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 $966.00 at 4.5% interest rate for a $200,966.00 home, you need to have a monthly payment of $837,458.70. You will make a total of 300 payments and you will pay off your mortgage on 2049/02. Consult with a Mortgage Specialist
You can save $107.27 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 | $4.18 | 4.5% | 540 months | $202,254.91 | $1,288.91 |
45 years | Bi-Weekly | $2.09 | 4.5% | 461 months | $202,029.36 | $1,063.36 |
40 years | Monthly | $4.34 | 4.5% | 480 months | $202,084.53 | $1,118.53 |
40 years | Bi-Weekly | $2.17 | 4.5% | 409 months | $201,890.62 | $924.62 |
35 years | Monthly | $4.57 | 4.5% | 420 months | $201,920.10 | $954.10 |
35 years | Bi-Weekly | $2.29 | 4.5% | 358 months | $201,756.56 | $790.56 |
30 years | Monthly | $4.89 | 4.5% | 360 months | $201,762.05 | $796.05 |
30 years | Bi-Weekly | $2.45 | 4.5% | 307 months | $201,627.45 | $661.45 |
25 years | Monthly | $5.37 | 4.5% | 300 months | $201,610.80 | $644.80 |
25 years | Bi-Weekly | $2.69 | 4.5% | 256 months | $201,503.53 | $537.53 |
20 years | Monthly | $6.11 | 4.5% | 240 months | $201,466.73 | $500.73 |
20 years | Bi-Weekly | $3.06 | 4.5% | 205 months | $201,385.00 | $419.00 |
15 years | Monthly | $7.39 | 4.5% | 180 months | $201,330.17 | $364.17 |
15 years | Bi-Weekly | $3.70 | 4.5% | 154 months | $201,272.04 | $306.04 |
10 years | Monthly | $10.01 | 4.5% | 120 months | $201,201.38 | $235.38 |
10 years | Bi-Weekly | $5.01 | 4.5% | 103 months | $201,164.79 | $198.79 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2024/03 | $1.75 | $3.62 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $964.25 |
2 | 2024/04 | $1.75 | $3.62 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $962.50 |
3 | 2024/05 | $1.76 | $3.61 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $960.74 |
4 | 2024/06 | $1.77 | $3.60 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $958.97 |
5 | 2024/07 | $1.77 | $3.60 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $957.20 |
6 | 2024/08 | $1.78 | $3.59 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $955.42 |
7 | 2024/09 | $1.79 | $3.58 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $953.63 |
8 | 2024/10 | $1.79 | $3.58 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $951.84 |
9 | 2024/11 | $1.80 | $3.57 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $950.04 |
10 | 2024/12 | $1.81 | $3.56 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $948.23 |
11 | 2025/01 | $1.81 | $3.56 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $946.42 |
12 | 2025/02 | $1.82 | $3.55 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $944.60 |
13 | 2025/03 | $1.83 | $3.54 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $942.77 |
14 | 2025/04 | $1.83 | $3.54 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $940.94 |
15 | 2025/05 | $1.84 | $3.53 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $939.10 |
16 | 2025/06 | $1.85 | $3.52 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $937.25 |
17 | 2025/07 | $1.85 | $3.51 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $935.40 |
18 | 2025/08 | $1.86 | $3.51 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $933.53 |
19 | 2025/09 | $1.87 | $3.50 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $931.67 |
20 | 2025/10 | $1.88 | $3.49 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $929.79 |
21 | 2025/11 | $1.88 | $3.49 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $927.91 |
22 | 2025/12 | $1.89 | $3.48 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $926.02 |
23 | 2026/01 | $1.90 | $3.47 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $924.12 |
24 | 2026/02 | $1.90 | $3.47 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $922.22 |
25 | 2026/03 | $1.91 | $3.46 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $920.31 |
26 | 2026/04 | $1.92 | $3.45 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $918.39 |
27 | 2026/05 | $1.93 | $3.44 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $916.46 |
28 | 2026/06 | $1.93 | $3.44 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $914.53 |
29 | 2026/07 | $1.94 | $3.43 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $912.59 |
30 | 2026/08 | $1.95 | $3.42 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $910.64 |
31 | 2026/09 | $1.95 | $3.41 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $908.69 |
32 | 2026/10 | $1.96 | $3.41 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $906.73 |
33 | 2026/11 | $1.97 | $3.40 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $904.76 |
34 | 2026/12 | $1.98 | $3.39 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $902.78 |
35 | 2027/01 | $1.98 | $3.39 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $900.80 |
36 | 2027/02 | $1.99 | $3.38 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $898.81 |
