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 9% initial interest rate set to decrease by 0.1% every 5 years, you will need to have a monthly payment of approx. ~$2,398.93.
Instead of closing on 2054/05, as a result of the changes in interest rate, your mortgage will close on 2053/02 where you will make a total of 346 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 | $163.87 | $2,250.00 | $0.00 | $0.00 | $0.00 | $2,413.87 | $299,836.13 |
2 | 2024/06 | $165.10 | $2,248.77 | $0.00 | $0.00 | $0.00 | $2,413.87 | $299,671.04 |
3 | 2024/07 | $166.34 | $2,247.53 | $0.00 | $0.00 | $0.00 | $2,413.87 | $299,504.70 |
4 | 2024/08 | $167.58 | $2,246.29 | $0.00 | $0.00 | $0.00 | $2,413.87 | $299,337.12 |
5 | 2024/09 | $168.84 | $2,245.03 | $0.00 | $0.00 | $0.00 | $2,413.87 | $299,168.28 |
6 | 2024/10 | $170.11 | $2,243.76 | $0.00 | $0.00 | $0.00 | $2,413.87 | $298,998.17 |
7 | 2024/11 | $171.38 | $2,242.49 | $0.00 | $0.00 | $0.00 | $2,413.87 | $298,826.79 |
8 | 2024/12 | $172.67 | $2,241.20 | $0.00 | $0.00 | $0.00 | $2,413.87 | $298,654.12 |
9 | 2025/01 | $173.96 | $2,239.91 | $0.00 | $0.00 | $0.00 | $2,413.87 | $298,480.16 |
10 | 2025/02 | $175.27 | $2,238.60 | $0.00 | $0.00 | $0.00 | $2,413.87 | $298,304.90 |
11 | 2025/03 | $176.58 | $2,237.29 | $0.00 | $0.00 | $0.00 | $2,413.87 | $298,128.31 |
12 | 2025/04 | $177.91 | $2,235.96 | $0.00 | $0.00 | $0.00 | $2,413.87 | $297,950.41 |
13 | 2025/05 | $179.24 | $2,234.63 | $0.00 | $0.00 | $0.00 | $2,413.87 | $297,771.17 |
14 | 2025/06 | $180.58 | $2,233.28 | $0.00 | $0.00 | $0.00 | $2,413.87 | $297,590.58 |
15 | 2025/07 | $181.94 | $2,231.93 | $0.00 | $0.00 | $0.00 | $2,413.87 | $297,408.65 |
16 | 2025/08 | $183.30 | $2,230.56 | $0.00 | $0.00 | $0.00 | $2,413.87 | $297,225.34 |
17 | 2025/09 | $184.68 | $2,229.19 | $0.00 | $0.00 | $0.00 | $2,413.87 | $297,040.67 |
18 | 2025/10 | $186.06 | $2,227.80 | $0.00 | $0.00 | $0.00 | $2,413.87 | $296,854.60 |
19 | 2025/11 | $187.46 | $2,226.41 | $0.00 | $0.00 | $0.00 | $2,413.87 | $296,667.14 |
20 | 2025/12 | $188.86 | $2,225.00 | $0.00 | $0.00 | $0.00 | $2,413.87 | $296,478.28 |
21 | 2026/01 | $190.28 | $2,223.59 | $0.00 | $0.00 | $0.00 | $2,413.87 | $296,288.00 |
22 | 2026/02 | $191.71 | $2,222.16 | $0.00 | $0.00 | $0.00 | $2,413.87 | $296,096.29 |
23 | 2026/03 | $193.15 | $2,220.72 | $0.00 | $0.00 | $0.00 | $2,413.87 | $295,903.15 |
24 | 2026/04 | $194.59 | $2,219.27 | $0.00 | $0.00 | $0.00 | $2,413.87 | $295,708.55 |
25 | 2026/05 | $196.05 | $2,217.81 | $0.00 | $0.00 | $0.00 | $2,413.87 | $295,512.50 |
26 | 2026/06 | $197.52 | $2,216.34 | $0.00 | $0.00 | $0.00 | $2,413.87 | $295,314.97 |
27 | 2026/07 | $199.01 | $2,214.86 | $0.00 | $0.00 | $0.00 | $2,413.87 | $295,115.97 |
28 | 2026/08 | $200.50 | $2,213.37 | $0.00 | $0.00 | $0.00 | $2,413.87 | $294,915.47 |
29 | 2026/09 | $202.00 | $2,211.87 | $0.00 | $0.00 | $0.00 | $2,413.87 | $294,713.47 |
30 | 2026/10 | $203.52 | $2,210.35 | $0.00 | $0.00 | $0.00 | $2,413.87 | $294,509.95 |
31 | 2026/11 | $205.04 | $2,208.82 | $0.00 | $0.00 | $0.00 | $2,413.87 | $294,304.91 |
32 | 2026/12 | $206.58 | $2,207.29 | $0.00 | $0.00 | $0.00 | $2,413.87 | $294,098.33 |
33 | 2027/01 | $208.13 | $2,205.74 | $0.00 | $0.00 | $0.00 | $2,413.87 | $293,890.20 |
34 | 2027/02 | $209.69 | $2,204.18 | $0.00 | $0.00 | $0.00 | $2,413.87 | $293,680.51 |
35 | 2027/03 | $211.26 | $2,202.60 | $0.00 | $0.00 | $0.00 | $2,413.87 | $293,469.24 |
36 | 2027/04 | $212.85 | $2,201.02 | $0.00 | $0.00 | $0.00 | $2,413.87 | $293,256.39 |
37 | 2027/05 | $214.44 | $2,199.42 | $0.00 | $0.00 | $0.00 | $2,413.87 | $293,041.95 |
38 | 2027/06 | $216.05 | $2,197.81 | $0.00 | $0.00 | $0.00 | $2,413.87 | $292,825.89 |
39 | 2027/07 | $217.67 | $2,196.19 | $0.00 | $0.00 | $0.00 | $2,413.87 | $292,608.22 |
40 | 2027/08 | $219.31 | $2,194.56 | $0.00 | $0.00 | $0.00 | $2,413.87 | $292,388.91 |
