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: $0.87
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 09/01/2025 | $156.00 | $0.21 | $0.59 | $0.08 | $155.79 |
| 2 | 10/01/2025 | $155.79 | $0.21 | $0.58 | $0.08 | $155.59 |
| 3 | 11/01/2025 | $155.59 | $0.21 | $0.58 | $0.08 | $155.38 |
| 4 | 12/01/2025 | $155.38 | $0.21 | $0.58 | $0.08 | $155.17 |
| 5 | 01/01/2026 | $155.17 | $0.21 | $0.58 | $0.08 | $154.97 |
| 6 | 02/01/2026 | $154.97 | $0.21 | $0.58 | $0.08 | $154.76 |
| 7 | 03/01/2026 | $154.76 | $0.21 | $0.58 | $0.08 | $154.55 |
| 8 | 04/01/2026 | $154.55 | $0.21 | $0.58 | $0.08 | $154.33 |
| 9 | 05/01/2026 | $154.33 | $0.21 | $0.58 | $0.08 | $154.12 |
| 10 | 06/01/2026 | $154.12 | $0.21 | $0.58 | $0.08 | $153.91 |
| 11 | 07/01/2026 | $153.91 | $0.21 | $0.58 | $0.08 | $153.70 |
| 12 | 08/01/2026 | $153.70 | $0.21 | $0.58 | $0.08 | $153.48 |
| 13 | 09/01/2026 | $153.48 | $0.21 | $0.58 | $0.08 | $153.27 |
| 14 | 10/01/2026 | $153.27 | $0.22 | $0.57 | $0.08 | $153.05 |
| 15 | 11/01/2026 | $153.05 | $0.22 | $0.57 | $0.08 | $152.84 |
| 16 | 12/01/2026 | $152.84 | $0.22 | $0.57 | $0.08 | $152.62 |
| 17 | 01/01/2027 | $152.62 | $0.22 | $0.57 | $0.08 | $152.40 |
| 18 | 02/01/2027 | $152.40 | $0.22 | $0.57 | $0.08 | $152.18 |
| 19 | 03/01/2027 | $152.18 | $0.22 | $0.57 | $0.08 | $151.96 |
| 20 | 04/01/2027 | $151.96 | $0.22 | $0.57 | $0.08 | $151.74 |
| 21 | 05/01/2027 | $151.74 | $0.22 | $0.57 | $0.08 | $151.52 |
| 22 | 06/01/2027 | $151.52 | $0.22 | $0.57 | $0.08 | $151.30 |
| 23 | 07/01/2027 | $151.30 | $0.22 | $0.57 | $0.08 | $151.08 |
| 24 | 08/01/2027 | $151.08 | $0.22 | $0.57 | $0.08 | $150.85 |
| 25 | 09/01/2027 | $150.85 | $0.22 | $0.57 | $0.08 | $150.63 |
| 26 | 10/01/2027 | $150.63 | $0.23 | $0.56 | $0.08 | $150.40 |
| 27 | 11/01/2027 | $150.40 | $0.23 | $0.56 | $0.08 | $150.17 |
| 28 | 12/01/2027 | $150.17 | $0.23 | $0.56 | $0.08 | $149.95 |
| 29 | 01/01/2028 | $149.95 | $0.23 | $0.56 | $0.08 | $149.72 |
| 30 | 02/01/2028 | $149.72 | $0.23 | $0.56 | $0.08 | $149.49 |
| 31 | 03/01/2028 | $149.49 | $0.23 | $0.56 | $0.08 | $149.26 |
| 32 | 04/01/2028 | $149.26 | $0.23 | $0.56 | $0.08 | $149.03 |
| 33 | 05/01/2028 | $149.03 | $0.23 | $0.56 | $0.08 | $148.80 |
| 34 | 06/01/2028 | $148.80 | $0.23 | $0.56 | $0.08 | $148.57 |
| 35 | 07/01/2028 | $148.57 | $0.23 | $0.56 | $0.08 | $148.33 |
| 36 | 08/01/2028 | $148.33 | $0.23 | $0.56 | $0.08 | $148.10 |
| 37 | 09/01/2028 | $148.10 | $0.24 | $0.56 | $0.08 | $147.86 |
| 38 | 10/01/2028 | $147.86 | $0.24 | $0.55 | $0.08 | $147.63 |
| 39 | 11/01/2028 | $147.63 | $0.24 | $0.55 | $0.08 | $147.39 |
| 40 | 12/01/2028 | $147.39 | $0.24 | $0.55 | $0.08 | $147.15 |
| 41 | 01/01/2029 | $147.15 | $0.24 | $0.55 | $0.08 | $146.91 |
| 42 | 02/01/2029 | $146.91 | $0.24 | $0.55 | $0.08 | $146.67 |
| 43 | 03/01/2029 | $146.67 | $0.24 | $0.55 | $0.08 | $146.43 |
