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: $7,989.94
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 05/01/2025 | $1,308,000.00 | $1,722.44 | $4,905.00 | $1,362.50 | $1,306,277.56 |
| 2 | 06/01/2025 | $1,306,277.56 | $1,728.90 | $4,898.54 | $1,362.50 | $1,304,548.65 |
| 3 | 07/01/2025 | $1,304,548.65 | $1,735.39 | $4,892.06 | $1,362.50 | $1,302,813.27 |
| 4 | 08/01/2025 | $1,302,813.27 | $1,741.89 | $4,885.55 | $1,362.50 | $1,301,071.37 |
| 5 | 09/01/2025 | $1,301,071.37 | $1,748.43 | $4,879.02 | $1,362.50 | $1,299,322.95 |
| 6 | 10/01/2025 | $1,299,322.95 | $1,754.98 | $4,872.46 | $1,362.50 | $1,297,567.96 |
| 7 | 11/01/2025 | $1,297,567.96 | $1,761.56 | $4,865.88 | $1,362.50 | $1,295,806.40 |
| 8 | 12/01/2025 | $1,295,806.40 | $1,768.17 | $4,859.27 | $1,362.50 | $1,294,038.23 |
| 9 | 01/01/2026 | $1,294,038.23 | $1,774.80 | $4,852.64 | $1,362.50 | $1,292,263.43 |
| 10 | 02/01/2026 | $1,292,263.43 | $1,781.46 | $4,845.99 | $1,362.50 | $1,290,481.97 |
| 11 | 03/01/2026 | $1,290,481.97 | $1,788.14 | $4,839.31 | $1,362.50 | $1,288,693.84 |
| 12 | 04/01/2026 | $1,288,693.84 | $1,794.84 | $4,832.60 | $1,362.50 | $1,286,898.99 |
| 13 | 05/01/2026 | $1,286,898.99 | $1,801.57 | $4,825.87 | $1,362.50 | $1,285,097.42 |
| 14 | 06/01/2026 | $1,285,097.42 | $1,808.33 | $4,819.12 | $1,362.50 | $1,283,289.09 |
| 15 | 07/01/2026 | $1,283,289.09 | $1,815.11 | $4,812.33 | $1,362.50 | $1,281,473.98 |
| 16 | 08/01/2026 | $1,281,473.98 | $1,821.92 | $4,805.53 | $1,362.50 | $1,279,652.07 |
| 17 | 09/01/2026 | $1,279,652.07 | $1,828.75 | $4,798.70 | $1,362.50 | $1,277,823.32 |
| 18 | 10/01/2026 | $1,277,823.32 | $1,835.61 | $4,791.84 | $1,362.50 | $1,275,987.71 |
| 19 | 11/01/2026 | $1,275,987.71 | $1,842.49 | $4,784.95 | $1,362.50 | $1,274,145.22 |
| 20 | 12/01/2026 | $1,274,145.22 | $1,849.40 | $4,778.04 | $1,362.50 | $1,272,295.82 |
| 21 | 01/01/2027 | $1,272,295.82 | $1,856.33 | $4,771.11 | $1,362.50 | $1,270,439.49 |
| 22 | 02/01/2027 | $1,270,439.49 | $1,863.30 | $4,764.15 | $1,362.50 | $1,268,576.19 |
| 23 | 03/01/2027 | $1,268,576.19 | $1,870.28 | $4,757.16 | $1,362.50 | $1,266,705.91 |
| 24 | 04/01/2027 | $1,266,705.91 | $1,877.30 | $4,750.15 | $1,362.50 | $1,264,828.61 |
| 25 | 05/01/2027 | $1,264,828.61 | $1,884.34 | $4,743.11 | $1,362.50 | $1,262,944.28 |
| 26 | 06/01/2027 | $1,262,944.28 | $1,891.40 | $4,736.04 | $1,362.50 | $1,261,052.87 |
| 27 | 07/01/2027 | $1,261,052.87 | $1,898.50 | $4,728.95 | $1,362.50 | $1,259,154.38 |
| 28 | 08/01/2027 | $1,259,154.38 | $1,905.61 | $4,721.83 | $1,362.50 | $1,257,248.76 |
| 29 | 09/01/2027 | $1,257,248.76 | $1,912.76 | $4,714.68 | $1,362.50 | $1,255,336.00 |
| 30 | 10/01/2027 | $1,255,336.00 | $1,919.93 | $4,707.51 | $1,362.50 | $1,253,416.07 |
| 31 | 11/01/2027 | $1,253,416.07 | $1,927.13 | $4,700.31 | $1,362.50 | $1,251,488.93 |
| 32 | 12/01/2027 | $1,251,488.93 | $1,934.36 | $4,693.08 | $1,362.50 | $1,249,554.57 |
| 33 | 01/01/2028 | $1,249,554.57 | $1,941.61 | $4,685.83 | $1,362.50 | $1,247,612.96 |
| 34 | 02/01/2028 | $1,247,612.96 | $1,948.90 | $4,678.55 | $1,362.50 | $1,245,664.07 |
| 35 | 03/01/2028 | $1,245,664.07 | $1,956.20 | $4,671.24 | $1,362.50 | $1,243,707.86 |
| 36 | 04/01/2028 | $1,243,707.86 | $1,963.54 | $4,663.90 | $1,362.50 | $1,241,744.32 |
| 37 | 05/01/2028 | $1,241,744.32 | $1,970.90 | $4,656.54 | $1,362.50 | $1,239,773.42 |
| 38 | 06/01/2028 | $1,239,773.42 | $1,978.29 | $4,649.15 | $1,362.50 | $1,237,795.13 |
| 39 | 07/01/2028 | $1,237,795.13 | $1,985.71 | $4,641.73 | $1,362.50 | $1,235,809.41 |
| 40 | 08/01/2028 | $1,235,809.41 | $1,993.16 | $4,634.29 | $1,362.50 | $1,233,816.26 |
| 41 | 09/01/2028 | $1,233,816.26 | $2,000.63 | $4,626.81 | $1,362.50 | $1,231,815.62 |
| 42 | 10/01/2028 | $1,231,815.62 | $2,008.14 | $4,619.31 | $1,362.50 | $1,229,807.49 |
| 43 | 11/01/2028 | $1,229,807.49 | $2,015.67 | $4,611.78 | $1,362.50 | $1,227,791.82 |
