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: $11.47
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 | $1,884.80 | $2.48 | $7.07 | $1.92 | $1,882.32 |
| 2 | 07/01/2025 | $1,882.32 | $2.49 | $7.06 | $1.92 | $1,879.83 |
| 3 | 08/01/2025 | $1,879.83 | $2.50 | $7.05 | $1.92 | $1,877.33 |
| 4 | 09/01/2025 | $1,877.33 | $2.51 | $7.04 | $1.92 | $1,874.82 |
| 5 | 10/01/2025 | $1,874.82 | $2.52 | $7.03 | $1.92 | $1,872.30 |
| 6 | 11/01/2025 | $1,872.30 | $2.53 | $7.02 | $1.92 | $1,869.77 |
| 7 | 12/01/2025 | $1,869.77 | $2.54 | $7.01 | $1.92 | $1,867.23 |
| 8 | 01/01/2026 | $1,867.23 | $2.55 | $7.00 | $1.92 | $1,864.68 |
| 9 | 02/01/2026 | $1,864.68 | $2.56 | $6.99 | $1.92 | $1,862.12 |
| 10 | 03/01/2026 | $1,862.12 | $2.57 | $6.98 | $1.92 | $1,859.56 |
| 11 | 04/01/2026 | $1,859.56 | $2.58 | $6.97 | $1.92 | $1,856.98 |
| 12 | 05/01/2026 | $1,856.98 | $2.59 | $6.96 | $1.92 | $1,854.39 |
| 13 | 06/01/2026 | $1,854.39 | $2.60 | $6.95 | $1.92 | $1,851.80 |
| 14 | 07/01/2026 | $1,851.80 | $2.61 | $6.94 | $1.92 | $1,849.19 |
| 15 | 08/01/2026 | $1,849.19 | $2.62 | $6.93 | $1.92 | $1,846.58 |
| 16 | 09/01/2026 | $1,846.58 | $2.63 | $6.92 | $1.92 | $1,843.95 |
| 17 | 10/01/2026 | $1,843.95 | $2.64 | $6.91 | $1.92 | $1,841.32 |
| 18 | 11/01/2026 | $1,841.32 | $2.65 | $6.90 | $1.92 | $1,838.67 |
| 19 | 12/01/2026 | $1,838.67 | $2.65 | $6.90 | $1.92 | $1,836.02 |
| 20 | 01/01/2027 | $1,836.02 | $2.66 | $6.89 | $1.92 | $1,833.35 |
| 21 | 02/01/2027 | $1,833.35 | $2.67 | $6.88 | $1.92 | $1,830.68 |
| 22 | 03/01/2027 | $1,830.68 | $2.68 | $6.87 | $1.92 | $1,827.99 |
| 23 | 04/01/2027 | $1,827.99 | $2.70 | $6.85 | $1.92 | $1,825.30 |
| 24 | 05/01/2027 | $1,825.30 | $2.71 | $6.84 | $1.92 | $1,822.59 |
| 25 | 06/01/2027 | $1,822.59 | $2.72 | $6.83 | $1.92 | $1,819.88 |
| 26 | 07/01/2027 | $1,819.88 | $2.73 | $6.82 | $1.92 | $1,817.15 |
| 27 | 08/01/2027 | $1,817.15 | $2.74 | $6.81 | $1.92 | $1,814.41 |
| 28 | 09/01/2027 | $1,814.41 | $2.75 | $6.80 | $1.92 | $1,811.67 |
| 29 | 10/01/2027 | $1,811.67 | $2.76 | $6.79 | $1.92 | $1,808.91 |
| 30 | 11/01/2027 | $1,808.91 | $2.77 | $6.78 | $1.92 | $1,806.15 |
| 31 | 12/01/2027 | $1,806.15 | $2.78 | $6.77 | $1.92 | $1,803.37 |
| 32 | 01/01/2028 | $1,803.37 | $2.79 | $6.76 | $1.92 | $1,800.58 |
| 33 | 02/01/2028 | $1,800.58 | $2.80 | $6.75 | $1.92 | $1,797.78 |
| 34 | 03/01/2028 | $1,797.78 | $2.81 | $6.74 | $1.92 | $1,794.98 |
| 35 | 04/01/2028 | $1,794.98 | $2.82 | $6.73 | $1.92 | $1,792.16 |
| 36 | 05/01/2028 | $1,792.16 | $2.83 | $6.72 | $1.92 | $1,789.33 |
| 37 | 06/01/2028 | $1,789.33 | $2.84 | $6.71 | $1.92 | $1,786.49 |
| 38 | 07/01/2028 | $1,786.49 | $2.85 | $6.70 | $1.92 | $1,783.64 |
| 39 | 08/01/2028 | $1,783.64 | $2.86 | $6.69 | $1.92 | $1,780.77 |
| 40 | 09/01/2028 | $1,780.77 | $2.87 | $6.68 | $1.92 | $1,777.90 |
| 41 | 10/01/2028 | $1,777.90 | $2.88 | $6.67 | $1.92 | $1,775.02 |
| 42 | 11/01/2028 | $1,775.02 | $2.89 | $6.66 | $1.92 | $1,772.13 |
| 43 | 12/01/2028 | $1,772.13 | $2.90 | $6.65 | $1.92 | $1,769.22 |
