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: $10.08
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 01/01/2026 | $1,660.00 | $2.19 | $6.23 | $1.67 | $1,657.81 |
| 2 | 02/01/2026 | $1,657.81 | $2.19 | $6.22 | $1.67 | $1,655.62 |
| 3 | 03/01/2026 | $1,655.62 | $2.20 | $6.21 | $1.67 | $1,653.42 |
| 4 | 04/01/2026 | $1,653.42 | $2.21 | $6.20 | $1.67 | $1,651.21 |
| 5 | 05/01/2026 | $1,651.21 | $2.22 | $6.19 | $1.67 | $1,648.99 |
| 6 | 06/01/2026 | $1,648.99 | $2.23 | $6.18 | $1.67 | $1,646.76 |
| 7 | 07/01/2026 | $1,646.76 | $2.24 | $6.18 | $1.67 | $1,644.52 |
| 8 | 08/01/2026 | $1,644.52 | $2.24 | $6.17 | $1.67 | $1,642.28 |
| 9 | 09/01/2026 | $1,642.28 | $2.25 | $6.16 | $1.67 | $1,640.03 |
| 10 | 10/01/2026 | $1,640.03 | $2.26 | $6.15 | $1.67 | $1,637.77 |
| 11 | 11/01/2026 | $1,637.77 | $2.27 | $6.14 | $1.67 | $1,635.50 |
| 12 | 12/01/2026 | $1,635.50 | $2.28 | $6.13 | $1.67 | $1,633.22 |
| 13 | 01/01/2027 | $1,633.22 | $2.29 | $6.12 | $1.67 | $1,630.93 |
| 14 | 02/01/2027 | $1,630.93 | $2.29 | $6.12 | $1.67 | $1,628.64 |
| 15 | 03/01/2027 | $1,628.64 | $2.30 | $6.11 | $1.67 | $1,626.34 |
| 16 | 04/01/2027 | $1,626.34 | $2.31 | $6.10 | $1.67 | $1,624.02 |
| 17 | 05/01/2027 | $1,624.02 | $2.32 | $6.09 | $1.67 | $1,621.70 |
| 18 | 06/01/2027 | $1,621.70 | $2.33 | $6.08 | $1.67 | $1,619.37 |
| 19 | 07/01/2027 | $1,619.37 | $2.34 | $6.07 | $1.67 | $1,617.03 |
| 20 | 08/01/2027 | $1,617.03 | $2.35 | $6.06 | $1.67 | $1,614.69 |
| 21 | 09/01/2027 | $1,614.69 | $2.36 | $6.06 | $1.67 | $1,612.33 |
| 22 | 10/01/2027 | $1,612.33 | $2.36 | $6.05 | $1.67 | $1,609.97 |
| 23 | 11/01/2027 | $1,609.97 | $2.37 | $6.04 | $1.67 | $1,607.59 |
| 24 | 12/01/2027 | $1,607.59 | $2.38 | $6.03 | $1.67 | $1,605.21 |
| 25 | 01/01/2028 | $1,605.21 | $2.39 | $6.02 | $1.67 | $1,602.82 |
| 26 | 02/01/2028 | $1,602.82 | $2.40 | $6.01 | $1.67 | $1,600.42 |
| 27 | 03/01/2028 | $1,600.42 | $2.41 | $6.00 | $1.67 | $1,598.01 |
| 28 | 04/01/2028 | $1,598.01 | $2.42 | $5.99 | $1.67 | $1,595.59 |
| 29 | 05/01/2028 | $1,595.59 | $2.43 | $5.98 | $1.67 | $1,593.16 |
| 30 | 06/01/2028 | $1,593.16 | $2.44 | $5.97 | $1.67 | $1,590.73 |
| 31 | 07/01/2028 | $1,590.73 | $2.45 | $5.97 | $1.67 | $1,588.28 |
| 32 | 08/01/2028 | $1,588.28 | $2.45 | $5.96 | $1.67 | $1,585.83 |
| 33 | 09/01/2028 | $1,585.83 | $2.46 | $5.95 | $1.67 | $1,583.36 |
| 34 | 10/01/2028 | $1,583.36 | $2.47 | $5.94 | $1.67 | $1,580.89 |
| 35 | 11/01/2028 | $1,580.89 | $2.48 | $5.93 | $1.67 | $1,578.41 |
| 36 | 12/01/2028 | $1,578.41 | $2.49 | $5.92 | $1.67 | $1,575.91 |
| 37 | 01/01/2029 | $1,575.91 | $2.50 | $5.91 | $1.67 | $1,573.41 |
| 38 | 02/01/2029 | $1,573.41 | $2.51 | $5.90 | $1.67 | $1,570.90 |
| 39 | 03/01/2029 | $1,570.90 | $2.52 | $5.89 | $1.67 | $1,568.38 |
| 40 | 04/01/2029 | $1,568.38 | $2.53 | $5.88 | $1.67 | $1,565.85 |
| 41 | 05/01/2029 | $1,565.85 | $2.54 | $5.87 | $1.67 | $1,563.31 |
| 42 | 06/01/2029 | $1,563.31 | $2.55 | $5.86 | $1.67 | $1,560.76 |
| 43 | 07/01/2029 | $1,560.76 | $2.56 | $5.85 | $1.67 | $1,558.21 |
