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: $38.73
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 11/01/2025 | $6,000.00 | $7.90 | $22.50 | $8.33 | $5,992.10 |
| 2 | 12/01/2025 | $5,992.10 | $7.93 | $22.47 | $8.33 | $5,984.17 |
| 3 | 01/01/2026 | $5,984.17 | $7.96 | $22.44 | $8.33 | $5,976.21 |
| 4 | 02/01/2026 | $5,976.21 | $7.99 | $22.41 | $8.33 | $5,968.22 |
| 5 | 03/01/2026 | $5,968.22 | $8.02 | $22.38 | $8.33 | $5,960.20 |
| 6 | 04/01/2026 | $5,960.20 | $8.05 | $22.35 | $8.33 | $5,952.15 |
| 7 | 05/01/2026 | $5,952.15 | $8.08 | $22.32 | $8.33 | $5,944.07 |
| 8 | 06/01/2026 | $5,944.07 | $8.11 | $22.29 | $8.33 | $5,935.96 |
| 9 | 07/01/2026 | $5,935.96 | $8.14 | $22.26 | $8.33 | $5,927.81 |
| 10 | 08/01/2026 | $5,927.81 | $8.17 | $22.23 | $8.33 | $5,919.64 |
| 11 | 09/01/2026 | $5,919.64 | $8.20 | $22.20 | $8.33 | $5,911.44 |
| 12 | 10/01/2026 | $5,911.44 | $8.23 | $22.17 | $8.33 | $5,903.21 |
| 13 | 11/01/2026 | $5,903.21 | $8.26 | $22.14 | $8.33 | $5,894.94 |
| 14 | 12/01/2026 | $5,894.94 | $8.30 | $22.11 | $8.33 | $5,886.65 |
| 15 | 01/01/2027 | $5,886.65 | $8.33 | $22.07 | $8.33 | $5,878.32 |
| 16 | 02/01/2027 | $5,878.32 | $8.36 | $22.04 | $8.33 | $5,869.96 |
| 17 | 03/01/2027 | $5,869.96 | $8.39 | $22.01 | $8.33 | $5,861.57 |
| 18 | 04/01/2027 | $5,861.57 | $8.42 | $21.98 | $8.33 | $5,853.15 |
| 19 | 05/01/2027 | $5,853.15 | $8.45 | $21.95 | $8.33 | $5,844.70 |
| 20 | 06/01/2027 | $5,844.70 | $8.48 | $21.92 | $8.33 | $5,836.22 |
| 21 | 07/01/2027 | $5,836.22 | $8.52 | $21.89 | $8.33 | $5,827.70 |
| 22 | 08/01/2027 | $5,827.70 | $8.55 | $21.85 | $8.33 | $5,819.16 |
| 23 | 09/01/2027 | $5,819.16 | $8.58 | $21.82 | $8.33 | $5,810.58 |
| 24 | 10/01/2027 | $5,810.58 | $8.61 | $21.79 | $8.33 | $5,801.97 |
| 25 | 11/01/2027 | $5,801.97 | $8.64 | $21.76 | $8.33 | $5,793.32 |
| 26 | 12/01/2027 | $5,793.32 | $8.68 | $21.72 | $8.33 | $5,784.65 |
| 27 | 01/01/2028 | $5,784.65 | $8.71 | $21.69 | $8.33 | $5,775.94 |
| 28 | 02/01/2028 | $5,775.94 | $8.74 | $21.66 | $8.33 | $5,767.20 |
| 29 | 03/01/2028 | $5,767.20 | $8.77 | $21.63 | $8.33 | $5,758.42 |
| 30 | 04/01/2028 | $5,758.42 | $8.81 | $21.59 | $8.33 | $5,749.61 |
| 31 | 05/01/2028 | $5,749.61 | $8.84 | $21.56 | $8.33 | $5,740.77 |
| 32 | 06/01/2028 | $5,740.77 | $8.87 | $21.53 | $8.33 | $5,731.90 |
| 33 | 07/01/2028 | $5,731.90 | $8.91 | $21.49 | $8.33 | $5,723.00 |
| 34 | 08/01/2028 | $5,723.00 | $8.94 | $21.46 | $8.33 | $5,714.06 |
| 35 | 09/01/2028 | $5,714.06 | $8.97 | $21.43 | $8.33 | $5,705.08 |
| 36 | 10/01/2028 | $5,705.08 | $9.01 | $21.39 | $8.33 | $5,696.07 |
| 37 | 11/01/2028 | $5,696.07 | $9.04 | $21.36 | $8.33 | $5,687.03 |
| 38 | 12/01/2028 | $5,687.03 | $9.07 | $21.33 | $8.33 | $5,677.96 |
| 39 | 01/01/2029 | $5,677.96 | $9.11 | $21.29 | $8.33 | $5,668.85 |
| 40 | 02/01/2029 | $5,668.85 | $9.14 | $21.26 | $8.33 | $5,659.71 |
| 41 | 03/01/2029 | $5,659.71 | $9.18 | $21.22 | $8.33 | $5,650.53 |
| 42 | 04/01/2029 | $5,650.53 | $9.21 | $21.19 | $8.33 | $5,641.32 |
| 43 | 05/01/2029 | $5,641.32 | $9.25 | $21.15 | $8.33 | $5,632.07 |
| 44 | 06/01/2029 | $5,632.07 | $9.28 | $21.12 | $8.33 | $5,622.79 |
