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: $7.33
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 | $1,200.00 | $1.58 | $4.50 | $1.25 | $1,198.42 |
| 2 | 01/01/2026 | $1,198.42 | $1.59 | $4.49 | $1.25 | $1,196.83 |
| 3 | 02/01/2026 | $1,196.83 | $1.59 | $4.49 | $1.25 | $1,195.24 |
| 4 | 03/01/2026 | $1,195.24 | $1.60 | $4.48 | $1.25 | $1,193.64 |
| 5 | 04/01/2026 | $1,193.64 | $1.60 | $4.48 | $1.25 | $1,192.04 |
| 6 | 05/01/2026 | $1,192.04 | $1.61 | $4.47 | $1.25 | $1,190.43 |
| 7 | 06/01/2026 | $1,190.43 | $1.62 | $4.46 | $1.25 | $1,188.81 |
| 8 | 07/01/2026 | $1,188.81 | $1.62 | $4.46 | $1.25 | $1,187.19 |
| 9 | 08/01/2026 | $1,187.19 | $1.63 | $4.45 | $1.25 | $1,185.56 |
| 10 | 09/01/2026 | $1,185.56 | $1.63 | $4.45 | $1.25 | $1,183.93 |
| 11 | 10/01/2026 | $1,183.93 | $1.64 | $4.44 | $1.25 | $1,182.29 |
| 12 | 11/01/2026 | $1,182.29 | $1.65 | $4.43 | $1.25 | $1,180.64 |
| 13 | 12/01/2026 | $1,180.64 | $1.65 | $4.43 | $1.25 | $1,178.99 |
| 14 | 01/01/2027 | $1,178.99 | $1.66 | $4.42 | $1.25 | $1,177.33 |
| 15 | 02/01/2027 | $1,177.33 | $1.67 | $4.41 | $1.25 | $1,175.66 |
| 16 | 03/01/2027 | $1,175.66 | $1.67 | $4.41 | $1.25 | $1,173.99 |
| 17 | 04/01/2027 | $1,173.99 | $1.68 | $4.40 | $1.25 | $1,172.31 |
| 18 | 05/01/2027 | $1,172.31 | $1.68 | $4.40 | $1.25 | $1,170.63 |
| 19 | 06/01/2027 | $1,170.63 | $1.69 | $4.39 | $1.25 | $1,168.94 |
| 20 | 07/01/2027 | $1,168.94 | $1.70 | $4.38 | $1.25 | $1,167.24 |
| 21 | 08/01/2027 | $1,167.24 | $1.70 | $4.38 | $1.25 | $1,165.54 |
| 22 | 09/01/2027 | $1,165.54 | $1.71 | $4.37 | $1.25 | $1,163.83 |
| 23 | 10/01/2027 | $1,163.83 | $1.72 | $4.36 | $1.25 | $1,162.12 |
| 24 | 11/01/2027 | $1,162.12 | $1.72 | $4.36 | $1.25 | $1,160.39 |
| 25 | 12/01/2027 | $1,160.39 | $1.73 | $4.35 | $1.25 | $1,158.66 |
| 26 | 01/01/2028 | $1,158.66 | $1.74 | $4.34 | $1.25 | $1,156.93 |
| 27 | 02/01/2028 | $1,156.93 | $1.74 | $4.34 | $1.25 | $1,155.19 |
| 28 | 03/01/2028 | $1,155.19 | $1.75 | $4.33 | $1.25 | $1,153.44 |
| 29 | 04/01/2028 | $1,153.44 | $1.75 | $4.33 | $1.25 | $1,151.68 |
| 30 | 05/01/2028 | $1,151.68 | $1.76 | $4.32 | $1.25 | $1,149.92 |
| 31 | 06/01/2028 | $1,149.92 | $1.77 | $4.31 | $1.25 | $1,148.15 |
| 32 | 07/01/2028 | $1,148.15 | $1.77 | $4.31 | $1.25 | $1,146.38 |
| 33 | 08/01/2028 | $1,146.38 | $1.78 | $4.30 | $1.25 | $1,144.60 |
| 34 | 09/01/2028 | $1,144.60 | $1.79 | $4.29 | $1.25 | $1,142.81 |
| 35 | 10/01/2028 | $1,142.81 | $1.79 | $4.29 | $1.25 | $1,141.02 |
| 36 | 11/01/2028 | $1,141.02 | $1.80 | $4.28 | $1.25 | $1,139.21 |
| 37 | 12/01/2028 | $1,139.21 | $1.81 | $4.27 | $1.25 | $1,137.41 |
| 38 | 01/01/2029 | $1,137.41 | $1.81 | $4.27 | $1.25 | $1,135.59 |
| 39 | 02/01/2029 | $1,135.59 | $1.82 | $4.26 | $1.25 | $1,133.77 |
| 40 | 03/01/2029 | $1,133.77 | $1.83 | $4.25 | $1.25 | $1,131.94 |
| 41 | 04/01/2029 | $1,131.94 | $1.84 | $4.24 | $1.25 | $1,130.11 |
| 42 | 05/01/2029 | $1,130.11 | $1.84 | $4.24 | $1.25 | $1,128.26 |
