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 $900,000.00 at 7.14% initial interest rate set to increase by 0.5% every 5 years, you will need to have a monthly payment of approx. ~$6,067.52.
Instead of closing on 2051/01, as a result of the changes in interest rate, your mortgage will close on 2068/06 where you will make a total of 570 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 | 2021/01 | $717.58 | $5,355.00 | $0.00 | $0.00 | $0.00 | $6,072.58 | $899,282.42 |
2 | 2021/02 | $721.85 | $5,350.73 | $0.00 | $0.00 | $0.00 | $6,072.58 | $898,560.57 |
3 | 2021/03 | $726.15 | $5,346.44 | $0.00 | $0.00 | $0.00 | $6,072.58 | $897,834.42 |
4 | 2021/04 | $730.47 | $5,342.11 | $0.00 | $0.00 | $0.00 | $6,072.58 | $897,103.96 |
5 | 2021/05 | $734.81 | $5,337.77 | $0.00 | $0.00 | $0.00 | $6,072.58 | $896,369.14 |
6 | 2021/06 | $739.18 | $5,333.40 | $0.00 | $0.00 | $0.00 | $6,072.58 | $895,629.96 |
7 | 2021/07 | $743.58 | $5,329.00 | $0.00 | $0.00 | $0.00 | $6,072.58 | $894,886.37 |
8 | 2021/08 | $748.01 | $5,324.57 | $0.00 | $0.00 | $0.00 | $6,072.58 | $894,138.37 |
9 | 2021/09 | $752.46 | $5,320.12 | $0.00 | $0.00 | $0.00 | $6,072.58 | $893,385.91 |
10 | 2021/10 | $756.94 | $5,315.65 | $0.00 | $0.00 | $0.00 | $6,072.58 | $892,628.97 |
11 | 2021/11 | $761.44 | $5,311.14 | $0.00 | $0.00 | $0.00 | $6,072.58 | $891,867.53 |
12 | 2021/12 | $765.97 | $5,306.61 | $0.00 | $0.00 | $0.00 | $6,072.58 | $891,101.56 |
13 | 2022/01 | $770.53 | $5,302.05 | $0.00 | $0.00 | $0.00 | $6,072.58 | $890,331.04 |
14 | 2022/02 | $775.11 | $5,297.47 | $0.00 | $0.00 | $0.00 | $6,072.58 | $889,555.93 |
15 | 2022/03 | $779.72 | $5,292.86 | $0.00 | $0.00 | $0.00 | $6,072.58 | $888,776.20 |
16 | 2022/04 | $784.36 | $5,288.22 | $0.00 | $0.00 | $0.00 | $6,072.58 | $887,991.84 |
17 | 2022/05 | $789.03 | $5,283.55 | $0.00 | $0.00 | $0.00 | $6,072.58 | $887,202.81 |
18 | 2022/06 | $793.72 | $5,278.86 | $0.00 | $0.00 | $0.00 | $6,072.58 | $886,409.09 |
19 | 2022/07 | $798.45 | $5,274.13 | $0.00 | $0.00 | $0.00 | $6,072.58 | $885,610.64 |
20 | 2022/08 | $803.20 | $5,269.38 | $0.00 | $0.00 | $0.00 | $6,072.58 | $884,807.44 |
21 | 2022/09 | $807.98 | $5,264.60 | $0.00 | $0.00 | $0.00 | $6,072.58 | $883,999.46 |
22 | 2022/10 | $812.78 | $5,259.80 | $0.00 | $0.00 | $0.00 | $6,072.58 | $883,186.68 |
23 | 2022/11 | $817.62 | $5,254.96 | $0.00 | $0.00 | $0.00 | $6,072.58 | $882,369.06 |
24 | 2022/12 | $822.49 | $5,250.10 | $0.00 | $0.00 | $0.00 | $6,072.58 | $881,546.57 |
25 | 2023/01 | $827.38 | $5,245.20 | $0.00 | $0.00 | $0.00 | $6,072.58 | $880,719.19 |
26 | 2023/02 | $832.30 | $5,240.28 | $0.00 | $0.00 | $0.00 | $6,072.58 | $879,886.89 |
27 | 2023/03 | $837.25 | $5,235.33 | $0.00 | $0.00 | $0.00 | $6,072.58 | $879,049.64 |
28 | 2023/04 | $842.24 | $5,230.35 | $0.00 | $0.00 | $0.00 | $6,072.58 | $878,207.40 |
29 | 2023/05 | $847.25 | $5,225.33 | $0.00 | $0.00 | $0.00 | $6,072.58 | $877,360.15 |
30 | 2023/06 | $852.29 | $5,220.29 | $0.00 | $0.00 | $0.00 | $6,072.58 | $876,507.86 |
31 | 2023/07 | $857.36 | $5,215.22 | $0.00 | $0.00 | $0.00 | $6,072.58 | $875,650.50 |
32 | 2023/08 | $862.46 | $5,210.12 | $0.00 | $0.00 | $0.00 | $6,072.58 | $874,788.04 |
33 | 2023/09 | $867.59 | $5,204.99 | $0.00 | $0.00 | $0.00 | $6,072.58 | $873,920.45 |
34 | 2023/10 | $872.75 | $5,199.83 | $0.00 | $0.00 | $0.00 | $6,072.58 | $873,047.70 |
35 | 2023/11 | $877.95 | $5,194.63 | $0.00 | $0.00 | $0.00 | $6,072.58 | $872,169.75 |
36 | 2023/12 | $883.17 | $5,189.41 | $0.00 | $0.00 | $0.00 | $6,072.58 | $871,286.58 |
37 | 2024/01 | $888.43 | $5,184.16 | $0.00 | $0.00 | $0.00 | $6,072.58 | $870,398.15 |
38 | 2024/02 | $893.71 | $5,178.87 | $0.00 | $0.00 | $0.00 | $6,072.58 | $869,504.44 |
39 | 2024/03 | $899.03 | $5,173.55 | $0.00 | $0.00 | $0.00 | $6,072.58 | $868,605.41 |
40 | 2024/04 | $904.38 | $5,168.20 | $0.00 | $0.00 | $0.00 | $6,072.58 | $867,701.03 |
41 | 2024/05 | $909.76 | $5,162.82 | $0.00 | $0.00 | $0.00 | $6,072.58 | $866,791.27 |
42 | 2024/06 | $915.17 | $5,157.41 | $0.00 | $0.00 | $0.00 | $6,072.58 | $865,876.10 |
43 | 2024/07 | $920.62 | $5,151.96 | $0.00 | $0.00 | $0.00 | $6,072.58 | $864,955.48 |
44 | 2024/08 | $926.10 | $5,146.49 | $0.00 | $0.00 | $0.00 | $6,072.58 | $864,029.38 |
45 | 2024/09 | $931.61 | $5,140.97 | $0.00 | $0.00 | $0.00 | $6,072.58 | $863,097.77 |
46 | 2024/10 | $937.15 | $5,135.43 | $0.00 | $0.00 | $0.00 | $6,072.58 | $862,160.63 |
47 | 2024/11 | $942.73 | $5,129.86 | $0.00 | $0.00 | $0.00 | $6,072.58 | $861,217.90 |
48 | 2024/12 | $948.33 | $5,124.25 | $0.00 | $0.00 | $0.00 | $6,072.58 | $860,269.56 |
49 | 2025/01 | $953.98 | $5,118.60 | $0.00 | $0.00 | $0.00 | $6,072.58 | $859,315.59 |
50 | 2025/02 | $959.65 | $5,112.93 | $0.00 | $0.00 | $0.00 | $6,072.58 | $858,355.93 |
51 | 2025/03 | $965.36 | $5,107.22 | $0.00 | $0.00 | $0.00 | $6,072.58 | $857,390.57 |
52 | 2025/04 | $971.11 | $5,101.47 | $0.00 | $0.00 | $0.00 | $6,072.58 | $856,419.46 |
53 | 2025/05 | $976.89 | $5,095.70 | $0.00 | $0.00 | $0.00 | $6,072.58 | $855,442.58 |
54 | 2025/06 | $982.70 | $5,089.88 | $0.00 | $0.00 | $0.00 | $6,072.58 | $854,459.88 |
55 | 2025/07 | $988.55 | $5,084.04 | $0.00 | $0.00 | $0.00 | $6,072.58 | $853,471.33 |
56 | 2025/08 | $994.43 | $5,078.15 | $0.00 | $0.00 | $0.00 | $6,072.58 | $852,476.91 |
57 | 2025/09 | $1,000.34 | $5,072.24 | $0.00 | $0.00 | $0.00 | $6,072.58 | $851,476.56 |
58 | 2025/10 | $1,006.30 | $5,066.29 | $0.00 | $0.00 | $0.00 | $6,072.58 | $850,470.27 |
59 | 2025/11 | $1,012.28 | $5,060.30 | $0.00 | $0.00 | $0.00 | $6,072.58 | $849,457.98 |
60 | 2025/12 | $1,018.31 | $5,054.28 | $0.00 | $0.00 | $0.00 | $6,072.58 | $848,439.68 |
61 | 2026/01 | $666.65 | $5,401.73 | $0.00 | $0.00 | $0.00 | $6,068.39 | $847,773.02 |
62 | 2026/02 | $670.90 | $5,397.49 | $0.00 | $0.00 | $0.00 | $6,068.39 | $847,102.13 |
63 | 2026/03 | $675.17 | $5,393.22 | $0.00 | $0.00 | $0.00 | $6,068.39 | $846,426.96 |
64 | 2026/04 | $679.47 | $5,388.92 | $0.00 | $0.00 | $0.00 | $6,068.39 | $845,747.49 |
65 | 2026/05 | $683.79 | $5,384.59 | $0.00 | $0.00 | $0.00 | $6,068.39 | $845,063.69 |
66 | 2026/06 | $688.15 | $5,380.24 | $0.00 | $0.00 | $0.00 | $6,068.39 | $844,375.55 |
67 | 2026/07 | $692.53 | $5,375.86 | $0.00 | $0.00 | $0.00 | $6,068.39 | $843,683.02 |
68 | 2026/08 | $696.94 | $5,371.45 | $0.00 | $0.00 | $0.00 | $6,068.39 | $842,986.08 |
69 | 2026/09 | $701.38 | $5,367.01 | $0.00 | $0.00 | $0.00 | $6,068.39 | $842,284.70 |
