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 30-year mortgage of $225.00 at 3% interest rate for a $235.00 home, you need to have a monthly payment of $1.14 ~ $1.24. You will make a total of 360 payments and you will pay off your mortgage on 2044/11. Consult with a Mortgage Specialist
You can save $19.04 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 | $0.72 | 3% | 600 months | $444.67 | $209.67 |
50 years | Bi-Weekly | $0.36 | 3% | 512 months | $408.86 | $173.86 |
45 years | Monthly | $0.76 | 3% | 540 months | $420.29 | $185.29 |
45 years | Bi-Weekly | $0.38 | 3% | 461 months | $388.94 | $153.94 |
40 years | Monthly | $0.81 | 3% | 480 months | $396.62 | $161.62 |
40 years | Bi-Weekly | $0.41 | 3% | 409 months | $369.56 | $134.56 |
35 years | Monthly | $0.87 | 3% | 420 months | $373.68 | $138.68 |
35 years | Bi-Weekly | $0.44 | 3% | 358 months | $350.73 | $115.73 |
30 years | Monthly | $0.95 | 3% | 360 months | $351.50 | $116.50 |
30 years | Bi-Weekly | $0.48 | 3% | 307 months | $332.46 | $97.46 |
25 years | Monthly | $1.07 | 3% | 300 months | $330.09 | $95.09 |
25 years | Bi-Weekly | $0.54 | 3% | 256 months | $314.77 | $79.77 |
20 years | Monthly | $1.25 | 3% | 240 months | $309.48 | $74.48 |
20 years | Bi-Weekly | $0.63 | 3% | 205 months | $297.67 | $62.67 |
15 years | Monthly | $1.55 | 3% | 180 months | $289.69 | $54.69 |
15 years | Bi-Weekly | $0.78 | 3% | 154 months | $281.16 | $46.16 |
10 years | Monthly | $2.17 | 3% | 120 months | $270.71 | $35.71 |
10 years | Bi-Weekly | $1.09 | 3% | 103 months | $265.26 | $30.26 |
(Payment Amount does not include property tax, insurance, or PMI)

Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2014/12 | $0.39 | $0.56 | $0.09 | $0.20 | $0.00 | $1.24 | $224.61 |
2 | 2015/01 | $0.39 | $0.56 | $0.09 | $0.20 | $0.00 | $1.24 | $224.23 |
3 | 2015/02 | $0.39 | $0.56 | $0.09 | $0.20 | $0.00 | $1.24 | $223.84 |
4 | 2015/03 | $0.39 | $0.56 | $0.09 | $0.20 | $0.00 | $1.24 | $223.45 |
5 | 2015/04 | $0.39 | $0.56 | $0.09 | $0.20 | $0.00 | $1.24 | $223.06 |
6 | 2015/05 | $0.39 | $0.56 | $0.09 | $0.20 | $0.00 | $1.24 | $222.67 |
7 | 2015/06 | $0.39 | $0.56 | $0.09 | $0.20 | $0.00 | $1.24 | $222.28 |
8 | 2015/07 | $0.39 | $0.56 | $0.09 | $0.20 | $0.00 | $1.24 | $221.88 |
9 | 2015/08 | $0.39 | $0.55 | $0.09 | $0.20 | $0.00 | $1.24 | $221.49 |
10 | 2015/09 | $0.39 | $0.55 | $0.09 | $0.20 | $0.00 | $1.24 | $221.10 |
11 | 2015/10 | $0.40 | $0.55 | $0.09 | $0.20 | $0.00 | $1.24 | $220.70 |
12 | 2015/11 | $0.40 | $0.55 | $0.09 | $0.20 | $0.00 | $1.24 | $220.30 |
13 | 2015/12 | $0.40 | $0.55 | $0.09 | $0.20 | $0.00 | $1.24 | $219.90 |
14 | 2016/01 | $0.40 | $0.55 | $0.09 | $0.20 | $0.00 | $1.24 | $219.51 |
15 | 2016/02 | $0.40 | $0.55 | $0.09 | $0.20 | $0.00 | $1.24 | $219.11 |
16 | 2016/03 | $0.40 | $0.55 | $0.09 | $0.20 | $0.00 | $1.24 | $218.71 |
17 | 2016/04 | $0.40 | $0.55 | $0.09 | $0.20 | $0.00 | $1.24 | $218.30 |
18 | 2016/05 | $0.40 | $0.55 | $0.09 | $0.20 | $0.00 | $1.24 | $217.90 |
19 | 2016/06 | $0.40 | $0.54 | $0.09 | $0.20 | $0.00 | $1.24 | $217.50 |
20 | 2016/07 | $0.40 | $0.54 | $0.09 | $0.20 | $0.00 | $1.24 | $217.09 |
21 | 2016/08 | $0.41 | $0.54 | $0.09 | $0.20 | $0.00 | $1.24 | $216.69 |
22 | 2016/09 | $0.41 | $0.54 | $0.09 | $0.20 | $0.00 | $1.24 | $216.28 |
23 | 2016/10 | $0.41 | $0.54 | $0.09 | $0.20 | $0.00 | $1.24 | $215.87 |
24 | 2016/11 | $0.41 | $0.54 | $0.09 | $0.20 | $0.00 | $1.24 | $215.46 |
25 | 2016/12 | $0.41 | $0.54 | $0.09 | $0.20 | $0.00 | $1.24 | $215.05 |
