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 $165,000.00 at 5% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$1,046.86.
Instead of closing on 2049/04, as a result of the changes in interest rate, your mortgage will close on 2051/10 where you will make a total of 391 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 | 2019/04 | $198.26 | $687.50 | $68.75 | $137.50 | $50.00 | $1,142.01 | $164,801.74 |
2 | 2019/05 | $199.08 | $686.67 | $68.75 | $137.50 | $50.00 | $1,142.01 | $164,602.66 |
3 | 2019/06 | $199.91 | $685.84 | $68.75 | $137.50 | $50.00 | $1,142.01 | $164,402.75 |
4 | 2019/07 | $200.74 | $685.01 | $68.75 | $137.50 | $50.00 | $1,142.01 | $164,202.01 |
5 | 2019/08 | $201.58 | $684.18 | $68.75 | $137.50 | $50.00 | $1,142.01 | $164,000.43 |
6 | 2019/09 | $202.42 | $683.34 | $68.75 | $137.50 | $50.00 | $1,142.01 | $163,798.01 |
7 | 2019/10 | $203.26 | $682.49 | $68.75 | $137.50 | $50.00 | $1,142.01 | $163,594.74 |
8 | 2019/11 | $204.11 | $681.64 | $68.75 | $137.50 | $50.00 | $1,142.01 | $163,390.63 |
9 | 2019/12 | $204.96 | $680.79 | $68.75 | $137.50 | $50.00 | $1,142.01 | $163,185.67 |
10 | 2020/01 | $205.82 | $679.94 | $68.75 | $137.50 | $50.00 | $1,142.01 | $162,979.85 |
11 | 2020/02 | $206.67 | $679.08 | $68.75 | $137.50 | $50.00 | $1,142.01 | $162,773.18 |
12 | 2020/03 | $207.53 | $678.22 | $68.75 | $137.50 | $50.00 | $1,142.01 | $162,565.65 |
13 | 2020/04 | $208.40 | $677.36 | $68.75 | $137.50 | $50.00 | $1,142.01 | $162,357.25 |
14 | 2020/05 | $209.27 | $676.49 | $68.75 | $137.50 | $50.00 | $1,142.01 | $162,147.98 |
15 | 2020/06 | $210.14 | $675.62 | $68.75 | $137.50 | $50.00 | $1,142.01 | $161,937.84 |
16 | 2020/07 | $211.01 | $674.74 | $68.75 | $137.50 | $50.00 | $1,142.01 | $161,726.83 |
17 | 2020/08 | $211.89 | $673.86 | $68.75 | $137.50 | $50.00 | $1,142.01 | $161,514.93 |
18 | 2020/09 | $212.78 | $672.98 | $68.75 | $137.50 | $50.00 | $1,142.01 | $161,302.16 |
19 | 2020/10 | $213.66 | $672.09 | $68.75 | $137.50 | $50.00 | $1,142.01 | $161,088.49 |
20 | 2020/11 | $214.55 | $671.20 | $68.75 | $137.50 | $50.00 | $1,142.01 | $160,873.94 |
21 | 2020/12 | $215.45 | $670.31 | $68.75 | $137.50 | $50.00 | $1,142.01 | $160,658.49 |
22 | 2021/01 | $216.35 | $669.41 | $68.75 | $137.50 | $50.00 | $1,142.01 | $160,442.15 |
23 | 2021/03 | $217.25 | $668.51 | $68.75 | $137.50 | $50.00 | $1,142.01 | $160,224.90 |
24 | 2021/03 | $218.15 | $667.60 | $68.75 | $137.50 | $50.00 | $1,142.01 | $160,006.75 |
25 | 2021/04 | $219.06 | $666.69 | $68.75 | $137.50 | $50.00 | $1,142.01 | $159,787.69 |
26 | 2021/05 | $219.97 | $665.78 | $68.75 | $137.50 | $50.00 | $1,142.01 | $159,567.71 |
27 | 2021/06 | $220.89 | $664.87 | $68.75 | $137.50 | $50.00 | $1,142.01 | $159,346.82 |
28 | 2021/07 | $221.81 | $663.95 | $68.75 | $137.50 | $50.00 | $1,142.01 | $159,125.01 |
29 | 2021/08 | $222.73 | $663.02 | $68.75 | $137.50 | $50.00 | $1,142.01 | $158,902.28 |
30 | 2021/09 | $223.66 | $662.09 | $68.75 | $137.50 | $50.00 | $1,142.01 | $158,678.62 |
31 | 2021/10 | $224.59 | $661.16 | $68.75 | $137.50 | $50.00 | $1,142.01 | $158,454.02 |
32 | 2021/11 | $225.53 | $660.23 | $68.75 | $137.50 | $50.00 | $1,142.01 | $158,228.49 |
33 | 2021/12 | $226.47 | $659.29 | $68.75 | $137.50 | $50.00 | $1,142.01 | $158,002.02 |
34 | 2022/01 | $227.41 | $658.34 | $68.75 | $137.50 | $50.00 | $1,142.01 | $157,774.61 |
35 | 2022/03 | $228.36 | $657.39 | $68.75 | $137.50 | $50.00 | $1,142.01 | $157,546.24 |
36 | 2022/03 | $229.31 | $656.44 | $68.75 | $137.50 | $50.00 | $1,142.01 | $157,316.93 |
37 | 2022/04 | $230.27 | $655.49 | $68.75 | $137.50 | $50.00 | $1,142.01 | $157,086.66 |
38 | 2022/05 | $231.23 | $654.53 | $68.75 | $137.50 | $50.00 | $1,142.01 | $156,855.43 |
39 | 2022/06 | $232.19 | $653.56 | $68.75 | $137.50 | $50.00 | $1,142.01 | $156,623.24 |
40 | 2022/07 | $233.16 | $652.60 | $68.75 | $137.50 | $50.00 | $1,142.01 | $156,390.08 |
41 | 2022/08 | $234.13 | $651.63 | $68.75 | $137.50 | $50.00 | $1,142.01 | $156,155.95 |
42 | 2022/09 | $235.11 | $650.65 | $68.75 | $137.50 | $50.00 | $1,142.01 | $155,920.85 |
43 | 2022/10 | $236.09 | $649.67 | $68.75 | $137.50 | $50.00 | $1,142.01 | $155,684.76 |
44 | 2022/11 | $237.07 | $648.69 | $68.75 | $137.50 | $50.00 | $1,142.01 | $155,447.69 |
45 | 2022/12 | $238.06 | $647.70 | $68.75 | $137.50 | $50.00 | $1,142.01 | $155,209.64 |
46 | 2023/01 | $239.05 | $646.71 | $68.75 | $137.50 | $50.00 | $1,142.01 | $154,970.59 |