| 44 | 01/01/2029 | $1,769.22 | $2.92 | $6.63 | $1.92 | $1,766.31 |
| 45 | 02/01/2029 | $1,766.31 | $2.93 | $6.62 | $1.92 | $1,763.38 |
| 46 | 03/01/2029 | $1,763.38 | $2.94 | $6.61 | $1.92 | $1,760.44 |
| 47 | 04/01/2029 | $1,760.44 | $2.95 | $6.60 | $1.92 | $1,757.49 |
| 48 | 05/01/2029 | $1,757.49 | $2.96 | $6.59 | $1.92 | $1,754.53 |
| 49 | 06/01/2029 | $1,754.53 | $2.97 | $6.58 | $1.92 | $1,751.56 |
| 50 | 07/01/2029 | $1,751.56 | $2.98 | $6.57 | $1.92 | $1,748.58 |
| 51 | 08/01/2029 | $1,748.58 | $2.99 | $6.56 | $1.92 | $1,745.59 |
| 52 | 09/01/2029 | $1,745.59 | $3.00 | $6.55 | $1.92 | $1,742.59 |
| 53 | 10/01/2029 | $1,742.59 | $3.02 | $6.53 | $1.92 | $1,739.57 |
| 54 | 11/01/2029 | $1,739.57 | $3.03 | $6.52 | $1.92 | $1,736.54 |
| 55 | 12/01/2029 | $1,736.54 | $3.04 | $6.51 | $1.92 | $1,733.51 |
| 56 | 01/01/2030 | $1,733.51 | $3.05 | $6.50 | $1.92 | $1,730.46 |
| 57 | 02/01/2030 | $1,730.46 | $3.06 | $6.49 | $1.92 | $1,727.40 |
| 58 | 03/01/2030 | $1,727.40 | $3.07 | $6.48 | $1.92 | $1,724.32 |
| 59 | 04/01/2030 | $1,724.32 | $3.08 | $6.47 | $1.92 | $1,721.24 |
| 60 | 05/01/2030 | $1,721.24 | $3.10 | $6.45 | $1.92 | $1,718.14 |
| 61 | 06/01/2030 | $1,718.14 | $3.11 | $6.44 | $1.92 | $1,715.04 |
| 62 | 07/01/2030 | $1,715.04 | $3.12 | $6.43 | $1.92 | $1,711.92 |
| 63 | 08/01/2030 | $1,711.92 | $3.13 | $6.42 | $1.92 | $1,708.79 |
| 64 | 09/01/2030 | $1,708.79 | $3.14 | $6.41 | $1.92 | $1,705.65 |
| 65 | 10/01/2030 | $1,705.65 | $3.15 | $6.40 | $1.92 | $1,702.49 |
| 66 | 11/01/2030 | $1,702.49 | $3.17 | $6.38 | $1.92 | $1,699.33 |
| 67 | 12/01/2030 | $1,699.33 | $3.18 | $6.37 | $1.92 | $1,696.15 |
| 68 | 01/01/2031 | $1,696.15 | $3.19 | $6.36 | $1.92 | $1,692.96 |
| 69 | 02/01/2031 | $1,692.96 | $3.20 | $6.35 | $1.92 | $1,689.76 |
| 70 | 03/01/2031 | $1,689.76 | $3.21 | $6.34 | $1.92 | $1,686.55 |
| 71 | 04/01/2031 | $1,686.55 | $3.23 | $6.32 | $1.92 | $1,683.32 |
| 72 | 05/01/2031 | $1,683.32 | $3.24 | $6.31 | $1.92 | $1,680.08 |
| 73 | 06/01/2031 | $1,680.08 | $3.25 | $6.30 | $1.92 | $1,676.83 |
| 74 | 07/01/2031 | $1,676.83 | $3.26 | $6.29 | $1.92 | $1,673.57 |
| 75 | 08/01/2031 | $1,673.57 | $3.27 | $6.28 | $1.92 | $1,670.30 |
| 76 | 09/01/2031 | $1,670.30 | $3.29 | $6.26 | $1.92 | $1,667.01 |
| 77 | 10/01/2031 | $1,667.01 | $3.30 | $6.25 | $1.92 | $1,663.71 |
| 78 | 11/01/2031 | $1,663.71 | $3.31 | $6.24 | $1.92 | $1,660.40 |
| 79 | 12/01/2031 | $1,660.40 | $3.32 | $6.23 | $1.92 | $1,657.08 |
| 80 | 01/01/2032 | $1,657.08 | $3.34 | $6.21 | $1.92 | $1,653.74 |
| 81 | 02/01/2032 | $1,653.74 | $3.35 | $6.20 | $1.92 | $1,650.39 |
| 82 | 03/01/2032 | $1,650.39 | $3.36 | $6.19 | $1.92 | $1,647.03 |
| 83 | 04/01/2032 | $1,647.03 | $3.37 | $6.18 | $1.92 | $1,643.66 |
| 84 | 05/01/2032 | $1,643.66 | $3.39 | $6.16 | $1.92 | $1,640.27 |
| 85 | 06/01/2032 | $1,640.27 | $3.40 | $6.15 | $1.92 | $1,636.87 |
| 86 | 07/01/2032 | $1,636.87 | $3.41 | $6.14 | $1.92 | $1,633.46 |
| 87 | 08/01/2032 | $1,633.46 | $3.42 | $6.13 | $1.92 | $1,630.04 |
| 88 | 09/01/2032 | $1,630.04 | $3.44 | $6.11 | $1.92 | $1,626.60 |
