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.
Amortization Summary
Based on your input, to maintain a 25-year mortgage of $1,000.00 at 6% interest rate for a $1,000.00 home, you need to have a monthly payment of $2,523.11. You will make a total of 300 payments and you will pay off your mortgage on 2041/11.
Loan Comparison
You can save $159.10 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:
| Loan Term | Type | Payment Amount | Interest Rate | Pay Off In | Home Value + Interest | Interest |
|---|---|---|---|---|---|---|
| 45 years | Monthly | $5.36 | 6% | 540 months | $2,895.94 | $1,895.94 |
| 45 years | Bi-Weekly | $2.68 | 6% | 461 months | $2,558.42 | $1,558.42 |
| 40 years | Monthly | $5.50 | 6% | 480 months | $2,641.03 | $1,641.03 |
| 40 years | Bi-Weekly | $2.75 | 6% | 409 months | $2,350.66 | $1,350.66 |
| 35 years | Monthly | $5.70 | 6% | 420 months | $2,394.80 | $1,394.80 |
| 35 years | Bi-Weekly | $2.85 | 6% | 358 months | $2,150.18 | $1,150.18 |
| 30 years | Monthly | $6.00 | 6% | 360 months | $2,158.38 | $1,158.38 |
| 30 years | Bi-Weekly | $3.00 | 6% | 307 months | $1,957.67 | $957.67 |
| 25 years | Monthly | $6.44 | 6% | 300 months | $1,932.90 | $932.90 |
| 25 years | Bi-Weekly | $3.22 | 6% | 256 months | $1,773.80 | $773.80 |
| 20 years | Monthly | $7.16 | 6% | 240 months | $1,719.43 | $719.43 |
| 20 years | Bi-Weekly | $3.58 | 6% | 205 months | $1,599.18 | $599.18 |
| 15 years | Monthly | $8.44 | 6% | 180 months | $1,518.94 | $518.94 |
| 15 years | Bi-Weekly | $4.22 | 6% | 154 months | $1,434.34 | $434.34 |
| 10 years | Monthly | $11.10 | 6% | 120 months | $1,332.25 | $332.25 |
| 10 years | Bi-Weekly | $5.55 | 6% | 103 months | $1,279.75 | $279.75 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2016/12 | $1.44 | $5.00 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $998.56 |
| 2 | 2017/01 | $1.45 | $4.99 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $997.11 |
| 3 | 2017/02 | $1.46 | $4.99 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $995.65 |
| 4 | 2017/03 | $1.46 | $4.98 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $994.18 |
| 5 | 2017/04 | $1.47 | $4.97 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $992.71 |
| 6 | 2017/05 | $1.48 | $4.96 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $991.23 |
| 7 | 2017/06 | $1.49 | $4.96 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $989.75 |
| 8 | 2017/07 | $1.49 | $4.95 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $988.25 |
| 9 | 2017/08 | $1.50 | $4.94 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $986.75 |
| 10 | 2017/09 | $1.51 | $4.93 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $985.24 |
| 11 | 2017/10 | $1.52 | $4.93 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $983.72 |
| 12 | 2017/11 | $1.52 | $4.92 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $982.20 |
| 13 | 2017/12 | $1.53 | $4.91 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $980.67 |
| 14 | 2018/01 | $1.54 | $4.90 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $979.13 |
| 15 | 2018/02 | $1.55 | $4.90 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $977.58 |
| 16 | 2018/03 | $1.56 | $4.89 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $976.03 |
| 17 | 2018/04 | $1.56 | $4.88 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $974.46 |
| 18 | 2018/05 | $1.57 | $4.87 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $972.89 |
| 19 | 2018/06 | $1.58 | $4.86 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $971.31 |
| 20 | 2018/07 | $1.59 | $4.86 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $969.73 |
| 21 | 2018/08 | $1.59 | $4.85 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $968.13 |
| 22 | 2018/09 | $1.60 | $4.84 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $966.53 |
| 23 | 2018/10 | $1.61 | $4.83 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $964.92 |
| 24 | 2018/11 | $1.62 | $4.82 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $963.30 |
| 25 | 2018/12 | $1.63 | $4.82 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $961.67 |
| 26 | 2019/01 | $1.63 | $4.81 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $960.04 |
| 27 | 2019/02 | $1.64 | $4.80 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $958.40 |
| 28 | 2019/03 | $1.65 | $4.79 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $956.75 |
| 29 | 2019/04 | $1.66 | $4.78 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $955.09 |
| 30 | 2019/05 | $1.67 | $4.78 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $953.42 |
| 31 | 2019/06 | $1.68 | $4.77 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $951.74 |
| 32 | 2019/07 | $1.68 | $4.76 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $950.06 |
| 33 | 2019/08 | $1.69 | $4.75 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $948.37 |
| 34 | 2019/09 | $1.70 | $4.74 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $946.67 |
| 35 | 2019/10 | $1.71 | $4.73 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $944.96 |