| 43 | 06/01/2029 | $1,128.26 | $1.85 | $4.23 | $1.25 | $1,126.41 |
| 44 | 07/01/2029 | $1,126.41 | $1.86 | $4.22 | $1.25 | $1,124.56 |
| 45 | 08/01/2029 | $1,124.56 | $1.86 | $4.22 | $1.25 | $1,122.70 |
| 46 | 09/01/2029 | $1,122.70 | $1.87 | $4.21 | $1.25 | $1,120.83 |
| 47 | 10/01/2029 | $1,120.83 | $1.88 | $4.20 | $1.25 | $1,118.95 |
| 48 | 11/01/2029 | $1,118.95 | $1.88 | $4.20 | $1.25 | $1,117.06 |
| 49 | 12/01/2029 | $1,117.06 | $1.89 | $4.19 | $1.25 | $1,115.17 |
| 50 | 01/01/2030 | $1,115.17 | $1.90 | $4.18 | $1.25 | $1,113.27 |
| 51 | 02/01/2030 | $1,113.27 | $1.91 | $4.17 | $1.25 | $1,111.37 |
| 52 | 03/01/2030 | $1,111.37 | $1.91 | $4.17 | $1.25 | $1,109.46 |
| 53 | 04/01/2030 | $1,109.46 | $1.92 | $4.16 | $1.25 | $1,107.54 |
| 54 | 05/01/2030 | $1,107.54 | $1.93 | $4.15 | $1.25 | $1,105.61 |
| 55 | 06/01/2030 | $1,105.61 | $1.93 | $4.15 | $1.25 | $1,103.68 |
| 56 | 07/01/2030 | $1,103.68 | $1.94 | $4.14 | $1.25 | $1,101.73 |
| 57 | 08/01/2030 | $1,101.73 | $1.95 | $4.13 | $1.25 | $1,099.79 |
| 58 | 09/01/2030 | $1,099.79 | $1.96 | $4.12 | $1.25 | $1,097.83 |
| 59 | 10/01/2030 | $1,097.83 | $1.96 | $4.12 | $1.25 | $1,095.87 |
| 60 | 11/01/2030 | $1,095.87 | $1.97 | $4.11 | $1.25 | $1,093.90 |
| 61 | 12/01/2030 | $1,093.90 | $1.98 | $4.10 | $1.25 | $1,091.92 |
| 62 | 01/01/2031 | $1,091.92 | $1.99 | $4.09 | $1.25 | $1,089.93 |
| 63 | 02/01/2031 | $1,089.93 | $1.99 | $4.09 | $1.25 | $1,087.94 |
| 64 | 03/01/2031 | $1,087.94 | $2.00 | $4.08 | $1.25 | $1,085.94 |
| 65 | 04/01/2031 | $1,085.94 | $2.01 | $4.07 | $1.25 | $1,083.93 |
| 66 | 05/01/2031 | $1,083.93 | $2.02 | $4.06 | $1.25 | $1,081.91 |
| 67 | 06/01/2031 | $1,081.91 | $2.02 | $4.06 | $1.25 | $1,079.89 |
| 68 | 07/01/2031 | $1,079.89 | $2.03 | $4.05 | $1.25 | $1,077.86 |
| 69 | 08/01/2031 | $1,077.86 | $2.04 | $4.04 | $1.25 | $1,075.82 |
| 70 | 09/01/2031 | $1,075.82 | $2.05 | $4.03 | $1.25 | $1,073.78 |
| 71 | 10/01/2031 | $1,073.78 | $2.05 | $4.03 | $1.25 | $1,071.72 |
| 72 | 11/01/2031 | $1,071.72 | $2.06 | $4.02 | $1.25 | $1,069.66 |
| 73 | 12/01/2031 | $1,069.66 | $2.07 | $4.01 | $1.25 | $1,067.59 |
| 74 | 01/01/2032 | $1,067.59 | $2.08 | $4.00 | $1.25 | $1,065.52 |
| 75 | 02/01/2032 | $1,065.52 | $2.08 | $4.00 | $1.25 | $1,063.43 |
| 76 | 03/01/2032 | $1,063.43 | $2.09 | $3.99 | $1.25 | $1,061.34 |
| 77 | 04/01/2032 | $1,061.34 | $2.10 | $3.98 | $1.25 | $1,059.24 |
| 78 | 05/01/2032 | $1,059.24 | $2.11 | $3.97 | $1.25 | $1,057.13 |
| 79 | 06/01/2032 | $1,057.13 | $2.12 | $3.96 | $1.25 | $1,055.01 |
| 80 | 07/01/2032 | $1,055.01 | $2.12 | $3.96 | $1.25 | $1,052.89 |
| 81 | 08/01/2032 | $1,052.89 | $2.13 | $3.95 | $1.25 | $1,050.76 |
| 82 | 09/01/2032 | $1,050.76 | $2.14 | $3.94 | $1.25 | $1,048.62 |
| 83 | 10/01/2032 | $1,048.62 | $2.15 | $3.93 | $1.25 | $1,046.47 |
| 84 | 11/01/2032 | $1,046.47 | $2.16 | $3.92 | $1.25 | $1,044.32 |
| 85 | 12/01/2032 | $1,044.32 | $2.16 | $3.92 | $1.25 | $1,042.15 |
| 86 | 01/01/2033 | $1,042.15 | $2.17 | $3.91 | $1.25 | $1,039.98 |