| 44 | 12/01/2028 | $1,227,791.82 | $2,023.22 | $4,604.22 | $1,362.50 | $1,225,768.60 |
| 45 | 01/01/2029 | $1,225,768.60 | $2,030.81 | $4,596.63 | $1,362.50 | $1,223,737.79 |
| 46 | 02/01/2029 | $1,223,737.79 | $2,038.43 | $4,589.02 | $1,362.50 | $1,221,699.36 |
| 47 | 03/01/2029 | $1,221,699.36 | $2,046.07 | $4,581.37 | $1,362.50 | $1,219,653.29 |
| 48 | 04/01/2029 | $1,219,653.29 | $2,053.74 | $4,573.70 | $1,362.50 | $1,217,599.54 |
| 49 | 05/01/2029 | $1,217,599.54 | $2,061.45 | $4,566.00 | $1,362.50 | $1,215,538.10 |
| 50 | 06/01/2029 | $1,215,538.10 | $2,069.18 | $4,558.27 | $1,362.50 | $1,213,468.92 |
| 51 | 07/01/2029 | $1,213,468.92 | $2,076.94 | $4,550.51 | $1,362.50 | $1,211,391.99 |
| 52 | 08/01/2029 | $1,211,391.99 | $2,084.72 | $4,542.72 | $1,362.50 | $1,209,307.26 |
| 53 | 09/01/2029 | $1,209,307.26 | $2,092.54 | $4,534.90 | $1,362.50 | $1,207,214.72 |
| 54 | 10/01/2029 | $1,207,214.72 | $2,100.39 | $4,527.06 | $1,362.50 | $1,205,114.33 |
| 55 | 11/01/2029 | $1,205,114.33 | $2,108.27 | $4,519.18 | $1,362.50 | $1,203,006.07 |
| 56 | 12/01/2029 | $1,203,006.07 | $2,116.17 | $4,511.27 | $1,362.50 | $1,200,889.90 |
| 57 | 01/01/2030 | $1,200,889.90 | $2,124.11 | $4,503.34 | $1,362.50 | $1,198,765.79 |
| 58 | 02/01/2030 | $1,198,765.79 | $2,132.07 | $4,495.37 | $1,362.50 | $1,196,633.72 |
| 59 | 03/01/2030 | $1,196,633.72 | $2,140.07 | $4,487.38 | $1,362.50 | $1,194,493.65 |
| 60 | 04/01/2030 | $1,194,493.65 | $2,148.09 | $4,479.35 | $1,362.50 | $1,192,345.56 |
| 61 | 05/01/2030 | $1,192,345.56 | $2,156.15 | $4,471.30 | $1,362.50 | $1,190,189.41 |
| 62 | 06/01/2030 | $1,190,189.41 | $2,164.23 | $4,463.21 | $1,362.50 | $1,188,025.17 |
| 63 | 07/01/2030 | $1,188,025.17 | $2,172.35 | $4,455.09 | $1,362.50 | $1,185,852.83 |
| 64 | 08/01/2030 | $1,185,852.83 | $2,180.50 | $4,446.95 | $1,362.50 | $1,183,672.33 |
| 65 | 09/01/2030 | $1,183,672.33 | $2,188.67 | $4,438.77 | $1,362.50 | $1,181,483.66 |
| 66 | 10/01/2030 | $1,181,483.66 | $2,196.88 | $4,430.56 | $1,362.50 | $1,179,286.78 |
| 67 | 11/01/2030 | $1,179,286.78 | $2,205.12 | $4,422.33 | $1,362.50 | $1,177,081.66 |
| 68 | 12/01/2030 | $1,177,081.66 | $2,213.39 | $4,414.06 | $1,362.50 | $1,174,868.27 |
| 69 | 01/01/2031 | $1,174,868.27 | $2,221.69 | $4,405.76 | $1,362.50 | $1,172,646.58 |
| 70 | 02/01/2031 | $1,172,646.58 | $2,230.02 | $4,397.42 | $1,362.50 | $1,170,416.56 |
| 71 | 03/01/2031 | $1,170,416.56 | $2,238.38 | $4,389.06 | $1,362.50 | $1,168,178.18 |
| 72 | 04/01/2031 | $1,168,178.18 | $2,246.78 | $4,380.67 | $1,362.50 | $1,165,931.41 |
| 73 | 05/01/2031 | $1,165,931.41 | $2,255.20 | $4,372.24 | $1,362.50 | $1,163,676.21 |
| 74 | 06/01/2031 | $1,163,676.21 | $2,263.66 | $4,363.79 | $1,362.50 | $1,161,412.55 |
| 75 | 07/01/2031 | $1,161,412.55 | $2,272.15 | $4,355.30 | $1,362.50 | $1,159,140.40 |
| 76 | 08/01/2031 | $1,159,140.40 | $2,280.67 | $4,346.78 | $1,362.50 | $1,156,859.73 |
| 77 | 09/01/2031 | $1,156,859.73 | $2,289.22 | $4,338.22 | $1,362.50 | $1,154,570.51 |
| 78 | 10/01/2031 | $1,154,570.51 | $2,297.80 | $4,329.64 | $1,362.50 | $1,152,272.71 |
| 79 | 11/01/2031 | $1,152,272.71 | $2,306.42 | $4,321.02 | $1,362.50 | $1,149,966.29 |
| 80 | 12/01/2031 | $1,149,966.29 | $2,315.07 | $4,312.37 | $1,362.50 | $1,147,651.22 |
| 81 | 01/01/2032 | $1,147,651.22 | $2,323.75 | $4,303.69 | $1,362.50 | $1,145,327.47 |
| 82 | 02/01/2032 | $1,145,327.47 | $2,332.47 | $4,294.98 | $1,362.50 | $1,142,995.00 |
| 83 | 03/01/2032 | $1,142,995.00 | $2,341.21 | $4,286.23 | $1,362.50 | $1,140,653.79 |
| 84 | 04/01/2032 | $1,140,653.79 | $2,349.99 | $4,277.45 | $1,362.50 | $1,138,303.80 |
| 85 | 05/01/2032 | $1,138,303.80 | $2,358.80 | $4,268.64 | $1,362.50 | $1,135,944.99 |
| 86 | 06/01/2032 | $1,135,944.99 | $2,367.65 | $4,259.79 | $1,362.50 | $1,133,577.34 |
| 87 | 07/01/2032 | $1,133,577.34 | $2,376.53 | $4,250.92 | $1,362.50 | $1,131,200.81 |
