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: $1.18
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 08/01/2025 | $200.00 | $0.26 | $0.75 | $0.17 | $199.74 |
| 2 | 09/01/2025 | $199.74 | $0.26 | $0.75 | $0.17 | $199.47 |
| 3 | 10/01/2025 | $199.47 | $0.27 | $0.75 | $0.17 | $199.21 |
| 4 | 11/01/2025 | $199.21 | $0.27 | $0.75 | $0.17 | $198.94 |
| 5 | 12/01/2025 | $198.94 | $0.27 | $0.75 | $0.17 | $198.67 |
| 6 | 01/01/2026 | $198.67 | $0.27 | $0.75 | $0.17 | $198.40 |
| 7 | 02/01/2026 | $198.40 | $0.27 | $0.74 | $0.17 | $198.14 |
| 8 | 03/01/2026 | $198.14 | $0.27 | $0.74 | $0.17 | $197.87 |
| 9 | 04/01/2026 | $197.87 | $0.27 | $0.74 | $0.17 | $197.59 |
| 10 | 05/01/2026 | $197.59 | $0.27 | $0.74 | $0.17 | $197.32 |
| 11 | 06/01/2026 | $197.32 | $0.27 | $0.74 | $0.17 | $197.05 |
| 12 | 07/01/2026 | $197.05 | $0.27 | $0.74 | $0.17 | $196.77 |
| 13 | 08/01/2026 | $196.77 | $0.28 | $0.74 | $0.17 | $196.50 |
| 14 | 09/01/2026 | $196.50 | $0.28 | $0.74 | $0.17 | $196.22 |
| 15 | 10/01/2026 | $196.22 | $0.28 | $0.74 | $0.17 | $195.94 |
| 16 | 11/01/2026 | $195.94 | $0.28 | $0.73 | $0.17 | $195.67 |
| 17 | 12/01/2026 | $195.67 | $0.28 | $0.73 | $0.17 | $195.39 |
| 18 | 01/01/2027 | $195.39 | $0.28 | $0.73 | $0.17 | $195.11 |
| 19 | 02/01/2027 | $195.11 | $0.28 | $0.73 | $0.17 | $194.82 |
| 20 | 03/01/2027 | $194.82 | $0.28 | $0.73 | $0.17 | $194.54 |
| 21 | 04/01/2027 | $194.54 | $0.28 | $0.73 | $0.17 | $194.26 |
| 22 | 05/01/2027 | $194.26 | $0.28 | $0.73 | $0.17 | $193.97 |
| 23 | 06/01/2027 | $193.97 | $0.29 | $0.73 | $0.17 | $193.69 |
| 24 | 07/01/2027 | $193.69 | $0.29 | $0.73 | $0.17 | $193.40 |
| 25 | 08/01/2027 | $193.40 | $0.29 | $0.73 | $0.17 | $193.11 |
| 26 | 09/01/2027 | $193.11 | $0.29 | $0.72 | $0.17 | $192.82 |
| 27 | 10/01/2027 | $192.82 | $0.29 | $0.72 | $0.17 | $192.53 |
| 28 | 11/01/2027 | $192.53 | $0.29 | $0.72 | $0.17 | $192.24 |
| 29 | 12/01/2027 | $192.24 | $0.29 | $0.72 | $0.17 | $191.95 |
| 30 | 01/01/2028 | $191.95 | $0.29 | $0.72 | $0.17 | $191.65 |
| 31 | 02/01/2028 | $191.65 | $0.29 | $0.72 | $0.17 | $191.36 |
| 32 | 03/01/2028 | $191.36 | $0.30 | $0.72 | $0.17 | $191.06 |
| 33 | 04/01/2028 | $191.06 | $0.30 | $0.72 | $0.17 | $190.77 |
| 34 | 05/01/2028 | $190.77 | $0.30 | $0.72 | $0.17 | $190.47 |
| 35 | 06/01/2028 | $190.47 | $0.30 | $0.71 | $0.17 | $190.17 |
| 36 | 07/01/2028 | $190.17 | $0.30 | $0.71 | $0.17 | $189.87 |
| 37 | 08/01/2028 | $189.87 | $0.30 | $0.71 | $0.17 | $189.57 |
| 38 | 09/01/2028 | $189.57 | $0.30 | $0.71 | $0.17 | $189.27 |
| 39 | 10/01/2028 | $189.27 | $0.30 | $0.71 | $0.17 | $188.96 |
| 40 | 11/01/2028 | $188.96 | $0.30 | $0.71 | $0.17 | $188.66 |
| 41 | 12/01/2028 | $188.66 | $0.31 | $0.71 | $0.17 | $188.35 |
| 42 | 01/01/2029 | $188.35 | $0.31 | $0.71 | $0.17 | $188.04 |
| 43 | 02/01/2029 | $188.04 | $0.31 | $0.71 | $0.17 | $187.74 |
| 44 | 03/01/2029 | $187.74 | $0.31 | $0.70 | $0.17 | $187.43 |