| 36 | 2019/11 | $1.72 | $4.72 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $943.24 |
| 37 | 2019/12 | $1.73 | $4.72 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $941.51 |
| 38 | 2020/01 | $1.74 | $4.71 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $939.78 |
| 39 | 2020/02 | $1.74 | $4.70 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $938.03 |
| 40 | 2020/03 | $1.75 | $4.69 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $936.28 |
| 41 | 2020/04 | $1.76 | $4.68 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $934.52 |
| 42 | 2020/05 | $1.77 | $4.67 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $932.75 |
| 43 | 2020/06 | $1.78 | $4.66 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $930.97 |
| 44 | 2020/07 | $1.79 | $4.65 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $929.18 |
| 45 | 2020/08 | $1.80 | $4.65 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $927.38 |
| 46 | 2020/09 | $1.81 | $4.64 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $925.58 |
| 47 | 2020/10 | $1.82 | $4.63 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $923.76 |
| 48 | 2020/11 | $1.82 | $4.62 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $921.94 |
| 49 | 2020/12 | $1.83 | $4.61 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $920.10 |
| 50 | 2021/01 | $1.84 | $4.60 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $918.26 |
| 51 | 2021/02 | $1.85 | $4.59 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $916.41 |
| 52 | 2021/03 | $1.86 | $4.58 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $914.55 |
| 53 | 2021/04 | $1.87 | $4.57 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $912.68 |
| 54 | 2021/05 | $1.88 | $4.56 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $910.80 |
| 55 | 2021/06 | $1.89 | $4.55 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $908.91 |
| 56 | 2021/07 | $1.90 | $4.54 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $907.01 |
| 57 | 2021/08 | $1.91 | $4.54 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $905.10 |
| 58 | 2021/09 | $1.92 | $4.53 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $903.18 |
| 59 | 2021/10 | $1.93 | $4.52 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $901.26 |
| 60 | 2021/11 | $1.94 | $4.51 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $899.32 |
| 61 | 2021/12 | $1.95 | $4.50 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $897.37 |
| 62 | 2022/01 | $1.96 | $4.49 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $895.42 |
| 63 | 2022/02 | $1.97 | $4.48 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $893.45 |
| 64 | 2022/03 | $1.98 | $4.47 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $891.48 |
| 65 | 2022/04 | $1.99 | $4.46 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $889.49 |
| 66 | 2022/05 | $2.00 | $4.45 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $887.50 |
| 67 | 2022/06 | $2.01 | $4.44 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $885.49 |
| 68 | 2022/07 | $2.02 | $4.43 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $883.47 |
| 69 | 2022/08 | $2.03 | $4.42 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $881.45 |
| 70 | 2022/09 | $2.04 | $4.41 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $879.41 |
| 71 | 2022/10 | $2.05 | $4.40 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $877.37 |
| 72 | 2022/11 | $2.06 | $4.39 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $875.31 |
| 73 | 2022/12 | $2.07 | $4.38 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $873.24 |
| 74 | 2023/01 | $2.08 | $4.37 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $871.17 |
| 75 | 2023/02 | $2.09 | $4.36 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $869.08 |
| 76 | 2023/03 | $2.10 | $4.35 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $866.98 |
| 77 | 2023/04 | $2.11 | $4.33 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $864.87 |
| 78 | 2023/05 | $2.12 | $4.32 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $862.76 |
| 79 | 2023/06 | $2.13 | $4.31 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $860.63 |
| 80 | 2023/07 | $2.14 | $4.30 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $858.49 |
| 81 | 2023/08 | $2.15 | $4.29 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $856.34 |
| 82 | 2023/09 | $2.16 | $4.28 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $854.18 |
| 83 | 2023/10 | $2.17 | $4.27 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $852.00 |
| 84 | 2023/11 | $2.18 | $4.26 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $849.82 |
| 85 | 2023/12 | $2.19 | $4.25 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $847.63 |
| 86 | 2024/01 | $2.20 | $4.24 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $845.42 |
| 87 | 2024/02 | $2.22 | $4.23 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $843.21 |
| 88 | 2024/03 | $2.23 | $4.22 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $840.98 |
| 89 | 2024/04 | $2.24 | $4.20 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $838.74 |
