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 $125,545.42 at 4.7% initial interest rate set to increase by 0.1% every 1 years, you will need to have a monthly payment of approx. ~$647.84.
Instead of closing on 2048/08, as a result of the changes in interest rate, your mortgage will close on 2063/11 where you will make a total of 544 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 | 2018/08 | $159.41 | $491.72 | $0.00 | $0.00 | $0.00 | $651.13 | $125,386.01 |
2 | 2018/09 | $160.03 | $491.10 | $0.00 | $0.00 | $0.00 | $651.13 | $125,225.98 |
3 | 2018/10 | $160.66 | $490.47 | $0.00 | $0.00 | $0.00 | $651.13 | $125,065.33 |
4 | 2018/11 | $161.29 | $489.84 | $0.00 | $0.00 | $0.00 | $651.13 | $124,904.04 |
5 | 2018/12 | $161.92 | $489.21 | $0.00 | $0.00 | $0.00 | $651.13 | $124,742.12 |
6 | 2019/01 | $162.55 | $488.57 | $0.00 | $0.00 | $0.00 | $651.13 | $124,579.57 |
7 | 2019/02 | $163.19 | $487.94 | $0.00 | $0.00 | $0.00 | $651.13 | $124,416.38 |
8 | 2019/03 | $163.83 | $487.30 | $0.00 | $0.00 | $0.00 | $651.13 | $124,252.55 |
9 | 2019/04 | $164.47 | $486.66 | $0.00 | $0.00 | $0.00 | $651.13 | $124,088.08 |
10 | 2019/05 | $165.11 | $486.01 | $0.00 | $0.00 | $0.00 | $651.13 | $123,922.96 |
11 | 2019/06 | $165.76 | $485.36 | $0.00 | $0.00 | $0.00 | $651.13 | $123,757.20 |
12 | 2019/07 | $166.41 | $484.72 | $0.00 | $0.00 | $0.00 | $651.13 | $123,590.79 |
13 | 2019/08 | $156.52 | $494.36 | $0.00 | $0.00 | $0.00 | $650.88 | $123,434.27 |
14 | 2019/09 | $157.14 | $493.74 | $0.00 | $0.00 | $0.00 | $650.88 | $123,277.13 |
15 | 2019/10 | $157.77 | $493.11 | $0.00 | $0.00 | $0.00 | $650.88 | $123,119.36 |
16 | 2019/11 | $158.40 | $492.48 | $0.00 | $0.00 | $0.00 | $650.88 | $122,960.95 |
17 | 2019/12 | $159.04 | $491.84 | $0.00 | $0.00 | $0.00 | $650.88 | $122,801.91 |
18 | 2020/01 | $159.67 | $491.21 | $0.00 | $0.00 | $0.00 | $650.88 | $122,642.24 |
19 | 2020/02 | $160.31 | $490.57 | $0.00 | $0.00 | $0.00 | $650.88 | $122,481.93 |
20 | 2020/03 | $160.95 | $489.93 | $0.00 | $0.00 | $0.00 | $650.88 | $122,320.97 |
21 | 2020/04 | $161.60 | $489.28 | $0.00 | $0.00 | $0.00 | $650.88 | $122,159.37 |
22 | 2020/05 | $162.24 | $488.64 | $0.00 | $0.00 | $0.00 | $650.88 | $121,997.13 |
23 | 2020/06 | $162.89 | $487.99 | $0.00 | $0.00 | $0.00 | $650.88 | $121,834.23 |
24 | 2020/07 | $163.55 | $487.34 | $0.00 | $0.00 | $0.00 | $650.88 | $121,670.69 |
25 | 2020/08 | $153.74 | $496.82 | $0.00 | $0.00 | $0.00 | $650.57 | $121,516.95 |
26 | 2020/09 | $154.37 | $496.19 | $0.00 | $0.00 | $0.00 | $650.57 | $121,362.57 |
27 | 2020/10 | $155.00 | $495.56 | $0.00 | $0.00 | $0.00 | $650.57 | $121,207.57 |
28 | 2020/11 | $155.63 | $494.93 | $0.00 | $0.00 | $0.00 | $650.57 | $121,051.94 |
29 | 2020/12 | $156.27 | $494.30 | $0.00 | $0.00 | $0.00 | $650.57 | $120,895.67 |
30 | 2021/01 | $156.91 | $493.66 | $0.00 | $0.00 | $0.00 | $650.57 | $120,738.76 |
31 | 2021/02 | $157.55 | $493.02 | $0.00 | $0.00 | $0.00 | $650.57 | $120,581.21 |
32 | 2021/03 | $158.19 | $492.37 | $0.00 | $0.00 | $0.00 | $650.57 | $120,423.02 |
33 | 2021/04 | $158.84 | $491.73 | $0.00 | $0.00 | $0.00 | $650.57 | $120,264.18 |
34 | 2021/05 | $159.49 | $491.08 | $0.00 | $0.00 | $0.00 | $650.57 | $120,104.69 |
35 | 2021/06 | $160.14 | $490.43 | $0.00 | $0.00 | $0.00 | $650.57 | $119,944.56 |
36 | 2021/07 | $160.79 | $489.77 | $0.00 | $0.00 | $0.00 | $650.57 | $119,783.77 |
37 | 2021/08 | $151.90 | $499.10 | $0.00 | $0.00 | $0.00 | $651.00 | $119,631.87 |
38 | 2021/09 | $152.53 | $498.47 | $0.00 | $0.00 | $0.00 | $651.00 | $119,479.34 |
39 | 2021/10 | $153.16 | $497.83 | $0.00 | $0.00 | $0.00 | $651.00 | $119,326.17 |
40 | 2021/11 | $153.80 | $497.19 | $0.00 | $0.00 | $0.00 | $651.00 | $119,172.37 |
41 | 2021/12 | $154.44 | $496.55 | $0.00 | $0.00 | $0.00 | $651.00 | $119,017.93 |
42 | 2022/01 | $155.09 | $495.91 | $0.00 | $0.00 | $0.00 | $651.00 | $118,862.84 |
43 | 2022/02 | $155.73 | $495.26 | $0.00 | $0.00 | $0.00 | $651.00 | $118,707.11 |
44 | 2022/03 | $156.38 | $494.61 | $0.00 | $0.00 | $0.00 | $651.00 | $118,550.72 |
45 | 2022/04 | $157.03 | $493.96 | $0.00 | $0.00 | $0.00 | $651.00 | $118,393.69 |
46 | 2022/05 | $157.69 | $493.31 | $0.00 | $0.00 | $0.00 | $651.00 | $118,236.00 |
47 | 2022/06 | $158.35 | $492.65 | $0.00 | $0.00 | $0.00 | $651.00 | $118,077.66 |
48 | 2022/07 | $159.01 | $491.99 | $0.00 | $0.00 | $0.00 | $651.00 | $117,918.65 |
49 | 2022/08 | $149.32 | $501.15 | $0.00 | $0.00 | $0.00 | $650.47 | $117,769.33 |
50 | 2022/09 | $149.95 | $500.52 | $0.00 | $0.00 | $0.00 | $650.47 | $117,619.38 |
51 | 2022/10 | $150.59 | $499.88 | $0.00 | $0.00 | $0.00 | $650.47 | $117,468.79 |
52 | 2022/11 | $151.23 | $499.24 | $0.00 | $0.00 | $0.00 | $650.47 | $117,317.56 |
53 | 2022/12 | $151.87 | $498.60 | $0.00 | $0.00 | $0.00 | $650.47 | $117,165.69 |
54 | 2023/01 | $152.52 | $497.95 | $0.00 | $0.00 | $0.00 | $650.47 | $117,013.17 |
55 | 2023/02 | $153.17 | $497.31 | $0.00 | $0.00 | $0.00 | $650.47 | $116,860.01 |
56 | 2023/03 | $153.82 | $496.66 | $0.00 | $0.00 | $0.00 | $650.47 | $116,706.19 |
57 | 2023/04 | $154.47 | $496.00 | $0.00 | $0.00 | $0.00 | $650.47 | $116,551.72 |
58 | 2023/05 | $155.13 | $495.34 | $0.00 | $0.00 | $0.00 | $650.47 | $116,396.60 |
59 | 2023/06 | $155.79 | $494.69 | $0.00 | $0.00 | $0.00 | $650.47 | $116,240.81 |
60 | 2023/07 | $156.45 | $494.02 | $0.00 | $0.00 | $0.00 | $650.47 | $116,084.36 |
61 | 2023/08 | $147.66 | $503.03 | $0.00 | $0.00 | $0.00 | $650.69 | $115,936.70 |
62 | 2023/09 | $148.30 | $502.39 | $0.00 | $0.00 | $0.00 | $650.69 | $115,788.40 |
63 | 2023/10 | $148.94 | $501.75 | $0.00 | $0.00 | $0.00 | $650.69 | $115,639.46 |
64 | 2023/11 | $149.59 | $501.10 | $0.00 | $0.00 | $0.00 | $650.69 | $115,489.87 |
