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 $166,000.00 at 3% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$2,447.60.
Instead of closing on 2045/04, as a result of the changes in interest rate, your mortgage will close on 2047/04 where you will make a total of 385 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 | 2015/04 | $284.86 | $415.00 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $165,715.14 |
2 | 2015/05 | $285.57 | $414.29 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $165,429.56 |
3 | 2015/06 | $286.29 | $413.57 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $165,143.27 |
4 | 2015/07 | $287.00 | $412.86 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $164,856.27 |
5 | 2015/08 | $287.72 | $412.14 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $164,568.55 |
6 | 2015/09 | $288.44 | $411.42 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $164,280.11 |
7 | 2015/10 | $289.16 | $410.70 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $163,990.94 |
8 | 2015/11 | $289.89 | $409.98 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $163,701.06 |
9 | 2015/12 | $290.61 | $409.25 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $163,410.45 |
10 | 2016/01 | $291.34 | $408.53 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $163,119.11 |
11 | 2016/02 | $292.06 | $407.80 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $162,827.05 |
12 | 2016/03 | $292.80 | $407.07 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $162,534.25 |
13 | 2016/04 | $293.53 | $406.34 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $162,240.72 |
14 | 2016/05 | $294.26 | $405.60 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $161,946.46 |
15 | 2016/06 | $295.00 | $404.87 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $161,651.47 |
16 | 2016/07 | $295.73 | $404.13 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $161,355.73 |
17 | 2016/08 | $296.47 | $403.39 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $161,059.26 |
18 | 2016/09 | $297.21 | $402.65 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $160,762.04 |
19 | 2016/10 | $297.96 | $401.91 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $160,464.09 |
20 | 2016/11 | $298.70 | $401.16 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $160,165.38 |
21 | 2016/12 | $299.45 | $400.41 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $159,865.94 |
22 | 2017/01 | $300.20 | $399.66 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $159,565.74 |
23 | 2017/02 | $300.95 | $398.91 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $159,264.79 |
24 | 2017/03 | $301.70 | $398.16 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $158,963.09 |
25 | 2017/04 | $302.45 | $397.41 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $158,660.63 |
26 | 2017/05 | $303.21 | $396.65 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $158,357.42 |
27 | 2017/06 | $303.97 | $395.89 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $158,053.45 |
28 | 2017/07 | $304.73 | $395.13 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $157,748.72 |
29 | 2017/08 | $305.49 | $394.37 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $157,443.23 |
30 | 2017/09 | $306.25 | $393.61 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $157,136.98 |
31 | 2017/10 | $307.02 | $392.84 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $156,829.96 |
32 | 2017/11 | $307.79 | $392.07 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $156,522.17 |
33 | 2017/12 | $308.56 | $391.31 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $156,213.61 |
34 | 2018/01 | $309.33 | $390.53 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $155,904.28 |
35 | 2018/02 | $310.10 | $389.76 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $155,594.18 |
36 | 2018/03 | $310.88 | $388.99 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $155,283.31 |
37 | 2018/04 | $311.65 | $388.21 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $154,971.65 |
38 | 2018/05 | $312.43 | $387.43 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $154,659.22 |
39 | 2018/06 | $313.21 | $386.65 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $154,346.00 |
40 | 2018/07 | $314.00 | $385.87 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $154,032.01 |
41 | 2018/08 | $314.78 | $385.08 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $153,717.22 |
42 | 2018/09 | $315.57 | $384.29 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $153,401.65 |
43 | 2018/10 | $316.36 | $383.50 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $153,085.29 |
44 | 2018/11 | $317.15 | $382.71 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $152,768.15 |
45 | 2018/12 | $317.94 | $381.92 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $152,450.20 |
46 | 2019/01 | $318.74 | $381.13 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $152,131.47 |
47 | 2019/02 | $319.53 | $380.33 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $151,811.93 |
48 | 2019/03 | $320.33 | $379.53 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $151,491.60 |
49 | 2019/04 | $321.13 | $378.73 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $151,170.46 |
50 | 2019/05 | $321.94 | $377.93 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $150,848.53 |
51 | 2019/06 | $322.74 | $377.12 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $150,525.79 |
52 | 2019/07 | $323.55 | $376.31 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $150,202.24 |
