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 $360.00 at 5% interest rate for a $380.99 home, you need to have a monthly payment of $52.25 ~ $52.40. You will make a total of 360 payments and you will pay off your mortgage on 2046/10. Consult with a Mortgage Specialist
You can save $57.28 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 | $1.63 | 5% | 600 months | $1,001.93 | $620.94 |
50 years | Bi-Weekly | $0.82 | 5% | 512 months | $891.78 | $510.79 |
45 years | Monthly | $1.68 | 5% | 540 months | $926.92 | $545.93 |
45 years | Bi-Weekly | $0.84 | 5% | 461 months | $830.69 | $449.70 |
40 years | Monthly | $1.74 | 5% | 480 months | $854.23 | $473.24 |
40 years | Bi-Weekly | $0.87 | 5% | 409 months | $771.51 | $390.52 |
35 years | Monthly | $1.82 | 5% | 420 months | $784.08 | $403.09 |
35 years | Bi-Weekly | $0.91 | 5% | 358 months | $714.37 | $333.38 |
30 years | Monthly | $1.93 | 5% | 360 months | $716.71 | $335.72 |
30 years | Bi-Weekly | $0.97 | 5% | 307 months | $659.43 | $278.44 |
25 years | Monthly | $2.10 | 5% | 300 months | $652.35 | $271.36 |
25 years | Bi-Weekly | $1.05 | 5% | 256 months | $606.79 | $225.80 |
20 years | Monthly | $2.38 | 5% | 240 months | $591.19 | $210.20 |
20 years | Bi-Weekly | $1.19 | 5% | 205 months | $556.59 | $175.60 |
15 years | Monthly | $2.85 | 5% | 180 months | $533.42 | $152.43 |
15 years | Bi-Weekly | $1.43 | 5% | 154 months | $508.91 | $127.92 |
10 years | Monthly | $3.82 | 5% | 120 months | $479.19 | $98.20 |
10 years | Bi-Weekly | $1.91 | 5% | 103 months | $463.84 | $82.85 |
(Payment Amount does not include property tax, insurance, or PMI)

Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2016/11 | $0.43 | $1.50 | $0.15 | $0.32 | $50.00 | $52.40 | $359.57 |
2 | 2016/12 | $0.43 | $1.50 | $0.15 | $0.32 | $50.00 | $52.40 | $359.13 |
3 | 2017/01 | $0.44 | $1.50 | $0.15 | $0.32 | $50.00 | $52.40 | $358.70 |
4 | 2017/02 | $0.44 | $1.49 | $0.15 | $0.32 | $50.00 | $52.40 | $358.26 |
5 | 2017/03 | $0.44 | $1.49 | $0.15 | $0.32 | $50.00 | $52.40 | $357.82 |
6 | 2017/04 | $0.44 | $1.49 | $0.15 | $0.32 | $50.00 | $52.40 | $357.38 |
7 | 2017/05 | $0.44 | $1.49 | $0.15 | $0.32 | $50.00 | $52.40 | $356.93 |
8 | 2017/06 | $0.45 | $1.49 | $0.15 | $0.32 | $50.00 | $52.40 | $356.49 |
9 | 2017/07 | $0.45 | $1.49 | $0.15 | $0.32 | $50.00 | $52.40 | $356.04 |
10 | 2017/08 | $0.45 | $1.48 | $0.15 | $0.32 | $50.00 | $52.40 | $355.59 |
11 | 2017/09 | $0.45 | $1.48 | $0.15 | $0.32 | $50.00 | $52.40 | $355.14 |
12 | 2017/10 | $0.45 | $1.48 | $0.15 | $0.32 | $50.00 | $52.40 | $354.69 |
13 | 2017/11 | $0.45 | $1.48 | $0.15 | $0.32 | $50.00 | $52.40 | $354.23 |
14 | 2017/12 | $0.46 | $1.48 | $0.15 | $0.32 | $50.00 | $52.40 | $353.78 |
15 | 2018/01 | $0.46 | $1.47 | $0.15 | $0.32 | $50.00 | $52.40 | $353.32 |
16 | 2018/02 | $0.46 | $1.47 | $0.15 | $0.32 | $50.00 | $52.40 | $352.86 |
17 | 2018/03 | $0.46 | $1.47 | $0.15 | $0.32 | $50.00 | $52.40 | $352.40 |
18 | 2018/04 | $0.46 | $1.47 | $0.15 | $0.32 | $50.00 | $52.40 | $351.93 |
19 | 2018/05 | $0.47 | $1.47 | $0.15 | $0.32 | $50.00 | $52.40 | $351.47 |
20 | 2018/06 | $0.47 | $1.46 | $0.15 | $0.32 | $50.00 | $52.40 | $351.00 |
21 | 2018/07 | $0.47 | $1.46 | $0.15 | $0.32 | $50.00 | $52.40 | $350.53 |
22 | 2018/08 | $0.47 | $1.46 | $0.15 | $0.32 | $50.00 | $52.40 | $350.06 |
23 | 2018/09 | $0.47 | $1.46 | $0.15 | $0.32 | $50.00 | $52.40 | $349.58 |
24 | 2018/10 | $0.48 | $1.46 | $0.15 | $0.32 | $50.00 | $52.40 | $349.11 |
25 | 2018/11 | $0.48 | $1.45 | $0.15 | $0.32 | $50.00 | $52.40 | $348.63 |
26 | 2018/12 | $0.48 | $1.45 | $0.15 | $0.32 | $50.00 | $52.40 | $348.15 |
