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 $123,000.00 at 1.9% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$612.85.
Instead of closing on 2050/11, as a result of the changes in interest rate, your mortgage will close on 2052/09 where you will make a total of 383 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 | 2020/11 | $253.76 | $194.75 | $51.25 | $116.67 | $50.00 | $666.42 | $122,746.24 |
2 | 2020/12 | $254.16 | $194.35 | $51.25 | $116.67 | $50.00 | $666.42 | $122,492.09 |
3 | 2021/01 | $254.56 | $193.95 | $51.25 | $116.67 | $50.00 | $666.42 | $122,237.53 |
4 | 2021/02 | $254.96 | $193.54 | $51.25 | $116.67 | $50.00 | $666.42 | $121,982.56 |
5 | 2021/03 | $255.37 | $193.14 | $51.25 | $116.67 | $50.00 | $666.42 | $121,727.20 |
6 | 2021/04 | $255.77 | $192.73 | $51.25 | $116.67 | $50.00 | $666.42 | $121,471.43 |
7 | 2021/05 | $256.18 | $192.33 | $51.25 | $116.67 | $50.00 | $666.42 | $121,215.25 |
8 | 2021/06 | $256.58 | $191.92 | $51.25 | $116.67 | $50.00 | $666.42 | $120,958.67 |
9 | 2021/07 | $256.99 | $191.52 | $51.25 | $116.67 | $50.00 | $666.42 | $120,701.68 |
10 | 2021/08 | $257.39 | $191.11 | $51.25 | $116.67 | $50.00 | $666.42 | $120,444.29 |
11 | 2021/09 | $257.80 | $190.70 | $51.25 | $116.67 | $50.00 | $666.42 | $120,186.48 |
12 | 2021/10 | $258.21 | $190.30 | $51.25 | $116.67 | $50.00 | $666.42 | $119,928.27 |
13 | 2021/11 | $258.62 | $189.89 | $51.25 | $116.67 | $50.00 | $666.42 | $119,669.65 |
14 | 2021/12 | $259.03 | $189.48 | $51.25 | $116.67 | $50.00 | $666.42 | $119,410.62 |
15 | 2022/01 | $259.44 | $189.07 | $51.25 | $116.67 | $50.00 | $666.42 | $119,151.19 |
16 | 2022/02 | $259.85 | $188.66 | $51.25 | $116.67 | $50.00 | $666.42 | $118,891.34 |
17 | 2022/03 | $260.26 | $188.24 | $51.25 | $116.67 | $50.00 | $666.42 | $118,631.07 |
18 | 2022/04 | $260.67 | $187.83 | $51.25 | $116.67 | $50.00 | $666.42 | $118,370.40 |
19 | 2022/05 | $261.09 | $187.42 | $51.25 | $116.67 | $50.00 | $666.42 | $118,109.32 |
20 | 2022/06 | $261.50 | $187.01 | $51.25 | $116.67 | $50.00 | $666.42 | $117,847.82 |
21 | 2022/07 | $261.91 | $186.59 | $51.25 | $116.67 | $50.00 | $666.42 | $117,585.90 |
22 | 2022/08 | $262.33 | $186.18 | $51.25 | $116.67 | $50.00 | $666.42 | $117,323.57 |
23 | 2022/09 | $262.74 | $185.76 | $51.25 | $116.67 | $50.00 | $666.42 | $117,060.83 |
24 | 2022/10 | $263.16 | $185.35 | $51.25 | $116.67 | $50.00 | $666.42 | $116,797.67 |
25 | 2022/11 | $263.58 | $184.93 | $51.25 | $116.67 | $50.00 | $666.42 | $116,534.10 |
26 | 2022/12 | $263.99 | $184.51 | $51.25 | $116.67 | $50.00 | $666.42 | $116,270.10 |
27 | 2023/01 | $264.41 | $184.09 | $51.25 | $116.67 | $50.00 | $666.42 | $116,005.69 |
28 | 2023/02 | $264.83 | $183.68 | $51.25 | $116.67 | $50.00 | $666.42 | $115,740.86 |
29 | 2023/03 | $265.25 | $183.26 | $51.25 | $116.67 | $50.00 | $666.42 | $115,475.61 |
30 | 2023/04 | $265.67 | $182.84 | $51.25 | $116.67 | $50.00 | $666.42 | $115,209.94 |
31 | 2023/05 | $266.09 | $182.42 | $51.25 | $116.67 | $50.00 | $666.42 | $114,943.85 |
32 | 2023/06 | $266.51 | $181.99 | $51.25 | $116.67 | $50.00 | $666.42 | $114,677.34 |
33 | 2023/07 | $266.93 | $181.57 | $51.25 | $116.67 | $50.00 | $666.42 | $114,410.41 |
34 | 2023/08 | $267.36 | $181.15 | $51.25 | $116.67 | $50.00 | $666.42 | $114,143.05 |
35 | 2023/09 | $267.78 | $180.73 | $51.25 | $116.67 | $50.00 | $666.42 | $113,875.27 |
36 | 2023/10 | $268.20 | $180.30 | $51.25 | $116.67 | $50.00 | $666.42 | $113,607.07 |
37 | 2023/11 | $268.63 | $179.88 | $51.25 | $116.67 | $50.00 | $666.42 | $113,338.44 |
38 | 2023/12 | $269.05 | $179.45 | $51.25 | $116.67 | $50.00 | $666.42 | $113,069.39 |
39 | 2024/01 | $269.48 | $179.03 | $51.25 | $116.67 | $50.00 | $666.42 | $112,799.91 |
40 | 2024/02 | $269.91 | $178.60 | $51.25 | $116.67 | $50.00 | $666.42 | $112,530.00 |
41 | 2024/03 | $270.33 | $178.17 | $51.25 | $116.67 | $50.00 | $666.42 | $112,259.67 |
42 | 2024/04 | $270.76 | $177.74 | $0.00 | $116.67 | $50.00 | $615.17 | $111,988.91 |
43 | 2024/05 | $271.19 | $177.32 | $0.00 | $116.67 | $50.00 | $615.17 | $111,717.72 |
44 | 2024/06 | $271.62 | $176.89 | $0.00 | $116.67 | $50.00 | $615.17 | $111,446.10 |
