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: $35.19
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 01/01/2026 | $5,760.00 | $7.59 | $21.60 | $6.00 | $5,752.41 |
| 2 | 02/01/2026 | $5,752.41 | $7.61 | $21.57 | $6.00 | $5,744.80 |
| 3 | 03/01/2026 | $5,744.80 | $7.64 | $21.54 | $6.00 | $5,737.16 |
| 4 | 04/01/2026 | $5,737.16 | $7.67 | $21.51 | $6.00 | $5,729.49 |
| 5 | 05/01/2026 | $5,729.49 | $7.70 | $21.49 | $6.00 | $5,721.79 |
| 6 | 06/01/2026 | $5,721.79 | $7.73 | $21.46 | $6.00 | $5,714.06 |
| 7 | 07/01/2026 | $5,714.06 | $7.76 | $21.43 | $6.00 | $5,706.30 |
| 8 | 08/01/2026 | $5,706.30 | $7.79 | $21.40 | $6.00 | $5,698.52 |
| 9 | 09/01/2026 | $5,698.52 | $7.82 | $21.37 | $6.00 | $5,690.70 |
| 10 | 10/01/2026 | $5,690.70 | $7.84 | $21.34 | $6.00 | $5,682.86 |
| 11 | 11/01/2026 | $5,682.86 | $7.87 | $21.31 | $6.00 | $5,674.98 |
| 12 | 12/01/2026 | $5,674.98 | $7.90 | $21.28 | $6.00 | $5,667.08 |
| 13 | 01/01/2027 | $5,667.08 | $7.93 | $21.25 | $6.00 | $5,659.14 |
| 14 | 02/01/2027 | $5,659.14 | $7.96 | $21.22 | $6.00 | $5,651.18 |
| 15 | 03/01/2027 | $5,651.18 | $7.99 | $21.19 | $6.00 | $5,643.19 |
| 16 | 04/01/2027 | $5,643.19 | $8.02 | $21.16 | $6.00 | $5,635.17 |
| 17 | 05/01/2027 | $5,635.17 | $8.05 | $21.13 | $6.00 | $5,627.11 |
| 18 | 06/01/2027 | $5,627.11 | $8.08 | $21.10 | $6.00 | $5,619.03 |
| 19 | 07/01/2027 | $5,619.03 | $8.11 | $21.07 | $6.00 | $5,610.91 |
| 20 | 08/01/2027 | $5,610.91 | $8.14 | $21.04 | $6.00 | $5,602.77 |
| 21 | 09/01/2027 | $5,602.77 | $8.17 | $21.01 | $6.00 | $5,594.60 |
| 22 | 10/01/2027 | $5,594.60 | $8.21 | $20.98 | $6.00 | $5,586.39 |
| 23 | 11/01/2027 | $5,586.39 | $8.24 | $20.95 | $6.00 | $5,578.15 |
| 24 | 12/01/2027 | $5,578.15 | $8.27 | $20.92 | $6.00 | $5,569.89 |
| 25 | 01/01/2028 | $5,569.89 | $8.30 | $20.89 | $6.00 | $5,561.59 |
| 26 | 02/01/2028 | $5,561.59 | $8.33 | $20.86 | $6.00 | $5,553.26 |
| 27 | 03/01/2028 | $5,553.26 | $8.36 | $20.82 | $6.00 | $5,544.90 |
| 28 | 04/01/2028 | $5,544.90 | $8.39 | $20.79 | $6.00 | $5,536.51 |
| 29 | 05/01/2028 | $5,536.51 | $8.42 | $20.76 | $6.00 | $5,528.09 |
| 30 | 06/01/2028 | $5,528.09 | $8.45 | $20.73 | $6.00 | $5,519.63 |
| 31 | 07/01/2028 | $5,519.63 | $8.49 | $20.70 | $6.00 | $5,511.14 |
| 32 | 08/01/2028 | $5,511.14 | $8.52 | $20.67 | $6.00 | $5,502.63 |
| 33 | 09/01/2028 | $5,502.63 | $8.55 | $20.63 | $6.00 | $5,494.08 |
| 34 | 10/01/2028 | $5,494.08 | $8.58 | $20.60 | $6.00 | $5,485.49 |
| 35 | 11/01/2028 | $5,485.49 | $8.61 | $20.57 | $6.00 | $5,476.88 |
| 36 | 12/01/2028 | $5,476.88 | $8.65 | $20.54 | $6.00 | $5,468.23 |
| 37 | 01/01/2029 | $5,468.23 | $8.68 | $20.51 | $6.00 | $5,459.55 |
| 38 | 02/01/2029 | $5,459.55 | $8.71 | $20.47 | $6.00 | $5,450.84 |
| 39 | 03/01/2029 | $5,450.84 | $8.74 | $20.44 | $6.00 | $5,442.10 |
| 40 | 04/01/2029 | $5,442.10 | $8.78 | $20.41 | $6.00 | $5,433.32 |
| 41 | 05/01/2029 | $5,433.32 | $8.81 | $20.37 | $6.00 | $5,424.51 |
| 42 | 06/01/2029 | $5,424.51 | $8.84 | $20.34 | $6.00 | $5,415.67 |
| 43 | 07/01/2029 | $5,415.67 | $8.88 | $20.31 | $6.00 | $5,406.79 |
| 44 | 08/01/2029 | $5,406.79 | $8.91 | $20.28 | $6.00 | $5,397.88 |