53 | 2019/08 | $324.36 | $375.51 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $149,877.88 |
54 | 2019/09 | $325.17 | $374.69 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $149,552.71 |
55 | 2019/10 | $325.98 | $373.88 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $149,226.73 |
56 | 2019/11 | $326.80 | $373.07 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $148,899.94 |
57 | 2019/12 | $327.61 | $372.25 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $148,572.32 |
58 | 2020/01 | $328.43 | $371.43 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $148,243.89 |
59 | 2020/02 | $329.25 | $370.61 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $147,914.64 |
60 | 2020/03 | $330.08 | $369.79 | $0.00 | $1,541.67 | $208.00 | $2,449.53 | $147,584.56 |
61 | 2020/04 | $305.26 | $393.56 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $147,279.30 |
62 | 2020/05 | $306.07 | $392.74 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $146,973.23 |
63 | 2020/06 | $306.89 | $391.93 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $146,666.34 |
64 | 2020/07 | $307.71 | $391.11 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $146,358.63 |
65 | 2020/08 | $308.53 | $390.29 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $146,050.11 |
66 | 2020/09 | $309.35 | $389.47 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $145,740.76 |
67 | 2020/10 | $310.18 | $388.64 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $145,430.58 |
68 | 2020/11 | $311.00 | $387.81 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $145,119.58 |
69 | 2020/12 | $311.83 | $386.99 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $144,807.74 |
70 | 2021/01 | $312.66 | $386.15 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $144,495.08 |
71 | 2021/02 | $313.50 | $385.32 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $144,181.58 |
72 | 2021/03 | $314.33 | $384.48 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $143,867.25 |
73 | 2021/04 | $315.17 | $383.65 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $143,552.08 |
74 | 2021/05 | $316.01 | $382.81 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $143,236.07 |
75 | 2021/06 | $316.85 | $381.96 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $142,919.21 |
76 | 2021/07 | $317.70 | $381.12 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $142,601.51 |
77 | 2021/08 | $318.55 | $380.27 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $142,282.96 |
78 | 2021/09 | $319.40 | $379.42 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $141,963.57 |
79 | 2021/10 | $320.25 | $378.57 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $141,643.32 |
80 | 2021/11 | $321.10 | $377.72 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $141,322.22 |
81 | 2021/12 | $321.96 | $376.86 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $141,000.26 |
82 | 2022/01 | $322.82 | $376.00 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $140,677.44 |
83 | 2022/02 | $323.68 | $375.14 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $140,353.76 |
84 | 2022/03 | $324.54 | $374.28 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $140,029.22 |
85 | 2022/04 | $325.41 | $373.41 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $139,703.81 |
86 | 2022/05 | $326.27 | $372.54 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $139,377.54 |
87 | 2022/06 | $327.14 | $371.67 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $139,050.40 |
88 | 2022/07 | $328.02 | $370.80 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $138,722.38 |
89 | 2022/08 | $328.89 | $369.93 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $138,393.49 |
90 | 2022/09 | $329.77 | $369.05 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $138,063.72 |
91 | 2022/10 | $330.65 | $368.17 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $137,733.07 |
92 | 2022/11 | $331.53 | $367.29 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $137,401.54 |
93 | 2022/12 | $332.41 | $366.40 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $137,069.13 |
94 | 2023/01 | $333.30 | $365.52 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $136,735.83 |
95 | 2023/02 | $334.19 | $364.63 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $136,401.64 |
96 | 2023/03 | $335.08 | $363.74 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $136,066.56 |
97 | 2023/04 | $335.97 | $362.84 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $135,730.58 |
98 | 2023/05 | $336.87 | $361.95 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $135,393.72 |
99 | 2023/06 | $337.77 | $361.05 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $135,055.95 |
100 | 2023/07 | $338.67 | $360.15 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $134,717.28 |
101 | 2023/08 | $339.57 | $359.25 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $134,377.71 |
102 | 2023/09 | $340.48 | $358.34 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $134,037.23 |
103 | 2023/10 | $341.39 | $357.43 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $133,695.84 |
104 | 2023/11 | $342.30 | $356.52 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $133,353.55 |
105 | 2023/12 | $343.21 | $355.61 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $133,010.34 |
106 | 2024/01 | $344.12 | $354.69 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $132,666.22 |
107 | 2024/02 | $345.04 | $353.78 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $132,321.18 |
108 | 2024/03 | $345.96 | $352.86 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $131,975.21 |