37 | 2027/03 | $2.00 | $3.37 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $896.81 |
38 | 2027/04 | $2.01 | $3.36 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $894.80 |
39 | 2027/05 | $2.01 | $3.36 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $892.79 |
40 | 2027/06 | $2.02 | $3.35 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $890.77 |
41 | 2027/07 | $2.03 | $3.34 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $888.74 |
42 | 2027/08 | $2.04 | $3.33 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $886.70 |
43 | 2027/09 | $2.04 | $3.33 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $884.66 |
44 | 2027/10 | $2.05 | $3.32 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $882.60 |
45 | 2027/11 | $2.06 | $3.31 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $880.54 |
46 | 2027/12 | $2.07 | $3.30 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $878.48 |
47 | 2028/01 | $2.08 | $3.29 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $876.40 |
48 | 2028/02 | $2.08 | $3.29 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $874.32 |
49 | 2028/03 | $2.09 | $3.28 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $872.23 |
50 | 2028/04 | $2.10 | $3.27 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $870.13 |
51 | 2028/05 | $2.11 | $3.26 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $868.02 |
52 | 2028/06 | $2.11 | $3.26 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $865.91 |
53 | 2028/07 | $2.12 | $3.25 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $863.79 |
54 | 2028/08 | $2.13 | $3.24 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $861.66 |
55 | 2028/09 | $2.14 | $3.23 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $859.52 |
56 | 2028/10 | $2.15 | $3.22 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $857.37 |
57 | 2028/11 | $2.15 | $3.22 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $855.22 |
58 | 2028/12 | $2.16 | $3.21 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $853.06 |
59 | 2029/01 | $2.17 | $3.20 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $850.89 |
60 | 2029/02 | $2.18 | $3.19 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $848.71 |
61 | 2029/03 | $2.19 | $3.18 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $846.52 |
62 | 2029/04 | $2.19 | $3.17 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $844.33 |
63 | 2029/05 | $2.20 | $3.17 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $842.12 |
64 | 2029/06 | $2.21 | $3.16 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $839.91 |
65 | 2029/07 | $2.22 | $3.15 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $837.69 |
66 | 2029/08 | $2.23 | $3.14 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $835.46 |
67 | 2029/09 | $2.24 | $3.13 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $833.23 |
68 | 2029/10 | $2.24 | $3.12 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $830.98 |
69 | 2029/11 | $2.25 | $3.12 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $828.73 |
70 | 2029/12 | $2.26 | $3.11 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $826.47 |
71 | 2030/01 | $2.27 | $3.10 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $824.20 |
72 | 2030/02 | $2.28 | $3.09 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $821.92 |
73 | 2030/03 | $2.29 | $3.08 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $819.63 |
74 | 2030/04 | $2.30 | $3.07 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $817.34 |
75 | 2030/05 | $2.30 | $3.07 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $815.03 |
76 | 2030/06 | $2.31 | $3.06 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $812.72 |
77 | 2030/07 | $2.32 | $3.05 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $810.40 |
78 | 2030/08 | $2.33 | $3.04 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $808.07 |
79 | 2030/09 | $2.34 | $3.03 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $805.73 |
80 | 2030/10 | $2.35 | $3.02 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $803.38 |
81 | 2030/11 | $2.36 | $3.01 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $801.02 |
82 | 2030/12 | $2.37 | $3.00 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $798.66 |
83 | 2031/01 | $2.37 | $2.99 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $796.28 |
84 | 2031/02 | $2.38 | $2.99 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $793.90 |
85 | 2031/03 | $2.39 | $2.98 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $791.51 |
86 | 2031/04 | $2.40 | $2.97 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $789.11 |
87 | 2031/05 | $2.41 | $2.96 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $786.70 |
88 | 2031/06 | $2.42 | $2.95 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $784.28 |
89 | 2031/07 | $2.43 | $2.94 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $781.85 |
90 | 2031/08 | $2.44 | $2.93 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $779.41 |
