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: $87.88
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 | $14,399.20 | $18.96 | $54.00 | $14.92 | $14,380.24 |
| 2 | 01/01/2026 | $14,380.24 | $19.03 | $53.93 | $14.92 | $14,361.21 |
| 3 | 02/01/2026 | $14,361.21 | $19.10 | $53.85 | $14.92 | $14,342.10 |
| 4 | 03/01/2026 | $14,342.10 | $19.18 | $53.78 | $14.92 | $14,322.93 |
| 5 | 04/01/2026 | $14,322.93 | $19.25 | $53.71 | $14.92 | $14,303.68 |
| 6 | 05/01/2026 | $14,303.68 | $19.32 | $53.64 | $14.92 | $14,284.36 |
| 7 | 06/01/2026 | $14,284.36 | $19.39 | $53.57 | $14.92 | $14,264.97 |
| 8 | 07/01/2026 | $14,264.97 | $19.47 | $53.49 | $14.92 | $14,245.50 |
| 9 | 08/01/2026 | $14,245.50 | $19.54 | $53.42 | $14.92 | $14,225.96 |
| 10 | 09/01/2026 | $14,225.96 | $19.61 | $53.35 | $14.92 | $14,206.35 |
| 11 | 10/01/2026 | $14,206.35 | $19.68 | $53.27 | $14.92 | $14,186.67 |
| 12 | 11/01/2026 | $14,186.67 | $19.76 | $53.20 | $14.92 | $14,166.91 |
| 13 | 12/01/2026 | $14,166.91 | $19.83 | $53.13 | $14.92 | $14,147.08 |
| 14 | 01/01/2027 | $14,147.08 | $19.91 | $53.05 | $14.92 | $14,127.17 |
| 15 | 02/01/2027 | $14,127.17 | $19.98 | $52.98 | $14.92 | $14,107.19 |
| 16 | 03/01/2027 | $14,107.19 | $20.06 | $52.90 | $14.92 | $14,087.13 |
| 17 | 04/01/2027 | $14,087.13 | $20.13 | $52.83 | $14.92 | $14,067.00 |
| 18 | 05/01/2027 | $14,067.00 | $20.21 | $52.75 | $14.92 | $14,046.79 |
| 19 | 06/01/2027 | $14,046.79 | $20.28 | $52.68 | $14.92 | $14,026.51 |
| 20 | 07/01/2027 | $14,026.51 | $20.36 | $52.60 | $14.92 | $14,006.15 |
| 21 | 08/01/2027 | $14,006.15 | $20.44 | $52.52 | $14.92 | $13,985.71 |
| 22 | 09/01/2027 | $13,985.71 | $20.51 | $52.45 | $14.92 | $13,965.20 |
| 23 | 10/01/2027 | $13,965.20 | $20.59 | $52.37 | $14.92 | $13,944.61 |
| 24 | 11/01/2027 | $13,944.61 | $20.67 | $52.29 | $14.92 | $13,923.95 |
| 25 | 12/01/2027 | $13,923.95 | $20.74 | $52.21 | $14.92 | $13,903.20 |
| 26 | 01/01/2028 | $13,903.20 | $20.82 | $52.14 | $14.92 | $13,882.38 |
| 27 | 02/01/2028 | $13,882.38 | $20.90 | $52.06 | $14.92 | $13,861.48 |
| 28 | 03/01/2028 | $13,861.48 | $20.98 | $51.98 | $14.92 | $13,840.50 |
| 29 | 04/01/2028 | $13,840.50 | $21.06 | $51.90 | $14.92 | $13,819.45 |
| 30 | 05/01/2028 | $13,819.45 | $21.14 | $51.82 | $14.92 | $13,798.31 |
| 31 | 06/01/2028 | $13,798.31 | $21.21 | $51.74 | $14.92 | $13,777.09 |
| 32 | 07/01/2028 | $13,777.09 | $21.29 | $51.66 | $14.92 | $13,755.80 |
| 33 | 08/01/2028 | $13,755.80 | $21.37 | $51.58 | $14.92 | $13,734.43 |
| 34 | 09/01/2028 | $13,734.43 | $21.45 | $51.50 | $14.92 | $13,712.97 |
| 35 | 10/01/2028 | $13,712.97 | $21.53 | $51.42 | $14.92 | $13,691.44 |
| 36 | 11/01/2028 | $13,691.44 | $21.62 | $51.34 | $14.92 | $13,669.82 |
| 37 | 12/01/2028 | $13,669.82 | $21.70 | $51.26 | $14.92 | $13,648.12 |
| 38 | 01/01/2029 | $13,648.12 | $21.78 | $51.18 | $14.92 | $13,626.35 |
| 39 | 02/01/2029 | $13,626.35 | $21.86 | $51.10 | $14.92 | $13,604.49 |
| 40 | 03/01/2029 | $13,604.49 | $21.94 | $51.02 | $14.92 | $13,582.54 |
| 41 | 04/01/2029 | $13,582.54 | $22.02 | $50.93 | $14.92 | $13,560.52 |
| 42 | 05/01/2029 | $13,560.52 | $22.11 | $50.85 | $14.92 | $13,538.41 |
| 43 | 06/01/2029 | $13,538.41 | $22.19 | $50.77 | $14.92 | $13,516.22 |
| 44 | 07/01/2029 | $13,516.22 | $22.27 | $50.69 | $14.92 | $13,493.95 |
