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: $36.37
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 | $5,960.00 | $7.85 | $22.35 | $6.17 | $5,952.15 |
| 2 | 02/01/2026 | $5,952.15 | $7.88 | $22.32 | $6.17 | $5,944.27 |
| 3 | 03/01/2026 | $5,944.27 | $7.91 | $22.29 | $6.17 | $5,936.37 |
| 4 | 04/01/2026 | $5,936.37 | $7.94 | $22.26 | $6.17 | $5,928.43 |
| 5 | 05/01/2026 | $5,928.43 | $7.97 | $22.23 | $6.17 | $5,920.46 |
| 6 | 06/01/2026 | $5,920.46 | $8.00 | $22.20 | $6.17 | $5,912.47 |
| 7 | 07/01/2026 | $5,912.47 | $8.03 | $22.17 | $6.17 | $5,904.44 |
| 8 | 08/01/2026 | $5,904.44 | $8.06 | $22.14 | $6.17 | $5,896.38 |
| 9 | 09/01/2026 | $5,896.38 | $8.09 | $22.11 | $6.17 | $5,888.30 |
| 10 | 10/01/2026 | $5,888.30 | $8.12 | $22.08 | $6.17 | $5,880.18 |
| 11 | 11/01/2026 | $5,880.18 | $8.15 | $22.05 | $6.17 | $5,872.03 |
| 12 | 12/01/2026 | $5,872.03 | $8.18 | $22.02 | $6.17 | $5,863.85 |
| 13 | 01/01/2027 | $5,863.85 | $8.21 | $21.99 | $6.17 | $5,855.64 |
| 14 | 02/01/2027 | $5,855.64 | $8.24 | $21.96 | $6.17 | $5,847.40 |
| 15 | 03/01/2027 | $5,847.40 | $8.27 | $21.93 | $6.17 | $5,839.13 |
| 16 | 04/01/2027 | $5,839.13 | $8.30 | $21.90 | $6.17 | $5,830.83 |
| 17 | 05/01/2027 | $5,830.83 | $8.33 | $21.87 | $6.17 | $5,822.50 |
| 18 | 06/01/2027 | $5,822.50 | $8.36 | $21.83 | $6.17 | $5,814.13 |
| 19 | 07/01/2027 | $5,814.13 | $8.40 | $21.80 | $6.17 | $5,805.74 |
| 20 | 08/01/2027 | $5,805.74 | $8.43 | $21.77 | $6.17 | $5,797.31 |
| 21 | 09/01/2027 | $5,797.31 | $8.46 | $21.74 | $6.17 | $5,788.85 |
| 22 | 10/01/2027 | $5,788.85 | $8.49 | $21.71 | $6.17 | $5,780.36 |
| 23 | 11/01/2027 | $5,780.36 | $8.52 | $21.68 | $6.17 | $5,771.84 |
| 24 | 12/01/2027 | $5,771.84 | $8.55 | $21.64 | $6.17 | $5,763.29 |
| 25 | 01/01/2028 | $5,763.29 | $8.59 | $21.61 | $6.17 | $5,754.70 |
| 26 | 02/01/2028 | $5,754.70 | $8.62 | $21.58 | $6.17 | $5,746.08 |
| 27 | 03/01/2028 | $5,746.08 | $8.65 | $21.55 | $6.17 | $5,737.43 |
| 28 | 04/01/2028 | $5,737.43 | $8.68 | $21.52 | $6.17 | $5,728.75 |
| 29 | 05/01/2028 | $5,728.75 | $8.72 | $21.48 | $6.17 | $5,720.03 |
| 30 | 06/01/2028 | $5,720.03 | $8.75 | $21.45 | $6.17 | $5,711.28 |
| 31 | 07/01/2028 | $5,711.28 | $8.78 | $21.42 | $6.17 | $5,702.50 |
| 32 | 08/01/2028 | $5,702.50 | $8.81 | $21.38 | $6.17 | $5,693.69 |
| 33 | 09/01/2028 | $5,693.69 | $8.85 | $21.35 | $6.17 | $5,684.84 |
| 34 | 10/01/2028 | $5,684.84 | $8.88 | $21.32 | $6.17 | $5,675.96 |
| 35 | 11/01/2028 | $5,675.96 | $8.91 | $21.28 | $6.17 | $5,667.05 |
| 36 | 12/01/2028 | $5,667.05 | $8.95 | $21.25 | $6.17 | $5,658.10 |
| 37 | 01/01/2029 | $5,658.10 | $8.98 | $21.22 | $6.17 | $5,649.12 |
| 38 | 02/01/2029 | $5,649.12 | $9.01 | $21.18 | $6.17 | $5,640.11 |
| 39 | 03/01/2029 | $5,640.11 | $9.05 | $21.15 | $6.17 | $5,631.06 |
| 40 | 04/01/2029 | $5,631.06 | $9.08 | $21.12 | $6.17 | $5,621.98 |
| 41 | 05/01/2029 | $5,621.98 | $9.12 | $21.08 | $6.17 | $5,612.86 |
| 42 | 06/01/2029 | $5,612.86 | $9.15 | $21.05 | $6.17 | $5,603.71 |
| 43 | 07/01/2029 | $5,603.71 | $9.18 | $21.01 | $6.17 | $5,594.53 |
| 44 | 08/01/2029 | $5,594.53 | $9.22 | $20.98 | $6.17 | $5,585.31 |