| 89 | 10/01/2032 | $1,626.60 | $3.45 | $6.10 | $1.92 | $1,623.15 |
| 90 | 11/01/2032 | $1,623.15 | $3.46 | $6.09 | $1.92 | $1,619.69 |
| 91 | 12/01/2032 | $1,619.69 | $3.48 | $6.07 | $1.92 | $1,616.21 |
| 92 | 01/01/2033 | $1,616.21 | $3.49 | $6.06 | $1.92 | $1,612.72 |
| 93 | 02/01/2033 | $1,612.72 | $3.50 | $6.05 | $1.92 | $1,609.22 |
| 94 | 03/01/2033 | $1,609.22 | $3.52 | $6.03 | $1.92 | $1,605.70 |
| 95 | 04/01/2033 | $1,605.70 | $3.53 | $6.02 | $1.92 | $1,602.17 |
| 96 | 05/01/2033 | $1,602.17 | $3.54 | $6.01 | $1.92 | $1,598.63 |
| 97 | 06/01/2033 | $1,598.63 | $3.56 | $5.99 | $1.92 | $1,595.08 |
| 98 | 07/01/2033 | $1,595.08 | $3.57 | $5.98 | $1.92 | $1,591.51 |
| 99 | 08/01/2033 | $1,591.51 | $3.58 | $5.97 | $1.92 | $1,587.93 |
| 100 | 09/01/2033 | $1,587.93 | $3.60 | $5.95 | $1.92 | $1,584.33 |
| 101 | 10/01/2033 | $1,584.33 | $3.61 | $5.94 | $1.92 | $1,580.72 |
| 102 | 11/01/2033 | $1,580.72 | $3.62 | $5.93 | $1.92 | $1,577.10 |
| 103 | 12/01/2033 | $1,577.10 | $3.64 | $5.91 | $1.92 | $1,573.46 |
| 104 | 01/01/2034 | $1,573.46 | $3.65 | $5.90 | $1.92 | $1,569.81 |
| 105 | 02/01/2034 | $1,569.81 | $3.66 | $5.89 | $1.92 | $1,566.15 |
| 106 | 03/01/2034 | $1,566.15 | $3.68 | $5.87 | $1.92 | $1,562.47 |
| 107 | 04/01/2034 | $1,562.47 | $3.69 | $5.86 | $1.92 | $1,558.78 |
| 108 | 05/01/2034 | $1,558.78 | $3.70 | $5.85 | $1.92 | $1,555.08 |
| 109 | 06/01/2034 | $1,555.08 | $3.72 | $5.83 | $1.92 | $1,551.36 |
| 110 | 07/01/2034 | $1,551.36 | $3.73 | $5.82 | $1.92 | $1,547.63 |
| 111 | 08/01/2034 | $1,547.63 | $3.75 | $5.80 | $1.92 | $1,543.88 |
| 112 | 09/01/2034 | $1,543.88 | $3.76 | $5.79 | $1.92 | $1,540.12 |
| 113 | 10/01/2034 | $1,540.12 | $3.77 | $5.78 | $1.92 | $1,536.35 |
| 114 | 11/01/2034 | $1,536.35 | $3.79 | $5.76 | $1.92 | $1,532.56 |
| 115 | 12/01/2034 | $1,532.56 | $3.80 | $5.75 | $1.92 | $1,528.76 |
| 116 | 01/01/2035 | $1,528.76 | $3.82 | $5.73 | $1.92 | $1,524.94 |
| 117 | 02/01/2035 | $1,524.94 | $3.83 | $5.72 | $1.92 | $1,521.11 |
| 118 | 03/01/2035 | $1,521.11 | $3.85 | $5.70 | $1.92 | $1,517.26 |
| 119 | 04/01/2035 | $1,517.26 | $3.86 | $5.69 | $1.92 | $1,513.40 |
| 120 | 05/01/2035 | $1,513.40 | $3.87 | $5.68 | $1.92 | $1,509.53 |
| 121 | 06/01/2035 | $1,509.53 | $3.89 | $5.66 | $1.92 | $1,505.64 |
| 122 | 07/01/2035 | $1,505.64 | $3.90 | $5.65 | $1.92 | $1,501.73 |
| 123 | 08/01/2035 | $1,501.73 | $3.92 | $5.63 | $1.92 | $1,497.81 |
| 124 | 09/01/2035 | $1,497.81 | $3.93 | $5.62 | $1.92 | $1,493.88 |
| 125 | 10/01/2035 | $1,493.88 | $3.95 | $5.60 | $1.92 | $1,489.93 |
| 126 | 11/01/2035 | $1,489.93 | $3.96 | $5.59 | $1.92 | $1,485.97 |
| 127 | 12/01/2035 | $1,485.97 | $3.98 | $5.57 | $1.92 | $1,481.99 |
| 128 | 01/01/2036 | $1,481.99 | $3.99 | $5.56 | $1.92 | $1,478.00 |
| 129 | 02/01/2036 | $1,478.00 | $4.01 | $5.54 | $1.92 | $1,473.99 |
| 130 | 03/01/2036 | $1,473.99 | $4.02 | $5.53 | $1.92 | $1,469.97 |
| 131 | 04/01/2036 | $1,469.97 | $4.04 | $5.51 | $1.92 | $1,465.93 |
| 132 | 05/01/2036 | $1,465.93 | $4.05 | $5.50 | $1.92 | $1,461.88 |
