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: $0.83
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 01/01/2026 | $148.00 | $0.19 | $0.56 | $0.08 | $147.81 |
| 2 | 02/01/2026 | $147.81 | $0.20 | $0.55 | $0.08 | $147.61 |
| 3 | 03/01/2026 | $147.61 | $0.20 | $0.55 | $0.08 | $147.41 |
| 4 | 04/01/2026 | $147.41 | $0.20 | $0.55 | $0.08 | $147.22 |
| 5 | 05/01/2026 | $147.22 | $0.20 | $0.55 | $0.08 | $147.02 |
| 6 | 06/01/2026 | $147.02 | $0.20 | $0.55 | $0.08 | $146.82 |
| 7 | 07/01/2026 | $146.82 | $0.20 | $0.55 | $0.08 | $146.62 |
| 8 | 08/01/2026 | $146.62 | $0.20 | $0.55 | $0.08 | $146.42 |
| 9 | 09/01/2026 | $146.42 | $0.20 | $0.55 | $0.08 | $146.22 |
| 10 | 10/01/2026 | $146.22 | $0.20 | $0.55 | $0.08 | $146.02 |
| 11 | 11/01/2026 | $146.02 | $0.20 | $0.55 | $0.08 | $145.82 |
| 12 | 12/01/2026 | $145.82 | $0.20 | $0.55 | $0.08 | $145.61 |
| 13 | 01/01/2027 | $145.61 | $0.20 | $0.55 | $0.08 | $145.41 |
| 14 | 02/01/2027 | $145.41 | $0.20 | $0.55 | $0.08 | $145.20 |
| 15 | 03/01/2027 | $145.20 | $0.21 | $0.54 | $0.08 | $145.00 |
| 16 | 04/01/2027 | $145.00 | $0.21 | $0.54 | $0.08 | $144.79 |
| 17 | 05/01/2027 | $144.79 | $0.21 | $0.54 | $0.08 | $144.59 |
| 18 | 06/01/2027 | $144.59 | $0.21 | $0.54 | $0.08 | $144.38 |
| 19 | 07/01/2027 | $144.38 | $0.21 | $0.54 | $0.08 | $144.17 |
| 20 | 08/01/2027 | $144.17 | $0.21 | $0.54 | $0.08 | $143.96 |
| 21 | 09/01/2027 | $143.96 | $0.21 | $0.54 | $0.08 | $143.75 |
| 22 | 10/01/2027 | $143.75 | $0.21 | $0.54 | $0.08 | $143.54 |
| 23 | 11/01/2027 | $143.54 | $0.21 | $0.54 | $0.08 | $143.33 |
| 24 | 12/01/2027 | $143.33 | $0.21 | $0.54 | $0.08 | $143.12 |
| 25 | 01/01/2028 | $143.12 | $0.21 | $0.54 | $0.08 | $142.90 |
| 26 | 02/01/2028 | $142.90 | $0.21 | $0.54 | $0.08 | $142.69 |
| 27 | 03/01/2028 | $142.69 | $0.21 | $0.54 | $0.08 | $142.47 |
| 28 | 04/01/2028 | $142.47 | $0.22 | $0.53 | $0.08 | $142.26 |
| 29 | 05/01/2028 | $142.26 | $0.22 | $0.53 | $0.08 | $142.04 |
| 30 | 06/01/2028 | $142.04 | $0.22 | $0.53 | $0.08 | $141.82 |
| 31 | 07/01/2028 | $141.82 | $0.22 | $0.53 | $0.08 | $141.61 |
| 32 | 08/01/2028 | $141.61 | $0.22 | $0.53 | $0.08 | $141.39 |
| 33 | 09/01/2028 | $141.39 | $0.22 | $0.53 | $0.08 | $141.17 |
| 34 | 10/01/2028 | $141.17 | $0.22 | $0.53 | $0.08 | $140.95 |
| 35 | 11/01/2028 | $140.95 | $0.22 | $0.53 | $0.08 | $140.73 |
| 36 | 12/01/2028 | $140.73 | $0.22 | $0.53 | $0.08 | $140.50 |
| 37 | 01/01/2029 | $140.50 | $0.22 | $0.53 | $0.08 | $140.28 |
| 38 | 02/01/2029 | $140.28 | $0.22 | $0.53 | $0.08 | $140.06 |
| 39 | 03/01/2029 | $140.06 | $0.22 | $0.53 | $0.08 | $139.83 |
| 40 | 04/01/2029 | $139.83 | $0.23 | $0.52 | $0.08 | $139.61 |
| 41 | 05/01/2029 | $139.61 | $0.23 | $0.52 | $0.08 | $139.38 |
| 42 | 06/01/2029 | $139.38 | $0.23 | $0.52 | $0.08 | $139.15 |
| 43 | 07/01/2029 | $139.15 | $0.23 | $0.52 | $0.08 | $138.92 |
