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 $375,000.00 at 3.8% initial interest rate set to increase by 0.2% every 5 years, you will need to have a monthly payment of approx. ~$2,105.44.
Instead of closing on 2052/07, as a result of the changes in interest rate, your mortgage will close on 2054/09 where you will make a total of 387 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 | 2022/07 | $559.84 | $1,187.50 | $156.25 | $312.50 | $50.00 | $2,266.09 | $374,440.16 |
2 | 2022/08 | $561.61 | $1,185.73 | $156.25 | $312.50 | $50.00 | $2,266.09 | $373,878.55 |
3 | 2022/09 | $563.39 | $1,183.95 | $156.25 | $312.50 | $50.00 | $2,266.09 | $373,315.16 |
4 | 2022/10 | $565.18 | $1,182.16 | $156.25 | $312.50 | $50.00 | $2,266.09 | $372,749.98 |
5 | 2022/11 | $566.97 | $1,180.37 | $156.25 | $312.50 | $50.00 | $2,266.09 | $372,183.02 |
6 | 2022/12 | $568.76 | $1,178.58 | $156.25 | $312.50 | $50.00 | $2,266.09 | $371,614.25 |
7 | 2023/01 | $570.56 | $1,176.78 | $156.25 | $312.50 | $50.00 | $2,266.09 | $371,043.69 |
8 | 2023/02 | $572.37 | $1,174.97 | $156.25 | $312.50 | $50.00 | $2,266.09 | $370,471.32 |
9 | 2023/03 | $574.18 | $1,173.16 | $156.25 | $312.50 | $50.00 | $2,266.09 | $369,897.14 |
10 | 2023/04 | $576.00 | $1,171.34 | $156.25 | $312.50 | $50.00 | $2,266.09 | $369,321.14 |
11 | 2023/05 | $577.82 | $1,169.52 | $156.25 | $312.50 | $50.00 | $2,266.09 | $368,743.32 |
12 | 2023/06 | $579.65 | $1,167.69 | $156.25 | $312.50 | $50.00 | $2,266.09 | $368,163.67 |
13 | 2023/07 | $581.49 | $1,165.85 | $156.25 | $312.50 | $50.00 | $2,266.09 | $367,582.18 |
14 | 2023/08 | $583.33 | $1,164.01 | $156.25 | $312.50 | $50.00 | $2,266.09 | $366,998.85 |
15 | 2023/09 | $585.18 | $1,162.16 | $156.25 | $312.50 | $50.00 | $2,266.09 | $366,413.67 |
16 | 2023/10 | $587.03 | $1,160.31 | $156.25 | $312.50 | $50.00 | $2,266.09 | $365,826.64 |
17 | 2023/11 | $588.89 | $1,158.45 | $156.25 | $312.50 | $50.00 | $2,266.09 | $365,237.75 |
18 | 2023/12 | $590.75 | $1,156.59 | $156.25 | $312.50 | $50.00 | $2,266.09 | $364,647.00 |
19 | 2024/01 | $592.62 | $1,154.72 | $156.25 | $312.50 | $50.00 | $2,266.09 | $364,054.38 |
20 | 2024/02 | $594.50 | $1,152.84 | $156.25 | $312.50 | $50.00 | $2,266.09 | $363,459.87 |
21 | 2024/03 | $596.38 | $1,150.96 | $156.25 | $312.50 | $50.00 | $2,266.09 | $362,863.49 |
22 | 2024/04 | $598.27 | $1,149.07 | $156.25 | $312.50 | $50.00 | $2,266.09 | $362,265.22 |
23 | 2024/05 | $600.17 | $1,147.17 | $156.25 | $312.50 | $50.00 | $2,266.09 | $361,665.05 |
24 | 2024/06 | $602.07 | $1,145.27 | $156.25 | $312.50 | $50.00 | $2,266.09 | $361,062.98 |
25 | 2024/07 | $603.97 | $1,143.37 | $156.25 | $312.50 | $50.00 | $2,266.09 | $360,459.01 |
26 | 2024/08 | $605.89 | $1,141.45 | $156.25 | $312.50 | $50.00 | $2,266.09 | $359,853.12 |
27 | 2024/09 | $607.81 | $1,139.53 | $156.25 | $312.50 | $50.00 | $2,266.09 | $359,245.32 |
28 | 2024/10 | $609.73 | $1,137.61 | $156.25 | $312.50 | $50.00 | $2,266.09 | $358,635.59 |
29 | 2024/11 | $611.66 | $1,135.68 | $156.25 | $312.50 | $50.00 | $2,266.09 | $358,023.93 |
30 | 2024/12 | $613.60 | $1,133.74 | $156.25 | $312.50 | $50.00 | $2,266.09 | $357,410.33 |
31 | 2025/01 | $615.54 | $1,131.80 | $156.25 | $312.50 | $50.00 | $2,266.09 | $356,794.79 |
32 | 2025/02 | $617.49 | $1,129.85 | $156.25 | $312.50 | $50.00 | $2,266.09 | $356,177.30 |
33 | 2025/03 | $619.45 | $1,127.89 | $156.25 | $312.50 | $50.00 | $2,266.09 | $355,557.85 |
34 | 2025/04 | $621.41 | $1,125.93 | $156.25 | $312.50 | $50.00 | $2,266.09 | $354,936.45 |
35 | 2025/05 | $623.37 | $1,123.97 | $156.25 | $312.50 | $50.00 | $2,266.09 | $354,313.07 |
36 | 2025/06 | $625.35 | $1,121.99 | $156.25 | $312.50 | $50.00 | $2,266.09 | $353,687.72 |
37 | 2025/07 | $627.33 | $1,120.01 | $156.25 | $312.50 | $50.00 | $2,266.09 | $353,060.40 |
38 | 2025/08 | $629.32 | $1,118.02 | $156.25 | $312.50 | $50.00 | $2,266.09 | $352,431.08 |
39 | 2025/09 | $631.31 | $1,116.03 | $156.25 | $312.50 | $50.00 | $2,266.09 | $351,799.77 |
40 | 2025/10 | $633.31 | $1,114.03 | $156.25 | $312.50 | $50.00 | $2,266.09 | $351,166.46 |
41 | 2025/11 | $635.31 | $1,112.03 | $156.25 | $312.50 | $50.00 | $2,266.09 | $350,531.15 |
42 | 2025/12 | $637.32 | $1,110.02 | $156.25 | $312.50 | $50.00 | $2,266.09 | $349,893.83 |
43 | 2026/01 | $639.34 | $1,108.00 | $156.25 | $312.50 | $50.00 | $2,266.09 | $349,254.48 |
44 | 2026/02 | $641.37 | $1,105.97 | $156.25 | $312.50 | $50.00 | $2,266.09 | $348,613.12 |