| 87 | 02/01/2033 | $1,039.98 | $2.18 | $3.90 | $1.25 | $1,037.80 |
| 88 | 03/01/2033 | $1,037.80 | $2.19 | $3.89 | $1.25 | $1,035.61 |
| 89 | 04/01/2033 | $1,035.61 | $2.20 | $3.88 | $1.25 | $1,033.41 |
| 90 | 05/01/2033 | $1,033.41 | $2.20 | $3.88 | $1.25 | $1,031.21 |
| 91 | 06/01/2033 | $1,031.21 | $2.21 | $3.87 | $1.25 | $1,029.00 |
| 92 | 07/01/2033 | $1,029.00 | $2.22 | $3.86 | $1.25 | $1,026.77 |
| 93 | 08/01/2033 | $1,026.77 | $2.23 | $3.85 | $1.25 | $1,024.54 |
| 94 | 09/01/2033 | $1,024.54 | $2.24 | $3.84 | $1.25 | $1,022.31 |
| 95 | 10/01/2033 | $1,022.31 | $2.25 | $3.83 | $1.25 | $1,020.06 |
| 96 | 11/01/2033 | $1,020.06 | $2.26 | $3.83 | $1.25 | $1,017.80 |
| 97 | 12/01/2033 | $1,017.80 | $2.26 | $3.82 | $1.25 | $1,015.54 |
| 98 | 01/01/2034 | $1,015.54 | $2.27 | $3.81 | $1.25 | $1,013.27 |
| 99 | 02/01/2034 | $1,013.27 | $2.28 | $3.80 | $1.25 | $1,010.99 |
| 100 | 03/01/2034 | $1,010.99 | $2.29 | $3.79 | $1.25 | $1,008.70 |
| 101 | 04/01/2034 | $1,008.70 | $2.30 | $3.78 | $1.25 | $1,006.40 |
| 102 | 05/01/2034 | $1,006.40 | $2.31 | $3.77 | $1.25 | $1,004.10 |
| 103 | 06/01/2034 | $1,004.10 | $2.31 | $3.77 | $1.25 | $1,001.78 |
| 104 | 07/01/2034 | $1,001.78 | $2.32 | $3.76 | $1.25 | $999.46 |
| 105 | 08/01/2034 | $999.46 | $2.33 | $3.75 | $1.25 | $997.13 |
| 106 | 09/01/2034 | $997.13 | $2.34 | $3.74 | $1.25 | $994.78 |
| 107 | 10/01/2034 | $994.78 | $2.35 | $3.73 | $1.25 | $992.43 |
| 108 | 11/01/2034 | $992.43 | $2.36 | $3.72 | $1.25 | $990.08 |
| 109 | 12/01/2034 | $990.08 | $2.37 | $3.71 | $1.25 | $987.71 |
| 110 | 01/01/2035 | $987.71 | $2.38 | $3.70 | $1.25 | $985.33 |
| 111 | 02/01/2035 | $985.33 | $2.39 | $3.69 | $1.25 | $982.95 |
| 112 | 03/01/2035 | $982.95 | $2.39 | $3.69 | $1.25 | $980.55 |
| 113 | 04/01/2035 | $980.55 | $2.40 | $3.68 | $1.25 | $978.15 |
| 114 | 05/01/2035 | $978.15 | $2.41 | $3.67 | $1.25 | $975.74 |
| 115 | 06/01/2035 | $975.74 | $2.42 | $3.66 | $1.25 | $973.32 |
| 116 | 07/01/2035 | $973.32 | $2.43 | $3.65 | $1.25 | $970.89 |
| 117 | 08/01/2035 | $970.89 | $2.44 | $3.64 | $1.25 | $968.45 |
| 118 | 09/01/2035 | $968.45 | $2.45 | $3.63 | $1.25 | $966.00 |
| 119 | 10/01/2035 | $966.00 | $2.46 | $3.62 | $1.25 | $963.54 |
| 120 | 11/01/2035 | $963.54 | $2.47 | $3.61 | $1.25 | $961.07 |
| 121 | 12/01/2035 | $961.07 | $2.48 | $3.60 | $1.25 | $958.60 |
| 122 | 01/01/2036 | $958.60 | $2.49 | $3.59 | $1.25 | $956.11 |
| 123 | 02/01/2036 | $956.11 | $2.49 | $3.59 | $1.25 | $953.62 |
| 124 | 03/01/2036 | $953.62 | $2.50 | $3.58 | $1.25 | $951.11 |
| 125 | 04/01/2036 | $951.11 | $2.51 | $3.57 | $1.25 | $948.60 |
| 126 | 05/01/2036 | $948.60 | $2.52 | $3.56 | $1.25 | $946.08 |
| 127 | 06/01/2036 | $946.08 | $2.53 | $3.55 | $1.25 | $943.54 |
| 128 | 07/01/2036 | $943.54 | $2.54 | $3.54 | $1.25 | $941.00 |
| 129 | 08/01/2036 | $941.00 | $2.55 | $3.53 | $1.25 | $938.45 |
| 130 | 09/01/2036 | $938.45 | $2.56 | $3.52 | $1.25 | $935.89 |
| 131 | 10/01/2036 | $935.89 | $2.57 | $3.51 | $1.25 | $933.32 |
