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: $8.80
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 06/01/2025 | $1,440.00 | $1.90 | $5.40 | $1.50 | $1,438.10 |
| 2 | 07/01/2025 | $1,438.10 | $1.90 | $5.39 | $1.50 | $1,436.20 |
| 3 | 08/01/2025 | $1,436.20 | $1.91 | $5.39 | $1.50 | $1,434.29 |
| 4 | 09/01/2025 | $1,434.29 | $1.92 | $5.38 | $1.50 | $1,432.37 |
| 5 | 10/01/2025 | $1,432.37 | $1.92 | $5.37 | $1.50 | $1,430.45 |
| 6 | 11/01/2025 | $1,430.45 | $1.93 | $5.36 | $1.50 | $1,428.52 |
| 7 | 12/01/2025 | $1,428.52 | $1.94 | $5.36 | $1.50 | $1,426.58 |
| 8 | 01/01/2026 | $1,426.58 | $1.95 | $5.35 | $1.50 | $1,424.63 |
| 9 | 02/01/2026 | $1,424.63 | $1.95 | $5.34 | $1.50 | $1,422.68 |
| 10 | 03/01/2026 | $1,422.68 | $1.96 | $5.34 | $1.50 | $1,420.71 |
| 11 | 04/01/2026 | $1,420.71 | $1.97 | $5.33 | $1.50 | $1,418.75 |
| 12 | 05/01/2026 | $1,418.75 | $1.98 | $5.32 | $1.50 | $1,416.77 |
| 13 | 06/01/2026 | $1,416.77 | $1.98 | $5.31 | $1.50 | $1,414.79 |
| 14 | 07/01/2026 | $1,414.79 | $1.99 | $5.31 | $1.50 | $1,412.80 |
| 15 | 08/01/2026 | $1,412.80 | $2.00 | $5.30 | $1.50 | $1,410.80 |
| 16 | 09/01/2026 | $1,410.80 | $2.01 | $5.29 | $1.50 | $1,408.79 |
| 17 | 10/01/2026 | $1,408.79 | $2.01 | $5.28 | $1.50 | $1,406.78 |
| 18 | 11/01/2026 | $1,406.78 | $2.02 | $5.28 | $1.50 | $1,404.76 |
| 19 | 12/01/2026 | $1,404.76 | $2.03 | $5.27 | $1.50 | $1,402.73 |
| 20 | 01/01/2027 | $1,402.73 | $2.04 | $5.26 | $1.50 | $1,400.69 |
| 21 | 02/01/2027 | $1,400.69 | $2.04 | $5.25 | $1.50 | $1,398.65 |
| 22 | 03/01/2027 | $1,398.65 | $2.05 | $5.24 | $1.50 | $1,396.60 |
| 23 | 04/01/2027 | $1,396.60 | $2.06 | $5.24 | $1.50 | $1,394.54 |
| 24 | 05/01/2027 | $1,394.54 | $2.07 | $5.23 | $1.50 | $1,392.47 |
| 25 | 06/01/2027 | $1,392.47 | $2.07 | $5.22 | $1.50 | $1,390.40 |
| 26 | 07/01/2027 | $1,390.40 | $2.08 | $5.21 | $1.50 | $1,388.32 |
| 27 | 08/01/2027 | $1,388.32 | $2.09 | $5.21 | $1.50 | $1,386.23 |
| 28 | 09/01/2027 | $1,386.23 | $2.10 | $5.20 | $1.50 | $1,384.13 |
| 29 | 10/01/2027 | $1,384.13 | $2.11 | $5.19 | $1.50 | $1,382.02 |
| 30 | 11/01/2027 | $1,382.02 | $2.11 | $5.18 | $1.50 | $1,379.91 |
| 31 | 12/01/2027 | $1,379.91 | $2.12 | $5.17 | $1.50 | $1,377.79 |
| 32 | 01/01/2028 | $1,377.79 | $2.13 | $5.17 | $1.50 | $1,375.66 |
| 33 | 02/01/2028 | $1,375.66 | $2.14 | $5.16 | $1.50 | $1,373.52 |
| 34 | 03/01/2028 | $1,373.52 | $2.15 | $5.15 | $1.50 | $1,371.37 |
| 35 | 04/01/2028 | $1,371.37 | $2.15 | $5.14 | $1.50 | $1,369.22 |
| 36 | 05/01/2028 | $1,369.22 | $2.16 | $5.13 | $1.50 | $1,367.06 |
| 37 | 06/01/2028 | $1,367.06 | $2.17 | $5.13 | $1.50 | $1,364.89 |
| 38 | 07/01/2028 | $1,364.89 | $2.18 | $5.12 | $1.50 | $1,362.71 |
| 39 | 08/01/2028 | $1,362.71 | $2.19 | $5.11 | $1.50 | $1,360.52 |
| 40 | 09/01/2028 | $1,360.52 | $2.19 | $5.10 | $1.50 | $1,358.33 |
| 41 | 10/01/2028 | $1,358.33 | $2.20 | $5.09 | $1.50 | $1,356.13 |
| 42 | 11/01/2028 | $1,356.13 | $2.21 | $5.09 | $1.50 | $1,353.92 |
| 43 | 12/01/2028 | $1,353.92 | $2.22 | $5.08 | $1.50 | $1,351.70 |
