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: $16.26
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 11/01/2025 | $2,666.66 | $3.51 | $10.00 | $2.75 | $2,663.15 |
| 2 | 12/01/2025 | $2,663.15 | $3.52 | $9.99 | $2.75 | $2,659.63 |
| 3 | 01/01/2026 | $2,659.63 | $3.54 | $9.97 | $2.75 | $2,656.09 |
| 4 | 02/01/2026 | $2,656.09 | $3.55 | $9.96 | $2.75 | $2,652.54 |
| 5 | 03/01/2026 | $2,652.54 | $3.56 | $9.95 | $2.75 | $2,648.97 |
| 6 | 04/01/2026 | $2,648.97 | $3.58 | $9.93 | $2.75 | $2,645.40 |
| 7 | 05/01/2026 | $2,645.40 | $3.59 | $9.92 | $2.75 | $2,641.80 |
| 8 | 06/01/2026 | $2,641.80 | $3.60 | $9.91 | $2.75 | $2,638.20 |
| 9 | 07/01/2026 | $2,638.20 | $3.62 | $9.89 | $2.75 | $2,634.58 |
| 10 | 08/01/2026 | $2,634.58 | $3.63 | $9.88 | $2.75 | $2,630.95 |
| 11 | 09/01/2026 | $2,630.95 | $3.65 | $9.87 | $2.75 | $2,627.30 |
| 12 | 10/01/2026 | $2,627.30 | $3.66 | $9.85 | $2.75 | $2,623.64 |
| 13 | 11/01/2026 | $2,623.64 | $3.67 | $9.84 | $2.75 | $2,619.97 |
| 14 | 12/01/2026 | $2,619.97 | $3.69 | $9.82 | $2.75 | $2,616.29 |
| 15 | 01/01/2027 | $2,616.29 | $3.70 | $9.81 | $2.75 | $2,612.58 |
| 16 | 02/01/2027 | $2,612.58 | $3.71 | $9.80 | $2.75 | $2,608.87 |
| 17 | 03/01/2027 | $2,608.87 | $3.73 | $9.78 | $2.75 | $2,605.14 |
| 18 | 04/01/2027 | $2,605.14 | $3.74 | $9.77 | $2.75 | $2,601.40 |
| 19 | 05/01/2027 | $2,601.40 | $3.76 | $9.76 | $2.75 | $2,597.64 |
| 20 | 06/01/2027 | $2,597.64 | $3.77 | $9.74 | $2.75 | $2,593.87 |
| 21 | 07/01/2027 | $2,593.87 | $3.78 | $9.73 | $2.75 | $2,590.09 |
| 22 | 08/01/2027 | $2,590.09 | $3.80 | $9.71 | $2.75 | $2,586.29 |
| 23 | 09/01/2027 | $2,586.29 | $3.81 | $9.70 | $2.75 | $2,582.48 |
| 24 | 10/01/2027 | $2,582.48 | $3.83 | $9.68 | $2.75 | $2,578.65 |
| 25 | 11/01/2027 | $2,578.65 | $3.84 | $9.67 | $2.75 | $2,574.81 |
| 26 | 12/01/2027 | $2,574.81 | $3.86 | $9.66 | $2.75 | $2,570.95 |
| 27 | 01/01/2028 | $2,570.95 | $3.87 | $9.64 | $2.75 | $2,567.08 |
| 28 | 02/01/2028 | $2,567.08 | $3.89 | $9.63 | $2.75 | $2,563.20 |
| 29 | 03/01/2028 | $2,563.20 | $3.90 | $9.61 | $2.75 | $2,559.30 |
| 30 | 04/01/2028 | $2,559.30 | $3.91 | $9.60 | $2.75 | $2,555.38 |
| 31 | 05/01/2028 | $2,555.38 | $3.93 | $9.58 | $2.75 | $2,551.45 |
| 32 | 06/01/2028 | $2,551.45 | $3.94 | $9.57 | $2.75 | $2,547.51 |
| 33 | 07/01/2028 | $2,547.51 | $3.96 | $9.55 | $2.75 | $2,543.55 |
| 34 | 08/01/2028 | $2,543.55 | $3.97 | $9.54 | $2.75 | $2,539.58 |
| 35 | 09/01/2028 | $2,539.58 | $3.99 | $9.52 | $2.75 | $2,535.59 |
| 36 | 10/01/2028 | $2,535.59 | $4.00 | $9.51 | $2.75 | $2,531.59 |
| 37 | 11/01/2028 | $2,531.59 | $4.02 | $9.49 | $2.75 | $2,527.57 |
| 38 | 12/01/2028 | $2,527.57 | $4.03 | $9.48 | $2.75 | $2,523.53 |
| 39 | 01/01/2029 | $2,523.53 | $4.05 | $9.46 | $2.75 | $2,519.49 |
| 40 | 02/01/2029 | $2,519.49 | $4.06 | $9.45 | $2.75 | $2,515.42 |
| 41 | 03/01/2029 | $2,515.42 | $4.08 | $9.43 | $2.75 | $2,511.34 |
| 42 | 04/01/2029 | $2,511.34 | $4.09 | $9.42 | $2.75 | $2,507.25 |
| 43 | 05/01/2029 | $2,507.25 | $4.11 | $9.40 | $2.75 | $2,503.14 |
| 44 | 06/01/2029 | $2,503.14 | $4.12 | $9.39 | $2.75 | $2,499.02 |
