Mortgage Amortization Report (Fixed 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 35-year mortgage of $98,000.00 at 5% interest rate for a $104,000.00 home, you need to have a monthly payment of $659.59 ~ $700.43. You will make a total of 420 payments and you will pay off your mortgage on 2059/04. Consult with a Mortgage Specialist
You can save $18,975.18 in interest by paying off your mortgage through bi-weekly payments! Here is a loan comparison table to show you different loan terms and payment types: Consult with a Mortgage Specialist
Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
---|---|---|---|---|---|---|
50 years | Monthly | $445.06 | 5% | 600 months | $273,033.60 | $169,033.60 |
50 years | Bi-Weekly | $222.53 | 5% | 512 months | $243,047.39 | $139,047.39 |
45 years | Monthly | $456.69 | 5% | 540 months | $252,614.80 | $148,614.80 |
45 years | Bi-Weekly | $228.35 | 5% | 461 months | $226,417.67 | $122,417.67 |
40 years | Monthly | $472.55 | 5% | 480 months | $232,825.28 | $128,825.28 |
40 years | Bi-Weekly | $236.28 | 5% | 409 months | $210,306.99 | $106,306.99 |
35 years | Monthly | $494.59 | 5% | 420 months | $213,729.45 | $109,729.45 |
35 years | Bi-Weekly | $247.30 | 5% | 358 months | $194,754.27 | $90,754.27 |
30 years | Monthly | $526.09 | 5% | 360 months | $195,390.67 | $91,390.67 |
30 years | Bi-Weekly | $263.05 | 5% | 307 months | $179,796.72 | $75,796.72 |
25 years | Monthly | $572.90 | 5% | 300 months | $177,869.47 | $73,869.47 |
25 years | Bi-Weekly | $286.45 | 5% | 256 months | $165,468.99 | $61,468.99 |
20 years | Monthly | $646.76 | 5% | 240 months | $161,221.59 | $57,221.59 |
20 years | Bi-Weekly | $323.38 | 5% | 205 months | $151,802.30 | $47,802.30 |
15 years | Monthly | $774.98 | 5% | 180 months | $145,496.00 | $41,496.00 |
15 years | Bi-Weekly | $387.49 | 5% | 154 months | $138,823.54 | $34,823.54 |
10 years | Monthly | $1,039.44 | 5% | 120 months | $130,733.05 | $26,733.05 |
10 years | Bi-Weekly | $519.72 | 5% | 103 months | $126,554.55 | $22,554.55 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2024/05 | $86.26 | $408.33 | $40.83 | $65.00 | $100.00 | $700.43 | $97,913.74 |
2 | 2024/06 | $86.62 | $407.97 | $40.83 | $65.00 | $100.00 | $700.43 | $97,827.12 |
3 | 2024/07 | $86.98 | $407.61 | $40.83 | $65.00 | $100.00 | $700.43 | $97,740.14 |
4 | 2024/08 | $87.34 | $407.25 | $40.83 | $65.00 | $100.00 | $700.43 | $97,652.80 |
5 | 2024/09 | $87.71 | $406.89 | $40.83 | $65.00 | $100.00 | $700.43 | $97,565.09 |
6 | 2024/10 | $88.07 | $406.52 | $40.83 | $65.00 | $100.00 | $700.43 | $97,477.02 |
7 | 2024/11 | $88.44 | $406.15 | $40.83 | $65.00 | $100.00 | $700.43 | $97,388.58 |
8 | 2024/12 | $88.81 | $405.79 | $40.83 | $65.00 | $100.00 | $700.43 | $97,299.77 |
9 | 2025/01 | $89.18 | $405.42 | $40.83 | $65.00 | $100.00 | $700.43 | $97,210.59 |
10 | 2025/02 | $89.55 | $405.04 | $40.83 | $65.00 | $100.00 | $700.43 | $97,121.04 |
11 | 2025/03 | $89.92 | $404.67 | $40.83 | $65.00 | $100.00 | $700.43 | $97,031.12 |
12 | 2025/04 | $90.30 | $404.30 | $40.83 | $65.00 | $100.00 | $700.43 | $96,940.82 |
13 | 2025/05 | $90.67 | $403.92 | $40.83 | $65.00 | $100.00 | $700.43 | $96,850.14 |
14 | 2025/06 | $91.05 | $403.54 | $40.83 | $65.00 | $100.00 | $700.43 | $96,759.09 |
15 | 2025/07 | $91.43 | $403.16 | $40.83 | $65.00 | $100.00 | $700.43 | $96,667.66 |
16 | 2025/08 | $91.81 | $402.78 | $40.83 | $65.00 | $100.00 | $700.43 | $96,575.85 |
17 | 2025/09 | $92.19 | $402.40 | $40.83 | $65.00 | $100.00 | $700.43 | $96,483.66 |
18 | 2025/10 | $92.58 | $402.02 | $40.83 | $65.00 | $100.00 | $700.43 | $96,391.08 |
19 | 2025/11 | $92.96 | $401.63 | $40.83 | $65.00 | $100.00 | $700.43 | $96,298.11 |
20 | 2025/12 | $93.35 | $401.24 | $40.83 | $65.00 | $100.00 | $700.43 | $96,204.76 |
21 | 2026/01 | $93.74 | $400.85 | $40.83 | $65.00 | $100.00 | $700.43 | $96,111.02 |
22 | 2026/02 | $94.13 | $400.46 | $40.83 | $65.00 | $100.00 | $700.43 | $96,016.89 |
23 | 2026/03 | $94.52 | $400.07 | $40.83 | $65.00 | $100.00 | $700.43 | $95,922.37 |
24 | 2026/04 | $94.92 | $399.68 | $40.83 | $65.00 | $100.00 | $700.43 | $95,827.45 |
25 | 2026/05 | $95.31 | $399.28 | $40.83 | $65.00 | $100.00 | $700.43 | $95,732.13 |
26 | 2026/06 | $95.71 | $398.88 | $40.83 | $65.00 | $100.00 | $700.43 | $95,636.42 |
27 | 2026/07 | $96.11 | $398.49 | $40.83 | $65.00 | $100.00 | $700.43 | $95,540.32 |
28 | 2026/08 | $96.51 | $398.08 | $40.83 | $65.00 | $100.00 | $700.43 | $95,443.81 |
29 | 2026/09 | $96.91 | $397.68 | $40.83 | $65.00 | $100.00 | $700.43 | $95,346.90 |
30 | 2026/10 | $97.32 | $397.28 | $40.83 | $65.00 | $100.00 | $700.43 | $95,249.58 |
31 | 2026/11 | $97.72 | $396.87 | $40.83 | $65.00 | $100.00 | $700.43 | $95,151.86 |
32 | 2026/12 | $98.13 | $396.47 | $40.83 | $65.00 | $100.00 | $700.43 | $95,053.73 |