26 | 2017/01 | $0.41 | $0.54 | $0.09 | $0.20 | $0.00 | $1.24 | $214.64 |
27 | 2017/02 | $0.41 | $0.54 | $0.09 | $0.20 | $0.00 | $1.24 | $214.23 |
28 | 2017/03 | $0.41 | $0.54 | $0.09 | $0.20 | $0.00 | $1.24 | $213.82 |
29 | 2017/04 | $0.41 | $0.53 | $0.09 | $0.20 | $0.00 | $1.24 | $213.40 |
30 | 2017/05 | $0.42 | $0.53 | $0.09 | $0.20 | $0.00 | $1.24 | $212.99 |
31 | 2017/06 | $0.42 | $0.53 | $0.09 | $0.20 | $0.00 | $1.24 | $212.57 |
32 | 2017/07 | $0.42 | $0.53 | $0.09 | $0.20 | $0.00 | $1.24 | $212.15 |
33 | 2017/08 | $0.42 | $0.53 | $0.09 | $0.20 | $0.00 | $1.24 | $211.74 |
34 | 2017/09 | $0.42 | $0.53 | $0.09 | $0.20 | $0.00 | $1.24 | $211.32 |
35 | 2017/10 | $0.42 | $0.53 | $0.09 | $0.20 | $0.00 | $1.24 | $210.90 |
36 | 2017/11 | $0.42 | $0.53 | $0.09 | $0.20 | $0.00 | $1.24 | $210.47 |
37 | 2017/12 | $0.42 | $0.53 | $0.09 | $0.20 | $0.00 | $1.24 | $210.05 |
38 | 2018/01 | $0.42 | $0.53 | $0.09 | $0.20 | $0.00 | $1.24 | $209.63 |
39 | 2018/02 | $0.42 | $0.52 | $0.09 | $0.20 | $0.00 | $1.24 | $209.20 |
40 | 2018/03 | $0.43 | $0.52 | $0.09 | $0.20 | $0.00 | $1.24 | $208.78 |
41 | 2018/04 | $0.43 | $0.52 | $0.09 | $0.20 | $0.00 | $1.24 | $208.35 |
42 | 2018/05 | $0.43 | $0.52 | $0.09 | $0.20 | $0.00 | $1.24 | $207.92 |
43 | 2018/06 | $0.43 | $0.52 | $0.09 | $0.20 | $0.00 | $1.24 | $207.50 |
44 | 2018/07 | $0.43 | $0.52 | $0.09 | $0.20 | $0.00 | $1.24 | $207.07 |
45 | 2018/08 | $0.43 | $0.52 | $0.09 | $0.20 | $0.00 | $1.24 | $206.63 |
46 | 2018/09 | $0.43 | $0.52 | $0.09 | $0.20 | $0.00 | $1.24 | $206.20 |
47 | 2018/10 | $0.43 | $0.52 | $0.09 | $0.20 | $0.00 | $1.24 | $205.77 |
48 | 2018/11 | $0.43 | $0.51 | $0.09 | $0.20 | $0.00 | $1.24 | $205.33 |
49 | 2018/12 | $0.44 | $0.51 | $0.09 | $0.20 | $0.00 | $1.24 | $204.90 |
50 | 2019/01 | $0.44 | $0.51 | $0.09 | $0.20 | $0.00 | $1.24 | $204.46 |
51 | 2019/02 | $0.44 | $0.51 | $0.09 | $0.20 | $0.00 | $1.24 | $204.03 |
52 | 2019/03 | $0.44 | $0.51 | $0.09 | $0.20 | $0.00 | $1.24 | $203.59 |
53 | 2019/04 | $0.44 | $0.51 | $0.09 | $0.20 | $0.00 | $1.24 | $203.15 |
54 | 2019/05 | $0.44 | $0.51 | $0.09 | $0.20 | $0.00 | $1.24 | $202.71 |
55 | 2019/06 | $0.44 | $0.51 | $0.09 | $0.20 | $0.00 | $1.24 | $202.27 |
56 | 2019/07 | $0.44 | $0.51 | $0.09 | $0.20 | $0.00 | $1.24 | $201.82 |
57 | 2019/08 | $0.44 | $0.50 | $0.09 | $0.20 | $0.00 | $1.24 | $201.38 |
58 | 2019/09 | $0.45 | $0.50 | $0.09 | $0.20 | $0.00 | $1.24 | $200.93 |
59 | 2019/10 | $0.45 | $0.50 | $0.09 | $0.20 | $0.00 | $1.24 | $200.49 |
60 | 2019/11 | $0.45 | $0.50 | $0.09 | $0.20 | $0.00 | $1.24 | $200.04 |
61 | 2019/12 | $0.45 | $0.50 | $0.09 | $0.20 | $0.00 | $1.24 | $199.59 |
62 | 2020/01 | $0.45 | $0.50 | $0.09 | $0.20 | $0.00 | $1.24 | $199.14 |
63 | 2020/02 | $0.45 | $0.50 | $0.09 | $0.20 | $0.00 | $1.24 | $198.69 |
64 | 2020/03 | $0.45 | $0.50 | $0.09 | $0.20 | $0.00 | $1.24 | $198.24 |
65 | 2020/04 | $0.45 | $0.50 | $0.09 | $0.20 | $0.00 | $1.24 | $197.79 |
66 | 2020/05 | $0.45 | $0.49 | $0.09 | $0.20 | $0.00 | $1.24 | $197.33 |
67 | 2020/06 | $0.46 | $0.49 | $0.09 | $0.20 | $0.00 | $1.24 | $196.88 |
68 | 2020/07 | $0.46 | $0.49 | $0.09 | $0.20 | $0.00 | $1.24 | $196.42 |
69 | 2020/08 | $0.46 | $0.49 | $0.09 | $0.20 | $0.00 | $1.24 | $195.96 |
70 | 2020/09 | $0.46 | $0.49 | $0.09 | $0.20 | $0.00 | $1.24 | $195.50 |
71 | 2020/10 | $0.46 | $0.49 | $0.09 | $0.20 | $0.00 | $1.24 | $195.04 |
72 | 2020/11 | $0.46 | $0.49 | $0.09 | $0.20 | $0.00 | $1.24 | $194.58 |
73 | 2020/12 | $0.46 | $0.49 | $0.09 | $0.20 | $0.00 | $1.24 | $194.12 |
74 | 2021/01 | $0.46 | $0.49 | $0.09 | $0.20 | $0.00 | $1.24 | $193.66 |
