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 $150,000.00 at 4.47% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$931.95.
Instead of closing on 2048/08, as a result of the changes in interest rate, your mortgage will close on 2050/11 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 | 2018/08 | $198.61 | $558.75 | $62.50 | $125.00 | $50.00 | $994.86 | $149,801.39 |
2 | 2018/09 | $199.35 | $558.01 | $62.50 | $125.00 | $50.00 | $994.86 | $149,602.05 |
3 | 2018/10 | $200.09 | $557.27 | $62.50 | $125.00 | $50.00 | $994.86 | $149,401.96 |
4 | 2018/11 | $200.83 | $556.52 | $62.50 | $125.00 | $50.00 | $994.86 | $149,201.12 |
5 | 2018/12 | $201.58 | $555.77 | $62.50 | $125.00 | $50.00 | $994.86 | $148,999.54 |
6 | 2019/01 | $202.33 | $555.02 | $62.50 | $125.00 | $50.00 | $994.86 | $148,797.21 |
7 | 2019/02 | $203.09 | $554.27 | $62.50 | $125.00 | $50.00 | $994.86 | $148,594.12 |
8 | 2019/03 | $203.84 | $553.51 | $62.50 | $125.00 | $50.00 | $994.86 | $148,390.28 |
9 | 2019/04 | $204.60 | $552.75 | $62.50 | $125.00 | $50.00 | $994.86 | $148,185.68 |
10 | 2019/05 | $205.36 | $551.99 | $62.50 | $125.00 | $50.00 | $994.86 | $147,980.31 |
11 | 2019/06 | $206.13 | $551.23 | $62.50 | $125.00 | $50.00 | $994.86 | $147,774.18 |
12 | 2019/07 | $206.90 | $550.46 | $62.50 | $125.00 | $50.00 | $994.86 | $147,567.28 |
13 | 2019/08 | $207.67 | $549.69 | $62.50 | $125.00 | $50.00 | $994.86 | $147,359.61 |
14 | 2019/09 | $208.44 | $548.91 | $62.50 | $125.00 | $50.00 | $994.86 | $147,151.17 |
15 | 2019/10 | $209.22 | $548.14 | $62.50 | $125.00 | $50.00 | $994.86 | $146,941.95 |
16 | 2019/11 | $210.00 | $547.36 | $62.50 | $125.00 | $50.00 | $994.86 | $146,731.96 |
17 | 2019/12 | $210.78 | $546.58 | $62.50 | $125.00 | $50.00 | $994.86 | $146,521.18 |
18 | 2020/01 | $211.57 | $545.79 | $62.50 | $125.00 | $50.00 | $994.86 | $146,309.61 |
19 | 2020/02 | $212.35 | $545.00 | $62.50 | $125.00 | $50.00 | $994.86 | $146,097.26 |
20 | 2020/03 | $213.14 | $544.21 | $62.50 | $125.00 | $50.00 | $994.86 | $145,884.11 |
21 | 2020/04 | $213.94 | $543.42 | $62.50 | $125.00 | $50.00 | $994.86 | $145,670.18 |
22 | 2020/05 | $214.74 | $542.62 | $62.50 | $125.00 | $50.00 | $994.86 | $145,455.44 |
23 | 2020/06 | $215.53 | $541.82 | $62.50 | $125.00 | $50.00 | $994.86 | $145,239.91 |
24 | 2020/07 | $216.34 | $541.02 | $62.50 | $125.00 | $50.00 | $994.86 | $145,023.57 |
25 | 2020/08 | $217.14 | $540.21 | $62.50 | $125.00 | $50.00 | $994.86 | $144,806.42 |
26 | 2020/09 | $217.95 | $539.40 | $62.50 | $125.00 | $50.00 | $994.86 | $144,588.47 |
27 | 2020/10 | $218.76 | $538.59 | $62.50 | $125.00 | $50.00 | $994.86 | $144,369.71 |
28 | 2020/11 | $219.58 | $537.78 | $62.50 | $125.00 | $50.00 | $994.86 | $144,150.13 |
29 | 2020/12 | $220.40 | $536.96 | $62.50 | $125.00 | $50.00 | $994.86 | $143,929.73 |
30 | 2021/01 | $221.22 | $536.14 | $62.50 | $125.00 | $50.00 | $994.86 | $143,708.51 |
31 | 2021/02 | $222.04 | $535.31 | $62.50 | $125.00 | $50.00 | $994.86 | $143,486.47 |
32 | 2021/03 | $222.87 | $534.49 | $62.50 | $125.00 | $50.00 | $994.86 | $143,263.60 |
33 | 2021/04 | $223.70 | $533.66 | $62.50 | $125.00 | $50.00 | $994.86 | $143,039.90 |
34 | 2021/05 | $224.53 | $532.82 | $62.50 | $125.00 | $50.00 | $994.86 | $142,815.37 |
35 | 2021/06 | $225.37 | $531.99 | $62.50 | $125.00 | $50.00 | $994.86 | $142,590.00 |
36 | 2021/07 | $226.21 | $531.15 | $62.50 | $125.00 | $50.00 | $994.86 | $142,363.79 |
37 | 2021/08 | $227.05 | $530.31 | $62.50 | $125.00 | $50.00 | $994.86 | $142,136.74 |
38 | 2021/09 | $227.90 | $529.46 | $62.50 | $125.00 | $50.00 | $994.86 | $141,908.84 |
39 | 2021/10 | $228.75 | $528.61 | $62.50 | $125.00 | $50.00 | $994.86 | $141,680.10 |
40 | 2021/11 | $229.60 | $527.76 | $62.50 | $125.00 | $50.00 | $994.86 | $141,450.50 |
41 | 2021/12 | $230.45 | $526.90 | $62.50 | $125.00 | $50.00 | $994.86 | $141,220.04 |
42 | 2022/01 | $231.31 | $526.04 | $62.50 | $125.00 | $50.00 | $994.86 | $140,988.73 |
43 | 2022/02 | $232.17 | $525.18 | $62.50 | $125.00 | $50.00 | $994.86 | $140,756.56 |
44 | 2022/03 | $233.04 | $524.32 | $62.50 | $125.00 | $50.00 | $994.86 | $140,523.52 |
45 | 2022/04 | $233.91 | $523.45 | $62.50 | $125.00 | $50.00 | $994.86 | $140,289.61 |