| 45 | 07/01/2029 | $5,622.79 | $9.32 | $21.09 | $8.33 | $5,613.48 |
| 46 | 08/01/2029 | $5,613.48 | $9.35 | $21.05 | $8.33 | $5,604.13 |
| 47 | 09/01/2029 | $5,604.13 | $9.39 | $21.02 | $8.33 | $5,594.74 |
| 48 | 10/01/2029 | $5,594.74 | $9.42 | $20.98 | $8.33 | $5,585.32 |
| 49 | 11/01/2029 | $5,585.32 | $9.46 | $20.94 | $8.33 | $5,575.86 |
| 50 | 12/01/2029 | $5,575.86 | $9.49 | $20.91 | $8.33 | $5,566.37 |
| 51 | 01/01/2030 | $5,566.37 | $9.53 | $20.87 | $8.33 | $5,556.84 |
| 52 | 02/01/2030 | $5,556.84 | $9.56 | $20.84 | $8.33 | $5,547.28 |
| 53 | 03/01/2030 | $5,547.28 | $9.60 | $20.80 | $8.33 | $5,537.68 |
| 54 | 04/01/2030 | $5,537.68 | $9.63 | $20.77 | $8.33 | $5,528.05 |
| 55 | 05/01/2030 | $5,528.05 | $9.67 | $20.73 | $8.33 | $5,518.38 |
| 56 | 06/01/2030 | $5,518.38 | $9.71 | $20.69 | $8.33 | $5,508.67 |
| 57 | 07/01/2030 | $5,508.67 | $9.74 | $20.66 | $8.33 | $5,498.93 |
| 58 | 08/01/2030 | $5,498.93 | $9.78 | $20.62 | $8.33 | $5,489.15 |
| 59 | 09/01/2030 | $5,489.15 | $9.82 | $20.58 | $8.33 | $5,479.33 |
| 60 | 10/01/2030 | $5,479.33 | $9.85 | $20.55 | $8.33 | $5,469.48 |
| 61 | 11/01/2030 | $5,469.48 | $9.89 | $20.51 | $8.33 | $5,459.58 |
| 62 | 12/01/2030 | $5,459.58 | $9.93 | $20.47 | $8.33 | $5,449.66 |
| 63 | 01/01/2031 | $5,449.66 | $9.96 | $20.44 | $8.33 | $5,439.69 |
| 64 | 02/01/2031 | $5,439.69 | $10.00 | $20.40 | $8.33 | $5,429.69 |
| 65 | 03/01/2031 | $5,429.69 | $10.04 | $20.36 | $8.33 | $5,419.65 |
| 66 | 04/01/2031 | $5,419.65 | $10.08 | $20.32 | $8.33 | $5,409.57 |
| 67 | 05/01/2031 | $5,409.57 | $10.12 | $20.29 | $8.33 | $5,399.46 |
| 68 | 06/01/2031 | $5,399.46 | $10.15 | $20.25 | $8.33 | $5,389.30 |
| 69 | 07/01/2031 | $5,389.30 | $10.19 | $20.21 | $8.33 | $5,379.11 |
| 70 | 08/01/2031 | $5,379.11 | $10.23 | $20.17 | $8.33 | $5,368.88 |
| 71 | 09/01/2031 | $5,368.88 | $10.27 | $20.13 | $8.33 | $5,358.62 |
| 72 | 10/01/2031 | $5,358.62 | $10.31 | $20.09 | $8.33 | $5,348.31 |
| 73 | 11/01/2031 | $5,348.31 | $10.34 | $20.06 | $8.33 | $5,337.96 |
| 74 | 12/01/2031 | $5,337.96 | $10.38 | $20.02 | $8.33 | $5,327.58 |
| 75 | 01/01/2032 | $5,327.58 | $10.42 | $19.98 | $8.33 | $5,317.16 |
| 76 | 02/01/2032 | $5,317.16 | $10.46 | $19.94 | $8.33 | $5,306.70 |
| 77 | 03/01/2032 | $5,306.70 | $10.50 | $19.90 | $8.33 | $5,296.20 |
| 78 | 04/01/2032 | $5,296.20 | $10.54 | $19.86 | $8.33 | $5,285.65 |
| 79 | 05/01/2032 | $5,285.65 | $10.58 | $19.82 | $8.33 | $5,275.07 |
| 80 | 06/01/2032 | $5,275.07 | $10.62 | $19.78 | $8.33 | $5,264.46 |
| 81 | 07/01/2032 | $5,264.46 | $10.66 | $19.74 | $8.33 | $5,253.80 |
| 82 | 08/01/2032 | $5,253.80 | $10.70 | $19.70 | $8.33 | $5,243.10 |
| 83 | 09/01/2032 | $5,243.10 | $10.74 | $19.66 | $8.33 | $5,232.36 |
| 84 | 10/01/2032 | $5,232.36 | $10.78 | $19.62 | $8.33 | $5,221.58 |
| 85 | 11/01/2032 | $5,221.58 | $10.82 | $19.58 | $8.33 | $5,210.76 |
| 86 | 12/01/2032 | $5,210.76 | $10.86 | $19.54 | $8.33 | $5,199.90 |
| 87 | 01/01/2033 | $5,199.90 | $10.90 | $19.50 | $8.33 | $5,188.99 |
| 88 | 02/01/2033 | $5,188.99 | $10.94 | $19.46 | $8.33 | $5,178.05 |
| 89 | 03/01/2033 | $5,178.05 | $10.98 | $19.42 | $8.33 | $5,167.07 |
| 90 | 04/01/2033 | $5,167.07 | $11.02 | $19.38 | $8.33 | $5,156.04 |