27 | 2019/01 | $0.48 | $1.45 | $0.15 | $0.32 | $50.00 | $52.40 | $347.67 |
28 | 2019/02 | $0.48 | $1.45 | $0.15 | $0.32 | $50.00 | $52.40 | $347.18 |
29 | 2019/03 | $0.49 | $1.45 | $0.15 | $0.32 | $50.00 | $52.40 | $346.70 |
30 | 2019/04 | $0.49 | $1.44 | $0.15 | $0.32 | $50.00 | $52.40 | $346.21 |
31 | 2019/05 | $0.49 | $1.44 | $0.15 | $0.32 | $50.00 | $52.40 | $345.72 |
32 | 2019/06 | $0.49 | $1.44 | $0.15 | $0.32 | $50.00 | $52.40 | $345.23 |
33 | 2019/07 | $0.49 | $1.44 | $0.15 | $0.32 | $50.00 | $52.40 | $344.73 |
34 | 2019/08 | $0.50 | $1.44 | $0.15 | $0.32 | $50.00 | $52.40 | $344.24 |
35 | 2019/09 | $0.50 | $1.43 | $0.15 | $0.32 | $50.00 | $52.40 | $343.74 |
36 | 2019/10 | $0.50 | $1.43 | $0.15 | $0.32 | $50.00 | $52.40 | $343.24 |
37 | 2019/11 | $0.50 | $1.43 | $0.15 | $0.32 | $50.00 | $52.40 | $342.73 |
38 | 2019/12 | $0.50 | $1.43 | $0.15 | $0.32 | $50.00 | $52.40 | $342.23 |
39 | 2020/01 | $0.51 | $1.43 | $0.15 | $0.32 | $50.00 | $52.40 | $341.72 |
40 | 2020/02 | $0.51 | $1.42 | $0.15 | $0.32 | $50.00 | $52.40 | $341.21 |
41 | 2020/03 | $0.51 | $1.42 | $0.15 | $0.32 | $50.00 | $52.40 | $340.70 |
42 | 2020/04 | $0.51 | $1.42 | $0.15 | $0.32 | $50.00 | $52.40 | $340.19 |
43 | 2020/05 | $0.52 | $1.42 | $0.15 | $0.32 | $50.00 | $52.40 | $339.68 |
44 | 2020/06 | $0.52 | $1.42 | $0.15 | $0.32 | $50.00 | $52.40 | $339.16 |
45 | 2020/07 | $0.52 | $1.41 | $0.15 | $0.32 | $50.00 | $52.40 | $338.64 |
46 | 2020/08 | $0.52 | $1.41 | $0.15 | $0.32 | $50.00 | $52.40 | $338.12 |
47 | 2020/09 | $0.52 | $1.41 | $0.15 | $0.32 | $50.00 | $52.40 | $337.59 |
48 | 2020/10 | $0.53 | $1.41 | $0.15 | $0.32 | $50.00 | $52.40 | $337.07 |
49 | 2020/11 | $0.53 | $1.40 | $0.15 | $0.32 | $50.00 | $52.40 | $336.54 |
50 | 2020/12 | $0.53 | $1.40 | $0.15 | $0.32 | $50.00 | $52.40 | $336.01 |
51 | 2021/01 | $0.53 | $1.40 | $0.15 | $0.32 | $50.00 | $52.40 | $335.48 |
52 | 2021/02 | $0.53 | $1.40 | $0.15 | $0.32 | $50.00 | $52.40 | $334.94 |
53 | 2021/03 | $0.54 | $1.40 | $0.15 | $0.32 | $50.00 | $52.40 | $334.41 |
54 | 2021/04 | $0.54 | $1.39 | $0.15 | $0.32 | $50.00 | $52.40 | $333.87 |
55 | 2021/05 | $0.54 | $1.39 | $0.15 | $0.32 | $50.00 | $52.40 | $333.32 |
56 | 2021/06 | $0.54 | $1.39 | $0.15 | $0.32 | $50.00 | $52.40 | $332.78 |
57 | 2021/07 | $0.55 | $1.39 | $0.15 | $0.32 | $50.00 | $52.40 | $332.24 |
58 | 2021/08 | $0.55 | $1.38 | $0.15 | $0.32 | $50.00 | $52.40 | $331.69 |
59 | 2021/09 | $0.55 | $1.38 | $0.15 | $0.32 | $50.00 | $52.40 | $331.14 |
60 | 2021/10 | $0.55 | $1.38 | $0.15 | $0.32 | $50.00 | $52.40 | $330.58 |
61 | 2021/11 | $0.56 | $1.38 | $0.15 | $0.32 | $50.00 | $52.40 | $330.03 |
62 | 2021/12 | $0.56 | $1.38 | $0.15 | $0.32 | $50.00 | $52.40 | $329.47 |
63 | 2022/01 | $0.56 | $1.37 | $0.15 | $0.32 | $50.00 | $52.40 | $328.91 |
64 | 2022/02 | $0.56 | $1.37 | $0.15 | $0.32 | $50.00 | $52.40 | $328.35 |
65 | 2022/03 | $0.56 | $1.37 | $0.15 | $0.32 | $50.00 | $52.40 | $327.78 |
66 | 2022/04 | $0.57 | $1.37 | $0.15 | $0.32 | $50.00 | $52.40 | $327.22 |
67 | 2022/05 | $0.57 | $1.36 | $0.15 | $0.32 | $50.00 | $52.40 | $326.65 |
68 | 2022/06 | $0.57 | $1.36 | $0.15 | $0.32 | $50.00 | $52.40 | $326.08 |
69 | 2022/07 | $0.57 | $1.36 | $0.15 | $0.32 | $50.00 | $52.40 | $325.50 |
70 | 2022/08 | $0.58 | $1.36 | $0.15 | $0.32 | $50.00 | $52.40 | $324.93 |
71 | 2022/09 | $0.58 | $1.35 | $0.15 | $0.32 | $50.00 | $52.40 | $324.35 |
72 | 2022/10 | $0.58 | $1.35 | $0.15 | $0.32 | $50.00 | $52.40 | $323.77 |
73 | 2022/11 | $0.58 | $1.35 | $0.15 | $0.32 | $50.00 | $52.40 | $323.18 |
74 | 2022/12 | $0.59 | $1.35 | $0.15 | $0.32 | $50.00 | $52.40 | $322.60 |
