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: $41.54
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 | $6,800.00 | $8.95 | $25.50 | $7.08 | $6,791.05 |
| 2 | 12/01/2025 | $6,791.05 | $8.99 | $25.47 | $7.08 | $6,782.06 |
| 3 | 01/01/2026 | $6,782.06 | $9.02 | $25.43 | $7.08 | $6,773.04 |
| 4 | 02/01/2026 | $6,773.04 | $9.06 | $25.40 | $7.08 | $6,763.98 |
| 5 | 03/01/2026 | $6,763.98 | $9.09 | $25.36 | $7.08 | $6,754.89 |
| 6 | 04/01/2026 | $6,754.89 | $9.12 | $25.33 | $7.08 | $6,745.77 |
| 7 | 05/01/2026 | $6,745.77 | $9.16 | $25.30 | $7.08 | $6,736.61 |
| 8 | 06/01/2026 | $6,736.61 | $9.19 | $25.26 | $7.08 | $6,727.42 |
| 9 | 07/01/2026 | $6,727.42 | $9.23 | $25.23 | $7.08 | $6,718.19 |
| 10 | 08/01/2026 | $6,718.19 | $9.26 | $25.19 | $7.08 | $6,708.93 |
| 11 | 09/01/2026 | $6,708.93 | $9.30 | $25.16 | $7.08 | $6,699.63 |
| 12 | 10/01/2026 | $6,699.63 | $9.33 | $25.12 | $7.08 | $6,690.30 |
| 13 | 11/01/2026 | $6,690.30 | $9.37 | $25.09 | $7.08 | $6,680.93 |
| 14 | 12/01/2026 | $6,680.93 | $9.40 | $25.05 | $7.08 | $6,671.53 |
| 15 | 01/01/2027 | $6,671.53 | $9.44 | $25.02 | $7.08 | $6,662.10 |
| 16 | 02/01/2027 | $6,662.10 | $9.47 | $24.98 | $7.08 | $6,652.63 |
| 17 | 03/01/2027 | $6,652.63 | $9.51 | $24.95 | $7.08 | $6,643.12 |
| 18 | 04/01/2027 | $6,643.12 | $9.54 | $24.91 | $7.08 | $6,633.58 |
| 19 | 05/01/2027 | $6,633.58 | $9.58 | $24.88 | $7.08 | $6,624.00 |
| 20 | 06/01/2027 | $6,624.00 | $9.61 | $24.84 | $7.08 | $6,614.38 |
| 21 | 07/01/2027 | $6,614.38 | $9.65 | $24.80 | $7.08 | $6,604.73 |
| 22 | 08/01/2027 | $6,604.73 | $9.69 | $24.77 | $7.08 | $6,595.04 |
| 23 | 09/01/2027 | $6,595.04 | $9.72 | $24.73 | $7.08 | $6,585.32 |
| 24 | 10/01/2027 | $6,585.32 | $9.76 | $24.69 | $7.08 | $6,575.56 |
| 25 | 11/01/2027 | $6,575.56 | $9.80 | $24.66 | $7.08 | $6,565.77 |
| 26 | 12/01/2027 | $6,565.77 | $9.83 | $24.62 | $7.08 | $6,555.93 |
| 27 | 01/01/2028 | $6,555.93 | $9.87 | $24.58 | $7.08 | $6,546.06 |
| 28 | 02/01/2028 | $6,546.06 | $9.91 | $24.55 | $7.08 | $6,536.16 |
| 29 | 03/01/2028 | $6,536.16 | $9.94 | $24.51 | $7.08 | $6,526.21 |
| 30 | 04/01/2028 | $6,526.21 | $9.98 | $24.47 | $7.08 | $6,516.23 |
| 31 | 05/01/2028 | $6,516.23 | $10.02 | $24.44 | $7.08 | $6,506.21 |
| 32 | 06/01/2028 | $6,506.21 | $10.06 | $24.40 | $7.08 | $6,496.16 |
| 33 | 07/01/2028 | $6,496.16 | $10.09 | $24.36 | $7.08 | $6,486.06 |
| 34 | 08/01/2028 | $6,486.06 | $10.13 | $24.32 | $7.08 | $6,475.93 |
| 35 | 09/01/2028 | $6,475.93 | $10.17 | $24.28 | $7.08 | $6,465.76 |
| 36 | 10/01/2028 | $6,465.76 | $10.21 | $24.25 | $7.08 | $6,455.55 |
| 37 | 11/01/2028 | $6,455.55 | $10.25 | $24.21 | $7.08 | $6,445.31 |
| 38 | 12/01/2028 | $6,445.31 | $10.28 | $24.17 | $7.08 | $6,435.02 |
| 39 | 01/01/2029 | $6,435.02 | $10.32 | $24.13 | $7.08 | $6,424.70 |
| 40 | 02/01/2029 | $6,424.70 | $10.36 | $24.09 | $7.08 | $6,414.34 |
| 41 | 03/01/2029 | $6,414.34 | $10.40 | $24.05 | $7.08 | $6,403.93 |
| 42 | 04/01/2029 | $6,403.93 | $10.44 | $24.01 | $7.08 | $6,393.49 |
| 43 | 05/01/2029 | $6,393.49 | $10.48 | $23.98 | $7.08 | $6,383.02 |
| 44 | 06/01/2029 | $6,383.02 | $10.52 | $23.94 | $7.08 | $6,372.50 |
