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: $8,073.02
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 | $1,321,600.00 | $1,740.35 | $4,956.00 | $1,376.67 | $1,319,859.65 |
| 2 | 07/01/2025 | $1,319,859.65 | $1,746.88 | $4,949.47 | $1,376.67 | $1,318,112.77 |
| 3 | 08/01/2025 | $1,318,112.77 | $1,753.43 | $4,942.92 | $1,376.67 | $1,316,359.34 |
| 4 | 09/01/2025 | $1,316,359.34 | $1,760.01 | $4,936.35 | $1,376.67 | $1,314,599.33 |
| 5 | 10/01/2025 | $1,314,599.33 | $1,766.61 | $4,929.75 | $1,376.67 | $1,312,832.73 |
| 6 | 11/01/2025 | $1,312,832.73 | $1,773.23 | $4,923.12 | $1,376.67 | $1,311,059.50 |
| 7 | 12/01/2025 | $1,311,059.50 | $1,779.88 | $4,916.47 | $1,376.67 | $1,309,279.62 |
| 8 | 01/01/2026 | $1,309,279.62 | $1,786.55 | $4,909.80 | $1,376.67 | $1,307,493.06 |
| 9 | 02/01/2026 | $1,307,493.06 | $1,793.25 | $4,903.10 | $1,376.67 | $1,305,699.81 |
| 10 | 03/01/2026 | $1,305,699.81 | $1,799.98 | $4,896.37 | $1,376.67 | $1,303,899.83 |
| 11 | 04/01/2026 | $1,303,899.83 | $1,806.73 | $4,889.62 | $1,376.67 | $1,302,093.10 |
| 12 | 05/01/2026 | $1,302,093.10 | $1,813.50 | $4,882.85 | $1,376.67 | $1,300,279.60 |
| 13 | 06/01/2026 | $1,300,279.60 | $1,820.30 | $4,876.05 | $1,376.67 | $1,298,459.29 |
| 14 | 07/01/2026 | $1,298,459.29 | $1,827.13 | $4,869.22 | $1,376.67 | $1,296,632.16 |
| 15 | 08/01/2026 | $1,296,632.16 | $1,833.98 | $4,862.37 | $1,376.67 | $1,294,798.18 |
| 16 | 09/01/2026 | $1,294,798.18 | $1,840.86 | $4,855.49 | $1,376.67 | $1,292,957.32 |
| 17 | 10/01/2026 | $1,292,957.32 | $1,847.76 | $4,848.59 | $1,376.67 | $1,291,109.56 |
| 18 | 11/01/2026 | $1,291,109.56 | $1,854.69 | $4,841.66 | $1,376.67 | $1,289,254.86 |
| 19 | 12/01/2026 | $1,289,254.86 | $1,861.65 | $4,834.71 | $1,376.67 | $1,287,393.22 |
| 20 | 01/01/2027 | $1,287,393.22 | $1,868.63 | $4,827.72 | $1,376.67 | $1,285,524.59 |
| 21 | 02/01/2027 | $1,285,524.59 | $1,875.64 | $4,820.72 | $1,376.67 | $1,283,648.95 |
| 22 | 03/01/2027 | $1,283,648.95 | $1,882.67 | $4,813.68 | $1,376.67 | $1,281,766.28 |
| 23 | 04/01/2027 | $1,281,766.28 | $1,889.73 | $4,806.62 | $1,376.67 | $1,279,876.55 |
| 24 | 05/01/2027 | $1,279,876.55 | $1,896.82 | $4,799.54 | $1,376.67 | $1,277,979.74 |
| 25 | 06/01/2027 | $1,277,979.74 | $1,903.93 | $4,792.42 | $1,376.67 | $1,276,075.81 |
| 26 | 07/01/2027 | $1,276,075.81 | $1,911.07 | $4,785.28 | $1,376.67 | $1,274,164.74 |
| 27 | 08/01/2027 | $1,274,164.74 | $1,918.24 | $4,778.12 | $1,376.67 | $1,272,246.50 |
| 28 | 09/01/2027 | $1,272,246.50 | $1,925.43 | $4,770.92 | $1,376.67 | $1,270,321.07 |
| 29 | 10/01/2027 | $1,270,321.07 | $1,932.65 | $4,763.70 | $1,376.67 | $1,268,388.43 |
| 30 | 11/01/2027 | $1,268,388.43 | $1,939.90 | $4,756.46 | $1,376.67 | $1,266,448.53 |
| 31 | 12/01/2027 | $1,266,448.53 | $1,947.17 | $4,749.18 | $1,376.67 | $1,264,501.36 |
| 32 | 01/01/2028 | $1,264,501.36 | $1,954.47 | $4,741.88 | $1,376.67 | $1,262,546.89 |
| 33 | 02/01/2028 | $1,262,546.89 | $1,961.80 | $4,734.55 | $1,376.67 | $1,260,585.08 |
| 34 | 03/01/2028 | $1,260,585.08 | $1,969.16 | $4,727.19 | $1,376.67 | $1,258,615.92 |
| 35 | 04/01/2028 | $1,258,615.92 | $1,976.54 | $4,719.81 | $1,376.67 | $1,256,639.38 |
| 36 | 05/01/2028 | $1,256,639.38 | $1,983.96 | $4,712.40 | $1,376.67 | $1,254,655.43 |
| 37 | 06/01/2028 | $1,254,655.43 | $1,991.40 | $4,704.96 | $1,376.67 | $1,252,664.03 |
| 38 | 07/01/2028 | $1,252,664.03 | $1,998.86 | $4,697.49 | $1,376.67 | $1,250,665.17 |
| 39 | 08/01/2028 | $1,250,665.17 | $2,006.36 | $4,689.99 | $1,376.67 | $1,248,658.81 |
| 40 | 09/01/2028 | $1,248,658.81 | $2,013.88 | $4,682.47 | $1,376.67 | $1,246,644.93 |
| 41 | 10/01/2028 | $1,246,644.93 | $2,021.43 | $4,674.92 | $1,376.67 | $1,244,623.49 |
| 42 | 11/01/2028 | $1,244,623.49 | $2,029.01 | $4,667.34 | $1,376.67 | $1,242,594.48 |
| 43 | 12/01/2028 | $1,242,594.48 | $2,036.62 | $4,659.73 | $1,376.67 | $1,240,557.85 |
