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: $6.35
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 | $1,040.00 | $1.37 | $3.90 | $1.08 | $1,038.63 |
| 2 | 01/01/2026 | $1,038.63 | $1.37 | $3.89 | $1.08 | $1,037.26 |
| 3 | 02/01/2026 | $1,037.26 | $1.38 | $3.89 | $1.08 | $1,035.88 |
| 4 | 03/01/2026 | $1,035.88 | $1.38 | $3.88 | $1.08 | $1,034.49 |
| 5 | 04/01/2026 | $1,034.49 | $1.39 | $3.88 | $1.08 | $1,033.10 |
| 6 | 05/01/2026 | $1,033.10 | $1.40 | $3.87 | $1.08 | $1,031.71 |
| 7 | 06/01/2026 | $1,031.71 | $1.40 | $3.87 | $1.08 | $1,030.30 |
| 8 | 07/01/2026 | $1,030.30 | $1.41 | $3.86 | $1.08 | $1,028.90 |
| 9 | 08/01/2026 | $1,028.90 | $1.41 | $3.86 | $1.08 | $1,027.49 |
| 10 | 09/01/2026 | $1,027.49 | $1.42 | $3.85 | $1.08 | $1,026.07 |
| 11 | 10/01/2026 | $1,026.07 | $1.42 | $3.85 | $1.08 | $1,024.65 |
| 12 | 11/01/2026 | $1,024.65 | $1.43 | $3.84 | $1.08 | $1,023.22 |
| 13 | 12/01/2026 | $1,023.22 | $1.43 | $3.84 | $1.08 | $1,021.79 |
| 14 | 01/01/2027 | $1,021.79 | $1.44 | $3.83 | $1.08 | $1,020.35 |
| 15 | 02/01/2027 | $1,020.35 | $1.44 | $3.83 | $1.08 | $1,018.91 |
| 16 | 03/01/2027 | $1,018.91 | $1.45 | $3.82 | $1.08 | $1,017.46 |
| 17 | 04/01/2027 | $1,017.46 | $1.45 | $3.82 | $1.08 | $1,016.01 |
| 18 | 05/01/2027 | $1,016.01 | $1.46 | $3.81 | $1.08 | $1,014.55 |
| 19 | 06/01/2027 | $1,014.55 | $1.46 | $3.80 | $1.08 | $1,013.08 |
| 20 | 07/01/2027 | $1,013.08 | $1.47 | $3.80 | $1.08 | $1,011.61 |
| 21 | 08/01/2027 | $1,011.61 | $1.48 | $3.79 | $1.08 | $1,010.14 |
| 22 | 09/01/2027 | $1,010.14 | $1.48 | $3.79 | $1.08 | $1,008.65 |
| 23 | 10/01/2027 | $1,008.65 | $1.49 | $3.78 | $1.08 | $1,007.17 |
| 24 | 11/01/2027 | $1,007.17 | $1.49 | $3.78 | $1.08 | $1,005.67 |
| 25 | 12/01/2027 | $1,005.67 | $1.50 | $3.77 | $1.08 | $1,004.18 |
| 26 | 01/01/2028 | $1,004.18 | $1.50 | $3.77 | $1.08 | $1,002.67 |
| 27 | 02/01/2028 | $1,002.67 | $1.51 | $3.76 | $1.08 | $1,001.16 |
| 28 | 03/01/2028 | $1,001.16 | $1.52 | $3.75 | $1.08 | $999.65 |
| 29 | 04/01/2028 | $999.65 | $1.52 | $3.75 | $1.08 | $998.13 |
| 30 | 05/01/2028 | $998.13 | $1.53 | $3.74 | $1.08 | $996.60 |
| 31 | 06/01/2028 | $996.60 | $1.53 | $3.74 | $1.08 | $995.07 |
| 32 | 07/01/2028 | $995.07 | $1.54 | $3.73 | $1.08 | $993.53 |
| 33 | 08/01/2028 | $993.53 | $1.54 | $3.73 | $1.08 | $991.99 |
| 34 | 09/01/2028 | $991.99 | $1.55 | $3.72 | $1.08 | $990.44 |
| 35 | 10/01/2028 | $990.44 | $1.56 | $3.71 | $1.08 | $988.88 |
| 36 | 11/01/2028 | $988.88 | $1.56 | $3.71 | $1.08 | $987.32 |
| 37 | 12/01/2028 | $987.32 | $1.57 | $3.70 | $1.08 | $985.75 |
| 38 | 01/01/2029 | $985.75 | $1.57 | $3.70 | $1.08 | $984.18 |
| 39 | 02/01/2029 | $984.18 | $1.58 | $3.69 | $1.08 | $982.60 |
| 40 | 03/01/2029 | $982.60 | $1.58 | $3.68 | $1.08 | $981.02 |
| 41 | 04/01/2029 | $981.02 | $1.59 | $3.68 | $1.08 | $979.43 |
| 42 | 05/01/2029 | $979.43 | $1.60 | $3.67 | $1.08 | $977.83 |
| 43 | 06/01/2029 | $977.83 | $1.60 | $3.67 | $1.08 | $976.23 |
