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: $8,062.96
Please enter your desired loan details:
Loan Payment Schedule
| No | Payment Date |
Beginning Balance |
Principal | Interest | Tax/HOA Insurance |
Ending Balance |
| 1 | 12/01/2025 | $1,319,960.00 | $1,738.19 | $4,949.85 | $1,374.92 | $1,318,221.81 |
| 2 | 01/01/2026 | $1,318,221.81 | $1,744.71 | $4,943.33 | $1,374.92 | $1,316,477.09 |
| 3 | 02/01/2026 | $1,316,477.09 | $1,751.25 | $4,936.79 | $1,374.92 | $1,314,725.84 |
| 4 | 03/01/2026 | $1,314,725.84 | $1,757.82 | $4,930.22 | $1,374.92 | $1,312,968.02 |
| 5 | 04/01/2026 | $1,312,968.02 | $1,764.41 | $4,923.63 | $1,374.92 | $1,311,203.61 |
| 6 | 05/01/2026 | $1,311,203.61 | $1,771.03 | $4,917.01 | $1,374.92 | $1,309,432.58 |
| 7 | 06/01/2026 | $1,309,432.58 | $1,777.67 | $4,910.37 | $1,374.92 | $1,307,654.90 |
| 8 | 07/01/2026 | $1,307,654.90 | $1,784.34 | $4,903.71 | $1,374.92 | $1,305,870.57 |
| 9 | 08/01/2026 | $1,305,870.57 | $1,791.03 | $4,897.01 | $1,374.92 | $1,304,079.54 |
| 10 | 09/01/2026 | $1,304,079.54 | $1,797.75 | $4,890.30 | $1,374.92 | $1,302,281.79 |
| 11 | 10/01/2026 | $1,302,281.79 | $1,804.49 | $4,883.56 | $1,374.92 | $1,300,477.31 |
| 12 | 11/01/2026 | $1,300,477.31 | $1,811.25 | $4,876.79 | $1,374.92 | $1,298,666.05 |
| 13 | 12/01/2026 | $1,298,666.05 | $1,818.05 | $4,870.00 | $1,374.92 | $1,296,848.01 |
| 14 | 01/01/2027 | $1,296,848.01 | $1,824.86 | $4,863.18 | $1,374.92 | $1,295,023.14 |
| 15 | 02/01/2027 | $1,295,023.14 | $1,831.71 | $4,856.34 | $1,374.92 | $1,293,191.44 |
| 16 | 03/01/2027 | $1,293,191.44 | $1,838.58 | $4,849.47 | $1,374.92 | $1,291,352.86 |
| 17 | 04/01/2027 | $1,291,352.86 | $1,845.47 | $4,842.57 | $1,374.92 | $1,289,507.39 |
| 18 | 05/01/2027 | $1,289,507.39 | $1,852.39 | $4,835.65 | $1,374.92 | $1,287,655.00 |
| 19 | 06/01/2027 | $1,287,655.00 | $1,859.34 | $4,828.71 | $1,374.92 | $1,285,795.66 |
| 20 | 07/01/2027 | $1,285,795.66 | $1,866.31 | $4,821.73 | $1,374.92 | $1,283,929.35 |
| 21 | 08/01/2027 | $1,283,929.35 | $1,873.31 | $4,814.74 | $1,374.92 | $1,282,056.05 |
| 22 | 09/01/2027 | $1,282,056.05 | $1,880.33 | $4,807.71 | $1,374.92 | $1,280,175.71 |
| 23 | 10/01/2027 | $1,280,175.71 | $1,887.38 | $4,800.66 | $1,374.92 | $1,278,288.33 |
| 24 | 11/01/2027 | $1,278,288.33 | $1,894.46 | $4,793.58 | $1,374.92 | $1,276,393.87 |
| 25 | 12/01/2027 | $1,276,393.87 | $1,901.57 | $4,786.48 | $1,374.92 | $1,274,492.30 |
| 26 | 01/01/2028 | $1,274,492.30 | $1,908.70 | $4,779.35 | $1,374.92 | $1,272,583.60 |
| 27 | 02/01/2028 | $1,272,583.60 | $1,915.85 | $4,772.19 | $1,374.92 | $1,270,667.75 |
| 28 | 03/01/2028 | $1,270,667.75 | $1,923.04 | $4,765.00 | $1,374.92 | $1,268,744.71 |
| 29 | 04/01/2028 | $1,268,744.71 | $1,930.25 | $4,757.79 | $1,374.92 | $1,266,814.46 |
| 30 | 05/01/2028 | $1,266,814.46 | $1,937.49 | $4,750.55 | $1,374.92 | $1,264,876.97 |
| 31 | 06/01/2028 | $1,264,876.97 | $1,944.75 | $4,743.29 | $1,374.92 | $1,262,932.21 |
| 32 | 07/01/2028 | $1,262,932.21 | $1,952.05 | $4,736.00 | $1,374.92 | $1,260,980.17 |
| 33 | 08/01/2028 | $1,260,980.17 | $1,959.37 | $4,728.68 | $1,374.92 | $1,259,020.80 |
| 34 | 09/01/2028 | $1,259,020.80 | $1,966.72 | $4,721.33 | $1,374.92 | $1,257,054.08 |
| 35 | 10/01/2028 | $1,257,054.08 | $1,974.09 | $4,713.95 | $1,374.92 | $1,255,079.99 |
| 36 | 11/01/2028 | $1,255,079.99 | $1,981.49 | $4,706.55 | $1,374.92 | $1,253,098.50 |
| 37 | 12/01/2028 | $1,253,098.50 | $1,988.92 | $4,699.12 | $1,374.92 | $1,251,109.57 |
| 38 | 01/01/2029 | $1,251,109.57 | $1,996.38 | $4,691.66 | $1,374.92 | $1,249,113.19 |
| 39 | 02/01/2029 | $1,249,113.19 | $2,003.87 | $4,684.17 | $1,374.92 | $1,247,109.32 |
| 40 | 03/01/2029 | $1,247,109.32 | $2,011.38 | $4,676.66 | $1,374.92 | $1,245,097.94 |
| 41 | 04/01/2029 | $1,245,097.94 | $2,018.93 | $4,669.12 | $1,374.92 | $1,243,079.01 |
| 42 | 05/01/2029 | $1,243,079.01 | $2,026.50 | $4,661.55 | $1,374.92 | $1,241,052.52 |
