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 $100,000.00 at 1.51% initial interest rate set to increase by 0.4% every 5 years, you will need to have a monthly payment of approx. ~$341.30.
Instead of closing on 2051/03, as a result of the changes in interest rate, your mortgage will close on 2055/05 where you will make a total of 411 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 | 2021/03 | $219.77 | $125.83 | $0.00 | $0.00 | $0.00 | $345.60 | $99,780.23 |
2 | 2021/04 | $220.04 | $125.56 | $0.00 | $0.00 | $0.00 | $345.60 | $99,560.19 |
3 | 2021/05 | $220.32 | $125.28 | $0.00 | $0.00 | $0.00 | $345.60 | $99,339.87 |
4 | 2021/06 | $220.60 | $125.00 | $0.00 | $0.00 | $0.00 | $345.60 | $99,119.27 |
5 | 2021/07 | $220.88 | $124.73 | $0.00 | $0.00 | $0.00 | $345.60 | $98,898.40 |
6 | 2021/08 | $221.15 | $124.45 | $0.00 | $0.00 | $0.00 | $345.60 | $98,677.24 |
7 | 2021/09 | $221.43 | $124.17 | $0.00 | $0.00 | $0.00 | $345.60 | $98,455.81 |
8 | 2021/10 | $221.71 | $123.89 | $0.00 | $0.00 | $0.00 | $345.60 | $98,234.10 |
9 | 2021/11 | $221.99 | $123.61 | $0.00 | $0.00 | $0.00 | $345.60 | $98,012.11 |
10 | 2021/12 | $222.27 | $123.33 | $0.00 | $0.00 | $0.00 | $345.60 | $97,789.84 |
11 | 2022/01 | $222.55 | $123.05 | $0.00 | $0.00 | $0.00 | $345.60 | $97,567.30 |
12 | 2022/02 | $222.83 | $122.77 | $0.00 | $0.00 | $0.00 | $345.60 | $97,344.47 |
13 | 2022/03 | $223.11 | $122.49 | $0.00 | $0.00 | $0.00 | $345.60 | $97,121.36 |
14 | 2022/04 | $223.39 | $122.21 | $0.00 | $0.00 | $0.00 | $345.60 | $96,897.97 |
15 | 2022/05 | $223.67 | $121.93 | $0.00 | $0.00 | $0.00 | $345.60 | $96,674.30 |
16 | 2022/06 | $223.95 | $121.65 | $0.00 | $0.00 | $0.00 | $345.60 | $96,450.35 |
17 | 2022/07 | $224.23 | $121.37 | $0.00 | $0.00 | $0.00 | $345.60 | $96,226.12 |
18 | 2022/08 | $224.52 | $121.08 | $0.00 | $0.00 | $0.00 | $345.60 | $96,001.60 |
19 | 2022/09 | $224.80 | $120.80 | $0.00 | $0.00 | $0.00 | $345.60 | $95,776.80 |
20 | 2022/10 | $225.08 | $120.52 | $0.00 | $0.00 | $0.00 | $345.60 | $95,551.72 |
21 | 2022/11 | $225.36 | $120.24 | $0.00 | $0.00 | $0.00 | $345.60 | $95,326.36 |
22 | 2022/12 | $225.65 | $119.95 | $0.00 | $0.00 | $0.00 | $345.60 | $95,100.71 |
23 | 2023/01 | $225.93 | $119.67 | $0.00 | $0.00 | $0.00 | $345.60 | $94,874.78 |
24 | 2023/02 | $226.22 | $119.38 | $0.00 | $0.00 | $0.00 | $345.60 | $94,648.56 |
25 | 2023/03 | $226.50 | $119.10 | $0.00 | $0.00 | $0.00 | $345.60 | $94,422.06 |
26 | 2023/04 | $226.79 | $118.81 | $0.00 | $0.00 | $0.00 | $345.60 | $94,195.27 |
27 | 2023/05 | $227.07 | $118.53 | $0.00 | $0.00 | $0.00 | $345.60 | $93,968.20 |
28 | 2023/06 | $227.36 | $118.24 | $0.00 | $0.00 | $0.00 | $345.60 | $93,740.84 |
29 | 2023/07 | $227.64 | $117.96 | $0.00 | $0.00 | $0.00 | $345.60 | $93,513.20 |
30 | 2023/08 | $227.93 | $117.67 | $0.00 | $0.00 | $0.00 | $345.60 | $93,285.27 |
31 | 2023/09 | $228.22 | $117.38 | $0.00 | $0.00 | $0.00 | $345.60 | $93,057.06 |
32 | 2023/10 | $228.50 | $117.10 | $0.00 | $0.00 | $0.00 | $345.60 | $92,828.55 |
33 | 2023/11 | $228.79 | $116.81 | $0.00 | $0.00 | $0.00 | $345.60 | $92,599.76 |
34 | 2023/12 | $229.08 | $116.52 | $0.00 | $0.00 | $0.00 | $345.60 | $92,370.68 |
35 | 2024/01 | $229.37 | $116.23 | $0.00 | $0.00 | $0.00 | $345.60 | $92,141.32 |
36 | 2024/02 | $229.66 | $115.94 | $0.00 | $0.00 | $0.00 | $345.60 | $91,911.66 |
37 | 2024/03 | $229.94 | $115.66 | $0.00 | $0.00 | $0.00 | $345.60 | $91,681.72 |
38 | 2024/04 | $230.23 | $115.37 | $0.00 | $0.00 | $0.00 | $345.60 | $91,451.48 |
39 | 2024/05 | $230.52 | $115.08 | $0.00 | $0.00 | $0.00 | $345.60 | $91,220.96 |
40 | 2024/06 | $230.81 | $114.79 | $0.00 | $0.00 | $0.00 | $345.60 | $90,990.14 |
41 | 2024/07 | $231.10 | $114.50 | $0.00 | $0.00 | $0.00 | $345.60 | $90,759.04 |
42 | 2024/08 | $231.40 | $114.21 | $0.00 | $0.00 | $0.00 | $345.60 | $90,527.64 |
43 | 2024/09 | $231.69 | $113.91 | $0.00 | $0.00 | $0.00 | $345.60 | $90,295.96 |
44 | 2024/10 | $231.98 | $113.62 | $0.00 | $0.00 | $0.00 | $345.60 | $90,063.98 |
45 | 2024/11 | $232.27 | $113.33 | $0.00 | $0.00 | $0.00 | $345.60 | $89,831.71 |
46 | 2024/12 | $232.56 | $113.04 | $0.00 | $0.00 | $0.00 | $345.60 | $89,599.15 |
47 | 2025/01 | $232.85 | $112.75 | $0.00 | $0.00 | $0.00 | $345.60 | $89,366.29 |
48 | 2025/02 | $233.15 | $112.45 | $0.00 | $0.00 | $0.00 | $345.60 | $89,133.15 |
