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: $1.85
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 03/01/2026 | $316.00 | $0.42 | $1.19 | $0.25 | $315.58 |
| 2 | 04/01/2026 | $315.58 | $0.42 | $1.18 | $0.25 | $315.17 |
| 3 | 05/01/2026 | $315.17 | $0.42 | $1.18 | $0.25 | $314.75 |
| 4 | 06/01/2026 | $314.75 | $0.42 | $1.18 | $0.25 | $314.33 |
| 5 | 07/01/2026 | $314.33 | $0.42 | $1.18 | $0.25 | $313.90 |
| 6 | 08/01/2026 | $313.90 | $0.42 | $1.18 | $0.25 | $313.48 |
| 7 | 09/01/2026 | $313.48 | $0.43 | $1.18 | $0.25 | $313.05 |
| 8 | 10/01/2026 | $313.05 | $0.43 | $1.17 | $0.25 | $312.63 |
| 9 | 11/01/2026 | $312.63 | $0.43 | $1.17 | $0.25 | $312.20 |
| 10 | 12/01/2026 | $312.20 | $0.43 | $1.17 | $0.25 | $311.77 |
| 11 | 01/01/2027 | $311.77 | $0.43 | $1.17 | $0.25 | $311.34 |
| 12 | 02/01/2027 | $311.34 | $0.43 | $1.17 | $0.25 | $310.90 |
| 13 | 03/01/2027 | $310.90 | $0.44 | $1.17 | $0.25 | $310.47 |
| 14 | 04/01/2027 | $310.47 | $0.44 | $1.16 | $0.25 | $310.03 |
| 15 | 05/01/2027 | $310.03 | $0.44 | $1.16 | $0.25 | $309.59 |
| 16 | 06/01/2027 | $309.59 | $0.44 | $1.16 | $0.25 | $309.15 |
| 17 | 07/01/2027 | $309.15 | $0.44 | $1.16 | $0.25 | $308.71 |
| 18 | 08/01/2027 | $308.71 | $0.44 | $1.16 | $0.25 | $308.27 |
| 19 | 09/01/2027 | $308.27 | $0.45 | $1.16 | $0.25 | $307.82 |
| 20 | 10/01/2027 | $307.82 | $0.45 | $1.15 | $0.25 | $307.37 |
| 21 | 11/01/2027 | $307.37 | $0.45 | $1.15 | $0.25 | $306.93 |
| 22 | 12/01/2027 | $306.93 | $0.45 | $1.15 | $0.25 | $306.48 |
| 23 | 01/01/2028 | $306.48 | $0.45 | $1.15 | $0.25 | $306.02 |
| 24 | 02/01/2028 | $306.02 | $0.45 | $1.15 | $0.25 | $305.57 |
| 25 | 03/01/2028 | $305.57 | $0.46 | $1.15 | $0.25 | $305.11 |
| 26 | 04/01/2028 | $305.11 | $0.46 | $1.14 | $0.25 | $304.66 |
| 27 | 05/01/2028 | $304.66 | $0.46 | $1.14 | $0.25 | $304.20 |
| 28 | 06/01/2028 | $304.20 | $0.46 | $1.14 | $0.25 | $303.74 |
| 29 | 07/01/2028 | $303.74 | $0.46 | $1.14 | $0.25 | $303.28 |
| 30 | 08/01/2028 | $303.28 | $0.46 | $1.14 | $0.25 | $302.81 |
| 31 | 09/01/2028 | $302.81 | $0.47 | $1.14 | $0.25 | $302.35 |
| 32 | 10/01/2028 | $302.35 | $0.47 | $1.13 | $0.25 | $301.88 |
| 33 | 11/01/2028 | $301.88 | $0.47 | $1.13 | $0.25 | $301.41 |
| 34 | 12/01/2028 | $301.41 | $0.47 | $1.13 | $0.25 | $300.94 |
| 35 | 01/01/2029 | $300.94 | $0.47 | $1.13 | $0.25 | $300.47 |
| 36 | 02/01/2029 | $300.47 | $0.47 | $1.13 | $0.25 | $299.99 |
| 37 | 03/01/2029 | $299.99 | $0.48 | $1.12 | $0.25 | $299.52 |
| 38 | 04/01/2029 | $299.52 | $0.48 | $1.12 | $0.25 | $299.04 |
| 39 | 05/01/2029 | $299.04 | $0.48 | $1.12 | $0.25 | $298.56 |
| 40 | 06/01/2029 | $298.56 | $0.48 | $1.12 | $0.25 | $298.08 |
| 41 | 07/01/2029 | $298.08 | $0.48 | $1.12 | $0.25 | $297.59 |
| 42 | 08/01/2029 | $297.59 | $0.49 | $1.12 | $0.25 | $297.11 |
| 43 | 09/01/2029 | $297.11 | $0.49 | $1.11 | $0.25 | $296.62 |
| 44 | 10/01/2029 | $296.62 | $0.49 | $1.11 | $0.25 | $296.13 |