| 45 | 07/01/2029 | $6,372.50 | $10.56 | $23.90 | $7.08 | $6,361.94 |
| 46 | 08/01/2029 | $6,361.94 | $10.60 | $23.86 | $7.08 | $6,351.34 |
| 47 | 09/01/2029 | $6,351.34 | $10.64 | $23.82 | $7.08 | $6,340.71 |
| 48 | 10/01/2029 | $6,340.71 | $10.68 | $23.78 | $7.08 | $6,330.03 |
| 49 | 11/01/2029 | $6,330.03 | $10.72 | $23.74 | $7.08 | $6,319.31 |
| 50 | 12/01/2029 | $6,319.31 | $10.76 | $23.70 | $7.08 | $6,308.55 |
| 51 | 01/01/2030 | $6,308.55 | $10.80 | $23.66 | $7.08 | $6,297.76 |
| 52 | 02/01/2030 | $6,297.76 | $10.84 | $23.62 | $7.08 | $6,286.92 |
| 53 | 03/01/2030 | $6,286.92 | $10.88 | $23.58 | $7.08 | $6,276.04 |
| 54 | 04/01/2030 | $6,276.04 | $10.92 | $23.54 | $7.08 | $6,265.12 |
| 55 | 05/01/2030 | $6,265.12 | $10.96 | $23.49 | $7.08 | $6,254.16 |
| 56 | 06/01/2030 | $6,254.16 | $11.00 | $23.45 | $7.08 | $6,243.16 |
| 57 | 07/01/2030 | $6,243.16 | $11.04 | $23.41 | $7.08 | $6,232.12 |
| 58 | 08/01/2030 | $6,232.12 | $11.08 | $23.37 | $7.08 | $6,221.03 |
| 59 | 09/01/2030 | $6,221.03 | $11.13 | $23.33 | $7.08 | $6,209.91 |
| 60 | 10/01/2030 | $6,209.91 | $11.17 | $23.29 | $7.08 | $6,198.74 |
| 61 | 11/01/2030 | $6,198.74 | $11.21 | $23.25 | $7.08 | $6,187.53 |
| 62 | 12/01/2030 | $6,187.53 | $11.25 | $23.20 | $7.08 | $6,176.28 |
| 63 | 01/01/2031 | $6,176.28 | $11.29 | $23.16 | $7.08 | $6,164.98 |
| 64 | 02/01/2031 | $6,164.98 | $11.34 | $23.12 | $7.08 | $6,153.65 |
| 65 | 03/01/2031 | $6,153.65 | $11.38 | $23.08 | $7.08 | $6,142.27 |
| 66 | 04/01/2031 | $6,142.27 | $11.42 | $23.03 | $7.08 | $6,130.85 |
| 67 | 05/01/2031 | $6,130.85 | $11.46 | $22.99 | $7.08 | $6,119.38 |
| 68 | 06/01/2031 | $6,119.38 | $11.51 | $22.95 | $7.08 | $6,107.88 |
| 69 | 07/01/2031 | $6,107.88 | $11.55 | $22.90 | $7.08 | $6,096.33 |
| 70 | 08/01/2031 | $6,096.33 | $11.59 | $22.86 | $7.08 | $6,084.73 |
| 71 | 09/01/2031 | $6,084.73 | $11.64 | $22.82 | $7.08 | $6,073.10 |
| 72 | 10/01/2031 | $6,073.10 | $11.68 | $22.77 | $7.08 | $6,061.42 |
| 73 | 11/01/2031 | $6,061.42 | $11.72 | $22.73 | $7.08 | $6,049.69 |
| 74 | 12/01/2031 | $6,049.69 | $11.77 | $22.69 | $7.08 | $6,037.92 |
| 75 | 01/01/2032 | $6,037.92 | $11.81 | $22.64 | $7.08 | $6,026.11 |
| 76 | 02/01/2032 | $6,026.11 | $11.86 | $22.60 | $7.08 | $6,014.26 |
| 77 | 03/01/2032 | $6,014.26 | $11.90 | $22.55 | $7.08 | $6,002.35 |
| 78 | 04/01/2032 | $6,002.35 | $11.95 | $22.51 | $7.08 | $5,990.41 |
| 79 | 05/01/2032 | $5,990.41 | $11.99 | $22.46 | $7.08 | $5,978.42 |
| 80 | 06/01/2032 | $5,978.42 | $12.04 | $22.42 | $7.08 | $5,966.38 |
| 81 | 07/01/2032 | $5,966.38 | $12.08 | $22.37 | $7.08 | $5,954.30 |
| 82 | 08/01/2032 | $5,954.30 | $12.13 | $22.33 | $7.08 | $5,942.18 |
| 83 | 09/01/2032 | $5,942.18 | $12.17 | $22.28 | $7.08 | $5,930.00 |
| 84 | 10/01/2032 | $5,930.00 | $12.22 | $22.24 | $7.08 | $5,917.79 |
| 85 | 11/01/2032 | $5,917.79 | $12.26 | $22.19 | $7.08 | $5,905.52 |
| 86 | 12/01/2032 | $5,905.52 | $12.31 | $22.15 | $7.08 | $5,893.22 |
| 87 | 01/01/2033 | $5,893.22 | $12.36 | $22.10 | $7.08 | $5,880.86 |
| 88 | 02/01/2033 | $5,880.86 | $12.40 | $22.05 | $7.08 | $5,868.46 |
| 89 | 03/01/2033 | $5,868.46 | $12.45 | $22.01 | $7.08 | $5,856.01 |
| 90 | 04/01/2033 | $5,856.01 | $12.49 | $21.96 | $7.08 | $5,843.52 |