75 | 2023/01 | $0.59 | $1.34 | $0.15 | $0.32 | $50.00 | $52.40 | $322.01 |
76 | 2023/02 | $0.59 | $1.34 | $0.15 | $0.32 | $50.00 | $52.40 | $321.42 |
77 | 2023/03 | $0.59 | $1.34 | $0.15 | $0.32 | $50.00 | $52.40 | $320.83 |
78 | 2023/04 | $0.60 | $1.34 | $0.15 | $0.32 | $50.00 | $52.40 | $320.23 |
79 | 2023/05 | $0.60 | $1.33 | $0.15 | $0.32 | $50.00 | $52.40 | $319.63 |
80 | 2023/06 | $0.60 | $1.33 | $0.15 | $0.32 | $50.00 | $52.40 | $319.03 |
81 | 2023/07 | $0.60 | $1.33 | $0.15 | $0.32 | $50.00 | $52.40 | $318.43 |
82 | 2023/08 | $0.61 | $1.33 | $0.15 | $0.32 | $50.00 | $52.40 | $317.82 |
83 | 2023/09 | $0.61 | $1.32 | $0.15 | $0.32 | $50.00 | $52.40 | $317.21 |
84 | 2023/10 | $0.61 | $1.32 | $0.15 | $0.32 | $50.00 | $52.40 | $316.60 |
85 | 2023/11 | $0.61 | $1.32 | $0.15 | $0.32 | $50.00 | $52.40 | $315.99 |
86 | 2023/12 | $0.62 | $1.32 | $0.15 | $0.32 | $50.00 | $52.40 | $315.37 |
87 | 2024/01 | $0.62 | $1.31 | $0.15 | $0.32 | $50.00 | $52.40 | $314.75 |
88 | 2024/02 | $0.62 | $1.31 | $0.15 | $0.32 | $50.00 | $52.40 | $314.13 |
89 | 2024/03 | $0.62 | $1.31 | $0.15 | $0.32 | $50.00 | $52.40 | $313.51 |
90 | 2024/04 | $0.63 | $1.31 | $0.15 | $0.32 | $50.00 | $52.40 | $312.88 |
91 | 2024/05 | $0.63 | $1.30 | $0.15 | $0.32 | $50.00 | $52.40 | $312.25 |
92 | 2024/06 | $0.63 | $1.30 | $0.15 | $0.32 | $50.00 | $52.40 | $311.62 |
93 | 2024/07 | $0.63 | $1.30 | $0.15 | $0.32 | $50.00 | $52.40 | $310.99 |
94 | 2024/08 | $0.64 | $1.30 | $0.15 | $0.32 | $50.00 | $52.40 | $310.35 |
95 | 2024/09 | $0.64 | $1.29 | $0.15 | $0.32 | $50.00 | $52.40 | $309.71 |
96 | 2024/10 | $0.64 | $1.29 | $0.15 | $0.32 | $50.00 | $52.40 | $309.07 |
97 | 2024/11 | $0.64 | $1.29 | $0.15 | $0.32 | $50.00 | $52.40 | $308.43 |
98 | 2024/12 | $0.65 | $1.29 | $0.15 | $0.32 | $50.00 | $52.40 | $307.78 |
99 | 2025/01 | $0.65 | $1.28 | $0.15 | $0.32 | $50.00 | $52.40 | $307.13 |
100 | 2025/02 | $0.65 | $1.28 | $0.15 | $0.32 | $50.00 | $52.40 | $306.48 |
101 | 2025/03 | $0.66 | $1.28 | $0.15 | $0.32 | $50.00 | $52.40 | $305.82 |
102 | 2025/04 | $0.66 | $1.27 | $0.15 | $0.32 | $50.00 | $52.40 | $305.16 |
103 | 2025/05 | $0.66 | $1.27 | $0.00 | $0.32 | $50.00 | $52.25 | $304.50 |
104 | 2025/06 | $0.66 | $1.27 | $0.00 | $0.32 | $50.00 | $52.25 | $303.84 |
105 | 2025/07 | $0.67 | $1.27 | $0.00 | $0.32 | $50.00 | $52.25 | $303.17 |
106 | 2025/08 | $0.67 | $1.26 | $0.00 | $0.32 | $50.00 | $52.25 | $302.50 |
107 | 2025/09 | $0.67 | $1.26 | $0.00 | $0.32 | $50.00 | $52.25 | $301.83 |
108 | 2025/10 | $0.67 | $1.26 | $0.00 | $0.32 | $50.00 | $52.25 | $301.15 |
109 | 2025/11 | $0.68 | $1.25 | $0.00 | $0.32 | $50.00 | $52.25 | $300.48 |
110 | 2025/12 | $0.68 | $1.25 | $0.00 | $0.32 | $50.00 | $52.25 | $299.80 |
111 | 2026/01 | $0.68 | $1.25 | $0.00 | $0.32 | $50.00 | $52.25 | $299.11 |
112 | 2026/02 | $0.69 | $1.25 | $0.00 | $0.32 | $50.00 | $52.25 | $298.43 |
113 | 2026/03 | $0.69 | $1.24 | $0.00 | $0.32 | $50.00 | $52.25 | $297.74 |
114 | 2026/04 | $0.69 | $1.24 | $0.00 | $0.32 | $50.00 | $52.25 | $297.04 |
115 | 2026/05 | $0.69 | $1.24 | $0.00 | $0.32 | $50.00 | $52.25 | $296.35 |
116 | 2026/06 | $0.70 | $1.23 | $0.00 | $0.32 | $50.00 | $52.25 | $295.65 |
117 | 2026/07 | $0.70 | $1.23 | $0.00 | $0.32 | $50.00 | $52.25 | $294.95 |
118 | 2026/08 | $0.70 | $1.23 | $0.00 | $0.32 | $50.00 | $52.25 | $294.25 |
119 | 2026/09 | $0.71 | $1.23 | $0.00 | $0.32 | $50.00 | $52.25 | $293.54 |
120 | 2026/10 | $0.71 | $1.22 | $0.00 | $0.32 | $50.00 | $52.25 | $292.83 |
121 | 2026/11 | $0.71 | $1.22 | $0.00 | $0.32 | $50.00 | $52.25 | $292.12 |
122 | 2026/12 | $0.72 | $1.22 | $0.00 | $0.32 | $50.00 | $52.25 | $291.40 |
