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: $8,063.25
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 | $1,320,000.00 | $1,738.25 | $4,950.00 | $1,375.00 | $1,318,261.75 |
| 2 | 07/01/2025 | $1,318,261.75 | $1,744.76 | $4,943.48 | $1,375.00 | $1,316,516.99 |
| 3 | 08/01/2025 | $1,316,516.99 | $1,751.31 | $4,936.94 | $1,375.00 | $1,314,765.68 |
| 4 | 09/01/2025 | $1,314,765.68 | $1,757.87 | $4,930.37 | $1,375.00 | $1,313,007.81 |
| 5 | 10/01/2025 | $1,313,007.81 | $1,764.47 | $4,923.78 | $1,375.00 | $1,311,243.34 |
| 6 | 11/01/2025 | $1,311,243.34 | $1,771.08 | $4,917.16 | $1,375.00 | $1,309,472.26 |
| 7 | 12/01/2025 | $1,309,472.26 | $1,777.73 | $4,910.52 | $1,375.00 | $1,307,694.53 |
| 8 | 01/01/2026 | $1,307,694.53 | $1,784.39 | $4,903.85 | $1,375.00 | $1,305,910.14 |
| 9 | 02/01/2026 | $1,305,910.14 | $1,791.08 | $4,897.16 | $1,375.00 | $1,304,119.06 |
| 10 | 03/01/2026 | $1,304,119.06 | $1,797.80 | $4,890.45 | $1,375.00 | $1,302,321.26 |
| 11 | 04/01/2026 | $1,302,321.26 | $1,804.54 | $4,883.70 | $1,375.00 | $1,300,516.72 |
| 12 | 05/01/2026 | $1,300,516.72 | $1,811.31 | $4,876.94 | $1,375.00 | $1,298,705.41 |
| 13 | 06/01/2026 | $1,298,705.41 | $1,818.10 | $4,870.15 | $1,375.00 | $1,296,887.31 |
| 14 | 07/01/2026 | $1,296,887.31 | $1,824.92 | $4,863.33 | $1,375.00 | $1,295,062.39 |
| 15 | 08/01/2026 | $1,295,062.39 | $1,831.76 | $4,856.48 | $1,375.00 | $1,293,230.63 |
| 16 | 09/01/2026 | $1,293,230.63 | $1,838.63 | $4,849.61 | $1,375.00 | $1,291,391.99 |
| 17 | 10/01/2026 | $1,291,391.99 | $1,845.53 | $4,842.72 | $1,375.00 | $1,289,546.47 |
| 18 | 11/01/2026 | $1,289,546.47 | $1,852.45 | $4,835.80 | $1,375.00 | $1,287,694.02 |
| 19 | 12/01/2026 | $1,287,694.02 | $1,859.39 | $4,828.85 | $1,375.00 | $1,285,834.63 |
| 20 | 01/01/2027 | $1,285,834.63 | $1,866.37 | $4,821.88 | $1,375.00 | $1,283,968.26 |
| 21 | 02/01/2027 | $1,283,968.26 | $1,873.37 | $4,814.88 | $1,375.00 | $1,282,094.90 |
| 22 | 03/01/2027 | $1,282,094.90 | $1,880.39 | $4,807.86 | $1,375.00 | $1,280,214.51 |
| 23 | 04/01/2027 | $1,280,214.51 | $1,887.44 | $4,800.80 | $1,375.00 | $1,278,327.07 |
| 24 | 05/01/2027 | $1,278,327.07 | $1,894.52 | $4,793.73 | $1,375.00 | $1,276,432.55 |
| 25 | 06/01/2027 | $1,276,432.55 | $1,901.62 | $4,786.62 | $1,375.00 | $1,274,530.92 |
| 26 | 07/01/2027 | $1,274,530.92 | $1,908.76 | $4,779.49 | $1,375.00 | $1,272,622.17 |
| 27 | 08/01/2027 | $1,272,622.17 | $1,915.91 | $4,772.33 | $1,375.00 | $1,270,706.25 |
| 28 | 09/01/2027 | $1,270,706.25 | $1,923.10 | $4,765.15 | $1,375.00 | $1,268,783.16 |
| 29 | 10/01/2027 | $1,268,783.16 | $1,930.31 | $4,757.94 | $1,375.00 | $1,266,852.85 |
| 30 | 11/01/2027 | $1,266,852.85 | $1,937.55 | $4,750.70 | $1,375.00 | $1,264,915.30 |
| 31 | 12/01/2027 | $1,264,915.30 | $1,944.81 | $4,743.43 | $1,375.00 | $1,262,970.48 |
| 32 | 01/01/2028 | $1,262,970.48 | $1,952.11 | $4,736.14 | $1,375.00 | $1,261,018.38 |
| 33 | 02/01/2028 | $1,261,018.38 | $1,959.43 | $4,728.82 | $1,375.00 | $1,259,058.95 |
| 34 | 03/01/2028 | $1,259,058.95 | $1,966.78 | $4,721.47 | $1,375.00 | $1,257,092.18 |
| 35 | 04/01/2028 | $1,257,092.18 | $1,974.15 | $4,714.10 | $1,375.00 | $1,255,118.03 |
| 36 | 05/01/2028 | $1,255,118.03 | $1,981.55 | $4,706.69 | $1,375.00 | $1,253,136.47 |
| 37 | 06/01/2028 | $1,253,136.47 | $1,988.98 | $4,699.26 | $1,375.00 | $1,251,147.49 |
| 38 | 07/01/2028 | $1,251,147.49 | $1,996.44 | $4,691.80 | $1,375.00 | $1,249,151.04 |
| 39 | 08/01/2028 | $1,249,151.04 | $2,003.93 | $4,684.32 | $1,375.00 | $1,247,147.11 |
| 40 | 09/01/2028 | $1,247,147.11 | $2,011.44 | $4,676.80 | $1,375.00 | $1,245,135.67 |
| 41 | 10/01/2028 | $1,245,135.67 | $2,018.99 | $4,669.26 | $1,375.00 | $1,243,116.68 |
| 42 | 11/01/2028 | $1,243,116.68 | $2,026.56 | $4,661.69 | $1,375.00 | $1,241,090.12 |
| 43 | 12/01/2028 | $1,241,090.12 | $2,034.16 | $4,654.09 | $1,375.00 | $1,239,055.97 |