70 | 2026/10 | $705.84 | $5,362.55 | $0.00 | $0.00 | $0.00 | $6,068.39 | $841,578.86 |
71 | 2026/11 | $710.33 | $5,358.05 | $0.00 | $0.00 | $0.00 | $6,068.39 | $840,868.53 |
72 | 2026/12 | $714.86 | $5,353.53 | $0.00 | $0.00 | $0.00 | $6,068.39 | $840,153.67 |
73 | 2027/01 | $719.41 | $5,348.98 | $0.00 | $0.00 | $0.00 | $6,068.39 | $839,434.26 |
74 | 2027/02 | $723.99 | $5,344.40 | $0.00 | $0.00 | $0.00 | $6,068.39 | $838,710.27 |
75 | 2027/03 | $728.60 | $5,339.79 | $0.00 | $0.00 | $0.00 | $6,068.39 | $837,981.68 |
76 | 2027/04 | $733.24 | $5,335.15 | $0.00 | $0.00 | $0.00 | $6,068.39 | $837,248.44 |
77 | 2027/05 | $737.90 | $5,330.48 | $0.00 | $0.00 | $0.00 | $6,068.39 | $836,510.53 |
78 | 2027/06 | $742.60 | $5,325.78 | $0.00 | $0.00 | $0.00 | $6,068.39 | $835,767.93 |
79 | 2027/07 | $747.33 | $5,321.06 | $0.00 | $0.00 | $0.00 | $6,068.39 | $835,020.60 |
80 | 2027/08 | $752.09 | $5,316.30 | $0.00 | $0.00 | $0.00 | $6,068.39 | $834,268.51 |
81 | 2027/09 | $756.88 | $5,311.51 | $0.00 | $0.00 | $0.00 | $6,068.39 | $833,511.63 |
82 | 2027/10 | $761.70 | $5,306.69 | $0.00 | $0.00 | $0.00 | $6,068.39 | $832,749.94 |
83 | 2027/11 | $766.55 | $5,301.84 | $0.00 | $0.00 | $0.00 | $6,068.39 | $831,983.39 |
84 | 2027/12 | $771.43 | $5,296.96 | $0.00 | $0.00 | $0.00 | $6,068.39 | $831,211.97 |
85 | 2028/01 | $776.34 | $5,292.05 | $0.00 | $0.00 | $0.00 | $6,068.39 | $830,435.63 |
86 | 2028/02 | $781.28 | $5,287.11 | $0.00 | $0.00 | $0.00 | $6,068.39 | $829,654.35 |
87 | 2028/03 | $786.25 | $5,282.13 | $0.00 | $0.00 | $0.00 | $6,068.39 | $828,868.10 |
88 | 2028/04 | $791.26 | $5,277.13 | $0.00 | $0.00 | $0.00 | $6,068.39 | $828,076.84 |
89 | 2028/05 | $796.30 | $5,272.09 | $0.00 | $0.00 | $0.00 | $6,068.39 | $827,280.54 |
90 | 2028/06 | $801.37 | $5,267.02 | $0.00 | $0.00 | $0.00 | $6,068.39 | $826,479.17 |
91 | 2028/07 | $806.47 | $5,261.92 | $0.00 | $0.00 | $0.00 | $6,068.39 | $825,672.70 |
92 | 2028/08 | $811.60 | $5,256.78 | $0.00 | $0.00 | $0.00 | $6,068.39 | $824,861.10 |
93 | 2028/09 | $816.77 | $5,251.62 | $0.00 | $0.00 | $0.00 | $6,068.39 | $824,044.33 |
94 | 2028/10 | $821.97 | $5,246.42 | $0.00 | $0.00 | $0.00 | $6,068.39 | $823,222.36 |
95 | 2028/11 | $827.20 | $5,241.18 | $0.00 | $0.00 | $0.00 | $6,068.39 | $822,395.15 |
96 | 2028/12 | $832.47 | $5,235.92 | $0.00 | $0.00 | $0.00 | $6,068.39 | $821,562.68 |
97 | 2029/01 | $837.77 | $5,230.62 | $0.00 | $0.00 | $0.00 | $6,068.39 | $820,724.91 |
98 | 2029/02 | $843.10 | $5,225.28 | $0.00 | $0.00 | $0.00 | $6,068.39 | $819,881.81 |
99 | 2029/03 | $848.47 | $5,219.91 | $0.00 | $0.00 | $0.00 | $6,068.39 | $819,033.33 |
100 | 2029/04 | $853.87 | $5,214.51 | $0.00 | $0.00 | $0.00 | $6,068.39 | $818,179.46 |
101 | 2029/05 | $859.31 | $5,209.08 | $0.00 | $0.00 | $0.00 | $6,068.39 | $817,320.15 |
102 | 2029/06 | $864.78 | $5,203.60 | $0.00 | $0.00 | $0.00 | $6,068.39 | $816,455.37 |
103 | 2029/07 | $870.29 | $5,198.10 | $0.00 | $0.00 | $0.00 | $6,068.39 | $815,585.08 |
104 | 2029/08 | $875.83 | $5,192.56 | $0.00 | $0.00 | $0.00 | $6,068.39 | $814,709.25 |
105 | 2029/09 | $881.40 | $5,186.98 | $0.00 | $0.00 | $0.00 | $6,068.39 | $813,827.85 |
106 | 2029/10 | $887.02 | $5,181.37 | $0.00 | $0.00 | $0.00 | $6,068.39 | $812,940.83 |
107 | 2029/11 | $892.66 | $5,175.72 | $0.00 | $0.00 | $0.00 | $6,068.39 | $812,048.17 |
108 | 2029/12 | $898.35 | $5,170.04 | $0.00 | $0.00 | $0.00 | $6,068.39 | $811,149.82 |
109 | 2030/01 | $904.07 | $5,164.32 | $0.00 | $0.00 | $0.00 | $6,068.39 | $810,245.75 |
110 | 2030/02 | $909.82 | $5,158.56 | $0.00 | $0.00 | $0.00 | $6,068.39 | $809,335.93 |
111 | 2030/03 | $915.61 | $5,152.77 | $0.00 | $0.00 | $0.00 | $6,068.39 | $808,420.32 |
112 | 2030/04 | $921.44 | $5,146.94 | $0.00 | $0.00 | $0.00 | $6,068.39 | $807,498.87 |
113 | 2030/05 | $927.31 | $5,141.08 | $0.00 | $0.00 | $0.00 | $6,068.39 | $806,571.56 |
114 | 2030/06 | $933.21 | $5,135.17 | $0.00 | $0.00 | $0.00 | $6,068.39 | $805,638.35 |
115 | 2030/07 | $939.16 | $5,129.23 | $0.00 | $0.00 | $0.00 | $6,068.39 | $804,699.19 |
116 | 2030/08 | $945.14 | $5,123.25 | $0.00 | $0.00 | $0.00 | $6,068.39 | $803,754.06 |
117 | 2030/09 | $951.15 | $5,117.23 | $0.00 | $0.00 | $0.00 | $6,068.39 | $802,802.90 |
118 | 2030/10 | $957.21 | $5,111.18 | $0.00 | $0.00 | $0.00 | $6,068.39 | $801,845.70 |
119 | 2030/11 | $963.30 | $5,105.08 | $0.00 | $0.00 | $0.00 | $6,068.39 | $800,882.39 |
120 | 2030/12 | $969.44 | $5,098.95 | $0.00 | $0.00 | $0.00 | $6,068.39 | $799,912.96 |
121 | 2031/01 | $643.25 | $5,426.08 | $0.00 | $0.00 | $0.00 | $6,069.33 | $799,269.70 |
122 | 2031/02 | $647.62 | $5,421.71 | $0.00 | $0.00 | $0.00 | $6,069.33 | $798,622.08 |
123 | 2031/03 | $652.01 | $5,417.32 | $0.00 | $0.00 | $0.00 | $6,069.33 | $797,970.07 |
124 | 2031/04 | $656.43 | $5,412.90 | $0.00 | $0.00 | $0.00 | $6,069.33 | $797,313.64 |
125 | 2031/05 | $660.89 | $5,408.44 | $0.00 | $0.00 | $0.00 | $6,069.33 | $796,652.75 |
126 | 2031/06 | $665.37 | $5,403.96 | $0.00 | $0.00 | $0.00 | $6,069.33 | $795,987.38 |
127 | 2031/07 | $669.88 | $5,399.45 | $0.00 | $0.00 | $0.00 | $6,069.33 | $795,317.50 |
128 | 2031/08 | $674.43 | $5,394.90 | $0.00 | $0.00 | $0.00 | $6,069.33 | $794,643.07 |
129 | 2031/09 | $679.00 | $5,390.33 | $0.00 | $0.00 | $0.00 | $6,069.33 | $793,964.07 |
130 | 2031/10 | $683.61 | $5,385.72 | $0.00 | $0.00 | $0.00 | $6,069.33 | $793,280.46 |
131 | 2031/11 | $688.25 | $5,381.09 | $0.00 | $0.00 | $0.00 | $6,069.33 | $792,592.22 |
132 | 2031/12 | $692.91 | $5,376.42 | $0.00 | $0.00 | $0.00 | $6,069.33 | $791,899.30 |
133 | 2032/01 | $697.61 | $5,371.72 | $0.00 | $0.00 | $0.00 | $6,069.33 | $791,201.69 |
134 | 2032/02 | $702.35 | $5,366.98 | $0.00 | $0.00 | $0.00 | $6,069.33 | $790,499.34 |
135 | 2032/03 | $707.11 | $5,362.22 | $0.00 | $0.00 | $0.00 | $6,069.33 | $789,792.23 |
136 | 2032/04 | $711.91 | $5,357.42 | $0.00 | $0.00 | $0.00 | $6,069.33 | $789,080.33 |
137 | 2032/05 | $716.74 | $5,352.59 | $0.00 | $0.00 | $0.00 | $6,069.33 | $788,363.59 |
138 | 2032/06 | $721.60 | $5,347.73 | $0.00 | $0.00 | $0.00 | $6,069.33 | $787,641.99 |
139 | 2032/07 | $726.49 | $5,342.84 | $0.00 | $0.00 | $0.00 | $6,069.33 | $786,915.50 |
140 | 2032/08 | $731.42 | $5,337.91 | $0.00 | $0.00 | $0.00 | $6,069.33 | $786,184.08 |
141 | 2032/09 | $736.38 | $5,332.95 | $0.00 | $0.00 | $0.00 | $6,069.33 | $785,447.70 |
142 | 2032/10 | $741.38 | $5,327.95 | $0.00 | $0.00 | $0.00 | $6,069.33 | $784,706.32 |