| 43 | 06/01/2029 | $1,241,052.52 | $2,034.10 | $4,653.95 | $1,374.92 | $1,239,018.42 |
| 44 | 07/01/2029 | $1,239,018.42 | $2,041.72 | $4,646.32 | $1,374.92 | $1,236,976.70 |
| 45 | 08/01/2029 | $1,236,976.70 | $2,049.38 | $4,638.66 | $1,374.92 | $1,234,927.31 |
| 46 | 09/01/2029 | $1,234,927.31 | $2,057.07 | $4,630.98 | $1,374.92 | $1,232,870.25 |
| 47 | 10/01/2029 | $1,232,870.25 | $2,064.78 | $4,623.26 | $1,374.92 | $1,230,805.47 |
| 48 | 11/01/2029 | $1,230,805.47 | $2,072.52 | $4,615.52 | $1,374.92 | $1,228,732.95 |
| 49 | 12/01/2029 | $1,228,732.95 | $2,080.29 | $4,607.75 | $1,374.92 | $1,226,652.65 |
| 50 | 01/01/2030 | $1,226,652.65 | $2,088.10 | $4,599.95 | $1,374.92 | $1,224,564.55 |
| 51 | 02/01/2030 | $1,224,564.55 | $2,095.93 | $4,592.12 | $1,374.92 | $1,222,468.63 |
| 52 | 03/01/2030 | $1,222,468.63 | $2,103.79 | $4,584.26 | $1,374.92 | $1,220,364.84 |
| 53 | 04/01/2030 | $1,220,364.84 | $2,111.68 | $4,576.37 | $1,374.92 | $1,218,253.17 |
| 54 | 05/01/2030 | $1,218,253.17 | $2,119.59 | $4,568.45 | $1,374.92 | $1,216,133.57 |
| 55 | 06/01/2030 | $1,216,133.57 | $2,127.54 | $4,560.50 | $1,374.92 | $1,214,006.03 |
| 56 | 07/01/2030 | $1,214,006.03 | $2,135.52 | $4,552.52 | $1,374.92 | $1,211,870.51 |
| 57 | 08/01/2030 | $1,211,870.51 | $2,143.53 | $4,544.51 | $1,374.92 | $1,209,726.98 |
| 58 | 09/01/2030 | $1,209,726.98 | $2,151.57 | $4,536.48 | $1,374.92 | $1,207,575.41 |
| 59 | 10/01/2030 | $1,207,575.41 | $2,159.64 | $4,528.41 | $1,374.92 | $1,205,415.78 |
| 60 | 11/01/2030 | $1,205,415.78 | $2,167.73 | $4,520.31 | $1,374.92 | $1,203,248.04 |
| 61 | 12/01/2030 | $1,203,248.04 | $2,175.86 | $4,512.18 | $1,374.92 | $1,201,072.18 |
| 62 | 01/01/2031 | $1,201,072.18 | $2,184.02 | $4,504.02 | $1,374.92 | $1,198,888.16 |
| 63 | 02/01/2031 | $1,198,888.16 | $2,192.21 | $4,495.83 | $1,374.92 | $1,196,695.94 |
| 64 | 03/01/2031 | $1,196,695.94 | $2,200.43 | $4,487.61 | $1,374.92 | $1,194,495.51 |
| 65 | 04/01/2031 | $1,194,495.51 | $2,208.69 | $4,479.36 | $1,374.92 | $1,192,286.83 |
| 66 | 05/01/2031 | $1,192,286.83 | $2,216.97 | $4,471.08 | $1,374.92 | $1,190,069.86 |
| 67 | 06/01/2031 | $1,190,069.86 | $2,225.28 | $4,462.76 | $1,374.92 | $1,187,844.58 |
| 68 | 07/01/2031 | $1,187,844.58 | $2,233.63 | $4,454.42 | $1,374.92 | $1,185,610.95 |
| 69 | 08/01/2031 | $1,185,610.95 | $2,242.00 | $4,446.04 | $1,374.92 | $1,183,368.95 |
| 70 | 09/01/2031 | $1,183,368.95 | $2,250.41 | $4,437.63 | $1,374.92 | $1,181,118.54 |
| 71 | 10/01/2031 | $1,181,118.54 | $2,258.85 | $4,429.19 | $1,374.92 | $1,178,859.69 |
| 72 | 11/01/2031 | $1,178,859.69 | $2,267.32 | $4,420.72 | $1,374.92 | $1,176,592.37 |
| 73 | 12/01/2031 | $1,176,592.37 | $2,275.82 | $4,412.22 | $1,374.92 | $1,174,316.55 |
| 74 | 01/01/2032 | $1,174,316.55 | $2,284.36 | $4,403.69 | $1,374.92 | $1,172,032.19 |
| 75 | 02/01/2032 | $1,172,032.19 | $2,292.92 | $4,395.12 | $1,374.92 | $1,169,739.27 |
| 76 | 03/01/2032 | $1,169,739.27 | $2,301.52 | $4,386.52 | $1,374.92 | $1,167,437.75 |
| 77 | 04/01/2032 | $1,167,437.75 | $2,310.15 | $4,377.89 | $1,374.92 | $1,165,127.60 |
| 78 | 05/01/2032 | $1,165,127.60 | $2,318.81 | $4,369.23 | $1,374.92 | $1,162,808.78 |
| 79 | 06/01/2032 | $1,162,808.78 | $2,327.51 | $4,360.53 | $1,374.92 | $1,160,481.27 |
| 80 | 07/01/2032 | $1,160,481.27 | $2,336.24 | $4,351.80 | $1,374.92 | $1,158,145.03 |
| 81 | 08/01/2032 | $1,158,145.03 | $2,345.00 | $4,343.04 | $1,374.92 | $1,155,800.03 |
| 82 | 09/01/2032 | $1,155,800.03 | $2,353.79 | $4,334.25 | $1,374.92 | $1,153,446.24 |
| 83 | 10/01/2032 | $1,153,446.24 | $2,362.62 | $4,325.42 | $1,374.92 | $1,151,083.62 |
| 84 | 11/01/2032 | $1,151,083.62 | $2,371.48 | $4,316.56 | $1,374.92 | $1,148,712.14 |
| 85 | 12/01/2032 | $1,148,712.14 | $2,380.37 | $4,307.67 | $1,374.92 | $1,146,331.77 |
| 86 | 01/01/2033 | $1,146,331.77 | $2,389.30 | $4,298.74 | $1,374.92 | $1,143,942.47 |
