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: $80.63
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 05/01/2025 | $13,200.00 | $17.38 | $49.50 | $13.75 | $13,182.62 |
| 2 | 06/01/2025 | $13,182.62 | $17.45 | $49.43 | $13.75 | $13,165.17 |
| 3 | 07/01/2025 | $13,165.17 | $17.51 | $49.37 | $13.75 | $13,147.66 |
| 4 | 08/01/2025 | $13,147.66 | $17.58 | $49.30 | $13.75 | $13,130.08 |
| 5 | 09/01/2025 | $13,130.08 | $17.64 | $49.24 | $13.75 | $13,112.43 |
| 6 | 10/01/2025 | $13,112.43 | $17.71 | $49.17 | $13.75 | $13,094.72 |
| 7 | 11/01/2025 | $13,094.72 | $17.78 | $49.11 | $13.75 | $13,076.95 |
| 8 | 12/01/2025 | $13,076.95 | $17.84 | $49.04 | $13.75 | $13,059.10 |
| 9 | 01/01/2026 | $13,059.10 | $17.91 | $48.97 | $13.75 | $13,041.19 |
| 10 | 02/01/2026 | $13,041.19 | $17.98 | $48.90 | $13.75 | $13,023.21 |
| 11 | 03/01/2026 | $13,023.21 | $18.05 | $48.84 | $13.75 | $13,005.17 |
| 12 | 04/01/2026 | $13,005.17 | $18.11 | $48.77 | $13.75 | $12,987.05 |
| 13 | 05/01/2026 | $12,987.05 | $18.18 | $48.70 | $13.75 | $12,968.87 |
| 14 | 06/01/2026 | $12,968.87 | $18.25 | $48.63 | $13.75 | $12,950.62 |
| 15 | 07/01/2026 | $12,950.62 | $18.32 | $48.56 | $13.75 | $12,932.31 |
| 16 | 08/01/2026 | $12,932.31 | $18.39 | $48.50 | $13.75 | $12,913.92 |
| 17 | 09/01/2026 | $12,913.92 | $18.46 | $48.43 | $13.75 | $12,895.46 |
| 18 | 10/01/2026 | $12,895.46 | $18.52 | $48.36 | $13.75 | $12,876.94 |
| 19 | 11/01/2026 | $12,876.94 | $18.59 | $48.29 | $13.75 | $12,858.35 |
| 20 | 12/01/2026 | $12,858.35 | $18.66 | $48.22 | $13.75 | $12,839.68 |
| 21 | 01/01/2027 | $12,839.68 | $18.73 | $48.15 | $13.75 | $12,820.95 |
| 22 | 02/01/2027 | $12,820.95 | $18.80 | $48.08 | $13.75 | $12,802.15 |
| 23 | 03/01/2027 | $12,802.15 | $18.87 | $48.01 | $13.75 | $12,783.27 |
| 24 | 04/01/2027 | $12,783.27 | $18.95 | $47.94 | $13.75 | $12,764.33 |
| 25 | 05/01/2027 | $12,764.33 | $19.02 | $47.87 | $13.75 | $12,745.31 |
| 26 | 06/01/2027 | $12,745.31 | $19.09 | $47.79 | $13.75 | $12,726.22 |
| 27 | 07/01/2027 | $12,726.22 | $19.16 | $47.72 | $13.75 | $12,707.06 |
| 28 | 08/01/2027 | $12,707.06 | $19.23 | $47.65 | $13.75 | $12,687.83 |
| 29 | 09/01/2027 | $12,687.83 | $19.30 | $47.58 | $13.75 | $12,668.53 |
| 30 | 10/01/2027 | $12,668.53 | $19.38 | $47.51 | $13.75 | $12,649.15 |
| 31 | 11/01/2027 | $12,649.15 | $19.45 | $47.43 | $13.75 | $12,629.70 |
| 32 | 12/01/2027 | $12,629.70 | $19.52 | $47.36 | $13.75 | $12,610.18 |
| 33 | 01/01/2028 | $12,610.18 | $19.59 | $47.29 | $13.75 | $12,590.59 |
| 34 | 02/01/2028 | $12,590.59 | $19.67 | $47.21 | $13.75 | $12,570.92 |
| 35 | 03/01/2028 | $12,570.92 | $19.74 | $47.14 | $13.75 | $12,551.18 |
| 36 | 04/01/2028 | $12,551.18 | $19.82 | $47.07 | $13.75 | $12,531.36 |
| 37 | 05/01/2028 | $12,531.36 | $19.89 | $46.99 | $13.75 | $12,511.47 |
| 38 | 06/01/2028 | $12,511.47 | $19.96 | $46.92 | $13.75 | $12,491.51 |
| 39 | 07/01/2028 | $12,491.51 | $20.04 | $46.84 | $13.75 | $12,471.47 |
| 40 | 08/01/2028 | $12,471.47 | $20.11 | $46.77 | $13.75 | $12,451.36 |
| 41 | 09/01/2028 | $12,451.36 | $20.19 | $46.69 | $13.75 | $12,431.17 |
| 42 | 10/01/2028 | $12,431.17 | $20.27 | $46.62 | $13.75 | $12,410.90 |
| 43 | 11/01/2028 | $12,410.90 | $20.34 | $46.54 | $13.75 | $12,390.56 |