45 | 2026/03 | $643.40 | $1,103.94 | $156.25 | $312.50 | $50.00 | $2,266.09 | $347,969.72 |
46 | 2026/04 | $645.44 | $1,101.90 | $156.25 | $312.50 | $50.00 | $2,266.09 | $347,324.28 |
47 | 2026/05 | $647.48 | $1,099.86 | $156.25 | $312.50 | $50.00 | $2,266.09 | $346,676.80 |
48 | 2026/06 | $649.53 | $1,097.81 | $156.25 | $312.50 | $50.00 | $2,266.09 | $346,027.27 |
49 | 2026/07 | $651.59 | $1,095.75 | $156.25 | $312.50 | $50.00 | $2,266.09 | $345,375.68 |
50 | 2026/08 | $653.65 | $1,093.69 | $156.25 | $312.50 | $50.00 | $2,266.09 | $344,722.03 |
51 | 2026/09 | $655.72 | $1,091.62 | $156.25 | $312.50 | $50.00 | $2,266.09 | $344,066.31 |
52 | 2026/10 | $657.80 | $1,089.54 | $156.25 | $312.50 | $50.00 | $2,266.09 | $343,408.52 |
53 | 2026/11 | $659.88 | $1,087.46 | $156.25 | $312.50 | $50.00 | $2,266.09 | $342,748.64 |
54 | 2026/12 | $661.97 | $1,085.37 | $156.25 | $312.50 | $50.00 | $2,266.09 | $342,086.67 |
55 | 2027/01 | $664.07 | $1,083.27 | $156.25 | $312.50 | $50.00 | $2,266.09 | $341,422.60 |
56 | 2027/02 | $666.17 | $1,081.17 | $156.25 | $312.50 | $50.00 | $2,266.09 | $340,756.43 |
57 | 2027/03 | $668.28 | $1,079.06 | $156.25 | $312.50 | $50.00 | $2,266.09 | $340,088.16 |
58 | 2027/04 | $670.39 | $1,076.95 | $156.25 | $312.50 | $50.00 | $2,266.09 | $339,417.76 |
59 | 2027/05 | $672.52 | $1,074.82 | $156.25 | $312.50 | $50.00 | $2,266.09 | $338,745.24 |
60 | 2027/06 | $674.65 | $1,072.69 | $156.25 | $312.50 | $50.00 | $2,266.09 | $338,070.60 |
61 | 2027/07 | $617.71 | $1,126.90 | $156.25 | $312.50 | $50.00 | $2,263.36 | $337,452.89 |
62 | 2027/08 | $619.77 | $1,124.84 | $156.25 | $312.50 | $50.00 | $2,263.36 | $336,833.12 |
63 | 2027/09 | $621.83 | $1,122.78 | $156.25 | $312.50 | $50.00 | $2,263.36 | $336,211.29 |
64 | 2027/10 | $623.91 | $1,120.70 | $156.25 | $312.50 | $50.00 | $2,263.36 | $335,587.38 |
65 | 2027/11 | $625.99 | $1,118.62 | $156.25 | $312.50 | $50.00 | $2,263.36 | $334,961.40 |
66 | 2027/12 | $628.07 | $1,116.54 | $156.25 | $312.50 | $50.00 | $2,263.36 | $334,333.33 |
67 | 2028/01 | $630.17 | $1,114.44 | $156.25 | $312.50 | $50.00 | $2,263.36 | $333,703.16 |
68 | 2028/02 | $632.27 | $1,112.34 | $156.25 | $312.50 | $50.00 | $2,263.36 | $333,070.90 |
69 | 2028/03 | $634.37 | $1,110.24 | $156.25 | $312.50 | $50.00 | $2,263.36 | $332,436.52 |
70 | 2028/04 | $636.49 | $1,108.12 | $156.25 | $312.50 | $50.00 | $2,263.36 | $331,800.03 |
71 | 2028/05 | $638.61 | $1,106.00 | $156.25 | $312.50 | $50.00 | $2,263.36 | $331,161.42 |
72 | 2028/06 | $640.74 | $1,103.87 | $156.25 | $312.50 | $50.00 | $2,263.36 | $330,520.69 |
73 | 2028/07 | $642.87 | $1,101.74 | $156.25 | $312.50 | $50.00 | $2,263.36 | $329,877.81 |
74 | 2028/08 | $645.02 | $1,099.59 | $156.25 | $312.50 | $50.00 | $2,263.36 | $329,232.79 |
75 | 2028/09 | $647.17 | $1,097.44 | $156.25 | $312.50 | $50.00 | $2,263.36 | $328,585.63 |
76 | 2028/10 | $649.32 | $1,095.29 | $156.25 | $312.50 | $50.00 | $2,263.36 | $327,936.30 |
77 | 2028/11 | $651.49 | $1,093.12 | $156.25 | $312.50 | $50.00 | $2,263.36 | $327,284.81 |
78 | 2028/12 | $653.66 | $1,090.95 | $156.25 | $312.50 | $50.00 | $2,263.36 | $326,631.15 |
79 | 2029/01 | $655.84 | $1,088.77 | $156.25 | $312.50 | $50.00 | $2,263.36 | $325,975.31 |
80 | 2029/02 | $658.03 | $1,086.58 | $156.25 | $312.50 | $50.00 | $2,263.36 | $325,317.29 |
81 | 2029/03 | $660.22 | $1,084.39 | $156.25 | $312.50 | $50.00 | $2,263.36 | $324,657.07 |
82 | 2029/04 | $662.42 | $1,082.19 | $156.25 | $312.50 | $50.00 | $2,263.36 | $323,994.65 |
83 | 2029/05 | $664.63 | $1,079.98 | $156.25 | $312.50 | $50.00 | $2,263.36 | $323,330.02 |
84 | 2029/06 | $666.84 | $1,077.77 | $156.25 | $312.50 | $50.00 | $2,263.36 | $322,663.18 |
85 | 2029/07 | $669.07 | $1,075.54 | $156.25 | $312.50 | $50.00 | $2,263.36 | $321,994.11 |
86 | 2029/08 | $671.30 | $1,073.31 | $156.25 | $312.50 | $50.00 | $2,263.36 | $321,322.82 |
87 | 2029/09 | $673.53 | $1,071.08 | $156.25 | $312.50 | $50.00 | $2,263.36 | $320,649.28 |
88 | 2029/10 | $675.78 | $1,068.83 | $156.25 | $312.50 | $50.00 | $2,263.36 | $319,973.50 |
89 | 2029/11 | $678.03 | $1,066.58 | $156.25 | $312.50 | $50.00 | $2,263.36 | $319,295.47 |
90 | 2029/12 | $680.29 | $1,064.32 | $156.25 | $312.50 | $50.00 | $2,263.36 | $318,615.18 |
91 | 2030/01 | $682.56 | $1,062.05 | $156.25 | $312.50 | $50.00 | $2,263.36 | $317,932.62 |
92 | 2030/02 | $684.83 | $1,059.78 | $156.25 | $312.50 | $50.00 | $2,263.36 | $317,247.79 |