| 44 | 07/01/2029 | $976.23 | $1.61 | $3.66 | $1.08 | $974.62 |
| 45 | 08/01/2029 | $974.62 | $1.61 | $3.65 | $1.08 | $973.00 |
| 46 | 09/01/2029 | $973.00 | $1.62 | $3.65 | $1.08 | $971.38 |
| 47 | 10/01/2029 | $971.38 | $1.63 | $3.64 | $1.08 | $969.75 |
| 48 | 11/01/2029 | $969.75 | $1.63 | $3.64 | $1.08 | $968.12 |
| 49 | 12/01/2029 | $968.12 | $1.64 | $3.63 | $1.08 | $966.48 |
| 50 | 01/01/2030 | $966.48 | $1.65 | $3.62 | $1.08 | $964.84 |
| 51 | 02/01/2030 | $964.84 | $1.65 | $3.62 | $1.08 | $963.19 |
| 52 | 03/01/2030 | $963.19 | $1.66 | $3.61 | $1.08 | $961.53 |
| 53 | 04/01/2030 | $961.53 | $1.66 | $3.61 | $1.08 | $959.86 |
| 54 | 05/01/2030 | $959.86 | $1.67 | $3.60 | $1.08 | $958.19 |
| 55 | 06/01/2030 | $958.19 | $1.68 | $3.59 | $1.08 | $956.52 |
| 56 | 07/01/2030 | $956.52 | $1.68 | $3.59 | $1.08 | $954.84 |
| 57 | 08/01/2030 | $954.84 | $1.69 | $3.58 | $1.08 | $953.15 |
| 58 | 09/01/2030 | $953.15 | $1.70 | $3.57 | $1.08 | $951.45 |
| 59 | 10/01/2030 | $951.45 | $1.70 | $3.57 | $1.08 | $949.75 |
| 60 | 11/01/2030 | $949.75 | $1.71 | $3.56 | $1.08 | $948.04 |
| 61 | 12/01/2030 | $948.04 | $1.71 | $3.56 | $1.08 | $946.33 |
| 62 | 01/01/2031 | $946.33 | $1.72 | $3.55 | $1.08 | $944.61 |
| 63 | 02/01/2031 | $944.61 | $1.73 | $3.54 | $1.08 | $942.88 |
| 64 | 03/01/2031 | $942.88 | $1.73 | $3.54 | $1.08 | $941.15 |
| 65 | 04/01/2031 | $941.15 | $1.74 | $3.53 | $1.08 | $939.41 |
| 66 | 05/01/2031 | $939.41 | $1.75 | $3.52 | $1.08 | $937.66 |
| 67 | 06/01/2031 | $937.66 | $1.75 | $3.52 | $1.08 | $935.91 |
| 68 | 07/01/2031 | $935.91 | $1.76 | $3.51 | $1.08 | $934.15 |
| 69 | 08/01/2031 | $934.15 | $1.77 | $3.50 | $1.08 | $932.38 |
| 70 | 09/01/2031 | $932.38 | $1.77 | $3.50 | $1.08 | $930.61 |
| 71 | 10/01/2031 | $930.61 | $1.78 | $3.49 | $1.08 | $928.83 |
| 72 | 11/01/2031 | $928.83 | $1.79 | $3.48 | $1.08 | $927.04 |
| 73 | 12/01/2031 | $927.04 | $1.79 | $3.48 | $1.08 | $925.25 |
| 74 | 01/01/2032 | $925.25 | $1.80 | $3.47 | $1.08 | $923.45 |
| 75 | 02/01/2032 | $923.45 | $1.81 | $3.46 | $1.08 | $921.64 |
| 76 | 03/01/2032 | $921.64 | $1.81 | $3.46 | $1.08 | $919.83 |
| 77 | 04/01/2032 | $919.83 | $1.82 | $3.45 | $1.08 | $918.01 |
| 78 | 05/01/2032 | $918.01 | $1.83 | $3.44 | $1.08 | $916.18 |
| 79 | 06/01/2032 | $916.18 | $1.83 | $3.44 | $1.08 | $914.35 |
| 80 | 07/01/2032 | $914.35 | $1.84 | $3.43 | $1.08 | $912.51 |
| 81 | 08/01/2032 | $912.51 | $1.85 | $3.42 | $1.08 | $910.66 |
| 82 | 09/01/2032 | $910.66 | $1.85 | $3.41 | $1.08 | $908.80 |
| 83 | 10/01/2032 | $908.80 | $1.86 | $3.41 | $1.08 | $906.94 |
| 84 | 11/01/2032 | $906.94 | $1.87 | $3.40 | $1.08 | $905.07 |
| 85 | 12/01/2032 | $905.07 | $1.88 | $3.39 | $1.08 | $903.20 |
| 86 | 01/01/2033 | $903.20 | $1.88 | $3.39 | $1.08 | $901.32 |
| 87 | 02/01/2033 | $901.32 | $1.89 | $3.38 | $1.08 | $899.43 |
| 88 | 03/01/2033 | $899.43 | $1.90 | $3.37 | $1.08 | $897.53 |
| 89 | 04/01/2033 | $897.53 | $1.90 | $3.37 | $1.08 | $895.63 |