| 44 | 08/01/2029 | $1,558.21 | $2.57 | $5.84 | $1.67 | $1,555.64 |
| 45 | 09/01/2029 | $1,555.64 | $2.58 | $5.83 | $1.67 | $1,553.06 |
| 46 | 10/01/2029 | $1,553.06 | $2.59 | $5.82 | $1.67 | $1,550.47 |
| 47 | 11/01/2029 | $1,550.47 | $2.60 | $5.81 | $1.67 | $1,547.88 |
| 48 | 12/01/2029 | $1,547.88 | $2.61 | $5.80 | $1.67 | $1,545.27 |
| 49 | 01/01/2030 | $1,545.27 | $2.62 | $5.79 | $1.67 | $1,542.66 |
| 50 | 02/01/2030 | $1,542.66 | $2.63 | $5.78 | $1.67 | $1,540.03 |
| 51 | 03/01/2030 | $1,540.03 | $2.64 | $5.78 | $1.67 | $1,537.39 |
| 52 | 04/01/2030 | $1,537.39 | $2.65 | $5.77 | $1.67 | $1,534.75 |
| 53 | 05/01/2030 | $1,534.75 | $2.66 | $5.76 | $1.67 | $1,532.09 |
| 54 | 06/01/2030 | $1,532.09 | $2.67 | $5.75 | $1.67 | $1,529.43 |
| 55 | 07/01/2030 | $1,529.43 | $2.68 | $5.74 | $1.67 | $1,526.75 |
| 56 | 08/01/2030 | $1,526.75 | $2.69 | $5.73 | $1.67 | $1,524.07 |
| 57 | 09/01/2030 | $1,524.07 | $2.70 | $5.72 | $1.67 | $1,521.37 |
| 58 | 10/01/2030 | $1,521.37 | $2.71 | $5.71 | $1.67 | $1,518.66 |
| 59 | 11/01/2030 | $1,518.66 | $2.72 | $5.69 | $1.67 | $1,515.95 |
| 60 | 12/01/2030 | $1,515.95 | $2.73 | $5.68 | $1.67 | $1,513.22 |
| 61 | 01/01/2031 | $1,513.22 | $2.74 | $5.67 | $1.67 | $1,510.49 |
| 62 | 02/01/2031 | $1,510.49 | $2.75 | $5.66 | $1.67 | $1,507.74 |
| 63 | 03/01/2031 | $1,507.74 | $2.76 | $5.65 | $1.67 | $1,504.98 |
| 64 | 04/01/2031 | $1,504.98 | $2.77 | $5.64 | $1.67 | $1,502.21 |
| 65 | 05/01/2031 | $1,502.21 | $2.78 | $5.63 | $1.67 | $1,499.44 |
| 66 | 06/01/2031 | $1,499.44 | $2.79 | $5.62 | $1.67 | $1,496.65 |
| 67 | 07/01/2031 | $1,496.65 | $2.80 | $5.61 | $1.67 | $1,493.85 |
| 68 | 08/01/2031 | $1,493.85 | $2.81 | $5.60 | $1.67 | $1,491.04 |
| 69 | 09/01/2031 | $1,491.04 | $2.82 | $5.59 | $1.67 | $1,488.22 |
| 70 | 10/01/2031 | $1,488.22 | $2.83 | $5.58 | $1.67 | $1,485.39 |
| 71 | 11/01/2031 | $1,485.39 | $2.84 | $5.57 | $1.67 | $1,482.55 |
| 72 | 12/01/2031 | $1,482.55 | $2.85 | $5.56 | $1.67 | $1,479.70 |
| 73 | 01/01/2032 | $1,479.70 | $2.86 | $5.55 | $1.67 | $1,476.84 |
| 74 | 02/01/2032 | $1,476.84 | $2.87 | $5.54 | $1.67 | $1,473.96 |
| 75 | 03/01/2032 | $1,473.96 | $2.88 | $5.53 | $1.67 | $1,471.08 |
| 76 | 04/01/2032 | $1,471.08 | $2.89 | $5.52 | $1.67 | $1,468.19 |
| 77 | 05/01/2032 | $1,468.19 | $2.91 | $5.51 | $1.67 | $1,465.28 |
| 78 | 06/01/2032 | $1,465.28 | $2.92 | $5.49 | $1.67 | $1,462.36 |
| 79 | 07/01/2032 | $1,462.36 | $2.93 | $5.48 | $1.67 | $1,459.44 |
| 80 | 08/01/2032 | $1,459.44 | $2.94 | $5.47 | $1.67 | $1,456.50 |
| 81 | 09/01/2032 | $1,456.50 | $2.95 | $5.46 | $1.67 | $1,453.55 |
| 82 | 10/01/2032 | $1,453.55 | $2.96 | $5.45 | $1.67 | $1,450.59 |
| 83 | 11/01/2032 | $1,450.59 | $2.97 | $5.44 | $1.67 | $1,447.62 |
| 84 | 12/01/2032 | $1,447.62 | $2.98 | $5.43 | $1.67 | $1,444.64 |
| 85 | 01/01/2033 | $1,444.64 | $2.99 | $5.42 | $1.67 | $1,441.64 |
| 86 | 02/01/2033 | $1,441.64 | $3.00 | $5.41 | $1.67 | $1,438.64 |
| 87 | 03/01/2033 | $1,438.64 | $3.02 | $5.39 | $1.67 | $1,435.62 |
