50.00 | $969.02 | $129,699.54 |
98 | 2025/03 | $288.77 | $432.33 | $64.58 | $133.33 | $50.00 | $969.02 | $129,410.77 |
99 | 2025/04 | $289.74 | $431.37 | $64.58 | $133.33 | $50.00 | $969.02 | $129,121.03 |
100 | 2025/05 | $290.70 | $430.40 | $64.58 | $133.33 | $50.00 | $969.02 | $128,830.33 |
101 | 2025/06 | $291.67 | $429.43 | $64.58 | $133.33 | $50.00 | $969.02 | $128,538.66 |
102 | 2025/07 | $292.64 | $428.46 | $64.58 | $133.33 | $50.00 | $969.02 | $128,246.02 |
103 | 2025/08 | $293.62 | $427.49 | $0.00 | $133.33 | $50.00 | $904.44 | $127,952.40 |
104 | 2025/09 | $294.60 | $426.51 | $0.00 | $133.33 | $50.00 | $904.44 | $127,657.80 |
105 | 2025/10 | $295.58 | $425.53 | $0.00 | $133.33 | $50.00 | $904.44 | $127,362.22 |
106 | 2025/11 | $296.56 | $424.54 | $0.00 | $133.33 | $50.00 | $904.44 | $127,065.66 |
107 | 2025/12 | $297.55 | $423.55 | $0.00 | $133.33 | $50.00 | $904.44 | $126,768.10 |
108 | 2026/01 | $298.55 | $422.56 | $0.00 | $133.33 | $50.00 | $904.44 | $126,469.56 |
109 | 2026/02 | $299.54 | $421.57 | $0.00 | $133.33 | $50.00 | $904.44 | $126,170.02 |
110 | 2026/03 | $300.54 | $420.57 | $0.00 | $133.33 | $50.00 | $904.44 | $125,869.48 |
111 | 2026/04 | $301.54 | $419.56 | $0.00 | $133.33 | $50.00 | $904.44 | $125,567.94 |
112 | 2026/05 | $302.55 | $418.56 | $0.00 | $133.33 | $50.00 | $904.44 | $125,265.39 |
113 | 2026/06 | $303.55 | $417.55 | $0.00 | $133.33 | $50.00 | $904.44 | $124,961.84 |
114 | 2026/07 | $304.57 | $416.54 | $0.00 | $133.33 | $50.00 | $904.44 | $124,657.27 |
115 | 2026/08 | $305.58 | $415.52 | $0.00 | $133.33 | $50.00 | $904.44 | $124,351.69 |
116 | 2026/09 | $306.60 | $414.51 | $0.00 | $133.33 | $50.00 | $904.44 | $124,045.09 |
117 | 2026/10 | $307.62 | $413.48 | $0.00 | $133.33 | $50.00 | $904.44 | $123,737.47 |
118 | 2026/11 | $308.65 | $412.46 | $0.00 | $133.33 | $50.00 | $904.44 | $123,428.82 |
119 | 2026/12 | $309.68 | $411.43 | $0.00 | $133.33 | $50.00 | $904.44 | $123,119.15 |
120 | 2027/01 | $310.71 | $410.40 | $0.00 | $133.33 | $50.00 | $904.44 | $122,808.44 |
121 | 2027/02 | $292.06 | $429.83 | $0.00 | $133.33 | $50.00 | $905.22 | $122,516.38 |
122 | 2027/03 | $293.08 | $428.81 | $0.00 | $133.33 | $50.00 | $905.22 | $122,223.30 |
123 | 2027/04 | $294.11 | $427.78 | $0.00 | $133.33 | $50.00 | $905.22 | $121,929.20 |
124 | 2027/05 | $295.14 | $426.75 | $0.00 | $133.33 | $50.00 | $905.22 | $121,634.06 |
125 | 2027/06 | $296.17 | $425.72 | $0.00 | $133.33 | $50.00 | $905.22 | $121,337.89 |
126 | 2027/07 | $297.20 | $424.68 | $0.00 | $133.33 | $50.00 | $905.22 | $121,040.69 |
127 | 2027/08 | $298.24 | $423.64 | $0.00 | $133.33 | $50.00 | $905.22 | $120,742.44 |
128 | 2027/09 | $299.29 | $422.60 | $0.00 | $133.33 | $50.00 | $905.22 | $120,443.15 |
129 | 2027/10 | $300.34 | $421.55 | $0.00 | $133.33 | $50.00 | $905.22 | $120,142.82 |
130 | 2027/11 | $301.39 | $420.50 | $0.00 | $133.33 | $50.00 | $905.22 | $119,841.43 |
131 | 2027/12 | $302.44 | $419.45 | $0.00 | $133.33 | $50.00 | $905.22 | $119,538.99 |
132 | 2028/01 | $303.50 | $418.39 | $0.00 | $133.33 | $50.00 | $905.22 | $119,235.49 |
133 | 2028/02 | $304.56 | $417.32 | $0.00 | $133.33 | $50.00 | $905.22 | $118,930.92 |