75 | 2021/02 | $0.46 | $0.48 | $0.09 | $0.20 | $0.00 | $1.24 | $193.19 |
76 | 2021/03 | $0.47 | $0.48 | $0.09 | $0.20 | $0.00 | $1.24 | $192.73 |
77 | 2021/04 | $0.47 | $0.48 | $0.09 | $0.20 | $0.00 | $1.24 | $192.26 |
78 | 2021/05 | $0.47 | $0.48 | $0.09 | $0.20 | $0.00 | $1.24 | $191.79 |
79 | 2021/06 | $0.47 | $0.48 | $0.09 | $0.20 | $0.00 | $1.24 | $191.32 |
80 | 2021/07 | $0.47 | $0.48 | $0.09 | $0.20 | $0.00 | $1.24 | $190.85 |
81 | 2021/08 | $0.47 | $0.48 | $0.09 | $0.20 | $0.00 | $1.24 | $190.38 |
82 | 2021/09 | $0.47 | $0.48 | $0.09 | $0.20 | $0.00 | $1.24 | $189.91 |
83 | 2021/10 | $0.47 | $0.47 | $0.09 | $0.20 | $0.00 | $1.24 | $189.43 |
84 | 2021/11 | $0.48 | $0.47 | $0.09 | $0.20 | $0.00 | $1.24 | $188.96 |
85 | 2021/12 | $0.48 | $0.47 | $0.09 | $0.20 | $0.00 | $1.24 | $188.48 |
86 | 2022/01 | $0.48 | $0.47 | $0.09 | $0.20 | $0.00 | $1.24 | $188.01 |
87 | 2022/02 | $0.48 | $0.47 | $0.00 | $0.20 | $0.00 | $1.14 | $187.53 |
88 | 2022/03 | $0.48 | $0.47 | $0.00 | $0.20 | $0.00 | $1.14 | $187.05 |
89 | 2022/04 | $0.48 | $0.47 | $0.00 | $0.20 | $0.00 | $1.14 | $186.57 |
90 | 2022/05 | $0.48 | $0.47 | $0.00 | $0.20 | $0.00 | $1.14 | $186.08 |
91 | 2022/06 | $0.48 | $0.47 | $0.00 | $0.20 | $0.00 | $1.14 | $185.60 |
92 | 2022/07 | $0.48 | $0.46 | $0.00 | $0.20 | $0.00 | $1.14 | $185.12 |
93 | 2022/08 | $0.49 | $0.46 | $0.00 | $0.20 | $0.00 | $1.14 | $184.63 |
94 | 2022/09 | $0.49 | $0.46 | $0.00 | $0.20 | $0.00 | $1.14 | $184.14 |
95 | 2022/10 | $0.49 | $0.46 | $0.00 | $0.20 | $0.00 | $1.14 | $183.66 |
96 | 2022/11 | $0.49 | $0.46 | $0.00 | $0.20 | $0.00 | $1.14 | $183.17 |
97 | 2022/12 | $0.49 | $0.46 | $0.00 | $0.20 | $0.00 | $1.14 | $182.68 |
98 | 2023/01 | $0.49 | $0.46 | $0.00 | $0.20 | $0.00 | $1.14 | $182.18 |
99 | 2023/02 | $0.49 | $0.46 | $0.00 | $0.20 | $0.00 | $1.14 | $181.69 |
100 | 2023/03 | $0.49 | $0.45 | $0.00 | $0.20 | $0.00 | $1.14 | $181.20 |
101 | 2023/04 | $0.50 | $0.45 | $0.00 | $0.20 | $0.00 | $1.14 | $180.70 |
102 | 2023/05 | $0.50 | $0.45 | $0.00 | $0.20 | $0.00 | $1.14 | $180.20 |
103 | 2023/06 | $0.50 | $0.45 | $0.00 | $0.20 | $0.00 | $1.14 | $179.71 |
104 | 2023/07 | $0.50 | $0.45 | $0.00 | $0.20 | $0.00 | $1.14 | $179.21 |
105 | 2023/08 | $0.50 | $0.45 | $0.00 | $0.20 | $0.00 | $1.14 | $178.71 |
106 | 2023/09 | $0.50 | $0.45 | $0.00 | $0.20 | $0.00 | $1.14 | $178.20 |
107 | 2023/10 | $0.50 | $0.45 | $0.00 | $0.20 | $0.00 | $1.14 | $177.70 |
108 | 2023/11 | $0.50 | $0.44 | $0.00 | $0.20 | $0.00 | $1.14 | $177.20 |
109 | 2023/12 | $0.51 | $0.44 | $0.00 | $0.20 | $0.00 | $1.14 | $176.69 |
110 | 2024/01 | $0.51 | $0.44 | $0.00 | $0.20 | $0.00 | $1.14 | $176.18 |
111 | 2024/02 | $0.51 | $0.44 | $0.00 | $0.20 | $0.00 | $1.14 | $175.68 |
112 | 2024/03 | $0.51 | $0.44 | $0.00 | $0.20 | $0.00 | $1.14 | $175.17 |
113 | 2024/04 | $0.51 | $0.44 | $0.00 | $0.20 | $0.00 | $1.14 | $174.66 |
114 | 2024/05 | $0.51 | $0.44 | $0.00 | $0.20 | $0.00 | $1.14 | $174.14 |
115 | 2024/06 | $0.51 | $0.44 | $0.00 | $0.20 | $0.00 | $1.14 | $173.63 |
116 | 2024/07 | $0.51 | $0.43 | $0.00 | $0.20 | $0.00 | $1.14 | $173.12 |
117 | 2024/08 | $0.52 | $0.43 | $0.00 | $0.20 | $0.00 | $1.14 | $172.60 |
118 | 2024/09 | $0.52 | $0.43 | $0.00 | $0.20 | $0.00 | $1.14 | $172.08 |
119 | 2024/10 | $0.52 | $0.43 | $0.00 | $0.20 | $0.00 | $1.14 | $171.56 |
120 | 2024/11 | $0.52 | $0.43 | $0.00 | $0.20 | $0.00 | $1.14 | $171.04 |
121 | 2024/12 | $0.52 | $0.43 | $0.00 | $0.20 | $0.00 | $1.14 | $170.52 |
122 | 2025/01 | $0.52 | $0.43 | $0.00 | $0.20 | $0.00 | $1.14 | $170.00 |