| 88 | 08/01/2032 | $1,131,200.81 | $2,385.44 | $4,242.00 | $1,362.50 | $1,128,815.37 |
| 89 | 09/01/2032 | $1,128,815.37 | $2,394.39 | $4,233.06 | $1,362.50 | $1,126,420.98 |
| 90 | 10/01/2032 | $1,126,420.98 | $2,403.37 | $4,224.08 | $1,362.50 | $1,124,017.62 |
| 91 | 11/01/2032 | $1,124,017.62 | $2,412.38 | $4,215.07 | $1,362.50 | $1,121,605.24 |
| 92 | 12/01/2032 | $1,121,605.24 | $2,421.42 | $4,206.02 | $1,362.50 | $1,119,183.82 |
| 93 | 01/01/2033 | $1,119,183.82 | $2,430.50 | $4,196.94 | $1,362.50 | $1,116,753.31 |
| 94 | 02/01/2033 | $1,116,753.31 | $2,439.62 | $4,187.82 | $1,362.50 | $1,114,313.69 |
| 95 | 03/01/2033 | $1,114,313.69 | $2,448.77 | $4,178.68 | $1,362.50 | $1,111,864.93 |
| 96 | 04/01/2033 | $1,111,864.93 | $2,457.95 | $4,169.49 | $1,362.50 | $1,109,406.98 |
| 97 | 05/01/2033 | $1,109,406.98 | $2,467.17 | $4,160.28 | $1,362.50 | $1,106,939.81 |
| 98 | 06/01/2033 | $1,106,939.81 | $2,476.42 | $4,151.02 | $1,362.50 | $1,104,463.39 |
| 99 | 07/01/2033 | $1,104,463.39 | $2,485.71 | $4,141.74 | $1,362.50 | $1,101,977.68 |
| 100 | 08/01/2033 | $1,101,977.68 | $2,495.03 | $4,132.42 | $1,362.50 | $1,099,482.65 |
| 101 | 09/01/2033 | $1,099,482.65 | $2,504.38 | $4,123.06 | $1,362.50 | $1,096,978.27 |
| 102 | 10/01/2033 | $1,096,978.27 | $2,513.78 | $4,113.67 | $1,362.50 | $1,094,464.50 |
| 103 | 11/01/2033 | $1,094,464.50 | $2,523.20 | $4,104.24 | $1,362.50 | $1,091,941.29 |
| 104 | 12/01/2033 | $1,091,941.29 | $2,532.66 | $4,094.78 | $1,362.50 | $1,089,408.63 |
| 105 | 01/01/2034 | $1,089,408.63 | $2,542.16 | $4,085.28 | $1,362.50 | $1,086,866.47 |
| 106 | 02/01/2034 | $1,086,866.47 | $2,551.69 | $4,075.75 | $1,362.50 | $1,084,314.77 |
| 107 | 03/01/2034 | $1,084,314.77 | $2,561.26 | $4,066.18 | $1,362.50 | $1,081,753.51 |
| 108 | 04/01/2034 | $1,081,753.51 | $2,570.87 | $4,056.58 | $1,362.50 | $1,079,182.64 |
| 109 | 05/01/2034 | $1,079,182.64 | $2,580.51 | $4,046.93 | $1,362.50 | $1,076,602.13 |
| 110 | 06/01/2034 | $1,076,602.13 | $2,590.19 | $4,037.26 | $1,362.50 | $1,074,011.95 |
| 111 | 07/01/2034 | $1,074,011.95 | $2,599.90 | $4,027.54 | $1,362.50 | $1,071,412.05 |
| 112 | 08/01/2034 | $1,071,412.05 | $2,609.65 | $4,017.80 | $1,362.50 | $1,068,802.40 |
| 113 | 09/01/2034 | $1,068,802.40 | $2,619.43 | $4,008.01 | $1,362.50 | $1,066,182.96 |
| 114 | 10/01/2034 | $1,066,182.96 | $2,629.26 | $3,998.19 | $1,362.50 | $1,063,553.71 |
| 115 | 11/01/2034 | $1,063,553.71 | $2,639.12 | $3,988.33 | $1,362.50 | $1,060,914.59 |
| 116 | 12/01/2034 | $1,060,914.59 | $2,649.01 | $3,978.43 | $1,362.50 | $1,058,265.58 |
| 117 | 01/01/2035 | $1,058,265.58 | $2,658.95 | $3,968.50 | $1,362.50 | $1,055,606.63 |
| 118 | 02/01/2035 | $1,055,606.63 | $2,668.92 | $3,958.52 | $1,362.50 | $1,052,937.71 |
| 119 | 03/01/2035 | $1,052,937.71 | $2,678.93 | $3,948.52 | $1,362.50 | $1,050,258.78 |
| 120 | 04/01/2035 | $1,050,258.78 | $2,688.97 | $3,938.47 | $1,362.50 | $1,047,569.81 |
| 121 | 05/01/2035 | $1,047,569.81 | $2,699.06 | $3,928.39 | $1,362.50 | $1,044,870.75 |
| 122 | 06/01/2035 | $1,044,870.75 | $2,709.18 | $3,918.27 | $1,362.50 | $1,042,161.57 |
| 123 | 07/01/2035 | $1,042,161.57 | $2,719.34 | $3,908.11 | $1,362.50 | $1,039,442.23 |
| 124 | 08/01/2035 | $1,039,442.23 | $2,729.54 | $3,897.91 | $1,362.50 | $1,036,712.70 |
| 125 | 09/01/2035 | $1,036,712.70 | $2,739.77 | $3,887.67 | $1,362.50 | $1,033,972.93 |
| 126 | 10/01/2035 | $1,033,972.93 | $2,750.05 | $3,877.40 | $1,362.50 | $1,031,222.88 |
| 127 | 11/01/2035 | $1,031,222.88 | $2,760.36 | $3,867.09 | $1,362.50 | $1,028,462.52 |
| 128 | 12/01/2035 | $1,028,462.52 | $2,770.71 | $3,856.73 | $1,362.50 | $1,025,691.81 |
| 129 | 01/01/2036 | $1,025,691.81 | $2,781.10 | $3,846.34 | $1,362.50 | $1,022,910.71 |
| 130 | 02/01/2036 | $1,022,910.71 | $2,791.53 | $3,835.92 | $1,362.50 | $1,020,119.19 |
| 131 | 03/01/2036 | $1,020,119.19 | $2,802.00 | $3,825.45 | $1,362.50 | $1,017,317.19 |
