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: $65.97
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 | $10,800.00 | $14.22 | $40.50 | $11.25 | $10,785.78 |
| 2 | 01/01/2026 | $10,785.78 | $14.28 | $40.45 | $11.25 | $10,771.50 |
| 3 | 02/01/2026 | $10,771.50 | $14.33 | $40.39 | $11.25 | $10,757.17 |
| 4 | 03/01/2026 | $10,757.17 | $14.38 | $40.34 | $11.25 | $10,742.79 |
| 5 | 04/01/2026 | $10,742.79 | $14.44 | $40.29 | $11.25 | $10,728.35 |
| 6 | 05/01/2026 | $10,728.35 | $14.49 | $40.23 | $11.25 | $10,713.86 |
| 7 | 06/01/2026 | $10,713.86 | $14.55 | $40.18 | $11.25 | $10,699.32 |
| 8 | 07/01/2026 | $10,699.32 | $14.60 | $40.12 | $11.25 | $10,684.72 |
| 9 | 08/01/2026 | $10,684.72 | $14.65 | $40.07 | $11.25 | $10,670.07 |
| 10 | 09/01/2026 | $10,670.07 | $14.71 | $40.01 | $11.25 | $10,655.36 |
| 11 | 10/01/2026 | $10,655.36 | $14.76 | $39.96 | $11.25 | $10,640.59 |
| 12 | 11/01/2026 | $10,640.59 | $14.82 | $39.90 | $11.25 | $10,625.77 |
| 13 | 12/01/2026 | $10,625.77 | $14.88 | $39.85 | $11.25 | $10,610.90 |
| 14 | 01/01/2027 | $10,610.90 | $14.93 | $39.79 | $11.25 | $10,595.96 |
| 15 | 02/01/2027 | $10,595.96 | $14.99 | $39.73 | $11.25 | $10,580.98 |
| 16 | 03/01/2027 | $10,580.98 | $15.04 | $39.68 | $11.25 | $10,565.93 |
| 17 | 04/01/2027 | $10,565.93 | $15.10 | $39.62 | $11.25 | $10,550.83 |
| 18 | 05/01/2027 | $10,550.83 | $15.16 | $39.57 | $11.25 | $10,535.68 |
| 19 | 06/01/2027 | $10,535.68 | $15.21 | $39.51 | $11.25 | $10,520.47 |
| 20 | 07/01/2027 | $10,520.47 | $15.27 | $39.45 | $11.25 | $10,505.19 |
| 21 | 08/01/2027 | $10,505.19 | $15.33 | $39.39 | $11.25 | $10,489.87 |
| 22 | 09/01/2027 | $10,489.87 | $15.39 | $39.34 | $11.25 | $10,474.48 |
| 23 | 10/01/2027 | $10,474.48 | $15.44 | $39.28 | $11.25 | $10,459.04 |
| 24 | 11/01/2027 | $10,459.04 | $15.50 | $39.22 | $11.25 | $10,443.54 |
| 25 | 12/01/2027 | $10,443.54 | $15.56 | $39.16 | $11.25 | $10,427.98 |
| 26 | 01/01/2028 | $10,427.98 | $15.62 | $39.10 | $11.25 | $10,412.36 |
| 27 | 02/01/2028 | $10,412.36 | $15.68 | $39.05 | $11.25 | $10,396.69 |
| 28 | 03/01/2028 | $10,396.69 | $15.73 | $38.99 | $11.25 | $10,380.95 |
| 29 | 04/01/2028 | $10,380.95 | $15.79 | $38.93 | $11.25 | $10,365.16 |
| 30 | 05/01/2028 | $10,365.16 | $15.85 | $38.87 | $11.25 | $10,349.31 |
| 31 | 06/01/2028 | $10,349.31 | $15.91 | $38.81 | $11.25 | $10,333.39 |
| 32 | 07/01/2028 | $10,333.39 | $15.97 | $38.75 | $11.25 | $10,317.42 |
| 33 | 08/01/2028 | $10,317.42 | $16.03 | $38.69 | $11.25 | $10,301.39 |
| 34 | 09/01/2028 | $10,301.39 | $16.09 | $38.63 | $11.25 | $10,285.30 |
| 35 | 10/01/2028 | $10,285.30 | $16.15 | $38.57 | $11.25 | $10,269.15 |
| 36 | 11/01/2028 | $10,269.15 | $16.21 | $38.51 | $11.25 | $10,252.93 |
| 37 | 12/01/2028 | $10,252.93 | $16.27 | $38.45 | $11.25 | $10,236.66 |
| 38 | 01/01/2029 | $10,236.66 | $16.33 | $38.39 | $11.25 | $10,220.33 |
| 39 | 02/01/2029 | $10,220.33 | $16.40 | $38.33 | $11.25 | $10,203.93 |
| 40 | 03/01/2029 | $10,203.93 | $16.46 | $38.26 | $11.25 | $10,187.47 |
| 41 | 04/01/2029 | $10,187.47 | $16.52 | $38.20 | $11.25 | $10,170.95 |
| 42 | 05/01/2029 | $10,170.95 | $16.58 | $38.14 | $11.25 | $10,154.37 |
| 43 | 06/01/2029 | $10,154.37 | $16.64 | $38.08 | $11.25 | $10,137.73 |