| 45 | 07/01/2029 | $2,499.02 | $4.14 | $9.37 | $2.75 | $2,494.88 |
| 46 | 08/01/2029 | $2,494.88 | $4.16 | $9.36 | $2.75 | $2,490.72 |
| 47 | 09/01/2029 | $2,490.72 | $4.17 | $9.34 | $2.75 | $2,486.55 |
| 48 | 10/01/2029 | $2,486.55 | $4.19 | $9.32 | $2.75 | $2,482.36 |
| 49 | 11/01/2029 | $2,482.36 | $4.20 | $9.31 | $2.75 | $2,478.16 |
| 50 | 12/01/2029 | $2,478.16 | $4.22 | $9.29 | $2.75 | $2,473.94 |
| 51 | 01/01/2030 | $2,473.94 | $4.23 | $9.28 | $2.75 | $2,469.71 |
| 52 | 02/01/2030 | $2,469.71 | $4.25 | $9.26 | $2.75 | $2,465.46 |
| 53 | 03/01/2030 | $2,465.46 | $4.27 | $9.25 | $2.75 | $2,461.19 |
| 54 | 04/01/2030 | $2,461.19 | $4.28 | $9.23 | $2.75 | $2,456.91 |
| 55 | 05/01/2030 | $2,456.91 | $4.30 | $9.21 | $2.75 | $2,452.61 |
| 56 | 06/01/2030 | $2,452.61 | $4.31 | $9.20 | $2.75 | $2,448.29 |
| 57 | 07/01/2030 | $2,448.29 | $4.33 | $9.18 | $2.75 | $2,443.96 |
| 58 | 08/01/2030 | $2,443.96 | $4.35 | $9.16 | $2.75 | $2,439.62 |
| 59 | 09/01/2030 | $2,439.62 | $4.36 | $9.15 | $2.75 | $2,435.25 |
| 60 | 10/01/2030 | $2,435.25 | $4.38 | $9.13 | $2.75 | $2,430.88 |
| 61 | 11/01/2030 | $2,430.88 | $4.40 | $9.12 | $2.75 | $2,426.48 |
| 62 | 12/01/2030 | $2,426.48 | $4.41 | $9.10 | $2.75 | $2,422.07 |
| 63 | 01/01/2031 | $2,422.07 | $4.43 | $9.08 | $2.75 | $2,417.64 |
| 64 | 02/01/2031 | $2,417.64 | $4.45 | $9.07 | $2.75 | $2,413.19 |
| 65 | 03/01/2031 | $2,413.19 | $4.46 | $9.05 | $2.75 | $2,408.73 |
| 66 | 04/01/2031 | $2,408.73 | $4.48 | $9.03 | $2.75 | $2,404.25 |
| 67 | 05/01/2031 | $2,404.25 | $4.50 | $9.02 | $2.75 | $2,399.76 |
| 68 | 06/01/2031 | $2,399.76 | $4.51 | $9.00 | $2.75 | $2,395.24 |
| 69 | 07/01/2031 | $2,395.24 | $4.53 | $8.98 | $2.75 | $2,390.71 |
| 70 | 08/01/2031 | $2,390.71 | $4.55 | $8.97 | $2.75 | $2,386.17 |
| 71 | 09/01/2031 | $2,386.17 | $4.56 | $8.95 | $2.75 | $2,381.60 |
| 72 | 10/01/2031 | $2,381.60 | $4.58 | $8.93 | $2.75 | $2,377.02 |
| 73 | 11/01/2031 | $2,377.02 | $4.60 | $8.91 | $2.75 | $2,372.43 |
| 74 | 12/01/2031 | $2,372.43 | $4.61 | $8.90 | $2.75 | $2,367.81 |
| 75 | 01/01/2032 | $2,367.81 | $4.63 | $8.88 | $2.75 | $2,363.18 |
| 76 | 02/01/2032 | $2,363.18 | $4.65 | $8.86 | $2.75 | $2,358.53 |
| 77 | 03/01/2032 | $2,358.53 | $4.67 | $8.84 | $2.75 | $2,353.86 |
| 78 | 04/01/2032 | $2,353.86 | $4.68 | $8.83 | $2.75 | $2,349.18 |
| 79 | 05/01/2032 | $2,349.18 | $4.70 | $8.81 | $2.75 | $2,344.48 |
| 80 | 06/01/2032 | $2,344.48 | $4.72 | $8.79 | $2.75 | $2,339.76 |
| 81 | 07/01/2032 | $2,339.76 | $4.74 | $8.77 | $2.75 | $2,335.02 |
| 82 | 08/01/2032 | $2,335.02 | $4.76 | $8.76 | $2.75 | $2,330.26 |
| 83 | 09/01/2032 | $2,330.26 | $4.77 | $8.74 | $2.75 | $2,325.49 |
| 84 | 10/01/2032 | $2,325.49 | $4.79 | $8.72 | $2.75 | $2,320.70 |
| 85 | 11/01/2032 | $2,320.70 | $4.81 | $8.70 | $2.75 | $2,315.89 |
| 86 | 12/01/2032 | $2,315.89 | $4.83 | $8.68 | $2.75 | $2,311.06 |
| 87 | 01/01/2033 | $2,311.06 | $4.85 | $8.67 | $2.75 | $2,306.22 |
| 88 | 02/01/2033 | $2,306.22 | $4.86 | $8.65 | $2.75 | $2,301.35 |
| 89 | 03/01/2033 | $2,301.35 | $4.88 | $8.63 | $2.75 | $2,296.47 |