33 | 2027/01 | $98.54 | $396.06 | $40.83 | $65.00 | $100.00 | $700.43 | $94,955.19 |
34 | 2027/02 | $98.95 | $395.65 | $40.83 | $65.00 | $100.00 | $700.43 | $94,856.25 |
35 | 2027/03 | $99.36 | $395.23 | $40.83 | $65.00 | $100.00 | $700.43 | $94,756.89 |
36 | 2027/04 | $99.77 | $394.82 | $40.83 | $65.00 | $100.00 | $700.43 | $94,657.11 |
37 | 2027/05 | $100.19 | $394.40 | $40.83 | $65.00 | $100.00 | $700.43 | $94,556.93 |
38 | 2027/06 | $100.61 | $393.99 | $40.83 | $65.00 | $100.00 | $700.43 | $94,456.32 |
39 | 2027/07 | $101.03 | $393.57 | $40.83 | $65.00 | $100.00 | $700.43 | $94,355.29 |
40 | 2027/08 | $101.45 | $393.15 | $40.83 | $65.00 | $100.00 | $700.43 | $94,253.85 |
41 | 2027/09 | $101.87 | $392.72 | $40.83 | $65.00 | $100.00 | $700.43 | $94,151.98 |
42 | 2027/10 | $102.29 | $392.30 | $40.83 | $65.00 | $100.00 | $700.43 | $94,049.68 |
43 | 2027/11 | $102.72 | $391.87 | $40.83 | $65.00 | $100.00 | $700.43 | $93,946.96 |
44 | 2027/12 | $103.15 | $391.45 | $40.83 | $65.00 | $100.00 | $700.43 | $93,843.81 |
45 | 2028/01 | $103.58 | $391.02 | $40.83 | $65.00 | $100.00 | $700.43 | $93,740.24 |
46 | 2028/02 | $104.01 | $390.58 | $40.83 | $65.00 | $100.00 | $700.43 | $93,636.23 |
47 | 2028/03 | $104.44 | $390.15 | $40.83 | $65.00 | $100.00 | $700.43 | $93,531.78 |
48 | 2028/04 | $104.88 | $389.72 | $40.83 | $65.00 | $100.00 | $700.43 | $93,426.90 |
49 | 2028/05 | $105.32 | $389.28 | $40.83 | $65.00 | $100.00 | $700.43 | $93,321.59 |
50 | 2028/06 | $105.75 | $388.84 | $40.83 | $65.00 | $100.00 | $700.43 | $93,215.84 |
51 | 2028/07 | $106.19 | $388.40 | $40.83 | $65.00 | $100.00 | $700.43 | $93,109.64 |
52 | 2028/08 | $106.64 | $387.96 | $40.83 | $65.00 | $100.00 | $700.43 | $93,003.00 |
53 | 2028/09 | $107.08 | $387.51 | $40.83 | $65.00 | $100.00 | $700.43 | $92,895.92 |
54 | 2028/10 | $107.53 | $387.07 | $40.83 | $65.00 | $100.00 | $700.43 | $92,788.40 |
55 | 2028/11 | $107.98 | $386.62 | $40.83 | $65.00 | $100.00 | $700.43 | $92,680.42 |
56 | 2028/12 | $108.43 | $386.17 | $40.83 | $65.00 | $100.00 | $700.43 | $92,571.99 |
57 | 2029/01 | $108.88 | $385.72 | $40.83 | $65.00 | $100.00 | $700.43 | $92,463.12 |
58 | 2029/02 | $109.33 | $385.26 | $40.83 | $65.00 | $100.00 | $700.43 | $92,353.79 |
59 | 2029/03 | $109.79 | $384.81 | $40.83 | $65.00 | $100.00 | $700.43 | $92,244.00 |
60 | 2029/04 | $110.24 | $384.35 | $40.83 | $65.00 | $100.00 | $700.43 | $92,133.76 |
61 | 2029/05 | $110.70 | $383.89 | $40.83 | $65.00 | $100.00 | $700.43 | $92,023.05 |
62 | 2029/06 | $111.16 | $383.43 | $40.83 | $65.00 | $100.00 | $700.43 | $91,911.89 |
63 | 2029/07 | $111.63 | $382.97 | $40.83 | $65.00 | $100.00 | $700.43 | $91,800.26 |
64 | 2029/08 | $112.09 | $382.50 | $40.83 | $65.00 | $100.00 | $700.43 | $91,688.17 |
65 | 2029/09 | $112.56 | $382.03 | $40.83 | $65.00 | $100.00 | $700.43 | $91,575.61 |
66 | 2029/10 | $113.03 | $381.57 | $40.83 | $65.00 | $100.00 | $700.43 | $91,462.58 |
67 | 2029/11 | $113.50 | $381.09 | $40.83 | $65.00 | $100.00 | $700.43 | $91,349.08 |
68 | 2029/12 | $113.97 | $380.62 | $40.83 | $65.00 | $100.00 | $700.43 | $91,235.11 |
69 | 2030/01 | $114.45 | $380.15 | $40.83 | $65.00 | $100.00 | $700.43 | $91,120.66 |
70 | 2030/02 | $114.92 | $379.67 | $40.83 | $65.00 | $100.00 | $700.43 | $91,005.73 |
71 | 2030/03 | $115.40 | $379.19 | $40.83 | $65.00 | $100.00 | $700.43 | $90,890.33 |
72 | 2030/04 | $115.88 | $378.71 | $40.83 | $65.00 | $100.00 | $700.43 | $90,774.45 |
73 | 2030/05 | $116.37 | $378.23 | $40.83 | $65.00 | $100.00 | $700.43 | $90,658.08 |
74 | 2030/06 | $116.85 | $377.74 | $40.83 | $65.00 | $100.00 | $700.43 | $90,541.23 |
75 | 2030/07 | $117.34 | $377.26 | $40.83 | $65.00 | $100.00 | $700.43 | $90,423.89 |
76 | 2030/08 | $117.83 | $376.77 | $40.83 | $65.00 | $100.00 | $700.43 | $90,306.06 |
77 | 2030/09 | $118.32 | $376.28 | $40.83 | $65.00 | $100.00 | $700.43 | $90,187.74 |
78 | 2030/10 | $118.81 | $375.78 | $40.83 | $65.00 | $100.00 | $700.43 | $90,068.93 |
79 | 2030/11 | $119.31 | $375.29 | $40.83 | $65.00 | $100.00 | $700.43 | $89,949.62 |
80 | 2030/12 | $119.80 | $374.79 | $40.83 | $65.00 | $100.00 | $700.43 | $89,829.82 |
81 | 2031/01 | $120.30 | $374.29 | $40.83 | $65.00 | $100.00 | $700.43 | $89,709.52 |
82 | 2031/02 | $120.80 | $373.79 | $40.83 | $65.00 | $100.00 | $700.43 | $89,588.71 |
83 | 2031/03 | $121.31 | $373.29 | $40.83 | $65.00 | $100.00 | $700.43 | $89,467.40 |
84 | 2031/04 | $121.81 | $372.78 | $40.83 | $65.00 | $100.00 | $700.43 | $89,345.59 |
85 | 2031/05 | $122.32 | $372.27 | $40.83 | $65.00 | $100.00 | $700.43 | $89,223.27 |
86 | 2031/06 | $122.83 | $371.76 | $40.83 | $65.00 | $100.00 | $700.43 | $89,100.44 |
87 | 2031/07 | $123.34 | $371.25 | $40.83 | $65.00 | $100.00 | $700.43 | $88,977.10 |
88 | 2031/08 | $123.86 | $370.74 | $40.83 | $65.00 | $100.00 | $700.43 | $88,853.24 |