| 90 | 05/01/2033 | $895.63 | $1.91 | $3.36 | $1.08 | $893.71 |
| 91 | 06/01/2033 | $893.71 | $1.92 | $3.35 | $1.08 | $891.80 |
| 92 | 07/01/2033 | $891.80 | $1.93 | $3.34 | $1.08 | $889.87 |
| 93 | 08/01/2033 | $889.87 | $1.93 | $3.34 | $1.08 | $887.94 |
| 94 | 09/01/2033 | $887.94 | $1.94 | $3.33 | $1.08 | $886.00 |
| 95 | 10/01/2033 | $886.00 | $1.95 | $3.32 | $1.08 | $884.05 |
| 96 | 11/01/2033 | $884.05 | $1.95 | $3.32 | $1.08 | $882.10 |
| 97 | 12/01/2033 | $882.10 | $1.96 | $3.31 | $1.08 | $880.14 |
| 98 | 01/01/2034 | $880.14 | $1.97 | $3.30 | $1.08 | $878.17 |
| 99 | 02/01/2034 | $878.17 | $1.98 | $3.29 | $1.08 | $876.19 |
| 100 | 03/01/2034 | $876.19 | $1.98 | $3.29 | $1.08 | $874.21 |
| 101 | 04/01/2034 | $874.21 | $1.99 | $3.28 | $1.08 | $872.22 |
| 102 | 05/01/2034 | $872.22 | $2.00 | $3.27 | $1.08 | $870.22 |
| 103 | 06/01/2034 | $870.22 | $2.01 | $3.26 | $1.08 | $868.21 |
| 104 | 07/01/2034 | $868.21 | $2.01 | $3.26 | $1.08 | $866.20 |
| 105 | 08/01/2034 | $866.20 | $2.02 | $3.25 | $1.08 | $864.18 |
| 106 | 09/01/2034 | $864.18 | $2.03 | $3.24 | $1.08 | $862.15 |
| 107 | 10/01/2034 | $862.15 | $2.04 | $3.23 | $1.08 | $860.11 |
| 108 | 11/01/2034 | $860.11 | $2.04 | $3.23 | $1.08 | $858.07 |
| 109 | 12/01/2034 | $858.07 | $2.05 | $3.22 | $1.08 | $856.01 |
| 110 | 01/01/2035 | $856.01 | $2.06 | $3.21 | $1.08 | $853.95 |
| 111 | 02/01/2035 | $853.95 | $2.07 | $3.20 | $1.08 | $851.89 |
| 112 | 03/01/2035 | $851.89 | $2.07 | $3.19 | $1.08 | $849.81 |
| 113 | 04/01/2035 | $849.81 | $2.08 | $3.19 | $1.08 | $847.73 |
| 114 | 05/01/2035 | $847.73 | $2.09 | $3.18 | $1.08 | $845.64 |
| 115 | 06/01/2035 | $845.64 | $2.10 | $3.17 | $1.08 | $843.54 |
| 116 | 07/01/2035 | $843.54 | $2.11 | $3.16 | $1.08 | $841.43 |
| 117 | 08/01/2035 | $841.43 | $2.11 | $3.16 | $1.08 | $839.32 |
| 118 | 09/01/2035 | $839.32 | $2.12 | $3.15 | $1.08 | $837.20 |
| 119 | 10/01/2035 | $837.20 | $2.13 | $3.14 | $1.08 | $835.07 |
| 120 | 11/01/2035 | $835.07 | $2.14 | $3.13 | $1.08 | $832.93 |
| 121 | 12/01/2035 | $832.93 | $2.15 | $3.12 | $1.08 | $830.78 |
| 122 | 01/01/2036 | $830.78 | $2.15 | $3.12 | $1.08 | $828.63 |
| 123 | 02/01/2036 | $828.63 | $2.16 | $3.11 | $1.08 | $826.47 |
| 124 | 03/01/2036 | $826.47 | $2.17 | $3.10 | $1.08 | $824.30 |
| 125 | 04/01/2036 | $824.30 | $2.18 | $3.09 | $1.08 | $822.12 |
| 126 | 05/01/2036 | $822.12 | $2.19 | $3.08 | $1.08 | $819.93 |
| 127 | 06/01/2036 | $819.93 | $2.19 | $3.07 | $1.08 | $817.74 |
| 128 | 07/01/2036 | $817.74 | $2.20 | $3.07 | $1.08 | $815.53 |
| 129 | 08/01/2036 | $815.53 | $2.21 | $3.06 | $1.08 | $813.32 |
| 130 | 09/01/2036 | $813.32 | $2.22 | $3.05 | $1.08 | $811.10 |
| 131 | 10/01/2036 | $811.10 | $2.23 | $3.04 | $1.08 | $808.88 |
| 132 | 11/01/2036 | $808.88 | $2.24 | $3.03 | $1.08 | $806.64 |
| 133 | 12/01/2036 | $806.64 | $2.24 | $3.02 | $1.08 | $804.40 |
| 134 | 01/01/2037 | $804.40 | $2.25 | $3.02 | $1.08 | $802.14 |