| 44 | 01/01/2029 | $1,239,055.97 | $2,041.79 | $4,646.46 | $1,375.00 | $1,237,014.18 |
| 45 | 02/01/2029 | $1,237,014.18 | $2,049.44 | $4,638.80 | $1,375.00 | $1,234,964.74 |
| 46 | 03/01/2029 | $1,234,964.74 | $2,057.13 | $4,631.12 | $1,375.00 | $1,232,907.61 |
| 47 | 04/01/2029 | $1,232,907.61 | $2,064.84 | $4,623.40 | $1,375.00 | $1,230,842.77 |
| 48 | 05/01/2029 | $1,230,842.77 | $2,072.59 | $4,615.66 | $1,375.00 | $1,228,770.18 |
| 49 | 06/01/2029 | $1,228,770.18 | $2,080.36 | $4,607.89 | $1,375.00 | $1,226,689.82 |
| 50 | 07/01/2029 | $1,226,689.82 | $2,088.16 | $4,600.09 | $1,375.00 | $1,224,601.66 |
| 51 | 08/01/2029 | $1,224,601.66 | $2,095.99 | $4,592.26 | $1,375.00 | $1,222,505.67 |
| 52 | 09/01/2029 | $1,222,505.67 | $2,103.85 | $4,584.40 | $1,375.00 | $1,220,401.82 |
| 53 | 10/01/2029 | $1,220,401.82 | $2,111.74 | $4,576.51 | $1,375.00 | $1,218,290.08 |
| 54 | 11/01/2029 | $1,218,290.08 | $2,119.66 | $4,568.59 | $1,375.00 | $1,216,170.43 |
| 55 | 12/01/2029 | $1,216,170.43 | $2,127.61 | $4,560.64 | $1,375.00 | $1,214,042.82 |
| 56 | 01/01/2030 | $1,214,042.82 | $2,135.59 | $4,552.66 | $1,375.00 | $1,211,907.23 |
| 57 | 02/01/2030 | $1,211,907.23 | $2,143.59 | $4,544.65 | $1,375.00 | $1,209,763.64 |
| 58 | 03/01/2030 | $1,209,763.64 | $2,151.63 | $4,536.61 | $1,375.00 | $1,207,612.01 |
| 59 | 04/01/2030 | $1,207,612.01 | $2,159.70 | $4,528.55 | $1,375.00 | $1,205,452.31 |
| 60 | 05/01/2030 | $1,205,452.31 | $2,167.80 | $4,520.45 | $1,375.00 | $1,203,284.51 |
| 61 | 06/01/2030 | $1,203,284.51 | $2,175.93 | $4,512.32 | $1,375.00 | $1,201,108.58 |
| 62 | 07/01/2030 | $1,201,108.58 | $2,184.09 | $4,504.16 | $1,375.00 | $1,198,924.49 |
| 63 | 08/01/2030 | $1,198,924.49 | $2,192.28 | $4,495.97 | $1,375.00 | $1,196,732.21 |
| 64 | 09/01/2030 | $1,196,732.21 | $2,200.50 | $4,487.75 | $1,375.00 | $1,194,531.71 |
| 65 | 10/01/2030 | $1,194,531.71 | $2,208.75 | $4,479.49 | $1,375.00 | $1,192,322.96 |
| 66 | 11/01/2030 | $1,192,322.96 | $2,217.04 | $4,471.21 | $1,375.00 | $1,190,105.92 |
| 67 | 12/01/2030 | $1,190,105.92 | $2,225.35 | $4,462.90 | $1,375.00 | $1,187,880.57 |
| 68 | 01/01/2031 | $1,187,880.57 | $2,233.69 | $4,454.55 | $1,375.00 | $1,185,646.88 |
| 69 | 02/01/2031 | $1,185,646.88 | $2,242.07 | $4,446.18 | $1,375.00 | $1,183,404.81 |
| 70 | 03/01/2031 | $1,183,404.81 | $2,250.48 | $4,437.77 | $1,375.00 | $1,181,154.33 |
| 71 | 04/01/2031 | $1,181,154.33 | $2,258.92 | $4,429.33 | $1,375.00 | $1,178,895.41 |
| 72 | 05/01/2031 | $1,178,895.41 | $2,267.39 | $4,420.86 | $1,375.00 | $1,176,628.02 |
| 73 | 06/01/2031 | $1,176,628.02 | $2,275.89 | $4,412.36 | $1,375.00 | $1,174,352.13 |
| 74 | 07/01/2031 | $1,174,352.13 | $2,284.43 | $4,403.82 | $1,375.00 | $1,172,067.71 |
| 75 | 08/01/2031 | $1,172,067.71 | $2,292.99 | $4,395.25 | $1,375.00 | $1,169,774.72 |
| 76 | 09/01/2031 | $1,169,774.72 | $2,301.59 | $4,386.66 | $1,375.00 | $1,167,473.13 |
| 77 | 10/01/2031 | $1,167,473.13 | $2,310.22 | $4,378.02 | $1,375.00 | $1,165,162.90 |
| 78 | 11/01/2031 | $1,165,162.90 | $2,318.89 | $4,369.36 | $1,375.00 | $1,162,844.02 |
| 79 | 12/01/2031 | $1,162,844.02 | $2,327.58 | $4,360.67 | $1,375.00 | $1,160,516.44 |
| 80 | 01/01/2032 | $1,160,516.44 | $2,336.31 | $4,351.94 | $1,375.00 | $1,158,180.13 |
| 81 | 02/01/2032 | $1,158,180.13 | $2,345.07 | $4,343.18 | $1,375.00 | $1,155,835.06 |
| 82 | 03/01/2032 | $1,155,835.06 | $2,353.86 | $4,334.38 | $1,375.00 | $1,153,481.19 |
| 83 | 04/01/2032 | $1,153,481.19 | $2,362.69 | $4,325.55 | $1,375.00 | $1,151,118.50 |
| 84 | 05/01/2032 | $1,151,118.50 | $2,371.55 | $4,316.69 | $1,375.00 | $1,148,746.95 |
| 85 | 06/01/2032 | $1,148,746.95 | $2,380.45 | $4,307.80 | $1,375.00 | $1,146,366.50 |
| 86 | 07/01/2032 | $1,146,366.50 | $2,389.37 | $4,298.87 | $1,375.00 | $1,143,977.13 |
| 87 | 08/01/2032 | $1,143,977.13 | $2,398.33 | $4,289.91 | $1,375.00 | $1,141,578.80 |