| 91 | 05/01/2033 | $5,843.52 | $12.54 | $21.91 | $7.08 | $5,830.98 |
| 92 | 06/01/2033 | $5,830.98 | $12.59 | $21.87 | $7.08 | $5,818.39 |
| 93 | 07/01/2033 | $5,818.39 | $12.64 | $21.82 | $7.08 | $5,805.75 |
| 94 | 08/01/2033 | $5,805.75 | $12.68 | $21.77 | $7.08 | $5,793.07 |
| 95 | 09/01/2033 | $5,793.07 | $12.73 | $21.72 | $7.08 | $5,780.34 |
| 96 | 10/01/2033 | $5,780.34 | $12.78 | $21.68 | $7.08 | $5,767.56 |
| 97 | 11/01/2033 | $5,767.56 | $12.83 | $21.63 | $7.08 | $5,754.73 |
| 98 | 12/01/2033 | $5,754.73 | $12.87 | $21.58 | $7.08 | $5,741.86 |
| 99 | 01/01/2034 | $5,741.86 | $12.92 | $21.53 | $7.08 | $5,728.94 |
| 100 | 02/01/2034 | $5,728.94 | $12.97 | $21.48 | $7.08 | $5,715.96 |
| 101 | 03/01/2034 | $5,715.96 | $13.02 | $21.43 | $7.08 | $5,702.95 |
| 102 | 04/01/2034 | $5,702.95 | $13.07 | $21.39 | $7.08 | $5,689.88 |
| 103 | 05/01/2034 | $5,689.88 | $13.12 | $21.34 | $7.08 | $5,676.76 |
| 104 | 06/01/2034 | $5,676.76 | $13.17 | $21.29 | $7.08 | $5,663.59 |
| 105 | 07/01/2034 | $5,663.59 | $13.22 | $21.24 | $7.08 | $5,650.38 |
| 106 | 08/01/2034 | $5,650.38 | $13.27 | $21.19 | $7.08 | $5,637.11 |
| 107 | 09/01/2034 | $5,637.11 | $13.32 | $21.14 | $7.08 | $5,623.80 |
| 108 | 10/01/2034 | $5,623.80 | $13.37 | $21.09 | $7.08 | $5,610.43 |
| 109 | 11/01/2034 | $5,610.43 | $13.42 | $21.04 | $7.08 | $5,597.01 |
| 110 | 12/01/2034 | $5,597.01 | $13.47 | $20.99 | $7.08 | $5,583.55 |
| 111 | 01/01/2035 | $5,583.55 | $13.52 | $20.94 | $7.08 | $5,570.03 |
| 112 | 02/01/2035 | $5,570.03 | $13.57 | $20.89 | $7.08 | $5,556.47 |
| 113 | 03/01/2035 | $5,556.47 | $13.62 | $20.84 | $7.08 | $5,542.85 |
| 114 | 04/01/2035 | $5,542.85 | $13.67 | $20.79 | $7.08 | $5,529.18 |
| 115 | 05/01/2035 | $5,529.18 | $13.72 | $20.73 | $7.08 | $5,515.46 |
| 116 | 06/01/2035 | $5,515.46 | $13.77 | $20.68 | $7.08 | $5,501.69 |
| 117 | 07/01/2035 | $5,501.69 | $13.82 | $20.63 | $7.08 | $5,487.86 |
| 118 | 08/01/2035 | $5,487.86 | $13.88 | $20.58 | $7.08 | $5,473.99 |
| 119 | 09/01/2035 | $5,473.99 | $13.93 | $20.53 | $7.08 | $5,460.06 |
| 120 | 10/01/2035 | $5,460.06 | $13.98 | $20.48 | $7.08 | $5,446.08 |
| 121 | 11/01/2035 | $5,446.08 | $14.03 | $20.42 | $7.08 | $5,432.05 |
| 122 | 12/01/2035 | $5,432.05 | $14.08 | $20.37 | $7.08 | $5,417.97 |
| 123 | 01/01/2036 | $5,417.97 | $14.14 | $20.32 | $7.08 | $5,403.83 |
| 124 | 02/01/2036 | $5,403.83 | $14.19 | $20.26 | $7.08 | $5,389.64 |
| 125 | 03/01/2036 | $5,389.64 | $14.24 | $20.21 | $7.08 | $5,375.39 |
| 126 | 04/01/2036 | $5,375.39 | $14.30 | $20.16 | $7.08 | $5,361.10 |
| 127 | 05/01/2036 | $5,361.10 | $14.35 | $20.10 | $7.08 | $5,346.75 |
| 128 | 06/01/2036 | $5,346.75 | $14.40 | $20.05 | $7.08 | $5,332.34 |
| 129 | 07/01/2036 | $5,332.34 | $14.46 | $20.00 | $7.08 | $5,317.88 |
| 130 | 08/01/2036 | $5,317.88 | $14.51 | $19.94 | $7.08 | $5,303.37 |
| 131 | 09/01/2036 | $5,303.37 | $14.57 | $19.89 | $7.08 | $5,288.80 |
| 132 | 10/01/2036 | $5,288.80 | $14.62 | $19.83 | $7.08 | $5,274.18 |
| 133 | 11/01/2036 | $5,274.18 | $14.68 | $19.78 | $7.08 | $5,259.51 |
| 134 | 12/01/2036 | $5,259.51 | $14.73 | $19.72 | $7.08 | $5,244.78 |
