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: $8,107.23
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 | $1,327,200.00 | $1,747.73 | $4,977.00 | $1,382.50 | $1,325,452.27 |
| 2 | 07/01/2025 | $1,325,452.27 | $1,754.28 | $4,970.45 | $1,382.50 | $1,323,697.99 |
| 3 | 08/01/2025 | $1,323,697.99 | $1,760.86 | $4,963.87 | $1,382.50 | $1,321,937.13 |
| 4 | 09/01/2025 | $1,321,937.13 | $1,767.46 | $4,957.26 | $1,382.50 | $1,320,169.67 |
| 5 | 10/01/2025 | $1,320,169.67 | $1,774.09 | $4,950.64 | $1,382.50 | $1,318,395.58 |
| 6 | 11/01/2025 | $1,318,395.58 | $1,780.74 | $4,943.98 | $1,382.50 | $1,316,614.83 |
| 7 | 12/01/2025 | $1,316,614.83 | $1,787.42 | $4,937.31 | $1,382.50 | $1,314,827.41 |
| 8 | 01/01/2026 | $1,314,827.41 | $1,794.12 | $4,930.60 | $1,382.50 | $1,313,033.29 |
| 9 | 02/01/2026 | $1,313,033.29 | $1,800.85 | $4,923.87 | $1,382.50 | $1,311,232.43 |
| 10 | 03/01/2026 | $1,311,232.43 | $1,807.61 | $4,917.12 | $1,382.50 | $1,309,424.83 |
| 11 | 04/01/2026 | $1,309,424.83 | $1,814.38 | $4,910.34 | $1,382.50 | $1,307,610.44 |
| 12 | 05/01/2026 | $1,307,610.44 | $1,821.19 | $4,903.54 | $1,382.50 | $1,305,789.26 |
| 13 | 06/01/2026 | $1,305,789.26 | $1,828.02 | $4,896.71 | $1,382.50 | $1,303,961.24 |
| 14 | 07/01/2026 | $1,303,961.24 | $1,834.87 | $4,889.85 | $1,382.50 | $1,302,126.36 |
| 15 | 08/01/2026 | $1,302,126.36 | $1,841.75 | $4,882.97 | $1,382.50 | $1,300,284.61 |
| 16 | 09/01/2026 | $1,300,284.61 | $1,848.66 | $4,876.07 | $1,382.50 | $1,298,435.95 |
| 17 | 10/01/2026 | $1,298,435.95 | $1,855.59 | $4,869.13 | $1,382.50 | $1,296,580.36 |
| 18 | 11/01/2026 | $1,296,580.36 | $1,862.55 | $4,862.18 | $1,382.50 | $1,294,717.81 |
| 19 | 12/01/2026 | $1,294,717.81 | $1,869.54 | $4,855.19 | $1,382.50 | $1,292,848.27 |
| 20 | 01/01/2027 | $1,292,848.27 | $1,876.55 | $4,848.18 | $1,382.50 | $1,290,971.73 |
| 21 | 02/01/2027 | $1,290,971.73 | $1,883.58 | $4,841.14 | $1,382.50 | $1,289,088.14 |
| 22 | 03/01/2027 | $1,289,088.14 | $1,890.65 | $4,834.08 | $1,382.50 | $1,287,197.49 |
| 23 | 04/01/2027 | $1,287,197.49 | $1,897.74 | $4,826.99 | $1,382.50 | $1,285,299.76 |
| 24 | 05/01/2027 | $1,285,299.76 | $1,904.85 | $4,819.87 | $1,382.50 | $1,283,394.90 |
| 25 | 06/01/2027 | $1,283,394.90 | $1,912.00 | $4,812.73 | $1,382.50 | $1,281,482.91 |
| 26 | 07/01/2027 | $1,281,482.91 | $1,919.17 | $4,805.56 | $1,382.50 | $1,279,563.74 |
| 27 | 08/01/2027 | $1,279,563.74 | $1,926.36 | $4,798.36 | $1,382.50 | $1,277,637.38 |
| 28 | 09/01/2027 | $1,277,637.38 | $1,933.59 | $4,791.14 | $1,382.50 | $1,275,703.79 |
| 29 | 10/01/2027 | $1,275,703.79 | $1,940.84 | $4,783.89 | $1,382.50 | $1,273,762.95 |
| 30 | 11/01/2027 | $1,273,762.95 | $1,948.12 | $4,776.61 | $1,382.50 | $1,271,814.84 |
| 31 | 12/01/2027 | $1,271,814.84 | $1,955.42 | $4,769.31 | $1,382.50 | $1,269,859.41 |
| 32 | 01/01/2028 | $1,269,859.41 | $1,962.75 | $4,761.97 | $1,382.50 | $1,267,896.66 |
| 33 | 02/01/2028 | $1,267,896.66 | $1,970.11 | $4,754.61 | $1,382.50 | $1,265,926.55 |
| 34 | 03/01/2028 | $1,265,926.55 | $1,977.50 | $4,747.22 | $1,382.50 | $1,263,949.04 |
| 35 | 04/01/2028 | $1,263,949.04 | $1,984.92 | $4,739.81 | $1,382.50 | $1,261,964.12 |
| 36 | 05/01/2028 | $1,261,964.12 | $1,992.36 | $4,732.37 | $1,382.50 | $1,259,971.76 |
| 37 | 06/01/2028 | $1,259,971.76 | $1,999.83 | $4,724.89 | $1,382.50 | $1,257,971.93 |
| 38 | 07/01/2028 | $1,257,971.93 | $2,007.33 | $4,717.39 | $1,382.50 | $1,255,964.60 |
| 39 | 08/01/2028 | $1,255,964.60 | $2,014.86 | $4,709.87 | $1,382.50 | $1,253,949.74 |
| 40 | 09/01/2028 | $1,253,949.74 | $2,022.42 | $4,702.31 | $1,382.50 | $1,251,927.32 |
| 41 | 10/01/2028 | $1,251,927.32 | $2,030.00 | $4,694.73 | $1,382.50 | $1,249,897.32 |
| 42 | 11/01/2028 | $1,249,897.32 | $2,037.61 | $4,687.11 | $1,382.50 | $1,247,859.71 |
| 43 | 12/01/2028 | $1,247,859.71 | $2,045.25 | $4,679.47 | $1,382.50 | $1,245,814.45 |
