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 $752.00 at 6.5% interest rate for a $25,752.00 home, you need to have a monthly payment of $32,275.08. You will make a total of 300 payments and you will pay off your mortgage on 2048/05. Consult with a Mortgage Specialist
You can save $132.44 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 | $4.31 | 6.5% | 540 months | $27,325.38 | $1,573.38 |
45 years | Bi-Weekly | $2.16 | 6.5% | 461 months | $27,044.47 | $1,292.47 |
40 years | Monthly | $4.40 | 6.5% | 480 months | $27,113.26 | $1,361.26 |
40 years | Bi-Weekly | $2.20 | 6.5% | 409 months | $26,871.38 | $1,119.38 |
35 years | Monthly | $4.54 | 6.5% | 420 months | $26,908.16 | $1,156.16 |
35 years | Bi-Weekly | $2.27 | 6.5% | 358 months | $26,704.30 | $952.30 |
30 years | Monthly | $4.75 | 6.5% | 360 months | $26,711.13 | $959.13 |
30 years | Bi-Weekly | $2.38 | 6.5% | 307 months | $26,543.90 | $791.90 |
25 years | Monthly | $5.08 | 6.5% | 300 months | $26,523.27 | $771.27 |
25 years | Bi-Weekly | $2.54 | 6.5% | 256 months | $26,390.83 | $638.83 |
20 years | Monthly | $5.61 | 6.5% | 240 months | $26,345.61 | $593.61 |
20 years | Bi-Weekly | $2.81 | 6.5% | 205 months | $26,245.69 | $493.69 |
15 years | Monthly | $6.55 | 6.5% | 180 months | $26,179.13 | $427.13 |
15 years | Bi-Weekly | $3.28 | 6.5% | 154 months | $26,109.05 | $357.05 |
10 years | Monthly | $8.54 | 6.5% | 120 months | $26,024.66 | $272.66 |
10 years | Bi-Weekly | $4.27 | 6.5% | 103 months | $25,981.36 | $229.36 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2023/06 | $1.00 | $4.07 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $751.00 |
2 | 2023/07 | $1.01 | $4.07 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $749.99 |
3 | 2023/08 | $1.02 | $4.06 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $748.97 |
4 | 2023/09 | $1.02 | $4.06 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $747.95 |
5 | 2023/10 | $1.03 | $4.05 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $746.92 |
6 | 2023/11 | $1.03 | $4.05 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $745.89 |
7 | 2023/12 | $1.04 | $4.04 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $744.86 |
8 | 2024/01 | $1.04 | $4.03 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $743.81 |
9 | 2024/02 | $1.05 | $4.03 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $742.76 |
10 | 2024/03 | $1.05 | $4.02 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $741.71 |
11 | 2024/04 | $1.06 | $4.02 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $740.65 |
12 | 2024/05 | $1.07 | $4.01 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $739.58 |
13 | 2024/06 | $1.07 | $4.01 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $738.51 |
14 | 2024/07 | $1.08 | $4.00 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $737.43 |
15 | 2024/08 | $1.08 | $3.99 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $736.35 |
16 | 2024/09 | $1.09 | $3.99 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $735.26 |
17 | 2024/10 | $1.09 | $3.98 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $734.17 |
18 | 2024/11 | $1.10 | $3.98 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $733.07 |
19 | 2024/12 | $1.11 | $3.97 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $731.96 |
20 | 2025/01 | $1.11 | $3.96 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $730.85 |
21 | 2025/03 | $1.12 | $3.96 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $729.73 |
22 | 2025/03 | $1.12 | $3.95 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $728.60 |
23 | 2025/04 | $1.13 | $3.95 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $727.47 |
24 | 2025/05 | $1.14 | $3.94 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $726.34 |
25 | 2025/06 | $1.14 | $3.93 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $725.19 |
26 | 2025/07 | $1.15 | $3.93 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $724.04 |
27 | 2025/08 | $1.16 | $3.92 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $722.89 |
28 | 2025/09 | $1.16 | $3.92 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $721.73 |
29 | 2025/10 | $1.17 | $3.91 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $720.56 |
30 | 2025/11 | $1.17 | $3.90 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $719.38 |
31 | 2025/12 | $1.18 | $3.90 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $718.20 |
32 | 2026/01 | $1.19 | $3.89 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $717.01 |
33 | 2026/03 | $1.19 | $3.88 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $715.82 |
34 | 2026/03 | $1.20 | $3.88 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $714.62 |
35 | 2026/04 | $1.21 | $3.87 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $713.41 |
36 | 2026/05 | $1.21 | $3.86 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $712.20 |
37 | 2026/06 | $1.22 | $3.86 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $710.98 |