91 | 2031/09 | $2.45 | $2.92 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $776.97 |
92 | 2031/10 | $2.46 | $2.91 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $774.51 |
93 | 2031/11 | $2.46 | $2.90 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $772.04 |
94 | 2031/12 | $2.47 | $2.90 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $769.57 |
95 | 2032/01 | $2.48 | $2.89 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $767.09 |
96 | 2032/02 | $2.49 | $2.88 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $764.59 |
97 | 2032/03 | $2.50 | $2.87 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $762.09 |
98 | 2032/04 | $2.51 | $2.86 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $759.58 |
99 | 2032/05 | $2.52 | $2.85 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $757.06 |
100 | 2032/06 | $2.53 | $2.84 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $754.53 |
101 | 2032/07 | $2.54 | $2.83 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $751.99 |
102 | 2032/08 | $2.55 | $2.82 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $749.44 |
103 | 2032/09 | $2.56 | $2.81 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $746.88 |
104 | 2032/10 | $2.57 | $2.80 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $744.31 |
105 | 2032/11 | $2.58 | $2.79 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $741.73 |
106 | 2032/12 | $2.59 | $2.78 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $739.15 |
107 | 2033/01 | $2.60 | $2.77 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $736.55 |
108 | 2033/02 | $2.61 | $2.76 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $733.94 |
109 | 2033/03 | $2.62 | $2.75 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $731.32 |
110 | 2033/04 | $2.63 | $2.74 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $728.70 |
111 | 2033/05 | $2.64 | $2.73 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $726.06 |
112 | 2033/06 | $2.65 | $2.72 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $723.41 |
113 | 2033/07 | $2.66 | $2.71 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $720.76 |
114 | 2033/08 | $2.67 | $2.70 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $718.09 |
115 | 2033/09 | $2.68 | $2.69 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $715.41 |
116 | 2033/10 | $2.69 | $2.68 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $712.73 |
117 | 2033/11 | $2.70 | $2.67 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $710.03 |
118 | 2033/12 | $2.71 | $2.66 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $707.32 |
119 | 2034/01 | $2.72 | $2.65 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $704.61 |
120 | 2034/02 | $2.73 | $2.64 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $701.88 |
121 | 2034/03 | $2.74 | $2.63 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $699.14 |
122 | 2034/04 | $2.75 | $2.62 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $696.40 |
123 | 2034/05 | $2.76 | $2.61 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $693.64 |
124 | 2034/06 | $2.77 | $2.60 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $690.87 |
125 | 2034/07 | $2.78 | $2.59 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $688.09 |
126 | 2034/08 | $2.79 | $2.58 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $685.30 |
127 | 2034/09 | $2.80 | $2.57 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $682.50 |
128 | 2034/10 | $2.81 | $2.56 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $679.69 |
129 | 2034/11 | $2.82 | $2.55 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $676.87 |
130 | 2034/12 | $2.83 | $2.54 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $674.04 |
131 | 2035/01 | $2.84 | $2.53 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $671.20 |
132 | 2035/02 | $2.85 | $2.52 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $668.35 |
133 | 2035/03 | $2.86 | $2.51 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $665.48 |
134 | 2035/04 | $2.87 | $2.50 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $662.61 |
135 | 2035/05 | $2.88 | $2.48 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $659.73 |
136 | 2035/06 | $2.90 | $2.47 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $656.83 |
137 | 2035/07 | $2.91 | $2.46 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $653.92 |
138 | 2035/08 | $2.92 | $2.45 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $651.01 |
139 | 2035/09 | $2.93 | $2.44 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $648.08 |
140 | 2035/10 | $2.94 | $2.43 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $645.14 |
141 | 2035/11 | $2.95 | $2.42 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $642.19 |
142 | 2035/12 | $2.96 | $2.41 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $639.23 |
143 | 2036/01 | $2.97 | $2.40 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $636.26 |
