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 $1,026,006.00 at 6.95% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$6,865.51.
Instead of closing on 2052/04, as a result of the changes in interest rate, your mortgage will close on 2054/07 where you will make a total of 364 payments instead of 336 payments as per the initial amortization term. Consult with a Mortgage Specialist
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2024/04 | $996.79 | $5,942.28 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,025,009.21 |
2 | 2024/05 | $1,002.56 | $5,936.51 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,024,006.65 |
3 | 2024/06 | $1,008.37 | $5,930.71 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,022,998.29 |
4 | 2024/07 | $1,014.21 | $5,924.87 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,021,984.08 |
5 | 2024/08 | $1,020.08 | $5,918.99 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,020,964.00 |
6 | 2024/09 | $1,025.99 | $5,913.08 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,019,938.01 |
7 | 2024/10 | $1,031.93 | $5,907.14 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,018,906.08 |
8 | 2024/11 | $1,037.91 | $5,901.16 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,017,868.17 |
9 | 2024/12 | $1,043.92 | $5,895.15 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,016,824.26 |
10 | 2025/01 | $1,049.96 | $5,889.11 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,015,774.29 |
11 | 2025/03 | $1,056.05 | $5,883.03 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,014,718.25 |
12 | 2025/03 | $1,062.16 | $5,876.91 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,013,656.08 |
13 | 2025/04 | $1,068.31 | $5,870.76 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,012,587.77 |
14 | 2025/05 | $1,074.50 | $5,864.57 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,011,513.27 |
15 | 2025/06 | $1,080.72 | $5,858.35 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,010,432.55 |
16 | 2025/07 | $1,086.98 | $5,852.09 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,009,345.56 |
17 | 2025/08 | $1,093.28 | $5,845.79 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,008,252.28 |
18 | 2025/09 | $1,099.61 | $5,839.46 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,007,152.67 |
19 | 2025/10 | $1,105.98 | $5,833.09 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,006,046.70 |
20 | 2025/11 | $1,112.38 | $5,826.69 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,004,934.31 |
21 | 2025/12 | $1,118.83 | $5,820.24 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,003,815.48 |
22 | 2026/01 | $1,125.31 | $5,813.76 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,002,690.18 |
23 | 2026/03 | $1,131.82 | $5,807.25 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,001,558.35 |
24 | 2026/03 | $1,138.38 | $5,800.69 | $85.50 | $0.00 | $0.00 | $7,024.57 | $1,000,419.97 |
25 | 2026/04 | $1,144.97 | $5,794.10 | $85.50 | $0.00 | $0.00 | $7,024.57 | $999,275.00 |
26 | 2026/05 | $1,151.60 | $5,787.47 | $85.50 | $0.00 | $0.00 | $7,024.57 | $998,123.40 |
27 | 2026/06 | $1,158.27 | $5,780.80 | $85.50 | $0.00 | $0.00 | $7,024.57 | $996,965.12 |
28 | 2026/07 | $1,164.98 | $5,774.09 | $85.50 | $0.00 | $0.00 | $7,024.57 | $995,800.14 |
29 | 2026/08 | $1,171.73 | $5,767.34 | $85.50 | $0.00 | $0.00 | $7,024.57 | $994,628.41 |
30 | 2026/09 | $1,178.52 | $5,760.56 | $85.50 | $0.00 | $0.00 | $7,024.57 | $993,449.90 |
31 | 2026/10 | $1,185.34 | $5,753.73 | $85.50 | $0.00 | $0.00 | $7,024.57 | $992,264.56 |
32 | 2026/11 | $1,192.21 | $5,746.87 | $85.50 | $0.00 | $0.00 | $7,024.57 | $991,072.35 |
33 | 2026/12 | $1,199.11 | $5,739.96 | $85.50 | $0.00 | $0.00 | $7,024.57 | $989,873.24 |
34 | 2027/01 | $1,206.06 | $5,733.02 | $85.50 | $0.00 | $0.00 | $7,024.57 | $988,667.18 |
35 | 2027/03 | $1,213.04 | $5,726.03 | $85.50 | $0.00 | $0.00 | $7,024.57 | $987,454.14 |
36 | 2027/03 | $1,220.07 | $5,719.01 | $85.50 | $0.00 | $0.00 | $7,024.57 | $986,234.08 |
37 | 2027/04 | $1,227.13 | $5,711.94 | $85.50 | $0.00 | $0.00 | $7,024.57 | $985,006.94 |
38 | 2027/05 | $1,234.24 | $5,704.83 | $85.50 | $0.00 | $0.00 | $7,024.57 | $983,772.71 |
