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: $87.68
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 02/01/2026 | $14,360.00 | $18.91 | $53.85 | $14.92 | $14,341.09 |
| 2 | 03/01/2026 | $14,341.09 | $18.98 | $53.78 | $14.92 | $14,322.11 |
| 3 | 04/01/2026 | $14,322.11 | $19.05 | $53.71 | $14.92 | $14,303.06 |
| 4 | 05/01/2026 | $14,303.06 | $19.12 | $53.64 | $14.92 | $14,283.93 |
| 5 | 06/01/2026 | $14,283.93 | $19.20 | $53.56 | $14.92 | $14,264.74 |
| 6 | 07/01/2026 | $14,264.74 | $19.27 | $53.49 | $14.92 | $14,245.47 |
| 7 | 08/01/2026 | $14,245.47 | $19.34 | $53.42 | $14.92 | $14,226.13 |
| 8 | 09/01/2026 | $14,226.13 | $19.41 | $53.35 | $14.92 | $14,206.72 |
| 9 | 10/01/2026 | $14,206.72 | $19.48 | $53.28 | $14.92 | $14,187.23 |
| 10 | 11/01/2026 | $14,187.23 | $19.56 | $53.20 | $14.92 | $14,167.68 |
| 11 | 12/01/2026 | $14,167.68 | $19.63 | $53.13 | $14.92 | $14,148.05 |
| 12 | 01/01/2027 | $14,148.05 | $19.70 | $53.06 | $14.92 | $14,128.34 |
| 13 | 02/01/2027 | $14,128.34 | $19.78 | $52.98 | $14.92 | $14,108.56 |
| 14 | 03/01/2027 | $14,108.56 | $19.85 | $52.91 | $14.92 | $14,088.71 |
| 15 | 04/01/2027 | $14,088.71 | $19.93 | $52.83 | $14.92 | $14,068.78 |
| 16 | 05/01/2027 | $14,068.78 | $20.00 | $52.76 | $14.92 | $14,048.78 |
| 17 | 06/01/2027 | $14,048.78 | $20.08 | $52.68 | $14.92 | $14,028.70 |
| 18 | 07/01/2027 | $14,028.70 | $20.15 | $52.61 | $14.92 | $14,008.55 |
| 19 | 08/01/2027 | $14,008.55 | $20.23 | $52.53 | $14.92 | $13,988.32 |
| 20 | 09/01/2027 | $13,988.32 | $20.30 | $52.46 | $14.92 | $13,968.02 |
| 21 | 10/01/2027 | $13,968.02 | $20.38 | $52.38 | $14.92 | $13,947.64 |
| 22 | 11/01/2027 | $13,947.64 | $20.46 | $52.30 | $14.92 | $13,927.18 |
| 23 | 12/01/2027 | $13,927.18 | $20.53 | $52.23 | $14.92 | $13,906.65 |
| 24 | 01/01/2028 | $13,906.65 | $20.61 | $52.15 | $14.92 | $13,886.04 |
| 25 | 02/01/2028 | $13,886.04 | $20.69 | $52.07 | $14.92 | $13,865.35 |
| 26 | 03/01/2028 | $13,865.35 | $20.76 | $52.00 | $14.92 | $13,844.59 |
| 27 | 04/01/2028 | $13,844.59 | $20.84 | $51.92 | $14.92 | $13,823.74 |
| 28 | 05/01/2028 | $13,823.74 | $20.92 | $51.84 | $14.92 | $13,802.82 |
| 29 | 06/01/2028 | $13,802.82 | $21.00 | $51.76 | $14.92 | $13,781.82 |
| 30 | 07/01/2028 | $13,781.82 | $21.08 | $51.68 | $14.92 | $13,760.75 |
| 31 | 08/01/2028 | $13,760.75 | $21.16 | $51.60 | $14.92 | $13,739.59 |
| 32 | 09/01/2028 | $13,739.59 | $21.24 | $51.52 | $14.92 | $13,718.35 |
| 33 | 10/01/2028 | $13,718.35 | $21.32 | $51.44 | $14.92 | $13,697.04 |
| 34 | 11/01/2028 | $13,697.04 | $21.40 | $51.36 | $14.92 | $13,675.64 |
| 35 | 12/01/2028 | $13,675.64 | $21.48 | $51.28 | $14.92 | $13,654.16 |
| 36 | 01/01/2029 | $13,654.16 | $21.56 | $51.20 | $14.92 | $13,632.61 |
| 37 | 02/01/2029 | $13,632.61 | $21.64 | $51.12 | $14.92 | $13,610.97 |
| 38 | 03/01/2029 | $13,610.97 | $21.72 | $51.04 | $14.92 | $13,589.25 |
| 39 | 04/01/2029 | $13,589.25 | $21.80 | $50.96 | $14.92 | $13,567.45 |
| 40 | 05/01/2029 | $13,567.45 | $21.88 | $50.88 | $14.92 | $13,545.57 |
| 41 | 06/01/2029 | $13,545.57 | $21.96 | $50.80 | $14.92 | $13,523.60 |
| 42 | 07/01/2029 | $13,523.60 | $22.05 | $50.71 | $14.92 | $13,501.56 |
| 43 | 08/01/2029 | $13,501.56 | $22.13 | $50.63 | $14.92 | $13,479.43 |
