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: $8,038.81
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 06/01/2025 | $1,316,000.00 | $1,732.98 | $4,935.00 | $1,370.83 | $1,314,267.02 |
| 2 | 07/01/2025 | $1,314,267.02 | $1,739.48 | $4,928.50 | $1,370.83 | $1,312,527.54 |
| 3 | 08/01/2025 | $1,312,527.54 | $1,746.00 | $4,921.98 | $1,370.83 | $1,310,781.54 |
| 4 | 09/01/2025 | $1,310,781.54 | $1,752.55 | $4,915.43 | $1,370.83 | $1,309,029.00 |
| 5 | 10/01/2025 | $1,309,029.00 | $1,759.12 | $4,908.86 | $1,370.83 | $1,307,269.88 |
| 6 | 11/01/2025 | $1,307,269.88 | $1,765.72 | $4,902.26 | $1,370.83 | $1,305,504.16 |
| 7 | 12/01/2025 | $1,305,504.16 | $1,772.34 | $4,895.64 | $1,370.83 | $1,303,731.82 |
| 8 | 01/01/2026 | $1,303,731.82 | $1,778.98 | $4,888.99 | $1,370.83 | $1,301,952.84 |
| 9 | 02/01/2026 | $1,301,952.84 | $1,785.66 | $4,882.32 | $1,370.83 | $1,300,167.18 |
| 10 | 03/01/2026 | $1,300,167.18 | $1,792.35 | $4,875.63 | $1,370.83 | $1,298,374.83 |
| 11 | 04/01/2026 | $1,298,374.83 | $1,799.07 | $4,868.91 | $1,370.83 | $1,296,575.76 |
| 12 | 05/01/2026 | $1,296,575.76 | $1,805.82 | $4,862.16 | $1,370.83 | $1,294,769.94 |
| 13 | 06/01/2026 | $1,294,769.94 | $1,812.59 | $4,855.39 | $1,370.83 | $1,292,957.35 |
| 14 | 07/01/2026 | $1,292,957.35 | $1,819.39 | $4,848.59 | $1,370.83 | $1,291,137.96 |
| 15 | 08/01/2026 | $1,291,137.96 | $1,826.21 | $4,841.77 | $1,370.83 | $1,289,311.75 |
| 16 | 09/01/2026 | $1,289,311.75 | $1,833.06 | $4,834.92 | $1,370.83 | $1,287,478.69 |
| 17 | 10/01/2026 | $1,287,478.69 | $1,839.93 | $4,828.05 | $1,370.83 | $1,285,638.75 |
| 18 | 11/01/2026 | $1,285,638.75 | $1,846.83 | $4,821.15 | $1,370.83 | $1,283,791.92 |
| 19 | 12/01/2026 | $1,283,791.92 | $1,853.76 | $4,814.22 | $1,370.83 | $1,281,938.16 |
| 20 | 01/01/2027 | $1,281,938.16 | $1,860.71 | $4,807.27 | $1,370.83 | $1,280,077.45 |
| 21 | 02/01/2027 | $1,280,077.45 | $1,867.69 | $4,800.29 | $1,370.83 | $1,278,209.76 |
| 22 | 03/01/2027 | $1,278,209.76 | $1,874.69 | $4,793.29 | $1,370.83 | $1,276,335.07 |
| 23 | 04/01/2027 | $1,276,335.07 | $1,881.72 | $4,786.26 | $1,370.83 | $1,274,453.35 |
| 24 | 05/01/2027 | $1,274,453.35 | $1,888.78 | $4,779.20 | $1,370.83 | $1,272,564.57 |
| 25 | 06/01/2027 | $1,272,564.57 | $1,895.86 | $4,772.12 | $1,370.83 | $1,270,668.71 |
| 26 | 07/01/2027 | $1,270,668.71 | $1,902.97 | $4,765.01 | $1,370.83 | $1,268,765.74 |
| 27 | 08/01/2027 | $1,268,765.74 | $1,910.11 | $4,757.87 | $1,370.83 | $1,266,855.63 |
| 28 | 09/01/2027 | $1,266,855.63 | $1,917.27 | $4,750.71 | $1,370.83 | $1,264,938.36 |
| 29 | 10/01/2027 | $1,264,938.36 | $1,924.46 | $4,743.52 | $1,370.83 | $1,263,013.90 |
| 30 | 11/01/2027 | $1,263,013.90 | $1,931.68 | $4,736.30 | $1,370.83 | $1,261,082.22 |
| 31 | 12/01/2027 | $1,261,082.22 | $1,938.92 | $4,729.06 | $1,370.83 | $1,259,143.30 |
| 32 | 01/01/2028 | $1,259,143.30 | $1,946.19 | $4,721.79 | $1,370.83 | $1,257,197.11 |
| 33 | 02/01/2028 | $1,257,197.11 | $1,953.49 | $4,714.49 | $1,370.83 | $1,255,243.62 |
| 34 | 03/01/2028 | $1,255,243.62 | $1,960.82 | $4,707.16 | $1,370.83 | $1,253,282.81 |
| 35 | 04/01/2028 | $1,253,282.81 | $1,968.17 | $4,699.81 | $1,370.83 | $1,251,314.64 |
| 36 | 05/01/2028 | $1,251,314.64 | $1,975.55 | $4,692.43 | $1,370.83 | $1,249,339.09 |
| 37 | 06/01/2028 | $1,249,339.09 | $1,982.96 | $4,685.02 | $1,370.83 | $1,247,356.13 |
| 38 | 07/01/2028 | $1,247,356.13 | $1,990.39 | $4,677.59 | $1,370.83 | $1,245,365.74 |
| 39 | 08/01/2028 | $1,245,365.74 | $1,997.86 | $4,670.12 | $1,370.83 | $1,243,367.88 |
| 40 | 09/01/2028 | $1,243,367.88 | $2,005.35 | $4,662.63 | $1,370.83 | $1,241,362.53 |
| 41 | 10/01/2028 | $1,241,362.53 | $2,012.87 | $4,655.11 | $1,370.83 | $1,239,349.66 |
| 42 | 11/01/2028 | $1,239,349.66 | $2,020.42 | $4,647.56 | $1,370.83 | $1,237,329.25 |
| 43 | 12/01/2028 | $1,237,329.25 | $2,027.99 | $4,639.98 | $1,370.83 | $1,235,301.25 |
