-
Notifications
You must be signed in to change notification settings - Fork 0
/
index.html
727 lines (705 loc) · 25.4 KB
/
index.html
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
726
727
<!DOCTYPE html>
<html lang="en" dir="ltr">
<head>
<title>Personal Loan Calculator</title>
<meta charset="UTF-8" />
<meta http-equiv="X-UA-Compatible" content="IE=edge" />
<meta name="viewport" content="width=device-width, initial-scale=1.0, minimum-scale=1.0" />
<meta name="description" content="After factoring the fees, insurance, and interest of a personal loan, this free personal loan calculator computes the monthly payment, true loan cost, and Annual percentage rate (APR).">
<link rel="preload" href="./assets/fonts/inter-v12-latin-regular.woff2" as="font" crossorigin type="font/woff2">
<link rel="preload" href="./assets/fonts/inter-v12-latin-500.woff2" as="font" crossorigin type="font/woff2">
<link rel="preload" href="./assets/fonts/inter-v12-latin-600.woff2" as="font" crossorigin type="font/woff2">
<link rel="preload" href="./assets/fonts/inter-v12-latin-800.woff2" as="font" crossorigin type="font/woff2">
<script type="text/javascript">
window._ = document.getElementById.bind(document);
window.$ = document.querySelector.bind(document);
window.$$ = document.querySelectorAll.bind(document);
window.defaultSystem = "imperial";
localStorage.setItem("theme", "light");
</script>
<link rel="stylesheet" href="./assets/css/main.min.css" />
<script src="./assets/js/all-calculators.js" defer></script>
</head>
<body style="background-color: transparent !important; min-height: 0 !important">
<div style="width: 100%;">
<div style="width:350px;float:left;padding: 15px;">
<div class="calculator-settings">
<div class="calculator-setting" id="calculator_form">
<div class="calculator-content col">
<div class="input-wrapper row">
<label class="input col ">
<p class="input__title">Loan Amount</p>
<div class="input-field row">
<span class="input-field__hint">$</span>
<input type="text" class="input-field__input" placeholder="" id="loan_amount" value="10000" />
</div>
<div class="input-hints row">
<button class="input-hints__hint" onclick="setValue('loan_amount', '25000')">25k</button>
<span class="input-hints__hint input-hints__hint--comma">,</span>
<button class="input-hints__hint" onclick="setValue('loan_amount', '50000')">50k</button>
<span class="input-hints__hint input-hints__hint--comma">,</span>
<button class="input-hints__hint" onclick="setValue('loan_amount', '100000')">100k</button>
</div>
</label> <label class="input col ">
<p class="input__title">Interest Rate</p>
<div class="input-field row">
<input type="text" class="input-field__input" placeholder="" id="interest_rate" value="9" />
<span class="input-field__hint">%</span>
</div>
<div class="input-hints row">
<button class="input-hints__hint" onclick="setValue('interest_rate', '3.5')">3.5</button>
<span class="input-hints__hint input-hints__hint--comma">,</span>
<button class="input-hints__hint" onclick="setValue('interest_rate', '6.5')">6.5</button>
