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: $8,060.80
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 10/01/2025 | $1,319,600.00 | $1,737.72 | $4,948.50 | $1,374.58 | $1,317,862.28 |
| 2 | 11/01/2025 | $1,317,862.28 | $1,744.24 | $4,941.98 | $1,374.58 | $1,316,118.04 |
| 3 | 12/01/2025 | $1,316,118.04 | $1,750.78 | $4,935.44 | $1,374.58 | $1,314,367.27 |
| 4 | 01/01/2026 | $1,314,367.27 | $1,757.34 | $4,928.88 | $1,374.58 | $1,312,609.93 |
| 5 | 02/01/2026 | $1,312,609.93 | $1,763.93 | $4,922.29 | $1,374.58 | $1,310,845.99 |
| 6 | 03/01/2026 | $1,310,845.99 | $1,770.55 | $4,915.67 | $1,374.58 | $1,309,075.45 |
| 7 | 04/01/2026 | $1,309,075.45 | $1,777.19 | $4,909.03 | $1,374.58 | $1,307,298.26 |
| 8 | 05/01/2026 | $1,307,298.26 | $1,783.85 | $4,902.37 | $1,374.58 | $1,305,514.41 |
| 9 | 06/01/2026 | $1,305,514.41 | $1,790.54 | $4,895.68 | $1,374.58 | $1,303,723.87 |
| 10 | 07/01/2026 | $1,303,723.87 | $1,797.25 | $4,888.96 | $1,374.58 | $1,301,926.61 |
| 11 | 08/01/2026 | $1,301,926.61 | $1,803.99 | $4,882.22 | $1,374.58 | $1,300,122.62 |
| 12 | 09/01/2026 | $1,300,122.62 | $1,810.76 | $4,875.46 | $1,374.58 | $1,298,311.86 |
| 13 | 10/01/2026 | $1,298,311.86 | $1,817.55 | $4,868.67 | $1,374.58 | $1,296,494.31 |
| 14 | 11/01/2026 | $1,296,494.31 | $1,824.37 | $4,861.85 | $1,374.58 | $1,294,669.95 |
| 15 | 12/01/2026 | $1,294,669.95 | $1,831.21 | $4,855.01 | $1,374.58 | $1,292,838.74 |
| 16 | 01/01/2027 | $1,292,838.74 | $1,838.07 | $4,848.15 | $1,374.58 | $1,291,000.66 |
| 17 | 02/01/2027 | $1,291,000.66 | $1,844.97 | $4,841.25 | $1,374.58 | $1,289,155.70 |
| 18 | 03/01/2027 | $1,289,155.70 | $1,851.89 | $4,834.33 | $1,374.58 | $1,287,303.81 |
| 19 | 04/01/2027 | $1,287,303.81 | $1,858.83 | $4,827.39 | $1,374.58 | $1,285,444.98 |
| 20 | 05/01/2027 | $1,285,444.98 | $1,865.80 | $4,820.42 | $1,374.58 | $1,283,579.18 |
| 21 | 06/01/2027 | $1,283,579.18 | $1,872.80 | $4,813.42 | $1,374.58 | $1,281,706.38 |
| 22 | 07/01/2027 | $1,281,706.38 | $1,879.82 | $4,806.40 | $1,374.58 | $1,279,826.56 |
| 23 | 08/01/2027 | $1,279,826.56 | $1,886.87 | $4,799.35 | $1,374.58 | $1,277,939.69 |
| 24 | 09/01/2027 | $1,277,939.69 | $1,893.95 | $4,792.27 | $1,374.58 | $1,276,045.75 |
| 25 | 10/01/2027 | $1,276,045.75 | $1,901.05 | $4,785.17 | $1,374.58 | $1,274,144.70 |
| 26 | 11/01/2027 | $1,274,144.70 | $1,908.18 | $4,778.04 | $1,374.58 | $1,272,236.52 |
| 27 | 12/01/2027 | $1,272,236.52 | $1,915.33 | $4,770.89 | $1,374.58 | $1,270,321.19 |
| 28 | 01/01/2028 | $1,270,321.19 | $1,922.51 | $4,763.70 | $1,374.58 | $1,268,398.68 |
| 29 | 02/01/2028 | $1,268,398.68 | $1,929.72 | $4,756.50 | $1,374.58 | $1,266,468.95 |
| 30 | 03/01/2028 | $1,266,468.95 | $1,936.96 | $4,749.26 | $1,374.58 | $1,264,531.99 |
| 31 | 04/01/2028 | $1,264,531.99 | $1,944.22 | $4,741.99 | $1,374.58 | $1,262,587.77 |
| 32 | 05/01/2028 | $1,262,587.77 | $1,951.52 | $4,734.70 | $1,374.58 | $1,260,636.25 |
| 33 | 06/01/2028 | $1,260,636.25 | $1,958.83 | $4,727.39 | $1,374.58 | $1,258,677.42 |
| 34 | 07/01/2028 | $1,258,677.42 | $1,966.18 | $4,720.04 | $1,374.58 | $1,256,711.24 |
| 35 | 08/01/2028 | $1,256,711.24 | $1,973.55 | $4,712.67 | $1,374.58 | $1,254,737.69 |
| 36 | 09/01/2028 | $1,254,737.69 | $1,980.95 | $4,705.27 | $1,374.58 | $1,252,756.73 |
| 37 | 10/01/2028 | $1,252,756.73 | $1,988.38 | $4,697.84 | $1,374.58 | $1,250,768.35 |
| 38 | 11/01/2028 | $1,250,768.35 | $1,995.84 | $4,690.38 | $1,374.58 | $1,248,772.51 |
| 39 | 12/01/2028 | $1,248,772.51 | $2,003.32 | $4,682.90 | $1,374.58 | $1,246,769.19 |
| 40 | 01/01/2029 | $1,246,769.19 | $2,010.83 | $4,675.38 | $1,374.58 | $1,244,758.36 |
| 41 | 02/01/2029 | $1,244,758.36 | $2,018.38 | $4,667.84 | $1,374.58 | $1,242,739.98 |
| 42 | 03/01/2029 | $1,242,739.98 | $2,025.94 | $4,660.27 | $1,374.58 | $1,240,714.04 |
| 43 | 04/01/2029 | $1,240,714.04 | $2,033.54 | $4,652.68 | $1,374.58 | $1,238,680.50 |