| 88 | 09/01/2032 | $1,141,578.80 | $2,407.33 | $4,280.92 | $1,375.00 | $1,139,171.47 |
| 89 | 10/01/2032 | $1,139,171.47 | $2,416.35 | $4,271.89 | $1,375.00 | $1,136,755.12 |
| 90 | 11/01/2032 | $1,136,755.12 | $2,425.41 | $4,262.83 | $1,375.00 | $1,134,329.71 |
| 91 | 12/01/2032 | $1,134,329.71 | $2,434.51 | $4,253.74 | $1,375.00 | $1,131,895.20 |
| 92 | 01/01/2033 | $1,131,895.20 | $2,443.64 | $4,244.61 | $1,375.00 | $1,129,451.56 |
| 93 | 02/01/2033 | $1,129,451.56 | $2,452.80 | $4,235.44 | $1,375.00 | $1,126,998.76 |
| 94 | 03/01/2033 | $1,126,998.76 | $2,462.00 | $4,226.25 | $1,375.00 | $1,124,536.76 |
| 95 | 04/01/2033 | $1,124,536.76 | $2,471.23 | $4,217.01 | $1,375.00 | $1,122,065.52 |
| 96 | 05/01/2033 | $1,122,065.52 | $2,480.50 | $4,207.75 | $1,375.00 | $1,119,585.02 |
| 97 | 06/01/2033 | $1,119,585.02 | $2,489.80 | $4,198.44 | $1,375.00 | $1,117,095.22 |
| 98 | 07/01/2033 | $1,117,095.22 | $2,499.14 | $4,189.11 | $1,375.00 | $1,114,596.08 |
| 99 | 08/01/2033 | $1,114,596.08 | $2,508.51 | $4,179.74 | $1,375.00 | $1,112,087.57 |
| 100 | 09/01/2033 | $1,112,087.57 | $2,517.92 | $4,170.33 | $1,375.00 | $1,109,569.65 |
| 101 | 10/01/2033 | $1,109,569.65 | $2,527.36 | $4,160.89 | $1,375.00 | $1,107,042.29 |
| 102 | 11/01/2033 | $1,107,042.29 | $2,536.84 | $4,151.41 | $1,375.00 | $1,104,505.45 |
| 103 | 12/01/2033 | $1,104,505.45 | $2,546.35 | $4,141.90 | $1,375.00 | $1,101,959.10 |
| 104 | 01/01/2034 | $1,101,959.10 | $2,555.90 | $4,132.35 | $1,375.00 | $1,099,403.20 |
| 105 | 02/01/2034 | $1,099,403.20 | $2,565.48 | $4,122.76 | $1,375.00 | $1,096,837.72 |
| 106 | 03/01/2034 | $1,096,837.72 | $2,575.10 | $4,113.14 | $1,375.00 | $1,094,262.62 |
| 107 | 04/01/2034 | $1,094,262.62 | $2,584.76 | $4,103.48 | $1,375.00 | $1,091,677.85 |
| 108 | 05/01/2034 | $1,091,677.85 | $2,594.45 | $4,093.79 | $1,375.00 | $1,089,083.40 |
| 109 | 06/01/2034 | $1,089,083.40 | $2,604.18 | $4,084.06 | $1,375.00 | $1,086,479.22 |
| 110 | 07/01/2034 | $1,086,479.22 | $2,613.95 | $4,074.30 | $1,375.00 | $1,083,865.27 |
| 111 | 08/01/2034 | $1,083,865.27 | $2,623.75 | $4,064.49 | $1,375.00 | $1,081,241.52 |
| 112 | 09/01/2034 | $1,081,241.52 | $2,633.59 | $4,054.66 | $1,375.00 | $1,078,607.93 |
| 113 | 10/01/2034 | $1,078,607.93 | $2,643.47 | $4,044.78 | $1,375.00 | $1,075,964.46 |
| 114 | 11/01/2034 | $1,075,964.46 | $2,653.38 | $4,034.87 | $1,375.00 | $1,073,311.08 |
| 115 | 12/01/2034 | $1,073,311.08 | $2,663.33 | $4,024.92 | $1,375.00 | $1,070,647.75 |
| 116 | 01/01/2035 | $1,070,647.75 | $2,673.32 | $4,014.93 | $1,375.00 | $1,067,974.43 |
| 117 | 02/01/2035 | $1,067,974.43 | $2,683.34 | $4,004.90 | $1,375.00 | $1,065,291.09 |
| 118 | 03/01/2035 | $1,065,291.09 | $2,693.40 | $3,994.84 | $1,375.00 | $1,062,597.69 |
| 119 | 04/01/2035 | $1,062,597.69 | $2,703.50 | $3,984.74 | $1,375.00 | $1,059,894.18 |
| 120 | 05/01/2035 | $1,059,894.18 | $2,713.64 | $3,974.60 | $1,375.00 | $1,057,180.54 |
| 121 | 06/01/2035 | $1,057,180.54 | $2,723.82 | $3,964.43 | $1,375.00 | $1,054,456.72 |
| 122 | 07/01/2035 | $1,054,456.72 | $2,734.03 | $3,954.21 | $1,375.00 | $1,051,722.69 |
| 123 | 08/01/2035 | $1,051,722.69 | $2,744.29 | $3,943.96 | $1,375.00 | $1,048,978.40 |
| 124 | 09/01/2035 | $1,048,978.40 | $2,754.58 | $3,933.67 | $1,375.00 | $1,046,223.82 |
| 125 | 10/01/2035 | $1,046,223.82 | $2,764.91 | $3,923.34 | $1,375.00 | $1,043,458.92 |
| 126 | 11/01/2035 | $1,043,458.92 | $2,775.28 | $3,912.97 | $1,375.00 | $1,040,683.64 |
| 127 | 12/01/2035 | $1,040,683.64 | $2,785.68 | $3,902.56 | $1,375.00 | $1,037,897.96 |
| 128 | 01/01/2036 | $1,037,897.96 | $2,796.13 | $3,892.12 | $1,375.00 | $1,035,101.83 |
| 129 | 02/01/2036 | $1,035,101.83 | $2,806.61 | $3,881.63 | $1,375.00 | $1,032,295.22 |
| 130 | 03/01/2036 | $1,032,295.22 | $2,817.14 | $3,871.11 | $1,375.00 | $1,029,478.08 |
| 131 | 04/01/2036 | $1,029,478.08 | $2,827.70 | $3,860.54 | $1,375.00 | $1,026,650.37 |