93 | 2030/03 | $687.12 | $1,057.49 | $156.25 | $312.50 | $50.00 | $2,263.36 | $316,560.67 |
94 | 2030/04 | $689.41 | $1,055.20 | $156.25 | $312.50 | $50.00 | $2,263.36 | $315,871.26 |
95 | 2030/05 | $691.71 | $1,052.90 | $156.25 | $312.50 | $50.00 | $2,263.36 | $315,179.55 |
96 | 2030/06 | $694.01 | $1,050.60 | $156.25 | $312.50 | $50.00 | $2,263.36 | $314,485.54 |
97 | 2030/07 | $696.32 | $1,048.29 | $156.25 | $312.50 | $50.00 | $2,263.36 | $313,789.22 |
98 | 2030/08 | $698.65 | $1,045.96 | $156.25 | $312.50 | $50.00 | $2,263.36 | $313,090.57 |
99 | 2030/09 | $700.97 | $1,043.64 | $156.25 | $312.50 | $50.00 | $2,263.36 | $312,389.60 |
100 | 2030/10 | $703.31 | $1,041.30 | $156.25 | $312.50 | $50.00 | $2,263.36 | $311,686.29 |
101 | 2030/11 | $705.66 | $1,038.95 | $156.25 | $312.50 | $50.00 | $2,263.36 | $310,980.63 |
102 | 2030/12 | $708.01 | $1,036.60 | $156.25 | $312.50 | $50.00 | $2,263.36 | $310,272.62 |
103 | 2031/01 | $710.37 | $1,034.24 | $156.25 | $312.50 | $50.00 | $2,263.36 | $309,562.25 |
104 | 2031/02 | $712.74 | $1,031.87 | $156.25 | $312.50 | $50.00 | $2,263.36 | $308,849.52 |
105 | 2031/03 | $715.11 | $1,029.50 | $156.25 | $312.50 | $50.00 | $2,263.36 | $308,134.41 |
106 | 2031/04 | $717.50 | $1,027.11 | $156.25 | $312.50 | $50.00 | $2,263.36 | $307,416.91 |
107 | 2031/05 | $719.89 | $1,024.72 | $156.25 | $312.50 | $50.00 | $2,263.36 | $306,697.03 |
108 | 2031/06 | $722.29 | $1,022.32 | $156.25 | $312.50 | $50.00 | $2,263.36 | $305,974.74 |
109 | 2031/07 | $724.69 | $1,019.92 | $156.25 | $312.50 | $50.00 | $2,263.36 | $305,250.04 |
110 | 2031/08 | $727.11 | $1,017.50 | $156.25 | $312.50 | $50.00 | $2,263.36 | $304,522.94 |
111 | 2031/09 | $729.53 | $1,015.08 | $156.25 | $312.50 | $50.00 | $2,263.36 | $303,793.40 |
112 | 2031/10 | $731.97 | $1,012.64 | $156.25 | $312.50 | $50.00 | $2,263.36 | $303,061.44 |
113 | 2031/11 | $734.41 | $1,010.20 | $156.25 | $312.50 | $50.00 | $2,263.36 | $302,327.03 |
114 | 2031/12 | $736.85 | $1,007.76 | $156.25 | $312.50 | $50.00 | $2,263.36 | $301,590.18 |
115 | 2032/01 | $739.31 | $1,005.30 | $156.25 | $312.50 | $50.00 | $2,263.36 | $300,850.87 |
116 | 2032/02 | $741.77 | $1,002.84 | $156.25 | $312.50 | $50.00 | $2,263.36 | $300,109.09 |
117 | 2032/03 | $744.25 | $1,000.36 | $0.00 | $312.50 | $50.00 | $2,107.11 | $299,364.85 |
118 | 2032/04 | $746.73 | $997.88 | $0.00 | $312.50 | $50.00 | $2,107.11 | $298,618.12 |
119 | 2032/05 | $749.22 | $995.39 | $0.00 | $312.50 | $50.00 | $2,107.11 | $297,868.91 |
120 | 2032/06 | $751.71 | $992.90 | $0.00 | $312.50 | $50.00 | $2,107.11 | $297,117.19 |
121 | 2032/07 | $706.59 | $1,039.91 | $0.00 | $312.50 | $50.00 | $2,109.00 | $296,410.60 |
122 | 2032/08 | $709.06 | $1,037.44 | $0.00 | $312.50 | $50.00 | $2,109.00 | $295,701.54 |
123 | 2032/09 | $711.55 | $1,034.96 | $0.00 | $312.50 | $50.00 | $2,109.00 | $294,989.99 |
124 | 2032/10 | $714.04 | $1,032.46 | $0.00 | $312.50 | $50.00 | $2,109.00 | $294,275.95 |
125 | 2032/11 | $716.54 | $1,029.97 | $0.00 | $312.50 | $50.00 | $2,109.00 | $293,559.42 |
126 | 2032/12 | $719.04 | $1,027.46 | $0.00 | $312.50 | $50.00 | $2,109.00 | $292,840.37 |
127 | 2033/01 | $721.56 | $1,024.94 | $0.00 | $312.50 | $50.00 | $2,109.00 | $292,118.81 |
128 | 2033/02 | $724.09 | $1,022.42 | $0.00 | $312.50 | $50.00 | $2,109.00 | $291,394.73 |
129 | 2033/03 | $726.62 | $1,019.88 | $0.00 | $312.50 | $50.00 | $2,109.00 | $290,668.11 |
130 | 2033/04 | $729.16 | $1,017.34 | $0.00 | $312.50 | $50.00 | $2,109.00 | $289,938.94 |
131 | 2033/05 | $731.72 | $1,014.79 | $0.00 | $312.50 | $50.00 | $2,109.00 | $289,207.23 |
132 | 2033/06 | $734.28 | $1,012.23 | $0.00 | $312.50 | $50.00 | $2,109.00 | $288,472.95 |
133 | 2033/07 | $736.85 | $1,009.66 | $0.00 | $312.50 | $50.00 | $2,109.00 | $287,736.11 |
134 | 2033/08 | $739.43 | $1,007.08 | $0.00 | $312.50 | $50.00 | $2,109.00 | $286,996.68 |
135 | 2033/09 | $742.01 | $1,004.49 | $0.00 | $312.50 | $50.00 | $2,109.00 | $286,254.67 |
136 | 2033/10 | $744.61 | $1,001.89 | $0.00 | $312.50 | $50.00 | $2,109.00 | $285,510.06 |
137 | 2033/11 | $747.22 | $999.29 | $0.00 | $312.50 | $50.00 | $2,109.00 | $284,762.84 |
138 | 2033/12 | $749.83 | $996.67 | $0.00 | $312.50 | $50.00 | $2,109.00 | $284,013.01 |
139 | 2034/01 | $752.46 | $994.05 | $0.00 | $312.50 | $50.00 | $2,109.00 | $283,260.55 |
140 | 2034/02 | $755.09 | $991.41 | $0.00 | $312.50 | $50.00 | $2,109.00 | $282,505.46 |
141 | 2034/03 | $757.73 | $988.77 | $0.00 | $312.50 | $50.00 | $2,109.00 | $281,747.73 |
