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: $48.78
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 05/01/2025 | $7,999.20 | $10.53 | $30.00 | $8.25 | $7,988.67 |
| 2 | 06/01/2025 | $7,988.67 | $10.57 | $29.96 | $8.25 | $7,978.09 |
| 3 | 07/01/2025 | $7,978.09 | $10.61 | $29.92 | $8.25 | $7,967.48 |
| 4 | 08/01/2025 | $7,967.48 | $10.65 | $29.88 | $8.25 | $7,956.83 |
| 5 | 09/01/2025 | $7,956.83 | $10.69 | $29.84 | $8.25 | $7,946.13 |
| 6 | 10/01/2025 | $7,946.13 | $10.73 | $29.80 | $8.25 | $7,935.40 |
| 7 | 11/01/2025 | $7,935.40 | $10.77 | $29.76 | $8.25 | $7,924.63 |
| 8 | 12/01/2025 | $7,924.63 | $10.81 | $29.72 | $8.25 | $7,913.82 |
| 9 | 01/01/2026 | $7,913.82 | $10.85 | $29.68 | $8.25 | $7,902.96 |
| 10 | 02/01/2026 | $7,902.96 | $10.89 | $29.64 | $8.25 | $7,892.07 |
| 11 | 03/01/2026 | $7,892.07 | $10.94 | $29.60 | $8.25 | $7,881.13 |
| 12 | 04/01/2026 | $7,881.13 | $10.98 | $29.55 | $8.25 | $7,870.15 |
| 13 | 05/01/2026 | $7,870.15 | $11.02 | $29.51 | $8.25 | $7,859.14 |
| 14 | 06/01/2026 | $7,859.14 | $11.06 | $29.47 | $8.25 | $7,848.08 |
| 15 | 07/01/2026 | $7,848.08 | $11.10 | $29.43 | $8.25 | $7,836.98 |
| 16 | 08/01/2026 | $7,836.98 | $11.14 | $29.39 | $8.25 | $7,825.84 |
| 17 | 09/01/2026 | $7,825.84 | $11.18 | $29.35 | $8.25 | $7,814.65 |
| 18 | 10/01/2026 | $7,814.65 | $11.23 | $29.30 | $8.25 | $7,803.43 |
| 19 | 11/01/2026 | $7,803.43 | $11.27 | $29.26 | $8.25 | $7,792.16 |
| 20 | 12/01/2026 | $7,792.16 | $11.31 | $29.22 | $8.25 | $7,780.85 |
| 21 | 01/01/2027 | $7,780.85 | $11.35 | $29.18 | $8.25 | $7,769.50 |
| 22 | 02/01/2027 | $7,769.50 | $11.40 | $29.14 | $8.25 | $7,758.10 |
| 23 | 03/01/2027 | $7,758.10 | $11.44 | $29.09 | $8.25 | $7,746.66 |
| 24 | 04/01/2027 | $7,746.66 | $11.48 | $29.05 | $8.25 | $7,735.18 |
| 25 | 05/01/2027 | $7,735.18 | $11.52 | $29.01 | $8.25 | $7,723.66 |
| 26 | 06/01/2027 | $7,723.66 | $11.57 | $28.96 | $8.25 | $7,712.09 |
| 27 | 07/01/2027 | $7,712.09 | $11.61 | $28.92 | $8.25 | $7,700.48 |
| 28 | 08/01/2027 | $7,700.48 | $11.65 | $28.88 | $8.25 | $7,688.83 |
| 29 | 09/01/2027 | $7,688.83 | $11.70 | $28.83 | $8.25 | $7,677.13 |
| 30 | 10/01/2027 | $7,677.13 | $11.74 | $28.79 | $8.25 | $7,665.39 |
| 31 | 11/01/2027 | $7,665.39 | $11.79 | $28.75 | $8.25 | $7,653.60 |
| 32 | 12/01/2027 | $7,653.60 | $11.83 | $28.70 | $8.25 | $7,641.77 |
| 33 | 01/01/2028 | $7,641.77 | $11.87 | $28.66 | $8.25 | $7,629.90 |
| 34 | 02/01/2028 | $7,629.90 | $11.92 | $28.61 | $8.25 | $7,617.98 |
| 35 | 03/01/2028 | $7,617.98 | $11.96 | $28.57 | $8.25 | $7,606.02 |
| 36 | 04/01/2028 | $7,606.02 | $12.01 | $28.52 | $8.25 | $7,594.01 |
| 37 | 05/01/2028 | $7,594.01 | $12.05 | $28.48 | $8.25 | $7,581.95 |
| 38 | 06/01/2028 | $7,581.95 | $12.10 | $28.43 | $8.25 | $7,569.86 |
| 39 | 07/01/2028 | $7,569.86 | $12.14 | $28.39 | $8.25 | $7,557.71 |
| 40 | 08/01/2028 | $7,557.71 | $12.19 | $28.34 | $8.25 | $7,545.52 |
| 41 | 09/01/2028 | $7,545.52 | $12.24 | $28.30 | $8.25 | $7,533.29 |
| 42 | 10/01/2028 | $7,533.29 | $12.28 | $28.25 | $8.25 | $7,521.01 |
| 43 | 11/01/2028 | $7,521.01 | $12.33 | $28.20 | $8.25 | $7,508.68 |
| 44 | 12/01/2028 | $7,508.68 | $12.37 | $28.16 | $8.25 | $7,496.31 |
