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 $955.00 at 5% interest rate for a $955.00 home, you need to have a monthly payment of $1,649.22 ~ $1,649.62. You will make a total of 180 payments and you will pay off your mortgage on 2032/03. Consult with a Mortgage Specialist
Loan Comparison
You can save $65.02 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 | $4.82 | 5% | 420 months | $2,024.30 | $1,069.30 |
| 35 years | Bi-Weekly | $2.41 | 5% | 358 months | $1,839.39 | $884.39 |
| 30 years | Monthly | $5.13 | 5% | 360 months | $1,845.59 | $890.59 |
| 30 years | Bi-Weekly | $2.57 | 5% | 307 months | $1,693.63 | $738.63 |
| 25 years | Monthly | $5.58 | 5% | 300 months | $1,674.85 | $719.85 |
| 25 years | Bi-Weekly | $2.79 | 5% | 256 months | $1,554.01 | $599.01 |
| 20 years | Monthly | $6.30 | 5% | 240 months | $1,512.62 | $557.62 |
| 20 years | Bi-Weekly | $3.15 | 5% | 205 months | $1,420.83 | $465.83 |
| 15 years | Monthly | $7.55 | 5% | 180 months | $1,359.37 | $404.37 |
| 15 years | Bi-Weekly | $3.78 | 5% | 154 months | $1,294.35 | $339.35 |
| 10 years | Monthly | $10.13 | 5% | 120 months | $1,215.51 | $260.51 |
| 10 years | Bi-Weekly | $5.07 | 5% | 103 months | $1,174.79 | $219.79 |
(Payment Amount does not include property tax, insurance, or PMI)
Amortization Chart
| Date | Principal | Interest | PMI | Tax | Insurance | Monthly | Balance | |
|---|---|---|---|---|---|---|---|---|
| 1 | 2017/03 | $3.57 | $3.98 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $951.43 |
| 2 | 2017/04 | $3.59 | $3.96 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $947.84 |
| 3 | 2017/05 | $3.60 | $3.95 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $944.24 |
| 4 | 2017/06 | $3.62 | $3.93 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $940.62 |
| 5 | 2017/07 | $3.63 | $3.92 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $936.99 |
| 6 | 2017/08 | $3.65 | $3.90 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $933.34 |
| 7 | 2017/09 | $3.66 | $3.89 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $929.67 |
| 8 | 2017/10 | $3.68 | $3.87 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $926.00 |
| 9 | 2017/11 | $3.69 | $3.86 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $922.30 |
| 10 | 2017/12 | $3.71 | $3.84 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $918.59 |
| 11 | 2018/01 | $3.72 | $3.83 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $914.87 |
| 12 | 2018/03 | $3.74 | $3.81 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $911.13 |
| 13 | 2018/03 | $3.76 | $3.80 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $907.37 |
| 14 | 2018/04 | $3.77 | $3.78 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $903.60 |
| 15 | 2018/05 | $3.79 | $3.77 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $899.81 |
| 16 | 2018/06 | $3.80 | $3.75 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $896.01 |
| 17 | 2018/07 | $3.82 | $3.73 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $892.19 |
| 18 | 2018/08 | $3.83 | $3.72 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $888.36 |
| 19 | 2018/09 | $3.85 | $3.70 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $884.51 |
| 20 | 2018/10 | $3.87 | $3.69 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $880.64 |
| 21 | 2018/11 | $3.88 | $3.67 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $876.76 |
| 22 | 2018/12 | $3.90 | $3.65 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $872.86 |
| 23 | 2019/01 | $3.92 | $3.64 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $868.94 |
| 24 | 2019/03 | $3.93 | $3.62 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $865.01 |
| 25 | 2019/03 | $3.95 | $3.60 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $861.07 |
| 26 | 2019/04 | $3.96 | $3.59 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $857.10 |
| 27 | 2019/05 | $3.98 | $3.57 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $853.12 |
| 28 | 2019/06 | $4.00 | $3.55 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $849.12 |
| 29 | 2019/07 | $4.01 | $3.54 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $845.11 |
| 30 | 2019/08 | $4.03 | $3.52 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $841.08 |
| 31 | 2019/09 | $4.05 | $3.50 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $837.03 |
| 32 | 2019/10 | $4.06 | $3.49 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $832.97 |
| 33 | 2019/11 | $4.08 | $3.47 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $828.88 |
| 34 | 2019/12 | $4.10 | $3.45 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $824.79 |