143 | 2032/11 | $746.41 | $5,322.92 | $0.00 | $0.00 | $0.00 | $6,069.33 | $783,959.91 |
144 | 2032/12 | $751.47 | $5,317.86 | $0.00 | $0.00 | $0.00 | $6,069.33 | $783,208.44 |
145 | 2033/01 | $756.57 | $5,312.76 | $0.00 | $0.00 | $0.00 | $6,069.33 | $782,451.87 |
146 | 2033/02 | $761.70 | $5,307.63 | $0.00 | $0.00 | $0.00 | $6,069.33 | $781,690.18 |
147 | 2033/03 | $766.87 | $5,302.47 | $0.00 | $0.00 | $0.00 | $6,069.33 | $780,923.31 |
148 | 2033/04 | $772.07 | $5,297.26 | $0.00 | $0.00 | $0.00 | $6,069.33 | $780,151.24 |
149 | 2033/05 | $777.31 | $5,292.03 | $0.00 | $0.00 | $0.00 | $6,069.33 | $779,373.94 |
150 | 2033/06 | $782.58 | $5,286.75 | $0.00 | $0.00 | $0.00 | $6,069.33 | $778,591.36 |
151 | 2033/07 | $787.89 | $5,281.44 | $0.00 | $0.00 | $0.00 | $6,069.33 | $777,803.47 |
152 | 2033/08 | $793.23 | $5,276.10 | $0.00 | $0.00 | $0.00 | $6,069.33 | $777,010.24 |
153 | 2033/09 | $798.61 | $5,270.72 | $0.00 | $0.00 | $0.00 | $6,069.33 | $776,211.63 |
154 | 2033/10 | $804.03 | $5,265.30 | $0.00 | $0.00 | $0.00 | $6,069.33 | $775,407.60 |
155 | 2033/11 | $809.48 | $5,259.85 | $0.00 | $0.00 | $0.00 | $6,069.33 | $774,598.12 |
156 | 2033/12 | $814.97 | $5,254.36 | $0.00 | $0.00 | $0.00 | $6,069.33 | $773,783.14 |
157 | 2034/01 | $820.50 | $5,248.83 | $0.00 | $0.00 | $0.00 | $6,069.33 | $772,962.64 |
158 | 2034/02 | $826.07 | $5,243.26 | $0.00 | $0.00 | $0.00 | $6,069.33 | $772,136.57 |
159 | 2034/03 | $831.67 | $5,237.66 | $0.00 | $0.00 | $0.00 | $6,069.33 | $771,304.90 |
160 | 2034/04 | $837.31 | $5,232.02 | $0.00 | $0.00 | $0.00 | $6,069.33 | $770,467.59 |
161 | 2034/05 | $842.99 | $5,226.34 | $0.00 | $0.00 | $0.00 | $6,069.33 | $769,624.60 |
162 | 2034/06 | $848.71 | $5,220.62 | $0.00 | $0.00 | $0.00 | $6,069.33 | $768,775.89 |
163 | 2034/07 | $854.47 | $5,214.86 | $0.00 | $0.00 | $0.00 | $6,069.33 | $767,921.42 |
164 | 2034/08 | $860.26 | $5,209.07 | $0.00 | $0.00 | $0.00 | $6,069.33 | $767,061.16 |
165 | 2034/09 | $866.10 | $5,203.23 | $0.00 | $0.00 | $0.00 | $6,069.33 | $766,195.06 |
166 | 2034/10 | $871.97 | $5,197.36 | $0.00 | $0.00 | $0.00 | $6,069.33 | $765,323.08 |
167 | 2034/11 | $877.89 | $5,191.44 | $0.00 | $0.00 | $0.00 | $6,069.33 | $764,445.19 |
168 | 2034/12 | $883.84 | $5,185.49 | $0.00 | $0.00 | $0.00 | $6,069.33 | $763,561.35 |
169 | 2035/01 | $889.84 | $5,179.49 | $0.00 | $0.00 | $0.00 | $6,069.33 | $762,671.51 |
170 | 2035/02 | $895.88 | $5,173.46 | $0.00 | $0.00 | $0.00 | $6,069.33 | $761,775.63 |
171 | 2035/03 | $901.95 | $5,167.38 | $0.00 | $0.00 | $0.00 | $6,069.33 | $760,873.68 |
172 | 2035/04 | $908.07 | $5,161.26 | $0.00 | $0.00 | $0.00 | $6,069.33 | $759,965.61 |
173 | 2035/05 | $914.23 | $5,155.10 | $0.00 | $0.00 | $0.00 | $6,069.33 | $759,051.38 |
174 | 2035/06 | $920.43 | $5,148.90 | $0.00 | $0.00 | $0.00 | $6,069.33 | $758,130.94 |
175 | 2035/07 | $926.68 | $5,142.65 | $0.00 | $0.00 | $0.00 | $6,069.33 | $757,204.27 |
176 | 2035/08 | $932.96 | $5,136.37 | $0.00 | $0.00 | $0.00 | $6,069.33 | $756,271.31 |
177 | 2035/09 | $939.29 | $5,130.04 | $0.00 | $0.00 | $0.00 | $6,069.33 | $755,332.02 |
178 | 2035/10 | $945.66 | $5,123.67 | $0.00 | $0.00 | $0.00 | $6,069.33 | $754,386.35 |
179 | 2035/11 | $952.08 | $5,117.25 | $0.00 | $0.00 | $0.00 | $6,069.33 | $753,434.28 |
180 | 2035/12 | $958.54 | $5,110.80 | $0.00 | $0.00 | $0.00 | $6,069.33 | $752,475.74 |
181 | 2036/01 | $651.90 | $5,417.83 | $0.00 | $0.00 | $0.00 | $6,069.73 | $751,823.84 |
182 | 2036/02 | $656.59 | $5,413.13 | $0.00 | $0.00 | $0.00 | $6,069.73 | $751,167.25 |
183 | 2036/03 | $661.32 | $5,408.40 | $0.00 | $0.00 | $0.00 | $6,069.73 | $750,505.93 |
184 | 2036/04 | $666.08 | $5,403.64 | $0.00 | $0.00 | $0.00 | $6,069.73 | $749,839.84 |
185 | 2036/05 | $670.88 | $5,398.85 | $0.00 | $0.00 | $0.00 | $6,069.73 | $749,168.96 |
186 | 2036/06 | $675.71 | $5,394.02 | $0.00 | $0.00 | $0.00 | $6,069.73 | $748,493.26 |
187 | 2036/07 | $680.57 | $5,389.15 | $0.00 | $0.00 | $0.00 | $6,069.73 | $747,812.68 |
188 | 2036/08 | $685.47 | $5,384.25 | $0.00 | $0.00 | $0.00 | $6,069.73 | $747,127.21 |
189 | 2036/09 | $690.41 | $5,379.32 | $0.00 | $0.00 | $0.00 | $6,069.73 | $746,436.80 |
190 | 2036/10 | $695.38 | $5,374.34 | $0.00 | $0.00 | $0.00 | $6,069.73 | $745,741.42 |
191 | 2036/11 | $700.39 | $5,369.34 | $0.00 | $0.00 | $0.00 | $6,069.73 | $745,041.03 |
192 | 2036/12 | $705.43 | $5,364.30 | $0.00 | $0.00 | $0.00 | $6,069.73 | $744,335.60 |
193 | 2037/01 | $710.51 | $5,359.22 | $0.00 | $0.00 | $0.00 | $6,069.73 | $743,625.09 |
194 | 2037/02 | $715.62 | $5,354.10 | $0.00 | $0.00 | $0.00 | $6,069.73 | $742,909.47 |
195 | 2037/03 | $720.78 | $5,348.95 | $0.00 | $0.00 | $0.00 | $6,069.73 | $742,188.69 |
196 | 2037/04 | $725.97 | $5,343.76 | $0.00 | $0.00 | $0.00 | $6,069.73 | $741,462.72 |
197 | 2037/05 | $731.19 | $5,338.53 | $0.00 | $0.00 | $0.00 | $6,069.73 | $740,731.53 |
198 | 2037/06 | $736.46 | $5,333.27 | $0.00 | $0.00 | $0.00 | $6,069.73 | $739,995.07 |
199 | 2037/07 | $741.76 | $5,327.96 | $0.00 | $0.00 | $0.00 | $6,069.73 | $739,253.31 |
200 | 2037/08 | $747.10 | $5,322.62 | $0.00 | $0.00 | $0.00 | $6,069.73 | $738,506.21 |
201 | 2037/09 | $752.48 | $5,317.24 | $0.00 | $0.00 | $0.00 | $6,069.73 | $737,753.73 |
202 | 2037/10 | $757.90 | $5,311.83 | $0.00 | $0.00 | $0.00 | $6,069.73 | $736,995.83 |
203 | 2037/11 | $763.36 | $5,306.37 | $0.00 | $0.00 | $0.00 | $6,069.73 | $736,232.47 |
204 | 2037/12 | $768.85 | $5,300.87 | $0.00 | $0.00 | $0.00 | $6,069.73 | $735,463.62 |
205 | 2038/01 | $774.39 | $5,295.34 | $0.00 | $0.00 | $0.00 | $6,069.73 | $734,689.23 |
206 | 2038/02 | $779.96 | $5,289.76 | $0.00 | $0.00 | $0.00 | $6,069.73 | $733,909.27 |
207 | 2038/03 | $785.58 | $5,284.15 | $0.00 | $0.00 | $0.00 | $6,069.73 | $733,123.69 |
208 | 2038/04 | $791.23 | $5,278.49 | $0.00 | $0.00 | $0.00 | $6,069.73 | $732,332.46 |
209 | 2038/05 | $796.93 | $5,272.79 | $0.00 | $0.00 | $0.00 | $6,069.73 | $731,535.53 |
210 | 2038/06 | $802.67 | $5,267.06 | $0.00 | $0.00 | $0.00 | $6,069.73 | $730,732.86 |
211 | 2038/07 | $808.45 | $5,261.28 | $0.00 | $0.00 | $0.00 | $6,069.73 | $729,924.41 |
212 | 2038/08 | $814.27 | $5,255.46 | $0.00 | $0.00 | $0.00 | $6,069.73 | $729,110.14 |
213 | 2038/09 | $820.13 | $5,249.59 | $0.00 | $0.00 | $0.00 | $6,069.73 | $728,290.01 |
214 | 2038/10 | $826.04 | $5,243.69 | $0.00 | $0.00 | $0.00 | $6,069.73 | $727,463.97 |
