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: $8,058.36
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 | $1,319,200.00 | $1,737.19 | $4,947.00 | $1,374.17 | $1,317,462.81 |
| 2 | 07/01/2025 | $1,317,462.81 | $1,743.71 | $4,940.49 | $1,374.17 | $1,315,719.10 |
| 3 | 08/01/2025 | $1,315,719.10 | $1,750.25 | $4,933.95 | $1,374.17 | $1,313,968.85 |
| 4 | 09/01/2025 | $1,313,968.85 | $1,756.81 | $4,927.38 | $1,374.17 | $1,312,212.04 |
| 5 | 10/01/2025 | $1,312,212.04 | $1,763.40 | $4,920.80 | $1,374.17 | $1,310,448.65 |
| 6 | 11/01/2025 | $1,310,448.65 | $1,770.01 | $4,914.18 | $1,374.17 | $1,308,678.64 |
| 7 | 12/01/2025 | $1,308,678.64 | $1,776.65 | $4,907.54 | $1,374.17 | $1,306,901.99 |
| 8 | 01/01/2026 | $1,306,901.99 | $1,783.31 | $4,900.88 | $1,374.17 | $1,305,118.68 |
| 9 | 02/01/2026 | $1,305,118.68 | $1,790.00 | $4,894.20 | $1,374.17 | $1,303,328.68 |
| 10 | 03/01/2026 | $1,303,328.68 | $1,796.71 | $4,887.48 | $1,374.17 | $1,301,531.97 |
| 11 | 04/01/2026 | $1,301,531.97 | $1,803.45 | $4,880.74 | $1,374.17 | $1,299,728.52 |
| 12 | 05/01/2026 | $1,299,728.52 | $1,810.21 | $4,873.98 | $1,374.17 | $1,297,918.31 |
| 13 | 06/01/2026 | $1,297,918.31 | $1,817.00 | $4,867.19 | $1,374.17 | $1,296,101.31 |
| 14 | 07/01/2026 | $1,296,101.31 | $1,823.81 | $4,860.38 | $1,374.17 | $1,294,277.50 |
| 15 | 08/01/2026 | $1,294,277.50 | $1,830.65 | $4,853.54 | $1,374.17 | $1,292,446.85 |
| 16 | 09/01/2026 | $1,292,446.85 | $1,837.52 | $4,846.68 | $1,374.17 | $1,290,609.33 |
| 17 | 10/01/2026 | $1,290,609.33 | $1,844.41 | $4,839.78 | $1,374.17 | $1,288,764.93 |
| 18 | 11/01/2026 | $1,288,764.93 | $1,851.32 | $4,832.87 | $1,374.17 | $1,286,913.60 |
| 19 | 12/01/2026 | $1,286,913.60 | $1,858.27 | $4,825.93 | $1,374.17 | $1,285,055.33 |
| 20 | 01/01/2027 | $1,285,055.33 | $1,865.24 | $4,818.96 | $1,374.17 | $1,283,190.10 |
| 21 | 02/01/2027 | $1,283,190.10 | $1,872.23 | $4,811.96 | $1,374.17 | $1,281,317.87 |
| 22 | 03/01/2027 | $1,281,317.87 | $1,879.25 | $4,804.94 | $1,374.17 | $1,279,438.62 |
| 23 | 04/01/2027 | $1,279,438.62 | $1,886.30 | $4,797.89 | $1,374.17 | $1,277,552.32 |
| 24 | 05/01/2027 | $1,277,552.32 | $1,893.37 | $4,790.82 | $1,374.17 | $1,275,658.95 |
| 25 | 06/01/2027 | $1,275,658.95 | $1,900.47 | $4,783.72 | $1,374.17 | $1,273,758.48 |
| 26 | 07/01/2027 | $1,273,758.48 | $1,907.60 | $4,776.59 | $1,374.17 | $1,271,850.88 |
| 27 | 08/01/2027 | $1,271,850.88 | $1,914.75 | $4,769.44 | $1,374.17 | $1,269,936.13 |
| 28 | 09/01/2027 | $1,269,936.13 | $1,921.93 | $4,762.26 | $1,374.17 | $1,268,014.20 |
| 29 | 10/01/2027 | $1,268,014.20 | $1,929.14 | $4,755.05 | $1,374.17 | $1,266,085.06 |
| 30 | 11/01/2027 | $1,266,085.06 | $1,936.37 | $4,747.82 | $1,374.17 | $1,264,148.68 |
| 31 | 12/01/2027 | $1,264,148.68 | $1,943.64 | $4,740.56 | $1,374.17 | $1,262,205.05 |
| 32 | 01/01/2028 | $1,262,205.05 | $1,950.92 | $4,733.27 | $1,374.17 | $1,260,254.12 |
| 33 | 02/01/2028 | $1,260,254.12 | $1,958.24 | $4,725.95 | $1,374.17 | $1,258,295.88 |
| 34 | 03/01/2028 | $1,258,295.88 | $1,965.58 | $4,718.61 | $1,374.17 | $1,256,330.30 |
| 35 | 04/01/2028 | $1,256,330.30 | $1,972.95 | $4,711.24 | $1,374.17 | $1,254,357.35 |
| 36 | 05/01/2028 | $1,254,357.35 | $1,980.35 | $4,703.84 | $1,374.17 | $1,252,377.00 |
| 37 | 06/01/2028 | $1,252,377.00 | $1,987.78 | $4,696.41 | $1,374.17 | $1,250,389.22 |
| 38 | 07/01/2028 | $1,250,389.22 | $1,995.23 | $4,688.96 | $1,374.17 | $1,248,393.98 |
| 39 | 08/01/2028 | $1,248,393.98 | $2,002.72 | $4,681.48 | $1,374.17 | $1,246,391.27 |
| 40 | 09/01/2028 | $1,246,391.27 | $2,010.23 | $4,673.97 | $1,374.17 | $1,244,381.04 |
| 41 | 10/01/2028 | $1,244,381.04 | $2,017.76 | $4,666.43 | $1,374.17 | $1,242,363.28 |
| 42 | 11/01/2028 | $1,242,363.28 | $2,025.33 | $4,658.86 | $1,374.17 | $1,240,337.95 |
| 43 | 12/01/2028 | $1,240,337.95 | $2,032.93 | $4,651.27 | $1,374.17 | $1,238,305.02 |
