Mortgage Amortization Report (Variable Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Based on your input, to maintain a variable-rate mortgage of $165,000.00 at 4.38% initial interest rate set to increase by 0.2% every 30 years, you will need to have a monthly payment of approx. ~$1,240.64.
Instead of closing on 2049/10, as a result of the changes in interest rate, your mortgage will close on 2049/09 where you will make a total of 360 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 | 2019/10 | $222.06 | $602.25 | $0.00 | $208.33 | $208.00 | $1,240.64 | $164,777.94 |
2 | 2019/11 | $222.87 | $601.44 | $0.00 | $208.33 | $208.00 | $1,240.64 | $164,555.07 |
3 | 2019/12 | $223.68 | $600.63 | $0.00 | $208.33 | $208.00 | $1,240.64 | $164,331.39 |
4 | 2020/01 | $224.50 | $599.81 | $0.00 | $208.33 | $208.00 | $1,240.64 | $164,106.90 |
5 | 2020/02 | $225.32 | $598.99 | $0.00 | $208.33 | $208.00 | $1,240.64 | $163,881.58 |
6 | 2020/03 | $226.14 | $598.17 | $0.00 | $208.33 | $208.00 | $1,240.64 | $163,655.44 |
7 | 2020/04 | $226.97 | $597.34 | $0.00 | $208.33 | $208.00 | $1,240.64 | $163,428.47 |
8 | 2020/05 | $227.79 | $596.51 | $0.00 | $208.33 | $208.00 | $1,240.64 | $163,200.68 |
9 | 2020/06 | $228.62 | $595.68 | $0.00 | $208.33 | $208.00 | $1,240.64 | $162,972.06 |
10 | 2020/07 | $229.46 | $594.85 | $0.00 | $208.33 | $208.00 | $1,240.64 | $162,742.60 |
11 | 2020/08 | $230.30 | $594.01 | $0.00 | $208.33 | $208.00 | $1,240.64 | $162,512.30 |
12 | 2020/09 | $231.14 | $593.17 | $0.00 | $208.33 | $208.00 | $1,240.64 | $162,281.16 |
13 | 2020/10 | $231.98 | $592.33 | $0.00 | $208.33 | $208.00 | $1,240.64 | $162,049.18 |
14 | 2020/11 | $232.83 | $591.48 | $0.00 | $208.33 | $208.00 | $1,240.64 | $161,816.35 |
15 | 2020/12 | $233.68 | $590.63 | $0.00 | $208.33 | $208.00 | $1,240.64 | $161,582.68 |
16 | 2021/01 | $234.53 | $589.78 | $0.00 | $208.33 | $208.00 | $1,240.64 | $161,348.14 |
17 | 2021/02 | $235.39 | $588.92 | $0.00 | $208.33 | $208.00 | $1,240.64 | $161,112.76 |
18 | 2021/03 | $236.25 | $588.06 | $0.00 | $208.33 | $208.00 | $1,240.64 | $160,876.51 |
19 | 2021/04 | $237.11 | $587.20 | $0.00 | $208.33 | $208.00 | $1,240.64 | $160,639.40 |
20 | 2021/05 | $237.97 | $586.33 | $0.00 | $208.33 | $208.00 | $1,240.64 | $160,401.43 |
21 | 2021/06 | $238.84 | $585.47 | $0.00 | $208.33 | $208.00 | $1,240.64 | $160,162.59 |
22 | 2021/07 | $239.71 | $584.59 | $0.00 | $208.33 | $208.00 | $1,240.64 | $159,922.87 |
23 | 2021/08 | $240.59 | $583.72 | $0.00 | $208.33 | $208.00 | $1,240.64 | $159,682.29 |
24 | 2021/09 | $241.47 | $582.84 | $0.00 | $208.33 | $208.00 | $1,240.64 | $159,440.82 |
25 | 2021/10 | $242.35 | $581.96 | $0.00 | $208.33 | $208.00 | $1,240.64 | $159,198.47 |
26 | 2021/11 | $243.23 | $581.07 | $0.00 | $208.33 | $208.00 | $1,240.64 | $158,955.24 |
27 | 2021/12 | $244.12 | $580.19 | $0.00 | $208.33 | $208.00 | $1,240.64 | $158,711.12 |
28 | 2022/01 | $245.01 | $579.30 | $0.00 | $208.33 | $208.00 | $1,240.64 | $158,466.11 |
29 | 2022/02 | $245.91 | $578.40 | $0.00 | $208.33 | $208.00 | $1,240.64 | $158,220.20 |
30 | 2022/03 | $246.80 | $577.50 | $0.00 | $208.33 | $208.00 | $1,240.64 | $157,973.40 |
31 | 2022/04 | $247.70 | $576.60 | $0.00 | $208.33 | $208.00 | $1,240.64 | $157,725.69 |
32 | 2022/05 | $248.61 | $575.70 | $0.00 | $208.33 | $208.00 | $1,240.64 | $157,477.08 |
33 | 2022/06 | $249.52 | $574.79 | $0.00 | $208.33 | $208.00 | $1,240.64 | $157,227.57 |
34 | 2022/07 | $250.43 | $573.88 | $0.00 | $208.33 | $208.00 | $1,240.64 | $156,977.14 |
35 | 2022/08 | $251.34 | $572.97 | $0.00 | $208.33 | $208.00 | $1,240.64 | $156,725.80 |
36 | 2022/09 | $252.26 | $572.05 | $0.00 | $208.33 | $208.00 | $1,240.64 | $156,473.54 |
37 | 2022/10 | $253.18 | $571.13 | $0.00 | $208.33 | $208.00 | $1,240.64 | $156,220.36 |
38 | 2022/11 | $254.10 | $570.20 | $0.00 | $208.33 | $208.00 | $1,240.64 | $155,966.26 |
39 | 2022/12 | $255.03 | $569.28 | $0.00 | $208.33 | $208.00 | $1,240.64 | $155,711.23 |
40 | 2023/01 | $255.96 | $568.35 | $0.00 | $208.33 | $208.00 | $1,240.64 | $155,455.27 |
