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 $290,000.00 at 6.75% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$2,153.92.
Instead of closing on 2054/05, as a result of the changes in interest rate, your mortgage will close on 2057/05 where you will make a total of 397 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 | $249.68 | $1,631.25 | $120.83 | $266.67 | $50.00 | $2,318.43 | $289,750.32 |
2 | 2024/06 | $251.09 | $1,629.85 | $120.83 | $266.67 | $50.00 | $2,318.43 | $289,499.23 |
3 | 2024/07 | $252.50 | $1,628.43 | $120.83 | $266.67 | $50.00 | $2,318.43 | $289,246.73 |
4 | 2024/08 | $253.92 | $1,627.01 | $120.83 | $266.67 | $50.00 | $2,318.43 | $288,992.80 |
5 | 2024/09 | $255.35 | $1,625.58 | $120.83 | $266.67 | $50.00 | $2,318.43 | $288,737.45 |
6 | 2024/10 | $256.79 | $1,624.15 | $120.83 | $266.67 | $50.00 | $2,318.43 | $288,480.67 |
7 | 2024/11 | $258.23 | $1,622.70 | $120.83 | $266.67 | $50.00 | $2,318.43 | $288,222.44 |
8 | 2024/12 | $259.68 | $1,621.25 | $120.83 | $266.67 | $50.00 | $2,318.43 | $287,962.75 |
9 | 2025/01 | $261.14 | $1,619.79 | $120.83 | $266.67 | $50.00 | $2,318.43 | $287,701.61 |
10 | 2025/02 | $262.61 | $1,618.32 | $120.83 | $266.67 | $50.00 | $2,318.43 | $287,439.00 |
11 | 2025/03 | $264.09 | $1,616.84 | $120.83 | $266.67 | $50.00 | $2,318.43 | $287,174.91 |
12 | 2025/04 | $265.58 | $1,615.36 | $120.83 | $266.67 | $50.00 | $2,318.43 | $286,909.33 |
13 | 2025/05 | $267.07 | $1,613.86 | $120.83 | $266.67 | $50.00 | $2,318.43 | $286,642.26 |
14 | 2025/06 | $268.57 | $1,612.36 | $120.83 | $266.67 | $50.00 | $2,318.43 | $286,373.69 |
15 | 2025/07 | $270.08 | $1,610.85 | $120.83 | $266.67 | $50.00 | $2,318.43 | $286,103.61 |
16 | 2025/08 | $271.60 | $1,609.33 | $120.83 | $266.67 | $50.00 | $2,318.43 | $285,832.01 |
17 | 2025/09 | $273.13 | $1,607.81 | $120.83 | $266.67 | $50.00 | $2,318.43 | $285,558.88 |
18 | 2025/10 | $274.67 | $1,606.27 | $120.83 | $266.67 | $50.00 | $2,318.43 | $285,284.21 |
19 | 2025/11 | $276.21 | $1,604.72 | $120.83 | $266.67 | $50.00 | $2,318.43 | $285,008.00 |
20 | 2025/12 | $277.76 | $1,603.17 | $120.83 | $266.67 | $50.00 | $2,318.43 | $284,730.23 |
21 | 2026/01 | $279.33 | $1,601.61 | $120.83 | $266.67 | $50.00 | $2,318.43 | $284,450.91 |
22 | 2026/02 | $280.90 | $1,600.04 | $120.83 | $266.67 | $50.00 | $2,318.43 | $284,170.01 |
23 | 2026/03 | $282.48 | $1,598.46 | $120.83 | $266.67 | $50.00 | $2,318.43 | $283,887.53 |
24 | 2026/04 | $284.07 | $1,596.87 | $120.83 | $266.67 | $50.00 | $2,318.43 | $283,603.46 |
25 | 2026/05 | $285.66 | $1,595.27 | $120.83 | $266.67 | $50.00 | $2,318.43 | $283,317.80 |
26 | 2026/06 | $287.27 | $1,593.66 | $120.83 | $266.67 | $50.00 | $2,318.43 | $283,030.53 |
27 | 2026/07 | $288.89 | $1,592.05 | $120.83 | $266.67 | $50.00 | $2,318.43 | $282,741.64 |
28 | 2026/08 | $290.51 | $1,590.42 | $120.83 | $266.67 | $50.00 | $2,318.43 | $282,451.13 |
29 | 2026/09 | $292.15 | $1,588.79 | $120.83 | $266.67 | $50.00 | $2,318.43 | $282,158.98 |
30 | 2026/10 | $293.79 | $1,587.14 | $120.83 | $266.67 | $50.00 | $2,318.43 | $281,865.19 |
31 | 2026/11 | $295.44 | $1,585.49 | $120.83 | $266.67 | $50.00 | $2,318.43 | $281,569.75 |
32 | 2026/12 | $297.10 | $1,583.83 | $120.83 | $266.67 | $50.00 | $2,318.43 | $281,272.64 |
33 | 2027/01 | $298.78 | $1,582.16 | $120.83 | $266.67 | $50.00 | $2,318.43 | $280,973.87 |
34 | 2027/02 | $300.46 | $1,580.48 | $120.83 | $266.67 | $50.00 | $2,318.43 | $280,673.41 |
35 | 2027/03 | $302.15 | $1,578.79 | $120.83 | $266.67 | $50.00 | $2,318.43 | $280,371.26 |
36 | 2027/04 | $303.85 | $1,577.09 | $120.83 | $266.67 | $50.00 | $2,318.43 | $280,067.42 |
37 | 2027/05 | $305.56 | $1,575.38 | $120.83 | $266.67 | $50.00 | $2,318.43 | $279,761.86 |
38 | 2027/06 | $307.27 | $1,573.66 | $120.83 | $266.67 | $50.00 | $2,318.43 | $279,454.59 |
39 | 2027/07 | $309.00 | $1,571.93 | $120.83 | $266.67 | $50.00 | $2,318.43 | $279,145.59 |
40 | 2027/08 | $310.74 | $1,570.19 | $120.83 | $266.67 | $50.00 | $2,318.43 | $278,834.85 |
41 | 2027/09 | $312.49 | $1,568.45 | $120.83 | $266.67 | $50.00 | $2,318.43 | $278,522.36 |
42 | 2027/10 | $314.25 | $1,566.69 | $120.83 | $266.67 | $50.00 | $2,318.43 | $278,208.11 |
43 | 2027/11 | $316.01 | $1,564.92 | $120.83 | $266.67 | $50.00 | $2,318.43 | $277,892.10 |
44 | 2027/12 | $317.79 | $1,563.14 | $120.83 | $266.67 | $50.00 | $2,318.43 | $277,574.31 |
45 | 2028/01 | $319.58 | $1,561.36 | $120.83 | $266.67 | $50.00 | $2,318.43 | $277,254.73 |
46 | 2028/02 | $321.38 | $1,559.56 | $120.83 | $266.67 | $50.00 | $2,318.43 | $276,933.35 |
