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: $8,057.71
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 | $1,319,104.00 | $1,737.07 | $4,946.64 | $1,374.00 | $1,317,366.93 |
| 2 | 07/01/2025 | $1,317,366.93 | $1,743.58 | $4,940.13 | $1,374.00 | $1,315,623.35 |
| 3 | 08/01/2025 | $1,315,623.35 | $1,750.12 | $4,933.59 | $1,374.00 | $1,313,873.24 |
| 4 | 09/01/2025 | $1,313,873.24 | $1,756.68 | $4,927.02 | $1,374.00 | $1,312,116.55 |
| 5 | 10/01/2025 | $1,312,116.55 | $1,763.27 | $4,920.44 | $1,374.00 | $1,310,353.28 |
| 6 | 11/01/2025 | $1,310,353.28 | $1,769.88 | $4,913.82 | $1,374.00 | $1,308,583.40 |
| 7 | 12/01/2025 | $1,308,583.40 | $1,776.52 | $4,907.19 | $1,374.00 | $1,306,806.88 |
| 8 | 01/01/2026 | $1,306,806.88 | $1,783.18 | $4,900.53 | $1,374.00 | $1,305,023.70 |
| 9 | 02/01/2026 | $1,305,023.70 | $1,789.87 | $4,893.84 | $1,374.00 | $1,303,233.84 |
| 10 | 03/01/2026 | $1,303,233.84 | $1,796.58 | $4,887.13 | $1,374.00 | $1,301,437.26 |
| 11 | 04/01/2026 | $1,301,437.26 | $1,803.32 | $4,880.39 | $1,374.00 | $1,299,633.94 |
| 12 | 05/01/2026 | $1,299,633.94 | $1,810.08 | $4,873.63 | $1,374.00 | $1,297,823.86 |
| 13 | 06/01/2026 | $1,297,823.86 | $1,816.87 | $4,866.84 | $1,374.00 | $1,296,007.00 |
| 14 | 07/01/2026 | $1,296,007.00 | $1,823.68 | $4,860.03 | $1,374.00 | $1,294,183.32 |
| 15 | 08/01/2026 | $1,294,183.32 | $1,830.52 | $4,853.19 | $1,374.00 | $1,292,352.80 |
| 16 | 09/01/2026 | $1,292,352.80 | $1,837.38 | $4,846.32 | $1,374.00 | $1,290,515.41 |
| 17 | 10/01/2026 | $1,290,515.41 | $1,844.27 | $4,839.43 | $1,374.00 | $1,288,671.14 |
| 18 | 11/01/2026 | $1,288,671.14 | $1,851.19 | $4,832.52 | $1,374.00 | $1,286,819.95 |
| 19 | 12/01/2026 | $1,286,819.95 | $1,858.13 | $4,825.57 | $1,374.00 | $1,284,961.82 |
| 20 | 01/01/2027 | $1,284,961.82 | $1,865.10 | $4,818.61 | $1,374.00 | $1,283,096.72 |
| 21 | 02/01/2027 | $1,283,096.72 | $1,872.09 | $4,811.61 | $1,374.00 | $1,281,224.63 |
| 22 | 03/01/2027 | $1,281,224.63 | $1,879.11 | $4,804.59 | $1,374.00 | $1,279,345.51 |
| 23 | 04/01/2027 | $1,279,345.51 | $1,886.16 | $4,797.55 | $1,374.00 | $1,277,459.35 |
| 24 | 05/01/2027 | $1,277,459.35 | $1,893.23 | $4,790.47 | $1,374.00 | $1,275,566.12 |
| 25 | 06/01/2027 | $1,275,566.12 | $1,900.33 | $4,783.37 | $1,374.00 | $1,273,665.79 |
| 26 | 07/01/2027 | $1,273,665.79 | $1,907.46 | $4,776.25 | $1,374.00 | $1,271,758.33 |
| 27 | 08/01/2027 | $1,271,758.33 | $1,914.61 | $4,769.09 | $1,374.00 | $1,269,843.71 |
| 28 | 09/01/2027 | $1,269,843.71 | $1,921.79 | $4,761.91 | $1,374.00 | $1,267,921.92 |
| 29 | 10/01/2027 | $1,267,921.92 | $1,929.00 | $4,754.71 | $1,374.00 | $1,265,992.92 |
| 30 | 11/01/2027 | $1,265,992.92 | $1,936.23 | $4,747.47 | $1,374.00 | $1,264,056.69 |
| 31 | 12/01/2027 | $1,264,056.69 | $1,943.49 | $4,740.21 | $1,374.00 | $1,262,113.20 |
| 32 | 01/01/2028 | $1,262,113.20 | $1,950.78 | $4,732.92 | $1,374.00 | $1,260,162.41 |
| 33 | 02/01/2028 | $1,260,162.41 | $1,958.10 | $4,725.61 | $1,374.00 | $1,258,204.32 |
| 34 | 03/01/2028 | $1,258,204.32 | $1,965.44 | $4,718.27 | $1,374.00 | $1,256,238.88 |
| 35 | 04/01/2028 | $1,256,238.88 | $1,972.81 | $4,710.90 | $1,374.00 | $1,254,266.07 |
| 36 | 05/01/2028 | $1,254,266.07 | $1,980.21 | $4,703.50 | $1,374.00 | $1,252,285.86 |
| 37 | 06/01/2028 | $1,252,285.86 | $1,987.63 | $4,696.07 | $1,374.00 | $1,250,298.22 |
| 38 | 07/01/2028 | $1,250,298.22 | $1,995.09 | $4,688.62 | $1,374.00 | $1,248,303.14 |
| 39 | 08/01/2028 | $1,248,303.14 | $2,002.57 | $4,681.14 | $1,374.00 | $1,246,300.57 |
| 40 | 09/01/2028 | $1,246,300.57 | $2,010.08 | $4,673.63 | $1,374.00 | $1,244,290.49 |
| 41 | 10/01/2028 | $1,244,290.49 | $2,017.62 | $4,666.09 | $1,374.00 | $1,242,272.87 |
| 42 | 11/01/2028 | $1,242,272.87 | $2,025.18 | $4,658.52 | $1,374.00 | $1,240,247.69 |
| 43 | 12/01/2028 | $1,240,247.69 | $2,032.78 | $4,650.93 | $1,374.00 | $1,238,214.91 |