| 44 | 01/01/2029 | $1,245,814.45 | $2,052.92 | $4,671.80 | $1,382.50 | $1,243,761.53 |
| 45 | 02/01/2029 | $1,243,761.53 | $2,060.62 | $4,664.11 | $1,382.50 | $1,241,700.91 |
| 46 | 03/01/2029 | $1,241,700.91 | $2,068.35 | $4,656.38 | $1,382.50 | $1,239,632.56 |
| 47 | 04/01/2029 | $1,239,632.56 | $2,076.11 | $4,648.62 | $1,382.50 | $1,237,556.45 |
| 48 | 05/01/2029 | $1,237,556.45 | $2,083.89 | $4,640.84 | $1,382.50 | $1,235,472.56 |
| 49 | 06/01/2029 | $1,235,472.56 | $2,091.71 | $4,633.02 | $1,382.50 | $1,233,380.86 |
| 50 | 07/01/2029 | $1,233,380.86 | $2,099.55 | $4,625.18 | $1,382.50 | $1,231,281.31 |
| 51 | 08/01/2029 | $1,231,281.31 | $2,107.42 | $4,617.30 | $1,382.50 | $1,229,173.89 |
| 52 | 09/01/2029 | $1,229,173.89 | $2,115.33 | $4,609.40 | $1,382.50 | $1,227,058.56 |
| 53 | 10/01/2029 | $1,227,058.56 | $2,123.26 | $4,601.47 | $1,382.50 | $1,224,935.30 |
| 54 | 11/01/2029 | $1,224,935.30 | $2,131.22 | $4,593.51 | $1,382.50 | $1,222,804.08 |
| 55 | 12/01/2029 | $1,222,804.08 | $2,139.21 | $4,585.52 | $1,382.50 | $1,220,664.87 |
| 56 | 01/01/2030 | $1,220,664.87 | $2,147.23 | $4,577.49 | $1,382.50 | $1,218,517.64 |
| 57 | 02/01/2030 | $1,218,517.64 | $2,155.29 | $4,569.44 | $1,382.50 | $1,216,362.35 |
| 58 | 03/01/2030 | $1,216,362.35 | $2,163.37 | $4,561.36 | $1,382.50 | $1,214,198.98 |
| 59 | 04/01/2030 | $1,214,198.98 | $2,171.48 | $4,553.25 | $1,382.50 | $1,212,027.50 |
| 60 | 05/01/2030 | $1,212,027.50 | $2,179.62 | $4,545.10 | $1,382.50 | $1,209,847.88 |
| 61 | 06/01/2030 | $1,209,847.88 | $2,187.80 | $4,536.93 | $1,382.50 | $1,207,660.08 |
| 62 | 07/01/2030 | $1,207,660.08 | $2,196.00 | $4,528.73 | $1,382.50 | $1,205,464.08 |
| 63 | 08/01/2030 | $1,205,464.08 | $2,204.24 | $4,520.49 | $1,382.50 | $1,203,259.84 |
| 64 | 09/01/2030 | $1,203,259.84 | $2,212.50 | $4,512.22 | $1,382.50 | $1,201,047.34 |
| 65 | 10/01/2030 | $1,201,047.34 | $2,220.80 | $4,503.93 | $1,382.50 | $1,198,826.54 |
| 66 | 11/01/2030 | $1,198,826.54 | $2,229.13 | $4,495.60 | $1,382.50 | $1,196,597.41 |
| 67 | 12/01/2030 | $1,196,597.41 | $2,237.49 | $4,487.24 | $1,382.50 | $1,194,359.92 |
| 68 | 01/01/2031 | $1,194,359.92 | $2,245.88 | $4,478.85 | $1,382.50 | $1,192,114.04 |
| 69 | 02/01/2031 | $1,192,114.04 | $2,254.30 | $4,470.43 | $1,382.50 | $1,189,859.74 |
| 70 | 03/01/2031 | $1,189,859.74 | $2,262.75 | $4,461.97 | $1,382.50 | $1,187,596.99 |
| 71 | 04/01/2031 | $1,187,596.99 | $2,271.24 | $4,453.49 | $1,382.50 | $1,185,325.75 |
| 72 | 05/01/2031 | $1,185,325.75 | $2,279.76 | $4,444.97 | $1,382.50 | $1,183,046.00 |
| 73 | 06/01/2031 | $1,183,046.00 | $2,288.30 | $4,436.42 | $1,382.50 | $1,180,757.69 |
| 74 | 07/01/2031 | $1,180,757.69 | $2,296.89 | $4,427.84 | $1,382.50 | $1,178,460.80 |
| 75 | 08/01/2031 | $1,178,460.80 | $2,305.50 | $4,419.23 | $1,382.50 | $1,176,155.31 |
| 76 | 09/01/2031 | $1,176,155.31 | $2,314.15 | $4,410.58 | $1,382.50 | $1,173,841.16 |
| 77 | 10/01/2031 | $1,173,841.16 | $2,322.82 | $4,401.90 | $1,382.50 | $1,171,518.34 |
| 78 | 11/01/2031 | $1,171,518.34 | $2,331.53 | $4,393.19 | $1,382.50 | $1,169,186.80 |
| 79 | 12/01/2031 | $1,169,186.80 | $2,340.28 | $4,384.45 | $1,382.50 | $1,166,846.53 |
| 80 | 01/01/2032 | $1,166,846.53 | $2,349.05 | $4,375.67 | $1,382.50 | $1,164,497.47 |
| 81 | 02/01/2032 | $1,164,497.47 | $2,357.86 | $4,366.87 | $1,382.50 | $1,162,139.61 |
| 82 | 03/01/2032 | $1,162,139.61 | $2,366.70 | $4,358.02 | $1,382.50 | $1,159,772.91 |
| 83 | 04/01/2032 | $1,159,772.91 | $2,375.58 | $4,349.15 | $1,382.50 | $1,157,397.33 |
| 84 | 05/01/2032 | $1,157,397.33 | $2,384.49 | $4,340.24 | $1,382.50 | $1,155,012.84 |
| 85 | 06/01/2032 | $1,155,012.84 | $2,393.43 | $4,331.30 | $1,382.50 | $1,152,619.41 |
| 86 | 07/01/2032 | $1,152,619.41 | $2,402.40 | $4,322.32 | $1,382.50 | $1,150,217.01 |
| 87 | 08/01/2032 | $1,150,217.01 | $2,411.41 | $4,313.31 | $1,382.50 | $1,147,805.59 |