142 | 2034/04 | $760.38 | $986.12 | $0.00 | $312.50 | $50.00 | $2,109.00 | $280,987.35 |
143 | 2034/05 | $763.05 | $983.46 | $0.00 | $312.50 | $50.00 | $2,109.00 | $280,224.30 |
144 | 2034/06 | $765.72 | $980.79 | $0.00 | $312.50 | $50.00 | $2,109.00 | $279,458.58 |
145 | 2034/07 | $768.40 | $978.11 | $0.00 | $312.50 | $50.00 | $2,109.00 | $278,690.19 |
146 | 2034/08 | $771.09 | $975.42 | $0.00 | $312.50 | $50.00 | $2,109.00 | $277,919.10 |
147 | 2034/09 | $773.78 | $972.72 | $0.00 | $312.50 | $50.00 | $2,109.00 | $277,145.32 |
148 | 2034/10 | $776.49 | $970.01 | $0.00 | $312.50 | $50.00 | $2,109.00 | $276,368.82 |
149 | 2034/11 | $779.21 | $967.29 | $0.00 | $312.50 | $50.00 | $2,109.00 | $275,589.61 |
150 | 2034/12 | $781.94 | $964.56 | $0.00 | $312.50 | $50.00 | $2,109.00 | $274,807.67 |
151 | 2035/01 | $784.67 | $961.83 | $0.00 | $312.50 | $50.00 | $2,109.00 | $274,023.00 |
152 | 2035/02 | $787.42 | $959.08 | $0.00 | $312.50 | $50.00 | $2,109.00 | $273,235.58 |
153 | 2035/03 | $790.18 | $956.32 | $0.00 | $312.50 | $50.00 | $2,109.00 | $272,445.40 |
154 | 2035/04 | $792.94 | $953.56 | $0.00 | $312.50 | $50.00 | $2,109.00 | $271,652.46 |
155 | 2035/05 | $795.72 | $950.78 | $0.00 | $312.50 | $50.00 | $2,109.00 | $270,856.74 |
156 | 2035/06 | $798.50 | $948.00 | $0.00 | $312.50 | $50.00 | $2,109.00 | $270,058.24 |
157 | 2035/07 | $801.30 | $945.20 | $0.00 | $312.50 | $50.00 | $2,109.00 | $269,256.94 |
158 | 2035/08 | $804.10 | $942.40 | $0.00 | $312.50 | $50.00 | $2,109.00 | $268,452.84 |
159 | 2035/09 | $806.92 | $939.58 | $0.00 | $312.50 | $50.00 | $2,109.00 | $267,645.92 |
160 | 2035/10 | $809.74 | $936.76 | $0.00 | $312.50 | $50.00 | $2,109.00 | $266,836.18 |
161 | 2035/11 | $812.58 | $933.93 | $0.00 | $312.50 | $50.00 | $2,109.00 | $266,023.60 |
162 | 2035/12 | $815.42 | $931.08 | $0.00 | $312.50 | $50.00 | $2,109.00 | $265,208.18 |
163 | 2036/01 | $818.27 | $928.23 | $0.00 | $312.50 | $50.00 | $2,109.00 | $264,389.91 |
164 | 2036/02 | $821.14 | $925.36 | $0.00 | $312.50 | $50.00 | $2,109.00 | $263,568.77 |
165 | 2036/03 | $824.01 | $922.49 | $0.00 | $312.50 | $50.00 | $2,109.00 | $262,744.76 |
166 | 2036/04 | $826.89 | $919.61 | $0.00 | $312.50 | $50.00 | $2,109.00 | $261,917.87 |
167 | 2036/05 | $829.79 | $916.71 | $0.00 | $312.50 | $50.00 | $2,109.00 | $261,088.08 |
168 | 2036/06 | $832.69 | $913.81 | $0.00 | $312.50 | $50.00 | $2,109.00 | $260,255.39 |
169 | 2036/07 | $835.61 | $910.89 | $0.00 | $312.50 | $50.00 | $2,109.00 | $259,419.78 |
170 | 2036/08 | $838.53 | $907.97 | $0.00 | $312.50 | $50.00 | $2,109.00 | $258,581.25 |
171 | 2036/09 | $841.47 | $905.03 | $0.00 | $312.50 | $50.00 | $2,109.00 | $257,739.78 |
172 | 2036/10 | $844.41 | $902.09 | $0.00 | $312.50 | $50.00 | $2,109.00 | $256,895.37 |
173 | 2036/11 | $847.37 | $899.13 | $0.00 | $312.50 | $50.00 | $2,109.00 | $256,048.00 |
174 | 2036/12 | $850.33 | $896.17 | $0.00 | $312.50 | $50.00 | $2,109.00 | $255,197.66 |
175 | 2037/01 | $853.31 | $893.19 | $0.00 | $312.50 | $50.00 | $2,109.00 | $254,344.35 |
176 | 2037/02 | $856.30 | $890.21 | $0.00 | $312.50 | $50.00 | $2,109.00 | $253,488.06 |
177 | 2037/03 | $859.29 | $887.21 | $0.00 | $312.50 | $50.00 | $2,109.00 | $252,628.76 |
178 | 2037/04 | $862.30 | $884.20 | $0.00 | $312.50 | $50.00 | $2,109.00 | $251,766.46 |
179 | 2037/05 | $865.32 | $881.18 | $0.00 | $312.50 | $50.00 | $2,109.00 | $250,901.14 |
180 | 2037/06 | $868.35 | $878.15 | $0.00 | $312.50 | $50.00 | $2,109.00 | $250,032.80 |
181 | 2037/07 | $826.02 | $916.79 | $0.00 | $312.50 | $50.00 | $2,105.31 | $249,206.77 |
182 | 2037/08 | $829.05 | $913.76 | $0.00 | $312.50 | $50.00 | $2,105.31 | $248,377.72 |
183 | 2037/09 | $832.09 | $910.72 | $0.00 | $312.50 | $50.00 | $2,105.31 | $247,545.63 |
184 | 2037/10 | $835.14 | $907.67 | $0.00 | $312.50 | $50.00 | $2,105.31 | $246,710.49 |
185 | 2037/11 | $838.20 | $904.61 | $0.00 | $312.50 | $50.00 | $2,105.31 | $245,872.29 |
186 | 2037/12 | $841.28 | $901.53 | $0.00 | $312.50 | $50.00 | $2,105.31 | $245,031.01 |
187 | 2038/01 | $844.36 | $898.45 | $0.00 | $312.50 | $50.00 | $2,105.31 | $244,186.65 |
188 | 2038/02 | $847.46 | $895.35 | $0.00 | $312.50 | $50.00 | $2,105.31 | $243,339.19 |
189 | 2038/03 | $850.57 | $892.24 | $0.00 | $312.50 | $50.00 | $2,105.31 | $242,488.63 |
190 | 2038/04 | $853.68 | $889.12 | $0.00 | $312.50 | $50.00 | $2,105.31 | $241,634.94 |
191 | 2038/05 | $856.81 | $885.99 | $0.00 | $312.50 | $50.00 | $2,105.31 | $240,778.13 |
