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: $14.37
Please enter your desired loan details:
Loan Payment Schedule
No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
1 | 05/01/2024 | $2,360.00 | $3.11 | $8.85 | $2.42 | $2,356.89 |
2 | 06/01/2024 | $2,356.89 | $3.12 | $8.84 | $2.42 | $2,353.77 |
3 | 07/01/2024 | $2,353.77 | $3.13 | $8.83 | $2.42 | $2,350.64 |
4 | 08/01/2024 | $2,350.64 | $3.14 | $8.81 | $2.42 | $2,347.50 |
5 | 09/01/2024 | $2,347.50 | $3.15 | $8.80 | $2.42 | $2,344.34 |
6 | 10/01/2024 | $2,344.34 | $3.17 | $8.79 | $2.42 | $2,341.18 |
7 | 11/01/2024 | $2,341.18 | $3.18 | $8.78 | $2.42 | $2,338.00 |
8 | 12/01/2024 | $2,338.00 | $3.19 | $8.77 | $2.42 | $2,334.81 |
9 | 01/01/2025 | $2,334.81 | $3.20 | $8.76 | $2.42 | $2,331.61 |
10 | 02/01/2025 | $2,331.61 | $3.21 | $8.74 | $2.42 | $2,328.39 |
11 | 03/01/2025 | $2,328.39 | $3.23 | $8.73 | $2.42 | $2,325.17 |
12 | 04/01/2025 | $2,325.17 | $3.24 | $8.72 | $2.42 | $2,321.93 |
13 | 05/01/2025 | $2,321.93 | $3.25 | $8.71 | $2.42 | $2,318.68 |
14 | 06/01/2025 | $2,318.68 | $3.26 | $8.70 | $2.42 | $2,315.41 |
15 | 07/01/2025 | $2,315.41 | $3.27 | $8.68 | $2.42 | $2,312.14 |
16 | 08/01/2025 | $2,312.14 | $3.29 | $8.67 | $2.42 | $2,308.85 |
17 | 09/01/2025 | $2,308.85 | $3.30 | $8.66 | $2.42 | $2,305.55 |
18 | 10/01/2025 | $2,305.55 | $3.31 | $8.65 | $2.42 | $2,302.24 |
19 | 11/01/2025 | $2,302.24 | $3.32 | $8.63 | $2.42 | $2,298.92 |
20 | 12/01/2025 | $2,298.92 | $3.34 | $8.62 | $2.42 | $2,295.58 |
21 | 01/01/2026 | $2,295.58 | $3.35 | $8.61 | $2.42 | $2,292.23 |
22 | 02/01/2026 | $2,292.23 | $3.36 | $8.60 | $2.42 | $2,288.87 |
23 | 03/01/2026 | $2,288.87 | $3.37 | $8.58 | $2.42 | $2,285.49 |
24 | 04/01/2026 | $2,285.49 | $3.39 | $8.57 | $2.42 | $2,282.11 |
25 | 05/01/2026 | $2,282.11 | $3.40 | $8.56 | $2.42 | $2,278.71 |
26 | 06/01/2026 | $2,278.71 | $3.41 | $8.55 | $2.42 | $2,275.29 |
27 | 07/01/2026 | $2,275.29 | $3.43 | $8.53 | $2.42 | $2,271.87 |
28 | 08/01/2026 | $2,271.87 | $3.44 | $8.52 | $2.42 | $2,268.43 |
29 | 09/01/2026 | $2,268.43 | $3.45 | $8.51 | $2.42 | $2,264.98 |
30 | 10/01/2026 | $2,264.98 | $3.46 | $8.49 | $2.42 | $2,261.52 |
31 | 11/01/2026 | $2,261.52 | $3.48 | $8.48 | $2.42 | $2,258.04 |
32 | 12/01/2026 | $2,258.04 | $3.49 | $8.47 | $2.42 | $2,254.55 |
33 | 01/01/2027 | $2,254.55 | $3.50 | $8.45 | $2.42 | $2,251.04 |
34 | 02/01/2027 | $2,251.04 | $3.52 | $8.44 | $2.42 | $2,247.53 |
35 | 03/01/2027 | $2,247.53 | $3.53 | $8.43 | $2.42 | $2,244.00 |
36 | 04/01/2027 | $2,244.00 | $3.54 | $8.41 | $2.42 | $2,240.46 |
37 | 05/01/2027 | $2,240.46 | $3.56 | $8.40 | $2.42 | $2,236.90 |
38 | 06/01/2027 | $2,236.90 | $3.57 | $8.39 | $2.42 | $2,233.33 |
39 | 07/01/2027 | $2,233.33 | $3.58 | $8.37 | $2.42 | $2,229.75 |
40 | 08/01/2027 | $2,229.75 | $3.60 | $8.36 | $2.42 | $2,226.15 |
41 | 09/01/2027 | $2,226.15 | $3.61 | $8.35 | $2.42 | $2,222.54 |
42 | 10/01/2027 | $2,222.54 | $3.62 | $8.33 | $2.42 | $2,218.92 |
43 | 11/01/2027 | $2,218.92 | $3.64 | $8.32 | $2.42 | $2,215.28 |