215 | 2038/11 | $831.98 | $5,237.74 | $0.00 | $0.00 | $0.00 | $6,069.73 | $726,631.98 |
216 | 2038/12 | $837.98 | $5,231.75 | $0.00 | $0.00 | $0.00 | $6,069.73 | $725,794.01 |
217 | 2039/01 | $844.01 | $5,225.72 | $0.00 | $0.00 | $0.00 | $6,069.73 | $724,950.00 |
218 | 2039/02 | $850.09 | $5,219.64 | $0.00 | $0.00 | $0.00 | $6,069.73 | $724,099.91 |
219 | 2039/03 | $856.21 | $5,213.52 | $0.00 | $0.00 | $0.00 | $6,069.73 | $723,243.71 |
220 | 2039/04 | $862.37 | $5,207.35 | $0.00 | $0.00 | $0.00 | $6,069.73 | $722,381.34 |
221 | 2039/05 | $868.58 | $5,201.15 | $0.00 | $0.00 | $0.00 | $6,069.73 | $721,512.76 |
222 | 2039/06 | $874.83 | $5,194.89 | $0.00 | $0.00 | $0.00 | $6,069.73 | $720,637.92 |
223 | 2039/07 | $881.13 | $5,188.59 | $0.00 | $0.00 | $0.00 | $6,069.73 | $719,756.79 |
224 | 2039/08 | $887.48 | $5,182.25 | $0.00 | $0.00 | $0.00 | $6,069.73 | $718,869.32 |
225 | 2039/09 | $893.87 | $5,175.86 | $0.00 | $0.00 | $0.00 | $6,069.73 | $717,975.45 |
226 | 2039/10 | $900.30 | $5,169.42 | $0.00 | $0.00 | $0.00 | $6,069.73 | $717,075.15 |
227 | 2039/11 | $906.78 | $5,162.94 | $0.00 | $0.00 | $0.00 | $6,069.73 | $716,168.36 |
228 | 2039/12 | $913.31 | $5,156.41 | $0.00 | $0.00 | $0.00 | $6,069.73 | $715,255.05 |
229 | 2040/01 | $919.89 | $5,149.84 | $0.00 | $0.00 | $0.00 | $6,069.73 | $714,335.16 |
230 | 2040/02 | $926.51 | $5,143.21 | $0.00 | $0.00 | $0.00 | $6,069.73 | $713,408.65 |
231 | 2040/03 | $933.18 | $5,136.54 | $0.00 | $0.00 | $0.00 | $6,069.73 | $712,475.47 |
232 | 2040/04 | $939.90 | $5,129.82 | $0.00 | $0.00 | $0.00 | $6,069.73 | $711,535.56 |
233 | 2040/05 | $946.67 | $5,123.06 | $0.00 | $0.00 | $0.00 | $6,069.73 | $710,588.89 |
234 | 2040/06 | $953.49 | $5,116.24 | $0.00 | $0.00 | $0.00 | $6,069.73 | $709,635.41 |
235 | 2040/07 | $960.35 | $5,109.37 | $0.00 | $0.00 | $0.00 | $6,069.73 | $708,675.06 |
236 | 2040/08 | $967.26 | $5,102.46 | $0.00 | $0.00 | $0.00 | $6,069.73 | $707,707.79 |
237 | 2040/09 | $974.23 | $5,095.50 | $0.00 | $0.00 | $0.00 | $6,069.73 | $706,733.56 |
238 | 2040/10 | $981.24 | $5,088.48 | $0.00 | $0.00 | $0.00 | $6,069.73 | $705,752.32 |
239 | 2040/11 | $988.31 | $5,081.42 | $0.00 | $0.00 | $0.00 | $6,069.73 | $704,764.01 |
240 | 2040/12 | $995.42 | $5,074.30 | $0.00 | $0.00 | $0.00 | $6,069.73 | $703,768.59 |
241 | 2041/01 | $708.84 | $5,360.37 | $0.00 | $0.00 | $0.00 | $6,069.21 | $703,059.74 |
242 | 2041/02 | $714.24 | $5,354.97 | $0.00 | $0.00 | $0.00 | $6,069.21 | $702,345.50 |
243 | 2041/03 | $719.68 | $5,349.53 | $0.00 | $0.00 | $0.00 | $6,069.21 | $701,625.82 |
244 | 2041/04 | $725.16 | $5,344.05 | $0.00 | $0.00 | $0.00 | $6,069.21 | $700,900.65 |
245 | 2041/05 | $730.69 | $5,338.53 | $0.00 | $0.00 | $0.00 | $6,069.21 | $700,169.96 |
246 | 2041/06 | $736.25 | $5,332.96 | $0.00 | $0.00 | $0.00 | $6,069.21 | $699,433.71 |
247 | 2041/07 | $741.86 | $5,327.35 | $0.00 | $0.00 | $0.00 | $6,069.21 | $698,691.85 |
248 | 2041/08 | $747.51 | $5,321.70 | $0.00 | $0.00 | $0.00 | $6,069.21 | $697,944.34 |
249 | 2041/09 | $753.21 | $5,316.01 | $0.00 | $0.00 | $0.00 | $6,069.21 | $697,191.13 |
250 | 2041/10 | $758.94 | $5,310.27 | $0.00 | $0.00 | $0.00 | $6,069.21 | $696,432.19 |
251 | 2041/11 | $764.72 | $5,304.49 | $0.00 | $0.00 | $0.00 | $6,069.21 | $695,667.47 |
252 | 2041/12 | $770.55 | $5,298.67 | $0.00 | $0.00 | $0.00 | $6,069.21 | $694,896.92 |
253 | 2042/01 | $776.42 | $5,292.80 | $0.00 | $0.00 | $0.00 | $6,069.21 | $694,120.50 |
254 | 2042/02 | $782.33 | $5,286.88 | $0.00 | $0.00 | $0.00 | $6,069.21 | $693,338.17 |
255 | 2042/03 | $788.29 | $5,280.93 | $0.00 | $0.00 | $0.00 | $6,069.21 | $692,549.88 |
256 | 2042/04 | $794.29 | $5,274.92 | $0.00 | $0.00 | $0.00 | $6,069.21 | $691,755.59 |
257 | 2042/05 | $800.34 | $5,268.87 | $0.00 | $0.00 | $0.00 | $6,069.21 | $690,955.25 |
258 | 2042/06 | $806.44 | $5,262.78 | $0.00 | $0.00 | $0.00 | $6,069.21 | $690,148.81 |
259 | 2042/07 | $812.58 | $5,256.63 | $0.00 | $0.00 | $0.00 | $6,069.21 | $689,336.23 |
260 | 2042/08 | $818.77 | $5,250.44 | $0.00 | $0.00 | $0.00 | $6,069.21 | $688,517.46 |
261 | 2042/09 | $825.01 | $5,244.21 | $0.00 | $0.00 | $0.00 | $6,069.21 | $687,692.45 |
262 | 2042/10 | $831.29 | $5,237.92 | $0.00 | $0.00 | $0.00 | $6,069.21 | $686,861.16 |
263 | 2042/11 | $837.62 | $5,231.59 | $0.00 | $0.00 | $0.00 | $6,069.21 | $686,023.54 |
264 | 2042/12 | $844.00 | $5,225.21 | $0.00 | $0.00 | $0.00 | $6,069.21 | $685,179.54 |
265 | 2043/01 | $850.43 | $5,218.78 | $0.00 | $0.00 | $0.00 | $6,069.21 | $684,329.11 |
266 | 2043/02 | $856.91 | $5,212.31 | $0.00 | $0.00 | $0.00 | $6,069.21 | $683,472.20 |
267 | 2043/03 | $863.43 | $5,205.78 | $0.00 | $0.00 | $0.00 | $6,069.21 | $682,608.76 |
268 | 2043/04 | $870.01 | $5,199.20 | $0.00 | $0.00 | $0.00 | $6,069.21 | $681,738.75 |
269 | 2043/05 | $876.64 | $5,192.58 | $0.00 | $0.00 | $0.00 | $6,069.21 | $680,862.12 |
270 | 2043/06 | $883.31 | $5,185.90 | $0.00 | $0.00 | $0.00 | $6,069.21 | $679,978.80 |
271 | 2043/07 | $890.04 | $5,179.17 | $0.00 | $0.00 | $0.00 | $6,069.21 | $679,088.76 |
272 | 2043/08 | $896.82 | $5,172.39 | $0.00 | $0.00 | $0.00 | $6,069.21 | $678,191.94 |
273 | 2043/09 | $903.65 | $5,165.56 | $0.00 | $0.00 | $0.00 | $6,069.21 | $677,288.28 |
274 | 2043/10 | $910.54 | $5,158.68 | $0.00 | $0.00 | $0.00 | $6,069.21 | $676,377.75 |
275 | 2043/11 | $917.47 | $5,151.74 | $0.00 | $0.00 | $0.00 | $6,069.21 | $675,460.28 |
276 | 2043/12 | $924.46 | $5,144.76 | $0.00 | $0.00 | $0.00 | $6,069.21 | $674,535.82 |
277 | 2044/01 | $931.50 | $5,137.71 | $0.00 | $0.00 | $0.00 | $6,069.21 | $673,604.32 |
278 | 2044/02 | $938.60 | $5,130.62 | $0.00 | $0.00 | $0.00 | $6,069.21 | $672,665.72 |
279 | 2044/03 | $945.74 | $5,123.47 | $0.00 | $0.00 | $0.00 | $6,069.21 | $671,719.98 |
280 | 2044/04 | $952.95 | $5,116.27 | $0.00 | $0.00 | $0.00 | $6,069.21 | $670,767.03 |
281 | 2044/05 | $960.21 | $5,109.01 | $0.00 | $0.00 | $0.00 | $6,069.21 | $669,806.83 |
282 | 2044/06 | $967.52 | $5,101.70 | $0.00 | $0.00 | $0.00 | $6,069.21 | $668,839.31 |
283 | 2044/07 | $974.89 | $5,094.33 | $0.00 | $0.00 | $0.00 | $6,069.21 | $667,864.42 |
284 | 2044/08 | $982.31 | $5,086.90 | $0.00 | $0.00 | $0.00 | $6,069.21 | $666,882.10 |
285 | 2044/09 | $989.80 | $5,079.42 | $0.00 | $0.00 | $0.00 | $6,069.21 | $665,892.31 |
286 | 2044/10 | $997.33 | $5,071.88 | $0.00 | $0.00 | $0.00 | $6,069.21 | $664,894.97 |
287 | 2044/11 | $1,004.93 | $5,064.28 | $0.00 | $0.00 | $0.00 | $6,069.21 | $663,890.04 |