47 | 2028/03 | $323.18 | $1,557.75 | $120.83 | $266.67 | $50.00 | $2,318.43 | $276,610.17 |
48 | 2028/04 | $325.00 | $1,555.93 | $120.83 | $266.67 | $50.00 | $2,318.43 | $276,285.16 |
49 | 2028/05 | $326.83 | $1,554.10 | $120.83 | $266.67 | $50.00 | $2,318.43 | $275,958.33 |
50 | 2028/06 | $328.67 | $1,552.27 | $120.83 | $266.67 | $50.00 | $2,318.43 | $275,629.66 |
51 | 2028/07 | $330.52 | $1,550.42 | $120.83 | $266.67 | $50.00 | $2,318.43 | $275,299.15 |
52 | 2028/08 | $332.38 | $1,548.56 | $120.83 | $266.67 | $50.00 | $2,318.43 | $274,966.77 |
53 | 2028/09 | $334.25 | $1,546.69 | $120.83 | $266.67 | $50.00 | $2,318.43 | $274,632.52 |
54 | 2028/10 | $336.13 | $1,544.81 | $120.83 | $266.67 | $50.00 | $2,318.43 | $274,296.40 |
55 | 2028/11 | $338.02 | $1,542.92 | $120.83 | $266.67 | $50.00 | $2,318.43 | $273,958.38 |
56 | 2028/12 | $339.92 | $1,541.02 | $120.83 | $266.67 | $50.00 | $2,318.43 | $273,618.46 |
57 | 2029/01 | $341.83 | $1,539.10 | $120.83 | $266.67 | $50.00 | $2,318.43 | $273,276.63 |
58 | 2029/02 | $343.75 | $1,537.18 | $120.83 | $266.67 | $50.00 | $2,318.43 | $272,932.88 |
59 | 2029/03 | $345.69 | $1,535.25 | $120.83 | $266.67 | $50.00 | $2,318.43 | $272,587.19 |
60 | 2029/04 | $347.63 | $1,533.30 | $120.83 | $266.67 | $50.00 | $2,318.43 | $272,239.56 |
61 | 2029/05 | $303.09 | $1,576.72 | $120.83 | $266.67 | $50.00 | $2,317.31 | $271,936.46 |
62 | 2029/06 | $304.85 | $1,574.97 | $120.83 | $266.67 | $50.00 | $2,317.31 | $271,631.62 |
63 | 2029/07 | $306.61 | $1,573.20 | $120.83 | $266.67 | $50.00 | $2,317.31 | $271,325.00 |
64 | 2029/08 | $308.39 | $1,571.42 | $120.83 | $266.67 | $50.00 | $2,317.31 | $271,016.61 |
65 | 2029/09 | $310.18 | $1,569.64 | $120.83 | $266.67 | $50.00 | $2,317.31 | $270,706.43 |
66 | 2029/10 | $311.97 | $1,567.84 | $120.83 | $266.67 | $50.00 | $2,317.31 | $270,394.46 |
67 | 2029/11 | $313.78 | $1,566.03 | $120.83 | $266.67 | $50.00 | $2,317.31 | $270,080.68 |
68 | 2029/12 | $315.60 | $1,564.22 | $120.83 | $266.67 | $50.00 | $2,317.31 | $269,765.09 |
69 | 2030/01 | $317.42 | $1,562.39 | $120.83 | $266.67 | $50.00 | $2,317.31 | $269,447.66 |
70 | 2030/02 | $319.26 | $1,560.55 | $120.83 | $266.67 | $50.00 | $2,317.31 | $269,128.40 |
71 | 2030/03 | $321.11 | $1,558.70 | $120.83 | $266.67 | $50.00 | $2,317.31 | $268,807.29 |
72 | 2030/04 | $322.97 | $1,556.84 | $120.83 | $266.67 | $50.00 | $2,317.31 | $268,484.31 |
73 | 2030/05 | $324.84 | $1,554.97 | $120.83 | $266.67 | $50.00 | $2,317.31 | $268,159.47 |
74 | 2030/06 | $326.72 | $1,553.09 | $120.83 | $266.67 | $50.00 | $2,317.31 | $267,832.75 |
75 | 2030/07 | $328.62 | $1,551.20 | $120.83 | $266.67 | $50.00 | $2,317.31 | $267,504.13 |
76 | 2030/08 | $330.52 | $1,549.29 | $120.83 | $266.67 | $50.00 | $2,317.31 | $267,173.61 |
77 | 2030/09 | $332.43 | $1,547.38 | $120.83 | $266.67 | $50.00 | $2,317.31 | $266,841.18 |
78 | 2030/10 | $334.36 | $1,545.46 | $120.83 | $266.67 | $50.00 | $2,317.31 | $266,506.82 |
79 | 2030/11 | $336.30 | $1,543.52 | $120.83 | $266.67 | $50.00 | $2,317.31 | $266,170.52 |
80 | 2030/12 | $338.24 | $1,541.57 | $120.83 | $266.67 | $50.00 | $2,317.31 | $265,832.28 |
81 | 2031/01 | $340.20 | $1,539.61 | $120.83 | $266.67 | $50.00 | $2,317.31 | $265,492.08 |
82 | 2031/02 | $342.17 | $1,537.64 | $120.83 | $266.67 | $50.00 | $2,317.31 | $265,149.90 |
83 | 2031/03 | $344.15 | $1,535.66 | $120.83 | $266.67 | $50.00 | $2,317.31 | $264,805.75 |
84 | 2031/04 | $346.15 | $1,533.67 | $120.83 | $266.67 | $50.00 | $2,317.31 | $264,459.60 |
85 | 2031/05 | $348.15 | $1,531.66 | $120.83 | $266.67 | $50.00 | $2,317.31 | $264,111.45 |
86 | 2031/06 | $350.17 | $1,529.65 | $120.83 | $266.67 | $50.00 | $2,317.31 | $263,761.28 |
87 | 2031/07 | $352.20 | $1,527.62 | $120.83 | $266.67 | $50.00 | $2,317.31 | $263,409.09 |
88 | 2031/08 | $354.24 | $1,525.58 | $120.83 | $266.67 | $50.00 | $2,317.31 | $263,054.85 |
89 | 2031/09 | $356.29 | $1,523.53 | $120.83 | $266.67 | $50.00 | $2,317.31 | $262,698.56 |
90 | 2031/10 | $358.35 | $1,521.46 | $120.83 | $266.67 | $50.00 | $2,317.31 | $262,340.21 |
91 | 2031/11 | $360.43 | $1,519.39 | $120.83 | $266.67 | $50.00 | $2,317.31 | $261,979.78 |
92 | 2031/12 | $362.51 | $1,517.30 | $120.83 | $266.67 | $50.00 | $2,317.31 | $261,617.27 |
93 | 2032/01 | $364.61 | $1,515.20 | $120.83 | $266.67 | $50.00 | $2,317.31 | $261,252.65 |
94 | 2032/02 | $366.73 | $1,513.09 | $120.83 | $266.67 | $50.00 | $2,317.31 | $260,885.93 |
95 | 2032/03 | $368.85 | $1,510.96 | $120.83 | $266.67 | $50.00 | $2,317.31 | $260,517.08 |
96 | 2032/04 | $370.99 | $1,508.83 | $120.83 | $266.67 | $50.00 | $2,317.31 | $260,146.09 |