49 | 2025/03 | $233.44 | $112.16 | $0.00 | $0.00 | $0.00 | $345.60 | $88,899.70 |
50 | 2025/04 | $233.73 | $111.87 | $0.00 | $0.00 | $0.00 | $345.60 | $88,665.97 |
51 | 2025/05 | $234.03 | $111.57 | $0.00 | $0.00 | $0.00 | $345.60 | $88,431.94 |
52 | 2025/06 | $234.32 | $111.28 | $0.00 | $0.00 | $0.00 | $345.60 | $88,197.62 |
53 | 2025/07 | $234.62 | $110.98 | $0.00 | $0.00 | $0.00 | $345.60 | $87,963.00 |
54 | 2025/08 | $234.91 | $110.69 | $0.00 | $0.00 | $0.00 | $345.60 | $87,728.09 |
55 | 2025/09 | $235.21 | $110.39 | $0.00 | $0.00 | $0.00 | $345.60 | $87,492.88 |
56 | 2025/10 | $235.51 | $110.10 | $0.00 | $0.00 | $0.00 | $345.60 | $87,257.37 |
57 | 2025/11 | $235.80 | $109.80 | $0.00 | $0.00 | $0.00 | $345.60 | $87,021.57 |
58 | 2025/12 | $236.10 | $109.50 | $0.00 | $0.00 | $0.00 | $345.60 | $86,785.47 |
59 | 2026/01 | $236.40 | $109.21 | $0.00 | $0.00 | $0.00 | $345.60 | $86,549.08 |
60 | 2026/02 | $236.69 | $108.91 | $0.00 | $0.00 | $0.00 | $345.60 | $86,312.38 |
61 | 2026/03 | $207.88 | $137.38 | $0.00 | $0.00 | $0.00 | $345.26 | $86,104.50 |
62 | 2026/04 | $208.21 | $137.05 | $0.00 | $0.00 | $0.00 | $345.26 | $85,896.29 |
63 | 2026/05 | $208.54 | $136.72 | $0.00 | $0.00 | $0.00 | $345.26 | $85,687.75 |
64 | 2026/06 | $208.87 | $136.39 | $0.00 | $0.00 | $0.00 | $345.26 | $85,478.88 |
65 | 2026/07 | $209.21 | $136.05 | $0.00 | $0.00 | $0.00 | $345.26 | $85,269.67 |
66 | 2026/08 | $209.54 | $135.72 | $0.00 | $0.00 | $0.00 | $345.26 | $85,060.13 |
67 | 2026/09 | $209.87 | $135.39 | $0.00 | $0.00 | $0.00 | $345.26 | $84,850.26 |
68 | 2026/10 | $210.21 | $135.05 | $0.00 | $0.00 | $0.00 | $345.26 | $84,640.05 |
69 | 2026/11 | $210.54 | $134.72 | $0.00 | $0.00 | $0.00 | $345.26 | $84,429.51 |
70 | 2026/12 | $210.88 | $134.38 | $0.00 | $0.00 | $0.00 | $345.26 | $84,218.63 |
71 | 2027/01 | $211.21 | $134.05 | $0.00 | $0.00 | $0.00 | $345.26 | $84,007.42 |
72 | 2027/02 | $211.55 | $133.71 | $0.00 | $0.00 | $0.00 | $345.26 | $83,795.87 |
73 | 2027/03 | $211.89 | $133.38 | $0.00 | $0.00 | $0.00 | $345.26 | $83,583.98 |
74 | 2027/04 | $212.22 | $133.04 | $0.00 | $0.00 | $0.00 | $345.26 | $83,371.76 |
75 | 2027/05 | $212.56 | $132.70 | $0.00 | $0.00 | $0.00 | $345.26 | $83,159.20 |
76 | 2027/06 | $212.90 | $132.36 | $0.00 | $0.00 | $0.00 | $345.26 | $82,946.30 |
77 | 2027/07 | $213.24 | $132.02 | $0.00 | $0.00 | $0.00 | $345.26 | $82,733.06 |
78 | 2027/08 | $213.58 | $131.68 | $0.00 | $0.00 | $0.00 | $345.26 | $82,519.48 |
79 | 2027/09 | $213.92 | $131.34 | $0.00 | $0.00 | $0.00 | $345.26 | $82,305.57 |
80 | 2027/10 | $214.26 | $131.00 | $0.00 | $0.00 | $0.00 | $345.26 | $82,091.31 |
81 | 2027/11 | $214.60 | $130.66 | $0.00 | $0.00 | $0.00 | $345.26 | $81,876.71 |
82 | 2027/12 | $214.94 | $130.32 | $0.00 | $0.00 | $0.00 | $345.26 | $81,661.77 |
83 | 2028/01 | $215.28 | $129.98 | $0.00 | $0.00 | $0.00 | $345.26 | $81,446.49 |
84 | 2028/02 | $215.63 | $129.64 | $0.00 | $0.00 | $0.00 | $345.26 | $81,230.86 |
85 | 2028/03 | $215.97 | $129.29 | $0.00 | $0.00 | $0.00 | $345.26 | $81,014.89 |
86 | 2028/04 | $216.31 | $128.95 | $0.00 | $0.00 | $0.00 | $345.26 | $80,798.58 |
87 | 2028/05 | $216.66 | $128.60 | $0.00 | $0.00 | $0.00 | $345.26 | $80,581.93 |
88 | 2028/06 | $217.00 | $128.26 | $0.00 | $0.00 | $0.00 | $345.26 | $80,364.93 |
89 | 2028/07 | $217.35 | $127.91 | $0.00 | $0.00 | $0.00 | $345.26 | $80,147.58 |
90 | 2028/08 | $217.69 | $127.57 | $0.00 | $0.00 | $0.00 | $345.26 | $79,929.89 |
91 | 2028/09 | $218.04 | $127.22 | $0.00 | $0.00 | $0.00 | $345.26 | $79,711.85 |
92 | 2028/10 | $218.39 | $126.87 | $0.00 | $0.00 | $0.00 | $345.26 | $79,493.46 |
93 | 2028/11 | $218.73 | $126.53 | $0.00 | $0.00 | $0.00 | $345.26 | $79,274.73 |
94 | 2028/12 | $219.08 | $126.18 | $0.00 | $0.00 | $0.00 | $345.26 | $79,055.65 |
95 | 2029/01 | $219.43 | $125.83 | $0.00 | $0.00 | $0.00 | $345.26 | $78,836.22 |
96 | 2029/02 | $219.78 | $125.48 | $0.00 | $0.00 | $0.00 | $345.26 | $78,616.44 |
97 | 2029/03 | $220.13 | $125.13 | $0.00 | $0.00 | $0.00 | $345.26 | $78,396.31 |
98 | 2029/04 | $220.48 | $124.78 | $0.00 | $0.00 | $0.00 | $345.26 | $78,175.83 |
99 | 2029/05 | $220.83 | $124.43 | $0.00 | $0.00 | $0.00 | $345.26 | $77,955.00 |
100 | 2029/06 | $221.18 | $124.08 | $0.00 | $0.00 | $0.00 | $345.26 | $77,733.81 |
