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 $380,000.00 at 1.09% initial interest rate set to increase by 1% every 15 years, you will need to have a monthly payment of approx. ~$850.92.
Instead of closing on 2050/03, as a result of the changes in interest rate, your mortgage will close on 2051/04 where you will make a total of 363 payments instead of 348 payments as per the initial amortization term. Consult with a Mortgage Specialist
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2021/03 | $928.94 | $345.17 | $0.00 | $0.00 | $0.00 | $1,274.11 | $379,071.06 |
2 | 2021/03 | $929.78 | $344.32 | $0.00 | $0.00 | $0.00 | $1,274.11 | $378,141.28 |
3 | 2021/04 | $930.63 | $343.48 | $0.00 | $0.00 | $0.00 | $1,274.11 | $377,210.65 |
4 | 2021/05 | $931.47 | $342.63 | $0.00 | $0.00 | $0.00 | $1,274.11 | $376,279.18 |
5 | 2021/06 | $932.32 | $341.79 | $0.00 | $0.00 | $0.00 | $1,274.11 | $375,346.86 |
6 | 2021/07 | $933.17 | $340.94 | $0.00 | $0.00 | $0.00 | $1,274.11 | $374,413.69 |
7 | 2021/08 | $934.01 | $340.09 | $0.00 | $0.00 | $0.00 | $1,274.11 | $373,479.68 |
8 | 2021/09 | $934.86 | $339.24 | $0.00 | $0.00 | $0.00 | $1,274.11 | $372,544.81 |
9 | 2021/10 | $935.71 | $338.39 | $0.00 | $0.00 | $0.00 | $1,274.11 | $371,609.10 |
10 | 2021/11 | $936.56 | $337.54 | $0.00 | $0.00 | $0.00 | $1,274.11 | $370,672.54 |
11 | 2021/12 | $937.41 | $336.69 | $0.00 | $0.00 | $0.00 | $1,274.11 | $369,735.13 |
12 | 2022/01 | $938.26 | $335.84 | $0.00 | $0.00 | $0.00 | $1,274.11 | $368,796.87 |
13 | 2022/03 | $939.12 | $334.99 | $0.00 | $0.00 | $0.00 | $1,274.11 | $367,857.75 |
14 | 2022/03 | $939.97 | $334.14 | $0.00 | $0.00 | $0.00 | $1,274.11 | $366,917.78 |
15 | 2022/04 | $940.82 | $333.28 | $0.00 | $0.00 | $0.00 | $1,274.11 | $365,976.96 |
16 | 2022/05 | $941.68 | $332.43 | $0.00 | $0.00 | $0.00 | $1,274.11 | $365,035.28 |
17 | 2022/06 | $942.53 | $331.57 | $0.00 | $0.00 | $0.00 | $1,274.11 | $364,092.75 |
18 | 2022/07 | $943.39 | $330.72 | $0.00 | $0.00 | $0.00 | $1,274.11 | $363,149.36 |
19 | 2022/08 | $944.25 | $329.86 | $0.00 | $0.00 | $0.00 | $1,274.11 | $362,205.11 |
20 | 2022/09 | $945.10 | $329.00 | $0.00 | $0.00 | $0.00 | $1,274.11 | $361,260.01 |
21 | 2022/10 | $945.96 | $328.14 | $0.00 | $0.00 | $0.00 | $1,274.11 | $360,314.05 |
22 | 2022/11 | $946.82 | $327.29 | $0.00 | $0.00 | $0.00 | $1,274.11 | $359,367.23 |
23 | 2022/12 | $947.68 | $326.43 | $0.00 | $0.00 | $0.00 | $1,274.11 | $358,419.55 |
24 | 2023/01 | $948.54 | $325.56 | $0.00 | $0.00 | $0.00 | $1,274.11 | $357,471.01 |
25 | 2023/03 | $949.40 | $324.70 | $0.00 | $0.00 | $0.00 | $1,274.11 | $356,521.60 |
26 | 2023/03 | $950.27 | $323.84 | $0.00 | $0.00 | $0.00 | $1,274.11 | $355,571.34 |
27 | 2023/04 | $951.13 | $322.98 | $0.00 | $0.00 | $0.00 | $1,274.11 | $354,620.21 |
28 | 2023/05 | $951.99 | $322.11 | $0.00 | $0.00 | $0.00 | $1,274.11 | $353,668.21 |
29 | 2023/06 | $952.86 | $321.25 | $0.00 | $0.00 | $0.00 | $1,274.11 | $352,715.36 |
30 | 2023/07 | $953.72 | $320.38 | $0.00 | $0.00 | $0.00 | $1,274.11 | $351,761.63 |
31 | 2023/08 | $954.59 | $319.52 | $0.00 | $0.00 | $0.00 | $1,274.11 | $350,807.04 |
32 | 2023/09 | $955.46 | $318.65 | $0.00 | $0.00 | $0.00 | $1,274.11 | $349,851.59 |
33 | 2023/10 | $956.32 | $317.78 | $0.00 | $0.00 | $0.00 | $1,274.11 | $348,895.26 |
34 | 2023/11 | $957.19 | $316.91 | $0.00 | $0.00 | $0.00 | $1,274.11 | $347,938.07 |
35 | 2023/12 | $958.06 | $316.04 | $0.00 | $0.00 | $0.00 | $1,274.11 | $346,980.01 |
36 | 2024/01 | $958.93 | $315.17 | $0.00 | $0.00 | $0.00 | $1,274.11 | $346,021.08 |
37 | 2024/02 | $959.80 | $314.30 | $0.00 | $0.00 | $0.00 | $1,274.11 | $345,061.27 |
38 | 2024/03 | $960.68 | $313.43 | $0.00 | $0.00 | $0.00 | $1,274.11 | $344,100.60 |
39 | 2024/04 | $961.55 | $312.56 | $0.00 | $0.00 | $0.00 | $1,274.11 | $343,139.05 |
40 | 2024/05 | $962.42 | $311.68 | $0.00 | $0.00 | $0.00 | $1,274.11 | $342,176.63 |
41 | 2024/06 | $963.30 | $310.81 | $0.00 | $0.00 | $0.00 | $1,274.11 | $341,213.33 |