| 45 | 11/01/2029 | $296.13 | $0.49 | $1.11 | $0.25 | $295.64 |
| 46 | 12/01/2029 | $295.64 | $0.49 | $1.11 | $0.25 | $295.15 |
| 47 | 01/01/2030 | $295.15 | $0.49 | $1.11 | $0.25 | $294.66 |
| 48 | 02/01/2030 | $294.66 | $0.50 | $1.10 | $0.25 | $294.16 |
| 49 | 03/01/2030 | $294.16 | $0.50 | $1.10 | $0.25 | $293.66 |
| 50 | 04/01/2030 | $293.66 | $0.50 | $1.10 | $0.25 | $293.16 |
| 51 | 05/01/2030 | $293.16 | $0.50 | $1.10 | $0.25 | $292.66 |
| 52 | 06/01/2030 | $292.66 | $0.50 | $1.10 | $0.25 | $292.16 |
| 53 | 07/01/2030 | $292.16 | $0.51 | $1.10 | $0.25 | $291.65 |
| 54 | 08/01/2030 | $291.65 | $0.51 | $1.09 | $0.25 | $291.14 |
| 55 | 09/01/2030 | $291.14 | $0.51 | $1.09 | $0.25 | $290.63 |
| 56 | 10/01/2030 | $290.63 | $0.51 | $1.09 | $0.25 | $290.12 |
| 57 | 11/01/2030 | $290.12 | $0.51 | $1.09 | $0.25 | $289.61 |
| 58 | 12/01/2030 | $289.61 | $0.52 | $1.09 | $0.25 | $289.09 |
| 59 | 01/01/2031 | $289.09 | $0.52 | $1.08 | $0.25 | $288.58 |
| 60 | 02/01/2031 | $288.58 | $0.52 | $1.08 | $0.25 | $288.06 |
| 61 | 03/01/2031 | $288.06 | $0.52 | $1.08 | $0.25 | $287.54 |
| 62 | 04/01/2031 | $287.54 | $0.52 | $1.08 | $0.25 | $287.02 |
| 63 | 05/01/2031 | $287.02 | $0.52 | $1.08 | $0.25 | $286.49 |
| 64 | 06/01/2031 | $286.49 | $0.53 | $1.07 | $0.25 | $285.96 |
| 65 | 07/01/2031 | $285.96 | $0.53 | $1.07 | $0.25 | $285.43 |
| 66 | 08/01/2031 | $285.43 | $0.53 | $1.07 | $0.25 | $284.90 |
| 67 | 09/01/2031 | $284.90 | $0.53 | $1.07 | $0.25 | $284.37 |
| 68 | 10/01/2031 | $284.37 | $0.53 | $1.07 | $0.25 | $283.84 |
| 69 | 11/01/2031 | $283.84 | $0.54 | $1.06 | $0.25 | $283.30 |
| 70 | 12/01/2031 | $283.30 | $0.54 | $1.06 | $0.25 | $282.76 |
| 71 | 01/01/2032 | $282.76 | $0.54 | $1.06 | $0.25 | $282.22 |
| 72 | 02/01/2032 | $282.22 | $0.54 | $1.06 | $0.25 | $281.68 |
| 73 | 03/01/2032 | $281.68 | $0.54 | $1.06 | $0.25 | $281.13 |
| 74 | 04/01/2032 | $281.13 | $0.55 | $1.05 | $0.25 | $280.59 |
| 75 | 05/01/2032 | $280.59 | $0.55 | $1.05 | $0.25 | $280.04 |
| 76 | 06/01/2032 | $280.04 | $0.55 | $1.05 | $0.25 | $279.49 |
| 77 | 07/01/2032 | $279.49 | $0.55 | $1.05 | $0.25 | $278.93 |
| 78 | 08/01/2032 | $278.93 | $0.56 | $1.05 | $0.25 | $278.38 |
| 79 | 09/01/2032 | $278.38 | $0.56 | $1.04 | $0.25 | $277.82 |
| 80 | 10/01/2032 | $277.82 | $0.56 | $1.04 | $0.25 | $277.26 |
| 81 | 11/01/2032 | $277.26 | $0.56 | $1.04 | $0.25 | $276.70 |
| 82 | 12/01/2032 | $276.70 | $0.56 | $1.04 | $0.25 | $276.14 |
| 83 | 01/01/2033 | $276.14 | $0.57 | $1.04 | $0.25 | $275.57 |
| 84 | 02/01/2033 | $275.57 | $0.57 | $1.03 | $0.25 | $275.00 |
| 85 | 03/01/2033 | $275.00 | $0.57 | $1.03 | $0.25 | $274.43 |
| 86 | 04/01/2033 | $274.43 | $0.57 | $1.03 | $0.25 | $273.86 |
| 87 | 05/01/2033 | $273.86 | $0.57 | $1.03 | $0.25 | $273.29 |
| 88 | 06/01/2033 | $273.29 | $0.58 | $1.02 | $0.25 | $272.71 |
| 89 | 07/01/2033 | $272.71 | $0.58 | $1.02 | $0.25 | $272.13 |