41 | 2023/02 | $256.90 | $567.41 | $0.00 | $208.33 | $208.00 | $1,240.64 | $155,198.37 |
42 | 2023/03 | $257.83 | $566.47 | $0.00 | $208.33 | $208.00 | $1,240.64 | $154,940.54 |
43 | 2023/04 | $258.77 | $565.53 | $0.00 | $208.33 | $208.00 | $1,240.64 | $154,681.76 |
44 | 2023/05 | $259.72 | $564.59 | $0.00 | $208.33 | $208.00 | $1,240.64 | $154,422.04 |
45 | 2023/06 | $260.67 | $563.64 | $0.00 | $208.33 | $208.00 | $1,240.64 | $154,161.38 |
46 | 2023/07 | $261.62 | $562.69 | $0.00 | $208.33 | $208.00 | $1,240.64 | $153,899.76 |
47 | 2023/08 | $262.57 | $561.73 | $0.00 | $208.33 | $208.00 | $1,240.64 | $153,637.19 |
48 | 2023/09 | $263.53 | $560.78 | $0.00 | $208.33 | $208.00 | $1,240.64 | $153,373.65 |
49 | 2023/10 | $264.49 | $559.81 | $0.00 | $208.33 | $208.00 | $1,240.64 | $153,109.16 |
50 | 2023/11 | $265.46 | $558.85 | $0.00 | $208.33 | $208.00 | $1,240.64 | $152,843.70 |
51 | 2023/12 | $266.43 | $557.88 | $0.00 | $208.33 | $208.00 | $1,240.64 | $152,577.27 |
52 | 2024/01 | $267.40 | $556.91 | $0.00 | $208.33 | $208.00 | $1,240.64 | $152,309.87 |
53 | 2024/02 | $268.38 | $555.93 | $0.00 | $208.33 | $208.00 | $1,240.64 | $152,041.50 |
54 | 2024/03 | $269.36 | $554.95 | $0.00 | $208.33 | $208.00 | $1,240.64 | $151,772.14 |
55 | 2024/04 | $270.34 | $553.97 | $0.00 | $208.33 | $208.00 | $1,240.64 | $151,501.80 |
56 | 2024/05 | $271.33 | $552.98 | $0.00 | $208.33 | $208.00 | $1,240.64 | $151,230.48 |
57 | 2024/06 | $272.32 | $551.99 | $0.00 | $208.33 | $208.00 | $1,240.64 | $150,958.16 |
58 | 2024/07 | $273.31 | $551.00 | $0.00 | $208.33 | $208.00 | $1,240.64 | $150,684.85 |
59 | 2024/08 | $274.31 | $550.00 | $0.00 | $208.33 | $208.00 | $1,240.64 | $150,410.54 |
60 | 2024/09 | $275.31 | $549.00 | $0.00 | $208.33 | $208.00 | $1,240.64 | $150,135.23 |
61 | 2024/10 | $276.31 | $547.99 | $0.00 | $208.33 | $208.00 | $1,240.64 | $149,858.92 |
62 | 2024/11 | $277.32 | $546.99 | $0.00 | $208.33 | $208.00 | $1,240.64 | $149,581.60 |
63 | 2024/12 | $278.33 | $545.97 | $0.00 | $208.33 | $208.00 | $1,240.64 | $149,303.26 |
64 | 2025/01 | $279.35 | $544.96 | $0.00 | $208.33 | $208.00 | $1,240.64 | $149,023.91 |
65 | 2025/02 | $280.37 | $543.94 | $0.00 | $208.33 | $208.00 | $1,240.64 | $148,743.54 |
66 | 2025/03 | $281.39 | $542.91 | $0.00 | $208.33 | $208.00 | $1,240.64 | $148,462.15 |
67 | 2025/04 | $282.42 | $541.89 | $0.00 | $208.33 | $208.00 | $1,240.64 | $148,179.73 |
68 | 2025/05 | $283.45 | $540.86 | $0.00 | $208.33 | $208.00 | $1,240.64 | $147,896.28 |
69 | 2025/06 | $284.49 | $539.82 | $0.00 | $208.33 | $208.00 | $1,240.64 | $147,611.79 |
70 | 2025/07 | $285.52 | $538.78 | $0.00 | $208.33 | $208.00 | $1,240.64 | $147,326.27 |
71 | 2025/08 | $286.57 | $537.74 | $0.00 | $208.33 | $208.00 | $1,240.64 | $147,039.70 |
72 | 2025/09 | $287.61 | $536.69 | $0.00 | $208.33 | $208.00 | $1,240.64 | $146,752.09 |
73 | 2025/10 | $288.66 | $535.65 | $0.00 | $208.33 | $208.00 | $1,240.64 | $146,463.43 |
74 | 2025/11 | $289.72 | $534.59 | $0.00 | $208.33 | $208.00 | $1,240.64 | $146,173.71 |
75 | 2025/12 | $290.77 | $533.53 | $0.00 | $208.33 | $208.00 | $1,240.64 | $145,882.94 |
76 | 2026/01 | $291.83 | $532.47 | $0.00 | $208.33 | $208.00 | $1,240.64 | $145,591.10 |
77 | 2026/02 | $292.90 | $531.41 | $0.00 | $208.33 | $208.00 | $1,240.64 | $145,298.20 |
78 | 2026/03 | $293.97 | $530.34 | $0.00 | $208.33 | $208.00 | $1,240.64 | $145,004.23 |
79 | 2026/04 | $295.04 | $529.27 | $0.00 | $208.33 | $208.00 | $1,240.64 | $144,709.19 |
80 | 2026/05 | $296.12 | $528.19 | $0.00 | $208.33 | $208.00 | $1,240.64 | $144,413.07 |
81 | 2026/06 | $297.20 | $527.11 | $0.00 | $208.33 | $208.00 | $1,240.64 | $144,115.87 |
82 | 2026/07 | $298.28 | $526.02 | $0.00 | $208.33 | $208.00 | $1,240.64 | $143,817.59 |
83 | 2026/08 | $299.37 | $524.93 | $0.00 | $208.33 | $208.00 | $1,240.64 | $143,518.22 |
84 | 2026/09 | $300.47 | $523.84 | $0.00 | $208.33 | $208.00 | $1,240.64 | $143,217.75 |
85 | 2026/10 | $301.56 | $522.74 | $0.00 | $208.33 | $208.00 | $1,240.64 | $142,916.19 |
86 | 2026/11 | $302.66 | $521.64 | $0.00 | $208.33 | $208.00 | $1,240.64 | $142,613.52 |