| 44 | 07/01/2029 | $10,137.73 | $16.71 | $38.02 | $11.25 | $10,121.03 |
| 45 | 08/01/2029 | $10,121.03 | $16.77 | $37.95 | $11.25 | $10,104.26 |
| 46 | 09/01/2029 | $10,104.26 | $16.83 | $37.89 | $11.25 | $10,087.43 |
| 47 | 10/01/2029 | $10,087.43 | $16.89 | $37.83 | $11.25 | $10,070.53 |
| 48 | 11/01/2029 | $10,070.53 | $16.96 | $37.76 | $11.25 | $10,053.57 |
| 49 | 12/01/2029 | $10,053.57 | $17.02 | $37.70 | $11.25 | $10,036.55 |
| 50 | 01/01/2030 | $10,036.55 | $17.08 | $37.64 | $11.25 | $10,019.47 |
| 51 | 02/01/2030 | $10,019.47 | $17.15 | $37.57 | $11.25 | $10,002.32 |
| 52 | 03/01/2030 | $10,002.32 | $17.21 | $37.51 | $11.25 | $9,985.11 |
| 53 | 04/01/2030 | $9,985.11 | $17.28 | $37.44 | $11.25 | $9,967.83 |
| 54 | 05/01/2030 | $9,967.83 | $17.34 | $37.38 | $11.25 | $9,950.49 |
| 55 | 06/01/2030 | $9,950.49 | $17.41 | $37.31 | $11.25 | $9,933.08 |
| 56 | 07/01/2030 | $9,933.08 | $17.47 | $37.25 | $11.25 | $9,915.60 |
| 57 | 08/01/2030 | $9,915.60 | $17.54 | $37.18 | $11.25 | $9,898.07 |
| 58 | 09/01/2030 | $9,898.07 | $17.60 | $37.12 | $11.25 | $9,880.46 |
| 59 | 10/01/2030 | $9,880.46 | $17.67 | $37.05 | $11.25 | $9,862.79 |
| 60 | 11/01/2030 | $9,862.79 | $17.74 | $36.99 | $11.25 | $9,845.06 |
| 61 | 12/01/2030 | $9,845.06 | $17.80 | $36.92 | $11.25 | $9,827.25 |
| 62 | 01/01/2031 | $9,827.25 | $17.87 | $36.85 | $11.25 | $9,809.38 |
| 63 | 02/01/2031 | $9,809.38 | $17.94 | $36.79 | $11.25 | $9,791.45 |
| 64 | 03/01/2031 | $9,791.45 | $18.00 | $36.72 | $11.25 | $9,773.44 |
| 65 | 04/01/2031 | $9,773.44 | $18.07 | $36.65 | $11.25 | $9,755.37 |
| 66 | 05/01/2031 | $9,755.37 | $18.14 | $36.58 | $11.25 | $9,737.23 |
| 67 | 06/01/2031 | $9,737.23 | $18.21 | $36.51 | $11.25 | $9,719.02 |
| 68 | 07/01/2031 | $9,719.02 | $18.28 | $36.45 | $11.25 | $9,700.75 |
| 69 | 08/01/2031 | $9,700.75 | $18.34 | $36.38 | $11.25 | $9,682.40 |
| 70 | 09/01/2031 | $9,682.40 | $18.41 | $36.31 | $11.25 | $9,663.99 |
| 71 | 10/01/2031 | $9,663.99 | $18.48 | $36.24 | $11.25 | $9,645.51 |
| 72 | 11/01/2031 | $9,645.51 | $18.55 | $36.17 | $11.25 | $9,626.96 |
| 73 | 12/01/2031 | $9,626.96 | $18.62 | $36.10 | $11.25 | $9,608.34 |
| 74 | 01/01/2032 | $9,608.34 | $18.69 | $36.03 | $11.25 | $9,589.64 |
| 75 | 02/01/2032 | $9,589.64 | $18.76 | $35.96 | $11.25 | $9,570.88 |
| 76 | 03/01/2032 | $9,570.88 | $18.83 | $35.89 | $11.25 | $9,552.05 |
| 77 | 04/01/2032 | $9,552.05 | $18.90 | $35.82 | $11.25 | $9,533.15 |
| 78 | 05/01/2032 | $9,533.15 | $18.97 | $35.75 | $11.25 | $9,514.18 |
| 79 | 06/01/2032 | $9,514.18 | $19.04 | $35.68 | $11.25 | $9,495.13 |
| 80 | 07/01/2032 | $9,495.13 | $19.12 | $35.61 | $11.25 | $9,476.02 |
| 81 | 08/01/2032 | $9,476.02 | $19.19 | $35.54 | $11.25 | $9,456.83 |
| 82 | 09/01/2032 | $9,456.83 | $19.26 | $35.46 | $11.25 | $9,437.57 |
| 83 | 10/01/2032 | $9,437.57 | $19.33 | $35.39 | $11.25 | $9,418.24 |
| 84 | 11/01/2032 | $9,418.24 | $19.40 | $35.32 | $11.25 | $9,398.84 |
| 85 | 12/01/2032 | $9,398.84 | $19.48 | $35.25 | $11.25 | $9,379.36 |
| 86 | 01/01/2033 | $9,379.36 | $19.55 | $35.17 | $11.25 | $9,359.81 |
| 87 | 02/01/2033 | $9,359.81 | $19.62 | $35.10 | $11.25 | $9,340.19 |
| 88 | 03/01/2033 | $9,340.19 | $19.70 | $35.03 | $11.25 | $9,320.49 |