97 | 2032/05 | $373.13 | $1,506.68 | $120.83 | $266.67 | $50.00 | $2,317.31 | $259,772.96 |
98 | 2032/06 | $375.30 | $1,504.52 | $120.83 | $266.67 | $50.00 | $2,317.31 | $259,397.66 |
99 | 2032/07 | $377.47 | $1,502.34 | $120.83 | $266.67 | $50.00 | $2,317.31 | $259,020.19 |
100 | 2032/08 | $379.66 | $1,500.16 | $120.83 | $266.67 | $50.00 | $2,317.31 | $258,640.54 |
101 | 2032/09 | $381.85 | $1,497.96 | $120.83 | $266.67 | $50.00 | $2,317.31 | $258,258.68 |
102 | 2032/10 | $384.07 | $1,495.75 | $120.83 | $266.67 | $50.00 | $2,317.31 | $257,874.62 |
103 | 2032/11 | $386.29 | $1,493.52 | $120.83 | $266.67 | $50.00 | $2,317.31 | $257,488.32 |
104 | 2032/12 | $388.53 | $1,491.29 | $120.83 | $266.67 | $50.00 | $2,317.31 | $257,099.80 |
105 | 2033/01 | $390.78 | $1,489.04 | $120.83 | $266.67 | $50.00 | $2,317.31 | $256,709.02 |
106 | 2033/02 | $393.04 | $1,486.77 | $120.83 | $266.67 | $50.00 | $2,317.31 | $256,315.98 |
107 | 2033/03 | $395.32 | $1,484.50 | $0.00 | $266.67 | $50.00 | $2,196.48 | $255,920.66 |
108 | 2033/04 | $397.61 | $1,482.21 | $0.00 | $266.67 | $50.00 | $2,196.48 | $255,523.05 |
109 | 2033/05 | $399.91 | $1,479.90 | $0.00 | $266.67 | $50.00 | $2,196.48 | $255,123.14 |
110 | 2033/06 | $402.23 | $1,477.59 | $0.00 | $266.67 | $50.00 | $2,196.48 | $254,720.92 |
111 | 2033/07 | $404.56 | $1,475.26 | $0.00 | $266.67 | $50.00 | $2,196.48 | $254,316.36 |
112 | 2033/08 | $406.90 | $1,472.92 | $0.00 | $266.67 | $50.00 | $2,196.48 | $253,909.46 |
113 | 2033/09 | $409.26 | $1,470.56 | $0.00 | $266.67 | $50.00 | $2,196.48 | $253,500.21 |
114 | 2033/10 | $411.63 | $1,468.19 | $0.00 | $266.67 | $50.00 | $2,196.48 | $253,088.58 |
115 | 2033/11 | $414.01 | $1,465.80 | $0.00 | $266.67 | $50.00 | $2,196.48 | $252,674.57 |
116 | 2033/12 | $416.41 | $1,463.41 | $0.00 | $266.67 | $50.00 | $2,196.48 | $252,258.17 |
117 | 2034/01 | $418.82 | $1,461.00 | $0.00 | $266.67 | $50.00 | $2,196.48 | $251,839.35 |
118 | 2034/02 | $421.24 | $1,458.57 | $0.00 | $266.67 | $50.00 | $2,196.48 | $251,418.10 |
119 | 2034/03 | $423.68 | $1,456.13 | $0.00 | $266.67 | $50.00 | $2,196.48 | $250,994.42 |
120 | 2034/04 | $426.14 | $1,453.68 | $0.00 | $266.67 | $50.00 | $2,196.48 | $250,568.28 |
121 | 2034/05 | $387.18 | $1,492.97 | $0.00 | $266.67 | $50.00 | $2,196.82 | $250,181.10 |
122 | 2034/06 | $389.49 | $1,490.66 | $0.00 | $266.67 | $50.00 | $2,196.82 | $249,791.61 |
123 | 2034/07 | $391.81 | $1,488.34 | $0.00 | $266.67 | $50.00 | $2,196.82 | $249,399.80 |
124 | 2034/08 | $394.14 | $1,486.01 | $0.00 | $266.67 | $50.00 | $2,196.82 | $249,005.66 |
125 | 2034/09 | $396.49 | $1,483.66 | $0.00 | $266.67 | $50.00 | $2,196.82 | $248,609.17 |
126 | 2034/10 | $398.85 | $1,481.30 | $0.00 | $266.67 | $50.00 | $2,196.82 | $248,210.31 |
127 | 2034/11 | $401.23 | $1,478.92 | $0.00 | $266.67 | $50.00 | $2,196.82 | $247,809.08 |
128 | 2034/12 | $403.62 | $1,476.53 | $0.00 | $266.67 | $50.00 | $2,196.82 | $247,405.46 |
129 | 2035/01 | $406.03 | $1,474.12 | $0.00 | $266.67 | $50.00 | $2,196.82 | $246,999.43 |
130 | 2035/02 | $408.45 | $1,471.70 | $0.00 | $266.67 | $50.00 | $2,196.82 | $246,590.99 |
131 | 2035/03 | $410.88 | $1,469.27 | $0.00 | $266.67 | $50.00 | $2,196.82 | $246,180.11 |
132 | 2035/04 | $413.33 | $1,466.82 | $0.00 | $266.67 | $50.00 | $2,196.82 | $245,766.78 |
133 | 2035/05 | $415.79 | $1,464.36 | $0.00 | $266.67 | $50.00 | $2,196.82 | $245,350.99 |
134 | 2035/06 | $418.27 | $1,461.88 | $0.00 | $266.67 | $50.00 | $2,196.82 | $244,932.72 |
135 | 2035/07 | $420.76 | $1,459.39 | $0.00 | $266.67 | $50.00 | $2,196.82 | $244,511.96 |
136 | 2035/08 | $423.27 | $1,456.88 | $0.00 | $266.67 | $50.00 | $2,196.82 | $244,088.69 |
137 | 2035/09 | $425.79 | $1,454.36 | $0.00 | $266.67 | $50.00 | $2,196.82 | $243,662.90 |
138 | 2035/10 | $428.33 | $1,451.82 | $0.00 | $266.67 | $50.00 | $2,196.82 | $243,234.58 |
139 | 2035/11 | $430.88 | $1,449.27 | $0.00 | $266.67 | $50.00 | $2,196.82 | $242,803.70 |
140 | 2035/12 | $433.45 | $1,446.71 | $0.00 | $266.67 | $50.00 | $2,196.82 | $242,370.25 |
141 | 2036/01 | $436.03 | $1,444.12 | $0.00 | $266.67 | $50.00 | $2,196.82 | $241,934.23 |
142 | 2036/02 | $438.63 | $1,441.52 | $0.00 | $266.67 | $50.00 | $2,196.82 | $241,495.60 |
143 | 2036/03 | $441.24 | $1,438.91 | $0.00 | $266.67 | $50.00 | $2,196.82 | $241,054.36 |
144 | 2036/04 | $443.87 | $1,436.28 | $0.00 | $266.67 | $50.00 | $2,196.82 | $240,610.49 |
145 | 2036/05 | $446.51 | $1,433.64 | $0.00 | $266.67 | $50.00 | $2,196.82 | $240,163.98 |
146 | 2036/06 | $449.17 | $1,430.98 | $0.00 | $266.67 | $50.00 | $2,196.82 | $239,714.80 |