| 44 | 05/01/2029 | $1,238,680.50 | $2,041.17 | $4,645.05 | $1,374.58 | $1,236,639.33 |
| 45 | 06/01/2029 | $1,236,639.33 | $2,048.82 | $4,637.40 | $1,374.58 | $1,234,590.51 |
| 46 | 07/01/2029 | $1,234,590.51 | $2,056.50 | $4,629.71 | $1,374.58 | $1,232,534.00 |
| 47 | 08/01/2029 | $1,232,534.00 | $2,064.22 | $4,622.00 | $1,374.58 | $1,230,469.78 |
| 48 | 09/01/2029 | $1,230,469.78 | $2,071.96 | $4,614.26 | $1,374.58 | $1,228,397.83 |
| 49 | 10/01/2029 | $1,228,397.83 | $2,079.73 | $4,606.49 | $1,374.58 | $1,226,318.10 |
| 50 | 11/01/2029 | $1,226,318.10 | $2,087.53 | $4,598.69 | $1,374.58 | $1,224,230.57 |
| 51 | 12/01/2029 | $1,224,230.57 | $2,095.35 | $4,590.86 | $1,374.58 | $1,222,135.22 |
| 52 | 01/01/2030 | $1,222,135.22 | $2,103.21 | $4,583.01 | $1,374.58 | $1,220,032.01 |
| 53 | 02/01/2030 | $1,220,032.01 | $2,111.10 | $4,575.12 | $1,374.58 | $1,217,920.91 |
| 54 | 03/01/2030 | $1,217,920.91 | $2,119.02 | $4,567.20 | $1,374.58 | $1,215,801.89 |
| 55 | 04/01/2030 | $1,215,801.89 | $2,126.96 | $4,559.26 | $1,374.58 | $1,213,674.93 |
| 56 | 05/01/2030 | $1,213,674.93 | $2,134.94 | $4,551.28 | $1,374.58 | $1,211,539.99 |
| 57 | 06/01/2030 | $1,211,539.99 | $2,142.94 | $4,543.27 | $1,374.58 | $1,209,397.04 |
| 58 | 07/01/2030 | $1,209,397.04 | $2,150.98 | $4,535.24 | $1,374.58 | $1,207,246.06 |
| 59 | 08/01/2030 | $1,207,246.06 | $2,159.05 | $4,527.17 | $1,374.58 | $1,205,087.02 |
| 60 | 09/01/2030 | $1,205,087.02 | $2,167.14 | $4,519.08 | $1,374.58 | $1,202,919.87 |
| 61 | 10/01/2030 | $1,202,919.87 | $2,175.27 | $4,510.95 | $1,374.58 | $1,200,744.61 |
| 62 | 11/01/2030 | $1,200,744.61 | $2,183.43 | $4,502.79 | $1,374.58 | $1,198,561.18 |
| 63 | 12/01/2030 | $1,198,561.18 | $2,191.61 | $4,494.60 | $1,374.58 | $1,196,369.56 |
| 64 | 01/01/2031 | $1,196,369.56 | $2,199.83 | $4,486.39 | $1,374.58 | $1,194,169.73 |
| 65 | 02/01/2031 | $1,194,169.73 | $2,208.08 | $4,478.14 | $1,374.58 | $1,191,961.65 |
| 66 | 03/01/2031 | $1,191,961.65 | $2,216.36 | $4,469.86 | $1,374.58 | $1,189,745.28 |
| 67 | 04/01/2031 | $1,189,745.28 | $2,224.67 | $4,461.54 | $1,374.58 | $1,187,520.61 |
| 68 | 05/01/2031 | $1,187,520.61 | $2,233.02 | $4,453.20 | $1,374.58 | $1,185,287.59 |
| 69 | 06/01/2031 | $1,185,287.59 | $2,241.39 | $4,444.83 | $1,374.58 | $1,183,046.20 |
| 70 | 07/01/2031 | $1,183,046.20 | $2,249.80 | $4,436.42 | $1,374.58 | $1,180,796.40 |
| 71 | 08/01/2031 | $1,180,796.40 | $2,258.23 | $4,427.99 | $1,374.58 | $1,178,538.17 |
| 72 | 09/01/2031 | $1,178,538.17 | $2,266.70 | $4,419.52 | $1,374.58 | $1,176,271.47 |
| 73 | 10/01/2031 | $1,176,271.47 | $2,275.20 | $4,411.02 | $1,374.58 | $1,173,996.27 |
| 74 | 11/01/2031 | $1,173,996.27 | $2,283.73 | $4,402.49 | $1,374.58 | $1,171,712.54 |
| 75 | 12/01/2031 | $1,171,712.54 | $2,292.30 | $4,393.92 | $1,374.58 | $1,169,420.24 |
| 76 | 01/01/2032 | $1,169,420.24 | $2,300.89 | $4,385.33 | $1,374.58 | $1,167,119.35 |
| 77 | 02/01/2032 | $1,167,119.35 | $2,309.52 | $4,376.70 | $1,374.58 | $1,164,809.82 |
| 78 | 03/01/2032 | $1,164,809.82 | $2,318.18 | $4,368.04 | $1,374.58 | $1,162,491.64 |
| 79 | 04/01/2032 | $1,162,491.64 | $2,326.88 | $4,359.34 | $1,374.58 | $1,160,164.77 |
| 80 | 05/01/2032 | $1,160,164.77 | $2,335.60 | $4,350.62 | $1,374.58 | $1,157,829.16 |
| 81 | 06/01/2032 | $1,157,829.16 | $2,344.36 | $4,341.86 | $1,374.58 | $1,155,484.80 |
| 82 | 07/01/2032 | $1,155,484.80 | $2,353.15 | $4,333.07 | $1,374.58 | $1,153,131.65 |
| 83 | 08/01/2032 | $1,153,131.65 | $2,361.98 | $4,324.24 | $1,374.58 | $1,150,769.68 |
| 84 | 09/01/2032 | $1,150,769.68 | $2,370.83 | $4,315.39 | $1,374.58 | $1,148,398.84 |
| 85 | 10/01/2032 | $1,148,398.84 | $2,379.72 | $4,306.50 | $1,374.58 | $1,146,019.12 |
| 86 | 11/01/2032 | $1,146,019.12 | $2,388.65 | $4,297.57 | $1,374.58 | $1,143,630.47 |
| 87 | 12/01/2032 | $1,143,630.47 | $2,397.61 | $4,288.61 | $1,374.58 | $1,141,232.87 |