109 | 2024/04 | $346.88 | $351.93 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $131,628.33 |
110 | 2024/05 | $347.81 | $351.01 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $131,280.52 |
111 | 2024/06 | $348.74 | $350.08 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $130,931.78 |
112 | 2024/07 | $349.67 | $349.15 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $130,582.12 |
113 | 2024/08 | $350.60 | $348.22 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $130,231.52 |
114 | 2024/09 | $351.53 | $347.28 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $129,879.99 |
115 | 2024/10 | $352.47 | $346.35 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $129,527.51 |
116 | 2024/11 | $353.41 | $345.41 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $129,174.10 |
117 | 2024/12 | $354.35 | $344.46 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $128,819.75 |
118 | 2025/01 | $355.30 | $343.52 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $128,464.45 |
119 | 2025/02 | $356.25 | $342.57 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $128,108.21 |
120 | 2025/03 | $357.20 | $341.62 | $0.00 | $1,541.67 | $208.00 | $2,448.48 | $127,751.01 |
121 | 2025/04 | $336.70 | $361.96 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $127,414.30 |
122 | 2025/05 | $337.66 | $361.01 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $127,076.65 |
123 | 2025/06 | $338.62 | $360.05 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $126,738.03 |
124 | 2025/07 | $339.57 | $359.09 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $126,398.46 |
125 | 2025/08 | $340.54 | $358.13 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $126,057.92 |
126 | 2025/09 | $341.50 | $357.16 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $125,716.42 |
127 | 2025/10 | $342.47 | $356.20 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $125,373.95 |
128 | 2025/11 | $343.44 | $355.23 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $125,030.51 |
129 | 2025/12 | $344.41 | $354.25 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $124,686.10 |
130 | 2026/01 | $345.39 | $353.28 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $124,340.71 |
131 | 2026/02 | $346.37 | $352.30 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $123,994.34 |
132 | 2026/03 | $347.35 | $351.32 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $123,646.99 |
133 | 2026/04 | $348.33 | $350.33 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $123,298.66 |
134 | 2026/05 | $349.32 | $349.35 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $122,949.34 |
135 | 2026/06 | $350.31 | $348.36 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $122,599.03 |
136 | 2026/07 | $351.30 | $347.36 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $122,247.73 |
137 | 2026/08 | $352.30 | $346.37 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $121,895.43 |
138 | 2026/09 | $353.30 | $345.37 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $121,542.13 |
139 | 2026/10 | $354.30 | $344.37 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $121,187.84 |
140 | 2026/11 | $355.30 | $343.37 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $120,832.54 |
141 | 2026/12 | $356.31 | $342.36 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $120,476.23 |
142 | 2027/01 | $357.32 | $341.35 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $120,118.91 |
143 | 2027/02 | $358.33 | $340.34 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $119,760.58 |
144 | 2027/03 | $359.34 | $339.32 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $119,401.24 |
145 | 2027/04 | $360.36 | $338.30 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $119,040.88 |
146 | 2027/05 | $361.38 | $337.28 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $118,679.49 |
147 | 2027/06 | $362.41 | $336.26 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $118,317.09 |
148 | 2027/07 | $363.43 | $335.23 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $117,953.65 |
149 | 2027/08 | $364.46 | $334.20 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $117,589.19 |
150 | 2027/09 | $365.50 | $333.17 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $117,223.69 |
151 | 2027/10 | $366.53 | $332.13 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $116,857.16 |
152 | 2027/11 | $367.57 | $331.10 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $116,489.59 |
153 | 2027/12 | $368.61 | $330.05 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $116,120.98 |
154 | 2028/01 | $369.66 | $329.01 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $115,751.32 |
155 | 2028/02 | $370.70 | $327.96 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $115,380.62 |
156 | 2028/03 | $371.75 | $326.91 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $115,008.86 |
157 | 2028/04 | $372.81 | $325.86 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $114,636.06 |
158 | 2028/05 | $373.86 | $324.80 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $114,262.19 |
159 | 2028/06 | $374.92 | $323.74 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $113,887.27 |
160 | 2028/07 | $375.99 | $322.68 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $113,511.28 |
161 | 2028/08 | $377.05 | $321.62 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $113,134.23 |
162 | 2028/09 | $378.12 | $320.55 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $112,756.11 |
163 | 2028/10 | $379.19 | $319.48 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $112,376.92 |