| 44 | 01/01/2029 | $1,351.70 | $2.23 | $5.07 | $1.50 | $1,349.47 |
| 45 | 02/01/2029 | $1,349.47 | $2.24 | $5.06 | $1.50 | $1,347.23 |
| 46 | 03/01/2029 | $1,347.23 | $2.24 | $5.05 | $1.50 | $1,344.99 |
| 47 | 04/01/2029 | $1,344.99 | $2.25 | $5.04 | $1.50 | $1,342.74 |
| 48 | 05/01/2029 | $1,342.74 | $2.26 | $5.04 | $1.50 | $1,340.48 |
| 49 | 06/01/2029 | $1,340.48 | $2.27 | $5.03 | $1.50 | $1,338.21 |
| 50 | 07/01/2029 | $1,338.21 | $2.28 | $5.02 | $1.50 | $1,335.93 |
| 51 | 08/01/2029 | $1,335.93 | $2.29 | $5.01 | $1.50 | $1,333.64 |
| 52 | 09/01/2029 | $1,333.64 | $2.30 | $5.00 | $1.50 | $1,331.35 |
| 53 | 10/01/2029 | $1,331.35 | $2.30 | $4.99 | $1.50 | $1,329.04 |
| 54 | 11/01/2029 | $1,329.04 | $2.31 | $4.98 | $1.50 | $1,326.73 |
| 55 | 12/01/2029 | $1,326.73 | $2.32 | $4.98 | $1.50 | $1,324.41 |
| 56 | 01/01/2030 | $1,324.41 | $2.33 | $4.97 | $1.50 | $1,322.08 |
| 57 | 02/01/2030 | $1,322.08 | $2.34 | $4.96 | $1.50 | $1,319.74 |
| 58 | 03/01/2030 | $1,319.74 | $2.35 | $4.95 | $1.50 | $1,317.39 |
| 59 | 04/01/2030 | $1,317.39 | $2.36 | $4.94 | $1.50 | $1,315.04 |
| 60 | 05/01/2030 | $1,315.04 | $2.36 | $4.93 | $1.50 | $1,312.67 |
| 61 | 06/01/2030 | $1,312.67 | $2.37 | $4.92 | $1.50 | $1,310.30 |
| 62 | 07/01/2030 | $1,310.30 | $2.38 | $4.91 | $1.50 | $1,307.92 |
| 63 | 08/01/2030 | $1,307.92 | $2.39 | $4.90 | $1.50 | $1,305.53 |
| 64 | 09/01/2030 | $1,305.53 | $2.40 | $4.90 | $1.50 | $1,303.13 |
| 65 | 10/01/2030 | $1,303.13 | $2.41 | $4.89 | $1.50 | $1,300.72 |
| 66 | 11/01/2030 | $1,300.72 | $2.42 | $4.88 | $1.50 | $1,298.30 |
| 67 | 12/01/2030 | $1,298.30 | $2.43 | $4.87 | $1.50 | $1,295.87 |
| 68 | 01/01/2031 | $1,295.87 | $2.44 | $4.86 | $1.50 | $1,293.43 |
| 69 | 02/01/2031 | $1,293.43 | $2.45 | $4.85 | $1.50 | $1,290.99 |
| 70 | 03/01/2031 | $1,290.99 | $2.46 | $4.84 | $1.50 | $1,288.53 |
| 71 | 04/01/2031 | $1,288.53 | $2.46 | $4.83 | $1.50 | $1,286.07 |
| 72 | 05/01/2031 | $1,286.07 | $2.47 | $4.82 | $1.50 | $1,283.59 |
| 73 | 06/01/2031 | $1,283.59 | $2.48 | $4.81 | $1.50 | $1,281.11 |
| 74 | 07/01/2031 | $1,281.11 | $2.49 | $4.80 | $1.50 | $1,278.62 |
| 75 | 08/01/2031 | $1,278.62 | $2.50 | $4.79 | $1.50 | $1,276.12 |
| 76 | 09/01/2031 | $1,276.12 | $2.51 | $4.79 | $1.50 | $1,273.61 |
| 77 | 10/01/2031 | $1,273.61 | $2.52 | $4.78 | $1.50 | $1,271.09 |
| 78 | 11/01/2031 | $1,271.09 | $2.53 | $4.77 | $1.50 | $1,268.56 |
| 79 | 12/01/2031 | $1,268.56 | $2.54 | $4.76 | $1.50 | $1,266.02 |
| 80 | 01/01/2032 | $1,266.02 | $2.55 | $4.75 | $1.50 | $1,263.47 |
| 81 | 02/01/2032 | $1,263.47 | $2.56 | $4.74 | $1.50 | $1,260.91 |
| 82 | 03/01/2032 | $1,260.91 | $2.57 | $4.73 | $1.50 | $1,258.34 |
| 83 | 04/01/2032 | $1,258.34 | $2.58 | $4.72 | $1.50 | $1,255.77 |
| 84 | 05/01/2032 | $1,255.77 | $2.59 | $4.71 | $1.50 | $1,253.18 |
| 85 | 06/01/2032 | $1,253.18 | $2.60 | $4.70 | $1.50 | $1,250.58 |
| 86 | 07/01/2032 | $1,250.58 | $2.61 | $4.69 | $1.50 | $1,247.98 |
| 87 | 08/01/2032 | $1,247.98 | $2.62 | $4.68 | $1.50 | $1,245.36 |