<span class="input-hints__hint input-hints__hint--comma">,</span>
<button class="input-hints__hint" onclick="setValue('interest_rate', '8.5')">8.5</button>
</div>
</label> </div>
<div class="input-wrapper row">
<label class="input col ">
<p class="input__title">Loan Term</p>
<div class="input-field row">
<input type="text" class="input-field__input" placeholder="" id="loan_term_year" value="5" />
<span class="input-field__hint">years</span>
</div>
<div class="input-hints row">
<button class="input-hints__hint" onclick="setValue('loan_term_year', '5')">5</button>
<span class="input-hints__hint input-hints__hint--comma">,</span>
<button class="input-hints__hint" onclick="setValue('loan_term_year', '10')">10</button>
<span class="input-hints__hint input-hints__hint--comma">,</span>
<button class="input-hints__hint" onclick="setValue('loan_term_year', '15')">15</button>
<span class="input-hints__hint input-hints__hint--comma">,</span>
<button class="input-hints__hint" onclick="setValue('loan_term_year', '20')">20</button>
<span class="input-hints__hint input-hints__hint--comma">,</span>
<button class="input-hints__hint" onclick="setValue('loan_term_year', '25')">25</button>
<span class="input-hints__hint input-hints__hint--comma">,</span>
<button class="input-hints__hint" onclick="setValue('loan_term_year', '30')">30</button>
</div>
</label> <label class="input col ">
<div class="input-field row">
<input type="text" class="input-field__input" placeholder="" id="loan_term_month" value="" />
<span class="input-field__hint">months</span>
</div>
<div class="input-hints row">
<button class="input-hints__hint" onclick="setValue('loan_term_month', '0')">0</button>
<span class="input-hints__hint input-hints__hint--comma">,</span>
<button class="input-hints__hint" onclick="setValue('loan_term_month', '6')">6</button>
</div>
</label> </div>
<div class="input-wrapper row">
<label class="input col">
<p class="input__title">Start Date</p>
<div class="input-field row">
<input type="text" class="input-field__input datepicker_us imperial-system-item" placeholder="mm/dd/yyyy" data-inputmask="'mask': '99/99/9999', 'placeholder': 'mm/dd/yyyy'" data-target="start_date" id="start_date_us" onchange="updateDate(this)" value="01/01/2023" />
<input type="text" class="input-field__input datepicker metric-system-item system-item-hidden" placeholder="yyyy-mm-dd" data-inputmask="'mask': '9999-99-99', 'placeholder': 'yyyy-mm-dd'" data-target="start_date" id="start_date" onchange="updateDate(this)" value="2023-01-01" />
<svg width="20" height="20" viewBox="0 0 20 20" fill="none" xmlns="http://www.w3.org/2000/svg">
<path d="M16.25 3.125H3.75C3.40482 3.125 3.125 3.40482 3.125 3.75V16.25C3.125 16.5952 3.40482 16.875 3.75 16.875H16.25C16.5952 16.875 16.875 16.5952 16.875 16.25V3.75C16.875 3.40482 16.5952 3.125 16.25 3.125Z" stroke-width="2" stroke-linecap="round" stroke-linejoin="round"></path>
<path d="M13.75 1.5625V3.125" stroke-width="2" stroke-linecap="round" stroke-linejoin="round"></path>
