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: $8,004.60
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 08/01/2025 | $1,310,400.00 | $1,725.60 | $4,914.00 | $1,365.00 | $1,308,674.40 |
| 2 | 09/01/2025 | $1,308,674.40 | $1,732.08 | $4,907.53 | $1,365.00 | $1,306,942.32 |
| 3 | 10/01/2025 | $1,306,942.32 | $1,738.57 | $4,901.03 | $1,365.00 | $1,305,203.75 |
| 4 | 11/01/2025 | $1,305,203.75 | $1,745.09 | $4,894.51 | $1,365.00 | $1,303,458.66 |
| 5 | 12/01/2025 | $1,303,458.66 | $1,751.63 | $4,887.97 | $1,365.00 | $1,301,707.03 |
| 6 | 01/01/2026 | $1,301,707.03 | $1,758.20 | $4,881.40 | $1,365.00 | $1,299,948.82 |
| 7 | 02/01/2026 | $1,299,948.82 | $1,764.80 | $4,874.81 | $1,365.00 | $1,298,184.03 |
| 8 | 03/01/2026 | $1,298,184.03 | $1,771.41 | $4,868.19 | $1,365.00 | $1,296,412.61 |
| 9 | 04/01/2026 | $1,296,412.61 | $1,778.06 | $4,861.55 | $1,365.00 | $1,294,634.55 |
| 10 | 05/01/2026 | $1,294,634.55 | $1,784.72 | $4,854.88 | $1,365.00 | $1,292,849.83 |
| 11 | 06/01/2026 | $1,292,849.83 | $1,791.42 | $4,848.19 | $1,365.00 | $1,291,058.41 |
| 12 | 07/01/2026 | $1,291,058.41 | $1,798.14 | $4,841.47 | $1,365.00 | $1,289,260.28 |
| 13 | 08/01/2026 | $1,289,260.28 | $1,804.88 | $4,834.73 | $1,365.00 | $1,287,455.40 |
| 14 | 09/01/2026 | $1,287,455.40 | $1,811.65 | $4,827.96 | $1,365.00 | $1,285,643.75 |
| 15 | 10/01/2026 | $1,285,643.75 | $1,818.44 | $4,821.16 | $1,365.00 | $1,283,825.31 |
| 16 | 11/01/2026 | $1,283,825.31 | $1,825.26 | $4,814.34 | $1,365.00 | $1,282,000.05 |
| 17 | 12/01/2026 | $1,282,000.05 | $1,832.10 | $4,807.50 | $1,365.00 | $1,280,167.95 |
| 18 | 01/01/2027 | $1,280,167.95 | $1,838.97 | $4,800.63 | $1,365.00 | $1,278,328.97 |
| 19 | 02/01/2027 | $1,278,328.97 | $1,845.87 | $4,793.73 | $1,365.00 | $1,276,483.10 |
| 20 | 03/01/2027 | $1,276,483.10 | $1,852.79 | $4,786.81 | $1,365.00 | $1,274,630.31 |
| 21 | 04/01/2027 | $1,274,630.31 | $1,859.74 | $4,779.86 | $1,365.00 | $1,272,770.57 |
| 22 | 05/01/2027 | $1,272,770.57 | $1,866.71 | $4,772.89 | $1,365.00 | $1,270,903.86 |
| 23 | 06/01/2027 | $1,270,903.86 | $1,873.71 | $4,765.89 | $1,365.00 | $1,269,030.14 |
| 24 | 07/01/2027 | $1,269,030.14 | $1,880.74 | $4,758.86 | $1,365.00 | $1,267,149.40 |
| 25 | 08/01/2027 | $1,267,149.40 | $1,887.79 | $4,751.81 | $1,365.00 | $1,265,261.61 |
| 26 | 09/01/2027 | $1,265,261.61 | $1,894.87 | $4,744.73 | $1,365.00 | $1,263,366.73 |
| 27 | 10/01/2027 | $1,263,366.73 | $1,901.98 | $4,737.63 | $1,365.00 | $1,261,464.75 |
| 28 | 11/01/2027 | $1,261,464.75 | $1,909.11 | $4,730.49 | $1,365.00 | $1,259,555.64 |
| 29 | 12/01/2027 | $1,259,555.64 | $1,916.27 | $4,723.33 | $1,365.00 | $1,257,639.37 |
| 30 | 01/01/2028 | $1,257,639.37 | $1,923.46 | $4,716.15 | $1,365.00 | $1,255,715.91 |
| 31 | 02/01/2028 | $1,255,715.91 | $1,930.67 | $4,708.93 | $1,365.00 | $1,253,785.24 |
| 32 | 03/01/2028 | $1,253,785.24 | $1,937.91 | $4,701.69 | $1,365.00 | $1,251,847.34 |
| 33 | 04/01/2028 | $1,251,847.34 | $1,945.18 | $4,694.43 | $1,365.00 | $1,249,902.16 |
| 34 | 05/01/2028 | $1,249,902.16 | $1,952.47 | $4,687.13 | $1,365.00 | $1,247,949.69 |
| 35 | 06/01/2028 | $1,247,949.69 | $1,959.79 | $4,679.81 | $1,365.00 | $1,245,989.89 |
| 36 | 07/01/2028 | $1,245,989.89 | $1,967.14 | $4,672.46 | $1,365.00 | $1,244,022.75 |
| 37 | 08/01/2028 | $1,244,022.75 | $1,974.52 | $4,665.09 | $1,365.00 | $1,242,048.23 |
| 38 | 09/01/2028 | $1,242,048.23 | $1,981.92 | $4,657.68 | $1,365.00 | $1,240,066.31 |
| 39 | 10/01/2028 | $1,240,066.31 | $1,989.36 | $4,650.25 | $1,365.00 | $1,238,076.95 |
| 40 | 11/01/2028 | $1,238,076.95 | $1,996.82 | $4,642.79 | $1,365.00 | $1,236,080.14 |
| 41 | 12/01/2028 | $1,236,080.14 | $2,004.30 | $4,635.30 | $1,365.00 | $1,234,075.83 |
| 42 | 01/01/2029 | $1,234,075.83 | $2,011.82 | $4,627.78 | $1,365.00 | $1,232,064.01 |
| 43 | 02/01/2029 | $1,232,064.01 | $2,019.36 | $4,620.24 | $1,365.00 | $1,230,044.65 |