89 | 2031/09 | $124.37 | $370.22 | $40.83 | $65.00 | $100.00 | $700.43 | $88,728.87 |
90 | 2031/10 | $124.89 | $369.70 | $40.83 | $65.00 | $100.00 | $700.43 | $88,603.98 |
91 | 2031/11 | $125.41 | $369.18 | $40.83 | $65.00 | $100.00 | $700.43 | $88,478.57 |
92 | 2031/12 | $125.93 | $368.66 | $40.83 | $65.00 | $100.00 | $700.43 | $88,352.64 |
93 | 2032/01 | $126.46 | $368.14 | $40.83 | $65.00 | $100.00 | $700.43 | $88,226.18 |
94 | 2032/02 | $126.98 | $367.61 | $40.83 | $65.00 | $100.00 | $700.43 | $88,099.19 |
95 | 2032/03 | $127.51 | $367.08 | $40.83 | $65.00 | $100.00 | $700.43 | $87,971.68 |
96 | 2032/04 | $128.05 | $366.55 | $40.83 | $65.00 | $100.00 | $700.43 | $87,843.63 |
97 | 2032/05 | $128.58 | $366.02 | $40.83 | $65.00 | $100.00 | $700.43 | $87,715.06 |
98 | 2032/06 | $129.11 | $365.48 | $40.83 | $65.00 | $100.00 | $700.43 | $87,585.94 |
99 | 2032/07 | $129.65 | $364.94 | $40.83 | $65.00 | $100.00 | $700.43 | $87,456.29 |
100 | 2032/08 | $130.19 | $364.40 | $40.83 | $65.00 | $100.00 | $700.43 | $87,326.10 |
101 | 2032/09 | $130.74 | $363.86 | $40.83 | $65.00 | $100.00 | $700.43 | $87,195.36 |
102 | 2032/10 | $131.28 | $363.31 | $40.83 | $65.00 | $100.00 | $700.43 | $87,064.08 |
103 | 2032/11 | $131.83 | $362.77 | $40.83 | $65.00 | $100.00 | $700.43 | $86,932.25 |
104 | 2032/12 | $132.38 | $362.22 | $40.83 | $65.00 | $100.00 | $700.43 | $86,799.88 |
105 | 2033/01 | $132.93 | $361.67 | $40.83 | $65.00 | $100.00 | $700.43 | $86,666.95 |
106 | 2033/02 | $133.48 | $361.11 | $40.83 | $65.00 | $100.00 | $700.43 | $86,533.47 |
107 | 2033/03 | $134.04 | $360.56 | $40.83 | $65.00 | $100.00 | $700.43 | $86,399.43 |
108 | 2033/04 | $134.60 | $360.00 | $40.83 | $65.00 | $100.00 | $700.43 | $86,264.83 |
109 | 2033/05 | $135.16 | $359.44 | $40.83 | $65.00 | $100.00 | $700.43 | $86,129.68 |
110 | 2033/06 | $135.72 | $358.87 | $40.83 | $65.00 | $100.00 | $700.43 | $85,993.96 |
111 | 2033/07 | $136.29 | $358.31 | $40.83 | $65.00 | $100.00 | $700.43 | $85,857.67 |
112 | 2033/08 | $136.85 | $357.74 | $40.83 | $65.00 | $100.00 | $700.43 | $85,720.82 |
113 | 2033/09 | $137.42 | $357.17 | $40.83 | $65.00 | $100.00 | $700.43 | $85,583.39 |
114 | 2033/10 | $138.00 | $356.60 | $40.83 | $65.00 | $100.00 | $700.43 | $85,445.40 |
115 | 2033/11 | $138.57 | $356.02 | $40.83 | $65.00 | $100.00 | $700.43 | $85,306.83 |
116 | 2033/12 | $139.15 | $355.45 | $40.83 | $65.00 | $100.00 | $700.43 | $85,167.68 |
117 | 2034/01 | $139.73 | $354.87 | $40.83 | $65.00 | $100.00 | $700.43 | $85,027.95 |
118 | 2034/02 | $140.31 | $354.28 | $40.83 | $65.00 | $100.00 | $700.43 | $84,887.64 |
119 | 2034/03 | $140.90 | $353.70 | $40.83 | $65.00 | $100.00 | $700.43 | $84,746.74 |
120 | 2034/04 | $141.48 | $353.11 | $40.83 | $65.00 | $100.00 | $700.43 | $84,605.26 |
121 | 2034/05 | $142.07 | $352.52 | $40.83 | $65.00 | $100.00 | $700.43 | $84,463.19 |
122 | 2034/06 | $142.66 | $351.93 | $40.83 | $65.00 | $100.00 | $700.43 | $84,320.52 |
123 | 2034/07 | $143.26 | $351.34 | $40.83 | $65.00 | $100.00 | $700.43 | $84,177.26 |
124 | 2034/08 | $143.86 | $350.74 | $40.83 | $65.00 | $100.00 | $700.43 | $84,033.41 |
125 | 2034/09 | $144.45 | $350.14 | $40.83 | $65.00 | $100.00 | $700.43 | $83,888.95 |
126 | 2034/10 | $145.06 | $349.54 | $40.83 | $65.00 | $100.00 | $700.43 | $83,743.90 |
127 | 2034/11 | $145.66 | $348.93 | $40.83 | $65.00 | $100.00 | $700.43 | $83,598.24 |
128 | 2034/12 | $146.27 | $348.33 | $40.83 | $65.00 | $100.00 | $700.43 | $83,451.97 |
129 | 2035/01 | $146.88 | $347.72 | $40.83 | $65.00 | $100.00 | $700.43 | $83,305.09 |
130 | 2035/02 | $147.49 | $347.10 | $0.00 | $65.00 | $100.00 | $659.59 | $83,157.60 |
131 | 2035/03 | $148.10 | $346.49 | $0.00 | $65.00 | $100.00 | $659.59 | $83,009.50 |
132 | 2035/04 | $148.72 | $345.87 | $0.00 | $65.00 | $100.00 | $659.59 | $82,860.78 |
133 | 2035/05 | $149.34 | $345.25 | $0.00 | $65.00 | $100.00 | $659.59 | $82,711.44 |
134 | 2035/06 | $149.96 | $344.63 | $0.00 | $65.00 | $100.00 | $659.59 | $82,561.47 |
135 | 2035/07 | $150.59 | $344.01 | $0.00 | $65.00 | $100.00 | $659.59 | $82,410.89 |
136 | 2035/08 | $151.22 | $343.38 | $0.00 | $65.00 | $100.00 | $659.59 | $82,259.67 |
137 | 2035/09 | $151.85 | $342.75 | $0.00 | $65.00 | $100.00 | $659.59 | $82,107.83 |
138 | 2035/10 | $152.48 | $342.12 | $0.00 | $65.00 | $100.00 | $659.59 | $81,955.35 |
139 | 2035/11 | $153.11 | $341.48 | $0.00 | $65.00 | $100.00 | $659.59 | $81,802.23 |
140 | 2035/12 | $153.75 | $340.84 | $0.00 | $65.00 | $100.00 | $659.59 | $81,648.48 |
141 | 2036/01 | $154.39 | $340.20 | $0.00 | $65.00 | $100.00 | $659.59 | $81,494.09 |
142 | 2036/02 | $155.04 | $339.56 | $0.00 | $65.00 | $100.00 | $659.59 | $81,339.06 |
143 | 2036/03 | $155.68 | $338.91 | $0.00 | $65.00 | $100.00 | $659.59 | $81,183.37 |