| 135 | 01/01/2037 | $5,244.78 | $14.79 | $19.67 | $7.08 | $5,229.99 |
| 136 | 02/01/2037 | $5,229.99 | $14.84 | $19.61 | $7.08 | $5,215.15 |
| 137 | 03/01/2037 | $5,215.15 | $14.90 | $19.56 | $7.08 | $5,200.25 |
| 138 | 04/01/2037 | $5,200.25 | $14.95 | $19.50 | $7.08 | $5,185.30 |
| 139 | 05/01/2037 | $5,185.30 | $15.01 | $19.44 | $7.08 | $5,170.29 |
| 140 | 06/01/2037 | $5,170.29 | $15.07 | $19.39 | $7.08 | $5,155.22 |
| 141 | 07/01/2037 | $5,155.22 | $15.12 | $19.33 | $7.08 | $5,140.10 |
| 142 | 08/01/2037 | $5,140.10 | $15.18 | $19.28 | $7.08 | $5,124.92 |
| 143 | 09/01/2037 | $5,124.92 | $15.24 | $19.22 | $7.08 | $5,109.68 |
| 144 | 10/01/2037 | $5,109.68 | $15.29 | $19.16 | $7.08 | $5,094.39 |
| 145 | 11/01/2037 | $5,094.39 | $15.35 | $19.10 | $7.08 | $5,079.04 |
| 146 | 12/01/2037 | $5,079.04 | $15.41 | $19.05 | $7.08 | $5,063.63 |
| 147 | 01/01/2038 | $5,063.63 | $15.47 | $18.99 | $7.08 | $5,048.16 |
| 148 | 02/01/2038 | $5,048.16 | $15.52 | $18.93 | $7.08 | $5,032.64 |
| 149 | 03/01/2038 | $5,032.64 | $15.58 | $18.87 | $7.08 | $5,017.06 |
| 150 | 04/01/2038 | $5,017.06 | $15.64 | $18.81 | $7.08 | $5,001.42 |
| 151 | 05/01/2038 | $5,001.42 | $15.70 | $18.76 | $7.08 | $4,985.72 |
| 152 | 06/01/2038 | $4,985.72 | $15.76 | $18.70 | $7.08 | $4,969.96 |
| 153 | 07/01/2038 | $4,969.96 | $15.82 | $18.64 | $7.08 | $4,954.14 |
| 154 | 08/01/2038 | $4,954.14 | $15.88 | $18.58 | $7.08 | $4,938.27 |
| 155 | 09/01/2038 | $4,938.27 | $15.94 | $18.52 | $7.08 | $4,922.33 |
| 156 | 10/01/2038 | $4,922.33 | $16.00 | $18.46 | $7.08 | $4,906.33 |
| 157 | 11/01/2038 | $4,906.33 | $16.06 | $18.40 | $7.08 | $4,890.28 |
| 158 | 12/01/2038 | $4,890.28 | $16.12 | $18.34 | $7.08 | $4,874.16 |
| 159 | 01/01/2039 | $4,874.16 | $16.18 | $18.28 | $7.08 | $4,857.98 |
| 160 | 02/01/2039 | $4,857.98 | $16.24 | $18.22 | $7.08 | $4,841.75 |
| 161 | 03/01/2039 | $4,841.75 | $16.30 | $18.16 | $7.08 | $4,825.45 |
| 162 | 04/01/2039 | $4,825.45 | $16.36 | $18.10 | $7.08 | $4,809.09 |
| 163 | 05/01/2039 | $4,809.09 | $16.42 | $18.03 | $7.08 | $4,792.67 |
| 164 | 06/01/2039 | $4,792.67 | $16.48 | $17.97 | $7.08 | $4,776.19 |
| 165 | 07/01/2039 | $4,776.19 | $16.54 | $17.91 | $7.08 | $4,759.64 |
| 166 | 08/01/2039 | $4,759.64 | $16.61 | $17.85 | $7.08 | $4,743.04 |
| 167 | 09/01/2039 | $4,743.04 | $16.67 | $17.79 | $7.08 | $4,726.37 |
| 168 | 10/01/2039 | $4,726.37 | $16.73 | $17.72 | $7.08 | $4,709.64 |
| 169 | 11/01/2039 | $4,709.64 | $16.79 | $17.66 | $7.08 | $4,692.85 |
| 170 | 12/01/2039 | $4,692.85 | $16.86 | $17.60 | $7.08 | $4,675.99 |
| 171 | 01/01/2040 | $4,675.99 | $16.92 | $17.53 | $7.08 | $4,659.07 |
| 172 | 02/01/2040 | $4,659.07 | $16.98 | $17.47 | $7.08 | $4,642.09 |
| 173 | 03/01/2040 | $4,642.09 | $17.05 | $17.41 | $7.08 | $4,625.04 |
| 174 | 04/01/2040 | $4,625.04 | $17.11 | $17.34 | $7.08 | $4,607.93 |
| 175 | 05/01/2040 | $4,607.93 | $17.17 | $17.28 | $7.08 | $4,590.75 |
| 176 | 06/01/2040 | $4,590.75 | $17.24 | $17.22 | $7.08 | $4,573.51 |
| 177 | 07/01/2040 | $4,573.51 | $17.30 | $17.15 | $7.08 | $4,556.21 |
| 178 | 08/01/2040 | $4,556.21 | $17.37 | $17.09 | $7.08 | $4,538.84 |
| 179 | 09/01/2040 | $4,538.84 | $17.43 | $17.02 | $7.08 | $4,521.41 |
