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: $83.08
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 | $13,600.00 | $17.91 | $51.00 | $14.17 | $13,582.09 |
| 2 | 01/01/2026 | $13,582.09 | $17.98 | $50.93 | $14.17 | $13,564.11 |
| 3 | 02/01/2026 | $13,564.11 | $18.04 | $50.87 | $14.17 | $13,546.07 |
| 4 | 03/01/2026 | $13,546.07 | $18.11 | $50.80 | $14.17 | $13,527.96 |
| 5 | 04/01/2026 | $13,527.96 | $18.18 | $50.73 | $14.17 | $13,509.78 |
| 6 | 05/01/2026 | $13,509.78 | $18.25 | $50.66 | $14.17 | $13,491.53 |
| 7 | 06/01/2026 | $13,491.53 | $18.32 | $50.59 | $14.17 | $13,473.22 |
| 8 | 07/01/2026 | $13,473.22 | $18.38 | $50.52 | $14.17 | $13,454.83 |
| 9 | 08/01/2026 | $13,454.83 | $18.45 | $50.46 | $14.17 | $13,436.38 |
| 10 | 09/01/2026 | $13,436.38 | $18.52 | $50.39 | $14.17 | $13,417.86 |
| 11 | 10/01/2026 | $13,417.86 | $18.59 | $50.32 | $14.17 | $13,399.26 |
| 12 | 11/01/2026 | $13,399.26 | $18.66 | $50.25 | $14.17 | $13,380.60 |
| 13 | 12/01/2026 | $13,380.60 | $18.73 | $50.18 | $14.17 | $13,361.87 |
| 14 | 01/01/2027 | $13,361.87 | $18.80 | $50.11 | $14.17 | $13,343.07 |
| 15 | 02/01/2027 | $13,343.07 | $18.87 | $50.04 | $14.17 | $13,324.19 |
| 16 | 03/01/2027 | $13,324.19 | $18.94 | $49.97 | $14.17 | $13,305.25 |
| 17 | 04/01/2027 | $13,305.25 | $19.01 | $49.89 | $14.17 | $13,286.24 |
| 18 | 05/01/2027 | $13,286.24 | $19.09 | $49.82 | $14.17 | $13,267.15 |
| 19 | 06/01/2027 | $13,267.15 | $19.16 | $49.75 | $14.17 | $13,247.99 |
| 20 | 07/01/2027 | $13,247.99 | $19.23 | $49.68 | $14.17 | $13,228.76 |
| 21 | 08/01/2027 | $13,228.76 | $19.30 | $49.61 | $14.17 | $13,209.46 |
| 22 | 09/01/2027 | $13,209.46 | $19.37 | $49.54 | $14.17 | $13,190.09 |
| 23 | 10/01/2027 | $13,190.09 | $19.45 | $49.46 | $14.17 | $13,170.64 |
| 24 | 11/01/2027 | $13,170.64 | $19.52 | $49.39 | $14.17 | $13,151.12 |
| 25 | 12/01/2027 | $13,151.12 | $19.59 | $49.32 | $14.17 | $13,131.53 |
| 26 | 01/01/2028 | $13,131.53 | $19.67 | $49.24 | $14.17 | $13,111.86 |
| 27 | 02/01/2028 | $13,111.86 | $19.74 | $49.17 | $14.17 | $13,092.13 |
| 28 | 03/01/2028 | $13,092.13 | $19.81 | $49.10 | $14.17 | $13,072.31 |
| 29 | 04/01/2028 | $13,072.31 | $19.89 | $49.02 | $14.17 | $13,052.42 |
| 30 | 05/01/2028 | $13,052.42 | $19.96 | $48.95 | $14.17 | $13,032.46 |
| 31 | 06/01/2028 | $13,032.46 | $20.04 | $48.87 | $14.17 | $13,012.42 |
| 32 | 07/01/2028 | $13,012.42 | $20.11 | $48.80 | $14.17 | $12,992.31 |
| 33 | 08/01/2028 | $12,992.31 | $20.19 | $48.72 | $14.17 | $12,972.12 |
| 34 | 09/01/2028 | $12,972.12 | $20.26 | $48.65 | $14.17 | $12,951.86 |
| 35 | 10/01/2028 | $12,951.86 | $20.34 | $48.57 | $14.17 | $12,931.52 |
| 36 | 11/01/2028 | $12,931.52 | $20.42 | $48.49 | $14.17 | $12,911.10 |
| 37 | 12/01/2028 | $12,911.10 | $20.49 | $48.42 | $14.17 | $12,890.61 |
| 38 | 01/01/2029 | $12,890.61 | $20.57 | $48.34 | $14.17 | $12,870.04 |
| 39 | 02/01/2029 | $12,870.04 | $20.65 | $48.26 | $14.17 | $12,849.39 |
| 40 | 03/01/2029 | $12,849.39 | $20.72 | $48.19 | $14.17 | $12,828.67 |
| 41 | 04/01/2029 | $12,828.67 | $20.80 | $48.11 | $14.17 | $12,807.87 |
| 42 | 05/01/2029 | $12,807.87 | $20.88 | $48.03 | $14.17 | $12,786.99 |
| 43 | 06/01/2029 | $12,786.99 | $20.96 | $47.95 | $14.17 | $12,766.03 |