| 88 | 01/01/2033 | $1,141,232.87 | $2,406.60 | $4,279.62 | $1,374.58 | $1,138,826.27 |
| 89 | 02/01/2033 | $1,138,826.27 | $2,415.62 | $4,270.60 | $1,374.58 | $1,136,410.65 |
| 90 | 03/01/2033 | $1,136,410.65 | $2,424.68 | $4,261.54 | $1,374.58 | $1,133,985.97 |
| 91 | 04/01/2033 | $1,133,985.97 | $2,433.77 | $4,252.45 | $1,374.58 | $1,131,552.20 |
| 92 | 05/01/2033 | $1,131,552.20 | $2,442.90 | $4,243.32 | $1,374.58 | $1,129,109.30 |
| 93 | 06/01/2033 | $1,129,109.30 | $2,452.06 | $4,234.16 | $1,374.58 | $1,126,657.24 |
| 94 | 07/01/2033 | $1,126,657.24 | $2,461.25 | $4,224.96 | $1,374.58 | $1,124,195.99 |
| 95 | 08/01/2033 | $1,124,195.99 | $2,470.48 | $4,215.73 | $1,374.58 | $1,121,725.50 |
| 96 | 09/01/2033 | $1,121,725.50 | $2,479.75 | $4,206.47 | $1,374.58 | $1,119,245.75 |
| 97 | 10/01/2033 | $1,119,245.75 | $2,489.05 | $4,197.17 | $1,374.58 | $1,116,756.71 |
| 98 | 11/01/2033 | $1,116,756.71 | $2,498.38 | $4,187.84 | $1,374.58 | $1,114,258.32 |
| 99 | 12/01/2033 | $1,114,258.32 | $2,507.75 | $4,178.47 | $1,374.58 | $1,111,750.57 |
| 100 | 01/01/2034 | $1,111,750.57 | $2,517.15 | $4,169.06 | $1,374.58 | $1,109,233.42 |
| 101 | 02/01/2034 | $1,109,233.42 | $2,526.59 | $4,159.63 | $1,374.58 | $1,106,706.82 |
| 102 | 03/01/2034 | $1,106,706.82 | $2,536.07 | $4,150.15 | $1,374.58 | $1,104,170.76 |
| 103 | 04/01/2034 | $1,104,170.76 | $2,545.58 | $4,140.64 | $1,374.58 | $1,101,625.18 |
| 104 | 05/01/2034 | $1,101,625.18 | $2,555.12 | $4,131.09 | $1,374.58 | $1,099,070.05 |
| 105 | 06/01/2034 | $1,099,070.05 | $2,564.71 | $4,121.51 | $1,374.58 | $1,096,505.35 |
| 106 | 07/01/2034 | $1,096,505.35 | $2,574.32 | $4,111.90 | $1,374.58 | $1,093,931.02 |
| 107 | 08/01/2034 | $1,093,931.02 | $2,583.98 | $4,102.24 | $1,374.58 | $1,091,347.04 |
| 108 | 09/01/2034 | $1,091,347.04 | $2,593.67 | $4,092.55 | $1,374.58 | $1,088,753.37 |
| 109 | 10/01/2034 | $1,088,753.37 | $2,603.39 | $4,082.83 | $1,374.58 | $1,086,149.98 |
| 110 | 11/01/2034 | $1,086,149.98 | $2,613.16 | $4,073.06 | $1,374.58 | $1,083,536.82 |
| 111 | 12/01/2034 | $1,083,536.82 | $2,622.96 | $4,063.26 | $1,374.58 | $1,080,913.87 |
| 112 | 01/01/2035 | $1,080,913.87 | $2,632.79 | $4,053.43 | $1,374.58 | $1,078,281.08 |
| 113 | 02/01/2035 | $1,078,281.08 | $2,642.67 | $4,043.55 | $1,374.58 | $1,075,638.41 |
| 114 | 03/01/2035 | $1,075,638.41 | $2,652.58 | $4,033.64 | $1,374.58 | $1,072,985.83 |
| 115 | 04/01/2035 | $1,072,985.83 | $2,662.52 | $4,023.70 | $1,374.58 | $1,070,323.31 |
| 116 | 05/01/2035 | $1,070,323.31 | $2,672.51 | $4,013.71 | $1,374.58 | $1,067,650.81 |
| 117 | 06/01/2035 | $1,067,650.81 | $2,682.53 | $4,003.69 | $1,374.58 | $1,064,968.28 |
| 118 | 07/01/2035 | $1,064,968.28 | $2,692.59 | $3,993.63 | $1,374.58 | $1,062,275.69 |
| 119 | 08/01/2035 | $1,062,275.69 | $2,702.69 | $3,983.53 | $1,374.58 | $1,059,573.00 |
| 120 | 09/01/2035 | $1,059,573.00 | $2,712.82 | $3,973.40 | $1,374.58 | $1,056,860.18 |
| 121 | 10/01/2035 | $1,056,860.18 | $2,722.99 | $3,963.23 | $1,374.58 | $1,054,137.19 |
| 122 | 11/01/2035 | $1,054,137.19 | $2,733.20 | $3,953.01 | $1,374.58 | $1,051,403.98 |
| 123 | 12/01/2035 | $1,051,403.98 | $2,743.45 | $3,942.76 | $1,374.58 | $1,048,660.53 |
| 124 | 01/01/2036 | $1,048,660.53 | $2,753.74 | $3,932.48 | $1,374.58 | $1,045,906.79 |
| 125 | 02/01/2036 | $1,045,906.79 | $2,764.07 | $3,922.15 | $1,374.58 | $1,043,142.72 |
| 126 | 03/01/2036 | $1,043,142.72 | $2,774.43 | $3,911.79 | $1,374.58 | $1,040,368.28 |
| 127 | 04/01/2036 | $1,040,368.28 | $2,784.84 | $3,901.38 | $1,374.58 | $1,037,583.45 |
| 128 | 05/01/2036 | $1,037,583.45 | $2,795.28 | $3,890.94 | $1,374.58 | $1,034,788.16 |
| 129 | 06/01/2036 | $1,034,788.16 | $2,805.76 | $3,880.46 | $1,374.58 | $1,031,982.40 |
| 130 | 07/01/2036 | $1,031,982.40 | $2,816.29 | $3,869.93 | $1,374.58 | $1,029,166.11 |
| 131 | 08/01/2036 | $1,029,166.11 | $2,826.85 | $3,859.37 | $1,374.58 | $1,026,339.27 |