44 | 12/01/2027 | $2,215.28 | $3.65 | $8.31 | $2.42 | $2,211.63 |
45 | 01/01/2028 | $2,211.63 | $3.66 | $8.29 | $2.42 | $2,207.97 |
46 | 02/01/2028 | $2,207.97 | $3.68 | $8.28 | $2.42 | $2,204.29 |
47 | 03/01/2028 | $2,204.29 | $3.69 | $8.27 | $2.42 | $2,200.60 |
48 | 04/01/2028 | $2,200.60 | $3.71 | $8.25 | $2.42 | $2,196.89 |
49 | 05/01/2028 | $2,196.89 | $3.72 | $8.24 | $2.42 | $2,193.17 |
50 | 06/01/2028 | $2,193.17 | $3.73 | $8.22 | $2.42 | $2,189.44 |
51 | 07/01/2028 | $2,189.44 | $3.75 | $8.21 | $2.42 | $2,185.69 |
52 | 08/01/2028 | $2,185.69 | $3.76 | $8.20 | $2.42 | $2,181.93 |
53 | 09/01/2028 | $2,181.93 | $3.78 | $8.18 | $2.42 | $2,178.15 |
54 | 10/01/2028 | $2,178.15 | $3.79 | $8.17 | $2.42 | $2,174.37 |
55 | 11/01/2028 | $2,174.37 | $3.80 | $8.15 | $2.42 | $2,170.56 |
56 | 12/01/2028 | $2,170.56 | $3.82 | $8.14 | $2.42 | $2,166.74 |
57 | 01/01/2029 | $2,166.74 | $3.83 | $8.13 | $2.42 | $2,162.91 |
58 | 02/01/2029 | $2,162.91 | $3.85 | $8.11 | $2.42 | $2,159.06 |
59 | 03/01/2029 | $2,159.06 | $3.86 | $8.10 | $2.42 | $2,155.20 |
60 | 04/01/2029 | $2,155.20 | $3.88 | $8.08 | $2.42 | $2,151.33 |
61 | 05/01/2029 | $2,151.33 | $3.89 | $8.07 | $2.42 | $2,147.44 |
62 | 06/01/2029 | $2,147.44 | $3.90 | $8.05 | $2.42 | $2,143.53 |
63 | 07/01/2029 | $2,143.53 | $3.92 | $8.04 | $2.42 | $2,139.61 |
64 | 08/01/2029 | $2,139.61 | $3.93 | $8.02 | $2.42 | $2,135.68 |
65 | 09/01/2029 | $2,135.68 | $3.95 | $8.01 | $2.42 | $2,131.73 |
66 | 10/01/2029 | $2,131.73 | $3.96 | $7.99 | $2.42 | $2,127.77 |
67 | 11/01/2029 | $2,127.77 | $3.98 | $7.98 | $2.42 | $2,123.79 |
68 | 12/01/2029 | $2,123.79 | $3.99 | $7.96 | $2.42 | $2,119.79 |
69 | 01/01/2030 | $2,119.79 | $4.01 | $7.95 | $2.42 | $2,115.78 |
70 | 02/01/2030 | $2,115.78 | $4.02 | $7.93 | $2.42 | $2,111.76 |
71 | 03/01/2030 | $2,111.76 | $4.04 | $7.92 | $2.42 | $2,107.72 |
72 | 04/01/2030 | $2,107.72 | $4.05 | $7.90 | $2.42 | $2,103.67 |
73 | 05/01/2030 | $2,103.67 | $4.07 | $7.89 | $2.42 | $2,099.60 |
74 | 06/01/2030 | $2,099.60 | $4.08 | $7.87 | $2.42 | $2,095.51 |
75 | 07/01/2030 | $2,095.51 | $4.10 | $7.86 | $2.42 | $2,091.42 |
76 | 08/01/2030 | $2,091.42 | $4.11 | $7.84 | $2.42 | $2,087.30 |
77 | 09/01/2030 | $2,087.30 | $4.13 | $7.83 | $2.42 | $2,083.17 |
78 | 10/01/2030 | $2,083.17 | $4.15 | $7.81 | $2.42 | $2,079.02 |
79 | 11/01/2030 | $2,079.02 | $4.16 | $7.80 | $2.42 | $2,074.86 |
80 | 12/01/2030 | $2,074.86 | $4.18 | $7.78 | $2.42 | $2,070.69 |
81 | 01/01/2031 | $2,070.69 | $4.19 | $7.77 | $2.42 | $2,066.49 |
82 | 02/01/2031 | $2,066.49 | $4.21 | $7.75 | $2.42 | $2,062.28 |
83 | 03/01/2031 | $2,062.28 | $4.22 | $7.73 | $2.42 | $2,058.06 |
84 | 04/01/2031 | $2,058.06 | $4.24 | $7.72 | $2.42 | $2,053.82 |
85 | 05/01/2031 | $2,053.82 | $4.26 | $7.70 | $2.42 | $2,049.56 |
86 | 06/01/2031 | $2,049.56 | $4.27 | $7.69 | $2.42 | $2,045.29 |
87 | 07/01/2031 | $2,045.29 | $4.29 | $7.67 | $2.42 | $2,041.00 |
88 | 08/01/2031 | $2,041.00 | $4.30 | $7.65 | $2.42 | $2,036.70 |