| 180 | 10/01/2040 | $4,521.41 | $17.50 | $16.96 | $7.08 | $4,503.91 |
| 181 | 11/01/2040 | $4,503.91 | $17.56 | $16.89 | $7.08 | $4,486.34 |
| 182 | 12/01/2040 | $4,486.34 | $17.63 | $16.82 | $7.08 | $4,468.71 |
| 183 | 01/01/2041 | $4,468.71 | $17.70 | $16.76 | $7.08 | $4,451.02 |
| 184 | 02/01/2041 | $4,451.02 | $17.76 | $16.69 | $7.08 | $4,433.25 |
| 185 | 03/01/2041 | $4,433.25 | $17.83 | $16.62 | $7.08 | $4,415.42 |
| 186 | 04/01/2041 | $4,415.42 | $17.90 | $16.56 | $7.08 | $4,397.53 |
| 187 | 05/01/2041 | $4,397.53 | $17.96 | $16.49 | $7.08 | $4,379.56 |
| 188 | 06/01/2041 | $4,379.56 | $18.03 | $16.42 | $7.08 | $4,361.53 |
| 189 | 07/01/2041 | $4,361.53 | $18.10 | $16.36 | $7.08 | $4,343.43 |
| 190 | 08/01/2041 | $4,343.43 | $18.17 | $16.29 | $7.08 | $4,325.27 |
| 191 | 09/01/2041 | $4,325.27 | $18.23 | $16.22 | $7.08 | $4,307.03 |
| 192 | 10/01/2041 | $4,307.03 | $18.30 | $16.15 | $7.08 | $4,288.73 |
| 193 | 11/01/2041 | $4,288.73 | $18.37 | $16.08 | $7.08 | $4,270.36 |
| 194 | 12/01/2041 | $4,270.36 | $18.44 | $16.01 | $7.08 | $4,251.91 |
| 195 | 01/01/2042 | $4,251.91 | $18.51 | $15.94 | $7.08 | $4,233.40 |
| 196 | 02/01/2042 | $4,233.40 | $18.58 | $15.88 | $7.08 | $4,214.83 |
| 197 | 03/01/2042 | $4,214.83 | $18.65 | $15.81 | $7.08 | $4,196.18 |
| 198 | 04/01/2042 | $4,196.18 | $18.72 | $15.74 | $7.08 | $4,177.46 |
| 199 | 05/01/2042 | $4,177.46 | $18.79 | $15.67 | $7.08 | $4,158.67 |
| 200 | 06/01/2042 | $4,158.67 | $18.86 | $15.60 | $7.08 | $4,139.81 |
| 201 | 07/01/2042 | $4,139.81 | $18.93 | $15.52 | $7.08 | $4,120.88 |
| 202 | 08/01/2042 | $4,120.88 | $19.00 | $15.45 | $7.08 | $4,101.88 |
| 203 | 09/01/2042 | $4,101.88 | $19.07 | $15.38 | $7.08 | $4,082.80 |
| 204 | 10/01/2042 | $4,082.80 | $19.14 | $15.31 | $7.08 | $4,063.66 |
| 205 | 11/01/2042 | $4,063.66 | $19.22 | $15.24 | $7.08 | $4,044.44 |
| 206 | 12/01/2042 | $4,044.44 | $19.29 | $15.17 | $7.08 | $4,025.16 |
| 207 | 01/01/2043 | $4,025.16 | $19.36 | $15.09 | $7.08 | $4,005.80 |
| 208 | 02/01/2043 | $4,005.80 | $19.43 | $15.02 | $7.08 | $3,986.36 |
| 209 | 03/01/2043 | $3,986.36 | $19.51 | $14.95 | $7.08 | $3,966.86 |
| 210 | 04/01/2043 | $3,966.86 | $19.58 | $14.88 | $7.08 | $3,947.28 |
| 211 | 05/01/2043 | $3,947.28 | $19.65 | $14.80 | $7.08 | $3,927.63 |
| 212 | 06/01/2043 | $3,927.63 | $19.73 | $14.73 | $7.08 | $3,907.90 |
| 213 | 07/01/2043 | $3,907.90 | $19.80 | $14.65 | $7.08 | $3,888.10 |
| 214 | 08/01/2043 | $3,888.10 | $19.87 | $14.58 | $7.08 | $3,868.23 |
| 215 | 09/01/2043 | $3,868.23 | $19.95 | $14.51 | $7.08 | $3,848.28 |
| 216 | 10/01/2043 | $3,848.28 | $20.02 | $14.43 | $7.08 | $3,828.25 |
| 217 | 11/01/2043 | $3,828.25 | $20.10 | $14.36 | $7.08 | $3,808.16 |
| 218 | 12/01/2043 | $3,808.16 | $20.17 | $14.28 | $7.08 | $3,787.98 |
| 219 | 01/01/2044 | $3,787.98 | $20.25 | $14.20 | $7.08 | $3,767.73 |
| 220 | 02/01/2044 | $3,767.73 | $20.33 | $14.13 | $7.08 | $3,747.41 |
| 221 | 03/01/2044 | $3,747.41 | $20.40 | $14.05 | $7.08 | $3,727.00 |
| 222 | 04/01/2044 | $3,727.00 | $20.48 | $13.98 | $7.08 | $3,706.53 |
| 223 | 05/01/2044 | $3,706.53 | $20.56 | $13.90 | $7.08 | $3,685.97 |
