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: $4.11
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 | $680.00 | $0.90 | $2.55 | $0.67 | $679.10 |
| 2 | 01/01/2026 | $679.10 | $0.90 | $2.55 | $0.67 | $678.21 |
| 3 | 02/01/2026 | $678.21 | $0.90 | $2.54 | $0.67 | $677.30 |
| 4 | 03/01/2026 | $677.30 | $0.91 | $2.54 | $0.67 | $676.40 |
| 5 | 04/01/2026 | $676.40 | $0.91 | $2.54 | $0.67 | $675.49 |
| 6 | 05/01/2026 | $675.49 | $0.91 | $2.53 | $0.67 | $674.58 |
| 7 | 06/01/2026 | $674.58 | $0.92 | $2.53 | $0.67 | $673.66 |
| 8 | 07/01/2026 | $673.66 | $0.92 | $2.53 | $0.67 | $672.74 |
| 9 | 08/01/2026 | $672.74 | $0.92 | $2.52 | $0.67 | $671.82 |
| 10 | 09/01/2026 | $671.82 | $0.93 | $2.52 | $0.67 | $670.89 |
| 11 | 10/01/2026 | $670.89 | $0.93 | $2.52 | $0.67 | $669.96 |
| 12 | 11/01/2026 | $669.96 | $0.93 | $2.51 | $0.67 | $669.03 |
| 13 | 12/01/2026 | $669.03 | $0.94 | $2.51 | $0.67 | $668.09 |
| 14 | 01/01/2027 | $668.09 | $0.94 | $2.51 | $0.67 | $667.15 |
| 15 | 02/01/2027 | $667.15 | $0.94 | $2.50 | $0.67 | $666.21 |
| 16 | 03/01/2027 | $666.21 | $0.95 | $2.50 | $0.67 | $665.26 |
| 17 | 04/01/2027 | $665.26 | $0.95 | $2.49 | $0.67 | $664.31 |
| 18 | 05/01/2027 | $664.31 | $0.95 | $2.49 | $0.67 | $663.36 |
| 19 | 06/01/2027 | $663.36 | $0.96 | $2.49 | $0.67 | $662.40 |
| 20 | 07/01/2027 | $662.40 | $0.96 | $2.48 | $0.67 | $661.44 |
| 21 | 08/01/2027 | $661.44 | $0.97 | $2.48 | $0.67 | $660.47 |
| 22 | 09/01/2027 | $660.47 | $0.97 | $2.48 | $0.67 | $659.50 |
| 23 | 10/01/2027 | $659.50 | $0.97 | $2.47 | $0.67 | $658.53 |
| 24 | 11/01/2027 | $658.53 | $0.98 | $2.47 | $0.67 | $657.56 |
| 25 | 12/01/2027 | $657.56 | $0.98 | $2.47 | $0.67 | $656.58 |
| 26 | 01/01/2028 | $656.58 | $0.98 | $2.46 | $0.67 | $655.59 |
| 27 | 02/01/2028 | $655.59 | $0.99 | $2.46 | $0.67 | $654.61 |
| 28 | 03/01/2028 | $654.61 | $0.99 | $2.45 | $0.67 | $653.62 |
| 29 | 04/01/2028 | $653.62 | $0.99 | $2.45 | $0.67 | $652.62 |
| 30 | 05/01/2028 | $652.62 | $1.00 | $2.45 | $0.67 | $651.62 |
| 31 | 06/01/2028 | $651.62 | $1.00 | $2.44 | $0.67 | $650.62 |
| 32 | 07/01/2028 | $650.62 | $1.01 | $2.44 | $0.67 | $649.62 |
| 33 | 08/01/2028 | $649.62 | $1.01 | $2.44 | $0.67 | $648.61 |
| 34 | 09/01/2028 | $648.61 | $1.01 | $2.43 | $0.67 | $647.59 |
| 35 | 10/01/2028 | $647.59 | $1.02 | $2.43 | $0.67 | $646.58 |
| 36 | 11/01/2028 | $646.58 | $1.02 | $2.42 | $0.67 | $645.56 |
| 37 | 12/01/2028 | $645.56 | $1.02 | $2.42 | $0.67 | $644.53 |
| 38 | 01/01/2029 | $644.53 | $1.03 | $2.42 | $0.67 | $643.50 |
| 39 | 02/01/2029 | $643.50 | $1.03 | $2.41 | $0.67 | $642.47 |
| 40 | 03/01/2029 | $642.47 | $1.04 | $2.41 | $0.67 | $641.43 |
| 41 | 04/01/2029 | $641.43 | $1.04 | $2.41 | $0.67 | $640.39 |
| 42 | 05/01/2029 | $640.39 | $1.04 | $2.40 | $0.67 | $639.35 |
| 43 | 06/01/2029 | $639.35 | $1.05 | $2.40 | $0.67 | $638.30 |
| 44 | 07/01/2029 | $638.30 | $1.05 | $2.39 | $0.67 | $637.25 |