| 45 | 09/01/2029 | $5,397.88 | $8.94 | $20.24 | $6.00 | $5,388.94 |
| 46 | 10/01/2029 | $5,388.94 | $8.98 | $20.21 | $6.00 | $5,379.96 |
| 47 | 11/01/2029 | $5,379.96 | $9.01 | $20.17 | $6.00 | $5,370.95 |
| 48 | 12/01/2029 | $5,370.95 | $9.04 | $20.14 | $6.00 | $5,361.91 |
| 49 | 01/01/2030 | $5,361.91 | $9.08 | $20.11 | $6.00 | $5,352.83 |
| 50 | 02/01/2030 | $5,352.83 | $9.11 | $20.07 | $6.00 | $5,343.72 |
| 51 | 03/01/2030 | $5,343.72 | $9.15 | $20.04 | $6.00 | $5,334.57 |
| 52 | 04/01/2030 | $5,334.57 | $9.18 | $20.00 | $6.00 | $5,325.39 |
| 53 | 05/01/2030 | $5,325.39 | $9.21 | $19.97 | $6.00 | $5,316.17 |
| 54 | 06/01/2030 | $5,316.17 | $9.25 | $19.94 | $6.00 | $5,306.93 |
| 55 | 07/01/2030 | $5,306.93 | $9.28 | $19.90 | $6.00 | $5,297.64 |
| 56 | 08/01/2030 | $5,297.64 | $9.32 | $19.87 | $6.00 | $5,288.32 |
| 57 | 09/01/2030 | $5,288.32 | $9.35 | $19.83 | $6.00 | $5,278.97 |
| 58 | 10/01/2030 | $5,278.97 | $9.39 | $19.80 | $6.00 | $5,269.58 |
| 59 | 11/01/2030 | $5,269.58 | $9.42 | $19.76 | $6.00 | $5,260.16 |
| 60 | 12/01/2030 | $5,260.16 | $9.46 | $19.73 | $6.00 | $5,250.70 |
| 61 | 01/01/2031 | $5,250.70 | $9.49 | $19.69 | $6.00 | $5,241.20 |
| 62 | 02/01/2031 | $5,241.20 | $9.53 | $19.65 | $6.00 | $5,231.67 |
| 63 | 03/01/2031 | $5,231.67 | $9.57 | $19.62 | $6.00 | $5,222.10 |
| 64 | 04/01/2031 | $5,222.10 | $9.60 | $19.58 | $6.00 | $5,212.50 |
| 65 | 05/01/2031 | $5,212.50 | $9.64 | $19.55 | $6.00 | $5,202.86 |
| 66 | 06/01/2031 | $5,202.86 | $9.67 | $19.51 | $6.00 | $5,193.19 |
| 67 | 07/01/2031 | $5,193.19 | $9.71 | $19.47 | $6.00 | $5,183.48 |
| 68 | 08/01/2031 | $5,183.48 | $9.75 | $19.44 | $6.00 | $5,173.73 |
| 69 | 09/01/2031 | $5,173.73 | $9.78 | $19.40 | $6.00 | $5,163.95 |
| 70 | 10/01/2031 | $5,163.95 | $9.82 | $19.36 | $6.00 | $5,154.13 |
| 71 | 11/01/2031 | $5,154.13 | $9.86 | $19.33 | $6.00 | $5,144.27 |
| 72 | 12/01/2031 | $5,144.27 | $9.89 | $19.29 | $6.00 | $5,134.38 |
| 73 | 01/01/2032 | $5,134.38 | $9.93 | $19.25 | $6.00 | $5,124.45 |
| 74 | 02/01/2032 | $5,124.45 | $9.97 | $19.22 | $6.00 | $5,114.48 |
| 75 | 03/01/2032 | $5,114.48 | $10.01 | $19.18 | $6.00 | $5,104.47 |
| 76 | 04/01/2032 | $5,104.47 | $10.04 | $19.14 | $6.00 | $5,094.43 |
| 77 | 05/01/2032 | $5,094.43 | $10.08 | $19.10 | $6.00 | $5,084.35 |
| 78 | 06/01/2032 | $5,084.35 | $10.12 | $19.07 | $6.00 | $5,074.23 |
| 79 | 07/01/2032 | $5,074.23 | $10.16 | $19.03 | $6.00 | $5,064.07 |
| 80 | 08/01/2032 | $5,064.07 | $10.19 | $18.99 | $6.00 | $5,053.88 |
| 81 | 09/01/2032 | $5,053.88 | $10.23 | $18.95 | $6.00 | $5,043.64 |
| 82 | 10/01/2032 | $5,043.64 | $10.27 | $18.91 | $6.00 | $5,033.37 |
| 83 | 11/01/2032 | $5,033.37 | $10.31 | $18.88 | $6.00 | $5,023.06 |
| 84 | 12/01/2032 | $5,023.06 | $10.35 | $18.84 | $6.00 | $5,012.71 |
| 85 | 01/01/2033 | $5,012.71 | $10.39 | $18.80 | $6.00 | $5,002.33 |
| 86 | 02/01/2033 | $5,002.33 | $10.43 | $18.76 | $6.00 | $4,991.90 |
| 87 | 03/01/2033 | $4,991.90 | $10.47 | $18.72 | $6.00 | $4,981.43 |
| 88 | 04/01/2033 | $4,981.43 | $10.50 | $18.68 | $6.00 | $4,970.93 |
| 89 | 05/01/2033 | $4,970.93 | $10.54 | $18.64 | $6.00 | $4,960.39 |
| 90 | 06/01/2033 | $4,960.39 | $10.58 | $18.60 | $6.00 | $4,949.80 |