87 | 2026/12 | $303.77 | $520.54 | $0.00 | $208.33 | $208.00 | $1,240.64 | $142,309.76 |
88 | 2027/01 | $304.88 | $519.43 | $0.00 | $208.33 | $208.00 | $1,240.64 | $142,004.88 |
89 | 2027/02 | $305.99 | $518.32 | $0.00 | $208.33 | $208.00 | $1,240.64 | $141,698.89 |
90 | 2027/03 | $307.11 | $517.20 | $0.00 | $208.33 | $208.00 | $1,240.64 | $141,391.78 |
91 | 2027/04 | $308.23 | $516.08 | $0.00 | $208.33 | $208.00 | $1,240.64 | $141,083.56 |
92 | 2027/05 | $309.35 | $514.95 | $0.00 | $208.33 | $208.00 | $1,240.64 | $140,774.20 |
93 | 2027/06 | $310.48 | $513.83 | $0.00 | $208.33 | $208.00 | $1,240.64 | $140,463.72 |
94 | 2027/07 | $311.61 | $512.69 | $0.00 | $208.33 | $208.00 | $1,240.64 | $140,152.11 |
95 | 2027/08 | $312.75 | $511.56 | $0.00 | $208.33 | $208.00 | $1,240.64 | $139,839.36 |
96 | 2027/09 | $313.89 | $510.41 | $0.00 | $208.33 | $208.00 | $1,240.64 | $139,525.46 |
97 | 2027/10 | $315.04 | $509.27 | $0.00 | $208.33 | $208.00 | $1,240.64 | $139,210.42 |
98 | 2027/11 | $316.19 | $508.12 | $0.00 | $208.33 | $208.00 | $1,240.64 | $138,894.23 |
99 | 2027/12 | $317.34 | $506.96 | $0.00 | $208.33 | $208.00 | $1,240.64 | $138,576.89 |
100 | 2028/01 | $318.50 | $505.81 | $0.00 | $208.33 | $208.00 | $1,240.64 | $138,258.39 |
101 | 2028/02 | $319.66 | $504.64 | $0.00 | $208.33 | $208.00 | $1,240.64 | $137,938.72 |
102 | 2028/03 | $320.83 | $503.48 | $0.00 | $208.33 | $208.00 | $1,240.64 | $137,617.89 |
103 | 2028/04 | $322.00 | $502.31 | $0.00 | $208.33 | $208.00 | $1,240.64 | $137,295.89 |
104 | 2028/05 | $323.18 | $501.13 | $0.00 | $208.33 | $208.00 | $1,240.64 | $136,972.71 |
105 | 2028/06 | $324.36 | $499.95 | $0.00 | $208.33 | $208.00 | $1,240.64 | $136,648.36 |
106 | 2028/07 | $325.54 | $498.77 | $0.00 | $208.33 | $208.00 | $1,240.64 | $136,322.82 |
107 | 2028/08 | $326.73 | $497.58 | $0.00 | $208.33 | $208.00 | $1,240.64 | $135,996.09 |
108 | 2028/09 | $327.92 | $496.39 | $0.00 | $208.33 | $208.00 | $1,240.64 | $135,668.16 |
109 | 2028/10 | $329.12 | $495.19 | $0.00 | $208.33 | $208.00 | $1,240.64 | $135,339.05 |
110 | 2028/11 | $330.32 | $493.99 | $0.00 | $208.33 | $208.00 | $1,240.64 | $135,008.73 |
111 | 2028/12 | $331.53 | $492.78 | $0.00 | $208.33 | $208.00 | $1,240.64 | $134,677.20 |
112 | 2029/01 | $332.74 | $491.57 | $0.00 | $208.33 | $208.00 | $1,240.64 | $134,344.47 |
113 | 2029/02 | $333.95 | $490.36 | $0.00 | $208.33 | $208.00 | $1,240.64 | $134,010.52 |
114 | 2029/03 | $335.17 | $489.14 | $0.00 | $208.33 | $208.00 | $1,240.64 | $133,675.35 |
115 | 2029/04 | $336.39 | $487.92 | $0.00 | $208.33 | $208.00 | $1,240.64 | $133,338.95 |
116 | 2029/05 | $337.62 | $486.69 | $0.00 | $208.33 | $208.00 | $1,240.64 | $133,001.33 |
117 | 2029/06 | $338.85 | $485.45 | $0.00 | $208.33 | $208.00 | $1,240.64 | $132,662.48 |
118 | 2029/07 | $340.09 | $484.22 | $0.00 | $208.33 | $208.00 | $1,240.64 | $132,322.39 |
119 | 2029/08 | $341.33 | $482.98 | $0.00 | $208.33 | $208.00 | $1,240.64 | $131,981.06 |
120 | 2029/09 | $342.58 | $481.73 | $0.00 | $208.33 | $208.00 | $1,240.64 | $131,638.48 |
121 | 2029/10 | $343.83 | $480.48 | $0.00 | $208.33 | $208.00 | $1,240.64 | $131,294.66 |
122 | 2029/11 | $345.08 | $479.23 | $0.00 | $208.33 | $208.00 | $1,240.64 | $130,949.58 |
123 | 2029/12 | $346.34 | $477.97 | $0.00 | $208.33 | $208.00 | $1,240.64 | $130,603.23 |
124 | 2030/01 | $347.61 | $476.70 | $0.00 | $208.33 | $208.00 | $1,240.64 | $130,255.63 |
125 | 2030/02 | $348.87 | $475.43 | $0.00 | $208.33 | $208.00 | $1,240.64 | $129,906.75 |
126 | 2030/03 | $350.15 | $474.16 | $0.00 | $208.33 | $208.00 | $1,240.64 | $129,556.61 |
127 | 2030/04 | $351.43 | $472.88 | $0.00 | $208.33 | $208.00 | $1,240.64 | $129,205.18 |
128 | 2030/05 | $352.71 | $471.60 | $0.00 | $208.33 | $208.00 | $1,240.64 | $128,852.47 |
129 | 2030/06 | $354.00 | $470.31 | $0.00 | $208.33 | $208.00 | $1,240.64 | $128,498.48 |
130 | 2030/07 | $355.29 | $469.02 | $0.00 | $208.33 | $208.00 | $1,240.64 | $128,143.19 |
131 | 2030/08 | $356.58 | $467.72 | $0.00 | $208.33 | $208.00 | $1,240.64 | $127,786.60 |
132 | 2030/09 | $357.89 | $466.42 | $0.00 | $208.33 | $208.00 | $1,240.64 | $127,428.72 |
