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: $2.93
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 | $480.00 | $0.63 | $1.80 | $0.50 | $479.37 |
| 2 | 01/01/2026 | $479.37 | $0.63 | $1.80 | $0.50 | $478.73 |
| 3 | 02/01/2026 | $478.73 | $0.64 | $1.80 | $0.50 | $478.10 |
| 4 | 03/01/2026 | $478.10 | $0.64 | $1.79 | $0.50 | $477.46 |
| 5 | 04/01/2026 | $477.46 | $0.64 | $1.79 | $0.50 | $476.82 |
| 6 | 05/01/2026 | $476.82 | $0.64 | $1.79 | $0.50 | $476.17 |
| 7 | 06/01/2026 | $476.17 | $0.65 | $1.79 | $0.50 | $475.53 |
| 8 | 07/01/2026 | $475.53 | $0.65 | $1.78 | $0.50 | $474.88 |
| 9 | 08/01/2026 | $474.88 | $0.65 | $1.78 | $0.50 | $474.23 |
| 10 | 09/01/2026 | $474.23 | $0.65 | $1.78 | $0.50 | $473.57 |
| 11 | 10/01/2026 | $473.57 | $0.66 | $1.78 | $0.50 | $472.92 |
| 12 | 11/01/2026 | $472.92 | $0.66 | $1.77 | $0.50 | $472.26 |
| 13 | 12/01/2026 | $472.26 | $0.66 | $1.77 | $0.50 | $471.60 |
| 14 | 01/01/2027 | $471.60 | $0.66 | $1.77 | $0.50 | $470.93 |
| 15 | 02/01/2027 | $470.93 | $0.67 | $1.77 | $0.50 | $470.27 |
| 16 | 03/01/2027 | $470.27 | $0.67 | $1.76 | $0.50 | $469.60 |
| 17 | 04/01/2027 | $469.60 | $0.67 | $1.76 | $0.50 | $468.93 |
| 18 | 05/01/2027 | $468.93 | $0.67 | $1.76 | $0.50 | $468.25 |
| 19 | 06/01/2027 | $468.25 | $0.68 | $1.76 | $0.50 | $467.58 |
| 20 | 07/01/2027 | $467.58 | $0.68 | $1.75 | $0.50 | $466.90 |
| 21 | 08/01/2027 | $466.90 | $0.68 | $1.75 | $0.50 | $466.22 |
| 22 | 09/01/2027 | $466.22 | $0.68 | $1.75 | $0.50 | $465.53 |
| 23 | 10/01/2027 | $465.53 | $0.69 | $1.75 | $0.50 | $464.85 |
| 24 | 11/01/2027 | $464.85 | $0.69 | $1.74 | $0.50 | $464.16 |
| 25 | 12/01/2027 | $464.16 | $0.69 | $1.74 | $0.50 | $463.47 |
| 26 | 01/01/2028 | $463.47 | $0.69 | $1.74 | $0.50 | $462.77 |
| 27 | 02/01/2028 | $462.77 | $0.70 | $1.74 | $0.50 | $462.08 |
| 28 | 03/01/2028 | $462.08 | $0.70 | $1.73 | $0.50 | $461.38 |
| 29 | 04/01/2028 | $461.38 | $0.70 | $1.73 | $0.50 | $460.67 |
| 30 | 05/01/2028 | $460.67 | $0.70 | $1.73 | $0.50 | $459.97 |
| 31 | 06/01/2028 | $459.97 | $0.71 | $1.72 | $0.50 | $459.26 |
| 32 | 07/01/2028 | $459.26 | $0.71 | $1.72 | $0.50 | $458.55 |
| 33 | 08/01/2028 | $458.55 | $0.71 | $1.72 | $0.50 | $457.84 |
| 34 | 09/01/2028 | $457.84 | $0.72 | $1.72 | $0.50 | $457.12 |
| 35 | 10/01/2028 | $457.12 | $0.72 | $1.71 | $0.50 | $456.41 |
| 36 | 11/01/2028 | $456.41 | $0.72 | $1.71 | $0.50 | $455.69 |
| 37 | 12/01/2028 | $455.69 | $0.72 | $1.71 | $0.50 | $454.96 |
| 38 | 01/01/2029 | $454.96 | $0.73 | $1.71 | $0.50 | $454.24 |
| 39 | 02/01/2029 | $454.24 | $0.73 | $1.70 | $0.50 | $453.51 |
| 40 | 03/01/2029 | $453.51 | $0.73 | $1.70 | $0.50 | $452.78 |
| 41 | 04/01/2029 | $452.78 | $0.73 | $1.70 | $0.50 | $452.04 |
| 42 | 05/01/2029 | $452.04 | $0.74 | $1.70 | $0.50 | $451.31 |
| 43 | 06/01/2029 | $451.31 | $0.74 | $1.69 | $0.50 | $450.57 |
| 44 | 07/01/2029 | $450.57 | $0.74 | $1.69 | $0.50 | $449.82 |