| 44 | 08/01/2029 | $138.92 | $0.23 | $0.52 | $0.08 | $138.70 |
| 45 | 09/01/2029 | $138.70 | $0.23 | $0.52 | $0.08 | $138.47 |
| 46 | 10/01/2029 | $138.47 | $0.23 | $0.52 | $0.08 | $138.24 |
| 47 | 11/01/2029 | $138.24 | $0.23 | $0.52 | $0.08 | $138.00 |
| 48 | 12/01/2029 | $138.00 | $0.23 | $0.52 | $0.08 | $137.77 |
| 49 | 01/01/2030 | $137.77 | $0.23 | $0.52 | $0.08 | $137.54 |
| 50 | 02/01/2030 | $137.54 | $0.23 | $0.52 | $0.08 | $137.30 |
| 51 | 03/01/2030 | $137.30 | $0.24 | $0.51 | $0.08 | $137.07 |
| 52 | 04/01/2030 | $137.07 | $0.24 | $0.51 | $0.08 | $136.83 |
| 53 | 05/01/2030 | $136.83 | $0.24 | $0.51 | $0.08 | $136.60 |
| 54 | 06/01/2030 | $136.60 | $0.24 | $0.51 | $0.08 | $136.36 |
| 55 | 07/01/2030 | $136.36 | $0.24 | $0.51 | $0.08 | $136.12 |
| 56 | 08/01/2030 | $136.12 | $0.24 | $0.51 | $0.08 | $135.88 |
| 57 | 09/01/2030 | $135.88 | $0.24 | $0.51 | $0.08 | $135.64 |
| 58 | 10/01/2030 | $135.64 | $0.24 | $0.51 | $0.08 | $135.40 |
| 59 | 11/01/2030 | $135.40 | $0.24 | $0.51 | $0.08 | $135.16 |
| 60 | 12/01/2030 | $135.16 | $0.24 | $0.51 | $0.08 | $134.91 |
| 61 | 01/01/2031 | $134.91 | $0.24 | $0.51 | $0.08 | $134.67 |
| 62 | 02/01/2031 | $134.67 | $0.24 | $0.51 | $0.08 | $134.42 |
| 63 | 03/01/2031 | $134.42 | $0.25 | $0.50 | $0.08 | $134.18 |
| 64 | 04/01/2031 | $134.18 | $0.25 | $0.50 | $0.08 | $133.93 |
| 65 | 05/01/2031 | $133.93 | $0.25 | $0.50 | $0.08 | $133.68 |
| 66 | 06/01/2031 | $133.68 | $0.25 | $0.50 | $0.08 | $133.44 |
| 67 | 07/01/2031 | $133.44 | $0.25 | $0.50 | $0.08 | $133.19 |
| 68 | 08/01/2031 | $133.19 | $0.25 | $0.50 | $0.08 | $132.94 |
| 69 | 09/01/2031 | $132.94 | $0.25 | $0.50 | $0.08 | $132.68 |
| 70 | 10/01/2031 | $132.68 | $0.25 | $0.50 | $0.08 | $132.43 |
| 71 | 11/01/2031 | $132.43 | $0.25 | $0.50 | $0.08 | $132.18 |
| 72 | 12/01/2031 | $132.18 | $0.25 | $0.50 | $0.08 | $131.92 |
| 73 | 01/01/2032 | $131.92 | $0.26 | $0.49 | $0.08 | $131.67 |
| 74 | 02/01/2032 | $131.67 | $0.26 | $0.49 | $0.08 | $131.41 |
| 75 | 03/01/2032 | $131.41 | $0.26 | $0.49 | $0.08 | $131.16 |
| 76 | 04/01/2032 | $131.16 | $0.26 | $0.49 | $0.08 | $130.90 |
| 77 | 05/01/2032 | $130.90 | $0.26 | $0.49 | $0.08 | $130.64 |
| 78 | 06/01/2032 | $130.64 | $0.26 | $0.49 | $0.08 | $130.38 |
| 79 | 07/01/2032 | $130.38 | $0.26 | $0.49 | $0.08 | $130.12 |
| 80 | 08/01/2032 | $130.12 | $0.26 | $0.49 | $0.08 | $129.86 |
| 81 | 09/01/2032 | $129.86 | $0.26 | $0.49 | $0.08 | $129.59 |
| 82 | 10/01/2032 | $129.59 | $0.26 | $0.49 | $0.08 | $129.33 |
| 83 | 11/01/2032 | $129.33 | $0.26 | $0.48 | $0.08 | $129.06 |
| 84 | 12/01/2032 | $129.06 | $0.27 | $0.48 | $0.08 | $128.80 |
| 85 | 01/01/2033 | $128.80 | $0.27 | $0.48 | $0.08 | $128.53 |
| 86 | 02/01/2033 | $128.53 | $0.27 | $0.48 | $0.08 | $128.26 |
| 87 | 03/01/2033 | $128.26 | $0.27 | $0.48 | $0.08 | $128.00 |
| 88 | 04/01/2033 | $128.00 | $0.27 | $0.48 | $0.08 | $127.73 |