45 | 2024/07 | $272.05 | $176.46 | $0.00 | $116.67 | $50.00 | $615.17 | $111,174.05 |
46 | 2024/08 | $272.48 | $176.03 | $0.00 | $116.67 | $50.00 | $615.17 | $110,901.57 |
47 | 2024/09 | $272.91 | $175.59 | $0.00 | $116.67 | $50.00 | $615.17 | $110,628.66 |
48 | 2024/10 | $273.34 | $175.16 | $0.00 | $116.67 | $50.00 | $615.17 | $110,355.31 |
49 | 2024/11 | $273.78 | $174.73 | $0.00 | $116.67 | $50.00 | $615.17 | $110,081.54 |
50 | 2024/12 | $274.21 | $174.30 | $0.00 | $116.67 | $50.00 | $615.17 | $109,807.33 |
51 | 2025/01 | $274.64 | $173.86 | $0.00 | $116.67 | $50.00 | $615.17 | $109,532.68 |
52 | 2025/02 | $275.08 | $173.43 | $0.00 | $116.67 | $50.00 | $615.17 | $109,257.60 |
53 | 2025/03 | $275.51 | $172.99 | $0.00 | $116.67 | $50.00 | $615.17 | $108,982.09 |
54 | 2025/04 | $275.95 | $172.55 | $0.00 | $116.67 | $50.00 | $615.17 | $108,706.14 |
55 | 2025/05 | $276.39 | $172.12 | $0.00 | $116.67 | $50.00 | $615.17 | $108,429.75 |
56 | 2025/06 | $276.83 | $171.68 | $0.00 | $116.67 | $50.00 | $615.17 | $108,152.92 |
57 | 2025/07 | $277.26 | $171.24 | $0.00 | $116.67 | $50.00 | $615.17 | $107,875.66 |
58 | 2025/08 | $277.70 | $170.80 | $0.00 | $116.67 | $50.00 | $615.17 | $107,597.96 |
59 | 2025/09 | $278.14 | $170.36 | $0.00 | $116.67 | $50.00 | $615.17 | $107,319.82 |
60 | 2025/10 | $278.58 | $169.92 | $0.00 | $116.67 | $50.00 | $615.17 | $107,041.23 |
61 | 2025/11 | $260.36 | $187.32 | $0.00 | $116.67 | $50.00 | $614.34 | $106,780.88 |
62 | 2025/12 | $260.81 | $186.87 | $0.00 | $116.67 | $50.00 | $614.34 | $106,520.07 |
63 | 2026/01 | $261.27 | $186.41 | $0.00 | $116.67 | $50.00 | $614.34 | $106,258.80 |
64 | 2026/02 | $261.72 | $185.95 | $0.00 | $116.67 | $50.00 | $614.34 | $105,997.07 |
65 | 2026/03 | $262.18 | $185.49 | $0.00 | $116.67 | $50.00 | $614.34 | $105,734.89 |
66 | 2026/04 | $262.64 | $185.04 | $0.00 | $116.67 | $50.00 | $614.34 | $105,472.25 |
67 | 2026/05 | $263.10 | $184.58 | $0.00 | $116.67 | $50.00 | $614.34 | $105,209.15 |
68 | 2026/06 | $263.56 | $184.12 | $0.00 | $116.67 | $50.00 | $614.34 | $104,945.59 |
69 | 2026/07 | $264.02 | $183.65 | $0.00 | $116.67 | $50.00 | $614.34 | $104,681.57 |
70 | 2026/08 | $264.48 | $183.19 | $0.00 | $116.67 | $50.00 | $614.34 | $104,417.08 |
71 | 2026/09 | $264.95 | $182.73 | $0.00 | $116.67 | $50.00 | $614.34 | $104,152.13 |
72 | 2026/10 | $265.41 | $182.27 | $0.00 | $116.67 | $50.00 | $614.34 | $103,886.72 |
73 | 2026/11 | $265.88 | $181.80 | $0.00 | $116.67 | $50.00 | $614.34 | $103,620.85 |
74 | 2026/12 | $266.34 | $181.34 | $0.00 | $116.67 | $50.00 | $614.34 | $103,354.51 |
75 | 2027/01 | $266.81 | $180.87 | $0.00 | $116.67 | $50.00 | $614.34 | $103,087.70 |
76 | 2027/02 | $267.27 | $180.40 | $0.00 | $116.67 | $50.00 | $614.34 | $102,820.42 |
77 | 2027/03 | $267.74 | $179.94 | $0.00 | $116.67 | $50.00 | $614.34 | $102,552.68 |
78 | 2027/04 | $268.21 | $179.47 | $0.00 | $116.67 | $50.00 | $614.34 | $102,284.47 |
79 | 2027/05 | $268.68 | $179.00 | $0.00 | $116.67 | $50.00 | $614.34 | $102,015.79 |
80 | 2027/06 | $269.15 | $178.53 | $0.00 | $116.67 | $50.00 | $614.34 | $101,746.64 |
81 | 2027/07 | $269.62 | $178.06 | $0.00 | $116.67 | $50.00 | $614.34 | $101,477.02 |
82 | 2027/08 | $270.09 | $177.58 | $0.00 | $116.67 | $50.00 | $614.34 | $101,206.93 |
83 | 2027/09 | $270.57 | $177.11 | $0.00 | $116.67 | $50.00 | $614.34 | $100,936.36 |
84 | 2027/10 | $271.04 | $176.64 | $0.00 | $116.67 | $50.00 | $614.34 | $100,665.33 |
85 | 2027/11 | $271.51 | $176.16 | $0.00 | $116.67 | $50.00 | $614.34 | $100,393.81 |
86 | 2027/12 | $271.99 | $175.69 | $0.00 | $116.67 | $50.00 | $614.34 | $100,121.82 |
87 | 2028/01 | $272.46 | $175.21 | $0.00 | $116.67 | $50.00 | $614.34 | $99,849.36 |
88 | 2028/02 | $272.94 | $174.74 | $0.00 | $116.67 | $50.00 | $614.34 | $99,576.42 |
89 | 2028/03 | $273.42 | $174.26 | $0.00 | $116.67 | $50.00 | $614.34 | $99,303.00 |
90 | 2028/04 | $273.90 | $173.78 | $0.00 | $116.67 | $50.00 | $614.34 | $99,029.10 |
91 | 2028/05 | $274.38 | $173.30 | $0.00 | $116.67 | $50.00 | $614.34 | $98,754.73 |
92 | 2028/06 | $274.86 | $172.82 | $0.00 | $116.67 | $50.00 | $614.34 | $98,479.87 |
93 | 2028/07 | $275.34 | $172.34 | $0.00 | $116.67 | $50.00 | $614.34 | $98,204.53 |