| 44 | 03/01/2029 | $1,230,044.65 | $2,026.94 | $4,612.67 | $1,365.00 | $1,228,017.71 |
| 45 | 04/01/2029 | $1,228,017.71 | $2,034.54 | $4,605.07 | $1,365.00 | $1,225,983.18 |
| 46 | 05/01/2029 | $1,225,983.18 | $2,042.17 | $4,597.44 | $1,365.00 | $1,223,941.01 |
| 47 | 06/01/2029 | $1,223,941.01 | $2,049.83 | $4,589.78 | $1,365.00 | $1,221,891.18 |
| 48 | 07/01/2029 | $1,221,891.18 | $2,057.51 | $4,582.09 | $1,365.00 | $1,219,833.67 |
| 49 | 08/01/2029 | $1,219,833.67 | $2,065.23 | $4,574.38 | $1,365.00 | $1,217,768.44 |
| 50 | 09/01/2029 | $1,217,768.44 | $2,072.97 | $4,566.63 | $1,365.00 | $1,215,695.47 |
| 51 | 10/01/2029 | $1,215,695.47 | $2,080.75 | $4,558.86 | $1,365.00 | $1,213,614.72 |
| 52 | 11/01/2029 | $1,213,614.72 | $2,088.55 | $4,551.06 | $1,365.00 | $1,211,526.17 |
| 53 | 12/01/2029 | $1,211,526.17 | $2,096.38 | $4,543.22 | $1,365.00 | $1,209,429.79 |
| 54 | 01/01/2030 | $1,209,429.79 | $2,104.24 | $4,535.36 | $1,365.00 | $1,207,325.55 |
| 55 | 02/01/2030 | $1,207,325.55 | $2,112.13 | $4,527.47 | $1,365.00 | $1,205,213.42 |
| 56 | 03/01/2030 | $1,205,213.42 | $2,120.05 | $4,519.55 | $1,365.00 | $1,203,093.36 |
| 57 | 04/01/2030 | $1,203,093.36 | $2,128.00 | $4,511.60 | $1,365.00 | $1,200,965.36 |
| 58 | 05/01/2030 | $1,200,965.36 | $2,135.98 | $4,503.62 | $1,365.00 | $1,198,829.37 |
| 59 | 06/01/2030 | $1,198,829.37 | $2,143.99 | $4,495.61 | $1,365.00 | $1,196,685.38 |
| 60 | 07/01/2030 | $1,196,685.38 | $2,152.03 | $4,487.57 | $1,365.00 | $1,194,533.35 |
| 61 | 08/01/2030 | $1,194,533.35 | $2,160.10 | $4,479.50 | $1,365.00 | $1,192,373.24 |
| 62 | 09/01/2030 | $1,192,373.24 | $2,168.20 | $4,471.40 | $1,365.00 | $1,190,205.04 |
| 63 | 10/01/2030 | $1,190,205.04 | $2,176.34 | $4,463.27 | $1,365.00 | $1,188,028.70 |
| 64 | 11/01/2030 | $1,188,028.70 | $2,184.50 | $4,455.11 | $1,365.00 | $1,185,844.21 |
| 65 | 12/01/2030 | $1,185,844.21 | $2,192.69 | $4,446.92 | $1,365.00 | $1,183,651.52 |
| 66 | 01/01/2031 | $1,183,651.52 | $2,200.91 | $4,438.69 | $1,365.00 | $1,181,450.61 |
| 67 | 02/01/2031 | $1,181,450.61 | $2,209.16 | $4,430.44 | $1,365.00 | $1,179,241.44 |
| 68 | 03/01/2031 | $1,179,241.44 | $2,217.45 | $4,422.16 | $1,365.00 | $1,177,023.99 |
| 69 | 04/01/2031 | $1,177,023.99 | $2,225.76 | $4,413.84 | $1,365.00 | $1,174,798.23 |
| 70 | 05/01/2031 | $1,174,798.23 | $2,234.11 | $4,405.49 | $1,365.00 | $1,172,564.12 |
| 71 | 06/01/2031 | $1,172,564.12 | $2,242.49 | $4,397.12 | $1,365.00 | $1,170,321.63 |
| 72 | 07/01/2031 | $1,170,321.63 | $2,250.90 | $4,388.71 | $1,365.00 | $1,168,070.73 |
| 73 | 08/01/2031 | $1,168,070.73 | $2,259.34 | $4,380.27 | $1,365.00 | $1,165,811.39 |
| 74 | 09/01/2031 | $1,165,811.39 | $2,267.81 | $4,371.79 | $1,365.00 | $1,163,543.58 |
| 75 | 10/01/2031 | $1,163,543.58 | $2,276.32 | $4,363.29 | $1,365.00 | $1,161,267.26 |
| 76 | 11/01/2031 | $1,161,267.26 | $2,284.85 | $4,354.75 | $1,365.00 | $1,158,982.41 |
| 77 | 12/01/2031 | $1,158,982.41 | $2,293.42 | $4,346.18 | $1,365.00 | $1,156,688.99 |
| 78 | 01/01/2032 | $1,156,688.99 | $2,302.02 | $4,337.58 | $1,365.00 | $1,154,386.97 |
| 79 | 02/01/2032 | $1,154,386.97 | $2,310.65 | $4,328.95 | $1,365.00 | $1,152,076.32 |
| 80 | 03/01/2032 | $1,152,076.32 | $2,319.32 | $4,320.29 | $1,365.00 | $1,149,757.00 |
| 81 | 04/01/2032 | $1,149,757.00 | $2,328.02 | $4,311.59 | $1,365.00 | $1,147,428.98 |
| 82 | 05/01/2032 | $1,147,428.98 | $2,336.75 | $4,302.86 | $1,365.00 | $1,145,092.24 |
| 83 | 06/01/2032 | $1,145,092.24 | $2,345.51 | $4,294.10 | $1,365.00 | $1,142,746.73 |
| 84 | 07/01/2032 | $1,142,746.73 | $2,354.30 | $4,285.30 | $1,365.00 | $1,140,392.43 |
| 85 | 08/01/2032 | $1,140,392.43 | $2,363.13 | $4,276.47 | $1,365.00 | $1,138,029.29 |
| 86 | 09/01/2032 | $1,138,029.29 | $2,371.99 | $4,267.61 | $1,365.00 | $1,135,657.30 |
| 87 | 10/01/2032 | $1,135,657.30 | $2,380.89 | $4,258.71 | $1,365.00 | $1,133,276.41 |
