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: $8,053.47
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 | $1,318,400.00 | $1,736.14 | $4,944.00 | $1,373.33 | $1,316,663.86 |
| 2 | 07/01/2025 | $1,316,663.86 | $1,742.65 | $4,937.49 | $1,373.33 | $1,314,921.21 |
| 3 | 08/01/2025 | $1,314,921.21 | $1,749.18 | $4,930.95 | $1,373.33 | $1,313,172.03 |
| 4 | 09/01/2025 | $1,313,172.03 | $1,755.74 | $4,924.40 | $1,373.33 | $1,311,416.28 |
| 5 | 10/01/2025 | $1,311,416.28 | $1,762.33 | $4,917.81 | $1,373.33 | $1,309,653.95 |
| 6 | 11/01/2025 | $1,309,653.95 | $1,768.94 | $4,911.20 | $1,373.33 | $1,307,885.02 |
| 7 | 12/01/2025 | $1,307,885.02 | $1,775.57 | $4,904.57 | $1,373.33 | $1,306,109.45 |
| 8 | 01/01/2026 | $1,306,109.45 | $1,782.23 | $4,897.91 | $1,373.33 | $1,304,327.22 |
| 9 | 02/01/2026 | $1,304,327.22 | $1,788.91 | $4,891.23 | $1,373.33 | $1,302,538.31 |
| 10 | 03/01/2026 | $1,302,538.31 | $1,795.62 | $4,884.52 | $1,373.33 | $1,300,742.69 |
| 11 | 04/01/2026 | $1,300,742.69 | $1,802.35 | $4,877.79 | $1,373.33 | $1,298,940.33 |
| 12 | 05/01/2026 | $1,298,940.33 | $1,809.11 | $4,871.03 | $1,373.33 | $1,297,131.22 |
| 13 | 06/01/2026 | $1,297,131.22 | $1,815.90 | $4,864.24 | $1,373.33 | $1,295,315.32 |
| 14 | 07/01/2026 | $1,295,315.32 | $1,822.71 | $4,857.43 | $1,373.33 | $1,293,492.62 |
| 15 | 08/01/2026 | $1,293,492.62 | $1,829.54 | $4,850.60 | $1,373.33 | $1,291,663.07 |
| 16 | 09/01/2026 | $1,291,663.07 | $1,836.40 | $4,843.74 | $1,373.33 | $1,289,826.67 |
| 17 | 10/01/2026 | $1,289,826.67 | $1,843.29 | $4,836.85 | $1,373.33 | $1,287,983.38 |
| 18 | 11/01/2026 | $1,287,983.38 | $1,850.20 | $4,829.94 | $1,373.33 | $1,286,133.18 |
| 19 | 12/01/2026 | $1,286,133.18 | $1,857.14 | $4,823.00 | $1,373.33 | $1,284,276.04 |
| 20 | 01/01/2027 | $1,284,276.04 | $1,864.10 | $4,816.04 | $1,373.33 | $1,282,411.94 |
| 21 | 02/01/2027 | $1,282,411.94 | $1,871.09 | $4,809.04 | $1,373.33 | $1,280,540.84 |
| 22 | 03/01/2027 | $1,280,540.84 | $1,878.11 | $4,802.03 | $1,373.33 | $1,278,662.73 |
| 23 | 04/01/2027 | $1,278,662.73 | $1,885.15 | $4,794.99 | $1,373.33 | $1,276,777.58 |
| 24 | 05/01/2027 | $1,276,777.58 | $1,892.22 | $4,787.92 | $1,373.33 | $1,274,885.35 |
| 25 | 06/01/2027 | $1,274,885.35 | $1,899.32 | $4,780.82 | $1,373.33 | $1,272,986.04 |
| 26 | 07/01/2027 | $1,272,986.04 | $1,906.44 | $4,773.70 | $1,373.33 | $1,271,079.59 |
| 27 | 08/01/2027 | $1,271,079.59 | $1,913.59 | $4,766.55 | $1,373.33 | $1,269,166.00 |
| 28 | 09/01/2027 | $1,269,166.00 | $1,920.77 | $4,759.37 | $1,373.33 | $1,267,245.24 |
| 29 | 10/01/2027 | $1,267,245.24 | $1,927.97 | $4,752.17 | $1,373.33 | $1,265,317.27 |
| 30 | 11/01/2027 | $1,265,317.27 | $1,935.20 | $4,744.94 | $1,373.33 | $1,263,382.07 |
| 31 | 12/01/2027 | $1,263,382.07 | $1,942.46 | $4,737.68 | $1,373.33 | $1,261,439.61 |
| 32 | 01/01/2028 | $1,261,439.61 | $1,949.74 | $4,730.40 | $1,373.33 | $1,259,489.87 |
| 33 | 02/01/2028 | $1,259,489.87 | $1,957.05 | $4,723.09 | $1,373.33 | $1,257,532.82 |
| 34 | 03/01/2028 | $1,257,532.82 | $1,964.39 | $4,715.75 | $1,373.33 | $1,255,568.43 |
| 35 | 04/01/2028 | $1,255,568.43 | $1,971.76 | $4,708.38 | $1,373.33 | $1,253,596.67 |
| 36 | 05/01/2028 | $1,253,596.67 | $1,979.15 | $4,700.99 | $1,373.33 | $1,251,617.52 |
| 37 | 06/01/2028 | $1,251,617.52 | $1,986.57 | $4,693.57 | $1,373.33 | $1,249,630.95 |
| 38 | 07/01/2028 | $1,249,630.95 | $1,994.02 | $4,686.12 | $1,373.33 | $1,247,636.92 |
| 39 | 08/01/2028 | $1,247,636.92 | $2,001.50 | $4,678.64 | $1,373.33 | $1,245,635.42 |
| 40 | 09/01/2028 | $1,245,635.42 | $2,009.01 | $4,671.13 | $1,373.33 | $1,243,626.42 |
| 41 | 10/01/2028 | $1,243,626.42 | $2,016.54 | $4,663.60 | $1,373.33 | $1,241,609.88 |
| 42 | 11/01/2028 | $1,241,609.88 | $2,024.10 | $4,656.04 | $1,373.33 | $1,239,585.77 |
| 43 | 12/01/2028 | $1,239,585.77 | $2,031.69 | $4,648.45 | $1,373.33 | $1,237,554.08 |