101 | 2029/07 | $221.53 | $123.73 | $0.00 | $0.00 | $0.00 | $345.26 | $77,512.28 |
102 | 2029/08 | $221.89 | $123.37 | $0.00 | $0.00 | $0.00 | $345.26 | $77,290.39 |
103 | 2029/09 | $222.24 | $123.02 | $0.00 | $0.00 | $0.00 | $345.26 | $77,068.15 |
104 | 2029/10 | $222.59 | $122.67 | $0.00 | $0.00 | $0.00 | $345.26 | $76,845.56 |
105 | 2029/11 | $222.95 | $122.31 | $0.00 | $0.00 | $0.00 | $345.26 | $76,622.61 |
106 | 2029/12 | $223.30 | $121.96 | $0.00 | $0.00 | $0.00 | $345.26 | $76,399.31 |
107 | 2030/01 | $223.66 | $121.60 | $0.00 | $0.00 | $0.00 | $345.26 | $76,175.65 |
108 | 2030/02 | $224.01 | $121.25 | $0.00 | $0.00 | $0.00 | $345.26 | $75,951.63 |
109 | 2030/03 | $224.37 | $120.89 | $0.00 | $0.00 | $0.00 | $345.26 | $75,727.26 |
110 | 2030/04 | $224.73 | $120.53 | $0.00 | $0.00 | $0.00 | $345.26 | $75,502.53 |
111 | 2030/05 | $225.09 | $120.17 | $0.00 | $0.00 | $0.00 | $345.26 | $75,277.45 |
112 | 2030/06 | $225.44 | $119.82 | $0.00 | $0.00 | $0.00 | $345.26 | $75,052.00 |
113 | 2030/07 | $225.80 | $119.46 | $0.00 | $0.00 | $0.00 | $345.26 | $74,826.20 |
114 | 2030/08 | $226.16 | $119.10 | $0.00 | $0.00 | $0.00 | $345.26 | $74,600.04 |
115 | 2030/09 | $226.52 | $118.74 | $0.00 | $0.00 | $0.00 | $345.26 | $74,373.52 |
116 | 2030/10 | $226.88 | $118.38 | $0.00 | $0.00 | $0.00 | $345.26 | $74,146.63 |
117 | 2030/11 | $227.24 | $118.02 | $0.00 | $0.00 | $0.00 | $345.26 | $73,919.39 |
118 | 2030/12 | $227.61 | $117.66 | $0.00 | $0.00 | $0.00 | $345.26 | $73,691.78 |
119 | 2031/01 | $227.97 | $117.29 | $0.00 | $0.00 | $0.00 | $345.26 | $73,463.82 |
120 | 2031/02 | $228.33 | $116.93 | $0.00 | $0.00 | $0.00 | $345.26 | $73,235.49 |
121 | 2031/03 | $204.17 | $140.98 | $0.00 | $0.00 | $0.00 | $345.15 | $73,031.31 |
122 | 2031/04 | $204.56 | $140.59 | $0.00 | $0.00 | $0.00 | $345.15 | $72,826.75 |
123 | 2031/05 | $204.96 | $140.19 | $0.00 | $0.00 | $0.00 | $345.15 | $72,621.79 |
124 | 2031/06 | $205.35 | $139.80 | $0.00 | $0.00 | $0.00 | $345.15 | $72,416.44 |
125 | 2031/07 | $205.75 | $139.40 | $0.00 | $0.00 | $0.00 | $345.15 | $72,210.69 |
126 | 2031/08 | $206.14 | $139.01 | $0.00 | $0.00 | $0.00 | $345.15 | $72,004.55 |
127 | 2031/09 | $206.54 | $138.61 | $0.00 | $0.00 | $0.00 | $345.15 | $71,798.01 |
128 | 2031/10 | $206.94 | $138.21 | $0.00 | $0.00 | $0.00 | $345.15 | $71,591.07 |
129 | 2031/11 | $207.34 | $137.81 | $0.00 | $0.00 | $0.00 | $345.15 | $71,383.74 |
130 | 2031/12 | $207.74 | $137.41 | $0.00 | $0.00 | $0.00 | $345.15 | $71,176.00 |
131 | 2032/01 | $208.14 | $137.01 | $0.00 | $0.00 | $0.00 | $345.15 | $70,967.87 |
132 | 2032/02 | $208.54 | $136.61 | $0.00 | $0.00 | $0.00 | $345.15 | $70,759.33 |
133 | 2032/03 | $208.94 | $136.21 | $0.00 | $0.00 | $0.00 | $345.15 | $70,550.39 |
134 | 2032/04 | $209.34 | $135.81 | $0.00 | $0.00 | $0.00 | $345.15 | $70,341.05 |
135 | 2032/05 | $209.74 | $135.41 | $0.00 | $0.00 | $0.00 | $345.15 | $70,131.31 |
136 | 2032/06 | $210.15 | $135.00 | $0.00 | $0.00 | $0.00 | $345.15 | $69,921.16 |
137 | 2032/07 | $210.55 | $134.60 | $0.00 | $0.00 | $0.00 | $345.15 | $69,710.61 |
138 | 2032/08 | $210.96 | $134.19 | $0.00 | $0.00 | $0.00 | $345.15 | $69,499.66 |
139 | 2032/09 | $211.36 | $133.79 | $0.00 | $0.00 | $0.00 | $345.15 | $69,288.30 |
140 | 2032/10 | $211.77 | $133.38 | $0.00 | $0.00 | $0.00 | $345.15 | $69,076.53 |
141 | 2032/11 | $212.18 | $132.97 | $0.00 | $0.00 | $0.00 | $345.15 | $68,864.35 |
142 | 2032/12 | $212.59 | $132.56 | $0.00 | $0.00 | $0.00 | $345.15 | $68,651.76 |
143 | 2033/01 | $212.99 | $132.15 | $0.00 | $0.00 | $0.00 | $345.15 | $68,438.77 |
144 | 2033/02 | $213.40 | $131.74 | $0.00 | $0.00 | $0.00 | $345.15 | $68,225.37 |
145 | 2033/03 | $213.82 | $131.33 | $0.00 | $0.00 | $0.00 | $345.15 | $68,011.55 |
146 | 2033/04 | $214.23 | $130.92 | $0.00 | $0.00 | $0.00 | $345.15 | $67,797.32 |
147 | 2033/05 | $214.64 | $130.51 | $0.00 | $0.00 | $0.00 | $345.15 | $67,582.68 |
148 | 2033/06 | $215.05 | $130.10 | $0.00 | $0.00 | $0.00 | $345.15 | $67,367.63 |
149 | 2033/07 | $215.47 | $129.68 | $0.00 | $0.00 | $0.00 | $345.15 | $67,152.17 |
150 | 2033/08 | $215.88 | $129.27 | $0.00 | $0.00 | $0.00 | $345.15 | $66,936.29 |
151 | 2033/09 | $216.30 | $128.85 | $0.00 | $0.00 | $0.00 | $345.15 | $66,719.99 |
152 | 2033/10 | $216.71 | $128.44 | $0.00 | $0.00 | $0.00 | $345.15 | $66,503.28 |