| 44 | 01/01/2029 | $1,238,305.02 | $2,040.55 | $4,643.64 | $1,374.17 | $1,236,264.47 |
| 45 | 02/01/2029 | $1,236,264.47 | $2,048.20 | $4,635.99 | $1,374.17 | $1,234,216.27 |
| 46 | 03/01/2029 | $1,234,216.27 | $2,055.88 | $4,628.31 | $1,374.17 | $1,232,160.39 |
| 47 | 04/01/2029 | $1,232,160.39 | $2,063.59 | $4,620.60 | $1,374.17 | $1,230,096.80 |
| 48 | 05/01/2029 | $1,230,096.80 | $2,071.33 | $4,612.86 | $1,374.17 | $1,228,025.47 |
| 49 | 06/01/2029 | $1,228,025.47 | $2,079.10 | $4,605.10 | $1,374.17 | $1,225,946.37 |
| 50 | 07/01/2029 | $1,225,946.37 | $2,086.89 | $4,597.30 | $1,374.17 | $1,223,859.48 |
| 51 | 08/01/2029 | $1,223,859.48 | $2,094.72 | $4,589.47 | $1,374.17 | $1,221,764.76 |
| 52 | 09/01/2029 | $1,221,764.76 | $2,102.57 | $4,581.62 | $1,374.17 | $1,219,662.19 |
| 53 | 10/01/2029 | $1,219,662.19 | $2,110.46 | $4,573.73 | $1,374.17 | $1,217,551.73 |
| 54 | 11/01/2029 | $1,217,551.73 | $2,118.37 | $4,565.82 | $1,374.17 | $1,215,433.35 |
| 55 | 12/01/2029 | $1,215,433.35 | $2,126.32 | $4,557.88 | $1,374.17 | $1,213,307.04 |
| 56 | 01/01/2030 | $1,213,307.04 | $2,134.29 | $4,549.90 | $1,374.17 | $1,211,172.74 |
| 57 | 02/01/2030 | $1,211,172.74 | $2,142.29 | $4,541.90 | $1,374.17 | $1,209,030.45 |
| 58 | 03/01/2030 | $1,209,030.45 | $2,150.33 | $4,533.86 | $1,374.17 | $1,206,880.12 |
| 59 | 04/01/2030 | $1,206,880.12 | $2,158.39 | $4,525.80 | $1,374.17 | $1,204,721.73 |
| 60 | 05/01/2030 | $1,204,721.73 | $2,166.49 | $4,517.71 | $1,374.17 | $1,202,555.24 |
| 61 | 06/01/2030 | $1,202,555.24 | $2,174.61 | $4,509.58 | $1,374.17 | $1,200,380.63 |
| 62 | 07/01/2030 | $1,200,380.63 | $2,182.77 | $4,501.43 | $1,374.17 | $1,198,197.87 |
| 63 | 08/01/2030 | $1,198,197.87 | $2,190.95 | $4,493.24 | $1,374.17 | $1,196,006.92 |
| 64 | 09/01/2030 | $1,196,006.92 | $2,199.17 | $4,485.03 | $1,374.17 | $1,193,807.75 |
| 65 | 10/01/2030 | $1,193,807.75 | $2,207.41 | $4,476.78 | $1,374.17 | $1,191,600.34 |
| 66 | 11/01/2030 | $1,191,600.34 | $2,215.69 | $4,468.50 | $1,374.17 | $1,189,384.65 |
| 67 | 12/01/2030 | $1,189,384.65 | $2,224.00 | $4,460.19 | $1,374.17 | $1,187,160.65 |
| 68 | 01/01/2031 | $1,187,160.65 | $2,232.34 | $4,451.85 | $1,374.17 | $1,184,928.30 |
| 69 | 02/01/2031 | $1,184,928.30 | $2,240.71 | $4,443.48 | $1,374.17 | $1,182,687.59 |
| 70 | 03/01/2031 | $1,182,687.59 | $2,249.11 | $4,435.08 | $1,374.17 | $1,180,438.48 |
| 71 | 04/01/2031 | $1,180,438.48 | $2,257.55 | $4,426.64 | $1,374.17 | $1,178,180.93 |
| 72 | 05/01/2031 | $1,178,180.93 | $2,266.01 | $4,418.18 | $1,374.17 | $1,175,914.92 |
| 73 | 06/01/2031 | $1,175,914.92 | $2,274.51 | $4,409.68 | $1,374.17 | $1,173,640.41 |
| 74 | 07/01/2031 | $1,173,640.41 | $2,283.04 | $4,401.15 | $1,374.17 | $1,171,357.36 |
| 75 | 08/01/2031 | $1,171,357.36 | $2,291.60 | $4,392.59 | $1,374.17 | $1,169,065.76 |
| 76 | 09/01/2031 | $1,169,065.76 | $2,300.20 | $4,384.00 | $1,374.17 | $1,166,765.57 |
| 77 | 10/01/2031 | $1,166,765.57 | $2,308.82 | $4,375.37 | $1,374.17 | $1,164,456.74 |
| 78 | 11/01/2031 | $1,164,456.74 | $2,317.48 | $4,366.71 | $1,374.17 | $1,162,139.26 |
| 79 | 12/01/2031 | $1,162,139.26 | $2,326.17 | $4,358.02 | $1,374.17 | $1,159,813.09 |
| 80 | 01/01/2032 | $1,159,813.09 | $2,334.89 | $4,349.30 | $1,374.17 | $1,157,478.20 |
| 81 | 02/01/2032 | $1,157,478.20 | $2,343.65 | $4,340.54 | $1,374.17 | $1,155,134.55 |
| 82 | 03/01/2032 | $1,155,134.55 | $2,352.44 | $4,331.75 | $1,374.17 | $1,152,782.11 |
| 83 | 04/01/2032 | $1,152,782.11 | $2,361.26 | $4,322.93 | $1,374.17 | $1,150,420.85 |
| 84 | 05/01/2032 | $1,150,420.85 | $2,370.11 | $4,314.08 | $1,374.17 | $1,148,050.74 |
| 85 | 06/01/2032 | $1,148,050.74 | $2,379.00 | $4,305.19 | $1,374.17 | $1,145,671.74 |
| 86 | 07/01/2032 | $1,145,671.74 | $2,387.92 | $4,296.27 | $1,374.17 | $1,143,283.81 |
| 87 | 08/01/2032 | $1,143,283.81 | $2,396.88 | $4,287.31 | $1,374.17 | $1,140,886.93 |