123 | 2027/01 | $0.72 | $1.21 | $0.00 | $0.32 | $50.00 | $52.25 | $290.69 |
124 | 2027/02 | $0.72 | $1.21 | $0.00 | $0.32 | $50.00 | $52.25 | $289.96 |
125 | 2027/03 | $0.72 | $1.21 | $0.00 | $0.32 | $50.00 | $52.25 | $289.24 |
126 | 2027/04 | $0.73 | $1.21 | $0.00 | $0.32 | $50.00 | $52.25 | $288.51 |
127 | 2027/05 | $0.73 | $1.20 | $0.00 | $0.32 | $50.00 | $52.25 | $287.78 |
128 | 2027/06 | $0.73 | $1.20 | $0.00 | $0.32 | $50.00 | $52.25 | $287.05 |
129 | 2027/07 | $0.74 | $1.20 | $0.00 | $0.32 | $50.00 | $52.25 | $286.31 |
130 | 2027/08 | $0.74 | $1.19 | $0.00 | $0.32 | $50.00 | $52.25 | $285.57 |
131 | 2027/09 | $0.74 | $1.19 | $0.00 | $0.32 | $50.00 | $52.25 | $284.83 |
132 | 2027/10 | $0.75 | $1.19 | $0.00 | $0.32 | $50.00 | $52.25 | $284.08 |
133 | 2027/11 | $0.75 | $1.18 | $0.00 | $0.32 | $50.00 | $52.25 | $283.33 |
134 | 2027/12 | $0.75 | $1.18 | $0.00 | $0.32 | $50.00 | $52.25 | $282.58 |
135 | 2028/01 | $0.76 | $1.18 | $0.00 | $0.32 | $50.00 | $52.25 | $281.83 |
136 | 2028/02 | $0.76 | $1.17 | $0.00 | $0.32 | $50.00 | $52.25 | $281.07 |
137 | 2028/03 | $0.76 | $1.17 | $0.00 | $0.32 | $50.00 | $52.25 | $280.31 |
138 | 2028/04 | $0.76 | $1.17 | $0.00 | $0.32 | $50.00 | $52.25 | $279.54 |
139 | 2028/05 | $0.77 | $1.16 | $0.00 | $0.32 | $50.00 | $52.25 | $278.78 |
140 | 2028/06 | $0.77 | $1.16 | $0.00 | $0.32 | $50.00 | $52.25 | $278.00 |
141 | 2028/07 | $0.77 | $1.16 | $0.00 | $0.32 | $50.00 | $52.25 | $277.23 |
142 | 2028/08 | $0.78 | $1.16 | $0.00 | $0.32 | $50.00 | $52.25 | $276.45 |
143 | 2028/09 | $0.78 | $1.15 | $0.00 | $0.32 | $50.00 | $52.25 | $275.67 |
144 | 2028/10 | $0.78 | $1.15 | $0.00 | $0.32 | $50.00 | $52.25 | $274.89 |
145 | 2028/11 | $0.79 | $1.15 | $0.00 | $0.32 | $50.00 | $52.25 | $274.10 |
146 | 2028/12 | $0.79 | $1.14 | $0.00 | $0.32 | $50.00 | $52.25 | $273.31 |
147 | 2029/01 | $0.79 | $1.14 | $0.00 | $0.32 | $50.00 | $52.25 | $272.52 |
148 | 2029/02 | $0.80 | $1.14 | $0.00 | $0.32 | $50.00 | $52.25 | $271.72 |
149 | 2029/03 | $0.80 | $1.13 | $0.00 | $0.32 | $50.00 | $52.25 | $270.92 |
150 | 2029/04 | $0.80 | $1.13 | $0.00 | $0.32 | $50.00 | $52.25 | $270.12 |
151 | 2029/05 | $0.81 | $1.13 | $0.00 | $0.32 | $50.00 | $52.25 | $269.31 |
152 | 2029/06 | $0.81 | $1.12 | $0.00 | $0.32 | $50.00 | $52.25 | $268.50 |
153 | 2029/07 | $0.81 | $1.12 | $0.00 | $0.32 | $50.00 | $52.25 | $267.68 |
154 | 2029/08 | $0.82 | $1.12 | $0.00 | $0.32 | $50.00 | $52.25 | $266.87 |
155 | 2029/09 | $0.82 | $1.11 | $0.00 | $0.32 | $50.00 | $52.25 | $266.05 |
156 | 2029/10 | $0.82 | $1.11 | $0.00 | $0.32 | $50.00 | $52.25 | $265.22 |
157 | 2029/11 | $0.83 | $1.11 | $0.00 | $0.32 | $50.00 | $52.25 | $264.40 |
158 | 2029/12 | $0.83 | $1.10 | $0.00 | $0.32 | $50.00 | $52.25 | $263.56 |
159 | 2030/01 | $0.83 | $1.10 | $0.00 | $0.32 | $50.00 | $52.25 | $262.73 |
160 | 2030/02 | $0.84 | $1.09 | $0.00 | $0.32 | $50.00 | $52.25 | $261.89 |
161 | 2030/03 | $0.84 | $1.09 | $0.00 | $0.32 | $50.00 | $52.25 | $261.05 |
162 | 2030/04 | $0.84 | $1.09 | $0.00 | $0.32 | $50.00 | $52.25 | $260.21 |
163 | 2030/05 | $0.85 | $1.08 | $0.00 | $0.32 | $50.00 | $52.25 | $259.36 |
164 | 2030/06 | $0.85 | $1.08 | $0.00 | $0.32 | $50.00 | $52.25 | $258.51 |
165 | 2030/07 | $0.86 | $1.08 | $0.00 | $0.32 | $50.00 | $52.25 | $257.65 |
166 | 2030/08 | $0.86 | $1.07 | $0.00 | $0.32 | $50.00 | $52.25 | $256.79 |
167 | 2030/09 | $0.86 | $1.07 | $0.00 | $0.32 | $50.00 | $52.25 | $255.93 |
168 | 2030/10 | $0.87 | $1.07 | $0.00 | $0.32 | $50.00 | $52.25 | $255.06 |
169 | 2030/11 | $0.87 | $1.06 | $0.00 | $0.32 | $50.00 | $52.25 | $254.19 |
170 | 2030/12 | $0.87 | $1.06 | $0.00 | $0.32 | $50.00 | $52.25 | $253.32 |