41 | 2027/09 | $220.95 | $2,192.92 | $0.00 | $0.00 | $0.00 | $2,413.87 | $292,167.96 |
42 | 2027/10 | $222.61 | $2,191.26 | $0.00 | $0.00 | $0.00 | $2,413.87 | $291,945.36 |
43 | 2027/11 | $224.28 | $2,189.59 | $0.00 | $0.00 | $0.00 | $2,413.87 | $291,721.08 |
44 | 2027/12 | $225.96 | $2,187.91 | $0.00 | $0.00 | $0.00 | $2,413.87 | $291,495.12 |
45 | 2028/01 | $227.65 | $2,186.21 | $0.00 | $0.00 | $0.00 | $2,413.87 | $291,267.46 |
46 | 2028/02 | $229.36 | $2,184.51 | $0.00 | $0.00 | $0.00 | $2,413.87 | $291,038.10 |
47 | 2028/03 | $231.08 | $2,182.79 | $0.00 | $0.00 | $0.00 | $2,413.87 | $290,807.02 |
48 | 2028/04 | $232.82 | $2,181.05 | $0.00 | $0.00 | $0.00 | $2,413.87 | $290,574.20 |
49 | 2028/05 | $234.56 | $2,179.31 | $0.00 | $0.00 | $0.00 | $2,413.87 | $290,339.64 |
50 | 2028/06 | $236.32 | $2,177.55 | $0.00 | $0.00 | $0.00 | $2,413.87 | $290,103.32 |
51 | 2028/07 | $238.09 | $2,175.77 | $0.00 | $0.00 | $0.00 | $2,413.87 | $289,865.23 |
52 | 2028/08 | $239.88 | $2,173.99 | $0.00 | $0.00 | $0.00 | $2,413.87 | $289,625.35 |
53 | 2028/09 | $241.68 | $2,172.19 | $0.00 | $0.00 | $0.00 | $2,413.87 | $289,383.67 |
54 | 2028/10 | $243.49 | $2,170.38 | $0.00 | $0.00 | $0.00 | $2,413.87 | $289,140.18 |
55 | 2028/11 | $245.32 | $2,168.55 | $0.00 | $0.00 | $0.00 | $2,413.87 | $288,894.87 |
56 | 2028/12 | $247.16 | $2,166.71 | $0.00 | $0.00 | $0.00 | $2,413.87 | $288,647.71 |
57 | 2029/01 | $249.01 | $2,164.86 | $0.00 | $0.00 | $0.00 | $2,413.87 | $288,398.70 |
58 | 2029/02 | $250.88 | $2,162.99 | $0.00 | $0.00 | $0.00 | $2,413.87 | $288,147.82 |
59 | 2029/03 | $252.76 | $2,161.11 | $0.00 | $0.00 | $0.00 | $2,413.87 | $287,895.06 |
60 | 2029/04 | $254.65 | $2,159.21 | $0.00 | $0.00 | $0.00 | $2,413.87 | $287,640.41 |
61 | 2029/05 | $278.83 | $2,133.33 | $0.00 | $0.00 | $0.00 | $2,412.16 | $287,361.58 |
62 | 2029/06 | $280.90 | $2,131.27 | $0.00 | $0.00 | $0.00 | $2,412.16 | $287,080.68 |
63 | 2029/07 | $282.98 | $2,129.18 | $0.00 | $0.00 | $0.00 | $2,412.16 | $286,797.70 |
64 | 2029/08 | $285.08 | $2,127.08 | $0.00 | $0.00 | $0.00 | $2,412.16 | $286,512.62 |
65 | 2029/09 | $287.19 | $2,124.97 | $0.00 | $0.00 | $0.00 | $2,412.16 | $286,225.42 |
66 | 2029/10 | $289.33 | $2,122.84 | $0.00 | $0.00 | $0.00 | $2,412.16 | $285,936.10 |
67 | 2029/11 | $291.47 | $2,120.69 | $0.00 | $0.00 | $0.00 | $2,412.16 | $285,644.63 |
68 | 2029/12 | $293.63 | $2,118.53 | $0.00 | $0.00 | $0.00 | $2,412.16 | $285,350.99 |
69 | 2030/01 | $295.81 | $2,116.35 | $0.00 | $0.00 | $0.00 | $2,412.16 | $285,055.18 |
70 | 2030/02 | $298.00 | $2,114.16 | $0.00 | $0.00 | $0.00 | $2,412.16 | $284,757.18 |
71 | 2030/03 | $300.21 | $2,111.95 | $0.00 | $0.00 | $0.00 | $2,412.16 | $284,456.96 |
72 | 2030/04 | $302.44 | $2,109.72 | $0.00 | $0.00 | $0.00 | $2,412.16 | $284,154.52 |
73 | 2030/05 | $304.68 | $2,107.48 | $0.00 | $0.00 | $0.00 | $2,412.16 | $283,849.84 |
74 | 2030/06 | $306.94 | $2,105.22 | $0.00 | $0.00 | $0.00 | $2,412.16 | $283,542.90 |
75 | 2030/07 | $309.22 | $2,102.94 | $0.00 | $0.00 | $0.00 | $2,412.16 | $283,233.67 |
76 | 2030/08 | $311.51 | $2,100.65 | $0.00 | $0.00 | $0.00 | $2,412.16 | $282,922.16 |
77 | 2030/09 | $313.82 | $2,098.34 | $0.00 | $0.00 | $0.00 | $2,412.16 | $282,608.34 |
78 | 2030/10 | $316.15 | $2,096.01 | $0.00 | $0.00 | $0.00 | $2,412.16 | $282,292.19 |
79 | 2030/11 | $318.50 | $2,093.67 | $0.00 | $0.00 | $0.00 | $2,412.16 | $281,973.69 |
80 | 2030/12 | $320.86 | $2,091.30 | $0.00 | $0.00 | $0.00 | $2,412.16 | $281,652.83 |
81 | 2031/01 | $323.24 | $2,088.93 | $0.00 | $0.00 | $0.00 | $2,412.16 | $281,329.59 |
82 | 2031/02 | $325.64 | $2,086.53 | $0.00 | $0.00 | $0.00 | $2,412.16 | $281,003.96 |
83 | 2031/03 | $328.05 | $2,084.11 | $0.00 | $0.00 | $0.00 | $2,412.16 | $280,675.90 |
84 | 2031/04 | $330.48 | $2,081.68 | $0.00 | $0.00 | $0.00 | $2,412.16 | $280,345.42 |
85 | 2031/05 | $332.94 | $2,079.23 | $0.00 | $0.00 | $0.00 | $2,412.16 | $280,012.49 |