164 | 2028/11 | $380.26 | $318.40 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $111,996.66 |
165 | 2028/12 | $381.34 | $317.32 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $111,615.32 |
166 | 2029/01 | $382.42 | $316.24 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $111,232.90 |
167 | 2029/02 | $383.51 | $315.16 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $110,849.39 |
168 | 2029/03 | $384.59 | $314.07 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $110,464.80 |
169 | 2029/04 | $385.68 | $312.98 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $110,079.11 |
170 | 2029/05 | $386.78 | $311.89 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $109,692.34 |
171 | 2029/06 | $387.87 | $310.79 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $109,304.47 |
172 | 2029/07 | $388.97 | $309.70 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $108,915.50 |
173 | 2029/08 | $390.07 | $308.59 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $108,525.43 |
174 | 2029/09 | $391.18 | $307.49 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $108,134.25 |
175 | 2029/10 | $392.29 | $306.38 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $107,741.96 |
176 | 2029/11 | $393.40 | $305.27 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $107,348.57 |
177 | 2029/12 | $394.51 | $304.15 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $106,954.06 |
178 | 2030/01 | $395.63 | $303.04 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $106,558.43 |
179 | 2030/02 | $396.75 | $301.92 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $106,161.68 |
180 | 2030/03 | $397.87 | $300.79 | $0.00 | $1,541.67 | $208.00 | $2,448.33 | $105,763.80 |
181 | 2030/04 | $381.62 | $317.29 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $105,382.18 |
182 | 2030/05 | $382.77 | $316.15 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $104,999.41 |
183 | 2030/06 | $383.92 | $315.00 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $104,615.49 |
184 | 2030/07 | $385.07 | $313.85 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $104,230.42 |
185 | 2030/08 | $386.23 | $312.69 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $103,844.19 |
186 | 2030/09 | $387.38 | $311.53 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $103,456.81 |
187 | 2030/10 | $388.55 | $310.37 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $103,068.26 |
188 | 2030/11 | $389.71 | $309.20 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $102,678.55 |
189 | 2030/12 | $390.88 | $308.04 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $102,287.67 |
190 | 2031/01 | $392.05 | $306.86 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $101,895.62 |
191 | 2031/02 | $393.23 | $305.69 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $101,502.39 |
192 | 2031/03 | $394.41 | $304.51 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $101,107.98 |
193 | 2031/04 | $395.59 | $303.32 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $100,712.39 |
194 | 2031/05 | $396.78 | $302.14 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $100,315.61 |
195 | 2031/06 | $397.97 | $300.95 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $99,917.64 |
196 | 2031/07 | $399.16 | $299.75 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $99,518.48 |
197 | 2031/08 | $400.36 | $298.56 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $99,118.11 |
198 | 2031/09 | $401.56 | $297.35 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $98,716.55 |
199 | 2031/10 | $402.77 | $296.15 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $98,313.79 |
200 | 2031/11 | $403.97 | $294.94 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $97,909.81 |
201 | 2031/12 | $405.19 | $293.73 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $97,504.62 |
202 | 2032/01 | $406.40 | $292.51 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $97,098.22 |
203 | 2032/02 | $407.62 | $291.29 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $96,690.60 |
204 | 2032/03 | $408.84 | $290.07 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $96,281.76 |
205 | 2032/04 | $410.07 | $288.85 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $95,871.68 |
206 | 2032/05 | $411.30 | $287.62 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $95,460.38 |
207 | 2032/06 | $412.54 | $286.38 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $95,047.85 |
208 | 2032/07 | $413.77 | $285.14 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $94,634.08 |
209 | 2032/08 | $415.01 | $283.90 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $94,219.06 |
210 | 2032/09 | $416.26 | $282.66 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $93,802.80 |
211 | 2032/10 | $417.51 | $281.41 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $93,385.29 |
212 | 2032/11 | $418.76 | $280.16 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $92,966.53 |
213 | 2032/12 | $420.02 | $278.90 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $92,546.52 |
214 | 2033/01 | $421.28 | $277.64 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $92,125.24 |
215 | 2033/02 | $422.54 | $276.38 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $91,702.70 |
216 | 2033/03 | $423.81 | $275.11 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $91,278.89 |
217 | 2033/04 | $425.08 | $273.84 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $90,853.81 |
218 | 2033/05 | $426.35 | $272.56 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $90,427.46 |
219 | 2033/06 | $427.63 | $271.28 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $89,999.82 |