134 | 2028/03 | $305.63 | $416.26 | $0.00 | $133.33 | $50.00 | $905.22 | $118,625.29 |
135 | 2028/04 | $306.70 | $415.19 | $0.00 | $133.33 | $50.00 | $905.22 | $118,318.60 |
136 | 2028/05 | $307.77 | $414.12 | $0.00 | $133.33 | $50.00 | $905.22 | $118,010.82 |
137 | 2028/06 | $308.85 | $413.04 | $0.00 | $133.33 | $50.00 | $905.22 | $117,701.97 |
138 | 2028/07 | $309.93 | $411.96 | $0.00 | $133.33 | $50.00 | $905.22 | $117,392.04 |
139 | 2028/08 | $311.02 | $410.87 | $0.00 | $133.33 | $50.00 | $905.22 | $117,081.03 |
140 | 2028/09 | $312.10 | $409.78 | $0.00 | $133.33 | $50.00 | $905.22 | $116,768.92 |
141 | 2028/10 | $313.20 | $408.69 | $0.00 | $133.33 | $50.00 | $905.22 | $116,455.73 |
142 | 2028/11 | $314.29 | $407.60 | $0.00 | $133.33 | $50.00 | $905.22 | $116,141.44 |
143 | 2028/12 | $315.39 | $406.50 | $0.00 | $133.33 | $50.00 | $905.22 | $115,826.04 |
144 | 2029/01 | $316.50 | $405.39 | $0.00 | $133.33 | $50.00 | $905.22 | $115,509.55 |
145 | 2029/02 | $317.60 | $404.28 | $0.00 | $133.33 | $50.00 | $905.22 | $115,191.94 |
146 | 2029/03 | $318.72 | $403.17 | $0.00 | $133.33 | $50.00 | $905.22 | $114,873.23 |
147 | 2029/04 | $319.83 | $402.06 | $0.00 | $133.33 | $50.00 | $905.22 | $114,553.40 |
148 | 2029/05 | $320.95 | $400.94 | $0.00 | $133.33 | $50.00 | $905.22 | $114,232.45 |
149 | 2029/06 | $322.07 | $399.81 | $0.00 | $133.33 | $50.00 | $905.22 | $113,910.37 |
150 | 2029/07 | $323.20 | $398.69 | $0.00 | $133.33 | $50.00 | $905.22 | $113,587.17 |
151 | 2029/08 | $324.33 | $397.56 | $0.00 | $133.33 | $50.00 | $905.22 | $113,262.84 |
152 | 2029/09 | $325.47 | $396.42 | $0.00 | $133.33 | $50.00 | $905.22 | $112,937.37 |
153 | 2029/10 | $326.61 | $395.28 | $0.00 | $133.33 | $50.00 | $905.22 | $112,610.77 |
154 | 2029/11 | $327.75 | $394.14 | $0.00 | $133.33 | $50.00 | $905.22 | $112,283.02 |
155 | 2029/12 | $328.90 | $392.99 | $0.00 | $133.33 | $50.00 | $905.22 | $111,954.12 |
156 | 2030/01 | $330.05 | $391.84 | $0.00 | $133.33 | $50.00 | $905.22 | $111,624.07 |
157 | 2030/02 | $331.20 | $390.68 | $0.00 | $133.33 | $50.00 | $905.22 | $111,292.87 |
158 | 2030/03 | $332.36 | $389.53 | $0.00 | $133.33 | $50.00 | $905.22 | $110,960.51 |
159 | 2030/04 | $333.53 | $388.36 | $0.00 | $133.33 | $50.00 | $905.22 | $110,626.98 |
160 | 2030/05 | $334.69 | $387.19 | $0.00 | $133.33 | $50.00 | $905.22 | $110,292.29 |
161 | 2030/06 | $335.86 | $386.02 | $0.00 | $133.33 | $50.00 | $905.22 | $109,956.42 |
162 | 2030/07 | $337.04 | $384.85 | $0.00 | $133.33 | $50.00 | $905.22 | $109,619.38 |
163 | 2030/08 | $338.22 | $383.67 | $0.00 | $133.33 | $50.00 | $905.22 | $109,281.16 |
164 | 2030/09 | $339.40 | $382.48 | $0.00 | $133.33 | $50.00 | $905.22 | $108,941.76 |
165 | 2030/10 | $340.59 | $381.30 | $0.00 | $133.33 | $50.00 | $905.22 | $108,601.17 |
166 | 2030/11 | $341.78 | $380.10 | $0.00 | $133.33 | $50.00 | $905.22 | $108,259.39 |
167 | 2030/12 | $342.98 | $378.91 | $0.00 | $133.33 | $50.00 | $905.22 | $107,916.41 |
168 | 2031/01 | $344.18 | $377.71 | $0.00 | $133.33 | $50.00 | $905.22 | $107,572.23 |
169 | 2031/02 | $345.38 | $376.50 | $0.00 | $133.33 | $50.00 | $905.22 | $107,226.84 |
