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: $68.42
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 01/01/2026 | $11,200.00 | $14.75 | $42.00 | $11.67 | $11,185.25 |
| 2 | 02/01/2026 | $11,185.25 | $14.80 | $41.94 | $11.67 | $11,170.45 |
| 3 | 03/01/2026 | $11,170.45 | $14.86 | $41.89 | $11.67 | $11,155.59 |
| 4 | 04/01/2026 | $11,155.59 | $14.92 | $41.83 | $11.67 | $11,140.67 |
| 5 | 05/01/2026 | $11,140.67 | $14.97 | $41.78 | $11.67 | $11,125.70 |
| 6 | 06/01/2026 | $11,125.70 | $15.03 | $41.72 | $11.67 | $11,110.67 |
| 7 | 07/01/2026 | $11,110.67 | $15.08 | $41.67 | $11.67 | $11,095.59 |
| 8 | 08/01/2026 | $11,095.59 | $15.14 | $41.61 | $11.67 | $11,080.45 |
| 9 | 09/01/2026 | $11,080.45 | $15.20 | $41.55 | $11.67 | $11,065.25 |
| 10 | 10/01/2026 | $11,065.25 | $15.25 | $41.49 | $11.67 | $11,050.00 |
| 11 | 11/01/2026 | $11,050.00 | $15.31 | $41.44 | $11.67 | $11,034.69 |
| 12 | 12/01/2026 | $11,034.69 | $15.37 | $41.38 | $11.67 | $11,019.32 |
| 13 | 01/01/2027 | $11,019.32 | $15.43 | $41.32 | $11.67 | $11,003.89 |
| 14 | 02/01/2027 | $11,003.89 | $15.48 | $41.26 | $11.67 | $10,988.41 |
| 15 | 03/01/2027 | $10,988.41 | $15.54 | $41.21 | $11.67 | $10,972.87 |
| 16 | 04/01/2027 | $10,972.87 | $15.60 | $41.15 | $11.67 | $10,957.27 |
| 17 | 05/01/2027 | $10,957.27 | $15.66 | $41.09 | $11.67 | $10,941.61 |
| 18 | 06/01/2027 | $10,941.61 | $15.72 | $41.03 | $11.67 | $10,925.89 |
| 19 | 07/01/2027 | $10,925.89 | $15.78 | $40.97 | $11.67 | $10,910.11 |
| 20 | 08/01/2027 | $10,910.11 | $15.84 | $40.91 | $11.67 | $10,894.28 |
| 21 | 09/01/2027 | $10,894.28 | $15.90 | $40.85 | $11.67 | $10,878.38 |
| 22 | 10/01/2027 | $10,878.38 | $15.95 | $40.79 | $11.67 | $10,862.43 |
| 23 | 11/01/2027 | $10,862.43 | $16.01 | $40.73 | $11.67 | $10,846.41 |
| 24 | 12/01/2027 | $10,846.41 | $16.07 | $40.67 | $11.67 | $10,830.34 |
| 25 | 01/01/2028 | $10,830.34 | $16.13 | $40.61 | $11.67 | $10,814.20 |
| 26 | 02/01/2028 | $10,814.20 | $16.20 | $40.55 | $11.67 | $10,798.01 |
| 27 | 03/01/2028 | $10,798.01 | $16.26 | $40.49 | $11.67 | $10,781.75 |
| 28 | 04/01/2028 | $10,781.75 | $16.32 | $40.43 | $11.67 | $10,765.43 |
| 29 | 05/01/2028 | $10,765.43 | $16.38 | $40.37 | $11.67 | $10,749.05 |
| 30 | 06/01/2028 | $10,749.05 | $16.44 | $40.31 | $11.67 | $10,732.61 |
| 31 | 07/01/2028 | $10,732.61 | $16.50 | $40.25 | $11.67 | $10,716.11 |
| 32 | 08/01/2028 | $10,716.11 | $16.56 | $40.19 | $11.67 | $10,699.55 |
| 33 | 09/01/2028 | $10,699.55 | $16.63 | $40.12 | $11.67 | $10,682.92 |
| 34 | 10/01/2028 | $10,682.92 | $16.69 | $40.06 | $11.67 | $10,666.24 |
| 35 | 11/01/2028 | $10,666.24 | $16.75 | $40.00 | $11.67 | $10,649.49 |
| 36 | 12/01/2028 | $10,649.49 | $16.81 | $39.94 | $11.67 | $10,632.67 |
| 37 | 01/01/2029 | $10,632.67 | $16.88 | $39.87 | $11.67 | $10,615.80 |
| 38 | 02/01/2029 | $10,615.80 | $16.94 | $39.81 | $11.67 | $10,598.86 |
| 39 | 03/01/2029 | $10,598.86 | $17.00 | $39.75 | $11.67 | $10,581.85 |
| 40 | 04/01/2029 | $10,581.85 | $17.07 | $39.68 | $11.67 | $10,564.79 |
| 41 | 05/01/2029 | $10,564.79 | $17.13 | $39.62 | $11.67 | $10,547.66 |
| 42 | 06/01/2029 | $10,547.66 | $17.20 | $39.55 | $11.67 | $10,530.46 |
| 43 | 07/01/2029 | $10,530.46 | $17.26 | $39.49 | $11.67 | $10,513.20 |