| 89 | 04/01/2033 | $9,320.49 | $19.77 | $34.95 | $11.25 | $9,300.72 |
| 90 | 05/01/2033 | $9,300.72 | $19.84 | $34.88 | $11.25 | $9,280.88 |
| 91 | 06/01/2033 | $9,280.88 | $19.92 | $34.80 | $11.25 | $9,260.96 |
| 92 | 07/01/2033 | $9,260.96 | $19.99 | $34.73 | $11.25 | $9,240.97 |
| 93 | 08/01/2033 | $9,240.97 | $20.07 | $34.65 | $11.25 | $9,220.90 |
| 94 | 09/01/2033 | $9,220.90 | $20.14 | $34.58 | $11.25 | $9,200.76 |
| 95 | 10/01/2033 | $9,200.76 | $20.22 | $34.50 | $11.25 | $9,180.54 |
| 96 | 11/01/2033 | $9,180.54 | $20.30 | $34.43 | $11.25 | $9,160.24 |
| 97 | 12/01/2033 | $9,160.24 | $20.37 | $34.35 | $11.25 | $9,139.87 |
| 98 | 01/01/2034 | $9,139.87 | $20.45 | $34.27 | $11.25 | $9,119.42 |
| 99 | 02/01/2034 | $9,119.42 | $20.52 | $34.20 | $11.25 | $9,098.90 |
| 100 | 03/01/2034 | $9,098.90 | $20.60 | $34.12 | $11.25 | $9,078.30 |
| 101 | 04/01/2034 | $9,078.30 | $20.68 | $34.04 | $11.25 | $9,057.62 |
| 102 | 05/01/2034 | $9,057.62 | $20.76 | $33.97 | $11.25 | $9,036.86 |
| 103 | 06/01/2034 | $9,036.86 | $20.83 | $33.89 | $11.25 | $9,016.03 |
| 104 | 07/01/2034 | $9,016.03 | $20.91 | $33.81 | $11.25 | $8,995.12 |
| 105 | 08/01/2034 | $8,995.12 | $20.99 | $33.73 | $11.25 | $8,974.13 |
| 106 | 09/01/2034 | $8,974.13 | $21.07 | $33.65 | $11.25 | $8,953.06 |
| 107 | 10/01/2034 | $8,953.06 | $21.15 | $33.57 | $11.25 | $8,931.91 |
| 108 | 11/01/2034 | $8,931.91 | $21.23 | $33.49 | $11.25 | $8,910.68 |
| 109 | 12/01/2034 | $8,910.68 | $21.31 | $33.42 | $11.25 | $8,889.38 |
| 110 | 01/01/2035 | $8,889.38 | $21.39 | $33.34 | $11.25 | $8,867.99 |
| 111 | 02/01/2035 | $8,867.99 | $21.47 | $33.25 | $11.25 | $8,846.52 |
| 112 | 03/01/2035 | $8,846.52 | $21.55 | $33.17 | $11.25 | $8,824.97 |
| 113 | 04/01/2035 | $8,824.97 | $21.63 | $33.09 | $11.25 | $8,803.35 |
| 114 | 05/01/2035 | $8,803.35 | $21.71 | $33.01 | $11.25 | $8,781.64 |
| 115 | 06/01/2035 | $8,781.64 | $21.79 | $32.93 | $11.25 | $8,759.85 |
| 116 | 07/01/2035 | $8,759.85 | $21.87 | $32.85 | $11.25 | $8,737.97 |
| 117 | 08/01/2035 | $8,737.97 | $21.95 | $32.77 | $11.25 | $8,716.02 |
| 118 | 09/01/2035 | $8,716.02 | $22.04 | $32.69 | $11.25 | $8,693.98 |
| 119 | 10/01/2035 | $8,693.98 | $22.12 | $32.60 | $11.25 | $8,671.86 |
| 120 | 11/01/2035 | $8,671.86 | $22.20 | $32.52 | $11.25 | $8,649.66 |
| 121 | 12/01/2035 | $8,649.66 | $22.29 | $32.44 | $11.25 | $8,627.37 |
| 122 | 01/01/2036 | $8,627.37 | $22.37 | $32.35 | $11.25 | $8,605.00 |
| 123 | 02/01/2036 | $8,605.00 | $22.45 | $32.27 | $11.25 | $8,582.55 |
| 124 | 03/01/2036 | $8,582.55 | $22.54 | $32.18 | $11.25 | $8,560.01 |
| 125 | 04/01/2036 | $8,560.01 | $22.62 | $32.10 | $11.25 | $8,537.39 |
| 126 | 05/01/2036 | $8,537.39 | $22.71 | $32.02 | $11.25 | $8,514.68 |
| 127 | 06/01/2036 | $8,514.68 | $22.79 | $31.93 | $11.25 | $8,491.89 |
| 128 | 07/01/2036 | $8,491.89 | $22.88 | $31.84 | $11.25 | $8,469.01 |
| 129 | 08/01/2036 | $8,469.01 | $22.96 | $31.76 | $11.25 | $8,446.05 |
| 130 | 09/01/2036 | $8,446.05 | $23.05 | $31.67 | $11.25 | $8,423.00 |
| 131 | 10/01/2036 | $8,423.00 | $23.14 | $31.59 | $11.25 | $8,399.87 |
| 132 | 11/01/2036 | $8,399.87 | $23.22 | $31.50 | $11.25 | $8,376.64 |
| 133 | 12/01/2036 | $8,376.64 | $23.31 | $31.41 | $11.25 | $8,353.33 |