| 135 | 02/01/2037 | $802.14 | $2.26 | $3.01 | $1.08 | $799.88 |
| 136 | 03/01/2037 | $799.88 | $2.27 | $3.00 | $1.08 | $797.61 |
| 137 | 04/01/2037 | $797.61 | $2.28 | $2.99 | $1.08 | $795.33 |
| 138 | 05/01/2037 | $795.33 | $2.29 | $2.98 | $1.08 | $793.05 |
| 139 | 06/01/2037 | $793.05 | $2.30 | $2.97 | $1.08 | $790.75 |
| 140 | 07/01/2037 | $790.75 | $2.30 | $2.97 | $1.08 | $788.45 |
| 141 | 08/01/2037 | $788.45 | $2.31 | $2.96 | $1.08 | $786.13 |
| 142 | 09/01/2037 | $786.13 | $2.32 | $2.95 | $1.08 | $783.81 |
| 143 | 10/01/2037 | $783.81 | $2.33 | $2.94 | $1.08 | $781.48 |
| 144 | 11/01/2037 | $781.48 | $2.34 | $2.93 | $1.08 | $779.14 |
| 145 | 12/01/2037 | $779.14 | $2.35 | $2.92 | $1.08 | $776.79 |
| 146 | 01/01/2038 | $776.79 | $2.36 | $2.91 | $1.08 | $774.44 |
| 147 | 02/01/2038 | $774.44 | $2.37 | $2.90 | $1.08 | $772.07 |
| 148 | 03/01/2038 | $772.07 | $2.37 | $2.90 | $1.08 | $769.70 |
| 149 | 04/01/2038 | $769.70 | $2.38 | $2.89 | $1.08 | $767.31 |
| 150 | 05/01/2038 | $767.31 | $2.39 | $2.88 | $1.08 | $764.92 |
| 151 | 06/01/2038 | $764.92 | $2.40 | $2.87 | $1.08 | $762.52 |
| 152 | 07/01/2038 | $762.52 | $2.41 | $2.86 | $1.08 | $760.11 |
| 153 | 08/01/2038 | $760.11 | $2.42 | $2.85 | $1.08 | $757.69 |
| 154 | 09/01/2038 | $757.69 | $2.43 | $2.84 | $1.08 | $755.26 |
| 155 | 10/01/2038 | $755.26 | $2.44 | $2.83 | $1.08 | $752.83 |
| 156 | 11/01/2038 | $752.83 | $2.45 | $2.82 | $1.08 | $750.38 |
| 157 | 12/01/2038 | $750.38 | $2.46 | $2.81 | $1.08 | $747.92 |
| 158 | 01/01/2039 | $747.92 | $2.46 | $2.80 | $1.08 | $745.46 |
| 159 | 02/01/2039 | $745.46 | $2.47 | $2.80 | $1.08 | $742.99 |
| 160 | 03/01/2039 | $742.99 | $2.48 | $2.79 | $1.08 | $740.50 |
| 161 | 04/01/2039 | $740.50 | $2.49 | $2.78 | $1.08 | $738.01 |
| 162 | 05/01/2039 | $738.01 | $2.50 | $2.77 | $1.08 | $735.51 |
| 163 | 06/01/2039 | $735.51 | $2.51 | $2.76 | $1.08 | $733.00 |
| 164 | 07/01/2039 | $733.00 | $2.52 | $2.75 | $1.08 | $730.48 |
| 165 | 08/01/2039 | $730.48 | $2.53 | $2.74 | $1.08 | $727.95 |
| 166 | 09/01/2039 | $727.95 | $2.54 | $2.73 | $1.08 | $725.41 |
| 167 | 10/01/2039 | $725.41 | $2.55 | $2.72 | $1.08 | $722.86 |
| 168 | 11/01/2039 | $722.86 | $2.56 | $2.71 | $1.08 | $720.30 |
| 169 | 12/01/2039 | $720.30 | $2.57 | $2.70 | $1.08 | $717.73 |
| 170 | 01/01/2040 | $717.73 | $2.58 | $2.69 | $1.08 | $715.15 |
| 171 | 02/01/2040 | $715.15 | $2.59 | $2.68 | $1.08 | $712.56 |
| 172 | 03/01/2040 | $712.56 | $2.60 | $2.67 | $1.08 | $709.97 |
| 173 | 04/01/2040 | $709.97 | $2.61 | $2.66 | $1.08 | $707.36 |
| 174 | 05/01/2040 | $707.36 | $2.62 | $2.65 | $1.08 | $704.74 |
| 175 | 06/01/2040 | $704.74 | $2.63 | $2.64 | $1.08 | $702.12 |
| 176 | 07/01/2040 | $702.12 | $2.64 | $2.63 | $1.08 | $699.48 |
| 177 | 08/01/2040 | $699.48 | $2.65 | $2.62 | $1.08 | $696.83 |
| 178 | 09/01/2040 | $696.83 | $2.66 | $2.61 | $1.08 | $694.18 |
| 179 | 10/01/2040 | $694.18 | $2.67 | $2.60 | $1.08 | $691.51 |
