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: $43.49
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 12/01/2025 | $7,120.00 | $9.38 | $26.70 | $7.42 | $7,110.62 |
| 2 | 01/01/2026 | $7,110.62 | $9.41 | $26.66 | $7.42 | $7,101.21 |
| 3 | 02/01/2026 | $7,101.21 | $9.45 | $26.63 | $7.42 | $7,091.77 |
| 4 | 03/01/2026 | $7,091.77 | $9.48 | $26.59 | $7.42 | $7,082.28 |
| 5 | 04/01/2026 | $7,082.28 | $9.52 | $26.56 | $7.42 | $7,072.77 |
| 6 | 05/01/2026 | $7,072.77 | $9.55 | $26.52 | $7.42 | $7,063.21 |
| 7 | 06/01/2026 | $7,063.21 | $9.59 | $26.49 | $7.42 | $7,053.63 |
| 8 | 07/01/2026 | $7,053.63 | $9.62 | $26.45 | $7.42 | $7,044.00 |
| 9 | 08/01/2026 | $7,044.00 | $9.66 | $26.42 | $7.42 | $7,034.34 |
| 10 | 09/01/2026 | $7,034.34 | $9.70 | $26.38 | $7.42 | $7,024.64 |
| 11 | 10/01/2026 | $7,024.64 | $9.73 | $26.34 | $7.42 | $7,014.91 |
| 12 | 11/01/2026 | $7,014.91 | $9.77 | $26.31 | $7.42 | $7,005.14 |
| 13 | 12/01/2026 | $7,005.14 | $9.81 | $26.27 | $7.42 | $6,995.33 |
| 14 | 01/01/2027 | $6,995.33 | $9.84 | $26.23 | $7.42 | $6,985.49 |
| 15 | 02/01/2027 | $6,985.49 | $9.88 | $26.20 | $7.42 | $6,975.61 |
| 16 | 03/01/2027 | $6,975.61 | $9.92 | $26.16 | $7.42 | $6,965.69 |
| 17 | 04/01/2027 | $6,965.69 | $9.95 | $26.12 | $7.42 | $6,955.74 |
| 18 | 05/01/2027 | $6,955.74 | $9.99 | $26.08 | $7.42 | $6,945.74 |
| 19 | 06/01/2027 | $6,945.74 | $10.03 | $26.05 | $7.42 | $6,935.71 |
| 20 | 07/01/2027 | $6,935.71 | $10.07 | $26.01 | $7.42 | $6,925.65 |
| 21 | 08/01/2027 | $6,925.65 | $10.10 | $25.97 | $7.42 | $6,915.54 |
| 22 | 09/01/2027 | $6,915.54 | $10.14 | $25.93 | $7.42 | $6,905.40 |
| 23 | 10/01/2027 | $6,905.40 | $10.18 | $25.90 | $7.42 | $6,895.22 |
| 24 | 11/01/2027 | $6,895.22 | $10.22 | $25.86 | $7.42 | $6,885.00 |
| 25 | 12/01/2027 | $6,885.00 | $10.26 | $25.82 | $7.42 | $6,874.74 |
| 26 | 01/01/2028 | $6,874.74 | $10.30 | $25.78 | $7.42 | $6,864.45 |
| 27 | 02/01/2028 | $6,864.45 | $10.33 | $25.74 | $7.42 | $6,854.11 |
| 28 | 03/01/2028 | $6,854.11 | $10.37 | $25.70 | $7.42 | $6,843.74 |
| 29 | 04/01/2028 | $6,843.74 | $10.41 | $25.66 | $7.42 | $6,833.33 |
| 30 | 05/01/2028 | $6,833.33 | $10.45 | $25.62 | $7.42 | $6,822.88 |
| 31 | 06/01/2028 | $6,822.88 | $10.49 | $25.59 | $7.42 | $6,812.39 |
| 32 | 07/01/2028 | $6,812.39 | $10.53 | $25.55 | $7.42 | $6,801.86 |
| 33 | 08/01/2028 | $6,801.86 | $10.57 | $25.51 | $7.42 | $6,791.29 |
| 34 | 09/01/2028 | $6,791.29 | $10.61 | $25.47 | $7.42 | $6,780.68 |
| 35 | 10/01/2028 | $6,780.68 | $10.65 | $25.43 | $7.42 | $6,770.03 |
| 36 | 11/01/2028 | $6,770.03 | $10.69 | $25.39 | $7.42 | $6,759.34 |
| 37 | 12/01/2028 | $6,759.34 | $10.73 | $25.35 | $7.42 | $6,748.61 |
| 38 | 01/01/2029 | $6,748.61 | $10.77 | $25.31 | $7.42 | $6,737.85 |
| 39 | 02/01/2029 | $6,737.85 | $10.81 | $25.27 | $7.42 | $6,727.04 |
| 40 | 03/01/2029 | $6,727.04 | $10.85 | $25.23 | $7.42 | $6,716.19 |
| 41 | 04/01/2029 | $6,716.19 | $10.89 | $25.19 | $7.42 | $6,705.30 |
| 42 | 05/01/2029 | $6,705.30 | $10.93 | $25.14 | $7.42 | $6,694.36 |
| 43 | 06/01/2029 | $6,694.36 | $10.97 | $25.10 | $7.42 | $6,683.39 |
| 44 | 07/01/2029 | $6,683.39 | $11.01 | $25.06 | $7.42 | $6,672.38 |