| 44 | 08/01/2029 | $10,513.20 | $17.32 | $39.42 | $11.67 | $10,495.88 |
| 45 | 09/01/2029 | $10,495.88 | $17.39 | $39.36 | $11.67 | $10,478.49 |
| 46 | 10/01/2029 | $10,478.49 | $17.45 | $39.29 | $11.67 | $10,461.03 |
| 47 | 11/01/2029 | $10,461.03 | $17.52 | $39.23 | $11.67 | $10,443.51 |
| 48 | 12/01/2029 | $10,443.51 | $17.59 | $39.16 | $11.67 | $10,425.93 |
| 49 | 01/01/2030 | $10,425.93 | $17.65 | $39.10 | $11.67 | $10,408.28 |
| 50 | 02/01/2030 | $10,408.28 | $17.72 | $39.03 | $11.67 | $10,390.56 |
| 51 | 03/01/2030 | $10,390.56 | $17.78 | $38.96 | $11.67 | $10,372.78 |
| 52 | 04/01/2030 | $10,372.78 | $17.85 | $38.90 | $11.67 | $10,354.92 |
| 53 | 05/01/2030 | $10,354.92 | $17.92 | $38.83 | $11.67 | $10,337.01 |
| 54 | 06/01/2030 | $10,337.01 | $17.98 | $38.76 | $11.67 | $10,319.02 |
| 55 | 07/01/2030 | $10,319.02 | $18.05 | $38.70 | $11.67 | $10,300.97 |
| 56 | 08/01/2030 | $10,300.97 | $18.12 | $38.63 | $11.67 | $10,282.85 |
| 57 | 09/01/2030 | $10,282.85 | $18.19 | $38.56 | $11.67 | $10,264.66 |
| 58 | 10/01/2030 | $10,264.66 | $18.26 | $38.49 | $11.67 | $10,246.40 |
| 59 | 11/01/2030 | $10,246.40 | $18.32 | $38.42 | $11.67 | $10,228.08 |
| 60 | 12/01/2030 | $10,228.08 | $18.39 | $38.36 | $11.67 | $10,209.69 |
| 61 | 01/01/2031 | $10,209.69 | $18.46 | $38.29 | $11.67 | $10,191.22 |
| 62 | 02/01/2031 | $10,191.22 | $18.53 | $38.22 | $11.67 | $10,172.69 |
| 63 | 03/01/2031 | $10,172.69 | $18.60 | $38.15 | $11.67 | $10,154.09 |
| 64 | 04/01/2031 | $10,154.09 | $18.67 | $38.08 | $11.67 | $10,135.42 |
| 65 | 05/01/2031 | $10,135.42 | $18.74 | $38.01 | $11.67 | $10,116.68 |
| 66 | 06/01/2031 | $10,116.68 | $18.81 | $37.94 | $11.67 | $10,097.87 |
| 67 | 07/01/2031 | $10,097.87 | $18.88 | $37.87 | $11.67 | $10,078.99 |
| 68 | 08/01/2031 | $10,078.99 | $18.95 | $37.80 | $11.67 | $10,060.03 |
| 69 | 09/01/2031 | $10,060.03 | $19.02 | $37.73 | $11.67 | $10,041.01 |
| 70 | 10/01/2031 | $10,041.01 | $19.09 | $37.65 | $11.67 | $10,021.92 |
| 71 | 11/01/2031 | $10,021.92 | $19.17 | $37.58 | $11.67 | $10,002.75 |
| 72 | 12/01/2031 | $10,002.75 | $19.24 | $37.51 | $11.67 | $9,983.51 |
| 73 | 01/01/2032 | $9,983.51 | $19.31 | $37.44 | $11.67 | $9,964.20 |
| 74 | 02/01/2032 | $9,964.20 | $19.38 | $37.37 | $11.67 | $9,944.82 |
| 75 | 03/01/2032 | $9,944.82 | $19.46 | $37.29 | $11.67 | $9,925.36 |
| 76 | 04/01/2032 | $9,925.36 | $19.53 | $37.22 | $11.67 | $9,905.83 |
| 77 | 05/01/2032 | $9,905.83 | $19.60 | $37.15 | $11.67 | $9,886.23 |
| 78 | 06/01/2032 | $9,886.23 | $19.68 | $37.07 | $11.67 | $9,866.56 |
| 79 | 07/01/2032 | $9,866.56 | $19.75 | $37.00 | $11.67 | $9,846.81 |
| 80 | 08/01/2032 | $9,846.81 | $19.82 | $36.93 | $11.67 | $9,826.98 |
| 81 | 09/01/2032 | $9,826.98 | $19.90 | $36.85 | $11.67 | $9,807.09 |
| 82 | 10/01/2032 | $9,807.09 | $19.97 | $36.78 | $11.67 | $9,787.11 |
| 83 | 11/01/2032 | $9,787.11 | $20.05 | $36.70 | $11.67 | $9,767.07 |
| 84 | 12/01/2032 | $9,767.07 | $20.12 | $36.63 | $11.67 | $9,746.94 |
| 85 | 01/01/2033 | $9,746.94 | $20.20 | $36.55 | $11.67 | $9,726.75 |
| 86 | 02/01/2033 | $9,726.75 | $20.27 | $36.48 | $11.67 | $9,706.47 |
| 87 | 03/01/2033 | $9,706.47 | $20.35 | $36.40 | $11.67 | $9,686.12 |
| 88 | 04/01/2033 | $9,686.12 | $20.43 | $36.32 | $11.67 | $9,665.70 |