65 | 2023/12 | $150.24 | $500.46 | $0.00 | $0.00 | $0.00 | $650.69 | $115,339.63 |
66 | 2024/01 | $150.89 | $499.81 | $0.00 | $0.00 | $0.00 | $650.69 | $115,188.75 |
67 | 2024/02 | $151.54 | $499.15 | $0.00 | $0.00 | $0.00 | $650.69 | $115,037.21 |
68 | 2024/03 | $152.20 | $498.49 | $0.00 | $0.00 | $0.00 | $650.69 | $114,885.01 |
69 | 2024/04 | $152.86 | $497.84 | $0.00 | $0.00 | $0.00 | $650.69 | $114,732.15 |
70 | 2024/05 | $153.52 | $497.17 | $0.00 | $0.00 | $0.00 | $650.69 | $114,578.63 |
71 | 2024/06 | $154.19 | $496.51 | $0.00 | $0.00 | $0.00 | $650.69 | $114,424.44 |
72 | 2024/07 | $154.85 | $495.84 | $0.00 | $0.00 | $0.00 | $650.69 | $114,269.59 |
73 | 2024/08 | $146.09 | $504.69 | $0.00 | $0.00 | $0.00 | $650.78 | $114,123.50 |
74 | 2024/09 | $146.73 | $504.05 | $0.00 | $0.00 | $0.00 | $650.78 | $113,976.77 |
75 | 2024/10 | $147.38 | $503.40 | $0.00 | $0.00 | $0.00 | $650.78 | $113,829.38 |
76 | 2024/11 | $148.03 | $502.75 | $0.00 | $0.00 | $0.00 | $650.78 | $113,681.35 |
77 | 2024/12 | $148.69 | $502.09 | $0.00 | $0.00 | $0.00 | $650.78 | $113,532.66 |
78 | 2025/01 | $149.34 | $501.44 | $0.00 | $0.00 | $0.00 | $650.78 | $113,383.32 |
79 | 2025/02 | $150.00 | $500.78 | $0.00 | $0.00 | $0.00 | $650.78 | $113,233.32 |
80 | 2025/03 | $150.67 | $500.11 | $0.00 | $0.00 | $0.00 | $650.78 | $113,082.65 |
81 | 2025/04 | $151.33 | $499.45 | $0.00 | $0.00 | $0.00 | $650.78 | $112,931.32 |
82 | 2025/05 | $152.00 | $498.78 | $0.00 | $0.00 | $0.00 | $650.78 | $112,779.32 |
83 | 2025/06 | $152.67 | $498.11 | $0.00 | $0.00 | $0.00 | $650.78 | $112,626.65 |
84 | 2025/07 | $153.35 | $497.43 | $0.00 | $0.00 | $0.00 | $650.78 | $112,473.30 |
85 | 2025/08 | $144.60 | $506.13 | $0.00 | $0.00 | $0.00 | $650.73 | $112,328.70 |
86 | 2025/09 | $145.25 | $505.48 | $0.00 | $0.00 | $0.00 | $650.73 | $112,183.45 |
87 | 2025/10 | $145.91 | $504.83 | $0.00 | $0.00 | $0.00 | $650.73 | $112,037.54 |
88 | 2025/11 | $146.56 | $504.17 | $0.00 | $0.00 | $0.00 | $650.73 | $111,890.98 |
89 | 2025/12 | $147.22 | $503.51 | $0.00 | $0.00 | $0.00 | $650.73 | $111,743.76 |
90 | 2026/01 | $147.88 | $502.85 | $0.00 | $0.00 | $0.00 | $650.73 | $111,595.88 |
91 | 2026/02 | $148.55 | $502.18 | $0.00 | $0.00 | $0.00 | $650.73 | $111,447.33 |
92 | 2026/03 | $149.22 | $501.51 | $0.00 | $0.00 | $0.00 | $650.73 | $111,298.11 |
93 | 2026/04 | $149.89 | $500.84 | $0.00 | $0.00 | $0.00 | $650.73 | $111,148.22 |
94 | 2026/05 | $150.56 | $500.17 | $0.00 | $0.00 | $0.00 | $650.73 | $110,997.66 |
95 | 2026/06 | $151.24 | $499.49 | $0.00 | $0.00 | $0.00 | $650.73 | $110,846.41 |
96 | 2026/07 | $151.92 | $498.81 | $0.00 | $0.00 | $0.00 | $650.73 | $110,694.49 |
97 | 2026/08 | $143.19 | $507.35 | $0.00 | $0.00 | $0.00 | $650.54 | $110,551.30 |
98 | 2026/09 | $143.85 | $506.69 | $0.00 | $0.00 | $0.00 | $650.54 | $110,407.45 |
99 | 2026/10 | $144.51 | $506.03 | $0.00 | $0.00 | $0.00 | $650.54 | $110,262.94 |
100 | 2026/11 | $145.17 | $505.37 | $0.00 | $0.00 | $0.00 | $650.54 | $110,117.77 |
101 | 2026/12 | $145.84 | $504.71 | $0.00 | $0.00 | $0.00 | $650.54 | $109,971.94 |
102 | 2027/01 | $146.50 | $504.04 | $0.00 | $0.00 | $0.00 | $650.54 | $109,825.43 |
103 | 2027/02 | $147.18 | $503.37 | $0.00 | $0.00 | $0.00 | $650.54 | $109,678.26 |
104 | 2027/03 | $147.85 | $502.69 | $0.00 | $0.00 | $0.00 | $650.54 | $109,530.41 |
105 | 2027/04 | $148.53 | $502.01 | $0.00 | $0.00 | $0.00 | $650.54 | $109,381.88 |
106 | 2027/05 | $149.21 | $501.33 | $0.00 | $0.00 | $0.00 | $650.54 | $109,232.67 |
107 | 2027/06 | $149.89 | $500.65 | $0.00 | $0.00 | $0.00 | $650.54 | $109,082.78 |
108 | 2027/07 | $150.58 | $499.96 | $0.00 | $0.00 | $0.00 | $650.54 | $108,932.20 |
109 | 2027/08 | $142.71 | $508.35 | $0.00 | $0.00 | $0.00 | $651.06 | $108,789.49 |
110 | 2027/09 | $143.37 | $507.68 | $0.00 | $0.00 | $0.00 | $651.06 | $108,646.12 |
111 | 2027/10 | $144.04 | $507.02 | $0.00 | $0.00 | $0.00 | $651.06 | $108,502.07 |
112 | 2027/11 | $144.72 | $506.34 | $0.00 | $0.00 | $0.00 | $651.06 | $108,357.36 |
113 | 2027/12 | $145.39 | $505.67 | $0.00 | $0.00 | $0.00 | $651.06 | $108,211.96 |
114 | 2028/01 | $146.07 | $504.99 | $0.00 | $0.00 | $0.00 | $651.06 | $108,065.90 |
115 | 2028/02 | $146.75 | $504.31 | $0.00 | $0.00 | $0.00 | $651.06 | $107,919.14 |
116 | 2028/03 | $147.44 | $503.62 | $0.00 | $0.00 | $0.00 | $651.06 | $107,771.71 |
117 | 2028/04 | $148.12 | $502.93 | $0.00 | $0.00 | $0.00 | $651.06 | $107,623.58 |
118 | 2028/05 | $148.82 | $502.24 | $0.00 | $0.00 | $0.00 | $651.06 | $107,474.77 |
119 | 2028/06 | $149.51 | $501.55 | $0.00 | $0.00 | $0.00 | $651.06 | $107,325.26 |
120 | 2028/07 | $150.21 | $500.85 | $0.00 | $0.00 | $0.00 | $651.06 | $107,175.05 |
121 | 2028/08 | $141.44 | $509.08 | $0.00 | $0.00 | $0.00 | $650.53 | $107,033.61 |
122 | 2028/09 | $142.12 | $508.41 | $0.00 | $0.00 | $0.00 | $650.53 | $106,891.49 |
123 | 2028/10 | $142.79 | $507.73 | $0.00 | $0.00 | $0.00 | $650.53 | $106,748.70 |
124 | 2028/11 | $143.47 | $507.06 | $0.00 | $0.00 | $0.00 | $650.53 | $106,605.23 |
125 | 2028/12 | $144.15 | $506.37 | $0.00 | $0.00 | $0.00 | $650.53 | $106,461.08 |
126 | 2029/01 | $144.83 | $505.69 | $0.00 | $0.00 | $0.00 | $650.53 | $106,316.25 |
127 | 2029/02 | $145.52 | $505.00 | $0.00 | $0.00 | $0.00 | $650.53 | $106,170.72 |
128 | 2029/03 | $146.21 | $504.31 | $0.00 | $0.00 | $0.00 | $650.53 | $106,024.51 |
129 | 2029/04 | $146.91 | $503.62 | $0.00 | $0.00 | $0.00 | $650.53 | $105,877.60 |
130 | 2029/05 | $147.61 | $502.92 | $0.00 | $0.00 | $0.00 | $650.53 | $105,729.99 |
131 | 2029/06 | $148.31 | $502.22 | $0.00 | $0.00 | $0.00 | $650.53 | $105,581.69 |
132 | 2029/07 | $149.01 | $501.51 | $0.00 | $0.00 | $0.00 | $650.53 | $105,432.67 |
133 | 2029/08 | $141.12 | $509.59 | $0.00 | $0.00 | $0.00 | $650.71 | $105,291.56 |