| 88 | 11/01/2032 | $1,133,276.41 | $2,389.82 | $4,249.79 | $1,365.00 | $1,130,886.59 |
| 89 | 12/01/2032 | $1,130,886.59 | $2,398.78 | $4,240.82 | $1,365.00 | $1,128,487.81 |
| 90 | 01/01/2033 | $1,128,487.81 | $2,407.78 | $4,231.83 | $1,365.00 | $1,126,080.04 |
| 91 | 02/01/2033 | $1,126,080.04 | $2,416.80 | $4,222.80 | $1,365.00 | $1,123,663.23 |
| 92 | 03/01/2033 | $1,123,663.23 | $2,425.87 | $4,213.74 | $1,365.00 | $1,121,237.37 |
| 93 | 04/01/2033 | $1,121,237.37 | $2,434.96 | $4,204.64 | $1,365.00 | $1,118,802.40 |
| 94 | 05/01/2033 | $1,118,802.40 | $2,444.10 | $4,195.51 | $1,365.00 | $1,116,358.31 |
| 95 | 06/01/2033 | $1,116,358.31 | $2,453.26 | $4,186.34 | $1,365.00 | $1,113,905.05 |
| 96 | 07/01/2033 | $1,113,905.05 | $2,462.46 | $4,177.14 | $1,365.00 | $1,111,442.59 |
| 97 | 08/01/2033 | $1,111,442.59 | $2,471.69 | $4,167.91 | $1,365.00 | $1,108,970.89 |
| 98 | 09/01/2033 | $1,108,970.89 | $2,480.96 | $4,158.64 | $1,365.00 | $1,106,489.93 |
| 99 | 10/01/2033 | $1,106,489.93 | $2,490.27 | $4,149.34 | $1,365.00 | $1,103,999.66 |
| 100 | 11/01/2033 | $1,103,999.66 | $2,499.61 | $4,140.00 | $1,365.00 | $1,101,500.05 |
| 101 | 12/01/2033 | $1,101,500.05 | $2,508.98 | $4,130.63 | $1,365.00 | $1,098,991.08 |
| 102 | 01/01/2034 | $1,098,991.08 | $2,518.39 | $4,121.22 | $1,365.00 | $1,096,472.69 |
| 103 | 02/01/2034 | $1,096,472.69 | $2,527.83 | $4,111.77 | $1,365.00 | $1,093,944.86 |
| 104 | 03/01/2034 | $1,093,944.86 | $2,537.31 | $4,102.29 | $1,365.00 | $1,091,407.54 |
| 105 | 04/01/2034 | $1,091,407.54 | $2,546.83 | $4,092.78 | $1,365.00 | $1,088,860.72 |
| 106 | 05/01/2034 | $1,088,860.72 | $2,556.38 | $4,083.23 | $1,365.00 | $1,086,304.34 |
| 107 | 06/01/2034 | $1,086,304.34 | $2,565.96 | $4,073.64 | $1,365.00 | $1,083,738.38 |
| 108 | 07/01/2034 | $1,083,738.38 | $2,575.59 | $4,064.02 | $1,365.00 | $1,081,162.79 |
| 109 | 08/01/2034 | $1,081,162.79 | $2,585.24 | $4,054.36 | $1,365.00 | $1,078,577.55 |
| 110 | 09/01/2034 | $1,078,577.55 | $2,594.94 | $4,044.67 | $1,365.00 | $1,075,982.61 |
| 111 | 10/01/2034 | $1,075,982.61 | $2,604.67 | $4,034.93 | $1,365.00 | $1,073,377.94 |
| 112 | 11/01/2034 | $1,073,377.94 | $2,614.44 | $4,025.17 | $1,365.00 | $1,070,763.50 |
| 113 | 12/01/2034 | $1,070,763.50 | $2,624.24 | $4,015.36 | $1,365.00 | $1,068,139.26 |
| 114 | 01/01/2035 | $1,068,139.26 | $2,634.08 | $4,005.52 | $1,365.00 | $1,065,505.18 |
| 115 | 02/01/2035 | $1,065,505.18 | $2,643.96 | $3,995.64 | $1,365.00 | $1,062,861.22 |
| 116 | 03/01/2035 | $1,062,861.22 | $2,653.87 | $3,985.73 | $1,365.00 | $1,060,207.35 |
| 117 | 04/01/2035 | $1,060,207.35 | $2,663.83 | $3,975.78 | $1,365.00 | $1,057,543.52 |
| 118 | 05/01/2035 | $1,057,543.52 | $2,673.82 | $3,965.79 | $1,365.00 | $1,054,869.70 |
| 119 | 06/01/2035 | $1,054,869.70 | $2,683.84 | $3,955.76 | $1,365.00 | $1,052,185.86 |
| 120 | 07/01/2035 | $1,052,185.86 | $2,693.91 | $3,945.70 | $1,365.00 | $1,049,491.95 |
| 121 | 08/01/2035 | $1,049,491.95 | $2,704.01 | $3,935.59 | $1,365.00 | $1,046,787.94 |
| 122 | 09/01/2035 | $1,046,787.94 | $2,714.15 | $3,925.45 | $1,365.00 | $1,044,073.79 |
| 123 | 10/01/2035 | $1,044,073.79 | $2,724.33 | $3,915.28 | $1,365.00 | $1,041,349.47 |
| 124 | 11/01/2035 | $1,041,349.47 | $2,734.54 | $3,905.06 | $1,365.00 | $1,038,614.92 |
| 125 | 12/01/2035 | $1,038,614.92 | $2,744.80 | $3,894.81 | $1,365.00 | $1,035,870.13 |
| 126 | 01/01/2036 | $1,035,870.13 | $2,755.09 | $3,884.51 | $1,365.00 | $1,033,115.03 |
| 127 | 02/01/2036 | $1,033,115.03 | $2,765.42 | $3,874.18 | $1,365.00 | $1,030,349.61 |
| 128 | 03/01/2036 | $1,030,349.61 | $2,775.79 | $3,863.81 | $1,365.00 | $1,027,573.82 |
| 129 | 04/01/2036 | $1,027,573.82 | $2,786.20 | $3,853.40 | $1,365.00 | $1,024,787.62 |
| 130 | 05/01/2036 | $1,024,787.62 | $2,796.65 | $3,842.95 | $1,365.00 | $1,021,990.96 |
| 131 | 06/01/2036 | $1,021,990.96 | $2,807.14 | $3,832.47 | $1,365.00 | $1,019,183.83 |
