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 $25,000.00 at 4.5% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$331.62.
Instead of closing on 2049/09, as a result of the changes in interest rate, your mortgage will close on 2051/12 where you will make a total of 388 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 | 2019/09 | $32.92 | $93.75 | $0.00 | $105.00 | $100.00 | $331.67 | $24,967.08 |
2 | 2019/10 | $33.04 | $93.63 | $0.00 | $105.00 | $100.00 | $331.67 | $24,934.03 |
3 | 2019/11 | $33.17 | $93.50 | $0.00 | $105.00 | $100.00 | $331.67 | $24,900.87 |
4 | 2019/12 | $33.29 | $93.38 | $0.00 | $105.00 | $100.00 | $331.67 | $24,867.57 |
5 | 2020/01 | $33.42 | $93.25 | $0.00 | $105.00 | $100.00 | $331.67 | $24,834.15 |
6 | 2020/02 | $33.54 | $93.13 | $0.00 | $105.00 | $100.00 | $331.67 | $24,800.61 |
7 | 2020/03 | $33.67 | $93.00 | $0.00 | $105.00 | $100.00 | $331.67 | $24,766.94 |
8 | 2020/04 | $33.80 | $92.88 | $0.00 | $105.00 | $100.00 | $331.67 | $24,733.15 |
9 | 2020/05 | $33.92 | $92.75 | $0.00 | $105.00 | $100.00 | $331.67 | $24,699.22 |
10 | 2020/06 | $34.05 | $92.62 | $0.00 | $105.00 | $100.00 | $331.67 | $24,665.18 |
11 | 2020/07 | $34.18 | $92.49 | $0.00 | $105.00 | $100.00 | $331.67 | $24,631.00 |
12 | 2020/08 | $34.31 | $92.37 | $0.00 | $105.00 | $100.00 | $331.67 | $24,596.69 |
13 | 2020/09 | $34.43 | $92.24 | $0.00 | $105.00 | $100.00 | $331.67 | $24,562.26 |
14 | 2020/10 | $34.56 | $92.11 | $0.00 | $105.00 | $100.00 | $331.67 | $24,527.70 |
15 | 2020/11 | $34.69 | $91.98 | $0.00 | $105.00 | $100.00 | $331.67 | $24,493.00 |
16 | 2020/12 | $34.82 | $91.85 | $0.00 | $105.00 | $100.00 | $331.67 | $24,458.18 |
17 | 2021/01 | $34.95 | $91.72 | $0.00 | $105.00 | $100.00 | $331.67 | $24,423.23 |
18 | 2021/02 | $35.08 | $91.59 | $0.00 | $105.00 | $100.00 | $331.67 | $24,388.14 |
19 | 2021/03 | $35.22 | $91.46 | $0.00 | $105.00 | $100.00 | $331.67 | $24,352.93 |
20 | 2021/04 | $35.35 | $91.32 | $0.00 | $105.00 | $100.00 | $331.67 | $24,317.58 |
21 | 2021/05 | $35.48 | $91.19 | $0.00 | $105.00 | $100.00 | $331.67 | $24,282.10 |
22 | 2021/06 | $35.61 | $91.06 | $0.00 | $105.00 | $100.00 | $331.67 | $24,246.49 |
23 | 2021/07 | $35.75 | $90.92 | $0.00 | $105.00 | $100.00 | $331.67 | $24,210.74 |
24 | 2021/08 | $35.88 | $90.79 | $0.00 | $105.00 | $100.00 | $331.67 | $24,174.86 |
25 | 2021/09 | $36.02 | $90.66 | $0.00 | $105.00 | $100.00 | $331.67 | $24,138.84 |
26 | 2021/10 | $36.15 | $90.52 | $0.00 | $105.00 | $100.00 | $331.67 | $24,102.69 |
27 | 2021/11 | $36.29 | $90.39 | $0.00 | $105.00 | $100.00 | $331.67 | $24,066.41 |
28 | 2021/12 | $36.42 | $90.25 | $0.00 | $105.00 | $100.00 | $331.67 | $24,029.98 |
29 | 2022/01 | $36.56 | $90.11 | $0.00 | $105.00 | $100.00 | $331.67 | $23,993.43 |
30 | 2022/02 | $36.70 | $89.98 | $0.00 | $105.00 | $100.00 | $331.67 | $23,956.73 |
31 | 2022/03 | $36.83 | $89.84 | $0.00 | $105.00 | $100.00 | $331.67 | $23,919.90 |
32 | 2022/04 | $36.97 | $89.70 | $0.00 | $105.00 | $100.00 | $331.67 | $23,882.92 |
33 | 2022/05 | $37.11 | $89.56 | $0.00 | $105.00 | $100.00 | $331.67 | $23,845.81 |
34 | 2022/06 | $37.25 | $89.42 | $0.00 | $105.00 | $100.00 | $331.67 | $23,808.56 |
35 | 2022/07 | $37.39 | $89.28 | $0.00 | $105.00 | $100.00 | $331.67 | $23,771.17 |
36 | 2022/08 | $37.53 | $89.14 | $0.00 | $105.00 | $100.00 | $331.67 | $23,733.65 |
37 | 2022/09 | $37.67 | $89.00 | $0.00 | $105.00 | $100.00 | $331.67 | $23,695.98 |
38 | 2022/10 | $37.81 | $88.86 | $0.00 | $105.00 | $100.00 | $331.67 | $23,658.16 |
39 | 2022/11 | $37.95 | $88.72 | $0.00 | $105.00 | $100.00 | $331.67 | $23,620.21 |
40 | 2022/12 | $38.10 | $88.58 | $0.00 | $105.00 | $100.00 | $331.67 | $23,582.11 |
41 | 2023/01 | $38.24 | $88.43 | $0.00 | $105.00 | $100.00 | $331.67 | $23,543.88 |
42 | 2023/02 | $38.38 | $88.29 | $0.00 | $105.00 | $100.00 | $331.67 | $23,505.49 |
43 | 2023/03 | $38.53 | $88.15 | $0.00 | $105.00 | $100.00 | $331.67 | $23,466.97 |
44 | 2023/04 | $38.67 | $88.00 | $0.00 | $105.00 | $100.00 | $331.67 | $23,428.30 |
45 | 2023/05 | $38.82 | $87.86 | $0.00 | $105.00 | $100.00 | $331.67 | $23,389.48 |
46 | 2023/06 | $38.96 | $87.71 | $0.00 | $105.00 | $100.00 | $331.67 | $23,350.52 |
