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: $1.47
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 | $240.00 | $0.32 | $0.90 | $0.25 | $239.68 |
| 2 | 02/01/2026 | $239.68 | $0.32 | $0.90 | $0.25 | $239.37 |
| 3 | 03/01/2026 | $239.37 | $0.32 | $0.90 | $0.25 | $239.05 |
| 4 | 04/01/2026 | $239.05 | $0.32 | $0.90 | $0.25 | $238.73 |
| 5 | 05/01/2026 | $238.73 | $0.32 | $0.90 | $0.25 | $238.41 |
| 6 | 06/01/2026 | $238.41 | $0.32 | $0.89 | $0.25 | $238.09 |
| 7 | 07/01/2026 | $238.09 | $0.32 | $0.89 | $0.25 | $237.76 |
| 8 | 08/01/2026 | $237.76 | $0.32 | $0.89 | $0.25 | $237.44 |
| 9 | 09/01/2026 | $237.44 | $0.33 | $0.89 | $0.25 | $237.11 |
| 10 | 10/01/2026 | $237.11 | $0.33 | $0.89 | $0.25 | $236.79 |
| 11 | 11/01/2026 | $236.79 | $0.33 | $0.89 | $0.25 | $236.46 |
| 12 | 12/01/2026 | $236.46 | $0.33 | $0.89 | $0.25 | $236.13 |
| 13 | 01/01/2027 | $236.13 | $0.33 | $0.89 | $0.25 | $235.80 |
| 14 | 02/01/2027 | $235.80 | $0.33 | $0.88 | $0.25 | $235.47 |
| 15 | 03/01/2027 | $235.47 | $0.33 | $0.88 | $0.25 | $235.13 |
| 16 | 04/01/2027 | $235.13 | $0.33 | $0.88 | $0.25 | $234.80 |
| 17 | 05/01/2027 | $234.80 | $0.34 | $0.88 | $0.25 | $234.46 |
| 18 | 06/01/2027 | $234.46 | $0.34 | $0.88 | $0.25 | $234.13 |
| 19 | 07/01/2027 | $234.13 | $0.34 | $0.88 | $0.25 | $233.79 |
| 20 | 08/01/2027 | $233.79 | $0.34 | $0.88 | $0.25 | $233.45 |
| 21 | 09/01/2027 | $233.45 | $0.34 | $0.88 | $0.25 | $233.11 |
| 22 | 10/01/2027 | $233.11 | $0.34 | $0.87 | $0.25 | $232.77 |
| 23 | 11/01/2027 | $232.77 | $0.34 | $0.87 | $0.25 | $232.42 |
| 24 | 12/01/2027 | $232.42 | $0.34 | $0.87 | $0.25 | $232.08 |
| 25 | 01/01/2028 | $232.08 | $0.35 | $0.87 | $0.25 | $231.73 |
| 26 | 02/01/2028 | $231.73 | $0.35 | $0.87 | $0.25 | $231.39 |
| 27 | 03/01/2028 | $231.39 | $0.35 | $0.87 | $0.25 | $231.04 |
| 28 | 04/01/2028 | $231.04 | $0.35 | $0.87 | $0.25 | $230.69 |
| 29 | 05/01/2028 | $230.69 | $0.35 | $0.87 | $0.25 | $230.34 |
| 30 | 06/01/2028 | $230.34 | $0.35 | $0.86 | $0.25 | $229.98 |
| 31 | 07/01/2028 | $229.98 | $0.35 | $0.86 | $0.25 | $229.63 |
| 32 | 08/01/2028 | $229.63 | $0.35 | $0.86 | $0.25 | $229.28 |
| 33 | 09/01/2028 | $229.28 | $0.36 | $0.86 | $0.25 | $228.92 |
| 34 | 10/01/2028 | $228.92 | $0.36 | $0.86 | $0.25 | $228.56 |
| 35 | 11/01/2028 | $228.56 | $0.36 | $0.86 | $0.25 | $228.20 |
| 36 | 12/01/2028 | $228.20 | $0.36 | $0.86 | $0.25 | $227.84 |
| 37 | 01/01/2029 | $227.84 | $0.36 | $0.85 | $0.25 | $227.48 |
| 38 | 02/01/2029 | $227.48 | $0.36 | $0.85 | $0.25 | $227.12 |
| 39 | 03/01/2029 | $227.12 | $0.36 | $0.85 | $0.25 | $226.75 |
| 40 | 04/01/2029 | $226.75 | $0.37 | $0.85 | $0.25 | $226.39 |
| 41 | 05/01/2029 | $226.39 | $0.37 | $0.85 | $0.25 | $226.02 |
| 42 | 06/01/2029 | $226.02 | $0.37 | $0.85 | $0.25 | $225.65 |
| 43 | 07/01/2029 | $225.65 | $0.37 | $0.85 | $0.25 | $225.28 |
| 44 | 08/01/2029 | $225.28 | $0.37 | $0.84 | $0.25 | $224.91 |