46 | 2022/05 | $234.78 | $522.58 | $62.50 | $125.00 | $50.00 | $994.86 | $140,054.84 |
47 | 2022/06 | $235.65 | $521.70 | $62.50 | $125.00 | $50.00 | $994.86 | $139,819.18 |
48 | 2022/07 | $236.53 | $520.83 | $62.50 | $125.00 | $50.00 | $994.86 | $139,582.65 |
49 | 2022/08 | $237.41 | $519.95 | $62.50 | $125.00 | $50.00 | $994.86 | $139,345.24 |
50 | 2022/09 | $238.30 | $519.06 | $62.50 | $125.00 | $50.00 | $994.86 | $139,106.95 |
51 | 2022/10 | $239.18 | $518.17 | $62.50 | $125.00 | $50.00 | $994.86 | $138,867.76 |
52 | 2022/11 | $240.07 | $517.28 | $62.50 | $125.00 | $50.00 | $994.86 | $138,627.69 |
53 | 2022/12 | $240.97 | $516.39 | $62.50 | $125.00 | $50.00 | $994.86 | $138,386.72 |
54 | 2023/01 | $241.87 | $515.49 | $62.50 | $125.00 | $50.00 | $994.86 | $138,144.86 |
55 | 2023/02 | $242.77 | $514.59 | $62.50 | $125.00 | $50.00 | $994.86 | $137,902.09 |
56 | 2023/03 | $243.67 | $513.69 | $62.50 | $125.00 | $50.00 | $994.86 | $137,658.42 |
57 | 2023/04 | $244.58 | $512.78 | $62.50 | $125.00 | $50.00 | $994.86 | $137,413.84 |
58 | 2023/05 | $245.49 | $511.87 | $62.50 | $125.00 | $50.00 | $994.86 | $137,168.35 |
59 | 2023/06 | $246.40 | $510.95 | $62.50 | $125.00 | $50.00 | $994.86 | $136,921.94 |
60 | 2023/07 | $247.32 | $510.03 | $62.50 | $125.00 | $50.00 | $994.86 | $136,674.62 |
61 | 2023/08 | $225.41 | $531.89 | $62.50 | $125.00 | $50.00 | $994.80 | $136,449.21 |
62 | 2023/09 | $226.29 | $531.01 | $62.50 | $125.00 | $50.00 | $994.80 | $136,222.93 |
63 | 2023/10 | $227.17 | $530.13 | $62.50 | $125.00 | $50.00 | $994.80 | $135,995.76 |
64 | 2023/11 | $228.05 | $529.25 | $62.50 | $125.00 | $50.00 | $994.80 | $135,767.71 |
65 | 2023/12 | $228.94 | $528.36 | $62.50 | $125.00 | $50.00 | $994.80 | $135,538.77 |
66 | 2024/01 | $229.83 | $527.47 | $62.50 | $125.00 | $50.00 | $994.80 | $135,308.94 |
67 | 2024/02 | $230.72 | $526.58 | $62.50 | $125.00 | $50.00 | $994.80 | $135,078.22 |
68 | 2024/03 | $231.62 | $525.68 | $62.50 | $125.00 | $50.00 | $994.80 | $134,846.59 |
69 | 2024/04 | $232.52 | $524.78 | $62.50 | $125.00 | $50.00 | $994.80 | $134,614.07 |
70 | 2024/05 | $233.43 | $523.87 | $62.50 | $125.00 | $50.00 | $994.80 | $134,380.64 |
71 | 2024/06 | $234.34 | $522.96 | $62.50 | $125.00 | $50.00 | $994.80 | $134,146.31 |
72 | 2024/07 | $235.25 | $522.05 | $62.50 | $125.00 | $50.00 | $994.80 | $133,911.06 |
73 | 2024/08 | $236.16 | $521.14 | $62.50 | $125.00 | $50.00 | $994.80 | $133,674.89 |
74 | 2024/09 | $237.08 | $520.22 | $62.50 | $125.00 | $50.00 | $994.80 | $133,437.81 |
75 | 2024/10 | $238.01 | $519.30 | $62.50 | $125.00 | $50.00 | $994.80 | $133,199.80 |
76 | 2024/11 | $238.93 | $518.37 | $62.50 | $125.00 | $50.00 | $994.80 | $132,960.87 |
77 | 2024/12 | $239.86 | $517.44 | $62.50 | $125.00 | $50.00 | $994.80 | $132,721.01 |
78 | 2025/01 | $240.80 | $516.51 | $62.50 | $125.00 | $50.00 | $994.80 | $132,480.21 |
79 | 2025/02 | $241.73 | $515.57 | $62.50 | $125.00 | $50.00 | $994.80 | $132,238.48 |
80 | 2025/03 | $242.67 | $514.63 | $62.50 | $125.00 | $50.00 | $994.80 | $131,995.81 |
81 | 2025/04 | $243.62 | $513.68 | $62.50 | $125.00 | $50.00 | $994.80 | $131,752.19 |
82 | 2025/05 | $244.57 | $512.74 | $62.50 | $125.00 | $50.00 | $994.80 | $131,507.62 |
83 | 2025/06 | $245.52 | $511.78 | $62.50 | $125.00 | $50.00 | $994.80 | $131,262.11 |
84 | 2025/07 | $246.47 | $510.83 | $62.50 | $125.00 | $50.00 | $994.80 | $131,015.63 |
85 | 2025/08 | $247.43 | $509.87 | $62.50 | $125.00 | $50.00 | $994.80 | $130,768.20 |
86 | 2025/09 | $248.40 | $508.91 | $62.50 | $125.00 | $50.00 | $994.80 | $130,519.81 |
87 | 2025/10 | $249.36 | $507.94 | $62.50 | $125.00 | $50.00 | $994.80 | $130,270.45 |
88 | 2025/11 | $250.33 | $506.97 | $62.50 | $125.00 | $50.00 | $994.80 | $130,020.11 |
89 | 2025/12 | $251.31 | $505.99 | $62.50 | $125.00 | $50.00 | $994.80 | $129,768.81 |
90 | 2026/01 | $252.28 | $505.02 | $62.50 | $125.00 | $50.00 | $994.80 | $129,516.52 |
91 | 2026/02 | $253.27 | $504.04 | $62.50 | $125.00 | $50.00 | $994.80 | $129,263.26 |
92 | 2026/03 | $254.25 | $503.05 | $62.50 | $125.00 | $50.00 | $994.80 | $129,009.00 |
93 | 2026/04 | $255.24 | $502.06 | $62.50 | $125.00 | $50.00 | $994.80 | $128,753.76 |
94 | 2026/05 | $256.23 | $501.07 | $62.50 | $125.00 | $50.00 | $994.80 | $128,497.53 |