| 90 | 04/01/2033 | $2,296.47 | $4.90 | $8.61 | $2.75 | $2,291.57 |
| 91 | 05/01/2033 | $2,291.57 | $4.92 | $8.59 | $2.75 | $2,286.65 |
| 92 | 06/01/2033 | $2,286.65 | $4.94 | $8.57 | $2.75 | $2,281.72 |
| 93 | 07/01/2033 | $2,281.72 | $4.96 | $8.56 | $2.75 | $2,276.76 |
| 94 | 08/01/2033 | $2,276.76 | $4.97 | $8.54 | $2.75 | $2,271.79 |
| 95 | 09/01/2033 | $2,271.79 | $4.99 | $8.52 | $2.75 | $2,266.80 |
| 96 | 10/01/2033 | $2,266.80 | $5.01 | $8.50 | $2.75 | $2,261.79 |
| 97 | 11/01/2033 | $2,261.79 | $5.03 | $8.48 | $2.75 | $2,256.76 |
| 98 | 12/01/2033 | $2,256.76 | $5.05 | $8.46 | $2.75 | $2,251.71 |
| 99 | 01/01/2034 | $2,251.71 | $5.07 | $8.44 | $2.75 | $2,246.64 |
| 100 | 02/01/2034 | $2,246.64 | $5.09 | $8.42 | $2.75 | $2,241.55 |
| 101 | 03/01/2034 | $2,241.55 | $5.11 | $8.41 | $2.75 | $2,236.45 |
| 102 | 04/01/2034 | $2,236.45 | $5.12 | $8.39 | $2.75 | $2,231.32 |
| 103 | 05/01/2034 | $2,231.32 | $5.14 | $8.37 | $2.75 | $2,226.18 |
| 104 | 06/01/2034 | $2,226.18 | $5.16 | $8.35 | $2.75 | $2,221.01 |
| 105 | 07/01/2034 | $2,221.01 | $5.18 | $8.33 | $2.75 | $2,215.83 |
| 106 | 08/01/2034 | $2,215.83 | $5.20 | $8.31 | $2.75 | $2,210.63 |
| 107 | 09/01/2034 | $2,210.63 | $5.22 | $8.29 | $2.75 | $2,205.41 |
| 108 | 10/01/2034 | $2,205.41 | $5.24 | $8.27 | $2.75 | $2,200.17 |
| 109 | 11/01/2034 | $2,200.17 | $5.26 | $8.25 | $2.75 | $2,194.91 |
| 110 | 12/01/2034 | $2,194.91 | $5.28 | $8.23 | $2.75 | $2,189.62 |
| 111 | 01/01/2035 | $2,189.62 | $5.30 | $8.21 | $2.75 | $2,184.32 |
| 112 | 02/01/2035 | $2,184.32 | $5.32 | $8.19 | $2.75 | $2,179.00 |
| 113 | 03/01/2035 | $2,179.00 | $5.34 | $8.17 | $2.75 | $2,173.66 |
| 114 | 04/01/2035 | $2,173.66 | $5.36 | $8.15 | $2.75 | $2,168.30 |
| 115 | 05/01/2035 | $2,168.30 | $5.38 | $8.13 | $2.75 | $2,162.92 |
| 116 | 06/01/2035 | $2,162.92 | $5.40 | $8.11 | $2.75 | $2,157.52 |
| 117 | 07/01/2035 | $2,157.52 | $5.42 | $8.09 | $2.75 | $2,152.10 |
| 118 | 08/01/2035 | $2,152.10 | $5.44 | $8.07 | $2.75 | $2,146.66 |
| 119 | 09/01/2035 | $2,146.66 | $5.46 | $8.05 | $2.75 | $2,141.20 |
| 120 | 10/01/2035 | $2,141.20 | $5.48 | $8.03 | $2.75 | $2,135.72 |
| 121 | 11/01/2035 | $2,135.72 | $5.50 | $8.01 | $2.75 | $2,130.21 |
| 122 | 12/01/2035 | $2,130.21 | $5.52 | $7.99 | $2.75 | $2,124.69 |
| 123 | 01/01/2036 | $2,124.69 | $5.54 | $7.97 | $2.75 | $2,119.15 |
| 124 | 02/01/2036 | $2,119.15 | $5.56 | $7.95 | $2.75 | $2,113.58 |
| 125 | 03/01/2036 | $2,113.58 | $5.59 | $7.93 | $2.75 | $2,108.00 |
| 126 | 04/01/2036 | $2,108.00 | $5.61 | $7.90 | $2.75 | $2,102.39 |
| 127 | 05/01/2036 | $2,102.39 | $5.63 | $7.88 | $2.75 | $2,096.76 |
| 128 | 06/01/2036 | $2,096.76 | $5.65 | $7.86 | $2.75 | $2,091.11 |
| 129 | 07/01/2036 | $2,091.11 | $5.67 | $7.84 | $2.75 | $2,085.44 |
| 130 | 08/01/2036 | $2,085.44 | $5.69 | $7.82 | $2.75 | $2,079.75 |
| 131 | 09/01/2036 | $2,079.75 | $5.71 | $7.80 | $2.75 | $2,074.04 |
| 132 | 10/01/2036 | $2,074.04 | $5.73 | $7.78 | $2.75 | $2,068.31 |
| 133 | 11/01/2036 | $2,068.31 | $5.76 | $7.76 | $2.75 | $2,062.55 |