| 44 | 12/01/2028 | $12,390.56 | $20.42 | $46.46 | $13.75 | $12,370.14 |
| 45 | 01/01/2029 | $12,370.14 | $20.49 | $46.39 | $13.75 | $12,349.65 |
| 46 | 02/01/2029 | $12,349.65 | $20.57 | $46.31 | $13.75 | $12,329.08 |
| 47 | 03/01/2029 | $12,329.08 | $20.65 | $46.23 | $13.75 | $12,308.43 |
| 48 | 04/01/2029 | $12,308.43 | $20.73 | $46.16 | $13.75 | $12,287.70 |
| 49 | 05/01/2029 | $12,287.70 | $20.80 | $46.08 | $13.75 | $12,266.90 |
| 50 | 06/01/2029 | $12,266.90 | $20.88 | $46.00 | $13.75 | $12,246.02 |
| 51 | 07/01/2029 | $12,246.02 | $20.96 | $45.92 | $13.75 | $12,225.06 |
| 52 | 08/01/2029 | $12,225.06 | $21.04 | $45.84 | $13.75 | $12,204.02 |
| 53 | 09/01/2029 | $12,204.02 | $21.12 | $45.77 | $13.75 | $12,182.90 |
| 54 | 10/01/2029 | $12,182.90 | $21.20 | $45.69 | $13.75 | $12,161.70 |
| 55 | 11/01/2029 | $12,161.70 | $21.28 | $45.61 | $13.75 | $12,140.43 |
| 56 | 12/01/2029 | $12,140.43 | $21.36 | $45.53 | $13.75 | $12,119.07 |
| 57 | 01/01/2030 | $12,119.07 | $21.44 | $45.45 | $13.75 | $12,097.64 |
| 58 | 02/01/2030 | $12,097.64 | $21.52 | $45.37 | $13.75 | $12,076.12 |
| 59 | 03/01/2030 | $12,076.12 | $21.60 | $45.29 | $13.75 | $12,054.52 |
| 60 | 04/01/2030 | $12,054.52 | $21.68 | $45.20 | $13.75 | $12,032.85 |
| 61 | 05/01/2030 | $12,032.85 | $21.76 | $45.12 | $13.75 | $12,011.09 |
| 62 | 06/01/2030 | $12,011.09 | $21.84 | $45.04 | $13.75 | $11,989.24 |
| 63 | 07/01/2030 | $11,989.24 | $21.92 | $44.96 | $13.75 | $11,967.32 |
| 64 | 08/01/2030 | $11,967.32 | $22.01 | $44.88 | $13.75 | $11,945.32 |
| 65 | 09/01/2030 | $11,945.32 | $22.09 | $44.79 | $13.75 | $11,923.23 |
| 66 | 10/01/2030 | $11,923.23 | $22.17 | $44.71 | $13.75 | $11,901.06 |
| 67 | 11/01/2030 | $11,901.06 | $22.25 | $44.63 | $13.75 | $11,878.81 |
| 68 | 12/01/2030 | $11,878.81 | $22.34 | $44.55 | $13.75 | $11,856.47 |
| 69 | 01/01/2031 | $11,856.47 | $22.42 | $44.46 | $13.75 | $11,834.05 |
| 70 | 02/01/2031 | $11,834.05 | $22.50 | $44.38 | $13.75 | $11,811.54 |
| 71 | 03/01/2031 | $11,811.54 | $22.59 | $44.29 | $13.75 | $11,788.95 |
| 72 | 04/01/2031 | $11,788.95 | $22.67 | $44.21 | $13.75 | $11,766.28 |
| 73 | 05/01/2031 | $11,766.28 | $22.76 | $44.12 | $13.75 | $11,743.52 |
| 74 | 06/01/2031 | $11,743.52 | $22.84 | $44.04 | $13.75 | $11,720.68 |
| 75 | 07/01/2031 | $11,720.68 | $22.93 | $43.95 | $13.75 | $11,697.75 |
| 76 | 08/01/2031 | $11,697.75 | $23.02 | $43.87 | $13.75 | $11,674.73 |
| 77 | 09/01/2031 | $11,674.73 | $23.10 | $43.78 | $13.75 | $11,651.63 |
| 78 | 10/01/2031 | $11,651.63 | $23.19 | $43.69 | $13.75 | $11,628.44 |
| 79 | 11/01/2031 | $11,628.44 | $23.28 | $43.61 | $13.75 | $11,605.16 |
| 80 | 12/01/2031 | $11,605.16 | $23.36 | $43.52 | $13.75 | $11,581.80 |
| 81 | 01/01/2032 | $11,581.80 | $23.45 | $43.43 | $13.75 | $11,558.35 |
| 82 | 02/01/2032 | $11,558.35 | $23.54 | $43.34 | $13.75 | $11,534.81 |
| 83 | 03/01/2032 | $11,534.81 | $23.63 | $43.26 | $13.75 | $11,511.19 |
| 84 | 04/01/2032 | $11,511.19 | $23.72 | $43.17 | $13.75 | $11,487.47 |
| 85 | 05/01/2032 | $11,487.47 | $23.80 | $43.08 | $13.75 | $11,463.67 |
| 86 | 06/01/2032 | $11,463.67 | $23.89 | $42.99 | $13.75 | $11,439.77 |
| 87 | 07/01/2032 | $11,439.77 | $23.98 | $42.90 | $13.75 | $11,415.79 |
| 88 | 08/01/2032 | $11,415.79 | $24.07 | $42.81 | $13.75 | $11,391.71 |
