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 $218,000.00 at 3% initial interest rate set to increase by 0.25% every 3 years, you will need to have a monthly payment of approx. ~$913.55.
Instead of closing on 2050/09, as a result of the changes in interest rate, your mortgage will close on 2056/11 where you will make a total of 435 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 | 2020/09 | $374.10 | $545.00 | $0.00 | $0.00 | $0.00 | $919.10 | $217,625.90 |
2 | 2020/10 | $375.03 | $544.06 | $0.00 | $0.00 | $0.00 | $919.10 | $217,250.87 |
3 | 2020/11 | $375.97 | $543.13 | $0.00 | $0.00 | $0.00 | $919.10 | $216,874.90 |
4 | 2020/12 | $376.91 | $542.19 | $0.00 | $0.00 | $0.00 | $919.10 | $216,497.99 |
5 | 2021/01 | $377.85 | $541.24 | $0.00 | $0.00 | $0.00 | $919.10 | $216,120.14 |
6 | 2021/02 | $378.80 | $540.30 | $0.00 | $0.00 | $0.00 | $919.10 | $215,741.34 |
7 | 2021/03 | $379.74 | $539.35 | $0.00 | $0.00 | $0.00 | $919.10 | $215,361.60 |
8 | 2021/04 | $380.69 | $538.40 | $0.00 | $0.00 | $0.00 | $919.10 | $214,980.91 |
9 | 2021/05 | $381.64 | $537.45 | $0.00 | $0.00 | $0.00 | $919.10 | $214,599.26 |
10 | 2021/06 | $382.60 | $536.50 | $0.00 | $0.00 | $0.00 | $919.10 | $214,216.66 |
11 | 2021/07 | $383.56 | $535.54 | $0.00 | $0.00 | $0.00 | $919.10 | $213,833.11 |
12 | 2021/08 | $384.51 | $534.58 | $0.00 | $0.00 | $0.00 | $919.10 | $213,448.60 |
13 | 2021/09 | $385.48 | $533.62 | $0.00 | $0.00 | $0.00 | $919.10 | $213,063.12 |
14 | 2021/10 | $386.44 | $532.66 | $0.00 | $0.00 | $0.00 | $919.10 | $212,676.68 |
15 | 2021/11 | $387.41 | $531.69 | $0.00 | $0.00 | $0.00 | $919.10 | $212,289.28 |
16 | 2021/12 | $388.37 | $530.72 | $0.00 | $0.00 | $0.00 | $919.10 | $211,900.90 |
17 | 2022/01 | $389.34 | $529.75 | $0.00 | $0.00 | $0.00 | $919.10 | $211,511.56 |
18 | 2022/02 | $390.32 | $528.78 | $0.00 | $0.00 | $0.00 | $919.10 | $211,121.24 |
19 | 2022/03 | $391.29 | $527.80 | $0.00 | $0.00 | $0.00 | $919.10 | $210,729.95 |
20 | 2022/04 | $392.27 | $526.82 | $0.00 | $0.00 | $0.00 | $919.10 | $210,337.67 |
21 | 2022/05 | $393.25 | $525.84 | $0.00 | $0.00 | $0.00 | $919.10 | $209,944.42 |
22 | 2022/06 | $394.24 | $524.86 | $0.00 | $0.00 | $0.00 | $919.10 | $209,550.19 |
23 | 2022/07 | $395.22 | $523.88 | $0.00 | $0.00 | $0.00 | $919.10 | $209,154.96 |
24 | 2022/08 | $396.21 | $522.89 | $0.00 | $0.00 | $0.00 | $919.10 | $208,758.76 |
25 | 2022/09 | $397.20 | $521.90 | $0.00 | $0.00 | $0.00 | $919.10 | $208,361.56 |
26 | 2022/10 | $398.19 | $520.90 | $0.00 | $0.00 | $0.00 | $919.10 | $207,963.36 |
27 | 2022/11 | $399.19 | $519.91 | $0.00 | $0.00 | $0.00 | $919.10 | $207,564.17 |
28 | 2022/12 | $400.19 | $518.91 | $0.00 | $0.00 | $0.00 | $919.10 | $207,163.99 |
29 | 2023/01 | $401.19 | $517.91 | $0.00 | $0.00 | $0.00 | $919.10 | $206,762.80 |
30 | 2023/02 | $402.19 | $516.91 | $0.00 | $0.00 | $0.00 | $919.10 | $206,360.61 |
31 | 2023/03 | $403.20 | $515.90 | $0.00 | $0.00 | $0.00 | $919.10 | $205,957.42 |
32 | 2023/04 | $404.20 | $514.89 | $0.00 | $0.00 | $0.00 | $919.10 | $205,553.21 |
33 | 2023/05 | $405.21 | $513.88 | $0.00 | $0.00 | $0.00 | $919.10 | $205,148.00 |
34 | 2023/06 | $406.23 | $512.87 | $0.00 | $0.00 | $0.00 | $919.10 | $204,741.77 |
35 | 2023/07 | $407.24 | $511.85 | $0.00 | $0.00 | $0.00 | $919.10 | $204,334.53 |
36 | 2023/08 | $408.26 | $510.84 | $0.00 | $0.00 | $0.00 | $919.10 | $203,926.27 |
37 | 2023/09 | $366.18 | $552.30 | $0.00 | $0.00 | $0.00 | $918.48 | $203,560.08 |
38 | 2023/10 | $367.18 | $551.31 | $0.00 | $0.00 | $0.00 | $918.48 | $203,192.91 |
39 | 2023/11 | $368.17 | $550.31 | $0.00 | $0.00 | $0.00 | $918.48 | $202,824.74 |
40 | 2023/12 | $369.17 | $549.32 | $0.00 | $0.00 | $0.00 | $918.48 | $202,455.57 |
41 | 2024/01 | $370.17 | $548.32 | $0.00 | $0.00 | $0.00 | $918.48 | $202,085.40 |
42 | 2024/02 | $371.17 | $547.31 | $0.00 | $0.00 | $0.00 | $918.48 | $201,714.23 |
43 | 2024/03 | $372.18 | $546.31 | $0.00 | $0.00 | $0.00 | $918.48 | $201,342.06 |
44 | 2024/04 | $373.18 | $545.30 | $0.00 | $0.00 | $0.00 | $918.48 | $200,968.88 |
45 | 2024/05 | $374.19 | $544.29 | $0.00 | $0.00 | $0.00 | $918.48 | $200,594.68 |
46 | 2024/06 | $375.21 | $543.28 | $0.00 | $0.00 | $0.00 | $918.48 | $200,219.47 |
47 | 2024/07 | $376.22 | $542.26 | $0.00 | $0.00 | $0.00 | $918.48 | $199,843.25 |
48 | 2024/08 | $377.24 | $541.24 | $0.00 | $0.00 | $0.00 | $918.48 | $199,466.01 |
49 | 2024/09 | $378.26 | $540.22 | $0.00 | $0.00 | $0.00 | $918.48 | $199,087.75 |
50 | 2024/10 | $379.29 | $539.20 | $0.00 | $0.00 | $0.00 | $918.48 | $198,708.46 |
51 | 2024/11 | $380.32 | $538.17 | $0.00 | $0.00 | $0.00 | $918.48 | $198,328.14 |
