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 20-year mortgage of $966.00 at 4.5% interest rate for a $200,966.00 home, you need to have a monthly payment of $837,459.44. You will make a total of 240 payments and you will pay off your mortgage on 2040/06. Consult with a Mortgage Specialist
You can save $81.73 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 |
---|---|---|---|---|---|---|
40 years | Monthly | $4.34 | 4.5% | 480 months | $202,084.53 | $1,118.53 |
40 years | Bi-Weekly | $2.17 | 4.5% | 409 months | $201,890.62 | $924.62 |
35 years | Monthly | $4.57 | 4.5% | 420 months | $201,920.10 | $954.10 |
35 years | Bi-Weekly | $2.29 | 4.5% | 358 months | $201,756.56 | $790.56 |
30 years | Monthly | $4.89 | 4.5% | 360 months | $201,762.05 | $796.05 |
30 years | Bi-Weekly | $2.45 | 4.5% | 307 months | $201,627.45 | $661.45 |
25 years | Monthly | $5.37 | 4.5% | 300 months | $201,610.80 | $644.80 |
25 years | Bi-Weekly | $2.69 | 4.5% | 256 months | $201,503.53 | $537.53 |
20 years | Monthly | $6.11 | 4.5% | 240 months | $201,466.73 | $500.73 |
20 years | Bi-Weekly | $3.06 | 4.5% | 205 months | $201,385.00 | $419.00 |
15 years | Monthly | $7.39 | 4.5% | 180 months | $201,330.17 | $364.17 |
15 years | Bi-Weekly | $3.70 | 4.5% | 154 months | $201,272.04 | $306.04 |
10 years | Monthly | $10.01 | 4.5% | 120 months | $201,201.38 | $235.38 |
10 years | Bi-Weekly | $5.01 | 4.5% | 103 months | $201,164.79 | $198.79 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2020/07 | $2.49 | $3.62 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $963.51 |
2 | 2020/08 | $2.50 | $3.61 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $961.01 |
3 | 2020/09 | $2.51 | $3.60 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $958.51 |
4 | 2020/10 | $2.52 | $3.59 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $955.99 |
5 | 2020/11 | $2.53 | $3.58 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $953.46 |
6 | 2020/12 | $2.54 | $3.58 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $950.93 |
7 | 2021/01 | $2.55 | $3.57 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $948.38 |
8 | 2021/02 | $2.55 | $3.56 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $945.83 |
9 | 2021/03 | $2.56 | $3.55 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $943.26 |
10 | 2021/04 | $2.57 | $3.54 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $940.69 |
11 | 2021/05 | $2.58 | $3.53 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $938.10 |
12 | 2021/06 | $2.59 | $3.52 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $935.51 |
13 | 2021/07 | $2.60 | $3.51 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $932.91 |
14 | 2021/08 | $2.61 | $3.50 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $930.29 |
15 | 2021/09 | $2.62 | $3.49 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $927.67 |
16 | 2021/10 | $2.63 | $3.48 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $925.04 |
17 | 2021/11 | $2.64 | $3.47 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $922.40 |
18 | 2021/12 | $2.65 | $3.46 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $919.74 |
19 | 2022/01 | $2.66 | $3.45 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $917.08 |
20 | 2022/02 | $2.67 | $3.44 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $914.41 |
21 | 2022/03 | $2.68 | $3.43 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $911.73 |
22 | 2022/04 | $2.69 | $3.42 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $909.03 |
23 | 2022/05 | $2.70 | $3.41 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $906.33 |
24 | 2022/06 | $2.71 | $3.40 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $903.62 |
25 | 2022/07 | $2.72 | $3.39 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $900.90 |
26 | 2022/08 | $2.73 | $3.38 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $898.16 |
27 | 2022/09 | $2.74 | $3.37 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $895.42 |
28 | 2022/10 | $2.75 | $3.36 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $892.67 |
29 | 2022/11 | $2.76 | $3.35 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $889.90 |
30 | 2022/12 | $2.77 | $3.34 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $887.13 |
31 | 2023/01 | $2.78 | $3.33 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $884.34 |
32 | 2023/02 | $2.80 | $3.32 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $881.55 |
33 | 2023/03 | $2.81 | $3.31 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $878.74 |
34 | 2023/04 | $2.82 | $3.30 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $875.93 |
35 | 2023/05 | $2.83 | $3.28 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $873.10 |
36 | 2023/06 | $2.84 | $3.27 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $870.26 |