| 134 | 01/01/2037 | $8,353.33 | $23.40 | $31.33 | $11.25 | $8,329.94 |
| 135 | 02/01/2037 | $8,329.94 | $23.48 | $31.24 | $11.25 | $8,306.45 |
| 136 | 03/01/2037 | $8,306.45 | $23.57 | $31.15 | $11.25 | $8,282.88 |
| 137 | 04/01/2037 | $8,282.88 | $23.66 | $31.06 | $11.25 | $8,259.22 |
| 138 | 05/01/2037 | $8,259.22 | $23.75 | $30.97 | $11.25 | $8,235.47 |
| 139 | 06/01/2037 | $8,235.47 | $23.84 | $30.88 | $11.25 | $8,211.63 |
| 140 | 07/01/2037 | $8,211.63 | $23.93 | $30.79 | $11.25 | $8,187.70 |
| 141 | 08/01/2037 | $8,187.70 | $24.02 | $30.70 | $11.25 | $8,163.68 |
| 142 | 09/01/2037 | $8,163.68 | $24.11 | $30.61 | $11.25 | $8,139.58 |
| 143 | 10/01/2037 | $8,139.58 | $24.20 | $30.52 | $11.25 | $8,115.38 |
| 144 | 11/01/2037 | $8,115.38 | $24.29 | $30.43 | $11.25 | $8,091.09 |
| 145 | 12/01/2037 | $8,091.09 | $24.38 | $30.34 | $11.25 | $8,066.71 |
| 146 | 01/01/2038 | $8,066.71 | $24.47 | $30.25 | $11.25 | $8,042.23 |
| 147 | 02/01/2038 | $8,042.23 | $24.56 | $30.16 | $11.25 | $8,017.67 |
| 148 | 03/01/2038 | $8,017.67 | $24.66 | $30.07 | $11.25 | $7,993.02 |
| 149 | 04/01/2038 | $7,993.02 | $24.75 | $29.97 | $11.25 | $7,968.27 |
| 150 | 05/01/2038 | $7,968.27 | $24.84 | $29.88 | $11.25 | $7,943.43 |
| 151 | 06/01/2038 | $7,943.43 | $24.93 | $29.79 | $11.25 | $7,918.49 |
| 152 | 07/01/2038 | $7,918.49 | $25.03 | $29.69 | $11.25 | $7,893.46 |
| 153 | 08/01/2038 | $7,893.46 | $25.12 | $29.60 | $11.25 | $7,868.34 |
| 154 | 09/01/2038 | $7,868.34 | $25.22 | $29.51 | $11.25 | $7,843.13 |
| 155 | 10/01/2038 | $7,843.13 | $25.31 | $29.41 | $11.25 | $7,817.82 |
| 156 | 11/01/2038 | $7,817.82 | $25.41 | $29.32 | $11.25 | $7,792.41 |
| 157 | 12/01/2038 | $7,792.41 | $25.50 | $29.22 | $11.25 | $7,766.91 |
| 158 | 01/01/2039 | $7,766.91 | $25.60 | $29.13 | $11.25 | $7,741.32 |
| 159 | 02/01/2039 | $7,741.32 | $25.69 | $29.03 | $11.25 | $7,715.62 |
| 160 | 03/01/2039 | $7,715.62 | $25.79 | $28.93 | $11.25 | $7,689.83 |
| 161 | 04/01/2039 | $7,689.83 | $25.89 | $28.84 | $11.25 | $7,663.95 |
| 162 | 05/01/2039 | $7,663.95 | $25.98 | $28.74 | $11.25 | $7,637.97 |
| 163 | 06/01/2039 | $7,637.97 | $26.08 | $28.64 | $11.25 | $7,611.89 |
| 164 | 07/01/2039 | $7,611.89 | $26.18 | $28.54 | $11.25 | $7,585.71 |
| 165 | 08/01/2039 | $7,585.71 | $26.28 | $28.45 | $11.25 | $7,559.43 |
| 166 | 09/01/2039 | $7,559.43 | $26.37 | $28.35 | $11.25 | $7,533.06 |
| 167 | 10/01/2039 | $7,533.06 | $26.47 | $28.25 | $11.25 | $7,506.59 |
| 168 | 11/01/2039 | $7,506.59 | $26.57 | $28.15 | $11.25 | $7,480.02 |
| 169 | 12/01/2039 | $7,480.02 | $26.67 | $28.05 | $11.25 | $7,453.34 |
| 170 | 01/01/2040 | $7,453.34 | $26.77 | $27.95 | $11.25 | $7,426.57 |
| 171 | 02/01/2040 | $7,426.57 | $26.87 | $27.85 | $11.25 | $7,399.70 |
| 172 | 03/01/2040 | $7,399.70 | $26.97 | $27.75 | $11.25 | $7,372.73 |
| 173 | 04/01/2040 | $7,372.73 | $27.07 | $27.65 | $11.25 | $7,345.65 |
| 174 | 05/01/2040 | $7,345.65 | $27.18 | $27.55 | $11.25 | $7,318.48 |
| 175 | 06/01/2040 | $7,318.48 | $27.28 | $27.44 | $11.25 | $7,291.20 |
| 176 | 07/01/2040 | $7,291.20 | $27.38 | $27.34 | $11.25 | $7,263.82 |
| 177 | 08/01/2040 | $7,263.82 | $27.48 | $27.24 | $11.25 | $7,236.34 |
| 178 | 09/01/2040 | $7,236.34 | $27.59 | $27.14 | $11.25 | $7,208.75 |