| 132 | 05/01/2036 | $1,026,650.37 | $2,838.31 | $3,849.94 | $1,375.00 | $1,023,812.07 |
| 133 | 06/01/2036 | $1,023,812.07 | $2,848.95 | $3,839.30 | $1,375.00 | $1,020,963.12 |
| 134 | 07/01/2036 | $1,020,963.12 | $2,859.63 | $3,828.61 | $1,375.00 | $1,018,103.48 |
| 135 | 08/01/2036 | $1,018,103.48 | $2,870.36 | $3,817.89 | $1,375.00 | $1,015,233.12 |
| 136 | 09/01/2036 | $1,015,233.12 | $2,881.12 | $3,807.12 | $1,375.00 | $1,012,352.00 |
| 137 | 10/01/2036 | $1,012,352.00 | $2,891.93 | $3,796.32 | $1,375.00 | $1,009,460.08 |
| 138 | 11/01/2036 | $1,009,460.08 | $2,902.77 | $3,785.48 | $1,375.00 | $1,006,557.31 |
| 139 | 12/01/2036 | $1,006,557.31 | $2,913.66 | $3,774.59 | $1,375.00 | $1,003,643.65 |
| 140 | 01/01/2037 | $1,003,643.65 | $2,924.58 | $3,763.66 | $1,375.00 | $1,000,719.07 |
| 141 | 02/01/2037 | $1,000,719.07 | $2,935.55 | $3,752.70 | $1,375.00 | $997,783.52 |
| 142 | 03/01/2037 | $997,783.52 | $2,946.56 | $3,741.69 | $1,375.00 | $994,836.96 |
| 143 | 04/01/2037 | $994,836.96 | $2,957.61 | $3,730.64 | $1,375.00 | $991,879.35 |
| 144 | 05/01/2037 | $991,879.35 | $2,968.70 | $3,719.55 | $1,375.00 | $988,910.65 |
| 145 | 06/01/2037 | $988,910.65 | $2,979.83 | $3,708.41 | $1,375.00 | $985,930.82 |
| 146 | 07/01/2037 | $985,930.82 | $2,991.01 | $3,697.24 | $1,375.00 | $982,939.82 |
| 147 | 08/01/2037 | $982,939.82 | $3,002.22 | $3,686.02 | $1,375.00 | $979,937.59 |
| 148 | 09/01/2037 | $979,937.59 | $3,013.48 | $3,674.77 | $1,375.00 | $976,924.11 |
| 149 | 10/01/2037 | $976,924.11 | $3,024.78 | $3,663.47 | $1,375.00 | $973,899.33 |
| 150 | 11/01/2037 | $973,899.33 | $3,036.12 | $3,652.12 | $1,375.00 | $970,863.21 |
| 151 | 12/01/2037 | $970,863.21 | $3,047.51 | $3,640.74 | $1,375.00 | $967,815.70 |
| 152 | 01/01/2038 | $967,815.70 | $3,058.94 | $3,629.31 | $1,375.00 | $964,756.76 |
| 153 | 02/01/2038 | $964,756.76 | $3,070.41 | $3,617.84 | $1,375.00 | $961,686.36 |
| 154 | 03/01/2038 | $961,686.36 | $3,081.92 | $3,606.32 | $1,375.00 | $958,604.43 |
| 155 | 04/01/2038 | $958,604.43 | $3,093.48 | $3,594.77 | $1,375.00 | $955,510.95 |
| 156 | 05/01/2038 | $955,510.95 | $3,105.08 | $3,583.17 | $1,375.00 | $952,405.87 |
| 157 | 06/01/2038 | $952,405.87 | $3,116.72 | $3,571.52 | $1,375.00 | $949,289.15 |
| 158 | 07/01/2038 | $949,289.15 | $3,128.41 | $3,559.83 | $1,375.00 | $946,160.74 |
| 159 | 08/01/2038 | $946,160.74 | $3,140.14 | $3,548.10 | $1,375.00 | $943,020.60 |
| 160 | 09/01/2038 | $943,020.60 | $3,151.92 | $3,536.33 | $1,375.00 | $939,868.68 |
| 161 | 10/01/2038 | $939,868.68 | $3,163.74 | $3,524.51 | $1,375.00 | $936,704.94 |
| 162 | 11/01/2038 | $936,704.94 | $3,175.60 | $3,512.64 | $1,375.00 | $933,529.34 |
| 163 | 12/01/2038 | $933,529.34 | $3,187.51 | $3,500.74 | $1,375.00 | $930,341.82 |
| 164 | 01/01/2039 | $930,341.82 | $3,199.46 | $3,488.78 | $1,375.00 | $927,142.36 |
| 165 | 02/01/2039 | $927,142.36 | $3,211.46 | $3,476.78 | $1,375.00 | $923,930.90 |
| 166 | 03/01/2039 | $923,930.90 | $3,223.51 | $3,464.74 | $1,375.00 | $920,707.39 |
| 167 | 04/01/2039 | $920,707.39 | $3,235.59 | $3,452.65 | $1,375.00 | $917,471.80 |
| 168 | 05/01/2039 | $917,471.80 | $3,247.73 | $3,440.52 | $1,375.00 | $914,224.07 |
| 169 | 06/01/2039 | $914,224.07 | $3,259.91 | $3,428.34 | $1,375.00 | $910,964.17 |
| 170 | 07/01/2039 | $910,964.17 | $3,272.13 | $3,416.12 | $1,375.00 | $907,692.04 |
| 171 | 08/01/2039 | $907,692.04 | $3,284.40 | $3,403.85 | $1,375.00 | $904,407.63 |
| 172 | 09/01/2039 | $904,407.63 | $3,296.72 | $3,391.53 | $1,375.00 | $901,110.92 |
| 173 | 10/01/2039 | $901,110.92 | $3,309.08 | $3,379.17 | $1,375.00 | $897,801.84 |
| 174 | 11/01/2039 | $897,801.84 | $3,321.49 | $3,366.76 | $1,375.00 | $894,480.35 |
| 175 | 12/01/2039 | $894,480.35 | $3,333.94 | $3,354.30 | $1,375.00 | $891,146.40 |
| 176 | 01/01/2040 | $891,146.40 | $3,346.45 | $3,341.80 | $1,375.00 | $887,799.96 |