| 134 | 12/01/2036 | $2,062.55 | $5.78 | $7.73 | $2.75 | $2,056.77 |
| 135 | 01/01/2037 | $2,056.77 | $5.80 | $7.71 | $2.75 | $2,050.97 |
| 136 | 02/01/2037 | $2,050.97 | $5.82 | $7.69 | $2.75 | $2,045.15 |
| 137 | 03/01/2037 | $2,045.15 | $5.84 | $7.67 | $2.75 | $2,039.31 |
| 138 | 04/01/2037 | $2,039.31 | $5.86 | $7.65 | $2.75 | $2,033.45 |
| 139 | 05/01/2037 | $2,033.45 | $5.89 | $7.63 | $2.75 | $2,027.56 |
| 140 | 06/01/2037 | $2,027.56 | $5.91 | $7.60 | $2.75 | $2,021.65 |
| 141 | 07/01/2037 | $2,021.65 | $5.93 | $7.58 | $2.75 | $2,015.72 |
| 142 | 08/01/2037 | $2,015.72 | $5.95 | $7.56 | $2.75 | $2,009.77 |
| 143 | 09/01/2037 | $2,009.77 | $5.97 | $7.54 | $2.75 | $2,003.79 |
| 144 | 10/01/2037 | $2,003.79 | $6.00 | $7.51 | $2.75 | $1,997.80 |
| 145 | 11/01/2037 | $1,997.80 | $6.02 | $7.49 | $2.75 | $1,991.78 |
| 146 | 12/01/2037 | $1,991.78 | $6.04 | $7.47 | $2.75 | $1,985.74 |
| 147 | 01/01/2038 | $1,985.74 | $6.07 | $7.45 | $2.75 | $1,979.67 |
| 148 | 02/01/2038 | $1,979.67 | $6.09 | $7.42 | $2.75 | $1,973.58 |
| 149 | 03/01/2038 | $1,973.58 | $6.11 | $7.40 | $2.75 | $1,967.47 |
| 150 | 04/01/2038 | $1,967.47 | $6.13 | $7.38 | $2.75 | $1,961.34 |
| 151 | 05/01/2038 | $1,961.34 | $6.16 | $7.36 | $2.75 | $1,955.18 |
| 152 | 06/01/2038 | $1,955.18 | $6.18 | $7.33 | $2.75 | $1,949.00 |
| 153 | 07/01/2038 | $1,949.00 | $6.20 | $7.31 | $2.75 | $1,942.80 |
| 154 | 08/01/2038 | $1,942.80 | $6.23 | $7.29 | $2.75 | $1,936.57 |
| 155 | 09/01/2038 | $1,936.57 | $6.25 | $7.26 | $2.75 | $1,930.32 |
| 156 | 10/01/2038 | $1,930.32 | $6.27 | $7.24 | $2.75 | $1,924.05 |
| 157 | 11/01/2038 | $1,924.05 | $6.30 | $7.22 | $2.75 | $1,917.75 |
| 158 | 12/01/2038 | $1,917.75 | $6.32 | $7.19 | $2.75 | $1,911.43 |
| 159 | 01/01/2039 | $1,911.43 | $6.34 | $7.17 | $2.75 | $1,905.09 |
| 160 | 02/01/2039 | $1,905.09 | $6.37 | $7.14 | $2.75 | $1,898.72 |
| 161 | 03/01/2039 | $1,898.72 | $6.39 | $7.12 | $2.75 | $1,892.33 |
| 162 | 04/01/2039 | $1,892.33 | $6.42 | $7.10 | $2.75 | $1,885.92 |
| 163 | 05/01/2039 | $1,885.92 | $6.44 | $7.07 | $2.75 | $1,879.48 |
| 164 | 06/01/2039 | $1,879.48 | $6.46 | $7.05 | $2.75 | $1,873.01 |
| 165 | 07/01/2039 | $1,873.01 | $6.49 | $7.02 | $2.75 | $1,866.53 |
| 166 | 08/01/2039 | $1,866.53 | $6.51 | $7.00 | $2.75 | $1,860.01 |
| 167 | 09/01/2039 | $1,860.01 | $6.54 | $6.98 | $2.75 | $1,853.48 |
| 168 | 10/01/2039 | $1,853.48 | $6.56 | $6.95 | $2.75 | $1,846.92 |
| 169 | 11/01/2039 | $1,846.92 | $6.59 | $6.93 | $2.75 | $1,840.33 |
| 170 | 12/01/2039 | $1,840.33 | $6.61 | $6.90 | $2.75 | $1,833.72 |
| 171 | 01/01/2040 | $1,833.72 | $6.64 | $6.88 | $2.75 | $1,827.08 |
| 172 | 02/01/2040 | $1,827.08 | $6.66 | $6.85 | $2.75 | $1,820.42 |
| 173 | 03/01/2040 | $1,820.42 | $6.69 | $6.83 | $2.75 | $1,813.74 |
| 174 | 04/01/2040 | $1,813.74 | $6.71 | $6.80 | $2.75 | $1,807.03 |
| 175 | 05/01/2040 | $1,807.03 | $6.74 | $6.78 | $2.75 | $1,800.29 |
| 176 | 06/01/2040 | $1,800.29 | $6.76 | $6.75 | $2.75 | $1,793.53 |
| 177 | 07/01/2040 | $1,793.53 | $6.79 | $6.73 | $2.75 | $1,786.75 |
| 178 | 08/01/2040 | $1,786.75 | $6.81 | $6.70 | $2.75 | $1,779.94 |
