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 $1,000.00 at 6.7% interest rate for a $71,000.00 home, you need to have a monthly payment of $207,289.91. You will make a total of 240 payments and you will pay off your mortgage on 2043/02. Consult with a Mortgage Specialist
You can save $138.01 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 | $6.00 | 6.7% | 480 months | $72,878.86 | $1,878.86 |
40 years | Bi-Weekly | $3.00 | 6.7% | 409 months | $72,544.55 | $1,544.55 |
35 years | Monthly | $6.18 | 6.7% | 420 months | $72,595.39 | $1,595.39 |
35 years | Bi-Weekly | $3.09 | 6.7% | 358 months | $72,313.55 | $1,313.55 |
30 years | Monthly | $6.45 | 6.7% | 360 months | $72,323.00 | $1,323.00 |
30 years | Bi-Weekly | $3.23 | 6.7% | 307 months | $72,091.79 | $1,091.79 |
25 years | Monthly | $6.88 | 6.7% | 300 months | $72,063.27 | $1,063.27 |
25 years | Bi-Weekly | $3.44 | 6.7% | 256 months | $71,880.22 | $880.22 |
20 years | Monthly | $7.57 | 6.7% | 240 months | $71,817.75 | $817.75 |
20 years | Bi-Weekly | $3.79 | 6.7% | 205 months | $71,679.74 | $679.74 |
15 years | Monthly | $8.82 | 6.7% | 180 months | $71,587.85 | $587.85 |
15 years | Bi-Weekly | $4.41 | 6.7% | 154 months | $71,491.17 | $491.17 |
10 years | Monthly | $11.46 | 6.7% | 120 months | $71,374.82 | $374.82 |
10 years | Bi-Weekly | $5.73 | 6.7% | 103 months | $71,315.17 | $315.17 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2023/03 | $1.99 | $5.58 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $998.01 |
2 | 2023/04 | $2.00 | $5.57 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $996.01 |
3 | 2023/05 | $2.01 | $5.56 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $993.99 |
4 | 2023/06 | $2.02 | $5.55 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $991.97 |
5 | 2023/07 | $2.04 | $5.54 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $989.94 |
6 | 2023/08 | $2.05 | $5.53 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $987.89 |
7 | 2023/09 | $2.06 | $5.52 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $985.83 |
8 | 2023/10 | $2.07 | $5.50 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $983.76 |
9 | 2023/11 | $2.08 | $5.49 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $981.68 |
10 | 2023/12 | $2.09 | $5.48 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $979.59 |
11 | 2024/01 | $2.10 | $5.47 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $977.48 |
12 | 2024/02 | $2.12 | $5.46 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $975.37 |
13 | 2024/03 | $2.13 | $5.45 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $973.24 |
14 | 2024/04 | $2.14 | $5.43 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $971.10 |
15 | 2024/05 | $2.15 | $5.42 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $968.95 |
16 | 2024/06 | $2.16 | $5.41 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $966.78 |
17 | 2024/07 | $2.18 | $5.40 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $964.61 |
18 | 2024/08 | $2.19 | $5.39 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $962.42 |
19 | 2024/09 | $2.20 | $5.37 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $960.22 |
20 | 2024/10 | $2.21 | $5.36 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $958.00 |
21 | 2024/11 | $2.23 | $5.35 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $955.78 |
22 | 2024/12 | $2.24 | $5.34 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $953.54 |
23 | 2025/01 | $2.25 | $5.32 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $951.29 |
24 | 2025/02 | $2.26 | $5.31 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $949.03 |
25 | 2025/03 | $2.28 | $5.30 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $946.75 |
26 | 2025/04 | $2.29 | $5.29 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $944.47 |
27 | 2025/05 | $2.30 | $5.27 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $942.16 |
28 | 2025/06 | $2.31 | $5.26 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $939.85 |
29 | 2025/07 | $2.33 | $5.25 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $937.52 |
30 | 2025/08 | $2.34 | $5.23 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $935.19 |
31 | 2025/09 | $2.35 | $5.22 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $932.83 |
32 | 2025/10 | $2.37 | $5.21 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $930.47 |
33 | 2025/11 | $2.38 | $5.20 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $928.09 |
34 | 2025/12 | $2.39 | $5.18 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $925.70 |
35 | 2026/01 | $2.41 | $5.17 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $923.29 |
36 | 2026/02 | $2.42 | $5.16 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $920.87 |