52 | 2024/12 | $381.35 | $537.14 | $0.00 | $0.00 | $0.00 | $918.48 | $197,946.80 |
53 | 2025/01 | $382.38 | $536.11 | $0.00 | $0.00 | $0.00 | $918.48 | $197,564.42 |
54 | 2025/02 | $383.41 | $535.07 | $0.00 | $0.00 | $0.00 | $918.48 | $197,181.00 |
55 | 2025/03 | $384.45 | $534.03 | $0.00 | $0.00 | $0.00 | $918.48 | $196,796.55 |
56 | 2025/04 | $385.49 | $532.99 | $0.00 | $0.00 | $0.00 | $918.48 | $196,411.06 |
57 | 2025/05 | $386.54 | $531.95 | $0.00 | $0.00 | $0.00 | $918.48 | $196,024.52 |
58 | 2025/06 | $387.58 | $530.90 | $0.00 | $0.00 | $0.00 | $918.48 | $195,636.93 |
59 | 2025/07 | $388.63 | $529.85 | $0.00 | $0.00 | $0.00 | $918.48 | $195,248.30 |
60 | 2025/08 | $389.69 | $528.80 | $0.00 | $0.00 | $0.00 | $918.48 | $194,858.61 |
61 | 2025/09 | $390.74 | $527.74 | $0.00 | $0.00 | $0.00 | $918.48 | $194,467.87 |
62 | 2025/10 | $391.80 | $526.68 | $0.00 | $0.00 | $0.00 | $918.48 | $194,076.07 |
63 | 2025/11 | $392.86 | $525.62 | $0.00 | $0.00 | $0.00 | $918.48 | $193,683.21 |
64 | 2025/12 | $393.93 | $524.56 | $0.00 | $0.00 | $0.00 | $918.48 | $193,289.28 |
65 | 2026/01 | $394.99 | $523.49 | $0.00 | $0.00 | $0.00 | $918.48 | $192,894.29 |
66 | 2026/02 | $396.06 | $522.42 | $0.00 | $0.00 | $0.00 | $918.48 | $192,498.23 |
67 | 2026/03 | $397.14 | $521.35 | $0.00 | $0.00 | $0.00 | $918.48 | $192,101.09 |
68 | 2026/04 | $398.21 | $520.27 | $0.00 | $0.00 | $0.00 | $918.48 | $191,702.88 |
69 | 2026/05 | $399.29 | $519.20 | $0.00 | $0.00 | $0.00 | $918.48 | $191,303.59 |
70 | 2026/06 | $400.37 | $518.11 | $0.00 | $0.00 | $0.00 | $918.48 | $190,903.22 |
71 | 2026/07 | $401.45 | $517.03 | $0.00 | $0.00 | $0.00 | $918.48 | $190,501.77 |
72 | 2026/08 | $402.54 | $515.94 | $0.00 | $0.00 | $0.00 | $918.48 | $190,099.22 |
73 | 2026/09 | $363.63 | $554.46 | $0.00 | $0.00 | $0.00 | $918.09 | $189,735.59 |
74 | 2026/10 | $364.69 | $553.40 | $0.00 | $0.00 | $0.00 | $918.09 | $189,370.90 |
75 | 2026/11 | $365.76 | $552.33 | $0.00 | $0.00 | $0.00 | $918.09 | $189,005.14 |
76 | 2026/12 | $366.82 | $551.26 | $0.00 | $0.00 | $0.00 | $918.09 | $188,638.32 |
77 | 2027/01 | $367.89 | $550.20 | $0.00 | $0.00 | $0.00 | $918.09 | $188,270.42 |
78 | 2027/02 | $368.97 | $549.12 | $0.00 | $0.00 | $0.00 | $918.09 | $187,901.46 |
79 | 2027/03 | $370.04 | $548.05 | $0.00 | $0.00 | $0.00 | $918.09 | $187,531.41 |
80 | 2027/04 | $371.12 | $546.97 | $0.00 | $0.00 | $0.00 | $918.09 | $187,160.29 |
81 | 2027/05 | $372.20 | $545.88 | $0.00 | $0.00 | $0.00 | $918.09 | $186,788.09 |
82 | 2027/06 | $373.29 | $544.80 | $0.00 | $0.00 | $0.00 | $918.09 | $186,414.80 |
83 | 2027/07 | $374.38 | $543.71 | $0.00 | $0.00 | $0.00 | $918.09 | $186,040.42 |
84 | 2027/08 | $375.47 | $542.62 | $0.00 | $0.00 | $0.00 | $918.09 | $185,664.95 |
85 | 2027/09 | $376.57 | $541.52 | $0.00 | $0.00 | $0.00 | $918.09 | $185,288.38 |
86 | 2027/10 | $377.66 | $540.42 | $0.00 | $0.00 | $0.00 | $918.09 | $184,910.72 |
87 | 2027/11 | $378.77 | $539.32 | $0.00 | $0.00 | $0.00 | $918.09 | $184,531.95 |
88 | 2027/12 | $379.87 | $538.22 | $0.00 | $0.00 | $0.00 | $918.09 | $184,152.08 |
89 | 2028/01 | $380.98 | $537.11 | $0.00 | $0.00 | $0.00 | $918.09 | $183,771.10 |
90 | 2028/02 | $382.09 | $536.00 | $0.00 | $0.00 | $0.00 | $918.09 | $183,389.01 |
91 | 2028/03 | $383.20 | $534.88 | $0.00 | $0.00 | $0.00 | $918.09 | $183,005.81 |
92 | 2028/04 | $384.32 | $533.77 | $0.00 | $0.00 | $0.00 | $918.09 | $182,621.49 |
93 | 2028/05 | $385.44 | $532.65 | $0.00 | $0.00 | $0.00 | $918.09 | $182,236.05 |
94 | 2028/06 | $386.57 | $531.52 | $0.00 | $0.00 | $0.00 | $918.09 | $181,849.48 |
95 | 2028/07 | $387.69 | $530.39 | $0.00 | $0.00 | $0.00 | $918.09 | $181,461.78 |
96 | 2028/08 | $388.83 | $529.26 | $0.00 | $0.00 | $0.00 | $918.09 | $181,072.96 |
97 | 2028/09 | $389.96 | $528.13 | $0.00 | $0.00 | $0.00 | $918.09 | $180,683.00 |
98 | 2028/10 | $391.10 | $526.99 | $0.00 | $0.00 | $0.00 | $918.09 | $180,291.90 |
99 | 2028/11 | $392.24 | $525.85 | $0.00 | $0.00 | $0.00 | $918.09 | $179,899.67 |
100 | 2028/12 | $393.38 | $524.71 | $0.00 | $0.00 | $0.00 | $918.09 | $179,506.29 |
101 | 2029/01 | $394.53 | $523.56 | $0.00 | $0.00 | $0.00 | $918.09 | $179,111.76 |
102 | 2029/02 | $395.68 | $522.41 | $0.00 | $0.00 | $0.00 | $918.09 | $178,716.08 |
103 | 2029/03 | $396.83 | $521.26 | $0.00 | $0.00 | $0.00 | $918.09 | $178,319.24 |
104 | 2029/04 | $397.99 | $520.10 | $0.00 | $0.00 | $0.00 | $918.09 | $177,921.25 |
105 | 2029/05 | $399.15 | $518.94 | $0.00 | $0.00 | $0.00 | $918.09 | $177,522.10 |
106 | 2029/06 | $400.32 | $517.77 | $0.00 | $0.00 | $0.00 | $918.09 | $177,121.79 |