170 | 2031/03 | $346.59 | $375.29 | $0.00 | $133.33 | $50.00 | $905.22 | $106,880.25 |
171 | 2031/04 | $347.81 | $374.08 | $0.00 | $133.33 | $50.00 | $905.22 | $106,532.44 |
172 | 2031/05 | $349.02 | $372.86 | $0.00 | $133.33 | $50.00 | $905.22 | $106,183.42 |
173 | 2031/06 | $350.25 | $371.64 | $0.00 | $133.33 | $50.00 | $905.22 | $105,833.17 |
174 | 2031/07 | $351.47 | $370.42 | $0.00 | $133.33 | $50.00 | $905.22 | $105,481.70 |
175 | 2031/08 | $352.70 | $369.19 | $0.00 | $133.33 | $50.00 | $905.22 | $105,129.00 |
176 | 2031/09 | $353.94 | $367.95 | $0.00 | $133.33 | $50.00 | $905.22 | $104,775.06 |
177 | 2031/10 | $355.17 | $366.71 | $0.00 | $133.33 | $50.00 | $905.22 | $104,419.89 |
178 | 2031/11 | $356.42 | $365.47 | $0.00 | $133.33 | $50.00 | $905.22 | $104,063.47 |
179 | 2031/12 | $357.67 | $364.22 | $0.00 | $133.33 | $50.00 | $905.22 | $103,705.81 |
180 | 2032/01 | $358.92 | $362.97 | $0.00 | $133.33 | $50.00 | $905.22 | $103,346.89 |
181 | 2032/02 | $341.42 | $378.94 | $0.00 | $133.33 | $50.00 | $903.69 | $103,005.47 |
182 | 2032/03 | $342.67 | $377.69 | $0.00 | $133.33 | $50.00 | $903.69 | $102,662.79 |
183 | 2032/04 | $343.93 | $376.43 | $0.00 | $133.33 | $50.00 | $903.69 | $102,318.86 |
184 | 2032/05 | $345.19 | $375.17 | $0.00 | $133.33 | $50.00 | $903.69 | $101,973.67 |
185 | 2032/06 | $346.46 | $373.90 | $0.00 | $133.33 | $50.00 | $903.69 | $101,627.21 |
186 | 2032/07 | $347.73 | $372.63 | $0.00 | $133.33 | $50.00 | $903.69 | $101,279.48 |
187 | 2032/08 | $349.00 | $371.36 | $0.00 | $133.33 | $50.00 | $903.69 | $100,930.48 |
188 | 2032/09 | $350.28 | $370.08 | $0.00 | $133.33 | $50.00 | $903.69 | $100,580.20 |
189 | 2032/10 | $351.57 | $368.79 | $0.00 | $133.33 | $50.00 | $903.69 | $100,228.63 |
190 | 2032/11 | $352.86 | $367.50 | $0.00 | $133.33 | $50.00 | $903.69 | $99,875.78 |
191 | 2032/12 | $354.15 | $366.21 | $0.00 | $133.33 | $50.00 | $903.69 | $99,521.63 |
192 | 2033/01 | $355.45 | $364.91 | $0.00 | $133.33 | $50.00 | $903.69 | $99,166.18 |
193 | 2033/02 | $356.75 | $363.61 | $0.00 | $133.33 | $50.00 | $903.69 | $98,809.43 |
194 | 2033/03 | $358.06 | $362.30 | $0.00 | $133.33 | $50.00 | $903.69 | $98,451.37 |
195 | 2033/04 | $359.37 | $360.99 | $0.00 | $133.33 | $50.00 | $903.69 | $98,091.99 |
196 | 2033/05 | $360.69 | $359.67 | $0.00 | $133.33 | $50.00 | $903.69 | $97,731.30 |
197 | 2033/06 | $362.01 | $358.35 | $0.00 | $133.33 | $50.00 | $903.69 | $97,369.29 |
198 | 2033/07 | $363.34 | $357.02 | $0.00 | $133.33 | $50.00 | $903.69 | $97,005.95 |
199 | 2033/08 | $364.67 | $355.69 | $0.00 | $133.33 | $50.00 | $903.69 | $96,641.28 |
200 | 2033/09 | $366.01 | $354.35 | $0.00 | $133.33 | $50.00 | $903.69 | $96,275.27 |
201 | 2033/10 | $367.35 | $353.01 | $0.00 | $133.33 | $50.00 | $903.69 | $95,907.92 |
202 | 2033/11 | $368.70 | $351.66 | $0.00 | $133.33 | $50.00 | $903.69 | $95,539.22 |
203 | 2033/12 | $370.05 | $350.31 | $0.00 | $133.33 | $50.00 | $903.69 | $95,169.17 |
204 | 2034/01 | $371.41 | $348.95 | $0.00 | $133.33 | $50.00 | $903.69 | $94,797.76 |
205 | 2034/02 | $372.77 | $347.59 | $0.00 | $133.33 | $50.00 | $903.69 | $94,424.99 |