153 | 2033/11 | $217.13 | $128.02 | $0.00 | $0.00 | $0.00 | $345.15 | $66,286.15 |
154 | 2033/12 | $217.55 | $127.60 | $0.00 | $0.00 | $0.00 | $345.15 | $66,068.60 |
155 | 2034/01 | $217.97 | $127.18 | $0.00 | $0.00 | $0.00 | $345.15 | $65,850.63 |
156 | 2034/02 | $218.39 | $126.76 | $0.00 | $0.00 | $0.00 | $345.15 | $65,632.24 |
157 | 2034/03 | $218.81 | $126.34 | $0.00 | $0.00 | $0.00 | $345.15 | $65,413.44 |
158 | 2034/04 | $219.23 | $125.92 | $0.00 | $0.00 | $0.00 | $345.15 | $65,194.21 |
159 | 2034/05 | $219.65 | $125.50 | $0.00 | $0.00 | $0.00 | $345.15 | $64,974.56 |
160 | 2034/06 | $220.07 | $125.08 | $0.00 | $0.00 | $0.00 | $345.15 | $64,754.49 |
161 | 2034/07 | $220.50 | $124.65 | $0.00 | $0.00 | $0.00 | $345.15 | $64,533.99 |
162 | 2034/08 | $220.92 | $124.23 | $0.00 | $0.00 | $0.00 | $345.15 | $64,313.07 |
163 | 2034/09 | $221.35 | $123.80 | $0.00 | $0.00 | $0.00 | $345.15 | $64,091.72 |
164 | 2034/10 | $221.77 | $123.38 | $0.00 | $0.00 | $0.00 | $345.15 | $63,869.95 |
165 | 2034/11 | $222.20 | $122.95 | $0.00 | $0.00 | $0.00 | $345.15 | $63,647.75 |
166 | 2034/12 | $222.63 | $122.52 | $0.00 | $0.00 | $0.00 | $345.15 | $63,425.12 |
167 | 2035/01 | $223.06 | $122.09 | $0.00 | $0.00 | $0.00 | $345.15 | $63,202.07 |
168 | 2035/02 | $223.49 | $121.66 | $0.00 | $0.00 | $0.00 | $345.15 | $62,978.58 |
169 | 2035/03 | $223.92 | $121.23 | $0.00 | $0.00 | $0.00 | $345.15 | $62,754.67 |
170 | 2035/04 | $224.35 | $120.80 | $0.00 | $0.00 | $0.00 | $345.15 | $62,530.32 |
171 | 2035/05 | $224.78 | $120.37 | $0.00 | $0.00 | $0.00 | $345.15 | $62,305.54 |
172 | 2035/06 | $225.21 | $119.94 | $0.00 | $0.00 | $0.00 | $345.15 | $62,080.33 |
173 | 2035/07 | $225.64 | $119.50 | $0.00 | $0.00 | $0.00 | $345.15 | $61,854.69 |
174 | 2035/08 | $226.08 | $119.07 | $0.00 | $0.00 | $0.00 | $345.15 | $61,628.61 |
175 | 2035/09 | $226.51 | $118.64 | $0.00 | $0.00 | $0.00 | $345.15 | $61,402.09 |
176 | 2035/10 | $226.95 | $118.20 | $0.00 | $0.00 | $0.00 | $345.15 | $61,175.14 |
177 | 2035/11 | $227.39 | $117.76 | $0.00 | $0.00 | $0.00 | $345.15 | $60,947.76 |
178 | 2035/12 | $227.82 | $117.32 | $0.00 | $0.00 | $0.00 | $345.15 | $60,719.93 |
179 | 2036/01 | $228.26 | $116.89 | $0.00 | $0.00 | $0.00 | $345.15 | $60,491.67 |
180 | 2036/02 | $228.70 | $116.45 | $0.00 | $0.00 | $0.00 | $345.15 | $60,262.97 |
181 | 2036/03 | $209.37 | $136.09 | $0.00 | $0.00 | $0.00 | $345.46 | $60,053.60 |
182 | 2036/04 | $209.84 | $135.62 | $0.00 | $0.00 | $0.00 | $345.46 | $59,843.75 |
183 | 2036/05 | $210.32 | $135.15 | $0.00 | $0.00 | $0.00 | $345.46 | $59,633.44 |
184 | 2036/06 | $210.79 | $134.67 | $0.00 | $0.00 | $0.00 | $345.46 | $59,422.65 |
185 | 2036/07 | $211.27 | $134.20 | $0.00 | $0.00 | $0.00 | $345.46 | $59,211.38 |
186 | 2036/08 | $211.74 | $133.72 | $0.00 | $0.00 | $0.00 | $345.46 | $58,999.63 |
187 | 2036/09 | $212.22 | $133.24 | $0.00 | $0.00 | $0.00 | $345.46 | $58,787.41 |
188 | 2036/10 | $212.70 | $132.76 | $0.00 | $0.00 | $0.00 | $345.46 | $58,574.71 |
189 | 2036/11 | $213.18 | $132.28 | $0.00 | $0.00 | $0.00 | $345.46 | $58,361.52 |
190 | 2036/12 | $213.66 | $131.80 | $0.00 | $0.00 | $0.00 | $345.46 | $58,147.86 |
191 | 2037/01 | $214.15 | $131.32 | $0.00 | $0.00 | $0.00 | $345.46 | $57,933.71 |
192 | 2037/02 | $214.63 | $130.83 | $0.00 | $0.00 | $0.00 | $345.46 | $57,719.08 |
193 | 2037/03 | $215.12 | $130.35 | $0.00 | $0.00 | $0.00 | $345.46 | $57,503.97 |
194 | 2037/04 | $215.60 | $129.86 | $0.00 | $0.00 | $0.00 | $345.46 | $57,288.37 |
195 | 2037/05 | $216.09 | $129.38 | $0.00 | $0.00 | $0.00 | $345.46 | $57,072.28 |
196 | 2037/06 | $216.58 | $128.89 | $0.00 | $0.00 | $0.00 | $345.46 | $56,855.70 |
197 | 2037/07 | $217.06 | $128.40 | $0.00 | $0.00 | $0.00 | $345.46 | $56,638.64 |
198 | 2037/08 | $217.56 | $127.91 | $0.00 | $0.00 | $0.00 | $345.46 | $56,421.08 |
199 | 2037/09 | $218.05 | $127.42 | $0.00 | $0.00 | $0.00 | $345.46 | $56,203.04 |
200 | 2037/10 | $218.54 | $126.93 | $0.00 | $0.00 | $0.00 | $345.46 | $55,984.50 |
201 | 2037/11 | $219.03 | $126.43 | $0.00 | $0.00 | $0.00 | $345.46 | $55,765.47 |
202 | 2037/12 | $219.53 | $125.94 | $0.00 | $0.00 | $0.00 | $345.46 | $55,545.94 |
203 | 2038/01 | $220.02 | $125.44 | $0.00 | $0.00 | $0.00 | $345.46 | $55,325.92 |