| 44 | 09/01/2029 | $13,479.43 | $22.21 | $50.55 | $14.92 | $13,457.21 |
| 45 | 10/01/2029 | $13,457.21 | $22.30 | $50.46 | $14.92 | $13,434.92 |
| 46 | 11/01/2029 | $13,434.92 | $22.38 | $50.38 | $14.92 | $13,412.54 |
| 47 | 12/01/2029 | $13,412.54 | $22.46 | $50.30 | $14.92 | $13,390.08 |
| 48 | 01/01/2030 | $13,390.08 | $22.55 | $50.21 | $14.92 | $13,367.53 |
| 49 | 02/01/2030 | $13,367.53 | $22.63 | $50.13 | $14.92 | $13,344.90 |
| 50 | 03/01/2030 | $13,344.90 | $22.72 | $50.04 | $14.92 | $13,322.18 |
| 51 | 04/01/2030 | $13,322.18 | $22.80 | $49.96 | $14.92 | $13,299.38 |
| 52 | 05/01/2030 | $13,299.38 | $22.89 | $49.87 | $14.92 | $13,276.49 |
| 53 | 06/01/2030 | $13,276.49 | $22.97 | $49.79 | $14.92 | $13,253.52 |
| 54 | 07/01/2030 | $13,253.52 | $23.06 | $49.70 | $14.92 | $13,230.46 |
| 55 | 08/01/2030 | $13,230.46 | $23.15 | $49.61 | $14.92 | $13,207.31 |
| 56 | 09/01/2030 | $13,207.31 | $23.23 | $49.53 | $14.92 | $13,184.08 |
| 57 | 10/01/2030 | $13,184.08 | $23.32 | $49.44 | $14.92 | $13,160.76 |
| 58 | 11/01/2030 | $13,160.76 | $23.41 | $49.35 | $14.92 | $13,137.35 |
| 59 | 12/01/2030 | $13,137.35 | $23.49 | $49.27 | $14.92 | $13,113.86 |
| 60 | 01/01/2031 | $13,113.86 | $23.58 | $49.18 | $14.92 | $13,090.28 |
| 61 | 02/01/2031 | $13,090.28 | $23.67 | $49.09 | $14.92 | $13,066.61 |
| 62 | 03/01/2031 | $13,066.61 | $23.76 | $49.00 | $14.92 | $13,042.85 |
| 63 | 04/01/2031 | $13,042.85 | $23.85 | $48.91 | $14.92 | $13,019.00 |
| 64 | 05/01/2031 | $13,019.00 | $23.94 | $48.82 | $14.92 | $12,995.06 |
| 65 | 06/01/2031 | $12,995.06 | $24.03 | $48.73 | $14.92 | $12,971.03 |
| 66 | 07/01/2031 | $12,971.03 | $24.12 | $48.64 | $14.92 | $12,946.91 |
| 67 | 08/01/2031 | $12,946.91 | $24.21 | $48.55 | $14.92 | $12,922.70 |
| 68 | 09/01/2031 | $12,922.70 | $24.30 | $48.46 | $14.92 | $12,898.40 |
| 69 | 10/01/2031 | $12,898.40 | $24.39 | $48.37 | $14.92 | $12,874.01 |
| 70 | 11/01/2031 | $12,874.01 | $24.48 | $48.28 | $14.92 | $12,849.53 |
| 71 | 12/01/2031 | $12,849.53 | $24.57 | $48.19 | $14.92 | $12,824.95 |
| 72 | 01/01/2032 | $12,824.95 | $24.67 | $48.09 | $14.92 | $12,800.29 |
| 73 | 02/01/2032 | $12,800.29 | $24.76 | $48.00 | $14.92 | $12,775.53 |
| 74 | 03/01/2032 | $12,775.53 | $24.85 | $47.91 | $14.92 | $12,750.68 |
| 75 | 04/01/2032 | $12,750.68 | $24.94 | $47.82 | $14.92 | $12,725.73 |
| 76 | 05/01/2032 | $12,725.73 | $25.04 | $47.72 | $14.92 | $12,700.69 |
| 77 | 06/01/2032 | $12,700.69 | $25.13 | $47.63 | $14.92 | $12,675.56 |
| 78 | 07/01/2032 | $12,675.56 | $25.23 | $47.53 | $14.92 | $12,650.33 |
| 79 | 08/01/2032 | $12,650.33 | $25.32 | $47.44 | $14.92 | $12,625.01 |
| 80 | 09/01/2032 | $12,625.01 | $25.42 | $47.34 | $14.92 | $12,599.60 |
| 81 | 10/01/2032 | $12,599.60 | $25.51 | $47.25 | $14.92 | $12,574.08 |
| 82 | 11/01/2032 | $12,574.08 | $25.61 | $47.15 | $14.92 | $12,548.48 |
| 83 | 12/01/2032 | $12,548.48 | $25.70 | $47.06 | $14.92 | $12,522.77 |
| 84 | 01/01/2033 | $12,522.77 | $25.80 | $46.96 | $14.92 | $12,496.97 |
| 85 | 02/01/2033 | $12,496.97 | $25.90 | $46.86 | $14.92 | $12,471.08 |
| 86 | 03/01/2033 | $12,471.08 | $25.99 | $46.77 | $14.92 | $12,445.08 |
| 87 | 04/01/2033 | $12,445.08 | $26.09 | $46.67 | $14.92 | $12,418.99 |
| 88 | 05/01/2033 | $12,418.99 | $26.19 | $46.57 | $14.92 | $12,392.80 |