206 | 2034/03 | $374.14 | $346.22 | $0.00 | $133.33 | $50.00 | $903.69 | $94,050.85 |
207 | 2034/04 | $375.51 | $344.85 | $0.00 | $133.33 | $50.00 | $903.69 | $93,675.35 |
208 | 2034/05 | $376.88 | $343.48 | $0.00 | $133.33 | $50.00 | $903.69 | $93,298.46 |
209 | 2034/06 | $378.27 | $342.09 | $0.00 | $133.33 | $50.00 | $903.69 | $92,920.19 |
210 | 2034/07 | $379.65 | $340.71 | $0.00 | $133.33 | $50.00 | $903.69 | $92,540.54 |
211 | 2034/08 | $381.05 | $339.32 | $0.00 | $133.33 | $50.00 | $903.69 | $92,159.50 |
212 | 2034/09 | $382.44 | $337.92 | $0.00 | $133.33 | $50.00 | $903.69 | $91,777.05 |
213 | 2034/10 | $383.85 | $336.52 | $0.00 | $133.33 | $50.00 | $903.69 | $91,393.21 |
214 | 2034/11 | $385.25 | $335.11 | $0.00 | $133.33 | $50.00 | $903.69 | $91,007.95 |
215 | 2034/12 | $386.67 | $333.70 | $0.00 | $133.33 | $50.00 | $903.69 | $90,621.29 |
216 | 2035/01 | $388.08 | $332.28 | $0.00 | $133.33 | $50.00 | $903.69 | $90,233.21 |
217 | 2035/02 | $389.51 | $330.86 | $0.00 | $133.33 | $50.00 | $903.69 | $89,843.70 |
218 | 2035/03 | $390.93 | $329.43 | $0.00 | $133.33 | $50.00 | $903.69 | $89,452.77 |
219 | 2035/04 | $392.37 | $327.99 | $0.00 | $133.33 | $50.00 | $903.69 | $89,060.40 |
220 | 2035/05 | $393.81 | $326.55 | $0.00 | $133.33 | $50.00 | $903.69 | $88,666.59 |
221 | 2035/06 | $395.25 | $325.11 | $0.00 | $133.33 | $50.00 | $903.69 | $88,271.34 |
222 | 2035/07 | $396.70 | $323.66 | $0.00 | $133.33 | $50.00 | $903.69 | $87,874.64 |
223 | 2035/08 | $398.15 | $322.21 | $0.00 | $133.33 | $50.00 | $903.69 | $87,476.49 |
224 | 2035/09 | $399.61 | $320.75 | $0.00 | $133.33 | $50.00 | $903.69 | $87,076.88 |
225 | 2035/10 | $401.08 | $319.28 | $0.00 | $133.33 | $50.00 | $903.69 | $86,675.80 |
226 | 2035/11 | $402.55 | $317.81 | $0.00 | $133.33 | $50.00 | $903.69 | $86,273.25 |
227 | 2035/12 | $404.03 | $316.34 | $0.00 | $133.33 | $50.00 | $903.69 | $85,869.22 |
228 | 2036/01 | $405.51 | $314.85 | $0.00 | $133.33 | $50.00 | $903.69 | $85,463.71 |
229 | 2036/02 | $406.99 | $313.37 | $0.00 | $133.33 | $50.00 | $903.69 | $85,056.72 |
230 | 2036/03 | $408.49 | $311.87 | $0.00 | $133.33 | $50.00 | $903.69 | $84,648.23 |
231 | 2036/04 | $409.98 | $310.38 | $0.00 | $133.33 | $50.00 | $903.69 | $84,238.25 |
232 | 2036/05 | $411.49 | $308.87 | $0.00 | $133.33 | $50.00 | $903.69 | $83,826.76 |
233 | 2036/06 | $413.00 | $307.36 | $0.00 | $133.33 | $50.00 | $903.69 | $83,413.77 |
234 | 2036/07 | $414.51 | $305.85 | $0.00 | $133.33 | $50.00 | $903.69 | $82,999.25 |
235 | 2036/08 | $416.03 | $304.33 | $0.00 | $133.33 | $50.00 | $903.69 | $82,583.22 |
236 | 2036/09 | $417.56 | $302.81 | $0.00 | $133.33 | $50.00 | $903.69 | $82,165.67 |
237 | 2036/10 | $419.09 | $301.27 | $0.00 | $133.33 | $50.00 | $903.69 | $81,746.58 |
238 | 2036/11 | $420.62 | $299.74 | $0.00 | $133.33 | $50.00 | $903.69 | $81,325.96 |
239 | 2036/12 | $422.17 | $298.20 | $0.00 | $133.33 | $50.00 | $903.69 | $80,903.79 |
240 | 2037/01 | $423.71 | $296.65 | $0.00 | $133.33 | $50.00 | $903.69 | $80,480.08 |
241 | 2037/02 | $412.32 | $308.51 | $0.00 | $133.33 | $50.00 | $904.16 | $80,067.76 |
242 | 2037/03 | $413.90 | $306.93 | $0.00 | $133.33 | $50.00 | $904.16 | $79,653.85 |
