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 $96,500.00 at 4.5% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$488.76.
Instead of closing on 2044/06, as a result of the changes in interest rate, your mortgage will close on 2046/09 where you will make a total of 388 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 | 2014/06 | $127.08 | $361.88 | $0.00 | $0.00 | $0.00 | $488.95 | $96,372.92 |
2 | 2014/07 | $127.55 | $361.40 | $0.00 | $0.00 | $0.00 | $488.95 | $96,245.37 |
3 | 2014/08 | $128.03 | $360.92 | $0.00 | $0.00 | $0.00 | $488.95 | $96,117.34 |
4 | 2014/09 | $128.51 | $360.44 | $0.00 | $0.00 | $0.00 | $488.95 | $95,988.83 |
5 | 2014/10 | $128.99 | $359.96 | $0.00 | $0.00 | $0.00 | $488.95 | $95,859.84 |
6 | 2014/11 | $129.48 | $359.47 | $0.00 | $0.00 | $0.00 | $488.95 | $95,730.36 |
7 | 2014/12 | $129.96 | $358.99 | $0.00 | $0.00 | $0.00 | $488.95 | $95,600.40 |
8 | 2015/01 | $130.45 | $358.50 | $0.00 | $0.00 | $0.00 | $488.95 | $95,469.95 |
9 | 2015/03 | $130.94 | $358.01 | $0.00 | $0.00 | $0.00 | $488.95 | $95,339.01 |
10 | 2015/03 | $131.43 | $357.52 | $0.00 | $0.00 | $0.00 | $488.95 | $95,207.58 |
11 | 2015/04 | $131.92 | $357.03 | $0.00 | $0.00 | $0.00 | $488.95 | $95,075.65 |
12 | 2015/05 | $132.42 | $356.53 | $0.00 | $0.00 | $0.00 | $488.95 | $94,943.24 |
13 | 2015/06 | $132.91 | $356.04 | $0.00 | $0.00 | $0.00 | $488.95 | $94,810.32 |
14 | 2015/07 | $133.41 | $355.54 | $0.00 | $0.00 | $0.00 | $488.95 | $94,676.91 |
15 | 2015/08 | $133.91 | $355.04 | $0.00 | $0.00 | $0.00 | $488.95 | $94,543.00 |
16 | 2015/09 | $134.42 | $354.54 | $0.00 | $0.00 | $0.00 | $488.95 | $94,408.58 |
17 | 2015/10 | $134.92 | $354.03 | $0.00 | $0.00 | $0.00 | $488.95 | $94,273.66 |
18 | 2015/11 | $135.43 | $353.53 | $0.00 | $0.00 | $0.00 | $488.95 | $94,138.24 |
19 | 2015/12 | $135.93 | $353.02 | $0.00 | $0.00 | $0.00 | $488.95 | $94,002.30 |
20 | 2016/01 | $136.44 | $352.51 | $0.00 | $0.00 | $0.00 | $488.95 | $93,865.86 |
21 | 2016/02 | $136.95 | $352.00 | $0.00 | $0.00 | $0.00 | $488.95 | $93,728.91 |
22 | 2016/03 | $137.47 | $351.48 | $0.00 | $0.00 | $0.00 | $488.95 | $93,591.44 |
23 | 2016/04 | $137.98 | $350.97 | $0.00 | $0.00 | $0.00 | $488.95 | $93,453.46 |
24 | 2016/05 | $138.50 | $350.45 | $0.00 | $0.00 | $0.00 | $488.95 | $93,314.96 |
25 | 2016/06 | $139.02 | $349.93 | $0.00 | $0.00 | $0.00 | $488.95 | $93,175.93 |
26 | 2016/07 | $139.54 | $349.41 | $0.00 | $0.00 | $0.00 | $488.95 | $93,036.39 |
27 | 2016/08 | $140.06 | $348.89 | $0.00 | $0.00 | $0.00 | $488.95 | $92,896.33 |
28 | 2016/09 | $140.59 | $348.36 | $0.00 | $0.00 | $0.00 | $488.95 | $92,755.74 |
29 | 2016/10 | $141.12 | $347.83 | $0.00 | $0.00 | $0.00 | $488.95 | $92,614.62 |
30 | 2016/11 | $141.65 | $347.30 | $0.00 | $0.00 | $0.00 | $488.95 | $92,472.97 |
31 | 2016/12 | $142.18 | $346.77 | $0.00 | $0.00 | $0.00 | $488.95 | $92,330.80 |
32 | 2017/01 | $142.71 | $346.24 | $0.00 | $0.00 | $0.00 | $488.95 | $92,188.09 |
33 | 2017/03 | $143.25 | $345.71 | $0.00 | $0.00 | $0.00 | $488.95 | $92,044.84 |
34 | 2017/03 | $143.78 | $345.17 | $0.00 | $0.00 | $0.00 | $488.95 | $91,901.06 |
35 | 2017/04 | $144.32 | $344.63 | $0.00 | $0.00 | $0.00 | $488.95 | $91,756.73 |
36 | 2017/05 | $144.86 | $344.09 | $0.00 | $0.00 | $0.00 | $488.95 | $91,611.87 |
37 | 2017/06 | $145.41 | $343.54 | $0.00 | $0.00 | $0.00 | $488.95 | $91,466.46 |
38 | 2017/07 | $145.95 | $343.00 | $0.00 | $0.00 | $0.00 | $488.95 | $91,320.51 |
39 | 2017/08 | $146.50 | $342.45 | $0.00 | $0.00 | $0.00 | $488.95 | $91,174.01 |
40 | 2017/09 | $147.05 | $341.90 | $0.00 | $0.00 | $0.00 | $488.95 | $91,026.96 |
41 | 2017/10 | $147.60 | $341.35 | $0.00 | $0.00 | $0.00 | $488.95 | $90,879.36 |
42 | 2017/11 | $148.15 | $340.80 | $0.00 | $0.00 | $0.00 | $488.95 | $90,731.21 |
43 | 2017/12 | $148.71 | $340.24 | $0.00 | $0.00 | $0.00 | $488.95 | $90,582.50 |
44 | 2018/01 | $149.27 | $339.68 | $0.00 | $0.00 | $0.00 | $488.95 | $90,433.23 |
45 | 2018/03 | $149.83 | $339.12 | $0.00 | $0.00 | $0.00 | $488.95 | $90,283.41 |
46 | 2018/03 | $150.39 | $338.56 | $0.00 | $0.00 | $0.00 | $488.95 | $90,133.02 |