47 | 2023/07 | $39.11 | $87.56 | $0.00 | $105.00 | $100.00 | $331.67 | $23,311.42 |
48 | 2023/08 | $39.25 | $87.42 | $0.00 | $105.00 | $100.00 | $331.67 | $23,272.16 |
49 | 2023/09 | $39.40 | $87.27 | $0.00 | $105.00 | $100.00 | $331.67 | $23,232.76 |
50 | 2023/10 | $39.55 | $87.12 | $0.00 | $105.00 | $100.00 | $331.67 | $23,193.21 |
51 | 2023/11 | $39.70 | $86.97 | $0.00 | $105.00 | $100.00 | $331.67 | $23,153.52 |
52 | 2023/12 | $39.85 | $86.83 | $0.00 | $105.00 | $100.00 | $331.67 | $23,113.67 |
53 | 2024/01 | $40.00 | $86.68 | $0.00 | $105.00 | $100.00 | $331.67 | $23,073.68 |
54 | 2024/02 | $40.15 | $86.53 | $0.00 | $105.00 | $100.00 | $331.67 | $23,033.53 |
55 | 2024/03 | $40.30 | $86.38 | $0.00 | $105.00 | $100.00 | $331.67 | $22,993.24 |
56 | 2024/04 | $40.45 | $86.22 | $0.00 | $105.00 | $100.00 | $331.67 | $22,952.79 |
57 | 2024/05 | $40.60 | $86.07 | $0.00 | $105.00 | $100.00 | $331.67 | $22,912.19 |
58 | 2024/06 | $40.75 | $85.92 | $0.00 | $105.00 | $100.00 | $331.67 | $22,871.44 |
59 | 2024/07 | $40.90 | $85.77 | $0.00 | $105.00 | $100.00 | $331.67 | $22,830.54 |
60 | 2024/08 | $41.06 | $85.61 | $0.00 | $105.00 | $100.00 | $331.67 | $22,789.48 |
61 | 2024/09 | $37.41 | $89.26 | $0.00 | $105.00 | $100.00 | $331.67 | $22,752.07 |
62 | 2024/10 | $37.56 | $89.11 | $0.00 | $105.00 | $100.00 | $331.67 | $22,714.51 |
63 | 2024/11 | $37.70 | $88.97 | $0.00 | $105.00 | $100.00 | $331.67 | $22,676.81 |
64 | 2024/12 | $37.85 | $88.82 | $0.00 | $105.00 | $100.00 | $331.67 | $22,638.95 |
65 | 2025/01 | $38.00 | $88.67 | $0.00 | $105.00 | $100.00 | $331.67 | $22,600.95 |
66 | 2025/02 | $38.15 | $88.52 | $0.00 | $105.00 | $100.00 | $331.67 | $22,562.80 |
67 | 2025/03 | $38.30 | $88.37 | $0.00 | $105.00 | $100.00 | $331.67 | $22,524.50 |
68 | 2025/04 | $38.45 | $88.22 | $0.00 | $105.00 | $100.00 | $331.67 | $22,486.05 |
69 | 2025/05 | $38.60 | $88.07 | $0.00 | $105.00 | $100.00 | $331.67 | $22,447.45 |
70 | 2025/06 | $38.75 | $87.92 | $0.00 | $105.00 | $100.00 | $331.67 | $22,408.70 |
71 | 2025/07 | $38.90 | $87.77 | $0.00 | $105.00 | $100.00 | $331.67 | $22,369.80 |
72 | 2025/08 | $39.06 | $87.62 | $0.00 | $105.00 | $100.00 | $331.67 | $22,330.75 |
73 | 2025/09 | $39.21 | $87.46 | $0.00 | $105.00 | $100.00 | $331.67 | $22,291.54 |
74 | 2025/10 | $39.36 | $87.31 | $0.00 | $105.00 | $100.00 | $331.67 | $22,252.18 |
75 | 2025/11 | $39.52 | $87.15 | $0.00 | $105.00 | $100.00 | $331.67 | $22,212.66 |
76 | 2025/12 | $39.67 | $87.00 | $0.00 | $105.00 | $100.00 | $331.67 | $22,172.99 |
77 | 2026/01 | $39.83 | $86.84 | $0.00 | $105.00 | $100.00 | $331.67 | $22,133.16 |
78 | 2026/02 | $39.98 | $86.69 | $0.00 | $105.00 | $100.00 | $331.67 | $22,093.18 |
79 | 2026/03 | $40.14 | $86.53 | $0.00 | $105.00 | $100.00 | $331.67 | $22,053.04 |
80 | 2026/04 | $40.30 | $86.37 | $0.00 | $105.00 | $100.00 | $331.67 | $22,012.75 |
81 | 2026/05 | $40.45 | $86.22 | $0.00 | $105.00 | $100.00 | $331.67 | $21,972.29 |
82 | 2026/06 | $40.61 | $86.06 | $0.00 | $105.00 | $100.00 | $331.67 | $21,931.68 |
83 | 2026/07 | $40.77 | $85.90 | $0.00 | $105.00 | $100.00 | $331.67 | $21,890.91 |
84 | 2026/08 | $40.93 | $85.74 | $0.00 | $105.00 | $100.00 | $331.67 | $21,849.98 |
85 | 2026/09 | $41.09 | $85.58 | $0.00 | $105.00 | $100.00 | $331.67 | $21,808.89 |
86 | 2026/10 | $41.25 | $85.42 | $0.00 | $105.00 | $100.00 | $331.67 | $21,767.64 |
87 | 2026/11 | $41.41 | $85.26 | $0.00 | $105.00 | $100.00 | $331.67 | $21,726.22 |
88 | 2026/12 | $41.58 | $85.09 | $0.00 | $105.00 | $100.00 | $331.67 | $21,684.65 |
89 | 2027/01 | $41.74 | $84.93 | $0.00 | $105.00 | $100.00 | $331.67 | $21,642.91 |
90 | 2027/02 | $41.90 | $84.77 | $0.00 | $105.00 | $100.00 | $331.67 | $21,601.01 |
91 | 2027/03 | $42.07 | $84.60 | $0.00 | $105.00 | $100.00 | $331.67 | $21,558.94 |
92 | 2027/04 | $42.23 | $84.44 | $0.00 | $105.00 | $100.00 | $331.67 | $21,516.71 |
93 | 2027/05 | $42.40 | $84.27 | $0.00 | $105.00 | $100.00 | $331.67 | $21,474.31 |
94 | 2027/06 | $42.56 | $84.11 | $0.00 | $105.00 | $100.00 | $331.67 | $21,431.75 |
95 | 2027/07 | $42.73 | $83.94 | $0.00 | $105.00 | $100.00 | $331.67 | $21,389.02 |