| 132 | 11/01/2036 | $933.32 | $2.58 | $3.50 | $1.25 | $930.74 |
| 133 | 12/01/2036 | $930.74 | $2.59 | $3.49 | $1.25 | $928.15 |
| 134 | 01/01/2037 | $928.15 | $2.60 | $3.48 | $1.25 | $925.55 |
| 135 | 02/01/2037 | $925.55 | $2.61 | $3.47 | $1.25 | $922.94 |
| 136 | 03/01/2037 | $922.94 | $2.62 | $3.46 | $1.25 | $920.32 |
| 137 | 04/01/2037 | $920.32 | $2.63 | $3.45 | $1.25 | $917.69 |
| 138 | 05/01/2037 | $917.69 | $2.64 | $3.44 | $1.25 | $915.05 |
| 139 | 06/01/2037 | $915.05 | $2.65 | $3.43 | $1.25 | $912.40 |
| 140 | 07/01/2037 | $912.40 | $2.66 | $3.42 | $1.25 | $909.74 |
| 141 | 08/01/2037 | $909.74 | $2.67 | $3.41 | $1.25 | $907.08 |
| 142 | 09/01/2037 | $907.08 | $2.68 | $3.40 | $1.25 | $904.40 |
| 143 | 10/01/2037 | $904.40 | $2.69 | $3.39 | $1.25 | $901.71 |
| 144 | 11/01/2037 | $901.71 | $2.70 | $3.38 | $1.25 | $899.01 |
| 145 | 12/01/2037 | $899.01 | $2.71 | $3.37 | $1.25 | $896.30 |
| 146 | 01/01/2038 | $896.30 | $2.72 | $3.36 | $1.25 | $893.58 |
| 147 | 02/01/2038 | $893.58 | $2.73 | $3.35 | $1.25 | $890.85 |
| 148 | 03/01/2038 | $890.85 | $2.74 | $3.34 | $1.25 | $888.11 |
| 149 | 04/01/2038 | $888.11 | $2.75 | $3.33 | $1.25 | $885.36 |
| 150 | 05/01/2038 | $885.36 | $2.76 | $3.32 | $1.25 | $882.60 |
| 151 | 06/01/2038 | $882.60 | $2.77 | $3.31 | $1.25 | $879.83 |
| 152 | 07/01/2038 | $879.83 | $2.78 | $3.30 | $1.25 | $877.05 |
| 153 | 08/01/2038 | $877.05 | $2.79 | $3.29 | $1.25 | $874.26 |
| 154 | 09/01/2038 | $874.26 | $2.80 | $3.28 | $1.25 | $871.46 |
| 155 | 10/01/2038 | $871.46 | $2.81 | $3.27 | $1.25 | $868.65 |
| 156 | 11/01/2038 | $868.65 | $2.82 | $3.26 | $1.25 | $865.82 |
| 157 | 12/01/2038 | $865.82 | $2.83 | $3.25 | $1.25 | $862.99 |
| 158 | 01/01/2039 | $862.99 | $2.84 | $3.24 | $1.25 | $860.15 |
| 159 | 02/01/2039 | $860.15 | $2.85 | $3.23 | $1.25 | $857.29 |
| 160 | 03/01/2039 | $857.29 | $2.87 | $3.21 | $1.25 | $854.43 |
| 161 | 04/01/2039 | $854.43 | $2.88 | $3.20 | $1.25 | $851.55 |
| 162 | 05/01/2039 | $851.55 | $2.89 | $3.19 | $1.25 | $848.66 |
| 163 | 06/01/2039 | $848.66 | $2.90 | $3.18 | $1.25 | $845.77 |
| 164 | 07/01/2039 | $845.77 | $2.91 | $3.17 | $1.25 | $842.86 |
| 165 | 08/01/2039 | $842.86 | $2.92 | $3.16 | $1.25 | $839.94 |
| 166 | 09/01/2039 | $839.94 | $2.93 | $3.15 | $1.25 | $837.01 |
| 167 | 10/01/2039 | $837.01 | $2.94 | $3.14 | $1.25 | $834.07 |
| 168 | 11/01/2039 | $834.07 | $2.95 | $3.13 | $1.25 | $831.11 |
| 169 | 12/01/2039 | $831.11 | $2.96 | $3.12 | $1.25 | $828.15 |
| 170 | 01/01/2040 | $828.15 | $2.97 | $3.11 | $1.25 | $825.17 |
| 171 | 02/01/2040 | $825.17 | $2.99 | $3.09 | $1.25 | $822.19 |
| 172 | 03/01/2040 | $822.19 | $3.00 | $3.08 | $1.25 | $819.19 |
| 173 | 04/01/2040 | $819.19 | $3.01 | $3.07 | $1.25 | $816.18 |
| 174 | 05/01/2040 | $816.18 | $3.02 | $3.06 | $1.25 | $813.16 |
| 175 | 06/01/2040 | $813.16 | $3.03 | $3.05 | $1.25 | $810.13 |
| 176 | 07/01/2040 | $810.13 | $3.04 | $3.04 | $1.25 | $807.09 |
| 177 | 08/01/2040 | $807.09 | $3.05 | $3.03 | $1.25 | $804.04 |