89 | 09/01/2031 | $2,036.70 | $4.32 | $7.64 | $2.42 | $2,032.38 |
90 | 10/01/2031 | $2,032.38 | $4.34 | $7.62 | $2.42 | $2,028.04 |
91 | 11/01/2031 | $2,028.04 | $4.35 | $7.61 | $2.42 | $2,023.69 |
92 | 12/01/2031 | $2,023.69 | $4.37 | $7.59 | $2.42 | $2,019.32 |
93 | 01/01/2032 | $2,019.32 | $4.39 | $7.57 | $2.42 | $2,014.94 |
94 | 02/01/2032 | $2,014.94 | $4.40 | $7.56 | $2.42 | $2,010.54 |
95 | 03/01/2032 | $2,010.54 | $4.42 | $7.54 | $2.42 | $2,006.12 |
96 | 04/01/2032 | $2,006.12 | $4.43 | $7.52 | $2.42 | $2,001.68 |
97 | 05/01/2032 | $2,001.68 | $4.45 | $7.51 | $2.42 | $1,997.23 |
98 | 06/01/2032 | $1,997.23 | $4.47 | $7.49 | $2.42 | $1,992.76 |
99 | 07/01/2032 | $1,992.76 | $4.48 | $7.47 | $2.42 | $1,988.28 |
100 | 08/01/2032 | $1,988.28 | $4.50 | $7.46 | $2.42 | $1,983.78 |
101 | 09/01/2032 | $1,983.78 | $4.52 | $7.44 | $2.42 | $1,979.26 |
102 | 10/01/2032 | $1,979.26 | $4.54 | $7.42 | $2.42 | $1,974.72 |
103 | 11/01/2032 | $1,974.72 | $4.55 | $7.41 | $2.42 | $1,970.17 |
104 | 12/01/2032 | $1,970.17 | $4.57 | $7.39 | $2.42 | $1,965.60 |
105 | 01/01/2033 | $1,965.60 | $4.59 | $7.37 | $2.42 | $1,961.01 |
106 | 02/01/2033 | $1,961.01 | $4.60 | $7.35 | $2.42 | $1,956.41 |
107 | 03/01/2033 | $1,956.41 | $4.62 | $7.34 | $2.42 | $1,951.79 |
108 | 04/01/2033 | $1,951.79 | $4.64 | $7.32 | $2.42 | $1,947.15 |
109 | 05/01/2033 | $1,947.15 | $4.66 | $7.30 | $2.42 | $1,942.49 |
110 | 06/01/2033 | $1,942.49 | $4.67 | $7.28 | $2.42 | $1,937.82 |
111 | 07/01/2033 | $1,937.82 | $4.69 | $7.27 | $2.42 | $1,933.13 |
112 | 08/01/2033 | $1,933.13 | $4.71 | $7.25 | $2.42 | $1,928.42 |
113 | 09/01/2033 | $1,928.42 | $4.73 | $7.23 | $2.42 | $1,923.69 |
114 | 10/01/2033 | $1,923.69 | $4.74 | $7.21 | $2.42 | $1,918.95 |
115 | 11/01/2033 | $1,918.95 | $4.76 | $7.20 | $2.42 | $1,914.19 |
116 | 12/01/2033 | $1,914.19 | $4.78 | $7.18 | $2.42 | $1,909.41 |
117 | 01/01/2034 | $1,909.41 | $4.80 | $7.16 | $2.42 | $1,904.61 |
118 | 02/01/2034 | $1,904.61 | $4.82 | $7.14 | $2.42 | $1,899.80 |
119 | 03/01/2034 | $1,899.80 | $4.83 | $7.12 | $2.42 | $1,894.96 |
120 | 04/01/2034 | $1,894.96 | $4.85 | $7.11 | $2.42 | $1,890.11 |
121 | 05/01/2034 | $1,890.11 | $4.87 | $7.09 | $2.42 | $1,885.24 |
122 | 06/01/2034 | $1,885.24 | $4.89 | $7.07 | $2.42 | $1,880.35 |
123 | 07/01/2034 | $1,880.35 | $4.91 | $7.05 | $2.42 | $1,875.45 |
124 | 08/01/2034 | $1,875.45 | $4.92 | $7.03 | $2.42 | $1,870.52 |
125 | 09/01/2034 | $1,870.52 | $4.94 | $7.01 | $2.42 | $1,865.58 |
126 | 10/01/2034 | $1,865.58 | $4.96 | $7.00 | $2.42 | $1,860.62 |
127 | 11/01/2034 | $1,860.62 | $4.98 | $6.98 | $2.42 | $1,855.64 |
128 | 12/01/2034 | $1,855.64 | $5.00 | $6.96 | $2.42 | $1,850.64 |
129 | 01/01/2035 | $1,850.64 | $5.02 | $6.94 | $2.42 | $1,845.62 |
130 | 02/01/2035 | $1,845.62 | $5.04 | $6.92 | $2.42 | $1,840.58 |
131 | 03/01/2035 | $1,840.58 | $5.06 | $6.90 | $2.42 | $1,835.53 |
132 | 04/01/2035 | $1,835.53 | $5.07 | $6.88 | $2.42 | $1,830.45 |