| 45 | 08/01/2029 | $449.82 | $0.75 | $1.69 | $0.50 | $449.08 |
| 46 | 09/01/2029 | $449.08 | $0.75 | $1.68 | $0.50 | $448.33 |
| 47 | 10/01/2029 | $448.33 | $0.75 | $1.68 | $0.50 | $447.58 |
| 48 | 11/01/2029 | $447.58 | $0.75 | $1.68 | $0.50 | $446.83 |
| 49 | 12/01/2029 | $446.83 | $0.76 | $1.68 | $0.50 | $446.07 |
| 50 | 01/01/2030 | $446.07 | $0.76 | $1.67 | $0.50 | $445.31 |
| 51 | 02/01/2030 | $445.31 | $0.76 | $1.67 | $0.50 | $444.55 |
| 52 | 03/01/2030 | $444.55 | $0.77 | $1.67 | $0.50 | $443.78 |
| 53 | 04/01/2030 | $443.78 | $0.77 | $1.66 | $0.50 | $443.01 |
| 54 | 05/01/2030 | $443.01 | $0.77 | $1.66 | $0.50 | $442.24 |
| 55 | 06/01/2030 | $442.24 | $0.77 | $1.66 | $0.50 | $441.47 |
| 56 | 07/01/2030 | $441.47 | $0.78 | $1.66 | $0.50 | $440.69 |
| 57 | 08/01/2030 | $440.69 | $0.78 | $1.65 | $0.50 | $439.91 |
| 58 | 09/01/2030 | $439.91 | $0.78 | $1.65 | $0.50 | $439.13 |
| 59 | 10/01/2030 | $439.13 | $0.79 | $1.65 | $0.50 | $438.35 |
| 60 | 11/01/2030 | $438.35 | $0.79 | $1.64 | $0.50 | $437.56 |
| 61 | 12/01/2030 | $437.56 | $0.79 | $1.64 | $0.50 | $436.77 |
| 62 | 01/01/2031 | $436.77 | $0.79 | $1.64 | $0.50 | $435.97 |
| 63 | 02/01/2031 | $435.97 | $0.80 | $1.63 | $0.50 | $435.18 |
| 64 | 03/01/2031 | $435.18 | $0.80 | $1.63 | $0.50 | $434.38 |
| 65 | 04/01/2031 | $434.38 | $0.80 | $1.63 | $0.50 | $433.57 |
| 66 | 05/01/2031 | $433.57 | $0.81 | $1.63 | $0.50 | $432.77 |
| 67 | 06/01/2031 | $432.77 | $0.81 | $1.62 | $0.50 | $431.96 |
| 68 | 07/01/2031 | $431.96 | $0.81 | $1.62 | $0.50 | $431.14 |
| 69 | 08/01/2031 | $431.14 | $0.82 | $1.62 | $0.50 | $430.33 |
| 70 | 09/01/2031 | $430.33 | $0.82 | $1.61 | $0.50 | $429.51 |
| 71 | 10/01/2031 | $429.51 | $0.82 | $1.61 | $0.50 | $428.69 |
| 72 | 11/01/2031 | $428.69 | $0.82 | $1.61 | $0.50 | $427.86 |
| 73 | 12/01/2031 | $427.86 | $0.83 | $1.60 | $0.50 | $427.04 |
| 74 | 01/01/2032 | $427.04 | $0.83 | $1.60 | $0.50 | $426.21 |
| 75 | 02/01/2032 | $426.21 | $0.83 | $1.60 | $0.50 | $425.37 |
| 76 | 03/01/2032 | $425.37 | $0.84 | $1.60 | $0.50 | $424.54 |
| 77 | 04/01/2032 | $424.54 | $0.84 | $1.59 | $0.50 | $423.70 |
| 78 | 05/01/2032 | $423.70 | $0.84 | $1.59 | $0.50 | $422.85 |
| 79 | 06/01/2032 | $422.85 | $0.85 | $1.59 | $0.50 | $422.01 |
| 80 | 07/01/2032 | $422.01 | $0.85 | $1.58 | $0.50 | $421.16 |
| 81 | 08/01/2032 | $421.16 | $0.85 | $1.58 | $0.50 | $420.30 |
| 82 | 09/01/2032 | $420.30 | $0.86 | $1.58 | $0.50 | $419.45 |
| 83 | 10/01/2032 | $419.45 | $0.86 | $1.57 | $0.50 | $418.59 |
| 84 | 11/01/2032 | $418.59 | $0.86 | $1.57 | $0.50 | $417.73 |
| 85 | 12/01/2032 | $417.73 | $0.87 | $1.57 | $0.50 | $416.86 |
| 86 | 01/01/2033 | $416.86 | $0.87 | $1.56 | $0.50 | $415.99 |
| 87 | 02/01/2033 | $415.99 | $0.87 | $1.56 | $0.50 | $415.12 |
| 88 | 03/01/2033 | $415.12 | $0.88 | $1.56 | $0.50 | $414.24 |
| 89 | 04/01/2033 | $414.24 | $0.88 | $1.55 | $0.50 | $413.37 |
| 90 | 05/01/2033 | $413.37 | $0.88 | $1.55 | $0.50 | $412.48 |