38 | 2026/07 | $1.23 | $3.85 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $709.75 |
39 | 2026/08 | $1.23 | $3.84 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $708.52 |
40 | 2026/09 | $1.24 | $3.84 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $707.28 |
41 | 2026/10 | $1.25 | $3.83 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $706.04 |
42 | 2026/11 | $1.25 | $3.82 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $704.78 |
43 | 2026/12 | $1.26 | $3.82 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $703.52 |
44 | 2027/01 | $1.27 | $3.81 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $702.26 |
45 | 2027/03 | $1.27 | $3.80 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $700.98 |
46 | 2027/03 | $1.28 | $3.80 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $699.70 |
47 | 2027/04 | $1.29 | $3.79 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $698.41 |
48 | 2027/05 | $1.29 | $3.78 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $697.12 |
49 | 2027/06 | $1.30 | $3.78 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $695.82 |
50 | 2027/07 | $1.31 | $3.77 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $694.51 |
51 | 2027/08 | $1.32 | $3.76 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $693.19 |
52 | 2027/09 | $1.32 | $3.75 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $691.87 |
53 | 2027/10 | $1.33 | $3.75 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $690.54 |
54 | 2027/11 | $1.34 | $3.74 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $689.20 |
55 | 2027/12 | $1.34 | $3.73 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $687.86 |
56 | 2028/01 | $1.35 | $3.73 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $686.51 |
57 | 2028/02 | $1.36 | $3.72 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $685.15 |
58 | 2028/03 | $1.37 | $3.71 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $683.78 |
59 | 2028/04 | $1.37 | $3.70 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $682.41 |
60 | 2028/05 | $1.38 | $3.70 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $681.03 |
61 | 2028/06 | $1.39 | $3.69 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $679.64 |
62 | 2028/07 | $1.40 | $3.68 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $678.24 |
63 | 2028/08 | $1.40 | $3.67 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $676.84 |
64 | 2028/09 | $1.41 | $3.67 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $675.43 |
65 | 2028/10 | $1.42 | $3.66 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $674.01 |
66 | 2028/11 | $1.43 | $3.65 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $672.58 |
67 | 2028/12 | $1.43 | $3.64 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $671.15 |
68 | 2029/01 | $1.44 | $3.64 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $669.71 |
69 | 2029/03 | $1.45 | $3.63 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $668.26 |
70 | 2029/03 | $1.46 | $3.62 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $666.80 |
71 | 2029/04 | $1.47 | $3.61 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $665.33 |
72 | 2029/05 | $1.47 | $3.60 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $663.86 |
73 | 2029/06 | $1.48 | $3.60 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $662.38 |
74 | 2029/07 | $1.49 | $3.59 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $660.89 |
75 | 2029/08 | $1.50 | $3.58 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $659.39 |
76 | 2029/09 | $1.51 | $3.57 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $657.88 |
77 | 2029/10 | $1.51 | $3.56 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $656.37 |
78 | 2029/11 | $1.52 | $3.56 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $654.85 |
79 | 2029/12 | $1.53 | $3.55 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $653.32 |
80 | 2030/01 | $1.54 | $3.54 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $651.78 |
81 | 2030/03 | $1.55 | $3.53 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $650.23 |
82 | 2030/03 | $1.56 | $3.52 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $648.68 |
83 | 2030/04 | $1.56 | $3.51 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $647.11 |
84 | 2030/05 | $1.57 | $3.51 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $645.54 |
85 | 2030/06 | $1.58 | $3.50 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $643.96 |
86 | 2030/07 | $1.59 | $3.49 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $642.37 |
87 | 2030/08 | $1.60 | $3.48 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $640.77 |
88 | 2030/09 | $1.61 | $3.47 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $639.16 |
89 | 2030/10 | $1.62 | $3.46 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $637.55 |
90 | 2030/11 | $1.62 | $3.45 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $635.92 |