| 44 | 01/01/2029 | $1,238,214.91 | $2,040.40 | $4,643.31 | $1,374.00 | $1,236,174.51 |
| 45 | 02/01/2029 | $1,236,174.51 | $2,048.05 | $4,635.65 | $1,374.00 | $1,234,126.46 |
| 46 | 03/01/2029 | $1,234,126.46 | $2,055.73 | $4,627.97 | $1,374.00 | $1,232,070.73 |
| 47 | 04/01/2029 | $1,232,070.73 | $2,063.44 | $4,620.27 | $1,374.00 | $1,230,007.29 |
| 48 | 05/01/2029 | $1,230,007.29 | $2,071.18 | $4,612.53 | $1,374.00 | $1,227,936.11 |
| 49 | 06/01/2029 | $1,227,936.11 | $2,078.95 | $4,604.76 | $1,374.00 | $1,225,857.16 |
| 50 | 07/01/2029 | $1,225,857.16 | $2,086.74 | $4,596.96 | $1,374.00 | $1,223,770.42 |
| 51 | 08/01/2029 | $1,223,770.42 | $2,094.57 | $4,589.14 | $1,374.00 | $1,221,675.85 |
| 52 | 09/01/2029 | $1,221,675.85 | $2,102.42 | $4,581.28 | $1,374.00 | $1,219,573.43 |
| 53 | 10/01/2029 | $1,219,573.43 | $2,110.31 | $4,573.40 | $1,374.00 | $1,217,463.12 |
| 54 | 11/01/2029 | $1,217,463.12 | $2,118.22 | $4,565.49 | $1,374.00 | $1,215,344.90 |
| 55 | 12/01/2029 | $1,215,344.90 | $2,126.16 | $4,557.54 | $1,374.00 | $1,213,218.74 |
| 56 | 01/01/2030 | $1,213,218.74 | $2,134.14 | $4,549.57 | $1,374.00 | $1,211,084.61 |
| 57 | 02/01/2030 | $1,211,084.61 | $2,142.14 | $4,541.57 | $1,374.00 | $1,208,942.47 |
| 58 | 03/01/2030 | $1,208,942.47 | $2,150.17 | $4,533.53 | $1,374.00 | $1,206,792.30 |
| 59 | 04/01/2030 | $1,206,792.30 | $2,158.24 | $4,525.47 | $1,374.00 | $1,204,634.06 |
| 60 | 05/01/2030 | $1,204,634.06 | $2,166.33 | $4,517.38 | $1,374.00 | $1,202,467.73 |
| 61 | 06/01/2030 | $1,202,467.73 | $2,174.45 | $4,509.25 | $1,374.00 | $1,200,293.28 |
| 62 | 07/01/2030 | $1,200,293.28 | $2,182.61 | $4,501.10 | $1,374.00 | $1,198,110.67 |
| 63 | 08/01/2030 | $1,198,110.67 | $2,190.79 | $4,492.92 | $1,374.00 | $1,195,919.88 |
| 64 | 09/01/2030 | $1,195,919.88 | $2,199.01 | $4,484.70 | $1,374.00 | $1,193,720.88 |
| 65 | 10/01/2030 | $1,193,720.88 | $2,207.25 | $4,476.45 | $1,374.00 | $1,191,513.62 |
| 66 | 11/01/2030 | $1,191,513.62 | $2,215.53 | $4,468.18 | $1,374.00 | $1,189,298.09 |
| 67 | 12/01/2030 | $1,189,298.09 | $2,223.84 | $4,459.87 | $1,374.00 | $1,187,074.25 |
| 68 | 01/01/2031 | $1,187,074.25 | $2,232.18 | $4,451.53 | $1,374.00 | $1,184,842.08 |
| 69 | 02/01/2031 | $1,184,842.08 | $2,240.55 | $4,443.16 | $1,374.00 | $1,182,601.53 |
| 70 | 03/01/2031 | $1,182,601.53 | $2,248.95 | $4,434.76 | $1,374.00 | $1,180,352.58 |
| 71 | 04/01/2031 | $1,180,352.58 | $2,257.38 | $4,426.32 | $1,374.00 | $1,178,095.19 |
| 72 | 05/01/2031 | $1,178,095.19 | $2,265.85 | $4,417.86 | $1,374.00 | $1,175,829.34 |
| 73 | 06/01/2031 | $1,175,829.34 | $2,274.35 | $4,409.36 | $1,374.00 | $1,173,555.00 |
| 74 | 07/01/2031 | $1,173,555.00 | $2,282.87 | $4,400.83 | $1,374.00 | $1,171,272.12 |
| 75 | 08/01/2031 | $1,171,272.12 | $2,291.44 | $4,392.27 | $1,374.00 | $1,168,980.69 |
| 76 | 09/01/2031 | $1,168,980.69 | $2,300.03 | $4,383.68 | $1,374.00 | $1,166,680.66 |
| 77 | 10/01/2031 | $1,166,680.66 | $2,308.65 | $4,375.05 | $1,374.00 | $1,164,372.00 |
| 78 | 11/01/2031 | $1,164,372.00 | $2,317.31 | $4,366.40 | $1,374.00 | $1,162,054.69 |
| 79 | 12/01/2031 | $1,162,054.69 | $2,326.00 | $4,357.71 | $1,374.00 | $1,159,728.69 |
| 80 | 01/01/2032 | $1,159,728.69 | $2,334.72 | $4,348.98 | $1,374.00 | $1,157,393.97 |
| 81 | 02/01/2032 | $1,157,393.97 | $2,343.48 | $4,340.23 | $1,374.00 | $1,155,050.49 |
| 82 | 03/01/2032 | $1,155,050.49 | $2,352.27 | $4,331.44 | $1,374.00 | $1,152,698.22 |
| 83 | 04/01/2032 | $1,152,698.22 | $2,361.09 | $4,322.62 | $1,374.00 | $1,150,337.14 |
| 84 | 05/01/2032 | $1,150,337.14 | $2,369.94 | $4,313.76 | $1,374.00 | $1,147,967.19 |
| 85 | 06/01/2032 | $1,147,967.19 | $2,378.83 | $4,304.88 | $1,374.00 | $1,145,588.36 |
| 86 | 07/01/2032 | $1,145,588.36 | $2,387.75 | $4,295.96 | $1,374.00 | $1,143,200.61 |
| 87 | 08/01/2032 | $1,143,200.61 | $2,396.70 | $4,287.00 | $1,374.00 | $1,140,803.91 |