| 89 | 05/01/2033 | $127.73 | $0.27 | $0.48 | $0.08 | $127.45 |
| 90 | 06/01/2033 | $127.45 | $0.27 | $0.48 | $0.08 | $127.18 |
| 91 | 07/01/2033 | $127.18 | $0.27 | $0.48 | $0.08 | $126.91 |
| 92 | 08/01/2033 | $126.91 | $0.27 | $0.48 | $0.08 | $126.64 |
| 93 | 09/01/2033 | $126.64 | $0.28 | $0.47 | $0.08 | $126.36 |
| 94 | 10/01/2033 | $126.36 | $0.28 | $0.47 | $0.08 | $126.08 |
| 95 | 11/01/2033 | $126.08 | $0.28 | $0.47 | $0.08 | $125.81 |
| 96 | 12/01/2033 | $125.81 | $0.28 | $0.47 | $0.08 | $125.53 |
| 97 | 01/01/2034 | $125.53 | $0.28 | $0.47 | $0.08 | $125.25 |
| 98 | 02/01/2034 | $125.25 | $0.28 | $0.47 | $0.08 | $124.97 |
| 99 | 03/01/2034 | $124.97 | $0.28 | $0.47 | $0.08 | $124.69 |
| 100 | 04/01/2034 | $124.69 | $0.28 | $0.47 | $0.08 | $124.41 |
| 101 | 05/01/2034 | $124.41 | $0.28 | $0.47 | $0.08 | $124.12 |
| 102 | 06/01/2034 | $124.12 | $0.28 | $0.47 | $0.08 | $123.84 |
| 103 | 07/01/2034 | $123.84 | $0.29 | $0.46 | $0.08 | $123.55 |
| 104 | 08/01/2034 | $123.55 | $0.29 | $0.46 | $0.08 | $123.27 |
| 105 | 09/01/2034 | $123.27 | $0.29 | $0.46 | $0.08 | $122.98 |
| 106 | 10/01/2034 | $122.98 | $0.29 | $0.46 | $0.08 | $122.69 |
| 107 | 11/01/2034 | $122.69 | $0.29 | $0.46 | $0.08 | $122.40 |
| 108 | 12/01/2034 | $122.40 | $0.29 | $0.46 | $0.08 | $122.11 |
| 109 | 01/01/2035 | $122.11 | $0.29 | $0.46 | $0.08 | $121.82 |
| 110 | 02/01/2035 | $121.82 | $0.29 | $0.46 | $0.08 | $121.52 |
| 111 | 03/01/2035 | $121.52 | $0.29 | $0.46 | $0.08 | $121.23 |
| 112 | 04/01/2035 | $121.23 | $0.30 | $0.45 | $0.08 | $120.93 |
| 113 | 05/01/2035 | $120.93 | $0.30 | $0.45 | $0.08 | $120.64 |
| 114 | 06/01/2035 | $120.64 | $0.30 | $0.45 | $0.08 | $120.34 |
| 115 | 07/01/2035 | $120.34 | $0.30 | $0.45 | $0.08 | $120.04 |
| 116 | 08/01/2035 | $120.04 | $0.30 | $0.45 | $0.08 | $119.74 |
| 117 | 09/01/2035 | $119.74 | $0.30 | $0.45 | $0.08 | $119.44 |
| 118 | 10/01/2035 | $119.44 | $0.30 | $0.45 | $0.08 | $119.14 |
| 119 | 11/01/2035 | $119.14 | $0.30 | $0.45 | $0.08 | $118.84 |
| 120 | 12/01/2035 | $118.84 | $0.30 | $0.45 | $0.08 | $118.53 |
| 121 | 01/01/2036 | $118.53 | $0.31 | $0.44 | $0.08 | $118.23 |
| 122 | 02/01/2036 | $118.23 | $0.31 | $0.44 | $0.08 | $117.92 |
| 123 | 03/01/2036 | $117.92 | $0.31 | $0.44 | $0.08 | $117.61 |
| 124 | 04/01/2036 | $117.61 | $0.31 | $0.44 | $0.08 | $117.30 |
| 125 | 05/01/2036 | $117.30 | $0.31 | $0.44 | $0.08 | $116.99 |
| 126 | 06/01/2036 | $116.99 | $0.31 | $0.44 | $0.08 | $116.68 |
| 127 | 07/01/2036 | $116.68 | $0.31 | $0.44 | $0.08 | $116.37 |
| 128 | 08/01/2036 | $116.37 | $0.31 | $0.44 | $0.08 | $116.06 |
| 129 | 09/01/2036 | $116.06 | $0.31 | $0.44 | $0.08 | $115.74 |
| 130 | 10/01/2036 | $115.74 | $0.32 | $0.43 | $0.08 | $115.43 |
| 131 | 11/01/2036 | $115.43 | $0.32 | $0.43 | $0.08 | $115.11 |
| 132 | 12/01/2036 | $115.11 | $0.32 | $0.43 | $0.08 | $114.79 |
| 133 | 01/01/2037 | $114.79 | $0.32 | $0.43 | $0.08 | $114.47 |
