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 $95,000.00 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. ~$570.71.
Instead of closing on 2045/08, as a result of the changes in interest rate, your mortgage will close on 2047/10 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 | 2015/08 | $141.83 | $300.83 | $39.58 | $79.17 | $50.00 | $611.41 | $94,858.17 |
2 | 2015/09 | $142.28 | $300.38 | $39.58 | $79.17 | $50.00 | $611.41 | $94,715.90 |
3 | 2015/10 | $142.73 | $299.93 | $39.58 | $79.17 | $50.00 | $611.41 | $94,573.17 |
4 | 2015/11 | $143.18 | $299.48 | $39.58 | $79.17 | $50.00 | $611.41 | $94,430.00 |
5 | 2015/12 | $143.63 | $299.03 | $39.58 | $79.17 | $50.00 | $611.41 | $94,286.36 |
6 | 2016/01 | $144.09 | $298.57 | $39.58 | $79.17 | $50.00 | $611.41 | $94,142.28 |
7 | 2016/02 | $144.54 | $298.12 | $39.58 | $79.17 | $50.00 | $611.41 | $93,997.74 |
8 | 2016/03 | $145.00 | $297.66 | $39.58 | $79.17 | $50.00 | $611.41 | $93,852.74 |
9 | 2016/04 | $145.46 | $297.20 | $39.58 | $79.17 | $50.00 | $611.41 | $93,707.28 |
10 | 2016/05 | $145.92 | $296.74 | $39.58 | $79.17 | $50.00 | $611.41 | $93,561.36 |
11 | 2016/06 | $146.38 | $296.28 | $39.58 | $79.17 | $50.00 | $611.41 | $93,414.97 |
12 | 2016/07 | $146.85 | $295.81 | $39.58 | $79.17 | $50.00 | $611.41 | $93,268.13 |
13 | 2016/08 | $147.31 | $295.35 | $39.58 | $79.17 | $50.00 | $611.41 | $93,120.82 |
14 | 2016/09 | $147.78 | $294.88 | $39.58 | $79.17 | $50.00 | $611.41 | $92,973.04 |
15 | 2016/10 | $148.24 | $294.41 | $39.58 | $79.17 | $50.00 | $611.41 | $92,824.80 |
16 | 2016/11 | $148.71 | $293.95 | $39.58 | $79.17 | $50.00 | $611.41 | $92,676.08 |
17 | 2016/12 | $149.19 | $293.47 | $39.58 | $79.17 | $50.00 | $611.41 | $92,526.90 |
18 | 2017/01 | $149.66 | $293.00 | $39.58 | $79.17 | $50.00 | $611.41 | $92,377.24 |
19 | 2017/02 | $150.13 | $292.53 | $39.58 | $79.17 | $50.00 | $611.41 | $92,227.11 |
20 | 2017/03 | $150.61 | $292.05 | $39.58 | $79.17 | $50.00 | $611.41 | $92,076.50 |
21 | 2017/04 | $151.08 | $291.58 | $39.58 | $79.17 | $50.00 | $611.41 | $91,925.42 |
22 | 2017/05 | $151.56 | $291.10 | $39.58 | $79.17 | $50.00 | $611.41 | $91,773.86 |
23 | 2017/06 | $152.04 | $290.62 | $39.58 | $79.17 | $50.00 | $611.41 | $91,621.81 |
24 | 2017/07 | $152.52 | $290.14 | $39.58 | $79.17 | $50.00 | $611.41 | $91,469.29 |
25 | 2017/08 | $153.01 | $289.65 | $39.58 | $79.17 | $50.00 | $611.41 | $91,316.28 |
26 | 2017/09 | $153.49 | $289.17 | $39.58 | $79.17 | $50.00 | $611.41 | $91,162.79 |
27 | 2017/10 | $153.98 | $288.68 | $39.58 | $79.17 | $50.00 | $611.41 | $91,008.81 |
28 | 2017/11 | $154.46 | $288.19 | $39.58 | $79.17 | $50.00 | $611.41 | $90,854.35 |
29 | 2017/12 | $154.95 | $287.71 | $39.58 | $79.17 | $50.00 | $611.41 | $90,699.40 |
30 | 2018/01 | $155.44 | $287.21 | $39.58 | $79.17 | $50.00 | $611.41 | $90,543.95 |
31 | 2018/02 | $155.94 | $286.72 | $39.58 | $79.17 | $50.00 | $611.41 | $90,388.01 |
32 | 2018/03 | $156.43 | $286.23 | $39.58 | $79.17 | $50.00 | $611.41 | $90,231.58 |
33 | 2018/04 | $156.93 | $285.73 | $39.58 | $79.17 | $50.00 | $611.41 | $90,074.66 |
34 | 2018/05 | $157.42 | $285.24 | $39.58 | $79.17 | $50.00 | $611.41 | $89,917.23 |
35 | 2018/06 | $157.92 | $284.74 | $39.58 | $79.17 | $50.00 | $611.41 | $89,759.31 |
36 | 2018/07 | $158.42 | $284.24 | $39.58 | $79.17 | $50.00 | $611.41 | $89,600.89 |
37 | 2018/08 | $158.92 | $283.74 | $39.58 | $79.17 | $50.00 | $611.41 | $89,441.97 |
38 | 2018/09 | $159.43 | $283.23 | $39.58 | $79.17 | $50.00 | $611.41 | $89,282.54 |
39 | 2018/10 | $159.93 | $282.73 | $39.58 | $79.17 | $50.00 | $611.41 | $89,122.61 |
40 | 2018/11 | $160.44 | $282.22 | $39.58 | $79.17 | $50.00 | $611.41 | $88,962.17 |
41 | 2018/12 | $160.95 | $281.71 | $39.58 | $79.17 | $50.00 | $611.41 | $88,801.22 |
42 | 2019/01 | $161.46 | $281.20 | $39.58 | $79.17 | $50.00 | $611.41 | $88,639.77 |
43 | 2019/02 | $161.97 | $280.69 | $39.58 | $79.17 | $50.00 | $611.41 | $88,477.80 |
44 | 2019/03 | $162.48 | $280.18 | $39.58 | $79.17 | $50.00 | $611.41 | $88,315.32 |
45 | 2019/04 | $162.99 | $279.67 | $39.58 | $79.17 | $50.00 | $611.41 | $88,152.33 |
46 | 2019/05 | $163.51 | $279.15 | $39.58 | $79.17 | $50.00 | $611.41 | $87,988.82 |
