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 $169,750.00 at 4.38% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$1,043.00.
Instead of closing on 2049/05, as a result of the changes in interest rate, your mortgage will close on 2051/08 where you will make a total of 388 payments instead of 360 payments as per the initial amortization term. Consult with a Mortgage Specialist
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2019/05 | $228.45 | $619.59 | $70.73 | $145.83 | $50.00 | $1,114.60 | $169,521.55 |
2 | 2019/06 | $229.28 | $618.75 | $70.73 | $145.83 | $50.00 | $1,114.60 | $169,292.27 |
3 | 2019/07 | $230.12 | $617.92 | $70.73 | $145.83 | $50.00 | $1,114.60 | $169,062.15 |
4 | 2019/08 | $230.96 | $617.08 | $70.73 | $145.83 | $50.00 | $1,114.60 | $168,831.19 |
5 | 2019/09 | $231.80 | $616.23 | $70.73 | $145.83 | $50.00 | $1,114.60 | $168,599.38 |
6 | 2019/10 | $232.65 | $615.39 | $70.73 | $145.83 | $50.00 | $1,114.60 | $168,366.73 |
7 | 2019/11 | $233.50 | $614.54 | $70.73 | $145.83 | $50.00 | $1,114.60 | $168,133.23 |
8 | 2019/12 | $234.35 | $613.69 | $70.73 | $145.83 | $50.00 | $1,114.60 | $167,898.88 |
9 | 2020/01 | $235.21 | $612.83 | $70.73 | $145.83 | $50.00 | $1,114.60 | $167,663.68 |
10 | 2020/02 | $236.06 | $611.97 | $70.73 | $145.83 | $50.00 | $1,114.60 | $167,427.61 |
11 | 2020/03 | $236.93 | $611.11 | $70.73 | $145.83 | $50.00 | $1,114.60 | $167,190.68 |
12 | 2020/04 | $237.79 | $610.25 | $70.73 | $145.83 | $50.00 | $1,114.60 | $166,952.89 |
13 | 2020/05 | $238.66 | $609.38 | $70.73 | $145.83 | $50.00 | $1,114.60 | $166,714.23 |
14 | 2020/06 | $239.53 | $608.51 | $70.73 | $145.83 | $50.00 | $1,114.60 | $166,474.70 |
15 | 2020/07 | $240.40 | $607.63 | $70.73 | $145.83 | $50.00 | $1,114.60 | $166,234.30 |
16 | 2020/08 | $241.28 | $606.76 | $70.73 | $145.83 | $50.00 | $1,114.60 | $165,993.02 |
17 | 2020/09 | $242.16 | $605.87 | $70.73 | $145.83 | $50.00 | $1,114.60 | $165,750.85 |
18 | 2020/10 | $243.05 | $604.99 | $70.73 | $145.83 | $50.00 | $1,114.60 | $165,507.81 |
19 | 2020/11 | $243.93 | $604.10 | $70.73 | $145.83 | $50.00 | $1,114.60 | $165,263.87 |
20 | 2020/12 | $244.82 | $603.21 | $70.73 | $145.83 | $50.00 | $1,114.60 | $165,019.05 |
21 | 2021/01 | $245.72 | $602.32 | $70.73 | $145.83 | $50.00 | $1,114.60 | $164,773.33 |
22 | 2021/02 | $246.61 | $601.42 | $70.73 | $145.83 | $50.00 | $1,114.60 | $164,526.72 |
23 | 2021/03 | $247.51 | $600.52 | $70.73 | $145.83 | $50.00 | $1,114.60 | $164,279.20 |
24 | 2021/04 | $248.42 | $599.62 | $70.73 | $145.83 | $50.00 | $1,114.60 | $164,030.78 |
25 | 2021/05 | $249.33 | $598.71 | $70.73 | $145.83 | $50.00 | $1,114.60 | $163,781.46 |
26 | 2021/06 | $250.24 | $597.80 | $70.73 | $145.83 | $50.00 | $1,114.60 | $163,531.22 |
27 | 2021/07 | $251.15 | $596.89 | $70.73 | $145.83 | $50.00 | $1,114.60 | $163,280.07 |
28 | 2021/08 | $252.07 | $595.97 | $70.73 | $145.83 | $50.00 | $1,114.60 | $163,028.01 |
29 | 2021/09 | $252.99 | $595.05 | $70.73 | $145.83 | $50.00 | $1,114.60 | $162,775.02 |
30 | 2021/10 | $253.91 | $594.13 | $70.73 | $145.83 | $50.00 | $1,114.60 | $162,521.11 |
31 | 2021/11 | $254.84 | $593.20 | $70.73 | $145.83 | $50.00 | $1,114.60 | $162,266.28 |
32 | 2021/12 | $255.77 | $592.27 | $70.73 | $145.83 | $50.00 | $1,114.60 | $162,010.51 |
33 | 2022/01 | $256.70 | $591.34 | $70.73 | $145.83 | $50.00 | $1,114.60 | $161,753.81 |
34 | 2022/02 | $257.64 | $590.40 | $70.73 | $145.83 | $50.00 | $1,114.60 | $161,496.18 |
35 | 2022/03 | $258.58 | $589.46 | $70.73 | $145.83 | $50.00 | $1,114.60 | $161,237.60 |
36 | 2022/04 | $259.52 | $588.52 | $70.73 | $145.83 | $50.00 | $1,114.60 | $160,978.08 |
37 | 2022/05 | $260.47 | $587.57 | $70.73 | $145.83 | $50.00 | $1,114.60 | $160,717.61 |
38 | 2022/06 | $261.42 | $586.62 | $70.73 | $145.83 | $50.00 | $1,114.60 | $160,456.20 |
39 | 2022/07 | $262.37 | $585.67 | $70.73 | $145.83 | $50.00 | $1,114.60 | $160,193.82 |
40 | 2022/08 | $263.33 | $584.71 | $70.73 | $145.83 | $50.00 | $1,114.60 | $159,930.49 |
41 | 2022/09 | $264.29 | $583.75 | $70.73 | $145.83 | $50.00 | $1,114.60 | $159,666.20 |
42 | 2022/10 | $265.26 | $582.78 | $70.73 | $145.83 | $50.00 | $1,114.60 | $159,400.95 |
43 | 2022/11 | $266.22 | $581.81 | $70.73 | $145.83 | $50.00 | $1,114.60 | $159,134.72 |
44 | 2022/12 | $267.20 | $580.84 | $70.73 | $145.83 | $50.00 | $1,114.60 | $158,867.53 |
