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 25-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 $207,289.21. You will make a total of 300 payments and you will pay off your mortgage on 2049/04. Consult with a Mortgage Specialist
You can save $183.05 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 |
---|---|---|---|---|---|---|
45 years | Monthly | $5.87 | 6.7% | 540 months | $73,171.88 | $2,171.88 |
45 years | Bi-Weekly | $2.94 | 6.7% | 461 months | $72,783.80 | $1,783.80 |
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 | 2024/05 | $1.29 | $5.58 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $998.71 |
2 | 2024/06 | $1.30 | $5.58 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $997.40 |
3 | 2024/07 | $1.31 | $5.57 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $996.10 |
4 | 2024/08 | $1.32 | $5.56 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $994.78 |
5 | 2024/09 | $1.32 | $5.55 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $993.46 |
6 | 2024/10 | $1.33 | $5.55 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $992.13 |
7 | 2024/11 | $1.34 | $5.54 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $990.79 |
8 | 2024/12 | $1.35 | $5.53 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $989.44 |
9 | 2025/01 | $1.35 | $5.52 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $988.09 |
10 | 2025/02 | $1.36 | $5.52 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $986.73 |
11 | 2025/03 | $1.37 | $5.51 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $985.36 |
12 | 2025/04 | $1.38 | $5.50 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $983.98 |
13 | 2025/05 | $1.38 | $5.49 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $982.60 |
14 | 2025/06 | $1.39 | $5.49 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $981.21 |
15 | 2025/07 | $1.40 | $5.48 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $979.81 |
16 | 2025/08 | $1.41 | $5.47 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $978.40 |
17 | 2025/09 | $1.41 | $5.46 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $976.99 |
18 | 2025/10 | $1.42 | $5.45 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $975.56 |
19 | 2025/11 | $1.43 | $5.45 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $974.13 |
20 | 2025/12 | $1.44 | $5.44 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $972.70 |
21 | 2026/01 | $1.45 | $5.43 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $971.25 |
22 | 2026/02 | $1.45 | $5.42 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $969.79 |
23 | 2026/03 | $1.46 | $5.41 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $968.33 |
24 | 2026/04 | $1.47 | $5.41 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $966.86 |
25 | 2026/05 | $1.48 | $5.40 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $965.38 |
26 | 2026/06 | $1.49 | $5.39 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $963.89 |
27 | 2026/07 | $1.50 | $5.38 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $962.40 |
28 | 2026/08 | $1.50 | $5.37 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $960.89 |
29 | 2026/09 | $1.51 | $5.36 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $959.38 |
30 | 2026/10 | $1.52 | $5.36 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $957.86 |
31 | 2026/11 | $1.53 | $5.35 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $956.33 |
32 | 2026/12 | $1.54 | $5.34 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $954.79 |
33 | 2027/01 | $1.55 | $5.33 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $953.24 |
34 | 2027/02 | $1.56 | $5.32 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $951.69 |
35 | 2027/03 | $1.56 | $5.31 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $950.13 |
36 | 2027/04 | $1.57 | $5.30 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $948.55 |
37 | 2027/05 | $1.58 | $5.30 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $946.97 |
38 | 2027/06 | $1.59 | $5.29 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $945.38 |
39 | 2027/07 | $1.60 | $5.28 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $943.78 |
40 | 2027/08 | $1.61 | $5.27 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $942.17 |
41 | 2027/09 | $1.62 | $5.26 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $940.56 |
42 | 2027/10 | $1.63 | $5.25 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $938.93 |
43 | 2027/11 | $1.64 | $5.24 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $937.30 |
44 | 2027/12 | $1.64 | $5.23 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $935.65 |
45 | 2028/01 | $1.65 | $5.22 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $934.00 |
46 | 2028/02 | $1.66 | $5.21 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $932.33 |
47 | 2028/03 | $1.67 | $5.21 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $930.66 |
48 | 2028/04 | $1.68 | $5.20 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $928.98 |
49 | 2028/05 | $1.69 | $5.19 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $927.29 |
50 | 2028/06 | $1.70 | $5.18 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $925.59 |
51 | 2028/07 | $1.71 | $5.17 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $923.88 |
52 | 2028/08 | $1.72 | $5.16 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $922.16 |
53 | 2028/09 | $1.73 | $5.15 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $920.43 |
54 | 2028/10 | $1.74 | $5.14 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $918.69 |
55 | 2028/11 | $1.75 | $5.13 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $916.95 |
56 | 2028/12 | $1.76 | $5.12 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $915.19 |