| 88 | 09/01/2032 | $1,147,805.59 | $2,420.46 | $4,304.27 | $1,382.50 | $1,145,385.14 |
| 89 | 10/01/2032 | $1,145,385.14 | $2,429.53 | $4,295.19 | $1,382.50 | $1,142,955.60 |
| 90 | 11/01/2032 | $1,142,955.60 | $2,438.64 | $4,286.08 | $1,382.50 | $1,140,516.96 |
| 91 | 12/01/2032 | $1,140,516.96 | $2,447.79 | $4,276.94 | $1,382.50 | $1,138,069.17 |
| 92 | 01/01/2033 | $1,138,069.17 | $2,456.97 | $4,267.76 | $1,382.50 | $1,135,612.20 |
| 93 | 02/01/2033 | $1,135,612.20 | $2,466.18 | $4,258.55 | $1,382.50 | $1,133,146.02 |
| 94 | 03/01/2033 | $1,133,146.02 | $2,475.43 | $4,249.30 | $1,382.50 | $1,130,670.59 |
| 95 | 04/01/2033 | $1,130,670.59 | $2,484.71 | $4,240.01 | $1,382.50 | $1,128,185.88 |
| 96 | 05/01/2033 | $1,128,185.88 | $2,494.03 | $4,230.70 | $1,382.50 | $1,125,691.85 |
| 97 | 06/01/2033 | $1,125,691.85 | $2,503.38 | $4,221.34 | $1,382.50 | $1,123,188.47 |
| 98 | 07/01/2033 | $1,123,188.47 | $2,512.77 | $4,211.96 | $1,382.50 | $1,120,675.70 |
| 99 | 08/01/2033 | $1,120,675.70 | $2,522.19 | $4,202.53 | $1,382.50 | $1,118,153.50 |
| 100 | 09/01/2033 | $1,118,153.50 | $2,531.65 | $4,193.08 | $1,382.50 | $1,115,621.85 |
| 101 | 10/01/2033 | $1,115,621.85 | $2,541.15 | $4,183.58 | $1,382.50 | $1,113,080.70 |
| 102 | 11/01/2033 | $1,113,080.70 | $2,550.67 | $4,174.05 | $1,382.50 | $1,110,530.03 |
| 103 | 12/01/2033 | $1,110,530.03 | $2,560.24 | $4,164.49 | $1,382.50 | $1,107,969.79 |
| 104 | 01/01/2034 | $1,107,969.79 | $2,569.84 | $4,154.89 | $1,382.50 | $1,105,399.95 |
| 105 | 02/01/2034 | $1,105,399.95 | $2,579.48 | $4,145.25 | $1,382.50 | $1,102,820.47 |
| 106 | 03/01/2034 | $1,102,820.47 | $2,589.15 | $4,135.58 | $1,382.50 | $1,100,231.32 |
| 107 | 04/01/2034 | $1,100,231.32 | $2,598.86 | $4,125.87 | $1,382.50 | $1,097,632.46 |
| 108 | 05/01/2034 | $1,097,632.46 | $2,608.61 | $4,116.12 | $1,382.50 | $1,095,023.86 |
| 109 | 06/01/2034 | $1,095,023.86 | $2,618.39 | $4,106.34 | $1,382.50 | $1,092,405.47 |
| 110 | 07/01/2034 | $1,092,405.47 | $2,628.21 | $4,096.52 | $1,382.50 | $1,089,777.26 |
| 111 | 08/01/2034 | $1,089,777.26 | $2,638.06 | $4,086.66 | $1,382.50 | $1,087,139.20 |
| 112 | 09/01/2034 | $1,087,139.20 | $2,647.96 | $4,076.77 | $1,382.50 | $1,084,491.24 |
| 113 | 10/01/2034 | $1,084,491.24 | $2,657.89 | $4,066.84 | $1,382.50 | $1,081,833.36 |
| 114 | 11/01/2034 | $1,081,833.36 | $2,667.85 | $4,056.88 | $1,382.50 | $1,079,165.50 |
| 115 | 12/01/2034 | $1,079,165.50 | $2,677.86 | $4,046.87 | $1,382.50 | $1,076,487.65 |
| 116 | 01/01/2035 | $1,076,487.65 | $2,687.90 | $4,036.83 | $1,382.50 | $1,073,799.75 |
| 117 | 02/01/2035 | $1,073,799.75 | $2,697.98 | $4,026.75 | $1,382.50 | $1,071,101.77 |
| 118 | 03/01/2035 | $1,071,101.77 | $2,708.10 | $4,016.63 | $1,382.50 | $1,068,393.67 |
| 119 | 04/01/2035 | $1,068,393.67 | $2,718.25 | $4,006.48 | $1,382.50 | $1,065,675.42 |
| 120 | 05/01/2035 | $1,065,675.42 | $2,728.44 | $3,996.28 | $1,382.50 | $1,062,946.98 |
| 121 | 06/01/2035 | $1,062,946.98 | $2,738.68 | $3,986.05 | $1,382.50 | $1,060,208.30 |
| 122 | 07/01/2035 | $1,060,208.30 | $2,748.95 | $3,975.78 | $1,382.50 | $1,057,459.36 |
| 123 | 08/01/2035 | $1,057,459.36 | $2,759.25 | $3,965.47 | $1,382.50 | $1,054,700.10 |
| 124 | 09/01/2035 | $1,054,700.10 | $2,769.60 | $3,955.13 | $1,382.50 | $1,051,930.50 |
| 125 | 10/01/2035 | $1,051,930.50 | $2,779.99 | $3,944.74 | $1,382.50 | $1,049,150.51 |
| 126 | 11/01/2035 | $1,049,150.51 | $2,790.41 | $3,934.31 | $1,382.50 | $1,046,360.10 |
| 127 | 12/01/2035 | $1,046,360.10 | $2,800.88 | $3,923.85 | $1,382.50 | $1,043,559.22 |
| 128 | 01/01/2036 | $1,043,559.22 | $2,811.38 | $3,913.35 | $1,382.50 | $1,040,747.84 |
| 129 | 02/01/2036 | $1,040,747.84 | $2,821.92 | $3,902.80 | $1,382.50 | $1,037,925.92 |
| 130 | 03/01/2036 | $1,037,925.92 | $2,832.51 | $3,892.22 | $1,382.50 | $1,035,093.41 |
| 131 | 04/01/2036 | $1,035,093.41 | $2,843.13 | $3,881.60 | $1,382.50 | $1,032,250.29 |