| 44 | 01/01/2029 | $1,235,301.25 | $2,035.60 | $4,632.38 | $1,370.83 | $1,233,265.65 |
| 45 | 02/01/2029 | $1,233,265.65 | $2,043.23 | $4,624.75 | $1,370.83 | $1,231,222.42 |
| 46 | 03/01/2029 | $1,231,222.42 | $2,050.89 | $4,617.08 | $1,370.83 | $1,229,171.53 |
| 47 | 04/01/2029 | $1,229,171.53 | $2,058.59 | $4,609.39 | $1,370.83 | $1,227,112.94 |
| 48 | 05/01/2029 | $1,227,112.94 | $2,066.31 | $4,601.67 | $1,370.83 | $1,225,046.63 |
| 49 | 06/01/2029 | $1,225,046.63 | $2,074.05 | $4,593.92 | $1,370.83 | $1,222,972.58 |
| 50 | 07/01/2029 | $1,222,972.58 | $2,081.83 | $4,586.15 | $1,370.83 | $1,220,890.75 |
| 51 | 08/01/2029 | $1,220,890.75 | $2,089.64 | $4,578.34 | $1,370.83 | $1,218,801.11 |
| 52 | 09/01/2029 | $1,218,801.11 | $2,097.47 | $4,570.50 | $1,370.83 | $1,216,703.64 |
| 53 | 10/01/2029 | $1,216,703.64 | $2,105.34 | $4,562.64 | $1,370.83 | $1,214,598.30 |
| 54 | 11/01/2029 | $1,214,598.30 | $2,113.24 | $4,554.74 | $1,370.83 | $1,212,485.06 |
| 55 | 12/01/2029 | $1,212,485.06 | $2,121.16 | $4,546.82 | $1,370.83 | $1,210,363.90 |
| 56 | 01/01/2030 | $1,210,363.90 | $2,129.11 | $4,538.86 | $1,370.83 | $1,208,234.79 |
| 57 | 02/01/2030 | $1,208,234.79 | $2,137.10 | $4,530.88 | $1,370.83 | $1,206,097.69 |
| 58 | 03/01/2030 | $1,206,097.69 | $2,145.11 | $4,522.87 | $1,370.83 | $1,203,952.58 |
| 59 | 04/01/2030 | $1,203,952.58 | $2,153.16 | $4,514.82 | $1,370.83 | $1,201,799.42 |
| 60 | 05/01/2030 | $1,201,799.42 | $2,161.23 | $4,506.75 | $1,370.83 | $1,199,638.19 |
| 61 | 06/01/2030 | $1,199,638.19 | $2,169.34 | $4,498.64 | $1,370.83 | $1,197,468.85 |
| 62 | 07/01/2030 | $1,197,468.85 | $2,177.47 | $4,490.51 | $1,370.83 | $1,195,291.38 |
| 63 | 08/01/2030 | $1,195,291.38 | $2,185.64 | $4,482.34 | $1,370.83 | $1,193,105.75 |
| 64 | 09/01/2030 | $1,193,105.75 | $2,193.83 | $4,474.15 | $1,370.83 | $1,190,911.92 |
| 65 | 10/01/2030 | $1,190,911.92 | $2,202.06 | $4,465.92 | $1,370.83 | $1,188,709.86 |
| 66 | 11/01/2030 | $1,188,709.86 | $2,210.32 | $4,457.66 | $1,370.83 | $1,186,499.54 |
| 67 | 12/01/2030 | $1,186,499.54 | $2,218.61 | $4,449.37 | $1,370.83 | $1,184,280.93 |
| 68 | 01/01/2031 | $1,184,280.93 | $2,226.93 | $4,441.05 | $1,370.83 | $1,182,054.01 |
| 69 | 02/01/2031 | $1,182,054.01 | $2,235.28 | $4,432.70 | $1,370.83 | $1,179,818.73 |
| 70 | 03/01/2031 | $1,179,818.73 | $2,243.66 | $4,424.32 | $1,370.83 | $1,177,575.07 |
| 71 | 04/01/2031 | $1,177,575.07 | $2,252.07 | $4,415.91 | $1,370.83 | $1,175,323.00 |
| 72 | 05/01/2031 | $1,175,323.00 | $2,260.52 | $4,407.46 | $1,370.83 | $1,173,062.49 |
| 73 | 06/01/2031 | $1,173,062.49 | $2,268.99 | $4,398.98 | $1,370.83 | $1,170,793.49 |
| 74 | 07/01/2031 | $1,170,793.49 | $2,277.50 | $4,390.48 | $1,370.83 | $1,168,515.99 |
| 75 | 08/01/2031 | $1,168,515.99 | $2,286.04 | $4,381.93 | $1,370.83 | $1,166,229.94 |
| 76 | 09/01/2031 | $1,166,229.94 | $2,294.62 | $4,373.36 | $1,370.83 | $1,163,935.33 |
| 77 | 10/01/2031 | $1,163,935.33 | $2,303.22 | $4,364.76 | $1,370.83 | $1,161,632.11 |
| 78 | 11/01/2031 | $1,161,632.11 | $2,311.86 | $4,356.12 | $1,370.83 | $1,159,320.25 |
| 79 | 12/01/2031 | $1,159,320.25 | $2,320.53 | $4,347.45 | $1,370.83 | $1,156,999.72 |
| 80 | 01/01/2032 | $1,156,999.72 | $2,329.23 | $4,338.75 | $1,370.83 | $1,154,670.49 |
| 81 | 02/01/2032 | $1,154,670.49 | $2,337.96 | $4,330.01 | $1,370.83 | $1,152,332.53 |
| 82 | 03/01/2032 | $1,152,332.53 | $2,346.73 | $4,321.25 | $1,370.83 | $1,149,985.79 |
| 83 | 04/01/2032 | $1,149,985.79 | $2,355.53 | $4,312.45 | $1,370.83 | $1,147,630.26 |
| 84 | 05/01/2032 | $1,147,630.26 | $2,364.37 | $4,303.61 | $1,370.83 | $1,145,265.90 |
| 85 | 06/01/2032 | $1,145,265.90 | $2,373.23 | $4,294.75 | $1,370.83 | $1,142,892.67 |
| 86 | 07/01/2032 | $1,142,892.67 | $2,382.13 | $4,285.85 | $1,370.83 | $1,140,510.53 |
| 87 | 08/01/2032 | $1,140,510.53 | $2,391.06 | $4,276.91 | $1,370.83 | $1,138,119.47 |