| 45 | 08/01/2029 | $6,672.38 | $11.05 | $25.02 | $7.42 | $6,661.32 |
| 46 | 09/01/2029 | $6,661.32 | $11.10 | $24.98 | $7.42 | $6,650.23 |
| 47 | 10/01/2029 | $6,650.23 | $11.14 | $24.94 | $7.42 | $6,639.09 |
| 48 | 11/01/2029 | $6,639.09 | $11.18 | $24.90 | $7.42 | $6,627.91 |
| 49 | 12/01/2029 | $6,627.91 | $11.22 | $24.85 | $7.42 | $6,616.69 |
| 50 | 01/01/2030 | $6,616.69 | $11.26 | $24.81 | $7.42 | $6,605.43 |
| 51 | 02/01/2030 | $6,605.43 | $11.31 | $24.77 | $7.42 | $6,594.12 |
| 52 | 03/01/2030 | $6,594.12 | $11.35 | $24.73 | $7.42 | $6,582.77 |
| 53 | 04/01/2030 | $6,582.77 | $11.39 | $24.69 | $7.42 | $6,571.38 |
| 54 | 05/01/2030 | $6,571.38 | $11.43 | $24.64 | $7.42 | $6,559.95 |
| 55 | 06/01/2030 | $6,559.95 | $11.48 | $24.60 | $7.42 | $6,548.47 |
| 56 | 07/01/2030 | $6,548.47 | $11.52 | $24.56 | $7.42 | $6,536.95 |
| 57 | 08/01/2030 | $6,536.95 | $11.56 | $24.51 | $7.42 | $6,525.39 |
| 58 | 09/01/2030 | $6,525.39 | $11.61 | $24.47 | $7.42 | $6,513.79 |
| 59 | 10/01/2030 | $6,513.79 | $11.65 | $24.43 | $7.42 | $6,502.14 |
| 60 | 11/01/2030 | $6,502.14 | $11.69 | $24.38 | $7.42 | $6,490.44 |
| 61 | 12/01/2030 | $6,490.44 | $11.74 | $24.34 | $7.42 | $6,478.71 |
| 62 | 01/01/2031 | $6,478.71 | $11.78 | $24.30 | $7.42 | $6,466.93 |
| 63 | 02/01/2031 | $6,466.93 | $11.83 | $24.25 | $7.42 | $6,455.10 |
| 64 | 03/01/2031 | $6,455.10 | $11.87 | $24.21 | $7.42 | $6,443.23 |
| 65 | 04/01/2031 | $6,443.23 | $11.91 | $24.16 | $7.42 | $6,431.32 |
| 66 | 05/01/2031 | $6,431.32 | $11.96 | $24.12 | $7.42 | $6,419.36 |
| 67 | 06/01/2031 | $6,419.36 | $12.00 | $24.07 | $7.42 | $6,407.36 |
| 68 | 07/01/2031 | $6,407.36 | $12.05 | $24.03 | $7.42 | $6,395.31 |
| 69 | 08/01/2031 | $6,395.31 | $12.09 | $23.98 | $7.42 | $6,383.21 |
| 70 | 09/01/2031 | $6,383.21 | $12.14 | $23.94 | $7.42 | $6,371.07 |
| 71 | 10/01/2031 | $6,371.07 | $12.18 | $23.89 | $7.42 | $6,358.89 |
| 72 | 11/01/2031 | $6,358.89 | $12.23 | $23.85 | $7.42 | $6,346.66 |
| 73 | 12/01/2031 | $6,346.66 | $12.28 | $23.80 | $7.42 | $6,334.38 |
| 74 | 01/01/2032 | $6,334.38 | $12.32 | $23.75 | $7.42 | $6,322.06 |
| 75 | 02/01/2032 | $6,322.06 | $12.37 | $23.71 | $7.42 | $6,309.69 |
| 76 | 03/01/2032 | $6,309.69 | $12.41 | $23.66 | $7.42 | $6,297.28 |
| 77 | 04/01/2032 | $6,297.28 | $12.46 | $23.61 | $7.42 | $6,284.82 |
| 78 | 05/01/2032 | $6,284.82 | $12.51 | $23.57 | $7.42 | $6,272.31 |
| 79 | 06/01/2032 | $6,272.31 | $12.55 | $23.52 | $7.42 | $6,259.76 |
| 80 | 07/01/2032 | $6,259.76 | $12.60 | $23.47 | $7.42 | $6,247.15 |
| 81 | 08/01/2032 | $6,247.15 | $12.65 | $23.43 | $7.42 | $6,234.50 |
| 82 | 09/01/2032 | $6,234.50 | $12.70 | $23.38 | $7.42 | $6,221.81 |
| 83 | 10/01/2032 | $6,221.81 | $12.74 | $23.33 | $7.42 | $6,209.06 |
| 84 | 11/01/2032 | $6,209.06 | $12.79 | $23.28 | $7.42 | $6,196.27 |
| 85 | 12/01/2032 | $6,196.27 | $12.84 | $23.24 | $7.42 | $6,183.43 |
| 86 | 01/01/2033 | $6,183.43 | $12.89 | $23.19 | $7.42 | $6,170.54 |
| 87 | 02/01/2033 | $6,170.54 | $12.94 | $23.14 | $7.42 | $6,157.61 |
| 88 | 03/01/2033 | $6,157.61 | $12.98 | $23.09 | $7.42 | $6,144.62 |
| 89 | 04/01/2033 | $6,144.62 | $13.03 | $23.04 | $7.42 | $6,131.59 |