107 | 2029/07 | $401.48 | $516.61 | $0.00 | $0.00 | $0.00 | $918.09 | $176,720.30 |
108 | 2029/08 | $402.65 | $515.43 | $0.00 | $0.00 | $0.00 | $918.09 | $176,317.65 |
109 | 2029/09 | $366.70 | $550.99 | $0.00 | $0.00 | $0.00 | $917.69 | $175,950.95 |
110 | 2029/10 | $367.85 | $549.85 | $0.00 | $0.00 | $0.00 | $917.69 | $175,583.10 |
111 | 2029/11 | $369.00 | $548.70 | $0.00 | $0.00 | $0.00 | $917.69 | $175,214.10 |
112 | 2029/12 | $370.15 | $547.54 | $0.00 | $0.00 | $0.00 | $917.69 | $174,843.96 |
113 | 2030/01 | $371.31 | $546.39 | $0.00 | $0.00 | $0.00 | $917.69 | $174,472.65 |
114 | 2030/02 | $372.47 | $545.23 | $0.00 | $0.00 | $0.00 | $917.69 | $174,100.18 |
115 | 2030/03 | $373.63 | $544.06 | $0.00 | $0.00 | $0.00 | $917.69 | $173,726.55 |
116 | 2030/04 | $374.80 | $542.90 | $0.00 | $0.00 | $0.00 | $917.69 | $173,351.76 |
117 | 2030/05 | $375.97 | $541.72 | $0.00 | $0.00 | $0.00 | $917.69 | $172,975.79 |
118 | 2030/06 | $377.14 | $540.55 | $0.00 | $0.00 | $0.00 | $917.69 | $172,598.64 |
119 | 2030/07 | $378.32 | $539.37 | $0.00 | $0.00 | $0.00 | $917.69 | $172,220.32 |
120 | 2030/08 | $379.50 | $538.19 | $0.00 | $0.00 | $0.00 | $917.69 | $171,840.82 |
121 | 2030/09 | $380.69 | $537.00 | $0.00 | $0.00 | $0.00 | $917.69 | $171,460.12 |
122 | 2030/10 | $381.88 | $535.81 | $0.00 | $0.00 | $0.00 | $917.69 | $171,078.24 |
123 | 2030/11 | $383.07 | $534.62 | $0.00 | $0.00 | $0.00 | $917.69 | $170,695.17 |
124 | 2030/12 | $384.27 | $533.42 | $0.00 | $0.00 | $0.00 | $917.69 | $170,310.90 |
125 | 2031/01 | $385.47 | $532.22 | $0.00 | $0.00 | $0.00 | $917.69 | $169,925.43 |
126 | 2031/02 | $386.68 | $531.02 | $0.00 | $0.00 | $0.00 | $917.69 | $169,538.75 |
127 | 2031/03 | $387.88 | $529.81 | $0.00 | $0.00 | $0.00 | $917.69 | $169,150.87 |
128 | 2031/04 | $389.10 | $528.60 | $0.00 | $0.00 | $0.00 | $917.69 | $168,761.77 |
129 | 2031/05 | $390.31 | $527.38 | $0.00 | $0.00 | $0.00 | $917.69 | $168,371.46 |
130 | 2031/06 | $391.53 | $526.16 | $0.00 | $0.00 | $0.00 | $917.69 | $167,979.92 |
131 | 2031/07 | $392.76 | $524.94 | $0.00 | $0.00 | $0.00 | $917.69 | $167,587.17 |
132 | 2031/08 | $393.98 | $523.71 | $0.00 | $0.00 | $0.00 | $917.69 | $167,193.19 |
133 | 2031/09 | $395.21 | $522.48 | $0.00 | $0.00 | $0.00 | $917.69 | $166,797.97 |
134 | 2031/10 | $396.45 | $521.24 | $0.00 | $0.00 | $0.00 | $917.69 | $166,401.52 |
135 | 2031/11 | $397.69 | $520.00 | $0.00 | $0.00 | $0.00 | $917.69 | $166,003.83 |
136 | 2031/12 | $398.93 | $518.76 | $0.00 | $0.00 | $0.00 | $917.69 | $165,604.90 |
137 | 2032/01 | $400.18 | $517.52 | $0.00 | $0.00 | $0.00 | $917.69 | $165,204.72 |
138 | 2032/02 | $401.43 | $516.26 | $0.00 | $0.00 | $0.00 | $917.69 | $164,803.29 |
139 | 2032/03 | $402.68 | $515.01 | $0.00 | $0.00 | $0.00 | $917.69 | $164,400.61 |
140 | 2032/04 | $403.94 | $513.75 | $0.00 | $0.00 | $0.00 | $917.69 | $163,996.67 |
141 | 2032/05 | $405.20 | $512.49 | $0.00 | $0.00 | $0.00 | $917.69 | $163,591.47 |
142 | 2032/06 | $406.47 | $511.22 | $0.00 | $0.00 | $0.00 | $917.69 | $163,185.00 |
143 | 2032/07 | $407.74 | $509.95 | $0.00 | $0.00 | $0.00 | $917.69 | $162,777.26 |
144 | 2032/08 | $409.01 | $508.68 | $0.00 | $0.00 | $0.00 | $917.69 | $162,368.24 |
145 | 2032/09 | $375.95 | $541.23 | $0.00 | $0.00 | $0.00 | $917.18 | $161,992.29 |
146 | 2032/10 | $377.20 | $539.97 | $0.00 | $0.00 | $0.00 | $917.18 | $161,615.09 |
147 | 2032/11 | $378.46 | $538.72 | $0.00 | $0.00 | $0.00 | $917.18 | $161,236.63 |
148 | 2032/12 | $379.72 | $537.46 | $0.00 | $0.00 | $0.00 | $917.18 | $160,856.91 |
149 | 2033/01 | $380.99 | $536.19 | $0.00 | $0.00 | $0.00 | $917.18 | $160,475.93 |
150 | 2033/02 | $382.26 | $534.92 | $0.00 | $0.00 | $0.00 | $917.18 | $160,093.67 |
151 | 2033/03 | $383.53 | $533.65 | $0.00 | $0.00 | $0.00 | $917.18 | $159,710.14 |
152 | 2033/04 | $384.81 | $532.37 | $0.00 | $0.00 | $0.00 | $917.18 | $159,325.33 |
153 | 2033/05 | $386.09 | $531.08 | $0.00 | $0.00 | $0.00 | $917.18 | $158,939.24 |
154 | 2033/06 | $387.38 | $529.80 | $0.00 | $0.00 | $0.00 | $917.18 | $158,551.86 |
155 | 2033/07 | $388.67 | $528.51 | $0.00 | $0.00 | $0.00 | $917.18 | $158,163.20 |
156 | 2033/08 | $389.96 | $527.21 | $0.00 | $0.00 | $0.00 | $917.18 | $157,773.23 |
157 | 2033/09 | $391.26 | $525.91 | $0.00 | $0.00 | $0.00 | $917.18 | $157,381.97 |
158 | 2033/10 | $392.57 | $524.61 | $0.00 | $0.00 | $0.00 | $917.18 | $156,989.40 |
159 | 2033/11 | $393.88 | $523.30 | $0.00 | $0.00 | $0.00 | $917.18 | $156,595.52 |
160 | 2033/12 | $395.19 | $521.99 | $0.00 | $0.00 | $0.00 | $917.18 | $156,200.33 |
161 | 2034/01 | $396.51 | $520.67 | $0.00 | $0.00 | $0.00 | $917.18 | $155,803.82 |
