Mortgage Amortization Report (Fixed Rate)
Share your report. Here is the URL to your report. You can also use the social share icons on the left to share with your friends.
Amortization Summary
Based on your input, to maintain a 15-year mortgage of $236.00 at 4% interest rate for a $144,236.00 home, you need to have a monthly payment of $1,851,155.41. You will make a total of 180 payments and you will pay off your mortgage on 2034/03. Consult with a Mortgage Specialist
Loan Comparison
You can save $12.39 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 |
|---|---|---|---|---|---|---|
| 35 years | Monthly | $1.04 | 4% | 420 months | $144,438.88 | $202.88 |
| 35 years | Bi-Weekly | $0.52 | 4% | 358 months | $144,404.46 | $168.46 |
| 30 years | Monthly | $1.13 | 4% | 360 months | $144,405.61 | $169.61 |
| 30 years | Bi-Weekly | $0.57 | 4% | 307 months | $144,377.23 | $141.23 |
| 25 years | Monthly | $1.25 | 4% | 300 months | $144,373.71 | $137.71 |
| 25 years | Bi-Weekly | $0.63 | 4% | 256 months | $144,351.02 | $115.02 |
| 20 years | Monthly | $1.43 | 4% | 240 months | $144,343.23 | $107.23 |
| 20 years | Bi-Weekly | $0.72 | 4% | 205 months | $144,325.88 | $89.88 |
| 15 years | Monthly | $1.75 | 4% | 180 months | $144,314.22 | $78.22 |
| 15 years | Bi-Weekly | $0.88 | 4% | 154 months | $144,301.83 | $65.83 |
| 10 years | Monthly | $2.39 | 4% | 120 months | $144,286.73 | $50.73 |
| 10 years | Bi-Weekly | $1.20 | 4% | 103 months | $144,278.89 | $42.89 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2019/03 | $0.96 | $0.79 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $235.04 |
| 2 | 2019/05 | $0.96 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $234.08 |
| 3 | 2019/05 | $0.97 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $233.11 |
| 4 | 2019/07 | $0.97 | $0.78 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $232.14 |
| 5 | 2019/07 | $0.97 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $231.17 |
| 6 | 2019/08 | $0.98 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $230.20 |
| 7 | 2019/10 | $0.98 | $0.77 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $229.22 |
| 8 | 2019/10 | $0.98 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $228.24 |
| 9 | 2019/12 | $0.98 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $227.25 |
| 10 | 2019/12 | $0.99 | $0.76 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $226.26 |
| 11 | 2020/01 | $0.99 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $225.27 |
| 12 | 2020/03 | $0.99 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $224.28 |
| 13 | 2020/03 | $1.00 | $0.75 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $223.28 |
| 14 | 2020/05 | $1.00 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $222.28 |
| 15 | 2020/05 | $1.00 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $221.27 |
| 16 | 2020/07 | $1.01 | $0.74 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $220.27 |
| 17 | 2020/07 | $1.01 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $219.25 |
| 18 | 2020/08 | $1.01 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $218.24 |
| 19 | 2020/10 | $1.02 | $0.73 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $217.22 |
| 20 | 2020/10 | $1.02 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $216.20 |
| 21 | 2020/12 | $1.02 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $215.18 |
| 22 | 2020/12 | $1.03 | $0.72 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $214.15 |
| 23 | 2021/01 | $1.03 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $213.12 |
| 24 | 2021/03 | $1.04 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $212.08 |
| 25 | 2021/03 | $1.04 | $0.71 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $211.04 |
| 26 | 2021/05 | $1.04 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $210.00 |
| 27 | 2021/05 | $1.05 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $208.95 |
| 28 | 2021/07 | $1.05 | $0.70 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $207.90 |
| 29 | 2021/07 | $1.05 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $206.85 |
| 30 | 2021/08 | $1.06 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $205.80 |
| 31 | 2021/10 | $1.06 | $0.69 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $204.74 |
| 32 | 2021/10 | $1.06 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $203.67 |
| 33 | 2021/12 | $1.07 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $202.61 |
| 34 | 2021/12 | $1.07 | $0.68 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $201.54 |
| 35 | 2022/01 | $1.07 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $200.46 |
| 36 | 2022/03 | $1.08 | $0.67 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $199.38 |
| 37 | 2022/03 | $1.08 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $198.30 |
| 38 | 2022/05 | $1.08 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $197.22 |
| 39 | 2022/05 | $1.09 | $0.66 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $196.13 |
| 40 | 2022/07 | $1.09 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $195.04 |
| 41 | 2022/07 | $1.10 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $193.94 |
| 42 | 2022/08 | $1.10 | $0.65 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $192.84 |
| 43 | 2022/10 | $1.10 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $191.74 |
| 44 | 2022/10 | $1.11 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $190.63 |
| 45 | 2022/12 | $1.11 | $0.64 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $189.52 |
| 46 | 2022/12 | $1.11 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $188.41 |
| 47 | 2023/01 | $1.12 | $0.63 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $187.29 |
| 48 | 2023/03 | $1.12 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $186.17 |
| 49 | 2023/03 | $1.13 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $185.05 |
| 50 | 2023/05 | $1.13 | $0.62 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $183.92 |
| 51 | 2023/05 | $1.13 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $182.78 |