288 | 2044/12 | $1,012.59 | $5,056.63 | $0.00 | $0.00 | $0.00 | $6,069.21 | $662,877.46 |
289 | 2045/01 | $1,020.30 | $5,048.92 | $0.00 | $0.00 | $0.00 | $6,069.21 | $661,857.16 |
290 | 2045/02 | $1,028.07 | $5,041.15 | $0.00 | $0.00 | $0.00 | $6,069.21 | $660,829.09 |
291 | 2045/03 | $1,035.90 | $5,033.31 | $0.00 | $0.00 | $0.00 | $6,069.21 | $659,793.19 |
292 | 2045/04 | $1,043.79 | $5,025.42 | $0.00 | $0.00 | $0.00 | $6,069.21 | $658,749.40 |
293 | 2045/05 | $1,051.74 | $5,017.47 | $0.00 | $0.00 | $0.00 | $6,069.21 | $657,697.66 |
294 | 2045/06 | $1,059.75 | $5,009.46 | $0.00 | $0.00 | $0.00 | $6,069.21 | $656,637.91 |
295 | 2045/07 | $1,067.82 | $5,001.39 | $0.00 | $0.00 | $0.00 | $6,069.21 | $655,570.09 |
296 | 2045/08 | $1,075.96 | $4,993.26 | $0.00 | $0.00 | $0.00 | $6,069.21 | $654,494.13 |
297 | 2045/09 | $1,084.15 | $4,985.06 | $0.00 | $0.00 | $0.00 | $6,069.21 | $653,409.98 |
298 | 2045/10 | $1,092.41 | $4,976.81 | $0.00 | $0.00 | $0.00 | $6,069.21 | $652,317.57 |
299 | 2045/11 | $1,100.73 | $4,968.49 | $0.00 | $0.00 | $0.00 | $6,069.21 | $651,216.84 |
300 | 2045/12 | $1,109.11 | $4,960.10 | $0.00 | $0.00 | $0.00 | $6,069.21 | $650,107.73 |
301 | 2046/01 | $848.02 | $5,222.53 | $0.00 | $0.00 | $0.00 | $6,070.55 | $649,259.71 |
302 | 2046/02 | $854.83 | $5,215.72 | $0.00 | $0.00 | $0.00 | $6,070.55 | $648,404.88 |
303 | 2046/03 | $861.70 | $5,208.85 | $0.00 | $0.00 | $0.00 | $6,070.55 | $647,543.19 |
304 | 2046/04 | $868.62 | $5,201.93 | $0.00 | $0.00 | $0.00 | $6,070.55 | $646,674.57 |
305 | 2046/05 | $875.60 | $5,194.95 | $0.00 | $0.00 | $0.00 | $6,070.55 | $645,798.97 |
306 | 2046/06 | $882.63 | $5,187.92 | $0.00 | $0.00 | $0.00 | $6,070.55 | $644,916.35 |
307 | 2046/07 | $889.72 | $5,180.83 | $0.00 | $0.00 | $0.00 | $6,070.55 | $644,026.62 |
308 | 2046/08 | $896.87 | $5,173.68 | $0.00 | $0.00 | $0.00 | $6,070.55 | $643,129.76 |
309 | 2046/09 | $904.07 | $5,166.48 | $0.00 | $0.00 | $0.00 | $6,070.55 | $642,225.68 |
310 | 2046/10 | $911.34 | $5,159.21 | $0.00 | $0.00 | $0.00 | $6,070.55 | $641,314.35 |
311 | 2046/11 | $918.66 | $5,151.89 | $0.00 | $0.00 | $0.00 | $6,070.55 | $640,395.69 |
312 | 2046/12 | $926.04 | $5,144.51 | $0.00 | $0.00 | $0.00 | $6,070.55 | $639,469.66 |
313 | 2047/01 | $933.48 | $5,137.07 | $0.00 | $0.00 | $0.00 | $6,070.55 | $638,536.18 |
314 | 2047/02 | $940.97 | $5,129.57 | $0.00 | $0.00 | $0.00 | $6,070.55 | $637,595.21 |
315 | 2047/03 | $948.53 | $5,122.01 | $0.00 | $0.00 | $0.00 | $6,070.55 | $636,646.67 |
316 | 2047/04 | $956.15 | $5,114.39 | $0.00 | $0.00 | $0.00 | $6,070.55 | $635,690.52 |
317 | 2047/05 | $963.83 | $5,106.71 | $0.00 | $0.00 | $0.00 | $6,070.55 | $634,726.69 |
318 | 2047/06 | $971.58 | $5,098.97 | $0.00 | $0.00 | $0.00 | $6,070.55 | $633,755.11 |
319 | 2047/07 | $979.38 | $5,091.17 | $0.00 | $0.00 | $0.00 | $6,070.55 | $632,775.73 |
320 | 2047/08 | $987.25 | $5,083.30 | $0.00 | $0.00 | $0.00 | $6,070.55 | $631,788.48 |
321 | 2047/09 | $995.18 | $5,075.37 | $0.00 | $0.00 | $0.00 | $6,070.55 | $630,793.30 |
322 | 2047/10 | $1,003.18 | $5,067.37 | $0.00 | $0.00 | $0.00 | $6,070.55 | $629,790.12 |
323 | 2047/11 | $1,011.23 | $5,059.31 | $0.00 | $0.00 | $0.00 | $6,070.55 | $628,778.89 |
324 | 2047/12 | $1,019.36 | $5,051.19 | $0.00 | $0.00 | $0.00 | $6,070.55 | $627,759.53 |
325 | 2048/01 | $1,027.55 | $5,043.00 | $0.00 | $0.00 | $0.00 | $6,070.55 | $626,731.98 |
326 | 2048/02 | $1,035.80 | $5,034.75 | $0.00 | $0.00 | $0.00 | $6,070.55 | $625,696.18 |
327 | 2048/03 | $1,044.12 | $5,026.43 | $0.00 | $0.00 | $0.00 | $6,070.55 | $624,652.06 |
328 | 2048/04 | $1,052.51 | $5,018.04 | $0.00 | $0.00 | $0.00 | $6,070.55 | $623,599.55 |
329 | 2048/05 | $1,060.97 | $5,009.58 | $0.00 | $0.00 | $0.00 | $6,070.55 | $622,538.58 |
330 | 2048/06 | $1,069.49 | $5,001.06 | $0.00 | $0.00 | $0.00 | $6,070.55 | $621,469.09 |
331 | 2048/07 | $1,078.08 | $4,992.47 | $0.00 | $0.00 | $0.00 | $6,070.55 | $620,391.02 |
332 | 2048/08 | $1,086.74 | $4,983.81 | $0.00 | $0.00 | $0.00 | $6,070.55 | $619,304.27 |
333 | 2048/09 | $1,095.47 | $4,975.08 | $0.00 | $0.00 | $0.00 | $6,070.55 | $618,208.80 |
334 | 2048/10 | $1,104.27 | $4,966.28 | $0.00 | $0.00 | $0.00 | $6,070.55 | $617,104.53 |
335 | 2048/11 | $1,113.14 | $4,957.41 | $0.00 | $0.00 | $0.00 | $6,070.55 | $615,991.39 |
336 | 2048/12 | $1,122.08 | $4,948.46 | $0.00 | $0.00 | $0.00 | $6,070.55 | $614,869.31 |
337 | 2049/01 | $1,131.10 | $4,939.45 | $0.00 | $0.00 | $0.00 | $6,070.55 | $613,738.21 |
338 | 2049/02 | $1,140.18 | $4,930.36 | $0.00 | $0.00 | $0.00 | $6,070.55 | $612,598.02 |
339 | 2049/03 | $1,149.34 | $4,921.20 | $0.00 | $0.00 | $0.00 | $6,070.55 | $611,448.68 |
340 | 2049/04 | $1,158.58 | $4,911.97 | $0.00 | $0.00 | $0.00 | $6,070.55 | $610,290.10 |
341 | 2049/05 | $1,167.88 | $4,902.66 | $0.00 | $0.00 | $0.00 | $6,070.55 | $609,122.22 |
342 | 2049/06 | $1,177.27 | $4,893.28 | $0.00 | $0.00 | $0.00 | $6,070.55 | $607,944.95 |
343 | 2049/07 | $1,186.72 | $4,883.82 | $0.00 | $0.00 | $0.00 | $6,070.55 | $606,758.23 |
344 | 2049/08 | $1,196.26 | $4,874.29 | $0.00 | $0.00 | $0.00 | $6,070.55 | $605,561.97 |
345 | 2049/09 | $1,205.87 | $4,864.68 | $0.00 | $0.00 | $0.00 | $6,070.55 | $604,356.10 |
346 | 2049/10 | $1,215.55 | $4,854.99 | $0.00 | $0.00 | $0.00 | $6,070.55 | $603,140.55 |
347 | 2049/11 | $1,225.32 | $4,845.23 | $0.00 | $0.00 | $0.00 | $6,070.55 | $601,915.23 |
348 | 2049/12 | $1,235.16 | $4,835.39 | $0.00 | $0.00 | $0.00 | $6,070.55 | $600,680.07 |
349 | 2050/01 | $1,245.09 | $4,825.46 | $0.00 | $0.00 | $0.00 | $6,070.55 | $599,434.98 |
350 | 2050/02 | $1,255.09 | $4,815.46 | $0.00 | $0.00 | $0.00 | $6,070.55 | $598,179.90 |
351 | 2050/03 | $1,265.17 | $4,805.38 | $0.00 | $0.00 | $0.00 | $6,070.55 | $596,914.73 |
352 | 2050/04 | $1,275.33 | $4,795.21 | $0.00 | $0.00 | $0.00 | $6,070.55 | $595,639.39 |
353 | 2050/05 | $1,285.58 | $4,784.97 | $0.00 | $0.00 | $0.00 | $6,070.55 | $594,353.81 |
354 | 2050/06 | $1,295.91 | $4,774.64 | $0.00 | $0.00 | $0.00 | $6,070.55 | $593,057.91 |
355 | 2050/07 | $1,306.32 | $4,764.23 | $0.00 | $0.00 | $0.00 | $6,070.55 | $591,751.59 |
356 | 2050/08 | $1,316.81 | $4,753.74 | $0.00 | $0.00 | $0.00 | $6,070.55 | $590,434.78 |
357 | 2050/09 | $1,327.39 | $4,743.16 | $0.00 | $0.00 | $0.00 | $6,070.55 | $589,107.39 |
358 | 2050/10 | $1,338.05 | $4,732.50 | $0.00 | $0.00 | $0.00 | $6,070.55 | $587,769.34 |
