Estimated Payment Calculator
This tool calculates the periodic repayment of borrowed principal and interest incurred for a given time period and interest rate. The assumption of this calculator is that the regular payments (consisting of principal and interest) are equal. If specified, the additional principal payment will be applied each month in addition to the regular payment.
To learn about popular loan types, click here. For a list of true and tried lenders, click here
Your estimated monthly payment is: $65.78
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 12/01/2025 | $8,000.00 | $10.53 | $30.00 | $25.25 | $7,989.47 |
| 2 | 01/01/2026 | $7,989.47 | $10.57 | $29.96 | $25.25 | $7,978.89 |
| 3 | 02/01/2026 | $7,978.89 | $10.61 | $29.92 | $25.25 | $7,968.28 |
| 4 | 03/01/2026 | $7,968.28 | $10.65 | $29.88 | $25.25 | $7,957.62 |
| 5 | 04/01/2026 | $7,957.62 | $10.69 | $29.84 | $25.25 | $7,946.93 |
| 6 | 05/01/2026 | $7,946.93 | $10.73 | $29.80 | $25.25 | $7,936.20 |
| 7 | 06/01/2026 | $7,936.20 | $10.77 | $29.76 | $25.25 | $7,925.42 |
| 8 | 07/01/2026 | $7,925.42 | $10.81 | $29.72 | $25.25 | $7,914.61 |
| 9 | 08/01/2026 | $7,914.61 | $10.86 | $29.68 | $25.25 | $7,903.75 |
| 10 | 09/01/2026 | $7,903.75 | $10.90 | $29.64 | $25.25 | $7,892.86 |
| 11 | 10/01/2026 | $7,892.86 | $10.94 | $29.60 | $25.25 | $7,881.92 |
| 12 | 11/01/2026 | $7,881.92 | $10.98 | $29.56 | $25.25 | $7,870.94 |
| 13 | 12/01/2026 | $7,870.94 | $11.02 | $29.52 | $25.25 | $7,859.92 |
| 14 | 01/01/2027 | $7,859.92 | $11.06 | $29.47 | $25.25 | $7,848.86 |
| 15 | 02/01/2027 | $7,848.86 | $11.10 | $29.43 | $25.25 | $7,837.76 |
| 16 | 03/01/2027 | $7,837.76 | $11.14 | $29.39 | $25.25 | $7,826.62 |
| 17 | 04/01/2027 | $7,826.62 | $11.19 | $29.35 | $25.25 | $7,815.43 |
| 18 | 05/01/2027 | $7,815.43 | $11.23 | $29.31 | $25.25 | $7,804.21 |
| 19 | 06/01/2027 | $7,804.21 | $11.27 | $29.27 | $25.25 | $7,792.94 |
| 20 | 07/01/2027 | $7,792.94 | $11.31 | $29.22 | $25.25 | $7,781.63 |
| 21 | 08/01/2027 | $7,781.63 | $11.35 | $29.18 | $25.25 | $7,770.27 |
| 22 | 09/01/2027 | $7,770.27 | $11.40 | $29.14 | $25.25 | $7,758.88 |
| 23 | 10/01/2027 | $7,758.88 | $11.44 | $29.10 | $25.25 | $7,747.44 |
| 24 | 11/01/2027 | $7,747.44 | $11.48 | $29.05 | $25.25 | $7,735.95 |
| 25 | 12/01/2027 | $7,735.95 | $11.52 | $29.01 | $25.25 | $7,724.43 |
| 26 | 01/01/2028 | $7,724.43 | $11.57 | $28.97 | $25.25 | $7,712.86 |
| 27 | 02/01/2028 | $7,712.86 | $11.61 | $28.92 | $25.25 | $7,701.25 |
| 28 | 03/01/2028 | $7,701.25 | $11.66 | $28.88 | $25.25 | $7,689.59 |
| 29 | 04/01/2028 | $7,689.59 | $11.70 | $28.84 | $25.25 | $7,677.90 |
| 30 | 05/01/2028 | $7,677.90 | $11.74 | $28.79 | $25.25 | $7,666.15 |
| 31 | 06/01/2028 | $7,666.15 | $11.79 | $28.75 | $25.25 | $7,654.37 |
| 32 | 07/01/2028 | $7,654.37 | $11.83 | $28.70 | $25.25 | $7,642.54 |
| 33 | 08/01/2028 | $7,642.54 | $11.88 | $28.66 | $25.25 | $7,630.66 |
| 34 | 09/01/2028 | $7,630.66 | $11.92 | $28.61 | $25.25 | $7,618.74 |
| 35 | 10/01/2028 | $7,618.74 | $11.96 | $28.57 | $25.25 | $7,606.78 |
| 36 | 11/01/2028 | $7,606.78 | $12.01 | $28.53 | $25.25 | $7,594.77 |
| 37 | 12/01/2028 | $7,594.77 | $12.05 | $28.48 | $25.25 | $7,582.71 |
| 38 | 01/01/2029 | $7,582.71 | $12.10 | $28.44 | $25.25 | $7,570.61 |