| 87 | 02/01/2033 | $1,143,942.47 | $2,398.26 | $4,289.78 | $1,374.92 | $1,141,544.21 |
| 88 | 03/01/2033 | $1,141,544.21 | $2,407.25 | $4,280.79 | $1,374.92 | $1,139,136.95 |
| 89 | 04/01/2033 | $1,139,136.95 | $2,416.28 | $4,271.76 | $1,374.92 | $1,136,720.67 |
| 90 | 05/01/2033 | $1,136,720.67 | $2,425.34 | $4,262.70 | $1,374.92 | $1,134,295.33 |
| 91 | 06/01/2033 | $1,134,295.33 | $2,434.44 | $4,253.61 | $1,374.92 | $1,131,860.90 |
| 92 | 07/01/2033 | $1,131,860.90 | $2,443.57 | $4,244.48 | $1,374.92 | $1,129,417.33 |
| 93 | 08/01/2033 | $1,129,417.33 | $2,452.73 | $4,235.31 | $1,374.92 | $1,126,964.60 |
| 94 | 09/01/2033 | $1,126,964.60 | $2,461.93 | $4,226.12 | $1,374.92 | $1,124,502.68 |
| 95 | 10/01/2033 | $1,124,502.68 | $2,471.16 | $4,216.89 | $1,374.92 | $1,122,031.52 |
| 96 | 11/01/2033 | $1,122,031.52 | $2,480.43 | $4,207.62 | $1,374.92 | $1,119,551.09 |
| 97 | 12/01/2033 | $1,119,551.09 | $2,489.73 | $4,198.32 | $1,374.92 | $1,117,061.37 |
| 98 | 01/01/2034 | $1,117,061.37 | $2,499.06 | $4,188.98 | $1,374.92 | $1,114,562.30 |
| 99 | 02/01/2034 | $1,114,562.30 | $2,508.43 | $4,179.61 | $1,374.92 | $1,112,053.87 |
| 100 | 03/01/2034 | $1,112,053.87 | $2,517.84 | $4,170.20 | $1,374.92 | $1,109,536.03 |
| 101 | 04/01/2034 | $1,109,536.03 | $2,527.28 | $4,160.76 | $1,374.92 | $1,107,008.75 |
| 102 | 05/01/2034 | $1,107,008.75 | $2,536.76 | $4,151.28 | $1,374.92 | $1,104,471.98 |
| 103 | 06/01/2034 | $1,104,471.98 | $2,546.27 | $4,141.77 | $1,374.92 | $1,101,925.71 |
| 104 | 07/01/2034 | $1,101,925.71 | $2,555.82 | $4,132.22 | $1,374.92 | $1,099,369.89 |
| 105 | 08/01/2034 | $1,099,369.89 | $2,565.41 | $4,122.64 | $1,374.92 | $1,096,804.48 |
| 106 | 09/01/2034 | $1,096,804.48 | $2,575.03 | $4,113.02 | $1,374.92 | $1,094,229.46 |
| 107 | 10/01/2034 | $1,094,229.46 | $2,584.68 | $4,103.36 | $1,374.92 | $1,091,644.77 |
| 108 | 11/01/2034 | $1,091,644.77 | $2,594.38 | $4,093.67 | $1,374.92 | $1,089,050.40 |
| 109 | 12/01/2034 | $1,089,050.40 | $2,604.10 | $4,083.94 | $1,374.92 | $1,086,446.29 |
| 110 | 01/01/2035 | $1,086,446.29 | $2,613.87 | $4,074.17 | $1,374.92 | $1,083,832.42 |
| 111 | 02/01/2035 | $1,083,832.42 | $2,623.67 | $4,064.37 | $1,374.92 | $1,081,208.75 |
| 112 | 03/01/2035 | $1,081,208.75 | $2,633.51 | $4,054.53 | $1,374.92 | $1,078,575.24 |
| 113 | 04/01/2035 | $1,078,575.24 | $2,643.39 | $4,044.66 | $1,374.92 | $1,075,931.85 |
| 114 | 05/01/2035 | $1,075,931.85 | $2,653.30 | $4,034.74 | $1,374.92 | $1,073,278.56 |
| 115 | 06/01/2035 | $1,073,278.56 | $2,663.25 | $4,024.79 | $1,374.92 | $1,070,615.31 |
| 116 | 07/01/2035 | $1,070,615.31 | $2,673.24 | $4,014.81 | $1,374.92 | $1,067,942.07 |
| 117 | 08/01/2035 | $1,067,942.07 | $2,683.26 | $4,004.78 | $1,374.92 | $1,065,258.81 |
| 118 | 09/01/2035 | $1,065,258.81 | $2,693.32 | $3,994.72 | $1,374.92 | $1,062,565.49 |
| 119 | 10/01/2035 | $1,062,565.49 | $2,703.42 | $3,984.62 | $1,374.92 | $1,059,862.06 |
| 120 | 11/01/2035 | $1,059,862.06 | $2,713.56 | $3,974.48 | $1,374.92 | $1,057,148.50 |
| 121 | 12/01/2035 | $1,057,148.50 | $2,723.74 | $3,964.31 | $1,374.92 | $1,054,424.77 |
| 122 | 01/01/2036 | $1,054,424.77 | $2,733.95 | $3,954.09 | $1,374.92 | $1,051,690.82 |
| 123 | 02/01/2036 | $1,051,690.82 | $2,744.20 | $3,943.84 | $1,374.92 | $1,048,946.61 |
| 124 | 03/01/2036 | $1,048,946.61 | $2,754.49 | $3,933.55 | $1,374.92 | $1,046,192.12 |
| 125 | 04/01/2036 | $1,046,192.12 | $2,764.82 | $3,923.22 | $1,374.92 | $1,043,427.30 |
| 126 | 05/01/2036 | $1,043,427.30 | $2,775.19 | $3,912.85 | $1,374.92 | $1,040,652.11 |
| 127 | 06/01/2036 | $1,040,652.11 | $2,785.60 | $3,902.45 | $1,374.92 | $1,037,866.51 |
| 128 | 07/01/2036 | $1,037,866.51 | $2,796.04 | $3,892.00 | $1,374.92 | $1,035,070.46 |
| 129 | 08/01/2036 | $1,035,070.46 | $2,806.53 | $3,881.51 | $1,374.92 | $1,032,263.94 |
| 130 | 09/01/2036 | $1,032,263.94 | $2,817.05 | $3,870.99 | $1,374.92 | $1,029,446.88 |