| 45 | 09/01/2029 | $5,585.31 | $9.25 | $20.94 | $6.17 | $5,576.05 |
| 46 | 10/01/2029 | $5,576.05 | $9.29 | $20.91 | $6.17 | $5,566.76 |
| 47 | 11/01/2029 | $5,566.76 | $9.32 | $20.88 | $6.17 | $5,557.44 |
| 48 | 12/01/2029 | $5,557.44 | $9.36 | $20.84 | $6.17 | $5,548.08 |
| 49 | 01/01/2030 | $5,548.08 | $9.39 | $20.81 | $6.17 | $5,538.69 |
| 50 | 02/01/2030 | $5,538.69 | $9.43 | $20.77 | $6.17 | $5,529.26 |
| 51 | 03/01/2030 | $5,529.26 | $9.46 | $20.73 | $6.17 | $5,519.80 |
| 52 | 04/01/2030 | $5,519.80 | $9.50 | $20.70 | $6.17 | $5,510.30 |
| 53 | 05/01/2030 | $5,510.30 | $9.53 | $20.66 | $6.17 | $5,500.76 |
| 54 | 06/01/2030 | $5,500.76 | $9.57 | $20.63 | $6.17 | $5,491.19 |
| 55 | 07/01/2030 | $5,491.19 | $9.61 | $20.59 | $6.17 | $5,481.59 |
| 56 | 08/01/2030 | $5,481.59 | $9.64 | $20.56 | $6.17 | $5,471.94 |
| 57 | 09/01/2030 | $5,471.94 | $9.68 | $20.52 | $6.17 | $5,462.27 |
| 58 | 10/01/2030 | $5,462.27 | $9.71 | $20.48 | $6.17 | $5,452.55 |
| 59 | 11/01/2030 | $5,452.55 | $9.75 | $20.45 | $6.17 | $5,442.80 |
| 60 | 12/01/2030 | $5,442.80 | $9.79 | $20.41 | $6.17 | $5,433.01 |
| 61 | 01/01/2031 | $5,433.01 | $9.82 | $20.37 | $6.17 | $5,423.19 |
| 62 | 02/01/2031 | $5,423.19 | $9.86 | $20.34 | $6.17 | $5,413.33 |
| 63 | 03/01/2031 | $5,413.33 | $9.90 | $20.30 | $6.17 | $5,403.43 |
| 64 | 04/01/2031 | $5,403.43 | $9.94 | $20.26 | $6.17 | $5,393.49 |
| 65 | 05/01/2031 | $5,393.49 | $9.97 | $20.23 | $6.17 | $5,383.52 |
| 66 | 06/01/2031 | $5,383.52 | $10.01 | $20.19 | $6.17 | $5,373.51 |
| 67 | 07/01/2031 | $5,373.51 | $10.05 | $20.15 | $6.17 | $5,363.46 |
| 68 | 08/01/2031 | $5,363.46 | $10.09 | $20.11 | $6.17 | $5,353.38 |
| 69 | 09/01/2031 | $5,353.38 | $10.12 | $20.08 | $6.17 | $5,343.25 |
| 70 | 10/01/2031 | $5,343.25 | $10.16 | $20.04 | $6.17 | $5,333.09 |
| 71 | 11/01/2031 | $5,333.09 | $10.20 | $20.00 | $6.17 | $5,322.89 |
| 72 | 12/01/2031 | $5,322.89 | $10.24 | $19.96 | $6.17 | $5,312.65 |
| 73 | 01/01/2032 | $5,312.65 | $10.28 | $19.92 | $6.17 | $5,302.38 |
| 74 | 02/01/2032 | $5,302.38 | $10.31 | $19.88 | $6.17 | $5,292.06 |
| 75 | 03/01/2032 | $5,292.06 | $10.35 | $19.85 | $6.17 | $5,281.71 |
| 76 | 04/01/2032 | $5,281.71 | $10.39 | $19.81 | $6.17 | $5,271.32 |
| 77 | 05/01/2032 | $5,271.32 | $10.43 | $19.77 | $6.17 | $5,260.89 |
| 78 | 06/01/2032 | $5,260.89 | $10.47 | $19.73 | $6.17 | $5,250.42 |
| 79 | 07/01/2032 | $5,250.42 | $10.51 | $19.69 | $6.17 | $5,239.91 |
| 80 | 08/01/2032 | $5,239.91 | $10.55 | $19.65 | $6.17 | $5,229.36 |
| 81 | 09/01/2032 | $5,229.36 | $10.59 | $19.61 | $6.17 | $5,218.77 |
| 82 | 10/01/2032 | $5,218.77 | $10.63 | $19.57 | $6.17 | $5,208.14 |
| 83 | 11/01/2032 | $5,208.14 | $10.67 | $19.53 | $6.17 | $5,197.47 |
| 84 | 12/01/2032 | $5,197.47 | $10.71 | $19.49 | $6.17 | $5,186.77 |
| 85 | 01/01/2033 | $5,186.77 | $10.75 | $19.45 | $6.17 | $5,176.02 |
| 86 | 02/01/2033 | $5,176.02 | $10.79 | $19.41 | $6.17 | $5,165.23 |
| 87 | 03/01/2033 | $5,165.23 | $10.83 | $19.37 | $6.17 | $5,154.40 |
| 88 | 04/01/2033 | $5,154.40 | $10.87 | $19.33 | $6.17 | $5,143.53 |
| 89 | 05/01/2033 | $5,143.53 | $10.91 | $19.29 | $6.17 | $5,132.62 |
| 90 | 06/01/2033 | $5,132.62 | $10.95 | $19.25 | $6.17 | $5,121.67 |