| 90 | 05/01/2033 | $6,131.59 | $13.08 | $22.99 | $7.42 | $6,118.51 |
| 91 | 06/01/2033 | $6,118.51 | $13.13 | $22.94 | $7.42 | $6,105.37 |
| 92 | 07/01/2033 | $6,105.37 | $13.18 | $22.90 | $7.42 | $6,092.19 |
| 93 | 08/01/2033 | $6,092.19 | $13.23 | $22.85 | $7.42 | $6,078.96 |
| 94 | 09/01/2033 | $6,078.96 | $13.28 | $22.80 | $7.42 | $6,065.68 |
| 95 | 10/01/2033 | $6,065.68 | $13.33 | $22.75 | $7.42 | $6,052.35 |
| 96 | 11/01/2033 | $6,052.35 | $13.38 | $22.70 | $7.42 | $6,038.97 |
| 97 | 12/01/2033 | $6,038.97 | $13.43 | $22.65 | $7.42 | $6,025.54 |
| 98 | 01/01/2034 | $6,025.54 | $13.48 | $22.60 | $7.42 | $6,012.06 |
| 99 | 02/01/2034 | $6,012.06 | $13.53 | $22.55 | $7.42 | $5,998.53 |
| 100 | 03/01/2034 | $5,998.53 | $13.58 | $22.49 | $7.42 | $5,984.95 |
| 101 | 04/01/2034 | $5,984.95 | $13.63 | $22.44 | $7.42 | $5,971.32 |
| 102 | 05/01/2034 | $5,971.32 | $13.68 | $22.39 | $7.42 | $5,957.64 |
| 103 | 06/01/2034 | $5,957.64 | $13.73 | $22.34 | $7.42 | $5,943.90 |
| 104 | 07/01/2034 | $5,943.90 | $13.79 | $22.29 | $7.42 | $5,930.11 |
| 105 | 08/01/2034 | $5,930.11 | $13.84 | $22.24 | $7.42 | $5,916.28 |
| 106 | 09/01/2034 | $5,916.28 | $13.89 | $22.19 | $7.42 | $5,902.39 |
| 107 | 10/01/2034 | $5,902.39 | $13.94 | $22.13 | $7.42 | $5,888.44 |
| 108 | 11/01/2034 | $5,888.44 | $13.99 | $22.08 | $7.42 | $5,874.45 |
| 109 | 12/01/2034 | $5,874.45 | $14.05 | $22.03 | $7.42 | $5,860.40 |
| 110 | 01/01/2035 | $5,860.40 | $14.10 | $21.98 | $7.42 | $5,846.30 |
| 111 | 02/01/2035 | $5,846.30 | $14.15 | $21.92 | $7.42 | $5,832.15 |
| 112 | 03/01/2035 | $5,832.15 | $14.21 | $21.87 | $7.42 | $5,817.95 |
| 113 | 04/01/2035 | $5,817.95 | $14.26 | $21.82 | $7.42 | $5,803.69 |
| 114 | 05/01/2035 | $5,803.69 | $14.31 | $21.76 | $7.42 | $5,789.37 |
| 115 | 06/01/2035 | $5,789.37 | $14.37 | $21.71 | $7.42 | $5,775.01 |
| 116 | 07/01/2035 | $5,775.01 | $14.42 | $21.66 | $7.42 | $5,760.59 |
| 117 | 08/01/2035 | $5,760.59 | $14.47 | $21.60 | $7.42 | $5,746.12 |
| 118 | 09/01/2035 | $5,746.12 | $14.53 | $21.55 | $7.42 | $5,731.59 |
| 119 | 10/01/2035 | $5,731.59 | $14.58 | $21.49 | $7.42 | $5,717.00 |
| 120 | 11/01/2035 | $5,717.00 | $14.64 | $21.44 | $7.42 | $5,702.37 |
| 121 | 12/01/2035 | $5,702.37 | $14.69 | $21.38 | $7.42 | $5,687.68 |
| 122 | 01/01/2036 | $5,687.68 | $14.75 | $21.33 | $7.42 | $5,672.93 |
| 123 | 02/01/2036 | $5,672.93 | $14.80 | $21.27 | $7.42 | $5,658.13 |
| 124 | 03/01/2036 | $5,658.13 | $14.86 | $21.22 | $7.42 | $5,643.27 |
| 125 | 04/01/2036 | $5,643.27 | $14.91 | $21.16 | $7.42 | $5,628.35 |
| 126 | 05/01/2036 | $5,628.35 | $14.97 | $21.11 | $7.42 | $5,613.38 |
| 127 | 06/01/2036 | $5,613.38 | $15.03 | $21.05 | $7.42 | $5,598.36 |
| 128 | 07/01/2036 | $5,598.36 | $15.08 | $20.99 | $7.42 | $5,583.28 |
| 129 | 08/01/2036 | $5,583.28 | $15.14 | $20.94 | $7.42 | $5,568.14 |
| 130 | 09/01/2036 | $5,568.14 | $15.20 | $20.88 | $7.42 | $5,552.94 |
| 131 | 10/01/2036 | $5,552.94 | $15.25 | $20.82 | $7.42 | $5,537.69 |
| 132 | 11/01/2036 | $5,537.69 | $15.31 | $20.77 | $7.42 | $5,522.38 |
| 133 | 12/01/2036 | $5,522.38 | $15.37 | $20.71 | $7.42 | $5,507.01 |
| 134 | 01/01/2037 | $5,507.01 | $15.42 | $20.65 | $7.42 | $5,491.59 |