| 132 | 09/01/2036 | $1,026,339.27 | $2,837.45 | $3,848.77 | $1,374.58 | $1,023,501.82 |
| 133 | 10/01/2036 | $1,023,501.82 | $2,848.09 | $3,838.13 | $1,374.58 | $1,020,653.73 |
| 134 | 11/01/2036 | $1,020,653.73 | $2,858.77 | $3,827.45 | $1,374.58 | $1,017,794.97 |
| 135 | 12/01/2036 | $1,017,794.97 | $2,869.49 | $3,816.73 | $1,374.58 | $1,014,925.48 |
| 136 | 01/01/2037 | $1,014,925.48 | $2,880.25 | $3,805.97 | $1,374.58 | $1,012,045.23 |
| 137 | 02/01/2037 | $1,012,045.23 | $2,891.05 | $3,795.17 | $1,374.58 | $1,009,154.18 |
| 138 | 03/01/2037 | $1,009,154.18 | $2,901.89 | $3,784.33 | $1,374.58 | $1,006,252.29 |
| 139 | 04/01/2037 | $1,006,252.29 | $2,912.77 | $3,773.45 | $1,374.58 | $1,003,339.51 |
| 140 | 05/01/2037 | $1,003,339.51 | $2,923.70 | $3,762.52 | $1,374.58 | $1,000,415.82 |
| 141 | 06/01/2037 | $1,000,415.82 | $2,934.66 | $3,751.56 | $1,374.58 | $997,481.16 |
| 142 | 07/01/2037 | $997,481.16 | $2,945.67 | $3,740.55 | $1,374.58 | $994,535.49 |
| 143 | 08/01/2037 | $994,535.49 | $2,956.71 | $3,729.51 | $1,374.58 | $991,578.78 |
| 144 | 09/01/2037 | $991,578.78 | $2,967.80 | $3,718.42 | $1,374.58 | $988,610.98 |
| 145 | 10/01/2037 | $988,610.98 | $2,978.93 | $3,707.29 | $1,374.58 | $985,632.06 |
| 146 | 11/01/2037 | $985,632.06 | $2,990.10 | $3,696.12 | $1,374.58 | $982,641.96 |
| 147 | 12/01/2037 | $982,641.96 | $3,001.31 | $3,684.91 | $1,374.58 | $979,640.64 |
| 148 | 01/01/2038 | $979,640.64 | $3,012.57 | $3,673.65 | $1,374.58 | $976,628.08 |
| 149 | 02/01/2038 | $976,628.08 | $3,023.86 | $3,662.36 | $1,374.58 | $973,604.21 |
| 150 | 03/01/2038 | $973,604.21 | $3,035.20 | $3,651.02 | $1,374.58 | $970,569.01 |
| 151 | 04/01/2038 | $970,569.01 | $3,046.59 | $3,639.63 | $1,374.58 | $967,522.42 |
| 152 | 05/01/2038 | $967,522.42 | $3,058.01 | $3,628.21 | $1,374.58 | $964,464.41 |
| 153 | 06/01/2038 | $964,464.41 | $3,069.48 | $3,616.74 | $1,374.58 | $961,394.94 |
| 154 | 07/01/2038 | $961,394.94 | $3,080.99 | $3,605.23 | $1,374.58 | $958,313.95 |
| 155 | 08/01/2038 | $958,313.95 | $3,092.54 | $3,593.68 | $1,374.58 | $955,221.41 |
| 156 | 09/01/2038 | $955,221.41 | $3,104.14 | $3,582.08 | $1,374.58 | $952,117.27 |
| 157 | 10/01/2038 | $952,117.27 | $3,115.78 | $3,570.44 | $1,374.58 | $949,001.49 |
| 158 | 11/01/2038 | $949,001.49 | $3,127.46 | $3,558.76 | $1,374.58 | $945,874.02 |
| 159 | 12/01/2038 | $945,874.02 | $3,139.19 | $3,547.03 | $1,374.58 | $942,734.83 |
| 160 | 01/01/2039 | $942,734.83 | $3,150.96 | $3,535.26 | $1,374.58 | $939,583.87 |
| 161 | 02/01/2039 | $939,583.87 | $3,162.78 | $3,523.44 | $1,374.58 | $936,421.09 |
| 162 | 03/01/2039 | $936,421.09 | $3,174.64 | $3,511.58 | $1,374.58 | $933,246.45 |
| 163 | 04/01/2039 | $933,246.45 | $3,186.55 | $3,499.67 | $1,374.58 | $930,059.90 |
| 164 | 05/01/2039 | $930,059.90 | $3,198.49 | $3,487.72 | $1,374.58 | $926,861.41 |
| 165 | 06/01/2039 | $926,861.41 | $3,210.49 | $3,475.73 | $1,374.58 | $923,650.92 |
| 166 | 07/01/2039 | $923,650.92 | $3,222.53 | $3,463.69 | $1,374.58 | $920,428.39 |
| 167 | 08/01/2039 | $920,428.39 | $3,234.61 | $3,451.61 | $1,374.58 | $917,193.78 |
| 168 | 09/01/2039 | $917,193.78 | $3,246.74 | $3,439.48 | $1,374.58 | $913,947.03 |
| 169 | 10/01/2039 | $913,947.03 | $3,258.92 | $3,427.30 | $1,374.58 | $910,688.12 |
| 170 | 11/01/2039 | $910,688.12 | $3,271.14 | $3,415.08 | $1,374.58 | $907,416.98 |
| 171 | 12/01/2039 | $907,416.98 | $3,283.41 | $3,402.81 | $1,374.58 | $904,133.57 |
| 172 | 01/01/2040 | $904,133.57 | $3,295.72 | $3,390.50 | $1,374.58 | $900,837.85 |
| 173 | 02/01/2040 | $900,837.85 | $3,308.08 | $3,378.14 | $1,374.58 | $897,529.78 |
| 174 | 03/01/2040 | $897,529.78 | $3,320.48 | $3,365.74 | $1,374.58 | $894,209.29 |
| 175 | 04/01/2040 | $894,209.29 | $3,332.93 | $3,353.28 | $1,374.58 | $890,876.36 |
| 176 | 05/01/2040 | $890,876.36 | $3,345.43 | $3,340.79 | $1,374.58 | $887,530.93 |