162 | 2034/02 | $397.83 | $519.35 | $0.00 | $0.00 | $0.00 | $917.18 | $155,405.99 |
163 | 2034/03 | $399.16 | $518.02 | $0.00 | $0.00 | $0.00 | $917.18 | $155,006.83 |
164 | 2034/04 | $400.49 | $516.69 | $0.00 | $0.00 | $0.00 | $917.18 | $154,606.35 |
165 | 2034/05 | $401.82 | $515.35 | $0.00 | $0.00 | $0.00 | $917.18 | $154,204.53 |
166 | 2034/06 | $403.16 | $514.02 | $0.00 | $0.00 | $0.00 | $917.18 | $153,801.37 |
167 | 2034/07 | $404.50 | $512.67 | $0.00 | $0.00 | $0.00 | $917.18 | $153,396.86 |
168 | 2034/08 | $405.85 | $511.32 | $0.00 | $0.00 | $0.00 | $917.18 | $152,991.01 |
169 | 2034/09 | $407.21 | $509.97 | $0.00 | $0.00 | $0.00 | $917.18 | $152,583.80 |
170 | 2034/10 | $408.56 | $508.61 | $0.00 | $0.00 | $0.00 | $917.18 | $152,175.24 |
171 | 2034/11 | $409.92 | $507.25 | $0.00 | $0.00 | $0.00 | $917.18 | $151,765.32 |
172 | 2034/12 | $411.29 | $505.88 | $0.00 | $0.00 | $0.00 | $917.18 | $151,354.03 |
173 | 2035/01 | $412.66 | $504.51 | $0.00 | $0.00 | $0.00 | $917.18 | $150,941.36 |
174 | 2035/02 | $414.04 | $503.14 | $0.00 | $0.00 | $0.00 | $917.18 | $150,527.33 |
175 | 2035/03 | $415.42 | $501.76 | $0.00 | $0.00 | $0.00 | $917.18 | $150,111.91 |
176 | 2035/04 | $416.80 | $500.37 | $0.00 | $0.00 | $0.00 | $917.18 | $149,695.10 |
177 | 2035/05 | $418.19 | $498.98 | $0.00 | $0.00 | $0.00 | $917.18 | $149,276.91 |
178 | 2035/06 | $419.59 | $497.59 | $0.00 | $0.00 | $0.00 | $917.18 | $148,857.33 |
179 | 2035/07 | $420.98 | $496.19 | $0.00 | $0.00 | $0.00 | $917.18 | $148,436.34 |
180 | 2035/08 | $422.39 | $494.79 | $0.00 | $0.00 | $0.00 | $917.18 | $148,013.95 |
181 | 2035/09 | $394.77 | $524.22 | $0.00 | $0.00 | $0.00 | $918.99 | $147,619.18 |
182 | 2035/10 | $396.17 | $522.82 | $0.00 | $0.00 | $0.00 | $918.99 | $147,223.01 |
183 | 2035/11 | $397.57 | $521.41 | $0.00 | $0.00 | $0.00 | $918.99 | $146,825.44 |
184 | 2035/12 | $398.98 | $520.01 | $0.00 | $0.00 | $0.00 | $918.99 | $146,426.45 |
185 | 2036/01 | $400.40 | $518.59 | $0.00 | $0.00 | $0.00 | $918.99 | $146,026.06 |
186 | 2036/02 | $401.81 | $517.18 | $0.00 | $0.00 | $0.00 | $918.99 | $145,624.24 |
187 | 2036/03 | $403.24 | $515.75 | $0.00 | $0.00 | $0.00 | $918.99 | $145,221.01 |
188 | 2036/04 | $404.66 | $514.32 | $0.00 | $0.00 | $0.00 | $918.99 | $144,816.34 |
189 | 2036/05 | $406.10 | $512.89 | $0.00 | $0.00 | $0.00 | $918.99 | $144,410.24 |
190 | 2036/06 | $407.54 | $511.45 | $0.00 | $0.00 | $0.00 | $918.99 | $144,002.71 |
191 | 2036/07 | $408.98 | $510.01 | $0.00 | $0.00 | $0.00 | $918.99 | $143,593.73 |
192 | 2036/08 | $410.43 | $508.56 | $0.00 | $0.00 | $0.00 | $918.99 | $143,183.30 |
193 | 2036/09 | $411.88 | $507.11 | $0.00 | $0.00 | $0.00 | $918.99 | $142,771.42 |
194 | 2036/10 | $413.34 | $505.65 | $0.00 | $0.00 | $0.00 | $918.99 | $142,358.08 |
195 | 2036/11 | $414.80 | $504.18 | $0.00 | $0.00 | $0.00 | $918.99 | $141,943.27 |
196 | 2036/12 | $416.27 | $502.72 | $0.00 | $0.00 | $0.00 | $918.99 | $141,527.00 |
197 | 2037/01 | $417.75 | $501.24 | $0.00 | $0.00 | $0.00 | $918.99 | $141,109.25 |
198 | 2037/02 | $419.23 | $499.76 | $0.00 | $0.00 | $0.00 | $918.99 | $140,690.02 |
199 | 2037/03 | $420.71 | $498.28 | $0.00 | $0.00 | $0.00 | $918.99 | $140,269.31 |
200 | 2037/04 | $422.20 | $496.79 | $0.00 | $0.00 | $0.00 | $918.99 | $139,847.11 |
201 | 2037/05 | $423.70 | $495.29 | $0.00 | $0.00 | $0.00 | $918.99 | $139,423.41 |
202 | 2037/06 | $425.20 | $493.79 | $0.00 | $0.00 | $0.00 | $918.99 | $138,998.21 |
203 | 2037/07 | $426.70 | $492.29 | $0.00 | $0.00 | $0.00 | $918.99 | $138,571.51 |
204 | 2037/08 | $428.22 | $490.77 | $0.00 | $0.00 | $0.00 | $918.99 | $138,143.29 |
205 | 2037/09 | $429.73 | $489.26 | $0.00 | $0.00 | $0.00 | $918.99 | $137,713.56 |
206 | 2037/10 | $431.25 | $487.74 | $0.00 | $0.00 | $0.00 | $918.99 | $137,282.31 |
207 | 2037/11 | $432.78 | $486.21 | $0.00 | $0.00 | $0.00 | $918.99 | $136,849.53 |
208 | 2037/12 | $434.31 | $484.68 | $0.00 | $0.00 | $0.00 | $918.99 | $136,415.21 |
209 | 2038/01 | $435.85 | $483.14 | $0.00 | $0.00 | $0.00 | $918.99 | $135,979.36 |
210 | 2038/02 | $437.40 | $481.59 | $0.00 | $0.00 | $0.00 | $918.99 | $135,541.96 |
211 | 2038/03 | $438.94 | $480.04 | $0.00 | $0.00 | $0.00 | $918.99 | $135,103.02 |
212 | 2038/04 | $440.50 | $478.49 | $0.00 | $0.00 | $0.00 | $918.99 | $134,662.52 |
213 | 2038/05 | $442.06 | $476.93 | $0.00 | $0.00 | $0.00 | $918.99 | $134,220.46 |
214 | 2038/06 | $443.63 | $475.36 | $0.00 | $0.00 | $0.00 | $918.99 | $133,776.84 |
215 | 2038/07 | $445.20 | $473.79 | $0.00 | $0.00 | $0.00 | $918.99 | $133,331.64 |