192 | 2038/06 | $859.96 | $882.85 | $0.00 | $312.50 | $50.00 | $2,105.31 | $239,918.17 |
193 | 2038/07 | $863.11 | $879.70 | $0.00 | $312.50 | $50.00 | $2,105.31 | $239,055.06 |
194 | 2038/08 | $866.27 | $876.54 | $0.00 | $312.50 | $50.00 | $2,105.31 | $238,188.79 |
195 | 2038/09 | $869.45 | $873.36 | $0.00 | $312.50 | $50.00 | $2,105.31 | $237,319.34 |
196 | 2038/10 | $872.64 | $870.17 | $0.00 | $312.50 | $50.00 | $2,105.31 | $236,446.70 |
197 | 2038/11 | $875.84 | $866.97 | $0.00 | $312.50 | $50.00 | $2,105.31 | $235,570.86 |
198 | 2038/12 | $879.05 | $863.76 | $0.00 | $312.50 | $50.00 | $2,105.31 | $234,691.81 |
199 | 2039/01 | $882.27 | $860.54 | $0.00 | $312.50 | $50.00 | $2,105.31 | $233,809.54 |
200 | 2039/02 | $885.51 | $857.30 | $0.00 | $312.50 | $50.00 | $2,105.31 | $232,924.04 |
201 | 2039/03 | $888.75 | $854.05 | $0.00 | $312.50 | $50.00 | $2,105.31 | $232,035.28 |
202 | 2039/04 | $892.01 | $850.80 | $0.00 | $312.50 | $50.00 | $2,105.31 | $231,143.27 |
203 | 2039/05 | $895.28 | $847.53 | $0.00 | $312.50 | $50.00 | $2,105.31 | $230,247.98 |
204 | 2039/06 | $898.57 | $844.24 | $0.00 | $312.50 | $50.00 | $2,105.31 | $229,349.42 |
205 | 2039/07 | $901.86 | $840.95 | $0.00 | $312.50 | $50.00 | $2,105.31 | $228,447.56 |
206 | 2039/08 | $905.17 | $837.64 | $0.00 | $312.50 | $50.00 | $2,105.31 | $227,542.39 |
207 | 2039/09 | $908.49 | $834.32 | $0.00 | $312.50 | $50.00 | $2,105.31 | $226,633.90 |
208 | 2039/10 | $911.82 | $830.99 | $0.00 | $312.50 | $50.00 | $2,105.31 | $225,722.08 |
209 | 2039/11 | $915.16 | $827.65 | $0.00 | $312.50 | $50.00 | $2,105.31 | $224,806.92 |
210 | 2039/12 | $918.52 | $824.29 | $0.00 | $312.50 | $50.00 | $2,105.31 | $223,888.41 |
211 | 2040/01 | $921.88 | $820.92 | $0.00 | $312.50 | $50.00 | $2,105.31 | $222,966.52 |
212 | 2040/02 | $925.27 | $817.54 | $0.00 | $312.50 | $50.00 | $2,105.31 | $222,041.26 |
213 | 2040/03 | $928.66 | $814.15 | $0.00 | $312.50 | $50.00 | $2,105.31 | $221,112.60 |
214 | 2040/04 | $932.06 | $810.75 | $0.00 | $312.50 | $50.00 | $2,105.31 | $220,180.54 |
215 | 2040/05 | $935.48 | $807.33 | $0.00 | $312.50 | $50.00 | $2,105.31 | $219,245.06 |
216 | 2040/06 | $938.91 | $803.90 | $0.00 | $312.50 | $50.00 | $2,105.31 | $218,306.15 |
217 | 2040/07 | $942.35 | $800.46 | $0.00 | $312.50 | $50.00 | $2,105.31 | $217,363.79 |
218 | 2040/08 | $945.81 | $797.00 | $0.00 | $312.50 | $50.00 | $2,105.31 | $216,417.98 |
219 | 2040/09 | $949.28 | $793.53 | $0.00 | $312.50 | $50.00 | $2,105.31 | $215,468.71 |
220 | 2040/10 | $952.76 | $790.05 | $0.00 | $312.50 | $50.00 | $2,105.31 | $214,515.95 |
221 | 2040/11 | $956.25 | $786.56 | $0.00 | $312.50 | $50.00 | $2,105.31 | $213,559.70 |
222 | 2040/12 | $959.76 | $783.05 | $0.00 | $312.50 | $50.00 | $2,105.31 | $212,599.94 |
223 | 2041/01 | $963.28 | $779.53 | $0.00 | $312.50 | $50.00 | $2,105.31 | $211,636.67 |
224 | 2041/02 | $966.81 | $776.00 | $0.00 | $312.50 | $50.00 | $2,105.31 | $210,669.86 |
225 | 2041/03 | $970.35 | $772.46 | $0.00 | $312.50 | $50.00 | $2,105.31 | $209,699.51 |
226 | 2041/04 | $973.91 | $768.90 | $0.00 | $312.50 | $50.00 | $2,105.31 | $208,725.60 |
227 | 2041/05 | $977.48 | $765.33 | $0.00 | $312.50 | $50.00 | $2,105.31 | $207,748.11 |
228 | 2041/06 | $981.07 | $761.74 | $0.00 | $312.50 | $50.00 | $2,105.31 | $206,767.05 |
229 | 2041/07 | $984.66 | $758.15 | $0.00 | $312.50 | $50.00 | $2,105.31 | $205,782.39 |
230 | 2041/08 | $988.27 | $754.54 | $0.00 | $312.50 | $50.00 | $2,105.31 | $204,794.11 |
231 | 2041/09 | $991.90 | $750.91 | $0.00 | $312.50 | $50.00 | $2,105.31 | $203,802.22 |
232 | 2041/10 | $995.53 | $747.27 | $0.00 | $312.50 | $50.00 | $2,105.31 | $202,806.68 |
233 | 2041/11 | $999.18 | $743.62 | $0.00 | $312.50 | $50.00 | $2,105.31 | $201,807.50 |
234 | 2041/12 | $1,002.85 | $739.96 | $0.00 | $312.50 | $50.00 | $2,105.31 | $200,804.65 |
235 | 2042/01 | $1,006.53 | $736.28 | $0.00 | $312.50 | $50.00 | $2,105.31 | $199,798.12 |
236 | 2042/02 | $1,010.22 | $732.59 | $0.00 | $312.50 | $50.00 | $2,105.31 | $198,787.91 |
237 | 2042/03 | $1,013.92 | $728.89 | $0.00 | $312.50 | $50.00 | $2,105.31 | $197,773.99 |
238 | 2042/04 | $1,017.64 | $725.17 | $0.00 | $312.50 | $50.00 | $2,105.31 | $196,756.35 |
239 | 2042/05 | $1,021.37 | $721.44 | $0.00 | $312.50 | $50.00 | $2,105.31 | $195,734.98 |
240 | 2042/06 | $1,025.11 | $717.69 | $0.00 | $312.50 | $50.00 | $2,105.31 | $194,709.87 |
241 | 2042/07 | $997.55 | $746.39 | $0.00 | $312.50 | $50.00 | $2,106.44 | $193,712.31 |