| 88 | 09/01/2032 | $1,245.36 | $2.63 | $4.67 | $1.50 | $1,242.73 |
| 89 | 10/01/2032 | $1,242.73 | $2.64 | $4.66 | $1.50 | $1,240.10 |
| 90 | 11/01/2032 | $1,240.10 | $2.65 | $4.65 | $1.50 | $1,237.45 |
| 91 | 12/01/2032 | $1,237.45 | $2.66 | $4.64 | $1.50 | $1,234.79 |
| 92 | 01/01/2033 | $1,234.79 | $2.67 | $4.63 | $1.50 | $1,232.13 |
| 93 | 02/01/2033 | $1,232.13 | $2.68 | $4.62 | $1.50 | $1,229.45 |
| 94 | 03/01/2033 | $1,229.45 | $2.69 | $4.61 | $1.50 | $1,226.77 |
| 95 | 04/01/2033 | $1,226.77 | $2.70 | $4.60 | $1.50 | $1,224.07 |
| 96 | 05/01/2033 | $1,224.07 | $2.71 | $4.59 | $1.50 | $1,221.37 |
| 97 | 06/01/2033 | $1,221.37 | $2.72 | $4.58 | $1.50 | $1,218.65 |
| 98 | 07/01/2033 | $1,218.65 | $2.73 | $4.57 | $1.50 | $1,215.92 |
| 99 | 08/01/2033 | $1,215.92 | $2.74 | $4.56 | $1.50 | $1,213.19 |
| 100 | 09/01/2033 | $1,213.19 | $2.75 | $4.55 | $1.50 | $1,210.44 |
| 101 | 10/01/2033 | $1,210.44 | $2.76 | $4.54 | $1.50 | $1,207.68 |
| 102 | 11/01/2033 | $1,207.68 | $2.77 | $4.53 | $1.50 | $1,204.92 |
| 103 | 12/01/2033 | $1,204.92 | $2.78 | $4.52 | $1.50 | $1,202.14 |
| 104 | 01/01/2034 | $1,202.14 | $2.79 | $4.51 | $1.50 | $1,199.35 |
| 105 | 02/01/2034 | $1,199.35 | $2.80 | $4.50 | $1.50 | $1,196.55 |
| 106 | 03/01/2034 | $1,196.55 | $2.81 | $4.49 | $1.50 | $1,193.74 |
| 107 | 04/01/2034 | $1,193.74 | $2.82 | $4.48 | $1.50 | $1,190.92 |
| 108 | 05/01/2034 | $1,190.92 | $2.83 | $4.47 | $1.50 | $1,188.09 |
| 109 | 06/01/2034 | $1,188.09 | $2.84 | $4.46 | $1.50 | $1,185.25 |
| 110 | 07/01/2034 | $1,185.25 | $2.85 | $4.44 | $1.50 | $1,182.40 |
| 111 | 08/01/2034 | $1,182.40 | $2.86 | $4.43 | $1.50 | $1,179.54 |
| 112 | 09/01/2034 | $1,179.54 | $2.87 | $4.42 | $1.50 | $1,176.66 |
| 113 | 10/01/2034 | $1,176.66 | $2.88 | $4.41 | $1.50 | $1,173.78 |
| 114 | 11/01/2034 | $1,173.78 | $2.89 | $4.40 | $1.50 | $1,170.88 |
| 115 | 12/01/2034 | $1,170.88 | $2.91 | $4.39 | $1.50 | $1,167.98 |
| 116 | 01/01/2035 | $1,167.98 | $2.92 | $4.38 | $1.50 | $1,165.06 |
| 117 | 02/01/2035 | $1,165.06 | $2.93 | $4.37 | $1.50 | $1,162.14 |
| 118 | 03/01/2035 | $1,162.14 | $2.94 | $4.36 | $1.50 | $1,159.20 |
| 119 | 04/01/2035 | $1,159.20 | $2.95 | $4.35 | $1.50 | $1,156.25 |
| 120 | 05/01/2035 | $1,156.25 | $2.96 | $4.34 | $1.50 | $1,153.29 |
| 121 | 06/01/2035 | $1,153.29 | $2.97 | $4.32 | $1.50 | $1,150.32 |
| 122 | 07/01/2035 | $1,150.32 | $2.98 | $4.31 | $1.50 | $1,147.33 |
| 123 | 08/01/2035 | $1,147.33 | $2.99 | $4.30 | $1.50 | $1,144.34 |
| 124 | 09/01/2035 | $1,144.34 | $3.00 | $4.29 | $1.50 | $1,141.34 |
| 125 | 10/01/2035 | $1,141.34 | $3.02 | $4.28 | $1.50 | $1,138.32 |
| 126 | 11/01/2035 | $1,138.32 | $3.03 | $4.27 | $1.50 | $1,135.29 |
| 127 | 12/01/2035 | $1,135.29 | $3.04 | $4.26 | $1.50 | $1,132.25 |
| 128 | 01/01/2036 | $1,132.25 | $3.05 | $4.25 | $1.50 | $1,129.20 |
| 129 | 02/01/2036 | $1,129.20 | $3.06 | $4.23 | $1.50 | $1,126.14 |
| 130 | 03/01/2036 | $1,126.14 | $3.07 | $4.22 | $1.50 | $1,123.07 |
| 131 | 04/01/2036 | $1,123.07 | $3.08 | $4.21 | $1.50 | $1,119.98 |