86 | 2031/06 | $335.40 | $2,076.76 | $0.00 | $0.00 | $0.00 | $2,412.16 | $279,677.08 |
87 | 2031/07 | $337.89 | $2,074.27 | $0.00 | $0.00 | $0.00 | $2,412.16 | $279,339.19 |
88 | 2031/08 | $340.40 | $2,071.77 | $0.00 | $0.00 | $0.00 | $2,412.16 | $278,998.79 |
89 | 2031/09 | $342.92 | $2,069.24 | $0.00 | $0.00 | $0.00 | $2,412.16 | $278,655.87 |
90 | 2031/10 | $345.47 | $2,066.70 | $0.00 | $0.00 | $0.00 | $2,412.16 | $278,310.40 |
91 | 2031/11 | $348.03 | $2,064.14 | $0.00 | $0.00 | $0.00 | $2,412.16 | $277,962.38 |
92 | 2031/12 | $350.61 | $2,061.55 | $0.00 | $0.00 | $0.00 | $2,412.16 | $277,611.77 |
93 | 2032/01 | $353.21 | $2,058.95 | $0.00 | $0.00 | $0.00 | $2,412.16 | $277,258.56 |
94 | 2032/02 | $355.83 | $2,056.33 | $0.00 | $0.00 | $0.00 | $2,412.16 | $276,902.73 |
95 | 2032/03 | $358.47 | $2,053.70 | $0.00 | $0.00 | $0.00 | $2,412.16 | $276,544.26 |
96 | 2032/04 | $361.13 | $2,051.04 | $0.00 | $0.00 | $0.00 | $2,412.16 | $276,183.13 |
97 | 2032/05 | $363.81 | $2,048.36 | $0.00 | $0.00 | $0.00 | $2,412.16 | $275,819.33 |
98 | 2032/06 | $366.50 | $2,045.66 | $0.00 | $0.00 | $0.00 | $2,412.16 | $275,452.82 |
99 | 2032/07 | $369.22 | $2,042.94 | $0.00 | $0.00 | $0.00 | $2,412.16 | $275,083.60 |
100 | 2032/08 | $371.96 | $2,040.20 | $0.00 | $0.00 | $0.00 | $2,412.16 | $274,711.64 |
101 | 2032/09 | $374.72 | $2,037.44 | $0.00 | $0.00 | $0.00 | $2,412.16 | $274,336.92 |
102 | 2032/10 | $377.50 | $2,034.67 | $0.00 | $0.00 | $0.00 | $2,412.16 | $273,959.42 |
103 | 2032/11 | $380.30 | $2,031.87 | $0.00 | $0.00 | $0.00 | $2,412.16 | $273,579.13 |
104 | 2032/12 | $383.12 | $2,029.05 | $0.00 | $0.00 | $0.00 | $2,412.16 | $273,196.01 |
105 | 2033/01 | $385.96 | $2,026.20 | $0.00 | $0.00 | $0.00 | $2,412.16 | $272,810.05 |
106 | 2033/02 | $388.82 | $2,023.34 | $0.00 | $0.00 | $0.00 | $2,412.16 | $272,421.23 |
107 | 2033/03 | $391.71 | $2,020.46 | $0.00 | $0.00 | $0.00 | $2,412.16 | $272,029.52 |
108 | 2033/04 | $394.61 | $2,017.55 | $0.00 | $0.00 | $0.00 | $2,412.16 | $271,634.91 |
109 | 2033/05 | $397.54 | $2,014.63 | $0.00 | $0.00 | $0.00 | $2,412.16 | $271,237.37 |
110 | 2033/06 | $400.49 | $2,011.68 | $0.00 | $0.00 | $0.00 | $2,412.16 | $270,836.88 |
111 | 2033/07 | $403.46 | $2,008.71 | $0.00 | $0.00 | $0.00 | $2,412.16 | $270,433.43 |
112 | 2033/08 | $406.45 | $2,005.71 | $0.00 | $0.00 | $0.00 | $2,412.16 | $270,026.98 |
113 | 2033/09 | $409.46 | $2,002.70 | $0.00 | $0.00 | $0.00 | $2,412.16 | $269,617.51 |
114 | 2033/10 | $412.50 | $1,999.66 | $0.00 | $0.00 | $0.00 | $2,412.16 | $269,205.01 |
115 | 2033/11 | $415.56 | $1,996.60 | $0.00 | $0.00 | $0.00 | $2,412.16 | $268,789.45 |
116 | 2033/12 | $418.64 | $1,993.52 | $0.00 | $0.00 | $0.00 | $2,412.16 | $268,370.81 |
117 | 2034/01 | $421.75 | $1,990.42 | $0.00 | $0.00 | $0.00 | $2,412.16 | $267,949.07 |
118 | 2034/02 | $424.87 | $1,987.29 | $0.00 | $0.00 | $0.00 | $2,412.16 | $267,524.19 |
119 | 2034/03 | $428.03 | $1,984.14 | $0.00 | $0.00 | $0.00 | $2,412.16 | $267,096.16 |
120 | 2034/04 | $431.20 | $1,980.96 | $0.00 | $0.00 | $0.00 | $2,412.16 | $266,664.96 |
121 | 2034/05 | $455.79 | $1,955.54 | $0.00 | $0.00 | $0.00 | $2,411.34 | $266,209.17 |
122 | 2034/06 | $459.13 | $1,952.20 | $0.00 | $0.00 | $0.00 | $2,411.34 | $265,750.04 |
123 | 2034/07 | $462.50 | $1,948.83 | $0.00 | $0.00 | $0.00 | $2,411.34 | $265,287.54 |
124 | 2034/08 | $465.89 | $1,945.44 | $0.00 | $0.00 | $0.00 | $2,411.34 | $264,821.64 |
125 | 2034/09 | $469.31 | $1,942.03 | $0.00 | $0.00 | $0.00 | $2,411.34 | $264,352.33 |
126 | 2034/10 | $472.75 | $1,938.58 | $0.00 | $0.00 | $0.00 | $2,411.34 | $263,879.58 |
127 | 2034/11 | $476.22 | $1,935.12 | $0.00 | $0.00 | $0.00 | $2,411.34 | $263,403.36 |
128 | 2034/12 | $479.71 | $1,931.62 | $0.00 | $0.00 | $0.00 | $2,411.34 | $262,923.65 |
129 | 2035/01 | $483.23 | $1,928.11 | $0.00 | $0.00 | $0.00 | $2,411.34 | $262,440.43 |