| 91 | 06/01/2033 | $412.48 | $0.89 | $1.55 | $0.50 | $411.60 |
| 92 | 07/01/2033 | $411.60 | $0.89 | $1.54 | $0.50 | $410.71 |
| 93 | 08/01/2033 | $410.71 | $0.89 | $1.54 | $0.50 | $409.82 |
| 94 | 09/01/2033 | $409.82 | $0.90 | $1.54 | $0.50 | $408.92 |
| 95 | 10/01/2033 | $408.92 | $0.90 | $1.53 | $0.50 | $408.02 |
| 96 | 11/01/2033 | $408.02 | $0.90 | $1.53 | $0.50 | $407.12 |
| 97 | 12/01/2033 | $407.12 | $0.91 | $1.53 | $0.50 | $406.22 |
| 98 | 01/01/2034 | $406.22 | $0.91 | $1.52 | $0.50 | $405.31 |
| 99 | 02/01/2034 | $405.31 | $0.91 | $1.52 | $0.50 | $404.40 |
| 100 | 03/01/2034 | $404.40 | $0.92 | $1.52 | $0.50 | $403.48 |
| 101 | 04/01/2034 | $403.48 | $0.92 | $1.51 | $0.50 | $402.56 |
| 102 | 05/01/2034 | $402.56 | $0.92 | $1.51 | $0.50 | $401.64 |
| 103 | 06/01/2034 | $401.64 | $0.93 | $1.51 | $0.50 | $400.71 |
| 104 | 07/01/2034 | $400.71 | $0.93 | $1.50 | $0.50 | $399.78 |
| 105 | 08/01/2034 | $399.78 | $0.93 | $1.50 | $0.50 | $398.85 |
| 106 | 09/01/2034 | $398.85 | $0.94 | $1.50 | $0.50 | $397.91 |
| 107 | 10/01/2034 | $397.91 | $0.94 | $1.49 | $0.50 | $396.97 |
| 108 | 11/01/2034 | $396.97 | $0.94 | $1.49 | $0.50 | $396.03 |
| 109 | 12/01/2034 | $396.03 | $0.95 | $1.49 | $0.50 | $395.08 |
| 110 | 01/01/2035 | $395.08 | $0.95 | $1.48 | $0.50 | $394.13 |
| 111 | 02/01/2035 | $394.13 | $0.95 | $1.48 | $0.50 | $393.18 |
| 112 | 03/01/2035 | $393.18 | $0.96 | $1.47 | $0.50 | $392.22 |
| 113 | 04/01/2035 | $392.22 | $0.96 | $1.47 | $0.50 | $391.26 |
| 114 | 05/01/2035 | $391.26 | $0.96 | $1.47 | $0.50 | $390.29 |
| 115 | 06/01/2035 | $390.29 | $0.97 | $1.46 | $0.50 | $389.33 |
| 116 | 07/01/2035 | $389.33 | $0.97 | $1.46 | $0.50 | $388.35 |
| 117 | 08/01/2035 | $388.35 | $0.98 | $1.46 | $0.50 | $387.38 |
| 118 | 09/01/2035 | $387.38 | $0.98 | $1.45 | $0.50 | $386.40 |
| 119 | 10/01/2035 | $386.40 | $0.98 | $1.45 | $0.50 | $385.42 |
| 120 | 11/01/2035 | $385.42 | $0.99 | $1.45 | $0.50 | $384.43 |
| 121 | 12/01/2035 | $384.43 | $0.99 | $1.44 | $0.50 | $383.44 |
| 122 | 01/01/2036 | $383.44 | $0.99 | $1.44 | $0.50 | $382.44 |
| 123 | 02/01/2036 | $382.44 | $1.00 | $1.43 | $0.50 | $381.45 |
| 124 | 03/01/2036 | $381.45 | $1.00 | $1.43 | $0.50 | $380.45 |
| 125 | 04/01/2036 | $380.45 | $1.01 | $1.43 | $0.50 | $379.44 |
| 126 | 05/01/2036 | $379.44 | $1.01 | $1.42 | $0.50 | $378.43 |
| 127 | 06/01/2036 | $378.43 | $1.01 | $1.42 | $0.50 | $377.42 |
| 128 | 07/01/2036 | $377.42 | $1.02 | $1.42 | $0.50 | $376.40 |
| 129 | 08/01/2036 | $376.40 | $1.02 | $1.41 | $0.50 | $375.38 |
| 130 | 09/01/2036 | $375.38 | $1.02 | $1.41 | $0.50 | $374.36 |
| 131 | 10/01/2036 | $374.36 | $1.03 | $1.40 | $0.50 | $373.33 |
| 132 | 11/01/2036 | $373.33 | $1.03 | $1.40 | $0.50 | $372.30 |
| 133 | 12/01/2036 | $372.30 | $1.04 | $1.40 | $0.50 | $371.26 |
| 134 | 01/01/2037 | $371.26 | $1.04 | $1.39 | $0.50 | $370.22 |
| 135 | 02/01/2037 | $370.22 | $1.04 | $1.39 | $0.50 | $369.18 |