| 89 | 09/01/2032 | $11,391.71 | $24.16 | $42.72 | $13.75 | $11,367.55 |
| 90 | 10/01/2032 | $11,367.55 | $24.25 | $42.63 | $13.75 | $11,343.30 |
| 91 | 11/01/2032 | $11,343.30 | $24.35 | $42.54 | $13.75 | $11,318.95 |
| 92 | 12/01/2032 | $11,318.95 | $24.44 | $42.45 | $13.75 | $11,294.52 |
| 93 | 01/01/2033 | $11,294.52 | $24.53 | $42.35 | $13.75 | $11,269.99 |
| 94 | 02/01/2033 | $11,269.99 | $24.62 | $42.26 | $13.75 | $11,245.37 |
| 95 | 03/01/2033 | $11,245.37 | $24.71 | $42.17 | $13.75 | $11,220.66 |
| 96 | 04/01/2033 | $11,220.66 | $24.81 | $42.08 | $13.75 | $11,195.85 |
| 97 | 05/01/2033 | $11,195.85 | $24.90 | $41.98 | $13.75 | $11,170.95 |
| 98 | 06/01/2033 | $11,170.95 | $24.99 | $41.89 | $13.75 | $11,145.96 |
| 99 | 07/01/2033 | $11,145.96 | $25.09 | $41.80 | $13.75 | $11,120.88 |
| 100 | 08/01/2033 | $11,120.88 | $25.18 | $41.70 | $13.75 | $11,095.70 |
| 101 | 09/01/2033 | $11,095.70 | $25.27 | $41.61 | $13.75 | $11,070.42 |
| 102 | 10/01/2033 | $11,070.42 | $25.37 | $41.51 | $13.75 | $11,045.05 |
| 103 | 11/01/2033 | $11,045.05 | $25.46 | $41.42 | $13.75 | $11,019.59 |
| 104 | 12/01/2033 | $11,019.59 | $25.56 | $41.32 | $13.75 | $10,994.03 |
| 105 | 01/01/2034 | $10,994.03 | $25.65 | $41.23 | $13.75 | $10,968.38 |
| 106 | 02/01/2034 | $10,968.38 | $25.75 | $41.13 | $13.75 | $10,942.63 |
| 107 | 03/01/2034 | $10,942.63 | $25.85 | $41.03 | $13.75 | $10,916.78 |
| 108 | 04/01/2034 | $10,916.78 | $25.94 | $40.94 | $13.75 | $10,890.83 |
| 109 | 05/01/2034 | $10,890.83 | $26.04 | $40.84 | $13.75 | $10,864.79 |
| 110 | 06/01/2034 | $10,864.79 | $26.14 | $40.74 | $13.75 | $10,838.65 |
| 111 | 07/01/2034 | $10,838.65 | $26.24 | $40.64 | $13.75 | $10,812.42 |
| 112 | 08/01/2034 | $10,812.42 | $26.34 | $40.55 | $13.75 | $10,786.08 |
| 113 | 09/01/2034 | $10,786.08 | $26.43 | $40.45 | $13.75 | $10,759.64 |
| 114 | 10/01/2034 | $10,759.64 | $26.53 | $40.35 | $13.75 | $10,733.11 |
| 115 | 11/01/2034 | $10,733.11 | $26.63 | $40.25 | $13.75 | $10,706.48 |
| 116 | 12/01/2034 | $10,706.48 | $26.73 | $40.15 | $13.75 | $10,679.74 |
| 117 | 01/01/2035 | $10,679.74 | $26.83 | $40.05 | $13.75 | $10,652.91 |
| 118 | 02/01/2035 | $10,652.91 | $26.93 | $39.95 | $13.75 | $10,625.98 |
| 119 | 03/01/2035 | $10,625.98 | $27.04 | $39.85 | $13.75 | $10,598.94 |
| 120 | 04/01/2035 | $10,598.94 | $27.14 | $39.75 | $13.75 | $10,571.81 |
| 121 | 05/01/2035 | $10,571.81 | $27.24 | $39.64 | $13.75 | $10,544.57 |
| 122 | 06/01/2035 | $10,544.57 | $27.34 | $39.54 | $13.75 | $10,517.23 |
| 123 | 07/01/2035 | $10,517.23 | $27.44 | $39.44 | $13.75 | $10,489.78 |
| 124 | 08/01/2035 | $10,489.78 | $27.55 | $39.34 | $13.75 | $10,462.24 |
| 125 | 09/01/2035 | $10,462.24 | $27.65 | $39.23 | $13.75 | $10,434.59 |
| 126 | 10/01/2035 | $10,434.59 | $27.75 | $39.13 | $13.75 | $10,406.84 |
| 127 | 11/01/2035 | $10,406.84 | $27.86 | $39.03 | $13.75 | $10,378.98 |
| 128 | 12/01/2035 | $10,378.98 | $27.96 | $38.92 | $13.75 | $10,351.02 |
| 129 | 01/01/2036 | $10,351.02 | $28.07 | $38.82 | $13.75 | $10,322.95 |
| 130 | 02/01/2036 | $10,322.95 | $28.17 | $38.71 | $13.75 | $10,294.78 |
| 131 | 03/01/2036 | $10,294.78 | $28.28 | $38.61 | $13.75 | $10,266.50 |
| 132 | 04/01/2036 | $10,266.50 | $28.38 | $38.50 | $13.75 | $10,238.12 |
