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 $300,000.00 at 6.5% initial interest rate set to decrease by 0% every 5 years, you will need to have a monthly payment of approx. ~$1,896.20.
Instead of closing on 2054/05, as a result of the changes in interest rate, your mortgage will close on 2054/04 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 | 2024/05 | $271.20 | $1,625.00 | $0.00 | $0.00 | $0.00 | $1,896.20 | $299,728.80 |
2 | 2024/06 | $272.67 | $1,623.53 | $0.00 | $0.00 | $0.00 | $1,896.20 | $299,456.12 |
3 | 2024/07 | $274.15 | $1,622.05 | $0.00 | $0.00 | $0.00 | $1,896.20 | $299,181.97 |
4 | 2024/08 | $275.64 | $1,620.57 | $0.00 | $0.00 | $0.00 | $1,896.20 | $298,906.34 |
5 | 2024/09 | $277.13 | $1,619.08 | $0.00 | $0.00 | $0.00 | $1,896.20 | $298,629.21 |
6 | 2024/10 | $278.63 | $1,617.57 | $0.00 | $0.00 | $0.00 | $1,896.20 | $298,350.58 |
7 | 2024/11 | $280.14 | $1,616.07 | $0.00 | $0.00 | $0.00 | $1,896.20 | $298,070.44 |
8 | 2024/12 | $281.66 | $1,614.55 | $0.00 | $0.00 | $0.00 | $1,896.20 | $297,788.79 |
9 | 2025/01 | $283.18 | $1,613.02 | $0.00 | $0.00 | $0.00 | $1,896.20 | $297,505.60 |
10 | 2025/02 | $284.72 | $1,611.49 | $0.00 | $0.00 | $0.00 | $1,896.20 | $297,220.89 |
11 | 2025/03 | $286.26 | $1,609.95 | $0.00 | $0.00 | $0.00 | $1,896.20 | $296,934.63 |
12 | 2025/04 | $287.81 | $1,608.40 | $0.00 | $0.00 | $0.00 | $1,896.20 | $296,646.82 |
13 | 2025/05 | $289.37 | $1,606.84 | $0.00 | $0.00 | $0.00 | $1,896.20 | $296,357.46 |
14 | 2025/06 | $290.93 | $1,605.27 | $0.00 | $0.00 | $0.00 | $1,896.20 | $296,066.52 |
15 | 2025/07 | $292.51 | $1,603.69 | $0.00 | $0.00 | $0.00 | $1,896.20 | $295,774.01 |
16 | 2025/08 | $294.09 | $1,602.11 | $0.00 | $0.00 | $0.00 | $1,896.20 | $295,479.92 |
17 | 2025/09 | $295.69 | $1,600.52 | $0.00 | $0.00 | $0.00 | $1,896.20 | $295,184.23 |
18 | 2025/10 | $297.29 | $1,598.91 | $0.00 | $0.00 | $0.00 | $1,896.20 | $294,886.94 |
19 | 2025/11 | $298.90 | $1,597.30 | $0.00 | $0.00 | $0.00 | $1,896.20 | $294,588.04 |
20 | 2025/12 | $300.52 | $1,595.69 | $0.00 | $0.00 | $0.00 | $1,896.20 | $294,287.52 |
21 | 2026/01 | $302.15 | $1,594.06 | $0.00 | $0.00 | $0.00 | $1,896.20 | $293,985.37 |
22 | 2026/02 | $303.78 | $1,592.42 | $0.00 | $0.00 | $0.00 | $1,896.20 | $293,681.59 |
23 | 2026/03 | $305.43 | $1,590.78 | $0.00 | $0.00 | $0.00 | $1,896.20 | $293,376.16 |
24 | 2026/04 | $307.08 | $1,589.12 | $0.00 | $0.00 | $0.00 | $1,896.20 | $293,069.08 |
25 | 2026/05 | $308.75 | $1,587.46 | $0.00 | $0.00 | $0.00 | $1,896.20 | $292,760.33 |
26 | 2026/06 | $310.42 | $1,585.79 | $0.00 | $0.00 | $0.00 | $1,896.20 | $292,449.91 |
27 | 2026/07 | $312.10 | $1,584.10 | $0.00 | $0.00 | $0.00 | $1,896.20 | $292,137.81 |
28 | 2026/08 | $313.79 | $1,582.41 | $0.00 | $0.00 | $0.00 | $1,896.20 | $291,824.02 |
29 | 2026/09 | $315.49 | $1,580.71 | $0.00 | $0.00 | $0.00 | $1,896.20 | $291,508.53 |
30 | 2026/10 | $317.20 | $1,579.00 | $0.00 | $0.00 | $0.00 | $1,896.20 | $291,191.33 |
31 | 2026/11 | $318.92 | $1,577.29 | $0.00 | $0.00 | $0.00 | $1,896.20 | $290,872.41 |
32 | 2026/12 | $320.65 | $1,575.56 | $0.00 | $0.00 | $0.00 | $1,896.20 | $290,551.77 |
33 | 2027/01 | $322.38 | $1,573.82 | $0.00 | $0.00 | $0.00 | $1,896.20 | $290,229.39 |
34 | 2027/02 | $324.13 | $1,572.08 | $0.00 | $0.00 | $0.00 | $1,896.20 | $289,905.26 |
35 | 2027/03 | $325.88 | $1,570.32 | $0.00 | $0.00 | $0.00 | $1,896.20 | $289,579.37 |
36 | 2027/04 | $327.65 | $1,568.55 | $0.00 | $0.00 | $0.00 | $1,896.20 | $289,251.73 |
37 | 2027/05 | $329.42 | $1,566.78 | $0.00 | $0.00 | $0.00 | $1,896.20 | $288,922.30 |
38 | 2027/06 | $331.21 | $1,565.00 | $0.00 | $0.00 | $0.00 | $1,896.20 | $288,591.09 |
39 | 2027/07 | $333.00 | $1,563.20 | $0.00 | $0.00 | $0.00 | $1,896.20 | $288,258.09 |
40 | 2027/08 | $334.81 | $1,561.40 | $0.00 | $0.00 | $0.00 | $1,896.20 | $287,923.29 |
41 | 2027/09 | $336.62 | $1,559.58 | $0.00 | $0.00 | $0.00 | $1,896.20 | $287,586.67 |
42 | 2027/10 | $338.44 | $1,557.76 | $0.00 | $0.00 | $0.00 | $1,896.20 | $287,248.22 |