| 136 | 03/01/2037 | $369.18 | $1.05 | $1.38 | $0.50 | $368.13 |
| 137 | 04/01/2037 | $368.13 | $1.05 | $1.38 | $0.50 | $367.08 |
| 138 | 05/01/2037 | $367.08 | $1.06 | $1.38 | $0.50 | $366.02 |
| 139 | 06/01/2037 | $366.02 | $1.06 | $1.37 | $0.50 | $364.96 |
| 140 | 07/01/2037 | $364.96 | $1.06 | $1.37 | $0.50 | $363.90 |
| 141 | 08/01/2037 | $363.90 | $1.07 | $1.36 | $0.50 | $362.83 |
| 142 | 09/01/2037 | $362.83 | $1.07 | $1.36 | $0.50 | $361.76 |
| 143 | 10/01/2037 | $361.76 | $1.08 | $1.36 | $0.50 | $360.68 |
| 144 | 11/01/2037 | $360.68 | $1.08 | $1.35 | $0.50 | $359.60 |
| 145 | 12/01/2037 | $359.60 | $1.08 | $1.35 | $0.50 | $358.52 |
| 146 | 01/01/2038 | $358.52 | $1.09 | $1.34 | $0.50 | $357.43 |
| 147 | 02/01/2038 | $357.43 | $1.09 | $1.34 | $0.50 | $356.34 |
| 148 | 03/01/2038 | $356.34 | $1.10 | $1.34 | $0.50 | $355.25 |
| 149 | 04/01/2038 | $355.25 | $1.10 | $1.33 | $0.50 | $354.15 |
| 150 | 05/01/2038 | $354.15 | $1.10 | $1.33 | $0.50 | $353.04 |
| 151 | 06/01/2038 | $353.04 | $1.11 | $1.32 | $0.50 | $351.93 |
| 152 | 07/01/2038 | $351.93 | $1.11 | $1.32 | $0.50 | $350.82 |
| 153 | 08/01/2038 | $350.82 | $1.12 | $1.32 | $0.50 | $349.70 |
| 154 | 09/01/2038 | $349.70 | $1.12 | $1.31 | $0.50 | $348.58 |
| 155 | 10/01/2038 | $348.58 | $1.12 | $1.31 | $0.50 | $347.46 |
| 156 | 11/01/2038 | $347.46 | $1.13 | $1.30 | $0.50 | $346.33 |
| 157 | 12/01/2038 | $346.33 | $1.13 | $1.30 | $0.50 | $345.20 |
| 158 | 01/01/2039 | $345.20 | $1.14 | $1.29 | $0.50 | $344.06 |
| 159 | 02/01/2039 | $344.06 | $1.14 | $1.29 | $0.50 | $342.92 |
| 160 | 03/01/2039 | $342.92 | $1.15 | $1.29 | $0.50 | $341.77 |
| 161 | 04/01/2039 | $341.77 | $1.15 | $1.28 | $0.50 | $340.62 |
| 162 | 05/01/2039 | $340.62 | $1.15 | $1.28 | $0.50 | $339.47 |
| 163 | 06/01/2039 | $339.47 | $1.16 | $1.27 | $0.50 | $338.31 |
| 164 | 07/01/2039 | $338.31 | $1.16 | $1.27 | $0.50 | $337.14 |
| 165 | 08/01/2039 | $337.14 | $1.17 | $1.26 | $0.50 | $335.97 |
| 166 | 09/01/2039 | $335.97 | $1.17 | $1.26 | $0.50 | $334.80 |
| 167 | 10/01/2039 | $334.80 | $1.18 | $1.26 | $0.50 | $333.63 |
| 168 | 11/01/2039 | $333.63 | $1.18 | $1.25 | $0.50 | $332.45 |
| 169 | 12/01/2039 | $332.45 | $1.19 | $1.25 | $0.50 | $331.26 |
| 170 | 01/01/2040 | $331.26 | $1.19 | $1.24 | $0.50 | $330.07 |
| 171 | 02/01/2040 | $330.07 | $1.19 | $1.24 | $0.50 | $328.88 |
| 172 | 03/01/2040 | $328.88 | $1.20 | $1.23 | $0.50 | $327.68 |
| 173 | 04/01/2040 | $327.68 | $1.20 | $1.23 | $0.50 | $326.47 |
| 174 | 05/01/2040 | $326.47 | $1.21 | $1.22 | $0.50 | $325.27 |
| 175 | 06/01/2040 | $325.27 | $1.21 | $1.22 | $0.50 | $324.05 |
| 176 | 07/01/2040 | $324.05 | $1.22 | $1.22 | $0.50 | $322.84 |
| 177 | 08/01/2040 | $322.84 | $1.22 | $1.21 | $0.50 | $321.61 |
| 178 | 09/01/2040 | $321.61 | $1.23 | $1.21 | $0.50 | $320.39 |
| 179 | 10/01/2040 | $320.39 | $1.23 | $1.20 | $0.50 | $319.16 |