| 131 | 10/01/2036 | $1,029,446.88 | $2,827.62 | $3,860.43 | $1,374.92 | $1,026,619.26 |
| 132 | 11/01/2036 | $1,026,619.26 | $2,838.22 | $3,849.82 | $1,374.92 | $1,023,781.04 |
| 133 | 12/01/2036 | $1,023,781.04 | $2,848.86 | $3,839.18 | $1,374.92 | $1,020,932.18 |
| 134 | 01/01/2037 | $1,020,932.18 | $2,859.55 | $3,828.50 | $1,374.92 | $1,018,072.63 |
| 135 | 02/01/2037 | $1,018,072.63 | $2,870.27 | $3,817.77 | $1,374.92 | $1,015,202.36 |
| 136 | 03/01/2037 | $1,015,202.36 | $2,881.03 | $3,807.01 | $1,374.92 | $1,012,321.32 |
| 137 | 04/01/2037 | $1,012,321.32 | $2,891.84 | $3,796.20 | $1,374.92 | $1,009,429.49 |
| 138 | 05/01/2037 | $1,009,429.49 | $2,902.68 | $3,785.36 | $1,374.92 | $1,006,526.80 |
| 139 | 06/01/2037 | $1,006,526.80 | $2,913.57 | $3,774.48 | $1,374.92 | $1,003,613.24 |
| 140 | 07/01/2037 | $1,003,613.24 | $2,924.49 | $3,763.55 | $1,374.92 | $1,000,688.74 |
| 141 | 08/01/2037 | $1,000,688.74 | $2,935.46 | $3,752.58 | $1,374.92 | $997,753.28 |
| 142 | 09/01/2037 | $997,753.28 | $2,946.47 | $3,741.57 | $1,374.92 | $994,806.81 |
| 143 | 10/01/2037 | $994,806.81 | $2,957.52 | $3,730.53 | $1,374.92 | $991,849.29 |
| 144 | 11/01/2037 | $991,849.29 | $2,968.61 | $3,719.43 | $1,374.92 | $988,880.69 |
| 145 | 12/01/2037 | $988,880.69 | $2,979.74 | $3,708.30 | $1,374.92 | $985,900.95 |
| 146 | 01/01/2038 | $985,900.95 | $2,990.91 | $3,697.13 | $1,374.92 | $982,910.03 |
| 147 | 02/01/2038 | $982,910.03 | $3,002.13 | $3,685.91 | $1,374.92 | $979,907.90 |
| 148 | 03/01/2038 | $979,907.90 | $3,013.39 | $3,674.65 | $1,374.92 | $976,894.51 |
| 149 | 04/01/2038 | $976,894.51 | $3,024.69 | $3,663.35 | $1,374.92 | $973,869.82 |
| 150 | 05/01/2038 | $973,869.82 | $3,036.03 | $3,652.01 | $1,374.92 | $970,833.79 |
| 151 | 06/01/2038 | $970,833.79 | $3,047.42 | $3,640.63 | $1,374.92 | $967,786.37 |
| 152 | 07/01/2038 | $967,786.37 | $3,058.84 | $3,629.20 | $1,374.92 | $964,727.53 |
| 153 | 08/01/2038 | $964,727.53 | $3,070.32 | $3,617.73 | $1,374.92 | $961,657.21 |
| 154 | 09/01/2038 | $961,657.21 | $3,081.83 | $3,606.21 | $1,374.92 | $958,575.39 |
| 155 | 10/01/2038 | $958,575.39 | $3,093.39 | $3,594.66 | $1,374.92 | $955,482.00 |
| 156 | 11/01/2038 | $955,482.00 | $3,104.99 | $3,583.06 | $1,374.92 | $952,377.01 |
| 157 | 12/01/2038 | $952,377.01 | $3,116.63 | $3,571.41 | $1,374.92 | $949,260.38 |
| 158 | 01/01/2039 | $949,260.38 | $3,128.32 | $3,559.73 | $1,374.92 | $946,132.07 |
| 159 | 02/01/2039 | $946,132.07 | $3,140.05 | $3,548.00 | $1,374.92 | $942,992.02 |
| 160 | 03/01/2039 | $942,992.02 | $3,151.82 | $3,536.22 | $1,374.92 | $939,840.20 |
| 161 | 04/01/2039 | $939,840.20 | $3,163.64 | $3,524.40 | $1,374.92 | $936,676.55 |
| 162 | 05/01/2039 | $936,676.55 | $3,175.51 | $3,512.54 | $1,374.92 | $933,501.05 |
| 163 | 06/01/2039 | $933,501.05 | $3,187.41 | $3,500.63 | $1,374.92 | $930,313.63 |
| 164 | 07/01/2039 | $930,313.63 | $3,199.37 | $3,488.68 | $1,374.92 | $927,114.26 |
| 165 | 08/01/2039 | $927,114.26 | $3,211.36 | $3,476.68 | $1,374.92 | $923,902.90 |
| 166 | 09/01/2039 | $923,902.90 | $3,223.41 | $3,464.64 | $1,374.92 | $920,679.49 |
| 167 | 10/01/2039 | $920,679.49 | $3,235.50 | $3,452.55 | $1,374.92 | $917,444.00 |
| 168 | 11/01/2039 | $917,444.00 | $3,247.63 | $3,440.41 | $1,374.92 | $914,196.37 |
| 169 | 12/01/2039 | $914,196.37 | $3,259.81 | $3,428.24 | $1,374.92 | $910,936.56 |
| 170 | 01/01/2040 | $910,936.56 | $3,272.03 | $3,416.01 | $1,374.92 | $907,664.53 |
| 171 | 02/01/2040 | $907,664.53 | $3,284.30 | $3,403.74 | $1,374.92 | $904,380.23 |
| 172 | 03/01/2040 | $904,380.23 | $3,296.62 | $3,391.43 | $1,374.92 | $901,083.61 |
| 173 | 04/01/2040 | $901,083.61 | $3,308.98 | $3,379.06 | $1,374.92 | $897,774.63 |
| 174 | 05/01/2040 | $897,774.63 | $3,321.39 | $3,366.65 | $1,374.92 | $894,453.24 |
| 175 | 06/01/2040 | $894,453.24 | $3,333.84 | $3,354.20 | $1,374.92 | $891,119.40 |