133 | 2030/10 | $359.19 | $465.11 | $0.00 | $208.33 | $208.00 | $1,240.64 | $127,069.53 |
134 | 2030/11 | $360.50 | $463.80 | $0.00 | $208.33 | $208.00 | $1,240.64 | $126,709.02 |
135 | 2030/12 | $361.82 | $462.49 | $0.00 | $208.33 | $208.00 | $1,240.64 | $126,347.20 |
136 | 2031/01 | $363.14 | $461.17 | $0.00 | $208.33 | $208.00 | $1,240.64 | $125,984.06 |
137 | 2031/02 | $364.47 | $459.84 | $0.00 | $208.33 | $208.00 | $1,240.64 | $125,619.60 |
138 | 2031/03 | $365.80 | $458.51 | $0.00 | $208.33 | $208.00 | $1,240.64 | $125,253.80 |
139 | 2031/04 | $367.13 | $457.18 | $0.00 | $208.33 | $208.00 | $1,240.64 | $124,886.67 |
140 | 2031/05 | $368.47 | $455.84 | $0.00 | $208.33 | $208.00 | $1,240.64 | $124,518.20 |
141 | 2031/06 | $369.82 | $454.49 | $0.00 | $208.33 | $208.00 | $1,240.64 | $124,148.38 |
142 | 2031/07 | $371.17 | $453.14 | $0.00 | $208.33 | $208.00 | $1,240.64 | $123,777.22 |
143 | 2031/08 | $372.52 | $451.79 | $0.00 | $208.33 | $208.00 | $1,240.64 | $123,404.70 |
144 | 2031/09 | $373.88 | $450.43 | $0.00 | $208.33 | $208.00 | $1,240.64 | $123,030.82 |
145 | 2031/10 | $375.24 | $449.06 | $0.00 | $208.33 | $208.00 | $1,240.64 | $122,655.57 |
146 | 2031/11 | $376.61 | $447.69 | $0.00 | $208.33 | $208.00 | $1,240.64 | $122,278.96 |
147 | 2031/12 | $377.99 | $446.32 | $0.00 | $208.33 | $208.00 | $1,240.64 | $121,900.97 |
148 | 2032/01 | $379.37 | $444.94 | $0.00 | $208.33 | $208.00 | $1,240.64 | $121,521.60 |
149 | 2032/02 | $380.75 | $443.55 | $0.00 | $208.33 | $208.00 | $1,240.64 | $121,140.85 |
150 | 2032/03 | $382.14 | $442.16 | $0.00 | $208.33 | $208.00 | $1,240.64 | $120,758.70 |
151 | 2032/04 | $383.54 | $440.77 | $0.00 | $208.33 | $208.00 | $1,240.64 | $120,375.16 |
152 | 2032/05 | $384.94 | $439.37 | $0.00 | $208.33 | $208.00 | $1,240.64 | $119,990.23 |
153 | 2032/06 | $386.34 | $437.96 | $0.00 | $208.33 | $208.00 | $1,240.64 | $119,603.88 |
154 | 2032/07 | $387.75 | $436.55 | $0.00 | $208.33 | $208.00 | $1,240.64 | $119,216.13 |
155 | 2032/08 | $389.17 | $435.14 | $0.00 | $208.33 | $208.00 | $1,240.64 | $118,826.96 |
156 | 2032/09 | $390.59 | $433.72 | $0.00 | $208.33 | $208.00 | $1,240.64 | $118,436.37 |
157 | 2032/10 | $392.01 | $432.29 | $0.00 | $208.33 | $208.00 | $1,240.64 | $118,044.36 |
158 | 2032/11 | $393.45 | $430.86 | $0.00 | $208.33 | $208.00 | $1,240.64 | $117,650.91 |
159 | 2032/12 | $394.88 | $429.43 | $0.00 | $208.33 | $208.00 | $1,240.64 | $117,256.03 |
160 | 2033/01 | $396.32 | $427.98 | $0.00 | $208.33 | $208.00 | $1,240.64 | $116,859.71 |
161 | 2033/02 | $397.77 | $426.54 | $0.00 | $208.33 | $208.00 | $1,240.64 | $116,461.94 |
162 | 2033/03 | $399.22 | $425.09 | $0.00 | $208.33 | $208.00 | $1,240.64 | $116,062.72 |
163 | 2033/04 | $400.68 | $423.63 | $0.00 | $208.33 | $208.00 | $1,240.64 | $115,662.04 |
164 | 2033/05 | $402.14 | $422.17 | $0.00 | $208.33 | $208.00 | $1,240.64 | $115,259.90 |
165 | 2033/06 | $403.61 | $420.70 | $0.00 | $208.33 | $208.00 | $1,240.64 | $114,856.29 |
166 | 2033/07 | $405.08 | $419.23 | $0.00 | $208.33 | $208.00 | $1,240.64 | $114,451.21 |
167 | 2033/08 | $406.56 | $417.75 | $0.00 | $208.33 | $208.00 | $1,240.64 | $114,044.65 |
168 | 2033/09 | $408.04 | $416.26 | $0.00 | $208.33 | $208.00 | $1,240.64 | $113,636.60 |
169 | 2033/10 | $409.53 | $414.77 | $0.00 | $208.33 | $208.00 | $1,240.64 | $113,227.07 |
170 | 2033/11 | $411.03 | $413.28 | $0.00 | $208.33 | $208.00 | $1,240.64 | $112,816.04 |
171 | 2033/12 | $412.53 | $411.78 | $0.00 | $208.33 | $208.00 | $1,240.64 | $112,403.51 |
172 | 2034/01 | $414.03 | $410.27 | $0.00 | $208.33 | $208.00 | $1,240.64 | $111,989.48 |
173 | 2034/02 | $415.55 | $408.76 | $0.00 | $208.33 | $208.00 | $1,240.64 | $111,573.93 |
174 | 2034/03 | $417.06 | $407.24 | $0.00 | $208.33 | $208.00 | $1,240.64 | $111,156.87 |
175 | 2034/04 | $418.58 | $405.72 | $0.00 | $208.33 | $208.00 | $1,240.64 | $110,738.28 |
176 | 2034/05 | $420.11 | $404.19 | $0.00 | $208.33 | $208.00 | $1,240.64 | $110,318.17 |
177 | 2034/06 | $421.65 | $402.66 | $0.00 | $208.33 | $208.00 | $1,240.64 | $109,896.53 |