39 | 2027/06 | $1,241.39 | $5,697.68 | $85.50 | $0.00 | $0.00 | $7,024.57 | $982,531.32 |
40 | 2027/07 | $1,248.58 | $5,690.49 | $85.50 | $0.00 | $0.00 | $7,024.57 | $981,282.74 |
41 | 2027/08 | $1,255.81 | $5,683.26 | $85.50 | $0.00 | $0.00 | $7,024.57 | $980,026.93 |
42 | 2027/09 | $1,263.08 | $5,675.99 | $85.50 | $0.00 | $0.00 | $7,024.57 | $978,763.85 |
43 | 2027/10 | $1,270.40 | $5,668.67 | $85.50 | $0.00 | $0.00 | $7,024.57 | $977,493.45 |
44 | 2027/11 | $1,277.76 | $5,661.32 | $85.50 | $0.00 | $0.00 | $7,024.57 | $976,215.70 |
45 | 2027/12 | $1,285.16 | $5,653.92 | $85.50 | $0.00 | $0.00 | $7,024.57 | $974,930.54 |
46 | 2028/01 | $1,292.60 | $5,646.47 | $85.50 | $0.00 | $0.00 | $7,024.57 | $973,637.94 |
47 | 2028/02 | $1,300.09 | $5,638.99 | $85.50 | $0.00 | $0.00 | $7,024.57 | $972,337.86 |
48 | 2028/03 | $1,307.61 | $5,631.46 | $85.50 | $0.00 | $0.00 | $7,024.57 | $971,030.24 |
49 | 2028/04 | $1,315.19 | $5,623.88 | $85.50 | $0.00 | $0.00 | $7,024.57 | $969,715.05 |
50 | 2028/05 | $1,322.81 | $5,616.27 | $85.50 | $0.00 | $0.00 | $7,024.57 | $968,392.25 |
51 | 2028/06 | $1,330.47 | $5,608.61 | $85.50 | $0.00 | $0.00 | $7,024.57 | $967,061.78 |
52 | 2028/07 | $1,338.17 | $5,600.90 | $85.50 | $0.00 | $0.00 | $7,024.57 | $965,723.61 |
53 | 2028/08 | $1,345.92 | $5,593.15 | $85.50 | $0.00 | $0.00 | $7,024.57 | $964,377.69 |
54 | 2028/09 | $1,353.72 | $5,585.35 | $85.50 | $0.00 | $0.00 | $7,024.57 | $963,023.97 |
55 | 2028/10 | $1,361.56 | $5,577.51 | $85.50 | $0.00 | $0.00 | $7,024.57 | $961,662.41 |
56 | 2028/11 | $1,369.44 | $5,569.63 | $85.50 | $0.00 | $0.00 | $7,024.57 | $960,292.97 |
57 | 2028/12 | $1,377.37 | $5,561.70 | $85.50 | $0.00 | $0.00 | $7,024.57 | $958,915.59 |
58 | 2029/01 | $1,385.35 | $5,553.72 | $85.50 | $0.00 | $0.00 | $7,024.57 | $957,530.24 |
59 | 2029/03 | $1,393.38 | $5,545.70 | $85.50 | $0.00 | $0.00 | $7,024.57 | $956,136.87 |
60 | 2029/03 | $1,401.45 | $5,537.63 | $85.50 | $0.00 | $0.00 | $7,024.57 | $954,735.42 |
61 | 2029/04 | $1,245.61 | $5,688.63 | $85.50 | $0.00 | $0.00 | $7,019.74 | $953,489.81 |
62 | 2029/05 | $1,253.03 | $5,681.21 | $85.50 | $0.00 | $0.00 | $7,019.74 | $952,236.79 |
63 | 2029/06 | $1,260.49 | $5,673.74 | $85.50 | $0.00 | $0.00 | $7,019.74 | $950,976.29 |
64 | 2029/07 | $1,268.00 | $5,666.23 | $85.50 | $0.00 | $0.00 | $7,019.74 | $949,708.29 |
65 | 2029/08 | $1,275.56 | $5,658.68 | $85.50 | $0.00 | $0.00 | $7,019.74 | $948,432.73 |
66 | 2029/09 | $1,283.16 | $5,651.08 | $85.50 | $0.00 | $0.00 | $7,019.74 | $947,149.57 |
67 | 2029/10 | $1,290.81 | $5,643.43 | $85.50 | $0.00 | $0.00 | $7,019.74 | $945,858.76 |
68 | 2029/11 | $1,298.50 | $5,635.74 | $85.50 | $0.00 | $0.00 | $7,019.74 | $944,560.26 |
69 | 2029/12 | $1,306.23 | $5,628.00 | $85.50 | $0.00 | $0.00 | $7,019.74 | $943,254.03 |
70 | 2030/01 | $1,314.02 | $5,620.22 | $85.50 | $0.00 | $0.00 | $7,019.74 | $941,940.01 |
71 | 2030/03 | $1,321.85 | $5,612.39 | $85.50 | $0.00 | $0.00 | $7,019.74 | $940,618.17 |
72 | 2030/03 | $1,329.72 | $5,604.52 | $85.50 | $0.00 | $0.00 | $7,019.74 | $939,288.45 |
73 | 2030/04 | $1,337.64 | $5,596.59 | $85.50 | $0.00 | $0.00 | $7,019.74 | $937,950.80 |
74 | 2030/05 | $1,345.61 | $5,588.62 | $85.50 | $0.00 | $0.00 | $7,019.74 | $936,605.19 |
75 | 2030/06 | $1,353.63 | $5,580.61 | $85.50 | $0.00 | $0.00 | $7,019.74 | $935,251.55 |
76 | 2030/07 | $1,361.70 | $5,572.54 | $85.50 | $0.00 | $0.00 | $7,019.74 | $933,889.86 |
77 | 2030/08 | $1,369.81 | $5,564.43 | $85.50 | $0.00 | $0.00 | $7,019.74 | $932,520.05 |
78 | 2030/09 | $1,377.97 | $5,556.27 | $85.50 | $0.00 | $0.00 | $7,019.74 | $931,142.07 |
79 | 2030/10 | $1,386.18 | $5,548.05 | $85.50 | $0.00 | $0.00 | $7,019.74 | $929,755.89 |
80 | 2030/11 | $1,394.44 | $5,539.80 | $85.50 | $0.00 | $0.00 | $7,019.74 | $928,361.45 |
81 | 2030/12 | $1,402.75 | $5,531.49 | $85.50 | $0.00 | $0.00 | $7,019.74 | $926,958.69 |
82 | 2031/01 | $1,411.11 | $5,523.13 | $85.50 | $0.00 | $0.00 | $7,019.74 | $925,547.58 |
83 | 2031/03 | $1,419.52 | $5,514.72 | $85.50 | $0.00 | $0.00 | $7,019.74 | $924,128.07 |
84 | 2031/03 | $1,427.98 | $5,506.26 | $85.50 | $0.00 | $0.00 | $7,019.74 | $922,700.09 |
85 | 2031/04 | $1,436.48 | $5,497.75 | $85.50 | $0.00 | $0.00 | $7,019.74 | $921,263.61 |