| 133 | 05/01/2036 | $10,238.12 | $28.49 | $38.39 | $13.75 | $10,209.63 |
| 134 | 06/01/2036 | $10,209.63 | $28.60 | $38.29 | $13.75 | $10,181.03 |
| 135 | 07/01/2036 | $10,181.03 | $28.70 | $38.18 | $13.75 | $10,152.33 |
| 136 | 08/01/2036 | $10,152.33 | $28.81 | $38.07 | $13.75 | $10,123.52 |
| 137 | 09/01/2036 | $10,123.52 | $28.92 | $37.96 | $13.75 | $10,094.60 |
| 138 | 10/01/2036 | $10,094.60 | $29.03 | $37.85 | $13.75 | $10,065.57 |
| 139 | 11/01/2036 | $10,065.57 | $29.14 | $37.75 | $13.75 | $10,036.44 |
| 140 | 12/01/2036 | $10,036.44 | $29.25 | $37.64 | $13.75 | $10,007.19 |
| 141 | 01/01/2037 | $10,007.19 | $29.36 | $37.53 | $13.75 | $9,977.84 |
| 142 | 02/01/2037 | $9,977.84 | $29.47 | $37.42 | $13.75 | $9,948.37 |
| 143 | 03/01/2037 | $9,948.37 | $29.58 | $37.31 | $13.75 | $9,918.79 |
| 144 | 04/01/2037 | $9,918.79 | $29.69 | $37.20 | $13.75 | $9,889.11 |
| 145 | 05/01/2037 | $9,889.11 | $29.80 | $37.08 | $13.75 | $9,859.31 |
| 146 | 06/01/2037 | $9,859.31 | $29.91 | $36.97 | $13.75 | $9,829.40 |
| 147 | 07/01/2037 | $9,829.40 | $30.02 | $36.86 | $13.75 | $9,799.38 |
| 148 | 08/01/2037 | $9,799.38 | $30.13 | $36.75 | $13.75 | $9,769.24 |
| 149 | 09/01/2037 | $9,769.24 | $30.25 | $36.63 | $13.75 | $9,738.99 |
| 150 | 10/01/2037 | $9,738.99 | $30.36 | $36.52 | $13.75 | $9,708.63 |
| 151 | 11/01/2037 | $9,708.63 | $30.48 | $36.41 | $13.75 | $9,678.16 |
| 152 | 12/01/2037 | $9,678.16 | $30.59 | $36.29 | $13.75 | $9,647.57 |
| 153 | 01/01/2038 | $9,647.57 | $30.70 | $36.18 | $13.75 | $9,616.86 |
| 154 | 02/01/2038 | $9,616.86 | $30.82 | $36.06 | $13.75 | $9,586.04 |
| 155 | 03/01/2038 | $9,586.04 | $30.93 | $35.95 | $13.75 | $9,555.11 |
| 156 | 04/01/2038 | $9,555.11 | $31.05 | $35.83 | $13.75 | $9,524.06 |
| 157 | 05/01/2038 | $9,524.06 | $31.17 | $35.72 | $13.75 | $9,492.89 |
| 158 | 06/01/2038 | $9,492.89 | $31.28 | $35.60 | $13.75 | $9,461.61 |
| 159 | 07/01/2038 | $9,461.61 | $31.40 | $35.48 | $13.75 | $9,430.21 |
| 160 | 08/01/2038 | $9,430.21 | $31.52 | $35.36 | $13.75 | $9,398.69 |
| 161 | 09/01/2038 | $9,398.69 | $31.64 | $35.25 | $13.75 | $9,367.05 |
| 162 | 10/01/2038 | $9,367.05 | $31.76 | $35.13 | $13.75 | $9,335.29 |
| 163 | 11/01/2038 | $9,335.29 | $31.88 | $35.01 | $13.75 | $9,303.42 |
| 164 | 12/01/2038 | $9,303.42 | $31.99 | $34.89 | $13.75 | $9,271.42 |
| 165 | 01/01/2039 | $9,271.42 | $32.11 | $34.77 | $13.75 | $9,239.31 |
| 166 | 02/01/2039 | $9,239.31 | $32.24 | $34.65 | $13.75 | $9,207.07 |
| 167 | 03/01/2039 | $9,207.07 | $32.36 | $34.53 | $13.75 | $9,174.72 |
| 168 | 04/01/2039 | $9,174.72 | $32.48 | $34.41 | $13.75 | $9,142.24 |
| 169 | 05/01/2039 | $9,142.24 | $32.60 | $34.28 | $13.75 | $9,109.64 |
| 170 | 06/01/2039 | $9,109.64 | $32.72 | $34.16 | $13.75 | $9,076.92 |
| 171 | 07/01/2039 | $9,076.92 | $32.84 | $34.04 | $13.75 | $9,044.08 |
| 172 | 08/01/2039 | $9,044.08 | $32.97 | $33.92 | $13.75 | $9,011.11 |
| 173 | 09/01/2039 | $9,011.11 | $33.09 | $33.79 | $13.75 | $8,978.02 |
| 174 | 10/01/2039 | $8,978.02 | $33.21 | $33.67 | $13.75 | $8,944.80 |
| 175 | 11/01/2039 | $8,944.80 | $33.34 | $33.54 | $13.75 | $8,911.46 |
| 176 | 12/01/2039 | $8,911.46 | $33.46 | $33.42 | $13.75 | $8,878.00 |
| 177 | 01/01/2040 | $8,878.00 | $33.59 | $33.29 | $13.75 | $8,844.41 |