178 | 2034/07 | $423.19 | $401.12 | $0.00 | $208.33 | $208.00 | $1,240.64 | $109,473.34 |
179 | 2034/08 | $424.73 | $399.58 | $0.00 | $208.33 | $208.00 | $1,240.64 | $109,048.61 |
180 | 2034/09 | $426.28 | $398.03 | $0.00 | $208.33 | $208.00 | $1,240.64 | $108,622.33 |
181 | 2034/10 | $427.84 | $396.47 | $0.00 | $208.33 | $208.00 | $1,240.64 | $108,194.50 |
182 | 2034/11 | $429.40 | $394.91 | $0.00 | $208.33 | $208.00 | $1,240.64 | $107,765.10 |
183 | 2034/12 | $430.96 | $393.34 | $0.00 | $208.33 | $208.00 | $1,240.64 | $107,334.13 |
184 | 2035/01 | $432.54 | $391.77 | $0.00 | $208.33 | $208.00 | $1,240.64 | $106,901.60 |
185 | 2035/02 | $434.12 | $390.19 | $0.00 | $208.33 | $208.00 | $1,240.64 | $106,467.48 |
186 | 2035/03 | $435.70 | $388.61 | $0.00 | $208.33 | $208.00 | $1,240.64 | $106,031.78 |
187 | 2035/04 | $437.29 | $387.02 | $0.00 | $208.33 | $208.00 | $1,240.64 | $105,594.49 |
188 | 2035/05 | $438.89 | $385.42 | $0.00 | $208.33 | $208.00 | $1,240.64 | $105,155.60 |
189 | 2035/06 | $440.49 | $383.82 | $0.00 | $208.33 | $208.00 | $1,240.64 | $104,715.11 |
190 | 2035/07 | $442.10 | $382.21 | $0.00 | $208.33 | $208.00 | $1,240.64 | $104,273.01 |
191 | 2035/08 | $443.71 | $380.60 | $0.00 | $208.33 | $208.00 | $1,240.64 | $103,829.30 |
192 | 2035/09 | $445.33 | $378.98 | $0.00 | $208.33 | $208.00 | $1,240.64 | $103,383.97 |
193 | 2035/10 | $446.96 | $377.35 | $0.00 | $208.33 | $208.00 | $1,240.64 | $102,937.02 |
194 | 2035/11 | $448.59 | $375.72 | $0.00 | $208.33 | $208.00 | $1,240.64 | $102,488.43 |
195 | 2035/12 | $450.22 | $374.08 | $0.00 | $208.33 | $208.00 | $1,240.64 | $102,038.20 |
196 | 2036/01 | $451.87 | $372.44 | $0.00 | $208.33 | $208.00 | $1,240.64 | $101,586.34 |
197 | 2036/02 | $453.52 | $370.79 | $0.00 | $208.33 | $208.00 | $1,240.64 | $101,132.82 |
198 | 2036/03 | $455.17 | $369.13 | $0.00 | $208.33 | $208.00 | $1,240.64 | $100,677.65 |
199 | 2036/04 | $456.83 | $367.47 | $0.00 | $208.33 | $208.00 | $1,240.64 | $100,220.81 |
200 | 2036/05 | $458.50 | $365.81 | $0.00 | $208.33 | $208.00 | $1,240.64 | $99,762.31 |
201 | 2036/06 | $460.17 | $364.13 | $0.00 | $208.33 | $208.00 | $1,240.64 | $99,302.14 |
202 | 2036/07 | $461.85 | $362.45 | $0.00 | $208.33 | $208.00 | $1,240.64 | $98,840.28 |
203 | 2036/08 | $463.54 | $360.77 | $0.00 | $208.33 | $208.00 | $1,240.64 | $98,376.74 |
204 | 2036/09 | $465.23 | $359.08 | $0.00 | $208.33 | $208.00 | $1,240.64 | $97,911.51 |
205 | 2036/10 | $466.93 | $357.38 | $0.00 | $208.33 | $208.00 | $1,240.64 | $97,444.58 |
206 | 2036/11 | $468.63 | $355.67 | $0.00 | $208.33 | $208.00 | $1,240.64 | $96,975.94 |
207 | 2036/12 | $470.35 | $353.96 | $0.00 | $208.33 | $208.00 | $1,240.64 | $96,505.60 |
208 | 2037/01 | $472.06 | $352.25 | $0.00 | $208.33 | $208.00 | $1,240.64 | $96,033.54 |
209 | 2037/02 | $473.78 | $350.52 | $0.00 | $208.33 | $208.00 | $1,240.64 | $95,559.75 |
210 | 2037/03 | $475.51 | $348.79 | $0.00 | $208.33 | $208.00 | $1,240.64 | $95,084.24 |
211 | 2037/04 | $477.25 | $347.06 | $0.00 | $208.33 | $208.00 | $1,240.64 | $94,606.99 |
212 | 2037/05 | $478.99 | $345.32 | $0.00 | $208.33 | $208.00 | $1,240.64 | $94,128.00 |
213 | 2037/06 | $480.74 | $343.57 | $0.00 | $208.33 | $208.00 | $1,240.64 | $93,647.26 |
214 | 2037/07 | $482.49 | $341.81 | $0.00 | $208.33 | $208.00 | $1,240.64 | $93,164.76 |
215 | 2037/08 | $484.26 | $340.05 | $0.00 | $208.33 | $208.00 | $1,240.64 | $92,680.50 |
216 | 2037/09 | $486.02 | $338.28 | $0.00 | $208.33 | $208.00 | $1,240.64 | $92,194.48 |
217 | 2037/10 | $487.80 | $336.51 | $0.00 | $208.33 | $208.00 | $1,240.64 | $91,706.68 |
218 | 2037/11 | $489.58 | $334.73 | $0.00 | $208.33 | $208.00 | $1,240.64 | $91,217.11 |
219 | 2037/12 | $491.36 | $332.94 | $0.00 | $208.33 | $208.00 | $1,240.64 | $90,725.74 |
220 | 2038/01 | $493.16 | $331.15 | $0.00 | $208.33 | $208.00 | $1,240.64 | $90,232.58 |
221 | 2038/02 | $494.96 | $329.35 | $0.00 | $208.33 | $208.00 | $1,240.64 | $89,737.62 |
222 | 2038/03 | $496.77 | $327.54 | $0.00 | $208.33 | $208.00 | $1,240.64 | $89,240.86 |
223 | 2038/04 | $498.58 | $325.73 | $0.00 | $208.33 | $208.00 | $1,240.64 | $88,742.28 |