| 88 | 09/01/2032 | $1,138,119.47 | $2,400.03 | $4,267.95 | $1,370.83 | $1,135,719.44 |
| 89 | 10/01/2032 | $1,135,719.44 | $2,409.03 | $4,258.95 | $1,370.83 | $1,133,310.41 |
| 90 | 11/01/2032 | $1,133,310.41 | $2,418.06 | $4,249.91 | $1,370.83 | $1,130,892.34 |
| 91 | 12/01/2032 | $1,130,892.34 | $2,427.13 | $4,240.85 | $1,370.83 | $1,128,465.21 |
| 92 | 01/01/2033 | $1,128,465.21 | $2,436.23 | $4,231.74 | $1,370.83 | $1,126,028.98 |
| 93 | 02/01/2033 | $1,126,028.98 | $2,445.37 | $4,222.61 | $1,370.83 | $1,123,583.61 |
| 94 | 03/01/2033 | $1,123,583.61 | $2,454.54 | $4,213.44 | $1,370.83 | $1,121,129.07 |
| 95 | 04/01/2033 | $1,121,129.07 | $2,463.74 | $4,204.23 | $1,370.83 | $1,118,665.32 |
| 96 | 05/01/2033 | $1,118,665.32 | $2,472.98 | $4,194.99 | $1,370.83 | $1,116,192.34 |
| 97 | 06/01/2033 | $1,116,192.34 | $2,482.26 | $4,185.72 | $1,370.83 | $1,113,710.08 |
| 98 | 07/01/2033 | $1,113,710.08 | $2,491.57 | $4,176.41 | $1,370.83 | $1,111,218.52 |
| 99 | 08/01/2033 | $1,111,218.52 | $2,500.91 | $4,167.07 | $1,370.83 | $1,108,717.61 |
| 100 | 09/01/2033 | $1,108,717.61 | $2,510.29 | $4,157.69 | $1,370.83 | $1,106,207.32 |
| 101 | 10/01/2033 | $1,106,207.32 | $2,519.70 | $4,148.28 | $1,370.83 | $1,103,687.62 |
| 102 | 11/01/2033 | $1,103,687.62 | $2,529.15 | $4,138.83 | $1,370.83 | $1,101,158.47 |
| 103 | 12/01/2033 | $1,101,158.47 | $2,538.63 | $4,129.34 | $1,370.83 | $1,098,619.83 |
| 104 | 01/01/2034 | $1,098,619.83 | $2,548.15 | $4,119.82 | $1,370.83 | $1,096,071.68 |
| 105 | 02/01/2034 | $1,096,071.68 | $2,557.71 | $4,110.27 | $1,370.83 | $1,093,513.97 |
| 106 | 03/01/2034 | $1,093,513.97 | $2,567.30 | $4,100.68 | $1,370.83 | $1,090,946.67 |
| 107 | 04/01/2034 | $1,090,946.67 | $2,576.93 | $4,091.05 | $1,370.83 | $1,088,369.74 |
| 108 | 05/01/2034 | $1,088,369.74 | $2,586.59 | $4,081.39 | $1,370.83 | $1,085,783.15 |
| 109 | 06/01/2034 | $1,085,783.15 | $2,596.29 | $4,071.69 | $1,370.83 | $1,083,186.86 |
| 110 | 07/01/2034 | $1,083,186.86 | $2,606.03 | $4,061.95 | $1,370.83 | $1,080,580.83 |
| 111 | 08/01/2034 | $1,080,580.83 | $2,615.80 | $4,052.18 | $1,370.83 | $1,077,965.03 |
| 112 | 09/01/2034 | $1,077,965.03 | $2,625.61 | $4,042.37 | $1,370.83 | $1,075,339.42 |
| 113 | 10/01/2034 | $1,075,339.42 | $2,635.46 | $4,032.52 | $1,370.83 | $1,072,703.96 |
| 114 | 11/01/2034 | $1,072,703.96 | $2,645.34 | $4,022.64 | $1,370.83 | $1,070,058.62 |
| 115 | 12/01/2034 | $1,070,058.62 | $2,655.26 | $4,012.72 | $1,370.83 | $1,067,403.36 |
| 116 | 01/01/2035 | $1,067,403.36 | $2,665.22 | $4,002.76 | $1,370.83 | $1,064,738.15 |
| 117 | 02/01/2035 | $1,064,738.15 | $2,675.21 | $3,992.77 | $1,370.83 | $1,062,062.94 |
| 118 | 03/01/2035 | $1,062,062.94 | $2,685.24 | $3,982.74 | $1,370.83 | $1,059,377.69 |
| 119 | 04/01/2035 | $1,059,377.69 | $2,695.31 | $3,972.67 | $1,370.83 | $1,056,682.38 |
| 120 | 05/01/2035 | $1,056,682.38 | $2,705.42 | $3,962.56 | $1,370.83 | $1,053,976.96 |
| 121 | 06/01/2035 | $1,053,976.96 | $2,715.57 | $3,952.41 | $1,370.83 | $1,051,261.40 |
| 122 | 07/01/2035 | $1,051,261.40 | $2,725.75 | $3,942.23 | $1,370.83 | $1,048,535.65 |
| 123 | 08/01/2035 | $1,048,535.65 | $2,735.97 | $3,932.01 | $1,370.83 | $1,045,799.68 |
| 124 | 09/01/2035 | $1,045,799.68 | $2,746.23 | $3,921.75 | $1,370.83 | $1,043,053.45 |
| 125 | 10/01/2035 | $1,043,053.45 | $2,756.53 | $3,911.45 | $1,370.83 | $1,040,296.92 |
| 126 | 11/01/2035 | $1,040,296.92 | $2,766.87 | $3,901.11 | $1,370.83 | $1,037,530.06 |
| 127 | 12/01/2035 | $1,037,530.06 | $2,777.24 | $3,890.74 | $1,370.83 | $1,034,752.81 |
| 128 | 01/01/2036 | $1,034,752.81 | $2,787.66 | $3,880.32 | $1,370.83 | $1,031,965.16 |
| 129 | 02/01/2036 | $1,031,965.16 | $2,798.11 | $3,869.87 | $1,370.83 | $1,029,167.05 |
| 130 | 03/01/2036 | $1,029,167.05 | $2,808.60 | $3,859.38 | $1,370.83 | $1,026,358.45 |
| 131 | 04/01/2036 | $1,026,358.45 | $2,819.13 | $3,848.84 | $1,370.83 | $1,023,539.31 |