86 | 2031/05 | $1,445.04 | $5,489.20 | $85.50 | $0.00 | $0.00 | $7,019.74 | $919,818.56 |
87 | 2031/06 | $1,453.65 | $5,480.59 | $85.50 | $0.00 | $0.00 | $7,019.74 | $918,364.91 |
88 | 2031/07 | $1,462.31 | $5,471.92 | $85.50 | $0.00 | $0.00 | $7,019.74 | $916,902.60 |
89 | 2031/08 | $1,471.03 | $5,463.21 | $85.50 | $0.00 | $0.00 | $7,019.74 | $915,431.57 |
90 | 2031/09 | $1,479.79 | $5,454.45 | $85.50 | $0.00 | $0.00 | $7,019.74 | $913,951.78 |
91 | 2031/10 | $1,488.61 | $5,445.63 | $85.50 | $0.00 | $0.00 | $7,019.74 | $912,463.17 |
92 | 2031/11 | $1,497.48 | $5,436.76 | $85.50 | $0.00 | $0.00 | $7,019.74 | $910,965.69 |
93 | 2031/12 | $1,506.40 | $5,427.84 | $85.50 | $0.00 | $0.00 | $7,019.74 | $909,459.29 |
94 | 2032/01 | $1,515.38 | $5,418.86 | $85.50 | $0.00 | $0.00 | $7,019.74 | $907,943.91 |
95 | 2032/02 | $1,524.41 | $5,409.83 | $85.50 | $0.00 | $0.00 | $7,019.74 | $906,419.51 |
96 | 2032/03 | $1,533.49 | $5,400.75 | $85.50 | $0.00 | $0.00 | $7,019.74 | $904,886.02 |
97 | 2032/04 | $1,542.63 | $5,391.61 | $85.50 | $0.00 | $0.00 | $7,019.74 | $903,343.39 |
98 | 2032/05 | $1,551.82 | $5,382.42 | $85.50 | $0.00 | $0.00 | $7,019.74 | $901,791.57 |
99 | 2032/06 | $1,561.06 | $5,373.17 | $85.50 | $0.00 | $0.00 | $7,019.74 | $900,230.51 |
100 | 2032/07 | $1,570.36 | $5,363.87 | $85.50 | $0.00 | $0.00 | $7,019.74 | $898,660.15 |
101 | 2032/08 | $1,579.72 | $5,354.52 | $85.50 | $0.00 | $0.00 | $7,019.74 | $897,080.42 |
102 | 2032/09 | $1,589.13 | $5,345.10 | $85.50 | $0.00 | $0.00 | $7,019.74 | $895,491.29 |
103 | 2032/10 | $1,598.60 | $5,335.64 | $85.50 | $0.00 | $0.00 | $7,019.74 | $893,892.69 |
104 | 2032/11 | $1,608.13 | $5,326.11 | $85.50 | $0.00 | $0.00 | $7,019.74 | $892,284.56 |
105 | 2032/12 | $1,617.71 | $5,316.53 | $85.50 | $0.00 | $0.00 | $7,019.74 | $890,666.85 |
106 | 2033/01 | $1,627.35 | $5,306.89 | $85.50 | $0.00 | $0.00 | $7,019.74 | $889,039.50 |
107 | 2033/03 | $1,637.04 | $5,297.19 | $85.50 | $0.00 | $0.00 | $7,019.74 | $887,402.46 |
108 | 2033/03 | $1,646.80 | $5,287.44 | $85.50 | $0.00 | $0.00 | $7,019.74 | $885,755.66 |
109 | 2033/04 | $1,656.61 | $5,277.63 | $85.50 | $0.00 | $0.00 | $7,019.74 | $884,099.05 |
110 | 2033/05 | $1,666.48 | $5,267.76 | $85.50 | $0.00 | $0.00 | $7,019.74 | $882,432.56 |
111 | 2033/06 | $1,676.41 | $5,257.83 | $85.50 | $0.00 | $0.00 | $7,019.74 | $880,756.15 |
112 | 2033/07 | $1,686.40 | $5,247.84 | $85.50 | $0.00 | $0.00 | $7,019.74 | $879,069.75 |
113 | 2033/08 | $1,696.45 | $5,237.79 | $85.50 | $0.00 | $0.00 | $7,019.74 | $877,373.31 |
114 | 2033/09 | $1,706.56 | $5,227.68 | $85.50 | $0.00 | $0.00 | $7,019.74 | $875,666.75 |
115 | 2033/10 | $1,716.72 | $5,217.51 | $85.50 | $0.00 | $0.00 | $7,019.74 | $873,950.03 |
116 | 2033/11 | $1,726.95 | $5,207.29 | $85.50 | $0.00 | $0.00 | $7,019.74 | $872,223.07 |
117 | 2033/12 | $1,737.24 | $5,197.00 | $85.50 | $0.00 | $0.00 | $7,019.74 | $870,485.83 |
118 | 2034/01 | $1,747.59 | $5,186.64 | $85.50 | $0.00 | $0.00 | $7,019.74 | $868,738.24 |
119 | 2034/03 | $1,758.01 | $5,176.23 | $85.50 | $0.00 | $0.00 | $7,019.74 | $866,980.23 |
120 | 2034/03 | $1,768.48 | $5,165.76 | $85.50 | $0.00 | $0.00 | $7,019.74 | $865,211.75 |
121 | 2034/04 | $1,630.00 | $5,299.42 | $85.50 | $0.00 | $0.00 | $7,014.92 | $863,581.75 |
122 | 2034/05 | $1,639.98 | $5,289.44 | $85.50 | $0.00 | $0.00 | $7,014.92 | $861,941.77 |
123 | 2034/06 | $1,650.03 | $5,279.39 | $85.50 | $0.00 | $0.00 | $7,014.92 | $860,291.74 |
124 | 2034/07 | $1,660.13 | $5,269.29 | $85.50 | $0.00 | $0.00 | $7,014.92 | $858,631.61 |
125 | 2034/08 | $1,670.30 | $5,259.12 | $85.50 | $0.00 | $0.00 | $7,014.92 | $856,961.31 |
126 | 2034/09 | $1,680.53 | $5,248.89 | $85.50 | $0.00 | $0.00 | $7,014.92 | $855,280.78 |
127 | 2034/10 | $1,690.82 | $5,238.59 | $85.50 | $0.00 | $0.00 | $7,014.92 | $853,589.95 |
128 | 2034/11 | $1,701.18 | $5,228.24 | $85.50 | $0.00 | $0.00 | $7,014.92 | $851,888.77 |
129 | 2034/12 | $1,711.60 | $5,217.82 | $85.50 | $0.00 | $0.00 | $7,014.92 | $850,177.17 |
130 | 2035/01 | $1,722.08 | $5,207.34 | $85.50 | $0.00 | $0.00 | $7,014.92 | $848,455.09 |
131 | 2035/03 | $1,732.63 | $5,196.79 | $85.50 | $0.00 | $0.00 | $7,014.92 | $846,722.45 |