| 44 | 01/01/2029 | $1,240,557.85 | $2,044.26 | $4,652.09 | $1,376.67 | $1,238,513.59 |
| 45 | 02/01/2029 | $1,238,513.59 | $2,051.93 | $4,644.43 | $1,376.67 | $1,236,461.66 |
| 46 | 03/01/2029 | $1,236,461.66 | $2,059.62 | $4,636.73 | $1,376.67 | $1,234,402.04 |
| 47 | 04/01/2029 | $1,234,402.04 | $2,067.35 | $4,629.01 | $1,376.67 | $1,232,334.70 |
| 48 | 05/01/2029 | $1,232,334.70 | $2,075.10 | $4,621.26 | $1,376.67 | $1,230,259.60 |
| 49 | 06/01/2029 | $1,230,259.60 | $2,082.88 | $4,613.47 | $1,376.67 | $1,228,176.72 |
| 50 | 07/01/2029 | $1,228,176.72 | $2,090.69 | $4,605.66 | $1,376.67 | $1,226,086.03 |
| 51 | 08/01/2029 | $1,226,086.03 | $2,098.53 | $4,597.82 | $1,376.67 | $1,223,987.50 |
| 52 | 09/01/2029 | $1,223,987.50 | $2,106.40 | $4,589.95 | $1,376.67 | $1,221,881.10 |
| 53 | 10/01/2029 | $1,221,881.10 | $2,114.30 | $4,582.05 | $1,376.67 | $1,219,766.80 |
| 54 | 11/01/2029 | $1,219,766.80 | $2,122.23 | $4,574.13 | $1,376.67 | $1,217,644.57 |
| 55 | 12/01/2029 | $1,217,644.57 | $2,130.19 | $4,566.17 | $1,376.67 | $1,215,514.39 |
| 56 | 01/01/2030 | $1,215,514.39 | $2,138.17 | $4,558.18 | $1,376.67 | $1,213,376.21 |
| 57 | 02/01/2030 | $1,213,376.21 | $2,146.19 | $4,550.16 | $1,376.67 | $1,211,230.02 |
| 58 | 03/01/2030 | $1,211,230.02 | $2,154.24 | $4,542.11 | $1,376.67 | $1,209,075.78 |
| 59 | 04/01/2030 | $1,209,075.78 | $2,162.32 | $4,534.03 | $1,376.67 | $1,206,913.46 |
| 60 | 05/01/2030 | $1,206,913.46 | $2,170.43 | $4,525.93 | $1,376.67 | $1,204,743.03 |
| 61 | 06/01/2030 | $1,204,743.03 | $2,178.57 | $4,517.79 | $1,376.67 | $1,202,564.47 |
| 62 | 07/01/2030 | $1,202,564.47 | $2,186.74 | $4,509.62 | $1,376.67 | $1,200,377.73 |
| 63 | 08/01/2030 | $1,200,377.73 | $2,194.94 | $4,501.42 | $1,376.67 | $1,198,182.79 |
| 64 | 09/01/2030 | $1,198,182.79 | $2,203.17 | $4,493.19 | $1,376.67 | $1,195,979.63 |
| 65 | 10/01/2030 | $1,195,979.63 | $2,211.43 | $4,484.92 | $1,376.67 | $1,193,768.20 |
| 66 | 11/01/2030 | $1,193,768.20 | $2,219.72 | $4,476.63 | $1,376.67 | $1,191,548.47 |
| 67 | 12/01/2030 | $1,191,548.47 | $2,228.05 | $4,468.31 | $1,376.67 | $1,189,320.43 |
| 68 | 01/01/2031 | $1,189,320.43 | $2,236.40 | $4,459.95 | $1,376.67 | $1,187,084.03 |
| 69 | 02/01/2031 | $1,187,084.03 | $2,244.79 | $4,451.57 | $1,376.67 | $1,184,839.24 |
| 70 | 03/01/2031 | $1,184,839.24 | $2,253.21 | $4,443.15 | $1,376.67 | $1,182,586.03 |
| 71 | 04/01/2031 | $1,182,586.03 | $2,261.66 | $4,434.70 | $1,376.67 | $1,180,324.38 |
| 72 | 05/01/2031 | $1,180,324.38 | $2,270.14 | $4,426.22 | $1,376.67 | $1,178,054.24 |
| 73 | 06/01/2031 | $1,178,054.24 | $2,278.65 | $4,417.70 | $1,376.67 | $1,175,775.59 |
| 74 | 07/01/2031 | $1,175,775.59 | $2,287.19 | $4,409.16 | $1,376.67 | $1,173,488.40 |
| 75 | 08/01/2031 | $1,173,488.40 | $2,295.77 | $4,400.58 | $1,376.67 | $1,171,192.62 |
| 76 | 09/01/2031 | $1,171,192.62 | $2,304.38 | $4,391.97 | $1,376.67 | $1,168,888.24 |
| 77 | 10/01/2031 | $1,168,888.24 | $2,313.02 | $4,383.33 | $1,376.67 | $1,166,575.22 |
| 78 | 11/01/2031 | $1,166,575.22 | $2,321.70 | $4,374.66 | $1,376.67 | $1,164,253.53 |
| 79 | 12/01/2031 | $1,164,253.53 | $2,330.40 | $4,365.95 | $1,376.67 | $1,161,923.12 |
| 80 | 01/01/2032 | $1,161,923.12 | $2,339.14 | $4,357.21 | $1,376.67 | $1,159,583.98 |
| 81 | 02/01/2032 | $1,159,583.98 | $2,347.91 | $4,348.44 | $1,376.67 | $1,157,236.07 |
| 82 | 03/01/2032 | $1,157,236.07 | $2,356.72 | $4,339.64 | $1,376.67 | $1,154,879.35 |
| 83 | 04/01/2032 | $1,154,879.35 | $2,365.56 | $4,330.80 | $1,376.67 | $1,152,513.80 |
| 84 | 05/01/2032 | $1,152,513.80 | $2,374.43 | $4,321.93 | $1,376.67 | $1,150,139.37 |
| 85 | 06/01/2032 | $1,150,139.37 | $2,383.33 | $4,313.02 | $1,376.67 | $1,147,756.04 |
| 86 | 07/01/2032 | $1,147,756.04 | $2,392.27 | $4,304.09 | $1,376.67 | $1,145,363.77 |
| 87 | 08/01/2032 | $1,145,363.77 | $2,401.24 | $4,295.11 | $1,376.67 | $1,142,962.53 |