| 90 | 08/01/2033 | $272.13 | $0.58 | $1.02 | $0.25 | $271.55 |
| 91 | 09/01/2033 | $271.55 | $0.58 | $1.02 | $0.25 | $270.97 |
| 92 | 10/01/2033 | $270.97 | $0.58 | $1.02 | $0.25 | $270.38 |
| 93 | 11/01/2033 | $270.38 | $0.59 | $1.01 | $0.25 | $269.80 |
| 94 | 12/01/2033 | $269.80 | $0.59 | $1.01 | $0.25 | $269.21 |
| 95 | 01/01/2034 | $269.21 | $0.59 | $1.01 | $0.25 | $268.62 |
| 96 | 02/01/2034 | $268.62 | $0.59 | $1.01 | $0.25 | $268.02 |
| 97 | 03/01/2034 | $268.02 | $0.60 | $1.01 | $0.25 | $267.43 |
| 98 | 04/01/2034 | $267.43 | $0.60 | $1.00 | $0.25 | $266.83 |
| 99 | 05/01/2034 | $266.83 | $0.60 | $1.00 | $0.25 | $266.23 |
| 100 | 06/01/2034 | $266.23 | $0.60 | $1.00 | $0.25 | $265.62 |
| 101 | 07/01/2034 | $265.62 | $0.61 | $1.00 | $0.25 | $265.02 |
| 102 | 08/01/2034 | $265.02 | $0.61 | $0.99 | $0.25 | $264.41 |
| 103 | 09/01/2034 | $264.41 | $0.61 | $0.99 | $0.25 | $263.80 |
| 104 | 10/01/2034 | $263.80 | $0.61 | $0.99 | $0.25 | $263.19 |
| 105 | 11/01/2034 | $263.19 | $0.61 | $0.99 | $0.25 | $262.58 |
| 106 | 12/01/2034 | $262.58 | $0.62 | $0.98 | $0.25 | $261.96 |
| 107 | 01/01/2035 | $261.96 | $0.62 | $0.98 | $0.25 | $261.34 |
| 108 | 02/01/2035 | $261.34 | $0.62 | $0.98 | $0.25 | $260.72 |
| 109 | 03/01/2035 | $260.72 | $0.62 | $0.98 | $0.25 | $260.10 |
| 110 | 04/01/2035 | $260.10 | $0.63 | $0.98 | $0.25 | $259.47 |
| 111 | 05/01/2035 | $259.47 | $0.63 | $0.97 | $0.25 | $258.84 |
| 112 | 06/01/2035 | $258.84 | $0.63 | $0.97 | $0.25 | $258.21 |
| 113 | 07/01/2035 | $258.21 | $0.63 | $0.97 | $0.25 | $257.58 |
| 114 | 08/01/2035 | $257.58 | $0.64 | $0.97 | $0.25 | $256.94 |
| 115 | 09/01/2035 | $256.94 | $0.64 | $0.96 | $0.25 | $256.31 |
| 116 | 10/01/2035 | $256.31 | $0.64 | $0.96 | $0.25 | $255.67 |
| 117 | 11/01/2035 | $255.67 | $0.64 | $0.96 | $0.25 | $255.02 |
| 118 | 12/01/2035 | $255.02 | $0.64 | $0.96 | $0.25 | $254.38 |
| 119 | 01/01/2036 | $254.38 | $0.65 | $0.95 | $0.25 | $253.73 |
| 120 | 02/01/2036 | $253.73 | $0.65 | $0.95 | $0.25 | $253.08 |
| 121 | 03/01/2036 | $253.08 | $0.65 | $0.95 | $0.25 | $252.43 |
| 122 | 04/01/2036 | $252.43 | $0.65 | $0.95 | $0.25 | $251.78 |
| 123 | 05/01/2036 | $251.78 | $0.66 | $0.94 | $0.25 | $251.12 |
| 124 | 06/01/2036 | $251.12 | $0.66 | $0.94 | $0.25 | $250.46 |
| 125 | 07/01/2036 | $250.46 | $0.66 | $0.94 | $0.25 | $249.80 |
| 126 | 08/01/2036 | $249.80 | $0.66 | $0.94 | $0.25 | $249.13 |
| 127 | 09/01/2036 | $249.13 | $0.67 | $0.93 | $0.25 | $248.47 |
| 128 | 10/01/2036 | $248.47 | $0.67 | $0.93 | $0.25 | $247.80 |
| 129 | 11/01/2036 | $247.80 | $0.67 | $0.93 | $0.25 | $247.13 |
| 130 | 12/01/2036 | $247.13 | $0.67 | $0.93 | $0.25 | $246.45 |
| 131 | 01/01/2037 | $246.45 | $0.68 | $0.92 | $0.25 | $245.77 |
| 132 | 02/01/2037 | $245.77 | $0.68 | $0.92 | $0.25 | $245.09 |
| 133 | 03/01/2037 | $245.09 | $0.68 | $0.92 | $0.25 | $244.41 |
| 134 | 04/01/2037 | $244.41 | $0.68 | $0.92 | $0.25 | $243.73 |