| 180 | 11/01/2040 | $319.16 | $1.24 | $1.20 | $0.50 | $317.92 |
| 181 | 12/01/2040 | $317.92 | $1.24 | $1.19 | $0.50 | $316.68 |
| 182 | 01/01/2041 | $316.68 | $1.24 | $1.19 | $0.50 | $315.44 |
| 183 | 02/01/2041 | $315.44 | $1.25 | $1.18 | $0.50 | $314.19 |
| 184 | 03/01/2041 | $314.19 | $1.25 | $1.18 | $0.50 | $312.94 |
| 185 | 04/01/2041 | $312.94 | $1.26 | $1.17 | $0.50 | $311.68 |
| 186 | 05/01/2041 | $311.68 | $1.26 | $1.17 | $0.50 | $310.41 |
| 187 | 06/01/2041 | $310.41 | $1.27 | $1.16 | $0.50 | $309.15 |
| 188 | 07/01/2041 | $309.15 | $1.27 | $1.16 | $0.50 | $307.87 |
| 189 | 08/01/2041 | $307.87 | $1.28 | $1.15 | $0.50 | $306.60 |
| 190 | 09/01/2041 | $306.60 | $1.28 | $1.15 | $0.50 | $305.31 |
| 191 | 10/01/2041 | $305.31 | $1.29 | $1.14 | $0.50 | $304.03 |
| 192 | 11/01/2041 | $304.03 | $1.29 | $1.14 | $0.50 | $302.73 |
| 193 | 12/01/2041 | $302.73 | $1.30 | $1.14 | $0.50 | $301.44 |
| 194 | 01/01/2042 | $301.44 | $1.30 | $1.13 | $0.50 | $300.14 |
| 195 | 02/01/2042 | $300.14 | $1.31 | $1.13 | $0.50 | $298.83 |
| 196 | 03/01/2042 | $298.83 | $1.31 | $1.12 | $0.50 | $297.52 |
| 197 | 04/01/2042 | $297.52 | $1.32 | $1.12 | $0.50 | $296.20 |
| 198 | 05/01/2042 | $296.20 | $1.32 | $1.11 | $0.50 | $294.88 |
| 199 | 06/01/2042 | $294.88 | $1.33 | $1.11 | $0.50 | $293.55 |
| 200 | 07/01/2042 | $293.55 | $1.33 | $1.10 | $0.50 | $292.22 |
| 201 | 08/01/2042 | $292.22 | $1.34 | $1.10 | $0.50 | $290.89 |
| 202 | 09/01/2042 | $290.89 | $1.34 | $1.09 | $0.50 | $289.54 |
| 203 | 10/01/2042 | $289.54 | $1.35 | $1.09 | $0.50 | $288.20 |
| 204 | 11/01/2042 | $288.20 | $1.35 | $1.08 | $0.50 | $286.85 |
| 205 | 12/01/2042 | $286.85 | $1.36 | $1.08 | $0.50 | $285.49 |
| 206 | 01/01/2043 | $285.49 | $1.36 | $1.07 | $0.50 | $284.13 |
| 207 | 02/01/2043 | $284.13 | $1.37 | $1.07 | $0.50 | $282.76 |
| 208 | 03/01/2043 | $282.76 | $1.37 | $1.06 | $0.50 | $281.39 |
| 209 | 04/01/2043 | $281.39 | $1.38 | $1.06 | $0.50 | $280.01 |
| 210 | 05/01/2043 | $280.01 | $1.38 | $1.05 | $0.50 | $278.63 |
| 211 | 06/01/2043 | $278.63 | $1.39 | $1.04 | $0.50 | $277.24 |
| 212 | 07/01/2043 | $277.24 | $1.39 | $1.04 | $0.50 | $275.85 |
| 213 | 08/01/2043 | $275.85 | $1.40 | $1.03 | $0.50 | $274.45 |
| 214 | 09/01/2043 | $274.45 | $1.40 | $1.03 | $0.50 | $273.05 |
| 215 | 10/01/2043 | $273.05 | $1.41 | $1.02 | $0.50 | $271.64 |
| 216 | 11/01/2043 | $271.64 | $1.41 | $1.02 | $0.50 | $270.23 |
| 217 | 12/01/2043 | $270.23 | $1.42 | $1.01 | $0.50 | $268.81 |
| 218 | 01/01/2044 | $268.81 | $1.42 | $1.01 | $0.50 | $267.39 |
| 219 | 02/01/2044 | $267.39 | $1.43 | $1.00 | $0.50 | $265.96 |
| 220 | 03/01/2044 | $265.96 | $1.43 | $1.00 | $0.50 | $264.52 |
| 221 | 04/01/2044 | $264.52 | $1.44 | $0.99 | $0.50 | $263.08 |
| 222 | 05/01/2044 | $263.08 | $1.45 | $0.99 | $0.50 | $261.64 |
| 223 | 06/01/2044 | $261.64 | $1.45 | $0.98 | $0.50 | $260.19 |
| 224 | 07/01/2044 | $260.19 | $1.46 | $0.98 | $0.50 | $258.73 |