47 | 2023/03 | $240.04 | $645.71 | $68.75 | $137.50 | $50.00 | $1,142.01 | $154,730.54 |
48 | 2023/03 | $241.05 | $644.71 | $68.75 | $137.50 | $50.00 | $1,142.01 | $154,489.50 |
49 | 2023/04 | $242.05 | $643.71 | $68.75 | $137.50 | $50.00 | $1,142.01 | $154,247.45 |
50 | 2023/05 | $243.06 | $642.70 | $68.75 | $137.50 | $50.00 | $1,142.01 | $154,004.39 |
51 | 2023/06 | $244.07 | $641.68 | $68.75 | $137.50 | $50.00 | $1,142.01 | $153,760.32 |
52 | 2023/07 | $245.09 | $640.67 | $68.75 | $137.50 | $50.00 | $1,142.01 | $153,515.23 |
53 | 2023/08 | $246.11 | $639.65 | $68.75 | $137.50 | $50.00 | $1,142.01 | $153,269.12 |
54 | 2023/09 | $247.13 | $638.62 | $68.75 | $137.50 | $50.00 | $1,142.01 | $153,021.99 |
55 | 2023/10 | $248.16 | $637.59 | $68.75 | $137.50 | $50.00 | $1,142.01 | $152,773.82 |
56 | 2023/11 | $249.20 | $636.56 | $68.75 | $137.50 | $50.00 | $1,142.01 | $152,524.63 |
57 | 2023/12 | $250.24 | $635.52 | $68.75 | $137.50 | $50.00 | $1,142.01 | $152,274.39 |
58 | 2024/01 | $251.28 | $634.48 | $68.75 | $137.50 | $50.00 | $1,142.01 | $152,023.11 |
59 | 2024/02 | $252.33 | $633.43 | $68.75 | $137.50 | $50.00 | $1,142.01 | $151,770.79 |
60 | 2024/03 | $253.38 | $632.38 | $68.75 | $137.50 | $50.00 | $1,142.01 | $151,517.41 |
61 | 2024/04 | $228.73 | $656.58 | $68.75 | $137.50 | $50.00 | $1,141.55 | $151,288.68 |
62 | 2024/05 | $229.72 | $655.58 | $68.75 | $137.50 | $50.00 | $1,141.55 | $151,058.96 |
63 | 2024/06 | $230.71 | $654.59 | $68.75 | $137.50 | $50.00 | $1,141.55 | $150,828.25 |
64 | 2024/07 | $231.71 | $653.59 | $68.75 | $137.50 | $50.00 | $1,141.55 | $150,596.54 |
65 | 2024/08 | $232.72 | $652.59 | $68.75 | $137.50 | $50.00 | $1,141.55 | $150,363.82 |
66 | 2024/09 | $233.72 | $651.58 | $68.75 | $137.50 | $50.00 | $1,141.55 | $150,130.10 |
67 | 2024/10 | $234.74 | $650.56 | $68.75 | $137.50 | $50.00 | $1,141.55 | $149,895.36 |
68 | 2024/11 | $235.75 | $649.55 | $68.75 | $137.50 | $50.00 | $1,141.55 | $149,659.61 |
69 | 2024/12 | $236.78 | $648.52 | $68.75 | $137.50 | $50.00 | $1,141.55 | $149,422.83 |
70 | 2025/01 | $237.80 | $647.50 | $68.75 | $137.50 | $50.00 | $1,141.55 | $149,185.03 |
71 | 2025/03 | $238.83 | $646.47 | $68.75 | $137.50 | $50.00 | $1,141.55 | $148,946.19 |
72 | 2025/03 | $239.87 | $645.43 | $68.75 | $137.50 | $50.00 | $1,141.55 | $148,706.32 |
73 | 2025/04 | $240.91 | $644.39 | $68.75 | $137.50 | $50.00 | $1,141.55 | $148,465.42 |
74 | 2025/05 | $241.95 | $643.35 | $68.75 | $137.50 | $50.00 | $1,141.55 | $148,223.47 |
75 | 2025/06 | $243.00 | $642.30 | $68.75 | $137.50 | $50.00 | $1,141.55 | $147,980.47 |
76 | 2025/07 | $244.05 | $641.25 | $68.75 | $137.50 | $50.00 | $1,141.55 | $147,736.41 |
77 | 2025/08 | $245.11 | $640.19 | $68.75 | $137.50 | $50.00 | $1,141.55 | $147,491.30 |
78 | 2025/09 | $246.17 | $639.13 | $68.75 | $137.50 | $50.00 | $1,141.55 | $147,245.13 |
79 | 2025/10 | $247.24 | $638.06 | $68.75 | $137.50 | $50.00 | $1,141.55 | $146,997.89 |
80 | 2025/11 | $248.31 | $636.99 | $68.75 | $137.50 | $50.00 | $1,141.55 | $146,749.58 |
81 | 2025/12 | $249.39 | $635.91 | $68.75 | $137.50 | $50.00 | $1,141.55 | $146,500.19 |
82 | 2026/01 | $250.47 | $634.83 | $68.75 | $137.50 | $50.00 | $1,141.55 | $146,249.73 |
83 | 2026/03 | $251.55 | $633.75 | $68.75 | $137.50 | $50.00 | $1,141.55 | $145,998.17 |
84 | 2026/03 | $252.64 | $632.66 | $68.75 | $137.50 | $50.00 | $1,141.55 | $145,745.53 |
85 | 2026/04 | $253.74 | $631.56 | $68.75 | $137.50 | $50.00 | $1,141.55 | $145,491.79 |
86 | 2026/05 | $254.84 | $630.46 | $68.75 | $137.50 | $50.00 | $1,141.55 | $145,236.96 |
87 | 2026/06 | $255.94 | $629.36 | $68.75 | $137.50 | $50.00 | $1,141.55 | $144,981.01 |
88 | 2026/07 | $257.05 | $628.25 | $68.75 | $137.50 | $50.00 | $1,141.55 | $144,723.96 |
89 | 2026/08 | $258.16 | $627.14 | $68.75 | $137.50 | $50.00 | $1,141.55 | $144,465.80 |
90 | 2026/09 | $259.28 | $626.02 | $68.75 | $137.50 | $50.00 | $1,141.55 | $144,206.52 |
91 | 2026/10 | $260.41 | $624.89 | $68.75 | $137.50 | $50.00 | $1,141.55 | $143,946.11 |
92 | 2026/11 | $261.54 | $623.77 | $68.75 | $137.50 | $50.00 | $1,141.55 | $143,684.58 |
93 | 2026/12 | $262.67 | $622.63 | $68.75 | $137.50 | $50.00 | $1,141.55 | $143,421.91 |
94 | 2027/01 | $263.81 | $621.49 | $68.75 | $137.50 | $50.00 | $1,141.55 | $143,158.10 |
95 | 2027/03 | $264.95 | $620.35 | $68.75 | $137.50 | $50.00 | $1,141.55 | $142,893.15 |