<path d="M6.25 1.5625V3.125" stroke-width="2" stroke-linecap="round" stroke-linejoin="round"></path>
<path d="M3.125 6.875H16.875" stroke-width="2" stroke-linecap="round" stroke-linejoin="round"></path>
</svg>
</div>
</label>
</div>
</div>
<div class="calculator-content calculator-content--gray calculator-content--footer calculator-content--small row " >
<button class="system-switcher system-switcher--format" onclick="toggleSystem(this)" aria-label="Switch System">
<div class="system-switcher__circle"></div>
<svg width="14" height="14" viewBox="0 0 14 14" fill="none" xmlns="http://www.w3.org/2000/svg">
<path d="M7.84254 5.61418C7.84254 4.72269 8.56524 4 9.45673 4C10.7869 4 11.5462 5.51856 10.7481 6.58269L7.84254 10.4567H11.4745M3 5.29135L4.08967 4.41961C4.30105 4.2505 4.61418 4.401 4.61418 4.6717V10.4567" stroke="#9CA3AF" stroke-width="2" stroke-linecap="round" stroke-linejoin="round" />
</svg>
<svg width="14" height="14" viewBox="0 0 14 14" fill="none" xmlns="http://www.w3.org/2000/svg">
<path d="M2 5.61418C2 4.72269 2.72269 4 3.61418 4C4.94434 4 5.70362 5.51856 4.90553 6.58269L2 10.4567H5.63191M11.1086 8.51971H7.64964V7.87404L10.4168 4H11.1086V8.51971ZM11.1086 8.51971H12.4922M11.1086 8.51971V10.4567" stroke="white" stroke-width="2" stroke-linecap="round" stroke-linejoin="round" />
</svg>
</button>
<script type="text/javascript">
$$(".imperial-system-item, .metric-system-item").forEach(function(element, index){
element.classList.remove("system-item-hidden");
});
$$((defaultSystem == "metric") ? ".imperial-system-item" : ".metric-system-item").forEach(function(element, index){
element.classList.add("system-item-hidden");
});
if(defaultSystem == "metric") $('.system-switcher').classList.add('system-switcher--active');
</script>
<button class="button button--primary ml-auto" onclick="calculate(this); animateElements();" data-action="calculate" id="action-button">Calculate</button>
</div>
<script type="text/javascript" src="./assets/js/lib/chartjs/chart.min.js" id="chartjs_lib" defer></script>
<script type="text/javascript" src="./assets/js/chart.js" id="chartjs_script" defer></script>
<link rel="stylesheet" href="./assets/css/air-datepicker.min.css" defer />
<script type="text/javascript" src="./assets/js/lib/air-datepicker.js" id="datepicker_script" defer></script>
<script type="text/javascript" src="./assets/js/calculator.js" defer></script>
</div>
</div>
</div>
<div style="float:left;padding: 15px; overflow: scroll;">
<div class="calculator-result calculator-result--error col" id="error-box">
<div class="row">
<svg width="20" height="20" viewBox="0 0 20 20" fill="none" xmlns="http://www.w3.org/2000/svg">
<path fill-rule="evenodd" clip-rule="evenodd" d="M10 18C14.4183 18 18 14.4183 18 10C18 5.58172 14.4183 2 10 2C5.58172 2 2 5.58172 2 10C2 14.4183 5.58172 18 10 18ZM8.70711
7.29289C8.31658 6.90237 7.68342 6.90237 7.29289 7.29289C6.90237 7.68342 6.90237 8.31658 7.29289 8.70711L8.58579 10L7.29289 11.2929C6.90237 11.6834 6.90237 12.3166 7.29289