171 | 2031/01 | $0.88 | $1.06 | $0.00 | $0.32 | $50.00 | $52.25 | $252.44 |
172 | 2031/02 | $0.88 | $1.05 | $0.00 | $0.32 | $50.00 | $52.25 | $251.56 |
173 | 2031/03 | $0.88 | $1.05 | $0.00 | $0.32 | $50.00 | $52.25 | $250.68 |
174 | 2031/04 | $0.89 | $1.04 | $0.00 | $0.32 | $50.00 | $52.25 | $249.79 |
175 | 2031/05 | $0.89 | $1.04 | $0.00 | $0.32 | $50.00 | $52.25 | $248.90 |
176 | 2031/06 | $0.90 | $1.04 | $0.00 | $0.32 | $50.00 | $52.25 | $248.00 |
177 | 2031/07 | $0.90 | $1.03 | $0.00 | $0.32 | $50.00 | $52.25 | $247.10 |
178 | 2031/08 | $0.90 | $1.03 | $0.00 | $0.32 | $50.00 | $52.25 | $246.20 |
179 | 2031/09 | $0.91 | $1.03 | $0.00 | $0.32 | $50.00 | $52.25 | $245.29 |
180 | 2031/10 | $0.91 | $1.02 | $0.00 | $0.32 | $50.00 | $52.25 | $244.38 |
181 | 2031/11 | $0.91 | $1.02 | $0.00 | $0.32 | $50.00 | $52.25 | $243.47 |
182 | 2031/12 | $0.92 | $1.01 | $0.00 | $0.32 | $50.00 | $52.25 | $242.55 |
183 | 2032/01 | $0.92 | $1.01 | $0.00 | $0.32 | $50.00 | $52.25 | $241.63 |
184 | 2032/02 | $0.93 | $1.01 | $0.00 | $0.32 | $50.00 | $52.25 | $240.70 |
185 | 2032/03 | $0.93 | $1.00 | $0.00 | $0.32 | $50.00 | $52.25 | $239.77 |
186 | 2032/04 | $0.93 | $1.00 | $0.00 | $0.32 | $50.00 | $52.25 | $238.84 |
187 | 2032/05 | $0.94 | $1.00 | $0.00 | $0.32 | $50.00 | $52.25 | $237.90 |
188 | 2032/06 | $0.94 | $0.99 | $0.00 | $0.32 | $50.00 | $52.25 | $236.96 |
189 | 2032/07 | $0.95 | $0.99 | $0.00 | $0.32 | $50.00 | $52.25 | $236.01 |
190 | 2032/08 | $0.95 | $0.98 | $0.00 | $0.32 | $50.00 | $52.25 | $235.07 |
191 | 2032/09 | $0.95 | $0.98 | $0.00 | $0.32 | $50.00 | $52.25 | $234.11 |
192 | 2032/10 | $0.96 | $0.98 | $0.00 | $0.32 | $50.00 | $52.25 | $233.16 |
193 | 2032/11 | $0.96 | $0.97 | $0.00 | $0.32 | $50.00 | $52.25 | $232.19 |
194 | 2032/12 | $0.97 | $0.97 | $0.00 | $0.32 | $50.00 | $52.25 | $231.23 |
195 | 2033/01 | $0.97 | $0.96 | $0.00 | $0.32 | $50.00 | $52.25 | $230.26 |
196 | 2033/02 | $0.97 | $0.96 | $0.00 | $0.32 | $50.00 | $52.25 | $229.29 |
197 | 2033/03 | $0.98 | $0.96 | $0.00 | $0.32 | $50.00 | $52.25 | $228.31 |
198 | 2033/04 | $0.98 | $0.95 | $0.00 | $0.32 | $50.00 | $52.25 | $227.33 |
199 | 2033/05 | $0.99 | $0.95 | $0.00 | $0.32 | $50.00 | $52.25 | $226.34 |
200 | 2033/06 | $0.99 | $0.94 | $0.00 | $0.32 | $50.00 | $52.25 | $225.35 |
201 | 2033/07 | $0.99 | $0.94 | $0.00 | $0.32 | $50.00 | $52.25 | $224.36 |
202 | 2033/08 | $1.00 | $0.93 | $0.00 | $0.32 | $50.00 | $52.25 | $223.36 |
203 | 2033/09 | $1.00 | $0.93 | $0.00 | $0.32 | $50.00 | $52.25 | $222.36 |
204 | 2033/10 | $1.01 | $0.93 | $0.00 | $0.32 | $50.00 | $52.25 | $221.35 |
205 | 2033/11 | $1.01 | $0.92 | $0.00 | $0.32 | $50.00 | $52.25 | $220.34 |
206 | 2033/12 | $1.01 | $0.92 | $0.00 | $0.32 | $50.00 | $52.25 | $219.33 |
207 | 2034/01 | $1.02 | $0.91 | $0.00 | $0.32 | $50.00 | $52.25 | $218.31 |
208 | 2034/02 | $1.02 | $0.91 | $0.00 | $0.32 | $50.00 | $52.25 | $217.29 |
209 | 2034/03 | $1.03 | $0.91 | $0.00 | $0.32 | $50.00 | $52.25 | $216.26 |
210 | 2034/04 | $1.03 | $0.90 | $0.00 | $0.32 | $50.00 | $52.25 | $215.23 |
211 | 2034/05 | $1.04 | $0.90 | $0.00 | $0.32 | $50.00 | $52.25 | $214.19 |
212 | 2034/06 | $1.04 | $0.89 | $0.00 | $0.32 | $50.00 | $52.25 | $213.15 |
213 | 2034/07 | $1.04 | $0.89 | $0.00 | $0.32 | $50.00 | $52.25 | $212.11 |
214 | 2034/08 | $1.05 | $0.88 | $0.00 | $0.32 | $50.00 | $52.25 | $211.06 |
215 | 2034/09 | $1.05 | $0.88 | $0.00 | $0.32 | $50.00 | $52.25 | $210.01 |
216 | 2034/10 | $1.06 | $0.88 | $0.00 | $0.32 | $50.00 | $52.25 | $208.95 |
217 | 2034/11 | $1.06 | $0.87 | $0.00 | $0.32 | $50.00 | $52.25 | $207.89 |
218 | 2034/12 | $1.07 | $0.87 | $0.00 | $0.32 | $50.00 | $52.25 | $206.82 |