220 | 2033/07 | $428.92 | $270.00 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $89,570.91 |
221 | 2033/08 | $430.20 | $268.71 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $89,140.70 |
222 | 2033/09 | $431.49 | $267.42 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $88,709.21 |
223 | 2033/10 | $432.79 | $266.13 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $88,276.42 |
224 | 2033/11 | $434.09 | $264.83 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $87,842.33 |
225 | 2033/12 | $435.39 | $263.53 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $87,406.94 |
226 | 2034/01 | $436.70 | $262.22 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $86,970.25 |
227 | 2034/02 | $438.01 | $260.91 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $86,532.24 |
228 | 2034/03 | $439.32 | $259.60 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $86,092.92 |
229 | 2034/04 | $440.64 | $258.28 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $85,652.29 |
230 | 2034/05 | $441.96 | $256.96 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $85,210.33 |
231 | 2034/06 | $443.29 | $255.63 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $84,767.04 |
232 | 2034/07 | $444.62 | $254.30 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $84,322.43 |
233 | 2034/08 | $445.95 | $252.97 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $83,876.48 |
234 | 2034/09 | $447.29 | $251.63 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $83,429.19 |
235 | 2034/10 | $448.63 | $250.29 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $82,980.56 |
236 | 2034/11 | $449.97 | $248.94 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $82,530.59 |
237 | 2034/12 | $451.32 | $247.59 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $82,079.26 |
238 | 2035/01 | $452.68 | $246.24 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $81,626.58 |
239 | 2035/02 | $454.04 | $244.88 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $81,172.55 |
240 | 2035/03 | $455.40 | $243.52 | $0.00 | $1,541.67 | $208.00 | $2,448.58 | $80,717.15 |
241 | 2035/04 | $443.28 | $255.60 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $80,273.86 |
242 | 2035/05 | $444.69 | $254.20 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $79,829.17 |
243 | 2035/06 | $446.10 | $252.79 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $79,383.08 |
244 | 2035/07 | $447.51 | $251.38 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $78,935.57 |
245 | 2035/08 | $448.93 | $249.96 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $78,486.64 |
246 | 2035/09 | $450.35 | $248.54 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $78,036.29 |
247 | 2035/10 | $451.77 | $247.11 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $77,584.52 |
248 | 2035/11 | $453.20 | $245.68 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $77,131.31 |
249 | 2035/12 | $454.64 | $244.25 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $76,676.67 |
250 | 2036/01 | $456.08 | $242.81 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $76,220.59 |
251 | 2036/02 | $457.52 | $241.37 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $75,763.07 |
252 | 2036/03 | $458.97 | $239.92 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $75,304.10 |
253 | 2036/04 | $460.43 | $238.46 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $74,843.67 |
254 | 2036/05 | $461.88 | $237.00 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $74,381.79 |
255 | 2036/06 | $463.35 | $235.54 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $73,918.44 |
256 | 2036/07 | $464.81 | $234.08 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $73,453.63 |
257 | 2036/08 | $466.29 | $232.60 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $72,987.34 |
258 | 2036/09 | $467.76 | $231.13 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $72,519.58 |
259 | 2036/10 | $469.24 | $229.65 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $72,050.33 |
260 | 2036/11 | $470.73 | $228.16 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $71,579.60 |
261 | 2036/12 | $472.22 | $226.67 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $71,107.38 |
262 | 2037/01 | $473.72 | $225.17 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $70,633.67 |
263 | 2037/02 | $475.22 | $223.67 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $70,158.45 |
264 | 2037/03 | $476.72 | $222.17 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $69,681.73 |
265 | 2037/04 | $478.23 | $220.66 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $69,203.50 |
266 | 2037/05 | $479.74 | $219.14 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $68,723.76 |
267 | 2037/06 | $481.26 | $217.63 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $68,242.49 |
268 | 2037/07 | $482.79 | $216.10 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $67,759.70 |
269 | 2037/08 | $484.32 | $214.57 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $67,275.39 |
270 | 2037/09 | $485.85 | $213.04 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $66,789.54 |
271 | 2037/10 | $487.39 | $211.50 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $66,302.15 |
272 | 2037/11 | $488.93 | $209.96 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $65,813.21 |
273 | 2037/12 | $490.48 | $208.41 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $65,322.73 |
274 | 2038/01 | $492.03 | $206.86 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $64,830.70 |