| 88 | 09/01/2032 | $1,140,803.91 | $2,405.69 | $4,278.01 | $1,374.00 | $1,138,398.22 |
| 89 | 10/01/2032 | $1,138,398.22 | $2,414.71 | $4,268.99 | $1,374.00 | $1,135,983.51 |
| 90 | 11/01/2032 | $1,135,983.51 | $2,423.77 | $4,259.94 | $1,374.00 | $1,133,559.74 |
| 91 | 12/01/2032 | $1,133,559.74 | $2,432.86 | $4,250.85 | $1,374.00 | $1,131,126.88 |
| 92 | 01/01/2033 | $1,131,126.88 | $2,441.98 | $4,241.73 | $1,374.00 | $1,128,684.90 |
| 93 | 02/01/2033 | $1,128,684.90 | $2,451.14 | $4,232.57 | $1,374.00 | $1,126,233.76 |
| 94 | 03/01/2033 | $1,126,233.76 | $2,460.33 | $4,223.38 | $1,374.00 | $1,123,773.43 |
| 95 | 04/01/2033 | $1,123,773.43 | $2,469.56 | $4,214.15 | $1,374.00 | $1,121,303.88 |
| 96 | 05/01/2033 | $1,121,303.88 | $2,478.82 | $4,204.89 | $1,374.00 | $1,118,825.06 |
| 97 | 06/01/2033 | $1,118,825.06 | $2,488.11 | $4,195.59 | $1,374.00 | $1,116,336.95 |
| 98 | 07/01/2033 | $1,116,336.95 | $2,497.44 | $4,186.26 | $1,374.00 | $1,113,839.51 |
| 99 | 08/01/2033 | $1,113,839.51 | $2,506.81 | $4,176.90 | $1,374.00 | $1,111,332.70 |
| 100 | 09/01/2033 | $1,111,332.70 | $2,516.21 | $4,167.50 | $1,374.00 | $1,108,816.49 |
| 101 | 10/01/2033 | $1,108,816.49 | $2,525.64 | $4,158.06 | $1,374.00 | $1,106,290.85 |
| 102 | 11/01/2033 | $1,106,290.85 | $2,535.12 | $4,148.59 | $1,374.00 | $1,103,755.73 |
| 103 | 12/01/2033 | $1,103,755.73 | $2,544.62 | $4,139.08 | $1,374.00 | $1,101,211.11 |
| 104 | 01/01/2034 | $1,101,211.11 | $2,554.16 | $4,129.54 | $1,374.00 | $1,098,656.94 |
| 105 | 02/01/2034 | $1,098,656.94 | $2,563.74 | $4,119.96 | $1,374.00 | $1,096,093.20 |
| 106 | 03/01/2034 | $1,096,093.20 | $2,573.36 | $4,110.35 | $1,374.00 | $1,093,519.84 |
| 107 | 04/01/2034 | $1,093,519.84 | $2,583.01 | $4,100.70 | $1,374.00 | $1,090,936.84 |
| 108 | 05/01/2034 | $1,090,936.84 | $2,592.69 | $4,091.01 | $1,374.00 | $1,088,344.14 |
| 109 | 06/01/2034 | $1,088,344.14 | $2,602.42 | $4,081.29 | $1,374.00 | $1,085,741.73 |
| 110 | 07/01/2034 | $1,085,741.73 | $2,612.17 | $4,071.53 | $1,374.00 | $1,083,129.55 |
| 111 | 08/01/2034 | $1,083,129.55 | $2,621.97 | $4,061.74 | $1,374.00 | $1,080,507.58 |
| 112 | 09/01/2034 | $1,080,507.58 | $2,631.80 | $4,051.90 | $1,374.00 | $1,077,875.78 |
| 113 | 10/01/2034 | $1,077,875.78 | $2,641.67 | $4,042.03 | $1,374.00 | $1,075,234.11 |
| 114 | 11/01/2034 | $1,075,234.11 | $2,651.58 | $4,032.13 | $1,374.00 | $1,072,582.53 |
| 115 | 12/01/2034 | $1,072,582.53 | $2,661.52 | $4,022.18 | $1,374.00 | $1,069,921.01 |
| 116 | 01/01/2035 | $1,069,921.01 | $2,671.50 | $4,012.20 | $1,374.00 | $1,067,249.51 |
| 117 | 02/01/2035 | $1,067,249.51 | $2,681.52 | $4,002.19 | $1,374.00 | $1,064,567.99 |
| 118 | 03/01/2035 | $1,064,567.99 | $2,691.58 | $3,992.13 | $1,374.00 | $1,061,876.41 |
| 119 | 04/01/2035 | $1,061,876.41 | $2,701.67 | $3,982.04 | $1,374.00 | $1,059,174.74 |
| 120 | 05/01/2035 | $1,059,174.74 | $2,711.80 | $3,971.91 | $1,374.00 | $1,056,462.94 |
| 121 | 06/01/2035 | $1,056,462.94 | $2,721.97 | $3,961.74 | $1,374.00 | $1,053,740.97 |
| 122 | 07/01/2035 | $1,053,740.97 | $2,732.18 | $3,951.53 | $1,374.00 | $1,051,008.79 |
| 123 | 08/01/2035 | $1,051,008.79 | $2,742.42 | $3,941.28 | $1,374.00 | $1,048,266.37 |
| 124 | 09/01/2035 | $1,048,266.37 | $2,752.71 | $3,931.00 | $1,374.00 | $1,045,513.66 |
| 125 | 10/01/2035 | $1,045,513.66 | $2,763.03 | $3,920.68 | $1,374.00 | $1,042,750.63 |
| 126 | 11/01/2035 | $1,042,750.63 | $2,773.39 | $3,910.31 | $1,374.00 | $1,039,977.24 |
| 127 | 12/01/2035 | $1,039,977.24 | $2,783.79 | $3,899.91 | $1,374.00 | $1,037,193.45 |
| 128 | 01/01/2036 | $1,037,193.45 | $2,794.23 | $3,889.48 | $1,374.00 | $1,034,399.22 |
| 129 | 02/01/2036 | $1,034,399.22 | $2,804.71 | $3,879.00 | $1,374.00 | $1,031,594.51 |
| 130 | 03/01/2036 | $1,031,594.51 | $2,815.23 | $3,868.48 | $1,374.00 | $1,028,779.28 |
| 131 | 04/01/2036 | $1,028,779.28 | $2,825.78 | $3,857.92 | $1,374.00 | $1,025,953.50 |