| 45 | 08/01/2029 | $637.25 | $1.06 | $2.39 | $0.67 | $636.19 |
| 46 | 09/01/2029 | $636.19 | $1.06 | $2.39 | $0.67 | $635.13 |
| 47 | 10/01/2029 | $635.13 | $1.06 | $2.38 | $0.67 | $634.07 |
| 48 | 11/01/2029 | $634.07 | $1.07 | $2.38 | $0.67 | $633.00 |
| 49 | 12/01/2029 | $633.00 | $1.07 | $2.37 | $0.67 | $631.93 |
| 50 | 01/01/2030 | $631.93 | $1.08 | $2.37 | $0.67 | $630.86 |
| 51 | 02/01/2030 | $630.86 | $1.08 | $2.37 | $0.67 | $629.78 |
| 52 | 03/01/2030 | $629.78 | $1.08 | $2.36 | $0.67 | $628.69 |
| 53 | 04/01/2030 | $628.69 | $1.09 | $2.36 | $0.67 | $627.60 |
| 54 | 05/01/2030 | $627.60 | $1.09 | $2.35 | $0.67 | $626.51 |
| 55 | 06/01/2030 | $626.51 | $1.10 | $2.35 | $0.67 | $625.42 |
| 56 | 07/01/2030 | $625.42 | $1.10 | $2.35 | $0.67 | $624.32 |
| 57 | 08/01/2030 | $624.32 | $1.10 | $2.34 | $0.67 | $623.21 |
| 58 | 09/01/2030 | $623.21 | $1.11 | $2.34 | $0.67 | $622.10 |
| 59 | 10/01/2030 | $622.10 | $1.11 | $2.33 | $0.67 | $620.99 |
| 60 | 11/01/2030 | $620.99 | $1.12 | $2.33 | $0.67 | $619.87 |
| 61 | 12/01/2030 | $619.87 | $1.12 | $2.32 | $0.67 | $618.75 |
| 62 | 01/01/2031 | $618.75 | $1.13 | $2.32 | $0.67 | $617.63 |
| 63 | 02/01/2031 | $617.63 | $1.13 | $2.32 | $0.67 | $616.50 |
| 64 | 03/01/2031 | $616.50 | $1.13 | $2.31 | $0.67 | $615.36 |
| 65 | 04/01/2031 | $615.36 | $1.14 | $2.31 | $0.67 | $614.23 |
| 66 | 05/01/2031 | $614.23 | $1.14 | $2.30 | $0.67 | $613.08 |
| 67 | 06/01/2031 | $613.08 | $1.15 | $2.30 | $0.67 | $611.94 |
| 68 | 07/01/2031 | $611.94 | $1.15 | $2.29 | $0.67 | $610.79 |
| 69 | 08/01/2031 | $610.79 | $1.16 | $2.29 | $0.67 | $609.63 |
| 70 | 09/01/2031 | $609.63 | $1.16 | $2.29 | $0.67 | $608.47 |
| 71 | 10/01/2031 | $608.47 | $1.16 | $2.28 | $0.67 | $607.31 |
| 72 | 11/01/2031 | $607.31 | $1.17 | $2.28 | $0.67 | $606.14 |
| 73 | 12/01/2031 | $606.14 | $1.17 | $2.27 | $0.67 | $604.97 |
| 74 | 01/01/2032 | $604.97 | $1.18 | $2.27 | $0.67 | $603.79 |
| 75 | 02/01/2032 | $603.79 | $1.18 | $2.26 | $0.67 | $602.61 |
| 76 | 03/01/2032 | $602.61 | $1.19 | $2.26 | $0.67 | $601.43 |
| 77 | 04/01/2032 | $601.43 | $1.19 | $2.26 | $0.67 | $600.24 |
| 78 | 05/01/2032 | $600.24 | $1.19 | $2.25 | $0.67 | $599.04 |
| 79 | 06/01/2032 | $599.04 | $1.20 | $2.25 | $0.67 | $597.84 |
| 80 | 07/01/2032 | $597.84 | $1.20 | $2.24 | $0.67 | $596.64 |
| 81 | 08/01/2032 | $596.64 | $1.21 | $2.24 | $0.67 | $595.43 |
| 82 | 09/01/2032 | $595.43 | $1.21 | $2.23 | $0.67 | $594.22 |
| 83 | 10/01/2032 | $594.22 | $1.22 | $2.23 | $0.67 | $593.00 |
| 84 | 11/01/2032 | $593.00 | $1.22 | $2.22 | $0.67 | $591.78 |
| 85 | 12/01/2032 | $591.78 | $1.23 | $2.22 | $0.67 | $590.55 |
| 86 | 01/01/2033 | $590.55 | $1.23 | $2.21 | $0.67 | $589.32 |
| 87 | 02/01/2033 | $589.32 | $1.24 | $2.21 | $0.67 | $588.09 |
| 88 | 03/01/2033 | $588.09 | $1.24 | $2.21 | $0.67 | $586.85 |
| 89 | 04/01/2033 | $586.85 | $1.24 | $2.20 | $0.67 | $585.60 |
| 90 | 05/01/2033 | $585.60 | $1.25 | $2.20 | $0.67 | $584.35 |