| 177 | 02/01/2040 | $887,799.96 | $3,359.00 | $3,329.25 | $1,375.00 | $884,440.96 |
| 178 | 03/01/2040 | $884,440.96 | $3,371.59 | $3,316.65 | $1,375.00 | $881,069.37 |
| 179 | 04/01/2040 | $881,069.37 | $3,384.24 | $3,304.01 | $1,375.00 | $877,685.13 |
| 180 | 05/01/2040 | $877,685.13 | $3,396.93 | $3,291.32 | $1,375.00 | $874,288.20 |
| 181 | 06/01/2040 | $874,288.20 | $3,409.67 | $3,278.58 | $1,375.00 | $870,878.54 |
| 182 | 07/01/2040 | $870,878.54 | $3,422.45 | $3,265.79 | $1,375.00 | $867,456.09 |
| 183 | 08/01/2040 | $867,456.09 | $3,435.29 | $3,252.96 | $1,375.00 | $864,020.80 |
| 184 | 09/01/2040 | $864,020.80 | $3,448.17 | $3,240.08 | $1,375.00 | $860,572.63 |
| 185 | 10/01/2040 | $860,572.63 | $3,461.10 | $3,227.15 | $1,375.00 | $857,111.54 |
| 186 | 11/01/2040 | $857,111.54 | $3,474.08 | $3,214.17 | $1,375.00 | $853,637.46 |
| 187 | 12/01/2040 | $853,637.46 | $3,487.11 | $3,201.14 | $1,375.00 | $850,150.35 |
| 188 | 01/01/2041 | $850,150.35 | $3,500.18 | $3,188.06 | $1,375.00 | $846,650.17 |
| 189 | 02/01/2041 | $846,650.17 | $3,513.31 | $3,174.94 | $1,375.00 | $843,136.86 |
| 190 | 03/01/2041 | $843,136.86 | $3,526.48 | $3,161.76 | $1,375.00 | $839,610.38 |
| 191 | 04/01/2041 | $839,610.38 | $3,539.71 | $3,148.54 | $1,375.00 | $836,070.67 |
| 192 | 05/01/2041 | $836,070.67 | $3,552.98 | $3,135.27 | $1,375.00 | $832,517.69 |
| 193 | 06/01/2041 | $832,517.69 | $3,566.30 | $3,121.94 | $1,375.00 | $828,951.39 |
| 194 | 07/01/2041 | $828,951.39 | $3,579.68 | $3,108.57 | $1,375.00 | $825,371.71 |
| 195 | 08/01/2041 | $825,371.71 | $3,593.10 | $3,095.14 | $1,375.00 | $821,778.60 |
| 196 | 09/01/2041 | $821,778.60 | $3,606.58 | $3,081.67 | $1,375.00 | $818,172.03 |
| 197 | 10/01/2041 | $818,172.03 | $3,620.10 | $3,068.15 | $1,375.00 | $814,551.93 |
| 198 | 11/01/2041 | $814,551.93 | $3,633.68 | $3,054.57 | $1,375.00 | $810,918.25 |
| 199 | 12/01/2041 | $810,918.25 | $3,647.30 | $3,040.94 | $1,375.00 | $807,270.95 |
| 200 | 01/01/2042 | $807,270.95 | $3,660.98 | $3,027.27 | $1,375.00 | $803,609.97 |
| 201 | 02/01/2042 | $803,609.97 | $3,674.71 | $3,013.54 | $1,375.00 | $799,935.26 |
| 202 | 03/01/2042 | $799,935.26 | $3,688.49 | $2,999.76 | $1,375.00 | $796,246.77 |
| 203 | 04/01/2042 | $796,246.77 | $3,702.32 | $2,985.93 | $1,375.00 | $792,544.45 |
| 204 | 05/01/2042 | $792,544.45 | $3,716.20 | $2,972.04 | $1,375.00 | $788,828.25 |
| 205 | 06/01/2042 | $788,828.25 | $3,730.14 | $2,958.11 | $1,375.00 | $785,098.11 |
| 206 | 07/01/2042 | $785,098.11 | $3,744.13 | $2,944.12 | $1,375.00 | $781,353.98 |
| 207 | 08/01/2042 | $781,353.98 | $3,758.17 | $2,930.08 | $1,375.00 | $777,595.81 |
| 208 | 09/01/2042 | $777,595.81 | $3,772.26 | $2,915.98 | $1,375.00 | $773,823.55 |
| 209 | 10/01/2042 | $773,823.55 | $3,786.41 | $2,901.84 | $1,375.00 | $770,037.14 |
| 210 | 11/01/2042 | $770,037.14 | $3,800.61 | $2,887.64 | $1,375.00 | $766,236.53 |
| 211 | 12/01/2042 | $766,236.53 | $3,814.86 | $2,873.39 | $1,375.00 | $762,421.67 |
| 212 | 01/01/2043 | $762,421.67 | $3,829.16 | $2,859.08 | $1,375.00 | $758,592.51 |
| 213 | 02/01/2043 | $758,592.51 | $3,843.52 | $2,844.72 | $1,375.00 | $754,748.98 |
| 214 | 03/01/2043 | $754,748.98 | $3,857.94 | $2,830.31 | $1,375.00 | $750,891.05 |
| 215 | 04/01/2043 | $750,891.05 | $3,872.40 | $2,815.84 | $1,375.00 | $747,018.64 |
| 216 | 05/01/2043 | $747,018.64 | $3,886.93 | $2,801.32 | $1,375.00 | $743,131.72 |
| 217 | 06/01/2043 | $743,131.72 | $3,901.50 | $2,786.74 | $1,375.00 | $739,230.21 |
| 218 | 07/01/2043 | $739,230.21 | $3,916.13 | $2,772.11 | $1,375.00 | $735,314.08 |
| 219 | 08/01/2043 | $735,314.08 | $3,930.82 | $2,757.43 | $1,375.00 | $731,383.26 |
| 220 | 09/01/2043 | $731,383.26 | $3,945.56 | $2,742.69 | $1,375.00 | $727,437.70 |
| 221 | 10/01/2043 | $727,437.70 | $3,960.35 | $2,727.89 | $1,375.00 | $723,477.35 |
| 222 | 11/01/2043 | $723,477.35 | $3,975.21 | $2,713.04 | $1,375.00 | $719,502.14 |