| 90 | 2024/05 | $2.25 | $4.19 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $836.49 |
| 91 | 2024/06 | $2.26 | $4.18 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $834.23 |
| 92 | 2024/07 | $2.27 | $4.17 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $831.96 |
| 93 | 2024/08 | $2.28 | $4.16 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $829.68 |
| 94 | 2024/09 | $2.29 | $4.15 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $827.38 |
| 95 | 2024/10 | $2.31 | $4.14 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $825.07 |
| 96 | 2024/11 | $2.32 | $4.13 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $822.76 |
| 97 | 2024/12 | $2.33 | $4.11 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $820.43 |
| 98 | 2025/01 | $2.34 | $4.10 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $818.09 |
| 99 | 2025/02 | $2.35 | $4.09 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $815.73 |
| 100 | 2025/03 | $2.36 | $4.08 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $813.37 |
| 101 | 2025/04 | $2.38 | $4.07 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $810.99 |
| 102 | 2025/05 | $2.39 | $4.05 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $808.61 |
| 103 | 2025/06 | $2.40 | $4.04 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $806.21 |
| 104 | 2025/07 | $2.41 | $4.03 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $803.79 |
| 105 | 2025/08 | $2.42 | $4.02 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $801.37 |
| 106 | 2025/09 | $2.44 | $4.01 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $798.93 |
| 107 | 2025/10 | $2.45 | $3.99 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $796.48 |
| 108 | 2025/11 | $2.46 | $3.98 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $794.02 |
| 109 | 2025/12 | $2.47 | $3.97 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $791.55 |
| 110 | 2026/01 | $2.49 | $3.96 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $789.07 |
| 111 | 2026/02 | $2.50 | $3.95 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $786.57 |
| 112 | 2026/03 | $2.51 | $3.93 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $784.06 |
| 113 | 2026/04 | $2.52 | $3.92 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $781.54 |
| 114 | 2026/05 | $2.54 | $3.91 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $779.00 |
| 115 | 2026/06 | $2.55 | $3.90 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $776.45 |
| 116 | 2026/07 | $2.56 | $3.88 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $773.89 |
| 117 | 2026/08 | $2.57 | $3.87 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $771.32 |
| 118 | 2026/09 | $2.59 | $3.86 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $768.73 |
| 119 | 2026/10 | $2.60 | $3.84 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $766.13 |
| 120 | 2026/11 | $2.61 | $3.83 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $763.52 |
| 121 | 2026/12 | $2.63 | $3.82 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $760.89 |
| 122 | 2027/01 | $2.64 | $3.80 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $758.26 |
| 123 | 2027/02 | $2.65 | $3.79 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $755.60 |
| 124 | 2027/03 | $2.66 | $3.78 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $752.94 |
| 125 | 2027/04 | $2.68 | $3.76 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $750.26 |
| 126 | 2027/05 | $2.69 | $3.75 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $747.57 |
| 127 | 2027/06 | $2.71 | $3.74 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $744.86 |
| 128 | 2027/07 | $2.72 | $3.72 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $742.15 |
| 129 | 2027/08 | $2.73 | $3.71 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $739.41 |
| 130 | 2027/09 | $2.75 | $3.70 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $736.67 |
| 131 | 2027/10 | $2.76 | $3.68 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $733.91 |
| 132 | 2027/11 | $2.77 | $3.67 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $731.13 |
| 133 | 2027/12 | $2.79 | $3.66 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $728.35 |
| 134 | 2028/01 | $2.80 | $3.64 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $725.55 |
| 135 | 2028/02 | $2.82 | $3.63 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $722.73 |
| 136 | 2028/03 | $2.83 | $3.61 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $719.90 |
| 137 | 2028/04 | $2.84 | $3.60 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $717.06 |
| 138 | 2028/05 | $2.86 | $3.59 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $714.20 |
| 139 | 2028/06 | $2.87 | $3.57 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $711.33 |
| 140 | 2028/07 | $2.89 | $3.56 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $708.44 |
| 141 | 2028/08 | $2.90 | $3.54 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $705.54 |
| 142 | 2028/09 | $2.92 | $3.53 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $702.62 |