94 | 2028/08 | $275.82 | $171.86 | $0.00 | $116.67 | $50.00 | $614.34 | $97,928.71 |
95 | 2028/09 | $276.30 | $171.38 | $0.00 | $116.67 | $50.00 | $614.34 | $97,652.41 |
96 | 2028/10 | $276.79 | $170.89 | $0.00 | $116.67 | $50.00 | $614.34 | $97,375.63 |
97 | 2028/11 | $277.27 | $170.41 | $0.00 | $116.67 | $50.00 | $614.34 | $97,098.36 |
98 | 2028/12 | $277.76 | $169.92 | $0.00 | $116.67 | $50.00 | $614.34 | $96,820.60 |
99 | 2029/01 | $278.24 | $169.44 | $0.00 | $116.67 | $50.00 | $614.34 | $96,542.36 |
100 | 2029/02 | $278.73 | $168.95 | $0.00 | $116.67 | $50.00 | $614.34 | $96,263.63 |
101 | 2029/03 | $279.22 | $168.46 | $0.00 | $116.67 | $50.00 | $614.34 | $95,984.41 |
102 | 2029/04 | $279.70 | $167.97 | $0.00 | $116.67 | $50.00 | $614.34 | $95,704.71 |
103 | 2029/05 | $280.19 | $167.48 | $0.00 | $116.67 | $50.00 | $614.34 | $95,424.52 |
104 | 2029/06 | $280.68 | $166.99 | $0.00 | $116.67 | $50.00 | $614.34 | $95,143.83 |
105 | 2029/07 | $281.18 | $166.50 | $0.00 | $116.67 | $50.00 | $614.34 | $94,862.66 |
106 | 2029/08 | $281.67 | $166.01 | $0.00 | $116.67 | $50.00 | $614.34 | $94,580.99 |
107 | 2029/09 | $282.16 | $165.52 | $0.00 | $116.67 | $50.00 | $614.34 | $94,298.83 |
108 | 2029/10 | $282.65 | $165.02 | $0.00 | $116.67 | $50.00 | $614.34 | $94,016.17 |
109 | 2029/11 | $283.15 | $164.53 | $0.00 | $116.67 | $50.00 | $614.34 | $93,733.02 |
110 | 2029/12 | $283.64 | $164.03 | $0.00 | $116.67 | $50.00 | $614.34 | $93,449.38 |
111 | 2030/01 | $284.14 | $163.54 | $0.00 | $116.67 | $50.00 | $614.34 | $93,165.24 |
112 | 2030/02 | $284.64 | $163.04 | $0.00 | $116.67 | $50.00 | $614.34 | $92,880.60 |
113 | 2030/03 | $285.14 | $162.54 | $0.00 | $116.67 | $50.00 | $614.34 | $92,595.46 |
114 | 2030/04 | $285.64 | $162.04 | $0.00 | $116.67 | $50.00 | $614.34 | $92,309.83 |
115 | 2030/05 | $286.14 | $161.54 | $0.00 | $116.67 | $50.00 | $614.34 | $92,023.69 |
116 | 2030/06 | $286.64 | $161.04 | $0.00 | $116.67 | $50.00 | $614.34 | $91,737.06 |
117 | 2030/07 | $287.14 | $160.54 | $0.00 | $116.67 | $50.00 | $614.34 | $91,449.92 |
118 | 2030/08 | $287.64 | $160.04 | $0.00 | $116.67 | $50.00 | $614.34 | $91,162.28 |
119 | 2030/09 | $288.14 | $159.53 | $0.00 | $116.67 | $50.00 | $614.34 | $90,874.14 |
120 | 2030/10 | $288.65 | $159.03 | $0.00 | $116.67 | $50.00 | $614.34 | $90,585.49 |
121 | 2030/11 | $274.44 | $173.62 | $0.00 | $116.67 | $50.00 | $614.73 | $90,311.05 |
122 | 2030/12 | $274.97 | $173.10 | $0.00 | $116.67 | $50.00 | $614.73 | $90,036.08 |
123 | 2031/01 | $275.49 | $172.57 | $0.00 | $116.67 | $50.00 | $614.73 | $89,760.58 |
124 | 2031/02 | $276.02 | $172.04 | $0.00 | $116.67 | $50.00 | $614.73 | $89,484.56 |
125 | 2031/03 | $276.55 | $171.51 | $0.00 | $116.67 | $50.00 | $614.73 | $89,208.01 |
126 | 2031/04 | $277.08 | $170.98 | $0.00 | $116.67 | $50.00 | $614.73 | $88,930.93 |
127 | 2031/05 | $277.61 | $170.45 | $0.00 | $116.67 | $50.00 | $614.73 | $88,653.32 |
128 | 2031/06 | $278.14 | $169.92 | $0.00 | $116.67 | $50.00 | $614.73 | $88,375.17 |
129 | 2031/07 | $278.68 | $169.39 | $0.00 | $116.67 | $50.00 | $614.73 | $88,096.49 |
130 | 2031/08 | $279.21 | $168.85 | $0.00 | $116.67 | $50.00 | $614.73 | $87,817.28 |
131 | 2031/09 | $279.75 | $168.32 | $0.00 | $116.67 | $50.00 | $614.73 | $87,537.53 |
132 | 2031/10 | $280.28 | $167.78 | $0.00 | $116.67 | $50.00 | $614.73 | $87,257.25 |
133 | 2031/11 | $280.82 | $167.24 | $0.00 | $116.67 | $50.00 | $614.73 | $86,976.43 |
134 | 2031/12 | $281.36 | $166.70 | $0.00 | $116.67 | $50.00 | $614.73 | $86,695.07 |
135 | 2032/01 | $281.90 | $166.17 | $0.00 | $116.67 | $50.00 | $614.73 | $86,413.17 |
136 | 2032/02 | $282.44 | $165.63 | $0.00 | $116.67 | $50.00 | $614.73 | $86,130.73 |
137 | 2032/03 | $282.98 | $165.08 | $0.00 | $116.67 | $50.00 | $614.73 | $85,847.75 |
138 | 2032/04 | $283.52 | $164.54 | $0.00 | $116.67 | $50.00 | $614.73 | $85,564.23 |
139 | 2032/05 | $284.07 | $164.00 | $0.00 | $116.67 | $50.00 | $614.73 | $85,280.16 |
140 | 2032/06 | $284.61 | $163.45 | $0.00 | $116.67 | $50.00 | $614.73 | $84,995.55 |
141 | 2032/07 | $285.16 | $162.91 | $0.00 | $116.67 | $50.00 | $614.73 | $84,710.40 |