| 39 | 02/01/2029 | $7,570.61 | $12.15 | $28.39 | $25.25 | $7,558.47 |
| 40 | 03/01/2029 | $7,558.47 | $12.19 | $28.34 | $25.25 | $7,546.28 |
| 41 | 04/01/2029 | $7,546.28 | $12.24 | $28.30 | $25.25 | $7,534.04 |
| 42 | 05/01/2029 | $7,534.04 | $12.28 | $28.25 | $25.25 | $7,521.76 |
| 43 | 06/01/2029 | $7,521.76 | $12.33 | $28.21 | $25.25 | $7,509.43 |
| 44 | 07/01/2029 | $7,509.43 | $12.37 | $28.16 | $25.25 | $7,497.06 |
| 45 | 08/01/2029 | $7,497.06 | $12.42 | $28.11 | $25.25 | $7,484.63 |
| 46 | 09/01/2029 | $7,484.63 | $12.47 | $28.07 | $25.25 | $7,472.17 |
| 47 | 10/01/2029 | $7,472.17 | $12.51 | $28.02 | $25.25 | $7,459.65 |
| 48 | 11/01/2029 | $7,459.65 | $12.56 | $27.97 | $25.25 | $7,447.09 |
| 49 | 12/01/2029 | $7,447.09 | $12.61 | $27.93 | $25.25 | $7,434.48 |
| 50 | 01/01/2030 | $7,434.48 | $12.66 | $27.88 | $25.25 | $7,421.83 |
| 51 | 02/01/2030 | $7,421.83 | $12.70 | $27.83 | $25.25 | $7,409.13 |
| 52 | 03/01/2030 | $7,409.13 | $12.75 | $27.78 | $25.25 | $7,396.37 |
| 53 | 04/01/2030 | $7,396.37 | $12.80 | $27.74 | $25.25 | $7,383.58 |
| 54 | 05/01/2030 | $7,383.58 | $12.85 | $27.69 | $25.25 | $7,370.73 |
| 55 | 06/01/2030 | $7,370.73 | $12.89 | $27.64 | $25.25 | $7,357.84 |
| 56 | 07/01/2030 | $7,357.84 | $12.94 | $27.59 | $25.25 | $7,344.89 |
| 57 | 08/01/2030 | $7,344.89 | $12.99 | $27.54 | $25.25 | $7,331.90 |
| 58 | 09/01/2030 | $7,331.90 | $13.04 | $27.49 | $25.25 | $7,318.86 |
| 59 | 10/01/2030 | $7,318.86 | $13.09 | $27.45 | $25.25 | $7,305.77 |
| 60 | 11/01/2030 | $7,305.77 | $13.14 | $27.40 | $25.25 | $7,292.63 |
| 61 | 12/01/2030 | $7,292.63 | $13.19 | $27.35 | $25.25 | $7,279.45 |
| 62 | 01/01/2031 | $7,279.45 | $13.24 | $27.30 | $25.25 | $7,266.21 |
| 63 | 02/01/2031 | $7,266.21 | $13.29 | $27.25 | $25.25 | $7,252.92 |
| 64 | 03/01/2031 | $7,252.92 | $13.34 | $27.20 | $25.25 | $7,239.59 |
| 65 | 04/01/2031 | $7,239.59 | $13.39 | $27.15 | $25.25 | $7,226.20 |
| 66 | 05/01/2031 | $7,226.20 | $13.44 | $27.10 | $25.25 | $7,212.76 |
| 67 | 06/01/2031 | $7,212.76 | $13.49 | $27.05 | $25.25 | $7,199.28 |
| 68 | 07/01/2031 | $7,199.28 | $13.54 | $27.00 | $25.25 | $7,185.74 |
| 69 | 08/01/2031 | $7,185.74 | $13.59 | $26.95 | $25.25 | $7,172.15 |
| 70 | 09/01/2031 | $7,172.15 | $13.64 | $26.90 | $25.25 | $7,158.51 |
| 71 | 10/01/2031 | $7,158.51 | $13.69 | $26.84 | $25.25 | $7,144.82 |
| 72 | 11/01/2031 | $7,144.82 | $13.74 | $26.79 | $25.25 | $7,131.08 |
| 73 | 12/01/2031 | $7,131.08 | $13.79 | $26.74 | $25.25 | $7,117.29 |
| 74 | 01/01/2032 | $7,117.29 | $13.85 | $26.69 | $25.25 | $7,103.44 |
| 75 | 02/01/2032 | $7,103.44 | $13.90 | $26.64 | $25.25 | $7,089.54 |
| 76 | 03/01/2032 | $7,089.54 | $13.95 | $26.59 | $25.25 | $7,075.59 |
| 77 | 04/01/2032 | $7,075.59 | $14.00 | $26.53 | $25.25 | $7,061.59 |
| 78 | 05/01/2032 | $7,061.59 | $14.05 | $26.48 | $25.25 | $7,047.54 |
| 79 | 06/01/2032 | $7,047.54 | $14.11 | $26.43 | $25.25 | $7,033.43 |
| 80 | 07/01/2032 | $7,033.43 | $14.16 | $26.38 | $25.25 | $7,019.27 |
| 81 | 08/01/2032 | $7,019.27 | $14.21 | $26.32 | $25.25 | $7,005.06 |
| 82 | 09/01/2032 | $7,005.06 | $14.27 | $26.27 | $25.25 | $6,990.80 |
| 83 | 10/01/2032 | $6,990.80 | $14.32 | $26.22 | $25.25 | $6,976.48 |
| 84 | 11/01/2032 | $6,976.48 | $14.37 | $26.16 | $25.25 | $6,962.10 |