| 91 | 05/01/2033 | $5,156.04 | $11.07 | $19.34 | $8.33 | $5,144.98 |
| 92 | 06/01/2033 | $5,144.98 | $11.11 | $19.29 | $8.33 | $5,133.87 |
| 93 | 07/01/2033 | $5,133.87 | $11.15 | $19.25 | $8.33 | $5,122.72 |
| 94 | 08/01/2033 | $5,122.72 | $11.19 | $19.21 | $8.33 | $5,111.53 |
| 95 | 09/01/2033 | $5,111.53 | $11.23 | $19.17 | $8.33 | $5,100.30 |
| 96 | 10/01/2033 | $5,100.30 | $11.28 | $19.13 | $8.33 | $5,089.02 |
| 97 | 11/01/2033 | $5,089.02 | $11.32 | $19.08 | $8.33 | $5,077.71 |
| 98 | 12/01/2033 | $5,077.71 | $11.36 | $19.04 | $8.33 | $5,066.35 |
| 99 | 01/01/2034 | $5,066.35 | $11.40 | $19.00 | $8.33 | $5,054.94 |
| 100 | 02/01/2034 | $5,054.94 | $11.45 | $18.96 | $8.33 | $5,043.50 |
| 101 | 03/01/2034 | $5,043.50 | $11.49 | $18.91 | $8.33 | $5,032.01 |
| 102 | 04/01/2034 | $5,032.01 | $11.53 | $18.87 | $8.33 | $5,020.48 |
| 103 | 05/01/2034 | $5,020.48 | $11.57 | $18.83 | $8.33 | $5,008.91 |
| 104 | 06/01/2034 | $5,008.91 | $11.62 | $18.78 | $8.33 | $4,997.29 |
| 105 | 07/01/2034 | $4,997.29 | $11.66 | $18.74 | $8.33 | $4,985.63 |
| 106 | 08/01/2034 | $4,985.63 | $11.71 | $18.70 | $8.33 | $4,973.92 |
| 107 | 09/01/2034 | $4,973.92 | $11.75 | $18.65 | $8.33 | $4,962.17 |
| 108 | 10/01/2034 | $4,962.17 | $11.79 | $18.61 | $8.33 | $4,950.38 |
| 109 | 11/01/2034 | $4,950.38 | $11.84 | $18.56 | $8.33 | $4,938.54 |
| 110 | 12/01/2034 | $4,938.54 | $11.88 | $18.52 | $8.33 | $4,926.66 |
| 111 | 01/01/2035 | $4,926.66 | $11.93 | $18.47 | $8.33 | $4,914.73 |
| 112 | 02/01/2035 | $4,914.73 | $11.97 | $18.43 | $8.33 | $4,902.76 |
| 113 | 03/01/2035 | $4,902.76 | $12.02 | $18.39 | $8.33 | $4,890.75 |
| 114 | 04/01/2035 | $4,890.75 | $12.06 | $18.34 | $8.33 | $4,878.69 |
| 115 | 05/01/2035 | $4,878.69 | $12.11 | $18.30 | $8.33 | $4,866.58 |
| 116 | 06/01/2035 | $4,866.58 | $12.15 | $18.25 | $8.33 | $4,854.43 |
| 117 | 07/01/2035 | $4,854.43 | $12.20 | $18.20 | $8.33 | $4,842.23 |
| 118 | 08/01/2035 | $4,842.23 | $12.24 | $18.16 | $8.33 | $4,829.99 |
| 119 | 09/01/2035 | $4,829.99 | $12.29 | $18.11 | $8.33 | $4,817.70 |
| 120 | 10/01/2035 | $4,817.70 | $12.33 | $18.07 | $8.33 | $4,805.37 |
| 121 | 11/01/2035 | $4,805.37 | $12.38 | $18.02 | $8.33 | $4,792.99 |
| 122 | 12/01/2035 | $4,792.99 | $12.43 | $17.97 | $8.33 | $4,780.56 |
| 123 | 01/01/2036 | $4,780.56 | $12.47 | $17.93 | $8.33 | $4,768.08 |
| 124 | 02/01/2036 | $4,768.08 | $12.52 | $17.88 | $8.33 | $4,755.56 |
| 125 | 03/01/2036 | $4,755.56 | $12.57 | $17.83 | $8.33 | $4,743.00 |
| 126 | 04/01/2036 | $4,743.00 | $12.61 | $17.79 | $8.33 | $4,730.38 |
| 127 | 05/01/2036 | $4,730.38 | $12.66 | $17.74 | $8.33 | $4,717.72 |
| 128 | 06/01/2036 | $4,717.72 | $12.71 | $17.69 | $8.33 | $4,705.01 |
| 129 | 07/01/2036 | $4,705.01 | $12.76 | $17.64 | $8.33 | $4,692.25 |
| 130 | 08/01/2036 | $4,692.25 | $12.81 | $17.60 | $8.33 | $4,679.45 |
| 131 | 09/01/2036 | $4,679.45 | $12.85 | $17.55 | $8.33 | $4,666.59 |
| 132 | 10/01/2036 | $4,666.59 | $12.90 | $17.50 | $8.33 | $4,653.69 |
| 133 | 11/01/2036 | $4,653.69 | $12.95 | $17.45 | $8.33 | $4,640.74 |
| 134 | 12/01/2036 | $4,640.74 | $13.00 | $17.40 | $8.33 | $4,627.74 |
