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 $225,000.00 at 4.5% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$15,535.82.
Instead of closing on 2055/02, as a result of the changes in interest rate, your mortgage will close on 2057/05 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 | 2025/02 | $296.29 | $843.75 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $224,703.71 |
2 | 2025/03 | $297.40 | $842.64 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $224,406.31 |
3 | 2025/04 | $298.52 | $841.52 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $224,107.79 |
4 | 2025/05 | $299.64 | $840.40 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $223,808.15 |
5 | 2025/06 | $300.76 | $839.28 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $223,507.39 |
6 | 2025/07 | $301.89 | $838.15 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $223,205.50 |
7 | 2025/08 | $303.02 | $837.02 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $222,902.48 |
8 | 2025/09 | $304.16 | $835.88 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $222,598.32 |
9 | 2025/10 | $305.30 | $834.74 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $222,293.02 |
10 | 2025/11 | $306.44 | $833.60 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $221,986.58 |
11 | 2025/12 | $307.59 | $832.45 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $221,678.99 |
12 | 2026/01 | $308.75 | $831.30 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $221,370.24 |
13 | 2026/02 | $309.90 | $830.14 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $221,060.34 |
14 | 2026/03 | $311.07 | $828.98 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $220,749.27 |
15 | 2026/04 | $312.23 | $827.81 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $220,437.04 |
16 | 2026/05 | $313.40 | $826.64 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $220,123.64 |
17 | 2026/06 | $314.58 | $825.46 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $219,809.06 |
18 | 2026/07 | $315.76 | $824.28 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $219,493.30 |
19 | 2026/08 | $316.94 | $823.10 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $219,176.36 |
20 | 2026/09 | $318.13 | $821.91 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $218,858.23 |
21 | 2026/10 | $319.32 | $820.72 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $218,538.90 |
22 | 2026/11 | $320.52 | $819.52 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $218,218.38 |
23 | 2026/12 | $321.72 | $818.32 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $217,896.66 |
24 | 2027/01 | $322.93 | $817.11 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $217,573.73 |
25 | 2027/02 | $324.14 | $815.90 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $217,249.59 |
26 | 2027/03 | $325.36 | $814.69 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $216,924.23 |
27 | 2027/04 | $326.58 | $813.47 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $216,597.66 |
28 | 2027/05 | $327.80 | $812.24 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $216,269.86 |
29 | 2027/06 | $329.03 | $811.01 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $215,940.83 |
30 | 2027/07 | $330.26 | $809.78 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $215,610.56 |
31 | 2027/08 | $331.50 | $808.54 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $215,279.06 |
32 | 2027/09 | $332.75 | $807.30 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $214,946.31 |
33 | 2027/10 | $333.99 | $806.05 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $214,612.32 |
34 | 2027/11 | $335.25 | $804.80 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $214,277.08 |
35 | 2027/12 | $336.50 | $803.54 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $213,940.57 |
36 | 2028/01 | $337.76 | $802.28 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $213,602.81 |
37 | 2028/02 | $339.03 | $801.01 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $213,263.78 |
38 | 2028/03 | $340.30 | $799.74 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $212,923.47 |
39 | 2028/04 | $341.58 | $798.46 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $212,581.89 |
40 | 2028/05 | $342.86 | $797.18 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $212,239.03 |
41 | 2028/06 | $344.15 | $795.90 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $211,894.89 |
42 | 2028/07 | $345.44 | $794.61 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $211,549.45 |
43 | 2028/08 | $346.73 | $793.31 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $211,202.72 |
44 | 2028/09 | $348.03 | $792.01 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $210,854.69 |
45 | 2028/10 | $349.34 | $790.71 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $210,505.35 |
46 | 2028/11 | $350.65 | $789.40 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $210,154.71 |