224 | 2038/05 | $500.40 | $323.91 | $0.00 | $208.33 | $208.00 | $1,240.64 | $88,241.88 |
225 | 2038/06 | $502.22 | $322.08 | $0.00 | $208.33 | $208.00 | $1,240.64 | $87,739.66 |
226 | 2038/07 | $504.06 | $320.25 | $0.00 | $208.33 | $208.00 | $1,240.64 | $87,235.60 |
227 | 2038/08 | $505.90 | $318.41 | $0.00 | $208.33 | $208.00 | $1,240.64 | $86,729.70 |
228 | 2038/09 | $507.74 | $316.56 | $0.00 | $208.33 | $208.00 | $1,240.64 | $86,221.96 |
229 | 2038/10 | $509.60 | $314.71 | $0.00 | $208.33 | $208.00 | $1,240.64 | $85,712.36 |
230 | 2038/11 | $511.46 | $312.85 | $0.00 | $208.33 | $208.00 | $1,240.64 | $85,200.90 |
231 | 2038/12 | $513.32 | $310.98 | $0.00 | $208.33 | $208.00 | $1,240.64 | $84,687.58 |
232 | 2039/01 | $515.20 | $309.11 | $0.00 | $208.33 | $208.00 | $1,240.64 | $84,172.38 |
233 | 2039/02 | $517.08 | $307.23 | $0.00 | $208.33 | $208.00 | $1,240.64 | $83,655.30 |
234 | 2039/03 | $518.97 | $305.34 | $0.00 | $208.33 | $208.00 | $1,240.64 | $83,136.34 |
235 | 2039/04 | $520.86 | $303.45 | $0.00 | $208.33 | $208.00 | $1,240.64 | $82,615.48 |
236 | 2039/05 | $522.76 | $301.55 | $0.00 | $208.33 | $208.00 | $1,240.64 | $82,092.72 |
237 | 2039/06 | $524.67 | $299.64 | $0.00 | $208.33 | $208.00 | $1,240.64 | $81,568.05 |
238 | 2039/07 | $526.58 | $297.72 | $0.00 | $208.33 | $208.00 | $1,240.64 | $81,041.47 |
239 | 2039/08 | $528.51 | $295.80 | $0.00 | $208.33 | $208.00 | $1,240.64 | $80,512.96 |
240 | 2039/09 | $530.44 | $293.87 | $0.00 | $208.33 | $208.00 | $1,240.64 | $79,982.52 |
241 | 2039/10 | $532.37 | $291.94 | $0.00 | $208.33 | $208.00 | $1,240.64 | $79,450.15 |
242 | 2039/11 | $534.31 | $289.99 | $0.00 | $208.33 | $208.00 | $1,240.64 | $78,915.84 |
243 | 2039/12 | $536.26 | $288.04 | $0.00 | $208.33 | $208.00 | $1,240.64 | $78,379.57 |
244 | 2040/01 | $538.22 | $286.09 | $0.00 | $208.33 | $208.00 | $1,240.64 | $77,841.35 |
245 | 2040/02 | $540.19 | $284.12 | $0.00 | $208.33 | $208.00 | $1,240.64 | $77,301.17 |
246 | 2040/03 | $542.16 | $282.15 | $0.00 | $208.33 | $208.00 | $1,240.64 | $76,759.01 |
247 | 2040/04 | $544.14 | $280.17 | $0.00 | $208.33 | $208.00 | $1,240.64 | $76,214.87 |
248 | 2040/05 | $546.12 | $278.18 | $0.00 | $208.33 | $208.00 | $1,240.64 | $75,668.75 |
249 | 2040/06 | $548.12 | $276.19 | $0.00 | $208.33 | $208.00 | $1,240.64 | $75,120.63 |
250 | 2040/07 | $550.12 | $274.19 | $0.00 | $208.33 | $208.00 | $1,240.64 | $74,570.51 |
251 | 2040/08 | $552.12 | $272.18 | $0.00 | $208.33 | $208.00 | $1,240.64 | $74,018.39 |
252 | 2040/09 | $554.14 | $270.17 | $0.00 | $208.33 | $208.00 | $1,240.64 | $73,464.25 |
253 | 2040/10 | $556.16 | $268.14 | $0.00 | $208.33 | $208.00 | $1,240.64 | $72,908.09 |
254 | 2040/11 | $558.19 | $266.11 | $0.00 | $208.33 | $208.00 | $1,240.64 | $72,349.89 |
255 | 2040/12 | $560.23 | $264.08 | $0.00 | $208.33 | $208.00 | $1,240.64 | $71,789.66 |
256 | 2041/01 | $562.28 | $262.03 | $0.00 | $208.33 | $208.00 | $1,240.64 | $71,227.39 |
257 | 2041/02 | $564.33 | $259.98 | $0.00 | $208.33 | $208.00 | $1,240.64 | $70,663.06 |
258 | 2041/03 | $566.39 | $257.92 | $0.00 | $208.33 | $208.00 | $1,240.64 | $70,096.67 |
259 | 2041/04 | $568.45 | $255.85 | $0.00 | $208.33 | $208.00 | $1,240.64 | $69,528.22 |
260 | 2041/05 | $570.53 | $253.78 | $0.00 | $208.33 | $208.00 | $1,240.64 | $68,957.69 |
261 | 2041/06 | $572.61 | $251.70 | $0.00 | $208.33 | $208.00 | $1,240.64 | $68,385.08 |
262 | 2041/07 | $574.70 | $249.61 | $0.00 | $208.33 | $208.00 | $1,240.64 | $67,810.38 |
263 | 2041/08 | $576.80 | $247.51 | $0.00 | $208.33 | $208.00 | $1,240.64 | $67,233.58 |
264 | 2041/09 | $578.90 | $245.40 | $0.00 | $208.33 | $208.00 | $1,240.64 | $66,654.67 |
265 | 2041/10 | $581.02 | $243.29 | $0.00 | $208.33 | $208.00 | $1,240.64 | $66,073.65 |
266 | 2041/11 | $583.14 | $241.17 | $0.00 | $208.33 | $208.00 | $1,240.64 | $65,490.52 |
267 | 2041/12 | $585.27 | $239.04 | $0.00 | $208.33 | $208.00 | $1,240.64 | $64,905.25 |
268 | 2042/01 | $587.40 | $236.90 | $0.00 | $208.33 | $208.00 | $1,240.64 | $64,317.85 |
269 | 2042/02 | $589.55 | $234.76 | $0.00 | $208.33 | $208.00 | $1,240.64 | $63,728.30 |