134 | 2029/09 | $141.80 | $508.91 | $0.00 | $0.00 | $0.00 | $650.71 | $105,149.76 |
135 | 2029/10 | $142.48 | $508.22 | $0.00 | $0.00 | $0.00 | $650.71 | $105,007.28 |
136 | 2029/11 | $143.17 | $507.54 | $0.00 | $0.00 | $0.00 | $650.71 | $104,864.10 |
137 | 2029/12 | $143.86 | $506.84 | $0.00 | $0.00 | $0.00 | $650.71 | $104,720.24 |
138 | 2030/01 | $144.56 | $506.15 | $0.00 | $0.00 | $0.00 | $650.71 | $104,575.68 |
139 | 2030/02 | $145.26 | $505.45 | $0.00 | $0.00 | $0.00 | $650.71 | $104,430.42 |
140 | 2030/03 | $145.96 | $504.75 | $0.00 | $0.00 | $0.00 | $650.71 | $104,284.46 |
141 | 2030/04 | $146.67 | $504.04 | $0.00 | $0.00 | $0.00 | $650.71 | $104,137.79 |
142 | 2030/05 | $147.37 | $503.33 | $0.00 | $0.00 | $0.00 | $650.71 | $103,990.42 |
143 | 2030/06 | $148.09 | $502.62 | $0.00 | $0.00 | $0.00 | $650.71 | $103,842.33 |
144 | 2030/07 | $148.80 | $501.90 | $0.00 | $0.00 | $0.00 | $650.71 | $103,693.53 |
145 | 2030/08 | $140.86 | $509.83 | $0.00 | $0.00 | $0.00 | $650.69 | $103,552.67 |
146 | 2030/09 | $141.56 | $509.13 | $0.00 | $0.00 | $0.00 | $650.69 | $103,411.11 |
147 | 2030/10 | $142.25 | $508.44 | $0.00 | $0.00 | $0.00 | $650.69 | $103,268.86 |
148 | 2030/11 | $142.95 | $507.74 | $0.00 | $0.00 | $0.00 | $650.69 | $103,125.91 |
149 | 2030/12 | $143.65 | $507.04 | $0.00 | $0.00 | $0.00 | $650.69 | $102,982.25 |
150 | 2031/01 | $144.36 | $506.33 | $0.00 | $0.00 | $0.00 | $650.69 | $102,837.89 |
151 | 2031/02 | $145.07 | $505.62 | $0.00 | $0.00 | $0.00 | $650.69 | $102,692.82 |
152 | 2031/03 | $145.78 | $504.91 | $0.00 | $0.00 | $0.00 | $650.69 | $102,547.04 |
153 | 2031/04 | $146.50 | $504.19 | $0.00 | $0.00 | $0.00 | $650.69 | $102,400.54 |
154 | 2031/05 | $147.22 | $503.47 | $0.00 | $0.00 | $0.00 | $650.69 | $102,253.31 |
155 | 2031/06 | $147.94 | $502.75 | $0.00 | $0.00 | $0.00 | $650.69 | $102,105.37 |
156 | 2031/07 | $148.67 | $502.02 | $0.00 | $0.00 | $0.00 | $650.69 | $101,956.70 |
157 | 2031/08 | $140.68 | $509.78 | $0.00 | $0.00 | $0.00 | $650.47 | $101,816.01 |
158 | 2031/09 | $141.39 | $509.08 | $0.00 | $0.00 | $0.00 | $650.47 | $101,674.63 |
159 | 2031/10 | $142.09 | $508.37 | $0.00 | $0.00 | $0.00 | $650.47 | $101,532.53 |
160 | 2031/11 | $142.80 | $507.66 | $0.00 | $0.00 | $0.00 | $650.47 | $101,389.73 |
161 | 2031/12 | $143.52 | $506.95 | $0.00 | $0.00 | $0.00 | $650.47 | $101,246.21 |
162 | 2032/01 | $144.24 | $506.23 | $0.00 | $0.00 | $0.00 | $650.47 | $101,101.97 |
163 | 2032/02 | $144.96 | $505.51 | $0.00 | $0.00 | $0.00 | $650.47 | $100,957.01 |
164 | 2032/03 | $145.68 | $504.79 | $0.00 | $0.00 | $0.00 | $650.47 | $100,811.33 |
165 | 2032/04 | $146.41 | $504.06 | $0.00 | $0.00 | $0.00 | $650.47 | $100,664.92 |
166 | 2032/05 | $147.14 | $503.32 | $0.00 | $0.00 | $0.00 | $650.47 | $100,517.78 |
167 | 2032/06 | $147.88 | $502.59 | $0.00 | $0.00 | $0.00 | $650.47 | $100,369.90 |
168 | 2032/07 | $148.62 | $501.85 | $0.00 | $0.00 | $0.00 | $650.47 | $100,221.28 |
169 | 2032/08 | $141.49 | $509.46 | $0.00 | $0.00 | $0.00 | $650.95 | $100,079.79 |
170 | 2032/09 | $142.21 | $508.74 | $0.00 | $0.00 | $0.00 | $650.95 | $99,937.58 |
171 | 2032/10 | $142.93 | $508.02 | $0.00 | $0.00 | $0.00 | $650.95 | $99,794.65 |
172 | 2032/11 | $143.66 | $507.29 | $0.00 | $0.00 | $0.00 | $650.95 | $99,651.00 |
173 | 2032/12 | $144.39 | $506.56 | $0.00 | $0.00 | $0.00 | $650.95 | $99,506.61 |
174 | 2033/01 | $145.12 | $505.83 | $0.00 | $0.00 | $0.00 | $650.95 | $99,361.49 |
175 | 2033/02 | $145.86 | $505.09 | $0.00 | $0.00 | $0.00 | $650.95 | $99,215.63 |
176 | 2033/03 | $146.60 | $504.35 | $0.00 | $0.00 | $0.00 | $650.95 | $99,069.03 |
177 | 2033/04 | $147.35 | $503.60 | $0.00 | $0.00 | $0.00 | $650.95 | $98,921.68 |
178 | 2033/05 | $148.10 | $502.85 | $0.00 | $0.00 | $0.00 | $650.95 | $98,773.59 |
179 | 2033/06 | $148.85 | $502.10 | $0.00 | $0.00 | $0.00 | $650.95 | $98,624.74 |
180 | 2033/07 | $149.60 | $501.34 | $0.00 | $0.00 | $0.00 | $650.95 | $98,475.13 |
181 | 2033/08 | $141.45 | $508.79 | $0.00 | $0.00 | $0.00 | $650.24 | $98,333.68 |
182 | 2033/09 | $142.18 | $508.06 | $0.00 | $0.00 | $0.00 | $650.24 | $98,191.50 |
183 | 2033/10 | $142.91 | $507.32 | $0.00 | $0.00 | $0.00 | $650.24 | $98,048.59 |
184 | 2033/11 | $143.65 | $506.58 | $0.00 | $0.00 | $0.00 | $650.24 | $97,904.94 |
185 | 2033/12 | $144.40 | $505.84 | $0.00 | $0.00 | $0.00 | $650.24 | $97,760.54 |
186 | 2034/01 | $145.14 | $505.10 | $0.00 | $0.00 | $0.00 | $650.24 | $97,615.40 |
187 | 2034/02 | $145.89 | $504.35 | $0.00 | $0.00 | $0.00 | $650.24 | $97,469.51 |
188 | 2034/03 | $146.65 | $503.59 | $0.00 | $0.00 | $0.00 | $650.24 | $97,322.86 |
189 | 2034/04 | $147.40 | $502.83 | $0.00 | $0.00 | $0.00 | $650.24 | $97,175.46 |
190 | 2034/05 | $148.16 | $502.07 | $0.00 | $0.00 | $0.00 | $650.24 | $97,027.30 |
191 | 2034/06 | $148.93 | $501.31 | $0.00 | $0.00 | $0.00 | $650.24 | $96,878.37 |
192 | 2034/07 | $149.70 | $500.54 | $0.00 | $0.00 | $0.00 | $650.24 | $96,728.67 |
193 | 2034/08 | $142.43 | $507.83 | $0.00 | $0.00 | $0.00 | $650.26 | $96,586.24 |
194 | 2034/09 | $143.18 | $507.08 | $0.00 | $0.00 | $0.00 | $650.26 | $96,443.06 |
195 | 2034/10 | $143.93 | $506.33 | $0.00 | $0.00 | $0.00 | $650.26 | $96,299.13 |
196 | 2034/11 | $144.68 | $505.57 | $0.00 | $0.00 | $0.00 | $650.26 | $96,154.45 |
197 | 2034/12 | $145.44 | $504.81 | $0.00 | $0.00 | $0.00 | $650.26 | $96,009.00 |
198 | 2035/01 | $146.21 | $504.05 | $0.00 | $0.00 | $0.00 | $650.26 | $95,862.79 |
199 | 2035/02 | $146.98 | $503.28 | $0.00 | $0.00 | $0.00 | $650.26 | $95,715.82 |
200 | 2035/03 | $147.75 | $502.51 | $0.00 | $0.00 | $0.00 | $650.26 | $95,568.07 |
201 | 2035/04 | $148.52 | $501.73 | $0.00 | $0.00 | $0.00 | $650.26 | $95,419.55 |