147 | 2036/07 | $451.85 | $1,428.30 | $0.00 | $266.67 | $50.00 | $2,196.82 | $239,262.95 |
148 | 2036/08 | $454.54 | $1,425.61 | $0.00 | $266.67 | $50.00 | $2,196.82 | $238,808.41 |
149 | 2036/09 | $457.25 | $1,422.90 | $0.00 | $266.67 | $50.00 | $2,196.82 | $238,351.16 |
150 | 2036/10 | $459.98 | $1,420.18 | $0.00 | $266.67 | $50.00 | $2,196.82 | $237,891.18 |
151 | 2036/11 | $462.72 | $1,417.43 | $0.00 | $266.67 | $50.00 | $2,196.82 | $237,428.47 |
152 | 2036/12 | $465.47 | $1,414.68 | $0.00 | $266.67 | $50.00 | $2,196.82 | $236,963.00 |
153 | 2037/01 | $468.25 | $1,411.90 | $0.00 | $266.67 | $50.00 | $2,196.82 | $236,494.75 |
154 | 2037/02 | $471.04 | $1,409.11 | $0.00 | $266.67 | $50.00 | $2,196.82 | $236,023.71 |
155 | 2037/03 | $473.84 | $1,406.31 | $0.00 | $266.67 | $50.00 | $2,196.82 | $235,549.87 |
156 | 2037/04 | $476.67 | $1,403.48 | $0.00 | $266.67 | $50.00 | $2,196.82 | $235,073.20 |
157 | 2037/05 | $479.51 | $1,400.64 | $0.00 | $266.67 | $50.00 | $2,196.82 | $234,593.70 |
158 | 2037/06 | $482.36 | $1,397.79 | $0.00 | $266.67 | $50.00 | $2,196.82 | $234,111.33 |
159 | 2037/07 | $485.24 | $1,394.91 | $0.00 | $266.67 | $50.00 | $2,196.82 | $233,626.10 |
160 | 2037/08 | $488.13 | $1,392.02 | $0.00 | $266.67 | $50.00 | $2,196.82 | $233,137.97 |
161 | 2037/09 | $491.04 | $1,389.11 | $0.00 | $266.67 | $50.00 | $2,196.82 | $232,646.93 |
162 | 2037/10 | $493.96 | $1,386.19 | $0.00 | $266.67 | $50.00 | $2,196.82 | $232,152.97 |
163 | 2037/11 | $496.91 | $1,383.24 | $0.00 | $266.67 | $50.00 | $2,196.82 | $231,656.06 |
164 | 2037/12 | $499.87 | $1,380.28 | $0.00 | $266.67 | $50.00 | $2,196.82 | $231,156.19 |
165 | 2038/01 | $502.85 | $1,377.31 | $0.00 | $266.67 | $50.00 | $2,196.82 | $230,653.35 |
166 | 2038/02 | $505.84 | $1,374.31 | $0.00 | $266.67 | $50.00 | $2,196.82 | $230,147.51 |
167 | 2038/03 | $508.86 | $1,371.30 | $0.00 | $266.67 | $50.00 | $2,196.82 | $229,638.65 |
168 | 2038/04 | $511.89 | $1,368.26 | $0.00 | $266.67 | $50.00 | $2,196.82 | $229,126.77 |
169 | 2038/05 | $514.94 | $1,365.21 | $0.00 | $266.67 | $50.00 | $2,196.82 | $228,611.83 |
170 | 2038/06 | $518.01 | $1,362.15 | $0.00 | $266.67 | $50.00 | $2,196.82 | $228,093.82 |
171 | 2038/07 | $521.09 | $1,359.06 | $0.00 | $266.67 | $50.00 | $2,196.82 | $227,572.73 |
172 | 2038/08 | $524.20 | $1,355.95 | $0.00 | $266.67 | $50.00 | $2,196.82 | $227,048.53 |
173 | 2038/09 | $527.32 | $1,352.83 | $0.00 | $266.67 | $50.00 | $2,196.82 | $226,521.21 |
174 | 2038/10 | $530.46 | $1,349.69 | $0.00 | $266.67 | $50.00 | $2,196.82 | $225,990.75 |
175 | 2038/11 | $533.62 | $1,346.53 | $0.00 | $266.67 | $50.00 | $2,196.82 | $225,457.13 |
176 | 2038/12 | $536.80 | $1,343.35 | $0.00 | $266.67 | $50.00 | $2,196.82 | $224,920.33 |
177 | 2039/01 | $540.00 | $1,340.15 | $0.00 | $266.67 | $50.00 | $2,196.82 | $224,380.33 |
178 | 2039/02 | $543.22 | $1,336.93 | $0.00 | $266.67 | $50.00 | $2,196.82 | $223,837.11 |
179 | 2039/03 | $546.45 | $1,333.70 | $0.00 | $266.67 | $50.00 | $2,196.82 | $223,290.65 |
180 | 2039/04 | $549.71 | $1,330.44 | $0.00 | $266.67 | $50.00 | $2,196.82 | $222,740.94 |
181 | 2039/05 | $514.96 | $1,364.29 | $0.00 | $266.67 | $50.00 | $2,195.91 | $222,225.98 |
182 | 2039/06 | $518.11 | $1,361.13 | $0.00 | $266.67 | $50.00 | $2,195.91 | $221,707.87 |
183 | 2039/07 | $521.29 | $1,357.96 | $0.00 | $266.67 | $50.00 | $2,195.91 | $221,186.59 |
184 | 2039/08 | $524.48 | $1,354.77 | $0.00 | $266.67 | $50.00 | $2,195.91 | $220,662.11 |
185 | 2039/09 | $527.69 | $1,351.56 | $0.00 | $266.67 | $50.00 | $2,195.91 | $220,134.41 |
186 | 2039/10 | $530.92 | $1,348.32 | $0.00 | $266.67 | $50.00 | $2,195.91 | $219,603.49 |
187 | 2039/11 | $534.18 | $1,345.07 | $0.00 | $266.67 | $50.00 | $2,195.91 | $219,069.31 |
188 | 2039/12 | $537.45 | $1,341.80 | $0.00 | $266.67 | $50.00 | $2,195.91 | $218,531.87 |
189 | 2040/01 | $540.74 | $1,338.51 | $0.00 | $266.67 | $50.00 | $2,195.91 | $217,991.13 |
190 | 2040/02 | $544.05 | $1,335.20 | $0.00 | $266.67 | $50.00 | $2,195.91 | $217,447.08 |
191 | 2040/03 | $547.38 | $1,331.86 | $0.00 | $266.67 | $50.00 | $2,195.91 | $216,899.69 |
192 | 2040/04 | $550.74 | $1,328.51 | $0.00 | $266.67 | $50.00 | $2,195.91 | $216,348.96 |
193 | 2040/05 | $554.11 | $1,325.14 | $0.00 | $266.67 | $50.00 | $2,195.91 | $215,794.85 |
194 | 2040/06 | $557.50 | $1,321.74 | $0.00 | $266.67 | $50.00 | $2,195.91 | $215,237.34 |
195 | 2040/07 | $560.92 | $1,318.33 | $0.00 | $266.67 | $50.00 | $2,195.91 | $214,676.42 |
196 | 2040/08 | $564.35 | $1,314.89 | $0.00 | $266.67 | $50.00 | $2,195.91 | $214,112.07 |