243 | 2037/04 | $415.49 | $305.34 | $0.00 | $133.33 | $50.00 | $904.16 | $79,238.36 |
244 | 2037/05 | $417.08 | $303.75 | $0.00 | $133.33 | $50.00 | $904.16 | $78,821.28 |
245 | 2037/06 | $418.68 | $302.15 | $0.00 | $133.33 | $50.00 | $904.16 | $78,402.60 |
246 | 2037/07 | $420.29 | $300.54 | $0.00 | $133.33 | $50.00 | $904.16 | $77,982.31 |
247 | 2037/08 | $421.90 | $298.93 | $0.00 | $133.33 | $50.00 | $904.16 | $77,560.42 |
248 | 2037/09 | $423.51 | $297.31 | $0.00 | $133.33 | $50.00 | $904.16 | $77,136.90 |
249 | 2037/10 | $425.14 | $295.69 | $0.00 | $133.33 | $50.00 | $904.16 | $76,711.76 |
250 | 2037/11 | $426.77 | $294.06 | $0.00 | $133.33 | $50.00 | $904.16 | $76,285.00 |
251 | 2037/12 | $428.40 | $292.43 | $0.00 | $133.33 | $50.00 | $904.16 | $75,856.59 |
252 | 2038/01 | $430.05 | $290.78 | $0.00 | $133.33 | $50.00 | $904.16 | $75,426.55 |
253 | 2038/02 | $431.69 | $289.14 | $0.00 | $133.33 | $50.00 | $904.16 | $74,994.85 |
254 | 2038/03 | $433.35 | $287.48 | $0.00 | $133.33 | $50.00 | $904.16 | $74,561.50 |
255 | 2038/04 | $435.01 | $285.82 | $0.00 | $133.33 | $50.00 | $904.16 | $74,126.49 |
256 | 2038/05 | $436.68 | $284.15 | $0.00 | $133.33 | $50.00 | $904.16 | $73,689.81 |
257 | 2038/06 | $438.35 | $282.48 | $0.00 | $133.33 | $50.00 | $904.16 | $73,251.46 |
258 | 2038/07 | $440.03 | $280.80 | $0.00 | $133.33 | $50.00 | $904.16 | $72,811.43 |
259 | 2038/08 | $441.72 | $279.11 | $0.00 | $133.33 | $50.00 | $904.16 | $72,369.71 |
260 | 2038/09 | $443.41 | $277.42 | $0.00 | $133.33 | $50.00 | $904.16 | $71,926.30 |
261 | 2038/10 | $445.11 | $275.72 | $0.00 | $133.33 | $50.00 | $904.16 | $71,481.19 |
262 | 2038/11 | $446.82 | $274.01 | $0.00 | $133.33 | $50.00 | $904.16 | $71,034.37 |
263 | 2038/12 | $448.53 | $272.30 | $0.00 | $133.33 | $50.00 | $904.16 | $70,585.84 |
264 | 2039/01 | $450.25 | $270.58 | $0.00 | $133.33 | $50.00 | $904.16 | $70,135.59 |
265 | 2039/02 | $451.98 | $268.85 | $0.00 | $133.33 | $50.00 | $904.16 | $69,683.61 |
266 | 2039/03 | $453.71 | $267.12 | $0.00 | $133.33 | $50.00 | $904.16 | $69,229.90 |
267 | 2039/04 | $455.45 | $265.38 | $0.00 | $133.33 | $50.00 | $904.16 | $68,774.45 |
268 | 2039/05 | $457.19 | $263.64 | $0.00 | $133.33 | $50.00 | $904.16 | $68,317.26 |
269 | 2039/06 | $458.95 | $261.88 | $0.00 | $133.33 | $50.00 | $904.16 | $67,858.31 |
270 | 2039/07 | $460.71 | $260.12 | $0.00 | $133.33 | $50.00 | $904.16 | $67,397.61 |
271 | 2039/08 | $462.47 | $258.36 | $0.00 | $133.33 | $50.00 | $904.16 | $66,935.13 |
272 | 2039/09 | $464.24 | $256.58 | $0.00 | $133.33 | $50.00 | $904.16 | $66,470.89 |
273 | 2039/10 | $466.02 | $254.81 | $0.00 | $133.33 | $50.00 | $904.16 | $66,004.86 |
274 | 2039/11 | $467.81 | $253.02 | $0.00 | $133.33 | $50.00 | $904.16 | $65,537.05 |
275 | 2039/12 | $469.60 | $251.23 | $0.00 | $133.33 | $50.00 | $904.16 | $65,067.45 |
276 | 2040/01 | $471.40 | $249.43 | $0.00 | $133.33 | $50.00 | $904.16 | $64,596.04 |
277 | 2040/02 | $473.21 | $247.62 | $0.00 | $133.33 | $50.00 | $904.16 | $64,122.83 |
278 | 2040/03 | $475.03 | $245.80 | $0.00 | $133.33 | $50.00 | $904.16 | $63,647.81 |