| 89 | 06/01/2033 | $12,392.80 | $26.29 | $46.47 | $14.92 | $12,366.52 |
| 90 | 07/01/2033 | $12,366.52 | $26.39 | $46.37 | $14.92 | $12,340.13 |
| 91 | 08/01/2033 | $12,340.13 | $26.48 | $46.28 | $14.92 | $12,313.65 |
| 92 | 09/01/2033 | $12,313.65 | $26.58 | $46.18 | $14.92 | $12,287.06 |
| 93 | 10/01/2033 | $12,287.06 | $26.68 | $46.08 | $14.92 | $12,260.38 |
| 94 | 11/01/2033 | $12,260.38 | $26.78 | $45.98 | $14.92 | $12,233.60 |
| 95 | 12/01/2033 | $12,233.60 | $26.88 | $45.88 | $14.92 | $12,206.71 |
| 96 | 01/01/2034 | $12,206.71 | $26.98 | $45.78 | $14.92 | $12,179.73 |
| 97 | 02/01/2034 | $12,179.73 | $27.09 | $45.67 | $14.92 | $12,152.64 |
| 98 | 03/01/2034 | $12,152.64 | $27.19 | $45.57 | $14.92 | $12,125.45 |
| 99 | 04/01/2034 | $12,125.45 | $27.29 | $45.47 | $14.92 | $12,098.16 |
| 100 | 05/01/2034 | $12,098.16 | $27.39 | $45.37 | $14.92 | $12,070.77 |
| 101 | 06/01/2034 | $12,070.77 | $27.49 | $45.27 | $14.92 | $12,043.28 |
| 102 | 07/01/2034 | $12,043.28 | $27.60 | $45.16 | $14.92 | $12,015.68 |
| 103 | 08/01/2034 | $12,015.68 | $27.70 | $45.06 | $14.92 | $11,987.98 |
| 104 | 09/01/2034 | $11,987.98 | $27.81 | $44.95 | $14.92 | $11,960.17 |
| 105 | 10/01/2034 | $11,960.17 | $27.91 | $44.85 | $14.92 | $11,932.26 |
| 106 | 11/01/2034 | $11,932.26 | $28.01 | $44.75 | $14.92 | $11,904.25 |
| 107 | 12/01/2034 | $11,904.25 | $28.12 | $44.64 | $14.92 | $11,876.13 |
| 108 | 01/01/2035 | $11,876.13 | $28.22 | $44.54 | $14.92 | $11,847.91 |
| 109 | 02/01/2035 | $11,847.91 | $28.33 | $44.43 | $14.92 | $11,819.58 |
| 110 | 03/01/2035 | $11,819.58 | $28.44 | $44.32 | $14.92 | $11,791.14 |
| 111 | 04/01/2035 | $11,791.14 | $28.54 | $44.22 | $14.92 | $11,762.60 |
| 112 | 05/01/2035 | $11,762.60 | $28.65 | $44.11 | $14.92 | $11,733.95 |
| 113 | 06/01/2035 | $11,733.95 | $28.76 | $44.00 | $14.92 | $11,705.19 |
| 114 | 07/01/2035 | $11,705.19 | $28.87 | $43.89 | $14.92 | $11,676.32 |
| 115 | 08/01/2035 | $11,676.32 | $28.97 | $43.79 | $14.92 | $11,647.35 |
| 116 | 09/01/2035 | $11,647.35 | $29.08 | $43.68 | $14.92 | $11,618.27 |
| 117 | 10/01/2035 | $11,618.27 | $29.19 | $43.57 | $14.92 | $11,589.08 |
| 118 | 11/01/2035 | $11,589.08 | $29.30 | $43.46 | $14.92 | $11,559.77 |
| 119 | 12/01/2035 | $11,559.77 | $29.41 | $43.35 | $14.92 | $11,530.36 |
| 120 | 01/01/2036 | $11,530.36 | $29.52 | $43.24 | $14.92 | $11,500.84 |
| 121 | 02/01/2036 | $11,500.84 | $29.63 | $43.13 | $14.92 | $11,471.21 |
| 122 | 03/01/2036 | $11,471.21 | $29.74 | $43.02 | $14.92 | $11,441.47 |
| 123 | 04/01/2036 | $11,441.47 | $29.85 | $42.91 | $14.92 | $11,411.61 |
| 124 | 05/01/2036 | $11,411.61 | $29.97 | $42.79 | $14.92 | $11,381.65 |
| 125 | 06/01/2036 | $11,381.65 | $30.08 | $42.68 | $14.92 | $11,351.57 |
| 126 | 07/01/2036 | $11,351.57 | $30.19 | $42.57 | $14.92 | $11,321.38 |
| 127 | 08/01/2036 | $11,321.38 | $30.30 | $42.46 | $14.92 | $11,291.07 |
| 128 | 09/01/2036 | $11,291.07 | $30.42 | $42.34 | $14.92 | $11,260.65 |
| 129 | 10/01/2036 | $11,260.65 | $30.53 | $42.23 | $14.92 | $11,230.12 |
| 130 | 11/01/2036 | $11,230.12 | $30.65 | $42.11 | $14.92 | $11,199.47 |
| 131 | 12/01/2036 | $11,199.47 | $30.76 | $42.00 | $14.92 | $11,168.71 |
| 132 | 01/01/2037 | $11,168.71 | $30.88 | $41.88 | $14.92 | $11,137.83 |
| 133 | 02/01/2037 | $11,137.83 | $30.99 | $41.77 | $14.92 | $11,106.84 |