| 88 | 09/01/2032 | $1,140,886.93 | $2,405.87 | $4,278.33 | $1,374.17 | $1,138,481.07 |
| 89 | 10/01/2032 | $1,138,481.07 | $2,414.89 | $4,269.30 | $1,374.17 | $1,136,066.18 |
| 90 | 11/01/2032 | $1,136,066.18 | $2,423.94 | $4,260.25 | $1,374.17 | $1,133,642.23 |
| 91 | 12/01/2032 | $1,133,642.23 | $2,433.03 | $4,251.16 | $1,374.17 | $1,131,209.20 |
| 92 | 01/01/2033 | $1,131,209.20 | $2,442.16 | $4,242.03 | $1,374.17 | $1,128,767.04 |
| 93 | 02/01/2033 | $1,128,767.04 | $2,451.32 | $4,232.88 | $1,374.17 | $1,126,315.73 |
| 94 | 03/01/2033 | $1,126,315.73 | $2,460.51 | $4,223.68 | $1,374.17 | $1,123,855.22 |
| 95 | 04/01/2033 | $1,123,855.22 | $2,469.74 | $4,214.46 | $1,374.17 | $1,121,385.48 |
| 96 | 05/01/2033 | $1,121,385.48 | $2,479.00 | $4,205.20 | $1,374.17 | $1,118,906.49 |
| 97 | 06/01/2033 | $1,118,906.49 | $2,488.29 | $4,195.90 | $1,374.17 | $1,116,418.19 |
| 98 | 07/01/2033 | $1,116,418.19 | $2,497.62 | $4,186.57 | $1,374.17 | $1,113,920.57 |
| 99 | 08/01/2033 | $1,113,920.57 | $2,506.99 | $4,177.20 | $1,374.17 | $1,111,413.58 |
| 100 | 09/01/2033 | $1,111,413.58 | $2,516.39 | $4,167.80 | $1,374.17 | $1,108,897.19 |
| 101 | 10/01/2033 | $1,108,897.19 | $2,525.83 | $4,158.36 | $1,374.17 | $1,106,371.36 |
| 102 | 11/01/2033 | $1,106,371.36 | $2,535.30 | $4,148.89 | $1,374.17 | $1,103,836.06 |
| 103 | 12/01/2033 | $1,103,836.06 | $2,544.81 | $4,139.39 | $1,374.17 | $1,101,291.25 |
| 104 | 01/01/2034 | $1,101,291.25 | $2,554.35 | $4,129.84 | $1,374.17 | $1,098,736.90 |
| 105 | 02/01/2034 | $1,098,736.90 | $2,563.93 | $4,120.26 | $1,374.17 | $1,096,172.97 |
| 106 | 03/01/2034 | $1,096,172.97 | $2,573.54 | $4,110.65 | $1,374.17 | $1,093,599.43 |
| 107 | 04/01/2034 | $1,093,599.43 | $2,583.19 | $4,101.00 | $1,374.17 | $1,091,016.23 |
| 108 | 05/01/2034 | $1,091,016.23 | $2,592.88 | $4,091.31 | $1,374.17 | $1,088,423.35 |
| 109 | 06/01/2034 | $1,088,423.35 | $2,602.61 | $4,081.59 | $1,374.17 | $1,085,820.74 |
| 110 | 07/01/2034 | $1,085,820.74 | $2,612.36 | $4,071.83 | $1,374.17 | $1,083,208.38 |
| 111 | 08/01/2034 | $1,083,208.38 | $2,622.16 | $4,062.03 | $1,374.17 | $1,080,586.22 |
| 112 | 09/01/2034 | $1,080,586.22 | $2,631.99 | $4,052.20 | $1,374.17 | $1,077,954.22 |
| 113 | 10/01/2034 | $1,077,954.22 | $2,641.86 | $4,042.33 | $1,374.17 | $1,075,312.36 |
| 114 | 11/01/2034 | $1,075,312.36 | $2,651.77 | $4,032.42 | $1,374.17 | $1,072,660.59 |
| 115 | 12/01/2034 | $1,072,660.59 | $2,661.72 | $4,022.48 | $1,374.17 | $1,069,998.87 |
| 116 | 01/01/2035 | $1,069,998.87 | $2,671.70 | $4,012.50 | $1,374.17 | $1,067,327.18 |
| 117 | 02/01/2035 | $1,067,327.18 | $2,681.72 | $4,002.48 | $1,374.17 | $1,064,645.46 |
| 118 | 03/01/2035 | $1,064,645.46 | $2,691.77 | $3,992.42 | $1,374.17 | $1,061,953.69 |
| 119 | 04/01/2035 | $1,061,953.69 | $2,701.87 | $3,982.33 | $1,374.17 | $1,059,251.82 |
| 120 | 05/01/2035 | $1,059,251.82 | $2,712.00 | $3,972.19 | $1,374.17 | $1,056,539.82 |
| 121 | 06/01/2035 | $1,056,539.82 | $2,722.17 | $3,962.02 | $1,374.17 | $1,053,817.66 |
| 122 | 07/01/2035 | $1,053,817.66 | $2,732.38 | $3,951.82 | $1,374.17 | $1,051,085.28 |
| 123 | 08/01/2035 | $1,051,085.28 | $2,742.62 | $3,941.57 | $1,374.17 | $1,048,342.66 |
| 124 | 09/01/2035 | $1,048,342.66 | $2,752.91 | $3,931.28 | $1,374.17 | $1,045,589.75 |
| 125 | 10/01/2035 | $1,045,589.75 | $2,763.23 | $3,920.96 | $1,374.17 | $1,042,826.52 |
| 126 | 11/01/2035 | $1,042,826.52 | $2,773.59 | $3,910.60 | $1,374.17 | $1,040,052.92 |
| 127 | 12/01/2035 | $1,040,052.92 | $2,783.99 | $3,900.20 | $1,374.17 | $1,037,268.93 |
| 128 | 01/01/2036 | $1,037,268.93 | $2,794.43 | $3,889.76 | $1,374.17 | $1,034,474.50 |
| 129 | 02/01/2036 | $1,034,474.50 | $2,804.91 | $3,879.28 | $1,374.17 | $1,031,669.58 |
| 130 | 03/01/2036 | $1,031,669.58 | $2,815.43 | $3,868.76 | $1,374.17 | $1,028,854.15 |
| 131 | 04/01/2036 | $1,028,854.15 | $2,825.99 | $3,858.20 | $1,374.17 | $1,026,028.16 |