| 134 | 02/01/2037 | $114.47 | $0.32 | $0.43 | $0.08 | $114.15 |
| 135 | 03/01/2037 | $114.15 | $0.32 | $0.43 | $0.08 | $113.83 |
| 136 | 04/01/2037 | $113.83 | $0.32 | $0.43 | $0.08 | $113.51 |
| 137 | 05/01/2037 | $113.51 | $0.32 | $0.43 | $0.08 | $113.18 |
| 138 | 06/01/2037 | $113.18 | $0.33 | $0.42 | $0.08 | $112.86 |
| 139 | 07/01/2037 | $112.86 | $0.33 | $0.42 | $0.08 | $112.53 |
| 140 | 08/01/2037 | $112.53 | $0.33 | $0.42 | $0.08 | $112.20 |
| 141 | 09/01/2037 | $112.20 | $0.33 | $0.42 | $0.08 | $111.87 |
| 142 | 10/01/2037 | $111.87 | $0.33 | $0.42 | $0.08 | $111.54 |
| 143 | 11/01/2037 | $111.54 | $0.33 | $0.42 | $0.08 | $111.21 |
| 144 | 12/01/2037 | $111.21 | $0.33 | $0.42 | $0.08 | $110.88 |
| 145 | 01/01/2038 | $110.88 | $0.33 | $0.42 | $0.08 | $110.54 |
| 146 | 02/01/2038 | $110.54 | $0.34 | $0.41 | $0.08 | $110.21 |
| 147 | 03/01/2038 | $110.21 | $0.34 | $0.41 | $0.08 | $109.87 |
| 148 | 04/01/2038 | $109.87 | $0.34 | $0.41 | $0.08 | $109.53 |
| 149 | 05/01/2038 | $109.53 | $0.34 | $0.41 | $0.08 | $109.19 |
| 150 | 06/01/2038 | $109.19 | $0.34 | $0.41 | $0.08 | $108.85 |
| 151 | 07/01/2038 | $108.85 | $0.34 | $0.41 | $0.08 | $108.51 |
| 152 | 08/01/2038 | $108.51 | $0.34 | $0.41 | $0.08 | $108.17 |
| 153 | 09/01/2038 | $108.17 | $0.34 | $0.41 | $0.08 | $107.83 |
| 154 | 10/01/2038 | $107.83 | $0.35 | $0.40 | $0.08 | $107.48 |
| 155 | 11/01/2038 | $107.48 | $0.35 | $0.40 | $0.08 | $107.13 |
| 156 | 12/01/2038 | $107.13 | $0.35 | $0.40 | $0.08 | $106.78 |
| 157 | 01/01/2039 | $106.78 | $0.35 | $0.40 | $0.08 | $106.44 |
| 158 | 02/01/2039 | $106.44 | $0.35 | $0.40 | $0.08 | $106.08 |
| 159 | 03/01/2039 | $106.08 | $0.35 | $0.40 | $0.08 | $105.73 |
| 160 | 04/01/2039 | $105.73 | $0.35 | $0.40 | $0.08 | $105.38 |
| 161 | 05/01/2039 | $105.38 | $0.35 | $0.40 | $0.08 | $105.02 |
| 162 | 06/01/2039 | $105.02 | $0.36 | $0.39 | $0.08 | $104.67 |
| 163 | 07/01/2039 | $104.67 | $0.36 | $0.39 | $0.08 | $104.31 |
| 164 | 08/01/2039 | $104.31 | $0.36 | $0.39 | $0.08 | $103.95 |
| 165 | 09/01/2039 | $103.95 | $0.36 | $0.39 | $0.08 | $103.59 |
| 166 | 10/01/2039 | $103.59 | $0.36 | $0.39 | $0.08 | $103.23 |
| 167 | 11/01/2039 | $103.23 | $0.36 | $0.39 | $0.08 | $102.87 |
| 168 | 12/01/2039 | $102.87 | $0.36 | $0.39 | $0.08 | $102.50 |
| 169 | 01/01/2040 | $102.50 | $0.37 | $0.38 | $0.08 | $102.14 |
| 170 | 02/01/2040 | $102.14 | $0.37 | $0.38 | $0.08 | $101.77 |
| 171 | 03/01/2040 | $101.77 | $0.37 | $0.38 | $0.08 | $101.40 |
| 172 | 04/01/2040 | $101.40 | $0.37 | $0.38 | $0.08 | $101.03 |
| 173 | 05/01/2040 | $101.03 | $0.37 | $0.38 | $0.08 | $100.66 |
| 174 | 06/01/2040 | $100.66 | $0.37 | $0.38 | $0.08 | $100.29 |
| 175 | 07/01/2040 | $100.29 | $0.37 | $0.38 | $0.08 | $99.92 |
| 176 | 08/01/2040 | $99.92 | $0.38 | $0.37 | $0.08 | $99.54 |
| 177 | 09/01/2040 | $99.54 | $0.38 | $0.37 | $0.08 | $99.16 |