| 91 | 07/01/2033 | $4,949.80 | $10.62 | $18.56 | $6.00 | $4,939.18 |
| 92 | 08/01/2033 | $4,939.18 | $10.66 | $18.52 | $6.00 | $4,928.52 |
| 93 | 09/01/2033 | $4,928.52 | $10.70 | $18.48 | $6.00 | $4,917.81 |
| 94 | 10/01/2033 | $4,917.81 | $10.74 | $18.44 | $6.00 | $4,907.07 |
| 95 | 11/01/2033 | $4,907.07 | $10.78 | $18.40 | $6.00 | $4,896.29 |
| 96 | 12/01/2033 | $4,896.29 | $10.82 | $18.36 | $6.00 | $4,885.46 |
| 97 | 01/01/2034 | $4,885.46 | $10.86 | $18.32 | $6.00 | $4,874.60 |
| 98 | 02/01/2034 | $4,874.60 | $10.91 | $18.28 | $6.00 | $4,863.69 |
| 99 | 03/01/2034 | $4,863.69 | $10.95 | $18.24 | $6.00 | $4,852.75 |
| 100 | 04/01/2034 | $4,852.75 | $10.99 | $18.20 | $6.00 | $4,841.76 |
| 101 | 05/01/2034 | $4,841.76 | $11.03 | $18.16 | $6.00 | $4,830.73 |
| 102 | 06/01/2034 | $4,830.73 | $11.07 | $18.12 | $6.00 | $4,819.66 |
| 103 | 07/01/2034 | $4,819.66 | $11.11 | $18.07 | $6.00 | $4,808.55 |
| 104 | 08/01/2034 | $4,808.55 | $11.15 | $18.03 | $6.00 | $4,797.40 |
| 105 | 09/01/2034 | $4,797.40 | $11.19 | $17.99 | $6.00 | $4,786.20 |
| 106 | 10/01/2034 | $4,786.20 | $11.24 | $17.95 | $6.00 | $4,774.96 |
| 107 | 11/01/2034 | $4,774.96 | $11.28 | $17.91 | $6.00 | $4,763.69 |
| 108 | 12/01/2034 | $4,763.69 | $11.32 | $17.86 | $6.00 | $4,752.36 |
| 109 | 01/01/2035 | $4,752.36 | $11.36 | $17.82 | $6.00 | $4,741.00 |
| 110 | 02/01/2035 | $4,741.00 | $11.41 | $17.78 | $6.00 | $4,729.59 |
| 111 | 03/01/2035 | $4,729.59 | $11.45 | $17.74 | $6.00 | $4,718.14 |
| 112 | 04/01/2035 | $4,718.14 | $11.49 | $17.69 | $6.00 | $4,706.65 |
| 113 | 05/01/2035 | $4,706.65 | $11.54 | $17.65 | $6.00 | $4,695.12 |
| 114 | 06/01/2035 | $4,695.12 | $11.58 | $17.61 | $6.00 | $4,683.54 |
| 115 | 07/01/2035 | $4,683.54 | $11.62 | $17.56 | $6.00 | $4,671.92 |
| 116 | 08/01/2035 | $4,671.92 | $11.67 | $17.52 | $6.00 | $4,660.25 |
| 117 | 09/01/2035 | $4,660.25 | $11.71 | $17.48 | $6.00 | $4,648.54 |
| 118 | 10/01/2035 | $4,648.54 | $11.75 | $17.43 | $6.00 | $4,636.79 |
| 119 | 11/01/2035 | $4,636.79 | $11.80 | $17.39 | $6.00 | $4,624.99 |
| 120 | 12/01/2035 | $4,624.99 | $11.84 | $17.34 | $6.00 | $4,613.15 |
| 121 | 01/01/2036 | $4,613.15 | $11.89 | $17.30 | $6.00 | $4,601.27 |
| 122 | 02/01/2036 | $4,601.27 | $11.93 | $17.25 | $6.00 | $4,589.34 |
| 123 | 03/01/2036 | $4,589.34 | $11.98 | $17.21 | $6.00 | $4,577.36 |
| 124 | 04/01/2036 | $4,577.36 | $12.02 | $17.17 | $6.00 | $4,565.34 |
| 125 | 05/01/2036 | $4,565.34 | $12.07 | $17.12 | $6.00 | $4,553.28 |
| 126 | 06/01/2036 | $4,553.28 | $12.11 | $17.07 | $6.00 | $4,541.16 |
| 127 | 07/01/2036 | $4,541.16 | $12.16 | $17.03 | $6.00 | $4,529.01 |
| 128 | 08/01/2036 | $4,529.01 | $12.20 | $16.98 | $6.00 | $4,516.81 |
| 129 | 09/01/2036 | $4,516.81 | $12.25 | $16.94 | $6.00 | $4,504.56 |
| 130 | 10/01/2036 | $4,504.56 | $12.29 | $16.89 | $6.00 | $4,492.27 |
| 131 | 11/01/2036 | $4,492.27 | $12.34 | $16.85 | $6.00 | $4,479.93 |
| 132 | 12/01/2036 | $4,479.93 | $12.39 | $16.80 | $6.00 | $4,467.54 |
| 133 | 01/01/2037 | $4,467.54 | $12.43 | $16.75 | $6.00 | $4,455.11 |
| 134 | 02/01/2037 | $4,455.11 | $12.48 | $16.71 | $6.00 | $4,442.63 |