144 | 2036/04 | $156.33 | $338.26 | $0.00 | $65.00 | $100.00 | $659.59 | $81,027.05 |
145 | 2036/05 | $156.98 | $337.61 | $0.00 | $65.00 | $100.00 | $659.59 | $80,870.06 |
146 | 2036/06 | $157.64 | $336.96 | $0.00 | $65.00 | $100.00 | $659.59 | $80,712.43 |
147 | 2036/07 | $158.29 | $336.30 | $0.00 | $65.00 | $100.00 | $659.59 | $80,554.14 |
148 | 2036/08 | $158.95 | $335.64 | $0.00 | $65.00 | $100.00 | $659.59 | $80,395.18 |
149 | 2036/09 | $159.61 | $334.98 | $0.00 | $65.00 | $100.00 | $659.59 | $80,235.57 |
150 | 2036/10 | $160.28 | $334.31 | $0.00 | $65.00 | $100.00 | $659.59 | $80,075.29 |
151 | 2036/11 | $160.95 | $333.65 | $0.00 | $65.00 | $100.00 | $659.59 | $79,914.34 |
152 | 2036/12 | $161.62 | $332.98 | $0.00 | $65.00 | $100.00 | $659.59 | $79,752.73 |
153 | 2037/01 | $162.29 | $332.30 | $0.00 | $65.00 | $100.00 | $659.59 | $79,590.44 |
154 | 2037/02 | $162.97 | $331.63 | $0.00 | $65.00 | $100.00 | $659.59 | $79,427.47 |
155 | 2037/03 | $163.65 | $330.95 | $0.00 | $65.00 | $100.00 | $659.59 | $79,263.82 |
156 | 2037/04 | $164.33 | $330.27 | $0.00 | $65.00 | $100.00 | $659.59 | $79,099.50 |
157 | 2037/05 | $165.01 | $329.58 | $0.00 | $65.00 | $100.00 | $659.59 | $78,934.48 |
158 | 2037/06 | $165.70 | $328.89 | $0.00 | $65.00 | $100.00 | $659.59 | $78,768.78 |
159 | 2037/07 | $166.39 | $328.20 | $0.00 | $65.00 | $100.00 | $659.59 | $78,602.39 |
160 | 2037/08 | $167.08 | $327.51 | $0.00 | $65.00 | $100.00 | $659.59 | $78,435.31 |
161 | 2037/09 | $167.78 | $326.81 | $0.00 | $65.00 | $100.00 | $659.59 | $78,267.53 |
162 | 2037/10 | $168.48 | $326.11 | $0.00 | $65.00 | $100.00 | $659.59 | $78,099.05 |
163 | 2037/11 | $169.18 | $325.41 | $0.00 | $65.00 | $100.00 | $659.59 | $77,929.87 |
164 | 2037/12 | $169.89 | $324.71 | $0.00 | $65.00 | $100.00 | $659.59 | $77,759.98 |
165 | 2038/01 | $170.59 | $324.00 | $0.00 | $65.00 | $100.00 | $659.59 | $77,589.39 |
166 | 2038/02 | $171.30 | $323.29 | $0.00 | $65.00 | $100.00 | $659.59 | $77,418.08 |
167 | 2038/03 | $172.02 | $322.58 | $0.00 | $65.00 | $100.00 | $659.59 | $77,246.06 |
168 | 2038/04 | $172.74 | $321.86 | $0.00 | $65.00 | $100.00 | $659.59 | $77,073.33 |
169 | 2038/05 | $173.46 | $321.14 | $0.00 | $65.00 | $100.00 | $659.59 | $76,899.87 |
170 | 2038/06 | $174.18 | $320.42 | $0.00 | $65.00 | $100.00 | $659.59 | $76,725.70 |
171 | 2038/07 | $174.90 | $319.69 | $0.00 | $65.00 | $100.00 | $659.59 | $76,550.79 |
172 | 2038/08 | $175.63 | $318.96 | $0.00 | $65.00 | $100.00 | $659.59 | $76,375.16 |
173 | 2038/09 | $176.36 | $318.23 | $0.00 | $65.00 | $100.00 | $659.59 | $76,198.80 |
174 | 2038/10 | $177.10 | $317.49 | $0.00 | $65.00 | $100.00 | $659.59 | $76,021.70 |
175 | 2038/11 | $177.84 | $316.76 | $0.00 | $65.00 | $100.00 | $659.59 | $75,843.86 |
176 | 2038/12 | $178.58 | $316.02 | $0.00 | $65.00 | $100.00 | $659.59 | $75,665.28 |
177 | 2039/01 | $179.32 | $315.27 | $0.00 | $65.00 | $100.00 | $659.59 | $75,485.96 |
178 | 2039/02 | $180.07 | $314.52 | $0.00 | $65.00 | $100.00 | $659.59 | $75,305.89 |
179 | 2039/03 | $180.82 | $313.77 | $0.00 | $65.00 | $100.00 | $659.59 | $75,125.07 |
180 | 2039/04 | $181.57 | $313.02 | $0.00 | $65.00 | $100.00 | $659.59 | $74,943.50 |
181 | 2039/05 | $182.33 | $312.26 | $0.00 | $65.00 | $100.00 | $659.59 | $74,761.17 |
182 | 2039/06 | $183.09 | $311.50 | $0.00 | $65.00 | $100.00 | $659.59 | $74,578.08 |
183 | 2039/07 | $183.85 | $310.74 | $0.00 | $65.00 | $100.00 | $659.59 | $74,394.23 |
184 | 2039/08 | $184.62 | $309.98 | $0.00 | $65.00 | $100.00 | $659.59 | $74,209.61 |
185 | 2039/09 | $185.39 | $309.21 | $0.00 | $65.00 | $100.00 | $659.59 | $74,024.22 |
186 | 2039/10 | $186.16 | $308.43 | $0.00 | $65.00 | $100.00 | $659.59 | $73,838.06 |
187 | 2039/11 | $186.94 | $307.66 | $0.00 | $65.00 | $100.00 | $659.59 | $73,651.13 |
188 | 2039/12 | $187.71 | $306.88 | $0.00 | $65.00 | $100.00 | $659.59 | $73,463.41 |
189 | 2040/01 | $188.50 | $306.10 | $0.00 | $65.00 | $100.00 | $659.59 | $73,274.92 |
190 | 2040/02 | $189.28 | $305.31 | $0.00 | $65.00 | $100.00 | $659.59 | $73,085.64 |
191 | 2040/03 | $190.07 | $304.52 | $0.00 | $65.00 | $100.00 | $659.59 | $72,895.57 |
192 | 2040/04 | $190.86 | $303.73 | $0.00 | $65.00 | $100.00 | $659.59 | $72,704.70 |
193 | 2040/05 | $191.66 | $302.94 | $0.00 | $65.00 | $100.00 | $659.59 | $72,513.05 |
194 | 2040/06 | $192.46 | $302.14 | $0.00 | $65.00 | $100.00 | $659.59 | $72,320.59 |
195 | 2040/07 | $193.26 | $301.34 | $0.00 | $65.00 | $100.00 | $659.59 | $72,127.33 |
196 | 2040/08 | $194.06 | $300.53 | $0.00 | $65.00 | $100.00 | $659.59 | $71,933.27 |
197 | 2040/09 | $194.87 | $299.72 | $0.00 | $65.00 | $100.00 | $659.59 | $71,738.40 |
198 | 2040/10 | $195.68 | $298.91 | $0.00 | $65.00 | $100.00 | $659.59 | $71,542.71 |