91 | 2030/12 | $1.63 | $3.44 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $634.29 |
92 | 2031/01 | $1.64 | $3.44 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $632.65 |
93 | 2031/03 | $1.65 | $3.43 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $631.00 |
94 | 2031/03 | $1.66 | $3.42 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $629.34 |
95 | 2031/04 | $1.67 | $3.41 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $627.67 |
96 | 2031/05 | $1.68 | $3.40 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $625.99 |
97 | 2031/06 | $1.69 | $3.39 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $624.31 |
98 | 2031/07 | $1.70 | $3.38 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $622.61 |
99 | 2031/08 | $1.71 | $3.37 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $620.90 |
100 | 2031/09 | $1.71 | $3.36 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $619.19 |
101 | 2031/10 | $1.72 | $3.35 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $617.47 |
102 | 2031/11 | $1.73 | $3.34 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $615.73 |
103 | 2031/12 | $1.74 | $3.34 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $613.99 |
104 | 2032/01 | $1.75 | $3.33 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $612.24 |
105 | 2032/02 | $1.76 | $3.32 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $610.48 |
106 | 2032/03 | $1.77 | $3.31 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $608.71 |
107 | 2032/04 | $1.78 | $3.30 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $606.93 |
108 | 2032/05 | $1.79 | $3.29 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $605.14 |
109 | 2032/06 | $1.80 | $3.28 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $603.34 |
110 | 2032/07 | $1.81 | $3.27 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $601.53 |
111 | 2032/08 | $1.82 | $3.26 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $599.71 |
112 | 2032/09 | $1.83 | $3.25 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $597.88 |
113 | 2032/10 | $1.84 | $3.24 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $596.04 |
114 | 2032/11 | $1.85 | $3.23 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $594.19 |
115 | 2032/12 | $1.86 | $3.22 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $592.33 |
116 | 2033/01 | $1.87 | $3.21 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $590.46 |
117 | 2033/03 | $1.88 | $3.20 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $588.58 |
118 | 2033/03 | $1.89 | $3.19 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $586.69 |
119 | 2033/04 | $1.90 | $3.18 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $584.80 |
120 | 2033/05 | $1.91 | $3.17 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $582.89 |
121 | 2033/06 | $1.92 | $3.16 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $580.97 |
122 | 2033/07 | $1.93 | $3.15 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $579.03 |
123 | 2033/08 | $1.94 | $3.14 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $577.09 |
124 | 2033/09 | $1.95 | $3.13 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $575.14 |
125 | 2033/10 | $1.96 | $3.12 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $573.18 |
126 | 2033/11 | $1.97 | $3.10 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $571.21 |
127 | 2033/12 | $1.98 | $3.09 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $569.22 |
128 | 2034/01 | $1.99 | $3.08 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $567.23 |
129 | 2034/03 | $2.01 | $3.07 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $565.22 |
130 | 2034/03 | $2.02 | $3.06 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $563.21 |
131 | 2034/04 | $2.03 | $3.05 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $561.18 |
132 | 2034/05 | $2.04 | $3.04 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $559.14 |
133 | 2034/06 | $2.05 | $3.03 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $557.09 |
134 | 2034/07 | $2.06 | $3.02 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $555.03 |
135 | 2034/08 | $2.07 | $3.01 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $552.96 |
136 | 2034/09 | $2.08 | $3.00 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $550.88 |
137 | 2034/10 | $2.09 | $2.98 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $548.79 |
138 | 2034/11 | $2.10 | $2.97 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $546.68 |
139 | 2034/12 | $2.12 | $2.96 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $544.57 |
140 | 2035/01 | $2.13 | $2.95 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $542.44 |
141 | 2035/03 | $2.14 | $2.94 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $540.30 |
142 | 2035/03 | $2.15 | $2.93 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $538.15 |
143 | 2035/04 | $2.16 | $2.91 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $535.99 |