| 135 | 05/01/2037 | $243.73 | $0.69 | $0.91 | $0.25 | $243.04 |
| 136 | 06/01/2037 | $243.04 | $0.69 | $0.91 | $0.25 | $242.35 |
| 137 | 07/01/2037 | $242.35 | $0.69 | $0.91 | $0.25 | $241.66 |
| 138 | 08/01/2037 | $241.66 | $0.69 | $0.91 | $0.25 | $240.96 |
| 139 | 09/01/2037 | $240.96 | $0.70 | $0.90 | $0.25 | $240.27 |
| 140 | 10/01/2037 | $240.27 | $0.70 | $0.90 | $0.25 | $239.57 |
| 141 | 11/01/2037 | $239.57 | $0.70 | $0.90 | $0.25 | $238.86 |
| 142 | 12/01/2037 | $238.86 | $0.71 | $0.90 | $0.25 | $238.16 |
| 143 | 01/01/2038 | $238.16 | $0.71 | $0.89 | $0.25 | $237.45 |
| 144 | 02/01/2038 | $237.45 | $0.71 | $0.89 | $0.25 | $236.74 |
| 145 | 03/01/2038 | $236.74 | $0.71 | $0.89 | $0.25 | $236.03 |
| 146 | 04/01/2038 | $236.03 | $0.72 | $0.89 | $0.25 | $235.31 |
| 147 | 05/01/2038 | $235.31 | $0.72 | $0.88 | $0.25 | $234.59 |
| 148 | 06/01/2038 | $234.59 | $0.72 | $0.88 | $0.25 | $233.87 |
| 149 | 07/01/2038 | $233.87 | $0.72 | $0.88 | $0.25 | $233.15 |
| 150 | 08/01/2038 | $233.15 | $0.73 | $0.87 | $0.25 | $232.42 |
| 151 | 09/01/2038 | $232.42 | $0.73 | $0.87 | $0.25 | $231.69 |
| 152 | 10/01/2038 | $231.69 | $0.73 | $0.87 | $0.25 | $230.96 |
| 153 | 11/01/2038 | $230.96 | $0.74 | $0.87 | $0.25 | $230.22 |
| 154 | 12/01/2038 | $230.22 | $0.74 | $0.86 | $0.25 | $229.48 |
| 155 | 01/01/2039 | $229.48 | $0.74 | $0.86 | $0.25 | $228.74 |
| 156 | 02/01/2039 | $228.74 | $0.74 | $0.86 | $0.25 | $228.00 |
| 157 | 03/01/2039 | $228.00 | $0.75 | $0.86 | $0.25 | $227.25 |
| 158 | 04/01/2039 | $227.25 | $0.75 | $0.85 | $0.25 | $226.51 |
| 159 | 05/01/2039 | $226.51 | $0.75 | $0.85 | $0.25 | $225.75 |
| 160 | 06/01/2039 | $225.75 | $0.75 | $0.85 | $0.25 | $225.00 |
| 161 | 07/01/2039 | $225.00 | $0.76 | $0.84 | $0.25 | $224.24 |
| 162 | 08/01/2039 | $224.24 | $0.76 | $0.84 | $0.25 | $223.48 |
| 163 | 09/01/2039 | $223.48 | $0.76 | $0.84 | $0.25 | $222.72 |
| 164 | 10/01/2039 | $222.72 | $0.77 | $0.84 | $0.25 | $221.95 |
| 165 | 11/01/2039 | $221.95 | $0.77 | $0.83 | $0.25 | $221.18 |
| 166 | 12/01/2039 | $221.18 | $0.77 | $0.83 | $0.25 | $220.41 |
| 167 | 01/01/2040 | $220.41 | $0.77 | $0.83 | $0.25 | $219.64 |
| 168 | 02/01/2040 | $219.64 | $0.78 | $0.82 | $0.25 | $218.86 |
| 169 | 03/01/2040 | $218.86 | $0.78 | $0.82 | $0.25 | $218.08 |
| 170 | 04/01/2040 | $218.08 | $0.78 | $0.82 | $0.25 | $217.30 |
| 171 | 05/01/2040 | $217.30 | $0.79 | $0.81 | $0.25 | $216.51 |
| 172 | 06/01/2040 | $216.51 | $0.79 | $0.81 | $0.25 | $215.72 |
| 173 | 07/01/2040 | $215.72 | $0.79 | $0.81 | $0.25 | $214.93 |
| 174 | 08/01/2040 | $214.93 | $0.80 | $0.81 | $0.25 | $214.13 |
| 175 | 09/01/2040 | $214.13 | $0.80 | $0.80 | $0.25 | $213.34 |
| 176 | 10/01/2040 | $213.34 | $0.80 | $0.80 | $0.25 | $212.53 |
| 177 | 11/01/2040 | $212.53 | $0.80 | $0.80 | $0.25 | $211.73 |
| 178 | 12/01/2040 | $211.73 | $0.81 | $0.79 | $0.25 | $210.92 |
| 179 | 01/01/2041 | $210.92 | $0.81 | $0.79 | $0.25 | $210.11 |
