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: $0.15
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 12/01/2025 | $28.80 | $0.04 | $0.11 | $0.00 | $28.76 |
| 2 | 01/01/2026 | $28.76 | $0.04 | $0.11 | $0.00 | $28.72 |
| 3 | 02/01/2026 | $28.72 | $0.04 | $0.11 | $0.00 | $28.69 |
| 4 | 03/01/2026 | $28.69 | $0.04 | $0.11 | $0.00 | $28.65 |
| 5 | 04/01/2026 | $28.65 | $0.04 | $0.11 | $0.00 | $28.61 |
| 6 | 05/01/2026 | $28.61 | $0.04 | $0.11 | $0.00 | $28.57 |
| 7 | 06/01/2026 | $28.57 | $0.04 | $0.11 | $0.00 | $28.53 |
| 8 | 07/01/2026 | $28.53 | $0.04 | $0.11 | $0.00 | $28.49 |
| 9 | 08/01/2026 | $28.49 | $0.04 | $0.11 | $0.00 | $28.45 |
| 10 | 09/01/2026 | $28.45 | $0.04 | $0.11 | $0.00 | $28.41 |
| 11 | 10/01/2026 | $28.41 | $0.04 | $0.11 | $0.00 | $28.37 |
| 12 | 11/01/2026 | $28.37 | $0.04 | $0.11 | $0.00 | $28.34 |
| 13 | 12/01/2026 | $28.34 | $0.04 | $0.11 | $0.00 | $28.30 |
| 14 | 01/01/2027 | $28.30 | $0.04 | $0.11 | $0.00 | $28.26 |
| 15 | 02/01/2027 | $28.26 | $0.04 | $0.11 | $0.00 | $28.22 |
| 16 | 03/01/2027 | $28.22 | $0.04 | $0.11 | $0.00 | $28.18 |
| 17 | 04/01/2027 | $28.18 | $0.04 | $0.11 | $0.00 | $28.14 |
| 18 | 05/01/2027 | $28.14 | $0.04 | $0.11 | $0.00 | $28.10 |
| 19 | 06/01/2027 | $28.10 | $0.04 | $0.11 | $0.00 | $28.05 |
| 20 | 07/01/2027 | $28.05 | $0.04 | $0.11 | $0.00 | $28.01 |
| 21 | 08/01/2027 | $28.01 | $0.04 | $0.11 | $0.00 | $27.97 |
| 22 | 09/01/2027 | $27.97 | $0.04 | $0.10 | $0.00 | $27.93 |
| 23 | 10/01/2027 | $27.93 | $0.04 | $0.10 | $0.00 | $27.89 |
| 24 | 11/01/2027 | $27.89 | $0.04 | $0.10 | $0.00 | $27.85 |
| 25 | 12/01/2027 | $27.85 | $0.04 | $0.10 | $0.00 | $27.81 |
| 26 | 01/01/2028 | $27.81 | $0.04 | $0.10 | $0.00 | $27.77 |
| 27 | 02/01/2028 | $27.77 | $0.04 | $0.10 | $0.00 | $27.72 |
| 28 | 03/01/2028 | $27.72 | $0.04 | $0.10 | $0.00 | $27.68 |
| 29 | 04/01/2028 | $27.68 | $0.04 | $0.10 | $0.00 | $27.64 |
| 30 | 05/01/2028 | $27.64 | $0.04 | $0.10 | $0.00 | $27.60 |
| 31 | 06/01/2028 | $27.60 | $0.04 | $0.10 | $0.00 | $27.56 |
| 32 | 07/01/2028 | $27.56 | $0.04 | $0.10 | $0.00 | $27.51 |
| 33 | 08/01/2028 | $27.51 | $0.04 | $0.10 | $0.00 | $27.47 |
| 34 | 09/01/2028 | $27.47 | $0.04 | $0.10 | $0.00 | $27.43 |
| 35 | 10/01/2028 | $27.43 | $0.04 | $0.10 | $0.00 | $27.38 |
| 36 | 11/01/2028 | $27.38 | $0.04 | $0.10 | $0.00 | $27.34 |
| 37 | 12/01/2028 | $27.34 | $0.04 | $0.10 | $0.00 | $27.30 |
| 38 | 01/01/2029 | $27.30 | $0.04 | $0.10 | $0.00 | $27.25 |
| 39 | 02/01/2029 | $27.25 | $0.04 | $0.10 | $0.00 | $27.21 |
| 40 | 03/01/2029 | $27.21 | $0.04 | $0.10 | $0.00 | $27.17 |
| 41 | 04/01/2029 | $27.17 | $0.04 | $0.10 | $0.00 | $27.12 |
| 42 | 05/01/2029 | $27.12 | $0.04 | $0.10 | $0.00 | $27.08 |
| 43 | 06/01/2029 | $27.08 | $0.04 | $0.10 | $0.00 | $27.03 |
| 44 | 07/01/2029 | $27.03 | $0.04 | $0.10 | $0.00 | $26.99 |