| 44 | 01/01/2029 | $1,237,554.08 | $2,039.31 | $4,640.83 | $1,373.33 | $1,235,514.77 |
| 45 | 02/01/2029 | $1,235,514.77 | $2,046.96 | $4,633.18 | $1,373.33 | $1,233,467.81 |
| 46 | 03/01/2029 | $1,233,467.81 | $2,054.63 | $4,625.50 | $1,373.33 | $1,231,413.18 |
| 47 | 04/01/2029 | $1,231,413.18 | $2,062.34 | $4,617.80 | $1,373.33 | $1,229,350.84 |
| 48 | 05/01/2029 | $1,229,350.84 | $2,070.07 | $4,610.07 | $1,373.33 | $1,227,280.76 |
| 49 | 06/01/2029 | $1,227,280.76 | $2,077.84 | $4,602.30 | $1,373.33 | $1,225,202.93 |
| 50 | 07/01/2029 | $1,225,202.93 | $2,085.63 | $4,594.51 | $1,373.33 | $1,223,117.30 |
| 51 | 08/01/2029 | $1,223,117.30 | $2,093.45 | $4,586.69 | $1,373.33 | $1,221,023.85 |
| 52 | 09/01/2029 | $1,221,023.85 | $2,101.30 | $4,578.84 | $1,373.33 | $1,218,922.55 |
| 53 | 10/01/2029 | $1,218,922.55 | $2,109.18 | $4,570.96 | $1,373.33 | $1,216,813.37 |
| 54 | 11/01/2029 | $1,216,813.37 | $2,117.09 | $4,563.05 | $1,373.33 | $1,214,696.28 |
| 55 | 12/01/2029 | $1,214,696.28 | $2,125.03 | $4,555.11 | $1,373.33 | $1,212,571.25 |
| 56 | 01/01/2030 | $1,212,571.25 | $2,133.00 | $4,547.14 | $1,373.33 | $1,210,438.26 |
| 57 | 02/01/2030 | $1,210,438.26 | $2,141.00 | $4,539.14 | $1,373.33 | $1,208,297.26 |
| 58 | 03/01/2030 | $1,208,297.26 | $2,149.02 | $4,531.11 | $1,373.33 | $1,206,148.24 |
| 59 | 04/01/2030 | $1,206,148.24 | $2,157.08 | $4,523.06 | $1,373.33 | $1,203,991.15 |
| 60 | 05/01/2030 | $1,203,991.15 | $2,165.17 | $4,514.97 | $1,373.33 | $1,201,825.98 |
| 61 | 06/01/2030 | $1,201,825.98 | $2,173.29 | $4,506.85 | $1,373.33 | $1,199,652.69 |
| 62 | 07/01/2030 | $1,199,652.69 | $2,181.44 | $4,498.70 | $1,373.33 | $1,197,471.25 |
| 63 | 08/01/2030 | $1,197,471.25 | $2,189.62 | $4,490.52 | $1,373.33 | $1,195,281.62 |
| 64 | 09/01/2030 | $1,195,281.62 | $2,197.83 | $4,482.31 | $1,373.33 | $1,193,083.79 |
| 65 | 10/01/2030 | $1,193,083.79 | $2,206.07 | $4,474.06 | $1,373.33 | $1,190,877.72 |
| 66 | 11/01/2030 | $1,190,877.72 | $2,214.35 | $4,465.79 | $1,373.33 | $1,188,663.37 |
| 67 | 12/01/2030 | $1,188,663.37 | $2,222.65 | $4,457.49 | $1,373.33 | $1,186,440.72 |
| 68 | 01/01/2031 | $1,186,440.72 | $2,230.99 | $4,449.15 | $1,373.33 | $1,184,209.73 |
| 69 | 02/01/2031 | $1,184,209.73 | $2,239.35 | $4,440.79 | $1,373.33 | $1,181,970.38 |
| 70 | 03/01/2031 | $1,181,970.38 | $2,247.75 | $4,432.39 | $1,373.33 | $1,179,722.63 |
| 71 | 04/01/2031 | $1,179,722.63 | $2,256.18 | $4,423.96 | $1,373.33 | $1,177,466.45 |
| 72 | 05/01/2031 | $1,177,466.45 | $2,264.64 | $4,415.50 | $1,373.33 | $1,175,201.81 |
| 73 | 06/01/2031 | $1,175,201.81 | $2,273.13 | $4,407.01 | $1,373.33 | $1,172,928.68 |
| 74 | 07/01/2031 | $1,172,928.68 | $2,281.66 | $4,398.48 | $1,373.33 | $1,170,647.02 |
| 75 | 08/01/2031 | $1,170,647.02 | $2,290.21 | $4,389.93 | $1,373.33 | $1,168,356.81 |
| 76 | 09/01/2031 | $1,168,356.81 | $2,298.80 | $4,381.34 | $1,373.33 | $1,166,058.01 |
| 77 | 10/01/2031 | $1,166,058.01 | $2,307.42 | $4,372.72 | $1,373.33 | $1,163,750.58 |
| 78 | 11/01/2031 | $1,163,750.58 | $2,316.07 | $4,364.06 | $1,373.33 | $1,161,434.51 |
| 79 | 12/01/2031 | $1,161,434.51 | $2,324.76 | $4,355.38 | $1,373.33 | $1,159,109.75 |
| 80 | 01/01/2032 | $1,159,109.75 | $2,333.48 | $4,346.66 | $1,373.33 | $1,156,776.27 |
| 81 | 02/01/2032 | $1,156,776.27 | $2,342.23 | $4,337.91 | $1,373.33 | $1,154,434.04 |
| 82 | 03/01/2032 | $1,154,434.04 | $2,351.01 | $4,329.13 | $1,373.33 | $1,152,083.03 |
| 83 | 04/01/2032 | $1,152,083.03 | $2,359.83 | $4,320.31 | $1,373.33 | $1,149,723.21 |
| 84 | 05/01/2032 | $1,149,723.21 | $2,368.68 | $4,311.46 | $1,373.33 | $1,147,354.53 |
| 85 | 06/01/2032 | $1,147,354.53 | $2,377.56 | $4,302.58 | $1,373.33 | $1,144,976.97 |
| 86 | 07/01/2032 | $1,144,976.97 | $2,386.48 | $4,293.66 | $1,373.33 | $1,142,590.49 |
| 87 | 08/01/2032 | $1,142,590.49 | $2,395.42 | $4,284.71 | $1,373.33 | $1,140,195.07 |