132 | 2035/03 | $1,743.24 | $5,186.18 | $85.50 | $0.00 | $0.00 | $7,014.92 | $844,979.21 |
133 | 2035/04 | $1,753.92 | $5,175.50 | $85.50 | $0.00 | $0.00 | $7,014.92 | $843,225.29 |
134 | 2035/05 | $1,764.66 | $5,164.75 | $85.50 | $0.00 | $0.00 | $7,014.92 | $841,460.62 |
135 | 2035/06 | $1,775.47 | $5,153.95 | $85.50 | $0.00 | $0.00 | $7,014.92 | $839,685.15 |
136 | 2035/07 | $1,786.35 | $5,143.07 | $85.50 | $0.00 | $0.00 | $7,014.92 | $837,898.80 |
137 | 2035/08 | $1,797.29 | $5,132.13 | $85.50 | $0.00 | $0.00 | $7,014.92 | $836,101.51 |
138 | 2035/09 | $1,808.30 | $5,121.12 | $85.50 | $0.00 | $0.00 | $7,014.92 | $834,293.21 |
139 | 2035/10 | $1,819.37 | $5,110.05 | $85.50 | $0.00 | $0.00 | $7,014.92 | $832,473.84 |
140 | 2035/11 | $1,830.52 | $5,098.90 | $85.50 | $0.00 | $0.00 | $7,014.92 | $830,643.32 |
141 | 2035/12 | $1,841.73 | $5,087.69 | $85.50 | $0.00 | $0.00 | $7,014.92 | $828,801.59 |
142 | 2036/01 | $1,853.01 | $5,076.41 | $85.50 | $0.00 | $0.00 | $7,014.92 | $826,948.58 |
143 | 2036/02 | $1,864.36 | $5,065.06 | $85.50 | $0.00 | $0.00 | $7,014.92 | $825,084.22 |
144 | 2036/03 | $1,875.78 | $5,053.64 | $85.50 | $0.00 | $0.00 | $7,014.92 | $823,208.45 |
145 | 2036/04 | $1,887.27 | $5,042.15 | $85.50 | $0.00 | $0.00 | $7,014.92 | $821,321.18 |
146 | 2036/05 | $1,898.83 | $5,030.59 | $0.00 | $0.00 | $0.00 | $6,929.42 | $819,422.35 |
147 | 2036/06 | $1,910.46 | $5,018.96 | $0.00 | $0.00 | $0.00 | $6,929.42 | $817,511.89 |
148 | 2036/07 | $1,922.16 | $5,007.26 | $0.00 | $0.00 | $0.00 | $6,929.42 | $815,589.73 |
149 | 2036/08 | $1,933.93 | $4,995.49 | $0.00 | $0.00 | $0.00 | $6,929.42 | $813,655.80 |
150 | 2036/09 | $1,945.78 | $4,983.64 | $0.00 | $0.00 | $0.00 | $6,929.42 | $811,710.02 |
151 | 2036/10 | $1,957.70 | $4,971.72 | $0.00 | $0.00 | $0.00 | $6,929.42 | $809,752.33 |
152 | 2036/11 | $1,969.69 | $4,959.73 | $0.00 | $0.00 | $0.00 | $6,929.42 | $807,782.64 |
153 | 2036/12 | $1,981.75 | $4,947.67 | $0.00 | $0.00 | $0.00 | $6,929.42 | $805,800.89 |
154 | 2037/01 | $1,993.89 | $4,935.53 | $0.00 | $0.00 | $0.00 | $6,929.42 | $803,807.00 |
155 | 2037/03 | $2,006.10 | $4,923.32 | $0.00 | $0.00 | $0.00 | $6,929.42 | $801,800.90 |
156 | 2037/03 | $2,018.39 | $4,911.03 | $0.00 | $0.00 | $0.00 | $6,929.42 | $799,782.51 |
157 | 2037/04 | $2,030.75 | $4,898.67 | $0.00 | $0.00 | $0.00 | $6,929.42 | $797,751.76 |
158 | 2037/05 | $2,043.19 | $4,886.23 | $0.00 | $0.00 | $0.00 | $6,929.42 | $795,708.57 |
159 | 2037/06 | $2,055.70 | $4,873.71 | $0.00 | $0.00 | $0.00 | $6,929.42 | $793,652.86 |
160 | 2037/07 | $2,068.30 | $4,861.12 | $0.00 | $0.00 | $0.00 | $6,929.42 | $791,584.57 |
161 | 2037/08 | $2,080.96 | $4,848.46 | $0.00 | $0.00 | $0.00 | $6,929.42 | $789,503.60 |
162 | 2037/09 | $2,093.71 | $4,835.71 | $0.00 | $0.00 | $0.00 | $6,929.42 | $787,409.89 |
163 | 2037/10 | $2,106.53 | $4,822.89 | $0.00 | $0.00 | $0.00 | $6,929.42 | $785,303.36 |
164 | 2037/11 | $2,119.44 | $4,809.98 | $0.00 | $0.00 | $0.00 | $6,929.42 | $783,183.92 |
165 | 2037/12 | $2,132.42 | $4,797.00 | $0.00 | $0.00 | $0.00 | $6,929.42 | $781,051.50 |
166 | 2038/01 | $2,145.48 | $4,783.94 | $0.00 | $0.00 | $0.00 | $6,929.42 | $778,906.03 |
167 | 2038/03 | $2,158.62 | $4,770.80 | $0.00 | $0.00 | $0.00 | $6,929.42 | $776,747.40 |
168 | 2038/03 | $2,171.84 | $4,757.58 | $0.00 | $0.00 | $0.00 | $6,929.42 | $774,575.56 |
169 | 2038/04 | $2,185.14 | $4,744.28 | $0.00 | $0.00 | $0.00 | $6,929.42 | $772,390.42 |
170 | 2038/05 | $2,198.53 | $4,730.89 | $0.00 | $0.00 | $0.00 | $6,929.42 | $770,191.89 |
171 | 2038/06 | $2,211.99 | $4,717.43 | $0.00 | $0.00 | $0.00 | $6,929.42 | $767,979.90 |
172 | 2038/07 | $2,225.54 | $4,703.88 | $0.00 | $0.00 | $0.00 | $6,929.42 | $765,754.35 |
173 | 2038/08 | $2,239.17 | $4,690.25 | $0.00 | $0.00 | $0.00 | $6,929.42 | $763,515.18 |
174 | 2038/09 | $2,252.89 | $4,676.53 | $0.00 | $0.00 | $0.00 | $6,929.42 | $761,262.29 |
175 | 2038/10 | $2,266.69 | $4,662.73 | $0.00 | $0.00 | $0.00 | $6,929.42 | $758,995.60 |
176 | 2038/11 | $2,280.57 | $4,648.85 | $0.00 | $0.00 | $0.00 | $6,929.42 | $756,715.03 |
177 | 2038/12 | $2,294.54 | $4,634.88 | $0.00 | $0.00 | $0.00 | $6,929.42 | $754,420.49 |
178 | 2039/01 | $2,308.59 | $4,620.83 | $0.00 | $0.00 | $0.00 | $6,929.42 | $752,111.90 |