| 132 | 05/01/2036 | $1,032,250.29 | $2,853.79 | $3,870.94 | $1,382.50 | $1,029,396.50 |
| 133 | 06/01/2036 | $1,029,396.50 | $2,864.49 | $3,860.24 | $1,382.50 | $1,026,532.01 |
| 134 | 07/01/2036 | $1,026,532.01 | $2,875.23 | $3,849.50 | $1,382.50 | $1,023,656.77 |
| 135 | 08/01/2036 | $1,023,656.77 | $2,886.01 | $3,838.71 | $1,382.50 | $1,020,770.76 |
| 136 | 09/01/2036 | $1,020,770.76 | $2,896.84 | $3,827.89 | $1,382.50 | $1,017,873.92 |
| 137 | 10/01/2036 | $1,017,873.92 | $2,907.70 | $3,817.03 | $1,382.50 | $1,014,966.22 |
| 138 | 11/01/2036 | $1,014,966.22 | $2,918.60 | $3,806.12 | $1,382.50 | $1,012,047.62 |
| 139 | 12/01/2036 | $1,012,047.62 | $2,929.55 | $3,795.18 | $1,382.50 | $1,009,118.07 |
| 140 | 01/01/2037 | $1,009,118.07 | $2,940.53 | $3,784.19 | $1,382.50 | $1,006,177.53 |
| 141 | 02/01/2037 | $1,006,177.53 | $2,951.56 | $3,773.17 | $1,382.50 | $1,003,225.97 |
| 142 | 03/01/2037 | $1,003,225.97 | $2,962.63 | $3,762.10 | $1,382.50 | $1,000,263.34 |
| 143 | 04/01/2037 | $1,000,263.34 | $2,973.74 | $3,750.99 | $1,382.50 | $997,289.60 |
| 144 | 05/01/2037 | $997,289.60 | $2,984.89 | $3,739.84 | $1,382.50 | $994,304.71 |
| 145 | 06/01/2037 | $994,304.71 | $2,996.08 | $3,728.64 | $1,382.50 | $991,308.63 |
| 146 | 07/01/2037 | $991,308.63 | $3,007.32 | $3,717.41 | $1,382.50 | $988,301.31 |
| 147 | 08/01/2037 | $988,301.31 | $3,018.60 | $3,706.13 | $1,382.50 | $985,282.71 |
| 148 | 09/01/2037 | $985,282.71 | $3,029.92 | $3,694.81 | $1,382.50 | $982,252.79 |
| 149 | 10/01/2037 | $982,252.79 | $3,041.28 | $3,683.45 | $1,382.50 | $979,211.51 |
| 150 | 11/01/2037 | $979,211.51 | $3,052.68 | $3,672.04 | $1,382.50 | $976,158.83 |
| 151 | 12/01/2037 | $976,158.83 | $3,064.13 | $3,660.60 | $1,382.50 | $973,094.70 |
| 152 | 01/01/2038 | $973,094.70 | $3,075.62 | $3,649.11 | $1,382.50 | $970,019.07 |
| 153 | 02/01/2038 | $970,019.07 | $3,087.16 | $3,637.57 | $1,382.50 | $966,931.92 |
| 154 | 03/01/2038 | $966,931.92 | $3,098.73 | $3,625.99 | $1,382.50 | $963,833.19 |
| 155 | 04/01/2038 | $963,833.19 | $3,110.35 | $3,614.37 | $1,382.50 | $960,722.83 |
| 156 | 05/01/2038 | $960,722.83 | $3,122.02 | $3,602.71 | $1,382.50 | $957,600.82 |
| 157 | 06/01/2038 | $957,600.82 | $3,133.72 | $3,591.00 | $1,382.50 | $954,467.09 |
| 158 | 07/01/2038 | $954,467.09 | $3,145.48 | $3,579.25 | $1,382.50 | $951,321.62 |
| 159 | 08/01/2038 | $951,321.62 | $3,157.27 | $3,567.46 | $1,382.50 | $948,164.34 |
| 160 | 09/01/2038 | $948,164.34 | $3,169.11 | $3,555.62 | $1,382.50 | $944,995.23 |
| 161 | 10/01/2038 | $944,995.23 | $3,181.00 | $3,543.73 | $1,382.50 | $941,814.24 |
| 162 | 11/01/2038 | $941,814.24 | $3,192.92 | $3,531.80 | $1,382.50 | $938,621.31 |
| 163 | 12/01/2038 | $938,621.31 | $3,204.90 | $3,519.83 | $1,382.50 | $935,416.42 |
| 164 | 01/01/2039 | $935,416.42 | $3,216.92 | $3,507.81 | $1,382.50 | $932,199.50 |
| 165 | 02/01/2039 | $932,199.50 | $3,228.98 | $3,495.75 | $1,382.50 | $928,970.52 |
| 166 | 03/01/2039 | $928,970.52 | $3,241.09 | $3,483.64 | $1,382.50 | $925,729.43 |
| 167 | 04/01/2039 | $925,729.43 | $3,253.24 | $3,471.49 | $1,382.50 | $922,476.19 |
| 168 | 05/01/2039 | $922,476.19 | $3,265.44 | $3,459.29 | $1,382.50 | $919,210.75 |
| 169 | 06/01/2039 | $919,210.75 | $3,277.69 | $3,447.04 | $1,382.50 | $915,933.06 |
| 170 | 07/01/2039 | $915,933.06 | $3,289.98 | $3,434.75 | $1,382.50 | $912,643.08 |
| 171 | 08/01/2039 | $912,643.08 | $3,302.32 | $3,422.41 | $1,382.50 | $909,340.77 |
| 172 | 09/01/2039 | $909,340.77 | $3,314.70 | $3,410.03 | $1,382.50 | $906,026.07 |
| 173 | 10/01/2039 | $906,026.07 | $3,327.13 | $3,397.60 | $1,382.50 | $902,698.94 |
| 174 | 11/01/2039 | $902,698.94 | $3,339.61 | $3,385.12 | $1,382.50 | $899,359.33 |
| 175 | 12/01/2039 | $899,359.33 | $3,352.13 | $3,372.60 | $1,382.50 | $896,007.20 |
| 176 | 01/01/2040 | $896,007.20 | $3,364.70 | $3,360.03 | $1,382.50 | $892,642.50 |