| 132 | 04/01/2036 | $1,017,317.19 | $2,812.50 | $3,814.94 | $1,362.50 | $1,014,504.68 |
| 133 | 05/01/2036 | $1,014,504.68 | $2,823.05 | $3,804.39 | $1,362.50 | $1,011,681.63 |
| 134 | 06/01/2036 | $1,011,681.63 | $2,833.64 | $3,793.81 | $1,362.50 | $1,008,848.00 |
| 135 | 07/01/2036 | $1,008,848.00 | $2,844.26 | $3,783.18 | $1,362.50 | $1,006,003.73 |
| 136 | 08/01/2036 | $1,006,003.73 | $2,854.93 | $3,772.51 | $1,362.50 | $1,003,148.80 |
| 137 | 09/01/2036 | $1,003,148.80 | $2,865.64 | $3,761.81 | $1,362.50 | $1,000,283.17 |
| 138 | 10/01/2036 | $1,000,283.17 | $2,876.38 | $3,751.06 | $1,362.50 | $997,406.78 |
| 139 | 11/01/2036 | $997,406.78 | $2,887.17 | $3,740.28 | $1,362.50 | $994,519.62 |
| 140 | 12/01/2036 | $994,519.62 | $2,898.00 | $3,729.45 | $1,362.50 | $991,621.62 |
| 141 | 01/01/2037 | $991,621.62 | $2,908.86 | $3,718.58 | $1,362.50 | $988,712.76 |
| 142 | 02/01/2037 | $988,712.76 | $2,919.77 | $3,707.67 | $1,362.50 | $985,792.99 |
| 143 | 03/01/2037 | $985,792.99 | $2,930.72 | $3,696.72 | $1,362.50 | $982,862.27 |
| 144 | 04/01/2037 | $982,862.27 | $2,941.71 | $3,685.73 | $1,362.50 | $979,920.56 |
| 145 | 05/01/2037 | $979,920.56 | $2,952.74 | $3,674.70 | $1,362.50 | $976,967.81 |
| 146 | 06/01/2037 | $976,967.81 | $2,963.81 | $3,663.63 | $1,362.50 | $974,004.00 |
| 147 | 07/01/2037 | $974,004.00 | $2,974.93 | $3,652.52 | $1,362.50 | $971,029.07 |
| 148 | 08/01/2037 | $971,029.07 | $2,986.08 | $3,641.36 | $1,362.50 | $968,042.99 |
| 149 | 09/01/2037 | $968,042.99 | $2,997.28 | $3,630.16 | $1,362.50 | $965,045.70 |
| 150 | 10/01/2037 | $965,045.70 | $3,008.52 | $3,618.92 | $1,362.50 | $962,037.18 |
| 151 | 11/01/2037 | $962,037.18 | $3,019.80 | $3,607.64 | $1,362.50 | $959,017.38 |
| 152 | 12/01/2037 | $959,017.38 | $3,031.13 | $3,596.32 | $1,362.50 | $955,986.25 |
| 153 | 01/01/2038 | $955,986.25 | $3,042.50 | $3,584.95 | $1,362.50 | $952,943.75 |
| 154 | 02/01/2038 | $952,943.75 | $3,053.90 | $3,573.54 | $1,362.50 | $949,889.85 |
| 155 | 03/01/2038 | $949,889.85 | $3,065.36 | $3,562.09 | $1,362.50 | $946,824.49 |
| 156 | 04/01/2038 | $946,824.49 | $3,076.85 | $3,550.59 | $1,362.50 | $943,747.64 |
| 157 | 05/01/2038 | $943,747.64 | $3,088.39 | $3,539.05 | $1,362.50 | $940,659.25 |
| 158 | 06/01/2038 | $940,659.25 | $3,099.97 | $3,527.47 | $1,362.50 | $937,559.28 |
| 159 | 07/01/2038 | $937,559.28 | $3,111.60 | $3,515.85 | $1,362.50 | $934,447.68 |
| 160 | 08/01/2038 | $934,447.68 | $3,123.27 | $3,504.18 | $1,362.50 | $931,324.42 |
| 161 | 09/01/2038 | $931,324.42 | $3,134.98 | $3,492.47 | $1,362.50 | $928,189.44 |
| 162 | 10/01/2038 | $928,189.44 | $3,146.73 | $3,480.71 | $1,362.50 | $925,042.70 |
| 163 | 11/01/2038 | $925,042.70 | $3,158.53 | $3,468.91 | $1,362.50 | $921,884.17 |
| 164 | 12/01/2038 | $921,884.17 | $3,170.38 | $3,457.07 | $1,362.50 | $918,713.79 |
| 165 | 01/01/2039 | $918,713.79 | $3,182.27 | $3,445.18 | $1,362.50 | $915,531.53 |
| 166 | 02/01/2039 | $915,531.53 | $3,194.20 | $3,433.24 | $1,362.50 | $912,337.33 |
| 167 | 03/01/2039 | $912,337.33 | $3,206.18 | $3,421.26 | $1,362.50 | $909,131.15 |
| 168 | 04/01/2039 | $909,131.15 | $3,218.20 | $3,409.24 | $1,362.50 | $905,912.94 |
| 169 | 05/01/2039 | $905,912.94 | $3,230.27 | $3,397.17 | $1,362.50 | $902,682.67 |
| 170 | 06/01/2039 | $902,682.67 | $3,242.38 | $3,385.06 | $1,362.50 | $899,440.29 |
| 171 | 07/01/2039 | $899,440.29 | $3,254.54 | $3,372.90 | $1,362.50 | $896,185.75 |
| 172 | 08/01/2039 | $896,185.75 | $3,266.75 | $3,360.70 | $1,362.50 | $892,919.00 |
| 173 | 09/01/2039 | $892,919.00 | $3,279.00 | $3,348.45 | $1,362.50 | $889,640.00 |
| 174 | 10/01/2039 | $889,640.00 | $3,291.29 | $3,336.15 | $1,362.50 | $886,348.71 |
| 175 | 11/01/2039 | $886,348.71 | $3,303.64 | $3,323.81 | $1,362.50 | $883,045.07 |
| 176 | 12/01/2039 | $883,045.07 | $3,316.02 | $3,311.42 | $1,362.50 | $879,729.05 |