142 | 2032/08 | $285.70 | $162.36 | $0.00 | $116.67 | $50.00 | $614.73 | $84,424.70 |
143 | 2032/09 | $286.25 | $161.81 | $0.00 | $116.67 | $50.00 | $614.73 | $84,138.45 |
144 | 2032/10 | $286.80 | $161.27 | $0.00 | $116.67 | $50.00 | $614.73 | $83,851.65 |
145 | 2032/11 | $287.35 | $160.72 | $0.00 | $116.67 | $50.00 | $614.73 | $83,564.30 |
146 | 2032/12 | $287.90 | $160.16 | $0.00 | $116.67 | $50.00 | $614.73 | $83,276.40 |
147 | 2033/01 | $288.45 | $159.61 | $0.00 | $116.67 | $50.00 | $614.73 | $82,987.95 |
148 | 2033/02 | $289.00 | $159.06 | $0.00 | $116.67 | $50.00 | $614.73 | $82,698.95 |
149 | 2033/03 | $289.56 | $158.51 | $0.00 | $116.67 | $50.00 | $614.73 | $82,409.39 |
150 | 2033/04 | $290.11 | $157.95 | $0.00 | $116.67 | $50.00 | $614.73 | $82,119.28 |
151 | 2033/05 | $290.67 | $157.40 | $0.00 | $116.67 | $50.00 | $614.73 | $81,828.61 |
152 | 2033/06 | $291.23 | $156.84 | $0.00 | $116.67 | $50.00 | $614.73 | $81,537.38 |
153 | 2033/07 | $291.78 | $156.28 | $0.00 | $116.67 | $50.00 | $614.73 | $81,245.60 |
154 | 2033/08 | $292.34 | $155.72 | $0.00 | $116.67 | $50.00 | $614.73 | $80,953.26 |
155 | 2033/09 | $292.90 | $155.16 | $0.00 | $116.67 | $50.00 | $614.73 | $80,660.35 |
156 | 2033/10 | $293.46 | $154.60 | $0.00 | $116.67 | $50.00 | $614.73 | $80,366.89 |
157 | 2033/11 | $294.03 | $154.04 | $0.00 | $116.67 | $50.00 | $614.73 | $80,072.86 |
158 | 2033/12 | $294.59 | $153.47 | $0.00 | $116.67 | $50.00 | $614.73 | $79,778.27 |
159 | 2034/01 | $295.16 | $152.91 | $0.00 | $116.67 | $50.00 | $614.73 | $79,483.11 |
160 | 2034/02 | $295.72 | $152.34 | $0.00 | $116.67 | $50.00 | $614.73 | $79,187.39 |
161 | 2034/03 | $296.29 | $151.78 | $0.00 | $116.67 | $50.00 | $614.73 | $78,891.10 |
162 | 2034/04 | $296.86 | $151.21 | $0.00 | $116.67 | $50.00 | $614.73 | $78,594.25 |
163 | 2034/05 | $297.42 | $150.64 | $0.00 | $116.67 | $50.00 | $614.73 | $78,296.82 |
164 | 2034/06 | $297.99 | $150.07 | $0.00 | $116.67 | $50.00 | $614.73 | $77,998.83 |
165 | 2034/07 | $298.57 | $149.50 | $0.00 | $116.67 | $50.00 | $614.73 | $77,700.26 |
166 | 2034/08 | $299.14 | $148.93 | $0.00 | $116.67 | $50.00 | $614.73 | $77,401.12 |
167 | 2034/09 | $299.71 | $148.35 | $0.00 | $116.67 | $50.00 | $614.73 | $77,101.41 |
168 | 2034/10 | $300.29 | $147.78 | $0.00 | $116.67 | $50.00 | $614.73 | $76,801.13 |
169 | 2034/11 | $300.86 | $147.20 | $0.00 | $116.67 | $50.00 | $614.73 | $76,500.26 |
170 | 2034/12 | $301.44 | $146.63 | $0.00 | $116.67 | $50.00 | $614.73 | $76,198.83 |
171 | 2035/01 | $302.02 | $146.05 | $0.00 | $116.67 | $50.00 | $614.73 | $75,896.81 |
172 | 2035/02 | $302.59 | $145.47 | $0.00 | $116.67 | $50.00 | $614.73 | $75,594.22 |
173 | 2035/03 | $303.17 | $144.89 | $0.00 | $116.67 | $50.00 | $614.73 | $75,291.04 |
174 | 2035/04 | $303.76 | $144.31 | $0.00 | $116.67 | $50.00 | $614.73 | $74,987.28 |
175 | 2035/05 | $304.34 | $143.73 | $0.00 | $116.67 | $50.00 | $614.73 | $74,682.95 |
176 | 2035/06 | $304.92 | $143.14 | $0.00 | $116.67 | $50.00 | $614.73 | $74,378.02 |
177 | 2035/07 | $305.51 | $142.56 | $0.00 | $116.67 | $50.00 | $614.73 | $74,072.52 |
178 | 2035/08 | $306.09 | $141.97 | $0.00 | $116.67 | $50.00 | $614.73 | $73,766.43 |
179 | 2035/09 | $306.68 | $141.39 | $0.00 | $116.67 | $50.00 | $614.73 | $73,459.75 |
180 | 2035/10 | $307.27 | $140.80 | $0.00 | $116.67 | $50.00 | $614.73 | $73,152.48 |
181 | 2035/11 | $295.21 | $152.40 | $0.00 | $116.67 | $50.00 | $614.28 | $72,857.27 |
182 | 2035/12 | $295.83 | $151.79 | $0.00 | $116.67 | $50.00 | $614.28 | $72,561.44 |
183 | 2036/01 | $296.45 | $151.17 | $0.00 | $116.67 | $50.00 | $614.28 | $72,265.00 |
184 | 2036/02 | $297.06 | $150.55 | $0.00 | $116.67 | $50.00 | $614.28 | $71,967.93 |
185 | 2036/03 | $297.68 | $149.93 | $0.00 | $116.67 | $50.00 | $614.28 | $71,670.25 |
186 | 2036/04 | $298.30 | $149.31 | $0.00 | $116.67 | $50.00 | $614.28 | $71,371.95 |
187 | 2036/05 | $298.92 | $148.69 | $0.00 | $116.67 | $50.00 | $614.28 | $71,073.03 |
188 | 2036/06 | $299.55 | $148.07 | $0.00 | $116.67 | $50.00 | $614.28 | $70,773.48 |
189 | 2036/07 | $300.17 | $147.44 | $0.00 | $116.67 | $50.00 | $614.28 | $70,473.31 |