| 132 | 05/01/2036 | $1,023,539.31 | $2,829.71 | $3,838.27 | $1,370.83 | $1,020,709.61 |
| 133 | 06/01/2036 | $1,020,709.61 | $2,840.32 | $3,827.66 | $1,370.83 | $1,017,869.29 |
| 134 | 07/01/2036 | $1,017,869.29 | $2,850.97 | $3,817.01 | $1,370.83 | $1,015,018.32 |
| 135 | 08/01/2036 | $1,015,018.32 | $2,861.66 | $3,806.32 | $1,370.83 | $1,012,156.66 |
| 136 | 09/01/2036 | $1,012,156.66 | $2,872.39 | $3,795.59 | $1,370.83 | $1,009,284.27 |
| 137 | 10/01/2036 | $1,009,284.27 | $2,883.16 | $3,784.82 | $1,370.83 | $1,006,401.11 |
| 138 | 11/01/2036 | $1,006,401.11 | $2,893.97 | $3,774.00 | $1,370.83 | $1,003,507.13 |
| 139 | 12/01/2036 | $1,003,507.13 | $2,904.83 | $3,763.15 | $1,370.83 | $1,000,602.30 |
| 140 | 01/01/2037 | $1,000,602.30 | $2,915.72 | $3,752.26 | $1,370.83 | $997,686.58 |
| 141 | 02/01/2037 | $997,686.58 | $2,926.65 | $3,741.32 | $1,370.83 | $994,759.93 |
| 142 | 03/01/2037 | $994,759.93 | $2,937.63 | $3,730.35 | $1,370.83 | $991,822.30 |
| 143 | 04/01/2037 | $991,822.30 | $2,948.65 | $3,719.33 | $1,370.83 | $988,873.66 |
| 144 | 05/01/2037 | $988,873.66 | $2,959.70 | $3,708.28 | $1,370.83 | $985,913.95 |
| 145 | 06/01/2037 | $985,913.95 | $2,970.80 | $3,697.18 | $1,370.83 | $982,943.15 |
| 146 | 07/01/2037 | $982,943.15 | $2,981.94 | $3,686.04 | $1,370.83 | $979,961.21 |
| 147 | 08/01/2037 | $979,961.21 | $2,993.12 | $3,674.85 | $1,370.83 | $976,968.09 |
| 148 | 09/01/2037 | $976,968.09 | $3,004.35 | $3,663.63 | $1,370.83 | $973,963.74 |
| 149 | 10/01/2037 | $973,963.74 | $3,015.61 | $3,652.36 | $1,370.83 | $970,948.12 |
| 150 | 11/01/2037 | $970,948.12 | $3,026.92 | $3,641.06 | $1,370.83 | $967,921.20 |
| 151 | 12/01/2037 | $967,921.20 | $3,038.27 | $3,629.70 | $1,370.83 | $964,882.93 |
| 152 | 01/01/2038 | $964,882.93 | $3,049.67 | $3,618.31 | $1,370.83 | $961,833.26 |
| 153 | 02/01/2038 | $961,833.26 | $3,061.10 | $3,606.87 | $1,370.83 | $958,772.15 |
| 154 | 03/01/2038 | $958,772.15 | $3,072.58 | $3,595.40 | $1,370.83 | $955,699.57 |
| 155 | 04/01/2038 | $955,699.57 | $3,084.11 | $3,583.87 | $1,370.83 | $952,615.47 |
| 156 | 05/01/2038 | $952,615.47 | $3,095.67 | $3,572.31 | $1,370.83 | $949,519.80 |
| 157 | 06/01/2038 | $949,519.80 | $3,107.28 | $3,560.70 | $1,370.83 | $946,412.52 |
| 158 | 07/01/2038 | $946,412.52 | $3,118.93 | $3,549.05 | $1,370.83 | $943,293.58 |
| 159 | 08/01/2038 | $943,293.58 | $3,130.63 | $3,537.35 | $1,370.83 | $940,162.96 |
| 160 | 09/01/2038 | $940,162.96 | $3,142.37 | $3,525.61 | $1,370.83 | $937,020.59 |
| 161 | 10/01/2038 | $937,020.59 | $3,154.15 | $3,513.83 | $1,370.83 | $933,866.44 |
| 162 | 11/01/2038 | $933,866.44 | $3,165.98 | $3,502.00 | $1,370.83 | $930,700.46 |
| 163 | 12/01/2038 | $930,700.46 | $3,177.85 | $3,490.13 | $1,370.83 | $927,522.61 |
| 164 | 01/01/2039 | $927,522.61 | $3,189.77 | $3,478.21 | $1,370.83 | $924,332.84 |
| 165 | 02/01/2039 | $924,332.84 | $3,201.73 | $3,466.25 | $1,370.83 | $921,131.11 |
| 166 | 03/01/2039 | $921,131.11 | $3,213.74 | $3,454.24 | $1,370.83 | $917,917.37 |
| 167 | 04/01/2039 | $917,917.37 | $3,225.79 | $3,442.19 | $1,370.83 | $914,691.58 |
| 168 | 05/01/2039 | $914,691.58 | $3,237.89 | $3,430.09 | $1,370.83 | $911,453.70 |
| 169 | 06/01/2039 | $911,453.70 | $3,250.03 | $3,417.95 | $1,370.83 | $908,203.67 |
| 170 | 07/01/2039 | $908,203.67 | $3,262.21 | $3,405.76 | $1,370.83 | $904,941.45 |
| 171 | 08/01/2039 | $904,941.45 | $3,274.45 | $3,393.53 | $1,370.83 | $901,667.01 |
| 172 | 09/01/2039 | $901,667.01 | $3,286.73 | $3,381.25 | $1,370.83 | $898,380.28 |
| 173 | 10/01/2039 | $898,380.28 | $3,299.05 | $3,368.93 | $1,370.83 | $895,081.23 |
| 174 | 11/01/2039 | $895,081.23 | $3,311.42 | $3,356.55 | $1,370.83 | $891,769.80 |
| 175 | 12/01/2039 | $891,769.80 | $3,323.84 | $3,344.14 | $1,370.83 | $888,445.96 |
| 176 | 01/01/2040 | $888,445.96 | $3,336.31 | $3,331.67 | $1,370.83 | $885,109.65 |
