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 $818.00 at 3.85% interest rate for a $40,818.00 home, you need to have a monthly payment of $102,149.25. You will make a total of 300 payments and you will pay off your mortgage on 2049/03. Consult with a Mortgage Specialist
You can save $75.06 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 | $3.19 | 3.85% | 540 months | $41,722.67 | $904.67 |
45 years | Bi-Weekly | $1.60 | 3.85% | 461 months | $41,566.29 | $748.29 |
40 years | Monthly | $3.34 | 3.85% | 480 months | $41,604.56 | $786.56 |
40 years | Bi-Weekly | $1.67 | 3.85% | 409 months | $41,469.96 | $651.96 |
35 years | Monthly | $3.55 | 3.85% | 420 months | $41,490.44 | $672.44 |
35 years | Bi-Weekly | $1.78 | 3.85% | 358 months | $41,376.73 | $558.73 |
30 years | Monthly | $3.83 | 3.85% | 360 months | $41,380.55 | $562.55 |
30 years | Bi-Weekly | $1.92 | 3.85% | 307 months | $41,286.70 | $468.70 |
25 years | Monthly | $4.25 | 3.85% | 300 months | $41,275.07 | $457.07 |
25 years | Bi-Weekly | $2.13 | 3.85% | 256 months | $41,200.01 | $382.01 |
20 years | Monthly | $4.89 | 3.85% | 240 months | $41,174.20 | $356.20 |
20 years | Bi-Weekly | $2.45 | 3.85% | 205 months | $41,116.74 | $298.74 |
15 years | Monthly | $5.99 | 3.85% | 180 months | $41,078.08 | $260.08 |
15 years | Bi-Weekly | $3.00 | 3.85% | 154 months | $41,036.98 | $218.98 |
10 years | Monthly | $8.22 | 3.85% | 120 months | $40,986.84 | $168.84 |
10 years | Bi-Weekly | $4.11 | 3.85% | 103 months | $40,960.79 | $142.79 |
(Payment Amount does not include property tax, insurance, or PMI)
Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
---|---|---|---|---|---|---|---|---|
1 | 2024/04 | $1.63 | $2.62 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $816.37 |
2 | 2024/05 | $1.63 | $2.62 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $814.74 |
3 | 2024/06 | $1.64 | $2.61 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $813.11 |
4 | 2024/07 | $1.64 | $2.61 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $811.47 |
5 | 2024/08 | $1.65 | $2.60 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $809.82 |
6 | 2024/09 | $1.65 | $2.60 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $808.17 |
7 | 2024/10 | $1.66 | $2.59 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $806.51 |
8 | 2024/11 | $1.66 | $2.59 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $804.85 |
9 | 2024/12 | $1.67 | $2.58 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $803.18 |
10 | 2025/01 | $1.67 | $2.58 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $801.50 |
11 | 2025/02 | $1.68 | $2.57 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $799.83 |
12 | 2025/03 | $1.68 | $2.57 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $798.14 |
13 | 2025/04 | $1.69 | $2.56 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $796.45 |
14 | 2025/05 | $1.69 | $2.56 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $794.76 |
15 | 2025/06 | $1.70 | $2.55 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $793.06 |
16 | 2025/07 | $1.71 | $2.54 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $791.35 |
17 | 2025/08 | $1.71 | $2.54 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $789.64 |
18 | 2025/09 | $1.72 | $2.53 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $787.92 |
19 | 2025/10 | $1.72 | $2.53 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $786.20 |
20 | 2025/11 | $1.73 | $2.52 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $784.47 |
21 | 2025/12 | $1.73 | $2.52 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $782.74 |
22 | 2026/01 | $1.74 | $2.51 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $781.00 |
23 | 2026/02 | $1.74 | $2.51 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $779.26 |
24 | 2026/03 | $1.75 | $2.50 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $777.51 |
25 | 2026/04 | $1.76 | $2.49 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $775.75 |
26 | 2026/05 | $1.76 | $2.49 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $773.99 |
27 | 2026/06 | $1.77 | $2.48 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $772.22 |
28 | 2026/07 | $1.77 | $2.48 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $770.45 |
29 | 2026/08 | $1.78 | $2.47 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $768.67 |
30 | 2026/09 | $1.78 | $2.47 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $766.89 |
31 | 2026/10 | $1.79 | $2.46 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $765.10 |
32 | 2026/11 | $1.80 | $2.45 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $763.30 |
33 | 2026/12 | $1.80 | $2.45 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $761.50 |
34 | 2027/01 | $1.81 | $2.44 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $759.69 |
35 | 2027/02 | $1.81 | $2.44 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $757.88 |