37 | 2023/07 | $2.85 | $3.26 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $867.41 |
38 | 2023/08 | $2.86 | $3.25 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $864.56 |
39 | 2023/09 | $2.87 | $3.24 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $861.69 |
40 | 2023/10 | $2.88 | $3.23 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $858.81 |
41 | 2023/11 | $2.89 | $3.22 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $855.92 |
42 | 2023/12 | $2.90 | $3.21 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $853.01 |
43 | 2024/01 | $2.91 | $3.20 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $850.10 |
44 | 2024/02 | $2.92 | $3.19 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $847.18 |
45 | 2024/03 | $2.93 | $3.18 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $844.24 |
46 | 2024/04 | $2.95 | $3.17 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $841.30 |
47 | 2024/05 | $2.96 | $3.15 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $838.34 |
48 | 2024/06 | $2.97 | $3.14 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $835.37 |
49 | 2024/07 | $2.98 | $3.13 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $832.39 |
50 | 2024/08 | $2.99 | $3.12 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $829.40 |
51 | 2024/09 | $3.00 | $3.11 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $826.40 |
52 | 2024/10 | $3.01 | $3.10 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $823.39 |
53 | 2024/11 | $3.02 | $3.09 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $820.37 |
54 | 2024/12 | $3.04 | $3.08 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $817.33 |
55 | 2025/01 | $3.05 | $3.06 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $814.29 |
56 | 2025/02 | $3.06 | $3.05 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $811.23 |
57 | 2025/03 | $3.07 | $3.04 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $808.16 |
58 | 2025/04 | $3.08 | $3.03 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $805.08 |
59 | 2025/05 | $3.09 | $3.02 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $801.99 |
60 | 2025/06 | $3.10 | $3.01 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $798.88 |
61 | 2025/07 | $3.12 | $3.00 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $795.77 |
62 | 2025/08 | $3.13 | $2.98 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $792.64 |
63 | 2025/09 | $3.14 | $2.97 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $789.50 |
64 | 2025/10 | $3.15 | $2.96 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $786.35 |
65 | 2025/11 | $3.16 | $2.95 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $783.19 |
66 | 2025/12 | $3.17 | $2.94 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $780.01 |
67 | 2026/01 | $3.19 | $2.93 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $776.83 |
68 | 2026/02 | $3.20 | $2.91 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $773.63 |
69 | 2026/03 | $3.21 | $2.90 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $770.42 |
70 | 2026/04 | $3.22 | $2.89 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $767.20 |
71 | 2026/05 | $3.23 | $2.88 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $763.96 |
72 | 2026/06 | $3.25 | $2.86 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $760.71 |
73 | 2026/07 | $3.26 | $2.85 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $757.46 |
74 | 2026/08 | $3.27 | $2.84 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $754.18 |
75 | 2026/09 | $3.28 | $2.83 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $750.90 |
76 | 2026/10 | $3.30 | $2.82 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $747.61 |
77 | 2026/11 | $3.31 | $2.80 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $744.30 |
78 | 2026/12 | $3.32 | $2.79 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $740.98 |
79 | 2027/01 | $3.33 | $2.78 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $737.64 |
80 | 2027/02 | $3.35 | $2.77 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $734.30 |
81 | 2027/03 | $3.36 | $2.75 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $730.94 |
82 | 2027/04 | $3.37 | $2.74 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $727.57 |
83 | 2027/05 | $3.38 | $2.73 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $724.19 |
84 | 2027/06 | $3.40 | $2.72 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $720.79 |
85 | 2027/07 | $3.41 | $2.70 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $717.38 |
86 | 2027/08 | $3.42 | $2.69 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $713.96 |
87 | 2027/09 | $3.43 | $2.68 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $710.53 |