47 | 2028/12 | $351.96 | $788.08 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $209,802.74 |
48 | 2029/01 | $353.28 | $786.76 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $209,449.46 |
49 | 2029/02 | $354.61 | $785.44 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $209,094.86 |
50 | 2029/03 | $355.94 | $784.11 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $208,738.92 |
51 | 2029/04 | $357.27 | $782.77 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $208,381.65 |
52 | 2029/05 | $358.61 | $781.43 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $208,023.04 |
53 | 2029/06 | $359.96 | $780.09 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $207,663.08 |
54 | 2029/07 | $361.31 | $778.74 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $207,301.78 |
55 | 2029/08 | $362.66 | $777.38 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $206,939.12 |
56 | 2029/09 | $364.02 | $776.02 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $206,575.10 |
57 | 2029/10 | $365.39 | $774.66 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $206,209.71 |
58 | 2029/11 | $366.76 | $773.29 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $205,842.96 |
59 | 2029/12 | $368.13 | $771.91 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $205,474.82 |
60 | 2030/01 | $369.51 | $770.53 | $0.00 | $14,296.21 | $100.00 | $15,536.25 | $205,105.31 |
61 | 2030/02 | $336.70 | $803.33 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $204,768.61 |
62 | 2030/03 | $338.02 | $802.01 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $204,430.59 |
63 | 2030/04 | $339.34 | $800.69 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $204,091.25 |
64 | 2030/05 | $340.67 | $799.36 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $203,750.57 |
65 | 2030/06 | $342.01 | $798.02 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $203,408.57 |
66 | 2030/07 | $343.35 | $796.68 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $203,065.22 |
67 | 2030/08 | $344.69 | $795.34 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $202,720.53 |
68 | 2030/09 | $346.04 | $793.99 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $202,374.48 |
69 | 2030/10 | $347.40 | $792.63 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $202,027.09 |
70 | 2030/11 | $348.76 | $791.27 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $201,678.33 |
71 | 2030/12 | $350.12 | $789.91 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $201,328.20 |
72 | 2031/01 | $351.50 | $788.54 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $200,976.71 |
73 | 2031/02 | $352.87 | $787.16 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $200,623.84 |
74 | 2031/03 | $354.25 | $785.78 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $200,269.58 |
75 | 2031/04 | $355.64 | $784.39 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $199,913.94 |
76 | 2031/05 | $357.03 | $783.00 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $199,556.91 |
77 | 2031/06 | $358.43 | $781.60 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $199,198.47 |
78 | 2031/07 | $359.84 | $780.19 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $198,838.64 |
79 | 2031/08 | $361.25 | $778.78 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $198,477.39 |
80 | 2031/09 | $362.66 | $777.37 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $198,114.73 |
81 | 2031/10 | $364.08 | $775.95 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $197,750.65 |
82 | 2031/11 | $365.51 | $774.52 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $197,385.14 |
83 | 2031/12 | $366.94 | $773.09 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $197,018.20 |
84 | 2032/01 | $368.38 | $771.65 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $196,649.82 |
85 | 2032/02 | $369.82 | $770.21 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $196,280.01 |
86 | 2032/03 | $371.27 | $768.76 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $195,908.74 |
87 | 2032/04 | $372.72 | $767.31 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $195,536.02 |
88 | 2032/05 | $374.18 | $765.85 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $195,161.84 |
89 | 2032/06 | $375.65 | $764.38 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $194,786.19 |
90 | 2032/07 | $377.12 | $762.91 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $194,409.07 |
91 | 2032/08 | $378.60 | $761.44 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $194,030.47 |
92 | 2032/09 | $380.08 | $759.95 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $193,650.40 |
93 | 2032/10 | $381.57 | $758.46 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $193,268.83 |
94 | 2032/11 | $383.06 | $756.97 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $192,885.77 |
95 | 2032/12 | $384.56 | $755.47 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $192,501.21 |
96 | 2033/01 | $386.07 | $753.96 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $192,115.14 |
