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: $0.98
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 06/01/2025 | $160.00 | $0.21 | $0.60 | $0.17 | $159.79 |
| 2 | 07/01/2025 | $159.79 | $0.21 | $0.60 | $0.17 | $159.58 |
| 3 | 08/01/2025 | $159.58 | $0.21 | $0.60 | $0.17 | $159.37 |
| 4 | 09/01/2025 | $159.37 | $0.21 | $0.60 | $0.17 | $159.15 |
| 5 | 10/01/2025 | $159.15 | $0.21 | $0.60 | $0.17 | $158.94 |
| 6 | 11/01/2025 | $158.94 | $0.21 | $0.60 | $0.17 | $158.72 |
| 7 | 12/01/2025 | $158.72 | $0.22 | $0.60 | $0.17 | $158.51 |
| 8 | 01/01/2026 | $158.51 | $0.22 | $0.59 | $0.17 | $158.29 |
| 9 | 02/01/2026 | $158.29 | $0.22 | $0.59 | $0.17 | $158.08 |
| 10 | 03/01/2026 | $158.08 | $0.22 | $0.59 | $0.17 | $157.86 |
| 11 | 04/01/2026 | $157.86 | $0.22 | $0.59 | $0.17 | $157.64 |
| 12 | 05/01/2026 | $157.64 | $0.22 | $0.59 | $0.17 | $157.42 |
| 13 | 06/01/2026 | $157.42 | $0.22 | $0.59 | $0.17 | $157.20 |
| 14 | 07/01/2026 | $157.20 | $0.22 | $0.59 | $0.17 | $156.98 |
| 15 | 08/01/2026 | $156.98 | $0.22 | $0.59 | $0.17 | $156.76 |
| 16 | 09/01/2026 | $156.76 | $0.22 | $0.59 | $0.17 | $156.53 |
| 17 | 10/01/2026 | $156.53 | $0.22 | $0.59 | $0.17 | $156.31 |
| 18 | 11/01/2026 | $156.31 | $0.22 | $0.59 | $0.17 | $156.08 |
| 19 | 12/01/2026 | $156.08 | $0.23 | $0.59 | $0.17 | $155.86 |
| 20 | 01/01/2027 | $155.86 | $0.23 | $0.58 | $0.17 | $155.63 |
| 21 | 02/01/2027 | $155.63 | $0.23 | $0.58 | $0.17 | $155.41 |
| 22 | 03/01/2027 | $155.41 | $0.23 | $0.58 | $0.17 | $155.18 |
| 23 | 04/01/2027 | $155.18 | $0.23 | $0.58 | $0.17 | $154.95 |
| 24 | 05/01/2027 | $154.95 | $0.23 | $0.58 | $0.17 | $154.72 |
| 25 | 06/01/2027 | $154.72 | $0.23 | $0.58 | $0.17 | $154.49 |
| 26 | 07/01/2027 | $154.49 | $0.23 | $0.58 | $0.17 | $154.26 |
| 27 | 08/01/2027 | $154.26 | $0.23 | $0.58 | $0.17 | $154.03 |
| 28 | 09/01/2027 | $154.03 | $0.23 | $0.58 | $0.17 | $153.79 |
| 29 | 10/01/2027 | $153.79 | $0.23 | $0.58 | $0.17 | $153.56 |
| 30 | 11/01/2027 | $153.56 | $0.23 | $0.58 | $0.17 | $153.32 |
| 31 | 12/01/2027 | $153.32 | $0.24 | $0.57 | $0.17 | $153.09 |
| 32 | 01/01/2028 | $153.09 | $0.24 | $0.57 | $0.17 | $152.85 |
| 33 | 02/01/2028 | $152.85 | $0.24 | $0.57 | $0.17 | $152.61 |
| 34 | 03/01/2028 | $152.61 | $0.24 | $0.57 | $0.17 | $152.37 |
| 35 | 04/01/2028 | $152.37 | $0.24 | $0.57 | $0.17 | $152.14 |
| 36 | 05/01/2028 | $152.14 | $0.24 | $0.57 | $0.17 | $151.90 |
| 37 | 06/01/2028 | $151.90 | $0.24 | $0.57 | $0.17 | $151.65 |
| 38 | 07/01/2028 | $151.65 | $0.24 | $0.57 | $0.17 | $151.41 |
| 39 | 08/01/2028 | $151.41 | $0.24 | $0.57 | $0.17 | $151.17 |
| 40 | 09/01/2028 | $151.17 | $0.24 | $0.57 | $0.17 | $150.93 |
| 41 | 10/01/2028 | $150.93 | $0.24 | $0.57 | $0.17 | $150.68 |
| 42 | 11/01/2028 | $150.68 | $0.25 | $0.57 | $0.17 | $150.44 |
| 43 | 12/01/2028 | $150.44 | $0.25 | $0.56 | $0.17 | $150.19 |