| 45 | 01/01/2029 | $7,496.31 | $12.42 | $28.11 | $8.25 | $7,483.89 |
| 46 | 02/01/2029 | $7,483.89 | $12.47 | $28.06 | $8.25 | $7,471.42 |
| 47 | 03/01/2029 | $7,471.42 | $12.51 | $28.02 | $8.25 | $7,458.91 |
| 48 | 04/01/2029 | $7,458.91 | $12.56 | $27.97 | $8.25 | $7,446.35 |
| 49 | 05/01/2029 | $7,446.35 | $12.61 | $27.92 | $8.25 | $7,433.74 |
| 50 | 06/01/2029 | $7,433.74 | $12.65 | $27.88 | $8.25 | $7,421.09 |
| 51 | 07/01/2029 | $7,421.09 | $12.70 | $27.83 | $8.25 | $7,408.38 |
| 52 | 08/01/2029 | $7,408.38 | $12.75 | $27.78 | $8.25 | $7,395.64 |
| 53 | 09/01/2029 | $7,395.64 | $12.80 | $27.73 | $8.25 | $7,382.84 |
| 54 | 10/01/2029 | $7,382.84 | $12.85 | $27.69 | $8.25 | $7,369.99 |
| 55 | 11/01/2029 | $7,369.99 | $12.89 | $27.64 | $8.25 | $7,357.10 |
| 56 | 12/01/2029 | $7,357.10 | $12.94 | $27.59 | $8.25 | $7,344.16 |
| 57 | 01/01/2030 | $7,344.16 | $12.99 | $27.54 | $8.25 | $7,331.17 |
| 58 | 02/01/2030 | $7,331.17 | $13.04 | $27.49 | $8.25 | $7,318.13 |
| 59 | 03/01/2030 | $7,318.13 | $13.09 | $27.44 | $8.25 | $7,305.04 |
| 60 | 04/01/2030 | $7,305.04 | $13.14 | $27.39 | $8.25 | $7,291.90 |
| 61 | 05/01/2030 | $7,291.90 | $13.19 | $27.34 | $8.25 | $7,278.72 |
| 62 | 06/01/2030 | $7,278.72 | $13.24 | $27.30 | $8.25 | $7,265.48 |
| 63 | 07/01/2030 | $7,265.48 | $13.29 | $27.25 | $8.25 | $7,252.20 |
| 64 | 08/01/2030 | $7,252.20 | $13.34 | $27.20 | $8.25 | $7,238.86 |
| 65 | 09/01/2030 | $7,238.86 | $13.39 | $27.15 | $8.25 | $7,225.48 |
| 66 | 10/01/2030 | $7,225.48 | $13.44 | $27.10 | $8.25 | $7,212.04 |
| 67 | 11/01/2030 | $7,212.04 | $13.49 | $27.05 | $8.25 | $7,198.56 |
| 68 | 12/01/2030 | $7,198.56 | $13.54 | $26.99 | $8.25 | $7,185.02 |
| 69 | 01/01/2031 | $7,185.02 | $13.59 | $26.94 | $8.25 | $7,171.43 |
| 70 | 02/01/2031 | $7,171.43 | $13.64 | $26.89 | $8.25 | $7,157.80 |
| 71 | 03/01/2031 | $7,157.80 | $13.69 | $26.84 | $8.25 | $7,144.11 |
| 72 | 04/01/2031 | $7,144.11 | $13.74 | $26.79 | $8.25 | $7,130.37 |
| 73 | 05/01/2031 | $7,130.37 | $13.79 | $26.74 | $8.25 | $7,116.57 |
| 74 | 06/01/2031 | $7,116.57 | $13.84 | $26.69 | $8.25 | $7,102.73 |
| 75 | 07/01/2031 | $7,102.73 | $13.90 | $26.64 | $8.25 | $7,088.83 |
| 76 | 08/01/2031 | $7,088.83 | $13.95 | $26.58 | $8.25 | $7,074.89 |
| 77 | 09/01/2031 | $7,074.89 | $14.00 | $26.53 | $8.25 | $7,060.89 |
| 78 | 10/01/2031 | $7,060.89 | $14.05 | $26.48 | $8.25 | $7,046.83 |
| 79 | 11/01/2031 | $7,046.83 | $14.11 | $26.43 | $8.25 | $7,032.73 |
| 80 | 12/01/2031 | $7,032.73 | $14.16 | $26.37 | $8.25 | $7,018.57 |
| 81 | 01/01/2032 | $7,018.57 | $14.21 | $26.32 | $8.25 | $7,004.36 |
| 82 | 02/01/2032 | $7,004.36 | $14.26 | $26.27 | $8.25 | $6,990.10 |
| 83 | 03/01/2032 | $6,990.10 | $14.32 | $26.21 | $8.25 | $6,975.78 |
| 84 | 04/01/2032 | $6,975.78 | $14.37 | $26.16 | $8.25 | $6,961.41 |
| 85 | 05/01/2032 | $6,961.41 | $14.43 | $26.11 | $8.25 | $6,946.98 |
| 86 | 06/01/2032 | $6,946.98 | $14.48 | $26.05 | $8.25 | $6,932.50 |
| 87 | 07/01/2032 | $6,932.50 | $14.53 | $26.00 | $8.25 | $6,917.97 |
| 88 | 08/01/2032 | $6,917.97 | $14.59 | $25.94 | $8.25 | $6,903.38 |
| 89 | 09/01/2032 | $6,903.38 | $14.64 | $25.89 | $8.25 | $6,888.74 |