42 | 2024/07 | $964.17 | $309.94 | $0.00 | $0.00 | $0.00 | $1,274.11 | $340,249.16 |
43 | 2024/08 | $965.05 | $309.06 | $0.00 | $0.00 | $0.00 | $1,274.11 | $339,284.11 |
44 | 2024/09 | $965.92 | $308.18 | $0.00 | $0.00 | $0.00 | $1,274.11 | $338,318.19 |
45 | 2024/10 | $966.80 | $307.31 | $0.00 | $0.00 | $0.00 | $1,274.11 | $337,351.39 |
46 | 2024/11 | $967.68 | $306.43 | $0.00 | $0.00 | $0.00 | $1,274.11 | $336,383.71 |
47 | 2024/12 | $968.56 | $305.55 | $0.00 | $0.00 | $0.00 | $1,274.11 | $335,415.15 |
48 | 2025/01 | $969.44 | $304.67 | $0.00 | $0.00 | $0.00 | $1,274.11 | $334,445.71 |
49 | 2025/03 | $970.32 | $303.79 | $0.00 | $0.00 | $0.00 | $1,274.11 | $333,475.40 |
50 | 2025/03 | $971.20 | $302.91 | $0.00 | $0.00 | $0.00 | $1,274.11 | $332,504.20 |
51 | 2025/04 | $972.08 | $302.02 | $0.00 | $0.00 | $0.00 | $1,274.11 | $331,532.12 |
52 | 2025/05 | $972.96 | $301.14 | $0.00 | $0.00 | $0.00 | $1,274.11 | $330,559.15 |
53 | 2025/06 | $973.85 | $300.26 | $0.00 | $0.00 | $0.00 | $1,274.11 | $329,585.30 |
54 | 2025/07 | $974.73 | $299.37 | $0.00 | $0.00 | $0.00 | $1,274.11 | $328,610.57 |
55 | 2025/08 | $975.62 | $298.49 | $0.00 | $0.00 | $0.00 | $1,274.11 | $327,634.95 |
56 | 2025/09 | $976.50 | $297.60 | $0.00 | $0.00 | $0.00 | $1,274.11 | $326,658.45 |
57 | 2025/10 | $977.39 | $296.71 | $0.00 | $0.00 | $0.00 | $1,274.11 | $325,681.06 |
58 | 2025/11 | $978.28 | $295.83 | $0.00 | $0.00 | $0.00 | $1,274.11 | $324,702.78 |
59 | 2025/12 | $979.17 | $294.94 | $0.00 | $0.00 | $0.00 | $1,274.11 | $323,723.61 |
60 | 2026/01 | $980.06 | $294.05 | $0.00 | $0.00 | $0.00 | $1,274.11 | $322,743.55 |
61 | 2026/03 | $980.95 | $293.16 | $0.00 | $0.00 | $0.00 | $1,274.11 | $321,762.60 |
62 | 2026/03 | $981.84 | $292.27 | $0.00 | $0.00 | $0.00 | $1,274.11 | $320,780.76 |
63 | 2026/04 | $982.73 | $291.38 | $0.00 | $0.00 | $0.00 | $1,274.11 | $319,798.03 |
64 | 2026/05 | $983.62 | $290.48 | $0.00 | $0.00 | $0.00 | $1,274.11 | $318,814.41 |
65 | 2026/06 | $984.52 | $289.59 | $0.00 | $0.00 | $0.00 | $1,274.11 | $317,829.89 |
66 | 2026/07 | $985.41 | $288.70 | $0.00 | $0.00 | $0.00 | $1,274.11 | $316,844.48 |
67 | 2026/08 | $986.31 | $287.80 | $0.00 | $0.00 | $0.00 | $1,274.11 | $315,858.18 |
68 | 2026/09 | $987.20 | $286.90 | $0.00 | $0.00 | $0.00 | $1,274.11 | $314,870.98 |
69 | 2026/10 | $988.10 | $286.01 | $0.00 | $0.00 | $0.00 | $1,274.11 | $313,882.88 |
70 | 2026/11 | $989.00 | $285.11 | $0.00 | $0.00 | $0.00 | $1,274.11 | $312,893.88 |
71 | 2026/12 | $989.89 | $284.21 | $0.00 | $0.00 | $0.00 | $1,274.11 | $311,903.99 |
72 | 2027/01 | $990.79 | $283.31 | $0.00 | $0.00 | $0.00 | $1,274.11 | $310,913.19 |
73 | 2027/03 | $991.69 | $282.41 | $0.00 | $0.00 | $0.00 | $1,274.11 | $309,921.50 |
74 | 2027/03 | $992.59 | $281.51 | $0.00 | $0.00 | $0.00 | $1,274.11 | $308,928.91 |
75 | 2027/04 | $993.50 | $280.61 | $0.00 | $0.00 | $0.00 | $1,274.11 | $307,935.41 |
76 | 2027/05 | $994.40 | $279.71 | $0.00 | $0.00 | $0.00 | $1,274.11 | $306,941.01 |
77 | 2027/06 | $995.30 | $278.80 | $0.00 | $0.00 | $0.00 | $1,274.11 | $305,945.71 |
78 | 2027/07 | $996.21 | $277.90 | $0.00 | $0.00 | $0.00 | $1,274.11 | $304,949.51 |
79 | 2027/08 | $997.11 | $277.00 | $0.00 | $0.00 | $0.00 | $1,274.11 | $303,952.39 |
80 | 2027/09 | $998.02 | $276.09 | $0.00 | $0.00 | $0.00 | $1,274.11 | $302,954.38 |
81 | 2027/10 | $998.92 | $275.18 | $0.00 | $0.00 | $0.00 | $1,274.11 | $301,955.46 |
82 | 2027/11 | $999.83 | $274.28 | $0.00 | $0.00 | $0.00 | $1,274.11 | $300,955.63 |
83 | 2027/12 | $1,000.74 | $273.37 | $0.00 | $0.00 | $0.00 | $1,274.11 | $299,954.89 |
84 | 2028/01 | $1,001.65 | $272.46 | $0.00 | $0.00 | $0.00 | $1,274.11 | $298,953.24 |
85 | 2028/02 | $1,002.56 | $271.55 | $0.00 | $0.00 | $0.00 | $1,274.11 | $297,950.68 |
86 | 2028/03 | $1,003.47 | $270.64 | $0.00 | $0.00 | $0.00 | $1,274.11 | $296,947.22 |
87 | 2028/04 | $1,004.38 | $269.73 | $0.00 | $0.00 | $0.00 | $1,274.11 | $295,942.84 |
88 | 2028/05 | $1,005.29 | $268.81 | $0.00 | $0.00 | $0.00 | $1,274.11 | $294,937.55 |