| 179 | 09/01/2040 | $1,779.94 | $6.84 | $6.67 | $2.75 | $1,773.10 |
| 180 | 10/01/2040 | $1,773.10 | $6.86 | $6.65 | $2.75 | $1,766.24 |
| 181 | 11/01/2040 | $1,766.24 | $6.89 | $6.62 | $2.75 | $1,759.35 |
| 182 | 12/01/2040 | $1,759.35 | $6.91 | $6.60 | $2.75 | $1,752.43 |
| 183 | 01/01/2041 | $1,752.43 | $6.94 | $6.57 | $2.75 | $1,745.49 |
| 184 | 02/01/2041 | $1,745.49 | $6.97 | $6.55 | $2.75 | $1,738.53 |
| 185 | 03/01/2041 | $1,738.53 | $6.99 | $6.52 | $2.75 | $1,731.54 |
| 186 | 04/01/2041 | $1,731.54 | $7.02 | $6.49 | $2.75 | $1,724.52 |
| 187 | 05/01/2041 | $1,724.52 | $7.04 | $6.47 | $2.75 | $1,717.47 |
| 188 | 06/01/2041 | $1,717.47 | $7.07 | $6.44 | $2.75 | $1,710.40 |
| 189 | 07/01/2041 | $1,710.40 | $7.10 | $6.41 | $2.75 | $1,703.31 |
| 190 | 08/01/2041 | $1,703.31 | $7.12 | $6.39 | $2.75 | $1,696.18 |
| 191 | 09/01/2041 | $1,696.18 | $7.15 | $6.36 | $2.75 | $1,689.03 |
| 192 | 10/01/2041 | $1,689.03 | $7.18 | $6.33 | $2.75 | $1,681.85 |
| 193 | 11/01/2041 | $1,681.85 | $7.20 | $6.31 | $2.75 | $1,674.65 |
| 194 | 12/01/2041 | $1,674.65 | $7.23 | $6.28 | $2.75 | $1,667.42 |
| 195 | 01/01/2042 | $1,667.42 | $7.26 | $6.25 | $2.75 | $1,660.16 |
| 196 | 02/01/2042 | $1,660.16 | $7.29 | $6.23 | $2.75 | $1,652.87 |
| 197 | 03/01/2042 | $1,652.87 | $7.31 | $6.20 | $2.75 | $1,645.56 |
| 198 | 04/01/2042 | $1,645.56 | $7.34 | $6.17 | $2.75 | $1,638.22 |
| 199 | 05/01/2042 | $1,638.22 | $7.37 | $6.14 | $2.75 | $1,630.85 |
| 200 | 06/01/2042 | $1,630.85 | $7.40 | $6.12 | $2.75 | $1,623.45 |
| 201 | 07/01/2042 | $1,623.45 | $7.42 | $6.09 | $2.75 | $1,616.03 |
| 202 | 08/01/2042 | $1,616.03 | $7.45 | $6.06 | $2.75 | $1,608.58 |
| 203 | 09/01/2042 | $1,608.58 | $7.48 | $6.03 | $2.75 | $1,601.10 |
| 204 | 10/01/2042 | $1,601.10 | $7.51 | $6.00 | $2.75 | $1,593.59 |
| 205 | 11/01/2042 | $1,593.59 | $7.54 | $5.98 | $2.75 | $1,586.06 |
| 206 | 12/01/2042 | $1,586.06 | $7.56 | $5.95 | $2.75 | $1,578.49 |
| 207 | 01/01/2043 | $1,578.49 | $7.59 | $5.92 | $2.75 | $1,570.90 |
| 208 | 02/01/2043 | $1,570.90 | $7.62 | $5.89 | $2.75 | $1,563.28 |
| 209 | 03/01/2043 | $1,563.28 | $7.65 | $5.86 | $2.75 | $1,555.63 |
| 210 | 04/01/2043 | $1,555.63 | $7.68 | $5.83 | $2.75 | $1,547.95 |
| 211 | 05/01/2043 | $1,547.95 | $7.71 | $5.80 | $2.75 | $1,540.24 |
| 212 | 06/01/2043 | $1,540.24 | $7.74 | $5.78 | $2.75 | $1,532.51 |
| 213 | 07/01/2043 | $1,532.51 | $7.76 | $5.75 | $2.75 | $1,524.74 |
| 214 | 08/01/2043 | $1,524.74 | $7.79 | $5.72 | $2.75 | $1,516.95 |
| 215 | 09/01/2043 | $1,516.95 | $7.82 | $5.69 | $2.75 | $1,509.13 |
| 216 | 10/01/2043 | $1,509.13 | $7.85 | $5.66 | $2.75 | $1,501.27 |
| 217 | 11/01/2043 | $1,501.27 | $7.88 | $5.63 | $2.75 | $1,493.39 |
| 218 | 12/01/2043 | $1,493.39 | $7.91 | $5.60 | $2.75 | $1,485.48 |
| 219 | 01/01/2044 | $1,485.48 | $7.94 | $5.57 | $2.75 | $1,477.54 |
| 220 | 02/01/2044 | $1,477.54 | $7.97 | $5.54 | $2.75 | $1,469.57 |
| 221 | 03/01/2044 | $1,469.57 | $8.00 | $5.51 | $2.75 | $1,461.57 |
| 222 | 04/01/2044 | $1,461.57 | $8.03 | $5.48 | $2.75 | $1,453.54 |