| 179 | 10/01/2040 | $7,208.75 | $27.69 | $27.03 | $11.25 | $7,181.06 |
| 180 | 11/01/2040 | $7,181.06 | $27.79 | $26.93 | $11.25 | $7,153.27 |
| 181 | 12/01/2040 | $7,153.27 | $27.90 | $26.82 | $11.25 | $7,125.37 |
| 182 | 01/01/2041 | $7,125.37 | $28.00 | $26.72 | $11.25 | $7,097.37 |
| 183 | 02/01/2041 | $7,097.37 | $28.11 | $26.62 | $11.25 | $7,069.26 |
| 184 | 03/01/2041 | $7,069.26 | $28.21 | $26.51 | $11.25 | $7,041.05 |
| 185 | 04/01/2041 | $7,041.05 | $28.32 | $26.40 | $11.25 | $7,012.73 |
| 186 | 05/01/2041 | $7,012.73 | $28.42 | $26.30 | $11.25 | $6,984.31 |
| 187 | 06/01/2041 | $6,984.31 | $28.53 | $26.19 | $11.25 | $6,955.78 |
| 188 | 07/01/2041 | $6,955.78 | $28.64 | $26.08 | $11.25 | $6,927.14 |
| 189 | 08/01/2041 | $6,927.14 | $28.75 | $25.98 | $11.25 | $6,898.39 |
| 190 | 09/01/2041 | $6,898.39 | $28.85 | $25.87 | $11.25 | $6,869.54 |
| 191 | 10/01/2041 | $6,869.54 | $28.96 | $25.76 | $11.25 | $6,840.58 |
| 192 | 11/01/2041 | $6,840.58 | $29.07 | $25.65 | $11.25 | $6,811.51 |
| 193 | 12/01/2041 | $6,811.51 | $29.18 | $25.54 | $11.25 | $6,782.33 |
| 194 | 01/01/2042 | $6,782.33 | $29.29 | $25.43 | $11.25 | $6,753.04 |
| 195 | 02/01/2042 | $6,753.04 | $29.40 | $25.32 | $11.25 | $6,723.64 |
| 196 | 03/01/2042 | $6,723.64 | $29.51 | $25.21 | $11.25 | $6,694.13 |
| 197 | 04/01/2042 | $6,694.13 | $29.62 | $25.10 | $11.25 | $6,664.52 |
| 198 | 05/01/2042 | $6,664.52 | $29.73 | $24.99 | $11.25 | $6,634.79 |
| 199 | 06/01/2042 | $6,634.79 | $29.84 | $24.88 | $11.25 | $6,604.94 |
| 200 | 07/01/2042 | $6,604.94 | $29.95 | $24.77 | $11.25 | $6,574.99 |
| 201 | 08/01/2042 | $6,574.99 | $30.07 | $24.66 | $11.25 | $6,544.92 |
| 202 | 09/01/2042 | $6,544.92 | $30.18 | $24.54 | $11.25 | $6,514.75 |
| 203 | 10/01/2042 | $6,514.75 | $30.29 | $24.43 | $11.25 | $6,484.45 |
| 204 | 11/01/2042 | $6,484.45 | $30.41 | $24.32 | $11.25 | $6,454.05 |
| 205 | 12/01/2042 | $6,454.05 | $30.52 | $24.20 | $11.25 | $6,423.53 |
| 206 | 01/01/2043 | $6,423.53 | $30.63 | $24.09 | $11.25 | $6,392.90 |
| 207 | 02/01/2043 | $6,392.90 | $30.75 | $23.97 | $11.25 | $6,362.15 |
| 208 | 03/01/2043 | $6,362.15 | $30.86 | $23.86 | $11.25 | $6,331.28 |
| 209 | 04/01/2043 | $6,331.28 | $30.98 | $23.74 | $11.25 | $6,300.30 |
| 210 | 05/01/2043 | $6,300.30 | $31.10 | $23.63 | $11.25 | $6,269.21 |
| 211 | 06/01/2043 | $6,269.21 | $31.21 | $23.51 | $11.25 | $6,238.00 |
| 212 | 07/01/2043 | $6,238.00 | $31.33 | $23.39 | $11.25 | $6,206.67 |
| 213 | 08/01/2043 | $6,206.67 | $31.45 | $23.27 | $11.25 | $6,175.22 |
| 214 | 09/01/2043 | $6,175.22 | $31.56 | $23.16 | $11.25 | $6,143.65 |
| 215 | 10/01/2043 | $6,143.65 | $31.68 | $23.04 | $11.25 | $6,111.97 |
| 216 | 11/01/2043 | $6,111.97 | $31.80 | $22.92 | $11.25 | $6,080.17 |
| 217 | 12/01/2043 | $6,080.17 | $31.92 | $22.80 | $11.25 | $6,048.25 |
| 218 | 01/01/2044 | $6,048.25 | $32.04 | $22.68 | $11.25 | $6,016.21 |
| 219 | 02/01/2044 | $6,016.21 | $32.16 | $22.56 | $11.25 | $5,984.04 |
| 220 | 03/01/2044 | $5,984.04 | $32.28 | $22.44 | $11.25 | $5,951.76 |
| 221 | 04/01/2044 | $5,951.76 | $32.40 | $22.32 | $11.25 | $5,919.36 |
| 222 | 05/01/2044 | $5,919.36 | $32.52 | $22.20 | $11.25 | $5,886.84 |
| 223 | 06/01/2044 | $5,886.84 | $32.65 | $22.08 | $11.25 | $5,854.19 |