216 | 2038/08 | $446.77 | $472.22 | $0.00 | $0.00 | $0.00 | $918.99 | $132,884.87 |
217 | 2038/09 | $420.00 | $498.32 | $0.00 | $0.00 | $0.00 | $918.32 | $132,464.86 |
218 | 2038/10 | $421.58 | $496.74 | $0.00 | $0.00 | $0.00 | $918.32 | $132,043.28 |
219 | 2038/11 | $423.16 | $495.16 | $0.00 | $0.00 | $0.00 | $918.32 | $131,620.12 |
220 | 2038/12 | $424.75 | $493.58 | $0.00 | $0.00 | $0.00 | $918.32 | $131,195.38 |
221 | 2039/01 | $426.34 | $491.98 | $0.00 | $0.00 | $0.00 | $918.32 | $130,769.04 |
222 | 2039/02 | $427.94 | $490.38 | $0.00 | $0.00 | $0.00 | $918.32 | $130,341.10 |
223 | 2039/03 | $429.54 | $488.78 | $0.00 | $0.00 | $0.00 | $918.32 | $129,911.56 |
224 | 2039/04 | $431.15 | $487.17 | $0.00 | $0.00 | $0.00 | $918.32 | $129,480.40 |
225 | 2039/05 | $432.77 | $485.55 | $0.00 | $0.00 | $0.00 | $918.32 | $129,047.63 |
226 | 2039/06 | $434.39 | $483.93 | $0.00 | $0.00 | $0.00 | $918.32 | $128,613.24 |
227 | 2039/07 | $436.02 | $482.30 | $0.00 | $0.00 | $0.00 | $918.32 | $128,177.21 |
228 | 2039/08 | $437.66 | $480.66 | $0.00 | $0.00 | $0.00 | $918.32 | $127,739.56 |
229 | 2039/09 | $439.30 | $479.02 | $0.00 | $0.00 | $0.00 | $918.32 | $127,300.26 |
230 | 2039/10 | $440.95 | $477.38 | $0.00 | $0.00 | $0.00 | $918.32 | $126,859.31 |
231 | 2039/11 | $442.60 | $475.72 | $0.00 | $0.00 | $0.00 | $918.32 | $126,416.71 |
232 | 2039/12 | $444.26 | $474.06 | $0.00 | $0.00 | $0.00 | $918.32 | $125,972.45 |
233 | 2040/01 | $445.93 | $472.40 | $0.00 | $0.00 | $0.00 | $918.32 | $125,526.53 |
234 | 2040/02 | $447.60 | $470.72 | $0.00 | $0.00 | $0.00 | $918.32 | $125,078.93 |
235 | 2040/03 | $449.28 | $469.05 | $0.00 | $0.00 | $0.00 | $918.32 | $124,629.65 |
236 | 2040/04 | $450.96 | $467.36 | $0.00 | $0.00 | $0.00 | $918.32 | $124,178.69 |
237 | 2040/05 | $452.65 | $465.67 | $0.00 | $0.00 | $0.00 | $918.32 | $123,726.04 |
238 | 2040/06 | $454.35 | $463.97 | $0.00 | $0.00 | $0.00 | $918.32 | $123,271.69 |
239 | 2040/07 | $456.05 | $462.27 | $0.00 | $0.00 | $0.00 | $918.32 | $122,815.64 |
240 | 2040/08 | $457.76 | $460.56 | $0.00 | $0.00 | $0.00 | $918.32 | $122,357.87 |
241 | 2040/09 | $459.48 | $458.84 | $0.00 | $0.00 | $0.00 | $918.32 | $121,898.39 |
242 | 2040/10 | $461.20 | $457.12 | $0.00 | $0.00 | $0.00 | $918.32 | $121,437.19 |
243 | 2040/11 | $462.93 | $455.39 | $0.00 | $0.00 | $0.00 | $918.32 | $120,974.26 |
244 | 2040/12 | $464.67 | $453.65 | $0.00 | $0.00 | $0.00 | $918.32 | $120,509.59 |
245 | 2041/01 | $466.41 | $451.91 | $0.00 | $0.00 | $0.00 | $918.32 | $120,043.18 |
246 | 2041/02 | $468.16 | $450.16 | $0.00 | $0.00 | $0.00 | $918.32 | $119,575.02 |
247 | 2041/03 | $469.92 | $448.41 | $0.00 | $0.00 | $0.00 | $918.32 | $119,105.10 |
248 | 2041/04 | $471.68 | $446.64 | $0.00 | $0.00 | $0.00 | $918.32 | $118,633.42 |
249 | 2041/05 | $473.45 | $444.88 | $0.00 | $0.00 | $0.00 | $918.32 | $118,159.98 |
250 | 2041/06 | $475.22 | $443.10 | $0.00 | $0.00 | $0.00 | $918.32 | $117,684.75 |
251 | 2041/07 | $477.00 | $441.32 | $0.00 | $0.00 | $0.00 | $918.32 | $117,207.75 |
252 | 2041/08 | $478.79 | $439.53 | $0.00 | $0.00 | $0.00 | $918.32 | $116,728.96 |
253 | 2041/09 | $456.47 | $462.05 | $0.00 | $0.00 | $0.00 | $918.52 | $116,272.48 |
254 | 2041/10 | $458.28 | $460.25 | $0.00 | $0.00 | $0.00 | $918.52 | $115,814.21 |
255 | 2041/11 | $460.09 | $458.43 | $0.00 | $0.00 | $0.00 | $918.52 | $115,354.11 |
256 | 2041/12 | $461.91 | $456.61 | $0.00 | $0.00 | $0.00 | $918.52 | $114,892.20 |
257 | 2042/01 | $463.74 | $454.78 | $0.00 | $0.00 | $0.00 | $918.52 | $114,428.46 |
258 | 2042/02 | $465.58 | $452.95 | $0.00 | $0.00 | $0.00 | $918.52 | $113,962.88 |
259 | 2042/03 | $467.42 | $451.10 | $0.00 | $0.00 | $0.00 | $918.52 | $113,495.46 |
260 | 2042/04 | $469.27 | $449.25 | $0.00 | $0.00 | $0.00 | $918.52 | $113,026.19 |
261 | 2042/05 | $471.13 | $447.40 | $0.00 | $0.00 | $0.00 | $918.52 | $112,555.07 |
262 | 2042/06 | $472.99 | $445.53 | $0.00 | $0.00 | $0.00 | $918.52 | $112,082.07 |
263 | 2042/07 | $474.86 | $443.66 | $0.00 | $0.00 | $0.00 | $918.52 | $111,607.21 |
264 | 2042/08 | $476.74 | $441.78 | $0.00 | $0.00 | $0.00 | $918.52 | $111,130.46 |
265 | 2042/09 | $478.63 | $439.89 | $0.00 | $0.00 | $0.00 | $918.52 | $110,651.83 |
266 | 2042/10 | $480.53 | $438.00 | $0.00 | $0.00 | $0.00 | $918.52 | $110,171.31 |
267 | 2042/11 | $482.43 | $436.09 | $0.00 | $0.00 | $0.00 | $918.52 | $109,688.88 |
268 | 2042/12 | $484.34 | $434.19 | $0.00 | $0.00 | $0.00 | $918.52 | $109,204.54 |
269 | 2043/01 | $486.26 | $432.27 | $0.00 | $0.00 | $0.00 | $918.52 | $108,718.28 |
270 | 2043/02 | $488.18 | $430.34 | $0.00 | $0.00 | $0.00 | $918.52 | $108,230.10 |