| 135 | 03/01/2037 | $4,442.63 | $12.53 | $16.66 | $6.00 | $4,430.11 |
| 136 | 04/01/2037 | $4,430.11 | $12.57 | $16.61 | $6.00 | $4,417.54 |
| 137 | 05/01/2037 | $4,417.54 | $12.62 | $16.57 | $6.00 | $4,404.92 |
| 138 | 06/01/2037 | $4,404.92 | $12.67 | $16.52 | $6.00 | $4,392.25 |
| 139 | 07/01/2037 | $4,392.25 | $12.71 | $16.47 | $6.00 | $4,379.54 |
| 140 | 08/01/2037 | $4,379.54 | $12.76 | $16.42 | $6.00 | $4,366.77 |
| 141 | 09/01/2037 | $4,366.77 | $12.81 | $16.38 | $6.00 | $4,353.96 |
| 142 | 10/01/2037 | $4,353.96 | $12.86 | $16.33 | $6.00 | $4,341.11 |
| 143 | 11/01/2037 | $4,341.11 | $12.91 | $16.28 | $6.00 | $4,328.20 |
| 144 | 12/01/2037 | $4,328.20 | $12.95 | $16.23 | $6.00 | $4,315.25 |
| 145 | 01/01/2038 | $4,315.25 | $13.00 | $16.18 | $6.00 | $4,302.24 |
| 146 | 02/01/2038 | $4,302.24 | $13.05 | $16.13 | $6.00 | $4,289.19 |
| 147 | 03/01/2038 | $4,289.19 | $13.10 | $16.08 | $6.00 | $4,276.09 |
| 148 | 04/01/2038 | $4,276.09 | $13.15 | $16.04 | $6.00 | $4,262.94 |
| 149 | 05/01/2038 | $4,262.94 | $13.20 | $15.99 | $6.00 | $4,249.74 |
| 150 | 06/01/2038 | $4,249.74 | $13.25 | $15.94 | $6.00 | $4,236.49 |
| 151 | 07/01/2038 | $4,236.49 | $13.30 | $15.89 | $6.00 | $4,223.20 |
| 152 | 08/01/2038 | $4,223.20 | $13.35 | $15.84 | $6.00 | $4,209.85 |
| 153 | 09/01/2038 | $4,209.85 | $13.40 | $15.79 | $6.00 | $4,196.45 |
| 154 | 10/01/2038 | $4,196.45 | $13.45 | $15.74 | $6.00 | $4,183.00 |
| 155 | 11/01/2038 | $4,183.00 | $13.50 | $15.69 | $6.00 | $4,169.50 |
| 156 | 12/01/2038 | $4,169.50 | $13.55 | $15.64 | $6.00 | $4,155.95 |
| 157 | 01/01/2039 | $4,155.95 | $13.60 | $15.58 | $6.00 | $4,142.35 |
| 158 | 02/01/2039 | $4,142.35 | $13.65 | $15.53 | $6.00 | $4,128.70 |
| 159 | 03/01/2039 | $4,128.70 | $13.70 | $15.48 | $6.00 | $4,115.00 |
| 160 | 04/01/2039 | $4,115.00 | $13.75 | $15.43 | $6.00 | $4,101.25 |
| 161 | 05/01/2039 | $4,101.25 | $13.81 | $15.38 | $6.00 | $4,087.44 |
| 162 | 06/01/2039 | $4,087.44 | $13.86 | $15.33 | $6.00 | $4,073.58 |
| 163 | 07/01/2039 | $4,073.58 | $13.91 | $15.28 | $6.00 | $4,059.67 |
| 164 | 08/01/2039 | $4,059.67 | $13.96 | $15.22 | $6.00 | $4,045.71 |
| 165 | 09/01/2039 | $4,045.71 | $14.01 | $15.17 | $6.00 | $4,031.70 |
| 166 | 10/01/2039 | $4,031.70 | $14.07 | $15.12 | $6.00 | $4,017.63 |
| 167 | 11/01/2039 | $4,017.63 | $14.12 | $15.07 | $6.00 | $4,003.51 |
| 168 | 12/01/2039 | $4,003.51 | $14.17 | $15.01 | $6.00 | $3,989.34 |
| 169 | 01/01/2040 | $3,989.34 | $14.23 | $14.96 | $6.00 | $3,975.12 |
| 170 | 02/01/2040 | $3,975.12 | $14.28 | $14.91 | $6.00 | $3,960.84 |
| 171 | 03/01/2040 | $3,960.84 | $14.33 | $14.85 | $6.00 | $3,946.51 |
| 172 | 04/01/2040 | $3,946.51 | $14.39 | $14.80 | $6.00 | $3,932.12 |
| 173 | 05/01/2040 | $3,932.12 | $14.44 | $14.75 | $6.00 | $3,917.68 |
| 174 | 06/01/2040 | $3,917.68 | $14.49 | $14.69 | $6.00 | $3,903.19 |
| 175 | 07/01/2040 | $3,903.19 | $14.55 | $14.64 | $6.00 | $3,888.64 |
| 176 | 08/01/2040 | $3,888.64 | $14.60 | $14.58 | $6.00 | $3,874.04 |
| 177 | 09/01/2040 | $3,874.04 | $14.66 | $14.53 | $6.00 | $3,859.38 |
| 178 | 10/01/2040 | $3,859.38 | $14.71 | $14.47 | $6.00 | $3,844.67 |
| 179 | 11/01/2040 | $3,844.67 | $14.77 | $14.42 | $6.00 | $3,829.90 |