| 223 | 12/01/2043 | $719,502.14 | $3,990.11 | $2,698.13 | $1,375.00 | $715,512.03 |
| 224 | 01/01/2044 | $715,512.03 | $4,005.08 | $2,683.17 | $1,375.00 | $711,506.95 |
| 225 | 02/01/2044 | $711,506.95 | $4,020.10 | $2,668.15 | $1,375.00 | $707,486.86 |
| 226 | 03/01/2044 | $707,486.86 | $4,035.17 | $2,653.08 | $1,375.00 | $703,451.69 |
| 227 | 04/01/2044 | $703,451.69 | $4,050.30 | $2,637.94 | $1,375.00 | $699,401.39 |
| 228 | 05/01/2044 | $699,401.39 | $4,065.49 | $2,622.76 | $1,375.00 | $695,335.90 |
| 229 | 06/01/2044 | $695,335.90 | $4,080.74 | $2,607.51 | $1,375.00 | $691,255.16 |
| 230 | 07/01/2044 | $691,255.16 | $4,096.04 | $2,592.21 | $1,375.00 | $687,159.12 |
| 231 | 08/01/2044 | $687,159.12 | $4,111.40 | $2,576.85 | $1,375.00 | $683,047.72 |
| 232 | 09/01/2044 | $683,047.72 | $4,126.82 | $2,561.43 | $1,375.00 | $678,920.90 |
| 233 | 10/01/2044 | $678,920.90 | $4,142.29 | $2,545.95 | $1,375.00 | $674,778.61 |
| 234 | 11/01/2044 | $674,778.61 | $4,157.83 | $2,530.42 | $1,375.00 | $670,620.78 |
| 235 | 12/01/2044 | $670,620.78 | $4,173.42 | $2,514.83 | $1,375.00 | $666,447.37 |
| 236 | 01/01/2045 | $666,447.37 | $4,189.07 | $2,499.18 | $1,375.00 | $662,258.30 |
| 237 | 02/01/2045 | $662,258.30 | $4,204.78 | $2,483.47 | $1,375.00 | $658,053.52 |
| 238 | 03/01/2045 | $658,053.52 | $4,220.55 | $2,467.70 | $1,375.00 | $653,832.98 |
| 239 | 04/01/2045 | $653,832.98 | $4,236.37 | $2,451.87 | $1,375.00 | $649,596.60 |
| 240 | 05/01/2045 | $649,596.60 | $4,252.26 | $2,435.99 | $1,375.00 | $645,344.34 |
| 241 | 06/01/2045 | $645,344.34 | $4,268.20 | $2,420.04 | $1,375.00 | $641,076.14 |
| 242 | 07/01/2045 | $641,076.14 | $4,284.21 | $2,404.04 | $1,375.00 | $636,791.93 |
| 243 | 08/01/2045 | $636,791.93 | $4,300.28 | $2,387.97 | $1,375.00 | $632,491.65 |
| 244 | 09/01/2045 | $632,491.65 | $4,316.40 | $2,371.84 | $1,375.00 | $628,175.25 |
| 245 | 10/01/2045 | $628,175.25 | $4,332.59 | $2,355.66 | $1,375.00 | $623,842.66 |
| 246 | 11/01/2045 | $623,842.66 | $4,348.84 | $2,339.41 | $1,375.00 | $619,493.82 |
| 247 | 12/01/2045 | $619,493.82 | $4,365.14 | $2,323.10 | $1,375.00 | $615,128.68 |
| 248 | 01/01/2046 | $615,128.68 | $4,381.51 | $2,306.73 | $1,375.00 | $610,747.17 |
| 249 | 02/01/2046 | $610,747.17 | $4,397.94 | $2,290.30 | $1,375.00 | $606,349.22 |
| 250 | 03/01/2046 | $606,349.22 | $4,414.44 | $2,273.81 | $1,375.00 | $601,934.79 |
| 251 | 04/01/2046 | $601,934.79 | $4,430.99 | $2,257.26 | $1,375.00 | $597,503.80 |
| 252 | 05/01/2046 | $597,503.80 | $4,447.61 | $2,240.64 | $1,375.00 | $593,056.19 |
| 253 | 06/01/2046 | $593,056.19 | $4,464.29 | $2,223.96 | $1,375.00 | $588,591.90 |
| 254 | 07/01/2046 | $588,591.90 | $4,481.03 | $2,207.22 | $1,375.00 | $584,110.88 |
| 255 | 08/01/2046 | $584,110.88 | $4,497.83 | $2,190.42 | $1,375.00 | $579,613.05 |
| 256 | 09/01/2046 | $579,613.05 | $4,514.70 | $2,173.55 | $1,375.00 | $575,098.35 |
| 257 | 10/01/2046 | $575,098.35 | $4,531.63 | $2,156.62 | $1,375.00 | $570,566.72 |
| 258 | 11/01/2046 | $570,566.72 | $4,548.62 | $2,139.63 | $1,375.00 | $566,018.10 |
| 259 | 12/01/2046 | $566,018.10 | $4,565.68 | $2,122.57 | $1,375.00 | $561,452.42 |
| 260 | 01/01/2047 | $561,452.42 | $4,582.80 | $2,105.45 | $1,375.00 | $556,869.62 |
| 261 | 02/01/2047 | $556,869.62 | $4,599.99 | $2,088.26 | $1,375.00 | $552,269.64 |
| 262 | 03/01/2047 | $552,269.64 | $4,617.23 | $2,071.01 | $1,375.00 | $547,652.40 |
| 263 | 04/01/2047 | $547,652.40 | $4,634.55 | $2,053.70 | $1,375.00 | $543,017.85 |
| 264 | 05/01/2047 | $543,017.85 | $4,651.93 | $2,036.32 | $1,375.00 | $538,365.92 |
| 265 | 06/01/2047 | $538,365.92 | $4,669.37 | $2,018.87 | $1,375.00 | $533,696.55 |
| 266 | 07/01/2047 | $533,696.55 | $4,686.88 | $2,001.36 | $1,375.00 | $529,009.67 |
| 267 | 08/01/2047 | $529,009.67 | $4,704.46 | $1,983.79 | $1,375.00 | $524,305.21 |