| 178 | 02/01/2040 | $8,844.41 | $33.72 | $33.17 | $13.75 | $8,810.69 |
| 179 | 03/01/2040 | $8,810.69 | $33.84 | $33.04 | $13.75 | $8,776.85 |
| 180 | 04/01/2040 | $8,776.85 | $33.97 | $32.91 | $13.75 | $8,742.88 |
| 181 | 05/01/2040 | $8,742.88 | $34.10 | $32.79 | $13.75 | $8,708.79 |
| 182 | 06/01/2040 | $8,708.79 | $34.22 | $32.66 | $13.75 | $8,674.56 |
| 183 | 07/01/2040 | $8,674.56 | $34.35 | $32.53 | $13.75 | $8,640.21 |
| 184 | 08/01/2040 | $8,640.21 | $34.48 | $32.40 | $13.75 | $8,605.73 |
| 185 | 09/01/2040 | $8,605.73 | $34.61 | $32.27 | $13.75 | $8,571.12 |
| 186 | 10/01/2040 | $8,571.12 | $34.74 | $32.14 | $13.75 | $8,536.37 |
| 187 | 11/01/2040 | $8,536.37 | $34.87 | $32.01 | $13.75 | $8,501.50 |
| 188 | 12/01/2040 | $8,501.50 | $35.00 | $31.88 | $13.75 | $8,466.50 |
| 189 | 01/01/2041 | $8,466.50 | $35.13 | $31.75 | $13.75 | $8,431.37 |
| 190 | 02/01/2041 | $8,431.37 | $35.26 | $31.62 | $13.75 | $8,396.10 |
| 191 | 03/01/2041 | $8,396.10 | $35.40 | $31.49 | $13.75 | $8,360.71 |
| 192 | 04/01/2041 | $8,360.71 | $35.53 | $31.35 | $13.75 | $8,325.18 |
| 193 | 05/01/2041 | $8,325.18 | $35.66 | $31.22 | $13.75 | $8,289.51 |
| 194 | 06/01/2041 | $8,289.51 | $35.80 | $31.09 | $13.75 | $8,253.72 |
| 195 | 07/01/2041 | $8,253.72 | $35.93 | $30.95 | $13.75 | $8,217.79 |
| 196 | 08/01/2041 | $8,217.79 | $36.07 | $30.82 | $13.75 | $8,181.72 |
| 197 | 09/01/2041 | $8,181.72 | $36.20 | $30.68 | $13.75 | $8,145.52 |
| 198 | 10/01/2041 | $8,145.52 | $36.34 | $30.55 | $13.75 | $8,109.18 |
| 199 | 11/01/2041 | $8,109.18 | $36.47 | $30.41 | $13.75 | $8,072.71 |
| 200 | 12/01/2041 | $8,072.71 | $36.61 | $30.27 | $13.75 | $8,036.10 |
| 201 | 01/01/2042 | $8,036.10 | $36.75 | $30.14 | $13.75 | $7,999.35 |
| 202 | 02/01/2042 | $7,999.35 | $36.88 | $30.00 | $13.75 | $7,962.47 |
| 203 | 03/01/2042 | $7,962.47 | $37.02 | $29.86 | $13.75 | $7,925.44 |
| 204 | 04/01/2042 | $7,925.44 | $37.16 | $29.72 | $13.75 | $7,888.28 |
| 205 | 05/01/2042 | $7,888.28 | $37.30 | $29.58 | $13.75 | $7,850.98 |
| 206 | 06/01/2042 | $7,850.98 | $37.44 | $29.44 | $13.75 | $7,813.54 |
| 207 | 07/01/2042 | $7,813.54 | $37.58 | $29.30 | $13.75 | $7,775.96 |
| 208 | 08/01/2042 | $7,775.96 | $37.72 | $29.16 | $13.75 | $7,738.24 |
| 209 | 09/01/2042 | $7,738.24 | $37.86 | $29.02 | $13.75 | $7,700.37 |
| 210 | 10/01/2042 | $7,700.37 | $38.01 | $28.88 | $13.75 | $7,662.37 |
| 211 | 11/01/2042 | $7,662.37 | $38.15 | $28.73 | $13.75 | $7,624.22 |
| 212 | 12/01/2042 | $7,624.22 | $38.29 | $28.59 | $13.75 | $7,585.93 |
| 213 | 01/01/2043 | $7,585.93 | $38.44 | $28.45 | $13.75 | $7,547.49 |
| 214 | 02/01/2043 | $7,547.49 | $38.58 | $28.30 | $13.75 | $7,508.91 |
| 215 | 03/01/2043 | $7,508.91 | $38.72 | $28.16 | $13.75 | $7,470.19 |
| 216 | 04/01/2043 | $7,470.19 | $38.87 | $28.01 | $13.75 | $7,431.32 |
| 217 | 05/01/2043 | $7,431.32 | $39.02 | $27.87 | $13.75 | $7,392.30 |
| 218 | 06/01/2043 | $7,392.30 | $39.16 | $27.72 | $13.75 | $7,353.14 |
| 219 | 07/01/2043 | $7,353.14 | $39.31 | $27.57 | $13.75 | $7,313.83 |
| 220 | 08/01/2043 | $7,313.83 | $39.46 | $27.43 | $13.75 | $7,274.38 |
| 221 | 09/01/2043 | $7,274.38 | $39.60 | $27.28 | $13.75 | $7,234.77 |
| 222 | 10/01/2043 | $7,234.77 | $39.75 | $27.13 | $13.75 | $7,195.02 |
| 223 | 11/01/2043 | $7,195.02 | $39.90 | $26.98 | $13.75 | $7,155.12 |