| 178 | 10/01/2040 | $99.16 | $0.38 | $0.37 | $0.08 | $98.79 |
| 179 | 11/01/2040 | $98.79 | $0.38 | $0.37 | $0.08 | $98.41 |
| 180 | 12/01/2040 | $98.41 | $0.38 | $0.37 | $0.08 | $98.03 |
| 181 | 01/01/2041 | $98.03 | $0.38 | $0.37 | $0.08 | $97.64 |
| 182 | 02/01/2041 | $97.64 | $0.38 | $0.37 | $0.08 | $97.26 |
| 183 | 03/01/2041 | $97.26 | $0.39 | $0.36 | $0.08 | $96.88 |
| 184 | 04/01/2041 | $96.88 | $0.39 | $0.36 | $0.08 | $96.49 |
| 185 | 05/01/2041 | $96.49 | $0.39 | $0.36 | $0.08 | $96.10 |
| 186 | 06/01/2041 | $96.10 | $0.39 | $0.36 | $0.08 | $95.71 |
| 187 | 07/01/2041 | $95.71 | $0.39 | $0.36 | $0.08 | $95.32 |
| 188 | 08/01/2041 | $95.32 | $0.39 | $0.36 | $0.08 | $94.93 |
| 189 | 09/01/2041 | $94.93 | $0.39 | $0.36 | $0.08 | $94.53 |
| 190 | 10/01/2041 | $94.53 | $0.40 | $0.35 | $0.08 | $94.14 |
| 191 | 11/01/2041 | $94.14 | $0.40 | $0.35 | $0.08 | $93.74 |
| 192 | 12/01/2041 | $93.74 | $0.40 | $0.35 | $0.08 | $93.34 |
| 193 | 01/01/2042 | $93.34 | $0.40 | $0.35 | $0.08 | $92.94 |
| 194 | 02/01/2042 | $92.94 | $0.40 | $0.35 | $0.08 | $92.54 |
| 195 | 03/01/2042 | $92.54 | $0.40 | $0.35 | $0.08 | $92.14 |
| 196 | 04/01/2042 | $92.14 | $0.40 | $0.35 | $0.08 | $91.73 |
| 197 | 05/01/2042 | $91.73 | $0.41 | $0.34 | $0.08 | $91.33 |
| 198 | 06/01/2042 | $91.33 | $0.41 | $0.34 | $0.08 | $90.92 |
| 199 | 07/01/2042 | $90.92 | $0.41 | $0.34 | $0.08 | $90.51 |
| 200 | 08/01/2042 | $90.51 | $0.41 | $0.34 | $0.08 | $90.10 |
| 201 | 09/01/2042 | $90.10 | $0.41 | $0.34 | $0.08 | $89.69 |
| 202 | 10/01/2042 | $89.69 | $0.41 | $0.34 | $0.08 | $89.28 |
| 203 | 11/01/2042 | $89.28 | $0.42 | $0.33 | $0.08 | $88.86 |
| 204 | 12/01/2042 | $88.86 | $0.42 | $0.33 | $0.08 | $88.44 |
| 205 | 01/01/2043 | $88.44 | $0.42 | $0.33 | $0.08 | $88.03 |
| 206 | 02/01/2043 | $88.03 | $0.42 | $0.33 | $0.08 | $87.61 |
| 207 | 03/01/2043 | $87.61 | $0.42 | $0.33 | $0.08 | $87.18 |
| 208 | 04/01/2043 | $87.18 | $0.42 | $0.33 | $0.08 | $86.76 |
| 209 | 05/01/2043 | $86.76 | $0.42 | $0.33 | $0.08 | $86.34 |
| 210 | 06/01/2043 | $86.34 | $0.43 | $0.32 | $0.08 | $85.91 |
| 211 | 07/01/2043 | $85.91 | $0.43 | $0.32 | $0.08 | $85.48 |
| 212 | 08/01/2043 | $85.48 | $0.43 | $0.32 | $0.08 | $85.05 |
| 213 | 09/01/2043 | $85.05 | $0.43 | $0.32 | $0.08 | $84.62 |
| 214 | 10/01/2043 | $84.62 | $0.43 | $0.32 | $0.08 | $84.19 |
| 215 | 11/01/2043 | $84.19 | $0.43 | $0.32 | $0.08 | $83.76 |
| 216 | 12/01/2043 | $83.76 | $0.44 | $0.31 | $0.08 | $83.32 |
| 217 | 01/01/2044 | $83.32 | $0.44 | $0.31 | $0.08 | $82.88 |
| 218 | 02/01/2044 | $82.88 | $0.44 | $0.31 | $0.08 | $82.44 |
| 219 | 03/01/2044 | $82.44 | $0.44 | $0.31 | $0.08 | $82.00 |
| 220 | 04/01/2044 | $82.00 | $0.44 | $0.31 | $0.08 | $81.56 |
| 221 | 05/01/2044 | $81.56 | $0.44 | $0.31 | $0.08 | $81.12 |
| 222 | 06/01/2044 | $81.12 | $0.45 | $0.30 | $0.08 | $80.67 |
| 223 | 07/01/2044 | $80.67 | $0.45 | $0.30 | $0.08 | $80.22 |