| 177 | 02/01/2040 | $885,109.65 | $3,348.82 | $3,319.16 | $1,370.83 | $881,760.84 |
| 178 | 03/01/2040 | $881,760.84 | $3,361.38 | $3,306.60 | $1,370.83 | $878,399.46 |
| 179 | 04/01/2040 | $878,399.46 | $3,373.98 | $3,294.00 | $1,370.83 | $875,025.48 |
| 180 | 05/01/2040 | $875,025.48 | $3,386.63 | $3,281.35 | $1,370.83 | $871,638.85 |
| 181 | 06/01/2040 | $871,638.85 | $3,399.33 | $3,268.65 | $1,370.83 | $868,239.51 |
| 182 | 07/01/2040 | $868,239.51 | $3,412.08 | $3,255.90 | $1,370.83 | $864,827.43 |
| 183 | 08/01/2040 | $864,827.43 | $3,424.88 | $3,243.10 | $1,370.83 | $861,402.56 |
| 184 | 09/01/2040 | $861,402.56 | $3,437.72 | $3,230.26 | $1,370.83 | $857,964.84 |
| 185 | 10/01/2040 | $857,964.84 | $3,450.61 | $3,217.37 | $1,370.83 | $854,514.23 |
| 186 | 11/01/2040 | $854,514.23 | $3,463.55 | $3,204.43 | $1,370.83 | $851,050.68 |
| 187 | 12/01/2040 | $851,050.68 | $3,476.54 | $3,191.44 | $1,370.83 | $847,574.14 |
| 188 | 01/01/2041 | $847,574.14 | $3,489.58 | $3,178.40 | $1,370.83 | $844,084.56 |
| 189 | 02/01/2041 | $844,084.56 | $3,502.66 | $3,165.32 | $1,370.83 | $840,581.90 |
| 190 | 03/01/2041 | $840,581.90 | $3,515.80 | $3,152.18 | $1,370.83 | $837,066.10 |
| 191 | 04/01/2041 | $837,066.10 | $3,528.98 | $3,139.00 | $1,370.83 | $833,537.12 |
| 192 | 05/01/2041 | $833,537.12 | $3,542.21 | $3,125.76 | $1,370.83 | $829,994.91 |
| 193 | 06/01/2041 | $829,994.91 | $3,555.50 | $3,112.48 | $1,370.83 | $826,439.41 |
| 194 | 07/01/2041 | $826,439.41 | $3,568.83 | $3,099.15 | $1,370.83 | $822,870.58 |
| 195 | 08/01/2041 | $822,870.58 | $3,582.21 | $3,085.76 | $1,370.83 | $819,288.37 |
| 196 | 09/01/2041 | $819,288.37 | $3,595.65 | $3,072.33 | $1,370.83 | $815,692.72 |
| 197 | 10/01/2041 | $815,692.72 | $3,609.13 | $3,058.85 | $1,370.83 | $812,083.59 |
| 198 | 11/01/2041 | $812,083.59 | $3,622.67 | $3,045.31 | $1,370.83 | $808,460.92 |
| 199 | 12/01/2041 | $808,460.92 | $3,636.25 | $3,031.73 | $1,370.83 | $804,824.67 |
| 200 | 01/01/2042 | $804,824.67 | $3,649.89 | $3,018.09 | $1,370.83 | $801,174.79 |
| 201 | 02/01/2042 | $801,174.79 | $3,663.57 | $3,004.41 | $1,370.83 | $797,511.21 |
| 202 | 03/01/2042 | $797,511.21 | $3,677.31 | $2,990.67 | $1,370.83 | $793,833.90 |
| 203 | 04/01/2042 | $793,833.90 | $3,691.10 | $2,976.88 | $1,370.83 | $790,142.80 |
| 204 | 05/01/2042 | $790,142.80 | $3,704.94 | $2,963.04 | $1,370.83 | $786,437.86 |
| 205 | 06/01/2042 | $786,437.86 | $3,718.84 | $2,949.14 | $1,370.83 | $782,719.02 |
| 206 | 07/01/2042 | $782,719.02 | $3,732.78 | $2,935.20 | $1,370.83 | $778,986.24 |
| 207 | 08/01/2042 | $778,986.24 | $3,746.78 | $2,921.20 | $1,370.83 | $775,239.46 |
| 208 | 09/01/2042 | $775,239.46 | $3,760.83 | $2,907.15 | $1,370.83 | $771,478.63 |
| 209 | 10/01/2042 | $771,478.63 | $3,774.93 | $2,893.04 | $1,370.83 | $767,703.69 |
| 210 | 11/01/2042 | $767,703.69 | $3,789.09 | $2,878.89 | $1,370.83 | $763,914.60 |
| 211 | 12/01/2042 | $763,914.60 | $3,803.30 | $2,864.68 | $1,370.83 | $760,111.30 |
| 212 | 01/01/2043 | $760,111.30 | $3,817.56 | $2,850.42 | $1,370.83 | $756,293.74 |
| 213 | 02/01/2043 | $756,293.74 | $3,831.88 | $2,836.10 | $1,370.83 | $752,461.87 |
| 214 | 03/01/2043 | $752,461.87 | $3,846.25 | $2,821.73 | $1,370.83 | $748,615.62 |
| 215 | 04/01/2043 | $748,615.62 | $3,860.67 | $2,807.31 | $1,370.83 | $744,754.95 |
| 216 | 05/01/2043 | $744,754.95 | $3,875.15 | $2,792.83 | $1,370.83 | $740,879.80 |
| 217 | 06/01/2043 | $740,879.80 | $3,889.68 | $2,778.30 | $1,370.83 | $736,990.12 |
| 218 | 07/01/2043 | $736,990.12 | $3,904.27 | $2,763.71 | $1,370.83 | $733,085.86 |
| 219 | 08/01/2043 | $733,085.86 | $3,918.91 | $2,749.07 | $1,370.83 | $729,166.95 |
| 220 | 09/01/2043 | $729,166.95 | $3,933.60 | $2,734.38 | $1,370.83 | $725,233.35 |
| 221 | 10/01/2043 | $725,233.35 | $3,948.35 | $2,719.63 | $1,370.83 | $721,284.99 |
| 222 | 11/01/2043 | $721,284.99 | $3,963.16 | $2,704.82 | $1,370.83 | $717,321.83 |