| 224 | 07/01/2044 | $5,854.19 | $32.77 | $21.95 | $11.25 | $5,821.42 |
| 225 | 08/01/2044 | $5,821.42 | $32.89 | $21.83 | $11.25 | $5,788.53 |
| 226 | 09/01/2044 | $5,788.53 | $33.02 | $21.71 | $11.25 | $5,755.51 |
| 227 | 10/01/2044 | $5,755.51 | $33.14 | $21.58 | $11.25 | $5,722.37 |
| 228 | 11/01/2044 | $5,722.37 | $33.26 | $21.46 | $11.25 | $5,689.11 |
| 229 | 12/01/2044 | $5,689.11 | $33.39 | $21.33 | $11.25 | $5,655.72 |
| 230 | 01/01/2045 | $5,655.72 | $33.51 | $21.21 | $11.25 | $5,622.21 |
| 231 | 02/01/2045 | $5,622.21 | $33.64 | $21.08 | $11.25 | $5,588.57 |
| 232 | 03/01/2045 | $5,588.57 | $33.76 | $20.96 | $11.25 | $5,554.81 |
| 233 | 04/01/2045 | $5,554.81 | $33.89 | $20.83 | $11.25 | $5,520.92 |
| 234 | 05/01/2045 | $5,520.92 | $34.02 | $20.70 | $11.25 | $5,486.90 |
| 235 | 06/01/2045 | $5,486.90 | $34.15 | $20.58 | $11.25 | $5,452.75 |
| 236 | 07/01/2045 | $5,452.75 | $34.27 | $20.45 | $11.25 | $5,418.48 |
| 237 | 08/01/2045 | $5,418.48 | $34.40 | $20.32 | $11.25 | $5,384.07 |
| 238 | 09/01/2045 | $5,384.07 | $34.53 | $20.19 | $11.25 | $5,349.54 |
| 239 | 10/01/2045 | $5,349.54 | $34.66 | $20.06 | $11.25 | $5,314.88 |
| 240 | 11/01/2045 | $5,314.88 | $34.79 | $19.93 | $11.25 | $5,280.09 |
| 241 | 12/01/2045 | $5,280.09 | $34.92 | $19.80 | $11.25 | $5,245.17 |
| 242 | 01/01/2046 | $5,245.17 | $35.05 | $19.67 | $11.25 | $5,210.12 |
| 243 | 02/01/2046 | $5,210.12 | $35.18 | $19.54 | $11.25 | $5,174.93 |
| 244 | 03/01/2046 | $5,174.93 | $35.32 | $19.41 | $11.25 | $5,139.62 |
| 245 | 04/01/2046 | $5,139.62 | $35.45 | $19.27 | $11.25 | $5,104.17 |
| 246 | 05/01/2046 | $5,104.17 | $35.58 | $19.14 | $11.25 | $5,068.59 |
| 247 | 06/01/2046 | $5,068.59 | $35.71 | $19.01 | $11.25 | $5,032.87 |
| 248 | 07/01/2046 | $5,032.87 | $35.85 | $18.87 | $11.25 | $4,997.02 |
| 249 | 08/01/2046 | $4,997.02 | $35.98 | $18.74 | $11.25 | $4,961.04 |
| 250 | 09/01/2046 | $4,961.04 | $36.12 | $18.60 | $11.25 | $4,924.92 |
| 251 | 10/01/2046 | $4,924.92 | $36.25 | $18.47 | $11.25 | $4,888.67 |
| 252 | 11/01/2046 | $4,888.67 | $36.39 | $18.33 | $11.25 | $4,852.28 |
| 253 | 12/01/2046 | $4,852.28 | $36.53 | $18.20 | $11.25 | $4,815.75 |
| 254 | 01/01/2047 | $4,815.75 | $36.66 | $18.06 | $11.25 | $4,779.09 |
| 255 | 02/01/2047 | $4,779.09 | $36.80 | $17.92 | $11.25 | $4,742.29 |
| 256 | 03/01/2047 | $4,742.29 | $36.94 | $17.78 | $11.25 | $4,705.35 |
| 257 | 04/01/2047 | $4,705.35 | $37.08 | $17.65 | $11.25 | $4,668.27 |
| 258 | 05/01/2047 | $4,668.27 | $37.22 | $17.51 | $11.25 | $4,631.06 |
| 259 | 06/01/2047 | $4,631.06 | $37.36 | $17.37 | $11.25 | $4,593.70 |
| 260 | 07/01/2047 | $4,593.70 | $37.50 | $17.23 | $11.25 | $4,556.21 |
| 261 | 08/01/2047 | $4,556.21 | $37.64 | $17.09 | $11.25 | $4,518.57 |
| 262 | 09/01/2047 | $4,518.57 | $37.78 | $16.94 | $11.25 | $4,480.79 |
| 263 | 10/01/2047 | $4,480.79 | $37.92 | $16.80 | $11.25 | $4,442.87 |
| 264 | 11/01/2047 | $4,442.87 | $38.06 | $16.66 | $11.25 | $4,404.81 |
| 265 | 12/01/2047 | $4,404.81 | $38.20 | $16.52 | $11.25 | $4,366.61 |
| 266 | 01/01/2048 | $4,366.61 | $38.35 | $16.37 | $11.25 | $4,328.26 |
| 267 | 02/01/2048 | $4,328.26 | $38.49 | $16.23 | $11.25 | $4,289.77 |
| 268 | 03/01/2048 | $4,289.77 | $38.64 | $16.09 | $11.25 | $4,251.13 |