| 224 | 08/01/2044 | $80.22 | $0.45 | $0.30 | $0.08 | $79.78 |
| 225 | 09/01/2044 | $79.78 | $0.45 | $0.30 | $0.08 | $79.32 |
| 226 | 10/01/2044 | $79.32 | $0.45 | $0.30 | $0.08 | $78.87 |
| 227 | 11/01/2044 | $78.87 | $0.45 | $0.30 | $0.08 | $78.42 |
| 228 | 12/01/2044 | $78.42 | $0.46 | $0.29 | $0.08 | $77.96 |
| 229 | 01/01/2045 | $77.96 | $0.46 | $0.29 | $0.08 | $77.50 |
| 230 | 02/01/2045 | $77.50 | $0.46 | $0.29 | $0.08 | $77.05 |
| 231 | 03/01/2045 | $77.05 | $0.46 | $0.29 | $0.08 | $76.58 |
| 232 | 04/01/2045 | $76.58 | $0.46 | $0.29 | $0.08 | $76.12 |
| 233 | 05/01/2045 | $76.12 | $0.46 | $0.29 | $0.08 | $75.66 |
| 234 | 06/01/2045 | $75.66 | $0.47 | $0.28 | $0.08 | $75.19 |
| 235 | 07/01/2045 | $75.19 | $0.47 | $0.28 | $0.08 | $74.72 |
| 236 | 08/01/2045 | $74.72 | $0.47 | $0.28 | $0.08 | $74.25 |
| 237 | 09/01/2045 | $74.25 | $0.47 | $0.28 | $0.08 | $73.78 |
| 238 | 10/01/2045 | $73.78 | $0.47 | $0.28 | $0.08 | $73.31 |
| 239 | 11/01/2045 | $73.31 | $0.47 | $0.27 | $0.08 | $72.83 |
| 240 | 12/01/2045 | $72.83 | $0.48 | $0.27 | $0.08 | $72.36 |
| 241 | 01/01/2046 | $72.36 | $0.48 | $0.27 | $0.08 | $71.88 |
| 242 | 02/01/2046 | $71.88 | $0.48 | $0.27 | $0.08 | $71.40 |
| 243 | 03/01/2046 | $71.40 | $0.48 | $0.27 | $0.08 | $70.92 |
| 244 | 04/01/2046 | $70.92 | $0.48 | $0.27 | $0.08 | $70.43 |
| 245 | 05/01/2046 | $70.43 | $0.49 | $0.26 | $0.08 | $69.95 |
| 246 | 06/01/2046 | $69.95 | $0.49 | $0.26 | $0.08 | $69.46 |
| 247 | 07/01/2046 | $69.46 | $0.49 | $0.26 | $0.08 | $68.97 |
| 248 | 08/01/2046 | $68.97 | $0.49 | $0.26 | $0.08 | $68.48 |
| 249 | 09/01/2046 | $68.48 | $0.49 | $0.26 | $0.08 | $67.98 |
| 250 | 10/01/2046 | $67.98 | $0.49 | $0.25 | $0.08 | $67.49 |
| 251 | 11/01/2046 | $67.49 | $0.50 | $0.25 | $0.08 | $66.99 |
| 252 | 12/01/2046 | $66.99 | $0.50 | $0.25 | $0.08 | $66.49 |
| 253 | 01/01/2047 | $66.49 | $0.50 | $0.25 | $0.08 | $65.99 |
| 254 | 02/01/2047 | $65.99 | $0.50 | $0.25 | $0.08 | $65.49 |
| 255 | 03/01/2047 | $65.49 | $0.50 | $0.25 | $0.08 | $64.99 |
| 256 | 04/01/2047 | $64.99 | $0.51 | $0.24 | $0.08 | $64.48 |
| 257 | 05/01/2047 | $64.48 | $0.51 | $0.24 | $0.08 | $63.97 |
| 258 | 06/01/2047 | $63.97 | $0.51 | $0.24 | $0.08 | $63.46 |
| 259 | 07/01/2047 | $63.46 | $0.51 | $0.24 | $0.08 | $62.95 |
| 260 | 08/01/2047 | $62.95 | $0.51 | $0.24 | $0.08 | $62.44 |
| 261 | 09/01/2047 | $62.44 | $0.52 | $0.23 | $0.08 | $61.92 |
| 262 | 10/01/2047 | $61.92 | $0.52 | $0.23 | $0.08 | $61.40 |
| 263 | 11/01/2047 | $61.40 | $0.52 | $0.23 | $0.08 | $60.88 |
| 264 | 12/01/2047 | $60.88 | $0.52 | $0.23 | $0.08 | $60.36 |
| 265 | 01/01/2048 | $60.36 | $0.52 | $0.23 | $0.08 | $59.84 |
| 266 | 02/01/2048 | $59.84 | $0.53 | $0.22 | $0.08 | $59.31 |
| 267 | 03/01/2048 | $59.31 | $0.53 | $0.22 | $0.08 | $58.79 |
| 268 | 04/01/2048 | $58.79 | $0.53 | $0.22 | $0.08 | $58.26 |
