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: $10.85
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 | $1,780.00 | $2.34 | $6.68 | $1.83 | $1,777.66 |
| 2 | 01/01/2026 | $1,777.66 | $2.35 | $6.67 | $1.83 | $1,775.30 |
| 3 | 02/01/2026 | $1,775.30 | $2.36 | $6.66 | $1.83 | $1,772.94 |
| 4 | 03/01/2026 | $1,772.94 | $2.37 | $6.65 | $1.83 | $1,770.57 |
| 5 | 04/01/2026 | $1,770.57 | $2.38 | $6.64 | $1.83 | $1,768.19 |
| 6 | 05/01/2026 | $1,768.19 | $2.39 | $6.63 | $1.83 | $1,765.80 |
| 7 | 06/01/2026 | $1,765.80 | $2.40 | $6.62 | $1.83 | $1,763.41 |
| 8 | 07/01/2026 | $1,763.41 | $2.41 | $6.61 | $1.83 | $1,761.00 |
| 9 | 08/01/2026 | $1,761.00 | $2.42 | $6.60 | $1.83 | $1,758.58 |
| 10 | 09/01/2026 | $1,758.58 | $2.42 | $6.59 | $1.83 | $1,756.16 |
| 11 | 10/01/2026 | $1,756.16 | $2.43 | $6.59 | $1.83 | $1,753.73 |
| 12 | 11/01/2026 | $1,753.73 | $2.44 | $6.58 | $1.83 | $1,751.28 |
| 13 | 12/01/2026 | $1,751.28 | $2.45 | $6.57 | $1.83 | $1,748.83 |
| 14 | 01/01/2027 | $1,748.83 | $2.46 | $6.56 | $1.83 | $1,746.37 |
| 15 | 02/01/2027 | $1,746.37 | $2.47 | $6.55 | $1.83 | $1,743.90 |
| 16 | 03/01/2027 | $1,743.90 | $2.48 | $6.54 | $1.83 | $1,741.42 |
| 17 | 04/01/2027 | $1,741.42 | $2.49 | $6.53 | $1.83 | $1,738.93 |
| 18 | 05/01/2027 | $1,738.93 | $2.50 | $6.52 | $1.83 | $1,736.44 |
| 19 | 06/01/2027 | $1,736.44 | $2.51 | $6.51 | $1.83 | $1,733.93 |
| 20 | 07/01/2027 | $1,733.93 | $2.52 | $6.50 | $1.83 | $1,731.41 |
| 21 | 08/01/2027 | $1,731.41 | $2.53 | $6.49 | $1.83 | $1,728.89 |
| 22 | 09/01/2027 | $1,728.89 | $2.54 | $6.48 | $1.83 | $1,726.35 |
| 23 | 10/01/2027 | $1,726.35 | $2.55 | $6.47 | $1.83 | $1,723.80 |
| 24 | 11/01/2027 | $1,723.80 | $2.55 | $6.46 | $1.83 | $1,721.25 |
| 25 | 12/01/2027 | $1,721.25 | $2.56 | $6.45 | $1.83 | $1,718.69 |
| 26 | 01/01/2028 | $1,718.69 | $2.57 | $6.45 | $1.83 | $1,716.11 |
| 27 | 02/01/2028 | $1,716.11 | $2.58 | $6.44 | $1.83 | $1,713.53 |
| 28 | 03/01/2028 | $1,713.53 | $2.59 | $6.43 | $1.83 | $1,710.93 |
| 29 | 04/01/2028 | $1,710.93 | $2.60 | $6.42 | $1.83 | $1,708.33 |
| 30 | 05/01/2028 | $1,708.33 | $2.61 | $6.41 | $1.83 | $1,705.72 |
| 31 | 06/01/2028 | $1,705.72 | $2.62 | $6.40 | $1.83 | $1,703.10 |
| 32 | 07/01/2028 | $1,703.10 | $2.63 | $6.39 | $1.83 | $1,700.46 |
| 33 | 08/01/2028 | $1,700.46 | $2.64 | $6.38 | $1.83 | $1,697.82 |
| 34 | 09/01/2028 | $1,697.82 | $2.65 | $6.37 | $1.83 | $1,695.17 |
| 35 | 10/01/2028 | $1,695.17 | $2.66 | $6.36 | $1.83 | $1,692.51 |
| 36 | 11/01/2028 | $1,692.51 | $2.67 | $6.35 | $1.83 | $1,689.84 |
| 37 | 12/01/2028 | $1,689.84 | $2.68 | $6.34 | $1.83 | $1,687.15 |
| 38 | 01/01/2029 | $1,687.15 | $2.69 | $6.33 | $1.83 | $1,684.46 |
| 39 | 02/01/2029 | $1,684.46 | $2.70 | $6.32 | $1.83 | $1,681.76 |
| 40 | 03/01/2029 | $1,681.76 | $2.71 | $6.31 | $1.83 | $1,679.05 |
| 41 | 04/01/2029 | $1,679.05 | $2.72 | $6.30 | $1.83 | $1,676.32 |
| 42 | 05/01/2029 | $1,676.32 | $2.73 | $6.29 | $1.83 | $1,673.59 |
| 43 | 06/01/2029 | $1,673.59 | $2.74 | $6.28 | $1.83 | $1,670.85 |