97 | 2033/02 | $387.58 | $752.45 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $191,727.56 |
98 | 2033/03 | $389.10 | $750.93 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $191,338.46 |
99 | 2033/04 | $390.62 | $749.41 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $190,947.84 |
100 | 2033/05 | $392.15 | $747.88 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $190,555.69 |
101 | 2033/06 | $393.69 | $746.34 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $190,162.00 |
102 | 2033/07 | $395.23 | $744.80 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $189,766.77 |
103 | 2033/08 | $396.78 | $743.25 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $189,369.99 |
104 | 2033/09 | $398.33 | $741.70 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $188,971.66 |
105 | 2033/10 | $399.89 | $740.14 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $188,571.77 |
106 | 2033/11 | $401.46 | $738.57 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $188,170.31 |
107 | 2033/12 | $403.03 | $737.00 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $187,767.28 |
108 | 2034/01 | $404.61 | $735.42 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $187,362.67 |
109 | 2034/02 | $406.19 | $733.84 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $186,956.48 |
110 | 2034/03 | $407.78 | $732.25 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $186,548.69 |
111 | 2034/04 | $409.38 | $730.65 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $186,139.31 |
112 | 2034/05 | $410.99 | $729.05 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $185,728.33 |
113 | 2034/06 | $412.59 | $727.44 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $185,315.73 |
114 | 2034/07 | $414.21 | $725.82 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $184,901.52 |
115 | 2034/08 | $415.83 | $724.20 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $184,485.69 |
116 | 2034/09 | $417.46 | $722.57 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $184,068.22 |
117 | 2034/10 | $419.10 | $720.93 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $183,649.13 |
118 | 2034/11 | $420.74 | $719.29 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $183,228.39 |
119 | 2034/12 | $422.39 | $717.64 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $182,806.00 |
120 | 2035/01 | $424.04 | $715.99 | $0.00 | $14,296.21 | $100.00 | $15,536.24 | $182,381.96 |
121 | 2035/02 | $395.09 | $744.73 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $181,986.87 |
122 | 2035/03 | $396.71 | $743.11 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $181,590.16 |
123 | 2035/04 | $398.33 | $741.49 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $181,191.84 |
124 | 2035/05 | $399.95 | $739.87 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $180,791.89 |
125 | 2035/06 | $401.59 | $738.23 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $180,390.30 |
126 | 2035/07 | $403.22 | $736.59 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $179,987.08 |
127 | 2035/08 | $404.87 | $734.95 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $179,582.20 |
128 | 2035/09 | $406.52 | $733.29 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $179,175.68 |
129 | 2035/10 | $408.18 | $731.63 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $178,767.50 |
130 | 2035/11 | $409.85 | $729.97 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $178,357.64 |
131 | 2035/12 | $411.52 | $728.29 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $177,946.12 |
132 | 2036/01 | $413.21 | $726.61 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $177,532.91 |
133 | 2036/02 | $414.89 | $724.93 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $177,118.02 |
134 | 2036/03 | $416.59 | $723.23 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $176,701.43 |
135 | 2036/04 | $418.29 | $721.53 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $176,283.15 |
136 | 2036/05 | $420.00 | $719.82 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $175,863.15 |
137 | 2036/06 | $421.71 | $718.11 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $175,441.44 |
138 | 2036/07 | $423.43 | $716.39 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $175,018.01 |
139 | 2036/08 | $425.16 | $714.66 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $174,592.84 |
140 | 2036/09 | $426.90 | $712.92 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $174,165.95 |
141 | 2036/10 | $428.64 | $711.18 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $173,737.31 |
142 | 2036/11 | $430.39 | $709.43 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $173,306.91 |
143 | 2036/12 | $432.15 | $707.67 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $172,874.77 |
144 | 2037/01 | $433.91 | $705.91 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $172,440.85 |