279 | 2040/04 | $476.85 | $243.98 | $0.00 | $133.33 | $50.00 | $904.16 | $63,170.96 |
280 | 2040/05 | $478.67 | $242.16 | $0.00 | $133.33 | $50.00 | $904.16 | $62,692.29 |
281 | 2040/06 | $480.51 | $240.32 | $0.00 | $133.33 | $50.00 | $904.16 | $62,211.78 |
282 | 2040/07 | $482.35 | $238.48 | $0.00 | $133.33 | $50.00 | $904.16 | $61,729.43 |
283 | 2040/08 | $484.20 | $236.63 | $0.00 | $133.33 | $50.00 | $904.16 | $61,245.23 |
284 | 2040/09 | $486.06 | $234.77 | $0.00 | $133.33 | $50.00 | $904.16 | $60,759.17 |
285 | 2040/10 | $487.92 | $232.91 | $0.00 | $133.33 | $50.00 | $904.16 | $60,271.25 |
286 | 2040/11 | $489.79 | $231.04 | $0.00 | $133.33 | $50.00 | $904.16 | $59,781.46 |
287 | 2040/12 | $491.67 | $229.16 | $0.00 | $133.33 | $50.00 | $904.16 | $59,289.79 |
288 | 2041/01 | $493.55 | $227.28 | $0.00 | $133.33 | $50.00 | $904.16 | $58,796.24 |
289 | 2041/02 | $495.44 | $225.39 | $0.00 | $133.33 | $50.00 | $904.16 | $58,300.80 |
290 | 2041/03 | $497.34 | $223.49 | $0.00 | $133.33 | $50.00 | $904.16 | $57,803.46 |
291 | 2041/04 | $499.25 | $221.58 | $0.00 | $133.33 | $50.00 | $904.16 | $57,304.21 |
292 | 2041/05 | $501.16 | $219.67 | $0.00 | $133.33 | $50.00 | $904.16 | $56,803.04 |
293 | 2041/06 | $503.08 | $217.74 | $0.00 | $133.33 | $50.00 | $904.16 | $56,299.96 |
294 | 2041/07 | $505.01 | $215.82 | $0.00 | $133.33 | $50.00 | $904.16 | $55,794.94 |
295 | 2041/08 | $506.95 | $213.88 | $0.00 | $133.33 | $50.00 | $904.16 | $55,288.00 |
296 | 2041/09 | $508.89 | $211.94 | $0.00 | $133.33 | $50.00 | $904.16 | $54,779.10 |
297 | 2041/10 | $510.84 | $209.99 | $0.00 | $133.33 | $50.00 | $904.16 | $54,268.26 |
298 | 2041/11 | $512.80 | $208.03 | $0.00 | $133.33 | $50.00 | $904.16 | $53,755.46 |
299 | 2041/12 | $514.77 | $206.06 | $0.00 | $133.33 | $50.00 | $904.16 | $53,240.69 |
300 | 2042/01 | $516.74 | $204.09 | $0.00 | $133.33 | $50.00 | $904.16 | $52,723.95 |
301 | 2042/02 | $507.88 | $210.90 | $0.00 | $133.33 | $50.00 | $902.11 | $52,216.08 |
302 | 2042/03 | $509.91 | $208.86 | $0.00 | $133.33 | $50.00 | $902.11 | $51,706.17 |
303 | 2042/04 | $511.95 | $206.82 | $0.00 | $133.33 | $50.00 | $902.11 | $51,194.22 |
304 | 2042/05 | $514.00 | $204.78 | $0.00 | $133.33 | $50.00 | $902.11 | $50,680.22 |
305 | 2042/06 | $516.05 | $202.72 | $0.00 | $133.33 | $50.00 | $902.11 | $50,164.17 |
306 | 2042/07 | $518.12 | $200.66 | $0.00 | $133.33 | $50.00 | $902.11 | $49,646.05 |
307 | 2042/08 | $520.19 | $198.58 | $0.00 | $133.33 | $50.00 | $902.11 | $49,125.86 |
308 | 2042/09 | $522.27 | $196.50 | $0.00 | $133.33 | $50.00 | $902.11 | $48,603.59 |
309 | 2042/10 | $524.36 | $194.41 | $0.00 | $133.33 | $50.00 | $902.11 | $48,079.24 |
310 | 2042/11 | $526.46 | $192.32 | $0.00 | $133.33 | $50.00 | $902.11 | $47,552.78 |
311 | 2042/12 | $528.56 | $190.21 | $0.00 | $133.33 | $50.00 | $902.11 | $47,024.22 |
312 | 2043/01 | $530.68 | $188.10 | $0.00 | $133.33 | $50.00 | $902.11 | $46,493.54 |
313 | 2043/02 | $532.80 | $185.97 | $0.00 | $133.33 | $50.00 | $902.11 | $45,960.74 |
314 | 2043/03 | $534.93 | $183.84 | $0.00 | $133.33 | $50.00 | $902.11 | $45,425.81 |
315 | 2043/04 | $537.07 | $181.70 | $0.00 | $133.33 | $50.00 | $902.11 | $44,888.74 |