| 224 | 06/01/2044 | $3,685.97 | $20.63 | $13.82 | $7.08 | $3,665.34 |
| 225 | 07/01/2044 | $3,665.34 | $20.71 | $13.75 | $7.08 | $3,644.63 |
| 226 | 08/01/2044 | $3,644.63 | $20.79 | $13.67 | $7.08 | $3,623.84 |
| 227 | 09/01/2044 | $3,623.84 | $20.87 | $13.59 | $7.08 | $3,602.98 |
| 228 | 10/01/2044 | $3,602.98 | $20.94 | $13.51 | $7.08 | $3,582.03 |
| 229 | 11/01/2044 | $3,582.03 | $21.02 | $13.43 | $7.08 | $3,561.01 |
| 230 | 12/01/2044 | $3,561.01 | $21.10 | $13.35 | $7.08 | $3,539.91 |
| 231 | 01/01/2045 | $3,539.91 | $21.18 | $13.27 | $7.08 | $3,518.73 |
| 232 | 02/01/2045 | $3,518.73 | $21.26 | $13.20 | $7.08 | $3,497.47 |
| 233 | 03/01/2045 | $3,497.47 | $21.34 | $13.12 | $7.08 | $3,476.13 |
| 234 | 04/01/2045 | $3,476.13 | $21.42 | $13.04 | $7.08 | $3,454.71 |
| 235 | 05/01/2045 | $3,454.71 | $21.50 | $12.96 | $7.08 | $3,433.21 |
| 236 | 06/01/2045 | $3,433.21 | $21.58 | $12.87 | $7.08 | $3,411.63 |
| 237 | 07/01/2045 | $3,411.63 | $21.66 | $12.79 | $7.08 | $3,389.97 |
| 238 | 08/01/2045 | $3,389.97 | $21.74 | $12.71 | $7.08 | $3,368.23 |
| 239 | 09/01/2045 | $3,368.23 | $21.82 | $12.63 | $7.08 | $3,346.41 |
| 240 | 10/01/2045 | $3,346.41 | $21.91 | $12.55 | $7.08 | $3,324.50 |
| 241 | 11/01/2045 | $3,324.50 | $21.99 | $12.47 | $7.08 | $3,302.51 |
| 242 | 12/01/2045 | $3,302.51 | $22.07 | $12.38 | $7.08 | $3,280.44 |
| 243 | 01/01/2046 | $3,280.44 | $22.15 | $12.30 | $7.08 | $3,258.29 |
| 244 | 02/01/2046 | $3,258.29 | $22.24 | $12.22 | $7.08 | $3,236.05 |
| 245 | 03/01/2046 | $3,236.05 | $22.32 | $12.14 | $7.08 | $3,213.73 |
| 246 | 04/01/2046 | $3,213.73 | $22.40 | $12.05 | $7.08 | $3,191.33 |
| 247 | 05/01/2046 | $3,191.33 | $22.49 | $11.97 | $7.08 | $3,168.84 |
| 248 | 06/01/2046 | $3,168.84 | $22.57 | $11.88 | $7.08 | $3,146.27 |
| 249 | 07/01/2046 | $3,146.27 | $22.66 | $11.80 | $7.08 | $3,123.62 |
| 250 | 08/01/2046 | $3,123.62 | $22.74 | $11.71 | $7.08 | $3,100.88 |
| 251 | 09/01/2046 | $3,100.88 | $22.83 | $11.63 | $7.08 | $3,078.05 |
| 252 | 10/01/2046 | $3,078.05 | $22.91 | $11.54 | $7.08 | $3,055.14 |
| 253 | 11/01/2046 | $3,055.14 | $23.00 | $11.46 | $7.08 | $3,032.14 |
| 254 | 12/01/2046 | $3,032.14 | $23.08 | $11.37 | $7.08 | $3,009.06 |
| 255 | 01/01/2047 | $3,009.06 | $23.17 | $11.28 | $7.08 | $2,985.89 |
| 256 | 02/01/2047 | $2,985.89 | $23.26 | $11.20 | $7.08 | $2,962.63 |
| 257 | 03/01/2047 | $2,962.63 | $23.34 | $11.11 | $7.08 | $2,939.28 |
| 258 | 04/01/2047 | $2,939.28 | $23.43 | $11.02 | $7.08 | $2,915.85 |
| 259 | 05/01/2047 | $2,915.85 | $23.52 | $10.93 | $7.08 | $2,892.33 |
| 260 | 06/01/2047 | $2,892.33 | $23.61 | $10.85 | $7.08 | $2,868.72 |
| 261 | 07/01/2047 | $2,868.72 | $23.70 | $10.76 | $7.08 | $2,845.03 |
| 262 | 08/01/2047 | $2,845.03 | $23.79 | $10.67 | $7.08 | $2,821.24 |
| 263 | 09/01/2047 | $2,821.24 | $23.87 | $10.58 | $7.08 | $2,797.36 |
| 264 | 10/01/2047 | $2,797.36 | $23.96 | $10.49 | $7.08 | $2,773.40 |
| 265 | 11/01/2047 | $2,773.40 | $24.05 | $10.40 | $7.08 | $2,749.35 |
| 266 | 12/01/2047 | $2,749.35 | $24.14 | $10.31 | $7.08 | $2,725.20 |
| 267 | 01/01/2048 | $2,725.20 | $24.24 | $10.22 | $7.08 | $2,700.97 |
| 268 | 02/01/2048 | $2,700.97 | $24.33 | $10.13 | $7.08 | $2,676.64 |