130 | 2035/02 | $486.77 | $1,924.56 | $0.00 | $0.00 | $0.00 | $2,411.34 | $261,953.65 |
131 | 2035/03 | $490.34 | $1,920.99 | $0.00 | $0.00 | $0.00 | $2,411.34 | $261,463.31 |
132 | 2035/04 | $493.94 | $1,917.40 | $0.00 | $0.00 | $0.00 | $2,411.34 | $260,969.37 |
133 | 2035/05 | $497.56 | $1,913.78 | $0.00 | $0.00 | $0.00 | $2,411.34 | $260,471.81 |
134 | 2035/06 | $501.21 | $1,910.13 | $0.00 | $0.00 | $0.00 | $2,411.34 | $259,970.61 |
135 | 2035/07 | $504.88 | $1,906.45 | $0.00 | $0.00 | $0.00 | $2,411.34 | $259,465.72 |
136 | 2035/08 | $508.59 | $1,902.75 | $0.00 | $0.00 | $0.00 | $2,411.34 | $258,957.13 |
137 | 2035/09 | $512.32 | $1,899.02 | $0.00 | $0.00 | $0.00 | $2,411.34 | $258,444.82 |
138 | 2035/10 | $516.07 | $1,895.26 | $0.00 | $0.00 | $0.00 | $2,411.34 | $257,928.75 |
139 | 2035/11 | $519.86 | $1,891.48 | $0.00 | $0.00 | $0.00 | $2,411.34 | $257,408.89 |
140 | 2035/12 | $523.67 | $1,887.67 | $0.00 | $0.00 | $0.00 | $2,411.34 | $256,885.22 |
141 | 2036/01 | $527.51 | $1,883.82 | $0.00 | $0.00 | $0.00 | $2,411.34 | $256,357.71 |
142 | 2036/02 | $531.38 | $1,879.96 | $0.00 | $0.00 | $0.00 | $2,411.34 | $255,826.33 |
143 | 2036/03 | $535.28 | $1,876.06 | $0.00 | $0.00 | $0.00 | $2,411.34 | $255,291.05 |
144 | 2036/04 | $539.20 | $1,872.13 | $0.00 | $0.00 | $0.00 | $2,411.34 | $254,751.85 |
145 | 2036/05 | $543.15 | $1,868.18 | $0.00 | $0.00 | $0.00 | $2,411.34 | $254,208.70 |
146 | 2036/06 | $547.14 | $1,864.20 | $0.00 | $0.00 | $0.00 | $2,411.34 | $253,661.56 |
147 | 2036/07 | $551.15 | $1,860.18 | $0.00 | $0.00 | $0.00 | $2,411.34 | $253,110.41 |
148 | 2036/08 | $555.19 | $1,856.14 | $0.00 | $0.00 | $0.00 | $2,411.34 | $252,555.22 |
149 | 2036/09 | $559.26 | $1,852.07 | $0.00 | $0.00 | $0.00 | $2,411.34 | $251,995.95 |
150 | 2036/10 | $563.36 | $1,847.97 | $0.00 | $0.00 | $0.00 | $2,411.34 | $251,432.59 |
151 | 2036/11 | $567.50 | $1,843.84 | $0.00 | $0.00 | $0.00 | $2,411.34 | $250,865.09 |
152 | 2036/12 | $571.66 | $1,839.68 | $0.00 | $0.00 | $0.00 | $2,411.34 | $250,293.44 |
153 | 2037/01 | $575.85 | $1,835.49 | $0.00 | $0.00 | $0.00 | $2,411.34 | $249,717.59 |
154 | 2037/02 | $580.07 | $1,831.26 | $0.00 | $0.00 | $0.00 | $2,411.34 | $249,137.51 |
155 | 2037/03 | $584.33 | $1,827.01 | $0.00 | $0.00 | $0.00 | $2,411.34 | $248,553.19 |
156 | 2037/04 | $588.61 | $1,822.72 | $0.00 | $0.00 | $0.00 | $2,411.34 | $247,964.57 |
157 | 2037/05 | $592.93 | $1,818.41 | $0.00 | $0.00 | $0.00 | $2,411.34 | $247,371.65 |
158 | 2037/06 | $597.28 | $1,814.06 | $0.00 | $0.00 | $0.00 | $2,411.34 | $246,774.37 |
159 | 2037/07 | $601.66 | $1,809.68 | $0.00 | $0.00 | $0.00 | $2,411.34 | $246,172.71 |
160 | 2037/08 | $606.07 | $1,805.27 | $0.00 | $0.00 | $0.00 | $2,411.34 | $245,566.64 |
161 | 2037/09 | $610.51 | $1,800.82 | $0.00 | $0.00 | $0.00 | $2,411.34 | $244,956.13 |
162 | 2037/10 | $614.99 | $1,796.34 | $0.00 | $0.00 | $0.00 | $2,411.34 | $244,341.14 |
163 | 2037/11 | $619.50 | $1,791.84 | $0.00 | $0.00 | $0.00 | $2,411.34 | $243,721.64 |
164 | 2037/12 | $624.04 | $1,787.29 | $0.00 | $0.00 | $0.00 | $2,411.34 | $243,097.60 |
165 | 2038/01 | $628.62 | $1,782.72 | $0.00 | $0.00 | $0.00 | $2,411.34 | $242,468.98 |
166 | 2038/02 | $633.23 | $1,778.11 | $0.00 | $0.00 | $0.00 | $2,411.34 | $241,835.75 |
167 | 2038/03 | $637.87 | $1,773.46 | $0.00 | $0.00 | $0.00 | $2,411.34 | $241,197.88 |
168 | 2038/04 | $642.55 | $1,768.78 | $0.00 | $0.00 | $0.00 | $2,411.34 | $240,555.33 |
169 | 2038/05 | $647.26 | $1,764.07 | $0.00 | $0.00 | $0.00 | $2,411.34 | $239,908.06 |
170 | 2038/06 | $652.01 | $1,759.33 | $0.00 | $0.00 | $0.00 | $2,411.34 | $239,256.05 |
171 | 2038/07 | $656.79 | $1,754.54 | $0.00 | $0.00 | $0.00 | $2,411.34 | $238,599.26 |
172 | 2038/08 | $661.61 | $1,749.73 | $0.00 | $0.00 | $0.00 | $2,411.34 | $237,937.65 |