| 44 | 07/01/2029 | $1,670.85 | $2.75 | $6.27 | $1.83 | $1,668.09 |
| 45 | 08/01/2029 | $1,668.09 | $2.76 | $6.26 | $1.83 | $1,665.33 |
| 46 | 09/01/2029 | $1,665.33 | $2.77 | $6.24 | $1.83 | $1,662.56 |
| 47 | 10/01/2029 | $1,662.56 | $2.78 | $6.23 | $1.83 | $1,659.77 |
| 48 | 11/01/2029 | $1,659.77 | $2.79 | $6.22 | $1.83 | $1,656.98 |
| 49 | 12/01/2029 | $1,656.98 | $2.81 | $6.21 | $1.83 | $1,654.17 |
| 50 | 01/01/2030 | $1,654.17 | $2.82 | $6.20 | $1.83 | $1,651.36 |
| 51 | 02/01/2030 | $1,651.36 | $2.83 | $6.19 | $1.83 | $1,648.53 |
| 52 | 03/01/2030 | $1,648.53 | $2.84 | $6.18 | $1.83 | $1,645.69 |
| 53 | 04/01/2030 | $1,645.69 | $2.85 | $6.17 | $1.83 | $1,642.85 |
| 54 | 05/01/2030 | $1,642.85 | $2.86 | $6.16 | $1.83 | $1,639.99 |
| 55 | 06/01/2030 | $1,639.99 | $2.87 | $6.15 | $1.83 | $1,637.12 |
| 56 | 07/01/2030 | $1,637.12 | $2.88 | $6.14 | $1.83 | $1,634.24 |
| 57 | 08/01/2030 | $1,634.24 | $2.89 | $6.13 | $1.83 | $1,631.35 |
| 58 | 09/01/2030 | $1,631.35 | $2.90 | $6.12 | $1.83 | $1,628.45 |
| 59 | 10/01/2030 | $1,628.45 | $2.91 | $6.11 | $1.83 | $1,625.53 |
| 60 | 11/01/2030 | $1,625.53 | $2.92 | $6.10 | $1.83 | $1,622.61 |
| 61 | 12/01/2030 | $1,622.61 | $2.93 | $6.08 | $1.83 | $1,619.68 |
| 62 | 01/01/2031 | $1,619.68 | $2.95 | $6.07 | $1.83 | $1,616.73 |
| 63 | 02/01/2031 | $1,616.73 | $2.96 | $6.06 | $1.83 | $1,613.78 |
| 64 | 03/01/2031 | $1,613.78 | $2.97 | $6.05 | $1.83 | $1,610.81 |
| 65 | 04/01/2031 | $1,610.81 | $2.98 | $6.04 | $1.83 | $1,607.83 |
| 66 | 05/01/2031 | $1,607.83 | $2.99 | $6.03 | $1.83 | $1,604.84 |
| 67 | 06/01/2031 | $1,604.84 | $3.00 | $6.02 | $1.83 | $1,601.84 |
| 68 | 07/01/2031 | $1,601.84 | $3.01 | $6.01 | $1.83 | $1,598.83 |
| 69 | 08/01/2031 | $1,598.83 | $3.02 | $6.00 | $1.83 | $1,595.80 |
| 70 | 09/01/2031 | $1,595.80 | $3.03 | $5.98 | $1.83 | $1,592.77 |
| 71 | 10/01/2031 | $1,592.77 | $3.05 | $5.97 | $1.83 | $1,589.72 |
| 72 | 11/01/2031 | $1,589.72 | $3.06 | $5.96 | $1.83 | $1,586.67 |
| 73 | 12/01/2031 | $1,586.67 | $3.07 | $5.95 | $1.83 | $1,583.60 |
| 74 | 01/01/2032 | $1,583.60 | $3.08 | $5.94 | $1.83 | $1,580.52 |
| 75 | 02/01/2032 | $1,580.52 | $3.09 | $5.93 | $1.83 | $1,577.42 |
| 76 | 03/01/2032 | $1,577.42 | $3.10 | $5.92 | $1.83 | $1,574.32 |
| 77 | 04/01/2032 | $1,574.32 | $3.12 | $5.90 | $1.83 | $1,571.20 |
| 78 | 05/01/2032 | $1,571.20 | $3.13 | $5.89 | $1.83 | $1,568.08 |
| 79 | 06/01/2032 | $1,568.08 | $3.14 | $5.88 | $1.83 | $1,564.94 |
| 80 | 07/01/2032 | $1,564.94 | $3.15 | $5.87 | $1.83 | $1,561.79 |
| 81 | 08/01/2032 | $1,561.79 | $3.16 | $5.86 | $1.83 | $1,558.63 |
| 82 | 09/01/2032 | $1,558.63 | $3.17 | $5.84 | $1.83 | $1,555.45 |
| 83 | 10/01/2032 | $1,555.45 | $3.19 | $5.83 | $1.83 | $1,552.27 |
| 84 | 11/01/2032 | $1,552.27 | $3.20 | $5.82 | $1.83 | $1,549.07 |
| 85 | 12/01/2032 | $1,549.07 | $3.21 | $5.81 | $1.83 | $1,545.86 |
| 86 | 01/01/2033 | $1,545.86 | $3.22 | $5.80 | $1.83 | $1,542.64 |
| 87 | 02/01/2033 | $1,542.64 | $3.23 | $5.78 | $1.83 | $1,539.40 |
| 88 | 03/01/2033 | $1,539.40 | $3.25 | $5.77 | $1.83 | $1,536.16 |