| 132 | 05/01/2036 | $1,026,028.16 | $2,836.59 | $3,847.61 | $1,374.17 | $1,023,191.58 |
| 133 | 06/01/2036 | $1,023,191.58 | $2,847.22 | $3,836.97 | $1,374.17 | $1,020,344.35 |
| 134 | 07/01/2036 | $1,020,344.35 | $2,857.90 | $3,826.29 | $1,374.17 | $1,017,486.45 |
| 135 | 08/01/2036 | $1,017,486.45 | $2,868.62 | $3,815.57 | $1,374.17 | $1,014,617.83 |
| 136 | 09/01/2036 | $1,014,617.83 | $2,879.38 | $3,804.82 | $1,374.17 | $1,011,738.46 |
| 137 | 10/01/2036 | $1,011,738.46 | $2,890.17 | $3,794.02 | $1,374.17 | $1,008,848.28 |
| 138 | 11/01/2036 | $1,008,848.28 | $2,901.01 | $3,783.18 | $1,374.17 | $1,005,947.27 |
| 139 | 12/01/2036 | $1,005,947.27 | $2,911.89 | $3,772.30 | $1,374.17 | $1,003,035.38 |
| 140 | 01/01/2037 | $1,003,035.38 | $2,922.81 | $3,761.38 | $1,374.17 | $1,000,112.57 |
| 141 | 02/01/2037 | $1,000,112.57 | $2,933.77 | $3,750.42 | $1,374.17 | $997,178.80 |
| 142 | 03/01/2037 | $997,178.80 | $2,944.77 | $3,739.42 | $1,374.17 | $994,234.03 |
| 143 | 04/01/2037 | $994,234.03 | $2,955.82 | $3,728.38 | $1,374.17 | $991,278.21 |
| 144 | 05/01/2037 | $991,278.21 | $2,966.90 | $3,717.29 | $1,374.17 | $988,311.31 |
| 145 | 06/01/2037 | $988,311.31 | $2,978.03 | $3,706.17 | $1,374.17 | $985,333.29 |
| 146 | 07/01/2037 | $985,333.29 | $2,989.19 | $3,695.00 | $1,374.17 | $982,344.10 |
| 147 | 08/01/2037 | $982,344.10 | $3,000.40 | $3,683.79 | $1,374.17 | $979,343.69 |
| 148 | 09/01/2037 | $979,343.69 | $3,011.65 | $3,672.54 | $1,374.17 | $976,332.04 |
| 149 | 10/01/2037 | $976,332.04 | $3,022.95 | $3,661.25 | $1,374.17 | $973,309.09 |
| 150 | 11/01/2037 | $973,309.09 | $3,034.28 | $3,649.91 | $1,374.17 | $970,274.81 |
| 151 | 12/01/2037 | $970,274.81 | $3,045.66 | $3,638.53 | $1,374.17 | $967,229.15 |
| 152 | 01/01/2038 | $967,229.15 | $3,057.08 | $3,627.11 | $1,374.17 | $964,172.06 |
| 153 | 02/01/2038 | $964,172.06 | $3,068.55 | $3,615.65 | $1,374.17 | $961,103.52 |
| 154 | 03/01/2038 | $961,103.52 | $3,080.05 | $3,604.14 | $1,374.17 | $958,023.46 |
| 155 | 04/01/2038 | $958,023.46 | $3,091.60 | $3,592.59 | $1,374.17 | $954,931.86 |
| 156 | 05/01/2038 | $954,931.86 | $3,103.20 | $3,580.99 | $1,374.17 | $951,828.66 |
| 157 | 06/01/2038 | $951,828.66 | $3,114.84 | $3,569.36 | $1,374.17 | $948,713.82 |
| 158 | 07/01/2038 | $948,713.82 | $3,126.52 | $3,557.68 | $1,374.17 | $945,587.31 |
| 159 | 08/01/2038 | $945,587.31 | $3,138.24 | $3,545.95 | $1,374.17 | $942,449.07 |
| 160 | 09/01/2038 | $942,449.07 | $3,150.01 | $3,534.18 | $1,374.17 | $939,299.06 |
| 161 | 10/01/2038 | $939,299.06 | $3,161.82 | $3,522.37 | $1,374.17 | $936,137.24 |
| 162 | 11/01/2038 | $936,137.24 | $3,173.68 | $3,510.51 | $1,374.17 | $932,963.56 |
| 163 | 12/01/2038 | $932,963.56 | $3,185.58 | $3,498.61 | $1,374.17 | $929,777.98 |
| 164 | 01/01/2039 | $929,777.98 | $3,197.53 | $3,486.67 | $1,374.17 | $926,580.46 |
| 165 | 02/01/2039 | $926,580.46 | $3,209.52 | $3,474.68 | $1,374.17 | $923,370.94 |
| 166 | 03/01/2039 | $923,370.94 | $3,221.55 | $3,462.64 | $1,374.17 | $920,149.39 |
| 167 | 04/01/2039 | $920,149.39 | $3,233.63 | $3,450.56 | $1,374.17 | $916,915.76 |
| 168 | 05/01/2039 | $916,915.76 | $3,245.76 | $3,438.43 | $1,374.17 | $913,670.00 |
| 169 | 06/01/2039 | $913,670.00 | $3,257.93 | $3,426.26 | $1,374.17 | $910,412.07 |
| 170 | 07/01/2039 | $910,412.07 | $3,270.15 | $3,414.05 | $1,374.17 | $907,141.92 |
| 171 | 08/01/2039 | $907,141.92 | $3,282.41 | $3,401.78 | $1,374.17 | $903,859.51 |
| 172 | 09/01/2039 | $903,859.51 | $3,294.72 | $3,389.47 | $1,374.17 | $900,564.79 |
| 173 | 10/01/2039 | $900,564.79 | $3,307.07 | $3,377.12 | $1,374.17 | $897,257.71 |
| 174 | 11/01/2039 | $897,257.71 | $3,319.48 | $3,364.72 | $1,374.17 | $893,938.24 |
| 175 | 12/01/2039 | $893,938.24 | $3,331.92 | $3,352.27 | $1,374.17 | $890,606.31 |
| 176 | 01/01/2040 | $890,606.31 | $3,344.42 | $3,339.77 | $1,374.17 | $887,261.90 |