| 45 | 09/01/2029 | $224.91 | $0.37 | $0.84 | $0.25 | $224.54 |
| 46 | 10/01/2029 | $224.54 | $0.37 | $0.84 | $0.25 | $224.17 |
| 47 | 11/01/2029 | $224.17 | $0.38 | $0.84 | $0.25 | $223.79 |
| 48 | 12/01/2029 | $223.79 | $0.38 | $0.84 | $0.25 | $223.41 |
| 49 | 01/01/2030 | $223.41 | $0.38 | $0.84 | $0.25 | $223.03 |
| 50 | 02/01/2030 | $223.03 | $0.38 | $0.84 | $0.25 | $222.65 |
| 51 | 03/01/2030 | $222.65 | $0.38 | $0.83 | $0.25 | $222.27 |
| 52 | 04/01/2030 | $222.27 | $0.38 | $0.83 | $0.25 | $221.89 |
| 53 | 05/01/2030 | $221.89 | $0.38 | $0.83 | $0.25 | $221.51 |
| 54 | 06/01/2030 | $221.51 | $0.39 | $0.83 | $0.25 | $221.12 |
| 55 | 07/01/2030 | $221.12 | $0.39 | $0.83 | $0.25 | $220.74 |
| 56 | 08/01/2030 | $220.74 | $0.39 | $0.83 | $0.25 | $220.35 |
| 57 | 09/01/2030 | $220.35 | $0.39 | $0.83 | $0.25 | $219.96 |
| 58 | 10/01/2030 | $219.96 | $0.39 | $0.82 | $0.25 | $219.57 |
| 59 | 11/01/2030 | $219.57 | $0.39 | $0.82 | $0.25 | $219.17 |
| 60 | 12/01/2030 | $219.17 | $0.39 | $0.82 | $0.25 | $218.78 |
| 61 | 01/01/2031 | $218.78 | $0.40 | $0.82 | $0.25 | $218.38 |
| 62 | 02/01/2031 | $218.38 | $0.40 | $0.82 | $0.25 | $217.99 |
| 63 | 03/01/2031 | $217.99 | $0.40 | $0.82 | $0.25 | $217.59 |
| 64 | 04/01/2031 | $217.59 | $0.40 | $0.82 | $0.25 | $217.19 |
| 65 | 05/01/2031 | $217.19 | $0.40 | $0.81 | $0.25 | $216.79 |
| 66 | 06/01/2031 | $216.79 | $0.40 | $0.81 | $0.25 | $216.38 |
| 67 | 07/01/2031 | $216.38 | $0.40 | $0.81 | $0.25 | $215.98 |
| 68 | 08/01/2031 | $215.98 | $0.41 | $0.81 | $0.25 | $215.57 |
| 69 | 09/01/2031 | $215.57 | $0.41 | $0.81 | $0.25 | $215.16 |
| 70 | 10/01/2031 | $215.16 | $0.41 | $0.81 | $0.25 | $214.76 |
| 71 | 11/01/2031 | $214.76 | $0.41 | $0.81 | $0.25 | $214.34 |
| 72 | 12/01/2031 | $214.34 | $0.41 | $0.80 | $0.25 | $213.93 |
| 73 | 01/01/2032 | $213.93 | $0.41 | $0.80 | $0.25 | $213.52 |
| 74 | 02/01/2032 | $213.52 | $0.42 | $0.80 | $0.25 | $213.10 |
| 75 | 03/01/2032 | $213.10 | $0.42 | $0.80 | $0.25 | $212.69 |
| 76 | 04/01/2032 | $212.69 | $0.42 | $0.80 | $0.25 | $212.27 |
| 77 | 05/01/2032 | $212.27 | $0.42 | $0.80 | $0.25 | $211.85 |
| 78 | 06/01/2032 | $211.85 | $0.42 | $0.79 | $0.25 | $211.43 |
| 79 | 07/01/2032 | $211.43 | $0.42 | $0.79 | $0.25 | $211.00 |
| 80 | 08/01/2032 | $211.00 | $0.42 | $0.79 | $0.25 | $210.58 |
| 81 | 09/01/2032 | $210.58 | $0.43 | $0.79 | $0.25 | $210.15 |
| 82 | 10/01/2032 | $210.15 | $0.43 | $0.79 | $0.25 | $209.72 |
| 83 | 11/01/2032 | $209.72 | $0.43 | $0.79 | $0.25 | $209.29 |
| 84 | 12/01/2032 | $209.29 | $0.43 | $0.78 | $0.25 | $208.86 |
| 85 | 01/01/2033 | $208.86 | $0.43 | $0.78 | $0.25 | $208.43 |
| 86 | 02/01/2033 | $208.43 | $0.43 | $0.78 | $0.25 | $208.00 |
| 87 | 03/01/2033 | $208.00 | $0.44 | $0.78 | $0.25 | $207.56 |
| 88 | 04/01/2033 | $207.56 | $0.44 | $0.78 | $0.25 | $207.12 |
| 89 | 05/01/2033 | $207.12 | $0.44 | $0.78 | $0.25 | $206.68 |