| 89 | 05/01/2033 | $9,665.70 | $20.50 | $36.25 | $11.67 | $9,645.19 |
| 90 | 06/01/2033 | $9,645.19 | $20.58 | $36.17 | $11.67 | $9,624.62 |
| 91 | 07/01/2033 | $9,624.62 | $20.66 | $36.09 | $11.67 | $9,603.96 |
| 92 | 08/01/2033 | $9,603.96 | $20.73 | $36.01 | $11.67 | $9,583.23 |
| 93 | 09/01/2033 | $9,583.23 | $20.81 | $35.94 | $11.67 | $9,562.41 |
| 94 | 10/01/2033 | $9,562.41 | $20.89 | $35.86 | $11.67 | $9,541.52 |
| 95 | 11/01/2033 | $9,541.52 | $20.97 | $35.78 | $11.67 | $9,520.56 |
| 96 | 12/01/2033 | $9,520.56 | $21.05 | $35.70 | $11.67 | $9,499.51 |
| 97 | 01/01/2034 | $9,499.51 | $21.13 | $35.62 | $11.67 | $9,478.38 |
| 98 | 02/01/2034 | $9,478.38 | $21.20 | $35.54 | $11.67 | $9,457.18 |
| 99 | 03/01/2034 | $9,457.18 | $21.28 | $35.46 | $11.67 | $9,435.89 |
| 100 | 04/01/2034 | $9,435.89 | $21.36 | $35.38 | $11.67 | $9,414.53 |
| 101 | 05/01/2034 | $9,414.53 | $21.44 | $35.30 | $11.67 | $9,393.09 |
| 102 | 06/01/2034 | $9,393.09 | $21.52 | $35.22 | $11.67 | $9,371.56 |
| 103 | 07/01/2034 | $9,371.56 | $21.61 | $35.14 | $11.67 | $9,349.96 |
| 104 | 08/01/2034 | $9,349.96 | $21.69 | $35.06 | $11.67 | $9,328.27 |
| 105 | 09/01/2034 | $9,328.27 | $21.77 | $34.98 | $11.67 | $9,306.50 |
| 106 | 10/01/2034 | $9,306.50 | $21.85 | $34.90 | $11.67 | $9,284.65 |
| 107 | 11/01/2034 | $9,284.65 | $21.93 | $34.82 | $11.67 | $9,262.72 |
| 108 | 12/01/2034 | $9,262.72 | $22.01 | $34.74 | $11.67 | $9,240.71 |
| 109 | 01/01/2035 | $9,240.71 | $22.10 | $34.65 | $11.67 | $9,218.61 |
| 110 | 02/01/2035 | $9,218.61 | $22.18 | $34.57 | $11.67 | $9,196.43 |
| 111 | 03/01/2035 | $9,196.43 | $22.26 | $34.49 | $11.67 | $9,174.17 |
| 112 | 04/01/2035 | $9,174.17 | $22.35 | $34.40 | $11.67 | $9,151.82 |
| 113 | 05/01/2035 | $9,151.82 | $22.43 | $34.32 | $11.67 | $9,129.40 |
| 114 | 06/01/2035 | $9,129.40 | $22.51 | $34.24 | $11.67 | $9,106.88 |
| 115 | 07/01/2035 | $9,106.88 | $22.60 | $34.15 | $11.67 | $9,084.28 |
| 116 | 08/01/2035 | $9,084.28 | $22.68 | $34.07 | $11.67 | $9,061.60 |
| 117 | 09/01/2035 | $9,061.60 | $22.77 | $33.98 | $11.67 | $9,038.83 |
| 118 | 10/01/2035 | $9,038.83 | $22.85 | $33.90 | $11.67 | $9,015.98 |
| 119 | 11/01/2035 | $9,015.98 | $22.94 | $33.81 | $11.67 | $8,993.04 |
| 120 | 12/01/2035 | $8,993.04 | $23.02 | $33.72 | $11.67 | $8,970.02 |
| 121 | 01/01/2036 | $8,970.02 | $23.11 | $33.64 | $11.67 | $8,946.91 |
| 122 | 02/01/2036 | $8,946.91 | $23.20 | $33.55 | $11.67 | $8,923.71 |
| 123 | 03/01/2036 | $8,923.71 | $23.28 | $33.46 | $11.67 | $8,900.42 |
| 124 | 04/01/2036 | $8,900.42 | $23.37 | $33.38 | $11.67 | $8,877.05 |
| 125 | 05/01/2036 | $8,877.05 | $23.46 | $33.29 | $11.67 | $8,853.59 |
| 126 | 06/01/2036 | $8,853.59 | $23.55 | $33.20 | $11.67 | $8,830.04 |
| 127 | 07/01/2036 | $8,830.04 | $23.64 | $33.11 | $11.67 | $8,806.41 |
| 128 | 08/01/2036 | $8,806.41 | $23.72 | $33.02 | $11.67 | $8,782.68 |
| 129 | 09/01/2036 | $8,782.68 | $23.81 | $32.94 | $11.67 | $8,758.87 |
| 130 | 10/01/2036 | $8,758.87 | $23.90 | $32.85 | $11.67 | $8,734.97 |
| 131 | 11/01/2036 | $8,734.97 | $23.99 | $32.76 | $11.67 | $8,710.97 |
| 132 | 12/01/2036 | $8,710.97 | $24.08 | $32.67 | $11.67 | $8,686.89 |
| 133 | 01/01/2037 | $8,686.89 | $24.17 | $32.58 | $11.67 | $8,662.72 |