89 | 2028/06 | $1,006.20 | $267.90 | $0.00 | $0.00 | $0.00 | $1,274.11 | $293,931.34 |
90 | 2028/07 | $1,007.12 | $266.99 | $0.00 | $0.00 | $0.00 | $1,274.11 | $292,924.22 |
91 | 2028/08 | $1,008.03 | $266.07 | $0.00 | $0.00 | $0.00 | $1,274.11 | $291,916.19 |
92 | 2028/09 | $1,008.95 | $265.16 | $0.00 | $0.00 | $0.00 | $1,274.11 | $290,907.24 |
93 | 2028/10 | $1,009.87 | $264.24 | $0.00 | $0.00 | $0.00 | $1,274.11 | $289,897.37 |
94 | 2028/11 | $1,010.78 | $263.32 | $0.00 | $0.00 | $0.00 | $1,274.11 | $288,886.59 |
95 | 2028/12 | $1,011.70 | $262.41 | $0.00 | $0.00 | $0.00 | $1,274.11 | $287,874.89 |
96 | 2029/01 | $1,012.62 | $261.49 | $0.00 | $0.00 | $0.00 | $1,274.11 | $286,862.27 |
97 | 2029/03 | $1,013.54 | $260.57 | $0.00 | $0.00 | $0.00 | $1,274.11 | $285,848.73 |
98 | 2029/03 | $1,014.46 | $259.65 | $0.00 | $0.00 | $0.00 | $1,274.11 | $284,834.27 |
99 | 2029/04 | $1,015.38 | $258.72 | $0.00 | $0.00 | $0.00 | $1,274.11 | $283,818.89 |
100 | 2029/05 | $1,016.30 | $257.80 | $0.00 | $0.00 | $0.00 | $1,274.11 | $282,802.58 |
101 | 2029/06 | $1,017.23 | $256.88 | $0.00 | $0.00 | $0.00 | $1,274.11 | $281,785.36 |
102 | 2029/07 | $1,018.15 | $255.96 | $0.00 | $0.00 | $0.00 | $1,274.11 | $280,767.21 |
103 | 2029/08 | $1,019.08 | $255.03 | $0.00 | $0.00 | $0.00 | $1,274.11 | $279,748.13 |
104 | 2029/09 | $1,020.00 | $254.10 | $0.00 | $0.00 | $0.00 | $1,274.11 | $278,728.13 |
105 | 2029/10 | $1,020.93 | $253.18 | $0.00 | $0.00 | $0.00 | $1,274.11 | $277,707.20 |
106 | 2029/11 | $1,021.86 | $252.25 | $0.00 | $0.00 | $0.00 | $1,274.11 | $276,685.34 |
107 | 2029/12 | $1,022.78 | $251.32 | $0.00 | $0.00 | $0.00 | $1,274.11 | $275,662.56 |
108 | 2030/01 | $1,023.71 | $250.39 | $0.00 | $0.00 | $0.00 | $1,274.11 | $274,638.85 |
109 | 2030/03 | $1,024.64 | $249.46 | $0.00 | $0.00 | $0.00 | $1,274.11 | $273,614.20 |
110 | 2030/03 | $1,025.57 | $248.53 | $0.00 | $0.00 | $0.00 | $1,274.11 | $272,588.63 |
111 | 2030/04 | $1,026.50 | $247.60 | $0.00 | $0.00 | $0.00 | $1,274.11 | $271,562.13 |
112 | 2030/05 | $1,027.44 | $246.67 | $0.00 | $0.00 | $0.00 | $1,274.11 | $270,534.69 |
113 | 2030/06 | $1,028.37 | $245.74 | $0.00 | $0.00 | $0.00 | $1,274.11 | $269,506.32 |
114 | 2030/07 | $1,029.30 | $244.80 | $0.00 | $0.00 | $0.00 | $1,274.11 | $268,477.01 |
115 | 2030/08 | $1,030.24 | $243.87 | $0.00 | $0.00 | $0.00 | $1,274.11 | $267,446.77 |
116 | 2030/09 | $1,031.18 | $242.93 | $0.00 | $0.00 | $0.00 | $1,274.11 | $266,415.60 |
117 | 2030/10 | $1,032.11 | $241.99 | $0.00 | $0.00 | $0.00 | $1,274.11 | $265,383.49 |
118 | 2030/11 | $1,033.05 | $241.06 | $0.00 | $0.00 | $0.00 | $1,274.11 | $264,350.44 |
119 | 2030/12 | $1,033.99 | $240.12 | $0.00 | $0.00 | $0.00 | $1,274.11 | $263,316.45 |
120 | 2031/01 | $1,034.93 | $239.18 | $0.00 | $0.00 | $0.00 | $1,274.11 | $262,281.52 |
121 | 2031/03 | $1,035.87 | $238.24 | $0.00 | $0.00 | $0.00 | $1,274.11 | $261,245.65 |
122 | 2031/03 | $1,036.81 | $237.30 | $0.00 | $0.00 | $0.00 | $1,274.11 | $260,208.85 |
123 | 2031/04 | $1,037.75 | $236.36 | $0.00 | $0.00 | $0.00 | $1,274.11 | $259,171.10 |
124 | 2031/05 | $1,038.69 | $235.41 | $0.00 | $0.00 | $0.00 | $1,274.11 | $258,132.40 |
125 | 2031/06 | $1,039.64 | $234.47 | $0.00 | $0.00 | $0.00 | $1,274.11 | $257,092.77 |
126 | 2031/07 | $1,040.58 | $233.53 | $0.00 | $0.00 | $0.00 | $1,274.11 | $256,052.19 |
127 | 2031/08 | $1,041.53 | $232.58 | $0.00 | $0.00 | $0.00 | $1,274.11 | $255,010.66 |
128 | 2031/09 | $1,042.47 | $231.63 | $0.00 | $0.00 | $0.00 | $1,274.11 | $253,968.19 |
129 | 2031/10 | $1,043.42 | $230.69 | $0.00 | $0.00 | $0.00 | $1,274.11 | $252,924.77 |
130 | 2031/11 | $1,044.37 | $229.74 | $0.00 | $0.00 | $0.00 | $1,274.11 | $251,880.41 |
131 | 2031/12 | $1,045.31 | $228.79 | $0.00 | $0.00 | $0.00 | $1,274.11 | $250,835.09 |
132 | 2032/01 | $1,046.26 | $227.84 | $0.00 | $0.00 | $0.00 | $1,274.11 | $249,788.83 |
133 | 2032/02 | $1,047.21 | $226.89 | $0.00 | $0.00 | $0.00 | $1,274.11 | $248,741.61 |
134 | 2032/03 | $1,048.17 | $225.94 | $0.00 | $0.00 | $0.00 | $1,274.11 | $247,693.45 |