| 143 | 2028/10 | $2.93 | $3.51 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $699.69 |
| 144 | 2028/11 | $2.94 | $3.50 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $696.75 |
| 145 | 2028/12 | $2.96 | $3.48 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $693.79 |
| 146 | 2029/01 | $2.97 | $3.47 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $690.82 |
| 147 | 2029/02 | $2.99 | $3.45 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $687.83 |
| 148 | 2029/03 | $3.00 | $3.44 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $684.82 |
| 149 | 2029/04 | $3.02 | $3.42 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $681.81 |
| 150 | 2029/05 | $3.03 | $3.41 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $678.77 |
| 151 | 2029/06 | $3.05 | $3.39 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $675.72 |
| 152 | 2029/07 | $3.06 | $3.38 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $672.66 |
| 153 | 2029/08 | $3.08 | $3.36 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $669.58 |
| 154 | 2029/09 | $3.10 | $3.35 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $666.48 |
| 155 | 2029/10 | $3.11 | $3.33 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $663.37 |
| 156 | 2029/11 | $3.13 | $3.32 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $660.25 |
| 157 | 2029/12 | $3.14 | $3.30 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $657.10 |
| 158 | 2030/01 | $3.16 | $3.29 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $653.95 |
| 159 | 2030/02 | $3.17 | $3.27 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $650.77 |
| 160 | 2030/03 | $3.19 | $3.25 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $647.58 |
| 161 | 2030/04 | $3.21 | $3.24 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $644.38 |
| 162 | 2030/05 | $3.22 | $3.22 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $641.16 |
| 163 | 2030/06 | $3.24 | $3.21 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $637.92 |
| 164 | 2030/07 | $3.25 | $3.19 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $634.67 |
| 165 | 2030/08 | $3.27 | $3.17 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $631.40 |
| 166 | 2030/09 | $3.29 | $3.16 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $628.11 |
| 167 | 2030/10 | $3.30 | $3.14 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $624.81 |
| 168 | 2030/11 | $3.32 | $3.12 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $621.49 |
| 169 | 2030/12 | $3.34 | $3.11 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $618.15 |
| 170 | 2031/01 | $3.35 | $3.09 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $614.80 |
| 171 | 2031/02 | $3.37 | $3.07 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $611.43 |
| 172 | 2031/03 | $3.39 | $3.06 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $608.05 |
| 173 | 2031/04 | $3.40 | $3.04 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $604.65 |
| 174 | 2031/05 | $3.42 | $3.02 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $601.23 |
| 175 | 2031/06 | $3.44 | $3.01 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $597.79 |
| 176 | 2031/07 | $3.45 | $2.99 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $594.33 |
| 177 | 2031/08 | $3.47 | $2.97 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $590.86 |
| 178 | 2031/09 | $3.49 | $2.95 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $587.37 |
| 179 | 2031/10 | $3.51 | $2.94 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $583.87 |
| 180 | 2031/11 | $3.52 | $2.92 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $580.34 |
| 181 | 2031/12 | $3.54 | $2.90 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $576.80 |
| 182 | 2032/01 | $3.56 | $2.88 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $573.24 |
| 183 | 2032/02 | $3.58 | $2.87 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $569.67 |
| 184 | 2032/03 | $3.59 | $2.85 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $566.07 |
| 185 | 2032/04 | $3.61 | $2.83 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $562.46 |
| 186 | 2032/05 | $3.63 | $2.81 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $558.83 |
| 187 | 2032/06 | $3.65 | $2.79 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $555.18 |
| 188 | 2032/07 | $3.67 | $2.78 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $551.51 |
| 189 | 2032/08 | $3.69 | $2.76 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $547.83 |
| 190 | 2032/09 | $3.70 | $2.74 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $544.12 |
| 191 | 2032/10 | $3.72 | $2.72 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $540.40 |
| 192 | 2032/11 | $3.74 | $2.70 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $536.66 |
| 193 | 2032/12 | $3.76 | $2.68 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $532.90 |
| 194 | 2033/01 | $3.78 | $2.66 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $529.12 |
| 195 | 2033/02 | $3.80 | $2.65 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $525.33 |
