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 $818.00 at 3.85% interest rate for a $40,818.00 home, you need to have a monthly payment of $102,149.89. You will make a total of 240 payments and you will pay off your mortgage on 2044/03. Consult with a Mortgage Specialist
You can save $57.46 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 | $3.34 | 3.85% | 480 months | $41,604.56 | $786.56 |
40 years | Bi-Weekly | $1.67 | 3.85% | 409 months | $41,469.96 | $651.96 |
35 years | Monthly | $3.55 | 3.85% | 420 months | $41,490.44 | $672.44 |
35 years | Bi-Weekly | $1.78 | 3.85% | 358 months | $41,376.73 | $558.73 |
30 years | Monthly | $3.83 | 3.85% | 360 months | $41,380.55 | $562.55 |
30 years | Bi-Weekly | $1.92 | 3.85% | 307 months | $41,286.70 | $468.70 |
25 years | Monthly | $4.25 | 3.85% | 300 months | $41,275.07 | $457.07 |
25 years | Bi-Weekly | $2.13 | 3.85% | 256 months | $41,200.01 | $382.01 |
20 years | Monthly | $4.89 | 3.85% | 240 months | $41,174.20 | $356.20 |
20 years | Bi-Weekly | $2.45 | 3.85% | 205 months | $41,116.74 | $298.74 |
15 years | Monthly | $5.99 | 3.85% | 180 months | $41,078.08 | $260.08 |
15 years | Bi-Weekly | $3.00 | 3.85% | 154 months | $41,036.98 | $218.98 |
10 years | Monthly | $8.22 | 3.85% | 120 months | $40,986.84 | $168.84 |
10 years | Bi-Weekly | $4.11 | 3.85% | 103 months | $40,960.79 | $142.79 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2024/04 | $2.27 | $2.62 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $815.73 |
2 | 2024/05 | $2.28 | $2.62 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $813.46 |
3 | 2024/06 | $2.28 | $2.61 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $811.17 |
4 | 2024/07 | $2.29 | $2.60 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $808.88 |
5 | 2024/08 | $2.30 | $2.60 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $806.59 |
6 | 2024/09 | $2.30 | $2.59 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $804.28 |
7 | 2024/10 | $2.31 | $2.58 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $801.97 |
8 | 2024/11 | $2.32 | $2.57 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $799.65 |
9 | 2024/12 | $2.33 | $2.57 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $797.32 |
10 | 2025/01 | $2.33 | $2.56 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $794.99 |
11 | 2025/02 | $2.34 | $2.55 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $792.65 |
12 | 2025/03 | $2.35 | $2.54 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $790.30 |
13 | 2025/04 | $2.36 | $2.54 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $787.94 |
14 | 2025/05 | $2.36 | $2.53 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $785.58 |
15 | 2025/06 | $2.37 | $2.52 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $783.20 |
16 | 2025/07 | $2.38 | $2.51 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $780.82 |
17 | 2025/08 | $2.39 | $2.51 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $778.44 |
18 | 2025/09 | $2.40 | $2.50 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $776.04 |
19 | 2025/10 | $2.40 | $2.49 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $773.64 |
20 | 2025/11 | $2.41 | $2.48 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $771.23 |
21 | 2025/12 | $2.42 | $2.47 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $768.81 |
22 | 2026/01 | $2.43 | $2.47 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $766.38 |
23 | 2026/02 | $2.43 | $2.46 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $763.95 |
24 | 2026/03 | $2.44 | $2.45 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $761.51 |
25 | 2026/04 | $2.45 | $2.44 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $759.06 |
26 | 2026/05 | $2.46 | $2.44 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $756.60 |
27 | 2026/06 | $2.47 | $2.43 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $754.14 |
28 | 2026/07 | $2.47 | $2.42 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $751.66 |
29 | 2026/08 | $2.48 | $2.41 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $749.18 |
30 | 2026/09 | $2.49 | $2.40 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $746.70 |
31 | 2026/10 | $2.50 | $2.40 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $744.20 |
32 | 2026/11 | $2.50 | $2.39 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $741.69 |
33 | 2026/12 | $2.51 | $2.38 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $739.18 |
34 | 2027/01 | $2.52 | $2.37 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $736.66 |
35 | 2027/02 | $2.53 | $2.36 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $734.13 |
36 | 2027/03 | $2.54 | $2.36 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $731.59 |