96 | 2027/03 | $266.10 | $619.20 | $68.75 | $137.50 | $50.00 | $1,141.55 | $142,627.05 |
97 | 2027/04 | $267.25 | $618.05 | $68.75 | $137.50 | $50.00 | $1,141.55 | $142,359.80 |
98 | 2027/05 | $268.41 | $616.89 | $68.75 | $137.50 | $50.00 | $1,141.55 | $142,091.39 |
99 | 2027/06 | $269.57 | $615.73 | $68.75 | $137.50 | $50.00 | $1,141.55 | $141,821.82 |
100 | 2027/07 | $270.74 | $614.56 | $68.75 | $137.50 | $50.00 | $1,141.55 | $141,551.08 |
101 | 2027/08 | $271.91 | $613.39 | $68.75 | $137.50 | $50.00 | $1,141.55 | $141,279.17 |
102 | 2027/09 | $273.09 | $612.21 | $68.75 | $137.50 | $50.00 | $1,141.55 | $141,006.07 |
103 | 2027/10 | $274.28 | $611.03 | $68.75 | $137.50 | $50.00 | $1,141.55 | $140,731.80 |
104 | 2027/11 | $275.46 | $609.84 | $68.75 | $137.50 | $50.00 | $1,141.55 | $140,456.34 |
105 | 2027/12 | $276.66 | $608.64 | $68.75 | $137.50 | $50.00 | $1,141.55 | $140,179.68 |
106 | 2028/01 | $277.86 | $607.45 | $68.75 | $137.50 | $50.00 | $1,141.55 | $139,901.82 |
107 | 2028/02 | $279.06 | $606.24 | $68.75 | $137.50 | $50.00 | $1,141.55 | $139,622.76 |
108 | 2028/03 | $280.27 | $605.03 | $68.75 | $137.50 | $50.00 | $1,141.55 | $139,342.49 |
109 | 2028/04 | $281.48 | $603.82 | $68.75 | $137.50 | $50.00 | $1,141.55 | $139,061.01 |
110 | 2028/05 | $282.70 | $602.60 | $68.75 | $137.50 | $50.00 | $1,141.55 | $138,778.30 |
111 | 2028/06 | $283.93 | $601.37 | $68.75 | $137.50 | $50.00 | $1,141.55 | $138,494.38 |
112 | 2028/07 | $285.16 | $600.14 | $68.75 | $137.50 | $50.00 | $1,141.55 | $138,209.22 |
113 | 2028/08 | $286.39 | $598.91 | $68.75 | $137.50 | $50.00 | $1,141.55 | $137,922.82 |
114 | 2028/09 | $287.64 | $597.67 | $68.75 | $137.50 | $50.00 | $1,141.55 | $137,635.19 |
115 | 2028/10 | $288.88 | $596.42 | $68.75 | $137.50 | $50.00 | $1,141.55 | $137,346.30 |
116 | 2028/11 | $290.13 | $595.17 | $68.75 | $137.50 | $50.00 | $1,141.55 | $137,056.17 |
117 | 2028/12 | $291.39 | $593.91 | $68.75 | $137.50 | $50.00 | $1,141.55 | $136,764.78 |
118 | 2029/01 | $292.65 | $592.65 | $68.75 | $137.50 | $50.00 | $1,141.55 | $136,472.12 |
119 | 2029/03 | $293.92 | $591.38 | $68.75 | $137.50 | $50.00 | $1,141.55 | $136,178.20 |
120 | 2029/03 | $295.20 | $590.11 | $68.75 | $137.50 | $50.00 | $1,141.55 | $135,883.00 |
121 | 2029/04 | $272.67 | $611.47 | $68.75 | $137.50 | $50.00 | $1,140.39 | $135,610.33 |
122 | 2029/05 | $273.90 | $610.25 | $68.75 | $137.50 | $50.00 | $1,140.39 | $135,336.44 |
123 | 2029/06 | $275.13 | $609.01 | $68.75 | $137.50 | $50.00 | $1,140.39 | $135,061.31 |
124 | 2029/07 | $276.37 | $607.78 | $68.75 | $137.50 | $50.00 | $1,140.39 | $134,784.94 |
125 | 2029/08 | $277.61 | $606.53 | $68.75 | $137.50 | $50.00 | $1,140.39 | $134,507.33 |
126 | 2029/09 | $278.86 | $605.28 | $68.75 | $137.50 | $50.00 | $1,140.39 | $134,228.46 |
127 | 2029/10 | $280.12 | $604.03 | $68.75 | $137.50 | $50.00 | $1,140.39 | $133,948.35 |
128 | 2029/11 | $281.38 | $602.77 | $68.75 | $137.50 | $50.00 | $1,140.39 | $133,666.97 |
129 | 2029/12 | $282.64 | $601.50 | $68.75 | $137.50 | $50.00 | $1,140.39 | $133,384.33 |
130 | 2030/01 | $283.91 | $600.23 | $68.75 | $137.50 | $50.00 | $1,140.39 | $133,100.41 |
131 | 2030/03 | $285.19 | $598.95 | $68.75 | $137.50 | $50.00 | $1,140.39 | $132,815.22 |
132 | 2030/03 | $286.48 | $597.67 | $68.75 | $137.50 | $50.00 | $1,140.39 | $132,528.74 |
133 | 2030/04 | $287.76 | $596.38 | $68.75 | $137.50 | $50.00 | $1,140.39 | $132,240.98 |
134 | 2030/05 | $289.06 | $595.08 | $0.00 | $137.50 | $50.00 | $1,071.64 | $131,951.92 |
135 | 2030/06 | $290.36 | $593.78 | $0.00 | $137.50 | $50.00 | $1,071.64 | $131,661.56 |
136 | 2030/07 | $291.67 | $592.48 | $0.00 | $137.50 | $50.00 | $1,071.64 | $131,369.89 |
137 | 2030/08 | $292.98 | $591.16 | $0.00 | $137.50 | $50.00 | $1,071.64 | $131,076.91 |
138 | 2030/09 | $294.30 | $589.85 | $0.00 | $137.50 | $50.00 | $1,071.64 | $130,782.61 |
139 | 2030/10 | $295.62 | $588.52 | $0.00 | $137.50 | $50.00 | $1,071.64 | $130,486.99 |
140 | 2030/11 | $296.95 | $587.19 | $0.00 | $137.50 | $50.00 | $1,071.64 | $130,190.04 |
141 | 2030/12 | $298.29 | $585.86 | $0.00 | $137.50 | $50.00 | $1,071.64 | $129,891.75 |
142 | 2031/01 | $299.63 | $584.51 | $0.00 | $137.50 | $50.00 | $1,071.64 | $129,592.12 |
143 | 2031/03 | $300.98 | $583.16 | $0.00 | $137.50 | $50.00 | $1,071.64 | $129,291.14 |
144 | 2031/03 | $302.33 | $581.81 | $0.00 | $137.50 | $50.00 | $1,071.64 | $128,988.80 |