95 | 2026/06 | $257.23 | $500.07 | $62.50 | $125.00 | $50.00 | $994.80 | $128,240.30 |
96 | 2026/07 | $258.23 | $499.07 | $62.50 | $125.00 | $50.00 | $994.80 | $127,982.06 |
97 | 2026/08 | $259.24 | $498.06 | $62.50 | $125.00 | $50.00 | $994.80 | $127,722.83 |
98 | 2026/09 | $260.25 | $497.05 | $62.50 | $125.00 | $50.00 | $994.80 | $127,462.58 |
99 | 2026/10 | $261.26 | $496.04 | $62.50 | $125.00 | $50.00 | $994.80 | $127,201.32 |
100 | 2026/11 | $262.28 | $495.03 | $62.50 | $125.00 | $50.00 | $994.80 | $126,939.04 |
101 | 2026/12 | $263.30 | $494.00 | $62.50 | $125.00 | $50.00 | $994.80 | $126,675.75 |
102 | 2027/01 | $264.32 | $492.98 | $62.50 | $125.00 | $50.00 | $994.80 | $126,411.42 |
103 | 2027/02 | $265.35 | $491.95 | $62.50 | $125.00 | $50.00 | $994.80 | $126,146.07 |
104 | 2027/03 | $266.38 | $490.92 | $62.50 | $125.00 | $50.00 | $994.80 | $125,879.69 |
105 | 2027/04 | $267.42 | $489.88 | $62.50 | $125.00 | $50.00 | $994.80 | $125,612.27 |
106 | 2027/05 | $268.46 | $488.84 | $62.50 | $125.00 | $50.00 | $994.80 | $125,343.81 |
107 | 2027/06 | $269.51 | $487.80 | $62.50 | $125.00 | $50.00 | $994.80 | $125,074.31 |
108 | 2027/07 | $270.55 | $486.75 | $62.50 | $125.00 | $50.00 | $994.80 | $124,803.75 |
109 | 2027/08 | $271.61 | $485.69 | $62.50 | $125.00 | $50.00 | $994.80 | $124,532.15 |
110 | 2027/09 | $272.66 | $484.64 | $62.50 | $125.00 | $50.00 | $994.80 | $124,259.48 |
111 | 2027/10 | $273.72 | $483.58 | $62.50 | $125.00 | $50.00 | $994.80 | $123,985.76 |
112 | 2027/11 | $274.79 | $482.51 | $62.50 | $125.00 | $50.00 | $994.80 | $123,710.97 |
113 | 2027/12 | $275.86 | $481.44 | $62.50 | $125.00 | $50.00 | $994.80 | $123,435.11 |
114 | 2028/01 | $276.93 | $480.37 | $62.50 | $125.00 | $50.00 | $994.80 | $123,158.17 |
115 | 2028/02 | $278.01 | $479.29 | $62.50 | $125.00 | $50.00 | $994.80 | $122,880.16 |
116 | 2028/03 | $279.09 | $478.21 | $62.50 | $125.00 | $50.00 | $994.80 | $122,601.07 |
117 | 2028/04 | $280.18 | $477.12 | $62.50 | $125.00 | $50.00 | $994.80 | $122,320.89 |
118 | 2028/05 | $281.27 | $476.03 | $62.50 | $125.00 | $50.00 | $994.80 | $122,039.62 |
119 | 2028/06 | $282.36 | $474.94 | $62.50 | $125.00 | $50.00 | $994.80 | $121,757.26 |
120 | 2028/07 | $283.46 | $473.84 | $62.50 | $125.00 | $50.00 | $994.80 | $121,473.80 |
121 | 2028/08 | $264.15 | $492.98 | $62.50 | $125.00 | $50.00 | $994.63 | $121,209.65 |
122 | 2028/09 | $265.22 | $491.91 | $62.50 | $125.00 | $50.00 | $994.63 | $120,944.43 |
123 | 2028/10 | $266.29 | $490.83 | $62.50 | $125.00 | $50.00 | $994.63 | $120,678.14 |
124 | 2028/11 | $267.37 | $489.75 | $62.50 | $125.00 | $50.00 | $994.63 | $120,410.77 |
125 | 2028/12 | $268.46 | $488.67 | $62.50 | $125.00 | $50.00 | $994.63 | $120,142.31 |
126 | 2029/01 | $269.55 | $487.58 | $0.00 | $125.00 | $50.00 | $932.13 | $119,872.76 |
127 | 2029/02 | $270.64 | $486.48 | $0.00 | $125.00 | $50.00 | $932.13 | $119,602.12 |
128 | 2029/03 | $271.74 | $485.39 | $0.00 | $125.00 | $50.00 | $932.13 | $119,330.38 |
129 | 2029/04 | $272.84 | $484.28 | $0.00 | $125.00 | $50.00 | $932.13 | $119,057.53 |
130 | 2029/05 | $273.95 | $483.18 | $0.00 | $125.00 | $50.00 | $932.13 | $118,783.58 |
131 | 2029/06 | $275.06 | $482.06 | $0.00 | $125.00 | $50.00 | $932.13 | $118,508.52 |
132 | 2029/07 | $276.18 | $480.95 | $0.00 | $125.00 | $50.00 | $932.13 | $118,232.34 |
133 | 2029/08 | $277.30 | $479.83 | $0.00 | $125.00 | $50.00 | $932.13 | $117,955.04 |
134 | 2029/09 | $278.43 | $478.70 | $0.00 | $125.00 | $50.00 | $932.13 | $117,676.61 |
135 | 2029/10 | $279.56 | $477.57 | $0.00 | $125.00 | $50.00 | $932.13 | $117,397.06 |
136 | 2029/11 | $280.69 | $476.44 | $0.00 | $125.00 | $50.00 | $932.13 | $117,116.37 |
137 | 2029/12 | $281.83 | $475.30 | $0.00 | $125.00 | $50.00 | $932.13 | $116,834.54 |
138 | 2030/01 | $282.97 | $474.15 | $0.00 | $125.00 | $50.00 | $932.13 | $116,551.57 |
139 | 2030/02 | $284.12 | $473.01 | $0.00 | $125.00 | $50.00 | $932.13 | $116,267.44 |
140 | 2030/03 | $285.27 | $471.85 | $0.00 | $125.00 | $50.00 | $932.13 | $115,982.17 |
141 | 2030/04 | $286.43 | $470.69 | $0.00 | $125.00 | $50.00 | $932.13 | $115,695.74 |
142 | 2030/05 | $287.59 | $469.53 | $0.00 | $125.00 | $50.00 | $932.13 | $115,408.14 |
143 | 2030/06 | $288.76 | $468.36 | $0.00 | $125.00 | $50.00 | $932.13 | $115,119.38 |