96 | 2027/08 | $42.90 | $83.77 | $0.00 | $105.00 | $100.00 | $331.67 | $21,346.13 |
97 | 2027/09 | $43.06 | $83.61 | $0.00 | $105.00 | $100.00 | $331.67 | $21,303.06 |
98 | 2027/10 | $43.23 | $83.44 | $0.00 | $105.00 | $100.00 | $331.67 | $21,259.83 |
99 | 2027/11 | $43.40 | $83.27 | $0.00 | $105.00 | $100.00 | $331.67 | $21,216.43 |
100 | 2027/12 | $43.57 | $83.10 | $0.00 | $105.00 | $100.00 | $331.67 | $21,172.85 |
101 | 2028/01 | $43.74 | $82.93 | $0.00 | $105.00 | $100.00 | $331.67 | $21,129.11 |
102 | 2028/02 | $43.91 | $82.76 | $0.00 | $105.00 | $100.00 | $331.67 | $21,085.20 |
103 | 2028/03 | $44.09 | $82.58 | $0.00 | $105.00 | $100.00 | $331.67 | $21,041.11 |
104 | 2028/04 | $44.26 | $82.41 | $0.00 | $105.00 | $100.00 | $331.67 | $20,996.85 |
105 | 2028/05 | $44.43 | $82.24 | $0.00 | $105.00 | $100.00 | $331.67 | $20,952.42 |
106 | 2028/06 | $44.61 | $82.06 | $0.00 | $105.00 | $100.00 | $331.67 | $20,907.81 |
107 | 2028/07 | $44.78 | $81.89 | $0.00 | $105.00 | $100.00 | $331.67 | $20,863.03 |
108 | 2028/08 | $44.96 | $81.71 | $0.00 | $105.00 | $100.00 | $331.67 | $20,818.07 |
109 | 2028/09 | $45.13 | $81.54 | $0.00 | $105.00 | $100.00 | $331.67 | $20,772.94 |
110 | 2028/10 | $45.31 | $81.36 | $0.00 | $105.00 | $100.00 | $331.67 | $20,727.63 |
111 | 2028/11 | $45.49 | $81.18 | $0.00 | $105.00 | $100.00 | $331.67 | $20,682.15 |
112 | 2028/12 | $45.67 | $81.01 | $0.00 | $105.00 | $100.00 | $331.67 | $20,636.48 |
113 | 2029/01 | $45.84 | $80.83 | $0.00 | $105.00 | $100.00 | $331.67 | $20,590.64 |
114 | 2029/02 | $46.02 | $80.65 | $0.00 | $105.00 | $100.00 | $331.67 | $20,544.61 |
115 | 2029/03 | $46.20 | $80.47 | $0.00 | $105.00 | $100.00 | $331.67 | $20,498.41 |
116 | 2029/04 | $46.38 | $80.29 | $0.00 | $105.00 | $100.00 | $331.67 | $20,452.02 |
117 | 2029/05 | $46.57 | $80.10 | $0.00 | $105.00 | $100.00 | $331.67 | $20,405.46 |
118 | 2029/06 | $46.75 | $79.92 | $0.00 | $105.00 | $100.00 | $331.67 | $20,358.71 |
119 | 2029/07 | $46.93 | $79.74 | $0.00 | $105.00 | $100.00 | $331.67 | $20,311.78 |
120 | 2029/08 | $47.12 | $79.55 | $0.00 | $105.00 | $100.00 | $331.67 | $20,264.66 |
121 | 2029/09 | $43.90 | $82.75 | $0.00 | $105.00 | $100.00 | $331.65 | $20,220.76 |
122 | 2029/10 | $44.08 | $82.57 | $0.00 | $105.00 | $100.00 | $331.65 | $20,176.68 |
123 | 2029/11 | $44.26 | $82.39 | $0.00 | $105.00 | $100.00 | $331.65 | $20,132.43 |
124 | 2029/12 | $44.44 | $82.21 | $0.00 | $105.00 | $100.00 | $331.65 | $20,087.99 |
125 | 2030/01 | $44.62 | $82.03 | $0.00 | $105.00 | $100.00 | $331.65 | $20,043.37 |
126 | 2030/02 | $44.80 | $81.84 | $0.00 | $105.00 | $100.00 | $331.65 | $19,998.56 |
127 | 2030/03 | $44.99 | $81.66 | $0.00 | $105.00 | $100.00 | $331.65 | $19,953.58 |
128 | 2030/04 | $45.17 | $81.48 | $0.00 | $105.00 | $100.00 | $331.65 | $19,908.41 |
129 | 2030/05 | $45.35 | $81.29 | $0.00 | $105.00 | $100.00 | $331.65 | $19,863.06 |
130 | 2030/06 | $45.54 | $81.11 | $0.00 | $105.00 | $100.00 | $331.65 | $19,817.52 |
131 | 2030/07 | $45.72 | $80.92 | $0.00 | $105.00 | $100.00 | $331.65 | $19,771.79 |
132 | 2030/08 | $45.91 | $80.73 | $0.00 | $105.00 | $100.00 | $331.65 | $19,725.88 |
133 | 2030/09 | $46.10 | $80.55 | $0.00 | $105.00 | $100.00 | $331.65 | $19,679.78 |
134 | 2030/10 | $46.29 | $80.36 | $0.00 | $105.00 | $100.00 | $331.65 | $19,633.49 |
135 | 2030/11 | $46.48 | $80.17 | $0.00 | $105.00 | $100.00 | $331.65 | $19,587.02 |
136 | 2030/12 | $46.67 | $79.98 | $0.00 | $105.00 | $100.00 | $331.65 | $19,540.35 |
137 | 2031/01 | $46.86 | $79.79 | $0.00 | $105.00 | $100.00 | $331.65 | $19,493.49 |
138 | 2031/02 | $47.05 | $79.60 | $0.00 | $105.00 | $100.00 | $331.65 | $19,446.45 |
139 | 2031/03 | $47.24 | $79.41 | $0.00 | $105.00 | $100.00 | $331.65 | $19,399.20 |
140 | 2031/04 | $47.43 | $79.21 | $0.00 | $105.00 | $100.00 | $331.65 | $19,351.77 |
141 | 2031/05 | $47.63 | $79.02 | $0.00 | $105.00 | $100.00 | $331.65 | $19,304.15 |
142 | 2031/06 | $47.82 | $78.83 | $0.00 | $105.00 | $100.00 | $331.65 | $19,256.32 |
143 | 2031/07 | $48.02 | $78.63 | $0.00 | $105.00 | $100.00 | $331.65 | $19,208.31 |
144 | 2031/08 | $48.21 | $78.43 | $0.00 | $105.00 | $100.00 | $331.65 | $19,160.09 |