| 45 | 04/01/2029 | $187.43 | $0.31 | $0.70 | $0.17 | $187.12 |
| 46 | 05/01/2029 | $187.12 | $0.31 | $0.70 | $0.17 | $186.80 |
| 47 | 06/01/2029 | $186.80 | $0.31 | $0.70 | $0.17 | $186.49 |
| 48 | 07/01/2029 | $186.49 | $0.31 | $0.70 | $0.17 | $186.18 |
| 49 | 08/01/2029 | $186.18 | $0.32 | $0.70 | $0.17 | $185.86 |
| 50 | 09/01/2029 | $185.86 | $0.32 | $0.70 | $0.17 | $185.55 |
| 51 | 10/01/2029 | $185.55 | $0.32 | $0.70 | $0.17 | $185.23 |
| 52 | 11/01/2029 | $185.23 | $0.32 | $0.69 | $0.17 | $184.91 |
| 53 | 12/01/2029 | $184.91 | $0.32 | $0.69 | $0.17 | $184.59 |
| 54 | 01/01/2030 | $184.59 | $0.32 | $0.69 | $0.17 | $184.27 |
| 55 | 02/01/2030 | $184.27 | $0.32 | $0.69 | $0.17 | $183.95 |
| 56 | 03/01/2030 | $183.95 | $0.32 | $0.69 | $0.17 | $183.62 |
| 57 | 04/01/2030 | $183.62 | $0.32 | $0.69 | $0.17 | $183.30 |
| 58 | 05/01/2030 | $183.30 | $0.33 | $0.69 | $0.17 | $182.97 |
| 59 | 06/01/2030 | $182.97 | $0.33 | $0.69 | $0.17 | $182.64 |
| 60 | 07/01/2030 | $182.64 | $0.33 | $0.68 | $0.17 | $182.32 |
| 61 | 08/01/2030 | $182.32 | $0.33 | $0.68 | $0.17 | $181.99 |
| 62 | 09/01/2030 | $181.99 | $0.33 | $0.68 | $0.17 | $181.66 |
| 63 | 10/01/2030 | $181.66 | $0.33 | $0.68 | $0.17 | $181.32 |
| 64 | 11/01/2030 | $181.32 | $0.33 | $0.68 | $0.17 | $180.99 |
| 65 | 12/01/2030 | $180.99 | $0.33 | $0.68 | $0.17 | $180.65 |
| 66 | 01/01/2031 | $180.65 | $0.34 | $0.68 | $0.17 | $180.32 |
| 67 | 02/01/2031 | $180.32 | $0.34 | $0.68 | $0.17 | $179.98 |
| 68 | 03/01/2031 | $179.98 | $0.34 | $0.67 | $0.17 | $179.64 |
| 69 | 04/01/2031 | $179.64 | $0.34 | $0.67 | $0.17 | $179.30 |
| 70 | 05/01/2031 | $179.30 | $0.34 | $0.67 | $0.17 | $178.96 |
| 71 | 06/01/2031 | $178.96 | $0.34 | $0.67 | $0.17 | $178.62 |
| 72 | 07/01/2031 | $178.62 | $0.34 | $0.67 | $0.17 | $178.28 |
| 73 | 08/01/2031 | $178.28 | $0.34 | $0.67 | $0.17 | $177.93 |
| 74 | 09/01/2031 | $177.93 | $0.35 | $0.67 | $0.17 | $177.59 |
| 75 | 10/01/2031 | $177.59 | $0.35 | $0.67 | $0.17 | $177.24 |
| 76 | 11/01/2031 | $177.24 | $0.35 | $0.66 | $0.17 | $176.89 |
| 77 | 12/01/2031 | $176.89 | $0.35 | $0.66 | $0.17 | $176.54 |
| 78 | 01/01/2032 | $176.54 | $0.35 | $0.66 | $0.17 | $176.19 |
| 79 | 02/01/2032 | $176.19 | $0.35 | $0.66 | $0.17 | $175.84 |
| 80 | 03/01/2032 | $175.84 | $0.35 | $0.66 | $0.17 | $175.48 |
| 81 | 04/01/2032 | $175.48 | $0.36 | $0.66 | $0.17 | $175.13 |
| 82 | 05/01/2032 | $175.13 | $0.36 | $0.66 | $0.17 | $174.77 |
| 83 | 06/01/2032 | $174.77 | $0.36 | $0.66 | $0.17 | $174.41 |
| 84 | 07/01/2032 | $174.41 | $0.36 | $0.65 | $0.17 | $174.05 |
| 85 | 08/01/2032 | $174.05 | $0.36 | $0.65 | $0.17 | $173.69 |
| 86 | 09/01/2032 | $173.69 | $0.36 | $0.65 | $0.17 | $173.33 |
| 87 | 10/01/2032 | $173.33 | $0.36 | $0.65 | $0.17 | $172.97 |
| 88 | 11/01/2032 | $172.97 | $0.36 | $0.65 | $0.17 | $172.60 |
| 89 | 12/01/2032 | $172.60 | $0.37 | $0.65 | $0.17 | $172.24 |