| 44 | 07/01/2029 | $12,766.03 | $21.04 | $47.87 | $14.17 | $12,744.99 |
| 45 | 08/01/2029 | $12,744.99 | $21.12 | $47.79 | $14.17 | $12,723.88 |
| 46 | 09/01/2029 | $12,723.88 | $21.19 | $47.71 | $14.17 | $12,702.68 |
| 47 | 10/01/2029 | $12,702.68 | $21.27 | $47.64 | $14.17 | $12,681.41 |
| 48 | 11/01/2029 | $12,681.41 | $21.35 | $47.56 | $14.17 | $12,660.06 |
| 49 | 12/01/2029 | $12,660.06 | $21.43 | $47.48 | $14.17 | $12,638.62 |
| 50 | 01/01/2030 | $12,638.62 | $21.51 | $47.39 | $14.17 | $12,617.11 |
| 51 | 02/01/2030 | $12,617.11 | $21.60 | $47.31 | $14.17 | $12,595.51 |
| 52 | 03/01/2030 | $12,595.51 | $21.68 | $47.23 | $14.17 | $12,573.84 |
| 53 | 04/01/2030 | $12,573.84 | $21.76 | $47.15 | $14.17 | $12,552.08 |
| 54 | 05/01/2030 | $12,552.08 | $21.84 | $47.07 | $14.17 | $12,530.24 |
| 55 | 06/01/2030 | $12,530.24 | $21.92 | $46.99 | $14.17 | $12,508.32 |
| 56 | 07/01/2030 | $12,508.32 | $22.00 | $46.91 | $14.17 | $12,486.32 |
| 57 | 08/01/2030 | $12,486.32 | $22.09 | $46.82 | $14.17 | $12,464.23 |
| 58 | 09/01/2030 | $12,464.23 | $22.17 | $46.74 | $14.17 | $12,442.06 |
| 59 | 10/01/2030 | $12,442.06 | $22.25 | $46.66 | $14.17 | $12,419.81 |
| 60 | 11/01/2030 | $12,419.81 | $22.33 | $46.57 | $14.17 | $12,397.48 |
| 61 | 12/01/2030 | $12,397.48 | $22.42 | $46.49 | $14.17 | $12,375.06 |
| 62 | 01/01/2031 | $12,375.06 | $22.50 | $46.41 | $14.17 | $12,352.56 |
| 63 | 02/01/2031 | $12,352.56 | $22.59 | $46.32 | $14.17 | $12,329.97 |
| 64 | 03/01/2031 | $12,329.97 | $22.67 | $46.24 | $14.17 | $12,307.30 |
| 65 | 04/01/2031 | $12,307.30 | $22.76 | $46.15 | $14.17 | $12,284.54 |
| 66 | 05/01/2031 | $12,284.54 | $22.84 | $46.07 | $14.17 | $12,261.70 |
| 67 | 06/01/2031 | $12,261.70 | $22.93 | $45.98 | $14.17 | $12,238.77 |
| 68 | 07/01/2031 | $12,238.77 | $23.01 | $45.90 | $14.17 | $12,215.76 |
| 69 | 08/01/2031 | $12,215.76 | $23.10 | $45.81 | $14.17 | $12,192.66 |
| 70 | 09/01/2031 | $12,192.66 | $23.19 | $45.72 | $14.17 | $12,169.47 |
| 71 | 10/01/2031 | $12,169.47 | $23.27 | $45.64 | $14.17 | $12,146.20 |
| 72 | 11/01/2031 | $12,146.20 | $23.36 | $45.55 | $14.17 | $12,122.83 |
| 73 | 12/01/2031 | $12,122.83 | $23.45 | $45.46 | $14.17 | $12,099.39 |
| 74 | 01/01/2032 | $12,099.39 | $23.54 | $45.37 | $14.17 | $12,075.85 |
| 75 | 02/01/2032 | $12,075.85 | $23.62 | $45.28 | $14.17 | $12,052.22 |
| 76 | 03/01/2032 | $12,052.22 | $23.71 | $45.20 | $14.17 | $12,028.51 |
| 77 | 04/01/2032 | $12,028.51 | $23.80 | $45.11 | $14.17 | $12,004.71 |
| 78 | 05/01/2032 | $12,004.71 | $23.89 | $45.02 | $14.17 | $11,980.82 |
| 79 | 06/01/2032 | $11,980.82 | $23.98 | $44.93 | $14.17 | $11,956.84 |
| 80 | 07/01/2032 | $11,956.84 | $24.07 | $44.84 | $14.17 | $11,932.76 |
| 81 | 08/01/2032 | $11,932.76 | $24.16 | $44.75 | $14.17 | $11,908.60 |
| 82 | 09/01/2032 | $11,908.60 | $24.25 | $44.66 | $14.17 | $11,884.35 |
| 83 | 10/01/2032 | $11,884.35 | $24.34 | $44.57 | $14.17 | $11,860.01 |
| 84 | 11/01/2032 | $11,860.01 | $24.43 | $44.48 | $14.17 | $11,835.57 |
| 85 | 12/01/2032 | $11,835.57 | $24.53 | $44.38 | $14.17 | $11,811.05 |
| 86 | 01/01/2033 | $11,811.05 | $24.62 | $44.29 | $14.17 | $11,786.43 |
| 87 | 02/01/2033 | $11,786.43 | $24.71 | $44.20 | $14.17 | $11,761.72 |
| 88 | 03/01/2033 | $11,761.72 | $24.80 | $44.11 | $14.17 | $11,736.92 |