| 133 | 06/01/2036 | $1,461.88 | $4.07 | $5.48 | $1.92 | $1,457.81 |
| 134 | 07/01/2036 | $1,457.81 | $4.08 | $5.47 | $1.92 | $1,453.73 |
| 135 | 08/01/2036 | $1,453.73 | $4.10 | $5.45 | $1.92 | $1,449.63 |
| 136 | 09/01/2036 | $1,449.63 | $4.11 | $5.44 | $1.92 | $1,445.52 |
| 137 | 10/01/2036 | $1,445.52 | $4.13 | $5.42 | $1.92 | $1,441.39 |
| 138 | 11/01/2036 | $1,441.39 | $4.14 | $5.41 | $1.92 | $1,437.24 |
| 139 | 12/01/2036 | $1,437.24 | $4.16 | $5.39 | $1.92 | $1,433.08 |
| 140 | 01/01/2037 | $1,433.08 | $4.18 | $5.37 | $1.92 | $1,428.91 |
| 141 | 02/01/2037 | $1,428.91 | $4.19 | $5.36 | $1.92 | $1,424.71 |
| 142 | 03/01/2037 | $1,424.71 | $4.21 | $5.34 | $1.92 | $1,420.51 |
| 143 | 04/01/2037 | $1,420.51 | $4.22 | $5.33 | $1.92 | $1,416.28 |
| 144 | 05/01/2037 | $1,416.28 | $4.24 | $5.31 | $1.92 | $1,412.04 |
| 145 | 06/01/2037 | $1,412.04 | $4.25 | $5.30 | $1.92 | $1,407.79 |
| 146 | 07/01/2037 | $1,407.79 | $4.27 | $5.28 | $1.92 | $1,403.52 |
| 147 | 08/01/2037 | $1,403.52 | $4.29 | $5.26 | $1.92 | $1,399.23 |
| 148 | 09/01/2037 | $1,399.23 | $4.30 | $5.25 | $1.92 | $1,394.93 |
| 149 | 10/01/2037 | $1,394.93 | $4.32 | $5.23 | $1.92 | $1,390.61 |
| 150 | 11/01/2037 | $1,390.61 | $4.34 | $5.21 | $1.92 | $1,386.27 |
| 151 | 12/01/2037 | $1,386.27 | $4.35 | $5.20 | $1.92 | $1,381.92 |
| 152 | 01/01/2038 | $1,381.92 | $4.37 | $5.18 | $1.92 | $1,377.56 |
| 153 | 02/01/2038 | $1,377.56 | $4.38 | $5.17 | $1.92 | $1,373.17 |
| 154 | 03/01/2038 | $1,373.17 | $4.40 | $5.15 | $1.92 | $1,368.77 |
| 155 | 04/01/2038 | $1,368.77 | $4.42 | $5.13 | $1.92 | $1,364.35 |
| 156 | 05/01/2038 | $1,364.35 | $4.43 | $5.12 | $1.92 | $1,359.92 |
| 157 | 06/01/2038 | $1,359.92 | $4.45 | $5.10 | $1.92 | $1,355.47 |
| 158 | 07/01/2038 | $1,355.47 | $4.47 | $5.08 | $1.92 | $1,351.00 |
| 159 | 08/01/2038 | $1,351.00 | $4.48 | $5.07 | $1.92 | $1,346.52 |
| 160 | 09/01/2038 | $1,346.52 | $4.50 | $5.05 | $1.92 | $1,342.02 |
| 161 | 10/01/2038 | $1,342.02 | $4.52 | $5.03 | $1.92 | $1,337.50 |
| 162 | 11/01/2038 | $1,337.50 | $4.53 | $5.02 | $1.92 | $1,332.97 |
| 163 | 12/01/2038 | $1,332.97 | $4.55 | $5.00 | $1.92 | $1,328.42 |
| 164 | 01/01/2039 | $1,328.42 | $4.57 | $4.98 | $1.92 | $1,323.85 |
| 165 | 02/01/2039 | $1,323.85 | $4.59 | $4.96 | $1.92 | $1,319.26 |
| 166 | 03/01/2039 | $1,319.26 | $4.60 | $4.95 | $1.92 | $1,314.66 |
| 167 | 04/01/2039 | $1,314.66 | $4.62 | $4.93 | $1.92 | $1,310.04 |
| 168 | 05/01/2039 | $1,310.04 | $4.64 | $4.91 | $1.92 | $1,305.40 |
| 169 | 06/01/2039 | $1,305.40 | $4.65 | $4.90 | $1.92 | $1,300.75 |
| 170 | 07/01/2039 | $1,300.75 | $4.67 | $4.88 | $1.92 | $1,296.07 |
| 171 | 08/01/2039 | $1,296.07 | $4.69 | $4.86 | $1.92 | $1,291.38 |
| 172 | 09/01/2039 | $1,291.38 | $4.71 | $4.84 | $1.92 | $1,286.68 |
| 173 | 10/01/2039 | $1,286.68 | $4.72 | $4.83 | $1.92 | $1,281.95 |
| 174 | 11/01/2039 | $1,281.95 | $4.74 | $4.81 | $1.92 | $1,277.21 |
| 175 | 12/01/2039 | $1,277.21 | $4.76 | $4.79 | $1.92 | $1,272.45 |
| 176 | 01/01/2040 | $1,272.45 | $4.78 | $4.77 | $1.92 | $1,267.67 |