202 | 2035/05 | $149.30 | $500.95 | $0.00 | $0.00 | $0.00 | $650.26 | $95,270.25 |
203 | 2035/06 | $150.09 | $500.17 | $0.00 | $0.00 | $0.00 | $650.26 | $95,120.16 |
204 | 2035/07 | $150.87 | $499.38 | $0.00 | $0.00 | $0.00 | $650.26 | $94,969.29 |
205 | 2035/08 | $144.48 | $506.50 | $0.00 | $0.00 | $0.00 | $650.99 | $94,824.80 |
206 | 2035/09 | $145.25 | $505.73 | $0.00 | $0.00 | $0.00 | $650.99 | $94,679.55 |
207 | 2035/10 | $146.03 | $504.96 | $0.00 | $0.00 | $0.00 | $650.99 | $94,533.52 |
208 | 2035/11 | $146.81 | $504.18 | $0.00 | $0.00 | $0.00 | $650.99 | $94,386.71 |
209 | 2035/12 | $147.59 | $503.40 | $0.00 | $0.00 | $0.00 | $650.99 | $94,239.12 |
210 | 2036/01 | $148.38 | $502.61 | $0.00 | $0.00 | $0.00 | $650.99 | $94,090.74 |
211 | 2036/02 | $149.17 | $501.82 | $0.00 | $0.00 | $0.00 | $650.99 | $93,941.57 |
212 | 2036/03 | $149.96 | $501.02 | $0.00 | $0.00 | $0.00 | $650.99 | $93,791.61 |
213 | 2036/04 | $150.76 | $500.22 | $0.00 | $0.00 | $0.00 | $650.99 | $93,640.84 |
214 | 2036/05 | $151.57 | $499.42 | $0.00 | $0.00 | $0.00 | $650.99 | $93,489.28 |
215 | 2036/06 | $152.38 | $498.61 | $0.00 | $0.00 | $0.00 | $650.99 | $93,336.90 |
216 | 2036/07 | $153.19 | $497.80 | $0.00 | $0.00 | $0.00 | $650.99 | $93,183.71 |
217 | 2036/08 | $145.65 | $504.75 | $0.00 | $0.00 | $0.00 | $650.40 | $93,038.06 |
218 | 2036/09 | $146.44 | $503.96 | $0.00 | $0.00 | $0.00 | $650.40 | $92,891.62 |
219 | 2036/10 | $147.23 | $503.16 | $0.00 | $0.00 | $0.00 | $650.40 | $92,744.38 |
220 | 2036/11 | $148.03 | $502.37 | $0.00 | $0.00 | $0.00 | $650.40 | $92,596.35 |
221 | 2036/12 | $148.83 | $501.56 | $0.00 | $0.00 | $0.00 | $650.40 | $92,447.52 |
222 | 2037/01 | $149.64 | $500.76 | $0.00 | $0.00 | $0.00 | $650.40 | $92,297.88 |
223 | 2037/02 | $150.45 | $499.95 | $0.00 | $0.00 | $0.00 | $650.40 | $92,147.43 |
224 | 2037/03 | $151.26 | $499.13 | $0.00 | $0.00 | $0.00 | $650.40 | $91,996.17 |
225 | 2037/04 | $152.08 | $498.31 | $0.00 | $0.00 | $0.00 | $650.40 | $91,844.09 |
226 | 2037/05 | $152.91 | $497.49 | $0.00 | $0.00 | $0.00 | $650.40 | $91,691.18 |
227 | 2037/06 | $153.74 | $496.66 | $0.00 | $0.00 | $0.00 | $650.40 | $91,537.44 |
228 | 2037/07 | $154.57 | $495.83 | $0.00 | $0.00 | $0.00 | $650.40 | $91,382.87 |
229 | 2037/08 | $147.95 | $502.61 | $0.00 | $0.00 | $0.00 | $650.56 | $91,234.92 |
230 | 2037/09 | $148.77 | $501.79 | $0.00 | $0.00 | $0.00 | $650.56 | $91,086.15 |
231 | 2037/10 | $149.59 | $500.97 | $0.00 | $0.00 | $0.00 | $650.56 | $90,936.57 |
232 | 2037/11 | $150.41 | $500.15 | $0.00 | $0.00 | $0.00 | $650.56 | $90,786.16 |
233 | 2037/12 | $151.24 | $499.32 | $0.00 | $0.00 | $0.00 | $650.56 | $90,634.92 |
234 | 2038/01 | $152.07 | $498.49 | $0.00 | $0.00 | $0.00 | $650.56 | $90,482.85 |
235 | 2038/02 | $152.90 | $497.66 | $0.00 | $0.00 | $0.00 | $650.56 | $90,329.95 |
236 | 2038/03 | $153.75 | $496.81 | $0.00 | $0.00 | $0.00 | $650.56 | $90,176.20 |
237 | 2038/04 | $154.59 | $495.97 | $0.00 | $0.00 | $0.00 | $650.56 | $90,021.61 |
238 | 2038/05 | $155.44 | $495.12 | $0.00 | $0.00 | $0.00 | $650.56 | $89,866.17 |
239 | 2038/06 | $156.30 | $494.26 | $0.00 | $0.00 | $0.00 | $650.56 | $89,709.88 |
240 | 2038/07 | $157.16 | $493.40 | $0.00 | $0.00 | $0.00 | $650.56 | $89,552.72 |
241 | 2038/08 | $150.39 | $500.00 | $0.00 | $0.00 | $0.00 | $650.40 | $89,402.33 |
242 | 2038/09 | $151.23 | $499.16 | $0.00 | $0.00 | $0.00 | $650.40 | $89,251.10 |
243 | 2038/10 | $152.08 | $498.32 | $0.00 | $0.00 | $0.00 | $650.40 | $89,099.02 |
244 | 2038/11 | $152.93 | $497.47 | $0.00 | $0.00 | $0.00 | $650.40 | $88,946.09 |
245 | 2038/12 | $153.78 | $496.62 | $0.00 | $0.00 | $0.00 | $650.40 | $88,792.31 |
246 | 2039/01 | $154.64 | $495.76 | $0.00 | $0.00 | $0.00 | $650.40 | $88,637.68 |
247 | 2039/02 | $155.50 | $494.89 | $0.00 | $0.00 | $0.00 | $650.40 | $88,482.18 |
248 | 2039/03 | $156.37 | $494.03 | $0.00 | $0.00 | $0.00 | $650.40 | $88,325.81 |
249 | 2039/04 | $157.24 | $493.15 | $0.00 | $0.00 | $0.00 | $650.40 | $88,168.56 |
250 | 2039/05 | $158.12 | $492.27 | $0.00 | $0.00 | $0.00 | $650.40 | $88,010.44 |
251 | 2039/06 | $159.00 | $491.39 | $0.00 | $0.00 | $0.00 | $650.40 | $87,851.44 |
252 | 2039/07 | $159.89 | $490.50 | $0.00 | $0.00 | $0.00 | $650.40 | $87,691.55 |
253 | 2039/08 | $154.10 | $496.92 | $0.00 | $0.00 | $0.00 | $651.02 | $87,537.45 |
254 | 2039/09 | $154.98 | $496.05 | $0.00 | $0.00 | $0.00 | $651.02 | $87,382.47 |
255 | 2039/10 | $155.85 | $495.17 | $0.00 | $0.00 | $0.00 | $651.02 | $87,226.61 |
256 | 2039/11 | $156.74 | $494.28 | $0.00 | $0.00 | $0.00 | $651.02 | $87,069.88 |
257 | 2039/12 | $157.63 | $493.40 | $0.00 | $0.00 | $0.00 | $651.02 | $86,912.25 |
258 | 2040/01 | $158.52 | $492.50 | $0.00 | $0.00 | $0.00 | $651.02 | $86,753.73 |
259 | 2040/02 | $159.42 | $491.60 | $0.00 | $0.00 | $0.00 | $651.02 | $86,594.31 |
260 | 2040/03 | $160.32 | $490.70 | $0.00 | $0.00 | $0.00 | $651.02 | $86,433.99 |
261 | 2040/04 | $161.23 | $489.79 | $0.00 | $0.00 | $0.00 | $651.02 | $86,272.76 |
262 | 2040/05 | $162.14 | $488.88 | $0.00 | $0.00 | $0.00 | $651.02 | $86,110.62 |
263 | 2040/06 | $163.06 | $487.96 | $0.00 | $0.00 | $0.00 | $651.02 | $85,947.56 |
264 | 2040/07 | $163.99 | $487.04 | $0.00 | $0.00 | $0.00 | $651.02 | $85,783.57 |
265 | 2040/08 | $156.84 | $493.26 | $0.00 | $0.00 | $0.00 | $650.09 | $85,626.74 |
266 | 2040/09 | $157.74 | $492.35 | $0.00 | $0.00 | $0.00 | $650.09 | $85,469.00 |
267 | 2040/10 | $158.64 | $491.45 | $0.00 | $0.00 | $0.00 | $650.09 | $85,310.36 |
268 | 2040/11 | $159.56 | $490.53 | $0.00 | $0.00 | $0.00 | $650.09 | $85,150.80 |
269 | 2040/12 | $160.47 | $489.62 | $0.00 | $0.00 | $0.00 | $650.09 | $84,990.33 |
270 | 2041/01 | $161.40 | $488.69 | $0.00 | $0.00 | $0.00 | $650.09 | $84,828.93 |