| 44 | 04/01/2029 | $146.43 | $0.24 | $0.55 | $0.08 | $146.19 |
| 45 | 05/01/2029 | $146.19 | $0.24 | $0.55 | $0.08 | $145.95 |
| 46 | 06/01/2029 | $145.95 | $0.24 | $0.55 | $0.08 | $145.71 |
| 47 | 07/01/2029 | $145.71 | $0.24 | $0.55 | $0.08 | $145.46 |
| 48 | 08/01/2029 | $145.46 | $0.24 | $0.55 | $0.08 | $145.22 |
| 49 | 09/01/2029 | $145.22 | $0.25 | $0.54 | $0.08 | $144.97 |
| 50 | 10/01/2029 | $144.97 | $0.25 | $0.54 | $0.08 | $144.73 |
| 51 | 11/01/2029 | $144.73 | $0.25 | $0.54 | $0.08 | $144.48 |
| 52 | 12/01/2029 | $144.48 | $0.25 | $0.54 | $0.08 | $144.23 |
| 53 | 01/01/2030 | $144.23 | $0.25 | $0.54 | $0.08 | $143.98 |
| 54 | 02/01/2030 | $143.98 | $0.25 | $0.54 | $0.08 | $143.73 |
| 55 | 03/01/2030 | $143.73 | $0.25 | $0.54 | $0.08 | $143.48 |
| 56 | 04/01/2030 | $143.48 | $0.25 | $0.54 | $0.08 | $143.23 |
| 57 | 05/01/2030 | $143.23 | $0.25 | $0.54 | $0.08 | $142.97 |
| 58 | 06/01/2030 | $142.97 | $0.25 | $0.54 | $0.08 | $142.72 |
| 59 | 07/01/2030 | $142.72 | $0.26 | $0.54 | $0.08 | $142.46 |
| 60 | 08/01/2030 | $142.46 | $0.26 | $0.53 | $0.08 | $142.21 |
| 61 | 09/01/2030 | $142.21 | $0.26 | $0.53 | $0.08 | $141.95 |
| 62 | 10/01/2030 | $141.95 | $0.26 | $0.53 | $0.08 | $141.69 |
| 63 | 11/01/2030 | $141.69 | $0.26 | $0.53 | $0.08 | $141.43 |
| 64 | 12/01/2030 | $141.43 | $0.26 | $0.53 | $0.08 | $141.17 |
| 65 | 01/01/2031 | $141.17 | $0.26 | $0.53 | $0.08 | $140.91 |
| 66 | 02/01/2031 | $140.91 | $0.26 | $0.53 | $0.08 | $140.65 |
| 67 | 03/01/2031 | $140.65 | $0.26 | $0.53 | $0.08 | $140.39 |
| 68 | 04/01/2031 | $140.39 | $0.26 | $0.53 | $0.08 | $140.12 |
| 69 | 05/01/2031 | $140.12 | $0.26 | $0.53 | $0.08 | $139.86 |
| 70 | 06/01/2031 | $139.86 | $0.27 | $0.52 | $0.08 | $139.59 |
| 71 | 07/01/2031 | $139.59 | $0.27 | $0.52 | $0.08 | $139.32 |
| 72 | 08/01/2031 | $139.32 | $0.27 | $0.52 | $0.08 | $139.06 |
| 73 | 09/01/2031 | $139.06 | $0.27 | $0.52 | $0.08 | $138.79 |
| 74 | 10/01/2031 | $138.79 | $0.27 | $0.52 | $0.08 | $138.52 |
| 75 | 11/01/2031 | $138.52 | $0.27 | $0.52 | $0.08 | $138.25 |
| 76 | 12/01/2031 | $138.25 | $0.27 | $0.52 | $0.08 | $137.97 |
| 77 | 01/01/2032 | $137.97 | $0.27 | $0.52 | $0.08 | $137.70 |
| 78 | 02/01/2032 | $137.70 | $0.27 | $0.52 | $0.08 | $137.43 |
| 79 | 03/01/2032 | $137.43 | $0.28 | $0.52 | $0.08 | $137.15 |
| 80 | 04/01/2032 | $137.15 | $0.28 | $0.51 | $0.08 | $136.88 |
| 81 | 05/01/2032 | $136.88 | $0.28 | $0.51 | $0.08 | $136.60 |
| 82 | 06/01/2032 | $136.60 | $0.28 | $0.51 | $0.08 | $136.32 |
| 83 | 07/01/2032 | $136.32 | $0.28 | $0.51 | $0.08 | $136.04 |
| 84 | 08/01/2032 | $136.04 | $0.28 | $0.51 | $0.08 | $135.76 |
| 85 | 09/01/2032 | $135.76 | $0.28 | $0.51 | $0.08 | $135.48 |
| 86 | 10/01/2032 | $135.48 | $0.28 | $0.51 | $0.08 | $135.20 |
| 87 | 11/01/2032 | $135.20 | $0.28 | $0.51 | $0.08 | $134.91 |
| 88 | 12/01/2032 | $134.91 | $0.28 | $0.51 | $0.08 | $134.63 |