190 | 2036/08 | $300.80 | $146.82 | $0.00 | $116.67 | $50.00 | $614.28 | $70,172.51 |
191 | 2036/09 | $301.42 | $146.19 | $0.00 | $116.67 | $50.00 | $614.28 | $69,871.09 |
192 | 2036/10 | $302.05 | $145.56 | $0.00 | $116.67 | $50.00 | $614.28 | $69,569.04 |
193 | 2036/11 | $302.68 | $144.94 | $0.00 | $116.67 | $50.00 | $614.28 | $69,266.36 |
194 | 2036/12 | $303.31 | $144.30 | $0.00 | $116.67 | $50.00 | $614.28 | $68,963.05 |
195 | 2037/01 | $303.94 | $143.67 | $0.00 | $116.67 | $50.00 | $614.28 | $68,659.11 |
196 | 2037/02 | $304.57 | $143.04 | $0.00 | $116.67 | $50.00 | $614.28 | $68,354.54 |
197 | 2037/03 | $305.21 | $142.41 | $0.00 | $116.67 | $50.00 | $614.28 | $68,049.33 |
198 | 2037/04 | $305.85 | $141.77 | $0.00 | $116.67 | $50.00 | $614.28 | $67,743.48 |
199 | 2037/05 | $306.48 | $141.13 | $0.00 | $116.67 | $50.00 | $614.28 | $67,437.00 |
200 | 2037/06 | $307.12 | $140.49 | $0.00 | $116.67 | $50.00 | $614.28 | $67,129.88 |
201 | 2037/07 | $307.76 | $139.85 | $0.00 | $116.67 | $50.00 | $614.28 | $66,822.12 |
202 | 2037/08 | $308.40 | $139.21 | $0.00 | $116.67 | $50.00 | $614.28 | $66,513.72 |
203 | 2037/09 | $309.04 | $138.57 | $0.00 | $116.67 | $50.00 | $614.28 | $66,204.67 |
204 | 2037/10 | $309.69 | $137.93 | $0.00 | $116.67 | $50.00 | $614.28 | $65,894.98 |
205 | 2037/11 | $310.33 | $137.28 | $0.00 | $116.67 | $50.00 | $614.28 | $65,584.65 |
206 | 2037/12 | $310.98 | $136.63 | $0.00 | $116.67 | $50.00 | $614.28 | $65,273.67 |
207 | 2038/01 | $311.63 | $135.99 | $0.00 | $116.67 | $50.00 | $614.28 | $64,962.04 |
208 | 2038/02 | $312.28 | $135.34 | $0.00 | $116.67 | $50.00 | $614.28 | $64,649.76 |
209 | 2038/03 | $312.93 | $134.69 | $0.00 | $116.67 | $50.00 | $614.28 | $64,336.84 |
210 | 2038/04 | $313.58 | $134.04 | $0.00 | $116.67 | $50.00 | $614.28 | $64,023.26 |
211 | 2038/05 | $314.23 | $133.38 | $0.00 | $116.67 | $50.00 | $614.28 | $63,709.02 |
212 | 2038/06 | $314.89 | $132.73 | $0.00 | $116.67 | $50.00 | $614.28 | $63,394.14 |
213 | 2038/07 | $315.54 | $132.07 | $0.00 | $116.67 | $50.00 | $614.28 | $63,078.59 |
214 | 2038/08 | $316.20 | $131.41 | $0.00 | $116.67 | $50.00 | $614.28 | $62,762.39 |
215 | 2038/09 | $316.86 | $130.75 | $0.00 | $116.67 | $50.00 | $614.28 | $62,445.53 |
216 | 2038/10 | $317.52 | $130.09 | $0.00 | $116.67 | $50.00 | $614.28 | $62,128.01 |
217 | 2038/11 | $318.18 | $129.43 | $0.00 | $116.67 | $50.00 | $614.28 | $61,809.83 |
218 | 2038/12 | $318.84 | $128.77 | $0.00 | $116.67 | $50.00 | $614.28 | $61,490.99 |
219 | 2039/01 | $319.51 | $128.11 | $0.00 | $116.67 | $50.00 | $614.28 | $61,171.48 |
220 | 2039/02 | $320.17 | $127.44 | $0.00 | $116.67 | $50.00 | $614.28 | $60,851.30 |
221 | 2039/03 | $320.84 | $126.77 | $0.00 | $116.67 | $50.00 | $614.28 | $60,530.46 |
222 | 2039/04 | $321.51 | $126.11 | $0.00 | $116.67 | $50.00 | $614.28 | $60,208.95 |
223 | 2039/05 | $322.18 | $125.44 | $0.00 | $116.67 | $50.00 | $614.28 | $59,886.77 |
224 | 2039/06 | $322.85 | $124.76 | $0.00 | $116.67 | $50.00 | $614.28 | $59,563.92 |
225 | 2039/07 | $323.52 | $124.09 | $0.00 | $116.67 | $50.00 | $614.28 | $59,240.40 |
226 | 2039/08 | $324.20 | $123.42 | $0.00 | $116.67 | $50.00 | $614.28 | $58,916.20 |
227 | 2039/09 | $324.87 | $122.74 | $0.00 | $116.67 | $50.00 | $614.28 | $58,591.33 |
228 | 2039/10 | $325.55 | $122.07 | $0.00 | $116.67 | $50.00 | $614.28 | $58,265.78 |
229 | 2039/11 | $326.23 | $121.39 | $0.00 | $116.67 | $50.00 | $614.28 | $57,939.55 |
230 | 2039/12 | $326.91 | $120.71 | $0.00 | $116.67 | $50.00 | $614.28 | $57,612.64 |
231 | 2040/01 | $327.59 | $120.03 | $0.00 | $116.67 | $50.00 | $614.28 | $57,285.06 |
232 | 2040/02 | $328.27 | $119.34 | $0.00 | $116.67 | $50.00 | $614.28 | $56,956.78 |
233 | 2040/03 | $328.95 | $118.66 | $0.00 | $116.67 | $50.00 | $614.28 | $56,627.83 |
234 | 2040/04 | $329.64 | $117.97 | $0.00 | $116.67 | $50.00 | $614.28 | $56,298.19 |
235 | 2040/05 | $330.33 | $117.29 | $0.00 | $116.67 | $50.00 | $614.28 | $55,967.86 |
236 | 2040/06 | $331.02 | $116.60 | $0.00 | $116.67 | $50.00 | $614.28 | $55,636.85 |
237 | 2040/07 | $331.70 | $115.91 | $0.00 | $116.67 | $50.00 | $614.28 | $55,305.14 |
238 | 2040/08 | $332.40 | $115.22 | $0.00 | $116.67 | $50.00 | $614.28 | $54,972.75 |