88 | 2027/10 | $3.45 | $2.66 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $707.08 |
89 | 2027/11 | $3.46 | $2.65 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $703.62 |
90 | 2027/12 | $3.47 | $2.64 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $700.15 |
91 | 2028/01 | $3.49 | $2.63 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $696.66 |
92 | 2028/02 | $3.50 | $2.61 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $693.16 |
93 | 2028/03 | $3.51 | $2.60 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $689.65 |
94 | 2028/04 | $3.53 | $2.59 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $686.13 |
95 | 2028/05 | $3.54 | $2.57 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $682.59 |
96 | 2028/06 | $3.55 | $2.56 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $679.04 |
97 | 2028/07 | $3.57 | $2.55 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $675.47 |
98 | 2028/08 | $3.58 | $2.53 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $671.89 |
99 | 2028/09 | $3.59 | $2.52 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $668.30 |
100 | 2028/10 | $3.61 | $2.51 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $664.70 |
101 | 2028/11 | $3.62 | $2.49 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $661.08 |
102 | 2028/12 | $3.63 | $2.48 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $657.45 |
103 | 2029/01 | $3.65 | $2.47 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $653.80 |
104 | 2029/02 | $3.66 | $2.45 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $650.14 |
105 | 2029/03 | $3.67 | $2.44 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $646.47 |
106 | 2029/04 | $3.69 | $2.42 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $642.78 |
107 | 2029/05 | $3.70 | $2.41 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $639.08 |
108 | 2029/06 | $3.71 | $2.40 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $635.36 |
109 | 2029/07 | $3.73 | $2.38 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $631.64 |
110 | 2029/08 | $3.74 | $2.37 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $627.89 |
111 | 2029/09 | $3.76 | $2.35 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $624.14 |
112 | 2029/10 | $3.77 | $2.34 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $620.36 |
113 | 2029/11 | $3.79 | $2.33 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $616.58 |
114 | 2029/12 | $3.80 | $2.31 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $612.78 |
115 | 2030/01 | $3.81 | $2.30 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $608.97 |
116 | 2030/02 | $3.83 | $2.28 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $605.14 |
117 | 2030/03 | $3.84 | $2.27 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $601.30 |
118 | 2030/04 | $3.86 | $2.25 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $597.44 |
119 | 2030/05 | $3.87 | $2.24 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $593.57 |
120 | 2030/06 | $3.89 | $2.23 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $589.68 |
121 | 2030/07 | $3.90 | $2.21 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $585.78 |
122 | 2030/08 | $3.91 | $2.20 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $581.87 |
123 | 2030/09 | $3.93 | $2.18 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $577.94 |
124 | 2030/10 | $3.94 | $2.17 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $574.00 |
125 | 2030/11 | $3.96 | $2.15 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $570.04 |
126 | 2030/12 | $3.97 | $2.14 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $566.06 |
127 | 2031/01 | $3.99 | $2.12 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $562.07 |
128 | 2031/02 | $4.00 | $2.11 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $558.07 |
129 | 2031/03 | $4.02 | $2.09 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $554.05 |
130 | 2031/04 | $4.03 | $2.08 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $550.02 |
131 | 2031/05 | $4.05 | $2.06 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $545.97 |
132 | 2031/06 | $4.06 | $2.05 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $541.91 |
133 | 2031/07 | $4.08 | $2.03 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $537.83 |
134 | 2031/08 | $4.09 | $2.02 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $533.73 |
135 | 2031/09 | $4.11 | $2.00 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $529.62 |
136 | 2031/10 | $4.13 | $1.99 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $525.50 |
137 | 2031/11 | $4.14 | $1.97 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $521.36 |
138 | 2031/12 | $4.16 | $1.96 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $517.20 |
139 | 2032/01 | $4.17 | $1.94 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $513.03 |