135 | 2032/04 | $1,049.12 | $224.99 | $0.00 | $0.00 | $0.00 | $1,274.11 | $246,644.33 |
136 | 2032/05 | $1,050.07 | $224.04 | $0.00 | $0.00 | $0.00 | $1,274.11 | $245,594.26 |
137 | 2032/06 | $1,051.02 | $223.08 | $0.00 | $0.00 | $0.00 | $1,274.11 | $244,543.23 |
138 | 2032/07 | $1,051.98 | $222.13 | $0.00 | $0.00 | $0.00 | $1,274.11 | $243,491.25 |
139 | 2032/08 | $1,052.94 | $221.17 | $0.00 | $0.00 | $0.00 | $1,274.11 | $242,438.32 |
140 | 2032/09 | $1,053.89 | $220.21 | $0.00 | $0.00 | $0.00 | $1,274.11 | $241,384.43 |
141 | 2032/10 | $1,054.85 | $219.26 | $0.00 | $0.00 | $0.00 | $1,274.11 | $240,329.58 |
142 | 2032/11 | $1,055.81 | $218.30 | $0.00 | $0.00 | $0.00 | $1,274.11 | $239,273.77 |
143 | 2032/12 | $1,056.77 | $217.34 | $0.00 | $0.00 | $0.00 | $1,274.11 | $238,217.00 |
144 | 2033/01 | $1,057.73 | $216.38 | $0.00 | $0.00 | $0.00 | $1,274.11 | $237,159.28 |
145 | 2033/03 | $1,058.69 | $215.42 | $0.00 | $0.00 | $0.00 | $1,274.11 | $236,100.59 |
146 | 2033/03 | $1,059.65 | $214.46 | $0.00 | $0.00 | $0.00 | $1,274.11 | $235,040.94 |
147 | 2033/04 | $1,060.61 | $213.50 | $0.00 | $0.00 | $0.00 | $1,274.11 | $233,980.33 |
148 | 2033/05 | $1,061.57 | $212.53 | $0.00 | $0.00 | $0.00 | $1,274.11 | $232,918.76 |
149 | 2033/06 | $1,062.54 | $211.57 | $0.00 | $0.00 | $0.00 | $1,274.11 | $231,856.22 |
150 | 2033/07 | $1,063.50 | $210.60 | $0.00 | $0.00 | $0.00 | $1,274.11 | $230,792.72 |
151 | 2033/08 | $1,064.47 | $209.64 | $0.00 | $0.00 | $0.00 | $1,274.11 | $229,728.25 |
152 | 2033/09 | $1,065.44 | $208.67 | $0.00 | $0.00 | $0.00 | $1,274.11 | $228,662.81 |
153 | 2033/10 | $1,066.40 | $207.70 | $0.00 | $0.00 | $0.00 | $1,274.11 | $227,596.41 |
154 | 2033/11 | $1,067.37 | $206.73 | $0.00 | $0.00 | $0.00 | $1,274.11 | $226,529.03 |
155 | 2033/12 | $1,068.34 | $205.76 | $0.00 | $0.00 | $0.00 | $1,274.11 | $225,460.69 |
156 | 2034/01 | $1,069.31 | $204.79 | $0.00 | $0.00 | $0.00 | $1,274.11 | $224,391.38 |
157 | 2034/03 | $1,070.28 | $203.82 | $0.00 | $0.00 | $0.00 | $1,274.11 | $223,321.10 |
158 | 2034/03 | $1,071.26 | $202.85 | $0.00 | $0.00 | $0.00 | $1,274.11 | $222,249.84 |
159 | 2034/04 | $1,072.23 | $201.88 | $0.00 | $0.00 | $0.00 | $1,274.11 | $221,177.61 |
160 | 2034/05 | $1,073.20 | $200.90 | $0.00 | $0.00 | $0.00 | $1,274.11 | $220,104.41 |
161 | 2034/06 | $1,074.18 | $199.93 | $0.00 | $0.00 | $0.00 | $1,274.11 | $219,030.23 |
162 | 2034/07 | $1,075.15 | $198.95 | $0.00 | $0.00 | $0.00 | $1,274.11 | $217,955.07 |
163 | 2034/08 | $1,076.13 | $197.98 | $0.00 | $0.00 | $0.00 | $1,274.11 | $216,878.94 |
164 | 2034/09 | $1,077.11 | $197.00 | $0.00 | $0.00 | $0.00 | $1,274.11 | $215,801.84 |
165 | 2034/10 | $1,078.09 | $196.02 | $0.00 | $0.00 | $0.00 | $1,274.11 | $214,723.75 |
166 | 2034/11 | $1,079.07 | $195.04 | $0.00 | $0.00 | $0.00 | $1,274.11 | $213,644.68 |
167 | 2034/12 | $1,080.05 | $194.06 | $0.00 | $0.00 | $0.00 | $1,274.11 | $212,564.64 |
168 | 2035/01 | $1,081.03 | $193.08 | $0.00 | $0.00 | $0.00 | $1,274.11 | $211,483.61 |
169 | 2035/03 | $1,082.01 | $192.10 | $0.00 | $0.00 | $0.00 | $1,274.11 | $210,401.60 |
170 | 2035/03 | $1,082.99 | $191.11 | $0.00 | $0.00 | $0.00 | $1,274.11 | $209,318.61 |
171 | 2035/04 | $1,083.98 | $190.13 | $0.00 | $0.00 | $0.00 | $1,274.11 | $208,234.64 |
172 | 2035/05 | $1,084.96 | $189.15 | $0.00 | $0.00 | $0.00 | $1,274.11 | $207,149.68 |
173 | 2035/06 | $1,085.95 | $188.16 | $0.00 | $0.00 | $0.00 | $1,274.11 | $206,063.73 |
174 | 2035/07 | $1,086.93 | $187.17 | $0.00 | $0.00 | $0.00 | $1,274.11 | $204,976.80 |
175 | 2035/08 | $1,087.92 | $186.19 | $0.00 | $0.00 | $0.00 | $1,274.11 | $203,888.88 |
176 | 2035/09 | $1,088.91 | $185.20 | $0.00 | $0.00 | $0.00 | $1,274.11 | $202,799.97 |
177 | 2035/10 | $1,089.90 | $184.21 | $0.00 | $0.00 | $0.00 | $1,274.11 | $201,710.08 |
178 | 2035/11 | $1,090.89 | $183.22 | $0.00 | $0.00 | $0.00 | $1,274.11 | $200,619.19 |
179 | 2035/12 | $1,091.88 | $182.23 | $0.00 | $0.00 | $0.00 | $1,274.11 | $199,527.31 |