| 180 | 11/01/2040 | $691.51 | $2.68 | $2.59 | $1.08 | $688.83 |
| 181 | 12/01/2040 | $688.83 | $2.69 | $2.58 | $1.08 | $686.15 |
| 182 | 01/01/2041 | $686.15 | $2.70 | $2.57 | $1.08 | $683.45 |
| 183 | 02/01/2041 | $683.45 | $2.71 | $2.56 | $1.08 | $680.74 |
| 184 | 03/01/2041 | $680.74 | $2.72 | $2.55 | $1.08 | $678.03 |
| 185 | 04/01/2041 | $678.03 | $2.73 | $2.54 | $1.08 | $675.30 |
| 186 | 05/01/2041 | $675.30 | $2.74 | $2.53 | $1.08 | $672.56 |
| 187 | 06/01/2041 | $672.56 | $2.75 | $2.52 | $1.08 | $669.82 |
| 188 | 07/01/2041 | $669.82 | $2.76 | $2.51 | $1.08 | $667.06 |
| 189 | 08/01/2041 | $667.06 | $2.77 | $2.50 | $1.08 | $664.29 |
| 190 | 09/01/2041 | $664.29 | $2.78 | $2.49 | $1.08 | $661.51 |
| 191 | 10/01/2041 | $661.51 | $2.79 | $2.48 | $1.08 | $658.72 |
| 192 | 11/01/2041 | $658.72 | $2.80 | $2.47 | $1.08 | $655.92 |
| 193 | 12/01/2041 | $655.92 | $2.81 | $2.46 | $1.08 | $653.11 |
| 194 | 01/01/2042 | $653.11 | $2.82 | $2.45 | $1.08 | $650.29 |
| 195 | 02/01/2042 | $650.29 | $2.83 | $2.44 | $1.08 | $647.46 |
| 196 | 03/01/2042 | $647.46 | $2.84 | $2.43 | $1.08 | $644.62 |
| 197 | 04/01/2042 | $644.62 | $2.85 | $2.42 | $1.08 | $641.77 |
| 198 | 05/01/2042 | $641.77 | $2.86 | $2.41 | $1.08 | $638.91 |
| 199 | 06/01/2042 | $638.91 | $2.87 | $2.40 | $1.08 | $636.03 |
| 200 | 07/01/2042 | $636.03 | $2.88 | $2.39 | $1.08 | $633.15 |
| 201 | 08/01/2042 | $633.15 | $2.90 | $2.37 | $1.08 | $630.25 |
| 202 | 09/01/2042 | $630.25 | $2.91 | $2.36 | $1.08 | $627.35 |
| 203 | 10/01/2042 | $627.35 | $2.92 | $2.35 | $1.08 | $624.43 |
| 204 | 11/01/2042 | $624.43 | $2.93 | $2.34 | $1.08 | $621.50 |
| 205 | 12/01/2042 | $621.50 | $2.94 | $2.33 | $1.08 | $618.56 |
| 206 | 01/01/2043 | $618.56 | $2.95 | $2.32 | $1.08 | $615.61 |
| 207 | 02/01/2043 | $615.61 | $2.96 | $2.31 | $1.08 | $612.65 |
| 208 | 03/01/2043 | $612.65 | $2.97 | $2.30 | $1.08 | $609.68 |
| 209 | 04/01/2043 | $609.68 | $2.98 | $2.29 | $1.08 | $606.70 |
| 210 | 05/01/2043 | $606.70 | $2.99 | $2.28 | $1.08 | $603.70 |
| 211 | 06/01/2043 | $603.70 | $3.01 | $2.26 | $1.08 | $600.70 |
| 212 | 07/01/2043 | $600.70 | $3.02 | $2.25 | $1.08 | $597.68 |
| 213 | 08/01/2043 | $597.68 | $3.03 | $2.24 | $1.08 | $594.65 |
| 214 | 09/01/2043 | $594.65 | $3.04 | $2.23 | $1.08 | $591.61 |
| 215 | 10/01/2043 | $591.61 | $3.05 | $2.22 | $1.08 | $588.56 |
| 216 | 11/01/2043 | $588.56 | $3.06 | $2.21 | $1.08 | $585.50 |
| 217 | 12/01/2043 | $585.50 | $3.07 | $2.20 | $1.08 | $582.42 |
| 218 | 01/01/2044 | $582.42 | $3.09 | $2.18 | $1.08 | $579.34 |
| 219 | 02/01/2044 | $579.34 | $3.10 | $2.17 | $1.08 | $576.24 |
| 220 | 03/01/2044 | $576.24 | $3.11 | $2.16 | $1.08 | $573.13 |
| 221 | 04/01/2044 | $573.13 | $3.12 | $2.15 | $1.08 | $570.01 |
| 222 | 05/01/2044 | $570.01 | $3.13 | $2.14 | $1.08 | $566.88 |
| 223 | 06/01/2044 | $566.88 | $3.14 | $2.13 | $1.08 | $563.74 |
| 224 | 07/01/2044 | $563.74 | $3.16 | $2.11 | $1.08 | $560.58 |