| 90 | 01/01/2033 | $172.24 | $0.37 | $0.65 | $0.17 | $171.87 |
| 91 | 02/01/2033 | $171.87 | $0.37 | $0.64 | $0.17 | $171.50 |
| 92 | 03/01/2033 | $171.50 | $0.37 | $0.64 | $0.17 | $171.13 |
| 93 | 04/01/2033 | $171.13 | $0.37 | $0.64 | $0.17 | $170.76 |
| 94 | 05/01/2033 | $170.76 | $0.37 | $0.64 | $0.17 | $170.38 |
| 95 | 06/01/2033 | $170.38 | $0.37 | $0.64 | $0.17 | $170.01 |
| 96 | 07/01/2033 | $170.01 | $0.38 | $0.64 | $0.17 | $169.63 |
| 97 | 08/01/2033 | $169.63 | $0.38 | $0.64 | $0.17 | $169.26 |
| 98 | 09/01/2033 | $169.26 | $0.38 | $0.63 | $0.17 | $168.88 |
| 99 | 10/01/2033 | $168.88 | $0.38 | $0.63 | $0.17 | $168.50 |
| 100 | 11/01/2033 | $168.50 | $0.38 | $0.63 | $0.17 | $168.12 |
| 101 | 12/01/2033 | $168.12 | $0.38 | $0.63 | $0.17 | $167.73 |
| 102 | 01/01/2034 | $167.73 | $0.38 | $0.63 | $0.17 | $167.35 |
| 103 | 02/01/2034 | $167.35 | $0.39 | $0.63 | $0.17 | $166.96 |
| 104 | 03/01/2034 | $166.96 | $0.39 | $0.63 | $0.17 | $166.58 |
| 105 | 04/01/2034 | $166.58 | $0.39 | $0.62 | $0.17 | $166.19 |
| 106 | 05/01/2034 | $166.19 | $0.39 | $0.62 | $0.17 | $165.80 |
| 107 | 06/01/2034 | $165.80 | $0.39 | $0.62 | $0.17 | $165.41 |
| 108 | 07/01/2034 | $165.41 | $0.39 | $0.62 | $0.17 | $165.01 |
| 109 | 08/01/2034 | $165.01 | $0.39 | $0.62 | $0.17 | $164.62 |
| 110 | 09/01/2034 | $164.62 | $0.40 | $0.62 | $0.17 | $164.22 |
| 111 | 10/01/2034 | $164.22 | $0.40 | $0.62 | $0.17 | $163.82 |
| 112 | 11/01/2034 | $163.82 | $0.40 | $0.61 | $0.17 | $163.43 |
| 113 | 12/01/2034 | $163.43 | $0.40 | $0.61 | $0.17 | $163.02 |
| 114 | 01/01/2035 | $163.02 | $0.40 | $0.61 | $0.17 | $162.62 |
| 115 | 02/01/2035 | $162.62 | $0.40 | $0.61 | $0.17 | $162.22 |
| 116 | 03/01/2035 | $162.22 | $0.41 | $0.61 | $0.17 | $161.81 |
| 117 | 04/01/2035 | $161.81 | $0.41 | $0.61 | $0.17 | $161.41 |
| 118 | 05/01/2035 | $161.41 | $0.41 | $0.61 | $0.17 | $161.00 |
| 119 | 06/01/2035 | $161.00 | $0.41 | $0.60 | $0.17 | $160.59 |
| 120 | 07/01/2035 | $160.59 | $0.41 | $0.60 | $0.17 | $160.18 |
| 121 | 08/01/2035 | $160.18 | $0.41 | $0.60 | $0.17 | $159.77 |
| 122 | 09/01/2035 | $159.77 | $0.41 | $0.60 | $0.17 | $159.35 |
| 123 | 10/01/2035 | $159.35 | $0.42 | $0.60 | $0.17 | $158.94 |
| 124 | 11/01/2035 | $158.94 | $0.42 | $0.60 | $0.17 | $158.52 |
| 125 | 12/01/2035 | $158.52 | $0.42 | $0.59 | $0.17 | $158.10 |
| 126 | 01/01/2036 | $158.10 | $0.42 | $0.59 | $0.17 | $157.68 |
| 127 | 02/01/2036 | $157.68 | $0.42 | $0.59 | $0.17 | $157.26 |
| 128 | 03/01/2036 | $157.26 | $0.42 | $0.59 | $0.17 | $156.83 |
| 129 | 04/01/2036 | $156.83 | $0.43 | $0.59 | $0.17 | $156.41 |
| 130 | 05/01/2036 | $156.41 | $0.43 | $0.59 | $0.17 | $155.98 |
| 131 | 06/01/2036 | $155.98 | $0.43 | $0.58 | $0.17 | $155.55 |
| 132 | 07/01/2036 | $155.55 | $0.43 | $0.58 | $0.17 | $155.12 |
| 133 | 08/01/2036 | $155.12 | $0.43 | $0.58 | $0.17 | $154.69 |