271 | 2041/02 | $162.32 | $487.77 | $0.00 | $0.00 | $0.00 | $650.09 | $84,666.61 |
272 | 2041/03 | $163.26 | $486.83 | $0.00 | $0.00 | $0.00 | $650.09 | $84,503.35 |
273 | 2041/04 | $164.20 | $485.89 | $0.00 | $0.00 | $0.00 | $650.09 | $84,339.15 |
274 | 2041/05 | $165.14 | $484.95 | $0.00 | $0.00 | $0.00 | $650.09 | $84,174.01 |
275 | 2041/06 | $166.09 | $484.00 | $0.00 | $0.00 | $0.00 | $650.09 | $84,007.92 |
276 | 2041/07 | $167.05 | $483.05 | $0.00 | $0.00 | $0.00 | $650.09 | $83,840.88 |
277 | 2041/08 | $160.95 | $489.07 | $0.00 | $0.00 | $0.00 | $650.02 | $83,679.93 |
278 | 2041/09 | $161.88 | $488.13 | $0.00 | $0.00 | $0.00 | $650.02 | $83,518.05 |
279 | 2041/10 | $162.83 | $487.19 | $0.00 | $0.00 | $0.00 | $650.02 | $83,355.22 |
280 | 2041/11 | $163.78 | $486.24 | $0.00 | $0.00 | $0.00 | $650.02 | $83,191.44 |
281 | 2041/12 | $164.73 | $485.28 | $0.00 | $0.00 | $0.00 | $650.02 | $83,026.70 |
282 | 2042/01 | $165.69 | $484.32 | $0.00 | $0.00 | $0.00 | $650.02 | $82,861.01 |
283 | 2042/02 | $166.66 | $483.36 | $0.00 | $0.00 | $0.00 | $650.02 | $82,694.35 |
284 | 2042/03 | $167.63 | $482.38 | $0.00 | $0.00 | $0.00 | $650.02 | $82,526.71 |
285 | 2042/04 | $168.61 | $481.41 | $0.00 | $0.00 | $0.00 | $650.02 | $82,358.10 |
286 | 2042/05 | $169.60 | $480.42 | $0.00 | $0.00 | $0.00 | $650.02 | $82,188.51 |
287 | 2042/06 | $170.58 | $479.43 | $0.00 | $0.00 | $0.00 | $650.02 | $82,017.92 |
288 | 2042/07 | $171.58 | $478.44 | $0.00 | $0.00 | $0.00 | $650.02 | $81,846.34 |
289 | 2042/08 | $166.59 | $484.26 | $0.00 | $0.00 | $0.00 | $650.85 | $81,679.75 |
290 | 2042/09 | $167.58 | $483.27 | $0.00 | $0.00 | $0.00 | $650.85 | $81,512.17 |
291 | 2042/10 | $168.57 | $482.28 | $0.00 | $0.00 | $0.00 | $650.85 | $81,343.60 |
292 | 2042/11 | $169.57 | $481.28 | $0.00 | $0.00 | $0.00 | $650.85 | $81,174.03 |
293 | 2042/12 | $170.57 | $480.28 | $0.00 | $0.00 | $0.00 | $650.85 | $81,003.46 |
294 | 2043/01 | $171.58 | $479.27 | $0.00 | $0.00 | $0.00 | $650.85 | $80,831.88 |
295 | 2043/02 | $172.60 | $478.26 | $0.00 | $0.00 | $0.00 | $650.85 | $80,659.28 |
296 | 2043/03 | $173.62 | $477.23 | $0.00 | $0.00 | $0.00 | $650.85 | $80,485.66 |
297 | 2043/04 | $174.64 | $476.21 | $0.00 | $0.00 | $0.00 | $650.85 | $80,311.02 |
298 | 2043/05 | $175.68 | $475.17 | $0.00 | $0.00 | $0.00 | $650.85 | $80,135.34 |
299 | 2043/06 | $176.72 | $474.13 | $0.00 | $0.00 | $0.00 | $650.85 | $79,958.62 |
300 | 2043/07 | $177.76 | $473.09 | $0.00 | $0.00 | $0.00 | $650.85 | $79,780.86 |
301 | 2043/08 | $171.19 | $478.69 | $0.00 | $0.00 | $0.00 | $649.88 | $79,609.67 |
302 | 2043/09 | $172.22 | $477.66 | $0.00 | $0.00 | $0.00 | $649.88 | $79,437.45 |
303 | 2043/10 | $173.25 | $476.62 | $0.00 | $0.00 | $0.00 | $649.88 | $79,264.20 |
304 | 2043/11 | $174.29 | $475.59 | $0.00 | $0.00 | $0.00 | $649.88 | $79,089.91 |
305 | 2043/12 | $175.34 | $474.54 | $0.00 | $0.00 | $0.00 | $649.88 | $78,914.57 |
306 | 2044/01 | $176.39 | $473.49 | $0.00 | $0.00 | $0.00 | $649.88 | $78,738.18 |
307 | 2044/02 | $177.45 | $472.43 | $0.00 | $0.00 | $0.00 | $649.88 | $78,560.74 |
308 | 2044/03 | $178.51 | $471.36 | $0.00 | $0.00 | $0.00 | $649.88 | $78,382.23 |
309 | 2044/04 | $179.58 | $470.29 | $0.00 | $0.00 | $0.00 | $649.88 | $78,202.64 |
310 | 2044/05 | $180.66 | $469.22 | $0.00 | $0.00 | $0.00 | $649.88 | $78,021.98 |
311 | 2044/06 | $181.74 | $468.13 | $0.00 | $0.00 | $0.00 | $649.88 | $77,840.24 |
312 | 2044/07 | $182.83 | $467.04 | $0.00 | $0.00 | $0.00 | $649.88 | $77,657.40 |
313 | 2044/08 | $177.50 | $472.42 | $0.00 | $0.00 | $0.00 | $649.91 | $77,479.91 |
314 | 2044/09 | $178.58 | $471.34 | $0.00 | $0.00 | $0.00 | $649.91 | $77,301.33 |
315 | 2044/10 | $179.66 | $470.25 | $0.00 | $0.00 | $0.00 | $649.91 | $77,121.67 |
316 | 2044/11 | $180.75 | $469.16 | $0.00 | $0.00 | $0.00 | $649.91 | $76,940.92 |
317 | 2044/12 | $181.85 | $468.06 | $0.00 | $0.00 | $0.00 | $649.91 | $76,759.06 |
318 | 2045/01 | $182.96 | $466.95 | $0.00 | $0.00 | $0.00 | $649.91 | $76,576.10 |
319 | 2045/02 | $184.07 | $465.84 | $0.00 | $0.00 | $0.00 | $649.91 | $76,392.03 |
320 | 2045/03 | $185.19 | $464.72 | $0.00 | $0.00 | $0.00 | $649.91 | $76,206.83 |
321 | 2045/04 | $186.32 | $463.59 | $0.00 | $0.00 | $0.00 | $649.91 | $76,020.51 |
322 | 2045/05 | $187.45 | $462.46 | $0.00 | $0.00 | $0.00 | $649.91 | $75,833.06 |
323 | 2045/06 | $188.59 | $461.32 | $0.00 | $0.00 | $0.00 | $649.91 | $75,644.47 |
324 | 2045/07 | $189.74 | $460.17 | $0.00 | $0.00 | $0.00 | $649.91 | $75,454.72 |
325 | 2045/08 | $185.76 | $465.30 | $0.00 | $0.00 | $0.00 | $651.07 | $75,268.96 |
326 | 2045/09 | $186.91 | $464.16 | $0.00 | $0.00 | $0.00 | $651.07 | $75,082.05 |
327 | 2045/10 | $188.06 | $463.01 | $0.00 | $0.00 | $0.00 | $651.07 | $74,893.99 |
328 | 2045/11 | $189.22 | $461.85 | $0.00 | $0.00 | $0.00 | $651.07 | $74,704.77 |
329 | 2045/12 | $190.39 | $460.68 | $0.00 | $0.00 | $0.00 | $651.07 | $74,514.38 |
330 | 2046/01 | $191.56 | $459.51 | $0.00 | $0.00 | $0.00 | $651.07 | $74,322.82 |
331 | 2046/02 | $192.74 | $458.32 | $0.00 | $0.00 | $0.00 | $651.07 | $74,130.07 |
332 | 2046/03 | $193.93 | $457.14 | $0.00 | $0.00 | $0.00 | $651.07 | $73,936.14 |
333 | 2046/04 | $195.13 | $455.94 | $0.00 | $0.00 | $0.00 | $651.07 | $73,741.01 |
334 | 2046/05 | $196.33 | $454.74 | $0.00 | $0.00 | $0.00 | $651.07 | $73,544.68 |
335 | 2046/06 | $197.54 | $453.53 | $0.00 | $0.00 | $0.00 | $651.07 | $73,347.13 |
336 | 2046/07 | $198.76 | $452.31 | $0.00 | $0.00 | $0.00 | $651.07 | $73,148.37 |
337 | 2046/08 | $192.89 | $457.18 | $0.00 | $0.00 | $0.00 | $650.07 | $72,955.48 |
338 | 2046/09 | $194.10 | $455.97 | $0.00 | $0.00 | $0.00 | $650.07 | $72,761.39 |
339 | 2046/10 | $195.31 | $454.76 | $0.00 | $0.00 | $0.00 | $650.07 | $72,566.08 |