| 132 | 05/01/2036 | $1,025,953.50 | $2,836.38 | $3,847.33 | $1,374.00 | $1,023,117.12 |
| 133 | 06/01/2036 | $1,023,117.12 | $2,847.02 | $3,836.69 | $1,374.00 | $1,020,270.10 |
| 134 | 07/01/2036 | $1,020,270.10 | $2,857.69 | $3,826.01 | $1,374.00 | $1,017,412.41 |
| 135 | 08/01/2036 | $1,017,412.41 | $2,868.41 | $3,815.30 | $1,374.00 | $1,014,544.00 |
| 136 | 09/01/2036 | $1,014,544.00 | $2,879.17 | $3,804.54 | $1,374.00 | $1,011,664.83 |
| 137 | 10/01/2036 | $1,011,664.83 | $2,889.96 | $3,793.74 | $1,374.00 | $1,008,774.87 |
| 138 | 11/01/2036 | $1,008,774.87 | $2,900.80 | $3,782.91 | $1,374.00 | $1,005,874.07 |
| 139 | 12/01/2036 | $1,005,874.07 | $2,911.68 | $3,772.03 | $1,374.00 | $1,002,962.39 |
| 140 | 01/01/2037 | $1,002,962.39 | $2,922.60 | $3,761.11 | $1,374.00 | $1,000,039.79 |
| 141 | 02/01/2037 | $1,000,039.79 | $2,933.56 | $3,750.15 | $1,374.00 | $997,106.23 |
| 142 | 03/01/2037 | $997,106.23 | $2,944.56 | $3,739.15 | $1,374.00 | $994,161.68 |
| 143 | 04/01/2037 | $994,161.68 | $2,955.60 | $3,728.11 | $1,374.00 | $991,206.08 |
| 144 | 05/01/2037 | $991,206.08 | $2,966.68 | $3,717.02 | $1,374.00 | $988,239.39 |
| 145 | 06/01/2037 | $988,239.39 | $2,977.81 | $3,705.90 | $1,374.00 | $985,261.58 |
| 146 | 07/01/2037 | $985,261.58 | $2,988.98 | $3,694.73 | $1,374.00 | $982,272.61 |
| 147 | 08/01/2037 | $982,272.61 | $3,000.18 | $3,683.52 | $1,374.00 | $979,272.42 |
| 148 | 09/01/2037 | $979,272.42 | $3,011.43 | $3,672.27 | $1,374.00 | $976,260.99 |
| 149 | 10/01/2037 | $976,260.99 | $3,022.73 | $3,660.98 | $1,374.00 | $973,238.26 |
| 150 | 11/01/2037 | $973,238.26 | $3,034.06 | $3,649.64 | $1,374.00 | $970,204.20 |
| 151 | 12/01/2037 | $970,204.20 | $3,045.44 | $3,638.27 | $1,374.00 | $967,158.76 |
| 152 | 01/01/2038 | $967,158.76 | $3,056.86 | $3,626.85 | $1,374.00 | $964,101.90 |
| 153 | 02/01/2038 | $964,101.90 | $3,068.32 | $3,615.38 | $1,374.00 | $961,033.57 |
| 154 | 03/01/2038 | $961,033.57 | $3,079.83 | $3,603.88 | $1,374.00 | $957,953.74 |
| 155 | 04/01/2038 | $957,953.74 | $3,091.38 | $3,592.33 | $1,374.00 | $954,862.36 |
| 156 | 05/01/2038 | $954,862.36 | $3,102.97 | $3,580.73 | $1,374.00 | $951,759.39 |
| 157 | 06/01/2038 | $951,759.39 | $3,114.61 | $3,569.10 | $1,374.00 | $948,644.78 |
| 158 | 07/01/2038 | $948,644.78 | $3,126.29 | $3,557.42 | $1,374.00 | $945,518.50 |
| 159 | 08/01/2038 | $945,518.50 | $3,138.01 | $3,545.69 | $1,374.00 | $942,380.48 |
| 160 | 09/01/2038 | $942,380.48 | $3,149.78 | $3,533.93 | $1,374.00 | $939,230.70 |
| 161 | 10/01/2038 | $939,230.70 | $3,161.59 | $3,522.12 | $1,374.00 | $936,069.11 |
| 162 | 11/01/2038 | $936,069.11 | $3,173.45 | $3,510.26 | $1,374.00 | $932,895.67 |
| 163 | 12/01/2038 | $932,895.67 | $3,185.35 | $3,498.36 | $1,374.00 | $929,710.32 |
| 164 | 01/01/2039 | $929,710.32 | $3,197.29 | $3,486.41 | $1,374.00 | $926,513.03 |
| 165 | 02/01/2039 | $926,513.03 | $3,209.28 | $3,474.42 | $1,374.00 | $923,303.74 |
| 166 | 03/01/2039 | $923,303.74 | $3,221.32 | $3,462.39 | $1,374.00 | $920,082.43 |
| 167 | 04/01/2039 | $920,082.43 | $3,233.40 | $3,450.31 | $1,374.00 | $916,849.03 |
| 168 | 05/01/2039 | $916,849.03 | $3,245.52 | $3,438.18 | $1,374.00 | $913,603.51 |
| 169 | 06/01/2039 | $913,603.51 | $3,257.69 | $3,426.01 | $1,374.00 | $910,345.81 |
| 170 | 07/01/2039 | $910,345.81 | $3,269.91 | $3,413.80 | $1,374.00 | $907,075.91 |
| 171 | 08/01/2039 | $907,075.91 | $3,282.17 | $3,401.53 | $1,374.00 | $903,793.73 |
| 172 | 09/01/2039 | $903,793.73 | $3,294.48 | $3,389.23 | $1,374.00 | $900,499.25 |
| 173 | 10/01/2039 | $900,499.25 | $3,306.83 | $3,376.87 | $1,374.00 | $897,192.42 |
| 174 | 11/01/2039 | $897,192.42 | $3,319.23 | $3,364.47 | $1,374.00 | $893,873.19 |
| 175 | 12/01/2039 | $893,873.19 | $3,331.68 | $3,352.02 | $1,374.00 | $890,541.50 |
| 176 | 01/01/2040 | $890,541.50 | $3,344.18 | $3,339.53 | $1,374.00 | $887,197.33 |