| 178 | 09/01/2040 | $804.04 | $3.07 | $3.02 | $1.25 | $800.97 |
| 179 | 10/01/2040 | $800.97 | $3.08 | $3.00 | $1.25 | $797.90 |
| 180 | 11/01/2040 | $797.90 | $3.09 | $2.99 | $1.25 | $794.81 |
| 181 | 12/01/2040 | $794.81 | $3.10 | $2.98 | $1.25 | $791.71 |
| 182 | 01/01/2041 | $791.71 | $3.11 | $2.97 | $1.25 | $788.60 |
| 183 | 02/01/2041 | $788.60 | $3.12 | $2.96 | $1.25 | $785.47 |
| 184 | 03/01/2041 | $785.47 | $3.13 | $2.95 | $1.25 | $782.34 |
| 185 | 04/01/2041 | $782.34 | $3.15 | $2.93 | $1.25 | $779.19 |
| 186 | 05/01/2041 | $779.19 | $3.16 | $2.92 | $1.25 | $776.03 |
| 187 | 06/01/2041 | $776.03 | $3.17 | $2.91 | $1.25 | $772.86 |
| 188 | 07/01/2041 | $772.86 | $3.18 | $2.90 | $1.25 | $769.68 |
| 189 | 08/01/2041 | $769.68 | $3.19 | $2.89 | $1.25 | $766.49 |
| 190 | 09/01/2041 | $766.49 | $3.21 | $2.87 | $1.25 | $763.28 |
| 191 | 10/01/2041 | $763.28 | $3.22 | $2.86 | $1.25 | $760.06 |
| 192 | 11/01/2041 | $760.06 | $3.23 | $2.85 | $1.25 | $756.83 |
| 193 | 12/01/2041 | $756.83 | $3.24 | $2.84 | $1.25 | $753.59 |
| 194 | 01/01/2042 | $753.59 | $3.25 | $2.83 | $1.25 | $750.34 |
| 195 | 02/01/2042 | $750.34 | $3.27 | $2.81 | $1.25 | $747.07 |
| 196 | 03/01/2042 | $747.07 | $3.28 | $2.80 | $1.25 | $743.79 |
| 197 | 04/01/2042 | $743.79 | $3.29 | $2.79 | $1.25 | $740.50 |
| 198 | 05/01/2042 | $740.50 | $3.30 | $2.78 | $1.25 | $737.20 |
| 199 | 06/01/2042 | $737.20 | $3.32 | $2.76 | $1.25 | $733.88 |
| 200 | 07/01/2042 | $733.88 | $3.33 | $2.75 | $1.25 | $730.55 |
| 201 | 08/01/2042 | $730.55 | $3.34 | $2.74 | $1.25 | $727.21 |
| 202 | 09/01/2042 | $727.21 | $3.35 | $2.73 | $1.25 | $723.86 |
| 203 | 10/01/2042 | $723.86 | $3.37 | $2.71 | $1.25 | $720.49 |
| 204 | 11/01/2042 | $720.49 | $3.38 | $2.70 | $1.25 | $717.12 |
| 205 | 12/01/2042 | $717.12 | $3.39 | $2.69 | $1.25 | $713.73 |
| 206 | 01/01/2043 | $713.73 | $3.40 | $2.68 | $1.25 | $710.32 |
| 207 | 02/01/2043 | $710.32 | $3.42 | $2.66 | $1.25 | $706.91 |
| 208 | 03/01/2043 | $706.91 | $3.43 | $2.65 | $1.25 | $703.48 |
| 209 | 04/01/2043 | $703.48 | $3.44 | $2.64 | $1.25 | $700.03 |
| 210 | 05/01/2043 | $700.03 | $3.46 | $2.63 | $1.25 | $696.58 |
| 211 | 06/01/2043 | $696.58 | $3.47 | $2.61 | $1.25 | $693.11 |
| 212 | 07/01/2043 | $693.11 | $3.48 | $2.60 | $1.25 | $689.63 |
| 213 | 08/01/2043 | $689.63 | $3.49 | $2.59 | $1.25 | $686.14 |
| 214 | 09/01/2043 | $686.14 | $3.51 | $2.57 | $1.25 | $682.63 |
| 215 | 10/01/2043 | $682.63 | $3.52 | $2.56 | $1.25 | $679.11 |
| 216 | 11/01/2043 | $679.11 | $3.53 | $2.55 | $1.25 | $675.57 |
| 217 | 12/01/2043 | $675.57 | $3.55 | $2.53 | $1.25 | $672.03 |
| 218 | 01/01/2044 | $672.03 | $3.56 | $2.52 | $1.25 | $668.47 |
| 219 | 02/01/2044 | $668.47 | $3.57 | $2.51 | $1.25 | $664.89 |
| 220 | 03/01/2044 | $664.89 | $3.59 | $2.49 | $1.25 | $661.31 |
| 221 | 04/01/2044 | $661.31 | $3.60 | $2.48 | $1.25 | $657.71 |
| 222 | 05/01/2044 | $657.71 | $3.61 | $2.47 | $1.25 | $654.09 |