| 177 | 06/01/2040 | $887,530.93 | $3,357.98 | $3,328.24 | $1,374.58 | $884,172.95 |
| 178 | 07/01/2040 | $884,172.95 | $3,370.57 | $3,315.65 | $1,374.58 | $880,802.38 |
| 179 | 08/01/2040 | $880,802.38 | $3,383.21 | $3,303.01 | $1,374.58 | $877,419.17 |
| 180 | 09/01/2040 | $877,419.17 | $3,395.90 | $3,290.32 | $1,374.58 | $874,023.27 |
| 181 | 10/01/2040 | $874,023.27 | $3,408.63 | $3,277.59 | $1,374.58 | $870,614.64 |
| 182 | 11/01/2040 | $870,614.64 | $3,421.41 | $3,264.80 | $1,374.58 | $867,193.22 |
| 183 | 12/01/2040 | $867,193.22 | $3,434.24 | $3,251.97 | $1,374.58 | $863,758.98 |
| 184 | 01/01/2041 | $863,758.98 | $3,447.12 | $3,239.10 | $1,374.58 | $860,311.85 |
| 185 | 02/01/2041 | $860,311.85 | $3,460.05 | $3,226.17 | $1,374.58 | $856,851.80 |
| 186 | 03/01/2041 | $856,851.80 | $3,473.03 | $3,213.19 | $1,374.58 | $853,378.78 |
| 187 | 04/01/2041 | $853,378.78 | $3,486.05 | $3,200.17 | $1,374.58 | $849,892.73 |
| 188 | 05/01/2041 | $849,892.73 | $3,499.12 | $3,187.10 | $1,374.58 | $846,393.61 |
| 189 | 06/01/2041 | $846,393.61 | $3,512.24 | $3,173.98 | $1,374.58 | $842,881.37 |
| 190 | 07/01/2041 | $842,881.37 | $3,525.41 | $3,160.81 | $1,374.58 | $839,355.95 |
| 191 | 08/01/2041 | $839,355.95 | $3,538.63 | $3,147.58 | $1,374.58 | $835,817.32 |
| 192 | 09/01/2041 | $835,817.32 | $3,551.90 | $3,134.31 | $1,374.58 | $832,265.41 |
| 193 | 10/01/2041 | $832,265.41 | $3,565.22 | $3,121.00 | $1,374.58 | $828,700.19 |
| 194 | 11/01/2041 | $828,700.19 | $3,578.59 | $3,107.63 | $1,374.58 | $825,121.59 |
| 195 | 12/01/2041 | $825,121.59 | $3,592.01 | $3,094.21 | $1,374.58 | $821,529.58 |
| 196 | 01/01/2042 | $821,529.58 | $3,605.48 | $3,080.74 | $1,374.58 | $817,924.10 |
| 197 | 02/01/2042 | $817,924.10 | $3,619.00 | $3,067.22 | $1,374.58 | $814,305.09 |
| 198 | 03/01/2042 | $814,305.09 | $3,632.58 | $3,053.64 | $1,374.58 | $810,672.52 |
| 199 | 04/01/2042 | $810,672.52 | $3,646.20 | $3,040.02 | $1,374.58 | $807,026.32 |
| 200 | 05/01/2042 | $807,026.32 | $3,659.87 | $3,026.35 | $1,374.58 | $803,366.45 |
| 201 | 06/01/2042 | $803,366.45 | $3,673.60 | $3,012.62 | $1,374.58 | $799,692.86 |
| 202 | 07/01/2042 | $799,692.86 | $3,687.37 | $2,998.85 | $1,374.58 | $796,005.48 |
| 203 | 08/01/2042 | $796,005.48 | $3,701.20 | $2,985.02 | $1,374.58 | $792,304.29 |
| 204 | 09/01/2042 | $792,304.29 | $3,715.08 | $2,971.14 | $1,374.58 | $788,589.21 |
| 205 | 10/01/2042 | $788,589.21 | $3,729.01 | $2,957.21 | $1,374.58 | $784,860.20 |
| 206 | 11/01/2042 | $784,860.20 | $3,742.99 | $2,943.23 | $1,374.58 | $781,117.20 |
| 207 | 12/01/2042 | $781,117.20 | $3,757.03 | $2,929.19 | $1,374.58 | $777,360.17 |
| 208 | 01/01/2043 | $777,360.17 | $3,771.12 | $2,915.10 | $1,374.58 | $773,589.06 |
| 209 | 02/01/2043 | $773,589.06 | $3,785.26 | $2,900.96 | $1,374.58 | $769,803.79 |
| 210 | 03/01/2043 | $769,803.79 | $3,799.46 | $2,886.76 | $1,374.58 | $766,004.34 |
| 211 | 04/01/2043 | $766,004.34 | $3,813.70 | $2,872.52 | $1,374.58 | $762,190.64 |
| 212 | 05/01/2043 | $762,190.64 | $3,828.00 | $2,858.21 | $1,374.58 | $758,362.63 |
| 213 | 06/01/2043 | $758,362.63 | $3,842.36 | $2,843.86 | $1,374.58 | $754,520.27 |
| 214 | 07/01/2043 | $754,520.27 | $3,856.77 | $2,829.45 | $1,374.58 | $750,663.50 |
| 215 | 08/01/2043 | $750,663.50 | $3,871.23 | $2,814.99 | $1,374.58 | $746,792.27 |
| 216 | 09/01/2043 | $746,792.27 | $3,885.75 | $2,800.47 | $1,374.58 | $742,906.52 |
| 217 | 10/01/2043 | $742,906.52 | $3,900.32 | $2,785.90 | $1,374.58 | $739,006.20 |
| 218 | 11/01/2043 | $739,006.20 | $3,914.95 | $2,771.27 | $1,374.58 | $735,091.26 |
| 219 | 12/01/2043 | $735,091.26 | $3,929.63 | $2,756.59 | $1,374.58 | $731,161.63 |
| 220 | 01/01/2044 | $731,161.63 | $3,944.36 | $2,741.86 | $1,374.58 | $727,217.27 |
| 221 | 02/01/2044 | $727,217.27 | $3,959.15 | $2,727.06 | $1,374.58 | $723,258.11 |
| 222 | 03/01/2044 | $723,258.11 | $3,974.00 | $2,712.22 | $1,374.58 | $719,284.11 |