47 | 2018/04 | $150.95 | $338.00 | $0.00 | $0.00 | $0.00 | $488.95 | $89,982.07 |
48 | 2018/05 | $151.52 | $337.43 | $0.00 | $0.00 | $0.00 | $488.95 | $89,830.55 |
49 | 2018/06 | $152.09 | $336.86 | $0.00 | $0.00 | $0.00 | $488.95 | $89,678.46 |
50 | 2018/07 | $152.66 | $336.29 | $0.00 | $0.00 | $0.00 | $488.95 | $89,525.80 |
51 | 2018/08 | $153.23 | $335.72 | $0.00 | $0.00 | $0.00 | $488.95 | $89,372.57 |
52 | 2018/09 | $153.80 | $335.15 | $0.00 | $0.00 | $0.00 | $488.95 | $89,218.77 |
53 | 2018/10 | $154.38 | $334.57 | $0.00 | $0.00 | $0.00 | $488.95 | $89,064.39 |
54 | 2018/11 | $154.96 | $333.99 | $0.00 | $0.00 | $0.00 | $488.95 | $88,909.43 |
55 | 2018/12 | $155.54 | $333.41 | $0.00 | $0.00 | $0.00 | $488.95 | $88,753.89 |
56 | 2019/01 | $156.12 | $332.83 | $0.00 | $0.00 | $0.00 | $488.95 | $88,597.76 |
57 | 2019/03 | $156.71 | $332.24 | $0.00 | $0.00 | $0.00 | $488.95 | $88,441.05 |
58 | 2019/03 | $157.30 | $331.65 | $0.00 | $0.00 | $0.00 | $488.95 | $88,283.76 |
59 | 2019/04 | $157.89 | $331.06 | $0.00 | $0.00 | $0.00 | $488.95 | $88,125.87 |
60 | 2019/05 | $158.48 | $330.47 | $0.00 | $0.00 | $0.00 | $488.95 | $87,967.39 |
61 | 2019/06 | $144.41 | $344.54 | $0.00 | $0.00 | $0.00 | $488.95 | $87,822.98 |
62 | 2019/07 | $144.97 | $343.97 | $0.00 | $0.00 | $0.00 | $488.95 | $87,678.01 |
63 | 2019/08 | $145.54 | $343.41 | $0.00 | $0.00 | $0.00 | $488.95 | $87,532.47 |
64 | 2019/09 | $146.11 | $342.84 | $0.00 | $0.00 | $0.00 | $488.95 | $87,386.36 |
65 | 2019/10 | $146.68 | $342.26 | $0.00 | $0.00 | $0.00 | $488.95 | $87,239.67 |
66 | 2019/11 | $147.26 | $341.69 | $0.00 | $0.00 | $0.00 | $488.95 | $87,092.42 |
67 | 2019/12 | $147.83 | $341.11 | $0.00 | $0.00 | $0.00 | $488.95 | $86,944.58 |
68 | 2020/01 | $148.41 | $340.53 | $0.00 | $0.00 | $0.00 | $488.95 | $86,796.17 |
69 | 2020/02 | $148.99 | $339.95 | $0.00 | $0.00 | $0.00 | $488.95 | $86,647.17 |
70 | 2020/03 | $149.58 | $339.37 | $0.00 | $0.00 | $0.00 | $488.95 | $86,497.59 |
71 | 2020/04 | $150.16 | $338.78 | $0.00 | $0.00 | $0.00 | $488.95 | $86,347.43 |
72 | 2020/05 | $150.75 | $338.19 | $0.00 | $0.00 | $0.00 | $488.95 | $86,196.68 |
73 | 2020/06 | $151.34 | $337.60 | $0.00 | $0.00 | $0.00 | $488.95 | $86,045.33 |
74 | 2020/07 | $151.94 | $337.01 | $0.00 | $0.00 | $0.00 | $488.95 | $85,893.40 |
75 | 2020/08 | $152.53 | $336.42 | $0.00 | $0.00 | $0.00 | $488.95 | $85,740.87 |
76 | 2020/09 | $153.13 | $335.82 | $0.00 | $0.00 | $0.00 | $488.95 | $85,587.74 |
77 | 2020/10 | $153.73 | $335.22 | $0.00 | $0.00 | $0.00 | $488.95 | $85,434.01 |
78 | 2020/11 | $154.33 | $334.62 | $0.00 | $0.00 | $0.00 | $488.95 | $85,279.68 |
79 | 2020/12 | $154.93 | $334.01 | $0.00 | $0.00 | $0.00 | $488.95 | $85,124.75 |
80 | 2021/01 | $155.54 | $333.41 | $0.00 | $0.00 | $0.00 | $488.95 | $84,969.21 |
81 | 2021/03 | $156.15 | $332.80 | $0.00 | $0.00 | $0.00 | $488.95 | $84,813.06 |
82 | 2021/03 | $156.76 | $332.18 | $0.00 | $0.00 | $0.00 | $488.95 | $84,656.29 |
83 | 2021/04 | $157.38 | $331.57 | $0.00 | $0.00 | $0.00 | $488.95 | $84,498.92 |
84 | 2021/05 | $157.99 | $330.95 | $0.00 | $0.00 | $0.00 | $488.95 | $84,340.92 |
85 | 2021/06 | $158.61 | $330.34 | $0.00 | $0.00 | $0.00 | $488.95 | $84,182.31 |
86 | 2021/07 | $159.23 | $329.71 | $0.00 | $0.00 | $0.00 | $488.95 | $84,023.08 |
87 | 2021/08 | $159.86 | $329.09 | $0.00 | $0.00 | $0.00 | $488.95 | $83,863.22 |
88 | 2021/09 | $160.48 | $328.46 | $0.00 | $0.00 | $0.00 | $488.95 | $83,702.74 |
89 | 2021/10 | $161.11 | $327.84 | $0.00 | $0.00 | $0.00 | $488.95 | $83,541.63 |
90 | 2021/11 | $161.74 | $327.20 | $0.00 | $0.00 | $0.00 | $488.95 | $83,379.89 |
91 | 2021/12 | $162.38 | $326.57 | $0.00 | $0.00 | $0.00 | $488.95 | $83,217.51 |
92 | 2022/01 | $163.01 | $325.94 | $0.00 | $0.00 | $0.00 | $488.95 | $83,054.50 |
93 | 2022/03 | $163.65 | $325.30 | $0.00 | $0.00 | $0.00 | $488.95 | $82,890.85 |
94 | 2022/03 | $164.29 | $324.66 | $0.00 | $0.00 | $0.00 | $488.95 | $82,726.56 |
95 | 2022/04 | $164.93 | $324.01 | $0.00 | $0.00 | $0.00 | $488.95 | $82,561.63 |