| 135 | 02/01/2037 | $5,491.59 | $15.48 | $20.59 | $7.42 | $5,476.11 |
| 136 | 03/01/2037 | $5,476.11 | $15.54 | $20.54 | $7.42 | $5,460.57 |
| 137 | 04/01/2037 | $5,460.57 | $15.60 | $20.48 | $7.42 | $5,444.97 |
| 138 | 05/01/2037 | $5,444.97 | $15.66 | $20.42 | $7.42 | $5,429.31 |
| 139 | 06/01/2037 | $5,429.31 | $15.72 | $20.36 | $7.42 | $5,413.59 |
| 140 | 07/01/2037 | $5,413.59 | $15.78 | $20.30 | $7.42 | $5,397.82 |
| 141 | 08/01/2037 | $5,397.82 | $15.83 | $20.24 | $7.42 | $5,381.98 |
| 142 | 09/01/2037 | $5,381.98 | $15.89 | $20.18 | $7.42 | $5,366.09 |
| 143 | 10/01/2037 | $5,366.09 | $15.95 | $20.12 | $7.42 | $5,350.14 |
| 144 | 11/01/2037 | $5,350.14 | $16.01 | $20.06 | $7.42 | $5,334.12 |
| 145 | 12/01/2037 | $5,334.12 | $16.07 | $20.00 | $7.42 | $5,318.05 |
| 146 | 01/01/2038 | $5,318.05 | $16.13 | $19.94 | $7.42 | $5,301.92 |
| 147 | 02/01/2038 | $5,301.92 | $16.19 | $19.88 | $7.42 | $5,285.72 |
| 148 | 03/01/2038 | $5,285.72 | $16.25 | $19.82 | $7.42 | $5,269.47 |
| 149 | 04/01/2038 | $5,269.47 | $16.32 | $19.76 | $7.42 | $5,253.15 |
| 150 | 05/01/2038 | $5,253.15 | $16.38 | $19.70 | $7.42 | $5,236.78 |
| 151 | 06/01/2038 | $5,236.78 | $16.44 | $19.64 | $7.42 | $5,220.34 |
| 152 | 07/01/2038 | $5,220.34 | $16.50 | $19.58 | $7.42 | $5,203.84 |
| 153 | 08/01/2038 | $5,203.84 | $16.56 | $19.51 | $7.42 | $5,187.28 |
| 154 | 09/01/2038 | $5,187.28 | $16.62 | $19.45 | $7.42 | $5,170.65 |
| 155 | 10/01/2038 | $5,170.65 | $16.69 | $19.39 | $7.42 | $5,153.97 |
| 156 | 11/01/2038 | $5,153.97 | $16.75 | $19.33 | $7.42 | $5,137.22 |
| 157 | 12/01/2038 | $5,137.22 | $16.81 | $19.26 | $7.42 | $5,120.41 |
| 158 | 01/01/2039 | $5,120.41 | $16.87 | $19.20 | $7.42 | $5,103.53 |
| 159 | 02/01/2039 | $5,103.53 | $16.94 | $19.14 | $7.42 | $5,086.60 |
| 160 | 03/01/2039 | $5,086.60 | $17.00 | $19.07 | $7.42 | $5,069.59 |
| 161 | 04/01/2039 | $5,069.59 | $17.07 | $19.01 | $7.42 | $5,052.53 |
| 162 | 05/01/2039 | $5,052.53 | $17.13 | $18.95 | $7.42 | $5,035.40 |
| 163 | 06/01/2039 | $5,035.40 | $17.19 | $18.88 | $7.42 | $5,018.21 |
| 164 | 07/01/2039 | $5,018.21 | $17.26 | $18.82 | $7.42 | $5,000.95 |
| 165 | 08/01/2039 | $5,000.95 | $17.32 | $18.75 | $7.42 | $4,983.63 |
| 166 | 09/01/2039 | $4,983.63 | $17.39 | $18.69 | $7.42 | $4,966.24 |
| 167 | 10/01/2039 | $4,966.24 | $17.45 | $18.62 | $7.42 | $4,948.79 |
| 168 | 11/01/2039 | $4,948.79 | $17.52 | $18.56 | $7.42 | $4,931.27 |
| 169 | 12/01/2039 | $4,931.27 | $17.58 | $18.49 | $7.42 | $4,913.69 |
| 170 | 01/01/2040 | $4,913.69 | $17.65 | $18.43 | $7.42 | $4,896.04 |
| 171 | 02/01/2040 | $4,896.04 | $17.72 | $18.36 | $7.42 | $4,878.32 |
| 172 | 03/01/2040 | $4,878.32 | $17.78 | $18.29 | $7.42 | $4,860.54 |
| 173 | 04/01/2040 | $4,860.54 | $17.85 | $18.23 | $7.42 | $4,842.69 |
| 174 | 05/01/2040 | $4,842.69 | $17.92 | $18.16 | $7.42 | $4,824.77 |
| 175 | 06/01/2040 | $4,824.77 | $17.98 | $18.09 | $7.42 | $4,806.79 |
| 176 | 07/01/2040 | $4,806.79 | $18.05 | $18.03 | $7.42 | $4,788.74 |
| 177 | 08/01/2040 | $4,788.74 | $18.12 | $17.96 | $7.42 | $4,770.62 |
| 178 | 09/01/2040 | $4,770.62 | $18.19 | $17.89 | $7.42 | $4,752.43 |
| 179 | 10/01/2040 | $4,752.43 | $18.25 | $17.82 | $7.42 | $4,734.18 |