239 | 2040/09 | $333.09 | $114.53 | $0.00 | $116.67 | $50.00 | $614.28 | $54,639.66 |
240 | 2040/10 | $333.78 | $113.83 | $0.00 | $116.67 | $50.00 | $614.28 | $54,305.88 |
241 | 2040/11 | $325.02 | $122.19 | $0.00 | $116.67 | $50.00 | $613.87 | $53,980.86 |
242 | 2040/12 | $325.75 | $121.46 | $0.00 | $116.67 | $50.00 | $613.87 | $53,655.11 |
243 | 2041/01 | $326.48 | $120.72 | $0.00 | $116.67 | $50.00 | $613.87 | $53,328.63 |
244 | 2041/02 | $327.21 | $119.99 | $0.00 | $116.67 | $50.00 | $613.87 | $53,001.42 |
245 | 2041/03 | $327.95 | $119.25 | $0.00 | $116.67 | $50.00 | $613.87 | $52,673.47 |
246 | 2041/04 | $328.69 | $118.52 | $0.00 | $116.67 | $50.00 | $613.87 | $52,344.78 |
247 | 2041/05 | $329.43 | $117.78 | $0.00 | $116.67 | $50.00 | $613.87 | $52,015.35 |
248 | 2041/06 | $330.17 | $117.03 | $0.00 | $116.67 | $50.00 | $613.87 | $51,685.18 |
249 | 2041/07 | $330.91 | $116.29 | $0.00 | $116.67 | $50.00 | $613.87 | $51,354.27 |
250 | 2041/08 | $331.66 | $115.55 | $0.00 | $116.67 | $50.00 | $613.87 | $51,022.61 |
251 | 2041/09 | $332.40 | $114.80 | $0.00 | $116.67 | $50.00 | $613.87 | $50,690.21 |
252 | 2041/10 | $333.15 | $114.05 | $0.00 | $116.67 | $50.00 | $613.87 | $50,357.06 |
253 | 2041/11 | $333.90 | $113.30 | $0.00 | $116.67 | $50.00 | $613.87 | $50,023.16 |
254 | 2041/12 | $334.65 | $112.55 | $0.00 | $116.67 | $50.00 | $613.87 | $49,688.51 |
255 | 2042/01 | $335.40 | $111.80 | $0.00 | $116.67 | $50.00 | $613.87 | $49,353.10 |
256 | 2042/02 | $336.16 | $111.04 | $0.00 | $116.67 | $50.00 | $613.87 | $49,016.94 |
257 | 2042/03 | $336.92 | $110.29 | $0.00 | $116.67 | $50.00 | $613.87 | $48,680.02 |
258 | 2042/04 | $337.67 | $109.53 | $0.00 | $116.67 | $50.00 | $613.87 | $48,342.35 |
259 | 2042/05 | $338.43 | $108.77 | $0.00 | $116.67 | $50.00 | $613.87 | $48,003.92 |
260 | 2042/06 | $339.20 | $108.01 | $0.00 | $116.67 | $50.00 | $613.87 | $47,664.72 |
261 | 2042/07 | $339.96 | $107.25 | $0.00 | $116.67 | $50.00 | $613.87 | $47,324.76 |
262 | 2042/08 | $340.72 | $106.48 | $0.00 | $116.67 | $50.00 | $613.87 | $46,984.04 |
263 | 2042/09 | $341.49 | $105.71 | $0.00 | $116.67 | $50.00 | $613.87 | $46,642.55 |
264 | 2042/10 | $342.26 | $104.95 | $0.00 | $116.67 | $50.00 | $613.87 | $46,300.29 |
265 | 2042/11 | $343.03 | $104.18 | $0.00 | $116.67 | $50.00 | $613.87 | $45,957.26 |
266 | 2042/12 | $343.80 | $103.40 | $0.00 | $116.67 | $50.00 | $613.87 | $45,613.46 |
267 | 2043/01 | $344.57 | $102.63 | $0.00 | $116.67 | $50.00 | $613.87 | $45,268.89 |
268 | 2043/02 | $345.35 | $101.86 | $0.00 | $116.67 | $50.00 | $613.87 | $44,923.54 |
269 | 2043/03 | $346.13 | $101.08 | $0.00 | $116.67 | $50.00 | $613.87 | $44,577.41 |
270 | 2043/04 | $346.90 | $100.30 | $0.00 | $116.67 | $50.00 | $613.87 | $44,230.51 |
271 | 2043/05 | $347.69 | $99.52 | $0.00 | $116.67 | $50.00 | $613.87 | $43,882.82 |
272 | 2043/06 | $348.47 | $98.74 | $0.00 | $116.67 | $50.00 | $613.87 | $43,534.36 |
273 | 2043/07 | $349.25 | $97.95 | $0.00 | $116.67 | $50.00 | $613.87 | $43,185.10 |
274 | 2043/08 | $350.04 | $97.17 | $0.00 | $116.67 | $50.00 | $613.87 | $42,835.07 |
275 | 2043/09 | $350.83 | $96.38 | $0.00 | $116.67 | $50.00 | $613.87 | $42,484.24 |
276 | 2043/10 | $351.61 | $95.59 | $0.00 | $116.67 | $50.00 | $613.87 | $42,132.63 |
277 | 2043/11 | $352.41 | $94.80 | $0.00 | $116.67 | $50.00 | $613.87 | $41,780.22 |
278 | 2043/12 | $353.20 | $94.01 | $0.00 | $116.67 | $50.00 | $613.87 | $41,427.02 |
279 | 2044/01 | $353.99 | $93.21 | $0.00 | $116.67 | $50.00 | $613.87 | $41,073.03 |
280 | 2044/02 | $354.79 | $92.41 | $0.00 | $116.67 | $50.00 | $613.87 | $40,718.24 |
281 | 2044/03 | $355.59 | $91.62 | $0.00 | $116.67 | $50.00 | $613.87 | $40,362.65 |
282 | 2044/04 | $356.39 | $90.82 | $0.00 | $116.67 | $50.00 | $613.87 | $40,006.26 |
283 | 2044/05 | $357.19 | $90.01 | $0.00 | $116.67 | $50.00 | $613.87 | $39,649.07 |
284 | 2044/06 | $357.99 | $89.21 | $0.00 | $116.67 | $50.00 | $613.87 | $39,291.08 |
285 | 2044/07 | $358.80 | $88.40 | $0.00 | $116.67 | $50.00 | $613.87 | $38,932.28 |
286 | 2044/08 | $359.61 | $87.60 | $0.00 | $116.67 | $50.00 | $613.87 | $38,572.68 |