| 44 | 01/01/2029 | $150.19 | $0.25 | $0.56 | $0.17 | $149.94 |
| 45 | 02/01/2029 | $149.94 | $0.25 | $0.56 | $0.17 | $149.69 |
| 46 | 03/01/2029 | $149.69 | $0.25 | $0.56 | $0.17 | $149.44 |
| 47 | 04/01/2029 | $149.44 | $0.25 | $0.56 | $0.17 | $149.19 |
| 48 | 05/01/2029 | $149.19 | $0.25 | $0.56 | $0.17 | $148.94 |
| 49 | 06/01/2029 | $148.94 | $0.25 | $0.56 | $0.17 | $148.69 |
| 50 | 07/01/2029 | $148.69 | $0.25 | $0.56 | $0.17 | $148.44 |
| 51 | 08/01/2029 | $148.44 | $0.25 | $0.56 | $0.17 | $148.18 |
| 52 | 09/01/2029 | $148.18 | $0.26 | $0.56 | $0.17 | $147.93 |
| 53 | 10/01/2029 | $147.93 | $0.26 | $0.55 | $0.17 | $147.67 |
| 54 | 11/01/2029 | $147.67 | $0.26 | $0.55 | $0.17 | $147.41 |
| 55 | 12/01/2029 | $147.41 | $0.26 | $0.55 | $0.17 | $147.16 |
| 56 | 01/01/2030 | $147.16 | $0.26 | $0.55 | $0.17 | $146.90 |
| 57 | 02/01/2030 | $146.90 | $0.26 | $0.55 | $0.17 | $146.64 |
| 58 | 03/01/2030 | $146.64 | $0.26 | $0.55 | $0.17 | $146.38 |
| 59 | 04/01/2030 | $146.38 | $0.26 | $0.55 | $0.17 | $146.12 |
| 60 | 05/01/2030 | $146.12 | $0.26 | $0.55 | $0.17 | $145.85 |
| 61 | 06/01/2030 | $145.85 | $0.26 | $0.55 | $0.17 | $145.59 |
| 62 | 07/01/2030 | $145.59 | $0.26 | $0.55 | $0.17 | $145.32 |
| 63 | 08/01/2030 | $145.32 | $0.27 | $0.54 | $0.17 | $145.06 |
| 64 | 09/01/2030 | $145.06 | $0.27 | $0.54 | $0.17 | $144.79 |
| 65 | 10/01/2030 | $144.79 | $0.27 | $0.54 | $0.17 | $144.52 |
| 66 | 11/01/2030 | $144.52 | $0.27 | $0.54 | $0.17 | $144.26 |
| 67 | 12/01/2030 | $144.26 | $0.27 | $0.54 | $0.17 | $143.99 |
| 68 | 01/01/2031 | $143.99 | $0.27 | $0.54 | $0.17 | $143.71 |
| 69 | 02/01/2031 | $143.71 | $0.27 | $0.54 | $0.17 | $143.44 |
| 70 | 03/01/2031 | $143.44 | $0.27 | $0.54 | $0.17 | $143.17 |
| 71 | 04/01/2031 | $143.17 | $0.27 | $0.54 | $0.17 | $142.90 |
| 72 | 05/01/2031 | $142.90 | $0.27 | $0.54 | $0.17 | $142.62 |
| 73 | 06/01/2031 | $142.62 | $0.28 | $0.53 | $0.17 | $142.35 |
| 74 | 07/01/2031 | $142.35 | $0.28 | $0.53 | $0.17 | $142.07 |
| 75 | 08/01/2031 | $142.07 | $0.28 | $0.53 | $0.17 | $141.79 |
| 76 | 09/01/2031 | $141.79 | $0.28 | $0.53 | $0.17 | $141.51 |
| 77 | 10/01/2031 | $141.51 | $0.28 | $0.53 | $0.17 | $141.23 |
| 78 | 11/01/2031 | $141.23 | $0.28 | $0.53 | $0.17 | $140.95 |
| 79 | 12/01/2031 | $140.95 | $0.28 | $0.53 | $0.17 | $140.67 |
| 80 | 01/01/2032 | $140.67 | $0.28 | $0.53 | $0.17 | $140.39 |
| 81 | 02/01/2032 | $140.39 | $0.28 | $0.53 | $0.17 | $140.10 |
| 82 | 03/01/2032 | $140.10 | $0.29 | $0.53 | $0.17 | $139.82 |
| 83 | 04/01/2032 | $139.82 | $0.29 | $0.52 | $0.17 | $139.53 |
| 84 | 05/01/2032 | $139.53 | $0.29 | $0.52 | $0.17 | $139.24 |
| 85 | 06/01/2032 | $139.24 | $0.29 | $0.52 | $0.17 | $138.95 |
| 86 | 07/01/2032 | $138.95 | $0.29 | $0.52 | $0.17 | $138.66 |
| 87 | 08/01/2032 | $138.66 | $0.29 | $0.52 | $0.17 | $138.37 |
| 88 | 09/01/2032 | $138.37 | $0.29 | $0.52 | $0.17 | $138.08 |