57 | 2029/01 | $1.77 | $5.11 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $913.42 |
58 | 2029/02 | $1.78 | $5.10 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $911.64 |
59 | 2029/03 | $1.79 | $5.09 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $909.85 |
60 | 2029/04 | $1.80 | $5.08 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $908.06 |
61 | 2029/05 | $1.81 | $5.07 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $906.25 |
62 | 2029/06 | $1.82 | $5.06 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $904.43 |
63 | 2029/07 | $1.83 | $5.05 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $902.60 |
64 | 2029/08 | $1.84 | $5.04 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $900.77 |
65 | 2029/09 | $1.85 | $5.03 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $898.92 |
66 | 2029/10 | $1.86 | $5.02 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $897.06 |
67 | 2029/11 | $1.87 | $5.01 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $895.19 |
68 | 2029/12 | $1.88 | $5.00 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $893.31 |
69 | 2030/01 | $1.89 | $4.99 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $891.42 |
70 | 2030/02 | $1.90 | $4.98 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $889.52 |
71 | 2030/03 | $1.91 | $4.97 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $887.61 |
72 | 2030/04 | $1.92 | $4.96 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $885.69 |
73 | 2030/05 | $1.93 | $4.95 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $883.76 |
74 | 2030/06 | $1.94 | $4.93 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $881.81 |
75 | 2030/07 | $1.95 | $4.92 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $879.86 |
76 | 2030/08 | $1.97 | $4.91 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $877.89 |
77 | 2030/09 | $1.98 | $4.90 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $875.92 |
78 | 2030/10 | $1.99 | $4.89 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $873.93 |
79 | 2030/11 | $2.00 | $4.88 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $871.93 |
80 | 2030/12 | $2.01 | $4.87 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $869.92 |
81 | 2031/01 | $2.02 | $4.86 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $867.90 |
82 | 2031/02 | $2.03 | $4.85 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $865.87 |
83 | 2031/03 | $2.04 | $4.83 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $863.83 |
84 | 2031/04 | $2.05 | $4.82 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $861.77 |
85 | 2031/05 | $2.07 | $4.81 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $859.71 |
86 | 2031/06 | $2.08 | $4.80 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $857.63 |
87 | 2031/07 | $2.09 | $4.79 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $855.54 |
88 | 2031/08 | $2.10 | $4.78 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $853.44 |
89 | 2031/09 | $2.11 | $4.77 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $851.33 |
90 | 2031/10 | $2.12 | $4.75 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $849.20 |
91 | 2031/11 | $2.14 | $4.74 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $847.07 |
92 | 2031/12 | $2.15 | $4.73 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $844.92 |
93 | 2032/01 | $2.16 | $4.72 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $842.76 |
94 | 2032/02 | $2.17 | $4.71 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $840.59 |
95 | 2032/03 | $2.18 | $4.69 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $838.40 |
96 | 2032/04 | $2.20 | $4.68 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $836.20 |
97 | 2032/05 | $2.21 | $4.67 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $834.00 |
98 | 2032/06 | $2.22 | $4.66 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $831.77 |
99 | 2032/07 | $2.23 | $4.64 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $829.54 |
100 | 2032/08 | $2.25 | $4.63 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $827.30 |
101 | 2032/09 | $2.26 | $4.62 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $825.04 |
102 | 2032/10 | $2.27 | $4.61 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $822.77 |
103 | 2032/11 | $2.28 | $4.59 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $820.48 |
104 | 2032/12 | $2.30 | $4.58 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $818.19 |
105 | 2033/01 | $2.31 | $4.57 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $815.88 |
106 | 2033/02 | $2.32 | $4.56 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $813.55 |
107 | 2033/03 | $2.34 | $4.54 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $811.22 |
108 | 2033/04 | $2.35 | $4.53 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $808.87 |
109 | 2033/05 | $2.36 | $4.52 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $806.51 |
110 | 2033/06 | $2.37 | $4.50 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $804.13 |
111 | 2033/07 | $2.39 | $4.49 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $801.75 |
112 | 2033/08 | $2.40 | $4.48 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $799.35 |
113 | 2033/09 | $2.41 | $4.46 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $796.93 |
114 | 2033/10 | $2.43 | $4.45 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $794.50 |
115 | 2033/11 | $2.44 | $4.44 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $792.06 |
116 | 2033/12 | $2.46 | $4.42 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $789.61 |
117 | 2034/01 | $2.47 | $4.41 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $787.14 |
118 | 2034/02 | $2.48 | $4.39 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $784.65 |