43 | 2027/11 | $340.28 | $1,555.93 | $0.00 | $0.00 | $0.00 | $1,896.20 | $286,907.95 |
44 | 2027/12 | $342.12 | $1,554.08 | $0.00 | $0.00 | $0.00 | $1,896.20 | $286,565.83 |
45 | 2028/01 | $343.97 | $1,552.23 | $0.00 | $0.00 | $0.00 | $1,896.20 | $286,221.85 |
46 | 2028/02 | $345.84 | $1,550.37 | $0.00 | $0.00 | $0.00 | $1,896.20 | $285,876.02 |
47 | 2028/03 | $347.71 | $1,548.50 | $0.00 | $0.00 | $0.00 | $1,896.20 | $285,528.31 |
48 | 2028/04 | $349.59 | $1,546.61 | $0.00 | $0.00 | $0.00 | $1,896.20 | $285,178.72 |
49 | 2028/05 | $351.49 | $1,544.72 | $0.00 | $0.00 | $0.00 | $1,896.20 | $284,827.23 |
50 | 2028/06 | $353.39 | $1,542.81 | $0.00 | $0.00 | $0.00 | $1,896.20 | $284,473.84 |
51 | 2028/07 | $355.30 | $1,540.90 | $0.00 | $0.00 | $0.00 | $1,896.20 | $284,118.54 |
52 | 2028/08 | $357.23 | $1,538.98 | $0.00 | $0.00 | $0.00 | $1,896.20 | $283,761.31 |
53 | 2028/09 | $359.16 | $1,537.04 | $0.00 | $0.00 | $0.00 | $1,896.20 | $283,402.15 |
54 | 2028/10 | $361.11 | $1,535.09 | $0.00 | $0.00 | $0.00 | $1,896.20 | $283,041.04 |
55 | 2028/11 | $363.07 | $1,533.14 | $0.00 | $0.00 | $0.00 | $1,896.20 | $282,677.97 |
56 | 2028/12 | $365.03 | $1,531.17 | $0.00 | $0.00 | $0.00 | $1,896.20 | $282,312.94 |
57 | 2029/01 | $367.01 | $1,529.20 | $0.00 | $0.00 | $0.00 | $1,896.20 | $281,945.93 |
58 | 2029/02 | $369.00 | $1,527.21 | $0.00 | $0.00 | $0.00 | $1,896.20 | $281,576.93 |
59 | 2029/03 | $371.00 | $1,525.21 | $0.00 | $0.00 | $0.00 | $1,896.20 | $281,205.94 |
60 | 2029/04 | $373.01 | $1,523.20 | $0.00 | $0.00 | $0.00 | $1,896.20 | $280,832.93 |
61 | 2029/05 | $375.03 | $1,521.18 | $0.00 | $0.00 | $0.00 | $1,896.20 | $280,457.91 |
62 | 2029/06 | $377.06 | $1,519.15 | $0.00 | $0.00 | $0.00 | $1,896.20 | $280,080.85 |
63 | 2029/07 | $379.10 | $1,517.10 | $0.00 | $0.00 | $0.00 | $1,896.20 | $279,701.75 |
64 | 2029/08 | $381.15 | $1,515.05 | $0.00 | $0.00 | $0.00 | $1,896.20 | $279,320.60 |
65 | 2029/09 | $383.22 | $1,512.99 | $0.00 | $0.00 | $0.00 | $1,896.20 | $278,937.38 |
66 | 2029/10 | $385.29 | $1,510.91 | $0.00 | $0.00 | $0.00 | $1,896.20 | $278,552.09 |
67 | 2029/11 | $387.38 | $1,508.82 | $0.00 | $0.00 | $0.00 | $1,896.20 | $278,164.71 |
68 | 2029/12 | $389.48 | $1,506.73 | $0.00 | $0.00 | $0.00 | $1,896.20 | $277,775.23 |
69 | 2030/01 | $391.59 | $1,504.62 | $0.00 | $0.00 | $0.00 | $1,896.20 | $277,383.64 |
70 | 2030/02 | $393.71 | $1,502.49 | $0.00 | $0.00 | $0.00 | $1,896.20 | $276,989.93 |
71 | 2030/03 | $395.84 | $1,500.36 | $0.00 | $0.00 | $0.00 | $1,896.20 | $276,594.09 |
72 | 2030/04 | $397.99 | $1,498.22 | $0.00 | $0.00 | $0.00 | $1,896.20 | $276,196.10 |
73 | 2030/05 | $400.14 | $1,496.06 | $0.00 | $0.00 | $0.00 | $1,896.20 | $275,795.96 |
74 | 2030/06 | $402.31 | $1,493.89 | $0.00 | $0.00 | $0.00 | $1,896.20 | $275,393.65 |
75 | 2030/07 | $404.49 | $1,491.72 | $0.00 | $0.00 | $0.00 | $1,896.20 | $274,989.16 |
76 | 2030/08 | $406.68 | $1,489.52 | $0.00 | $0.00 | $0.00 | $1,896.20 | $274,582.48 |
77 | 2030/09 | $408.88 | $1,487.32 | $0.00 | $0.00 | $0.00 | $1,896.20 | $274,173.60 |
78 | 2030/10 | $411.10 | $1,485.11 | $0.00 | $0.00 | $0.00 | $1,896.20 | $273,762.50 |
79 | 2030/11 | $413.32 | $1,482.88 | $0.00 | $0.00 | $0.00 | $1,896.20 | $273,349.18 |
80 | 2030/12 | $415.56 | $1,480.64 | $0.00 | $0.00 | $0.00 | $1,896.20 | $272,933.62 |
81 | 2031/01 | $417.81 | $1,478.39 | $0.00 | $0.00 | $0.00 | $1,896.20 | $272,515.80 |
82 | 2031/02 | $420.08 | $1,476.13 | $0.00 | $0.00 | $0.00 | $1,896.20 | $272,095.73 |
83 | 2031/03 | $422.35 | $1,473.85 | $0.00 | $0.00 | $0.00 | $1,896.20 | $271,673.37 |
84 | 2031/04 | $424.64 | $1,471.56 | $0.00 | $0.00 | $0.00 | $1,896.20 | $271,248.73 |
85 | 2031/05 | $426.94 | $1,469.26 | $0.00 | $0.00 | $0.00 | $1,896.20 | $270,821.79 |
86 | 2031/06 | $429.25 | $1,466.95 | $0.00 | $0.00 | $0.00 | $1,896.20 | $270,392.54 |
87 | 2031/07 | $431.58 | $1,464.63 | $0.00 | $0.00 | $0.00 | $1,896.20 | $269,960.96 |
88 | 2031/08 | $433.92 | $1,462.29 | $0.00 | $0.00 | $0.00 | $1,896.20 | $269,527.05 |