359 | 2050/11 | $1,348.80 | $4,721.75 | $0.00 | $0.00 | $0.00 | $6,070.55 | $586,420.54 |
360 | 2050/12 | $1,359.64 | $4,710.91 | $0.00 | $0.00 | $0.00 | $6,070.55 | $585,060.90 |
361 | 2051/01 | $1,128.42 | $4,943.76 | $0.00 | $0.00 | $0.00 | $6,072.19 | $583,932.48 |
362 | 2051/02 | $1,137.96 | $4,934.23 | $0.00 | $0.00 | $0.00 | $6,072.19 | $582,794.53 |
363 | 2051/03 | $1,147.57 | $4,924.61 | $0.00 | $0.00 | $0.00 | $6,072.19 | $581,646.96 |
364 | 2051/04 | $1,157.27 | $4,914.92 | $0.00 | $0.00 | $0.00 | $6,072.19 | $580,489.69 |
365 | 2051/05 | $1,167.05 | $4,905.14 | $0.00 | $0.00 | $0.00 | $6,072.19 | $579,322.64 |
366 | 2051/06 | $1,176.91 | $4,895.28 | $0.00 | $0.00 | $0.00 | $6,072.19 | $578,145.73 |
367 | 2051/07 | $1,186.85 | $4,885.33 | $0.00 | $0.00 | $0.00 | $6,072.19 | $576,958.88 |
368 | 2051/08 | $1,196.88 | $4,875.30 | $0.00 | $0.00 | $0.00 | $6,072.19 | $575,762.00 |
369 | 2051/09 | $1,207.00 | $4,865.19 | $0.00 | $0.00 | $0.00 | $6,072.19 | $574,555.00 |
370 | 2051/10 | $1,217.20 | $4,854.99 | $0.00 | $0.00 | $0.00 | $6,072.19 | $573,337.80 |
371 | 2051/11 | $1,227.48 | $4,844.70 | $0.00 | $0.00 | $0.00 | $6,072.19 | $572,110.32 |
372 | 2051/12 | $1,237.85 | $4,834.33 | $0.00 | $0.00 | $0.00 | $6,072.19 | $570,872.47 |
373 | 2052/01 | $1,248.31 | $4,823.87 | $0.00 | $0.00 | $0.00 | $6,072.19 | $569,624.16 |
374 | 2052/02 | $1,258.86 | $4,813.32 | $0.00 | $0.00 | $0.00 | $6,072.19 | $568,365.30 |
375 | 2052/03 | $1,269.50 | $4,802.69 | $0.00 | $0.00 | $0.00 | $6,072.19 | $567,095.80 |
376 | 2052/04 | $1,280.23 | $4,791.96 | $0.00 | $0.00 | $0.00 | $6,072.19 | $565,815.57 |
377 | 2052/05 | $1,291.04 | $4,781.14 | $0.00 | $0.00 | $0.00 | $6,072.19 | $564,524.53 |
378 | 2052/06 | $1,301.95 | $4,770.23 | $0.00 | $0.00 | $0.00 | $6,072.19 | $563,222.58 |
379 | 2052/07 | $1,312.95 | $4,759.23 | $0.00 | $0.00 | $0.00 | $6,072.19 | $561,909.62 |
380 | 2052/08 | $1,324.05 | $4,748.14 | $0.00 | $0.00 | $0.00 | $6,072.19 | $560,585.57 |
381 | 2052/09 | $1,335.24 | $4,736.95 | $0.00 | $0.00 | $0.00 | $6,072.19 | $559,250.34 |
382 | 2052/10 | $1,346.52 | $4,725.67 | $0.00 | $0.00 | $0.00 | $6,072.19 | $557,903.82 |
383 | 2052/11 | $1,357.90 | $4,714.29 | $0.00 | $0.00 | $0.00 | $6,072.19 | $556,545.92 |
384 | 2052/12 | $1,369.37 | $4,702.81 | $0.00 | $0.00 | $0.00 | $6,072.19 | $555,176.55 |
385 | 2053/01 | $1,380.94 | $4,691.24 | $0.00 | $0.00 | $0.00 | $6,072.19 | $553,795.60 |
386 | 2053/02 | $1,392.61 | $4,679.57 | $0.00 | $0.00 | $0.00 | $6,072.19 | $552,402.99 |
387 | 2053/03 | $1,404.38 | $4,667.81 | $0.00 | $0.00 | $0.00 | $6,072.19 | $550,998.61 |
388 | 2053/04 | $1,416.25 | $4,655.94 | $0.00 | $0.00 | $0.00 | $6,072.19 | $549,582.37 |
389 | 2053/05 | $1,428.21 | $4,643.97 | $0.00 | $0.00 | $0.00 | $6,072.19 | $548,154.15 |
390 | 2053/06 | $1,440.28 | $4,631.90 | $0.00 | $0.00 | $0.00 | $6,072.19 | $546,713.87 |
391 | 2053/07 | $1,452.45 | $4,619.73 | $0.00 | $0.00 | $0.00 | $6,072.19 | $545,261.42 |
392 | 2053/08 | $1,464.73 | $4,607.46 | $0.00 | $0.00 | $0.00 | $6,072.19 | $543,796.69 |
393 | 2053/09 | $1,477.10 | $4,595.08 | $0.00 | $0.00 | $0.00 | $6,072.19 | $542,319.59 |
394 | 2053/10 | $1,489.58 | $4,582.60 | $0.00 | $0.00 | $0.00 | $6,072.19 | $540,830.00 |
395 | 2053/11 | $1,502.17 | $4,570.01 | $0.00 | $0.00 | $0.00 | $6,072.19 | $539,327.83 |
396 | 2053/12 | $1,514.86 | $4,557.32 | $0.00 | $0.00 | $0.00 | $6,072.19 | $537,812.97 |
397 | 2054/01 | $1,527.67 | $4,544.52 | $0.00 | $0.00 | $0.00 | $6,072.19 | $536,285.30 |
398 | 2054/02 | $1,540.57 | $4,531.61 | $0.00 | $0.00 | $0.00 | $6,072.19 | $534,744.73 |
399 | 2054/03 | $1,553.59 | $4,518.59 | $0.00 | $0.00 | $0.00 | $6,072.19 | $533,191.13 |
400 | 2054/04 | $1,566.72 | $4,505.47 | $0.00 | $0.00 | $0.00 | $6,072.19 | $531,624.41 |
401 | 2054/05 | $1,579.96 | $4,492.23 | $0.00 | $0.00 | $0.00 | $6,072.19 | $530,044.46 |
402 | 2054/06 | $1,593.31 | $4,478.88 | $0.00 | $0.00 | $0.00 | $6,072.19 | $528,451.15 |
403 | 2054/07 | $1,606.77 | $4,465.41 | $0.00 | $0.00 | $0.00 | $6,072.19 | $526,844.37 |
404 | 2054/08 | $1,620.35 | $4,451.83 | $0.00 | $0.00 | $0.00 | $6,072.19 | $525,224.02 |
405 | 2054/09 | $1,634.04 | $4,438.14 | $0.00 | $0.00 | $0.00 | $6,072.19 | $523,589.98 |
406 | 2054/10 | $1,647.85 | $4,424.34 | $0.00 | $0.00 | $0.00 | $6,072.19 | $521,942.13 |
407 | 2054/11 | $1,661.77 | $4,410.41 | $0.00 | $0.00 | $0.00 | $6,072.19 | $520,280.36 |
408 | 2054/12 | $1,675.82 | $4,396.37 | $0.00 | $0.00 | $0.00 | $6,072.19 | $518,604.54 |
409 | 2055/01 | $1,689.98 | $4,382.21 | $0.00 | $0.00 | $0.00 | $6,072.19 | $516,914.56 |
410 | 2055/02 | $1,704.26 | $4,367.93 | $0.00 | $0.00 | $0.00 | $6,072.19 | $515,210.31 |
411 | 2055/03 | $1,718.66 | $4,353.53 | $0.00 | $0.00 | $0.00 | $6,072.19 | $513,491.65 |
412 | 2055/04 | $1,733.18 | $4,339.00 | $0.00 | $0.00 | $0.00 | $6,072.19 | $511,758.47 |
413 | 2055/05 | $1,747.83 | $4,324.36 | $0.00 | $0.00 | $0.00 | $6,072.19 | $510,010.64 |
414 | 2055/06 | $1,762.60 | $4,309.59 | $0.00 | $0.00 | $0.00 | $6,072.19 | $508,248.05 |
415 | 2055/07 | $1,777.49 | $4,294.70 | $0.00 | $0.00 | $0.00 | $6,072.19 | $506,470.56 |
416 | 2055/08 | $1,792.51 | $4,279.68 | $0.00 | $0.00 | $0.00 | $6,072.19 | $504,678.05 |
417 | 2055/09 | $1,807.66 | $4,264.53 | $0.00 | $0.00 | $0.00 | $6,072.19 | $502,870.39 |
418 | 2055/10 | $1,822.93 | $4,249.25 | $0.00 | $0.00 | $0.00 | $6,072.19 | $501,047.46 |
419 | 2055/11 | $1,838.33 | $4,233.85 | $0.00 | $0.00 | $0.00 | $6,072.19 | $499,209.13 |
420 | 2055/12 | $1,853.87 | $4,218.32 | $0.00 | $0.00 | $0.00 | $6,072.19 | $497,355.26 |
421 | 2056/01 | $1,657.41 | $4,409.88 | $0.00 | $0.00 | $0.00 | $6,067.30 | $495,697.85 |
422 | 2056/02 | $1,672.11 | $4,395.19 | $0.00 | $0.00 | $0.00 | $6,067.30 | $494,025.74 |
423 | 2056/03 | $1,686.93 | $4,380.36 | $0.00 | $0.00 | $0.00 | $6,067.30 | $492,338.81 |
424 | 2056/04 | $1,701.89 | $4,365.40 | $0.00 | $0.00 | $0.00 | $6,067.30 | $490,636.92 |
425 | 2056/05 | $1,716.98 | $4,350.31 | $0.00 | $0.00 | $0.00 | $6,067.30 | $488,919.94 |
426 | 2056/06 | $1,732.21 | $4,335.09 | $0.00 | $0.00 | $0.00 | $6,067.30 | $487,187.73 |
427 | 2056/07 | $1,747.56 | $4,319.73 | $0.00 | $0.00 | $0.00 | $6,067.30 | $485,440.17 |
428 | 2056/08 | $1,763.06 | $4,304.24 | $0.00 | $0.00 | $0.00 | $6,067.30 | $483,677.11 |
429 | 2056/09 | $1,778.69 | $4,288.60 | $0.00 | $0.00 | $0.00 | $6,067.30 | $481,898.42 |