| 85 | 12/01/2032 | $6,962.10 | $14.43 | $26.11 | $25.25 | $6,947.68 |
| 86 | 01/01/2033 | $6,947.68 | $14.48 | $26.05 | $25.25 | $6,933.19 |
| 87 | 02/01/2033 | $6,933.19 | $14.54 | $26.00 | $25.25 | $6,918.66 |
| 88 | 03/01/2033 | $6,918.66 | $14.59 | $25.94 | $25.25 | $6,904.07 |
| 89 | 04/01/2033 | $6,904.07 | $14.64 | $25.89 | $25.25 | $6,889.42 |
| 90 | 05/01/2033 | $6,889.42 | $14.70 | $25.84 | $25.25 | $6,874.73 |
| 91 | 06/01/2033 | $6,874.73 | $14.75 | $25.78 | $25.25 | $6,859.97 |
| 92 | 07/01/2033 | $6,859.97 | $14.81 | $25.72 | $25.25 | $6,845.16 |
| 93 | 08/01/2033 | $6,845.16 | $14.87 | $25.67 | $25.25 | $6,830.30 |
| 94 | 09/01/2033 | $6,830.30 | $14.92 | $25.61 | $25.25 | $6,815.37 |
| 95 | 10/01/2033 | $6,815.37 | $14.98 | $25.56 | $25.25 | $6,800.40 |
| 96 | 11/01/2033 | $6,800.40 | $15.03 | $25.50 | $25.25 | $6,785.36 |
| 97 | 12/01/2033 | $6,785.36 | $15.09 | $25.45 | $25.25 | $6,770.27 |
| 98 | 01/01/2034 | $6,770.27 | $15.15 | $25.39 | $25.25 | $6,755.13 |
| 99 | 02/01/2034 | $6,755.13 | $15.20 | $25.33 | $25.25 | $6,739.92 |
| 100 | 03/01/2034 | $6,739.92 | $15.26 | $25.27 | $25.25 | $6,724.66 |
| 101 | 04/01/2034 | $6,724.66 | $15.32 | $25.22 | $25.25 | $6,709.35 |
| 102 | 05/01/2034 | $6,709.35 | $15.37 | $25.16 | $25.25 | $6,693.97 |
| 103 | 06/01/2034 | $6,693.97 | $15.43 | $25.10 | $25.25 | $6,678.54 |
| 104 | 07/01/2034 | $6,678.54 | $15.49 | $25.04 | $25.25 | $6,663.05 |
| 105 | 08/01/2034 | $6,663.05 | $15.55 | $24.99 | $25.25 | $6,647.50 |
| 106 | 09/01/2034 | $6,647.50 | $15.61 | $24.93 | $25.25 | $6,631.89 |
| 107 | 10/01/2034 | $6,631.89 | $15.67 | $24.87 | $25.25 | $6,616.23 |
| 108 | 11/01/2034 | $6,616.23 | $15.72 | $24.81 | $25.25 | $6,600.51 |
| 109 | 12/01/2034 | $6,600.51 | $15.78 | $24.75 | $25.25 | $6,584.72 |
| 110 | 01/01/2035 | $6,584.72 | $15.84 | $24.69 | $25.25 | $6,568.88 |
| 111 | 02/01/2035 | $6,568.88 | $15.90 | $24.63 | $25.25 | $6,552.98 |
| 112 | 03/01/2035 | $6,552.98 | $15.96 | $24.57 | $25.25 | $6,537.02 |
| 113 | 04/01/2035 | $6,537.02 | $16.02 | $24.51 | $25.25 | $6,521.00 |
| 114 | 05/01/2035 | $6,521.00 | $16.08 | $24.45 | $25.25 | $6,504.92 |
| 115 | 06/01/2035 | $6,504.92 | $16.14 | $24.39 | $25.25 | $6,488.77 |
| 116 | 07/01/2035 | $6,488.77 | $16.20 | $24.33 | $25.25 | $6,472.57 |
| 117 | 08/01/2035 | $6,472.57 | $16.26 | $24.27 | $25.25 | $6,456.31 |
| 118 | 09/01/2035 | $6,456.31 | $16.32 | $24.21 | $25.25 | $6,439.99 |
| 119 | 10/01/2035 | $6,439.99 | $16.38 | $24.15 | $25.25 | $6,423.60 |
| 120 | 11/01/2035 | $6,423.60 | $16.45 | $24.09 | $25.25 | $6,407.15 |
| 121 | 12/01/2035 | $6,407.15 | $16.51 | $24.03 | $25.25 | $6,390.65 |
| 122 | 01/01/2036 | $6,390.65 | $16.57 | $23.96 | $25.25 | $6,374.08 |
| 123 | 02/01/2036 | $6,374.08 | $16.63 | $23.90 | $25.25 | $6,357.44 |
| 124 | 03/01/2036 | $6,357.44 | $16.69 | $23.84 | $25.25 | $6,340.75 |
| 125 | 04/01/2036 | $6,340.75 | $16.76 | $23.78 | $25.25 | $6,323.99 |
| 126 | 05/01/2036 | $6,323.99 | $16.82 | $23.71 | $25.25 | $6,307.17 |
| 127 | 06/01/2036 | $6,307.17 | $16.88 | $23.65 | $25.25 | $6,290.29 |
| 128 | 07/01/2036 | $6,290.29 | $16.95 | $23.59 | $25.25 | $6,273.34 |
| 129 | 08/01/2036 | $6,273.34 | $17.01 | $23.53 | $25.25 | $6,256.33 |
| 130 | 09/01/2036 | $6,256.33 | $17.07 | $23.46 | $25.25 | $6,239.26 |