| 225 | 08/01/2044 | $560.58 | $3.17 | $2.10 | $1.08 | $557.41 |
| 226 | 09/01/2044 | $557.41 | $3.18 | $2.09 | $1.08 | $554.23 |
| 227 | 10/01/2044 | $554.23 | $3.19 | $2.08 | $1.08 | $551.04 |
| 228 | 11/01/2044 | $551.04 | $3.20 | $2.07 | $1.08 | $547.84 |
| 229 | 12/01/2044 | $547.84 | $3.22 | $2.05 | $1.08 | $544.63 |
| 230 | 01/01/2045 | $544.63 | $3.23 | $2.04 | $1.08 | $541.40 |
| 231 | 02/01/2045 | $541.40 | $3.24 | $2.03 | $1.08 | $538.16 |
| 232 | 03/01/2045 | $538.16 | $3.25 | $2.02 | $1.08 | $534.91 |
| 233 | 04/01/2045 | $534.91 | $3.26 | $2.01 | $1.08 | $531.64 |
| 234 | 05/01/2045 | $531.64 | $3.28 | $1.99 | $1.08 | $528.37 |
| 235 | 06/01/2045 | $528.37 | $3.29 | $1.98 | $1.08 | $525.08 |
| 236 | 07/01/2045 | $525.08 | $3.30 | $1.97 | $1.08 | $521.78 |
| 237 | 08/01/2045 | $521.78 | $3.31 | $1.96 | $1.08 | $518.47 |
| 238 | 09/01/2045 | $518.47 | $3.33 | $1.94 | $1.08 | $515.14 |
| 239 | 10/01/2045 | $515.14 | $3.34 | $1.93 | $1.08 | $511.80 |
| 240 | 11/01/2045 | $511.80 | $3.35 | $1.92 | $1.08 | $508.45 |
| 241 | 12/01/2045 | $508.45 | $3.36 | $1.91 | $1.08 | $505.09 |
| 242 | 01/01/2046 | $505.09 | $3.38 | $1.89 | $1.08 | $501.71 |
| 243 | 02/01/2046 | $501.71 | $3.39 | $1.88 | $1.08 | $498.33 |
| 244 | 03/01/2046 | $498.33 | $3.40 | $1.87 | $1.08 | $494.93 |
| 245 | 04/01/2046 | $494.93 | $3.41 | $1.86 | $1.08 | $491.51 |
| 246 | 05/01/2046 | $491.51 | $3.43 | $1.84 | $1.08 | $488.09 |
| 247 | 06/01/2046 | $488.09 | $3.44 | $1.83 | $1.08 | $484.65 |
| 248 | 07/01/2046 | $484.65 | $3.45 | $1.82 | $1.08 | $481.19 |
| 249 | 08/01/2046 | $481.19 | $3.47 | $1.80 | $1.08 | $477.73 |
| 250 | 09/01/2046 | $477.73 | $3.48 | $1.79 | $1.08 | $474.25 |
| 251 | 10/01/2046 | $474.25 | $3.49 | $1.78 | $1.08 | $470.76 |
| 252 | 11/01/2046 | $470.76 | $3.50 | $1.77 | $1.08 | $467.26 |
| 253 | 12/01/2046 | $467.26 | $3.52 | $1.75 | $1.08 | $463.74 |
| 254 | 01/01/2047 | $463.74 | $3.53 | $1.74 | $1.08 | $460.21 |
| 255 | 02/01/2047 | $460.21 | $3.54 | $1.73 | $1.08 | $456.66 |
| 256 | 03/01/2047 | $456.66 | $3.56 | $1.71 | $1.08 | $453.11 |
| 257 | 04/01/2047 | $453.11 | $3.57 | $1.70 | $1.08 | $449.54 |
| 258 | 05/01/2047 | $449.54 | $3.58 | $1.69 | $1.08 | $445.95 |
| 259 | 06/01/2047 | $445.95 | $3.60 | $1.67 | $1.08 | $442.36 |
| 260 | 07/01/2047 | $442.36 | $3.61 | $1.66 | $1.08 | $438.75 |
| 261 | 08/01/2047 | $438.75 | $3.62 | $1.65 | $1.08 | $435.12 |
| 262 | 09/01/2047 | $435.12 | $3.64 | $1.63 | $1.08 | $431.48 |
| 263 | 10/01/2047 | $431.48 | $3.65 | $1.62 | $1.08 | $427.83 |
| 264 | 11/01/2047 | $427.83 | $3.67 | $1.60 | $1.08 | $424.17 |
| 265 | 12/01/2047 | $424.17 | $3.68 | $1.59 | $1.08 | $420.49 |
| 266 | 01/01/2048 | $420.49 | $3.69 | $1.58 | $1.08 | $416.80 |
| 267 | 02/01/2048 | $416.80 | $3.71 | $1.56 | $1.08 | $413.09 |
| 268 | 03/01/2048 | $413.09 | $3.72 | $1.55 | $1.08 | $409.37 |
| 269 | 04/01/2048 | $409.37 | $3.73 | $1.54 | $1.08 | $405.63 |