430 | 2056/10 | $1,794.46 | $4,272.83 | $0.00 | $0.00 | $0.00 | $6,067.30 | $480,103.95 |
431 | 2056/11 | $1,810.37 | $4,256.92 | $0.00 | $0.00 | $0.00 | $6,067.30 | $478,293.58 |
432 | 2056/12 | $1,826.43 | $4,240.87 | $0.00 | $0.00 | $0.00 | $6,067.30 | $476,467.15 |
433 | 2057/01 | $1,842.62 | $4,224.68 | $0.00 | $0.00 | $0.00 | $6,067.30 | $474,624.53 |
434 | 2057/02 | $1,858.96 | $4,208.34 | $0.00 | $0.00 | $0.00 | $6,067.30 | $472,765.58 |
435 | 2057/03 | $1,875.44 | $4,191.85 | $0.00 | $0.00 | $0.00 | $6,067.30 | $470,890.13 |
436 | 2057/04 | $1,892.07 | $4,175.23 | $0.00 | $0.00 | $0.00 | $6,067.30 | $468,998.06 |
437 | 2057/05 | $1,908.85 | $4,158.45 | $0.00 | $0.00 | $0.00 | $6,067.30 | $467,089.22 |
438 | 2057/06 | $1,925.77 | $4,141.52 | $0.00 | $0.00 | $0.00 | $6,067.30 | $465,163.45 |
439 | 2057/07 | $1,942.85 | $4,124.45 | $0.00 | $0.00 | $0.00 | $6,067.30 | $463,220.60 |
440 | 2057/08 | $1,960.07 | $4,107.22 | $0.00 | $0.00 | $0.00 | $6,067.30 | $461,260.53 |
441 | 2057/09 | $1,977.45 | $4,089.84 | $0.00 | $0.00 | $0.00 | $6,067.30 | $459,283.08 |
442 | 2057/10 | $1,994.99 | $4,072.31 | $0.00 | $0.00 | $0.00 | $6,067.30 | $457,288.09 |
443 | 2057/11 | $2,012.67 | $4,054.62 | $0.00 | $0.00 | $0.00 | $6,067.30 | $455,275.42 |
444 | 2057/12 | $2,030.52 | $4,036.78 | $0.00 | $0.00 | $0.00 | $6,067.30 | $453,244.90 |
445 | 2058/01 | $2,048.52 | $4,018.77 | $0.00 | $0.00 | $0.00 | $6,067.30 | $451,196.37 |
446 | 2058/02 | $2,066.69 | $4,000.61 | $0.00 | $0.00 | $0.00 | $6,067.30 | $449,129.69 |
447 | 2058/03 | $2,085.01 | $3,982.28 | $0.00 | $0.00 | $0.00 | $6,067.30 | $447,044.67 |
448 | 2058/04 | $2,103.50 | $3,963.80 | $0.00 | $0.00 | $0.00 | $6,067.30 | $444,941.17 |
449 | 2058/05 | $2,122.15 | $3,945.15 | $0.00 | $0.00 | $0.00 | $6,067.30 | $442,819.02 |
450 | 2058/06 | $2,140.97 | $3,926.33 | $0.00 | $0.00 | $0.00 | $6,067.30 | $440,678.06 |
451 | 2058/07 | $2,159.95 | $3,907.35 | $0.00 | $0.00 | $0.00 | $6,067.30 | $438,518.11 |
452 | 2058/08 | $2,179.10 | $3,888.19 | $0.00 | $0.00 | $0.00 | $6,067.30 | $436,339.00 |
453 | 2058/09 | $2,198.42 | $3,868.87 | $0.00 | $0.00 | $0.00 | $6,067.30 | $434,140.58 |
454 | 2058/10 | $2,217.92 | $3,849.38 | $0.00 | $0.00 | $0.00 | $6,067.30 | $431,922.67 |
455 | 2058/11 | $2,237.58 | $3,829.71 | $0.00 | $0.00 | $0.00 | $6,067.30 | $429,685.09 |
456 | 2058/12 | $2,257.42 | $3,809.87 | $0.00 | $0.00 | $0.00 | $6,067.30 | $427,427.66 |
457 | 2059/01 | $2,277.44 | $3,789.86 | $0.00 | $0.00 | $0.00 | $6,067.30 | $425,150.23 |
458 | 2059/02 | $2,297.63 | $3,769.67 | $0.00 | $0.00 | $0.00 | $6,067.30 | $422,852.60 |
459 | 2059/03 | $2,318.00 | $3,749.29 | $0.00 | $0.00 | $0.00 | $6,067.30 | $420,534.59 |
460 | 2059/04 | $2,338.56 | $3,728.74 | $0.00 | $0.00 | $0.00 | $6,067.30 | $418,196.04 |
461 | 2059/05 | $2,359.29 | $3,708.00 | $0.00 | $0.00 | $0.00 | $6,067.30 | $415,836.75 |
462 | 2059/06 | $2,380.21 | $3,687.09 | $0.00 | $0.00 | $0.00 | $6,067.30 | $413,456.54 |
463 | 2059/07 | $2,401.31 | $3,665.98 | $0.00 | $0.00 | $0.00 | $6,067.30 | $411,055.23 |
464 | 2059/08 | $2,422.61 | $3,644.69 | $0.00 | $0.00 | $0.00 | $6,067.30 | $408,632.62 |
465 | 2059/09 | $2,444.09 | $3,623.21 | $0.00 | $0.00 | $0.00 | $6,067.30 | $406,188.53 |
466 | 2059/10 | $2,465.76 | $3,601.54 | $0.00 | $0.00 | $0.00 | $6,067.30 | $403,722.78 |
467 | 2059/11 | $2,487.62 | $3,579.68 | $0.00 | $0.00 | $0.00 | $6,067.30 | $401,235.16 |
468 | 2059/12 | $2,509.68 | $3,557.62 | $0.00 | $0.00 | $0.00 | $6,067.30 | $398,725.48 |
469 | 2060/01 | $2,531.93 | $3,535.37 | $0.00 | $0.00 | $0.00 | $6,067.30 | $396,193.55 |
470 | 2060/02 | $2,554.38 | $3,512.92 | $0.00 | $0.00 | $0.00 | $6,067.30 | $393,639.17 |
471 | 2060/03 | $2,577.03 | $3,490.27 | $0.00 | $0.00 | $0.00 | $6,067.30 | $391,062.14 |
472 | 2060/04 | $2,599.88 | $3,467.42 | $0.00 | $0.00 | $0.00 | $6,067.30 | $388,462.26 |
473 | 2060/05 | $2,622.93 | $3,444.37 | $0.00 | $0.00 | $0.00 | $6,067.30 | $385,839.33 |
474 | 2060/06 | $2,646.19 | $3,421.11 | $0.00 | $0.00 | $0.00 | $6,067.30 | $383,193.15 |
475 | 2060/07 | $2,669.65 | $3,397.65 | $0.00 | $0.00 | $0.00 | $6,067.30 | $380,523.50 |
476 | 2060/08 | $2,693.32 | $3,373.98 | $0.00 | $0.00 | $0.00 | $6,067.30 | $377,830.18 |
477 | 2060/09 | $2,717.20 | $3,350.09 | $0.00 | $0.00 | $0.00 | $6,067.30 | $375,112.98 |
478 | 2060/10 | $2,741.29 | $3,326.00 | $0.00 | $0.00 | $0.00 | $6,067.30 | $372,371.68 |
479 | 2060/11 | $2,765.60 | $3,301.70 | $0.00 | $0.00 | $0.00 | $6,067.30 | $369,606.08 |
480 | 2060/12 | $2,790.12 | $3,277.17 | $0.00 | $0.00 | $0.00 | $6,067.30 | $366,815.96 |
481 | 2061/01 | $2,625.31 | $3,405.27 | $0.00 | $0.00 | $0.00 | $6,030.58 | $364,190.65 |
482 | 2061/02 | $2,649.68 | $3,380.90 | $0.00 | $0.00 | $0.00 | $6,030.58 | $361,540.98 |
483 | 2061/03 | $2,674.28 | $3,356.31 | $0.00 | $0.00 | $0.00 | $6,030.58 | $358,866.70 |
484 | 2061/04 | $2,699.10 | $3,331.48 | $0.00 | $0.00 | $0.00 | $6,030.58 | $356,167.60 |
485 | 2061/05 | $2,724.16 | $3,306.42 | $0.00 | $0.00 | $0.00 | $6,030.58 | $353,443.44 |
486 | 2061/06 | $2,749.45 | $3,281.13 | $0.00 | $0.00 | $0.00 | $6,030.58 | $350,693.99 |
487 | 2061/07 | $2,774.97 | $3,255.61 | $0.00 | $0.00 | $0.00 | $6,030.58 | $347,919.02 |
488 | 2061/08 | $2,800.73 | $3,229.85 | $0.00 | $0.00 | $0.00 | $6,030.58 | $345,118.28 |
489 | 2061/09 | $2,826.73 | $3,203.85 | $0.00 | $0.00 | $0.00 | $6,030.58 | $342,291.55 |
490 | 2061/10 | $2,852.97 | $3,177.61 | $0.00 | $0.00 | $0.00 | $6,030.58 | $339,438.58 |
491 | 2061/11 | $2,879.46 | $3,151.12 | $0.00 | $0.00 | $0.00 | $6,030.58 | $336,559.12 |
492 | 2061/12 | $2,906.19 | $3,124.39 | $0.00 | $0.00 | $0.00 | $6,030.58 | $333,652.93 |
493 | 2062/01 | $2,933.17 | $3,097.41 | $0.00 | $0.00 | $0.00 | $6,030.58 | $330,719.76 |
494 | 2062/02 | $2,960.40 | $3,070.18 | $0.00 | $0.00 | $0.00 | $6,030.58 | $327,759.36 |
495 | 2062/03 | $2,987.88 | $3,042.70 | $0.00 | $0.00 | $0.00 | $6,030.58 | $324,771.47 |
496 | 2062/04 | $3,015.62 | $3,014.96 | $0.00 | $0.00 | $0.00 | $6,030.58 | $321,755.85 |
497 | 2062/05 | $3,043.61 | $2,986.97 | $0.00 | $0.00 | $0.00 | $6,030.58 | $318,712.24 |
498 | 2062/06 | $3,071.87 | $2,958.71 | $0.00 | $0.00 | $0.00 | $6,030.58 | $315,640.37 |
499 | 2062/07 | $3,100.39 | $2,930.19 | $0.00 | $0.00 | $0.00 | $6,030.58 | $312,539.98 |
500 | 2062/08 | $3,129.17 | $2,901.41 | $0.00 | $0.00 | $0.00 | $6,030.58 | $309,410.81 |