287 | 2044/09 | $360.42 | $86.79 | $0.00 | $116.67 | $50.00 | $613.87 | $38,212.26 |
288 | 2044/10 | $361.23 | $85.98 | $0.00 | $116.67 | $50.00 | $613.87 | $37,851.03 |
289 | 2044/11 | $362.04 | $85.16 | $0.00 | $116.67 | $50.00 | $613.87 | $37,488.99 |
290 | 2044/12 | $362.85 | $84.35 | $0.00 | $116.67 | $50.00 | $613.87 | $37,126.14 |
291 | 2045/01 | $363.67 | $83.53 | $0.00 | $116.67 | $50.00 | $613.87 | $36,762.47 |
292 | 2045/02 | $364.49 | $82.72 | $0.00 | $116.67 | $50.00 | $613.87 | $36,397.98 |
293 | 2045/03 | $365.31 | $81.90 | $0.00 | $116.67 | $50.00 | $613.87 | $36,032.67 |
294 | 2045/04 | $366.13 | $81.07 | $0.00 | $116.67 | $50.00 | $613.87 | $35,666.54 |
295 | 2045/05 | $366.95 | $80.25 | $0.00 | $116.67 | $50.00 | $613.87 | $35,299.59 |
296 | 2045/06 | $367.78 | $79.42 | $0.00 | $116.67 | $50.00 | $613.87 | $34,931.81 |
297 | 2045/07 | $368.61 | $78.60 | $0.00 | $116.67 | $50.00 | $613.87 | $34,563.20 |
298 | 2045/08 | $369.44 | $77.77 | $0.00 | $116.67 | $50.00 | $613.87 | $34,193.76 |
299 | 2045/09 | $370.27 | $76.94 | $0.00 | $116.67 | $50.00 | $613.87 | $33,823.50 |
300 | 2045/10 | $371.10 | $76.10 | $0.00 | $116.67 | $50.00 | $613.87 | $33,452.39 |
301 | 2045/11 | $364.45 | $80.84 | $0.00 | $116.67 | $50.00 | $611.96 | $33,087.94 |
302 | 2045/12 | $365.34 | $79.96 | $0.00 | $116.67 | $50.00 | $611.96 | $32,722.60 |
303 | 2046/01 | $366.22 | $79.08 | $0.00 | $116.67 | $50.00 | $611.96 | $32,356.39 |
304 | 2046/02 | $367.10 | $78.19 | $0.00 | $116.67 | $50.00 | $611.96 | $31,989.28 |
305 | 2046/03 | $367.99 | $77.31 | $0.00 | $116.67 | $50.00 | $611.96 | $31,621.29 |
306 | 2046/04 | $368.88 | $76.42 | $0.00 | $116.67 | $50.00 | $611.96 | $31,252.41 |
307 | 2046/05 | $369.77 | $75.53 | $0.00 | $116.67 | $50.00 | $611.96 | $30,882.64 |
308 | 2046/06 | $370.67 | $74.63 | $0.00 | $116.67 | $50.00 | $611.96 | $30,511.97 |
309 | 2046/07 | $371.56 | $73.74 | $0.00 | $116.67 | $50.00 | $611.96 | $30,140.41 |
310 | 2046/08 | $372.46 | $72.84 | $0.00 | $116.67 | $50.00 | $611.96 | $29,767.96 |
311 | 2046/09 | $373.36 | $71.94 | $0.00 | $116.67 | $50.00 | $611.96 | $29,394.60 |
312 | 2046/10 | $374.26 | $71.04 | $0.00 | $116.67 | $50.00 | $611.96 | $29,020.33 |
313 | 2046/11 | $375.17 | $70.13 | $0.00 | $116.67 | $50.00 | $611.96 | $28,645.17 |
314 | 2046/12 | $376.07 | $69.23 | $0.00 | $116.67 | $50.00 | $611.96 | $28,269.10 |
315 | 2047/01 | $376.98 | $68.32 | $0.00 | $116.67 | $50.00 | $611.96 | $27,892.12 |
316 | 2047/02 | $377.89 | $67.41 | $0.00 | $116.67 | $50.00 | $611.96 | $27,514.22 |
317 | 2047/03 | $378.81 | $66.49 | $0.00 | $116.67 | $50.00 | $611.96 | $27,135.42 |
318 | 2047/04 | $379.72 | $65.58 | $0.00 | $116.67 | $50.00 | $611.96 | $26,755.70 |
319 | 2047/05 | $380.64 | $64.66 | $0.00 | $116.67 | $50.00 | $611.96 | $26,375.06 |
320 | 2047/06 | $381.56 | $63.74 | $0.00 | $116.67 | $50.00 | $611.96 | $25,993.50 |
321 | 2047/07 | $382.48 | $62.82 | $0.00 | $116.67 | $50.00 | $611.96 | $25,611.02 |
322 | 2047/08 | $383.40 | $61.89 | $0.00 | $116.67 | $50.00 | $611.96 | $25,227.61 |
323 | 2047/09 | $384.33 | $60.97 | $0.00 | $116.67 | $50.00 | $611.96 | $24,843.28 |
324 | 2047/10 | $385.26 | $60.04 | $0.00 | $116.67 | $50.00 | $611.96 | $24,458.02 |
325 | 2047/11 | $386.19 | $59.11 | $0.00 | $116.67 | $50.00 | $611.96 | $24,071.83 |
326 | 2047/12 | $387.12 | $58.17 | $0.00 | $116.67 | $50.00 | $611.96 | $23,684.71 |
327 | 2048/01 | $388.06 | $57.24 | $0.00 | $116.67 | $50.00 | $611.96 | $23,296.65 |
328 | 2048/02 | $389.00 | $56.30 | $0.00 | $116.67 | $50.00 | $611.96 | $22,907.65 |
329 | 2048/03 | $389.94 | $55.36 | $0.00 | $116.67 | $50.00 | $611.96 | $22,517.71 |
330 | 2048/04 | $390.88 | $54.42 | $0.00 | $116.67 | $50.00 | $611.96 | $22,126.83 |
331 | 2048/05 | $391.82 | $53.47 | $0.00 | $116.67 | $50.00 | $611.96 | $21,735.01 |
332 | 2048/06 | $392.77 | $52.53 | $0.00 | $116.67 | $50.00 | $611.96 | $21,342.23 |
333 | 2048/07 | $393.72 | $51.58 | $0.00 | $116.67 | $50.00 | $611.96 | $20,948.51 |
334 | 2048/08 | $394.67 | $50.63 | $0.00 | $116.67 | $50.00 | $611.96 | $20,553.84 |
335 | 2048/09 | $395.63 | $49.67 | $0.00 | $116.67 | $50.00 | $611.96 | $20,158.21 |