| 89 | 10/01/2032 | $138.08 | $0.29 | $0.52 | $0.17 | $137.79 |
| 90 | 11/01/2032 | $137.79 | $0.29 | $0.52 | $0.17 | $137.49 |
| 91 | 12/01/2032 | $137.49 | $0.30 | $0.52 | $0.17 | $137.20 |
| 92 | 01/01/2033 | $137.20 | $0.30 | $0.51 | $0.17 | $136.90 |
| 93 | 02/01/2033 | $136.90 | $0.30 | $0.51 | $0.17 | $136.61 |
| 94 | 03/01/2033 | $136.61 | $0.30 | $0.51 | $0.17 | $136.31 |
| 95 | 04/01/2033 | $136.31 | $0.30 | $0.51 | $0.17 | $136.01 |
| 96 | 05/01/2033 | $136.01 | $0.30 | $0.51 | $0.17 | $135.71 |
| 97 | 06/01/2033 | $135.71 | $0.30 | $0.51 | $0.17 | $135.41 |
| 98 | 07/01/2033 | $135.41 | $0.30 | $0.51 | $0.17 | $135.10 |
| 99 | 08/01/2033 | $135.10 | $0.30 | $0.51 | $0.17 | $134.80 |
| 100 | 09/01/2033 | $134.80 | $0.31 | $0.51 | $0.17 | $134.49 |
| 101 | 10/01/2033 | $134.49 | $0.31 | $0.50 | $0.17 | $134.19 |
| 102 | 11/01/2033 | $134.19 | $0.31 | $0.50 | $0.17 | $133.88 |
| 103 | 12/01/2033 | $133.88 | $0.31 | $0.50 | $0.17 | $133.57 |
| 104 | 01/01/2034 | $133.57 | $0.31 | $0.50 | $0.17 | $133.26 |
| 105 | 02/01/2034 | $133.26 | $0.31 | $0.50 | $0.17 | $132.95 |
| 106 | 03/01/2034 | $132.95 | $0.31 | $0.50 | $0.17 | $132.64 |
| 107 | 04/01/2034 | $132.64 | $0.31 | $0.50 | $0.17 | $132.32 |
| 108 | 05/01/2034 | $132.32 | $0.31 | $0.50 | $0.17 | $132.01 |
| 109 | 06/01/2034 | $132.01 | $0.32 | $0.50 | $0.17 | $131.69 |
| 110 | 07/01/2034 | $131.69 | $0.32 | $0.49 | $0.17 | $131.38 |
| 111 | 08/01/2034 | $131.38 | $0.32 | $0.49 | $0.17 | $131.06 |
| 112 | 09/01/2034 | $131.06 | $0.32 | $0.49 | $0.17 | $130.74 |
| 113 | 10/01/2034 | $130.74 | $0.32 | $0.49 | $0.17 | $130.42 |
| 114 | 11/01/2034 | $130.42 | $0.32 | $0.49 | $0.17 | $130.10 |
| 115 | 12/01/2034 | $130.10 | $0.32 | $0.49 | $0.17 | $129.78 |
| 116 | 01/01/2035 | $129.78 | $0.32 | $0.49 | $0.17 | $129.45 |
| 117 | 02/01/2035 | $129.45 | $0.33 | $0.49 | $0.17 | $129.13 |
| 118 | 03/01/2035 | $129.13 | $0.33 | $0.48 | $0.17 | $128.80 |
| 119 | 04/01/2035 | $128.80 | $0.33 | $0.48 | $0.17 | $128.47 |
| 120 | 05/01/2035 | $128.47 | $0.33 | $0.48 | $0.17 | $128.14 |
| 121 | 06/01/2035 | $128.14 | $0.33 | $0.48 | $0.17 | $127.81 |
| 122 | 07/01/2035 | $127.81 | $0.33 | $0.48 | $0.17 | $127.48 |
| 123 | 08/01/2035 | $127.48 | $0.33 | $0.48 | $0.17 | $127.15 |
| 124 | 09/01/2035 | $127.15 | $0.33 | $0.48 | $0.17 | $126.82 |
| 125 | 10/01/2035 | $126.82 | $0.34 | $0.48 | $0.17 | $126.48 |
| 126 | 11/01/2035 | $126.48 | $0.34 | $0.47 | $0.17 | $126.14 |
| 127 | 12/01/2035 | $126.14 | $0.34 | $0.47 | $0.17 | $125.81 |
| 128 | 01/01/2036 | $125.81 | $0.34 | $0.47 | $0.17 | $125.47 |
| 129 | 02/01/2036 | $125.47 | $0.34 | $0.47 | $0.17 | $125.13 |
| 130 | 03/01/2036 | $125.13 | $0.34 | $0.47 | $0.17 | $124.79 |
| 131 | 04/01/2036 | $124.79 | $0.34 | $0.47 | $0.17 | $124.44 |
| 132 | 05/01/2036 | $124.44 | $0.34 | $0.47 | $0.17 | $124.10 |
| 133 | 06/01/2036 | $124.10 | $0.35 | $0.47 | $0.17 | $123.75 |