| 132 | 07/01/2036 | $1,019,183.83 | $2,817.66 | $3,821.94 | $1,365.00 | $1,016,366.16 |
| 133 | 08/01/2036 | $1,016,366.16 | $2,828.23 | $3,811.37 | $1,365.00 | $1,013,537.93 |
| 134 | 09/01/2036 | $1,013,537.93 | $2,838.84 | $3,800.77 | $1,365.00 | $1,010,699.09 |
| 135 | 10/01/2036 | $1,010,699.09 | $2,849.48 | $3,790.12 | $1,365.00 | $1,007,849.61 |
| 136 | 11/01/2036 | $1,007,849.61 | $2,860.17 | $3,779.44 | $1,365.00 | $1,004,989.44 |
| 137 | 12/01/2036 | $1,004,989.44 | $2,870.89 | $3,768.71 | $1,365.00 | $1,002,118.55 |
| 138 | 01/01/2037 | $1,002,118.55 | $2,881.66 | $3,757.94 | $1,365.00 | $999,236.89 |
| 139 | 02/01/2037 | $999,236.89 | $2,892.47 | $3,747.14 | $1,365.00 | $996,344.42 |
| 140 | 03/01/2037 | $996,344.42 | $2,903.31 | $3,736.29 | $1,365.00 | $993,441.11 |
| 141 | 04/01/2037 | $993,441.11 | $2,914.20 | $3,725.40 | $1,365.00 | $990,526.91 |
| 142 | 05/01/2037 | $990,526.91 | $2,925.13 | $3,714.48 | $1,365.00 | $987,601.78 |
| 143 | 06/01/2037 | $987,601.78 | $2,936.10 | $3,703.51 | $1,365.00 | $984,665.68 |
| 144 | 07/01/2037 | $984,665.68 | $2,947.11 | $3,692.50 | $1,365.00 | $981,718.58 |
| 145 | 08/01/2037 | $981,718.58 | $2,958.16 | $3,681.44 | $1,365.00 | $978,760.42 |
| 146 | 09/01/2037 | $978,760.42 | $2,969.25 | $3,670.35 | $1,365.00 | $975,791.16 |
| 147 | 10/01/2037 | $975,791.16 | $2,980.39 | $3,659.22 | $1,365.00 | $972,810.78 |
| 148 | 11/01/2037 | $972,810.78 | $2,991.56 | $3,648.04 | $1,365.00 | $969,819.21 |
| 149 | 12/01/2037 | $969,819.21 | $3,002.78 | $3,636.82 | $1,365.00 | $966,816.43 |
| 150 | 01/01/2038 | $966,816.43 | $3,014.04 | $3,625.56 | $1,365.00 | $963,802.39 |
| 151 | 02/01/2038 | $963,802.39 | $3,025.35 | $3,614.26 | $1,365.00 | $960,777.04 |
| 152 | 03/01/2038 | $960,777.04 | $3,036.69 | $3,602.91 | $1,365.00 | $957,740.35 |
| 153 | 04/01/2038 | $957,740.35 | $3,048.08 | $3,591.53 | $1,365.00 | $954,692.27 |
| 154 | 05/01/2038 | $954,692.27 | $3,059.51 | $3,580.10 | $1,365.00 | $951,632.77 |
| 155 | 06/01/2038 | $951,632.77 | $3,070.98 | $3,568.62 | $1,365.00 | $948,561.78 |
| 156 | 07/01/2038 | $948,561.78 | $3,082.50 | $3,557.11 | $1,365.00 | $945,479.29 |
| 157 | 08/01/2038 | $945,479.29 | $3,094.06 | $3,545.55 | $1,365.00 | $942,385.23 |
| 158 | 09/01/2038 | $942,385.23 | $3,105.66 | $3,533.94 | $1,365.00 | $939,279.57 |
| 159 | 10/01/2038 | $939,279.57 | $3,117.31 | $3,522.30 | $1,365.00 | $936,162.26 |
| 160 | 11/01/2038 | $936,162.26 | $3,129.00 | $3,510.61 | $1,365.00 | $933,033.27 |
| 161 | 12/01/2038 | $933,033.27 | $3,140.73 | $3,498.87 | $1,365.00 | $929,892.54 |
| 162 | 01/01/2039 | $929,892.54 | $3,152.51 | $3,487.10 | $1,365.00 | $926,740.03 |
| 163 | 02/01/2039 | $926,740.03 | $3,164.33 | $3,475.28 | $1,365.00 | $923,575.70 |
| 164 | 03/01/2039 | $923,575.70 | $3,176.20 | $3,463.41 | $1,365.00 | $920,399.51 |
| 165 | 04/01/2039 | $920,399.51 | $3,188.11 | $3,451.50 | $1,365.00 | $917,211.40 |
| 166 | 05/01/2039 | $917,211.40 | $3,200.06 | $3,439.54 | $1,365.00 | $914,011.34 |
| 167 | 06/01/2039 | $914,011.34 | $3,212.06 | $3,427.54 | $1,365.00 | $910,799.28 |
| 168 | 07/01/2039 | $910,799.28 | $3,224.11 | $3,415.50 | $1,365.00 | $907,575.17 |
| 169 | 08/01/2039 | $907,575.17 | $3,236.20 | $3,403.41 | $1,365.00 | $904,338.97 |
| 170 | 09/01/2039 | $904,338.97 | $3,248.33 | $3,391.27 | $1,365.00 | $901,090.64 |
| 171 | 10/01/2039 | $901,090.64 | $3,260.51 | $3,379.09 | $1,365.00 | $897,830.12 |
| 172 | 11/01/2039 | $897,830.12 | $3,272.74 | $3,366.86 | $1,365.00 | $894,557.38 |
| 173 | 12/01/2039 | $894,557.38 | $3,285.01 | $3,354.59 | $1,365.00 | $891,272.37 |
| 174 | 01/01/2040 | $891,272.37 | $3,297.33 | $3,342.27 | $1,365.00 | $887,975.04 |
| 175 | 02/01/2040 | $887,975.04 | $3,309.70 | $3,329.91 | $1,365.00 | $884,665.34 |
| 176 | 03/01/2040 | $884,665.34 | $3,322.11 | $3,317.50 | $1,365.00 | $881,343.23 |