| 223 | 04/01/2044 | $719,284.11 | $3,988.90 | $2,697.32 | $1,374.58 | $715,295.21 |
| 224 | 05/01/2044 | $715,295.21 | $4,003.86 | $2,682.36 | $1,374.58 | $711,291.35 |
| 225 | 06/01/2044 | $711,291.35 | $4,018.88 | $2,667.34 | $1,374.58 | $707,272.47 |
| 226 | 07/01/2044 | $707,272.47 | $4,033.95 | $2,652.27 | $1,374.58 | $703,238.52 |
| 227 | 08/01/2044 | $703,238.52 | $4,049.07 | $2,637.14 | $1,374.58 | $699,189.45 |
| 228 | 09/01/2044 | $699,189.45 | $4,064.26 | $2,621.96 | $1,374.58 | $695,125.19 |
| 229 | 10/01/2044 | $695,125.19 | $4,079.50 | $2,606.72 | $1,374.58 | $691,045.69 |
| 230 | 11/01/2044 | $691,045.69 | $4,094.80 | $2,591.42 | $1,374.58 | $686,950.89 |
| 231 | 12/01/2044 | $686,950.89 | $4,110.15 | $2,576.07 | $1,374.58 | $682,840.74 |
| 232 | 01/01/2045 | $682,840.74 | $4,125.57 | $2,560.65 | $1,374.58 | $678,715.17 |
| 233 | 02/01/2045 | $678,715.17 | $4,141.04 | $2,545.18 | $1,374.58 | $674,574.13 |
| 234 | 03/01/2045 | $674,574.13 | $4,156.57 | $2,529.65 | $1,374.58 | $670,417.57 |
| 235 | 04/01/2045 | $670,417.57 | $4,172.15 | $2,514.07 | $1,374.58 | $666,245.41 |
| 236 | 05/01/2045 | $666,245.41 | $4,187.80 | $2,498.42 | $1,374.58 | $662,057.61 |
| 237 | 06/01/2045 | $662,057.61 | $4,203.50 | $2,482.72 | $1,374.58 | $657,854.11 |
| 238 | 07/01/2045 | $657,854.11 | $4,219.27 | $2,466.95 | $1,374.58 | $653,634.84 |
| 239 | 08/01/2045 | $653,634.84 | $4,235.09 | $2,451.13 | $1,374.58 | $649,399.76 |
| 240 | 09/01/2045 | $649,399.76 | $4,250.97 | $2,435.25 | $1,374.58 | $645,148.78 |
| 241 | 10/01/2045 | $645,148.78 | $4,266.91 | $2,419.31 | $1,374.58 | $640,881.87 |
| 242 | 11/01/2045 | $640,881.87 | $4,282.91 | $2,403.31 | $1,374.58 | $636,598.96 |
| 243 | 12/01/2045 | $636,598.96 | $4,298.97 | $2,387.25 | $1,374.58 | $632,299.99 |
| 244 | 01/01/2046 | $632,299.99 | $4,315.09 | $2,371.12 | $1,374.58 | $627,984.89 |
| 245 | 02/01/2046 | $627,984.89 | $4,331.28 | $2,354.94 | $1,374.58 | $623,653.62 |
| 246 | 03/01/2046 | $623,653.62 | $4,347.52 | $2,338.70 | $1,374.58 | $619,306.10 |
| 247 | 04/01/2046 | $619,306.10 | $4,363.82 | $2,322.40 | $1,374.58 | $614,942.28 |
| 248 | 05/01/2046 | $614,942.28 | $4,380.19 | $2,306.03 | $1,374.58 | $610,562.09 |
| 249 | 06/01/2046 | $610,562.09 | $4,396.61 | $2,289.61 | $1,374.58 | $606,165.48 |
| 250 | 07/01/2046 | $606,165.48 | $4,413.10 | $2,273.12 | $1,374.58 | $601,752.38 |
| 251 | 08/01/2046 | $601,752.38 | $4,429.65 | $2,256.57 | $1,374.58 | $597,322.73 |
| 252 | 09/01/2046 | $597,322.73 | $4,446.26 | $2,239.96 | $1,374.58 | $592,876.47 |
| 253 | 10/01/2046 | $592,876.47 | $4,462.93 | $2,223.29 | $1,374.58 | $588,413.54 |
| 254 | 11/01/2046 | $588,413.54 | $4,479.67 | $2,206.55 | $1,374.58 | $583,933.87 |
| 255 | 12/01/2046 | $583,933.87 | $4,496.47 | $2,189.75 | $1,374.58 | $579,437.41 |
| 256 | 01/01/2047 | $579,437.41 | $4,513.33 | $2,172.89 | $1,374.58 | $574,924.08 |
| 257 | 02/01/2047 | $574,924.08 | $4,530.25 | $2,155.97 | $1,374.58 | $570,393.82 |
| 258 | 03/01/2047 | $570,393.82 | $4,547.24 | $2,138.98 | $1,374.58 | $565,846.58 |
| 259 | 04/01/2047 | $565,846.58 | $4,564.29 | $2,121.92 | $1,374.58 | $561,282.29 |
| 260 | 05/01/2047 | $561,282.29 | $4,581.41 | $2,104.81 | $1,374.58 | $556,700.88 |
| 261 | 06/01/2047 | $556,700.88 | $4,598.59 | $2,087.63 | $1,374.58 | $552,102.28 |
| 262 | 07/01/2047 | $552,102.28 | $4,615.84 | $2,070.38 | $1,374.58 | $547,486.45 |
| 263 | 08/01/2047 | $547,486.45 | $4,633.15 | $2,053.07 | $1,374.58 | $542,853.30 |
| 264 | 09/01/2047 | $542,853.30 | $4,650.52 | $2,035.70 | $1,374.58 | $538,202.78 |
| 265 | 10/01/2047 | $538,202.78 | $4,667.96 | $2,018.26 | $1,374.58 | $533,534.82 |
| 266 | 11/01/2047 | $533,534.82 | $4,685.46 | $2,000.76 | $1,374.58 | $528,849.36 |
| 267 | 12/01/2047 | $528,849.36 | $4,703.03 | $1,983.19 | $1,374.58 | $524,146.33 |