| 268 | 09/01/2047 | $524,305.21 | $4,722.10 | $1,966.14 | $1,375.00 | $519,583.11 |
| 269 | 10/01/2047 | $519,583.11 | $4,739.81 | $1,948.44 | $1,375.00 | $514,843.30 |
| 270 | 11/01/2047 | $514,843.30 | $4,757.58 | $1,930.66 | $1,375.00 | $510,085.71 |
| 271 | 12/01/2047 | $510,085.71 | $4,775.42 | $1,912.82 | $1,375.00 | $505,310.29 |
| 272 | 01/01/2048 | $505,310.29 | $4,793.33 | $1,894.91 | $1,375.00 | $500,516.96 |
| 273 | 02/01/2048 | $500,516.96 | $4,811.31 | $1,876.94 | $1,375.00 | $495,705.65 |
| 274 | 03/01/2048 | $495,705.65 | $4,829.35 | $1,858.90 | $1,375.00 | $490,876.30 |
| 275 | 04/01/2048 | $490,876.30 | $4,847.46 | $1,840.79 | $1,375.00 | $486,028.84 |
| 276 | 05/01/2048 | $486,028.84 | $4,865.64 | $1,822.61 | $1,375.00 | $481,163.20 |
| 277 | 06/01/2048 | $481,163.20 | $4,883.88 | $1,804.36 | $1,375.00 | $476,279.32 |
| 278 | 07/01/2048 | $476,279.32 | $4,902.20 | $1,786.05 | $1,375.00 | $471,377.12 |
| 279 | 08/01/2048 | $471,377.12 | $4,920.58 | $1,767.66 | $1,375.00 | $466,456.54 |
| 280 | 09/01/2048 | $466,456.54 | $4,939.03 | $1,749.21 | $1,375.00 | $461,517.50 |
| 281 | 10/01/2048 | $461,517.50 | $4,957.56 | $1,730.69 | $1,375.00 | $456,559.95 |
| 282 | 11/01/2048 | $456,559.95 | $4,976.15 | $1,712.10 | $1,375.00 | $451,583.80 |
| 283 | 12/01/2048 | $451,583.80 | $4,994.81 | $1,693.44 | $1,375.00 | $446,588.99 |
| 284 | 01/01/2049 | $446,588.99 | $5,013.54 | $1,674.71 | $1,375.00 | $441,575.46 |
| 285 | 02/01/2049 | $441,575.46 | $5,032.34 | $1,655.91 | $1,375.00 | $436,543.12 |
| 286 | 03/01/2049 | $436,543.12 | $5,051.21 | $1,637.04 | $1,375.00 | $431,491.91 |
| 287 | 04/01/2049 | $431,491.91 | $5,070.15 | $1,618.09 | $1,375.00 | $426,421.76 |
| 288 | 05/01/2049 | $426,421.76 | $5,089.16 | $1,599.08 | $1,375.00 | $421,332.59 |
| 289 | 06/01/2049 | $421,332.59 | $5,108.25 | $1,580.00 | $1,375.00 | $416,224.34 |
| 290 | 07/01/2049 | $416,224.34 | $5,127.40 | $1,560.84 | $1,375.00 | $411,096.94 |
| 291 | 08/01/2049 | $411,096.94 | $5,146.63 | $1,541.61 | $1,375.00 | $405,950.31 |
| 292 | 09/01/2049 | $405,950.31 | $5,165.93 | $1,522.31 | $1,375.00 | $400,784.37 |
| 293 | 10/01/2049 | $400,784.37 | $5,185.30 | $1,502.94 | $1,375.00 | $395,599.07 |
| 294 | 11/01/2049 | $395,599.07 | $5,204.75 | $1,483.50 | $1,375.00 | $390,394.32 |
| 295 | 12/01/2049 | $390,394.32 | $5,224.27 | $1,463.98 | $1,375.00 | $385,170.05 |
| 296 | 01/01/2050 | $385,170.05 | $5,243.86 | $1,444.39 | $1,375.00 | $379,926.19 |
| 297 | 02/01/2050 | $379,926.19 | $5,263.52 | $1,424.72 | $1,375.00 | $374,662.67 |
| 298 | 03/01/2050 | $374,662.67 | $5,283.26 | $1,404.99 | $1,375.00 | $369,379.41 |
| 299 | 04/01/2050 | $369,379.41 | $5,303.07 | $1,385.17 | $1,375.00 | $364,076.34 |
| 300 | 05/01/2050 | $364,076.34 | $5,322.96 | $1,365.29 | $1,375.00 | $358,753.38 |
| 301 | 06/01/2050 | $358,753.38 | $5,342.92 | $1,345.33 | $1,375.00 | $353,410.45 |
| 302 | 07/01/2050 | $353,410.45 | $5,362.96 | $1,325.29 | $1,375.00 | $348,047.50 |
| 303 | 08/01/2050 | $348,047.50 | $5,383.07 | $1,305.18 | $1,375.00 | $342,664.43 |
| 304 | 09/01/2050 | $342,664.43 | $5,403.25 | $1,284.99 | $1,375.00 | $337,261.18 |
| 305 | 10/01/2050 | $337,261.18 | $5,423.52 | $1,264.73 | $1,375.00 | $331,837.66 |
| 306 | 11/01/2050 | $331,837.66 | $5,443.85 | $1,244.39 | $1,375.00 | $326,393.80 |
| 307 | 12/01/2050 | $326,393.80 | $5,464.27 | $1,223.98 | $1,375.00 | $320,929.53 |
| 308 | 01/01/2051 | $320,929.53 | $5,484.76 | $1,203.49 | $1,375.00 | $315,444.77 |
| 309 | 02/01/2051 | $315,444.77 | $5,505.33 | $1,182.92 | $1,375.00 | $309,939.45 |
| 310 | 03/01/2051 | $309,939.45 | $5,525.97 | $1,162.27 | $1,375.00 | $304,413.47 |
| 311 | 04/01/2051 | $304,413.47 | $5,546.70 | $1,141.55 | $1,375.00 | $298,866.78 |
| 312 | 05/01/2051 | $298,866.78 | $5,567.50 | $1,120.75 | $1,375.00 | $293,299.28 |
| 313 | 06/01/2051 | $293,299.28 | $5,588.37 | $1,099.87 | $1,375.00 | $287,710.91 |