| 177 | 02/01/2040 | $887,197.33 | $3,356.72 | $3,326.99 | $1,374.00 | $883,840.61 |
| 178 | 03/01/2040 | $883,840.61 | $3,369.30 | $3,314.40 | $1,374.00 | $880,471.31 |
| 179 | 04/01/2040 | $880,471.31 | $3,381.94 | $3,301.77 | $1,374.00 | $877,089.37 |
| 180 | 05/01/2040 | $877,089.37 | $3,394.62 | $3,289.09 | $1,374.00 | $873,694.75 |
| 181 | 06/01/2040 | $873,694.75 | $3,407.35 | $3,276.36 | $1,374.00 | $870,287.40 |
| 182 | 07/01/2040 | $870,287.40 | $3,420.13 | $3,263.58 | $1,374.00 | $866,867.27 |
| 183 | 08/01/2040 | $866,867.27 | $3,432.95 | $3,250.75 | $1,374.00 | $863,434.32 |
| 184 | 09/01/2040 | $863,434.32 | $3,445.83 | $3,237.88 | $1,374.00 | $859,988.49 |
| 185 | 10/01/2040 | $859,988.49 | $3,458.75 | $3,224.96 | $1,374.00 | $856,529.74 |
| 186 | 11/01/2040 | $856,529.74 | $3,471.72 | $3,211.99 | $1,374.00 | $853,058.02 |
| 187 | 12/01/2040 | $853,058.02 | $3,484.74 | $3,198.97 | $1,374.00 | $849,573.28 |
| 188 | 01/01/2041 | $849,573.28 | $3,497.81 | $3,185.90 | $1,374.00 | $846,075.47 |
| 189 | 02/01/2041 | $846,075.47 | $3,510.92 | $3,172.78 | $1,374.00 | $842,564.55 |
| 190 | 03/01/2041 | $842,564.55 | $3,524.09 | $3,159.62 | $1,374.00 | $839,040.46 |
| 191 | 04/01/2041 | $839,040.46 | $3,537.30 | $3,146.40 | $1,374.00 | $835,503.16 |
| 192 | 05/01/2041 | $835,503.16 | $3,550.57 | $3,133.14 | $1,374.00 | $831,952.59 |
| 193 | 06/01/2041 | $831,952.59 | $3,563.88 | $3,119.82 | $1,374.00 | $828,388.70 |
| 194 | 07/01/2041 | $828,388.70 | $3,577.25 | $3,106.46 | $1,374.00 | $824,811.45 |
| 195 | 08/01/2041 | $824,811.45 | $3,590.66 | $3,093.04 | $1,374.00 | $821,220.79 |
| 196 | 09/01/2041 | $821,220.79 | $3,604.13 | $3,079.58 | $1,374.00 | $817,616.66 |
| 197 | 10/01/2041 | $817,616.66 | $3,617.64 | $3,066.06 | $1,374.00 | $813,999.02 |
| 198 | 11/01/2041 | $813,999.02 | $3,631.21 | $3,052.50 | $1,374.00 | $810,367.81 |
| 199 | 12/01/2041 | $810,367.81 | $3,644.83 | $3,038.88 | $1,374.00 | $806,722.98 |
| 200 | 01/01/2042 | $806,722.98 | $3,658.50 | $3,025.21 | $1,374.00 | $803,064.49 |
| 201 | 02/01/2042 | $803,064.49 | $3,672.21 | $3,011.49 | $1,374.00 | $799,392.27 |
| 202 | 03/01/2042 | $799,392.27 | $3,685.99 | $2,997.72 | $1,374.00 | $795,706.29 |
| 203 | 04/01/2042 | $795,706.29 | $3,699.81 | $2,983.90 | $1,374.00 | $792,006.48 |
| 204 | 05/01/2042 | $792,006.48 | $3,713.68 | $2,970.02 | $1,374.00 | $788,292.80 |
| 205 | 06/01/2042 | $788,292.80 | $3,727.61 | $2,956.10 | $1,374.00 | $784,565.19 |
| 206 | 07/01/2042 | $784,565.19 | $3,741.59 | $2,942.12 | $1,374.00 | $780,823.60 |
| 207 | 08/01/2042 | $780,823.60 | $3,755.62 | $2,928.09 | $1,374.00 | $777,067.99 |
| 208 | 09/01/2042 | $777,067.99 | $3,769.70 | $2,914.00 | $1,374.00 | $773,298.29 |
| 209 | 10/01/2042 | $773,298.29 | $3,783.84 | $2,899.87 | $1,374.00 | $769,514.45 |
| 210 | 11/01/2042 | $769,514.45 | $3,798.03 | $2,885.68 | $1,374.00 | $765,716.42 |
| 211 | 12/01/2042 | $765,716.42 | $3,812.27 | $2,871.44 | $1,374.00 | $761,904.15 |
| 212 | 01/01/2043 | $761,904.15 | $3,826.57 | $2,857.14 | $1,374.00 | $758,077.59 |
| 213 | 02/01/2043 | $758,077.59 | $3,840.92 | $2,842.79 | $1,374.00 | $754,236.67 |
| 214 | 03/01/2043 | $754,236.67 | $3,855.32 | $2,828.39 | $1,374.00 | $750,381.35 |
| 215 | 04/01/2043 | $750,381.35 | $3,869.78 | $2,813.93 | $1,374.00 | $746,511.58 |
| 216 | 05/01/2043 | $746,511.58 | $3,884.29 | $2,799.42 | $1,374.00 | $742,627.29 |
| 217 | 06/01/2043 | $742,627.29 | $3,898.85 | $2,784.85 | $1,374.00 | $738,728.43 |
| 218 | 07/01/2043 | $738,728.43 | $3,913.47 | $2,770.23 | $1,374.00 | $734,814.96 |
| 219 | 08/01/2043 | $734,814.96 | $3,928.15 | $2,755.56 | $1,374.00 | $730,886.81 |
| 220 | 09/01/2043 | $730,886.81 | $3,942.88 | $2,740.83 | $1,374.00 | $726,943.93 |
| 221 | 10/01/2043 | $726,943.93 | $3,957.67 | $2,726.04 | $1,374.00 | $722,986.26 |
| 222 | 11/01/2043 | $722,986.26 | $3,972.51 | $2,711.20 | $1,374.00 | $719,013.75 |