| 223 | 05/01/2044 | $1,453.54 | $8.06 | $5.45 | $2.75 | $1,445.48 |
| 224 | 06/01/2044 | $1,445.48 | $8.09 | $5.42 | $2.75 | $1,437.39 |
| 225 | 07/01/2044 | $1,437.39 | $8.12 | $5.39 | $2.75 | $1,429.26 |
| 226 | 08/01/2044 | $1,429.26 | $8.15 | $5.36 | $2.75 | $1,421.11 |
| 227 | 09/01/2044 | $1,421.11 | $8.18 | $5.33 | $2.75 | $1,412.93 |
| 228 | 10/01/2044 | $1,412.93 | $8.21 | $5.30 | $2.75 | $1,404.72 |
| 229 | 11/01/2044 | $1,404.72 | $8.24 | $5.27 | $2.75 | $1,396.47 |
| 230 | 12/01/2044 | $1,396.47 | $8.27 | $5.24 | $2.75 | $1,388.20 |
| 231 | 01/01/2045 | $1,388.20 | $8.31 | $5.21 | $2.75 | $1,379.89 |
| 232 | 02/01/2045 | $1,379.89 | $8.34 | $5.17 | $2.75 | $1,371.56 |
| 233 | 03/01/2045 | $1,371.56 | $8.37 | $5.14 | $2.75 | $1,363.19 |
| 234 | 04/01/2045 | $1,363.19 | $8.40 | $5.11 | $2.75 | $1,354.79 |
| 235 | 05/01/2045 | $1,354.79 | $8.43 | $5.08 | $2.75 | $1,346.36 |
| 236 | 06/01/2045 | $1,346.36 | $8.46 | $5.05 | $2.75 | $1,337.89 |
| 237 | 07/01/2045 | $1,337.89 | $8.49 | $5.02 | $2.75 | $1,329.40 |
| 238 | 08/01/2045 | $1,329.40 | $8.53 | $4.99 | $2.75 | $1,320.87 |
| 239 | 09/01/2045 | $1,320.87 | $8.56 | $4.95 | $2.75 | $1,312.32 |
| 240 | 10/01/2045 | $1,312.32 | $8.59 | $4.92 | $2.75 | $1,303.72 |
| 241 | 11/01/2045 | $1,303.72 | $8.62 | $4.89 | $2.75 | $1,295.10 |
| 242 | 12/01/2045 | $1,295.10 | $8.65 | $4.86 | $2.75 | $1,286.45 |
| 243 | 01/01/2046 | $1,286.45 | $8.69 | $4.82 | $2.75 | $1,277.76 |
| 244 | 02/01/2046 | $1,277.76 | $8.72 | $4.79 | $2.75 | $1,269.04 |
| 245 | 03/01/2046 | $1,269.04 | $8.75 | $4.76 | $2.75 | $1,260.29 |
| 246 | 04/01/2046 | $1,260.29 | $8.79 | $4.73 | $2.75 | $1,251.50 |
| 247 | 05/01/2046 | $1,251.50 | $8.82 | $4.69 | $2.75 | $1,242.68 |
| 248 | 06/01/2046 | $1,242.68 | $8.85 | $4.66 | $2.75 | $1,233.83 |
| 249 | 07/01/2046 | $1,233.83 | $8.88 | $4.63 | $2.75 | $1,224.95 |
| 250 | 08/01/2046 | $1,224.95 | $8.92 | $4.59 | $2.75 | $1,216.03 |
| 251 | 09/01/2046 | $1,216.03 | $8.95 | $4.56 | $2.75 | $1,207.08 |
| 252 | 10/01/2046 | $1,207.08 | $8.99 | $4.53 | $2.75 | $1,198.09 |
| 253 | 11/01/2046 | $1,198.09 | $9.02 | $4.49 | $2.75 | $1,189.07 |
| 254 | 12/01/2046 | $1,189.07 | $9.05 | $4.46 | $2.75 | $1,180.02 |
| 255 | 01/01/2047 | $1,180.02 | $9.09 | $4.43 | $2.75 | $1,170.93 |
| 256 | 02/01/2047 | $1,170.93 | $9.12 | $4.39 | $2.75 | $1,161.81 |
| 257 | 03/01/2047 | $1,161.81 | $9.15 | $4.36 | $2.75 | $1,152.66 |
| 258 | 04/01/2047 | $1,152.66 | $9.19 | $4.32 | $2.75 | $1,143.47 |
| 259 | 05/01/2047 | $1,143.47 | $9.22 | $4.29 | $2.75 | $1,134.25 |
| 260 | 06/01/2047 | $1,134.25 | $9.26 | $4.25 | $2.75 | $1,124.99 |
| 261 | 07/01/2047 | $1,124.99 | $9.29 | $4.22 | $2.75 | $1,115.70 |
| 262 | 08/01/2047 | $1,115.70 | $9.33 | $4.18 | $2.75 | $1,106.37 |
| 263 | 09/01/2047 | $1,106.37 | $9.36 | $4.15 | $2.75 | $1,097.00 |
| 264 | 10/01/2047 | $1,097.00 | $9.40 | $4.11 | $2.75 | $1,087.61 |
| 265 | 11/01/2047 | $1,087.61 | $9.43 | $4.08 | $2.75 | $1,078.17 |
| 266 | 12/01/2047 | $1,078.17 | $9.47 | $4.04 | $2.75 | $1,068.71 |
| 267 | 01/01/2048 | $1,068.71 | $9.50 | $4.01 | $2.75 | $1,059.20 |