144 | 2035/05 | $2.17 | $2.90 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $533.81 |
145 | 2035/06 | $2.19 | $2.89 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $531.62 |
146 | 2035/07 | $2.20 | $2.88 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $529.43 |
147 | 2035/08 | $2.21 | $2.87 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $527.22 |
148 | 2035/09 | $2.22 | $2.86 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $525.00 |
149 | 2035/10 | $2.23 | $2.84 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $522.76 |
150 | 2035/11 | $2.25 | $2.83 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $520.52 |
151 | 2035/12 | $2.26 | $2.82 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $518.26 |
152 | 2036/01 | $2.27 | $2.81 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $515.99 |
153 | 2036/02 | $2.28 | $2.79 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $513.70 |
154 | 2036/03 | $2.29 | $2.78 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $511.41 |
155 | 2036/04 | $2.31 | $2.77 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $509.10 |
156 | 2036/05 | $2.32 | $2.76 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $506.78 |
157 | 2036/06 | $2.33 | $2.75 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $504.45 |
158 | 2036/07 | $2.35 | $2.73 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $502.10 |
159 | 2036/08 | $2.36 | $2.72 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $499.75 |
160 | 2036/09 | $2.37 | $2.71 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $497.38 |
161 | 2036/10 | $2.38 | $2.69 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $494.99 |
162 | 2036/11 | $2.40 | $2.68 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $492.60 |
163 | 2036/12 | $2.41 | $2.67 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $490.19 |
164 | 2037/01 | $2.42 | $2.66 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $487.76 |
165 | 2037/03 | $2.44 | $2.64 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $485.33 |
166 | 2037/03 | $2.45 | $2.63 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $482.88 |
167 | 2037/04 | $2.46 | $2.62 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $480.42 |
168 | 2037/05 | $2.48 | $2.60 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $477.94 |
169 | 2037/06 | $2.49 | $2.59 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $475.45 |
170 | 2037/07 | $2.50 | $2.58 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $472.95 |
171 | 2037/08 | $2.52 | $2.56 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $470.44 |
172 | 2037/09 | $2.53 | $2.55 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $467.91 |
173 | 2037/10 | $2.54 | $2.53 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $465.36 |
174 | 2037/11 | $2.56 | $2.52 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $462.81 |
175 | 2037/12 | $2.57 | $2.51 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $460.24 |
176 | 2038/01 | $2.58 | $2.49 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $457.65 |
177 | 2038/03 | $2.60 | $2.48 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $455.05 |
178 | 2038/03 | $2.61 | $2.46 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $452.44 |
179 | 2038/04 | $2.63 | $2.45 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $449.81 |
180 | 2038/05 | $2.64 | $2.44 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $447.17 |
181 | 2038/06 | $2.66 | $2.42 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $444.52 |
182 | 2038/07 | $2.67 | $2.41 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $441.85 |
183 | 2038/08 | $2.68 | $2.39 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $439.16 |
184 | 2038/09 | $2.70 | $2.38 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $436.46 |
185 | 2038/10 | $2.71 | $2.36 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $433.75 |
186 | 2038/11 | $2.73 | $2.35 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $431.02 |
187 | 2038/12 | $2.74 | $2.33 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $428.28 |
188 | 2039/01 | $2.76 | $2.32 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $425.52 |
189 | 2039/03 | $2.77 | $2.30 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $422.75 |
190 | 2039/03 | $2.79 | $2.29 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $419.96 |
191 | 2039/04 | $2.80 | $2.27 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $417.16 |
192 | 2039/05 | $2.82 | $2.26 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $414.34 |
193 | 2039/06 | $2.83 | $2.24 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $411.51 |
194 | 2039/07 | $2.85 | $2.23 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $408.66 |
195 | 2039/08 | $2.86 | $2.21 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $405.80 |
196 | 2039/09 | $2.88 | $2.20 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $402.92 |