| 134 | 02/01/2037 | $8,662.72 | $24.26 | $32.49 | $11.67 | $8,638.45 |
| 135 | 03/01/2037 | $8,638.45 | $24.35 | $32.39 | $11.67 | $8,614.10 |
| 136 | 04/01/2037 | $8,614.10 | $24.45 | $32.30 | $11.67 | $8,589.65 |
| 137 | 05/01/2037 | $8,589.65 | $24.54 | $32.21 | $11.67 | $8,565.12 |
| 138 | 06/01/2037 | $8,565.12 | $24.63 | $32.12 | $11.67 | $8,540.49 |
| 139 | 07/01/2037 | $8,540.49 | $24.72 | $32.03 | $11.67 | $8,515.76 |
| 140 | 08/01/2037 | $8,515.76 | $24.81 | $31.93 | $11.67 | $8,490.95 |
| 141 | 09/01/2037 | $8,490.95 | $24.91 | $31.84 | $11.67 | $8,466.04 |
| 142 | 10/01/2037 | $8,466.04 | $25.00 | $31.75 | $11.67 | $8,441.04 |
| 143 | 11/01/2037 | $8,441.04 | $25.09 | $31.65 | $11.67 | $8,415.95 |
| 144 | 12/01/2037 | $8,415.95 | $25.19 | $31.56 | $11.67 | $8,390.76 |
| 145 | 01/01/2038 | $8,390.76 | $25.28 | $31.47 | $11.67 | $8,365.47 |
| 146 | 02/01/2038 | $8,365.47 | $25.38 | $31.37 | $11.67 | $8,340.10 |
| 147 | 03/01/2038 | $8,340.10 | $25.47 | $31.28 | $11.67 | $8,314.62 |
| 148 | 04/01/2038 | $8,314.62 | $25.57 | $31.18 | $11.67 | $8,289.05 |
| 149 | 05/01/2038 | $8,289.05 | $25.66 | $31.08 | $11.67 | $8,263.39 |
| 150 | 06/01/2038 | $8,263.39 | $25.76 | $30.99 | $11.67 | $8,237.63 |
| 151 | 07/01/2038 | $8,237.63 | $25.86 | $30.89 | $11.67 | $8,211.77 |
| 152 | 08/01/2038 | $8,211.77 | $25.95 | $30.79 | $11.67 | $8,185.81 |
| 153 | 09/01/2038 | $8,185.81 | $26.05 | $30.70 | $11.67 | $8,159.76 |
| 154 | 10/01/2038 | $8,159.76 | $26.15 | $30.60 | $11.67 | $8,133.61 |
| 155 | 11/01/2038 | $8,133.61 | $26.25 | $30.50 | $11.67 | $8,107.37 |
| 156 | 12/01/2038 | $8,107.37 | $26.35 | $30.40 | $11.67 | $8,081.02 |
| 157 | 01/01/2039 | $8,081.02 | $26.44 | $30.30 | $11.67 | $8,054.57 |
| 158 | 02/01/2039 | $8,054.57 | $26.54 | $30.20 | $11.67 | $8,028.03 |
| 159 | 03/01/2039 | $8,028.03 | $26.64 | $30.11 | $11.67 | $8,001.39 |
| 160 | 04/01/2039 | $8,001.39 | $26.74 | $30.01 | $11.67 | $7,974.64 |
| 161 | 05/01/2039 | $7,974.64 | $26.84 | $29.90 | $11.67 | $7,947.80 |
| 162 | 06/01/2039 | $7,947.80 | $26.94 | $29.80 | $11.67 | $7,920.85 |
| 163 | 07/01/2039 | $7,920.85 | $27.05 | $29.70 | $11.67 | $7,893.81 |
| 164 | 08/01/2039 | $7,893.81 | $27.15 | $29.60 | $11.67 | $7,866.66 |
| 165 | 09/01/2039 | $7,866.66 | $27.25 | $29.50 | $11.67 | $7,839.41 |
| 166 | 10/01/2039 | $7,839.41 | $27.35 | $29.40 | $11.67 | $7,812.06 |
| 167 | 11/01/2039 | $7,812.06 | $27.45 | $29.30 | $11.67 | $7,784.61 |
| 168 | 12/01/2039 | $7,784.61 | $27.56 | $29.19 | $11.67 | $7,757.05 |
| 169 | 01/01/2040 | $7,757.05 | $27.66 | $29.09 | $11.67 | $7,729.39 |
| 170 | 02/01/2040 | $7,729.39 | $27.76 | $28.99 | $11.67 | $7,701.63 |
| 171 | 03/01/2040 | $7,701.63 | $27.87 | $28.88 | $11.67 | $7,673.76 |
| 172 | 04/01/2040 | $7,673.76 | $27.97 | $28.78 | $11.67 | $7,645.79 |
| 173 | 05/01/2040 | $7,645.79 | $28.08 | $28.67 | $11.67 | $7,617.71 |
| 174 | 06/01/2040 | $7,617.71 | $28.18 | $28.57 | $11.67 | $7,589.53 |
| 175 | 07/01/2040 | $7,589.53 | $28.29 | $28.46 | $11.67 | $7,561.24 |
| 176 | 08/01/2040 | $7,561.24 | $28.39 | $28.35 | $11.67 | $7,532.85 |
| 177 | 09/01/2040 | $7,532.85 | $28.50 | $28.25 | $11.67 | $7,504.35 |
| 178 | 10/01/2040 | $7,504.35 | $28.61 | $28.14 | $11.67 | $7,475.74 |