| 180 | 11/01/2040 | $4,734.18 | $18.32 | $17.75 | $7.42 | $4,715.86 |
| 181 | 12/01/2040 | $4,715.86 | $18.39 | $17.68 | $7.42 | $4,697.47 |
| 182 | 01/01/2041 | $4,697.47 | $18.46 | $17.62 | $7.42 | $4,679.01 |
| 183 | 02/01/2041 | $4,679.01 | $18.53 | $17.55 | $7.42 | $4,660.48 |
| 184 | 03/01/2041 | $4,660.48 | $18.60 | $17.48 | $7.42 | $4,641.88 |
| 185 | 04/01/2041 | $4,641.88 | $18.67 | $17.41 | $7.42 | $4,623.21 |
| 186 | 05/01/2041 | $4,623.21 | $18.74 | $17.34 | $7.42 | $4,604.47 |
| 187 | 06/01/2041 | $4,604.47 | $18.81 | $17.27 | $7.42 | $4,585.66 |
| 188 | 07/01/2041 | $4,585.66 | $18.88 | $17.20 | $7.42 | $4,566.78 |
| 189 | 08/01/2041 | $4,566.78 | $18.95 | $17.13 | $7.42 | $4,547.83 |
| 190 | 09/01/2041 | $4,547.83 | $19.02 | $17.05 | $7.42 | $4,528.81 |
| 191 | 10/01/2041 | $4,528.81 | $19.09 | $16.98 | $7.42 | $4,509.71 |
| 192 | 11/01/2041 | $4,509.71 | $19.16 | $16.91 | $7.42 | $4,490.55 |
| 193 | 12/01/2041 | $4,490.55 | $19.24 | $16.84 | $7.42 | $4,471.31 |
| 194 | 01/01/2042 | $4,471.31 | $19.31 | $16.77 | $7.42 | $4,452.00 |
| 195 | 02/01/2042 | $4,452.00 | $19.38 | $16.70 | $7.42 | $4,432.62 |
| 196 | 03/01/2042 | $4,432.62 | $19.45 | $16.62 | $7.42 | $4,413.17 |
| 197 | 04/01/2042 | $4,413.17 | $19.53 | $16.55 | $7.42 | $4,393.64 |
| 198 | 05/01/2042 | $4,393.64 | $19.60 | $16.48 | $7.42 | $4,374.04 |
| 199 | 06/01/2042 | $4,374.04 | $19.67 | $16.40 | $7.42 | $4,354.37 |
| 200 | 07/01/2042 | $4,354.37 | $19.75 | $16.33 | $7.42 | $4,334.62 |
| 201 | 08/01/2042 | $4,334.62 | $19.82 | $16.25 | $7.42 | $4,314.80 |
| 202 | 09/01/2042 | $4,314.80 | $19.90 | $16.18 | $7.42 | $4,294.91 |
| 203 | 10/01/2042 | $4,294.91 | $19.97 | $16.11 | $7.42 | $4,274.94 |
| 204 | 11/01/2042 | $4,274.94 | $20.04 | $16.03 | $7.42 | $4,254.89 |
| 205 | 12/01/2042 | $4,254.89 | $20.12 | $15.96 | $7.42 | $4,234.77 |
| 206 | 01/01/2043 | $4,234.77 | $20.20 | $15.88 | $7.42 | $4,214.58 |
| 207 | 02/01/2043 | $4,214.58 | $20.27 | $15.80 | $7.42 | $4,194.30 |
| 208 | 03/01/2043 | $4,194.30 | $20.35 | $15.73 | $7.42 | $4,173.96 |
| 209 | 04/01/2043 | $4,173.96 | $20.42 | $15.65 | $7.42 | $4,153.53 |
| 210 | 05/01/2043 | $4,153.53 | $20.50 | $15.58 | $7.42 | $4,133.03 |
| 211 | 06/01/2043 | $4,133.03 | $20.58 | $15.50 | $7.42 | $4,112.46 |
| 212 | 07/01/2043 | $4,112.46 | $20.65 | $15.42 | $7.42 | $4,091.80 |
| 213 | 08/01/2043 | $4,091.80 | $20.73 | $15.34 | $7.42 | $4,071.07 |
| 214 | 09/01/2043 | $4,071.07 | $20.81 | $15.27 | $7.42 | $4,050.26 |
| 215 | 10/01/2043 | $4,050.26 | $20.89 | $15.19 | $7.42 | $4,029.37 |
| 216 | 11/01/2043 | $4,029.37 | $20.97 | $15.11 | $7.42 | $4,008.41 |
| 217 | 12/01/2043 | $4,008.41 | $21.04 | $15.03 | $7.42 | $3,987.36 |
| 218 | 01/01/2044 | $3,987.36 | $21.12 | $14.95 | $7.42 | $3,966.24 |
| 219 | 02/01/2044 | $3,966.24 | $21.20 | $14.87 | $7.42 | $3,945.04 |
| 220 | 03/01/2044 | $3,945.04 | $21.28 | $14.79 | $7.42 | $3,923.75 |
| 221 | 04/01/2044 | $3,923.75 | $21.36 | $14.71 | $7.42 | $3,902.39 |
| 222 | 05/01/2044 | $3,902.39 | $21.44 | $14.63 | $7.42 | $3,880.95 |
| 223 | 06/01/2044 | $3,880.95 | $21.52 | $14.55 | $7.42 | $3,859.43 |