144 | 2036/02 | $2.98 | $2.39 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $633.27 |
145 | 2036/03 | $2.99 | $2.37 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $630.28 |
146 | 2036/04 | $3.01 | $2.36 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $627.27 |
147 | 2036/05 | $3.02 | $2.35 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $624.26 |
148 | 2036/06 | $3.03 | $2.34 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $621.23 |
149 | 2036/07 | $3.04 | $2.33 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $618.19 |
150 | 2036/08 | $3.05 | $2.32 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $615.14 |
151 | 2036/09 | $3.06 | $2.31 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $612.07 |
152 | 2036/10 | $3.07 | $2.30 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $609.00 |
153 | 2036/11 | $3.09 | $2.28 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $605.91 |
154 | 2036/12 | $3.10 | $2.27 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $602.82 |
155 | 2037/01 | $3.11 | $2.26 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $599.71 |
156 | 2037/02 | $3.12 | $2.25 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $596.59 |
157 | 2037/03 | $3.13 | $2.24 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $593.46 |
158 | 2037/04 | $3.14 | $2.23 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $590.31 |
159 | 2037/05 | $3.16 | $2.21 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $587.16 |
160 | 2037/06 | $3.17 | $2.20 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $583.99 |
161 | 2037/07 | $3.18 | $2.19 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $580.81 |
162 | 2037/08 | $3.19 | $2.18 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $577.62 |
163 | 2037/09 | $3.20 | $2.17 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $574.41 |
164 | 2037/10 | $3.22 | $2.15 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $571.20 |
165 | 2037/11 | $3.23 | $2.14 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $567.97 |
166 | 2037/12 | $3.24 | $2.13 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $564.73 |
167 | 2038/01 | $3.25 | $2.12 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $561.48 |
168 | 2038/02 | $3.26 | $2.11 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $558.22 |
169 | 2038/03 | $3.28 | $2.09 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $554.94 |
170 | 2038/04 | $3.29 | $2.08 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $551.65 |
171 | 2038/05 | $3.30 | $2.07 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $548.35 |
172 | 2038/06 | $3.31 | $2.06 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $545.04 |
173 | 2038/07 | $3.33 | $2.04 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $541.71 |
174 | 2038/08 | $3.34 | $2.03 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $538.38 |
175 | 2038/09 | $3.35 | $2.02 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $535.03 |
176 | 2038/10 | $3.36 | $2.01 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $531.66 |
177 | 2038/11 | $3.38 | $1.99 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $528.29 |
178 | 2038/12 | $3.39 | $1.98 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $524.90 |
179 | 2039/01 | $3.40 | $1.97 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $521.50 |
180 | 2039/02 | $3.41 | $1.96 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $518.08 |
181 | 2039/03 | $3.43 | $1.94 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $514.66 |
182 | 2039/04 | $3.44 | $1.93 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $511.22 |
183 | 2039/05 | $3.45 | $1.92 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $507.77 |
184 | 2039/06 | $3.47 | $1.90 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $504.30 |
185 | 2039/07 | $3.48 | $1.89 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $500.82 |
186 | 2039/08 | $3.49 | $1.88 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $497.33 |
187 | 2039/09 | $3.50 | $1.86 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $493.83 |
188 | 2039/10 | $3.52 | $1.85 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $490.31 |
189 | 2039/11 | $3.53 | $1.84 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $486.78 |
190 | 2039/12 | $3.54 | $1.83 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $483.23 |
191 | 2040/01 | $3.56 | $1.81 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $479.68 |
192 | 2040/02 | $3.57 | $1.80 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $476.11 |
193 | 2040/03 | $3.58 | $1.79 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $472.52 |
194 | 2040/04 | $3.60 | $1.77 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $468.93 |
195 | 2040/05 | $3.61 | $1.76 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $465.31 |
196 | 2040/06 | $3.62 | $1.74 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $461.69 |