45 | 2023/01 | $268.17 | $579.87 | $70.73 | $145.83 | $50.00 | $1,114.60 | $158,599.36 |
46 | 2023/02 | $269.15 | $578.89 | $70.73 | $145.83 | $50.00 | $1,114.60 | $158,330.21 |
47 | 2023/03 | $270.13 | $577.91 | $70.73 | $145.83 | $50.00 | $1,114.60 | $158,060.07 |
48 | 2023/04 | $271.12 | $576.92 | $70.73 | $145.83 | $50.00 | $1,114.60 | $157,788.96 |
49 | 2023/05 | $272.11 | $575.93 | $70.73 | $145.83 | $50.00 | $1,114.60 | $157,516.85 |
50 | 2023/06 | $273.10 | $574.94 | $70.73 | $145.83 | $50.00 | $1,114.60 | $157,243.75 |
51 | 2023/07 | $274.10 | $573.94 | $70.73 | $145.83 | $50.00 | $1,114.60 | $156,969.65 |
52 | 2023/08 | $275.10 | $572.94 | $70.73 | $145.83 | $50.00 | $1,114.60 | $156,694.55 |
53 | 2023/09 | $276.10 | $571.94 | $70.73 | $145.83 | $50.00 | $1,114.60 | $156,418.45 |
54 | 2023/10 | $277.11 | $570.93 | $70.73 | $145.83 | $50.00 | $1,114.60 | $156,141.34 |
55 | 2023/11 | $278.12 | $569.92 | $70.73 | $145.83 | $50.00 | $1,114.60 | $155,863.22 |
56 | 2023/12 | $279.14 | $568.90 | $70.73 | $145.83 | $50.00 | $1,114.60 | $155,584.08 |
57 | 2024/01 | $280.16 | $567.88 | $70.73 | $145.83 | $50.00 | $1,114.60 | $155,303.93 |
58 | 2024/02 | $281.18 | $566.86 | $70.73 | $145.83 | $50.00 | $1,114.60 | $155,022.75 |
59 | 2024/03 | $282.20 | $565.83 | $70.73 | $145.83 | $50.00 | $1,114.60 | $154,740.54 |
60 | 2024/04 | $283.23 | $564.80 | $70.73 | $145.83 | $50.00 | $1,114.60 | $154,457.31 |
61 | 2024/05 | $258.30 | $589.51 | $70.73 | $145.83 | $50.00 | $1,114.38 | $154,199.01 |
62 | 2024/06 | $259.29 | $588.53 | $70.73 | $145.83 | $50.00 | $1,114.38 | $153,939.72 |
63 | 2024/07 | $260.28 | $587.54 | $70.73 | $145.83 | $50.00 | $1,114.38 | $153,679.44 |
64 | 2024/08 | $261.27 | $586.54 | $70.73 | $145.83 | $50.00 | $1,114.38 | $153,418.17 |
65 | 2024/09 | $262.27 | $585.55 | $70.73 | $145.83 | $50.00 | $1,114.38 | $153,155.91 |
66 | 2024/10 | $263.27 | $584.55 | $70.73 | $145.83 | $50.00 | $1,114.38 | $152,892.64 |
67 | 2024/11 | $264.27 | $583.54 | $70.73 | $145.83 | $50.00 | $1,114.38 | $152,628.36 |
68 | 2024/12 | $265.28 | $582.53 | $70.73 | $145.83 | $50.00 | $1,114.38 | $152,363.08 |
69 | 2025/01 | $266.29 | $581.52 | $70.73 | $145.83 | $50.00 | $1,114.38 | $152,096.79 |
70 | 2025/02 | $267.31 | $580.50 | $70.73 | $145.83 | $50.00 | $1,114.38 | $151,829.48 |
71 | 2025/03 | $268.33 | $579.48 | $70.73 | $145.83 | $50.00 | $1,114.38 | $151,561.15 |
72 | 2025/04 | $269.36 | $578.46 | $70.73 | $145.83 | $50.00 | $1,114.38 | $151,291.79 |
73 | 2025/05 | $270.38 | $577.43 | $70.73 | $145.83 | $50.00 | $1,114.38 | $151,021.41 |
74 | 2025/06 | $271.42 | $576.40 | $70.73 | $145.83 | $50.00 | $1,114.38 | $150,749.99 |
75 | 2025/07 | $272.45 | $575.36 | $70.73 | $145.83 | $50.00 | $1,114.38 | $150,477.54 |
76 | 2025/08 | $273.49 | $574.32 | $70.73 | $145.83 | $50.00 | $1,114.38 | $150,204.05 |
77 | 2025/09 | $274.53 | $573.28 | $70.73 | $145.83 | $50.00 | $1,114.38 | $149,929.52 |
78 | 2025/10 | $275.58 | $572.23 | $70.73 | $145.83 | $50.00 | $1,114.38 | $149,653.93 |
79 | 2025/11 | $276.63 | $571.18 | $70.73 | $145.83 | $50.00 | $1,114.38 | $149,377.30 |
80 | 2025/12 | $277.69 | $570.12 | $70.73 | $145.83 | $50.00 | $1,114.38 | $149,099.61 |
81 | 2026/01 | $278.75 | $569.06 | $70.73 | $145.83 | $50.00 | $1,114.38 | $148,820.86 |
82 | 2026/02 | $279.81 | $568.00 | $70.73 | $145.83 | $50.00 | $1,114.38 | $148,541.04 |
83 | 2026/03 | $280.88 | $566.93 | $70.73 | $145.83 | $50.00 | $1,114.38 | $148,260.16 |
84 | 2026/04 | $281.95 | $565.86 | $70.73 | $145.83 | $50.00 | $1,114.38 | $147,978.21 |
85 | 2026/05 | $283.03 | $564.78 | $70.73 | $145.83 | $50.00 | $1,114.38 | $147,695.18 |
86 | 2026/06 | $284.11 | $563.70 | $70.73 | $145.83 | $50.00 | $1,114.38 | $147,411.07 |
87 | 2026/07 | $285.19 | $562.62 | $70.73 | $145.83 | $50.00 | $1,114.38 | $147,125.87 |
88 | 2026/08 | $286.28 | $561.53 | $70.73 | $145.83 | $50.00 | $1,114.38 | $146,839.59 |
89 | 2026/09 | $287.38 | $560.44 | $70.73 | $145.83 | $50.00 | $1,114.38 | $146,552.21 |
90 | 2026/10 | $288.47 | $559.34 | $70.73 | $145.83 | $50.00 | $1,114.38 | $146,263.74 |
91 | 2026/11 | $289.57 | $558.24 | $70.73 | $145.83 | $50.00 | $1,114.38 | $145,974.17 |
92 | 2026/12 | $290.68 | $557.13 | $70.73 | $145.83 | $50.00 | $1,114.38 | $145,683.49 |
93 | 2027/01 | $291.79 | $556.03 | $70.73 | $145.83 | $50.00 | $1,114.38 | $145,391.70 |