| 270 | 05/01/2048 | $405.63 | $3.75 | $1.52 | $1.08 | $401.89 |
| 271 | 06/01/2048 | $401.89 | $3.76 | $1.51 | $1.08 | $398.12 |
| 272 | 07/01/2048 | $398.12 | $3.78 | $1.49 | $1.08 | $394.35 |
| 273 | 08/01/2048 | $394.35 | $3.79 | $1.48 | $1.08 | $390.56 |
| 274 | 09/01/2048 | $390.56 | $3.80 | $1.46 | $1.08 | $386.75 |
| 275 | 10/01/2048 | $386.75 | $3.82 | $1.45 | $1.08 | $382.93 |
| 276 | 11/01/2048 | $382.93 | $3.83 | $1.44 | $1.08 | $379.10 |
| 277 | 12/01/2048 | $379.10 | $3.85 | $1.42 | $1.08 | $375.25 |
| 278 | 01/01/2049 | $375.25 | $3.86 | $1.41 | $1.08 | $371.39 |
| 279 | 02/01/2049 | $371.39 | $3.88 | $1.39 | $1.08 | $367.51 |
| 280 | 03/01/2049 | $367.51 | $3.89 | $1.38 | $1.08 | $363.62 |
| 281 | 04/01/2049 | $363.62 | $3.91 | $1.36 | $1.08 | $359.71 |
| 282 | 05/01/2049 | $359.71 | $3.92 | $1.35 | $1.08 | $355.79 |
| 283 | 06/01/2049 | $355.79 | $3.94 | $1.33 | $1.08 | $351.86 |
| 284 | 07/01/2049 | $351.86 | $3.95 | $1.32 | $1.08 | $347.91 |
| 285 | 08/01/2049 | $347.91 | $3.96 | $1.30 | $1.08 | $343.94 |
| 286 | 09/01/2049 | $343.94 | $3.98 | $1.29 | $1.08 | $339.96 |
| 287 | 10/01/2049 | $339.96 | $3.99 | $1.27 | $1.08 | $335.97 |
| 288 | 11/01/2049 | $335.97 | $4.01 | $1.26 | $1.08 | $331.96 |
| 289 | 12/01/2049 | $331.96 | $4.02 | $1.24 | $1.08 | $327.93 |
| 290 | 01/01/2050 | $327.93 | $4.04 | $1.23 | $1.08 | $323.89 |
| 291 | 02/01/2050 | $323.89 | $4.05 | $1.21 | $1.08 | $319.84 |
| 292 | 03/01/2050 | $319.84 | $4.07 | $1.20 | $1.08 | $315.77 |
| 293 | 04/01/2050 | $315.77 | $4.09 | $1.18 | $1.08 | $311.68 |
| 294 | 05/01/2050 | $311.68 | $4.10 | $1.17 | $1.08 | $307.58 |
| 295 | 06/01/2050 | $307.58 | $4.12 | $1.15 | $1.08 | $303.47 |
| 296 | 07/01/2050 | $303.47 | $4.13 | $1.14 | $1.08 | $299.34 |
| 297 | 08/01/2050 | $299.34 | $4.15 | $1.12 | $1.08 | $295.19 |
| 298 | 09/01/2050 | $295.19 | $4.16 | $1.11 | $1.08 | $291.03 |
| 299 | 10/01/2050 | $291.03 | $4.18 | $1.09 | $1.08 | $286.85 |
| 300 | 11/01/2050 | $286.85 | $4.19 | $1.08 | $1.08 | $282.65 |
| 301 | 12/01/2050 | $282.65 | $4.21 | $1.06 | $1.08 | $278.44 |
| 302 | 01/01/2051 | $278.44 | $4.23 | $1.04 | $1.08 | $274.22 |
| 303 | 02/01/2051 | $274.22 | $4.24 | $1.03 | $1.08 | $269.98 |
| 304 | 03/01/2051 | $269.98 | $4.26 | $1.01 | $1.08 | $265.72 |
| 305 | 04/01/2051 | $265.72 | $4.27 | $1.00 | $1.08 | $261.45 |
| 306 | 05/01/2051 | $261.45 | $4.29 | $0.98 | $1.08 | $257.16 |
| 307 | 06/01/2051 | $257.16 | $4.31 | $0.96 | $1.08 | $252.85 |
| 308 | 07/01/2051 | $252.85 | $4.32 | $0.95 | $1.08 | $248.53 |
| 309 | 08/01/2051 | $248.53 | $4.34 | $0.93 | $1.08 | $244.19 |
| 310 | 09/01/2051 | $244.19 | $4.35 | $0.92 | $1.08 | $239.84 |
| 311 | 10/01/2051 | $239.84 | $4.37 | $0.90 | $1.08 | $235.47 |
| 312 | 11/01/2051 | $235.47 | $4.39 | $0.88 | $1.08 | $231.08 |
| 313 | 12/01/2051 | $231.08 | $4.40 | $0.87 | $1.08 | $226.68 |
| 314 | 01/01/2052 | $226.68 | $4.42 | $0.85 | $1.08 | $222.26 |