180 | 2036/01 | $1,092.87 | $181.24 | $0.00 | $0.00 | $0.00 | $1,274.11 | $198,434.44 |
181 | 2036/02 | $927.55 | $345.61 | $0.00 | $0.00 | $0.00 | $1,273.16 | $197,506.89 |
182 | 2036/03 | $929.17 | $343.99 | $0.00 | $0.00 | $0.00 | $1,273.16 | $196,577.73 |
183 | 2036/04 | $930.78 | $342.37 | $0.00 | $0.00 | $0.00 | $1,273.16 | $195,646.94 |
184 | 2036/05 | $932.41 | $340.75 | $0.00 | $0.00 | $0.00 | $1,273.16 | $194,714.54 |
185 | 2036/06 | $934.03 | $339.13 | $0.00 | $0.00 | $0.00 | $1,273.16 | $193,780.51 |
186 | 2036/07 | $935.66 | $337.50 | $0.00 | $0.00 | $0.00 | $1,273.16 | $192,844.85 |
187 | 2036/08 | $937.29 | $335.87 | $0.00 | $0.00 | $0.00 | $1,273.16 | $191,907.56 |
188 | 2036/09 | $938.92 | $334.24 | $0.00 | $0.00 | $0.00 | $1,273.16 | $190,968.64 |
189 | 2036/10 | $940.55 | $332.60 | $0.00 | $0.00 | $0.00 | $1,273.16 | $190,028.09 |
190 | 2036/11 | $942.19 | $330.97 | $0.00 | $0.00 | $0.00 | $1,273.16 | $189,085.90 |
191 | 2036/12 | $943.83 | $329.32 | $0.00 | $0.00 | $0.00 | $1,273.16 | $188,142.06 |
192 | 2037/01 | $945.48 | $327.68 | $0.00 | $0.00 | $0.00 | $1,273.16 | $187,196.59 |
193 | 2037/03 | $947.12 | $326.03 | $0.00 | $0.00 | $0.00 | $1,273.16 | $186,249.46 |
194 | 2037/03 | $948.77 | $324.38 | $0.00 | $0.00 | $0.00 | $1,273.16 | $185,300.69 |
195 | 2037/04 | $950.43 | $322.73 | $0.00 | $0.00 | $0.00 | $1,273.16 | $184,350.26 |
196 | 2037/05 | $952.08 | $321.08 | $0.00 | $0.00 | $0.00 | $1,273.16 | $183,398.18 |
197 | 2037/06 | $953.74 | $319.42 | $0.00 | $0.00 | $0.00 | $1,273.16 | $182,444.44 |
198 | 2037/07 | $955.40 | $317.76 | $0.00 | $0.00 | $0.00 | $1,273.16 | $181,489.04 |
199 | 2037/08 | $957.06 | $316.09 | $0.00 | $0.00 | $0.00 | $1,273.16 | $180,531.98 |
200 | 2037/09 | $958.73 | $314.43 | $0.00 | $0.00 | $0.00 | $1,273.16 | $179,573.25 |
201 | 2037/10 | $960.40 | $312.76 | $0.00 | $0.00 | $0.00 | $1,273.16 | $178,612.85 |
202 | 2037/11 | $962.07 | $311.08 | $0.00 | $0.00 | $0.00 | $1,273.16 | $177,650.77 |
203 | 2037/12 | $963.75 | $309.41 | $0.00 | $0.00 | $0.00 | $1,273.16 | $176,687.02 |
204 | 2038/01 | $965.43 | $307.73 | $0.00 | $0.00 | $0.00 | $1,273.16 | $175,721.60 |
205 | 2038/03 | $967.11 | $306.05 | $0.00 | $0.00 | $0.00 | $1,273.16 | $174,754.49 |
206 | 2038/03 | $968.79 | $304.36 | $0.00 | $0.00 | $0.00 | $1,273.16 | $173,785.69 |
207 | 2038/04 | $970.48 | $302.68 | $0.00 | $0.00 | $0.00 | $1,273.16 | $172,815.21 |
208 | 2038/05 | $972.17 | $300.99 | $0.00 | $0.00 | $0.00 | $1,273.16 | $171,843.04 |
209 | 2038/06 | $973.86 | $299.29 | $0.00 | $0.00 | $0.00 | $1,273.16 | $170,869.18 |
210 | 2038/07 | $975.56 | $297.60 | $0.00 | $0.00 | $0.00 | $1,273.16 | $169,893.62 |
211 | 2038/08 | $977.26 | $295.90 | $0.00 | $0.00 | $0.00 | $1,273.16 | $168,916.36 |
212 | 2038/09 | $978.96 | $294.20 | $0.00 | $0.00 | $0.00 | $1,273.16 | $167,937.39 |
213 | 2038/10 | $980.67 | $292.49 | $0.00 | $0.00 | $0.00 | $1,273.16 | $166,956.73 |
214 | 2038/11 | $982.37 | $290.78 | $0.00 | $0.00 | $0.00 | $1,273.16 | $165,974.35 |
215 | 2038/12 | $984.09 | $289.07 | $0.00 | $0.00 | $0.00 | $1,273.16 | $164,990.27 |
216 | 2039/01 | $985.80 | $287.36 | $0.00 | $0.00 | $0.00 | $1,273.16 | $164,004.47 |
217 | 2039/03 | $987.52 | $285.64 | $0.00 | $0.00 | $0.00 | $1,273.16 | $163,016.95 |
218 | 2039/03 | $989.24 | $283.92 | $0.00 | $0.00 | $0.00 | $1,273.16 | $162,027.71 |
219 | 2039/04 | $990.96 | $282.20 | $0.00 | $0.00 | $0.00 | $1,273.16 | $161,036.75 |
220 | 2039/05 | $992.69 | $280.47 | $0.00 | $0.00 | $0.00 | $1,273.16 | $160,044.07 |
221 | 2039/06 | $994.41 | $278.74 | $0.00 | $0.00 | $0.00 | $1,273.16 | $159,049.65 |
222 | 2039/07 | $996.15 | $277.01 | $0.00 | $0.00 | $0.00 | $1,273.16 | $158,053.51 |
223 | 2039/08 | $997.88 | $275.28 | $0.00 | $0.00 | $0.00 | $1,273.16 | $157,055.63 |
224 | 2039/09 | $999.62 | $273.54 | $0.00 | $0.00 | $0.00 | $1,273.16 | $156,056.01 |
225 | 2039/10 | $1,001.36 | $271.80 | $0.00 | $0.00 | $0.00 | $1,273.16 | $155,054.65 |
226 | 2039/11 | $1,003.10 | $270.05 | $0.00 | $0.00 | $0.00 | $1,273.16 | $154,051.54 |