| 89 | 04/01/2033 | $1,536.16 | $3.26 | $5.76 | $1.83 | $1,532.90 |
| 90 | 05/01/2033 | $1,532.90 | $3.27 | $5.75 | $1.83 | $1,529.63 |
| 91 | 06/01/2033 | $1,529.63 | $3.28 | $5.74 | $1.83 | $1,526.34 |
| 92 | 07/01/2033 | $1,526.34 | $3.30 | $5.72 | $1.83 | $1,523.05 |
| 93 | 08/01/2033 | $1,523.05 | $3.31 | $5.71 | $1.83 | $1,519.74 |
| 94 | 09/01/2033 | $1,519.74 | $3.32 | $5.70 | $1.83 | $1,516.42 |
| 95 | 10/01/2033 | $1,516.42 | $3.33 | $5.69 | $1.83 | $1,513.09 |
| 96 | 11/01/2033 | $1,513.09 | $3.34 | $5.67 | $1.83 | $1,509.74 |
| 97 | 12/01/2033 | $1,509.74 | $3.36 | $5.66 | $1.83 | $1,506.39 |
| 98 | 01/01/2034 | $1,506.39 | $3.37 | $5.65 | $1.83 | $1,503.02 |
| 99 | 02/01/2034 | $1,503.02 | $3.38 | $5.64 | $1.83 | $1,499.63 |
| 100 | 03/01/2034 | $1,499.63 | $3.40 | $5.62 | $1.83 | $1,496.24 |
| 101 | 04/01/2034 | $1,496.24 | $3.41 | $5.61 | $1.83 | $1,492.83 |
| 102 | 05/01/2034 | $1,492.83 | $3.42 | $5.60 | $1.83 | $1,489.41 |
| 103 | 06/01/2034 | $1,489.41 | $3.43 | $5.59 | $1.83 | $1,485.98 |
| 104 | 07/01/2034 | $1,485.98 | $3.45 | $5.57 | $1.83 | $1,482.53 |
| 105 | 08/01/2034 | $1,482.53 | $3.46 | $5.56 | $1.83 | $1,479.07 |
| 106 | 09/01/2034 | $1,479.07 | $3.47 | $5.55 | $1.83 | $1,475.60 |
| 107 | 10/01/2034 | $1,475.60 | $3.49 | $5.53 | $1.83 | $1,472.11 |
| 108 | 11/01/2034 | $1,472.11 | $3.50 | $5.52 | $1.83 | $1,468.61 |
| 109 | 12/01/2034 | $1,468.61 | $3.51 | $5.51 | $1.83 | $1,465.10 |
| 110 | 01/01/2035 | $1,465.10 | $3.52 | $5.49 | $1.83 | $1,461.58 |
| 111 | 02/01/2035 | $1,461.58 | $3.54 | $5.48 | $1.83 | $1,458.04 |
| 112 | 03/01/2035 | $1,458.04 | $3.55 | $5.47 | $1.83 | $1,454.49 |
| 113 | 04/01/2035 | $1,454.49 | $3.56 | $5.45 | $1.83 | $1,450.92 |
| 114 | 05/01/2035 | $1,450.92 | $3.58 | $5.44 | $1.83 | $1,447.34 |
| 115 | 06/01/2035 | $1,447.34 | $3.59 | $5.43 | $1.83 | $1,443.75 |
| 116 | 07/01/2035 | $1,443.75 | $3.60 | $5.41 | $1.83 | $1,440.15 |
| 117 | 08/01/2035 | $1,440.15 | $3.62 | $5.40 | $1.83 | $1,436.53 |
| 118 | 09/01/2035 | $1,436.53 | $3.63 | $5.39 | $1.83 | $1,432.90 |
| 119 | 10/01/2035 | $1,432.90 | $3.65 | $5.37 | $1.83 | $1,429.25 |
| 120 | 11/01/2035 | $1,429.25 | $3.66 | $5.36 | $1.83 | $1,425.59 |
| 121 | 12/01/2035 | $1,425.59 | $3.67 | $5.35 | $1.83 | $1,421.92 |
| 122 | 01/01/2036 | $1,421.92 | $3.69 | $5.33 | $1.83 | $1,418.23 |
| 123 | 02/01/2036 | $1,418.23 | $3.70 | $5.32 | $1.83 | $1,414.53 |
| 124 | 03/01/2036 | $1,414.53 | $3.71 | $5.30 | $1.83 | $1,410.82 |
| 125 | 04/01/2036 | $1,410.82 | $3.73 | $5.29 | $1.83 | $1,407.09 |
| 126 | 05/01/2036 | $1,407.09 | $3.74 | $5.28 | $1.83 | $1,403.35 |
| 127 | 06/01/2036 | $1,403.35 | $3.76 | $5.26 | $1.83 | $1,399.59 |
| 128 | 07/01/2036 | $1,399.59 | $3.77 | $5.25 | $1.83 | $1,395.82 |
| 129 | 08/01/2036 | $1,395.82 | $3.78 | $5.23 | $1.83 | $1,392.03 |
| 130 | 09/01/2036 | $1,392.03 | $3.80 | $5.22 | $1.83 | $1,388.24 |
| 131 | 10/01/2036 | $1,388.24 | $3.81 | $5.21 | $1.83 | $1,384.42 |
| 132 | 11/01/2036 | $1,384.42 | $3.83 | $5.19 | $1.83 | $1,380.60 |