| 88 | 04/01/2033 | $1,435.62 | $3.03 | $5.38 | $1.67 | $1,432.59 |
| 89 | 05/01/2033 | $1,432.59 | $3.04 | $5.37 | $1.67 | $1,429.56 |
| 90 | 06/01/2033 | $1,429.56 | $3.05 | $5.36 | $1.67 | $1,426.51 |
| 91 | 07/01/2033 | $1,426.51 | $3.06 | $5.35 | $1.67 | $1,423.44 |
| 92 | 08/01/2033 | $1,423.44 | $3.07 | $5.34 | $1.67 | $1,420.37 |
| 93 | 09/01/2033 | $1,420.37 | $3.08 | $5.33 | $1.67 | $1,417.29 |
| 94 | 10/01/2033 | $1,417.29 | $3.10 | $5.31 | $1.67 | $1,414.19 |
| 95 | 11/01/2033 | $1,414.19 | $3.11 | $5.30 | $1.67 | $1,411.08 |
| 96 | 12/01/2033 | $1,411.08 | $3.12 | $5.29 | $1.67 | $1,407.96 |
| 97 | 01/01/2034 | $1,407.96 | $3.13 | $5.28 | $1.67 | $1,404.83 |
| 98 | 02/01/2034 | $1,404.83 | $3.14 | $5.27 | $1.67 | $1,401.69 |
| 99 | 03/01/2034 | $1,401.69 | $3.15 | $5.26 | $1.67 | $1,398.53 |
| 100 | 04/01/2034 | $1,398.53 | $3.17 | $5.24 | $1.67 | $1,395.37 |
| 101 | 05/01/2034 | $1,395.37 | $3.18 | $5.23 | $1.67 | $1,392.19 |
| 102 | 06/01/2034 | $1,392.19 | $3.19 | $5.22 | $1.67 | $1,389.00 |
| 103 | 07/01/2034 | $1,389.00 | $3.20 | $5.21 | $1.67 | $1,385.80 |
| 104 | 08/01/2034 | $1,385.80 | $3.21 | $5.20 | $1.67 | $1,382.58 |
| 105 | 09/01/2034 | $1,382.58 | $3.23 | $5.18 | $1.67 | $1,379.36 |
| 106 | 10/01/2034 | $1,379.36 | $3.24 | $5.17 | $1.67 | $1,376.12 |
| 107 | 11/01/2034 | $1,376.12 | $3.25 | $5.16 | $1.67 | $1,372.87 |
| 108 | 12/01/2034 | $1,372.87 | $3.26 | $5.15 | $1.67 | $1,369.60 |
| 109 | 01/01/2035 | $1,369.60 | $3.27 | $5.14 | $1.67 | $1,366.33 |
| 110 | 02/01/2035 | $1,366.33 | $3.29 | $5.12 | $1.67 | $1,363.04 |
| 111 | 03/01/2035 | $1,363.04 | $3.30 | $5.11 | $1.67 | $1,359.74 |
| 112 | 04/01/2035 | $1,359.74 | $3.31 | $5.10 | $1.67 | $1,356.43 |
| 113 | 05/01/2035 | $1,356.43 | $3.32 | $5.09 | $1.67 | $1,353.11 |
| 114 | 06/01/2035 | $1,353.11 | $3.34 | $5.07 | $1.67 | $1,349.77 |
| 115 | 07/01/2035 | $1,349.77 | $3.35 | $5.06 | $1.67 | $1,346.42 |
| 116 | 08/01/2035 | $1,346.42 | $3.36 | $5.05 | $1.67 | $1,343.06 |
| 117 | 09/01/2035 | $1,343.06 | $3.37 | $5.04 | $1.67 | $1,339.68 |
| 118 | 10/01/2035 | $1,339.68 | $3.39 | $5.02 | $1.67 | $1,336.30 |
| 119 | 11/01/2035 | $1,336.30 | $3.40 | $5.01 | $1.67 | $1,332.90 |
| 120 | 12/01/2035 | $1,332.90 | $3.41 | $5.00 | $1.67 | $1,329.48 |
| 121 | 01/01/2036 | $1,329.48 | $3.43 | $4.99 | $1.67 | $1,326.06 |
| 122 | 02/01/2036 | $1,326.06 | $3.44 | $4.97 | $1.67 | $1,322.62 |
| 123 | 03/01/2036 | $1,322.62 | $3.45 | $4.96 | $1.67 | $1,319.17 |
| 124 | 04/01/2036 | $1,319.17 | $3.46 | $4.95 | $1.67 | $1,315.71 |
| 125 | 05/01/2036 | $1,315.71 | $3.48 | $4.93 | $1.67 | $1,312.23 |
| 126 | 06/01/2036 | $1,312.23 | $3.49 | $4.92 | $1.67 | $1,308.74 |
| 127 | 07/01/2036 | $1,308.74 | $3.50 | $4.91 | $1.67 | $1,305.24 |
| 128 | 08/01/2036 | $1,305.24 | $3.52 | $4.89 | $1.67 | $1,301.72 |
| 129 | 09/01/2036 | $1,301.72 | $3.53 | $4.88 | $1.67 | $1,298.19 |
| 130 | 10/01/2036 | $1,298.19 | $3.54 | $4.87 | $1.67 | $1,294.65 |
| 131 | 11/01/2036 | $1,294.65 | $3.56 | $4.85 | $1.67 | $1,291.09 |