| 90 | 10/01/2032 | $6,888.74 | $14.70 | $25.83 | $8.25 | $6,874.04 |
| 91 | 11/01/2032 | $6,874.04 | $14.75 | $25.78 | $8.25 | $6,859.28 |
| 92 | 12/01/2032 | $6,859.28 | $14.81 | $25.72 | $8.25 | $6,844.48 |
| 93 | 01/01/2033 | $6,844.48 | $14.86 | $25.67 | $8.25 | $6,829.61 |
| 94 | 02/01/2033 | $6,829.61 | $14.92 | $25.61 | $8.25 | $6,814.69 |
| 95 | 03/01/2033 | $6,814.69 | $14.98 | $25.56 | $8.25 | $6,799.72 |
| 96 | 04/01/2033 | $6,799.72 | $15.03 | $25.50 | $8.25 | $6,784.69 |
| 97 | 05/01/2033 | $6,784.69 | $15.09 | $25.44 | $8.25 | $6,769.60 |
| 98 | 06/01/2033 | $6,769.60 | $15.14 | $25.39 | $8.25 | $6,754.45 |
| 99 | 07/01/2033 | $6,754.45 | $15.20 | $25.33 | $8.25 | $6,739.25 |
| 100 | 08/01/2033 | $6,739.25 | $15.26 | $25.27 | $8.25 | $6,723.99 |
| 101 | 09/01/2033 | $6,723.99 | $15.32 | $25.21 | $8.25 | $6,708.68 |
| 102 | 10/01/2033 | $6,708.68 | $15.37 | $25.16 | $8.25 | $6,693.30 |
| 103 | 11/01/2033 | $6,693.30 | $15.43 | $25.10 | $8.25 | $6,677.87 |
| 104 | 12/01/2033 | $6,677.87 | $15.49 | $25.04 | $8.25 | $6,662.38 |
| 105 | 01/01/2034 | $6,662.38 | $15.55 | $24.98 | $8.25 | $6,646.84 |
| 106 | 02/01/2034 | $6,646.84 | $15.61 | $24.93 | $8.25 | $6,631.23 |
| 107 | 03/01/2034 | $6,631.23 | $15.66 | $24.87 | $8.25 | $6,615.57 |
| 108 | 04/01/2034 | $6,615.57 | $15.72 | $24.81 | $8.25 | $6,599.85 |
| 109 | 05/01/2034 | $6,599.85 | $15.78 | $24.75 | $8.25 | $6,584.06 |
| 110 | 06/01/2034 | $6,584.06 | $15.84 | $24.69 | $8.25 | $6,568.22 |
| 111 | 07/01/2034 | $6,568.22 | $15.90 | $24.63 | $8.25 | $6,552.32 |
| 112 | 08/01/2034 | $6,552.32 | $15.96 | $24.57 | $8.25 | $6,536.36 |
| 113 | 09/01/2034 | $6,536.36 | $16.02 | $24.51 | $8.25 | $6,520.34 |
| 114 | 10/01/2034 | $6,520.34 | $16.08 | $24.45 | $8.25 | $6,504.27 |
| 115 | 11/01/2034 | $6,504.27 | $16.14 | $24.39 | $8.25 | $6,488.13 |
| 116 | 12/01/2034 | $6,488.13 | $16.20 | $24.33 | $8.25 | $6,471.93 |
| 117 | 01/01/2035 | $6,471.93 | $16.26 | $24.27 | $8.25 | $6,455.66 |
| 118 | 02/01/2035 | $6,455.66 | $16.32 | $24.21 | $8.25 | $6,439.34 |
| 119 | 03/01/2035 | $6,439.34 | $16.38 | $24.15 | $8.25 | $6,422.96 |
| 120 | 04/01/2035 | $6,422.96 | $16.44 | $24.09 | $8.25 | $6,406.51 |
| 121 | 05/01/2035 | $6,406.51 | $16.51 | $24.02 | $8.25 | $6,390.01 |
| 122 | 06/01/2035 | $6,390.01 | $16.57 | $23.96 | $8.25 | $6,373.44 |
| 123 | 07/01/2035 | $6,373.44 | $16.63 | $23.90 | $8.25 | $6,356.81 |
| 124 | 08/01/2035 | $6,356.81 | $16.69 | $23.84 | $8.25 | $6,340.12 |
| 125 | 09/01/2035 | $6,340.12 | $16.76 | $23.78 | $8.25 | $6,323.36 |
| 126 | 10/01/2035 | $6,323.36 | $16.82 | $23.71 | $8.25 | $6,306.54 |
| 127 | 11/01/2035 | $6,306.54 | $16.88 | $23.65 | $8.25 | $6,289.66 |
| 128 | 12/01/2035 | $6,289.66 | $16.94 | $23.59 | $8.25 | $6,272.72 |
| 129 | 01/01/2036 | $6,272.72 | $17.01 | $23.52 | $8.25 | $6,255.71 |
| 130 | 02/01/2036 | $6,255.71 | $17.07 | $23.46 | $8.25 | $6,238.64 |
| 131 | 03/01/2036 | $6,238.64 | $17.14 | $23.39 | $8.25 | $6,221.50 |
| 132 | 04/01/2036 | $6,221.50 | $17.20 | $23.33 | $8.25 | $6,204.30 |
| 133 | 05/01/2036 | $6,204.30 | $17.26 | $23.27 | $8.25 | $6,187.04 |
| 134 | 06/01/2036 | $6,187.04 | $17.33 | $23.20 | $8.25 | $6,169.71 |