123 | 2025/02 | $0.52 | $0.43 | $0.00 | $0.20 | $0.00 | $1.14 | $169.48 |
124 | 2025/03 | $0.52 | $0.42 | $0.00 | $0.20 | $0.00 | $1.14 | $168.95 |
125 | 2025/04 | $0.53 | $0.42 | $0.00 | $0.20 | $0.00 | $1.14 | $168.43 |
126 | 2025/05 | $0.53 | $0.42 | $0.00 | $0.20 | $0.00 | $1.14 | $167.90 |
127 | 2025/06 | $0.53 | $0.42 | $0.00 | $0.20 | $0.00 | $1.14 | $167.37 |
128 | 2025/07 | $0.53 | $0.42 | $0.00 | $0.20 | $0.00 | $1.14 | $166.84 |
129 | 2025/08 | $0.53 | $0.42 | $0.00 | $0.20 | $0.00 | $1.14 | $166.31 |
130 | 2025/09 | $0.53 | $0.42 | $0.00 | $0.20 | $0.00 | $1.14 | $165.78 |
131 | 2025/10 | $0.53 | $0.41 | $0.00 | $0.20 | $0.00 | $1.14 | $165.24 |
132 | 2025/11 | $0.54 | $0.41 | $0.00 | $0.20 | $0.00 | $1.14 | $164.71 |
133 | 2025/12 | $0.54 | $0.41 | $0.00 | $0.20 | $0.00 | $1.14 | $164.17 |
134 | 2026/01 | $0.54 | $0.41 | $0.00 | $0.20 | $0.00 | $1.14 | $163.63 |
135 | 2026/02 | $0.54 | $0.41 | $0.00 | $0.20 | $0.00 | $1.14 | $163.09 |
136 | 2026/03 | $0.54 | $0.41 | $0.00 | $0.20 | $0.00 | $1.14 | $162.55 |
137 | 2026/04 | $0.54 | $0.41 | $0.00 | $0.20 | $0.00 | $1.14 | $162.01 |
138 | 2026/05 | $0.54 | $0.41 | $0.00 | $0.20 | $0.00 | $1.14 | $161.46 |
139 | 2026/06 | $0.54 | $0.40 | $0.00 | $0.20 | $0.00 | $1.14 | $160.92 |
140 | 2026/07 | $0.55 | $0.40 | $0.00 | $0.20 | $0.00 | $1.14 | $160.37 |
141 | 2026/08 | $0.55 | $0.40 | $0.00 | $0.20 | $0.00 | $1.14 | $159.83 |
142 | 2026/09 | $0.55 | $0.40 | $0.00 | $0.20 | $0.00 | $1.14 | $159.28 |
143 | 2026/10 | $0.55 | $0.40 | $0.00 | $0.20 | $0.00 | $1.14 | $158.73 |
144 | 2026/11 | $0.55 | $0.40 | $0.00 | $0.20 | $0.00 | $1.14 | $158.17 |
145 | 2026/12 | $0.55 | $0.40 | $0.00 | $0.20 | $0.00 | $1.14 | $157.62 |
146 | 2027/01 | $0.55 | $0.39 | $0.00 | $0.20 | $0.00 | $1.14 | $157.07 |
147 | 2027/02 | $0.56 | $0.39 | $0.00 | $0.20 | $0.00 | $1.14 | $156.51 |
148 | 2027/03 | $0.56 | $0.39 | $0.00 | $0.20 | $0.00 | $1.14 | $155.95 |
149 | 2027/04 | $0.56 | $0.39 | $0.00 | $0.20 | $0.00 | $1.14 | $155.39 |
150 | 2027/05 | $0.56 | $0.39 | $0.00 | $0.20 | $0.00 | $1.14 | $154.83 |
151 | 2027/06 | $0.56 | $0.39 | $0.00 | $0.20 | $0.00 | $1.14 | $154.27 |
152 | 2027/07 | $0.56 | $0.39 | $0.00 | $0.20 | $0.00 | $1.14 | $153.71 |
153 | 2027/08 | $0.56 | $0.38 | $0.00 | $0.20 | $0.00 | $1.14 | $153.15 |
154 | 2027/09 | $0.57 | $0.38 | $0.00 | $0.20 | $0.00 | $1.14 | $152.58 |
155 | 2027/10 | $0.57 | $0.38 | $0.00 | $0.20 | $0.00 | $1.14 | $152.01 |
156 | 2027/11 | $0.57 | $0.38 | $0.00 | $0.20 | $0.00 | $1.14 | $151.44 |
157 | 2027/12 | $0.57 | $0.38 | $0.00 | $0.20 | $0.00 | $1.14 | $150.87 |
158 | 2028/01 | $0.57 | $0.38 | $0.00 | $0.20 | $0.00 | $1.14 | $150.30 |
159 | 2028/02 | $0.57 | $0.38 | $0.00 | $0.20 | $0.00 | $1.14 | $149.73 |
160 | 2028/03 | $0.57 | $0.37 | $0.00 | $0.20 | $0.00 | $1.14 | $149.16 |
161 | 2028/04 | $0.58 | $0.37 | $0.00 | $0.20 | $0.00 | $1.14 | $148.58 |
162 | 2028/05 | $0.58 | $0.37 | $0.00 | $0.20 | $0.00 | $1.14 | $148.00 |
163 | 2028/06 | $0.58 | $0.37 | $0.00 | $0.20 | $0.00 | $1.14 | $147.42 |
164 | 2028/07 | $0.58 | $0.37 | $0.00 | $0.20 | $0.00 | $1.14 | $146.84 |
165 | 2028/08 | $0.58 | $0.37 | $0.00 | $0.20 | $0.00 | $1.14 | $146.26 |
166 | 2028/09 | $0.58 | $0.37 | $0.00 | $0.20 | $0.00 | $1.14 | $145.68 |
167 | 2028/10 | $0.58 | $0.36 | $0.00 | $0.20 | $0.00 | $1.14 | $145.10 |
168 | 2028/11 | $0.59 | $0.36 | $0.00 | $0.20 | $0.00 | $1.14 | $144.51 |
169 | 2028/12 | $0.59 | $0.36 | $0.00 | $0.20 | $0.00 | $1.14 | $143.92 |