89 | 2031/09 | $436.27 | $1,459.94 | $0.00 | $0.00 | $0.00 | $1,896.20 | $269,090.78 |
90 | 2031/10 | $438.63 | $1,457.58 | $0.00 | $0.00 | $0.00 | $1,896.20 | $268,652.15 |
91 | 2031/11 | $441.00 | $1,455.20 | $0.00 | $0.00 | $0.00 | $1,896.20 | $268,211.15 |
92 | 2031/12 | $443.39 | $1,452.81 | $0.00 | $0.00 | $0.00 | $1,896.20 | $267,767.75 |
93 | 2032/01 | $445.80 | $1,450.41 | $0.00 | $0.00 | $0.00 | $1,896.20 | $267,321.96 |
94 | 2032/02 | $448.21 | $1,447.99 | $0.00 | $0.00 | $0.00 | $1,896.20 | $266,873.75 |
95 | 2032/03 | $450.64 | $1,445.57 | $0.00 | $0.00 | $0.00 | $1,896.20 | $266,423.11 |
96 | 2032/04 | $453.08 | $1,443.13 | $0.00 | $0.00 | $0.00 | $1,896.20 | $265,970.03 |
97 | 2032/05 | $455.53 | $1,440.67 | $0.00 | $0.00 | $0.00 | $1,896.20 | $265,514.50 |
98 | 2032/06 | $458.00 | $1,438.20 | $0.00 | $0.00 | $0.00 | $1,896.20 | $265,056.50 |
99 | 2032/07 | $460.48 | $1,435.72 | $0.00 | $0.00 | $0.00 | $1,896.20 | $264,596.02 |
100 | 2032/08 | $462.98 | $1,433.23 | $0.00 | $0.00 | $0.00 | $1,896.20 | $264,133.04 |
101 | 2032/09 | $465.48 | $1,430.72 | $0.00 | $0.00 | $0.00 | $1,896.20 | $263,667.56 |
102 | 2032/10 | $468.00 | $1,428.20 | $0.00 | $0.00 | $0.00 | $1,896.20 | $263,199.55 |
103 | 2032/11 | $470.54 | $1,425.66 | $0.00 | $0.00 | $0.00 | $1,896.20 | $262,729.01 |
104 | 2032/12 | $473.09 | $1,423.12 | $0.00 | $0.00 | $0.00 | $1,896.20 | $262,255.93 |
105 | 2033/01 | $475.65 | $1,420.55 | $0.00 | $0.00 | $0.00 | $1,896.20 | $261,780.27 |
106 | 2033/02 | $478.23 | $1,417.98 | $0.00 | $0.00 | $0.00 | $1,896.20 | $261,302.05 |
107 | 2033/03 | $480.82 | $1,415.39 | $0.00 | $0.00 | $0.00 | $1,896.20 | $260,821.23 |
108 | 2033/04 | $483.42 | $1,412.78 | $0.00 | $0.00 | $0.00 | $1,896.20 | $260,337.81 |
109 | 2033/05 | $486.04 | $1,410.16 | $0.00 | $0.00 | $0.00 | $1,896.20 | $259,851.77 |
110 | 2033/06 | $488.67 | $1,407.53 | $0.00 | $0.00 | $0.00 | $1,896.20 | $259,363.09 |
111 | 2033/07 | $491.32 | $1,404.88 | $0.00 | $0.00 | $0.00 | $1,896.20 | $258,871.77 |
112 | 2033/08 | $493.98 | $1,402.22 | $0.00 | $0.00 | $0.00 | $1,896.20 | $258,377.79 |
113 | 2033/09 | $496.66 | $1,399.55 | $0.00 | $0.00 | $0.00 | $1,896.20 | $257,881.13 |
114 | 2033/10 | $499.35 | $1,396.86 | $0.00 | $0.00 | $0.00 | $1,896.20 | $257,381.78 |
115 | 2033/11 | $502.05 | $1,394.15 | $0.00 | $0.00 | $0.00 | $1,896.20 | $256,879.73 |
116 | 2033/12 | $504.77 | $1,391.43 | $0.00 | $0.00 | $0.00 | $1,896.20 | $256,374.96 |
117 | 2034/01 | $507.51 | $1,388.70 | $0.00 | $0.00 | $0.00 | $1,896.20 | $255,867.45 |
118 | 2034/02 | $510.26 | $1,385.95 | $0.00 | $0.00 | $0.00 | $1,896.20 | $255,357.20 |
119 | 2034/03 | $513.02 | $1,383.18 | $0.00 | $0.00 | $0.00 | $1,896.20 | $254,844.18 |
120 | 2034/04 | $515.80 | $1,380.41 | $0.00 | $0.00 | $0.00 | $1,896.20 | $254,328.38 |
121 | 2034/05 | $518.59 | $1,377.61 | $0.00 | $0.00 | $0.00 | $1,896.20 | $253,809.79 |
122 | 2034/06 | $521.40 | $1,374.80 | $0.00 | $0.00 | $0.00 | $1,896.20 | $253,288.39 |
123 | 2034/07 | $524.23 | $1,371.98 | $0.00 | $0.00 | $0.00 | $1,896.20 | $252,764.16 |
124 | 2034/08 | $527.06 | $1,369.14 | $0.00 | $0.00 | $0.00 | $1,896.20 | $252,237.10 |
125 | 2034/09 | $529.92 | $1,366.28 | $0.00 | $0.00 | $0.00 | $1,896.20 | $251,707.18 |
126 | 2034/10 | $532.79 | $1,363.41 | $0.00 | $0.00 | $0.00 | $1,896.20 | $251,174.39 |
127 | 2034/11 | $535.68 | $1,360.53 | $0.00 | $0.00 | $0.00 | $1,896.20 | $250,638.71 |
128 | 2034/12 | $538.58 | $1,357.63 | $0.00 | $0.00 | $0.00 | $1,896.20 | $250,100.13 |
129 | 2035/01 | $541.50 | $1,354.71 | $0.00 | $0.00 | $0.00 | $1,896.20 | $249,558.64 |
130 | 2035/02 | $544.43 | $1,351.78 | $0.00 | $0.00 | $0.00 | $1,896.20 | $249,014.21 |
131 | 2035/03 | $547.38 | $1,348.83 | $0.00 | $0.00 | $0.00 | $1,896.20 | $248,466.83 |
132 | 2035/04 | $550.34 | $1,345.86 | $0.00 | $0.00 | $0.00 | $1,896.20 | $247,916.49 |
133 | 2035/05 | $553.32 | $1,342.88 | $0.00 | $0.00 | $0.00 | $1,896.20 | $247,363.17 |