12.7071C7.68342 13.0976 8.31658 13.0976 8.70711 12.7071L10 11.4142L11.2929 12.7071C11.6834 13.0976 12.3166 13.0976 12.7071 12.7071C13.0976 12.3166 13.0976 11.6834 12.7071
11.2929L11.4142 10L12.7071 8.70711C13.0976 8.31658 13.0976 7.68342 12.7071 7.29289C12.3166 6.90237 11.6834 6.90237 11.2929 7.29289L10 8.58579L8.70711 7.29289Z" fill="#F87171" class="dark:fill-red-200"></path>
</svg>
<p class="calculator-error__title">There was an error with your calculation.</p>
</div>
<div class="col" id="error-list"></div>
</div> <span id="calculator_result"><div class="calculator-result col">
<p class="table-cell table-cell--dark table-cell--only-title">Personal Loan</p>
<div class="table-cell table-cell--age table-cell--only row">
<div class="col chart__text animate">
<p class="result-text" id="monthly-payment">Monthly Payment: $207.58</p>
<p class="result-text result-text--small-loan" id="total-payments">Total of 60 Payments: $12,454.80</p>
<p class="result-text result-text--small-loan" id="total-interest">Total Interest: $2,455.07</p>
<p class="result-text result-text--small-loan" id="payoff-date">Payoff Date: Dec 2027</p>
</div>
<div class="chart-wrapper chart-wrapper--donut chart-wrapper--donut-row">
<canvas id="chartDonutBig" class="chart chart--donut" width="220px" height="220px"></canvas>
<div class="chart__donut-legend chart__donut-legend--col">
<div class="chart__donut-legend-item">
<div class="result-chart result-chart--yellow"></div>
<p class="result-text result-text--small">Interest</p>
</div>
<div class="chart__donut-legend-item">
<div class="result-chart result-chart--purple"></div>
<p class="result-text result-text--small">Principal</p>
</div>
<div class="chart__donut-legend-item">
<div class="result-chart result-chart--sky"></div>
<p class="result-text result-text--small">Balance</p>
</div>
</div>
</div>
</div>
<div class="chart-wrapper chart-wrapper--loan chart-wrapper--padding-horizontal">
<canvas id="chartLoan" class="chart chart--loan" height="524px"></canvas>
<div class="chart__legend" id="chart__legend">
<p class="result-text result-text--small">1 yr</p>
<p class="result-text result-text--small">2 yr</p>
<p class="result-text result-text--small">3 yr</p>
<p class="result-text result-text--small">4 yr</p>
<p class="result-text result-text--small">5 yr</p>
</div>
</div>
<div class="result-table__dialog">
<button class="result-table__open">
<p class="result-table__open-text">Annual Amortization Schedule</p>
<svg width="20" height="20" viewBox="0 0 20 20" fill="none" xmlns="http://www.w3.org/2000/svg">
<path fill-rule="evenodd" clip-rule="evenodd" d="M5.29289 7.29289C5.68342 6.90237 6.31658 6.90237 6.7071 7.29289L9.99999 10.5858L13.2929 7.29289C13.6834 6.90237 14.3166 6.90237 14.7071 7.29289C15.0976 7.68342 15.0976 8.31658 14.7071 8.70711L10.7071 12.7071C10.3166 13.0976 9.68341 13.0976 9.29289 12.7071L5.29289 8.70711C4.90237 8.31658 4.90237 7.68342 5.29289 7.29289Z" fill="#312E81"></path>
</svg>
</button>
<div class="result-table__wrapper">
<table class="result-table">
<thead>
<tr>