197 | 2040/09 | $567.81 | $1,311.44 | $0.00 | $266.67 | $50.00 | $2,195.91 | $213,544.26 |
198 | 2040/10 | $571.29 | $1,307.96 | $0.00 | $266.67 | $50.00 | $2,195.91 | $212,972.97 |
199 | 2040/11 | $574.79 | $1,304.46 | $0.00 | $266.67 | $50.00 | $2,195.91 | $212,398.18 |
200 | 2040/12 | $578.31 | $1,300.94 | $0.00 | $266.67 | $50.00 | $2,195.91 | $211,819.87 |
201 | 2041/01 | $581.85 | $1,297.40 | $0.00 | $266.67 | $50.00 | $2,195.91 | $211,238.02 |
202 | 2041/02 | $585.41 | $1,293.83 | $0.00 | $266.67 | $50.00 | $2,195.91 | $210,652.61 |
203 | 2041/03 | $589.00 | $1,290.25 | $0.00 | $266.67 | $50.00 | $2,195.91 | $210,063.61 |
204 | 2041/04 | $592.61 | $1,286.64 | $0.00 | $266.67 | $50.00 | $2,195.91 | $209,471.00 |
205 | 2041/05 | $596.24 | $1,283.01 | $0.00 | $266.67 | $50.00 | $2,195.91 | $208,874.77 |
206 | 2041/06 | $599.89 | $1,279.36 | $0.00 | $266.67 | $50.00 | $2,195.91 | $208,274.88 |
207 | 2041/07 | $603.56 | $1,275.68 | $0.00 | $266.67 | $50.00 | $2,195.91 | $207,671.31 |
208 | 2041/08 | $607.26 | $1,271.99 | $0.00 | $266.67 | $50.00 | $2,195.91 | $207,064.05 |
209 | 2041/09 | $610.98 | $1,268.27 | $0.00 | $266.67 | $50.00 | $2,195.91 | $206,453.07 |
210 | 2041/10 | $614.72 | $1,264.53 | $0.00 | $266.67 | $50.00 | $2,195.91 | $205,838.35 |
211 | 2041/11 | $618.49 | $1,260.76 | $0.00 | $266.67 | $50.00 | $2,195.91 | $205,219.86 |
212 | 2041/12 | $622.28 | $1,256.97 | $0.00 | $266.67 | $50.00 | $2,195.91 | $204,597.59 |
213 | 2042/01 | $626.09 | $1,253.16 | $0.00 | $266.67 | $50.00 | $2,195.91 | $203,971.50 |
214 | 2042/02 | $629.92 | $1,249.33 | $0.00 | $266.67 | $50.00 | $2,195.91 | $203,341.58 |
215 | 2042/03 | $633.78 | $1,245.47 | $0.00 | $266.67 | $50.00 | $2,195.91 | $202,707.80 |
216 | 2042/04 | $637.66 | $1,241.59 | $0.00 | $266.67 | $50.00 | $2,195.91 | $202,070.14 |
217 | 2042/05 | $641.57 | $1,237.68 | $0.00 | $266.67 | $50.00 | $2,195.91 | $201,428.57 |
218 | 2042/06 | $645.50 | $1,233.75 | $0.00 | $266.67 | $50.00 | $2,195.91 | $200,783.07 |
219 | 2042/07 | $649.45 | $1,229.80 | $0.00 | $266.67 | $50.00 | $2,195.91 | $200,133.62 |
220 | 2042/08 | $653.43 | $1,225.82 | $0.00 | $266.67 | $50.00 | $2,195.91 | $199,480.19 |
221 | 2042/09 | $657.43 | $1,221.82 | $0.00 | $266.67 | $50.00 | $2,195.91 | $198,822.76 |
222 | 2042/10 | $661.46 | $1,217.79 | $0.00 | $266.67 | $50.00 | $2,195.91 | $198,161.30 |
223 | 2042/11 | $665.51 | $1,213.74 | $0.00 | $266.67 | $50.00 | $2,195.91 | $197,495.80 |
224 | 2042/12 | $669.59 | $1,209.66 | $0.00 | $266.67 | $50.00 | $2,195.91 | $196,826.21 |
225 | 2043/01 | $673.69 | $1,205.56 | $0.00 | $266.67 | $50.00 | $2,195.91 | $196,152.52 |
226 | 2043/02 | $677.81 | $1,201.43 | $0.00 | $266.67 | $50.00 | $2,195.91 | $195,474.71 |
227 | 2043/03 | $681.96 | $1,197.28 | $0.00 | $266.67 | $50.00 | $2,195.91 | $194,792.75 |
228 | 2043/04 | $686.14 | $1,193.11 | $0.00 | $266.67 | $50.00 | $2,195.91 | $194,106.60 |
229 | 2043/05 | $690.34 | $1,188.90 | $0.00 | $266.67 | $50.00 | $2,195.91 | $193,416.26 |
230 | 2043/06 | $694.57 | $1,184.67 | $0.00 | $266.67 | $50.00 | $2,195.91 | $192,721.69 |
231 | 2043/07 | $698.83 | $1,180.42 | $0.00 | $266.67 | $50.00 | $2,195.91 | $192,022.86 |
232 | 2043/08 | $703.11 | $1,176.14 | $0.00 | $266.67 | $50.00 | $2,195.91 | $191,319.75 |
233 | 2043/09 | $707.41 | $1,171.83 | $0.00 | $266.67 | $50.00 | $2,195.91 | $190,612.34 |
234 | 2043/10 | $711.75 | $1,167.50 | $0.00 | $266.67 | $50.00 | $2,195.91 | $189,900.59 |
235 | 2043/11 | $716.11 | $1,163.14 | $0.00 | $266.67 | $50.00 | $2,195.91 | $189,184.49 |
236 | 2043/12 | $720.49 | $1,158.75 | $0.00 | $266.67 | $50.00 | $2,195.91 | $188,464.00 |
237 | 2044/01 | $724.91 | $1,154.34 | $0.00 | $266.67 | $50.00 | $2,195.91 | $187,739.09 |
238 | 2044/02 | $729.35 | $1,149.90 | $0.00 | $266.67 | $50.00 | $2,195.91 | $187,009.74 |
239 | 2044/03 | $733.81 | $1,145.43 | $0.00 | $266.67 | $50.00 | $2,195.91 | $186,275.93 |
240 | 2044/04 | $738.31 | $1,140.94 | $0.00 | $266.67 | $50.00 | $2,195.91 | $185,537.63 |
241 | 2044/05 | $710.22 | $1,167.34 | $0.00 | $266.67 | $50.00 | $2,194.23 | $184,827.40 |
242 | 2044/06 | $714.69 | $1,162.87 | $0.00 | $266.67 | $50.00 | $2,194.23 | $184,112.72 |
243 | 2044/07 | $719.19 | $1,158.38 | $0.00 | $266.67 | $50.00 | $2,194.23 | $183,393.53 |
244 | 2044/08 | $723.71 | $1,153.85 | $0.00 | $266.67 | $50.00 | $2,194.23 | $182,669.82 |
245 | 2044/09 | $728.26 | $1,149.30 | $0.00 | $266.67 | $50.00 | $2,194.23 | $181,941.55 |
246 | 2044/10 | $732.85 | $1,144.72 | $0.00 | $266.67 | $50.00 | $2,194.23 | $181,208.71 |