96 | 2022/05 | $165.58 | $323.37 | $0.00 | $0.00 | $0.00 | $488.95 | $82,396.05 |
97 | 2022/06 | $166.23 | $322.72 | $0.00 | $0.00 | $0.00 | $488.95 | $82,229.82 |
98 | 2022/07 | $166.88 | $322.07 | $0.00 | $0.00 | $0.00 | $488.95 | $82,062.94 |
99 | 2022/08 | $167.53 | $321.41 | $0.00 | $0.00 | $0.00 | $488.95 | $81,895.41 |
100 | 2022/09 | $168.19 | $320.76 | $0.00 | $0.00 | $0.00 | $488.95 | $81,727.22 |
101 | 2022/10 | $168.85 | $320.10 | $0.00 | $0.00 | $0.00 | $488.95 | $81,558.37 |
102 | 2022/11 | $169.51 | $319.44 | $0.00 | $0.00 | $0.00 | $488.95 | $81,388.86 |
103 | 2022/12 | $170.17 | $318.77 | $0.00 | $0.00 | $0.00 | $488.95 | $81,218.69 |
104 | 2023/01 | $170.84 | $318.11 | $0.00 | $0.00 | $0.00 | $488.95 | $81,047.85 |
105 | 2023/03 | $171.51 | $317.44 | $0.00 | $0.00 | $0.00 | $488.95 | $80,876.34 |
106 | 2023/03 | $172.18 | $316.77 | $0.00 | $0.00 | $0.00 | $488.95 | $80,704.16 |
107 | 2023/04 | $172.86 | $316.09 | $0.00 | $0.00 | $0.00 | $488.95 | $80,531.30 |
108 | 2023/05 | $173.53 | $315.41 | $0.00 | $0.00 | $0.00 | $488.95 | $80,357.77 |
109 | 2023/06 | $174.21 | $314.73 | $0.00 | $0.00 | $0.00 | $488.95 | $80,183.56 |
110 | 2023/07 | $174.89 | $314.05 | $0.00 | $0.00 | $0.00 | $488.95 | $80,008.66 |
111 | 2023/08 | $175.58 | $313.37 | $0.00 | $0.00 | $0.00 | $488.95 | $79,833.08 |
112 | 2023/09 | $176.27 | $312.68 | $0.00 | $0.00 | $0.00 | $488.95 | $79,656.81 |
113 | 2023/10 | $176.96 | $311.99 | $0.00 | $0.00 | $0.00 | $488.95 | $79,479.86 |
114 | 2023/11 | $177.65 | $311.30 | $0.00 | $0.00 | $0.00 | $488.95 | $79,302.21 |
115 | 2023/12 | $178.35 | $310.60 | $0.00 | $0.00 | $0.00 | $488.95 | $79,123.86 |
116 | 2024/01 | $179.04 | $309.90 | $0.00 | $0.00 | $0.00 | $488.95 | $78,944.82 |
117 | 2024/02 | $179.75 | $309.20 | $0.00 | $0.00 | $0.00 | $488.95 | $78,765.07 |
118 | 2024/03 | $180.45 | $308.50 | $0.00 | $0.00 | $0.00 | $488.95 | $78,584.62 |
119 | 2024/04 | $181.16 | $307.79 | $0.00 | $0.00 | $0.00 | $488.95 | $78,403.46 |
120 | 2024/05 | $181.87 | $307.08 | $0.00 | $0.00 | $0.00 | $488.95 | $78,221.60 |
121 | 2024/06 | $169.45 | $319.40 | $0.00 | $0.00 | $0.00 | $488.86 | $78,052.15 |
122 | 2024/07 | $170.14 | $318.71 | $0.00 | $0.00 | $0.00 | $488.86 | $77,882.00 |
123 | 2024/08 | $170.84 | $318.02 | $0.00 | $0.00 | $0.00 | $488.86 | $77,711.17 |
124 | 2024/09 | $171.53 | $317.32 | $0.00 | $0.00 | $0.00 | $488.86 | $77,539.63 |
125 | 2024/10 | $172.24 | $316.62 | $0.00 | $0.00 | $0.00 | $488.86 | $77,367.40 |
126 | 2024/11 | $172.94 | $315.92 | $0.00 | $0.00 | $0.00 | $488.86 | $77,194.46 |
127 | 2024/12 | $173.64 | $315.21 | $0.00 | $0.00 | $0.00 | $488.86 | $77,020.81 |
128 | 2025/01 | $174.35 | $314.50 | $0.00 | $0.00 | $0.00 | $488.86 | $76,846.46 |
129 | 2025/03 | $175.07 | $313.79 | $0.00 | $0.00 | $0.00 | $488.86 | $76,671.39 |
130 | 2025/03 | $175.78 | $313.07 | $0.00 | $0.00 | $0.00 | $488.86 | $76,495.61 |
131 | 2025/04 | $176.50 | $312.36 | $0.00 | $0.00 | $0.00 | $488.86 | $76,319.11 |
132 | 2025/05 | $177.22 | $311.64 | $0.00 | $0.00 | $0.00 | $488.86 | $76,141.89 |
133 | 2025/06 | $177.94 | $310.91 | $0.00 | $0.00 | $0.00 | $488.86 | $75,963.95 |
134 | 2025/07 | $178.67 | $310.19 | $0.00 | $0.00 | $0.00 | $488.86 | $75,785.28 |
135 | 2025/08 | $179.40 | $309.46 | $0.00 | $0.00 | $0.00 | $488.86 | $75,605.88 |
136 | 2025/09 | $180.13 | $308.72 | $0.00 | $0.00 | $0.00 | $488.86 | $75,425.75 |
137 | 2025/10 | $180.87 | $307.99 | $0.00 | $0.00 | $0.00 | $488.86 | $75,244.88 |
138 | 2025/11 | $181.61 | $307.25 | $0.00 | $0.00 | $0.00 | $488.86 | $75,063.28 |
139 | 2025/12 | $182.35 | $306.51 | $0.00 | $0.00 | $0.00 | $488.86 | $74,880.93 |
140 | 2026/01 | $183.09 | $305.76 | $0.00 | $0.00 | $0.00 | $488.86 | $74,697.84 |
141 | 2026/03 | $183.84 | $305.02 | $0.00 | $0.00 | $0.00 | $488.86 | $74,514.00 |
142 | 2026/03 | $184.59 | $304.27 | $0.00 | $0.00 | $0.00 | $488.86 | $74,329.41 |
143 | 2026/04 | $185.34 | $303.51 | $0.00 | $0.00 | $0.00 | $488.86 | $74,144.07 |
144 | 2026/05 | $186.10 | $302.75 | $0.00 | $0.00 | $0.00 | $488.86 | $73,957.97 |