145 | 2031/09 | $48.41 | $78.24 | $0.00 | $105.00 | $100.00 | $331.65 | $19,111.69 |
146 | 2031/10 | $48.61 | $78.04 | $0.00 | $105.00 | $100.00 | $331.65 | $19,063.08 |
147 | 2031/11 | $48.81 | $77.84 | $0.00 | $105.00 | $100.00 | $331.65 | $19,014.27 |
148 | 2031/12 | $49.00 | $77.64 | $0.00 | $105.00 | $100.00 | $331.65 | $18,965.27 |
149 | 2032/01 | $49.21 | $77.44 | $0.00 | $105.00 | $100.00 | $331.65 | $18,916.06 |
150 | 2032/02 | $49.41 | $77.24 | $0.00 | $105.00 | $100.00 | $331.65 | $18,866.66 |
151 | 2032/03 | $49.61 | $77.04 | $0.00 | $105.00 | $100.00 | $331.65 | $18,817.05 |
152 | 2032/04 | $49.81 | $76.84 | $0.00 | $105.00 | $100.00 | $331.65 | $18,767.24 |
153 | 2032/05 | $50.01 | $76.63 | $0.00 | $105.00 | $100.00 | $331.65 | $18,717.23 |
154 | 2032/06 | $50.22 | $76.43 | $0.00 | $105.00 | $100.00 | $331.65 | $18,667.01 |
155 | 2032/07 | $50.42 | $76.22 | $0.00 | $105.00 | $100.00 | $331.65 | $18,616.58 |
156 | 2032/08 | $50.63 | $76.02 | $0.00 | $105.00 | $100.00 | $331.65 | $18,565.96 |
157 | 2032/09 | $50.84 | $75.81 | $0.00 | $105.00 | $100.00 | $331.65 | $18,515.12 |
158 | 2032/10 | $51.04 | $75.60 | $0.00 | $105.00 | $100.00 | $331.65 | $18,464.08 |
159 | 2032/11 | $51.25 | $75.39 | $0.00 | $105.00 | $100.00 | $331.65 | $18,412.83 |
160 | 2032/12 | $51.46 | $75.19 | $0.00 | $105.00 | $100.00 | $331.65 | $18,361.36 |
161 | 2033/01 | $51.67 | $74.98 | $0.00 | $105.00 | $100.00 | $331.65 | $18,309.69 |
162 | 2033/02 | $51.88 | $74.76 | $0.00 | $105.00 | $100.00 | $331.65 | $18,257.81 |
163 | 2033/03 | $52.09 | $74.55 | $0.00 | $105.00 | $100.00 | $331.65 | $18,205.72 |
164 | 2033/04 | $52.31 | $74.34 | $0.00 | $105.00 | $100.00 | $331.65 | $18,153.41 |
165 | 2033/05 | $52.52 | $74.13 | $0.00 | $105.00 | $100.00 | $331.65 | $18,100.89 |
166 | 2033/06 | $52.73 | $73.91 | $0.00 | $105.00 | $100.00 | $331.65 | $18,048.16 |
167 | 2033/07 | $52.95 | $73.70 | $0.00 | $105.00 | $100.00 | $331.65 | $17,995.21 |
168 | 2033/08 | $53.17 | $73.48 | $0.00 | $105.00 | $100.00 | $331.65 | $17,942.04 |
169 | 2033/09 | $53.38 | $73.26 | $0.00 | $105.00 | $100.00 | $331.65 | $17,888.66 |
170 | 2033/10 | $53.60 | $73.05 | $0.00 | $105.00 | $100.00 | $331.65 | $17,835.06 |
171 | 2033/11 | $53.82 | $72.83 | $0.00 | $105.00 | $100.00 | $331.65 | $17,781.24 |
172 | 2033/12 | $54.04 | $72.61 | $0.00 | $105.00 | $100.00 | $331.65 | $17,727.20 |
173 | 2034/01 | $54.26 | $72.39 | $0.00 | $105.00 | $100.00 | $331.65 | $17,672.94 |
174 | 2034/02 | $54.48 | $72.16 | $0.00 | $105.00 | $100.00 | $331.65 | $17,618.45 |
175 | 2034/03 | $54.70 | $71.94 | $0.00 | $105.00 | $100.00 | $331.65 | $17,563.75 |
176 | 2034/04 | $54.93 | $71.72 | $0.00 | $105.00 | $100.00 | $331.65 | $17,508.82 |
177 | 2034/05 | $55.15 | $71.49 | $0.00 | $105.00 | $100.00 | $331.65 | $17,453.67 |
178 | 2034/06 | $55.38 | $71.27 | $0.00 | $105.00 | $100.00 | $331.65 | $17,398.29 |
179 | 2034/07 | $55.60 | $71.04 | $0.00 | $105.00 | $100.00 | $331.65 | $17,342.69 |
180 | 2034/08 | $55.83 | $70.82 | $0.00 | $105.00 | $100.00 | $331.65 | $17,286.86 |
181 | 2034/09 | $53.03 | $73.47 | $0.00 | $105.00 | $100.00 | $331.50 | $17,233.83 |
182 | 2034/10 | $53.25 | $73.24 | $0.00 | $105.00 | $100.00 | $331.50 | $17,180.58 |
183 | 2034/11 | $53.48 | $73.02 | $0.00 | $105.00 | $100.00 | $331.50 | $17,127.10 |
184 | 2034/12 | $53.71 | $72.79 | $0.00 | $105.00 | $100.00 | $331.50 | $17,073.39 |
185 | 2035/01 | $53.93 | $72.56 | $0.00 | $105.00 | $100.00 | $331.50 | $17,019.46 |
186 | 2035/02 | $54.16 | $72.33 | $0.00 | $105.00 | $100.00 | $331.50 | $16,965.29 |
187 | 2035/03 | $54.39 | $72.10 | $0.00 | $105.00 | $100.00 | $331.50 | $16,910.90 |
188 | 2035/04 | $54.63 | $71.87 | $0.00 | $105.00 | $100.00 | $331.50 | $16,856.27 |
189 | 2035/05 | $54.86 | $71.64 | $0.00 | $105.00 | $100.00 | $331.50 | $16,801.42 |
190 | 2035/06 | $55.09 | $71.41 | $0.00 | $105.00 | $100.00 | $331.50 | $16,746.32 |
191 | 2035/07 | $55.32 | $71.17 | $0.00 | $105.00 | $100.00 | $331.50 | $16,691.00 |
192 | 2035/08 | $55.56 | $70.94 | $0.00 | $105.00 | $100.00 | $331.50 | $16,635.44 |
193 | 2035/09 | $55.80 | $70.70 | $0.00 | $105.00 | $100.00 | $331.50 | $16,579.64 |