| 196 | 2033/03 | $3.82 | $2.63 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $521.51 |
| 197 | 2033/04 | $3.84 | $2.61 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $517.67 |
| 198 | 2033/05 | $3.85 | $2.59 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $513.82 |
| 199 | 2033/06 | $3.87 | $2.57 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $509.94 |
| 200 | 2033/07 | $3.89 | $2.55 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $506.05 |
| 201 | 2033/08 | $3.91 | $2.53 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $502.14 |
| 202 | 2033/09 | $3.93 | $2.51 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $498.21 |
| 203 | 2033/10 | $3.95 | $2.49 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $494.25 |
| 204 | 2033/11 | $3.97 | $2.47 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $490.28 |
| 205 | 2033/12 | $3.99 | $2.45 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $486.29 |
| 206 | 2034/01 | $4.01 | $2.43 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $482.28 |
| 207 | 2034/02 | $4.03 | $2.41 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $478.25 |
| 208 | 2034/03 | $4.05 | $2.39 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $474.20 |
| 209 | 2034/04 | $4.07 | $2.37 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $470.12 |
| 210 | 2034/05 | $4.09 | $2.35 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $466.03 |
| 211 | 2034/06 | $4.11 | $2.33 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $461.92 |
| 212 | 2034/07 | $4.13 | $2.31 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $457.79 |
| 213 | 2034/08 | $4.15 | $2.29 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $453.63 |
| 214 | 2034/09 | $4.17 | $2.27 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $449.46 |
| 215 | 2034/10 | $4.20 | $2.25 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $445.26 |
| 216 | 2034/11 | $4.22 | $2.23 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $441.04 |
| 217 | 2034/12 | $4.24 | $2.21 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $436.81 |
| 218 | 2035/01 | $4.26 | $2.18 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $432.55 |
| 219 | 2035/02 | $4.28 | $2.16 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $428.27 |
| 220 | 2035/03 | $4.30 | $2.14 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $423.97 |
| 221 | 2035/04 | $4.32 | $2.12 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $419.64 |
| 222 | 2035/05 | $4.34 | $2.10 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $415.30 |
| 223 | 2035/06 | $4.37 | $2.08 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $410.93 |
| 224 | 2035/07 | $4.39 | $2.05 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $406.54 |
| 225 | 2035/08 | $4.41 | $2.03 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $402.13 |
| 226 | 2035/09 | $4.43 | $2.01 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $397.70 |
| 227 | 2035/10 | $4.45 | $1.99 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $393.25 |
| 228 | 2035/11 | $4.48 | $1.97 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $388.77 |
| 229 | 2035/12 | $4.50 | $1.94 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $384.27 |
| 230 | 2036/01 | $4.52 | $1.92 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $379.75 |
| 231 | 2036/02 | $4.54 | $1.90 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $375.20 |
| 232 | 2036/03 | $4.57 | $1.88 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $370.64 |
| 233 | 2036/04 | $4.59 | $1.85 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $366.05 |
| 234 | 2036/05 | $4.61 | $1.83 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $361.43 |
| 235 | 2036/06 | $4.64 | $1.81 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $356.80 |
| 236 | 2036/07 | $4.66 | $1.78 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $352.14 |
| 237 | 2036/08 | $4.68 | $1.76 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $347.46 |
| 238 | 2036/09 | $4.71 | $1.74 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $342.75 |
| 239 | 2036/10 | $4.73 | $1.71 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $338.02 |
| 240 | 2036/11 | $4.75 | $1.69 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $333.27 |
| 241 | 2036/12 | $4.78 | $1.67 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $328.49 |
| 242 | 2037/01 | $4.80 | $1.64 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $323.69 |
| 243 | 2037/02 | $4.82 | $1.62 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $318.87 |
| 244 | 2037/03 | $4.85 | $1.59 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $314.02 |
| 245 | 2037/04 | $4.87 | $1.57 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $309.15 |
| 246 | 2037/05 | $4.90 | $1.55 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $304.25 |
| 247 | 2037/06 | $4.92 | $1.52 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $299.33 |
| 248 | 2037/07 | $4.95 | $1.50 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $294.38 |