| 131 | 10/01/2036 | $6,239.26 | $17.14 | $23.40 | $25.25 | $6,222.12 |
| 132 | 11/01/2036 | $6,222.12 | $17.20 | $23.33 | $25.25 | $6,204.92 |
| 133 | 12/01/2036 | $6,204.92 | $17.27 | $23.27 | $25.25 | $6,187.66 |
| 134 | 01/01/2037 | $6,187.66 | $17.33 | $23.20 | $25.25 | $6,170.32 |
| 135 | 02/01/2037 | $6,170.32 | $17.40 | $23.14 | $25.25 | $6,152.93 |
| 136 | 03/01/2037 | $6,152.93 | $17.46 | $23.07 | $25.25 | $6,135.47 |
| 137 | 04/01/2037 | $6,135.47 | $17.53 | $23.01 | $25.25 | $6,117.94 |
| 138 | 05/01/2037 | $6,117.94 | $17.59 | $22.94 | $25.25 | $6,100.35 |
| 139 | 06/01/2037 | $6,100.35 | $17.66 | $22.88 | $25.25 | $6,082.69 |
| 140 | 07/01/2037 | $6,082.69 | $17.72 | $22.81 | $25.25 | $6,064.96 |
| 141 | 08/01/2037 | $6,064.96 | $17.79 | $22.74 | $25.25 | $6,047.17 |
| 142 | 09/01/2037 | $6,047.17 | $17.86 | $22.68 | $25.25 | $6,029.31 |
| 143 | 10/01/2037 | $6,029.31 | $17.92 | $22.61 | $25.25 | $6,011.39 |
| 144 | 11/01/2037 | $6,011.39 | $17.99 | $22.54 | $25.25 | $5,993.40 |
| 145 | 12/01/2037 | $5,993.40 | $18.06 | $22.48 | $25.25 | $5,975.34 |
| 146 | 01/01/2038 | $5,975.34 | $18.13 | $22.41 | $25.25 | $5,957.21 |
| 147 | 02/01/2038 | $5,957.21 | $18.20 | $22.34 | $25.25 | $5,939.02 |
| 148 | 03/01/2038 | $5,939.02 | $18.26 | $22.27 | $25.25 | $5,920.75 |
| 149 | 04/01/2038 | $5,920.75 | $18.33 | $22.20 | $25.25 | $5,902.42 |
| 150 | 05/01/2038 | $5,902.42 | $18.40 | $22.13 | $25.25 | $5,884.02 |
| 151 | 06/01/2038 | $5,884.02 | $18.47 | $22.07 | $25.25 | $5,865.55 |
| 152 | 07/01/2038 | $5,865.55 | $18.54 | $22.00 | $25.25 | $5,847.01 |
| 153 | 08/01/2038 | $5,847.01 | $18.61 | $21.93 | $25.25 | $5,828.40 |
| 154 | 09/01/2038 | $5,828.40 | $18.68 | $21.86 | $25.25 | $5,809.72 |
| 155 | 10/01/2038 | $5,809.72 | $18.75 | $21.79 | $25.25 | $5,790.98 |
| 156 | 11/01/2038 | $5,790.98 | $18.82 | $21.72 | $25.25 | $5,772.16 |
| 157 | 12/01/2038 | $5,772.16 | $18.89 | $21.65 | $25.25 | $5,753.27 |
| 158 | 01/01/2039 | $5,753.27 | $18.96 | $21.57 | $25.25 | $5,734.31 |
| 159 | 02/01/2039 | $5,734.31 | $19.03 | $21.50 | $25.25 | $5,715.28 |
| 160 | 03/01/2039 | $5,715.28 | $19.10 | $21.43 | $25.25 | $5,696.17 |
| 161 | 04/01/2039 | $5,696.17 | $19.17 | $21.36 | $25.25 | $5,677.00 |
| 162 | 05/01/2039 | $5,677.00 | $19.25 | $21.29 | $25.25 | $5,657.75 |
| 163 | 06/01/2039 | $5,657.75 | $19.32 | $21.22 | $25.25 | $5,638.44 |
| 164 | 07/01/2039 | $5,638.44 | $19.39 | $21.14 | $25.25 | $5,619.04 |
| 165 | 08/01/2039 | $5,619.04 | $19.46 | $21.07 | $25.25 | $5,599.58 |
| 166 | 09/01/2039 | $5,599.58 | $19.54 | $21.00 | $25.25 | $5,580.04 |
| 167 | 10/01/2039 | $5,580.04 | $19.61 | $20.93 | $25.25 | $5,560.44 |
| 168 | 11/01/2039 | $5,560.44 | $19.68 | $20.85 | $25.25 | $5,540.75 |
| 169 | 12/01/2039 | $5,540.75 | $19.76 | $20.78 | $25.25 | $5,520.99 |
| 170 | 01/01/2040 | $5,520.99 | $19.83 | $20.70 | $25.25 | $5,501.16 |
| 171 | 02/01/2040 | $5,501.16 | $19.91 | $20.63 | $25.25 | $5,481.26 |
| 172 | 03/01/2040 | $5,481.26 | $19.98 | $20.55 | $25.25 | $5,461.28 |
| 173 | 04/01/2040 | $5,461.28 | $20.06 | $20.48 | $25.25 | $5,441.22 |
| 174 | 05/01/2040 | $5,441.22 | $20.13 | $20.40 | $25.25 | $5,421.09 |
| 175 | 06/01/2040 | $5,421.09 | $20.21 | $20.33 | $25.25 | $5,400.89 |
| 176 | 07/01/2040 | $5,400.89 | $20.28 | $20.25 | $25.25 | $5,380.61 |