| 132 | 12/01/2036 | $1,291.09 | $3.57 | $4.84 | $1.67 | $1,287.52 |
| 133 | 01/01/2037 | $1,287.52 | $3.58 | $4.83 | $1.67 | $1,283.94 |
| 134 | 02/01/2037 | $1,283.94 | $3.60 | $4.81 | $1.67 | $1,280.34 |
| 135 | 03/01/2037 | $1,280.34 | $3.61 | $4.80 | $1.67 | $1,276.73 |
| 136 | 04/01/2037 | $1,276.73 | $3.62 | $4.79 | $1.67 | $1,273.11 |
| 137 | 05/01/2037 | $1,273.11 | $3.64 | $4.77 | $1.67 | $1,269.47 |
| 138 | 06/01/2037 | $1,269.47 | $3.65 | $4.76 | $1.67 | $1,265.82 |
| 139 | 07/01/2037 | $1,265.82 | $3.66 | $4.75 | $1.67 | $1,262.16 |
| 140 | 08/01/2037 | $1,262.16 | $3.68 | $4.73 | $1.67 | $1,258.48 |
| 141 | 09/01/2037 | $1,258.48 | $3.69 | $4.72 | $1.67 | $1,254.79 |
| 142 | 10/01/2037 | $1,254.79 | $3.71 | $4.71 | $1.67 | $1,251.08 |
| 143 | 11/01/2037 | $1,251.08 | $3.72 | $4.69 | $1.67 | $1,247.36 |
| 144 | 12/01/2037 | $1,247.36 | $3.73 | $4.68 | $1.67 | $1,243.63 |
| 145 | 01/01/2038 | $1,243.63 | $3.75 | $4.66 | $1.67 | $1,239.88 |
| 146 | 02/01/2038 | $1,239.88 | $3.76 | $4.65 | $1.67 | $1,236.12 |
| 147 | 03/01/2038 | $1,236.12 | $3.78 | $4.64 | $1.67 | $1,232.35 |
| 148 | 04/01/2038 | $1,232.35 | $3.79 | $4.62 | $1.67 | $1,228.56 |
| 149 | 05/01/2038 | $1,228.56 | $3.80 | $4.61 | $1.67 | $1,224.75 |
| 150 | 06/01/2038 | $1,224.75 | $3.82 | $4.59 | $1.67 | $1,220.93 |
| 151 | 07/01/2038 | $1,220.93 | $3.83 | $4.58 | $1.67 | $1,217.10 |
| 152 | 08/01/2038 | $1,217.10 | $3.85 | $4.56 | $1.67 | $1,213.25 |
| 153 | 09/01/2038 | $1,213.25 | $3.86 | $4.55 | $1.67 | $1,209.39 |
| 154 | 10/01/2038 | $1,209.39 | $3.88 | $4.54 | $1.67 | $1,205.52 |
| 155 | 11/01/2038 | $1,205.52 | $3.89 | $4.52 | $1.67 | $1,201.63 |
| 156 | 12/01/2038 | $1,201.63 | $3.90 | $4.51 | $1.67 | $1,197.72 |
| 157 | 01/01/2039 | $1,197.72 | $3.92 | $4.49 | $1.67 | $1,193.80 |
| 158 | 02/01/2039 | $1,193.80 | $3.93 | $4.48 | $1.67 | $1,189.87 |
| 159 | 03/01/2039 | $1,189.87 | $3.95 | $4.46 | $1.67 | $1,185.92 |
| 160 | 04/01/2039 | $1,185.92 | $3.96 | $4.45 | $1.67 | $1,181.96 |
| 161 | 05/01/2039 | $1,181.96 | $3.98 | $4.43 | $1.67 | $1,177.98 |
| 162 | 06/01/2039 | $1,177.98 | $3.99 | $4.42 | $1.67 | $1,173.98 |
| 163 | 07/01/2039 | $1,173.98 | $4.01 | $4.40 | $1.67 | $1,169.98 |
| 164 | 08/01/2039 | $1,169.98 | $4.02 | $4.39 | $1.67 | $1,165.95 |
| 165 | 09/01/2039 | $1,165.95 | $4.04 | $4.37 | $1.67 | $1,161.91 |
| 166 | 10/01/2039 | $1,161.91 | $4.05 | $4.36 | $1.67 | $1,157.86 |
| 167 | 11/01/2039 | $1,157.86 | $4.07 | $4.34 | $1.67 | $1,153.79 |
| 168 | 12/01/2039 | $1,153.79 | $4.08 | $4.33 | $1.67 | $1,149.71 |
| 169 | 01/01/2040 | $1,149.71 | $4.10 | $4.31 | $1.67 | $1,145.61 |
| 170 | 02/01/2040 | $1,145.61 | $4.11 | $4.30 | $1.67 | $1,141.49 |
| 171 | 03/01/2040 | $1,141.49 | $4.13 | $4.28 | $1.67 | $1,137.36 |
| 172 | 04/01/2040 | $1,137.36 | $4.15 | $4.27 | $1.67 | $1,133.22 |
| 173 | 05/01/2040 | $1,133.22 | $4.16 | $4.25 | $1.67 | $1,129.05 |
| 174 | 06/01/2040 | $1,129.05 | $4.18 | $4.23 | $1.67 | $1,124.88 |
| 175 | 07/01/2040 | $1,124.88 | $4.19 | $4.22 | $1.67 | $1,120.68 |