134 | 2035/06 | $556.32 | $1,339.88 | $0.00 | $0.00 | $0.00 | $1,896.20 | $246,806.85 |
135 | 2035/07 | $559.33 | $1,336.87 | $0.00 | $0.00 | $0.00 | $1,896.20 | $246,247.51 |
136 | 2035/08 | $562.36 | $1,333.84 | $0.00 | $0.00 | $0.00 | $1,896.20 | $245,685.15 |
137 | 2035/09 | $565.41 | $1,330.79 | $0.00 | $0.00 | $0.00 | $1,896.20 | $245,119.74 |
138 | 2035/10 | $568.47 | $1,327.73 | $0.00 | $0.00 | $0.00 | $1,896.20 | $244,551.27 |
139 | 2035/11 | $571.55 | $1,324.65 | $0.00 | $0.00 | $0.00 | $1,896.20 | $243,979.72 |
140 | 2035/12 | $574.65 | $1,321.56 | $0.00 | $0.00 | $0.00 | $1,896.20 | $243,405.07 |
141 | 2036/01 | $577.76 | $1,318.44 | $0.00 | $0.00 | $0.00 | $1,896.20 | $242,827.31 |
142 | 2036/02 | $580.89 | $1,315.31 | $0.00 | $0.00 | $0.00 | $1,896.20 | $242,246.42 |
143 | 2036/03 | $584.04 | $1,312.17 | $0.00 | $0.00 | $0.00 | $1,896.20 | $241,662.38 |
144 | 2036/04 | $587.20 | $1,309.00 | $0.00 | $0.00 | $0.00 | $1,896.20 | $241,075.18 |
145 | 2036/05 | $590.38 | $1,305.82 | $0.00 | $0.00 | $0.00 | $1,896.20 | $240,484.80 |
146 | 2036/06 | $593.58 | $1,302.63 | $0.00 | $0.00 | $0.00 | $1,896.20 | $239,891.23 |
147 | 2036/07 | $596.79 | $1,299.41 | $0.00 | $0.00 | $0.00 | $1,896.20 | $239,294.43 |
148 | 2036/08 | $600.03 | $1,296.18 | $0.00 | $0.00 | $0.00 | $1,896.20 | $238,694.41 |
149 | 2036/09 | $603.28 | $1,292.93 | $0.00 | $0.00 | $0.00 | $1,896.20 | $238,091.13 |
150 | 2036/10 | $606.54 | $1,289.66 | $0.00 | $0.00 | $0.00 | $1,896.20 | $237,484.59 |
151 | 2036/11 | $609.83 | $1,286.37 | $0.00 | $0.00 | $0.00 | $1,896.20 | $236,874.76 |
152 | 2036/12 | $613.13 | $1,283.07 | $0.00 | $0.00 | $0.00 | $1,896.20 | $236,261.63 |
153 | 2037/01 | $616.45 | $1,279.75 | $0.00 | $0.00 | $0.00 | $1,896.20 | $235,645.17 |
154 | 2037/02 | $619.79 | $1,276.41 | $0.00 | $0.00 | $0.00 | $1,896.20 | $235,025.38 |
155 | 2037/03 | $623.15 | $1,273.05 | $0.00 | $0.00 | $0.00 | $1,896.20 | $234,402.23 |
156 | 2037/04 | $626.53 | $1,269.68 | $0.00 | $0.00 | $0.00 | $1,896.20 | $233,775.70 |
157 | 2037/05 | $629.92 | $1,266.29 | $0.00 | $0.00 | $0.00 | $1,896.20 | $233,145.78 |
158 | 2037/06 | $633.33 | $1,262.87 | $0.00 | $0.00 | $0.00 | $1,896.20 | $232,512.45 |
159 | 2037/07 | $636.76 | $1,259.44 | $0.00 | $0.00 | $0.00 | $1,896.20 | $231,875.69 |
160 | 2037/08 | $640.21 | $1,255.99 | $0.00 | $0.00 | $0.00 | $1,896.20 | $231,235.48 |
161 | 2037/09 | $643.68 | $1,252.53 | $0.00 | $0.00 | $0.00 | $1,896.20 | $230,591.80 |
162 | 2037/10 | $647.17 | $1,249.04 | $0.00 | $0.00 | $0.00 | $1,896.20 | $229,944.64 |
163 | 2037/11 | $650.67 | $1,245.53 | $0.00 | $0.00 | $0.00 | $1,896.20 | $229,293.97 |
164 | 2037/12 | $654.20 | $1,242.01 | $0.00 | $0.00 | $0.00 | $1,896.20 | $228,639.77 |
165 | 2038/01 | $657.74 | $1,238.47 | $0.00 | $0.00 | $0.00 | $1,896.20 | $227,982.03 |
166 | 2038/02 | $661.30 | $1,234.90 | $0.00 | $0.00 | $0.00 | $1,896.20 | $227,320.73 |
167 | 2038/03 | $664.88 | $1,231.32 | $0.00 | $0.00 | $0.00 | $1,896.20 | $226,655.85 |
168 | 2038/04 | $668.48 | $1,227.72 | $0.00 | $0.00 | $0.00 | $1,896.20 | $225,987.36 |
169 | 2038/05 | $672.11 | $1,224.10 | $0.00 | $0.00 | $0.00 | $1,896.20 | $225,315.26 |
170 | 2038/06 | $675.75 | $1,220.46 | $0.00 | $0.00 | $0.00 | $1,896.20 | $224,639.51 |
171 | 2038/07 | $679.41 | $1,216.80 | $0.00 | $0.00 | $0.00 | $1,896.20 | $223,960.10 |
172 | 2038/08 | $683.09 | $1,213.12 | $0.00 | $0.00 | $0.00 | $1,896.20 | $223,277.02 |
173 | 2038/09 | $686.79 | $1,209.42 | $0.00 | $0.00 | $0.00 | $1,896.20 | $222,590.23 |
174 | 2038/10 | $690.51 | $1,205.70 | $0.00 | $0.00 | $0.00 | $1,896.20 | $221,899.72 |
175 | 2038/11 | $694.25 | $1,201.96 | $0.00 | $0.00 | $0.00 | $1,896.20 | $221,205.48 |
176 | 2038/12 | $698.01 | $1,198.20 | $0.00 | $0.00 | $0.00 | $1,896.20 | $220,507.47 |
177 | 2039/01 | $701.79 | $1,194.42 | $0.00 | $0.00 | $0.00 | $1,896.20 | $219,805.68 |
178 | 2039/02 | $705.59 | $1,190.61 | $0.00 | $0.00 | $0.00 | $1,896.20 | $219,100.09 |
179 | 2039/03 | $709.41 | $1,186.79 | $0.00 | $0.00 | $0.00 | $1,896.20 | $218,390.68 |