| 177 | 01/01/2040 | $879,729.05 | $3,328.46 | $3,298.98 | $1,362.50 | $876,400.59 |
| 178 | 02/01/2040 | $876,400.59 | $3,340.94 | $3,286.50 | $1,362.50 | $873,059.65 |
| 179 | 03/01/2040 | $873,059.65 | $3,353.47 | $3,273.97 | $1,362.50 | $869,706.18 |
| 180 | 04/01/2040 | $869,706.18 | $3,366.05 | $3,261.40 | $1,362.50 | $866,340.13 |
| 181 | 05/01/2040 | $866,340.13 | $3,378.67 | $3,248.78 | $1,362.50 | $862,961.46 |
| 182 | 06/01/2040 | $862,961.46 | $3,391.34 | $3,236.11 | $1,362.50 | $859,570.12 |
| 183 | 07/01/2040 | $859,570.12 | $3,404.06 | $3,223.39 | $1,362.50 | $856,166.07 |
| 184 | 08/01/2040 | $856,166.07 | $3,416.82 | $3,210.62 | $1,362.50 | $852,749.25 |
| 185 | 09/01/2040 | $852,749.25 | $3,429.63 | $3,197.81 | $1,362.50 | $849,319.61 |
| 186 | 10/01/2040 | $849,319.61 | $3,442.50 | $3,184.95 | $1,362.50 | $845,877.12 |
| 187 | 11/01/2040 | $845,877.12 | $3,455.40 | $3,172.04 | $1,362.50 | $842,421.71 |
| 188 | 12/01/2040 | $842,421.71 | $3,468.36 | $3,159.08 | $1,362.50 | $838,953.35 |
| 189 | 01/01/2041 | $838,953.35 | $3,481.37 | $3,146.08 | $1,362.50 | $835,471.98 |
| 190 | 02/01/2041 | $835,471.98 | $3,494.42 | $3,133.02 | $1,362.50 | $831,977.56 |
| 191 | 03/01/2041 | $831,977.56 | $3,507.53 | $3,119.92 | $1,362.50 | $828,470.03 |
| 192 | 04/01/2041 | $828,470.03 | $3,520.68 | $3,106.76 | $1,362.50 | $824,949.35 |
| 193 | 05/01/2041 | $824,949.35 | $3,533.88 | $3,093.56 | $1,362.50 | $821,415.46 |
| 194 | 06/01/2041 | $821,415.46 | $3,547.14 | $3,080.31 | $1,362.50 | $817,868.33 |
| 195 | 07/01/2041 | $817,868.33 | $3,560.44 | $3,067.01 | $1,362.50 | $814,307.89 |
| 196 | 08/01/2041 | $814,307.89 | $3,573.79 | $3,053.65 | $1,362.50 | $810,734.10 |
| 197 | 09/01/2041 | $810,734.10 | $3,587.19 | $3,040.25 | $1,362.50 | $807,146.91 |
| 198 | 10/01/2041 | $807,146.91 | $3,600.64 | $3,026.80 | $1,362.50 | $803,546.27 |
| 199 | 11/01/2041 | $803,546.27 | $3,614.15 | $3,013.30 | $1,362.50 | $799,932.12 |
| 200 | 12/01/2041 | $799,932.12 | $3,627.70 | $2,999.75 | $1,362.50 | $796,304.42 |
| 201 | 01/01/2042 | $796,304.42 | $3,641.30 | $2,986.14 | $1,362.50 | $792,663.12 |
| 202 | 02/01/2042 | $792,663.12 | $3,654.96 | $2,972.49 | $1,362.50 | $789,008.16 |
| 203 | 03/01/2042 | $789,008.16 | $3,668.66 | $2,958.78 | $1,362.50 | $785,339.50 |
| 204 | 04/01/2042 | $785,339.50 | $3,682.42 | $2,945.02 | $1,362.50 | $781,657.08 |
| 205 | 05/01/2042 | $781,657.08 | $3,696.23 | $2,931.21 | $1,362.50 | $777,960.85 |
| 206 | 06/01/2042 | $777,960.85 | $3,710.09 | $2,917.35 | $1,362.50 | $774,250.76 |
| 207 | 07/01/2042 | $774,250.76 | $3,724.00 | $2,903.44 | $1,362.50 | $770,526.76 |
| 208 | 08/01/2042 | $770,526.76 | $3,737.97 | $2,889.48 | $1,362.50 | $766,788.79 |
| 209 | 09/01/2042 | $766,788.79 | $3,751.99 | $2,875.46 | $1,362.50 | $763,036.80 |
| 210 | 10/01/2042 | $763,036.80 | $3,766.06 | $2,861.39 | $1,362.50 | $759,270.75 |
| 211 | 11/01/2042 | $759,270.75 | $3,780.18 | $2,847.27 | $1,362.50 | $755,490.57 |
| 212 | 12/01/2042 | $755,490.57 | $3,794.35 | $2,833.09 | $1,362.50 | $751,696.21 |
| 213 | 01/01/2043 | $751,696.21 | $3,808.58 | $2,818.86 | $1,362.50 | $747,887.63 |
| 214 | 02/01/2043 | $747,887.63 | $3,822.87 | $2,804.58 | $1,362.50 | $744,064.76 |
| 215 | 03/01/2043 | $744,064.76 | $3,837.20 | $2,790.24 | $1,362.50 | $740,227.56 |
| 216 | 04/01/2043 | $740,227.56 | $3,851.59 | $2,775.85 | $1,362.50 | $736,375.97 |
| 217 | 05/01/2043 | $736,375.97 | $3,866.03 | $2,761.41 | $1,362.50 | $732,509.94 |
| 218 | 06/01/2043 | $732,509.94 | $3,880.53 | $2,746.91 | $1,362.50 | $728,629.41 |
| 219 | 07/01/2043 | $728,629.41 | $3,895.08 | $2,732.36 | $1,362.50 | $724,734.32 |
| 220 | 08/01/2043 | $724,734.32 | $3,909.69 | $2,717.75 | $1,362.50 | $720,824.63 |
| 221 | 09/01/2043 | $720,824.63 | $3,924.35 | $2,703.09 | $1,362.50 | $716,900.28 |
| 222 | 10/01/2043 | $716,900.28 | $3,939.07 | $2,688.38 | $1,362.50 | $712,961.21 |