| 45 | 08/01/2029 | $13,493.95 | $22.36 | $50.60 | $14.92 | $13,471.59 |
| 46 | 09/01/2029 | $13,471.59 | $22.44 | $50.52 | $14.92 | $13,449.15 |
| 47 | 10/01/2029 | $13,449.15 | $22.52 | $50.43 | $14.92 | $13,426.63 |
| 48 | 11/01/2029 | $13,426.63 | $22.61 | $50.35 | $14.92 | $13,404.02 |
| 49 | 12/01/2029 | $13,404.02 | $22.69 | $50.27 | $14.92 | $13,381.33 |
| 50 | 01/01/2030 | $13,381.33 | $22.78 | $50.18 | $14.92 | $13,358.55 |
| 51 | 02/01/2030 | $13,358.55 | $22.86 | $50.09 | $14.92 | $13,335.68 |
| 52 | 03/01/2030 | $13,335.68 | $22.95 | $50.01 | $14.92 | $13,312.73 |
| 53 | 04/01/2030 | $13,312.73 | $23.04 | $49.92 | $14.92 | $13,289.70 |
| 54 | 05/01/2030 | $13,289.70 | $23.12 | $49.84 | $14.92 | $13,266.58 |
| 55 | 06/01/2030 | $13,266.58 | $23.21 | $49.75 | $14.92 | $13,243.37 |
| 56 | 07/01/2030 | $13,243.37 | $23.30 | $49.66 | $14.92 | $13,220.07 |
| 57 | 08/01/2030 | $13,220.07 | $23.38 | $49.58 | $14.92 | $13,196.69 |
| 58 | 09/01/2030 | $13,196.69 | $23.47 | $49.49 | $14.92 | $13,173.22 |
| 59 | 10/01/2030 | $13,173.22 | $23.56 | $49.40 | $14.92 | $13,149.66 |
| 60 | 11/01/2030 | $13,149.66 | $23.65 | $49.31 | $14.92 | $13,126.01 |
| 61 | 12/01/2030 | $13,126.01 | $23.74 | $49.22 | $14.92 | $13,102.27 |
| 62 | 01/01/2031 | $13,102.27 | $23.83 | $49.13 | $14.92 | $13,078.45 |
| 63 | 02/01/2031 | $13,078.45 | $23.91 | $49.04 | $14.92 | $13,054.54 |
| 64 | 03/01/2031 | $13,054.54 | $24.00 | $48.95 | $14.92 | $13,030.53 |
| 65 | 04/01/2031 | $13,030.53 | $24.09 | $48.86 | $14.92 | $13,006.44 |
| 66 | 05/01/2031 | $13,006.44 | $24.18 | $48.77 | $14.92 | $12,982.25 |
| 67 | 06/01/2031 | $12,982.25 | $24.28 | $48.68 | $14.92 | $12,957.98 |
| 68 | 07/01/2031 | $12,957.98 | $24.37 | $48.59 | $14.92 | $12,933.61 |
| 69 | 08/01/2031 | $12,933.61 | $24.46 | $48.50 | $14.92 | $12,909.15 |
| 70 | 09/01/2031 | $12,909.15 | $24.55 | $48.41 | $14.92 | $12,884.60 |
| 71 | 10/01/2031 | $12,884.60 | $24.64 | $48.32 | $14.92 | $12,859.96 |
| 72 | 11/01/2031 | $12,859.96 | $24.73 | $48.22 | $14.92 | $12,835.23 |
| 73 | 12/01/2031 | $12,835.23 | $24.83 | $48.13 | $14.92 | $12,810.40 |
| 74 | 01/01/2032 | $12,810.40 | $24.92 | $48.04 | $14.92 | $12,785.48 |
| 75 | 02/01/2032 | $12,785.48 | $25.01 | $47.95 | $14.92 | $12,760.47 |
| 76 | 03/01/2032 | $12,760.47 | $25.11 | $47.85 | $14.92 | $12,735.36 |
| 77 | 04/01/2032 | $12,735.36 | $25.20 | $47.76 | $14.92 | $12,710.16 |
| 78 | 05/01/2032 | $12,710.16 | $25.30 | $47.66 | $14.92 | $12,684.87 |
| 79 | 06/01/2032 | $12,684.87 | $25.39 | $47.57 | $14.92 | $12,659.48 |
| 80 | 07/01/2032 | $12,659.48 | $25.49 | $47.47 | $14.92 | $12,633.99 |
| 81 | 08/01/2032 | $12,633.99 | $25.58 | $47.38 | $14.92 | $12,608.41 |
| 82 | 09/01/2032 | $12,608.41 | $25.68 | $47.28 | $14.92 | $12,582.73 |
| 83 | 10/01/2032 | $12,582.73 | $25.77 | $47.19 | $14.92 | $12,556.96 |
| 84 | 11/01/2032 | $12,556.96 | $25.87 | $47.09 | $14.92 | $12,531.09 |
| 85 | 12/01/2032 | $12,531.09 | $25.97 | $46.99 | $14.92 | $12,505.12 |
| 86 | 01/01/2033 | $12,505.12 | $26.06 | $46.89 | $14.92 | $12,479.06 |
| 87 | 02/01/2033 | $12,479.06 | $26.16 | $46.80 | $14.92 | $12,452.90 |
| 88 | 03/01/2033 | $12,452.90 | $26.26 | $46.70 | $14.92 | $12,426.63 |