| 90 | 06/01/2033 | $206.68 | $0.44 | $0.78 | $0.25 | $206.24 |
| 91 | 07/01/2033 | $206.24 | $0.44 | $0.77 | $0.25 | $205.80 |
| 92 | 08/01/2033 | $205.80 | $0.44 | $0.77 | $0.25 | $205.35 |
| 93 | 09/01/2033 | $205.35 | $0.45 | $0.77 | $0.25 | $204.91 |
| 94 | 10/01/2033 | $204.91 | $0.45 | $0.77 | $0.25 | $204.46 |
| 95 | 11/01/2033 | $204.46 | $0.45 | $0.77 | $0.25 | $204.01 |
| 96 | 12/01/2033 | $204.01 | $0.45 | $0.77 | $0.25 | $203.56 |
| 97 | 01/01/2034 | $203.56 | $0.45 | $0.76 | $0.25 | $203.11 |
| 98 | 02/01/2034 | $203.11 | $0.45 | $0.76 | $0.25 | $202.65 |
| 99 | 03/01/2034 | $202.65 | $0.46 | $0.76 | $0.25 | $202.20 |
| 100 | 04/01/2034 | $202.20 | $0.46 | $0.76 | $0.25 | $201.74 |
| 101 | 05/01/2034 | $201.74 | $0.46 | $0.76 | $0.25 | $201.28 |
| 102 | 06/01/2034 | $201.28 | $0.46 | $0.75 | $0.25 | $200.82 |
| 103 | 07/01/2034 | $200.82 | $0.46 | $0.75 | $0.25 | $200.36 |
| 104 | 08/01/2034 | $200.36 | $0.46 | $0.75 | $0.25 | $199.89 |
| 105 | 09/01/2034 | $199.89 | $0.47 | $0.75 | $0.25 | $199.43 |
| 106 | 10/01/2034 | $199.43 | $0.47 | $0.75 | $0.25 | $198.96 |
| 107 | 11/01/2034 | $198.96 | $0.47 | $0.75 | $0.25 | $198.49 |
| 108 | 12/01/2034 | $198.49 | $0.47 | $0.74 | $0.25 | $198.02 |
| 109 | 01/01/2035 | $198.02 | $0.47 | $0.74 | $0.25 | $197.54 |
| 110 | 02/01/2035 | $197.54 | $0.48 | $0.74 | $0.25 | $197.07 |
| 111 | 03/01/2035 | $197.07 | $0.48 | $0.74 | $0.25 | $196.59 |
| 112 | 04/01/2035 | $196.59 | $0.48 | $0.74 | $0.25 | $196.11 |
| 113 | 05/01/2035 | $196.11 | $0.48 | $0.74 | $0.25 | $195.63 |
| 114 | 06/01/2035 | $195.63 | $0.48 | $0.73 | $0.25 | $195.15 |
| 115 | 07/01/2035 | $195.15 | $0.48 | $0.73 | $0.25 | $194.66 |
| 116 | 08/01/2035 | $194.66 | $0.49 | $0.73 | $0.25 | $194.18 |
| 117 | 09/01/2035 | $194.18 | $0.49 | $0.73 | $0.25 | $193.69 |
| 118 | 10/01/2035 | $193.69 | $0.49 | $0.73 | $0.25 | $193.20 |
| 119 | 11/01/2035 | $193.20 | $0.49 | $0.72 | $0.25 | $192.71 |
| 120 | 12/01/2035 | $192.71 | $0.49 | $0.72 | $0.25 | $192.21 |
| 121 | 01/01/2036 | $192.21 | $0.50 | $0.72 | $0.25 | $191.72 |
| 122 | 02/01/2036 | $191.72 | $0.50 | $0.72 | $0.25 | $191.22 |
| 123 | 03/01/2036 | $191.22 | $0.50 | $0.72 | $0.25 | $190.72 |
| 124 | 04/01/2036 | $190.72 | $0.50 | $0.72 | $0.25 | $190.22 |
| 125 | 05/01/2036 | $190.22 | $0.50 | $0.71 | $0.25 | $189.72 |
| 126 | 06/01/2036 | $189.72 | $0.50 | $0.71 | $0.25 | $189.22 |
| 127 | 07/01/2036 | $189.22 | $0.51 | $0.71 | $0.25 | $188.71 |
| 128 | 08/01/2036 | $188.71 | $0.51 | $0.71 | $0.25 | $188.20 |
| 129 | 09/01/2036 | $188.20 | $0.51 | $0.71 | $0.25 | $187.69 |
| 130 | 10/01/2036 | $187.69 | $0.51 | $0.70 | $0.25 | $187.18 |
| 131 | 11/01/2036 | $187.18 | $0.51 | $0.70 | $0.25 | $186.66 |
| 132 | 12/01/2036 | $186.66 | $0.52 | $0.70 | $0.25 | $186.15 |
| 133 | 01/01/2037 | $186.15 | $0.52 | $0.70 | $0.25 | $185.63 |
| 134 | 02/01/2037 | $185.63 | $0.52 | $0.70 | $0.25 | $185.11 |