242 | 2042/08 | $1,001.38 | $742.56 | $0.00 | $312.50 | $50.00 | $2,106.44 | $192,710.93 |
243 | 2042/09 | $1,005.22 | $738.73 | $0.00 | $312.50 | $50.00 | $2,106.44 | $191,705.72 |
244 | 2042/10 | $1,009.07 | $734.87 | $0.00 | $312.50 | $50.00 | $2,106.44 | $190,696.65 |
245 | 2042/11 | $1,012.94 | $731.00 | $0.00 | $312.50 | $50.00 | $2,106.44 | $189,683.71 |
246 | 2042/12 | $1,016.82 | $727.12 | $0.00 | $312.50 | $50.00 | $2,106.44 | $188,666.89 |
247 | 2043/01 | $1,020.72 | $723.22 | $0.00 | $312.50 | $50.00 | $2,106.44 | $187,646.17 |
248 | 2043/02 | $1,024.63 | $719.31 | $0.00 | $312.50 | $50.00 | $2,106.44 | $186,621.53 |
249 | 2043/03 | $1,028.56 | $715.38 | $0.00 | $312.50 | $50.00 | $2,106.44 | $185,592.97 |
250 | 2043/04 | $1,032.50 | $711.44 | $0.00 | $312.50 | $50.00 | $2,106.44 | $184,560.47 |
251 | 2043/05 | $1,036.46 | $707.48 | $0.00 | $312.50 | $50.00 | $2,106.44 | $183,524.01 |
252 | 2043/06 | $1,040.43 | $703.51 | $0.00 | $312.50 | $50.00 | $2,106.44 | $182,483.58 |
253 | 2043/07 | $1,044.42 | $699.52 | $0.00 | $312.50 | $50.00 | $2,106.44 | $181,439.16 |
254 | 2043/08 | $1,048.43 | $695.52 | $0.00 | $312.50 | $50.00 | $2,106.44 | $180,390.73 |
255 | 2043/09 | $1,052.44 | $691.50 | $0.00 | $312.50 | $50.00 | $2,106.44 | $179,338.29 |
256 | 2043/10 | $1,056.48 | $687.46 | $0.00 | $312.50 | $50.00 | $2,106.44 | $178,281.81 |
257 | 2043/11 | $1,060.53 | $683.41 | $0.00 | $312.50 | $50.00 | $2,106.44 | $177,221.28 |
258 | 2043/12 | $1,064.59 | $679.35 | $0.00 | $312.50 | $50.00 | $2,106.44 | $176,156.68 |
259 | 2044/01 | $1,068.68 | $675.27 | $0.00 | $312.50 | $50.00 | $2,106.44 | $175,088.01 |
260 | 2044/02 | $1,072.77 | $671.17 | $0.00 | $312.50 | $50.00 | $2,106.44 | $174,015.24 |
261 | 2044/03 | $1,076.88 | $667.06 | $0.00 | $312.50 | $50.00 | $2,106.44 | $172,938.35 |
262 | 2044/04 | $1,081.01 | $662.93 | $0.00 | $312.50 | $50.00 | $2,106.44 | $171,857.34 |
263 | 2044/05 | $1,085.16 | $658.79 | $0.00 | $312.50 | $50.00 | $2,106.44 | $170,772.18 |
264 | 2044/06 | $1,089.32 | $654.63 | $0.00 | $312.50 | $50.00 | $2,106.44 | $169,682.87 |
265 | 2044/07 | $1,093.49 | $650.45 | $0.00 | $312.50 | $50.00 | $2,106.44 | $168,589.38 |
266 | 2044/08 | $1,097.68 | $646.26 | $0.00 | $312.50 | $50.00 | $2,106.44 | $167,491.69 |
267 | 2044/09 | $1,101.89 | $642.05 | $0.00 | $312.50 | $50.00 | $2,106.44 | $166,389.80 |
268 | 2044/10 | $1,106.11 | $637.83 | $0.00 | $312.50 | $50.00 | $2,106.44 | $165,283.69 |
269 | 2044/11 | $1,110.35 | $633.59 | $0.00 | $312.50 | $50.00 | $2,106.44 | $164,173.33 |
270 | 2044/12 | $1,114.61 | $629.33 | $0.00 | $312.50 | $50.00 | $2,106.44 | $163,058.72 |
271 | 2045/01 | $1,118.88 | $625.06 | $0.00 | $312.50 | $50.00 | $2,106.44 | $161,939.84 |
272 | 2045/02 | $1,123.17 | $620.77 | $0.00 | $312.50 | $50.00 | $2,106.44 | $160,816.67 |
273 | 2045/03 | $1,127.48 | $616.46 | $0.00 | $312.50 | $50.00 | $2,106.44 | $159,689.19 |
274 | 2045/04 | $1,131.80 | $612.14 | $0.00 | $312.50 | $50.00 | $2,106.44 | $158,557.39 |
275 | 2045/05 | $1,136.14 | $607.80 | $0.00 | $312.50 | $50.00 | $2,106.44 | $157,421.25 |
276 | 2045/06 | $1,140.49 | $603.45 | $0.00 | $312.50 | $50.00 | $2,106.44 | $156,280.75 |
277 | 2045/07 | $1,144.87 | $599.08 | $0.00 | $312.50 | $50.00 | $2,106.44 | $155,135.89 |
278 | 2045/08 | $1,149.25 | $594.69 | $0.00 | $312.50 | $50.00 | $2,106.44 | $153,986.63 |
279 | 2045/09 | $1,153.66 | $590.28 | $0.00 | $312.50 | $50.00 | $2,106.44 | $152,832.97 |
280 | 2045/10 | $1,158.08 | $585.86 | $0.00 | $312.50 | $50.00 | $2,106.44 | $151,674.89 |
281 | 2045/11 | $1,162.52 | $581.42 | $0.00 | $312.50 | $50.00 | $2,106.44 | $150,512.37 |
282 | 2045/12 | $1,166.98 | $576.96 | $0.00 | $312.50 | $50.00 | $2,106.44 | $149,345.39 |
283 | 2046/01 | $1,171.45 | $572.49 | $0.00 | $312.50 | $50.00 | $2,106.44 | $148,173.94 |
284 | 2046/02 | $1,175.94 | $568.00 | $0.00 | $312.50 | $50.00 | $2,106.44 | $146,997.99 |
285 | 2046/03 | $1,180.45 | $563.49 | $0.00 | $312.50 | $50.00 | $2,106.44 | $145,817.54 |
286 | 2046/04 | $1,184.98 | $558.97 | $0.00 | $312.50 | $50.00 | $2,106.44 | $144,632.57 |
287 | 2046/05 | $1,189.52 | $554.42 | $0.00 | $312.50 | $50.00 | $2,106.44 | $143,443.05 |
288 | 2046/06 | $1,194.08 | $549.87 | $0.00 | $312.50 | $50.00 | $2,106.44 | $142,248.97 |
289 | 2046/07 | $1,198.65 | $545.29 | $0.00 | $312.50 | $50.00 | $2,106.44 | $141,050.32 |
290 | 2046/08 | $1,203.25 | $540.69 | $0.00 | $312.50 | $50.00 | $2,106.44 | $139,847.07 |