204 | 2038/02 | $220.52 | $124.94 | $0.00 | $0.00 | $0.00 | $345.46 | $55,105.40 |
205 | 2038/03 | $221.02 | $124.45 | $0.00 | $0.00 | $0.00 | $345.46 | $54,884.38 |
206 | 2038/04 | $221.52 | $123.95 | $0.00 | $0.00 | $0.00 | $345.46 | $54,662.86 |
207 | 2038/05 | $222.02 | $123.45 | $0.00 | $0.00 | $0.00 | $345.46 | $54,440.84 |
208 | 2038/06 | $222.52 | $122.95 | $0.00 | $0.00 | $0.00 | $345.46 | $54,218.33 |
209 | 2038/07 | $223.02 | $122.44 | $0.00 | $0.00 | $0.00 | $345.46 | $53,995.30 |
210 | 2038/08 | $223.52 | $121.94 | $0.00 | $0.00 | $0.00 | $345.46 | $53,771.78 |
211 | 2038/09 | $224.03 | $121.43 | $0.00 | $0.00 | $0.00 | $345.46 | $53,547.75 |
212 | 2038/10 | $224.54 | $120.93 | $0.00 | $0.00 | $0.00 | $345.46 | $53,323.22 |
213 | 2038/11 | $225.04 | $120.42 | $0.00 | $0.00 | $0.00 | $345.46 | $53,098.17 |
214 | 2038/12 | $225.55 | $119.91 | $0.00 | $0.00 | $0.00 | $345.46 | $52,872.62 |
215 | 2039/01 | $226.06 | $119.40 | $0.00 | $0.00 | $0.00 | $345.46 | $52,646.56 |
216 | 2039/02 | $226.57 | $118.89 | $0.00 | $0.00 | $0.00 | $345.46 | $52,419.99 |
217 | 2039/03 | $227.08 | $118.38 | $0.00 | $0.00 | $0.00 | $345.46 | $52,192.91 |
218 | 2039/04 | $227.60 | $117.87 | $0.00 | $0.00 | $0.00 | $345.46 | $51,965.31 |
219 | 2039/05 | $228.11 | $117.36 | $0.00 | $0.00 | $0.00 | $345.46 | $51,737.21 |
220 | 2039/06 | $228.62 | $116.84 | $0.00 | $0.00 | $0.00 | $345.46 | $51,508.58 |
221 | 2039/07 | $229.14 | $116.32 | $0.00 | $0.00 | $0.00 | $345.46 | $51,279.44 |
222 | 2039/08 | $229.66 | $115.81 | $0.00 | $0.00 | $0.00 | $345.46 | $51,049.78 |
223 | 2039/09 | $230.18 | $115.29 | $0.00 | $0.00 | $0.00 | $345.46 | $50,819.61 |
224 | 2039/10 | $230.70 | $114.77 | $0.00 | $0.00 | $0.00 | $345.46 | $50,588.91 |
225 | 2039/11 | $231.22 | $114.25 | $0.00 | $0.00 | $0.00 | $345.46 | $50,357.69 |
226 | 2039/12 | $231.74 | $113.72 | $0.00 | $0.00 | $0.00 | $345.46 | $50,125.95 |
227 | 2040/01 | $232.26 | $113.20 | $0.00 | $0.00 | $0.00 | $345.46 | $49,893.69 |
228 | 2040/02 | $232.79 | $112.68 | $0.00 | $0.00 | $0.00 | $345.46 | $49,660.90 |
229 | 2040/03 | $233.31 | $112.15 | $0.00 | $0.00 | $0.00 | $345.46 | $49,427.59 |
230 | 2040/04 | $233.84 | $111.62 | $0.00 | $0.00 | $0.00 | $345.46 | $49,193.75 |
231 | 2040/05 | $234.37 | $111.10 | $0.00 | $0.00 | $0.00 | $345.46 | $48,959.38 |
232 | 2040/06 | $234.90 | $110.57 | $0.00 | $0.00 | $0.00 | $345.46 | $48,724.48 |
233 | 2040/07 | $235.43 | $110.04 | $0.00 | $0.00 | $0.00 | $345.46 | $48,489.06 |
234 | 2040/08 | $235.96 | $109.50 | $0.00 | $0.00 | $0.00 | $345.46 | $48,253.10 |
235 | 2040/09 | $236.49 | $108.97 | $0.00 | $0.00 | $0.00 | $345.46 | $48,016.60 |
236 | 2040/10 | $237.03 | $108.44 | $0.00 | $0.00 | $0.00 | $345.46 | $47,779.58 |
237 | 2040/11 | $237.56 | $107.90 | $0.00 | $0.00 | $0.00 | $345.46 | $47,542.02 |
238 | 2040/12 | $238.10 | $107.37 | $0.00 | $0.00 | $0.00 | $345.46 | $47,303.92 |
239 | 2041/01 | $238.64 | $106.83 | $0.00 | $0.00 | $0.00 | $345.46 | $47,065.28 |
240 | 2041/02 | $239.17 | $106.29 | $0.00 | $0.00 | $0.00 | $345.46 | $46,826.11 |
241 | 2041/03 | $222.79 | $121.36 | $0.00 | $0.00 | $0.00 | $344.15 | $46,603.31 |
242 | 2041/04 | $223.37 | $120.78 | $0.00 | $0.00 | $0.00 | $344.15 | $46,379.94 |
243 | 2041/05 | $223.95 | $120.20 | $0.00 | $0.00 | $0.00 | $344.15 | $46,155.99 |
244 | 2041/06 | $224.53 | $119.62 | $0.00 | $0.00 | $0.00 | $344.15 | $45,931.46 |
245 | 2041/07 | $225.11 | $119.04 | $0.00 | $0.00 | $0.00 | $344.15 | $45,706.35 |
246 | 2041/08 | $225.69 | $118.46 | $0.00 | $0.00 | $0.00 | $344.15 | $45,480.66 |
247 | 2041/09 | $226.28 | $117.87 | $0.00 | $0.00 | $0.00 | $344.15 | $45,254.38 |
248 | 2041/10 | $226.87 | $117.28 | $0.00 | $0.00 | $0.00 | $344.15 | $45,027.51 |
249 | 2041/11 | $227.45 | $116.70 | $0.00 | $0.00 | $0.00 | $344.15 | $44,800.06 |
250 | 2041/12 | $228.04 | $116.11 | $0.00 | $0.00 | $0.00 | $344.15 | $44,572.01 |
251 | 2042/01 | $228.63 | $115.52 | $0.00 | $0.00 | $0.00 | $344.15 | $44,343.38 |
252 | 2042/02 | $229.23 | $114.92 | $0.00 | $0.00 | $0.00 | $344.15 | $44,114.15 |
253 | 2042/03 | $229.82 | $114.33 | $0.00 | $0.00 | $0.00 | $344.15 | $43,884.33 |
254 | 2042/04 | $230.42 | $113.73 | $0.00 | $0.00 | $0.00 | $344.15 | $43,653.91 |
255 | 2042/05 | $231.01 | $113.14 | $0.00 | $0.00 | $0.00 | $344.15 | $43,422.90 |