270 | 2042/03 | $591.70 | $232.61 | $0.00 | $208.33 | $208.00 | $1,240.64 | $63,136.60 |
271 | 2042/04 | $593.86 | $230.45 | $0.00 | $208.33 | $208.00 | $1,240.64 | $62,542.74 |
272 | 2042/05 | $596.03 | $228.28 | $0.00 | $208.33 | $208.00 | $1,240.64 | $61,946.71 |
273 | 2042/06 | $598.20 | $226.11 | $0.00 | $208.33 | $208.00 | $1,240.64 | $61,348.51 |
274 | 2042/07 | $600.39 | $223.92 | $0.00 | $208.33 | $208.00 | $1,240.64 | $60,748.13 |
275 | 2042/08 | $602.58 | $221.73 | $0.00 | $208.33 | $208.00 | $1,240.64 | $60,145.55 |
276 | 2042/09 | $604.78 | $219.53 | $0.00 | $208.33 | $208.00 | $1,240.64 | $59,540.77 |
277 | 2042/10 | $606.98 | $217.32 | $0.00 | $208.33 | $208.00 | $1,240.64 | $58,933.79 |
278 | 2042/11 | $609.20 | $215.11 | $0.00 | $208.33 | $208.00 | $1,240.64 | $58,324.59 |
279 | 2042/12 | $611.42 | $212.88 | $0.00 | $208.33 | $208.00 | $1,240.64 | $57,713.17 |
280 | 2043/01 | $613.65 | $210.65 | $0.00 | $208.33 | $208.00 | $1,240.64 | $57,099.52 |
281 | 2043/02 | $615.89 | $208.41 | $0.00 | $208.33 | $208.00 | $1,240.64 | $56,483.62 |
282 | 2043/03 | $618.14 | $206.17 | $0.00 | $208.33 | $208.00 | $1,240.64 | $55,865.48 |
283 | 2043/04 | $620.40 | $203.91 | $0.00 | $208.33 | $208.00 | $1,240.64 | $55,245.08 |
284 | 2043/05 | $622.66 | $201.64 | $0.00 | $208.33 | $208.00 | $1,240.64 | $54,622.42 |
285 | 2043/06 | $624.94 | $199.37 | $0.00 | $208.33 | $208.00 | $1,240.64 | $53,997.48 |
286 | 2043/07 | $627.22 | $197.09 | $0.00 | $208.33 | $208.00 | $1,240.64 | $53,370.27 |
287 | 2043/08 | $629.51 | $194.80 | $0.00 | $208.33 | $208.00 | $1,240.64 | $52,740.76 |
288 | 2043/09 | $631.80 | $192.50 | $0.00 | $208.33 | $208.00 | $1,240.64 | $52,108.96 |
289 | 2043/10 | $634.11 | $190.20 | $0.00 | $208.33 | $208.00 | $1,240.64 | $51,474.85 |
290 | 2043/11 | $636.42 | $187.88 | $0.00 | $208.33 | $208.00 | $1,240.64 | $50,838.42 |
291 | 2043/12 | $638.75 | $185.56 | $0.00 | $208.33 | $208.00 | $1,240.64 | $50,199.68 |
292 | 2044/01 | $641.08 | $183.23 | $0.00 | $208.33 | $208.00 | $1,240.64 | $49,558.60 |
293 | 2044/02 | $643.42 | $180.89 | $0.00 | $208.33 | $208.00 | $1,240.64 | $48,915.18 |
294 | 2044/03 | $645.77 | $178.54 | $0.00 | $208.33 | $208.00 | $1,240.64 | $48,269.41 |
295 | 2044/04 | $648.12 | $176.18 | $0.00 | $208.33 | $208.00 | $1,240.64 | $47,621.29 |
296 | 2044/05 | $650.49 | $173.82 | $0.00 | $208.33 | $208.00 | $1,240.64 | $46,970.80 |
297 | 2044/06 | $652.86 | $171.44 | $0.00 | $208.33 | $208.00 | $1,240.64 | $46,317.93 |
298 | 2044/07 | $655.25 | $169.06 | $0.00 | $208.33 | $208.00 | $1,240.64 | $45,662.69 |
299 | 2044/08 | $657.64 | $166.67 | $0.00 | $208.33 | $208.00 | $1,240.64 | $45,005.05 |
300 | 2044/09 | $660.04 | $164.27 | $0.00 | $208.33 | $208.00 | $1,240.64 | $44,345.01 |
301 | 2044/10 | $662.45 | $161.86 | $0.00 | $208.33 | $208.00 | $1,240.64 | $43,682.56 |
302 | 2044/11 | $664.87 | $159.44 | $0.00 | $208.33 | $208.00 | $1,240.64 | $43,017.70 |
303 | 2044/12 | $667.29 | $157.01 | $0.00 | $208.33 | $208.00 | $1,240.64 | $42,350.40 |
304 | 2045/01 | $669.73 | $154.58 | $0.00 | $208.33 | $208.00 | $1,240.64 | $41,680.67 |
305 | 2045/02 | $672.17 | $152.13 | $0.00 | $208.33 | $208.00 | $1,240.64 | $41,008.50 |
306 | 2045/03 | $674.63 | $149.68 | $0.00 | $208.33 | $208.00 | $1,240.64 | $40,333.88 |
307 | 2045/04 | $677.09 | $147.22 | $0.00 | $208.33 | $208.00 | $1,240.64 | $39,656.79 |
308 | 2045/05 | $679.56 | $144.75 | $0.00 | $208.33 | $208.00 | $1,240.64 | $38,977.23 |
309 | 2045/06 | $682.04 | $142.27 | $0.00 | $208.33 | $208.00 | $1,240.64 | $38,295.19 |
310 | 2045/07 | $684.53 | $139.78 | $0.00 | $208.33 | $208.00 | $1,240.64 | $37,610.66 |
311 | 2045/08 | $687.03 | $137.28 | $0.00 | $208.33 | $208.00 | $1,240.64 | $36,923.63 |
312 | 2045/09 | $689.54 | $134.77 | $0.00 | $208.33 | $208.00 | $1,240.64 | $36,234.09 |
313 | 2045/10 | $692.05 | $132.25 | $0.00 | $208.33 | $208.00 | $1,240.64 | $35,542.04 |
314 | 2045/11 | $694.58 | $129.73 | $0.00 | $208.33 | $208.00 | $1,240.64 | $34,847.46 |
315 | 2045/12 | $697.11 | $127.19 | $0.00 | $208.33 | $208.00 | $1,240.64 | $34,150.35 |