| 132 | 05/01/2036 | $1,119.98 | $3.10 | $4.20 | $1.50 | $1,116.89 |
| 133 | 06/01/2036 | $1,116.89 | $3.11 | $4.19 | $1.50 | $1,113.78 |
| 134 | 07/01/2036 | $1,113.78 | $3.12 | $4.18 | $1.50 | $1,110.66 |
| 135 | 08/01/2036 | $1,110.66 | $3.13 | $4.16 | $1.50 | $1,107.53 |
| 136 | 09/01/2036 | $1,107.53 | $3.14 | $4.15 | $1.50 | $1,104.38 |
| 137 | 10/01/2036 | $1,104.38 | $3.15 | $4.14 | $1.50 | $1,101.23 |
| 138 | 11/01/2036 | $1,101.23 | $3.17 | $4.13 | $1.50 | $1,098.06 |
| 139 | 12/01/2036 | $1,098.06 | $3.18 | $4.12 | $1.50 | $1,094.88 |
| 140 | 01/01/2037 | $1,094.88 | $3.19 | $4.11 | $1.50 | $1,091.69 |
| 141 | 02/01/2037 | $1,091.69 | $3.20 | $4.09 | $1.50 | $1,088.49 |
| 142 | 03/01/2037 | $1,088.49 | $3.21 | $4.08 | $1.50 | $1,085.28 |
| 143 | 04/01/2037 | $1,085.28 | $3.23 | $4.07 | $1.50 | $1,082.05 |
| 144 | 05/01/2037 | $1,082.05 | $3.24 | $4.06 | $1.50 | $1,078.81 |
| 145 | 06/01/2037 | $1,078.81 | $3.25 | $4.05 | $1.50 | $1,075.56 |
| 146 | 07/01/2037 | $1,075.56 | $3.26 | $4.03 | $1.50 | $1,072.30 |
| 147 | 08/01/2037 | $1,072.30 | $3.28 | $4.02 | $1.50 | $1,069.02 |
| 148 | 09/01/2037 | $1,069.02 | $3.29 | $4.01 | $1.50 | $1,065.74 |
| 149 | 10/01/2037 | $1,065.74 | $3.30 | $4.00 | $1.50 | $1,062.44 |
| 150 | 11/01/2037 | $1,062.44 | $3.31 | $3.98 | $1.50 | $1,059.12 |
| 151 | 12/01/2037 | $1,059.12 | $3.32 | $3.97 | $1.50 | $1,055.80 |
| 152 | 01/01/2038 | $1,055.80 | $3.34 | $3.96 | $1.50 | $1,052.46 |
| 153 | 02/01/2038 | $1,052.46 | $3.35 | $3.95 | $1.50 | $1,049.11 |
| 154 | 03/01/2038 | $1,049.11 | $3.36 | $3.93 | $1.50 | $1,045.75 |
| 155 | 04/01/2038 | $1,045.75 | $3.37 | $3.92 | $1.50 | $1,042.38 |
| 156 | 05/01/2038 | $1,042.38 | $3.39 | $3.91 | $1.50 | $1,038.99 |
| 157 | 06/01/2038 | $1,038.99 | $3.40 | $3.90 | $1.50 | $1,035.59 |
| 158 | 07/01/2038 | $1,035.59 | $3.41 | $3.88 | $1.50 | $1,032.18 |
| 159 | 08/01/2038 | $1,032.18 | $3.43 | $3.87 | $1.50 | $1,028.75 |
| 160 | 09/01/2038 | $1,028.75 | $3.44 | $3.86 | $1.50 | $1,025.31 |
| 161 | 10/01/2038 | $1,025.31 | $3.45 | $3.84 | $1.50 | $1,021.86 |
| 162 | 11/01/2038 | $1,021.86 | $3.46 | $3.83 | $1.50 | $1,018.40 |
| 163 | 12/01/2038 | $1,018.40 | $3.48 | $3.82 | $1.50 | $1,014.92 |
| 164 | 01/01/2039 | $1,014.92 | $3.49 | $3.81 | $1.50 | $1,011.43 |
| 165 | 02/01/2039 | $1,011.43 | $3.50 | $3.79 | $1.50 | $1,007.92 |
| 166 | 03/01/2039 | $1,007.92 | $3.52 | $3.78 | $1.50 | $1,004.41 |
| 167 | 04/01/2039 | $1,004.41 | $3.53 | $3.77 | $1.50 | $1,000.88 |
| 168 | 05/01/2039 | $1,000.88 | $3.54 | $3.75 | $1.50 | $997.34 |
| 169 | 06/01/2039 | $997.34 | $3.56 | $3.74 | $1.50 | $993.78 |
| 170 | 07/01/2039 | $993.78 | $3.57 | $3.73 | $1.50 | $990.21 |
| 171 | 08/01/2039 | $990.21 | $3.58 | $3.71 | $1.50 | $986.63 |
| 172 | 09/01/2039 | $986.63 | $3.60 | $3.70 | $1.50 | $983.03 |
| 173 | 10/01/2039 | $983.03 | $3.61 | $3.69 | $1.50 | $979.42 |
| 174 | 11/01/2039 | $979.42 | $3.62 | $3.67 | $1.50 | $975.80 |
| 175 | 12/01/2039 | $975.80 | $3.64 | $3.66 | $1.50 | $972.16 |