145 | 2026/06 | $186.86 | $302.00 | $0.00 | $0.00 | $0.00 | $488.86 | $73,771.11 |
146 | 2026/07 | $187.62 | $301.23 | $0.00 | $0.00 | $0.00 | $488.86 | $73,583.48 |
147 | 2026/08 | $188.39 | $300.47 | $0.00 | $0.00 | $0.00 | $488.86 | $73,395.09 |
148 | 2026/09 | $189.16 | $299.70 | $0.00 | $0.00 | $0.00 | $488.86 | $73,205.93 |
149 | 2026/10 | $189.93 | $298.92 | $0.00 | $0.00 | $0.00 | $488.86 | $73,016.00 |
150 | 2026/11 | $190.71 | $298.15 | $0.00 | $0.00 | $0.00 | $488.86 | $72,825.29 |
151 | 2026/12 | $191.49 | $297.37 | $0.00 | $0.00 | $0.00 | $488.86 | $72,633.81 |
152 | 2027/01 | $192.27 | $296.59 | $0.00 | $0.00 | $0.00 | $488.86 | $72,441.54 |
153 | 2027/03 | $193.05 | $295.80 | $0.00 | $0.00 | $0.00 | $488.86 | $72,248.49 |
154 | 2027/03 | $193.84 | $295.01 | $0.00 | $0.00 | $0.00 | $488.86 | $72,054.65 |
155 | 2027/04 | $194.63 | $294.22 | $0.00 | $0.00 | $0.00 | $488.86 | $71,860.02 |
156 | 2027/05 | $195.43 | $293.43 | $0.00 | $0.00 | $0.00 | $488.86 | $71,664.59 |
157 | 2027/06 | $196.23 | $292.63 | $0.00 | $0.00 | $0.00 | $488.86 | $71,468.36 |
158 | 2027/07 | $197.03 | $291.83 | $0.00 | $0.00 | $0.00 | $488.86 | $71,271.34 |
159 | 2027/08 | $197.83 | $291.02 | $0.00 | $0.00 | $0.00 | $488.86 | $71,073.51 |
160 | 2027/09 | $198.64 | $290.22 | $0.00 | $0.00 | $0.00 | $488.86 | $70,874.87 |
161 | 2027/10 | $199.45 | $289.41 | $0.00 | $0.00 | $0.00 | $488.86 | $70,675.42 |
162 | 2027/11 | $200.26 | $288.59 | $0.00 | $0.00 | $0.00 | $488.86 | $70,475.15 |
163 | 2027/12 | $201.08 | $287.77 | $0.00 | $0.00 | $0.00 | $488.86 | $70,274.07 |
164 | 2028/01 | $201.90 | $286.95 | $0.00 | $0.00 | $0.00 | $488.86 | $70,072.17 |
165 | 2028/02 | $202.73 | $286.13 | $0.00 | $0.00 | $0.00 | $488.86 | $69,869.44 |
166 | 2028/03 | $203.56 | $285.30 | $0.00 | $0.00 | $0.00 | $488.86 | $69,665.89 |
167 | 2028/04 | $204.39 | $284.47 | $0.00 | $0.00 | $0.00 | $488.86 | $69,461.50 |
168 | 2028/05 | $205.22 | $283.63 | $0.00 | $0.00 | $0.00 | $488.86 | $69,256.28 |
169 | 2028/06 | $206.06 | $282.80 | $0.00 | $0.00 | $0.00 | $488.86 | $69,050.22 |
170 | 2028/07 | $206.90 | $281.96 | $0.00 | $0.00 | $0.00 | $488.86 | $68,843.32 |
171 | 2028/08 | $207.75 | $281.11 | $0.00 | $0.00 | $0.00 | $488.86 | $68,635.57 |
172 | 2028/09 | $208.59 | $280.26 | $0.00 | $0.00 | $0.00 | $488.86 | $68,426.98 |
173 | 2028/10 | $209.45 | $279.41 | $0.00 | $0.00 | $0.00 | $488.86 | $68,217.53 |
174 | 2028/11 | $210.30 | $278.55 | $0.00 | $0.00 | $0.00 | $488.86 | $68,007.23 |
175 | 2028/12 | $211.16 | $277.70 | $0.00 | $0.00 | $0.00 | $488.86 | $67,796.07 |
176 | 2029/01 | $212.02 | $276.83 | $0.00 | $0.00 | $0.00 | $488.86 | $67,584.05 |
177 | 2029/03 | $212.89 | $275.97 | $0.00 | $0.00 | $0.00 | $488.86 | $67,371.16 |
178 | 2029/03 | $213.76 | $275.10 | $0.00 | $0.00 | $0.00 | $488.86 | $67,157.41 |
179 | 2029/04 | $214.63 | $274.23 | $0.00 | $0.00 | $0.00 | $488.86 | $66,942.78 |
180 | 2029/05 | $215.51 | $273.35 | $0.00 | $0.00 | $0.00 | $488.86 | $66,727.27 |
181 | 2029/06 | $204.69 | $283.59 | $0.00 | $0.00 | $0.00 | $488.28 | $66,522.59 |
182 | 2029/07 | $205.56 | $282.72 | $0.00 | $0.00 | $0.00 | $488.28 | $66,317.03 |
183 | 2029/08 | $206.43 | $281.85 | $0.00 | $0.00 | $0.00 | $488.28 | $66,110.60 |
184 | 2029/09 | $207.31 | $280.97 | $0.00 | $0.00 | $0.00 | $488.28 | $65,903.29 |
185 | 2029/10 | $208.19 | $280.09 | $0.00 | $0.00 | $0.00 | $488.28 | $65,695.10 |
186 | 2029/11 | $209.07 | $279.20 | $0.00 | $0.00 | $0.00 | $488.28 | $65,486.03 |
187 | 2029/12 | $209.96 | $278.32 | $0.00 | $0.00 | $0.00 | $488.28 | $65,276.07 |
188 | 2030/01 | $210.85 | $277.42 | $0.00 | $0.00 | $0.00 | $488.28 | $65,065.21 |
189 | 2030/03 | $211.75 | $276.53 | $0.00 | $0.00 | $0.00 | $488.28 | $64,853.46 |
190 | 2030/03 | $212.65 | $275.63 | $0.00 | $0.00 | $0.00 | $488.28 | $64,640.81 |
191 | 2030/04 | $213.55 | $274.72 | $0.00 | $0.00 | $0.00 | $488.28 | $64,427.26 |
192 | 2030/05 | $214.46 | $273.82 | $0.00 | $0.00 | $0.00 | $488.28 | $64,212.80 |
193 | 2030/06 | $215.37 | $272.90 | $0.00 | $0.00 | $0.00 | $488.28 | $63,997.42 |