| 134 | 07/01/2036 | $123.75 | $0.35 | $0.46 | $0.17 | $123.41 |
| 135 | 08/01/2036 | $123.41 | $0.35 | $0.46 | $0.17 | $123.06 |
| 136 | 09/01/2036 | $123.06 | $0.35 | $0.46 | $0.17 | $122.71 |
| 137 | 10/01/2036 | $122.71 | $0.35 | $0.46 | $0.17 | $122.36 |
| 138 | 11/01/2036 | $122.36 | $0.35 | $0.46 | $0.17 | $122.01 |
| 139 | 12/01/2036 | $122.01 | $0.35 | $0.46 | $0.17 | $121.65 |
| 140 | 01/01/2037 | $121.65 | $0.35 | $0.46 | $0.17 | $121.30 |
| 141 | 02/01/2037 | $121.30 | $0.36 | $0.45 | $0.17 | $120.94 |
| 142 | 03/01/2037 | $120.94 | $0.36 | $0.45 | $0.17 | $120.59 |
| 143 | 04/01/2037 | $120.59 | $0.36 | $0.45 | $0.17 | $120.23 |
| 144 | 05/01/2037 | $120.23 | $0.36 | $0.45 | $0.17 | $119.87 |
| 145 | 06/01/2037 | $119.87 | $0.36 | $0.45 | $0.17 | $119.51 |
| 146 | 07/01/2037 | $119.51 | $0.36 | $0.45 | $0.17 | $119.14 |
| 147 | 08/01/2037 | $119.14 | $0.36 | $0.45 | $0.17 | $118.78 |
| 148 | 09/01/2037 | $118.78 | $0.37 | $0.45 | $0.17 | $118.42 |
| 149 | 10/01/2037 | $118.42 | $0.37 | $0.44 | $0.17 | $118.05 |
| 150 | 11/01/2037 | $118.05 | $0.37 | $0.44 | $0.17 | $117.68 |
| 151 | 12/01/2037 | $117.68 | $0.37 | $0.44 | $0.17 | $117.31 |
| 152 | 01/01/2038 | $117.31 | $0.37 | $0.44 | $0.17 | $116.94 |
| 153 | 02/01/2038 | $116.94 | $0.37 | $0.44 | $0.17 | $116.57 |
| 154 | 03/01/2038 | $116.57 | $0.37 | $0.44 | $0.17 | $116.19 |
| 155 | 04/01/2038 | $116.19 | $0.37 | $0.44 | $0.17 | $115.82 |
| 156 | 05/01/2038 | $115.82 | $0.38 | $0.43 | $0.17 | $115.44 |
| 157 | 06/01/2038 | $115.44 | $0.38 | $0.43 | $0.17 | $115.07 |
| 158 | 07/01/2038 | $115.07 | $0.38 | $0.43 | $0.17 | $114.69 |
| 159 | 08/01/2038 | $114.69 | $0.38 | $0.43 | $0.17 | $114.31 |
| 160 | 09/01/2038 | $114.31 | $0.38 | $0.43 | $0.17 | $113.92 |
| 161 | 10/01/2038 | $113.92 | $0.38 | $0.43 | $0.17 | $113.54 |
| 162 | 11/01/2038 | $113.54 | $0.38 | $0.43 | $0.17 | $113.16 |
| 163 | 12/01/2038 | $113.16 | $0.39 | $0.42 | $0.17 | $112.77 |
| 164 | 01/01/2039 | $112.77 | $0.39 | $0.42 | $0.17 | $112.38 |
| 165 | 02/01/2039 | $112.38 | $0.39 | $0.42 | $0.17 | $111.99 |
| 166 | 03/01/2039 | $111.99 | $0.39 | $0.42 | $0.17 | $111.60 |
| 167 | 04/01/2039 | $111.60 | $0.39 | $0.42 | $0.17 | $111.21 |
| 168 | 05/01/2039 | $111.21 | $0.39 | $0.42 | $0.17 | $110.82 |
| 169 | 06/01/2039 | $110.82 | $0.40 | $0.42 | $0.17 | $110.42 |
| 170 | 07/01/2039 | $110.42 | $0.40 | $0.41 | $0.17 | $110.02 |
| 171 | 08/01/2039 | $110.02 | $0.40 | $0.41 | $0.17 | $109.63 |
| 172 | 09/01/2039 | $109.63 | $0.40 | $0.41 | $0.17 | $109.23 |
| 173 | 10/01/2039 | $109.23 | $0.40 | $0.41 | $0.17 | $108.82 |
| 174 | 11/01/2039 | $108.82 | $0.40 | $0.41 | $0.17 | $108.42 |
| 175 | 12/01/2039 | $108.42 | $0.40 | $0.41 | $0.17 | $108.02 |
| 176 | 01/01/2040 | $108.02 | $0.41 | $0.41 | $0.17 | $107.61 |
| 177 | 02/01/2040 | $107.61 | $0.41 | $0.40 | $0.17 | $107.20 |