271 | 2043/03 | $490.11 | $428.41 | $0.00 | $0.00 | $0.00 | $918.52 | $107,739.99 |
272 | 2043/04 | $492.05 | $426.47 | $0.00 | $0.00 | $0.00 | $918.52 | $107,247.94 |
273 | 2043/05 | $494.00 | $424.52 | $0.00 | $0.00 | $0.00 | $918.52 | $106,753.94 |
274 | 2043/06 | $495.96 | $422.57 | $0.00 | $0.00 | $0.00 | $918.52 | $106,257.98 |
275 | 2043/07 | $497.92 | $420.60 | $0.00 | $0.00 | $0.00 | $918.52 | $105,760.07 |
276 | 2043/08 | $499.89 | $418.63 | $0.00 | $0.00 | $0.00 | $918.52 | $105,260.18 |
277 | 2043/09 | $501.87 | $416.65 | $0.00 | $0.00 | $0.00 | $918.52 | $104,758.31 |
278 | 2043/10 | $503.85 | $414.67 | $0.00 | $0.00 | $0.00 | $918.52 | $104,254.45 |
279 | 2043/11 | $505.85 | $412.67 | $0.00 | $0.00 | $0.00 | $918.52 | $103,748.61 |
280 | 2043/12 | $507.85 | $410.67 | $0.00 | $0.00 | $0.00 | $918.52 | $103,240.75 |
281 | 2044/01 | $509.86 | $408.66 | $0.00 | $0.00 | $0.00 | $918.52 | $102,730.89 |
282 | 2044/02 | $511.88 | $406.64 | $0.00 | $0.00 | $0.00 | $918.52 | $102,219.01 |
283 | 2044/03 | $513.91 | $404.62 | $0.00 | $0.00 | $0.00 | $918.52 | $101,705.11 |
284 | 2044/04 | $515.94 | $402.58 | $0.00 | $0.00 | $0.00 | $918.52 | $101,189.17 |
285 | 2044/05 | $517.98 | $400.54 | $0.00 | $0.00 | $0.00 | $918.52 | $100,671.18 |
286 | 2044/06 | $520.03 | $398.49 | $0.00 | $0.00 | $0.00 | $918.52 | $100,151.15 |
287 | 2044/07 | $522.09 | $396.43 | $0.00 | $0.00 | $0.00 | $918.52 | $99,629.06 |
288 | 2044/08 | $524.16 | $394.37 | $0.00 | $0.00 | $0.00 | $918.52 | $99,104.90 |
289 | 2044/09 | $503.67 | $412.94 | $0.00 | $0.00 | $0.00 | $916.61 | $98,601.23 |
290 | 2044/10 | $505.77 | $410.84 | $0.00 | $0.00 | $0.00 | $916.61 | $98,095.45 |
291 | 2044/11 | $507.88 | $408.73 | $0.00 | $0.00 | $0.00 | $916.61 | $97,587.57 |
292 | 2044/12 | $510.00 | $406.61 | $0.00 | $0.00 | $0.00 | $916.61 | $97,077.58 |
293 | 2045/01 | $512.12 | $404.49 | $0.00 | $0.00 | $0.00 | $916.61 | $96,565.45 |
294 | 2045/02 | $514.26 | $402.36 | $0.00 | $0.00 | $0.00 | $916.61 | $96,051.20 |
295 | 2045/03 | $516.40 | $400.21 | $0.00 | $0.00 | $0.00 | $916.61 | $95,534.80 |
296 | 2045/04 | $518.55 | $398.06 | $0.00 | $0.00 | $0.00 | $916.61 | $95,016.25 |
297 | 2045/05 | $520.71 | $395.90 | $0.00 | $0.00 | $0.00 | $916.61 | $94,495.54 |
298 | 2045/06 | $522.88 | $393.73 | $0.00 | $0.00 | $0.00 | $916.61 | $93,972.66 |
299 | 2045/07 | $525.06 | $391.55 | $0.00 | $0.00 | $0.00 | $916.61 | $93,447.60 |
300 | 2045/08 | $527.25 | $389.36 | $0.00 | $0.00 | $0.00 | $916.61 | $92,920.35 |
301 | 2045/09 | $529.44 | $387.17 | $0.00 | $0.00 | $0.00 | $916.61 | $92,390.91 |
302 | 2045/10 | $531.65 | $384.96 | $0.00 | $0.00 | $0.00 | $916.61 | $91,859.26 |
303 | 2045/11 | $533.86 | $382.75 | $0.00 | $0.00 | $0.00 | $916.61 | $91,325.39 |
304 | 2045/12 | $536.09 | $380.52 | $0.00 | $0.00 | $0.00 | $916.61 | $90,789.31 |
305 | 2046/01 | $538.32 | $378.29 | $0.00 | $0.00 | $0.00 | $916.61 | $90,250.98 |
306 | 2046/02 | $540.57 | $376.05 | $0.00 | $0.00 | $0.00 | $916.61 | $89,710.42 |
307 | 2046/03 | $542.82 | $373.79 | $0.00 | $0.00 | $0.00 | $916.61 | $89,167.60 |
308 | 2046/04 | $545.08 | $371.53 | $0.00 | $0.00 | $0.00 | $916.61 | $88,622.52 |
309 | 2046/05 | $547.35 | $369.26 | $0.00 | $0.00 | $0.00 | $916.61 | $88,075.17 |
310 | 2046/06 | $549.63 | $366.98 | $0.00 | $0.00 | $0.00 | $916.61 | $87,525.53 |
311 | 2046/07 | $551.92 | $364.69 | $0.00 | $0.00 | $0.00 | $916.61 | $86,973.61 |
312 | 2046/08 | $554.22 | $362.39 | $0.00 | $0.00 | $0.00 | $916.61 | $86,419.39 |
313 | 2046/09 | $556.53 | $360.08 | $0.00 | $0.00 | $0.00 | $916.61 | $85,862.86 |
314 | 2046/10 | $558.85 | $357.76 | $0.00 | $0.00 | $0.00 | $916.61 | $85,304.01 |
315 | 2046/11 | $561.18 | $355.43 | $0.00 | $0.00 | $0.00 | $916.61 | $84,742.83 |
316 | 2046/12 | $563.52 | $353.10 | $0.00 | $0.00 | $0.00 | $916.61 | $84,179.32 |
317 | 2047/01 | $565.86 | $350.75 | $0.00 | $0.00 | $0.00 | $916.61 | $83,613.45 |
318 | 2047/02 | $568.22 | $348.39 | $0.00 | $0.00 | $0.00 | $916.61 | $83,045.23 |
319 | 2047/03 | $570.59 | $346.02 | $0.00 | $0.00 | $0.00 | $916.61 | $82,474.64 |
320 | 2047/04 | $572.97 | $343.64 | $0.00 | $0.00 | $0.00 | $916.61 | $81,901.67 |
321 | 2047/05 | $575.35 | $341.26 | $0.00 | $0.00 | $0.00 | $916.61 | $81,326.32 |
322 | 2047/06 | $577.75 | $338.86 | $0.00 | $0.00 | $0.00 | $916.61 | $80,748.56 |
323 | 2047/07 | $580.16 | $336.45 | $0.00 | $0.00 | $0.00 | $916.61 | $80,168.41 |
324 | 2047/08 | $582.58 | $334.04 | $0.00 | $0.00 | $0.00 | $916.61 | $79,585.83 |
325 | 2047/09 | $564.88 | $348.19 | $0.00 | $0.00 | $0.00 | $913.06 | $79,020.95 |