| 133 | 12/01/2036 | $1,380.60 | $3.84 | $5.18 | $1.83 | $1,376.75 |
| 134 | 01/01/2037 | $1,376.75 | $3.86 | $5.16 | $1.83 | $1,372.90 |
| 135 | 02/01/2037 | $1,372.90 | $3.87 | $5.15 | $1.83 | $1,369.03 |
| 136 | 03/01/2037 | $1,369.03 | $3.89 | $5.13 | $1.83 | $1,365.14 |
| 137 | 04/01/2037 | $1,365.14 | $3.90 | $5.12 | $1.83 | $1,361.24 |
| 138 | 05/01/2037 | $1,361.24 | $3.91 | $5.10 | $1.83 | $1,357.33 |
| 139 | 06/01/2037 | $1,357.33 | $3.93 | $5.09 | $1.83 | $1,353.40 |
| 140 | 07/01/2037 | $1,353.40 | $3.94 | $5.08 | $1.83 | $1,349.45 |
| 141 | 08/01/2037 | $1,349.45 | $3.96 | $5.06 | $1.83 | $1,345.50 |
| 142 | 09/01/2037 | $1,345.50 | $3.97 | $5.05 | $1.83 | $1,341.52 |
| 143 | 10/01/2037 | $1,341.52 | $3.99 | $5.03 | $1.83 | $1,337.53 |
| 144 | 11/01/2037 | $1,337.53 | $4.00 | $5.02 | $1.83 | $1,333.53 |
| 145 | 12/01/2037 | $1,333.53 | $4.02 | $5.00 | $1.83 | $1,329.51 |
| 146 | 01/01/2038 | $1,329.51 | $4.03 | $4.99 | $1.83 | $1,325.48 |
| 147 | 02/01/2038 | $1,325.48 | $4.05 | $4.97 | $1.83 | $1,321.43 |
| 148 | 03/01/2038 | $1,321.43 | $4.06 | $4.96 | $1.83 | $1,317.37 |
| 149 | 04/01/2038 | $1,317.37 | $4.08 | $4.94 | $1.83 | $1,313.29 |
| 150 | 05/01/2038 | $1,313.29 | $4.09 | $4.92 | $1.83 | $1,309.19 |
| 151 | 06/01/2038 | $1,309.19 | $4.11 | $4.91 | $1.83 | $1,305.08 |
| 152 | 07/01/2038 | $1,305.08 | $4.12 | $4.89 | $1.83 | $1,300.96 |
| 153 | 08/01/2038 | $1,300.96 | $4.14 | $4.88 | $1.83 | $1,296.82 |
| 154 | 09/01/2038 | $1,296.82 | $4.16 | $4.86 | $1.83 | $1,292.66 |
| 155 | 10/01/2038 | $1,292.66 | $4.17 | $4.85 | $1.83 | $1,288.49 |
| 156 | 11/01/2038 | $1,288.49 | $4.19 | $4.83 | $1.83 | $1,284.30 |
| 157 | 12/01/2038 | $1,284.30 | $4.20 | $4.82 | $1.83 | $1,280.10 |
| 158 | 01/01/2039 | $1,280.10 | $4.22 | $4.80 | $1.83 | $1,275.88 |
| 159 | 02/01/2039 | $1,275.88 | $4.23 | $4.78 | $1.83 | $1,271.65 |
| 160 | 03/01/2039 | $1,271.65 | $4.25 | $4.77 | $1.83 | $1,267.40 |
| 161 | 04/01/2039 | $1,267.40 | $4.27 | $4.75 | $1.83 | $1,263.13 |
| 162 | 05/01/2039 | $1,263.13 | $4.28 | $4.74 | $1.83 | $1,258.85 |
| 163 | 06/01/2039 | $1,258.85 | $4.30 | $4.72 | $1.83 | $1,254.55 |
| 164 | 07/01/2039 | $1,254.55 | $4.31 | $4.70 | $1.83 | $1,250.24 |
| 165 | 08/01/2039 | $1,250.24 | $4.33 | $4.69 | $1.83 | $1,245.91 |
| 166 | 09/01/2039 | $1,245.91 | $4.35 | $4.67 | $1.83 | $1,241.56 |
| 167 | 10/01/2039 | $1,241.56 | $4.36 | $4.66 | $1.83 | $1,237.20 |
| 168 | 11/01/2039 | $1,237.20 | $4.38 | $4.64 | $1.83 | $1,232.82 |
| 169 | 12/01/2039 | $1,232.82 | $4.40 | $4.62 | $1.83 | $1,228.42 |
| 170 | 01/01/2040 | $1,228.42 | $4.41 | $4.61 | $1.83 | $1,224.01 |
| 171 | 02/01/2040 | $1,224.01 | $4.43 | $4.59 | $1.83 | $1,219.58 |
| 172 | 03/01/2040 | $1,219.58 | $4.45 | $4.57 | $1.83 | $1,215.13 |
| 173 | 04/01/2040 | $1,215.13 | $4.46 | $4.56 | $1.83 | $1,210.67 |
| 174 | 05/01/2040 | $1,210.67 | $4.48 | $4.54 | $1.83 | $1,206.19 |
| 175 | 06/01/2040 | $1,206.19 | $4.50 | $4.52 | $1.83 | $1,201.70 |
| 176 | 07/01/2040 | $1,201.70 | $4.51 | $4.51 | $1.83 | $1,197.18 |
