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: $8,160.70
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 | $1,335,960.00 | $1,759.26 | $5,009.85 | $1,391.58 | $1,334,200.74 |
| 2 | 07/01/2025 | $1,334,200.74 | $1,765.86 | $5,003.25 | $1,391.58 | $1,332,434.88 |
| 3 | 08/01/2025 | $1,332,434.88 | $1,772.48 | $4,996.63 | $1,391.58 | $1,330,662.39 |
| 4 | 09/01/2025 | $1,330,662.39 | $1,779.13 | $4,989.98 | $1,391.58 | $1,328,883.27 |
| 5 | 10/01/2025 | $1,328,883.27 | $1,785.80 | $4,983.31 | $1,391.58 | $1,327,097.46 |
| 6 | 11/01/2025 | $1,327,097.46 | $1,792.50 | $4,976.62 | $1,391.58 | $1,325,304.97 |
| 7 | 12/01/2025 | $1,325,304.97 | $1,799.22 | $4,969.89 | $1,391.58 | $1,323,505.75 |
| 8 | 01/01/2026 | $1,323,505.75 | $1,805.97 | $4,963.15 | $1,391.58 | $1,321,699.78 |
| 9 | 02/01/2026 | $1,321,699.78 | $1,812.74 | $4,956.37 | $1,391.58 | $1,319,887.04 |
| 10 | 03/01/2026 | $1,319,887.04 | $1,819.54 | $4,949.58 | $1,391.58 | $1,318,067.51 |
| 11 | 04/01/2026 | $1,318,067.51 | $1,826.36 | $4,942.75 | $1,391.58 | $1,316,241.15 |
| 12 | 05/01/2026 | $1,316,241.15 | $1,833.21 | $4,935.90 | $1,391.58 | $1,314,407.94 |
| 13 | 06/01/2026 | $1,314,407.94 | $1,840.08 | $4,929.03 | $1,391.58 | $1,312,567.85 |
| 14 | 07/01/2026 | $1,312,567.85 | $1,846.98 | $4,922.13 | $1,391.58 | $1,310,720.87 |
| 15 | 08/01/2026 | $1,310,720.87 | $1,853.91 | $4,915.20 | $1,391.58 | $1,308,866.96 |
| 16 | 09/01/2026 | $1,308,866.96 | $1,860.86 | $4,908.25 | $1,391.58 | $1,307,006.10 |
| 17 | 10/01/2026 | $1,307,006.10 | $1,867.84 | $4,901.27 | $1,391.58 | $1,305,138.26 |
| 18 | 11/01/2026 | $1,305,138.26 | $1,874.84 | $4,894.27 | $1,391.58 | $1,303,263.41 |
| 19 | 12/01/2026 | $1,303,263.41 | $1,881.88 | $4,887.24 | $1,391.58 | $1,301,381.54 |
| 20 | 01/01/2027 | $1,301,381.54 | $1,888.93 | $4,880.18 | $1,391.58 | $1,299,492.61 |
| 21 | 02/01/2027 | $1,299,492.61 | $1,896.02 | $4,873.10 | $1,391.58 | $1,297,596.59 |
| 22 | 03/01/2027 | $1,297,596.59 | $1,903.13 | $4,865.99 | $1,391.58 | $1,295,693.46 |
| 23 | 04/01/2027 | $1,295,693.46 | $1,910.26 | $4,858.85 | $1,391.58 | $1,293,783.20 |
| 24 | 05/01/2027 | $1,293,783.20 | $1,917.43 | $4,851.69 | $1,391.58 | $1,291,865.78 |
| 25 | 06/01/2027 | $1,291,865.78 | $1,924.62 | $4,844.50 | $1,391.58 | $1,289,941.16 |
| 26 | 07/01/2027 | $1,289,941.16 | $1,931.83 | $4,837.28 | $1,391.58 | $1,288,009.33 |
| 27 | 08/01/2027 | $1,288,009.33 | $1,939.08 | $4,830.03 | $1,391.58 | $1,286,070.25 |