| 91 | 06/01/2033 | $584.35 | $1.25 | $2.19 | $0.67 | $583.10 |
| 92 | 07/01/2033 | $583.10 | $1.26 | $2.19 | $0.67 | $581.84 |
| 93 | 08/01/2033 | $581.84 | $1.26 | $2.18 | $0.67 | $580.58 |
| 94 | 09/01/2033 | $580.58 | $1.27 | $2.18 | $0.67 | $579.31 |
| 95 | 10/01/2033 | $579.31 | $1.27 | $2.17 | $0.67 | $578.03 |
| 96 | 11/01/2033 | $578.03 | $1.28 | $2.17 | $0.67 | $576.76 |
| 97 | 12/01/2033 | $576.76 | $1.28 | $2.16 | $0.67 | $575.47 |
| 98 | 01/01/2034 | $575.47 | $1.29 | $2.16 | $0.67 | $574.19 |
| 99 | 02/01/2034 | $574.19 | $1.29 | $2.15 | $0.67 | $572.89 |
| 100 | 03/01/2034 | $572.89 | $1.30 | $2.15 | $0.67 | $571.60 |
| 101 | 04/01/2034 | $571.60 | $1.30 | $2.14 | $0.67 | $570.29 |
| 102 | 05/01/2034 | $570.29 | $1.31 | $2.14 | $0.67 | $568.99 |
| 103 | 06/01/2034 | $568.99 | $1.31 | $2.13 | $0.67 | $567.68 |
| 104 | 07/01/2034 | $567.68 | $1.32 | $2.13 | $0.67 | $566.36 |
| 105 | 08/01/2034 | $566.36 | $1.32 | $2.12 | $0.67 | $565.04 |
| 106 | 09/01/2034 | $565.04 | $1.33 | $2.12 | $0.67 | $563.71 |
| 107 | 10/01/2034 | $563.71 | $1.33 | $2.11 | $0.67 | $562.38 |
| 108 | 11/01/2034 | $562.38 | $1.34 | $2.11 | $0.67 | $561.04 |
| 109 | 12/01/2034 | $561.04 | $1.34 | $2.10 | $0.67 | $559.70 |
| 110 | 01/01/2035 | $559.70 | $1.35 | $2.10 | $0.67 | $558.35 |
| 111 | 02/01/2035 | $558.35 | $1.35 | $2.09 | $0.67 | $557.00 |
| 112 | 03/01/2035 | $557.00 | $1.36 | $2.09 | $0.67 | $555.65 |
| 113 | 04/01/2035 | $555.65 | $1.36 | $2.08 | $0.67 | $554.28 |
| 114 | 05/01/2035 | $554.28 | $1.37 | $2.08 | $0.67 | $552.92 |
| 115 | 06/01/2035 | $552.92 | $1.37 | $2.07 | $0.67 | $551.55 |
| 116 | 07/01/2035 | $551.55 | $1.38 | $2.07 | $0.67 | $550.17 |
| 117 | 08/01/2035 | $550.17 | $1.38 | $2.06 | $0.67 | $548.79 |
| 118 | 09/01/2035 | $548.79 | $1.39 | $2.06 | $0.67 | $547.40 |
| 119 | 10/01/2035 | $547.40 | $1.39 | $2.05 | $0.67 | $546.01 |
| 120 | 11/01/2035 | $546.01 | $1.40 | $2.05 | $0.67 | $544.61 |
| 121 | 12/01/2035 | $544.61 | $1.40 | $2.04 | $0.67 | $543.20 |
| 122 | 01/01/2036 | $543.20 | $1.41 | $2.04 | $0.67 | $541.80 |
| 123 | 02/01/2036 | $541.80 | $1.41 | $2.03 | $0.67 | $540.38 |
| 124 | 03/01/2036 | $540.38 | $1.42 | $2.03 | $0.67 | $538.96 |
| 125 | 04/01/2036 | $538.96 | $1.42 | $2.02 | $0.67 | $537.54 |
| 126 | 05/01/2036 | $537.54 | $1.43 | $2.02 | $0.67 | $536.11 |
| 127 | 06/01/2036 | $536.11 | $1.44 | $2.01 | $0.67 | $534.67 |
| 128 | 07/01/2036 | $534.67 | $1.44 | $2.01 | $0.67 | $533.23 |
| 129 | 08/01/2036 | $533.23 | $1.45 | $2.00 | $0.67 | $531.79 |
| 130 | 09/01/2036 | $531.79 | $1.45 | $1.99 | $0.67 | $530.34 |
| 131 | 10/01/2036 | $530.34 | $1.46 | $1.99 | $0.67 | $528.88 |
| 132 | 11/01/2036 | $528.88 | $1.46 | $1.98 | $0.67 | $527.42 |
| 133 | 12/01/2036 | $527.42 | $1.47 | $1.98 | $0.67 | $525.95 |
| 134 | 01/01/2037 | $525.95 | $1.47 | $1.97 | $0.67 | $524.48 |
| 135 | 02/01/2037 | $524.48 | $1.48 | $1.97 | $0.67 | $523.00 |