| 45 | 08/01/2029 | $26.99 | $0.04 | $0.10 | $0.00 | $26.94 |
| 46 | 09/01/2029 | $26.94 | $0.04 | $0.10 | $0.00 | $26.90 |
| 47 | 10/01/2029 | $26.90 | $0.05 | $0.10 | $0.00 | $26.85 |
| 48 | 11/01/2029 | $26.85 | $0.05 | $0.10 | $0.00 | $26.81 |
| 49 | 12/01/2029 | $26.81 | $0.05 | $0.10 | $0.00 | $26.76 |
| 50 | 01/01/2030 | $26.76 | $0.05 | $0.10 | $0.00 | $26.72 |
| 51 | 02/01/2030 | $26.72 | $0.05 | $0.10 | $0.00 | $26.67 |
| 52 | 03/01/2030 | $26.67 | $0.05 | $0.10 | $0.00 | $26.63 |
| 53 | 04/01/2030 | $26.63 | $0.05 | $0.10 | $0.00 | $26.58 |
| 54 | 05/01/2030 | $26.58 | $0.05 | $0.10 | $0.00 | $26.53 |
| 55 | 06/01/2030 | $26.53 | $0.05 | $0.10 | $0.00 | $26.49 |
| 56 | 07/01/2030 | $26.49 | $0.05 | $0.10 | $0.00 | $26.44 |
| 57 | 08/01/2030 | $26.44 | $0.05 | $0.10 | $0.00 | $26.39 |
| 58 | 09/01/2030 | $26.39 | $0.05 | $0.10 | $0.00 | $26.35 |
| 59 | 10/01/2030 | $26.35 | $0.05 | $0.10 | $0.00 | $26.30 |
| 60 | 11/01/2030 | $26.30 | $0.05 | $0.10 | $0.00 | $26.25 |
| 61 | 12/01/2030 | $26.25 | $0.05 | $0.10 | $0.00 | $26.21 |
| 62 | 01/01/2031 | $26.21 | $0.05 | $0.10 | $0.00 | $26.16 |
| 63 | 02/01/2031 | $26.16 | $0.05 | $0.10 | $0.00 | $26.11 |
| 64 | 03/01/2031 | $26.11 | $0.05 | $0.10 | $0.00 | $26.06 |
| 65 | 04/01/2031 | $26.06 | $0.05 | $0.10 | $0.00 | $26.01 |
| 66 | 05/01/2031 | $26.01 | $0.05 | $0.10 | $0.00 | $25.97 |
| 67 | 06/01/2031 | $25.97 | $0.05 | $0.10 | $0.00 | $25.92 |
| 68 | 07/01/2031 | $25.92 | $0.05 | $0.10 | $0.00 | $25.87 |
| 69 | 08/01/2031 | $25.87 | $0.05 | $0.10 | $0.00 | $25.82 |
| 70 | 09/01/2031 | $25.82 | $0.05 | $0.10 | $0.00 | $25.77 |
| 71 | 10/01/2031 | $25.77 | $0.05 | $0.10 | $0.00 | $25.72 |
| 72 | 11/01/2031 | $25.72 | $0.05 | $0.10 | $0.00 | $25.67 |
| 73 | 12/01/2031 | $25.67 | $0.05 | $0.10 | $0.00 | $25.62 |
| 74 | 01/01/2032 | $25.62 | $0.05 | $0.10 | $0.00 | $25.57 |
| 75 | 02/01/2032 | $25.57 | $0.05 | $0.10 | $0.00 | $25.52 |
| 76 | 03/01/2032 | $25.52 | $0.05 | $0.10 | $0.00 | $25.47 |
| 77 | 04/01/2032 | $25.47 | $0.05 | $0.10 | $0.00 | $25.42 |
| 78 | 05/01/2032 | $25.42 | $0.05 | $0.10 | $0.00 | $25.37 |
| 79 | 06/01/2032 | $25.37 | $0.05 | $0.10 | $0.00 | $25.32 |
| 80 | 07/01/2032 | $25.32 | $0.05 | $0.09 | $0.00 | $25.27 |
| 81 | 08/01/2032 | $25.27 | $0.05 | $0.09 | $0.00 | $25.22 |
| 82 | 09/01/2032 | $25.22 | $0.05 | $0.09 | $0.00 | $25.17 |
| 83 | 10/01/2032 | $25.17 | $0.05 | $0.09 | $0.00 | $25.12 |
| 84 | 11/01/2032 | $25.12 | $0.05 | $0.09 | $0.00 | $25.06 |
| 85 | 12/01/2032 | $25.06 | $0.05 | $0.09 | $0.00 | $25.01 |
| 86 | 01/01/2033 | $25.01 | $0.05 | $0.09 | $0.00 | $24.96 |
| 87 | 02/01/2033 | $24.96 | $0.05 | $0.09 | $0.00 | $24.91 |
| 88 | 03/01/2033 | $24.91 | $0.05 | $0.09 | $0.00 | $24.85 |
| 89 | 04/01/2033 | $24.85 | $0.05 | $0.09 | $0.00 | $24.80 |