173 | 2038/09 | $666.46 | $1,744.88 | $0.00 | $0.00 | $0.00 | $2,411.34 | $237,271.20 |
174 | 2038/10 | $671.35 | $1,739.99 | $0.00 | $0.00 | $0.00 | $2,411.34 | $236,599.85 |
175 | 2038/11 | $676.27 | $1,735.07 | $0.00 | $0.00 | $0.00 | $2,411.34 | $235,923.58 |
176 | 2038/12 | $681.23 | $1,730.11 | $0.00 | $0.00 | $0.00 | $2,411.34 | $235,242.35 |
177 | 2039/01 | $686.22 | $1,725.11 | $0.00 | $0.00 | $0.00 | $2,411.34 | $234,556.13 |
178 | 2039/02 | $691.26 | $1,720.08 | $0.00 | $0.00 | $0.00 | $2,411.34 | $233,864.87 |
179 | 2039/03 | $696.33 | $1,715.01 | $0.00 | $0.00 | $0.00 | $2,411.34 | $233,168.54 |
180 | 2039/04 | $701.43 | $1,709.90 | $0.00 | $0.00 | $0.00 | $2,411.34 | $232,467.11 |
181 | 2039/05 | $727.30 | $1,685.39 | $0.00 | $0.00 | $0.00 | $2,412.69 | $231,739.81 |
182 | 2039/06 | $732.57 | $1,680.11 | $0.00 | $0.00 | $0.00 | $2,412.69 | $231,007.24 |
183 | 2039/07 | $737.88 | $1,674.80 | $0.00 | $0.00 | $0.00 | $2,412.69 | $230,269.36 |
184 | 2039/08 | $743.23 | $1,669.45 | $0.00 | $0.00 | $0.00 | $2,412.69 | $229,526.13 |
185 | 2039/09 | $748.62 | $1,664.06 | $0.00 | $0.00 | $0.00 | $2,412.69 | $228,777.50 |
186 | 2039/10 | $754.05 | $1,658.64 | $0.00 | $0.00 | $0.00 | $2,412.69 | $228,023.46 |
187 | 2039/11 | $759.52 | $1,653.17 | $0.00 | $0.00 | $0.00 | $2,412.69 | $227,263.94 |
188 | 2039/12 | $765.02 | $1,647.66 | $0.00 | $0.00 | $0.00 | $2,412.69 | $226,498.92 |
189 | 2040/01 | $770.57 | $1,642.12 | $0.00 | $0.00 | $0.00 | $2,412.69 | $225,728.35 |
190 | 2040/02 | $776.15 | $1,636.53 | $0.00 | $0.00 | $0.00 | $2,412.69 | $224,952.20 |
191 | 2040/03 | $781.78 | $1,630.90 | $0.00 | $0.00 | $0.00 | $2,412.69 | $224,170.41 |
192 | 2040/04 | $787.45 | $1,625.24 | $0.00 | $0.00 | $0.00 | $2,412.69 | $223,382.96 |
193 | 2040/05 | $793.16 | $1,619.53 | $0.00 | $0.00 | $0.00 | $2,412.69 | $222,589.81 |
194 | 2040/06 | $798.91 | $1,613.78 | $0.00 | $0.00 | $0.00 | $2,412.69 | $221,790.90 |
195 | 2040/07 | $804.70 | $1,607.98 | $0.00 | $0.00 | $0.00 | $2,412.69 | $220,986.19 |
196 | 2040/08 | $810.54 | $1,602.15 | $0.00 | $0.00 | $0.00 | $2,412.69 | $220,175.66 |
197 | 2040/09 | $816.41 | $1,596.27 | $0.00 | $0.00 | $0.00 | $2,412.69 | $219,359.25 |
198 | 2040/10 | $822.33 | $1,590.35 | $0.00 | $0.00 | $0.00 | $2,412.69 | $218,536.92 |
199 | 2040/11 | $828.29 | $1,584.39 | $0.00 | $0.00 | $0.00 | $2,412.69 | $217,708.62 |
200 | 2040/12 | $834.30 | $1,578.39 | $0.00 | $0.00 | $0.00 | $2,412.69 | $216,874.33 |
201 | 2041/01 | $840.35 | $1,572.34 | $0.00 | $0.00 | $0.00 | $2,412.69 | $216,033.98 |
202 | 2041/02 | $846.44 | $1,566.25 | $0.00 | $0.00 | $0.00 | $2,412.69 | $215,187.54 |
203 | 2041/03 | $852.58 | $1,560.11 | $0.00 | $0.00 | $0.00 | $2,412.69 | $214,334.97 |
204 | 2041/04 | $858.76 | $1,553.93 | $0.00 | $0.00 | $0.00 | $2,412.69 | $213,476.21 |
205 | 2041/05 | $864.98 | $1,547.70 | $0.00 | $0.00 | $0.00 | $2,412.69 | $212,611.23 |
206 | 2041/06 | $871.25 | $1,541.43 | $0.00 | $0.00 | $0.00 | $2,412.69 | $211,739.97 |
207 | 2041/07 | $877.57 | $1,535.11 | $0.00 | $0.00 | $0.00 | $2,412.69 | $210,862.40 |
208 | 2041/08 | $883.93 | $1,528.75 | $0.00 | $0.00 | $0.00 | $2,412.69 | $209,978.47 |
209 | 2041/09 | $890.34 | $1,522.34 | $0.00 | $0.00 | $0.00 | $2,412.69 | $209,088.13 |
210 | 2041/10 | $896.80 | $1,515.89 | $0.00 | $0.00 | $0.00 | $2,412.69 | $208,191.33 |
211 | 2041/11 | $903.30 | $1,509.39 | $0.00 | $0.00 | $0.00 | $2,412.69 | $207,288.03 |
212 | 2041/12 | $909.85 | $1,502.84 | $0.00 | $0.00 | $0.00 | $2,412.69 | $206,378.18 |
213 | 2042/01 | $916.44 | $1,496.24 | $0.00 | $0.00 | $0.00 | $2,412.69 | $205,461.74 |
214 | 2042/02 | $923.09 | $1,489.60 | $0.00 | $0.00 | $0.00 | $2,412.69 | $204,538.65 |
215 | 2042/03 | $929.78 | $1,482.91 | $0.00 | $0.00 | $0.00 | $2,412.69 | $203,608.87 |
216 | 2042/04 | $936.52 | $1,476.16 | $0.00 | $0.00 | $0.00 | $2,412.69 | $202,672.35 |