| 180 | 02/01/2041 | $210.11 | $0.81 | $0.79 | $0.25 | $209.30 |
| 181 | 03/01/2041 | $209.30 | $0.82 | $0.78 | $0.25 | $208.48 |
| 182 | 04/01/2041 | $208.48 | $0.82 | $0.78 | $0.25 | $207.66 |
| 183 | 05/01/2041 | $207.66 | $0.82 | $0.78 | $0.25 | $206.84 |
| 184 | 06/01/2041 | $206.84 | $0.83 | $0.78 | $0.25 | $206.02 |
| 185 | 07/01/2041 | $206.02 | $0.83 | $0.77 | $0.25 | $205.19 |
| 186 | 08/01/2041 | $205.19 | $0.83 | $0.77 | $0.25 | $204.36 |
| 187 | 09/01/2041 | $204.36 | $0.83 | $0.77 | $0.25 | $203.52 |
| 188 | 10/01/2041 | $203.52 | $0.84 | $0.76 | $0.25 | $202.68 |
| 189 | 11/01/2041 | $202.68 | $0.84 | $0.76 | $0.25 | $201.84 |
| 190 | 12/01/2041 | $201.84 | $0.84 | $0.76 | $0.25 | $201.00 |
| 191 | 01/01/2042 | $201.00 | $0.85 | $0.75 | $0.25 | $200.15 |
| 192 | 02/01/2042 | $200.15 | $0.85 | $0.75 | $0.25 | $199.30 |
| 193 | 03/01/2042 | $199.30 | $0.85 | $0.75 | $0.25 | $198.45 |
| 194 | 04/01/2042 | $198.45 | $0.86 | $0.74 | $0.25 | $197.59 |
| 195 | 05/01/2042 | $197.59 | $0.86 | $0.74 | $0.25 | $196.73 |
| 196 | 06/01/2042 | $196.73 | $0.86 | $0.74 | $0.25 | $195.87 |
| 197 | 07/01/2042 | $195.87 | $0.87 | $0.73 | $0.25 | $195.00 |
| 198 | 08/01/2042 | $195.00 | $0.87 | $0.73 | $0.25 | $194.13 |
| 199 | 09/01/2042 | $194.13 | $0.87 | $0.73 | $0.25 | $193.26 |
| 200 | 10/01/2042 | $193.26 | $0.88 | $0.72 | $0.25 | $192.38 |
| 201 | 11/01/2042 | $192.38 | $0.88 | $0.72 | $0.25 | $191.50 |
| 202 | 12/01/2042 | $191.50 | $0.88 | $0.72 | $0.25 | $190.62 |
| 203 | 01/01/2043 | $190.62 | $0.89 | $0.71 | $0.25 | $189.73 |
| 204 | 02/01/2043 | $189.73 | $0.89 | $0.71 | $0.25 | $188.84 |
| 205 | 03/01/2043 | $188.84 | $0.89 | $0.71 | $0.25 | $187.95 |
| 206 | 04/01/2043 | $187.95 | $0.90 | $0.70 | $0.25 | $187.05 |
| 207 | 05/01/2043 | $187.05 | $0.90 | $0.70 | $0.25 | $186.15 |
| 208 | 06/01/2043 | $186.15 | $0.90 | $0.70 | $0.25 | $185.25 |
| 209 | 07/01/2043 | $185.25 | $0.91 | $0.69 | $0.25 | $184.34 |
| 210 | 08/01/2043 | $184.34 | $0.91 | $0.69 | $0.25 | $183.43 |
| 211 | 09/01/2043 | $183.43 | $0.91 | $0.69 | $0.25 | $182.52 |
| 212 | 10/01/2043 | $182.52 | $0.92 | $0.68 | $0.25 | $181.60 |
| 213 | 11/01/2043 | $181.60 | $0.92 | $0.68 | $0.25 | $180.68 |
| 214 | 12/01/2043 | $180.68 | $0.92 | $0.68 | $0.25 | $179.76 |
| 215 | 01/01/2044 | $179.76 | $0.93 | $0.67 | $0.25 | $178.83 |
| 216 | 02/01/2044 | $178.83 | $0.93 | $0.67 | $0.25 | $177.90 |
| 217 | 03/01/2044 | $177.90 | $0.93 | $0.67 | $0.25 | $176.97 |
| 218 | 04/01/2044 | $176.97 | $0.94 | $0.66 | $0.25 | $176.03 |
| 219 | 05/01/2044 | $176.03 | $0.94 | $0.66 | $0.25 | $175.09 |
| 220 | 06/01/2044 | $175.09 | $0.94 | $0.66 | $0.25 | $174.14 |
| 221 | 07/01/2044 | $174.14 | $0.95 | $0.65 | $0.25 | $173.20 |
| 222 | 08/01/2044 | $173.20 | $0.95 | $0.65 | $0.25 | $172.24 |
| 223 | 09/01/2044 | $172.24 | $0.96 | $0.65 | $0.25 | $171.29 |