| 134 | 03/01/2037 | $11,106.84 | $31.11 | $41.65 | $14.92 | $11,075.73 |
| 135 | 04/01/2037 | $11,075.73 | $31.23 | $41.53 | $14.92 | $11,044.51 |
| 136 | 05/01/2037 | $11,044.51 | $31.34 | $41.42 | $14.92 | $11,013.16 |
| 137 | 06/01/2037 | $11,013.16 | $31.46 | $41.30 | $14.92 | $10,981.70 |
| 138 | 07/01/2037 | $10,981.70 | $31.58 | $41.18 | $14.92 | $10,950.12 |
| 139 | 08/01/2037 | $10,950.12 | $31.70 | $41.06 | $14.92 | $10,918.43 |
| 140 | 09/01/2037 | $10,918.43 | $31.82 | $40.94 | $14.92 | $10,886.61 |
| 141 | 10/01/2037 | $10,886.61 | $31.94 | $40.82 | $14.92 | $10,854.68 |
| 142 | 11/01/2037 | $10,854.68 | $32.05 | $40.71 | $14.92 | $10,822.62 |
| 143 | 12/01/2037 | $10,822.62 | $32.18 | $40.58 | $14.92 | $10,790.45 |
| 144 | 01/01/2038 | $10,790.45 | $32.30 | $40.46 | $14.92 | $10,758.15 |
| 145 | 02/01/2038 | $10,758.15 | $32.42 | $40.34 | $14.92 | $10,725.73 |
| 146 | 03/01/2038 | $10,725.73 | $32.54 | $40.22 | $14.92 | $10,693.19 |
| 147 | 04/01/2038 | $10,693.19 | $32.66 | $40.10 | $14.92 | $10,660.53 |
| 148 | 05/01/2038 | $10,660.53 | $32.78 | $39.98 | $14.92 | $10,627.75 |
| 149 | 06/01/2038 | $10,627.75 | $32.91 | $39.85 | $14.92 | $10,594.84 |
| 150 | 07/01/2038 | $10,594.84 | $33.03 | $39.73 | $14.92 | $10,561.81 |
| 151 | 08/01/2038 | $10,561.81 | $33.15 | $39.61 | $14.92 | $10,528.66 |
| 152 | 09/01/2038 | $10,528.66 | $33.28 | $39.48 | $14.92 | $10,495.38 |
| 153 | 10/01/2038 | $10,495.38 | $33.40 | $39.36 | $14.92 | $10,461.98 |
| 154 | 11/01/2038 | $10,461.98 | $33.53 | $39.23 | $14.92 | $10,428.45 |
| 155 | 12/01/2038 | $10,428.45 | $33.65 | $39.11 | $14.92 | $10,394.80 |
| 156 | 01/01/2039 | $10,394.80 | $33.78 | $38.98 | $14.92 | $10,361.02 |
| 157 | 02/01/2039 | $10,361.02 | $33.91 | $38.85 | $14.92 | $10,327.12 |
| 158 | 03/01/2039 | $10,327.12 | $34.03 | $38.73 | $14.92 | $10,293.08 |
| 159 | 04/01/2039 | $10,293.08 | $34.16 | $38.60 | $14.92 | $10,258.92 |
| 160 | 05/01/2039 | $10,258.92 | $34.29 | $38.47 | $14.92 | $10,224.63 |
| 161 | 06/01/2039 | $10,224.63 | $34.42 | $38.34 | $14.92 | $10,190.21 |
| 162 | 07/01/2039 | $10,190.21 | $34.55 | $38.21 | $14.92 | $10,155.67 |
| 163 | 08/01/2039 | $10,155.67 | $34.68 | $38.08 | $14.92 | $10,120.99 |
| 164 | 09/01/2039 | $10,120.99 | $34.81 | $37.95 | $14.92 | $10,086.19 |
| 165 | 10/01/2039 | $10,086.19 | $34.94 | $37.82 | $14.92 | $10,051.25 |
| 166 | 11/01/2039 | $10,051.25 | $35.07 | $37.69 | $14.92 | $10,016.18 |
| 167 | 12/01/2039 | $10,016.18 | $35.20 | $37.56 | $14.92 | $9,980.98 |
| 168 | 01/01/2040 | $9,980.98 | $35.33 | $37.43 | $14.92 | $9,945.65 |
| 169 | 02/01/2040 | $9,945.65 | $35.46 | $37.30 | $14.92 | $9,910.19 |
| 170 | 03/01/2040 | $9,910.19 | $35.60 | $37.16 | $14.92 | $9,874.59 |
| 171 | 04/01/2040 | $9,874.59 | $35.73 | $37.03 | $14.92 | $9,838.86 |
| 172 | 05/01/2040 | $9,838.86 | $35.86 | $36.90 | $14.92 | $9,802.99 |
| 173 | 06/01/2040 | $9,802.99 | $36.00 | $36.76 | $14.92 | $9,767.00 |
| 174 | 07/01/2040 | $9,767.00 | $36.13 | $36.63 | $14.92 | $9,730.86 |
| 175 | 08/01/2040 | $9,730.86 | $36.27 | $36.49 | $14.92 | $9,694.59 |
| 176 | 09/01/2040 | $9,694.59 | $36.41 | $36.35 | $14.92 | $9,658.19 |
| 177 | 10/01/2040 | $9,658.19 | $36.54 | $36.22 | $14.92 | $9,621.65 |