| 88 | 09/01/2032 | $1,142,962.53 | $2,410.24 | $4,286.11 | $1,376.67 | $1,140,552.29 |
| 89 | 10/01/2032 | $1,140,552.29 | $2,419.28 | $4,277.07 | $1,376.67 | $1,138,133.01 |
| 90 | 11/01/2032 | $1,138,133.01 | $2,428.35 | $4,268.00 | $1,376.67 | $1,135,704.65 |
| 91 | 12/01/2032 | $1,135,704.65 | $2,437.46 | $4,258.89 | $1,376.67 | $1,133,267.19 |
| 92 | 01/01/2033 | $1,133,267.19 | $2,446.60 | $4,249.75 | $1,376.67 | $1,130,820.59 |
| 93 | 02/01/2033 | $1,130,820.59 | $2,455.78 | $4,240.58 | $1,376.67 | $1,128,364.82 |
| 94 | 03/01/2033 | $1,128,364.82 | $2,464.98 | $4,231.37 | $1,376.67 | $1,125,899.83 |
| 95 | 04/01/2033 | $1,125,899.83 | $2,474.23 | $4,222.12 | $1,376.67 | $1,123,425.60 |
| 96 | 05/01/2033 | $1,123,425.60 | $2,483.51 | $4,212.85 | $1,376.67 | $1,120,942.09 |
| 97 | 06/01/2033 | $1,120,942.09 | $2,492.82 | $4,203.53 | $1,376.67 | $1,118,449.27 |
| 98 | 07/01/2033 | $1,118,449.27 | $2,502.17 | $4,194.18 | $1,376.67 | $1,115,947.11 |
| 99 | 08/01/2033 | $1,115,947.11 | $2,511.55 | $4,184.80 | $1,376.67 | $1,113,435.55 |
| 100 | 09/01/2033 | $1,113,435.55 | $2,520.97 | $4,175.38 | $1,376.67 | $1,110,914.58 |
| 101 | 10/01/2033 | $1,110,914.58 | $2,530.42 | $4,165.93 | $1,376.67 | $1,108,384.16 |
| 102 | 11/01/2033 | $1,108,384.16 | $2,539.91 | $4,156.44 | $1,376.67 | $1,105,844.25 |
| 103 | 12/01/2033 | $1,105,844.25 | $2,549.44 | $4,146.92 | $1,376.67 | $1,103,294.81 |
| 104 | 01/01/2034 | $1,103,294.81 | $2,559.00 | $4,137.36 | $1,376.67 | $1,100,735.81 |
| 105 | 02/01/2034 | $1,100,735.81 | $2,568.59 | $4,127.76 | $1,376.67 | $1,098,167.22 |
| 106 | 03/01/2034 | $1,098,167.22 | $2,578.23 | $4,118.13 | $1,376.67 | $1,095,588.99 |
| 107 | 04/01/2034 | $1,095,588.99 | $2,587.89 | $4,108.46 | $1,376.67 | $1,093,001.10 |
| 108 | 05/01/2034 | $1,093,001.10 | $2,597.60 | $4,098.75 | $1,376.67 | $1,090,403.50 |
| 109 | 06/01/2034 | $1,090,403.50 | $2,607.34 | $4,089.01 | $1,376.67 | $1,087,796.16 |
| 110 | 07/01/2034 | $1,087,796.16 | $2,617.12 | $4,079.24 | $1,376.67 | $1,085,179.04 |
| 111 | 08/01/2034 | $1,085,179.04 | $2,626.93 | $4,069.42 | $1,376.67 | $1,082,552.11 |
| 112 | 09/01/2034 | $1,082,552.11 | $2,636.78 | $4,059.57 | $1,376.67 | $1,079,915.33 |
| 113 | 10/01/2034 | $1,079,915.33 | $2,646.67 | $4,049.68 | $1,376.67 | $1,077,268.66 |
| 114 | 11/01/2034 | $1,077,268.66 | $2,656.60 | $4,039.76 | $1,376.67 | $1,074,612.06 |
| 115 | 12/01/2034 | $1,074,612.06 | $2,666.56 | $4,029.80 | $1,376.67 | $1,071,945.51 |
| 116 | 01/01/2035 | $1,071,945.51 | $2,676.56 | $4,019.80 | $1,376.67 | $1,069,268.95 |
| 117 | 02/01/2035 | $1,069,268.95 | $2,686.59 | $4,009.76 | $1,376.67 | $1,066,582.35 |
| 118 | 03/01/2035 | $1,066,582.35 | $2,696.67 | $3,999.68 | $1,376.67 | $1,063,885.68 |
| 119 | 04/01/2035 | $1,063,885.68 | $2,706.78 | $3,989.57 | $1,376.67 | $1,061,178.90 |
| 120 | 05/01/2035 | $1,061,178.90 | $2,716.93 | $3,979.42 | $1,376.67 | $1,058,461.97 |
| 121 | 06/01/2035 | $1,058,461.97 | $2,727.12 | $3,969.23 | $1,376.67 | $1,055,734.85 |
| 122 | 07/01/2035 | $1,055,734.85 | $2,737.35 | $3,959.01 | $1,376.67 | $1,052,997.50 |
| 123 | 08/01/2035 | $1,052,997.50 | $2,747.61 | $3,948.74 | $1,376.67 | $1,050,249.89 |
| 124 | 09/01/2035 | $1,050,249.89 | $2,757.92 | $3,938.44 | $1,376.67 | $1,047,491.97 |
| 125 | 10/01/2035 | $1,047,491.97 | $2,768.26 | $3,928.09 | $1,376.67 | $1,044,723.72 |
| 126 | 11/01/2035 | $1,044,723.72 | $2,778.64 | $3,917.71 | $1,376.67 | $1,041,945.08 |
| 127 | 12/01/2035 | $1,041,945.08 | $2,789.06 | $3,907.29 | $1,376.67 | $1,039,156.02 |
| 128 | 01/01/2036 | $1,039,156.02 | $2,799.52 | $3,896.84 | $1,376.67 | $1,036,356.50 |
| 129 | 02/01/2036 | $1,036,356.50 | $2,810.02 | $3,886.34 | $1,376.67 | $1,033,546.48 |
| 130 | 03/01/2036 | $1,033,546.48 | $2,820.55 | $3,875.80 | $1,376.67 | $1,030,725.93 |
| 131 | 04/01/2036 | $1,030,725.93 | $2,831.13 | $3,865.22 | $1,376.67 | $1,027,894.80 |