<th class="indigo text-center">#</th>
<th class="indigo">BEGINNING BALANCE</th>
<th class="indigo">INTEREST</th>
<th class="indigo">PRINCIPAL</th>
<th class="indigo">ENDING BALANCE</th>
</tr>
</thead>
<tbody id="annual-schedule">
<tr>
<td class="text-center">1</td>
<td>Dec 2023</td>
<td>$832.70</td>
<td>$1,658.26</td>
<td>$8,341.74</td>
</tr>
<tr>
<td class="text-center">2</td>
<td>Dec 2024</td>
<td>$677.15</td>
<td>$1,813.81</td>
<td>$6,527.93</td>
</tr>
<tr>
<td class="text-center">3</td>
<td>Dec 2025</td>
<td>$507.00</td>
<td>$1,983.96</td>
<td>$4,543.97</td>
</tr>
<tr>
<td class="text-center">4</td>
<td>Dec 2026</td>
<td>$320.89</td>
<td>$2,170.07</td>
<td>$2,373.90</td>
</tr>
<tr>
<td class="text-center">5</td>
<td>Dec 2027</td>
<td>$117.32</td>
<td>$2,373.64</td>
<td>$0.27</td>
</tr>
</tbody>
</table>
</div>
</div>
<div class="result-table__dialog">
<button class="result-table__open">
<p class="result-table__open-text">Monthly Amortization Schedule</p>
<svg width="20" height="20" viewBox="0 0 20 20" fill="none" xmlns="http://www.w3.org/2000/svg">
<path fill-rule="evenodd" clip-rule="evenodd" d="M5.29289 7.29289C5.68342 6.90237 6.31658 6.90237 6.7071 7.29289L9.99999 10.5858L13.2929 7.29289C13.6834 6.90237 14.3166 6.90237 14.7071 7.29289C15.0976 7.68342 15.0976 8.31658 14.7071 8.70711L10.7071 12.7071C10.3166 13.0976 9.68341 13.0976 9.29289 12.7071L5.29289 8.70711C4.90237 8.31658 4.90237 7.68342 5.29289 7.29289Z" fill="#312E81"></path>
</svg>
</button>
<div class="result-table__wrapper">
<table class="result-table">
<thead>
<tr>
<th class="indigo text-center">#</th>
<th class="indigo">BEGINNING BALANCE</th>
<th class="indigo">INTEREST</th>
<th class="indigo">PRINCIPAL</th>
<th class="indigo">ENDING BALANCE</th>
</tr>
</thead>
<tbody id="monthly-schedule">
<tr>
<td class="text-center">1</td>
<td>Jan 2023</td>
<td>$75.00</td>
<td>$132.58</td>
<td>$9,867.42</td>
</tr>
<tr>
<td class="text-center">2</td>
<td>Feb 2023</td>
<td>$74.01</td>
<td>$133.57</td>
<td>$9,733.85</td>
</tr>
<tr>
<td class="text-center">3</td>
<td>Marc 2023</td>
<td>$73.00</td>
<td>$134.58</td>
<td>$9,599.27</td>
</tr>
<tr>
<td class="text-center">4</td>
<td>Apr 2023</td>
<td>$71.99</td>
<td>$135.59</td>
<td>$9,463.68</td>
</tr>
<tr>
<td class="text-center">5</td>
<td>May 2023</td>
<td>$70.98</td>
<td>$136.60</td>
<td>$9,327.08</td>
</tr>
<tr>
<td class="text-center">6</td>
<td>Jun 2023</td>
<td>$69.95</td>
<td>$137.63</td>
<td>$9,189.45</td>
</tr>
<tr>
<td class="text-center">7</td>
<td>Jul 2023</td>
<td>$68.92</td>
<td>$138.66</td>
<td>$9,050.80</td>
</tr>
<tr>
<td class="text-center">8</td>
<td>Aug 2023</td>
<td>$67.88</td>
<td>$139.70</td>
<td>$8,911.10</td>
</tr>
<tr>
<td class="text-center">9</td>
<td>Sep 2023</td>
<td>$66.83</td>
<td>$140.75</td>
<td>$8,770.35</td>
</tr>
<tr>
<td class="text-center">10</td>
<td>Oct 2023</td>
<td>$65.78</td>
<td>$141.80</td>
<td>$8,628.55</td>
</tr>
<tr>
<td class="text-center">11</td>
<td>Nov 2023</td>
<td>$64.71</td>
<td>$142.87</td>
<td>$8,485.68</td>
</tr>
<tr>