119 | 2034/03 | $2.50 | $4.38 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $782.16 |
120 | 2034/04 | $2.51 | $4.37 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $779.65 |
121 | 2034/05 | $2.52 | $4.35 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $777.12 |
122 | 2034/06 | $2.54 | $4.34 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $774.58 |
123 | 2034/07 | $2.55 | $4.32 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $772.03 |
124 | 2034/08 | $2.57 | $4.31 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $769.46 |
125 | 2034/09 | $2.58 | $4.30 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $766.88 |
126 | 2034/10 | $2.60 | $4.28 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $764.29 |
127 | 2034/11 | $2.61 | $4.27 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $761.68 |
128 | 2034/12 | $2.62 | $4.25 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $759.05 |
129 | 2035/01 | $2.64 | $4.24 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $756.41 |
130 | 2035/02 | $2.65 | $4.22 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $753.76 |
131 | 2035/03 | $2.67 | $4.21 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $751.09 |
132 | 2035/04 | $2.68 | $4.19 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $748.40 |
133 | 2035/05 | $2.70 | $4.18 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $745.71 |
134 | 2035/06 | $2.71 | $4.16 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $742.99 |
135 | 2035/07 | $2.73 | $4.15 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $740.26 |
136 | 2035/08 | $2.74 | $4.13 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $737.52 |
137 | 2035/09 | $2.76 | $4.12 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $734.76 |
138 | 2035/10 | $2.78 | $4.10 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $731.98 |
139 | 2035/11 | $2.79 | $4.09 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $729.19 |
140 | 2035/12 | $2.81 | $4.07 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $726.39 |
141 | 2036/01 | $2.82 | $4.06 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $723.56 |
142 | 2036/02 | $2.84 | $4.04 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $720.73 |
143 | 2036/03 | $2.85 | $4.02 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $717.87 |
144 | 2036/04 | $2.87 | $4.01 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $715.00 |
145 | 2036/05 | $2.89 | $3.99 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $712.12 |
146 | 2036/06 | $2.90 | $3.98 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $709.22 |
147 | 2036/07 | $2.92 | $3.96 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $706.30 |
148 | 2036/08 | $2.93 | $3.94 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $703.36 |
149 | 2036/09 | $2.95 | $3.93 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $700.41 |
150 | 2036/10 | $2.97 | $3.91 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $697.45 |
151 | 2036/11 | $2.98 | $3.89 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $694.46 |
152 | 2036/12 | $3.00 | $3.88 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $691.46 |
153 | 2037/01 | $3.02 | $3.86 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $688.45 |
154 | 2037/02 | $3.03 | $3.84 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $685.41 |
155 | 2037/03 | $3.05 | $3.83 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $682.36 |
156 | 2037/04 | $3.07 | $3.81 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $679.29 |
157 | 2037/05 | $3.08 | $3.79 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $676.21 |
158 | 2037/06 | $3.10 | $3.78 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $673.11 |
159 | 2037/07 | $3.12 | $3.76 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $669.99 |
160 | 2037/08 | $3.14 | $3.74 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $666.85 |
161 | 2037/09 | $3.15 | $3.72 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $663.70 |
162 | 2037/10 | $3.17 | $3.71 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $660.53 |
163 | 2037/11 | $3.19 | $3.69 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $657.34 |
164 | 2037/12 | $3.21 | $3.67 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $654.13 |
165 | 2038/01 | $3.23 | $3.65 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $650.90 |
166 | 2038/02 | $3.24 | $3.63 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $647.66 |
167 | 2038/03 | $3.26 | $3.62 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $644.40 |
168 | 2038/04 | $3.28 | $3.60 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $641.12 |
169 | 2038/05 | $3.30 | $3.58 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $637.82 |
170 | 2038/06 | $3.32 | $3.56 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $634.50 |
171 | 2038/07 | $3.33 | $3.54 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $631.17 |
172 | 2038/08 | $3.35 | $3.52 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $627.82 |
173 | 2038/09 | $3.37 | $3.51 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $624.44 |
174 | 2038/10 | $3.39 | $3.49 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $621.05 |
175 | 2038/11 | $3.41 | $3.47 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $617.64 |
176 | 2038/12 | $3.43 | $3.45 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $614.21 |
177 | 2039/01 | $3.45 | $3.43 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $610.76 |
178 | 2039/02 | $3.47 | $3.41 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $607.30 |
179 | 2039/03 | $3.49 | $3.39 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $603.81 |