37 | 2026/03 | $2.43 | $5.14 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $918.44 |
38 | 2026/04 | $2.45 | $5.13 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $915.99 |
39 | 2026/05 | $2.46 | $5.11 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $913.53 |
40 | 2026/06 | $2.47 | $5.10 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $911.06 |
41 | 2026/07 | $2.49 | $5.09 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $908.57 |
42 | 2026/08 | $2.50 | $5.07 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $906.07 |
43 | 2026/09 | $2.52 | $5.06 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $903.56 |
44 | 2026/10 | $2.53 | $5.04 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $901.03 |
45 | 2026/11 | $2.54 | $5.03 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $898.48 |
46 | 2026/12 | $2.56 | $5.02 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $895.93 |
47 | 2027/01 | $2.57 | $5.00 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $893.36 |
48 | 2027/02 | $2.59 | $4.99 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $890.77 |
49 | 2027/03 | $2.60 | $4.97 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $888.17 |
50 | 2027/04 | $2.61 | $4.96 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $885.55 |
51 | 2027/05 | $2.63 | $4.94 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $882.92 |
52 | 2027/06 | $2.64 | $4.93 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $880.28 |
53 | 2027/07 | $2.66 | $4.91 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $877.62 |
54 | 2027/08 | $2.67 | $4.90 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $874.95 |
55 | 2027/09 | $2.69 | $4.89 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $872.26 |
56 | 2027/10 | $2.70 | $4.87 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $869.55 |
57 | 2027/11 | $2.72 | $4.86 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $866.84 |
58 | 2027/12 | $2.73 | $4.84 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $864.10 |
59 | 2028/01 | $2.75 | $4.82 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $861.35 |
60 | 2028/02 | $2.76 | $4.81 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $858.59 |
61 | 2028/03 | $2.78 | $4.79 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $855.81 |
62 | 2028/04 | $2.80 | $4.78 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $853.01 |
63 | 2028/05 | $2.81 | $4.76 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $850.20 |
64 | 2028/06 | $2.83 | $4.75 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $847.37 |
65 | 2028/07 | $2.84 | $4.73 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $844.53 |
66 | 2028/08 | $2.86 | $4.72 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $841.67 |
67 | 2028/09 | $2.87 | $4.70 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $838.80 |
68 | 2028/10 | $2.89 | $4.68 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $835.91 |
69 | 2028/11 | $2.91 | $4.67 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $833.00 |
70 | 2028/12 | $2.92 | $4.65 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $830.08 |
71 | 2029/01 | $2.94 | $4.63 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $827.14 |
72 | 2029/02 | $2.96 | $4.62 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $824.18 |
73 | 2029/03 | $2.97 | $4.60 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $821.21 |
74 | 2029/04 | $2.99 | $4.59 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $818.22 |
75 | 2029/05 | $3.01 | $4.57 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $815.22 |
76 | 2029/06 | $3.02 | $4.55 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $812.19 |
77 | 2029/07 | $3.04 | $4.53 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $809.15 |
78 | 2029/08 | $3.06 | $4.52 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $806.10 |
79 | 2029/09 | $3.07 | $4.50 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $803.02 |
80 | 2029/10 | $3.09 | $4.48 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $799.93 |
81 | 2029/11 | $3.11 | $4.47 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $796.83 |
82 | 2029/12 | $3.12 | $4.45 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $793.70 |
83 | 2030/01 | $3.14 | $4.43 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $790.56 |
84 | 2030/02 | $3.16 | $4.41 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $787.40 |
85 | 2030/03 | $3.18 | $4.40 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $784.22 |
86 | 2030/04 | $3.20 | $4.38 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $781.03 |
87 | 2030/05 | $3.21 | $4.36 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $777.81 |
88 | 2030/06 | $3.23 | $4.34 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $774.58 |