| 177 | 02/01/2040 | $1,267.67 | $4.80 | $4.75 | $1.92 | $1,262.87 |
| 178 | 03/01/2040 | $1,262.87 | $4.81 | $4.74 | $1.92 | $1,258.06 |
| 179 | 04/01/2040 | $1,258.06 | $4.83 | $4.72 | $1.92 | $1,253.23 |
| 180 | 05/01/2040 | $1,253.23 | $4.85 | $4.70 | $1.92 | $1,248.38 |
| 181 | 06/01/2040 | $1,248.38 | $4.87 | $4.68 | $1.92 | $1,243.51 |
| 182 | 07/01/2040 | $1,243.51 | $4.89 | $4.66 | $1.92 | $1,238.62 |
| 183 | 08/01/2040 | $1,238.62 | $4.91 | $4.64 | $1.92 | $1,233.72 |
| 184 | 09/01/2040 | $1,233.72 | $4.92 | $4.63 | $1.92 | $1,228.79 |
| 185 | 10/01/2040 | $1,228.79 | $4.94 | $4.61 | $1.92 | $1,223.85 |
| 186 | 11/01/2040 | $1,223.85 | $4.96 | $4.59 | $1.92 | $1,218.89 |
| 187 | 12/01/2040 | $1,218.89 | $4.98 | $4.57 | $1.92 | $1,213.91 |
| 188 | 01/01/2041 | $1,213.91 | $5.00 | $4.55 | $1.92 | $1,208.91 |
| 189 | 02/01/2041 | $1,208.91 | $5.02 | $4.53 | $1.92 | $1,203.90 |
| 190 | 03/01/2041 | $1,203.90 | $5.04 | $4.51 | $1.92 | $1,198.86 |
| 191 | 04/01/2041 | $1,198.86 | $5.05 | $4.50 | $1.92 | $1,193.81 |
| 192 | 05/01/2041 | $1,193.81 | $5.07 | $4.48 | $1.92 | $1,188.73 |
| 193 | 06/01/2041 | $1,188.73 | $5.09 | $4.46 | $1.92 | $1,183.64 |
| 194 | 07/01/2041 | $1,183.64 | $5.11 | $4.44 | $1.92 | $1,178.53 |
| 195 | 08/01/2041 | $1,178.53 | $5.13 | $4.42 | $1.92 | $1,173.40 |
| 196 | 09/01/2041 | $1,173.40 | $5.15 | $4.40 | $1.92 | $1,168.25 |
| 197 | 10/01/2041 | $1,168.25 | $5.17 | $4.38 | $1.92 | $1,163.08 |
| 198 | 11/01/2041 | $1,163.08 | $5.19 | $4.36 | $1.92 | $1,157.89 |
| 199 | 12/01/2041 | $1,157.89 | $5.21 | $4.34 | $1.92 | $1,152.69 |
| 200 | 01/01/2042 | $1,152.69 | $5.23 | $4.32 | $1.92 | $1,147.46 |
| 201 | 02/01/2042 | $1,147.46 | $5.25 | $4.30 | $1.92 | $1,142.21 |
| 202 | 03/01/2042 | $1,142.21 | $5.27 | $4.28 | $1.92 | $1,136.94 |
| 203 | 04/01/2042 | $1,136.94 | $5.29 | $4.26 | $1.92 | $1,131.66 |
| 204 | 05/01/2042 | $1,131.66 | $5.31 | $4.24 | $1.92 | $1,126.35 |
| 205 | 06/01/2042 | $1,126.35 | $5.33 | $4.22 | $1.92 | $1,121.02 |
| 206 | 07/01/2042 | $1,121.02 | $5.35 | $4.20 | $1.92 | $1,115.68 |
| 207 | 08/01/2042 | $1,115.68 | $5.37 | $4.18 | $1.92 | $1,110.31 |
| 208 | 09/01/2042 | $1,110.31 | $5.39 | $4.16 | $1.92 | $1,104.93 |
| 209 | 10/01/2042 | $1,104.93 | $5.41 | $4.14 | $1.92 | $1,099.52 |
| 210 | 11/01/2042 | $1,099.52 | $5.43 | $4.12 | $1.92 | $1,094.09 |
| 211 | 12/01/2042 | $1,094.09 | $5.45 | $4.10 | $1.92 | $1,088.65 |
| 212 | 01/01/2043 | $1,088.65 | $5.47 | $4.08 | $1.92 | $1,083.18 |
| 213 | 02/01/2043 | $1,083.18 | $5.49 | $4.06 | $1.92 | $1,077.69 |
| 214 | 03/01/2043 | $1,077.69 | $5.51 | $4.04 | $1.92 | $1,072.18 |
| 215 | 04/01/2043 | $1,072.18 | $5.53 | $4.02 | $1.92 | $1,066.65 |
| 216 | 05/01/2043 | $1,066.65 | $5.55 | $4.00 | $1.92 | $1,061.10 |
| 217 | 06/01/2043 | $1,061.10 | $5.57 | $3.98 | $1.92 | $1,055.53 |
| 218 | 07/01/2043 | $1,055.53 | $5.59 | $3.96 | $1.92 | $1,049.94 |
| 219 | 08/01/2043 | $1,049.94 | $5.61 | $3.94 | $1.92 | $1,044.33 |
| 220 | 09/01/2043 | $1,044.33 | $5.63 | $3.92 | $1.92 | $1,038.69 |