| 225 | 08/01/2044 | $258.73 | $1.46 | $0.97 | $0.50 | $257.27 |
| 226 | 09/01/2044 | $257.27 | $1.47 | $0.96 | $0.50 | $255.80 |
| 227 | 10/01/2044 | $255.80 | $1.47 | $0.96 | $0.50 | $254.33 |
| 228 | 11/01/2044 | $254.33 | $1.48 | $0.95 | $0.50 | $252.85 |
| 229 | 12/01/2044 | $252.85 | $1.48 | $0.95 | $0.50 | $251.37 |
| 230 | 01/01/2045 | $251.37 | $1.49 | $0.94 | $0.50 | $249.88 |
| 231 | 02/01/2045 | $249.88 | $1.50 | $0.94 | $0.50 | $248.38 |
| 232 | 03/01/2045 | $248.38 | $1.50 | $0.93 | $0.50 | $246.88 |
| 233 | 04/01/2045 | $246.88 | $1.51 | $0.93 | $0.50 | $245.37 |
| 234 | 05/01/2045 | $245.37 | $1.51 | $0.92 | $0.50 | $243.86 |
| 235 | 06/01/2045 | $243.86 | $1.52 | $0.91 | $0.50 | $242.34 |
| 236 | 07/01/2045 | $242.34 | $1.52 | $0.91 | $0.50 | $240.82 |
| 237 | 08/01/2045 | $240.82 | $1.53 | $0.90 | $0.50 | $239.29 |
| 238 | 09/01/2045 | $239.29 | $1.53 | $0.90 | $0.50 | $237.76 |
| 239 | 10/01/2045 | $237.76 | $1.54 | $0.89 | $0.50 | $236.22 |
| 240 | 11/01/2045 | $236.22 | $1.55 | $0.89 | $0.50 | $234.67 |
| 241 | 12/01/2045 | $234.67 | $1.55 | $0.88 | $0.50 | $233.12 |
| 242 | 01/01/2046 | $233.12 | $1.56 | $0.87 | $0.50 | $231.56 |
| 243 | 02/01/2046 | $231.56 | $1.56 | $0.87 | $0.50 | $230.00 |
| 244 | 03/01/2046 | $230.00 | $1.57 | $0.86 | $0.50 | $228.43 |
| 245 | 04/01/2046 | $228.43 | $1.58 | $0.86 | $0.50 | $226.85 |
| 246 | 05/01/2046 | $226.85 | $1.58 | $0.85 | $0.50 | $225.27 |
| 247 | 06/01/2046 | $225.27 | $1.59 | $0.84 | $0.50 | $223.68 |
| 248 | 07/01/2046 | $223.68 | $1.59 | $0.84 | $0.50 | $222.09 |
| 249 | 08/01/2046 | $222.09 | $1.60 | $0.83 | $0.50 | $220.49 |
| 250 | 09/01/2046 | $220.49 | $1.61 | $0.83 | $0.50 | $218.89 |
| 251 | 10/01/2046 | $218.89 | $1.61 | $0.82 | $0.50 | $217.27 |
| 252 | 11/01/2046 | $217.27 | $1.62 | $0.81 | $0.50 | $215.66 |
| 253 | 12/01/2046 | $215.66 | $1.62 | $0.81 | $0.50 | $214.03 |
| 254 | 01/01/2047 | $214.03 | $1.63 | $0.80 | $0.50 | $212.40 |
| 255 | 02/01/2047 | $212.40 | $1.64 | $0.80 | $0.50 | $210.77 |
| 256 | 03/01/2047 | $210.77 | $1.64 | $0.79 | $0.50 | $209.13 |
| 257 | 04/01/2047 | $209.13 | $1.65 | $0.78 | $0.50 | $207.48 |
| 258 | 05/01/2047 | $207.48 | $1.65 | $0.78 | $0.50 | $205.82 |
| 259 | 06/01/2047 | $205.82 | $1.66 | $0.77 | $0.50 | $204.16 |
| 260 | 07/01/2047 | $204.16 | $1.67 | $0.77 | $0.50 | $202.50 |
| 261 | 08/01/2047 | $202.50 | $1.67 | $0.76 | $0.50 | $200.83 |
| 262 | 09/01/2047 | $200.83 | $1.68 | $0.75 | $0.50 | $199.15 |
| 263 | 10/01/2047 | $199.15 | $1.69 | $0.75 | $0.50 | $197.46 |
| 264 | 11/01/2047 | $197.46 | $1.69 | $0.74 | $0.50 | $195.77 |
| 265 | 12/01/2047 | $195.77 | $1.70 | $0.73 | $0.50 | $194.07 |
| 266 | 01/01/2048 | $194.07 | $1.70 | $0.73 | $0.50 | $192.37 |
| 267 | 02/01/2048 | $192.37 | $1.71 | $0.72 | $0.50 | $190.66 |
| 268 | 03/01/2048 | $190.66 | $1.72 | $0.71 | $0.50 | $188.94 |
| 269 | 04/01/2048 | $188.94 | $1.72 | $0.71 | $0.50 | $187.22 |