37 | 2027/04 | $2.55 | $2.35 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $729.05 |
38 | 2027/05 | $2.55 | $2.34 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $726.49 |
39 | 2027/06 | $2.56 | $2.33 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $723.93 |
40 | 2027/07 | $2.57 | $2.32 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $721.36 |
41 | 2027/08 | $2.58 | $2.31 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $718.78 |
42 | 2027/09 | $2.59 | $2.31 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $716.20 |
43 | 2027/10 | $2.59 | $2.30 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $713.60 |
44 | 2027/11 | $2.60 | $2.29 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $711.00 |
45 | 2027/12 | $2.61 | $2.28 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $708.39 |
46 | 2028/01 | $2.62 | $2.27 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $705.77 |
47 | 2028/02 | $2.63 | $2.26 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $703.14 |
48 | 2028/03 | $2.64 | $2.26 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $700.50 |
49 | 2028/04 | $2.65 | $2.25 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $697.86 |
50 | 2028/05 | $2.65 | $2.24 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $695.21 |
51 | 2028/06 | $2.66 | $2.23 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $692.54 |
52 | 2028/07 | $2.67 | $2.22 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $689.87 |
53 | 2028/08 | $2.68 | $2.21 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $687.19 |
54 | 2028/09 | $2.69 | $2.20 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $684.51 |
55 | 2028/10 | $2.70 | $2.20 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $681.81 |
56 | 2028/11 | $2.71 | $2.19 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $679.11 |
57 | 2028/12 | $2.71 | $2.18 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $676.39 |
58 | 2029/01 | $2.72 | $2.17 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $673.67 |
59 | 2029/02 | $2.73 | $2.16 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $670.94 |
60 | 2029/03 | $2.74 | $2.15 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $668.20 |
61 | 2029/04 | $2.75 | $2.14 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $665.45 |
62 | 2029/05 | $2.76 | $2.13 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $662.69 |
63 | 2029/06 | $2.77 | $2.13 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $659.93 |
64 | 2029/07 | $2.78 | $2.12 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $657.15 |
65 | 2029/08 | $2.78 | $2.11 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $654.37 |
66 | 2029/09 | $2.79 | $2.10 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $651.57 |
67 | 2029/10 | $2.80 | $2.09 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $648.77 |
68 | 2029/11 | $2.81 | $2.08 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $645.96 |
69 | 2029/12 | $2.82 | $2.07 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $643.14 |
70 | 2030/01 | $2.83 | $2.06 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $640.31 |
71 | 2030/02 | $2.84 | $2.05 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $637.47 |
72 | 2030/03 | $2.85 | $2.05 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $634.63 |
73 | 2030/04 | $2.86 | $2.04 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $631.77 |
74 | 2030/05 | $2.87 | $2.03 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $628.90 |
75 | 2030/06 | $2.87 | $2.02 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $626.03 |
76 | 2030/07 | $2.88 | $2.01 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $623.14 |
77 | 2030/08 | $2.89 | $2.00 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $620.25 |
78 | 2030/09 | $2.90 | $1.99 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $617.35 |
79 | 2030/10 | $2.91 | $1.98 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $614.44 |
80 | 2030/11 | $2.92 | $1.97 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $611.52 |
81 | 2030/12 | $2.93 | $1.96 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $608.59 |
82 | 2031/01 | $2.94 | $1.95 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $605.65 |
83 | 2031/02 | $2.95 | $1.94 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $602.70 |
84 | 2031/03 | $2.96 | $1.93 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $599.74 |
85 | 2031/04 | $2.97 | $1.92 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $596.77 |
86 | 2031/05 | $2.98 | $1.91 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $593.79 |
87 | 2031/06 | $2.99 | $1.91 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $590.80 |
88 | 2031/07 | $3.00 | $1.90 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $587.81 |