| 177 | 02/01/2040 | $887,261.90 | $3,356.96 | $3,327.23 | $1,374.17 | $883,904.94 |
| 178 | 03/01/2040 | $883,904.94 | $3,369.55 | $3,314.64 | $1,374.17 | $880,535.39 |
| 179 | 04/01/2040 | $880,535.39 | $3,382.18 | $3,302.01 | $1,374.17 | $877,153.20 |
| 180 | 05/01/2040 | $877,153.20 | $3,394.87 | $3,289.32 | $1,374.17 | $873,758.33 |
| 181 | 06/01/2040 | $873,758.33 | $3,407.60 | $3,276.59 | $1,374.17 | $870,350.73 |
| 182 | 07/01/2040 | $870,350.73 | $3,420.38 | $3,263.82 | $1,374.17 | $866,930.36 |
| 183 | 08/01/2040 | $866,930.36 | $3,433.20 | $3,250.99 | $1,374.17 | $863,497.15 |
| 184 | 09/01/2040 | $863,497.15 | $3,446.08 | $3,238.11 | $1,374.17 | $860,051.07 |
| 185 | 10/01/2040 | $860,051.07 | $3,459.00 | $3,225.19 | $1,374.17 | $856,592.07 |
| 186 | 11/01/2040 | $856,592.07 | $3,471.97 | $3,212.22 | $1,374.17 | $853,120.10 |
| 187 | 12/01/2040 | $853,120.10 | $3,484.99 | $3,199.20 | $1,374.17 | $849,635.11 |
| 188 | 01/01/2041 | $849,635.11 | $3,498.06 | $3,186.13 | $1,374.17 | $846,137.05 |
| 189 | 02/01/2041 | $846,137.05 | $3,511.18 | $3,173.01 | $1,374.17 | $842,625.87 |
| 190 | 03/01/2041 | $842,625.87 | $3,524.35 | $3,159.85 | $1,374.17 | $839,101.52 |
| 191 | 04/01/2041 | $839,101.52 | $3,537.56 | $3,146.63 | $1,374.17 | $835,563.96 |
| 192 | 05/01/2041 | $835,563.96 | $3,550.83 | $3,133.36 | $1,374.17 | $832,013.13 |
| 193 | 06/01/2041 | $832,013.13 | $3,564.14 | $3,120.05 | $1,374.17 | $828,448.99 |
| 194 | 07/01/2041 | $828,448.99 | $3,577.51 | $3,106.68 | $1,374.17 | $824,871.48 |
| 195 | 08/01/2041 | $824,871.48 | $3,590.92 | $3,093.27 | $1,374.17 | $821,280.56 |
| 196 | 09/01/2041 | $821,280.56 | $3,604.39 | $3,079.80 | $1,374.17 | $817,676.17 |
| 197 | 10/01/2041 | $817,676.17 | $3,617.91 | $3,066.29 | $1,374.17 | $814,058.26 |
| 198 | 11/01/2041 | $814,058.26 | $3,631.47 | $3,052.72 | $1,374.17 | $810,426.79 |
| 199 | 12/01/2041 | $810,426.79 | $3,645.09 | $3,039.10 | $1,374.17 | $806,781.69 |
| 200 | 01/01/2042 | $806,781.69 | $3,658.76 | $3,025.43 | $1,374.17 | $803,122.93 |
| 201 | 02/01/2042 | $803,122.93 | $3,672.48 | $3,011.71 | $1,374.17 | $799,450.45 |
| 202 | 03/01/2042 | $799,450.45 | $3,686.25 | $2,997.94 | $1,374.17 | $795,764.20 |
| 203 | 04/01/2042 | $795,764.20 | $3,700.08 | $2,984.12 | $1,374.17 | $792,064.12 |
| 204 | 05/01/2042 | $792,064.12 | $3,713.95 | $2,970.24 | $1,374.17 | $788,350.17 |
| 205 | 06/01/2042 | $788,350.17 | $3,727.88 | $2,956.31 | $1,374.17 | $784,622.29 |
| 206 | 07/01/2042 | $784,622.29 | $3,741.86 | $2,942.33 | $1,374.17 | $780,880.43 |
| 207 | 08/01/2042 | $780,880.43 | $3,755.89 | $2,928.30 | $1,374.17 | $777,124.54 |
| 208 | 09/01/2042 | $777,124.54 | $3,769.98 | $2,914.22 | $1,374.17 | $773,354.56 |
| 209 | 10/01/2042 | $773,354.56 | $3,784.11 | $2,900.08 | $1,374.17 | $769,570.45 |
| 210 | 11/01/2042 | $769,570.45 | $3,798.30 | $2,885.89 | $1,374.17 | $765,772.15 |
| 211 | 12/01/2042 | $765,772.15 | $3,812.55 | $2,871.65 | $1,374.17 | $761,959.60 |
| 212 | 01/01/2043 | $761,959.60 | $3,826.84 | $2,857.35 | $1,374.17 | $758,132.76 |
| 213 | 02/01/2043 | $758,132.76 | $3,841.19 | $2,843.00 | $1,374.17 | $754,291.56 |
| 214 | 03/01/2043 | $754,291.56 | $3,855.60 | $2,828.59 | $1,374.17 | $750,435.96 |
| 215 | 04/01/2043 | $750,435.96 | $3,870.06 | $2,814.13 | $1,374.17 | $746,565.90 |
| 216 | 05/01/2043 | $746,565.90 | $3,884.57 | $2,799.62 | $1,374.17 | $742,681.33 |
| 217 | 06/01/2043 | $742,681.33 | $3,899.14 | $2,785.06 | $1,374.17 | $738,782.20 |
| 218 | 07/01/2043 | $738,782.20 | $3,913.76 | $2,770.43 | $1,374.17 | $734,868.44 |
| 219 | 08/01/2043 | $734,868.44 | $3,928.44 | $2,755.76 | $1,374.17 | $730,940.00 |
| 220 | 09/01/2043 | $730,940.00 | $3,943.17 | $2,741.03 | $1,374.17 | $726,996.83 |
| 221 | 10/01/2043 | $726,996.83 | $3,957.95 | $2,726.24 | $1,374.17 | $723,038.88 |
| 222 | 11/01/2043 | $723,038.88 | $3,972.80 | $2,711.40 | $1,374.17 | $719,066.08 |