| 178 | 11/01/2040 | $9,621.65 | $36.68 | $36.08 | $14.92 | $9,584.97 |
| 179 | 12/01/2040 | $9,584.97 | $36.82 | $35.94 | $14.92 | $9,548.15 |
| 180 | 01/01/2041 | $9,548.15 | $36.95 | $35.81 | $14.92 | $9,511.20 |
| 181 | 02/01/2041 | $9,511.20 | $37.09 | $35.67 | $14.92 | $9,474.10 |
| 182 | 03/01/2041 | $9,474.10 | $37.23 | $35.53 | $14.92 | $9,436.87 |
| 183 | 04/01/2041 | $9,436.87 | $37.37 | $35.39 | $14.92 | $9,399.50 |
| 184 | 05/01/2041 | $9,399.50 | $37.51 | $35.25 | $14.92 | $9,361.99 |
| 185 | 06/01/2041 | $9,361.99 | $37.65 | $35.11 | $14.92 | $9,324.33 |
| 186 | 07/01/2041 | $9,324.33 | $37.79 | $34.97 | $14.92 | $9,286.54 |
| 187 | 08/01/2041 | $9,286.54 | $37.94 | $34.82 | $14.92 | $9,248.61 |
| 188 | 09/01/2041 | $9,248.61 | $38.08 | $34.68 | $14.92 | $9,210.53 |
| 189 | 10/01/2041 | $9,210.53 | $38.22 | $34.54 | $14.92 | $9,172.31 |
| 190 | 11/01/2041 | $9,172.31 | $38.36 | $34.40 | $14.92 | $9,133.94 |
| 191 | 12/01/2041 | $9,133.94 | $38.51 | $34.25 | $14.92 | $9,095.44 |
| 192 | 01/01/2042 | $9,095.44 | $38.65 | $34.11 | $14.92 | $9,056.78 |
| 193 | 02/01/2042 | $9,056.78 | $38.80 | $33.96 | $14.92 | $9,017.99 |
| 194 | 03/01/2042 | $9,017.99 | $38.94 | $33.82 | $14.92 | $8,979.04 |
| 195 | 04/01/2042 | $8,979.04 | $39.09 | $33.67 | $14.92 | $8,939.96 |
| 196 | 05/01/2042 | $8,939.96 | $39.24 | $33.52 | $14.92 | $8,900.72 |
| 197 | 06/01/2042 | $8,900.72 | $39.38 | $33.38 | $14.92 | $8,861.34 |
| 198 | 07/01/2042 | $8,861.34 | $39.53 | $33.23 | $14.92 | $8,821.81 |
| 199 | 08/01/2042 | $8,821.81 | $39.68 | $33.08 | $14.92 | $8,782.13 |
| 200 | 09/01/2042 | $8,782.13 | $39.83 | $32.93 | $14.92 | $8,742.30 |
| 201 | 10/01/2042 | $8,742.30 | $39.98 | $32.78 | $14.92 | $8,702.33 |
| 202 | 11/01/2042 | $8,702.33 | $40.13 | $32.63 | $14.92 | $8,662.20 |
| 203 | 12/01/2042 | $8,662.20 | $40.28 | $32.48 | $14.92 | $8,621.92 |
| 204 | 01/01/2043 | $8,621.92 | $40.43 | $32.33 | $14.92 | $8,581.50 |
| 205 | 02/01/2043 | $8,581.50 | $40.58 | $32.18 | $14.92 | $8,540.92 |
| 206 | 03/01/2043 | $8,540.92 | $40.73 | $32.03 | $14.92 | $8,500.18 |
| 207 | 04/01/2043 | $8,500.18 | $40.88 | $31.88 | $14.92 | $8,459.30 |
| 208 | 05/01/2043 | $8,459.30 | $41.04 | $31.72 | $14.92 | $8,418.26 |
| 209 | 06/01/2043 | $8,418.26 | $41.19 | $31.57 | $14.92 | $8,377.07 |
| 210 | 07/01/2043 | $8,377.07 | $41.35 | $31.41 | $14.92 | $8,335.72 |
| 211 | 08/01/2043 | $8,335.72 | $41.50 | $31.26 | $14.92 | $8,294.22 |
| 212 | 09/01/2043 | $8,294.22 | $41.66 | $31.10 | $14.92 | $8,252.57 |
| 213 | 10/01/2043 | $8,252.57 | $41.81 | $30.95 | $14.92 | $8,210.75 |
| 214 | 11/01/2043 | $8,210.75 | $41.97 | $30.79 | $14.92 | $8,168.78 |
| 215 | 12/01/2043 | $8,168.78 | $42.13 | $30.63 | $14.92 | $8,126.66 |
| 216 | 01/01/2044 | $8,126.66 | $42.29 | $30.47 | $14.92 | $8,084.37 |
| 217 | 02/01/2044 | $8,084.37 | $42.44 | $30.32 | $14.92 | $8,041.93 |
| 218 | 03/01/2044 | $8,041.93 | $42.60 | $30.16 | $14.92 | $7,999.33 |
| 219 | 04/01/2044 | $7,999.33 | $42.76 | $30.00 | $14.92 | $7,956.56 |
| 220 | 05/01/2044 | $7,956.56 | $42.92 | $29.84 | $14.92 | $7,913.64 |
| 221 | 06/01/2044 | $7,913.64 | $43.08 | $29.68 | $14.92 | $7,870.56 |
| 222 | 07/01/2044 | $7,870.56 | $43.25 | $29.51 | $14.92 | $7,827.31 |