340 | 2046/11 | $196.53 | $453.54 | $0.00 | $0.00 | $0.00 | $650.07 | $72,369.55 |
341 | 2046/12 | $197.76 | $452.31 | $0.00 | $0.00 | $0.00 | $650.07 | $72,171.79 |
342 | 2047/01 | $198.99 | $451.07 | $0.00 | $0.00 | $0.00 | $650.07 | $71,972.80 |
343 | 2047/02 | $200.24 | $449.83 | $0.00 | $0.00 | $0.00 | $650.07 | $71,772.56 |
344 | 2047/03 | $201.49 | $448.58 | $0.00 | $0.00 | $0.00 | $650.07 | $71,571.08 |
345 | 2047/04 | $202.75 | $447.32 | $0.00 | $0.00 | $0.00 | $650.07 | $71,368.33 |
346 | 2047/05 | $204.01 | $446.05 | $0.00 | $0.00 | $0.00 | $650.07 | $71,164.31 |
347 | 2047/06 | $205.29 | $444.78 | $0.00 | $0.00 | $0.00 | $650.07 | $70,959.02 |
348 | 2047/07 | $206.57 | $443.49 | $0.00 | $0.00 | $0.00 | $650.07 | $70,752.45 |
349 | 2047/08 | $202.26 | $448.10 | $0.00 | $0.00 | $0.00 | $650.36 | $70,550.19 |
350 | 2047/09 | $203.54 | $446.82 | $0.00 | $0.00 | $0.00 | $650.36 | $70,346.65 |
351 | 2047/10 | $204.83 | $445.53 | $0.00 | $0.00 | $0.00 | $650.36 | $70,141.82 |
352 | 2047/11 | $206.13 | $444.23 | $0.00 | $0.00 | $0.00 | $650.36 | $69,935.69 |
353 | 2047/12 | $207.43 | $442.93 | $0.00 | $0.00 | $0.00 | $650.36 | $69,728.26 |
354 | 2048/01 | $208.75 | $441.61 | $0.00 | $0.00 | $0.00 | $650.36 | $69,519.52 |
355 | 2048/02 | $210.07 | $440.29 | $0.00 | $0.00 | $0.00 | $650.36 | $69,309.45 |
356 | 2048/03 | $211.40 | $438.96 | $0.00 | $0.00 | $0.00 | $650.36 | $69,098.05 |
357 | 2048/04 | $212.74 | $437.62 | $0.00 | $0.00 | $0.00 | $650.36 | $68,885.31 |
358 | 2048/05 | $214.08 | $436.27 | $0.00 | $0.00 | $0.00 | $650.36 | $68,671.23 |
359 | 2048/06 | $215.44 | $434.92 | $0.00 | $0.00 | $0.00 | $650.36 | $68,455.79 |
360 | 2048/07 | $216.81 | $433.55 | $0.00 | $0.00 | $0.00 | $650.36 | $68,238.98 |
361 | 2048/08 | $212.27 | $437.87 | $0.00 | $0.00 | $0.00 | $650.14 | $68,026.71 |
362 | 2048/09 | $213.63 | $436.50 | $0.00 | $0.00 | $0.00 | $650.14 | $67,813.08 |
363 | 2048/10 | $215.00 | $435.13 | $0.00 | $0.00 | $0.00 | $650.14 | $67,598.08 |
364 | 2048/11 | $216.38 | $433.75 | $0.00 | $0.00 | $0.00 | $650.14 | $67,381.70 |
365 | 2048/12 | $217.77 | $432.37 | $0.00 | $0.00 | $0.00 | $650.14 | $67,163.93 |
366 | 2049/01 | $219.17 | $430.97 | $0.00 | $0.00 | $0.00 | $650.14 | $66,944.77 |
367 | 2049/02 | $220.57 | $429.56 | $0.00 | $0.00 | $0.00 | $650.14 | $66,724.19 |
368 | 2049/03 | $221.99 | $428.15 | $0.00 | $0.00 | $0.00 | $650.14 | $66,502.20 |
369 | 2049/04 | $223.41 | $426.72 | $0.00 | $0.00 | $0.00 | $650.14 | $66,278.79 |
370 | 2049/05 | $224.85 | $425.29 | $0.00 | $0.00 | $0.00 | $650.14 | $66,053.95 |
371 | 2049/06 | $226.29 | $423.85 | $0.00 | $0.00 | $0.00 | $650.14 | $65,827.66 |
372 | 2049/07 | $227.74 | $422.39 | $0.00 | $0.00 | $0.00 | $650.14 | $65,599.92 |
373 | 2049/08 | $222.95 | $426.40 | $0.00 | $0.00 | $0.00 | $649.35 | $65,376.97 |
374 | 2049/09 | $224.40 | $424.95 | $0.00 | $0.00 | $0.00 | $649.35 | $65,152.57 |
375 | 2049/10 | $225.86 | $423.49 | $0.00 | $0.00 | $0.00 | $649.35 | $64,926.71 |
376 | 2049/11 | $227.32 | $422.02 | $0.00 | $0.00 | $0.00 | $649.35 | $64,699.39 |
377 | 2049/12 | $228.80 | $420.55 | $0.00 | $0.00 | $0.00 | $649.35 | $64,470.59 |
378 | 2050/01 | $230.29 | $419.06 | $0.00 | $0.00 | $0.00 | $649.35 | $64,240.30 |
379 | 2050/02 | $231.79 | $417.56 | $0.00 | $0.00 | $0.00 | $649.35 | $64,008.52 |
380 | 2050/03 | $233.29 | $416.06 | $0.00 | $0.00 | $0.00 | $649.35 | $63,775.22 |
381 | 2050/04 | $234.81 | $414.54 | $0.00 | $0.00 | $0.00 | $649.35 | $63,540.42 |
382 | 2050/05 | $236.33 | $413.01 | $0.00 | $0.00 | $0.00 | $649.35 | $63,304.08 |
383 | 2050/06 | $237.87 | $411.48 | $0.00 | $0.00 | $0.00 | $649.35 | $63,066.21 |
384 | 2050/07 | $239.42 | $409.93 | $0.00 | $0.00 | $0.00 | $649.35 | $62,826.79 |
385 | 2050/08 | $236.75 | $413.61 | $0.00 | $0.00 | $0.00 | $650.36 | $62,590.04 |
386 | 2050/09 | $238.31 | $412.05 | $0.00 | $0.00 | $0.00 | $650.36 | $62,351.73 |
387 | 2050/10 | $239.88 | $410.48 | $0.00 | $0.00 | $0.00 | $650.36 | $62,111.84 |
388 | 2050/11 | $241.46 | $408.90 | $0.00 | $0.00 | $0.00 | $650.36 | $61,870.38 |
389 | 2050/12 | $243.05 | $407.31 | $0.00 | $0.00 | $0.00 | $650.36 | $61,627.33 |
390 | 2051/01 | $244.65 | $405.71 | $0.00 | $0.00 | $0.00 | $650.36 | $61,382.68 |
391 | 2051/02 | $246.26 | $404.10 | $0.00 | $0.00 | $0.00 | $650.36 | $61,136.42 |
392 | 2051/03 | $247.88 | $402.48 | $0.00 | $0.00 | $0.00 | $650.36 | $60,888.54 |
393 | 2051/04 | $249.51 | $400.85 | $0.00 | $0.00 | $0.00 | $650.36 | $60,639.03 |
394 | 2051/05 | $251.16 | $399.21 | $0.00 | $0.00 | $0.00 | $650.36 | $60,387.87 |
395 | 2051/06 | $252.81 | $397.55 | $0.00 | $0.00 | $0.00 | $650.36 | $60,135.06 |
396 | 2051/07 | $254.47 | $395.89 | $0.00 | $0.00 | $0.00 | $650.36 | $59,880.59 |
397 | 2051/08 | $251.68 | $399.20 | $0.00 | $0.00 | $0.00 | $650.89 | $59,628.90 |
398 | 2051/09 | $253.36 | $397.53 | $0.00 | $0.00 | $0.00 | $650.89 | $59,375.55 |
399 | 2051/10 | $255.05 | $395.84 | $0.00 | $0.00 | $0.00 | $650.89 | $59,120.50 |
400 | 2051/11 | $256.75 | $394.14 | $0.00 | $0.00 | $0.00 | $650.89 | $58,863.75 |
401 | 2051/12 | $258.46 | $392.42 | $0.00 | $0.00 | $0.00 | $650.89 | $58,605.29 |
402 | 2052/01 | $260.18 | $390.70 | $0.00 | $0.00 | $0.00 | $650.89 | $58,345.11 |
403 | 2052/02 | $261.92 | $388.97 | $0.00 | $0.00 | $0.00 | $650.89 | $58,083.19 |
404 | 2052/03 | $263.66 | $387.22 | $0.00 | $0.00 | $0.00 | $650.89 | $57,819.52 |
405 | 2052/04 | $265.42 | $385.46 | $0.00 | $0.00 | $0.00 | $650.89 | $57,554.10 |
406 | 2052/05 | $267.19 | $383.69 | $0.00 | $0.00 | $0.00 | $650.89 | $57,286.91 |
407 | 2052/06 | $268.97 | $381.91 | $0.00 | $0.00 | $0.00 | $650.89 | $57,017.94 |