144 | 2030/07 | $289.93 | $467.19 | $0.00 | $125.00 | $50.00 | $932.13 | $114,829.45 |
145 | 2030/08 | $291.11 | $466.02 | $0.00 | $125.00 | $50.00 | $932.13 | $114,538.34 |
146 | 2030/09 | $292.29 | $464.83 | $0.00 | $125.00 | $50.00 | $932.13 | $114,246.05 |
147 | 2030/10 | $293.48 | $463.65 | $0.00 | $125.00 | $50.00 | $932.13 | $113,952.57 |
148 | 2030/11 | $294.67 | $462.46 | $0.00 | $125.00 | $50.00 | $932.13 | $113,657.90 |
149 | 2030/12 | $295.86 | $461.26 | $0.00 | $125.00 | $50.00 | $932.13 | $113,362.04 |
150 | 2031/01 | $297.07 | $460.06 | $0.00 | $125.00 | $50.00 | $932.13 | $113,064.97 |
151 | 2031/02 | $298.27 | $458.86 | $0.00 | $125.00 | $50.00 | $932.13 | $112,766.70 |
152 | 2031/03 | $299.48 | $457.64 | $0.00 | $125.00 | $50.00 | $932.13 | $112,467.22 |
153 | 2031/04 | $300.70 | $456.43 | $0.00 | $125.00 | $50.00 | $932.13 | $112,166.52 |
154 | 2031/05 | $301.92 | $455.21 | $0.00 | $125.00 | $50.00 | $932.13 | $111,864.60 |
155 | 2031/06 | $303.14 | $453.98 | $0.00 | $125.00 | $50.00 | $932.13 | $111,561.46 |
156 | 2031/07 | $304.37 | $452.75 | $0.00 | $125.00 | $50.00 | $932.13 | $111,257.09 |
157 | 2031/08 | $305.61 | $451.52 | $0.00 | $125.00 | $50.00 | $932.13 | $110,951.48 |
158 | 2031/09 | $306.85 | $450.28 | $0.00 | $125.00 | $50.00 | $932.13 | $110,644.63 |
159 | 2031/10 | $308.09 | $449.03 | $0.00 | $125.00 | $50.00 | $932.13 | $110,336.54 |
160 | 2031/11 | $309.34 | $447.78 | $0.00 | $125.00 | $50.00 | $932.13 | $110,027.19 |
161 | 2031/12 | $310.60 | $446.53 | $0.00 | $125.00 | $50.00 | $932.13 | $109,716.60 |
162 | 2032/01 | $311.86 | $445.27 | $0.00 | $125.00 | $50.00 | $932.13 | $109,404.74 |
163 | 2032/02 | $313.13 | $444.00 | $0.00 | $125.00 | $50.00 | $932.13 | $109,091.61 |
164 | 2032/03 | $314.40 | $442.73 | $0.00 | $125.00 | $50.00 | $932.13 | $108,777.21 |
165 | 2032/04 | $315.67 | $441.45 | $0.00 | $125.00 | $50.00 | $932.13 | $108,461.54 |
166 | 2032/05 | $316.95 | $440.17 | $0.00 | $125.00 | $50.00 | $932.13 | $108,144.59 |
167 | 2032/06 | $318.24 | $438.89 | $0.00 | $125.00 | $50.00 | $932.13 | $107,826.35 |
168 | 2032/07 | $319.53 | $437.60 | $0.00 | $125.00 | $50.00 | $932.13 | $107,506.82 |
169 | 2032/08 | $320.83 | $436.30 | $0.00 | $125.00 | $50.00 | $932.13 | $107,185.99 |
170 | 2032/09 | $322.13 | $435.00 | $0.00 | $125.00 | $50.00 | $932.13 | $106,863.86 |
171 | 2032/10 | $323.44 | $433.69 | $0.00 | $125.00 | $50.00 | $932.13 | $106,540.42 |
172 | 2032/11 | $324.75 | $432.38 | $0.00 | $125.00 | $50.00 | $932.13 | $106,215.67 |
173 | 2032/12 | $326.07 | $431.06 | $0.00 | $125.00 | $50.00 | $932.13 | $105,889.61 |
174 | 2033/01 | $327.39 | $429.74 | $0.00 | $125.00 | $50.00 | $932.13 | $105,562.21 |
175 | 2033/02 | $328.72 | $428.41 | $0.00 | $125.00 | $50.00 | $932.13 | $105,233.50 |
176 | 2033/03 | $330.05 | $427.07 | $0.00 | $125.00 | $50.00 | $932.13 | $104,903.44 |
177 | 2033/04 | $331.39 | $425.73 | $0.00 | $125.00 | $50.00 | $932.13 | $104,572.05 |
178 | 2033/05 | $332.74 | $424.39 | $0.00 | $125.00 | $50.00 | $932.13 | $104,239.31 |
179 | 2033/06 | $334.09 | $423.04 | $0.00 | $125.00 | $50.00 | $932.13 | $103,905.22 |
180 | 2033/07 | $335.44 | $421.68 | $0.00 | $125.00 | $50.00 | $932.13 | $103,569.78 |
181 | 2033/08 | $318.63 | $437.58 | $0.00 | $125.00 | $50.00 | $931.21 | $103,251.15 |
182 | 2033/09 | $319.97 | $436.24 | $0.00 | $125.00 | $50.00 | $931.21 | $102,931.18 |
183 | 2033/10 | $321.32 | $434.88 | $0.00 | $125.00 | $50.00 | $931.21 | $102,609.86 |
184 | 2033/11 | $322.68 | $433.53 | $0.00 | $125.00 | $50.00 | $931.21 | $102,287.18 |
185 | 2033/12 | $324.04 | $432.16 | $0.00 | $125.00 | $50.00 | $931.21 | $101,963.13 |
186 | 2034/01 | $325.41 | $430.79 | $0.00 | $125.00 | $50.00 | $931.21 | $101,637.72 |
187 | 2034/02 | $326.79 | $429.42 | $0.00 | $125.00 | $50.00 | $931.21 | $101,310.93 |
188 | 2034/03 | $328.17 | $428.04 | $0.00 | $125.00 | $50.00 | $931.21 | $100,982.76 |
189 | 2034/04 | $329.56 | $426.65 | $0.00 | $125.00 | $50.00 | $931.21 | $100,653.21 |
190 | 2034/05 | $330.95 | $425.26 | $0.00 | $125.00 | $50.00 | $931.21 | $100,322.26 |
191 | 2034/06 | $332.35 | $423.86 | $0.00 | $125.00 | $50.00 | $931.21 | $99,989.91 |
192 | 2034/07 | $333.75 | $422.46 | $0.00 | $125.00 | $50.00 | $931.21 | $99,656.16 |