180 | 2039/04 | $3.51 | $3.37 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $600.30 |
181 | 2039/05 | $3.53 | $3.35 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $596.78 |
182 | 2039/06 | $3.55 | $3.33 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $593.23 |
183 | 2039/07 | $3.57 | $3.31 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $589.67 |
184 | 2039/08 | $3.59 | $3.29 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $586.08 |
185 | 2039/09 | $3.61 | $3.27 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $582.48 |
186 | 2039/10 | $3.63 | $3.25 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $578.85 |
187 | 2039/11 | $3.65 | $3.23 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $575.21 |
188 | 2039/12 | $3.67 | $3.21 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $571.54 |
189 | 2040/01 | $3.69 | $3.19 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $567.85 |
190 | 2040/02 | $3.71 | $3.17 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $564.15 |
191 | 2040/03 | $3.73 | $3.15 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $560.42 |
192 | 2040/04 | $3.75 | $3.13 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $556.67 |
193 | 2040/05 | $3.77 | $3.11 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $552.90 |
194 | 2040/06 | $3.79 | $3.09 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $549.11 |
195 | 2040/07 | $3.81 | $3.07 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $545.30 |
196 | 2040/08 | $3.83 | $3.04 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $541.46 |
197 | 2040/09 | $3.85 | $3.02 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $537.61 |
198 | 2040/10 | $3.88 | $3.00 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $533.73 |
199 | 2040/11 | $3.90 | $2.98 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $529.84 |
200 | 2040/12 | $3.92 | $2.96 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $525.92 |
201 | 2041/01 | $3.94 | $2.94 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $521.98 |
202 | 2041/02 | $3.96 | $2.91 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $518.01 |
203 | 2041/03 | $3.99 | $2.89 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $514.03 |
204 | 2041/04 | $4.01 | $2.87 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $510.02 |
205 | 2041/05 | $4.03 | $2.85 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $505.99 |
206 | 2041/06 | $4.05 | $2.83 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $501.94 |
207 | 2041/07 | $4.08 | $2.80 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $497.86 |
208 | 2041/08 | $4.10 | $2.78 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $493.76 |
209 | 2041/09 | $4.12 | $2.76 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $489.64 |
210 | 2041/10 | $4.14 | $2.73 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $485.50 |
211 | 2041/11 | $4.17 | $2.71 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $481.33 |
212 | 2041/12 | $4.19 | $2.69 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $477.14 |
213 | 2042/01 | $4.21 | $2.66 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $472.93 |
214 | 2042/02 | $4.24 | $2.64 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $468.69 |
215 | 2042/03 | $4.26 | $2.62 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $464.43 |
216 | 2042/04 | $4.28 | $2.59 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $460.15 |
217 | 2042/05 | $4.31 | $2.57 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $455.84 |
218 | 2042/06 | $4.33 | $2.55 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $451.51 |
219 | 2042/07 | $4.36 | $2.52 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $447.15 |
220 | 2042/08 | $4.38 | $2.50 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $442.77 |
221 | 2042/09 | $4.41 | $2.47 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $438.36 |
222 | 2042/10 | $4.43 | $2.45 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $433.93 |
223 | 2042/11 | $4.45 | $2.42 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $429.48 |
224 | 2042/12 | $4.48 | $2.40 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $425.00 |
225 | 2043/01 | $4.50 | $2.37 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $420.49 |
226 | 2043/02 | $4.53 | $2.35 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $415.96 |
227 | 2043/03 | $4.56 | $2.32 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $411.41 |
228 | 2043/04 | $4.58 | $2.30 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $406.83 |
229 | 2043/05 | $4.61 | $2.27 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $402.22 |
230 | 2043/06 | $4.63 | $2.25 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $397.59 |
231 | 2043/07 | $4.66 | $2.22 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $392.93 |
232 | 2043/08 | $4.68 | $2.19 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $388.25 |
233 | 2043/09 | $4.71 | $2.17 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $383.54 |
234 | 2043/10 | $4.74 | $2.14 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $378.80 |
235 | 2043/11 | $4.76 | $2.11 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $374.04 |
236 | 2043/12 | $4.79 | $2.09 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $369.25 |
237 | 2044/01 | $4.82 | $2.06 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $364.44 |
238 | 2044/02 | $4.84 | $2.03 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $359.59 |
239 | 2044/03 | $4.87 | $2.01 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $354.72 |
240 | 2044/04 | $4.90 | $1.98 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $349.83 |