| 223 | 12/01/2043 | $717,321.83 | $3,978.02 | $2,689.96 | $1,370.83 | $713,343.81 |
| 224 | 01/01/2044 | $713,343.81 | $3,992.94 | $2,675.04 | $1,370.83 | $709,350.87 |
| 225 | 02/01/2044 | $709,350.87 | $4,007.91 | $2,660.07 | $1,370.83 | $705,342.96 |
| 226 | 03/01/2044 | $705,342.96 | $4,022.94 | $2,645.04 | $1,370.83 | $701,320.02 |
| 227 | 04/01/2044 | $701,320.02 | $4,038.03 | $2,629.95 | $1,370.83 | $697,281.99 |
| 228 | 05/01/2044 | $697,281.99 | $4,053.17 | $2,614.81 | $1,370.83 | $693,228.82 |
| 229 | 06/01/2044 | $693,228.82 | $4,068.37 | $2,599.61 | $1,370.83 | $689,160.45 |
| 230 | 07/01/2044 | $689,160.45 | $4,083.63 | $2,584.35 | $1,370.83 | $685,076.82 |
| 231 | 08/01/2044 | $685,076.82 | $4,098.94 | $2,569.04 | $1,370.83 | $680,977.88 |
| 232 | 09/01/2044 | $680,977.88 | $4,114.31 | $2,553.67 | $1,370.83 | $676,863.57 |
| 233 | 10/01/2044 | $676,863.57 | $4,129.74 | $2,538.24 | $1,370.83 | $672,733.83 |
| 234 | 11/01/2044 | $672,733.83 | $4,145.23 | $2,522.75 | $1,370.83 | $668,588.60 |
| 235 | 12/01/2044 | $668,588.60 | $4,160.77 | $2,507.21 | $1,370.83 | $664,427.83 |
| 236 | 01/01/2045 | $664,427.83 | $4,176.37 | $2,491.60 | $1,370.83 | $660,251.45 |
| 237 | 02/01/2045 | $660,251.45 | $4,192.04 | $2,475.94 | $1,370.83 | $656,059.42 |
| 238 | 03/01/2045 | $656,059.42 | $4,207.76 | $2,460.22 | $1,370.83 | $651,851.66 |
| 239 | 04/01/2045 | $651,851.66 | $4,223.53 | $2,444.44 | $1,370.83 | $647,628.13 |
| 240 | 05/01/2045 | $647,628.13 | $4,239.37 | $2,428.61 | $1,370.83 | $643,388.75 |
| 241 | 06/01/2045 | $643,388.75 | $4,255.27 | $2,412.71 | $1,370.83 | $639,133.48 |
| 242 | 07/01/2045 | $639,133.48 | $4,271.23 | $2,396.75 | $1,370.83 | $634,862.26 |
| 243 | 08/01/2045 | $634,862.26 | $4,287.25 | $2,380.73 | $1,370.83 | $630,575.01 |
| 244 | 09/01/2045 | $630,575.01 | $4,303.32 | $2,364.66 | $1,370.83 | $626,271.69 |
| 245 | 10/01/2045 | $626,271.69 | $4,319.46 | $2,348.52 | $1,370.83 | $621,952.23 |
| 246 | 11/01/2045 | $621,952.23 | $4,335.66 | $2,332.32 | $1,370.83 | $617,616.57 |
| 247 | 12/01/2045 | $617,616.57 | $4,351.92 | $2,316.06 | $1,370.83 | $613,264.65 |
| 248 | 01/01/2046 | $613,264.65 | $4,368.24 | $2,299.74 | $1,370.83 | $608,896.42 |
| 249 | 02/01/2046 | $608,896.42 | $4,384.62 | $2,283.36 | $1,370.83 | $604,511.80 |
| 250 | 03/01/2046 | $604,511.80 | $4,401.06 | $2,266.92 | $1,370.83 | $600,110.74 |
| 251 | 04/01/2046 | $600,110.74 | $4,417.56 | $2,250.42 | $1,370.83 | $595,693.18 |
| 252 | 05/01/2046 | $595,693.18 | $4,434.13 | $2,233.85 | $1,370.83 | $591,259.05 |
| 253 | 06/01/2046 | $591,259.05 | $4,450.76 | $2,217.22 | $1,370.83 | $586,808.29 |
| 254 | 07/01/2046 | $586,808.29 | $4,467.45 | $2,200.53 | $1,370.83 | $582,340.84 |
| 255 | 08/01/2046 | $582,340.84 | $4,484.20 | $2,183.78 | $1,370.83 | $577,856.64 |
| 256 | 09/01/2046 | $577,856.64 | $4,501.02 | $2,166.96 | $1,370.83 | $573,355.63 |
| 257 | 10/01/2046 | $573,355.63 | $4,517.90 | $2,150.08 | $1,370.83 | $568,837.73 |
| 258 | 11/01/2046 | $568,837.73 | $4,534.84 | $2,133.14 | $1,370.83 | $564,302.89 |
| 259 | 12/01/2046 | $564,302.89 | $4,551.84 | $2,116.14 | $1,370.83 | $559,751.05 |
| 260 | 01/01/2047 | $559,751.05 | $4,568.91 | $2,099.07 | $1,370.83 | $555,182.14 |
| 261 | 02/01/2047 | $555,182.14 | $4,586.05 | $2,081.93 | $1,370.83 | $550,596.09 |
| 262 | 03/01/2047 | $550,596.09 | $4,603.24 | $2,064.74 | $1,370.83 | $545,992.85 |
| 263 | 04/01/2047 | $545,992.85 | $4,620.51 | $2,047.47 | $1,370.83 | $541,372.35 |
| 264 | 05/01/2047 | $541,372.35 | $4,637.83 | $2,030.15 | $1,370.83 | $536,734.51 |
| 265 | 06/01/2047 | $536,734.51 | $4,655.22 | $2,012.75 | $1,370.83 | $532,079.29 |
| 266 | 07/01/2047 | $532,079.29 | $4,672.68 | $1,995.30 | $1,370.83 | $527,406.61 |
| 267 | 08/01/2047 | $527,406.61 | $4,690.20 | $1,977.77 | $1,370.83 | $522,716.40 |