36 | 2027/03 | $1.82 | $2.43 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $756.06 |
37 | 2027/04 | $1.82 | $2.43 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $754.24 |
38 | 2027/05 | $1.83 | $2.42 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $752.41 |
39 | 2027/06 | $1.84 | $2.41 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $750.57 |
40 | 2027/07 | $1.84 | $2.41 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $748.73 |
41 | 2027/08 | $1.85 | $2.40 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $746.88 |
42 | 2027/09 | $1.85 | $2.40 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $745.03 |
43 | 2027/10 | $1.86 | $2.39 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $743.17 |
44 | 2027/11 | $1.87 | $2.38 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $741.30 |
45 | 2027/12 | $1.87 | $2.38 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $739.43 |
46 | 2028/01 | $1.88 | $2.37 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $737.55 |
47 | 2028/02 | $1.88 | $2.37 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $735.67 |
48 | 2028/03 | $1.89 | $2.36 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $733.78 |
49 | 2028/04 | $1.90 | $2.35 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $731.88 |
50 | 2028/05 | $1.90 | $2.35 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $729.98 |
51 | 2028/06 | $1.91 | $2.34 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $728.07 |
52 | 2028/07 | $1.91 | $2.34 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $726.16 |
53 | 2028/08 | $1.92 | $2.33 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $724.23 |
54 | 2028/09 | $1.93 | $2.32 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $722.31 |
55 | 2028/10 | $1.93 | $2.32 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $720.38 |
56 | 2028/11 | $1.94 | $2.31 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $718.44 |
57 | 2028/12 | $1.95 | $2.30 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $716.49 |
58 | 2029/01 | $1.95 | $2.30 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $714.54 |
59 | 2029/02 | $1.96 | $2.29 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $712.58 |
60 | 2029/03 | $1.96 | $2.29 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $710.62 |
61 | 2029/04 | $1.97 | $2.28 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $708.65 |
62 | 2029/05 | $1.98 | $2.27 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $706.67 |
63 | 2029/06 | $1.98 | $2.27 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $704.69 |
64 | 2029/07 | $1.99 | $2.26 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $702.70 |
65 | 2029/08 | $2.00 | $2.25 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $700.70 |
66 | 2029/09 | $2.00 | $2.25 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $698.70 |
67 | 2029/10 | $2.01 | $2.24 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $696.69 |
68 | 2029/11 | $2.02 | $2.24 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $694.68 |
69 | 2029/12 | $2.02 | $2.23 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $692.66 |
70 | 2030/01 | $2.03 | $2.22 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $690.63 |
71 | 2030/02 | $2.03 | $2.22 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $688.59 |
72 | 2030/03 | $2.04 | $2.21 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $686.55 |
73 | 2030/04 | $2.05 | $2.20 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $684.50 |
74 | 2030/05 | $2.05 | $2.20 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $682.45 |
75 | 2030/06 | $2.06 | $2.19 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $680.39 |
76 | 2030/07 | $2.07 | $2.18 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $678.32 |
77 | 2030/08 | $2.07 | $2.18 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $676.25 |
78 | 2030/09 | $2.08 | $2.17 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $674.17 |
79 | 2030/10 | $2.09 | $2.16 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $672.08 |
80 | 2030/11 | $2.09 | $2.16 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $669.99 |
81 | 2030/12 | $2.10 | $2.15 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $667.89 |
82 | 2031/01 | $2.11 | $2.14 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $665.78 |
83 | 2031/02 | $2.11 | $2.14 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $663.66 |
84 | 2031/03 | $2.12 | $2.13 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $661.54 |
85 | 2031/04 | $2.13 | $2.12 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $659.42 |
86 | 2031/05 | $2.13 | $2.12 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $657.28 |
87 | 2031/06 | $2.14 | $2.11 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $655.14 |
88 | 2031/07 | $2.15 | $2.10 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $652.99 |
89 | 2031/08 | $2.16 | $2.10 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $650.84 |