| 177 | 02/01/2040 | $892,642.50 | $3,377.32 | $3,347.41 | $1,382.50 | $889,265.18 |
| 178 | 03/01/2040 | $889,265.18 | $3,389.98 | $3,334.74 | $1,382.50 | $885,875.20 |
| 179 | 04/01/2040 | $885,875.20 | $3,402.70 | $3,322.03 | $1,382.50 | $882,472.50 |
| 180 | 05/01/2040 | $882,472.50 | $3,415.46 | $3,309.27 | $1,382.50 | $879,057.05 |
| 181 | 06/01/2040 | $879,057.05 | $3,428.26 | $3,296.46 | $1,382.50 | $875,628.79 |
| 182 | 07/01/2040 | $875,628.79 | $3,441.12 | $3,283.61 | $1,382.50 | $872,187.67 |
| 183 | 08/01/2040 | $872,187.67 | $3,454.02 | $3,270.70 | $1,382.50 | $868,733.64 |
| 184 | 09/01/2040 | $868,733.64 | $3,466.98 | $3,257.75 | $1,382.50 | $865,266.67 |
| 185 | 10/01/2040 | $865,266.67 | $3,479.98 | $3,244.75 | $1,382.50 | $861,786.69 |
| 186 | 11/01/2040 | $861,786.69 | $3,493.03 | $3,231.70 | $1,382.50 | $858,293.66 |
| 187 | 12/01/2040 | $858,293.66 | $3,506.13 | $3,218.60 | $1,382.50 | $854,787.54 |
| 188 | 01/01/2041 | $854,787.54 | $3,519.27 | $3,205.45 | $1,382.50 | $851,268.26 |
| 189 | 02/01/2041 | $851,268.26 | $3,532.47 | $3,192.26 | $1,382.50 | $847,735.79 |
| 190 | 03/01/2041 | $847,735.79 | $3,545.72 | $3,179.01 | $1,382.50 | $844,190.07 |
| 191 | 04/01/2041 | $844,190.07 | $3,559.01 | $3,165.71 | $1,382.50 | $840,631.06 |
| 192 | 05/01/2041 | $840,631.06 | $3,572.36 | $3,152.37 | $1,382.50 | $837,058.70 |
| 193 | 06/01/2041 | $837,058.70 | $3,585.76 | $3,138.97 | $1,382.50 | $833,472.94 |
| 194 | 07/01/2041 | $833,472.94 | $3,599.20 | $3,125.52 | $1,382.50 | $829,873.73 |
| 195 | 08/01/2041 | $829,873.73 | $3,612.70 | $3,112.03 | $1,382.50 | $826,261.03 |
| 196 | 09/01/2041 | $826,261.03 | $3,626.25 | $3,098.48 | $1,382.50 | $822,634.79 |
| 197 | 10/01/2041 | $822,634.79 | $3,639.85 | $3,084.88 | $1,382.50 | $818,994.94 |
| 198 | 11/01/2041 | $818,994.94 | $3,653.50 | $3,071.23 | $1,382.50 | $815,341.44 |
| 199 | 12/01/2041 | $815,341.44 | $3,667.20 | $3,057.53 | $1,382.50 | $811,674.24 |
| 200 | 01/01/2042 | $811,674.24 | $3,680.95 | $3,043.78 | $1,382.50 | $807,993.30 |
| 201 | 02/01/2042 | $807,993.30 | $3,694.75 | $3,029.97 | $1,382.50 | $804,298.54 |
| 202 | 03/01/2042 | $804,298.54 | $3,708.61 | $3,016.12 | $1,382.50 | $800,589.94 |
| 203 | 04/01/2042 | $800,589.94 | $3,722.52 | $3,002.21 | $1,382.50 | $796,867.42 |
| 204 | 05/01/2042 | $796,867.42 | $3,736.47 | $2,988.25 | $1,382.50 | $793,130.95 |
| 205 | 06/01/2042 | $793,130.95 | $3,750.49 | $2,974.24 | $1,382.50 | $789,380.46 |
| 206 | 07/01/2042 | $789,380.46 | $3,764.55 | $2,960.18 | $1,382.50 | $785,615.91 |
| 207 | 08/01/2042 | $785,615.91 | $3,778.67 | $2,946.06 | $1,382.50 | $781,837.24 |
| 208 | 09/01/2042 | $781,837.24 | $3,792.84 | $2,931.89 | $1,382.50 | $778,044.40 |
| 209 | 10/01/2042 | $778,044.40 | $3,807.06 | $2,917.67 | $1,382.50 | $774,237.34 |
| 210 | 11/01/2042 | $774,237.34 | $3,821.34 | $2,903.39 | $1,382.50 | $770,416.00 |
| 211 | 12/01/2042 | $770,416.00 | $3,835.67 | $2,889.06 | $1,382.50 | $766,580.34 |
| 212 | 01/01/2043 | $766,580.34 | $3,850.05 | $2,874.68 | $1,382.50 | $762,730.29 |
| 213 | 02/01/2043 | $762,730.29 | $3,864.49 | $2,860.24 | $1,382.50 | $758,865.80 |
| 214 | 03/01/2043 | $758,865.80 | $3,878.98 | $2,845.75 | $1,382.50 | $754,986.82 |
| 215 | 04/01/2043 | $754,986.82 | $3,893.53 | $2,831.20 | $1,382.50 | $751,093.29 |
| 216 | 05/01/2043 | $751,093.29 | $3,908.13 | $2,816.60 | $1,382.50 | $747,185.16 |
| 217 | 06/01/2043 | $747,185.16 | $3,922.78 | $2,801.94 | $1,382.50 | $743,262.38 |
| 218 | 07/01/2043 | $743,262.38 | $3,937.49 | $2,787.23 | $1,382.50 | $739,324.89 |
| 219 | 08/01/2043 | $739,324.89 | $3,952.26 | $2,772.47 | $1,382.50 | $735,372.63 |
| 220 | 09/01/2043 | $735,372.63 | $3,967.08 | $2,757.65 | $1,382.50 | $731,405.55 |
| 221 | 10/01/2043 | $731,405.55 | $3,981.96 | $2,742.77 | $1,382.50 | $727,423.59 |
| 222 | 11/01/2043 | $727,423.59 | $3,996.89 | $2,727.84 | $1,382.50 | $723,426.70 |