| 176 | 08/01/2040 | $1,120.68 | $4.21 | $4.20 | $1.67 | $1,116.48 |
| 177 | 09/01/2040 | $1,116.48 | $4.22 | $4.19 | $1.67 | $1,112.25 |
| 178 | 10/01/2040 | $1,112.25 | $4.24 | $4.17 | $1.67 | $1,108.01 |
| 179 | 11/01/2040 | $1,108.01 | $4.26 | $4.16 | $1.67 | $1,103.76 |
| 180 | 12/01/2040 | $1,103.76 | $4.27 | $4.14 | $1.67 | $1,099.48 |
| 181 | 01/01/2041 | $1,099.48 | $4.29 | $4.12 | $1.67 | $1,095.20 |
| 182 | 02/01/2041 | $1,095.20 | $4.30 | $4.11 | $1.67 | $1,090.89 |
| 183 | 03/01/2041 | $1,090.89 | $4.32 | $4.09 | $1.67 | $1,086.57 |
| 184 | 04/01/2041 | $1,086.57 | $4.34 | $4.07 | $1.67 | $1,082.24 |
| 185 | 05/01/2041 | $1,082.24 | $4.35 | $4.06 | $1.67 | $1,077.88 |
| 186 | 06/01/2041 | $1,077.88 | $4.37 | $4.04 | $1.67 | $1,073.51 |
| 187 | 07/01/2041 | $1,073.51 | $4.39 | $4.03 | $1.67 | $1,069.13 |
| 188 | 08/01/2041 | $1,069.13 | $4.40 | $4.01 | $1.67 | $1,064.73 |
| 189 | 09/01/2041 | $1,064.73 | $4.42 | $3.99 | $1.67 | $1,060.31 |
| 190 | 10/01/2041 | $1,060.31 | $4.43 | $3.98 | $1.67 | $1,055.87 |
| 191 | 11/01/2041 | $1,055.87 | $4.45 | $3.96 | $1.67 | $1,051.42 |
| 192 | 12/01/2041 | $1,051.42 | $4.47 | $3.94 | $1.67 | $1,046.95 |
| 193 | 01/01/2042 | $1,046.95 | $4.48 | $3.93 | $1.67 | $1,042.47 |
| 194 | 02/01/2042 | $1,042.47 | $4.50 | $3.91 | $1.67 | $1,037.97 |
| 195 | 03/01/2042 | $1,037.97 | $4.52 | $3.89 | $1.67 | $1,033.45 |
| 196 | 04/01/2042 | $1,033.45 | $4.54 | $3.88 | $1.67 | $1,028.91 |
| 197 | 05/01/2042 | $1,028.91 | $4.55 | $3.86 | $1.67 | $1,024.36 |
| 198 | 06/01/2042 | $1,024.36 | $4.57 | $3.84 | $1.67 | $1,019.79 |
| 199 | 07/01/2042 | $1,019.79 | $4.59 | $3.82 | $1.67 | $1,015.20 |
| 200 | 08/01/2042 | $1,015.20 | $4.60 | $3.81 | $1.67 | $1,010.60 |
| 201 | 09/01/2042 | $1,010.60 | $4.62 | $3.79 | $1.67 | $1,005.98 |
| 202 | 10/01/2042 | $1,005.98 | $4.64 | $3.77 | $1.67 | $1,001.34 |
| 203 | 11/01/2042 | $1,001.34 | $4.66 | $3.76 | $1.67 | $996.68 |
| 204 | 12/01/2042 | $996.68 | $4.67 | $3.74 | $1.67 | $992.01 |
| 205 | 01/01/2043 | $992.01 | $4.69 | $3.72 | $1.67 | $987.32 |
| 206 | 02/01/2043 | $987.32 | $4.71 | $3.70 | $1.67 | $982.61 |
| 207 | 03/01/2043 | $982.61 | $4.73 | $3.68 | $1.67 | $977.89 |
| 208 | 04/01/2043 | $977.89 | $4.74 | $3.67 | $1.67 | $973.14 |
| 209 | 05/01/2043 | $973.14 | $4.76 | $3.65 | $1.67 | $968.38 |
| 210 | 06/01/2043 | $968.38 | $4.78 | $3.63 | $1.67 | $963.60 |
| 211 | 07/01/2043 | $963.60 | $4.80 | $3.61 | $1.67 | $958.80 |
| 212 | 08/01/2043 | $958.80 | $4.82 | $3.60 | $1.67 | $953.99 |
| 213 | 09/01/2043 | $953.99 | $4.83 | $3.58 | $1.67 | $949.15 |
| 214 | 10/01/2043 | $949.15 | $4.85 | $3.56 | $1.67 | $944.30 |
| 215 | 11/01/2043 | $944.30 | $4.87 | $3.54 | $1.67 | $939.43 |
| 216 | 12/01/2043 | $939.43 | $4.89 | $3.52 | $1.67 | $934.54 |
| 217 | 01/01/2044 | $934.54 | $4.91 | $3.50 | $1.67 | $929.64 |
| 218 | 02/01/2044 | $929.64 | $4.92 | $3.49 | $1.67 | $924.71 |
| 219 | 03/01/2044 | $924.71 | $4.94 | $3.47 | $1.67 | $919.77 |
| 220 | 04/01/2044 | $919.77 | $4.96 | $3.45 | $1.67 | $914.81 |