219 | 2035/01 | $1.07 | $0.86 | $0.00 | $0.32 | $50.00 | $52.25 | $205.75 |
220 | 2035/02 | $1.08 | $0.86 | $0.00 | $0.32 | $50.00 | $52.25 | $204.68 |
221 | 2035/03 | $1.08 | $0.85 | $0.00 | $0.32 | $50.00 | $52.25 | $203.60 |
222 | 2035/04 | $1.08 | $0.85 | $0.00 | $0.32 | $50.00 | $52.25 | $202.51 |
223 | 2035/05 | $1.09 | $0.84 | $0.00 | $0.32 | $50.00 | $52.25 | $201.42 |
224 | 2035/06 | $1.09 | $0.84 | $0.00 | $0.32 | $50.00 | $52.25 | $200.33 |
225 | 2035/07 | $1.10 | $0.83 | $0.00 | $0.32 | $50.00 | $52.25 | $199.23 |
226 | 2035/08 | $1.10 | $0.83 | $0.00 | $0.32 | $50.00 | $52.25 | $198.13 |
227 | 2035/09 | $1.11 | $0.83 | $0.00 | $0.32 | $50.00 | $52.25 | $197.02 |
228 | 2035/10 | $1.11 | $0.82 | $0.00 | $0.32 | $50.00 | $52.25 | $195.91 |
229 | 2035/11 | $1.12 | $0.82 | $0.00 | $0.32 | $50.00 | $52.25 | $194.79 |
230 | 2035/12 | $1.12 | $0.81 | $0.00 | $0.32 | $50.00 | $52.25 | $193.67 |
231 | 2036/01 | $1.13 | $0.81 | $0.00 | $0.32 | $50.00 | $52.25 | $192.55 |
232 | 2036/02 | $1.13 | $0.80 | $0.00 | $0.32 | $50.00 | $52.25 | $191.42 |
233 | 2036/03 | $1.13 | $0.80 | $0.00 | $0.32 | $50.00 | $52.25 | $190.28 |
234 | 2036/04 | $1.14 | $0.79 | $0.00 | $0.32 | $50.00 | $52.25 | $189.14 |
235 | 2036/05 | $1.14 | $0.79 | $0.00 | $0.32 | $50.00 | $52.25 | $188.00 |
236 | 2036/06 | $1.15 | $0.78 | $0.00 | $0.32 | $50.00 | $52.25 | $186.85 |
237 | 2036/07 | $1.15 | $0.78 | $0.00 | $0.32 | $50.00 | $52.25 | $185.70 |
238 | 2036/08 | $1.16 | $0.77 | $0.00 | $0.32 | $50.00 | $52.25 | $184.54 |
239 | 2036/09 | $1.16 | $0.77 | $0.00 | $0.32 | $50.00 | $52.25 | $183.37 |
240 | 2036/10 | $1.17 | $0.76 | $0.00 | $0.32 | $50.00 | $52.25 | $182.20 |
241 | 2036/11 | $1.17 | $0.76 | $0.00 | $0.32 | $50.00 | $52.25 | $181.03 |
242 | 2036/12 | $1.18 | $0.75 | $0.00 | $0.32 | $50.00 | $52.25 | $179.85 |
243 | 2037/01 | $1.18 | $0.75 | $0.00 | $0.32 | $50.00 | $52.25 | $178.67 |
244 | 2037/02 | $1.19 | $0.74 | $0.00 | $0.32 | $50.00 | $52.25 | $177.48 |
245 | 2037/03 | $1.19 | $0.74 | $0.00 | $0.32 | $50.00 | $52.25 | $176.29 |
246 | 2037/04 | $1.20 | $0.73 | $0.00 | $0.32 | $50.00 | $52.25 | $175.09 |
247 | 2037/05 | $1.20 | $0.73 | $0.00 | $0.32 | $50.00 | $52.25 | $173.89 |
248 | 2037/06 | $1.21 | $0.72 | $0.00 | $0.32 | $50.00 | $52.25 | $172.68 |
249 | 2037/07 | $1.21 | $0.72 | $0.00 | $0.32 | $50.00 | $52.25 | $171.47 |
250 | 2037/08 | $1.22 | $0.71 | $0.00 | $0.32 | $50.00 | $52.25 | $170.25 |
251 | 2037/09 | $1.22 | $0.71 | $0.00 | $0.32 | $50.00 | $52.25 | $169.02 |
252 | 2037/10 | $1.23 | $0.70 | $0.00 | $0.32 | $50.00 | $52.25 | $167.80 |
253 | 2037/11 | $1.23 | $0.70 | $0.00 | $0.32 | $50.00 | $52.25 | $166.56 |
254 | 2037/12 | $1.24 | $0.69 | $0.00 | $0.32 | $50.00 | $52.25 | $165.32 |
255 | 2038/01 | $1.24 | $0.69 | $0.00 | $0.32 | $50.00 | $52.25 | $164.08 |
256 | 2038/02 | $1.25 | $0.68 | $0.00 | $0.32 | $50.00 | $52.25 | $162.83 |
257 | 2038/03 | $1.25 | $0.68 | $0.00 | $0.32 | $50.00 | $52.25 | $161.58 |
258 | 2038/04 | $1.26 | $0.67 | $0.00 | $0.32 | $50.00 | $52.25 | $160.32 |
259 | 2038/05 | $1.26 | $0.67 | $0.00 | $0.32 | $50.00 | $52.25 | $159.05 |
260 | 2038/06 | $1.27 | $0.66 | $0.00 | $0.32 | $50.00 | $52.25 | $157.78 |
261 | 2038/07 | $1.28 | $0.66 | $0.00 | $0.32 | $50.00 | $52.25 | $156.51 |
262 | 2038/08 | $1.28 | $0.65 | $0.00 | $0.32 | $50.00 | $52.25 | $155.23 |
263 | 2038/09 | $1.29 | $0.65 | $0.00 | $0.32 | $50.00 | $52.25 | $153.94 |
264 | 2038/10 | $1.29 | $0.64 | $0.00 | $0.32 | $50.00 | $52.25 | $152.65 |
265 | 2038/11 | $1.30 | $0.64 | $0.00 | $0.32 | $50.00 | $52.25 | $151.36 |