| 135 | 03/01/2037 | $185.11 | $0.52 | $0.69 | $0.25 | $184.59 |
| 136 | 04/01/2037 | $184.59 | $0.52 | $0.69 | $0.25 | $184.06 |
| 137 | 05/01/2037 | $184.06 | $0.53 | $0.69 | $0.25 | $183.54 |
| 138 | 06/01/2037 | $183.54 | $0.53 | $0.69 | $0.25 | $183.01 |
| 139 | 07/01/2037 | $183.01 | $0.53 | $0.69 | $0.25 | $182.48 |
| 140 | 08/01/2037 | $182.48 | $0.53 | $0.68 | $0.25 | $181.95 |
| 141 | 09/01/2037 | $181.95 | $0.53 | $0.68 | $0.25 | $181.42 |
| 142 | 10/01/2037 | $181.42 | $0.54 | $0.68 | $0.25 | $180.88 |
| 143 | 11/01/2037 | $180.88 | $0.54 | $0.68 | $0.25 | $180.34 |
| 144 | 12/01/2037 | $180.34 | $0.54 | $0.68 | $0.25 | $179.80 |
| 145 | 01/01/2038 | $179.80 | $0.54 | $0.67 | $0.25 | $179.26 |
| 146 | 02/01/2038 | $179.26 | $0.54 | $0.67 | $0.25 | $178.72 |
| 147 | 03/01/2038 | $178.72 | $0.55 | $0.67 | $0.25 | $178.17 |
| 148 | 04/01/2038 | $178.17 | $0.55 | $0.67 | $0.25 | $177.62 |
| 149 | 05/01/2038 | $177.62 | $0.55 | $0.67 | $0.25 | $177.07 |
| 150 | 06/01/2038 | $177.07 | $0.55 | $0.66 | $0.25 | $176.52 |
| 151 | 07/01/2038 | $176.52 | $0.55 | $0.66 | $0.25 | $175.97 |
| 152 | 08/01/2038 | $175.97 | $0.56 | $0.66 | $0.25 | $175.41 |
| 153 | 09/01/2038 | $175.41 | $0.56 | $0.66 | $0.25 | $174.85 |
| 154 | 10/01/2038 | $174.85 | $0.56 | $0.66 | $0.25 | $174.29 |
| 155 | 11/01/2038 | $174.29 | $0.56 | $0.65 | $0.25 | $173.73 |
| 156 | 12/01/2038 | $173.73 | $0.56 | $0.65 | $0.25 | $173.16 |
| 157 | 01/01/2039 | $173.16 | $0.57 | $0.65 | $0.25 | $172.60 |
| 158 | 02/01/2039 | $172.60 | $0.57 | $0.65 | $0.25 | $172.03 |
| 159 | 03/01/2039 | $172.03 | $0.57 | $0.65 | $0.25 | $171.46 |
| 160 | 04/01/2039 | $171.46 | $0.57 | $0.64 | $0.25 | $170.89 |
| 161 | 05/01/2039 | $170.89 | $0.58 | $0.64 | $0.25 | $170.31 |
| 162 | 06/01/2039 | $170.31 | $0.58 | $0.64 | $0.25 | $169.73 |
| 163 | 07/01/2039 | $169.73 | $0.58 | $0.64 | $0.25 | $169.15 |
| 164 | 08/01/2039 | $169.15 | $0.58 | $0.63 | $0.25 | $168.57 |
| 165 | 09/01/2039 | $168.57 | $0.58 | $0.63 | $0.25 | $167.99 |
| 166 | 10/01/2039 | $167.99 | $0.59 | $0.63 | $0.25 | $167.40 |
| 167 | 11/01/2039 | $167.40 | $0.59 | $0.63 | $0.25 | $166.81 |
| 168 | 12/01/2039 | $166.81 | $0.59 | $0.63 | $0.25 | $166.22 |
| 169 | 01/01/2040 | $166.22 | $0.59 | $0.62 | $0.25 | $165.63 |
| 170 | 02/01/2040 | $165.63 | $0.59 | $0.62 | $0.25 | $165.03 |
| 171 | 03/01/2040 | $165.03 | $0.60 | $0.62 | $0.25 | $164.44 |
| 172 | 04/01/2040 | $164.44 | $0.60 | $0.62 | $0.25 | $163.84 |
| 173 | 05/01/2040 | $163.84 | $0.60 | $0.61 | $0.25 | $163.24 |
| 174 | 06/01/2040 | $163.24 | $0.60 | $0.61 | $0.25 | $162.63 |
| 175 | 07/01/2040 | $162.63 | $0.61 | $0.61 | $0.25 | $162.03 |
| 176 | 08/01/2040 | $162.03 | $0.61 | $0.61 | $0.25 | $161.42 |
| 177 | 09/01/2040 | $161.42 | $0.61 | $0.61 | $0.25 | $160.81 |
| 178 | 10/01/2040 | $160.81 | $0.61 | $0.60 | $0.25 | $160.19 |