| 89 | 04/01/2033 | $12,426.63 | $26.36 | $46.60 | $14.92 | $12,400.28 |
| 90 | 05/01/2033 | $12,400.28 | $26.46 | $46.50 | $14.92 | $12,373.82 |
| 91 | 06/01/2033 | $12,373.82 | $26.56 | $46.40 | $14.92 | $12,347.26 |
| 92 | 07/01/2033 | $12,347.26 | $26.66 | $46.30 | $14.92 | $12,320.61 |
| 93 | 08/01/2033 | $12,320.61 | $26.76 | $46.20 | $14.92 | $12,293.85 |
| 94 | 09/01/2033 | $12,293.85 | $26.86 | $46.10 | $14.92 | $12,266.99 |
| 95 | 10/01/2033 | $12,266.99 | $26.96 | $46.00 | $14.92 | $12,240.03 |
| 96 | 11/01/2033 | $12,240.03 | $27.06 | $45.90 | $14.92 | $12,212.98 |
| 97 | 12/01/2033 | $12,212.98 | $27.16 | $45.80 | $14.92 | $12,185.82 |
| 98 | 01/01/2034 | $12,185.82 | $27.26 | $45.70 | $14.92 | $12,158.55 |
| 99 | 02/01/2034 | $12,158.55 | $27.36 | $45.59 | $14.92 | $12,131.19 |
| 100 | 03/01/2034 | $12,131.19 | $27.47 | $45.49 | $14.92 | $12,103.72 |
| 101 | 04/01/2034 | $12,103.72 | $27.57 | $45.39 | $14.92 | $12,076.15 |
| 102 | 05/01/2034 | $12,076.15 | $27.67 | $45.29 | $14.92 | $12,048.48 |
| 103 | 06/01/2034 | $12,048.48 | $27.78 | $45.18 | $14.92 | $12,020.70 |
| 104 | 07/01/2034 | $12,020.70 | $27.88 | $45.08 | $14.92 | $11,992.82 |
| 105 | 08/01/2034 | $11,992.82 | $27.99 | $44.97 | $14.92 | $11,964.84 |
| 106 | 09/01/2034 | $11,964.84 | $28.09 | $44.87 | $14.92 | $11,936.75 |
| 107 | 10/01/2034 | $11,936.75 | $28.20 | $44.76 | $14.92 | $11,908.55 |
| 108 | 11/01/2034 | $11,908.55 | $28.30 | $44.66 | $14.92 | $11,880.25 |
| 109 | 12/01/2034 | $11,880.25 | $28.41 | $44.55 | $14.92 | $11,851.84 |
| 110 | 01/01/2035 | $11,851.84 | $28.51 | $44.44 | $14.92 | $11,823.33 |
| 111 | 02/01/2035 | $11,823.33 | $28.62 | $44.34 | $14.92 | $11,794.71 |
| 112 | 03/01/2035 | $11,794.71 | $28.73 | $44.23 | $14.92 | $11,765.98 |
| 113 | 04/01/2035 | $11,765.98 | $28.84 | $44.12 | $14.92 | $11,737.14 |
| 114 | 05/01/2035 | $11,737.14 | $28.94 | $44.01 | $14.92 | $11,708.20 |
| 115 | 06/01/2035 | $11,708.20 | $29.05 | $43.91 | $14.92 | $11,679.14 |
| 116 | 07/01/2035 | $11,679.14 | $29.16 | $43.80 | $14.92 | $11,649.98 |
| 117 | 08/01/2035 | $11,649.98 | $29.27 | $43.69 | $14.92 | $11,620.71 |
| 118 | 09/01/2035 | $11,620.71 | $29.38 | $43.58 | $14.92 | $11,591.33 |
| 119 | 10/01/2035 | $11,591.33 | $29.49 | $43.47 | $14.92 | $11,561.84 |
| 120 | 11/01/2035 | $11,561.84 | $29.60 | $43.36 | $14.92 | $11,532.24 |
| 121 | 12/01/2035 | $11,532.24 | $29.71 | $43.25 | $14.92 | $11,502.53 |
| 122 | 01/01/2036 | $11,502.53 | $29.82 | $43.13 | $14.92 | $11,472.70 |
| 123 | 02/01/2036 | $11,472.70 | $29.94 | $43.02 | $14.92 | $11,442.76 |
| 124 | 03/01/2036 | $11,442.76 | $30.05 | $42.91 | $14.92 | $11,412.72 |
| 125 | 04/01/2036 | $11,412.72 | $30.16 | $42.80 | $14.92 | $11,382.56 |
| 126 | 05/01/2036 | $11,382.56 | $30.27 | $42.68 | $14.92 | $11,352.28 |
| 127 | 06/01/2036 | $11,352.28 | $30.39 | $42.57 | $14.92 | $11,321.89 |
| 128 | 07/01/2036 | $11,321.89 | $30.50 | $42.46 | $14.92 | $11,291.39 |
| 129 | 08/01/2036 | $11,291.39 | $30.62 | $42.34 | $14.92 | $11,260.78 |
| 130 | 09/01/2036 | $11,260.78 | $30.73 | $42.23 | $14.92 | $11,230.05 |
| 131 | 10/01/2036 | $11,230.05 | $30.85 | $42.11 | $14.92 | $11,199.20 |
| 132 | 11/01/2036 | $11,199.20 | $30.96 | $42.00 | $14.92 | $11,168.24 |
| 133 | 12/01/2036 | $11,168.24 | $31.08 | $41.88 | $14.92 | $11,137.16 |