| 132 | 05/01/2036 | $1,027,894.80 | $2,841.75 | $3,854.61 | $1,376.67 | $1,025,053.05 |
| 133 | 06/01/2036 | $1,025,053.05 | $2,852.40 | $3,843.95 | $1,376.67 | $1,022,200.65 |
| 134 | 07/01/2036 | $1,022,200.65 | $2,863.10 | $3,833.25 | $1,376.67 | $1,019,337.55 |
| 135 | 08/01/2036 | $1,019,337.55 | $2,873.84 | $3,822.52 | $1,376.67 | $1,016,463.71 |
| 136 | 09/01/2036 | $1,016,463.71 | $2,884.61 | $3,811.74 | $1,376.67 | $1,013,579.10 |
| 137 | 10/01/2036 | $1,013,579.10 | $2,895.43 | $3,800.92 | $1,376.67 | $1,010,683.66 |
| 138 | 11/01/2036 | $1,010,683.66 | $2,906.29 | $3,790.06 | $1,376.67 | $1,007,777.37 |
| 139 | 12/01/2036 | $1,007,777.37 | $2,917.19 | $3,779.17 | $1,376.67 | $1,004,860.19 |
| 140 | 01/01/2037 | $1,004,860.19 | $2,928.13 | $3,768.23 | $1,376.67 | $1,001,932.06 |
| 141 | 02/01/2037 | $1,001,932.06 | $2,939.11 | $3,757.25 | $1,376.67 | $998,992.95 |
| 142 | 03/01/2037 | $998,992.95 | $2,950.13 | $3,746.22 | $1,376.67 | $996,042.82 |
| 143 | 04/01/2037 | $996,042.82 | $2,961.19 | $3,735.16 | $1,376.67 | $993,081.63 |
| 144 | 05/01/2037 | $993,081.63 | $2,972.30 | $3,724.06 | $1,376.67 | $990,109.33 |
| 145 | 06/01/2037 | $990,109.33 | $2,983.44 | $3,712.91 | $1,376.67 | $987,125.89 |
| 146 | 07/01/2037 | $987,125.89 | $2,994.63 | $3,701.72 | $1,376.67 | $984,131.26 |
| 147 | 08/01/2037 | $984,131.26 | $3,005.86 | $3,690.49 | $1,376.67 | $981,125.40 |
| 148 | 09/01/2037 | $981,125.40 | $3,017.13 | $3,679.22 | $1,376.67 | $978,108.27 |
| 149 | 10/01/2037 | $978,108.27 | $3,028.45 | $3,667.91 | $1,376.67 | $975,079.82 |
| 150 | 11/01/2037 | $975,079.82 | $3,039.80 | $3,656.55 | $1,376.67 | $972,040.01 |
| 151 | 12/01/2037 | $972,040.01 | $3,051.20 | $3,645.15 | $1,376.67 | $968,988.81 |
| 152 | 01/01/2038 | $968,988.81 | $3,062.65 | $3,633.71 | $1,376.67 | $965,926.17 |
| 153 | 02/01/2038 | $965,926.17 | $3,074.13 | $3,622.22 | $1,376.67 | $962,852.04 |
| 154 | 03/01/2038 | $962,852.04 | $3,085.66 | $3,610.70 | $1,376.67 | $959,766.38 |
| 155 | 04/01/2038 | $959,766.38 | $3,097.23 | $3,599.12 | $1,376.67 | $956,669.15 |
| 156 | 05/01/2038 | $956,669.15 | $3,108.84 | $3,587.51 | $1,376.67 | $953,560.31 |
| 157 | 06/01/2038 | $953,560.31 | $3,120.50 | $3,575.85 | $1,376.67 | $950,439.80 |
| 158 | 07/01/2038 | $950,439.80 | $3,132.20 | $3,564.15 | $1,376.67 | $947,307.60 |
| 159 | 08/01/2038 | $947,307.60 | $3,143.95 | $3,552.40 | $1,376.67 | $944,163.65 |
| 160 | 09/01/2038 | $944,163.65 | $3,155.74 | $3,540.61 | $1,376.67 | $941,007.91 |
| 161 | 10/01/2038 | $941,007.91 | $3,167.57 | $3,528.78 | $1,376.67 | $937,840.34 |
| 162 | 11/01/2038 | $937,840.34 | $3,179.45 | $3,516.90 | $1,376.67 | $934,660.89 |
| 163 | 12/01/2038 | $934,660.89 | $3,191.37 | $3,504.98 | $1,376.67 | $931,469.51 |
| 164 | 01/01/2039 | $931,469.51 | $3,203.34 | $3,493.01 | $1,376.67 | $928,266.17 |
| 165 | 02/01/2039 | $928,266.17 | $3,215.35 | $3,481.00 | $1,376.67 | $925,050.81 |
| 166 | 03/01/2039 | $925,050.81 | $3,227.41 | $3,468.94 | $1,376.67 | $921,823.40 |
| 167 | 04/01/2039 | $921,823.40 | $3,239.52 | $3,456.84 | $1,376.67 | $918,583.89 |
| 168 | 05/01/2039 | $918,583.89 | $3,251.66 | $3,444.69 | $1,376.67 | $915,332.22 |
| 169 | 06/01/2039 | $915,332.22 | $3,263.86 | $3,432.50 | $1,376.67 | $912,068.37 |
| 170 | 07/01/2039 | $912,068.37 | $3,276.10 | $3,420.26 | $1,376.67 | $908,792.27 |
| 171 | 08/01/2039 | $908,792.27 | $3,288.38 | $3,407.97 | $1,376.67 | $905,503.89 |
| 172 | 09/01/2039 | $905,503.89 | $3,300.71 | $3,395.64 | $1,376.67 | $902,203.17 |
| 173 | 10/01/2039 | $902,203.17 | $3,313.09 | $3,383.26 | $1,376.67 | $898,890.08 |
| 174 | 11/01/2039 | $898,890.08 | $3,325.52 | $3,370.84 | $1,376.67 | $895,564.57 |
| 175 | 12/01/2039 | $895,564.57 | $3,337.99 | $3,358.37 | $1,376.67 | $892,226.58 |
| 176 | 01/01/2040 | $892,226.58 | $3,350.50 | $3,345.85 | $1,376.67 | $888,876.08 |