| 270 | 05/01/2048 | $187.22 | $1.73 | $0.70 | $0.50 | $185.49 |
| 271 | 06/01/2048 | $185.49 | $1.74 | $0.70 | $0.50 | $183.75 |
| 272 | 07/01/2048 | $183.75 | $1.74 | $0.69 | $0.50 | $182.01 |
| 273 | 08/01/2048 | $182.01 | $1.75 | $0.68 | $0.50 | $180.26 |
| 274 | 09/01/2048 | $180.26 | $1.76 | $0.68 | $0.50 | $178.50 |
| 275 | 10/01/2048 | $178.50 | $1.76 | $0.67 | $0.50 | $176.74 |
| 276 | 11/01/2048 | $176.74 | $1.77 | $0.66 | $0.50 | $174.97 |
| 277 | 12/01/2048 | $174.97 | $1.78 | $0.66 | $0.50 | $173.19 |
| 278 | 01/01/2049 | $173.19 | $1.78 | $0.65 | $0.50 | $171.41 |
| 279 | 02/01/2049 | $171.41 | $1.79 | $0.64 | $0.50 | $169.62 |
| 280 | 03/01/2049 | $169.62 | $1.80 | $0.64 | $0.50 | $167.82 |
| 281 | 04/01/2049 | $167.82 | $1.80 | $0.63 | $0.50 | $166.02 |
| 282 | 05/01/2049 | $166.02 | $1.81 | $0.62 | $0.50 | $164.21 |
| 283 | 06/01/2049 | $164.21 | $1.82 | $0.62 | $0.50 | $162.40 |
| 284 | 07/01/2049 | $162.40 | $1.82 | $0.61 | $0.50 | $160.57 |
| 285 | 08/01/2049 | $160.57 | $1.83 | $0.60 | $0.50 | $158.74 |
| 286 | 09/01/2049 | $158.74 | $1.84 | $0.60 | $0.50 | $156.91 |
| 287 | 10/01/2049 | $156.91 | $1.84 | $0.59 | $0.50 | $155.06 |
| 288 | 11/01/2049 | $155.06 | $1.85 | $0.58 | $0.50 | $153.21 |
| 289 | 12/01/2049 | $153.21 | $1.86 | $0.57 | $0.50 | $151.35 |
| 290 | 01/01/2050 | $151.35 | $1.86 | $0.57 | $0.50 | $149.49 |
| 291 | 02/01/2050 | $149.49 | $1.87 | $0.56 | $0.50 | $147.62 |
| 292 | 03/01/2050 | $147.62 | $1.88 | $0.55 | $0.50 | $145.74 |
| 293 | 04/01/2050 | $145.74 | $1.89 | $0.55 | $0.50 | $143.85 |
| 294 | 05/01/2050 | $143.85 | $1.89 | $0.54 | $0.50 | $141.96 |
| 295 | 06/01/2050 | $141.96 | $1.90 | $0.53 | $0.50 | $140.06 |
| 296 | 07/01/2050 | $140.06 | $1.91 | $0.53 | $0.50 | $138.15 |
| 297 | 08/01/2050 | $138.15 | $1.91 | $0.52 | $0.50 | $136.24 |
| 298 | 09/01/2050 | $136.24 | $1.92 | $0.51 | $0.50 | $134.32 |
| 299 | 10/01/2050 | $134.32 | $1.93 | $0.50 | $0.50 | $132.39 |
| 300 | 11/01/2050 | $132.39 | $1.94 | $0.50 | $0.50 | $130.46 |
| 301 | 12/01/2050 | $130.46 | $1.94 | $0.49 | $0.50 | $128.51 |
| 302 | 01/01/2051 | $128.51 | $1.95 | $0.48 | $0.50 | $126.56 |
| 303 | 02/01/2051 | $126.56 | $1.96 | $0.47 | $0.50 | $124.61 |
| 304 | 03/01/2051 | $124.61 | $1.96 | $0.47 | $0.50 | $122.64 |
| 305 | 04/01/2051 | $122.64 | $1.97 | $0.46 | $0.50 | $120.67 |
| 306 | 05/01/2051 | $120.67 | $1.98 | $0.45 | $0.50 | $118.69 |
| 307 | 06/01/2051 | $118.69 | $1.99 | $0.45 | $0.50 | $116.70 |
| 308 | 07/01/2051 | $116.70 | $1.99 | $0.44 | $0.50 | $114.71 |
| 309 | 08/01/2051 | $114.71 | $2.00 | $0.43 | $0.50 | $112.71 |
| 310 | 09/01/2051 | $112.71 | $2.01 | $0.42 | $0.50 | $110.70 |
| 311 | 10/01/2051 | $110.70 | $2.02 | $0.42 | $0.50 | $108.68 |
| 312 | 11/01/2051 | $108.68 | $2.02 | $0.41 | $0.50 | $106.65 |
| 313 | 12/01/2051 | $106.65 | $2.03 | $0.40 | $0.50 | $104.62 |
| 314 | 01/01/2052 | $104.62 | $2.04 | $0.39 | $0.50 | $102.58 |