| 91 | 07/01/2033 | $5,121.67 | $10.99 | $19.21 | $6.17 | $5,110.68 |
| 92 | 08/01/2033 | $5,110.68 | $11.03 | $19.17 | $6.17 | $5,099.64 |
| 93 | 09/01/2033 | $5,099.64 | $11.07 | $19.12 | $6.17 | $5,088.57 |
| 94 | 10/01/2033 | $5,088.57 | $11.12 | $19.08 | $6.17 | $5,077.45 |
| 95 | 11/01/2033 | $5,077.45 | $11.16 | $19.04 | $6.17 | $5,066.30 |
| 96 | 12/01/2033 | $5,066.30 | $11.20 | $19.00 | $6.17 | $5,055.10 |
| 97 | 01/01/2034 | $5,055.10 | $11.24 | $18.96 | $6.17 | $5,043.85 |
| 98 | 02/01/2034 | $5,043.85 | $11.28 | $18.91 | $6.17 | $5,032.57 |
| 99 | 03/01/2034 | $5,032.57 | $11.33 | $18.87 | $6.17 | $5,021.24 |
| 100 | 04/01/2034 | $5,021.24 | $11.37 | $18.83 | $6.17 | $5,009.88 |
| 101 | 05/01/2034 | $5,009.88 | $11.41 | $18.79 | $6.17 | $4,998.46 |
| 102 | 06/01/2034 | $4,998.46 | $11.45 | $18.74 | $6.17 | $4,987.01 |
| 103 | 07/01/2034 | $4,987.01 | $11.50 | $18.70 | $6.17 | $4,975.51 |
| 104 | 08/01/2034 | $4,975.51 | $11.54 | $18.66 | $6.17 | $4,963.97 |
| 105 | 09/01/2034 | $4,963.97 | $11.58 | $18.61 | $6.17 | $4,952.39 |
| 106 | 10/01/2034 | $4,952.39 | $11.63 | $18.57 | $6.17 | $4,940.76 |
| 107 | 11/01/2034 | $4,940.76 | $11.67 | $18.53 | $6.17 | $4,929.09 |
| 108 | 12/01/2034 | $4,929.09 | $11.71 | $18.48 | $6.17 | $4,917.38 |
| 109 | 01/01/2035 | $4,917.38 | $11.76 | $18.44 | $6.17 | $4,905.62 |
| 110 | 02/01/2035 | $4,905.62 | $11.80 | $18.40 | $6.17 | $4,893.82 |
| 111 | 03/01/2035 | $4,893.82 | $11.85 | $18.35 | $6.17 | $4,881.97 |
| 112 | 04/01/2035 | $4,881.97 | $11.89 | $18.31 | $6.17 | $4,870.08 |
| 113 | 05/01/2035 | $4,870.08 | $11.94 | $18.26 | $6.17 | $4,858.14 |
| 114 | 06/01/2035 | $4,858.14 | $11.98 | $18.22 | $6.17 | $4,846.16 |
| 115 | 07/01/2035 | $4,846.16 | $12.03 | $18.17 | $6.17 | $4,834.14 |
| 116 | 08/01/2035 | $4,834.14 | $12.07 | $18.13 | $6.17 | $4,822.07 |
| 117 | 09/01/2035 | $4,822.07 | $12.12 | $18.08 | $6.17 | $4,809.95 |
| 118 | 10/01/2035 | $4,809.95 | $12.16 | $18.04 | $6.17 | $4,797.79 |
| 119 | 11/01/2035 | $4,797.79 | $12.21 | $17.99 | $6.17 | $4,785.58 |
| 120 | 12/01/2035 | $4,785.58 | $12.25 | $17.95 | $6.17 | $4,773.33 |
| 121 | 01/01/2036 | $4,773.33 | $12.30 | $17.90 | $6.17 | $4,761.03 |
| 122 | 02/01/2036 | $4,761.03 | $12.34 | $17.85 | $6.17 | $4,748.69 |
| 123 | 03/01/2036 | $4,748.69 | $12.39 | $17.81 | $6.17 | $4,736.30 |
| 124 | 04/01/2036 | $4,736.30 | $12.44 | $17.76 | $6.17 | $4,723.86 |
| 125 | 05/01/2036 | $4,723.86 | $12.48 | $17.71 | $6.17 | $4,711.38 |
| 126 | 06/01/2036 | $4,711.38 | $12.53 | $17.67 | $6.17 | $4,698.84 |
| 127 | 07/01/2036 | $4,698.84 | $12.58 | $17.62 | $6.17 | $4,686.27 |
| 128 | 08/01/2036 | $4,686.27 | $12.62 | $17.57 | $6.17 | $4,673.64 |
| 129 | 09/01/2036 | $4,673.64 | $12.67 | $17.53 | $6.17 | $4,660.97 |
| 130 | 10/01/2036 | $4,660.97 | $12.72 | $17.48 | $6.17 | $4,648.25 |
| 131 | 11/01/2036 | $4,648.25 | $12.77 | $17.43 | $6.17 | $4,635.48 |
| 132 | 12/01/2036 | $4,635.48 | $12.82 | $17.38 | $6.17 | $4,622.67 |
| 133 | 01/01/2037 | $4,622.67 | $12.86 | $17.33 | $6.17 | $4,609.80 |
| 134 | 02/01/2037 | $4,609.80 | $12.91 | $17.29 | $6.17 | $4,596.89 |