| 134 | 01/01/2037 | $11,137.16 | $31.19 | $41.76 | $14.92 | $11,105.97 |
| 135 | 02/01/2037 | $11,105.97 | $31.31 | $41.65 | $14.92 | $11,074.66 |
| 136 | 03/01/2037 | $11,074.66 | $31.43 | $41.53 | $14.92 | $11,043.23 |
| 137 | 04/01/2037 | $11,043.23 | $31.55 | $41.41 | $14.92 | $11,011.68 |
| 138 | 05/01/2037 | $11,011.68 | $31.66 | $41.29 | $14.92 | $10,980.02 |
| 139 | 06/01/2037 | $10,980.02 | $31.78 | $41.18 | $14.92 | $10,948.23 |
| 140 | 07/01/2037 | $10,948.23 | $31.90 | $41.06 | $14.92 | $10,916.33 |
| 141 | 08/01/2037 | $10,916.33 | $32.02 | $40.94 | $14.92 | $10,884.31 |
| 142 | 09/01/2037 | $10,884.31 | $32.14 | $40.82 | $14.92 | $10,852.16 |
| 143 | 10/01/2037 | $10,852.16 | $32.26 | $40.70 | $14.92 | $10,819.90 |
| 144 | 11/01/2037 | $10,819.90 | $32.38 | $40.57 | $14.92 | $10,787.52 |
| 145 | 12/01/2037 | $10,787.52 | $32.51 | $40.45 | $14.92 | $10,755.01 |
| 146 | 01/01/2038 | $10,755.01 | $32.63 | $40.33 | $14.92 | $10,722.38 |
| 147 | 02/01/2038 | $10,722.38 | $32.75 | $40.21 | $14.92 | $10,689.63 |
| 148 | 03/01/2038 | $10,689.63 | $32.87 | $40.09 | $14.92 | $10,656.76 |
| 149 | 04/01/2038 | $10,656.76 | $33.00 | $39.96 | $14.92 | $10,623.77 |
| 150 | 05/01/2038 | $10,623.77 | $33.12 | $39.84 | $14.92 | $10,590.65 |
| 151 | 06/01/2038 | $10,590.65 | $33.24 | $39.71 | $14.92 | $10,557.40 |
| 152 | 07/01/2038 | $10,557.40 | $33.37 | $39.59 | $14.92 | $10,524.03 |
| 153 | 08/01/2038 | $10,524.03 | $33.49 | $39.47 | $14.92 | $10,490.54 |
| 154 | 09/01/2038 | $10,490.54 | $33.62 | $39.34 | $14.92 | $10,456.92 |
| 155 | 10/01/2038 | $10,456.92 | $33.75 | $39.21 | $14.92 | $10,423.18 |
| 156 | 11/01/2038 | $10,423.18 | $33.87 | $39.09 | $14.92 | $10,389.31 |
| 157 | 12/01/2038 | $10,389.31 | $34.00 | $38.96 | $14.92 | $10,355.31 |
| 158 | 01/01/2039 | $10,355.31 | $34.13 | $38.83 | $14.92 | $10,321.18 |
| 159 | 02/01/2039 | $10,321.18 | $34.25 | $38.70 | $14.92 | $10,286.93 |
| 160 | 03/01/2039 | $10,286.93 | $34.38 | $38.58 | $14.92 | $10,252.54 |
| 161 | 04/01/2039 | $10,252.54 | $34.51 | $38.45 | $14.92 | $10,218.03 |
| 162 | 05/01/2039 | $10,218.03 | $34.64 | $38.32 | $14.92 | $10,183.39 |
| 163 | 06/01/2039 | $10,183.39 | $34.77 | $38.19 | $14.92 | $10,148.62 |
| 164 | 07/01/2039 | $10,148.62 | $34.90 | $38.06 | $14.92 | $10,113.72 |
| 165 | 08/01/2039 | $10,113.72 | $35.03 | $37.93 | $14.92 | $10,078.69 |
| 166 | 09/01/2039 | $10,078.69 | $35.16 | $37.80 | $14.92 | $10,043.52 |
| 167 | 10/01/2039 | $10,043.52 | $35.30 | $37.66 | $14.92 | $10,008.23 |
| 168 | 11/01/2039 | $10,008.23 | $35.43 | $37.53 | $14.92 | $9,972.80 |
| 169 | 12/01/2039 | $9,972.80 | $35.56 | $37.40 | $14.92 | $9,937.24 |
| 170 | 01/01/2040 | $9,937.24 | $35.69 | $37.26 | $14.92 | $9,901.54 |
| 171 | 02/01/2040 | $9,901.54 | $35.83 | $37.13 | $14.92 | $9,865.72 |
| 172 | 03/01/2040 | $9,865.72 | $35.96 | $37.00 | $14.92 | $9,829.75 |
| 173 | 04/01/2040 | $9,829.75 | $36.10 | $36.86 | $14.92 | $9,793.66 |
| 174 | 05/01/2040 | $9,793.66 | $36.23 | $36.73 | $14.92 | $9,757.43 |
| 175 | 06/01/2040 | $9,757.43 | $36.37 | $36.59 | $14.92 | $9,721.06 |
| 176 | 07/01/2040 | $9,721.06 | $36.50 | $36.45 | $14.92 | $9,684.55 |
| 177 | 08/01/2040 | $9,684.55 | $36.64 | $36.32 | $14.92 | $9,647.91 |