<td class="text-center">12</td>
<td>Dec 2023</td>
<td>$63.64</td>
<td>$143.94</td>
<td>$8,341.74</td>
</tr>
<tr>
<th class="indigo text-center" colspan="5">Year 1 End</th>
</tr>
<tr>
<td class="text-center">13</td>
<td>Jan 2024</td>
<td>$62.56</td>
<td>$145.02</td>
<td>$8,196.73</td>
</tr>
<tr>
<td class="text-center">14</td>
<td>Feb 2024</td>
<td>$61.48</td>
<td>$146.10</td>
<td>$8,050.62</td>
</tr>
<tr>
<td class="text-center">15</td>
<td>Marc 2024</td>
<td>$60.38</td>
<td>$147.20</td>
<td>$7,903.42</td>
</tr>
<tr>
<td class="text-center">16</td>
<td>Apr 2024</td>
<td>$59.28</td>
<td>$148.30</td>
<td>$7,755.12</td>
</tr>
<tr>
<td class="text-center">17</td>
<td>May 2024</td>
<td>$58.16</td>
<td>$149.42</td>
<td>$7,605.70</td>
</tr>
<tr>
<td class="text-center">18</td>
<td>Jun 2024</td>
<td>$57.04</td>
<td>$150.54</td>
<td>$7,455.16</td>
</tr>
<tr>
<td class="text-center">19</td>
<td>Jul 2024</td>
<td>$55.91</td>
<td>$151.67</td>
<td>$7,303.50</td>
</tr>
<tr>
<td class="text-center">20</td>
<td>Aug 2024</td>
<td>$54.78</td>
<td>$152.80</td>
<td>$7,150.69</td>
</tr>
<tr>
<td class="text-center">21</td>
<td>Sep 2024</td>
<td>$53.63</td>
<td>$153.95</td>
<td>$6,996.74</td>
</tr>
<tr>
<td class="text-center">22</td>
<td>Oct 2024</td>
<td>$52.48</td>
<td>$155.10</td>
<td>$6,841.64</td>
</tr>
<tr>
<td class="text-center">23</td>
<td>Nov 2024</td>
<td>$51.31</td>
<td>$156.27</td>
<td>$6,685.37</td>
</tr>
<tr>
<td class="text-center">24</td>
<td>Dec 2024</td>
<td>$50.14</td>
<td>$157.44</td>
<td>$6,527.93</td>
</tr>
<tr>
<th class="indigo text-center" colspan="5">Year 2 End</th>
</tr>
<tr>
<td class="text-center">25</td>
<td>Jan 2025</td>
<td>$48.96</td>
<td>$158.62</td>
<td>$6,369.31</td>
</tr>
<tr>
<td class="text-center">26</td>
<td>Feb 2025</td>
<td>$47.77</td>
<td>$159.81</td>
<td>$6,209.50</td>
</tr>
<tr>
<td class="text-center">27</td>
<td>Marc 2025</td>
<td>$46.57</td>
<td>$161.01</td>
<td>$6,048.49</td>
</tr>
<tr>
<td class="text-center">28</td>
<td>Apr 2025</td>
<td>$45.36</td>
<td>$162.22</td>
<td>$5,886.28</td>
</tr>
<tr>
<td class="text-center">29</td>
<td>May 2025</td>
<td>$44.15</td>
<td>$163.43</td>
<td>$5,722.84</td>
</tr>
<tr>
<td class="text-center">30</td>
<td>Jun 2025</td>
<td>$42.92</td>
<td>$164.66</td>
<td>$5,558.19</td>
</tr>
<tr>
<td class="text-center">31</td>
<td>Jul 2025</td>
<td>$41.69</td>
<td>$165.89</td>
<td>$5,392.29</td>
</tr>
<tr>
<td class="text-center">32</td>
<td>Aug 2025</td>
<td>$40.44</td>
<td>$167.14</td>
<td>$5,225.15</td>
</tr>
<tr>
<td class="text-center">33</td>
<td>Sep 2025</td>
<td>$39.19</td>
<td>$168.39</td>
<td>$5,056.76</td>
</tr>
<tr>
<td class="text-center">34</td>
<td>Oct 2025</td>
<td>$37.93</td>
<td>$169.65</td>
<td>$4,887.11</td>
</tr>
<tr>
<td class="text-center">35</td>
<td>Nov 2025</td>
<td>$36.65</td>
<td>$170.93</td>
<td>$4,716.18</td>
</tr>
<tr>
<td class="text-center">36</td>
<td>Dec 2025</td>
<td>$35.37</td>
<td>$172.21</td>
<td>$4,543.97</td>
</tr>
<tr>
<th class="indigo text-center" colspan="5">Year 3 End</th>
</tr>