| 223 | 12/01/2043 | $723,426.70 | $4,011.88 | $2,712.85 | $1,382.50 | $719,414.82 |
| 224 | 01/01/2044 | $719,414.82 | $4,026.92 | $2,697.81 | $1,382.50 | $715,387.90 |
| 225 | 02/01/2044 | $715,387.90 | $4,042.02 | $2,682.70 | $1,382.50 | $711,345.88 |
| 226 | 03/01/2044 | $711,345.88 | $4,057.18 | $2,667.55 | $1,382.50 | $707,288.70 |
| 227 | 04/01/2044 | $707,288.70 | $4,072.39 | $2,652.33 | $1,382.50 | $703,216.30 |
| 228 | 05/01/2044 | $703,216.30 | $4,087.67 | $2,637.06 | $1,382.50 | $699,128.64 |
| 229 | 06/01/2044 | $699,128.64 | $4,103.00 | $2,621.73 | $1,382.50 | $695,025.64 |
| 230 | 07/01/2044 | $695,025.64 | $4,118.38 | $2,606.35 | $1,382.50 | $690,907.26 |
| 231 | 08/01/2044 | $690,907.26 | $4,133.83 | $2,590.90 | $1,382.50 | $686,773.44 |
| 232 | 09/01/2044 | $686,773.44 | $4,149.33 | $2,575.40 | $1,382.50 | $682,624.11 |
| 233 | 10/01/2044 | $682,624.11 | $4,164.89 | $2,559.84 | $1,382.50 | $678,459.22 |
| 234 | 11/01/2044 | $678,459.22 | $4,180.51 | $2,544.22 | $1,382.50 | $674,278.72 |
| 235 | 12/01/2044 | $674,278.72 | $4,196.18 | $2,528.55 | $1,382.50 | $670,082.53 |
| 236 | 01/01/2045 | $670,082.53 | $4,211.92 | $2,512.81 | $1,382.50 | $665,870.62 |
| 237 | 02/01/2045 | $665,870.62 | $4,227.71 | $2,497.01 | $1,382.50 | $661,642.90 |
| 238 | 03/01/2045 | $661,642.90 | $4,243.57 | $2,481.16 | $1,382.50 | $657,399.34 |
| 239 | 04/01/2045 | $657,399.34 | $4,259.48 | $2,465.25 | $1,382.50 | $653,139.86 |
| 240 | 05/01/2045 | $653,139.86 | $4,275.45 | $2,449.27 | $1,382.50 | $648,864.40 |
| 241 | 06/01/2045 | $648,864.40 | $4,291.49 | $2,433.24 | $1,382.50 | $644,572.92 |
| 242 | 07/01/2045 | $644,572.92 | $4,307.58 | $2,417.15 | $1,382.50 | $640,265.34 |
| 243 | 08/01/2045 | $640,265.34 | $4,323.73 | $2,401.00 | $1,382.50 | $635,941.61 |
| 244 | 09/01/2045 | $635,941.61 | $4,339.95 | $2,384.78 | $1,382.50 | $631,601.66 |
| 245 | 10/01/2045 | $631,601.66 | $4,356.22 | $2,368.51 | $1,382.50 | $627,245.44 |
| 246 | 11/01/2045 | $627,245.44 | $4,372.56 | $2,352.17 | $1,382.50 | $622,872.88 |
| 247 | 12/01/2045 | $622,872.88 | $4,388.95 | $2,335.77 | $1,382.50 | $618,483.93 |
| 248 | 01/01/2046 | $618,483.93 | $4,405.41 | $2,319.31 | $1,382.50 | $614,078.52 |
| 249 | 02/01/2046 | $614,078.52 | $4,421.93 | $2,302.79 | $1,382.50 | $609,656.58 |
| 250 | 03/01/2046 | $609,656.58 | $4,438.52 | $2,286.21 | $1,382.50 | $605,218.07 |
| 251 | 04/01/2046 | $605,218.07 | $4,455.16 | $2,269.57 | $1,382.50 | $600,762.91 |
| 252 | 05/01/2046 | $600,762.91 | $4,471.87 | $2,252.86 | $1,382.50 | $596,291.04 |
| 253 | 06/01/2046 | $596,291.04 | $4,488.64 | $2,236.09 | $1,382.50 | $591,802.40 |
| 254 | 07/01/2046 | $591,802.40 | $4,505.47 | $2,219.26 | $1,382.50 | $587,296.94 |
| 255 | 08/01/2046 | $587,296.94 | $4,522.36 | $2,202.36 | $1,382.50 | $582,774.57 |
| 256 | 09/01/2046 | $582,774.57 | $4,539.32 | $2,185.40 | $1,382.50 | $578,235.25 |
| 257 | 10/01/2046 | $578,235.25 | $4,556.35 | $2,168.38 | $1,382.50 | $573,678.90 |
| 258 | 11/01/2046 | $573,678.90 | $4,573.43 | $2,151.30 | $1,382.50 | $569,105.47 |
| 259 | 12/01/2046 | $569,105.47 | $4,590.58 | $2,134.15 | $1,382.50 | $564,514.89 |
| 260 | 01/01/2047 | $564,514.89 | $4,607.80 | $2,116.93 | $1,382.50 | $559,907.09 |
| 261 | 02/01/2047 | $559,907.09 | $4,625.08 | $2,099.65 | $1,382.50 | $555,282.02 |
| 262 | 03/01/2047 | $555,282.02 | $4,642.42 | $2,082.31 | $1,382.50 | $550,639.60 |
| 263 | 04/01/2047 | $550,639.60 | $4,659.83 | $2,064.90 | $1,382.50 | $545,979.77 |
| 264 | 05/01/2047 | $545,979.77 | $4,677.30 | $2,047.42 | $1,382.50 | $541,302.47 |
| 265 | 06/01/2047 | $541,302.47 | $4,694.84 | $2,029.88 | $1,382.50 | $536,607.62 |
| 266 | 07/01/2047 | $536,607.62 | $4,712.45 | $2,012.28 | $1,382.50 | $531,895.17 |
| 267 | 08/01/2047 | $531,895.17 | $4,730.12 | $1,994.61 | $1,382.50 | $527,165.05 |