501 | 2062/09 | $3,158.22 | $2,872.36 | $0.00 | $0.00 | $0.00 | $6,030.58 | $306,252.60 |
502 | 2062/10 | $3,187.54 | $2,843.04 | $0.00 | $0.00 | $0.00 | $6,030.58 | $303,065.06 |
503 | 2062/11 | $3,217.13 | $2,813.45 | $0.00 | $0.00 | $0.00 | $6,030.58 | $299,847.93 |
504 | 2062/12 | $3,246.99 | $2,783.59 | $0.00 | $0.00 | $0.00 | $6,030.58 | $296,600.94 |
505 | 2063/01 | $3,277.14 | $2,753.45 | $0.00 | $0.00 | $0.00 | $6,030.58 | $293,323.80 |
506 | 2063/02 | $3,307.56 | $2,723.02 | $0.00 | $0.00 | $0.00 | $6,030.58 | $290,016.24 |
507 | 2063/03 | $3,338.26 | $2,692.32 | $0.00 | $0.00 | $0.00 | $6,030.58 | $286,677.98 |
508 | 2063/04 | $3,369.25 | $2,661.33 | $0.00 | $0.00 | $0.00 | $6,030.58 | $283,308.73 |
509 | 2063/05 | $3,400.53 | $2,630.05 | $0.00 | $0.00 | $0.00 | $6,030.58 | $279,908.19 |
510 | 2063/06 | $3,432.10 | $2,598.48 | $0.00 | $0.00 | $0.00 | $6,030.58 | $276,476.09 |
511 | 2063/07 | $3,463.96 | $2,566.62 | $0.00 | $0.00 | $0.00 | $6,030.58 | $273,012.13 |
512 | 2063/08 | $3,496.12 | $2,534.46 | $0.00 | $0.00 | $0.00 | $6,030.58 | $269,516.01 |
513 | 2063/09 | $3,528.57 | $2,502.01 | $0.00 | $0.00 | $0.00 | $6,030.58 | $265,987.44 |
514 | 2063/10 | $3,561.33 | $2,469.25 | $0.00 | $0.00 | $0.00 | $6,030.58 | $262,426.11 |
515 | 2063/11 | $3,594.39 | $2,436.19 | $0.00 | $0.00 | $0.00 | $6,030.58 | $258,831.71 |
516 | 2063/12 | $3,627.76 | $2,402.82 | $0.00 | $0.00 | $0.00 | $6,030.58 | $255,203.95 |
517 | 2064/01 | $3,661.44 | $2,369.14 | $0.00 | $0.00 | $0.00 | $6,030.58 | $251,542.51 |
518 | 2064/02 | $3,695.43 | $2,335.15 | $0.00 | $0.00 | $0.00 | $6,030.58 | $247,847.09 |
519 | 2064/03 | $3,729.73 | $2,300.85 | $0.00 | $0.00 | $0.00 | $6,030.58 | $244,117.35 |
520 | 2064/04 | $3,764.36 | $2,266.22 | $0.00 | $0.00 | $0.00 | $6,030.58 | $240,352.99 |
521 | 2064/05 | $3,799.30 | $2,231.28 | $0.00 | $0.00 | $0.00 | $6,030.58 | $236,553.69 |
522 | 2064/06 | $3,834.57 | $2,196.01 | $0.00 | $0.00 | $0.00 | $6,030.58 | $232,719.11 |
523 | 2064/07 | $3,870.17 | $2,160.41 | $0.00 | $0.00 | $0.00 | $6,030.58 | $228,848.94 |
524 | 2064/08 | $3,906.10 | $2,124.48 | $0.00 | $0.00 | $0.00 | $6,030.58 | $224,942.84 |
525 | 2064/09 | $3,942.36 | $2,088.22 | $0.00 | $0.00 | $0.00 | $6,030.58 | $221,000.48 |
526 | 2064/10 | $3,978.96 | $2,051.62 | $0.00 | $0.00 | $0.00 | $6,030.58 | $217,021.52 |
527 | 2064/11 | $4,015.90 | $2,014.68 | $0.00 | $0.00 | $0.00 | $6,030.58 | $213,005.62 |
528 | 2064/12 | $4,053.18 | $1,977.40 | $0.00 | $0.00 | $0.00 | $6,030.58 | $208,952.44 |
529 | 2065/01 | $4,090.81 | $1,939.78 | $0.00 | $0.00 | $0.00 | $6,030.58 | $204,861.63 |
530 | 2065/02 | $4,128.78 | $1,901.80 | $0.00 | $0.00 | $0.00 | $6,030.58 | $200,732.85 |
531 | 2065/03 | $4,167.11 | $1,863.47 | $0.00 | $0.00 | $0.00 | $6,030.58 | $196,565.74 |
532 | 2065/04 | $4,205.80 | $1,824.79 | $0.00 | $0.00 | $0.00 | $6,030.58 | $192,359.94 |
533 | 2065/05 | $4,244.84 | $1,785.74 | $0.00 | $0.00 | $0.00 | $6,030.58 | $188,115.10 |
534 | 2065/06 | $4,284.25 | $1,746.34 | $0.00 | $0.00 | $0.00 | $6,030.58 | $183,830.86 |
535 | 2065/07 | $4,324.02 | $1,706.56 | $0.00 | $0.00 | $0.00 | $6,030.58 | $179,506.84 |
536 | 2065/08 | $4,364.16 | $1,666.42 | $0.00 | $0.00 | $0.00 | $6,030.58 | $175,142.68 |
537 | 2065/09 | $4,404.67 | $1,625.91 | $0.00 | $0.00 | $0.00 | $6,030.58 | $170,738.01 |
538 | 2065/10 | $4,445.56 | $1,585.02 | $0.00 | $0.00 | $0.00 | $6,030.58 | $166,292.44 |
539 | 2065/11 | $4,486.83 | $1,543.75 | $0.00 | $0.00 | $0.00 | $6,030.58 | $161,805.61 |
540 | 2065/12 | $4,528.49 | $1,502.10 | $0.00 | $0.00 | $0.00 | $6,030.58 | $157,277.12 |
541 | 2066/01 | $4,541.93 | $1,525.59 | $0.00 | $0.00 | $0.00 | $6,067.52 | $152,735.19 |
542 | 2066/02 | $4,585.98 | $1,481.53 | $0.00 | $0.00 | $0.00 | $6,067.52 | $148,149.21 |
543 | 2066/03 | $4,630.47 | $1,437.05 | $0.00 | $0.00 | $0.00 | $6,067.52 | $143,518.74 |
544 | 2066/04 | $4,675.38 | $1,392.13 | $0.00 | $0.00 | $0.00 | $6,067.52 | $138,843.36 |
545 | 2066/05 | $4,720.74 | $1,346.78 | $0.00 | $0.00 | $0.00 | $6,067.52 | $134,122.62 |
546 | 2066/06 | $4,766.53 | $1,300.99 | $0.00 | $0.00 | $0.00 | $6,067.52 | $129,356.09 |
547 | 2066/07 | $4,812.76 | $1,254.75 | $0.00 | $0.00 | $0.00 | $6,067.52 | $124,543.33 |
548 | 2066/08 | $4,859.45 | $1,208.07 | $0.00 | $0.00 | $0.00 | $6,067.52 | $119,683.89 |
549 | 2066/09 | $4,906.58 | $1,160.93 | $0.00 | $0.00 | $0.00 | $6,067.52 | $114,777.30 |
550 | 2066/10 | $4,954.18 | $1,113.34 | $0.00 | $0.00 | $0.00 | $6,067.52 | $109,823.13 |
551 | 2066/11 | $5,002.23 | $1,065.28 | $0.00 | $0.00 | $0.00 | $6,067.52 | $104,820.89 |
552 | 2066/12 | $5,050.75 | $1,016.76 | $0.00 | $0.00 | $0.00 | $6,067.52 | $99,770.14 |
553 | 2067/01 | $5,099.75 | $967.77 | $0.00 | $0.00 | $0.00 | $6,067.52 | $94,670.40 |
554 | 2067/02 | $5,149.21 | $918.30 | $0.00 | $0.00 | $0.00 | $6,067.52 | $89,521.18 |
555 | 2067/03 | $5,199.16 | $868.36 | $0.00 | $0.00 | $0.00 | $6,067.52 | $84,322.02 |
556 | 2067/04 | $5,249.59 | $817.92 | $0.00 | $0.00 | $0.00 | $6,067.52 | $79,072.43 |
557 | 2067/05 | $5,300.51 | $767.00 | $0.00 | $0.00 | $0.00 | $6,067.52 | $73,771.91 |
558 | 2067/06 | $5,351.93 | $715.59 | $0.00 | $0.00 | $0.00 | $6,067.52 | $68,419.99 |
559 | 2067/07 | $5,403.84 | $663.67 | $0.00 | $0.00 | $0.00 | $6,067.52 | $63,016.14 |
560 | 2067/08 | $5,456.26 | $611.26 | $0.00 | $0.00 | $0.00 | $6,067.52 | $57,559.88 |
561 | 2067/09 | $5,509.19 | $558.33 | $0.00 | $0.00 | $0.00 | $6,067.52 | $52,050.70 |
562 | 2067/10 | $5,562.62 | $504.89 | $0.00 | $0.00 | $0.00 | $6,067.52 | $46,488.07 |
563 | 2067/11 | $5,616.58 | $450.93 | $0.00 | $0.00 | $0.00 | $6,067.52 | $40,871.49 |
564 | 2067/12 | $5,671.06 | $396.45 | $0.00 | $0.00 | $0.00 | $6,067.52 | $35,200.43 |
565 | 2068/01 | $5,726.07 | $341.44 | $0.00 | $0.00 | $0.00 | $6,067.52 | $29,474.36 |
566 | 2068/02 | $5,781.61 | $285.90 | $0.00 | $0.00 | $0.00 | $6,067.52 | $23,692.74 |
567 | 2068/03 | $5,837.70 | $229.82 | $0.00 | $0.00 | $0.00 | $6,067.52 | $17,855.05 |
568 | 2068/04 | $5,894.32 | $173.19 | $0.00 | $0.00 | $0.00 | $6,067.52 | $11,960.72 |
569 | 2068/05 | $5,951.50 | $116.02 | $0.00 | $0.00 | $0.00 | $6,067.52 | $6,009.23 |
570 | 2068/06 | $6,009.23 | $58.29 | $0.00 | $0.00 | $0.00 | $6,067.52 | $0.00 |
Totals | $900,000.00 | $2,557,416.45 | $0.00 | $0.00 | $0.00 | $3,457,416.45 |
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.