| 223 | 08/01/2044 | $7,827.31 | $43.41 | $29.35 | $14.92 | $7,783.90 |
| 224 | 09/01/2044 | $7,783.90 | $43.57 | $29.19 | $14.92 | $7,740.33 |
| 225 | 10/01/2044 | $7,740.33 | $43.73 | $29.03 | $14.92 | $7,696.60 |
| 226 | 11/01/2044 | $7,696.60 | $43.90 | $28.86 | $14.92 | $7,652.70 |
| 227 | 12/01/2044 | $7,652.70 | $44.06 | $28.70 | $14.92 | $7,608.64 |
| 228 | 01/01/2045 | $7,608.64 | $44.23 | $28.53 | $14.92 | $7,564.41 |
| 229 | 02/01/2045 | $7,564.41 | $44.39 | $28.37 | $14.92 | $7,520.02 |
| 230 | 03/01/2045 | $7,520.02 | $44.56 | $28.20 | $14.92 | $7,475.46 |
| 231 | 04/01/2045 | $7,475.46 | $44.73 | $28.03 | $14.92 | $7,430.73 |
| 232 | 05/01/2045 | $7,430.73 | $44.89 | $27.87 | $14.92 | $7,385.84 |
| 233 | 06/01/2045 | $7,385.84 | $45.06 | $27.70 | $14.92 | $7,340.77 |
| 234 | 07/01/2045 | $7,340.77 | $45.23 | $27.53 | $14.92 | $7,295.54 |
| 235 | 08/01/2045 | $7,295.54 | $45.40 | $27.36 | $14.92 | $7,250.14 |
| 236 | 09/01/2045 | $7,250.14 | $45.57 | $27.19 | $14.92 | $7,204.57 |
| 237 | 10/01/2045 | $7,204.57 | $45.74 | $27.02 | $14.92 | $7,158.82 |
| 238 | 11/01/2045 | $7,158.82 | $45.91 | $26.85 | $14.92 | $7,112.91 |
| 239 | 12/01/2045 | $7,112.91 | $46.09 | $26.67 | $14.92 | $7,066.82 |
| 240 | 01/01/2046 | $7,066.82 | $46.26 | $26.50 | $14.92 | $7,020.56 |
| 241 | 02/01/2046 | $7,020.56 | $46.43 | $26.33 | $14.92 | $6,974.13 |
| 242 | 03/01/2046 | $6,974.13 | $46.61 | $26.15 | $14.92 | $6,927.52 |
| 243 | 04/01/2046 | $6,927.52 | $46.78 | $25.98 | $14.92 | $6,880.74 |
| 244 | 05/01/2046 | $6,880.74 | $46.96 | $25.80 | $14.92 | $6,833.79 |
| 245 | 06/01/2046 | $6,833.79 | $47.13 | $25.63 | $14.92 | $6,786.65 |
| 246 | 07/01/2046 | $6,786.65 | $47.31 | $25.45 | $14.92 | $6,739.34 |
| 247 | 08/01/2046 | $6,739.34 | $47.49 | $25.27 | $14.92 | $6,691.85 |
| 248 | 09/01/2046 | $6,691.85 | $47.67 | $25.09 | $14.92 | $6,644.19 |
| 249 | 10/01/2046 | $6,644.19 | $47.84 | $24.92 | $14.92 | $6,596.34 |
| 250 | 11/01/2046 | $6,596.34 | $48.02 | $24.74 | $14.92 | $6,548.32 |
| 251 | 12/01/2046 | $6,548.32 | $48.20 | $24.56 | $14.92 | $6,500.12 |
| 252 | 01/01/2047 | $6,500.12 | $48.38 | $24.38 | $14.92 | $6,451.73 |
| 253 | 02/01/2047 | $6,451.73 | $48.57 | $24.19 | $14.92 | $6,403.17 |
| 254 | 03/01/2047 | $6,403.17 | $48.75 | $24.01 | $14.92 | $6,354.42 |
| 255 | 04/01/2047 | $6,354.42 | $48.93 | $23.83 | $14.92 | $6,305.49 |
| 256 | 05/01/2047 | $6,305.49 | $49.11 | $23.65 | $14.92 | $6,256.37 |
| 257 | 06/01/2047 | $6,256.37 | $49.30 | $23.46 | $14.92 | $6,207.07 |
| 258 | 07/01/2047 | $6,207.07 | $49.48 | $23.28 | $14.92 | $6,157.59 |
| 259 | 08/01/2047 | $6,157.59 | $49.67 | $23.09 | $14.92 | $6,107.92 |
| 260 | 09/01/2047 | $6,107.92 | $49.86 | $22.90 | $14.92 | $6,058.07 |
| 261 | 10/01/2047 | $6,058.07 | $50.04 | $22.72 | $14.92 | $6,008.02 |
| 262 | 11/01/2047 | $6,008.02 | $50.23 | $22.53 | $14.92 | $5,957.79 |
| 263 | 12/01/2047 | $5,957.79 | $50.42 | $22.34 | $14.92 | $5,907.38 |
| 264 | 01/01/2048 | $5,907.38 | $50.61 | $22.15 | $14.92 | $5,856.77 |
| 265 | 02/01/2048 | $5,856.77 | $50.80 | $21.96 | $14.92 | $5,805.97 |
| 266 | 03/01/2048 | $5,805.97 | $50.99 | $21.77 | $14.92 | $5,754.98 |
| 267 | 04/01/2048 | $5,754.98 | $51.18 | $21.58 | $14.92 | $5,703.81 |
| 268 | 05/01/2048 | $5,703.81 | $51.37 | $21.39 | $14.92 | $5,652.43 |