| 135 | 03/01/2037 | $4,596.89 | $12.96 | $17.24 | $6.17 | $4,583.93 |
| 136 | 04/01/2037 | $4,583.93 | $13.01 | $17.19 | $6.17 | $4,570.92 |
| 137 | 05/01/2037 | $4,570.92 | $13.06 | $17.14 | $6.17 | $4,557.87 |
| 138 | 06/01/2037 | $4,557.87 | $13.11 | $17.09 | $6.17 | $4,544.76 |
| 139 | 07/01/2037 | $4,544.76 | $13.16 | $17.04 | $6.17 | $4,531.60 |
| 140 | 08/01/2037 | $4,531.60 | $13.20 | $16.99 | $6.17 | $4,518.40 |
| 141 | 09/01/2037 | $4,518.40 | $13.25 | $16.94 | $6.17 | $4,505.14 |
| 142 | 10/01/2037 | $4,505.14 | $13.30 | $16.89 | $6.17 | $4,491.84 |
| 143 | 11/01/2037 | $4,491.84 | $13.35 | $16.84 | $6.17 | $4,478.49 |
| 144 | 12/01/2037 | $4,478.49 | $13.40 | $16.79 | $6.17 | $4,465.08 |
| 145 | 01/01/2038 | $4,465.08 | $13.45 | $16.74 | $6.17 | $4,451.63 |
| 146 | 02/01/2038 | $4,451.63 | $13.50 | $16.69 | $6.17 | $4,438.12 |
| 147 | 03/01/2038 | $4,438.12 | $13.56 | $16.64 | $6.17 | $4,424.57 |
| 148 | 04/01/2038 | $4,424.57 | $13.61 | $16.59 | $6.17 | $4,410.96 |
| 149 | 05/01/2038 | $4,410.96 | $13.66 | $16.54 | $6.17 | $4,397.30 |
| 150 | 06/01/2038 | $4,397.30 | $13.71 | $16.49 | $6.17 | $4,383.59 |
| 151 | 07/01/2038 | $4,383.59 | $13.76 | $16.44 | $6.17 | $4,369.83 |
| 152 | 08/01/2038 | $4,369.83 | $13.81 | $16.39 | $6.17 | $4,356.02 |
| 153 | 09/01/2038 | $4,356.02 | $13.86 | $16.34 | $6.17 | $4,342.16 |
| 154 | 10/01/2038 | $4,342.16 | $13.92 | $16.28 | $6.17 | $4,328.24 |
| 155 | 11/01/2038 | $4,328.24 | $13.97 | $16.23 | $6.17 | $4,314.28 |
| 156 | 12/01/2038 | $4,314.28 | $14.02 | $16.18 | $6.17 | $4,300.26 |
| 157 | 01/01/2039 | $4,300.26 | $14.07 | $16.13 | $6.17 | $4,286.18 |
| 158 | 02/01/2039 | $4,286.18 | $14.13 | $16.07 | $6.17 | $4,272.06 |
| 159 | 03/01/2039 | $4,272.06 | $14.18 | $16.02 | $6.17 | $4,257.88 |
| 160 | 04/01/2039 | $4,257.88 | $14.23 | $15.97 | $6.17 | $4,243.65 |
| 161 | 05/01/2039 | $4,243.65 | $14.28 | $15.91 | $6.17 | $4,229.36 |
| 162 | 06/01/2039 | $4,229.36 | $14.34 | $15.86 | $6.17 | $4,215.03 |
| 163 | 07/01/2039 | $4,215.03 | $14.39 | $15.81 | $6.17 | $4,200.63 |
| 164 | 08/01/2039 | $4,200.63 | $14.45 | $15.75 | $6.17 | $4,186.19 |
| 165 | 09/01/2039 | $4,186.19 | $14.50 | $15.70 | $6.17 | $4,171.69 |
| 166 | 10/01/2039 | $4,171.69 | $14.55 | $15.64 | $6.17 | $4,157.13 |
| 167 | 11/01/2039 | $4,157.13 | $14.61 | $15.59 | $6.17 | $4,142.52 |
| 168 | 12/01/2039 | $4,142.52 | $14.66 | $15.53 | $6.17 | $4,127.86 |
| 169 | 01/01/2040 | $4,127.86 | $14.72 | $15.48 | $6.17 | $4,113.14 |
| 170 | 02/01/2040 | $4,113.14 | $14.77 | $15.42 | $6.17 | $4,098.37 |
| 171 | 03/01/2040 | $4,098.37 | $14.83 | $15.37 | $6.17 | $4,083.54 |
| 172 | 04/01/2040 | $4,083.54 | $14.89 | $15.31 | $6.17 | $4,068.65 |
| 173 | 05/01/2040 | $4,068.65 | $14.94 | $15.26 | $6.17 | $4,053.71 |
| 174 | 06/01/2040 | $4,053.71 | $15.00 | $15.20 | $6.17 | $4,038.71 |
| 175 | 07/01/2040 | $4,038.71 | $15.05 | $15.15 | $6.17 | $4,023.66 |
| 176 | 08/01/2040 | $4,023.66 | $15.11 | $15.09 | $6.17 | $4,008.55 |
| 177 | 09/01/2040 | $4,008.55 | $15.17 | $15.03 | $6.17 | $3,993.38 |
| 178 | 10/01/2040 | $3,993.38 | $15.22 | $14.98 | $6.17 | $3,978.16 |
| 179 | 11/01/2040 | $3,978.16 | $15.28 | $14.92 | $6.17 | $3,962.88 |