| 89 | 01/01/2033 | $134.63 | $0.29 | $0.50 | $0.08 | $134.34 |
| 90 | 02/01/2033 | $134.34 | $0.29 | $0.50 | $0.08 | $134.06 |
| 91 | 03/01/2033 | $134.06 | $0.29 | $0.50 | $0.08 | $133.77 |
| 92 | 04/01/2033 | $133.77 | $0.29 | $0.50 | $0.08 | $133.48 |
| 93 | 05/01/2033 | $133.48 | $0.29 | $0.50 | $0.08 | $133.19 |
| 94 | 06/01/2033 | $133.19 | $0.29 | $0.50 | $0.08 | $132.90 |
| 95 | 07/01/2033 | $132.90 | $0.29 | $0.50 | $0.08 | $132.61 |
| 96 | 08/01/2033 | $132.61 | $0.29 | $0.50 | $0.08 | $132.31 |
| 97 | 09/01/2033 | $132.31 | $0.29 | $0.50 | $0.08 | $132.02 |
| 98 | 10/01/2033 | $132.02 | $0.30 | $0.50 | $0.08 | $131.72 |
| 99 | 11/01/2033 | $131.72 | $0.30 | $0.49 | $0.08 | $131.43 |
| 100 | 12/01/2033 | $131.43 | $0.30 | $0.49 | $0.08 | $131.13 |
| 101 | 01/01/2034 | $131.13 | $0.30 | $0.49 | $0.08 | $130.83 |
| 102 | 02/01/2034 | $130.83 | $0.30 | $0.49 | $0.08 | $130.53 |
| 103 | 03/01/2034 | $130.53 | $0.30 | $0.49 | $0.08 | $130.23 |
| 104 | 04/01/2034 | $130.23 | $0.30 | $0.49 | $0.08 | $129.93 |
| 105 | 05/01/2034 | $129.93 | $0.30 | $0.49 | $0.08 | $129.63 |
| 106 | 06/01/2034 | $129.63 | $0.30 | $0.49 | $0.08 | $129.32 |
| 107 | 07/01/2034 | $129.32 | $0.31 | $0.48 | $0.08 | $129.02 |
| 108 | 08/01/2034 | $129.02 | $0.31 | $0.48 | $0.08 | $128.71 |
| 109 | 09/01/2034 | $128.71 | $0.31 | $0.48 | $0.08 | $128.40 |
| 110 | 10/01/2034 | $128.40 | $0.31 | $0.48 | $0.08 | $128.09 |
| 111 | 11/01/2034 | $128.09 | $0.31 | $0.48 | $0.08 | $127.78 |
| 112 | 12/01/2034 | $127.78 | $0.31 | $0.48 | $0.08 | $127.47 |
| 113 | 01/01/2035 | $127.47 | $0.31 | $0.48 | $0.08 | $127.16 |
| 114 | 02/01/2035 | $127.16 | $0.31 | $0.48 | $0.08 | $126.85 |
| 115 | 03/01/2035 | $126.85 | $0.31 | $0.48 | $0.08 | $126.53 |
| 116 | 04/01/2035 | $126.53 | $0.32 | $0.47 | $0.08 | $126.22 |
| 117 | 05/01/2035 | $126.22 | $0.32 | $0.47 | $0.08 | $125.90 |
| 118 | 06/01/2035 | $125.90 | $0.32 | $0.47 | $0.08 | $125.58 |
| 119 | 07/01/2035 | $125.58 | $0.32 | $0.47 | $0.08 | $125.26 |
| 120 | 08/01/2035 | $125.26 | $0.32 | $0.47 | $0.08 | $124.94 |
| 121 | 09/01/2035 | $124.94 | $0.32 | $0.47 | $0.08 | $124.62 |
| 122 | 10/01/2035 | $124.62 | $0.32 | $0.47 | $0.08 | $124.29 |
| 123 | 11/01/2035 | $124.29 | $0.32 | $0.47 | $0.08 | $123.97 |
| 124 | 12/01/2035 | $123.97 | $0.33 | $0.46 | $0.08 | $123.64 |
| 125 | 01/01/2036 | $123.64 | $0.33 | $0.46 | $0.08 | $123.32 |
| 126 | 02/01/2036 | $123.32 | $0.33 | $0.46 | $0.08 | $122.99 |
| 127 | 03/01/2036 | $122.99 | $0.33 | $0.46 | $0.08 | $122.66 |
| 128 | 04/01/2036 | $122.66 | $0.33 | $0.46 | $0.08 | $122.33 |
| 129 | 05/01/2036 | $122.33 | $0.33 | $0.46 | $0.08 | $122.00 |
| 130 | 06/01/2036 | $122.00 | $0.33 | $0.46 | $0.08 | $121.67 |
| 131 | 07/01/2036 | $121.67 | $0.33 | $0.46 | $0.08 | $121.33 |
| 132 | 08/01/2036 | $121.33 | $0.34 | $0.45 | $0.08 | $121.00 |
| 133 | 09/01/2036 | $121.00 | $0.34 | $0.45 | $0.08 | $120.66 |