| 221 | 05/01/2044 | $914.81 | $4.98 | $3.43 | $1.67 | $909.83 |
| 222 | 06/01/2044 | $909.83 | $5.00 | $3.41 | $1.67 | $904.83 |
| 223 | 07/01/2044 | $904.83 | $5.02 | $3.39 | $1.67 | $899.81 |
| 224 | 08/01/2044 | $899.81 | $5.04 | $3.37 | $1.67 | $894.77 |
| 225 | 09/01/2044 | $894.77 | $5.06 | $3.36 | $1.67 | $889.72 |
| 226 | 10/01/2044 | $889.72 | $5.07 | $3.34 | $1.67 | $884.64 |
| 227 | 11/01/2044 | $884.64 | $5.09 | $3.32 | $1.67 | $879.55 |
| 228 | 12/01/2044 | $879.55 | $5.11 | $3.30 | $1.67 | $874.44 |
| 229 | 01/01/2045 | $874.44 | $5.13 | $3.28 | $1.67 | $869.31 |
| 230 | 02/01/2045 | $869.31 | $5.15 | $3.26 | $1.67 | $864.15 |
| 231 | 03/01/2045 | $864.15 | $5.17 | $3.24 | $1.67 | $858.98 |
| 232 | 04/01/2045 | $858.98 | $5.19 | $3.22 | $1.67 | $853.79 |
| 233 | 05/01/2045 | $853.79 | $5.21 | $3.20 | $1.67 | $848.59 |
| 234 | 06/01/2045 | $848.59 | $5.23 | $3.18 | $1.67 | $843.36 |
| 235 | 07/01/2045 | $843.36 | $5.25 | $3.16 | $1.67 | $838.11 |
| 236 | 08/01/2045 | $838.11 | $5.27 | $3.14 | $1.67 | $832.84 |
| 237 | 09/01/2045 | $832.84 | $5.29 | $3.12 | $1.67 | $827.55 |
| 238 | 10/01/2045 | $827.55 | $5.31 | $3.10 | $1.67 | $822.24 |
| 239 | 11/01/2045 | $822.24 | $5.33 | $3.08 | $1.67 | $816.92 |
| 240 | 12/01/2045 | $816.92 | $5.35 | $3.06 | $1.67 | $811.57 |
| 241 | 01/01/2046 | $811.57 | $5.37 | $3.04 | $1.67 | $806.20 |
| 242 | 02/01/2046 | $806.20 | $5.39 | $3.02 | $1.67 | $800.81 |
| 243 | 03/01/2046 | $800.81 | $5.41 | $3.00 | $1.67 | $795.41 |
| 244 | 04/01/2046 | $795.41 | $5.43 | $2.98 | $1.67 | $789.98 |
| 245 | 05/01/2046 | $789.98 | $5.45 | $2.96 | $1.67 | $784.53 |
| 246 | 06/01/2046 | $784.53 | $5.47 | $2.94 | $1.67 | $779.06 |
| 247 | 07/01/2046 | $779.06 | $5.49 | $2.92 | $1.67 | $773.57 |
| 248 | 08/01/2046 | $773.57 | $5.51 | $2.90 | $1.67 | $768.06 |
| 249 | 09/01/2046 | $768.06 | $5.53 | $2.88 | $1.67 | $762.53 |
| 250 | 10/01/2046 | $762.53 | $5.55 | $2.86 | $1.67 | $756.98 |
| 251 | 11/01/2046 | $756.98 | $5.57 | $2.84 | $1.67 | $751.41 |
| 252 | 12/01/2046 | $751.41 | $5.59 | $2.82 | $1.67 | $745.81 |
| 253 | 01/01/2047 | $745.81 | $5.61 | $2.80 | $1.67 | $740.20 |
| 254 | 02/01/2047 | $740.20 | $5.64 | $2.78 | $1.67 | $734.56 |
| 255 | 03/01/2047 | $734.56 | $5.66 | $2.75 | $1.67 | $728.91 |
| 256 | 04/01/2047 | $728.91 | $5.68 | $2.73 | $1.67 | $723.23 |
| 257 | 05/01/2047 | $723.23 | $5.70 | $2.71 | $1.67 | $717.53 |
| 258 | 06/01/2047 | $717.53 | $5.72 | $2.69 | $1.67 | $711.81 |
| 259 | 07/01/2047 | $711.81 | $5.74 | $2.67 | $1.67 | $706.07 |
| 260 | 08/01/2047 | $706.07 | $5.76 | $2.65 | $1.67 | $700.31 |
| 261 | 09/01/2047 | $700.31 | $5.78 | $2.63 | $1.67 | $694.52 |
| 262 | 10/01/2047 | $694.52 | $5.81 | $2.60 | $1.67 | $688.71 |
| 263 | 11/01/2047 | $688.71 | $5.83 | $2.58 | $1.67 | $682.89 |
| 264 | 12/01/2047 | $682.89 | $5.85 | $2.56 | $1.67 | $677.04 |
| 265 | 01/01/2048 | $677.04 | $5.87 | $2.54 | $1.67 | $671.16 |
| 266 | 02/01/2048 | $671.16 | $5.89 | $2.52 | $1.67 | $665.27 |
| 267 | 03/01/2048 | $665.27 | $5.92 | $2.49 | $1.67 | $659.35 |