| 89 | 04/01/2033 | $11,736.92 | $24.90 | $44.01 | $14.17 | $11,712.02 |
| 90 | 05/01/2033 | $11,712.02 | $24.99 | $43.92 | $14.17 | $11,687.03 |
| 91 | 06/01/2033 | $11,687.03 | $25.08 | $43.83 | $14.17 | $11,661.95 |
| 92 | 07/01/2033 | $11,661.95 | $25.18 | $43.73 | $14.17 | $11,636.77 |
| 93 | 08/01/2033 | $11,636.77 | $25.27 | $43.64 | $14.17 | $11,611.50 |
| 94 | 09/01/2033 | $11,611.50 | $25.37 | $43.54 | $14.17 | $11,586.14 |
| 95 | 10/01/2033 | $11,586.14 | $25.46 | $43.45 | $14.17 | $11,560.68 |
| 96 | 11/01/2033 | $11,560.68 | $25.56 | $43.35 | $14.17 | $11,535.12 |
| 97 | 12/01/2033 | $11,535.12 | $25.65 | $43.26 | $14.17 | $11,509.47 |
| 98 | 01/01/2034 | $11,509.47 | $25.75 | $43.16 | $14.17 | $11,483.72 |
| 99 | 02/01/2034 | $11,483.72 | $25.85 | $43.06 | $14.17 | $11,457.87 |
| 100 | 03/01/2034 | $11,457.87 | $25.94 | $42.97 | $14.17 | $11,431.93 |
| 101 | 04/01/2034 | $11,431.93 | $26.04 | $42.87 | $14.17 | $11,405.89 |
| 102 | 05/01/2034 | $11,405.89 | $26.14 | $42.77 | $14.17 | $11,379.75 |
| 103 | 06/01/2034 | $11,379.75 | $26.24 | $42.67 | $14.17 | $11,353.52 |
| 104 | 07/01/2034 | $11,353.52 | $26.33 | $42.58 | $14.17 | $11,327.18 |
| 105 | 08/01/2034 | $11,327.18 | $26.43 | $42.48 | $14.17 | $11,300.75 |
| 106 | 09/01/2034 | $11,300.75 | $26.53 | $42.38 | $14.17 | $11,274.22 |
| 107 | 10/01/2034 | $11,274.22 | $26.63 | $42.28 | $14.17 | $11,247.59 |
| 108 | 11/01/2034 | $11,247.59 | $26.73 | $42.18 | $14.17 | $11,220.86 |
| 109 | 12/01/2034 | $11,220.86 | $26.83 | $42.08 | $14.17 | $11,194.03 |
| 110 | 01/01/2035 | $11,194.03 | $26.93 | $41.98 | $14.17 | $11,167.10 |
| 111 | 02/01/2035 | $11,167.10 | $27.03 | $41.88 | $14.17 | $11,140.06 |
| 112 | 03/01/2035 | $11,140.06 | $27.13 | $41.78 | $14.17 | $11,112.93 |
| 113 | 04/01/2035 | $11,112.93 | $27.24 | $41.67 | $14.17 | $11,085.69 |
| 114 | 05/01/2035 | $11,085.69 | $27.34 | $41.57 | $14.17 | $11,058.36 |
| 115 | 06/01/2035 | $11,058.36 | $27.44 | $41.47 | $14.17 | $11,030.92 |
| 116 | 07/01/2035 | $11,030.92 | $27.54 | $41.37 | $14.17 | $11,003.37 |
| 117 | 08/01/2035 | $11,003.37 | $27.65 | $41.26 | $14.17 | $10,975.73 |
| 118 | 09/01/2035 | $10,975.73 | $27.75 | $41.16 | $14.17 | $10,947.98 |
| 119 | 10/01/2035 | $10,947.98 | $27.85 | $41.05 | $14.17 | $10,920.12 |
| 120 | 11/01/2035 | $10,920.12 | $27.96 | $40.95 | $14.17 | $10,892.16 |
| 121 | 12/01/2035 | $10,892.16 | $28.06 | $40.85 | $14.17 | $10,864.10 |
| 122 | 01/01/2036 | $10,864.10 | $28.17 | $40.74 | $14.17 | $10,835.93 |
| 123 | 02/01/2036 | $10,835.93 | $28.27 | $40.63 | $14.17 | $10,807.66 |
| 124 | 03/01/2036 | $10,807.66 | $28.38 | $40.53 | $14.17 | $10,779.28 |
| 125 | 04/01/2036 | $10,779.28 | $28.49 | $40.42 | $14.17 | $10,750.79 |
| 126 | 05/01/2036 | $10,750.79 | $28.59 | $40.32 | $14.17 | $10,722.20 |
| 127 | 06/01/2036 | $10,722.20 | $28.70 | $40.21 | $14.17 | $10,693.49 |
| 128 | 07/01/2036 | $10,693.49 | $28.81 | $40.10 | $14.17 | $10,664.69 |
| 129 | 08/01/2036 | $10,664.69 | $28.92 | $39.99 | $14.17 | $10,635.77 |
| 130 | 09/01/2036 | $10,635.77 | $29.03 | $39.88 | $14.17 | $10,606.74 |
| 131 | 10/01/2036 | $10,606.74 | $29.13 | $39.78 | $14.17 | $10,577.61 |
| 132 | 11/01/2036 | $10,577.61 | $29.24 | $39.67 | $14.17 | $10,548.37 |