170 | 2029/01 | $0.59 | $0.36 | $0.00 | $0.20 | $0.00 | $1.14 | $143.33 |
171 | 2029/02 | $0.59 | $0.36 | $0.00 | $0.20 | $0.00 | $1.14 | $142.74 |
172 | 2029/03 | $0.59 | $0.36 | $0.00 | $0.20 | $0.00 | $1.14 | $142.15 |
173 | 2029/04 | $0.59 | $0.36 | $0.00 | $0.20 | $0.00 | $1.14 | $141.56 |
174 | 2029/05 | $0.59 | $0.35 | $0.00 | $0.20 | $0.00 | $1.14 | $140.96 |
175 | 2029/06 | $0.60 | $0.35 | $0.00 | $0.20 | $0.00 | $1.14 | $140.37 |
176 | 2029/07 | $0.60 | $0.35 | $0.00 | $0.20 | $0.00 | $1.14 | $139.77 |
177 | 2029/08 | $0.60 | $0.35 | $0.00 | $0.20 | $0.00 | $1.14 | $139.17 |
178 | 2029/09 | $0.60 | $0.35 | $0.00 | $0.20 | $0.00 | $1.14 | $138.57 |
179 | 2029/10 | $0.60 | $0.35 | $0.00 | $0.20 | $0.00 | $1.14 | $137.97 |
180 | 2029/11 | $0.60 | $0.34 | $0.00 | $0.20 | $0.00 | $1.14 | $137.36 |
181 | 2029/12 | $0.61 | $0.34 | $0.00 | $0.20 | $0.00 | $1.14 | $136.76 |
182 | 2030/01 | $0.61 | $0.34 | $0.00 | $0.20 | $0.00 | $1.14 | $136.15 |
183 | 2030/02 | $0.61 | $0.34 | $0.00 | $0.20 | $0.00 | $1.14 | $135.54 |
184 | 2030/03 | $0.61 | $0.34 | $0.00 | $0.20 | $0.00 | $1.14 | $134.93 |
185 | 2030/04 | $0.61 | $0.34 | $0.00 | $0.20 | $0.00 | $1.14 | $134.32 |
186 | 2030/05 | $0.61 | $0.34 | $0.00 | $0.20 | $0.00 | $1.14 | $133.71 |
187 | 2030/06 | $0.61 | $0.33 | $0.00 | $0.20 | $0.00 | $1.14 | $133.10 |
188 | 2030/07 | $0.62 | $0.33 | $0.00 | $0.20 | $0.00 | $1.14 | $132.48 |
189 | 2030/08 | $0.62 | $0.33 | $0.00 | $0.20 | $0.00 | $1.14 | $131.86 |
190 | 2030/09 | $0.62 | $0.33 | $0.00 | $0.20 | $0.00 | $1.14 | $131.24 |
191 | 2030/10 | $0.62 | $0.33 | $0.00 | $0.20 | $0.00 | $1.14 | $130.62 |
192 | 2030/11 | $0.62 | $0.33 | $0.00 | $0.20 | $0.00 | $1.14 | $130.00 |
193 | 2030/12 | $0.62 | $0.33 | $0.00 | $0.20 | $0.00 | $1.14 | $129.38 |
194 | 2031/01 | $0.63 | $0.32 | $0.00 | $0.20 | $0.00 | $1.14 | $128.75 |
195 | 2031/02 | $0.63 | $0.32 | $0.00 | $0.20 | $0.00 | $1.14 | $128.13 |
196 | 2031/03 | $0.63 | $0.32 | $0.00 | $0.20 | $0.00 | $1.14 | $127.50 |
197 | 2031/04 | $0.63 | $0.32 | $0.00 | $0.20 | $0.00 | $1.14 | $126.87 |
198 | 2031/05 | $0.63 | $0.32 | $0.00 | $0.20 | $0.00 | $1.14 | $126.24 |
199 | 2031/06 | $0.63 | $0.32 | $0.00 | $0.20 | $0.00 | $1.14 | $125.60 |
200 | 2031/07 | $0.63 | $0.31 | $0.00 | $0.20 | $0.00 | $1.14 | $124.97 |
201 | 2031/08 | $0.64 | $0.31 | $0.00 | $0.20 | $0.00 | $1.14 | $124.33 |
202 | 2031/09 | $0.64 | $0.31 | $0.00 | $0.20 | $0.00 | $1.14 | $123.69 |
203 | 2031/10 | $0.64 | $0.31 | $0.00 | $0.20 | $0.00 | $1.14 | $123.05 |
204 | 2031/11 | $0.64 | $0.31 | $0.00 | $0.20 | $0.00 | $1.14 | $122.41 |
205 | 2031/12 | $0.64 | $0.31 | $0.00 | $0.20 | $0.00 | $1.14 | $121.77 |
206 | 2032/01 | $0.64 | $0.30 | $0.00 | $0.20 | $0.00 | $1.14 | $121.13 |
207 | 2032/02 | $0.65 | $0.30 | $0.00 | $0.20 | $0.00 | $1.14 | $120.48 |
208 | 2032/03 | $0.65 | $0.30 | $0.00 | $0.20 | $0.00 | $1.14 | $119.83 |
209 | 2032/04 | $0.65 | $0.30 | $0.00 | $0.20 | $0.00 | $1.14 | $119.18 |
210 | 2032/05 | $0.65 | $0.30 | $0.00 | $0.20 | $0.00 | $1.14 | $118.53 |
211 | 2032/06 | $0.65 | $0.30 | $0.00 | $0.20 | $0.00 | $1.14 | $117.88 |
212 | 2032/07 | $0.65 | $0.29 | $0.00 | $0.20 | $0.00 | $1.14 | $117.23 |
213 | 2032/08 | $0.66 | $0.29 | $0.00 | $0.20 | $0.00 | $1.14 | $116.57 |
214 | 2032/09 | $0.66 | $0.29 | $0.00 | $0.20 | $0.00 | $1.14 | $115.92 |
215 | 2032/10 | $0.66 | $0.29 | $0.00 | $0.20 | $0.00 | $1.14 | $115.26 |
216 | 2032/11 | $0.66 | $0.29 | $0.00 | $0.20 | $0.00 | $1.14 | $114.60 |
217 | 2032/12 | $0.66 | $0.29 | $0.00 | $0.20 | $0.00 | $1.14 | $113.93 |