194 | 2035/10 | $56.03 | $70.46 | $0.00 | $105.00 | $100.00 | $331.50 | $16,523.61 |
195 | 2035/11 | $56.27 | $70.23 | $0.00 | $105.00 | $100.00 | $331.50 | $16,467.34 |
196 | 2035/12 | $56.51 | $69.99 | $0.00 | $105.00 | $100.00 | $331.50 | $16,410.83 |
197 | 2036/01 | $56.75 | $69.75 | $0.00 | $105.00 | $100.00 | $331.50 | $16,354.08 |
198 | 2036/02 | $56.99 | $69.50 | $0.00 | $105.00 | $100.00 | $331.50 | $16,297.09 |
199 | 2036/03 | $57.23 | $69.26 | $0.00 | $105.00 | $100.00 | $331.50 | $16,239.85 |
200 | 2036/04 | $57.48 | $69.02 | $0.00 | $105.00 | $100.00 | $331.50 | $16,182.37 |
201 | 2036/05 | $57.72 | $68.78 | $0.00 | $105.00 | $100.00 | $331.50 | $16,124.65 |
202 | 2036/06 | $57.97 | $68.53 | $0.00 | $105.00 | $100.00 | $331.50 | $16,066.69 |
203 | 2036/07 | $58.21 | $68.28 | $0.00 | $105.00 | $100.00 | $331.50 | $16,008.47 |
204 | 2036/08 | $58.46 | $68.04 | $0.00 | $105.00 | $100.00 | $331.50 | $15,950.01 |
205 | 2036/09 | $58.71 | $67.79 | $0.00 | $105.00 | $100.00 | $331.50 | $15,891.30 |
206 | 2036/10 | $58.96 | $67.54 | $0.00 | $105.00 | $100.00 | $331.50 | $15,832.34 |
207 | 2036/11 | $59.21 | $67.29 | $0.00 | $105.00 | $100.00 | $331.50 | $15,773.13 |
208 | 2036/12 | $59.46 | $67.04 | $0.00 | $105.00 | $100.00 | $331.50 | $15,713.67 |
209 | 2037/01 | $59.71 | $66.78 | $0.00 | $105.00 | $100.00 | $331.50 | $15,653.96 |
210 | 2037/02 | $59.97 | $66.53 | $0.00 | $105.00 | $100.00 | $331.50 | $15,593.99 |
211 | 2037/03 | $60.22 | $66.27 | $0.00 | $105.00 | $100.00 | $331.50 | $15,533.77 |
212 | 2037/04 | $60.48 | $66.02 | $0.00 | $105.00 | $100.00 | $331.50 | $15,473.29 |
213 | 2037/05 | $60.74 | $65.76 | $0.00 | $105.00 | $100.00 | $331.50 | $15,412.56 |
214 | 2037/06 | $60.99 | $65.50 | $0.00 | $105.00 | $100.00 | $331.50 | $15,351.56 |
215 | 2037/07 | $61.25 | $65.24 | $0.00 | $105.00 | $100.00 | $331.50 | $15,290.31 |
216 | 2037/08 | $61.51 | $64.98 | $0.00 | $105.00 | $100.00 | $331.50 | $15,228.80 |
217 | 2037/09 | $61.77 | $64.72 | $0.00 | $105.00 | $100.00 | $331.50 | $15,167.02 |
218 | 2037/10 | $62.04 | $64.46 | $0.00 | $105.00 | $100.00 | $331.50 | $15,104.99 |
219 | 2037/11 | $62.30 | $64.20 | $0.00 | $105.00 | $100.00 | $331.50 | $15,042.69 |
220 | 2037/12 | $62.57 | $63.93 | $0.00 | $105.00 | $100.00 | $331.50 | $14,980.12 |
221 | 2038/01 | $62.83 | $63.67 | $0.00 | $105.00 | $100.00 | $331.50 | $14,917.29 |
222 | 2038/02 | $63.10 | $63.40 | $0.00 | $105.00 | $100.00 | $331.50 | $14,854.19 |
223 | 2038/03 | $63.37 | $63.13 | $0.00 | $105.00 | $100.00 | $331.50 | $14,790.82 |
224 | 2038/04 | $63.64 | $62.86 | $0.00 | $105.00 | $100.00 | $331.50 | $14,727.19 |
225 | 2038/05 | $63.91 | $62.59 | $0.00 | $105.00 | $100.00 | $331.50 | $14,663.28 |
226 | 2038/06 | $64.18 | $62.32 | $0.00 | $105.00 | $100.00 | $331.50 | $14,599.10 |
227 | 2038/07 | $64.45 | $62.05 | $0.00 | $105.00 | $100.00 | $331.50 | $14,534.65 |
228 | 2038/08 | $64.72 | $61.77 | $0.00 | $105.00 | $100.00 | $331.50 | $14,469.93 |
229 | 2038/09 | $65.00 | $61.50 | $0.00 | $105.00 | $100.00 | $331.50 | $14,404.93 |
230 | 2038/10 | $65.28 | $61.22 | $0.00 | $105.00 | $100.00 | $331.50 | $14,339.65 |
231 | 2038/11 | $65.55 | $60.94 | $0.00 | $105.00 | $100.00 | $331.50 | $14,274.10 |
232 | 2038/12 | $65.83 | $60.66 | $0.00 | $105.00 | $100.00 | $331.50 | $14,208.27 |
233 | 2039/01 | $66.11 | $60.39 | $0.00 | $105.00 | $100.00 | $331.50 | $14,142.16 |
234 | 2039/02 | $66.39 | $60.10 | $0.00 | $105.00 | $100.00 | $331.50 | $14,075.76 |
235 | 2039/03 | $66.67 | $59.82 | $0.00 | $105.00 | $100.00 | $331.50 | $14,009.09 |
236 | 2039/04 | $66.96 | $59.54 | $0.00 | $105.00 | $100.00 | $331.50 | $13,942.13 |
237 | 2039/05 | $67.24 | $59.25 | $0.00 | $105.00 | $100.00 | $331.50 | $13,874.89 |
238 | 2039/06 | $67.53 | $58.97 | $0.00 | $105.00 | $100.00 | $331.50 | $13,807.36 |
239 | 2039/07 | $67.82 | $58.68 | $0.00 | $105.00 | $100.00 | $331.50 | $13,739.54 |
240 | 2039/08 | $68.10 | $58.39 | $0.00 | $105.00 | $100.00 | $331.50 | $13,671.44 |
241 | 2039/09 | $66.25 | $60.38 | $0.00 | $105.00 | $100.00 | $331.64 | $13,605.19 |
242 | 2039/10 | $66.55 | $60.09 | $0.00 | $105.00 | $100.00 | $331.64 | $13,538.64 |