199 | 2040/11 | $196.50 | $298.09 | $0.00 | $65.00 | $100.00 | $659.59 | $71,346.21 |
200 | 2040/12 | $197.32 | $297.28 | $0.00 | $65.00 | $100.00 | $659.59 | $71,148.89 |
201 | 2041/01 | $198.14 | $296.45 | $0.00 | $65.00 | $100.00 | $659.59 | $70,950.75 |
202 | 2041/02 | $198.97 | $295.63 | $0.00 | $65.00 | $100.00 | $659.59 | $70,751.79 |
203 | 2041/03 | $199.79 | $294.80 | $0.00 | $65.00 | $100.00 | $659.59 | $70,551.99 |
204 | 2041/04 | $200.63 | $293.97 | $0.00 | $65.00 | $100.00 | $659.59 | $70,351.37 |
205 | 2041/05 | $201.46 | $293.13 | $0.00 | $65.00 | $100.00 | $659.59 | $70,149.90 |
206 | 2041/06 | $202.30 | $292.29 | $0.00 | $65.00 | $100.00 | $659.59 | $69,947.60 |
207 | 2041/07 | $203.15 | $291.45 | $0.00 | $65.00 | $100.00 | $659.59 | $69,744.45 |
208 | 2041/08 | $203.99 | $290.60 | $0.00 | $65.00 | $100.00 | $659.59 | $69,540.46 |
209 | 2041/09 | $204.84 | $289.75 | $0.00 | $65.00 | $100.00 | $659.59 | $69,335.62 |
210 | 2041/10 | $205.70 | $288.90 | $0.00 | $65.00 | $100.00 | $659.59 | $69,129.93 |
211 | 2041/11 | $206.55 | $288.04 | $0.00 | $65.00 | $100.00 | $659.59 | $68,923.37 |
212 | 2041/12 | $207.41 | $287.18 | $0.00 | $65.00 | $100.00 | $659.59 | $68,715.96 |
213 | 2042/01 | $208.28 | $286.32 | $0.00 | $65.00 | $100.00 | $659.59 | $68,507.68 |
214 | 2042/02 | $209.15 | $285.45 | $0.00 | $65.00 | $100.00 | $659.59 | $68,298.54 |
215 | 2042/03 | $210.02 | $284.58 | $0.00 | $65.00 | $100.00 | $659.59 | $68,088.52 |
216 | 2042/04 | $210.89 | $283.70 | $0.00 | $65.00 | $100.00 | $659.59 | $67,877.63 |
217 | 2042/05 | $211.77 | $282.82 | $0.00 | $65.00 | $100.00 | $659.59 | $67,665.86 |
218 | 2042/06 | $212.65 | $281.94 | $0.00 | $65.00 | $100.00 | $659.59 | $67,453.21 |
219 | 2042/07 | $213.54 | $281.06 | $0.00 | $65.00 | $100.00 | $659.59 | $67,239.67 |
220 | 2042/08 | $214.43 | $280.17 | $0.00 | $65.00 | $100.00 | $659.59 | $67,025.24 |
221 | 2042/09 | $215.32 | $279.27 | $0.00 | $65.00 | $100.00 | $659.59 | $66,809.92 |
222 | 2042/10 | $216.22 | $278.37 | $0.00 | $65.00 | $100.00 | $659.59 | $66,593.70 |
223 | 2042/11 | $217.12 | $277.47 | $0.00 | $65.00 | $100.00 | $659.59 | $66,376.58 |
224 | 2042/12 | $218.02 | $276.57 | $0.00 | $65.00 | $100.00 | $659.59 | $66,158.55 |
225 | 2043/01 | $218.93 | $275.66 | $0.00 | $65.00 | $100.00 | $659.59 | $65,939.62 |
226 | 2043/02 | $219.85 | $274.75 | $0.00 | $65.00 | $100.00 | $659.59 | $65,719.77 |
227 | 2043/03 | $220.76 | $273.83 | $0.00 | $65.00 | $100.00 | $659.59 | $65,499.01 |
228 | 2043/04 | $221.68 | $272.91 | $0.00 | $65.00 | $100.00 | $659.59 | $65,277.33 |
229 | 2043/05 | $222.61 | $271.99 | $0.00 | $65.00 | $100.00 | $659.59 | $65,054.72 |
230 | 2043/06 | $223.53 | $271.06 | $0.00 | $65.00 | $100.00 | $659.59 | $64,831.19 |
231 | 2043/07 | $224.46 | $270.13 | $0.00 | $65.00 | $100.00 | $659.59 | $64,606.73 |
232 | 2043/08 | $225.40 | $269.19 | $0.00 | $65.00 | $100.00 | $659.59 | $64,381.33 |
233 | 2043/09 | $226.34 | $268.26 | $0.00 | $65.00 | $100.00 | $659.59 | $64,154.99 |
234 | 2043/10 | $227.28 | $267.31 | $0.00 | $65.00 | $100.00 | $659.59 | $63,927.71 |
235 | 2043/11 | $228.23 | $266.37 | $0.00 | $65.00 | $100.00 | $659.59 | $63,699.48 |
236 | 2043/12 | $229.18 | $265.41 | $0.00 | $65.00 | $100.00 | $659.59 | $63,470.30 |
237 | 2044/01 | $230.13 | $264.46 | $0.00 | $65.00 | $100.00 | $659.59 | $63,240.17 |
238 | 2044/02 | $231.09 | $263.50 | $0.00 | $65.00 | $100.00 | $659.59 | $63,009.07 |
239 | 2044/03 | $232.06 | $262.54 | $0.00 | $65.00 | $100.00 | $659.59 | $62,777.02 |
240 | 2044/04 | $233.02 | $261.57 | $0.00 | $65.00 | $100.00 | $659.59 | $62,543.99 |
241 | 2044/05 | $233.99 | $260.60 | $0.00 | $65.00 | $100.00 | $659.59 | $62,310.00 |
242 | 2044/06 | $234.97 | $259.63 | $0.00 | $65.00 | $100.00 | $659.59 | $62,075.03 |
243 | 2044/07 | $235.95 | $258.65 | $0.00 | $65.00 | $100.00 | $659.59 | $61,839.08 |
244 | 2044/08 | $236.93 | $257.66 | $0.00 | $65.00 | $100.00 | $659.59 | $61,602.15 |
245 | 2044/09 | $237.92 | $256.68 | $0.00 | $65.00 | $100.00 | $659.59 | $61,364.23 |
246 | 2044/10 | $238.91 | $255.68 | $0.00 | $65.00 | $100.00 | $659.59 | $61,125.32 |
247 | 2044/11 | $239.91 | $254.69 | $0.00 | $65.00 | $100.00 | $659.59 | $60,885.42 |
248 | 2044/12 | $240.90 | $253.69 | $0.00 | $65.00 | $100.00 | $659.59 | $60,644.51 |
249 | 2045/01 | $241.91 | $252.69 | $0.00 | $65.00 | $100.00 | $659.59 | $60,402.61 |
250 | 2045/02 | $242.92 | $251.68 | $0.00 | $65.00 | $100.00 | $659.59 | $60,159.69 |
251 | 2045/03 | $243.93 | $250.67 | $0.00 | $65.00 | $100.00 | $659.59 | $59,915.76 |
252 | 2045/04 | $244.94 | $249.65 | $0.00 | $65.00 | $100.00 | $659.59 | $59,670.82 |
253 | 2045/05 | $245.97 | $248.63 | $0.00 | $65.00 | $100.00 | $659.59 | $59,424.85 |
254 | 2045/06 | $246.99 | $247.60 | $0.00 | $65.00 | $100.00 | $659.59 | $59,177.86 |