| 179 | 11/01/2040 | $160.19 | $0.62 | $0.60 | $0.25 | $159.58 |
| 180 | 12/01/2040 | $159.58 | $0.62 | $0.60 | $0.25 | $158.96 |
| 181 | 01/01/2041 | $158.96 | $0.62 | $0.60 | $0.25 | $158.34 |
| 182 | 02/01/2041 | $158.34 | $0.62 | $0.59 | $0.25 | $157.72 |
| 183 | 03/01/2041 | $157.72 | $0.62 | $0.59 | $0.25 | $157.09 |
| 184 | 04/01/2041 | $157.09 | $0.63 | $0.59 | $0.25 | $156.47 |
| 185 | 05/01/2041 | $156.47 | $0.63 | $0.59 | $0.25 | $155.84 |
| 186 | 06/01/2041 | $155.84 | $0.63 | $0.58 | $0.25 | $155.21 |
| 187 | 07/01/2041 | $155.21 | $0.63 | $0.58 | $0.25 | $154.57 |
| 188 | 08/01/2041 | $154.57 | $0.64 | $0.58 | $0.25 | $153.94 |
| 189 | 09/01/2041 | $153.94 | $0.64 | $0.58 | $0.25 | $153.30 |
| 190 | 10/01/2041 | $153.30 | $0.64 | $0.57 | $0.25 | $152.66 |
| 191 | 11/01/2041 | $152.66 | $0.64 | $0.57 | $0.25 | $152.01 |
| 192 | 12/01/2041 | $152.01 | $0.65 | $0.57 | $0.25 | $151.37 |
| 193 | 01/01/2042 | $151.37 | $0.65 | $0.57 | $0.25 | $150.72 |
| 194 | 02/01/2042 | $150.72 | $0.65 | $0.57 | $0.25 | $150.07 |
| 195 | 03/01/2042 | $150.07 | $0.65 | $0.56 | $0.25 | $149.41 |
| 196 | 04/01/2042 | $149.41 | $0.66 | $0.56 | $0.25 | $148.76 |
| 197 | 05/01/2042 | $148.76 | $0.66 | $0.56 | $0.25 | $148.10 |
| 198 | 06/01/2042 | $148.10 | $0.66 | $0.56 | $0.25 | $147.44 |
| 199 | 07/01/2042 | $147.44 | $0.66 | $0.55 | $0.25 | $146.78 |
| 200 | 08/01/2042 | $146.78 | $0.67 | $0.55 | $0.25 | $146.11 |
| 201 | 09/01/2042 | $146.11 | $0.67 | $0.55 | $0.25 | $145.44 |
| 202 | 10/01/2042 | $145.44 | $0.67 | $0.55 | $0.25 | $144.77 |
| 203 | 11/01/2042 | $144.77 | $0.67 | $0.54 | $0.25 | $144.10 |
| 204 | 12/01/2042 | $144.10 | $0.68 | $0.54 | $0.25 | $143.42 |
| 205 | 01/01/2043 | $143.42 | $0.68 | $0.54 | $0.25 | $142.75 |
| 206 | 02/01/2043 | $142.75 | $0.68 | $0.54 | $0.25 | $142.06 |
| 207 | 03/01/2043 | $142.06 | $0.68 | $0.53 | $0.25 | $141.38 |
| 208 | 04/01/2043 | $141.38 | $0.69 | $0.53 | $0.25 | $140.70 |
| 209 | 05/01/2043 | $140.70 | $0.69 | $0.53 | $0.25 | $140.01 |
| 210 | 06/01/2043 | $140.01 | $0.69 | $0.53 | $0.25 | $139.32 |
| 211 | 07/01/2043 | $139.32 | $0.69 | $0.52 | $0.25 | $138.62 |
| 212 | 08/01/2043 | $138.62 | $0.70 | $0.52 | $0.25 | $137.93 |
| 213 | 09/01/2043 | $137.93 | $0.70 | $0.52 | $0.25 | $137.23 |
| 214 | 10/01/2043 | $137.23 | $0.70 | $0.51 | $0.25 | $136.53 |
| 215 | 11/01/2043 | $136.53 | $0.70 | $0.51 | $0.25 | $135.82 |
| 216 | 12/01/2043 | $135.82 | $0.71 | $0.51 | $0.25 | $135.11 |
| 217 | 01/01/2044 | $135.11 | $0.71 | $0.51 | $0.25 | $134.41 |
| 218 | 02/01/2044 | $134.41 | $0.71 | $0.50 | $0.25 | $133.69 |
| 219 | 03/01/2044 | $133.69 | $0.71 | $0.50 | $0.25 | $132.98 |
| 220 | 04/01/2044 | $132.98 | $0.72 | $0.50 | $0.25 | $132.26 |
| 221 | 05/01/2044 | $132.26 | $0.72 | $0.50 | $0.25 | $131.54 |
| 222 | 06/01/2044 | $131.54 | $0.72 | $0.49 | $0.25 | $130.82 |
| 223 | 07/01/2044 | $130.82 | $0.73 | $0.49 | $0.25 | $130.09 |