193 | 2034/08 | $335.16 | $421.05 | $0.00 | $125.00 | $50.00 | $931.21 | $99,321.00 |
194 | 2034/09 | $336.58 | $419.63 | $0.00 | $125.00 | $50.00 | $931.21 | $98,984.43 |
195 | 2034/10 | $338.00 | $418.21 | $0.00 | $125.00 | $50.00 | $931.21 | $98,646.43 |
196 | 2034/11 | $339.43 | $416.78 | $0.00 | $125.00 | $50.00 | $931.21 | $98,307.00 |
197 | 2034/12 | $340.86 | $415.35 | $0.00 | $125.00 | $50.00 | $931.21 | $97,966.14 |
198 | 2035/01 | $342.30 | $413.91 | $0.00 | $125.00 | $50.00 | $931.21 | $97,623.84 |
199 | 2035/02 | $343.75 | $412.46 | $0.00 | $125.00 | $50.00 | $931.21 | $97,280.10 |
200 | 2035/03 | $345.20 | $411.01 | $0.00 | $125.00 | $50.00 | $931.21 | $96,934.90 |
201 | 2035/04 | $346.66 | $409.55 | $0.00 | $125.00 | $50.00 | $931.21 | $96,588.24 |
202 | 2035/05 | $348.12 | $408.09 | $0.00 | $125.00 | $50.00 | $931.21 | $96,240.12 |
203 | 2035/06 | $349.59 | $406.61 | $0.00 | $125.00 | $50.00 | $931.21 | $95,890.52 |
204 | 2035/07 | $351.07 | $405.14 | $0.00 | $125.00 | $50.00 | $931.21 | $95,539.45 |
205 | 2035/08 | $352.55 | $403.65 | $0.00 | $125.00 | $50.00 | $931.21 | $95,186.90 |
206 | 2035/09 | $354.04 | $402.16 | $0.00 | $125.00 | $50.00 | $931.21 | $94,832.86 |
207 | 2035/10 | $355.54 | $400.67 | $0.00 | $125.00 | $50.00 | $931.21 | $94,477.32 |
208 | 2035/11 | $357.04 | $399.17 | $0.00 | $125.00 | $50.00 | $931.21 | $94,120.28 |
209 | 2035/12 | $358.55 | $397.66 | $0.00 | $125.00 | $50.00 | $931.21 | $93,761.73 |
210 | 2036/01 | $360.06 | $396.14 | $0.00 | $125.00 | $50.00 | $931.21 | $93,401.67 |
211 | 2036/02 | $361.59 | $394.62 | $0.00 | $125.00 | $50.00 | $931.21 | $93,040.08 |
212 | 2036/03 | $363.11 | $393.09 | $0.00 | $125.00 | $50.00 | $931.21 | $92,676.97 |
213 | 2036/04 | $364.65 | $391.56 | $0.00 | $125.00 | $50.00 | $931.21 | $92,312.32 |
214 | 2036/05 | $366.19 | $390.02 | $0.00 | $125.00 | $50.00 | $931.21 | $91,946.13 |
215 | 2036/06 | $367.74 | $388.47 | $0.00 | $125.00 | $50.00 | $931.21 | $91,578.40 |
216 | 2036/07 | $369.29 | $386.92 | $0.00 | $125.00 | $50.00 | $931.21 | $91,209.11 |
217 | 2036/08 | $370.85 | $385.36 | $0.00 | $125.00 | $50.00 | $931.21 | $90,838.26 |
218 | 2036/09 | $372.42 | $383.79 | $0.00 | $125.00 | $50.00 | $931.21 | $90,465.84 |
219 | 2036/10 | $373.99 | $382.22 | $0.00 | $125.00 | $50.00 | $931.21 | $90,091.85 |
220 | 2036/11 | $375.57 | $380.64 | $0.00 | $125.00 | $50.00 | $931.21 | $89,716.28 |
221 | 2036/12 | $377.16 | $379.05 | $0.00 | $125.00 | $50.00 | $931.21 | $89,339.13 |
222 | 2037/01 | $378.75 | $377.46 | $0.00 | $125.00 | $50.00 | $931.21 | $88,960.38 |
223 | 2037/02 | $380.35 | $375.86 | $0.00 | $125.00 | $50.00 | $931.21 | $88,580.03 |
224 | 2037/03 | $381.96 | $374.25 | $0.00 | $125.00 | $50.00 | $931.21 | $88,198.07 |
225 | 2037/04 | $383.57 | $372.64 | $0.00 | $125.00 | $50.00 | $931.21 | $87,814.50 |
226 | 2037/05 | $385.19 | $371.02 | $0.00 | $125.00 | $50.00 | $931.21 | $87,429.31 |
227 | 2037/06 | $386.82 | $369.39 | $0.00 | $125.00 | $50.00 | $931.21 | $87,042.49 |
228 | 2037/07 | $388.45 | $367.75 | $0.00 | $125.00 | $50.00 | $931.21 | $86,654.04 |
229 | 2037/08 | $390.09 | $366.11 | $0.00 | $125.00 | $50.00 | $931.21 | $86,263.94 |
230 | 2037/09 | $391.74 | $364.47 | $0.00 | $125.00 | $50.00 | $931.21 | $85,872.20 |
231 | 2037/10 | $393.40 | $362.81 | $0.00 | $125.00 | $50.00 | $931.21 | $85,478.80 |
232 | 2037/11 | $395.06 | $361.15 | $0.00 | $125.00 | $50.00 | $931.21 | $85,083.75 |
233 | 2037/12 | $396.73 | $359.48 | $0.00 | $125.00 | $50.00 | $931.21 | $84,687.02 |
234 | 2038/01 | $398.40 | $357.80 | $0.00 | $125.00 | $50.00 | $931.21 | $84,288.61 |
235 | 2038/02 | $400.09 | $356.12 | $0.00 | $125.00 | $50.00 | $931.21 | $83,888.52 |
236 | 2038/03 | $401.78 | $354.43 | $0.00 | $125.00 | $50.00 | $931.21 | $83,486.75 |
237 | 2038/04 | $403.48 | $352.73 | $0.00 | $125.00 | $50.00 | $931.21 | $83,083.27 |
238 | 2038/05 | $405.18 | $351.03 | $0.00 | $125.00 | $50.00 | $931.21 | $82,678.09 |
239 | 2038/06 | $406.89 | $349.31 | $0.00 | $125.00 | $50.00 | $931.21 | $82,271.20 |
240 | 2038/07 | $408.61 | $347.60 | $0.00 | $125.00 | $50.00 | $931.21 | $81,862.58 |
241 | 2038/08 | $397.52 | $359.51 | $0.00 | $125.00 | $50.00 | $932.03 | $81,465.06 |