| 133 | 12/01/2036 | $10,548.37 | $29.35 | $39.56 | $14.17 | $10,519.01 |
| 134 | 01/01/2037 | $10,519.01 | $29.46 | $39.45 | $14.17 | $10,489.55 |
| 135 | 02/01/2037 | $10,489.55 | $29.57 | $39.34 | $14.17 | $10,459.98 |
| 136 | 03/01/2037 | $10,459.98 | $29.68 | $39.22 | $14.17 | $10,430.29 |
| 137 | 04/01/2037 | $10,430.29 | $29.80 | $39.11 | $14.17 | $10,400.50 |
| 138 | 05/01/2037 | $10,400.50 | $29.91 | $39.00 | $14.17 | $10,370.59 |
| 139 | 06/01/2037 | $10,370.59 | $30.02 | $38.89 | $14.17 | $10,340.57 |
| 140 | 07/01/2037 | $10,340.57 | $30.13 | $38.78 | $14.17 | $10,310.44 |
| 141 | 08/01/2037 | $10,310.44 | $30.25 | $38.66 | $14.17 | $10,280.19 |
| 142 | 09/01/2037 | $10,280.19 | $30.36 | $38.55 | $14.17 | $10,249.84 |
| 143 | 10/01/2037 | $10,249.84 | $30.47 | $38.44 | $14.17 | $10,219.36 |
| 144 | 11/01/2037 | $10,219.36 | $30.59 | $38.32 | $14.17 | $10,188.78 |
| 145 | 12/01/2037 | $10,188.78 | $30.70 | $38.21 | $14.17 | $10,158.08 |
| 146 | 01/01/2038 | $10,158.08 | $30.82 | $38.09 | $14.17 | $10,127.26 |
| 147 | 02/01/2038 | $10,127.26 | $30.93 | $37.98 | $14.17 | $10,096.33 |
| 148 | 03/01/2038 | $10,096.33 | $31.05 | $37.86 | $14.17 | $10,065.28 |
| 149 | 04/01/2038 | $10,065.28 | $31.16 | $37.74 | $14.17 | $10,034.11 |
| 150 | 05/01/2038 | $10,034.11 | $31.28 | $37.63 | $14.17 | $10,002.83 |
| 151 | 06/01/2038 | $10,002.83 | $31.40 | $37.51 | $14.17 | $9,971.43 |
| 152 | 07/01/2038 | $9,971.43 | $31.52 | $37.39 | $14.17 | $9,939.92 |
| 153 | 08/01/2038 | $9,939.92 | $31.63 | $37.27 | $14.17 | $9,908.28 |
| 154 | 09/01/2038 | $9,908.28 | $31.75 | $37.16 | $14.17 | $9,876.53 |
| 155 | 10/01/2038 | $9,876.53 | $31.87 | $37.04 | $14.17 | $9,844.66 |
| 156 | 11/01/2038 | $9,844.66 | $31.99 | $36.92 | $14.17 | $9,812.67 |
| 157 | 12/01/2038 | $9,812.67 | $32.11 | $36.80 | $14.17 | $9,780.55 |
| 158 | 01/01/2039 | $9,780.55 | $32.23 | $36.68 | $14.17 | $9,748.32 |
| 159 | 02/01/2039 | $9,748.32 | $32.35 | $36.56 | $14.17 | $9,715.97 |
| 160 | 03/01/2039 | $9,715.97 | $32.47 | $36.43 | $14.17 | $9,683.50 |
| 161 | 04/01/2039 | $9,683.50 | $32.60 | $36.31 | $14.17 | $9,650.90 |
| 162 | 05/01/2039 | $9,650.90 | $32.72 | $36.19 | $14.17 | $9,618.18 |
| 163 | 06/01/2039 | $9,618.18 | $32.84 | $36.07 | $14.17 | $9,585.34 |
| 164 | 07/01/2039 | $9,585.34 | $32.96 | $35.95 | $14.17 | $9,552.38 |
| 165 | 08/01/2039 | $9,552.38 | $33.09 | $35.82 | $14.17 | $9,519.29 |
| 166 | 09/01/2039 | $9,519.29 | $33.21 | $35.70 | $14.17 | $9,486.08 |
| 167 | 10/01/2039 | $9,486.08 | $33.34 | $35.57 | $14.17 | $9,452.74 |
| 168 | 11/01/2039 | $9,452.74 | $33.46 | $35.45 | $14.17 | $9,419.28 |
| 169 | 12/01/2039 | $9,419.28 | $33.59 | $35.32 | $14.17 | $9,385.69 |
| 170 | 01/01/2040 | $9,385.69 | $33.71 | $35.20 | $14.17 | $9,351.98 |
| 171 | 02/01/2040 | $9,351.98 | $33.84 | $35.07 | $14.17 | $9,318.14 |
| 172 | 03/01/2040 | $9,318.14 | $33.97 | $34.94 | $14.17 | $9,284.17 |
| 173 | 04/01/2040 | $9,284.17 | $34.09 | $34.82 | $14.17 | $9,250.08 |
| 174 | 05/01/2040 | $9,250.08 | $34.22 | $34.69 | $14.17 | $9,215.86 |
| 175 | 06/01/2040 | $9,215.86 | $34.35 | $34.56 | $14.17 | $9,181.51 |
| 176 | 07/01/2040 | $9,181.51 | $34.48 | $34.43 | $14.17 | $9,147.03 |
| 177 | 08/01/2040 | $9,147.03 | $34.61 | $34.30 | $14.17 | $9,112.42 |