| 88 | 09/01/2032 | $1,140,195.07 | $2,404.41 | $4,275.73 | $1,373.33 | $1,137,790.66 |
| 89 | 10/01/2032 | $1,137,790.66 | $2,413.42 | $4,266.71 | $1,373.33 | $1,135,377.24 |
| 90 | 11/01/2032 | $1,135,377.24 | $2,422.47 | $4,257.66 | $1,373.33 | $1,132,954.76 |
| 91 | 12/01/2032 | $1,132,954.76 | $2,431.56 | $4,248.58 | $1,373.33 | $1,130,523.20 |
| 92 | 01/01/2033 | $1,130,523.20 | $2,440.68 | $4,239.46 | $1,373.33 | $1,128,082.53 |
| 93 | 02/01/2033 | $1,128,082.53 | $2,449.83 | $4,230.31 | $1,373.33 | $1,125,632.70 |
| 94 | 03/01/2033 | $1,125,632.70 | $2,459.02 | $4,221.12 | $1,373.33 | $1,123,173.68 |
| 95 | 04/01/2033 | $1,123,173.68 | $2,468.24 | $4,211.90 | $1,373.33 | $1,120,705.44 |
| 96 | 05/01/2033 | $1,120,705.44 | $2,477.49 | $4,202.65 | $1,373.33 | $1,118,227.95 |
| 97 | 06/01/2033 | $1,118,227.95 | $2,486.78 | $4,193.35 | $1,373.33 | $1,115,741.16 |
| 98 | 07/01/2033 | $1,115,741.16 | $2,496.11 | $4,184.03 | $1,373.33 | $1,113,245.05 |
| 99 | 08/01/2033 | $1,113,245.05 | $2,505.47 | $4,174.67 | $1,373.33 | $1,110,739.58 |
| 100 | 09/01/2033 | $1,110,739.58 | $2,514.87 | $4,165.27 | $1,373.33 | $1,108,224.72 |
| 101 | 10/01/2033 | $1,108,224.72 | $2,524.30 | $4,155.84 | $1,373.33 | $1,105,700.42 |
| 102 | 11/01/2033 | $1,105,700.42 | $2,533.76 | $4,146.38 | $1,373.33 | $1,103,166.66 |
| 103 | 12/01/2033 | $1,103,166.66 | $2,543.26 | $4,136.87 | $1,373.33 | $1,100,623.40 |
| 104 | 01/01/2034 | $1,100,623.40 | $2,552.80 | $4,127.34 | $1,373.33 | $1,098,070.59 |
| 105 | 02/01/2034 | $1,098,070.59 | $2,562.37 | $4,117.76 | $1,373.33 | $1,095,508.22 |
| 106 | 03/01/2034 | $1,095,508.22 | $2,571.98 | $4,108.16 | $1,373.33 | $1,092,936.24 |
| 107 | 04/01/2034 | $1,092,936.24 | $2,581.63 | $4,098.51 | $1,373.33 | $1,090,354.61 |
| 108 | 05/01/2034 | $1,090,354.61 | $2,591.31 | $4,088.83 | $1,373.33 | $1,087,763.30 |
| 109 | 06/01/2034 | $1,087,763.30 | $2,601.03 | $4,079.11 | $1,373.33 | $1,085,162.27 |
| 110 | 07/01/2034 | $1,085,162.27 | $2,610.78 | $4,069.36 | $1,373.33 | $1,082,551.49 |
| 111 | 08/01/2034 | $1,082,551.49 | $2,620.57 | $4,059.57 | $1,373.33 | $1,079,930.92 |
| 112 | 09/01/2034 | $1,079,930.92 | $2,630.40 | $4,049.74 | $1,373.33 | $1,077,300.52 |
| 113 | 10/01/2034 | $1,077,300.52 | $2,640.26 | $4,039.88 | $1,373.33 | $1,074,660.26 |
| 114 | 11/01/2034 | $1,074,660.26 | $2,650.16 | $4,029.98 | $1,373.33 | $1,072,010.10 |
| 115 | 12/01/2034 | $1,072,010.10 | $2,660.10 | $4,020.04 | $1,373.33 | $1,069,350.00 |
| 116 | 01/01/2035 | $1,069,350.00 | $2,670.08 | $4,010.06 | $1,373.33 | $1,066,679.92 |
| 117 | 02/01/2035 | $1,066,679.92 | $2,680.09 | $4,000.05 | $1,373.33 | $1,063,999.83 |
| 118 | 03/01/2035 | $1,063,999.83 | $2,690.14 | $3,990.00 | $1,373.33 | $1,061,309.69 |
| 119 | 04/01/2035 | $1,061,309.69 | $2,700.23 | $3,979.91 | $1,373.33 | $1,058,609.46 |
| 120 | 05/01/2035 | $1,058,609.46 | $2,710.35 | $3,969.79 | $1,373.33 | $1,055,899.11 |
| 121 | 06/01/2035 | $1,055,899.11 | $2,720.52 | $3,959.62 | $1,373.33 | $1,053,178.59 |
| 122 | 07/01/2035 | $1,053,178.59 | $2,730.72 | $3,949.42 | $1,373.33 | $1,050,447.87 |
| 123 | 08/01/2035 | $1,050,447.87 | $2,740.96 | $3,939.18 | $1,373.33 | $1,047,706.91 |
| 124 | 09/01/2035 | $1,047,706.91 | $2,751.24 | $3,928.90 | $1,373.33 | $1,044,955.67 |
| 125 | 10/01/2035 | $1,044,955.67 | $2,761.56 | $3,918.58 | $1,373.33 | $1,042,194.12 |
| 126 | 11/01/2035 | $1,042,194.12 | $2,771.91 | $3,908.23 | $1,373.33 | $1,039,422.21 |
| 127 | 12/01/2035 | $1,039,422.21 | $2,782.31 | $3,897.83 | $1,373.33 | $1,036,639.90 |
| 128 | 01/01/2036 | $1,036,639.90 | $2,792.74 | $3,887.40 | $1,373.33 | $1,033,847.16 |
| 129 | 02/01/2036 | $1,033,847.16 | $2,803.21 | $3,876.93 | $1,373.33 | $1,031,043.95 |
| 130 | 03/01/2036 | $1,031,043.95 | $2,813.72 | $3,866.41 | $1,373.33 | $1,028,230.23 |
| 131 | 04/01/2036 | $1,028,230.23 | $2,824.28 | $3,855.86 | $1,373.33 | $1,025,405.95 |