| 223 | 12/01/2043 | $719,013.75 | $3,987.40 | $2,696.30 | $1,374.00 | $715,026.35 |
| 224 | 01/01/2044 | $715,026.35 | $4,002.36 | $2,681.35 | $1,374.00 | $711,023.99 |
| 225 | 02/01/2044 | $711,023.99 | $4,017.37 | $2,666.34 | $1,374.00 | $707,006.63 |
| 226 | 03/01/2044 | $707,006.63 | $4,032.43 | $2,651.27 | $1,374.00 | $702,974.19 |
| 227 | 04/01/2044 | $702,974.19 | $4,047.55 | $2,636.15 | $1,374.00 | $698,926.64 |
| 228 | 05/01/2044 | $698,926.64 | $4,062.73 | $2,620.97 | $1,374.00 | $694,863.91 |
| 229 | 06/01/2044 | $694,863.91 | $4,077.97 | $2,605.74 | $1,374.00 | $690,785.94 |
| 230 | 07/01/2044 | $690,785.94 | $4,093.26 | $2,590.45 | $1,374.00 | $686,692.68 |
| 231 | 08/01/2044 | $686,692.68 | $4,108.61 | $2,575.10 | $1,374.00 | $682,584.08 |
| 232 | 09/01/2044 | $682,584.08 | $4,124.02 | $2,559.69 | $1,374.00 | $678,460.06 |
| 233 | 10/01/2044 | $678,460.06 | $4,139.48 | $2,544.23 | $1,374.00 | $674,320.58 |
| 234 | 11/01/2044 | $674,320.58 | $4,155.00 | $2,528.70 | $1,374.00 | $670,165.58 |
| 235 | 12/01/2044 | $670,165.58 | $4,170.59 | $2,513.12 | $1,374.00 | $665,994.99 |
| 236 | 01/01/2045 | $665,994.99 | $4,186.22 | $2,497.48 | $1,374.00 | $661,808.77 |
| 237 | 02/01/2045 | $661,808.77 | $4,201.92 | $2,481.78 | $1,374.00 | $657,606.84 |
| 238 | 03/01/2045 | $657,606.84 | $4,217.68 | $2,466.03 | $1,374.00 | $653,389.16 |
| 239 | 04/01/2045 | $653,389.16 | $4,233.50 | $2,450.21 | $1,374.00 | $649,155.66 |
| 240 | 05/01/2045 | $649,155.66 | $4,249.37 | $2,434.33 | $1,374.00 | $644,906.29 |
| 241 | 06/01/2045 | $644,906.29 | $4,265.31 | $2,418.40 | $1,374.00 | $640,640.98 |
| 242 | 07/01/2045 | $640,640.98 | $4,281.30 | $2,402.40 | $1,374.00 | $636,359.68 |
| 243 | 08/01/2045 | $636,359.68 | $4,297.36 | $2,386.35 | $1,374.00 | $632,062.32 |
| 244 | 09/01/2045 | $632,062.32 | $4,313.47 | $2,370.23 | $1,374.00 | $627,748.85 |
| 245 | 10/01/2045 | $627,748.85 | $4,329.65 | $2,354.06 | $1,374.00 | $623,419.20 |
| 246 | 11/01/2045 | $623,419.20 | $4,345.88 | $2,337.82 | $1,374.00 | $619,073.32 |
| 247 | 12/01/2045 | $619,073.32 | $4,362.18 | $2,321.52 | $1,374.00 | $614,711.14 |
| 248 | 01/01/2046 | $614,711.14 | $4,378.54 | $2,305.17 | $1,374.00 | $610,332.60 |
| 249 | 02/01/2046 | $610,332.60 | $4,394.96 | $2,288.75 | $1,374.00 | $605,937.64 |
| 250 | 03/01/2046 | $605,937.64 | $4,411.44 | $2,272.27 | $1,374.00 | $601,526.20 |
| 251 | 04/01/2046 | $601,526.20 | $4,427.98 | $2,255.72 | $1,374.00 | $597,098.22 |
| 252 | 05/01/2046 | $597,098.22 | $4,444.59 | $2,239.12 | $1,374.00 | $592,653.63 |
| 253 | 06/01/2046 | $592,653.63 | $4,461.26 | $2,222.45 | $1,374.00 | $588,192.37 |
| 254 | 07/01/2046 | $588,192.37 | $4,477.98 | $2,205.72 | $1,374.00 | $583,714.39 |
| 255 | 08/01/2046 | $583,714.39 | $4,494.78 | $2,188.93 | $1,374.00 | $579,219.61 |
| 256 | 09/01/2046 | $579,219.61 | $4,511.63 | $2,172.07 | $1,374.00 | $574,707.98 |
| 257 | 10/01/2046 | $574,707.98 | $4,528.55 | $2,155.15 | $1,374.00 | $570,179.43 |
| 258 | 11/01/2046 | $570,179.43 | $4,545.53 | $2,138.17 | $1,374.00 | $565,633.90 |
| 259 | 12/01/2046 | $565,633.90 | $4,562.58 | $2,121.13 | $1,374.00 | $561,071.32 |
| 260 | 01/01/2047 | $561,071.32 | $4,579.69 | $2,104.02 | $1,374.00 | $556,491.63 |
| 261 | 02/01/2047 | $556,491.63 | $4,596.86 | $2,086.84 | $1,374.00 | $551,894.76 |
| 262 | 03/01/2047 | $551,894.76 | $4,614.10 | $2,069.61 | $1,374.00 | $547,280.66 |
| 263 | 04/01/2047 | $547,280.66 | $4,631.40 | $2,052.30 | $1,374.00 | $542,649.26 |
| 264 | 05/01/2047 | $542,649.26 | $4,648.77 | $2,034.93 | $1,374.00 | $538,000.49 |
| 265 | 06/01/2047 | $538,000.49 | $4,666.20 | $2,017.50 | $1,374.00 | $533,334.28 |
| 266 | 07/01/2047 | $533,334.28 | $4,683.70 | $2,000.00 | $1,374.00 | $528,650.58 |
| 267 | 08/01/2047 | $528,650.58 | $4,701.27 | $1,982.44 | $1,374.00 | $523,949.32 |