275 | 2038/02 | $493.59 | $205.30 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $64,337.11 |
276 | 2038/03 | $495.16 | $203.73 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $63,841.95 |
277 | 2038/04 | $496.72 | $202.17 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $63,345.23 |
278 | 2038/05 | $498.30 | $200.59 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $62,846.93 |
279 | 2038/06 | $499.87 | $199.02 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $62,347.06 |
280 | 2038/07 | $501.46 | $197.43 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $61,845.60 |
281 | 2038/08 | $503.04 | $195.84 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $61,342.56 |
282 | 2038/09 | $504.64 | $194.25 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $60,837.92 |
283 | 2038/10 | $506.24 | $192.65 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $60,331.68 |
284 | 2038/11 | $507.84 | $191.05 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $59,823.85 |
285 | 2038/12 | $509.45 | $189.44 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $59,314.40 |
286 | 2039/01 | $511.06 | $187.83 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $58,803.34 |
287 | 2039/02 | $512.68 | $186.21 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $58,290.66 |
288 | 2039/03 | $514.30 | $184.59 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $57,776.36 |
289 | 2039/04 | $515.93 | $182.96 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $57,260.43 |
290 | 2039/05 | $517.56 | $181.32 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $56,742.86 |
291 | 2039/06 | $519.20 | $179.69 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $56,223.66 |
292 | 2039/07 | $520.85 | $178.04 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $55,702.81 |
293 | 2039/08 | $522.50 | $176.39 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $55,180.31 |
294 | 2039/09 | $524.15 | $174.74 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $54,656.16 |
295 | 2039/10 | $525.81 | $173.08 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $54,130.35 |
296 | 2039/11 | $527.48 | $171.41 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $53,602.87 |
297 | 2039/12 | $529.15 | $169.74 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $53,073.73 |
298 | 2040/01 | $530.82 | $168.07 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $52,542.91 |
299 | 2040/02 | $532.50 | $166.39 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $52,010.40 |
300 | 2040/03 | $534.19 | $164.70 | $0.00 | $1,541.67 | $208.00 | $2,448.56 | $51,476.21 |
301 | 2040/04 | $524.86 | $171.59 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $50,951.36 |
302 | 2040/05 | $526.61 | $169.84 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $50,424.75 |
303 | 2040/06 | $528.36 | $168.08 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $49,896.39 |
304 | 2040/07 | $530.12 | $166.32 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $49,366.26 |
305 | 2040/08 | $531.89 | $164.55 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $48,834.37 |
306 | 2040/09 | $533.66 | $162.78 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $48,300.71 |
307 | 2040/10 | $535.44 | $161.00 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $47,765.27 |
308 | 2040/11 | $537.23 | $159.22 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $47,228.04 |
309 | 2040/12 | $539.02 | $157.43 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $46,689.03 |
310 | 2041/01 | $540.81 | $155.63 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $46,148.21 |
311 | 2041/02 | $542.62 | $153.83 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $45,605.59 |
312 | 2041/03 | $544.43 | $152.02 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $45,061.17 |
313 | 2041/04 | $546.24 | $150.20 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $44,514.93 |
314 | 2041/05 | $548.06 | $148.38 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $43,966.87 |
315 | 2041/06 | $549.89 | $146.56 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $43,416.98 |
316 | 2041/07 | $551.72 | $144.72 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $42,865.26 |
317 | 2041/08 | $553.56 | $142.88 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $42,311.70 |
318 | 2041/09 | $555.41 | $141.04 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $41,756.29 |
319 | 2041/10 | $557.26 | $139.19 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $41,199.04 |
320 | 2041/11 | $559.11 | $137.33 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $40,639.92 |
321 | 2041/12 | $560.98 | $135.47 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $40,078.95 |
322 | 2042/01 | $562.85 | $133.60 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $39,516.10 |
323 | 2042/02 | $564.72 | $131.72 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $38,951.37 |
324 | 2042/03 | $566.61 | $129.84 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $38,384.77 |
325 | 2042/04 | $568.49 | $127.95 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $37,816.27 |
326 | 2042/05 | $570.39 | $126.05 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $37,245.88 |
327 | 2042/06 | $572.29 | $124.15 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $36,673.59 |
328 | 2042/07 | $574.20 | $122.25 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $36,099.39 |
329 | 2042/08 | $576.11 | $120.33 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $35,523.28 |
330 | 2042/09 | $578.03 | $118.41 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $34,945.25 |