133 | 05/01/2035 | $1,830.45 | $5.09 | $6.86 | $2.42 | $1,825.36 |
134 | 06/01/2035 | $1,825.36 | $5.11 | $6.85 | $2.42 | $1,820.25 |
135 | 07/01/2035 | $1,820.25 | $5.13 | $6.83 | $2.42 | $1,815.11 |
136 | 08/01/2035 | $1,815.11 | $5.15 | $6.81 | $2.42 | $1,809.96 |
137 | 09/01/2035 | $1,809.96 | $5.17 | $6.79 | $2.42 | $1,804.79 |
138 | 10/01/2035 | $1,804.79 | $5.19 | $6.77 | $2.42 | $1,799.60 |
139 | 11/01/2035 | $1,799.60 | $5.21 | $6.75 | $2.42 | $1,794.39 |
140 | 12/01/2035 | $1,794.39 | $5.23 | $6.73 | $2.42 | $1,789.16 |
141 | 01/01/2036 | $1,789.16 | $5.25 | $6.71 | $2.42 | $1,783.92 |
142 | 02/01/2036 | $1,783.92 | $5.27 | $6.69 | $2.42 | $1,778.65 |
143 | 03/01/2036 | $1,778.65 | $5.29 | $6.67 | $2.42 | $1,773.36 |
144 | 04/01/2036 | $1,773.36 | $5.31 | $6.65 | $2.42 | $1,768.05 |
145 | 05/01/2036 | $1,768.05 | $5.33 | $6.63 | $2.42 | $1,762.72 |
146 | 06/01/2036 | $1,762.72 | $5.35 | $6.61 | $2.42 | $1,757.38 |
147 | 07/01/2036 | $1,757.38 | $5.37 | $6.59 | $2.42 | $1,752.01 |
148 | 08/01/2036 | $1,752.01 | $5.39 | $6.57 | $2.42 | $1,746.62 |
149 | 09/01/2036 | $1,746.62 | $5.41 | $6.55 | $2.42 | $1,741.21 |
150 | 10/01/2036 | $1,741.21 | $5.43 | $6.53 | $2.42 | $1,735.79 |
151 | 11/01/2036 | $1,735.79 | $5.45 | $6.51 | $2.42 | $1,730.34 |
152 | 12/01/2036 | $1,730.34 | $5.47 | $6.49 | $2.42 | $1,724.87 |
153 | 01/01/2037 | $1,724.87 | $5.49 | $6.47 | $2.42 | $1,719.38 |
154 | 02/01/2037 | $1,719.38 | $5.51 | $6.45 | $2.42 | $1,713.87 |
155 | 03/01/2037 | $1,713.87 | $5.53 | $6.43 | $2.42 | $1,708.34 |
156 | 04/01/2037 | $1,708.34 | $5.55 | $6.41 | $2.42 | $1,702.79 |
157 | 05/01/2037 | $1,702.79 | $5.57 | $6.39 | $2.42 | $1,697.21 |
158 | 06/01/2037 | $1,697.21 | $5.59 | $6.36 | $2.42 | $1,691.62 |
159 | 07/01/2037 | $1,691.62 | $5.61 | $6.34 | $2.42 | $1,686.01 |
160 | 08/01/2037 | $1,686.01 | $5.64 | $6.32 | $2.42 | $1,680.37 |
161 | 09/01/2037 | $1,680.37 | $5.66 | $6.30 | $2.42 | $1,674.71 |
162 | 10/01/2037 | $1,674.71 | $5.68 | $6.28 | $2.42 | $1,669.04 |
163 | 11/01/2037 | $1,669.04 | $5.70 | $6.26 | $2.42 | $1,663.34 |
164 | 12/01/2037 | $1,663.34 | $5.72 | $6.24 | $2.42 | $1,657.62 |
165 | 01/01/2038 | $1,657.62 | $5.74 | $6.22 | $2.42 | $1,651.88 |
166 | 02/01/2038 | $1,651.88 | $5.76 | $6.19 | $2.42 | $1,646.11 |
167 | 03/01/2038 | $1,646.11 | $5.78 | $6.17 | $2.42 | $1,640.33 |
168 | 04/01/2038 | $1,640.33 | $5.81 | $6.15 | $2.42 | $1,634.52 |
169 | 05/01/2038 | $1,634.52 | $5.83 | $6.13 | $2.42 | $1,628.69 |
170 | 06/01/2038 | $1,628.69 | $5.85 | $6.11 | $2.42 | $1,622.84 |
171 | 07/01/2038 | $1,622.84 | $5.87 | $6.09 | $2.42 | $1,616.97 |
172 | 08/01/2038 | $1,616.97 | $5.89 | $6.06 | $2.42 | $1,611.08 |
173 | 09/01/2038 | $1,611.08 | $5.92 | $6.04 | $2.42 | $1,605.16 |
174 | 10/01/2038 | $1,605.16 | $5.94 | $6.02 | $2.42 | $1,599.22 |
175 | 11/01/2038 | $1,599.22 | $5.96 | $6.00 | $2.42 | $1,593.26 |
176 | 12/01/2038 | $1,593.26 | $5.98 | $5.97 | $2.42 | $1,587.28 |
177 | 01/01/2039 | $1,587.28 | $6.01 | $5.95 | $2.42 | $1,581.27 |