| 268 | 09/01/2047 | $523,949.32 | $4,718.90 | $1,964.81 | $1,374.00 | $519,230.42 |
| 269 | 10/01/2047 | $519,230.42 | $4,736.59 | $1,947.11 | $1,374.00 | $514,493.83 |
| 270 | 11/01/2047 | $514,493.83 | $4,754.35 | $1,929.35 | $1,374.00 | $509,739.47 |
| 271 | 12/01/2047 | $509,739.47 | $4,772.18 | $1,911.52 | $1,374.00 | $504,967.29 |
| 272 | 01/01/2048 | $504,967.29 | $4,790.08 | $1,893.63 | $1,374.00 | $500,177.21 |
| 273 | 02/01/2048 | $500,177.21 | $4,808.04 | $1,875.66 | $1,374.00 | $495,369.17 |
| 274 | 03/01/2048 | $495,369.17 | $4,826.07 | $1,857.63 | $1,374.00 | $490,543.10 |
| 275 | 04/01/2048 | $490,543.10 | $4,844.17 | $1,839.54 | $1,374.00 | $485,698.93 |
| 276 | 05/01/2048 | $485,698.93 | $4,862.34 | $1,821.37 | $1,374.00 | $480,836.59 |
| 277 | 06/01/2048 | $480,836.59 | $4,880.57 | $1,803.14 | $1,374.00 | $475,956.02 |
| 278 | 07/01/2048 | $475,956.02 | $4,898.87 | $1,784.84 | $1,374.00 | $471,057.15 |
| 279 | 08/01/2048 | $471,057.15 | $4,917.24 | $1,766.46 | $1,374.00 | $466,139.91 |
| 280 | 09/01/2048 | $466,139.91 | $4,935.68 | $1,748.02 | $1,374.00 | $461,204.23 |
| 281 | 10/01/2048 | $461,204.23 | $4,954.19 | $1,729.52 | $1,374.00 | $456,250.04 |
| 282 | 11/01/2048 | $456,250.04 | $4,972.77 | $1,710.94 | $1,374.00 | $451,277.27 |
| 283 | 12/01/2048 | $451,277.27 | $4,991.42 | $1,692.29 | $1,374.00 | $446,285.85 |
| 284 | 01/01/2049 | $446,285.85 | $5,010.13 | $1,673.57 | $1,374.00 | $441,275.72 |
| 285 | 02/01/2049 | $441,275.72 | $5,028.92 | $1,654.78 | $1,374.00 | $436,246.80 |
| 286 | 03/01/2049 | $436,246.80 | $5,047.78 | $1,635.93 | $1,374.00 | $431,199.02 |
| 287 | 04/01/2049 | $431,199.02 | $5,066.71 | $1,617.00 | $1,374.00 | $426,132.31 |
| 288 | 05/01/2049 | $426,132.31 | $5,085.71 | $1,598.00 | $1,374.00 | $421,046.60 |
| 289 | 06/01/2049 | $421,046.60 | $5,104.78 | $1,578.92 | $1,374.00 | $415,941.81 |
| 290 | 07/01/2049 | $415,941.81 | $5,123.92 | $1,559.78 | $1,374.00 | $410,817.89 |
| 291 | 08/01/2049 | $410,817.89 | $5,143.14 | $1,540.57 | $1,374.00 | $405,674.75 |
| 292 | 09/01/2049 | $405,674.75 | $5,162.43 | $1,521.28 | $1,374.00 | $400,512.33 |
| 293 | 10/01/2049 | $400,512.33 | $5,181.78 | $1,501.92 | $1,374.00 | $395,330.54 |
| 294 | 11/01/2049 | $395,330.54 | $5,201.22 | $1,482.49 | $1,374.00 | $390,129.32 |
| 295 | 12/01/2049 | $390,129.32 | $5,220.72 | $1,462.98 | $1,374.00 | $384,908.60 |
| 296 | 01/01/2050 | $384,908.60 | $5,240.30 | $1,443.41 | $1,374.00 | $379,668.30 |
| 297 | 02/01/2050 | $379,668.30 | $5,259.95 | $1,423.76 | $1,374.00 | $374,408.35 |
| 298 | 03/01/2050 | $374,408.35 | $5,279.67 | $1,404.03 | $1,374.00 | $369,128.68 |
| 299 | 04/01/2050 | $369,128.68 | $5,299.47 | $1,384.23 | $1,374.00 | $363,829.21 |
| 300 | 05/01/2050 | $363,829.21 | $5,319.35 | $1,364.36 | $1,374.00 | $358,509.86 |
| 301 | 06/01/2050 | $358,509.86 | $5,339.29 | $1,344.41 | $1,374.00 | $353,170.56 |
| 302 | 07/01/2050 | $353,170.56 | $5,359.32 | $1,324.39 | $1,374.00 | $347,811.25 |
| 303 | 08/01/2050 | $347,811.25 | $5,379.41 | $1,304.29 | $1,374.00 | $342,431.83 |
| 304 | 09/01/2050 | $342,431.83 | $5,399.59 | $1,284.12 | $1,374.00 | $337,032.25 |
| 305 | 10/01/2050 | $337,032.25 | $5,419.84 | $1,263.87 | $1,374.00 | $331,612.41 |
| 306 | 11/01/2050 | $331,612.41 | $5,440.16 | $1,243.55 | $1,374.00 | $326,172.25 |
| 307 | 12/01/2050 | $326,172.25 | $5,460.56 | $1,223.15 | $1,374.00 | $320,711.69 |
| 308 | 01/01/2051 | $320,711.69 | $5,481.04 | $1,202.67 | $1,374.00 | $315,230.65 |
| 309 | 02/01/2051 | $315,230.65 | $5,501.59 | $1,182.11 | $1,374.00 | $309,729.06 |
| 310 | 03/01/2051 | $309,729.06 | $5,522.22 | $1,161.48 | $1,374.00 | $304,206.84 |
| 311 | 04/01/2051 | $304,206.84 | $5,542.93 | $1,140.78 | $1,374.00 | $298,663.91 |
| 312 | 05/01/2051 | $298,663.91 | $5,563.72 | $1,119.99 | $1,374.00 | $293,100.19 |
| 313 | 06/01/2051 | $293,100.19 | $5,584.58 | $1,099.13 | $1,374.00 | $287,515.61 |