89 | 2030/07 | $3.25 | $4.32 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $771.33 |
90 | 2030/08 | $3.27 | $4.31 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $768.06 |
91 | 2030/09 | $3.29 | $4.29 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $764.78 |
92 | 2030/10 | $3.30 | $4.27 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $761.48 |
93 | 2030/11 | $3.32 | $4.25 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $758.15 |
94 | 2030/12 | $3.34 | $4.23 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $754.81 |
95 | 2031/01 | $3.36 | $4.21 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $751.45 |
96 | 2031/02 | $3.38 | $4.20 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $748.07 |
97 | 2031/03 | $3.40 | $4.18 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $744.68 |
98 | 2031/04 | $3.42 | $4.16 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $741.26 |
99 | 2031/05 | $3.44 | $4.14 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $737.83 |
100 | 2031/06 | $3.45 | $4.12 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $734.37 |
101 | 2031/07 | $3.47 | $4.10 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $730.90 |
102 | 2031/08 | $3.49 | $4.08 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $727.40 |
103 | 2031/09 | $3.51 | $4.06 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $723.89 |
104 | 2031/10 | $3.53 | $4.04 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $720.36 |
105 | 2031/11 | $3.55 | $4.02 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $716.81 |
106 | 2031/12 | $3.57 | $4.00 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $713.24 |
107 | 2032/01 | $3.59 | $3.98 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $709.64 |
108 | 2032/02 | $3.61 | $3.96 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $706.03 |
109 | 2032/03 | $3.63 | $3.94 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $702.40 |
110 | 2032/04 | $3.65 | $3.92 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $698.75 |
111 | 2032/05 | $3.67 | $3.90 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $695.08 |
112 | 2032/06 | $3.69 | $3.88 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $691.38 |
113 | 2032/07 | $3.71 | $3.86 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $687.67 |
114 | 2032/08 | $3.73 | $3.84 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $683.93 |
115 | 2032/09 | $3.76 | $3.82 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $680.18 |
116 | 2032/10 | $3.78 | $3.80 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $676.40 |
117 | 2032/11 | $3.80 | $3.78 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $672.61 |
118 | 2032/12 | $3.82 | $3.76 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $668.79 |
119 | 2033/01 | $3.84 | $3.73 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $664.95 |
120 | 2033/02 | $3.86 | $3.71 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $661.09 |
121 | 2033/03 | $3.88 | $3.69 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $657.20 |
122 | 2033/04 | $3.90 | $3.67 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $653.30 |
123 | 2033/05 | $3.93 | $3.65 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $649.37 |
124 | 2033/06 | $3.95 | $3.63 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $645.42 |
125 | 2033/07 | $3.97 | $3.60 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $641.45 |
126 | 2033/08 | $3.99 | $3.58 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $637.46 |
127 | 2033/09 | $4.01 | $3.56 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $633.45 |
128 | 2033/10 | $4.04 | $3.54 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $629.41 |
129 | 2033/11 | $4.06 | $3.51 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $625.35 |
130 | 2033/12 | $4.08 | $3.49 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $621.27 |
131 | 2034/01 | $4.11 | $3.47 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $617.16 |
132 | 2034/02 | $4.13 | $3.45 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $613.03 |
133 | 2034/03 | $4.15 | $3.42 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $608.88 |
134 | 2034/04 | $4.17 | $3.40 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $604.71 |
135 | 2034/05 | $4.20 | $3.38 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $600.51 |
136 | 2034/06 | $4.22 | $3.35 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $596.29 |
137 | 2034/07 | $4.24 | $3.33 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $592.04 |
138 | 2034/08 | $4.27 | $3.31 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $587.78 |
139 | 2034/09 | $4.29 | $3.28 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $583.48 |