| 135 | 01/01/2037 | $4,627.74 | $13.05 | $17.35 | $8.33 | $4,614.70 |
| 136 | 02/01/2037 | $4,614.70 | $13.10 | $17.31 | $8.33 | $4,601.60 |
| 137 | 03/01/2037 | $4,601.60 | $13.15 | $17.26 | $8.33 | $4,588.45 |
| 138 | 04/01/2037 | $4,588.45 | $13.19 | $17.21 | $8.33 | $4,575.26 |
| 139 | 05/01/2037 | $4,575.26 | $13.24 | $17.16 | $8.33 | $4,562.02 |
| 140 | 06/01/2037 | $4,562.02 | $13.29 | $17.11 | $8.33 | $4,548.72 |
| 141 | 07/01/2037 | $4,548.72 | $13.34 | $17.06 | $8.33 | $4,535.38 |
| 142 | 08/01/2037 | $4,535.38 | $13.39 | $17.01 | $8.33 | $4,521.99 |
| 143 | 09/01/2037 | $4,521.99 | $13.44 | $16.96 | $8.33 | $4,508.54 |
| 144 | 10/01/2037 | $4,508.54 | $13.49 | $16.91 | $8.33 | $4,495.05 |
| 145 | 11/01/2037 | $4,495.05 | $13.54 | $16.86 | $8.33 | $4,481.50 |
| 146 | 12/01/2037 | $4,481.50 | $13.60 | $16.81 | $8.33 | $4,467.91 |
| 147 | 01/01/2038 | $4,467.91 | $13.65 | $16.75 | $8.33 | $4,454.26 |
| 148 | 02/01/2038 | $4,454.26 | $13.70 | $16.70 | $8.33 | $4,440.56 |
| 149 | 03/01/2038 | $4,440.56 | $13.75 | $16.65 | $8.33 | $4,426.82 |
| 150 | 04/01/2038 | $4,426.82 | $13.80 | $16.60 | $8.33 | $4,413.01 |
| 151 | 05/01/2038 | $4,413.01 | $13.85 | $16.55 | $8.33 | $4,399.16 |
| 152 | 06/01/2038 | $4,399.16 | $13.90 | $16.50 | $8.33 | $4,385.26 |
| 153 | 07/01/2038 | $4,385.26 | $13.96 | $16.44 | $8.33 | $4,371.30 |
| 154 | 08/01/2038 | $4,371.30 | $14.01 | $16.39 | $8.33 | $4,357.29 |
| 155 | 09/01/2038 | $4,357.29 | $14.06 | $16.34 | $8.33 | $4,343.23 |
| 156 | 10/01/2038 | $4,343.23 | $14.11 | $16.29 | $8.33 | $4,329.12 |
| 157 | 11/01/2038 | $4,329.12 | $14.17 | $16.23 | $8.33 | $4,314.95 |
| 158 | 12/01/2038 | $4,314.95 | $14.22 | $16.18 | $8.33 | $4,300.73 |
| 159 | 01/01/2039 | $4,300.73 | $14.27 | $16.13 | $8.33 | $4,286.46 |
| 160 | 02/01/2039 | $4,286.46 | $14.33 | $16.07 | $8.33 | $4,272.13 |
| 161 | 03/01/2039 | $4,272.13 | $14.38 | $16.02 | $8.33 | $4,257.75 |
| 162 | 04/01/2039 | $4,257.75 | $14.43 | $15.97 | $8.33 | $4,243.32 |
| 163 | 05/01/2039 | $4,243.32 | $14.49 | $15.91 | $8.33 | $4,228.83 |
| 164 | 06/01/2039 | $4,228.83 | $14.54 | $15.86 | $8.33 | $4,214.28 |
| 165 | 07/01/2039 | $4,214.28 | $14.60 | $15.80 | $8.33 | $4,199.69 |
| 166 | 08/01/2039 | $4,199.69 | $14.65 | $15.75 | $8.33 | $4,185.03 |
| 167 | 09/01/2039 | $4,185.03 | $14.71 | $15.69 | $8.33 | $4,170.33 |
| 168 | 10/01/2039 | $4,170.33 | $14.76 | $15.64 | $8.33 | $4,155.56 |
| 169 | 11/01/2039 | $4,155.56 | $14.82 | $15.58 | $8.33 | $4,140.75 |
| 170 | 12/01/2039 | $4,140.75 | $14.87 | $15.53 | $8.33 | $4,125.87 |
| 171 | 01/01/2040 | $4,125.87 | $14.93 | $15.47 | $8.33 | $4,110.94 |
| 172 | 02/01/2040 | $4,110.94 | $14.99 | $15.42 | $8.33 | $4,095.96 |
| 173 | 03/01/2040 | $4,095.96 | $15.04 | $15.36 | $8.33 | $4,080.92 |
| 174 | 04/01/2040 | $4,080.92 | $15.10 | $15.30 | $8.33 | $4,065.82 |
| 175 | 05/01/2040 | $4,065.82 | $15.15 | $15.25 | $8.33 | $4,050.67 |
| 176 | 06/01/2040 | $4,050.67 | $15.21 | $15.19 | $8.33 | $4,035.45 |
| 177 | 07/01/2040 | $4,035.45 | $15.27 | $15.13 | $8.33 | $4,020.19 |
| 178 | 08/01/2040 | $4,020.19 | $15.33 | $15.08 | $8.33 | $4,004.86 |
| 179 | 09/01/2040 | $4,004.86 | $15.38 | $15.02 | $8.33 | $3,989.48 |