| 135 | 07/01/2036 | $6,169.71 | $17.39 | $23.14 | $8.25 | $6,152.31 |
| 136 | 08/01/2036 | $6,152.31 | $17.46 | $23.07 | $8.25 | $6,134.85 |
| 137 | 09/01/2036 | $6,134.85 | $17.53 | $23.01 | $8.25 | $6,117.33 |
| 138 | 10/01/2036 | $6,117.33 | $17.59 | $22.94 | $8.25 | $6,099.74 |
| 139 | 11/01/2036 | $6,099.74 | $17.66 | $22.87 | $8.25 | $6,082.08 |
| 140 | 12/01/2036 | $6,082.08 | $17.72 | $22.81 | $8.25 | $6,064.36 |
| 141 | 01/01/2037 | $6,064.36 | $17.79 | $22.74 | $8.25 | $6,046.57 |
| 142 | 02/01/2037 | $6,046.57 | $17.86 | $22.67 | $8.25 | $6,028.71 |
| 143 | 03/01/2037 | $6,028.71 | $17.92 | $22.61 | $8.25 | $6,010.79 |
| 144 | 04/01/2037 | $6,010.79 | $17.99 | $22.54 | $8.25 | $5,992.80 |
| 145 | 05/01/2037 | $5,992.80 | $18.06 | $22.47 | $8.25 | $5,974.74 |
| 146 | 06/01/2037 | $5,974.74 | $18.13 | $22.41 | $8.25 | $5,956.62 |
| 147 | 07/01/2037 | $5,956.62 | $18.19 | $22.34 | $8.25 | $5,938.42 |
| 148 | 08/01/2037 | $5,938.42 | $18.26 | $22.27 | $8.25 | $5,920.16 |
| 149 | 09/01/2037 | $5,920.16 | $18.33 | $22.20 | $8.25 | $5,901.83 |
| 150 | 10/01/2037 | $5,901.83 | $18.40 | $22.13 | $8.25 | $5,883.43 |
| 151 | 11/01/2037 | $5,883.43 | $18.47 | $22.06 | $8.25 | $5,864.96 |
| 152 | 12/01/2037 | $5,864.96 | $18.54 | $21.99 | $8.25 | $5,846.43 |
| 153 | 01/01/2038 | $5,846.43 | $18.61 | $21.92 | $8.25 | $5,827.82 |
| 154 | 02/01/2038 | $5,827.82 | $18.68 | $21.85 | $8.25 | $5,809.14 |
| 155 | 03/01/2038 | $5,809.14 | $18.75 | $21.78 | $8.25 | $5,790.40 |
| 156 | 04/01/2038 | $5,790.40 | $18.82 | $21.71 | $8.25 | $5,771.58 |
| 157 | 05/01/2038 | $5,771.58 | $18.89 | $21.64 | $8.25 | $5,752.69 |
| 158 | 06/01/2038 | $5,752.69 | $18.96 | $21.57 | $8.25 | $5,733.73 |
| 159 | 07/01/2038 | $5,733.73 | $19.03 | $21.50 | $8.25 | $5,714.70 |
| 160 | 08/01/2038 | $5,714.70 | $19.10 | $21.43 | $8.25 | $5,695.60 |
| 161 | 09/01/2038 | $5,695.60 | $19.17 | $21.36 | $8.25 | $5,676.43 |
| 162 | 10/01/2038 | $5,676.43 | $19.24 | $21.29 | $8.25 | $5,657.19 |
| 163 | 11/01/2038 | $5,657.19 | $19.32 | $21.21 | $8.25 | $5,637.87 |
| 164 | 12/01/2038 | $5,637.87 | $19.39 | $21.14 | $8.25 | $5,618.48 |
| 165 | 01/01/2039 | $5,618.48 | $19.46 | $21.07 | $8.25 | $5,599.02 |
| 166 | 02/01/2039 | $5,599.02 | $19.53 | $21.00 | $8.25 | $5,579.49 |
| 167 | 03/01/2039 | $5,579.49 | $19.61 | $20.92 | $8.25 | $5,559.88 |
| 168 | 04/01/2039 | $5,559.88 | $19.68 | $20.85 | $8.25 | $5,540.20 |
| 169 | 05/01/2039 | $5,540.20 | $19.76 | $20.78 | $8.25 | $5,520.44 |
| 170 | 06/01/2039 | $5,520.44 | $19.83 | $20.70 | $8.25 | $5,500.61 |
| 171 | 07/01/2039 | $5,500.61 | $19.90 | $20.63 | $8.25 | $5,480.71 |
| 172 | 08/01/2039 | $5,480.71 | $19.98 | $20.55 | $8.25 | $5,460.73 |
| 173 | 09/01/2039 | $5,460.73 | $20.05 | $20.48 | $8.25 | $5,440.68 |
| 174 | 10/01/2039 | $5,440.68 | $20.13 | $20.40 | $8.25 | $5,420.55 |
| 175 | 11/01/2039 | $5,420.55 | $20.20 | $20.33 | $8.25 | $5,400.35 |
| 176 | 12/01/2039 | $5,400.35 | $20.28 | $20.25 | $8.25 | $5,380.07 |
| 177 | 01/01/2040 | $5,380.07 | $20.36 | $20.18 | $8.25 | $5,359.71 |
| 178 | 02/01/2040 | $5,359.71 | $20.43 | $20.10 | $8.25 | $5,339.28 |
| 179 | 03/01/2040 | $5,339.28 | $20.51 | $20.02 | $8.25 | $5,318.77 |