291 | 2046/09 | $1,207.86 | $536.08 | $0.00 | $312.50 | $50.00 | $2,106.44 | $138,639.21 |
292 | 2046/10 | $1,212.49 | $531.45 | $0.00 | $312.50 | $50.00 | $2,106.44 | $137,426.72 |
293 | 2046/11 | $1,217.14 | $526.80 | $0.00 | $312.50 | $50.00 | $2,106.44 | $136,209.58 |
294 | 2046/12 | $1,221.81 | $522.14 | $0.00 | $312.50 | $50.00 | $2,106.44 | $134,987.77 |
295 | 2047/01 | $1,226.49 | $517.45 | $0.00 | $312.50 | $50.00 | $2,106.44 | $133,761.28 |
296 | 2047/02 | $1,231.19 | $512.75 | $0.00 | $312.50 | $50.00 | $2,106.44 | $132,530.09 |
297 | 2047/03 | $1,235.91 | $508.03 | $0.00 | $312.50 | $50.00 | $2,106.44 | $131,294.18 |
298 | 2047/04 | $1,240.65 | $503.29 | $0.00 | $312.50 | $50.00 | $2,106.44 | $130,053.53 |
299 | 2047/05 | $1,245.40 | $498.54 | $0.00 | $312.50 | $50.00 | $2,106.44 | $128,808.13 |
300 | 2047/06 | $1,250.18 | $493.76 | $0.00 | $312.50 | $50.00 | $2,106.44 | $127,557.95 |
301 | 2047/07 | $1,228.74 | $510.23 | $0.00 | $312.50 | $50.00 | $2,101.47 | $126,329.21 |
302 | 2047/08 | $1,233.65 | $505.32 | $0.00 | $312.50 | $50.00 | $2,101.47 | $125,095.56 |
303 | 2047/09 | $1,238.58 | $500.38 | $0.00 | $312.50 | $50.00 | $2,101.47 | $123,856.98 |
304 | 2047/10 | $1,243.54 | $495.43 | $0.00 | $312.50 | $50.00 | $2,101.47 | $122,613.44 |
305 | 2047/11 | $1,248.51 | $490.45 | $0.00 | $312.50 | $50.00 | $2,101.47 | $121,364.93 |
306 | 2047/12 | $1,253.51 | $485.46 | $0.00 | $312.50 | $50.00 | $2,101.47 | $120,111.42 |
307 | 2048/01 | $1,258.52 | $480.45 | $0.00 | $312.50 | $50.00 | $2,101.47 | $118,852.90 |
308 | 2048/02 | $1,263.56 | $475.41 | $0.00 | $312.50 | $50.00 | $2,101.47 | $117,589.34 |
309 | 2048/03 | $1,268.61 | $470.36 | $0.00 | $312.50 | $50.00 | $2,101.47 | $116,320.73 |
310 | 2048/04 | $1,273.68 | $465.28 | $0.00 | $312.50 | $50.00 | $2,101.47 | $115,047.05 |
311 | 2048/05 | $1,278.78 | $460.19 | $0.00 | $312.50 | $50.00 | $2,101.47 | $113,768.27 |
312 | 2048/06 | $1,283.89 | $455.07 | $0.00 | $312.50 | $50.00 | $2,101.47 | $112,484.37 |
313 | 2048/07 | $1,289.03 | $449.94 | $0.00 | $312.50 | $50.00 | $2,101.47 | $111,195.34 |
314 | 2048/08 | $1,294.19 | $444.78 | $0.00 | $312.50 | $50.00 | $2,101.47 | $109,901.16 |
315 | 2048/09 | $1,299.36 | $439.60 | $0.00 | $312.50 | $50.00 | $2,101.47 | $108,601.80 |
316 | 2048/10 | $1,304.56 | $434.41 | $0.00 | $312.50 | $50.00 | $2,101.47 | $107,297.24 |
317 | 2048/11 | $1,309.78 | $429.19 | $0.00 | $312.50 | $50.00 | $2,101.47 | $105,987.46 |
318 | 2048/12 | $1,315.02 | $423.95 | $0.00 | $312.50 | $50.00 | $2,101.47 | $104,672.44 |
319 | 2049/01 | $1,320.28 | $418.69 | $0.00 | $312.50 | $50.00 | $2,101.47 | $103,352.16 |
320 | 2049/02 | $1,325.56 | $413.41 | $0.00 | $312.50 | $50.00 | $2,101.47 | $102,026.60 |
321 | 2049/03 | $1,330.86 | $408.11 | $0.00 | $312.50 | $50.00 | $2,101.47 | $100,695.74 |
322 | 2049/04 | $1,336.18 | $402.78 | $0.00 | $312.50 | $50.00 | $2,101.47 | $99,359.56 |
323 | 2049/05 | $1,341.53 | $397.44 | $0.00 | $312.50 | $50.00 | $2,101.47 | $98,018.03 |
324 | 2049/06 | $1,346.90 | $392.07 | $0.00 | $312.50 | $50.00 | $2,101.47 | $96,671.13 |
325 | 2049/07 | $1,352.28 | $386.68 | $0.00 | $312.50 | $50.00 | $2,101.47 | $95,318.85 |
326 | 2049/08 | $1,357.69 | $381.28 | $0.00 | $312.50 | $50.00 | $2,101.47 | $93,961.16 |
327 | 2049/09 | $1,363.12 | $375.84 | $0.00 | $312.50 | $50.00 | $2,101.47 | $92,598.04 |
328 | 2049/10 | $1,368.58 | $370.39 | $0.00 | $312.50 | $50.00 | $2,101.47 | $91,229.46 |
329 | 2049/11 | $1,374.05 | $364.92 | $0.00 | $312.50 | $50.00 | $2,101.47 | $89,855.41 |
330 | 2049/12 | $1,379.55 | $359.42 | $0.00 | $312.50 | $50.00 | $2,101.47 | $88,475.87 |
331 | 2050/01 | $1,385.06 | $353.90 | $0.00 | $312.50 | $50.00 | $2,101.47 | $87,090.80 |
332 | 2050/02 | $1,390.60 | $348.36 | $0.00 | $312.50 | $50.00 | $2,101.47 | $85,700.20 |
333 | 2050/03 | $1,396.17 | $342.80 | $0.00 | $312.50 | $50.00 | $2,101.47 | $84,304.03 |
334 | 2050/04 | $1,401.75 | $337.22 | $0.00 | $312.50 | $50.00 | $2,101.47 | $82,902.28 |
335 | 2050/05 | $1,407.36 | $331.61 | $0.00 | $312.50 | $50.00 | $2,101.47 | $81,494.92 |
336 | 2050/06 | $1,412.99 | $325.98 | $0.00 | $312.50 | $50.00 | $2,101.47 | $80,081.94 |
337 | 2050/07 | $1,418.64 | $320.33 | $0.00 | $312.50 | $50.00 | $2,101.47 | $78,663.30 |
338 | 2050/08 | $1,424.31 | $314.65 | $0.00 | $312.50 | $50.00 | $2,101.47 | $77,238.98 |
339 | 2050/09 | $1,430.01 | $308.96 | $0.00 | $312.50 | $50.00 | $2,101.47 | $75,808.97 |