| 90 | 05/01/2033 | $24.80 | $0.05 | $0.09 | $0.00 | $24.75 |
| 91 | 06/01/2033 | $24.75 | $0.05 | $0.09 | $0.00 | $24.70 |
| 92 | 07/01/2033 | $24.70 | $0.05 | $0.09 | $0.00 | $24.64 |
| 93 | 08/01/2033 | $24.64 | $0.05 | $0.09 | $0.00 | $24.59 |
| 94 | 09/01/2033 | $24.59 | $0.05 | $0.09 | $0.00 | $24.54 |
| 95 | 10/01/2033 | $24.54 | $0.05 | $0.09 | $0.00 | $24.48 |
| 96 | 11/01/2033 | $24.48 | $0.05 | $0.09 | $0.00 | $24.43 |
| 97 | 12/01/2033 | $24.43 | $0.05 | $0.09 | $0.00 | $24.37 |
| 98 | 01/01/2034 | $24.37 | $0.05 | $0.09 | $0.00 | $24.32 |
| 99 | 02/01/2034 | $24.32 | $0.05 | $0.09 | $0.00 | $24.26 |
| 100 | 03/01/2034 | $24.26 | $0.05 | $0.09 | $0.00 | $24.21 |
| 101 | 04/01/2034 | $24.21 | $0.06 | $0.09 | $0.00 | $24.15 |
| 102 | 05/01/2034 | $24.15 | $0.06 | $0.09 | $0.00 | $24.10 |
| 103 | 06/01/2034 | $24.10 | $0.06 | $0.09 | $0.00 | $24.04 |
| 104 | 07/01/2034 | $24.04 | $0.06 | $0.09 | $0.00 | $23.99 |
| 105 | 08/01/2034 | $23.99 | $0.06 | $0.09 | $0.00 | $23.93 |
| 106 | 09/01/2034 | $23.93 | $0.06 | $0.09 | $0.00 | $23.87 |
| 107 | 10/01/2034 | $23.87 | $0.06 | $0.09 | $0.00 | $23.82 |
| 108 | 11/01/2034 | $23.82 | $0.06 | $0.09 | $0.00 | $23.76 |
| 109 | 12/01/2034 | $23.76 | $0.06 | $0.09 | $0.00 | $23.71 |
| 110 | 01/01/2035 | $23.71 | $0.06 | $0.09 | $0.00 | $23.65 |
| 111 | 02/01/2035 | $23.65 | $0.06 | $0.09 | $0.00 | $23.59 |
| 112 | 03/01/2035 | $23.59 | $0.06 | $0.09 | $0.00 | $23.53 |
| 113 | 04/01/2035 | $23.53 | $0.06 | $0.09 | $0.00 | $23.48 |
| 114 | 05/01/2035 | $23.48 | $0.06 | $0.09 | $0.00 | $23.42 |
| 115 | 06/01/2035 | $23.42 | $0.06 | $0.09 | $0.00 | $23.36 |
| 116 | 07/01/2035 | $23.36 | $0.06 | $0.09 | $0.00 | $23.30 |
| 117 | 08/01/2035 | $23.30 | $0.06 | $0.09 | $0.00 | $23.24 |
| 118 | 09/01/2035 | $23.24 | $0.06 | $0.09 | $0.00 | $23.18 |
| 119 | 10/01/2035 | $23.18 | $0.06 | $0.09 | $0.00 | $23.12 |
| 120 | 11/01/2035 | $23.12 | $0.06 | $0.09 | $0.00 | $23.07 |
| 121 | 12/01/2035 | $23.07 | $0.06 | $0.09 | $0.00 | $23.01 |
| 122 | 01/01/2036 | $23.01 | $0.06 | $0.09 | $0.00 | $22.95 |
| 123 | 02/01/2036 | $22.95 | $0.06 | $0.09 | $0.00 | $22.89 |
| 124 | 03/01/2036 | $22.89 | $0.06 | $0.09 | $0.00 | $22.83 |
| 125 | 04/01/2036 | $22.83 | $0.06 | $0.09 | $0.00 | $22.77 |
| 126 | 05/01/2036 | $22.77 | $0.06 | $0.09 | $0.00 | $22.71 |
| 127 | 06/01/2036 | $22.71 | $0.06 | $0.09 | $0.00 | $22.65 |
| 128 | 07/01/2036 | $22.65 | $0.06 | $0.08 | $0.00 | $22.58 |
| 129 | 08/01/2036 | $22.58 | $0.06 | $0.08 | $0.00 | $22.52 |
| 130 | 09/01/2036 | $22.52 | $0.06 | $0.08 | $0.00 | $22.46 |
| 131 | 10/01/2036 | $22.46 | $0.06 | $0.08 | $0.00 | $22.40 |
| 132 | 11/01/2036 | $22.40 | $0.06 | $0.08 | $0.00 | $22.34 |
| 133 | 12/01/2036 | $22.34 | $0.06 | $0.08 | $0.00 | $22.28 |
| 134 | 01/01/2037 | $22.28 | $0.06 | $0.08 | $0.00 | $22.21 |