| 177 | 02/01/2040 | $888,876.08 | $3,363.07 | $3,333.29 | $1,376.67 | $885,513.01 |
| 178 | 03/01/2040 | $885,513.01 | $3,375.68 | $3,320.67 | $1,376.67 | $882,137.33 |
| 179 | 04/01/2040 | $882,137.33 | $3,388.34 | $3,308.01 | $1,376.67 | $878,748.99 |
| 180 | 05/01/2040 | $878,748.99 | $3,401.04 | $3,295.31 | $1,376.67 | $875,347.95 |
| 181 | 06/01/2040 | $875,347.95 | $3,413.80 | $3,282.55 | $1,376.67 | $871,934.15 |
| 182 | 07/01/2040 | $871,934.15 | $3,426.60 | $3,269.75 | $1,376.67 | $868,507.55 |
| 183 | 08/01/2040 | $868,507.55 | $3,439.45 | $3,256.90 | $1,376.67 | $865,068.10 |
| 184 | 09/01/2040 | $865,068.10 | $3,452.35 | $3,244.01 | $1,376.67 | $861,615.75 |
| 185 | 10/01/2040 | $861,615.75 | $3,465.29 | $3,231.06 | $1,376.67 | $858,150.46 |
| 186 | 11/01/2040 | $858,150.46 | $3,478.29 | $3,218.06 | $1,376.67 | $854,672.17 |
| 187 | 12/01/2040 | $854,672.17 | $3,491.33 | $3,205.02 | $1,376.67 | $851,180.84 |
| 188 | 01/01/2041 | $851,180.84 | $3,504.42 | $3,191.93 | $1,376.67 | $847,676.41 |
| 189 | 02/01/2041 | $847,676.41 | $3,517.57 | $3,178.79 | $1,376.67 | $844,158.85 |
| 190 | 03/01/2041 | $844,158.85 | $3,530.76 | $3,165.60 | $1,376.67 | $840,628.09 |
| 191 | 04/01/2041 | $840,628.09 | $3,544.00 | $3,152.36 | $1,376.67 | $837,084.09 |
| 192 | 05/01/2041 | $837,084.09 | $3,557.29 | $3,139.07 | $1,376.67 | $833,526.80 |
| 193 | 06/01/2041 | $833,526.80 | $3,570.63 | $3,125.73 | $1,376.67 | $829,956.18 |
| 194 | 07/01/2041 | $829,956.18 | $3,584.02 | $3,112.34 | $1,376.67 | $826,372.16 |
| 195 | 08/01/2041 | $826,372.16 | $3,597.46 | $3,098.90 | $1,376.67 | $822,774.70 |
| 196 | 09/01/2041 | $822,774.70 | $3,610.95 | $3,085.41 | $1,376.67 | $819,163.75 |
| 197 | 10/01/2041 | $819,163.75 | $3,624.49 | $3,071.86 | $1,376.67 | $815,539.26 |
| 198 | 11/01/2041 | $815,539.26 | $3,638.08 | $3,058.27 | $1,376.67 | $811,901.18 |
| 199 | 12/01/2041 | $811,901.18 | $3,651.72 | $3,044.63 | $1,376.67 | $808,249.46 |
| 200 | 01/01/2042 | $808,249.46 | $3,665.42 | $3,030.94 | $1,376.67 | $804,584.04 |
| 201 | 02/01/2042 | $804,584.04 | $3,679.16 | $3,017.19 | $1,376.67 | $800,904.88 |
| 202 | 03/01/2042 | $800,904.88 | $3,692.96 | $3,003.39 | $1,376.67 | $797,211.92 |
| 203 | 04/01/2042 | $797,211.92 | $3,706.81 | $2,989.54 | $1,376.67 | $793,505.11 |
| 204 | 05/01/2042 | $793,505.11 | $3,720.71 | $2,975.64 | $1,376.67 | $789,784.40 |
| 205 | 06/01/2042 | $789,784.40 | $3,734.66 | $2,961.69 | $1,376.67 | $786,049.74 |
| 206 | 07/01/2042 | $786,049.74 | $3,748.67 | $2,947.69 | $1,376.67 | $782,301.07 |
| 207 | 08/01/2042 | $782,301.07 | $3,762.72 | $2,933.63 | $1,376.67 | $778,538.35 |
| 208 | 09/01/2042 | $778,538.35 | $3,776.83 | $2,919.52 | $1,376.67 | $774,761.52 |
| 209 | 10/01/2042 | $774,761.52 | $3,791.00 | $2,905.36 | $1,376.67 | $770,970.52 |
| 210 | 11/01/2042 | $770,970.52 | $3,805.21 | $2,891.14 | $1,376.67 | $767,165.30 |
| 211 | 12/01/2042 | $767,165.30 | $3,819.48 | $2,876.87 | $1,376.67 | $763,345.82 |
| 212 | 01/01/2043 | $763,345.82 | $3,833.81 | $2,862.55 | $1,376.67 | $759,512.01 |
| 213 | 02/01/2043 | $759,512.01 | $3,848.18 | $2,848.17 | $1,376.67 | $755,663.83 |
| 214 | 03/01/2043 | $755,663.83 | $3,862.61 | $2,833.74 | $1,376.67 | $751,801.22 |
| 215 | 04/01/2043 | $751,801.22 | $3,877.10 | $2,819.25 | $1,376.67 | $747,924.12 |
| 216 | 05/01/2043 | $747,924.12 | $3,891.64 | $2,804.72 | $1,376.67 | $744,032.48 |
| 217 | 06/01/2043 | $744,032.48 | $3,906.23 | $2,790.12 | $1,376.67 | $740,126.25 |
| 218 | 07/01/2043 | $740,126.25 | $3,920.88 | $2,775.47 | $1,376.67 | $736,205.37 |
| 219 | 08/01/2043 | $736,205.37 | $3,935.58 | $2,760.77 | $1,376.67 | $732,269.79 |
| 220 | 09/01/2043 | $732,269.79 | $3,950.34 | $2,746.01 | $1,376.67 | $728,319.45 |
| 221 | 10/01/2043 | $728,319.45 | $3,965.16 | $2,731.20 | $1,376.67 | $724,354.29 |
| 222 | 11/01/2043 | $724,354.29 | $3,980.02 | $2,716.33 | $1,376.67 | $720,374.27 |