| 269 | 05/01/2048 | $58.26 | $0.53 | $0.22 | $0.08 | $57.72 |
| 270 | 06/01/2048 | $57.72 | $0.53 | $0.22 | $0.08 | $57.19 |
| 271 | 07/01/2048 | $57.19 | $0.54 | $0.21 | $0.08 | $56.66 |
| 272 | 08/01/2048 | $56.66 | $0.54 | $0.21 | $0.08 | $56.12 |
| 273 | 09/01/2048 | $56.12 | $0.54 | $0.21 | $0.08 | $55.58 |
| 274 | 10/01/2048 | $55.58 | $0.54 | $0.21 | $0.08 | $55.04 |
| 275 | 11/01/2048 | $55.04 | $0.54 | $0.21 | $0.08 | $54.49 |
| 276 | 12/01/2048 | $54.49 | $0.55 | $0.20 | $0.08 | $53.95 |
| 277 | 01/01/2049 | $53.95 | $0.55 | $0.20 | $0.08 | $53.40 |
| 278 | 02/01/2049 | $53.40 | $0.55 | $0.20 | $0.08 | $52.85 |
| 279 | 03/01/2049 | $52.85 | $0.55 | $0.20 | $0.08 | $52.30 |
| 280 | 04/01/2049 | $52.30 | $0.55 | $0.20 | $0.08 | $51.75 |
| 281 | 05/01/2049 | $51.75 | $0.56 | $0.19 | $0.08 | $51.19 |
| 282 | 06/01/2049 | $51.19 | $0.56 | $0.19 | $0.08 | $50.63 |
| 283 | 07/01/2049 | $50.63 | $0.56 | $0.19 | $0.08 | $50.07 |
| 284 | 08/01/2049 | $50.07 | $0.56 | $0.19 | $0.08 | $49.51 |
| 285 | 09/01/2049 | $49.51 | $0.56 | $0.19 | $0.08 | $48.95 |
| 286 | 10/01/2049 | $48.95 | $0.57 | $0.18 | $0.08 | $48.38 |
| 287 | 11/01/2049 | $48.38 | $0.57 | $0.18 | $0.08 | $47.81 |
| 288 | 12/01/2049 | $47.81 | $0.57 | $0.18 | $0.08 | $47.24 |
| 289 | 01/01/2050 | $47.24 | $0.57 | $0.18 | $0.08 | $46.67 |
| 290 | 02/01/2050 | $46.67 | $0.57 | $0.18 | $0.08 | $46.09 |
| 291 | 03/01/2050 | $46.09 | $0.58 | $0.17 | $0.08 | $45.52 |
| 292 | 04/01/2050 | $45.52 | $0.58 | $0.17 | $0.08 | $44.94 |
| 293 | 05/01/2050 | $44.94 | $0.58 | $0.17 | $0.08 | $44.36 |
| 294 | 06/01/2050 | $44.36 | $0.58 | $0.17 | $0.08 | $43.77 |
| 295 | 07/01/2050 | $43.77 | $0.59 | $0.16 | $0.08 | $43.19 |
| 296 | 08/01/2050 | $43.19 | $0.59 | $0.16 | $0.08 | $42.60 |
| 297 | 09/01/2050 | $42.60 | $0.59 | $0.16 | $0.08 | $42.01 |
| 298 | 10/01/2050 | $42.01 | $0.59 | $0.16 | $0.08 | $41.42 |
| 299 | 11/01/2050 | $41.42 | $0.59 | $0.16 | $0.08 | $40.82 |
| 300 | 12/01/2050 | $40.82 | $0.60 | $0.15 | $0.08 | $40.22 |
| 301 | 01/01/2051 | $40.22 | $0.60 | $0.15 | $0.08 | $39.62 |
| 302 | 02/01/2051 | $39.62 | $0.60 | $0.15 | $0.08 | $39.02 |
| 303 | 03/01/2051 | $39.02 | $0.60 | $0.15 | $0.08 | $38.42 |
| 304 | 04/01/2051 | $38.42 | $0.61 | $0.14 | $0.08 | $37.81 |
| 305 | 05/01/2051 | $37.81 | $0.61 | $0.14 | $0.08 | $37.21 |
| 306 | 06/01/2051 | $37.21 | $0.61 | $0.14 | $0.08 | $36.60 |
| 307 | 07/01/2051 | $36.60 | $0.61 | $0.14 | $0.08 | $35.98 |
| 308 | 08/01/2051 | $35.98 | $0.61 | $0.13 | $0.08 | $35.37 |
| 309 | 09/01/2051 | $35.37 | $0.62 | $0.13 | $0.08 | $34.75 |
| 310 | 10/01/2051 | $34.75 | $0.62 | $0.13 | $0.08 | $34.13 |
| 311 | 11/01/2051 | $34.13 | $0.62 | $0.13 | $0.08 | $33.51 |
| 312 | 12/01/2051 | $33.51 | $0.62 | $0.13 | $0.08 | $32.89 |
| 313 | 01/01/2052 | $32.89 | $0.63 | $0.12 | $0.08 | $32.26 |
| 314 | 02/01/2052 | $32.26 | $0.63 | $0.12 | $0.08 | $31.63 |