218 | 2033/01 | $0.66 | $0.28 | $0.00 | $0.20 | $0.00 | $1.14 | $113.27 |
219 | 2033/02 | $0.67 | $0.28 | $0.00 | $0.20 | $0.00 | $1.14 | $112.60 |
220 | 2033/03 | $0.67 | $0.28 | $0.00 | $0.20 | $0.00 | $1.14 | $111.94 |
221 | 2033/04 | $0.67 | $0.28 | $0.00 | $0.20 | $0.00 | $1.14 | $111.27 |
222 | 2033/05 | $0.67 | $0.28 | $0.00 | $0.20 | $0.00 | $1.14 | $110.60 |
223 | 2033/06 | $0.67 | $0.28 | $0.00 | $0.20 | $0.00 | $1.14 | $109.93 |
224 | 2033/07 | $0.67 | $0.27 | $0.00 | $0.20 | $0.00 | $1.14 | $109.25 |
225 | 2033/08 | $0.68 | $0.27 | $0.00 | $0.20 | $0.00 | $1.14 | $108.58 |
226 | 2033/09 | $0.68 | $0.27 | $0.00 | $0.20 | $0.00 | $1.14 | $107.90 |
227 | 2033/10 | $0.68 | $0.27 | $0.00 | $0.20 | $0.00 | $1.14 | $107.22 |
228 | 2033/11 | $0.68 | $0.27 | $0.00 | $0.20 | $0.00 | $1.14 | $106.54 |
229 | 2033/12 | $0.68 | $0.27 | $0.00 | $0.20 | $0.00 | $1.14 | $105.86 |
230 | 2034/01 | $0.68 | $0.26 | $0.00 | $0.20 | $0.00 | $1.14 | $105.17 |
231 | 2034/02 | $0.69 | $0.26 | $0.00 | $0.20 | $0.00 | $1.14 | $104.49 |
232 | 2034/03 | $0.69 | $0.26 | $0.00 | $0.20 | $0.00 | $1.14 | $103.80 |
233 | 2034/04 | $0.69 | $0.26 | $0.00 | $0.20 | $0.00 | $1.14 | $103.11 |
234 | 2034/05 | $0.69 | $0.26 | $0.00 | $0.20 | $0.00 | $1.14 | $102.42 |
235 | 2034/06 | $0.69 | $0.26 | $0.00 | $0.20 | $0.00 | $1.14 | $101.73 |
236 | 2034/07 | $0.69 | $0.25 | $0.00 | $0.20 | $0.00 | $1.14 | $101.03 |
237 | 2034/08 | $0.70 | $0.25 | $0.00 | $0.20 | $0.00 | $1.14 | $100.34 |
238 | 2034/09 | $0.70 | $0.25 | $0.00 | $0.20 | $0.00 | $1.14 | $99.64 |
239 | 2034/10 | $0.70 | $0.25 | $0.00 | $0.20 | $0.00 | $1.14 | $98.94 |
240 | 2034/11 | $0.70 | $0.25 | $0.00 | $0.20 | $0.00 | $1.14 | $98.24 |
241 | 2034/12 | $0.70 | $0.25 | $0.00 | $0.20 | $0.00 | $1.14 | $97.54 |
242 | 2035/01 | $0.70 | $0.24 | $0.00 | $0.20 | $0.00 | $1.14 | $96.83 |
243 | 2035/02 | $0.71 | $0.24 | $0.00 | $0.20 | $0.00 | $1.14 | $96.13 |
244 | 2035/03 | $0.71 | $0.24 | $0.00 | $0.20 | $0.00 | $1.14 | $95.42 |
245 | 2035/04 | $0.71 | $0.24 | $0.00 | $0.20 | $0.00 | $1.14 | $94.71 |
246 | 2035/05 | $0.71 | $0.24 | $0.00 | $0.20 | $0.00 | $1.14 | $94.00 |
247 | 2035/06 | $0.71 | $0.23 | $0.00 | $0.20 | $0.00 | $1.14 | $93.28 |
248 | 2035/07 | $0.72 | $0.23 | $0.00 | $0.20 | $0.00 | $1.14 | $92.57 |
249 | 2035/08 | $0.72 | $0.23 | $0.00 | $0.20 | $0.00 | $1.14 | $91.85 |
250 | 2035/09 | $0.72 | $0.23 | $0.00 | $0.20 | $0.00 | $1.14 | $91.13 |
251 | 2035/10 | $0.72 | $0.23 | $0.00 | $0.20 | $0.00 | $1.14 | $90.41 |
252 | 2035/11 | $0.72 | $0.23 | $0.00 | $0.20 | $0.00 | $1.14 | $89.69 |
253 | 2035/12 | $0.72 | $0.22 | $0.00 | $0.20 | $0.00 | $1.14 | $88.96 |
254 | 2036/01 | $0.73 | $0.22 | $0.00 | $0.20 | $0.00 | $1.14 | $88.24 |
255 | 2036/02 | $0.73 | $0.22 | $0.00 | $0.20 | $0.00 | $1.14 | $87.51 |
256 | 2036/03 | $0.73 | $0.22 | $0.00 | $0.20 | $0.00 | $1.14 | $86.78 |
257 | 2036/04 | $0.73 | $0.22 | $0.00 | $0.20 | $0.00 | $1.14 | $86.05 |
258 | 2036/05 | $0.73 | $0.22 | $0.00 | $0.20 | $0.00 | $1.14 | $85.31 |
259 | 2036/06 | $0.74 | $0.21 | $0.00 | $0.20 | $0.00 | $1.14 | $84.58 |
260 | 2036/07 | $0.74 | $0.21 | $0.00 | $0.20 | $0.00 | $1.14 | $83.84 |
261 | 2036/08 | $0.74 | $0.21 | $0.00 | $0.20 | $0.00 | $1.14 | $83.10 |
262 | 2036/09 | $0.74 | $0.21 | $0.00 | $0.20 | $0.00 | $1.14 | $82.36 |
263 | 2036/10 | $0.74 | $0.21 | $0.00 | $0.20 | $0.00 | $1.14 | $81.62 |
264 | 2036/11 | $0.74 | $0.20 | $0.00 | $0.20 | $0.00 | $1.14 | $80.87 |
265 | 2036/12 | $0.75 | $0.20 | $0.00 | $0.20 | $0.00 | $1.14 | $80.13 |