| 223 | 06/01/2044 | $654.09 | $3.63 | $2.45 | $1.25 | $650.47 |
| 224 | 07/01/2044 | $650.47 | $3.64 | $2.44 | $1.25 | $646.82 |
| 225 | 08/01/2044 | $646.82 | $3.65 | $2.43 | $1.25 | $643.17 |
| 226 | 09/01/2044 | $643.17 | $3.67 | $2.41 | $1.25 | $639.50 |
| 227 | 10/01/2044 | $639.50 | $3.68 | $2.40 | $1.25 | $635.82 |
| 228 | 11/01/2044 | $635.82 | $3.70 | $2.38 | $1.25 | $632.12 |
| 229 | 12/01/2044 | $632.12 | $3.71 | $2.37 | $1.25 | $628.41 |
| 230 | 01/01/2045 | $628.41 | $3.72 | $2.36 | $1.25 | $624.69 |
| 231 | 02/01/2045 | $624.69 | $3.74 | $2.34 | $1.25 | $620.95 |
| 232 | 03/01/2045 | $620.95 | $3.75 | $2.33 | $1.25 | $617.20 |
| 233 | 04/01/2045 | $617.20 | $3.77 | $2.31 | $1.25 | $613.44 |
| 234 | 05/01/2045 | $613.44 | $3.78 | $2.30 | $1.25 | $609.66 |
| 235 | 06/01/2045 | $609.66 | $3.79 | $2.29 | $1.25 | $605.86 |
| 236 | 07/01/2045 | $605.86 | $3.81 | $2.27 | $1.25 | $602.05 |
| 237 | 08/01/2045 | $602.05 | $3.82 | $2.26 | $1.25 | $598.23 |
| 238 | 09/01/2045 | $598.23 | $3.84 | $2.24 | $1.25 | $594.39 |
| 239 | 10/01/2045 | $594.39 | $3.85 | $2.23 | $1.25 | $590.54 |
| 240 | 11/01/2045 | $590.54 | $3.87 | $2.21 | $1.25 | $586.68 |
| 241 | 12/01/2045 | $586.68 | $3.88 | $2.20 | $1.25 | $582.80 |
| 242 | 01/01/2046 | $582.80 | $3.89 | $2.19 | $1.25 | $578.90 |
| 243 | 02/01/2046 | $578.90 | $3.91 | $2.17 | $1.25 | $574.99 |
| 244 | 03/01/2046 | $574.99 | $3.92 | $2.16 | $1.25 | $571.07 |
| 245 | 04/01/2046 | $571.07 | $3.94 | $2.14 | $1.25 | $567.13 |
| 246 | 05/01/2046 | $567.13 | $3.95 | $2.13 | $1.25 | $563.18 |
| 247 | 06/01/2046 | $563.18 | $3.97 | $2.11 | $1.25 | $559.21 |
| 248 | 07/01/2046 | $559.21 | $3.98 | $2.10 | $1.25 | $555.22 |
| 249 | 08/01/2046 | $555.22 | $4.00 | $2.08 | $1.25 | $551.23 |
| 250 | 09/01/2046 | $551.23 | $4.01 | $2.07 | $1.25 | $547.21 |
| 251 | 10/01/2046 | $547.21 | $4.03 | $2.05 | $1.25 | $543.19 |
| 252 | 11/01/2046 | $543.19 | $4.04 | $2.04 | $1.25 | $539.14 |
| 253 | 12/01/2046 | $539.14 | $4.06 | $2.02 | $1.25 | $535.08 |
| 254 | 01/01/2047 | $535.08 | $4.07 | $2.01 | $1.25 | $531.01 |
| 255 | 02/01/2047 | $531.01 | $4.09 | $1.99 | $1.25 | $526.92 |
| 256 | 03/01/2047 | $526.92 | $4.10 | $1.98 | $1.25 | $522.82 |
| 257 | 04/01/2047 | $522.82 | $4.12 | $1.96 | $1.25 | $518.70 |
| 258 | 05/01/2047 | $518.70 | $4.14 | $1.95 | $1.25 | $514.56 |
| 259 | 06/01/2047 | $514.56 | $4.15 | $1.93 | $1.25 | $510.41 |
| 260 | 07/01/2047 | $510.41 | $4.17 | $1.91 | $1.25 | $506.25 |
| 261 | 08/01/2047 | $506.25 | $4.18 | $1.90 | $1.25 | $502.06 |
| 262 | 09/01/2047 | $502.06 | $4.20 | $1.88 | $1.25 | $497.87 |
| 263 | 10/01/2047 | $497.87 | $4.21 | $1.87 | $1.25 | $493.65 |
| 264 | 11/01/2047 | $493.65 | $4.23 | $1.85 | $1.25 | $489.42 |
| 265 | 12/01/2047 | $489.42 | $4.24 | $1.84 | $1.25 | $485.18 |
| 266 | 01/01/2048 | $485.18 | $4.26 | $1.82 | $1.25 | $480.92 |
| 267 | 02/01/2048 | $480.92 | $4.28 | $1.80 | $1.25 | $476.64 |
| 268 | 03/01/2048 | $476.64 | $4.29 | $1.79 | $1.25 | $472.35 |