145 | 2031/04 | $303.69 | $580.45 | $0.00 | $137.50 | $50.00 | $1,071.64 | $128,685.11 |
146 | 2031/05 | $305.06 | $579.08 | $0.00 | $137.50 | $50.00 | $1,071.64 | $128,380.05 |
147 | 2031/06 | $306.43 | $577.71 | $0.00 | $137.50 | $50.00 | $1,071.64 | $128,073.61 |
148 | 2031/07 | $307.81 | $576.33 | $0.00 | $137.50 | $50.00 | $1,071.64 | $127,765.80 |
149 | 2031/08 | $309.20 | $574.95 | $0.00 | $137.50 | $50.00 | $1,071.64 | $127,456.60 |
150 | 2031/09 | $310.59 | $573.55 | $0.00 | $137.50 | $50.00 | $1,071.64 | $127,146.01 |
151 | 2031/10 | $311.99 | $572.16 | $0.00 | $137.50 | $50.00 | $1,071.64 | $126,834.03 |
152 | 2031/11 | $313.39 | $570.75 | $0.00 | $137.50 | $50.00 | $1,071.64 | $126,520.64 |
153 | 2031/12 | $314.80 | $569.34 | $0.00 | $137.50 | $50.00 | $1,071.64 | $126,205.83 |
154 | 2032/01 | $316.22 | $567.93 | $0.00 | $137.50 | $50.00 | $1,071.64 | $125,889.62 |
155 | 2032/02 | $317.64 | $566.50 | $0.00 | $137.50 | $50.00 | $1,071.64 | $125,571.97 |
156 | 2032/03 | $319.07 | $565.07 | $0.00 | $137.50 | $50.00 | $1,071.64 | $125,252.90 |
157 | 2032/04 | $320.51 | $563.64 | $0.00 | $137.50 | $50.00 | $1,071.64 | $124,932.40 |
158 | 2032/05 | $321.95 | $562.20 | $0.00 | $137.50 | $50.00 | $1,071.64 | $124,610.45 |
159 | 2032/06 | $323.40 | $560.75 | $0.00 | $137.50 | $50.00 | $1,071.64 | $124,287.05 |
160 | 2032/07 | $324.85 | $559.29 | $0.00 | $137.50 | $50.00 | $1,071.64 | $123,962.20 |
161 | 2032/08 | $326.31 | $557.83 | $0.00 | $137.50 | $50.00 | $1,071.64 | $123,635.89 |
162 | 2032/09 | $327.78 | $556.36 | $0.00 | $137.50 | $50.00 | $1,071.64 | $123,308.10 |
163 | 2032/10 | $329.26 | $554.89 | $0.00 | $137.50 | $50.00 | $1,071.64 | $122,978.84 |
164 | 2032/11 | $330.74 | $553.40 | $0.00 | $137.50 | $50.00 | $1,071.64 | $122,648.11 |
165 | 2032/12 | $332.23 | $551.92 | $0.00 | $137.50 | $50.00 | $1,071.64 | $122,315.88 |
166 | 2033/01 | $333.72 | $550.42 | $0.00 | $137.50 | $50.00 | $1,071.64 | $121,982.15 |
167 | 2033/03 | $335.22 | $548.92 | $0.00 | $137.50 | $50.00 | $1,071.64 | $121,646.93 |
168 | 2033/03 | $336.73 | $547.41 | $0.00 | $137.50 | $50.00 | $1,071.64 | $121,310.20 |
169 | 2033/04 | $338.25 | $545.90 | $0.00 | $137.50 | $50.00 | $1,071.64 | $120,971.95 |
170 | 2033/05 | $339.77 | $544.37 | $0.00 | $137.50 | $50.00 | $1,071.64 | $120,632.18 |
171 | 2033/06 | $341.30 | $542.84 | $0.00 | $137.50 | $50.00 | $1,071.64 | $120,290.88 |
172 | 2033/07 | $342.84 | $541.31 | $0.00 | $137.50 | $50.00 | $1,071.64 | $119,948.04 |
173 | 2033/08 | $344.38 | $539.77 | $0.00 | $137.50 | $50.00 | $1,071.64 | $119,603.67 |
174 | 2033/09 | $345.93 | $538.22 | $0.00 | $137.50 | $50.00 | $1,071.64 | $119,257.74 |
175 | 2033/10 | $347.48 | $536.66 | $0.00 | $137.50 | $50.00 | $1,071.64 | $118,910.25 |
176 | 2033/11 | $349.05 | $535.10 | $0.00 | $137.50 | $50.00 | $1,071.64 | $118,561.20 |
177 | 2033/12 | $350.62 | $533.53 | $0.00 | $137.50 | $50.00 | $1,071.64 | $118,210.59 |
178 | 2034/01 | $352.20 | $531.95 | $0.00 | $137.50 | $50.00 | $1,071.64 | $117,858.39 |
179 | 2034/03 | $353.78 | $530.36 | $0.00 | $137.50 | $50.00 | $1,071.64 | $117,504.61 |
180 | 2034/03 | $355.37 | $528.77 | $0.00 | $137.50 | $50.00 | $1,071.64 | $117,149.23 |
181 | 2034/04 | $337.15 | $546.70 | $0.00 | $137.50 | $50.00 | $1,071.35 | $116,812.08 |
182 | 2034/05 | $338.72 | $545.12 | $0.00 | $137.50 | $50.00 | $1,071.35 | $116,473.36 |
183 | 2034/06 | $340.31 | $543.54 | $0.00 | $137.50 | $50.00 | $1,071.35 | $116,133.05 |
184 | 2034/07 | $341.89 | $541.95 | $0.00 | $137.50 | $50.00 | $1,071.35 | $115,791.16 |
185 | 2034/08 | $343.49 | $540.36 | $0.00 | $137.50 | $50.00 | $1,071.35 | $115,447.67 |
186 | 2034/09 | $345.09 | $538.76 | $0.00 | $137.50 | $50.00 | $1,071.35 | $115,102.58 |
187 | 2034/10 | $346.70 | $537.15 | $0.00 | $137.50 | $50.00 | $1,071.35 | $114,755.88 |
188 | 2034/11 | $348.32 | $535.53 | $0.00 | $137.50 | $50.00 | $1,071.35 | $114,407.56 |
189 | 2034/12 | $349.95 | $533.90 | $0.00 | $137.50 | $50.00 | $1,071.35 | $114,057.61 |
190 | 2035/01 | $351.58 | $532.27 | $0.00 | $137.50 | $50.00 | $1,071.35 | $113,706.03 |
191 | 2035/03 | $353.22 | $530.63 | $0.00 | $137.50 | $50.00 | $1,071.35 | $113,352.81 |
192 | 2035/03 | $354.87 | $528.98 | $0.00 | $137.50 | $50.00 | $1,071.35 | $112,997.94 |
193 | 2035/04 | $356.52 | $527.32 | $0.00 | $137.50 | $50.00 | $1,071.35 | $112,641.42 |