| 177 | 04/01/2040 | $881,343.23 | $3,334.57 | $3,305.04 | $1,365.00 | $878,008.66 |
| 178 | 05/01/2040 | $878,008.66 | $3,347.07 | $3,292.53 | $1,365.00 | $874,661.59 |
| 179 | 06/01/2040 | $874,661.59 | $3,359.62 | $3,279.98 | $1,365.00 | $871,301.97 |
| 180 | 07/01/2040 | $871,301.97 | $3,372.22 | $3,267.38 | $1,365.00 | $867,929.74 |
| 181 | 08/01/2040 | $867,929.74 | $3,384.87 | $3,254.74 | $1,365.00 | $864,544.88 |
| 182 | 09/01/2040 | $864,544.88 | $3,397.56 | $3,242.04 | $1,365.00 | $861,147.32 |
| 183 | 10/01/2040 | $861,147.32 | $3,410.30 | $3,229.30 | $1,365.00 | $857,737.01 |
| 184 | 11/01/2040 | $857,737.01 | $3,423.09 | $3,216.51 | $1,365.00 | $854,313.92 |
| 185 | 12/01/2040 | $854,313.92 | $3,435.93 | $3,203.68 | $1,365.00 | $850,878.00 |
| 186 | 01/01/2041 | $850,878.00 | $3,448.81 | $3,190.79 | $1,365.00 | $847,429.18 |
| 187 | 02/01/2041 | $847,429.18 | $3,461.74 | $3,177.86 | $1,365.00 | $843,967.44 |
| 188 | 03/01/2041 | $843,967.44 | $3,474.73 | $3,164.88 | $1,365.00 | $840,492.71 |
| 189 | 04/01/2041 | $840,492.71 | $3,487.76 | $3,151.85 | $1,365.00 | $837,004.96 |
| 190 | 05/01/2041 | $837,004.96 | $3,500.84 | $3,138.77 | $1,365.00 | $833,504.12 |
| 191 | 06/01/2041 | $833,504.12 | $3,513.96 | $3,125.64 | $1,365.00 | $829,990.16 |
| 192 | 07/01/2041 | $829,990.16 | $3,527.14 | $3,112.46 | $1,365.00 | $826,463.02 |
| 193 | 08/01/2041 | $826,463.02 | $3,540.37 | $3,099.24 | $1,365.00 | $822,922.65 |
| 194 | 09/01/2041 | $822,922.65 | $3,553.64 | $3,085.96 | $1,365.00 | $819,369.00 |
| 195 | 10/01/2041 | $819,369.00 | $3,566.97 | $3,072.63 | $1,365.00 | $815,802.03 |
| 196 | 11/01/2041 | $815,802.03 | $3,580.35 | $3,059.26 | $1,365.00 | $812,221.69 |
| 197 | 12/01/2041 | $812,221.69 | $3,593.77 | $3,045.83 | $1,365.00 | $808,627.91 |
| 198 | 01/01/2042 | $808,627.91 | $3,607.25 | $3,032.35 | $1,365.00 | $805,020.66 |
| 199 | 02/01/2042 | $805,020.66 | $3,620.78 | $3,018.83 | $1,365.00 | $801,399.89 |
| 200 | 03/01/2042 | $801,399.89 | $3,634.35 | $3,005.25 | $1,365.00 | $797,765.53 |
| 201 | 04/01/2042 | $797,765.53 | $3,647.98 | $2,991.62 | $1,365.00 | $794,117.55 |
| 202 | 05/01/2042 | $794,117.55 | $3,661.66 | $2,977.94 | $1,365.00 | $790,455.89 |
| 203 | 06/01/2042 | $790,455.89 | $3,675.39 | $2,964.21 | $1,365.00 | $786,780.49 |
| 204 | 07/01/2042 | $786,780.49 | $3,689.18 | $2,950.43 | $1,365.00 | $783,091.31 |
| 205 | 08/01/2042 | $783,091.31 | $3,703.01 | $2,936.59 | $1,365.00 | $779,388.30 |
| 206 | 09/01/2042 | $779,388.30 | $3,716.90 | $2,922.71 | $1,365.00 | $775,671.40 |
| 207 | 10/01/2042 | $775,671.40 | $3,730.84 | $2,908.77 | $1,365.00 | $771,940.57 |
| 208 | 11/01/2042 | $771,940.57 | $3,744.83 | $2,894.78 | $1,365.00 | $768,195.74 |
| 209 | 12/01/2042 | $768,195.74 | $3,758.87 | $2,880.73 | $1,365.00 | $764,436.87 |
| 210 | 01/01/2043 | $764,436.87 | $3,772.97 | $2,866.64 | $1,365.00 | $760,663.90 |
| 211 | 02/01/2043 | $760,663.90 | $3,787.11 | $2,852.49 | $1,365.00 | $756,876.79 |
| 212 | 03/01/2043 | $756,876.79 | $3,801.32 | $2,838.29 | $1,365.00 | $753,075.47 |
| 213 | 04/01/2043 | $753,075.47 | $3,815.57 | $2,824.03 | $1,365.00 | $749,259.90 |
| 214 | 05/01/2043 | $749,259.90 | $3,829.88 | $2,809.72 | $1,365.00 | $745,430.02 |
| 215 | 06/01/2043 | $745,430.02 | $3,844.24 | $2,795.36 | $1,365.00 | $741,585.78 |
| 216 | 07/01/2043 | $741,585.78 | $3,858.66 | $2,780.95 | $1,365.00 | $737,727.12 |
| 217 | 08/01/2043 | $737,727.12 | $3,873.13 | $2,766.48 | $1,365.00 | $733,853.99 |
| 218 | 09/01/2043 | $733,853.99 | $3,887.65 | $2,751.95 | $1,365.00 | $729,966.34 |
| 219 | 10/01/2043 | $729,966.34 | $3,902.23 | $2,737.37 | $1,365.00 | $726,064.11 |
| 220 | 11/01/2043 | $726,064.11 | $3,916.86 | $2,722.74 | $1,365.00 | $722,147.25 |
| 221 | 12/01/2043 | $722,147.25 | $3,931.55 | $2,708.05 | $1,365.00 | $718,215.70 |
| 222 | 01/01/2044 | $718,215.70 | $3,946.30 | $2,693.31 | $1,365.00 | $714,269.40 |