| 315 | 02/01/2052 | $102.58 | $2.05 | $0.38 | $0.50 | $100.53 |
| 316 | 03/01/2052 | $100.53 | $2.06 | $0.38 | $0.50 | $98.48 |
| 317 | 04/01/2052 | $98.48 | $2.06 | $0.37 | $0.50 | $96.42 |
| 318 | 05/01/2052 | $96.42 | $2.07 | $0.36 | $0.50 | $94.35 |
| 319 | 06/01/2052 | $94.35 | $2.08 | $0.35 | $0.50 | $92.27 |
| 320 | 07/01/2052 | $92.27 | $2.09 | $0.35 | $0.50 | $90.18 |
| 321 | 08/01/2052 | $90.18 | $2.09 | $0.34 | $0.50 | $88.09 |
| 322 | 09/01/2052 | $88.09 | $2.10 | $0.33 | $0.50 | $85.99 |
| 323 | 10/01/2052 | $85.99 | $2.11 | $0.32 | $0.50 | $83.88 |
| 324 | 11/01/2052 | $83.88 | $2.12 | $0.31 | $0.50 | $81.76 |
| 325 | 12/01/2052 | $81.76 | $2.13 | $0.31 | $0.50 | $79.63 |
| 326 | 01/01/2053 | $79.63 | $2.13 | $0.30 | $0.50 | $77.50 |
| 327 | 02/01/2053 | $77.50 | $2.14 | $0.29 | $0.50 | $75.36 |
| 328 | 03/01/2053 | $75.36 | $2.15 | $0.28 | $0.50 | $73.21 |
| 329 | 04/01/2053 | $73.21 | $2.16 | $0.27 | $0.50 | $71.05 |
| 330 | 05/01/2053 | $71.05 | $2.17 | $0.27 | $0.50 | $68.89 |
| 331 | 06/01/2053 | $68.89 | $2.17 | $0.26 | $0.50 | $66.71 |
| 332 | 07/01/2053 | $66.71 | $2.18 | $0.25 | $0.50 | $64.53 |
| 333 | 08/01/2053 | $64.53 | $2.19 | $0.24 | $0.50 | $62.34 |
| 334 | 09/01/2053 | $62.34 | $2.20 | $0.23 | $0.50 | $60.14 |
| 335 | 10/01/2053 | $60.14 | $2.21 | $0.23 | $0.50 | $57.94 |
| 336 | 11/01/2053 | $57.94 | $2.21 | $0.22 | $0.50 | $55.72 |
| 337 | 12/01/2053 | $55.72 | $2.22 | $0.21 | $0.50 | $53.50 |
| 338 | 01/01/2054 | $53.50 | $2.23 | $0.20 | $0.50 | $51.27 |
| 339 | 02/01/2054 | $51.27 | $2.24 | $0.19 | $0.50 | $49.03 |
| 340 | 03/01/2054 | $49.03 | $2.25 | $0.18 | $0.50 | $46.78 |
| 341 | 04/01/2054 | $46.78 | $2.26 | $0.18 | $0.50 | $44.52 |
| 342 | 05/01/2054 | $44.52 | $2.27 | $0.17 | $0.50 | $42.26 |
| 343 | 06/01/2054 | $42.26 | $2.27 | $0.16 | $0.50 | $39.98 |
| 344 | 07/01/2054 | $39.98 | $2.28 | $0.15 | $0.50 | $37.70 |
| 345 | 08/01/2054 | $37.70 | $2.29 | $0.14 | $0.50 | $35.41 |
| 346 | 09/01/2054 | $35.41 | $2.30 | $0.13 | $0.50 | $33.11 |
| 347 | 10/01/2054 | $33.11 | $2.31 | $0.12 | $0.50 | $30.80 |
| 348 | 11/01/2054 | $30.80 | $2.32 | $0.12 | $0.50 | $28.49 |
| 349 | 12/01/2054 | $28.49 | $2.33 | $0.11 | $0.50 | $26.16 |
| 350 | 01/01/2055 | $26.16 | $2.33 | $0.10 | $0.50 | $23.83 |
| 351 | 02/01/2055 | $23.83 | $2.34 | $0.09 | $0.50 | $21.48 |
| 352 | 03/01/2055 | $21.48 | $2.35 | $0.08 | $0.50 | $19.13 |
| 353 | 04/01/2055 | $19.13 | $2.36 | $0.07 | $0.50 | $16.77 |
| 354 | 05/01/2055 | $16.77 | $2.37 | $0.06 | $0.50 | $14.40 |
| 355 | 06/01/2055 | $14.40 | $2.38 | $0.05 | $0.50 | $12.02 |
| 356 | 07/01/2055 | $12.02 | $2.39 | $0.05 | $0.50 | $9.64 |
| 357 | 08/01/2055 | $9.64 | $2.40 | $0.04 | $0.50 | $7.24 |
| 358 | 09/01/2055 | $7.24 | $2.40 | $0.03 | $0.50 | $4.84 |
| 359 | 10/01/2055 | $4.84 | $2.41 | $0.02 | $0.50 | $2.42 |
| 360 | 11/01/2055 | $2.42 | $2.42 | $0.01 | $0.50 | $0.00 |