| 224 | 07/01/2044 | $3,859.43 | $21.60 | $14.47 | $7.42 | $3,837.83 |
| 225 | 08/01/2044 | $3,837.83 | $21.68 | $14.39 | $7.42 | $3,816.14 |
| 226 | 09/01/2044 | $3,816.14 | $21.77 | $14.31 | $7.42 | $3,794.38 |
| 227 | 10/01/2044 | $3,794.38 | $21.85 | $14.23 | $7.42 | $3,772.53 |
| 228 | 11/01/2044 | $3,772.53 | $21.93 | $14.15 | $7.42 | $3,750.60 |
| 229 | 12/01/2044 | $3,750.60 | $22.01 | $14.06 | $7.42 | $3,728.59 |
| 230 | 01/01/2045 | $3,728.59 | $22.09 | $13.98 | $7.42 | $3,706.49 |
| 231 | 02/01/2045 | $3,706.49 | $22.18 | $13.90 | $7.42 | $3,684.32 |
| 232 | 03/01/2045 | $3,684.32 | $22.26 | $13.82 | $7.42 | $3,662.06 |
| 233 | 04/01/2045 | $3,662.06 | $22.34 | $13.73 | $7.42 | $3,639.71 |
| 234 | 05/01/2045 | $3,639.71 | $22.43 | $13.65 | $7.42 | $3,617.29 |
| 235 | 06/01/2045 | $3,617.29 | $22.51 | $13.56 | $7.42 | $3,594.78 |
| 236 | 07/01/2045 | $3,594.78 | $22.60 | $13.48 | $7.42 | $3,572.18 |
| 237 | 08/01/2045 | $3,572.18 | $22.68 | $13.40 | $7.42 | $3,549.50 |
| 238 | 09/01/2045 | $3,549.50 | $22.77 | $13.31 | $7.42 | $3,526.74 |
| 239 | 10/01/2045 | $3,526.74 | $22.85 | $13.23 | $7.42 | $3,503.88 |
| 240 | 11/01/2045 | $3,503.88 | $22.94 | $13.14 | $7.42 | $3,480.95 |
| 241 | 12/01/2045 | $3,480.95 | $23.02 | $13.05 | $7.42 | $3,457.93 |
| 242 | 01/01/2046 | $3,457.93 | $23.11 | $12.97 | $7.42 | $3,434.82 |
| 243 | 02/01/2046 | $3,434.82 | $23.20 | $12.88 | $7.42 | $3,411.62 |
| 244 | 03/01/2046 | $3,411.62 | $23.28 | $12.79 | $7.42 | $3,388.34 |
| 245 | 04/01/2046 | $3,388.34 | $23.37 | $12.71 | $7.42 | $3,364.97 |
| 246 | 05/01/2046 | $3,364.97 | $23.46 | $12.62 | $7.42 | $3,341.51 |
| 247 | 06/01/2046 | $3,341.51 | $23.55 | $12.53 | $7.42 | $3,317.97 |
| 248 | 07/01/2046 | $3,317.97 | $23.63 | $12.44 | $7.42 | $3,294.33 |
| 249 | 08/01/2046 | $3,294.33 | $23.72 | $12.35 | $7.42 | $3,270.61 |
| 250 | 09/01/2046 | $3,270.61 | $23.81 | $12.26 | $7.42 | $3,246.80 |
| 251 | 10/01/2046 | $3,246.80 | $23.90 | $12.18 | $7.42 | $3,222.90 |
| 252 | 11/01/2046 | $3,222.90 | $23.99 | $12.09 | $7.42 | $3,198.91 |
| 253 | 12/01/2046 | $3,198.91 | $24.08 | $12.00 | $7.42 | $3,174.83 |
| 254 | 01/01/2047 | $3,174.83 | $24.17 | $11.91 | $7.42 | $3,150.66 |
| 255 | 02/01/2047 | $3,150.66 | $24.26 | $11.81 | $7.42 | $3,126.40 |
| 256 | 03/01/2047 | $3,126.40 | $24.35 | $11.72 | $7.42 | $3,102.05 |
| 257 | 04/01/2047 | $3,102.05 | $24.44 | $11.63 | $7.42 | $3,077.60 |
| 258 | 05/01/2047 | $3,077.60 | $24.53 | $11.54 | $7.42 | $3,053.07 |
| 259 | 06/01/2047 | $3,053.07 | $24.63 | $11.45 | $7.42 | $3,028.44 |
| 260 | 07/01/2047 | $3,028.44 | $24.72 | $11.36 | $7.42 | $3,003.72 |
| 261 | 08/01/2047 | $3,003.72 | $24.81 | $11.26 | $7.42 | $2,978.91 |
| 262 | 09/01/2047 | $2,978.91 | $24.91 | $11.17 | $7.42 | $2,954.00 |
| 263 | 10/01/2047 | $2,954.00 | $25.00 | $11.08 | $7.42 | $2,929.01 |
| 264 | 11/01/2047 | $2,929.01 | $25.09 | $10.98 | $7.42 | $2,903.91 |
| 265 | 12/01/2047 | $2,903.91 | $25.19 | $10.89 | $7.42 | $2,878.73 |
| 266 | 01/01/2048 | $2,878.73 | $25.28 | $10.80 | $7.42 | $2,853.45 |
| 267 | 02/01/2048 | $2,853.45 | $25.38 | $10.70 | $7.42 | $2,828.07 |
| 268 | 03/01/2048 | $2,828.07 | $25.47 | $10.61 | $7.42 | $2,802.60 |