243 | 2039/11 | $66.84 | $59.80 | $0.00 | $105.00 | $100.00 | $331.64 | $13,471.80 |
244 | 2039/12 | $67.14 | $59.50 | $0.00 | $105.00 | $100.00 | $331.64 | $13,404.66 |
245 | 2040/01 | $67.43 | $59.20 | $0.00 | $105.00 | $100.00 | $331.64 | $13,337.23 |
246 | 2040/02 | $67.73 | $58.91 | $0.00 | $105.00 | $100.00 | $331.64 | $13,269.50 |
247 | 2040/03 | $68.03 | $58.61 | $0.00 | $105.00 | $100.00 | $331.64 | $13,201.47 |
248 | 2040/04 | $68.33 | $58.31 | $0.00 | $105.00 | $100.00 | $331.64 | $13,133.14 |
249 | 2040/05 | $68.63 | $58.00 | $0.00 | $105.00 | $100.00 | $331.64 | $13,064.51 |
250 | 2040/06 | $68.93 | $57.70 | $0.00 | $105.00 | $100.00 | $331.64 | $12,995.57 |
251 | 2040/07 | $69.24 | $57.40 | $0.00 | $105.00 | $100.00 | $331.64 | $12,926.33 |
252 | 2040/08 | $69.55 | $57.09 | $0.00 | $105.00 | $100.00 | $331.64 | $12,856.79 |
253 | 2040/09 | $69.85 | $56.78 | $0.00 | $105.00 | $100.00 | $331.64 | $12,786.94 |
254 | 2040/10 | $70.16 | $56.48 | $0.00 | $105.00 | $100.00 | $331.64 | $12,716.78 |
255 | 2040/11 | $70.47 | $56.17 | $0.00 | $105.00 | $100.00 | $331.64 | $12,646.31 |
256 | 2040/12 | $70.78 | $55.85 | $0.00 | $105.00 | $100.00 | $331.64 | $12,575.52 |
257 | 2041/01 | $71.09 | $55.54 | $0.00 | $105.00 | $100.00 | $331.64 | $12,504.43 |
258 | 2041/02 | $71.41 | $55.23 | $0.00 | $105.00 | $100.00 | $331.64 | $12,433.02 |
259 | 2041/03 | $71.72 | $54.91 | $0.00 | $105.00 | $100.00 | $331.64 | $12,361.30 |
260 | 2041/04 | $72.04 | $54.60 | $0.00 | $105.00 | $100.00 | $331.64 | $12,289.26 |
261 | 2041/05 | $72.36 | $54.28 | $0.00 | $105.00 | $100.00 | $331.64 | $12,216.90 |
262 | 2041/06 | $72.68 | $53.96 | $0.00 | $105.00 | $100.00 | $331.64 | $12,144.22 |
263 | 2041/07 | $73.00 | $53.64 | $0.00 | $105.00 | $100.00 | $331.64 | $12,071.22 |
264 | 2041/08 | $73.32 | $53.31 | $0.00 | $105.00 | $100.00 | $331.64 | $11,997.90 |
265 | 2041/09 | $73.65 | $52.99 | $0.00 | $105.00 | $100.00 | $331.64 | $11,924.25 |
266 | 2041/10 | $73.97 | $52.67 | $0.00 | $105.00 | $100.00 | $331.64 | $11,850.28 |
267 | 2041/11 | $74.30 | $52.34 | $0.00 | $105.00 | $100.00 | $331.64 | $11,775.98 |
268 | 2041/12 | $74.63 | $52.01 | $0.00 | $105.00 | $100.00 | $331.64 | $11,701.36 |
269 | 2042/01 | $74.96 | $51.68 | $0.00 | $105.00 | $100.00 | $331.64 | $11,626.40 |
270 | 2042/02 | $75.29 | $51.35 | $0.00 | $105.00 | $100.00 | $331.64 | $11,551.11 |
271 | 2042/03 | $75.62 | $51.02 | $0.00 | $105.00 | $100.00 | $331.64 | $11,475.49 |
272 | 2042/04 | $75.95 | $50.68 | $0.00 | $105.00 | $100.00 | $331.64 | $11,399.54 |
273 | 2042/05 | $76.29 | $50.35 | $0.00 | $105.00 | $100.00 | $331.64 | $11,323.25 |
274 | 2042/06 | $76.63 | $50.01 | $0.00 | $105.00 | $100.00 | $331.64 | $11,246.63 |
275 | 2042/07 | $76.96 | $49.67 | $0.00 | $105.00 | $100.00 | $331.64 | $11,169.66 |
276 | 2042/08 | $77.30 | $49.33 | $0.00 | $105.00 | $100.00 | $331.64 | $11,092.36 |
277 | 2042/09 | $77.65 | $48.99 | $0.00 | $105.00 | $100.00 | $331.64 | $11,014.71 |
278 | 2042/10 | $77.99 | $48.65 | $0.00 | $105.00 | $100.00 | $331.64 | $10,936.73 |
279 | 2042/11 | $78.33 | $48.30 | $0.00 | $105.00 | $100.00 | $331.64 | $10,858.39 |
280 | 2042/12 | $78.68 | $47.96 | $0.00 | $105.00 | $100.00 | $331.64 | $10,779.72 |
281 | 2043/01 | $79.03 | $47.61 | $0.00 | $105.00 | $100.00 | $331.64 | $10,700.69 |
282 | 2043/02 | $79.38 | $47.26 | $0.00 | $105.00 | $100.00 | $331.64 | $10,621.31 |
283 | 2043/03 | $79.73 | $46.91 | $0.00 | $105.00 | $100.00 | $331.64 | $10,541.59 |
284 | 2043/04 | $80.08 | $46.56 | $0.00 | $105.00 | $100.00 | $331.64 | $10,461.51 |
285 | 2043/05 | $80.43 | $46.21 | $0.00 | $105.00 | $100.00 | $331.64 | $10,381.08 |
286 | 2043/06 | $80.79 | $45.85 | $0.00 | $105.00 | $100.00 | $331.64 | $10,300.29 |
287 | 2043/07 | $81.14 | $45.49 | $0.00 | $105.00 | $100.00 | $331.64 | $10,219.15 |
288 | 2043/08 | $81.50 | $45.13 | $0.00 | $105.00 | $100.00 | $331.64 | $10,137.65 |
289 | 2043/09 | $81.86 | $44.77 | $0.00 | $105.00 | $100.00 | $331.64 | $10,055.79 |
290 | 2043/10 | $82.22 | $44.41 | $0.00 | $105.00 | $100.00 | $331.64 | $9,973.56 |
291 | 2043/11 | $82.59 | $44.05 | $0.00 | $105.00 | $100.00 | $331.64 | $9,890.98 |