178 | 02/01/2039 | $1,581.27 | $6.03 | $5.93 | $2.42 | $1,575.25 |
179 | 03/01/2039 | $1,575.25 | $6.05 | $5.91 | $2.42 | $1,569.19 |
180 | 04/01/2039 | $1,569.19 | $6.07 | $5.88 | $2.42 | $1,563.12 |
181 | 05/01/2039 | $1,563.12 | $6.10 | $5.86 | $2.42 | $1,557.03 |
182 | 06/01/2039 | $1,557.03 | $6.12 | $5.84 | $2.42 | $1,550.91 |
183 | 07/01/2039 | $1,550.91 | $6.14 | $5.82 | $2.42 | $1,544.76 |
184 | 08/01/2039 | $1,544.76 | $6.16 | $5.79 | $2.42 | $1,538.60 |
185 | 09/01/2039 | $1,538.60 | $6.19 | $5.77 | $2.42 | $1,532.41 |
186 | 10/01/2039 | $1,532.41 | $6.21 | $5.75 | $2.42 | $1,526.20 |
187 | 11/01/2039 | $1,526.20 | $6.23 | $5.72 | $2.42 | $1,519.97 |
188 | 12/01/2039 | $1,519.97 | $6.26 | $5.70 | $2.42 | $1,513.71 |
189 | 01/01/2040 | $1,513.71 | $6.28 | $5.68 | $2.42 | $1,507.43 |
190 | 02/01/2040 | $1,507.43 | $6.30 | $5.65 | $2.42 | $1,501.12 |
191 | 03/01/2040 | $1,501.12 | $6.33 | $5.63 | $2.42 | $1,494.79 |
192 | 04/01/2040 | $1,494.79 | $6.35 | $5.61 | $2.42 | $1,488.44 |
193 | 05/01/2040 | $1,488.44 | $6.38 | $5.58 | $2.42 | $1,482.06 |
194 | 06/01/2040 | $1,482.06 | $6.40 | $5.56 | $2.42 | $1,475.66 |
195 | 07/01/2040 | $1,475.66 | $6.42 | $5.53 | $2.42 | $1,469.24 |
196 | 08/01/2040 | $1,469.24 | $6.45 | $5.51 | $2.42 | $1,462.79 |
197 | 09/01/2040 | $1,462.79 | $6.47 | $5.49 | $2.42 | $1,456.32 |
198 | 10/01/2040 | $1,456.32 | $6.50 | $5.46 | $2.42 | $1,449.82 |
199 | 11/01/2040 | $1,449.82 | $6.52 | $5.44 | $2.42 | $1,443.30 |
200 | 12/01/2040 | $1,443.30 | $6.55 | $5.41 | $2.42 | $1,436.76 |
201 | 01/01/2041 | $1,436.76 | $6.57 | $5.39 | $2.42 | $1,430.19 |
202 | 02/01/2041 | $1,430.19 | $6.59 | $5.36 | $2.42 | $1,423.59 |
203 | 03/01/2041 | $1,423.59 | $6.62 | $5.34 | $2.42 | $1,416.97 |
204 | 04/01/2041 | $1,416.97 | $6.64 | $5.31 | $2.42 | $1,410.33 |
205 | 05/01/2041 | $1,410.33 | $6.67 | $5.29 | $2.42 | $1,403.66 |
206 | 06/01/2041 | $1,403.66 | $6.69 | $5.26 | $2.42 | $1,396.97 |
207 | 07/01/2041 | $1,396.97 | $6.72 | $5.24 | $2.42 | $1,390.25 |
208 | 08/01/2041 | $1,390.25 | $6.74 | $5.21 | $2.42 | $1,383.50 |
209 | 09/01/2041 | $1,383.50 | $6.77 | $5.19 | $2.42 | $1,376.73 |
210 | 10/01/2041 | $1,376.73 | $6.80 | $5.16 | $2.42 | $1,369.94 |
211 | 11/01/2041 | $1,369.94 | $6.82 | $5.14 | $2.42 | $1,363.12 |
212 | 12/01/2041 | $1,363.12 | $6.85 | $5.11 | $2.42 | $1,356.27 |
213 | 01/01/2042 | $1,356.27 | $6.87 | $5.09 | $2.42 | $1,349.40 |
214 | 02/01/2042 | $1,349.40 | $6.90 | $5.06 | $2.42 | $1,342.50 |
215 | 03/01/2042 | $1,342.50 | $6.92 | $5.03 | $2.42 | $1,335.58 |
216 | 04/01/2042 | $1,335.58 | $6.95 | $5.01 | $2.42 | $1,328.63 |
217 | 05/01/2042 | $1,328.63 | $6.98 | $4.98 | $2.42 | $1,321.65 |
218 | 06/01/2042 | $1,321.65 | $7.00 | $4.96 | $2.42 | $1,314.65 |
219 | 07/01/2042 | $1,314.65 | $7.03 | $4.93 | $2.42 | $1,307.62 |
220 | 08/01/2042 | $1,307.62 | $7.05 | $4.90 | $2.42 | $1,300.57 |
221 | 09/01/2042 | $1,300.57 | $7.08 | $4.88 | $2.42 | $1,293.49 |