| 180 | 10/01/2040 | $3,989.48 | $15.44 | $14.96 | $8.33 | $3,974.04 |
| 181 | 11/01/2040 | $3,974.04 | $15.50 | $14.90 | $8.33 | $3,958.54 |
| 182 | 12/01/2040 | $3,958.54 | $15.56 | $14.84 | $8.33 | $3,942.98 |
| 183 | 01/01/2041 | $3,942.98 | $15.61 | $14.79 | $8.33 | $3,927.37 |
| 184 | 02/01/2041 | $3,927.37 | $15.67 | $14.73 | $8.33 | $3,911.69 |
| 185 | 03/01/2041 | $3,911.69 | $15.73 | $14.67 | $8.33 | $3,895.96 |
| 186 | 04/01/2041 | $3,895.96 | $15.79 | $14.61 | $8.33 | $3,880.17 |
| 187 | 05/01/2041 | $3,880.17 | $15.85 | $14.55 | $8.33 | $3,864.32 |
| 188 | 06/01/2041 | $3,864.32 | $15.91 | $14.49 | $8.33 | $3,848.41 |
| 189 | 07/01/2041 | $3,848.41 | $15.97 | $14.43 | $8.33 | $3,832.44 |
| 190 | 08/01/2041 | $3,832.44 | $16.03 | $14.37 | $8.33 | $3,816.41 |
| 191 | 09/01/2041 | $3,816.41 | $16.09 | $14.31 | $8.33 | $3,800.32 |
| 192 | 10/01/2041 | $3,800.32 | $16.15 | $14.25 | $8.33 | $3,784.17 |
| 193 | 11/01/2041 | $3,784.17 | $16.21 | $14.19 | $8.33 | $3,767.96 |
| 194 | 12/01/2041 | $3,767.96 | $16.27 | $14.13 | $8.33 | $3,751.69 |
| 195 | 01/01/2042 | $3,751.69 | $16.33 | $14.07 | $8.33 | $3,735.36 |
| 196 | 02/01/2042 | $3,735.36 | $16.39 | $14.01 | $8.33 | $3,718.96 |
| 197 | 03/01/2042 | $3,718.96 | $16.46 | $13.95 | $8.33 | $3,702.51 |
| 198 | 04/01/2042 | $3,702.51 | $16.52 | $13.88 | $8.33 | $3,685.99 |
| 199 | 05/01/2042 | $3,685.99 | $16.58 | $13.82 | $8.33 | $3,669.41 |
| 200 | 06/01/2042 | $3,669.41 | $16.64 | $13.76 | $8.33 | $3,652.77 |
| 201 | 07/01/2042 | $3,652.77 | $16.70 | $13.70 | $8.33 | $3,636.07 |
| 202 | 08/01/2042 | $3,636.07 | $16.77 | $13.64 | $8.33 | $3,619.30 |
| 203 | 09/01/2042 | $3,619.30 | $16.83 | $13.57 | $8.33 | $3,602.47 |
| 204 | 10/01/2042 | $3,602.47 | $16.89 | $13.51 | $8.33 | $3,585.58 |
| 205 | 11/01/2042 | $3,585.58 | $16.96 | $13.45 | $8.33 | $3,568.63 |
| 206 | 12/01/2042 | $3,568.63 | $17.02 | $13.38 | $8.33 | $3,551.61 |
| 207 | 01/01/2043 | $3,551.61 | $17.08 | $13.32 | $8.33 | $3,534.53 |
| 208 | 02/01/2043 | $3,534.53 | $17.15 | $13.25 | $8.33 | $3,517.38 |
| 209 | 03/01/2043 | $3,517.38 | $17.21 | $13.19 | $8.33 | $3,500.17 |
| 210 | 04/01/2043 | $3,500.17 | $17.28 | $13.13 | $8.33 | $3,482.89 |
| 211 | 05/01/2043 | $3,482.89 | $17.34 | $13.06 | $8.33 | $3,465.55 |
| 212 | 06/01/2043 | $3,465.55 | $17.41 | $13.00 | $8.33 | $3,448.15 |
| 213 | 07/01/2043 | $3,448.15 | $17.47 | $12.93 | $8.33 | $3,430.68 |
| 214 | 08/01/2043 | $3,430.68 | $17.54 | $12.87 | $8.33 | $3,413.14 |
| 215 | 09/01/2043 | $3,413.14 | $17.60 | $12.80 | $8.33 | $3,395.54 |
| 216 | 10/01/2043 | $3,395.54 | $17.67 | $12.73 | $8.33 | $3,377.87 |
| 217 | 11/01/2043 | $3,377.87 | $17.73 | $12.67 | $8.33 | $3,360.14 |
| 218 | 12/01/2043 | $3,360.14 | $17.80 | $12.60 | $8.33 | $3,342.34 |
| 219 | 01/01/2044 | $3,342.34 | $17.87 | $12.53 | $8.33 | $3,324.47 |
| 220 | 02/01/2044 | $3,324.47 | $17.93 | $12.47 | $8.33 | $3,306.54 |
| 221 | 03/01/2044 | $3,306.54 | $18.00 | $12.40 | $8.33 | $3,288.53 |
| 222 | 04/01/2044 | $3,288.53 | $18.07 | $12.33 | $8.33 | $3,270.46 |
| 223 | 05/01/2044 | $3,270.46 | $18.14 | $12.26 | $8.33 | $3,252.33 |