| 178 | 03/01/2040 | $107.20 | $0.41 | $0.40 | $0.17 | $106.80 |
| 179 | 04/01/2040 | $106.80 | $0.41 | $0.40 | $0.17 | $106.39 |
| 180 | 05/01/2040 | $106.39 | $0.41 | $0.40 | $0.17 | $105.97 |
| 181 | 06/01/2040 | $105.97 | $0.41 | $0.40 | $0.17 | $105.56 |
| 182 | 07/01/2040 | $105.56 | $0.41 | $0.40 | $0.17 | $105.15 |
| 183 | 08/01/2040 | $105.15 | $0.42 | $0.39 | $0.17 | $104.73 |
| 184 | 09/01/2040 | $104.73 | $0.42 | $0.39 | $0.17 | $104.31 |
| 185 | 10/01/2040 | $104.31 | $0.42 | $0.39 | $0.17 | $103.89 |
| 186 | 11/01/2040 | $103.89 | $0.42 | $0.39 | $0.17 | $103.47 |
| 187 | 12/01/2040 | $103.47 | $0.42 | $0.39 | $0.17 | $103.05 |
| 188 | 01/01/2041 | $103.05 | $0.42 | $0.39 | $0.17 | $102.62 |
| 189 | 02/01/2041 | $102.62 | $0.43 | $0.38 | $0.17 | $102.20 |
| 190 | 03/01/2041 | $102.20 | $0.43 | $0.38 | $0.17 | $101.77 |
| 191 | 04/01/2041 | $101.77 | $0.43 | $0.38 | $0.17 | $101.34 |
| 192 | 05/01/2041 | $101.34 | $0.43 | $0.38 | $0.17 | $100.91 |
| 193 | 06/01/2041 | $100.91 | $0.43 | $0.38 | $0.17 | $100.48 |
| 194 | 07/01/2041 | $100.48 | $0.43 | $0.38 | $0.17 | $100.05 |
| 195 | 08/01/2041 | $100.05 | $0.44 | $0.38 | $0.17 | $99.61 |
| 196 | 09/01/2041 | $99.61 | $0.44 | $0.37 | $0.17 | $99.17 |
| 197 | 10/01/2041 | $99.17 | $0.44 | $0.37 | $0.17 | $98.73 |
| 198 | 11/01/2041 | $98.73 | $0.44 | $0.37 | $0.17 | $98.29 |
| 199 | 12/01/2041 | $98.29 | $0.44 | $0.37 | $0.17 | $97.85 |
| 200 | 01/01/2042 | $97.85 | $0.44 | $0.37 | $0.17 | $97.41 |
| 201 | 02/01/2042 | $97.41 | $0.45 | $0.37 | $0.17 | $96.96 |
| 202 | 03/01/2042 | $96.96 | $0.45 | $0.36 | $0.17 | $96.51 |
| 203 | 04/01/2042 | $96.51 | $0.45 | $0.36 | $0.17 | $96.07 |
| 204 | 05/01/2042 | $96.07 | $0.45 | $0.36 | $0.17 | $95.62 |
| 205 | 06/01/2042 | $95.62 | $0.45 | $0.36 | $0.17 | $95.16 |
| 206 | 07/01/2042 | $95.16 | $0.45 | $0.36 | $0.17 | $94.71 |
| 207 | 08/01/2042 | $94.71 | $0.46 | $0.36 | $0.17 | $94.25 |
| 208 | 09/01/2042 | $94.25 | $0.46 | $0.35 | $0.17 | $93.80 |
| 209 | 10/01/2042 | $93.80 | $0.46 | $0.35 | $0.17 | $93.34 |
| 210 | 11/01/2042 | $93.34 | $0.46 | $0.35 | $0.17 | $92.88 |
| 211 | 12/01/2042 | $92.88 | $0.46 | $0.35 | $0.17 | $92.41 |
| 212 | 01/01/2043 | $92.41 | $0.46 | $0.35 | $0.17 | $91.95 |
| 213 | 02/01/2043 | $91.95 | $0.47 | $0.34 | $0.17 | $91.48 |
| 214 | 03/01/2043 | $91.48 | $0.47 | $0.34 | $0.17 | $91.02 |
| 215 | 04/01/2043 | $91.02 | $0.47 | $0.34 | $0.17 | $90.55 |
| 216 | 05/01/2043 | $90.55 | $0.47 | $0.34 | $0.17 | $90.08 |
| 217 | 06/01/2043 | $90.08 | $0.47 | $0.34 | $0.17 | $89.60 |
| 218 | 07/01/2043 | $89.60 | $0.47 | $0.34 | $0.17 | $89.13 |
| 219 | 08/01/2043 | $89.13 | $0.48 | $0.33 | $0.17 | $88.65 |
| 220 | 09/01/2043 | $88.65 | $0.48 | $0.33 | $0.17 | $88.17 |
| 221 | 10/01/2043 | $88.17 | $0.48 | $0.33 | $0.17 | $87.69 |
| 222 | 11/01/2043 | $87.69 | $0.48 | $0.33 | $0.17 | $87.21 |