| 178 | 09/01/2040 | $9,647.91 | $36.78 | $36.18 | $14.92 | $9,611.13 |
| 179 | 10/01/2040 | $9,611.13 | $36.92 | $36.04 | $14.92 | $9,574.21 |
| 180 | 11/01/2040 | $9,574.21 | $37.06 | $35.90 | $14.92 | $9,537.16 |
| 181 | 12/01/2040 | $9,537.16 | $37.19 | $35.76 | $14.92 | $9,499.97 |
| 182 | 01/01/2041 | $9,499.97 | $37.33 | $35.62 | $14.92 | $9,462.63 |
| 183 | 02/01/2041 | $9,462.63 | $37.47 | $35.48 | $14.92 | $9,425.16 |
| 184 | 03/01/2041 | $9,425.16 | $37.61 | $35.34 | $14.92 | $9,387.54 |
| 185 | 04/01/2041 | $9,387.54 | $37.76 | $35.20 | $14.92 | $9,349.79 |
| 186 | 05/01/2041 | $9,349.79 | $37.90 | $35.06 | $14.92 | $9,311.89 |
| 187 | 06/01/2041 | $9,311.89 | $38.04 | $34.92 | $14.92 | $9,273.85 |
| 188 | 07/01/2041 | $9,273.85 | $38.18 | $34.78 | $14.92 | $9,235.67 |
| 189 | 08/01/2041 | $9,235.67 | $38.32 | $34.63 | $14.92 | $9,197.35 |
| 190 | 09/01/2041 | $9,197.35 | $38.47 | $34.49 | $14.92 | $9,158.88 |
| 191 | 10/01/2041 | $9,158.88 | $38.61 | $34.35 | $14.92 | $9,120.26 |
| 192 | 11/01/2041 | $9,120.26 | $38.76 | $34.20 | $14.92 | $9,081.51 |
| 193 | 12/01/2041 | $9,081.51 | $38.90 | $34.06 | $14.92 | $9,042.60 |
| 194 | 01/01/2042 | $9,042.60 | $39.05 | $33.91 | $14.92 | $9,003.55 |
| 195 | 02/01/2042 | $9,003.55 | $39.20 | $33.76 | $14.92 | $8,964.36 |
| 196 | 03/01/2042 | $8,964.36 | $39.34 | $33.62 | $14.92 | $8,925.02 |
| 197 | 04/01/2042 | $8,925.02 | $39.49 | $33.47 | $14.92 | $8,885.53 |
| 198 | 05/01/2042 | $8,885.53 | $39.64 | $33.32 | $14.92 | $8,845.89 |
| 199 | 06/01/2042 | $8,845.89 | $39.79 | $33.17 | $14.92 | $8,806.10 |
| 200 | 07/01/2042 | $8,806.10 | $39.94 | $33.02 | $14.92 | $8,766.17 |
| 201 | 08/01/2042 | $8,766.17 | $40.09 | $32.87 | $14.92 | $8,726.08 |
| 202 | 09/01/2042 | $8,726.08 | $40.24 | $32.72 | $14.92 | $8,685.85 |
| 203 | 10/01/2042 | $8,685.85 | $40.39 | $32.57 | $14.92 | $8,645.46 |
| 204 | 11/01/2042 | $8,645.46 | $40.54 | $32.42 | $14.92 | $8,604.92 |
| 205 | 12/01/2042 | $8,604.92 | $40.69 | $32.27 | $14.92 | $8,564.23 |
| 206 | 01/01/2043 | $8,564.23 | $40.84 | $32.12 | $14.92 | $8,523.39 |
| 207 | 02/01/2043 | $8,523.39 | $41.00 | $31.96 | $14.92 | $8,482.39 |
| 208 | 03/01/2043 | $8,482.39 | $41.15 | $31.81 | $14.92 | $8,441.24 |
| 209 | 04/01/2043 | $8,441.24 | $41.30 | $31.65 | $14.92 | $8,399.94 |
| 210 | 05/01/2043 | $8,399.94 | $41.46 | $31.50 | $14.92 | $8,358.48 |
| 211 | 06/01/2043 | $8,358.48 | $41.61 | $31.34 | $14.92 | $8,316.87 |
| 212 | 07/01/2043 | $8,316.87 | $41.77 | $31.19 | $14.92 | $8,275.09 |
| 213 | 08/01/2043 | $8,275.09 | $41.93 | $31.03 | $14.92 | $8,233.17 |
| 214 | 09/01/2043 | $8,233.17 | $42.08 | $30.87 | $14.92 | $8,191.08 |
| 215 | 10/01/2043 | $8,191.08 | $42.24 | $30.72 | $14.92 | $8,148.84 |
| 216 | 11/01/2043 | $8,148.84 | $42.40 | $30.56 | $14.92 | $8,106.44 |
| 217 | 12/01/2043 | $8,106.44 | $42.56 | $30.40 | $14.92 | $8,063.88 |
| 218 | 01/01/2044 | $8,063.88 | $42.72 | $30.24 | $14.92 | $8,021.16 |
| 219 | 02/01/2044 | $8,021.16 | $42.88 | $30.08 | $14.92 | $7,978.28 |
| 220 | 03/01/2044 | $7,978.28 | $43.04 | $29.92 | $14.92 | $7,935.24 |
| 221 | 04/01/2044 | $7,935.24 | $43.20 | $29.76 | $14.92 | $7,892.04 |
| 222 | 05/01/2044 | $7,892.04 | $43.36 | $29.60 | $14.92 | $7,848.68 |