| 224 | 06/01/2044 | $3,252.33 | $18.20 | $12.20 | $8.33 | $3,234.12 |
| 225 | 07/01/2044 | $3,234.12 | $18.27 | $12.13 | $8.33 | $3,215.85 |
| 226 | 08/01/2044 | $3,215.85 | $18.34 | $12.06 | $8.33 | $3,197.51 |
| 227 | 09/01/2044 | $3,197.51 | $18.41 | $11.99 | $8.33 | $3,179.10 |
| 228 | 10/01/2044 | $3,179.10 | $18.48 | $11.92 | $8.33 | $3,160.62 |
| 229 | 11/01/2044 | $3,160.62 | $18.55 | $11.85 | $8.33 | $3,142.07 |
| 230 | 12/01/2044 | $3,142.07 | $18.62 | $11.78 | $8.33 | $3,123.45 |
| 231 | 01/01/2045 | $3,123.45 | $18.69 | $11.71 | $8.33 | $3,104.76 |
| 232 | 02/01/2045 | $3,104.76 | $18.76 | $11.64 | $8.33 | $3,086.00 |
| 233 | 03/01/2045 | $3,086.00 | $18.83 | $11.57 | $8.33 | $3,067.18 |
| 234 | 04/01/2045 | $3,067.18 | $18.90 | $11.50 | $8.33 | $3,048.28 |
| 235 | 05/01/2045 | $3,048.28 | $18.97 | $11.43 | $8.33 | $3,029.31 |
| 236 | 06/01/2045 | $3,029.31 | $19.04 | $11.36 | $8.33 | $3,010.26 |
| 237 | 07/01/2045 | $3,010.26 | $19.11 | $11.29 | $8.33 | $2,991.15 |
| 238 | 08/01/2045 | $2,991.15 | $19.18 | $11.22 | $8.33 | $2,971.97 |
| 239 | 09/01/2045 | $2,971.97 | $19.26 | $11.14 | $8.33 | $2,952.71 |
| 240 | 10/01/2045 | $2,952.71 | $19.33 | $11.07 | $8.33 | $2,933.38 |
| 241 | 11/01/2045 | $2,933.38 | $19.40 | $11.00 | $8.33 | $2,913.98 |
| 242 | 12/01/2045 | $2,913.98 | $19.47 | $10.93 | $8.33 | $2,894.51 |
| 243 | 01/01/2046 | $2,894.51 | $19.55 | $10.85 | $8.33 | $2,874.96 |
| 244 | 02/01/2046 | $2,874.96 | $19.62 | $10.78 | $8.33 | $2,855.34 |
| 245 | 03/01/2046 | $2,855.34 | $19.69 | $10.71 | $8.33 | $2,835.65 |
| 246 | 04/01/2046 | $2,835.65 | $19.77 | $10.63 | $8.33 | $2,815.88 |
| 247 | 05/01/2046 | $2,815.88 | $19.84 | $10.56 | $8.33 | $2,796.04 |
| 248 | 06/01/2046 | $2,796.04 | $19.92 | $10.49 | $8.33 | $2,776.12 |
| 249 | 07/01/2046 | $2,776.12 | $19.99 | $10.41 | $8.33 | $2,756.13 |
| 250 | 08/01/2046 | $2,756.13 | $20.07 | $10.34 | $8.33 | $2,736.07 |
| 251 | 09/01/2046 | $2,736.07 | $20.14 | $10.26 | $8.33 | $2,715.93 |
| 252 | 10/01/2046 | $2,715.93 | $20.22 | $10.18 | $8.33 | $2,695.71 |
| 253 | 11/01/2046 | $2,695.71 | $20.29 | $10.11 | $8.33 | $2,675.42 |
| 254 | 12/01/2046 | $2,675.42 | $20.37 | $10.03 | $8.33 | $2,655.05 |
| 255 | 01/01/2047 | $2,655.05 | $20.44 | $9.96 | $8.33 | $2,634.60 |
| 256 | 02/01/2047 | $2,634.60 | $20.52 | $9.88 | $8.33 | $2,614.08 |
| 257 | 03/01/2047 | $2,614.08 | $20.60 | $9.80 | $8.33 | $2,593.49 |
| 258 | 04/01/2047 | $2,593.49 | $20.68 | $9.73 | $8.33 | $2,572.81 |
| 259 | 05/01/2047 | $2,572.81 | $20.75 | $9.65 | $8.33 | $2,552.06 |
| 260 | 06/01/2047 | $2,552.06 | $20.83 | $9.57 | $8.33 | $2,531.23 |
| 261 | 07/01/2047 | $2,531.23 | $20.91 | $9.49 | $8.33 | $2,510.32 |
| 262 | 08/01/2047 | $2,510.32 | $20.99 | $9.41 | $8.33 | $2,489.33 |
| 263 | 09/01/2047 | $2,489.33 | $21.07 | $9.33 | $8.33 | $2,468.26 |
| 264 | 10/01/2047 | $2,468.26 | $21.15 | $9.26 | $8.33 | $2,447.12 |
| 265 | 11/01/2047 | $2,447.12 | $21.22 | $9.18 | $8.33 | $2,425.89 |
| 266 | 12/01/2047 | $2,425.89 | $21.30 | $9.10 | $8.33 | $2,404.59 |
| 267 | 01/01/2048 | $2,404.59 | $21.38 | $9.02 | $8.33 | $2,383.21 |
| 268 | 02/01/2048 | $2,383.21 | $21.46 | $8.94 | $8.33 | $2,361.74 |