| 135 | 02/01/2037 | $22.21 | $0.06 | $0.08 | $0.00 | $22.15 |
| 136 | 03/01/2037 | $22.15 | $0.06 | $0.08 | $0.00 | $22.09 |
| 137 | 04/01/2037 | $22.09 | $0.06 | $0.08 | $0.00 | $22.02 |
| 138 | 05/01/2037 | $22.02 | $0.06 | $0.08 | $0.00 | $21.96 |
| 139 | 06/01/2037 | $21.96 | $0.06 | $0.08 | $0.00 | $21.90 |
| 140 | 07/01/2037 | $21.90 | $0.06 | $0.08 | $0.00 | $21.83 |
| 141 | 08/01/2037 | $21.83 | $0.06 | $0.08 | $0.00 | $21.77 |
| 142 | 09/01/2037 | $21.77 | $0.06 | $0.08 | $0.00 | $21.71 |
| 143 | 10/01/2037 | $21.71 | $0.06 | $0.08 | $0.00 | $21.64 |
| 144 | 11/01/2037 | $21.64 | $0.06 | $0.08 | $0.00 | $21.58 |
| 145 | 12/01/2037 | $21.58 | $0.07 | $0.08 | $0.00 | $21.51 |
| 146 | 01/01/2038 | $21.51 | $0.07 | $0.08 | $0.00 | $21.45 |
| 147 | 02/01/2038 | $21.45 | $0.07 | $0.08 | $0.00 | $21.38 |
| 148 | 03/01/2038 | $21.38 | $0.07 | $0.08 | $0.00 | $21.31 |
| 149 | 04/01/2038 | $21.31 | $0.07 | $0.08 | $0.00 | $21.25 |
| 150 | 05/01/2038 | $21.25 | $0.07 | $0.08 | $0.00 | $21.18 |
| 151 | 06/01/2038 | $21.18 | $0.07 | $0.08 | $0.00 | $21.12 |
| 152 | 07/01/2038 | $21.12 | $0.07 | $0.08 | $0.00 | $21.05 |
| 153 | 08/01/2038 | $21.05 | $0.07 | $0.08 | $0.00 | $20.98 |
| 154 | 09/01/2038 | $20.98 | $0.07 | $0.08 | $0.00 | $20.92 |
| 155 | 10/01/2038 | $20.92 | $0.07 | $0.08 | $0.00 | $20.85 |
| 156 | 11/01/2038 | $20.85 | $0.07 | $0.08 | $0.00 | $20.78 |
| 157 | 12/01/2038 | $20.78 | $0.07 | $0.08 | $0.00 | $20.71 |
| 158 | 01/01/2039 | $20.71 | $0.07 | $0.08 | $0.00 | $20.64 |
| 159 | 02/01/2039 | $20.64 | $0.07 | $0.08 | $0.00 | $20.57 |
| 160 | 03/01/2039 | $20.57 | $0.07 | $0.08 | $0.00 | $20.51 |
| 161 | 04/01/2039 | $20.51 | $0.07 | $0.08 | $0.00 | $20.44 |
| 162 | 05/01/2039 | $20.44 | $0.07 | $0.08 | $0.00 | $20.37 |
| 163 | 06/01/2039 | $20.37 | $0.07 | $0.08 | $0.00 | $20.30 |
| 164 | 07/01/2039 | $20.30 | $0.07 | $0.08 | $0.00 | $20.23 |
| 165 | 08/01/2039 | $20.23 | $0.07 | $0.08 | $0.00 | $20.16 |
| 166 | 09/01/2039 | $20.16 | $0.07 | $0.08 | $0.00 | $20.09 |
| 167 | 10/01/2039 | $20.09 | $0.07 | $0.08 | $0.00 | $20.02 |
| 168 | 11/01/2039 | $20.02 | $0.07 | $0.08 | $0.00 | $19.95 |
| 169 | 12/01/2039 | $19.95 | $0.07 | $0.07 | $0.00 | $19.88 |
| 170 | 01/01/2040 | $19.88 | $0.07 | $0.07 | $0.00 | $19.80 |
| 171 | 02/01/2040 | $19.80 | $0.07 | $0.07 | $0.00 | $19.73 |
| 172 | 03/01/2040 | $19.73 | $0.07 | $0.07 | $0.00 | $19.66 |
| 173 | 04/01/2040 | $19.66 | $0.07 | $0.07 | $0.00 | $19.59 |
| 174 | 05/01/2040 | $19.59 | $0.07 | $0.07 | $0.00 | $19.52 |
| 175 | 06/01/2040 | $19.52 | $0.07 | $0.07 | $0.00 | $19.44 |
| 176 | 07/01/2040 | $19.44 | $0.07 | $0.07 | $0.00 | $19.37 |
| 177 | 08/01/2040 | $19.37 | $0.07 | $0.07 | $0.00 | $19.30 |
| 178 | 09/01/2040 | $19.30 | $0.07 | $0.07 | $0.00 | $19.22 |
| 179 | 10/01/2040 | $19.22 | $0.07 | $0.07 | $0.00 | $19.15 |