145 | 2037/02 | $435.69 | $704.13 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $172,005.17 |
146 | 2037/03 | $437.46 | $702.35 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $171,567.70 |
147 | 2037/04 | $439.25 | $700.57 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $171,128.45 |
148 | 2037/05 | $441.04 | $698.77 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $170,687.41 |
149 | 2037/06 | $442.85 | $696.97 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $170,244.56 |
150 | 2037/07 | $444.65 | $695.17 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $169,799.91 |
151 | 2037/08 | $446.47 | $693.35 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $169,353.44 |
152 | 2037/09 | $448.29 | $691.53 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $168,905.15 |
153 | 2037/10 | $450.12 | $689.70 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $168,455.03 |
154 | 2037/11 | $451.96 | $687.86 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $168,003.07 |
155 | 2037/12 | $453.81 | $686.01 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $167,549.26 |
156 | 2038/01 | $455.66 | $684.16 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $167,093.60 |
157 | 2038/02 | $457.52 | $682.30 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $166,636.08 |
158 | 2038/03 | $459.39 | $680.43 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $166,176.69 |
159 | 2038/04 | $461.26 | $678.55 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $165,715.43 |
160 | 2038/05 | $463.15 | $676.67 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $165,252.28 |
161 | 2038/06 | $465.04 | $674.78 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $164,787.24 |
162 | 2038/07 | $466.94 | $672.88 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $164,320.31 |
163 | 2038/08 | $468.84 | $670.97 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $163,851.46 |
164 | 2038/09 | $470.76 | $669.06 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $163,380.70 |
165 | 2038/10 | $472.68 | $667.14 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $162,908.02 |
166 | 2038/11 | $474.61 | $665.21 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $162,433.41 |
167 | 2038/12 | $476.55 | $663.27 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $161,956.86 |
168 | 2039/01 | $478.49 | $661.32 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $161,478.37 |
169 | 2039/02 | $480.45 | $659.37 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $160,997.92 |
170 | 2039/03 | $482.41 | $657.41 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $160,515.51 |
171 | 2039/04 | $484.38 | $655.44 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $160,031.13 |
172 | 2039/05 | $486.36 | $653.46 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $159,544.77 |
173 | 2039/06 | $488.34 | $651.47 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $159,056.42 |
174 | 2039/07 | $490.34 | $649.48 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $158,566.09 |
175 | 2039/08 | $492.34 | $647.48 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $158,073.75 |
176 | 2039/09 | $494.35 | $645.47 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $157,579.40 |
177 | 2039/10 | $496.37 | $643.45 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $157,083.03 |
178 | 2039/11 | $498.40 | $641.42 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $156,584.63 |
179 | 2039/12 | $500.43 | $639.39 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $156,084.20 |
180 | 2040/01 | $502.47 | $637.34 | $0.00 | $14,296.21 | $100.00 | $15,536.03 | $155,581.72 |
181 | 2040/02 | $477.25 | $661.22 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $155,104.47 |
182 | 2040/03 | $479.28 | $659.19 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $154,625.20 |
183 | 2040/04 | $481.31 | $657.16 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $154,143.88 |
184 | 2040/05 | $483.36 | $655.11 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $153,660.52 |
185 | 2040/06 | $485.41 | $653.06 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $153,175.11 |
186 | 2040/07 | $487.48 | $650.99 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $152,687.63 |
187 | 2040/08 | $489.55 | $648.92 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $152,198.09 |
188 | 2040/09 | $491.63 | $646.84 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $151,706.46 |
189 | 2040/10 | $493.72 | $644.75 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $151,212.74 |
190 | 2040/11 | $495.82 | $642.65 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $150,716.92 |
191 | 2040/12 | $497.92 | $640.55 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $150,219.00 |
192 | 2041/01 | $500.04 | $638.43 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $149,718.96 |
193 | 2041/02 | $502.17 | $636.31 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $149,216.79 |