292 | 2043/12 | $82.95 | $43.69 | $0.00 | $105.00 | $100.00 | $331.64 | $9,808.02 |
293 | 2044/01 | $83.32 | $43.32 | $0.00 | $105.00 | $100.00 | $331.64 | $9,724.71 |
294 | 2044/02 | $83.69 | $42.95 | $0.00 | $105.00 | $100.00 | $331.64 | $9,641.02 |
295 | 2044/03 | $84.06 | $42.58 | $0.00 | $105.00 | $100.00 | $331.64 | $9,556.97 |
296 | 2044/04 | $84.43 | $42.21 | $0.00 | $105.00 | $100.00 | $331.64 | $9,472.54 |
297 | 2044/05 | $84.80 | $41.84 | $0.00 | $105.00 | $100.00 | $331.64 | $9,387.74 |
298 | 2044/06 | $85.17 | $41.46 | $0.00 | $105.00 | $100.00 | $331.64 | $9,302.57 |
299 | 2044/07 | $85.55 | $41.09 | $0.00 | $105.00 | $100.00 | $331.64 | $9,217.01 |
300 | 2044/08 | $85.93 | $40.71 | $0.00 | $105.00 | $100.00 | $331.64 | $9,131.09 |
301 | 2044/09 | $84.47 | $41.85 | $0.00 | $105.00 | $100.00 | $331.33 | $9,046.61 |
302 | 2044/10 | $84.86 | $41.46 | $0.00 | $105.00 | $100.00 | $331.33 | $8,961.75 |
303 | 2044/11 | $85.25 | $41.07 | $0.00 | $105.00 | $100.00 | $331.33 | $8,876.50 |
304 | 2044/12 | $85.64 | $40.68 | $0.00 | $105.00 | $100.00 | $331.33 | $8,790.86 |
305 | 2045/01 | $86.03 | $40.29 | $0.00 | $105.00 | $100.00 | $331.33 | $8,704.83 |
306 | 2045/02 | $86.43 | $39.90 | $0.00 | $105.00 | $100.00 | $331.33 | $8,618.40 |
307 | 2045/03 | $86.82 | $39.50 | $0.00 | $105.00 | $100.00 | $331.33 | $8,531.57 |
308 | 2045/04 | $87.22 | $39.10 | $0.00 | $105.00 | $100.00 | $331.33 | $8,444.35 |
309 | 2045/05 | $87.62 | $38.70 | $0.00 | $105.00 | $100.00 | $331.33 | $8,356.73 |
310 | 2045/06 | $88.02 | $38.30 | $0.00 | $105.00 | $100.00 | $331.33 | $8,268.71 |
311 | 2045/07 | $88.43 | $37.90 | $0.00 | $105.00 | $100.00 | $331.33 | $8,180.28 |
312 | 2045/08 | $88.83 | $37.49 | $0.00 | $105.00 | $100.00 | $331.33 | $8,091.45 |
313 | 2045/09 | $89.24 | $37.09 | $0.00 | $105.00 | $100.00 | $331.33 | $8,002.21 |
314 | 2045/10 | $89.65 | $36.68 | $0.00 | $105.00 | $100.00 | $331.33 | $7,912.56 |
315 | 2045/11 | $90.06 | $36.27 | $0.00 | $105.00 | $100.00 | $331.33 | $7,822.50 |
316 | 2045/12 | $90.47 | $35.85 | $0.00 | $105.00 | $100.00 | $331.33 | $7,732.03 |
317 | 2046/01 | $90.89 | $35.44 | $0.00 | $105.00 | $100.00 | $331.33 | $7,641.14 |
318 | 2046/02 | $91.30 | $35.02 | $0.00 | $105.00 | $100.00 | $331.33 | $7,549.84 |
319 | 2046/03 | $91.72 | $34.60 | $0.00 | $105.00 | $100.00 | $331.33 | $7,458.12 |
320 | 2046/04 | $92.14 | $34.18 | $0.00 | $105.00 | $100.00 | $331.33 | $7,365.98 |
321 | 2046/05 | $92.56 | $33.76 | $0.00 | $105.00 | $100.00 | $331.33 | $7,273.41 |
322 | 2046/06 | $92.99 | $33.34 | $0.00 | $105.00 | $100.00 | $331.33 | $7,180.42 |
323 | 2046/07 | $93.41 | $32.91 | $0.00 | $105.00 | $100.00 | $331.33 | $7,087.01 |
324 | 2046/08 | $93.84 | $32.48 | $0.00 | $105.00 | $100.00 | $331.33 | $6,993.17 |
325 | 2046/09 | $94.27 | $32.05 | $0.00 | $105.00 | $100.00 | $331.33 | $6,898.89 |
326 | 2046/10 | $94.71 | $31.62 | $0.00 | $105.00 | $100.00 | $331.33 | $6,804.19 |
327 | 2046/11 | $95.14 | $31.19 | $0.00 | $105.00 | $100.00 | $331.33 | $6,709.05 |
328 | 2046/12 | $95.58 | $30.75 | $0.00 | $105.00 | $100.00 | $331.33 | $6,613.47 |
329 | 2047/01 | $96.01 | $30.31 | $0.00 | $105.00 | $100.00 | $331.33 | $6,517.46 |
330 | 2047/02 | $96.45 | $29.87 | $0.00 | $105.00 | $100.00 | $331.33 | $6,421.01 |
331 | 2047/03 | $96.90 | $29.43 | $0.00 | $105.00 | $100.00 | $331.33 | $6,324.11 |
332 | 2047/04 | $97.34 | $28.99 | $0.00 | $105.00 | $100.00 | $331.33 | $6,226.77 |
333 | 2047/05 | $97.79 | $28.54 | $0.00 | $105.00 | $100.00 | $331.33 | $6,128.99 |
334 | 2047/06 | $98.23 | $28.09 | $0.00 | $105.00 | $100.00 | $331.33 | $6,030.75 |
335 | 2047/07 | $98.68 | $27.64 | $0.00 | $105.00 | $100.00 | $331.33 | $5,932.07 |
336 | 2047/08 | $99.14 | $27.19 | $0.00 | $105.00 | $100.00 | $331.33 | $5,832.93 |
337 | 2047/09 | $99.59 | $26.73 | $0.00 | $105.00 | $100.00 | $331.33 | $5,733.34 |
338 | 2047/10 | $100.05 | $26.28 | $0.00 | $105.00 | $100.00 | $331.33 | $5,633.29 |
339 | 2047/11 | $100.51 | $25.82 | $0.00 | $105.00 | $100.00 | $331.33 | $5,532.79 |
340 | 2047/12 | $100.97 | $25.36 | $0.00 | $105.00 | $100.00 | $331.33 | $5,431.82 |