47 | 2019/06 | $164.03 | $278.63 | $39.58 | $79.17 | $50.00 | $611.41 | $87,824.79 |
48 | 2019/07 | $164.55 | $278.11 | $39.58 | $79.17 | $50.00 | $611.41 | $87,660.24 |
49 | 2019/08 | $165.07 | $277.59 | $39.58 | $79.17 | $50.00 | $611.41 | $87,495.17 |
50 | 2019/09 | $165.59 | $277.07 | $39.58 | $79.17 | $50.00 | $611.41 | $87,329.58 |
51 | 2019/10 | $166.12 | $276.54 | $39.58 | $79.17 | $50.00 | $611.41 | $87,163.47 |
52 | 2019/11 | $166.64 | $276.02 | $39.58 | $79.17 | $50.00 | $611.41 | $86,996.82 |
53 | 2019/12 | $167.17 | $275.49 | $39.58 | $79.17 | $50.00 | $611.41 | $86,829.65 |
54 | 2020/01 | $167.70 | $274.96 | $39.58 | $79.17 | $50.00 | $611.41 | $86,661.96 |
55 | 2020/02 | $168.23 | $274.43 | $39.58 | $79.17 | $50.00 | $611.41 | $86,493.73 |
56 | 2020/03 | $168.76 | $273.90 | $39.58 | $79.17 | $50.00 | $611.41 | $86,324.96 |
57 | 2020/04 | $169.30 | $273.36 | $39.58 | $79.17 | $50.00 | $611.41 | $86,155.67 |
58 | 2020/05 | $169.83 | $272.83 | $39.58 | $79.17 | $50.00 | $611.41 | $85,985.83 |
59 | 2020/06 | $170.37 | $272.29 | $39.58 | $79.17 | $50.00 | $611.41 | $85,815.46 |
60 | 2020/07 | $170.91 | $271.75 | $39.58 | $79.17 | $50.00 | $611.41 | $85,644.55 |
61 | 2020/08 | $156.49 | $285.48 | $39.58 | $79.17 | $50.00 | $610.72 | $85,488.07 |
62 | 2020/09 | $157.01 | $284.96 | $39.58 | $79.17 | $50.00 | $610.72 | $85,331.06 |
63 | 2020/10 | $157.53 | $284.44 | $39.58 | $79.17 | $50.00 | $610.72 | $85,173.53 |
64 | 2020/11 | $158.06 | $283.91 | $39.58 | $79.17 | $50.00 | $610.72 | $85,015.47 |
65 | 2020/12 | $158.58 | $283.38 | $39.58 | $79.17 | $50.00 | $610.72 | $84,856.89 |
66 | 2021/01 | $159.11 | $282.86 | $39.58 | $79.17 | $50.00 | $610.72 | $84,697.78 |
67 | 2021/02 | $159.64 | $282.33 | $39.58 | $79.17 | $50.00 | $610.72 | $84,538.13 |
68 | 2021/03 | $160.17 | $281.79 | $39.58 | $79.17 | $50.00 | $610.72 | $84,377.96 |
69 | 2021/04 | $160.71 | $281.26 | $39.58 | $79.17 | $50.00 | $610.72 | $84,217.25 |
70 | 2021/05 | $161.24 | $280.72 | $39.58 | $79.17 | $50.00 | $610.72 | $84,056.01 |
71 | 2021/06 | $161.78 | $280.19 | $39.58 | $79.17 | $50.00 | $610.72 | $83,894.23 |
72 | 2021/07 | $162.32 | $279.65 | $39.58 | $79.17 | $50.00 | $610.72 | $83,731.91 |
73 | 2021/08 | $162.86 | $279.11 | $39.58 | $79.17 | $50.00 | $610.72 | $83,569.05 |
74 | 2021/09 | $163.40 | $278.56 | $39.58 | $79.17 | $50.00 | $610.72 | $83,405.64 |
75 | 2021/10 | $163.95 | $278.02 | $39.58 | $79.17 | $50.00 | $610.72 | $83,241.69 |
76 | 2021/11 | $164.50 | $277.47 | $39.58 | $79.17 | $50.00 | $610.72 | $83,077.20 |
77 | 2021/12 | $165.04 | $276.92 | $39.58 | $79.17 | $50.00 | $610.72 | $82,912.15 |
78 | 2022/01 | $165.59 | $276.37 | $39.58 | $79.17 | $50.00 | $610.72 | $82,746.56 |
79 | 2022/02 | $166.15 | $275.82 | $39.58 | $79.17 | $50.00 | $610.72 | $82,580.41 |
80 | 2022/03 | $166.70 | $275.27 | $39.58 | $79.17 | $50.00 | $610.72 | $82,413.71 |
81 | 2022/04 | $167.26 | $274.71 | $39.58 | $79.17 | $50.00 | $610.72 | $82,246.46 |
82 | 2022/05 | $167.81 | $274.15 | $39.58 | $79.17 | $50.00 | $610.72 | $82,078.64 |
83 | 2022/06 | $168.37 | $273.60 | $39.58 | $79.17 | $50.00 | $610.72 | $81,910.27 |
84 | 2022/07 | $168.93 | $273.03 | $39.58 | $79.17 | $50.00 | $610.72 | $81,741.34 |
85 | 2022/08 | $169.50 | $272.47 | $39.58 | $79.17 | $50.00 | $610.72 | $81,571.84 |
86 | 2022/09 | $170.06 | $271.91 | $39.58 | $79.17 | $50.00 | $610.72 | $81,401.78 |
87 | 2022/10 | $170.63 | $271.34 | $39.58 | $79.17 | $50.00 | $610.72 | $81,231.15 |
88 | 2022/11 | $171.20 | $270.77 | $39.58 | $79.17 | $50.00 | $610.72 | $81,059.95 |
89 | 2022/12 | $171.77 | $270.20 | $39.58 | $79.17 | $50.00 | $610.72 | $80,888.19 |
90 | 2023/01 | $172.34 | $269.63 | $39.58 | $79.17 | $50.00 | $610.72 | $80,715.85 |
91 | 2023/02 | $172.92 | $269.05 | $39.58 | $79.17 | $50.00 | $610.72 | $80,542.93 |
92 | 2023/03 | $173.49 | $268.48 | $39.58 | $79.17 | $50.00 | $610.72 | $80,369.44 |
93 | 2023/04 | $174.07 | $267.90 | $39.58 | $79.17 | $50.00 | $610.72 | $80,195.37 |
94 | 2023/05 | $174.65 | $267.32 | $39.58 | $79.17 | $50.00 | $610.72 | $80,020.72 |