| 180 | 04/01/2040 | $5,318.77 | $20.59 | $19.95 | $8.25 | $5,298.19 |
| 181 | 05/01/2040 | $5,298.19 | $20.66 | $19.87 | $8.25 | $5,277.52 |
| 182 | 06/01/2040 | $5,277.52 | $20.74 | $19.79 | $8.25 | $5,256.78 |
| 183 | 07/01/2040 | $5,256.78 | $20.82 | $19.71 | $8.25 | $5,235.97 |
| 184 | 08/01/2040 | $5,235.97 | $20.90 | $19.63 | $8.25 | $5,215.07 |
| 185 | 09/01/2040 | $5,215.07 | $20.97 | $19.56 | $8.25 | $5,194.10 |
| 186 | 10/01/2040 | $5,194.10 | $21.05 | $19.48 | $8.25 | $5,173.04 |
| 187 | 11/01/2040 | $5,173.04 | $21.13 | $19.40 | $8.25 | $5,151.91 |
| 188 | 12/01/2040 | $5,151.91 | $21.21 | $19.32 | $8.25 | $5,130.70 |
| 189 | 01/01/2041 | $5,130.70 | $21.29 | $19.24 | $8.25 | $5,109.41 |
| 190 | 02/01/2041 | $5,109.41 | $21.37 | $19.16 | $8.25 | $5,088.04 |
| 191 | 03/01/2041 | $5,088.04 | $21.45 | $19.08 | $8.25 | $5,066.59 |
| 192 | 04/01/2041 | $5,066.59 | $21.53 | $19.00 | $8.25 | $5,045.06 |
| 193 | 05/01/2041 | $5,045.06 | $21.61 | $18.92 | $8.25 | $5,023.45 |
| 194 | 06/01/2041 | $5,023.45 | $21.69 | $18.84 | $8.25 | $5,001.75 |
| 195 | 07/01/2041 | $5,001.75 | $21.77 | $18.76 | $8.25 | $4,979.98 |
| 196 | 08/01/2041 | $4,979.98 | $21.86 | $18.67 | $8.25 | $4,958.12 |
| 197 | 09/01/2041 | $4,958.12 | $21.94 | $18.59 | $8.25 | $4,936.18 |
| 198 | 10/01/2041 | $4,936.18 | $22.02 | $18.51 | $8.25 | $4,914.16 |
| 199 | 11/01/2041 | $4,914.16 | $22.10 | $18.43 | $8.25 | $4,892.06 |
| 200 | 12/01/2041 | $4,892.06 | $22.19 | $18.35 | $8.25 | $4,869.88 |
| 201 | 01/01/2042 | $4,869.88 | $22.27 | $18.26 | $8.25 | $4,847.61 |
| 202 | 02/01/2042 | $4,847.61 | $22.35 | $18.18 | $8.25 | $4,825.26 |
| 203 | 03/01/2042 | $4,825.26 | $22.44 | $18.09 | $8.25 | $4,802.82 |
| 204 | 04/01/2042 | $4,802.82 | $22.52 | $18.01 | $8.25 | $4,780.30 |
| 205 | 05/01/2042 | $4,780.30 | $22.60 | $17.93 | $8.25 | $4,757.69 |
| 206 | 06/01/2042 | $4,757.69 | $22.69 | $17.84 | $8.25 | $4,735.01 |
| 207 | 07/01/2042 | $4,735.01 | $22.77 | $17.76 | $8.25 | $4,712.23 |
| 208 | 08/01/2042 | $4,712.23 | $22.86 | $17.67 | $8.25 | $4,689.37 |
| 209 | 09/01/2042 | $4,689.37 | $22.95 | $17.59 | $8.25 | $4,666.43 |
| 210 | 10/01/2042 | $4,666.43 | $23.03 | $17.50 | $8.25 | $4,643.39 |
| 211 | 11/01/2042 | $4,643.39 | $23.12 | $17.41 | $8.25 | $4,620.28 |
| 212 | 12/01/2042 | $4,620.28 | $23.20 | $17.33 | $8.25 | $4,597.07 |
| 213 | 01/01/2043 | $4,597.07 | $23.29 | $17.24 | $8.25 | $4,573.78 |
| 214 | 02/01/2043 | $4,573.78 | $23.38 | $17.15 | $8.25 | $4,550.40 |
| 215 | 03/01/2043 | $4,550.40 | $23.47 | $17.06 | $8.25 | $4,526.93 |
| 216 | 04/01/2043 | $4,526.93 | $23.55 | $16.98 | $8.25 | $4,503.38 |
| 217 | 05/01/2043 | $4,503.38 | $23.64 | $16.89 | $8.25 | $4,479.74 |
| 218 | 06/01/2043 | $4,479.74 | $23.73 | $16.80 | $8.25 | $4,456.00 |
| 219 | 07/01/2043 | $4,456.00 | $23.82 | $16.71 | $8.25 | $4,432.18 |
| 220 | 08/01/2043 | $4,432.18 | $23.91 | $16.62 | $8.25 | $4,408.27 |
| 221 | 09/01/2043 | $4,408.27 | $24.00 | $16.53 | $8.25 | $4,384.27 |
| 222 | 10/01/2043 | $4,384.27 | $24.09 | $16.44 | $8.25 | $4,360.18 |
| 223 | 11/01/2043 | $4,360.18 | $24.18 | $16.35 | $8.25 | $4,336.00 |