| 134 | 10/01/2036 | $120.66 | $0.34 | $0.45 | $0.08 | $120.32 |
| 135 | 11/01/2036 | $120.32 | $0.34 | $0.45 | $0.08 | $119.98 |
| 136 | 12/01/2036 | $119.98 | $0.34 | $0.45 | $0.08 | $119.64 |
| 137 | 01/01/2037 | $119.64 | $0.34 | $0.45 | $0.08 | $119.30 |
| 138 | 02/01/2037 | $119.30 | $0.34 | $0.45 | $0.08 | $118.96 |
| 139 | 03/01/2037 | $118.96 | $0.34 | $0.45 | $0.08 | $118.61 |
| 140 | 04/01/2037 | $118.61 | $0.35 | $0.44 | $0.08 | $118.27 |
| 141 | 05/01/2037 | $118.27 | $0.35 | $0.44 | $0.08 | $117.92 |
| 142 | 06/01/2037 | $117.92 | $0.35 | $0.44 | $0.08 | $117.57 |
| 143 | 07/01/2037 | $117.57 | $0.35 | $0.44 | $0.08 | $117.22 |
| 144 | 08/01/2037 | $117.22 | $0.35 | $0.44 | $0.08 | $116.87 |
| 145 | 09/01/2037 | $116.87 | $0.35 | $0.44 | $0.08 | $116.52 |
| 146 | 10/01/2037 | $116.52 | $0.35 | $0.44 | $0.08 | $116.17 |
| 147 | 11/01/2037 | $116.17 | $0.35 | $0.44 | $0.08 | $115.81 |
| 148 | 12/01/2037 | $115.81 | $0.36 | $0.43 | $0.08 | $115.45 |
| 149 | 01/01/2038 | $115.45 | $0.36 | $0.43 | $0.08 | $115.10 |
| 150 | 02/01/2038 | $115.10 | $0.36 | $0.43 | $0.08 | $114.74 |
| 151 | 03/01/2038 | $114.74 | $0.36 | $0.43 | $0.08 | $114.38 |
| 152 | 04/01/2038 | $114.38 | $0.36 | $0.43 | $0.08 | $114.02 |
| 153 | 05/01/2038 | $114.02 | $0.36 | $0.43 | $0.08 | $113.65 |
| 154 | 06/01/2038 | $113.65 | $0.36 | $0.43 | $0.08 | $113.29 |
| 155 | 07/01/2038 | $113.29 | $0.37 | $0.42 | $0.08 | $112.92 |
| 156 | 08/01/2038 | $112.92 | $0.37 | $0.42 | $0.08 | $112.56 |
| 157 | 09/01/2038 | $112.56 | $0.37 | $0.42 | $0.08 | $112.19 |
| 158 | 10/01/2038 | $112.19 | $0.37 | $0.42 | $0.08 | $111.82 |
| 159 | 11/01/2038 | $111.82 | $0.37 | $0.42 | $0.08 | $111.45 |
| 160 | 12/01/2038 | $111.45 | $0.37 | $0.42 | $0.08 | $111.08 |
| 161 | 01/01/2039 | $111.08 | $0.37 | $0.42 | $0.08 | $110.70 |
| 162 | 02/01/2039 | $110.70 | $0.38 | $0.42 | $0.08 | $110.33 |
| 163 | 03/01/2039 | $110.33 | $0.38 | $0.41 | $0.08 | $109.95 |
| 164 | 04/01/2039 | $109.95 | $0.38 | $0.41 | $0.08 | $109.57 |
| 165 | 05/01/2039 | $109.57 | $0.38 | $0.41 | $0.08 | $109.19 |
| 166 | 06/01/2039 | $109.19 | $0.38 | $0.41 | $0.08 | $108.81 |
| 167 | 07/01/2039 | $108.81 | $0.38 | $0.41 | $0.08 | $108.43 |
| 168 | 08/01/2039 | $108.43 | $0.38 | $0.41 | $0.08 | $108.04 |
| 169 | 09/01/2039 | $108.04 | $0.39 | $0.41 | $0.08 | $107.66 |
| 170 | 10/01/2039 | $107.66 | $0.39 | $0.40 | $0.08 | $107.27 |
| 171 | 11/01/2039 | $107.27 | $0.39 | $0.40 | $0.08 | $106.88 |
| 172 | 12/01/2039 | $106.88 | $0.39 | $0.40 | $0.08 | $106.49 |
| 173 | 01/01/2040 | $106.49 | $0.39 | $0.40 | $0.08 | $106.10 |
| 174 | 02/01/2040 | $106.10 | $0.39 | $0.40 | $0.08 | $105.71 |
| 175 | 03/01/2040 | $105.71 | $0.39 | $0.40 | $0.08 | $105.32 |
| 176 | 04/01/2040 | $105.32 | $0.40 | $0.39 | $0.08 | $104.92 |
| 177 | 05/01/2040 | $104.92 | $0.40 | $0.39 | $0.08 | $104.52 |