| 132 | 05/01/2036 | $1,025,405.95 | $2,834.87 | $3,845.27 | $1,373.33 | $1,022,571.08 |
| 133 | 06/01/2036 | $1,022,571.08 | $2,845.50 | $3,834.64 | $1,373.33 | $1,019,725.59 |
| 134 | 07/01/2036 | $1,019,725.59 | $2,856.17 | $3,823.97 | $1,373.33 | $1,016,869.42 |
| 135 | 08/01/2036 | $1,016,869.42 | $2,866.88 | $3,813.26 | $1,373.33 | $1,014,002.54 |
| 136 | 09/01/2036 | $1,014,002.54 | $2,877.63 | $3,802.51 | $1,373.33 | $1,011,124.91 |
| 137 | 10/01/2036 | $1,011,124.91 | $2,888.42 | $3,791.72 | $1,373.33 | $1,008,236.49 |
| 138 | 11/01/2036 | $1,008,236.49 | $2,899.25 | $3,780.89 | $1,373.33 | $1,005,337.24 |
| 139 | 12/01/2036 | $1,005,337.24 | $2,910.12 | $3,770.01 | $1,373.33 | $1,002,427.11 |
| 140 | 01/01/2037 | $1,002,427.11 | $2,921.04 | $3,759.10 | $1,373.33 | $999,506.07 |
| 141 | 02/01/2037 | $999,506.07 | $2,931.99 | $3,748.15 | $1,373.33 | $996,574.08 |
| 142 | 03/01/2037 | $996,574.08 | $2,942.99 | $3,737.15 | $1,373.33 | $993,631.10 |
| 143 | 04/01/2037 | $993,631.10 | $2,954.02 | $3,726.12 | $1,373.33 | $990,677.07 |
| 144 | 05/01/2037 | $990,677.07 | $2,965.10 | $3,715.04 | $1,373.33 | $987,711.97 |
| 145 | 06/01/2037 | $987,711.97 | $2,976.22 | $3,703.92 | $1,373.33 | $984,735.75 |
| 146 | 07/01/2037 | $984,735.75 | $2,987.38 | $3,692.76 | $1,373.33 | $981,748.37 |
| 147 | 08/01/2037 | $981,748.37 | $2,998.58 | $3,681.56 | $1,373.33 | $978,749.79 |
| 148 | 09/01/2037 | $978,749.79 | $3,009.83 | $3,670.31 | $1,373.33 | $975,739.96 |
| 149 | 10/01/2037 | $975,739.96 | $3,021.11 | $3,659.02 | $1,373.33 | $972,718.85 |
| 150 | 11/01/2037 | $972,718.85 | $3,032.44 | $3,647.70 | $1,373.33 | $969,686.41 |
| 151 | 12/01/2037 | $969,686.41 | $3,043.82 | $3,636.32 | $1,373.33 | $966,642.59 |
| 152 | 01/01/2038 | $966,642.59 | $3,055.23 | $3,624.91 | $1,373.33 | $963,587.36 |
| 153 | 02/01/2038 | $963,587.36 | $3,066.69 | $3,613.45 | $1,373.33 | $960,520.68 |
| 154 | 03/01/2038 | $960,520.68 | $3,078.19 | $3,601.95 | $1,373.33 | $957,442.49 |
| 155 | 04/01/2038 | $957,442.49 | $3,089.73 | $3,590.41 | $1,373.33 | $954,352.76 |
| 156 | 05/01/2038 | $954,352.76 | $3,101.32 | $3,578.82 | $1,373.33 | $951,251.44 |
| 157 | 06/01/2038 | $951,251.44 | $3,112.95 | $3,567.19 | $1,373.33 | $948,138.50 |
| 158 | 07/01/2038 | $948,138.50 | $3,124.62 | $3,555.52 | $1,373.33 | $945,013.88 |
| 159 | 08/01/2038 | $945,013.88 | $3,136.34 | $3,543.80 | $1,373.33 | $941,877.54 |
| 160 | 09/01/2038 | $941,877.54 | $3,148.10 | $3,532.04 | $1,373.33 | $938,729.44 |
| 161 | 10/01/2038 | $938,729.44 | $3,159.90 | $3,520.24 | $1,373.33 | $935,569.54 |
| 162 | 11/01/2038 | $935,569.54 | $3,171.75 | $3,508.39 | $1,373.33 | $932,397.78 |
| 163 | 12/01/2038 | $932,397.78 | $3,183.65 | $3,496.49 | $1,373.33 | $929,214.14 |
| 164 | 01/01/2039 | $929,214.14 | $3,195.59 | $3,484.55 | $1,373.33 | $926,018.55 |
| 165 | 02/01/2039 | $926,018.55 | $3,207.57 | $3,472.57 | $1,373.33 | $922,810.98 |
| 166 | 03/01/2039 | $922,810.98 | $3,219.60 | $3,460.54 | $1,373.33 | $919,591.38 |
| 167 | 04/01/2039 | $919,591.38 | $3,231.67 | $3,448.47 | $1,373.33 | $916,359.71 |
| 168 | 05/01/2039 | $916,359.71 | $3,243.79 | $3,436.35 | $1,373.33 | $913,115.92 |
| 169 | 06/01/2039 | $913,115.92 | $3,255.95 | $3,424.18 | $1,373.33 | $909,859.97 |
| 170 | 07/01/2039 | $909,859.97 | $3,268.16 | $3,411.97 | $1,373.33 | $906,591.80 |
| 171 | 08/01/2039 | $906,591.80 | $3,280.42 | $3,399.72 | $1,373.33 | $903,311.38 |
| 172 | 09/01/2039 | $903,311.38 | $3,292.72 | $3,387.42 | $1,373.33 | $900,018.66 |
| 173 | 10/01/2039 | $900,018.66 | $3,305.07 | $3,375.07 | $1,373.33 | $896,713.59 |
| 174 | 11/01/2039 | $896,713.59 | $3,317.46 | $3,362.68 | $1,373.33 | $893,396.13 |
| 175 | 12/01/2039 | $893,396.13 | $3,329.90 | $3,350.24 | $1,373.33 | $890,066.23 |
| 176 | 01/01/2040 | $890,066.23 | $3,342.39 | $3,337.75 | $1,373.33 | $886,723.83 |