90 | 2031/09 | $2.16 | $2.09 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $648.67 |
91 | 2031/10 | $2.17 | $2.08 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $646.50 |
92 | 2031/11 | $2.18 | $2.07 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $644.33 |
93 | 2031/12 | $2.18 | $2.07 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $642.15 |
94 | 2032/01 | $2.19 | $2.06 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $639.96 |
95 | 2032/02 | $2.20 | $2.05 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $637.76 |
96 | 2032/03 | $2.20 | $2.05 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $635.55 |
97 | 2032/04 | $2.21 | $2.04 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $633.34 |
98 | 2032/05 | $2.22 | $2.03 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $631.12 |
99 | 2032/06 | $2.23 | $2.02 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $628.90 |
100 | 2032/07 | $2.23 | $2.02 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $626.67 |
101 | 2032/08 | $2.24 | $2.01 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $624.43 |
102 | 2032/09 | $2.25 | $2.00 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $622.18 |
103 | 2032/10 | $2.25 | $2.00 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $619.93 |
104 | 2032/11 | $2.26 | $1.99 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $617.66 |
105 | 2032/12 | $2.27 | $1.98 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $615.40 |
106 | 2033/01 | $2.28 | $1.97 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $613.12 |
107 | 2033/02 | $2.28 | $1.97 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $610.84 |
108 | 2033/03 | $2.29 | $1.96 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $608.55 |
109 | 2033/04 | $2.30 | $1.95 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $606.25 |
110 | 2033/05 | $2.31 | $1.95 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $603.94 |
111 | 2033/06 | $2.31 | $1.94 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $601.63 |
112 | 2033/07 | $2.32 | $1.93 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $599.31 |
113 | 2033/08 | $2.33 | $1.92 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $596.98 |
114 | 2033/09 | $2.33 | $1.92 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $594.65 |
115 | 2033/10 | $2.34 | $1.91 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $592.31 |
116 | 2033/11 | $2.35 | $1.90 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $589.96 |
117 | 2033/12 | $2.36 | $1.89 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $587.60 |
118 | 2034/01 | $2.37 | $1.89 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $585.23 |
119 | 2034/02 | $2.37 | $1.88 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $582.86 |
120 | 2034/03 | $2.38 | $1.87 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $580.48 |
121 | 2034/04 | $2.39 | $1.86 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $578.09 |
122 | 2034/05 | $2.40 | $1.85 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $575.70 |
123 | 2034/06 | $2.40 | $1.85 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $573.29 |
124 | 2034/07 | $2.41 | $1.84 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $570.88 |
125 | 2034/08 | $2.42 | $1.83 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $568.46 |
126 | 2034/09 | $2.43 | $1.82 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $566.04 |
127 | 2034/10 | $2.43 | $1.82 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $563.60 |
128 | 2034/11 | $2.44 | $1.81 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $561.16 |
129 | 2034/12 | $2.45 | $1.80 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $558.71 |
130 | 2035/01 | $2.46 | $1.79 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $556.25 |
131 | 2035/02 | $2.47 | $1.78 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $553.79 |
132 | 2035/03 | $2.47 | $1.78 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $551.32 |
133 | 2035/04 | $2.48 | $1.77 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $548.83 |
134 | 2035/05 | $2.49 | $1.76 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $546.34 |
135 | 2035/06 | $2.50 | $1.75 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $543.85 |
136 | 2035/07 | $2.51 | $1.74 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $541.34 |
137 | 2035/08 | $2.51 | $1.74 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $538.83 |
138 | 2035/09 | $2.52 | $1.73 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $536.31 |
139 | 2035/10 | $2.53 | $1.72 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $533.78 |
140 | 2035/11 | $2.54 | $1.71 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $531.24 |
141 | 2035/12 | $2.55 | $1.70 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $528.69 |
142 | 2036/01 | $2.55 | $1.70 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $526.14 |