95 | 2023/06 | $175.23 | $266.74 | $39.58 | $79.17 | $50.00 | $610.72 | $79,845.49 |
96 | 2023/07 | $175.82 | $266.15 | $39.58 | $79.17 | $50.00 | $610.72 | $79,669.67 |
97 | 2023/08 | $176.40 | $265.57 | $39.58 | $79.17 | $50.00 | $610.72 | $79,493.27 |
98 | 2023/09 | $176.99 | $264.98 | $39.58 | $79.17 | $50.00 | $610.72 | $79,316.28 |
99 | 2023/10 | $177.58 | $264.39 | $39.58 | $79.17 | $50.00 | $610.72 | $79,138.70 |
100 | 2023/11 | $178.17 | $263.80 | $39.58 | $79.17 | $50.00 | $610.72 | $78,960.53 |
101 | 2023/12 | $178.77 | $263.20 | $39.58 | $79.17 | $50.00 | $610.72 | $78,781.76 |
102 | 2024/01 | $179.36 | $262.61 | $39.58 | $79.17 | $50.00 | $610.72 | $78,602.40 |
103 | 2024/02 | $179.96 | $262.01 | $39.58 | $79.17 | $50.00 | $610.72 | $78,422.44 |
104 | 2024/03 | $180.56 | $261.41 | $39.58 | $79.17 | $50.00 | $610.72 | $78,241.88 |
105 | 2024/04 | $181.16 | $260.81 | $39.58 | $79.17 | $50.00 | $610.72 | $78,060.72 |
106 | 2024/05 | $181.77 | $260.20 | $39.58 | $79.17 | $50.00 | $610.72 | $77,878.95 |
107 | 2024/06 | $182.37 | $259.60 | $39.58 | $79.17 | $50.00 | $610.72 | $77,696.58 |
108 | 2024/07 | $182.98 | $258.99 | $39.58 | $79.17 | $50.00 | $610.72 | $77,513.60 |
109 | 2024/08 | $183.59 | $258.38 | $39.58 | $79.17 | $50.00 | $610.72 | $77,330.01 |
110 | 2024/09 | $184.20 | $257.77 | $39.58 | $79.17 | $50.00 | $610.72 | $77,145.81 |
111 | 2024/10 | $184.82 | $257.15 | $39.58 | $79.17 | $50.00 | $610.72 | $76,961.00 |
112 | 2024/11 | $185.43 | $256.54 | $39.58 | $79.17 | $50.00 | $610.72 | $76,775.56 |
113 | 2024/12 | $186.05 | $255.92 | $39.58 | $79.17 | $50.00 | $610.72 | $76,589.51 |
114 | 2025/01 | $186.67 | $255.30 | $39.58 | $79.17 | $50.00 | $610.72 | $76,402.85 |
115 | 2025/02 | $187.29 | $254.68 | $39.58 | $79.17 | $50.00 | $610.72 | $76,215.55 |
116 | 2025/03 | $187.92 | $254.05 | $39.58 | $79.17 | $50.00 | $610.72 | $76,027.64 |
117 | 2025/04 | $188.54 | $253.43 | $0.00 | $79.17 | $50.00 | $571.13 | $75,839.09 |
118 | 2025/05 | $189.17 | $252.80 | $0.00 | $79.17 | $50.00 | $571.13 | $75,649.92 |
119 | 2025/06 | $189.80 | $252.17 | $0.00 | $79.17 | $50.00 | $571.13 | $75,460.12 |
120 | 2025/07 | $190.43 | $251.53 | $0.00 | $79.17 | $50.00 | $571.13 | $75,269.69 |
121 | 2025/08 | $179.00 | $263.44 | $0.00 | $79.17 | $50.00 | $571.61 | $75,090.69 |
122 | 2025/09 | $179.63 | $262.82 | $0.00 | $79.17 | $50.00 | $571.61 | $74,911.06 |
123 | 2025/10 | $180.26 | $262.19 | $0.00 | $79.17 | $50.00 | $571.61 | $74,730.80 |
124 | 2025/11 | $180.89 | $261.56 | $0.00 | $79.17 | $50.00 | $571.61 | $74,549.91 |
125 | 2025/12 | $181.52 | $260.92 | $0.00 | $79.17 | $50.00 | $571.61 | $74,368.39 |
126 | 2026/01 | $182.16 | $260.29 | $0.00 | $79.17 | $50.00 | $571.61 | $74,186.23 |
127 | 2026/02 | $182.80 | $259.65 | $0.00 | $79.17 | $50.00 | $571.61 | $74,003.43 |
128 | 2026/03 | $183.44 | $259.01 | $0.00 | $79.17 | $50.00 | $571.61 | $73,820.00 |
129 | 2026/04 | $184.08 | $258.37 | $0.00 | $79.17 | $50.00 | $571.61 | $73,635.92 |
130 | 2026/05 | $184.72 | $257.73 | $0.00 | $79.17 | $50.00 | $571.61 | $73,451.20 |
131 | 2026/06 | $185.37 | $257.08 | $0.00 | $79.17 | $50.00 | $571.61 | $73,265.83 |
132 | 2026/07 | $186.02 | $256.43 | $0.00 | $79.17 | $50.00 | $571.61 | $73,079.81 |
133 | 2026/08 | $186.67 | $255.78 | $0.00 | $79.17 | $50.00 | $571.61 | $72,893.15 |
134 | 2026/09 | $187.32 | $255.13 | $0.00 | $79.17 | $50.00 | $571.61 | $72,705.83 |
135 | 2026/10 | $187.98 | $254.47 | $0.00 | $79.17 | $50.00 | $571.61 | $72,517.85 |
136 | 2026/11 | $188.63 | $253.81 | $0.00 | $79.17 | $50.00 | $571.61 | $72,329.21 |
137 | 2026/12 | $189.29 | $253.15 | $0.00 | $79.17 | $50.00 | $571.61 | $72,139.92 |
138 | 2027/01 | $189.96 | $252.49 | $0.00 | $79.17 | $50.00 | $571.61 | $71,949.96 |
139 | 2027/02 | $190.62 | $251.82 | $0.00 | $79.17 | $50.00 | $571.61 | $71,759.34 |
140 | 2027/03 | $191.29 | $251.16 | $0.00 | $79.17 | $50.00 | $571.61 | $71,568.05 |
141 | 2027/04 | $191.96 | $250.49 | $0.00 | $79.17 | $50.00 | $571.61 | $71,376.09 |
142 | 2027/05 | $192.63 | $249.82 | $0.00 | $79.17 | $50.00 | $571.61 | $71,183.46 |
143 | 2027/06 | $193.30 | $249.14 | $0.00 | $79.17 | $50.00 | $571.61 | $70,990.16 |