197 | 2040/07 | $3.64 | $1.73 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $458.05 |
198 | 2040/08 | $3.65 | $1.72 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $454.40 |
199 | 2040/09 | $3.67 | $1.70 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $450.74 |
200 | 2040/10 | $3.68 | $1.69 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $447.06 |
201 | 2040/11 | $3.69 | $1.68 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $443.36 |
202 | 2040/12 | $3.71 | $1.66 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $439.66 |
203 | 2041/01 | $3.72 | $1.65 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $435.94 |
204 | 2041/02 | $3.73 | $1.63 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $432.20 |
205 | 2041/03 | $3.75 | $1.62 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $428.45 |
206 | 2041/04 | $3.76 | $1.61 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $424.69 |
207 | 2041/05 | $3.78 | $1.59 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $420.91 |
208 | 2041/06 | $3.79 | $1.58 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $417.12 |
209 | 2041/07 | $3.81 | $1.56 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $413.32 |
210 | 2041/08 | $3.82 | $1.55 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $409.50 |
211 | 2041/09 | $3.83 | $1.54 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $405.66 |
212 | 2041/10 | $3.85 | $1.52 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $401.82 |
213 | 2041/11 | $3.86 | $1.51 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $397.95 |
214 | 2041/12 | $3.88 | $1.49 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $394.08 |
215 | 2042/01 | $3.89 | $1.48 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $390.19 |
216 | 2042/02 | $3.91 | $1.46 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $386.28 |
217 | 2042/03 | $3.92 | $1.45 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $382.36 |
218 | 2042/04 | $3.94 | $1.43 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $378.42 |
219 | 2042/05 | $3.95 | $1.42 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $374.47 |
220 | 2042/06 | $3.97 | $1.40 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $370.51 |
221 | 2042/07 | $3.98 | $1.39 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $366.53 |
222 | 2042/08 | $3.99 | $1.37 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $362.53 |
223 | 2042/09 | $4.01 | $1.36 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $358.52 |
224 | 2042/10 | $4.02 | $1.34 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $354.50 |
225 | 2042/11 | $4.04 | $1.33 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $350.46 |
226 | 2042/12 | $4.06 | $1.31 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $346.40 |
227 | 2043/01 | $4.07 | $1.30 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $342.33 |
228 | 2043/02 | $4.09 | $1.28 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $338.25 |
229 | 2043/03 | $4.10 | $1.27 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $334.15 |
230 | 2043/04 | $4.12 | $1.25 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $330.03 |
231 | 2043/05 | $4.13 | $1.24 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $325.90 |
232 | 2043/06 | $4.15 | $1.22 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $321.75 |
233 | 2043/07 | $4.16 | $1.21 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $317.59 |
234 | 2043/08 | $4.18 | $1.19 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $313.41 |
235 | 2043/09 | $4.19 | $1.18 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $309.22 |
236 | 2043/10 | $4.21 | $1.16 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $305.01 |
237 | 2043/11 | $4.23 | $1.14 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $300.78 |
238 | 2043/12 | $4.24 | $1.13 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $296.54 |
239 | 2044/01 | $4.26 | $1.11 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $292.28 |
240 | 2044/02 | $4.27 | $1.10 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $288.01 |
241 | 2044/03 | $4.29 | $1.08 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $283.72 |
242 | 2044/04 | $4.31 | $1.06 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $279.41 |
243 | 2044/05 | $4.32 | $1.05 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $275.09 |
244 | 2044/06 | $4.34 | $1.03 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $270.75 |
245 | 2044/07 | $4.35 | $1.02 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $266.40 |
246 | 2044/08 | $4.37 | $1.00 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $262.03 |
247 | 2044/09 | $4.39 | $0.98 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $257.64 |
248 | 2044/10 | $4.40 | $0.97 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $253.24 |