| 224 | 10/01/2044 | $171.29 | $0.96 | $0.64 | $0.25 | $170.33 |
| 225 | 11/01/2044 | $170.33 | $0.96 | $0.64 | $0.25 | $169.37 |
| 226 | 12/01/2044 | $169.37 | $0.97 | $0.64 | $0.25 | $168.40 |
| 227 | 01/01/2045 | $168.40 | $0.97 | $0.63 | $0.25 | $167.43 |
| 228 | 02/01/2045 | $167.43 | $0.97 | $0.63 | $0.25 | $166.46 |
| 229 | 03/01/2045 | $166.46 | $0.98 | $0.62 | $0.25 | $165.48 |
| 230 | 04/01/2045 | $165.48 | $0.98 | $0.62 | $0.25 | $164.50 |
| 231 | 05/01/2045 | $164.50 | $0.98 | $0.62 | $0.25 | $163.52 |
| 232 | 06/01/2045 | $163.52 | $0.99 | $0.61 | $0.25 | $162.53 |
| 233 | 07/01/2045 | $162.53 | $0.99 | $0.61 | $0.25 | $161.54 |
| 234 | 08/01/2045 | $161.54 | $1.00 | $0.61 | $0.25 | $160.54 |
| 235 | 09/01/2045 | $160.54 | $1.00 | $0.60 | $0.25 | $159.54 |
| 236 | 10/01/2045 | $159.54 | $1.00 | $0.60 | $0.25 | $158.54 |
| 237 | 11/01/2045 | $158.54 | $1.01 | $0.59 | $0.25 | $157.53 |
| 238 | 12/01/2045 | $157.53 | $1.01 | $0.59 | $0.25 | $156.52 |
| 239 | 01/01/2046 | $156.52 | $1.01 | $0.59 | $0.25 | $155.51 |
| 240 | 02/01/2046 | $155.51 | $1.02 | $0.58 | $0.25 | $154.49 |
| 241 | 03/01/2046 | $154.49 | $1.02 | $0.58 | $0.25 | $153.47 |
| 242 | 04/01/2046 | $153.47 | $1.03 | $0.58 | $0.25 | $152.44 |
| 243 | 05/01/2046 | $152.44 | $1.03 | $0.57 | $0.25 | $151.41 |
| 244 | 06/01/2046 | $151.41 | $1.03 | $0.57 | $0.25 | $150.38 |
| 245 | 07/01/2046 | $150.38 | $1.04 | $0.56 | $0.25 | $149.34 |
| 246 | 08/01/2046 | $149.34 | $1.04 | $0.56 | $0.25 | $148.30 |
| 247 | 09/01/2046 | $148.30 | $1.04 | $0.56 | $0.25 | $147.26 |
| 248 | 10/01/2046 | $147.26 | $1.05 | $0.55 | $0.25 | $146.21 |
| 249 | 11/01/2046 | $146.21 | $1.05 | $0.55 | $0.25 | $145.16 |
| 250 | 12/01/2046 | $145.16 | $1.06 | $0.54 | $0.25 | $144.10 |
| 251 | 01/01/2047 | $144.10 | $1.06 | $0.54 | $0.25 | $143.04 |
| 252 | 02/01/2047 | $143.04 | $1.06 | $0.54 | $0.25 | $141.97 |
| 253 | 03/01/2047 | $141.97 | $1.07 | $0.53 | $0.25 | $140.91 |
| 254 | 04/01/2047 | $140.91 | $1.07 | $0.53 | $0.25 | $139.83 |
| 255 | 05/01/2047 | $139.83 | $1.08 | $0.52 | $0.25 | $138.76 |
| 256 | 06/01/2047 | $138.76 | $1.08 | $0.52 | $0.25 | $137.68 |
| 257 | 07/01/2047 | $137.68 | $1.08 | $0.52 | $0.25 | $136.59 |
| 258 | 08/01/2047 | $136.59 | $1.09 | $0.51 | $0.25 | $135.50 |
| 259 | 09/01/2047 | $135.50 | $1.09 | $0.51 | $0.25 | $134.41 |
| 260 | 10/01/2047 | $134.41 | $1.10 | $0.50 | $0.25 | $133.31 |
| 261 | 11/01/2047 | $133.31 | $1.10 | $0.50 | $0.25 | $132.21 |
| 262 | 12/01/2047 | $132.21 | $1.11 | $0.50 | $0.25 | $131.10 |
| 263 | 01/01/2048 | $131.10 | $1.11 | $0.49 | $0.25 | $130.00 |
| 264 | 02/01/2048 | $130.00 | $1.11 | $0.49 | $0.25 | $128.88 |
| 265 | 03/01/2048 | $128.88 | $1.12 | $0.48 | $0.25 | $127.76 |
| 266 | 04/01/2048 | $127.76 | $1.12 | $0.48 | $0.25 | $126.64 |
| 267 | 05/01/2048 | $126.64 | $1.13 | $0.47 | $0.25 | $125.52 |
| 268 | 06/01/2048 | $125.52 | $1.13 | $0.47 | $0.25 | $124.39 |