194 | 2041/03 | $504.30 | $634.17 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $148,712.49 |
195 | 2041/04 | $506.44 | $632.03 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $148,206.05 |
196 | 2041/05 | $508.60 | $629.88 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $147,697.45 |
197 | 2041/06 | $510.76 | $627.71 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $147,186.70 |
198 | 2041/07 | $512.93 | $625.54 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $146,673.77 |
199 | 2041/08 | $515.11 | $623.36 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $146,158.66 |
200 | 2041/09 | $517.30 | $621.17 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $145,641.37 |
201 | 2041/10 | $519.50 | $618.98 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $145,121.87 |
202 | 2041/11 | $521.70 | $616.77 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $144,600.17 |
203 | 2041/12 | $523.92 | $614.55 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $144,076.25 |
204 | 2042/01 | $526.15 | $612.32 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $143,550.10 |
205 | 2042/02 | $528.38 | $610.09 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $143,021.72 |
206 | 2042/03 | $530.63 | $607.84 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $142,491.09 |
207 | 2042/04 | $532.88 | $605.59 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $141,958.21 |
208 | 2042/05 | $535.15 | $603.32 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $141,423.06 |
209 | 2042/06 | $537.42 | $601.05 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $140,885.63 |
210 | 2042/07 | $539.71 | $598.76 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $140,345.93 |
211 | 2042/08 | $542.00 | $596.47 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $139,803.93 |
212 | 2042/09 | $544.30 | $594.17 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $139,259.62 |
213 | 2042/10 | $546.62 | $591.85 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $138,713.00 |
214 | 2042/11 | $548.94 | $589.53 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $138,164.06 |
215 | 2042/12 | $551.27 | $587.20 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $137,612.79 |
216 | 2043/01 | $553.62 | $584.85 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $137,059.17 |
217 | 2043/02 | $555.97 | $582.50 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $136,503.20 |
218 | 2043/03 | $558.33 | $580.14 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $135,944.87 |
219 | 2043/04 | $560.71 | $577.77 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $135,384.17 |
220 | 2043/05 | $563.09 | $575.38 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $134,821.08 |
221 | 2043/06 | $565.48 | $572.99 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $134,255.60 |
222 | 2043/07 | $567.88 | $570.59 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $133,687.71 |
223 | 2043/08 | $570.30 | $568.17 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $133,117.41 |
224 | 2043/09 | $572.72 | $565.75 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $132,544.69 |
225 | 2043/10 | $575.16 | $563.31 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $131,969.54 |
226 | 2043/11 | $577.60 | $560.87 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $131,391.94 |
227 | 2043/12 | $580.06 | $558.42 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $130,811.88 |
228 | 2044/01 | $582.52 | $555.95 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $130,229.36 |
229 | 2044/02 | $585.00 | $553.47 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $129,644.36 |
230 | 2044/03 | $587.48 | $550.99 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $129,056.88 |
231 | 2044/04 | $589.98 | $548.49 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $128,466.90 |
232 | 2044/05 | $592.49 | $545.98 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $127,874.42 |
233 | 2044/06 | $595.00 | $543.47 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $127,279.41 |
234 | 2044/07 | $597.53 | $540.94 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $126,681.88 |
235 | 2044/08 | $600.07 | $538.40 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $126,081.81 |
236 | 2044/09 | $602.62 | $535.85 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $125,479.18 |
237 | 2044/10 | $605.18 | $533.29 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $124,874.00 |
238 | 2044/11 | $607.76 | $530.71 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $124,266.24 |
239 | 2044/12 | $610.34 | $528.13 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $123,655.90 |
240 | 2045/01 | $612.93 | $525.54 | $0.00 | $14,296.21 | $100.00 | $15,534.68 | $123,042.97 |
241 | 2045/02 | $596.29 | $543.44 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $122,446.68 |
242 | 2045/03 | $598.92 | $540.81 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $121,847.76 |