| 224 | 12/01/2043 | $7,155.12 | $40.05 | $26.83 | $13.75 | $7,115.07 |
| 225 | 01/01/2044 | $7,115.07 | $40.20 | $26.68 | $13.75 | $7,074.87 |
| 226 | 02/01/2044 | $7,074.87 | $40.35 | $26.53 | $13.75 | $7,034.52 |
| 227 | 03/01/2044 | $7,034.52 | $40.50 | $26.38 | $13.75 | $6,994.01 |
| 228 | 04/01/2044 | $6,994.01 | $40.65 | $26.23 | $13.75 | $6,953.36 |
| 229 | 05/01/2044 | $6,953.36 | $40.81 | $26.08 | $13.75 | $6,912.55 |
| 230 | 06/01/2044 | $6,912.55 | $40.96 | $25.92 | $13.75 | $6,871.59 |
| 231 | 07/01/2044 | $6,871.59 | $41.11 | $25.77 | $13.75 | $6,830.48 |
| 232 | 08/01/2044 | $6,830.48 | $41.27 | $25.61 | $13.75 | $6,789.21 |
| 233 | 09/01/2044 | $6,789.21 | $41.42 | $25.46 | $13.75 | $6,747.79 |
| 234 | 10/01/2044 | $6,747.79 | $41.58 | $25.30 | $13.75 | $6,706.21 |
| 235 | 11/01/2044 | $6,706.21 | $41.73 | $25.15 | $13.75 | $6,664.47 |
| 236 | 12/01/2044 | $6,664.47 | $41.89 | $24.99 | $13.75 | $6,622.58 |
| 237 | 01/01/2045 | $6,622.58 | $42.05 | $24.83 | $13.75 | $6,580.54 |
| 238 | 02/01/2045 | $6,580.54 | $42.21 | $24.68 | $13.75 | $6,538.33 |
| 239 | 03/01/2045 | $6,538.33 | $42.36 | $24.52 | $13.75 | $6,495.97 |
| 240 | 04/01/2045 | $6,495.97 | $42.52 | $24.36 | $13.75 | $6,453.44 |
| 241 | 05/01/2045 | $6,453.44 | $42.68 | $24.20 | $13.75 | $6,410.76 |
| 242 | 06/01/2045 | $6,410.76 | $42.84 | $24.04 | $13.75 | $6,367.92 |
| 243 | 07/01/2045 | $6,367.92 | $43.00 | $23.88 | $13.75 | $6,324.92 |
| 244 | 08/01/2045 | $6,324.92 | $43.16 | $23.72 | $13.75 | $6,281.75 |
| 245 | 09/01/2045 | $6,281.75 | $43.33 | $23.56 | $13.75 | $6,238.43 |
| 246 | 10/01/2045 | $6,238.43 | $43.49 | $23.39 | $13.75 | $6,194.94 |
| 247 | 11/01/2045 | $6,194.94 | $43.65 | $23.23 | $13.75 | $6,151.29 |
| 248 | 12/01/2045 | $6,151.29 | $43.82 | $23.07 | $13.75 | $6,107.47 |
| 249 | 01/01/2046 | $6,107.47 | $43.98 | $22.90 | $13.75 | $6,063.49 |
| 250 | 02/01/2046 | $6,063.49 | $44.14 | $22.74 | $13.75 | $6,019.35 |
| 251 | 03/01/2046 | $6,019.35 | $44.31 | $22.57 | $13.75 | $5,975.04 |
| 252 | 04/01/2046 | $5,975.04 | $44.48 | $22.41 | $13.75 | $5,930.56 |
| 253 | 05/01/2046 | $5,930.56 | $44.64 | $22.24 | $13.75 | $5,885.92 |
| 254 | 06/01/2046 | $5,885.92 | $44.81 | $22.07 | $13.75 | $5,841.11 |
| 255 | 07/01/2046 | $5,841.11 | $44.98 | $21.90 | $13.75 | $5,796.13 |
| 256 | 08/01/2046 | $5,796.13 | $45.15 | $21.74 | $13.75 | $5,750.98 |
| 257 | 09/01/2046 | $5,750.98 | $45.32 | $21.57 | $13.75 | $5,705.67 |
| 258 | 10/01/2046 | $5,705.67 | $45.49 | $21.40 | $13.75 | $5,660.18 |
| 259 | 11/01/2046 | $5,660.18 | $45.66 | $21.23 | $13.75 | $5,614.52 |
| 260 | 12/01/2046 | $5,614.52 | $45.83 | $21.05 | $13.75 | $5,568.70 |
| 261 | 01/01/2047 | $5,568.70 | $46.00 | $20.88 | $13.75 | $5,522.70 |
| 262 | 02/01/2047 | $5,522.70 | $46.17 | $20.71 | $13.75 | $5,476.52 |
| 263 | 03/01/2047 | $5,476.52 | $46.35 | $20.54 | $13.75 | $5,430.18 |
| 264 | 04/01/2047 | $5,430.18 | $46.52 | $20.36 | $13.75 | $5,383.66 |
| 265 | 05/01/2047 | $5,383.66 | $46.69 | $20.19 | $13.75 | $5,336.97 |
| 266 | 06/01/2047 | $5,336.97 | $46.87 | $20.01 | $13.75 | $5,290.10 |
| 267 | 07/01/2047 | $5,290.10 | $47.04 | $19.84 | $13.75 | $5,243.05 |
| 268 | 08/01/2047 | $5,243.05 | $47.22 | $19.66 | $13.75 | $5,195.83 |