197 | 2039/10 | $2.90 | $2.18 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $400.02 |
198 | 2039/11 | $2.91 | $2.17 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $397.11 |
199 | 2039/12 | $2.93 | $2.15 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $394.18 |
200 | 2040/01 | $2.94 | $2.14 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $391.24 |
201 | 2040/02 | $2.96 | $2.12 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $388.28 |
202 | 2040/03 | $2.97 | $2.10 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $385.31 |
203 | 2040/04 | $2.99 | $2.09 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $382.32 |
204 | 2040/05 | $3.01 | $2.07 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $379.31 |
205 | 2040/06 | $3.02 | $2.05 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $376.29 |
206 | 2040/07 | $3.04 | $2.04 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $373.25 |
207 | 2040/08 | $3.06 | $2.02 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $370.19 |
208 | 2040/09 | $3.07 | $2.01 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $367.12 |
209 | 2040/10 | $3.09 | $1.99 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $364.03 |
210 | 2040/11 | $3.11 | $1.97 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $360.93 |
211 | 2040/12 | $3.12 | $1.96 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $357.80 |
212 | 2041/01 | $3.14 | $1.94 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $354.66 |
213 | 2041/03 | $3.16 | $1.92 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $351.51 |
214 | 2041/03 | $3.17 | $1.90 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $348.33 |
215 | 2041/04 | $3.19 | $1.89 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $345.14 |
216 | 2041/05 | $3.21 | $1.87 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $341.94 |
217 | 2041/06 | $3.23 | $1.85 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $338.71 |
218 | 2041/07 | $3.24 | $1.83 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $335.47 |
219 | 2041/08 | $3.26 | $1.82 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $332.21 |
220 | 2041/09 | $3.28 | $1.80 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $328.93 |
221 | 2041/10 | $3.30 | $1.78 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $325.63 |
222 | 2041/11 | $3.31 | $1.76 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $322.32 |
223 | 2041/12 | $3.33 | $1.75 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $318.99 |
224 | 2042/01 | $3.35 | $1.73 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $315.64 |
225 | 2042/03 | $3.37 | $1.71 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $312.27 |
226 | 2042/03 | $3.39 | $1.69 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $308.88 |
227 | 2042/04 | $3.40 | $1.67 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $305.48 |
228 | 2042/05 | $3.42 | $1.65 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $302.06 |
229 | 2042/06 | $3.44 | $1.64 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $298.62 |
230 | 2042/07 | $3.46 | $1.62 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $295.16 |
231 | 2042/08 | $3.48 | $1.60 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $291.68 |
232 | 2042/09 | $3.50 | $1.58 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $288.18 |
233 | 2042/10 | $3.52 | $1.56 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $284.66 |
234 | 2042/11 | $3.54 | $1.54 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $281.13 |
235 | 2042/12 | $3.55 | $1.52 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $277.57 |
236 | 2043/01 | $3.57 | $1.50 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $274.00 |
237 | 2043/03 | $3.59 | $1.48 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $270.40 |
238 | 2043/03 | $3.61 | $1.46 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $266.79 |
239 | 2043/04 | $3.63 | $1.45 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $263.16 |
240 | 2043/05 | $3.65 | $1.43 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $259.51 |
241 | 2043/06 | $3.67 | $1.41 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $255.84 |
242 | 2043/07 | $3.69 | $1.39 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $252.14 |
243 | 2043/08 | $3.71 | $1.37 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $248.43 |
244 | 2043/09 | $3.73 | $1.35 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $244.70 |
245 | 2043/10 | $3.75 | $1.33 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $240.95 |
246 | 2043/11 | $3.77 | $1.31 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $237.18 |
247 | 2043/12 | $3.79 | $1.28 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $233.38 |
248 | 2044/01 | $3.81 | $1.26 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $229.57 |