| 315 | 03/01/2052 | $31.63 | $0.63 | $0.12 | $0.08 | $31.00 |
| 316 | 04/01/2052 | $31.00 | $0.63 | $0.12 | $0.08 | $30.36 |
| 317 | 05/01/2052 | $30.36 | $0.64 | $0.11 | $0.08 | $29.73 |
| 318 | 06/01/2052 | $29.73 | $0.64 | $0.11 | $0.08 | $29.09 |
| 319 | 07/01/2052 | $29.09 | $0.64 | $0.11 | $0.08 | $28.45 |
| 320 | 08/01/2052 | $28.45 | $0.64 | $0.11 | $0.08 | $27.81 |
| 321 | 09/01/2052 | $27.81 | $0.65 | $0.10 | $0.08 | $27.16 |
| 322 | 10/01/2052 | $27.16 | $0.65 | $0.10 | $0.08 | $26.51 |
| 323 | 11/01/2052 | $26.51 | $0.65 | $0.10 | $0.08 | $25.86 |
| 324 | 12/01/2052 | $25.86 | $0.65 | $0.10 | $0.08 | $25.21 |
| 325 | 01/01/2053 | $25.21 | $0.66 | $0.09 | $0.08 | $24.55 |
| 326 | 02/01/2053 | $24.55 | $0.66 | $0.09 | $0.08 | $23.90 |
| 327 | 03/01/2053 | $23.90 | $0.66 | $0.09 | $0.08 | $23.24 |
| 328 | 04/01/2053 | $23.24 | $0.66 | $0.09 | $0.08 | $22.57 |
| 329 | 05/01/2053 | $22.57 | $0.67 | $0.08 | $0.08 | $21.91 |
| 330 | 06/01/2053 | $21.91 | $0.67 | $0.08 | $0.08 | $21.24 |
| 331 | 07/01/2053 | $21.24 | $0.67 | $0.08 | $0.08 | $20.57 |
| 332 | 08/01/2053 | $20.57 | $0.67 | $0.08 | $0.08 | $19.90 |
| 333 | 09/01/2053 | $19.90 | $0.68 | $0.07 | $0.08 | $19.22 |
| 334 | 10/01/2053 | $19.22 | $0.68 | $0.07 | $0.08 | $18.54 |
| 335 | 11/01/2053 | $18.54 | $0.68 | $0.07 | $0.08 | $17.86 |
| 336 | 12/01/2053 | $17.86 | $0.68 | $0.07 | $0.08 | $17.18 |
| 337 | 01/01/2054 | $17.18 | $0.69 | $0.06 | $0.08 | $16.50 |
| 338 | 02/01/2054 | $16.50 | $0.69 | $0.06 | $0.08 | $15.81 |
| 339 | 03/01/2054 | $15.81 | $0.69 | $0.06 | $0.08 | $15.12 |
| 340 | 04/01/2054 | $15.12 | $0.69 | $0.06 | $0.08 | $14.42 |
| 341 | 05/01/2054 | $14.42 | $0.70 | $0.05 | $0.08 | $13.73 |
| 342 | 06/01/2054 | $13.73 | $0.70 | $0.05 | $0.08 | $13.03 |
| 343 | 07/01/2054 | $13.03 | $0.70 | $0.05 | $0.08 | $12.33 |
| 344 | 08/01/2054 | $12.33 | $0.70 | $0.05 | $0.08 | $11.62 |
| 345 | 09/01/2054 | $11.62 | $0.71 | $0.04 | $0.08 | $10.92 |
| 346 | 10/01/2054 | $10.92 | $0.71 | $0.04 | $0.08 | $10.21 |
| 347 | 11/01/2054 | $10.21 | $0.71 | $0.04 | $0.08 | $9.50 |
| 348 | 12/01/2054 | $9.50 | $0.71 | $0.04 | $0.08 | $8.78 |
| 349 | 01/01/2055 | $8.78 | $0.72 | $0.03 | $0.08 | $8.07 |
| 350 | 02/01/2055 | $8.07 | $0.72 | $0.03 | $0.08 | $7.35 |
| 351 | 03/01/2055 | $7.35 | $0.72 | $0.03 | $0.08 | $6.62 |
| 352 | 04/01/2055 | $6.62 | $0.73 | $0.02 | $0.08 | $5.90 |
| 353 | 05/01/2055 | $5.90 | $0.73 | $0.02 | $0.08 | $5.17 |
| 354 | 06/01/2055 | $5.17 | $0.73 | $0.02 | $0.08 | $4.44 |
| 355 | 07/01/2055 | $4.44 | $0.73 | $0.02 | $0.08 | $3.71 |
| 356 | 08/01/2055 | $3.71 | $0.74 | $0.01 | $0.08 | $2.97 |
| 357 | 09/01/2055 | $2.97 | $0.74 | $0.01 | $0.08 | $2.23 |
| 358 | 10/01/2055 | $2.23 | $0.74 | $0.01 | $0.08 | $1.49 |
| 359 | 11/01/2055 | $1.49 | $0.74 | $0.01 | $0.08 | $0.75 |
| 360 | 12/01/2055 | $0.75 | $0.75 | $0.00 | $0.08 | $0.00 |