| 224 | 08/01/2044 | $130.09 | $0.73 | $0.49 | $0.25 | $129.36 |
| 225 | 09/01/2044 | $129.36 | $0.73 | $0.49 | $0.25 | $128.63 |
| 226 | 10/01/2044 | $128.63 | $0.73 | $0.48 | $0.25 | $127.90 |
| 227 | 11/01/2044 | $127.90 | $0.74 | $0.48 | $0.25 | $127.16 |
| 228 | 12/01/2044 | $127.16 | $0.74 | $0.48 | $0.25 | $126.42 |
| 229 | 01/01/2045 | $126.42 | $0.74 | $0.47 | $0.25 | $125.68 |
| 230 | 02/01/2045 | $125.68 | $0.74 | $0.47 | $0.25 | $124.94 |
| 231 | 03/01/2045 | $124.94 | $0.75 | $0.47 | $0.25 | $124.19 |
| 232 | 04/01/2045 | $124.19 | $0.75 | $0.47 | $0.25 | $123.44 |
| 233 | 05/01/2045 | $123.44 | $0.75 | $0.46 | $0.25 | $122.69 |
| 234 | 06/01/2045 | $122.69 | $0.76 | $0.46 | $0.25 | $121.93 |
| 235 | 07/01/2045 | $121.93 | $0.76 | $0.46 | $0.25 | $121.17 |
| 236 | 08/01/2045 | $121.17 | $0.76 | $0.45 | $0.25 | $120.41 |
| 237 | 09/01/2045 | $120.41 | $0.76 | $0.45 | $0.25 | $119.65 |
| 238 | 10/01/2045 | $119.65 | $0.77 | $0.45 | $0.25 | $118.88 |
| 239 | 11/01/2045 | $118.88 | $0.77 | $0.45 | $0.25 | $118.11 |
| 240 | 12/01/2045 | $118.11 | $0.77 | $0.44 | $0.25 | $117.34 |
| 241 | 01/01/2046 | $117.34 | $0.78 | $0.44 | $0.25 | $116.56 |
| 242 | 02/01/2046 | $116.56 | $0.78 | $0.44 | $0.25 | $115.78 |
| 243 | 03/01/2046 | $115.78 | $0.78 | $0.43 | $0.25 | $115.00 |
| 244 | 04/01/2046 | $115.00 | $0.78 | $0.43 | $0.25 | $114.21 |
| 245 | 05/01/2046 | $114.21 | $0.79 | $0.43 | $0.25 | $113.43 |
| 246 | 06/01/2046 | $113.43 | $0.79 | $0.43 | $0.25 | $112.64 |
| 247 | 07/01/2046 | $112.64 | $0.79 | $0.42 | $0.25 | $111.84 |
| 248 | 08/01/2046 | $111.84 | $0.80 | $0.42 | $0.25 | $111.04 |
| 249 | 09/01/2046 | $111.04 | $0.80 | $0.42 | $0.25 | $110.25 |
| 250 | 10/01/2046 | $110.25 | $0.80 | $0.41 | $0.25 | $109.44 |
| 251 | 11/01/2046 | $109.44 | $0.81 | $0.41 | $0.25 | $108.64 |
| 252 | 12/01/2046 | $108.64 | $0.81 | $0.41 | $0.25 | $107.83 |
| 253 | 01/01/2047 | $107.83 | $0.81 | $0.40 | $0.25 | $107.02 |
| 254 | 02/01/2047 | $107.02 | $0.81 | $0.40 | $0.25 | $106.20 |
| 255 | 03/01/2047 | $106.20 | $0.82 | $0.40 | $0.25 | $105.38 |
| 256 | 04/01/2047 | $105.38 | $0.82 | $0.40 | $0.25 | $104.56 |
| 257 | 05/01/2047 | $104.56 | $0.82 | $0.39 | $0.25 | $103.74 |
| 258 | 06/01/2047 | $103.74 | $0.83 | $0.39 | $0.25 | $102.91 |
| 259 | 07/01/2047 | $102.91 | $0.83 | $0.39 | $0.25 | $102.08 |
| 260 | 08/01/2047 | $102.08 | $0.83 | $0.38 | $0.25 | $101.25 |
| 261 | 09/01/2047 | $101.25 | $0.84 | $0.38 | $0.25 | $100.41 |
| 262 | 10/01/2047 | $100.41 | $0.84 | $0.38 | $0.25 | $99.57 |
| 263 | 11/01/2047 | $99.57 | $0.84 | $0.37 | $0.25 | $98.73 |
| 264 | 12/01/2047 | $98.73 | $0.85 | $0.37 | $0.25 | $97.88 |
| 265 | 01/01/2048 | $97.88 | $0.85 | $0.37 | $0.25 | $97.04 |
| 266 | 02/01/2048 | $97.04 | $0.85 | $0.36 | $0.25 | $96.18 |
| 267 | 03/01/2048 | $96.18 | $0.86 | $0.36 | $0.25 | $95.33 |
| 268 | 04/01/2048 | $95.33 | $0.86 | $0.36 | $0.25 | $94.47 |