341 | 2048/01 | $101.43 | $24.90 | $0.00 | $105.00 | $100.00 | $331.33 | $5,330.39 |
342 | 2048/02 | $101.89 | $24.43 | $0.00 | $105.00 | $100.00 | $331.33 | $5,228.50 |
343 | 2048/03 | $102.36 | $23.96 | $0.00 | $105.00 | $100.00 | $331.33 | $5,126.14 |
344 | 2048/04 | $102.83 | $23.49 | $0.00 | $105.00 | $100.00 | $331.33 | $5,023.31 |
345 | 2048/05 | $103.30 | $23.02 | $0.00 | $105.00 | $100.00 | $331.33 | $4,920.01 |
346 | 2048/06 | $103.78 | $22.55 | $0.00 | $105.00 | $100.00 | $331.33 | $4,816.23 |
347 | 2048/07 | $104.25 | $22.07 | $0.00 | $105.00 | $100.00 | $331.33 | $4,711.98 |
348 | 2048/08 | $104.73 | $21.60 | $0.00 | $105.00 | $100.00 | $331.33 | $4,607.25 |
349 | 2048/09 | $105.21 | $21.12 | $0.00 | $105.00 | $100.00 | $331.33 | $4,502.04 |
350 | 2048/10 | $105.69 | $20.63 | $0.00 | $105.00 | $100.00 | $331.33 | $4,396.35 |
351 | 2048/11 | $106.18 | $20.15 | $0.00 | $105.00 | $100.00 | $331.33 | $4,290.18 |
352 | 2048/12 | $106.66 | $19.66 | $0.00 | $105.00 | $100.00 | $331.33 | $4,183.52 |
353 | 2049/01 | $107.15 | $19.17 | $0.00 | $105.00 | $100.00 | $331.33 | $4,076.37 |
354 | 2049/02 | $107.64 | $18.68 | $0.00 | $105.00 | $100.00 | $331.33 | $3,968.72 |
355 | 2049/03 | $108.14 | $18.19 | $0.00 | $105.00 | $100.00 | $331.33 | $3,860.59 |
356 | 2049/04 | $108.63 | $17.69 | $0.00 | $105.00 | $100.00 | $331.33 | $3,751.96 |
357 | 2049/05 | $109.13 | $17.20 | $0.00 | $105.00 | $100.00 | $331.33 | $3,642.83 |
358 | 2049/06 | $109.63 | $16.70 | $0.00 | $105.00 | $100.00 | $331.33 | $3,533.20 |
359 | 2049/07 | $110.13 | $16.19 | $0.00 | $105.00 | $100.00 | $331.33 | $3,423.07 |
360 | 2049/08 | $110.64 | $15.69 | $0.00 | $105.00 | $100.00 | $331.33 | $3,312.43 |
361 | 2049/09 | $110.89 | $15.73 | $0.00 | $105.00 | $100.00 | $331.62 | $3,201.54 |
362 | 2049/10 | $111.42 | $15.21 | $0.00 | $105.00 | $100.00 | $331.62 | $3,090.13 |
363 | 2049/11 | $111.94 | $14.68 | $0.00 | $105.00 | $100.00 | $331.62 | $2,978.18 |
364 | 2049/12 | $112.48 | $14.15 | $0.00 | $105.00 | $100.00 | $331.62 | $2,865.71 |
365 | 2050/01 | $113.01 | $13.61 | $0.00 | $105.00 | $100.00 | $331.62 | $2,752.70 |
366 | 2050/02 | $113.55 | $13.08 | $0.00 | $105.00 | $100.00 | $331.62 | $2,639.15 |
367 | 2050/03 | $114.09 | $12.54 | $0.00 | $105.00 | $100.00 | $331.62 | $2,525.06 |
368 | 2050/04 | $114.63 | $11.99 | $0.00 | $105.00 | $100.00 | $331.62 | $2,410.43 |
369 | 2050/05 | $115.17 | $11.45 | $0.00 | $105.00 | $100.00 | $331.62 | $2,295.26 |
370 | 2050/06 | $115.72 | $10.90 | $0.00 | $105.00 | $100.00 | $331.62 | $2,179.54 |
371 | 2050/07 | $116.27 | $10.35 | $0.00 | $105.00 | $100.00 | $331.62 | $2,063.27 |
372 | 2050/08 | $116.82 | $9.80 | $0.00 | $105.00 | $100.00 | $331.62 | $1,946.45 |
373 | 2050/09 | $117.38 | $9.25 | $0.00 | $105.00 | $100.00 | $331.62 | $1,829.07 |
374 | 2050/10 | $117.93 | $8.69 | $0.00 | $105.00 | $100.00 | $331.62 | $1,711.14 |
375 | 2050/11 | $118.49 | $8.13 | $0.00 | $105.00 | $100.00 | $331.62 | $1,592.64 |
376 | 2050/12 | $119.06 | $7.57 | $0.00 | $105.00 | $100.00 | $331.62 | $1,473.58 |
377 | 2051/01 | $119.62 | $7.00 | $0.00 | $105.00 | $100.00 | $331.62 | $1,353.96 |
378 | 2051/02 | $120.19 | $6.43 | $0.00 | $105.00 | $100.00 | $331.62 | $1,233.77 |
379 | 2051/03 | $120.76 | $5.86 | $0.00 | $105.00 | $100.00 | $331.62 | $1,113.01 |
380 | 2051/04 | $121.34 | $5.29 | $0.00 | $105.00 | $100.00 | $331.62 | $991.67 |
381 | 2051/05 | $121.91 | $4.71 | $0.00 | $105.00 | $100.00 | $331.62 | $869.76 |
382 | 2051/06 | $122.49 | $4.13 | $0.00 | $105.00 | $100.00 | $331.62 | $747.26 |
383 | 2051/07 | $123.07 | $3.55 | $0.00 | $105.00 | $100.00 | $331.62 | $624.19 |
384 | 2051/08 | $123.66 | $2.96 | $0.00 | $105.00 | $100.00 | $331.62 | $500.53 |
385 | 2051/09 | $124.25 | $2.38 | $0.00 | $105.00 | $100.00 | $331.62 | $376.29 |
386 | 2051/10 | $124.84 | $1.79 | $0.00 | $105.00 | $100.00 | $331.62 | $251.45 |
387 | 2051/11 | $125.43 | $1.19 | $0.00 | $105.00 | $100.00 | $331.62 | $126.02 |
388 | 2051/12 | $126.02 | $0.60 | $0.00 | $105.00 | $100.00 | $331.62 | $0.00 |
Totals | $25,000.00 | $24,112.21 | $0.00 | $40,740.00 | $38,800.00 | $128,652.21 |
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.