247 | 2044/11 | $737.46 | $1,140.10 | $0.00 | $266.67 | $50.00 | $2,194.23 | $180,471.25 |
248 | 2044/12 | $742.10 | $1,135.46 | $0.00 | $266.67 | $50.00 | $2,194.23 | $179,729.15 |
249 | 2045/01 | $746.77 | $1,130.80 | $0.00 | $266.67 | $50.00 | $2,194.23 | $178,982.39 |
250 | 2045/02 | $751.46 | $1,126.10 | $0.00 | $266.67 | $50.00 | $2,194.23 | $178,230.92 |
251 | 2045/03 | $756.19 | $1,121.37 | $0.00 | $266.67 | $50.00 | $2,194.23 | $177,474.73 |
252 | 2045/04 | $760.95 | $1,116.61 | $0.00 | $266.67 | $50.00 | $2,194.23 | $176,713.78 |
253 | 2045/05 | $765.74 | $1,111.82 | $0.00 | $266.67 | $50.00 | $2,194.23 | $175,948.04 |
254 | 2045/06 | $770.56 | $1,107.01 | $0.00 | $266.67 | $50.00 | $2,194.23 | $175,177.49 |
255 | 2045/07 | $775.40 | $1,102.16 | $0.00 | $266.67 | $50.00 | $2,194.23 | $174,402.09 |
256 | 2045/08 | $780.28 | $1,097.28 | $0.00 | $266.67 | $50.00 | $2,194.23 | $173,621.80 |
257 | 2045/09 | $785.19 | $1,092.37 | $0.00 | $266.67 | $50.00 | $2,194.23 | $172,836.61 |
258 | 2045/10 | $790.13 | $1,087.43 | $0.00 | $266.67 | $50.00 | $2,194.23 | $172,046.48 |
259 | 2045/11 | $795.10 | $1,082.46 | $0.00 | $266.67 | $50.00 | $2,194.23 | $171,251.38 |
260 | 2045/12 | $800.11 | $1,077.46 | $0.00 | $266.67 | $50.00 | $2,194.23 | $170,451.27 |
261 | 2046/01 | $805.14 | $1,072.42 | $0.00 | $266.67 | $50.00 | $2,194.23 | $169,646.13 |
262 | 2046/02 | $810.20 | $1,067.36 | $0.00 | $266.67 | $50.00 | $2,194.23 | $168,835.93 |
263 | 2046/03 | $815.30 | $1,062.26 | $0.00 | $266.67 | $50.00 | $2,194.23 | $168,020.63 |
264 | 2046/04 | $820.43 | $1,057.13 | $0.00 | $266.67 | $50.00 | $2,194.23 | $167,200.20 |
265 | 2046/05 | $825.59 | $1,051.97 | $0.00 | $266.67 | $50.00 | $2,194.23 | $166,374.60 |
266 | 2046/06 | $830.79 | $1,046.77 | $0.00 | $266.67 | $50.00 | $2,194.23 | $165,543.81 |
267 | 2046/07 | $836.02 | $1,041.55 | $0.00 | $266.67 | $50.00 | $2,194.23 | $164,707.80 |
268 | 2046/08 | $841.28 | $1,036.29 | $0.00 | $266.67 | $50.00 | $2,194.23 | $163,866.52 |
269 | 2046/09 | $846.57 | $1,030.99 | $0.00 | $266.67 | $50.00 | $2,194.23 | $163,019.96 |
270 | 2046/10 | $851.89 | $1,025.67 | $0.00 | $266.67 | $50.00 | $2,194.23 | $162,168.06 |
271 | 2046/11 | $857.25 | $1,020.31 | $0.00 | $266.67 | $50.00 | $2,194.23 | $161,310.81 |
272 | 2046/12 | $862.65 | $1,014.91 | $0.00 | $266.67 | $50.00 | $2,194.23 | $160,448.16 |
273 | 2047/01 | $868.08 | $1,009.49 | $0.00 | $266.67 | $50.00 | $2,194.23 | $159,580.08 |
274 | 2047/02 | $873.54 | $1,004.02 | $0.00 | $266.67 | $50.00 | $2,194.23 | $158,706.55 |
275 | 2047/03 | $879.03 | $998.53 | $0.00 | $266.67 | $50.00 | $2,194.23 | $157,827.51 |
276 | 2047/04 | $884.56 | $993.00 | $0.00 | $266.67 | $50.00 | $2,194.23 | $156,942.95 |
277 | 2047/05 | $890.13 | $987.43 | $0.00 | $266.67 | $50.00 | $2,194.23 | $156,052.82 |
278 | 2047/06 | $895.73 | $981.83 | $0.00 | $266.67 | $50.00 | $2,194.23 | $155,157.09 |
279 | 2047/07 | $901.37 | $976.20 | $0.00 | $266.67 | $50.00 | $2,194.23 | $154,255.73 |
280 | 2047/08 | $907.04 | $970.53 | $0.00 | $266.67 | $50.00 | $2,194.23 | $153,348.69 |
281 | 2047/09 | $912.74 | $964.82 | $0.00 | $266.67 | $50.00 | $2,194.23 | $152,435.95 |
282 | 2047/10 | $918.49 | $959.08 | $0.00 | $266.67 | $50.00 | $2,194.23 | $151,517.46 |
283 | 2047/11 | $924.26 | $953.30 | $0.00 | $266.67 | $50.00 | $2,194.23 | $150,593.20 |
284 | 2047/12 | $930.08 | $947.48 | $0.00 | $266.67 | $50.00 | $2,194.23 | $149,663.12 |
285 | 2048/01 | $935.93 | $941.63 | $0.00 | $266.67 | $50.00 | $2,194.23 | $148,727.19 |
286 | 2048/02 | $941.82 | $935.74 | $0.00 | $266.67 | $50.00 | $2,194.23 | $147,785.37 |
287 | 2048/03 | $947.75 | $929.82 | $0.00 | $266.67 | $50.00 | $2,194.23 | $146,837.62 |
288 | 2048/04 | $953.71 | $923.85 | $0.00 | $266.67 | $50.00 | $2,194.23 | $145,883.91 |
289 | 2048/05 | $959.71 | $917.85 | $0.00 | $266.67 | $50.00 | $2,194.23 | $144,924.20 |
290 | 2048/06 | $965.75 | $911.81 | $0.00 | $266.67 | $50.00 | $2,194.23 | $143,958.46 |
291 | 2048/07 | $971.82 | $905.74 | $0.00 | $266.67 | $50.00 | $2,194.23 | $142,986.63 |
292 | 2048/08 | $977.94 | $899.62 | $0.00 | $266.67 | $50.00 | $2,194.23 | $142,008.70 |
293 | 2048/09 | $984.09 | $893.47 | $0.00 | $266.67 | $50.00 | $2,194.23 | $141,024.61 |
294 | 2048/10 | $990.28 | $887.28 | $0.00 | $266.67 | $50.00 | $2,194.23 | $140,034.32 |
295 | 2048/11 | $996.51 | $881.05 | $0.00 | $266.67 | $50.00 | $2,194.23 | $139,037.81 |
296 | 2048/12 | $1,002.78 | $874.78 | $0.00 | $266.67 | $50.00 | $2,194.23 | $138,035.03 |
297 | 2049/01 | $1,009.09 | $868.47 | $0.00 | $266.67 | $50.00 | $2,194.23 | $137,025.94 |