| 269 | 05/01/2048 | $94.47 | $0.86 | $0.35 | $0.25 | $93.61 |
| 270 | 06/01/2048 | $93.61 | $0.87 | $0.35 | $0.25 | $92.74 |
| 271 | 07/01/2048 | $92.74 | $0.87 | $0.35 | $0.25 | $91.87 |
| 272 | 08/01/2048 | $91.87 | $0.87 | $0.34 | $0.25 | $91.00 |
| 273 | 09/01/2048 | $91.00 | $0.87 | $0.34 | $0.25 | $90.13 |
| 274 | 10/01/2048 | $90.13 | $0.88 | $0.34 | $0.25 | $89.25 |
| 275 | 11/01/2048 | $89.25 | $0.88 | $0.33 | $0.25 | $88.37 |
| 276 | 12/01/2048 | $88.37 | $0.88 | $0.33 | $0.25 | $87.48 |
| 277 | 01/01/2049 | $87.48 | $0.89 | $0.33 | $0.25 | $86.60 |
| 278 | 02/01/2049 | $86.60 | $0.89 | $0.32 | $0.25 | $85.70 |
| 279 | 03/01/2049 | $85.70 | $0.89 | $0.32 | $0.25 | $84.81 |
| 280 | 04/01/2049 | $84.81 | $0.90 | $0.32 | $0.25 | $83.91 |
| 281 | 05/01/2049 | $83.91 | $0.90 | $0.31 | $0.25 | $83.01 |
| 282 | 06/01/2049 | $83.01 | $0.90 | $0.31 | $0.25 | $82.11 |
| 283 | 07/01/2049 | $82.11 | $0.91 | $0.31 | $0.25 | $81.20 |
| 284 | 08/01/2049 | $81.20 | $0.91 | $0.30 | $0.25 | $80.29 |
| 285 | 09/01/2049 | $80.29 | $0.91 | $0.30 | $0.25 | $79.37 |
| 286 | 10/01/2049 | $79.37 | $0.92 | $0.30 | $0.25 | $78.45 |
| 287 | 11/01/2049 | $78.45 | $0.92 | $0.29 | $0.25 | $77.53 |
| 288 | 12/01/2049 | $77.53 | $0.93 | $0.29 | $0.25 | $76.61 |
| 289 | 01/01/2050 | $76.61 | $0.93 | $0.29 | $0.25 | $75.68 |
| 290 | 02/01/2050 | $75.68 | $0.93 | $0.28 | $0.25 | $74.74 |
| 291 | 03/01/2050 | $74.74 | $0.94 | $0.28 | $0.25 | $73.81 |
| 292 | 04/01/2050 | $73.81 | $0.94 | $0.28 | $0.25 | $72.87 |
| 293 | 05/01/2050 | $72.87 | $0.94 | $0.27 | $0.25 | $71.93 |
| 294 | 06/01/2050 | $71.93 | $0.95 | $0.27 | $0.25 | $70.98 |
| 295 | 07/01/2050 | $70.98 | $0.95 | $0.27 | $0.25 | $70.03 |
| 296 | 08/01/2050 | $70.03 | $0.95 | $0.26 | $0.25 | $69.08 |
| 297 | 09/01/2050 | $69.08 | $0.96 | $0.26 | $0.25 | $68.12 |
| 298 | 10/01/2050 | $68.12 | $0.96 | $0.26 | $0.25 | $67.16 |
| 299 | 11/01/2050 | $67.16 | $0.96 | $0.25 | $0.25 | $66.20 |
| 300 | 12/01/2050 | $66.20 | $0.97 | $0.25 | $0.25 | $65.23 |
| 301 | 01/01/2051 | $65.23 | $0.97 | $0.24 | $0.25 | $64.26 |
| 302 | 02/01/2051 | $64.26 | $0.98 | $0.24 | $0.25 | $63.28 |
| 303 | 03/01/2051 | $63.28 | $0.98 | $0.24 | $0.25 | $62.30 |
| 304 | 04/01/2051 | $62.30 | $0.98 | $0.23 | $0.25 | $61.32 |
| 305 | 05/01/2051 | $61.32 | $0.99 | $0.23 | $0.25 | $60.33 |
| 306 | 06/01/2051 | $60.33 | $0.99 | $0.23 | $0.25 | $59.34 |
| 307 | 07/01/2051 | $59.34 | $0.99 | $0.22 | $0.25 | $58.35 |
| 308 | 08/01/2051 | $58.35 | $1.00 | $0.22 | $0.25 | $57.35 |
| 309 | 09/01/2051 | $57.35 | $1.00 | $0.22 | $0.25 | $56.35 |
| 310 | 10/01/2051 | $56.35 | $1.00 | $0.21 | $0.25 | $55.35 |
| 311 | 11/01/2051 | $55.35 | $1.01 | $0.21 | $0.25 | $54.34 |
| 312 | 12/01/2051 | $54.34 | $1.01 | $0.20 | $0.25 | $53.33 |
| 313 | 01/01/2052 | $53.33 | $1.02 | $0.20 | $0.25 | $52.31 |
| 314 | 02/01/2052 | $52.31 | $1.02 | $0.20 | $0.25 | $51.29 |