| 179 | 11/01/2040 | $7,475.74 | $28.71 | $28.03 | $11.67 | $7,447.03 |
| 180 | 12/01/2040 | $7,447.03 | $28.82 | $27.93 | $11.67 | $7,418.20 |
| 181 | 01/01/2041 | $7,418.20 | $28.93 | $27.82 | $11.67 | $7,389.27 |
| 182 | 02/01/2041 | $7,389.27 | $29.04 | $27.71 | $11.67 | $7,360.23 |
| 183 | 03/01/2041 | $7,360.23 | $29.15 | $27.60 | $11.67 | $7,331.09 |
| 184 | 04/01/2041 | $7,331.09 | $29.26 | $27.49 | $11.67 | $7,301.83 |
| 185 | 05/01/2041 | $7,301.83 | $29.37 | $27.38 | $11.67 | $7,272.46 |
| 186 | 06/01/2041 | $7,272.46 | $29.48 | $27.27 | $11.67 | $7,242.98 |
| 187 | 07/01/2041 | $7,242.98 | $29.59 | $27.16 | $11.67 | $7,213.40 |
| 188 | 08/01/2041 | $7,213.40 | $29.70 | $27.05 | $11.67 | $7,183.70 |
| 189 | 09/01/2041 | $7,183.70 | $29.81 | $26.94 | $11.67 | $7,153.89 |
| 190 | 10/01/2041 | $7,153.89 | $29.92 | $26.83 | $11.67 | $7,123.97 |
| 191 | 11/01/2041 | $7,123.97 | $30.03 | $26.71 | $11.67 | $7,093.93 |
| 192 | 12/01/2041 | $7,093.93 | $30.15 | $26.60 | $11.67 | $7,063.79 |
| 193 | 01/01/2042 | $7,063.79 | $30.26 | $26.49 | $11.67 | $7,033.53 |
| 194 | 02/01/2042 | $7,033.53 | $30.37 | $26.38 | $11.67 | $7,003.15 |
| 195 | 03/01/2042 | $7,003.15 | $30.49 | $26.26 | $11.67 | $6,972.67 |
| 196 | 04/01/2042 | $6,972.67 | $30.60 | $26.15 | $11.67 | $6,942.07 |
| 197 | 05/01/2042 | $6,942.07 | $30.72 | $26.03 | $11.67 | $6,911.35 |
| 198 | 06/01/2042 | $6,911.35 | $30.83 | $25.92 | $11.67 | $6,880.52 |
| 199 | 07/01/2042 | $6,880.52 | $30.95 | $25.80 | $11.67 | $6,849.57 |
| 200 | 08/01/2042 | $6,849.57 | $31.06 | $25.69 | $11.67 | $6,818.51 |
| 201 | 09/01/2042 | $6,818.51 | $31.18 | $25.57 | $11.67 | $6,787.33 |
| 202 | 10/01/2042 | $6,787.33 | $31.30 | $25.45 | $11.67 | $6,756.03 |
| 203 | 11/01/2042 | $6,756.03 | $31.41 | $25.34 | $11.67 | $6,724.62 |
| 204 | 12/01/2042 | $6,724.62 | $31.53 | $25.22 | $11.67 | $6,693.09 |
| 205 | 01/01/2043 | $6,693.09 | $31.65 | $25.10 | $11.67 | $6,661.44 |
| 206 | 02/01/2043 | $6,661.44 | $31.77 | $24.98 | $11.67 | $6,629.67 |
| 207 | 03/01/2043 | $6,629.67 | $31.89 | $24.86 | $11.67 | $6,597.78 |
| 208 | 04/01/2043 | $6,597.78 | $32.01 | $24.74 | $11.67 | $6,565.78 |
| 209 | 05/01/2043 | $6,565.78 | $32.13 | $24.62 | $11.67 | $6,533.65 |
| 210 | 06/01/2043 | $6,533.65 | $32.25 | $24.50 | $11.67 | $6,501.40 |
| 211 | 07/01/2043 | $6,501.40 | $32.37 | $24.38 | $11.67 | $6,469.03 |
| 212 | 08/01/2043 | $6,469.03 | $32.49 | $24.26 | $11.67 | $6,436.54 |
| 213 | 09/01/2043 | $6,436.54 | $32.61 | $24.14 | $11.67 | $6,403.93 |
| 214 | 10/01/2043 | $6,403.93 | $32.73 | $24.01 | $11.67 | $6,371.20 |
| 215 | 11/01/2043 | $6,371.20 | $32.86 | $23.89 | $11.67 | $6,338.34 |
| 216 | 12/01/2043 | $6,338.34 | $32.98 | $23.77 | $11.67 | $6,305.36 |
| 217 | 01/01/2044 | $6,305.36 | $33.10 | $23.65 | $11.67 | $6,272.26 |
| 218 | 02/01/2044 | $6,272.26 | $33.23 | $23.52 | $11.67 | $6,239.03 |
| 219 | 03/01/2044 | $6,239.03 | $33.35 | $23.40 | $11.67 | $6,205.68 |
| 220 | 04/01/2044 | $6,205.68 | $33.48 | $23.27 | $11.67 | $6,172.20 |
| 221 | 05/01/2044 | $6,172.20 | $33.60 | $23.15 | $11.67 | $6,138.60 |
| 222 | 06/01/2044 | $6,138.60 | $33.73 | $23.02 | $11.67 | $6,104.87 |
| 223 | 07/01/2044 | $6,104.87 | $33.86 | $22.89 | $11.67 | $6,071.01 |