194 | 2030/07 | $216.29 | $271.99 | $0.00 | $0.00 | $0.00 | $488.28 | $63,781.14 |
195 | 2030/08 | $217.21 | $271.07 | $0.00 | $0.00 | $0.00 | $488.28 | $63,563.93 |
196 | 2030/09 | $218.13 | $270.15 | $0.00 | $0.00 | $0.00 | $488.28 | $63,345.80 |
197 | 2030/10 | $219.06 | $269.22 | $0.00 | $0.00 | $0.00 | $488.28 | $63,126.74 |
198 | 2030/11 | $219.99 | $268.29 | $0.00 | $0.00 | $0.00 | $488.28 | $62,906.75 |
199 | 2030/12 | $220.92 | $267.35 | $0.00 | $0.00 | $0.00 | $488.28 | $62,685.83 |
200 | 2031/01 | $221.86 | $266.41 | $0.00 | $0.00 | $0.00 | $488.28 | $62,463.96 |
201 | 2031/03 | $222.81 | $265.47 | $0.00 | $0.00 | $0.00 | $488.28 | $62,241.16 |
202 | 2031/03 | $223.75 | $264.52 | $0.00 | $0.00 | $0.00 | $488.28 | $62,017.41 |
203 | 2031/04 | $224.70 | $263.57 | $0.00 | $0.00 | $0.00 | $488.28 | $61,792.70 |
204 | 2031/05 | $225.66 | $262.62 | $0.00 | $0.00 | $0.00 | $488.28 | $61,567.04 |
205 | 2031/06 | $226.62 | $261.66 | $0.00 | $0.00 | $0.00 | $488.28 | $61,340.43 |
206 | 2031/07 | $227.58 | $260.70 | $0.00 | $0.00 | $0.00 | $488.28 | $61,112.84 |
207 | 2031/08 | $228.55 | $259.73 | $0.00 | $0.00 | $0.00 | $488.28 | $60,884.30 |
208 | 2031/09 | $229.52 | $258.76 | $0.00 | $0.00 | $0.00 | $488.28 | $60,654.78 |
209 | 2031/10 | $230.49 | $257.78 | $0.00 | $0.00 | $0.00 | $488.28 | $60,424.28 |
210 | 2031/11 | $231.47 | $256.80 | $0.00 | $0.00 | $0.00 | $488.28 | $60,192.81 |
211 | 2031/12 | $232.46 | $255.82 | $0.00 | $0.00 | $0.00 | $488.28 | $59,960.35 |
212 | 2032/01 | $233.45 | $254.83 | $0.00 | $0.00 | $0.00 | $488.28 | $59,726.90 |
213 | 2032/02 | $234.44 | $253.84 | $0.00 | $0.00 | $0.00 | $488.28 | $59,492.47 |
214 | 2032/03 | $235.43 | $252.84 | $0.00 | $0.00 | $0.00 | $488.28 | $59,257.03 |
215 | 2032/04 | $236.44 | $251.84 | $0.00 | $0.00 | $0.00 | $488.28 | $59,020.60 |
216 | 2032/05 | $237.44 | $250.84 | $0.00 | $0.00 | $0.00 | $488.28 | $58,783.16 |
217 | 2032/06 | $238.45 | $249.83 | $0.00 | $0.00 | $0.00 | $488.28 | $58,544.71 |
218 | 2032/07 | $239.46 | $248.82 | $0.00 | $0.00 | $0.00 | $488.28 | $58,305.25 |
219 | 2032/08 | $240.48 | $247.80 | $0.00 | $0.00 | $0.00 | $488.28 | $58,064.76 |
220 | 2032/09 | $241.50 | $246.78 | $0.00 | $0.00 | $0.00 | $488.28 | $57,823.26 |
221 | 2032/10 | $242.53 | $245.75 | $0.00 | $0.00 | $0.00 | $488.28 | $57,580.73 |
222 | 2032/11 | $243.56 | $244.72 | $0.00 | $0.00 | $0.00 | $488.28 | $57,337.17 |
223 | 2032/12 | $244.59 | $243.68 | $0.00 | $0.00 | $0.00 | $488.28 | $57,092.58 |
224 | 2033/01 | $245.63 | $242.64 | $0.00 | $0.00 | $0.00 | $488.28 | $56,846.95 |
225 | 2033/03 | $246.68 | $241.60 | $0.00 | $0.00 | $0.00 | $488.28 | $56,600.27 |
226 | 2033/03 | $247.73 | $240.55 | $0.00 | $0.00 | $0.00 | $488.28 | $56,352.54 |
227 | 2033/04 | $248.78 | $239.50 | $0.00 | $0.00 | $0.00 | $488.28 | $56,103.76 |
228 | 2033/05 | $249.84 | $238.44 | $0.00 | $0.00 | $0.00 | $488.28 | $55,853.93 |
229 | 2033/06 | $250.90 | $237.38 | $0.00 | $0.00 | $0.00 | $488.28 | $55,603.03 |
230 | 2033/07 | $251.96 | $236.31 | $0.00 | $0.00 | $0.00 | $488.28 | $55,351.06 |
231 | 2033/08 | $253.04 | $235.24 | $0.00 | $0.00 | $0.00 | $488.28 | $55,098.03 |
232 | 2033/09 | $254.11 | $234.17 | $0.00 | $0.00 | $0.00 | $488.28 | $54,843.92 |
233 | 2033/10 | $255.19 | $233.09 | $0.00 | $0.00 | $0.00 | $488.28 | $54,588.73 |
234 | 2033/11 | $256.28 | $232.00 | $0.00 | $0.00 | $0.00 | $488.28 | $54,332.45 |
235 | 2033/12 | $257.36 | $230.91 | $0.00 | $0.00 | $0.00 | $488.28 | $54,075.09 |
236 | 2034/01 | $258.46 | $229.82 | $0.00 | $0.00 | $0.00 | $488.28 | $53,816.63 |
237 | 2034/03 | $259.56 | $228.72 | $0.00 | $0.00 | $0.00 | $488.28 | $53,557.07 |
238 | 2034/03 | $260.66 | $227.62 | $0.00 | $0.00 | $0.00 | $488.28 | $53,296.41 |
239 | 2034/04 | $261.77 | $226.51 | $0.00 | $0.00 | $0.00 | $488.28 | $53,034.64 |
240 | 2034/05 | $262.88 | $225.40 | $0.00 | $0.00 | $0.00 | $488.28 | $52,771.76 |
241 | 2034/06 | $255.74 | $233.08 | $0.00 | $0.00 | $0.00 | $488.82 | $52,516.02 |
242 | 2034/07 | $256.87 | $231.95 | $0.00 | $0.00 | $0.00 | $488.82 | $52,259.15 |