243 | 2045/04 | $601.57 | $538.16 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $121,246.19 |
244 | 2045/05 | $604.22 | $535.50 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $120,641.97 |
245 | 2045/06 | $606.89 | $532.84 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $120,035.07 |
246 | 2045/07 | $609.57 | $530.15 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $119,425.50 |
247 | 2045/08 | $612.27 | $527.46 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $118,813.23 |
248 | 2045/09 | $614.97 | $524.76 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $118,198.26 |
249 | 2045/10 | $617.69 | $522.04 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $117,580.58 |
250 | 2045/11 | $620.41 | $519.31 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $116,960.16 |
251 | 2045/12 | $623.15 | $516.57 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $116,337.01 |
252 | 2046/01 | $625.91 | $513.82 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $115,711.10 |
253 | 2046/02 | $628.67 | $511.06 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $115,082.43 |
254 | 2046/03 | $631.45 | $508.28 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $114,450.98 |
255 | 2046/04 | $634.24 | $505.49 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $113,816.75 |
256 | 2046/05 | $637.04 | $502.69 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $113,179.71 |
257 | 2046/06 | $639.85 | $499.88 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $112,539.86 |
258 | 2046/07 | $642.68 | $497.05 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $111,897.18 |
259 | 2046/08 | $645.52 | $494.21 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $111,251.66 |
260 | 2046/09 | $648.37 | $491.36 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $110,603.30 |
261 | 2046/10 | $651.23 | $488.50 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $109,952.07 |
262 | 2046/11 | $654.11 | $485.62 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $109,297.96 |
263 | 2046/12 | $657.00 | $482.73 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $108,640.96 |
264 | 2047/01 | $659.90 | $479.83 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $107,981.07 |
265 | 2047/02 | $662.81 | $476.92 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $107,318.26 |
266 | 2047/03 | $665.74 | $473.99 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $106,652.52 |
267 | 2047/04 | $668.68 | $471.05 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $105,983.84 |
268 | 2047/05 | $671.63 | $468.10 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $105,312.20 |
269 | 2047/06 | $674.60 | $465.13 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $104,637.60 |
270 | 2047/07 | $677.58 | $462.15 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $103,960.02 |
271 | 2047/08 | $680.57 | $459.16 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $103,279.45 |
272 | 2047/09 | $683.58 | $456.15 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $102,595.88 |
273 | 2047/10 | $686.60 | $453.13 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $101,909.28 |
274 | 2047/11 | $689.63 | $450.10 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $101,219.65 |
275 | 2047/12 | $692.67 | $447.05 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $100,526.97 |
276 | 2048/01 | $695.73 | $443.99 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $99,831.24 |
277 | 2048/02 | $698.81 | $440.92 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $99,132.43 |
278 | 2048/03 | $701.89 | $437.83 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $98,430.54 |
279 | 2048/04 | $704.99 | $434.73 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $97,725.55 |
280 | 2048/05 | $708.11 | $431.62 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $97,017.44 |
281 | 2048/06 | $711.23 | $428.49 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $96,306.20 |
282 | 2048/07 | $714.38 | $425.35 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $95,591.83 |
283 | 2048/08 | $717.53 | $422.20 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $94,874.30 |
284 | 2048/09 | $720.70 | $419.03 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $94,153.60 |
285 | 2048/10 | $723.88 | $415.85 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $93,429.71 |
286 | 2048/11 | $727.08 | $412.65 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $92,702.63 |
287 | 2048/12 | $730.29 | $409.44 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $91,972.34 |
288 | 2049/01 | $733.52 | $406.21 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $91,238.82 |
289 | 2049/02 | $736.76 | $402.97 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $90,502.07 |
290 | 2049/03 | $740.01 | $399.72 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $89,762.06 |
291 | 2049/04 | $743.28 | $396.45 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $89,018.78 |