| 269 | 03/01/2048 | $2,676.64 | $24.42 | $10.04 | $7.08 | $2,652.22 |
| 270 | 04/01/2048 | $2,652.22 | $24.51 | $9.95 | $7.08 | $2,627.71 |
| 271 | 05/01/2048 | $2,627.71 | $24.60 | $9.85 | $7.08 | $2,603.11 |
| 272 | 06/01/2048 | $2,603.11 | $24.69 | $9.76 | $7.08 | $2,578.42 |
| 273 | 07/01/2048 | $2,578.42 | $24.79 | $9.67 | $7.08 | $2,553.64 |
| 274 | 08/01/2048 | $2,553.64 | $24.88 | $9.58 | $7.08 | $2,528.76 |
| 275 | 09/01/2048 | $2,528.76 | $24.97 | $9.48 | $7.08 | $2,503.78 |
| 276 | 10/01/2048 | $2,503.78 | $25.07 | $9.39 | $7.08 | $2,478.72 |
| 277 | 11/01/2048 | $2,478.72 | $25.16 | $9.30 | $7.08 | $2,453.56 |
| 278 | 12/01/2048 | $2,453.56 | $25.25 | $9.20 | $7.08 | $2,428.31 |
| 279 | 01/01/2049 | $2,428.31 | $25.35 | $9.11 | $7.08 | $2,402.96 |
| 280 | 02/01/2049 | $2,402.96 | $25.44 | $9.01 | $7.08 | $2,377.51 |
| 281 | 03/01/2049 | $2,377.51 | $25.54 | $8.92 | $7.08 | $2,351.98 |
| 282 | 04/01/2049 | $2,351.98 | $25.63 | $8.82 | $7.08 | $2,326.34 |
| 283 | 05/01/2049 | $2,326.34 | $25.73 | $8.72 | $7.08 | $2,300.61 |
| 284 | 06/01/2049 | $2,300.61 | $25.83 | $8.63 | $7.08 | $2,274.78 |
| 285 | 07/01/2049 | $2,274.78 | $25.92 | $8.53 | $7.08 | $2,248.86 |
| 286 | 08/01/2049 | $2,248.86 | $26.02 | $8.43 | $7.08 | $2,222.84 |
| 287 | 09/01/2049 | $2,222.84 | $26.12 | $8.34 | $7.08 | $2,196.72 |
| 288 | 10/01/2049 | $2,196.72 | $26.22 | $8.24 | $7.08 | $2,170.50 |
| 289 | 11/01/2049 | $2,170.50 | $26.32 | $8.14 | $7.08 | $2,144.19 |
| 290 | 12/01/2049 | $2,144.19 | $26.41 | $8.04 | $7.08 | $2,117.77 |
| 291 | 01/01/2050 | $2,117.77 | $26.51 | $7.94 | $7.08 | $2,091.26 |
| 292 | 02/01/2050 | $2,091.26 | $26.61 | $7.84 | $7.08 | $2,064.65 |
| 293 | 03/01/2050 | $2,064.65 | $26.71 | $7.74 | $7.08 | $2,037.93 |
| 294 | 04/01/2050 | $2,037.93 | $26.81 | $7.64 | $7.08 | $2,011.12 |
| 295 | 05/01/2050 | $2,011.12 | $26.91 | $7.54 | $7.08 | $1,984.21 |
| 296 | 06/01/2050 | $1,984.21 | $27.01 | $7.44 | $7.08 | $1,957.20 |
| 297 | 07/01/2050 | $1,957.20 | $27.12 | $7.34 | $7.08 | $1,930.08 |
| 298 | 08/01/2050 | $1,930.08 | $27.22 | $7.24 | $7.08 | $1,902.86 |
| 299 | 09/01/2050 | $1,902.86 | $27.32 | $7.14 | $7.08 | $1,875.54 |
| 300 | 10/01/2050 | $1,875.54 | $27.42 | $7.03 | $7.08 | $1,848.12 |
| 301 | 11/01/2050 | $1,848.12 | $27.52 | $6.93 | $7.08 | $1,820.60 |
| 302 | 12/01/2050 | $1,820.60 | $27.63 | $6.83 | $7.08 | $1,792.97 |
| 303 | 01/01/2051 | $1,792.97 | $27.73 | $6.72 | $7.08 | $1,765.24 |
| 304 | 02/01/2051 | $1,765.24 | $27.83 | $6.62 | $7.08 | $1,737.41 |
| 305 | 03/01/2051 | $1,737.41 | $27.94 | $6.52 | $7.08 | $1,709.47 |
| 306 | 04/01/2051 | $1,709.47 | $28.04 | $6.41 | $7.08 | $1,681.42 |
| 307 | 05/01/2051 | $1,681.42 | $28.15 | $6.31 | $7.08 | $1,653.27 |
| 308 | 06/01/2051 | $1,653.27 | $28.25 | $6.20 | $7.08 | $1,625.02 |
| 309 | 07/01/2051 | $1,625.02 | $28.36 | $6.09 | $7.08 | $1,596.66 |
| 310 | 08/01/2051 | $1,596.66 | $28.47 | $5.99 | $7.08 | $1,568.19 |
| 311 | 09/01/2051 | $1,568.19 | $28.57 | $5.88 | $7.08 | $1,539.62 |
| 312 | 10/01/2051 | $1,539.62 | $28.68 | $5.77 | $7.08 | $1,510.94 |
| 313 | 11/01/2051 | $1,510.94 | $28.79 | $5.67 | $7.08 | $1,482.15 |