| 178 | 09/01/2040 | $9,112.42 | $34.74 | $34.17 | $14.17 | $9,077.68 |
| 179 | 10/01/2040 | $9,077.68 | $34.87 | $34.04 | $14.17 | $9,042.82 |
| 180 | 11/01/2040 | $9,042.82 | $35.00 | $33.91 | $14.17 | $9,007.82 |
| 181 | 12/01/2040 | $9,007.82 | $35.13 | $33.78 | $14.17 | $8,972.69 |
| 182 | 01/01/2041 | $8,972.69 | $35.26 | $33.65 | $14.17 | $8,937.43 |
| 183 | 02/01/2041 | $8,937.43 | $35.39 | $33.52 | $14.17 | $8,902.03 |
| 184 | 03/01/2041 | $8,902.03 | $35.53 | $33.38 | $14.17 | $8,866.51 |
| 185 | 04/01/2041 | $8,866.51 | $35.66 | $33.25 | $14.17 | $8,830.85 |
| 186 | 05/01/2041 | $8,830.85 | $35.79 | $33.12 | $14.17 | $8,795.05 |
| 187 | 06/01/2041 | $8,795.05 | $35.93 | $32.98 | $14.17 | $8,759.12 |
| 188 | 07/01/2041 | $8,759.12 | $36.06 | $32.85 | $14.17 | $8,723.06 |
| 189 | 08/01/2041 | $8,723.06 | $36.20 | $32.71 | $14.17 | $8,686.86 |
| 190 | 09/01/2041 | $8,686.86 | $36.33 | $32.58 | $14.17 | $8,650.53 |
| 191 | 10/01/2041 | $8,650.53 | $36.47 | $32.44 | $14.17 | $8,614.06 |
| 192 | 11/01/2041 | $8,614.06 | $36.61 | $32.30 | $14.17 | $8,577.45 |
| 193 | 12/01/2041 | $8,577.45 | $36.74 | $32.17 | $14.17 | $8,540.71 |
| 194 | 01/01/2042 | $8,540.71 | $36.88 | $32.03 | $14.17 | $8,503.83 |
| 195 | 02/01/2042 | $8,503.83 | $37.02 | $31.89 | $14.17 | $8,466.81 |
| 196 | 03/01/2042 | $8,466.81 | $37.16 | $31.75 | $14.17 | $8,429.65 |
| 197 | 04/01/2042 | $8,429.65 | $37.30 | $31.61 | $14.17 | $8,392.35 |
| 198 | 05/01/2042 | $8,392.35 | $37.44 | $31.47 | $14.17 | $8,354.92 |
| 199 | 06/01/2042 | $8,354.92 | $37.58 | $31.33 | $14.17 | $8,317.34 |
| 200 | 07/01/2042 | $8,317.34 | $37.72 | $31.19 | $14.17 | $8,279.62 |
| 201 | 08/01/2042 | $8,279.62 | $37.86 | $31.05 | $14.17 | $8,241.76 |
| 202 | 09/01/2042 | $8,241.76 | $38.00 | $30.91 | $14.17 | $8,203.75 |
| 203 | 10/01/2042 | $8,203.75 | $38.15 | $30.76 | $14.17 | $8,165.61 |
| 204 | 11/01/2042 | $8,165.61 | $38.29 | $30.62 | $14.17 | $8,127.32 |
| 205 | 12/01/2042 | $8,127.32 | $38.43 | $30.48 | $14.17 | $8,088.89 |
| 206 | 01/01/2043 | $8,088.89 | $38.58 | $30.33 | $14.17 | $8,050.31 |
| 207 | 02/01/2043 | $8,050.31 | $38.72 | $30.19 | $14.17 | $8,011.59 |
| 208 | 03/01/2043 | $8,011.59 | $38.87 | $30.04 | $14.17 | $7,972.73 |
| 209 | 04/01/2043 | $7,972.73 | $39.01 | $29.90 | $14.17 | $7,933.72 |
| 210 | 05/01/2043 | $7,933.72 | $39.16 | $29.75 | $14.17 | $7,894.56 |
| 211 | 06/01/2043 | $7,894.56 | $39.30 | $29.60 | $14.17 | $7,855.25 |
| 212 | 07/01/2043 | $7,855.25 | $39.45 | $29.46 | $14.17 | $7,815.80 |
| 213 | 08/01/2043 | $7,815.80 | $39.60 | $29.31 | $14.17 | $7,776.20 |
| 214 | 09/01/2043 | $7,776.20 | $39.75 | $29.16 | $14.17 | $7,736.45 |
| 215 | 10/01/2043 | $7,736.45 | $39.90 | $29.01 | $14.17 | $7,696.56 |
| 216 | 11/01/2043 | $7,696.56 | $40.05 | $28.86 | $14.17 | $7,656.51 |
| 217 | 12/01/2043 | $7,656.51 | $40.20 | $28.71 | $14.17 | $7,616.31 |
| 218 | 01/01/2044 | $7,616.31 | $40.35 | $28.56 | $14.17 | $7,575.96 |
| 219 | 02/01/2044 | $7,575.96 | $40.50 | $28.41 | $14.17 | $7,535.46 |
| 220 | 03/01/2044 | $7,535.46 | $40.65 | $28.26 | $14.17 | $7,494.81 |
| 221 | 04/01/2044 | $7,494.81 | $40.80 | $28.11 | $14.17 | $7,454.01 |
| 222 | 05/01/2044 | $7,454.01 | $40.96 | $27.95 | $14.17 | $7,413.05 |
| 223 | 06/01/2044 | $7,413.05 | $41.11 | $27.80 | $14.17 | $7,371.94 |