180 | 2039/04 | $713.25 | $1,182.95 | $0.00 | $0.00 | $0.00 | $1,896.20 | $217,677.42 |
181 | 2039/05 | $717.12 | $1,179.09 | $0.00 | $0.00 | $0.00 | $1,896.20 | $216,960.31 |
182 | 2039/06 | $721.00 | $1,175.20 | $0.00 | $0.00 | $0.00 | $1,896.20 | $216,239.30 |
183 | 2039/07 | $724.91 | $1,171.30 | $0.00 | $0.00 | $0.00 | $1,896.20 | $215,514.40 |
184 | 2039/08 | $728.83 | $1,167.37 | $0.00 | $0.00 | $0.00 | $1,896.20 | $214,785.56 |
185 | 2039/09 | $732.78 | $1,163.42 | $0.00 | $0.00 | $0.00 | $1,896.20 | $214,052.78 |
186 | 2039/10 | $736.75 | $1,159.45 | $0.00 | $0.00 | $0.00 | $1,896.20 | $213,316.03 |
187 | 2039/11 | $740.74 | $1,155.46 | $0.00 | $0.00 | $0.00 | $1,896.20 | $212,575.28 |
188 | 2039/12 | $744.75 | $1,151.45 | $0.00 | $0.00 | $0.00 | $1,896.20 | $211,830.53 |
189 | 2040/01 | $748.79 | $1,147.42 | $0.00 | $0.00 | $0.00 | $1,896.20 | $211,081.74 |
190 | 2040/02 | $752.84 | $1,143.36 | $0.00 | $0.00 | $0.00 | $1,896.20 | $210,328.90 |
191 | 2040/03 | $756.92 | $1,139.28 | $0.00 | $0.00 | $0.00 | $1,896.20 | $209,571.97 |
192 | 2040/04 | $761.02 | $1,135.18 | $0.00 | $0.00 | $0.00 | $1,896.20 | $208,810.95 |
193 | 2040/05 | $765.14 | $1,131.06 | $0.00 | $0.00 | $0.00 | $1,896.20 | $208,045.81 |
194 | 2040/06 | $769.29 | $1,126.91 | $0.00 | $0.00 | $0.00 | $1,896.20 | $207,276.52 |
195 | 2040/07 | $773.46 | $1,122.75 | $0.00 | $0.00 | $0.00 | $1,896.20 | $206,503.06 |
196 | 2040/08 | $777.65 | $1,118.56 | $0.00 | $0.00 | $0.00 | $1,896.20 | $205,725.42 |
197 | 2040/09 | $781.86 | $1,114.35 | $0.00 | $0.00 | $0.00 | $1,896.20 | $204,943.56 |
198 | 2040/10 | $786.09 | $1,110.11 | $0.00 | $0.00 | $0.00 | $1,896.20 | $204,157.46 |
199 | 2040/11 | $790.35 | $1,105.85 | $0.00 | $0.00 | $0.00 | $1,896.20 | $203,367.11 |
200 | 2040/12 | $794.63 | $1,101.57 | $0.00 | $0.00 | $0.00 | $1,896.20 | $202,572.48 |
201 | 2041/01 | $798.94 | $1,097.27 | $0.00 | $0.00 | $0.00 | $1,896.20 | $201,773.54 |
202 | 2041/02 | $803.26 | $1,092.94 | $0.00 | $0.00 | $0.00 | $1,896.20 | $200,970.28 |
203 | 2041/03 | $807.62 | $1,088.59 | $0.00 | $0.00 | $0.00 | $1,896.20 | $200,162.67 |
204 | 2041/04 | $811.99 | $1,084.21 | $0.00 | $0.00 | $0.00 | $1,896.20 | $199,350.68 |
205 | 2041/05 | $816.39 | $1,079.82 | $0.00 | $0.00 | $0.00 | $1,896.20 | $198,534.29 |
206 | 2041/06 | $820.81 | $1,075.39 | $0.00 | $0.00 | $0.00 | $1,896.20 | $197,713.48 |
207 | 2041/07 | $825.26 | $1,070.95 | $0.00 | $0.00 | $0.00 | $1,896.20 | $196,888.22 |
208 | 2041/08 | $829.73 | $1,066.48 | $0.00 | $0.00 | $0.00 | $1,896.20 | $196,058.50 |
209 | 2041/09 | $834.22 | $1,061.98 | $0.00 | $0.00 | $0.00 | $1,896.20 | $195,224.28 |
210 | 2041/10 | $838.74 | $1,057.46 | $0.00 | $0.00 | $0.00 | $1,896.20 | $194,385.54 |
211 | 2041/11 | $843.28 | $1,052.92 | $0.00 | $0.00 | $0.00 | $1,896.20 | $193,542.25 |
212 | 2041/12 | $847.85 | $1,048.35 | $0.00 | $0.00 | $0.00 | $1,896.20 | $192,694.40 |
213 | 2042/01 | $852.44 | $1,043.76 | $0.00 | $0.00 | $0.00 | $1,896.20 | $191,841.96 |
214 | 2042/02 | $857.06 | $1,039.14 | $0.00 | $0.00 | $0.00 | $1,896.20 | $190,984.90 |
215 | 2042/03 | $861.70 | $1,034.50 | $0.00 | $0.00 | $0.00 | $1,896.20 | $190,123.20 |
216 | 2042/04 | $866.37 | $1,029.83 | $0.00 | $0.00 | $0.00 | $1,896.20 | $189,256.83 |
217 | 2042/05 | $871.06 | $1,025.14 | $0.00 | $0.00 | $0.00 | $1,896.20 | $188,385.77 |
218 | 2042/06 | $875.78 | $1,020.42 | $0.00 | $0.00 | $0.00 | $1,896.20 | $187,509.98 |
219 | 2042/07 | $880.52 | $1,015.68 | $0.00 | $0.00 | $0.00 | $1,896.20 | $186,629.46 |
220 | 2042/08 | $885.29 | $1,010.91 | $0.00 | $0.00 | $0.00 | $1,896.20 | $185,744.16 |
221 | 2042/09 | $890.09 | $1,006.11 | $0.00 | $0.00 | $0.00 | $1,896.20 | $184,854.07 |
222 | 2042/10 | $894.91 | $1,001.29 | $0.00 | $0.00 | $0.00 | $1,896.20 | $183,959.16 |
223 | 2042/11 | $899.76 | $996.45 | $0.00 | $0.00 | $0.00 | $1,896.20 | $183,059.40 |
224 | 2042/12 | $904.63 | $991.57 | $0.00 | $0.00 | $0.00 | $1,896.20 | $182,154.77 |