| 314 | 12/01/2051 | $1,482.15 | $28.90 | $5.56 | $7.08 | $1,453.25 |
| 315 | 01/01/2052 | $1,453.25 | $29.00 | $5.45 | $7.08 | $1,424.25 |
| 316 | 02/01/2052 | $1,424.25 | $29.11 | $5.34 | $7.08 | $1,395.13 |
| 317 | 03/01/2052 | $1,395.13 | $29.22 | $5.23 | $7.08 | $1,365.91 |
| 318 | 04/01/2052 | $1,365.91 | $29.33 | $5.12 | $7.08 | $1,336.58 |
| 319 | 05/01/2052 | $1,336.58 | $29.44 | $5.01 | $7.08 | $1,307.13 |
| 320 | 06/01/2052 | $1,307.13 | $29.55 | $4.90 | $7.08 | $1,277.58 |
| 321 | 07/01/2052 | $1,277.58 | $29.66 | $4.79 | $7.08 | $1,247.92 |
| 322 | 08/01/2052 | $1,247.92 | $29.77 | $4.68 | $7.08 | $1,218.14 |
| 323 | 09/01/2052 | $1,218.14 | $29.89 | $4.57 | $7.08 | $1,188.26 |
| 324 | 10/01/2052 | $1,188.26 | $30.00 | $4.46 | $7.08 | $1,158.26 |
| 325 | 11/01/2052 | $1,158.26 | $30.11 | $4.34 | $7.08 | $1,128.15 |
| 326 | 12/01/2052 | $1,128.15 | $30.22 | $4.23 | $7.08 | $1,097.92 |
| 327 | 01/01/2053 | $1,097.92 | $30.34 | $4.12 | $7.08 | $1,067.59 |
| 328 | 02/01/2053 | $1,067.59 | $30.45 | $4.00 | $7.08 | $1,037.13 |
| 329 | 03/01/2053 | $1,037.13 | $30.57 | $3.89 | $7.08 | $1,006.57 |
| 330 | 04/01/2053 | $1,006.57 | $30.68 | $3.77 | $7.08 | $975.89 |
| 331 | 05/01/2053 | $975.89 | $30.80 | $3.66 | $7.08 | $945.09 |
| 332 | 06/01/2053 | $945.09 | $30.91 | $3.54 | $7.08 | $914.18 |
| 333 | 07/01/2053 | $914.18 | $31.03 | $3.43 | $7.08 | $883.16 |
| 334 | 08/01/2053 | $883.16 | $31.14 | $3.31 | $7.08 | $852.01 |
| 335 | 09/01/2053 | $852.01 | $31.26 | $3.20 | $7.08 | $820.75 |
| 336 | 10/01/2053 | $820.75 | $31.38 | $3.08 | $7.08 | $789.38 |
| 337 | 11/01/2053 | $789.38 | $31.49 | $2.96 | $7.08 | $757.88 |
| 338 | 12/01/2053 | $757.88 | $31.61 | $2.84 | $7.08 | $726.27 |
| 339 | 01/01/2054 | $726.27 | $31.73 | $2.72 | $7.08 | $694.54 |
| 340 | 02/01/2054 | $694.54 | $31.85 | $2.60 | $7.08 | $662.69 |
| 341 | 03/01/2054 | $662.69 | $31.97 | $2.49 | $7.08 | $630.72 |
| 342 | 04/01/2054 | $630.72 | $32.09 | $2.37 | $7.08 | $598.63 |
| 343 | 05/01/2054 | $598.63 | $32.21 | $2.24 | $7.08 | $566.42 |
| 344 | 06/01/2054 | $566.42 | $32.33 | $2.12 | $7.08 | $534.09 |
| 345 | 07/01/2054 | $534.09 | $32.45 | $2.00 | $7.08 | $501.64 |
| 346 | 08/01/2054 | $501.64 | $32.57 | $1.88 | $7.08 | $469.06 |
| 347 | 09/01/2054 | $469.06 | $32.70 | $1.76 | $7.08 | $436.37 |
| 348 | 10/01/2054 | $436.37 | $32.82 | $1.64 | $7.08 | $403.55 |
| 349 | 11/01/2054 | $403.55 | $32.94 | $1.51 | $7.08 | $370.61 |
| 350 | 12/01/2054 | $370.61 | $33.06 | $1.39 | $7.08 | $337.55 |
| 351 | 01/01/2055 | $337.55 | $33.19 | $1.27 | $7.08 | $304.36 |
| 352 | 02/01/2055 | $304.36 | $33.31 | $1.14 | $7.08 | $271.04 |
| 353 | 03/01/2055 | $271.04 | $33.44 | $1.02 | $7.08 | $237.60 |
| 354 | 04/01/2055 | $237.60 | $33.56 | $0.89 | $7.08 | $204.04 |
| 355 | 05/01/2055 | $204.04 | $33.69 | $0.77 | $7.08 | $170.35 |
| 356 | 06/01/2055 | $170.35 | $33.82 | $0.64 | $7.08 | $136.54 |
| 357 | 07/01/2055 | $136.54 | $33.94 | $0.51 | $7.08 | $102.59 |
| 358 | 08/01/2055 | $102.59 | $34.07 | $0.38 | $7.08 | $68.52 |
| 359 | 09/01/2055 | $68.52 | $34.20 | $0.26 | $7.08 | $34.33 |
| 360 | 10/01/2055 | $34.33 | $34.33 | $0.13 | $7.08 | $0.00 |