242 | 2038/09 | $399.27 | $357.77 | $0.00 | $125.00 | $50.00 | $932.03 | $81,065.80 |
243 | 2038/10 | $401.02 | $356.01 | $0.00 | $125.00 | $50.00 | $932.03 | $80,664.78 |
244 | 2038/11 | $402.78 | $354.25 | $0.00 | $125.00 | $50.00 | $932.03 | $80,262.00 |
245 | 2038/12 | $404.55 | $352.48 | $0.00 | $125.00 | $50.00 | $932.03 | $79,857.45 |
246 | 2039/01 | $406.33 | $350.71 | $0.00 | $125.00 | $50.00 | $932.03 | $79,451.12 |
247 | 2039/02 | $408.11 | $348.92 | $0.00 | $125.00 | $50.00 | $932.03 | $79,043.01 |
248 | 2039/03 | $409.90 | $347.13 | $0.00 | $125.00 | $50.00 | $932.03 | $78,633.11 |
249 | 2039/04 | $411.70 | $345.33 | $0.00 | $125.00 | $50.00 | $932.03 | $78,221.41 |
250 | 2039/05 | $413.51 | $343.52 | $0.00 | $125.00 | $50.00 | $932.03 | $77,807.90 |
251 | 2039/06 | $415.33 | $341.71 | $0.00 | $125.00 | $50.00 | $932.03 | $77,392.57 |
252 | 2039/07 | $417.15 | $339.88 | $0.00 | $125.00 | $50.00 | $932.03 | $76,975.42 |
253 | 2039/08 | $418.98 | $338.05 | $0.00 | $125.00 | $50.00 | $932.03 | $76,556.43 |
254 | 2039/09 | $420.82 | $336.21 | $0.00 | $125.00 | $50.00 | $932.03 | $76,135.61 |
255 | 2039/10 | $422.67 | $334.36 | $0.00 | $125.00 | $50.00 | $932.03 | $75,712.94 |
256 | 2039/11 | $424.53 | $332.51 | $0.00 | $125.00 | $50.00 | $932.03 | $75,288.41 |
257 | 2039/12 | $426.39 | $330.64 | $0.00 | $125.00 | $50.00 | $932.03 | $74,862.02 |
258 | 2040/01 | $428.26 | $328.77 | $0.00 | $125.00 | $50.00 | $932.03 | $74,433.76 |
259 | 2040/02 | $430.15 | $326.89 | $0.00 | $125.00 | $50.00 | $932.03 | $74,003.61 |
260 | 2040/03 | $432.03 | $325.00 | $0.00 | $125.00 | $50.00 | $932.03 | $73,571.58 |
261 | 2040/04 | $433.93 | $323.10 | $0.00 | $125.00 | $50.00 | $932.03 | $73,137.65 |
262 | 2040/05 | $435.84 | $321.20 | $0.00 | $125.00 | $50.00 | $932.03 | $72,701.81 |
263 | 2040/06 | $437.75 | $319.28 | $0.00 | $125.00 | $50.00 | $932.03 | $72,264.06 |
264 | 2040/07 | $439.67 | $317.36 | $0.00 | $125.00 | $50.00 | $932.03 | $71,824.38 |
265 | 2040/08 | $441.60 | $315.43 | $0.00 | $125.00 | $50.00 | $932.03 | $71,382.78 |
266 | 2040/09 | $443.54 | $313.49 | $0.00 | $125.00 | $50.00 | $932.03 | $70,939.23 |
267 | 2040/10 | $445.49 | $311.54 | $0.00 | $125.00 | $50.00 | $932.03 | $70,493.74 |
268 | 2040/11 | $447.45 | $309.59 | $0.00 | $125.00 | $50.00 | $932.03 | $70,046.29 |
269 | 2040/12 | $449.41 | $307.62 | $0.00 | $125.00 | $50.00 | $932.03 | $69,596.88 |
270 | 2041/01 | $451.39 | $305.65 | $0.00 | $125.00 | $50.00 | $932.03 | $69,145.49 |
271 | 2041/02 | $453.37 | $303.66 | $0.00 | $125.00 | $50.00 | $932.03 | $68,692.12 |
272 | 2041/03 | $455.36 | $301.67 | $0.00 | $125.00 | $50.00 | $932.03 | $68,236.76 |
273 | 2041/04 | $457.36 | $299.67 | $0.00 | $125.00 | $50.00 | $932.03 | $67,779.40 |
274 | 2041/05 | $459.37 | $297.66 | $0.00 | $125.00 | $50.00 | $932.03 | $67,320.03 |
275 | 2041/06 | $461.39 | $295.65 | $0.00 | $125.00 | $50.00 | $932.03 | $66,858.65 |
276 | 2041/07 | $463.41 | $293.62 | $0.00 | $125.00 | $50.00 | $932.03 | $66,395.24 |
277 | 2041/08 | $465.45 | $291.59 | $0.00 | $125.00 | $50.00 | $932.03 | $65,929.79 |
278 | 2041/09 | $467.49 | $289.54 | $0.00 | $125.00 | $50.00 | $932.03 | $65,462.30 |
279 | 2041/10 | $469.54 | $287.49 | $0.00 | $125.00 | $50.00 | $932.03 | $64,992.75 |
280 | 2041/11 | $471.61 | $285.43 | $0.00 | $125.00 | $50.00 | $932.03 | $64,521.14 |
281 | 2041/12 | $473.68 | $283.36 | $0.00 | $125.00 | $50.00 | $932.03 | $64,047.47 |
282 | 2042/01 | $475.76 | $281.28 | $0.00 | $125.00 | $50.00 | $932.03 | $63,571.71 |
283 | 2042/02 | $477.85 | $279.19 | $0.00 | $125.00 | $50.00 | $932.03 | $63,093.86 |
284 | 2042/03 | $479.95 | $277.09 | $0.00 | $125.00 | $50.00 | $932.03 | $62,613.91 |
285 | 2042/04 | $482.05 | $274.98 | $0.00 | $125.00 | $50.00 | $932.03 | $62,131.86 |
286 | 2042/05 | $484.17 | $272.86 | $0.00 | $125.00 | $50.00 | $932.03 | $61,647.69 |
287 | 2042/06 | $486.30 | $270.74 | $0.00 | $125.00 | $50.00 | $932.03 | $61,161.39 |
288 | 2042/07 | $488.43 | $268.60 | $0.00 | $125.00 | $50.00 | $932.03 | $60,672.96 |
289 | 2042/08 | $490.58 | $266.46 | $0.00 | $125.00 | $50.00 | $932.03 | $60,182.38 |
290 | 2042/09 | $492.73 | $264.30 | $0.00 | $125.00 | $50.00 | $932.03 | $59,689.65 |