| 269 | 07/01/2048 | $124.39 | $1.13 | $0.47 | $0.25 | $123.25 |
| 270 | 08/01/2048 | $123.25 | $1.14 | $0.46 | $0.25 | $122.11 |
| 271 | 09/01/2048 | $122.11 | $1.14 | $0.46 | $0.25 | $120.97 |
| 272 | 10/01/2048 | $120.97 | $1.15 | $0.45 | $0.25 | $119.82 |
| 273 | 11/01/2048 | $119.82 | $1.15 | $0.45 | $0.25 | $118.67 |
| 274 | 12/01/2048 | $118.67 | $1.16 | $0.45 | $0.25 | $117.51 |
| 275 | 01/01/2049 | $117.51 | $1.16 | $0.44 | $0.25 | $116.35 |
| 276 | 02/01/2049 | $116.35 | $1.16 | $0.44 | $0.25 | $115.19 |
| 277 | 03/01/2049 | $115.19 | $1.17 | $0.43 | $0.25 | $114.02 |
| 278 | 04/01/2049 | $114.02 | $1.17 | $0.43 | $0.25 | $112.84 |
| 279 | 05/01/2049 | $112.84 | $1.18 | $0.42 | $0.25 | $111.67 |
| 280 | 06/01/2049 | $111.67 | $1.18 | $0.42 | $0.25 | $110.48 |
| 281 | 07/01/2049 | $110.48 | $1.19 | $0.41 | $0.25 | $109.30 |
| 282 | 08/01/2049 | $109.30 | $1.19 | $0.41 | $0.25 | $108.11 |
| 283 | 09/01/2049 | $108.11 | $1.20 | $0.41 | $0.25 | $106.91 |
| 284 | 10/01/2049 | $106.91 | $1.20 | $0.40 | $0.25 | $105.71 |
| 285 | 11/01/2049 | $105.71 | $1.20 | $0.40 | $0.25 | $104.51 |
| 286 | 12/01/2049 | $104.51 | $1.21 | $0.39 | $0.25 | $103.30 |
| 287 | 01/01/2050 | $103.30 | $1.21 | $0.39 | $0.25 | $102.08 |
| 288 | 02/01/2050 | $102.08 | $1.22 | $0.38 | $0.25 | $100.86 |
| 289 | 03/01/2050 | $100.86 | $1.22 | $0.38 | $0.25 | $99.64 |
| 290 | 04/01/2050 | $99.64 | $1.23 | $0.37 | $0.25 | $98.41 |
| 291 | 05/01/2050 | $98.41 | $1.23 | $0.37 | $0.25 | $97.18 |
| 292 | 06/01/2050 | $97.18 | $1.24 | $0.36 | $0.25 | $95.95 |
| 293 | 07/01/2050 | $95.95 | $1.24 | $0.36 | $0.25 | $94.70 |
| 294 | 08/01/2050 | $94.70 | $1.25 | $0.36 | $0.25 | $93.46 |
| 295 | 09/01/2050 | $93.46 | $1.25 | $0.35 | $0.25 | $92.21 |
| 296 | 10/01/2050 | $92.21 | $1.26 | $0.35 | $0.25 | $90.95 |
| 297 | 11/01/2050 | $90.95 | $1.26 | $0.34 | $0.25 | $89.69 |
| 298 | 12/01/2050 | $89.69 | $1.26 | $0.34 | $0.25 | $88.43 |
| 299 | 01/01/2051 | $88.43 | $1.27 | $0.33 | $0.25 | $87.16 |
| 300 | 02/01/2051 | $87.16 | $1.27 | $0.33 | $0.25 | $85.88 |
| 301 | 03/01/2051 | $85.88 | $1.28 | $0.32 | $0.25 | $84.60 |
| 302 | 04/01/2051 | $84.60 | $1.28 | $0.32 | $0.25 | $83.32 |
| 303 | 05/01/2051 | $83.32 | $1.29 | $0.31 | $0.25 | $82.03 |
| 304 | 06/01/2051 | $82.03 | $1.29 | $0.31 | $0.25 | $80.74 |
| 305 | 07/01/2051 | $80.74 | $1.30 | $0.30 | $0.25 | $79.44 |
| 306 | 08/01/2051 | $79.44 | $1.30 | $0.30 | $0.25 | $78.14 |
| 307 | 09/01/2051 | $78.14 | $1.31 | $0.29 | $0.25 | $76.83 |
| 308 | 10/01/2051 | $76.83 | $1.31 | $0.29 | $0.25 | $75.52 |
| 309 | 11/01/2051 | $75.52 | $1.32 | $0.28 | $0.25 | $74.20 |
| 310 | 12/01/2051 | $74.20 | $1.32 | $0.28 | $0.25 | $72.87 |
| 311 | 01/01/2052 | $72.87 | $1.33 | $0.27 | $0.25 | $71.55 |
| 312 | 02/01/2052 | $71.55 | $1.33 | $0.27 | $0.25 | $70.21 |
| 313 | 03/01/2052 | $70.21 | $1.34 | $0.26 | $0.25 | $68.88 |
| 314 | 04/01/2052 | $68.88 | $1.34 | $0.26 | $0.25 | $67.53 |