227 | 2039/12 | $1,004.85 | $268.31 | $0.00 | $0.00 | $0.00 | $1,273.16 | $153,046.69 |
228 | 2040/01 | $1,006.60 | $266.56 | $0.00 | $0.00 | $0.00 | $1,273.16 | $152,040.09 |
229 | 2040/02 | $1,008.35 | $264.80 | $0.00 | $0.00 | $0.00 | $1,273.16 | $151,031.73 |
230 | 2040/03 | $1,010.11 | $263.05 | $0.00 | $0.00 | $0.00 | $1,273.16 | $150,021.62 |
231 | 2040/04 | $1,011.87 | $261.29 | $0.00 | $0.00 | $0.00 | $1,273.16 | $149,009.75 |
232 | 2040/05 | $1,013.63 | $259.53 | $0.00 | $0.00 | $0.00 | $1,273.16 | $147,996.12 |
233 | 2040/06 | $1,015.40 | $257.76 | $0.00 | $0.00 | $0.00 | $1,273.16 | $146,980.72 |
234 | 2040/07 | $1,017.17 | $255.99 | $0.00 | $0.00 | $0.00 | $1,273.16 | $145,963.56 |
235 | 2040/08 | $1,018.94 | $254.22 | $0.00 | $0.00 | $0.00 | $1,273.16 | $144,944.62 |
236 | 2040/09 | $1,020.71 | $252.45 | $0.00 | $0.00 | $0.00 | $1,273.16 | $143,923.91 |
237 | 2040/10 | $1,022.49 | $250.67 | $0.00 | $0.00 | $0.00 | $1,273.16 | $142,901.42 |
238 | 2040/11 | $1,024.27 | $248.89 | $0.00 | $0.00 | $0.00 | $1,273.16 | $141,877.14 |
239 | 2040/12 | $1,026.06 | $247.10 | $0.00 | $0.00 | $0.00 | $1,273.16 | $140,851.09 |
240 | 2041/01 | $1,027.84 | $245.32 | $0.00 | $0.00 | $0.00 | $1,273.16 | $139,823.25 |
241 | 2041/03 | $1,029.63 | $243.53 | $0.00 | $0.00 | $0.00 | $1,273.16 | $138,793.62 |
242 | 2041/03 | $1,031.43 | $241.73 | $0.00 | $0.00 | $0.00 | $1,273.16 | $137,762.19 |
243 | 2041/04 | $1,033.22 | $239.94 | $0.00 | $0.00 | $0.00 | $1,273.16 | $136,728.97 |
244 | 2041/05 | $1,035.02 | $238.14 | $0.00 | $0.00 | $0.00 | $1,273.16 | $135,693.95 |
245 | 2041/06 | $1,036.82 | $236.33 | $0.00 | $0.00 | $0.00 | $1,273.16 | $134,657.12 |
246 | 2041/07 | $1,038.63 | $234.53 | $0.00 | $0.00 | $0.00 | $1,273.16 | $133,618.49 |
247 | 2041/08 | $1,040.44 | $232.72 | $0.00 | $0.00 | $0.00 | $1,273.16 | $132,578.05 |
248 | 2041/09 | $1,042.25 | $230.91 | $0.00 | $0.00 | $0.00 | $1,273.16 | $131,535.80 |
249 | 2041/10 | $1,044.07 | $229.09 | $0.00 | $0.00 | $0.00 | $1,273.16 | $130,491.74 |
250 | 2041/11 | $1,045.88 | $227.27 | $0.00 | $0.00 | $0.00 | $1,273.16 | $129,445.85 |
251 | 2041/12 | $1,047.71 | $225.45 | $0.00 | $0.00 | $0.00 | $1,273.16 | $128,398.14 |
252 | 2042/01 | $1,049.53 | $223.63 | $0.00 | $0.00 | $0.00 | $1,273.16 | $127,348.61 |
253 | 2042/03 | $1,051.36 | $221.80 | $0.00 | $0.00 | $0.00 | $1,273.16 | $126,297.25 |
254 | 2042/03 | $1,053.19 | $219.97 | $0.00 | $0.00 | $0.00 | $1,273.16 | $125,244.06 |
255 | 2042/04 | $1,055.02 | $218.13 | $0.00 | $0.00 | $0.00 | $1,273.16 | $124,189.04 |
256 | 2042/05 | $1,056.86 | $216.30 | $0.00 | $0.00 | $0.00 | $1,273.16 | $123,132.18 |
257 | 2042/06 | $1,058.70 | $214.46 | $0.00 | $0.00 | $0.00 | $1,273.16 | $122,073.48 |
258 | 2042/07 | $1,060.55 | $212.61 | $0.00 | $0.00 | $0.00 | $1,273.16 | $121,012.93 |
259 | 2042/08 | $1,062.39 | $210.76 | $0.00 | $0.00 | $0.00 | $1,273.16 | $119,950.54 |
260 | 2042/09 | $1,064.24 | $208.91 | $0.00 | $0.00 | $0.00 | $1,273.16 | $118,886.29 |
261 | 2042/10 | $1,066.10 | $207.06 | $0.00 | $0.00 | $0.00 | $1,273.16 | $117,820.19 |
262 | 2042/11 | $1,067.95 | $205.20 | $0.00 | $0.00 | $0.00 | $1,273.16 | $116,752.24 |
263 | 2042/12 | $1,069.81 | $203.34 | $0.00 | $0.00 | $0.00 | $1,273.16 | $115,682.43 |
264 | 2043/01 | $1,071.68 | $201.48 | $0.00 | $0.00 | $0.00 | $1,273.16 | $114,610.75 |
265 | 2043/03 | $1,073.54 | $199.61 | $0.00 | $0.00 | $0.00 | $1,273.16 | $113,537.20 |
266 | 2043/03 | $1,075.41 | $197.74 | $0.00 | $0.00 | $0.00 | $1,273.16 | $112,461.79 |
267 | 2043/04 | $1,077.29 | $195.87 | $0.00 | $0.00 | $0.00 | $1,273.16 | $111,384.50 |
268 | 2043/05 | $1,079.16 | $193.99 | $0.00 | $0.00 | $0.00 | $1,273.16 | $110,305.34 |
269 | 2043/06 | $1,081.04 | $192.12 | $0.00 | $0.00 | $0.00 | $1,273.16 | $109,224.30 |
270 | 2043/07 | $1,082.93 | $190.23 | $0.00 | $0.00 | $0.00 | $1,273.16 | $108,141.37 |
271 | 2043/08 | $1,084.81 | $188.35 | $0.00 | $0.00 | $0.00 | $1,273.16 | $107,056.56 |
272 | 2043/09 | $1,086.70 | $186.46 | $0.00 | $0.00 | $0.00 | $1,273.16 | $105,969.86 |