| 315 | 02/01/2052 | $222.26 | $4.44 | $0.83 | $1.08 | $217.83 |
| 316 | 03/01/2052 | $217.83 | $4.45 | $0.82 | $1.08 | $213.37 |
| 317 | 04/01/2052 | $213.37 | $4.47 | $0.80 | $1.08 | $208.90 |
| 318 | 05/01/2052 | $208.90 | $4.49 | $0.78 | $1.08 | $204.42 |
| 319 | 06/01/2052 | $204.42 | $4.50 | $0.77 | $1.08 | $199.91 |
| 320 | 07/01/2052 | $199.91 | $4.52 | $0.75 | $1.08 | $195.39 |
| 321 | 08/01/2052 | $195.39 | $4.54 | $0.73 | $1.08 | $190.86 |
| 322 | 09/01/2052 | $190.86 | $4.55 | $0.72 | $1.08 | $186.30 |
| 323 | 10/01/2052 | $186.30 | $4.57 | $0.70 | $1.08 | $181.73 |
| 324 | 11/01/2052 | $181.73 | $4.59 | $0.68 | $1.08 | $177.15 |
| 325 | 12/01/2052 | $177.15 | $4.61 | $0.66 | $1.08 | $172.54 |
| 326 | 01/01/2053 | $172.54 | $4.62 | $0.65 | $1.08 | $167.92 |
| 327 | 02/01/2053 | $167.92 | $4.64 | $0.63 | $1.08 | $163.28 |
| 328 | 03/01/2053 | $163.28 | $4.66 | $0.61 | $1.08 | $158.62 |
| 329 | 04/01/2053 | $158.62 | $4.67 | $0.59 | $1.08 | $153.95 |
| 330 | 05/01/2053 | $153.95 | $4.69 | $0.58 | $1.08 | $149.25 |
| 331 | 06/01/2053 | $149.25 | $4.71 | $0.56 | $1.08 | $144.54 |
| 332 | 07/01/2053 | $144.54 | $4.73 | $0.54 | $1.08 | $139.82 |
| 333 | 08/01/2053 | $139.82 | $4.75 | $0.52 | $1.08 | $135.07 |
| 334 | 09/01/2053 | $135.07 | $4.76 | $0.51 | $1.08 | $130.31 |
| 335 | 10/01/2053 | $130.31 | $4.78 | $0.49 | $1.08 | $125.53 |
| 336 | 11/01/2053 | $125.53 | $4.80 | $0.47 | $1.08 | $120.73 |
| 337 | 12/01/2053 | $120.73 | $4.82 | $0.45 | $1.08 | $115.91 |
| 338 | 01/01/2054 | $115.91 | $4.83 | $0.43 | $1.08 | $111.08 |
| 339 | 02/01/2054 | $111.08 | $4.85 | $0.42 | $1.08 | $106.22 |
| 340 | 03/01/2054 | $106.22 | $4.87 | $0.40 | $1.08 | $101.35 |
| 341 | 04/01/2054 | $101.35 | $4.89 | $0.38 | $1.08 | $96.46 |
| 342 | 05/01/2054 | $96.46 | $4.91 | $0.36 | $1.08 | $91.56 |
| 343 | 06/01/2054 | $91.56 | $4.93 | $0.34 | $1.08 | $86.63 |
| 344 | 07/01/2054 | $86.63 | $4.94 | $0.32 | $1.08 | $81.68 |
| 345 | 08/01/2054 | $81.68 | $4.96 | $0.31 | $1.08 | $76.72 |
| 346 | 09/01/2054 | $76.72 | $4.98 | $0.29 | $1.08 | $71.74 |
| 347 | 10/01/2054 | $71.74 | $5.00 | $0.27 | $1.08 | $66.74 |
| 348 | 11/01/2054 | $66.74 | $5.02 | $0.25 | $1.08 | $61.72 |
| 349 | 12/01/2054 | $61.72 | $5.04 | $0.23 | $1.08 | $56.68 |
| 350 | 01/01/2055 | $56.68 | $5.06 | $0.21 | $1.08 | $51.62 |
| 351 | 02/01/2055 | $51.62 | $5.08 | $0.19 | $1.08 | $46.55 |
| 352 | 03/01/2055 | $46.55 | $5.09 | $0.17 | $1.08 | $41.45 |
| 353 | 04/01/2055 | $41.45 | $5.11 | $0.16 | $1.08 | $36.34 |
| 354 | 05/01/2055 | $36.34 | $5.13 | $0.14 | $1.08 | $31.21 |
| 355 | 06/01/2055 | $31.21 | $5.15 | $0.12 | $1.08 | $26.05 |
| 356 | 07/01/2055 | $26.05 | $5.17 | $0.10 | $1.08 | $20.88 |
| 357 | 08/01/2055 | $20.88 | $5.19 | $0.08 | $1.08 | $15.69 |
| 358 | 09/01/2055 | $15.69 | $5.21 | $0.06 | $1.08 | $10.48 |
| 359 | 10/01/2055 | $10.48 | $5.23 | $0.04 | $1.08 | $5.25 |
| 360 | 11/01/2055 | $5.25 | $5.25 | $0.02 | $1.08 | $0.00 |