| 177 | 08/01/2040 | $5,380.61 | $20.36 | $20.18 | $25.25 | $5,360.25 |
| 178 | 09/01/2040 | $5,360.25 | $20.43 | $20.10 | $25.25 | $5,339.81 |
| 179 | 10/01/2040 | $5,339.81 | $20.51 | $20.02 | $25.25 | $5,319.30 |
| 180 | 11/01/2040 | $5,319.30 | $20.59 | $19.95 | $25.25 | $5,298.72 |
| 181 | 12/01/2040 | $5,298.72 | $20.66 | $19.87 | $25.25 | $5,278.05 |
| 182 | 01/01/2041 | $5,278.05 | $20.74 | $19.79 | $25.25 | $5,257.31 |
| 183 | 02/01/2041 | $5,257.31 | $20.82 | $19.71 | $25.25 | $5,236.49 |
| 184 | 03/01/2041 | $5,236.49 | $20.90 | $19.64 | $25.25 | $5,215.59 |
| 185 | 04/01/2041 | $5,215.59 | $20.98 | $19.56 | $25.25 | $5,194.62 |
| 186 | 05/01/2041 | $5,194.62 | $21.06 | $19.48 | $25.25 | $5,173.56 |
| 187 | 06/01/2041 | $5,173.56 | $21.13 | $19.40 | $25.25 | $5,152.43 |
| 188 | 07/01/2041 | $5,152.43 | $21.21 | $19.32 | $25.25 | $5,131.21 |
| 189 | 08/01/2041 | $5,131.21 | $21.29 | $19.24 | $25.25 | $5,109.92 |
| 190 | 09/01/2041 | $5,109.92 | $21.37 | $19.16 | $25.25 | $5,088.55 |
| 191 | 10/01/2041 | $5,088.55 | $21.45 | $19.08 | $25.25 | $5,067.09 |
| 192 | 11/01/2041 | $5,067.09 | $21.53 | $19.00 | $25.25 | $5,045.56 |
| 193 | 12/01/2041 | $5,045.56 | $21.61 | $18.92 | $25.25 | $5,023.95 |
| 194 | 01/01/2042 | $5,023.95 | $21.70 | $18.84 | $25.25 | $5,002.25 |
| 195 | 02/01/2042 | $5,002.25 | $21.78 | $18.76 | $25.25 | $4,980.48 |
| 196 | 03/01/2042 | $4,980.48 | $21.86 | $18.68 | $25.25 | $4,958.62 |
| 197 | 04/01/2042 | $4,958.62 | $21.94 | $18.59 | $25.25 | $4,936.68 |
| 198 | 05/01/2042 | $4,936.68 | $22.02 | $18.51 | $25.25 | $4,914.66 |
| 199 | 06/01/2042 | $4,914.66 | $22.10 | $18.43 | $25.25 | $4,892.55 |
| 200 | 07/01/2042 | $4,892.55 | $22.19 | $18.35 | $25.25 | $4,870.36 |
| 201 | 08/01/2042 | $4,870.36 | $22.27 | $18.26 | $25.25 | $4,848.09 |
| 202 | 09/01/2042 | $4,848.09 | $22.35 | $18.18 | $25.25 | $4,825.74 |
| 203 | 10/01/2042 | $4,825.74 | $22.44 | $18.10 | $25.25 | $4,803.30 |
| 204 | 11/01/2042 | $4,803.30 | $22.52 | $18.01 | $25.25 | $4,780.78 |
| 205 | 12/01/2042 | $4,780.78 | $22.61 | $17.93 | $25.25 | $4,758.17 |
| 206 | 01/01/2043 | $4,758.17 | $22.69 | $17.84 | $25.25 | $4,735.48 |
| 207 | 02/01/2043 | $4,735.48 | $22.78 | $17.76 | $25.25 | $4,712.70 |
| 208 | 03/01/2043 | $4,712.70 | $22.86 | $17.67 | $25.25 | $4,689.84 |
| 209 | 04/01/2043 | $4,689.84 | $22.95 | $17.59 | $25.25 | $4,666.89 |
| 210 | 05/01/2043 | $4,666.89 | $23.03 | $17.50 | $25.25 | $4,643.86 |
| 211 | 06/01/2043 | $4,643.86 | $23.12 | $17.41 | $25.25 | $4,620.74 |
| 212 | 07/01/2043 | $4,620.74 | $23.21 | $17.33 | $25.25 | $4,597.53 |
| 213 | 08/01/2043 | $4,597.53 | $23.29 | $17.24 | $25.25 | $4,574.24 |
| 214 | 09/01/2043 | $4,574.24 | $23.38 | $17.15 | $25.25 | $4,550.85 |
| 215 | 10/01/2043 | $4,550.85 | $23.47 | $17.07 | $25.25 | $4,527.39 |
| 216 | 11/01/2043 | $4,527.39 | $23.56 | $16.98 | $25.25 | $4,503.83 |
| 217 | 12/01/2043 | $4,503.83 | $23.65 | $16.89 | $25.25 | $4,480.18 |
| 218 | 01/01/2044 | $4,480.18 | $23.73 | $16.80 | $25.25 | $4,456.45 |
| 219 | 02/01/2044 | $4,456.45 | $23.82 | $16.71 | $25.25 | $4,432.63 |
| 220 | 03/01/2044 | $4,432.63 | $23.91 | $16.62 | $25.25 | $4,408.71 |
| 221 | 04/01/2044 | $4,408.71 | $24.00 | $16.53 | $25.25 | $4,384.71 |