| 269 | 09/01/2047 | $5,195.83 | $47.40 | $19.48 | $13.75 | $5,148.43 |
| 270 | 10/01/2047 | $5,148.43 | $47.58 | $19.31 | $13.75 | $5,100.86 |
| 271 | 11/01/2047 | $5,100.86 | $47.75 | $19.13 | $13.75 | $5,053.10 |
| 272 | 12/01/2047 | $5,053.10 | $47.93 | $18.95 | $13.75 | $5,005.17 |
| 273 | 01/01/2048 | $5,005.17 | $48.11 | $18.77 | $13.75 | $4,957.06 |
| 274 | 02/01/2048 | $4,957.06 | $48.29 | $18.59 | $13.75 | $4,908.76 |
| 275 | 03/01/2048 | $4,908.76 | $48.47 | $18.41 | $13.75 | $4,860.29 |
| 276 | 04/01/2048 | $4,860.29 | $48.66 | $18.23 | $13.75 | $4,811.63 |
| 277 | 05/01/2048 | $4,811.63 | $48.84 | $18.04 | $13.75 | $4,762.79 |
| 278 | 06/01/2048 | $4,762.79 | $49.02 | $17.86 | $13.75 | $4,713.77 |
| 279 | 07/01/2048 | $4,713.77 | $49.21 | $17.68 | $13.75 | $4,664.57 |
| 280 | 08/01/2048 | $4,664.57 | $49.39 | $17.49 | $13.75 | $4,615.18 |
| 281 | 09/01/2048 | $4,615.18 | $49.58 | $17.31 | $13.75 | $4,565.60 |
| 282 | 10/01/2048 | $4,565.60 | $49.76 | $17.12 | $13.75 | $4,515.84 |
| 283 | 11/01/2048 | $4,515.84 | $49.95 | $16.93 | $13.75 | $4,465.89 |
| 284 | 12/01/2048 | $4,465.89 | $50.14 | $16.75 | $13.75 | $4,415.75 |
| 285 | 01/01/2049 | $4,415.75 | $50.32 | $16.56 | $13.75 | $4,365.43 |
| 286 | 02/01/2049 | $4,365.43 | $50.51 | $16.37 | $13.75 | $4,314.92 |
| 287 | 03/01/2049 | $4,314.92 | $50.70 | $16.18 | $13.75 | $4,264.22 |
| 288 | 04/01/2049 | $4,264.22 | $50.89 | $15.99 | $13.75 | $4,213.33 |
| 289 | 05/01/2049 | $4,213.33 | $51.08 | $15.80 | $13.75 | $4,162.24 |
| 290 | 06/01/2049 | $4,162.24 | $51.27 | $15.61 | $13.75 | $4,110.97 |
| 291 | 07/01/2049 | $4,110.97 | $51.47 | $15.42 | $13.75 | $4,059.50 |
| 292 | 08/01/2049 | $4,059.50 | $51.66 | $15.22 | $13.75 | $4,007.84 |
| 293 | 09/01/2049 | $4,007.84 | $51.85 | $15.03 | $13.75 | $3,955.99 |
| 294 | 10/01/2049 | $3,955.99 | $52.05 | $14.83 | $13.75 | $3,903.94 |
| 295 | 11/01/2049 | $3,903.94 | $52.24 | $14.64 | $13.75 | $3,851.70 |
| 296 | 12/01/2049 | $3,851.70 | $52.44 | $14.44 | $13.75 | $3,799.26 |
| 297 | 01/01/2050 | $3,799.26 | $52.64 | $14.25 | $13.75 | $3,746.63 |
| 298 | 02/01/2050 | $3,746.63 | $52.83 | $14.05 | $13.75 | $3,693.79 |
| 299 | 03/01/2050 | $3,693.79 | $53.03 | $13.85 | $13.75 | $3,640.76 |
| 300 | 04/01/2050 | $3,640.76 | $53.23 | $13.65 | $13.75 | $3,587.53 |
| 301 | 05/01/2050 | $3,587.53 | $53.43 | $13.45 | $13.75 | $3,534.10 |
| 302 | 06/01/2050 | $3,534.10 | $53.63 | $13.25 | $13.75 | $3,480.47 |
| 303 | 07/01/2050 | $3,480.47 | $53.83 | $13.05 | $13.75 | $3,426.64 |
| 304 | 08/01/2050 | $3,426.64 | $54.03 | $12.85 | $13.75 | $3,372.61 |
| 305 | 09/01/2050 | $3,372.61 | $54.24 | $12.65 | $13.75 | $3,318.38 |
| 306 | 10/01/2050 | $3,318.38 | $54.44 | $12.44 | $13.75 | $3,263.94 |
| 307 | 11/01/2050 | $3,263.94 | $54.64 | $12.24 | $13.75 | $3,209.30 |
| 308 | 12/01/2050 | $3,209.30 | $54.85 | $12.03 | $13.75 | $3,154.45 |
| 309 | 01/01/2051 | $3,154.45 | $55.05 | $11.83 | $13.75 | $3,099.39 |
| 310 | 02/01/2051 | $3,099.39 | $55.26 | $11.62 | $13.75 | $3,044.13 |
| 311 | 03/01/2051 | $3,044.13 | $55.47 | $11.42 | $13.75 | $2,988.67 |
| 312 | 04/01/2051 | $2,988.67 | $55.67 | $11.21 | $13.75 | $2,932.99 |
| 313 | 05/01/2051 | $2,932.99 | $55.88 | $11.00 | $13.75 | $2,877.11 |