| 178 | 06/01/2040 | $104.52 | $0.40 | $0.39 | $0.08 | $104.13 |
| 179 | 07/01/2040 | $104.13 | $0.40 | $0.39 | $0.08 | $103.73 |
| 180 | 08/01/2040 | $103.73 | $0.40 | $0.39 | $0.08 | $103.32 |
| 181 | 09/01/2040 | $103.32 | $0.40 | $0.39 | $0.08 | $102.92 |
| 182 | 10/01/2040 | $102.92 | $0.40 | $0.39 | $0.08 | $102.52 |
| 183 | 11/01/2040 | $102.52 | $0.41 | $0.38 | $0.08 | $102.11 |
| 184 | 12/01/2040 | $102.11 | $0.41 | $0.38 | $0.08 | $101.70 |
| 185 | 01/01/2041 | $101.70 | $0.41 | $0.38 | $0.08 | $101.29 |
| 186 | 02/01/2041 | $101.29 | $0.41 | $0.38 | $0.08 | $100.88 |
| 187 | 03/01/2041 | $100.88 | $0.41 | $0.38 | $0.08 | $100.47 |
| 188 | 04/01/2041 | $100.47 | $0.41 | $0.38 | $0.08 | $100.06 |
| 189 | 05/01/2041 | $100.06 | $0.42 | $0.38 | $0.08 | $99.64 |
| 190 | 06/01/2041 | $99.64 | $0.42 | $0.37 | $0.08 | $99.23 |
| 191 | 07/01/2041 | $99.23 | $0.42 | $0.37 | $0.08 | $98.81 |
| 192 | 08/01/2041 | $98.81 | $0.42 | $0.37 | $0.08 | $98.39 |
| 193 | 09/01/2041 | $98.39 | $0.42 | $0.37 | $0.08 | $97.97 |
| 194 | 10/01/2041 | $97.97 | $0.42 | $0.37 | $0.08 | $97.54 |
| 195 | 11/01/2041 | $97.54 | $0.42 | $0.37 | $0.08 | $97.12 |
| 196 | 12/01/2041 | $97.12 | $0.43 | $0.36 | $0.08 | $96.69 |
| 197 | 01/01/2042 | $96.69 | $0.43 | $0.36 | $0.08 | $96.27 |
| 198 | 02/01/2042 | $96.27 | $0.43 | $0.36 | $0.08 | $95.84 |
| 199 | 03/01/2042 | $95.84 | $0.43 | $0.36 | $0.08 | $95.40 |
| 200 | 04/01/2042 | $95.40 | $0.43 | $0.36 | $0.08 | $94.97 |
| 201 | 05/01/2042 | $94.97 | $0.43 | $0.36 | $0.08 | $94.54 |
| 202 | 06/01/2042 | $94.54 | $0.44 | $0.35 | $0.08 | $94.10 |
| 203 | 07/01/2042 | $94.10 | $0.44 | $0.35 | $0.08 | $93.66 |
| 204 | 08/01/2042 | $93.66 | $0.44 | $0.35 | $0.08 | $93.23 |
| 205 | 09/01/2042 | $93.23 | $0.44 | $0.35 | $0.08 | $92.78 |
| 206 | 10/01/2042 | $92.78 | $0.44 | $0.35 | $0.08 | $92.34 |
| 207 | 11/01/2042 | $92.34 | $0.44 | $0.35 | $0.08 | $91.90 |
| 208 | 12/01/2042 | $91.90 | $0.45 | $0.34 | $0.08 | $91.45 |
| 209 | 01/01/2043 | $91.45 | $0.45 | $0.34 | $0.08 | $91.00 |
| 210 | 02/01/2043 | $91.00 | $0.45 | $0.34 | $0.08 | $90.56 |
| 211 | 03/01/2043 | $90.56 | $0.45 | $0.34 | $0.08 | $90.10 |
| 212 | 04/01/2043 | $90.10 | $0.45 | $0.34 | $0.08 | $89.65 |
| 213 | 05/01/2043 | $89.65 | $0.45 | $0.34 | $0.08 | $89.20 |
| 214 | 06/01/2043 | $89.20 | $0.46 | $0.33 | $0.08 | $88.74 |
| 215 | 07/01/2043 | $88.74 | $0.46 | $0.33 | $0.08 | $88.28 |
| 216 | 08/01/2043 | $88.28 | $0.46 | $0.33 | $0.08 | $87.82 |
| 217 | 09/01/2043 | $87.82 | $0.46 | $0.33 | $0.08 | $87.36 |
| 218 | 10/01/2043 | $87.36 | $0.46 | $0.33 | $0.08 | $86.90 |
| 219 | 11/01/2043 | $86.90 | $0.46 | $0.33 | $0.08 | $86.44 |
| 220 | 12/01/2043 | $86.44 | $0.47 | $0.32 | $0.08 | $85.97 |
| 221 | 01/01/2044 | $85.97 | $0.47 | $0.32 | $0.08 | $85.50 |
| 222 | 02/01/2044 | $85.50 | $0.47 | $0.32 | $0.08 | $85.03 |