| 269 | 03/01/2048 | $2,361.74 | $21.54 | $8.86 | $8.33 | $2,340.20 |
| 270 | 04/01/2048 | $2,340.20 | $21.63 | $8.78 | $8.33 | $2,318.57 |
| 271 | 05/01/2048 | $2,318.57 | $21.71 | $8.69 | $8.33 | $2,296.86 |
| 272 | 06/01/2048 | $2,296.86 | $21.79 | $8.61 | $8.33 | $2,275.08 |
| 273 | 07/01/2048 | $2,275.08 | $21.87 | $8.53 | $8.33 | $2,253.21 |
| 274 | 08/01/2048 | $2,253.21 | $21.95 | $8.45 | $8.33 | $2,231.26 |
| 275 | 09/01/2048 | $2,231.26 | $22.03 | $8.37 | $8.33 | $2,209.22 |
| 276 | 10/01/2048 | $2,209.22 | $22.12 | $8.28 | $8.33 | $2,187.11 |
| 277 | 11/01/2048 | $2,187.11 | $22.20 | $8.20 | $8.33 | $2,164.91 |
| 278 | 12/01/2048 | $2,164.91 | $22.28 | $8.12 | $8.33 | $2,142.62 |
| 279 | 01/01/2049 | $2,142.62 | $22.37 | $8.03 | $8.33 | $2,120.26 |
| 280 | 02/01/2049 | $2,120.26 | $22.45 | $7.95 | $8.33 | $2,097.81 |
| 281 | 03/01/2049 | $2,097.81 | $22.53 | $7.87 | $8.33 | $2,075.27 |
| 282 | 04/01/2049 | $2,075.27 | $22.62 | $7.78 | $8.33 | $2,052.65 |
| 283 | 05/01/2049 | $2,052.65 | $22.70 | $7.70 | $8.33 | $2,029.95 |
| 284 | 06/01/2049 | $2,029.95 | $22.79 | $7.61 | $8.33 | $2,007.16 |
| 285 | 07/01/2049 | $2,007.16 | $22.87 | $7.53 | $8.33 | $1,984.29 |
| 286 | 08/01/2049 | $1,984.29 | $22.96 | $7.44 | $8.33 | $1,961.33 |
| 287 | 09/01/2049 | $1,961.33 | $23.05 | $7.35 | $8.33 | $1,938.28 |
| 288 | 10/01/2049 | $1,938.28 | $23.13 | $7.27 | $8.33 | $1,915.15 |
| 289 | 11/01/2049 | $1,915.15 | $23.22 | $7.18 | $8.33 | $1,891.93 |
| 290 | 12/01/2049 | $1,891.93 | $23.31 | $7.09 | $8.33 | $1,868.62 |
| 291 | 01/01/2050 | $1,868.62 | $23.39 | $7.01 | $8.33 | $1,845.23 |
| 292 | 02/01/2050 | $1,845.23 | $23.48 | $6.92 | $8.33 | $1,821.75 |
| 293 | 03/01/2050 | $1,821.75 | $23.57 | $6.83 | $8.33 | $1,798.18 |
| 294 | 04/01/2050 | $1,798.18 | $23.66 | $6.74 | $8.33 | $1,774.52 |
| 295 | 05/01/2050 | $1,774.52 | $23.75 | $6.65 | $8.33 | $1,750.77 |
| 296 | 06/01/2050 | $1,750.77 | $23.84 | $6.57 | $8.33 | $1,726.94 |
| 297 | 07/01/2050 | $1,726.94 | $23.93 | $6.48 | $8.33 | $1,703.01 |
| 298 | 08/01/2050 | $1,703.01 | $24.01 | $6.39 | $8.33 | $1,679.00 |
| 299 | 09/01/2050 | $1,679.00 | $24.10 | $6.30 | $8.33 | $1,654.89 |
| 300 | 10/01/2050 | $1,654.89 | $24.20 | $6.21 | $8.33 | $1,630.70 |
| 301 | 11/01/2050 | $1,630.70 | $24.29 | $6.12 | $8.33 | $1,606.41 |
| 302 | 12/01/2050 | $1,606.41 | $24.38 | $6.02 | $8.33 | $1,582.03 |
| 303 | 01/01/2051 | $1,582.03 | $24.47 | $5.93 | $8.33 | $1,557.57 |
| 304 | 02/01/2051 | $1,557.57 | $24.56 | $5.84 | $8.33 | $1,533.01 |
| 305 | 03/01/2051 | $1,533.01 | $24.65 | $5.75 | $8.33 | $1,508.35 |
| 306 | 04/01/2051 | $1,508.35 | $24.74 | $5.66 | $8.33 | $1,483.61 |
| 307 | 05/01/2051 | $1,483.61 | $24.84 | $5.56 | $8.33 | $1,458.77 |
| 308 | 06/01/2051 | $1,458.77 | $24.93 | $5.47 | $8.33 | $1,433.84 |
| 309 | 07/01/2051 | $1,433.84 | $25.02 | $5.38 | $8.33 | $1,408.82 |
| 310 | 08/01/2051 | $1,408.82 | $25.12 | $5.28 | $8.33 | $1,383.70 |
| 311 | 09/01/2051 | $1,383.70 | $25.21 | $5.19 | $8.33 | $1,358.49 |
| 312 | 10/01/2051 | $1,358.49 | $25.31 | $5.09 | $8.33 | $1,333.18 |
| 313 | 11/01/2051 | $1,333.18 | $25.40 | $5.00 | $8.33 | $1,307.78 |