| 223 | 06/01/2044 | $7,848.68 | $43.53 | $29.43 | $14.92 | $7,805.15 |
| 224 | 07/01/2044 | $7,805.15 | $43.69 | $29.27 | $14.92 | $7,761.46 |
| 225 | 08/01/2044 | $7,761.46 | $43.85 | $29.11 | $14.92 | $7,717.61 |
| 226 | 09/01/2044 | $7,717.61 | $44.02 | $28.94 | $14.92 | $7,673.59 |
| 227 | 10/01/2044 | $7,673.59 | $44.18 | $28.78 | $14.92 | $7,629.41 |
| 228 | 11/01/2044 | $7,629.41 | $44.35 | $28.61 | $14.92 | $7,585.06 |
| 229 | 12/01/2044 | $7,585.06 | $44.51 | $28.44 | $14.92 | $7,540.55 |
| 230 | 01/01/2045 | $7,540.55 | $44.68 | $28.28 | $14.92 | $7,495.86 |
| 231 | 02/01/2045 | $7,495.86 | $44.85 | $28.11 | $14.92 | $7,451.02 |
| 232 | 03/01/2045 | $7,451.02 | $45.02 | $27.94 | $14.92 | $7,406.00 |
| 233 | 04/01/2045 | $7,406.00 | $45.19 | $27.77 | $14.92 | $7,360.81 |
| 234 | 05/01/2045 | $7,360.81 | $45.36 | $27.60 | $14.92 | $7,315.46 |
| 235 | 06/01/2045 | $7,315.46 | $45.53 | $27.43 | $14.92 | $7,269.93 |
| 236 | 07/01/2045 | $7,269.93 | $45.70 | $27.26 | $14.92 | $7,224.23 |
| 237 | 08/01/2045 | $7,224.23 | $45.87 | $27.09 | $14.92 | $7,178.37 |
| 238 | 09/01/2045 | $7,178.37 | $46.04 | $26.92 | $14.92 | $7,132.33 |
| 239 | 10/01/2045 | $7,132.33 | $46.21 | $26.75 | $14.92 | $7,086.11 |
| 240 | 11/01/2045 | $7,086.11 | $46.39 | $26.57 | $14.92 | $7,039.73 |
| 241 | 12/01/2045 | $7,039.73 | $46.56 | $26.40 | $14.92 | $6,993.17 |
| 242 | 01/01/2046 | $6,993.17 | $46.73 | $26.22 | $14.92 | $6,946.44 |
| 243 | 02/01/2046 | $6,946.44 | $46.91 | $26.05 | $14.92 | $6,899.53 |
| 244 | 03/01/2046 | $6,899.53 | $47.09 | $25.87 | $14.92 | $6,852.44 |
| 245 | 04/01/2046 | $6,852.44 | $47.26 | $25.70 | $14.92 | $6,805.18 |
| 246 | 05/01/2046 | $6,805.18 | $47.44 | $25.52 | $14.92 | $6,757.74 |
| 247 | 06/01/2046 | $6,757.74 | $47.62 | $25.34 | $14.92 | $6,710.12 |
| 248 | 07/01/2046 | $6,710.12 | $47.80 | $25.16 | $14.92 | $6,662.33 |
| 249 | 08/01/2046 | $6,662.33 | $47.97 | $24.98 | $14.92 | $6,614.35 |
| 250 | 09/01/2046 | $6,614.35 | $48.15 | $24.80 | $14.92 | $6,566.20 |
| 251 | 10/01/2046 | $6,566.20 | $48.34 | $24.62 | $14.92 | $6,517.86 |
| 252 | 11/01/2046 | $6,517.86 | $48.52 | $24.44 | $14.92 | $6,469.34 |
| 253 | 12/01/2046 | $6,469.34 | $48.70 | $24.26 | $14.92 | $6,420.65 |
| 254 | 01/01/2047 | $6,420.65 | $48.88 | $24.08 | $14.92 | $6,371.76 |
| 255 | 02/01/2047 | $6,371.76 | $49.06 | $23.89 | $14.92 | $6,322.70 |
| 256 | 03/01/2047 | $6,322.70 | $49.25 | $23.71 | $14.92 | $6,273.45 |
| 257 | 04/01/2047 | $6,273.45 | $49.43 | $23.53 | $14.92 | $6,224.02 |
| 258 | 05/01/2047 | $6,224.02 | $49.62 | $23.34 | $14.92 | $6,174.40 |
| 259 | 06/01/2047 | $6,174.40 | $49.80 | $23.15 | $14.92 | $6,124.60 |
| 260 | 07/01/2047 | $6,124.60 | $49.99 | $22.97 | $14.92 | $6,074.60 |
| 261 | 08/01/2047 | $6,074.60 | $50.18 | $22.78 | $14.92 | $6,024.42 |
| 262 | 09/01/2047 | $6,024.42 | $50.37 | $22.59 | $14.92 | $5,974.06 |
| 263 | 10/01/2047 | $5,974.06 | $50.56 | $22.40 | $14.92 | $5,923.50 |
| 264 | 11/01/2047 | $5,923.50 | $50.75 | $22.21 | $14.92 | $5,872.76 |
| 265 | 12/01/2047 | $5,872.76 | $50.94 | $22.02 | $14.92 | $5,821.82 |
| 266 | 01/01/2048 | $5,821.82 | $51.13 | $21.83 | $14.92 | $5,770.69 |
| 267 | 02/01/2048 | $5,770.69 | $51.32 | $21.64 | $14.92 | $5,719.38 |
| 268 | 03/01/2048 | $5,719.38 | $51.51 | $21.45 | $14.92 | $5,667.86 |