| 134 | 09/01/2036 | $154.69 | $0.43 | $0.58 | $0.17 | $154.26 |
| 135 | 10/01/2036 | $154.26 | $0.43 | $0.58 | $0.17 | $153.82 |
| 136 | 11/01/2036 | $153.82 | $0.44 | $0.58 | $0.17 | $153.39 |
| 137 | 12/01/2036 | $153.39 | $0.44 | $0.58 | $0.17 | $152.95 |
| 138 | 01/01/2037 | $152.95 | $0.44 | $0.57 | $0.17 | $152.51 |
| 139 | 02/01/2037 | $152.51 | $0.44 | $0.57 | $0.17 | $152.07 |
| 140 | 03/01/2037 | $152.07 | $0.44 | $0.57 | $0.17 | $151.62 |
| 141 | 04/01/2037 | $151.62 | $0.44 | $0.57 | $0.17 | $151.18 |
| 142 | 05/01/2037 | $151.18 | $0.45 | $0.57 | $0.17 | $150.73 |
| 143 | 06/01/2037 | $150.73 | $0.45 | $0.57 | $0.17 | $150.28 |
| 144 | 07/01/2037 | $150.28 | $0.45 | $0.56 | $0.17 | $149.83 |
| 145 | 08/01/2037 | $149.83 | $0.45 | $0.56 | $0.17 | $149.38 |
| 146 | 09/01/2037 | $149.38 | $0.45 | $0.56 | $0.17 | $148.93 |
| 147 | 10/01/2037 | $148.93 | $0.45 | $0.56 | $0.17 | $148.48 |
| 148 | 11/01/2037 | $148.48 | $0.46 | $0.56 | $0.17 | $148.02 |
| 149 | 12/01/2037 | $148.02 | $0.46 | $0.56 | $0.17 | $147.56 |
| 150 | 01/01/2038 | $147.56 | $0.46 | $0.55 | $0.17 | $147.10 |
| 151 | 02/01/2038 | $147.10 | $0.46 | $0.55 | $0.17 | $146.64 |
| 152 | 03/01/2038 | $146.64 | $0.46 | $0.55 | $0.17 | $146.18 |
| 153 | 04/01/2038 | $146.18 | $0.47 | $0.55 | $0.17 | $145.71 |
| 154 | 05/01/2038 | $145.71 | $0.47 | $0.55 | $0.17 | $145.24 |
| 155 | 06/01/2038 | $145.24 | $0.47 | $0.54 | $0.17 | $144.77 |
| 156 | 07/01/2038 | $144.77 | $0.47 | $0.54 | $0.17 | $144.30 |
| 157 | 08/01/2038 | $144.30 | $0.47 | $0.54 | $0.17 | $143.83 |
| 158 | 09/01/2038 | $143.83 | $0.47 | $0.54 | $0.17 | $143.36 |
| 159 | 10/01/2038 | $143.36 | $0.48 | $0.54 | $0.17 | $142.88 |
| 160 | 11/01/2038 | $142.88 | $0.48 | $0.54 | $0.17 | $142.40 |
| 161 | 12/01/2038 | $142.40 | $0.48 | $0.53 | $0.17 | $141.92 |
| 162 | 01/01/2039 | $141.92 | $0.48 | $0.53 | $0.17 | $141.44 |
| 163 | 02/01/2039 | $141.44 | $0.48 | $0.53 | $0.17 | $140.96 |
| 164 | 03/01/2039 | $140.96 | $0.48 | $0.53 | $0.17 | $140.48 |
| 165 | 04/01/2039 | $140.48 | $0.49 | $0.53 | $0.17 | $139.99 |
| 166 | 05/01/2039 | $139.99 | $0.49 | $0.52 | $0.17 | $139.50 |
| 167 | 06/01/2039 | $139.50 | $0.49 | $0.52 | $0.17 | $139.01 |
| 168 | 07/01/2039 | $139.01 | $0.49 | $0.52 | $0.17 | $138.52 |
| 169 | 08/01/2039 | $138.52 | $0.49 | $0.52 | $0.17 | $138.02 |
| 170 | 09/01/2039 | $138.02 | $0.50 | $0.52 | $0.17 | $137.53 |
| 171 | 10/01/2039 | $137.53 | $0.50 | $0.52 | $0.17 | $137.03 |
| 172 | 11/01/2039 | $137.03 | $0.50 | $0.51 | $0.17 | $136.53 |
| 173 | 12/01/2039 | $136.53 | $0.50 | $0.51 | $0.17 | $136.03 |
| 174 | 01/01/2040 | $136.03 | $0.50 | $0.51 | $0.17 | $135.53 |
| 175 | 02/01/2040 | $135.53 | $0.51 | $0.51 | $0.17 | $135.02 |
| 176 | 03/01/2040 | $135.02 | $0.51 | $0.51 | $0.17 | $134.52 |
| 177 | 04/01/2040 | $134.52 | $0.51 | $0.50 | $0.17 | $134.01 |
| 178 | 05/01/2040 | $134.01 | $0.51 | $0.50 | $0.17 | $133.50 |