| 269 | 04/01/2048 | $2,802.60 | $25.57 | $10.51 | $7.42 | $2,777.03 |
| 270 | 05/01/2048 | $2,777.03 | $25.66 | $10.41 | $7.42 | $2,751.37 |
| 271 | 06/01/2048 | $2,751.37 | $25.76 | $10.32 | $7.42 | $2,725.61 |
| 272 | 07/01/2048 | $2,725.61 | $25.85 | $10.22 | $7.42 | $2,699.76 |
| 273 | 08/01/2048 | $2,699.76 | $25.95 | $10.12 | $7.42 | $2,673.81 |
| 274 | 09/01/2048 | $2,673.81 | $26.05 | $10.03 | $7.42 | $2,647.76 |
| 275 | 10/01/2048 | $2,647.76 | $26.15 | $9.93 | $7.42 | $2,621.61 |
| 276 | 11/01/2048 | $2,621.61 | $26.24 | $9.83 | $7.42 | $2,595.37 |
| 277 | 12/01/2048 | $2,595.37 | $26.34 | $9.73 | $7.42 | $2,569.02 |
| 278 | 01/01/2049 | $2,569.02 | $26.44 | $9.63 | $7.42 | $2,542.58 |
| 279 | 02/01/2049 | $2,542.58 | $26.54 | $9.53 | $7.42 | $2,516.04 |
| 280 | 03/01/2049 | $2,516.04 | $26.64 | $9.44 | $7.42 | $2,489.40 |
| 281 | 04/01/2049 | $2,489.40 | $26.74 | $9.34 | $7.42 | $2,462.66 |
| 282 | 05/01/2049 | $2,462.66 | $26.84 | $9.23 | $7.42 | $2,435.82 |
| 283 | 06/01/2049 | $2,435.82 | $26.94 | $9.13 | $7.42 | $2,408.87 |
| 284 | 07/01/2049 | $2,408.87 | $27.04 | $9.03 | $7.42 | $2,381.83 |
| 285 | 08/01/2049 | $2,381.83 | $27.14 | $8.93 | $7.42 | $2,354.69 |
| 286 | 09/01/2049 | $2,354.69 | $27.25 | $8.83 | $7.42 | $2,327.44 |
| 287 | 10/01/2049 | $2,327.44 | $27.35 | $8.73 | $7.42 | $2,300.09 |
| 288 | 11/01/2049 | $2,300.09 | $27.45 | $8.63 | $7.42 | $2,272.64 |
| 289 | 12/01/2049 | $2,272.64 | $27.55 | $8.52 | $7.42 | $2,245.09 |
| 290 | 01/01/2050 | $2,245.09 | $27.66 | $8.42 | $7.42 | $2,217.43 |
| 291 | 02/01/2050 | $2,217.43 | $27.76 | $8.32 | $7.42 | $2,189.67 |
| 292 | 03/01/2050 | $2,189.67 | $27.86 | $8.21 | $7.42 | $2,161.81 |
| 293 | 04/01/2050 | $2,161.81 | $27.97 | $8.11 | $7.42 | $2,133.84 |
| 294 | 05/01/2050 | $2,133.84 | $28.07 | $8.00 | $7.42 | $2,105.76 |
| 295 | 06/01/2050 | $2,105.76 | $28.18 | $7.90 | $7.42 | $2,077.58 |
| 296 | 07/01/2050 | $2,077.58 | $28.29 | $7.79 | $7.42 | $2,049.30 |
| 297 | 08/01/2050 | $2,049.30 | $28.39 | $7.68 | $7.42 | $2,020.91 |
| 298 | 09/01/2050 | $2,020.91 | $28.50 | $7.58 | $7.42 | $1,992.41 |
| 299 | 10/01/2050 | $1,992.41 | $28.60 | $7.47 | $7.42 | $1,963.81 |
| 300 | 11/01/2050 | $1,963.81 | $28.71 | $7.36 | $7.42 | $1,935.09 |
| 301 | 12/01/2050 | $1,935.09 | $28.82 | $7.26 | $7.42 | $1,906.27 |
| 302 | 01/01/2051 | $1,906.27 | $28.93 | $7.15 | $7.42 | $1,877.35 |
| 303 | 02/01/2051 | $1,877.35 | $29.04 | $7.04 | $7.42 | $1,848.31 |
| 304 | 03/01/2051 | $1,848.31 | $29.14 | $6.93 | $7.42 | $1,819.17 |
| 305 | 04/01/2051 | $1,819.17 | $29.25 | $6.82 | $7.42 | $1,789.91 |
| 306 | 05/01/2051 | $1,789.91 | $29.36 | $6.71 | $7.42 | $1,760.55 |
| 307 | 06/01/2051 | $1,760.55 | $29.47 | $6.60 | $7.42 | $1,731.07 |
| 308 | 07/01/2051 | $1,731.07 | $29.58 | $6.49 | $7.42 | $1,701.49 |
| 309 | 08/01/2051 | $1,701.49 | $29.70 | $6.38 | $7.42 | $1,671.79 |
| 310 | 09/01/2051 | $1,671.79 | $29.81 | $6.27 | $7.42 | $1,641.99 |
| 311 | 10/01/2051 | $1,641.99 | $29.92 | $6.16 | $7.42 | $1,612.07 |
| 312 | 11/01/2051 | $1,612.07 | $30.03 | $6.05 | $7.42 | $1,582.04 |
| 313 | 12/01/2051 | $1,582.04 | $30.14 | $5.93 | $7.42 | $1,551.90 |