| 269 | 04/01/2048 | $5,667.86 | $51.70 | $21.25 | $14.92 | $5,616.16 |
| 270 | 05/01/2048 | $5,616.16 | $51.90 | $21.06 | $14.92 | $5,564.26 |
| 271 | 06/01/2048 | $5,564.26 | $52.09 | $20.87 | $14.92 | $5,512.17 |
| 272 | 07/01/2048 | $5,512.17 | $52.29 | $20.67 | $14.92 | $5,459.88 |
| 273 | 08/01/2048 | $5,459.88 | $52.48 | $20.47 | $14.92 | $5,407.40 |
| 274 | 09/01/2048 | $5,407.40 | $52.68 | $20.28 | $14.92 | $5,354.72 |
| 275 | 10/01/2048 | $5,354.72 | $52.88 | $20.08 | $14.92 | $5,301.84 |
| 276 | 11/01/2048 | $5,301.84 | $53.08 | $19.88 | $14.92 | $5,248.76 |
| 277 | 12/01/2048 | $5,248.76 | $53.28 | $19.68 | $14.92 | $5,195.49 |
| 278 | 01/01/2049 | $5,195.49 | $53.48 | $19.48 | $14.92 | $5,142.01 |
| 279 | 02/01/2049 | $5,142.01 | $53.68 | $19.28 | $14.92 | $5,088.33 |
| 280 | 03/01/2049 | $5,088.33 | $53.88 | $19.08 | $14.92 | $5,034.46 |
| 281 | 04/01/2049 | $5,034.46 | $54.08 | $18.88 | $14.92 | $4,980.38 |
| 282 | 05/01/2049 | $4,980.38 | $54.28 | $18.68 | $14.92 | $4,926.10 |
| 283 | 06/01/2049 | $4,926.10 | $54.49 | $18.47 | $14.92 | $4,871.61 |
| 284 | 07/01/2049 | $4,871.61 | $54.69 | $18.27 | $14.92 | $4,816.92 |
| 285 | 08/01/2049 | $4,816.92 | $54.90 | $18.06 | $14.92 | $4,762.02 |
| 286 | 09/01/2049 | $4,762.02 | $55.10 | $17.86 | $14.92 | $4,706.92 |
| 287 | 10/01/2049 | $4,706.92 | $55.31 | $17.65 | $14.92 | $4,651.62 |
| 288 | 11/01/2049 | $4,651.62 | $55.52 | $17.44 | $14.92 | $4,596.10 |
| 289 | 12/01/2049 | $4,596.10 | $55.72 | $17.24 | $14.92 | $4,540.38 |
| 290 | 01/01/2050 | $4,540.38 | $55.93 | $17.03 | $14.92 | $4,484.44 |
| 291 | 02/01/2050 | $4,484.44 | $56.14 | $16.82 | $14.92 | $4,428.30 |
| 292 | 03/01/2050 | $4,428.30 | $56.35 | $16.61 | $14.92 | $4,371.95 |
| 293 | 04/01/2050 | $4,371.95 | $56.56 | $16.39 | $14.92 | $4,315.39 |
| 294 | 05/01/2050 | $4,315.39 | $56.78 | $16.18 | $14.92 | $4,258.61 |
| 295 | 06/01/2050 | $4,258.61 | $56.99 | $15.97 | $14.92 | $4,201.62 |
| 296 | 07/01/2050 | $4,201.62 | $57.20 | $15.76 | $14.92 | $4,144.42 |
| 297 | 08/01/2050 | $4,144.42 | $57.42 | $15.54 | $14.92 | $4,087.00 |
| 298 | 09/01/2050 | $4,087.00 | $57.63 | $15.33 | $14.92 | $4,029.37 |
| 299 | 10/01/2050 | $4,029.37 | $57.85 | $15.11 | $14.92 | $3,971.52 |
| 300 | 11/01/2050 | $3,971.52 | $58.07 | $14.89 | $14.92 | $3,913.46 |
| 301 | 12/01/2050 | $3,913.46 | $58.28 | $14.68 | $14.92 | $3,855.17 |
| 302 | 01/01/2051 | $3,855.17 | $58.50 | $14.46 | $14.92 | $3,796.67 |
| 303 | 02/01/2051 | $3,796.67 | $58.72 | $14.24 | $14.92 | $3,737.95 |
| 304 | 03/01/2051 | $3,737.95 | $58.94 | $14.02 | $14.92 | $3,679.01 |
| 305 | 04/01/2051 | $3,679.01 | $59.16 | $13.80 | $14.92 | $3,619.85 |
| 306 | 05/01/2051 | $3,619.85 | $59.38 | $13.57 | $14.92 | $3,560.46 |
| 307 | 06/01/2051 | $3,560.46 | $59.61 | $13.35 | $14.92 | $3,500.85 |
| 308 | 07/01/2051 | $3,500.85 | $59.83 | $13.13 | $14.92 | $3,441.02 |
| 309 | 08/01/2051 | $3,441.02 | $60.05 | $12.90 | $14.92 | $3,380.97 |
| 310 | 09/01/2051 | $3,380.97 | $60.28 | $12.68 | $14.92 | $3,320.69 |
| 311 | 10/01/2051 | $3,320.69 | $60.51 | $12.45 | $14.92 | $3,260.18 |
| 312 | 11/01/2051 | $3,260.18 | $60.73 | $12.23 | $14.92 | $3,199.45 |
| 313 | 12/01/2051 | $3,199.45 | $60.96 | $12.00 | $14.92 | $3,138.49 |