217 | 2042/05 | $943.31 | $1,469.37 | $0.00 | $0.00 | $0.00 | $2,412.69 | $201,729.04 |
218 | 2042/06 | $950.15 | $1,462.54 | $0.00 | $0.00 | $0.00 | $2,412.69 | $200,778.89 |
219 | 2042/07 | $957.04 | $1,455.65 | $0.00 | $0.00 | $0.00 | $2,412.69 | $199,821.85 |
220 | 2042/08 | $963.98 | $1,448.71 | $0.00 | $0.00 | $0.00 | $2,412.69 | $198,857.88 |
221 | 2042/09 | $970.97 | $1,441.72 | $0.00 | $0.00 | $0.00 | $2,412.69 | $197,886.91 |
222 | 2042/10 | $978.01 | $1,434.68 | $0.00 | $0.00 | $0.00 | $2,412.69 | $196,908.91 |
223 | 2042/11 | $985.10 | $1,427.59 | $0.00 | $0.00 | $0.00 | $2,412.69 | $195,923.81 |
224 | 2042/12 | $992.24 | $1,420.45 | $0.00 | $0.00 | $0.00 | $2,412.69 | $194,931.57 |
225 | 2043/01 | $999.43 | $1,413.25 | $0.00 | $0.00 | $0.00 | $2,412.69 | $193,932.14 |
226 | 2043/02 | $1,006.68 | $1,406.01 | $0.00 | $0.00 | $0.00 | $2,412.69 | $192,925.46 |
227 | 2043/03 | $1,013.98 | $1,398.71 | $0.00 | $0.00 | $0.00 | $2,412.69 | $191,911.49 |
228 | 2043/04 | $1,021.33 | $1,391.36 | $0.00 | $0.00 | $0.00 | $2,412.69 | $190,890.16 |
229 | 2043/05 | $1,028.73 | $1,383.95 | $0.00 | $0.00 | $0.00 | $2,412.69 | $189,861.43 |
230 | 2043/06 | $1,036.19 | $1,376.50 | $0.00 | $0.00 | $0.00 | $2,412.69 | $188,825.24 |
231 | 2043/07 | $1,043.70 | $1,368.98 | $0.00 | $0.00 | $0.00 | $2,412.69 | $187,781.54 |
232 | 2043/08 | $1,051.27 | $1,361.42 | $0.00 | $0.00 | $0.00 | $2,412.69 | $186,730.27 |
233 | 2043/09 | $1,058.89 | $1,353.79 | $0.00 | $0.00 | $0.00 | $2,412.69 | $185,671.38 |
234 | 2043/10 | $1,066.57 | $1,346.12 | $0.00 | $0.00 | $0.00 | $2,412.69 | $184,604.81 |
235 | 2043/11 | $1,074.30 | $1,338.38 | $0.00 | $0.00 | $0.00 | $2,412.69 | $183,530.51 |
236 | 2043/12 | $1,082.09 | $1,330.60 | $0.00 | $0.00 | $0.00 | $2,412.69 | $182,448.42 |
237 | 2044/01 | $1,089.93 | $1,322.75 | $0.00 | $0.00 | $0.00 | $2,412.69 | $181,358.48 |
238 | 2044/02 | $1,097.84 | $1,314.85 | $0.00 | $0.00 | $0.00 | $2,412.69 | $180,260.65 |
239 | 2044/03 | $1,105.80 | $1,306.89 | $0.00 | $0.00 | $0.00 | $2,412.69 | $179,154.85 |
240 | 2044/04 | $1,113.81 | $1,298.87 | $0.00 | $0.00 | $0.00 | $2,412.69 | $178,041.04 |
241 | 2044/05 | $1,127.39 | $1,275.96 | $0.00 | $0.00 | $0.00 | $2,403.35 | $176,913.65 |
242 | 2044/06 | $1,135.47 | $1,267.88 | $0.00 | $0.00 | $0.00 | $2,403.35 | $175,778.18 |
243 | 2044/07 | $1,143.61 | $1,259.74 | $0.00 | $0.00 | $0.00 | $2,403.35 | $174,634.57 |
244 | 2044/08 | $1,151.81 | $1,251.55 | $0.00 | $0.00 | $0.00 | $2,403.35 | $173,482.76 |
245 | 2044/09 | $1,160.06 | $1,243.29 | $0.00 | $0.00 | $0.00 | $2,403.35 | $172,322.70 |
246 | 2044/10 | $1,168.37 | $1,234.98 | $0.00 | $0.00 | $0.00 | $2,403.35 | $171,154.33 |
247 | 2044/11 | $1,176.75 | $1,226.61 | $0.00 | $0.00 | $0.00 | $2,403.35 | $169,977.58 |
248 | 2044/12 | $1,185.18 | $1,218.17 | $0.00 | $0.00 | $0.00 | $2,403.35 | $168,792.40 |
249 | 2045/01 | $1,193.67 | $1,209.68 | $0.00 | $0.00 | $0.00 | $2,403.35 | $167,598.72 |
250 | 2045/02 | $1,202.23 | $1,201.12 | $0.00 | $0.00 | $0.00 | $2,403.35 | $166,396.49 |
251 | 2045/03 | $1,210.85 | $1,192.51 | $0.00 | $0.00 | $0.00 | $2,403.35 | $165,185.65 |
252 | 2045/04 | $1,219.52 | $1,183.83 | $0.00 | $0.00 | $0.00 | $2,403.35 | $163,966.13 |
253 | 2045/05 | $1,228.26 | $1,175.09 | $0.00 | $0.00 | $0.00 | $2,403.35 | $162,737.86 |
254 | 2045/06 | $1,237.07 | $1,166.29 | $0.00 | $0.00 | $0.00 | $2,403.35 | $161,500.80 |
255 | 2045/07 | $1,245.93 | $1,157.42 | $0.00 | $0.00 | $0.00 | $2,403.35 | $160,254.87 |
256 | 2045/08 | $1,254.86 | $1,148.49 | $0.00 | $0.00 | $0.00 | $2,403.35 | $159,000.01 |
257 | 2045/09 | $1,263.85 | $1,139.50 | $0.00 | $0.00 | $0.00 | $2,403.35 | $157,736.15 |
258 | 2045/10 | $1,272.91 | $1,130.44 | $0.00 | $0.00 | $0.00 | $2,403.35 | $156,463.24 |
259 | 2045/11 | $1,282.03 | $1,121.32 | $0.00 | $0.00 | $0.00 | $2,403.35 | $155,181.21 |