| 224 | 08/01/2044 | $6,071.01 | $33.98 | $22.77 | $11.67 | $6,037.03 |
| 225 | 09/01/2044 | $6,037.03 | $34.11 | $22.64 | $11.67 | $6,002.92 |
| 226 | 10/01/2044 | $6,002.92 | $34.24 | $22.51 | $11.67 | $5,968.68 |
| 227 | 11/01/2044 | $5,968.68 | $34.37 | $22.38 | $11.67 | $5,934.31 |
| 228 | 12/01/2044 | $5,934.31 | $34.50 | $22.25 | $11.67 | $5,899.82 |
| 229 | 01/01/2045 | $5,899.82 | $34.62 | $22.12 | $11.67 | $5,865.20 |
| 230 | 02/01/2045 | $5,865.20 | $34.75 | $21.99 | $11.67 | $5,830.44 |
| 231 | 03/01/2045 | $5,830.44 | $34.88 | $21.86 | $11.67 | $5,795.56 |
| 232 | 04/01/2045 | $5,795.56 | $35.02 | $21.73 | $11.67 | $5,760.54 |
| 233 | 05/01/2045 | $5,760.54 | $35.15 | $21.60 | $11.67 | $5,725.39 |
| 234 | 06/01/2045 | $5,725.39 | $35.28 | $21.47 | $11.67 | $5,690.12 |
| 235 | 07/01/2045 | $5,690.12 | $35.41 | $21.34 | $11.67 | $5,654.70 |
| 236 | 08/01/2045 | $5,654.70 | $35.54 | $21.21 | $11.67 | $5,619.16 |
| 237 | 09/01/2045 | $5,619.16 | $35.68 | $21.07 | $11.67 | $5,583.48 |
| 238 | 10/01/2045 | $5,583.48 | $35.81 | $20.94 | $11.67 | $5,547.67 |
| 239 | 11/01/2045 | $5,547.67 | $35.94 | $20.80 | $11.67 | $5,511.73 |
| 240 | 12/01/2045 | $5,511.73 | $36.08 | $20.67 | $11.67 | $5,475.65 |
| 241 | 01/01/2046 | $5,475.65 | $36.22 | $20.53 | $11.67 | $5,439.43 |
| 242 | 02/01/2046 | $5,439.43 | $36.35 | $20.40 | $11.67 | $5,403.08 |
| 243 | 03/01/2046 | $5,403.08 | $36.49 | $20.26 | $11.67 | $5,366.60 |
| 244 | 04/01/2046 | $5,366.60 | $36.62 | $20.12 | $11.67 | $5,329.97 |
| 245 | 05/01/2046 | $5,329.97 | $36.76 | $19.99 | $11.67 | $5,293.21 |
| 246 | 06/01/2046 | $5,293.21 | $36.90 | $19.85 | $11.67 | $5,256.31 |
| 247 | 07/01/2046 | $5,256.31 | $37.04 | $19.71 | $11.67 | $5,219.27 |
| 248 | 08/01/2046 | $5,219.27 | $37.18 | $19.57 | $11.67 | $5,182.10 |
| 249 | 09/01/2046 | $5,182.10 | $37.32 | $19.43 | $11.67 | $5,144.78 |
| 250 | 10/01/2046 | $5,144.78 | $37.46 | $19.29 | $11.67 | $5,107.33 |
| 251 | 11/01/2046 | $5,107.33 | $37.60 | $19.15 | $11.67 | $5,069.73 |
| 252 | 12/01/2046 | $5,069.73 | $37.74 | $19.01 | $11.67 | $5,031.99 |
| 253 | 01/01/2047 | $5,031.99 | $37.88 | $18.87 | $11.67 | $4,994.11 |
| 254 | 02/01/2047 | $4,994.11 | $38.02 | $18.73 | $11.67 | $4,956.09 |
| 255 | 03/01/2047 | $4,956.09 | $38.16 | $18.59 | $11.67 | $4,917.93 |
| 256 | 04/01/2047 | $4,917.93 | $38.31 | $18.44 | $11.67 | $4,879.62 |
| 257 | 05/01/2047 | $4,879.62 | $38.45 | $18.30 | $11.67 | $4,841.17 |
| 258 | 06/01/2047 | $4,841.17 | $38.59 | $18.15 | $11.67 | $4,802.58 |
| 259 | 07/01/2047 | $4,802.58 | $38.74 | $18.01 | $11.67 | $4,763.84 |
| 260 | 08/01/2047 | $4,763.84 | $38.88 | $17.86 | $11.67 | $4,724.95 |
| 261 | 09/01/2047 | $4,724.95 | $39.03 | $17.72 | $11.67 | $4,685.92 |
| 262 | 10/01/2047 | $4,685.92 | $39.18 | $17.57 | $11.67 | $4,646.75 |
| 263 | 11/01/2047 | $4,646.75 | $39.32 | $17.43 | $11.67 | $4,607.42 |
| 264 | 12/01/2047 | $4,607.42 | $39.47 | $17.28 | $11.67 | $4,567.95 |
| 265 | 01/01/2048 | $4,567.95 | $39.62 | $17.13 | $11.67 | $4,528.33 |
| 266 | 02/01/2048 | $4,528.33 | $39.77 | $16.98 | $11.67 | $4,488.57 |
| 267 | 03/01/2048 | $4,488.57 | $39.92 | $16.83 | $11.67 | $4,448.65 |
| 268 | 04/01/2048 | $4,448.65 | $40.07 | $16.68 | $11.67 | $4,408.58 |