| 223 | 12/01/2043 | $719,066.08 | $3,987.69 | $2,696.50 | $1,374.17 | $715,078.39 |
| 224 | 01/01/2044 | $715,078.39 | $4,002.65 | $2,681.54 | $1,374.17 | $711,075.74 |
| 225 | 02/01/2044 | $711,075.74 | $4,017.66 | $2,666.53 | $1,374.17 | $707,058.08 |
| 226 | 03/01/2044 | $707,058.08 | $4,032.72 | $2,651.47 | $1,374.17 | $703,025.35 |
| 227 | 04/01/2044 | $703,025.35 | $4,047.85 | $2,636.35 | $1,374.17 | $698,977.51 |
| 228 | 05/01/2044 | $698,977.51 | $4,063.03 | $2,621.17 | $1,374.17 | $694,914.48 |
| 229 | 06/01/2044 | $694,914.48 | $4,078.26 | $2,605.93 | $1,374.17 | $690,836.22 |
| 230 | 07/01/2044 | $690,836.22 | $4,093.56 | $2,590.64 | $1,374.17 | $686,742.66 |
| 231 | 08/01/2044 | $686,742.66 | $4,108.91 | $2,575.28 | $1,374.17 | $682,633.75 |
| 232 | 09/01/2044 | $682,633.75 | $4,124.32 | $2,559.88 | $1,374.17 | $678,509.44 |
| 233 | 10/01/2044 | $678,509.44 | $4,139.78 | $2,544.41 | $1,374.17 | $674,369.65 |
| 234 | 11/01/2044 | $674,369.65 | $4,155.31 | $2,528.89 | $1,374.17 | $670,214.35 |
| 235 | 12/01/2044 | $670,214.35 | $4,170.89 | $2,513.30 | $1,374.17 | $666,043.46 |
| 236 | 01/01/2045 | $666,043.46 | $4,186.53 | $2,497.66 | $1,374.17 | $661,856.93 |
| 237 | 02/01/2045 | $661,856.93 | $4,202.23 | $2,481.96 | $1,374.17 | $657,654.70 |
| 238 | 03/01/2045 | $657,654.70 | $4,217.99 | $2,466.21 | $1,374.17 | $653,436.71 |
| 239 | 04/01/2045 | $653,436.71 | $4,233.80 | $2,450.39 | $1,374.17 | $649,202.91 |
| 240 | 05/01/2045 | $649,202.91 | $4,249.68 | $2,434.51 | $1,374.17 | $644,953.23 |
| 241 | 06/01/2045 | $644,953.23 | $4,265.62 | $2,418.57 | $1,374.17 | $640,687.61 |
| 242 | 07/01/2045 | $640,687.61 | $4,281.61 | $2,402.58 | $1,374.17 | $636,405.99 |
| 243 | 08/01/2045 | $636,405.99 | $4,297.67 | $2,386.52 | $1,374.17 | $632,108.32 |
| 244 | 09/01/2045 | $632,108.32 | $4,313.79 | $2,370.41 | $1,374.17 | $627,794.54 |
| 245 | 10/01/2045 | $627,794.54 | $4,329.96 | $2,354.23 | $1,374.17 | $623,464.57 |
| 246 | 11/01/2045 | $623,464.57 | $4,346.20 | $2,337.99 | $1,374.17 | $619,118.37 |
| 247 | 12/01/2045 | $619,118.37 | $4,362.50 | $2,321.69 | $1,374.17 | $614,755.88 |
| 248 | 01/01/2046 | $614,755.88 | $4,378.86 | $2,305.33 | $1,374.17 | $610,377.02 |
| 249 | 02/01/2046 | $610,377.02 | $4,395.28 | $2,288.91 | $1,374.17 | $605,981.74 |
| 250 | 03/01/2046 | $605,981.74 | $4,411.76 | $2,272.43 | $1,374.17 | $601,569.98 |
| 251 | 04/01/2046 | $601,569.98 | $4,428.31 | $2,255.89 | $1,374.17 | $597,141.67 |
| 252 | 05/01/2046 | $597,141.67 | $4,444.91 | $2,239.28 | $1,374.17 | $592,696.76 |
| 253 | 06/01/2046 | $592,696.76 | $4,461.58 | $2,222.61 | $1,374.17 | $588,235.18 |
| 254 | 07/01/2046 | $588,235.18 | $4,478.31 | $2,205.88 | $1,374.17 | $583,756.87 |
| 255 | 08/01/2046 | $583,756.87 | $4,495.10 | $2,189.09 | $1,374.17 | $579,261.77 |
| 256 | 09/01/2046 | $579,261.77 | $4,511.96 | $2,172.23 | $1,374.17 | $574,749.80 |
| 257 | 10/01/2046 | $574,749.80 | $4,528.88 | $2,155.31 | $1,374.17 | $570,220.92 |
| 258 | 11/01/2046 | $570,220.92 | $4,545.86 | $2,138.33 | $1,374.17 | $565,675.06 |
| 259 | 12/01/2046 | $565,675.06 | $4,562.91 | $2,121.28 | $1,374.17 | $561,112.15 |
| 260 | 01/01/2047 | $561,112.15 | $4,580.02 | $2,104.17 | $1,374.17 | $556,532.13 |
| 261 | 02/01/2047 | $556,532.13 | $4,597.20 | $2,087.00 | $1,374.17 | $551,934.93 |
| 262 | 03/01/2047 | $551,934.93 | $4,614.44 | $2,069.76 | $1,374.17 | $547,320.49 |
| 263 | 04/01/2047 | $547,320.49 | $4,631.74 | $2,052.45 | $1,374.17 | $542,688.75 |
| 264 | 05/01/2047 | $542,688.75 | $4,649.11 | $2,035.08 | $1,374.17 | $538,039.64 |
| 265 | 06/01/2047 | $538,039.64 | $4,666.54 | $2,017.65 | $1,374.17 | $533,373.10 |
| 266 | 07/01/2047 | $533,373.10 | $4,684.04 | $2,000.15 | $1,374.17 | $528,689.06 |
| 267 | 08/01/2047 | $528,689.06 | $4,701.61 | $1,982.58 | $1,374.17 | $523,987.45 |