260 | 2045/12 | $1,291.22 | $1,112.13 | $0.00 | $0.00 | $0.00 | $2,403.35 | $153,889.99 |
261 | 2046/01 | $1,300.48 | $1,102.88 | $0.00 | $0.00 | $0.00 | $2,403.35 | $152,589.51 |
262 | 2046/02 | $1,309.80 | $1,093.56 | $0.00 | $0.00 | $0.00 | $2,403.35 | $151,279.72 |
263 | 2046/03 | $1,319.18 | $1,084.17 | $0.00 | $0.00 | $0.00 | $2,403.35 | $149,960.53 |
264 | 2046/04 | $1,328.64 | $1,074.72 | $0.00 | $0.00 | $0.00 | $2,403.35 | $148,631.90 |
265 | 2046/05 | $1,338.16 | $1,065.20 | $0.00 | $0.00 | $0.00 | $2,403.35 | $147,293.74 |
266 | 2046/06 | $1,347.75 | $1,055.61 | $0.00 | $0.00 | $0.00 | $2,403.35 | $145,945.99 |
267 | 2046/07 | $1,357.41 | $1,045.95 | $0.00 | $0.00 | $0.00 | $2,403.35 | $144,588.58 |
268 | 2046/08 | $1,367.14 | $1,036.22 | $0.00 | $0.00 | $0.00 | $2,403.35 | $143,221.45 |
269 | 2046/09 | $1,376.93 | $1,026.42 | $0.00 | $0.00 | $0.00 | $2,403.35 | $141,844.52 |
270 | 2046/10 | $1,386.80 | $1,016.55 | $0.00 | $0.00 | $0.00 | $2,403.35 | $140,457.72 |
271 | 2046/11 | $1,396.74 | $1,006.61 | $0.00 | $0.00 | $0.00 | $2,403.35 | $139,060.98 |
272 | 2046/12 | $1,406.75 | $996.60 | $0.00 | $0.00 | $0.00 | $2,403.35 | $137,654.23 |
273 | 2047/01 | $1,416.83 | $986.52 | $0.00 | $0.00 | $0.00 | $2,403.35 | $136,237.39 |
274 | 2047/02 | $1,426.99 | $976.37 | $0.00 | $0.00 | $0.00 | $2,403.35 | $134,810.41 |
275 | 2047/03 | $1,437.21 | $966.14 | $0.00 | $0.00 | $0.00 | $2,403.35 | $133,373.20 |
276 | 2047/04 | $1,447.51 | $955.84 | $0.00 | $0.00 | $0.00 | $2,403.35 | $131,925.68 |
277 | 2047/05 | $1,457.89 | $945.47 | $0.00 | $0.00 | $0.00 | $2,403.35 | $130,467.80 |
278 | 2047/06 | $1,468.33 | $935.02 | $0.00 | $0.00 | $0.00 | $2,403.35 | $128,999.46 |
279 | 2047/07 | $1,478.86 | $924.50 | $0.00 | $0.00 | $0.00 | $2,403.35 | $127,520.61 |
280 | 2047/08 | $1,489.46 | $913.90 | $0.00 | $0.00 | $0.00 | $2,403.35 | $126,031.15 |
281 | 2047/09 | $1,500.13 | $903.22 | $0.00 | $0.00 | $0.00 | $2,403.35 | $124,531.02 |
282 | 2047/10 | $1,510.88 | $892.47 | $0.00 | $0.00 | $0.00 | $2,403.35 | $123,020.14 |
283 | 2047/11 | $1,521.71 | $881.64 | $0.00 | $0.00 | $0.00 | $2,403.35 | $121,498.43 |
284 | 2047/12 | $1,532.61 | $870.74 | $0.00 | $0.00 | $0.00 | $2,403.35 | $119,965.82 |
285 | 2048/01 | $1,543.60 | $859.76 | $0.00 | $0.00 | $0.00 | $2,403.35 | $118,422.22 |
286 | 2048/02 | $1,554.66 | $848.69 | $0.00 | $0.00 | $0.00 | $2,403.35 | $116,867.56 |
287 | 2048/03 | $1,565.80 | $837.55 | $0.00 | $0.00 | $0.00 | $2,403.35 | $115,301.75 |
288 | 2048/04 | $1,577.02 | $826.33 | $0.00 | $0.00 | $0.00 | $2,403.35 | $113,724.73 |
289 | 2048/05 | $1,588.33 | $815.03 | $0.00 | $0.00 | $0.00 | $2,403.35 | $112,136.40 |
290 | 2048/06 | $1,599.71 | $803.64 | $0.00 | $0.00 | $0.00 | $2,403.35 | $110,536.69 |
291 | 2048/07 | $1,611.17 | $792.18 | $0.00 | $0.00 | $0.00 | $2,403.35 | $108,925.52 |
292 | 2048/08 | $1,622.72 | $780.63 | $0.00 | $0.00 | $0.00 | $2,403.35 | $107,302.80 |
293 | 2048/09 | $1,634.35 | $769.00 | $0.00 | $0.00 | $0.00 | $2,403.35 | $105,668.45 |
294 | 2048/10 | $1,646.06 | $757.29 | $0.00 | $0.00 | $0.00 | $2,403.35 | $104,022.39 |
295 | 2048/11 | $1,657.86 | $745.49 | $0.00 | $0.00 | $0.00 | $2,403.35 | $102,364.53 |
296 | 2048/12 | $1,669.74 | $733.61 | $0.00 | $0.00 | $0.00 | $2,403.35 | $100,694.79 |
297 | 2049/01 | $1,681.71 | $721.65 | $0.00 | $0.00 | $0.00 | $2,403.35 | $99,013.08 |
298 | 2049/02 | $1,693.76 | $709.59 | $0.00 | $0.00 | $0.00 | $2,403.35 | $97,319.32 |
299 | 2049/03 | $1,705.90 | $697.46 | $0.00 | $0.00 | $0.00 | $2,403.35 | $95,613.42 |
300 | 2049/04 | $1,718.12 | $685.23 | $0.00 | $0.00 | $0.00 | $2,403.35 | $93,895.30 |
301 | 2049/05 | $1,733.84 | $665.09 | $0.00 | $0.00 | $0.00 | $2,398.93 | $92,161.46 |
302 | 2049/06 | $1,746.12 | $652.81 | $0.00 | $0.00 | $0.00 | $2,398.93 | $90,415.33 |
303 | 2049/07 | $1,758.49 | $640.44 | $0.00 | $0.00 | $0.00 | $2,398.93 | $88,656.84 |