| 223 | 11/01/2043 | $712,961.21 | $3,953.84 | $2,673.60 | $1,362.50 | $709,007.38 |
| 224 | 12/01/2043 | $709,007.38 | $3,968.67 | $2,658.78 | $1,362.50 | $705,038.71 |
| 225 | 01/01/2044 | $705,038.71 | $3,983.55 | $2,643.90 | $1,362.50 | $701,055.16 |
| 226 | 02/01/2044 | $701,055.16 | $3,998.49 | $2,628.96 | $1,362.50 | $697,056.67 |
| 227 | 03/01/2044 | $697,056.67 | $4,013.48 | $2,613.96 | $1,362.50 | $693,043.19 |
| 228 | 04/01/2044 | $693,043.19 | $4,028.53 | $2,598.91 | $1,362.50 | $689,014.66 |
| 229 | 05/01/2044 | $689,014.66 | $4,043.64 | $2,583.80 | $1,362.50 | $684,971.02 |
| 230 | 06/01/2044 | $684,971.02 | $4,058.80 | $2,568.64 | $1,362.50 | $680,912.22 |
| 231 | 07/01/2044 | $680,912.22 | $4,074.02 | $2,553.42 | $1,362.50 | $676,838.20 |
| 232 | 08/01/2044 | $676,838.20 | $4,089.30 | $2,538.14 | $1,362.50 | $672,748.90 |
| 233 | 09/01/2044 | $672,748.90 | $4,104.64 | $2,522.81 | $1,362.50 | $668,644.26 |
| 234 | 10/01/2044 | $668,644.26 | $4,120.03 | $2,507.42 | $1,362.50 | $664,524.23 |
| 235 | 11/01/2044 | $664,524.23 | $4,135.48 | $2,491.97 | $1,362.50 | $660,388.75 |
| 236 | 12/01/2044 | $660,388.75 | $4,150.99 | $2,476.46 | $1,362.50 | $656,237.77 |
| 237 | 01/01/2045 | $656,237.77 | $4,166.55 | $2,460.89 | $1,362.50 | $652,071.22 |
| 238 | 02/01/2045 | $652,071.22 | $4,182.18 | $2,445.27 | $1,362.50 | $647,889.04 |
| 239 | 03/01/2045 | $647,889.04 | $4,197.86 | $2,429.58 | $1,362.50 | $643,691.18 |
| 240 | 04/01/2045 | $643,691.18 | $4,213.60 | $2,413.84 | $1,362.50 | $639,477.58 |
| 241 | 05/01/2045 | $639,477.58 | $4,229.40 | $2,398.04 | $1,362.50 | $635,248.17 |
| 242 | 06/01/2045 | $635,248.17 | $4,245.26 | $2,382.18 | $1,362.50 | $631,002.91 |
| 243 | 07/01/2045 | $631,002.91 | $4,261.18 | $2,366.26 | $1,362.50 | $626,741.73 |
| 244 | 08/01/2045 | $626,741.73 | $4,277.16 | $2,350.28 | $1,362.50 | $622,464.57 |
| 245 | 09/01/2045 | $622,464.57 | $4,293.20 | $2,334.24 | $1,362.50 | $618,171.36 |
| 246 | 10/01/2045 | $618,171.36 | $4,309.30 | $2,318.14 | $1,362.50 | $613,862.06 |
| 247 | 11/01/2045 | $613,862.06 | $4,325.46 | $2,301.98 | $1,362.50 | $609,536.60 |
| 248 | 12/01/2045 | $609,536.60 | $4,341.68 | $2,285.76 | $1,362.50 | $605,194.92 |
| 249 | 01/01/2046 | $605,194.92 | $4,357.96 | $2,269.48 | $1,362.50 | $600,836.96 |
| 250 | 02/01/2046 | $600,836.96 | $4,374.31 | $2,253.14 | $1,362.50 | $596,462.65 |
| 251 | 03/01/2046 | $596,462.65 | $4,390.71 | $2,236.73 | $1,362.50 | $592,071.94 |
| 252 | 04/01/2046 | $592,071.94 | $4,407.17 | $2,220.27 | $1,362.50 | $587,664.77 |
| 253 | 05/01/2046 | $587,664.77 | $4,423.70 | $2,203.74 | $1,362.50 | $583,241.07 |
| 254 | 06/01/2046 | $583,241.07 | $4,440.29 | $2,187.15 | $1,362.50 | $578,800.78 |
| 255 | 07/01/2046 | $578,800.78 | $4,456.94 | $2,170.50 | $1,362.50 | $574,343.84 |
| 256 | 08/01/2046 | $574,343.84 | $4,473.65 | $2,153.79 | $1,362.50 | $569,870.18 |
| 257 | 09/01/2046 | $569,870.18 | $4,490.43 | $2,137.01 | $1,362.50 | $565,379.75 |
| 258 | 10/01/2046 | $565,379.75 | $4,507.27 | $2,120.17 | $1,362.50 | $560,872.48 |
| 259 | 11/01/2046 | $560,872.48 | $4,524.17 | $2,103.27 | $1,362.50 | $556,348.31 |
| 260 | 12/01/2046 | $556,348.31 | $4,541.14 | $2,086.31 | $1,362.50 | $551,807.17 |
| 261 | 01/01/2047 | $551,807.17 | $4,558.17 | $2,069.28 | $1,362.50 | $547,249.01 |
| 262 | 02/01/2047 | $547,249.01 | $4,575.26 | $2,052.18 | $1,362.50 | $542,673.75 |
| 263 | 03/01/2047 | $542,673.75 | $4,592.42 | $2,035.03 | $1,362.50 | $538,081.33 |
| 264 | 04/01/2047 | $538,081.33 | $4,609.64 | $2,017.80 | $1,362.50 | $533,471.69 |
| 265 | 05/01/2047 | $533,471.69 | $4,626.93 | $2,000.52 | $1,362.50 | $528,844.76 |
| 266 | 06/01/2047 | $528,844.76 | $4,644.28 | $1,983.17 | $1,362.50 | $524,200.49 |
| 267 | 07/01/2047 | $524,200.49 | $4,661.69 | $1,965.75 | $1,362.50 | $519,538.80 |