| 136 | 03/01/2037 | $523.00 | $1.48 | $1.96 | $0.67 | $521.51 |
| 137 | 04/01/2037 | $521.51 | $1.49 | $1.96 | $0.67 | $520.02 |
| 138 | 05/01/2037 | $520.02 | $1.50 | $1.95 | $0.67 | $518.53 |
| 139 | 06/01/2037 | $518.53 | $1.50 | $1.94 | $0.67 | $517.03 |
| 140 | 07/01/2037 | $517.03 | $1.51 | $1.94 | $0.67 | $515.52 |
| 141 | 08/01/2037 | $515.52 | $1.51 | $1.93 | $0.67 | $514.01 |
| 142 | 09/01/2037 | $514.01 | $1.52 | $1.93 | $0.67 | $512.49 |
| 143 | 10/01/2037 | $512.49 | $1.52 | $1.92 | $0.67 | $510.97 |
| 144 | 11/01/2037 | $510.97 | $1.53 | $1.92 | $0.67 | $509.44 |
| 145 | 12/01/2037 | $509.44 | $1.54 | $1.91 | $0.67 | $507.90 |
| 146 | 01/01/2038 | $507.90 | $1.54 | $1.90 | $0.67 | $506.36 |
| 147 | 02/01/2038 | $506.36 | $1.55 | $1.90 | $0.67 | $504.82 |
| 148 | 03/01/2038 | $504.82 | $1.55 | $1.89 | $0.67 | $503.26 |
| 149 | 04/01/2038 | $503.26 | $1.56 | $1.89 | $0.67 | $501.71 |
| 150 | 05/01/2038 | $501.71 | $1.56 | $1.88 | $0.67 | $500.14 |
| 151 | 06/01/2038 | $500.14 | $1.57 | $1.88 | $0.67 | $498.57 |
| 152 | 07/01/2038 | $498.57 | $1.58 | $1.87 | $0.67 | $497.00 |
| 153 | 08/01/2038 | $497.00 | $1.58 | $1.86 | $0.67 | $495.41 |
| 154 | 09/01/2038 | $495.41 | $1.59 | $1.86 | $0.67 | $493.83 |
| 155 | 10/01/2038 | $493.83 | $1.59 | $1.85 | $0.67 | $492.23 |
| 156 | 11/01/2038 | $492.23 | $1.60 | $1.85 | $0.67 | $490.63 |
| 157 | 12/01/2038 | $490.63 | $1.61 | $1.84 | $0.67 | $489.03 |
| 158 | 01/01/2039 | $489.03 | $1.61 | $1.83 | $0.67 | $487.42 |
| 159 | 02/01/2039 | $487.42 | $1.62 | $1.83 | $0.67 | $485.80 |
| 160 | 03/01/2039 | $485.80 | $1.62 | $1.82 | $0.67 | $484.17 |
| 161 | 04/01/2039 | $484.17 | $1.63 | $1.82 | $0.67 | $482.54 |
| 162 | 05/01/2039 | $482.54 | $1.64 | $1.81 | $0.67 | $480.91 |
| 163 | 06/01/2039 | $480.91 | $1.64 | $1.80 | $0.67 | $479.27 |
| 164 | 07/01/2039 | $479.27 | $1.65 | $1.80 | $0.67 | $477.62 |
| 165 | 08/01/2039 | $477.62 | $1.65 | $1.79 | $0.67 | $475.96 |
| 166 | 09/01/2039 | $475.96 | $1.66 | $1.78 | $0.67 | $474.30 |
| 167 | 10/01/2039 | $474.30 | $1.67 | $1.78 | $0.67 | $472.64 |
| 168 | 11/01/2039 | $472.64 | $1.67 | $1.77 | $0.67 | $470.96 |
| 169 | 12/01/2039 | $470.96 | $1.68 | $1.77 | $0.67 | $469.28 |
| 170 | 01/01/2040 | $469.28 | $1.69 | $1.76 | $0.67 | $467.60 |
| 171 | 02/01/2040 | $467.60 | $1.69 | $1.75 | $0.67 | $465.91 |
| 172 | 03/01/2040 | $465.91 | $1.70 | $1.75 | $0.67 | $464.21 |
| 173 | 04/01/2040 | $464.21 | $1.70 | $1.74 | $0.67 | $462.50 |
| 174 | 05/01/2040 | $462.50 | $1.71 | $1.73 | $0.67 | $460.79 |
| 175 | 06/01/2040 | $460.79 | $1.72 | $1.73 | $0.67 | $459.08 |
| 176 | 07/01/2040 | $459.08 | $1.72 | $1.72 | $0.67 | $457.35 |
| 177 | 08/01/2040 | $457.35 | $1.73 | $1.72 | $0.67 | $455.62 |
| 178 | 09/01/2040 | $455.62 | $1.74 | $1.71 | $0.67 | $453.88 |
| 179 | 10/01/2040 | $453.88 | $1.74 | $1.70 | $0.67 | $452.14 |
| 180 | 11/01/2040 | $452.14 | $1.75 | $1.70 | $0.67 | $450.39 |