| 222 | 05/01/2044 | $4,384.71 | $24.09 | $16.44 | $25.25 | $4,360.62 |
| 223 | 06/01/2044 | $4,360.62 | $24.18 | $16.35 | $25.25 | $4,336.44 |
| 224 | 07/01/2044 | $4,336.44 | $24.27 | $16.26 | $25.25 | $4,312.16 |
| 225 | 08/01/2044 | $4,312.16 | $24.36 | $16.17 | $25.25 | $4,287.80 |
| 226 | 09/01/2044 | $4,287.80 | $24.46 | $16.08 | $25.25 | $4,263.34 |
| 227 | 10/01/2044 | $4,263.34 | $24.55 | $15.99 | $25.25 | $4,238.80 |
| 228 | 11/01/2044 | $4,238.80 | $24.64 | $15.90 | $25.25 | $4,214.16 |
| 229 | 12/01/2044 | $4,214.16 | $24.73 | $15.80 | $25.25 | $4,189.43 |
| 230 | 01/01/2045 | $4,189.43 | $24.82 | $15.71 | $25.25 | $4,164.60 |
| 231 | 02/01/2045 | $4,164.60 | $24.92 | $15.62 | $25.25 | $4,139.68 |
| 232 | 03/01/2045 | $4,139.68 | $25.01 | $15.52 | $25.25 | $4,114.67 |
| 233 | 04/01/2045 | $4,114.67 | $25.10 | $15.43 | $25.25 | $4,089.57 |
| 234 | 05/01/2045 | $4,089.57 | $25.20 | $15.34 | $25.25 | $4,064.37 |
| 235 | 06/01/2045 | $4,064.37 | $25.29 | $15.24 | $25.25 | $4,039.07 |
| 236 | 07/01/2045 | $4,039.07 | $25.39 | $15.15 | $25.25 | $4,013.69 |
| 237 | 08/01/2045 | $4,013.69 | $25.48 | $15.05 | $25.25 | $3,988.20 |
| 238 | 09/01/2045 | $3,988.20 | $25.58 | $14.96 | $25.25 | $3,962.62 |
| 239 | 10/01/2045 | $3,962.62 | $25.67 | $14.86 | $25.25 | $3,936.95 |
| 240 | 11/01/2045 | $3,936.95 | $25.77 | $14.76 | $25.25 | $3,911.18 |
| 241 | 12/01/2045 | $3,911.18 | $25.87 | $14.67 | $25.25 | $3,885.31 |
| 242 | 01/01/2046 | $3,885.31 | $25.96 | $14.57 | $25.25 | $3,859.35 |
| 243 | 02/01/2046 | $3,859.35 | $26.06 | $14.47 | $25.25 | $3,833.28 |
| 244 | 03/01/2046 | $3,833.28 | $26.16 | $14.37 | $25.25 | $3,807.12 |
| 245 | 04/01/2046 | $3,807.12 | $26.26 | $14.28 | $25.25 | $3,780.86 |
| 246 | 05/01/2046 | $3,780.86 | $26.36 | $14.18 | $25.25 | $3,754.51 |
| 247 | 06/01/2046 | $3,754.51 | $26.46 | $14.08 | $25.25 | $3,728.05 |
| 248 | 07/01/2046 | $3,728.05 | $26.55 | $13.98 | $25.25 | $3,701.50 |
| 249 | 08/01/2046 | $3,701.50 | $26.65 | $13.88 | $25.25 | $3,674.84 |
| 250 | 09/01/2046 | $3,674.84 | $26.75 | $13.78 | $25.25 | $3,648.09 |
| 251 | 10/01/2046 | $3,648.09 | $26.85 | $13.68 | $25.25 | $3,621.24 |
| 252 | 11/01/2046 | $3,621.24 | $26.96 | $13.58 | $25.25 | $3,594.28 |
| 253 | 12/01/2046 | $3,594.28 | $27.06 | $13.48 | $25.25 | $3,567.22 |
| 254 | 01/01/2047 | $3,567.22 | $27.16 | $13.38 | $25.25 | $3,540.07 |
| 255 | 02/01/2047 | $3,540.07 | $27.26 | $13.28 | $25.25 | $3,512.81 |
| 256 | 03/01/2047 | $3,512.81 | $27.36 | $13.17 | $25.25 | $3,485.44 |
| 257 | 04/01/2047 | $3,485.44 | $27.46 | $13.07 | $25.25 | $3,457.98 |
| 258 | 05/01/2047 | $3,457.98 | $27.57 | $12.97 | $25.25 | $3,430.41 |
| 259 | 06/01/2047 | $3,430.41 | $27.67 | $12.86 | $25.25 | $3,402.74 |
| 260 | 07/01/2047 | $3,402.74 | $27.77 | $12.76 | $25.25 | $3,374.97 |
| 261 | 08/01/2047 | $3,374.97 | $27.88 | $12.66 | $25.25 | $3,347.09 |
| 262 | 09/01/2047 | $3,347.09 | $27.98 | $12.55 | $25.25 | $3,319.11 |
| 263 | 10/01/2047 | $3,319.11 | $28.09 | $12.45 | $25.25 | $3,291.02 |
| 264 | 11/01/2047 | $3,291.02 | $28.19 | $12.34 | $25.25 | $3,262.82 |
| 265 | 12/01/2047 | $3,262.82 | $28.30 | $12.24 | $25.25 | $3,234.52 |
| 266 | 01/01/2048 | $3,234.52 | $28.41 | $12.13 | $25.25 | $3,206.12 |