89 | 2031/08 | $3.01 | $1.89 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $584.80 |
90 | 2031/09 | $3.02 | $1.88 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $581.78 |
91 | 2031/10 | $3.03 | $1.87 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $578.76 |
92 | 2031/11 | $3.04 | $1.86 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $575.72 |
93 | 2031/12 | $3.05 | $1.85 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $572.68 |
94 | 2032/01 | $3.06 | $1.84 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $569.62 |
95 | 2032/02 | $3.06 | $1.83 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $566.56 |
96 | 2032/03 | $3.07 | $1.82 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $563.48 |
97 | 2032/04 | $3.08 | $1.81 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $560.40 |
98 | 2032/05 | $3.09 | $1.80 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $557.30 |
99 | 2032/06 | $3.10 | $1.79 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $554.20 |
100 | 2032/07 | $3.11 | $1.78 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $551.08 |
101 | 2032/08 | $3.12 | $1.77 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $547.96 |
102 | 2032/09 | $3.13 | $1.76 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $544.82 |
103 | 2032/10 | $3.14 | $1.75 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $541.68 |
104 | 2032/11 | $3.15 | $1.74 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $538.53 |
105 | 2032/12 | $3.16 | $1.73 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $535.36 |
106 | 2033/01 | $3.17 | $1.72 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $532.19 |
107 | 2033/02 | $3.19 | $1.71 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $529.00 |
108 | 2033/03 | $3.20 | $1.70 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $525.81 |
109 | 2033/04 | $3.21 | $1.69 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $522.60 |
110 | 2033/05 | $3.22 | $1.68 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $519.38 |
111 | 2033/06 | $3.23 | $1.67 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $516.16 |
112 | 2033/07 | $3.24 | $1.66 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $512.92 |
113 | 2033/08 | $3.25 | $1.65 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $509.67 |
114 | 2033/09 | $3.26 | $1.64 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $506.42 |
115 | 2033/10 | $3.27 | $1.62 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $503.15 |
116 | 2033/11 | $3.28 | $1.61 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $499.87 |
117 | 2033/12 | $3.29 | $1.60 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $496.58 |
118 | 2034/01 | $3.30 | $1.59 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $493.28 |
119 | 2034/02 | $3.31 | $1.58 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $489.97 |
120 | 2034/03 | $3.32 | $1.57 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $486.65 |
121 | 2034/04 | $3.33 | $1.56 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $483.32 |
122 | 2034/05 | $3.34 | $1.55 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $479.98 |
123 | 2034/06 | $3.35 | $1.54 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $476.63 |
124 | 2034/07 | $3.36 | $1.53 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $473.26 |
125 | 2034/08 | $3.37 | $1.52 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $469.89 |
126 | 2034/09 | $3.38 | $1.51 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $466.50 |
127 | 2034/10 | $3.40 | $1.50 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $463.11 |
128 | 2034/11 | $3.41 | $1.49 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $459.70 |
129 | 2034/12 | $3.42 | $1.47 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $456.28 |
130 | 2035/01 | $3.43 | $1.46 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $452.86 |
131 | 2035/02 | $3.44 | $1.45 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $449.42 |
132 | 2035/03 | $3.45 | $1.44 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $445.97 |
133 | 2035/04 | $3.46 | $1.43 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $442.50 |
134 | 2035/05 | $3.47 | $1.42 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $439.03 |
135 | 2035/06 | $3.48 | $1.41 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $435.55 |
136 | 2035/07 | $3.50 | $1.40 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $432.05 |
137 | 2035/08 | $3.51 | $1.39 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $428.55 |
138 | 2035/09 | $3.52 | $1.37 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $425.03 |
139 | 2035/10 | $3.53 | $1.36 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $421.50 |