143 | 2036/02 | $2.56 | $1.69 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $523.58 |
144 | 2036/03 | $2.57 | $1.68 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $521.01 |
145 | 2036/04 | $2.58 | $1.67 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $518.43 |
146 | 2036/05 | $2.59 | $1.66 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $515.84 |
147 | 2036/06 | $2.60 | $1.65 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $513.25 |
148 | 2036/07 | $2.60 | $1.65 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $510.64 |
149 | 2036/08 | $2.61 | $1.64 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $508.03 |
150 | 2036/09 | $2.62 | $1.63 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $505.41 |
151 | 2036/10 | $2.63 | $1.62 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $502.78 |
152 | 2036/11 | $2.64 | $1.61 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $500.14 |
153 | 2036/12 | $2.65 | $1.60 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $497.50 |
154 | 2037/01 | $2.65 | $1.60 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $494.84 |
155 | 2037/02 | $2.66 | $1.59 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $492.18 |
156 | 2037/03 | $2.67 | $1.58 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $489.51 |
157 | 2037/04 | $2.68 | $1.57 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $486.83 |
158 | 2037/05 | $2.69 | $1.56 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $484.14 |
159 | 2037/06 | $2.70 | $1.55 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $481.45 |
160 | 2037/07 | $2.71 | $1.54 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $478.74 |
161 | 2037/08 | $2.71 | $1.54 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $476.03 |
162 | 2037/09 | $2.72 | $1.53 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $473.30 |
163 | 2037/10 | $2.73 | $1.52 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $470.57 |
164 | 2037/11 | $2.74 | $1.51 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $467.83 |
165 | 2037/12 | $2.75 | $1.50 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $465.08 |
166 | 2038/01 | $2.76 | $1.49 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $462.32 |
167 | 2038/02 | $2.77 | $1.48 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $459.56 |
168 | 2038/03 | $2.78 | $1.47 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $456.78 |
169 | 2038/04 | $2.78 | $1.47 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $454.00 |
170 | 2038/05 | $2.79 | $1.46 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $451.20 |
171 | 2038/06 | $2.80 | $1.45 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $448.40 |
172 | 2038/07 | $2.81 | $1.44 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $445.59 |
173 | 2038/08 | $2.82 | $1.43 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $442.77 |
174 | 2038/09 | $2.83 | $1.42 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $439.94 |
175 | 2038/10 | $2.84 | $1.41 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $437.10 |
176 | 2038/11 | $2.85 | $1.40 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $434.25 |
177 | 2038/12 | $2.86 | $1.39 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $431.39 |
178 | 2039/01 | $2.87 | $1.38 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $428.53 |
179 | 2039/02 | $2.88 | $1.37 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $425.65 |
180 | 2039/03 | $2.88 | $1.37 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $422.77 |
181 | 2039/04 | $2.89 | $1.36 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $419.87 |
182 | 2039/05 | $2.90 | $1.35 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $416.97 |
183 | 2039/06 | $2.91 | $1.34 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $414.06 |
184 | 2039/07 | $2.92 | $1.33 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $411.14 |
185 | 2039/08 | $2.93 | $1.32 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $408.21 |
186 | 2039/09 | $2.94 | $1.31 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $405.26 |
187 | 2039/10 | $2.95 | $1.30 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $402.31 |
188 | 2039/11 | $2.96 | $1.29 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $399.36 |
189 | 2039/12 | $2.97 | $1.28 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $396.39 |
190 | 2040/01 | $2.98 | $1.27 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $393.41 |
191 | 2040/02 | $2.99 | $1.26 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $390.42 |
192 | 2040/03 | $3.00 | $1.25 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $387.42 |
193 | 2040/04 | $3.01 | $1.24 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $384.41 |
194 | 2040/05 | $3.02 | $1.23 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $381.40 |
195 | 2040/06 | $3.03 | $1.22 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $378.37 |