243 | 2034/08 | $258.01 | $230.81 | $0.00 | $0.00 | $0.00 | $488.82 | $52,001.14 |
244 | 2034/09 | $259.15 | $229.67 | $0.00 | $0.00 | $0.00 | $488.82 | $51,742.00 |
245 | 2034/10 | $260.29 | $228.53 | $0.00 | $0.00 | $0.00 | $488.82 | $51,481.71 |
246 | 2034/11 | $261.44 | $227.38 | $0.00 | $0.00 | $0.00 | $488.82 | $51,220.27 |
247 | 2034/12 | $262.59 | $226.22 | $0.00 | $0.00 | $0.00 | $488.82 | $50,957.68 |
248 | 2035/01 | $263.75 | $225.06 | $0.00 | $0.00 | $0.00 | $488.82 | $50,693.92 |
249 | 2035/03 | $264.92 | $223.90 | $0.00 | $0.00 | $0.00 | $488.82 | $50,429.00 |
250 | 2035/03 | $266.09 | $222.73 | $0.00 | $0.00 | $0.00 | $488.82 | $50,162.91 |
251 | 2035/04 | $267.26 | $221.55 | $0.00 | $0.00 | $0.00 | $488.82 | $49,895.65 |
252 | 2035/05 | $268.44 | $220.37 | $0.00 | $0.00 | $0.00 | $488.82 | $49,627.21 |
253 | 2035/06 | $269.63 | $219.19 | $0.00 | $0.00 | $0.00 | $488.82 | $49,357.58 |
254 | 2035/07 | $270.82 | $218.00 | $0.00 | $0.00 | $0.00 | $488.82 | $49,086.76 |
255 | 2035/08 | $272.02 | $216.80 | $0.00 | $0.00 | $0.00 | $488.82 | $48,814.74 |
256 | 2035/09 | $273.22 | $215.60 | $0.00 | $0.00 | $0.00 | $488.82 | $48,541.52 |
257 | 2035/10 | $274.43 | $214.39 | $0.00 | $0.00 | $0.00 | $488.82 | $48,267.09 |
258 | 2035/11 | $275.64 | $213.18 | $0.00 | $0.00 | $0.00 | $488.82 | $47,991.46 |
259 | 2035/12 | $276.85 | $211.96 | $0.00 | $0.00 | $0.00 | $488.82 | $47,714.60 |
260 | 2036/01 | $278.08 | $210.74 | $0.00 | $0.00 | $0.00 | $488.82 | $47,436.53 |
261 | 2036/02 | $279.31 | $209.51 | $0.00 | $0.00 | $0.00 | $488.82 | $47,157.22 |
262 | 2036/03 | $280.54 | $208.28 | $0.00 | $0.00 | $0.00 | $488.82 | $46,876.68 |
263 | 2036/04 | $281.78 | $207.04 | $0.00 | $0.00 | $0.00 | $488.82 | $46,594.90 |
264 | 2036/05 | $283.02 | $205.79 | $0.00 | $0.00 | $0.00 | $488.82 | $46,311.88 |
265 | 2036/06 | $284.27 | $204.54 | $0.00 | $0.00 | $0.00 | $488.82 | $46,027.61 |
266 | 2036/07 | $285.53 | $203.29 | $0.00 | $0.00 | $0.00 | $488.82 | $45,742.08 |
267 | 2036/08 | $286.79 | $202.03 | $0.00 | $0.00 | $0.00 | $488.82 | $45,455.29 |
268 | 2036/09 | $288.06 | $200.76 | $0.00 | $0.00 | $0.00 | $488.82 | $45,167.23 |
269 | 2036/10 | $289.33 | $199.49 | $0.00 | $0.00 | $0.00 | $488.82 | $44,877.91 |
270 | 2036/11 | $290.61 | $198.21 | $0.00 | $0.00 | $0.00 | $488.82 | $44,587.30 |
271 | 2036/12 | $291.89 | $196.93 | $0.00 | $0.00 | $0.00 | $488.82 | $44,295.41 |
272 | 2037/01 | $293.18 | $195.64 | $0.00 | $0.00 | $0.00 | $488.82 | $44,002.23 |
273 | 2037/03 | $294.47 | $194.34 | $0.00 | $0.00 | $0.00 | $488.82 | $43,707.76 |
274 | 2037/03 | $295.77 | $193.04 | $0.00 | $0.00 | $0.00 | $488.82 | $43,411.98 |
275 | 2037/04 | $297.08 | $191.74 | $0.00 | $0.00 | $0.00 | $488.82 | $43,114.90 |
276 | 2037/05 | $298.39 | $190.42 | $0.00 | $0.00 | $0.00 | $488.82 | $42,816.51 |
277 | 2037/06 | $299.71 | $189.11 | $0.00 | $0.00 | $0.00 | $488.82 | $42,516.80 |
278 | 2037/07 | $301.03 | $187.78 | $0.00 | $0.00 | $0.00 | $488.82 | $42,215.76 |
279 | 2037/08 | $302.36 | $186.45 | $0.00 | $0.00 | $0.00 | $488.82 | $41,913.40 |
280 | 2037/09 | $303.70 | $185.12 | $0.00 | $0.00 | $0.00 | $488.82 | $41,609.70 |
281 | 2037/10 | $305.04 | $183.78 | $0.00 | $0.00 | $0.00 | $488.82 | $41,304.66 |
282 | 2037/11 | $306.39 | $182.43 | $0.00 | $0.00 | $0.00 | $488.82 | $40,998.27 |
283 | 2037/12 | $307.74 | $181.08 | $0.00 | $0.00 | $0.00 | $488.82 | $40,690.53 |
284 | 2038/01 | $309.10 | $179.72 | $0.00 | $0.00 | $0.00 | $488.82 | $40,381.43 |
285 | 2038/03 | $310.47 | $178.35 | $0.00 | $0.00 | $0.00 | $488.82 | $40,070.97 |
286 | 2038/03 | $311.84 | $176.98 | $0.00 | $0.00 | $0.00 | $488.82 | $39,759.13 |
287 | 2038/04 | $313.21 | $175.60 | $0.00 | $0.00 | $0.00 | $488.82 | $39,445.92 |
288 | 2038/05 | $314.60 | $174.22 | $0.00 | $0.00 | $0.00 | $488.82 | $39,131.32 |
289 | 2038/06 | $315.99 | $172.83 | $0.00 | $0.00 | $0.00 | $488.82 | $38,815.33 |
290 | 2038/07 | $317.38 | $171.43 | $0.00 | $0.00 | $0.00 | $488.82 | $38,497.95 |
291 | 2038/08 | $318.78 | $170.03 | $0.00 | $0.00 | $0.00 | $488.82 | $38,179.16 |