| 269 | 04/01/2048 | $472.35 | $4.31 | $1.77 | $1.25 | $468.04 |
| 270 | 05/01/2048 | $468.04 | $4.33 | $1.76 | $1.25 | $463.71 |
| 271 | 06/01/2048 | $463.71 | $4.34 | $1.74 | $1.25 | $459.37 |
| 272 | 07/01/2048 | $459.37 | $4.36 | $1.72 | $1.25 | $455.02 |
| 273 | 08/01/2048 | $455.02 | $4.37 | $1.71 | $1.25 | $450.64 |
| 274 | 09/01/2048 | $450.64 | $4.39 | $1.69 | $1.25 | $446.25 |
| 275 | 10/01/2048 | $446.25 | $4.41 | $1.67 | $1.25 | $441.84 |
| 276 | 11/01/2048 | $441.84 | $4.42 | $1.66 | $1.25 | $437.42 |
| 277 | 12/01/2048 | $437.42 | $4.44 | $1.64 | $1.25 | $432.98 |
| 278 | 01/01/2049 | $432.98 | $4.46 | $1.62 | $1.25 | $428.52 |
| 279 | 02/01/2049 | $428.52 | $4.47 | $1.61 | $1.25 | $424.05 |
| 280 | 03/01/2049 | $424.05 | $4.49 | $1.59 | $1.25 | $419.56 |
| 281 | 04/01/2049 | $419.56 | $4.51 | $1.57 | $1.25 | $415.05 |
| 282 | 05/01/2049 | $415.05 | $4.52 | $1.56 | $1.25 | $410.53 |
| 283 | 06/01/2049 | $410.53 | $4.54 | $1.54 | $1.25 | $405.99 |
| 284 | 07/01/2049 | $405.99 | $4.56 | $1.52 | $1.25 | $401.43 |
| 285 | 08/01/2049 | $401.43 | $4.57 | $1.51 | $1.25 | $396.86 |
| 286 | 09/01/2049 | $396.86 | $4.59 | $1.49 | $1.25 | $392.27 |
| 287 | 10/01/2049 | $392.27 | $4.61 | $1.47 | $1.25 | $387.66 |
| 288 | 11/01/2049 | $387.66 | $4.63 | $1.45 | $1.25 | $383.03 |
| 289 | 12/01/2049 | $383.03 | $4.64 | $1.44 | $1.25 | $378.39 |
| 290 | 01/01/2050 | $378.39 | $4.66 | $1.42 | $1.25 | $373.72 |
| 291 | 02/01/2050 | $373.72 | $4.68 | $1.40 | $1.25 | $369.05 |
| 292 | 03/01/2050 | $369.05 | $4.70 | $1.38 | $1.25 | $364.35 |
| 293 | 04/01/2050 | $364.35 | $4.71 | $1.37 | $1.25 | $359.64 |
| 294 | 05/01/2050 | $359.64 | $4.73 | $1.35 | $1.25 | $354.90 |
| 295 | 06/01/2050 | $354.90 | $4.75 | $1.33 | $1.25 | $350.15 |
| 296 | 07/01/2050 | $350.15 | $4.77 | $1.31 | $1.25 | $345.39 |
| 297 | 08/01/2050 | $345.39 | $4.79 | $1.30 | $1.25 | $340.60 |
| 298 | 09/01/2050 | $340.60 | $4.80 | $1.28 | $1.25 | $335.80 |
| 299 | 10/01/2050 | $335.80 | $4.82 | $1.26 | $1.25 | $330.98 |
| 300 | 11/01/2050 | $330.98 | $4.84 | $1.24 | $1.25 | $326.14 |
| 301 | 12/01/2050 | $326.14 | $4.86 | $1.22 | $1.25 | $321.28 |
| 302 | 01/01/2051 | $321.28 | $4.88 | $1.20 | $1.25 | $316.41 |
| 303 | 02/01/2051 | $316.41 | $4.89 | $1.19 | $1.25 | $311.51 |
| 304 | 03/01/2051 | $311.51 | $4.91 | $1.17 | $1.25 | $306.60 |
| 305 | 04/01/2051 | $306.60 | $4.93 | $1.15 | $1.25 | $301.67 |
| 306 | 05/01/2051 | $301.67 | $4.95 | $1.13 | $1.25 | $296.72 |
| 307 | 06/01/2051 | $296.72 | $4.97 | $1.11 | $1.25 | $291.75 |
| 308 | 07/01/2051 | $291.75 | $4.99 | $1.09 | $1.25 | $286.77 |
| 309 | 08/01/2051 | $286.77 | $5.00 | $1.08 | $1.25 | $281.76 |
| 310 | 09/01/2051 | $281.76 | $5.02 | $1.06 | $1.25 | $276.74 |
| 311 | 10/01/2051 | $276.74 | $5.04 | $1.04 | $1.25 | $271.70 |
| 312 | 11/01/2051 | $271.70 | $5.06 | $1.02 | $1.25 | $266.64 |
| 313 | 12/01/2051 | $266.64 | $5.08 | $1.00 | $1.25 | $261.56 |
| 314 | 01/01/2052 | $261.56 | $5.10 | $0.98 | $1.25 | $256.46 |