| 224 | 12/01/2043 | $4,336.00 | $24.27 | $16.26 | $8.25 | $4,311.73 |
| 225 | 01/01/2044 | $4,311.73 | $24.36 | $16.17 | $8.25 | $4,287.37 |
| 226 | 02/01/2044 | $4,287.37 | $24.45 | $16.08 | $8.25 | $4,262.92 |
| 227 | 03/01/2044 | $4,262.92 | $24.54 | $15.99 | $8.25 | $4,238.37 |
| 228 | 04/01/2044 | $4,238.37 | $24.64 | $15.89 | $8.25 | $4,213.74 |
| 229 | 05/01/2044 | $4,213.74 | $24.73 | $15.80 | $8.25 | $4,189.01 |
| 230 | 06/01/2044 | $4,189.01 | $24.82 | $15.71 | $8.25 | $4,164.18 |
| 231 | 07/01/2044 | $4,164.18 | $24.92 | $15.62 | $8.25 | $4,139.27 |
| 232 | 08/01/2044 | $4,139.27 | $25.01 | $15.52 | $8.25 | $4,114.26 |
| 233 | 09/01/2044 | $4,114.26 | $25.10 | $15.43 | $8.25 | $4,089.16 |
| 234 | 10/01/2044 | $4,089.16 | $25.20 | $15.33 | $8.25 | $4,063.96 |
| 235 | 11/01/2044 | $4,063.96 | $25.29 | $15.24 | $8.25 | $4,038.67 |
| 236 | 12/01/2044 | $4,038.67 | $25.39 | $15.15 | $8.25 | $4,013.29 |
| 237 | 01/01/2045 | $4,013.29 | $25.48 | $15.05 | $8.25 | $3,987.80 |
| 238 | 02/01/2045 | $3,987.80 | $25.58 | $14.95 | $8.25 | $3,962.23 |
| 239 | 03/01/2045 | $3,962.23 | $25.67 | $14.86 | $8.25 | $3,936.56 |
| 240 | 04/01/2045 | $3,936.56 | $25.77 | $14.76 | $8.25 | $3,910.79 |
| 241 | 05/01/2045 | $3,910.79 | $25.87 | $14.67 | $8.25 | $3,884.92 |
| 242 | 06/01/2045 | $3,884.92 | $25.96 | $14.57 | $8.25 | $3,858.96 |
| 243 | 07/01/2045 | $3,858.96 | $26.06 | $14.47 | $8.25 | $3,832.90 |
| 244 | 08/01/2045 | $3,832.90 | $26.16 | $14.37 | $8.25 | $3,806.74 |
| 245 | 09/01/2045 | $3,806.74 | $26.26 | $14.28 | $8.25 | $3,780.49 |
| 246 | 10/01/2045 | $3,780.49 | $26.35 | $14.18 | $8.25 | $3,754.13 |
| 247 | 11/01/2045 | $3,754.13 | $26.45 | $14.08 | $8.25 | $3,727.68 |
| 248 | 12/01/2045 | $3,727.68 | $26.55 | $13.98 | $8.25 | $3,701.13 |
| 249 | 01/01/2046 | $3,701.13 | $26.65 | $13.88 | $8.25 | $3,674.48 |
| 250 | 02/01/2046 | $3,674.48 | $26.75 | $13.78 | $8.25 | $3,647.72 |
| 251 | 03/01/2046 | $3,647.72 | $26.85 | $13.68 | $8.25 | $3,620.87 |
| 252 | 04/01/2046 | $3,620.87 | $26.95 | $13.58 | $8.25 | $3,593.92 |
| 253 | 05/01/2046 | $3,593.92 | $27.05 | $13.48 | $8.25 | $3,566.87 |
| 254 | 06/01/2046 | $3,566.87 | $27.16 | $13.38 | $8.25 | $3,539.71 |
| 255 | 07/01/2046 | $3,539.71 | $27.26 | $13.27 | $8.25 | $3,512.46 |
| 256 | 08/01/2046 | $3,512.46 | $27.36 | $13.17 | $8.25 | $3,485.10 |
| 257 | 09/01/2046 | $3,485.10 | $27.46 | $13.07 | $8.25 | $3,457.63 |
| 258 | 10/01/2046 | $3,457.63 | $27.56 | $12.97 | $8.25 | $3,430.07 |
| 259 | 11/01/2046 | $3,430.07 | $27.67 | $12.86 | $8.25 | $3,402.40 |
| 260 | 12/01/2046 | $3,402.40 | $27.77 | $12.76 | $8.25 | $3,374.63 |
| 261 | 01/01/2047 | $3,374.63 | $27.88 | $12.65 | $8.25 | $3,346.75 |
| 262 | 02/01/2047 | $3,346.75 | $27.98 | $12.55 | $8.25 | $3,318.77 |
| 263 | 03/01/2047 | $3,318.77 | $28.09 | $12.45 | $8.25 | $3,290.69 |
| 264 | 04/01/2047 | $3,290.69 | $28.19 | $12.34 | $8.25 | $3,262.50 |
| 265 | 05/01/2047 | $3,262.50 | $28.30 | $12.23 | $8.25 | $3,234.20 |
| 266 | 06/01/2047 | $3,234.20 | $28.40 | $12.13 | $8.25 | $3,205.80 |
| 267 | 07/01/2047 | $3,205.80 | $28.51 | $12.02 | $8.25 | $3,177.29 |
| 268 | 08/01/2047 | $3,177.29 | $28.62 | $11.91 | $8.25 | $3,148.67 |