256 | 2042/06 | $231.61 | $112.54 | $0.00 | $0.00 | $0.00 | $344.15 | $43,191.29 |
257 | 2042/07 | $232.21 | $111.94 | $0.00 | $0.00 | $0.00 | $344.15 | $42,959.08 |
258 | 2042/08 | $232.81 | $111.34 | $0.00 | $0.00 | $0.00 | $344.15 | $42,726.26 |
259 | 2042/09 | $233.42 | $110.73 | $0.00 | $0.00 | $0.00 | $344.15 | $42,492.84 |
260 | 2042/10 | $234.02 | $110.13 | $0.00 | $0.00 | $0.00 | $344.15 | $42,258.82 |
261 | 2042/11 | $234.63 | $109.52 | $0.00 | $0.00 | $0.00 | $344.15 | $42,024.19 |
262 | 2042/12 | $235.24 | $108.91 | $0.00 | $0.00 | $0.00 | $344.15 | $41,788.95 |
263 | 2043/01 | $235.85 | $108.30 | $0.00 | $0.00 | $0.00 | $344.15 | $41,553.10 |
264 | 2043/02 | $236.46 | $107.69 | $0.00 | $0.00 | $0.00 | $344.15 | $41,316.65 |
265 | 2043/03 | $237.07 | $107.08 | $0.00 | $0.00 | $0.00 | $344.15 | $41,079.57 |
266 | 2043/04 | $237.69 | $106.46 | $0.00 | $0.00 | $0.00 | $344.15 | $40,841.89 |
267 | 2043/05 | $238.30 | $105.85 | $0.00 | $0.00 | $0.00 | $344.15 | $40,603.59 |
268 | 2043/06 | $238.92 | $105.23 | $0.00 | $0.00 | $0.00 | $344.15 | $40,364.67 |
269 | 2043/07 | $239.54 | $104.61 | $0.00 | $0.00 | $0.00 | $344.15 | $40,125.13 |
270 | 2043/08 | $240.16 | $103.99 | $0.00 | $0.00 | $0.00 | $344.15 | $39,884.97 |
271 | 2043/09 | $240.78 | $103.37 | $0.00 | $0.00 | $0.00 | $344.15 | $39,644.19 |
272 | 2043/10 | $241.41 | $102.74 | $0.00 | $0.00 | $0.00 | $344.15 | $39,402.78 |
273 | 2043/11 | $242.03 | $102.12 | $0.00 | $0.00 | $0.00 | $344.15 | $39,160.75 |
274 | 2043/12 | $242.66 | $101.49 | $0.00 | $0.00 | $0.00 | $344.15 | $38,918.09 |
275 | 2044/01 | $243.29 | $100.86 | $0.00 | $0.00 | $0.00 | $344.15 | $38,674.80 |
276 | 2044/02 | $243.92 | $100.23 | $0.00 | $0.00 | $0.00 | $344.15 | $38,430.88 |
277 | 2044/03 | $244.55 | $99.60 | $0.00 | $0.00 | $0.00 | $344.15 | $38,186.33 |
278 | 2044/04 | $245.18 | $98.97 | $0.00 | $0.00 | $0.00 | $344.15 | $37,941.15 |
279 | 2044/05 | $245.82 | $98.33 | $0.00 | $0.00 | $0.00 | $344.15 | $37,695.33 |
280 | 2044/06 | $246.46 | $97.69 | $0.00 | $0.00 | $0.00 | $344.15 | $37,448.87 |
281 | 2044/07 | $247.10 | $97.05 | $0.00 | $0.00 | $0.00 | $344.15 | $37,201.78 |
282 | 2044/08 | $247.74 | $96.41 | $0.00 | $0.00 | $0.00 | $344.15 | $36,954.04 |
283 | 2044/09 | $248.38 | $95.77 | $0.00 | $0.00 | $0.00 | $344.15 | $36,705.66 |
284 | 2044/10 | $249.02 | $95.13 | $0.00 | $0.00 | $0.00 | $344.15 | $36,456.64 |
285 | 2044/11 | $249.67 | $94.48 | $0.00 | $0.00 | $0.00 | $344.15 | $36,206.98 |
286 | 2044/12 | $250.31 | $93.84 | $0.00 | $0.00 | $0.00 | $344.15 | $35,956.66 |
287 | 2045/01 | $250.96 | $93.19 | $0.00 | $0.00 | $0.00 | $344.15 | $35,705.70 |
288 | 2045/02 | $251.61 | $92.54 | $0.00 | $0.00 | $0.00 | $344.15 | $35,454.09 |
289 | 2045/03 | $252.27 | $91.89 | $0.00 | $0.00 | $0.00 | $344.15 | $35,201.82 |
290 | 2045/04 | $252.92 | $91.23 | $0.00 | $0.00 | $0.00 | $344.15 | $34,948.90 |
291 | 2045/05 | $253.57 | $90.58 | $0.00 | $0.00 | $0.00 | $344.15 | $34,695.33 |
292 | 2045/06 | $254.23 | $89.92 | $0.00 | $0.00 | $0.00 | $344.15 | $34,441.09 |
293 | 2045/07 | $254.89 | $89.26 | $0.00 | $0.00 | $0.00 | $344.15 | $34,186.20 |
294 | 2045/08 | $255.55 | $88.60 | $0.00 | $0.00 | $0.00 | $344.15 | $33,930.65 |
295 | 2045/09 | $256.21 | $87.94 | $0.00 | $0.00 | $0.00 | $344.15 | $33,674.44 |
296 | 2045/10 | $256.88 | $87.27 | $0.00 | $0.00 | $0.00 | $344.15 | $33,417.56 |
297 | 2045/11 | $257.54 | $86.61 | $0.00 | $0.00 | $0.00 | $344.15 | $33,160.02 |
298 | 2045/12 | $258.21 | $85.94 | $0.00 | $0.00 | $0.00 | $344.15 | $32,901.81 |
299 | 2046/01 | $258.88 | $85.27 | $0.00 | $0.00 | $0.00 | $344.15 | $32,642.93 |
300 | 2046/02 | $259.55 | $84.60 | $0.00 | $0.00 | $0.00 | $344.15 | $32,383.38 |
301 | 2046/03 | $250.00 | $94.72 | $0.00 | $0.00 | $0.00 | $344.72 | $32,133.38 |
302 | 2046/04 | $250.73 | $93.99 | $0.00 | $0.00 | $0.00 | $344.72 | $31,882.65 |
303 | 2046/05 | $251.46 | $93.26 | $0.00 | $0.00 | $0.00 | $344.72 | $31,631.19 |
304 | 2046/06 | $252.20 | $92.52 | $0.00 | $0.00 | $0.00 | $344.72 | $31,379.00 |
305 | 2046/07 | $252.93 | $91.78 | $0.00 | $0.00 | $0.00 | $344.72 | $31,126.07 |
306 | 2046/08 | $253.67 | $91.04 | $0.00 | $0.00 | $0.00 | $344.72 | $30,872.39 |
307 | 2046/09 | $254.42 | $90.30 | $0.00 | $0.00 | $0.00 | $344.72 | $30,617.98 |