| 180 | 12/01/2040 | $3,962.88 | $15.34 | $14.86 | $6.17 | $3,947.54 |
| 181 | 01/01/2041 | $3,947.54 | $15.40 | $14.80 | $6.17 | $3,932.15 |
| 182 | 02/01/2041 | $3,932.15 | $15.45 | $14.75 | $6.17 | $3,916.70 |
| 183 | 03/01/2041 | $3,916.70 | $15.51 | $14.69 | $6.17 | $3,901.18 |
| 184 | 04/01/2041 | $3,901.18 | $15.57 | $14.63 | $6.17 | $3,885.62 |
| 185 | 05/01/2041 | $3,885.62 | $15.63 | $14.57 | $6.17 | $3,869.99 |
| 186 | 06/01/2041 | $3,869.99 | $15.69 | $14.51 | $6.17 | $3,854.30 |
| 187 | 07/01/2041 | $3,854.30 | $15.74 | $14.45 | $6.17 | $3,838.56 |
| 188 | 08/01/2041 | $3,838.56 | $15.80 | $14.39 | $6.17 | $3,822.75 |
| 189 | 09/01/2041 | $3,822.75 | $15.86 | $14.34 | $6.17 | $3,806.89 |
| 190 | 10/01/2041 | $3,806.89 | $15.92 | $14.28 | $6.17 | $3,790.97 |
| 191 | 11/01/2041 | $3,790.97 | $15.98 | $14.22 | $6.17 | $3,774.99 |
| 192 | 12/01/2041 | $3,774.99 | $16.04 | $14.16 | $6.17 | $3,758.94 |
| 193 | 01/01/2042 | $3,758.94 | $16.10 | $14.10 | $6.17 | $3,742.84 |
| 194 | 02/01/2042 | $3,742.84 | $16.16 | $14.04 | $6.17 | $3,726.68 |
| 195 | 03/01/2042 | $3,726.68 | $16.22 | $13.98 | $6.17 | $3,710.45 |
| 196 | 04/01/2042 | $3,710.45 | $16.28 | $13.91 | $6.17 | $3,694.17 |
| 197 | 05/01/2042 | $3,694.17 | $16.35 | $13.85 | $6.17 | $3,677.83 |
| 198 | 06/01/2042 | $3,677.83 | $16.41 | $13.79 | $6.17 | $3,661.42 |
| 199 | 07/01/2042 | $3,661.42 | $16.47 | $13.73 | $6.17 | $3,644.95 |
| 200 | 08/01/2042 | $3,644.95 | $16.53 | $13.67 | $6.17 | $3,628.42 |
| 201 | 09/01/2042 | $3,628.42 | $16.59 | $13.61 | $6.17 | $3,611.83 |
| 202 | 10/01/2042 | $3,611.83 | $16.65 | $13.54 | $6.17 | $3,595.17 |
| 203 | 11/01/2042 | $3,595.17 | $16.72 | $13.48 | $6.17 | $3,578.46 |
| 204 | 12/01/2042 | $3,578.46 | $16.78 | $13.42 | $6.17 | $3,561.68 |
| 205 | 01/01/2043 | $3,561.68 | $16.84 | $13.36 | $6.17 | $3,544.84 |
| 206 | 02/01/2043 | $3,544.84 | $16.91 | $13.29 | $6.17 | $3,527.93 |
| 207 | 03/01/2043 | $3,527.93 | $16.97 | $13.23 | $6.17 | $3,510.96 |
| 208 | 04/01/2043 | $3,510.96 | $17.03 | $13.17 | $6.17 | $3,493.93 |
| 209 | 05/01/2043 | $3,493.93 | $17.10 | $13.10 | $6.17 | $3,476.83 |
| 210 | 06/01/2043 | $3,476.83 | $17.16 | $13.04 | $6.17 | $3,459.67 |
| 211 | 07/01/2043 | $3,459.67 | $17.22 | $12.97 | $6.17 | $3,442.45 |
| 212 | 08/01/2043 | $3,442.45 | $17.29 | $12.91 | $6.17 | $3,425.16 |
| 213 | 09/01/2043 | $3,425.16 | $17.35 | $12.84 | $6.17 | $3,407.81 |
| 214 | 10/01/2043 | $3,407.81 | $17.42 | $12.78 | $6.17 | $3,390.39 |
| 215 | 11/01/2043 | $3,390.39 | $17.48 | $12.71 | $6.17 | $3,372.90 |
| 216 | 12/01/2043 | $3,372.90 | $17.55 | $12.65 | $6.17 | $3,355.35 |
| 217 | 01/01/2044 | $3,355.35 | $17.62 | $12.58 | $6.17 | $3,337.74 |
| 218 | 02/01/2044 | $3,337.74 | $17.68 | $12.52 | $6.17 | $3,320.05 |
| 219 | 03/01/2044 | $3,320.05 | $17.75 | $12.45 | $6.17 | $3,302.31 |
| 220 | 04/01/2044 | $3,302.31 | $17.81 | $12.38 | $6.17 | $3,284.49 |
| 221 | 05/01/2044 | $3,284.49 | $17.88 | $12.32 | $6.17 | $3,266.61 |
| 222 | 06/01/2044 | $3,266.61 | $17.95 | $12.25 | $6.17 | $3,248.66 |
| 223 | 07/01/2044 | $3,248.66 | $18.02 | $12.18 | $6.17 | $3,230.65 |