140 | 2034/10 | $4.32 | $3.26 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $579.17 |
141 | 2034/11 | $4.34 | $3.23 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $574.83 |
142 | 2034/12 | $4.36 | $3.21 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $570.46 |
143 | 2035/01 | $4.39 | $3.19 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $566.07 |
144 | 2035/02 | $4.41 | $3.16 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $561.66 |
145 | 2035/03 | $4.44 | $3.14 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $557.22 |
146 | 2035/04 | $4.46 | $3.11 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $552.76 |
147 | 2035/05 | $4.49 | $3.09 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $548.27 |
148 | 2035/06 | $4.51 | $3.06 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $543.76 |
149 | 2035/07 | $4.54 | $3.04 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $539.22 |
150 | 2035/08 | $4.56 | $3.01 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $534.66 |
151 | 2035/09 | $4.59 | $2.99 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $530.07 |
152 | 2035/10 | $4.61 | $2.96 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $525.46 |
153 | 2035/11 | $4.64 | $2.93 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $520.82 |
154 | 2035/12 | $4.67 | $2.91 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $516.15 |
155 | 2036/01 | $4.69 | $2.88 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $511.46 |
156 | 2036/02 | $4.72 | $2.86 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $506.74 |
157 | 2036/03 | $4.74 | $2.83 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $501.99 |
158 | 2036/04 | $4.77 | $2.80 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $497.22 |
159 | 2036/05 | $4.80 | $2.78 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $492.42 |
160 | 2036/06 | $4.82 | $2.75 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $487.60 |
161 | 2036/07 | $4.85 | $2.72 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $482.75 |
162 | 2036/08 | $4.88 | $2.70 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $477.87 |
163 | 2036/09 | $4.91 | $2.67 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $472.96 |
164 | 2036/10 | $4.93 | $2.64 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $468.03 |
165 | 2036/11 | $4.96 | $2.61 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $463.07 |
166 | 2036/12 | $4.99 | $2.59 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $458.08 |
167 | 2037/01 | $5.02 | $2.56 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $453.07 |
168 | 2037/02 | $5.04 | $2.53 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $448.02 |
169 | 2037/03 | $5.07 | $2.50 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $442.95 |
170 | 2037/04 | $5.10 | $2.47 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $437.85 |
171 | 2037/05 | $5.13 | $2.44 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $432.72 |
172 | 2037/06 | $5.16 | $2.42 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $427.56 |
173 | 2037/07 | $5.19 | $2.39 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $422.37 |
174 | 2037/08 | $5.22 | $2.36 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $417.16 |
175 | 2037/09 | $5.24 | $2.33 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $411.91 |
176 | 2037/10 | $5.27 | $2.30 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $406.64 |
177 | 2037/11 | $5.30 | $2.27 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $401.34 |
178 | 2037/12 | $5.33 | $2.24 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $396.00 |
179 | 2038/01 | $5.36 | $2.21 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $390.64 |
180 | 2038/02 | $5.39 | $2.18 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $385.25 |
181 | 2038/03 | $5.42 | $2.15 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $379.82 |
182 | 2038/04 | $5.45 | $2.12 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $374.37 |
183 | 2038/05 | $5.48 | $2.09 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $368.89 |
184 | 2038/06 | $5.51 | $2.06 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $363.37 |
185 | 2038/07 | $5.55 | $2.03 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $357.83 |
186 | 2038/08 | $5.58 | $2.00 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $352.25 |
187 | 2038/09 | $5.61 | $1.97 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $346.64 |
188 | 2038/10 | $5.64 | $1.94 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $341.01 |
189 | 2038/11 | $5.67 | $1.90 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $335.34 |
190 | 2038/12 | $5.70 | $1.87 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $329.63 |