| 180 | 11/01/2040 | $19.15 | $0.07 | $0.07 | $0.00 | $19.08 |
| 181 | 12/01/2040 | $19.08 | $0.07 | $0.07 | $0.00 | $19.00 |
| 182 | 01/01/2041 | $19.00 | $0.07 | $0.07 | $0.00 | $18.93 |
| 183 | 02/01/2041 | $18.93 | $0.07 | $0.07 | $0.00 | $18.85 |
| 184 | 03/01/2041 | $18.85 | $0.08 | $0.07 | $0.00 | $18.78 |
| 185 | 04/01/2041 | $18.78 | $0.08 | $0.07 | $0.00 | $18.70 |
| 186 | 05/01/2041 | $18.70 | $0.08 | $0.07 | $0.00 | $18.62 |
| 187 | 06/01/2041 | $18.62 | $0.08 | $0.07 | $0.00 | $18.55 |
| 188 | 07/01/2041 | $18.55 | $0.08 | $0.07 | $0.00 | $18.47 |
| 189 | 08/01/2041 | $18.47 | $0.08 | $0.07 | $0.00 | $18.40 |
| 190 | 09/01/2041 | $18.40 | $0.08 | $0.07 | $0.00 | $18.32 |
| 191 | 10/01/2041 | $18.32 | $0.08 | $0.07 | $0.00 | $18.24 |
| 192 | 11/01/2041 | $18.24 | $0.08 | $0.07 | $0.00 | $18.16 |
| 193 | 12/01/2041 | $18.16 | $0.08 | $0.07 | $0.00 | $18.09 |
| 194 | 01/01/2042 | $18.09 | $0.08 | $0.07 | $0.00 | $18.01 |
| 195 | 02/01/2042 | $18.01 | $0.08 | $0.07 | $0.00 | $17.93 |
| 196 | 03/01/2042 | $17.93 | $0.08 | $0.07 | $0.00 | $17.85 |
| 197 | 04/01/2042 | $17.85 | $0.08 | $0.07 | $0.00 | $17.77 |
| 198 | 05/01/2042 | $17.77 | $0.08 | $0.07 | $0.00 | $17.69 |
| 199 | 06/01/2042 | $17.69 | $0.08 | $0.07 | $0.00 | $17.61 |
| 200 | 07/01/2042 | $17.61 | $0.08 | $0.07 | $0.00 | $17.53 |
| 201 | 08/01/2042 | $17.53 | $0.08 | $0.07 | $0.00 | $17.45 |
| 202 | 09/01/2042 | $17.45 | $0.08 | $0.07 | $0.00 | $17.37 |
| 203 | 10/01/2042 | $17.37 | $0.08 | $0.07 | $0.00 | $17.29 |
| 204 | 11/01/2042 | $17.29 | $0.08 | $0.06 | $0.00 | $17.21 |
| 205 | 12/01/2042 | $17.21 | $0.08 | $0.06 | $0.00 | $17.13 |
| 206 | 01/01/2043 | $17.13 | $0.08 | $0.06 | $0.00 | $17.05 |
| 207 | 02/01/2043 | $17.05 | $0.08 | $0.06 | $0.00 | $16.97 |
| 208 | 03/01/2043 | $16.97 | $0.08 | $0.06 | $0.00 | $16.88 |
| 209 | 04/01/2043 | $16.88 | $0.08 | $0.06 | $0.00 | $16.80 |
| 210 | 05/01/2043 | $16.80 | $0.08 | $0.06 | $0.00 | $16.72 |
| 211 | 06/01/2043 | $16.72 | $0.08 | $0.06 | $0.00 | $16.63 |
| 212 | 07/01/2043 | $16.63 | $0.08 | $0.06 | $0.00 | $16.55 |
| 213 | 08/01/2043 | $16.55 | $0.08 | $0.06 | $0.00 | $16.47 |
| 214 | 09/01/2043 | $16.47 | $0.08 | $0.06 | $0.00 | $16.38 |
| 215 | 10/01/2043 | $16.38 | $0.08 | $0.06 | $0.00 | $16.30 |
| 216 | 11/01/2043 | $16.30 | $0.08 | $0.06 | $0.00 | $16.21 |
| 217 | 12/01/2043 | $16.21 | $0.09 | $0.06 | $0.00 | $16.13 |
| 218 | 01/01/2044 | $16.13 | $0.09 | $0.06 | $0.00 | $16.04 |
| 219 | 02/01/2044 | $16.04 | $0.09 | $0.06 | $0.00 | $15.96 |
| 220 | 03/01/2044 | $15.96 | $0.09 | $0.06 | $0.00 | $15.87 |
| 221 | 04/01/2044 | $15.87 | $0.09 | $0.06 | $0.00 | $15.78 |
| 222 | 05/01/2044 | $15.78 | $0.09 | $0.06 | $0.00 | $15.70 |
| 223 | 06/01/2044 | $15.70 | $0.09 | $0.06 | $0.00 | $15.61 |