94 | 2027/02 | $292.90 | $554.91 | $70.73 | $145.83 | $50.00 | $1,114.38 | $145,098.80 |
95 | 2027/03 | $294.02 | $553.79 | $70.73 | $145.83 | $50.00 | $1,114.38 | $144,804.78 |
96 | 2027/04 | $295.14 | $552.67 | $70.73 | $145.83 | $50.00 | $1,114.38 | $144,509.64 |
97 | 2027/05 | $296.27 | $551.55 | $70.73 | $145.83 | $50.00 | $1,114.38 | $144,213.37 |
98 | 2027/06 | $297.40 | $550.41 | $70.73 | $145.83 | $50.00 | $1,114.38 | $143,915.97 |
99 | 2027/07 | $298.53 | $549.28 | $70.73 | $145.83 | $50.00 | $1,114.38 | $143,617.44 |
100 | 2027/08 | $299.67 | $548.14 | $70.73 | $145.83 | $50.00 | $1,114.38 | $143,317.76 |
101 | 2027/09 | $300.82 | $547.00 | $70.73 | $145.83 | $50.00 | $1,114.38 | $143,016.94 |
102 | 2027/10 | $301.97 | $545.85 | $70.73 | $145.83 | $50.00 | $1,114.38 | $142,714.98 |
103 | 2027/11 | $303.12 | $544.70 | $70.73 | $145.83 | $50.00 | $1,114.38 | $142,411.86 |
104 | 2027/12 | $304.27 | $543.54 | $70.73 | $145.83 | $50.00 | $1,114.38 | $142,107.59 |
105 | 2028/01 | $305.44 | $542.38 | $70.73 | $145.83 | $50.00 | $1,114.38 | $141,802.15 |
106 | 2028/02 | $306.60 | $541.21 | $70.73 | $145.83 | $50.00 | $1,114.38 | $141,495.55 |
107 | 2028/03 | $307.77 | $540.04 | $70.73 | $145.83 | $50.00 | $1,114.38 | $141,187.78 |
108 | 2028/04 | $308.95 | $538.87 | $70.73 | $145.83 | $50.00 | $1,114.38 | $140,878.83 |
109 | 2028/05 | $310.13 | $537.69 | $70.73 | $145.83 | $50.00 | $1,114.38 | $140,568.70 |
110 | 2028/06 | $311.31 | $536.50 | $70.73 | $145.83 | $50.00 | $1,114.38 | $140,257.39 |
111 | 2028/07 | $312.50 | $535.32 | $0.00 | $145.83 | $50.00 | $1,043.65 | $139,944.90 |
112 | 2028/08 | $313.69 | $534.12 | $0.00 | $145.83 | $50.00 | $1,043.65 | $139,631.21 |
113 | 2028/09 | $314.89 | $532.93 | $0.00 | $145.83 | $50.00 | $1,043.65 | $139,316.32 |
114 | 2028/10 | $316.09 | $531.72 | $0.00 | $145.83 | $50.00 | $1,043.65 | $139,000.23 |
115 | 2028/11 | $317.30 | $530.52 | $0.00 | $145.83 | $50.00 | $1,043.65 | $138,682.93 |
116 | 2028/12 | $318.51 | $529.31 | $0.00 | $145.83 | $50.00 | $1,043.65 | $138,364.42 |
117 | 2029/01 | $319.72 | $528.09 | $0.00 | $145.83 | $50.00 | $1,043.65 | $138,044.70 |
118 | 2029/02 | $320.94 | $526.87 | $0.00 | $145.83 | $50.00 | $1,043.65 | $137,723.76 |
119 | 2029/03 | $322.17 | $525.65 | $0.00 | $145.83 | $50.00 | $1,043.65 | $137,401.59 |
120 | 2029/04 | $323.40 | $524.42 | $0.00 | $145.83 | $50.00 | $1,043.65 | $137,078.19 |
121 | 2029/05 | $301.47 | $546.03 | $0.00 | $145.83 | $50.00 | $1,043.34 | $136,776.72 |
122 | 2029/06 | $302.67 | $544.83 | $0.00 | $145.83 | $50.00 | $1,043.34 | $136,474.04 |
123 | 2029/07 | $303.88 | $543.62 | $0.00 | $145.83 | $50.00 | $1,043.34 | $136,170.16 |
124 | 2029/08 | $305.09 | $542.41 | $0.00 | $145.83 | $50.00 | $1,043.34 | $135,865.07 |
125 | 2029/09 | $306.31 | $541.20 | $0.00 | $145.83 | $50.00 | $1,043.34 | $135,558.77 |
126 | 2029/10 | $307.53 | $539.98 | $0.00 | $145.83 | $50.00 | $1,043.34 | $135,251.24 |
127 | 2029/11 | $308.75 | $538.75 | $0.00 | $145.83 | $50.00 | $1,043.34 | $134,942.49 |
128 | 2029/12 | $309.98 | $537.52 | $0.00 | $145.83 | $50.00 | $1,043.34 | $134,632.51 |
129 | 2030/01 | $311.22 | $536.29 | $0.00 | $145.83 | $50.00 | $1,043.34 | $134,321.29 |
130 | 2030/02 | $312.46 | $535.05 | $0.00 | $145.83 | $50.00 | $1,043.34 | $134,008.84 |
131 | 2030/03 | $313.70 | $533.80 | $0.00 | $145.83 | $50.00 | $1,043.34 | $133,695.14 |
132 | 2030/04 | $314.95 | $532.55 | $0.00 | $145.83 | $50.00 | $1,043.34 | $133,380.19 |
133 | 2030/05 | $316.20 | $531.30 | $0.00 | $145.83 | $50.00 | $1,043.34 | $133,063.98 |
134 | 2030/06 | $317.46 | $530.04 | $0.00 | $145.83 | $50.00 | $1,043.34 | $132,746.52 |
135 | 2030/07 | $318.73 | $528.77 | $0.00 | $145.83 | $50.00 | $1,043.34 | $132,427.79 |
136 | 2030/08 | $320.00 | $527.50 | $0.00 | $145.83 | $50.00 | $1,043.34 | $132,107.79 |
137 | 2030/09 | $321.27 | $526.23 | $0.00 | $145.83 | $50.00 | $1,043.34 | $131,786.52 |
138 | 2030/10 | $322.55 | $524.95 | $0.00 | $145.83 | $50.00 | $1,043.34 | $131,463.96 |
139 | 2030/11 | $323.84 | $523.66 | $0.00 | $145.83 | $50.00 | $1,043.34 | $131,140.13 |
140 | 2030/12 | $325.13 | $522.37 | $0.00 | $145.83 | $50.00 | $1,043.34 | $130,815.00 |
141 | 2031/01 | $326.42 | $521.08 | $0.00 | $145.83 | $50.00 | $1,043.34 | $130,488.58 |
142 | 2031/02 | $327.72 | $519.78 | $0.00 | $145.83 | $50.00 | $1,043.34 | $130,160.85 |