| 177 | 02/01/2040 | $886,723.83 | $3,354.92 | $3,325.21 | $1,373.33 | $883,368.91 |
| 178 | 03/01/2040 | $883,368.91 | $3,367.51 | $3,312.63 | $1,373.33 | $880,001.40 |
| 179 | 04/01/2040 | $880,001.40 | $3,380.13 | $3,300.01 | $1,373.33 | $876,621.27 |
| 180 | 05/01/2040 | $876,621.27 | $3,392.81 | $3,287.33 | $1,373.33 | $873,228.46 |
| 181 | 06/01/2040 | $873,228.46 | $3,405.53 | $3,274.61 | $1,373.33 | $869,822.93 |
| 182 | 07/01/2040 | $869,822.93 | $3,418.30 | $3,261.84 | $1,373.33 | $866,404.63 |
| 183 | 08/01/2040 | $866,404.63 | $3,431.12 | $3,249.02 | $1,373.33 | $862,973.50 |
| 184 | 09/01/2040 | $862,973.50 | $3,443.99 | $3,236.15 | $1,373.33 | $859,529.52 |
| 185 | 10/01/2040 | $859,529.52 | $3,456.90 | $3,223.24 | $1,373.33 | $856,072.61 |
| 186 | 11/01/2040 | $856,072.61 | $3,469.87 | $3,210.27 | $1,373.33 | $852,602.75 |
| 187 | 12/01/2040 | $852,602.75 | $3,482.88 | $3,197.26 | $1,373.33 | $849,119.87 |
| 188 | 01/01/2041 | $849,119.87 | $3,495.94 | $3,184.20 | $1,373.33 | $845,623.93 |
| 189 | 02/01/2041 | $845,623.93 | $3,509.05 | $3,171.09 | $1,373.33 | $842,114.88 |
| 190 | 03/01/2041 | $842,114.88 | $3,522.21 | $3,157.93 | $1,373.33 | $838,592.67 |
| 191 | 04/01/2041 | $838,592.67 | $3,535.42 | $3,144.72 | $1,373.33 | $835,057.25 |
| 192 | 05/01/2041 | $835,057.25 | $3,548.67 | $3,131.46 | $1,373.33 | $831,508.58 |
| 193 | 06/01/2041 | $831,508.58 | $3,561.98 | $3,118.16 | $1,373.33 | $827,946.60 |
| 194 | 07/01/2041 | $827,946.60 | $3,575.34 | $3,104.80 | $1,373.33 | $824,371.26 |
| 195 | 08/01/2041 | $824,371.26 | $3,588.75 | $3,091.39 | $1,373.33 | $820,782.51 |
| 196 | 09/01/2041 | $820,782.51 | $3,602.20 | $3,077.93 | $1,373.33 | $817,180.30 |
| 197 | 10/01/2041 | $817,180.30 | $3,615.71 | $3,064.43 | $1,373.33 | $813,564.59 |
| 198 | 11/01/2041 | $813,564.59 | $3,629.27 | $3,050.87 | $1,373.33 | $809,935.32 |
| 199 | 12/01/2041 | $809,935.32 | $3,642.88 | $3,037.26 | $1,373.33 | $806,292.44 |
| 200 | 01/01/2042 | $806,292.44 | $3,656.54 | $3,023.60 | $1,373.33 | $802,635.90 |
| 201 | 02/01/2042 | $802,635.90 | $3,670.25 | $3,009.88 | $1,373.33 | $798,965.64 |
| 202 | 03/01/2042 | $798,965.64 | $3,684.02 | $2,996.12 | $1,373.33 | $795,281.62 |
| 203 | 04/01/2042 | $795,281.62 | $3,697.83 | $2,982.31 | $1,373.33 | $791,583.79 |
| 204 | 05/01/2042 | $791,583.79 | $3,711.70 | $2,968.44 | $1,373.33 | $787,872.09 |
| 205 | 06/01/2042 | $787,872.09 | $3,725.62 | $2,954.52 | $1,373.33 | $784,146.47 |
| 206 | 07/01/2042 | $784,146.47 | $3,739.59 | $2,940.55 | $1,373.33 | $780,406.88 |
| 207 | 08/01/2042 | $780,406.88 | $3,753.61 | $2,926.53 | $1,373.33 | $776,653.27 |
| 208 | 09/01/2042 | $776,653.27 | $3,767.69 | $2,912.45 | $1,373.33 | $772,885.58 |
| 209 | 10/01/2042 | $772,885.58 | $3,781.82 | $2,898.32 | $1,373.33 | $769,103.76 |
| 210 | 11/01/2042 | $769,103.76 | $3,796.00 | $2,884.14 | $1,373.33 | $765,307.76 |
| 211 | 12/01/2042 | $765,307.76 | $3,810.24 | $2,869.90 | $1,373.33 | $761,497.53 |
| 212 | 01/01/2043 | $761,497.53 | $3,824.52 | $2,855.62 | $1,373.33 | $757,673.00 |
| 213 | 02/01/2043 | $757,673.00 | $3,838.87 | $2,841.27 | $1,373.33 | $753,834.14 |
| 214 | 03/01/2043 | $753,834.14 | $3,853.26 | $2,826.88 | $1,373.33 | $749,980.88 |
| 215 | 04/01/2043 | $749,980.88 | $3,867.71 | $2,812.43 | $1,373.33 | $746,113.17 |
| 216 | 05/01/2043 | $746,113.17 | $3,882.21 | $2,797.92 | $1,373.33 | $742,230.95 |
| 217 | 06/01/2043 | $742,230.95 | $3,896.77 | $2,783.37 | $1,373.33 | $738,334.18 |
| 218 | 07/01/2043 | $738,334.18 | $3,911.39 | $2,768.75 | $1,373.33 | $734,422.79 |
| 219 | 08/01/2043 | $734,422.79 | $3,926.05 | $2,754.09 | $1,373.33 | $730,496.74 |
| 220 | 09/01/2043 | $730,496.74 | $3,940.78 | $2,739.36 | $1,373.33 | $726,555.96 |
| 221 | 10/01/2043 | $726,555.96 | $3,955.55 | $2,724.58 | $1,373.33 | $722,600.41 |
| 222 | 11/01/2043 | $722,600.41 | $3,970.39 | $2,709.75 | $1,373.33 | $718,630.02 |