408 | 2052/07 | $270.77 | $380.12 | $0.00 | $0.00 | $0.00 | $650.89 | $56,747.17 |
409 | 2052/08 | $267.81 | $383.04 | $0.00 | $0.00 | $0.00 | $650.85 | $56,479.36 |
410 | 2052/09 | $269.62 | $381.24 | $0.00 | $0.00 | $0.00 | $650.85 | $56,209.74 |
411 | 2052/10 | $271.44 | $379.42 | $0.00 | $0.00 | $0.00 | $650.85 | $55,938.31 |
412 | 2052/11 | $273.27 | $377.58 | $0.00 | $0.00 | $0.00 | $650.85 | $55,665.04 |
413 | 2052/12 | $275.11 | $375.74 | $0.00 | $0.00 | $0.00 | $650.85 | $55,389.92 |
414 | 2053/01 | $276.97 | $373.88 | $0.00 | $0.00 | $0.00 | $650.85 | $55,112.95 |
415 | 2053/02 | $278.84 | $372.01 | $0.00 | $0.00 | $0.00 | $650.85 | $54,834.11 |
416 | 2053/03 | $280.72 | $370.13 | $0.00 | $0.00 | $0.00 | $650.85 | $54,553.39 |
417 | 2053/04 | $282.62 | $368.24 | $0.00 | $0.00 | $0.00 | $650.85 | $54,270.77 |
418 | 2053/05 | $284.53 | $366.33 | $0.00 | $0.00 | $0.00 | $650.85 | $53,986.24 |
419 | 2053/06 | $286.45 | $364.41 | $0.00 | $0.00 | $0.00 | $650.85 | $53,699.80 |
420 | 2053/07 | $288.38 | $362.47 | $0.00 | $0.00 | $0.00 | $650.85 | $53,411.42 |
421 | 2053/08 | $285.22 | $364.98 | $0.00 | $0.00 | $0.00 | $650.20 | $53,126.20 |
422 | 2053/09 | $287.17 | $363.03 | $0.00 | $0.00 | $0.00 | $650.20 | $52,839.03 |
423 | 2053/10 | $289.13 | $361.07 | $0.00 | $0.00 | $0.00 | $650.20 | $52,549.90 |
424 | 2053/11 | $291.10 | $359.09 | $0.00 | $0.00 | $0.00 | $650.20 | $52,258.80 |
425 | 2053/12 | $293.09 | $357.10 | $0.00 | $0.00 | $0.00 | $650.20 | $51,965.70 |
426 | 2054/01 | $295.10 | $355.10 | $0.00 | $0.00 | $0.00 | $650.20 | $51,670.61 |
427 | 2054/02 | $297.11 | $353.08 | $0.00 | $0.00 | $0.00 | $650.20 | $51,373.49 |
428 | 2054/03 | $299.14 | $351.05 | $0.00 | $0.00 | $0.00 | $650.20 | $51,074.35 |
429 | 2054/04 | $301.19 | $349.01 | $0.00 | $0.00 | $0.00 | $650.20 | $50,773.16 |
430 | 2054/05 | $303.25 | $346.95 | $0.00 | $0.00 | $0.00 | $650.20 | $50,469.92 |
431 | 2054/06 | $305.32 | $344.88 | $0.00 | $0.00 | $0.00 | $650.20 | $50,164.60 |
432 | 2054/07 | $307.40 | $342.79 | $0.00 | $0.00 | $0.00 | $650.20 | $49,857.20 |
433 | 2054/08 | $303.97 | $344.85 | $0.00 | $0.00 | $0.00 | $648.82 | $49,553.22 |
434 | 2054/09 | $306.08 | $342.74 | $0.00 | $0.00 | $0.00 | $648.82 | $49,247.15 |
435 | 2054/10 | $308.19 | $340.63 | $0.00 | $0.00 | $0.00 | $648.82 | $48,938.96 |
436 | 2054/11 | $310.32 | $338.49 | $0.00 | $0.00 | $0.00 | $648.82 | $48,628.63 |
437 | 2054/12 | $312.47 | $336.35 | $0.00 | $0.00 | $0.00 | $648.82 | $48,316.16 |
438 | 2055/01 | $314.63 | $334.19 | $0.00 | $0.00 | $0.00 | $648.82 | $48,001.53 |
439 | 2055/02 | $316.81 | $332.01 | $0.00 | $0.00 | $0.00 | $648.82 | $47,684.72 |
440 | 2055/03 | $319.00 | $329.82 | $0.00 | $0.00 | $0.00 | $648.82 | $47,365.72 |
441 | 2055/04 | $321.21 | $327.61 | $0.00 | $0.00 | $0.00 | $648.82 | $47,044.52 |
442 | 2055/05 | $323.43 | $325.39 | $0.00 | $0.00 | $0.00 | $648.82 | $46,721.09 |
443 | 2055/06 | $325.66 | $323.15 | $0.00 | $0.00 | $0.00 | $648.82 | $46,395.42 |
444 | 2055/07 | $327.92 | $320.90 | $0.00 | $0.00 | $0.00 | $648.82 | $46,067.51 |
445 | 2055/08 | $324.13 | $322.47 | $0.00 | $0.00 | $0.00 | $646.60 | $45,743.38 |
446 | 2055/09 | $326.40 | $320.20 | $0.00 | $0.00 | $0.00 | $646.60 | $45,416.98 |
447 | 2055/10 | $328.68 | $317.92 | $0.00 | $0.00 | $0.00 | $646.60 | $45,088.29 |
448 | 2055/11 | $330.99 | $315.62 | $0.00 | $0.00 | $0.00 | $646.60 | $44,757.31 |
449 | 2055/12 | $333.30 | $313.30 | $0.00 | $0.00 | $0.00 | $646.60 | $44,424.00 |
450 | 2056/01 | $335.64 | $310.97 | $0.00 | $0.00 | $0.00 | $646.60 | $44,088.37 |
451 | 2056/02 | $337.98 | $308.62 | $0.00 | $0.00 | $0.00 | $646.60 | $43,750.38 |
452 | 2056/03 | $340.35 | $306.25 | $0.00 | $0.00 | $0.00 | $646.60 | $43,410.03 |
453 | 2056/04 | $342.73 | $303.87 | $0.00 | $0.00 | $0.00 | $646.60 | $43,067.30 |
454 | 2056/05 | $345.13 | $301.47 | $0.00 | $0.00 | $0.00 | $646.60 | $42,722.17 |
455 | 2056/06 | $347.55 | $299.06 | $0.00 | $0.00 | $0.00 | $646.60 | $42,374.62 |
456 | 2056/07 | $349.98 | $296.62 | $0.00 | $0.00 | $0.00 | $646.60 | $42,024.64 |
457 | 2056/08 | $351.05 | $297.67 | $0.00 | $0.00 | $0.00 | $648.73 | $41,673.59 |
458 | 2056/09 | $353.54 | $295.19 | $0.00 | $0.00 | $0.00 | $648.73 | $41,320.05 |
459 | 2056/10 | $356.04 | $292.68 | $0.00 | $0.00 | $0.00 | $648.73 | $40,964.01 |
460 | 2056/11 | $358.56 | $290.16 | $0.00 | $0.00 | $0.00 | $648.73 | $40,605.44 |
461 | 2056/12 | $361.10 | $287.62 | $0.00 | $0.00 | $0.00 | $648.73 | $40,244.34 |
462 | 2057/01 | $363.66 | $285.06 | $0.00 | $0.00 | $0.00 | $648.73 | $39,880.68 |
463 | 2057/02 | $366.24 | $282.49 | $0.00 | $0.00 | $0.00 | $648.73 | $39,514.44 |
464 | 2057/03 | $368.83 | $279.89 | $0.00 | $0.00 | $0.00 | $648.73 | $39,145.61 |
465 | 2057/04 | $371.44 | $277.28 | $0.00 | $0.00 | $0.00 | $648.73 | $38,774.16 |
466 | 2057/05 | $374.08 | $274.65 | $0.00 | $0.00 | $0.00 | $648.73 | $38,400.09 |
467 | 2057/06 | $376.73 | $272.00 | $0.00 | $0.00 | $0.00 | $648.73 | $38,023.36 |
468 | 2057/07 | $379.39 | $269.33 | $0.00 | $0.00 | $0.00 | $648.73 | $37,643.97 |
469 | 2057/08 | $380.81 | $269.78 | $0.00 | $0.00 | $0.00 | $650.59 | $37,263.16 |
470 | 2057/09 | $383.54 | $267.05 | $0.00 | $0.00 | $0.00 | $650.59 | $36,879.62 |
471 | 2057/10 | $386.29 | $264.30 | $0.00 | $0.00 | $0.00 | $650.59 | $36,493.33 |
472 | 2057/11 | $389.05 | $261.54 | $0.00 | $0.00 | $0.00 | $650.59 | $36,104.28 |
473 | 2057/12 | $391.84 | $258.75 | $0.00 | $0.00 | $0.00 | $650.59 | $35,712.44 |
474 | 2058/01 | $394.65 | $255.94 | $0.00 | $0.00 | $0.00 | $650.59 | $35,317.78 |
475 | 2058/02 | $397.48 | $253.11 | $0.00 | $0.00 | $0.00 | $650.59 | $34,920.30 |
476 | 2058/03 | $400.33 | $250.26 | $0.00 | $0.00 | $0.00 | $650.59 | $34,519.98 |