| 35 | 2020/01 | $4.12 | $3.44 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $820.67 |
| 36 | 2020/03 | $4.13 | $3.42 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $816.54 |
| 37 | 2020/03 | $4.15 | $3.40 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $812.39 |
| 38 | 2020/04 | $4.17 | $3.38 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $808.22 |
| 39 | 2020/05 | $4.18 | $3.37 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $804.04 |
| 40 | 2020/06 | $4.20 | $3.35 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $799.83 |
| 41 | 2020/07 | $4.22 | $3.33 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $795.61 |
| 42 | 2020/08 | $4.24 | $3.32 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $791.38 |
| 43 | 2020/09 | $4.25 | $3.30 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $787.12 |
| 44 | 2020/10 | $4.27 | $3.28 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $782.85 |
| 45 | 2020/11 | $4.29 | $3.26 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $778.56 |
| 46 | 2020/12 | $4.31 | $3.24 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $774.25 |
| 47 | 2021/01 | $4.33 | $3.23 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $769.93 |
| 48 | 2021/03 | $4.34 | $3.21 | $0.40 | $1,591.67 | $50.00 | $1,649.62 | $765.58 |
| 49 | 2021/03 | $4.36 | $3.19 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $761.22 |
| 50 | 2021/04 | $4.38 | $3.17 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $756.84 |
| 51 | 2021/05 | $4.40 | $3.15 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $752.44 |
| 52 | 2021/06 | $4.42 | $3.14 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $748.02 |
| 53 | 2021/07 | $4.44 | $3.12 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $743.59 |
| 54 | 2021/08 | $4.45 | $3.10 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $739.14 |
| 55 | 2021/09 | $4.47 | $3.08 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $734.66 |
| 56 | 2021/10 | $4.49 | $3.06 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $730.17 |
| 57 | 2021/11 | $4.51 | $3.04 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $725.66 |
| 58 | 2021/12 | $4.53 | $3.02 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $721.13 |
| 59 | 2022/01 | $4.55 | $3.00 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $716.59 |
| 60 | 2022/03 | $4.57 | $2.99 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $712.02 |
| 61 | 2022/03 | $4.59 | $2.97 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $707.43 |
| 62 | 2022/04 | $4.60 | $2.95 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $702.83 |
| 63 | 2022/05 | $4.62 | $2.93 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $698.21 |
| 64 | 2022/06 | $4.64 | $2.91 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $693.56 |
| 65 | 2022/07 | $4.66 | $2.89 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $688.90 |
| 66 | 2022/08 | $4.68 | $2.87 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $684.22 |
| 67 | 2022/09 | $4.70 | $2.85 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $679.52 |
| 68 | 2022/10 | $4.72 | $2.83 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $674.80 |
| 69 | 2022/11 | $4.74 | $2.81 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $670.06 |
| 70 | 2022/12 | $4.76 | $2.79 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $665.30 |
| 71 | 2023/01 | $4.78 | $2.77 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $660.52 |
| 72 | 2023/03 | $4.80 | $2.75 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $655.72 |
| 73 | 2023/03 | $4.82 | $2.73 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $650.90 |
| 74 | 2023/04 | $4.84 | $2.71 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $646.06 |
| 75 | 2023/05 | $4.86 | $2.69 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $641.20 |
| 76 | 2023/06 | $4.88 | $2.67 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $636.32 |
| 77 | 2023/07 | $4.90 | $2.65 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $631.42 |
| 78 | 2023/08 | $4.92 | $2.63 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $626.50 |
| 79 | 2023/09 | $4.94 | $2.61 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $621.55 |
| 80 | 2023/10 | $4.96 | $2.59 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $616.59 |
| 81 | 2023/11 | $4.98 | $2.57 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $611.61 |
| 82 | 2023/12 | $5.00 | $2.55 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $606.60 |
| 83 | 2024/01 | $5.02 | $2.53 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $601.58 |
| 84 | 2024/03 | $5.05 | $2.51 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $596.53 |