266 | 2037/01 | $0.75 | $0.20 | $0.00 | $0.20 | $0.00 | $1.14 | $79.38 |
267 | 2037/02 | $0.75 | $0.20 | $0.00 | $0.20 | $0.00 | $1.14 | $78.63 |
268 | 2037/03 | $0.75 | $0.20 | $0.00 | $0.20 | $0.00 | $1.14 | $77.88 |
269 | 2037/04 | $0.75 | $0.19 | $0.00 | $0.20 | $0.00 | $1.14 | $77.12 |
270 | 2037/05 | $0.76 | $0.19 | $0.00 | $0.20 | $0.00 | $1.14 | $76.37 |
271 | 2037/06 | $0.76 | $0.19 | $0.00 | $0.20 | $0.00 | $1.14 | $75.61 |
272 | 2037/07 | $0.76 | $0.19 | $0.00 | $0.20 | $0.00 | $1.14 | $74.85 |
273 | 2037/08 | $0.76 | $0.19 | $0.00 | $0.20 | $0.00 | $1.14 | $74.09 |
274 | 2037/09 | $0.76 | $0.19 | $0.00 | $0.20 | $0.00 | $1.14 | $73.32 |
275 | 2037/10 | $0.77 | $0.18 | $0.00 | $0.20 | $0.00 | $1.14 | $72.56 |
276 | 2037/11 | $0.77 | $0.18 | $0.00 | $0.20 | $0.00 | $1.14 | $71.79 |
277 | 2037/12 | $0.77 | $0.18 | $0.00 | $0.20 | $0.00 | $1.14 | $71.02 |
278 | 2038/01 | $0.77 | $0.18 | $0.00 | $0.20 | $0.00 | $1.14 | $70.25 |
279 | 2038/02 | $0.77 | $0.18 | $0.00 | $0.20 | $0.00 | $1.14 | $69.48 |
280 | 2038/03 | $0.77 | $0.17 | $0.00 | $0.20 | $0.00 | $1.14 | $68.70 |
281 | 2038/04 | $0.78 | $0.17 | $0.00 | $0.20 | $0.00 | $1.14 | $67.93 |
282 | 2038/05 | $0.78 | $0.17 | $0.00 | $0.20 | $0.00 | $1.14 | $67.15 |
283 | 2038/06 | $0.78 | $0.17 | $0.00 | $0.20 | $0.00 | $1.14 | $66.37 |
284 | 2038/07 | $0.78 | $0.17 | $0.00 | $0.20 | $0.00 | $1.14 | $65.58 |
285 | 2038/08 | $0.78 | $0.16 | $0.00 | $0.20 | $0.00 | $1.14 | $64.80 |
286 | 2038/09 | $0.79 | $0.16 | $0.00 | $0.20 | $0.00 | $1.14 | $64.01 |
287 | 2038/10 | $0.79 | $0.16 | $0.00 | $0.20 | $0.00 | $1.14 | $63.23 |
288 | 2038/11 | $0.79 | $0.16 | $0.00 | $0.20 | $0.00 | $1.14 | $62.43 |
289 | 2038/12 | $0.79 | $0.16 | $0.00 | $0.20 | $0.00 | $1.14 | $61.64 |
290 | 2039/01 | $0.79 | $0.15 | $0.00 | $0.20 | $0.00 | $1.14 | $60.85 |
291 | 2039/02 | $0.80 | $0.15 | $0.00 | $0.20 | $0.00 | $1.14 | $60.05 |
292 | 2039/03 | $0.80 | $0.15 | $0.00 | $0.20 | $0.00 | $1.14 | $59.25 |
293 | 2039/04 | $0.80 | $0.15 | $0.00 | $0.20 | $0.00 | $1.14 | $58.45 |
294 | 2039/05 | $0.80 | $0.15 | $0.00 | $0.20 | $0.00 | $1.14 | $57.65 |
295 | 2039/06 | $0.80 | $0.14 | $0.00 | $0.20 | $0.00 | $1.14 | $56.85 |
296 | 2039/07 | $0.81 | $0.14 | $0.00 | $0.20 | $0.00 | $1.14 | $56.04 |
297 | 2039/08 | $0.81 | $0.14 | $0.00 | $0.20 | $0.00 | $1.14 | $55.23 |
298 | 2039/09 | $0.81 | $0.14 | $0.00 | $0.20 | $0.00 | $1.14 | $54.42 |
299 | 2039/10 | $0.81 | $0.14 | $0.00 | $0.20 | $0.00 | $1.14 | $53.61 |
300 | 2039/11 | $0.81 | $0.13 | $0.00 | $0.20 | $0.00 | $1.14 | $52.79 |
301 | 2039/12 | $0.82 | $0.13 | $0.00 | $0.20 | $0.00 | $1.14 | $51.98 |
302 | 2040/01 | $0.82 | $0.13 | $0.00 | $0.20 | $0.00 | $1.14 | $51.16 |
303 | 2040/02 | $0.82 | $0.13 | $0.00 | $0.20 | $0.00 | $1.14 | $50.34 |
304 | 2040/03 | $0.82 | $0.13 | $0.00 | $0.20 | $0.00 | $1.14 | $49.51 |
305 | 2040/04 | $0.82 | $0.12 | $0.00 | $0.20 | $0.00 | $1.14 | $48.69 |
306 | 2040/05 | $0.83 | $0.12 | $0.00 | $0.20 | $0.00 | $1.14 | $47.86 |
307 | 2040/06 | $0.83 | $0.12 | $0.00 | $0.20 | $0.00 | $1.14 | $47.03 |
308 | 2040/07 | $0.83 | $0.12 | $0.00 | $0.20 | $0.00 | $1.14 | $46.20 |
309 | 2040/08 | $0.83 | $0.12 | $0.00 | $0.20 | $0.00 | $1.14 | $45.37 |
310 | 2040/09 | $0.84 | $0.11 | $0.00 | $0.20 | $0.00 | $1.14 | $44.53 |
311 | 2040/10 | $0.84 | $0.11 | $0.00 | $0.20 | $0.00 | $1.14 | $43.70 |
312 | 2040/11 | $0.84 | $0.11 | $0.00 | $0.20 | $0.00 | $1.14 | $42.86 |
313 | 2040/12 | $0.84 | $0.11 | $0.00 | $0.20 | $0.00 | $1.14 | $42.02 |