| 314 | 06/01/2051 | $2,877.11 | $56.09 | $10.79 | $13.75 | $2,821.02 |
| 315 | 07/01/2051 | $2,821.02 | $56.30 | $10.58 | $13.75 | $2,764.71 |
| 316 | 08/01/2051 | $2,764.71 | $56.51 | $10.37 | $13.75 | $2,708.20 |
| 317 | 09/01/2051 | $2,708.20 | $56.73 | $10.16 | $13.75 | $2,651.47 |
| 318 | 10/01/2051 | $2,651.47 | $56.94 | $9.94 | $13.75 | $2,594.53 |
| 319 | 11/01/2051 | $2,594.53 | $57.15 | $9.73 | $13.75 | $2,537.38 |
| 320 | 12/01/2051 | $2,537.38 | $57.37 | $9.52 | $13.75 | $2,480.01 |
| 321 | 01/01/2052 | $2,480.01 | $57.58 | $9.30 | $13.75 | $2,422.43 |
| 322 | 02/01/2052 | $2,422.43 | $57.80 | $9.08 | $13.75 | $2,364.63 |
| 323 | 03/01/2052 | $2,364.63 | $58.02 | $8.87 | $13.75 | $2,306.62 |
| 324 | 04/01/2052 | $2,306.62 | $58.23 | $8.65 | $13.75 | $2,248.38 |
| 325 | 05/01/2052 | $2,248.38 | $58.45 | $8.43 | $13.75 | $2,189.93 |
| 326 | 06/01/2052 | $2,189.93 | $58.67 | $8.21 | $13.75 | $2,131.26 |
| 327 | 07/01/2052 | $2,131.26 | $58.89 | $7.99 | $13.75 | $2,072.37 |
| 328 | 08/01/2052 | $2,072.37 | $59.11 | $7.77 | $13.75 | $2,013.26 |
| 329 | 09/01/2052 | $2,013.26 | $59.33 | $7.55 | $13.75 | $1,953.93 |
| 330 | 10/01/2052 | $1,953.93 | $59.56 | $7.33 | $13.75 | $1,894.37 |
| 331 | 11/01/2052 | $1,894.37 | $59.78 | $7.10 | $13.75 | $1,834.59 |
| 332 | 12/01/2052 | $1,834.59 | $60.00 | $6.88 | $13.75 | $1,774.59 |
| 333 | 01/01/2053 | $1,774.59 | $60.23 | $6.65 | $13.75 | $1,714.36 |
| 334 | 02/01/2053 | $1,714.36 | $60.45 | $6.43 | $13.75 | $1,653.91 |
| 335 | 03/01/2053 | $1,653.91 | $60.68 | $6.20 | $13.75 | $1,593.23 |
| 336 | 04/01/2053 | $1,593.23 | $60.91 | $5.97 | $13.75 | $1,532.32 |
| 337 | 05/01/2053 | $1,532.32 | $61.14 | $5.75 | $13.75 | $1,471.18 |
| 338 | 06/01/2053 | $1,471.18 | $61.37 | $5.52 | $13.75 | $1,409.82 |
| 339 | 07/01/2053 | $1,409.82 | $61.60 | $5.29 | $13.75 | $1,348.22 |
| 340 | 08/01/2053 | $1,348.22 | $61.83 | $5.06 | $13.75 | $1,286.40 |
| 341 | 09/01/2053 | $1,286.40 | $62.06 | $4.82 | $13.75 | $1,224.34 |
| 342 | 10/01/2053 | $1,224.34 | $62.29 | $4.59 | $13.75 | $1,162.05 |
| 343 | 11/01/2053 | $1,162.05 | $62.52 | $4.36 | $13.75 | $1,099.52 |
| 344 | 12/01/2053 | $1,099.52 | $62.76 | $4.12 | $13.75 | $1,036.76 |
| 345 | 01/01/2054 | $1,036.76 | $62.99 | $3.89 | $13.75 | $973.77 |
| 346 | 02/01/2054 | $973.77 | $63.23 | $3.65 | $13.75 | $910.54 |
| 347 | 03/01/2054 | $910.54 | $63.47 | $3.41 | $13.75 | $847.07 |
| 348 | 04/01/2054 | $847.07 | $63.71 | $3.18 | $13.75 | $783.36 |
| 349 | 05/01/2054 | $783.36 | $63.94 | $2.94 | $13.75 | $719.42 |
| 350 | 06/01/2054 | $719.42 | $64.18 | $2.70 | $13.75 | $655.23 |
| 351 | 07/01/2054 | $655.23 | $64.43 | $2.46 | $13.75 | $590.81 |
| 352 | 08/01/2054 | $590.81 | $64.67 | $2.22 | $13.75 | $526.14 |
| 353 | 09/01/2054 | $526.14 | $64.91 | $1.97 | $13.75 | $461.23 |
| 354 | 10/01/2054 | $461.23 | $65.15 | $1.73 | $13.75 | $396.08 |
| 355 | 11/01/2054 | $396.08 | $65.40 | $1.49 | $13.75 | $330.68 |
| 356 | 12/01/2054 | $330.68 | $65.64 | $1.24 | $13.75 | $265.04 |
| 357 | 01/01/2055 | $265.04 | $65.89 | $0.99 | $13.75 | $199.15 |
| 358 | 02/01/2055 | $199.15 | $66.14 | $0.75 | $13.75 | $133.02 |
| 359 | 03/01/2055 | $133.02 | $66.38 | $0.50 | $13.75 | $66.63 |
| 360 | 04/01/2055 | $66.63 | $66.63 | $0.25 | $13.75 | $0.00 |