| 85 | 2024/03 | $5.07 | $2.49 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $591.47 |
| 86 | 2024/04 | $5.09 | $2.46 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $586.38 |
| 87 | 2024/05 | $5.11 | $2.44 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $581.27 |
| 88 | 2024/06 | $5.13 | $2.42 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $576.14 |
| 89 | 2024/07 | $5.15 | $2.40 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $570.99 |
| 90 | 2024/08 | $5.17 | $2.38 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $565.82 |
| 91 | 2024/09 | $5.19 | $2.36 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $560.62 |
| 92 | 2024/10 | $5.22 | $2.34 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $555.41 |
| 93 | 2024/11 | $5.24 | $2.31 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $550.17 |
| 94 | 2024/12 | $5.26 | $2.29 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $544.91 |
| 95 | 2025/01 | $5.28 | $2.27 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $539.63 |
| 96 | 2025/03 | $5.30 | $2.25 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $534.32 |
| 97 | 2025/03 | $5.33 | $2.23 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $529.00 |
| 98 | 2025/04 | $5.35 | $2.20 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $523.65 |
| 99 | 2025/05 | $5.37 | $2.18 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $518.28 |
| 100 | 2025/06 | $5.39 | $2.16 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $512.89 |
| 101 | 2025/07 | $5.42 | $2.14 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $507.47 |
| 102 | 2025/08 | $5.44 | $2.11 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $502.03 |
| 103 | 2025/09 | $5.46 | $2.09 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $496.57 |
| 104 | 2025/10 | $5.48 | $2.07 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $491.09 |
| 105 | 2025/11 | $5.51 | $2.05 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $485.59 |
| 106 | 2025/12 | $5.53 | $2.02 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $480.06 |
| 107 | 2026/01 | $5.55 | $2.00 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $474.50 |
| 108 | 2026/03 | $5.57 | $1.98 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $468.93 |
| 109 | 2026/03 | $5.60 | $1.95 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $463.33 |
| 110 | 2026/04 | $5.62 | $1.93 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $457.71 |
| 111 | 2026/05 | $5.64 | $1.91 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $452.06 |
| 112 | 2026/06 | $5.67 | $1.88 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $446.40 |
| 113 | 2026/07 | $5.69 | $1.86 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $440.70 |
| 114 | 2026/08 | $5.72 | $1.84 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $434.99 |
| 115 | 2026/09 | $5.74 | $1.81 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $429.25 |
| 116 | 2026/10 | $5.76 | $1.79 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $423.49 |
| 117 | 2026/11 | $5.79 | $1.76 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $417.70 |
| 118 | 2026/12 | $5.81 | $1.74 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $411.89 |
| 119 | 2027/01 | $5.84 | $1.72 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $406.05 |
| 120 | 2027/03 | $5.86 | $1.69 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $400.19 |
| 121 | 2027/03 | $5.88 | $1.67 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $394.31 |
| 122 | 2027/04 | $5.91 | $1.64 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $388.40 |
| 123 | 2027/05 | $5.93 | $1.62 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $382.46 |
| 124 | 2027/06 | $5.96 | $1.59 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $376.50 |
| 125 | 2027/07 | $5.98 | $1.57 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $370.52 |
| 126 | 2027/08 | $6.01 | $1.54 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $364.51 |
| 127 | 2027/09 | $6.03 | $1.52 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $358.48 |
| 128 | 2027/10 | $6.06 | $1.49 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $352.42 |
| 129 | 2027/11 | $6.08 | $1.47 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $346.34 |
| 130 | 2027/12 | $6.11 | $1.44 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $340.23 |
| 131 | 2028/01 | $6.13 | $1.42 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $334.09 |
| 132 | 2028/03 | $6.16 | $1.39 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $327.93 |