| 177 | 08/01/2040 | $1,197.18 | $4.53 | $4.49 | $1.83 | $1,192.66 |
| 178 | 09/01/2040 | $1,192.66 | $4.55 | $4.47 | $1.83 | $1,188.11 |
| 179 | 10/01/2040 | $1,188.11 | $4.56 | $4.46 | $1.83 | $1,183.55 |
| 180 | 11/01/2040 | $1,183.55 | $4.58 | $4.44 | $1.83 | $1,178.96 |
| 181 | 12/01/2040 | $1,178.96 | $4.60 | $4.42 | $1.83 | $1,174.37 |
| 182 | 01/01/2041 | $1,174.37 | $4.62 | $4.40 | $1.83 | $1,169.75 |
| 183 | 02/01/2041 | $1,169.75 | $4.63 | $4.39 | $1.83 | $1,165.12 |
| 184 | 03/01/2041 | $1,165.12 | $4.65 | $4.37 | $1.83 | $1,160.47 |
| 185 | 04/01/2041 | $1,160.47 | $4.67 | $4.35 | $1.83 | $1,155.80 |
| 186 | 05/01/2041 | $1,155.80 | $4.68 | $4.33 | $1.83 | $1,151.12 |
| 187 | 06/01/2041 | $1,151.12 | $4.70 | $4.32 | $1.83 | $1,146.41 |
| 188 | 07/01/2041 | $1,146.41 | $4.72 | $4.30 | $1.83 | $1,141.69 |
| 189 | 08/01/2041 | $1,141.69 | $4.74 | $4.28 | $1.83 | $1,136.96 |
| 190 | 09/01/2041 | $1,136.96 | $4.76 | $4.26 | $1.83 | $1,132.20 |
| 191 | 10/01/2041 | $1,132.20 | $4.77 | $4.25 | $1.83 | $1,127.43 |
| 192 | 11/01/2041 | $1,127.43 | $4.79 | $4.23 | $1.83 | $1,122.64 |
| 193 | 12/01/2041 | $1,122.64 | $4.81 | $4.21 | $1.83 | $1,117.83 |
| 194 | 01/01/2042 | $1,117.83 | $4.83 | $4.19 | $1.83 | $1,113.00 |
| 195 | 02/01/2042 | $1,113.00 | $4.85 | $4.17 | $1.83 | $1,108.16 |
| 196 | 03/01/2042 | $1,108.16 | $4.86 | $4.16 | $1.83 | $1,103.29 |
| 197 | 04/01/2042 | $1,103.29 | $4.88 | $4.14 | $1.83 | $1,098.41 |
| 198 | 05/01/2042 | $1,098.41 | $4.90 | $4.12 | $1.83 | $1,093.51 |
| 199 | 06/01/2042 | $1,093.51 | $4.92 | $4.10 | $1.83 | $1,088.59 |
| 200 | 07/01/2042 | $1,088.59 | $4.94 | $4.08 | $1.83 | $1,083.66 |
| 201 | 08/01/2042 | $1,083.66 | $4.96 | $4.06 | $1.83 | $1,078.70 |
| 202 | 09/01/2042 | $1,078.70 | $4.97 | $4.05 | $1.83 | $1,073.73 |
| 203 | 10/01/2042 | $1,073.73 | $4.99 | $4.03 | $1.83 | $1,068.73 |
| 204 | 11/01/2042 | $1,068.73 | $5.01 | $4.01 | $1.83 | $1,063.72 |
| 205 | 12/01/2042 | $1,063.72 | $5.03 | $3.99 | $1.83 | $1,058.69 |
| 206 | 01/01/2043 | $1,058.69 | $5.05 | $3.97 | $1.83 | $1,053.64 |
| 207 | 02/01/2043 | $1,053.64 | $5.07 | $3.95 | $1.83 | $1,048.58 |
| 208 | 03/01/2043 | $1,048.58 | $5.09 | $3.93 | $1.83 | $1,043.49 |
| 209 | 04/01/2043 | $1,043.49 | $5.11 | $3.91 | $1.83 | $1,038.38 |
| 210 | 05/01/2043 | $1,038.38 | $5.13 | $3.89 | $1.83 | $1,033.26 |
| 211 | 06/01/2043 | $1,033.26 | $5.14 | $3.87 | $1.83 | $1,028.11 |
| 212 | 07/01/2043 | $1,028.11 | $5.16 | $3.86 | $1.83 | $1,022.95 |
| 213 | 08/01/2043 | $1,022.95 | $5.18 | $3.84 | $1.83 | $1,017.77 |
| 214 | 09/01/2043 | $1,017.77 | $5.20 | $3.82 | $1.83 | $1,012.57 |
| 215 | 10/01/2043 | $1,012.57 | $5.22 | $3.80 | $1.83 | $1,007.34 |
| 216 | 11/01/2043 | $1,007.34 | $5.24 | $3.78 | $1.83 | $1,002.10 |
| 217 | 12/01/2043 | $1,002.10 | $5.26 | $3.76 | $1.83 | $996.84 |
| 218 | 01/01/2044 | $996.84 | $5.28 | $3.74 | $1.83 | $991.56 |
| 219 | 02/01/2044 | $991.56 | $5.30 | $3.72 | $1.83 | $986.26 |
| 220 | 03/01/2044 | $986.26 | $5.32 | $3.70 | $1.83 | $980.94 |