291 | 2042/10 | $494.90 | $262.14 | $0.00 | $125.00 | $50.00 | $932.03 | $59,194.75 |
292 | 2042/11 | $497.07 | $259.96 | $0.00 | $125.00 | $50.00 | $932.03 | $58,697.68 |
293 | 2042/12 | $499.25 | $257.78 | $0.00 | $125.00 | $50.00 | $932.03 | $58,198.43 |
294 | 2043/01 | $501.45 | $255.59 | $0.00 | $125.00 | $50.00 | $932.03 | $57,696.98 |
295 | 2043/02 | $503.65 | $253.39 | $0.00 | $125.00 | $50.00 | $932.03 | $57,193.34 |
296 | 2043/03 | $505.86 | $251.17 | $0.00 | $125.00 | $50.00 | $932.03 | $56,687.48 |
297 | 2043/04 | $508.08 | $248.95 | $0.00 | $125.00 | $50.00 | $932.03 | $56,179.40 |
298 | 2043/05 | $510.31 | $246.72 | $0.00 | $125.00 | $50.00 | $932.03 | $55,669.08 |
299 | 2043/06 | $512.55 | $244.48 | $0.00 | $125.00 | $50.00 | $932.03 | $55,156.53 |
300 | 2043/07 | $514.80 | $242.23 | $0.00 | $125.00 | $50.00 | $932.03 | $54,641.73 |
301 | 2043/08 | $506.09 | $249.08 | $0.00 | $125.00 | $50.00 | $930.17 | $54,135.64 |
302 | 2043/09 | $508.40 | $246.77 | $0.00 | $125.00 | $50.00 | $930.17 | $53,627.24 |
303 | 2043/10 | $510.71 | $244.45 | $0.00 | $125.00 | $50.00 | $930.17 | $53,116.52 |
304 | 2043/11 | $513.04 | $242.12 | $0.00 | $125.00 | $50.00 | $930.17 | $52,603.48 |
305 | 2043/12 | $515.38 | $239.78 | $0.00 | $125.00 | $50.00 | $930.17 | $52,088.10 |
306 | 2044/01 | $517.73 | $237.43 | $0.00 | $125.00 | $50.00 | $930.17 | $51,570.37 |
307 | 2044/02 | $520.09 | $235.07 | $0.00 | $125.00 | $50.00 | $930.17 | $51,050.28 |
308 | 2044/03 | $522.46 | $232.70 | $0.00 | $125.00 | $50.00 | $930.17 | $50,527.82 |
309 | 2044/04 | $524.84 | $230.32 | $0.00 | $125.00 | $50.00 | $930.17 | $50,002.98 |
310 | 2044/05 | $527.24 | $227.93 | $0.00 | $125.00 | $50.00 | $930.17 | $49,475.74 |
311 | 2044/06 | $529.64 | $225.53 | $0.00 | $125.00 | $50.00 | $930.17 | $48,946.10 |
312 | 2044/07 | $532.05 | $223.11 | $0.00 | $125.00 | $50.00 | $930.17 | $48,414.05 |
313 | 2044/08 | $534.48 | $220.69 | $0.00 | $125.00 | $50.00 | $930.17 | $47,879.57 |
314 | 2044/09 | $536.91 | $218.25 | $0.00 | $125.00 | $50.00 | $930.17 | $47,342.66 |
315 | 2044/10 | $539.36 | $215.80 | $0.00 | $125.00 | $50.00 | $930.17 | $46,803.29 |
316 | 2044/11 | $541.82 | $213.35 | $0.00 | $125.00 | $50.00 | $930.17 | $46,261.47 |
317 | 2044/12 | $544.29 | $210.88 | $0.00 | $125.00 | $50.00 | $930.17 | $45,717.18 |
318 | 2045/01 | $546.77 | $208.39 | $0.00 | $125.00 | $50.00 | $930.17 | $45,170.41 |
319 | 2045/02 | $549.26 | $205.90 | $0.00 | $125.00 | $50.00 | $930.17 | $44,621.15 |
320 | 2045/03 | $551.77 | $203.40 | $0.00 | $125.00 | $50.00 | $930.17 | $44,069.38 |
321 | 2045/04 | $554.28 | $200.88 | $0.00 | $125.00 | $50.00 | $930.17 | $43,515.10 |
322 | 2045/05 | $556.81 | $198.36 | $0.00 | $125.00 | $50.00 | $930.17 | $42,958.29 |
323 | 2045/06 | $559.35 | $195.82 | $0.00 | $125.00 | $50.00 | $930.17 | $42,398.94 |
324 | 2045/07 | $561.90 | $193.27 | $0.00 | $125.00 | $50.00 | $930.17 | $41,837.05 |
325 | 2045/08 | $564.46 | $190.71 | $0.00 | $125.00 | $50.00 | $930.17 | $41,272.59 |
326 | 2045/09 | $567.03 | $188.13 | $0.00 | $125.00 | $50.00 | $930.17 | $40,705.56 |
327 | 2045/10 | $569.62 | $185.55 | $0.00 | $125.00 | $50.00 | $930.17 | $40,135.94 |
328 | 2045/11 | $572.21 | $182.95 | $0.00 | $125.00 | $50.00 | $930.17 | $39,563.73 |
329 | 2045/12 | $574.82 | $180.34 | $0.00 | $125.00 | $50.00 | $930.17 | $38,988.91 |
330 | 2046/01 | $577.44 | $177.72 | $0.00 | $125.00 | $50.00 | $930.17 | $38,411.47 |
331 | 2046/02 | $580.07 | $175.09 | $0.00 | $125.00 | $50.00 | $930.17 | $37,831.39 |
332 | 2046/03 | $582.72 | $172.45 | $0.00 | $125.00 | $50.00 | $930.17 | $37,248.68 |
333 | 2046/04 | $585.37 | $169.79 | $0.00 | $125.00 | $50.00 | $930.17 | $36,663.30 |
334 | 2046/05 | $588.04 | $167.12 | $0.00 | $125.00 | $50.00 | $930.17 | $36,075.26 |
335 | 2046/06 | $590.72 | $164.44 | $0.00 | $125.00 | $50.00 | $930.17 | $35,484.54 |
336 | 2046/07 | $593.42 | $161.75 | $0.00 | $125.00 | $50.00 | $930.17 | $34,891.12 |
337 | 2046/08 | $596.12 | $159.05 | $0.00 | $125.00 | $50.00 | $930.17 | $34,295.00 |
338 | 2046/09 | $598.84 | $156.33 | $0.00 | $125.00 | $50.00 | $930.17 | $33,696.16 |
339 | 2046/10 | $601.57 | $153.60 | $0.00 | $125.00 | $50.00 | $930.17 | $33,094.60 |
340 | 2046/11 | $604.31 | $150.86 | $0.00 | $125.00 | $50.00 | $930.17 | $32,490.29 |