316 | 2046/01 | $699.66 | $124.65 | $0.00 | $208.33 | $208.00 | $1,240.64 | $33,450.69 |
317 | 2046/02 | $702.21 | $122.10 | $0.00 | $208.33 | $208.00 | $1,240.64 | $32,748.47 |
318 | 2046/03 | $704.78 | $119.53 | $0.00 | $208.33 | $208.00 | $1,240.64 | $32,043.70 |
319 | 2046/04 | $707.35 | $116.96 | $0.00 | $208.33 | $208.00 | $1,240.64 | $31,336.35 |
320 | 2046/05 | $709.93 | $114.38 | $0.00 | $208.33 | $208.00 | $1,240.64 | $30,626.42 |
321 | 2046/06 | $712.52 | $111.79 | $0.00 | $208.33 | $208.00 | $1,240.64 | $29,913.90 |
322 | 2046/07 | $715.12 | $109.19 | $0.00 | $208.33 | $208.00 | $1,240.64 | $29,198.78 |
323 | 2046/08 | $717.73 | $106.58 | $0.00 | $208.33 | $208.00 | $1,240.64 | $28,481.05 |
324 | 2046/09 | $720.35 | $103.96 | $0.00 | $208.33 | $208.00 | $1,240.64 | $27,760.70 |
325 | 2046/10 | $722.98 | $101.33 | $0.00 | $208.33 | $208.00 | $1,240.64 | $27,037.71 |
326 | 2046/11 | $725.62 | $98.69 | $0.00 | $208.33 | $208.00 | $1,240.64 | $26,312.10 |
327 | 2046/12 | $728.27 | $96.04 | $0.00 | $208.33 | $208.00 | $1,240.64 | $25,583.83 |
328 | 2047/01 | $730.93 | $93.38 | $0.00 | $208.33 | $208.00 | $1,240.64 | $24,852.90 |
329 | 2047/02 | $733.59 | $90.71 | $0.00 | $208.33 | $208.00 | $1,240.64 | $24,119.31 |
330 | 2047/03 | $736.27 | $88.04 | $0.00 | $208.33 | $208.00 | $1,240.64 | $23,383.03 |
331 | 2047/04 | $738.96 | $85.35 | $0.00 | $208.33 | $208.00 | $1,240.64 | $22,644.08 |
332 | 2047/05 | $741.66 | $82.65 | $0.00 | $208.33 | $208.00 | $1,240.64 | $21,902.42 |
333 | 2047/06 | $744.36 | $79.94 | $0.00 | $208.33 | $208.00 | $1,240.64 | $21,158.06 |
334 | 2047/07 | $747.08 | $77.23 | $0.00 | $208.33 | $208.00 | $1,240.64 | $20,410.97 |
335 | 2047/08 | $749.81 | $74.50 | $0.00 | $208.33 | $208.00 | $1,240.64 | $19,661.17 |
336 | 2047/09 | $752.54 | $71.76 | $0.00 | $208.33 | $208.00 | $1,240.64 | $18,908.62 |
337 | 2047/10 | $755.29 | $69.02 | $0.00 | $208.33 | $208.00 | $1,240.64 | $18,153.33 |
338 | 2047/11 | $758.05 | $66.26 | $0.00 | $208.33 | $208.00 | $1,240.64 | $17,395.28 |
339 | 2047/12 | $760.81 | $63.49 | $0.00 | $208.33 | $208.00 | $1,240.64 | $16,634.47 |
340 | 2048/01 | $763.59 | $60.72 | $0.00 | $208.33 | $208.00 | $1,240.64 | $15,870.88 |
341 | 2048/02 | $766.38 | $57.93 | $0.00 | $208.33 | $208.00 | $1,240.64 | $15,104.50 |
342 | 2048/03 | $769.18 | $55.13 | $0.00 | $208.33 | $208.00 | $1,240.64 | $14,335.32 |
343 | 2048/04 | $771.98 | $52.32 | $0.00 | $208.33 | $208.00 | $1,240.64 | $13,563.34 |
344 | 2048/05 | $774.80 | $49.51 | $0.00 | $208.33 | $208.00 | $1,240.64 | $12,788.54 |
345 | 2048/06 | $777.63 | $46.68 | $0.00 | $208.33 | $208.00 | $1,240.64 | $12,010.91 |
346 | 2048/07 | $780.47 | $43.84 | $0.00 | $208.33 | $208.00 | $1,240.64 | $11,230.44 |
347 | 2048/08 | $783.32 | $40.99 | $0.00 | $208.33 | $208.00 | $1,240.64 | $10,447.13 |
348 | 2048/09 | $786.18 | $38.13 | $0.00 | $208.33 | $208.00 | $1,240.64 | $9,660.95 |
349 | 2048/10 | $789.04 | $35.26 | $0.00 | $208.33 | $208.00 | $1,240.64 | $8,871.91 |
350 | 2048/11 | $791.92 | $32.38 | $0.00 | $208.33 | $208.00 | $1,240.64 | $8,079.98 |
351 | 2048/12 | $794.82 | $29.49 | $0.00 | $208.33 | $208.00 | $1,240.64 | $7,285.17 |
352 | 2049/01 | $797.72 | $26.59 | $0.00 | $208.33 | $208.00 | $1,240.64 | $6,487.45 |
353 | 2049/02 | $800.63 | $23.68 | $0.00 | $208.33 | $208.00 | $1,240.64 | $5,686.82 |
354 | 2049/03 | $803.55 | $20.76 | $0.00 | $208.33 | $208.00 | $1,240.64 | $4,883.27 |
355 | 2049/04 | $806.48 | $17.82 | $0.00 | $208.33 | $208.00 | $1,240.64 | $4,076.79 |
356 | 2049/05 | $809.43 | $14.88 | $0.00 | $208.33 | $208.00 | $1,240.64 | $3,267.36 |
357 | 2049/06 | $812.38 | $11.93 | $0.00 | $208.33 | $208.00 | $1,240.64 | $2,454.98 |
358 | 2049/07 | $815.35 | $8.96 | $0.00 | $208.33 | $208.00 | $1,240.64 | $1,639.63 |
359 | 2049/08 | $818.32 | $5.98 | $0.00 | $208.33 | $208.00 | $1,240.64 | $821.31 |
360 | 2049/09 | $821.31 | $3.00 | $0.00 | $208.33 | $208.00 | $1,240.64 | $0.00 |
Totals | $165,000.00 | $131,750.65 | $0.00 | $75,000.00 | $74,880.00 | $446,630.65 |
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.