| 176 | 01/01/2040 | $972.16 | $3.65 | $3.65 | $1.50 | $968.51 |
| 177 | 02/01/2040 | $968.51 | $3.66 | $3.63 | $1.50 | $964.84 |
| 178 | 03/01/2040 | $964.84 | $3.68 | $3.62 | $1.50 | $961.17 |
| 179 | 04/01/2040 | $961.17 | $3.69 | $3.60 | $1.50 | $957.47 |
| 180 | 05/01/2040 | $957.47 | $3.71 | $3.59 | $1.50 | $953.77 |
| 181 | 06/01/2040 | $953.77 | $3.72 | $3.58 | $1.50 | $950.05 |
| 182 | 07/01/2040 | $950.05 | $3.73 | $3.56 | $1.50 | $946.32 |
| 183 | 08/01/2040 | $946.32 | $3.75 | $3.55 | $1.50 | $942.57 |
| 184 | 09/01/2040 | $942.57 | $3.76 | $3.53 | $1.50 | $938.81 |
| 185 | 10/01/2040 | $938.81 | $3.78 | $3.52 | $1.50 | $935.03 |
| 186 | 11/01/2040 | $935.03 | $3.79 | $3.51 | $1.50 | $931.24 |
| 187 | 12/01/2040 | $931.24 | $3.80 | $3.49 | $1.50 | $927.44 |
| 188 | 01/01/2041 | $927.44 | $3.82 | $3.48 | $1.50 | $923.62 |
| 189 | 02/01/2041 | $923.62 | $3.83 | $3.46 | $1.50 | $919.79 |
| 190 | 03/01/2041 | $919.79 | $3.85 | $3.45 | $1.50 | $915.94 |
| 191 | 04/01/2041 | $915.94 | $3.86 | $3.43 | $1.50 | $912.08 |
| 192 | 05/01/2041 | $912.08 | $3.88 | $3.42 | $1.50 | $908.20 |
| 193 | 06/01/2041 | $908.20 | $3.89 | $3.41 | $1.50 | $904.31 |
| 194 | 07/01/2041 | $904.31 | $3.91 | $3.39 | $1.50 | $900.41 |
| 195 | 08/01/2041 | $900.41 | $3.92 | $3.38 | $1.50 | $896.49 |
| 196 | 09/01/2041 | $896.49 | $3.93 | $3.36 | $1.50 | $892.55 |
| 197 | 10/01/2041 | $892.55 | $3.95 | $3.35 | $1.50 | $888.60 |
| 198 | 11/01/2041 | $888.60 | $3.96 | $3.33 | $1.50 | $884.64 |
| 199 | 12/01/2041 | $884.64 | $3.98 | $3.32 | $1.50 | $880.66 |
| 200 | 01/01/2042 | $880.66 | $3.99 | $3.30 | $1.50 | $876.67 |
| 201 | 02/01/2042 | $876.67 | $4.01 | $3.29 | $1.50 | $872.66 |
| 202 | 03/01/2042 | $872.66 | $4.02 | $3.27 | $1.50 | $868.63 |
| 203 | 04/01/2042 | $868.63 | $4.04 | $3.26 | $1.50 | $864.59 |
| 204 | 05/01/2042 | $864.59 | $4.05 | $3.24 | $1.50 | $860.54 |
| 205 | 06/01/2042 | $860.54 | $4.07 | $3.23 | $1.50 | $856.47 |
| 206 | 07/01/2042 | $856.47 | $4.08 | $3.21 | $1.50 | $852.39 |
| 207 | 08/01/2042 | $852.39 | $4.10 | $3.20 | $1.50 | $848.29 |
| 208 | 09/01/2042 | $848.29 | $4.12 | $3.18 | $1.50 | $844.17 |
| 209 | 10/01/2042 | $844.17 | $4.13 | $3.17 | $1.50 | $840.04 |
| 210 | 11/01/2042 | $840.04 | $4.15 | $3.15 | $1.50 | $835.89 |
| 211 | 12/01/2042 | $835.89 | $4.16 | $3.13 | $1.50 | $831.73 |
| 212 | 01/01/2043 | $831.73 | $4.18 | $3.12 | $1.50 | $827.56 |
| 213 | 02/01/2043 | $827.56 | $4.19 | $3.10 | $1.50 | $823.36 |
| 214 | 03/01/2043 | $823.36 | $4.21 | $3.09 | $1.50 | $819.15 |
| 215 | 04/01/2043 | $819.15 | $4.22 | $3.07 | $1.50 | $814.93 |
| 216 | 05/01/2043 | $814.93 | $4.24 | $3.06 | $1.50 | $810.69 |
| 217 | 06/01/2043 | $810.69 | $4.26 | $3.04 | $1.50 | $806.43 |
| 218 | 07/01/2043 | $806.43 | $4.27 | $3.02 | $1.50 | $802.16 |
| 219 | 08/01/2043 | $802.16 | $4.29 | $3.01 | $1.50 | $797.87 |
| 220 | 09/01/2043 | $797.87 | $4.30 | $2.99 | $1.50 | $793.57 |
| 221 | 10/01/2043 | $793.57 | $4.32 | $2.98 | $1.50 | $789.25 |