| 223 | 03/01/2044 | $85.03 | $0.47 | $0.32 | $0.08 | $84.56 |
| 224 | 04/01/2044 | $84.56 | $0.47 | $0.32 | $0.08 | $84.09 |
| 225 | 05/01/2044 | $84.09 | $0.48 | $0.32 | $0.08 | $83.61 |
| 226 | 06/01/2044 | $83.61 | $0.48 | $0.31 | $0.08 | $83.14 |
| 227 | 07/01/2044 | $83.14 | $0.48 | $0.31 | $0.08 | $82.66 |
| 228 | 08/01/2044 | $82.66 | $0.48 | $0.31 | $0.08 | $82.18 |
| 229 | 09/01/2044 | $82.18 | $0.48 | $0.31 | $0.08 | $81.69 |
| 230 | 10/01/2044 | $81.69 | $0.48 | $0.31 | $0.08 | $81.21 |
| 231 | 11/01/2044 | $81.21 | $0.49 | $0.30 | $0.08 | $80.72 |
| 232 | 12/01/2044 | $80.72 | $0.49 | $0.30 | $0.08 | $80.24 |
| 233 | 01/01/2045 | $80.24 | $0.49 | $0.30 | $0.08 | $79.75 |
| 234 | 02/01/2045 | $79.75 | $0.49 | $0.30 | $0.08 | $79.26 |
| 235 | 03/01/2045 | $79.26 | $0.49 | $0.30 | $0.08 | $78.76 |
| 236 | 04/01/2045 | $78.76 | $0.50 | $0.30 | $0.08 | $78.27 |
| 237 | 05/01/2045 | $78.27 | $0.50 | $0.29 | $0.08 | $77.77 |
| 238 | 06/01/2045 | $77.77 | $0.50 | $0.29 | $0.08 | $77.27 |
| 239 | 07/01/2045 | $77.27 | $0.50 | $0.29 | $0.08 | $76.77 |
| 240 | 08/01/2045 | $76.77 | $0.50 | $0.29 | $0.08 | $76.27 |
| 241 | 09/01/2045 | $76.27 | $0.50 | $0.29 | $0.08 | $75.76 |
| 242 | 10/01/2045 | $75.76 | $0.51 | $0.28 | $0.08 | $75.26 |
| 243 | 11/01/2045 | $75.26 | $0.51 | $0.28 | $0.08 | $74.75 |
| 244 | 12/01/2045 | $74.75 | $0.51 | $0.28 | $0.08 | $74.24 |
| 245 | 01/01/2046 | $74.24 | $0.51 | $0.28 | $0.08 | $73.73 |
| 246 | 02/01/2046 | $73.73 | $0.51 | $0.28 | $0.08 | $73.21 |
| 247 | 03/01/2046 | $73.21 | $0.52 | $0.27 | $0.08 | $72.70 |
| 248 | 04/01/2046 | $72.70 | $0.52 | $0.27 | $0.08 | $72.18 |
| 249 | 05/01/2046 | $72.18 | $0.52 | $0.27 | $0.08 | $71.66 |
| 250 | 06/01/2046 | $71.66 | $0.52 | $0.27 | $0.08 | $71.14 |
| 251 | 07/01/2046 | $71.14 | $0.52 | $0.27 | $0.08 | $70.61 |
| 252 | 08/01/2046 | $70.61 | $0.53 | $0.26 | $0.08 | $70.09 |
| 253 | 09/01/2046 | $70.09 | $0.53 | $0.26 | $0.08 | $69.56 |
| 254 | 10/01/2046 | $69.56 | $0.53 | $0.26 | $0.08 | $69.03 |
| 255 | 11/01/2046 | $69.03 | $0.53 | $0.26 | $0.08 | $68.50 |
| 256 | 12/01/2046 | $68.50 | $0.53 | $0.26 | $0.08 | $67.97 |
| 257 | 01/01/2047 | $67.97 | $0.54 | $0.25 | $0.08 | $67.43 |
| 258 | 02/01/2047 | $67.43 | $0.54 | $0.25 | $0.08 | $66.89 |
| 259 | 03/01/2047 | $66.89 | $0.54 | $0.25 | $0.08 | $66.35 |
| 260 | 04/01/2047 | $66.35 | $0.54 | $0.25 | $0.08 | $65.81 |
| 261 | 05/01/2047 | $65.81 | $0.54 | $0.25 | $0.08 | $65.27 |
| 262 | 06/01/2047 | $65.27 | $0.55 | $0.24 | $0.08 | $64.72 |
| 263 | 07/01/2047 | $64.72 | $0.55 | $0.24 | $0.08 | $64.17 |
| 264 | 08/01/2047 | $64.17 | $0.55 | $0.24 | $0.08 | $63.63 |
| 265 | 09/01/2047 | $63.63 | $0.55 | $0.24 | $0.08 | $63.07 |
| 266 | 10/01/2047 | $63.07 | $0.55 | $0.24 | $0.08 | $62.52 |
| 267 | 11/01/2047 | $62.52 | $0.56 | $0.23 | $0.08 | $61.96 |
| 268 | 12/01/2047 | $61.96 | $0.56 | $0.23 | $0.08 | $61.41 |