| 224 | 07/01/2044 | $7,371.94 | $41.26 | $27.64 | $14.17 | $7,330.68 |
| 225 | 08/01/2044 | $7,330.68 | $41.42 | $27.49 | $14.17 | $7,289.26 |
| 226 | 09/01/2044 | $7,289.26 | $41.57 | $27.33 | $14.17 | $7,247.68 |
| 227 | 10/01/2044 | $7,247.68 | $41.73 | $27.18 | $14.17 | $7,205.95 |
| 228 | 11/01/2044 | $7,205.95 | $41.89 | $27.02 | $14.17 | $7,164.07 |
| 229 | 12/01/2044 | $7,164.07 | $42.04 | $26.87 | $14.17 | $7,122.02 |
| 230 | 01/01/2045 | $7,122.02 | $42.20 | $26.71 | $14.17 | $7,079.82 |
| 231 | 02/01/2045 | $7,079.82 | $42.36 | $26.55 | $14.17 | $7,037.46 |
| 232 | 03/01/2045 | $7,037.46 | $42.52 | $26.39 | $14.17 | $6,994.94 |
| 233 | 04/01/2045 | $6,994.94 | $42.68 | $26.23 | $14.17 | $6,952.26 |
| 234 | 05/01/2045 | $6,952.26 | $42.84 | $26.07 | $14.17 | $6,909.43 |
| 235 | 06/01/2045 | $6,909.43 | $43.00 | $25.91 | $14.17 | $6,866.43 |
| 236 | 07/01/2045 | $6,866.43 | $43.16 | $25.75 | $14.17 | $6,823.27 |
| 237 | 08/01/2045 | $6,823.27 | $43.32 | $25.59 | $14.17 | $6,779.95 |
| 238 | 09/01/2045 | $6,779.95 | $43.48 | $25.42 | $14.17 | $6,736.46 |
| 239 | 10/01/2045 | $6,736.46 | $43.65 | $25.26 | $14.17 | $6,692.81 |
| 240 | 11/01/2045 | $6,692.81 | $43.81 | $25.10 | $14.17 | $6,649.00 |
| 241 | 12/01/2045 | $6,649.00 | $43.98 | $24.93 | $14.17 | $6,605.03 |
| 242 | 01/01/2046 | $6,605.03 | $44.14 | $24.77 | $14.17 | $6,560.89 |
| 243 | 02/01/2046 | $6,560.89 | $44.31 | $24.60 | $14.17 | $6,516.58 |
| 244 | 03/01/2046 | $6,516.58 | $44.47 | $24.44 | $14.17 | $6,472.11 |
| 245 | 04/01/2046 | $6,472.11 | $44.64 | $24.27 | $14.17 | $6,427.47 |
| 246 | 05/01/2046 | $6,427.47 | $44.81 | $24.10 | $14.17 | $6,382.66 |
| 247 | 06/01/2046 | $6,382.66 | $44.97 | $23.93 | $14.17 | $6,337.69 |
| 248 | 07/01/2046 | $6,337.69 | $45.14 | $23.77 | $14.17 | $6,292.55 |
| 249 | 08/01/2046 | $6,292.55 | $45.31 | $23.60 | $14.17 | $6,247.23 |
| 250 | 09/01/2046 | $6,247.23 | $45.48 | $23.43 | $14.17 | $6,201.75 |
| 251 | 10/01/2046 | $6,201.75 | $45.65 | $23.26 | $14.17 | $6,156.10 |
| 252 | 11/01/2046 | $6,156.10 | $45.82 | $23.09 | $14.17 | $6,110.28 |
| 253 | 12/01/2046 | $6,110.28 | $46.00 | $22.91 | $14.17 | $6,064.28 |
| 254 | 01/01/2047 | $6,064.28 | $46.17 | $22.74 | $14.17 | $6,018.11 |
| 255 | 02/01/2047 | $6,018.11 | $46.34 | $22.57 | $14.17 | $5,971.77 |
| 256 | 03/01/2047 | $5,971.77 | $46.52 | $22.39 | $14.17 | $5,925.26 |
| 257 | 04/01/2047 | $5,925.26 | $46.69 | $22.22 | $14.17 | $5,878.57 |
| 258 | 05/01/2047 | $5,878.57 | $46.86 | $22.04 | $14.17 | $5,831.70 |
| 259 | 06/01/2047 | $5,831.70 | $47.04 | $21.87 | $14.17 | $5,784.66 |
| 260 | 07/01/2047 | $5,784.66 | $47.22 | $21.69 | $14.17 | $5,737.44 |
| 261 | 08/01/2047 | $5,737.44 | $47.39 | $21.52 | $14.17 | $5,690.05 |
| 262 | 09/01/2047 | $5,690.05 | $47.57 | $21.34 | $14.17 | $5,642.48 |
| 263 | 10/01/2047 | $5,642.48 | $47.75 | $21.16 | $14.17 | $5,594.73 |
| 264 | 11/01/2047 | $5,594.73 | $47.93 | $20.98 | $14.17 | $5,546.80 |
| 265 | 12/01/2047 | $5,546.80 | $48.11 | $20.80 | $14.17 | $5,498.69 |
| 266 | 01/01/2048 | $5,498.69 | $48.29 | $20.62 | $14.17 | $5,450.40 |
| 267 | 02/01/2048 | $5,450.40 | $48.47 | $20.44 | $14.17 | $5,401.93 |
| 268 | 03/01/2048 | $5,401.93 | $48.65 | $20.26 | $14.17 | $5,353.28 |