298 | 2049/02 | $1,015.44 | $862.12 | $0.00 | $266.67 | $50.00 | $2,194.23 | $136,010.50 |
299 | 2049/03 | $1,021.83 | $855.73 | $0.00 | $266.67 | $50.00 | $2,194.23 | $134,988.67 |
300 | 2049/04 | $1,028.26 | $849.30 | $0.00 | $266.67 | $50.00 | $2,194.23 | $133,960.41 |
301 | 2049/05 | $1,011.62 | $865.16 | $0.00 | $266.67 | $50.00 | $2,193.44 | $132,948.79 |
302 | 2049/06 | $1,018.15 | $858.63 | $0.00 | $266.67 | $50.00 | $2,193.44 | $131,930.64 |
303 | 2049/07 | $1,024.73 | $852.05 | $0.00 | $266.67 | $50.00 | $2,193.44 | $130,905.92 |
304 | 2049/08 | $1,031.34 | $845.43 | $0.00 | $266.67 | $50.00 | $2,193.44 | $129,874.57 |
305 | 2049/09 | $1,038.00 | $838.77 | $0.00 | $266.67 | $50.00 | $2,193.44 | $128,836.57 |
306 | 2049/10 | $1,044.71 | $832.07 | $0.00 | $266.67 | $50.00 | $2,193.44 | $127,791.86 |
307 | 2049/11 | $1,051.46 | $825.32 | $0.00 | $266.67 | $50.00 | $2,193.44 | $126,740.41 |
308 | 2049/12 | $1,058.25 | $818.53 | $0.00 | $266.67 | $50.00 | $2,193.44 | $125,682.16 |
309 | 2050/01 | $1,065.08 | $811.70 | $0.00 | $266.67 | $50.00 | $2,193.44 | $124,617.08 |
310 | 2050/02 | $1,071.96 | $804.82 | $0.00 | $266.67 | $50.00 | $2,193.44 | $123,545.12 |
311 | 2050/03 | $1,078.88 | $797.90 | $0.00 | $266.67 | $50.00 | $2,193.44 | $122,466.24 |
312 | 2050/04 | $1,085.85 | $790.93 | $0.00 | $266.67 | $50.00 | $2,193.44 | $121,380.39 |
313 | 2050/05 | $1,092.86 | $783.92 | $0.00 | $266.67 | $50.00 | $2,193.44 | $120,287.52 |
314 | 2050/06 | $1,099.92 | $776.86 | $0.00 | $266.67 | $50.00 | $2,193.44 | $119,187.60 |
315 | 2050/07 | $1,107.02 | $769.75 | $0.00 | $266.67 | $50.00 | $2,193.44 | $118,080.58 |
316 | 2050/08 | $1,114.17 | $762.60 | $0.00 | $266.67 | $50.00 | $2,193.44 | $116,966.41 |
317 | 2050/09 | $1,121.37 | $755.41 | $0.00 | $266.67 | $50.00 | $2,193.44 | $115,845.04 |
318 | 2050/10 | $1,128.61 | $748.17 | $0.00 | $266.67 | $50.00 | $2,193.44 | $114,716.42 |
319 | 2050/11 | $1,135.90 | $740.88 | $0.00 | $266.67 | $50.00 | $2,193.44 | $113,580.52 |
320 | 2050/12 | $1,143.24 | $733.54 | $0.00 | $266.67 | $50.00 | $2,193.44 | $112,437.29 |
321 | 2051/01 | $1,150.62 | $726.16 | $0.00 | $266.67 | $50.00 | $2,193.44 | $111,286.66 |
322 | 2051/02 | $1,158.05 | $718.73 | $0.00 | $266.67 | $50.00 | $2,193.44 | $110,128.61 |
323 | 2051/03 | $1,165.53 | $711.25 | $0.00 | $266.67 | $50.00 | $2,193.44 | $108,963.08 |
324 | 2051/04 | $1,173.06 | $703.72 | $0.00 | $266.67 | $50.00 | $2,193.44 | $107,790.03 |
325 | 2051/05 | $1,180.63 | $696.14 | $0.00 | $266.67 | $50.00 | $2,193.44 | $106,609.39 |
326 | 2051/06 | $1,188.26 | $688.52 | $0.00 | $266.67 | $50.00 | $2,193.44 | $105,421.13 |
327 | 2051/07 | $1,195.93 | $680.84 | $0.00 | $266.67 | $50.00 | $2,193.44 | $104,225.20 |
328 | 2051/08 | $1,203.66 | $673.12 | $0.00 | $266.67 | $50.00 | $2,193.44 | $103,021.54 |
329 | 2051/09 | $1,211.43 | $665.35 | $0.00 | $266.67 | $50.00 | $2,193.44 | $101,810.11 |
330 | 2051/10 | $1,219.25 | $657.52 | $0.00 | $266.67 | $50.00 | $2,193.44 | $100,590.86 |
331 | 2051/11 | $1,227.13 | $649.65 | $0.00 | $266.67 | $50.00 | $2,193.44 | $99,363.73 |
332 | 2051/12 | $1,235.05 | $641.72 | $0.00 | $266.67 | $50.00 | $2,193.44 | $98,128.68 |
333 | 2052/01 | $1,243.03 | $633.75 | $0.00 | $266.67 | $50.00 | $2,193.44 | $96,885.65 |
334 | 2052/02 | $1,251.06 | $625.72 | $0.00 | $266.67 | $50.00 | $2,193.44 | $95,634.59 |
335 | 2052/03 | $1,259.14 | $617.64 | $0.00 | $266.67 | $50.00 | $2,193.44 | $94,375.45 |
336 | 2052/04 | $1,267.27 | $609.51 | $0.00 | $266.67 | $50.00 | $2,193.44 | $93,108.18 |
337 | 2052/05 | $1,275.45 | $601.32 | $0.00 | $266.67 | $50.00 | $2,193.44 | $91,832.73 |
338 | 2052/06 | $1,283.69 | $593.09 | $0.00 | $266.67 | $50.00 | $2,193.44 | $90,549.03 |
339 | 2052/07 | $1,291.98 | $584.80 | $0.00 | $266.67 | $50.00 | $2,193.44 | $89,257.05 |
340 | 2052/08 | $1,300.33 | $576.45 | $0.00 | $266.67 | $50.00 | $2,193.44 | $87,956.73 |
341 | 2052/09 | $1,308.72 | $568.05 | $0.00 | $266.67 | $50.00 | $2,193.44 | $86,648.00 |
342 | 2052/10 | $1,317.18 | $559.60 | $0.00 | $266.67 | $50.00 | $2,193.44 | $85,330.83 |
343 | 2052/11 | $1,325.68 | $551.09 | $0.00 | $266.67 | $50.00 | $2,193.44 | $84,005.14 |
344 | 2052/12 | $1,334.24 | $542.53 | $0.00 | $266.67 | $50.00 | $2,193.44 | $82,670.90 |
345 | 2053/01 | $1,342.86 | $533.92 | $0.00 | $266.67 | $50.00 | $2,193.44 | $81,328.04 |
346 | 2053/02 | $1,351.53 | $525.24 | $0.00 | $266.67 | $50.00 | $2,193.44 | $79,976.50 |
347 | 2053/03 | $1,360.26 | $516.51 | $0.00 | $266.67 | $50.00 | $2,193.44 | $78,616.24 |
348 | 2053/04 | $1,369.05 | $507.73 | $0.00 | $266.67 | $50.00 | $2,193.44 | $77,247.19 |