| 269 | 01/01/2048 | $61.41 | $0.56 | $0.23 | $0.08 | $60.85 |
| 270 | 02/01/2048 | $60.85 | $0.56 | $0.23 | $0.08 | $60.28 |
| 271 | 03/01/2048 | $60.28 | $0.56 | $0.23 | $0.08 | $59.72 |
| 272 | 04/01/2048 | $59.72 | $0.57 | $0.22 | $0.08 | $59.15 |
| 273 | 05/01/2048 | $59.15 | $0.57 | $0.22 | $0.08 | $58.58 |
| 274 | 06/01/2048 | $58.58 | $0.57 | $0.22 | $0.08 | $58.01 |
| 275 | 07/01/2048 | $58.01 | $0.57 | $0.22 | $0.08 | $57.44 |
| 276 | 08/01/2048 | $57.44 | $0.58 | $0.22 | $0.08 | $56.86 |
| 277 | 09/01/2048 | $56.86 | $0.58 | $0.21 | $0.08 | $56.29 |
| 278 | 10/01/2048 | $56.29 | $0.58 | $0.21 | $0.08 | $55.71 |
| 279 | 11/01/2048 | $55.71 | $0.58 | $0.21 | $0.08 | $55.13 |
| 280 | 12/01/2048 | $55.13 | $0.58 | $0.21 | $0.08 | $54.54 |
| 281 | 01/01/2049 | $54.54 | $0.59 | $0.20 | $0.08 | $53.96 |
| 282 | 02/01/2049 | $53.96 | $0.59 | $0.20 | $0.08 | $53.37 |
| 283 | 03/01/2049 | $53.37 | $0.59 | $0.20 | $0.08 | $52.78 |
| 284 | 04/01/2049 | $52.78 | $0.59 | $0.20 | $0.08 | $52.19 |
| 285 | 05/01/2049 | $52.19 | $0.59 | $0.20 | $0.08 | $51.59 |
| 286 | 06/01/2049 | $51.59 | $0.60 | $0.19 | $0.08 | $50.99 |
| 287 | 07/01/2049 | $50.99 | $0.60 | $0.19 | $0.08 | $50.40 |
| 288 | 08/01/2049 | $50.40 | $0.60 | $0.19 | $0.08 | $49.79 |
| 289 | 09/01/2049 | $49.79 | $0.60 | $0.19 | $0.08 | $49.19 |
| 290 | 10/01/2049 | $49.19 | $0.61 | $0.18 | $0.08 | $48.58 |
| 291 | 11/01/2049 | $48.58 | $0.61 | $0.18 | $0.08 | $47.98 |
| 292 | 12/01/2049 | $47.98 | $0.61 | $0.18 | $0.08 | $47.37 |
| 293 | 01/01/2050 | $47.37 | $0.61 | $0.18 | $0.08 | $46.75 |
| 294 | 02/01/2050 | $46.75 | $0.62 | $0.18 | $0.08 | $46.14 |
| 295 | 03/01/2050 | $46.14 | $0.62 | $0.17 | $0.08 | $45.52 |
| 296 | 04/01/2050 | $45.52 | $0.62 | $0.17 | $0.08 | $44.90 |
| 297 | 05/01/2050 | $44.90 | $0.62 | $0.17 | $0.08 | $44.28 |
| 298 | 06/01/2050 | $44.28 | $0.62 | $0.17 | $0.08 | $43.65 |
| 299 | 07/01/2050 | $43.65 | $0.63 | $0.16 | $0.08 | $43.03 |
| 300 | 08/01/2050 | $43.03 | $0.63 | $0.16 | $0.08 | $42.40 |
| 301 | 09/01/2050 | $42.40 | $0.63 | $0.16 | $0.08 | $41.77 |
| 302 | 10/01/2050 | $41.77 | $0.63 | $0.16 | $0.08 | $41.13 |
| 303 | 11/01/2050 | $41.13 | $0.64 | $0.15 | $0.08 | $40.50 |
| 304 | 12/01/2050 | $40.50 | $0.64 | $0.15 | $0.08 | $39.86 |
| 305 | 01/01/2051 | $39.86 | $0.64 | $0.15 | $0.08 | $39.22 |
| 306 | 02/01/2051 | $39.22 | $0.64 | $0.15 | $0.08 | $38.57 |
| 307 | 03/01/2051 | $38.57 | $0.65 | $0.14 | $0.08 | $37.93 |
| 308 | 04/01/2051 | $37.93 | $0.65 | $0.14 | $0.08 | $37.28 |
| 309 | 05/01/2051 | $37.28 | $0.65 | $0.14 | $0.08 | $36.63 |
| 310 | 06/01/2051 | $36.63 | $0.65 | $0.14 | $0.08 | $35.98 |
| 311 | 07/01/2051 | $35.98 | $0.66 | $0.13 | $0.08 | $35.32 |
| 312 | 08/01/2051 | $35.32 | $0.66 | $0.13 | $0.08 | $34.66 |
| 313 | 09/01/2051 | $34.66 | $0.66 | $0.13 | $0.08 | $34.00 |
| 314 | 10/01/2051 | $34.00 | $0.66 | $0.13 | $0.08 | $33.34 |