194 | 2035/05 | $358.19 | $525.66 | $0.00 | $137.50 | $50.00 | $1,071.35 | $112,283.23 |
195 | 2035/06 | $359.86 | $523.99 | $0.00 | $137.50 | $50.00 | $1,071.35 | $111,923.37 |
196 | 2035/07 | $361.54 | $522.31 | $0.00 | $137.50 | $50.00 | $1,071.35 | $111,561.83 |
197 | 2035/08 | $363.23 | $520.62 | $0.00 | $137.50 | $50.00 | $1,071.35 | $111,198.61 |
198 | 2035/09 | $364.92 | $518.93 | $0.00 | $137.50 | $50.00 | $1,071.35 | $110,833.69 |
199 | 2035/10 | $366.62 | $517.22 | $0.00 | $137.50 | $50.00 | $1,071.35 | $110,467.06 |
200 | 2035/11 | $368.33 | $515.51 | $0.00 | $137.50 | $50.00 | $1,071.35 | $110,098.73 |
201 | 2035/12 | $370.05 | $513.79 | $0.00 | $137.50 | $50.00 | $1,071.35 | $109,728.67 |
202 | 2036/01 | $371.78 | $512.07 | $0.00 | $137.50 | $50.00 | $1,071.35 | $109,356.89 |
203 | 2036/02 | $373.52 | $510.33 | $0.00 | $137.50 | $50.00 | $1,071.35 | $108,983.38 |
204 | 2036/03 | $375.26 | $508.59 | $0.00 | $137.50 | $50.00 | $1,071.35 | $108,608.12 |
205 | 2036/04 | $377.01 | $506.84 | $0.00 | $137.50 | $50.00 | $1,071.35 | $108,231.11 |
206 | 2036/05 | $378.77 | $505.08 | $0.00 | $137.50 | $50.00 | $1,071.35 | $107,852.34 |
207 | 2036/06 | $380.54 | $503.31 | $0.00 | $137.50 | $50.00 | $1,071.35 | $107,471.80 |
208 | 2036/07 | $382.31 | $501.54 | $0.00 | $137.50 | $50.00 | $1,071.35 | $107,089.49 |
209 | 2036/08 | $384.10 | $499.75 | $0.00 | $137.50 | $50.00 | $1,071.35 | $106,705.39 |
210 | 2036/09 | $385.89 | $497.96 | $0.00 | $137.50 | $50.00 | $1,071.35 | $106,319.51 |
211 | 2036/10 | $387.69 | $496.16 | $0.00 | $137.50 | $50.00 | $1,071.35 | $105,931.82 |
212 | 2036/11 | $389.50 | $494.35 | $0.00 | $137.50 | $50.00 | $1,071.35 | $105,542.32 |
213 | 2036/12 | $391.32 | $492.53 | $0.00 | $137.50 | $50.00 | $1,071.35 | $105,151.00 |
214 | 2037/01 | $393.14 | $490.70 | $0.00 | $137.50 | $50.00 | $1,071.35 | $104,757.86 |
215 | 2037/03 | $394.98 | $488.87 | $0.00 | $137.50 | $50.00 | $1,071.35 | $104,362.88 |
216 | 2037/03 | $396.82 | $487.03 | $0.00 | $137.50 | $50.00 | $1,071.35 | $103,966.06 |
217 | 2037/04 | $398.67 | $485.17 | $0.00 | $137.50 | $50.00 | $1,071.35 | $103,567.38 |
218 | 2037/05 | $400.53 | $483.31 | $0.00 | $137.50 | $50.00 | $1,071.35 | $103,166.85 |
219 | 2037/06 | $402.40 | $481.45 | $0.00 | $137.50 | $50.00 | $1,071.35 | $102,764.45 |
220 | 2037/07 | $404.28 | $479.57 | $0.00 | $137.50 | $50.00 | $1,071.35 | $102,360.17 |
221 | 2037/08 | $406.17 | $477.68 | $0.00 | $137.50 | $50.00 | $1,071.35 | $101,954.00 |
222 | 2037/09 | $408.06 | $475.79 | $0.00 | $137.50 | $50.00 | $1,071.35 | $101,545.94 |
223 | 2037/10 | $409.97 | $473.88 | $0.00 | $137.50 | $50.00 | $1,071.35 | $101,135.97 |
224 | 2037/11 | $411.88 | $471.97 | $0.00 | $137.50 | $50.00 | $1,071.35 | $100,724.09 |
225 | 2037/12 | $413.80 | $470.05 | $0.00 | $137.50 | $50.00 | $1,071.35 | $100,310.29 |
226 | 2038/01 | $415.73 | $468.11 | $0.00 | $137.50 | $50.00 | $1,071.35 | $99,894.56 |
227 | 2038/03 | $417.67 | $466.17 | $0.00 | $137.50 | $50.00 | $1,071.35 | $99,476.88 |
228 | 2038/03 | $419.62 | $464.23 | $0.00 | $137.50 | $50.00 | $1,071.35 | $99,057.26 |
229 | 2038/04 | $421.58 | $462.27 | $0.00 | $137.50 | $50.00 | $1,071.35 | $98,635.68 |
230 | 2038/05 | $423.55 | $460.30 | $0.00 | $137.50 | $50.00 | $1,071.35 | $98,212.13 |
231 | 2038/06 | $425.52 | $458.32 | $0.00 | $137.50 | $50.00 | $1,071.35 | $97,786.61 |
232 | 2038/07 | $427.51 | $456.34 | $0.00 | $137.50 | $50.00 | $1,071.35 | $97,359.10 |
233 | 2038/08 | $429.51 | $454.34 | $0.00 | $137.50 | $50.00 | $1,071.35 | $96,929.59 |
234 | 2038/09 | $431.51 | $452.34 | $0.00 | $137.50 | $50.00 | $1,071.35 | $96,498.08 |
235 | 2038/10 | $433.52 | $450.32 | $0.00 | $137.50 | $50.00 | $1,071.35 | $96,064.56 |
236 | 2038/11 | $435.55 | $448.30 | $0.00 | $137.50 | $50.00 | $1,071.35 | $95,629.01 |
237 | 2038/12 | $437.58 | $446.27 | $0.00 | $137.50 | $50.00 | $1,071.35 | $95,191.44 |
238 | 2039/01 | $439.62 | $444.23 | $0.00 | $137.50 | $50.00 | $1,071.35 | $94,751.81 |
239 | 2039/03 | $441.67 | $442.18 | $0.00 | $137.50 | $50.00 | $1,071.35 | $94,310.14 |
240 | 2039/03 | $443.73 | $440.11 | $0.00 | $137.50 | $50.00 | $1,071.35 | $93,866.41 |
241 | 2039/04 | $431.58 | $453.69 | $0.00 | $137.50 | $50.00 | $1,072.77 | $93,434.82 |
242 | 2039/05 | $433.67 | $451.60 | $0.00 | $137.50 | $50.00 | $1,072.77 | $93,001.15 |
243 | 2039/06 | $435.77 | $449.51 | $0.00 | $137.50 | $50.00 | $1,072.77 | $92,565.39 |