| 180 | 12/01/2040 | $3,829.90 | $14.82 | $14.36 | $6.00 | $3,815.08 |
| 181 | 01/01/2041 | $3,815.08 | $14.88 | $14.31 | $6.00 | $3,800.20 |
| 182 | 02/01/2041 | $3,800.20 | $14.93 | $14.25 | $6.00 | $3,785.26 |
| 183 | 03/01/2041 | $3,785.26 | $14.99 | $14.19 | $6.00 | $3,770.27 |
| 184 | 04/01/2041 | $3,770.27 | $15.05 | $14.14 | $6.00 | $3,755.23 |
| 185 | 05/01/2041 | $3,755.23 | $15.10 | $14.08 | $6.00 | $3,740.12 |
| 186 | 06/01/2041 | $3,740.12 | $15.16 | $14.03 | $6.00 | $3,724.96 |
| 187 | 07/01/2041 | $3,724.96 | $15.22 | $13.97 | $6.00 | $3,709.75 |
| 188 | 08/01/2041 | $3,709.75 | $15.27 | $13.91 | $6.00 | $3,694.47 |
| 189 | 09/01/2041 | $3,694.47 | $15.33 | $13.85 | $6.00 | $3,679.14 |
| 190 | 10/01/2041 | $3,679.14 | $15.39 | $13.80 | $6.00 | $3,663.75 |
| 191 | 11/01/2041 | $3,663.75 | $15.45 | $13.74 | $6.00 | $3,648.31 |
| 192 | 12/01/2041 | $3,648.31 | $15.50 | $13.68 | $6.00 | $3,632.80 |
| 193 | 01/01/2042 | $3,632.80 | $15.56 | $13.62 | $6.00 | $3,617.24 |
| 194 | 02/01/2042 | $3,617.24 | $15.62 | $13.56 | $6.00 | $3,601.62 |
| 195 | 03/01/2042 | $3,601.62 | $15.68 | $13.51 | $6.00 | $3,585.94 |
| 196 | 04/01/2042 | $3,585.94 | $15.74 | $13.45 | $6.00 | $3,570.21 |
| 197 | 05/01/2042 | $3,570.21 | $15.80 | $13.39 | $6.00 | $3,554.41 |
| 198 | 06/01/2042 | $3,554.41 | $15.86 | $13.33 | $6.00 | $3,538.55 |
| 199 | 07/01/2042 | $3,538.55 | $15.92 | $13.27 | $6.00 | $3,522.64 |
| 200 | 08/01/2042 | $3,522.64 | $15.98 | $13.21 | $6.00 | $3,506.66 |
| 201 | 09/01/2042 | $3,506.66 | $16.04 | $13.15 | $6.00 | $3,490.63 |
| 202 | 10/01/2042 | $3,490.63 | $16.10 | $13.09 | $6.00 | $3,474.53 |
| 203 | 11/01/2042 | $3,474.53 | $16.16 | $13.03 | $6.00 | $3,458.38 |
| 204 | 12/01/2042 | $3,458.38 | $16.22 | $12.97 | $6.00 | $3,442.16 |
| 205 | 01/01/2043 | $3,442.16 | $16.28 | $12.91 | $6.00 | $3,425.88 |
| 206 | 02/01/2043 | $3,425.88 | $16.34 | $12.85 | $6.00 | $3,409.54 |
| 207 | 03/01/2043 | $3,409.54 | $16.40 | $12.79 | $6.00 | $3,393.15 |
| 208 | 04/01/2043 | $3,393.15 | $16.46 | $12.72 | $6.00 | $3,376.68 |
| 209 | 05/01/2043 | $3,376.68 | $16.52 | $12.66 | $6.00 | $3,360.16 |
| 210 | 06/01/2043 | $3,360.16 | $16.58 | $12.60 | $6.00 | $3,343.58 |
| 211 | 07/01/2043 | $3,343.58 | $16.65 | $12.54 | $6.00 | $3,326.93 |
| 212 | 08/01/2043 | $3,326.93 | $16.71 | $12.48 | $6.00 | $3,310.22 |
| 213 | 09/01/2043 | $3,310.22 | $16.77 | $12.41 | $6.00 | $3,293.45 |
| 214 | 10/01/2043 | $3,293.45 | $16.83 | $12.35 | $6.00 | $3,276.62 |
| 215 | 11/01/2043 | $3,276.62 | $16.90 | $12.29 | $6.00 | $3,259.72 |
| 216 | 12/01/2043 | $3,259.72 | $16.96 | $12.22 | $6.00 | $3,242.76 |
| 217 | 01/01/2044 | $3,242.76 | $17.02 | $12.16 | $6.00 | $3,225.73 |
| 218 | 02/01/2044 | $3,225.73 | $17.09 | $12.10 | $6.00 | $3,208.64 |
| 219 | 03/01/2044 | $3,208.64 | $17.15 | $12.03 | $6.00 | $3,191.49 |
| 220 | 04/01/2044 | $3,191.49 | $17.22 | $11.97 | $6.00 | $3,174.27 |
| 221 | 05/01/2044 | $3,174.27 | $17.28 | $11.90 | $6.00 | $3,156.99 |
| 222 | 06/01/2044 | $3,156.99 | $17.35 | $11.84 | $6.00 | $3,139.65 |
| 223 | 07/01/2044 | $3,139.65 | $17.41 | $11.77 | $6.00 | $3,122.23 |