| 223 | 02/01/2044 | $714,269.40 | $3,961.09 | $2,678.51 | $1,365.00 | $710,308.31 |
| 224 | 03/01/2044 | $710,308.31 | $3,975.95 | $2,663.66 | $1,365.00 | $706,332.36 |
| 225 | 04/01/2044 | $706,332.36 | $3,990.86 | $2,648.75 | $1,365.00 | $702,341.50 |
| 226 | 05/01/2044 | $702,341.50 | $4,005.82 | $2,633.78 | $1,365.00 | $698,335.68 |
| 227 | 06/01/2044 | $698,335.68 | $4,020.85 | $2,618.76 | $1,365.00 | $694,314.83 |
| 228 | 07/01/2044 | $694,314.83 | $4,035.92 | $2,603.68 | $1,365.00 | $690,278.91 |
| 229 | 08/01/2044 | $690,278.91 | $4,051.06 | $2,588.55 | $1,365.00 | $686,227.85 |
| 230 | 09/01/2044 | $686,227.85 | $4,066.25 | $2,573.35 | $1,365.00 | $682,161.60 |
| 231 | 10/01/2044 | $682,161.60 | $4,081.50 | $2,558.11 | $1,365.00 | $678,080.10 |
| 232 | 11/01/2044 | $678,080.10 | $4,096.80 | $2,542.80 | $1,365.00 | $673,983.30 |
| 233 | 12/01/2044 | $673,983.30 | $4,112.17 | $2,527.44 | $1,365.00 | $669,871.13 |
| 234 | 01/01/2045 | $669,871.13 | $4,127.59 | $2,512.02 | $1,365.00 | $665,743.54 |
| 235 | 02/01/2045 | $665,743.54 | $4,143.07 | $2,496.54 | $1,365.00 | $661,600.48 |
| 236 | 03/01/2045 | $661,600.48 | $4,158.60 | $2,481.00 | $1,365.00 | $657,441.87 |
| 237 | 04/01/2045 | $657,441.87 | $4,174.20 | $2,465.41 | $1,365.00 | $653,267.68 |
| 238 | 05/01/2045 | $653,267.68 | $4,189.85 | $2,449.75 | $1,365.00 | $649,077.83 |
| 239 | 06/01/2045 | $649,077.83 | $4,205.56 | $2,434.04 | $1,365.00 | $644,872.26 |
| 240 | 07/01/2045 | $644,872.26 | $4,221.33 | $2,418.27 | $1,365.00 | $640,650.93 |
| 241 | 08/01/2045 | $640,650.93 | $4,237.16 | $2,402.44 | $1,365.00 | $636,413.77 |
| 242 | 09/01/2045 | $636,413.77 | $4,253.05 | $2,386.55 | $1,365.00 | $632,160.71 |
| 243 | 10/01/2045 | $632,160.71 | $4,269.00 | $2,370.60 | $1,365.00 | $627,891.71 |
| 244 | 11/01/2045 | $627,891.71 | $4,285.01 | $2,354.59 | $1,365.00 | $623,606.70 |
| 245 | 12/01/2045 | $623,606.70 | $4,301.08 | $2,338.53 | $1,365.00 | $619,305.62 |
| 246 | 01/01/2046 | $619,305.62 | $4,317.21 | $2,322.40 | $1,365.00 | $614,988.42 |
| 247 | 02/01/2046 | $614,988.42 | $4,333.40 | $2,306.21 | $1,365.00 | $610,655.02 |
| 248 | 03/01/2046 | $610,655.02 | $4,349.65 | $2,289.96 | $1,365.00 | $606,305.37 |
| 249 | 04/01/2046 | $606,305.37 | $4,365.96 | $2,273.65 | $1,365.00 | $601,939.41 |
| 250 | 05/01/2046 | $601,939.41 | $4,382.33 | $2,257.27 | $1,365.00 | $597,557.08 |
| 251 | 06/01/2046 | $597,557.08 | $4,398.77 | $2,240.84 | $1,365.00 | $593,158.31 |
| 252 | 07/01/2046 | $593,158.31 | $4,415.26 | $2,224.34 | $1,365.00 | $588,743.05 |
| 253 | 08/01/2046 | $588,743.05 | $4,431.82 | $2,207.79 | $1,365.00 | $584,311.23 |
| 254 | 09/01/2046 | $584,311.23 | $4,448.44 | $2,191.17 | $1,365.00 | $579,862.80 |
| 255 | 10/01/2046 | $579,862.80 | $4,465.12 | $2,174.49 | $1,365.00 | $575,397.68 |
| 256 | 11/01/2046 | $575,397.68 | $4,481.86 | $2,157.74 | $1,365.00 | $570,915.82 |
| 257 | 12/01/2046 | $570,915.82 | $4,498.67 | $2,140.93 | $1,365.00 | $566,417.15 |
| 258 | 01/01/2047 | $566,417.15 | $4,515.54 | $2,124.06 | $1,365.00 | $561,901.61 |
| 259 | 02/01/2047 | $561,901.61 | $4,532.47 | $2,107.13 | $1,365.00 | $557,369.13 |
| 260 | 03/01/2047 | $557,369.13 | $4,549.47 | $2,090.13 | $1,365.00 | $552,819.66 |
| 261 | 04/01/2047 | $552,819.66 | $4,566.53 | $2,073.07 | $1,365.00 | $548,253.13 |
| 262 | 05/01/2047 | $548,253.13 | $4,583.66 | $2,055.95 | $1,365.00 | $543,669.48 |
| 263 | 06/01/2047 | $543,669.48 | $4,600.84 | $2,038.76 | $1,365.00 | $539,068.63 |
| 264 | 07/01/2047 | $539,068.63 | $4,618.10 | $2,021.51 | $1,365.00 | $534,450.54 |
| 265 | 08/01/2047 | $534,450.54 | $4,635.41 | $2,004.19 | $1,365.00 | $529,815.12 |
| 266 | 09/01/2047 | $529,815.12 | $4,652.80 | $1,986.81 | $1,365.00 | $525,162.32 |
| 267 | 10/01/2047 | $525,162.32 | $4,670.25 | $1,969.36 | $1,365.00 | $520,492.08 |