| 28 | 09/01/2027 | $1,286,070.25 | $1,946.35 | $4,822.76 | $1,391.58 | $1,284,123.90 |
| 29 | 10/01/2027 | $1,284,123.90 | $1,953.65 | $4,815.46 | $1,391.58 | $1,282,170.25 |
| 30 | 11/01/2027 | $1,282,170.25 | $1,960.97 | $4,808.14 | $1,391.58 | $1,280,209.27 |
| 31 | 12/01/2027 | $1,280,209.27 | $1,968.33 | $4,800.78 | $1,391.58 | $1,278,240.95 |
| 32 | 01/01/2028 | $1,278,240.95 | $1,975.71 | $4,793.40 | $1,391.58 | $1,276,265.24 |
| 33 | 02/01/2028 | $1,276,265.24 | $1,983.12 | $4,785.99 | $1,391.58 | $1,274,282.12 |
| 34 | 03/01/2028 | $1,274,282.12 | $1,990.56 | $4,778.56 | $1,391.58 | $1,272,291.56 |
| 35 | 04/01/2028 | $1,272,291.56 | $1,998.02 | $4,771.09 | $1,391.58 | $1,270,293.54 |
| 36 | 05/01/2028 | $1,270,293.54 | $2,005.51 | $4,763.60 | $1,391.58 | $1,268,288.03 |
| 37 | 06/01/2028 | $1,268,288.03 | $2,013.03 | $4,756.08 | $1,391.58 | $1,266,275.00 |
| 38 | 07/01/2028 | $1,266,275.00 | $2,020.58 | $4,748.53 | $1,391.58 | $1,264,254.42 |
| 39 | 08/01/2028 | $1,264,254.42 | $2,028.16 | $4,740.95 | $1,391.58 | $1,262,226.26 |
| 40 | 09/01/2028 | $1,262,226.26 | $2,035.76 | $4,733.35 | $1,391.58 | $1,260,190.49 |
| 41 | 10/01/2028 | $1,260,190.49 | $2,043.40 | $4,725.71 | $1,391.58 | $1,258,147.09 |
| 42 | 11/01/2028 | $1,258,147.09 | $2,051.06 | $4,718.05 | $1,391.58 | $1,256,096.03 |
| 43 | 12/01/2028 | $1,256,096.03 | $2,058.75 | $4,710.36 | $1,391.58 | $1,254,037.28 |
| 44 | 01/01/2029 | $1,254,037.28 | $2,066.47 | $4,702.64 | $1,391.58 | $1,251,970.81 |
| 45 | 02/01/2029 | $1,251,970.81 | $2,074.22 | $4,694.89 | $1,391.58 | $1,249,896.58 |
| 46 | 03/01/2029 | $1,249,896.58 | $2,082.00 | $4,687.11 | $1,391.58 | $1,247,814.58 |
| 47 | 04/01/2029 | $1,247,814.58 | $2,089.81 | $4,679.30 | $1,391.58 | $1,245,724.77 |
| 48 | 05/01/2029 | $1,245,724.77 | $2,097.65 | $4,671.47 | $1,391.58 | $1,243,627.13 |
| 49 | 06/01/2029 | $1,243,627.13 | $2,105.51 | $4,663.60 | $1,391.58 | $1,241,521.62 |
| 50 | 07/01/2029 | $1,241,521.62 | $2,113.41 | $4,655.71 | $1,391.58 | $1,239,408.21 |
| 51 | 08/01/2029 | $1,239,408.21 | $2,121.33 | $4,647.78 | $1,391.58 | $1,237,286.88 |
| 52 | 09/01/2029 | $1,237,286.88 | $2,129.29 | $4,639.83 | $1,391.58 | $1,235,157.59 |
| 53 | 10/01/2029 | $1,235,157.59 | $2,137.27 | $4,631.84 | $1,391.58 | $1,233,020.32 |
| 54 | 11/01/2029 | $1,233,020.32 | $2,145.29 | $4,623.83 | $1,391.58 | $1,230,875.03 |
| 55 | 12/01/2029 | $1,230,875.03 | $2,153.33 | $4,615.78 | $1,391.58 | $1,228,721.70 |
| 56 | 01/01/2030 | $1,228,721.70 | $2,161.41 | $4,607.71 | $1,391.58 | $1,226,560.29 |