| 268 | 01/01/2048 | $524,146.33 | $4,720.67 | $1,965.55 | $1,374.58 | $519,425.66 |
| 269 | 02/01/2048 | $519,425.66 | $4,738.37 | $1,947.85 | $1,374.58 | $514,687.28 |
| 270 | 03/01/2048 | $514,687.28 | $4,756.14 | $1,930.08 | $1,374.58 | $509,931.14 |
| 271 | 04/01/2048 | $509,931.14 | $4,773.98 | $1,912.24 | $1,374.58 | $505,157.16 |
| 272 | 05/01/2048 | $505,157.16 | $4,791.88 | $1,894.34 | $1,374.58 | $500,365.28 |
| 273 | 06/01/2048 | $500,365.28 | $4,809.85 | $1,876.37 | $1,374.58 | $495,555.43 |
| 274 | 07/01/2048 | $495,555.43 | $4,827.89 | $1,858.33 | $1,374.58 | $490,727.55 |
| 275 | 08/01/2048 | $490,727.55 | $4,845.99 | $1,840.23 | $1,374.58 | $485,881.56 |
| 276 | 09/01/2048 | $485,881.56 | $4,864.16 | $1,822.06 | $1,374.58 | $481,017.39 |
| 277 | 10/01/2048 | $481,017.39 | $4,882.40 | $1,803.82 | $1,374.58 | $476,134.99 |
| 278 | 11/01/2048 | $476,134.99 | $4,900.71 | $1,785.51 | $1,374.58 | $471,234.28 |
| 279 | 12/01/2048 | $471,234.28 | $4,919.09 | $1,767.13 | $1,374.58 | $466,315.18 |
| 280 | 01/01/2049 | $466,315.18 | $4,937.54 | $1,748.68 | $1,374.58 | $461,377.65 |
| 281 | 02/01/2049 | $461,377.65 | $4,956.05 | $1,730.17 | $1,374.58 | $456,421.59 |
| 282 | 03/01/2049 | $456,421.59 | $4,974.64 | $1,711.58 | $1,374.58 | $451,446.96 |
| 283 | 04/01/2049 | $451,446.96 | $4,993.29 | $1,692.93 | $1,374.58 | $446,453.66 |
| 284 | 05/01/2049 | $446,453.66 | $5,012.02 | $1,674.20 | $1,374.58 | $441,441.64 |
| 285 | 06/01/2049 | $441,441.64 | $5,030.81 | $1,655.41 | $1,374.58 | $436,410.83 |
| 286 | 07/01/2049 | $436,410.83 | $5,049.68 | $1,636.54 | $1,374.58 | $431,361.15 |
| 287 | 08/01/2049 | $431,361.15 | $5,068.62 | $1,617.60 | $1,374.58 | $426,292.54 |
| 288 | 09/01/2049 | $426,292.54 | $5,087.62 | $1,598.60 | $1,374.58 | $421,204.92 |
| 289 | 10/01/2049 | $421,204.92 | $5,106.70 | $1,579.52 | $1,374.58 | $416,098.21 |
| 290 | 11/01/2049 | $416,098.21 | $5,125.85 | $1,560.37 | $1,374.58 | $410,972.36 |
| 291 | 12/01/2049 | $410,972.36 | $5,145.07 | $1,541.15 | $1,374.58 | $405,827.29 |
| 292 | 01/01/2050 | $405,827.29 | $5,164.37 | $1,521.85 | $1,374.58 | $400,662.92 |
| 293 | 02/01/2050 | $400,662.92 | $5,183.73 | $1,502.49 | $1,374.58 | $395,479.19 |
| 294 | 03/01/2050 | $395,479.19 | $5,203.17 | $1,483.05 | $1,374.58 | $390,276.02 |
| 295 | 04/01/2050 | $390,276.02 | $5,222.68 | $1,463.54 | $1,374.58 | $385,053.33 |
| 296 | 05/01/2050 | $385,053.33 | $5,242.27 | $1,443.95 | $1,374.58 | $379,811.06 |
| 297 | 06/01/2050 | $379,811.06 | $5,261.93 | $1,424.29 | $1,374.58 | $374,549.14 |
| 298 | 07/01/2050 | $374,549.14 | $5,281.66 | $1,404.56 | $1,374.58 | $369,267.48 |
| 299 | 08/01/2050 | $369,267.48 | $5,301.47 | $1,384.75 | $1,374.58 | $363,966.01 |
| 300 | 09/01/2050 | $363,966.01 | $5,321.35 | $1,364.87 | $1,374.58 | $358,644.66 |
| 301 | 10/01/2050 | $358,644.66 | $5,341.30 | $1,344.92 | $1,374.58 | $353,303.36 |
| 302 | 11/01/2050 | $353,303.36 | $5,361.33 | $1,324.89 | $1,374.58 | $347,942.03 |
| 303 | 12/01/2050 | $347,942.03 | $5,381.44 | $1,304.78 | $1,374.58 | $342,560.59 |
| 304 | 01/01/2051 | $342,560.59 | $5,401.62 | $1,284.60 | $1,374.58 | $337,158.98 |
| 305 | 02/01/2051 | $337,158.98 | $5,421.87 | $1,264.35 | $1,374.58 | $331,737.10 |
| 306 | 03/01/2051 | $331,737.10 | $5,442.21 | $1,244.01 | $1,374.58 | $326,294.90 |
| 307 | 04/01/2051 | $326,294.90 | $5,462.61 | $1,223.61 | $1,374.58 | $320,832.28 |
| 308 | 05/01/2051 | $320,832.28 | $5,483.10 | $1,203.12 | $1,374.58 | $315,349.19 |
| 309 | 06/01/2051 | $315,349.19 | $5,503.66 | $1,182.56 | $1,374.58 | $309,845.53 |
| 310 | 07/01/2051 | $309,845.53 | $5,524.30 | $1,161.92 | $1,374.58 | $304,321.23 |
| 311 | 08/01/2051 | $304,321.23 | $5,545.01 | $1,141.20 | $1,374.58 | $298,776.21 |
| 312 | 09/01/2051 | $298,776.21 | $5,565.81 | $1,120.41 | $1,374.58 | $293,210.40 |
| 313 | 10/01/2051 | $293,210.40 | $5,586.68 | $1,099.54 | $1,374.58 | $287,623.72 |