| 224 | 08/01/2044 | $3,122.23 | $17.48 | $11.71 | $6.00 | $3,104.76 |
| 225 | 09/01/2044 | $3,104.76 | $17.54 | $11.64 | $6.00 | $3,087.22 |
| 226 | 10/01/2044 | $3,087.22 | $17.61 | $11.58 | $6.00 | $3,069.61 |
| 227 | 11/01/2044 | $3,069.61 | $17.67 | $11.51 | $6.00 | $3,051.93 |
| 228 | 12/01/2044 | $3,051.93 | $17.74 | $11.44 | $6.00 | $3,034.19 |
| 229 | 01/01/2045 | $3,034.19 | $17.81 | $11.38 | $6.00 | $3,016.39 |
| 230 | 02/01/2045 | $3,016.39 | $17.87 | $11.31 | $6.00 | $2,998.51 |
| 231 | 03/01/2045 | $2,998.51 | $17.94 | $11.24 | $6.00 | $2,980.57 |
| 232 | 04/01/2045 | $2,980.57 | $18.01 | $11.18 | $6.00 | $2,962.56 |
| 233 | 05/01/2045 | $2,962.56 | $18.08 | $11.11 | $6.00 | $2,944.49 |
| 234 | 06/01/2045 | $2,944.49 | $18.14 | $11.04 | $6.00 | $2,926.35 |
| 235 | 07/01/2045 | $2,926.35 | $18.21 | $10.97 | $6.00 | $2,908.13 |
| 236 | 08/01/2045 | $2,908.13 | $18.28 | $10.91 | $6.00 | $2,889.85 |
| 237 | 09/01/2045 | $2,889.85 | $18.35 | $10.84 | $6.00 | $2,871.51 |
| 238 | 10/01/2045 | $2,871.51 | $18.42 | $10.77 | $6.00 | $2,853.09 |
| 239 | 11/01/2045 | $2,853.09 | $18.49 | $10.70 | $6.00 | $2,834.60 |
| 240 | 12/01/2045 | $2,834.60 | $18.56 | $10.63 | $6.00 | $2,816.05 |
| 241 | 01/01/2046 | $2,816.05 | $18.62 | $10.56 | $6.00 | $2,797.42 |
| 242 | 02/01/2046 | $2,797.42 | $18.69 | $10.49 | $6.00 | $2,778.73 |
| 243 | 03/01/2046 | $2,778.73 | $18.76 | $10.42 | $6.00 | $2,759.96 |
| 244 | 04/01/2046 | $2,759.96 | $18.84 | $10.35 | $6.00 | $2,741.13 |
| 245 | 05/01/2046 | $2,741.13 | $18.91 | $10.28 | $6.00 | $2,722.22 |
| 246 | 06/01/2046 | $2,722.22 | $18.98 | $10.21 | $6.00 | $2,703.25 |
| 247 | 07/01/2046 | $2,703.25 | $19.05 | $10.14 | $6.00 | $2,684.20 |
| 248 | 08/01/2046 | $2,684.20 | $19.12 | $10.07 | $6.00 | $2,665.08 |
| 249 | 09/01/2046 | $2,665.08 | $19.19 | $9.99 | $6.00 | $2,645.89 |
| 250 | 10/01/2046 | $2,645.89 | $19.26 | $9.92 | $6.00 | $2,626.62 |
| 251 | 11/01/2046 | $2,626.62 | $19.34 | $9.85 | $6.00 | $2,607.29 |
| 252 | 12/01/2046 | $2,607.29 | $19.41 | $9.78 | $6.00 | $2,587.88 |
| 253 | 01/01/2047 | $2,587.88 | $19.48 | $9.70 | $6.00 | $2,568.40 |
| 254 | 02/01/2047 | $2,568.40 | $19.55 | $9.63 | $6.00 | $2,548.85 |
| 255 | 03/01/2047 | $2,548.85 | $19.63 | $9.56 | $6.00 | $2,529.22 |
| 256 | 04/01/2047 | $2,529.22 | $19.70 | $9.48 | $6.00 | $2,509.52 |
| 257 | 05/01/2047 | $2,509.52 | $19.77 | $9.41 | $6.00 | $2,489.75 |
| 258 | 06/01/2047 | $2,489.75 | $19.85 | $9.34 | $6.00 | $2,469.90 |
| 259 | 07/01/2047 | $2,469.90 | $19.92 | $9.26 | $6.00 | $2,449.97 |
| 260 | 08/01/2047 | $2,449.97 | $20.00 | $9.19 | $6.00 | $2,429.98 |
| 261 | 09/01/2047 | $2,429.98 | $20.07 | $9.11 | $6.00 | $2,409.90 |
| 262 | 10/01/2047 | $2,409.90 | $20.15 | $9.04 | $6.00 | $2,389.76 |
| 263 | 11/01/2047 | $2,389.76 | $20.22 | $8.96 | $6.00 | $2,369.53 |
| 264 | 12/01/2047 | $2,369.53 | $20.30 | $8.89 | $6.00 | $2,349.23 |
| 265 | 01/01/2048 | $2,349.23 | $20.38 | $8.81 | $6.00 | $2,328.86 |
| 266 | 02/01/2048 | $2,328.86 | $20.45 | $8.73 | $6.00 | $2,308.41 |
| 267 | 03/01/2048 | $2,308.41 | $20.53 | $8.66 | $6.00 | $2,287.88 |
| 268 | 04/01/2048 | $2,287.88 | $20.61 | $8.58 | $6.00 | $2,267.27 |