| 224 | 07/01/2044 | $15.61 | $0.09 | $0.06 | $0.00 | $15.52 |
| 225 | 08/01/2044 | $15.52 | $0.09 | $0.06 | $0.00 | $15.44 |
| 226 | 09/01/2044 | $15.44 | $0.09 | $0.06 | $0.00 | $15.35 |
| 227 | 10/01/2044 | $15.35 | $0.09 | $0.06 | $0.00 | $15.26 |
| 228 | 11/01/2044 | $15.26 | $0.09 | $0.06 | $0.00 | $15.17 |
| 229 | 12/01/2044 | $15.17 | $0.09 | $0.06 | $0.00 | $15.08 |
| 230 | 01/01/2045 | $15.08 | $0.09 | $0.06 | $0.00 | $14.99 |
| 231 | 02/01/2045 | $14.99 | $0.09 | $0.06 | $0.00 | $14.90 |
| 232 | 03/01/2045 | $14.90 | $0.09 | $0.06 | $0.00 | $14.81 |
| 233 | 04/01/2045 | $14.81 | $0.09 | $0.06 | $0.00 | $14.72 |
| 234 | 05/01/2045 | $14.72 | $0.09 | $0.06 | $0.00 | $14.63 |
| 235 | 06/01/2045 | $14.63 | $0.09 | $0.05 | $0.00 | $14.54 |
| 236 | 07/01/2045 | $14.54 | $0.09 | $0.05 | $0.00 | $14.45 |
| 237 | 08/01/2045 | $14.45 | $0.09 | $0.05 | $0.00 | $14.36 |
| 238 | 09/01/2045 | $14.36 | $0.09 | $0.05 | $0.00 | $14.27 |
| 239 | 10/01/2045 | $14.27 | $0.09 | $0.05 | $0.00 | $14.17 |
| 240 | 11/01/2045 | $14.17 | $0.09 | $0.05 | $0.00 | $14.08 |
| 241 | 12/01/2045 | $14.08 | $0.09 | $0.05 | $0.00 | $13.99 |
| 242 | 01/01/2046 | $13.99 | $0.09 | $0.05 | $0.00 | $13.89 |
| 243 | 02/01/2046 | $13.89 | $0.09 | $0.05 | $0.00 | $13.80 |
| 244 | 03/01/2046 | $13.80 | $0.09 | $0.05 | $0.00 | $13.71 |
| 245 | 04/01/2046 | $13.71 | $0.09 | $0.05 | $0.00 | $13.61 |
| 246 | 05/01/2046 | $13.61 | $0.09 | $0.05 | $0.00 | $13.52 |
| 247 | 06/01/2046 | $13.52 | $0.10 | $0.05 | $0.00 | $13.42 |
| 248 | 07/01/2046 | $13.42 | $0.10 | $0.05 | $0.00 | $13.33 |
| 249 | 08/01/2046 | $13.33 | $0.10 | $0.05 | $0.00 | $13.23 |
| 250 | 09/01/2046 | $13.23 | $0.10 | $0.05 | $0.00 | $13.13 |
| 251 | 10/01/2046 | $13.13 | $0.10 | $0.05 | $0.00 | $13.04 |
| 252 | 11/01/2046 | $13.04 | $0.10 | $0.05 | $0.00 | $12.94 |
| 253 | 12/01/2046 | $12.94 | $0.10 | $0.05 | $0.00 | $12.84 |
| 254 | 01/01/2047 | $12.84 | $0.10 | $0.05 | $0.00 | $12.74 |
| 255 | 02/01/2047 | $12.74 | $0.10 | $0.05 | $0.00 | $12.65 |
| 256 | 03/01/2047 | $12.65 | $0.10 | $0.05 | $0.00 | $12.55 |
| 257 | 04/01/2047 | $12.55 | $0.10 | $0.05 | $0.00 | $12.45 |
| 258 | 05/01/2047 | $12.45 | $0.10 | $0.05 | $0.00 | $12.35 |
| 259 | 06/01/2047 | $12.35 | $0.10 | $0.05 | $0.00 | $12.25 |
| 260 | 07/01/2047 | $12.25 | $0.10 | $0.05 | $0.00 | $12.15 |
| 261 | 08/01/2047 | $12.15 | $0.10 | $0.05 | $0.00 | $12.05 |
| 262 | 09/01/2047 | $12.05 | $0.10 | $0.05 | $0.00 | $11.95 |
| 263 | 10/01/2047 | $11.95 | $0.10 | $0.04 | $0.00 | $11.85 |
| 264 | 11/01/2047 | $11.85 | $0.10 | $0.04 | $0.00 | $11.75 |
| 265 | 12/01/2047 | $11.75 | $0.10 | $0.04 | $0.00 | $11.64 |
| 266 | 01/01/2048 | $11.64 | $0.10 | $0.04 | $0.00 | $11.54 |
| 267 | 02/01/2048 | $11.54 | $0.10 | $0.04 | $0.00 | $11.44 |
| 268 | 03/01/2048 | $11.44 | $0.10 | $0.04 | $0.00 | $11.34 |