143 | 2031/03 | $329.03 | $518.47 | $0.00 | $145.83 | $50.00 | $1,043.34 | $129,831.83 |
144 | 2031/04 | $330.34 | $517.16 | $0.00 | $145.83 | $50.00 | $1,043.34 | $129,501.49 |
145 | 2031/05 | $331.65 | $515.85 | $0.00 | $145.83 | $50.00 | $1,043.34 | $129,169.83 |
146 | 2031/06 | $332.98 | $514.53 | $0.00 | $145.83 | $50.00 | $1,043.34 | $128,836.86 |
147 | 2031/07 | $334.30 | $513.20 | $0.00 | $145.83 | $50.00 | $1,043.34 | $128,502.56 |
148 | 2031/08 | $335.63 | $511.87 | $0.00 | $145.83 | $50.00 | $1,043.34 | $128,166.92 |
149 | 2031/09 | $336.97 | $510.53 | $0.00 | $145.83 | $50.00 | $1,043.34 | $127,829.95 |
150 | 2031/10 | $338.31 | $509.19 | $0.00 | $145.83 | $50.00 | $1,043.34 | $127,491.64 |
151 | 2031/11 | $339.66 | $507.84 | $0.00 | $145.83 | $50.00 | $1,043.34 | $127,151.98 |
152 | 2031/12 | $341.01 | $506.49 | $0.00 | $145.83 | $50.00 | $1,043.34 | $126,810.96 |
153 | 2032/01 | $342.37 | $505.13 | $0.00 | $145.83 | $50.00 | $1,043.34 | $126,468.59 |
154 | 2032/02 | $343.74 | $503.77 | $0.00 | $145.83 | $50.00 | $1,043.34 | $126,124.86 |
155 | 2032/03 | $345.10 | $502.40 | $0.00 | $145.83 | $50.00 | $1,043.34 | $125,779.75 |
156 | 2032/04 | $346.48 | $501.02 | $0.00 | $145.83 | $50.00 | $1,043.34 | $125,433.27 |
157 | 2032/05 | $347.86 | $499.64 | $0.00 | $145.83 | $50.00 | $1,043.34 | $125,085.41 |
158 | 2032/06 | $349.25 | $498.26 | $0.00 | $145.83 | $50.00 | $1,043.34 | $124,736.17 |
159 | 2032/07 | $350.64 | $496.87 | $0.00 | $145.83 | $50.00 | $1,043.34 | $124,385.53 |
160 | 2032/08 | $352.03 | $495.47 | $0.00 | $145.83 | $50.00 | $1,043.34 | $124,033.50 |
161 | 2032/09 | $353.44 | $494.07 | $0.00 | $145.83 | $50.00 | $1,043.34 | $123,680.06 |
162 | 2032/10 | $354.84 | $492.66 | $0.00 | $145.83 | $50.00 | $1,043.34 | $123,325.22 |
163 | 2032/11 | $356.26 | $491.25 | $0.00 | $145.83 | $50.00 | $1,043.34 | $122,968.96 |
164 | 2032/12 | $357.68 | $489.83 | $0.00 | $145.83 | $50.00 | $1,043.34 | $122,611.29 |
165 | 2033/01 | $359.10 | $488.40 | $0.00 | $145.83 | $50.00 | $1,043.34 | $122,252.19 |
166 | 2033/02 | $360.53 | $486.97 | $0.00 | $145.83 | $50.00 | $1,043.34 | $121,891.65 |
167 | 2033/03 | $361.97 | $485.54 | $0.00 | $145.83 | $50.00 | $1,043.34 | $121,529.69 |
168 | 2033/04 | $363.41 | $484.09 | $0.00 | $145.83 | $50.00 | $1,043.34 | $121,166.28 |
169 | 2033/05 | $364.86 | $482.65 | $0.00 | $145.83 | $50.00 | $1,043.34 | $120,801.42 |
170 | 2033/06 | $366.31 | $481.19 | $0.00 | $145.83 | $50.00 | $1,043.34 | $120,435.11 |
171 | 2033/07 | $367.77 | $479.73 | $0.00 | $145.83 | $50.00 | $1,043.34 | $120,067.34 |
172 | 2033/08 | $369.23 | $478.27 | $0.00 | $145.83 | $50.00 | $1,043.34 | $119,698.11 |
173 | 2033/09 | $370.70 | $476.80 | $0.00 | $145.83 | $50.00 | $1,043.34 | $119,327.40 |
174 | 2033/10 | $372.18 | $475.32 | $0.00 | $145.83 | $50.00 | $1,043.34 | $118,955.22 |
175 | 2033/11 | $373.66 | $473.84 | $0.00 | $145.83 | $50.00 | $1,043.34 | $118,581.56 |
176 | 2033/12 | $375.15 | $472.35 | $0.00 | $145.83 | $50.00 | $1,043.34 | $118,206.41 |
177 | 2034/01 | $376.65 | $470.86 | $0.00 | $145.83 | $50.00 | $1,043.34 | $117,829.76 |
178 | 2034/02 | $378.15 | $469.36 | $0.00 | $145.83 | $50.00 | $1,043.34 | $117,451.61 |
179 | 2034/03 | $379.65 | $467.85 | $0.00 | $145.83 | $50.00 | $1,043.34 | $117,071.96 |
180 | 2034/04 | $381.17 | $466.34 | $0.00 | $145.83 | $50.00 | $1,043.34 | $116,690.79 |
181 | 2034/05 | $362.13 | $484.27 | $0.00 | $145.83 | $50.00 | $1,042.23 | $116,328.67 |
182 | 2034/06 | $363.63 | $482.76 | $0.00 | $145.83 | $50.00 | $1,042.23 | $115,965.04 |
183 | 2034/07 | $365.14 | $481.25 | $0.00 | $145.83 | $50.00 | $1,042.23 | $115,599.90 |
184 | 2034/08 | $366.65 | $479.74 | $0.00 | $145.83 | $50.00 | $1,042.23 | $115,233.24 |
185 | 2034/09 | $368.18 | $478.22 | $0.00 | $145.83 | $50.00 | $1,042.23 | $114,865.07 |
186 | 2034/10 | $369.70 | $476.69 | $0.00 | $145.83 | $50.00 | $1,042.23 | $114,495.36 |
187 | 2034/11 | $371.24 | $475.16 | $0.00 | $145.83 | $50.00 | $1,042.23 | $114,124.13 |
188 | 2034/12 | $372.78 | $473.62 | $0.00 | $145.83 | $50.00 | $1,042.23 | $113,751.35 |
189 | 2035/01 | $374.33 | $472.07 | $0.00 | $145.83 | $50.00 | $1,042.23 | $113,377.02 |
190 | 2035/02 | $375.88 | $470.51 | $0.00 | $145.83 | $50.00 | $1,042.23 | $113,001.14 |
191 | 2035/03 | $377.44 | $468.95 | $0.00 | $145.83 | $50.00 | $1,042.23 | $112,623.70 |