292 | 2049/05 | $746.56 | $393.17 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $88,272.21 |
293 | 2049/06 | $749.86 | $389.87 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $87,522.36 |
294 | 2049/07 | $753.17 | $386.56 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $86,769.18 |
295 | 2049/08 | $756.50 | $383.23 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $86,012.69 |
296 | 2049/09 | $759.84 | $379.89 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $85,252.85 |
297 | 2049/10 | $763.19 | $376.53 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $84,489.65 |
298 | 2049/11 | $766.57 | $373.16 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $83,723.09 |
299 | 2049/12 | $769.95 | $369.78 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $82,953.13 |
300 | 2050/01 | $773.35 | $366.38 | $0.00 | $14,296.21 | $100.00 | $15,535.94 | $82,179.78 |
301 | 2050/02 | $760.27 | $376.66 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $81,419.51 |
302 | 2050/03 | $763.75 | $373.17 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $80,655.76 |
303 | 2050/04 | $767.25 | $369.67 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $79,888.51 |
304 | 2050/05 | $770.77 | $366.16 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $79,117.74 |
305 | 2050/06 | $774.30 | $362.62 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $78,343.44 |
306 | 2050/07 | $777.85 | $359.07 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $77,565.59 |
307 | 2050/08 | $781.42 | $355.51 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $76,784.17 |
308 | 2050/09 | $785.00 | $351.93 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $75,999.17 |
309 | 2050/10 | $788.60 | $348.33 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $75,210.58 |
310 | 2050/11 | $792.21 | $344.72 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $74,418.37 |
311 | 2050/12 | $795.84 | $341.08 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $73,622.52 |
312 | 2051/01 | $799.49 | $337.44 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $72,823.04 |
313 | 2051/02 | $803.15 | $333.77 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $72,019.88 |
314 | 2051/03 | $806.83 | $330.09 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $71,213.05 |
315 | 2051/04 | $810.53 | $326.39 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $70,402.52 |
316 | 2051/05 | $814.25 | $322.68 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $69,588.27 |
317 | 2051/06 | $817.98 | $318.95 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $68,770.29 |
318 | 2051/07 | $821.73 | $315.20 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $67,948.56 |
319 | 2051/08 | $825.49 | $311.43 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $67,123.07 |
320 | 2051/09 | $829.28 | $307.65 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $66,293.79 |
321 | 2051/10 | $833.08 | $303.85 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $65,460.71 |
322 | 2051/11 | $836.90 | $300.03 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $64,623.81 |
323 | 2051/12 | $840.73 | $296.19 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $63,783.08 |
324 | 2052/01 | $844.59 | $292.34 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $62,938.50 |
325 | 2052/02 | $848.46 | $288.47 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $62,090.04 |
326 | 2052/03 | $852.35 | $284.58 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $61,237.69 |
327 | 2052/04 | $856.25 | $280.67 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $60,381.44 |
328 | 2052/05 | $860.18 | $276.75 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $59,521.26 |
329 | 2052/06 | $864.12 | $272.81 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $58,657.14 |
330 | 2052/07 | $868.08 | $268.85 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $57,789.06 |
331 | 2052/08 | $872.06 | $264.87 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $56,917.00 |
332 | 2052/09 | $876.06 | $260.87 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $56,040.95 |
333 | 2052/10 | $880.07 | $256.85 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $55,160.88 |
334 | 2052/11 | $884.10 | $252.82 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $54,276.77 |
335 | 2052/12 | $888.16 | $248.77 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $53,388.62 |
336 | 2053/01 | $892.23 | $244.70 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $52,496.39 |
337 | 2053/02 | $896.32 | $240.61 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $51,600.07 |
338 | 2053/03 | $900.42 | $236.50 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $50,699.65 |
339 | 2053/04 | $904.55 | $232.37 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $49,795.10 |
340 | 2053/05 | $908.70 | $228.23 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $48,886.40 |