| 223 | 12/01/2043 | $87.21 | $0.48 | $0.33 | $0.17 | $86.73 |
| 224 | 01/01/2044 | $86.73 | $0.49 | $0.33 | $0.17 | $86.24 |
| 225 | 02/01/2044 | $86.24 | $0.49 | $0.32 | $0.17 | $85.76 |
| 226 | 03/01/2044 | $85.76 | $0.49 | $0.32 | $0.17 | $85.27 |
| 227 | 04/01/2044 | $85.27 | $0.49 | $0.32 | $0.17 | $84.78 |
| 228 | 05/01/2044 | $84.78 | $0.49 | $0.32 | $0.17 | $84.28 |
| 229 | 06/01/2044 | $84.28 | $0.49 | $0.32 | $0.17 | $83.79 |
| 230 | 07/01/2044 | $83.79 | $0.50 | $0.31 | $0.17 | $83.29 |
| 231 | 08/01/2044 | $83.29 | $0.50 | $0.31 | $0.17 | $82.79 |
| 232 | 09/01/2044 | $82.79 | $0.50 | $0.31 | $0.17 | $82.29 |
| 233 | 10/01/2044 | $82.29 | $0.50 | $0.31 | $0.17 | $81.79 |
| 234 | 11/01/2044 | $81.79 | $0.50 | $0.31 | $0.17 | $81.29 |
| 235 | 12/01/2044 | $81.29 | $0.51 | $0.30 | $0.17 | $80.78 |
| 236 | 01/01/2045 | $80.78 | $0.51 | $0.30 | $0.17 | $80.27 |
| 237 | 02/01/2045 | $80.27 | $0.51 | $0.30 | $0.17 | $79.76 |
| 238 | 03/01/2045 | $79.76 | $0.51 | $0.30 | $0.17 | $79.25 |
| 239 | 04/01/2045 | $79.25 | $0.51 | $0.30 | $0.17 | $78.74 |
| 240 | 05/01/2045 | $78.74 | $0.52 | $0.30 | $0.17 | $78.22 |
| 241 | 06/01/2045 | $78.22 | $0.52 | $0.29 | $0.17 | $77.71 |
| 242 | 07/01/2045 | $77.71 | $0.52 | $0.29 | $0.17 | $77.19 |
| 243 | 08/01/2045 | $77.19 | $0.52 | $0.29 | $0.17 | $76.67 |
| 244 | 09/01/2045 | $76.67 | $0.52 | $0.29 | $0.17 | $76.14 |
| 245 | 10/01/2045 | $76.14 | $0.53 | $0.29 | $0.17 | $75.62 |
| 246 | 11/01/2045 | $75.62 | $0.53 | $0.28 | $0.17 | $75.09 |
| 247 | 12/01/2045 | $75.09 | $0.53 | $0.28 | $0.17 | $74.56 |
| 248 | 01/01/2046 | $74.56 | $0.53 | $0.28 | $0.17 | $74.03 |
| 249 | 02/01/2046 | $74.03 | $0.53 | $0.28 | $0.17 | $73.50 |
| 250 | 03/01/2046 | $73.50 | $0.54 | $0.28 | $0.17 | $72.96 |
| 251 | 04/01/2046 | $72.96 | $0.54 | $0.27 | $0.17 | $72.42 |
| 252 | 05/01/2046 | $72.42 | $0.54 | $0.27 | $0.17 | $71.89 |
| 253 | 06/01/2046 | $71.89 | $0.54 | $0.27 | $0.17 | $71.34 |
| 254 | 07/01/2046 | $71.34 | $0.54 | $0.27 | $0.17 | $70.80 |
| 255 | 08/01/2046 | $70.80 | $0.55 | $0.27 | $0.17 | $70.26 |
| 256 | 09/01/2046 | $70.26 | $0.55 | $0.26 | $0.17 | $69.71 |
| 257 | 10/01/2046 | $69.71 | $0.55 | $0.26 | $0.17 | $69.16 |
| 258 | 11/01/2046 | $69.16 | $0.55 | $0.26 | $0.17 | $68.61 |
| 259 | 12/01/2046 | $68.61 | $0.55 | $0.26 | $0.17 | $68.05 |
| 260 | 01/01/2047 | $68.05 | $0.56 | $0.26 | $0.17 | $67.50 |
| 261 | 02/01/2047 | $67.50 | $0.56 | $0.25 | $0.17 | $66.94 |
| 262 | 03/01/2047 | $66.94 | $0.56 | $0.25 | $0.17 | $66.38 |
| 263 | 04/01/2047 | $66.38 | $0.56 | $0.25 | $0.17 | $65.82 |
| 264 | 05/01/2047 | $65.82 | $0.56 | $0.25 | $0.17 | $65.26 |
| 265 | 06/01/2047 | $65.26 | $0.57 | $0.24 | $0.17 | $64.69 |
| 266 | 07/01/2047 | $64.69 | $0.57 | $0.24 | $0.17 | $64.12 |
| 267 | 08/01/2047 | $64.12 | $0.57 | $0.24 | $0.17 | $63.55 |
| 268 | 09/01/2047 | $63.55 | $0.57 | $0.24 | $0.17 | $62.98 |