340 | 2050/10 | $1,435.73 | $303.24 | $0.00 | $312.50 | $50.00 | $2,101.47 | $74,373.24 |
341 | 2050/11 | $1,441.47 | $297.49 | $0.00 | $312.50 | $50.00 | $2,101.47 | $72,931.77 |
342 | 2050/12 | $1,447.24 | $291.73 | $0.00 | $312.50 | $50.00 | $2,101.47 | $71,484.53 |
343 | 2051/01 | $1,453.03 | $285.94 | $0.00 | $312.50 | $50.00 | $2,101.47 | $70,031.50 |
344 | 2051/02 | $1,458.84 | $280.13 | $0.00 | $312.50 | $50.00 | $2,101.47 | $68,572.65 |
345 | 2051/03 | $1,464.68 | $274.29 | $0.00 | $312.50 | $50.00 | $2,101.47 | $67,107.98 |
346 | 2051/04 | $1,470.54 | $268.43 | $0.00 | $312.50 | $50.00 | $2,101.47 | $65,637.44 |
347 | 2051/05 | $1,476.42 | $262.55 | $0.00 | $312.50 | $50.00 | $2,101.47 | $64,161.03 |
348 | 2051/06 | $1,482.32 | $256.64 | $0.00 | $312.50 | $50.00 | $2,101.47 | $62,678.70 |
349 | 2051/07 | $1,488.25 | $250.71 | $0.00 | $312.50 | $50.00 | $2,101.47 | $61,190.45 |
350 | 2051/08 | $1,494.21 | $244.76 | $0.00 | $312.50 | $50.00 | $2,101.47 | $59,696.24 |
351 | 2051/09 | $1,500.18 | $238.78 | $0.00 | $312.50 | $50.00 | $2,101.47 | $58,196.06 |
352 | 2051/10 | $1,506.18 | $232.78 | $0.00 | $312.50 | $50.00 | $2,101.47 | $56,689.88 |
353 | 2051/11 | $1,512.21 | $226.76 | $0.00 | $312.50 | $50.00 | $2,101.47 | $55,177.67 |
354 | 2051/12 | $1,518.26 | $220.71 | $0.00 | $312.50 | $50.00 | $2,101.47 | $53,659.41 |
355 | 2052/01 | $1,524.33 | $214.64 | $0.00 | $312.50 | $50.00 | $2,101.47 | $52,135.09 |
356 | 2052/02 | $1,530.43 | $208.54 | $0.00 | $312.50 | $50.00 | $2,101.47 | $50,604.66 |
357 | 2052/03 | $1,536.55 | $202.42 | $0.00 | $312.50 | $50.00 | $2,101.47 | $49,068.11 |
358 | 2052/04 | $1,542.69 | $196.27 | $0.00 | $312.50 | $50.00 | $2,101.47 | $47,525.41 |
359 | 2052/05 | $1,548.87 | $190.10 | $0.00 | $312.50 | $50.00 | $2,101.47 | $45,976.55 |
360 | 2052/06 | $1,555.06 | $183.91 | $0.00 | $312.50 | $50.00 | $2,101.47 | $44,421.49 |
361 | 2052/07 | $1,557.85 | $185.09 | $0.00 | $312.50 | $50.00 | $2,105.44 | $42,863.64 |
362 | 2052/08 | $1,564.34 | $178.60 | $0.00 | $312.50 | $50.00 | $2,105.44 | $41,299.29 |
363 | 2052/09 | $1,570.86 | $172.08 | $0.00 | $312.50 | $50.00 | $2,105.44 | $39,728.43 |
364 | 2052/10 | $1,577.41 | $165.54 | $0.00 | $312.50 | $50.00 | $2,105.44 | $38,151.03 |
365 | 2052/11 | $1,583.98 | $158.96 | $0.00 | $312.50 | $50.00 | $2,105.44 | $36,567.05 |
366 | 2052/12 | $1,590.58 | $152.36 | $0.00 | $312.50 | $50.00 | $2,105.44 | $34,976.47 |
367 | 2053/01 | $1,597.21 | $145.74 | $0.00 | $312.50 | $50.00 | $2,105.44 | $33,379.26 |
368 | 2053/02 | $1,603.86 | $139.08 | $0.00 | $312.50 | $50.00 | $2,105.44 | $31,775.40 |
369 | 2053/03 | $1,610.54 | $132.40 | $0.00 | $312.50 | $50.00 | $2,105.44 | $30,164.86 |
370 | 2053/04 | $1,617.25 | $125.69 | $0.00 | $312.50 | $50.00 | $2,105.44 | $28,547.60 |
371 | 2053/05 | $1,623.99 | $118.95 | $0.00 | $312.50 | $50.00 | $2,105.44 | $26,923.61 |
372 | 2053/06 | $1,630.76 | $112.18 | $0.00 | $312.50 | $50.00 | $2,105.44 | $25,292.85 |
373 | 2053/07 | $1,637.55 | $105.39 | $0.00 | $312.50 | $50.00 | $2,105.44 | $23,655.29 |
374 | 2053/08 | $1,644.38 | $98.56 | $0.00 | $312.50 | $50.00 | $2,105.44 | $22,010.92 |
375 | 2053/09 | $1,651.23 | $91.71 | $0.00 | $312.50 | $50.00 | $2,105.44 | $20,359.69 |
376 | 2053/10 | $1,658.11 | $84.83 | $0.00 | $312.50 | $50.00 | $2,105.44 | $18,701.58 |
377 | 2053/11 | $1,665.02 | $77.92 | $0.00 | $312.50 | $50.00 | $2,105.44 | $17,036.56 |
378 | 2053/12 | $1,671.96 | $70.99 | $0.00 | $312.50 | $50.00 | $2,105.44 | $15,364.60 |
379 | 2054/01 | $1,678.92 | $64.02 | $0.00 | $312.50 | $50.00 | $2,105.44 | $13,685.68 |
380 | 2054/02 | $1,685.92 | $57.02 | $0.00 | $312.50 | $50.00 | $2,105.44 | $11,999.76 |
381 | 2054/03 | $1,692.94 | $50.00 | $0.00 | $312.50 | $50.00 | $2,105.44 | $10,306.82 |
382 | 2054/04 | $1,700.00 | $42.95 | $0.00 | $312.50 | $50.00 | $2,105.44 | $8,606.82 |
383 | 2054/05 | $1,707.08 | $35.86 | $0.00 | $312.50 | $50.00 | $2,105.44 | $6,899.74 |
384 | 2054/06 | $1,714.19 | $28.75 | $0.00 | $312.50 | $50.00 | $2,105.44 | $5,185.55 |
385 | 2054/07 | $1,721.34 | $21.61 | $0.00 | $312.50 | $50.00 | $2,105.44 | $3,464.22 |
386 | 2054/08 | $1,728.51 | $14.43 | $0.00 | $312.50 | $50.00 | $2,105.44 | $1,735.71 |
387 | 2054/09 | $1,735.71 | $7.23 | $0.00 | $312.50 | $50.00 | $2,105.44 | $0.00 |
Totals | $375,000.00 | $299,909.64 | $18,125.00 | $120,937.50 | $19,350.00 | $833,322.14 |
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.