| 269 | 04/01/2048 | $4,251.13 | $38.78 | $15.94 | $11.25 | $4,212.35 |
| 270 | 05/01/2048 | $4,212.35 | $38.93 | $15.80 | $11.25 | $4,173.43 |
| 271 | 06/01/2048 | $4,173.43 | $39.07 | $15.65 | $11.25 | $4,134.36 |
| 272 | 07/01/2048 | $4,134.36 | $39.22 | $15.50 | $11.25 | $4,095.14 |
| 273 | 08/01/2048 | $4,095.14 | $39.37 | $15.36 | $11.25 | $4,055.77 |
| 274 | 09/01/2048 | $4,055.77 | $39.51 | $15.21 | $11.25 | $4,016.26 |
| 275 | 10/01/2048 | $4,016.26 | $39.66 | $15.06 | $11.25 | $3,976.60 |
| 276 | 11/01/2048 | $3,976.60 | $39.81 | $14.91 | $11.25 | $3,936.79 |
| 277 | 12/01/2048 | $3,936.79 | $39.96 | $14.76 | $11.25 | $3,896.83 |
| 278 | 01/01/2049 | $3,896.83 | $40.11 | $14.61 | $11.25 | $3,856.72 |
| 279 | 02/01/2049 | $3,856.72 | $40.26 | $14.46 | $11.25 | $3,816.46 |
| 280 | 03/01/2049 | $3,816.46 | $40.41 | $14.31 | $11.25 | $3,776.05 |
| 281 | 04/01/2049 | $3,776.05 | $40.56 | $14.16 | $11.25 | $3,735.49 |
| 282 | 05/01/2049 | $3,735.49 | $40.71 | $14.01 | $11.25 | $3,694.78 |
| 283 | 06/01/2049 | $3,694.78 | $40.87 | $13.86 | $11.25 | $3,653.91 |
| 284 | 07/01/2049 | $3,653.91 | $41.02 | $13.70 | $11.25 | $3,612.89 |
| 285 | 08/01/2049 | $3,612.89 | $41.17 | $13.55 | $11.25 | $3,571.72 |
| 286 | 09/01/2049 | $3,571.72 | $41.33 | $13.39 | $11.25 | $3,530.39 |
| 287 | 10/01/2049 | $3,530.39 | $41.48 | $13.24 | $11.25 | $3,488.91 |
| 288 | 11/01/2049 | $3,488.91 | $41.64 | $13.08 | $11.25 | $3,447.27 |
| 289 | 12/01/2049 | $3,447.27 | $41.79 | $12.93 | $11.25 | $3,405.47 |
| 290 | 01/01/2050 | $3,405.47 | $41.95 | $12.77 | $11.25 | $3,363.52 |
| 291 | 02/01/2050 | $3,363.52 | $42.11 | $12.61 | $11.25 | $3,321.41 |
| 292 | 03/01/2050 | $3,321.41 | $42.27 | $12.46 | $11.25 | $3,279.14 |
| 293 | 04/01/2050 | $3,279.14 | $42.43 | $12.30 | $11.25 | $3,236.72 |
| 294 | 05/01/2050 | $3,236.72 | $42.58 | $12.14 | $11.25 | $3,194.14 |
| 295 | 06/01/2050 | $3,194.14 | $42.74 | $11.98 | $11.25 | $3,151.39 |
| 296 | 07/01/2050 | $3,151.39 | $42.90 | $11.82 | $11.25 | $3,108.49 |
| 297 | 08/01/2050 | $3,108.49 | $43.07 | $11.66 | $11.25 | $3,065.42 |
| 298 | 09/01/2050 | $3,065.42 | $43.23 | $11.50 | $11.25 | $3,022.20 |
| 299 | 10/01/2050 | $3,022.20 | $43.39 | $11.33 | $11.25 | $2,978.81 |
| 300 | 11/01/2050 | $2,978.81 | $43.55 | $11.17 | $11.25 | $2,935.25 |
| 301 | 12/01/2050 | $2,935.25 | $43.71 | $11.01 | $11.25 | $2,891.54 |
| 302 | 01/01/2051 | $2,891.54 | $43.88 | $10.84 | $11.25 | $2,847.66 |
| 303 | 02/01/2051 | $2,847.66 | $44.04 | $10.68 | $11.25 | $2,803.62 |
| 304 | 03/01/2051 | $2,803.62 | $44.21 | $10.51 | $11.25 | $2,759.41 |
| 305 | 04/01/2051 | $2,759.41 | $44.37 | $10.35 | $11.25 | $2,715.04 |
| 306 | 05/01/2051 | $2,715.04 | $44.54 | $10.18 | $11.25 | $2,670.49 |
| 307 | 06/01/2051 | $2,670.49 | $44.71 | $10.01 | $11.25 | $2,625.79 |
| 308 | 07/01/2051 | $2,625.79 | $44.88 | $9.85 | $11.25 | $2,580.91 |
| 309 | 08/01/2051 | $2,580.91 | $45.04 | $9.68 | $11.25 | $2,535.87 |
| 310 | 09/01/2051 | $2,535.87 | $45.21 | $9.51 | $11.25 | $2,490.66 |
| 311 | 10/01/2051 | $2,490.66 | $45.38 | $9.34 | $11.25 | $2,445.27 |
| 312 | 11/01/2051 | $2,445.27 | $45.55 | $9.17 | $11.25 | $2,399.72 |
| 313 | 12/01/2051 | $2,399.72 | $45.72 | $9.00 | $11.25 | $2,354.00 |