140 | 2035/11 | $3.54 | $1.35 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $417.96 |
141 | 2035/12 | $3.55 | $1.34 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $414.41 |
142 | 2036/01 | $3.56 | $1.33 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $410.84 |
143 | 2036/02 | $3.57 | $1.32 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $407.27 |
144 | 2036/03 | $3.59 | $1.31 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $403.68 |
145 | 2036/04 | $3.60 | $1.30 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $400.09 |
146 | 2036/05 | $3.61 | $1.28 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $396.48 |
147 | 2036/06 | $3.62 | $1.27 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $392.86 |
148 | 2036/07 | $3.63 | $1.26 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $389.23 |
149 | 2036/08 | $3.64 | $1.25 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $385.58 |
150 | 2036/09 | $3.66 | $1.24 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $381.93 |
151 | 2036/10 | $3.67 | $1.23 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $378.26 |
152 | 2036/11 | $3.68 | $1.21 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $374.58 |
153 | 2036/12 | $3.69 | $1.20 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $370.89 |
154 | 2037/01 | $3.70 | $1.19 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $367.19 |
155 | 2037/02 | $3.71 | $1.18 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $363.47 |
156 | 2037/03 | $3.73 | $1.17 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $359.75 |
157 | 2037/04 | $3.74 | $1.15 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $356.01 |
158 | 2037/05 | $3.75 | $1.14 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $352.26 |
159 | 2037/06 | $3.76 | $1.13 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $348.50 |
160 | 2037/07 | $3.77 | $1.12 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $344.72 |
161 | 2037/08 | $3.79 | $1.11 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $340.93 |
162 | 2037/09 | $3.80 | $1.09 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $337.14 |
163 | 2037/10 | $3.81 | $1.08 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $333.32 |
164 | 2037/11 | $3.82 | $1.07 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $329.50 |
165 | 2037/12 | $3.84 | $1.06 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $325.67 |
166 | 2038/01 | $3.85 | $1.04 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $321.82 |
167 | 2038/02 | $3.86 | $1.03 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $317.96 |
168 | 2038/03 | $3.87 | $1.02 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $314.09 |
169 | 2038/04 | $3.88 | $1.01 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $310.20 |
170 | 2038/05 | $3.90 | $1.00 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $306.30 |
171 | 2038/06 | $3.91 | $0.98 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $302.39 |
172 | 2038/07 | $3.92 | $0.97 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $298.47 |
173 | 2038/08 | $3.93 | $0.96 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $294.54 |
174 | 2038/09 | $3.95 | $0.94 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $290.59 |
175 | 2038/10 | $3.96 | $0.93 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $286.63 |
176 | 2038/11 | $3.97 | $0.92 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $282.66 |
177 | 2038/12 | $3.99 | $0.91 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $278.67 |
178 | 2039/01 | $4.00 | $0.89 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $274.67 |
179 | 2039/02 | $4.01 | $0.88 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $270.66 |
180 | 2039/03 | $4.02 | $0.87 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $266.64 |
181 | 2039/04 | $4.04 | $0.86 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $262.60 |
182 | 2039/05 | $4.05 | $0.84 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $258.55 |
183 | 2039/06 | $4.06 | $0.83 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $254.49 |
184 | 2039/07 | $4.08 | $0.82 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $250.41 |
185 | 2039/08 | $4.09 | $0.80 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $246.32 |
186 | 2039/09 | $4.10 | $0.79 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $242.22 |
187 | 2039/10 | $4.12 | $0.78 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $238.10 |
188 | 2039/11 | $4.13 | $0.76 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $233.98 |
189 | 2039/12 | $4.14 | $0.75 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $229.83 |
190 | 2040/01 | $4.16 | $0.74 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $225.68 |