| 268 | 04/01/2048 | $659.35 | $5.94 | $2.47 | $1.67 | $653.42 |
| 269 | 05/01/2048 | $653.42 | $5.96 | $2.45 | $1.67 | $647.45 |
| 270 | 06/01/2048 | $647.45 | $5.98 | $2.43 | $1.67 | $641.47 |
| 271 | 07/01/2048 | $641.47 | $6.01 | $2.41 | $1.67 | $635.47 |
| 272 | 08/01/2048 | $635.47 | $6.03 | $2.38 | $1.67 | $629.44 |
| 273 | 09/01/2048 | $629.44 | $6.05 | $2.36 | $1.67 | $623.39 |
| 274 | 10/01/2048 | $623.39 | $6.07 | $2.34 | $1.67 | $617.31 |
| 275 | 11/01/2048 | $617.31 | $6.10 | $2.31 | $1.67 | $611.22 |
| 276 | 12/01/2048 | $611.22 | $6.12 | $2.29 | $1.67 | $605.10 |
| 277 | 01/01/2049 | $605.10 | $6.14 | $2.27 | $1.67 | $598.96 |
| 278 | 02/01/2049 | $598.96 | $6.16 | $2.25 | $1.67 | $592.79 |
| 279 | 03/01/2049 | $592.79 | $6.19 | $2.22 | $1.67 | $586.60 |
| 280 | 04/01/2049 | $586.60 | $6.21 | $2.20 | $1.67 | $580.39 |
| 281 | 05/01/2049 | $580.39 | $6.23 | $2.18 | $1.67 | $574.16 |
| 282 | 06/01/2049 | $574.16 | $6.26 | $2.15 | $1.67 | $567.90 |
| 283 | 07/01/2049 | $567.90 | $6.28 | $2.13 | $1.67 | $561.62 |
| 284 | 08/01/2049 | $561.62 | $6.30 | $2.11 | $1.67 | $555.31 |
| 285 | 09/01/2049 | $555.31 | $6.33 | $2.08 | $1.67 | $548.99 |
| 286 | 10/01/2049 | $548.99 | $6.35 | $2.06 | $1.67 | $542.63 |
| 287 | 11/01/2049 | $542.63 | $6.38 | $2.03 | $1.67 | $536.26 |
| 288 | 12/01/2049 | $536.26 | $6.40 | $2.01 | $1.67 | $529.86 |
| 289 | 01/01/2050 | $529.86 | $6.42 | $1.99 | $1.67 | $523.43 |
| 290 | 02/01/2050 | $523.43 | $6.45 | $1.96 | $1.67 | $516.99 |
| 291 | 03/01/2050 | $516.99 | $6.47 | $1.94 | $1.67 | $510.51 |
| 292 | 04/01/2050 | $510.51 | $6.50 | $1.91 | $1.67 | $504.02 |
| 293 | 05/01/2050 | $504.02 | $6.52 | $1.89 | $1.67 | $497.50 |
| 294 | 06/01/2050 | $497.50 | $6.55 | $1.87 | $1.67 | $490.95 |
| 295 | 07/01/2050 | $490.95 | $6.57 | $1.84 | $1.67 | $484.38 |
| 296 | 08/01/2050 | $484.38 | $6.59 | $1.82 | $1.67 | $477.79 |
| 297 | 09/01/2050 | $477.79 | $6.62 | $1.79 | $1.67 | $471.17 |
| 298 | 10/01/2050 | $471.17 | $6.64 | $1.77 | $1.67 | $464.52 |
| 299 | 11/01/2050 | $464.52 | $6.67 | $1.74 | $1.67 | $457.85 |
| 300 | 12/01/2050 | $457.85 | $6.69 | $1.72 | $1.67 | $451.16 |
| 301 | 01/01/2051 | $451.16 | $6.72 | $1.69 | $1.67 | $444.44 |
| 302 | 02/01/2051 | $444.44 | $6.74 | $1.67 | $1.67 | $437.70 |
| 303 | 03/01/2051 | $437.70 | $6.77 | $1.64 | $1.67 | $430.93 |
| 304 | 04/01/2051 | $430.93 | $6.80 | $1.62 | $1.67 | $424.13 |
| 305 | 05/01/2051 | $424.13 | $6.82 | $1.59 | $1.67 | $417.31 |
| 306 | 06/01/2051 | $417.31 | $6.85 | $1.56 | $1.67 | $410.46 |
| 307 | 07/01/2051 | $410.46 | $6.87 | $1.54 | $1.67 | $403.59 |
| 308 | 08/01/2051 | $403.59 | $6.90 | $1.51 | $1.67 | $396.70 |
| 309 | 09/01/2051 | $396.70 | $6.92 | $1.49 | $1.67 | $389.77 |
| 310 | 10/01/2051 | $389.77 | $6.95 | $1.46 | $1.67 | $382.82 |
| 311 | 11/01/2051 | $382.82 | $6.98 | $1.44 | $1.67 | $375.85 |
| 312 | 12/01/2051 | $375.85 | $7.00 | $1.41 | $1.67 | $368.85 |
| 313 | 01/01/2052 | $368.85 | $7.03 | $1.38 | $1.67 | $361.82 |