273 | 2043/10 | $1,088.59 | $184.56 | $0.00 | $0.00 | $0.00 | $1,273.16 | $104,881.27 |
274 | 2043/11 | $1,090.49 | $182.67 | $0.00 | $0.00 | $0.00 | $1,273.16 | $103,790.78 |
275 | 2043/12 | $1,092.39 | $180.77 | $0.00 | $0.00 | $0.00 | $1,273.16 | $102,698.39 |
276 | 2044/01 | $1,094.29 | $178.87 | $0.00 | $0.00 | $0.00 | $1,273.16 | $101,604.10 |
277 | 2044/02 | $1,096.20 | $176.96 | $0.00 | $0.00 | $0.00 | $1,273.16 | $100,507.90 |
278 | 2044/03 | $1,098.11 | $175.05 | $0.00 | $0.00 | $0.00 | $1,273.16 | $99,409.79 |
279 | 2044/04 | $1,100.02 | $173.14 | $0.00 | $0.00 | $0.00 | $1,273.16 | $98,309.77 |
280 | 2044/05 | $1,101.93 | $171.22 | $0.00 | $0.00 | $0.00 | $1,273.16 | $97,207.84 |
281 | 2044/06 | $1,103.85 | $169.30 | $0.00 | $0.00 | $0.00 | $1,273.16 | $96,103.98 |
282 | 2044/07 | $1,105.78 | $167.38 | $0.00 | $0.00 | $0.00 | $1,273.16 | $94,998.21 |
283 | 2044/08 | $1,107.70 | $165.46 | $0.00 | $0.00 | $0.00 | $1,273.16 | $93,890.50 |
284 | 2044/09 | $1,109.63 | $163.53 | $0.00 | $0.00 | $0.00 | $1,273.16 | $92,780.87 |
285 | 2044/10 | $1,111.56 | $161.59 | $0.00 | $0.00 | $0.00 | $1,273.16 | $91,669.31 |
286 | 2044/11 | $1,113.50 | $159.66 | $0.00 | $0.00 | $0.00 | $1,273.16 | $90,555.81 |
287 | 2044/12 | $1,115.44 | $157.72 | $0.00 | $0.00 | $0.00 | $1,273.16 | $89,440.37 |
288 | 2045/01 | $1,117.38 | $155.78 | $0.00 | $0.00 | $0.00 | $1,273.16 | $88,322.99 |
289 | 2045/03 | $1,119.33 | $153.83 | $0.00 | $0.00 | $0.00 | $1,273.16 | $87,203.66 |
290 | 2045/03 | $1,121.28 | $151.88 | $0.00 | $0.00 | $0.00 | $1,273.16 | $86,082.38 |
291 | 2045/04 | $1,123.23 | $149.93 | $0.00 | $0.00 | $0.00 | $1,273.16 | $84,959.15 |
292 | 2045/05 | $1,125.19 | $147.97 | $0.00 | $0.00 | $0.00 | $1,273.16 | $83,833.96 |
293 | 2045/06 | $1,127.15 | $146.01 | $0.00 | $0.00 | $0.00 | $1,273.16 | $82,706.81 |
294 | 2045/07 | $1,129.11 | $144.05 | $0.00 | $0.00 | $0.00 | $1,273.16 | $81,577.70 |
295 | 2045/08 | $1,131.08 | $142.08 | $0.00 | $0.00 | $0.00 | $1,273.16 | $80,446.63 |
296 | 2045/09 | $1,133.05 | $140.11 | $0.00 | $0.00 | $0.00 | $1,273.16 | $79,313.58 |
297 | 2045/10 | $1,135.02 | $138.14 | $0.00 | $0.00 | $0.00 | $1,273.16 | $78,178.56 |
298 | 2045/11 | $1,137.00 | $136.16 | $0.00 | $0.00 | $0.00 | $1,273.16 | $77,041.56 |
299 | 2045/12 | $1,138.98 | $134.18 | $0.00 | $0.00 | $0.00 | $1,273.16 | $75,902.59 |
300 | 2046/01 | $1,140.96 | $132.20 | $0.00 | $0.00 | $0.00 | $1,273.16 | $74,761.63 |
301 | 2046/03 | $1,142.95 | $130.21 | $0.00 | $0.00 | $0.00 | $1,273.16 | $73,618.68 |
302 | 2046/03 | $1,144.94 | $128.22 | $0.00 | $0.00 | $0.00 | $1,273.16 | $72,473.74 |
303 | 2046/04 | $1,146.93 | $126.23 | $0.00 | $0.00 | $0.00 | $1,273.16 | $71,326.81 |
304 | 2046/05 | $1,148.93 | $124.23 | $0.00 | $0.00 | $0.00 | $1,273.16 | $70,177.88 |
305 | 2046/06 | $1,150.93 | $122.23 | $0.00 | $0.00 | $0.00 | $1,273.16 | $69,026.94 |
306 | 2046/07 | $1,152.94 | $120.22 | $0.00 | $0.00 | $0.00 | $1,273.16 | $67,874.01 |
307 | 2046/08 | $1,154.94 | $118.21 | $0.00 | $0.00 | $0.00 | $1,273.16 | $66,719.06 |
308 | 2046/09 | $1,156.96 | $116.20 | $0.00 | $0.00 | $0.00 | $1,273.16 | $65,562.11 |
309 | 2046/10 | $1,158.97 | $114.19 | $0.00 | $0.00 | $0.00 | $1,273.16 | $64,403.14 |
310 | 2046/11 | $1,160.99 | $112.17 | $0.00 | $0.00 | $0.00 | $1,273.16 | $63,242.15 |
311 | 2046/12 | $1,163.01 | $110.15 | $0.00 | $0.00 | $0.00 | $1,273.16 | $62,079.14 |
312 | 2047/01 | $1,165.04 | $108.12 | $0.00 | $0.00 | $0.00 | $1,273.16 | $60,914.10 |
313 | 2047/03 | $1,167.07 | $106.09 | $0.00 | $0.00 | $0.00 | $1,273.16 | $59,747.04 |
314 | 2047/03 | $1,169.10 | $104.06 | $0.00 | $0.00 | $0.00 | $1,273.16 | $58,577.94 |
315 | 2047/04 | $1,171.13 | $102.02 | $0.00 | $0.00 | $0.00 | $1,273.16 | $57,406.80 |
316 | 2047/05 | $1,173.17 | $99.98 | $0.00 | $0.00 | $0.00 | $1,273.16 | $56,233.63 |
317 | 2047/06 | $1,175.22 | $97.94 | $0.00 | $0.00 | $0.00 | $1,273.16 | $55,058.41 |
318 | 2047/07 | $1,177.26 | $95.89 | $0.00 | $0.00 | $0.00 | $1,273.16 | $53,881.15 |