| 269 | 09/01/2047 | $3,148.67 | $28.72 | $11.81 | $8.25 | $3,119.95 |
| 270 | 10/01/2047 | $3,119.95 | $28.83 | $11.70 | $8.25 | $3,091.12 |
| 271 | 11/01/2047 | $3,091.12 | $28.94 | $11.59 | $8.25 | $3,062.18 |
| 272 | 12/01/2047 | $3,062.18 | $29.05 | $11.48 | $8.25 | $3,033.13 |
| 273 | 01/01/2048 | $3,033.13 | $29.16 | $11.37 | $8.25 | $3,003.98 |
| 274 | 02/01/2048 | $3,003.98 | $29.27 | $11.26 | $8.25 | $2,974.71 |
| 275 | 03/01/2048 | $2,974.71 | $29.38 | $11.16 | $8.25 | $2,945.33 |
| 276 | 04/01/2048 | $2,945.33 | $29.49 | $11.05 | $8.25 | $2,915.85 |
| 277 | 05/01/2048 | $2,915.85 | $29.60 | $10.93 | $8.25 | $2,886.25 |
| 278 | 06/01/2048 | $2,886.25 | $29.71 | $10.82 | $8.25 | $2,856.55 |
| 279 | 07/01/2048 | $2,856.55 | $29.82 | $10.71 | $8.25 | $2,826.73 |
| 280 | 08/01/2048 | $2,826.73 | $29.93 | $10.60 | $8.25 | $2,796.80 |
| 281 | 09/01/2048 | $2,796.80 | $30.04 | $10.49 | $8.25 | $2,766.75 |
| 282 | 10/01/2048 | $2,766.75 | $30.16 | $10.38 | $8.25 | $2,736.60 |
| 283 | 11/01/2048 | $2,736.60 | $30.27 | $10.26 | $8.25 | $2,706.33 |
| 284 | 12/01/2048 | $2,706.33 | $30.38 | $10.15 | $8.25 | $2,675.95 |
| 285 | 01/01/2049 | $2,675.95 | $30.50 | $10.03 | $8.25 | $2,645.45 |
| 286 | 02/01/2049 | $2,645.45 | $30.61 | $9.92 | $8.25 | $2,614.84 |
| 287 | 03/01/2049 | $2,614.84 | $30.73 | $9.81 | $8.25 | $2,584.12 |
| 288 | 04/01/2049 | $2,584.12 | $30.84 | $9.69 | $8.25 | $2,553.28 |
| 289 | 05/01/2049 | $2,553.28 | $30.96 | $9.57 | $8.25 | $2,522.32 |
| 290 | 06/01/2049 | $2,522.32 | $31.07 | $9.46 | $8.25 | $2,491.25 |
| 291 | 07/01/2049 | $2,491.25 | $31.19 | $9.34 | $8.25 | $2,460.06 |
| 292 | 08/01/2049 | $2,460.06 | $31.31 | $9.23 | $8.25 | $2,428.75 |
| 293 | 09/01/2049 | $2,428.75 | $31.42 | $9.11 | $8.25 | $2,397.33 |
| 294 | 10/01/2049 | $2,397.33 | $31.54 | $8.99 | $8.25 | $2,365.79 |
| 295 | 11/01/2049 | $2,365.79 | $31.66 | $8.87 | $8.25 | $2,334.13 |
| 296 | 12/01/2049 | $2,334.13 | $31.78 | $8.75 | $8.25 | $2,302.35 |
| 297 | 01/01/2050 | $2,302.35 | $31.90 | $8.63 | $8.25 | $2,270.46 |
| 298 | 02/01/2050 | $2,270.46 | $32.02 | $8.51 | $8.25 | $2,238.44 |
| 299 | 03/01/2050 | $2,238.44 | $32.14 | $8.39 | $8.25 | $2,206.30 |
| 300 | 04/01/2050 | $2,206.30 | $32.26 | $8.27 | $8.25 | $2,174.05 |
| 301 | 05/01/2050 | $2,174.05 | $32.38 | $8.15 | $8.25 | $2,141.67 |
| 302 | 06/01/2050 | $2,141.67 | $32.50 | $8.03 | $8.25 | $2,109.17 |
| 303 | 07/01/2050 | $2,109.17 | $32.62 | $7.91 | $8.25 | $2,076.55 |
| 304 | 08/01/2050 | $2,076.55 | $32.74 | $7.79 | $8.25 | $2,043.80 |
| 305 | 09/01/2050 | $2,043.80 | $32.87 | $7.66 | $8.25 | $2,010.94 |
| 306 | 10/01/2050 | $2,010.94 | $32.99 | $7.54 | $8.25 | $1,977.95 |
| 307 | 11/01/2050 | $1,977.95 | $33.11 | $7.42 | $8.25 | $1,944.83 |
| 308 | 12/01/2050 | $1,944.83 | $33.24 | $7.29 | $8.25 | $1,911.60 |
| 309 | 01/01/2051 | $1,911.60 | $33.36 | $7.17 | $8.25 | $1,878.23 |
| 310 | 02/01/2051 | $1,878.23 | $33.49 | $7.04 | $8.25 | $1,844.75 |
| 311 | 03/01/2051 | $1,844.75 | $33.61 | $6.92 | $8.25 | $1,811.13 |
| 312 | 04/01/2051 | $1,811.13 | $33.74 | $6.79 | $8.25 | $1,777.39 |
| 313 | 05/01/2051 | $1,777.39 | $33.87 | $6.67 | $8.25 | $1,743.53 |