| 314 | 01/01/2052 | $3,138.49 | $61.19 | $11.77 | $14.92 | $3,077.30 |
| 315 | 02/01/2052 | $3,077.30 | $61.42 | $11.54 | $14.92 | $3,015.88 |
| 316 | 03/01/2052 | $3,015.88 | $61.65 | $11.31 | $14.92 | $2,954.23 |
| 317 | 04/01/2052 | $2,954.23 | $61.88 | $11.08 | $14.92 | $2,892.35 |
| 318 | 05/01/2052 | $2,892.35 | $62.11 | $10.85 | $14.92 | $2,830.24 |
| 319 | 06/01/2052 | $2,830.24 | $62.35 | $10.61 | $14.92 | $2,767.90 |
| 320 | 07/01/2052 | $2,767.90 | $62.58 | $10.38 | $14.92 | $2,705.32 |
| 321 | 08/01/2052 | $2,705.32 | $62.81 | $10.14 | $14.92 | $2,642.50 |
| 322 | 09/01/2052 | $2,642.50 | $63.05 | $9.91 | $14.92 | $2,579.45 |
| 323 | 10/01/2052 | $2,579.45 | $63.29 | $9.67 | $14.92 | $2,516.17 |
| 324 | 11/01/2052 | $2,516.17 | $63.52 | $9.44 | $14.92 | $2,452.64 |
| 325 | 12/01/2052 | $2,452.64 | $63.76 | $9.20 | $14.92 | $2,388.88 |
| 326 | 01/01/2053 | $2,388.88 | $64.00 | $8.96 | $14.92 | $2,324.88 |
| 327 | 02/01/2053 | $2,324.88 | $64.24 | $8.72 | $14.92 | $2,260.64 |
| 328 | 03/01/2053 | $2,260.64 | $64.48 | $8.48 | $14.92 | $2,196.16 |
| 329 | 04/01/2053 | $2,196.16 | $64.72 | $8.24 | $14.92 | $2,131.44 |
| 330 | 05/01/2053 | $2,131.44 | $64.97 | $7.99 | $14.92 | $2,066.47 |
| 331 | 06/01/2053 | $2,066.47 | $65.21 | $7.75 | $14.92 | $2,001.26 |
| 332 | 07/01/2053 | $2,001.26 | $65.45 | $7.50 | $14.92 | $1,935.81 |
| 333 | 08/01/2053 | $1,935.81 | $65.70 | $7.26 | $14.92 | $1,870.11 |
| 334 | 09/01/2053 | $1,870.11 | $65.95 | $7.01 | $14.92 | $1,804.16 |
| 335 | 10/01/2053 | $1,804.16 | $66.19 | $6.77 | $14.92 | $1,737.97 |
| 336 | 11/01/2053 | $1,737.97 | $66.44 | $6.52 | $14.92 | $1,671.53 |
| 337 | 12/01/2053 | $1,671.53 | $66.69 | $6.27 | $14.92 | $1,604.84 |
| 338 | 01/01/2054 | $1,604.84 | $66.94 | $6.02 | $14.92 | $1,537.90 |
| 339 | 02/01/2054 | $1,537.90 | $67.19 | $5.77 | $14.92 | $1,470.71 |
| 340 | 03/01/2054 | $1,470.71 | $67.44 | $5.52 | $14.92 | $1,403.26 |
| 341 | 04/01/2054 | $1,403.26 | $67.70 | $5.26 | $14.92 | $1,335.57 |
| 342 | 05/01/2054 | $1,335.57 | $67.95 | $5.01 | $14.92 | $1,267.62 |
| 343 | 06/01/2054 | $1,267.62 | $68.21 | $4.75 | $14.92 | $1,199.41 |
| 344 | 07/01/2054 | $1,199.41 | $68.46 | $4.50 | $14.92 | $1,130.95 |
| 345 | 08/01/2054 | $1,130.95 | $68.72 | $4.24 | $14.92 | $1,062.23 |
| 346 | 09/01/2054 | $1,062.23 | $68.98 | $3.98 | $14.92 | $993.26 |
| 347 | 10/01/2054 | $993.26 | $69.23 | $3.72 | $14.92 | $924.02 |
| 348 | 11/01/2054 | $924.02 | $69.49 | $3.47 | $14.92 | $854.53 |
| 349 | 12/01/2054 | $854.53 | $69.75 | $3.20 | $14.92 | $784.78 |
| 350 | 01/01/2055 | $784.78 | $70.02 | $2.94 | $14.92 | $714.76 |
| 351 | 02/01/2055 | $714.76 | $70.28 | $2.68 | $14.92 | $644.48 |
| 352 | 03/01/2055 | $644.48 | $70.54 | $2.42 | $14.92 | $573.94 |
| 353 | 04/01/2055 | $573.94 | $70.81 | $2.15 | $14.92 | $503.14 |
| 354 | 05/01/2055 | $503.14 | $71.07 | $1.89 | $14.92 | $432.06 |
| 355 | 06/01/2055 | $432.06 | $71.34 | $1.62 | $14.92 | $360.72 |
| 356 | 07/01/2055 | $360.72 | $71.61 | $1.35 | $14.92 | $289.12 |
| 357 | 08/01/2055 | $289.12 | $71.87 | $1.08 | $14.92 | $217.24 |
| 358 | 09/01/2055 | $217.24 | $72.14 | $0.81 | $14.92 | $145.10 |
| 359 | 10/01/2055 | $145.10 | $72.41 | $0.54 | $14.92 | $72.69 |
| 360 | 11/01/2055 | $72.69 | $72.69 | $0.27 | $14.92 | $0.00 |