| 181 | 12/01/2040 | $450.39 | $1.76 | $1.69 | $0.67 | $448.63 |
| 182 | 01/01/2041 | $448.63 | $1.76 | $1.68 | $0.67 | $446.87 |
| 183 | 02/01/2041 | $446.87 | $1.77 | $1.68 | $0.67 | $445.10 |
| 184 | 03/01/2041 | $445.10 | $1.78 | $1.67 | $0.67 | $443.33 |
| 185 | 04/01/2041 | $443.33 | $1.78 | $1.66 | $0.67 | $441.54 |
| 186 | 05/01/2041 | $441.54 | $1.79 | $1.66 | $0.67 | $439.75 |
| 187 | 06/01/2041 | $439.75 | $1.80 | $1.65 | $0.67 | $437.96 |
| 188 | 07/01/2041 | $437.96 | $1.80 | $1.64 | $0.67 | $436.15 |
| 189 | 08/01/2041 | $436.15 | $1.81 | $1.64 | $0.67 | $434.34 |
| 190 | 09/01/2041 | $434.34 | $1.82 | $1.63 | $0.67 | $432.53 |
| 191 | 10/01/2041 | $432.53 | $1.82 | $1.62 | $0.67 | $430.70 |
| 192 | 11/01/2041 | $430.70 | $1.83 | $1.62 | $0.67 | $428.87 |
| 193 | 12/01/2041 | $428.87 | $1.84 | $1.61 | $0.67 | $427.04 |
| 194 | 01/01/2042 | $427.04 | $1.84 | $1.60 | $0.67 | $425.19 |
| 195 | 02/01/2042 | $425.19 | $1.85 | $1.59 | $0.67 | $423.34 |
| 196 | 03/01/2042 | $423.34 | $1.86 | $1.59 | $0.67 | $421.48 |
| 197 | 04/01/2042 | $421.48 | $1.86 | $1.58 | $0.67 | $419.62 |
| 198 | 05/01/2042 | $419.62 | $1.87 | $1.57 | $0.67 | $417.75 |
| 199 | 06/01/2042 | $417.75 | $1.88 | $1.57 | $0.67 | $415.87 |
| 200 | 07/01/2042 | $415.87 | $1.89 | $1.56 | $0.67 | $413.98 |
| 201 | 08/01/2042 | $413.98 | $1.89 | $1.55 | $0.67 | $412.09 |
| 202 | 09/01/2042 | $412.09 | $1.90 | $1.55 | $0.67 | $410.19 |
| 203 | 10/01/2042 | $410.19 | $1.91 | $1.54 | $0.67 | $408.28 |
| 204 | 11/01/2042 | $408.28 | $1.91 | $1.53 | $0.67 | $406.37 |
| 205 | 12/01/2042 | $406.37 | $1.92 | $1.52 | $0.67 | $404.44 |
| 206 | 01/01/2043 | $404.44 | $1.93 | $1.52 | $0.67 | $402.52 |
| 207 | 02/01/2043 | $402.52 | $1.94 | $1.51 | $0.67 | $400.58 |
| 208 | 03/01/2043 | $400.58 | $1.94 | $1.50 | $0.67 | $398.64 |
| 209 | 04/01/2043 | $398.64 | $1.95 | $1.49 | $0.67 | $396.69 |
| 210 | 05/01/2043 | $396.69 | $1.96 | $1.49 | $0.67 | $394.73 |
| 211 | 06/01/2043 | $394.73 | $1.97 | $1.48 | $0.67 | $392.76 |
| 212 | 07/01/2043 | $392.76 | $1.97 | $1.47 | $0.67 | $390.79 |
| 213 | 08/01/2043 | $390.79 | $1.98 | $1.47 | $0.67 | $388.81 |
| 214 | 09/01/2043 | $388.81 | $1.99 | $1.46 | $0.67 | $386.82 |
| 215 | 10/01/2043 | $386.82 | $1.99 | $1.45 | $0.67 | $384.83 |
| 216 | 11/01/2043 | $384.83 | $2.00 | $1.44 | $0.67 | $382.83 |
| 217 | 12/01/2043 | $382.83 | $2.01 | $1.44 | $0.67 | $380.82 |
| 218 | 01/01/2044 | $380.82 | $2.02 | $1.43 | $0.67 | $378.80 |
| 219 | 02/01/2044 | $378.80 | $2.02 | $1.42 | $0.67 | $376.77 |
| 220 | 03/01/2044 | $376.77 | $2.03 | $1.41 | $0.67 | $374.74 |
| 221 | 04/01/2044 | $374.74 | $2.04 | $1.41 | $0.67 | $372.70 |
| 222 | 05/01/2044 | $372.70 | $2.05 | $1.40 | $0.67 | $370.65 |
| 223 | 06/01/2044 | $370.65 | $2.06 | $1.39 | $0.67 | $368.60 |
| 224 | 07/01/2044 | $368.60 | $2.06 | $1.38 | $0.67 | $366.53 |