292 | 2038/09 | $320.19 | $168.62 | $0.00 | $0.00 | $0.00 | $488.82 | $37,858.97 |
293 | 2038/10 | $321.61 | $167.21 | $0.00 | $0.00 | $0.00 | $488.82 | $37,537.37 |
294 | 2038/11 | $323.03 | $165.79 | $0.00 | $0.00 | $0.00 | $488.82 | $37,214.34 |
295 | 2038/12 | $324.45 | $164.36 | $0.00 | $0.00 | $0.00 | $488.82 | $36,889.89 |
296 | 2039/01 | $325.89 | $162.93 | $0.00 | $0.00 | $0.00 | $488.82 | $36,564.00 |
297 | 2039/03 | $327.33 | $161.49 | $0.00 | $0.00 | $0.00 | $488.82 | $36,236.67 |
298 | 2039/03 | $328.77 | $160.05 | $0.00 | $0.00 | $0.00 | $488.82 | $35,907.90 |
299 | 2039/04 | $330.22 | $158.59 | $0.00 | $0.00 | $0.00 | $488.82 | $35,577.68 |
300 | 2039/05 | $331.68 | $157.13 | $0.00 | $0.00 | $0.00 | $488.82 | $35,246.00 |
301 | 2039/06 | $326.07 | $161.54 | $0.00 | $0.00 | $0.00 | $487.61 | $34,919.93 |
302 | 2039/07 | $327.56 | $160.05 | $0.00 | $0.00 | $0.00 | $487.61 | $34,592.36 |
303 | 2039/08 | $329.07 | $158.55 | $0.00 | $0.00 | $0.00 | $487.61 | $34,263.29 |
304 | 2039/09 | $330.57 | $157.04 | $0.00 | $0.00 | $0.00 | $487.61 | $33,932.72 |
305 | 2039/10 | $332.09 | $155.52 | $0.00 | $0.00 | $0.00 | $487.61 | $33,600.63 |
306 | 2039/11 | $333.61 | $154.00 | $0.00 | $0.00 | $0.00 | $487.61 | $33,267.02 |
307 | 2039/12 | $335.14 | $152.47 | $0.00 | $0.00 | $0.00 | $487.61 | $32,931.88 |
308 | 2040/01 | $336.68 | $150.94 | $0.00 | $0.00 | $0.00 | $487.61 | $32,595.20 |
309 | 2040/02 | $338.22 | $149.39 | $0.00 | $0.00 | $0.00 | $487.61 | $32,256.98 |
310 | 2040/03 | $339.77 | $147.84 | $0.00 | $0.00 | $0.00 | $487.61 | $31,917.21 |
311 | 2040/04 | $341.33 | $146.29 | $0.00 | $0.00 | $0.00 | $487.61 | $31,575.88 |
312 | 2040/05 | $342.89 | $144.72 | $0.00 | $0.00 | $0.00 | $487.61 | $31,232.99 |
313 | 2040/06 | $344.46 | $143.15 | $0.00 | $0.00 | $0.00 | $487.61 | $30,888.53 |
314 | 2040/07 | $346.04 | $141.57 | $0.00 | $0.00 | $0.00 | $487.61 | $30,542.49 |
315 | 2040/08 | $347.63 | $139.99 | $0.00 | $0.00 | $0.00 | $487.61 | $30,194.86 |
316 | 2040/09 | $349.22 | $138.39 | $0.00 | $0.00 | $0.00 | $487.61 | $29,845.64 |
317 | 2040/10 | $350.82 | $136.79 | $0.00 | $0.00 | $0.00 | $487.61 | $29,494.81 |
318 | 2040/11 | $352.43 | $135.18 | $0.00 | $0.00 | $0.00 | $487.61 | $29,142.38 |
319 | 2040/12 | $354.05 | $133.57 | $0.00 | $0.00 | $0.00 | $487.61 | $28,788.34 |
320 | 2041/01 | $355.67 | $131.95 | $0.00 | $0.00 | $0.00 | $487.61 | $28,432.67 |
321 | 2041/03 | $357.30 | $130.32 | $0.00 | $0.00 | $0.00 | $487.61 | $28,075.37 |
322 | 2041/03 | $358.94 | $128.68 | $0.00 | $0.00 | $0.00 | $487.61 | $27,716.44 |
323 | 2041/04 | $360.58 | $127.03 | $0.00 | $0.00 | $0.00 | $487.61 | $27,355.85 |
324 | 2041/05 | $362.23 | $125.38 | $0.00 | $0.00 | $0.00 | $487.61 | $26,993.62 |
325 | 2041/06 | $363.89 | $123.72 | $0.00 | $0.00 | $0.00 | $487.61 | $26,629.73 |
326 | 2041/07 | $365.56 | $122.05 | $0.00 | $0.00 | $0.00 | $487.61 | $26,264.17 |
327 | 2041/08 | $367.24 | $120.38 | $0.00 | $0.00 | $0.00 | $487.61 | $25,896.93 |
328 | 2041/09 | $368.92 | $118.69 | $0.00 | $0.00 | $0.00 | $487.61 | $25,528.01 |
329 | 2041/10 | $370.61 | $117.00 | $0.00 | $0.00 | $0.00 | $487.61 | $25,157.40 |
330 | 2041/11 | $372.31 | $115.30 | $0.00 | $0.00 | $0.00 | $487.61 | $24,785.09 |
331 | 2041/12 | $374.02 | $113.60 | $0.00 | $0.00 | $0.00 | $487.61 | $24,411.07 |
332 | 2042/01 | $375.73 | $111.88 | $0.00 | $0.00 | $0.00 | $487.61 | $24,035.34 |
333 | 2042/03 | $377.45 | $110.16 | $0.00 | $0.00 | $0.00 | $487.61 | $23,657.89 |
334 | 2042/03 | $379.18 | $108.43 | $0.00 | $0.00 | $0.00 | $487.61 | $23,278.70 |
335 | 2042/04 | $380.92 | $106.69 | $0.00 | $0.00 | $0.00 | $487.61 | $22,897.78 |
336 | 2042/05 | $382.67 | $104.95 | $0.00 | $0.00 | $0.00 | $487.61 | $22,515.12 |
337 | 2042/06 | $384.42 | $103.19 | $0.00 | $0.00 | $0.00 | $487.61 | $22,130.70 |
338 | 2042/07 | $386.18 | $101.43 | $0.00 | $0.00 | $0.00 | $487.61 | $21,744.52 |
339 | 2042/08 | $387.95 | $99.66 | $0.00 | $0.00 | $0.00 | $487.61 | $21,356.56 |
340 | 2042/09 | $389.73 | $97.88 | $0.00 | $0.00 | $0.00 | $487.61 | $20,966.83 |