| 314 | 07/01/2051 | $287,710.91 | $5,609.33 | $1,078.92 | $1,375.00 | $282,101.58 |
| 315 | 08/01/2051 | $282,101.58 | $5,630.37 | $1,057.88 | $1,375.00 | $276,471.21 |
| 316 | 09/01/2051 | $276,471.21 | $5,651.48 | $1,036.77 | $1,375.00 | $270,819.73 |
| 317 | 10/01/2051 | $270,819.73 | $5,672.67 | $1,015.57 | $1,375.00 | $265,147.06 |
| 318 | 11/01/2051 | $265,147.06 | $5,693.94 | $994.30 | $1,375.00 | $259,453.12 |
| 319 | 12/01/2051 | $259,453.12 | $5,715.30 | $972.95 | $1,375.00 | $253,737.82 |
| 320 | 01/01/2052 | $253,737.82 | $5,736.73 | $951.52 | $1,375.00 | $248,001.09 |
| 321 | 02/01/2052 | $248,001.09 | $5,758.24 | $930.00 | $1,375.00 | $242,242.85 |
| 322 | 03/01/2052 | $242,242.85 | $5,779.84 | $908.41 | $1,375.00 | $236,463.01 |
| 323 | 04/01/2052 | $236,463.01 | $5,801.51 | $886.74 | $1,375.00 | $230,661.50 |
| 324 | 05/01/2052 | $230,661.50 | $5,823.27 | $864.98 | $1,375.00 | $224,838.24 |
| 325 | 06/01/2052 | $224,838.24 | $5,845.10 | $843.14 | $1,375.00 | $218,993.14 |
| 326 | 07/01/2052 | $218,993.14 | $5,867.02 | $821.22 | $1,375.00 | $213,126.11 |
| 327 | 08/01/2052 | $213,126.11 | $5,889.02 | $799.22 | $1,375.00 | $207,237.09 |
| 328 | 09/01/2052 | $207,237.09 | $5,911.11 | $777.14 | $1,375.00 | $201,325.98 |
| 329 | 10/01/2052 | $201,325.98 | $5,933.27 | $754.97 | $1,375.00 | $195,392.71 |
| 330 | 11/01/2052 | $195,392.71 | $5,955.52 | $732.72 | $1,375.00 | $189,437.19 |
| 331 | 12/01/2052 | $189,437.19 | $5,977.86 | $710.39 | $1,375.00 | $183,459.33 |
| 332 | 01/01/2053 | $183,459.33 | $6,000.27 | $687.97 | $1,375.00 | $177,459.06 |
| 333 | 02/01/2053 | $177,459.06 | $6,022.77 | $665.47 | $1,375.00 | $171,436.28 |
| 334 | 03/01/2053 | $171,436.28 | $6,045.36 | $642.89 | $1,375.00 | $165,390.92 |
| 335 | 04/01/2053 | $165,390.92 | $6,068.03 | $620.22 | $1,375.00 | $159,322.89 |
| 336 | 05/01/2053 | $159,322.89 | $6,090.79 | $597.46 | $1,375.00 | $153,232.11 |
| 337 | 06/01/2053 | $153,232.11 | $6,113.63 | $574.62 | $1,375.00 | $147,118.48 |
| 338 | 07/01/2053 | $147,118.48 | $6,136.55 | $551.69 | $1,375.00 | $140,981.93 |
| 339 | 08/01/2053 | $140,981.93 | $6,159.56 | $528.68 | $1,375.00 | $134,822.36 |
| 340 | 09/01/2053 | $134,822.36 | $6,182.66 | $505.58 | $1,375.00 | $128,639.70 |
| 341 | 10/01/2053 | $128,639.70 | $6,205.85 | $482.40 | $1,375.00 | $122,433.86 |
| 342 | 11/01/2053 | $122,433.86 | $6,229.12 | $459.13 | $1,375.00 | $116,204.74 |
| 343 | 12/01/2053 | $116,204.74 | $6,252.48 | $435.77 | $1,375.00 | $109,952.26 |
| 344 | 01/01/2054 | $109,952.26 | $6,275.93 | $412.32 | $1,375.00 | $103,676.33 |
| 345 | 02/01/2054 | $103,676.33 | $6,299.46 | $388.79 | $1,375.00 | $97,376.87 |
| 346 | 03/01/2054 | $97,376.87 | $6,323.08 | $365.16 | $1,375.00 | $91,053.79 |
| 347 | 04/01/2054 | $91,053.79 | $6,346.79 | $341.45 | $1,375.00 | $84,707.00 |
| 348 | 05/01/2054 | $84,707.00 | $6,370.59 | $317.65 | $1,375.00 | $78,336.40 |
| 349 | 06/01/2054 | $78,336.40 | $6,394.48 | $293.76 | $1,375.00 | $71,941.92 |
| 350 | 07/01/2054 | $71,941.92 | $6,418.46 | $269.78 | $1,375.00 | $65,523.45 |
| 351 | 08/01/2054 | $65,523.45 | $6,442.53 | $245.71 | $1,375.00 | $59,080.92 |
| 352 | 09/01/2054 | $59,080.92 | $6,466.69 | $221.55 | $1,375.00 | $52,614.23 |
| 353 | 10/01/2054 | $52,614.23 | $6,490.94 | $197.30 | $1,375.00 | $46,123.28 |
| 354 | 11/01/2054 | $46,123.28 | $6,515.28 | $172.96 | $1,375.00 | $39,608.00 |
| 355 | 12/01/2054 | $39,608.00 | $6,539.72 | $148.53 | $1,375.00 | $33,068.28 |
| 356 | 01/01/2055 | $33,068.28 | $6,564.24 | $124.01 | $1,375.00 | $26,504.04 |
| 357 | 02/01/2055 | $26,504.04 | $6,588.86 | $99.39 | $1,375.00 | $19,915.19 |
| 358 | 03/01/2055 | $19,915.19 | $6,613.56 | $74.68 | $1,375.00 | $13,301.62 |
| 359 | 04/01/2055 | $13,301.62 | $6,638.37 | $49.88 | $1,375.00 | $6,663.26 |
| 360 | 05/01/2055 | $6,663.26 | $6,663.26 | $24.99 | $1,375.00 | $0.00 |