331 | 2042/10 | $579.96 | $116.48 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $34,365.29 |
332 | 2042/11 | $581.89 | $114.55 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $33,783.39 |
333 | 2042/12 | $583.83 | $112.61 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $33,199.56 |
334 | 2043/01 | $585.78 | $110.67 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $32,613.78 |
335 | 2043/02 | $587.73 | $108.71 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $32,026.05 |
336 | 2043/03 | $589.69 | $106.75 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $31,436.36 |
337 | 2043/04 | $591.66 | $104.79 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $30,844.70 |
338 | 2043/05 | $593.63 | $102.82 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $30,251.07 |
339 | 2043/06 | $595.61 | $100.84 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $29,655.47 |
340 | 2043/07 | $597.59 | $98.85 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $29,057.87 |
341 | 2043/08 | $599.58 | $96.86 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $28,458.29 |
342 | 2043/09 | $601.58 | $94.86 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $27,856.71 |
343 | 2043/10 | $603.59 | $92.86 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $27,253.12 |
344 | 2043/11 | $605.60 | $90.84 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $26,647.52 |
345 | 2043/12 | $607.62 | $88.83 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $26,039.90 |
346 | 2044/01 | $609.64 | $86.80 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $25,430.25 |
347 | 2044/02 | $611.68 | $84.77 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $24,818.58 |
348 | 2044/03 | $613.72 | $82.73 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $24,204.86 |
349 | 2044/04 | $615.76 | $80.68 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $23,589.10 |
350 | 2044/05 | $617.81 | $78.63 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $22,971.29 |
351 | 2044/06 | $619.87 | $76.57 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $22,351.41 |
352 | 2044/07 | $621.94 | $74.50 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $21,729.47 |
353 | 2044/08 | $624.01 | $72.43 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $21,105.46 |
354 | 2044/09 | $626.09 | $70.35 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $20,479.37 |
355 | 2044/10 | $628.18 | $68.26 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $19,851.19 |
356 | 2044/11 | $630.27 | $66.17 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $19,220.91 |
357 | 2044/12 | $632.37 | $64.07 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $18,588.54 |
358 | 2045/01 | $634.48 | $61.96 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $17,954.06 |
359 | 2045/02 | $636.60 | $59.85 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $17,317.46 |
360 | 2045/03 | $638.72 | $57.72 | $0.00 | $1,541.67 | $208.00 | $2,446.11 | $16,678.74 |
361 | 2045/04 | $639.55 | $58.38 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $16,039.19 |
362 | 2045/05 | $641.79 | $56.14 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $15,397.39 |
363 | 2045/06 | $644.04 | $53.89 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $14,753.36 |
364 | 2045/07 | $646.29 | $51.64 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $14,107.06 |
365 | 2045/08 | $648.55 | $49.37 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $13,458.51 |
366 | 2045/09 | $650.82 | $47.10 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $12,807.69 |
367 | 2045/10 | $653.10 | $44.83 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $12,154.58 |
368 | 2045/11 | $655.39 | $42.54 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $11,499.20 |
369 | 2045/12 | $657.68 | $40.25 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $10,841.51 |
370 | 2046/01 | $659.98 | $37.95 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $10,181.53 |
371 | 2046/02 | $662.29 | $35.64 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $9,519.24 |
372 | 2046/03 | $664.61 | $33.32 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $8,854.62 |
373 | 2046/04 | $666.94 | $30.99 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $8,187.69 |
374 | 2046/05 | $669.27 | $28.66 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $7,518.41 |
375 | 2046/06 | $671.61 | $26.31 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $6,846.80 |
376 | 2046/07 | $673.97 | $23.96 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $6,172.83 |
377 | 2046/08 | $676.32 | $21.60 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $5,496.51 |
378 | 2046/09 | $678.69 | $19.24 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $4,817.82 |
379 | 2046/10 | $681.07 | $16.86 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $4,136.75 |
380 | 2046/11 | $683.45 | $14.48 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $3,453.30 |
381 | 2046/12 | $685.84 | $12.09 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $2,767.46 |
382 | 2047/01 | $688.24 | $9.69 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $2,079.22 |
383 | 2047/02 | $690.65 | $7.28 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $1,388.56 |
384 | 2047/03 | $693.07 | $4.86 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $695.49 |
385 | 2047/04 | $695.49 | $2.43 | $0.00 | $1,541.67 | $208.00 | $2,447.60 | $0.00 |
Totals | $166,000.00 | $102,944.00 | $0.00 | $593,541.67 | $80,080.00 | $942,565.66 |
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.