255 | 2045/07 | $248.02 | $246.57 | $0.00 | $65.00 | $100.00 | $659.59 | $58,929.84 |
256 | 2045/08 | $249.05 | $245.54 | $0.00 | $65.00 | $100.00 | $659.59 | $58,680.79 |
257 | 2045/09 | $250.09 | $244.50 | $0.00 | $65.00 | $100.00 | $659.59 | $58,430.70 |
258 | 2045/10 | $251.13 | $243.46 | $0.00 | $65.00 | $100.00 | $659.59 | $58,179.56 |
259 | 2045/11 | $252.18 | $242.41 | $0.00 | $65.00 | $100.00 | $659.59 | $57,927.39 |
260 | 2045/12 | $253.23 | $241.36 | $0.00 | $65.00 | $100.00 | $659.59 | $57,674.16 |
261 | 2046/01 | $254.28 | $240.31 | $0.00 | $65.00 | $100.00 | $659.59 | $57,419.87 |
262 | 2046/02 | $255.34 | $239.25 | $0.00 | $65.00 | $100.00 | $659.59 | $57,164.53 |
263 | 2046/03 | $256.41 | $238.19 | $0.00 | $65.00 | $100.00 | $659.59 | $56,908.12 |
264 | 2046/04 | $257.48 | $237.12 | $0.00 | $65.00 | $100.00 | $659.59 | $56,650.64 |
265 | 2046/05 | $258.55 | $236.04 | $0.00 | $65.00 | $100.00 | $659.59 | $56,392.09 |
266 | 2046/06 | $259.63 | $234.97 | $0.00 | $65.00 | $100.00 | $659.59 | $56,132.46 |
267 | 2046/07 | $260.71 | $233.89 | $0.00 | $65.00 | $100.00 | $659.59 | $55,871.76 |
268 | 2046/08 | $261.79 | $232.80 | $0.00 | $65.00 | $100.00 | $659.59 | $55,609.96 |
269 | 2046/09 | $262.89 | $231.71 | $0.00 | $65.00 | $100.00 | $659.59 | $55,347.08 |
270 | 2046/10 | $263.98 | $230.61 | $0.00 | $65.00 | $100.00 | $659.59 | $55,083.09 |
271 | 2046/11 | $265.08 | $229.51 | $0.00 | $65.00 | $100.00 | $659.59 | $54,818.01 |
272 | 2046/12 | $266.19 | $228.41 | $0.00 | $65.00 | $100.00 | $659.59 | $54,551.83 |
273 | 2047/01 | $267.29 | $227.30 | $0.00 | $65.00 | $100.00 | $659.59 | $54,284.53 |
274 | 2047/02 | $268.41 | $226.19 | $0.00 | $65.00 | $100.00 | $659.59 | $54,016.12 |
275 | 2047/03 | $269.53 | $225.07 | $0.00 | $65.00 | $100.00 | $659.59 | $53,746.60 |
276 | 2047/04 | $270.65 | $223.94 | $0.00 | $65.00 | $100.00 | $659.59 | $53,475.95 |
277 | 2047/05 | $271.78 | $222.82 | $0.00 | $65.00 | $100.00 | $659.59 | $53,204.17 |
278 | 2047/06 | $272.91 | $221.68 | $0.00 | $65.00 | $100.00 | $659.59 | $52,931.26 |
279 | 2047/07 | $274.05 | $220.55 | $0.00 | $65.00 | $100.00 | $659.59 | $52,657.21 |
280 | 2047/08 | $275.19 | $219.41 | $0.00 | $65.00 | $100.00 | $659.59 | $52,382.03 |
281 | 2047/09 | $276.34 | $218.26 | $0.00 | $65.00 | $100.00 | $659.59 | $52,105.69 |
282 | 2047/10 | $277.49 | $217.11 | $0.00 | $65.00 | $100.00 | $659.59 | $51,828.20 |
283 | 2047/11 | $278.64 | $215.95 | $0.00 | $65.00 | $100.00 | $659.59 | $51,549.56 |
284 | 2047/12 | $279.80 | $214.79 | $0.00 | $65.00 | $100.00 | $659.59 | $51,269.76 |
285 | 2048/01 | $280.97 | $213.62 | $0.00 | $65.00 | $100.00 | $659.59 | $50,988.79 |
286 | 2048/02 | $282.14 | $212.45 | $0.00 | $65.00 | $100.00 | $659.59 | $50,706.65 |
287 | 2048/03 | $283.32 | $211.28 | $0.00 | $65.00 | $100.00 | $659.59 | $50,423.33 |
288 | 2048/04 | $284.50 | $210.10 | $0.00 | $65.00 | $100.00 | $659.59 | $50,138.83 |
289 | 2048/05 | $285.68 | $208.91 | $0.00 | $65.00 | $100.00 | $659.59 | $49,853.15 |
290 | 2048/06 | $286.87 | $207.72 | $0.00 | $65.00 | $100.00 | $659.59 | $49,566.28 |
291 | 2048/07 | $288.07 | $206.53 | $0.00 | $65.00 | $100.00 | $659.59 | $49,278.21 |
292 | 2048/08 | $289.27 | $205.33 | $0.00 | $65.00 | $100.00 | $659.59 | $48,988.94 |
293 | 2048/09 | $290.47 | $204.12 | $0.00 | $65.00 | $100.00 | $659.59 | $48,698.47 |
294 | 2048/10 | $291.68 | $202.91 | $0.00 | $65.00 | $100.00 | $659.59 | $48,406.78 |
295 | 2048/11 | $292.90 | $201.69 | $0.00 | $65.00 | $100.00 | $659.59 | $48,113.89 |
296 | 2048/12 | $294.12 | $200.47 | $0.00 | $65.00 | $100.00 | $659.59 | $47,819.77 |
297 | 2049/01 | $295.34 | $199.25 | $0.00 | $65.00 | $100.00 | $659.59 | $47,524.42 |
298 | 2049/02 | $296.58 | $198.02 | $0.00 | $65.00 | $100.00 | $659.59 | $47,227.85 |
299 | 2049/03 | $297.81 | $196.78 | $0.00 | $65.00 | $100.00 | $659.59 | $46,930.03 |
300 | 2049/04 | $299.05 | $195.54 | $0.00 | $65.00 | $100.00 | $659.59 | $46,630.98 |
301 | 2049/05 | $300.30 | $194.30 | $0.00 | $65.00 | $100.00 | $659.59 | $46,330.68 |
302 | 2049/06 | $301.55 | $193.04 | $0.00 | $65.00 | $100.00 | $659.59 | $46,029.14 |
303 | 2049/07 | $302.81 | $191.79 | $0.00 | $65.00 | $100.00 | $659.59 | $45,726.33 |
304 | 2049/08 | $304.07 | $190.53 | $0.00 | $65.00 | $100.00 | $659.59 | $45,422.26 |
305 | 2049/09 | $305.33 | $189.26 | $0.00 | $65.00 | $100.00 | $659.59 | $45,116.93 |
306 | 2049/10 | $306.61 | $187.99 | $0.00 | $65.00 | $100.00 | $659.59 | $44,810.32 |
307 | 2049/11 | $307.88 | $186.71 | $0.00 | $65.00 | $100.00 | $659.59 | $44,502.44 |
308 | 2049/12 | $309.17 | $185.43 | $0.00 | $65.00 | $100.00 | $659.59 | $44,193.27 |
309 | 2050/01 | $310.46 | $184.14 | $0.00 | $65.00 | $100.00 | $659.59 | $43,882.81 |