316 | 2043/05 | $539.22 | $179.55 | $0.00 | $133.33 | $50.00 | $902.11 | $44,349.52 |
317 | 2043/06 | $541.38 | $177.40 | $0.00 | $133.33 | $50.00 | $902.11 | $43,808.15 |
318 | 2043/07 | $543.54 | $175.23 | $0.00 | $133.33 | $50.00 | $902.11 | $43,264.61 |
319 | 2043/08 | $545.71 | $173.06 | $0.00 | $133.33 | $50.00 | $902.11 | $42,718.89 |
320 | 2043/09 | $547.90 | $170.88 | $0.00 | $133.33 | $50.00 | $902.11 | $42,171.00 |
321 | 2043/10 | $550.09 | $168.68 | $0.00 | $133.33 | $50.00 | $902.11 | $41,620.91 |
322 | 2043/11 | $552.29 | $166.48 | $0.00 | $133.33 | $50.00 | $902.11 | $41,068.62 |
323 | 2043/12 | $554.50 | $164.27 | $0.00 | $133.33 | $50.00 | $902.11 | $40,514.12 |
324 | 2044/01 | $556.72 | $162.06 | $0.00 | $133.33 | $50.00 | $902.11 | $39,957.40 |
325 | 2044/02 | $558.94 | $159.83 | $0.00 | $133.33 | $50.00 | $902.11 | $39,398.46 |
326 | 2044/03 | $561.18 | $157.59 | $0.00 | $133.33 | $50.00 | $902.11 | $38,837.28 |
327 | 2044/04 | $563.42 | $155.35 | $0.00 | $133.33 | $50.00 | $902.11 | $38,273.86 |
328 | 2044/05 | $565.68 | $153.10 | $0.00 | $133.33 | $50.00 | $902.11 | $37,708.18 |
329 | 2044/06 | $567.94 | $150.83 | $0.00 | $133.33 | $50.00 | $902.11 | $37,140.24 |
330 | 2044/07 | $570.21 | $148.56 | $0.00 | $133.33 | $50.00 | $902.11 | $36,570.02 |
331 | 2044/08 | $572.49 | $146.28 | $0.00 | $133.33 | $50.00 | $902.11 | $35,997.53 |
332 | 2044/09 | $574.78 | $143.99 | $0.00 | $133.33 | $50.00 | $902.11 | $35,422.75 |
333 | 2044/10 | $577.08 | $141.69 | $0.00 | $133.33 | $50.00 | $902.11 | $34,845.67 |
334 | 2044/11 | $579.39 | $139.38 | $0.00 | $133.33 | $50.00 | $902.11 | $34,266.28 |
335 | 2044/12 | $581.71 | $137.07 | $0.00 | $133.33 | $50.00 | $902.11 | $33,684.57 |
336 | 2045/01 | $584.03 | $134.74 | $0.00 | $133.33 | $50.00 | $902.11 | $33,100.53 |
337 | 2045/02 | $586.37 | $132.40 | $0.00 | $133.33 | $50.00 | $902.11 | $32,514.16 |
338 | 2045/03 | $588.72 | $130.06 | $0.00 | $133.33 | $50.00 | $902.11 | $31,925.45 |
339 | 2045/04 | $591.07 | $127.70 | $0.00 | $133.33 | $50.00 | $902.11 | $31,334.37 |
340 | 2045/05 | $593.44 | $125.34 | $0.00 | $133.33 | $50.00 | $902.11 | $30,740.94 |
341 | 2045/06 | $595.81 | $122.96 | $0.00 | $133.33 | $50.00 | $902.11 | $30,145.13 |
342 | 2045/07 | $598.19 | $120.58 | $0.00 | $133.33 | $50.00 | $902.11 | $29,546.94 |
343 | 2045/08 | $600.59 | $118.19 | $0.00 | $133.33 | $50.00 | $902.11 | $28,946.35 |
344 | 2045/09 | $602.99 | $115.79 | $0.00 | $133.33 | $50.00 | $902.11 | $28,343.36 |
345 | 2045/10 | $605.40 | $113.37 | $0.00 | $133.33 | $50.00 | $902.11 | $27,737.96 |
346 | 2045/11 | $607.82 | $110.95 | $0.00 | $133.33 | $50.00 | $902.11 | $27,130.14 |
347 | 2045/12 | $610.25 | $108.52 | $0.00 | $133.33 | $50.00 | $902.11 | $26,519.89 |
348 | 2046/01 | $612.69 | $106.08 | $0.00 | $133.33 | $50.00 | $902.11 | $25,907.20 |
349 | 2046/02 | $615.14 | $103.63 | $0.00 | $133.33 | $50.00 | $902.11 | $25,292.05 |
350 | 2046/03 | $617.60 | $101.17 | $0.00 | $133.33 | $50.00 | $902.11 | $24,674.45 |
351 | 2046/04 | $620.08 | $98.70 | $0.00 | $133.33 | $50.00 | $902.11 | $24,054.37 |