| 314 | 06/01/2051 | $1,743.53 | $33.99 | $6.54 | $8.25 | $1,709.54 |
| 315 | 07/01/2051 | $1,709.54 | $34.12 | $6.41 | $8.25 | $1,675.42 |
| 316 | 08/01/2051 | $1,675.42 | $34.25 | $6.28 | $8.25 | $1,641.17 |
| 317 | 09/01/2051 | $1,641.17 | $34.38 | $6.15 | $8.25 | $1,606.79 |
| 318 | 10/01/2051 | $1,606.79 | $34.51 | $6.03 | $8.25 | $1,572.29 |
| 319 | 11/01/2051 | $1,572.29 | $34.63 | $5.90 | $8.25 | $1,537.65 |
| 320 | 12/01/2051 | $1,537.65 | $34.76 | $5.77 | $8.25 | $1,502.89 |
| 321 | 01/01/2052 | $1,502.89 | $34.89 | $5.64 | $8.25 | $1,467.99 |
| 322 | 02/01/2052 | $1,467.99 | $35.03 | $5.50 | $8.25 | $1,432.97 |
| 323 | 03/01/2052 | $1,432.97 | $35.16 | $5.37 | $8.25 | $1,397.81 |
| 324 | 04/01/2052 | $1,397.81 | $35.29 | $5.24 | $8.25 | $1,362.52 |
| 325 | 05/01/2052 | $1,362.52 | $35.42 | $5.11 | $8.25 | $1,327.10 |
| 326 | 06/01/2052 | $1,327.10 | $35.55 | $4.98 | $8.25 | $1,291.54 |
| 327 | 07/01/2052 | $1,291.54 | $35.69 | $4.84 | $8.25 | $1,255.86 |
| 328 | 08/01/2052 | $1,255.86 | $35.82 | $4.71 | $8.25 | $1,220.04 |
| 329 | 09/01/2052 | $1,220.04 | $35.96 | $4.58 | $8.25 | $1,184.08 |
| 330 | 10/01/2052 | $1,184.08 | $36.09 | $4.44 | $8.25 | $1,147.99 |
| 331 | 11/01/2052 | $1,147.99 | $36.23 | $4.30 | $8.25 | $1,111.76 |
| 332 | 12/01/2052 | $1,111.76 | $36.36 | $4.17 | $8.25 | $1,075.40 |
| 333 | 01/01/2053 | $1,075.40 | $36.50 | $4.03 | $8.25 | $1,038.90 |
| 334 | 02/01/2053 | $1,038.90 | $36.63 | $3.90 | $8.25 | $1,002.27 |
| 335 | 03/01/2053 | $1,002.27 | $36.77 | $3.76 | $8.25 | $965.50 |
| 336 | 04/01/2053 | $965.50 | $36.91 | $3.62 | $8.25 | $928.59 |
| 337 | 05/01/2053 | $928.59 | $37.05 | $3.48 | $8.25 | $891.54 |
| 338 | 06/01/2053 | $891.54 | $37.19 | $3.34 | $8.25 | $854.35 |
| 339 | 07/01/2053 | $854.35 | $37.33 | $3.20 | $8.25 | $817.02 |
| 340 | 08/01/2053 | $817.02 | $37.47 | $3.06 | $8.25 | $779.56 |
| 341 | 09/01/2053 | $779.56 | $37.61 | $2.92 | $8.25 | $741.95 |
| 342 | 10/01/2053 | $741.95 | $37.75 | $2.78 | $8.25 | $704.20 |
| 343 | 11/01/2053 | $704.20 | $37.89 | $2.64 | $8.25 | $666.31 |
| 344 | 12/01/2053 | $666.31 | $38.03 | $2.50 | $8.25 | $628.28 |
| 345 | 01/01/2054 | $628.28 | $38.17 | $2.36 | $8.25 | $590.10 |
| 346 | 02/01/2054 | $590.10 | $38.32 | $2.21 | $8.25 | $551.79 |
| 347 | 03/01/2054 | $551.79 | $38.46 | $2.07 | $8.25 | $513.32 |
| 348 | 04/01/2054 | $513.32 | $38.61 | $1.92 | $8.25 | $474.72 |
| 349 | 05/01/2054 | $474.72 | $38.75 | $1.78 | $8.25 | $435.97 |
| 350 | 06/01/2054 | $435.97 | $38.90 | $1.63 | $8.25 | $397.07 |
| 351 | 07/01/2054 | $397.07 | $39.04 | $1.49 | $8.25 | $358.03 |
| 352 | 08/01/2054 | $358.03 | $39.19 | $1.34 | $8.25 | $318.84 |
| 353 | 09/01/2054 | $318.84 | $39.34 | $1.20 | $8.25 | $279.51 |
| 354 | 10/01/2054 | $279.51 | $39.48 | $1.05 | $8.25 | $240.02 |
| 355 | 11/01/2054 | $240.02 | $39.63 | $0.90 | $8.25 | $200.39 |
| 356 | 12/01/2054 | $200.39 | $39.78 | $0.75 | $8.25 | $160.61 |
| 357 | 01/01/2055 | $160.61 | $39.93 | $0.60 | $8.25 | $120.69 |
| 358 | 02/01/2055 | $120.69 | $40.08 | $0.45 | $8.25 | $80.61 |
| 359 | 03/01/2055 | $80.61 | $40.23 | $0.30 | $8.25 | $40.38 |
| 360 | 04/01/2055 | $40.38 | $40.38 | $0.15 | $8.25 | $0.00 |