| 269 | 04/01/2048 | $5,353.28 | $48.83 | $20.07 | $14.17 | $5,304.45 |
| 270 | 05/01/2048 | $5,304.45 | $49.02 | $19.89 | $14.17 | $5,255.43 |
| 271 | 06/01/2048 | $5,255.43 | $49.20 | $19.71 | $14.17 | $5,206.23 |
| 272 | 07/01/2048 | $5,206.23 | $49.39 | $19.52 | $14.17 | $5,156.84 |
| 273 | 08/01/2048 | $5,156.84 | $49.57 | $19.34 | $14.17 | $5,107.27 |
| 274 | 09/01/2048 | $5,107.27 | $49.76 | $19.15 | $14.17 | $5,057.51 |
| 275 | 10/01/2048 | $5,057.51 | $49.94 | $18.97 | $14.17 | $5,007.57 |
| 276 | 11/01/2048 | $5,007.57 | $50.13 | $18.78 | $14.17 | $4,957.44 |
| 277 | 12/01/2048 | $4,957.44 | $50.32 | $18.59 | $14.17 | $4,907.12 |
| 278 | 01/01/2049 | $4,907.12 | $50.51 | $18.40 | $14.17 | $4,856.61 |
| 279 | 02/01/2049 | $4,856.61 | $50.70 | $18.21 | $14.17 | $4,805.92 |
| 280 | 03/01/2049 | $4,805.92 | $50.89 | $18.02 | $14.17 | $4,755.03 |
| 281 | 04/01/2049 | $4,755.03 | $51.08 | $17.83 | $14.17 | $4,703.95 |
| 282 | 05/01/2049 | $4,703.95 | $51.27 | $17.64 | $14.17 | $4,652.68 |
| 283 | 06/01/2049 | $4,652.68 | $51.46 | $17.45 | $14.17 | $4,601.22 |
| 284 | 07/01/2049 | $4,601.22 | $51.65 | $17.25 | $14.17 | $4,549.57 |
| 285 | 08/01/2049 | $4,549.57 | $51.85 | $17.06 | $14.17 | $4,497.72 |
| 286 | 09/01/2049 | $4,497.72 | $52.04 | $16.87 | $14.17 | $4,445.67 |
| 287 | 10/01/2049 | $4,445.67 | $52.24 | $16.67 | $14.17 | $4,393.44 |
| 288 | 11/01/2049 | $4,393.44 | $52.43 | $16.48 | $14.17 | $4,341.00 |
| 289 | 12/01/2049 | $4,341.00 | $52.63 | $16.28 | $14.17 | $4,288.37 |
| 290 | 01/01/2050 | $4,288.37 | $52.83 | $16.08 | $14.17 | $4,235.54 |
| 291 | 02/01/2050 | $4,235.54 | $53.03 | $15.88 | $14.17 | $4,182.52 |
| 292 | 03/01/2050 | $4,182.52 | $53.22 | $15.68 | $14.17 | $4,129.29 |
| 293 | 04/01/2050 | $4,129.29 | $53.42 | $15.48 | $14.17 | $4,075.87 |
| 294 | 05/01/2050 | $4,075.87 | $53.62 | $15.28 | $14.17 | $4,022.24 |
| 295 | 06/01/2050 | $4,022.24 | $53.83 | $15.08 | $14.17 | $3,968.42 |
| 296 | 07/01/2050 | $3,968.42 | $54.03 | $14.88 | $14.17 | $3,914.39 |
| 297 | 08/01/2050 | $3,914.39 | $54.23 | $14.68 | $14.17 | $3,860.16 |
| 298 | 09/01/2050 | $3,860.16 | $54.43 | $14.48 | $14.17 | $3,805.73 |
| 299 | 10/01/2050 | $3,805.73 | $54.64 | $14.27 | $14.17 | $3,751.09 |
| 300 | 11/01/2050 | $3,751.09 | $54.84 | $14.07 | $14.17 | $3,696.25 |
| 301 | 12/01/2050 | $3,696.25 | $55.05 | $13.86 | $14.17 | $3,641.20 |
| 302 | 01/01/2051 | $3,641.20 | $55.25 | $13.65 | $14.17 | $3,585.94 |
| 303 | 02/01/2051 | $3,585.94 | $55.46 | $13.45 | $14.17 | $3,530.48 |
| 304 | 03/01/2051 | $3,530.48 | $55.67 | $13.24 | $14.17 | $3,474.81 |
| 305 | 04/01/2051 | $3,474.81 | $55.88 | $13.03 | $14.17 | $3,418.93 |
| 306 | 05/01/2051 | $3,418.93 | $56.09 | $12.82 | $14.17 | $3,362.85 |
| 307 | 06/01/2051 | $3,362.85 | $56.30 | $12.61 | $14.17 | $3,306.55 |
| 308 | 07/01/2051 | $3,306.55 | $56.51 | $12.40 | $14.17 | $3,250.04 |
| 309 | 08/01/2051 | $3,250.04 | $56.72 | $12.19 | $14.17 | $3,193.32 |
| 310 | 09/01/2051 | $3,193.32 | $56.93 | $11.97 | $14.17 | $3,136.38 |
| 311 | 10/01/2051 | $3,136.38 | $57.15 | $11.76 | $14.17 | $3,079.23 |
| 312 | 11/01/2051 | $3,079.23 | $57.36 | $11.55 | $14.17 | $3,021.87 |
| 313 | 12/01/2051 | $3,021.87 | $57.58 | $11.33 | $14.17 | $2,964.29 |