179 | 2039/03 | $2,322.73 | $4,606.69 | $0.00 | $0.00 | $0.00 | $6,929.42 | $749,789.16 |
180 | 2039/03 | $2,336.96 | $4,592.46 | $0.00 | $0.00 | $0.00 | $6,929.42 | $747,452.20 |
181 | 2039/04 | $2,226.80 | $4,702.72 | $0.00 | $0.00 | $0.00 | $6,929.52 | $745,225.40 |
182 | 2039/05 | $2,240.81 | $4,688.71 | $0.00 | $0.00 | $0.00 | $6,929.52 | $742,984.58 |
183 | 2039/06 | $2,254.91 | $4,674.61 | $0.00 | $0.00 | $0.00 | $6,929.52 | $740,729.67 |
184 | 2039/07 | $2,269.10 | $4,660.42 | $0.00 | $0.00 | $0.00 | $6,929.52 | $738,460.57 |
185 | 2039/08 | $2,283.37 | $4,646.15 | $0.00 | $0.00 | $0.00 | $6,929.52 | $736,177.20 |
186 | 2039/09 | $2,297.74 | $4,631.78 | $0.00 | $0.00 | $0.00 | $6,929.52 | $733,879.46 |
187 | 2039/10 | $2,312.20 | $4,617.32 | $0.00 | $0.00 | $0.00 | $6,929.52 | $731,567.26 |
188 | 2039/11 | $2,326.75 | $4,602.78 | $0.00 | $0.00 | $0.00 | $6,929.52 | $729,240.52 |
189 | 2039/12 | $2,341.38 | $4,588.14 | $0.00 | $0.00 | $0.00 | $6,929.52 | $726,899.13 |
190 | 2040/01 | $2,356.12 | $4,573.41 | $0.00 | $0.00 | $0.00 | $6,929.52 | $724,543.02 |
191 | 2040/02 | $2,370.94 | $4,558.58 | $0.00 | $0.00 | $0.00 | $6,929.52 | $722,172.08 |
192 | 2040/03 | $2,385.86 | $4,543.67 | $0.00 | $0.00 | $0.00 | $6,929.52 | $719,786.22 |
193 | 2040/04 | $2,400.87 | $4,528.65 | $0.00 | $0.00 | $0.00 | $6,929.52 | $717,385.35 |
194 | 2040/05 | $2,415.97 | $4,513.55 | $0.00 | $0.00 | $0.00 | $6,929.52 | $714,969.38 |
195 | 2040/06 | $2,431.17 | $4,498.35 | $0.00 | $0.00 | $0.00 | $6,929.52 | $712,538.20 |
196 | 2040/07 | $2,446.47 | $4,483.05 | $0.00 | $0.00 | $0.00 | $6,929.52 | $710,091.73 |
197 | 2040/08 | $2,461.86 | $4,467.66 | $0.00 | $0.00 | $0.00 | $6,929.52 | $707,629.87 |
198 | 2040/09 | $2,477.35 | $4,452.17 | $0.00 | $0.00 | $0.00 | $6,929.52 | $705,152.52 |
199 | 2040/10 | $2,492.94 | $4,436.58 | $0.00 | $0.00 | $0.00 | $6,929.52 | $702,659.58 |
200 | 2040/11 | $2,508.62 | $4,420.90 | $0.00 | $0.00 | $0.00 | $6,929.52 | $700,150.96 |
201 | 2040/12 | $2,524.41 | $4,405.12 | $0.00 | $0.00 | $0.00 | $6,929.52 | $697,626.55 |
202 | 2041/01 | $2,540.29 | $4,389.23 | $0.00 | $0.00 | $0.00 | $6,929.52 | $695,086.26 |
203 | 2041/03 | $2,556.27 | $4,373.25 | $0.00 | $0.00 | $0.00 | $6,929.52 | $692,529.99 |
204 | 2041/03 | $2,572.35 | $4,357.17 | $0.00 | $0.00 | $0.00 | $6,929.52 | $689,957.64 |
205 | 2041/04 | $2,588.54 | $4,340.98 | $0.00 | $0.00 | $0.00 | $6,929.52 | $687,369.10 |
206 | 2041/05 | $2,604.83 | $4,324.70 | $0.00 | $0.00 | $0.00 | $6,929.52 | $684,764.27 |
207 | 2041/06 | $2,621.21 | $4,308.31 | $0.00 | $0.00 | $0.00 | $6,929.52 | $682,143.06 |
208 | 2041/07 | $2,637.71 | $4,291.82 | $0.00 | $0.00 | $0.00 | $6,929.52 | $679,505.35 |
209 | 2041/08 | $2,654.30 | $4,275.22 | $0.00 | $0.00 | $0.00 | $6,929.52 | $676,851.05 |
210 | 2041/09 | $2,671.00 | $4,258.52 | $0.00 | $0.00 | $0.00 | $6,929.52 | $674,180.05 |
211 | 2041/10 | $2,687.81 | $4,241.72 | $0.00 | $0.00 | $0.00 | $6,929.52 | $671,492.24 |
212 | 2041/11 | $2,704.72 | $4,224.81 | $0.00 | $0.00 | $0.00 | $6,929.52 | $668,787.53 |
213 | 2041/12 | $2,721.73 | $4,207.79 | $0.00 | $0.00 | $0.00 | $6,929.52 | $666,065.79 |
214 | 2042/01 | $2,738.86 | $4,190.66 | $0.00 | $0.00 | $0.00 | $6,929.52 | $663,326.93 |
215 | 2042/03 | $2,756.09 | $4,173.43 | $0.00 | $0.00 | $0.00 | $6,929.52 | $660,570.84 |
216 | 2042/03 | $2,773.43 | $4,156.09 | $0.00 | $0.00 | $0.00 | $6,929.52 | $657,797.41 |
217 | 2042/04 | $2,790.88 | $4,138.64 | $0.00 | $0.00 | $0.00 | $6,929.52 | $655,006.53 |
218 | 2042/05 | $2,808.44 | $4,121.08 | $0.00 | $0.00 | $0.00 | $6,929.52 | $652,198.09 |
219 | 2042/06 | $2,826.11 | $4,103.41 | $0.00 | $0.00 | $0.00 | $6,929.52 | $649,371.98 |
220 | 2042/07 | $2,843.89 | $4,085.63 | $0.00 | $0.00 | $0.00 | $6,929.52 | $646,528.09 |
221 | 2042/08 | $2,861.78 | $4,067.74 | $0.00 | $0.00 | $0.00 | $6,929.52 | $643,666.31 |
222 | 2042/09 | $2,879.79 | $4,049.73 | $0.00 | $0.00 | $0.00 | $6,929.52 | $640,786.52 |
223 | 2042/10 | $2,897.91 | $4,031.62 | $0.00 | $0.00 | $0.00 | $6,929.52 | $637,888.61 |
224 | 2042/11 | $2,916.14 | $4,013.38 | $0.00 | $0.00 | $0.00 | $6,929.52 | $634,972.47 |
225 | 2042/12 | $2,934.49 | $3,995.04 | $0.00 | $0.00 | $0.00 | $6,929.52 | $632,037.98 |