| 269 | 04/01/2048 | $11.34 | $0.10 | $0.04 | $0.00 | $11.23 |
| 270 | 05/01/2048 | $11.23 | $0.10 | $0.04 | $0.00 | $11.13 |
| 271 | 06/01/2048 | $11.13 | $0.10 | $0.04 | $0.00 | $11.02 |
| 272 | 07/01/2048 | $11.02 | $0.10 | $0.04 | $0.00 | $10.92 |
| 273 | 08/01/2048 | $10.92 | $0.10 | $0.04 | $0.00 | $10.82 |
| 274 | 09/01/2048 | $10.82 | $0.11 | $0.04 | $0.00 | $10.71 |
| 275 | 10/01/2048 | $10.71 | $0.11 | $0.04 | $0.00 | $10.60 |
| 276 | 11/01/2048 | $10.60 | $0.11 | $0.04 | $0.00 | $10.50 |
| 277 | 12/01/2048 | $10.50 | $0.11 | $0.04 | $0.00 | $10.39 |
| 278 | 01/01/2049 | $10.39 | $0.11 | $0.04 | $0.00 | $10.28 |
| 279 | 02/01/2049 | $10.28 | $0.11 | $0.04 | $0.00 | $10.18 |
| 280 | 03/01/2049 | $10.18 | $0.11 | $0.04 | $0.00 | $10.07 |
| 281 | 04/01/2049 | $10.07 | $0.11 | $0.04 | $0.00 | $9.96 |
| 282 | 05/01/2049 | $9.96 | $0.11 | $0.04 | $0.00 | $9.85 |
| 283 | 06/01/2049 | $9.85 | $0.11 | $0.04 | $0.00 | $9.74 |
| 284 | 07/01/2049 | $9.74 | $0.11 | $0.04 | $0.00 | $9.63 |
| 285 | 08/01/2049 | $9.63 | $0.11 | $0.04 | $0.00 | $9.52 |
| 286 | 09/01/2049 | $9.52 | $0.11 | $0.04 | $0.00 | $9.41 |
| 287 | 10/01/2049 | $9.41 | $0.11 | $0.04 | $0.00 | $9.30 |
| 288 | 11/01/2049 | $9.30 | $0.11 | $0.03 | $0.00 | $9.19 |
| 289 | 12/01/2049 | $9.19 | $0.11 | $0.03 | $0.00 | $9.08 |
| 290 | 01/01/2050 | $9.08 | $0.11 | $0.03 | $0.00 | $8.97 |
| 291 | 02/01/2050 | $8.97 | $0.11 | $0.03 | $0.00 | $8.86 |
| 292 | 03/01/2050 | $8.86 | $0.11 | $0.03 | $0.00 | $8.74 |
| 293 | 04/01/2050 | $8.74 | $0.11 | $0.03 | $0.00 | $8.63 |
| 294 | 05/01/2050 | $8.63 | $0.11 | $0.03 | $0.00 | $8.52 |
| 295 | 06/01/2050 | $8.52 | $0.11 | $0.03 | $0.00 | $8.40 |
| 296 | 07/01/2050 | $8.40 | $0.11 | $0.03 | $0.00 | $8.29 |
| 297 | 08/01/2050 | $8.29 | $0.11 | $0.03 | $0.00 | $8.17 |
| 298 | 09/01/2050 | $8.17 | $0.12 | $0.03 | $0.00 | $8.06 |
| 299 | 10/01/2050 | $8.06 | $0.12 | $0.03 | $0.00 | $7.94 |
| 300 | 11/01/2050 | $7.94 | $0.12 | $0.03 | $0.00 | $7.83 |
| 301 | 12/01/2050 | $7.83 | $0.12 | $0.03 | $0.00 | $7.71 |
| 302 | 01/01/2051 | $7.71 | $0.12 | $0.03 | $0.00 | $7.59 |
| 303 | 02/01/2051 | $7.59 | $0.12 | $0.03 | $0.00 | $7.48 |
| 304 | 03/01/2051 | $7.48 | $0.12 | $0.03 | $0.00 | $7.36 |
| 305 | 04/01/2051 | $7.36 | $0.12 | $0.03 | $0.00 | $7.24 |
| 306 | 05/01/2051 | $7.24 | $0.12 | $0.03 | $0.00 | $7.12 |
| 307 | 06/01/2051 | $7.12 | $0.12 | $0.03 | $0.00 | $7.00 |
| 308 | 07/01/2051 | $7.00 | $0.12 | $0.03 | $0.00 | $6.88 |
| 309 | 08/01/2051 | $6.88 | $0.12 | $0.03 | $0.00 | $6.76 |
| 310 | 09/01/2051 | $6.76 | $0.12 | $0.03 | $0.00 | $6.64 |
| 311 | 10/01/2051 | $6.64 | $0.12 | $0.02 | $0.00 | $6.52 |
| 312 | 11/01/2051 | $6.52 | $0.12 | $0.02 | $0.00 | $6.40 |
| 313 | 12/01/2051 | $6.40 | $0.12 | $0.02 | $0.00 | $6.28 |
| 314 | 01/01/2052 | $6.28 | $0.12 | $0.02 | $0.00 | $6.15 |