| 315 | 02/01/2052 | $256.46 | $5.12 | $0.96 | $1.25 | $251.34 |
| 316 | 03/01/2052 | $251.34 | $5.14 | $0.94 | $1.25 | $246.20 |
| 317 | 04/01/2052 | $246.20 | $5.16 | $0.92 | $1.25 | $241.04 |
| 318 | 05/01/2052 | $241.04 | $5.18 | $0.90 | $1.25 | $235.87 |
| 319 | 06/01/2052 | $235.87 | $5.20 | $0.88 | $1.25 | $230.67 |
| 320 | 07/01/2052 | $230.67 | $5.22 | $0.87 | $1.25 | $225.46 |
| 321 | 08/01/2052 | $225.46 | $5.23 | $0.85 | $1.25 | $220.22 |
| 322 | 09/01/2052 | $220.22 | $5.25 | $0.83 | $1.25 | $214.97 |
| 323 | 10/01/2052 | $214.97 | $5.27 | $0.81 | $1.25 | $209.69 |
| 324 | 11/01/2052 | $209.69 | $5.29 | $0.79 | $1.25 | $204.40 |
| 325 | 12/01/2052 | $204.40 | $5.31 | $0.77 | $1.25 | $199.08 |
| 326 | 01/01/2053 | $199.08 | $5.33 | $0.75 | $1.25 | $193.75 |
| 327 | 02/01/2053 | $193.75 | $5.35 | $0.73 | $1.25 | $188.40 |
| 328 | 03/01/2053 | $188.40 | $5.37 | $0.71 | $1.25 | $183.02 |
| 329 | 04/01/2053 | $183.02 | $5.39 | $0.69 | $1.25 | $177.63 |
| 330 | 05/01/2053 | $177.63 | $5.41 | $0.67 | $1.25 | $172.22 |
| 331 | 06/01/2053 | $172.22 | $5.43 | $0.65 | $1.25 | $166.78 |
| 332 | 07/01/2053 | $166.78 | $5.45 | $0.63 | $1.25 | $161.33 |
| 333 | 08/01/2053 | $161.33 | $5.48 | $0.60 | $1.25 | $155.85 |
| 334 | 09/01/2053 | $155.85 | $5.50 | $0.58 | $1.25 | $150.36 |
| 335 | 10/01/2053 | $150.36 | $5.52 | $0.56 | $1.25 | $144.84 |
| 336 | 11/01/2053 | $144.84 | $5.54 | $0.54 | $1.25 | $139.30 |
| 337 | 12/01/2053 | $139.30 | $5.56 | $0.52 | $1.25 | $133.74 |
| 338 | 01/01/2054 | $133.74 | $5.58 | $0.50 | $1.25 | $128.17 |
| 339 | 02/01/2054 | $128.17 | $5.60 | $0.48 | $1.25 | $122.57 |
| 340 | 03/01/2054 | $122.57 | $5.62 | $0.46 | $1.25 | $116.95 |
| 341 | 04/01/2054 | $116.95 | $5.64 | $0.44 | $1.25 | $111.30 |
| 342 | 05/01/2054 | $111.30 | $5.66 | $0.42 | $1.25 | $105.64 |
| 343 | 06/01/2054 | $105.64 | $5.68 | $0.40 | $1.25 | $99.96 |
| 344 | 07/01/2054 | $99.96 | $5.71 | $0.37 | $1.25 | $94.25 |
| 345 | 08/01/2054 | $94.25 | $5.73 | $0.35 | $1.25 | $88.52 |
| 346 | 09/01/2054 | $88.52 | $5.75 | $0.33 | $1.25 | $82.78 |
| 347 | 10/01/2054 | $82.78 | $5.77 | $0.31 | $1.25 | $77.01 |
| 348 | 11/01/2054 | $77.01 | $5.79 | $0.29 | $1.25 | $71.21 |
| 349 | 12/01/2054 | $71.21 | $5.81 | $0.27 | $1.25 | $65.40 |
| 350 | 01/01/2055 | $65.40 | $5.83 | $0.25 | $1.25 | $59.57 |
| 351 | 02/01/2055 | $59.57 | $5.86 | $0.22 | $1.25 | $53.71 |
| 352 | 03/01/2055 | $53.71 | $5.88 | $0.20 | $1.25 | $47.83 |
| 353 | 04/01/2055 | $47.83 | $5.90 | $0.18 | $1.25 | $41.93 |
| 354 | 05/01/2055 | $41.93 | $5.92 | $0.16 | $1.25 | $36.01 |
| 355 | 06/01/2055 | $36.01 | $5.95 | $0.14 | $1.25 | $30.06 |
| 356 | 07/01/2055 | $30.06 | $5.97 | $0.11 | $1.25 | $24.09 |
| 357 | 08/01/2055 | $24.09 | $5.99 | $0.09 | $1.25 | $18.10 |
| 358 | 09/01/2055 | $18.10 | $6.01 | $0.07 | $1.25 | $12.09 |
| 359 | 10/01/2055 | $12.09 | $6.03 | $0.05 | $1.25 | $6.06 |
| 360 | 11/01/2055 | $6.06 | $6.06 | $0.02 | $1.25 | $0.00 |