| 224 | 08/01/2044 | $3,230.65 | $18.08 | $12.11 | $6.17 | $3,212.56 |
| 225 | 09/01/2044 | $3,212.56 | $18.15 | $12.05 | $6.17 | $3,194.41 |
| 226 | 10/01/2044 | $3,194.41 | $18.22 | $11.98 | $6.17 | $3,176.19 |
| 227 | 11/01/2044 | $3,176.19 | $18.29 | $11.91 | $6.17 | $3,157.90 |
| 228 | 12/01/2044 | $3,157.90 | $18.36 | $11.84 | $6.17 | $3,139.55 |
| 229 | 01/01/2045 | $3,139.55 | $18.43 | $11.77 | $6.17 | $3,121.12 |
| 230 | 02/01/2045 | $3,121.12 | $18.49 | $11.70 | $6.17 | $3,102.63 |
| 231 | 03/01/2045 | $3,102.63 | $18.56 | $11.63 | $6.17 | $3,084.06 |
| 232 | 04/01/2045 | $3,084.06 | $18.63 | $11.57 | $6.17 | $3,065.43 |
| 233 | 05/01/2045 | $3,065.43 | $18.70 | $11.50 | $6.17 | $3,046.73 |
| 234 | 06/01/2045 | $3,046.73 | $18.77 | $11.43 | $6.17 | $3,027.95 |
| 235 | 07/01/2045 | $3,027.95 | $18.84 | $11.35 | $6.17 | $3,009.11 |
| 236 | 08/01/2045 | $3,009.11 | $18.91 | $11.28 | $6.17 | $2,990.20 |
| 237 | 09/01/2045 | $2,990.20 | $18.99 | $11.21 | $6.17 | $2,971.21 |
| 238 | 10/01/2045 | $2,971.21 | $19.06 | $11.14 | $6.17 | $2,952.15 |
| 239 | 11/01/2045 | $2,952.15 | $19.13 | $11.07 | $6.17 | $2,933.03 |
| 240 | 12/01/2045 | $2,933.03 | $19.20 | $11.00 | $6.17 | $2,913.83 |
| 241 | 01/01/2046 | $2,913.83 | $19.27 | $10.93 | $6.17 | $2,894.56 |
| 242 | 02/01/2046 | $2,894.56 | $19.34 | $10.85 | $6.17 | $2,875.21 |
| 243 | 03/01/2046 | $2,875.21 | $19.42 | $10.78 | $6.17 | $2,855.80 |
| 244 | 04/01/2046 | $2,855.80 | $19.49 | $10.71 | $6.17 | $2,836.31 |
| 245 | 05/01/2046 | $2,836.31 | $19.56 | $10.64 | $6.17 | $2,816.74 |
| 246 | 06/01/2046 | $2,816.74 | $19.64 | $10.56 | $6.17 | $2,797.11 |
| 247 | 07/01/2046 | $2,797.11 | $19.71 | $10.49 | $6.17 | $2,777.40 |
| 248 | 08/01/2046 | $2,777.40 | $19.78 | $10.42 | $6.17 | $2,757.62 |
| 249 | 09/01/2046 | $2,757.62 | $19.86 | $10.34 | $6.17 | $2,737.76 |
| 250 | 10/01/2046 | $2,737.76 | $19.93 | $10.27 | $6.17 | $2,717.83 |
| 251 | 11/01/2046 | $2,717.83 | $20.01 | $10.19 | $6.17 | $2,697.82 |
| 252 | 12/01/2046 | $2,697.82 | $20.08 | $10.12 | $6.17 | $2,677.74 |
| 253 | 01/01/2047 | $2,677.74 | $20.16 | $10.04 | $6.17 | $2,657.58 |
| 254 | 02/01/2047 | $2,657.58 | $20.23 | $9.97 | $6.17 | $2,637.35 |
| 255 | 03/01/2047 | $2,637.35 | $20.31 | $9.89 | $6.17 | $2,617.04 |
| 256 | 04/01/2047 | $2,617.04 | $20.38 | $9.81 | $6.17 | $2,596.66 |
| 257 | 05/01/2047 | $2,596.66 | $20.46 | $9.74 | $6.17 | $2,576.20 |
| 258 | 06/01/2047 | $2,576.20 | $20.54 | $9.66 | $6.17 | $2,555.66 |
| 259 | 07/01/2047 | $2,555.66 | $20.61 | $9.58 | $6.17 | $2,535.04 |
| 260 | 08/01/2047 | $2,535.04 | $20.69 | $9.51 | $6.17 | $2,514.35 |
| 261 | 09/01/2047 | $2,514.35 | $20.77 | $9.43 | $6.17 | $2,493.58 |
| 262 | 10/01/2047 | $2,493.58 | $20.85 | $9.35 | $6.17 | $2,472.73 |
| 263 | 11/01/2047 | $2,472.73 | $20.93 | $9.27 | $6.17 | $2,451.81 |
| 264 | 12/01/2047 | $2,451.81 | $21.00 | $9.19 | $6.17 | $2,430.80 |
| 265 | 01/01/2048 | $2,430.80 | $21.08 | $9.12 | $6.17 | $2,409.72 |
| 266 | 02/01/2048 | $2,409.72 | $21.16 | $9.04 | $6.17 | $2,388.56 |
| 267 | 03/01/2048 | $2,388.56 | $21.24 | $8.96 | $6.17 | $2,367.32 |
| 268 | 04/01/2048 | $2,367.32 | $21.32 | $8.88 | $6.17 | $2,346.00 |