249 | 2044/11 | $4.42 | $0.95 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $248.82 |
250 | 2044/12 | $4.44 | $0.93 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $244.38 |
251 | 2045/01 | $4.45 | $0.92 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $239.93 |
252 | 2045/02 | $4.47 | $0.90 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $235.46 |
253 | 2045/03 | $4.49 | $0.88 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $230.98 |
254 | 2045/04 | $4.50 | $0.87 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $226.47 |
255 | 2045/05 | $4.52 | $0.85 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $221.95 |
256 | 2045/06 | $4.54 | $0.83 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $217.41 |
257 | 2045/07 | $4.55 | $0.82 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $212.86 |
258 | 2045/08 | $4.57 | $0.80 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $208.29 |
259 | 2045/09 | $4.59 | $0.78 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $203.70 |
260 | 2045/10 | $4.61 | $0.76 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $199.10 |
261 | 2045/11 | $4.62 | $0.75 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $194.47 |
262 | 2045/12 | $4.64 | $0.73 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $189.83 |
263 | 2046/01 | $4.66 | $0.71 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $185.18 |
264 | 2046/02 | $4.67 | $0.69 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $180.50 |
265 | 2046/03 | $4.69 | $0.68 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $175.81 |
266 | 2046/04 | $4.71 | $0.66 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $171.10 |
267 | 2046/05 | $4.73 | $0.64 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $166.37 |
268 | 2046/06 | $4.75 | $0.62 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $161.63 |
269 | 2046/07 | $4.76 | $0.61 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $156.86 |
270 | 2046/08 | $4.78 | $0.59 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $152.08 |
271 | 2046/09 | $4.80 | $0.57 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $147.28 |
272 | 2046/10 | $4.82 | $0.55 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $142.46 |
273 | 2046/11 | $4.84 | $0.53 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $137.63 |
274 | 2046/12 | $4.85 | $0.52 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $132.78 |
275 | 2047/01 | $4.87 | $0.50 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $127.90 |
276 | 2047/02 | $4.89 | $0.48 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $123.02 |
277 | 2047/03 | $4.91 | $0.46 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $118.11 |
278 | 2047/04 | $4.93 | $0.44 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $113.18 |
279 | 2047/05 | $4.94 | $0.42 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $108.24 |
280 | 2047/06 | $4.96 | $0.41 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $103.27 |
281 | 2047/07 | $4.98 | $0.39 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $98.29 |
282 | 2047/08 | $5.00 | $0.37 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $93.29 |
283 | 2047/09 | $5.02 | $0.35 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $88.27 |
284 | 2047/10 | $5.04 | $0.33 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $83.23 |
285 | 2047/11 | $5.06 | $0.31 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $78.17 |
286 | 2047/12 | $5.08 | $0.29 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $73.10 |
287 | 2048/01 | $5.10 | $0.27 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $68.00 |
288 | 2048/02 | $5.11 | $0.26 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $62.89 |
289 | 2048/03 | $5.13 | $0.24 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $57.76 |
290 | 2048/04 | $5.15 | $0.22 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $52.60 |
291 | 2048/05 | $5.17 | $0.20 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $47.43 |
292 | 2048/06 | $5.19 | $0.18 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $42.24 |
293 | 2048/07 | $5.21 | $0.16 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $37.03 |
294 | 2048/08 | $5.23 | $0.14 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $31.80 |
295 | 2048/09 | $5.25 | $0.12 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $26.55 |
296 | 2048/10 | $5.27 | $0.10 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $21.28 |
297 | 2048/11 | $5.29 | $0.08 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $15.99 |
298 | 2048/12 | $5.31 | $0.06 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $10.68 |
299 | 2049/01 | $5.33 | $0.04 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $5.35 |
300 | 2049/02 | $5.35 | $0.02 | $0.00 | $837,358.33 | $95.00 | $837,458.70 | $0.00 |
Totals | $966.00 | $644.80 | $0.00 | $251,207,500.00 | $28,500.00 | $251,237,610.80 |
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.