| 179 | 06/01/2040 | $133.50 | $0.51 | $0.50 | $0.17 | $132.98 |
| 180 | 07/01/2040 | $132.98 | $0.51 | $0.50 | $0.17 | $132.47 |
| 181 | 08/01/2040 | $132.47 | $0.52 | $0.50 | $0.17 | $131.95 |
| 182 | 09/01/2040 | $131.95 | $0.52 | $0.49 | $0.17 | $131.43 |
| 183 | 10/01/2040 | $131.43 | $0.52 | $0.49 | $0.17 | $130.91 |
| 184 | 11/01/2040 | $130.91 | $0.52 | $0.49 | $0.17 | $130.39 |
| 185 | 12/01/2040 | $130.39 | $0.52 | $0.49 | $0.17 | $129.87 |
| 186 | 01/01/2041 | $129.87 | $0.53 | $0.49 | $0.17 | $129.34 |
| 187 | 02/01/2041 | $129.34 | $0.53 | $0.49 | $0.17 | $128.81 |
| 188 | 03/01/2041 | $128.81 | $0.53 | $0.48 | $0.17 | $128.28 |
| 189 | 04/01/2041 | $128.28 | $0.53 | $0.48 | $0.17 | $127.75 |
| 190 | 05/01/2041 | $127.75 | $0.53 | $0.48 | $0.17 | $127.21 |
| 191 | 06/01/2041 | $127.21 | $0.54 | $0.48 | $0.17 | $126.68 |
| 192 | 07/01/2041 | $126.68 | $0.54 | $0.48 | $0.17 | $126.14 |
| 193 | 08/01/2041 | $126.14 | $0.54 | $0.47 | $0.17 | $125.60 |
| 194 | 09/01/2041 | $125.60 | $0.54 | $0.47 | $0.17 | $125.06 |
| 195 | 10/01/2041 | $125.06 | $0.54 | $0.47 | $0.17 | $124.51 |
| 196 | 11/01/2041 | $124.51 | $0.55 | $0.47 | $0.17 | $123.97 |
| 197 | 12/01/2041 | $123.97 | $0.55 | $0.46 | $0.17 | $123.42 |
| 198 | 01/01/2042 | $123.42 | $0.55 | $0.46 | $0.17 | $122.87 |
| 199 | 02/01/2042 | $122.87 | $0.55 | $0.46 | $0.17 | $122.31 |
| 200 | 03/01/2042 | $122.31 | $0.55 | $0.46 | $0.17 | $121.76 |
| 201 | 04/01/2042 | $121.76 | $0.56 | $0.46 | $0.17 | $121.20 |
| 202 | 05/01/2042 | $121.20 | $0.56 | $0.45 | $0.17 | $120.64 |
| 203 | 06/01/2042 | $120.64 | $0.56 | $0.45 | $0.17 | $120.08 |
| 204 | 07/01/2042 | $120.08 | $0.56 | $0.45 | $0.17 | $119.52 |
| 205 | 08/01/2042 | $119.52 | $0.57 | $0.45 | $0.17 | $118.95 |
| 206 | 09/01/2042 | $118.95 | $0.57 | $0.45 | $0.17 | $118.39 |
| 207 | 10/01/2042 | $118.39 | $0.57 | $0.44 | $0.17 | $117.82 |
| 208 | 11/01/2042 | $117.82 | $0.57 | $0.44 | $0.17 | $117.25 |
| 209 | 12/01/2042 | $117.25 | $0.57 | $0.44 | $0.17 | $116.67 |
| 210 | 01/01/2043 | $116.67 | $0.58 | $0.44 | $0.17 | $116.10 |
| 211 | 02/01/2043 | $116.10 | $0.58 | $0.44 | $0.17 | $115.52 |
| 212 | 03/01/2043 | $115.52 | $0.58 | $0.43 | $0.17 | $114.94 |
| 213 | 04/01/2043 | $114.94 | $0.58 | $0.43 | $0.17 | $114.36 |
| 214 | 05/01/2043 | $114.36 | $0.58 | $0.43 | $0.17 | $113.77 |
| 215 | 06/01/2043 | $113.77 | $0.59 | $0.43 | $0.17 | $113.18 |
| 216 | 07/01/2043 | $113.18 | $0.59 | $0.42 | $0.17 | $112.60 |
| 217 | 08/01/2043 | $112.60 | $0.59 | $0.42 | $0.17 | $112.00 |
| 218 | 09/01/2043 | $112.00 | $0.59 | $0.42 | $0.17 | $111.41 |
| 219 | 10/01/2043 | $111.41 | $0.60 | $0.42 | $0.17 | $110.82 |
| 220 | 11/01/2043 | $110.82 | $0.60 | $0.42 | $0.17 | $110.22 |
| 221 | 12/01/2043 | $110.22 | $0.60 | $0.41 | $0.17 | $109.62 |
| 222 | 01/01/2044 | $109.62 | $0.60 | $0.41 | $0.17 | $109.02 |