| 268 | 09/01/2047 | $527,165.05 | $4,747.86 | $1,976.87 | $1,382.50 | $522,417.20 |
| 269 | 10/01/2047 | $522,417.20 | $4,765.66 | $1,959.06 | $1,382.50 | $517,651.53 |
| 270 | 11/01/2047 | $517,651.53 | $4,783.53 | $1,941.19 | $1,382.50 | $512,868.00 |
| 271 | 12/01/2047 | $512,868.00 | $4,801.47 | $1,923.25 | $1,382.50 | $508,066.53 |
| 272 | 01/01/2048 | $508,066.53 | $4,819.48 | $1,905.25 | $1,382.50 | $503,247.05 |
| 273 | 02/01/2048 | $503,247.05 | $4,837.55 | $1,887.18 | $1,382.50 | $498,409.50 |
| 274 | 03/01/2048 | $498,409.50 | $4,855.69 | $1,869.04 | $1,382.50 | $493,553.80 |
| 275 | 04/01/2048 | $493,553.80 | $4,873.90 | $1,850.83 | $1,382.50 | $488,679.90 |
| 276 | 05/01/2048 | $488,679.90 | $4,892.18 | $1,832.55 | $1,382.50 | $483,787.73 |
| 277 | 06/01/2048 | $483,787.73 | $4,910.52 | $1,814.20 | $1,382.50 | $478,877.20 |
| 278 | 07/01/2048 | $478,877.20 | $4,928.94 | $1,795.79 | $1,382.50 | $473,948.27 |
| 279 | 08/01/2048 | $473,948.27 | $4,947.42 | $1,777.31 | $1,382.50 | $469,000.84 |
| 280 | 09/01/2048 | $469,000.84 | $4,965.97 | $1,758.75 | $1,382.50 | $464,034.87 |
| 281 | 10/01/2048 | $464,034.87 | $4,984.60 | $1,740.13 | $1,382.50 | $459,050.27 |
| 282 | 11/01/2048 | $459,050.27 | $5,003.29 | $1,721.44 | $1,382.50 | $454,046.98 |
| 283 | 12/01/2048 | $454,046.98 | $5,022.05 | $1,702.68 | $1,382.50 | $449,024.93 |
| 284 | 01/01/2049 | $449,024.93 | $5,040.88 | $1,683.84 | $1,382.50 | $443,984.05 |
| 285 | 02/01/2049 | $443,984.05 | $5,059.79 | $1,664.94 | $1,382.50 | $438,924.26 |
| 286 | 03/01/2049 | $438,924.26 | $5,078.76 | $1,645.97 | $1,382.50 | $433,845.50 |
| 287 | 04/01/2049 | $433,845.50 | $5,097.81 | $1,626.92 | $1,382.50 | $428,747.69 |
| 288 | 05/01/2049 | $428,747.69 | $5,116.92 | $1,607.80 | $1,382.50 | $423,630.77 |
| 289 | 06/01/2049 | $423,630.77 | $5,136.11 | $1,588.62 | $1,382.50 | $418,494.66 |
| 290 | 07/01/2049 | $418,494.66 | $5,155.37 | $1,569.35 | $1,382.50 | $413,339.28 |
| 291 | 08/01/2049 | $413,339.28 | $5,174.71 | $1,550.02 | $1,382.50 | $408,164.58 |
| 292 | 09/01/2049 | $408,164.58 | $5,194.11 | $1,530.62 | $1,382.50 | $402,970.47 |
| 293 | 10/01/2049 | $402,970.47 | $5,213.59 | $1,511.14 | $1,382.50 | $397,756.88 |
| 294 | 11/01/2049 | $397,756.88 | $5,233.14 | $1,491.59 | $1,382.50 | $392,523.74 |
| 295 | 12/01/2049 | $392,523.74 | $5,252.76 | $1,471.96 | $1,382.50 | $387,270.98 |
| 296 | 01/01/2050 | $387,270.98 | $5,272.46 | $1,452.27 | $1,382.50 | $381,998.52 |
| 297 | 02/01/2050 | $381,998.52 | $5,292.23 | $1,432.49 | $1,382.50 | $376,706.28 |
| 298 | 03/01/2050 | $376,706.28 | $5,312.08 | $1,412.65 | $1,382.50 | $371,394.21 |
| 299 | 04/01/2050 | $371,394.21 | $5,332.00 | $1,392.73 | $1,382.50 | $366,062.21 |
| 300 | 05/01/2050 | $366,062.21 | $5,351.99 | $1,372.73 | $1,382.50 | $360,710.21 |
| 301 | 06/01/2050 | $360,710.21 | $5,372.06 | $1,352.66 | $1,382.50 | $355,338.15 |
| 302 | 07/01/2050 | $355,338.15 | $5,392.21 | $1,332.52 | $1,382.50 | $349,945.94 |
| 303 | 08/01/2050 | $349,945.94 | $5,412.43 | $1,312.30 | $1,382.50 | $344,533.51 |
| 304 | 09/01/2050 | $344,533.51 | $5,432.73 | $1,292.00 | $1,382.50 | $339,100.78 |
| 305 | 10/01/2050 | $339,100.78 | $5,453.10 | $1,271.63 | $1,382.50 | $333,647.68 |
| 306 | 11/01/2050 | $333,647.68 | $5,473.55 | $1,251.18 | $1,382.50 | $328,174.13 |
| 307 | 12/01/2050 | $328,174.13 | $5,494.07 | $1,230.65 | $1,382.50 | $322,680.06 |
| 308 | 01/01/2051 | $322,680.06 | $5,514.68 | $1,210.05 | $1,382.50 | $317,165.38 |
| 309 | 02/01/2051 | $317,165.38 | $5,535.36 | $1,189.37 | $1,382.50 | $311,630.03 |
| 310 | 03/01/2051 | $311,630.03 | $5,556.11 | $1,168.61 | $1,382.50 | $306,073.91 |
| 311 | 04/01/2051 | $306,073.91 | $5,576.95 | $1,147.78 | $1,382.50 | $300,496.96 |
| 312 | 05/01/2051 | $300,496.96 | $5,597.86 | $1,126.86 | $1,382.50 | $294,899.10 |
| 313 | 06/01/2051 | $294,899.10 | $5,618.86 | $1,105.87 | $1,382.50 | $289,280.24 |