| 269 | 05/01/2048 | $2,267.27 | $20.68 | $8.50 | $6.00 | $2,246.59 |
| 270 | 06/01/2048 | $2,246.59 | $20.76 | $8.42 | $6.00 | $2,225.83 |
| 271 | 07/01/2048 | $2,225.83 | $20.84 | $8.35 | $6.00 | $2,204.99 |
| 272 | 08/01/2048 | $2,204.99 | $20.92 | $8.27 | $6.00 | $2,184.07 |
| 273 | 09/01/2048 | $2,184.07 | $20.99 | $8.19 | $6.00 | $2,163.08 |
| 274 | 10/01/2048 | $2,163.08 | $21.07 | $8.11 | $6.00 | $2,142.01 |
| 275 | 11/01/2048 | $2,142.01 | $21.15 | $8.03 | $6.00 | $2,120.85 |
| 276 | 12/01/2048 | $2,120.85 | $21.23 | $7.95 | $6.00 | $2,099.62 |
| 277 | 01/01/2049 | $2,099.62 | $21.31 | $7.87 | $6.00 | $2,078.31 |
| 278 | 02/01/2049 | $2,078.31 | $21.39 | $7.79 | $6.00 | $2,056.92 |
| 279 | 03/01/2049 | $2,056.92 | $21.47 | $7.71 | $6.00 | $2,035.45 |
| 280 | 04/01/2049 | $2,035.45 | $21.55 | $7.63 | $6.00 | $2,013.89 |
| 281 | 05/01/2049 | $2,013.89 | $21.63 | $7.55 | $6.00 | $1,992.26 |
| 282 | 06/01/2049 | $1,992.26 | $21.71 | $7.47 | $6.00 | $1,970.55 |
| 283 | 07/01/2049 | $1,970.55 | $21.80 | $7.39 | $6.00 | $1,948.75 |
| 284 | 08/01/2049 | $1,948.75 | $21.88 | $7.31 | $6.00 | $1,926.87 |
| 285 | 09/01/2049 | $1,926.87 | $21.96 | $7.23 | $6.00 | $1,904.92 |
| 286 | 10/01/2049 | $1,904.92 | $22.04 | $7.14 | $6.00 | $1,882.87 |
| 287 | 11/01/2049 | $1,882.87 | $22.12 | $7.06 | $6.00 | $1,860.75 |
| 288 | 12/01/2049 | $1,860.75 | $22.21 | $6.98 | $6.00 | $1,838.54 |
| 289 | 01/01/2050 | $1,838.54 | $22.29 | $6.89 | $6.00 | $1,816.25 |
| 290 | 02/01/2050 | $1,816.25 | $22.37 | $6.81 | $6.00 | $1,793.88 |
| 291 | 03/01/2050 | $1,793.88 | $22.46 | $6.73 | $6.00 | $1,771.42 |
| 292 | 04/01/2050 | $1,771.42 | $22.54 | $6.64 | $6.00 | $1,748.88 |
| 293 | 05/01/2050 | $1,748.88 | $22.63 | $6.56 | $6.00 | $1,726.25 |
| 294 | 06/01/2050 | $1,726.25 | $22.71 | $6.47 | $6.00 | $1,703.54 |
| 295 | 07/01/2050 | $1,703.54 | $22.80 | $6.39 | $6.00 | $1,680.74 |
| 296 | 08/01/2050 | $1,680.74 | $22.88 | $6.30 | $6.00 | $1,657.86 |
| 297 | 09/01/2050 | $1,657.86 | $22.97 | $6.22 | $6.00 | $1,634.89 |
| 298 | 10/01/2050 | $1,634.89 | $23.05 | $6.13 | $6.00 | $1,611.84 |
| 299 | 11/01/2050 | $1,611.84 | $23.14 | $6.04 | $6.00 | $1,588.70 |
| 300 | 12/01/2050 | $1,588.70 | $23.23 | $5.96 | $6.00 | $1,565.47 |
| 301 | 01/01/2051 | $1,565.47 | $23.31 | $5.87 | $6.00 | $1,542.15 |
| 302 | 02/01/2051 | $1,542.15 | $23.40 | $5.78 | $6.00 | $1,518.75 |
| 303 | 03/01/2051 | $1,518.75 | $23.49 | $5.70 | $6.00 | $1,495.26 |
| 304 | 04/01/2051 | $1,495.26 | $23.58 | $5.61 | $6.00 | $1,471.69 |
| 305 | 05/01/2051 | $1,471.69 | $23.67 | $5.52 | $6.00 | $1,448.02 |
| 306 | 06/01/2051 | $1,448.02 | $23.76 | $5.43 | $6.00 | $1,424.26 |
| 307 | 07/01/2051 | $1,424.26 | $23.84 | $5.34 | $6.00 | $1,400.42 |
| 308 | 08/01/2051 | $1,400.42 | $23.93 | $5.25 | $6.00 | $1,376.49 |
| 309 | 09/01/2051 | $1,376.49 | $24.02 | $5.16 | $6.00 | $1,352.46 |
| 310 | 10/01/2051 | $1,352.46 | $24.11 | $5.07 | $6.00 | $1,328.35 |
| 311 | 11/01/2051 | $1,328.35 | $24.20 | $4.98 | $6.00 | $1,304.15 |
| 312 | 12/01/2051 | $1,304.15 | $24.29 | $4.89 | $6.00 | $1,279.85 |
| 313 | 01/01/2052 | $1,279.85 | $24.39 | $4.80 | $6.00 | $1,255.47 |