| 268 | 09/01/2047 | $523,987.45 | $4,719.24 | $1,964.95 | $1,374.17 | $519,268.21 |
| 269 | 10/01/2047 | $519,268.21 | $4,736.94 | $1,947.26 | $1,374.17 | $514,531.27 |
| 270 | 11/01/2047 | $514,531.27 | $4,754.70 | $1,929.49 | $1,374.17 | $509,776.57 |
| 271 | 12/01/2047 | $509,776.57 | $4,772.53 | $1,911.66 | $1,374.17 | $505,004.04 |
| 272 | 01/01/2048 | $505,004.04 | $4,790.43 | $1,893.77 | $1,374.17 | $500,213.61 |
| 273 | 02/01/2048 | $500,213.61 | $4,808.39 | $1,875.80 | $1,374.17 | $495,405.22 |
| 274 | 03/01/2048 | $495,405.22 | $4,826.42 | $1,857.77 | $1,374.17 | $490,578.80 |
| 275 | 04/01/2048 | $490,578.80 | $4,844.52 | $1,839.67 | $1,374.17 | $485,734.27 |
| 276 | 05/01/2048 | $485,734.27 | $4,862.69 | $1,821.50 | $1,374.17 | $480,871.59 |
| 277 | 06/01/2048 | $480,871.59 | $4,880.92 | $1,803.27 | $1,374.17 | $475,990.66 |
| 278 | 07/01/2048 | $475,990.66 | $4,899.23 | $1,784.96 | $1,374.17 | $471,091.43 |
| 279 | 08/01/2048 | $471,091.43 | $4,917.60 | $1,766.59 | $1,374.17 | $466,173.83 |
| 280 | 09/01/2048 | $466,173.83 | $4,936.04 | $1,748.15 | $1,374.17 | $461,237.79 |
| 281 | 10/01/2048 | $461,237.79 | $4,954.55 | $1,729.64 | $1,374.17 | $456,283.24 |
| 282 | 11/01/2048 | $456,283.24 | $4,973.13 | $1,711.06 | $1,374.17 | $451,310.11 |
| 283 | 12/01/2048 | $451,310.11 | $4,991.78 | $1,692.41 | $1,374.17 | $446,318.33 |
| 284 | 01/01/2049 | $446,318.33 | $5,010.50 | $1,673.69 | $1,374.17 | $441,307.83 |
| 285 | 02/01/2049 | $441,307.83 | $5,029.29 | $1,654.90 | $1,374.17 | $436,278.55 |
| 286 | 03/01/2049 | $436,278.55 | $5,048.15 | $1,636.04 | $1,374.17 | $431,230.40 |
| 287 | 04/01/2049 | $431,230.40 | $5,067.08 | $1,617.11 | $1,374.17 | $426,163.32 |
| 288 | 05/01/2049 | $426,163.32 | $5,086.08 | $1,598.11 | $1,374.17 | $421,077.24 |
| 289 | 06/01/2049 | $421,077.24 | $5,105.15 | $1,579.04 | $1,374.17 | $415,972.09 |
| 290 | 07/01/2049 | $415,972.09 | $5,124.30 | $1,559.90 | $1,374.17 | $410,847.79 |
| 291 | 08/01/2049 | $410,847.79 | $5,143.51 | $1,540.68 | $1,374.17 | $405,704.27 |
| 292 | 09/01/2049 | $405,704.27 | $5,162.80 | $1,521.39 | $1,374.17 | $400,541.47 |
| 293 | 10/01/2049 | $400,541.47 | $5,182.16 | $1,502.03 | $1,374.17 | $395,359.31 |
| 294 | 11/01/2049 | $395,359.31 | $5,201.60 | $1,482.60 | $1,374.17 | $390,157.72 |
| 295 | 12/01/2049 | $390,157.72 | $5,221.10 | $1,463.09 | $1,374.17 | $384,936.61 |
| 296 | 01/01/2050 | $384,936.61 | $5,240.68 | $1,443.51 | $1,374.17 | $379,695.93 |
| 297 | 02/01/2050 | $379,695.93 | $5,260.33 | $1,423.86 | $1,374.17 | $374,435.60 |
| 298 | 03/01/2050 | $374,435.60 | $5,280.06 | $1,404.13 | $1,374.17 | $369,155.54 |
| 299 | 04/01/2050 | $369,155.54 | $5,299.86 | $1,384.33 | $1,374.17 | $363,855.68 |
| 300 | 05/01/2050 | $363,855.68 | $5,319.73 | $1,364.46 | $1,374.17 | $358,535.95 |
| 301 | 06/01/2050 | $358,535.95 | $5,339.68 | $1,344.51 | $1,374.17 | $353,196.27 |
| 302 | 07/01/2050 | $353,196.27 | $5,359.71 | $1,324.49 | $1,374.17 | $347,836.56 |
| 303 | 08/01/2050 | $347,836.56 | $5,379.81 | $1,304.39 | $1,374.17 | $342,456.75 |
| 304 | 09/01/2050 | $342,456.75 | $5,399.98 | $1,284.21 | $1,374.17 | $337,056.77 |
| 305 | 10/01/2050 | $337,056.77 | $5,420.23 | $1,263.96 | $1,374.17 | $331,636.55 |
| 306 | 11/01/2050 | $331,636.55 | $5,440.56 | $1,243.64 | $1,374.17 | $326,195.99 |
| 307 | 12/01/2050 | $326,195.99 | $5,460.96 | $1,223.23 | $1,374.17 | $320,735.03 |
| 308 | 01/01/2051 | $320,735.03 | $5,481.44 | $1,202.76 | $1,374.17 | $315,253.60 |
| 309 | 02/01/2051 | $315,253.60 | $5,501.99 | $1,182.20 | $1,374.17 | $309,751.60 |
| 310 | 03/01/2051 | $309,751.60 | $5,522.62 | $1,161.57 | $1,374.17 | $304,228.98 |
| 311 | 04/01/2051 | $304,228.98 | $5,543.33 | $1,140.86 | $1,374.17 | $298,685.65 |
| 312 | 05/01/2051 | $298,685.65 | $5,564.12 | $1,120.07 | $1,374.17 | $293,121.52 |
| 313 | 06/01/2051 | $293,121.52 | $5,584.99 | $1,099.21 | $1,374.17 | $287,536.54 |