| 267 | 02/01/2048 | $3,206.12 | $28.51 | $12.02 | $25.25 | $3,177.61 |
| 268 | 03/01/2048 | $3,177.61 | $28.62 | $11.92 | $25.25 | $3,148.99 |
| 269 | 04/01/2048 | $3,148.99 | $28.73 | $11.81 | $25.25 | $3,120.26 |
| 270 | 05/01/2048 | $3,120.26 | $28.83 | $11.70 | $25.25 | $3,091.43 |
| 271 | 06/01/2048 | $3,091.43 | $28.94 | $11.59 | $25.25 | $3,062.49 |
| 272 | 07/01/2048 | $3,062.49 | $29.05 | $11.48 | $25.25 | $3,033.44 |
| 273 | 08/01/2048 | $3,033.44 | $29.16 | $11.38 | $25.25 | $3,004.28 |
| 274 | 09/01/2048 | $3,004.28 | $29.27 | $11.27 | $25.25 | $2,975.01 |
| 275 | 10/01/2048 | $2,975.01 | $29.38 | $11.16 | $25.25 | $2,945.63 |
| 276 | 11/01/2048 | $2,945.63 | $29.49 | $11.05 | $25.25 | $2,916.14 |
| 277 | 12/01/2048 | $2,916.14 | $29.60 | $10.94 | $25.25 | $2,886.54 |
| 278 | 01/01/2049 | $2,886.54 | $29.71 | $10.82 | $25.25 | $2,856.83 |
| 279 | 02/01/2049 | $2,856.83 | $29.82 | $10.71 | $25.25 | $2,827.01 |
| 280 | 03/01/2049 | $2,827.01 | $29.93 | $10.60 | $25.25 | $2,797.08 |
| 281 | 04/01/2049 | $2,797.08 | $30.05 | $10.49 | $25.25 | $2,767.03 |
| 282 | 05/01/2049 | $2,767.03 | $30.16 | $10.38 | $25.25 | $2,736.87 |
| 283 | 06/01/2049 | $2,736.87 | $30.27 | $10.26 | $25.25 | $2,706.60 |
| 284 | 07/01/2049 | $2,706.60 | $30.39 | $10.15 | $25.25 | $2,676.21 |
| 285 | 08/01/2049 | $2,676.21 | $30.50 | $10.04 | $25.25 | $2,645.72 |
| 286 | 09/01/2049 | $2,645.72 | $30.61 | $9.92 | $25.25 | $2,615.10 |
| 287 | 10/01/2049 | $2,615.10 | $30.73 | $9.81 | $25.25 | $2,584.37 |
| 288 | 11/01/2049 | $2,584.37 | $30.84 | $9.69 | $25.25 | $2,553.53 |
| 289 | 12/01/2049 | $2,553.53 | $30.96 | $9.58 | $25.25 | $2,522.57 |
| 290 | 01/01/2050 | $2,522.57 | $31.08 | $9.46 | $25.25 | $2,491.50 |
| 291 | 02/01/2050 | $2,491.50 | $31.19 | $9.34 | $25.25 | $2,460.30 |
| 292 | 03/01/2050 | $2,460.30 | $31.31 | $9.23 | $25.25 | $2,429.00 |
| 293 | 04/01/2050 | $2,429.00 | $31.43 | $9.11 | $25.25 | $2,397.57 |
| 294 | 05/01/2050 | $2,397.57 | $31.54 | $8.99 | $25.25 | $2,366.03 |
| 295 | 06/01/2050 | $2,366.03 | $31.66 | $8.87 | $25.25 | $2,334.36 |
| 296 | 07/01/2050 | $2,334.36 | $31.78 | $8.75 | $25.25 | $2,302.58 |
| 297 | 08/01/2050 | $2,302.58 | $31.90 | $8.63 | $25.25 | $2,270.68 |
| 298 | 09/01/2050 | $2,270.68 | $32.02 | $8.52 | $25.25 | $2,238.66 |
| 299 | 10/01/2050 | $2,238.66 | $32.14 | $8.39 | $25.25 | $2,206.52 |
| 300 | 11/01/2050 | $2,206.52 | $32.26 | $8.27 | $25.25 | $2,174.26 |
| 301 | 12/01/2050 | $2,174.26 | $32.38 | $8.15 | $25.25 | $2,141.88 |
| 302 | 01/01/2051 | $2,141.88 | $32.50 | $8.03 | $25.25 | $2,109.38 |
| 303 | 02/01/2051 | $2,109.38 | $32.62 | $7.91 | $25.25 | $2,076.75 |
| 304 | 03/01/2051 | $2,076.75 | $32.75 | $7.79 | $25.25 | $2,044.01 |
| 305 | 04/01/2051 | $2,044.01 | $32.87 | $7.67 | $25.25 | $2,011.14 |
| 306 | 05/01/2051 | $2,011.14 | $32.99 | $7.54 | $25.25 | $1,978.14 |
| 307 | 06/01/2051 | $1,978.14 | $33.12 | $7.42 | $25.25 | $1,945.03 |
| 308 | 07/01/2051 | $1,945.03 | $33.24 | $7.29 | $25.25 | $1,911.79 |
| 309 | 08/01/2051 | $1,911.79 | $33.37 | $7.17 | $25.25 | $1,878.42 |
| 310 | 09/01/2051 | $1,878.42 | $33.49 | $7.04 | $25.25 | $1,844.93 |
| 311 | 10/01/2051 | $1,844.93 | $33.62 | $6.92 | $25.25 | $1,811.31 |
| 312 | 11/01/2051 | $1,811.31 | $33.74 | $6.79 | $25.25 | $1,777.57 |