| 314 | 12/01/2051 | $1,307.78 | $25.50 | $4.90 | $8.33 | $1,282.28 |
| 315 | 01/01/2052 | $1,282.28 | $25.59 | $4.81 | $8.33 | $1,256.69 |
| 316 | 02/01/2052 | $1,256.69 | $25.69 | $4.71 | $8.33 | $1,231.00 |
| 317 | 03/01/2052 | $1,231.00 | $25.78 | $4.62 | $8.33 | $1,205.21 |
| 318 | 04/01/2052 | $1,205.21 | $25.88 | $4.52 | $8.33 | $1,179.33 |
| 319 | 05/01/2052 | $1,179.33 | $25.98 | $4.42 | $8.33 | $1,153.35 |
| 320 | 06/01/2052 | $1,153.35 | $26.08 | $4.33 | $8.33 | $1,127.28 |
| 321 | 07/01/2052 | $1,127.28 | $26.17 | $4.23 | $8.33 | $1,101.10 |
| 322 | 08/01/2052 | $1,101.10 | $26.27 | $4.13 | $8.33 | $1,074.83 |
| 323 | 09/01/2052 | $1,074.83 | $26.37 | $4.03 | $8.33 | $1,048.46 |
| 324 | 10/01/2052 | $1,048.46 | $26.47 | $3.93 | $8.33 | $1,021.99 |
| 325 | 11/01/2052 | $1,021.99 | $26.57 | $3.83 | $8.33 | $995.42 |
| 326 | 12/01/2052 | $995.42 | $26.67 | $3.73 | $8.33 | $968.76 |
| 327 | 01/01/2053 | $968.76 | $26.77 | $3.63 | $8.33 | $941.99 |
| 328 | 02/01/2053 | $941.99 | $26.87 | $3.53 | $8.33 | $915.12 |
| 329 | 03/01/2053 | $915.12 | $26.97 | $3.43 | $8.33 | $888.15 |
| 330 | 04/01/2053 | $888.15 | $27.07 | $3.33 | $8.33 | $861.08 |
| 331 | 05/01/2053 | $861.08 | $27.17 | $3.23 | $8.33 | $833.91 |
| 332 | 06/01/2053 | $833.91 | $27.27 | $3.13 | $8.33 | $806.63 |
| 333 | 07/01/2053 | $806.63 | $27.38 | $3.02 | $8.33 | $779.26 |
| 334 | 08/01/2053 | $779.26 | $27.48 | $2.92 | $8.33 | $751.78 |
| 335 | 09/01/2053 | $751.78 | $27.58 | $2.82 | $8.33 | $724.19 |
| 336 | 10/01/2053 | $724.19 | $27.69 | $2.72 | $8.33 | $696.51 |
| 337 | 11/01/2053 | $696.51 | $27.79 | $2.61 | $8.33 | $668.72 |
| 338 | 12/01/2053 | $668.72 | $27.89 | $2.51 | $8.33 | $640.83 |
| 339 | 01/01/2054 | $640.83 | $28.00 | $2.40 | $8.33 | $612.83 |
| 340 | 02/01/2054 | $612.83 | $28.10 | $2.30 | $8.33 | $584.73 |
| 341 | 03/01/2054 | $584.73 | $28.21 | $2.19 | $8.33 | $556.52 |
| 342 | 04/01/2054 | $556.52 | $28.31 | $2.09 | $8.33 | $528.20 |
| 343 | 05/01/2054 | $528.20 | $28.42 | $1.98 | $8.33 | $499.78 |
| 344 | 06/01/2054 | $499.78 | $28.53 | $1.87 | $8.33 | $471.26 |
| 345 | 07/01/2054 | $471.26 | $28.63 | $1.77 | $8.33 | $442.62 |
| 346 | 08/01/2054 | $442.62 | $28.74 | $1.66 | $8.33 | $413.88 |
| 347 | 09/01/2054 | $413.88 | $28.85 | $1.55 | $8.33 | $385.03 |
| 348 | 10/01/2054 | $385.03 | $28.96 | $1.44 | $8.33 | $356.07 |
| 349 | 11/01/2054 | $356.07 | $29.07 | $1.34 | $8.33 | $327.01 |
| 350 | 12/01/2054 | $327.01 | $29.17 | $1.23 | $8.33 | $297.83 |
| 351 | 01/01/2055 | $297.83 | $29.28 | $1.12 | $8.33 | $268.55 |
| 352 | 02/01/2055 | $268.55 | $29.39 | $1.01 | $8.33 | $239.16 |
| 353 | 03/01/2055 | $239.16 | $29.50 | $0.90 | $8.33 | $209.65 |
| 354 | 04/01/2055 | $209.65 | $29.61 | $0.79 | $8.33 | $180.04 |
| 355 | 05/01/2055 | $180.04 | $29.73 | $0.68 | $8.33 | $150.31 |
| 356 | 06/01/2055 | $150.31 | $29.84 | $0.56 | $8.33 | $120.47 |
| 357 | 07/01/2055 | $120.47 | $29.95 | $0.45 | $8.33 | $90.52 |
| 358 | 08/01/2055 | $90.52 | $30.06 | $0.34 | $8.33 | $60.46 |
| 359 | 09/01/2055 | $60.46 | $30.17 | $0.23 | $8.33 | $30.29 |
| 360 | 10/01/2055 | $30.29 | $30.29 | $0.11 | $8.33 | $0.00 |