| 57 | 02/01/2030 | $1,226,560.29 | $2,169.51 | $4,599.60 | $1,391.58 | $1,224,390.78 |
| 58 | 03/01/2030 | $1,224,390.78 | $2,177.65 | $4,591.47 | $1,391.58 | $1,222,213.13 |
| 59 | 04/01/2030 | $1,222,213.13 | $2,185.81 | $4,583.30 | $1,391.58 | $1,220,027.32 |
| 60 | 05/01/2030 | $1,220,027.32 | $2,194.01 | $4,575.10 | $1,391.58 | $1,217,833.31 |
| 61 | 06/01/2030 | $1,217,833.31 | $2,202.24 | $4,566.87 | $1,391.58 | $1,215,631.07 |
| 62 | 07/01/2030 | $1,215,631.07 | $2,210.50 | $4,558.62 | $1,391.58 | $1,213,420.58 |
| 63 | 08/01/2030 | $1,213,420.58 | $2,218.79 | $4,550.33 | $1,391.58 | $1,211,201.79 |
| 64 | 09/01/2030 | $1,211,201.79 | $2,227.11 | $4,542.01 | $1,391.58 | $1,208,974.68 |
| 65 | 10/01/2030 | $1,208,974.68 | $2,235.46 | $4,533.66 | $1,391.58 | $1,206,739.23 |
| 66 | 11/01/2030 | $1,206,739.23 | $2,243.84 | $4,525.27 | $1,391.58 | $1,204,495.38 |
| 67 | 12/01/2030 | $1,204,495.38 | $2,252.26 | $4,516.86 | $1,391.58 | $1,202,243.13 |
| 68 | 01/01/2031 | $1,202,243.13 | $2,260.70 | $4,508.41 | $1,391.58 | $1,199,982.43 |
| 69 | 02/01/2031 | $1,199,982.43 | $2,269.18 | $4,499.93 | $1,391.58 | $1,197,713.25 |
| 70 | 03/01/2031 | $1,197,713.25 | $2,277.69 | $4,491.42 | $1,391.58 | $1,195,435.56 |
| 71 | 04/01/2031 | $1,195,435.56 | $2,286.23 | $4,482.88 | $1,391.58 | $1,193,149.33 |
| 72 | 05/01/2031 | $1,193,149.33 | $2,294.80 | $4,474.31 | $1,391.58 | $1,190,854.53 |
| 73 | 06/01/2031 | $1,190,854.53 | $2,303.41 | $4,465.70 | $1,391.58 | $1,188,551.12 |
| 74 | 07/01/2031 | $1,188,551.12 | $2,312.05 | $4,457.07 | $1,391.58 | $1,186,239.07 |
| 75 | 08/01/2031 | $1,186,239.07 | $2,320.72 | $4,448.40 | $1,391.58 | $1,183,918.36 |
| 76 | 09/01/2031 | $1,183,918.36 | $2,329.42 | $4,439.69 | $1,391.58 | $1,181,588.94 |
| 77 | 10/01/2031 | $1,181,588.94 | $2,338.15 | $4,430.96 | $1,391.58 | $1,179,250.78 |
| 78 | 11/01/2031 | $1,179,250.78 | $2,346.92 | $4,422.19 | $1,391.58 | $1,176,903.86 |
| 79 | 12/01/2031 | $1,176,903.86 | $2,355.72 | $4,413.39 | $1,391.58 | $1,174,548.14 |
| 80 | 01/01/2032 | $1,174,548.14 | $2,364.56 | $4,404.56 | $1,391.58 | $1,172,183.58 |
| 81 | 02/01/2032 | $1,172,183.58 | $2,373.42 | $4,395.69 | $1,391.58 | $1,169,810.15 |
| 82 | 03/01/2032 | $1,169,810.15 | $2,382.32 | $4,386.79 | $1,391.58 | $1,167,427.83 |
| 83 | 04/01/2032 | $1,167,427.83 | $2,391.26 | $4,377.85 | $1,391.58 | $1,165,036.57 |
| 84 | 05/01/2032 | $1,165,036.57 | $2,400.23 | $4,368.89 | $1,391.58 | $1,162,636.34 |