| 223 | 12/01/2043 | $718,630.02 | $3,985.28 | $2,694.86 | $1,373.33 | $714,644.74 |
| 224 | 01/01/2044 | $714,644.74 | $4,000.22 | $2,679.92 | $1,373.33 | $710,644.52 |
| 225 | 02/01/2044 | $710,644.52 | $4,015.22 | $2,664.92 | $1,373.33 | $706,629.30 |
| 226 | 03/01/2044 | $706,629.30 | $4,030.28 | $2,649.86 | $1,373.33 | $702,599.02 |
| 227 | 04/01/2044 | $702,599.02 | $4,045.39 | $2,634.75 | $1,373.33 | $698,553.63 |
| 228 | 05/01/2044 | $698,553.63 | $4,060.56 | $2,619.58 | $1,373.33 | $694,493.06 |
| 229 | 06/01/2044 | $694,493.06 | $4,075.79 | $2,604.35 | $1,373.33 | $690,417.27 |
| 230 | 07/01/2044 | $690,417.27 | $4,091.07 | $2,589.06 | $1,373.33 | $686,326.20 |
| 231 | 08/01/2044 | $686,326.20 | $4,106.42 | $2,573.72 | $1,373.33 | $682,219.78 |
| 232 | 09/01/2044 | $682,219.78 | $4,121.81 | $2,558.32 | $1,373.33 | $678,097.97 |
| 233 | 10/01/2044 | $678,097.97 | $4,137.27 | $2,542.87 | $1,373.33 | $673,960.70 |
| 234 | 11/01/2044 | $673,960.70 | $4,152.79 | $2,527.35 | $1,373.33 | $669,807.91 |
| 235 | 12/01/2044 | $669,807.91 | $4,168.36 | $2,511.78 | $1,373.33 | $665,639.55 |
| 236 | 01/01/2045 | $665,639.55 | $4,183.99 | $2,496.15 | $1,373.33 | $661,455.56 |
| 237 | 02/01/2045 | $661,455.56 | $4,199.68 | $2,480.46 | $1,373.33 | $657,255.88 |
| 238 | 03/01/2045 | $657,255.88 | $4,215.43 | $2,464.71 | $1,373.33 | $653,040.45 |
| 239 | 04/01/2045 | $653,040.45 | $4,231.24 | $2,448.90 | $1,373.33 | $648,809.21 |
| 240 | 05/01/2045 | $648,809.21 | $4,247.10 | $2,433.03 | $1,373.33 | $644,562.11 |
| 241 | 06/01/2045 | $644,562.11 | $4,263.03 | $2,417.11 | $1,373.33 | $640,299.08 |
| 242 | 07/01/2045 | $640,299.08 | $4,279.02 | $2,401.12 | $1,373.33 | $636,020.06 |
| 243 | 08/01/2045 | $636,020.06 | $4,295.06 | $2,385.08 | $1,373.33 | $631,725.00 |
| 244 | 09/01/2045 | $631,725.00 | $4,311.17 | $2,368.97 | $1,373.33 | $627,413.83 |
| 245 | 10/01/2045 | $627,413.83 | $4,327.34 | $2,352.80 | $1,373.33 | $623,086.49 |
| 246 | 11/01/2045 | $623,086.49 | $4,343.56 | $2,336.57 | $1,373.33 | $618,742.92 |
| 247 | 12/01/2045 | $618,742.92 | $4,359.85 | $2,320.29 | $1,373.33 | $614,383.07 |
| 248 | 01/01/2046 | $614,383.07 | $4,376.20 | $2,303.94 | $1,373.33 | $610,006.87 |
| 249 | 02/01/2046 | $610,006.87 | $4,392.61 | $2,287.53 | $1,373.33 | $605,614.25 |
| 250 | 03/01/2046 | $605,614.25 | $4,409.09 | $2,271.05 | $1,373.33 | $601,205.17 |
| 251 | 04/01/2046 | $601,205.17 | $4,425.62 | $2,254.52 | $1,373.33 | $596,779.55 |
| 252 | 05/01/2046 | $596,779.55 | $4,442.22 | $2,237.92 | $1,373.33 | $592,337.33 |
| 253 | 06/01/2046 | $592,337.33 | $4,458.87 | $2,221.26 | $1,373.33 | $587,878.46 |
| 254 | 07/01/2046 | $587,878.46 | $4,475.59 | $2,204.54 | $1,373.33 | $583,402.86 |
| 255 | 08/01/2046 | $583,402.86 | $4,492.38 | $2,187.76 | $1,373.33 | $578,910.49 |
| 256 | 09/01/2046 | $578,910.49 | $4,509.22 | $2,170.91 | $1,373.33 | $574,401.26 |
| 257 | 10/01/2046 | $574,401.26 | $4,526.13 | $2,154.00 | $1,373.33 | $569,875.13 |
| 258 | 11/01/2046 | $569,875.13 | $4,543.11 | $2,137.03 | $1,373.33 | $565,332.02 |
| 259 | 12/01/2046 | $565,332.02 | $4,560.14 | $2,120.00 | $1,373.33 | $560,771.87 |
| 260 | 01/01/2047 | $560,771.87 | $4,577.24 | $2,102.89 | $1,373.33 | $556,194.63 |
| 261 | 02/01/2047 | $556,194.63 | $4,594.41 | $2,085.73 | $1,373.33 | $551,600.22 |
| 262 | 03/01/2047 | $551,600.22 | $4,611.64 | $2,068.50 | $1,373.33 | $546,988.58 |
| 263 | 04/01/2047 | $546,988.58 | $4,628.93 | $2,051.21 | $1,373.33 | $542,359.65 |
| 264 | 05/01/2047 | $542,359.65 | $4,646.29 | $2,033.85 | $1,373.33 | $537,713.36 |
| 265 | 06/01/2047 | $537,713.36 | $4,663.71 | $2,016.43 | $1,373.33 | $533,049.65 |
| 266 | 07/01/2047 | $533,049.65 | $4,681.20 | $1,998.94 | $1,373.33 | $528,368.44 |
| 267 | 08/01/2047 | $528,368.44 | $4,698.76 | $1,981.38 | $1,373.33 | $523,669.69 |