226 | 2043/01 | $2,952.95 | $3,976.57 | $0.00 | $0.00 | $0.00 | $6,929.52 | $629,085.03 |
227 | 2043/03 | $2,971.53 | $3,957.99 | $0.00 | $0.00 | $0.00 | $6,929.52 | $626,113.50 |
228 | 2043/03 | $2,990.23 | $3,939.30 | $0.00 | $0.00 | $0.00 | $6,929.52 | $623,123.28 |
229 | 2043/04 | $3,009.04 | $3,920.48 | $0.00 | $0.00 | $0.00 | $6,929.52 | $620,114.24 |
230 | 2043/05 | $3,027.97 | $3,901.55 | $0.00 | $0.00 | $0.00 | $6,929.52 | $617,086.27 |
231 | 2043/06 | $3,047.02 | $3,882.50 | $0.00 | $0.00 | $0.00 | $6,929.52 | $614,039.24 |
232 | 2043/07 | $3,066.19 | $3,863.33 | $0.00 | $0.00 | $0.00 | $6,929.52 | $610,973.05 |
233 | 2043/08 | $3,085.48 | $3,844.04 | $0.00 | $0.00 | $0.00 | $6,929.52 | $607,887.57 |
234 | 2043/09 | $3,104.90 | $3,824.63 | $0.00 | $0.00 | $0.00 | $6,929.52 | $604,782.67 |
235 | 2043/10 | $3,124.43 | $3,805.09 | $0.00 | $0.00 | $0.00 | $6,929.52 | $601,658.24 |
236 | 2043/11 | $3,144.09 | $3,785.43 | $0.00 | $0.00 | $0.00 | $6,929.52 | $598,514.15 |
237 | 2043/12 | $3,163.87 | $3,765.65 | $0.00 | $0.00 | $0.00 | $6,929.52 | $595,350.28 |
238 | 2044/01 | $3,183.78 | $3,745.75 | $0.00 | $0.00 | $0.00 | $6,929.52 | $592,166.50 |
239 | 2044/02 | $3,203.81 | $3,725.71 | $0.00 | $0.00 | $0.00 | $6,929.52 | $588,962.69 |
240 | 2044/03 | $3,223.97 | $3,705.56 | $0.00 | $0.00 | $0.00 | $6,929.52 | $585,738.73 |
241 | 2044/04 | $3,133.06 | $3,782.90 | $0.00 | $0.00 | $0.00 | $6,915.96 | $582,605.67 |
242 | 2044/05 | $3,153.30 | $3,762.66 | $0.00 | $0.00 | $0.00 | $6,915.96 | $579,452.37 |
243 | 2044/06 | $3,173.66 | $3,742.30 | $0.00 | $0.00 | $0.00 | $6,915.96 | $576,278.71 |
244 | 2044/07 | $3,194.16 | $3,721.80 | $0.00 | $0.00 | $0.00 | $6,915.96 | $573,084.55 |
245 | 2044/08 | $3,214.79 | $3,701.17 | $0.00 | $0.00 | $0.00 | $6,915.96 | $569,869.77 |
246 | 2044/09 | $3,235.55 | $3,680.41 | $0.00 | $0.00 | $0.00 | $6,915.96 | $566,634.22 |
247 | 2044/10 | $3,256.44 | $3,659.51 | $0.00 | $0.00 | $0.00 | $6,915.96 | $563,377.77 |
248 | 2044/11 | $3,277.48 | $3,638.48 | $0.00 | $0.00 | $0.00 | $6,915.96 | $560,100.30 |
249 | 2044/12 | $3,298.64 | $3,617.31 | $0.00 | $0.00 | $0.00 | $6,915.96 | $556,801.66 |
250 | 2045/01 | $3,319.95 | $3,596.01 | $0.00 | $0.00 | $0.00 | $6,915.96 | $553,481.71 |
251 | 2045/03 | $3,341.39 | $3,574.57 | $0.00 | $0.00 | $0.00 | $6,915.96 | $550,140.32 |
252 | 2045/03 | $3,362.97 | $3,552.99 | $0.00 | $0.00 | $0.00 | $6,915.96 | $546,777.35 |
253 | 2045/04 | $3,384.69 | $3,531.27 | $0.00 | $0.00 | $0.00 | $6,915.96 | $543,392.67 |
254 | 2045/05 | $3,406.55 | $3,509.41 | $0.00 | $0.00 | $0.00 | $6,915.96 | $539,986.12 |
255 | 2045/06 | $3,428.55 | $3,487.41 | $0.00 | $0.00 | $0.00 | $6,915.96 | $536,557.57 |
256 | 2045/07 | $3,450.69 | $3,465.27 | $0.00 | $0.00 | $0.00 | $6,915.96 | $533,106.88 |
257 | 2045/08 | $3,472.98 | $3,442.98 | $0.00 | $0.00 | $0.00 | $6,915.96 | $529,633.91 |
258 | 2045/09 | $3,495.40 | $3,420.55 | $0.00 | $0.00 | $0.00 | $6,915.96 | $526,138.50 |
259 | 2045/10 | $3,517.98 | $3,397.98 | $0.00 | $0.00 | $0.00 | $6,915.96 | $522,620.52 |
260 | 2045/11 | $3,540.70 | $3,375.26 | $0.00 | $0.00 | $0.00 | $6,915.96 | $519,079.83 |
261 | 2045/12 | $3,563.57 | $3,352.39 | $0.00 | $0.00 | $0.00 | $6,915.96 | $515,516.26 |
262 | 2046/01 | $3,586.58 | $3,329.38 | $0.00 | $0.00 | $0.00 | $6,915.96 | $511,929.68 |
263 | 2046/03 | $3,609.74 | $3,306.21 | $0.00 | $0.00 | $0.00 | $6,915.96 | $508,319.93 |
264 | 2046/03 | $3,633.06 | $3,282.90 | $0.00 | $0.00 | $0.00 | $6,915.96 | $504,686.87 |
265 | 2046/04 | $3,656.52 | $3,259.44 | $0.00 | $0.00 | $0.00 | $6,915.96 | $501,030.35 |
266 | 2046/05 | $3,680.14 | $3,235.82 | $0.00 | $0.00 | $0.00 | $6,915.96 | $497,350.22 |
267 | 2046/06 | $3,703.90 | $3,212.05 | $0.00 | $0.00 | $0.00 | $6,915.96 | $493,646.31 |
268 | 2046/07 | $3,727.82 | $3,188.13 | $0.00 | $0.00 | $0.00 | $6,915.96 | $489,918.49 |
269 | 2046/08 | $3,751.90 | $3,164.06 | $0.00 | $0.00 | $0.00 | $6,915.96 | $486,166.59 |
270 | 2046/09 | $3,776.13 | $3,139.83 | $0.00 | $0.00 | $0.00 | $6,915.96 | $482,390.46 |
271 | 2046/10 | $3,800.52 | $3,115.44 | $0.00 | $0.00 | $0.00 | $6,915.96 | $478,589.94 |