| 221 | 04/01/2044 | $980.94 | $5.34 | $3.68 | $1.83 | $975.60 |
| 222 | 05/01/2044 | $975.60 | $5.36 | $3.66 | $1.83 | $970.24 |
| 223 | 06/01/2044 | $970.24 | $5.38 | $3.64 | $1.83 | $964.86 |
| 224 | 07/01/2044 | $964.86 | $5.40 | $3.62 | $1.83 | $959.46 |
| 225 | 08/01/2044 | $959.46 | $5.42 | $3.60 | $1.83 | $954.04 |
| 226 | 09/01/2044 | $954.04 | $5.44 | $3.58 | $1.83 | $948.59 |
| 227 | 10/01/2044 | $948.59 | $5.46 | $3.56 | $1.83 | $943.13 |
| 228 | 11/01/2044 | $943.13 | $5.48 | $3.54 | $1.83 | $937.65 |
| 229 | 12/01/2044 | $937.65 | $5.50 | $3.52 | $1.83 | $932.15 |
| 230 | 01/01/2045 | $932.15 | $5.52 | $3.50 | $1.83 | $926.62 |
| 231 | 02/01/2045 | $926.62 | $5.54 | $3.47 | $1.83 | $921.08 |
| 232 | 03/01/2045 | $921.08 | $5.56 | $3.45 | $1.83 | $915.51 |
| 233 | 04/01/2045 | $915.51 | $5.59 | $3.43 | $1.83 | $909.93 |
| 234 | 05/01/2045 | $909.93 | $5.61 | $3.41 | $1.83 | $904.32 |
| 235 | 06/01/2045 | $904.32 | $5.63 | $3.39 | $1.83 | $898.69 |
| 236 | 07/01/2045 | $898.69 | $5.65 | $3.37 | $1.83 | $893.05 |
| 237 | 08/01/2045 | $893.05 | $5.67 | $3.35 | $1.83 | $887.38 |
| 238 | 09/01/2045 | $887.38 | $5.69 | $3.33 | $1.83 | $881.68 |
| 239 | 10/01/2045 | $881.68 | $5.71 | $3.31 | $1.83 | $875.97 |
| 240 | 11/01/2045 | $875.97 | $5.73 | $3.28 | $1.83 | $870.24 |
| 241 | 12/01/2045 | $870.24 | $5.76 | $3.26 | $1.83 | $864.48 |
| 242 | 01/01/2046 | $864.48 | $5.78 | $3.24 | $1.83 | $858.70 |
| 243 | 02/01/2046 | $858.70 | $5.80 | $3.22 | $1.83 | $852.91 |
| 244 | 03/01/2046 | $852.91 | $5.82 | $3.20 | $1.83 | $847.08 |
| 245 | 04/01/2046 | $847.08 | $5.84 | $3.18 | $1.83 | $841.24 |
| 246 | 05/01/2046 | $841.24 | $5.86 | $3.15 | $1.83 | $835.38 |
| 247 | 06/01/2046 | $835.38 | $5.89 | $3.13 | $1.83 | $829.49 |
| 248 | 07/01/2046 | $829.49 | $5.91 | $3.11 | $1.83 | $823.58 |
| 249 | 08/01/2046 | $823.58 | $5.93 | $3.09 | $1.83 | $817.65 |
| 250 | 09/01/2046 | $817.65 | $5.95 | $3.07 | $1.83 | $811.70 |
| 251 | 10/01/2046 | $811.70 | $5.98 | $3.04 | $1.83 | $805.72 |
| 252 | 11/01/2046 | $805.72 | $6.00 | $3.02 | $1.83 | $799.73 |
| 253 | 12/01/2046 | $799.73 | $6.02 | $3.00 | $1.83 | $793.71 |
| 254 | 01/01/2047 | $793.71 | $6.04 | $2.98 | $1.83 | $787.66 |
| 255 | 02/01/2047 | $787.66 | $6.07 | $2.95 | $1.83 | $781.60 |
| 256 | 03/01/2047 | $781.60 | $6.09 | $2.93 | $1.83 | $775.51 |
| 257 | 04/01/2047 | $775.51 | $6.11 | $2.91 | $1.83 | $769.40 |
| 258 | 05/01/2047 | $769.40 | $6.13 | $2.89 | $1.83 | $763.27 |
| 259 | 06/01/2047 | $763.27 | $6.16 | $2.86 | $1.83 | $757.11 |
| 260 | 07/01/2047 | $757.11 | $6.18 | $2.84 | $1.83 | $750.93 |
| 261 | 08/01/2047 | $750.93 | $6.20 | $2.82 | $1.83 | $744.73 |
| 262 | 09/01/2047 | $744.73 | $6.23 | $2.79 | $1.83 | $738.50 |
| 263 | 10/01/2047 | $738.50 | $6.25 | $2.77 | $1.83 | $732.25 |
| 264 | 11/01/2047 | $732.25 | $6.27 | $2.75 | $1.83 | $725.98 |
| 265 | 12/01/2047 | $725.98 | $6.30 | $2.72 | $1.83 | $719.68 |
| 266 | 01/01/2048 | $719.68 | $6.32 | $2.70 | $1.83 | $713.36 |