| 315 | 11/01/2051 | $33.34 | $0.67 | $0.13 | $0.08 | $32.67 |
| 316 | 12/01/2051 | $32.67 | $0.67 | $0.12 | $0.08 | $32.01 |
| 317 | 01/01/2052 | $32.01 | $0.67 | $0.12 | $0.08 | $31.34 |
| 318 | 02/01/2052 | $31.34 | $0.67 | $0.12 | $0.08 | $30.66 |
| 319 | 03/01/2052 | $30.66 | $0.68 | $0.11 | $0.08 | $29.99 |
| 320 | 04/01/2052 | $29.99 | $0.68 | $0.11 | $0.08 | $29.31 |
| 321 | 05/01/2052 | $29.31 | $0.68 | $0.11 | $0.08 | $28.63 |
| 322 | 06/01/2052 | $28.63 | $0.68 | $0.11 | $0.08 | $27.95 |
| 323 | 07/01/2052 | $27.95 | $0.69 | $0.10 | $0.08 | $27.26 |
| 324 | 08/01/2052 | $27.26 | $0.69 | $0.10 | $0.08 | $26.57 |
| 325 | 09/01/2052 | $26.57 | $0.69 | $0.10 | $0.08 | $25.88 |
| 326 | 10/01/2052 | $25.88 | $0.69 | $0.10 | $0.08 | $25.19 |
| 327 | 11/01/2052 | $25.19 | $0.70 | $0.09 | $0.08 | $24.49 |
| 328 | 12/01/2052 | $24.49 | $0.70 | $0.09 | $0.08 | $23.79 |
| 329 | 01/01/2053 | $23.79 | $0.70 | $0.09 | $0.08 | $23.09 |
| 330 | 02/01/2053 | $23.09 | $0.70 | $0.09 | $0.08 | $22.39 |
| 331 | 03/01/2053 | $22.39 | $0.71 | $0.08 | $0.08 | $21.68 |
| 332 | 04/01/2053 | $21.68 | $0.71 | $0.08 | $0.08 | $20.97 |
| 333 | 05/01/2053 | $20.97 | $0.71 | $0.08 | $0.08 | $20.26 |
| 334 | 06/01/2053 | $20.26 | $0.71 | $0.08 | $0.08 | $19.55 |
| 335 | 07/01/2053 | $19.55 | $0.72 | $0.07 | $0.08 | $18.83 |
| 336 | 08/01/2053 | $18.83 | $0.72 | $0.07 | $0.08 | $18.11 |
| 337 | 09/01/2053 | $18.11 | $0.72 | $0.07 | $0.08 | $17.39 |
| 338 | 10/01/2053 | $17.39 | $0.73 | $0.07 | $0.08 | $16.66 |
| 339 | 11/01/2053 | $16.66 | $0.73 | $0.06 | $0.08 | $15.93 |
| 340 | 12/01/2053 | $15.93 | $0.73 | $0.06 | $0.08 | $15.20 |
| 341 | 01/01/2054 | $15.20 | $0.73 | $0.06 | $0.08 | $14.47 |
| 342 | 02/01/2054 | $14.47 | $0.74 | $0.05 | $0.08 | $13.73 |
| 343 | 03/01/2054 | $13.73 | $0.74 | $0.05 | $0.08 | $12.99 |
| 344 | 04/01/2054 | $12.99 | $0.74 | $0.05 | $0.08 | $12.25 |
| 345 | 05/01/2054 | $12.25 | $0.74 | $0.05 | $0.08 | $11.51 |
| 346 | 06/01/2054 | $11.51 | $0.75 | $0.04 | $0.08 | $10.76 |
| 347 | 07/01/2054 | $10.76 | $0.75 | $0.04 | $0.08 | $10.01 |
| 348 | 08/01/2054 | $10.01 | $0.75 | $0.04 | $0.08 | $9.26 |
| 349 | 09/01/2054 | $9.26 | $0.76 | $0.03 | $0.08 | $8.50 |
| 350 | 10/01/2054 | $8.50 | $0.76 | $0.03 | $0.08 | $7.74 |
| 351 | 11/01/2054 | $7.74 | $0.76 | $0.03 | $0.08 | $6.98 |
| 352 | 12/01/2054 | $6.98 | $0.76 | $0.03 | $0.08 | $6.22 |
| 353 | 01/01/2055 | $6.22 | $0.77 | $0.02 | $0.08 | $5.45 |
| 354 | 02/01/2055 | $5.45 | $0.77 | $0.02 | $0.08 | $4.68 |
| 355 | 03/01/2055 | $4.68 | $0.77 | $0.02 | $0.08 | $3.91 |
| 356 | 04/01/2055 | $3.91 | $0.78 | $0.01 | $0.08 | $3.13 |
| 357 | 05/01/2055 | $3.13 | $0.78 | $0.01 | $0.08 | $2.35 |
| 358 | 06/01/2055 | $2.35 | $0.78 | $0.01 | $0.08 | $1.57 |
| 359 | 07/01/2055 | $1.57 | $0.78 | $0.01 | $0.08 | $0.79 |
| 360 | 08/01/2055 | $0.79 | $0.79 | $0.00 | $0.08 | $0.00 |