191 | 2040/02 | $4.17 | $0.72 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $221.51 |
192 | 2040/03 | $4.18 | $0.71 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $217.33 |
193 | 2040/04 | $4.20 | $0.70 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $213.13 |
194 | 2040/05 | $4.21 | $0.68 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $208.92 |
195 | 2040/06 | $4.22 | $0.67 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $204.70 |
196 | 2040/07 | $4.24 | $0.66 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $200.47 |
197 | 2040/08 | $4.25 | $0.64 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $196.22 |
198 | 2040/09 | $4.26 | $0.63 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $191.95 |
199 | 2040/10 | $4.28 | $0.62 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $187.68 |
200 | 2040/11 | $4.29 | $0.60 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $183.39 |
201 | 2040/12 | $4.30 | $0.59 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $179.08 |
202 | 2041/01 | $4.32 | $0.57 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $174.77 |
203 | 2041/02 | $4.33 | $0.56 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $170.43 |
204 | 2041/03 | $4.35 | $0.55 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $166.09 |
205 | 2041/04 | $4.36 | $0.53 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $161.73 |
206 | 2041/05 | $4.37 | $0.52 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $157.35 |
207 | 2041/06 | $4.39 | $0.50 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $152.97 |
208 | 2041/07 | $4.40 | $0.49 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $148.57 |
209 | 2041/08 | $4.42 | $0.48 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $144.15 |
210 | 2041/09 | $4.43 | $0.46 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $139.72 |
211 | 2041/10 | $4.44 | $0.45 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $135.28 |
212 | 2041/11 | $4.46 | $0.43 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $130.82 |
213 | 2041/12 | $4.47 | $0.42 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $126.34 |
214 | 2042/01 | $4.49 | $0.41 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $121.86 |
215 | 2042/02 | $4.50 | $0.39 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $117.36 |
216 | 2042/03 | $4.52 | $0.38 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $112.84 |
217 | 2042/04 | $4.53 | $0.36 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $108.31 |
218 | 2042/05 | $4.55 | $0.35 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $103.76 |
219 | 2042/06 | $4.56 | $0.33 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $99.20 |
220 | 2042/07 | $4.57 | $0.32 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $94.63 |
221 | 2042/08 | $4.59 | $0.30 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $90.04 |
222 | 2042/09 | $4.60 | $0.29 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $85.44 |
223 | 2042/10 | $4.62 | $0.27 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $80.82 |
224 | 2042/11 | $4.63 | $0.26 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $76.19 |
225 | 2042/12 | $4.65 | $0.24 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $71.54 |
226 | 2043/01 | $4.66 | $0.23 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $66.87 |
227 | 2043/02 | $4.68 | $0.21 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $62.20 |
228 | 2043/03 | $4.69 | $0.20 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $57.50 |
229 | 2043/04 | $4.71 | $0.18 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $52.80 |
230 | 2043/05 | $4.72 | $0.17 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $48.07 |
231 | 2043/06 | $4.74 | $0.15 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $43.33 |
232 | 2043/07 | $4.75 | $0.14 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $38.58 |
233 | 2043/08 | $4.77 | $0.12 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $33.81 |
234 | 2043/09 | $4.78 | $0.11 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $29.03 |
235 | 2043/10 | $4.80 | $0.09 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $24.23 |
236 | 2043/11 | $4.81 | $0.08 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $19.41 |
237 | 2043/12 | $4.83 | $0.06 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $14.58 |
238 | 2044/01 | $4.85 | $0.05 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $9.74 |
239 | 2044/02 | $4.86 | $0.03 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $4.88 |
240 | 2044/03 | $4.88 | $0.02 | $0.00 | $102,045.00 | $100.00 | $102,149.89 | $0.00 |
Totals | $818.00 | $356.20 | $0.00 | $24,490,800.00 | $24,000.00 | $24,515,974.20 |
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.