310 | 2050/02 | $311.75 | $182.85 | $0.00 | $65.00 | $100.00 | $659.59 | $43,571.07 |
311 | 2050/03 | $313.05 | $181.55 | $0.00 | $65.00 | $100.00 | $659.59 | $43,258.02 |
312 | 2050/04 | $314.35 | $180.24 | $0.00 | $65.00 | $100.00 | $659.59 | $42,943.67 |
313 | 2050/05 | $315.66 | $178.93 | $0.00 | $65.00 | $100.00 | $659.59 | $42,628.00 |
314 | 2050/06 | $316.98 | $177.62 | $0.00 | $65.00 | $100.00 | $659.59 | $42,311.03 |
315 | 2050/07 | $318.30 | $176.30 | $0.00 | $65.00 | $100.00 | $659.59 | $41,992.73 |
316 | 2050/08 | $319.62 | $174.97 | $0.00 | $65.00 | $100.00 | $659.59 | $41,673.10 |
317 | 2050/09 | $320.96 | $173.64 | $0.00 | $65.00 | $100.00 | $659.59 | $41,352.15 |
318 | 2050/10 | $322.29 | $172.30 | $0.00 | $65.00 | $100.00 | $659.59 | $41,029.85 |
319 | 2050/11 | $323.64 | $170.96 | $0.00 | $65.00 | $100.00 | $659.59 | $40,706.22 |
320 | 2050/12 | $324.98 | $169.61 | $0.00 | $65.00 | $100.00 | $659.59 | $40,381.23 |
321 | 2051/01 | $326.34 | $168.26 | $0.00 | $65.00 | $100.00 | $659.59 | $40,054.89 |
322 | 2051/02 | $327.70 | $166.90 | $0.00 | $65.00 | $100.00 | $659.59 | $39,727.20 |
323 | 2051/03 | $329.06 | $165.53 | $0.00 | $65.00 | $100.00 | $659.59 | $39,398.13 |
324 | 2051/04 | $330.44 | $164.16 | $0.00 | $65.00 | $100.00 | $659.59 | $39,067.70 |
325 | 2051/05 | $331.81 | $162.78 | $0.00 | $65.00 | $100.00 | $659.59 | $38,735.89 |
326 | 2051/06 | $333.19 | $161.40 | $0.00 | $65.00 | $100.00 | $659.59 | $38,402.69 |
327 | 2051/07 | $334.58 | $160.01 | $0.00 | $65.00 | $100.00 | $659.59 | $38,068.11 |
328 | 2051/08 | $335.98 | $158.62 | $0.00 | $65.00 | $100.00 | $659.59 | $37,732.13 |
329 | 2051/09 | $337.38 | $157.22 | $0.00 | $65.00 | $100.00 | $659.59 | $37,394.75 |
330 | 2051/10 | $338.78 | $155.81 | $0.00 | $65.00 | $100.00 | $659.59 | $37,055.97 |
331 | 2051/11 | $340.19 | $154.40 | $0.00 | $65.00 | $100.00 | $659.59 | $36,715.78 |
332 | 2051/12 | $341.61 | $152.98 | $0.00 | $65.00 | $100.00 | $659.59 | $36,374.17 |
333 | 2052/01 | $343.03 | $151.56 | $0.00 | $65.00 | $100.00 | $659.59 | $36,031.13 |
334 | 2052/02 | $344.46 | $150.13 | $0.00 | $65.00 | $100.00 | $659.59 | $35,686.67 |
335 | 2052/03 | $345.90 | $148.69 | $0.00 | $65.00 | $100.00 | $659.59 | $35,340.77 |
336 | 2052/04 | $347.34 | $147.25 | $0.00 | $65.00 | $100.00 | $659.59 | $34,993.43 |
337 | 2052/05 | $348.79 | $145.81 | $0.00 | $65.00 | $100.00 | $659.59 | $34,644.64 |
338 | 2052/06 | $350.24 | $144.35 | $0.00 | $65.00 | $100.00 | $659.59 | $34,294.40 |
339 | 2052/07 | $351.70 | $142.89 | $0.00 | $65.00 | $100.00 | $659.59 | $33,942.70 |
340 | 2052/08 | $353.17 | $141.43 | $0.00 | $65.00 | $100.00 | $659.59 | $33,589.53 |
341 | 2052/09 | $354.64 | $139.96 | $0.00 | $65.00 | $100.00 | $659.59 | $33,234.89 |
342 | 2052/10 | $356.12 | $138.48 | $0.00 | $65.00 | $100.00 | $659.59 | $32,878.78 |
343 | 2052/11 | $357.60 | $136.99 | $0.00 | $65.00 | $100.00 | $659.59 | $32,521.18 |
344 | 2052/12 | $359.09 | $135.50 | $0.00 | $65.00 | $100.00 | $659.59 | $32,162.09 |
345 | 2053/01 | $360.59 | $134.01 | $0.00 | $65.00 | $100.00 | $659.59 | $31,801.51 |
346 | 2053/02 | $362.09 | $132.51 | $0.00 | $65.00 | $100.00 | $659.59 | $31,439.42 |
347 | 2053/03 | $363.60 | $131.00 | $0.00 | $65.00 | $100.00 | $659.59 | $31,075.82 |
348 | 2053/04 | $365.11 | $129.48 | $0.00 | $65.00 | $100.00 | $659.59 | $30,710.71 |
349 | 2053/05 | $366.63 | $127.96 | $0.00 | $65.00 | $100.00 | $659.59 | $30,344.08 |
350 | 2053/06 | $368.16 | $126.43 | $0.00 | $65.00 | $100.00 | $659.59 | $29,975.92 |
351 | 2053/07 | $369.69 | $124.90 | $0.00 | $65.00 | $100.00 | $659.59 | $29,606.22 |
352 | 2053/08 | $371.23 | $123.36 | $0.00 | $65.00 | $100.00 | $659.59 | $29,234.99 |
353 | 2053/09 | $372.78 | $121.81 | $0.00 | $65.00 | $100.00 | $659.59 | $28,862.21 |
354 | 2053/10 | $374.33 | $120.26 | $0.00 | $65.00 | $100.00 | $659.59 | $28,487.87 |
355 | 2053/11 | $375.89 | $118.70 | $0.00 | $65.00 | $100.00 | $659.59 | $28,111.98 |
356 | 2053/12 | $377.46 | $117.13 | $0.00 | $65.00 | $100.00 | $659.59 | $27,734.52 |
357 | 2054/01 | $379.03 | $115.56 | $0.00 | $65.00 | $100.00 | $659.59 | $27,355.48 |
358 | 2054/02 | $380.61 | $113.98 | $0.00 | $65.00 | $100.00 | $659.59 | $26,974.87 |
359 | 2054/03 | $382.20 | $112.40 | $0.00 | $65.00 | $100.00 | $659.59 | $26,592.67 |
360 | 2054/04 | $383.79 | $110.80 | $0.00 | $65.00 | $100.00 | $659.59 | $26,208.88 |
361 | 2054/05 | $385.39 | $109.20 | $0.00 | $65.00 | $100.00 | $659.59 | $25,823.49 |
362 | 2054/06 | $387.00 | $107.60 | $0.00 | $65.00 | $100.00 | $659.59 | $25,436.49 |
363 | 2054/07 | $388.61 | $105.99 | $0.00 | $65.00 | $100.00 | $659.59 | $25,047.89 |
364 | 2054/08 | $390.23 | $104.37 | $0.00 | $65.00 | $100.00 | $659.59 | $24,657.66 |
365 | 2054/09 | $391.85 | $102.74 | $0.00 | $65.00 | $100.00 | $659.59 | $24,265.80 |