266 | 2038/12 | $1.30 | $0.63 | $0.00 | $0.32 | $50.00 | $52.25 | $150.05 |
267 | 2039/01 | $1.31 | $0.63 | $0.00 | $0.32 | $50.00 | $52.25 | $148.75 |
268 | 2039/02 | $1.31 | $0.62 | $0.00 | $0.32 | $50.00 | $52.25 | $147.43 |
269 | 2039/03 | $1.32 | $0.61 | $0.00 | $0.32 | $50.00 | $52.25 | $146.11 |
270 | 2039/04 | $1.32 | $0.61 | $0.00 | $0.32 | $50.00 | $52.25 | $144.79 |
271 | 2039/05 | $1.33 | $0.60 | $0.00 | $0.32 | $50.00 | $52.25 | $143.46 |
272 | 2039/06 | $1.33 | $0.60 | $0.00 | $0.32 | $50.00 | $52.25 | $142.13 |
273 | 2039/07 | $1.34 | $0.59 | $0.00 | $0.32 | $50.00 | $52.25 | $140.79 |
274 | 2039/08 | $1.35 | $0.59 | $0.00 | $0.32 | $50.00 | $52.25 | $139.44 |
275 | 2039/09 | $1.35 | $0.58 | $0.00 | $0.32 | $50.00 | $52.25 | $138.09 |
276 | 2039/10 | $1.36 | $0.58 | $0.00 | $0.32 | $50.00 | $52.25 | $136.73 |
277 | 2039/11 | $1.36 | $0.57 | $0.00 | $0.32 | $50.00 | $52.25 | $135.37 |
278 | 2039/12 | $1.37 | $0.56 | $0.00 | $0.32 | $50.00 | $52.25 | $134.00 |
279 | 2040/01 | $1.37 | $0.56 | $0.00 | $0.32 | $50.00 | $52.25 | $132.63 |
280 | 2040/02 | $1.38 | $0.55 | $0.00 | $0.32 | $50.00 | $52.25 | $131.25 |
281 | 2040/03 | $1.39 | $0.55 | $0.00 | $0.32 | $50.00 | $52.25 | $129.86 |
282 | 2040/04 | $1.39 | $0.54 | $0.00 | $0.32 | $50.00 | $52.25 | $128.47 |
283 | 2040/05 | $1.40 | $0.54 | $0.00 | $0.32 | $50.00 | $52.25 | $127.07 |
284 | 2040/06 | $1.40 | $0.53 | $0.00 | $0.32 | $50.00 | $52.25 | $125.67 |
285 | 2040/07 | $1.41 | $0.52 | $0.00 | $0.32 | $50.00 | $52.25 | $124.26 |
286 | 2040/08 | $1.41 | $0.52 | $0.00 | $0.32 | $50.00 | $52.25 | $122.85 |
287 | 2040/09 | $1.42 | $0.51 | $0.00 | $0.32 | $50.00 | $52.25 | $121.42 |
288 | 2040/10 | $1.43 | $0.51 | $0.00 | $0.32 | $50.00 | $52.25 | $120.00 |
289 | 2040/11 | $1.43 | $0.50 | $0.00 | $0.32 | $50.00 | $52.25 | $118.57 |
290 | 2040/12 | $1.44 | $0.49 | $0.00 | $0.32 | $50.00 | $52.25 | $117.13 |
291 | 2041/01 | $1.44 | $0.49 | $0.00 | $0.32 | $50.00 | $52.25 | $115.68 |
292 | 2041/02 | $1.45 | $0.48 | $0.00 | $0.32 | $50.00 | $52.25 | $114.23 |
293 | 2041/03 | $1.46 | $0.48 | $0.00 | $0.32 | $50.00 | $52.25 | $112.78 |
294 | 2041/04 | $1.46 | $0.47 | $0.00 | $0.32 | $50.00 | $52.25 | $111.31 |
295 | 2041/05 | $1.47 | $0.46 | $0.00 | $0.32 | $50.00 | $52.25 | $109.84 |
296 | 2041/06 | $1.47 | $0.46 | $0.00 | $0.32 | $50.00 | $52.25 | $108.37 |
297 | 2041/07 | $1.48 | $0.45 | $0.00 | $0.32 | $50.00 | $52.25 | $106.89 |
298 | 2041/08 | $1.49 | $0.45 | $0.00 | $0.32 | $50.00 | $52.25 | $105.40 |
299 | 2041/09 | $1.49 | $0.44 | $0.00 | $0.32 | $50.00 | $52.25 | $103.91 |
300 | 2041/10 | $1.50 | $0.43 | $0.00 | $0.32 | $50.00 | $52.25 | $102.41 |
301 | 2041/11 | $1.51 | $0.43 | $0.00 | $0.32 | $50.00 | $52.25 | $100.90 |
302 | 2041/12 | $1.51 | $0.42 | $0.00 | $0.32 | $50.00 | $52.25 | $99.39 |
303 | 2042/01 | $1.52 | $0.41 | $0.00 | $0.32 | $50.00 | $52.25 | $97.87 |
304 | 2042/02 | $1.52 | $0.41 | $0.00 | $0.32 | $50.00 | $52.25 | $96.35 |
305 | 2042/03 | $1.53 | $0.40 | $0.00 | $0.32 | $50.00 | $52.25 | $94.82 |
306 | 2042/04 | $1.54 | $0.40 | $0.00 | $0.32 | $50.00 | $52.25 | $93.28 |
307 | 2042/05 | $1.54 | $0.39 | $0.00 | $0.32 | $50.00 | $52.25 | $91.73 |
308 | 2042/06 | $1.55 | $0.38 | $0.00 | $0.32 | $50.00 | $52.25 | $90.18 |
309 | 2042/07 | $1.56 | $0.38 | $0.00 | $0.32 | $50.00 | $52.25 | $88.63 |
310 | 2042/08 | $1.56 | $0.37 | $0.00 | $0.32 | $50.00 | $52.25 | $87.06 |
311 | 2042/09 | $1.57 | $0.36 | $0.00 | $0.32 | $50.00 | $52.25 | $85.49 |
312 | 2042/10 | $1.58 | $0.36 | $0.00 | $0.32 | $50.00 | $52.25 | $83.92 |
313 | 2042/11 | $1.58 | $0.35 | $0.00 | $0.32 | $50.00 | $52.25 | $82.33 |