249 | 2044/02 | $3.83 | $1.24 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $225.74 |
250 | 2044/03 | $3.85 | $1.22 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $221.88 |
251 | 2044/04 | $3.88 | $1.20 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $218.00 |
252 | 2044/05 | $3.90 | $1.18 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $214.11 |
253 | 2044/06 | $3.92 | $1.16 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $210.19 |
254 | 2044/07 | $3.94 | $1.14 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $206.25 |
255 | 2044/08 | $3.96 | $1.12 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $202.29 |
256 | 2044/09 | $3.98 | $1.10 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $198.31 |
257 | 2044/10 | $4.00 | $1.07 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $194.31 |
258 | 2044/11 | $4.03 | $1.05 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $190.28 |
259 | 2044/12 | $4.05 | $1.03 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $186.23 |
260 | 2045/01 | $4.07 | $1.01 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $182.16 |
261 | 2045/03 | $4.09 | $0.99 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $178.07 |
262 | 2045/03 | $4.11 | $0.96 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $173.96 |
263 | 2045/04 | $4.14 | $0.94 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $169.83 |
264 | 2045/05 | $4.16 | $0.92 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $165.67 |
265 | 2045/06 | $4.18 | $0.90 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $161.49 |
266 | 2045/07 | $4.20 | $0.87 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $157.28 |
267 | 2045/08 | $4.23 | $0.85 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $153.06 |
268 | 2045/09 | $4.25 | $0.83 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $148.81 |
269 | 2045/10 | $4.27 | $0.81 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $144.54 |
270 | 2045/11 | $4.29 | $0.78 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $140.24 |
271 | 2045/12 | $4.32 | $0.76 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $135.93 |
272 | 2046/01 | $4.34 | $0.74 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $131.59 |
273 | 2046/03 | $4.36 | $0.71 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $127.22 |
274 | 2046/03 | $4.39 | $0.69 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $122.83 |
275 | 2046/04 | $4.41 | $0.67 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $118.42 |
276 | 2046/05 | $4.44 | $0.64 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $113.98 |
277 | 2046/06 | $4.46 | $0.62 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $109.52 |
278 | 2046/07 | $4.48 | $0.59 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $105.04 |
279 | 2046/08 | $4.51 | $0.57 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $100.53 |
280 | 2046/09 | $4.53 | $0.54 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $96.00 |
281 | 2046/10 | $4.56 | $0.52 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $91.44 |
282 | 2046/11 | $4.58 | $0.50 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $86.86 |
283 | 2046/12 | $4.61 | $0.47 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $82.25 |
284 | 2047/01 | $4.63 | $0.45 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $77.62 |
285 | 2047/03 | $4.66 | $0.42 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $72.96 |
286 | 2047/03 | $4.68 | $0.40 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $68.28 |
287 | 2047/04 | $4.71 | $0.37 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $63.57 |
288 | 2047/05 | $4.73 | $0.34 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $58.84 |
289 | 2047/06 | $4.76 | $0.32 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $54.08 |
290 | 2047/07 | $4.78 | $0.29 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $49.30 |
291 | 2047/08 | $4.81 | $0.27 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $44.48 |
292 | 2047/09 | $4.84 | $0.24 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $39.65 |
293 | 2047/10 | $4.86 | $0.21 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $34.79 |
294 | 2047/11 | $4.89 | $0.19 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $29.90 |
295 | 2047/12 | $4.92 | $0.16 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $24.98 |
296 | 2048/01 | $4.94 | $0.14 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $20.04 |
297 | 2048/02 | $4.97 | $0.11 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $15.07 |
298 | 2048/03 | $5.00 | $0.08 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $10.07 |
299 | 2048/04 | $5.02 | $0.05 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $5.05 |
300 | 2048/05 | $5.05 | $0.03 | $0.00 | $32,190.00 | $80.00 | $32,275.08 | $0.00 |
Totals | $752.00 | $771.27 | $0.00 | $9,657,000.00 | $24,000.00 | $9,682,523.27 |
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.