| 314 | 01/01/2052 | $2,964.29 | $57.79 | $11.12 | $14.17 | $2,906.50 |
| 315 | 02/01/2052 | $2,906.50 | $58.01 | $10.90 | $14.17 | $2,848.49 |
| 316 | 03/01/2052 | $2,848.49 | $58.23 | $10.68 | $14.17 | $2,790.26 |
| 317 | 04/01/2052 | $2,790.26 | $58.45 | $10.46 | $14.17 | $2,731.82 |
| 318 | 05/01/2052 | $2,731.82 | $58.66 | $10.24 | $14.17 | $2,673.15 |
| 319 | 06/01/2052 | $2,673.15 | $58.88 | $10.02 | $14.17 | $2,614.27 |
| 320 | 07/01/2052 | $2,614.27 | $59.11 | $9.80 | $14.17 | $2,555.16 |
| 321 | 08/01/2052 | $2,555.16 | $59.33 | $9.58 | $14.17 | $2,495.84 |
| 322 | 09/01/2052 | $2,495.84 | $59.55 | $9.36 | $14.17 | $2,436.29 |
| 323 | 10/01/2052 | $2,436.29 | $59.77 | $9.14 | $14.17 | $2,376.51 |
| 324 | 11/01/2052 | $2,376.51 | $60.00 | $8.91 | $14.17 | $2,316.52 |
| 325 | 12/01/2052 | $2,316.52 | $60.22 | $8.69 | $14.17 | $2,256.29 |
| 326 | 01/01/2053 | $2,256.29 | $60.45 | $8.46 | $14.17 | $2,195.84 |
| 327 | 02/01/2053 | $2,195.84 | $60.67 | $8.23 | $14.17 | $2,135.17 |
| 328 | 03/01/2053 | $2,135.17 | $60.90 | $8.01 | $14.17 | $2,074.27 |
| 329 | 04/01/2053 | $2,074.27 | $61.13 | $7.78 | $14.17 | $2,013.14 |
| 330 | 05/01/2053 | $2,013.14 | $61.36 | $7.55 | $14.17 | $1,951.78 |
| 331 | 06/01/2053 | $1,951.78 | $61.59 | $7.32 | $14.17 | $1,890.19 |
| 332 | 07/01/2053 | $1,890.19 | $61.82 | $7.09 | $14.17 | $1,828.37 |
| 333 | 08/01/2053 | $1,828.37 | $62.05 | $6.86 | $14.17 | $1,766.31 |
| 334 | 09/01/2053 | $1,766.31 | $62.29 | $6.62 | $14.17 | $1,704.03 |
| 335 | 10/01/2053 | $1,704.03 | $62.52 | $6.39 | $14.17 | $1,641.51 |
| 336 | 11/01/2053 | $1,641.51 | $62.75 | $6.16 | $14.17 | $1,578.76 |
| 337 | 12/01/2053 | $1,578.76 | $62.99 | $5.92 | $14.17 | $1,515.77 |
| 338 | 01/01/2054 | $1,515.77 | $63.23 | $5.68 | $14.17 | $1,452.54 |
| 339 | 02/01/2054 | $1,452.54 | $63.46 | $5.45 | $14.17 | $1,389.08 |
| 340 | 03/01/2054 | $1,389.08 | $63.70 | $5.21 | $14.17 | $1,325.38 |
| 341 | 04/01/2054 | $1,325.38 | $63.94 | $4.97 | $14.17 | $1,261.44 |
| 342 | 05/01/2054 | $1,261.44 | $64.18 | $4.73 | $14.17 | $1,197.26 |
| 343 | 06/01/2054 | $1,197.26 | $64.42 | $4.49 | $14.17 | $1,132.84 |
| 344 | 07/01/2054 | $1,132.84 | $64.66 | $4.25 | $14.17 | $1,068.18 |
| 345 | 08/01/2054 | $1,068.18 | $64.90 | $4.01 | $14.17 | $1,003.28 |
| 346 | 09/01/2054 | $1,003.28 | $65.15 | $3.76 | $14.17 | $938.13 |
| 347 | 10/01/2054 | $938.13 | $65.39 | $3.52 | $14.17 | $872.74 |
| 348 | 11/01/2054 | $872.74 | $65.64 | $3.27 | $14.17 | $807.10 |
| 349 | 12/01/2054 | $807.10 | $65.88 | $3.03 | $14.17 | $741.22 |
| 350 | 01/01/2055 | $741.22 | $66.13 | $2.78 | $14.17 | $675.09 |
| 351 | 02/01/2055 | $675.09 | $66.38 | $2.53 | $14.17 | $608.71 |
| 352 | 03/01/2055 | $608.71 | $66.63 | $2.28 | $14.17 | $542.09 |
| 353 | 04/01/2055 | $542.09 | $66.88 | $2.03 | $14.17 | $475.21 |
| 354 | 05/01/2055 | $475.21 | $67.13 | $1.78 | $14.17 | $408.08 |
| 355 | 06/01/2055 | $408.08 | $67.38 | $1.53 | $14.17 | $340.70 |
| 356 | 07/01/2055 | $340.70 | $67.63 | $1.28 | $14.17 | $273.07 |
| 357 | 08/01/2055 | $273.07 | $67.89 | $1.02 | $14.17 | $205.19 |
| 358 | 09/01/2055 | $205.19 | $68.14 | $0.77 | $14.17 | $137.05 |
| 359 | 10/01/2055 | $137.05 | $68.40 | $0.51 | $14.17 | $68.65 |
| 360 | 11/01/2055 | $68.65 | $68.65 | $0.26 | $14.17 | $0.00 |