| 314 | 11/01/2051 | $287,623.72 | $5,607.63 | $1,078.59 | $1,374.58 | $282,016.09 |
| 315 | 12/01/2051 | $282,016.09 | $5,628.66 | $1,057.56 | $1,374.58 | $276,387.43 |
| 316 | 01/01/2052 | $276,387.43 | $5,649.77 | $1,036.45 | $1,374.58 | $270,737.67 |
| 317 | 02/01/2052 | $270,737.67 | $5,670.95 | $1,015.27 | $1,374.58 | $265,066.71 |
| 318 | 03/01/2052 | $265,066.71 | $5,692.22 | $994.00 | $1,374.58 | $259,374.49 |
| 319 | 04/01/2052 | $259,374.49 | $5,713.56 | $972.65 | $1,374.58 | $253,660.93 |
| 320 | 05/01/2052 | $253,660.93 | $5,734.99 | $951.23 | $1,374.58 | $247,925.94 |
| 321 | 06/01/2052 | $247,925.94 | $5,756.50 | $929.72 | $1,374.58 | $242,169.44 |
| 322 | 07/01/2052 | $242,169.44 | $5,778.08 | $908.14 | $1,374.58 | $236,391.36 |
| 323 | 08/01/2052 | $236,391.36 | $5,799.75 | $886.47 | $1,374.58 | $230,591.61 |
| 324 | 09/01/2052 | $230,591.61 | $5,821.50 | $864.72 | $1,374.58 | $224,770.11 |
| 325 | 10/01/2052 | $224,770.11 | $5,843.33 | $842.89 | $1,374.58 | $218,926.77 |
| 326 | 11/01/2052 | $218,926.77 | $5,865.24 | $820.98 | $1,374.58 | $213,061.53 |
| 327 | 12/01/2052 | $213,061.53 | $5,887.24 | $798.98 | $1,374.58 | $207,174.29 |
| 328 | 01/01/2053 | $207,174.29 | $5,909.32 | $776.90 | $1,374.58 | $201,264.98 |
| 329 | 02/01/2053 | $201,264.98 | $5,931.48 | $754.74 | $1,374.58 | $195,333.50 |
| 330 | 03/01/2053 | $195,333.50 | $5,953.72 | $732.50 | $1,374.58 | $189,379.78 |
| 331 | 04/01/2053 | $189,379.78 | $5,976.05 | $710.17 | $1,374.58 | $183,403.74 |
| 332 | 05/01/2053 | $183,403.74 | $5,998.46 | $687.76 | $1,374.58 | $177,405.28 |
| 333 | 06/01/2053 | $177,405.28 | $6,020.95 | $665.27 | $1,374.58 | $171,384.33 |
| 334 | 07/01/2053 | $171,384.33 | $6,043.53 | $642.69 | $1,374.58 | $165,340.80 |
| 335 | 08/01/2053 | $165,340.80 | $6,066.19 | $620.03 | $1,374.58 | $159,274.61 |
| 336 | 09/01/2053 | $159,274.61 | $6,088.94 | $597.28 | $1,374.58 | $153,185.67 |
| 337 | 10/01/2053 | $153,185.67 | $6,111.77 | $574.45 | $1,374.58 | $147,073.90 |
| 338 | 11/01/2053 | $147,073.90 | $6,134.69 | $551.53 | $1,374.58 | $140,939.21 |
| 339 | 12/01/2053 | $140,939.21 | $6,157.70 | $528.52 | $1,374.58 | $134,781.51 |
| 340 | 01/01/2054 | $134,781.51 | $6,180.79 | $505.43 | $1,374.58 | $128,600.72 |
| 341 | 02/01/2054 | $128,600.72 | $6,203.97 | $482.25 | $1,374.58 | $122,396.75 |
| 342 | 03/01/2054 | $122,396.75 | $6,227.23 | $458.99 | $1,374.58 | $116,169.52 |
| 343 | 04/01/2054 | $116,169.52 | $6,250.58 | $435.64 | $1,374.58 | $109,918.94 |
| 344 | 05/01/2054 | $109,918.94 | $6,274.02 | $412.20 | $1,374.58 | $103,644.92 |
| 345 | 06/01/2054 | $103,644.92 | $6,297.55 | $388.67 | $1,374.58 | $97,347.36 |
| 346 | 07/01/2054 | $97,347.36 | $6,321.17 | $365.05 | $1,374.58 | $91,026.20 |
| 347 | 08/01/2054 | $91,026.20 | $6,344.87 | $341.35 | $1,374.58 | $84,681.33 |
| 348 | 09/01/2054 | $84,681.33 | $6,368.66 | $317.55 | $1,374.58 | $78,312.66 |
| 349 | 10/01/2054 | $78,312.66 | $6,392.55 | $293.67 | $1,374.58 | $71,920.12 |
| 350 | 11/01/2054 | $71,920.12 | $6,416.52 | $269.70 | $1,374.58 | $65,503.60 |
| 351 | 12/01/2054 | $65,503.60 | $6,440.58 | $245.64 | $1,374.58 | $59,063.02 |
| 352 | 01/01/2055 | $59,063.02 | $6,464.73 | $221.49 | $1,374.58 | $52,598.28 |
| 353 | 02/01/2055 | $52,598.28 | $6,488.98 | $197.24 | $1,374.58 | $46,109.31 |
| 354 | 03/01/2055 | $46,109.31 | $6,513.31 | $172.91 | $1,374.58 | $39,596.00 |
| 355 | 04/01/2055 | $39,596.00 | $6,537.73 | $148.48 | $1,374.58 | $33,058.26 |
| 356 | 05/01/2055 | $33,058.26 | $6,562.25 | $123.97 | $1,374.58 | $26,496.01 |
| 357 | 06/01/2055 | $26,496.01 | $6,586.86 | $99.36 | $1,374.58 | $19,909.15 |
| 358 | 07/01/2055 | $19,909.15 | $6,611.56 | $74.66 | $1,374.58 | $13,297.59 |
| 359 | 08/01/2055 | $13,297.59 | $6,636.35 | $49.87 | $1,374.58 | $6,661.24 |
| 360 | 09/01/2055 | $6,661.24 | $6,661.24 | $24.98 | $1,374.58 | $0.00 |