| 176 | 07/01/2040 | $891,119.40 | $3,346.35 | $3,341.70 | $1,374.92 | $887,773.05 |
| 177 | 08/01/2040 | $887,773.05 | $3,358.89 | $3,329.15 | $1,374.92 | $884,414.16 |
| 178 | 09/01/2040 | $884,414.16 | $3,371.49 | $3,316.55 | $1,374.92 | $881,042.67 |
| 179 | 10/01/2040 | $881,042.67 | $3,384.13 | $3,303.91 | $1,374.92 | $877,658.53 |
| 180 | 11/01/2040 | $877,658.53 | $3,396.82 | $3,291.22 | $1,374.92 | $874,261.71 |
| 181 | 12/01/2040 | $874,261.71 | $3,409.56 | $3,278.48 | $1,374.92 | $870,852.15 |
| 182 | 01/01/2041 | $870,852.15 | $3,422.35 | $3,265.70 | $1,374.92 | $867,429.80 |
| 183 | 02/01/2041 | $867,429.80 | $3,435.18 | $3,252.86 | $1,374.92 | $863,994.62 |
| 184 | 03/01/2041 | $863,994.62 | $3,448.06 | $3,239.98 | $1,374.92 | $860,546.56 |
| 185 | 04/01/2041 | $860,546.56 | $3,460.99 | $3,227.05 | $1,374.92 | $857,085.56 |
| 186 | 05/01/2041 | $857,085.56 | $3,473.97 | $3,214.07 | $1,374.92 | $853,611.59 |
| 187 | 06/01/2041 | $853,611.59 | $3,487.00 | $3,201.04 | $1,374.92 | $850,124.59 |
| 188 | 07/01/2041 | $850,124.59 | $3,500.08 | $3,187.97 | $1,374.92 | $846,624.51 |
| 189 | 08/01/2041 | $846,624.51 | $3,513.20 | $3,174.84 | $1,374.92 | $843,111.31 |
| 190 | 09/01/2041 | $843,111.31 | $3,526.38 | $3,161.67 | $1,374.92 | $839,584.94 |
| 191 | 10/01/2041 | $839,584.94 | $3,539.60 | $3,148.44 | $1,374.92 | $836,045.34 |
| 192 | 11/01/2041 | $836,045.34 | $3,552.87 | $3,135.17 | $1,374.92 | $832,492.46 |
| 193 | 12/01/2041 | $832,492.46 | $3,566.20 | $3,121.85 | $1,374.92 | $828,926.27 |
| 194 | 01/01/2042 | $828,926.27 | $3,579.57 | $3,108.47 | $1,374.92 | $825,346.70 |
| 195 | 02/01/2042 | $825,346.70 | $3,592.99 | $3,095.05 | $1,374.92 | $821,753.70 |
| 196 | 03/01/2042 | $821,753.70 | $3,606.47 | $3,081.58 | $1,374.92 | $818,147.24 |
| 197 | 04/01/2042 | $818,147.24 | $3,619.99 | $3,068.05 | $1,374.92 | $814,527.24 |
| 198 | 05/01/2042 | $814,527.24 | $3,633.57 | $3,054.48 | $1,374.92 | $810,893.68 |
| 199 | 06/01/2042 | $810,893.68 | $3,647.19 | $3,040.85 | $1,374.92 | $807,246.49 |
| 200 | 07/01/2042 | $807,246.49 | $3,660.87 | $3,027.17 | $1,374.92 | $803,585.62 |
| 201 | 08/01/2042 | $803,585.62 | $3,674.60 | $3,013.45 | $1,374.92 | $799,911.02 |
| 202 | 09/01/2042 | $799,911.02 | $3,688.38 | $2,999.67 | $1,374.92 | $796,222.64 |
| 203 | 10/01/2042 | $796,222.64 | $3,702.21 | $2,985.83 | $1,374.92 | $792,520.43 |
| 204 | 11/01/2042 | $792,520.43 | $3,716.09 | $2,971.95 | $1,374.92 | $788,804.34 |
| 205 | 12/01/2042 | $788,804.34 | $3,730.03 | $2,958.02 | $1,374.92 | $785,074.31 |
| 206 | 01/01/2043 | $785,074.31 | $3,744.01 | $2,944.03 | $1,374.92 | $781,330.30 |
| 207 | 02/01/2043 | $781,330.30 | $3,758.05 | $2,929.99 | $1,374.92 | $777,572.25 |
| 208 | 03/01/2043 | $777,572.25 | $3,772.15 | $2,915.90 | $1,374.92 | $773,800.10 |
| 209 | 04/01/2043 | $773,800.10 | $3,786.29 | $2,901.75 | $1,374.92 | $770,013.80 |
| 210 | 05/01/2043 | $770,013.80 | $3,800.49 | $2,887.55 | $1,374.92 | $766,213.31 |
| 211 | 06/01/2043 | $766,213.31 | $3,814.74 | $2,873.30 | $1,374.92 | $762,398.57 |
| 212 | 07/01/2043 | $762,398.57 | $3,829.05 | $2,858.99 | $1,374.92 | $758,569.52 |
| 213 | 08/01/2043 | $758,569.52 | $3,843.41 | $2,844.64 | $1,374.92 | $754,726.11 |
| 214 | 09/01/2043 | $754,726.11 | $3,857.82 | $2,830.22 | $1,374.92 | $750,868.29 |
| 215 | 10/01/2043 | $750,868.29 | $3,872.29 | $2,815.76 | $1,374.92 | $746,996.01 |
| 216 | 11/01/2043 | $746,996.01 | $3,886.81 | $2,801.24 | $1,374.92 | $743,109.20 |
| 217 | 12/01/2043 | $743,109.20 | $3,901.38 | $2,786.66 | $1,374.92 | $739,207.81 |
| 218 | 01/01/2044 | $739,207.81 | $3,916.01 | $2,772.03 | $1,374.92 | $735,291.80 |
| 219 | 02/01/2044 | $735,291.80 | $3,930.70 | $2,757.34 | $1,374.92 | $731,361.10 |
| 220 | 03/01/2044 | $731,361.10 | $3,945.44 | $2,742.60 | $1,374.92 | $727,415.66 |
| 221 | 04/01/2044 | $727,415.66 | $3,960.23 | $2,727.81 | $1,374.92 | $723,455.43 |