| 223 | 12/01/2043 | $720,374.27 | $3,994.95 | $2,701.40 | $1,376.67 | $716,379.32 |
| 224 | 01/01/2044 | $716,379.32 | $4,009.93 | $2,686.42 | $1,376.67 | $712,369.39 |
| 225 | 02/01/2044 | $712,369.39 | $4,024.97 | $2,671.39 | $1,376.67 | $708,344.42 |
| 226 | 03/01/2044 | $708,344.42 | $4,040.06 | $2,656.29 | $1,376.67 | $704,304.36 |
| 227 | 04/01/2044 | $704,304.36 | $4,055.21 | $2,641.14 | $1,376.67 | $700,249.15 |
| 228 | 05/01/2044 | $700,249.15 | $4,070.42 | $2,625.93 | $1,376.67 | $696,178.73 |
| 229 | 06/01/2044 | $696,178.73 | $4,085.68 | $2,610.67 | $1,376.67 | $692,093.04 |
| 230 | 07/01/2044 | $692,093.04 | $4,101.00 | $2,595.35 | $1,376.67 | $687,992.04 |
| 231 | 08/01/2044 | $687,992.04 | $4,116.38 | $2,579.97 | $1,376.67 | $683,875.66 |
| 232 | 09/01/2044 | $683,875.66 | $4,131.82 | $2,564.53 | $1,376.67 | $679,743.84 |
| 233 | 10/01/2044 | $679,743.84 | $4,147.31 | $2,549.04 | $1,376.67 | $675,596.52 |
| 234 | 11/01/2044 | $675,596.52 | $4,162.87 | $2,533.49 | $1,376.67 | $671,433.66 |
| 235 | 12/01/2044 | $671,433.66 | $4,178.48 | $2,517.88 | $1,376.67 | $667,255.18 |
| 236 | 01/01/2045 | $667,255.18 | $4,194.15 | $2,502.21 | $1,376.67 | $663,061.04 |
| 237 | 02/01/2045 | $663,061.04 | $4,209.87 | $2,486.48 | $1,376.67 | $658,851.16 |
| 238 | 03/01/2045 | $658,851.16 | $4,225.66 | $2,470.69 | $1,376.67 | $654,625.50 |
| 239 | 04/01/2045 | $654,625.50 | $4,241.51 | $2,454.85 | $1,376.67 | $650,383.99 |
| 240 | 05/01/2045 | $650,383.99 | $4,257.41 | $2,438.94 | $1,376.67 | $646,126.58 |
| 241 | 06/01/2045 | $646,126.58 | $4,273.38 | $2,422.97 | $1,376.67 | $641,853.20 |
| 242 | 07/01/2045 | $641,853.20 | $4,289.40 | $2,406.95 | $1,376.67 | $637,563.80 |
| 243 | 08/01/2045 | $637,563.80 | $4,305.49 | $2,390.86 | $1,376.67 | $633,258.31 |
| 244 | 09/01/2045 | $633,258.31 | $4,321.63 | $2,374.72 | $1,376.67 | $628,936.67 |
| 245 | 10/01/2045 | $628,936.67 | $4,337.84 | $2,358.51 | $1,376.67 | $624,598.83 |
| 246 | 11/01/2045 | $624,598.83 | $4,354.11 | $2,342.25 | $1,376.67 | $620,244.73 |
| 247 | 12/01/2045 | $620,244.73 | $4,370.44 | $2,325.92 | $1,376.67 | $615,874.29 |
| 248 | 01/01/2046 | $615,874.29 | $4,386.82 | $2,309.53 | $1,376.67 | $611,487.47 |
| 249 | 02/01/2046 | $611,487.47 | $4,403.28 | $2,293.08 | $1,376.67 | $607,084.19 |
| 250 | 03/01/2046 | $607,084.19 | $4,419.79 | $2,276.57 | $1,376.67 | $602,664.40 |
| 251 | 04/01/2046 | $602,664.40 | $4,436.36 | $2,259.99 | $1,376.67 | $598,228.04 |
| 252 | 05/01/2046 | $598,228.04 | $4,453.00 | $2,243.36 | $1,376.67 | $593,775.04 |
| 253 | 06/01/2046 | $593,775.04 | $4,469.70 | $2,226.66 | $1,376.67 | $589,305.35 |
| 254 | 07/01/2046 | $589,305.35 | $4,486.46 | $2,209.90 | $1,376.67 | $584,818.89 |
| 255 | 08/01/2046 | $584,818.89 | $4,503.28 | $2,193.07 | $1,376.67 | $580,315.61 |
| 256 | 09/01/2046 | $580,315.61 | $4,520.17 | $2,176.18 | $1,376.67 | $575,795.44 |
| 257 | 10/01/2046 | $575,795.44 | $4,537.12 | $2,159.23 | $1,376.67 | $571,258.32 |
| 258 | 11/01/2046 | $571,258.32 | $4,554.13 | $2,142.22 | $1,376.67 | $566,704.18 |
| 259 | 12/01/2046 | $566,704.18 | $4,571.21 | $2,125.14 | $1,376.67 | $562,132.97 |
| 260 | 01/01/2047 | $562,132.97 | $4,588.35 | $2,108.00 | $1,376.67 | $557,544.62 |
| 261 | 02/01/2047 | $557,544.62 | $4,605.56 | $2,090.79 | $1,376.67 | $552,939.06 |
| 262 | 03/01/2047 | $552,939.06 | $4,622.83 | $2,073.52 | $1,376.67 | $548,316.22 |
| 263 | 04/01/2047 | $548,316.22 | $4,640.17 | $2,056.19 | $1,376.67 | $543,676.06 |
| 264 | 05/01/2047 | $543,676.06 | $4,657.57 | $2,038.79 | $1,376.67 | $539,018.49 |
| 265 | 06/01/2047 | $539,018.49 | $4,675.03 | $2,021.32 | $1,376.67 | $534,343.46 |
| 266 | 07/01/2047 | $534,343.46 | $4,692.57 | $2,003.79 | $1,376.67 | $529,650.89 |
| 267 | 08/01/2047 | $529,650.89 | $4,710.16 | $1,986.19 | $1,376.67 | $524,940.73 |