| 269 | 05/01/2048 | $2,346.00 | $21.40 | $8.80 | $6.17 | $2,324.60 |
| 270 | 06/01/2048 | $2,324.60 | $21.48 | $8.72 | $6.17 | $2,303.11 |
| 271 | 07/01/2048 | $2,303.11 | $21.56 | $8.64 | $6.17 | $2,281.55 |
| 272 | 08/01/2048 | $2,281.55 | $21.64 | $8.56 | $6.17 | $2,259.91 |
| 273 | 09/01/2048 | $2,259.91 | $21.72 | $8.47 | $6.17 | $2,238.19 |
| 274 | 10/01/2048 | $2,238.19 | $21.81 | $8.39 | $6.17 | $2,216.38 |
| 275 | 11/01/2048 | $2,216.38 | $21.89 | $8.31 | $6.17 | $2,194.49 |
| 276 | 12/01/2048 | $2,194.49 | $21.97 | $8.23 | $6.17 | $2,172.52 |
| 277 | 01/01/2049 | $2,172.52 | $22.05 | $8.15 | $6.17 | $2,150.47 |
| 278 | 02/01/2049 | $2,150.47 | $22.13 | $8.06 | $6.17 | $2,128.34 |
| 279 | 03/01/2049 | $2,128.34 | $22.22 | $7.98 | $6.17 | $2,106.12 |
| 280 | 04/01/2049 | $2,106.12 | $22.30 | $7.90 | $6.17 | $2,083.82 |
| 281 | 05/01/2049 | $2,083.82 | $22.38 | $7.81 | $6.17 | $2,061.44 |
| 282 | 06/01/2049 | $2,061.44 | $22.47 | $7.73 | $6.17 | $2,038.97 |
| 283 | 07/01/2049 | $2,038.97 | $22.55 | $7.65 | $6.17 | $2,016.42 |
| 284 | 08/01/2049 | $2,016.42 | $22.64 | $7.56 | $6.17 | $1,993.78 |
| 285 | 09/01/2049 | $1,993.78 | $22.72 | $7.48 | $6.17 | $1,971.06 |
| 286 | 10/01/2049 | $1,971.06 | $22.81 | $7.39 | $6.17 | $1,948.25 |
| 287 | 11/01/2049 | $1,948.25 | $22.89 | $7.31 | $6.17 | $1,925.36 |
| 288 | 12/01/2049 | $1,925.36 | $22.98 | $7.22 | $6.17 | $1,902.38 |
| 289 | 01/01/2050 | $1,902.38 | $23.06 | $7.13 | $6.17 | $1,879.32 |
| 290 | 02/01/2050 | $1,879.32 | $23.15 | $7.05 | $6.17 | $1,856.16 |
| 291 | 03/01/2050 | $1,856.16 | $23.24 | $6.96 | $6.17 | $1,832.93 |
| 292 | 04/01/2050 | $1,832.93 | $23.32 | $6.87 | $6.17 | $1,809.60 |
| 293 | 05/01/2050 | $1,809.60 | $23.41 | $6.79 | $6.17 | $1,786.19 |
| 294 | 06/01/2050 | $1,786.19 | $23.50 | $6.70 | $6.17 | $1,762.69 |
| 295 | 07/01/2050 | $1,762.69 | $23.59 | $6.61 | $6.17 | $1,739.10 |
| 296 | 08/01/2050 | $1,739.10 | $23.68 | $6.52 | $6.17 | $1,715.42 |
| 297 | 09/01/2050 | $1,715.42 | $23.77 | $6.43 | $6.17 | $1,691.66 |
| 298 | 10/01/2050 | $1,691.66 | $23.85 | $6.34 | $6.17 | $1,667.80 |
| 299 | 11/01/2050 | $1,667.80 | $23.94 | $6.25 | $6.17 | $1,643.86 |
| 300 | 12/01/2050 | $1,643.86 | $24.03 | $6.16 | $6.17 | $1,619.83 |
| 301 | 01/01/2051 | $1,619.83 | $24.12 | $6.07 | $6.17 | $1,595.70 |
| 302 | 02/01/2051 | $1,595.70 | $24.21 | $5.98 | $6.17 | $1,571.49 |
| 303 | 03/01/2051 | $1,571.49 | $24.31 | $5.89 | $6.17 | $1,547.18 |
| 304 | 04/01/2051 | $1,547.18 | $24.40 | $5.80 | $6.17 | $1,522.79 |
| 305 | 05/01/2051 | $1,522.79 | $24.49 | $5.71 | $6.17 | $1,498.30 |
| 306 | 06/01/2051 | $1,498.30 | $24.58 | $5.62 | $6.17 | $1,473.72 |
| 307 | 07/01/2051 | $1,473.72 | $24.67 | $5.53 | $6.17 | $1,449.05 |
| 308 | 08/01/2051 | $1,449.05 | $24.76 | $5.43 | $6.17 | $1,424.28 |
| 309 | 09/01/2051 | $1,424.28 | $24.86 | $5.34 | $6.17 | $1,399.42 |
| 310 | 10/01/2051 | $1,399.42 | $24.95 | $5.25 | $6.17 | $1,374.47 |
| 311 | 11/01/2051 | $1,374.47 | $25.04 | $5.15 | $6.17 | $1,349.43 |
| 312 | 12/01/2051 | $1,349.43 | $25.14 | $5.06 | $6.17 | $1,324.29 |
| 313 | 01/01/2052 | $1,324.29 | $25.23 | $4.97 | $6.17 | $1,299.06 |