| 223 | 02/01/2044 | $109.02 | $0.60 | $0.41 | $0.17 | $108.41 |
| 224 | 03/01/2044 | $108.41 | $0.61 | $0.41 | $0.17 | $107.80 |
| 225 | 04/01/2044 | $107.80 | $0.61 | $0.40 | $0.17 | $107.19 |
| 226 | 05/01/2044 | $107.19 | $0.61 | $0.40 | $0.17 | $106.58 |
| 227 | 06/01/2044 | $106.58 | $0.61 | $0.40 | $0.17 | $105.97 |
| 228 | 07/01/2044 | $105.97 | $0.62 | $0.40 | $0.17 | $105.35 |
| 229 | 08/01/2044 | $105.35 | $0.62 | $0.40 | $0.17 | $104.74 |
| 230 | 09/01/2044 | $104.74 | $0.62 | $0.39 | $0.17 | $104.12 |
| 231 | 10/01/2044 | $104.12 | $0.62 | $0.39 | $0.17 | $103.49 |
| 232 | 11/01/2044 | $103.49 | $0.63 | $0.39 | $0.17 | $102.87 |
| 233 | 12/01/2044 | $102.87 | $0.63 | $0.39 | $0.17 | $102.24 |
| 234 | 01/01/2045 | $102.24 | $0.63 | $0.38 | $0.17 | $101.61 |
| 235 | 02/01/2045 | $101.61 | $0.63 | $0.38 | $0.17 | $100.98 |
| 236 | 03/01/2045 | $100.98 | $0.63 | $0.38 | $0.17 | $100.34 |
| 237 | 04/01/2045 | $100.34 | $0.64 | $0.38 | $0.17 | $99.71 |
| 238 | 05/01/2045 | $99.71 | $0.64 | $0.37 | $0.17 | $99.07 |
| 239 | 06/01/2045 | $99.07 | $0.64 | $0.37 | $0.17 | $98.42 |
| 240 | 07/01/2045 | $98.42 | $0.64 | $0.37 | $0.17 | $97.78 |
| 241 | 08/01/2045 | $97.78 | $0.65 | $0.37 | $0.17 | $97.13 |
| 242 | 09/01/2045 | $97.13 | $0.65 | $0.36 | $0.17 | $96.48 |
| 243 | 10/01/2045 | $96.48 | $0.65 | $0.36 | $0.17 | $95.83 |
| 244 | 11/01/2045 | $95.83 | $0.65 | $0.36 | $0.17 | $95.18 |
| 245 | 12/01/2045 | $95.18 | $0.66 | $0.36 | $0.17 | $94.52 |
| 246 | 01/01/2046 | $94.52 | $0.66 | $0.35 | $0.17 | $93.86 |
| 247 | 02/01/2046 | $93.86 | $0.66 | $0.35 | $0.17 | $93.20 |
| 248 | 03/01/2046 | $93.20 | $0.66 | $0.35 | $0.17 | $92.54 |
| 249 | 04/01/2046 | $92.54 | $0.67 | $0.35 | $0.17 | $91.87 |
| 250 | 05/01/2046 | $91.87 | $0.67 | $0.34 | $0.17 | $91.20 |
| 251 | 06/01/2046 | $91.20 | $0.67 | $0.34 | $0.17 | $90.53 |
| 252 | 07/01/2046 | $90.53 | $0.67 | $0.34 | $0.17 | $89.86 |
| 253 | 08/01/2046 | $89.86 | $0.68 | $0.34 | $0.17 | $89.18 |
| 254 | 09/01/2046 | $89.18 | $0.68 | $0.33 | $0.17 | $88.50 |
| 255 | 10/01/2046 | $88.50 | $0.68 | $0.33 | $0.17 | $87.82 |
| 256 | 11/01/2046 | $87.82 | $0.68 | $0.33 | $0.17 | $87.14 |
| 257 | 12/01/2046 | $87.14 | $0.69 | $0.33 | $0.17 | $86.45 |
| 258 | 01/01/2047 | $86.45 | $0.69 | $0.32 | $0.17 | $85.76 |
| 259 | 02/01/2047 | $85.76 | $0.69 | $0.32 | $0.17 | $85.07 |
| 260 | 03/01/2047 | $85.07 | $0.69 | $0.32 | $0.17 | $84.37 |
| 261 | 04/01/2047 | $84.37 | $0.70 | $0.32 | $0.17 | $83.68 |
| 262 | 05/01/2047 | $83.68 | $0.70 | $0.31 | $0.17 | $82.98 |
| 263 | 06/01/2047 | $82.98 | $0.70 | $0.31 | $0.17 | $82.28 |
| 264 | 07/01/2047 | $82.28 | $0.70 | $0.31 | $0.17 | $81.57 |
| 265 | 08/01/2047 | $81.57 | $0.71 | $0.31 | $0.17 | $80.86 |
| 266 | 09/01/2047 | $80.86 | $0.71 | $0.30 | $0.17 | $80.15 |
| 267 | 10/01/2047 | $80.15 | $0.71 | $0.30 | $0.17 | $79.44 |
| 268 | 11/01/2047 | $79.44 | $0.72 | $0.30 | $0.17 | $78.72 |