222 | 10/01/2042 | $1,293.49 | $7.11 | $4.85 | $2.42 | $1,286.38 |
223 | 11/01/2042 | $1,286.38 | $7.13 | $4.82 | $2.42 | $1,279.25 |
224 | 12/01/2042 | $1,279.25 | $7.16 | $4.80 | $2.42 | $1,272.09 |
225 | 01/01/2043 | $1,272.09 | $7.19 | $4.77 | $2.42 | $1,264.90 |
226 | 02/01/2043 | $1,264.90 | $7.21 | $4.74 | $2.42 | $1,257.69 |
227 | 03/01/2043 | $1,257.69 | $7.24 | $4.72 | $2.42 | $1,250.44 |
228 | 04/01/2043 | $1,250.44 | $7.27 | $4.69 | $2.42 | $1,243.18 |
229 | 05/01/2043 | $1,243.18 | $7.30 | $4.66 | $2.42 | $1,235.88 |
230 | 06/01/2043 | $1,235.88 | $7.32 | $4.63 | $2.42 | $1,228.56 |
231 | 07/01/2043 | $1,228.56 | $7.35 | $4.61 | $2.42 | $1,221.21 |
232 | 08/01/2043 | $1,221.21 | $7.38 | $4.58 | $2.42 | $1,213.83 |
233 | 09/01/2043 | $1,213.83 | $7.41 | $4.55 | $2.42 | $1,206.42 |
234 | 10/01/2043 | $1,206.42 | $7.43 | $4.52 | $2.42 | $1,198.99 |
235 | 11/01/2043 | $1,198.99 | $7.46 | $4.50 | $2.42 | $1,191.53 |
236 | 12/01/2043 | $1,191.53 | $7.49 | $4.47 | $2.42 | $1,184.04 |
237 | 01/01/2044 | $1,184.04 | $7.52 | $4.44 | $2.42 | $1,176.52 |
238 | 02/01/2044 | $1,176.52 | $7.55 | $4.41 | $2.42 | $1,168.97 |
239 | 03/01/2044 | $1,168.97 | $7.57 | $4.38 | $2.42 | $1,161.40 |
240 | 04/01/2044 | $1,161.40 | $7.60 | $4.36 | $2.42 | $1,153.80 |
241 | 05/01/2044 | $1,153.80 | $7.63 | $4.33 | $2.42 | $1,146.17 |
242 | 06/01/2044 | $1,146.17 | $7.66 | $4.30 | $2.42 | $1,138.51 |
243 | 07/01/2044 | $1,138.51 | $7.69 | $4.27 | $2.42 | $1,130.82 |
244 | 08/01/2044 | $1,130.82 | $7.72 | $4.24 | $2.42 | $1,123.10 |
245 | 09/01/2044 | $1,123.10 | $7.75 | $4.21 | $2.42 | $1,115.36 |
246 | 10/01/2044 | $1,115.36 | $7.78 | $4.18 | $2.42 | $1,107.58 |
247 | 11/01/2044 | $1,107.58 | $7.80 | $4.15 | $2.42 | $1,099.78 |
248 | 12/01/2044 | $1,099.78 | $7.83 | $4.12 | $2.42 | $1,091.94 |
249 | 01/01/2045 | $1,091.94 | $7.86 | $4.09 | $2.42 | $1,084.08 |
250 | 02/01/2045 | $1,084.08 | $7.89 | $4.07 | $2.42 | $1,076.19 |
251 | 03/01/2045 | $1,076.19 | $7.92 | $4.04 | $2.42 | $1,068.26 |
252 | 04/01/2045 | $1,068.26 | $7.95 | $4.01 | $2.42 | $1,060.31 |
253 | 05/01/2045 | $1,060.31 | $7.98 | $3.98 | $2.42 | $1,052.33 |
254 | 06/01/2045 | $1,052.33 | $8.01 | $3.95 | $2.42 | $1,044.32 |
255 | 07/01/2045 | $1,044.32 | $8.04 | $3.92 | $2.42 | $1,036.28 |
256 | 08/01/2045 | $1,036.28 | $8.07 | $3.89 | $2.42 | $1,028.21 |
257 | 09/01/2045 | $1,028.21 | $8.10 | $3.86 | $2.42 | $1,020.10 |
258 | 10/01/2045 | $1,020.10 | $8.13 | $3.83 | $2.42 | $1,011.97 |
259 | 11/01/2045 | $1,011.97 | $8.16 | $3.79 | $2.42 | $1,003.81 |
260 | 12/01/2045 | $1,003.81 | $8.19 | $3.76 | $2.42 | $995.62 |
261 | 01/01/2046 | $995.62 | $8.22 | $3.73 | $2.42 | $987.39 |
262 | 02/01/2046 | $987.39 | $8.26 | $3.70 | $2.42 | $979.14 |
263 | 03/01/2046 | $979.14 | $8.29 | $3.67 | $2.42 | $970.85 |
264 | 04/01/2046 | $970.85 | $8.32 | $3.64 | $2.42 | $962.53 |
265 | 05/01/2046 | $962.53 | $8.35 | $3.61 | $2.42 | $954.18 |
266 | 06/01/2046 | $954.18 | $8.38 | $3.58 | $2.42 | $945.81 |