| 222 | 11/01/2043 | $789.25 | $4.34 | $2.96 | $1.50 | $784.91 |
| 223 | 12/01/2043 | $784.91 | $4.35 | $2.94 | $1.50 | $780.56 |
| 224 | 01/01/2044 | $780.56 | $4.37 | $2.93 | $1.50 | $776.19 |
| 225 | 02/01/2044 | $776.19 | $4.39 | $2.91 | $1.50 | $771.80 |
| 226 | 03/01/2044 | $771.80 | $4.40 | $2.89 | $1.50 | $767.40 |
| 227 | 04/01/2044 | $767.40 | $4.42 | $2.88 | $1.50 | $762.98 |
| 228 | 05/01/2044 | $762.98 | $4.44 | $2.86 | $1.50 | $758.55 |
| 229 | 06/01/2044 | $758.55 | $4.45 | $2.84 | $1.50 | $754.10 |
| 230 | 07/01/2044 | $754.10 | $4.47 | $2.83 | $1.50 | $749.63 |
| 231 | 08/01/2044 | $749.63 | $4.49 | $2.81 | $1.50 | $745.14 |
| 232 | 09/01/2044 | $745.14 | $4.50 | $2.79 | $1.50 | $740.64 |
| 233 | 10/01/2044 | $740.64 | $4.52 | $2.78 | $1.50 | $736.12 |
| 234 | 11/01/2044 | $736.12 | $4.54 | $2.76 | $1.50 | $731.59 |
| 235 | 12/01/2044 | $731.59 | $4.55 | $2.74 | $1.50 | $727.03 |
| 236 | 01/01/2045 | $727.03 | $4.57 | $2.73 | $1.50 | $722.46 |
| 237 | 02/01/2045 | $722.46 | $4.59 | $2.71 | $1.50 | $717.88 |
| 238 | 03/01/2045 | $717.88 | $4.60 | $2.69 | $1.50 | $713.27 |
| 239 | 04/01/2045 | $713.27 | $4.62 | $2.67 | $1.50 | $708.65 |
| 240 | 05/01/2045 | $708.65 | $4.64 | $2.66 | $1.50 | $704.01 |
| 241 | 06/01/2045 | $704.01 | $4.66 | $2.64 | $1.50 | $699.36 |
| 242 | 07/01/2045 | $699.36 | $4.67 | $2.62 | $1.50 | $694.68 |
| 243 | 08/01/2045 | $694.68 | $4.69 | $2.61 | $1.50 | $689.99 |
| 244 | 09/01/2045 | $689.99 | $4.71 | $2.59 | $1.50 | $685.28 |
| 245 | 10/01/2045 | $685.28 | $4.73 | $2.57 | $1.50 | $680.56 |
| 246 | 11/01/2045 | $680.56 | $4.74 | $2.55 | $1.50 | $675.81 |
| 247 | 12/01/2045 | $675.81 | $4.76 | $2.53 | $1.50 | $671.05 |
| 248 | 01/01/2046 | $671.05 | $4.78 | $2.52 | $1.50 | $666.27 |
| 249 | 02/01/2046 | $666.27 | $4.80 | $2.50 | $1.50 | $661.47 |
| 250 | 03/01/2046 | $661.47 | $4.82 | $2.48 | $1.50 | $656.66 |
| 251 | 04/01/2046 | $656.66 | $4.83 | $2.46 | $1.50 | $651.82 |
| 252 | 05/01/2046 | $651.82 | $4.85 | $2.44 | $1.50 | $646.97 |
| 253 | 06/01/2046 | $646.97 | $4.87 | $2.43 | $1.50 | $642.10 |
| 254 | 07/01/2046 | $642.10 | $4.89 | $2.41 | $1.50 | $637.21 |
| 255 | 08/01/2046 | $637.21 | $4.91 | $2.39 | $1.50 | $632.31 |
| 256 | 09/01/2046 | $632.31 | $4.93 | $2.37 | $1.50 | $627.38 |
| 257 | 10/01/2046 | $627.38 | $4.94 | $2.35 | $1.50 | $622.44 |
| 258 | 11/01/2046 | $622.44 | $4.96 | $2.33 | $1.50 | $617.47 |
| 259 | 12/01/2046 | $617.47 | $4.98 | $2.32 | $1.50 | $612.49 |
| 260 | 01/01/2047 | $612.49 | $5.00 | $2.30 | $1.50 | $607.49 |
| 261 | 02/01/2047 | $607.49 | $5.02 | $2.28 | $1.50 | $602.48 |
| 262 | 03/01/2047 | $602.48 | $5.04 | $2.26 | $1.50 | $597.44 |
| 263 | 04/01/2047 | $597.44 | $5.06 | $2.24 | $1.50 | $592.38 |
| 264 | 05/01/2047 | $592.38 | $5.07 | $2.22 | $1.50 | $587.31 |
| 265 | 06/01/2047 | $587.31 | $5.09 | $2.20 | $1.50 | $582.21 |
| 266 | 07/01/2047 | $582.21 | $5.11 | $2.18 | $1.50 | $577.10 |
| 267 | 08/01/2047 | $577.10 | $5.13 | $2.16 | $1.50 | $571.97 |