| 268 | 09/01/2047 | $522,716.40 | $4,707.79 | $1,960.19 | $1,370.83 | $518,008.61 |
| 269 | 10/01/2047 | $518,008.61 | $4,725.45 | $1,942.53 | $1,370.83 | $513,283.16 |
| 270 | 11/01/2047 | $513,283.16 | $4,743.17 | $1,924.81 | $1,370.83 | $508,540.00 |
| 271 | 12/01/2047 | $508,540.00 | $4,760.95 | $1,907.02 | $1,370.83 | $503,779.04 |
| 272 | 01/01/2048 | $503,779.04 | $4,778.81 | $1,889.17 | $1,370.83 | $499,000.24 |
| 273 | 02/01/2048 | $499,000.24 | $4,796.73 | $1,871.25 | $1,370.83 | $494,203.51 |
| 274 | 03/01/2048 | $494,203.51 | $4,814.72 | $1,853.26 | $1,370.83 | $489,388.79 |
| 275 | 04/01/2048 | $489,388.79 | $4,832.77 | $1,835.21 | $1,370.83 | $484,556.02 |
| 276 | 05/01/2048 | $484,556.02 | $4,850.89 | $1,817.09 | $1,370.83 | $479,705.13 |
| 277 | 06/01/2048 | $479,705.13 | $4,869.08 | $1,798.89 | $1,370.83 | $474,836.05 |
| 278 | 07/01/2048 | $474,836.05 | $4,887.34 | $1,780.64 | $1,370.83 | $469,948.70 |
| 279 | 08/01/2048 | $469,948.70 | $4,905.67 | $1,762.31 | $1,370.83 | $465,043.03 |
| 280 | 09/01/2048 | $465,043.03 | $4,924.07 | $1,743.91 | $1,370.83 | $460,118.96 |
| 281 | 10/01/2048 | $460,118.96 | $4,942.53 | $1,725.45 | $1,370.83 | $455,176.43 |
| 282 | 11/01/2048 | $455,176.43 | $4,961.07 | $1,706.91 | $1,370.83 | $450,215.36 |
| 283 | 12/01/2048 | $450,215.36 | $4,979.67 | $1,688.31 | $1,370.83 | $445,235.69 |
| 284 | 01/01/2049 | $445,235.69 | $4,998.34 | $1,669.63 | $1,370.83 | $440,237.35 |
| 285 | 02/01/2049 | $440,237.35 | $5,017.09 | $1,650.89 | $1,370.83 | $435,220.26 |
| 286 | 03/01/2049 | $435,220.26 | $5,035.90 | $1,632.08 | $1,370.83 | $430,184.36 |
| 287 | 04/01/2049 | $430,184.36 | $5,054.79 | $1,613.19 | $1,370.83 | $425,129.57 |
| 288 | 05/01/2049 | $425,129.57 | $5,073.74 | $1,594.24 | $1,370.83 | $420,055.83 |
| 289 | 06/01/2049 | $420,055.83 | $5,092.77 | $1,575.21 | $1,370.83 | $414,963.06 |
| 290 | 07/01/2049 | $414,963.06 | $5,111.87 | $1,556.11 | $1,370.83 | $409,851.19 |
| 291 | 08/01/2049 | $409,851.19 | $5,131.04 | $1,536.94 | $1,370.83 | $404,720.15 |
| 292 | 09/01/2049 | $404,720.15 | $5,150.28 | $1,517.70 | $1,370.83 | $399,569.87 |
| 293 | 10/01/2049 | $399,569.87 | $5,169.59 | $1,498.39 | $1,370.83 | $394,400.28 |
| 294 | 11/01/2049 | $394,400.28 | $5,188.98 | $1,479.00 | $1,370.83 | $389,211.31 |
| 295 | 12/01/2049 | $389,211.31 | $5,208.44 | $1,459.54 | $1,370.83 | $384,002.87 |
| 296 | 01/01/2050 | $384,002.87 | $5,227.97 | $1,440.01 | $1,370.83 | $378,774.90 |
| 297 | 02/01/2050 | $378,774.90 | $5,247.57 | $1,420.41 | $1,370.83 | $373,527.33 |
| 298 | 03/01/2050 | $373,527.33 | $5,267.25 | $1,400.73 | $1,370.83 | $368,260.08 |
| 299 | 04/01/2050 | $368,260.08 | $5,287.00 | $1,380.98 | $1,370.83 | $362,973.07 |
| 300 | 05/01/2050 | $362,973.07 | $5,306.83 | $1,361.15 | $1,370.83 | $357,666.24 |
| 301 | 06/01/2050 | $357,666.24 | $5,326.73 | $1,341.25 | $1,370.83 | $352,339.51 |
| 302 | 07/01/2050 | $352,339.51 | $5,346.71 | $1,321.27 | $1,370.83 | $346,992.81 |
| 303 | 08/01/2050 | $346,992.81 | $5,366.76 | $1,301.22 | $1,370.83 | $341,626.05 |
| 304 | 09/01/2050 | $341,626.05 | $5,386.88 | $1,281.10 | $1,370.83 | $336,239.17 |
| 305 | 10/01/2050 | $336,239.17 | $5,407.08 | $1,260.90 | $1,370.83 | $330,832.09 |
| 306 | 11/01/2050 | $330,832.09 | $5,427.36 | $1,240.62 | $1,370.83 | $325,404.73 |
| 307 | 12/01/2050 | $325,404.73 | $5,447.71 | $1,220.27 | $1,370.83 | $319,957.02 |
| 308 | 01/01/2051 | $319,957.02 | $5,468.14 | $1,199.84 | $1,370.83 | $314,488.88 |
| 309 | 02/01/2051 | $314,488.88 | $5,488.65 | $1,179.33 | $1,370.83 | $309,000.24 |
| 310 | 03/01/2051 | $309,000.24 | $5,509.23 | $1,158.75 | $1,370.83 | $303,491.01 |
| 311 | 04/01/2051 | $303,491.01 | $5,529.89 | $1,138.09 | $1,370.83 | $297,961.12 |
| 312 | 05/01/2051 | $297,961.12 | $5,550.62 | $1,117.35 | $1,370.83 | $292,410.50 |
| 313 | 06/01/2051 | $292,410.50 | $5,571.44 | $1,096.54 | $1,370.83 | $286,839.06 |