| 267 | 02/01/2048 | $713.36 | $6.34 | $2.68 | $1.83 | $707.02 |
| 268 | 03/01/2048 | $707.02 | $6.37 | $2.65 | $1.83 | $700.65 |
| 269 | 04/01/2048 | $700.65 | $6.39 | $2.63 | $1.83 | $694.26 |
| 270 | 05/01/2048 | $694.26 | $6.42 | $2.60 | $1.83 | $687.84 |
| 271 | 06/01/2048 | $687.84 | $6.44 | $2.58 | $1.83 | $681.40 |
| 272 | 07/01/2048 | $681.40 | $6.46 | $2.56 | $1.83 | $674.94 |
| 273 | 08/01/2048 | $674.94 | $6.49 | $2.53 | $1.83 | $668.45 |
| 274 | 09/01/2048 | $668.45 | $6.51 | $2.51 | $1.83 | $661.94 |
| 275 | 10/01/2048 | $661.94 | $6.54 | $2.48 | $1.83 | $655.40 |
| 276 | 11/01/2048 | $655.40 | $6.56 | $2.46 | $1.83 | $648.84 |
| 277 | 12/01/2048 | $648.84 | $6.59 | $2.43 | $1.83 | $642.26 |
| 278 | 01/01/2049 | $642.26 | $6.61 | $2.41 | $1.83 | $635.64 |
| 279 | 02/01/2049 | $635.64 | $6.64 | $2.38 | $1.83 | $629.01 |
| 280 | 03/01/2049 | $629.01 | $6.66 | $2.36 | $1.83 | $622.35 |
| 281 | 04/01/2049 | $622.35 | $6.69 | $2.33 | $1.83 | $615.66 |
| 282 | 05/01/2049 | $615.66 | $6.71 | $2.31 | $1.83 | $608.95 |
| 283 | 06/01/2049 | $608.95 | $6.74 | $2.28 | $1.83 | $602.22 |
| 284 | 07/01/2049 | $602.22 | $6.76 | $2.26 | $1.83 | $595.46 |
| 285 | 08/01/2049 | $595.46 | $6.79 | $2.23 | $1.83 | $588.67 |
| 286 | 09/01/2049 | $588.67 | $6.81 | $2.21 | $1.83 | $581.86 |
| 287 | 10/01/2049 | $581.86 | $6.84 | $2.18 | $1.83 | $575.02 |
| 288 | 11/01/2049 | $575.02 | $6.86 | $2.16 | $1.83 | $568.16 |
| 289 | 12/01/2049 | $568.16 | $6.89 | $2.13 | $1.83 | $561.27 |
| 290 | 01/01/2050 | $561.27 | $6.91 | $2.10 | $1.83 | $554.36 |
| 291 | 02/01/2050 | $554.36 | $6.94 | $2.08 | $1.83 | $547.42 |
| 292 | 03/01/2050 | $547.42 | $6.97 | $2.05 | $1.83 | $540.45 |
| 293 | 04/01/2050 | $540.45 | $6.99 | $2.03 | $1.83 | $533.46 |
| 294 | 05/01/2050 | $533.46 | $7.02 | $2.00 | $1.83 | $526.44 |
| 295 | 06/01/2050 | $526.44 | $7.04 | $1.97 | $1.83 | $519.40 |
| 296 | 07/01/2050 | $519.40 | $7.07 | $1.95 | $1.83 | $512.32 |
| 297 | 08/01/2050 | $512.32 | $7.10 | $1.92 | $1.83 | $505.23 |
| 298 | 09/01/2050 | $505.23 | $7.12 | $1.89 | $1.83 | $498.10 |
| 299 | 10/01/2050 | $498.10 | $7.15 | $1.87 | $1.83 | $490.95 |
| 300 | 11/01/2050 | $490.95 | $7.18 | $1.84 | $1.83 | $483.77 |
| 301 | 12/01/2050 | $483.77 | $7.20 | $1.81 | $1.83 | $476.57 |
| 302 | 01/01/2051 | $476.57 | $7.23 | $1.79 | $1.83 | $469.34 |
| 303 | 02/01/2051 | $469.34 | $7.26 | $1.76 | $1.83 | $462.08 |
| 304 | 03/01/2051 | $462.08 | $7.29 | $1.73 | $1.83 | $454.79 |
| 305 | 04/01/2051 | $454.79 | $7.31 | $1.71 | $1.83 | $447.48 |
| 306 | 05/01/2051 | $447.48 | $7.34 | $1.68 | $1.83 | $440.14 |
| 307 | 06/01/2051 | $440.14 | $7.37 | $1.65 | $1.83 | $432.77 |
| 308 | 07/01/2051 | $432.77 | $7.40 | $1.62 | $1.83 | $425.37 |
| 309 | 08/01/2051 | $425.37 | $7.42 | $1.60 | $1.83 | $417.95 |
| 310 | 09/01/2051 | $417.95 | $7.45 | $1.57 | $1.83 | $410.50 |
| 311 | 10/01/2051 | $410.50 | $7.48 | $1.54 | $1.83 | $403.02 |
| 312 | 11/01/2051 | $403.02 | $7.51 | $1.51 | $1.83 | $395.51 |
| 313 | 12/01/2051 | $395.51 | $7.54 | $1.48 | $1.83 | $387.97 |