| 268 | 02/01/2048 | $1,059.20 | $9.54 | $3.97 | $2.75 | $1,049.66 |
| 269 | 03/01/2048 | $1,049.66 | $9.58 | $3.94 | $2.75 | $1,040.09 |
| 270 | 04/01/2048 | $1,040.09 | $9.61 | $3.90 | $2.75 | $1,030.48 |
| 271 | 05/01/2048 | $1,030.48 | $9.65 | $3.86 | $2.75 | $1,020.83 |
| 272 | 06/01/2048 | $1,020.83 | $9.68 | $3.83 | $2.75 | $1,011.14 |
| 273 | 07/01/2048 | $1,011.14 | $9.72 | $3.79 | $2.75 | $1,001.42 |
| 274 | 08/01/2048 | $1,001.42 | $9.76 | $3.76 | $2.75 | $991.67 |
| 275 | 09/01/2048 | $991.67 | $9.79 | $3.72 | $2.75 | $981.88 |
| 276 | 10/01/2048 | $981.88 | $9.83 | $3.68 | $2.75 | $972.05 |
| 277 | 11/01/2048 | $972.05 | $9.87 | $3.65 | $2.75 | $962.18 |
| 278 | 12/01/2048 | $962.18 | $9.90 | $3.61 | $2.75 | $952.28 |
| 279 | 01/01/2049 | $952.28 | $9.94 | $3.57 | $2.75 | $942.34 |
| 280 | 02/01/2049 | $942.34 | $9.98 | $3.53 | $2.75 | $932.36 |
| 281 | 03/01/2049 | $932.36 | $10.02 | $3.50 | $2.75 | $922.34 |
| 282 | 04/01/2049 | $922.34 | $10.05 | $3.46 | $2.75 | $912.29 |
| 283 | 05/01/2049 | $912.29 | $10.09 | $3.42 | $2.75 | $902.20 |
| 284 | 06/01/2049 | $902.20 | $10.13 | $3.38 | $2.75 | $892.07 |
| 285 | 07/01/2049 | $892.07 | $10.17 | $3.35 | $2.75 | $881.90 |
| 286 | 08/01/2049 | $881.90 | $10.20 | $3.31 | $2.75 | $871.70 |
| 287 | 09/01/2049 | $871.70 | $10.24 | $3.27 | $2.75 | $861.46 |
| 288 | 10/01/2049 | $861.46 | $10.28 | $3.23 | $2.75 | $851.18 |
| 289 | 11/01/2049 | $851.18 | $10.32 | $3.19 | $2.75 | $840.86 |
| 290 | 12/01/2049 | $840.86 | $10.36 | $3.15 | $2.75 | $830.50 |
| 291 | 01/01/2050 | $830.50 | $10.40 | $3.11 | $2.75 | $820.10 |
| 292 | 02/01/2050 | $820.10 | $10.44 | $3.08 | $2.75 | $809.66 |
| 293 | 03/01/2050 | $809.66 | $10.48 | $3.04 | $2.75 | $799.19 |
| 294 | 04/01/2050 | $799.19 | $10.51 | $3.00 | $2.75 | $788.67 |
| 295 | 05/01/2050 | $788.67 | $10.55 | $2.96 | $2.75 | $778.12 |
| 296 | 06/01/2050 | $778.12 | $10.59 | $2.92 | $2.75 | $767.53 |
| 297 | 07/01/2050 | $767.53 | $10.63 | $2.88 | $2.75 | $756.89 |
| 298 | 08/01/2050 | $756.89 | $10.67 | $2.84 | $2.75 | $746.22 |
| 299 | 09/01/2050 | $746.22 | $10.71 | $2.80 | $2.75 | $735.51 |
| 300 | 10/01/2050 | $735.51 | $10.75 | $2.76 | $2.75 | $724.75 |
| 301 | 11/01/2050 | $724.75 | $10.79 | $2.72 | $2.75 | $713.96 |
| 302 | 12/01/2050 | $713.96 | $10.83 | $2.68 | $2.75 | $703.13 |
| 303 | 01/01/2051 | $703.13 | $10.87 | $2.64 | $2.75 | $692.25 |
| 304 | 02/01/2051 | $692.25 | $10.92 | $2.60 | $2.75 | $681.34 |
| 305 | 03/01/2051 | $681.34 | $10.96 | $2.56 | $2.75 | $670.38 |
| 306 | 04/01/2051 | $670.38 | $11.00 | $2.51 | $2.75 | $659.38 |
| 307 | 05/01/2051 | $659.38 | $11.04 | $2.47 | $2.75 | $648.34 |
| 308 | 06/01/2051 | $648.34 | $11.08 | $2.43 | $2.75 | $637.26 |
| 309 | 07/01/2051 | $637.26 | $11.12 | $2.39 | $2.75 | $626.14 |
| 310 | 08/01/2051 | $626.14 | $11.16 | $2.35 | $2.75 | $614.98 |
| 311 | 09/01/2051 | $614.98 | $11.21 | $2.31 | $2.75 | $603.77 |
| 312 | 10/01/2051 | $603.77 | $11.25 | $2.26 | $2.75 | $592.52 |
| 313 | 11/01/2051 | $592.52 | $11.29 | $2.22 | $2.75 | $581.23 |