| 225 | 08/01/2044 | $366.53 | $2.07 | $1.37 | $0.67 | $364.46 |
| 226 | 09/01/2044 | $364.46 | $2.08 | $1.37 | $0.67 | $362.38 |
| 227 | 10/01/2044 | $362.38 | $2.09 | $1.36 | $0.67 | $360.30 |
| 228 | 11/01/2044 | $360.30 | $2.09 | $1.35 | $0.67 | $358.20 |
| 229 | 12/01/2044 | $358.20 | $2.10 | $1.34 | $0.67 | $356.10 |
| 230 | 01/01/2045 | $356.10 | $2.11 | $1.34 | $0.67 | $353.99 |
| 231 | 02/01/2045 | $353.99 | $2.12 | $1.33 | $0.67 | $351.87 |
| 232 | 03/01/2045 | $351.87 | $2.13 | $1.32 | $0.67 | $349.75 |
| 233 | 04/01/2045 | $349.75 | $2.13 | $1.31 | $0.67 | $347.61 |
| 234 | 05/01/2045 | $347.61 | $2.14 | $1.30 | $0.67 | $345.47 |
| 235 | 06/01/2045 | $345.47 | $2.15 | $1.30 | $0.67 | $343.32 |
| 236 | 07/01/2045 | $343.32 | $2.16 | $1.29 | $0.67 | $341.16 |
| 237 | 08/01/2045 | $341.16 | $2.17 | $1.28 | $0.67 | $339.00 |
| 238 | 09/01/2045 | $339.00 | $2.17 | $1.27 | $0.67 | $336.82 |
| 239 | 10/01/2045 | $336.82 | $2.18 | $1.26 | $0.67 | $334.64 |
| 240 | 11/01/2045 | $334.64 | $2.19 | $1.25 | $0.67 | $332.45 |
| 241 | 12/01/2045 | $332.45 | $2.20 | $1.25 | $0.67 | $330.25 |
| 242 | 01/01/2046 | $330.25 | $2.21 | $1.24 | $0.67 | $328.04 |
| 243 | 02/01/2046 | $328.04 | $2.22 | $1.23 | $0.67 | $325.83 |
| 244 | 03/01/2046 | $325.83 | $2.22 | $1.22 | $0.67 | $323.61 |
| 245 | 04/01/2046 | $323.61 | $2.23 | $1.21 | $0.67 | $321.37 |
| 246 | 05/01/2046 | $321.37 | $2.24 | $1.21 | $0.67 | $319.13 |
| 247 | 06/01/2046 | $319.13 | $2.25 | $1.20 | $0.67 | $316.88 |
| 248 | 07/01/2046 | $316.88 | $2.26 | $1.19 | $0.67 | $314.63 |
| 249 | 08/01/2046 | $314.63 | $2.27 | $1.18 | $0.67 | $312.36 |
| 250 | 09/01/2046 | $312.36 | $2.27 | $1.17 | $0.67 | $310.09 |
| 251 | 10/01/2046 | $310.09 | $2.28 | $1.16 | $0.67 | $307.80 |
| 252 | 11/01/2046 | $307.80 | $2.29 | $1.15 | $0.67 | $305.51 |
| 253 | 12/01/2046 | $305.51 | $2.30 | $1.15 | $0.67 | $303.21 |
| 254 | 01/01/2047 | $303.21 | $2.31 | $1.14 | $0.67 | $300.91 |
| 255 | 02/01/2047 | $300.91 | $2.32 | $1.13 | $0.67 | $298.59 |
| 256 | 03/01/2047 | $298.59 | $2.33 | $1.12 | $0.67 | $296.26 |
| 257 | 04/01/2047 | $296.26 | $2.33 | $1.11 | $0.67 | $293.93 |
| 258 | 05/01/2047 | $293.93 | $2.34 | $1.10 | $0.67 | $291.59 |
| 259 | 06/01/2047 | $291.59 | $2.35 | $1.09 | $0.67 | $289.23 |
| 260 | 07/01/2047 | $289.23 | $2.36 | $1.08 | $0.67 | $286.87 |
| 261 | 08/01/2047 | $286.87 | $2.37 | $1.08 | $0.67 | $284.50 |
| 262 | 09/01/2047 | $284.50 | $2.38 | $1.07 | $0.67 | $282.12 |
| 263 | 10/01/2047 | $282.12 | $2.39 | $1.06 | $0.67 | $279.74 |
| 264 | 11/01/2047 | $279.74 | $2.40 | $1.05 | $0.67 | $277.34 |
| 265 | 12/01/2047 | $277.34 | $2.41 | $1.04 | $0.67 | $274.93 |
| 266 | 01/01/2048 | $274.93 | $2.41 | $1.03 | $0.67 | $272.52 |
| 267 | 02/01/2048 | $272.52 | $2.42 | $1.02 | $0.67 | $270.10 |
| 268 | 03/01/2048 | $270.10 | $2.43 | $1.01 | $0.67 | $267.66 |
| 269 | 04/01/2048 | $267.66 | $2.44 | $1.00 | $0.67 | $265.22 |