308 | 2046/10 | $255.16 | $89.56 | $0.00 | $0.00 | $0.00 | $344.72 | $30,362.82 |
309 | 2046/11 | $255.91 | $88.81 | $0.00 | $0.00 | $0.00 | $344.72 | $30,106.91 |
310 | 2046/12 | $256.65 | $88.06 | $0.00 | $0.00 | $0.00 | $344.72 | $29,850.26 |
311 | 2047/01 | $257.41 | $87.31 | $0.00 | $0.00 | $0.00 | $344.72 | $29,592.85 |
312 | 2047/02 | $258.16 | $86.56 | $0.00 | $0.00 | $0.00 | $344.72 | $29,334.69 |
313 | 2047/03 | $258.91 | $85.80 | $0.00 | $0.00 | $0.00 | $344.72 | $29,075.78 |
314 | 2047/04 | $259.67 | $85.05 | $0.00 | $0.00 | $0.00 | $344.72 | $28,816.11 |
315 | 2047/05 | $260.43 | $84.29 | $0.00 | $0.00 | $0.00 | $344.72 | $28,555.68 |
316 | 2047/06 | $261.19 | $83.53 | $0.00 | $0.00 | $0.00 | $344.72 | $28,294.49 |
317 | 2047/07 | $261.96 | $82.76 | $0.00 | $0.00 | $0.00 | $344.72 | $28,032.53 |
318 | 2047/08 | $262.72 | $82.00 | $0.00 | $0.00 | $0.00 | $344.72 | $27,769.81 |
319 | 2047/09 | $263.49 | $81.23 | $0.00 | $0.00 | $0.00 | $344.72 | $27,506.32 |
320 | 2047/10 | $264.26 | $80.46 | $0.00 | $0.00 | $0.00 | $344.72 | $27,242.06 |
321 | 2047/11 | $265.03 | $79.68 | $0.00 | $0.00 | $0.00 | $344.72 | $26,977.03 |
322 | 2047/12 | $265.81 | $78.91 | $0.00 | $0.00 | $0.00 | $344.72 | $26,711.22 |
323 | 2048/01 | $266.59 | $78.13 | $0.00 | $0.00 | $0.00 | $344.72 | $26,444.63 |
324 | 2048/02 | $267.37 | $77.35 | $0.00 | $0.00 | $0.00 | $344.72 | $26,177.26 |
325 | 2048/03 | $268.15 | $76.57 | $0.00 | $0.00 | $0.00 | $344.72 | $25,909.12 |
326 | 2048/04 | $268.93 | $75.78 | $0.00 | $0.00 | $0.00 | $344.72 | $25,640.18 |
327 | 2048/05 | $269.72 | $75.00 | $0.00 | $0.00 | $0.00 | $344.72 | $25,370.46 |
328 | 2048/06 | $270.51 | $74.21 | $0.00 | $0.00 | $0.00 | $344.72 | $25,099.95 |
329 | 2048/07 | $271.30 | $73.42 | $0.00 | $0.00 | $0.00 | $344.72 | $24,828.65 |
330 | 2048/08 | $272.09 | $72.62 | $0.00 | $0.00 | $0.00 | $344.72 | $24,556.56 |
331 | 2048/09 | $272.89 | $71.83 | $0.00 | $0.00 | $0.00 | $344.72 | $24,283.67 |
332 | 2048/10 | $273.69 | $71.03 | $0.00 | $0.00 | $0.00 | $344.72 | $24,009.99 |
333 | 2048/11 | $274.49 | $70.23 | $0.00 | $0.00 | $0.00 | $344.72 | $23,735.50 |
334 | 2048/12 | $275.29 | $69.43 | $0.00 | $0.00 | $0.00 | $344.72 | $23,460.21 |
335 | 2049/01 | $276.10 | $68.62 | $0.00 | $0.00 | $0.00 | $344.72 | $23,184.11 |
336 | 2049/02 | $276.90 | $67.81 | $0.00 | $0.00 | $0.00 | $344.72 | $22,907.21 |
337 | 2049/03 | $277.71 | $67.00 | $0.00 | $0.00 | $0.00 | $344.72 | $22,629.49 |
338 | 2049/04 | $278.53 | $66.19 | $0.00 | $0.00 | $0.00 | $344.72 | $22,350.97 |
339 | 2049/05 | $279.34 | $65.38 | $0.00 | $0.00 | $0.00 | $344.72 | $22,071.63 |
340 | 2049/06 | $280.16 | $64.56 | $0.00 | $0.00 | $0.00 | $344.72 | $21,791.47 |
341 | 2049/07 | $280.98 | $63.74 | $0.00 | $0.00 | $0.00 | $344.72 | $21,510.49 |
342 | 2049/08 | $281.80 | $62.92 | $0.00 | $0.00 | $0.00 | $344.72 | $21,228.69 |
343 | 2049/09 | $282.62 | $62.09 | $0.00 | $0.00 | $0.00 | $344.72 | $20,946.07 |
344 | 2049/10 | $283.45 | $61.27 | $0.00 | $0.00 | $0.00 | $344.72 | $20,662.62 |
345 | 2049/11 | $284.28 | $60.44 | $0.00 | $0.00 | $0.00 | $344.72 | $20,378.34 |
346 | 2049/12 | $285.11 | $59.61 | $0.00 | $0.00 | $0.00 | $344.72 | $20,093.23 |
347 | 2050/01 | $285.94 | $58.77 | $0.00 | $0.00 | $0.00 | $344.72 | $19,807.29 |
348 | 2050/02 | $286.78 | $57.94 | $0.00 | $0.00 | $0.00 | $344.72 | $19,520.51 |
349 | 2050/03 | $287.62 | $57.10 | $0.00 | $0.00 | $0.00 | $344.72 | $19,232.89 |
350 | 2050/04 | $288.46 | $56.26 | $0.00 | $0.00 | $0.00 | $344.72 | $18,944.43 |
351 | 2050/05 | $289.30 | $55.41 | $0.00 | $0.00 | $0.00 | $344.72 | $18,655.12 |
352 | 2050/06 | $290.15 | $54.57 | $0.00 | $0.00 | $0.00 | $344.72 | $18,364.97 |
353 | 2050/07 | $291.00 | $53.72 | $0.00 | $0.00 | $0.00 | $344.72 | $18,073.97 |
354 | 2050/08 | $291.85 | $52.87 | $0.00 | $0.00 | $0.00 | $344.72 | $17,782.12 |
355 | 2050/09 | $292.70 | $52.01 | $0.00 | $0.00 | $0.00 | $344.72 | $17,489.42 |
356 | 2050/10 | $293.56 | $51.16 | $0.00 | $0.00 | $0.00 | $344.72 | $17,195.86 |
357 | 2050/11 | $294.42 | $50.30 | $0.00 | $0.00 | $0.00 | $344.72 | $16,901.44 |
358 | 2050/12 | $295.28 | $49.44 | $0.00 | $0.00 | $0.00 | $344.72 | $16,606.16 |
359 | 2051/01 | $296.14 | $48.57 | $0.00 | $0.00 | $0.00 | $344.72 | $16,310.01 |
360 | 2051/02 | $297.01 | $47.71 | $0.00 | $0.00 | $0.00 | $344.72 | $16,013.00 |