| 222 | 05/01/2044 | $723,455.43 | $3,975.09 | $2,712.96 | $1,374.92 | $719,480.34 |
| 223 | 06/01/2044 | $719,480.34 | $3,989.99 | $2,698.05 | $1,374.92 | $715,490.35 |
| 224 | 07/01/2044 | $715,490.35 | $4,004.95 | $2,683.09 | $1,374.92 | $711,485.39 |
| 225 | 08/01/2044 | $711,485.39 | $4,019.97 | $2,668.07 | $1,374.92 | $707,465.42 |
| 226 | 09/01/2044 | $707,465.42 | $4,035.05 | $2,653.00 | $1,374.92 | $703,430.37 |
| 227 | 10/01/2044 | $703,430.37 | $4,050.18 | $2,637.86 | $1,374.92 | $699,380.19 |
| 228 | 11/01/2044 | $699,380.19 | $4,065.37 | $2,622.68 | $1,374.92 | $695,314.83 |
| 229 | 12/01/2044 | $695,314.83 | $4,080.61 | $2,607.43 | $1,374.92 | $691,234.21 |
| 230 | 01/01/2045 | $691,234.21 | $4,095.92 | $2,592.13 | $1,374.92 | $687,138.30 |
| 231 | 02/01/2045 | $687,138.30 | $4,111.27 | $2,576.77 | $1,374.92 | $683,027.02 |
| 232 | 03/01/2045 | $683,027.02 | $4,126.69 | $2,561.35 | $1,374.92 | $678,900.33 |
| 233 | 04/01/2045 | $678,900.33 | $4,142.17 | $2,545.88 | $1,374.92 | $674,758.16 |
| 234 | 05/01/2045 | $674,758.16 | $4,157.70 | $2,530.34 | $1,374.92 | $670,600.46 |
| 235 | 06/01/2045 | $670,600.46 | $4,173.29 | $2,514.75 | $1,374.92 | $666,427.17 |
| 236 | 07/01/2045 | $666,427.17 | $4,188.94 | $2,499.10 | $1,374.92 | $662,238.23 |
| 237 | 08/01/2045 | $662,238.23 | $4,204.65 | $2,483.39 | $1,374.92 | $658,033.58 |
| 238 | 09/01/2045 | $658,033.58 | $4,220.42 | $2,467.63 | $1,374.92 | $653,813.16 |
| 239 | 10/01/2045 | $653,813.16 | $4,236.24 | $2,451.80 | $1,374.92 | $649,576.92 |
| 240 | 11/01/2045 | $649,576.92 | $4,252.13 | $2,435.91 | $1,374.92 | $645,324.79 |
| 241 | 12/01/2045 | $645,324.79 | $4,268.08 | $2,419.97 | $1,374.92 | $641,056.71 |
| 242 | 01/01/2046 | $641,056.71 | $4,284.08 | $2,403.96 | $1,374.92 | $636,772.63 |
| 243 | 02/01/2046 | $636,772.63 | $4,300.15 | $2,387.90 | $1,374.92 | $632,472.49 |
| 244 | 03/01/2046 | $632,472.49 | $4,316.27 | $2,371.77 | $1,374.92 | $628,156.21 |
| 245 | 04/01/2046 | $628,156.21 | $4,332.46 | $2,355.59 | $1,374.92 | $623,823.76 |
| 246 | 05/01/2046 | $623,823.76 | $4,348.70 | $2,339.34 | $1,374.92 | $619,475.05 |
| 247 | 06/01/2046 | $619,475.05 | $4,365.01 | $2,323.03 | $1,374.92 | $615,110.04 |
| 248 | 07/01/2046 | $615,110.04 | $4,381.38 | $2,306.66 | $1,374.92 | $610,728.66 |
| 249 | 08/01/2046 | $610,728.66 | $4,397.81 | $2,290.23 | $1,374.92 | $606,330.85 |
| 250 | 09/01/2046 | $606,330.85 | $4,414.30 | $2,273.74 | $1,374.92 | $601,916.55 |
| 251 | 10/01/2046 | $601,916.55 | $4,430.86 | $2,257.19 | $1,374.92 | $597,485.69 |
| 252 | 11/01/2046 | $597,485.69 | $4,447.47 | $2,240.57 | $1,374.92 | $593,038.22 |
| 253 | 12/01/2046 | $593,038.22 | $4,464.15 | $2,223.89 | $1,374.92 | $588,574.07 |
| 254 | 01/01/2047 | $588,574.07 | $4,480.89 | $2,207.15 | $1,374.92 | $584,093.18 |
| 255 | 02/01/2047 | $584,093.18 | $4,497.69 | $2,190.35 | $1,374.92 | $579,595.48 |
| 256 | 03/01/2047 | $579,595.48 | $4,514.56 | $2,173.48 | $1,374.92 | $575,080.92 |
| 257 | 04/01/2047 | $575,080.92 | $4,531.49 | $2,156.55 | $1,374.92 | $570,549.43 |
| 258 | 05/01/2047 | $570,549.43 | $4,548.48 | $2,139.56 | $1,374.92 | $566,000.95 |
| 259 | 06/01/2047 | $566,000.95 | $4,565.54 | $2,122.50 | $1,374.92 | $561,435.41 |
| 260 | 07/01/2047 | $561,435.41 | $4,582.66 | $2,105.38 | $1,374.92 | $556,852.75 |
| 261 | 08/01/2047 | $556,852.75 | $4,599.85 | $2,088.20 | $1,374.92 | $552,252.90 |
| 262 | 09/01/2047 | $552,252.90 | $4,617.10 | $2,070.95 | $1,374.92 | $547,635.81 |
| 263 | 10/01/2047 | $547,635.81 | $4,634.41 | $2,053.63 | $1,374.92 | $543,001.40 |
| 264 | 11/01/2047 | $543,001.40 | $4,651.79 | $2,036.26 | $1,374.92 | $538,349.61 |
| 265 | 12/01/2047 | $538,349.61 | $4,669.23 | $2,018.81 | $1,374.92 | $533,680.38 |
| 266 | 01/01/2048 | $533,680.38 | $4,686.74 | $2,001.30 | $1,374.92 | $528,993.64 |
| 267 | 02/01/2048 | $528,993.64 | $4,704.32 | $1,983.73 | $1,374.92 | $524,289.32 |