144 | 2027/07 | $193.98 | $248.47 | $0.00 | $79.17 | $50.00 | $571.61 | $70,796.17 |
145 | 2027/08 | $194.66 | $247.79 | $0.00 | $79.17 | $50.00 | $571.61 | $70,601.51 |
146 | 2027/09 | $195.34 | $247.11 | $0.00 | $79.17 | $50.00 | $571.61 | $70,406.17 |
147 | 2027/10 | $196.03 | $246.42 | $0.00 | $79.17 | $50.00 | $571.61 | $70,210.15 |
148 | 2027/11 | $196.71 | $245.74 | $0.00 | $79.17 | $50.00 | $571.61 | $70,013.43 |
149 | 2027/12 | $197.40 | $245.05 | $0.00 | $79.17 | $50.00 | $571.61 | $69,816.03 |
150 | 2028/01 | $198.09 | $244.36 | $0.00 | $79.17 | $50.00 | $571.61 | $69,617.94 |
151 | 2028/02 | $198.78 | $243.66 | $0.00 | $79.17 | $50.00 | $571.61 | $69,419.16 |
152 | 2028/03 | $199.48 | $242.97 | $0.00 | $79.17 | $50.00 | $571.61 | $69,219.68 |
153 | 2028/04 | $200.18 | $242.27 | $0.00 | $79.17 | $50.00 | $571.61 | $69,019.50 |
154 | 2028/05 | $200.88 | $241.57 | $0.00 | $79.17 | $50.00 | $571.61 | $68,818.62 |
155 | 2028/06 | $201.58 | $240.87 | $0.00 | $79.17 | $50.00 | $571.61 | $68,617.04 |
156 | 2028/07 | $202.29 | $240.16 | $0.00 | $79.17 | $50.00 | $571.61 | $68,414.75 |
157 | 2028/08 | $203.00 | $239.45 | $0.00 | $79.17 | $50.00 | $571.61 | $68,211.76 |
158 | 2028/09 | $203.71 | $238.74 | $0.00 | $79.17 | $50.00 | $571.61 | $68,008.05 |
159 | 2028/10 | $204.42 | $238.03 | $0.00 | $79.17 | $50.00 | $571.61 | $67,803.63 |
160 | 2028/11 | $205.13 | $237.31 | $0.00 | $79.17 | $50.00 | $571.61 | $67,598.50 |
161 | 2028/12 | $205.85 | $236.59 | $0.00 | $79.17 | $50.00 | $571.61 | $67,392.65 |
162 | 2029/01 | $206.57 | $235.87 | $0.00 | $79.17 | $50.00 | $571.61 | $67,186.07 |
163 | 2029/02 | $207.30 | $235.15 | $0.00 | $79.17 | $50.00 | $571.61 | $66,978.78 |
164 | 2029/03 | $208.02 | $234.43 | $0.00 | $79.17 | $50.00 | $571.61 | $66,770.76 |
165 | 2029/04 | $208.75 | $233.70 | $0.00 | $79.17 | $50.00 | $571.61 | $66,562.01 |
166 | 2029/05 | $209.48 | $232.97 | $0.00 | $79.17 | $50.00 | $571.61 | $66,352.53 |
167 | 2029/06 | $210.21 | $232.23 | $0.00 | $79.17 | $50.00 | $571.61 | $66,142.31 |
168 | 2029/07 | $210.95 | $231.50 | $0.00 | $79.17 | $50.00 | $571.61 | $65,931.36 |
169 | 2029/08 | $211.69 | $230.76 | $0.00 | $79.17 | $50.00 | $571.61 | $65,719.68 |
170 | 2029/09 | $212.43 | $230.02 | $0.00 | $79.17 | $50.00 | $571.61 | $65,507.25 |
171 | 2029/10 | $213.17 | $229.28 | $0.00 | $79.17 | $50.00 | $571.61 | $65,294.08 |
172 | 2029/11 | $213.92 | $228.53 | $0.00 | $79.17 | $50.00 | $571.61 | $65,080.16 |
173 | 2029/12 | $214.67 | $227.78 | $0.00 | $79.17 | $50.00 | $571.61 | $64,865.49 |
174 | 2030/01 | $215.42 | $227.03 | $0.00 | $79.17 | $50.00 | $571.61 | $64,650.07 |
175 | 2030/02 | $216.17 | $226.28 | $0.00 | $79.17 | $50.00 | $571.61 | $64,433.90 |
176 | 2030/03 | $216.93 | $225.52 | $0.00 | $79.17 | $50.00 | $571.61 | $64,216.97 |
177 | 2030/04 | $217.69 | $224.76 | $0.00 | $79.17 | $50.00 | $571.61 | $63,999.29 |
178 | 2030/05 | $218.45 | $224.00 | $0.00 | $79.17 | $50.00 | $571.61 | $63,780.84 |
179 | 2030/06 | $219.21 | $223.23 | $0.00 | $79.17 | $50.00 | $571.61 | $63,561.62 |
180 | 2030/07 | $219.98 | $222.47 | $0.00 | $79.17 | $50.00 | $571.61 | $63,341.64 |
181 | 2030/08 | $209.26 | $232.25 | $0.00 | $79.17 | $50.00 | $570.68 | $63,132.38 |
182 | 2030/09 | $210.03 | $231.49 | $0.00 | $79.17 | $50.00 | $570.68 | $62,922.36 |
183 | 2030/10 | $210.80 | $230.72 | $0.00 | $79.17 | $50.00 | $570.68 | $62,711.56 |
184 | 2030/11 | $211.57 | $229.94 | $0.00 | $79.17 | $50.00 | $570.68 | $62,499.99 |
185 | 2030/12 | $212.34 | $229.17 | $0.00 | $79.17 | $50.00 | $570.68 | $62,287.65 |
186 | 2031/01 | $213.12 | $228.39 | $0.00 | $79.17 | $50.00 | $570.68 | $62,074.52 |
187 | 2031/02 | $213.91 | $227.61 | $0.00 | $79.17 | $50.00 | $570.68 | $61,860.62 |
188 | 2031/03 | $214.69 | $226.82 | $0.00 | $79.17 | $50.00 | $570.68 | $61,645.93 |
189 | 2031/04 | $215.48 | $226.04 | $0.00 | $79.17 | $50.00 | $570.68 | $61,430.45 |
190 | 2031/05 | $216.27 | $225.24 | $0.00 | $79.17 | $50.00 | $570.68 | $61,214.19 |
191 | 2031/06 | $217.06 | $224.45 | $0.00 | $79.17 | $50.00 | $570.68 | $60,997.13 |
192 | 2031/07 | $217.86 | $223.66 | $0.00 | $79.17 | $50.00 | $570.68 | $60,779.27 |