| 52 | 2023/07 | $1.14 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $181.65 |
| 53 | 2023/07 | $1.14 | $0.61 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $180.51 |
| 54 | 2023/08 | $1.14 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $179.36 |
| 55 | 2023/10 | $1.15 | $0.60 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $178.22 |
| 56 | 2023/10 | $1.15 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $177.06 |
| 57 | 2023/12 | $1.16 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $175.91 |
| 58 | 2023/12 | $1.16 | $0.59 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $174.75 |
| 59 | 2024/01 | $1.16 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $173.59 |
| 60 | 2024/03 | $1.17 | $0.58 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $172.42 |
| 61 | 2024/03 | $1.17 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $171.25 |
| 62 | 2024/05 | $1.17 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $170.07 |
| 63 | 2024/05 | $1.18 | $0.57 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $168.89 |
| 64 | 2024/07 | $1.18 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $167.71 |
| 65 | 2024/07 | $1.19 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $166.53 |
| 66 | 2024/08 | $1.19 | $0.56 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $165.34 |
| 67 | 2024/10 | $1.19 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $164.14 |
| 68 | 2024/10 | $1.20 | $0.55 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $162.94 |
| 69 | 2024/12 | $1.20 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $161.74 |
| 70 | 2024/12 | $1.21 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $160.53 |
| 71 | 2025/01 | $1.21 | $0.54 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $159.32 |
| 72 | 2025/03 | $1.21 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $158.11 |
| 73 | 2025/03 | $1.22 | $0.53 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $156.89 |
| 74 | 2025/05 | $1.22 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $155.67 |
| 75 | 2025/05 | $1.23 | $0.52 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $154.44 |
| 76 | 2025/07 | $1.23 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $153.21 |
| 77 | 2025/07 | $1.23 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $151.97 |
| 78 | 2025/08 | $1.24 | $0.51 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $150.73 |
| 79 | 2025/10 | $1.24 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $149.49 |
| 80 | 2025/10 | $1.25 | $0.50 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $148.24 |
| 81 | 2025/12 | $1.25 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $146.99 |
| 82 | 2025/12 | $1.26 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $145.74 |
| 83 | 2026/01 | $1.26 | $0.49 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $144.48 |
| 84 | 2026/03 | $1.26 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $143.21 |
| 85 | 2026/03 | $1.27 | $0.48 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $141.94 |
| 86 | 2026/05 | $1.27 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $140.67 |
| 87 | 2026/05 | $1.28 | $0.47 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $139.40 |
| 88 | 2026/07 | $1.28 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $138.11 |
| 89 | 2026/07 | $1.29 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $136.83 |
| 90 | 2026/08 | $1.29 | $0.46 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $135.54 |
| 91 | 2026/10 | $1.29 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $134.25 |
| 92 | 2026/10 | $1.30 | $0.45 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $132.95 |
| 93 | 2026/12 | $1.30 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $131.65 |
| 94 | 2026/12 | $1.31 | $0.44 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $130.34 |
| 95 | 2027/01 | $1.31 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $129.03 |
| 96 | 2027/03 | $1.32 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $127.71 |
| 97 | 2027/03 | $1.32 | $0.43 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $126.39 |
| 98 | 2027/05 | $1.32 | $0.42 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $125.07 |
| 99 | 2027/05 | $1.33 | $0.42 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $123.74 |
| 100 | 2027/07 | $1.33 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $122.41 |
| 101 | 2027/07 | $1.34 | $0.41 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $121.07 |
| 102 | 2027/08 | $1.34 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $119.73 |
| 103 | 2027/10 | $1.35 | $0.40 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $118.38 |
| 104 | 2027/10 | $1.35 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $117.03 |
| 105 | 2027/12 | $1.36 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $115.67 |
| 106 | 2027/12 | $1.36 | $0.39 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $114.31 |
| 107 | 2028/01 | $1.36 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $112.95 |
| 108 | 2028/03 | $1.37 | $0.38 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $111.58 |
| 109 | 2028/03 | $1.37 | $0.37 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $110.20 |
| 110 | 2028/05 | $1.38 | $0.37 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $108.83 |
| 111 | 2028/05 | $1.38 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $107.44 |
| 112 | 2028/07 | $1.39 | $0.36 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $106.06 |
| 113 | 2028/07 | $1.39 | $0.35 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $104.66 |
| 114 | 2028/08 | $1.40 | $0.35 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $103.27 |
| 115 | 2028/10 | $1.40 | $0.34 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $101.87 |
| 116 | 2028/10 | $1.41 | $0.34 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $100.46 |
| 117 | 2028/12 | $1.41 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $99.05 |