267 | 07/01/2046 | $945.81 | $8.41 | $3.55 | $2.42 | $937.39 |
268 | 08/01/2046 | $937.39 | $8.44 | $3.52 | $2.42 | $928.95 |
269 | 09/01/2046 | $928.95 | $8.47 | $3.48 | $2.42 | $920.48 |
270 | 10/01/2046 | $920.48 | $8.51 | $3.45 | $2.42 | $911.97 |
271 | 11/01/2046 | $911.97 | $8.54 | $3.42 | $2.42 | $903.43 |
272 | 12/01/2046 | $903.43 | $8.57 | $3.39 | $2.42 | $894.86 |
273 | 01/01/2047 | $894.86 | $8.60 | $3.36 | $2.42 | $886.26 |
274 | 02/01/2047 | $886.26 | $8.63 | $3.32 | $2.42 | $877.63 |
275 | 03/01/2047 | $877.63 | $8.67 | $3.29 | $2.42 | $868.96 |
276 | 04/01/2047 | $868.96 | $8.70 | $3.26 | $2.42 | $860.26 |
277 | 05/01/2047 | $860.26 | $8.73 | $3.23 | $2.42 | $851.53 |
278 | 06/01/2047 | $851.53 | $8.76 | $3.19 | $2.42 | $842.77 |
279 | 07/01/2047 | $842.77 | $8.80 | $3.16 | $2.42 | $833.97 |
280 | 08/01/2047 | $833.97 | $8.83 | $3.13 | $2.42 | $825.14 |
281 | 09/01/2047 | $825.14 | $8.86 | $3.09 | $2.42 | $816.27 |
282 | 10/01/2047 | $816.27 | $8.90 | $3.06 | $2.42 | $807.38 |
283 | 11/01/2047 | $807.38 | $8.93 | $3.03 | $2.42 | $798.45 |
284 | 12/01/2047 | $798.45 | $8.96 | $2.99 | $2.42 | $789.48 |
285 | 01/01/2048 | $789.48 | $9.00 | $2.96 | $2.42 | $780.49 |
286 | 02/01/2048 | $780.49 | $9.03 | $2.93 | $2.42 | $771.46 |
287 | 03/01/2048 | $771.46 | $9.06 | $2.89 | $2.42 | $762.39 |
288 | 04/01/2048 | $762.39 | $9.10 | $2.86 | $2.42 | $753.29 |
289 | 05/01/2048 | $753.29 | $9.13 | $2.82 | $2.42 | $744.16 |
290 | 06/01/2048 | $744.16 | $9.17 | $2.79 | $2.42 | $734.99 |
291 | 07/01/2048 | $734.99 | $9.20 | $2.76 | $2.42 | $725.79 |
292 | 08/01/2048 | $725.79 | $9.24 | $2.72 | $2.42 | $716.55 |
293 | 09/01/2048 | $716.55 | $9.27 | $2.69 | $2.42 | $707.28 |
294 | 10/01/2048 | $707.28 | $9.31 | $2.65 | $2.42 | $697.98 |
295 | 11/01/2048 | $697.98 | $9.34 | $2.62 | $2.42 | $688.64 |
296 | 12/01/2048 | $688.64 | $9.38 | $2.58 | $2.42 | $679.26 |
297 | 01/01/2049 | $679.26 | $9.41 | $2.55 | $2.42 | $669.85 |
298 | 02/01/2049 | $669.85 | $9.45 | $2.51 | $2.42 | $660.41 |
299 | 03/01/2049 | $660.41 | $9.48 | $2.48 | $2.42 | $650.92 |
300 | 04/01/2049 | $650.92 | $9.52 | $2.44 | $2.42 | $641.41 |
301 | 05/01/2049 | $641.41 | $9.55 | $2.41 | $2.42 | $631.86 |
302 | 06/01/2049 | $631.86 | $9.59 | $2.37 | $2.42 | $622.27 |
303 | 07/01/2049 | $622.27 | $9.62 | $2.33 | $2.42 | $612.64 |
304 | 08/01/2049 | $612.64 | $9.66 | $2.30 | $2.42 | $602.98 |
305 | 09/01/2049 | $602.98 | $9.70 | $2.26 | $2.42 | $593.29 |
306 | 10/01/2049 | $593.29 | $9.73 | $2.22 | $2.42 | $583.55 |
307 | 11/01/2049 | $583.55 | $9.77 | $2.19 | $2.42 | $573.78 |
308 | 12/01/2049 | $573.78 | $9.81 | $2.15 | $2.42 | $563.98 |
309 | 01/01/2050 | $563.98 | $9.84 | $2.11 | $2.42 | $554.13 |
310 | 02/01/2050 | $554.13 | $9.88 | $2.08 | $2.42 | $544.25 |
311 | 03/01/2050 | $544.25 | $9.92 | $2.04 | $2.42 | $534.34 |
312 | 04/01/2050 | $534.34 | $9.95 | $2.00 | $2.42 | $524.38 |
313 | 05/01/2050 | $524.38 | $9.99 | $1.97 | $2.42 | $514.39 |