| 314 | 12/01/2051 | $581.23 | $11.33 | $2.18 | $2.75 | $569.90 |
| 315 | 01/01/2052 | $569.90 | $11.37 | $2.14 | $2.75 | $558.53 |
| 316 | 02/01/2052 | $558.53 | $11.42 | $2.09 | $2.75 | $547.11 |
| 317 | 03/01/2052 | $547.11 | $11.46 | $2.05 | $2.75 | $535.65 |
| 318 | 04/01/2052 | $535.65 | $11.50 | $2.01 | $2.75 | $524.15 |
| 319 | 05/01/2052 | $524.15 | $11.55 | $1.97 | $2.75 | $512.60 |
| 320 | 06/01/2052 | $512.60 | $11.59 | $1.92 | $2.75 | $501.01 |
| 321 | 07/01/2052 | $501.01 | $11.63 | $1.88 | $2.75 | $489.38 |
| 322 | 08/01/2052 | $489.38 | $11.68 | $1.84 | $2.75 | $477.70 |
| 323 | 09/01/2052 | $477.70 | $11.72 | $1.79 | $2.75 | $465.98 |
| 324 | 10/01/2052 | $465.98 | $11.76 | $1.75 | $2.75 | $454.22 |
| 325 | 11/01/2052 | $454.22 | $11.81 | $1.70 | $2.75 | $442.41 |
| 326 | 12/01/2052 | $442.41 | $11.85 | $1.66 | $2.75 | $430.56 |
| 327 | 01/01/2053 | $430.56 | $11.90 | $1.61 | $2.75 | $418.66 |
| 328 | 02/01/2053 | $418.66 | $11.94 | $1.57 | $2.75 | $406.72 |
| 329 | 03/01/2053 | $406.72 | $11.99 | $1.53 | $2.75 | $394.73 |
| 330 | 04/01/2053 | $394.73 | $12.03 | $1.48 | $2.75 | $382.70 |
| 331 | 05/01/2053 | $382.70 | $12.08 | $1.44 | $2.75 | $370.62 |
| 332 | 06/01/2053 | $370.62 | $12.12 | $1.39 | $2.75 | $358.50 |
| 333 | 07/01/2053 | $358.50 | $12.17 | $1.34 | $2.75 | $346.34 |
| 334 | 08/01/2053 | $346.34 | $12.21 | $1.30 | $2.75 | $334.12 |
| 335 | 09/01/2053 | $334.12 | $12.26 | $1.25 | $2.75 | $321.86 |
| 336 | 10/01/2053 | $321.86 | $12.30 | $1.21 | $2.75 | $309.56 |
| 337 | 11/01/2053 | $309.56 | $12.35 | $1.16 | $2.75 | $297.21 |
| 338 | 12/01/2053 | $297.21 | $12.40 | $1.11 | $2.75 | $284.81 |
| 339 | 01/01/2054 | $284.81 | $12.44 | $1.07 | $2.75 | $272.37 |
| 340 | 02/01/2054 | $272.37 | $12.49 | $1.02 | $2.75 | $259.88 |
| 341 | 03/01/2054 | $259.88 | $12.54 | $0.97 | $2.75 | $247.34 |
| 342 | 04/01/2054 | $247.34 | $12.58 | $0.93 | $2.75 | $234.76 |
| 343 | 05/01/2054 | $234.76 | $12.63 | $0.88 | $2.75 | $222.13 |
| 344 | 06/01/2054 | $222.13 | $12.68 | $0.83 | $2.75 | $209.45 |
| 345 | 07/01/2054 | $209.45 | $12.73 | $0.79 | $2.75 | $196.72 |
| 346 | 08/01/2054 | $196.72 | $12.77 | $0.74 | $2.75 | $183.95 |
| 347 | 09/01/2054 | $183.95 | $12.82 | $0.69 | $2.75 | $171.13 |
| 348 | 10/01/2054 | $171.13 | $12.87 | $0.64 | $2.75 | $158.26 |
| 349 | 11/01/2054 | $158.26 | $12.92 | $0.59 | $2.75 | $145.34 |
| 350 | 12/01/2054 | $145.34 | $12.97 | $0.55 | $2.75 | $132.37 |
| 351 | 01/01/2055 | $132.37 | $13.02 | $0.50 | $2.75 | $119.36 |
| 352 | 02/01/2055 | $119.36 | $13.06 | $0.45 | $2.75 | $106.29 |
| 353 | 03/01/2055 | $106.29 | $13.11 | $0.40 | $2.75 | $93.18 |
| 354 | 04/01/2055 | $93.18 | $13.16 | $0.35 | $2.75 | $80.02 |
| 355 | 05/01/2055 | $80.02 | $13.21 | $0.30 | $2.75 | $66.80 |
| 356 | 06/01/2055 | $66.80 | $13.26 | $0.25 | $2.75 | $53.54 |
| 357 | 07/01/2055 | $53.54 | $13.31 | $0.20 | $2.75 | $40.23 |
| 358 | 08/01/2055 | $40.23 | $13.36 | $0.15 | $2.75 | $26.87 |
| 359 | 09/01/2055 | $26.87 | $13.41 | $0.10 | $2.75 | $13.46 |
| 360 | 10/01/2055 | $13.46 | $13.46 | $0.05 | $2.75 | $0.00 |