| 268 | 03/01/2048 | $524,289.32 | $4,721.96 | $1,966.08 | $1,374.92 | $519,567.36 |
| 269 | 04/01/2048 | $519,567.36 | $4,739.67 | $1,948.38 | $1,374.92 | $514,827.69 |
| 270 | 05/01/2048 | $514,827.69 | $4,757.44 | $1,930.60 | $1,374.92 | $510,070.26 |
| 271 | 06/01/2048 | $510,070.26 | $4,775.28 | $1,912.76 | $1,374.92 | $505,294.98 |
| 272 | 07/01/2048 | $505,294.98 | $4,793.19 | $1,894.86 | $1,374.92 | $500,501.79 |
| 273 | 08/01/2048 | $500,501.79 | $4,811.16 | $1,876.88 | $1,374.92 | $495,690.63 |
| 274 | 09/01/2048 | $495,690.63 | $4,829.20 | $1,858.84 | $1,374.92 | $490,861.42 |
| 275 | 10/01/2048 | $490,861.42 | $4,847.31 | $1,840.73 | $1,374.92 | $486,014.11 |
| 276 | 11/01/2048 | $486,014.11 | $4,865.49 | $1,822.55 | $1,374.92 | $481,148.62 |
| 277 | 12/01/2048 | $481,148.62 | $4,883.74 | $1,804.31 | $1,374.92 | $476,264.88 |
| 278 | 01/01/2049 | $476,264.88 | $4,902.05 | $1,785.99 | $1,374.92 | $471,362.83 |
| 279 | 02/01/2049 | $471,362.83 | $4,920.43 | $1,767.61 | $1,374.92 | $466,442.40 |
| 280 | 03/01/2049 | $466,442.40 | $4,938.88 | $1,749.16 | $1,374.92 | $461,503.52 |
| 281 | 04/01/2049 | $461,503.52 | $4,957.41 | $1,730.64 | $1,374.92 | $456,546.11 |
| 282 | 05/01/2049 | $456,546.11 | $4,976.00 | $1,712.05 | $1,374.92 | $451,570.12 |
| 283 | 06/01/2049 | $451,570.12 | $4,994.66 | $1,693.39 | $1,374.92 | $446,575.46 |
| 284 | 07/01/2049 | $446,575.46 | $5,013.39 | $1,674.66 | $1,374.92 | $441,562.07 |
| 285 | 08/01/2049 | $441,562.07 | $5,032.19 | $1,655.86 | $1,374.92 | $436,529.89 |
| 286 | 09/01/2049 | $436,529.89 | $5,051.06 | $1,636.99 | $1,374.92 | $431,478.83 |
| 287 | 10/01/2049 | $431,478.83 | $5,070.00 | $1,618.05 | $1,374.92 | $426,408.83 |
| 288 | 11/01/2049 | $426,408.83 | $5,089.01 | $1,599.03 | $1,374.92 | $421,319.82 |
| 289 | 12/01/2049 | $421,319.82 | $5,108.09 | $1,579.95 | $1,374.92 | $416,211.73 |
| 290 | 01/01/2050 | $416,211.73 | $5,127.25 | $1,560.79 | $1,374.92 | $411,084.48 |
| 291 | 02/01/2050 | $411,084.48 | $5,146.48 | $1,541.57 | $1,374.92 | $405,938.00 |
| 292 | 03/01/2050 | $405,938.00 | $5,165.78 | $1,522.27 | $1,374.92 | $400,772.23 |
| 293 | 04/01/2050 | $400,772.23 | $5,185.15 | $1,502.90 | $1,374.92 | $395,587.08 |
| 294 | 05/01/2050 | $395,587.08 | $5,204.59 | $1,483.45 | $1,374.92 | $390,382.49 |
| 295 | 06/01/2050 | $390,382.49 | $5,224.11 | $1,463.93 | $1,374.92 | $385,158.38 |
| 296 | 07/01/2050 | $385,158.38 | $5,243.70 | $1,444.34 | $1,374.92 | $379,914.68 |
| 297 | 08/01/2050 | $379,914.68 | $5,263.36 | $1,424.68 | $1,374.92 | $374,651.32 |
| 298 | 09/01/2050 | $374,651.32 | $5,283.10 | $1,404.94 | $1,374.92 | $369,368.22 |
| 299 | 10/01/2050 | $369,368.22 | $5,302.91 | $1,385.13 | $1,374.92 | $364,065.30 |
| 300 | 11/01/2050 | $364,065.30 | $5,322.80 | $1,365.24 | $1,374.92 | $358,742.50 |
| 301 | 12/01/2050 | $358,742.50 | $5,342.76 | $1,345.28 | $1,374.92 | $353,399.75 |
| 302 | 01/01/2051 | $353,399.75 | $5,362.79 | $1,325.25 | $1,374.92 | $348,036.95 |
| 303 | 02/01/2051 | $348,036.95 | $5,382.90 | $1,305.14 | $1,374.92 | $342,654.05 |
| 304 | 03/01/2051 | $342,654.05 | $5,403.09 | $1,284.95 | $1,374.92 | $337,250.96 |
| 305 | 04/01/2051 | $337,250.96 | $5,423.35 | $1,264.69 | $1,374.92 | $331,827.60 |
| 306 | 05/01/2051 | $331,827.60 | $5,443.69 | $1,244.35 | $1,374.92 | $326,383.91 |
| 307 | 06/01/2051 | $326,383.91 | $5,464.10 | $1,223.94 | $1,374.92 | $320,919.81 |
| 308 | 07/01/2051 | $320,919.81 | $5,484.59 | $1,203.45 | $1,374.92 | $315,435.22 |
| 309 | 08/01/2051 | $315,435.22 | $5,505.16 | $1,182.88 | $1,374.92 | $309,930.05 |
| 310 | 09/01/2051 | $309,930.05 | $5,525.81 | $1,162.24 | $1,374.92 | $304,404.25 |
| 311 | 10/01/2051 | $304,404.25 | $5,546.53 | $1,141.52 | $1,374.92 | $298,857.72 |
| 312 | 11/01/2051 | $298,857.72 | $5,567.33 | $1,120.72 | $1,374.92 | $293,290.39 |
| 313 | 12/01/2051 | $293,290.39 | $5,588.20 | $1,099.84 | $1,374.92 | $287,702.19 |