| 221 | 10/01/2043 | $1,038.69 | $5.65 | $3.90 | $1.92 | $1,033.04 |
| 222 | 11/01/2043 | $1,033.04 | $5.68 | $3.87 | $1.92 | $1,027.36 |
| 223 | 12/01/2043 | $1,027.36 | $5.70 | $3.85 | $1.92 | $1,021.66 |
| 224 | 01/01/2044 | $1,021.66 | $5.72 | $3.83 | $1.92 | $1,015.95 |
| 225 | 02/01/2044 | $1,015.95 | $5.74 | $3.81 | $1.92 | $1,010.21 |
| 226 | 03/01/2044 | $1,010.21 | $5.76 | $3.79 | $1.92 | $1,004.44 |
| 227 | 04/01/2044 | $1,004.44 | $5.78 | $3.77 | $1.92 | $998.66 |
| 228 | 05/01/2044 | $998.66 | $5.81 | $3.74 | $1.92 | $992.86 |
| 229 | 06/01/2044 | $992.86 | $5.83 | $3.72 | $1.92 | $987.03 |
| 230 | 07/01/2044 | $987.03 | $5.85 | $3.70 | $1.92 | $981.18 |
| 231 | 08/01/2044 | $981.18 | $5.87 | $3.68 | $1.92 | $975.31 |
| 232 | 09/01/2044 | $975.31 | $5.89 | $3.66 | $1.92 | $969.42 |
| 233 | 10/01/2044 | $969.42 | $5.91 | $3.64 | $1.92 | $963.50 |
| 234 | 11/01/2044 | $963.50 | $5.94 | $3.61 | $1.92 | $957.57 |
| 235 | 12/01/2044 | $957.57 | $5.96 | $3.59 | $1.92 | $951.61 |
| 236 | 01/01/2045 | $951.61 | $5.98 | $3.57 | $1.92 | $945.62 |
| 237 | 02/01/2045 | $945.62 | $6.00 | $3.55 | $1.92 | $939.62 |
| 238 | 03/01/2045 | $939.62 | $6.03 | $3.52 | $1.92 | $933.59 |
| 239 | 04/01/2045 | $933.59 | $6.05 | $3.50 | $1.92 | $927.55 |
| 240 | 05/01/2045 | $927.55 | $6.07 | $3.48 | $1.92 | $921.47 |
| 241 | 06/01/2045 | $921.47 | $6.09 | $3.46 | $1.92 | $915.38 |
| 242 | 07/01/2045 | $915.38 | $6.12 | $3.43 | $1.92 | $909.26 |
| 243 | 08/01/2045 | $909.26 | $6.14 | $3.41 | $1.92 | $903.12 |
| 244 | 09/01/2045 | $903.12 | $6.16 | $3.39 | $1.92 | $896.96 |
| 245 | 10/01/2045 | $896.96 | $6.19 | $3.36 | $1.92 | $890.77 |
| 246 | 11/01/2045 | $890.77 | $6.21 | $3.34 | $1.92 | $884.56 |
| 247 | 12/01/2045 | $884.56 | $6.23 | $3.32 | $1.92 | $878.33 |
| 248 | 01/01/2046 | $878.33 | $6.26 | $3.29 | $1.92 | $872.07 |
| 249 | 02/01/2046 | $872.07 | $6.28 | $3.27 | $1.92 | $865.79 |
| 250 | 03/01/2046 | $865.79 | $6.30 | $3.25 | $1.92 | $859.49 |
| 251 | 04/01/2046 | $859.49 | $6.33 | $3.22 | $1.92 | $853.16 |
| 252 | 05/01/2046 | $853.16 | $6.35 | $3.20 | $1.92 | $846.81 |
| 253 | 06/01/2046 | $846.81 | $6.37 | $3.18 | $1.92 | $840.44 |
| 254 | 07/01/2046 | $840.44 | $6.40 | $3.15 | $1.92 | $834.04 |
| 255 | 08/01/2046 | $834.04 | $6.42 | $3.13 | $1.92 | $827.62 |
| 256 | 09/01/2046 | $827.62 | $6.45 | $3.10 | $1.92 | $821.17 |
| 257 | 10/01/2046 | $821.17 | $6.47 | $3.08 | $1.92 | $814.70 |
| 258 | 11/01/2046 | $814.70 | $6.49 | $3.06 | $1.92 | $808.21 |
| 259 | 12/01/2046 | $808.21 | $6.52 | $3.03 | $1.92 | $801.69 |
| 260 | 01/01/2047 | $801.69 | $6.54 | $3.01 | $1.92 | $795.14 |
| 261 | 02/01/2047 | $795.14 | $6.57 | $2.98 | $1.92 | $788.57 |
| 262 | 03/01/2047 | $788.57 | $6.59 | $2.96 | $1.92 | $781.98 |
| 263 | 04/01/2047 | $781.98 | $6.62 | $2.93 | $1.92 | $775.36 |
| 264 | 05/01/2047 | $775.36 | $6.64 | $2.91 | $1.92 | $768.72 |
| 265 | 06/01/2047 | $768.72 | $6.67 | $2.88 | $1.92 | $762.05 |
| 266 | 07/01/2047 | $762.05 | $6.69 | $2.86 | $1.92 | $755.36 |