| 315 | 05/01/2052 | $67.53 | $1.35 | $0.25 | $0.25 | $66.19 |
| 316 | 06/01/2052 | $66.19 | $1.35 | $0.25 | $0.25 | $64.83 |
| 317 | 07/01/2052 | $64.83 | $1.36 | $0.24 | $0.25 | $63.47 |
| 318 | 08/01/2052 | $63.47 | $1.36 | $0.24 | $0.25 | $62.11 |
| 319 | 09/01/2052 | $62.11 | $1.37 | $0.23 | $0.25 | $60.74 |
| 320 | 10/01/2052 | $60.74 | $1.37 | $0.23 | $0.25 | $59.37 |
| 321 | 11/01/2052 | $59.37 | $1.38 | $0.22 | $0.25 | $57.99 |
| 322 | 12/01/2052 | $57.99 | $1.38 | $0.22 | $0.25 | $56.61 |
| 323 | 01/01/2053 | $56.61 | $1.39 | $0.21 | $0.25 | $55.22 |
| 324 | 02/01/2053 | $55.22 | $1.39 | $0.21 | $0.25 | $53.82 |
| 325 | 03/01/2053 | $53.82 | $1.40 | $0.20 | $0.25 | $52.43 |
| 326 | 04/01/2053 | $52.43 | $1.40 | $0.20 | $0.25 | $51.02 |
| 327 | 05/01/2053 | $51.02 | $1.41 | $0.19 | $0.25 | $49.61 |
| 328 | 06/01/2053 | $49.61 | $1.42 | $0.19 | $0.25 | $48.20 |
| 329 | 07/01/2053 | $48.20 | $1.42 | $0.18 | $0.25 | $46.78 |
| 330 | 08/01/2053 | $46.78 | $1.43 | $0.18 | $0.25 | $45.35 |
| 331 | 09/01/2053 | $45.35 | $1.43 | $0.17 | $0.25 | $43.92 |
| 332 | 10/01/2053 | $43.92 | $1.44 | $0.16 | $0.25 | $42.48 |
| 333 | 11/01/2053 | $42.48 | $1.44 | $0.16 | $0.25 | $41.04 |
| 334 | 12/01/2053 | $41.04 | $1.45 | $0.15 | $0.25 | $39.59 |
| 335 | 01/01/2054 | $39.59 | $1.45 | $0.15 | $0.25 | $38.14 |
| 336 | 02/01/2054 | $38.14 | $1.46 | $0.14 | $0.25 | $36.68 |
| 337 | 03/01/2054 | $36.68 | $1.46 | $0.14 | $0.25 | $35.22 |
| 338 | 04/01/2054 | $35.22 | $1.47 | $0.13 | $0.25 | $33.75 |
| 339 | 05/01/2054 | $33.75 | $1.47 | $0.13 | $0.25 | $32.28 |
| 340 | 06/01/2054 | $32.28 | $1.48 | $0.12 | $0.25 | $30.80 |
| 341 | 07/01/2054 | $30.80 | $1.49 | $0.12 | $0.25 | $29.31 |
| 342 | 08/01/2054 | $29.31 | $1.49 | $0.11 | $0.25 | $27.82 |
| 343 | 09/01/2054 | $27.82 | $1.50 | $0.10 | $0.25 | $26.32 |
| 344 | 10/01/2054 | $26.32 | $1.50 | $0.10 | $0.25 | $24.82 |
| 345 | 11/01/2054 | $24.82 | $1.51 | $0.09 | $0.25 | $23.31 |
| 346 | 12/01/2054 | $23.31 | $1.51 | $0.09 | $0.25 | $21.80 |
| 347 | 01/01/2055 | $21.80 | $1.52 | $0.08 | $0.25 | $20.28 |
| 348 | 02/01/2055 | $20.28 | $1.53 | $0.08 | $0.25 | $18.75 |
| 349 | 03/01/2055 | $18.75 | $1.53 | $0.07 | $0.25 | $17.22 |
| 350 | 04/01/2055 | $17.22 | $1.54 | $0.06 | $0.25 | $15.69 |
| 351 | 05/01/2055 | $15.69 | $1.54 | $0.06 | $0.25 | $14.14 |
| 352 | 06/01/2055 | $14.14 | $1.55 | $0.05 | $0.25 | $12.60 |
| 353 | 07/01/2055 | $12.60 | $1.55 | $0.05 | $0.25 | $11.04 |
| 354 | 08/01/2055 | $11.04 | $1.56 | $0.04 | $0.25 | $9.48 |
| 355 | 09/01/2055 | $9.48 | $1.57 | $0.04 | $0.25 | $7.92 |
| 356 | 10/01/2055 | $7.92 | $1.57 | $0.03 | $0.25 | $6.34 |
| 357 | 11/01/2055 | $6.34 | $1.58 | $0.02 | $0.25 | $4.77 |
| 358 | 12/01/2055 | $4.77 | $1.58 | $0.02 | $0.25 | $3.18 |
| 359 | 01/01/2056 | $3.18 | $1.59 | $0.01 | $0.25 | $1.60 |
| 360 | 02/01/2056 | $1.60 | $1.60 | $0.01 | $0.25 | $0.00 |