361 | 2051/03 | $289.12 | $52.18 | $0.00 | $0.00 | $0.00 | $341.30 | $15,723.88 |
362 | 2051/04 | $290.07 | $51.23 | $0.00 | $0.00 | $0.00 | $341.30 | $15,433.81 |
363 | 2051/05 | $291.01 | $50.29 | $0.00 | $0.00 | $0.00 | $341.30 | $15,142.80 |
364 | 2051/06 | $291.96 | $49.34 | $0.00 | $0.00 | $0.00 | $341.30 | $14,850.84 |
365 | 2051/07 | $292.91 | $48.39 | $0.00 | $0.00 | $0.00 | $341.30 | $14,557.93 |
366 | 2051/08 | $293.87 | $47.43 | $0.00 | $0.00 | $0.00 | $341.30 | $14,264.06 |
367 | 2051/09 | $294.82 | $46.48 | $0.00 | $0.00 | $0.00 | $341.30 | $13,969.24 |
368 | 2051/10 | $295.78 | $45.52 | $0.00 | $0.00 | $0.00 | $341.30 | $13,673.45 |
369 | 2051/11 | $296.75 | $44.55 | $0.00 | $0.00 | $0.00 | $341.30 | $13,376.71 |
370 | 2051/12 | $297.71 | $43.59 | $0.00 | $0.00 | $0.00 | $341.30 | $13,078.99 |
371 | 2052/01 | $298.68 | $42.62 | $0.00 | $0.00 | $0.00 | $341.30 | $12,780.31 |
372 | 2052/02 | $299.66 | $41.64 | $0.00 | $0.00 | $0.00 | $341.30 | $12,480.65 |
373 | 2052/03 | $300.63 | $40.67 | $0.00 | $0.00 | $0.00 | $341.30 | $12,180.01 |
374 | 2052/04 | $301.61 | $39.69 | $0.00 | $0.00 | $0.00 | $341.30 | $11,878.40 |
375 | 2052/05 | $302.60 | $38.70 | $0.00 | $0.00 | $0.00 | $341.30 | $11,575.80 |
376 | 2052/06 | $303.58 | $37.72 | $0.00 | $0.00 | $0.00 | $341.30 | $11,272.22 |
377 | 2052/07 | $304.57 | $36.73 | $0.00 | $0.00 | $0.00 | $341.30 | $10,967.65 |
378 | 2052/08 | $305.56 | $35.74 | $0.00 | $0.00 | $0.00 | $341.30 | $10,662.08 |
379 | 2052/09 | $306.56 | $34.74 | $0.00 | $0.00 | $0.00 | $341.30 | $10,355.52 |
380 | 2052/10 | $307.56 | $33.74 | $0.00 | $0.00 | $0.00 | $341.30 | $10,047.96 |
381 | 2052/11 | $308.56 | $32.74 | $0.00 | $0.00 | $0.00 | $341.30 | $9,739.40 |
382 | 2052/12 | $309.57 | $31.73 | $0.00 | $0.00 | $0.00 | $341.30 | $9,429.84 |
383 | 2053/01 | $310.58 | $30.73 | $0.00 | $0.00 | $0.00 | $341.30 | $9,119.26 |
384 | 2053/02 | $311.59 | $29.71 | $0.00 | $0.00 | $0.00 | $341.30 | $8,807.68 |
385 | 2053/03 | $312.60 | $28.70 | $0.00 | $0.00 | $0.00 | $341.30 | $8,495.07 |
386 | 2053/04 | $313.62 | $27.68 | $0.00 | $0.00 | $0.00 | $341.30 | $8,181.45 |
387 | 2053/05 | $314.64 | $26.66 | $0.00 | $0.00 | $0.00 | $341.30 | $7,866.81 |
388 | 2053/06 | $315.67 | $25.63 | $0.00 | $0.00 | $0.00 | $341.30 | $7,551.14 |
389 | 2053/07 | $316.70 | $24.60 | $0.00 | $0.00 | $0.00 | $341.30 | $7,234.45 |
390 | 2053/08 | $317.73 | $23.57 | $0.00 | $0.00 | $0.00 | $341.30 | $6,916.72 |
391 | 2053/09 | $318.76 | $22.54 | $0.00 | $0.00 | $0.00 | $341.30 | $6,597.95 |
392 | 2053/10 | $319.80 | $21.50 | $0.00 | $0.00 | $0.00 | $341.30 | $6,278.15 |
393 | 2053/11 | $320.84 | $20.46 | $0.00 | $0.00 | $0.00 | $341.30 | $5,957.31 |
394 | 2053/12 | $321.89 | $19.41 | $0.00 | $0.00 | $0.00 | $341.30 | $5,635.42 |
395 | 2054/01 | $322.94 | $18.36 | $0.00 | $0.00 | $0.00 | $341.30 | $5,312.48 |
396 | 2054/02 | $323.99 | $17.31 | $0.00 | $0.00 | $0.00 | $341.30 | $4,988.49 |
397 | 2054/03 | $325.05 | $16.25 | $0.00 | $0.00 | $0.00 | $341.30 | $4,663.44 |
398 | 2054/04 | $326.11 | $15.20 | $0.00 | $0.00 | $0.00 | $341.30 | $4,337.34 |
399 | 2054/05 | $327.17 | $14.13 | $0.00 | $0.00 | $0.00 | $341.30 | $4,010.17 |
400 | 2054/06 | $328.23 | $13.07 | $0.00 | $0.00 | $0.00 | $341.30 | $3,681.93 |
401 | 2054/07 | $329.30 | $12.00 | $0.00 | $0.00 | $0.00 | $341.30 | $3,352.63 |
402 | 2054/08 | $330.38 | $10.92 | $0.00 | $0.00 | $0.00 | $341.30 | $3,022.25 |
403 | 2054/09 | $331.45 | $9.85 | $0.00 | $0.00 | $0.00 | $341.30 | $2,690.80 |
404 | 2054/10 | $332.53 | $8.77 | $0.00 | $0.00 | $0.00 | $341.30 | $2,358.27 |
405 | 2054/11 | $333.62 | $7.68 | $0.00 | $0.00 | $0.00 | $341.30 | $2,024.65 |
406 | 2054/12 | $334.70 | $6.60 | $0.00 | $0.00 | $0.00 | $341.30 | $1,689.95 |
407 | 2055/01 | $335.79 | $5.51 | $0.00 | $0.00 | $0.00 | $341.30 | $1,354.15 |
408 | 2055/02 | $336.89 | $4.41 | $0.00 | $0.00 | $0.00 | $341.30 | $1,017.27 |
409 | 2055/03 | $337.99 | $3.31 | $0.00 | $0.00 | $0.00 | $341.30 | $679.28 |
410 | 2055/04 | $339.09 | $2.21 | $0.00 | $0.00 | $0.00 | $341.30 | $340.19 |
411 | 2055/05 | $340.19 | $1.11 | $0.00 | $0.00 | $0.00 | $341.30 | $0.00 |
Totals | $100,000.00 | $41,626.82 | $0.00 | $0.00 | $0.00 | $141,626.82 |
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.