| 313 | 12/01/2051 | $1,777.57 | $33.87 | $6.67 | $25.25 | $1,743.70 |
| 314 | 01/01/2052 | $1,743.70 | $34.00 | $6.54 | $25.25 | $1,709.71 |
| 315 | 02/01/2052 | $1,709.71 | $34.12 | $6.41 | $25.25 | $1,675.58 |
| 316 | 03/01/2052 | $1,675.58 | $34.25 | $6.28 | $25.25 | $1,641.33 |
| 317 | 04/01/2052 | $1,641.33 | $34.38 | $6.15 | $25.25 | $1,606.95 |
| 318 | 05/01/2052 | $1,606.95 | $34.51 | $6.03 | $25.25 | $1,572.44 |
| 319 | 06/01/2052 | $1,572.44 | $34.64 | $5.90 | $25.25 | $1,537.80 |
| 320 | 07/01/2052 | $1,537.80 | $34.77 | $5.77 | $25.25 | $1,503.04 |
| 321 | 08/01/2052 | $1,503.04 | $34.90 | $5.64 | $25.25 | $1,468.14 |
| 322 | 09/01/2052 | $1,468.14 | $35.03 | $5.51 | $25.25 | $1,433.11 |
| 323 | 10/01/2052 | $1,433.11 | $35.16 | $5.37 | $25.25 | $1,397.95 |
| 324 | 11/01/2052 | $1,397.95 | $35.29 | $5.24 | $25.25 | $1,362.66 |
| 325 | 12/01/2052 | $1,362.66 | $35.42 | $5.11 | $25.25 | $1,327.23 |
| 326 | 01/01/2053 | $1,327.23 | $35.56 | $4.98 | $25.25 | $1,291.67 |
| 327 | 02/01/2053 | $1,291.67 | $35.69 | $4.84 | $25.25 | $1,255.98 |
| 328 | 03/01/2053 | $1,255.98 | $35.82 | $4.71 | $25.25 | $1,220.16 |
| 329 | 04/01/2053 | $1,220.16 | $35.96 | $4.58 | $25.25 | $1,184.20 |
| 330 | 05/01/2053 | $1,184.20 | $36.09 | $4.44 | $25.25 | $1,148.10 |
| 331 | 06/01/2053 | $1,148.10 | $36.23 | $4.31 | $25.25 | $1,111.87 |
| 332 | 07/01/2053 | $1,111.87 | $36.37 | $4.17 | $25.25 | $1,075.51 |
| 333 | 08/01/2053 | $1,075.51 | $36.50 | $4.03 | $25.25 | $1,039.01 |
| 334 | 09/01/2053 | $1,039.01 | $36.64 | $3.90 | $25.25 | $1,002.37 |
| 335 | 10/01/2053 | $1,002.37 | $36.78 | $3.76 | $25.25 | $965.59 |
| 336 | 11/01/2053 | $965.59 | $36.91 | $3.62 | $25.25 | $928.68 |
| 337 | 12/01/2053 | $928.68 | $37.05 | $3.48 | $25.25 | $891.63 |
| 338 | 01/01/2054 | $891.63 | $37.19 | $3.34 | $25.25 | $854.44 |
| 339 | 02/01/2054 | $854.44 | $37.33 | $3.20 | $25.25 | $817.11 |
| 340 | 03/01/2054 | $817.11 | $37.47 | $3.06 | $25.25 | $779.63 |
| 341 | 04/01/2054 | $779.63 | $37.61 | $2.92 | $25.25 | $742.02 |
| 342 | 05/01/2054 | $742.02 | $37.75 | $2.78 | $25.25 | $704.27 |
| 343 | 06/01/2054 | $704.27 | $37.89 | $2.64 | $25.25 | $666.38 |
| 344 | 07/01/2054 | $666.38 | $38.04 | $2.50 | $25.25 | $628.34 |
| 345 | 08/01/2054 | $628.34 | $38.18 | $2.36 | $25.25 | $590.16 |
| 346 | 09/01/2054 | $590.16 | $38.32 | $2.21 | $25.25 | $551.84 |
| 347 | 10/01/2054 | $551.84 | $38.47 | $2.07 | $25.25 | $513.38 |
| 348 | 11/01/2054 | $513.38 | $38.61 | $1.93 | $25.25 | $474.77 |
| 349 | 12/01/2054 | $474.77 | $38.75 | $1.78 | $25.25 | $436.01 |
| 350 | 01/01/2055 | $436.01 | $38.90 | $1.64 | $25.25 | $397.11 |
| 351 | 02/01/2055 | $397.11 | $39.05 | $1.49 | $25.25 | $358.07 |
| 352 | 03/01/2055 | $358.07 | $39.19 | $1.34 | $25.25 | $318.87 |
| 353 | 04/01/2055 | $318.87 | $39.34 | $1.20 | $25.25 | $279.54 |
| 354 | 05/01/2055 | $279.54 | $39.49 | $1.05 | $25.25 | $240.05 |
| 355 | 06/01/2055 | $240.05 | $39.63 | $0.90 | $25.25 | $200.41 |
| 356 | 07/01/2055 | $200.41 | $39.78 | $0.75 | $25.25 | $160.63 |
| 357 | 08/01/2055 | $160.63 | $39.93 | $0.60 | $25.25 | $120.70 |
| 358 | 09/01/2055 | $120.70 | $40.08 | $0.45 | $25.25 | $80.62 |
| 359 | 10/01/2055 | $80.62 | $40.23 | $0.30 | $25.25 | $40.38 |
| 360 | 11/01/2055 | $40.38 | $40.38 | $0.15 | $25.25 | $0.00 |