140 | 2032/02 | $4.19 | $1.92 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $508.84 |
141 | 2032/03 | $4.20 | $1.91 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $504.64 |
142 | 2032/04 | $4.22 | $1.89 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $500.42 |
143 | 2032/05 | $4.23 | $1.88 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $496.18 |
144 | 2032/06 | $4.25 | $1.86 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $491.93 |
145 | 2032/07 | $4.27 | $1.84 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $487.67 |
146 | 2032/08 | $4.28 | $1.83 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $483.38 |
147 | 2032/09 | $4.30 | $1.81 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $479.08 |
148 | 2032/10 | $4.31 | $1.80 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $474.77 |
149 | 2032/11 | $4.33 | $1.78 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $470.44 |
150 | 2032/12 | $4.35 | $1.76 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $466.09 |
151 | 2033/01 | $4.36 | $1.75 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $461.73 |
152 | 2033/02 | $4.38 | $1.73 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $457.35 |
153 | 2033/03 | $4.40 | $1.72 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $452.95 |
154 | 2033/04 | $4.41 | $1.70 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $448.54 |
155 | 2033/05 | $4.43 | $1.68 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $444.11 |
156 | 2033/06 | $4.45 | $1.67 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $439.66 |
157 | 2033/07 | $4.46 | $1.65 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $435.20 |
158 | 2033/08 | $4.48 | $1.63 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $430.72 |
159 | 2033/09 | $4.50 | $1.62 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $426.23 |
160 | 2033/10 | $4.51 | $1.60 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $421.71 |
161 | 2033/11 | $4.53 | $1.58 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $417.18 |
162 | 2033/12 | $4.55 | $1.56 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $412.64 |
163 | 2034/01 | $4.56 | $1.55 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $408.07 |
164 | 2034/02 | $4.58 | $1.53 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $403.49 |
165 | 2034/03 | $4.60 | $1.51 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $398.89 |
166 | 2034/04 | $4.62 | $1.50 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $394.28 |
167 | 2034/05 | $4.63 | $1.48 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $389.64 |
168 | 2034/06 | $4.65 | $1.46 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $384.99 |
169 | 2034/07 | $4.67 | $1.44 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $380.33 |
170 | 2034/08 | $4.69 | $1.43 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $375.64 |
171 | 2034/09 | $4.70 | $1.41 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $370.94 |
172 | 2034/10 | $4.72 | $1.39 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $366.22 |
173 | 2034/11 | $4.74 | $1.37 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $361.48 |
174 | 2034/12 | $4.76 | $1.36 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $356.72 |
175 | 2035/01 | $4.77 | $1.34 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $351.95 |
176 | 2035/02 | $4.79 | $1.32 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $347.16 |
177 | 2035/03 | $4.81 | $1.30 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $342.35 |
178 | 2035/04 | $4.83 | $1.28 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $337.52 |
179 | 2035/05 | $4.85 | $1.27 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $332.68 |
180 | 2035/06 | $4.86 | $1.25 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $327.81 |
181 | 2035/07 | $4.88 | $1.23 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $322.93 |
182 | 2035/08 | $4.90 | $1.21 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $318.03 |
183 | 2035/09 | $4.92 | $1.19 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $313.11 |
184 | 2035/10 | $4.94 | $1.17 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $308.17 |
185 | 2035/11 | $4.96 | $1.16 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $303.22 |
186 | 2035/12 | $4.97 | $1.14 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $298.24 |
187 | 2036/01 | $4.99 | $1.12 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $293.25 |
188 | 2036/02 | $5.01 | $1.10 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $288.24 |
189 | 2036/03 | $5.03 | $1.08 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $283.21 |
190 | 2036/04 | $5.05 | $1.06 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $278.16 |