| 314 | 02/01/2052 | $361.82 | $7.05 | $1.36 | $1.67 | $354.76 |
| 315 | 03/01/2052 | $354.76 | $7.08 | $1.33 | $1.67 | $347.68 |
| 316 | 04/01/2052 | $347.68 | $7.11 | $1.30 | $1.67 | $340.58 |
| 317 | 05/01/2052 | $340.58 | $7.13 | $1.28 | $1.67 | $333.44 |
| 318 | 06/01/2052 | $333.44 | $7.16 | $1.25 | $1.67 | $326.28 |
| 319 | 07/01/2052 | $326.28 | $7.19 | $1.22 | $1.67 | $319.09 |
| 320 | 08/01/2052 | $319.09 | $7.21 | $1.20 | $1.67 | $311.88 |
| 321 | 09/01/2052 | $311.88 | $7.24 | $1.17 | $1.67 | $304.64 |
| 322 | 10/01/2052 | $304.64 | $7.27 | $1.14 | $1.67 | $297.37 |
| 323 | 11/01/2052 | $297.37 | $7.30 | $1.12 | $1.67 | $290.07 |
| 324 | 12/01/2052 | $290.07 | $7.32 | $1.09 | $1.67 | $282.75 |
| 325 | 01/01/2053 | $282.75 | $7.35 | $1.06 | $1.67 | $275.40 |
| 326 | 02/01/2053 | $275.40 | $7.38 | $1.03 | $1.67 | $268.02 |
| 327 | 03/01/2053 | $268.02 | $7.41 | $1.01 | $1.67 | $260.62 |
| 328 | 04/01/2053 | $260.62 | $7.43 | $0.98 | $1.67 | $253.18 |
| 329 | 05/01/2053 | $253.18 | $7.46 | $0.95 | $1.67 | $245.72 |
| 330 | 06/01/2053 | $245.72 | $7.49 | $0.92 | $1.67 | $238.23 |
| 331 | 07/01/2053 | $238.23 | $7.52 | $0.89 | $1.67 | $230.71 |
| 332 | 08/01/2053 | $230.71 | $7.55 | $0.87 | $1.67 | $223.17 |
| 333 | 09/01/2053 | $223.17 | $7.57 | $0.84 | $1.67 | $215.59 |
| 334 | 10/01/2053 | $215.59 | $7.60 | $0.81 | $1.67 | $207.99 |
| 335 | 11/01/2053 | $207.99 | $7.63 | $0.78 | $1.67 | $200.36 |
| 336 | 12/01/2053 | $200.36 | $7.66 | $0.75 | $1.67 | $192.70 |
| 337 | 01/01/2054 | $192.70 | $7.69 | $0.72 | $1.67 | $185.01 |
| 338 | 02/01/2054 | $185.01 | $7.72 | $0.69 | $1.67 | $177.30 |
| 339 | 03/01/2054 | $177.30 | $7.75 | $0.66 | $1.67 | $169.55 |
| 340 | 04/01/2054 | $169.55 | $7.78 | $0.64 | $1.67 | $161.77 |
| 341 | 05/01/2054 | $161.77 | $7.80 | $0.61 | $1.67 | $153.97 |
| 342 | 06/01/2054 | $153.97 | $7.83 | $0.58 | $1.67 | $146.14 |
| 343 | 07/01/2054 | $146.14 | $7.86 | $0.55 | $1.67 | $138.27 |
| 344 | 08/01/2054 | $138.27 | $7.89 | $0.52 | $1.67 | $130.38 |
| 345 | 09/01/2054 | $130.38 | $7.92 | $0.49 | $1.67 | $122.46 |
| 346 | 10/01/2054 | $122.46 | $7.95 | $0.46 | $1.67 | $114.51 |
| 347 | 11/01/2054 | $114.51 | $7.98 | $0.43 | $1.67 | $106.53 |
| 348 | 12/01/2054 | $106.53 | $8.01 | $0.40 | $1.67 | $98.51 |
| 349 | 01/01/2055 | $98.51 | $8.04 | $0.37 | $1.67 | $90.47 |
| 350 | 02/01/2055 | $90.47 | $8.07 | $0.34 | $1.67 | $82.40 |
| 351 | 03/01/2055 | $82.40 | $8.10 | $0.31 | $1.67 | $74.30 |
| 352 | 04/01/2055 | $74.30 | $8.13 | $0.28 | $1.67 | $66.17 |
| 353 | 05/01/2055 | $66.17 | $8.16 | $0.25 | $1.67 | $58.00 |
| 354 | 06/01/2055 | $58.00 | $8.19 | $0.22 | $1.67 | $49.81 |
| 355 | 07/01/2055 | $49.81 | $8.22 | $0.19 | $1.67 | $41.59 |
| 356 | 08/01/2055 | $41.59 | $8.26 | $0.16 | $1.67 | $33.33 |
| 357 | 09/01/2055 | $33.33 | $8.29 | $0.12 | $1.67 | $25.04 |
| 358 | 10/01/2055 | $25.04 | $8.32 | $0.09 | $1.67 | $16.73 |
| 359 | 11/01/2055 | $16.73 | $8.35 | $0.06 | $1.67 | $8.38 |
| 360 | 12/01/2055 | $8.38 | $8.38 | $0.03 | $1.67 | $0.00 |