349 | 2053/05 | $1,377.89 | $498.89 | $0.00 | $266.67 | $50.00 | $2,193.44 | $75,869.30 |
350 | 2053/06 | $1,386.79 | $489.99 | $0.00 | $266.67 | $50.00 | $2,193.44 | $74,482.51 |
351 | 2053/07 | $1,395.74 | $481.03 | $0.00 | $266.67 | $50.00 | $2,193.44 | $73,086.77 |
352 | 2053/08 | $1,404.76 | $472.02 | $0.00 | $266.67 | $50.00 | $2,193.44 | $71,682.01 |
353 | 2053/09 | $1,413.83 | $462.95 | $0.00 | $266.67 | $50.00 | $2,193.44 | $70,268.18 |
354 | 2053/10 | $1,422.96 | $453.82 | $0.00 | $266.67 | $50.00 | $2,193.44 | $68,845.22 |
355 | 2053/11 | $1,432.15 | $444.63 | $0.00 | $266.67 | $50.00 | $2,193.44 | $67,413.06 |
356 | 2053/12 | $1,441.40 | $435.38 | $0.00 | $266.67 | $50.00 | $2,193.44 | $65,971.66 |
357 | 2054/01 | $1,450.71 | $426.07 | $0.00 | $266.67 | $50.00 | $2,193.44 | $64,520.95 |
358 | 2054/02 | $1,460.08 | $416.70 | $0.00 | $266.67 | $50.00 | $2,193.44 | $63,060.87 |
359 | 2054/03 | $1,469.51 | $407.27 | $0.00 | $266.67 | $50.00 | $2,193.44 | $61,591.36 |
360 | 2054/04 | $1,479.00 | $397.78 | $0.00 | $266.67 | $50.00 | $2,193.44 | $60,112.36 |
361 | 2054/05 | $1,439.01 | $398.24 | $0.00 | $266.67 | $50.00 | $2,153.92 | $58,673.35 |
362 | 2054/06 | $1,448.55 | $388.71 | $0.00 | $266.67 | $50.00 | $2,153.92 | $57,224.80 |
363 | 2054/07 | $1,458.14 | $379.11 | $0.00 | $266.67 | $50.00 | $2,153.92 | $55,766.66 |
364 | 2054/08 | $1,467.80 | $369.45 | $0.00 | $266.67 | $50.00 | $2,153.92 | $54,298.86 |
365 | 2054/09 | $1,477.53 | $359.73 | $0.00 | $266.67 | $50.00 | $2,153.92 | $52,821.33 |
366 | 2054/10 | $1,487.32 | $349.94 | $0.00 | $266.67 | $50.00 | $2,153.92 | $51,334.02 |
367 | 2054/11 | $1,497.17 | $340.09 | $0.00 | $266.67 | $50.00 | $2,153.92 | $49,836.85 |
368 | 2054/12 | $1,507.09 | $330.17 | $0.00 | $266.67 | $50.00 | $2,153.92 | $48,329.76 |
369 | 2055/01 | $1,517.07 | $320.18 | $0.00 | $266.67 | $50.00 | $2,153.92 | $46,812.69 |
370 | 2055/02 | $1,527.12 | $310.13 | $0.00 | $266.67 | $50.00 | $2,153.92 | $45,285.57 |
371 | 2055/03 | $1,537.24 | $300.02 | $0.00 | $266.67 | $50.00 | $2,153.92 | $43,748.33 |
372 | 2055/04 | $1,547.42 | $289.83 | $0.00 | $266.67 | $50.00 | $2,153.92 | $42,200.90 |
373 | 2055/05 | $1,557.68 | $279.58 | $0.00 | $266.67 | $50.00 | $2,153.92 | $40,643.23 |
374 | 2055/06 | $1,568.00 | $269.26 | $0.00 | $266.67 | $50.00 | $2,153.92 | $39,075.23 |
375 | 2055/07 | $1,578.38 | $258.87 | $0.00 | $266.67 | $50.00 | $2,153.92 | $37,496.85 |
376 | 2055/08 | $1,588.84 | $248.42 | $0.00 | $266.67 | $50.00 | $2,153.92 | $35,908.01 |
377 | 2055/09 | $1,599.37 | $237.89 | $0.00 | $266.67 | $50.00 | $2,153.92 | $34,308.64 |
378 | 2055/10 | $1,609.96 | $227.29 | $0.00 | $266.67 | $50.00 | $2,153.92 | $32,698.68 |
379 | 2055/11 | $1,620.63 | $216.63 | $0.00 | $266.67 | $50.00 | $2,153.92 | $31,078.05 |
380 | 2055/12 | $1,631.36 | $205.89 | $0.00 | $266.67 | $50.00 | $2,153.92 | $29,446.69 |
381 | 2056/01 | $1,642.17 | $195.08 | $0.00 | $266.67 | $50.00 | $2,153.92 | $27,804.52 |
382 | 2056/02 | $1,653.05 | $184.20 | $0.00 | $266.67 | $50.00 | $2,153.92 | $26,151.47 |
383 | 2056/03 | $1,664.00 | $173.25 | $0.00 | $266.67 | $50.00 | $2,153.92 | $24,487.46 |
384 | 2056/04 | $1,675.03 | $162.23 | $0.00 | $266.67 | $50.00 | $2,153.92 | $22,812.44 |
385 | 2056/05 | $1,686.12 | $151.13 | $0.00 | $266.67 | $50.00 | $2,153.92 | $21,126.31 |
386 | 2056/06 | $1,697.29 | $139.96 | $0.00 | $266.67 | $50.00 | $2,153.92 | $19,429.02 |
387 | 2056/07 | $1,708.54 | $128.72 | $0.00 | $266.67 | $50.00 | $2,153.92 | $17,720.48 |
388 | 2056/08 | $1,719.86 | $117.40 | $0.00 | $266.67 | $50.00 | $2,153.92 | $16,000.62 |
389 | 2056/09 | $1,731.25 | $106.00 | $0.00 | $266.67 | $50.00 | $2,153.92 | $14,269.37 |
390 | 2056/10 | $1,742.72 | $94.53 | $0.00 | $266.67 | $50.00 | $2,153.92 | $12,526.65 |
391 | 2056/11 | $1,754.27 | $82.99 | $0.00 | $266.67 | $50.00 | $2,153.92 | $10,772.38 |
392 | 2056/12 | $1,765.89 | $71.37 | $0.00 | $266.67 | $50.00 | $2,153.92 | $9,006.49 |
393 | 2057/01 | $1,777.59 | $59.67 | $0.00 | $266.67 | $50.00 | $2,153.92 | $7,228.90 |
394 | 2057/02 | $1,789.36 | $47.89 | $0.00 | $266.67 | $50.00 | $2,153.92 | $5,439.54 |
395 | 2057/03 | $1,801.22 | $36.04 | $0.00 | $266.67 | $50.00 | $2,153.92 | $3,638.32 |
396 | 2057/04 | $1,813.15 | $24.10 | $0.00 | $266.67 | $50.00 | $2,153.92 | $1,825.16 |
397 | 2057/05 | $1,825.16 | $12.09 | $0.00 | $266.67 | $50.00 | $2,153.92 | $0.00 |
Totals | $290,000.00 | $454,447.66 | $12,808.33 | $105,866.67 | $19,850.00 | $882,972.66 |
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.