341 | 2042/10 | $391.52 | $96.10 | $0.00 | $0.00 | $0.00 | $487.61 | $20,575.32 |
342 | 2042/11 | $393.31 | $94.30 | $0.00 | $0.00 | $0.00 | $487.61 | $20,182.00 |
343 | 2042/12 | $395.11 | $92.50 | $0.00 | $0.00 | $0.00 | $487.61 | $19,786.89 |
344 | 2043/01 | $396.92 | $90.69 | $0.00 | $0.00 | $0.00 | $487.61 | $19,389.97 |
345 | 2043/03 | $398.74 | $88.87 | $0.00 | $0.00 | $0.00 | $487.61 | $18,991.22 |
346 | 2043/03 | $400.57 | $87.04 | $0.00 | $0.00 | $0.00 | $487.61 | $18,590.65 |
347 | 2043/04 | $402.41 | $85.21 | $0.00 | $0.00 | $0.00 | $487.61 | $18,188.24 |
348 | 2043/05 | $404.25 | $83.36 | $0.00 | $0.00 | $0.00 | $487.61 | $17,783.99 |
349 | 2043/06 | $406.10 | $81.51 | $0.00 | $0.00 | $0.00 | $487.61 | $17,377.89 |
350 | 2043/07 | $407.97 | $79.65 | $0.00 | $0.00 | $0.00 | $487.61 | $16,969.92 |
351 | 2043/08 | $409.84 | $77.78 | $0.00 | $0.00 | $0.00 | $487.61 | $16,560.09 |
352 | 2043/09 | $411.71 | $75.90 | $0.00 | $0.00 | $0.00 | $487.61 | $16,148.37 |
353 | 2043/10 | $413.60 | $74.01 | $0.00 | $0.00 | $0.00 | $487.61 | $15,734.77 |
354 | 2043/11 | $415.50 | $72.12 | $0.00 | $0.00 | $0.00 | $487.61 | $15,319.27 |
355 | 2043/12 | $417.40 | $70.21 | $0.00 | $0.00 | $0.00 | $487.61 | $14,901.87 |
356 | 2044/01 | $419.31 | $68.30 | $0.00 | $0.00 | $0.00 | $487.61 | $14,482.56 |
357 | 2044/02 | $421.24 | $66.38 | $0.00 | $0.00 | $0.00 | $487.61 | $14,061.32 |
358 | 2044/03 | $423.17 | $64.45 | $0.00 | $0.00 | $0.00 | $487.61 | $13,638.15 |
359 | 2044/04 | $425.11 | $62.51 | $0.00 | $0.00 | $0.00 | $487.61 | $13,213.05 |
360 | 2044/05 | $427.05 | $60.56 | $0.00 | $0.00 | $0.00 | $487.61 | $12,785.99 |
361 | 2044/06 | $428.03 | $60.73 | $0.00 | $0.00 | $0.00 | $488.76 | $12,357.96 |
362 | 2044/07 | $430.06 | $58.70 | $0.00 | $0.00 | $0.00 | $488.76 | $11,927.90 |
363 | 2044/08 | $432.11 | $56.66 | $0.00 | $0.00 | $0.00 | $488.76 | $11,495.79 |
364 | 2044/09 | $434.16 | $54.61 | $0.00 | $0.00 | $0.00 | $488.76 | $11,061.63 |
365 | 2044/10 | $436.22 | $52.54 | $0.00 | $0.00 | $0.00 | $488.76 | $10,625.41 |
366 | 2044/11 | $438.29 | $50.47 | $0.00 | $0.00 | $0.00 | $488.76 | $10,187.12 |
367 | 2044/12 | $440.38 | $48.39 | $0.00 | $0.00 | $0.00 | $488.76 | $9,746.74 |
368 | 2045/01 | $442.47 | $46.30 | $0.00 | $0.00 | $0.00 | $488.76 | $9,304.27 |
369 | 2045/03 | $444.57 | $44.20 | $0.00 | $0.00 | $0.00 | $488.76 | $8,859.70 |
370 | 2045/03 | $446.68 | $42.08 | $0.00 | $0.00 | $0.00 | $488.76 | $8,413.02 |
371 | 2045/04 | $448.80 | $39.96 | $0.00 | $0.00 | $0.00 | $488.76 | $7,964.22 |
372 | 2045/05 | $450.93 | $37.83 | $0.00 | $0.00 | $0.00 | $488.76 | $7,513.29 |
373 | 2045/06 | $453.08 | $35.69 | $0.00 | $0.00 | $0.00 | $488.76 | $7,060.21 |
374 | 2045/07 | $455.23 | $33.54 | $0.00 | $0.00 | $0.00 | $488.76 | $6,604.98 |
375 | 2045/08 | $457.39 | $31.37 | $0.00 | $0.00 | $0.00 | $488.76 | $6,147.59 |
376 | 2045/09 | $459.56 | $29.20 | $0.00 | $0.00 | $0.00 | $488.76 | $5,688.03 |
377 | 2045/10 | $461.75 | $27.02 | $0.00 | $0.00 | $0.00 | $488.76 | $5,226.28 |
378 | 2045/11 | $463.94 | $24.82 | $0.00 | $0.00 | $0.00 | $488.76 | $4,762.34 |
379 | 2045/12 | $466.14 | $22.62 | $0.00 | $0.00 | $0.00 | $488.76 | $4,296.20 |
380 | 2046/01 | $468.36 | $20.41 | $0.00 | $0.00 | $0.00 | $488.76 | $3,827.84 |
381 | 2046/03 | $470.58 | $18.18 | $0.00 | $0.00 | $0.00 | $488.76 | $3,357.26 |
382 | 2046/03 | $472.82 | $15.95 | $0.00 | $0.00 | $0.00 | $488.76 | $2,884.44 |
383 | 2046/04 | $475.06 | $13.70 | $0.00 | $0.00 | $0.00 | $488.76 | $2,409.38 |
384 | 2046/05 | $477.32 | $11.44 | $0.00 | $0.00 | $0.00 | $488.76 | $1,932.06 |
385 | 2046/06 | $479.59 | $9.18 | $0.00 | $0.00 | $0.00 | $488.76 | $1,452.47 |
386 | 2046/07 | $481.87 | $6.90 | $0.00 | $0.00 | $0.00 | $488.76 | $970.61 |
387 | 2046/08 | $484.15 | $4.61 | $0.00 | $0.00 | $0.00 | $488.76 | $486.45 |
388 | 2046/09 | $486.45 | $2.31 | $0.00 | $0.00 | $0.00 | $488.76 | $0.00 |
Totals | $96,500.00 | $93,073.15 | $0.00 | $0.00 | $0.00 | $189,573.15 |
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.