| 269 | 10/01/2047 | $62.98 | $0.57 | $0.24 | $0.17 | $62.41 |
| 270 | 11/01/2047 | $62.41 | $0.58 | $0.23 | $0.17 | $61.83 |
| 271 | 12/01/2047 | $61.83 | $0.58 | $0.23 | $0.17 | $61.25 |
| 272 | 01/01/2048 | $61.25 | $0.58 | $0.23 | $0.17 | $60.67 |
| 273 | 02/01/2048 | $60.67 | $0.58 | $0.23 | $0.17 | $60.09 |
| 274 | 03/01/2048 | $60.09 | $0.59 | $0.23 | $0.17 | $59.50 |
| 275 | 04/01/2048 | $59.50 | $0.59 | $0.22 | $0.17 | $58.91 |
| 276 | 05/01/2048 | $58.91 | $0.59 | $0.22 | $0.17 | $58.32 |
| 277 | 06/01/2048 | $58.32 | $0.59 | $0.22 | $0.17 | $57.73 |
| 278 | 07/01/2048 | $57.73 | $0.59 | $0.22 | $0.17 | $57.14 |
| 279 | 08/01/2048 | $57.14 | $0.60 | $0.21 | $0.17 | $56.54 |
| 280 | 09/01/2048 | $56.54 | $0.60 | $0.21 | $0.17 | $55.94 |
| 281 | 10/01/2048 | $55.94 | $0.60 | $0.21 | $0.17 | $55.34 |
| 282 | 11/01/2048 | $55.34 | $0.60 | $0.21 | $0.17 | $54.74 |
| 283 | 12/01/2048 | $54.74 | $0.61 | $0.21 | $0.17 | $54.13 |
| 284 | 01/01/2049 | $54.13 | $0.61 | $0.20 | $0.17 | $53.52 |
| 285 | 02/01/2049 | $53.52 | $0.61 | $0.20 | $0.17 | $52.91 |
| 286 | 03/01/2049 | $52.91 | $0.61 | $0.20 | $0.17 | $52.30 |
| 287 | 04/01/2049 | $52.30 | $0.61 | $0.20 | $0.17 | $51.69 |
| 288 | 05/01/2049 | $51.69 | $0.62 | $0.19 | $0.17 | $51.07 |
| 289 | 06/01/2049 | $51.07 | $0.62 | $0.19 | $0.17 | $50.45 |
| 290 | 07/01/2049 | $50.45 | $0.62 | $0.19 | $0.17 | $49.83 |
| 291 | 08/01/2049 | $49.83 | $0.62 | $0.19 | $0.17 | $49.21 |
| 292 | 09/01/2049 | $49.21 | $0.63 | $0.18 | $0.17 | $48.58 |
| 293 | 10/01/2049 | $48.58 | $0.63 | $0.18 | $0.17 | $47.95 |
| 294 | 11/01/2049 | $47.95 | $0.63 | $0.18 | $0.17 | $47.32 |
| 295 | 12/01/2049 | $47.32 | $0.63 | $0.18 | $0.17 | $46.69 |
| 296 | 01/01/2050 | $46.69 | $0.64 | $0.18 | $0.17 | $46.05 |
| 297 | 02/01/2050 | $46.05 | $0.64 | $0.17 | $0.17 | $45.41 |
| 298 | 03/01/2050 | $45.41 | $0.64 | $0.17 | $0.17 | $44.77 |
| 299 | 04/01/2050 | $44.77 | $0.64 | $0.17 | $0.17 | $44.13 |
| 300 | 05/01/2050 | $44.13 | $0.65 | $0.17 | $0.17 | $43.49 |
| 301 | 06/01/2050 | $43.49 | $0.65 | $0.16 | $0.17 | $42.84 |
| 302 | 07/01/2050 | $42.84 | $0.65 | $0.16 | $0.17 | $42.19 |
| 303 | 08/01/2050 | $42.19 | $0.65 | $0.16 | $0.17 | $41.54 |
| 304 | 09/01/2050 | $41.54 | $0.65 | $0.16 | $0.17 | $40.88 |
| 305 | 10/01/2050 | $40.88 | $0.66 | $0.15 | $0.17 | $40.22 |
| 306 | 11/01/2050 | $40.22 | $0.66 | $0.15 | $0.17 | $39.56 |
| 307 | 12/01/2050 | $39.56 | $0.66 | $0.15 | $0.17 | $38.90 |
| 308 | 01/01/2051 | $38.90 | $0.66 | $0.15 | $0.17 | $38.24 |
| 309 | 02/01/2051 | $38.24 | $0.67 | $0.14 | $0.17 | $37.57 |
| 310 | 03/01/2051 | $37.57 | $0.67 | $0.14 | $0.17 | $36.90 |
| 311 | 04/01/2051 | $36.90 | $0.67 | $0.14 | $0.17 | $36.23 |
| 312 | 05/01/2051 | $36.23 | $0.67 | $0.14 | $0.17 | $35.55 |
| 313 | 06/01/2051 | $35.55 | $0.68 | $0.13 | $0.17 | $34.87 |
| 314 | 07/01/2051 | $34.87 | $0.68 | $0.13 | $0.17 | $34.19 |