| 269 | 12/01/2047 | $78.72 | $0.72 | $0.30 | $0.17 | $78.01 |
| 270 | 01/01/2048 | $78.01 | $0.72 | $0.29 | $0.17 | $77.29 |
| 271 | 02/01/2048 | $77.29 | $0.72 | $0.29 | $0.17 | $76.56 |
| 272 | 03/01/2048 | $76.56 | $0.73 | $0.29 | $0.17 | $75.84 |
| 273 | 04/01/2048 | $75.84 | $0.73 | $0.28 | $0.17 | $75.11 |
| 274 | 05/01/2048 | $75.11 | $0.73 | $0.28 | $0.17 | $74.38 |
| 275 | 06/01/2048 | $74.38 | $0.73 | $0.28 | $0.17 | $73.64 |
| 276 | 07/01/2048 | $73.64 | $0.74 | $0.28 | $0.17 | $72.90 |
| 277 | 08/01/2048 | $72.90 | $0.74 | $0.27 | $0.17 | $72.16 |
| 278 | 09/01/2048 | $72.16 | $0.74 | $0.27 | $0.17 | $71.42 |
| 279 | 10/01/2048 | $71.42 | $0.75 | $0.27 | $0.17 | $70.68 |
| 280 | 11/01/2048 | $70.68 | $0.75 | $0.27 | $0.17 | $69.93 |
| 281 | 12/01/2048 | $69.93 | $0.75 | $0.26 | $0.17 | $69.18 |
| 282 | 01/01/2049 | $69.18 | $0.75 | $0.26 | $0.17 | $68.42 |
| 283 | 02/01/2049 | $68.42 | $0.76 | $0.26 | $0.17 | $67.66 |
| 284 | 03/01/2049 | $67.66 | $0.76 | $0.25 | $0.17 | $66.91 |
| 285 | 04/01/2049 | $66.91 | $0.76 | $0.25 | $0.17 | $66.14 |
| 286 | 05/01/2049 | $66.14 | $0.77 | $0.25 | $0.17 | $65.38 |
| 287 | 06/01/2049 | $65.38 | $0.77 | $0.25 | $0.17 | $64.61 |
| 288 | 07/01/2049 | $64.61 | $0.77 | $0.24 | $0.17 | $63.84 |
| 289 | 08/01/2049 | $63.84 | $0.77 | $0.24 | $0.17 | $63.06 |
| 290 | 09/01/2049 | $63.06 | $0.78 | $0.24 | $0.17 | $62.29 |
| 291 | 10/01/2049 | $62.29 | $0.78 | $0.23 | $0.17 | $61.51 |
| 292 | 11/01/2049 | $61.51 | $0.78 | $0.23 | $0.17 | $60.72 |
| 293 | 12/01/2049 | $60.72 | $0.79 | $0.23 | $0.17 | $59.94 |
| 294 | 01/01/2050 | $59.94 | $0.79 | $0.22 | $0.17 | $59.15 |
| 295 | 02/01/2050 | $59.15 | $0.79 | $0.22 | $0.17 | $58.36 |
| 296 | 03/01/2050 | $58.36 | $0.79 | $0.22 | $0.17 | $57.56 |
| 297 | 04/01/2050 | $57.56 | $0.80 | $0.22 | $0.17 | $56.77 |
| 298 | 05/01/2050 | $56.77 | $0.80 | $0.21 | $0.17 | $55.97 |
| 299 | 06/01/2050 | $55.97 | $0.80 | $0.21 | $0.17 | $55.16 |
| 300 | 07/01/2050 | $55.16 | $0.81 | $0.21 | $0.17 | $54.36 |
| 301 | 08/01/2050 | $54.36 | $0.81 | $0.20 | $0.17 | $53.55 |
| 302 | 09/01/2050 | $53.55 | $0.81 | $0.20 | $0.17 | $52.73 |
| 303 | 10/01/2050 | $52.73 | $0.82 | $0.20 | $0.17 | $51.92 |
| 304 | 11/01/2050 | $51.92 | $0.82 | $0.19 | $0.17 | $51.10 |
| 305 | 12/01/2050 | $51.10 | $0.82 | $0.19 | $0.17 | $50.28 |
| 306 | 01/01/2051 | $50.28 | $0.82 | $0.19 | $0.17 | $49.45 |
| 307 | 02/01/2051 | $49.45 | $0.83 | $0.19 | $0.17 | $48.63 |
| 308 | 03/01/2051 | $48.63 | $0.83 | $0.18 | $0.17 | $47.79 |
| 309 | 04/01/2051 | $47.79 | $0.83 | $0.18 | $0.17 | $46.96 |
| 310 | 05/01/2051 | $46.96 | $0.84 | $0.18 | $0.17 | $46.12 |
| 311 | 06/01/2051 | $46.12 | $0.84 | $0.17 | $0.17 | $45.28 |
| 312 | 07/01/2051 | $45.28 | $0.84 | $0.17 | $0.17 | $44.44 |
| 313 | 08/01/2051 | $44.44 | $0.85 | $0.17 | $0.17 | $43.59 |
| 314 | 09/01/2051 | $43.59 | $0.85 | $0.16 | $0.17 | $42.74 |