192 | 2035/04 | $379.01 | $467.39 | $0.00 | $145.83 | $50.00 | $1,042.23 | $112,244.70 |
193 | 2035/05 | $380.58 | $465.82 | $0.00 | $145.83 | $50.00 | $1,042.23 | $111,864.12 |
194 | 2035/06 | $382.16 | $464.24 | $0.00 | $145.83 | $50.00 | $1,042.23 | $111,481.96 |
195 | 2035/07 | $383.74 | $462.65 | $0.00 | $145.83 | $50.00 | $1,042.23 | $111,098.22 |
196 | 2035/08 | $385.34 | $461.06 | $0.00 | $145.83 | $50.00 | $1,042.23 | $110,712.88 |
197 | 2035/09 | $386.94 | $459.46 | $0.00 | $145.83 | $50.00 | $1,042.23 | $110,325.95 |
198 | 2035/10 | $388.54 | $457.85 | $0.00 | $145.83 | $50.00 | $1,042.23 | $109,937.40 |
199 | 2035/11 | $390.15 | $456.24 | $0.00 | $145.83 | $50.00 | $1,042.23 | $109,547.25 |
200 | 2035/12 | $391.77 | $454.62 | $0.00 | $145.83 | $50.00 | $1,042.23 | $109,155.48 |
201 | 2036/01 | $393.40 | $453.00 | $0.00 | $145.83 | $50.00 | $1,042.23 | $108,762.08 |
202 | 2036/02 | $395.03 | $451.36 | $0.00 | $145.83 | $50.00 | $1,042.23 | $108,367.05 |
203 | 2036/03 | $396.67 | $449.72 | $0.00 | $145.83 | $50.00 | $1,042.23 | $107,970.38 |
204 | 2036/04 | $398.32 | $448.08 | $0.00 | $145.83 | $50.00 | $1,042.23 | $107,572.06 |
205 | 2036/05 | $399.97 | $446.42 | $0.00 | $145.83 | $50.00 | $1,042.23 | $107,172.09 |
206 | 2036/06 | $401.63 | $444.76 | $0.00 | $145.83 | $50.00 | $1,042.23 | $106,770.46 |
207 | 2036/07 | $403.30 | $443.10 | $0.00 | $145.83 | $50.00 | $1,042.23 | $106,367.16 |
208 | 2036/08 | $404.97 | $441.42 | $0.00 | $145.83 | $50.00 | $1,042.23 | $105,962.19 |
209 | 2036/09 | $406.65 | $439.74 | $0.00 | $145.83 | $50.00 | $1,042.23 | $105,555.54 |
210 | 2036/10 | $408.34 | $438.06 | $0.00 | $145.83 | $50.00 | $1,042.23 | $105,147.20 |
211 | 2036/11 | $410.03 | $436.36 | $0.00 | $145.83 | $50.00 | $1,042.23 | $104,737.17 |
212 | 2036/12 | $411.73 | $434.66 | $0.00 | $145.83 | $50.00 | $1,042.23 | $104,325.44 |
213 | 2037/01 | $413.44 | $432.95 | $0.00 | $145.83 | $50.00 | $1,042.23 | $103,911.99 |
214 | 2037/02 | $415.16 | $431.23 | $0.00 | $145.83 | $50.00 | $1,042.23 | $103,496.83 |
215 | 2037/03 | $416.88 | $429.51 | $0.00 | $145.83 | $50.00 | $1,042.23 | $103,079.95 |
216 | 2037/04 | $418.61 | $427.78 | $0.00 | $145.83 | $50.00 | $1,042.23 | $102,661.34 |
217 | 2037/05 | $420.35 | $426.04 | $0.00 | $145.83 | $50.00 | $1,042.23 | $102,240.99 |
218 | 2037/06 | $422.09 | $424.30 | $0.00 | $145.83 | $50.00 | $1,042.23 | $101,818.90 |
219 | 2037/07 | $423.85 | $422.55 | $0.00 | $145.83 | $50.00 | $1,042.23 | $101,395.05 |
220 | 2037/08 | $425.60 | $420.79 | $0.00 | $145.83 | $50.00 | $1,042.23 | $100,969.45 |
221 | 2037/09 | $427.37 | $419.02 | $0.00 | $145.83 | $50.00 | $1,042.23 | $100,542.08 |
222 | 2037/10 | $429.14 | $417.25 | $0.00 | $145.83 | $50.00 | $1,042.23 | $100,112.93 |
223 | 2037/11 | $430.93 | $415.47 | $0.00 | $145.83 | $50.00 | $1,042.23 | $99,682.01 |
224 | 2037/12 | $432.71 | $413.68 | $0.00 | $145.83 | $50.00 | $1,042.23 | $99,249.29 |
225 | 2038/01 | $434.51 | $411.88 | $0.00 | $145.83 | $50.00 | $1,042.23 | $98,814.78 |
226 | 2038/02 | $436.31 | $410.08 | $0.00 | $145.83 | $50.00 | $1,042.23 | $98,378.47 |
227 | 2038/03 | $438.12 | $408.27 | $0.00 | $145.83 | $50.00 | $1,042.23 | $97,940.35 |
228 | 2038/04 | $439.94 | $406.45 | $0.00 | $145.83 | $50.00 | $1,042.23 | $97,500.41 |
229 | 2038/05 | $441.77 | $404.63 | $0.00 | $145.83 | $50.00 | $1,042.23 | $97,058.64 |
230 | 2038/06 | $443.60 | $402.79 | $0.00 | $145.83 | $50.00 | $1,042.23 | $96,615.04 |
231 | 2038/07 | $445.44 | $400.95 | $0.00 | $145.83 | $50.00 | $1,042.23 | $96,169.60 |
232 | 2038/08 | $447.29 | $399.10 | $0.00 | $145.83 | $50.00 | $1,042.23 | $95,722.31 |
233 | 2038/09 | $449.15 | $397.25 | $0.00 | $145.83 | $50.00 | $1,042.23 | $95,273.16 |
234 | 2038/10 | $451.01 | $395.38 | $0.00 | $145.83 | $50.00 | $1,042.23 | $94,822.15 |
235 | 2038/11 | $452.88 | $393.51 | $0.00 | $145.83 | $50.00 | $1,042.23 | $94,369.27 |
236 | 2038/12 | $454.76 | $391.63 | $0.00 | $145.83 | $50.00 | $1,042.23 | $93,914.51 |
237 | 2039/01 | $456.65 | $389.75 | $0.00 | $145.83 | $50.00 | $1,042.23 | $93,457.86 |
238 | 2039/02 | $458.54 | $387.85 | $0.00 | $145.83 | $50.00 | $1,042.23 | $92,999.31 |
239 | 2039/03 | $460.45 | $385.95 | $0.00 | $145.83 | $50.00 | $1,042.23 | $92,538.87 |
240 | 2039/04 | $462.36 | $384.04 | $0.00 | $145.83 | $50.00 | $1,042.23 | $92,076.51 |