| 314 | 07/01/2051 | $287,536.54 | $5,605.93 | $1,078.26 | $1,374.17 | $281,930.61 |
| 315 | 08/01/2051 | $281,930.61 | $5,626.95 | $1,057.24 | $1,374.17 | $276,303.65 |
| 316 | 09/01/2051 | $276,303.65 | $5,648.05 | $1,036.14 | $1,374.17 | $270,655.60 |
| 317 | 10/01/2051 | $270,655.60 | $5,669.23 | $1,014.96 | $1,374.17 | $264,986.37 |
| 318 | 11/01/2051 | $264,986.37 | $5,690.49 | $993.70 | $1,374.17 | $259,295.87 |
| 319 | 12/01/2051 | $259,295.87 | $5,711.83 | $972.36 | $1,374.17 | $253,584.04 |
| 320 | 01/01/2052 | $253,584.04 | $5,733.25 | $950.94 | $1,374.17 | $247,850.79 |
| 321 | 02/01/2052 | $247,850.79 | $5,754.75 | $929.44 | $1,374.17 | $242,096.03 |
| 322 | 03/01/2052 | $242,096.03 | $5,776.33 | $907.86 | $1,374.17 | $236,319.70 |
| 323 | 04/01/2052 | $236,319.70 | $5,797.99 | $886.20 | $1,374.17 | $230,521.71 |
| 324 | 05/01/2052 | $230,521.71 | $5,819.74 | $864.46 | $1,374.17 | $224,701.97 |
| 325 | 06/01/2052 | $224,701.97 | $5,841.56 | $842.63 | $1,374.17 | $218,860.41 |
| 326 | 07/01/2052 | $218,860.41 | $5,863.47 | $820.73 | $1,374.17 | $212,996.95 |
| 327 | 08/01/2052 | $212,996.95 | $5,885.45 | $798.74 | $1,374.17 | $207,111.49 |
| 328 | 09/01/2052 | $207,111.49 | $5,907.52 | $776.67 | $1,374.17 | $201,203.97 |
| 329 | 10/01/2052 | $201,203.97 | $5,929.68 | $754.51 | $1,374.17 | $195,274.29 |
| 330 | 11/01/2052 | $195,274.29 | $5,951.91 | $732.28 | $1,374.17 | $189,322.38 |
| 331 | 12/01/2052 | $189,322.38 | $5,974.23 | $709.96 | $1,374.17 | $183,348.14 |
| 332 | 01/01/2053 | $183,348.14 | $5,996.64 | $687.56 | $1,374.17 | $177,351.51 |
| 333 | 02/01/2053 | $177,351.51 | $6,019.12 | $665.07 | $1,374.17 | $171,332.38 |
| 334 | 03/01/2053 | $171,332.38 | $6,041.70 | $642.50 | $1,374.17 | $165,290.68 |
| 335 | 04/01/2053 | $165,290.68 | $6,064.35 | $619.84 | $1,374.17 | $159,226.33 |
| 336 | 05/01/2053 | $159,226.33 | $6,087.09 | $597.10 | $1,374.17 | $153,139.24 |
| 337 | 06/01/2053 | $153,139.24 | $6,109.92 | $574.27 | $1,374.17 | $147,029.32 |
| 338 | 07/01/2053 | $147,029.32 | $6,132.83 | $551.36 | $1,374.17 | $140,896.49 |
| 339 | 08/01/2053 | $140,896.49 | $6,155.83 | $528.36 | $1,374.17 | $134,740.65 |
| 340 | 09/01/2053 | $134,740.65 | $6,178.92 | $505.28 | $1,374.17 | $128,561.74 |
| 341 | 10/01/2053 | $128,561.74 | $6,202.09 | $482.11 | $1,374.17 | $122,359.65 |
| 342 | 11/01/2053 | $122,359.65 | $6,225.34 | $458.85 | $1,374.17 | $116,134.31 |
| 343 | 12/01/2053 | $116,134.31 | $6,248.69 | $435.50 | $1,374.17 | $109,885.62 |
| 344 | 01/01/2054 | $109,885.62 | $6,272.12 | $412.07 | $1,374.17 | $103,613.50 |
| 345 | 02/01/2054 | $103,613.50 | $6,295.64 | $388.55 | $1,374.17 | $97,317.86 |
| 346 | 03/01/2054 | $97,317.86 | $6,319.25 | $364.94 | $1,374.17 | $90,998.61 |
| 347 | 04/01/2054 | $90,998.61 | $6,342.95 | $341.24 | $1,374.17 | $84,655.66 |
| 348 | 05/01/2054 | $84,655.66 | $6,366.73 | $317.46 | $1,374.17 | $78,288.92 |
| 349 | 06/01/2054 | $78,288.92 | $6,390.61 | $293.58 | $1,374.17 | $71,898.32 |
| 350 | 07/01/2054 | $71,898.32 | $6,414.57 | $269.62 | $1,374.17 | $65,483.74 |
| 351 | 08/01/2054 | $65,483.74 | $6,438.63 | $245.56 | $1,374.17 | $59,045.11 |
| 352 | 09/01/2054 | $59,045.11 | $6,462.77 | $221.42 | $1,374.17 | $52,582.34 |
| 353 | 10/01/2054 | $52,582.34 | $6,487.01 | $197.18 | $1,374.17 | $46,095.33 |
| 354 | 11/01/2054 | $46,095.33 | $6,511.34 | $172.86 | $1,374.17 | $39,584.00 |
| 355 | 12/01/2054 | $39,584.00 | $6,535.75 | $148.44 | $1,374.17 | $33,048.24 |
| 356 | 01/01/2055 | $33,048.24 | $6,560.26 | $123.93 | $1,374.17 | $26,487.98 |
| 357 | 02/01/2055 | $26,487.98 | $6,584.86 | $99.33 | $1,374.17 | $19,903.12 |
| 358 | 03/01/2055 | $19,903.12 | $6,609.56 | $74.64 | $1,374.17 | $13,293.56 |
| 359 | 04/01/2055 | $13,293.56 | $6,634.34 | $49.85 | $1,374.17 | $6,659.22 |
| 360 | 05/01/2055 | $6,659.22 | $6,659.22 | $24.97 | $1,374.17 | $0.00 |