| 268 | 09/01/2047 | $523,669.69 | $4,716.38 | $1,963.76 | $1,373.33 | $518,953.31 |
| 269 | 10/01/2047 | $518,953.31 | $4,734.06 | $1,946.07 | $1,373.33 | $514,219.24 |
| 270 | 11/01/2047 | $514,219.24 | $4,751.82 | $1,928.32 | $1,373.33 | $509,467.43 |
| 271 | 12/01/2047 | $509,467.43 | $4,769.64 | $1,910.50 | $1,373.33 | $504,697.79 |
| 272 | 01/01/2048 | $504,697.79 | $4,787.52 | $1,892.62 | $1,373.33 | $499,910.27 |
| 273 | 02/01/2048 | $499,910.27 | $4,805.48 | $1,874.66 | $1,373.33 | $495,104.79 |
| 274 | 03/01/2048 | $495,104.79 | $4,823.50 | $1,856.64 | $1,373.33 | $490,281.30 |
| 275 | 04/01/2048 | $490,281.30 | $4,841.58 | $1,838.55 | $1,373.33 | $485,439.71 |
| 276 | 05/01/2048 | $485,439.71 | $4,859.74 | $1,820.40 | $1,373.33 | $480,579.97 |
| 277 | 06/01/2048 | $480,579.97 | $4,877.96 | $1,802.17 | $1,373.33 | $475,702.01 |
| 278 | 07/01/2048 | $475,702.01 | $4,896.26 | $1,783.88 | $1,373.33 | $470,805.75 |
| 279 | 08/01/2048 | $470,805.75 | $4,914.62 | $1,765.52 | $1,373.33 | $465,891.13 |
| 280 | 09/01/2048 | $465,891.13 | $4,933.05 | $1,747.09 | $1,373.33 | $460,958.09 |
| 281 | 10/01/2048 | $460,958.09 | $4,951.55 | $1,728.59 | $1,373.33 | $456,006.54 |
| 282 | 11/01/2048 | $456,006.54 | $4,970.11 | $1,710.02 | $1,373.33 | $451,036.43 |
| 283 | 12/01/2048 | $451,036.43 | $4,988.75 | $1,691.39 | $1,373.33 | $446,047.67 |
| 284 | 01/01/2049 | $446,047.67 | $5,007.46 | $1,672.68 | $1,373.33 | $441,040.21 |
| 285 | 02/01/2049 | $441,040.21 | $5,026.24 | $1,653.90 | $1,373.33 | $436,013.97 |
| 286 | 03/01/2049 | $436,013.97 | $5,045.09 | $1,635.05 | $1,373.33 | $430,968.89 |
| 287 | 04/01/2049 | $430,968.89 | $5,064.01 | $1,616.13 | $1,373.33 | $425,904.88 |
| 288 | 05/01/2049 | $425,904.88 | $5,083.00 | $1,597.14 | $1,373.33 | $420,821.89 |
| 289 | 06/01/2049 | $420,821.89 | $5,102.06 | $1,578.08 | $1,373.33 | $415,719.83 |
| 290 | 07/01/2049 | $415,719.83 | $5,121.19 | $1,558.95 | $1,373.33 | $410,598.64 |
| 291 | 08/01/2049 | $410,598.64 | $5,140.39 | $1,539.74 | $1,373.33 | $405,458.24 |
| 292 | 09/01/2049 | $405,458.24 | $5,159.67 | $1,520.47 | $1,373.33 | $400,298.57 |
| 293 | 10/01/2049 | $400,298.57 | $5,179.02 | $1,501.12 | $1,373.33 | $395,119.55 |
| 294 | 11/01/2049 | $395,119.55 | $5,198.44 | $1,481.70 | $1,373.33 | $389,921.11 |
| 295 | 12/01/2049 | $389,921.11 | $5,217.93 | $1,462.20 | $1,373.33 | $384,703.18 |
| 296 | 01/01/2050 | $384,703.18 | $5,237.50 | $1,442.64 | $1,373.33 | $379,465.68 |
| 297 | 02/01/2050 | $379,465.68 | $5,257.14 | $1,423.00 | $1,373.33 | $374,208.53 |
| 298 | 03/01/2050 | $374,208.53 | $5,276.86 | $1,403.28 | $1,373.33 | $368,931.68 |
| 299 | 04/01/2050 | $368,931.68 | $5,296.65 | $1,383.49 | $1,373.33 | $363,635.03 |
| 300 | 05/01/2050 | $363,635.03 | $5,316.51 | $1,363.63 | $1,373.33 | $358,318.52 |
| 301 | 06/01/2050 | $358,318.52 | $5,336.44 | $1,343.69 | $1,373.33 | $352,982.08 |
| 302 | 07/01/2050 | $352,982.08 | $5,356.46 | $1,323.68 | $1,373.33 | $347,625.62 |
| 303 | 08/01/2050 | $347,625.62 | $5,376.54 | $1,303.60 | $1,373.33 | $342,249.08 |
| 304 | 09/01/2050 | $342,249.08 | $5,396.71 | $1,283.43 | $1,373.33 | $336,852.37 |
| 305 | 10/01/2050 | $336,852.37 | $5,416.94 | $1,263.20 | $1,373.33 | $331,435.43 |
| 306 | 11/01/2050 | $331,435.43 | $5,437.26 | $1,242.88 | $1,373.33 | $325,998.18 |
| 307 | 12/01/2050 | $325,998.18 | $5,457.65 | $1,222.49 | $1,373.33 | $320,540.53 |
| 308 | 01/01/2051 | $320,540.53 | $5,478.11 | $1,202.03 | $1,373.33 | $315,062.42 |
| 309 | 02/01/2051 | $315,062.42 | $5,498.66 | $1,181.48 | $1,373.33 | $309,563.76 |
| 310 | 03/01/2051 | $309,563.76 | $5,519.28 | $1,160.86 | $1,373.33 | $304,044.49 |
| 311 | 04/01/2051 | $304,044.49 | $5,539.97 | $1,140.17 | $1,373.33 | $298,504.51 |
| 312 | 05/01/2051 | $298,504.51 | $5,560.75 | $1,119.39 | $1,373.33 | $292,943.77 |
| 313 | 06/01/2051 | $292,943.77 | $5,581.60 | $1,098.54 | $1,373.33 | $287,362.17 |