| 267 | 08/01/2047 | $755.36 | $6.72 | $2.83 | $1.92 | $748.64 |
| 268 | 09/01/2047 | $748.64 | $6.74 | $2.81 | $1.92 | $741.90 |
| 269 | 10/01/2047 | $741.90 | $6.77 | $2.78 | $1.92 | $735.13 |
| 270 | 11/01/2047 | $735.13 | $6.79 | $2.76 | $1.92 | $728.34 |
| 271 | 12/01/2047 | $728.34 | $6.82 | $2.73 | $1.92 | $721.52 |
| 272 | 01/01/2048 | $721.52 | $6.84 | $2.71 | $1.92 | $714.68 |
| 273 | 02/01/2048 | $714.68 | $6.87 | $2.68 | $1.92 | $707.81 |
| 274 | 03/01/2048 | $707.81 | $6.90 | $2.65 | $1.92 | $700.91 |
| 275 | 04/01/2048 | $700.91 | $6.92 | $2.63 | $1.92 | $693.99 |
| 276 | 05/01/2048 | $693.99 | $6.95 | $2.60 | $1.92 | $687.04 |
| 277 | 06/01/2048 | $687.04 | $6.97 | $2.58 | $1.92 | $680.07 |
| 278 | 07/01/2048 | $680.07 | $7.00 | $2.55 | $1.92 | $673.07 |
| 279 | 08/01/2048 | $673.07 | $7.03 | $2.52 | $1.92 | $666.04 |
| 280 | 09/01/2048 | $666.04 | $7.05 | $2.50 | $1.92 | $658.99 |
| 281 | 10/01/2048 | $658.99 | $7.08 | $2.47 | $1.92 | $651.91 |
| 282 | 11/01/2048 | $651.91 | $7.11 | $2.44 | $1.92 | $644.81 |
| 283 | 12/01/2048 | $644.81 | $7.13 | $2.42 | $1.92 | $637.67 |
| 284 | 01/01/2049 | $637.67 | $7.16 | $2.39 | $1.92 | $630.52 |
| 285 | 02/01/2049 | $630.52 | $7.19 | $2.36 | $1.92 | $623.33 |
| 286 | 03/01/2049 | $623.33 | $7.21 | $2.34 | $1.92 | $616.12 |
| 287 | 04/01/2049 | $616.12 | $7.24 | $2.31 | $1.92 | $608.88 |
| 288 | 05/01/2049 | $608.88 | $7.27 | $2.28 | $1.92 | $601.61 |
| 289 | 06/01/2049 | $601.61 | $7.29 | $2.26 | $1.92 | $594.32 |
| 290 | 07/01/2049 | $594.32 | $7.32 | $2.23 | $1.92 | $587.00 |
| 291 | 08/01/2049 | $587.00 | $7.35 | $2.20 | $1.92 | $579.65 |
| 292 | 09/01/2049 | $579.65 | $7.38 | $2.17 | $1.92 | $572.27 |
| 293 | 10/01/2049 | $572.27 | $7.40 | $2.15 | $1.92 | $564.87 |
| 294 | 11/01/2049 | $564.87 | $7.43 | $2.12 | $1.92 | $557.44 |
| 295 | 12/01/2049 | $557.44 | $7.46 | $2.09 | $1.92 | $549.98 |
| 296 | 01/01/2050 | $549.98 | $7.49 | $2.06 | $1.92 | $542.49 |
| 297 | 02/01/2050 | $542.49 | $7.52 | $2.03 | $1.92 | $534.97 |
| 298 | 03/01/2050 | $534.97 | $7.54 | $2.01 | $1.92 | $527.43 |
| 299 | 04/01/2050 | $527.43 | $7.57 | $1.98 | $1.92 | $519.86 |
| 300 | 05/01/2050 | $519.86 | $7.60 | $1.95 | $1.92 | $512.26 |
| 301 | 06/01/2050 | $512.26 | $7.63 | $1.92 | $1.92 | $504.63 |
| 302 | 07/01/2050 | $504.63 | $7.66 | $1.89 | $1.92 | $496.97 |
| 303 | 08/01/2050 | $496.97 | $7.69 | $1.86 | $1.92 | $489.28 |
| 304 | 09/01/2050 | $489.28 | $7.72 | $1.83 | $1.92 | $481.57 |
| 305 | 10/01/2050 | $481.57 | $7.74 | $1.81 | $1.92 | $473.82 |
| 306 | 11/01/2050 | $473.82 | $7.77 | $1.78 | $1.92 | $466.05 |
| 307 | 12/01/2050 | $466.05 | $7.80 | $1.75 | $1.92 | $458.25 |
| 308 | 01/01/2051 | $458.25 | $7.83 | $1.72 | $1.92 | $450.42 |
| 309 | 02/01/2051 | $450.42 | $7.86 | $1.69 | $1.92 | $442.56 |
| 310 | 03/01/2051 | $442.56 | $7.89 | $1.66 | $1.92 | $434.67 |
| 311 | 04/01/2051 | $434.67 | $7.92 | $1.63 | $1.92 | $426.75 |
| 312 | 05/01/2051 | $426.75 | $7.95 | $1.60 | $1.92 | $418.80 |
| 313 | 06/01/2051 | $418.80 | $7.98 | $1.57 | $1.92 | $410.82 |