352 | 2046/05 | $622.56 | $96.22 | $0.00 | $133.33 | $50.00 | $902.11 | $23,431.82 |
353 | 2046/06 | $625.05 | $93.73 | $0.00 | $133.33 | $50.00 | $902.11 | $22,806.77 |
354 | 2046/07 | $627.55 | $91.23 | $0.00 | $133.33 | $50.00 | $902.11 | $22,179.22 |
355 | 2046/08 | $630.06 | $88.72 | $0.00 | $133.33 | $50.00 | $902.11 | $21,549.17 |
356 | 2046/09 | $632.58 | $86.20 | $0.00 | $133.33 | $50.00 | $902.11 | $20,916.59 |
357 | 2046/10 | $635.11 | $83.67 | $0.00 | $133.33 | $50.00 | $902.11 | $20,281.49 |
358 | 2046/11 | $637.65 | $81.13 | $0.00 | $133.33 | $50.00 | $902.11 | $19,643.84 |
359 | 2046/12 | $640.20 | $78.58 | $0.00 | $133.33 | $50.00 | $902.11 | $19,003.64 |
360 | 2047/01 | $642.76 | $76.01 | $0.00 | $133.33 | $50.00 | $902.11 | $18,360.88 |
361 | 2047/02 | $643.91 | $76.50 | $0.00 | $133.33 | $50.00 | $903.75 | $17,716.97 |
362 | 2047/03 | $646.60 | $73.82 | $0.00 | $133.33 | $50.00 | $903.75 | $17,070.37 |
363 | 2047/04 | $649.29 | $71.13 | $0.00 | $133.33 | $50.00 | $903.75 | $16,421.09 |
364 | 2047/05 | $651.99 | $68.42 | $0.00 | $133.33 | $50.00 | $903.75 | $15,769.09 |
365 | 2047/06 | $654.71 | $65.70 | $0.00 | $133.33 | $50.00 | $903.75 | $15,114.38 |
366 | 2047/07 | $657.44 | $62.98 | $0.00 | $133.33 | $50.00 | $903.75 | $14,456.94 |
367 | 2047/08 | $660.18 | $60.24 | $0.00 | $133.33 | $50.00 | $903.75 | $13,796.76 |
368 | 2047/09 | $662.93 | $57.49 | $0.00 | $133.33 | $50.00 | $903.75 | $13,133.83 |
369 | 2047/10 | $665.69 | $54.72 | $0.00 | $133.33 | $50.00 | $903.75 | $12,468.14 |
370 | 2047/11 | $668.47 | $51.95 | $0.00 | $133.33 | $50.00 | $903.75 | $11,799.68 |
371 | 2047/12 | $671.25 | $49.17 | $0.00 | $133.33 | $50.00 | $903.75 | $11,128.42 |
372 | 2048/01 | $674.05 | $46.37 | $0.00 | $133.33 | $50.00 | $903.75 | $10,454.38 |
373 | 2048/02 | $676.86 | $43.56 | $0.00 | $133.33 | $50.00 | $903.75 | $9,777.52 |
374 | 2048/03 | $679.68 | $40.74 | $0.00 | $133.33 | $50.00 | $903.75 | $9,097.85 |
375 | 2048/04 | $682.51 | $37.91 | $0.00 | $133.33 | $50.00 | $903.75 | $8,415.34 |
376 | 2048/05 | $685.35 | $35.06 | $0.00 | $133.33 | $50.00 | $903.75 | $7,729.99 |
377 | 2048/06 | $688.21 | $32.21 | $0.00 | $133.33 | $50.00 | $903.75 | $7,041.78 |
378 | 2048/07 | $691.08 | $29.34 | $0.00 | $133.33 | $50.00 | $903.75 | $6,350.70 |
379 | 2048/08 | $693.95 | $26.46 | $0.00 | $133.33 | $50.00 | $903.75 | $5,656.75 |
380 | 2048/09 | $696.85 | $23.57 | $0.00 | $133.33 | $50.00 | $903.75 | $4,959.90 |
381 | 2048/10 | $699.75 | $20.67 | $0.00 | $133.33 | $50.00 | $903.75 | $4,260.15 |
382 | 2048/11 | $702.67 | $17.75 | $0.00 | $133.33 | $50.00 | $903.75 | $3,557.49 |
383 | 2048/12 | $705.59 | $14.82 | $0.00 | $133.33 | $50.00 | $903.75 | $2,851.89 |
384 | 2049/01 | $708.53 | $11.88 | $0.00 | $133.33 | $50.00 | $903.75 | $2,143.36 |
385 | 2049/02 | $711.49 | $8.93 | $0.00 | $133.33 | $50.00 | $903.75 | $1,431.88 |
386 | 2049/03 | $714.45 | $5.97 | $0.00 | $133.33 | $50.00 | $903.75 | $717.43 |
387 | 2049/04 | $717.43 | $2.99 | $0.00 | $133.33 | $50.00 | $903.75 | $0.00 |
Totals | $155,000.00 | $123,962.65 | $6,587.50 | $51,600.00 | $19,350.00 | $356,500.15 |
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.