| 314 | 07/01/2051 | $287,362.17 | $5,602.53 | $1,077.61 | $1,373.33 | $281,759.64 |
| 315 | 08/01/2051 | $281,759.64 | $5,623.54 | $1,056.60 | $1,373.33 | $276,136.10 |
| 316 | 09/01/2051 | $276,136.10 | $5,644.63 | $1,035.51 | $1,373.33 | $270,491.47 |
| 317 | 10/01/2051 | $270,491.47 | $5,665.80 | $1,014.34 | $1,373.33 | $264,825.67 |
| 318 | 11/01/2051 | $264,825.67 | $5,687.04 | $993.10 | $1,373.33 | $259,138.63 |
| 319 | 12/01/2051 | $259,138.63 | $5,708.37 | $971.77 | $1,373.33 | $253,430.26 |
| 320 | 01/01/2052 | $253,430.26 | $5,729.78 | $950.36 | $1,373.33 | $247,700.48 |
| 321 | 02/01/2052 | $247,700.48 | $5,751.26 | $928.88 | $1,373.33 | $241,949.22 |
| 322 | 03/01/2052 | $241,949.22 | $5,772.83 | $907.31 | $1,373.33 | $236,176.39 |
| 323 | 04/01/2052 | $236,176.39 | $5,794.48 | $885.66 | $1,373.33 | $230,381.91 |
| 324 | 05/01/2052 | $230,381.91 | $5,816.21 | $863.93 | $1,373.33 | $224,565.71 |
| 325 | 06/01/2052 | $224,565.71 | $5,838.02 | $842.12 | $1,373.33 | $218,727.69 |
| 326 | 07/01/2052 | $218,727.69 | $5,859.91 | $820.23 | $1,373.33 | $212,867.78 |
| 327 | 08/01/2052 | $212,867.78 | $5,881.88 | $798.25 | $1,373.33 | $206,985.89 |
| 328 | 09/01/2052 | $206,985.89 | $5,903.94 | $776.20 | $1,373.33 | $201,081.95 |
| 329 | 10/01/2052 | $201,081.95 | $5,926.08 | $754.06 | $1,373.33 | $195,155.87 |
| 330 | 11/01/2052 | $195,155.87 | $5,948.30 | $731.83 | $1,373.33 | $189,207.57 |
| 331 | 12/01/2052 | $189,207.57 | $5,970.61 | $709.53 | $1,373.33 | $183,236.95 |
| 332 | 01/01/2053 | $183,236.95 | $5,993.00 | $687.14 | $1,373.33 | $177,243.95 |
| 333 | 02/01/2053 | $177,243.95 | $6,015.47 | $664.66 | $1,373.33 | $171,228.48 |
| 334 | 03/01/2053 | $171,228.48 | $6,038.03 | $642.11 | $1,373.33 | $165,190.45 |
| 335 | 04/01/2053 | $165,190.45 | $6,060.67 | $619.46 | $1,373.33 | $159,129.77 |
| 336 | 05/01/2053 | $159,129.77 | $6,083.40 | $596.74 | $1,373.33 | $153,046.37 |
| 337 | 06/01/2053 | $153,046.37 | $6,106.22 | $573.92 | $1,373.33 | $146,940.15 |
| 338 | 07/01/2053 | $146,940.15 | $6,129.11 | $551.03 | $1,373.33 | $140,811.04 |
| 339 | 08/01/2053 | $140,811.04 | $6,152.10 | $528.04 | $1,373.33 | $134,658.94 |
| 340 | 09/01/2053 | $134,658.94 | $6,175.17 | $504.97 | $1,373.33 | $128,483.78 |
| 341 | 10/01/2053 | $128,483.78 | $6,198.32 | $481.81 | $1,373.33 | $122,285.45 |
| 342 | 11/01/2053 | $122,285.45 | $6,221.57 | $458.57 | $1,373.33 | $116,063.88 |
| 343 | 12/01/2053 | $116,063.88 | $6,244.90 | $435.24 | $1,373.33 | $109,818.98 |
| 344 | 01/01/2054 | $109,818.98 | $6,268.32 | $411.82 | $1,373.33 | $103,550.66 |
| 345 | 02/01/2054 | $103,550.66 | $6,291.82 | $388.31 | $1,373.33 | $97,258.84 |
| 346 | 03/01/2054 | $97,258.84 | $6,315.42 | $364.72 | $1,373.33 | $90,943.42 |
| 347 | 04/01/2054 | $90,943.42 | $6,339.10 | $341.04 | $1,373.33 | $84,604.32 |
| 348 | 05/01/2054 | $84,604.32 | $6,362.87 | $317.27 | $1,373.33 | $78,241.45 |
| 349 | 06/01/2054 | $78,241.45 | $6,386.73 | $293.41 | $1,373.33 | $71,854.71 |
| 350 | 07/01/2054 | $71,854.71 | $6,410.68 | $269.46 | $1,373.33 | $65,444.03 |
| 351 | 08/01/2054 | $65,444.03 | $6,434.72 | $245.42 | $1,373.33 | $59,009.31 |
| 352 | 09/01/2054 | $59,009.31 | $6,458.85 | $221.28 | $1,373.33 | $52,550.45 |
| 353 | 10/01/2054 | $52,550.45 | $6,483.07 | $197.06 | $1,373.33 | $46,067.38 |
| 354 | 11/01/2054 | $46,067.38 | $6,507.39 | $172.75 | $1,373.33 | $39,559.99 |
| 355 | 12/01/2054 | $39,559.99 | $6,531.79 | $148.35 | $1,373.33 | $33,028.20 |
| 356 | 01/01/2055 | $33,028.20 | $6,556.28 | $123.86 | $1,373.33 | $26,471.92 |
| 357 | 02/01/2055 | $26,471.92 | $6,580.87 | $99.27 | $1,373.33 | $19,891.05 |
| 358 | 03/01/2055 | $19,891.05 | $6,605.55 | $74.59 | $1,373.33 | $13,285.50 |
| 359 | 04/01/2055 | $13,285.50 | $6,630.32 | $49.82 | $1,373.33 | $6,655.18 |
| 360 | 05/01/2055 | $6,655.18 | $6,655.18 | $24.96 | $1,373.33 | $0.00 |