| 269 | 06/01/2048 | $5,652.43 | $51.56 | $21.20 | $14.92 | $5,600.87 |
| 270 | 07/01/2048 | $5,600.87 | $51.76 | $21.00 | $14.92 | $5,549.11 |
| 271 | 08/01/2048 | $5,549.11 | $51.95 | $20.81 | $14.92 | $5,497.16 |
| 272 | 09/01/2048 | $5,497.16 | $52.15 | $20.61 | $14.92 | $5,445.02 |
| 273 | 10/01/2048 | $5,445.02 | $52.34 | $20.42 | $14.92 | $5,392.68 |
| 274 | 11/01/2048 | $5,392.68 | $52.54 | $20.22 | $14.92 | $5,340.14 |
| 275 | 12/01/2048 | $5,340.14 | $52.73 | $20.03 | $14.92 | $5,287.40 |
| 276 | 01/01/2049 | $5,287.40 | $52.93 | $19.83 | $14.92 | $5,234.47 |
| 277 | 02/01/2049 | $5,234.47 | $53.13 | $19.63 | $14.92 | $5,181.34 |
| 278 | 03/01/2049 | $5,181.34 | $53.33 | $19.43 | $14.92 | $5,128.01 |
| 279 | 04/01/2049 | $5,128.01 | $53.53 | $19.23 | $14.92 | $5,074.48 |
| 280 | 05/01/2049 | $5,074.48 | $53.73 | $19.03 | $14.92 | $5,020.75 |
| 281 | 06/01/2049 | $5,020.75 | $53.93 | $18.83 | $14.92 | $4,966.82 |
| 282 | 07/01/2049 | $4,966.82 | $54.13 | $18.63 | $14.92 | $4,912.68 |
| 283 | 08/01/2049 | $4,912.68 | $54.34 | $18.42 | $14.92 | $4,858.35 |
| 284 | 09/01/2049 | $4,858.35 | $54.54 | $18.22 | $14.92 | $4,803.81 |
| 285 | 10/01/2049 | $4,803.81 | $54.75 | $18.01 | $14.92 | $4,749.06 |
| 286 | 11/01/2049 | $4,749.06 | $54.95 | $17.81 | $14.92 | $4,694.11 |
| 287 | 12/01/2049 | $4,694.11 | $55.16 | $17.60 | $14.92 | $4,638.95 |
| 288 | 01/01/2050 | $4,638.95 | $55.36 | $17.40 | $14.92 | $4,583.59 |
| 289 | 02/01/2050 | $4,583.59 | $55.57 | $17.19 | $14.92 | $4,528.02 |
| 290 | 03/01/2050 | $4,528.02 | $55.78 | $16.98 | $14.92 | $4,472.24 |
| 291 | 04/01/2050 | $4,472.24 | $55.99 | $16.77 | $14.92 | $4,416.25 |
| 292 | 05/01/2050 | $4,416.25 | $56.20 | $16.56 | $14.92 | $4,360.05 |
| 293 | 06/01/2050 | $4,360.05 | $56.41 | $16.35 | $14.92 | $4,303.64 |
| 294 | 07/01/2050 | $4,303.64 | $56.62 | $16.14 | $14.92 | $4,247.02 |
| 295 | 08/01/2050 | $4,247.02 | $56.83 | $15.93 | $14.92 | $4,190.18 |
| 296 | 09/01/2050 | $4,190.18 | $57.05 | $15.71 | $14.92 | $4,133.14 |
| 297 | 10/01/2050 | $4,133.14 | $57.26 | $15.50 | $14.92 | $4,075.88 |
| 298 | 11/01/2050 | $4,075.88 | $57.48 | $15.28 | $14.92 | $4,018.40 |
| 299 | 12/01/2050 | $4,018.40 | $57.69 | $15.07 | $14.92 | $3,960.71 |
| 300 | 01/01/2051 | $3,960.71 | $57.91 | $14.85 | $14.92 | $3,902.80 |
| 301 | 02/01/2051 | $3,902.80 | $58.12 | $14.64 | $14.92 | $3,844.68 |
| 302 | 03/01/2051 | $3,844.68 | $58.34 | $14.42 | $14.92 | $3,786.33 |
| 303 | 04/01/2051 | $3,786.33 | $58.56 | $14.20 | $14.92 | $3,727.77 |
| 304 | 05/01/2051 | $3,727.77 | $58.78 | $13.98 | $14.92 | $3,668.99 |
| 305 | 06/01/2051 | $3,668.99 | $59.00 | $13.76 | $14.92 | $3,609.99 |
| 306 | 07/01/2051 | $3,609.99 | $59.22 | $13.54 | $14.92 | $3,550.77 |
| 307 | 08/01/2051 | $3,550.77 | $59.44 | $13.32 | $14.92 | $3,491.32 |
| 308 | 09/01/2051 | $3,491.32 | $59.67 | $13.09 | $14.92 | $3,431.66 |
| 309 | 10/01/2051 | $3,431.66 | $59.89 | $12.87 | $14.92 | $3,371.77 |
| 310 | 11/01/2051 | $3,371.77 | $60.12 | $12.64 | $14.92 | $3,311.65 |
| 311 | 12/01/2051 | $3,311.65 | $60.34 | $12.42 | $14.92 | $3,251.31 |
| 312 | 01/01/2052 | $3,251.31 | $60.57 | $12.19 | $14.92 | $3,190.74 |
| 313 | 02/01/2052 | $3,190.74 | $60.79 | $11.97 | $14.92 | $3,129.95 |