196 | 2040/07 | $3.04 | $1.21 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $375.33 |
197 | 2040/08 | $3.05 | $1.20 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $372.29 |
198 | 2040/09 | $3.06 | $1.19 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $369.23 |
199 | 2040/10 | $3.07 | $1.18 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $366.17 |
200 | 2040/11 | $3.08 | $1.17 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $363.09 |
201 | 2040/12 | $3.09 | $1.16 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $360.01 |
202 | 2041/01 | $3.10 | $1.16 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $356.91 |
203 | 2041/02 | $3.11 | $1.15 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $353.81 |
204 | 2041/03 | $3.12 | $1.14 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $350.69 |
205 | 2041/04 | $3.13 | $1.13 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $347.57 |
206 | 2041/05 | $3.14 | $1.12 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $344.43 |
207 | 2041/06 | $3.15 | $1.11 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $341.29 |
208 | 2041/07 | $3.16 | $1.09 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $338.13 |
209 | 2041/08 | $3.17 | $1.08 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $334.97 |
210 | 2041/09 | $3.18 | $1.07 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $331.79 |
211 | 2041/10 | $3.19 | $1.06 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $328.60 |
212 | 2041/11 | $3.20 | $1.05 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $325.41 |
213 | 2041/12 | $3.21 | $1.04 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $322.20 |
214 | 2042/01 | $3.22 | $1.03 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $318.99 |
215 | 2042/02 | $3.23 | $1.02 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $315.76 |
216 | 2042/03 | $3.24 | $1.01 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $312.52 |
217 | 2042/04 | $3.25 | $1.00 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $309.27 |
218 | 2042/05 | $3.26 | $0.99 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $306.02 |
219 | 2042/06 | $3.27 | $0.98 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $302.75 |
220 | 2042/07 | $3.28 | $0.97 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $299.47 |
221 | 2042/08 | $3.29 | $0.96 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $296.18 |
222 | 2042/09 | $3.30 | $0.95 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $292.88 |
223 | 2042/10 | $3.31 | $0.94 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $289.57 |
224 | 2042/11 | $3.32 | $0.93 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $286.25 |
225 | 2042/12 | $3.33 | $0.92 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $282.91 |
226 | 2043/01 | $3.34 | $0.91 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $279.57 |
227 | 2043/02 | $3.35 | $0.90 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $276.22 |
228 | 2043/03 | $3.36 | $0.89 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $272.86 |
229 | 2043/04 | $3.37 | $0.88 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $269.48 |
230 | 2043/05 | $3.39 | $0.86 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $266.09 |
231 | 2043/06 | $3.40 | $0.85 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $262.70 |
232 | 2043/07 | $3.41 | $0.84 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $259.29 |
233 | 2043/08 | $3.42 | $0.83 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $255.87 |
234 | 2043/09 | $3.43 | $0.82 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $252.44 |
235 | 2043/10 | $3.44 | $0.81 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $249.00 |
236 | 2043/11 | $3.45 | $0.80 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $245.55 |
237 | 2043/12 | $3.46 | $0.79 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $242.09 |
238 | 2044/01 | $3.47 | $0.78 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $238.62 |
239 | 2044/02 | $3.48 | $0.77 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $235.13 |
240 | 2044/03 | $3.50 | $0.75 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $231.63 |
241 | 2044/04 | $3.51 | $0.74 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $228.13 |
242 | 2044/05 | $3.52 | $0.73 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $224.61 |
243 | 2044/06 | $3.53 | $0.72 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $221.08 |
244 | 2044/07 | $3.54 | $0.71 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $217.54 |
245 | 2044/08 | $3.55 | $0.70 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $213.99 |
246 | 2044/09 | $3.56 | $0.69 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $210.42 |
247 | 2044/10 | $3.58 | $0.68 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $206.85 |
248 | 2044/11 | $3.59 | $0.66 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $203.26 |