| 314 | 01/01/2052 | $1,551.90 | $30.26 | $5.82 | $7.42 | $1,521.64 |
| 315 | 02/01/2052 | $1,521.64 | $30.37 | $5.71 | $7.42 | $1,491.27 |
| 316 | 03/01/2052 | $1,491.27 | $30.48 | $5.59 | $7.42 | $1,460.79 |
| 317 | 04/01/2052 | $1,460.79 | $30.60 | $5.48 | $7.42 | $1,430.19 |
| 318 | 05/01/2052 | $1,430.19 | $30.71 | $5.36 | $7.42 | $1,399.47 |
| 319 | 06/01/2052 | $1,399.47 | $30.83 | $5.25 | $7.42 | $1,368.65 |
| 320 | 07/01/2052 | $1,368.65 | $30.94 | $5.13 | $7.42 | $1,337.70 |
| 321 | 08/01/2052 | $1,337.70 | $31.06 | $5.02 | $7.42 | $1,306.64 |
| 322 | 09/01/2052 | $1,306.64 | $31.18 | $4.90 | $7.42 | $1,275.47 |
| 323 | 10/01/2052 | $1,275.47 | $31.29 | $4.78 | $7.42 | $1,244.17 |
| 324 | 11/01/2052 | $1,244.17 | $31.41 | $4.67 | $7.42 | $1,212.76 |
| 325 | 12/01/2052 | $1,212.76 | $31.53 | $4.55 | $7.42 | $1,181.24 |
| 326 | 01/01/2053 | $1,181.24 | $31.65 | $4.43 | $7.42 | $1,149.59 |
| 327 | 02/01/2053 | $1,149.59 | $31.77 | $4.31 | $7.42 | $1,117.82 |
| 328 | 03/01/2053 | $1,117.82 | $31.88 | $4.19 | $7.42 | $1,085.94 |
| 329 | 04/01/2053 | $1,085.94 | $32.00 | $4.07 | $7.42 | $1,053.94 |
| 330 | 05/01/2053 | $1,053.94 | $32.12 | $3.95 | $7.42 | $1,021.81 |
| 331 | 06/01/2053 | $1,021.81 | $32.24 | $3.83 | $7.42 | $989.57 |
| 332 | 07/01/2053 | $989.57 | $32.37 | $3.71 | $7.42 | $957.20 |
| 333 | 08/01/2053 | $957.20 | $32.49 | $3.59 | $7.42 | $924.72 |
| 334 | 09/01/2053 | $924.72 | $32.61 | $3.47 | $7.42 | $892.11 |
| 335 | 10/01/2053 | $892.11 | $32.73 | $3.35 | $7.42 | $859.38 |
| 336 | 11/01/2053 | $859.38 | $32.85 | $3.22 | $7.42 | $826.52 |
| 337 | 12/01/2053 | $826.52 | $32.98 | $3.10 | $7.42 | $793.55 |
| 338 | 01/01/2054 | $793.55 | $33.10 | $2.98 | $7.42 | $760.45 |
| 339 | 02/01/2054 | $760.45 | $33.22 | $2.85 | $7.42 | $727.22 |
| 340 | 03/01/2054 | $727.22 | $33.35 | $2.73 | $7.42 | $693.87 |
| 341 | 04/01/2054 | $693.87 | $33.47 | $2.60 | $7.42 | $660.40 |
| 342 | 05/01/2054 | $660.40 | $33.60 | $2.48 | $7.42 | $626.80 |
| 343 | 06/01/2054 | $626.80 | $33.73 | $2.35 | $7.42 | $593.08 |
| 344 | 07/01/2054 | $593.08 | $33.85 | $2.22 | $7.42 | $559.22 |
| 345 | 08/01/2054 | $559.22 | $33.98 | $2.10 | $7.42 | $525.24 |
| 346 | 09/01/2054 | $525.24 | $34.11 | $1.97 | $7.42 | $491.14 |
| 347 | 10/01/2054 | $491.14 | $34.23 | $1.84 | $7.42 | $456.90 |
| 348 | 11/01/2054 | $456.90 | $34.36 | $1.71 | $7.42 | $422.54 |
| 349 | 12/01/2054 | $422.54 | $34.49 | $1.58 | $7.42 | $388.05 |
| 350 | 01/01/2055 | $388.05 | $34.62 | $1.46 | $7.42 | $353.43 |
| 351 | 02/01/2055 | $353.43 | $34.75 | $1.33 | $7.42 | $318.68 |
| 352 | 03/01/2055 | $318.68 | $34.88 | $1.20 | $7.42 | $283.80 |
| 353 | 04/01/2055 | $283.80 | $35.01 | $1.06 | $7.42 | $248.79 |
| 354 | 05/01/2055 | $248.79 | $35.14 | $0.93 | $7.42 | $213.64 |
| 355 | 06/01/2055 | $213.64 | $35.27 | $0.80 | $7.42 | $178.37 |
| 356 | 07/01/2055 | $178.37 | $35.41 | $0.67 | $7.42 | $142.96 |
| 357 | 08/01/2055 | $142.96 | $35.54 | $0.54 | $7.42 | $107.42 |
| 358 | 09/01/2055 | $107.42 | $35.67 | $0.40 | $7.42 | $71.75 |
| 359 | 10/01/2055 | $71.75 | $35.81 | $0.27 | $7.42 | $35.94 |
| 360 | 11/01/2055 | $35.94 | $35.94 | $0.13 | $7.42 | $0.00 |