244 | 2039/07 | $437.87 | $447.40 | $0.00 | $137.50 | $50.00 | $1,072.77 | $92,127.51 |
245 | 2039/08 | $439.99 | $445.28 | $0.00 | $137.50 | $50.00 | $1,072.77 | $91,687.52 |
246 | 2039/09 | $442.12 | $443.16 | $0.00 | $137.50 | $50.00 | $1,072.77 | $91,245.41 |
247 | 2039/10 | $444.25 | $441.02 | $0.00 | $137.50 | $50.00 | $1,072.77 | $90,801.16 |
248 | 2039/11 | $446.40 | $438.87 | $0.00 | $137.50 | $50.00 | $1,072.77 | $90,354.76 |
249 | 2039/12 | $448.56 | $436.71 | $0.00 | $137.50 | $50.00 | $1,072.77 | $89,906.20 |
250 | 2040/01 | $450.73 | $434.55 | $0.00 | $137.50 | $50.00 | $1,072.77 | $89,455.47 |
251 | 2040/02 | $452.90 | $432.37 | $0.00 | $137.50 | $50.00 | $1,072.77 | $89,002.57 |
252 | 2040/03 | $455.09 | $430.18 | $0.00 | $137.50 | $50.00 | $1,072.77 | $88,547.48 |
253 | 2040/04 | $457.29 | $427.98 | $0.00 | $137.50 | $50.00 | $1,072.77 | $88,090.18 |
254 | 2040/05 | $459.50 | $425.77 | $0.00 | $137.50 | $50.00 | $1,072.77 | $87,630.68 |
255 | 2040/06 | $461.72 | $423.55 | $0.00 | $137.50 | $50.00 | $1,072.77 | $87,168.96 |
256 | 2040/07 | $463.96 | $421.32 | $0.00 | $137.50 | $50.00 | $1,072.77 | $86,705.00 |
257 | 2040/08 | $466.20 | $419.07 | $0.00 | $137.50 | $50.00 | $1,072.77 | $86,238.80 |
258 | 2040/09 | $468.45 | $416.82 | $0.00 | $137.50 | $50.00 | $1,072.77 | $85,770.35 |
259 | 2040/10 | $470.72 | $414.56 | $0.00 | $137.50 | $50.00 | $1,072.77 | $85,299.64 |
260 | 2040/11 | $472.99 | $412.28 | $0.00 | $137.50 | $50.00 | $1,072.77 | $84,826.65 |
261 | 2040/12 | $475.28 | $410.00 | $0.00 | $137.50 | $50.00 | $1,072.77 | $84,351.37 |
262 | 2041/01 | $477.57 | $407.70 | $0.00 | $137.50 | $50.00 | $1,072.77 | $83,873.80 |
263 | 2041/03 | $479.88 | $405.39 | $0.00 | $137.50 | $50.00 | $1,072.77 | $83,393.91 |
264 | 2041/03 | $482.20 | $403.07 | $0.00 | $137.50 | $50.00 | $1,072.77 | $82,911.71 |
265 | 2041/04 | $484.53 | $400.74 | $0.00 | $137.50 | $50.00 | $1,072.77 | $82,427.18 |
266 | 2041/05 | $486.87 | $398.40 | $0.00 | $137.50 | $50.00 | $1,072.77 | $81,940.31 |
267 | 2041/06 | $489.23 | $396.04 | $0.00 | $137.50 | $50.00 | $1,072.77 | $81,451.08 |
268 | 2041/07 | $491.59 | $393.68 | $0.00 | $137.50 | $50.00 | $1,072.77 | $80,959.49 |
269 | 2041/08 | $493.97 | $391.30 | $0.00 | $137.50 | $50.00 | $1,072.77 | $80,465.52 |
270 | 2041/09 | $496.36 | $388.92 | $0.00 | $137.50 | $50.00 | $1,072.77 | $79,969.16 |
271 | 2041/10 | $498.75 | $386.52 | $0.00 | $137.50 | $50.00 | $1,072.77 | $79,470.41 |
272 | 2041/11 | $501.17 | $384.11 | $0.00 | $137.50 | $50.00 | $1,072.77 | $78,969.25 |
273 | 2041/12 | $503.59 | $381.68 | $0.00 | $137.50 | $50.00 | $1,072.77 | $78,465.66 |
274 | 2042/01 | $506.02 | $379.25 | $0.00 | $137.50 | $50.00 | $1,072.77 | $77,959.64 |
275 | 2042/03 | $508.47 | $376.80 | $0.00 | $137.50 | $50.00 | $1,072.77 | $77,451.17 |
276 | 2042/03 | $510.92 | $374.35 | $0.00 | $137.50 | $50.00 | $1,072.77 | $76,940.24 |
277 | 2042/04 | $513.39 | $371.88 | $0.00 | $137.50 | $50.00 | $1,072.77 | $76,426.85 |
278 | 2042/05 | $515.88 | $369.40 | $0.00 | $137.50 | $50.00 | $1,072.77 | $75,910.97 |
279 | 2042/06 | $518.37 | $366.90 | $0.00 | $137.50 | $50.00 | $1,072.77 | $75,392.61 |
280 | 2042/07 | $520.87 | $364.40 | $0.00 | $137.50 | $50.00 | $1,072.77 | $74,871.73 |
281 | 2042/08 | $523.39 | $361.88 | $0.00 | $137.50 | $50.00 | $1,072.77 | $74,348.34 |
282 | 2042/09 | $525.92 | $359.35 | $0.00 | $137.50 | $50.00 | $1,072.77 | $73,822.42 |
283 | 2042/10 | $528.46 | $356.81 | $0.00 | $137.50 | $50.00 | $1,072.77 | $73,293.95 |
284 | 2042/11 | $531.02 | $354.25 | $0.00 | $137.50 | $50.00 | $1,072.77 | $72,762.94 |
285 | 2042/12 | $533.58 | $351.69 | $0.00 | $137.50 | $50.00 | $1,072.77 | $72,229.35 |
286 | 2043/01 | $536.16 | $349.11 | $0.00 | $137.50 | $50.00 | $1,072.77 | $71,693.19 |
287 | 2043/03 | $538.76 | $346.52 | $0.00 | $137.50 | $50.00 | $1,072.77 | $71,154.43 |
288 | 2043/03 | $541.36 | $343.91 | $0.00 | $137.50 | $50.00 | $1,072.77 | $70,613.07 |
289 | 2043/04 | $543.98 | $341.30 | $0.00 | $137.50 | $50.00 | $1,072.77 | $70,069.10 |
290 | 2043/05 | $546.60 | $338.67 | $0.00 | $137.50 | $50.00 | $1,072.77 | $69,522.49 |
291 | 2043/06 | $549.25 | $336.03 | $0.00 | $137.50 | $50.00 | $1,072.77 | $68,973.25 |
292 | 2043/07 | $551.90 | $333.37 | $0.00 | $137.50 | $50.00 | $1,072.77 | $68,421.35 |