191 | 2039/01 | $5.73 | $1.84 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $323.90 |
192 | 2039/02 | $5.77 | $1.81 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $318.14 |
193 | 2039/03 | $5.80 | $1.78 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $312.34 |
194 | 2039/04 | $5.83 | $1.74 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $306.51 |
195 | 2039/05 | $5.86 | $1.71 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $300.64 |
196 | 2039/06 | $5.90 | $1.68 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $294.75 |
197 | 2039/07 | $5.93 | $1.65 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $288.82 |
198 | 2039/08 | $5.96 | $1.61 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $282.86 |
199 | 2039/09 | $5.99 | $1.58 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $276.87 |
200 | 2039/10 | $6.03 | $1.55 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $270.84 |
201 | 2039/11 | $6.06 | $1.51 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $264.78 |
202 | 2039/12 | $6.10 | $1.48 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $258.68 |
203 | 2040/01 | $6.13 | $1.44 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $252.55 |
204 | 2040/02 | $6.16 | $1.41 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $246.39 |
205 | 2040/03 | $6.20 | $1.38 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $240.19 |
206 | 2040/04 | $6.23 | $1.34 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $233.96 |
207 | 2040/05 | $6.27 | $1.31 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $227.69 |
208 | 2040/06 | $6.30 | $1.27 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $221.38 |
209 | 2040/07 | $6.34 | $1.24 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $215.05 |
210 | 2040/08 | $6.37 | $1.20 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $208.67 |
211 | 2040/09 | $6.41 | $1.17 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $202.26 |
212 | 2040/10 | $6.44 | $1.13 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $195.82 |
213 | 2040/11 | $6.48 | $1.09 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $189.34 |
214 | 2040/12 | $6.52 | $1.06 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $182.82 |
215 | 2041/01 | $6.55 | $1.02 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $176.27 |
216 | 2041/02 | $6.59 | $0.98 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $169.68 |
217 | 2041/03 | $6.63 | $0.95 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $163.05 |
218 | 2041/04 | $6.66 | $0.91 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $156.39 |
219 | 2041/05 | $6.70 | $0.87 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $149.69 |
220 | 2041/06 | $6.74 | $0.84 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $142.95 |
221 | 2041/07 | $6.78 | $0.80 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $136.17 |
222 | 2041/08 | $6.81 | $0.76 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $129.36 |
223 | 2041/09 | $6.85 | $0.72 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $122.51 |
224 | 2041/10 | $6.89 | $0.68 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $115.62 |
225 | 2041/11 | $6.93 | $0.65 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $108.69 |
226 | 2041/12 | $6.97 | $0.61 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $101.72 |
227 | 2042/01 | $7.01 | $0.57 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $94.72 |
228 | 2042/02 | $7.05 | $0.53 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $87.67 |
229 | 2042/03 | $7.08 | $0.49 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $80.59 |
230 | 2042/04 | $7.12 | $0.45 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $73.46 |
231 | 2042/05 | $7.16 | $0.41 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $66.30 |
232 | 2042/06 | $7.20 | $0.37 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $59.10 |
233 | 2042/07 | $7.24 | $0.33 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $51.85 |
234 | 2042/08 | $7.28 | $0.29 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $44.57 |
235 | 2042/09 | $7.33 | $0.25 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $37.24 |
236 | 2042/10 | $7.37 | $0.21 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $29.88 |
237 | 2042/11 | $7.41 | $0.17 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $22.47 |
238 | 2042/12 | $7.45 | $0.13 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $15.02 |
239 | 2043/01 | $7.49 | $0.08 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $7.53 |
240 | 2043/02 | $7.53 | $0.04 | $0.00 | $207,083.33 | $199.00 | $207,289.91 | $0.00 |
Totals | $1,000.00 | $817.75 | $0.00 | $49,700,000.00 | $47,760.00 | $49,749,577.75 |
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.