193 | 2031/08 | $218.65 | $222.86 | $0.00 | $79.17 | $50.00 | $570.68 | $60,560.62 |
194 | 2031/09 | $219.46 | $222.06 | $0.00 | $79.17 | $50.00 | $570.68 | $60,341.16 |
195 | 2031/10 | $220.26 | $221.25 | $0.00 | $79.17 | $50.00 | $570.68 | $60,120.90 |
196 | 2031/11 | $221.07 | $220.44 | $0.00 | $79.17 | $50.00 | $570.68 | $59,899.83 |
197 | 2031/12 | $221.88 | $219.63 | $0.00 | $79.17 | $50.00 | $570.68 | $59,677.95 |
198 | 2032/01 | $222.69 | $218.82 | $0.00 | $79.17 | $50.00 | $570.68 | $59,455.26 |
199 | 2032/02 | $223.51 | $218.00 | $0.00 | $79.17 | $50.00 | $570.68 | $59,231.75 |
200 | 2032/03 | $224.33 | $217.18 | $0.00 | $79.17 | $50.00 | $570.68 | $59,007.42 |
201 | 2032/04 | $225.15 | $216.36 | $0.00 | $79.17 | $50.00 | $570.68 | $58,782.27 |
202 | 2032/05 | $225.98 | $215.53 | $0.00 | $79.17 | $50.00 | $570.68 | $58,556.29 |
203 | 2032/06 | $226.81 | $214.71 | $0.00 | $79.17 | $50.00 | $570.68 | $58,329.49 |
204 | 2032/07 | $227.64 | $213.87 | $0.00 | $79.17 | $50.00 | $570.68 | $58,101.85 |
205 | 2032/08 | $228.47 | $213.04 | $0.00 | $79.17 | $50.00 | $570.68 | $57,873.38 |
206 | 2032/09 | $229.31 | $212.20 | $0.00 | $79.17 | $50.00 | $570.68 | $57,644.07 |
207 | 2032/10 | $230.15 | $211.36 | $0.00 | $79.17 | $50.00 | $570.68 | $57,413.92 |
208 | 2032/11 | $230.99 | $210.52 | $0.00 | $79.17 | $50.00 | $570.68 | $57,182.93 |
209 | 2032/12 | $231.84 | $209.67 | $0.00 | $79.17 | $50.00 | $570.68 | $56,951.09 |
210 | 2033/01 | $232.69 | $208.82 | $0.00 | $79.17 | $50.00 | $570.68 | $56,718.40 |
211 | 2033/02 | $233.54 | $207.97 | $0.00 | $79.17 | $50.00 | $570.68 | $56,484.85 |
212 | 2033/03 | $234.40 | $207.11 | $0.00 | $79.17 | $50.00 | $570.68 | $56,250.45 |
213 | 2033/04 | $235.26 | $206.25 | $0.00 | $79.17 | $50.00 | $570.68 | $56,015.19 |
214 | 2033/05 | $236.12 | $205.39 | $0.00 | $79.17 | $50.00 | $570.68 | $55,779.07 |
215 | 2033/06 | $236.99 | $204.52 | $0.00 | $79.17 | $50.00 | $570.68 | $55,542.08 |
216 | 2033/07 | $237.86 | $203.65 | $0.00 | $79.17 | $50.00 | $570.68 | $55,304.22 |
217 | 2033/08 | $238.73 | $202.78 | $0.00 | $79.17 | $50.00 | $570.68 | $55,065.49 |
218 | 2033/09 | $239.60 | $201.91 | $0.00 | $79.17 | $50.00 | $570.68 | $54,825.89 |
219 | 2033/10 | $240.48 | $201.03 | $0.00 | $79.17 | $50.00 | $570.68 | $54,585.41 |
220 | 2033/11 | $241.37 | $200.15 | $0.00 | $79.17 | $50.00 | $570.68 | $54,344.04 |
221 | 2033/12 | $242.25 | $199.26 | $0.00 | $79.17 | $50.00 | $570.68 | $54,101.79 |
222 | 2034/01 | $243.14 | $198.37 | $0.00 | $79.17 | $50.00 | $570.68 | $53,858.65 |
223 | 2034/02 | $244.03 | $197.48 | $0.00 | $79.17 | $50.00 | $570.68 | $53,614.62 |
224 | 2034/03 | $244.92 | $196.59 | $0.00 | $79.17 | $50.00 | $570.68 | $53,369.70 |
225 | 2034/04 | $245.82 | $195.69 | $0.00 | $79.17 | $50.00 | $570.68 | $53,123.88 |
226 | 2034/05 | $246.72 | $194.79 | $0.00 | $79.17 | $50.00 | $570.68 | $52,877.15 |
227 | 2034/06 | $247.63 | $193.88 | $0.00 | $79.17 | $50.00 | $570.68 | $52,629.52 |
228 | 2034/07 | $248.54 | $192.97 | $0.00 | $79.17 | $50.00 | $570.68 | $52,380.99 |
229 | 2034/08 | $249.45 | $192.06 | $0.00 | $79.17 | $50.00 | $570.68 | $52,131.54 |
230 | 2034/09 | $250.36 | $191.15 | $0.00 | $79.17 | $50.00 | $570.68 | $51,881.18 |
231 | 2034/10 | $251.28 | $190.23 | $0.00 | $79.17 | $50.00 | $570.68 | $51,629.89 |
232 | 2034/11 | $252.20 | $189.31 | $0.00 | $79.17 | $50.00 | $570.68 | $51,377.69 |
233 | 2034/12 | $253.13 | $188.38 | $0.00 | $79.17 | $50.00 | $570.68 | $51,124.57 |
234 | 2035/01 | $254.05 | $187.46 | $0.00 | $79.17 | $50.00 | $570.68 | $50,870.51 |
235 | 2035/02 | $254.99 | $186.53 | $0.00 | $79.17 | $50.00 | $570.68 | $50,615.52 |
236 | 2035/03 | $255.92 | $185.59 | $0.00 | $79.17 | $50.00 | $570.68 | $50,359.60 |
237 | 2035/04 | $256.86 | $184.65 | $0.00 | $79.17 | $50.00 | $570.68 | $50,102.74 |
238 | 2035/05 | $257.80 | $183.71 | $0.00 | $79.17 | $50.00 | $570.68 | $49,844.94 |
239 | 2035/06 | $258.75 | $182.76 | $0.00 | $79.17 | $50.00 | $570.68 | $49,586.20 |
240 | 2035/07 | $259.70 | $181.82 | $0.00 | $79.17 | $50.00 | $570.68 | $49,326.50 |
241 | 2035/08 | $252.71 | $189.08 | $0.00 | $79.17 | $50.00 | $570.97 | $49,073.79 |