| 270 | 05/01/2048 | $265.22 | $2.45 | $0.99 | $0.67 | $262.77 |
| 271 | 06/01/2048 | $262.77 | $2.46 | $0.99 | $0.67 | $260.31 |
| 272 | 07/01/2048 | $260.31 | $2.47 | $0.98 | $0.67 | $257.84 |
| 273 | 08/01/2048 | $257.84 | $2.48 | $0.97 | $0.67 | $255.36 |
| 274 | 09/01/2048 | $255.36 | $2.49 | $0.96 | $0.67 | $252.88 |
| 275 | 10/01/2048 | $252.88 | $2.50 | $0.95 | $0.67 | $250.38 |
| 276 | 11/01/2048 | $250.38 | $2.51 | $0.94 | $0.67 | $247.87 |
| 277 | 12/01/2048 | $247.87 | $2.52 | $0.93 | $0.67 | $245.36 |
| 278 | 01/01/2049 | $245.36 | $2.53 | $0.92 | $0.67 | $242.83 |
| 279 | 02/01/2049 | $242.83 | $2.53 | $0.91 | $0.67 | $240.30 |
| 280 | 03/01/2049 | $240.30 | $2.54 | $0.90 | $0.67 | $237.75 |
| 281 | 04/01/2049 | $237.75 | $2.55 | $0.89 | $0.67 | $235.20 |
| 282 | 05/01/2049 | $235.20 | $2.56 | $0.88 | $0.67 | $232.63 |
| 283 | 06/01/2049 | $232.63 | $2.57 | $0.87 | $0.67 | $230.06 |
| 284 | 07/01/2049 | $230.06 | $2.58 | $0.86 | $0.67 | $227.48 |
| 285 | 08/01/2049 | $227.48 | $2.59 | $0.85 | $0.67 | $224.89 |
| 286 | 09/01/2049 | $224.89 | $2.60 | $0.84 | $0.67 | $222.28 |
| 287 | 10/01/2049 | $222.28 | $2.61 | $0.83 | $0.67 | $219.67 |
| 288 | 11/01/2049 | $219.67 | $2.62 | $0.82 | $0.67 | $217.05 |
| 289 | 12/01/2049 | $217.05 | $2.63 | $0.81 | $0.67 | $214.42 |
| 290 | 01/01/2050 | $214.42 | $2.64 | $0.80 | $0.67 | $211.78 |
| 291 | 02/01/2050 | $211.78 | $2.65 | $0.79 | $0.67 | $209.13 |
| 292 | 03/01/2050 | $209.13 | $2.66 | $0.78 | $0.67 | $206.46 |
| 293 | 04/01/2050 | $206.46 | $2.67 | $0.77 | $0.67 | $203.79 |
| 294 | 05/01/2050 | $203.79 | $2.68 | $0.76 | $0.67 | $201.11 |
| 295 | 06/01/2050 | $201.11 | $2.69 | $0.75 | $0.67 | $198.42 |
| 296 | 07/01/2050 | $198.42 | $2.70 | $0.74 | $0.67 | $195.72 |
| 297 | 08/01/2050 | $195.72 | $2.71 | $0.73 | $0.67 | $193.01 |
| 298 | 09/01/2050 | $193.01 | $2.72 | $0.72 | $0.67 | $190.29 |
| 299 | 10/01/2050 | $190.29 | $2.73 | $0.71 | $0.67 | $187.55 |
| 300 | 11/01/2050 | $187.55 | $2.74 | $0.70 | $0.67 | $184.81 |
| 301 | 12/01/2050 | $184.81 | $2.75 | $0.69 | $0.67 | $182.06 |
| 302 | 01/01/2051 | $182.06 | $2.76 | $0.68 | $0.67 | $179.30 |
| 303 | 02/01/2051 | $179.30 | $2.77 | $0.67 | $0.67 | $176.52 |
| 304 | 03/01/2051 | $176.52 | $2.78 | $0.66 | $0.67 | $173.74 |
| 305 | 04/01/2051 | $173.74 | $2.79 | $0.65 | $0.67 | $170.95 |
| 306 | 05/01/2051 | $170.95 | $2.80 | $0.64 | $0.67 | $168.14 |
| 307 | 06/01/2051 | $168.14 | $2.81 | $0.63 | $0.67 | $165.33 |
| 308 | 07/01/2051 | $165.33 | $2.83 | $0.62 | $0.67 | $162.50 |
| 309 | 08/01/2051 | $162.50 | $2.84 | $0.61 | $0.67 | $159.67 |
| 310 | 09/01/2051 | $159.67 | $2.85 | $0.60 | $0.67 | $156.82 |
| 311 | 10/01/2051 | $156.82 | $2.86 | $0.59 | $0.67 | $153.96 |
| 312 | 11/01/2051 | $153.96 | $2.87 | $0.58 | $0.67 | $151.09 |
| 313 | 12/01/2051 | $151.09 | $2.88 | $0.57 | $0.67 | $148.21 |
| 314 | 01/01/2052 | $148.21 | $2.89 | $0.56 | $0.67 | $145.33 |