| 268 | 09/01/2047 | $571.97 | $5.15 | $2.14 | $1.50 | $566.82 |
| 269 | 10/01/2047 | $566.82 | $5.17 | $2.13 | $1.50 | $561.65 |
| 270 | 11/01/2047 | $561.65 | $5.19 | $2.11 | $1.50 | $556.46 |
| 271 | 12/01/2047 | $556.46 | $5.21 | $2.09 | $1.50 | $551.25 |
| 272 | 01/01/2048 | $551.25 | $5.23 | $2.07 | $1.50 | $546.02 |
| 273 | 02/01/2048 | $546.02 | $5.25 | $2.05 | $1.50 | $540.77 |
| 274 | 03/01/2048 | $540.77 | $5.27 | $2.03 | $1.50 | $535.50 |
| 275 | 04/01/2048 | $535.50 | $5.29 | $2.01 | $1.50 | $530.21 |
| 276 | 05/01/2048 | $530.21 | $5.31 | $1.99 | $1.50 | $524.91 |
| 277 | 06/01/2048 | $524.91 | $5.33 | $1.97 | $1.50 | $519.58 |
| 278 | 07/01/2048 | $519.58 | $5.35 | $1.95 | $1.50 | $514.23 |
| 279 | 08/01/2048 | $514.23 | $5.37 | $1.93 | $1.50 | $508.86 |
| 280 | 09/01/2048 | $508.86 | $5.39 | $1.91 | $1.50 | $503.47 |
| 281 | 10/01/2048 | $503.47 | $5.41 | $1.89 | $1.50 | $498.07 |
| 282 | 11/01/2048 | $498.07 | $5.43 | $1.87 | $1.50 | $492.64 |
| 283 | 12/01/2048 | $492.64 | $5.45 | $1.85 | $1.50 | $487.19 |
| 284 | 01/01/2049 | $487.19 | $5.47 | $1.83 | $1.50 | $481.72 |
| 285 | 02/01/2049 | $481.72 | $5.49 | $1.81 | $1.50 | $476.23 |
| 286 | 03/01/2049 | $476.23 | $5.51 | $1.79 | $1.50 | $470.72 |
| 287 | 04/01/2049 | $470.72 | $5.53 | $1.77 | $1.50 | $465.19 |
| 288 | 05/01/2049 | $465.19 | $5.55 | $1.74 | $1.50 | $459.64 |
| 289 | 06/01/2049 | $459.64 | $5.57 | $1.72 | $1.50 | $454.06 |
| 290 | 07/01/2049 | $454.06 | $5.59 | $1.70 | $1.50 | $448.47 |
| 291 | 08/01/2049 | $448.47 | $5.61 | $1.68 | $1.50 | $442.85 |
| 292 | 09/01/2049 | $442.85 | $5.64 | $1.66 | $1.50 | $437.22 |
| 293 | 10/01/2049 | $437.22 | $5.66 | $1.64 | $1.50 | $431.56 |
| 294 | 11/01/2049 | $431.56 | $5.68 | $1.62 | $1.50 | $425.88 |
| 295 | 12/01/2049 | $425.88 | $5.70 | $1.60 | $1.50 | $420.19 |
| 296 | 01/01/2050 | $420.19 | $5.72 | $1.58 | $1.50 | $414.46 |
| 297 | 02/01/2050 | $414.46 | $5.74 | $1.55 | $1.50 | $408.72 |
| 298 | 03/01/2050 | $408.72 | $5.76 | $1.53 | $1.50 | $402.96 |
| 299 | 04/01/2050 | $402.96 | $5.79 | $1.51 | $1.50 | $397.17 |
| 300 | 05/01/2050 | $397.17 | $5.81 | $1.49 | $1.50 | $391.37 |
| 301 | 06/01/2050 | $391.37 | $5.83 | $1.47 | $1.50 | $385.54 |
| 302 | 07/01/2050 | $385.54 | $5.85 | $1.45 | $1.50 | $379.69 |
| 303 | 08/01/2050 | $379.69 | $5.87 | $1.42 | $1.50 | $373.82 |
| 304 | 09/01/2050 | $373.82 | $5.89 | $1.40 | $1.50 | $367.92 |
| 305 | 10/01/2050 | $367.92 | $5.92 | $1.38 | $1.50 | $362.00 |
| 306 | 11/01/2050 | $362.00 | $5.94 | $1.36 | $1.50 | $356.07 |
| 307 | 12/01/2050 | $356.07 | $5.96 | $1.34 | $1.50 | $350.10 |
| 308 | 01/01/2051 | $350.10 | $5.98 | $1.31 | $1.50 | $344.12 |
| 309 | 02/01/2051 | $344.12 | $6.01 | $1.29 | $1.50 | $338.12 |
| 310 | 03/01/2051 | $338.12 | $6.03 | $1.27 | $1.50 | $332.09 |
| 311 | 04/01/2051 | $332.09 | $6.05 | $1.25 | $1.50 | $326.04 |
| 312 | 05/01/2051 | $326.04 | $6.07 | $1.22 | $1.50 | $319.96 |
| 313 | 06/01/2051 | $319.96 | $6.10 | $1.20 | $1.50 | $313.87 |