242 | 2035/09 | $253.68 | $188.12 | $0.00 | $79.17 | $50.00 | $570.97 | $48,820.10 |
243 | 2035/10 | $254.66 | $187.14 | $0.00 | $79.17 | $50.00 | $570.97 | $48,565.45 |
244 | 2035/11 | $255.63 | $186.17 | $0.00 | $79.17 | $50.00 | $570.97 | $48,309.82 |
245 | 2035/12 | $256.61 | $185.19 | $0.00 | $79.17 | $50.00 | $570.97 | $48,053.21 |
246 | 2036/01 | $257.59 | $184.20 | $0.00 | $79.17 | $50.00 | $570.97 | $47,795.61 |
247 | 2036/02 | $258.58 | $183.22 | $0.00 | $79.17 | $50.00 | $570.97 | $47,537.03 |
248 | 2036/03 | $259.57 | $182.23 | $0.00 | $79.17 | $50.00 | $570.97 | $47,277.46 |
249 | 2036/04 | $260.57 | $181.23 | $0.00 | $79.17 | $50.00 | $570.97 | $47,016.89 |
250 | 2036/05 | $261.57 | $180.23 | $0.00 | $79.17 | $50.00 | $570.97 | $46,755.32 |
251 | 2036/06 | $262.57 | $179.23 | $0.00 | $79.17 | $50.00 | $570.97 | $46,492.75 |
252 | 2036/07 | $263.58 | $178.22 | $0.00 | $79.17 | $50.00 | $570.97 | $46,229.17 |
253 | 2036/08 | $264.59 | $177.21 | $0.00 | $79.17 | $50.00 | $570.97 | $45,964.59 |
254 | 2036/09 | $265.60 | $176.20 | $0.00 | $79.17 | $50.00 | $570.97 | $45,698.98 |
255 | 2036/10 | $266.62 | $175.18 | $0.00 | $79.17 | $50.00 | $570.97 | $45,432.37 |
256 | 2036/11 | $267.64 | $174.16 | $0.00 | $79.17 | $50.00 | $570.97 | $45,164.72 |
257 | 2036/12 | $268.67 | $173.13 | $0.00 | $79.17 | $50.00 | $570.97 | $44,896.06 |
258 | 2037/01 | $269.70 | $172.10 | $0.00 | $79.17 | $50.00 | $570.97 | $44,626.36 |
259 | 2037/02 | $270.73 | $171.07 | $0.00 | $79.17 | $50.00 | $570.97 | $44,355.63 |
260 | 2037/03 | $271.77 | $170.03 | $0.00 | $79.17 | $50.00 | $570.97 | $44,083.86 |
261 | 2037/04 | $272.81 | $168.99 | $0.00 | $79.17 | $50.00 | $570.97 | $43,811.05 |
262 | 2037/05 | $273.86 | $167.94 | $0.00 | $79.17 | $50.00 | $570.97 | $43,537.19 |
263 | 2037/06 | $274.91 | $166.89 | $0.00 | $79.17 | $50.00 | $570.97 | $43,262.29 |
264 | 2037/07 | $275.96 | $165.84 | $0.00 | $79.17 | $50.00 | $570.97 | $42,986.33 |
265 | 2037/08 | $277.02 | $164.78 | $0.00 | $79.17 | $50.00 | $570.97 | $42,709.31 |
266 | 2037/09 | $278.08 | $163.72 | $0.00 | $79.17 | $50.00 | $570.97 | $42,431.23 |
267 | 2037/10 | $279.15 | $162.65 | $0.00 | $79.17 | $50.00 | $570.97 | $42,152.08 |
268 | 2037/11 | $280.22 | $161.58 | $0.00 | $79.17 | $50.00 | $570.97 | $41,871.87 |
269 | 2037/12 | $281.29 | $160.51 | $0.00 | $79.17 | $50.00 | $570.97 | $41,590.58 |
270 | 2038/01 | $282.37 | $159.43 | $0.00 | $79.17 | $50.00 | $570.97 | $41,308.21 |
271 | 2038/02 | $283.45 | $158.35 | $0.00 | $79.17 | $50.00 | $570.97 | $41,024.76 |
272 | 2038/03 | $284.54 | $157.26 | $0.00 | $79.17 | $50.00 | $570.97 | $40,740.22 |
273 | 2038/04 | $285.63 | $156.17 | $0.00 | $79.17 | $50.00 | $570.97 | $40,454.59 |
274 | 2038/05 | $286.72 | $155.08 | $0.00 | $79.17 | $50.00 | $570.97 | $40,167.87 |
275 | 2038/06 | $287.82 | $153.98 | $0.00 | $79.17 | $50.00 | $570.97 | $39,880.05 |
276 | 2038/07 | $288.93 | $152.87 | $0.00 | $79.17 | $50.00 | $570.97 | $39,591.12 |
277 | 2038/08 | $290.03 | $151.77 | $0.00 | $79.17 | $50.00 | $570.97 | $39,301.09 |
278 | 2038/09 | $291.14 | $150.65 | $0.00 | $79.17 | $50.00 | $570.97 | $39,009.95 |
279 | 2038/10 | $292.26 | $149.54 | $0.00 | $79.17 | $50.00 | $570.97 | $38,717.69 |
280 | 2038/11 | $293.38 | $148.42 | $0.00 | $79.17 | $50.00 | $570.97 | $38,424.31 |
281 | 2038/12 | $294.51 | $147.29 | $0.00 | $79.17 | $50.00 | $570.97 | $38,129.80 |
282 | 2039/01 | $295.63 | $146.16 | $0.00 | $79.17 | $50.00 | $570.97 | $37,834.17 |
283 | 2039/02 | $296.77 | $145.03 | $0.00 | $79.17 | $50.00 | $570.97 | $37,537.40 |
284 | 2039/03 | $297.91 | $143.89 | $0.00 | $79.17 | $50.00 | $570.97 | $37,239.49 |
285 | 2039/04 | $299.05 | $142.75 | $0.00 | $79.17 | $50.00 | $570.97 | $36,940.44 |
286 | 2039/05 | $300.19 | $141.61 | $0.00 | $79.17 | $50.00 | $570.97 | $36,640.25 |
287 | 2039/06 | $301.34 | $140.45 | $0.00 | $79.17 | $50.00 | $570.97 | $36,338.91 |
288 | 2039/07 | $302.50 | $139.30 | $0.00 | $79.17 | $50.00 | $570.97 | $36,036.41 |
289 | 2039/08 | $303.66 | $138.14 | $0.00 | $79.17 | $50.00 | $570.97 | $35,732.75 |
290 | 2039/09 | $304.82 | $136.98 | $0.00 | $79.17 | $50.00 | $570.97 | $35,427.92 |