366 | 2054/10 | $393.49 | $101.11 | $0.00 | $65.00 | $100.00 | $659.59 | $23,872.32 |
367 | 2054/11 | $395.13 | $99.47 | $0.00 | $65.00 | $100.00 | $659.59 | $23,477.19 |
368 | 2054/12 | $396.77 | $97.82 | $0.00 | $65.00 | $100.00 | $659.59 | $23,080.42 |
369 | 2055/01 | $398.43 | $96.17 | $0.00 | $65.00 | $100.00 | $659.59 | $22,681.99 |
370 | 2055/02 | $400.09 | $94.51 | $0.00 | $65.00 | $100.00 | $659.59 | $22,281.91 |
371 | 2055/03 | $401.75 | $92.84 | $0.00 | $65.00 | $100.00 | $659.59 | $21,880.16 |
372 | 2055/04 | $403.43 | $91.17 | $0.00 | $65.00 | $100.00 | $659.59 | $21,476.73 |
373 | 2055/05 | $405.11 | $89.49 | $0.00 | $65.00 | $100.00 | $659.59 | $21,071.62 |
374 | 2055/06 | $406.80 | $87.80 | $0.00 | $65.00 | $100.00 | $659.59 | $20,664.83 |
375 | 2055/07 | $408.49 | $86.10 | $0.00 | $65.00 | $100.00 | $659.59 | $20,256.34 |
376 | 2055/08 | $410.19 | $84.40 | $0.00 | $65.00 | $100.00 | $659.59 | $19,846.14 |
377 | 2055/09 | $411.90 | $82.69 | $0.00 | $65.00 | $100.00 | $659.59 | $19,434.24 |
378 | 2055/10 | $413.62 | $80.98 | $0.00 | $65.00 | $100.00 | $659.59 | $19,020.62 |
379 | 2055/11 | $415.34 | $79.25 | $0.00 | $65.00 | $100.00 | $659.59 | $18,605.28 |
380 | 2055/12 | $417.07 | $77.52 | $0.00 | $65.00 | $100.00 | $659.59 | $18,188.21 |
381 | 2056/01 | $418.81 | $75.78 | $0.00 | $65.00 | $100.00 | $659.59 | $17,769.40 |
382 | 2056/02 | $420.55 | $74.04 | $0.00 | $65.00 | $100.00 | $659.59 | $17,348.85 |
383 | 2056/03 | $422.31 | $72.29 | $0.00 | $65.00 | $100.00 | $659.59 | $16,926.54 |
384 | 2056/04 | $424.07 | $70.53 | $0.00 | $65.00 | $100.00 | $659.59 | $16,502.47 |
385 | 2056/05 | $425.83 | $68.76 | $0.00 | $65.00 | $100.00 | $659.59 | $16,076.64 |
386 | 2056/06 | $427.61 | $66.99 | $0.00 | $65.00 | $100.00 | $659.59 | $15,649.03 |
387 | 2056/07 | $429.39 | $65.20 | $0.00 | $65.00 | $100.00 | $659.59 | $15,219.64 |
388 | 2056/08 | $431.18 | $63.42 | $0.00 | $65.00 | $100.00 | $659.59 | $14,788.46 |
389 | 2056/09 | $432.98 | $61.62 | $0.00 | $65.00 | $100.00 | $659.59 | $14,355.49 |
390 | 2056/10 | $434.78 | $59.81 | $0.00 | $65.00 | $100.00 | $659.59 | $13,920.71 |
391 | 2056/11 | $436.59 | $58.00 | $0.00 | $65.00 | $100.00 | $659.59 | $13,484.12 |
392 | 2056/12 | $438.41 | $56.18 | $0.00 | $65.00 | $100.00 | $659.59 | $13,045.71 |
393 | 2057/01 | $440.24 | $54.36 | $0.00 | $65.00 | $100.00 | $659.59 | $12,605.47 |
394 | 2057/02 | $442.07 | $52.52 | $0.00 | $65.00 | $100.00 | $659.59 | $12,163.40 |
395 | 2057/03 | $443.91 | $50.68 | $0.00 | $65.00 | $100.00 | $659.59 | $11,719.49 |
396 | 2057/04 | $445.76 | $48.83 | $0.00 | $65.00 | $100.00 | $659.59 | $11,273.72 |
397 | 2057/05 | $447.62 | $46.97 | $0.00 | $65.00 | $100.00 | $659.59 | $10,826.10 |
398 | 2057/06 | $449.49 | $45.11 | $0.00 | $65.00 | $100.00 | $659.59 | $10,376.62 |
399 | 2057/07 | $451.36 | $43.24 | $0.00 | $65.00 | $100.00 | $659.59 | $9,925.26 |
400 | 2057/08 | $453.24 | $41.36 | $0.00 | $65.00 | $100.00 | $659.59 | $9,472.02 |
401 | 2057/09 | $455.13 | $39.47 | $0.00 | $65.00 | $100.00 | $659.59 | $9,016.89 |
402 | 2057/10 | $457.02 | $37.57 | $0.00 | $65.00 | $100.00 | $659.59 | $8,559.87 |
403 | 2057/11 | $458.93 | $35.67 | $0.00 | $65.00 | $100.00 | $659.59 | $8,100.94 |
404 | 2057/12 | $460.84 | $33.75 | $0.00 | $65.00 | $100.00 | $659.59 | $7,640.10 |
405 | 2058/01 | $462.76 | $31.83 | $0.00 | $65.00 | $100.00 | $659.59 | $7,177.34 |
406 | 2058/02 | $464.69 | $29.91 | $0.00 | $65.00 | $100.00 | $659.59 | $6,712.65 |
407 | 2058/03 | $466.62 | $27.97 | $0.00 | $65.00 | $100.00 | $659.59 | $6,246.03 |
408 | 2058/04 | $468.57 | $26.03 | $0.00 | $65.00 | $100.00 | $659.59 | $5,777.46 |
409 | 2058/05 | $470.52 | $24.07 | $0.00 | $65.00 | $100.00 | $659.59 | $5,306.94 |
410 | 2058/06 | $472.48 | $22.11 | $0.00 | $65.00 | $100.00 | $659.59 | $4,834.46 |
411 | 2058/07 | $474.45 | $20.14 | $0.00 | $65.00 | $100.00 | $659.59 | $4,360.01 |
412 | 2058/08 | $476.43 | $18.17 | $0.00 | $65.00 | $100.00 | $659.59 | $3,883.58 |
413 | 2058/09 | $478.41 | $16.18 | $0.00 | $65.00 | $100.00 | $659.59 | $3,405.17 |
414 | 2058/10 | $480.41 | $14.19 | $0.00 | $65.00 | $100.00 | $659.59 | $2,924.76 |
415 | 2058/11 | $482.41 | $12.19 | $0.00 | $65.00 | $100.00 | $659.59 | $2,442.36 |
416 | 2058/12 | $484.42 | $10.18 | $0.00 | $65.00 | $100.00 | $659.59 | $1,957.94 |
417 | 2059/01 | $486.44 | $8.16 | $0.00 | $65.00 | $100.00 | $659.59 | $1,471.50 |
418 | 2059/02 | $488.46 | $6.13 | $0.00 | $65.00 | $100.00 | $659.59 | $983.04 |
419 | 2059/03 | $490.50 | $4.10 | $0.00 | $65.00 | $100.00 | $659.59 | $492.54 |
420 | 2059/04 | $492.54 | $2.05 | $0.00 | $65.00 | $100.00 | $659.59 | $0.00 |
Totals | $98,000.00 | $109,729.45 | $5,267.50 | $27,300.00 | $42,000.00 | $282,296.95 |
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.