225 | 2043/01 | $909.53 | $986.67 | $0.00 | $0.00 | $0.00 | $1,896.20 | $181,245.24 |
226 | 2043/02 | $914.46 | $981.75 | $0.00 | $0.00 | $0.00 | $1,896.20 | $180,330.78 |
227 | 2043/03 | $919.41 | $976.79 | $0.00 | $0.00 | $0.00 | $1,896.20 | $179,411.37 |
228 | 2043/04 | $924.39 | $971.81 | $0.00 | $0.00 | $0.00 | $1,896.20 | $178,486.98 |
229 | 2043/05 | $929.40 | $966.80 | $0.00 | $0.00 | $0.00 | $1,896.20 | $177,557.58 |
230 | 2043/06 | $934.43 | $961.77 | $0.00 | $0.00 | $0.00 | $1,896.20 | $176,623.14 |
231 | 2043/07 | $939.50 | $956.71 | $0.00 | $0.00 | $0.00 | $1,896.20 | $175,683.65 |
232 | 2043/08 | $944.58 | $951.62 | $0.00 | $0.00 | $0.00 | $1,896.20 | $174,739.06 |
233 | 2043/09 | $949.70 | $946.50 | $0.00 | $0.00 | $0.00 | $1,896.20 | $173,789.36 |
234 | 2043/10 | $954.85 | $941.36 | $0.00 | $0.00 | $0.00 | $1,896.20 | $172,834.52 |
235 | 2043/11 | $960.02 | $936.19 | $0.00 | $0.00 | $0.00 | $1,896.20 | $171,874.50 |
236 | 2043/12 | $965.22 | $930.99 | $0.00 | $0.00 | $0.00 | $1,896.20 | $170,909.28 |
237 | 2044/01 | $970.45 | $925.76 | $0.00 | $0.00 | $0.00 | $1,896.20 | $169,938.84 |
238 | 2044/02 | $975.70 | $920.50 | $0.00 | $0.00 | $0.00 | $1,896.20 | $168,963.14 |
239 | 2044/03 | $980.99 | $915.22 | $0.00 | $0.00 | $0.00 | $1,896.20 | $167,982.15 |
240 | 2044/04 | $986.30 | $909.90 | $0.00 | $0.00 | $0.00 | $1,896.20 | $166,995.85 |
241 | 2044/05 | $991.64 | $904.56 | $0.00 | $0.00 | $0.00 | $1,896.20 | $166,004.20 |
242 | 2044/06 | $997.01 | $899.19 | $0.00 | $0.00 | $0.00 | $1,896.20 | $165,007.19 |
243 | 2044/07 | $1,002.42 | $893.79 | $0.00 | $0.00 | $0.00 | $1,896.20 | $164,004.77 |
244 | 2044/08 | $1,007.84 | $888.36 | $0.00 | $0.00 | $0.00 | $1,896.20 | $162,996.93 |
245 | 2044/09 | $1,013.30 | $882.90 | $0.00 | $0.00 | $0.00 | $1,896.20 | $161,983.63 |
246 | 2044/10 | $1,018.79 | $877.41 | $0.00 | $0.00 | $0.00 | $1,896.20 | $160,964.83 |
247 | 2044/11 | $1,024.31 | $871.89 | $0.00 | $0.00 | $0.00 | $1,896.20 | $159,940.52 |
248 | 2044/12 | $1,029.86 | $866.34 | $0.00 | $0.00 | $0.00 | $1,896.20 | $158,910.66 |
249 | 2045/01 | $1,035.44 | $860.77 | $0.00 | $0.00 | $0.00 | $1,896.20 | $157,875.22 |
250 | 2045/02 | $1,041.05 | $855.16 | $0.00 | $0.00 | $0.00 | $1,896.20 | $156,834.18 |
251 | 2045/03 | $1,046.69 | $849.52 | $0.00 | $0.00 | $0.00 | $1,896.20 | $155,787.49 |
252 | 2045/04 | $1,052.36 | $843.85 | $0.00 | $0.00 | $0.00 | $1,896.20 | $154,735.14 |
253 | 2045/05 | $1,058.06 | $838.15 | $0.00 | $0.00 | $0.00 | $1,896.20 | $153,677.08 |
254 | 2045/06 | $1,063.79 | $832.42 | $0.00 | $0.00 | $0.00 | $1,896.20 | $152,613.29 |
255 | 2045/07 | $1,069.55 | $826.66 | $0.00 | $0.00 | $0.00 | $1,896.20 | $151,543.75 |
256 | 2045/08 | $1,075.34 | $820.86 | $0.00 | $0.00 | $0.00 | $1,896.20 | $150,468.40 |
257 | 2045/09 | $1,081.17 | $815.04 | $0.00 | $0.00 | $0.00 | $1,896.20 | $149,387.24 |
258 | 2045/10 | $1,087.02 | $809.18 | $0.00 | $0.00 | $0.00 | $1,896.20 | $148,300.21 |
259 | 2045/11 | $1,092.91 | $803.29 | $0.00 | $0.00 | $0.00 | $1,896.20 | $147,207.30 |
260 | 2045/12 | $1,098.83 | $797.37 | $0.00 | $0.00 | $0.00 | $1,896.20 | $146,108.47 |
261 | 2046/01 | $1,104.78 | $791.42 | $0.00 | $0.00 | $0.00 | $1,896.20 | $145,003.69 |
262 | 2046/02 | $1,110.77 | $785.44 | $0.00 | $0.00 | $0.00 | $1,896.20 | $143,892.92 |
263 | 2046/03 | $1,116.78 | $779.42 | $0.00 | $0.00 | $0.00 | $1,896.20 | $142,776.14 |
264 | 2046/04 | $1,122.83 | $773.37 | $0.00 | $0.00 | $0.00 | $1,896.20 | $141,653.30 |
265 | 2046/05 | $1,128.92 | $767.29 | $0.00 | $0.00 | $0.00 | $1,896.20 | $140,524.39 |
266 | 2046/06 | $1,135.03 | $761.17 | $0.00 | $0.00 | $0.00 | $1,896.20 | $139,389.36 |
267 | 2046/07 | $1,141.18 | $755.03 | $0.00 | $0.00 | $0.00 | $1,896.20 | $138,248.18 |
268 | 2046/08 | $1,147.36 | $748.84 | $0.00 | $0.00 | $0.00 | $1,896.20 | $137,100.82 |
269 | 2046/09 | $1,153.57 | $742.63 | $0.00 | $0.00 | $0.00 | $1,896.20 | $135,947.25 |
270 | 2046/10 | $1,159.82 | $736.38 | $0.00 | $0.00 | $0.00 | $1,896.20 | $134,787.42 |