| 269 | 05/01/2048 | $4,408.58 | $40.22 | $16.53 | $11.67 | $4,368.37 |
| 270 | 06/01/2048 | $4,368.37 | $40.37 | $16.38 | $11.67 | $4,328.00 |
| 271 | 07/01/2048 | $4,328.00 | $40.52 | $16.23 | $11.67 | $4,287.48 |
| 272 | 08/01/2048 | $4,287.48 | $40.67 | $16.08 | $11.67 | $4,246.81 |
| 273 | 09/01/2048 | $4,246.81 | $40.82 | $15.93 | $11.67 | $4,205.99 |
| 274 | 10/01/2048 | $4,205.99 | $40.98 | $15.77 | $11.67 | $4,165.01 |
| 275 | 11/01/2048 | $4,165.01 | $41.13 | $15.62 | $11.67 | $4,123.88 |
| 276 | 12/01/2048 | $4,123.88 | $41.28 | $15.46 | $11.67 | $4,082.60 |
| 277 | 01/01/2049 | $4,082.60 | $41.44 | $15.31 | $11.67 | $4,041.16 |
| 278 | 02/01/2049 | $4,041.16 | $41.59 | $15.15 | $11.67 | $3,999.56 |
| 279 | 03/01/2049 | $3,999.56 | $41.75 | $15.00 | $11.67 | $3,957.81 |
| 280 | 04/01/2049 | $3,957.81 | $41.91 | $14.84 | $11.67 | $3,915.91 |
| 281 | 05/01/2049 | $3,915.91 | $42.06 | $14.68 | $11.67 | $3,873.84 |
| 282 | 06/01/2049 | $3,873.84 | $42.22 | $14.53 | $11.67 | $3,831.62 |
| 283 | 07/01/2049 | $3,831.62 | $42.38 | $14.37 | $11.67 | $3,789.24 |
| 284 | 08/01/2049 | $3,789.24 | $42.54 | $14.21 | $11.67 | $3,746.70 |
| 285 | 09/01/2049 | $3,746.70 | $42.70 | $14.05 | $11.67 | $3,704.00 |
| 286 | 10/01/2049 | $3,704.00 | $42.86 | $13.89 | $11.67 | $3,661.14 |
| 287 | 11/01/2049 | $3,661.14 | $43.02 | $13.73 | $11.67 | $3,618.12 |
| 288 | 12/01/2049 | $3,618.12 | $43.18 | $13.57 | $11.67 | $3,574.94 |
| 289 | 01/01/2050 | $3,574.94 | $43.34 | $13.41 | $11.67 | $3,531.60 |
| 290 | 02/01/2050 | $3,531.60 | $43.51 | $13.24 | $11.67 | $3,488.10 |
| 291 | 03/01/2050 | $3,488.10 | $43.67 | $13.08 | $11.67 | $3,444.43 |
| 292 | 04/01/2050 | $3,444.43 | $43.83 | $12.92 | $11.67 | $3,400.59 |
| 293 | 05/01/2050 | $3,400.59 | $44.00 | $12.75 | $11.67 | $3,356.60 |
| 294 | 06/01/2050 | $3,356.60 | $44.16 | $12.59 | $11.67 | $3,312.44 |
| 295 | 07/01/2050 | $3,312.44 | $44.33 | $12.42 | $11.67 | $3,268.11 |
| 296 | 08/01/2050 | $3,268.11 | $44.49 | $12.26 | $11.67 | $3,223.62 |
| 297 | 09/01/2050 | $3,223.62 | $44.66 | $12.09 | $11.67 | $3,178.96 |
| 298 | 10/01/2050 | $3,178.96 | $44.83 | $11.92 | $11.67 | $3,134.13 |
| 299 | 11/01/2050 | $3,134.13 | $45.00 | $11.75 | $11.67 | $3,089.13 |
| 300 | 12/01/2050 | $3,089.13 | $45.16 | $11.58 | $11.67 | $3,043.97 |
| 301 | 01/01/2051 | $3,043.97 | $45.33 | $11.41 | $11.67 | $2,998.63 |
| 302 | 02/01/2051 | $2,998.63 | $45.50 | $11.24 | $11.67 | $2,953.13 |
| 303 | 03/01/2051 | $2,953.13 | $45.67 | $11.07 | $11.67 | $2,907.46 |
| 304 | 04/01/2051 | $2,907.46 | $45.85 | $10.90 | $11.67 | $2,861.61 |
| 305 | 05/01/2051 | $2,861.61 | $46.02 | $10.73 | $11.67 | $2,815.59 |
| 306 | 06/01/2051 | $2,815.59 | $46.19 | $10.56 | $11.67 | $2,769.40 |
| 307 | 07/01/2051 | $2,769.40 | $46.36 | $10.39 | $11.67 | $2,723.04 |
| 308 | 08/01/2051 | $2,723.04 | $46.54 | $10.21 | $11.67 | $2,676.50 |
| 309 | 09/01/2051 | $2,676.50 | $46.71 | $10.04 | $11.67 | $2,629.79 |
| 310 | 10/01/2051 | $2,629.79 | $46.89 | $9.86 | $11.67 | $2,582.90 |
| 311 | 11/01/2051 | $2,582.90 | $47.06 | $9.69 | $11.67 | $2,535.84 |
| 312 | 12/01/2051 | $2,535.84 | $47.24 | $9.51 | $11.67 | $2,488.60 |
| 313 | 01/01/2052 | $2,488.60 | $47.42 | $9.33 | $11.67 | $2,441.18 |