291 | 2039/10 | $305.99 | $135.81 | $0.00 | $79.17 | $50.00 | $570.97 | $35,121.93 |
292 | 2039/11 | $307.16 | $134.63 | $0.00 | $79.17 | $50.00 | $570.97 | $34,814.77 |
293 | 2039/12 | $308.34 | $133.46 | $0.00 | $79.17 | $50.00 | $570.97 | $34,506.43 |
294 | 2040/01 | $309.52 | $132.27 | $0.00 | $79.17 | $50.00 | $570.97 | $34,196.90 |
295 | 2040/02 | $310.71 | $131.09 | $0.00 | $79.17 | $50.00 | $570.97 | $33,886.19 |
296 | 2040/03 | $311.90 | $129.90 | $0.00 | $79.17 | $50.00 | $570.97 | $33,574.29 |
297 | 2040/04 | $313.10 | $128.70 | $0.00 | $79.17 | $50.00 | $570.97 | $33,261.19 |
298 | 2040/05 | $314.30 | $127.50 | $0.00 | $79.17 | $50.00 | $570.97 | $32,946.89 |
299 | 2040/06 | $315.50 | $126.30 | $0.00 | $79.17 | $50.00 | $570.97 | $32,631.39 |
300 | 2040/07 | $316.71 | $125.09 | $0.00 | $79.17 | $50.00 | $570.97 | $32,314.68 |
301 | 2040/08 | $311.28 | $129.26 | $0.00 | $79.17 | $50.00 | $569.71 | $32,003.40 |
302 | 2040/09 | $312.52 | $128.01 | $0.00 | $79.17 | $50.00 | $569.71 | $31,690.88 |
303 | 2040/10 | $313.77 | $126.76 | $0.00 | $79.17 | $50.00 | $569.71 | $31,377.10 |
304 | 2040/11 | $315.03 | $125.51 | $0.00 | $79.17 | $50.00 | $569.71 | $31,062.07 |
305 | 2040/12 | $316.29 | $124.25 | $0.00 | $79.17 | $50.00 | $569.71 | $30,745.78 |
306 | 2041/01 | $317.56 | $122.98 | $0.00 | $79.17 | $50.00 | $569.71 | $30,428.23 |
307 | 2041/02 | $318.83 | $121.71 | $0.00 | $79.17 | $50.00 | $569.71 | $30,109.40 |
308 | 2041/03 | $320.10 | $120.44 | $0.00 | $79.17 | $50.00 | $569.71 | $29,789.30 |
309 | 2041/04 | $321.38 | $119.16 | $0.00 | $79.17 | $50.00 | $569.71 | $29,467.92 |
310 | 2041/05 | $322.67 | $117.87 | $0.00 | $79.17 | $50.00 | $569.71 | $29,145.25 |
311 | 2041/06 | $323.96 | $116.58 | $0.00 | $79.17 | $50.00 | $569.71 | $28,821.29 |
312 | 2041/07 | $325.25 | $115.29 | $0.00 | $79.17 | $50.00 | $569.71 | $28,496.04 |
313 | 2041/08 | $326.55 | $113.98 | $0.00 | $79.17 | $50.00 | $569.71 | $28,169.49 |
314 | 2041/09 | $327.86 | $112.68 | $0.00 | $79.17 | $50.00 | $569.71 | $27,841.63 |
315 | 2041/10 | $329.17 | $111.37 | $0.00 | $79.17 | $50.00 | $569.71 | $27,512.45 |
316 | 2041/11 | $330.49 | $110.05 | $0.00 | $79.17 | $50.00 | $569.71 | $27,181.97 |
317 | 2041/12 | $331.81 | $108.73 | $0.00 | $79.17 | $50.00 | $569.71 | $26,850.16 |
318 | 2042/01 | $333.14 | $107.40 | $0.00 | $79.17 | $50.00 | $569.71 | $26,517.02 |
319 | 2042/02 | $334.47 | $106.07 | $0.00 | $79.17 | $50.00 | $569.71 | $26,182.55 |
320 | 2042/03 | $335.81 | $104.73 | $0.00 | $79.17 | $50.00 | $569.71 | $25,846.74 |
321 | 2042/04 | $337.15 | $103.39 | $0.00 | $79.17 | $50.00 | $569.71 | $25,509.59 |
322 | 2042/05 | $338.50 | $102.04 | $0.00 | $79.17 | $50.00 | $569.71 | $25,171.09 |
323 | 2042/06 | $339.85 | $100.68 | $0.00 | $79.17 | $50.00 | $569.71 | $24,831.23 |
324 | 2042/07 | $341.21 | $99.32 | $0.00 | $79.17 | $50.00 | $569.71 | $24,490.02 |
325 | 2042/08 | $342.58 | $97.96 | $0.00 | $79.17 | $50.00 | $569.71 | $24,147.44 |
326 | 2042/09 | $343.95 | $96.59 | $0.00 | $79.17 | $50.00 | $569.71 | $23,803.49 |
327 | 2042/10 | $345.32 | $95.21 | $0.00 | $79.17 | $50.00 | $569.71 | $23,458.17 |
328 | 2042/11 | $346.71 | $93.83 | $0.00 | $79.17 | $50.00 | $569.71 | $23,111.46 |
329 | 2042/12 | $348.09 | $92.45 | $0.00 | $79.17 | $50.00 | $569.71 | $22,763.37 |
330 | 2043/01 | $349.48 | $91.05 | $0.00 | $79.17 | $50.00 | $569.71 | $22,413.89 |
331 | 2043/02 | $350.88 | $89.66 | $0.00 | $79.17 | $50.00 | $569.71 | $22,063.00 |
332 | 2043/03 | $352.29 | $88.25 | $0.00 | $79.17 | $50.00 | $569.71 | $21,710.72 |
333 | 2043/04 | $353.70 | $86.84 | $0.00 | $79.17 | $50.00 | $569.71 | $21,357.02 |
334 | 2043/05 | $355.11 | $85.43 | $0.00 | $79.17 | $50.00 | $569.71 | $21,001.91 |
335 | 2043/06 | $356.53 | $84.01 | $0.00 | $79.17 | $50.00 | $569.71 | $20,645.38 |
336 | 2043/07 | $357.96 | $82.58 | $0.00 | $79.17 | $50.00 | $569.71 | $20,287.42 |
337 | 2043/08 | $359.39 | $81.15 | $0.00 | $79.17 | $50.00 | $569.71 | $19,928.04 |
338 | 2043/09 | $360.83 | $79.71 | $0.00 | $79.17 | $50.00 | $569.71 | $19,567.21 |
339 | 2043/10 | $362.27 | $78.27 | $0.00 | $79.17 | $50.00 | $569.71 | $19,204.94 |