272 | 2046/11 | $3,825.06 | $3,090.89 | $0.00 | $0.00 | $0.00 | $6,915.96 | $474,764.88 |
273 | 2046/12 | $3,849.77 | $3,066.19 | $0.00 | $0.00 | $0.00 | $6,915.96 | $470,915.11 |
274 | 2047/01 | $3,874.63 | $3,041.33 | $0.00 | $0.00 | $0.00 | $6,915.96 | $467,040.48 |
275 | 2047/03 | $3,899.65 | $3,016.30 | $0.00 | $0.00 | $0.00 | $6,915.96 | $463,140.82 |
276 | 2047/03 | $3,924.84 | $2,991.12 | $0.00 | $0.00 | $0.00 | $6,915.96 | $459,215.98 |
277 | 2047/04 | $3,950.19 | $2,965.77 | $0.00 | $0.00 | $0.00 | $6,915.96 | $455,265.80 |
278 | 2047/05 | $3,975.70 | $2,940.26 | $0.00 | $0.00 | $0.00 | $6,915.96 | $451,290.10 |
279 | 2047/06 | $4,001.38 | $2,914.58 | $0.00 | $0.00 | $0.00 | $6,915.96 | $447,288.72 |
280 | 2047/07 | $4,027.22 | $2,888.74 | $0.00 | $0.00 | $0.00 | $6,915.96 | $443,261.50 |
281 | 2047/08 | $4,053.23 | $2,862.73 | $0.00 | $0.00 | $0.00 | $6,915.96 | $439,208.28 |
282 | 2047/09 | $4,079.40 | $2,836.55 | $0.00 | $0.00 | $0.00 | $6,915.96 | $435,128.87 |
283 | 2047/10 | $4,105.75 | $2,810.21 | $0.00 | $0.00 | $0.00 | $6,915.96 | $431,023.12 |
284 | 2047/11 | $4,132.27 | $2,783.69 | $0.00 | $0.00 | $0.00 | $6,915.96 | $426,890.86 |
285 | 2047/12 | $4,158.95 | $2,757.00 | $0.00 | $0.00 | $0.00 | $6,915.96 | $422,731.90 |
286 | 2048/01 | $4,185.81 | $2,730.14 | $0.00 | $0.00 | $0.00 | $6,915.96 | $418,546.09 |
287 | 2048/02 | $4,212.85 | $2,703.11 | $0.00 | $0.00 | $0.00 | $6,915.96 | $414,333.24 |
288 | 2048/03 | $4,240.05 | $2,675.90 | $0.00 | $0.00 | $0.00 | $6,915.96 | $410,093.19 |
289 | 2048/04 | $4,267.44 | $2,648.52 | $0.00 | $0.00 | $0.00 | $6,915.96 | $405,825.75 |
290 | 2048/05 | $4,295.00 | $2,620.96 | $0.00 | $0.00 | $0.00 | $6,915.96 | $401,530.75 |
291 | 2048/06 | $4,322.74 | $2,593.22 | $0.00 | $0.00 | $0.00 | $6,915.96 | $397,208.01 |
292 | 2048/07 | $4,350.66 | $2,565.30 | $0.00 | $0.00 | $0.00 | $6,915.96 | $392,857.36 |
293 | 2048/08 | $4,378.75 | $2,537.20 | $0.00 | $0.00 | $0.00 | $6,915.96 | $388,478.60 |
294 | 2048/09 | $4,407.03 | $2,508.92 | $0.00 | $0.00 | $0.00 | $6,915.96 | $384,071.57 |
295 | 2048/10 | $4,435.49 | $2,480.46 | $0.00 | $0.00 | $0.00 | $6,915.96 | $379,636.08 |
296 | 2048/11 | $4,464.14 | $2,451.82 | $0.00 | $0.00 | $0.00 | $6,915.96 | $375,171.94 |
297 | 2048/12 | $4,492.97 | $2,422.99 | $0.00 | $0.00 | $0.00 | $6,915.96 | $370,678.96 |
298 | 2049/01 | $4,521.99 | $2,393.97 | $0.00 | $0.00 | $0.00 | $6,915.96 | $366,156.98 |
299 | 2049/03 | $4,551.19 | $2,364.76 | $0.00 | $0.00 | $0.00 | $6,915.96 | $361,605.78 |
300 | 2049/03 | $4,580.59 | $2,335.37 | $0.00 | $0.00 | $0.00 | $6,915.96 | $357,025.20 |
301 | 2049/04 | $4,497.38 | $2,365.29 | $0.00 | $0.00 | $0.00 | $6,862.67 | $352,527.81 |
302 | 2049/05 | $4,527.18 | $2,335.50 | $0.00 | $0.00 | $0.00 | $6,862.67 | $348,000.64 |
303 | 2049/06 | $4,557.17 | $2,305.50 | $0.00 | $0.00 | $0.00 | $6,862.67 | $343,443.47 |
304 | 2049/07 | $4,587.36 | $2,275.31 | $0.00 | $0.00 | $0.00 | $6,862.67 | $338,856.10 |
305 | 2049/08 | $4,617.75 | $2,244.92 | $0.00 | $0.00 | $0.00 | $6,862.67 | $334,238.35 |
306 | 2049/09 | $4,648.35 | $2,214.33 | $0.00 | $0.00 | $0.00 | $6,862.67 | $329,590.01 |
307 | 2049/10 | $4,679.14 | $2,183.53 | $0.00 | $0.00 | $0.00 | $6,862.67 | $324,910.87 |
308 | 2049/11 | $4,710.14 | $2,152.53 | $0.00 | $0.00 | $0.00 | $6,862.67 | $320,200.73 |
309 | 2049/12 | $4,741.34 | $2,121.33 | $0.00 | $0.00 | $0.00 | $6,862.67 | $315,459.38 |
310 | 2050/01 | $4,772.76 | $2,089.92 | $0.00 | $0.00 | $0.00 | $6,862.67 | $310,686.63 |
311 | 2050/03 | $4,804.38 | $2,058.30 | $0.00 | $0.00 | $0.00 | $6,862.67 | $305,882.25 |
312 | 2050/03 | $4,836.20 | $2,026.47 | $0.00 | $0.00 | $0.00 | $6,862.67 | $301,046.05 |
313 | 2050/04 | $4,868.24 | $1,994.43 | $0.00 | $0.00 | $0.00 | $6,862.67 | $296,177.80 |
314 | 2050/05 | $4,900.50 | $1,962.18 | $0.00 | $0.00 | $0.00 | $6,862.67 | $291,277.31 |
315 | 2050/06 | $4,932.96 | $1,929.71 | $0.00 | $0.00 | $0.00 | $6,862.67 | $286,344.34 |
316 | 2050/07 | $4,965.64 | $1,897.03 | $0.00 | $0.00 | $0.00 | $6,862.67 | $281,378.70 |
317 | 2050/08 | $4,998.54 | $1,864.13 | $0.00 | $0.00 | $0.00 | $6,862.67 | $276,380.16 |
318 | 2050/09 | $5,031.66 | $1,831.02 | $0.00 | $0.00 | $0.00 | $6,862.67 | $271,348.50 |