304 | 2049/08 | $1,770.95 | $627.99 | $0.00 | $0.00 | $0.00 | $2,398.93 | $86,885.90 |
305 | 2049/09 | $1,783.49 | $615.44 | $0.00 | $0.00 | $0.00 | $2,398.93 | $85,102.41 |
306 | 2049/10 | $1,796.12 | $602.81 | $0.00 | $0.00 | $0.00 | $2,398.93 | $83,306.28 |
307 | 2049/11 | $1,808.85 | $590.09 | $0.00 | $0.00 | $0.00 | $2,398.93 | $81,497.44 |
308 | 2049/12 | $1,821.66 | $577.27 | $0.00 | $0.00 | $0.00 | $2,398.93 | $79,675.78 |
309 | 2050/01 | $1,834.56 | $564.37 | $0.00 | $0.00 | $0.00 | $2,398.93 | $77,841.21 |
310 | 2050/02 | $1,847.56 | $551.38 | $0.00 | $0.00 | $0.00 | $2,398.93 | $75,993.66 |
311 | 2050/03 | $1,860.64 | $538.29 | $0.00 | $0.00 | $0.00 | $2,398.93 | $74,133.01 |
312 | 2050/04 | $1,873.82 | $525.11 | $0.00 | $0.00 | $0.00 | $2,398.93 | $72,259.19 |
313 | 2050/05 | $1,887.10 | $511.84 | $0.00 | $0.00 | $0.00 | $2,398.93 | $70,372.09 |
314 | 2050/06 | $1,900.46 | $498.47 | $0.00 | $0.00 | $0.00 | $2,398.93 | $68,471.63 |
315 | 2050/07 | $1,913.93 | $485.01 | $0.00 | $0.00 | $0.00 | $2,398.93 | $66,557.70 |
316 | 2050/08 | $1,927.48 | $471.45 | $0.00 | $0.00 | $0.00 | $2,398.93 | $64,630.22 |
317 | 2050/09 | $1,941.14 | $457.80 | $0.00 | $0.00 | $0.00 | $2,398.93 | $62,689.09 |
318 | 2050/10 | $1,954.88 | $444.05 | $0.00 | $0.00 | $0.00 | $2,398.93 | $60,734.20 |
319 | 2050/11 | $1,968.73 | $430.20 | $0.00 | $0.00 | $0.00 | $2,398.93 | $58,765.47 |
320 | 2050/12 | $1,982.68 | $416.26 | $0.00 | $0.00 | $0.00 | $2,398.93 | $56,782.79 |
321 | 2051/01 | $1,996.72 | $402.21 | $0.00 | $0.00 | $0.00 | $2,398.93 | $54,786.07 |
322 | 2051/02 | $2,010.86 | $388.07 | $0.00 | $0.00 | $0.00 | $2,398.93 | $52,775.21 |
323 | 2051/03 | $2,025.11 | $373.82 | $0.00 | $0.00 | $0.00 | $2,398.93 | $50,750.10 |
324 | 2051/04 | $2,039.45 | $359.48 | $0.00 | $0.00 | $0.00 | $2,398.93 | $48,710.65 |
325 | 2051/05 | $2,053.90 | $345.03 | $0.00 | $0.00 | $0.00 | $2,398.93 | $46,656.75 |
326 | 2051/06 | $2,068.45 | $330.49 | $0.00 | $0.00 | $0.00 | $2,398.93 | $44,588.30 |
327 | 2051/07 | $2,083.10 | $315.83 | $0.00 | $0.00 | $0.00 | $2,398.93 | $42,505.20 |
328 | 2051/08 | $2,097.85 | $301.08 | $0.00 | $0.00 | $0.00 | $2,398.93 | $40,407.35 |
329 | 2051/09 | $2,112.71 | $286.22 | $0.00 | $0.00 | $0.00 | $2,398.93 | $38,294.63 |
330 | 2051/10 | $2,127.68 | $271.25 | $0.00 | $0.00 | $0.00 | $2,398.93 | $36,166.95 |
331 | 2051/11 | $2,142.75 | $256.18 | $0.00 | $0.00 | $0.00 | $2,398.93 | $34,024.20 |
332 | 2051/12 | $2,157.93 | $241.00 | $0.00 | $0.00 | $0.00 | $2,398.93 | $31,866.28 |
333 | 2052/01 | $2,173.21 | $225.72 | $0.00 | $0.00 | $0.00 | $2,398.93 | $29,693.06 |
334 | 2052/02 | $2,188.61 | $210.33 | $0.00 | $0.00 | $0.00 | $2,398.93 | $27,504.46 |
335 | 2052/03 | $2,204.11 | $194.82 | $0.00 | $0.00 | $0.00 | $2,398.93 | $25,300.35 |
336 | 2052/04 | $2,219.72 | $179.21 | $0.00 | $0.00 | $0.00 | $2,398.93 | $23,080.62 |
337 | 2052/05 | $2,235.44 | $163.49 | $0.00 | $0.00 | $0.00 | $2,398.93 | $20,845.18 |
338 | 2052/06 | $2,251.28 | $147.65 | $0.00 | $0.00 | $0.00 | $2,398.93 | $18,593.90 |
339 | 2052/07 | $2,267.23 | $131.71 | $0.00 | $0.00 | $0.00 | $2,398.93 | $16,326.67 |
340 | 2052/08 | $2,283.29 | $115.65 | $0.00 | $0.00 | $0.00 | $2,398.93 | $14,043.39 |
341 | 2052/09 | $2,299.46 | $99.47 | $0.00 | $0.00 | $0.00 | $2,398.93 | $11,743.93 |
342 | 2052/10 | $2,315.75 | $83.19 | $0.00 | $0.00 | $0.00 | $2,398.93 | $9,428.18 |
343 | 2052/11 | $2,332.15 | $66.78 | $0.00 | $0.00 | $0.00 | $2,398.93 | $7,096.03 |
344 | 2052/12 | $2,348.67 | $50.26 | $0.00 | $0.00 | $0.00 | $2,398.93 | $4,747.37 |
345 | 2053/01 | $2,365.31 | $33.63 | $0.00 | $0.00 | $0.00 | $2,398.93 | $2,382.06 |
346 | 2053/02 | $2,382.06 | $16.87 | $0.00 | $0.00 | $0.00 | $2,398.93 | $0.00 |
Totals | $300,000.00 | $533,555.22 | $0.00 | $0.00 | $0.00 | $833,555.22 |
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.