271 | 2046/11 | $1,166.11 | $730.10 | $0.00 | $0.00 | $0.00 | $1,896.20 | $133,621.32 |
272 | 2046/12 | $1,172.42 | $723.78 | $0.00 | $0.00 | $0.00 | $1,896.20 | $132,448.89 |
273 | 2047/01 | $1,178.77 | $717.43 | $0.00 | $0.00 | $0.00 | $1,896.20 | $131,270.12 |
274 | 2047/02 | $1,185.16 | $711.05 | $0.00 | $0.00 | $0.00 | $1,896.20 | $130,084.96 |
275 | 2047/03 | $1,191.58 | $704.63 | $0.00 | $0.00 | $0.00 | $1,896.20 | $128,893.39 |
276 | 2047/04 | $1,198.03 | $698.17 | $0.00 | $0.00 | $0.00 | $1,896.20 | $127,695.36 |
277 | 2047/05 | $1,204.52 | $691.68 | $0.00 | $0.00 | $0.00 | $1,896.20 | $126,490.83 |
278 | 2047/06 | $1,211.05 | $685.16 | $0.00 | $0.00 | $0.00 | $1,896.20 | $125,279.79 |
279 | 2047/07 | $1,217.61 | $678.60 | $0.00 | $0.00 | $0.00 | $1,896.20 | $124,062.18 |
280 | 2047/08 | $1,224.20 | $672.00 | $0.00 | $0.00 | $0.00 | $1,896.20 | $122,837.98 |
281 | 2047/09 | $1,230.83 | $665.37 | $0.00 | $0.00 | $0.00 | $1,896.20 | $121,607.15 |
282 | 2047/10 | $1,237.50 | $658.71 | $0.00 | $0.00 | $0.00 | $1,896.20 | $120,369.65 |
283 | 2047/11 | $1,244.20 | $652.00 | $0.00 | $0.00 | $0.00 | $1,896.20 | $119,125.45 |
284 | 2047/12 | $1,250.94 | $645.26 | $0.00 | $0.00 | $0.00 | $1,896.20 | $117,874.51 |
285 | 2048/01 | $1,257.72 | $638.49 | $0.00 | $0.00 | $0.00 | $1,896.20 | $116,616.79 |
286 | 2048/02 | $1,264.53 | $631.67 | $0.00 | $0.00 | $0.00 | $1,896.20 | $115,352.26 |
287 | 2048/03 | $1,271.38 | $624.82 | $0.00 | $0.00 | $0.00 | $1,896.20 | $114,080.88 |
288 | 2048/04 | $1,278.27 | $617.94 | $0.00 | $0.00 | $0.00 | $1,896.20 | $112,802.62 |
289 | 2048/05 | $1,285.19 | $611.01 | $0.00 | $0.00 | $0.00 | $1,896.20 | $111,517.43 |
290 | 2048/06 | $1,292.15 | $604.05 | $0.00 | $0.00 | $0.00 | $1,896.20 | $110,225.28 |
291 | 2048/07 | $1,299.15 | $597.05 | $0.00 | $0.00 | $0.00 | $1,896.20 | $108,926.13 |
292 | 2048/08 | $1,306.19 | $590.02 | $0.00 | $0.00 | $0.00 | $1,896.20 | $107,619.94 |
293 | 2048/09 | $1,313.26 | $582.94 | $0.00 | $0.00 | $0.00 | $1,896.20 | $106,306.68 |
294 | 2048/10 | $1,320.38 | $575.83 | $0.00 | $0.00 | $0.00 | $1,896.20 | $104,986.30 |
295 | 2048/11 | $1,327.53 | $568.68 | $0.00 | $0.00 | $0.00 | $1,896.20 | $103,658.77 |
296 | 2048/12 | $1,334.72 | $561.49 | $0.00 | $0.00 | $0.00 | $1,896.20 | $102,324.05 |
297 | 2049/01 | $1,341.95 | $554.26 | $0.00 | $0.00 | $0.00 | $1,896.20 | $100,982.10 |
298 | 2049/02 | $1,349.22 | $546.99 | $0.00 | $0.00 | $0.00 | $1,896.20 | $99,632.89 |
299 | 2049/03 | $1,356.53 | $539.68 | $0.00 | $0.00 | $0.00 | $1,896.20 | $98,276.36 |
300 | 2049/04 | $1,363.87 | $532.33 | $0.00 | $0.00 | $0.00 | $1,896.20 | $96,912.49 |
301 | 2049/05 | $1,371.26 | $524.94 | $0.00 | $0.00 | $0.00 | $1,896.20 | $95,541.22 |
302 | 2049/06 | $1,378.69 | $517.51 | $0.00 | $0.00 | $0.00 | $1,896.20 | $94,162.54 |
303 | 2049/07 | $1,386.16 | $510.05 | $0.00 | $0.00 | $0.00 | $1,896.20 | $92,776.38 |
304 | 2049/08 | $1,393.67 | $502.54 | $0.00 | $0.00 | $0.00 | $1,896.20 | $91,382.71 |
305 | 2049/09 | $1,401.21 | $494.99 | $0.00 | $0.00 | $0.00 | $1,896.20 | $89,981.50 |
306 | 2049/10 | $1,408.80 | $487.40 | $0.00 | $0.00 | $0.00 | $1,896.20 | $88,572.69 |
307 | 2049/11 | $1,416.44 | $479.77 | $0.00 | $0.00 | $0.00 | $1,896.20 | $87,156.26 |
308 | 2049/12 | $1,424.11 | $472.10 | $0.00 | $0.00 | $0.00 | $1,896.20 | $85,732.15 |
309 | 2050/01 | $1,431.82 | $464.38 | $0.00 | $0.00 | $0.00 | $1,896.20 | $84,300.33 |
310 | 2050/02 | $1,439.58 | $456.63 | $0.00 | $0.00 | $0.00 | $1,896.20 | $82,860.75 |
311 | 2050/03 | $1,447.37 | $448.83 | $0.00 | $0.00 | $0.00 | $1,896.20 | $81,413.38 |
312 | 2050/04 | $1,455.21 | $440.99 | $0.00 | $0.00 | $0.00 | $1,896.20 | $79,958.16 |
313 | 2050/05 | $1,463.10 | $433.11 | $0.00 | $0.00 | $0.00 | $1,896.20 | $78,495.07 |
314 | 2050/06 | $1,471.02 | $425.18 | $0.00 | $0.00 | $0.00 | $1,896.20 | $77,024.04 |
315 | 2050/07 | $1,478.99 | $417.21 | $0.00 | $0.00 | $0.00 | $1,896.20 | $75,545.05 |