341 | 2053/06 | $912.86 | $224.06 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $47,973.53 |
342 | 2053/07 | $917.05 | $219.88 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $47,056.49 |
343 | 2053/08 | $921.25 | $215.68 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $46,135.24 |
344 | 2053/09 | $925.47 | $211.45 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $45,209.77 |
345 | 2053/10 | $929.71 | $207.21 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $44,280.05 |
346 | 2053/11 | $933.98 | $202.95 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $43,346.08 |
347 | 2053/12 | $938.26 | $198.67 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $42,407.82 |
348 | 2054/01 | $942.56 | $194.37 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $41,465.27 |
349 | 2054/02 | $946.88 | $190.05 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $40,518.39 |
350 | 2054/03 | $951.22 | $185.71 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $39,567.17 |
351 | 2054/04 | $955.58 | $181.35 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $38,611.60 |
352 | 2054/05 | $959.96 | $176.97 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $37,651.64 |
353 | 2054/06 | $964.36 | $172.57 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $36,687.29 |
354 | 2054/07 | $968.78 | $168.15 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $35,718.51 |
355 | 2054/08 | $973.22 | $163.71 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $34,745.30 |
356 | 2054/09 | $977.68 | $159.25 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $33,767.62 |
357 | 2054/10 | $982.16 | $154.77 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $32,785.46 |
358 | 2054/11 | $986.66 | $150.27 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $31,798.80 |
359 | 2054/12 | $991.18 | $145.74 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $30,807.62 |
360 | 2055/01 | $995.72 | $141.20 | $0.00 | $14,296.21 | $100.00 | $15,533.14 | $29,811.90 |
361 | 2055/02 | $998.00 | $141.61 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $28,813.90 |
362 | 2055/03 | $1,002.74 | $136.87 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $27,811.16 |
363 | 2055/04 | $1,007.50 | $132.10 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $26,803.66 |
364 | 2055/05 | $1,012.29 | $127.32 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $25,791.37 |
365 | 2055/06 | $1,017.10 | $122.51 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $24,774.27 |
366 | 2055/07 | $1,021.93 | $117.68 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $23,752.34 |
367 | 2055/08 | $1,026.78 | $112.82 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $22,725.56 |
368 | 2055/09 | $1,031.66 | $107.95 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $21,693.90 |
369 | 2055/10 | $1,036.56 | $103.05 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $20,657.34 |
370 | 2055/11 | $1,041.48 | $98.12 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $19,615.86 |
371 | 2055/12 | $1,046.43 | $93.18 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $18,569.43 |
372 | 2056/01 | $1,051.40 | $88.20 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $17,518.03 |
373 | 2056/02 | $1,056.40 | $83.21 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $16,461.63 |
374 | 2056/03 | $1,061.41 | $78.19 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $15,400.22 |
375 | 2056/04 | $1,066.45 | $73.15 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $14,333.76 |
376 | 2056/05 | $1,071.52 | $68.09 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $13,262.24 |
377 | 2056/06 | $1,076.61 | $63.00 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $12,185.63 |
378 | 2056/07 | $1,081.72 | $57.88 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $11,103.91 |
379 | 2056/08 | $1,086.86 | $52.74 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $10,017.05 |
380 | 2056/09 | $1,092.03 | $47.58 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $8,925.02 |
381 | 2056/10 | $1,097.21 | $42.39 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $7,827.81 |
382 | 2056/11 | $1,102.42 | $37.18 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $6,725.38 |
383 | 2056/12 | $1,107.66 | $31.95 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $5,617.72 |
384 | 2057/01 | $1,112.92 | $26.68 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $4,504.80 |
385 | 2057/02 | $1,118.21 | $21.40 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $3,386.59 |
386 | 2057/03 | $1,123.52 | $16.09 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $2,263.07 |
387 | 2057/04 | $1,128.86 | $10.75 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $1,134.22 |
388 | 2057/05 | $1,134.22 | $5.39 | $0.00 | $14,296.21 | $100.00 | $15,535.82 | $0.00 |
Totals | $225,000.00 | $217,009.93 | $0.00 | $5,546,930.45 | $38,800.00 | $6,027,740.38 |
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.