326 | 2047/10 | $567.35 | $345.72 | $0.00 | $0.00 | $0.00 | $913.06 | $78,453.61 |
327 | 2047/11 | $569.83 | $343.23 | $0.00 | $0.00 | $0.00 | $913.06 | $77,883.78 |
328 | 2047/12 | $572.32 | $340.74 | $0.00 | $0.00 | $0.00 | $913.06 | $77,311.46 |
329 | 2048/01 | $574.83 | $338.24 | $0.00 | $0.00 | $0.00 | $913.06 | $76,736.63 |
330 | 2048/02 | $577.34 | $335.72 | $0.00 | $0.00 | $0.00 | $913.06 | $76,159.29 |
331 | 2048/03 | $579.87 | $333.20 | $0.00 | $0.00 | $0.00 | $913.06 | $75,579.42 |
332 | 2048/04 | $582.40 | $330.66 | $0.00 | $0.00 | $0.00 | $913.06 | $74,997.02 |
333 | 2048/05 | $584.95 | $328.11 | $0.00 | $0.00 | $0.00 | $913.06 | $74,412.07 |
334 | 2048/06 | $587.51 | $325.55 | $0.00 | $0.00 | $0.00 | $913.06 | $73,824.56 |
335 | 2048/07 | $590.08 | $322.98 | $0.00 | $0.00 | $0.00 | $913.06 | $73,234.48 |
336 | 2048/08 | $592.66 | $320.40 | $0.00 | $0.00 | $0.00 | $913.06 | $72,641.82 |
337 | 2048/09 | $595.26 | $317.81 | $0.00 | $0.00 | $0.00 | $913.06 | $72,046.56 |
338 | 2048/10 | $597.86 | $315.20 | $0.00 | $0.00 | $0.00 | $913.06 | $71,448.70 |
339 | 2048/11 | $600.48 | $312.59 | $0.00 | $0.00 | $0.00 | $913.06 | $70,848.23 |
340 | 2048/12 | $603.10 | $309.96 | $0.00 | $0.00 | $0.00 | $913.06 | $70,245.13 |
341 | 2049/01 | $605.74 | $307.32 | $0.00 | $0.00 | $0.00 | $913.06 | $69,639.38 |
342 | 2049/02 | $608.39 | $304.67 | $0.00 | $0.00 | $0.00 | $913.06 | $69,030.99 |
343 | 2049/03 | $611.05 | $302.01 | $0.00 | $0.00 | $0.00 | $913.06 | $68,419.94 |
344 | 2049/04 | $613.73 | $299.34 | $0.00 | $0.00 | $0.00 | $913.06 | $67,806.22 |
345 | 2049/05 | $616.41 | $296.65 | $0.00 | $0.00 | $0.00 | $913.06 | $67,189.80 |
346 | 2049/06 | $619.11 | $293.96 | $0.00 | $0.00 | $0.00 | $913.06 | $66,570.70 |
347 | 2049/07 | $621.82 | $291.25 | $0.00 | $0.00 | $0.00 | $913.06 | $65,948.88 |
348 | 2049/08 | $624.54 | $288.53 | $0.00 | $0.00 | $0.00 | $913.06 | $65,324.34 |
349 | 2049/09 | $627.27 | $285.79 | $0.00 | $0.00 | $0.00 | $913.06 | $64,697.07 |
350 | 2049/10 | $630.01 | $283.05 | $0.00 | $0.00 | $0.00 | $913.06 | $64,067.06 |
351 | 2049/11 | $632.77 | $280.29 | $0.00 | $0.00 | $0.00 | $913.06 | $63,434.29 |
352 | 2049/12 | $635.54 | $277.53 | $0.00 | $0.00 | $0.00 | $913.06 | $62,798.75 |
353 | 2050/01 | $638.32 | $274.74 | $0.00 | $0.00 | $0.00 | $913.06 | $62,160.43 |
354 | 2050/02 | $641.11 | $271.95 | $0.00 | $0.00 | $0.00 | $913.06 | $61,519.32 |
355 | 2050/03 | $643.92 | $269.15 | $0.00 | $0.00 | $0.00 | $913.06 | $60,875.41 |
356 | 2050/04 | $646.73 | $266.33 | $0.00 | $0.00 | $0.00 | $913.06 | $60,228.67 |
357 | 2050/05 | $649.56 | $263.50 | $0.00 | $0.00 | $0.00 | $913.06 | $59,579.11 |
358 | 2050/06 | $652.40 | $260.66 | $0.00 | $0.00 | $0.00 | $913.06 | $58,926.71 |
359 | 2050/07 | $655.26 | $257.80 | $0.00 | $0.00 | $0.00 | $913.06 | $58,271.45 |
360 | 2050/08 | $658.13 | $254.94 | $0.00 | $0.00 | $0.00 | $913.06 | $57,613.32 |
361 | 2050/09 | $645.44 | $264.06 | $0.00 | $0.00 | $0.00 | $909.50 | $56,967.88 |
362 | 2050/10 | $648.40 | $261.10 | $0.00 | $0.00 | $0.00 | $909.50 | $56,319.49 |
363 | 2050/11 | $651.37 | $258.13 | $0.00 | $0.00 | $0.00 | $909.50 | $55,668.12 |
364 | 2050/12 | $654.35 | $255.15 | $0.00 | $0.00 | $0.00 | $909.50 | $55,013.76 |
365 | 2051/01 | $657.35 | $252.15 | $0.00 | $0.00 | $0.00 | $909.50 | $54,356.41 |
366 | 2051/02 | $660.37 | $249.13 | $0.00 | $0.00 | $0.00 | $909.50 | $53,696.05 |
367 | 2051/03 | $663.39 | $246.11 | $0.00 | $0.00 | $0.00 | $909.50 | $53,032.65 |
368 | 2051/04 | $666.43 | $243.07 | $0.00 | $0.00 | $0.00 | $909.50 | $52,366.22 |
369 | 2051/05 | $669.49 | $240.01 | $0.00 | $0.00 | $0.00 | $909.50 | $51,696.73 |
370 | 2051/06 | $672.56 | $236.94 | $0.00 | $0.00 | $0.00 | $909.50 | $51,024.18 |
371 | 2051/07 | $675.64 | $233.86 | $0.00 | $0.00 | $0.00 | $909.50 | $50,348.54 |
372 | 2051/08 | $678.74 | $230.76 | $0.00 | $0.00 | $0.00 | $909.50 | $49,669.80 |
373 | 2051/09 | $681.85 | $227.65 | $0.00 | $0.00 | $0.00 | $909.50 | $48,987.96 |
374 | 2051/10 | $684.97 | $224.53 | $0.00 | $0.00 | $0.00 | $909.50 | $48,302.99 |
375 | 2051/11 | $688.11 | $221.39 | $0.00 | $0.00 | $0.00 | $909.50 | $47,614.87 |
376 | 2051/12 | $691.26 | $218.23 | $0.00 | $0.00 | $0.00 | $909.50 | $46,923.61 |
377 | 2052/01 | $694.43 | $215.07 | $0.00 | $0.00 | $0.00 | $909.50 | $46,229.18 |
378 | 2052/02 | $697.62 | $211.88 | $0.00 | $0.00 | $0.00 | $909.50 | $45,531.56 |
379 | 2052/03 | $700.81 | $208.69 | $0.00 | $0.00 | $0.00 | $909.50 | $44,830.75 |
380 | 2052/04 | $704.03 | $205.47 | $0.00 | $0.00 | $0.00 | $909.50 | $44,126.72 |
381 | 2052/05 | $707.25 | $202.25 | $0.00 | $0.00 | $0.00 | $909.50 | $43,419.47 |