316 | 2050/08 | $1,487.00 | $409.20 | $0.00 | $0.00 | $0.00 | $1,896.20 | $74,058.05 |
317 | 2050/09 | $1,495.06 | $401.15 | $0.00 | $0.00 | $0.00 | $1,896.20 | $72,562.99 |
318 | 2050/10 | $1,503.15 | $393.05 | $0.00 | $0.00 | $0.00 | $1,896.20 | $71,059.84 |
319 | 2050/11 | $1,511.30 | $384.91 | $0.00 | $0.00 | $0.00 | $1,896.20 | $69,548.54 |
320 | 2050/12 | $1,519.48 | $376.72 | $0.00 | $0.00 | $0.00 | $1,896.20 | $68,029.06 |
321 | 2051/01 | $1,527.71 | $368.49 | $0.00 | $0.00 | $0.00 | $1,896.20 | $66,501.35 |
322 | 2051/02 | $1,535.99 | $360.22 | $0.00 | $0.00 | $0.00 | $1,896.20 | $64,965.36 |
323 | 2051/03 | $1,544.31 | $351.90 | $0.00 | $0.00 | $0.00 | $1,896.20 | $63,421.05 |
324 | 2051/04 | $1,552.67 | $343.53 | $0.00 | $0.00 | $0.00 | $1,896.20 | $61,868.38 |
325 | 2051/05 | $1,561.08 | $335.12 | $0.00 | $0.00 | $0.00 | $1,896.20 | $60,307.29 |
326 | 2051/06 | $1,569.54 | $326.66 | $0.00 | $0.00 | $0.00 | $1,896.20 | $58,737.75 |
327 | 2051/07 | $1,578.04 | $318.16 | $0.00 | $0.00 | $0.00 | $1,896.20 | $57,159.71 |
328 | 2051/08 | $1,586.59 | $309.62 | $0.00 | $0.00 | $0.00 | $1,896.20 | $55,573.12 |
329 | 2051/09 | $1,595.18 | $301.02 | $0.00 | $0.00 | $0.00 | $1,896.20 | $53,977.94 |
330 | 2051/10 | $1,603.82 | $292.38 | $0.00 | $0.00 | $0.00 | $1,896.20 | $52,374.12 |
331 | 2051/11 | $1,612.51 | $283.69 | $0.00 | $0.00 | $0.00 | $1,896.20 | $50,761.61 |
332 | 2051/12 | $1,621.25 | $274.96 | $0.00 | $0.00 | $0.00 | $1,896.20 | $49,140.36 |
333 | 2052/01 | $1,630.03 | $266.18 | $0.00 | $0.00 | $0.00 | $1,896.20 | $47,510.33 |
334 | 2052/02 | $1,638.86 | $257.35 | $0.00 | $0.00 | $0.00 | $1,896.20 | $45,871.48 |
335 | 2052/03 | $1,647.73 | $248.47 | $0.00 | $0.00 | $0.00 | $1,896.20 | $44,223.74 |
336 | 2052/04 | $1,656.66 | $239.55 | $0.00 | $0.00 | $0.00 | $1,896.20 | $42,567.08 |
337 | 2052/05 | $1,665.63 | $230.57 | $0.00 | $0.00 | $0.00 | $1,896.20 | $40,901.45 |
338 | 2052/06 | $1,674.65 | $221.55 | $0.00 | $0.00 | $0.00 | $1,896.20 | $39,226.80 |
339 | 2052/07 | $1,683.73 | $212.48 | $0.00 | $0.00 | $0.00 | $1,896.20 | $37,543.07 |
340 | 2052/08 | $1,692.85 | $203.36 | $0.00 | $0.00 | $0.00 | $1,896.20 | $35,850.23 |
341 | 2052/09 | $1,702.02 | $194.19 | $0.00 | $0.00 | $0.00 | $1,896.20 | $34,148.21 |
342 | 2052/10 | $1,711.23 | $184.97 | $0.00 | $0.00 | $0.00 | $1,896.20 | $32,436.98 |
343 | 2052/11 | $1,720.50 | $175.70 | $0.00 | $0.00 | $0.00 | $1,896.20 | $30,716.47 |
344 | 2052/12 | $1,729.82 | $166.38 | $0.00 | $0.00 | $0.00 | $1,896.20 | $28,986.65 |
345 | 2053/01 | $1,739.19 | $157.01 | $0.00 | $0.00 | $0.00 | $1,896.20 | $27,247.46 |
346 | 2053/02 | $1,748.61 | $147.59 | $0.00 | $0.00 | $0.00 | $1,896.20 | $25,498.84 |
347 | 2053/03 | $1,758.09 | $138.12 | $0.00 | $0.00 | $0.00 | $1,896.20 | $23,740.76 |
348 | 2053/04 | $1,767.61 | $128.60 | $0.00 | $0.00 | $0.00 | $1,896.20 | $21,973.15 |
349 | 2053/05 | $1,777.18 | $119.02 | $0.00 | $0.00 | $0.00 | $1,896.20 | $20,195.97 |
350 | 2053/06 | $1,786.81 | $109.39 | $0.00 | $0.00 | $0.00 | $1,896.20 | $18,409.16 |
351 | 2053/07 | $1,796.49 | $99.72 | $0.00 | $0.00 | $0.00 | $1,896.20 | $16,612.67 |
352 | 2053/08 | $1,806.22 | $89.99 | $0.00 | $0.00 | $0.00 | $1,896.20 | $14,806.45 |
353 | 2053/09 | $1,816.00 | $80.20 | $0.00 | $0.00 | $0.00 | $1,896.20 | $12,990.45 |
354 | 2053/10 | $1,825.84 | $70.36 | $0.00 | $0.00 | $0.00 | $1,896.20 | $11,164.61 |
355 | 2053/11 | $1,835.73 | $60.47 | $0.00 | $0.00 | $0.00 | $1,896.20 | $9,328.88 |
356 | 2053/12 | $1,845.67 | $50.53 | $0.00 | $0.00 | $0.00 | $1,896.20 | $7,483.21 |
357 | 2054/01 | $1,855.67 | $40.53 | $0.00 | $0.00 | $0.00 | $1,896.20 | $5,627.54 |
358 | 2054/02 | $1,865.72 | $30.48 | $0.00 | $0.00 | $0.00 | $1,896.20 | $3,761.82 |
359 | 2054/03 | $1,875.83 | $20.38 | $0.00 | $0.00 | $0.00 | $1,896.20 | $1,885.99 |
360 | 2054/04 | $1,885.99 | $10.22 | $0.00 | $0.00 | $0.00 | $1,896.20 | $0.00 |
Totals | $300,000.00 | $382,633.47 | $0.00 | $0.00 | $0.00 | $682,633.47 |
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.