| 314 | 02/01/2052 | $2,441.18 | $47.59 | $9.15 | $11.67 | $2,393.59 |
| 315 | 03/01/2052 | $2,393.59 | $47.77 | $8.98 | $11.67 | $2,345.82 |
| 316 | 04/01/2052 | $2,345.82 | $47.95 | $8.80 | $11.67 | $2,297.86 |
| 317 | 05/01/2052 | $2,297.86 | $48.13 | $8.62 | $11.67 | $2,249.73 |
| 318 | 06/01/2052 | $2,249.73 | $48.31 | $8.44 | $11.67 | $2,201.42 |
| 319 | 07/01/2052 | $2,201.42 | $48.49 | $8.26 | $11.67 | $2,152.93 |
| 320 | 08/01/2052 | $2,152.93 | $48.68 | $8.07 | $11.67 | $2,104.25 |
| 321 | 09/01/2052 | $2,104.25 | $48.86 | $7.89 | $11.67 | $2,055.39 |
| 322 | 10/01/2052 | $2,055.39 | $49.04 | $7.71 | $11.67 | $2,006.35 |
| 323 | 11/01/2052 | $2,006.35 | $49.22 | $7.52 | $11.67 | $1,957.13 |
| 324 | 12/01/2052 | $1,957.13 | $49.41 | $7.34 | $11.67 | $1,907.72 |
| 325 | 01/01/2053 | $1,907.72 | $49.59 | $7.15 | $11.67 | $1,858.12 |
| 326 | 02/01/2053 | $1,858.12 | $49.78 | $6.97 | $11.67 | $1,808.34 |
| 327 | 03/01/2053 | $1,808.34 | $49.97 | $6.78 | $11.67 | $1,758.38 |
| 328 | 04/01/2053 | $1,758.38 | $50.15 | $6.59 | $11.67 | $1,708.22 |
| 329 | 05/01/2053 | $1,708.22 | $50.34 | $6.41 | $11.67 | $1,657.88 |
| 330 | 06/01/2053 | $1,657.88 | $50.53 | $6.22 | $11.67 | $1,607.35 |
| 331 | 07/01/2053 | $1,607.35 | $50.72 | $6.03 | $11.67 | $1,556.62 |
| 332 | 08/01/2053 | $1,556.62 | $50.91 | $5.84 | $11.67 | $1,505.71 |
| 333 | 09/01/2053 | $1,505.71 | $51.10 | $5.65 | $11.67 | $1,454.61 |
| 334 | 10/01/2053 | $1,454.61 | $51.29 | $5.45 | $11.67 | $1,403.32 |
| 335 | 11/01/2053 | $1,403.32 | $51.49 | $5.26 | $11.67 | $1,351.83 |
| 336 | 12/01/2053 | $1,351.83 | $51.68 | $5.07 | $11.67 | $1,300.15 |
| 337 | 01/01/2054 | $1,300.15 | $51.87 | $4.88 | $11.67 | $1,248.28 |
| 338 | 02/01/2054 | $1,248.28 | $52.07 | $4.68 | $11.67 | $1,196.21 |
| 339 | 03/01/2054 | $1,196.21 | $52.26 | $4.49 | $11.67 | $1,143.95 |
| 340 | 04/01/2054 | $1,143.95 | $52.46 | $4.29 | $11.67 | $1,091.49 |
| 341 | 05/01/2054 | $1,091.49 | $52.66 | $4.09 | $11.67 | $1,038.83 |
| 342 | 06/01/2054 | $1,038.83 | $52.85 | $3.90 | $11.67 | $985.98 |
| 343 | 07/01/2054 | $985.98 | $53.05 | $3.70 | $11.67 | $932.93 |
| 344 | 08/01/2054 | $932.93 | $53.25 | $3.50 | $11.67 | $879.68 |
| 345 | 09/01/2054 | $879.68 | $53.45 | $3.30 | $11.67 | $826.23 |
| 346 | 10/01/2054 | $826.23 | $53.65 | $3.10 | $11.67 | $772.58 |
| 347 | 11/01/2054 | $772.58 | $53.85 | $2.90 | $11.67 | $718.73 |
| 348 | 12/01/2054 | $718.73 | $54.05 | $2.70 | $11.67 | $664.67 |
| 349 | 01/01/2055 | $664.67 | $54.26 | $2.49 | $11.67 | $610.42 |
| 350 | 02/01/2055 | $610.42 | $54.46 | $2.29 | $11.67 | $555.96 |
| 351 | 03/01/2055 | $555.96 | $54.66 | $2.08 | $11.67 | $501.29 |
| 352 | 04/01/2055 | $501.29 | $54.87 | $1.88 | $11.67 | $446.42 |
| 353 | 05/01/2055 | $446.42 | $55.07 | $1.67 | $11.67 | $391.35 |
| 354 | 06/01/2055 | $391.35 | $55.28 | $1.47 | $11.67 | $336.07 |
| 355 | 07/01/2055 | $336.07 | $55.49 | $1.26 | $11.67 | $280.58 |
| 356 | 08/01/2055 | $280.58 | $55.70 | $1.05 | $11.67 | $224.88 |
| 357 | 09/01/2055 | $224.88 | $55.91 | $0.84 | $11.67 | $168.98 |
| 358 | 10/01/2055 | $168.98 | $56.12 | $0.63 | $11.67 | $112.86 |
| 359 | 11/01/2055 | $112.86 | $56.33 | $0.42 | $11.67 | $56.54 |
| 360 | 12/01/2055 | $56.54 | $56.54 | $0.21 | $11.67 | $0.00 |