| 315 | 02/01/2052 | $6.15 | $0.12 | $0.02 | $0.00 | $6.03 |
| 316 | 03/01/2052 | $6.03 | $0.12 | $0.02 | $0.00 | $5.91 |
| 317 | 04/01/2052 | $5.91 | $0.12 | $0.02 | $0.00 | $5.79 |
| 318 | 05/01/2052 | $5.79 | $0.12 | $0.02 | $0.00 | $5.66 |
| 319 | 06/01/2052 | $5.66 | $0.12 | $0.02 | $0.00 | $5.54 |
| 320 | 07/01/2052 | $5.54 | $0.13 | $0.02 | $0.00 | $5.41 |
| 321 | 08/01/2052 | $5.41 | $0.13 | $0.02 | $0.00 | $5.29 |
| 322 | 09/01/2052 | $5.29 | $0.13 | $0.02 | $0.00 | $5.16 |
| 323 | 10/01/2052 | $5.16 | $0.13 | $0.02 | $0.00 | $5.03 |
| 324 | 11/01/2052 | $5.03 | $0.13 | $0.02 | $0.00 | $4.91 |
| 325 | 12/01/2052 | $4.91 | $0.13 | $0.02 | $0.00 | $4.78 |
| 326 | 01/01/2053 | $4.78 | $0.13 | $0.02 | $0.00 | $4.65 |
| 327 | 02/01/2053 | $4.65 | $0.13 | $0.02 | $0.00 | $4.52 |
| 328 | 03/01/2053 | $4.52 | $0.13 | $0.02 | $0.00 | $4.39 |
| 329 | 04/01/2053 | $4.39 | $0.13 | $0.02 | $0.00 | $4.26 |
| 330 | 05/01/2053 | $4.26 | $0.13 | $0.02 | $0.00 | $4.13 |
| 331 | 06/01/2053 | $4.13 | $0.13 | $0.02 | $0.00 | $4.00 |
| 332 | 07/01/2053 | $4.00 | $0.13 | $0.02 | $0.00 | $3.87 |
| 333 | 08/01/2053 | $3.87 | $0.13 | $0.01 | $0.00 | $3.74 |
| 334 | 09/01/2053 | $3.74 | $0.13 | $0.01 | $0.00 | $3.61 |
| 335 | 10/01/2053 | $3.61 | $0.13 | $0.01 | $0.00 | $3.48 |
| 336 | 11/01/2053 | $3.48 | $0.13 | $0.01 | $0.00 | $3.34 |
| 337 | 12/01/2053 | $3.34 | $0.13 | $0.01 | $0.00 | $3.21 |
| 338 | 01/01/2054 | $3.21 | $0.13 | $0.01 | $0.00 | $3.08 |
| 339 | 02/01/2054 | $3.08 | $0.13 | $0.01 | $0.00 | $2.94 |
| 340 | 03/01/2054 | $2.94 | $0.13 | $0.01 | $0.00 | $2.81 |
| 341 | 04/01/2054 | $2.81 | $0.14 | $0.01 | $0.00 | $2.67 |
| 342 | 05/01/2054 | $2.67 | $0.14 | $0.01 | $0.00 | $2.54 |
| 343 | 06/01/2054 | $2.54 | $0.14 | $0.01 | $0.00 | $2.40 |
| 344 | 07/01/2054 | $2.40 | $0.14 | $0.01 | $0.00 | $2.26 |
| 345 | 08/01/2054 | $2.26 | $0.14 | $0.01 | $0.00 | $2.12 |
| 346 | 09/01/2054 | $2.12 | $0.14 | $0.01 | $0.00 | $1.99 |
| 347 | 10/01/2054 | $1.99 | $0.14 | $0.01 | $0.00 | $1.85 |
| 348 | 11/01/2054 | $1.85 | $0.14 | $0.01 | $0.00 | $1.71 |
| 349 | 12/01/2054 | $1.71 | $0.14 | $0.01 | $0.00 | $1.57 |
| 350 | 01/01/2055 | $1.57 | $0.14 | $0.01 | $0.00 | $1.43 |
| 351 | 02/01/2055 | $1.43 | $0.14 | $0.01 | $0.00 | $1.29 |
| 352 | 03/01/2055 | $1.29 | $0.14 | $0.00 | $0.00 | $1.15 |
| 353 | 04/01/2055 | $1.15 | $0.14 | $0.00 | $0.00 | $1.01 |
| 354 | 05/01/2055 | $1.01 | $0.14 | $0.00 | $0.00 | $0.86 |
| 355 | 06/01/2055 | $0.86 | $0.14 | $0.00 | $0.00 | $0.72 |
| 356 | 07/01/2055 | $0.72 | $0.14 | $0.00 | $0.00 | $0.58 |
| 357 | 08/01/2055 | $0.58 | $0.14 | $0.00 | $0.00 | $0.43 |
| 358 | 09/01/2055 | $0.43 | $0.14 | $0.00 | $0.00 | $0.29 |
| 359 | 10/01/2055 | $0.29 | $0.14 | $0.00 | $0.00 | $0.15 |
| 360 | 11/01/2055 | $0.15 | $0.15 | $0.00 | $0.00 | $0.00 |