| 314 | 01/01/2052 | $2,354.00 | $45.89 | $8.83 | $11.25 | $2,308.10 |
| 315 | 02/01/2052 | $2,308.10 | $46.07 | $8.66 | $11.25 | $2,262.04 |
| 316 | 03/01/2052 | $2,262.04 | $46.24 | $8.48 | $11.25 | $2,215.80 |
| 317 | 04/01/2052 | $2,215.80 | $46.41 | $8.31 | $11.25 | $2,169.39 |
| 318 | 05/01/2052 | $2,169.39 | $46.59 | $8.14 | $11.25 | $2,122.80 |
| 319 | 06/01/2052 | $2,122.80 | $46.76 | $7.96 | $11.25 | $2,076.04 |
| 320 | 07/01/2052 | $2,076.04 | $46.94 | $7.79 | $11.25 | $2,029.10 |
| 321 | 08/01/2052 | $2,029.10 | $47.11 | $7.61 | $11.25 | $1,981.99 |
| 322 | 09/01/2052 | $1,981.99 | $47.29 | $7.43 | $11.25 | $1,934.70 |
| 323 | 10/01/2052 | $1,934.70 | $47.47 | $7.26 | $11.25 | $1,887.23 |
| 324 | 11/01/2052 | $1,887.23 | $47.64 | $7.08 | $11.25 | $1,839.59 |
| 325 | 12/01/2052 | $1,839.59 | $47.82 | $6.90 | $11.25 | $1,791.76 |
| 326 | 01/01/2053 | $1,791.76 | $48.00 | $6.72 | $11.25 | $1,743.76 |
| 327 | 02/01/2053 | $1,743.76 | $48.18 | $6.54 | $11.25 | $1,695.58 |
| 328 | 03/01/2053 | $1,695.58 | $48.36 | $6.36 | $11.25 | $1,647.21 |
| 329 | 04/01/2053 | $1,647.21 | $48.54 | $6.18 | $11.25 | $1,598.67 |
| 330 | 05/01/2053 | $1,598.67 | $48.73 | $6.00 | $11.25 | $1,549.94 |
| 331 | 06/01/2053 | $1,549.94 | $48.91 | $5.81 | $11.25 | $1,501.03 |
| 332 | 07/01/2053 | $1,501.03 | $49.09 | $5.63 | $11.25 | $1,451.94 |
| 333 | 08/01/2053 | $1,451.94 | $49.28 | $5.44 | $11.25 | $1,402.66 |
| 334 | 09/01/2053 | $1,402.66 | $49.46 | $5.26 | $11.25 | $1,353.20 |
| 335 | 10/01/2053 | $1,353.20 | $49.65 | $5.07 | $11.25 | $1,303.55 |
| 336 | 11/01/2053 | $1,303.55 | $49.83 | $4.89 | $11.25 | $1,253.72 |
| 337 | 12/01/2053 | $1,253.72 | $50.02 | $4.70 | $11.25 | $1,203.70 |
| 338 | 01/01/2054 | $1,203.70 | $50.21 | $4.51 | $11.25 | $1,153.49 |
| 339 | 02/01/2054 | $1,153.49 | $50.40 | $4.33 | $11.25 | $1,103.09 |
| 340 | 03/01/2054 | $1,103.09 | $50.59 | $4.14 | $11.25 | $1,052.51 |
| 341 | 04/01/2054 | $1,052.51 | $50.78 | $3.95 | $11.25 | $1,001.73 |
| 342 | 05/01/2054 | $1,001.73 | $50.97 | $3.76 | $11.25 | $950.77 |
| 343 | 06/01/2054 | $950.77 | $51.16 | $3.57 | $11.25 | $899.61 |
| 344 | 07/01/2054 | $899.61 | $51.35 | $3.37 | $11.25 | $848.26 |
| 345 | 08/01/2054 | $848.26 | $51.54 | $3.18 | $11.25 | $796.72 |
| 346 | 09/01/2054 | $796.72 | $51.73 | $2.99 | $11.25 | $744.99 |
| 347 | 10/01/2054 | $744.99 | $51.93 | $2.79 | $11.25 | $693.06 |
| 348 | 11/01/2054 | $693.06 | $52.12 | $2.60 | $11.25 | $640.93 |
| 349 | 12/01/2054 | $640.93 | $52.32 | $2.40 | $11.25 | $588.62 |
| 350 | 01/01/2055 | $588.62 | $52.51 | $2.21 | $11.25 | $536.10 |
| 351 | 02/01/2055 | $536.10 | $52.71 | $2.01 | $11.25 | $483.39 |
| 352 | 03/01/2055 | $483.39 | $52.91 | $1.81 | $11.25 | $430.48 |
| 353 | 04/01/2055 | $430.48 | $53.11 | $1.61 | $11.25 | $377.37 |
| 354 | 05/01/2055 | $377.37 | $53.31 | $1.42 | $11.25 | $324.07 |
| 355 | 06/01/2055 | $324.07 | $53.51 | $1.22 | $11.25 | $270.56 |
| 356 | 07/01/2055 | $270.56 | $53.71 | $1.01 | $11.25 | $216.85 |
| 357 | 08/01/2055 | $216.85 | $53.91 | $0.81 | $11.25 | $162.94 |
| 358 | 09/01/2055 | $162.94 | $54.11 | $0.61 | $11.25 | $108.83 |
| 359 | 10/01/2055 | $108.83 | $54.31 | $0.41 | $11.25 | $54.52 |
| 360 | 11/01/2055 | $54.52 | $54.52 | $0.20 | $11.25 | $0.00 |