293 | 2043/08 | $554.57 | $330.70 | $0.00 | $137.50 | $50.00 | $1,072.77 | $67,866.78 |
294 | 2043/09 | $557.25 | $328.02 | $0.00 | $137.50 | $50.00 | $1,072.77 | $67,309.53 |
295 | 2043/10 | $559.94 | $325.33 | $0.00 | $137.50 | $50.00 | $1,072.77 | $66,749.58 |
296 | 2043/11 | $562.65 | $322.62 | $0.00 | $137.50 | $50.00 | $1,072.77 | $66,186.94 |
297 | 2043/12 | $565.37 | $319.90 | $0.00 | $137.50 | $50.00 | $1,072.77 | $65,621.57 |
298 | 2044/01 | $568.10 | $317.17 | $0.00 | $137.50 | $50.00 | $1,072.77 | $65,053.47 |
299 | 2044/02 | $570.85 | $314.43 | $0.00 | $137.50 | $50.00 | $1,072.77 | $64,482.62 |
300 | 2044/03 | $573.61 | $311.67 | $0.00 | $137.50 | $50.00 | $1,072.77 | $63,909.01 |
301 | 2044/04 | $564.01 | $319.55 | $0.00 | $137.50 | $50.00 | $1,071.06 | $63,345.00 |
302 | 2044/05 | $566.83 | $316.72 | $0.00 | $137.50 | $50.00 | $1,071.06 | $62,778.16 |
303 | 2044/06 | $569.67 | $313.89 | $0.00 | $137.50 | $50.00 | $1,071.06 | $62,208.49 |
304 | 2044/07 | $572.52 | $311.04 | $0.00 | $137.50 | $50.00 | $1,071.06 | $61,635.98 |
305 | 2044/08 | $575.38 | $308.18 | $0.00 | $137.50 | $50.00 | $1,071.06 | $61,060.60 |
306 | 2044/09 | $578.26 | $305.30 | $0.00 | $137.50 | $50.00 | $1,071.06 | $60,482.34 |
307 | 2044/10 | $581.15 | $302.41 | $0.00 | $137.50 | $50.00 | $1,071.06 | $59,901.19 |
308 | 2044/11 | $584.05 | $299.51 | $0.00 | $137.50 | $50.00 | $1,071.06 | $59,317.14 |
309 | 2044/12 | $586.97 | $296.59 | $0.00 | $137.50 | $50.00 | $1,071.06 | $58,730.17 |
310 | 2045/01 | $589.91 | $293.65 | $0.00 | $137.50 | $50.00 | $1,071.06 | $58,140.26 |
311 | 2045/03 | $592.86 | $290.70 | $0.00 | $137.50 | $50.00 | $1,071.06 | $57,547.40 |
312 | 2045/03 | $595.82 | $287.74 | $0.00 | $137.50 | $50.00 | $1,071.06 | $56,951.58 |
313 | 2045/04 | $598.80 | $284.76 | $0.00 | $137.50 | $50.00 | $1,071.06 | $56,352.77 |
314 | 2045/05 | $601.80 | $281.76 | $0.00 | $137.50 | $50.00 | $1,071.06 | $55,750.98 |
315 | 2045/06 | $604.80 | $278.75 | $0.00 | $137.50 | $50.00 | $1,071.06 | $55,146.17 |
316 | 2045/07 | $607.83 | $275.73 | $0.00 | $137.50 | $50.00 | $1,071.06 | $54,538.35 |
317 | 2045/08 | $610.87 | $272.69 | $0.00 | $137.50 | $50.00 | $1,071.06 | $53,927.48 |
318 | 2045/09 | $613.92 | $269.64 | $0.00 | $137.50 | $50.00 | $1,071.06 | $53,313.56 |
319 | 2045/10 | $616.99 | $266.57 | $0.00 | $137.50 | $50.00 | $1,071.06 | $52,696.56 |
320 | 2045/11 | $620.08 | $263.48 | $0.00 | $137.50 | $50.00 | $1,071.06 | $52,076.49 |
321 | 2045/12 | $623.18 | $260.38 | $0.00 | $137.50 | $50.00 | $1,071.06 | $51,453.31 |
322 | 2046/01 | $626.29 | $257.27 | $0.00 | $137.50 | $50.00 | $1,071.06 | $50,827.02 |
323 | 2046/03 | $629.42 | $254.14 | $0.00 | $137.50 | $50.00 | $1,071.06 | $50,197.59 |
324 | 2046/03 | $632.57 | $250.99 | $0.00 | $137.50 | $50.00 | $1,071.06 | $49,565.02 |
325 | 2046/04 | $635.73 | $247.83 | $0.00 | $137.50 | $50.00 | $1,071.06 | $48,929.29 |
326 | 2046/05 | $638.91 | $244.65 | $0.00 | $137.50 | $50.00 | $1,071.06 | $48,290.37 |
327 | 2046/06 | $642.11 | $241.45 | $0.00 | $137.50 | $50.00 | $1,071.06 | $47,648.27 |
328 | 2046/07 | $645.32 | $238.24 | $0.00 | $137.50 | $50.00 | $1,071.06 | $47,002.95 |
329 | 2046/08 | $648.54 | $235.01 | $0.00 | $137.50 | $50.00 | $1,071.06 | $46,354.40 |
330 | 2046/09 | $651.79 | $231.77 | $0.00 | $137.50 | $50.00 | $1,071.06 | $45,702.61 |
331 | 2046/10 | $655.05 | $228.51 | $0.00 | $137.50 | $50.00 | $1,071.06 | $45,047.57 |
332 | 2046/11 | $658.32 | $225.24 | $0.00 | $137.50 | $50.00 | $1,071.06 | $44,389.25 |
333 | 2046/12 | $661.61 | $221.95 | $0.00 | $137.50 | $50.00 | $1,071.06 | $43,727.63 |
334 | 2047/01 | $664.92 | $218.64 | $0.00 | $137.50 | $50.00 | $1,071.06 | $43,062.71 |
335 | 2047/03 | $668.25 | $215.31 | $0.00 | $137.50 | $50.00 | $1,071.06 | $42,394.47 |
336 | 2047/03 | $671.59 | $211.97 | $0.00 | $137.50 | $50.00 | $1,071.06 | $41,722.88 |
337 | 2047/04 | $674.95 | $208.61 | $0.00 | $137.50 | $50.00 | $1,071.06 | $41,047.93 |
338 | 2047/05 | $678.32 | $205.24 | $0.00 | $137.50 | $50.00 | $1,071.06 | $40,369.61 |
339 | 2047/06 | $681.71 | $201.85 | $0.00 | $137.50 | $50.00 | $1,071.06 | $39,687.90 |
340 | 2047/07 | $685.12 | $198.44 | $0.00 | $137.50 | $50.00 | $1,071.06 | $39,002.78 |
341 | 2047/08 | $688.55 | $195.01 | $0.00 | $137.50 | $50.00 | $1,071.06 | $38,314.24 |
342 | 2047/09 | $691.99 | $191.57 | $0.00 | $137.50 | $50.00 | $1,071.06 | $37,622.25 |