| 314 | 07/01/2051 | $410.82 | $8.01 | $1.54 | $1.92 | $402.81 |
| 315 | 08/01/2051 | $402.81 | $8.04 | $1.51 | $1.92 | $394.77 |
| 316 | 09/01/2051 | $394.77 | $8.07 | $1.48 | $1.92 | $386.70 |
| 317 | 10/01/2051 | $386.70 | $8.10 | $1.45 | $1.92 | $378.60 |
| 318 | 11/01/2051 | $378.60 | $8.13 | $1.42 | $1.92 | $370.47 |
| 319 | 12/01/2051 | $370.47 | $8.16 | $1.39 | $1.92 | $362.31 |
| 320 | 01/01/2052 | $362.31 | $8.19 | $1.36 | $1.92 | $354.12 |
| 321 | 02/01/2052 | $354.12 | $8.22 | $1.33 | $1.92 | $345.89 |
| 322 | 03/01/2052 | $345.89 | $8.25 | $1.30 | $1.92 | $337.64 |
| 323 | 04/01/2052 | $337.64 | $8.28 | $1.27 | $1.92 | $329.36 |
| 324 | 05/01/2052 | $329.36 | $8.31 | $1.24 | $1.92 | $321.04 |
| 325 | 06/01/2052 | $321.04 | $8.35 | $1.20 | $1.92 | $312.70 |
| 326 | 07/01/2052 | $312.70 | $8.38 | $1.17 | $1.92 | $304.32 |
| 327 | 08/01/2052 | $304.32 | $8.41 | $1.14 | $1.92 | $295.91 |
| 328 | 09/01/2052 | $295.91 | $8.44 | $1.11 | $1.92 | $287.47 |
| 329 | 10/01/2052 | $287.47 | $8.47 | $1.08 | $1.92 | $279.00 |
| 330 | 11/01/2052 | $279.00 | $8.50 | $1.05 | $1.92 | $270.49 |
| 331 | 12/01/2052 | $270.49 | $8.54 | $1.01 | $1.92 | $261.96 |
| 332 | 01/01/2053 | $261.96 | $8.57 | $0.98 | $1.92 | $253.39 |
| 333 | 02/01/2053 | $253.39 | $8.60 | $0.95 | $1.92 | $244.79 |
| 334 | 03/01/2053 | $244.79 | $8.63 | $0.92 | $1.92 | $236.16 |
| 335 | 04/01/2053 | $236.16 | $8.66 | $0.89 | $1.92 | $227.49 |
| 336 | 05/01/2053 | $227.49 | $8.70 | $0.85 | $1.92 | $218.80 |
| 337 | 06/01/2053 | $218.80 | $8.73 | $0.82 | $1.92 | $210.07 |
| 338 | 07/01/2053 | $210.07 | $8.76 | $0.79 | $1.92 | $201.31 |
| 339 | 08/01/2053 | $201.31 | $8.80 | $0.75 | $1.92 | $192.51 |
| 340 | 09/01/2053 | $192.51 | $8.83 | $0.72 | $1.92 | $183.68 |
| 341 | 10/01/2053 | $183.68 | $8.86 | $0.69 | $1.92 | $174.82 |
| 342 | 11/01/2053 | $174.82 | $8.89 | $0.66 | $1.92 | $165.93 |
| 343 | 12/01/2053 | $165.93 | $8.93 | $0.62 | $1.92 | $157.00 |
| 344 | 01/01/2054 | $157.00 | $8.96 | $0.59 | $1.92 | $148.04 |
| 345 | 02/01/2054 | $148.04 | $8.99 | $0.56 | $1.92 | $139.04 |
| 346 | 03/01/2054 | $139.04 | $9.03 | $0.52 | $1.92 | $130.01 |
| 347 | 04/01/2054 | $130.01 | $9.06 | $0.49 | $1.92 | $120.95 |
| 348 | 05/01/2054 | $120.95 | $9.10 | $0.45 | $1.92 | $111.85 |
| 349 | 06/01/2054 | $111.85 | $9.13 | $0.42 | $1.92 | $102.72 |
| 350 | 07/01/2054 | $102.72 | $9.16 | $0.39 | $1.92 | $93.56 |
| 351 | 08/01/2054 | $93.56 | $9.20 | $0.35 | $1.92 | $84.36 |
| 352 | 09/01/2054 | $84.36 | $9.23 | $0.32 | $1.92 | $75.13 |
| 353 | 10/01/2054 | $75.13 | $9.27 | $0.28 | $1.92 | $65.86 |
| 354 | 11/01/2054 | $65.86 | $9.30 | $0.25 | $1.92 | $56.56 |
| 355 | 12/01/2054 | $56.56 | $9.34 | $0.21 | $1.92 | $47.22 |
| 356 | 01/01/2055 | $47.22 | $9.37 | $0.18 | $1.92 | $37.84 |
| 357 | 02/01/2055 | $37.84 | $9.41 | $0.14 | $1.92 | $28.44 |
| 358 | 03/01/2055 | $28.44 | $9.44 | $0.11 | $1.92 | $18.99 |
| 359 | 04/01/2055 | $18.99 | $9.48 | $0.07 | $1.92 | $9.51 |
| 360 | 05/01/2055 | $9.51 | $9.51 | $0.04 | $1.92 | $0.00 |