340 | 2043/11 | $363.72 | $76.82 | $0.00 | $79.17 | $50.00 | $569.71 | $18,841.22 |
341 | 2043/12 | $365.17 | $75.36 | $0.00 | $79.17 | $50.00 | $569.71 | $18,476.05 |
342 | 2044/01 | $366.63 | $73.90 | $0.00 | $79.17 | $50.00 | $569.71 | $18,109.41 |
343 | 2044/02 | $368.10 | $72.44 | $0.00 | $79.17 | $50.00 | $569.71 | $17,741.31 |
344 | 2044/03 | $369.57 | $70.97 | $0.00 | $79.17 | $50.00 | $569.71 | $17,371.74 |
345 | 2044/04 | $371.05 | $69.49 | $0.00 | $79.17 | $50.00 | $569.71 | $17,000.69 |
346 | 2044/05 | $372.54 | $68.00 | $0.00 | $79.17 | $50.00 | $569.71 | $16,628.15 |
347 | 2044/06 | $374.03 | $66.51 | $0.00 | $79.17 | $50.00 | $569.71 | $16,254.13 |
348 | 2044/07 | $375.52 | $65.02 | $0.00 | $79.17 | $50.00 | $569.71 | $15,878.60 |
349 | 2044/08 | $377.02 | $63.51 | $0.00 | $79.17 | $50.00 | $569.71 | $15,501.58 |
350 | 2044/09 | $378.53 | $62.01 | $0.00 | $79.17 | $50.00 | $569.71 | $15,123.05 |
351 | 2044/10 | $380.05 | $60.49 | $0.00 | $79.17 | $50.00 | $569.71 | $14,743.00 |
352 | 2044/11 | $381.57 | $58.97 | $0.00 | $79.17 | $50.00 | $569.71 | $14,361.44 |
353 | 2044/12 | $383.09 | $57.45 | $0.00 | $79.17 | $50.00 | $569.71 | $13,978.34 |
354 | 2045/01 | $384.62 | $55.91 | $0.00 | $79.17 | $50.00 | $569.71 | $13,593.72 |
355 | 2045/02 | $386.16 | $54.37 | $0.00 | $79.17 | $50.00 | $569.71 | $13,207.55 |
356 | 2045/03 | $387.71 | $52.83 | $0.00 | $79.17 | $50.00 | $569.71 | $12,819.85 |
357 | 2045/04 | $389.26 | $51.28 | $0.00 | $79.17 | $50.00 | $569.71 | $12,430.59 |
358 | 2045/05 | $390.82 | $49.72 | $0.00 | $79.17 | $50.00 | $569.71 | $12,039.77 |
359 | 2045/06 | $392.38 | $48.16 | $0.00 | $79.17 | $50.00 | $569.71 | $11,647.39 |
360 | 2045/07 | $393.95 | $46.59 | $0.00 | $79.17 | $50.00 | $569.71 | $11,253.44 |
361 | 2045/08 | $394.66 | $46.89 | $0.00 | $79.17 | $50.00 | $570.71 | $10,858.79 |
362 | 2045/09 | $396.30 | $45.24 | $0.00 | $79.17 | $50.00 | $570.71 | $10,462.49 |
363 | 2045/10 | $397.95 | $43.59 | $0.00 | $79.17 | $50.00 | $570.71 | $10,064.54 |
364 | 2045/11 | $399.61 | $41.94 | $0.00 | $79.17 | $50.00 | $570.71 | $9,664.93 |
365 | 2045/12 | $401.27 | $40.27 | $0.00 | $79.17 | $50.00 | $570.71 | $9,263.65 |
366 | 2046/01 | $402.95 | $38.60 | $0.00 | $79.17 | $50.00 | $570.71 | $8,860.71 |
367 | 2046/02 | $404.63 | $36.92 | $0.00 | $79.17 | $50.00 | $570.71 | $8,456.08 |
368 | 2046/03 | $406.31 | $35.23 | $0.00 | $79.17 | $50.00 | $570.71 | $8,049.77 |
369 | 2046/04 | $408.00 | $33.54 | $0.00 | $79.17 | $50.00 | $570.71 | $7,641.76 |
370 | 2046/05 | $409.70 | $31.84 | $0.00 | $79.17 | $50.00 | $570.71 | $7,232.06 |
371 | 2046/06 | $411.41 | $30.13 | $0.00 | $79.17 | $50.00 | $570.71 | $6,820.65 |
372 | 2046/07 | $413.13 | $28.42 | $0.00 | $79.17 | $50.00 | $570.71 | $6,407.52 |
373 | 2046/08 | $414.85 | $26.70 | $0.00 | $79.17 | $50.00 | $570.71 | $5,992.67 |
374 | 2046/09 | $416.58 | $24.97 | $0.00 | $79.17 | $50.00 | $570.71 | $5,576.10 |
375 | 2046/10 | $418.31 | $23.23 | $0.00 | $79.17 | $50.00 | $570.71 | $5,157.79 |
376 | 2046/11 | $420.05 | $21.49 | $0.00 | $79.17 | $50.00 | $570.71 | $4,737.73 |
377 | 2046/12 | $421.80 | $19.74 | $0.00 | $79.17 | $50.00 | $570.71 | $4,315.93 |
378 | 2047/01 | $423.56 | $17.98 | $0.00 | $79.17 | $50.00 | $570.71 | $3,892.37 |
379 | 2047/02 | $425.33 | $16.22 | $0.00 | $79.17 | $50.00 | $570.71 | $3,467.04 |
380 | 2047/03 | $427.10 | $14.45 | $0.00 | $79.17 | $50.00 | $570.71 | $3,039.94 |
381 | 2047/04 | $428.88 | $12.67 | $0.00 | $79.17 | $50.00 | $570.71 | $2,611.06 |
382 | 2047/05 | $430.67 | $10.88 | $0.00 | $79.17 | $50.00 | $570.71 | $2,180.40 |
383 | 2047/06 | $432.46 | $9.08 | $0.00 | $79.17 | $50.00 | $570.71 | $1,747.94 |
384 | 2047/07 | $434.26 | $7.28 | $0.00 | $79.17 | $50.00 | $570.71 | $1,313.67 |
385 | 2047/08 | $436.07 | $5.47 | $0.00 | $79.17 | $50.00 | $570.71 | $877.60 |
386 | 2047/09 | $437.89 | $3.66 | $0.00 | $79.17 | $50.00 | $570.71 | $439.71 |
387 | 2047/10 | $439.71 | $1.83 | $0.00 | $79.17 | $50.00 | $570.71 | $0.00 |
Totals | $95,000.00 | $75,977.11 | $4,591.67 | $30,637.50 | $19,350.00 | $225,556.27 |
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.