341 | 2046/12 | $607.06 | $148.10 | $0.00 | $125.00 | $50.00 | $930.17 | $31,883.22 |
342 | 2047/01 | $609.83 | $145.33 | $0.00 | $125.00 | $50.00 | $930.17 | $31,273.39 |
343 | 2047/02 | $612.61 | $142.55 | $0.00 | $125.00 | $50.00 | $930.17 | $30,660.78 |
344 | 2047/03 | $615.40 | $139.76 | $0.00 | $125.00 | $50.00 | $930.17 | $30,045.38 |
345 | 2047/04 | $618.21 | $136.96 | $0.00 | $125.00 | $50.00 | $930.17 | $29,427.17 |
346 | 2047/05 | $621.03 | $134.14 | $0.00 | $125.00 | $50.00 | $930.17 | $28,806.14 |
347 | 2047/06 | $623.86 | $131.31 | $0.00 | $125.00 | $50.00 | $930.17 | $28,182.29 |
348 | 2047/07 | $626.70 | $128.46 | $0.00 | $125.00 | $50.00 | $930.17 | $27,555.59 |
349 | 2047/08 | $629.56 | $125.61 | $0.00 | $125.00 | $50.00 | $930.17 | $26,926.03 |
350 | 2047/09 | $632.43 | $122.74 | $0.00 | $125.00 | $50.00 | $930.17 | $26,293.60 |
351 | 2047/10 | $635.31 | $119.85 | $0.00 | $125.00 | $50.00 | $930.17 | $25,658.29 |
352 | 2047/11 | $638.21 | $116.96 | $0.00 | $125.00 | $50.00 | $930.17 | $25,020.08 |
353 | 2047/12 | $641.12 | $114.05 | $0.00 | $125.00 | $50.00 | $930.17 | $24,378.97 |
354 | 2048/01 | $644.04 | $111.13 | $0.00 | $125.00 | $50.00 | $930.17 | $23,734.93 |
355 | 2048/02 | $646.97 | $108.19 | $0.00 | $125.00 | $50.00 | $930.17 | $23,087.96 |
356 | 2048/03 | $649.92 | $105.24 | $0.00 | $125.00 | $50.00 | $930.17 | $22,438.03 |
357 | 2048/04 | $652.89 | $102.28 | $0.00 | $125.00 | $50.00 | $930.17 | $21,785.15 |
358 | 2048/05 | $655.86 | $99.30 | $0.00 | $125.00 | $50.00 | $930.17 | $21,129.29 |
359 | 2048/06 | $658.85 | $96.31 | $0.00 | $125.00 | $50.00 | $930.17 | $20,470.43 |
360 | 2048/07 | $661.85 | $93.31 | $0.00 | $125.00 | $50.00 | $930.17 | $19,808.58 |
361 | 2048/08 | $663.35 | $93.60 | $0.00 | $125.00 | $50.00 | $931.95 | $19,145.23 |
362 | 2048/09 | $666.49 | $90.46 | $0.00 | $125.00 | $50.00 | $931.95 | $18,478.74 |
363 | 2048/10 | $669.63 | $87.31 | $0.00 | $125.00 | $50.00 | $931.95 | $17,809.11 |
364 | 2048/11 | $672.80 | $84.15 | $0.00 | $125.00 | $50.00 | $931.95 | $17,136.31 |
365 | 2048/12 | $675.98 | $80.97 | $0.00 | $125.00 | $50.00 | $931.95 | $16,460.33 |
366 | 2049/01 | $679.17 | $77.78 | $0.00 | $125.00 | $50.00 | $931.95 | $15,781.16 |
367 | 2049/02 | $682.38 | $74.57 | $0.00 | $125.00 | $50.00 | $931.95 | $15,098.78 |
368 | 2049/03 | $685.60 | $71.34 | $0.00 | $125.00 | $50.00 | $931.95 | $14,413.18 |
369 | 2049/04 | $688.84 | $68.10 | $0.00 | $125.00 | $50.00 | $931.95 | $13,724.33 |
370 | 2049/05 | $692.10 | $64.85 | $0.00 | $125.00 | $50.00 | $931.95 | $13,032.24 |
371 | 2049/06 | $695.37 | $61.58 | $0.00 | $125.00 | $50.00 | $931.95 | $12,336.87 |
372 | 2049/07 | $698.65 | $58.29 | $0.00 | $125.00 | $50.00 | $931.95 | $11,638.21 |
373 | 2049/08 | $701.96 | $54.99 | $0.00 | $125.00 | $50.00 | $931.95 | $10,936.26 |
374 | 2049/09 | $705.27 | $51.67 | $0.00 | $125.00 | $50.00 | $931.95 | $10,230.98 |
375 | 2049/10 | $708.60 | $48.34 | $0.00 | $125.00 | $50.00 | $931.95 | $9,522.38 |
376 | 2049/11 | $711.95 | $44.99 | $0.00 | $125.00 | $50.00 | $931.95 | $8,810.43 |
377 | 2049/12 | $715.32 | $41.63 | $0.00 | $125.00 | $50.00 | $931.95 | $8,095.11 |
378 | 2050/01 | $718.70 | $38.25 | $0.00 | $125.00 | $50.00 | $931.95 | $7,376.41 |
379 | 2050/02 | $722.09 | $34.85 | $0.00 | $125.00 | $50.00 | $931.95 | $6,654.32 |
380 | 2050/03 | $725.50 | $31.44 | $0.00 | $125.00 | $50.00 | $931.95 | $5,928.82 |
381 | 2050/04 | $728.93 | $28.01 | $0.00 | $125.00 | $50.00 | $931.95 | $5,199.88 |
382 | 2050/05 | $732.38 | $24.57 | $0.00 | $125.00 | $50.00 | $931.95 | $4,467.51 |
383 | 2050/06 | $735.84 | $21.11 | $0.00 | $125.00 | $50.00 | $931.95 | $3,731.67 |
384 | 2050/07 | $739.31 | $17.63 | $0.00 | $125.00 | $50.00 | $931.95 | $2,992.35 |
385 | 2050/08 | $742.81 | $14.14 | $0.00 | $125.00 | $50.00 | $931.95 | $2,249.55 |
386 | 2050/09 | $746.32 | $10.63 | $0.00 | $125.00 | $50.00 | $931.95 | $1,503.23 |
387 | 2050/10 | $749.84 | $7.10 | $0.00 | $125.00 | $50.00 | $931.95 | $753.39 |
388 | 2050/11 | $753.39 | $3.56 | $0.00 | $125.00 | $50.00 | $931.95 | $0.00 |
Totals | $150,000.00 | $143,605.92 | $7,812.50 | $48,500.00 | $19,400.00 | $369,318.42 |
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.