| 315 | 02/01/2052 | $145.33 | $2.90 | $0.54 | $0.67 | $142.42 |
| 316 | 03/01/2052 | $142.42 | $2.91 | $0.53 | $0.67 | $139.51 |
| 317 | 04/01/2052 | $139.51 | $2.92 | $0.52 | $0.67 | $136.59 |
| 318 | 05/01/2052 | $136.59 | $2.93 | $0.51 | $0.67 | $133.66 |
| 319 | 06/01/2052 | $133.66 | $2.94 | $0.50 | $0.67 | $130.71 |
| 320 | 07/01/2052 | $130.71 | $2.96 | $0.49 | $0.67 | $127.76 |
| 321 | 08/01/2052 | $127.76 | $2.97 | $0.48 | $0.67 | $124.79 |
| 322 | 09/01/2052 | $124.79 | $2.98 | $0.47 | $0.67 | $121.81 |
| 323 | 10/01/2052 | $121.81 | $2.99 | $0.46 | $0.67 | $118.83 |
| 324 | 11/01/2052 | $118.83 | $3.00 | $0.45 | $0.67 | $115.83 |
| 325 | 12/01/2052 | $115.83 | $3.01 | $0.43 | $0.67 | $112.81 |
| 326 | 01/01/2053 | $112.81 | $3.02 | $0.42 | $0.67 | $109.79 |
| 327 | 02/01/2053 | $109.79 | $3.03 | $0.41 | $0.67 | $106.76 |
| 328 | 03/01/2053 | $106.76 | $3.05 | $0.40 | $0.67 | $103.71 |
| 329 | 04/01/2053 | $103.71 | $3.06 | $0.39 | $0.67 | $100.66 |
| 330 | 05/01/2053 | $100.66 | $3.07 | $0.38 | $0.67 | $97.59 |
| 331 | 06/01/2053 | $97.59 | $3.08 | $0.37 | $0.67 | $94.51 |
| 332 | 07/01/2053 | $94.51 | $3.09 | $0.35 | $0.67 | $91.42 |
| 333 | 08/01/2053 | $91.42 | $3.10 | $0.34 | $0.67 | $88.32 |
| 334 | 09/01/2053 | $88.32 | $3.11 | $0.33 | $0.67 | $85.20 |
| 335 | 10/01/2053 | $85.20 | $3.13 | $0.32 | $0.67 | $82.08 |
| 336 | 11/01/2053 | $82.08 | $3.14 | $0.31 | $0.67 | $78.94 |
| 337 | 12/01/2053 | $78.94 | $3.15 | $0.30 | $0.67 | $75.79 |
| 338 | 01/01/2054 | $75.79 | $3.16 | $0.28 | $0.67 | $72.63 |
| 339 | 02/01/2054 | $72.63 | $3.17 | $0.27 | $0.67 | $69.45 |
| 340 | 03/01/2054 | $69.45 | $3.19 | $0.26 | $0.67 | $66.27 |
| 341 | 04/01/2054 | $66.27 | $3.20 | $0.25 | $0.67 | $63.07 |
| 342 | 05/01/2054 | $63.07 | $3.21 | $0.24 | $0.67 | $59.86 |
| 343 | 06/01/2054 | $59.86 | $3.22 | $0.22 | $0.67 | $56.64 |
| 344 | 07/01/2054 | $56.64 | $3.23 | $0.21 | $0.67 | $53.41 |
| 345 | 08/01/2054 | $53.41 | $3.25 | $0.20 | $0.67 | $50.16 |
| 346 | 09/01/2054 | $50.16 | $3.26 | $0.19 | $0.67 | $46.91 |
| 347 | 10/01/2054 | $46.91 | $3.27 | $0.18 | $0.67 | $43.64 |
| 348 | 11/01/2054 | $43.64 | $3.28 | $0.16 | $0.67 | $40.36 |
| 349 | 12/01/2054 | $40.36 | $3.29 | $0.15 | $0.67 | $37.06 |
| 350 | 01/01/2055 | $37.06 | $3.31 | $0.14 | $0.67 | $33.75 |
| 351 | 02/01/2055 | $33.75 | $3.32 | $0.13 | $0.67 | $30.44 |
| 352 | 03/01/2055 | $30.44 | $3.33 | $0.11 | $0.67 | $27.10 |
| 353 | 04/01/2055 | $27.10 | $3.34 | $0.10 | $0.67 | $23.76 |
| 354 | 05/01/2055 | $23.76 | $3.36 | $0.09 | $0.67 | $20.40 |
| 355 | 06/01/2055 | $20.40 | $3.37 | $0.08 | $0.67 | $17.04 |
| 356 | 07/01/2055 | $17.04 | $3.38 | $0.06 | $0.67 | $13.65 |
| 357 | 08/01/2055 | $13.65 | $3.39 | $0.05 | $0.67 | $10.26 |
| 358 | 09/01/2055 | $10.26 | $3.41 | $0.04 | $0.67 | $6.85 |
| 359 | 10/01/2055 | $6.85 | $3.42 | $0.03 | $0.67 | $3.43 |
| 360 | 11/01/2055 | $3.43 | $3.43 | $0.01 | $0.67 | $0.00 |