241 | 2039/05 | $449.82 | $397.46 | $0.00 | $145.83 | $50.00 | $1,043.12 | $91,626.69 |
242 | 2039/06 | $451.77 | $395.52 | $0.00 | $145.83 | $50.00 | $1,043.12 | $91,174.92 |
243 | 2039/07 | $453.72 | $393.57 | $0.00 | $145.83 | $50.00 | $1,043.12 | $90,721.21 |
244 | 2039/08 | $455.67 | $391.61 | $0.00 | $145.83 | $50.00 | $1,043.12 | $90,265.53 |
245 | 2039/09 | $457.64 | $389.65 | $0.00 | $145.83 | $50.00 | $1,043.12 | $89,807.89 |
246 | 2039/10 | $459.62 | $387.67 | $0.00 | $145.83 | $50.00 | $1,043.12 | $89,348.28 |
247 | 2039/11 | $461.60 | $385.69 | $0.00 | $145.83 | $50.00 | $1,043.12 | $88,886.68 |
248 | 2039/12 | $463.59 | $383.69 | $0.00 | $145.83 | $50.00 | $1,043.12 | $88,423.08 |
249 | 2040/01 | $465.59 | $381.69 | $0.00 | $145.83 | $50.00 | $1,043.12 | $87,957.49 |
250 | 2040/02 | $467.60 | $379.68 | $0.00 | $145.83 | $50.00 | $1,043.12 | $87,489.88 |
251 | 2040/03 | $469.62 | $377.66 | $0.00 | $145.83 | $50.00 | $1,043.12 | $87,020.26 |
252 | 2040/04 | $471.65 | $375.64 | $0.00 | $145.83 | $50.00 | $1,043.12 | $86,548.61 |
253 | 2040/05 | $473.69 | $373.60 | $0.00 | $145.83 | $50.00 | $1,043.12 | $86,074.93 |
254 | 2040/06 | $475.73 | $371.56 | $0.00 | $145.83 | $50.00 | $1,043.12 | $85,599.20 |
255 | 2040/07 | $477.78 | $369.50 | $0.00 | $145.83 | $50.00 | $1,043.12 | $85,121.41 |
256 | 2040/08 | $479.85 | $367.44 | $0.00 | $145.83 | $50.00 | $1,043.12 | $84,641.57 |
257 | 2040/09 | $481.92 | $365.37 | $0.00 | $145.83 | $50.00 | $1,043.12 | $84,159.65 |
258 | 2040/10 | $484.00 | $363.29 | $0.00 | $145.83 | $50.00 | $1,043.12 | $83,675.65 |
259 | 2040/11 | $486.09 | $361.20 | $0.00 | $145.83 | $50.00 | $1,043.12 | $83,189.56 |
260 | 2040/12 | $488.19 | $359.10 | $0.00 | $145.83 | $50.00 | $1,043.12 | $82,701.38 |
261 | 2041/01 | $490.29 | $356.99 | $0.00 | $145.83 | $50.00 | $1,043.12 | $82,211.09 |
262 | 2041/02 | $492.41 | $354.88 | $0.00 | $145.83 | $50.00 | $1,043.12 | $81,718.68 |
263 | 2041/03 | $494.53 | $352.75 | $0.00 | $145.83 | $50.00 | $1,043.12 | $81,224.14 |
264 | 2041/04 | $496.67 | $350.62 | $0.00 | $145.83 | $50.00 | $1,043.12 | $80,727.47 |
265 | 2041/05 | $498.81 | $348.47 | $0.00 | $145.83 | $50.00 | $1,043.12 | $80,228.66 |
266 | 2041/06 | $500.97 | $346.32 | $0.00 | $145.83 | $50.00 | $1,043.12 | $79,727.69 |
267 | 2041/07 | $503.13 | $344.16 | $0.00 | $145.83 | $50.00 | $1,043.12 | $79,224.56 |
268 | 2041/08 | $505.30 | $341.99 | $0.00 | $145.83 | $50.00 | $1,043.12 | $78,719.26 |
269 | 2041/09 | $507.48 | $339.80 | $0.00 | $145.83 | $50.00 | $1,043.12 | $78,211.78 |
270 | 2041/10 | $509.67 | $337.61 | $0.00 | $145.83 | $50.00 | $1,043.12 | $77,702.11 |
271 | 2041/11 | $511.87 | $335.41 | $0.00 | $145.83 | $50.00 | $1,043.12 | $77,190.23 |
272 | 2041/12 | $514.08 | $333.20 | $0.00 | $145.83 | $50.00 | $1,043.12 | $76,676.15 |
273 | 2042/01 | $516.30 | $330.99 | $0.00 | $145.83 | $50.00 | $1,043.12 | $76,159.85 |
274 | 2042/02 | $518.53 | $328.76 | $0.00 | $145.83 | $50.00 | $1,043.12 | $75,641.32 |
275 | 2042/03 | $520.77 | $326.52 | $0.00 | $145.83 | $50.00 | $1,043.12 | $75,120.55 |
276 | 2042/04 | $523.02 | $324.27 | $0.00 | $145.83 | $50.00 | $1,043.12 | $74,597.53 |
277 | 2042/05 | $525.27 | $322.01 | $0.00 | $145.83 | $50.00 | $1,043.12 | $74,072.26 |
278 | 2042/06 | $527.54 | $319.75 | $0.00 | $145.83 | $50.00 | $1,043.12 | $73,544.72 |
279 | 2042/07 | $529.82 | $317.47 | $0.00 | $145.83 | $50.00 | $1,043.12 | $73,014.90 |
280 | 2042/08 | $532.11 | $315.18 | $0.00 | $145.83 | $50.00 | $1,043.12 | $72,482.79 |
281 | 2042/09 | $534.40 | $312.88 | $0.00 | $145.83 | $50.00 | $1,043.12 | $71,948.39 |
282 | 2042/10 | $536.71 | $310.58 | $0.00 | $145.83 | $50.00 | $1,043.12 | $71,411.68 |
283 | 2042/11 | $539.03 | $308.26 | $0.00 | $145.83 | $50.00 | $1,043.12 | $70,872.65 |
284 | 2042/12 | $541.35 | $305.93 | $0.00 | $145.83 | $50.00 | $1,043.12 | $70,331.30 |
285 | 2043/01 | $543.69 | $303.60 | $0.00 | $145.83 | $50.00 | $1,043.12 | $69,787.61 |
286 | 2043/02 | $546.04 | $301.25 | $0.00 | $145.83 | $50.00 | $1,043.12 | $69,241.57 |
287 | 2043/03 | $548.39 | $298.89 | $0.00 | $145.83 | $50.00 | $1,043.12 | $68,693.18 |
288 | 2043/04 | $550.76 | $296.53 | $0.00 | $145.83 | $50.00 | $1,043.12 | $68,142.42 |
289 | 2043/05 | $553.14 | $294.15 | $0.00 | $145.83 | $50.00 | $1,043.12 | $67,589.28 |
290 | 2043/06 | $555.53 | $291.76 | $0.00 | $145.83 | $50.00 | $1,043.12 | $67,033.75 |