249 | 2044/12 | $3.60 | $0.65 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $199.66 |
250 | 2045/01 | $3.61 | $0.64 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $196.05 |
251 | 2045/02 | $3.62 | $0.63 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $192.43 |
252 | 2045/03 | $3.63 | $0.62 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $188.80 |
253 | 2045/04 | $3.64 | $0.61 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $185.15 |
254 | 2045/05 | $3.66 | $0.59 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $181.50 |
255 | 2045/06 | $3.67 | $0.58 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $177.83 |
256 | 2045/07 | $3.68 | $0.57 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $174.15 |
257 | 2045/08 | $3.69 | $0.56 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $170.46 |
258 | 2045/09 | $3.70 | $0.55 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $166.76 |
259 | 2045/10 | $3.72 | $0.54 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $163.04 |
260 | 2045/11 | $3.73 | $0.52 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $159.31 |
261 | 2045/12 | $3.74 | $0.51 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $155.57 |
262 | 2046/01 | $3.75 | $0.50 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $151.82 |
263 | 2046/02 | $3.76 | $0.49 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $148.06 |
264 | 2046/03 | $3.78 | $0.48 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $144.28 |
265 | 2046/04 | $3.79 | $0.46 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $140.50 |
266 | 2046/05 | $3.80 | $0.45 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $136.70 |
267 | 2046/06 | $3.81 | $0.44 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $132.89 |
268 | 2046/07 | $3.82 | $0.43 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $129.06 |
269 | 2046/08 | $3.84 | $0.41 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $125.23 |
270 | 2046/09 | $3.85 | $0.40 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $121.38 |
271 | 2046/10 | $3.86 | $0.39 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $117.52 |
272 | 2046/11 | $3.87 | $0.38 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $113.64 |
273 | 2046/12 | $3.89 | $0.36 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $109.76 |
274 | 2047/01 | $3.90 | $0.35 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $105.86 |
275 | 2047/02 | $3.91 | $0.34 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $101.95 |
276 | 2047/03 | $3.92 | $0.33 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $98.03 |
277 | 2047/04 | $3.94 | $0.31 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $94.09 |
278 | 2047/05 | $3.95 | $0.30 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $90.14 |
279 | 2047/06 | $3.96 | $0.29 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $86.18 |
280 | 2047/07 | $3.97 | $0.28 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $82.21 |
281 | 2047/08 | $3.99 | $0.26 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $78.22 |
282 | 2047/09 | $4.00 | $0.25 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $74.22 |
283 | 2047/10 | $4.01 | $0.24 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $70.21 |
284 | 2047/11 | $4.02 | $0.23 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $66.18 |
285 | 2047/12 | $4.04 | $0.21 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $62.15 |
286 | 2048/01 | $4.05 | $0.20 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $58.10 |
287 | 2048/02 | $4.06 | $0.19 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $54.03 |
288 | 2048/03 | $4.08 | $0.17 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $49.96 |
289 | 2048/04 | $4.09 | $0.16 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $45.87 |
290 | 2048/05 | $4.10 | $0.15 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $41.76 |
291 | 2048/06 | $4.12 | $0.13 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $37.65 |
292 | 2048/07 | $4.13 | $0.12 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $33.52 |
293 | 2048/08 | $4.14 | $0.11 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $29.37 |
294 | 2048/09 | $4.16 | $0.09 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $25.22 |
295 | 2048/10 | $4.17 | $0.08 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $21.05 |
296 | 2048/11 | $4.18 | $0.07 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $16.87 |
297 | 2048/12 | $4.20 | $0.05 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $12.67 |
298 | 2049/01 | $4.21 | $0.04 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $8.46 |
299 | 2049/02 | $4.22 | $0.03 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $4.24 |
300 | 2049/03 | $4.24 | $0.01 | $0.00 | $102,045.00 | $100.00 | $102,149.25 | $0.00 |
Totals | $818.00 | $457.07 | $0.00 | $30,613,500.00 | $30,000.00 | $30,644,775.07 |
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.