| 315 | 08/01/2051 | $34.19 | $0.68 | $0.13 | $0.17 | $33.51 |
| 316 | 09/01/2051 | $33.51 | $0.69 | $0.13 | $0.17 | $32.83 |
| 317 | 10/01/2051 | $32.83 | $0.69 | $0.12 | $0.17 | $32.14 |
| 318 | 11/01/2051 | $32.14 | $0.69 | $0.12 | $0.17 | $31.45 |
| 319 | 12/01/2051 | $31.45 | $0.69 | $0.12 | $0.17 | $30.76 |
| 320 | 01/01/2052 | $30.76 | $0.70 | $0.12 | $0.17 | $30.06 |
| 321 | 02/01/2052 | $30.06 | $0.70 | $0.11 | $0.17 | $29.36 |
| 322 | 03/01/2052 | $29.36 | $0.70 | $0.11 | $0.17 | $28.66 |
| 323 | 04/01/2052 | $28.66 | $0.70 | $0.11 | $0.17 | $27.96 |
| 324 | 05/01/2052 | $27.96 | $0.71 | $0.10 | $0.17 | $27.25 |
| 325 | 06/01/2052 | $27.25 | $0.71 | $0.10 | $0.17 | $26.54 |
| 326 | 07/01/2052 | $26.54 | $0.71 | $0.10 | $0.17 | $25.83 |
| 327 | 08/01/2052 | $25.83 | $0.71 | $0.10 | $0.17 | $25.12 |
| 328 | 09/01/2052 | $25.12 | $0.72 | $0.09 | $0.17 | $24.40 |
| 329 | 10/01/2052 | $24.40 | $0.72 | $0.09 | $0.17 | $23.68 |
| 330 | 11/01/2052 | $23.68 | $0.72 | $0.09 | $0.17 | $22.96 |
| 331 | 12/01/2052 | $22.96 | $0.72 | $0.09 | $0.17 | $22.24 |
| 332 | 01/01/2053 | $22.24 | $0.73 | $0.08 | $0.17 | $21.51 |
| 333 | 02/01/2053 | $21.51 | $0.73 | $0.08 | $0.17 | $20.78 |
| 334 | 03/01/2053 | $20.78 | $0.73 | $0.08 | $0.17 | $20.05 |
| 335 | 04/01/2053 | $20.05 | $0.74 | $0.08 | $0.17 | $19.31 |
| 336 | 05/01/2053 | $19.31 | $0.74 | $0.07 | $0.17 | $18.57 |
| 337 | 06/01/2053 | $18.57 | $0.74 | $0.07 | $0.17 | $17.83 |
| 338 | 07/01/2053 | $17.83 | $0.74 | $0.07 | $0.17 | $17.09 |
| 339 | 08/01/2053 | $17.09 | $0.75 | $0.06 | $0.17 | $16.34 |
| 340 | 09/01/2053 | $16.34 | $0.75 | $0.06 | $0.17 | $15.59 |
| 341 | 10/01/2053 | $15.59 | $0.75 | $0.06 | $0.17 | $14.84 |
| 342 | 11/01/2053 | $14.84 | $0.76 | $0.06 | $0.17 | $14.09 |
| 343 | 12/01/2053 | $14.09 | $0.76 | $0.05 | $0.17 | $13.33 |
| 344 | 01/01/2054 | $13.33 | $0.76 | $0.05 | $0.17 | $12.57 |
| 345 | 02/01/2054 | $12.57 | $0.76 | $0.05 | $0.17 | $11.80 |
| 346 | 03/01/2054 | $11.80 | $0.77 | $0.04 | $0.17 | $11.04 |
| 347 | 04/01/2054 | $11.04 | $0.77 | $0.04 | $0.17 | $10.27 |
| 348 | 05/01/2054 | $10.27 | $0.77 | $0.04 | $0.17 | $9.50 |
| 349 | 06/01/2054 | $9.50 | $0.78 | $0.04 | $0.17 | $8.72 |
| 350 | 07/01/2054 | $8.72 | $0.78 | $0.03 | $0.17 | $7.94 |
| 351 | 08/01/2054 | $7.94 | $0.78 | $0.03 | $0.17 | $7.16 |
| 352 | 09/01/2054 | $7.16 | $0.78 | $0.03 | $0.17 | $6.38 |
| 353 | 10/01/2054 | $6.38 | $0.79 | $0.02 | $0.17 | $5.59 |
| 354 | 11/01/2054 | $5.59 | $0.79 | $0.02 | $0.17 | $4.80 |
| 355 | 12/01/2054 | $4.80 | $0.79 | $0.02 | $0.17 | $4.01 |
| 356 | 01/01/2055 | $4.01 | $0.80 | $0.02 | $0.17 | $3.21 |
| 357 | 02/01/2055 | $3.21 | $0.80 | $0.01 | $0.17 | $2.41 |
| 358 | 03/01/2055 | $2.41 | $0.80 | $0.01 | $0.17 | $1.61 |
| 359 | 04/01/2055 | $1.61 | $0.80 | $0.01 | $0.17 | $0.81 |
| 360 | 05/01/2055 | $0.81 | $0.81 | $0.00 | $0.17 | $0.00 |