| 314 | 01/01/2052 | $287,702.19 | $5,609.16 | $1,078.88 | $1,374.92 | $282,093.03 |
| 315 | 02/01/2052 | $282,093.03 | $5,630.19 | $1,057.85 | $1,374.92 | $276,462.83 |
| 316 | 03/01/2052 | $276,462.83 | $5,651.31 | $1,036.74 | $1,374.92 | $270,811.53 |
| 317 | 04/01/2052 | $270,811.53 | $5,672.50 | $1,015.54 | $1,374.92 | $265,139.03 |
| 318 | 05/01/2052 | $265,139.03 | $5,693.77 | $994.27 | $1,374.92 | $259,445.25 |
| 319 | 06/01/2052 | $259,445.25 | $5,715.12 | $972.92 | $1,374.92 | $253,730.13 |
| 320 | 07/01/2052 | $253,730.13 | $5,736.56 | $951.49 | $1,374.92 | $247,993.58 |
| 321 | 08/01/2052 | $247,993.58 | $5,758.07 | $929.98 | $1,374.92 | $242,235.51 |
| 322 | 09/01/2052 | $242,235.51 | $5,779.66 | $908.38 | $1,374.92 | $236,455.85 |
| 323 | 10/01/2052 | $236,455.85 | $5,801.33 | $886.71 | $1,374.92 | $230,654.51 |
| 324 | 11/01/2052 | $230,654.51 | $5,823.09 | $864.95 | $1,374.92 | $224,831.42 |
| 325 | 12/01/2052 | $224,831.42 | $5,844.93 | $843.12 | $1,374.92 | $218,986.50 |
| 326 | 01/01/2053 | $218,986.50 | $5,866.84 | $821.20 | $1,374.92 | $213,119.66 |
| 327 | 02/01/2053 | $213,119.66 | $5,888.84 | $799.20 | $1,374.92 | $207,230.81 |
| 328 | 03/01/2053 | $207,230.81 | $5,910.93 | $777.12 | $1,374.92 | $201,319.88 |
| 329 | 04/01/2053 | $201,319.88 | $5,933.09 | $754.95 | $1,374.92 | $195,386.79 |
| 330 | 05/01/2053 | $195,386.79 | $5,955.34 | $732.70 | $1,374.92 | $189,431.45 |
| 331 | 06/01/2053 | $189,431.45 | $5,977.68 | $710.37 | $1,374.92 | $183,453.77 |
| 332 | 07/01/2053 | $183,453.77 | $6,000.09 | $687.95 | $1,374.92 | $177,453.68 |
| 333 | 08/01/2053 | $177,453.68 | $6,022.59 | $665.45 | $1,374.92 | $171,431.09 |
| 334 | 09/01/2053 | $171,431.09 | $6,045.18 | $642.87 | $1,374.92 | $165,385.91 |
| 335 | 10/01/2053 | $165,385.91 | $6,067.85 | $620.20 | $1,374.92 | $159,318.06 |
| 336 | 11/01/2053 | $159,318.06 | $6,090.60 | $597.44 | $1,374.92 | $153,227.46 |
| 337 | 12/01/2053 | $153,227.46 | $6,113.44 | $574.60 | $1,374.92 | $147,114.02 |
| 338 | 01/01/2054 | $147,114.02 | $6,136.37 | $551.68 | $1,374.92 | $140,977.66 |
| 339 | 02/01/2054 | $140,977.66 | $6,159.38 | $528.67 | $1,374.92 | $134,818.28 |
| 340 | 03/01/2054 | $134,818.28 | $6,182.47 | $505.57 | $1,374.92 | $128,635.80 |
| 341 | 04/01/2054 | $128,635.80 | $6,205.66 | $482.38 | $1,374.92 | $122,430.15 |
| 342 | 05/01/2054 | $122,430.15 | $6,228.93 | $459.11 | $1,374.92 | $116,201.21 |
| 343 | 06/01/2054 | $116,201.21 | $6,252.29 | $435.75 | $1,374.92 | $109,948.93 |
| 344 | 07/01/2054 | $109,948.93 | $6,275.73 | $412.31 | $1,374.92 | $103,673.19 |
| 345 | 08/01/2054 | $103,673.19 | $6,299.27 | $388.77 | $1,374.92 | $97,373.92 |
| 346 | 09/01/2054 | $97,373.92 | $6,322.89 | $365.15 | $1,374.92 | $91,051.03 |
| 347 | 10/01/2054 | $91,051.03 | $6,346.60 | $341.44 | $1,374.92 | $84,704.43 |
| 348 | 11/01/2054 | $84,704.43 | $6,370.40 | $317.64 | $1,374.92 | $78,334.03 |
| 349 | 12/01/2054 | $78,334.03 | $6,394.29 | $293.75 | $1,374.92 | $71,939.74 |
| 350 | 01/01/2055 | $71,939.74 | $6,418.27 | $269.77 | $1,374.92 | $65,521.47 |
| 351 | 02/01/2055 | $65,521.47 | $6,442.34 | $245.71 | $1,374.92 | $59,079.13 |
| 352 | 03/01/2055 | $59,079.13 | $6,466.50 | $221.55 | $1,374.92 | $52,612.63 |
| 353 | 04/01/2055 | $52,612.63 | $6,490.75 | $197.30 | $1,374.92 | $46,121.89 |
| 354 | 05/01/2055 | $46,121.89 | $6,515.09 | $172.96 | $1,374.92 | $39,606.80 |
| 355 | 06/01/2055 | $39,606.80 | $6,539.52 | $148.53 | $1,374.92 | $33,067.28 |
| 356 | 07/01/2055 | $33,067.28 | $6,564.04 | $124.00 | $1,374.92 | $26,503.24 |
| 357 | 08/01/2055 | $26,503.24 | $6,588.66 | $99.39 | $1,374.92 | $19,914.58 |
| 358 | 09/01/2055 | $19,914.58 | $6,613.36 | $74.68 | $1,374.92 | $13,301.22 |
| 359 | 10/01/2055 | $13,301.22 | $6,638.16 | $49.88 | $1,374.92 | $6,663.06 |
| 360 | 11/01/2055 | $6,663.06 | $6,663.06 | $24.99 | $1,374.92 | $0.00 |