191 | 2036/05 | $5.07 | $1.04 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $273.09 |
192 | 2036/06 | $5.09 | $1.02 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $268.00 |
193 | 2036/07 | $5.11 | $1.01 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $262.90 |
194 | 2036/08 | $5.13 | $0.99 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $257.77 |
195 | 2036/09 | $5.14 | $0.97 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $252.63 |
196 | 2036/10 | $5.16 | $0.95 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $247.46 |
197 | 2036/11 | $5.18 | $0.93 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $242.28 |
198 | 2036/12 | $5.20 | $0.91 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $237.08 |
199 | 2037/01 | $5.22 | $0.89 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $231.85 |
200 | 2037/02 | $5.24 | $0.87 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $226.61 |
201 | 2037/03 | $5.26 | $0.85 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $221.35 |
202 | 2037/04 | $5.28 | $0.83 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $216.07 |
203 | 2037/05 | $5.30 | $0.81 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $210.77 |
204 | 2037/06 | $5.32 | $0.79 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $205.45 |
205 | 2037/07 | $5.34 | $0.77 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $200.11 |
206 | 2037/08 | $5.36 | $0.75 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $194.74 |
207 | 2037/09 | $5.38 | $0.73 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $189.36 |
208 | 2037/10 | $5.40 | $0.71 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $183.96 |
209 | 2037/11 | $5.42 | $0.69 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $178.54 |
210 | 2037/12 | $5.44 | $0.67 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $173.10 |
211 | 2038/01 | $5.46 | $0.65 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $167.64 |
212 | 2038/02 | $5.48 | $0.63 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $162.15 |
213 | 2038/03 | $5.50 | $0.61 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $156.65 |
214 | 2038/04 | $5.52 | $0.59 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $151.13 |
215 | 2038/05 | $5.54 | $0.57 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $145.58 |
216 | 2038/06 | $5.57 | $0.55 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $140.02 |
217 | 2038/07 | $5.59 | $0.53 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $134.43 |
218 | 2038/08 | $5.61 | $0.50 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $128.82 |
219 | 2038/09 | $5.63 | $0.48 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $123.19 |
220 | 2038/10 | $5.65 | $0.46 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $117.54 |
221 | 2038/11 | $5.67 | $0.44 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $111.87 |
222 | 2038/12 | $5.69 | $0.42 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $106.18 |
223 | 2039/01 | $5.71 | $0.40 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $100.47 |
224 | 2039/02 | $5.73 | $0.38 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $94.73 |
225 | 2039/03 | $5.76 | $0.36 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $88.98 |
226 | 2039/04 | $5.78 | $0.33 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $83.20 |
227 | 2039/05 | $5.80 | $0.31 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $77.40 |
228 | 2039/06 | $5.82 | $0.29 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $71.58 |
229 | 2039/07 | $5.84 | $0.27 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $65.74 |
230 | 2039/08 | $5.86 | $0.25 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $59.87 |
231 | 2039/09 | $5.89 | $0.22 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $53.99 |
232 | 2039/10 | $5.91 | $0.20 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $48.08 |
233 | 2039/11 | $5.93 | $0.18 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $42.15 |
234 | 2039/12 | $5.95 | $0.16 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $36.19 |
235 | 2040/01 | $5.98 | $0.14 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $30.22 |
236 | 2040/02 | $6.00 | $0.11 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $24.22 |
237 | 2040/03 | $6.02 | $0.09 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $18.20 |
238 | 2040/04 | $6.04 | $0.07 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $12.15 |
239 | 2040/05 | $6.07 | $0.05 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $6.09 |
240 | 2040/06 | $6.09 | $0.02 | $0.00 | $837,358.33 | $95.00 | $837,459.44 | $0.00 |
Totals | $966.00 | $500.73 | $0.00 | $200,966,000.00 | $22,800.00 | $200,990,266.73 |
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.