| 314 | 07/01/2051 | $289,280.24 | $5,639.93 | $1,084.80 | $1,382.50 | $283,640.31 |
| 315 | 08/01/2051 | $283,640.31 | $5,661.08 | $1,063.65 | $1,382.50 | $277,979.24 |
| 316 | 09/01/2051 | $277,979.24 | $5,682.31 | $1,042.42 | $1,382.50 | $272,296.93 |
| 317 | 10/01/2051 | $272,296.93 | $5,703.61 | $1,021.11 | $1,382.50 | $266,593.32 |
| 318 | 11/01/2051 | $266,593.32 | $5,725.00 | $999.72 | $1,382.50 | $260,868.32 |
| 319 | 12/01/2051 | $260,868.32 | $5,746.47 | $978.26 | $1,382.50 | $255,121.84 |
| 320 | 01/01/2052 | $255,121.84 | $5,768.02 | $956.71 | $1,382.50 | $249,353.82 |
| 321 | 02/01/2052 | $249,353.82 | $5,789.65 | $935.08 | $1,382.50 | $243,564.17 |
| 322 | 03/01/2052 | $243,564.17 | $5,811.36 | $913.37 | $1,382.50 | $237,752.81 |
| 323 | 04/01/2052 | $237,752.81 | $5,833.15 | $891.57 | $1,382.50 | $231,919.66 |
| 324 | 05/01/2052 | $231,919.66 | $5,855.03 | $869.70 | $1,382.50 | $226,064.63 |
| 325 | 06/01/2052 | $226,064.63 | $5,876.99 | $847.74 | $1,382.50 | $220,187.64 |
| 326 | 07/01/2052 | $220,187.64 | $5,899.02 | $825.70 | $1,382.50 | $214,288.62 |
| 327 | 08/01/2052 | $214,288.62 | $5,921.15 | $803.58 | $1,382.50 | $208,367.47 |
| 328 | 09/01/2052 | $208,367.47 | $5,943.35 | $781.38 | $1,382.50 | $202,424.13 |
| 329 | 10/01/2052 | $202,424.13 | $5,965.64 | $759.09 | $1,382.50 | $196,458.49 |
| 330 | 11/01/2052 | $196,458.49 | $5,988.01 | $736.72 | $1,382.50 | $190,470.48 |
| 331 | 12/01/2052 | $190,470.48 | $6,010.46 | $714.26 | $1,382.50 | $184,460.02 |
| 332 | 01/01/2053 | $184,460.02 | $6,033.00 | $691.73 | $1,382.50 | $178,427.01 |
| 333 | 02/01/2053 | $178,427.01 | $6,055.63 | $669.10 | $1,382.50 | $172,371.39 |
| 334 | 03/01/2053 | $172,371.39 | $6,078.33 | $646.39 | $1,382.50 | $166,293.05 |
| 335 | 04/01/2053 | $166,293.05 | $6,101.13 | $623.60 | $1,382.50 | $160,191.93 |
| 336 | 05/01/2053 | $160,191.93 | $6,124.01 | $600.72 | $1,382.50 | $154,067.92 |
| 337 | 06/01/2053 | $154,067.92 | $6,146.97 | $577.75 | $1,382.50 | $147,920.94 |
| 338 | 07/01/2053 | $147,920.94 | $6,170.02 | $554.70 | $1,382.50 | $141,750.92 |
| 339 | 08/01/2053 | $141,750.92 | $6,193.16 | $531.57 | $1,382.50 | $135,557.76 |
| 340 | 09/01/2053 | $135,557.76 | $6,216.39 | $508.34 | $1,382.50 | $129,341.37 |
| 341 | 10/01/2053 | $129,341.37 | $6,239.70 | $485.03 | $1,382.50 | $123,101.68 |
| 342 | 11/01/2053 | $123,101.68 | $6,263.10 | $461.63 | $1,382.50 | $116,838.58 |
| 343 | 12/01/2053 | $116,838.58 | $6,286.58 | $438.14 | $1,382.50 | $110,552.00 |
| 344 | 01/01/2054 | $110,552.00 | $6,310.16 | $414.57 | $1,382.50 | $104,241.84 |
| 345 | 02/01/2054 | $104,241.84 | $6,333.82 | $390.91 | $1,382.50 | $97,908.02 |
| 346 | 03/01/2054 | $97,908.02 | $6,357.57 | $367.16 | $1,382.50 | $91,550.45 |
| 347 | 04/01/2054 | $91,550.45 | $6,381.41 | $343.31 | $1,382.50 | $85,169.03 |
| 348 | 05/01/2054 | $85,169.03 | $6,405.34 | $319.38 | $1,382.50 | $78,763.69 |
| 349 | 06/01/2054 | $78,763.69 | $6,429.36 | $295.36 | $1,382.50 | $72,334.33 |
| 350 | 07/01/2054 | $72,334.33 | $6,453.47 | $271.25 | $1,382.50 | $65,880.85 |
| 351 | 08/01/2054 | $65,880.85 | $6,477.67 | $247.05 | $1,382.50 | $59,403.18 |
| 352 | 09/01/2054 | $59,403.18 | $6,501.97 | $222.76 | $1,382.50 | $52,901.21 |
| 353 | 10/01/2054 | $52,901.21 | $6,526.35 | $198.38 | $1,382.50 | $46,374.87 |
| 354 | 11/01/2054 | $46,374.87 | $6,550.82 | $173.91 | $1,382.50 | $39,824.04 |
| 355 | 12/01/2054 | $39,824.04 | $6,575.39 | $149.34 | $1,382.50 | $33,248.66 |
| 356 | 01/01/2055 | $33,248.66 | $6,600.04 | $124.68 | $1,382.50 | $26,648.61 |
| 357 | 02/01/2055 | $26,648.61 | $6,624.80 | $99.93 | $1,382.50 | $20,023.82 |
| 358 | 03/01/2055 | $20,023.82 | $6,649.64 | $75.09 | $1,382.50 | $13,374.18 |
| 359 | 04/01/2055 | $13,374.18 | $6,674.57 | $50.15 | $1,382.50 | $6,699.60 |
| 360 | 05/01/2055 | $6,699.60 | $6,699.60 | $25.12 | $1,382.50 | $0.00 |