| 314 | 01/01/2052 | $387.97 | $7.56 | $1.45 | $1.83 | $380.41 |
| 315 | 02/01/2052 | $380.41 | $7.59 | $1.43 | $1.83 | $372.82 |
| 316 | 03/01/2052 | $372.82 | $7.62 | $1.40 | $1.83 | $365.20 |
| 317 | 04/01/2052 | $365.20 | $7.65 | $1.37 | $1.83 | $357.55 |
| 318 | 05/01/2052 | $357.55 | $7.68 | $1.34 | $1.83 | $349.87 |
| 319 | 06/01/2052 | $349.87 | $7.71 | $1.31 | $1.83 | $342.16 |
| 320 | 07/01/2052 | $342.16 | $7.74 | $1.28 | $1.83 | $334.43 |
| 321 | 08/01/2052 | $334.43 | $7.76 | $1.25 | $1.83 | $326.66 |
| 322 | 09/01/2052 | $326.66 | $7.79 | $1.22 | $1.83 | $318.87 |
| 323 | 10/01/2052 | $318.87 | $7.82 | $1.20 | $1.83 | $311.04 |
| 324 | 11/01/2052 | $311.04 | $7.85 | $1.17 | $1.83 | $303.19 |
| 325 | 12/01/2052 | $303.19 | $7.88 | $1.14 | $1.83 | $295.31 |
| 326 | 01/01/2053 | $295.31 | $7.91 | $1.11 | $1.83 | $287.40 |
| 327 | 02/01/2053 | $287.40 | $7.94 | $1.08 | $1.83 | $279.46 |
| 328 | 03/01/2053 | $279.46 | $7.97 | $1.05 | $1.83 | $271.49 |
| 329 | 04/01/2053 | $271.49 | $8.00 | $1.02 | $1.83 | $263.48 |
| 330 | 05/01/2053 | $263.48 | $8.03 | $0.99 | $1.83 | $255.45 |
| 331 | 06/01/2053 | $255.45 | $8.06 | $0.96 | $1.83 | $247.39 |
| 332 | 07/01/2053 | $247.39 | $8.09 | $0.93 | $1.83 | $239.30 |
| 333 | 08/01/2053 | $239.30 | $8.12 | $0.90 | $1.83 | $231.18 |
| 334 | 09/01/2053 | $231.18 | $8.15 | $0.87 | $1.83 | $223.03 |
| 335 | 10/01/2053 | $223.03 | $8.18 | $0.84 | $1.83 | $214.84 |
| 336 | 11/01/2053 | $214.84 | $8.21 | $0.81 | $1.83 | $206.63 |
| 337 | 12/01/2053 | $206.63 | $8.24 | $0.77 | $1.83 | $198.39 |
| 338 | 01/01/2054 | $198.39 | $8.28 | $0.74 | $1.83 | $190.11 |
| 339 | 02/01/2054 | $190.11 | $8.31 | $0.71 | $1.83 | $181.81 |
| 340 | 03/01/2054 | $181.81 | $8.34 | $0.68 | $1.83 | $173.47 |
| 341 | 04/01/2054 | $173.47 | $8.37 | $0.65 | $1.83 | $165.10 |
| 342 | 05/01/2054 | $165.10 | $8.40 | $0.62 | $1.83 | $156.70 |
| 343 | 06/01/2054 | $156.70 | $8.43 | $0.59 | $1.83 | $148.27 |
| 344 | 07/01/2054 | $148.27 | $8.46 | $0.56 | $1.83 | $139.81 |
| 345 | 08/01/2054 | $139.81 | $8.49 | $0.52 | $1.83 | $131.31 |
| 346 | 09/01/2054 | $131.31 | $8.53 | $0.49 | $1.83 | $122.78 |
| 347 | 10/01/2054 | $122.78 | $8.56 | $0.46 | $1.83 | $114.23 |
| 348 | 11/01/2054 | $114.23 | $8.59 | $0.43 | $1.83 | $105.64 |
| 349 | 12/01/2054 | $105.64 | $8.62 | $0.40 | $1.83 | $97.01 |
| 350 | 01/01/2055 | $97.01 | $8.66 | $0.36 | $1.83 | $88.36 |
| 351 | 02/01/2055 | $88.36 | $8.69 | $0.33 | $1.83 | $79.67 |
| 352 | 03/01/2055 | $79.67 | $8.72 | $0.30 | $1.83 | $70.95 |
| 353 | 04/01/2055 | $70.95 | $8.75 | $0.27 | $1.83 | $62.20 |
| 354 | 05/01/2055 | $62.20 | $8.79 | $0.23 | $1.83 | $53.41 |
| 355 | 06/01/2055 | $53.41 | $8.82 | $0.20 | $1.83 | $44.59 |
| 356 | 07/01/2055 | $44.59 | $8.85 | $0.17 | $1.83 | $35.74 |
| 357 | 08/01/2055 | $35.74 | $8.88 | $0.13 | $1.83 | $26.86 |
| 358 | 09/01/2055 | $26.86 | $8.92 | $0.10 | $1.83 | $17.94 |
| 359 | 10/01/2055 | $17.94 | $8.95 | $0.07 | $1.83 | $8.99 |
| 360 | 11/01/2055 | $8.99 | $8.99 | $0.03 | $1.83 | $0.00 |