| 314 | 02/01/2052 | $1,299.06 | $25.33 | $4.87 | $6.17 | $1,273.73 |
| 315 | 03/01/2052 | $1,273.73 | $25.42 | $4.78 | $6.17 | $1,248.31 |
| 316 | 04/01/2052 | $1,248.31 | $25.52 | $4.68 | $6.17 | $1,222.79 |
| 317 | 05/01/2052 | $1,222.79 | $25.61 | $4.59 | $6.17 | $1,197.18 |
| 318 | 06/01/2052 | $1,197.18 | $25.71 | $4.49 | $6.17 | $1,171.47 |
| 319 | 07/01/2052 | $1,171.47 | $25.81 | $4.39 | $6.17 | $1,145.66 |
| 320 | 08/01/2052 | $1,145.66 | $25.90 | $4.30 | $6.17 | $1,119.76 |
| 321 | 09/01/2052 | $1,119.76 | $26.00 | $4.20 | $6.17 | $1,093.76 |
| 322 | 10/01/2052 | $1,093.76 | $26.10 | $4.10 | $6.17 | $1,067.67 |
| 323 | 11/01/2052 | $1,067.67 | $26.19 | $4.00 | $6.17 | $1,041.47 |
| 324 | 12/01/2052 | $1,041.47 | $26.29 | $3.91 | $6.17 | $1,015.18 |
| 325 | 01/01/2053 | $1,015.18 | $26.39 | $3.81 | $6.17 | $988.79 |
| 326 | 02/01/2053 | $988.79 | $26.49 | $3.71 | $6.17 | $962.30 |
| 327 | 03/01/2053 | $962.30 | $26.59 | $3.61 | $6.17 | $935.71 |
| 328 | 04/01/2053 | $935.71 | $26.69 | $3.51 | $6.17 | $909.02 |
| 329 | 05/01/2053 | $909.02 | $26.79 | $3.41 | $6.17 | $882.23 |
| 330 | 06/01/2053 | $882.23 | $26.89 | $3.31 | $6.17 | $855.34 |
| 331 | 07/01/2053 | $855.34 | $26.99 | $3.21 | $6.17 | $828.35 |
| 332 | 08/01/2053 | $828.35 | $27.09 | $3.11 | $6.17 | $801.25 |
| 333 | 09/01/2053 | $801.25 | $27.19 | $3.00 | $6.17 | $774.06 |
| 334 | 10/01/2053 | $774.06 | $27.30 | $2.90 | $6.17 | $746.77 |
| 335 | 11/01/2053 | $746.77 | $27.40 | $2.80 | $6.17 | $719.37 |
| 336 | 12/01/2053 | $719.37 | $27.50 | $2.70 | $6.17 | $691.87 |
| 337 | 01/01/2054 | $691.87 | $27.60 | $2.59 | $6.17 | $664.26 |
| 338 | 02/01/2054 | $664.26 | $27.71 | $2.49 | $6.17 | $636.55 |
| 339 | 03/01/2054 | $636.55 | $27.81 | $2.39 | $6.17 | $608.74 |
| 340 | 04/01/2054 | $608.74 | $27.92 | $2.28 | $6.17 | $580.83 |
| 341 | 05/01/2054 | $580.83 | $28.02 | $2.18 | $6.17 | $552.81 |
| 342 | 06/01/2054 | $552.81 | $28.13 | $2.07 | $6.17 | $524.68 |
| 343 | 07/01/2054 | $524.68 | $28.23 | $1.97 | $6.17 | $496.45 |
| 344 | 08/01/2054 | $496.45 | $28.34 | $1.86 | $6.17 | $468.11 |
| 345 | 09/01/2054 | $468.11 | $28.44 | $1.76 | $6.17 | $439.67 |
| 346 | 10/01/2054 | $439.67 | $28.55 | $1.65 | $6.17 | $411.12 |
| 347 | 11/01/2054 | $411.12 | $28.66 | $1.54 | $6.17 | $382.46 |
| 348 | 12/01/2054 | $382.46 | $28.76 | $1.43 | $6.17 | $353.70 |
| 349 | 01/01/2055 | $353.70 | $28.87 | $1.33 | $6.17 | $324.83 |
| 350 | 02/01/2055 | $324.83 | $28.98 | $1.22 | $6.17 | $295.85 |
| 351 | 03/01/2055 | $295.85 | $29.09 | $1.11 | $6.17 | $266.76 |
| 352 | 04/01/2055 | $266.76 | $29.20 | $1.00 | $6.17 | $237.56 |
| 353 | 05/01/2055 | $237.56 | $29.31 | $0.89 | $6.17 | $208.25 |
| 354 | 06/01/2055 | $208.25 | $29.42 | $0.78 | $6.17 | $178.84 |
| 355 | 07/01/2055 | $178.84 | $29.53 | $0.67 | $6.17 | $149.31 |
| 356 | 08/01/2055 | $149.31 | $29.64 | $0.56 | $6.17 | $119.67 |
| 357 | 09/01/2055 | $119.67 | $29.75 | $0.45 | $6.17 | $89.92 |
| 358 | 10/01/2055 | $89.92 | $29.86 | $0.34 | $6.17 | $60.06 |
| 359 | 11/01/2055 | $60.06 | $29.97 | $0.23 | $6.17 | $30.09 |
| 360 | 12/01/2055 | $30.09 | $30.09 | $0.11 | $6.17 | $0.00 |