241 | 2044/05 | $4.92 | $1.95 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $344.90 |
242 | 2044/06 | $4.95 | $1.93 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $339.95 |
243 | 2044/07 | $4.98 | $1.90 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $334.97 |
244 | 2044/08 | $5.01 | $1.87 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $329.96 |
245 | 2044/09 | $5.04 | $1.84 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $324.93 |
246 | 2044/10 | $5.06 | $1.81 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $319.86 |
247 | 2044/11 | $5.09 | $1.79 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $314.77 |
248 | 2044/12 | $5.12 | $1.76 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $309.65 |
249 | 2045/01 | $5.15 | $1.73 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $304.50 |
250 | 2045/02 | $5.18 | $1.70 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $299.33 |
251 | 2045/03 | $5.21 | $1.67 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $294.12 |
252 | 2045/04 | $5.24 | $1.64 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $288.89 |
253 | 2045/05 | $5.26 | $1.61 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $283.62 |
254 | 2045/06 | $5.29 | $1.58 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $278.33 |
255 | 2045/07 | $5.32 | $1.55 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $273.00 |
256 | 2045/08 | $5.35 | $1.52 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $267.65 |
257 | 2045/09 | $5.38 | $1.49 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $262.27 |
258 | 2045/10 | $5.41 | $1.46 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $256.85 |
259 | 2045/11 | $5.44 | $1.43 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $251.41 |
260 | 2045/12 | $5.47 | $1.40 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $245.94 |
261 | 2046/01 | $5.50 | $1.37 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $240.43 |
262 | 2046/02 | $5.54 | $1.34 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $234.90 |
263 | 2046/03 | $5.57 | $1.31 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $229.33 |
264 | 2046/04 | $5.60 | $1.28 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $223.73 |
265 | 2046/05 | $5.63 | $1.25 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $218.10 |
266 | 2046/06 | $5.66 | $1.22 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $212.44 |
267 | 2046/07 | $5.69 | $1.19 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $206.75 |
268 | 2046/08 | $5.72 | $1.15 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $201.03 |
269 | 2046/09 | $5.76 | $1.12 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $195.27 |
270 | 2046/10 | $5.79 | $1.09 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $189.49 |
271 | 2046/11 | $5.82 | $1.06 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $183.67 |
272 | 2046/12 | $5.85 | $1.03 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $177.82 |
273 | 2047/01 | $5.88 | $0.99 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $171.93 |
274 | 2047/02 | $5.92 | $0.96 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $166.01 |
275 | 2047/03 | $5.95 | $0.93 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $160.06 |
276 | 2047/04 | $5.98 | $0.89 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $154.08 |
277 | 2047/05 | $6.02 | $0.86 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $148.06 |
278 | 2047/06 | $6.05 | $0.83 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $142.01 |
279 | 2047/07 | $6.08 | $0.79 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $135.93 |
280 | 2047/08 | $6.12 | $0.76 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $129.81 |
281 | 2047/09 | $6.15 | $0.72 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $123.65 |
282 | 2047/10 | $6.19 | $0.69 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $117.47 |
283 | 2047/11 | $6.22 | $0.66 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $111.25 |
284 | 2047/12 | $6.26 | $0.62 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $104.99 |
285 | 2048/01 | $6.29 | $0.59 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $98.70 |
286 | 2048/02 | $6.33 | $0.55 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $92.37 |
287 | 2048/03 | $6.36 | $0.52 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $86.01 |
288 | 2048/04 | $6.40 | $0.48 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $79.61 |
289 | 2048/05 | $6.43 | $0.44 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $73.18 |
290 | 2048/06 | $6.47 | $0.41 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $66.71 |
291 | 2048/07 | $6.51 | $0.37 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $60.20 |
292 | 2048/08 | $6.54 | $0.34 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $53.66 |
293 | 2048/09 | $6.58 | $0.30 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $47.09 |
294 | 2048/10 | $6.61 | $0.26 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $40.47 |
295 | 2048/11 | $6.65 | $0.23 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $33.82 |
296 | 2048/12 | $6.69 | $0.19 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $27.13 |
297 | 2049/01 | $6.73 | $0.15 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $20.40 |
298 | 2049/02 | $6.76 | $0.11 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $13.64 |
299 | 2049/03 | $6.80 | $0.08 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $6.84 |
300 | 2049/04 | $6.84 | $0.04 | $0.00 | $207,083.33 | $199.00 | $207,289.21 | $0.00 |
Totals | $1,000.00 | $1,063.27 | $0.00 | $62,125,000.00 | $59,700.00 | $62,186,763.27 |
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.