319 | 2050/10 | $5,064.99 | $1,797.68 | $0.00 | $0.00 | $0.00 | $6,862.67 | $266,283.51 |
320 | 2050/11 | $5,098.55 | $1,764.13 | $0.00 | $0.00 | $0.00 | $6,862.67 | $261,184.97 |
321 | 2050/12 | $5,132.32 | $1,730.35 | $0.00 | $0.00 | $0.00 | $6,862.67 | $256,052.64 |
322 | 2051/01 | $5,166.33 | $1,696.35 | $0.00 | $0.00 | $0.00 | $6,862.67 | $250,886.32 |
323 | 2051/03 | $5,200.55 | $1,662.12 | $0.00 | $0.00 | $0.00 | $6,862.67 | $245,685.77 |
324 | 2051/03 | $5,235.01 | $1,627.67 | $0.00 | $0.00 | $0.00 | $6,862.67 | $240,450.76 |
325 | 2051/04 | $5,269.69 | $1,592.99 | $0.00 | $0.00 | $0.00 | $6,862.67 | $235,181.07 |
326 | 2051/05 | $5,304.60 | $1,558.07 | $0.00 | $0.00 | $0.00 | $6,862.67 | $229,876.47 |
327 | 2051/06 | $5,339.74 | $1,522.93 | $0.00 | $0.00 | $0.00 | $6,862.67 | $224,536.73 |
328 | 2051/07 | $5,375.12 | $1,487.56 | $0.00 | $0.00 | $0.00 | $6,862.67 | $219,161.61 |
329 | 2051/08 | $5,410.73 | $1,451.95 | $0.00 | $0.00 | $0.00 | $6,862.67 | $213,750.88 |
330 | 2051/09 | $5,446.57 | $1,416.10 | $0.00 | $0.00 | $0.00 | $6,862.67 | $208,304.31 |
331 | 2051/10 | $5,482.66 | $1,380.02 | $0.00 | $0.00 | $0.00 | $6,862.67 | $202,821.65 |
332 | 2051/11 | $5,518.98 | $1,343.69 | $0.00 | $0.00 | $0.00 | $6,862.67 | $197,302.67 |
333 | 2051/12 | $5,555.54 | $1,307.13 | $0.00 | $0.00 | $0.00 | $6,862.67 | $191,747.12 |
334 | 2052/01 | $5,592.35 | $1,270.32 | $0.00 | $0.00 | $0.00 | $6,862.67 | $186,154.78 |
335 | 2052/02 | $5,629.40 | $1,233.28 | $0.00 | $0.00 | $0.00 | $6,862.67 | $180,525.38 |
336 | 2052/03 | $5,666.69 | $1,195.98 | $0.00 | $0.00 | $0.00 | $6,862.67 | $174,858.68 |
337 | 2052/04 | $5,704.24 | $1,158.44 | $0.00 | $0.00 | $0.00 | $6,862.67 | $169,154.45 |
338 | 2052/05 | $5,742.03 | $1,120.65 | $0.00 | $0.00 | $0.00 | $6,862.67 | $163,412.42 |
339 | 2052/06 | $5,780.07 | $1,082.61 | $0.00 | $0.00 | $0.00 | $6,862.67 | $157,632.35 |
340 | 2052/07 | $5,818.36 | $1,044.31 | $0.00 | $0.00 | $0.00 | $6,862.67 | $151,813.99 |
341 | 2052/08 | $5,856.91 | $1,005.77 | $0.00 | $0.00 | $0.00 | $6,862.67 | $145,957.09 |
342 | 2052/09 | $5,895.71 | $966.97 | $0.00 | $0.00 | $0.00 | $6,862.67 | $140,061.38 |
343 | 2052/10 | $5,934.77 | $927.91 | $0.00 | $0.00 | $0.00 | $6,862.67 | $134,126.61 |
344 | 2052/11 | $5,974.09 | $888.59 | $0.00 | $0.00 | $0.00 | $6,862.67 | $128,152.53 |
345 | 2052/12 | $6,013.66 | $849.01 | $0.00 | $0.00 | $0.00 | $6,862.67 | $122,138.86 |
346 | 2053/01 | $6,053.50 | $809.17 | $0.00 | $0.00 | $0.00 | $6,862.67 | $116,085.36 |
347 | 2053/03 | $6,093.61 | $769.07 | $0.00 | $0.00 | $0.00 | $6,862.67 | $109,991.75 |
348 | 2053/03 | $6,133.98 | $728.70 | $0.00 | $0.00 | $0.00 | $6,862.67 | $103,857.77 |
349 | 2053/04 | $6,174.62 | $688.06 | $0.00 | $0.00 | $0.00 | $6,862.67 | $97,683.15 |
350 | 2053/05 | $6,215.52 | $647.15 | $0.00 | $0.00 | $0.00 | $6,862.67 | $91,467.63 |
351 | 2053/06 | $6,256.70 | $605.97 | $0.00 | $0.00 | $0.00 | $6,862.67 | $85,210.93 |
352 | 2053/07 | $6,298.15 | $564.52 | $0.00 | $0.00 | $0.00 | $6,862.67 | $78,912.78 |
353 | 2053/08 | $6,339.88 | $522.80 | $0.00 | $0.00 | $0.00 | $6,862.67 | $72,572.90 |
354 | 2053/09 | $6,381.88 | $480.80 | $0.00 | $0.00 | $0.00 | $6,862.67 | $66,191.02 |
355 | 2053/10 | $6,424.16 | $438.52 | $0.00 | $0.00 | $0.00 | $6,862.67 | $59,766.86 |
356 | 2053/11 | $6,466.72 | $395.96 | $0.00 | $0.00 | $0.00 | $6,862.67 | $53,300.14 |
357 | 2053/12 | $6,509.56 | $353.11 | $0.00 | $0.00 | $0.00 | $6,862.67 | $46,790.58 |
358 | 2054/01 | $6,552.69 | $309.99 | $0.00 | $0.00 | $0.00 | $6,862.67 | $40,237.90 |
359 | 2054/03 | $6,596.10 | $266.58 | $0.00 | $0.00 | $0.00 | $6,862.67 | $33,641.80 |
360 | 2054/03 | $6,639.80 | $222.88 | $0.00 | $0.00 | $0.00 | $6,862.67 | $27,002.00 |
361 | 2054/04 | $6,682.12 | $183.39 | $0.00 | $0.00 | $0.00 | $6,865.51 | $20,319.88 |
362 | 2054/05 | $6,727.50 | $138.01 | $0.00 | $0.00 | $0.00 | $6,865.51 | $13,592.38 |
363 | 2054/06 | $6,773.19 | $92.31 | $0.00 | $0.00 | $0.00 | $6,865.51 | $6,819.19 |
364 | 2054/07 | $6,819.19 | $46.31 | $0.00 | $0.00 | $0.00 | $6,865.51 | $0.00 |
Totals | $1,026,006.00 | $1,492,109.05 | $12,397.57 | $0.00 | $0.00 | $2,530,512.63 |
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.