| 268 | 08/01/2047 | $519,538.80 | $4,679.17 | $1,948.27 | $1,362.50 | $514,859.62 |
| 269 | 09/01/2047 | $514,859.62 | $4,696.72 | $1,930.72 | $1,362.50 | $510,162.90 |
| 270 | 10/01/2047 | $510,162.90 | $4,714.33 | $1,913.11 | $1,362.50 | $505,448.57 |
| 271 | 11/01/2047 | $505,448.57 | $4,732.01 | $1,895.43 | $1,362.50 | $500,716.56 |
| 272 | 12/01/2047 | $500,716.56 | $4,749.76 | $1,877.69 | $1,362.50 | $495,966.80 |
| 273 | 01/01/2048 | $495,966.80 | $4,767.57 | $1,859.88 | $1,362.50 | $491,199.23 |
| 274 | 02/01/2048 | $491,199.23 | $4,785.45 | $1,842.00 | $1,362.50 | $486,413.79 |
| 275 | 03/01/2048 | $486,413.79 | $4,803.39 | $1,824.05 | $1,362.50 | $481,610.39 |
| 276 | 04/01/2048 | $481,610.39 | $4,821.40 | $1,806.04 | $1,362.50 | $476,788.99 |
| 277 | 05/01/2048 | $476,788.99 | $4,839.49 | $1,787.96 | $1,362.50 | $471,949.50 |
| 278 | 06/01/2048 | $471,949.50 | $4,857.63 | $1,769.81 | $1,362.50 | $467,091.87 |
| 279 | 07/01/2048 | $467,091.87 | $4,875.85 | $1,751.59 | $1,362.50 | $462,216.02 |
| 280 | 08/01/2048 | $462,216.02 | $4,894.13 | $1,733.31 | $1,362.50 | $457,321.89 |
| 281 | 09/01/2048 | $457,321.89 | $4,912.49 | $1,714.96 | $1,362.50 | $452,409.40 |
| 282 | 10/01/2048 | $452,409.40 | $4,930.91 | $1,696.54 | $1,362.50 | $447,478.49 |
| 283 | 11/01/2048 | $447,478.49 | $4,949.40 | $1,678.04 | $1,362.50 | $442,529.09 |
| 284 | 12/01/2048 | $442,529.09 | $4,967.96 | $1,659.48 | $1,362.50 | $437,561.13 |
| 285 | 01/01/2049 | $437,561.13 | $4,986.59 | $1,640.85 | $1,362.50 | $432,574.54 |
| 286 | 02/01/2049 | $432,574.54 | $5,005.29 | $1,622.15 | $1,362.50 | $427,569.25 |
| 287 | 03/01/2049 | $427,569.25 | $5,024.06 | $1,603.38 | $1,362.50 | $422,545.19 |
| 288 | 04/01/2049 | $422,545.19 | $5,042.90 | $1,584.54 | $1,362.50 | $417,502.30 |
| 289 | 05/01/2049 | $417,502.30 | $5,061.81 | $1,565.63 | $1,362.50 | $412,440.49 |
| 290 | 06/01/2049 | $412,440.49 | $5,080.79 | $1,546.65 | $1,362.50 | $407,359.69 |
| 291 | 07/01/2049 | $407,359.69 | $5,099.85 | $1,527.60 | $1,362.50 | $402,259.85 |
| 292 | 08/01/2049 | $402,259.85 | $5,118.97 | $1,508.47 | $1,362.50 | $397,140.88 |
| 293 | 09/01/2049 | $397,140.88 | $5,138.17 | $1,489.28 | $1,362.50 | $392,002.71 |
| 294 | 10/01/2049 | $392,002.71 | $5,157.43 | $1,470.01 | $1,362.50 | $386,845.28 |
| 295 | 11/01/2049 | $386,845.28 | $5,176.77 | $1,450.67 | $1,362.50 | $381,668.51 |
| 296 | 12/01/2049 | $381,668.51 | $5,196.19 | $1,431.26 | $1,362.50 | $376,472.32 |
| 297 | 01/01/2050 | $376,472.32 | $5,215.67 | $1,411.77 | $1,362.50 | $371,256.65 |
| 298 | 02/01/2050 | $371,256.65 | $5,235.23 | $1,392.21 | $1,362.50 | $366,021.41 |
| 299 | 03/01/2050 | $366,021.41 | $5,254.86 | $1,372.58 | $1,362.50 | $360,766.55 |
| 300 | 04/01/2050 | $360,766.55 | $5,274.57 | $1,352.87 | $1,362.50 | $355,491.98 |
| 301 | 05/01/2050 | $355,491.98 | $5,294.35 | $1,333.09 | $1,362.50 | $350,197.63 |
| 302 | 06/01/2050 | $350,197.63 | $5,314.20 | $1,313.24 | $1,362.50 | $344,883.43 |
| 303 | 07/01/2050 | $344,883.43 | $5,334.13 | $1,293.31 | $1,362.50 | $339,549.30 |
| 304 | 08/01/2050 | $339,549.30 | $5,354.13 | $1,273.31 | $1,362.50 | $334,195.16 |
| 305 | 09/01/2050 | $334,195.16 | $5,374.21 | $1,253.23 | $1,362.50 | $328,820.95 |
| 306 | 10/01/2050 | $328,820.95 | $5,394.37 | $1,233.08 | $1,362.50 | $323,426.59 |
| 307 | 11/01/2050 | $323,426.59 | $5,414.59 | $1,212.85 | $1,362.50 | $318,011.99 |
| 308 | 12/01/2050 | $318,011.99 | $5,434.90 | $1,192.54 | $1,362.50 | $312,577.09 |
| 309 | 01/01/2051 | $312,577.09 | $5,455.28 | $1,172.16 | $1,362.50 | $307,121.81 |
| 310 | 02/01/2051 | $307,121.81 | $5,475.74 | $1,151.71 | $1,362.50 | $301,646.08 |
| 311 | 03/01/2051 | $301,646.08 | $5,496.27 | $1,131.17 | $1,362.50 | $296,149.81 |
| 312 | 04/01/2051 | $296,149.81 | $5,516.88 | $1,110.56 | $1,362.50 | $290,632.92 |
| 313 | 05/01/2051 | $290,632.92 | $5,537.57 | $1,089.87 | $1,362.50 | $285,095.35 |