| 314 | 02/01/2052 | $1,255.47 | $24.48 | $4.71 | $6.00 | $1,230.99 |
| 315 | 03/01/2052 | $1,230.99 | $24.57 | $4.62 | $6.00 | $1,206.42 |
| 316 | 04/01/2052 | $1,206.42 | $24.66 | $4.52 | $6.00 | $1,181.76 |
| 317 | 05/01/2052 | $1,181.76 | $24.75 | $4.43 | $6.00 | $1,157.01 |
| 318 | 06/01/2052 | $1,157.01 | $24.85 | $4.34 | $6.00 | $1,132.16 |
| 319 | 07/01/2052 | $1,132.16 | $24.94 | $4.25 | $6.00 | $1,107.22 |
| 320 | 08/01/2052 | $1,107.22 | $25.03 | $4.15 | $6.00 | $1,082.19 |
| 321 | 09/01/2052 | $1,082.19 | $25.13 | $4.06 | $6.00 | $1,057.06 |
| 322 | 10/01/2052 | $1,057.06 | $25.22 | $3.96 | $6.00 | $1,031.84 |
| 323 | 11/01/2052 | $1,031.84 | $25.32 | $3.87 | $6.00 | $1,006.52 |
| 324 | 12/01/2052 | $1,006.52 | $25.41 | $3.77 | $6.00 | $981.11 |
| 325 | 01/01/2053 | $981.11 | $25.51 | $3.68 | $6.00 | $955.61 |
| 326 | 02/01/2053 | $955.61 | $25.60 | $3.58 | $6.00 | $930.00 |
| 327 | 03/01/2053 | $930.00 | $25.70 | $3.49 | $6.00 | $904.31 |
| 328 | 04/01/2053 | $904.31 | $25.79 | $3.39 | $6.00 | $878.51 |
| 329 | 05/01/2053 | $878.51 | $25.89 | $3.29 | $6.00 | $852.62 |
| 330 | 06/01/2053 | $852.62 | $25.99 | $3.20 | $6.00 | $826.63 |
| 331 | 07/01/2053 | $826.63 | $26.09 | $3.10 | $6.00 | $800.55 |
| 332 | 08/01/2053 | $800.55 | $26.18 | $3.00 | $6.00 | $774.37 |
| 333 | 09/01/2053 | $774.37 | $26.28 | $2.90 | $6.00 | $748.09 |
| 334 | 10/01/2053 | $748.09 | $26.38 | $2.81 | $6.00 | $721.71 |
| 335 | 11/01/2053 | $721.71 | $26.48 | $2.71 | $6.00 | $695.23 |
| 336 | 12/01/2053 | $695.23 | $26.58 | $2.61 | $6.00 | $668.65 |
| 337 | 01/01/2054 | $668.65 | $26.68 | $2.51 | $6.00 | $641.97 |
| 338 | 02/01/2054 | $641.97 | $26.78 | $2.41 | $6.00 | $615.19 |
| 339 | 03/01/2054 | $615.19 | $26.88 | $2.31 | $6.00 | $588.32 |
| 340 | 04/01/2054 | $588.32 | $26.98 | $2.21 | $6.00 | $561.34 |
| 341 | 05/01/2054 | $561.34 | $27.08 | $2.11 | $6.00 | $534.26 |
| 342 | 06/01/2054 | $534.26 | $27.18 | $2.00 | $6.00 | $507.08 |
| 343 | 07/01/2054 | $507.08 | $27.28 | $1.90 | $6.00 | $479.79 |
| 344 | 08/01/2054 | $479.79 | $27.39 | $1.80 | $6.00 | $452.41 |
| 345 | 09/01/2054 | $452.41 | $27.49 | $1.70 | $6.00 | $424.92 |
| 346 | 10/01/2054 | $424.92 | $27.59 | $1.59 | $6.00 | $397.33 |
| 347 | 11/01/2054 | $397.33 | $27.70 | $1.49 | $6.00 | $369.63 |
| 348 | 12/01/2054 | $369.63 | $27.80 | $1.39 | $6.00 | $341.83 |
| 349 | 01/01/2055 | $341.83 | $27.90 | $1.28 | $6.00 | $313.93 |
| 350 | 02/01/2055 | $313.93 | $28.01 | $1.18 | $6.00 | $285.92 |
| 351 | 03/01/2055 | $285.92 | $28.11 | $1.07 | $6.00 | $257.81 |
| 352 | 04/01/2055 | $257.81 | $28.22 | $0.97 | $6.00 | $229.59 |
| 353 | 05/01/2055 | $229.59 | $28.32 | $0.86 | $6.00 | $201.27 |
| 354 | 06/01/2055 | $201.27 | $28.43 | $0.75 | $6.00 | $172.83 |
| 355 | 07/01/2055 | $172.83 | $28.54 | $0.65 | $6.00 | $144.30 |
| 356 | 08/01/2055 | $144.30 | $28.64 | $0.54 | $6.00 | $115.65 |
| 357 | 09/01/2055 | $115.65 | $28.75 | $0.43 | $6.00 | $86.90 |
| 358 | 10/01/2055 | $86.90 | $28.86 | $0.33 | $6.00 | $58.04 |
| 359 | 11/01/2055 | $58.04 | $28.97 | $0.22 | $6.00 | $29.08 |
| 360 | 12/01/2055 | $29.08 | $29.08 | $0.11 | $6.00 | $0.00 |