291 | 2043/07 | $557.92 | $289.36 | $0.00 | $145.83 | $50.00 | $1,043.12 | $66,475.83 |
292 | 2043/08 | $560.33 | $286.95 | $0.00 | $145.83 | $50.00 | $1,043.12 | $65,915.49 |
293 | 2043/09 | $562.75 | $284.54 | $0.00 | $145.83 | $50.00 | $1,043.12 | $65,352.74 |
294 | 2043/10 | $565.18 | $282.11 | $0.00 | $145.83 | $50.00 | $1,043.12 | $64,787.56 |
295 | 2043/11 | $567.62 | $279.67 | $0.00 | $145.83 | $50.00 | $1,043.12 | $64,219.94 |
296 | 2043/12 | $570.07 | $277.22 | $0.00 | $145.83 | $50.00 | $1,043.12 | $63,649.87 |
297 | 2044/01 | $572.53 | $274.76 | $0.00 | $145.83 | $50.00 | $1,043.12 | $63,077.34 |
298 | 2044/02 | $575.00 | $272.28 | $0.00 | $145.83 | $50.00 | $1,043.12 | $62,502.33 |
299 | 2044/03 | $577.49 | $269.80 | $0.00 | $145.83 | $50.00 | $1,043.12 | $61,924.85 |
300 | 2044/04 | $579.98 | $267.31 | $0.00 | $145.83 | $50.00 | $1,043.12 | $61,344.87 |
301 | 2044/05 | $570.15 | $275.03 | $0.00 | $145.83 | $50.00 | $1,041.01 | $60,774.72 |
302 | 2044/06 | $572.70 | $272.47 | $0.00 | $145.83 | $50.00 | $1,041.01 | $60,202.02 |
303 | 2044/07 | $575.27 | $269.91 | $0.00 | $145.83 | $50.00 | $1,041.01 | $59,626.75 |
304 | 2044/08 | $577.85 | $267.33 | $0.00 | $145.83 | $50.00 | $1,041.01 | $59,048.90 |
305 | 2044/09 | $580.44 | $264.74 | $0.00 | $145.83 | $50.00 | $1,041.01 | $58,468.46 |
306 | 2044/10 | $583.04 | $262.13 | $0.00 | $145.83 | $50.00 | $1,041.01 | $57,885.42 |
307 | 2044/11 | $585.66 | $259.52 | $0.00 | $145.83 | $50.00 | $1,041.01 | $57,299.76 |
308 | 2044/12 | $588.28 | $256.89 | $0.00 | $145.83 | $50.00 | $1,041.01 | $56,711.48 |
309 | 2045/01 | $590.92 | $254.26 | $0.00 | $145.83 | $50.00 | $1,041.01 | $56,120.56 |
310 | 2045/02 | $593.57 | $251.61 | $0.00 | $145.83 | $50.00 | $1,041.01 | $55,526.99 |
311 | 2045/03 | $596.23 | $248.95 | $0.00 | $145.83 | $50.00 | $1,041.01 | $54,930.76 |
312 | 2045/04 | $598.90 | $246.27 | $0.00 | $145.83 | $50.00 | $1,041.01 | $54,331.86 |
313 | 2045/05 | $601.59 | $243.59 | $0.00 | $145.83 | $50.00 | $1,041.01 | $53,730.27 |
314 | 2045/06 | $604.29 | $240.89 | $0.00 | $145.83 | $50.00 | $1,041.01 | $53,125.98 |
315 | 2045/07 | $606.99 | $238.18 | $0.00 | $145.83 | $50.00 | $1,041.01 | $52,518.99 |
316 | 2045/08 | $609.72 | $235.46 | $0.00 | $145.83 | $50.00 | $1,041.01 | $51,909.27 |
317 | 2045/09 | $612.45 | $232.73 | $0.00 | $145.83 | $50.00 | $1,041.01 | $51,296.82 |
318 | 2045/10 | $615.20 | $229.98 | $0.00 | $145.83 | $50.00 | $1,041.01 | $50,681.63 |
319 | 2045/11 | $617.95 | $227.22 | $0.00 | $145.83 | $50.00 | $1,041.01 | $50,063.68 |
320 | 2045/12 | $620.72 | $224.45 | $0.00 | $145.83 | $50.00 | $1,041.01 | $49,442.95 |
321 | 2046/01 | $623.51 | $221.67 | $0.00 | $145.83 | $50.00 | $1,041.01 | $48,819.45 |
322 | 2046/02 | $626.30 | $218.87 | $0.00 | $145.83 | $50.00 | $1,041.01 | $48,193.14 |
323 | 2046/03 | $629.11 | $216.07 | $0.00 | $145.83 | $50.00 | $1,041.01 | $47,564.03 |
324 | 2046/04 | $631.93 | $213.25 | $0.00 | $145.83 | $50.00 | $1,041.01 | $46,932.10 |
325 | 2046/05 | $634.76 | $210.41 | $0.00 | $145.83 | $50.00 | $1,041.01 | $46,297.34 |
326 | 2046/06 | $637.61 | $207.57 | $0.00 | $145.83 | $50.00 | $1,041.01 | $45,659.73 |
327 | 2046/07 | $640.47 | $204.71 | $0.00 | $145.83 | $50.00 | $1,041.01 | $45,019.26 |
328 | 2046/08 | $643.34 | $201.84 | $0.00 | $145.83 | $50.00 | $1,041.01 | $44,375.92 |
329 | 2046/09 | $646.22 | $198.95 | $0.00 | $145.83 | $50.00 | $1,041.01 | $43,729.70 |
330 | 2046/10 | $649.12 | $196.05 | $0.00 | $145.83 | $50.00 | $1,041.01 | $43,080.58 |
331 | 2046/11 | $652.03 | $193.14 | $0.00 | $145.83 | $50.00 | $1,041.01 | $42,428.55 |
332 | 2046/12 | $654.95 | $190.22 | $0.00 | $145.83 | $50.00 | $1,041.01 | $41,773.59 |
333 | 2047/01 | $657.89 | $187.28 | $0.00 | $145.83 | $50.00 | $1,041.01 | $41,115.70 |
334 | 2047/02 | $660.84 | $184.34 | $0.00 | $145.83 | $50.00 | $1,041.01 | $40,454.86 |
335 | 2047/03 | $663.80 | $181.37 | $0.00 | $145.83 | $50.00 | $1,041.01 | $39,791.06 |
336 | 2047/04 | $666.78 | $178.40 | $0.00 | $145.83 | $50.00 | $1,041.01 | $39,124.28 |
337 | 2047/05 | $669.77 | $175.41 | $0.00 | $145.83 | $50.00 | $1,041.01 | $38,454.51 |
338 | 2047/06 | $672.77 | $172.40 | $0.00 | $145.83 | $50.00 | $1,041.01 | $37,781.74 |
339 | 2047/07 | $675.79 | $169.39 | $0.00 | $145.83 | $50.00 | $1,041.01 | $37,105.95 |
340 | 2047/08 | $678.82 | $166.36 | $0.00 | $145.83 | $50.00 | $1,041.01 | $36,427.13 |