| 314 | 07/01/2051 | $286,839.06 | $5,592.33 | $1,075.65 | $1,370.83 | $281,246.72 |
| 315 | 08/01/2051 | $281,246.72 | $5,613.30 | $1,054.68 | $1,370.83 | $275,633.42 |
| 316 | 09/01/2051 | $275,633.42 | $5,634.35 | $1,033.63 | $1,370.83 | $269,999.07 |
| 317 | 10/01/2051 | $269,999.07 | $5,655.48 | $1,012.50 | $1,370.83 | $264,343.59 |
| 318 | 11/01/2051 | $264,343.59 | $5,676.69 | $991.29 | $1,370.83 | $258,666.90 |
| 319 | 12/01/2051 | $258,666.90 | $5,697.98 | $970.00 | $1,370.83 | $252,968.92 |
| 320 | 01/01/2052 | $252,968.92 | $5,719.35 | $948.63 | $1,370.83 | $247,249.57 |
| 321 | 02/01/2052 | $247,249.57 | $5,740.79 | $927.19 | $1,370.83 | $241,508.78 |
| 322 | 03/01/2052 | $241,508.78 | $5,762.32 | $905.66 | $1,370.83 | $235,746.46 |
| 323 | 04/01/2052 | $235,746.46 | $5,783.93 | $884.05 | $1,370.83 | $229,962.53 |
| 324 | 05/01/2052 | $229,962.53 | $5,805.62 | $862.36 | $1,370.83 | $224,156.91 |
| 325 | 06/01/2052 | $224,156.91 | $5,827.39 | $840.59 | $1,370.83 | $218,329.52 |
| 326 | 07/01/2052 | $218,329.52 | $5,849.24 | $818.74 | $1,370.83 | $212,480.28 |
| 327 | 08/01/2052 | $212,480.28 | $5,871.18 | $796.80 | $1,370.83 | $206,609.10 |
| 328 | 09/01/2052 | $206,609.10 | $5,893.19 | $774.78 | $1,370.83 | $200,715.90 |
| 329 | 10/01/2052 | $200,715.90 | $5,915.29 | $752.68 | $1,370.83 | $194,800.61 |
| 330 | 11/01/2052 | $194,800.61 | $5,937.48 | $730.50 | $1,370.83 | $188,863.13 |
| 331 | 12/01/2052 | $188,863.13 | $5,959.74 | $708.24 | $1,370.83 | $182,903.39 |
| 332 | 01/01/2053 | $182,903.39 | $5,982.09 | $685.89 | $1,370.83 | $176,921.30 |
| 333 | 02/01/2053 | $176,921.30 | $6,004.52 | $663.45 | $1,370.83 | $170,916.78 |
| 334 | 03/01/2053 | $170,916.78 | $6,027.04 | $640.94 | $1,370.83 | $164,889.74 |
| 335 | 04/01/2053 | $164,889.74 | $6,049.64 | $618.34 | $1,370.83 | $158,840.09 |
| 336 | 05/01/2053 | $158,840.09 | $6,072.33 | $595.65 | $1,370.83 | $152,767.77 |
| 337 | 06/01/2053 | $152,767.77 | $6,095.10 | $572.88 | $1,370.83 | $146,672.67 |
| 338 | 07/01/2053 | $146,672.67 | $6,117.96 | $550.02 | $1,370.83 | $140,554.71 |
| 339 | 08/01/2053 | $140,554.71 | $6,140.90 | $527.08 | $1,370.83 | $134,413.81 |
| 340 | 09/01/2053 | $134,413.81 | $6,163.93 | $504.05 | $1,370.83 | $128,249.89 |
| 341 | 10/01/2053 | $128,249.89 | $6,187.04 | $480.94 | $1,370.83 | $122,062.84 |
| 342 | 11/01/2053 | $122,062.84 | $6,210.24 | $457.74 | $1,370.83 | $115,852.60 |
| 343 | 12/01/2053 | $115,852.60 | $6,233.53 | $434.45 | $1,370.83 | $109,619.07 |
| 344 | 01/01/2054 | $109,619.07 | $6,256.91 | $411.07 | $1,370.83 | $103,362.16 |
| 345 | 02/01/2054 | $103,362.16 | $6,280.37 | $387.61 | $1,370.83 | $97,081.79 |
| 346 | 03/01/2054 | $97,081.79 | $6,303.92 | $364.06 | $1,370.83 | $90,777.87 |
| 347 | 04/01/2054 | $90,777.87 | $6,327.56 | $340.42 | $1,370.83 | $84,450.31 |
| 348 | 05/01/2054 | $84,450.31 | $6,351.29 | $316.69 | $1,370.83 | $78,099.02 |
| 349 | 06/01/2054 | $78,099.02 | $6,375.11 | $292.87 | $1,370.83 | $71,723.91 |
| 350 | 07/01/2054 | $71,723.91 | $6,399.01 | $268.96 | $1,370.83 | $65,324.90 |
| 351 | 08/01/2054 | $65,324.90 | $6,423.01 | $244.97 | $1,370.83 | $58,901.89 |
| 352 | 09/01/2054 | $58,901.89 | $6,447.10 | $220.88 | $1,370.83 | $52,454.79 |
| 353 | 10/01/2054 | $52,454.79 | $6,471.27 | $196.71 | $1,370.83 | $45,983.52 |
| 354 | 11/01/2054 | $45,983.52 | $6,495.54 | $172.44 | $1,370.83 | $39,487.98 |
| 355 | 12/01/2054 | $39,487.98 | $6,519.90 | $148.08 | $1,370.83 | $32,968.08 |
| 356 | 01/01/2055 | $32,968.08 | $6,544.35 | $123.63 | $1,370.83 | $26,423.73 |
| 357 | 02/01/2055 | $26,423.73 | $6,568.89 | $99.09 | $1,370.83 | $19,854.84 |
| 358 | 03/01/2055 | $19,854.84 | $6,593.52 | $74.46 | $1,370.83 | $13,261.32 |
| 359 | 04/01/2055 | $13,261.32 | $6,618.25 | $49.73 | $1,370.83 | $6,643.07 |
| 360 | 05/01/2055 | $6,643.07 | $6,643.07 | $24.91 | $1,370.83 | $0.00 |