| 118 | 2028/12 | $1.42 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $97.63 |
| 119 | 2029/01 | $1.42 | $0.33 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $96.21 |
| 120 | 2029/03 | $1.42 | $0.32 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $94.79 |
| 121 | 2029/03 | $1.43 | $0.32 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $93.36 |
| 122 | 2029/05 | $1.43 | $0.31 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $91.92 |
| 123 | 2029/05 | $1.44 | $0.31 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $90.48 |
| 124 | 2029/07 | $1.44 | $0.30 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $89.04 |
| 125 | 2029/07 | $1.45 | $0.30 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $87.59 |
| 126 | 2029/08 | $1.45 | $0.29 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $86.14 |
| 127 | 2029/10 | $1.46 | $0.29 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $84.68 |
| 128 | 2029/10 | $1.46 | $0.28 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $83.22 |
| 129 | 2029/12 | $1.47 | $0.28 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $81.75 |
| 130 | 2029/12 | $1.47 | $0.27 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $80.27 |
| 131 | 2030/01 | $1.48 | $0.27 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $78.80 |
| 132 | 2030/03 | $1.48 | $0.26 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $77.31 |
| 133 | 2030/03 | $1.49 | $0.26 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $75.83 |
| 134 | 2030/05 | $1.49 | $0.25 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $74.33 |
| 135 | 2030/05 | $1.50 | $0.25 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $72.83 |
| 136 | 2030/07 | $1.50 | $0.24 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $71.33 |
| 137 | 2030/07 | $1.51 | $0.24 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $69.82 |
| 138 | 2030/08 | $1.51 | $0.23 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $68.31 |
| 139 | 2030/10 | $1.52 | $0.23 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $66.79 |
| 140 | 2030/10 | $1.52 | $0.22 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $65.27 |
| 141 | 2030/12 | $1.53 | $0.22 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $63.74 |
| 142 | 2030/12 | $1.53 | $0.21 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $62.21 |
| 143 | 2031/01 | $1.54 | $0.21 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $60.67 |
| 144 | 2031/03 | $1.54 | $0.20 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $59.13 |
| 145 | 2031/03 | $1.55 | $0.20 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $57.58 |
| 146 | 2031/05 | $1.55 | $0.19 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $56.02 |
| 147 | 2031/05 | $1.56 | $0.19 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $54.47 |
| 148 | 2031/07 | $1.56 | $0.18 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $52.90 |
| 149 | 2031/07 | $1.57 | $0.18 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $51.33 |
| 150 | 2031/08 | $1.57 | $0.17 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $49.76 |
| 151 | 2031/10 | $1.58 | $0.17 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $48.18 |
| 152 | 2031/10 | $1.59 | $0.16 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $46.59 |
| 153 | 2031/12 | $1.59 | $0.16 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $45.00 |
| 154 | 2031/12 | $1.60 | $0.15 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $43.41 |
| 155 | 2032/01 | $1.60 | $0.14 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $41.81 |
| 156 | 2032/03 | $1.61 | $0.14 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $40.20 |
| 157 | 2032/03 | $1.61 | $0.13 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $38.59 |
| 158 | 2032/05 | $1.62 | $0.13 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $36.97 |
| 159 | 2032/05 | $1.62 | $0.12 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $35.35 |
| 160 | 2032/07 | $1.63 | $0.12 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $33.72 |
| 161 | 2032/07 | $1.63 | $0.11 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $32.09 |
| 162 | 2032/08 | $1.64 | $0.11 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $30.45 |
| 163 | 2032/10 | $1.64 | $0.10 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $28.80 |
| 164 | 2032/10 | $1.65 | $0.10 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $27.15 |
| 165 | 2032/12 | $1.66 | $0.09 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $25.50 |
| 166 | 2032/12 | $1.66 | $0.08 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $23.84 |
| 167 | 2033/01 | $1.67 | $0.08 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $22.17 |
| 168 | 2033/03 | $1.67 | $0.07 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $20.50 |
| 169 | 2033/03 | $1.68 | $0.07 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $18.82 |
| 170 | 2033/05 | $1.68 | $0.06 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $17.14 |
| 171 | 2033/05 | $1.69 | $0.06 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $15.45 |
| 172 | 2033/07 | $1.69 | $0.05 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $13.76 |
| 173 | 2033/07 | $1.70 | $0.05 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $12.06 |
| 174 | 2033/08 | $1.71 | $0.04 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $10.35 |
| 175 | 2033/10 | $1.71 | $0.03 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $8.64 |
| 176 | 2033/10 | $1.72 | $0.03 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $6.92 |
| 177 | 2033/12 | $1.72 | $0.02 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $5.20 |
| 178 | 2033/12 | $1.73 | $0.02 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $3.47 |
| 179 | 2034/01 | $1.73 | $0.01 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $1.74 |
| 180 | 2034/03 | $1.74 | $0.01 | $0.00 | $1,851,028.67 | $125.00 | $1,851,155.41 | $0.00 |
| Totals | $236.00 | $78.22 | $0.00 | $333,185,160.00 | $22,500.00 | $333,207,974.22 |
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.