314 | 2042/12 | $1.59 | $0.34 | $0.00 | $0.32 | $50.00 | $52.25 | $80.74 |
315 | 2043/01 | $1.60 | $0.34 | $0.00 | $0.32 | $50.00 | $52.25 | $79.15 |
316 | 2043/02 | $1.60 | $0.33 | $0.00 | $0.32 | $50.00 | $52.25 | $77.55 |
317 | 2043/03 | $1.61 | $0.32 | $0.00 | $0.32 | $50.00 | $52.25 | $75.94 |
318 | 2043/04 | $1.62 | $0.32 | $0.00 | $0.32 | $50.00 | $52.25 | $74.32 |
319 | 2043/05 | $1.62 | $0.31 | $0.00 | $0.32 | $50.00 | $52.25 | $72.70 |
320 | 2043/06 | $1.63 | $0.30 | $0.00 | $0.32 | $50.00 | $52.25 | $71.07 |
321 | 2043/07 | $1.64 | $0.30 | $0.00 | $0.32 | $50.00 | $52.25 | $69.43 |
322 | 2043/08 | $1.64 | $0.29 | $0.00 | $0.32 | $50.00 | $52.25 | $67.79 |
323 | 2043/09 | $1.65 | $0.28 | $0.00 | $0.32 | $50.00 | $52.25 | $66.14 |
324 | 2043/10 | $1.66 | $0.28 | $0.00 | $0.32 | $50.00 | $52.25 | $64.48 |
325 | 2043/11 | $1.66 | $0.27 | $0.00 | $0.32 | $50.00 | $52.25 | $62.82 |
326 | 2043/12 | $1.67 | $0.26 | $0.00 | $0.32 | $50.00 | $52.25 | $61.15 |
327 | 2044/01 | $1.68 | $0.25 | $0.00 | $0.32 | $50.00 | $52.25 | $59.47 |
328 | 2044/02 | $1.68 | $0.25 | $0.00 | $0.32 | $50.00 | $52.25 | $57.78 |
329 | 2044/03 | $1.69 | $0.24 | $0.00 | $0.32 | $50.00 | $52.25 | $56.09 |
330 | 2044/04 | $1.70 | $0.23 | $0.00 | $0.32 | $50.00 | $52.25 | $54.39 |
331 | 2044/05 | $1.71 | $0.23 | $0.00 | $0.32 | $50.00 | $52.25 | $52.69 |
332 | 2044/06 | $1.71 | $0.22 | $0.00 | $0.32 | $50.00 | $52.25 | $50.97 |
333 | 2044/07 | $1.72 | $0.21 | $0.00 | $0.32 | $50.00 | $52.25 | $49.25 |
334 | 2044/08 | $1.73 | $0.21 | $0.00 | $0.32 | $50.00 | $52.25 | $47.53 |
335 | 2044/09 | $1.73 | $0.20 | $0.00 | $0.32 | $50.00 | $52.25 | $45.79 |
336 | 2044/10 | $1.74 | $0.19 | $0.00 | $0.32 | $50.00 | $52.25 | $44.05 |
337 | 2044/11 | $1.75 | $0.18 | $0.00 | $0.32 | $50.00 | $52.25 | $42.30 |
338 | 2044/12 | $1.76 | $0.18 | $0.00 | $0.32 | $50.00 | $52.25 | $40.55 |
339 | 2045/01 | $1.76 | $0.17 | $0.00 | $0.32 | $50.00 | $52.25 | $38.78 |
340 | 2045/02 | $1.77 | $0.16 | $0.00 | $0.32 | $50.00 | $52.25 | $37.01 |
341 | 2045/03 | $1.78 | $0.15 | $0.00 | $0.32 | $50.00 | $52.25 | $35.23 |
342 | 2045/04 | $1.79 | $0.15 | $0.00 | $0.32 | $50.00 | $52.25 | $33.45 |
343 | 2045/05 | $1.79 | $0.14 | $0.00 | $0.32 | $50.00 | $52.25 | $31.65 |
344 | 2045/06 | $1.80 | $0.13 | $0.00 | $0.32 | $50.00 | $52.25 | $29.85 |
345 | 2045/07 | $1.81 | $0.12 | $0.00 | $0.32 | $50.00 | $52.25 | $28.04 |
346 | 2045/08 | $1.82 | $0.12 | $0.00 | $0.32 | $50.00 | $52.25 | $26.23 |
347 | 2045/09 | $1.82 | $0.11 | $0.00 | $0.32 | $50.00 | $52.25 | $24.41 |
348 | 2045/10 | $1.83 | $0.10 | $0.00 | $0.32 | $50.00 | $52.25 | $22.57 |
349 | 2045/11 | $1.84 | $0.09 | $0.00 | $0.32 | $50.00 | $52.25 | $20.74 |
350 | 2045/12 | $1.85 | $0.09 | $0.00 | $0.32 | $50.00 | $52.25 | $18.89 |
351 | 2046/01 | $1.85 | $0.08 | $0.00 | $0.32 | $50.00 | $52.25 | $17.04 |
352 | 2046/02 | $1.86 | $0.07 | $0.00 | $0.32 | $50.00 | $52.25 | $15.17 |
353 | 2046/03 | $1.87 | $0.06 | $0.00 | $0.32 | $50.00 | $52.25 | $13.31 |
354 | 2046/04 | $1.88 | $0.06 | $0.00 | $0.32 | $50.00 | $52.25 | $11.43 |
355 | 2046/05 | $1.88 | $0.05 | $0.00 | $0.32 | $50.00 | $52.25 | $9.54 |
356 | 2046/06 | $1.89 | $0.04 | $0.00 | $0.32 | $50.00 | $52.25 | $7.65 |
357 | 2046/07 | $1.90 | $0.03 | $0.00 | $0.32 | $50.00 | $52.25 | $5.75 |
358 | 2046/08 | $1.91 | $0.02 | $0.00 | $0.32 | $50.00 | $52.25 | $3.84 |
359 | 2046/09 | $1.92 | $0.02 | $0.00 | $0.32 | $50.00 | $52.25 | $1.92 |
360 | 2046/10 | $1.92 | $0.01 | $0.00 | $0.32 | $50.00 | $52.25 | $0.00 |
Totals | $360.00 | $335.72 | $15.30 | $114.30 | $18,000.00 | $18,825.32 |
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.