| 249 | 2037/08 | $4.97 | $1.47 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $289.41 |
| 250 | 2037/09 | $5.00 | $1.45 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $284.41 |
| 251 | 2037/10 | $5.02 | $1.42 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $279.39 |
| 252 | 2037/11 | $5.05 | $1.40 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $274.35 |
| 253 | 2037/12 | $5.07 | $1.37 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $269.27 |
| 254 | 2038/01 | $5.10 | $1.35 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $264.18 |
| 255 | 2038/02 | $5.12 | $1.32 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $259.06 |
| 256 | 2038/03 | $5.15 | $1.30 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $253.91 |
| 257 | 2038/04 | $5.17 | $1.27 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $248.73 |
| 258 | 2038/05 | $5.20 | $1.24 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $243.53 |
| 259 | 2038/06 | $5.23 | $1.22 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $238.31 |
| 260 | 2038/07 | $5.25 | $1.19 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $233.06 |
| 261 | 2038/08 | $5.28 | $1.17 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $227.78 |
| 262 | 2038/09 | $5.30 | $1.14 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $222.48 |
| 263 | 2038/10 | $5.33 | $1.11 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $217.15 |
| 264 | 2038/11 | $5.36 | $1.09 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $211.79 |
| 265 | 2038/12 | $5.38 | $1.06 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $206.40 |
| 266 | 2039/01 | $5.41 | $1.03 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $200.99 |
| 267 | 2039/02 | $5.44 | $1.00 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $195.56 |
| 268 | 2039/03 | $5.47 | $0.98 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $190.09 |
| 269 | 2039/04 | $5.49 | $0.95 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $184.60 |
| 270 | 2039/05 | $5.52 | $0.92 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $179.08 |
| 271 | 2039/06 | $5.55 | $0.90 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $173.53 |
| 272 | 2039/07 | $5.58 | $0.87 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $167.95 |
| 273 | 2039/08 | $5.60 | $0.84 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $162.35 |
| 274 | 2039/09 | $5.63 | $0.81 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $156.72 |
| 275 | 2039/10 | $5.66 | $0.78 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $151.06 |
| 276 | 2039/11 | $5.69 | $0.76 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $145.37 |
| 277 | 2039/12 | $5.72 | $0.73 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $139.66 |
| 278 | 2040/01 | $5.74 | $0.70 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $133.91 |
| 279 | 2040/02 | $5.77 | $0.67 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $128.14 |
| 280 | 2040/03 | $5.80 | $0.64 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $122.34 |
| 281 | 2040/04 | $5.83 | $0.61 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $116.50 |
| 282 | 2040/05 | $5.86 | $0.58 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $110.64 |
| 283 | 2040/06 | $5.89 | $0.55 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $104.75 |
| 284 | 2040/07 | $5.92 | $0.52 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $98.84 |
| 285 | 2040/08 | $5.95 | $0.49 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $92.89 |
| 286 | 2040/09 | $5.98 | $0.46 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $86.91 |
| 287 | 2040/10 | $6.01 | $0.43 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $80.90 |
| 288 | 2040/11 | $6.04 | $0.40 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $74.86 |
| 289 | 2040/12 | $6.07 | $0.37 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $68.79 |
| 290 | 2041/01 | $6.10 | $0.34 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $62.69 |
| 291 | 2041/02 | $6.13 | $0.31 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $56.56 |
| 292 | 2041/03 | $6.16 | $0.28 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $50.40 |
| 293 | 2041/04 | $6.19 | $0.25 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $44.21 |
| 294 | 2041/05 | $6.22 | $0.22 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $37.99 |
| 295 | 2041/06 | $6.25 | $0.19 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $31.74 |
| 296 | 2041/07 | $6.28 | $0.16 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $25.45 |
| 297 | 2041/08 | $6.32 | $0.13 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $19.14 |
| 298 | 2041/09 | $6.35 | $0.10 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $12.79 |
| 299 | 2041/10 | $6.38 | $0.06 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $6.41 |
| 300 | 2041/11 | $6.41 | $0.03 | $0.00 | $2,416.67 | $100.00 | $2,523.11 | $0.00 |
| Totals | $1,000.00 | $932.90 | $0.00 | $725,000.00 | $30,000.00 | $756,932.90 |
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.