| 315 | 03/01/2052 | $51.29 | $1.02 | $0.19 | $0.25 | $50.27 |
| 316 | 04/01/2052 | $50.27 | $1.03 | $0.19 | $0.25 | $49.24 |
| 317 | 05/01/2052 | $49.24 | $1.03 | $0.18 | $0.25 | $48.21 |
| 318 | 06/01/2052 | $48.21 | $1.04 | $0.18 | $0.25 | $47.17 |
| 319 | 07/01/2052 | $47.17 | $1.04 | $0.18 | $0.25 | $46.13 |
| 320 | 08/01/2052 | $46.13 | $1.04 | $0.17 | $0.25 | $45.09 |
| 321 | 09/01/2052 | $45.09 | $1.05 | $0.17 | $0.25 | $44.04 |
| 322 | 10/01/2052 | $44.04 | $1.05 | $0.17 | $0.25 | $42.99 |
| 323 | 11/01/2052 | $42.99 | $1.05 | $0.16 | $0.25 | $41.94 |
| 324 | 12/01/2052 | $41.94 | $1.06 | $0.16 | $0.25 | $40.88 |
| 325 | 01/01/2053 | $40.88 | $1.06 | $0.15 | $0.25 | $39.82 |
| 326 | 02/01/2053 | $39.82 | $1.07 | $0.15 | $0.25 | $38.75 |
| 327 | 03/01/2053 | $38.75 | $1.07 | $0.15 | $0.25 | $37.68 |
| 328 | 04/01/2053 | $37.68 | $1.07 | $0.14 | $0.25 | $36.60 |
| 329 | 05/01/2053 | $36.60 | $1.08 | $0.14 | $0.25 | $35.53 |
| 330 | 06/01/2053 | $35.53 | $1.08 | $0.13 | $0.25 | $34.44 |
| 331 | 07/01/2053 | $34.44 | $1.09 | $0.13 | $0.25 | $33.36 |
| 332 | 08/01/2053 | $33.36 | $1.09 | $0.13 | $0.25 | $32.27 |
| 333 | 09/01/2053 | $32.27 | $1.10 | $0.12 | $0.25 | $31.17 |
| 334 | 10/01/2053 | $31.17 | $1.10 | $0.12 | $0.25 | $30.07 |
| 335 | 11/01/2053 | $30.07 | $1.10 | $0.11 | $0.25 | $28.97 |
| 336 | 12/01/2053 | $28.97 | $1.11 | $0.11 | $0.25 | $27.86 |
| 337 | 01/01/2054 | $27.86 | $1.11 | $0.10 | $0.25 | $26.75 |
| 338 | 02/01/2054 | $26.75 | $1.12 | $0.10 | $0.25 | $25.63 |
| 339 | 03/01/2054 | $25.63 | $1.12 | $0.10 | $0.25 | $24.51 |
| 340 | 04/01/2054 | $24.51 | $1.12 | $0.09 | $0.25 | $23.39 |
| 341 | 05/01/2054 | $23.39 | $1.13 | $0.09 | $0.25 | $22.26 |
| 342 | 06/01/2054 | $22.26 | $1.13 | $0.08 | $0.25 | $21.13 |
| 343 | 07/01/2054 | $21.13 | $1.14 | $0.08 | $0.25 | $19.99 |
| 344 | 08/01/2054 | $19.99 | $1.14 | $0.07 | $0.25 | $18.85 |
| 345 | 09/01/2054 | $18.85 | $1.15 | $0.07 | $0.25 | $17.70 |
| 346 | 10/01/2054 | $17.70 | $1.15 | $0.07 | $0.25 | $16.56 |
| 347 | 11/01/2054 | $16.56 | $1.15 | $0.06 | $0.25 | $15.40 |
| 348 | 12/01/2054 | $15.40 | $1.16 | $0.06 | $0.25 | $14.24 |
| 349 | 01/01/2055 | $14.24 | $1.16 | $0.05 | $0.25 | $13.08 |
| 350 | 02/01/2055 | $13.08 | $1.17 | $0.05 | $0.25 | $11.91 |
| 351 | 03/01/2055 | $11.91 | $1.17 | $0.04 | $0.25 | $10.74 |
| 352 | 04/01/2055 | $10.74 | $1.18 | $0.04 | $0.25 | $9.57 |
| 353 | 05/01/2055 | $9.57 | $1.18 | $0.04 | $0.25 | $8.39 |
| 354 | 06/01/2055 | $8.39 | $1.18 | $0.03 | $0.25 | $7.20 |
| 355 | 07/01/2055 | $7.20 | $1.19 | $0.03 | $0.25 | $6.01 |
| 356 | 08/01/2055 | $6.01 | $1.19 | $0.02 | $0.25 | $4.82 |
| 357 | 09/01/2055 | $4.82 | $1.20 | $0.02 | $0.25 | $3.62 |
| 358 | 10/01/2055 | $3.62 | $1.20 | $0.01 | $0.25 | $2.42 |
| 359 | 11/01/2055 | $2.42 | $1.21 | $0.01 | $0.25 | $1.21 |
| 360 | 12/01/2055 | $1.21 | $1.21 | $0.00 | $0.25 | $0.00 |