314 | 2041/01 | $0.84 | $0.11 | $0.00 | $0.20 | $0.00 | $1.14 | $41.17 |
315 | 2041/02 | $0.85 | $0.10 | $0.00 | $0.20 | $0.00 | $1.14 | $40.33 |
316 | 2041/03 | $0.85 | $0.10 | $0.00 | $0.20 | $0.00 | $1.14 | $39.48 |
317 | 2041/04 | $0.85 | $0.10 | $0.00 | $0.20 | $0.00 | $1.14 | $38.63 |
318 | 2041/05 | $0.85 | $0.10 | $0.00 | $0.20 | $0.00 | $1.14 | $37.78 |
319 | 2041/06 | $0.85 | $0.09 | $0.00 | $0.20 | $0.00 | $1.14 | $36.92 |
320 | 2041/07 | $0.86 | $0.09 | $0.00 | $0.20 | $0.00 | $1.14 | $36.07 |
321 | 2041/08 | $0.86 | $0.09 | $0.00 | $0.20 | $0.00 | $1.14 | $35.21 |
322 | 2041/09 | $0.86 | $0.09 | $0.00 | $0.20 | $0.00 | $1.14 | $34.35 |
323 | 2041/10 | $0.86 | $0.09 | $0.00 | $0.20 | $0.00 | $1.14 | $33.48 |
324 | 2041/11 | $0.86 | $0.08 | $0.00 | $0.20 | $0.00 | $1.14 | $32.62 |
325 | 2041/12 | $0.87 | $0.08 | $0.00 | $0.20 | $0.00 | $1.14 | $31.75 |
326 | 2042/01 | $0.87 | $0.08 | $0.00 | $0.20 | $0.00 | $1.14 | $30.88 |
327 | 2042/02 | $0.87 | $0.08 | $0.00 | $0.20 | $0.00 | $1.14 | $30.01 |
328 | 2042/03 | $0.87 | $0.08 | $0.00 | $0.20 | $0.00 | $1.14 | $29.14 |
329 | 2042/04 | $0.88 | $0.07 | $0.00 | $0.20 | $0.00 | $1.14 | $28.26 |
330 | 2042/05 | $0.88 | $0.07 | $0.00 | $0.20 | $0.00 | $1.14 | $27.38 |
331 | 2042/06 | $0.88 | $0.07 | $0.00 | $0.20 | $0.00 | $1.14 | $26.50 |
332 | 2042/07 | $0.88 | $0.07 | $0.00 | $0.20 | $0.00 | $1.14 | $25.62 |
333 | 2042/08 | $0.88 | $0.06 | $0.00 | $0.20 | $0.00 | $1.14 | $24.74 |
334 | 2042/09 | $0.89 | $0.06 | $0.00 | $0.20 | $0.00 | $1.14 | $23.85 |
335 | 2042/10 | $0.89 | $0.06 | $0.00 | $0.20 | $0.00 | $1.14 | $22.96 |
336 | 2042/11 | $0.89 | $0.06 | $0.00 | $0.20 | $0.00 | $1.14 | $22.07 |
337 | 2042/12 | $0.89 | $0.06 | $0.00 | $0.20 | $0.00 | $1.14 | $21.18 |
338 | 2043/01 | $0.90 | $0.05 | $0.00 | $0.20 | $0.00 | $1.14 | $20.28 |
339 | 2043/02 | $0.90 | $0.05 | $0.00 | $0.20 | $0.00 | $1.14 | $19.38 |
340 | 2043/03 | $0.90 | $0.05 | $0.00 | $0.20 | $0.00 | $1.14 | $18.48 |
341 | 2043/04 | $0.90 | $0.05 | $0.00 | $0.20 | $0.00 | $1.14 | $17.58 |
342 | 2043/05 | $0.90 | $0.04 | $0.00 | $0.20 | $0.00 | $1.14 | $16.68 |
343 | 2043/06 | $0.91 | $0.04 | $0.00 | $0.20 | $0.00 | $1.14 | $15.77 |
344 | 2043/07 | $0.91 | $0.04 | $0.00 | $0.20 | $0.00 | $1.14 | $14.86 |
345 | 2043/08 | $0.91 | $0.04 | $0.00 | $0.20 | $0.00 | $1.14 | $13.95 |
346 | 2043/09 | $0.91 | $0.03 | $0.00 | $0.20 | $0.00 | $1.14 | $13.03 |
347 | 2043/10 | $0.92 | $0.03 | $0.00 | $0.20 | $0.00 | $1.14 | $12.12 |
348 | 2043/11 | $0.92 | $0.03 | $0.00 | $0.20 | $0.00 | $1.14 | $11.20 |
349 | 2043/12 | $0.92 | $0.03 | $0.00 | $0.20 | $0.00 | $1.14 | $10.28 |
350 | 2044/01 | $0.92 | $0.03 | $0.00 | $0.20 | $0.00 | $1.14 | $9.36 |
351 | 2044/02 | $0.93 | $0.02 | $0.00 | $0.20 | $0.00 | $1.14 | $8.43 |
352 | 2044/03 | $0.93 | $0.02 | $0.00 | $0.20 | $0.00 | $1.14 | $7.50 |
353 | 2044/04 | $0.93 | $0.02 | $0.00 | $0.20 | $0.00 | $1.14 | $6.57 |
354 | 2044/05 | $0.93 | $0.02 | $0.00 | $0.20 | $0.00 | $1.14 | $5.64 |
355 | 2044/06 | $0.93 | $0.01 | $0.00 | $0.20 | $0.00 | $1.14 | $4.71 |
356 | 2044/07 | $0.94 | $0.01 | $0.00 | $0.20 | $0.00 | $1.14 | $3.77 |
357 | 2044/08 | $0.94 | $0.01 | $0.00 | $0.20 | $0.00 | $1.14 | $2.83 |
358 | 2044/09 | $0.94 | $0.01 | $0.00 | $0.20 | $0.00 | $1.14 | $1.89 |
359 | 2044/10 | $0.94 | $0.00 | $0.00 | $0.20 | $0.00 | $1.14 | $0.95 |
360 | 2044/11 | $0.95 | $0.00 | $0.00 | $0.20 | $0.00 | $1.14 | $0.00 |
Totals | $225.00 | $116.50 | $8.06 | $70.50 | $0.00 | $420.06 |
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.