<tr>
<td class="text-center">37</td>
<td>Jan 2026</td>
<td>$34.08</td>
<td>$173.50</td>
<td>$4,370.47</td>
</tr>
<tr>
<td class="text-center">38</td>
<td>Feb 2026</td>
<td>$32.78</td>
<td>$174.80</td>
<td>$4,195.67</td>
</tr>
<tr>
<td class="text-center">39</td>
<td>Marc 2026</td>
<td>$31.47</td>
<td>$176.11</td>
<td>$4,019.56</td>
</tr>
<tr>
<td class="text-center">40</td>
<td>Apr 2026</td>
<td>$30.15</td>
<td>$177.43</td>
<td>$3,842.13</td>
</tr>
<tr>
<td class="text-center">41</td>
<td>May 2026</td>
<td>$28.82</td>
<td>$178.76</td>
<td>$3,663.36</td>
</tr>
<tr>
<td class="text-center">42</td>
<td>Jun 2026</td>
<td>$27.48</td>
<td>$180.10</td>
<td>$3,483.26</td>
</tr>
<tr>
<td class="text-center">43</td>
<td>Jul 2026</td>
<td>$26.12</td>
<td>$181.46</td>
<td>$3,301.80</td>
</tr>
<tr>
<td class="text-center">44</td>
<td>Aug 2026</td>
<td>$24.76</td>
<td>$182.82</td>
<td>$3,118.98</td>
</tr>
<tr>
<td class="text-center">45</td>
<td>Sep 2026</td>
<td>$23.39</td>
<td>$184.19</td>
<td>$2,934.80</td>
</tr>
<tr>
<td class="text-center">46</td>
<td>Oct 2026</td>
<td>$22.01</td>
<td>$185.57</td>
<td>$2,749.23</td>
</tr>
<tr>
<td class="text-center">47</td>
<td>Nov 2026</td>
<td>$20.62</td>
<td>$186.96</td>
<td>$2,562.27</td>
</tr>
<tr>
<td class="text-center">48</td>
<td>Dec 2026</td>
<td>$19.22</td>
<td>$188.36</td>
<td>$2,373.90</td>
</tr>
<tr>
<th class="indigo text-center" colspan="5">Year 4 End</th>
</tr>
<tr>
<td class="text-center">49</td>
<td>Jan 2027</td>
<td>$17.80</td>
<td>$189.78</td>
<td>$2,184.13</td>
</tr>
<tr>
<td class="text-center">50</td>
<td>Feb 2027</td>
<td>$16.38</td>
<td>$191.20</td>
<td>$1,992.93</td>
</tr>
<tr>
<td class="text-center">51</td>
<td>Marc 2027</td>
<td>$14.95</td>
<td>$192.63</td>
<td>$1,800.30</td>
</tr>
<tr>
<td class="text-center">52</td>
<td>Apr 2027</td>
<td>$13.50</td>
<td>$194.08</td>
<td>$1,606.22</td>
</tr>
<tr>
<td class="text-center">53</td>
<td>May 2027</td>
<td>$12.05</td>
<td>$195.53</td>
<td>$1,410.69</td>
</tr>
<tr>
<td class="text-center">54</td>
<td>Jun 2027</td>
<td>$10.58</td>
<td>$197.00</td>
<td>$1,213.69</td>
</tr>
<tr>
<td class="text-center">55</td>
<td>Jul 2027</td>
<td>$9.10</td>
<td>$198.48</td>
<td>$1,015.21</td>
</tr>
<tr>
<td class="text-center">56</td>
<td>Aug 2027</td>
<td>$7.61</td>
<td>$199.97</td>
<td>$815.24</td>
</tr>
<tr>
<td class="text-center">57</td>
<td>Sep 2027</td>
<td>$6.11</td>
<td>$201.47</td>
<td>$613.78</td>
</tr>
<tr>
<td class="text-center">58</td>
<td>Oct 2027</td>
<td>$4.60</td>
<td>$202.98</td>
<td>$410.80</td>
</tr>
<tr>
<td class="text-center">59</td>
<td>Nov 2027</td>
<td>$3.08</td>
<td>$204.50</td>
<td>$206.30</td>
</tr>
<tr>
<td class="text-center">60</td>
<td>Dec 2027</td>
<td>$1.55</td>
<td>$206.03</td>
<td>$0.27</td>
</tr>
<tr>
<th class="indigo text-center" colspan="5">Year 5 End</th>
</tr>
</tbody>
</table>
</div>
</div>
</div>
</span>
</div>
</div>
<script async src="./assets/js/lib/math.min.js"></script>
<script defer src="./assets/js/functions.js"></script>
</body>
</html>