| 268 | 09/01/2047 | $524,940.73 | $4,727.83 | $1,968.53 | $1,376.67 | $520,212.90 |
| 269 | 10/01/2047 | $520,212.90 | $4,745.55 | $1,950.80 | $1,376.67 | $515,467.35 |
| 270 | 11/01/2047 | $515,467.35 | $4,763.35 | $1,933.00 | $1,376.67 | $510,704.00 |
| 271 | 12/01/2047 | $510,704.00 | $4,781.21 | $1,915.14 | $1,376.67 | $505,922.79 |
| 272 | 01/01/2048 | $505,922.79 | $4,799.14 | $1,897.21 | $1,376.67 | $501,123.64 |
| 273 | 02/01/2048 | $501,123.64 | $4,817.14 | $1,879.21 | $1,376.67 | $496,306.50 |
| 274 | 03/01/2048 | $496,306.50 | $4,835.20 | $1,861.15 | $1,376.67 | $491,471.30 |
| 275 | 04/01/2048 | $491,471.30 | $4,853.34 | $1,843.02 | $1,376.67 | $486,617.96 |
| 276 | 05/01/2048 | $486,617.96 | $4,871.54 | $1,824.82 | $1,376.67 | $481,746.43 |
| 277 | 06/01/2048 | $481,746.43 | $4,889.80 | $1,806.55 | $1,376.67 | $476,856.62 |
| 278 | 07/01/2048 | $476,856.62 | $4,908.14 | $1,788.21 | $1,376.67 | $471,948.48 |
| 279 | 08/01/2048 | $471,948.48 | $4,926.55 | $1,769.81 | $1,376.67 | $467,021.94 |
| 280 | 09/01/2048 | $467,021.94 | $4,945.02 | $1,751.33 | $1,376.67 | $462,076.92 |
| 281 | 10/01/2048 | $462,076.92 | $4,963.56 | $1,732.79 | $1,376.67 | $457,113.35 |
| 282 | 11/01/2048 | $457,113.35 | $4,982.18 | $1,714.18 | $1,376.67 | $452,131.17 |
| 283 | 12/01/2048 | $452,131.17 | $5,000.86 | $1,695.49 | $1,376.67 | $447,130.31 |
| 284 | 01/01/2049 | $447,130.31 | $5,019.61 | $1,676.74 | $1,376.67 | $442,110.70 |
| 285 | 02/01/2049 | $442,110.70 | $5,038.44 | $1,657.92 | $1,376.67 | $437,072.26 |
| 286 | 03/01/2049 | $437,072.26 | $5,057.33 | $1,639.02 | $1,376.67 | $432,014.93 |
| 287 | 04/01/2049 | $432,014.93 | $5,076.30 | $1,620.06 | $1,376.67 | $426,938.63 |
| 288 | 05/01/2049 | $426,938.63 | $5,095.33 | $1,601.02 | $1,376.67 | $421,843.30 |
| 289 | 06/01/2049 | $421,843.30 | $5,114.44 | $1,581.91 | $1,376.67 | $416,728.86 |
| 290 | 07/01/2049 | $416,728.86 | $5,133.62 | $1,562.73 | $1,376.67 | $411,595.24 |
| 291 | 08/01/2049 | $411,595.24 | $5,152.87 | $1,543.48 | $1,376.67 | $406,442.37 |
| 292 | 09/01/2049 | $406,442.37 | $5,172.19 | $1,524.16 | $1,376.67 | $401,270.17 |
| 293 | 10/01/2049 | $401,270.17 | $5,191.59 | $1,504.76 | $1,376.67 | $396,078.58 |
| 294 | 11/01/2049 | $396,078.58 | $5,211.06 | $1,485.29 | $1,376.67 | $390,867.52 |
| 295 | 12/01/2049 | $390,867.52 | $5,230.60 | $1,465.75 | $1,376.67 | $385,636.92 |
| 296 | 01/01/2050 | $385,636.92 | $5,250.21 | $1,446.14 | $1,376.67 | $380,386.71 |
| 297 | 02/01/2050 | $380,386.71 | $5,269.90 | $1,426.45 | $1,376.67 | $375,116.81 |
| 298 | 03/01/2050 | $375,116.81 | $5,289.67 | $1,406.69 | $1,376.67 | $369,827.14 |
| 299 | 04/01/2050 | $369,827.14 | $5,309.50 | $1,386.85 | $1,376.67 | $364,517.64 |
| 300 | 05/01/2050 | $364,517.64 | $5,329.41 | $1,366.94 | $1,376.67 | $359,188.23 |
| 301 | 06/01/2050 | $359,188.23 | $5,349.40 | $1,346.96 | $1,376.67 | $353,838.83 |
| 302 | 07/01/2050 | $353,838.83 | $5,369.46 | $1,326.90 | $1,376.67 | $348,469.37 |
| 303 | 08/01/2050 | $348,469.37 | $5,389.59 | $1,306.76 | $1,376.67 | $343,079.78 |
| 304 | 09/01/2050 | $343,079.78 | $5,409.80 | $1,286.55 | $1,376.67 | $337,669.98 |
| 305 | 10/01/2050 | $337,669.98 | $5,430.09 | $1,266.26 | $1,376.67 | $332,239.89 |
| 306 | 11/01/2050 | $332,239.89 | $5,450.45 | $1,245.90 | $1,376.67 | $326,789.43 |
| 307 | 12/01/2050 | $326,789.43 | $5,470.89 | $1,225.46 | $1,376.67 | $321,318.54 |
| 308 | 01/01/2051 | $321,318.54 | $5,491.41 | $1,204.94 | $1,376.67 | $315,827.13 |
| 309 | 02/01/2051 | $315,827.13 | $5,512.00 | $1,184.35 | $1,376.67 | $310,315.13 |
| 310 | 03/01/2051 | $310,315.13 | $5,532.67 | $1,163.68 | $1,376.67 | $304,782.46 |
| 311 | 04/01/2051 | $304,782.46 | $5,553.42 | $1,142.93 | $1,376.67 | $299,229.04 |
| 312 | 05/01/2051 | $299,229.04 | $5,574.24 | $1,122.11 | $1,376.67 | $293,654.80 |
| 313 | 06/01/2051 | $293,654.80 | $5,595.15 | $1,101.21 | $1,376.67 | $288,059.65 |