336 | 2048/10 | $396.58 | $48.72 | $0.00 | $116.67 | $50.00 | $611.96 | $19,761.63 |
337 | 2048/11 | $397.54 | $47.76 | $0.00 | $116.67 | $50.00 | $611.96 | $19,364.09 |
338 | 2048/12 | $398.50 | $46.80 | $0.00 | $116.67 | $50.00 | $611.96 | $18,965.59 |
339 | 2049/01 | $399.46 | $45.83 | $0.00 | $116.67 | $50.00 | $611.96 | $18,566.12 |
340 | 2049/02 | $400.43 | $44.87 | $0.00 | $116.67 | $50.00 | $611.96 | $18,165.69 |
341 | 2049/03 | $401.40 | $43.90 | $0.00 | $116.67 | $50.00 | $611.96 | $17,764.30 |
342 | 2049/04 | $402.37 | $42.93 | $0.00 | $116.67 | $50.00 | $611.96 | $17,361.93 |
343 | 2049/05 | $403.34 | $41.96 | $0.00 | $116.67 | $50.00 | $611.96 | $16,958.59 |
344 | 2049/06 | $404.31 | $40.98 | $0.00 | $116.67 | $50.00 | $611.96 | $16,554.27 |
345 | 2049/07 | $405.29 | $40.01 | $0.00 | $116.67 | $50.00 | $611.96 | $16,148.98 |
346 | 2049/08 | $406.27 | $39.03 | $0.00 | $116.67 | $50.00 | $611.96 | $15,742.71 |
347 | 2049/09 | $407.25 | $38.04 | $0.00 | $116.67 | $50.00 | $611.96 | $15,335.46 |
348 | 2049/10 | $408.24 | $37.06 | $0.00 | $116.67 | $50.00 | $611.96 | $14,927.22 |
349 | 2049/11 | $409.22 | $36.07 | $0.00 | $116.67 | $50.00 | $611.96 | $14,518.00 |
350 | 2049/12 | $410.21 | $35.09 | $0.00 | $116.67 | $50.00 | $611.96 | $14,107.78 |
351 | 2050/01 | $411.20 | $34.09 | $0.00 | $116.67 | $50.00 | $611.96 | $13,696.58 |
352 | 2050/02 | $412.20 | $33.10 | $0.00 | $116.67 | $50.00 | $611.96 | $13,284.38 |
353 | 2050/03 | $413.19 | $32.10 | $0.00 | $116.67 | $50.00 | $611.96 | $12,871.19 |
354 | 2050/04 | $414.19 | $31.11 | $0.00 | $116.67 | $50.00 | $611.96 | $12,456.99 |
355 | 2050/05 | $415.19 | $30.10 | $0.00 | $116.67 | $50.00 | $611.96 | $12,041.80 |
356 | 2050/06 | $416.20 | $29.10 | $0.00 | $116.67 | $50.00 | $611.96 | $11,625.60 |
357 | 2050/07 | $417.20 | $28.10 | $0.00 | $116.67 | $50.00 | $611.96 | $11,208.40 |
358 | 2050/08 | $418.21 | $27.09 | $0.00 | $116.67 | $50.00 | $611.96 | $10,790.19 |
359 | 2050/09 | $419.22 | $26.08 | $0.00 | $116.67 | $50.00 | $611.96 | $10,370.97 |
360 | 2050/10 | $420.23 | $25.06 | $0.00 | $116.67 | $50.00 | $611.96 | $9,950.73 |
361 | 2050/11 | $420.47 | $25.71 | $0.00 | $116.67 | $50.00 | $612.85 | $9,530.26 |
362 | 2050/12 | $421.56 | $24.62 | $0.00 | $116.67 | $50.00 | $612.85 | $9,108.70 |
363 | 2051/01 | $422.65 | $23.53 | $0.00 | $116.67 | $50.00 | $612.85 | $8,686.05 |
364 | 2051/02 | $423.74 | $22.44 | $0.00 | $116.67 | $50.00 | $612.85 | $8,262.31 |
365 | 2051/03 | $424.83 | $21.34 | $0.00 | $116.67 | $50.00 | $612.85 | $7,837.48 |
366 | 2051/04 | $425.93 | $20.25 | $0.00 | $116.67 | $50.00 | $612.85 | $7,411.54 |
367 | 2051/05 | $427.03 | $19.15 | $0.00 | $116.67 | $50.00 | $612.85 | $6,984.51 |
368 | 2051/06 | $428.14 | $18.04 | $0.00 | $116.67 | $50.00 | $612.85 | $6,556.37 |
369 | 2051/07 | $429.24 | $16.94 | $0.00 | $116.67 | $50.00 | $612.85 | $6,127.13 |
370 | 2051/08 | $430.35 | $15.83 | $0.00 | $116.67 | $50.00 | $612.85 | $5,696.78 |
371 | 2051/09 | $431.46 | $14.72 | $0.00 | $116.67 | $50.00 | $612.85 | $5,265.32 |
372 | 2051/10 | $432.58 | $13.60 | $0.00 | $116.67 | $50.00 | $612.85 | $4,832.74 |
373 | 2051/11 | $433.69 | $12.48 | $0.00 | $116.67 | $50.00 | $612.85 | $4,399.05 |
374 | 2051/12 | $434.82 | $11.36 | $0.00 | $116.67 | $50.00 | $612.85 | $3,964.23 |
375 | 2052/01 | $435.94 | $10.24 | $0.00 | $116.67 | $50.00 | $612.85 | $3,528.29 |
376 | 2052/02 | $437.06 | $9.11 | $0.00 | $116.67 | $50.00 | $612.85 | $3,091.23 |
377 | 2052/03 | $438.19 | $7.99 | $0.00 | $116.67 | $50.00 | $612.85 | $2,653.04 |
378 | 2052/04 | $439.33 | $6.85 | $0.00 | $116.67 | $50.00 | $612.85 | $2,213.71 |
379 | 2052/05 | $440.46 | $5.72 | $0.00 | $116.67 | $50.00 | $612.85 | $1,773.25 |
380 | 2052/06 | $441.60 | $4.58 | $0.00 | $116.67 | $50.00 | $612.85 | $1,331.65 |
381 | 2052/07 | $442.74 | $3.44 | $0.00 | $116.67 | $50.00 | $612.85 | $888.91 |
382 | 2052/08 | $443.88 | $2.30 | $0.00 | $116.67 | $50.00 | $612.85 | $445.03 |
383 | 2052/09 | $445.03 | $1.15 | $0.00 | $116.67 | $50.00 | $612.85 | $0.00 |
Totals | $123,000.00 | $48,323.96 | $2,101.25 | $44,683.33 | $19,150.00 | $237,258.55 |
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.