| 315 | 10/01/2051 | $42.74 | $0.85 | $0.16 | $0.17 | $41.89 |
| 316 | 11/01/2051 | $41.89 | $0.86 | $0.16 | $0.17 | $41.03 |
| 317 | 12/01/2051 | $41.03 | $0.86 | $0.15 | $0.17 | $40.17 |
| 318 | 01/01/2052 | $40.17 | $0.86 | $0.15 | $0.17 | $39.31 |
| 319 | 02/01/2052 | $39.31 | $0.87 | $0.15 | $0.17 | $38.45 |
| 320 | 03/01/2052 | $38.45 | $0.87 | $0.14 | $0.17 | $37.58 |
| 321 | 04/01/2052 | $37.58 | $0.87 | $0.14 | $0.17 | $36.70 |
| 322 | 05/01/2052 | $36.70 | $0.88 | $0.14 | $0.17 | $35.83 |
| 323 | 06/01/2052 | $35.83 | $0.88 | $0.13 | $0.17 | $34.95 |
| 324 | 07/01/2052 | $34.95 | $0.88 | $0.13 | $0.17 | $34.07 |
| 325 | 08/01/2052 | $34.07 | $0.89 | $0.13 | $0.17 | $33.18 |
| 326 | 09/01/2052 | $33.18 | $0.89 | $0.12 | $0.17 | $32.29 |
| 327 | 10/01/2052 | $32.29 | $0.89 | $0.12 | $0.17 | $31.40 |
| 328 | 11/01/2052 | $31.40 | $0.90 | $0.12 | $0.17 | $30.50 |
| 329 | 12/01/2052 | $30.50 | $0.90 | $0.11 | $0.17 | $29.60 |
| 330 | 01/01/2053 | $29.60 | $0.90 | $0.11 | $0.17 | $28.70 |
| 331 | 02/01/2053 | $28.70 | $0.91 | $0.11 | $0.17 | $27.80 |
| 332 | 03/01/2053 | $27.80 | $0.91 | $0.10 | $0.17 | $26.89 |
| 333 | 04/01/2053 | $26.89 | $0.91 | $0.10 | $0.17 | $25.98 |
| 334 | 05/01/2053 | $25.98 | $0.92 | $0.10 | $0.17 | $25.06 |
| 335 | 06/01/2053 | $25.06 | $0.92 | $0.09 | $0.17 | $24.14 |
| 336 | 07/01/2053 | $24.14 | $0.92 | $0.09 | $0.17 | $23.22 |
| 337 | 08/01/2053 | $23.22 | $0.93 | $0.09 | $0.17 | $22.29 |
| 338 | 09/01/2053 | $22.29 | $0.93 | $0.08 | $0.17 | $21.36 |
| 339 | 10/01/2053 | $21.36 | $0.93 | $0.08 | $0.17 | $20.43 |
| 340 | 11/01/2053 | $20.43 | $0.94 | $0.08 | $0.17 | $19.49 |
| 341 | 12/01/2053 | $19.49 | $0.94 | $0.07 | $0.17 | $18.55 |
| 342 | 01/01/2054 | $18.55 | $0.94 | $0.07 | $0.17 | $17.61 |
| 343 | 02/01/2054 | $17.61 | $0.95 | $0.07 | $0.17 | $16.66 |
| 344 | 03/01/2054 | $16.66 | $0.95 | $0.06 | $0.17 | $15.71 |
| 345 | 04/01/2054 | $15.71 | $0.95 | $0.06 | $0.17 | $14.75 |
| 346 | 05/01/2054 | $14.75 | $0.96 | $0.06 | $0.17 | $13.80 |
| 347 | 06/01/2054 | $13.80 | $0.96 | $0.05 | $0.17 | $12.83 |
| 348 | 07/01/2054 | $12.83 | $0.97 | $0.05 | $0.17 | $11.87 |
| 349 | 08/01/2054 | $11.87 | $0.97 | $0.04 | $0.17 | $10.90 |
| 350 | 09/01/2054 | $10.90 | $0.97 | $0.04 | $0.17 | $9.93 |
| 351 | 10/01/2054 | $9.93 | $0.98 | $0.04 | $0.17 | $8.95 |
| 352 | 11/01/2054 | $8.95 | $0.98 | $0.03 | $0.17 | $7.97 |
| 353 | 12/01/2054 | $7.97 | $0.98 | $0.03 | $0.17 | $6.99 |
| 354 | 01/01/2055 | $6.99 | $0.99 | $0.03 | $0.17 | $6.00 |
| 355 | 02/01/2055 | $6.00 | $0.99 | $0.02 | $0.17 | $5.01 |
| 356 | 03/01/2055 | $5.01 | $0.99 | $0.02 | $0.17 | $4.02 |
| 357 | 04/01/2055 | $4.02 | $1.00 | $0.02 | $0.17 | $3.02 |
| 358 | 05/01/2055 | $3.02 | $1.00 | $0.01 | $0.17 | $2.02 |
| 359 | 06/01/2055 | $2.02 | $1.01 | $0.01 | $0.17 | $1.01 |
| 360 | 07/01/2055 | $1.01 | $1.01 | $0.00 | $0.17 | $0.00 |