343 | 2047/10 | $695.45 | $188.11 | $0.00 | $137.50 | $50.00 | $1,071.06 | $36,926.80 |
344 | 2047/11 | $698.93 | $184.63 | $0.00 | $137.50 | $50.00 | $1,071.06 | $36,227.87 |
345 | 2047/12 | $702.42 | $181.14 | $0.00 | $137.50 | $50.00 | $1,071.06 | $35,525.45 |
346 | 2048/01 | $705.93 | $177.63 | $0.00 | $137.50 | $50.00 | $1,071.06 | $34,819.52 |
347 | 2048/02 | $709.46 | $174.10 | $0.00 | $137.50 | $50.00 | $1,071.06 | $34,110.06 |
348 | 2048/03 | $713.01 | $170.55 | $0.00 | $137.50 | $50.00 | $1,071.06 | $33,397.05 |
349 | 2048/04 | $716.57 | $166.99 | $0.00 | $137.50 | $50.00 | $1,071.06 | $32,680.48 |
350 | 2048/05 | $720.16 | $163.40 | $0.00 | $137.50 | $50.00 | $1,071.06 | $31,960.32 |
351 | 2048/06 | $723.76 | $159.80 | $0.00 | $137.50 | $50.00 | $1,071.06 | $31,236.56 |
352 | 2048/07 | $727.38 | $156.18 | $0.00 | $137.50 | $50.00 | $1,071.06 | $30,509.18 |
353 | 2048/08 | $731.01 | $152.55 | $0.00 | $137.50 | $50.00 | $1,071.06 | $29,778.17 |
354 | 2048/09 | $734.67 | $148.89 | $0.00 | $137.50 | $50.00 | $1,071.06 | $29,043.50 |
355 | 2048/10 | $738.34 | $145.22 | $0.00 | $137.50 | $50.00 | $1,071.06 | $28,305.16 |
356 | 2048/11 | $742.03 | $141.53 | $0.00 | $137.50 | $50.00 | $1,071.06 | $27,563.13 |
357 | 2048/12 | $745.74 | $137.82 | $0.00 | $137.50 | $50.00 | $1,071.06 | $26,817.38 |
358 | 2049/01 | $749.47 | $134.09 | $0.00 | $137.50 | $50.00 | $1,071.06 | $26,067.91 |
359 | 2049/03 | $753.22 | $130.34 | $0.00 | $137.50 | $50.00 | $1,071.06 | $25,314.69 |
360 | 2049/03 | $756.99 | $126.57 | $0.00 | $137.50 | $50.00 | $1,071.06 | $24,557.70 |
361 | 2049/04 | $732.48 | $126.88 | $0.00 | $137.50 | $50.00 | $1,046.86 | $23,825.23 |
362 | 2049/05 | $736.26 | $123.10 | $0.00 | $137.50 | $50.00 | $1,046.86 | $23,088.97 |
363 | 2049/06 | $740.06 | $119.29 | $0.00 | $137.50 | $50.00 | $1,046.86 | $22,348.90 |
364 | 2049/07 | $743.89 | $115.47 | $0.00 | $137.50 | $50.00 | $1,046.86 | $21,605.01 |
365 | 2049/08 | $747.73 | $111.63 | $0.00 | $137.50 | $50.00 | $1,046.86 | $20,857.28 |
366 | 2049/09 | $751.60 | $107.76 | $0.00 | $137.50 | $50.00 | $1,046.86 | $20,105.68 |
367 | 2049/10 | $755.48 | $103.88 | $0.00 | $137.50 | $50.00 | $1,046.86 | $19,350.21 |
368 | 2049/11 | $759.38 | $99.98 | $0.00 | $137.50 | $50.00 | $1,046.86 | $18,590.82 |
369 | 2049/12 | $763.31 | $96.05 | $0.00 | $137.50 | $50.00 | $1,046.86 | $17,827.52 |
370 | 2050/01 | $767.25 | $92.11 | $0.00 | $137.50 | $50.00 | $1,046.86 | $17,060.27 |
371 | 2050/03 | $771.21 | $88.14 | $0.00 | $137.50 | $50.00 | $1,046.86 | $16,289.06 |
372 | 2050/03 | $775.20 | $84.16 | $0.00 | $137.50 | $50.00 | $1,046.86 | $15,513.86 |
373 | 2050/04 | $779.20 | $80.15 | $0.00 | $137.50 | $50.00 | $1,046.86 | $14,734.66 |
374 | 2050/05 | $783.23 | $76.13 | $0.00 | $137.50 | $50.00 | $1,046.86 | $13,951.43 |
375 | 2050/06 | $787.28 | $72.08 | $0.00 | $137.50 | $50.00 | $1,046.86 | $13,164.15 |
376 | 2050/07 | $791.34 | $68.01 | $0.00 | $137.50 | $50.00 | $1,046.86 | $12,372.81 |
377 | 2050/08 | $795.43 | $63.93 | $0.00 | $137.50 | $50.00 | $1,046.86 | $11,577.38 |
378 | 2050/09 | $799.54 | $59.82 | $0.00 | $137.50 | $50.00 | $1,046.86 | $10,777.84 |
379 | 2050/10 | $803.67 | $55.69 | $0.00 | $137.50 | $50.00 | $1,046.86 | $9,974.16 |
380 | 2050/11 | $807.82 | $51.53 | $0.00 | $137.50 | $50.00 | $1,046.86 | $9,166.34 |
381 | 2050/12 | $812.00 | $47.36 | $0.00 | $137.50 | $50.00 | $1,046.86 | $8,354.34 |
382 | 2051/01 | $816.19 | $43.16 | $0.00 | $137.50 | $50.00 | $1,046.86 | $7,538.15 |
383 | 2051/03 | $820.41 | $38.95 | $0.00 | $137.50 | $50.00 | $1,046.86 | $6,717.74 |
384 | 2051/03 | $824.65 | $34.71 | $0.00 | $137.50 | $50.00 | $1,046.86 | $5,893.09 |
385 | 2051/04 | $828.91 | $30.45 | $0.00 | $137.50 | $50.00 | $1,046.86 | $5,064.18 |
386 | 2051/05 | $833.19 | $26.16 | $0.00 | $137.50 | $50.00 | $1,046.86 | $4,230.98 |
387 | 2051/06 | $837.50 | $21.86 | $0.00 | $137.50 | $50.00 | $1,046.86 | $3,393.49 |
388 | 2051/07 | $841.82 | $17.53 | $0.00 | $137.50 | $50.00 | $1,046.86 | $2,551.66 |
389 | 2051/08 | $846.17 | $13.18 | $0.00 | $137.50 | $50.00 | $1,046.86 | $1,705.49 |
390 | 2051/09 | $850.55 | $8.81 | $0.00 | $137.50 | $50.00 | $1,046.86 | $854.94 |
391 | 2051/10 | $854.94 | $4.42 | $0.00 | $137.50 | $50.00 | $1,046.86 | $0.00 |
Totals | $165,000.00 | $180,112.95 | $9,143.75 | $53,762.50 | $19,550.00 | $427,569.20 |
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.