| 314 | 06/01/2051 | $285,095.35 | $5,558.34 | $1,069.11 | $1,362.50 | $279,537.02 |
| 315 | 07/01/2051 | $279,537.02 | $5,579.18 | $1,048.26 | $1,362.50 | $273,957.84 |
| 316 | 08/01/2051 | $273,957.84 | $5,600.10 | $1,027.34 | $1,362.50 | $268,357.74 |
| 317 | 09/01/2051 | $268,357.74 | $5,621.10 | $1,006.34 | $1,362.50 | $262,736.63 |
| 318 | 10/01/2051 | $262,736.63 | $5,642.18 | $985.26 | $1,362.50 | $257,094.45 |
| 319 | 11/01/2051 | $257,094.45 | $5,663.34 | $964.10 | $1,362.50 | $251,431.11 |
| 320 | 12/01/2051 | $251,431.11 | $5,684.58 | $942.87 | $1,362.50 | $245,746.54 |
| 321 | 01/01/2052 | $245,746.54 | $5,705.89 | $921.55 | $1,362.50 | $240,040.64 |
| 322 | 02/01/2052 | $240,040.64 | $5,727.29 | $900.15 | $1,362.50 | $234,313.35 |
| 323 | 03/01/2052 | $234,313.35 | $5,748.77 | $878.68 | $1,362.50 | $228,564.58 |
| 324 | 04/01/2052 | $228,564.58 | $5,770.33 | $857.12 | $1,362.50 | $222,794.25 |
| 325 | 05/01/2052 | $222,794.25 | $5,791.97 | $835.48 | $1,362.50 | $217,002.29 |
| 326 | 06/01/2052 | $217,002.29 | $5,813.69 | $813.76 | $1,362.50 | $211,188.60 |
| 327 | 07/01/2052 | $211,188.60 | $5,835.49 | $791.96 | $1,362.50 | $205,353.12 |
| 328 | 08/01/2052 | $205,353.12 | $5,857.37 | $770.07 | $1,362.50 | $199,495.75 |
| 329 | 09/01/2052 | $199,495.75 | $5,879.33 | $748.11 | $1,362.50 | $193,616.41 |
| 330 | 10/01/2052 | $193,616.41 | $5,901.38 | $726.06 | $1,362.50 | $187,715.03 |
| 331 | 11/01/2052 | $187,715.03 | $5,923.51 | $703.93 | $1,362.50 | $181,791.52 |
| 332 | 12/01/2052 | $181,791.52 | $5,945.73 | $681.72 | $1,362.50 | $175,845.79 |
| 333 | 01/01/2053 | $175,845.79 | $5,968.02 | $659.42 | $1,362.50 | $169,877.77 |
| 334 | 02/01/2053 | $169,877.77 | $5,990.40 | $637.04 | $1,362.50 | $163,887.37 |
| 335 | 03/01/2053 | $163,887.37 | $6,012.87 | $614.58 | $1,362.50 | $157,874.50 |
| 336 | 04/01/2053 | $157,874.50 | $6,035.41 | $592.03 | $1,362.50 | $151,839.09 |
| 337 | 05/01/2053 | $151,839.09 | $6,058.05 | $569.40 | $1,362.50 | $145,781.04 |
| 338 | 06/01/2053 | $145,781.04 | $6,080.76 | $546.68 | $1,362.50 | $139,700.27 |
| 339 | 07/01/2053 | $139,700.27 | $6,103.57 | $523.88 | $1,362.50 | $133,596.71 |
| 340 | 08/01/2053 | $133,596.71 | $6,126.46 | $500.99 | $1,362.50 | $127,470.25 |
| 341 | 09/01/2053 | $127,470.25 | $6,149.43 | $478.01 | $1,362.50 | $121,320.82 |
| 342 | 10/01/2053 | $121,320.82 | $6,172.49 | $454.95 | $1,362.50 | $115,148.33 |
| 343 | 11/01/2053 | $115,148.33 | $6,195.64 | $431.81 | $1,362.50 | $108,952.69 |
| 344 | 12/01/2053 | $108,952.69 | $6,218.87 | $408.57 | $1,362.50 | $102,733.82 |
| 345 | 01/01/2054 | $102,733.82 | $6,242.19 | $385.25 | $1,362.50 | $96,491.63 |
| 346 | 02/01/2054 | $96,491.63 | $6,265.60 | $361.84 | $1,362.50 | $90,226.03 |
| 347 | 03/01/2054 | $90,226.03 | $6,289.10 | $338.35 | $1,362.50 | $83,936.93 |
| 348 | 04/01/2054 | $83,936.93 | $6,312.68 | $314.76 | $1,362.50 | $77,624.25 |
| 349 | 05/01/2054 | $77,624.25 | $6,336.35 | $291.09 | $1,362.50 | $71,287.90 |
| 350 | 06/01/2054 | $71,287.90 | $6,360.11 | $267.33 | $1,362.50 | $64,927.78 |
| 351 | 07/01/2054 | $64,927.78 | $6,383.96 | $243.48 | $1,362.50 | $58,543.82 |
| 352 | 08/01/2054 | $58,543.82 | $6,407.90 | $219.54 | $1,362.50 | $52,135.92 |
| 353 | 09/01/2054 | $52,135.92 | $6,431.93 | $195.51 | $1,362.50 | $45,703.98 |
| 354 | 10/01/2054 | $45,703.98 | $6,456.05 | $171.39 | $1,362.50 | $39,247.93 |
| 355 | 11/01/2054 | $39,247.93 | $6,480.26 | $147.18 | $1,362.50 | $32,767.66 |
| 356 | 12/01/2054 | $32,767.66 | $6,504.57 | $122.88 | $1,362.50 | $26,263.10 |
| 357 | 01/01/2055 | $26,263.10 | $6,528.96 | $98.49 | $1,362.50 | $19,734.14 |
| 358 | 02/01/2055 | $19,734.14 | $6,553.44 | $74.00 | $1,362.50 | $13,180.70 |
| 359 | 03/01/2055 | $13,180.70 | $6,578.02 | $49.43 | $1,362.50 | $6,602.68 |
| 360 | 04/01/2055 | $6,602.68 | $6,602.68 | $24.76 | $1,362.50 | $0.00 |