341 | 2047/09 | $681.86 | $163.31 | $0.00 | $145.83 | $50.00 | $1,041.01 | $35,745.27 |
342 | 2047/10 | $684.92 | $160.26 | $0.00 | $145.83 | $50.00 | $1,041.01 | $35,060.35 |
343 | 2047/11 | $687.99 | $157.19 | $0.00 | $145.83 | $50.00 | $1,041.01 | $34,372.36 |
344 | 2047/12 | $691.07 | $154.10 | $0.00 | $145.83 | $50.00 | $1,041.01 | $33,681.29 |
345 | 2048/01 | $694.17 | $151.00 | $0.00 | $145.83 | $50.00 | $1,041.01 | $32,987.12 |
346 | 2048/02 | $697.28 | $147.89 | $0.00 | $145.83 | $50.00 | $1,041.01 | $32,289.83 |
347 | 2048/03 | $700.41 | $144.77 | $0.00 | $145.83 | $50.00 | $1,041.01 | $31,589.42 |
348 | 2048/04 | $703.55 | $141.63 | $0.00 | $145.83 | $50.00 | $1,041.01 | $30,885.87 |
349 | 2048/05 | $706.70 | $138.47 | $0.00 | $145.83 | $50.00 | $1,041.01 | $30,179.17 |
350 | 2048/06 | $709.87 | $135.30 | $0.00 | $145.83 | $50.00 | $1,041.01 | $29,469.30 |
351 | 2048/07 | $713.06 | $132.12 | $0.00 | $145.83 | $50.00 | $1,041.01 | $28,756.24 |
352 | 2048/08 | $716.25 | $128.92 | $0.00 | $145.83 | $50.00 | $1,041.01 | $28,039.99 |
353 | 2048/09 | $719.46 | $125.71 | $0.00 | $145.83 | $50.00 | $1,041.01 | $27,320.53 |
354 | 2048/10 | $722.69 | $122.49 | $0.00 | $145.83 | $50.00 | $1,041.01 | $26,597.84 |
355 | 2048/11 | $725.93 | $119.25 | $0.00 | $145.83 | $50.00 | $1,041.01 | $25,871.91 |
356 | 2048/12 | $729.18 | $115.99 | $0.00 | $145.83 | $50.00 | $1,041.01 | $25,142.73 |
357 | 2049/01 | $732.45 | $112.72 | $0.00 | $145.83 | $50.00 | $1,041.01 | $24,410.27 |
358 | 2049/02 | $735.74 | $109.44 | $0.00 | $145.83 | $50.00 | $1,041.01 | $23,674.54 |
359 | 2049/03 | $739.04 | $106.14 | $0.00 | $145.83 | $50.00 | $1,041.01 | $22,935.50 |
360 | 2049/04 | $742.35 | $102.83 | $0.00 | $145.83 | $50.00 | $1,041.01 | $22,193.15 |
361 | 2049/05 | $743.97 | $103.20 | $0.00 | $145.83 | $50.00 | $1,043.00 | $21,449.18 |
362 | 2049/06 | $747.43 | $99.74 | $0.00 | $145.83 | $50.00 | $1,043.00 | $20,701.75 |
363 | 2049/07 | $750.91 | $96.26 | $0.00 | $145.83 | $50.00 | $1,043.00 | $19,950.84 |
364 | 2049/08 | $754.40 | $92.77 | $0.00 | $145.83 | $50.00 | $1,043.00 | $19,196.44 |
365 | 2049/09 | $757.91 | $89.26 | $0.00 | $145.83 | $50.00 | $1,043.00 | $18,438.54 |
366 | 2049/10 | $761.43 | $85.74 | $0.00 | $145.83 | $50.00 | $1,043.00 | $17,677.11 |
367 | 2049/11 | $764.97 | $82.20 | $0.00 | $145.83 | $50.00 | $1,043.00 | $16,912.14 |
368 | 2049/12 | $768.53 | $78.64 | $0.00 | $145.83 | $50.00 | $1,043.00 | $16,143.61 |
369 | 2050/01 | $772.10 | $75.07 | $0.00 | $145.83 | $50.00 | $1,043.00 | $15,371.51 |
370 | 2050/02 | $775.69 | $71.48 | $0.00 | $145.83 | $50.00 | $1,043.00 | $14,595.81 |
371 | 2050/03 | $779.30 | $67.87 | $0.00 | $145.83 | $50.00 | $1,043.00 | $13,816.51 |
372 | 2050/04 | $782.92 | $64.25 | $0.00 | $145.83 | $50.00 | $1,043.00 | $13,033.59 |
373 | 2050/05 | $786.56 | $60.61 | $0.00 | $145.83 | $50.00 | $1,043.00 | $12,247.03 |
374 | 2050/06 | $790.22 | $56.95 | $0.00 | $145.83 | $50.00 | $1,043.00 | $11,456.81 |
375 | 2050/07 | $793.90 | $53.27 | $0.00 | $145.83 | $50.00 | $1,043.00 | $10,662.91 |
376 | 2050/08 | $797.59 | $49.58 | $0.00 | $145.83 | $50.00 | $1,043.00 | $9,865.32 |
377 | 2050/09 | $801.30 | $45.87 | $0.00 | $145.83 | $50.00 | $1,043.00 | $9,064.03 |
378 | 2050/10 | $805.02 | $42.15 | $0.00 | $145.83 | $50.00 | $1,043.00 | $8,259.00 |
379 | 2050/11 | $808.77 | $38.40 | $0.00 | $145.83 | $50.00 | $1,043.00 | $7,450.24 |
380 | 2050/12 | $812.53 | $34.64 | $0.00 | $145.83 | $50.00 | $1,043.00 | $6,637.71 |
381 | 2051/01 | $816.30 | $30.87 | $0.00 | $145.83 | $50.00 | $1,043.00 | $5,821.41 |
382 | 2051/02 | $820.10 | $27.07 | $0.00 | $145.83 | $50.00 | $1,043.00 | $5,001.31 |
383 | 2051/03 | $823.91 | $23.26 | $0.00 | $145.83 | $50.00 | $1,043.00 | $4,177.39 |
384 | 2051/04 | $827.74 | $19.42 | $0.00 | $145.83 | $50.00 | $1,043.00 | $3,349.65 |
385 | 2051/05 | $831.59 | $15.58 | $0.00 | $145.83 | $50.00 | $1,043.00 | $2,518.06 |
386 | 2051/06 | $835.46 | $11.71 | $0.00 | $145.83 | $50.00 | $1,043.00 | $1,682.59 |
387 | 2051/07 | $839.35 | $7.82 | $0.00 | $145.83 | $50.00 | $1,043.00 | $843.25 |
388 | 2051/08 | $843.25 | $3.92 | $0.00 | $145.83 | $50.00 | $1,043.00 | $0.00 |
Totals | $169,750.00 | $158,903.36 | $7,780.21 | $56,583.33 | $19,400.00 | $412,416.90 |
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.