| 314 | 07/01/2051 | $313.87 | $6.12 | $1.18 | $1.50 | $307.75 |
| 315 | 08/01/2051 | $307.75 | $6.14 | $1.15 | $1.50 | $301.60 |
| 316 | 09/01/2051 | $301.60 | $6.17 | $1.13 | $1.50 | $295.44 |
| 317 | 10/01/2051 | $295.44 | $6.19 | $1.11 | $1.50 | $289.25 |
| 318 | 11/01/2051 | $289.25 | $6.21 | $1.08 | $1.50 | $283.04 |
| 319 | 12/01/2051 | $283.04 | $6.23 | $1.06 | $1.50 | $276.80 |
| 320 | 01/01/2052 | $276.80 | $6.26 | $1.04 | $1.50 | $270.55 |
| 321 | 02/01/2052 | $270.55 | $6.28 | $1.01 | $1.50 | $264.26 |
| 322 | 03/01/2052 | $264.26 | $6.31 | $0.99 | $1.50 | $257.96 |
| 323 | 04/01/2052 | $257.96 | $6.33 | $0.97 | $1.50 | $251.63 |
| 324 | 05/01/2052 | $251.63 | $6.35 | $0.94 | $1.50 | $245.28 |
| 325 | 06/01/2052 | $245.28 | $6.38 | $0.92 | $1.50 | $238.90 |
| 326 | 07/01/2052 | $238.90 | $6.40 | $0.90 | $1.50 | $232.50 |
| 327 | 08/01/2052 | $232.50 | $6.42 | $0.87 | $1.50 | $226.08 |
| 328 | 09/01/2052 | $226.08 | $6.45 | $0.85 | $1.50 | $219.63 |
| 329 | 10/01/2052 | $219.63 | $6.47 | $0.82 | $1.50 | $213.16 |
| 330 | 11/01/2052 | $213.16 | $6.50 | $0.80 | $1.50 | $206.66 |
| 331 | 12/01/2052 | $206.66 | $6.52 | $0.77 | $1.50 | $200.14 |
| 332 | 01/01/2053 | $200.14 | $6.55 | $0.75 | $1.50 | $193.59 |
| 333 | 02/01/2053 | $193.59 | $6.57 | $0.73 | $1.50 | $187.02 |
| 334 | 03/01/2053 | $187.02 | $6.59 | $0.70 | $1.50 | $180.43 |
| 335 | 04/01/2053 | $180.43 | $6.62 | $0.68 | $1.50 | $173.81 |
| 336 | 05/01/2053 | $173.81 | $6.64 | $0.65 | $1.50 | $167.16 |
| 337 | 06/01/2053 | $167.16 | $6.67 | $0.63 | $1.50 | $160.49 |
| 338 | 07/01/2053 | $160.49 | $6.69 | $0.60 | $1.50 | $153.80 |
| 339 | 08/01/2053 | $153.80 | $6.72 | $0.58 | $1.50 | $147.08 |
| 340 | 09/01/2053 | $147.08 | $6.74 | $0.55 | $1.50 | $140.33 |
| 341 | 10/01/2053 | $140.33 | $6.77 | $0.53 | $1.50 | $133.56 |
| 342 | 11/01/2053 | $133.56 | $6.80 | $0.50 | $1.50 | $126.77 |
| 343 | 12/01/2053 | $126.77 | $6.82 | $0.48 | $1.50 | $119.95 |
| 344 | 01/01/2054 | $119.95 | $6.85 | $0.45 | $1.50 | $113.10 |
| 345 | 02/01/2054 | $113.10 | $6.87 | $0.42 | $1.50 | $106.23 |
| 346 | 03/01/2054 | $106.23 | $6.90 | $0.40 | $1.50 | $99.33 |
| 347 | 04/01/2054 | $99.33 | $6.92 | $0.37 | $1.50 | $92.41 |
| 348 | 05/01/2054 | $92.41 | $6.95 | $0.35 | $1.50 | $85.46 |
| 349 | 06/01/2054 | $85.46 | $6.98 | $0.32 | $1.50 | $78.48 |
| 350 | 07/01/2054 | $78.48 | $7.00 | $0.29 | $1.50 | $71.48 |
| 351 | 08/01/2054 | $71.48 | $7.03 | $0.27 | $1.50 | $64.45 |
| 352 | 09/01/2054 | $64.45 | $7.05 | $0.24 | $1.50 | $57.40 |
| 353 | 10/01/2054 | $57.40 | $7.08 | $0.22 | $1.50 | $50.32 |
| 354 | 11/01/2054 | $50.32 | $7.11 | $0.19 | $1.50 | $43.21 |
| 355 | 12/01/2054 | $43.21 | $7.13 | $0.16 | $1.50 | $36.07 |
| 356 | 01/01/2055 | $36.07 | $7.16 | $0.14 | $1.50 | $28.91 |
| 357 | 02/01/2055 | $28.91 | $7.19 | $0.11 | $1.50 | $21.73 |
| 358 | 03/01/2055 | $21.73 | $7.21 | $0.08 | $1.50 | $14.51 |
| 359 | 04/01/2055 | $14.51 | $7.24 | $0.05 | $1.50 | $7.27 |
| 360 | 05/01/2055 | $7.27 | $7.27 | $0.03 | $1.50 | $0.00 |