382 | 2052/06 | $710.49 | $199.01 | $0.00 | $0.00 | $0.00 | $909.50 | $42,708.98 |
383 | 2052/07 | $713.75 | $195.75 | $0.00 | $0.00 | $0.00 | $909.50 | $41,995.23 |
384 | 2052/08 | $717.02 | $192.48 | $0.00 | $0.00 | $0.00 | $909.50 | $41,278.21 |
385 | 2052/09 | $720.31 | $189.19 | $0.00 | $0.00 | $0.00 | $909.50 | $40,557.90 |
386 | 2052/10 | $723.61 | $185.89 | $0.00 | $0.00 | $0.00 | $909.50 | $39,834.29 |
387 | 2052/11 | $726.93 | $182.57 | $0.00 | $0.00 | $0.00 | $909.50 | $39,107.36 |
388 | 2052/12 | $730.26 | $179.24 | $0.00 | $0.00 | $0.00 | $909.50 | $38,377.11 |
389 | 2053/01 | $733.60 | $175.90 | $0.00 | $0.00 | $0.00 | $909.50 | $37,643.50 |
390 | 2053/02 | $736.97 | $172.53 | $0.00 | $0.00 | $0.00 | $909.50 | $36,906.54 |
391 | 2053/03 | $740.34 | $169.15 | $0.00 | $0.00 | $0.00 | $909.50 | $36,166.19 |
392 | 2053/04 | $743.74 | $165.76 | $0.00 | $0.00 | $0.00 | $909.50 | $35,422.45 |
393 | 2053/05 | $747.15 | $162.35 | $0.00 | $0.00 | $0.00 | $909.50 | $34,675.31 |
394 | 2053/06 | $750.57 | $158.93 | $0.00 | $0.00 | $0.00 | $909.50 | $33,924.74 |
395 | 2053/07 | $754.01 | $155.49 | $0.00 | $0.00 | $0.00 | $909.50 | $33,170.72 |
396 | 2053/08 | $757.47 | $152.03 | $0.00 | $0.00 | $0.00 | $909.50 | $32,413.26 |
397 | 2053/09 | $757.85 | $155.31 | $0.00 | $0.00 | $0.00 | $913.17 | $31,655.40 |
398 | 2053/10 | $761.48 | $151.68 | $0.00 | $0.00 | $0.00 | $913.17 | $30,893.92 |
399 | 2053/11 | $765.13 | $148.03 | $0.00 | $0.00 | $0.00 | $913.17 | $30,128.79 |
400 | 2053/12 | $768.80 | $144.37 | $0.00 | $0.00 | $0.00 | $913.17 | $29,359.99 |
401 | 2054/01 | $772.48 | $140.68 | $0.00 | $0.00 | $0.00 | $913.17 | $28,587.50 |
402 | 2054/02 | $776.19 | $136.98 | $0.00 | $0.00 | $0.00 | $913.17 | $27,811.32 |
403 | 2054/03 | $779.90 | $133.26 | $0.00 | $0.00 | $0.00 | $913.17 | $27,031.41 |
404 | 2054/04 | $783.64 | $129.53 | $0.00 | $0.00 | $0.00 | $913.17 | $26,247.77 |
405 | 2054/05 | $787.40 | $125.77 | $0.00 | $0.00 | $0.00 | $913.17 | $25,460.37 |
406 | 2054/06 | $791.17 | $122.00 | $0.00 | $0.00 | $0.00 | $913.17 | $24,669.20 |
407 | 2054/07 | $794.96 | $118.21 | $0.00 | $0.00 | $0.00 | $913.17 | $23,874.24 |
408 | 2054/08 | $798.77 | $114.40 | $0.00 | $0.00 | $0.00 | $913.17 | $23,075.47 |
409 | 2054/09 | $802.60 | $110.57 | $0.00 | $0.00 | $0.00 | $913.17 | $22,272.88 |
410 | 2054/10 | $806.44 | $106.72 | $0.00 | $0.00 | $0.00 | $913.17 | $21,466.43 |
411 | 2054/11 | $810.31 | $102.86 | $0.00 | $0.00 | $0.00 | $913.17 | $20,656.13 |
412 | 2054/12 | $814.19 | $98.98 | $0.00 | $0.00 | $0.00 | $913.17 | $19,841.94 |
413 | 2055/01 | $818.09 | $95.08 | $0.00 | $0.00 | $0.00 | $913.17 | $19,023.85 |
414 | 2055/02 | $822.01 | $91.16 | $0.00 | $0.00 | $0.00 | $913.17 | $18,201.84 |
415 | 2055/03 | $825.95 | $87.22 | $0.00 | $0.00 | $0.00 | $913.17 | $17,375.89 |
416 | 2055/04 | $829.91 | $83.26 | $0.00 | $0.00 | $0.00 | $913.17 | $16,545.98 |
417 | 2055/05 | $833.88 | $79.28 | $0.00 | $0.00 | $0.00 | $913.17 | $15,712.09 |
418 | 2055/06 | $837.88 | $75.29 | $0.00 | $0.00 | $0.00 | $913.17 | $14,874.21 |
419 | 2055/07 | $841.89 | $71.27 | $0.00 | $0.00 | $0.00 | $913.17 | $14,032.32 |
420 | 2055/08 | $845.93 | $67.24 | $0.00 | $0.00 | $0.00 | $913.17 | $13,186.39 |
421 | 2055/09 | $849.98 | $63.18 | $0.00 | $0.00 | $0.00 | $913.17 | $12,336.41 |
422 | 2055/10 | $854.06 | $59.11 | $0.00 | $0.00 | $0.00 | $913.17 | $11,482.35 |
423 | 2055/11 | $858.15 | $55.02 | $0.00 | $0.00 | $0.00 | $913.17 | $10,624.21 |
424 | 2055/12 | $862.26 | $50.91 | $0.00 | $0.00 | $0.00 | $913.17 | $9,761.95 |
425 | 2056/01 | $866.39 | $46.78 | $0.00 | $0.00 | $0.00 | $913.17 | $8,895.55 |
426 | 2056/02 | $870.54 | $42.62 | $0.00 | $0.00 | $0.00 | $913.17 | $8,025.01 |
427 | 2056/03 | $874.71 | $38.45 | $0.00 | $0.00 | $0.00 | $913.17 | $7,150.30 |
428 | 2056/04 | $878.91 | $34.26 | $0.00 | $0.00 | $0.00 | $913.17 | $6,271.39 |
429 | 2056/05 | $883.12 | $30.05 | $0.00 | $0.00 | $0.00 | $913.17 | $5,388.28 |
430 | 2056/06 | $887.35 | $25.82 | $0.00 | $0.00 | $0.00 | $913.17 | $4,500.93 |
431 | 2056/07 | $891.60 | $21.57 | $0.00 | $0.00 | $0.00 | $913.17 | $3,609.33 |
432 | 2056/08 | $895.87 | $17.29 | $0.00 | $0.00 | $0.00 | $913.17 | $2,713.46 |
433 | 2056/09 | $899.98 | $13.57 | $0.00 | $0.00 | $0.00 | $913.55 | $1,813.48 |
434 | 2056/10 | $904.48 | $9.07 | $0.00 | $0.00 | $0.00 | $913.55 | $909.00 |
435 | 2056/11 | $909.00 | $4.55 | $0.00 | $0.00 | $0.00 | $913.55 | $0.00 |
Totals | $218,000.00 | $180,694.37 | $0.00 | $0.00 | $0.00 | $398,694.37 |
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.