| 314 | 07/01/2051 | $287,515.61 | $5,605.52 | $1,078.18 | $1,374.00 | $281,910.09 |
| 315 | 08/01/2051 | $281,910.09 | $5,626.54 | $1,057.16 | $1,374.00 | $276,283.55 |
| 316 | 09/01/2051 | $276,283.55 | $5,647.64 | $1,036.06 | $1,374.00 | $270,635.90 |
| 317 | 10/01/2051 | $270,635.90 | $5,668.82 | $1,014.88 | $1,374.00 | $264,967.08 |
| 318 | 11/01/2051 | $264,967.08 | $5,690.08 | $993.63 | $1,374.00 | $259,277.00 |
| 319 | 12/01/2051 | $259,277.00 | $5,711.42 | $972.29 | $1,374.00 | $253,565.59 |
| 320 | 01/01/2052 | $253,565.59 | $5,732.84 | $950.87 | $1,374.00 | $247,832.75 |
| 321 | 02/01/2052 | $247,832.75 | $5,754.33 | $929.37 | $1,374.00 | $242,078.42 |
| 322 | 03/01/2052 | $242,078.42 | $5,775.91 | $907.79 | $1,374.00 | $236,302.51 |
| 323 | 04/01/2052 | $236,302.51 | $5,797.57 | $886.13 | $1,374.00 | $230,504.93 |
| 324 | 05/01/2052 | $230,504.93 | $5,819.31 | $864.39 | $1,374.00 | $224,685.62 |
| 325 | 06/01/2052 | $224,685.62 | $5,841.14 | $842.57 | $1,374.00 | $218,844.49 |
| 326 | 07/01/2052 | $218,844.49 | $5,863.04 | $820.67 | $1,374.00 | $212,981.45 |
| 327 | 08/01/2052 | $212,981.45 | $5,885.03 | $798.68 | $1,374.00 | $207,096.42 |
| 328 | 09/01/2052 | $207,096.42 | $5,907.09 | $776.61 | $1,374.00 | $201,189.33 |
| 329 | 10/01/2052 | $201,189.33 | $5,929.25 | $754.46 | $1,374.00 | $195,260.08 |
| 330 | 11/01/2052 | $195,260.08 | $5,951.48 | $732.23 | $1,374.00 | $189,308.60 |
| 331 | 12/01/2052 | $189,308.60 | $5,973.80 | $709.91 | $1,374.00 | $183,334.80 |
| 332 | 01/01/2053 | $183,334.80 | $5,996.20 | $687.51 | $1,374.00 | $177,338.60 |
| 333 | 02/01/2053 | $177,338.60 | $6,018.69 | $665.02 | $1,374.00 | $171,319.91 |
| 334 | 03/01/2053 | $171,319.91 | $6,041.26 | $642.45 | $1,374.00 | $165,278.66 |
| 335 | 04/01/2053 | $165,278.66 | $6,063.91 | $619.79 | $1,374.00 | $159,214.74 |
| 336 | 05/01/2053 | $159,214.74 | $6,086.65 | $597.06 | $1,374.00 | $153,128.09 |
| 337 | 06/01/2053 | $153,128.09 | $6,109.48 | $574.23 | $1,374.00 | $147,018.62 |
| 338 | 07/01/2053 | $147,018.62 | $6,132.39 | $551.32 | $1,374.00 | $140,886.23 |
| 339 | 08/01/2053 | $140,886.23 | $6,155.38 | $528.32 | $1,374.00 | $134,730.85 |
| 340 | 09/01/2053 | $134,730.85 | $6,178.47 | $505.24 | $1,374.00 | $128,552.38 |
| 341 | 10/01/2053 | $128,552.38 | $6,201.63 | $482.07 | $1,374.00 | $122,350.75 |
| 342 | 11/01/2053 | $122,350.75 | $6,224.89 | $458.82 | $1,374.00 | $116,125.86 |
| 343 | 12/01/2053 | $116,125.86 | $6,248.23 | $435.47 | $1,374.00 | $109,877.62 |
| 344 | 01/01/2054 | $109,877.62 | $6,271.67 | $412.04 | $1,374.00 | $103,605.96 |
| 345 | 02/01/2054 | $103,605.96 | $6,295.18 | $388.52 | $1,374.00 | $97,310.77 |
| 346 | 03/01/2054 | $97,310.77 | $6,318.79 | $364.92 | $1,374.00 | $90,991.98 |
| 347 | 04/01/2054 | $90,991.98 | $6,342.49 | $341.22 | $1,374.00 | $84,649.50 |
| 348 | 05/01/2054 | $84,649.50 | $6,366.27 | $317.44 | $1,374.00 | $78,283.23 |
| 349 | 06/01/2054 | $78,283.23 | $6,390.14 | $293.56 | $1,374.00 | $71,893.08 |
| 350 | 07/01/2054 | $71,893.08 | $6,414.11 | $269.60 | $1,374.00 | $65,478.98 |
| 351 | 08/01/2054 | $65,478.98 | $6,438.16 | $245.55 | $1,374.00 | $59,040.82 |
| 352 | 09/01/2054 | $59,040.82 | $6,462.30 | $221.40 | $1,374.00 | $52,578.51 |
| 353 | 10/01/2054 | $52,578.51 | $6,486.54 | $197.17 | $1,374.00 | $46,091.98 |
| 354 | 11/01/2054 | $46,091.98 | $6,510.86 | $172.84 | $1,374.00 | $39,581.11 |
| 355 | 12/01/2054 | $39,581.11 | $6,535.28 | $148.43 | $1,374.00 | $33,045.84 |
| 356 | 01/01/2055 | $33,045.84 | $6,559.78 | $123.92 | $1,374.00 | $26,486.05 |
| 357 | 02/01/2055 | $26,486.05 | $6,584.38 | $99.32 | $1,374.00 | $19,901.67 |
| 358 | 03/01/2055 | $19,901.67 | $6,609.07 | $74.63 | $1,374.00 | $13,292.59 |
| 359 | 04/01/2055 | $13,292.59 | $6,633.86 | $49.85 | $1,374.00 | $6,658.74 |
| 360 | 05/01/2055 | $6,658.74 | $6,658.74 | $24.97 | $1,374.00 | $0.00 |