| 314 | 03/01/2052 | $3,129.95 | $61.02 | $11.74 | $14.92 | $3,068.92 |
| 315 | 04/01/2052 | $3,068.92 | $61.25 | $11.51 | $14.92 | $3,007.67 |
| 316 | 05/01/2052 | $3,007.67 | $61.48 | $11.28 | $14.92 | $2,946.19 |
| 317 | 06/01/2052 | $2,946.19 | $61.71 | $11.05 | $14.92 | $2,884.48 |
| 318 | 07/01/2052 | $2,884.48 | $61.94 | $10.82 | $14.92 | $2,822.54 |
| 319 | 08/01/2052 | $2,822.54 | $62.18 | $10.58 | $14.92 | $2,760.36 |
| 320 | 09/01/2052 | $2,760.36 | $62.41 | $10.35 | $14.92 | $2,697.95 |
| 321 | 10/01/2052 | $2,697.95 | $62.64 | $10.12 | $14.92 | $2,635.31 |
| 322 | 11/01/2052 | $2,635.31 | $62.88 | $9.88 | $14.92 | $2,572.43 |
| 323 | 12/01/2052 | $2,572.43 | $63.11 | $9.65 | $14.92 | $2,509.32 |
| 324 | 01/01/2053 | $2,509.32 | $63.35 | $9.41 | $14.92 | $2,445.97 |
| 325 | 02/01/2053 | $2,445.97 | $63.59 | $9.17 | $14.92 | $2,382.38 |
| 326 | 03/01/2053 | $2,382.38 | $63.83 | $8.93 | $14.92 | $2,318.55 |
| 327 | 04/01/2053 | $2,318.55 | $64.07 | $8.69 | $14.92 | $2,254.49 |
| 328 | 05/01/2053 | $2,254.49 | $64.31 | $8.45 | $14.92 | $2,190.18 |
| 329 | 06/01/2053 | $2,190.18 | $64.55 | $8.21 | $14.92 | $2,125.64 |
| 330 | 07/01/2053 | $2,125.64 | $64.79 | $7.97 | $14.92 | $2,060.85 |
| 331 | 08/01/2053 | $2,060.85 | $65.03 | $7.73 | $14.92 | $1,995.82 |
| 332 | 09/01/2053 | $1,995.82 | $65.28 | $7.48 | $14.92 | $1,930.54 |
| 333 | 10/01/2053 | $1,930.54 | $65.52 | $7.24 | $14.92 | $1,865.02 |
| 334 | 11/01/2053 | $1,865.02 | $65.77 | $6.99 | $14.92 | $1,799.25 |
| 335 | 12/01/2053 | $1,799.25 | $66.01 | $6.75 | $14.92 | $1,733.24 |
| 336 | 01/01/2054 | $1,733.24 | $66.26 | $6.50 | $14.92 | $1,666.98 |
| 337 | 02/01/2054 | $1,666.98 | $66.51 | $6.25 | $14.92 | $1,600.47 |
| 338 | 03/01/2054 | $1,600.47 | $66.76 | $6.00 | $14.92 | $1,533.71 |
| 339 | 04/01/2054 | $1,533.71 | $67.01 | $5.75 | $14.92 | $1,466.70 |
| 340 | 05/01/2054 | $1,466.70 | $67.26 | $5.50 | $14.92 | $1,399.44 |
| 341 | 06/01/2054 | $1,399.44 | $67.51 | $5.25 | $14.92 | $1,331.93 |
| 342 | 07/01/2054 | $1,331.93 | $67.77 | $4.99 | $14.92 | $1,264.17 |
| 343 | 08/01/2054 | $1,264.17 | $68.02 | $4.74 | $14.92 | $1,196.15 |
| 344 | 09/01/2054 | $1,196.15 | $68.27 | $4.49 | $14.92 | $1,127.87 |
| 345 | 10/01/2054 | $1,127.87 | $68.53 | $4.23 | $14.92 | $1,059.34 |
| 346 | 11/01/2054 | $1,059.34 | $68.79 | $3.97 | $14.92 | $990.55 |
| 347 | 12/01/2054 | $990.55 | $69.05 | $3.71 | $14.92 | $921.51 |
| 348 | 01/01/2055 | $921.51 | $69.30 | $3.46 | $14.92 | $852.21 |
| 349 | 02/01/2055 | $852.21 | $69.56 | $3.20 | $14.92 | $782.64 |
| 350 | 03/01/2055 | $782.64 | $69.83 | $2.93 | $14.92 | $712.82 |
| 351 | 04/01/2055 | $712.82 | $70.09 | $2.67 | $14.92 | $642.73 |
| 352 | 05/01/2055 | $642.73 | $70.35 | $2.41 | $14.92 | $572.38 |
| 353 | 06/01/2055 | $572.38 | $70.61 | $2.15 | $14.92 | $501.77 |
| 354 | 07/01/2055 | $501.77 | $70.88 | $1.88 | $14.92 | $430.89 |
| 355 | 08/01/2055 | $430.89 | $71.14 | $1.62 | $14.92 | $359.74 |
| 356 | 09/01/2055 | $359.74 | $71.41 | $1.35 | $14.92 | $288.33 |
| 357 | 10/01/2055 | $288.33 | $71.68 | $1.08 | $14.92 | $216.65 |
| 358 | 11/01/2055 | $216.65 | $71.95 | $0.81 | $14.92 | $144.71 |
| 359 | 12/01/2055 | $144.71 | $72.22 | $0.54 | $14.92 | $72.49 |
| 360 | 01/01/2056 | $72.49 | $72.49 | $0.27 | $14.92 | $0.00 |