319 | 2047/08 | $1,179.31 | $93.84 | $0.00 | $0.00 | $0.00 | $1,273.16 | $52,701.83 |
320 | 2047/09 | $1,181.37 | $91.79 | $0.00 | $0.00 | $0.00 | $1,273.16 | $51,520.46 |
321 | 2047/10 | $1,183.43 | $89.73 | $0.00 | $0.00 | $0.00 | $1,273.16 | $50,337.04 |
322 | 2047/11 | $1,185.49 | $87.67 | $0.00 | $0.00 | $0.00 | $1,273.16 | $49,151.55 |
323 | 2047/12 | $1,187.55 | $85.61 | $0.00 | $0.00 | $0.00 | $1,273.16 | $47,964.00 |
324 | 2048/01 | $1,189.62 | $83.54 | $0.00 | $0.00 | $0.00 | $1,273.16 | $46,774.38 |
325 | 2048/02 | $1,191.69 | $81.47 | $0.00 | $0.00 | $0.00 | $1,273.16 | $45,582.68 |
326 | 2048/03 | $1,193.77 | $79.39 | $0.00 | $0.00 | $0.00 | $1,273.16 | $44,388.92 |
327 | 2048/04 | $1,195.85 | $77.31 | $0.00 | $0.00 | $0.00 | $1,273.16 | $43,193.07 |
328 | 2048/05 | $1,197.93 | $75.23 | $0.00 | $0.00 | $0.00 | $1,273.16 | $41,995.14 |
329 | 2048/06 | $1,200.02 | $73.14 | $0.00 | $0.00 | $0.00 | $1,273.16 | $40,795.12 |
330 | 2048/07 | $1,202.11 | $71.05 | $0.00 | $0.00 | $0.00 | $1,273.16 | $39,593.02 |
331 | 2048/08 | $1,204.20 | $68.96 | $0.00 | $0.00 | $0.00 | $1,273.16 | $38,388.82 |
332 | 2048/09 | $1,206.30 | $66.86 | $0.00 | $0.00 | $0.00 | $1,273.16 | $37,182.52 |
333 | 2048/10 | $1,208.40 | $64.76 | $0.00 | $0.00 | $0.00 | $1,273.16 | $35,974.12 |
334 | 2048/11 | $1,210.50 | $62.65 | $0.00 | $0.00 | $0.00 | $1,273.16 | $34,763.62 |
335 | 2048/12 | $1,212.61 | $60.55 | $0.00 | $0.00 | $0.00 | $1,273.16 | $33,551.01 |
336 | 2049/01 | $1,214.72 | $58.43 | $0.00 | $0.00 | $0.00 | $1,273.16 | $32,336.28 |
337 | 2049/03 | $1,216.84 | $56.32 | $0.00 | $0.00 | $0.00 | $1,273.16 | $31,119.44 |
338 | 2049/03 | $1,218.96 | $54.20 | $0.00 | $0.00 | $0.00 | $1,273.16 | $29,900.49 |
339 | 2049/04 | $1,221.08 | $52.08 | $0.00 | $0.00 | $0.00 | $1,273.16 | $28,679.41 |
340 | 2049/05 | $1,223.21 | $49.95 | $0.00 | $0.00 | $0.00 | $1,273.16 | $27,456.20 |
341 | 2049/06 | $1,225.34 | $47.82 | $0.00 | $0.00 | $0.00 | $1,273.16 | $26,230.86 |
342 | 2049/07 | $1,227.47 | $45.69 | $0.00 | $0.00 | $0.00 | $1,273.16 | $25,003.39 |
343 | 2049/08 | $1,229.61 | $43.55 | $0.00 | $0.00 | $0.00 | $1,273.16 | $23,773.78 |
344 | 2049/09 | $1,231.75 | $41.41 | $0.00 | $0.00 | $0.00 | $1,273.16 | $22,542.03 |
345 | 2049/10 | $1,233.90 | $39.26 | $0.00 | $0.00 | $0.00 | $1,273.16 | $21,308.13 |
346 | 2049/11 | $1,236.05 | $37.11 | $0.00 | $0.00 | $0.00 | $1,273.16 | $20,072.08 |
347 | 2049/12 | $1,238.20 | $34.96 | $0.00 | $0.00 | $0.00 | $1,273.16 | $18,833.88 |
348 | 2050/01 | $1,240.36 | $32.80 | $0.00 | $0.00 | $0.00 | $1,273.16 | $17,593.53 |
349 | 2050/03 | $1,242.52 | $30.64 | $0.00 | $0.00 | $0.00 | $1,273.16 | $16,351.01 |
350 | 2050/03 | $1,244.68 | $28.48 | $0.00 | $0.00 | $0.00 | $1,273.16 | $15,106.33 |
351 | 2050/04 | $1,246.85 | $26.31 | $0.00 | $0.00 | $0.00 | $1,273.16 | $13,859.48 |
352 | 2050/05 | $1,249.02 | $24.14 | $0.00 | $0.00 | $0.00 | $1,273.16 | $12,610.47 |
353 | 2050/06 | $1,251.19 | $21.96 | $0.00 | $0.00 | $0.00 | $1,273.16 | $11,359.27 |
354 | 2050/07 | $1,253.37 | $19.78 | $0.00 | $0.00 | $0.00 | $1,273.16 | $10,105.90 |
355 | 2050/08 | $1,255.56 | $17.60 | $0.00 | $0.00 | $0.00 | $1,273.16 | $8,850.34 |
356 | 2050/09 | $1,257.74 | $15.41 | $0.00 | $0.00 | $0.00 | $1,273.16 | $7,592.60 |
357 | 2050/10 | $1,259.93 | $13.22 | $0.00 | $0.00 | $0.00 | $1,273.16 | $6,332.66 |
358 | 2050/11 | $1,262.13 | $11.03 | $0.00 | $0.00 | $0.00 | $1,273.16 | $5,070.53 |
359 | 2050/12 | $1,264.33 | $8.83 | $0.00 | $0.00 | $0.00 | $1,273.16 | $3,806.21 |
360 | 2051/01 | $1,266.53 | $6.63 | $0.00 | $0.00 | $0.00 | $1,273.16 | $2,539.68 |
361 | 2051/03 | $844.38 | $6.54 | $0.00 | $0.00 | $0.00 | $850.92 | $1,695.30 |
362 | 2051/03 | $846.56 | $4.37 | $0.00 | $0.00 | $0.00 | $850.92 | $848.74 |
363 | 2051/04 | $848.74 | $2.19 | $0.00 | $0.00 | $0.00 | $850.92 | $0.00 |
Totals | $380,000.00 | $81,060.30 | $0.00 | $0.00 | $0.00 | $461,060.30 |
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.