| 268 | 11/01/2047 | $520,492.08 | $4,687.76 | $1,951.85 | $1,365.00 | $515,804.32 |
| 269 | 12/01/2047 | $515,804.32 | $4,705.34 | $1,934.27 | $1,365.00 | $511,098.98 |
| 270 | 01/01/2048 | $511,098.98 | $4,722.98 | $1,916.62 | $1,365.00 | $506,376.00 |
| 271 | 02/01/2048 | $506,376.00 | $4,740.69 | $1,898.91 | $1,365.00 | $501,635.30 |
| 272 | 03/01/2048 | $501,635.30 | $4,758.47 | $1,881.13 | $1,365.00 | $496,876.83 |
| 273 | 04/01/2048 | $496,876.83 | $4,776.32 | $1,863.29 | $1,365.00 | $492,100.52 |
| 274 | 05/01/2048 | $492,100.52 | $4,794.23 | $1,845.38 | $1,365.00 | $487,306.29 |
| 275 | 06/01/2048 | $487,306.29 | $4,812.21 | $1,827.40 | $1,365.00 | $482,494.08 |
| 276 | 07/01/2048 | $482,494.08 | $4,830.25 | $1,809.35 | $1,365.00 | $477,663.83 |
| 277 | 08/01/2048 | $477,663.83 | $4,848.36 | $1,791.24 | $1,365.00 | $472,815.47 |
| 278 | 09/01/2048 | $472,815.47 | $4,866.55 | $1,773.06 | $1,365.00 | $467,948.92 |
| 279 | 10/01/2048 | $467,948.92 | $4,884.80 | $1,754.81 | $1,365.00 | $463,064.12 |
| 280 | 11/01/2048 | $463,064.12 | $4,903.11 | $1,736.49 | $1,365.00 | $458,161.01 |
| 281 | 12/01/2048 | $458,161.01 | $4,921.50 | $1,718.10 | $1,365.00 | $453,239.51 |
| 282 | 01/01/2049 | $453,239.51 | $4,939.96 | $1,699.65 | $1,365.00 | $448,299.55 |
| 283 | 02/01/2049 | $448,299.55 | $4,958.48 | $1,681.12 | $1,365.00 | $443,341.07 |
| 284 | 03/01/2049 | $443,341.07 | $4,977.08 | $1,662.53 | $1,365.00 | $438,364.00 |
| 285 | 04/01/2049 | $438,364.00 | $4,995.74 | $1,643.86 | $1,365.00 | $433,368.26 |
| 286 | 05/01/2049 | $433,368.26 | $5,014.47 | $1,625.13 | $1,365.00 | $428,353.78 |
| 287 | 06/01/2049 | $428,353.78 | $5,033.28 | $1,606.33 | $1,365.00 | $423,320.51 |
| 288 | 07/01/2049 | $423,320.51 | $5,052.15 | $1,587.45 | $1,365.00 | $418,268.35 |
| 289 | 08/01/2049 | $418,268.35 | $5,071.10 | $1,568.51 | $1,365.00 | $413,197.26 |
| 290 | 09/01/2049 | $413,197.26 | $5,090.11 | $1,549.49 | $1,365.00 | $408,107.14 |
| 291 | 10/01/2049 | $408,107.14 | $5,109.20 | $1,530.40 | $1,365.00 | $402,997.94 |
| 292 | 11/01/2049 | $402,997.94 | $5,128.36 | $1,511.24 | $1,365.00 | $397,869.58 |
| 293 | 12/01/2049 | $397,869.58 | $5,147.59 | $1,492.01 | $1,365.00 | $392,721.98 |
| 294 | 01/01/2050 | $392,721.98 | $5,166.90 | $1,472.71 | $1,365.00 | $387,555.09 |
| 295 | 02/01/2050 | $387,555.09 | $5,186.27 | $1,453.33 | $1,365.00 | $382,368.81 |
| 296 | 03/01/2050 | $382,368.81 | $5,205.72 | $1,433.88 | $1,365.00 | $377,163.09 |
| 297 | 04/01/2050 | $377,163.09 | $5,225.24 | $1,414.36 | $1,365.00 | $371,937.85 |
| 298 | 05/01/2050 | $371,937.85 | $5,244.84 | $1,394.77 | $1,365.00 | $366,693.01 |
| 299 | 06/01/2050 | $366,693.01 | $5,264.51 | $1,375.10 | $1,365.00 | $361,428.51 |
| 300 | 07/01/2050 | $361,428.51 | $5,284.25 | $1,355.36 | $1,365.00 | $356,144.26 |
| 301 | 08/01/2050 | $356,144.26 | $5,304.06 | $1,335.54 | $1,365.00 | $350,840.20 |
| 302 | 09/01/2050 | $350,840.20 | $5,323.95 | $1,315.65 | $1,365.00 | $345,516.24 |
| 303 | 10/01/2050 | $345,516.24 | $5,343.92 | $1,295.69 | $1,365.00 | $340,172.33 |
| 304 | 11/01/2050 | $340,172.33 | $5,363.96 | $1,275.65 | $1,365.00 | $334,808.37 |
| 305 | 12/01/2050 | $334,808.37 | $5,384.07 | $1,255.53 | $1,365.00 | $329,424.29 |
| 306 | 01/01/2051 | $329,424.29 | $5,404.26 | $1,235.34 | $1,365.00 | $324,020.03 |
| 307 | 02/01/2051 | $324,020.03 | $5,424.53 | $1,215.08 | $1,365.00 | $318,595.50 |
| 308 | 03/01/2051 | $318,595.50 | $5,444.87 | $1,194.73 | $1,365.00 | $313,150.63 |
| 309 | 04/01/2051 | $313,150.63 | $5,465.29 | $1,174.31 | $1,365.00 | $307,685.34 |
| 310 | 05/01/2051 | $307,685.34 | $5,485.78 | $1,153.82 | $1,365.00 | $302,199.56 |
| 311 | 06/01/2051 | $302,199.56 | $5,506.36 | $1,133.25 | $1,365.00 | $296,693.20 |
| 312 | 07/01/2051 | $296,693.20 | $5,527.00 | $1,112.60 | $1,365.00 | $291,166.20 |
| 313 | 08/01/2051 | $291,166.20 | $5,547.73 | $1,091.87 | $1,365.00 | $285,618.47 |