477 | 2058/04 | $403.20 | $247.39 | $0.00 | $0.00 | $0.00 | $650.59 | $34,116.78 |
478 | 2058/05 | $406.09 | $244.50 | $0.00 | $0.00 | $0.00 | $650.59 | $33,710.69 |
479 | 2058/06 | $409.00 | $241.59 | $0.00 | $0.00 | $0.00 | $650.59 | $33,301.69 |
480 | 2058/07 | $411.93 | $238.66 | $0.00 | $0.00 | $0.00 | $650.59 | $32,889.77 |
481 | 2058/08 | $405.69 | $238.45 | $0.00 | $0.00 | $0.00 | $644.14 | $32,484.07 |
482 | 2058/09 | $408.63 | $235.51 | $0.00 | $0.00 | $0.00 | $644.14 | $32,075.44 |
483 | 2058/10 | $411.60 | $232.55 | $0.00 | $0.00 | $0.00 | $644.14 | $31,663.84 |
484 | 2058/11 | $414.58 | $229.56 | $0.00 | $0.00 | $0.00 | $644.14 | $31,249.26 |
485 | 2058/12 | $417.59 | $226.56 | $0.00 | $0.00 | $0.00 | $644.14 | $30,831.68 |
486 | 2059/01 | $420.61 | $223.53 | $0.00 | $0.00 | $0.00 | $644.14 | $30,411.07 |
487 | 2059/02 | $423.66 | $220.48 | $0.00 | $0.00 | $0.00 | $644.14 | $29,987.40 |
488 | 2059/03 | $426.73 | $217.41 | $0.00 | $0.00 | $0.00 | $644.14 | $29,560.67 |
489 | 2059/04 | $429.83 | $214.31 | $0.00 | $0.00 | $0.00 | $644.14 | $29,130.84 |
490 | 2059/05 | $432.94 | $211.20 | $0.00 | $0.00 | $0.00 | $644.14 | $28,697.90 |
491 | 2059/06 | $436.08 | $208.06 | $0.00 | $0.00 | $0.00 | $644.14 | $28,261.81 |
492 | 2059/07 | $439.24 | $204.90 | $0.00 | $0.00 | $0.00 | $644.14 | $27,822.57 |
493 | 2059/08 | $441.44 | $204.03 | $0.00 | $0.00 | $0.00 | $645.47 | $27,381.13 |
494 | 2059/09 | $444.67 | $200.79 | $0.00 | $0.00 | $0.00 | $645.47 | $26,936.46 |
495 | 2059/10 | $447.94 | $197.53 | $0.00 | $0.00 | $0.00 | $645.47 | $26,488.52 |
496 | 2059/11 | $451.22 | $194.25 | $0.00 | $0.00 | $0.00 | $645.47 | $26,037.30 |
497 | 2059/12 | $454.53 | $190.94 | $0.00 | $0.00 | $0.00 | $645.47 | $25,582.77 |
498 | 2060/01 | $457.86 | $187.61 | $0.00 | $0.00 | $0.00 | $645.47 | $25,124.91 |
499 | 2060/02 | $461.22 | $184.25 | $0.00 | $0.00 | $0.00 | $645.47 | $24,663.69 |
500 | 2060/03 | $464.60 | $180.87 | $0.00 | $0.00 | $0.00 | $645.47 | $24,199.09 |
501 | 2060/04 | $468.01 | $177.46 | $0.00 | $0.00 | $0.00 | $645.47 | $23,731.08 |
502 | 2060/05 | $471.44 | $174.03 | $0.00 | $0.00 | $0.00 | $645.47 | $23,259.64 |
503 | 2060/06 | $474.90 | $170.57 | $0.00 | $0.00 | $0.00 | $645.47 | $22,784.74 |
504 | 2060/07 | $478.38 | $167.09 | $0.00 | $0.00 | $0.00 | $645.47 | $22,306.36 |
505 | 2060/08 | $481.07 | $165.44 | $0.00 | $0.00 | $0.00 | $646.51 | $21,825.28 |
506 | 2060/09 | $484.64 | $161.87 | $0.00 | $0.00 | $0.00 | $646.51 | $21,340.64 |
507 | 2060/10 | $488.24 | $158.28 | $0.00 | $0.00 | $0.00 | $646.51 | $20,852.40 |
508 | 2060/11 | $491.86 | $154.66 | $0.00 | $0.00 | $0.00 | $646.51 | $20,360.55 |
509 | 2060/12 | $495.51 | $151.01 | $0.00 | $0.00 | $0.00 | $646.51 | $19,865.04 |
510 | 2061/01 | $499.18 | $147.33 | $0.00 | $0.00 | $0.00 | $646.51 | $19,365.86 |
511 | 2061/02 | $502.88 | $143.63 | $0.00 | $0.00 | $0.00 | $646.51 | $18,862.98 |
512 | 2061/03 | $506.61 | $139.90 | $0.00 | $0.00 | $0.00 | $646.51 | $18,356.37 |
513 | 2061/04 | $510.37 | $136.14 | $0.00 | $0.00 | $0.00 | $646.51 | $17,846.00 |
514 | 2061/05 | $514.15 | $132.36 | $0.00 | $0.00 | $0.00 | $646.51 | $17,331.84 |
515 | 2061/06 | $517.97 | $128.54 | $0.00 | $0.00 | $0.00 | $646.51 | $16,813.87 |
516 | 2061/07 | $521.81 | $124.70 | $0.00 | $0.00 | $0.00 | $646.51 | $16,292.06 |
517 | 2061/08 | $525.07 | $122.19 | $0.00 | $0.00 | $0.00 | $647.26 | $15,766.99 |
518 | 2061/09 | $529.01 | $118.25 | $0.00 | $0.00 | $0.00 | $647.26 | $15,237.98 |
519 | 2061/10 | $532.98 | $114.28 | $0.00 | $0.00 | $0.00 | $647.26 | $14,705.00 |
520 | 2061/11 | $536.98 | $110.29 | $0.00 | $0.00 | $0.00 | $647.26 | $14,168.03 |
521 | 2061/12 | $541.00 | $106.26 | $0.00 | $0.00 | $0.00 | $647.26 | $13,627.02 |
522 | 2062/01 | $545.06 | $102.20 | $0.00 | $0.00 | $0.00 | $647.26 | $13,081.96 |
523 | 2062/02 | $549.15 | $98.11 | $0.00 | $0.00 | $0.00 | $647.26 | $12,532.82 |
524 | 2062/03 | $553.27 | $94.00 | $0.00 | $0.00 | $0.00 | $647.26 | $11,979.55 |
525 | 2062/04 | $557.42 | $89.85 | $0.00 | $0.00 | $0.00 | $647.26 | $11,422.13 |
526 | 2062/05 | $561.60 | $85.67 | $0.00 | $0.00 | $0.00 | $647.26 | $10,860.54 |
527 | 2062/06 | $565.81 | $81.45 | $0.00 | $0.00 | $0.00 | $647.26 | $10,294.73 |
528 | 2062/07 | $570.05 | $77.21 | $0.00 | $0.00 | $0.00 | $647.26 | $9,724.68 |
529 | 2062/08 | $573.96 | $73.75 | $0.00 | $0.00 | $0.00 | $647.71 | $9,150.71 |
530 | 2062/09 | $578.32 | $69.39 | $0.00 | $0.00 | $0.00 | $647.71 | $8,572.40 |
531 | 2062/10 | $582.70 | $65.01 | $0.00 | $0.00 | $0.00 | $647.71 | $7,989.69 |
532 | 2062/11 | $587.12 | $60.59 | $0.00 | $0.00 | $0.00 | $647.71 | $7,402.57 |
533 | 2062/12 | $591.57 | $56.14 | $0.00 | $0.00 | $0.00 | $647.71 | $6,811.00 |
534 | 2063/01 | $596.06 | $51.65 | $0.00 | $0.00 | $0.00 | $647.71 | $6,214.94 |
535 | 2063/02 | $600.58 | $47.13 | $0.00 | $0.00 | $0.00 | $647.71 | $5,614.36 |
536 | 2063/03 | $605.13 | $42.58 | $0.00 | $0.00 | $0.00 | $647.71 | $5,009.23 |
537 | 2063/04 | $609.72 | $37.99 | $0.00 | $0.00 | $0.00 | $647.71 | $4,399.51 |
538 | 2063/05 | $614.35 | $33.36 | $0.00 | $0.00 | $0.00 | $647.71 | $3,785.16 |
539 | 2063/06 | $619.01 | $28.70 | $0.00 | $0.00 | $0.00 | $647.71 | $3,166.15 |
540 | 2063/07 | $623.70 | $24.01 | $0.00 | $0.00 | $0.00 | $647.71 | $2,542.45 |
541 | 2063/08 | $628.35 | $19.49 | $0.00 | $0.00 | $0.00 | $647.84 | $1,914.10 |
542 | 2063/09 | $633.17 | $14.67 | $0.00 | $0.00 | $0.00 | $647.84 | $1,280.94 |
543 | 2063/10 | $638.02 | $9.82 | $0.00 | $0.00 | $0.00 | $647.84 | $642.91 |
544 | 2063/11 | $642.91 | $4.93 | $0.00 | $0.00 | $0.00 | $647.84 | $0.00 |
Totals | $125,545.42 | $227,984.65 | $0.00 | $0.00 | $0.00 | $353,530.07 |
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.