| 314 | 07/01/2051 | $288,059.65 | $5,616.13 | $1,080.22 | $1,376.67 | $282,443.52 |
| 315 | 08/01/2051 | $282,443.52 | $5,637.19 | $1,059.16 | $1,376.67 | $276,806.33 |
| 316 | 09/01/2051 | $276,806.33 | $5,658.33 | $1,038.02 | $1,376.67 | $271,148.00 |
| 317 | 10/01/2051 | $271,148.00 | $5,679.55 | $1,016.80 | $1,376.67 | $265,468.45 |
| 318 | 11/01/2051 | $265,468.45 | $5,700.85 | $995.51 | $1,376.67 | $259,767.61 |
| 319 | 12/01/2051 | $259,767.61 | $5,722.22 | $974.13 | $1,376.67 | $254,045.38 |
| 320 | 01/01/2052 | $254,045.38 | $5,743.68 | $952.67 | $1,376.67 | $248,301.70 |
| 321 | 02/01/2052 | $248,301.70 | $5,765.22 | $931.13 | $1,376.67 | $242,536.48 |
| 322 | 03/01/2052 | $242,536.48 | $5,786.84 | $909.51 | $1,376.67 | $236,749.64 |
| 323 | 04/01/2052 | $236,749.64 | $5,808.54 | $887.81 | $1,376.67 | $230,941.09 |
| 324 | 05/01/2052 | $230,941.09 | $5,830.32 | $866.03 | $1,376.67 | $225,110.77 |
| 325 | 06/01/2052 | $225,110.77 | $5,852.19 | $844.17 | $1,376.67 | $219,258.58 |
| 326 | 07/01/2052 | $219,258.58 | $5,874.13 | $822.22 | $1,376.67 | $213,384.45 |
| 327 | 08/01/2052 | $213,384.45 | $5,896.16 | $800.19 | $1,376.67 | $207,488.29 |
| 328 | 09/01/2052 | $207,488.29 | $5,918.27 | $778.08 | $1,376.67 | $201,570.01 |
| 329 | 10/01/2052 | $201,570.01 | $5,940.47 | $755.89 | $1,376.67 | $195,629.55 |
| 330 | 11/01/2052 | $195,629.55 | $5,962.74 | $733.61 | $1,376.67 | $189,666.81 |
| 331 | 12/01/2052 | $189,666.81 | $5,985.10 | $711.25 | $1,376.67 | $183,681.70 |
| 332 | 01/01/2053 | $183,681.70 | $6,007.55 | $688.81 | $1,376.67 | $177,674.16 |
| 333 | 02/01/2053 | $177,674.16 | $6,030.07 | $666.28 | $1,376.67 | $171,644.08 |
| 334 | 03/01/2053 | $171,644.08 | $6,052.69 | $643.67 | $1,376.67 | $165,591.40 |
| 335 | 04/01/2053 | $165,591.40 | $6,075.39 | $620.97 | $1,376.67 | $159,516.01 |
| 336 | 05/01/2053 | $159,516.01 | $6,098.17 | $598.19 | $1,376.67 | $153,417.84 |
| 337 | 06/01/2053 | $153,417.84 | $6,121.04 | $575.32 | $1,376.67 | $147,296.81 |
| 338 | 07/01/2053 | $147,296.81 | $6,143.99 | $552.36 | $1,376.67 | $141,152.82 |
| 339 | 08/01/2053 | $141,152.82 | $6,167.03 | $529.32 | $1,376.67 | $134,985.79 |
| 340 | 09/01/2053 | $134,985.79 | $6,190.16 | $506.20 | $1,376.67 | $128,795.63 |
| 341 | 10/01/2053 | $128,795.63 | $6,213.37 | $482.98 | $1,376.67 | $122,582.26 |
| 342 | 11/01/2053 | $122,582.26 | $6,236.67 | $459.68 | $1,376.67 | $116,345.59 |
| 343 | 12/01/2053 | $116,345.59 | $6,260.06 | $436.30 | $1,376.67 | $110,085.53 |
| 344 | 01/01/2054 | $110,085.53 | $6,283.53 | $412.82 | $1,376.67 | $103,802.00 |
| 345 | 02/01/2054 | $103,802.00 | $6,307.10 | $389.26 | $1,376.67 | $97,494.91 |
| 346 | 03/01/2054 | $97,494.91 | $6,330.75 | $365.61 | $1,376.67 | $91,164.16 |
| 347 | 04/01/2054 | $91,164.16 | $6,354.49 | $341.87 | $1,376.67 | $84,809.67 |
| 348 | 05/01/2054 | $84,809.67 | $6,378.32 | $318.04 | $1,376.67 | $78,431.35 |
| 349 | 06/01/2054 | $78,431.35 | $6,402.24 | $294.12 | $1,376.67 | $72,029.12 |
| 350 | 07/01/2054 | $72,029.12 | $6,426.24 | $270.11 | $1,376.67 | $65,602.87 |
| 351 | 08/01/2054 | $65,602.87 | $6,450.34 | $246.01 | $1,376.67 | $59,152.53 |
| 352 | 09/01/2054 | $59,152.53 | $6,474.53 | $221.82 | $1,376.67 | $52,678.00 |
| 353 | 10/01/2054 | $52,678.00 | $6,498.81 | $197.54 | $1,376.67 | $46,179.19 |
| 354 | 11/01/2054 | $46,179.19 | $6,523.18 | $173.17 | $1,376.67 | $39,656.01 |
| 355 | 12/01/2054 | $39,656.01 | $6,547.64 | $148.71 | $1,376.67 | $33,108.37 |
| 356 | 01/01/2055 | $33,108.37 | $6,572.20 | $124.16 | $1,376.67 | $26,536.17 |
| 357 | 02/01/2055 | $26,536.17 | $6,596.84 | $99.51 | $1,376.67 | $19,939.33 |
| 358 | 03/01/2055 | $19,939.33 | $6,621.58 | $74.77 | $1,376.67 | $13,317.75 |
| 359 | 04/01/2055 | $13,317.75 | $6,646.41 | $49.94 | $1,376.67 | $6,671.34 |
| 360 | 05/01/2055 | $6,671.34 | $6,671.34 | $25.02 | $1,376.67 | $0.00 |