| 314 | 09/01/2051 | $285,618.47 | $5,568.54 | $1,071.07 | $1,365.00 | $280,049.93 |
| 315 | 10/01/2051 | $280,049.93 | $5,589.42 | $1,050.19 | $1,365.00 | $274,460.51 |
| 316 | 11/01/2051 | $274,460.51 | $5,610.38 | $1,029.23 | $1,365.00 | $268,850.14 |
| 317 | 12/01/2051 | $268,850.14 | $5,631.42 | $1,008.19 | $1,365.00 | $263,218.72 |
| 318 | 01/01/2052 | $263,218.72 | $5,652.53 | $987.07 | $1,365.00 | $257,566.19 |
| 319 | 02/01/2052 | $257,566.19 | $5,673.73 | $965.87 | $1,365.00 | $251,892.45 |
| 320 | 03/01/2052 | $251,892.45 | $5,695.01 | $944.60 | $1,365.00 | $246,197.45 |
| 321 | 04/01/2052 | $246,197.45 | $5,716.36 | $923.24 | $1,365.00 | $240,481.08 |
| 322 | 05/01/2052 | $240,481.08 | $5,737.80 | $901.80 | $1,365.00 | $234,743.28 |
| 323 | 06/01/2052 | $234,743.28 | $5,759.32 | $880.29 | $1,365.00 | $228,983.97 |
| 324 | 07/01/2052 | $228,983.97 | $5,780.91 | $858.69 | $1,365.00 | $223,203.05 |
| 325 | 08/01/2052 | $223,203.05 | $5,802.59 | $837.01 | $1,365.00 | $217,400.46 |
| 326 | 09/01/2052 | $217,400.46 | $5,824.35 | $815.25 | $1,365.00 | $211,576.11 |
| 327 | 10/01/2052 | $211,576.11 | $5,846.19 | $793.41 | $1,365.00 | $205,729.91 |
| 328 | 11/01/2052 | $205,729.91 | $5,868.12 | $771.49 | $1,365.00 | $199,861.79 |
| 329 | 12/01/2052 | $199,861.79 | $5,890.12 | $749.48 | $1,365.00 | $193,971.67 |
| 330 | 01/01/2053 | $193,971.67 | $5,912.21 | $727.39 | $1,365.00 | $188,059.46 |
| 331 | 02/01/2053 | $188,059.46 | $5,934.38 | $705.22 | $1,365.00 | $182,125.08 |
| 332 | 03/01/2053 | $182,125.08 | $5,956.64 | $682.97 | $1,365.00 | $176,168.44 |
| 333 | 04/01/2053 | $176,168.44 | $5,978.97 | $660.63 | $1,365.00 | $170,189.47 |
| 334 | 05/01/2053 | $170,189.47 | $6,001.39 | $638.21 | $1,365.00 | $164,188.08 |
| 335 | 06/01/2053 | $164,188.08 | $6,023.90 | $615.71 | $1,365.00 | $158,164.18 |
| 336 | 07/01/2053 | $158,164.18 | $6,046.49 | $593.12 | $1,365.00 | $152,117.69 |
| 337 | 08/01/2053 | $152,117.69 | $6,069.16 | $570.44 | $1,365.00 | $146,048.53 |
| 338 | 09/01/2053 | $146,048.53 | $6,091.92 | $547.68 | $1,365.00 | $139,956.61 |
| 339 | 10/01/2053 | $139,956.61 | $6,114.77 | $524.84 | $1,365.00 | $133,841.84 |
| 340 | 11/01/2053 | $133,841.84 | $6,137.70 | $501.91 | $1,365.00 | $127,704.14 |
| 341 | 12/01/2053 | $127,704.14 | $6,160.71 | $478.89 | $1,365.00 | $121,543.43 |
| 342 | 01/01/2054 | $121,543.43 | $6,183.82 | $455.79 | $1,365.00 | $115,359.61 |
| 343 | 02/01/2054 | $115,359.61 | $6,207.01 | $432.60 | $1,365.00 | $109,152.61 |
| 344 | 03/01/2054 | $109,152.61 | $6,230.28 | $409.32 | $1,365.00 | $102,922.32 |
| 345 | 04/01/2054 | $102,922.32 | $6,253.65 | $385.96 | $1,365.00 | $96,668.68 |
| 346 | 05/01/2054 | $96,668.68 | $6,277.10 | $362.51 | $1,365.00 | $90,391.58 |
| 347 | 06/01/2054 | $90,391.58 | $6,300.64 | $338.97 | $1,365.00 | $84,090.94 |
| 348 | 07/01/2054 | $84,090.94 | $6,324.26 | $315.34 | $1,365.00 | $77,766.68 |
| 349 | 08/01/2054 | $77,766.68 | $6,347.98 | $291.63 | $1,365.00 | $71,418.70 |
| 350 | 09/01/2054 | $71,418.70 | $6,371.78 | $267.82 | $1,365.00 | $65,046.92 |
| 351 | 10/01/2054 | $65,046.92 | $6,395.68 | $243.93 | $1,365.00 | $58,651.24 |
| 352 | 11/01/2054 | $58,651.24 | $6,419.66 | $219.94 | $1,365.00 | $52,231.58 |
| 353 | 12/01/2054 | $52,231.58 | $6,443.74 | $195.87 | $1,365.00 | $45,787.84 |
| 354 | 01/01/2055 | $45,787.84 | $6,467.90 | $171.70 | $1,365.00 | $39,319.94 |
| 355 | 02/01/2055 | $39,319.94 | $6,492.15 | $147.45 | $1,365.00 | $32,827.79 |
| 356 | 03/01/2055 | $32,827.79 | $6,516.50 | $123.10 | $1,365.00 | $26,311.29 |
| 357 | 04/01/2055 | $26,311.29 | $6,540.94 | $98.67 | $1,365.00 | $19,770.35 |
| 358 | 05/01/2055 | $19,770.35 | $6,565.47 | $74.14 | $1,365.00 | $13,204.88 |
| 359 | 06/01/2055 | $13,204.88 | $6,590.09 | $49.52 | $1,365.00 | $6,614.80 |
| 360 | 07/01/2055 | $6,614.80 | $6,614.80 | $24.81 | $1,365.00 | $0.00 |