314 | 06/01/2050 | $514.39 | $10.03 | $1.93 | $2.42 | $504.36 |
315 | 07/01/2050 | $504.36 | $10.07 | $1.89 | $2.42 | $494.30 |
316 | 08/01/2050 | $494.30 | $10.10 | $1.85 | $2.42 | $484.19 |
317 | 09/01/2050 | $484.19 | $10.14 | $1.82 | $2.42 | $474.05 |
318 | 10/01/2050 | $474.05 | $10.18 | $1.78 | $2.42 | $463.87 |
319 | 11/01/2050 | $463.87 | $10.22 | $1.74 | $2.42 | $453.65 |
320 | 12/01/2050 | $453.65 | $10.26 | $1.70 | $2.42 | $443.40 |
321 | 01/01/2051 | $443.40 | $10.30 | $1.66 | $2.42 | $433.10 |
322 | 02/01/2051 | $433.10 | $10.33 | $1.62 | $2.42 | $422.77 |
323 | 03/01/2051 | $422.77 | $10.37 | $1.59 | $2.42 | $412.39 |
324 | 04/01/2051 | $412.39 | $10.41 | $1.55 | $2.42 | $401.98 |
325 | 05/01/2051 | $401.98 | $10.45 | $1.51 | $2.42 | $391.53 |
326 | 06/01/2051 | $391.53 | $10.49 | $1.47 | $2.42 | $381.04 |
327 | 07/01/2051 | $381.04 | $10.53 | $1.43 | $2.42 | $370.51 |
328 | 08/01/2051 | $370.51 | $10.57 | $1.39 | $2.42 | $359.95 |
329 | 09/01/2051 | $359.95 | $10.61 | $1.35 | $2.42 | $349.34 |
330 | 10/01/2051 | $349.34 | $10.65 | $1.31 | $2.42 | $338.69 |
331 | 11/01/2051 | $338.69 | $10.69 | $1.27 | $2.42 | $328.00 |
332 | 12/01/2051 | $328.00 | $10.73 | $1.23 | $2.42 | $317.28 |
333 | 01/01/2052 | $317.28 | $10.77 | $1.19 | $2.42 | $306.51 |
334 | 02/01/2052 | $306.51 | $10.81 | $1.15 | $2.42 | $295.70 |
335 | 03/01/2052 | $295.70 | $10.85 | $1.11 | $2.42 | $284.85 |
336 | 04/01/2052 | $284.85 | $10.89 | $1.07 | $2.42 | $273.96 |
337 | 05/01/2052 | $273.96 | $10.93 | $1.03 | $2.42 | $263.03 |
338 | 06/01/2052 | $263.03 | $10.97 | $0.99 | $2.42 | $252.06 |
339 | 07/01/2052 | $252.06 | $11.01 | $0.95 | $2.42 | $241.05 |
340 | 08/01/2052 | $241.05 | $11.05 | $0.90 | $2.42 | $229.99 |
341 | 09/01/2052 | $229.99 | $11.10 | $0.86 | $2.42 | $218.90 |
342 | 10/01/2052 | $218.90 | $11.14 | $0.82 | $2.42 | $207.76 |
343 | 11/01/2052 | $207.76 | $11.18 | $0.78 | $2.42 | $196.58 |
344 | 12/01/2052 | $196.58 | $11.22 | $0.74 | $2.42 | $185.36 |
345 | 01/01/2053 | $185.36 | $11.26 | $0.70 | $2.42 | $174.10 |
346 | 02/01/2053 | $174.10 | $11.30 | $0.65 | $2.42 | $162.79 |
347 | 03/01/2053 | $162.79 | $11.35 | $0.61 | $2.42 | $151.45 |
348 | 04/01/2053 | $151.45 | $11.39 | $0.57 | $2.42 | $140.06 |
349 | 05/01/2053 | $140.06 | $11.43 | $0.53 | $2.42 | $128.62 |
350 | 06/01/2053 | $128.62 | $11.48 | $0.48 | $2.42 | $117.15 |
351 | 07/01/2053 | $117.15 | $11.52 | $0.44 | $2.42 | $105.63 |
352 | 08/01/2053 | $105.63 | $11.56 | $0.40 | $2.42 | $94.07 |
353 | 09/01/2053 | $94.07 | $11.61 | $0.35 | $2.42 | $82.46 |
354 | 10/01/2053 | $82.46 | $11.65 | $0.31 | $2.42 | $70.81 |
355 | 11/01/2053 | $70.81 | $11.69 | $0.27 | $2.42 | $59.12 |
356 | 12/01/2053 | $59.12 | $11.74 | $0.22 | $2.42 | $47.39 |
357 | 01/01/2054 | $47.39 | $11.78 | $0.18 | $2.42 | $35.61 |
358 | 02/01/2054 | $35.61 | $11.82 | $0.13 | $2.42 | $23.78 |
359 | 03/01/2054 | $23.78 | $11.87 | $0.09 | $2.42 | $11.91 |
360 | 04/01/2054 | $11.91 | $11.91 | $0.04 | $2.42 | $0.00 |