| 133 | 2028/03 | $6.19 | $1.37 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $321.75 |
| 134 | 2028/04 | $6.21 | $1.34 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $315.54 |
| 135 | 2028/05 | $6.24 | $1.31 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $309.30 |
| 136 | 2028/06 | $6.26 | $1.29 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $303.04 |
| 137 | 2028/07 | $6.29 | $1.26 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $296.75 |
| 138 | 2028/08 | $6.32 | $1.24 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $290.43 |
| 139 | 2028/09 | $6.34 | $1.21 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $284.09 |
| 140 | 2028/10 | $6.37 | $1.18 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $277.72 |
| 141 | 2028/11 | $6.39 | $1.16 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $271.33 |
| 142 | 2028/12 | $6.42 | $1.13 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $264.90 |
| 143 | 2029/01 | $6.45 | $1.10 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $258.46 |
| 144 | 2029/03 | $6.48 | $1.08 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $251.98 |
| 145 | 2029/03 | $6.50 | $1.05 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $245.48 |
| 146 | 2029/04 | $6.53 | $1.02 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $238.95 |
| 147 | 2029/05 | $6.56 | $1.00 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $232.39 |
| 148 | 2029/06 | $6.58 | $0.97 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $225.81 |
| 149 | 2029/07 | $6.61 | $0.94 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $219.20 |
| 150 | 2029/08 | $6.64 | $0.91 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $212.56 |
| 151 | 2029/09 | $6.67 | $0.89 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $205.89 |
| 152 | 2029/10 | $6.69 | $0.86 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $199.20 |
| 153 | 2029/11 | $6.72 | $0.83 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $192.48 |
| 154 | 2029/12 | $6.75 | $0.80 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $185.73 |
| 155 | 2030/01 | $6.78 | $0.77 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $178.95 |
| 156 | 2030/03 | $6.81 | $0.75 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $172.14 |
| 157 | 2030/03 | $6.83 | $0.72 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $165.31 |
| 158 | 2030/04 | $6.86 | $0.69 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $158.44 |
| 159 | 2030/05 | $6.89 | $0.66 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $151.55 |
| 160 | 2030/06 | $6.92 | $0.63 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $144.63 |
| 161 | 2030/07 | $6.95 | $0.60 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $137.68 |
| 162 | 2030/08 | $6.98 | $0.57 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $130.70 |
| 163 | 2030/09 | $7.01 | $0.54 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $123.70 |
| 164 | 2030/10 | $7.04 | $0.52 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $116.66 |
| 165 | 2030/11 | $7.07 | $0.49 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $109.59 |
| 166 | 2030/12 | $7.10 | $0.46 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $102.50 |
| 167 | 2031/01 | $7.13 | $0.43 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $95.37 |
| 168 | 2031/03 | $7.15 | $0.40 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $88.22 |
| 169 | 2031/03 | $7.18 | $0.37 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $81.03 |
| 170 | 2031/04 | $7.21 | $0.34 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $73.82 |
| 171 | 2031/05 | $7.24 | $0.31 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $66.57 |
| 172 | 2031/06 | $7.27 | $0.28 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $59.30 |
| 173 | 2031/07 | $7.30 | $0.25 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $51.99 |
| 174 | 2031/08 | $7.34 | $0.22 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $44.66 |
| 175 | 2031/09 | $7.37 | $0.19 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $37.29 |
| 176 | 2031/10 | $7.40 | $0.16 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $29.90 |
| 177 | 2031/11 | $7.43 | $0.12 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $22.47 |
| 178 | 2031/12 | $7.46 | $0.09 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $15.01 |
| 179 | 2032/01 | $7.49 | $0.06 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $7.52 |
| 180 | 2032/03 | $7.52 | $0.03 | $0.00 | $1,591.67 | $50.00 | $1,649.22 | $0.00 |
| Totals | $955.00 | $404.37 | $19.10 | $286,500.00 | $9,000.00 | $296,878.47 |
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.