| 85 | 06/01/2032 | $1,162,636.34 | $2,409.23 | $4,359.89 | $1,391.58 | $1,160,227.12 |
| 86 | 07/01/2032 | $1,160,227.12 | $2,418.26 | $4,350.85 | $1,391.58 | $1,157,808.86 |
| 87 | 08/01/2032 | $1,157,808.86 | $2,427.33 | $4,341.78 | $1,391.58 | $1,155,381.53 |
| 88 | 09/01/2032 | $1,155,381.53 | $2,436.43 | $4,332.68 | $1,391.58 | $1,152,945.09 |
| 89 | 10/01/2032 | $1,152,945.09 | $2,445.57 | $4,323.54 | $1,391.58 | $1,150,499.52 |
| 90 | 11/01/2032 | $1,150,499.52 | $2,454.74 | $4,314.37 | $1,391.58 | $1,148,044.78 |
| 91 | 12/01/2032 | $1,148,044.78 | $2,463.95 | $4,305.17 | $1,391.58 | $1,145,580.84 |
| 92 | 01/01/2033 | $1,145,580.84 | $2,473.18 | $4,295.93 | $1,391.58 | $1,143,107.65 |
| 93 | 02/01/2033 | $1,143,107.65 | $2,482.46 | $4,286.65 | $1,391.58 | $1,140,625.20 |
| 94 | 03/01/2033 | $1,140,625.20 | $2,491.77 | $4,277.34 | $1,391.58 | $1,138,133.43 |
| 95 | 04/01/2033 | $1,138,133.43 | $2,501.11 | $4,268.00 | $1,391.58 | $1,135,632.31 |
| 96 | 05/01/2033 | $1,135,632.31 | $2,510.49 | $4,258.62 | $1,391.58 | $1,133,121.82 |
| 97 | 06/01/2033 | $1,133,121.82 | $2,519.91 | $4,249.21 | $1,391.58 | $1,130,601.92 |
| 98 | 07/01/2033 | $1,130,601.92 | $2,529.36 | $4,239.76 | $1,391.58 | $1,128,072.56 |
| 99 | 08/01/2033 | $1,128,072.56 | $2,538.84 | $4,230.27 | $1,391.58 | $1,125,533.72 |
| 100 | 09/01/2033 | $1,125,533.72 | $2,548.36 | $4,220.75 | $1,391.58 | $1,122,985.36 |
| 101 | 10/01/2033 | $1,122,985.36 | $2,557.92 | $4,211.20 | $1,391.58 | $1,120,427.44 |
| 102 | 11/01/2033 | $1,120,427.44 | $2,567.51 | $4,201.60 | $1,391.58 | $1,117,859.93 |
| 103 | 12/01/2033 | $1,117,859.93 | $2,577.14 | $4,191.97 | $1,391.58 | $1,115,282.79 |
| 104 | 01/01/2034 | $1,115,282.79 | $2,586.80 | $4,182.31 | $1,391.58 | $1,112,695.99 |
| 105 | 02/01/2034 | $1,112,695.99 | $2,596.50 | $4,172.61 | $1,391.58 | $1,110,099.49 |
| 106 | 03/01/2034 | $1,110,099.49 | $2,606.24 | $4,162.87 | $1,391.58 | $1,107,493.25 |
| 107 | 04/01/2034 | $1,107,493.25 | $2,616.01 | $4,153.10 | $1,391.58 | $1,104,877.23 |
| 108 | 05/01/2034 | $1,104,877.23 | $2,625.82 | $4,143.29 | $1,391.58 | $1,102,251.41 |
| 109 | 06/01/2034 | $1,102,251.41 | $2,635.67 | $4,133.44 | $1,391.58 | $1,099,615.74 |
| 110 | 07/01/2034 | $1,099,615.74 | $2,645.55 | $4,123.56 | $1,391.58 | $1,096,970.18 |
| 111 | 08/01/2034 | $1,096,970.18 | $2,655.47 | $4,113.64 | $1,391.58 | $1,094,314.71 |
| 112 | 09/01/2034 | $1,094,314.71 | $2,665.43 | $4,103.68 | $1,391.58 | $1,091,649.28 |
| 113 | 10/01/2034 | $1,091,649.28 | $2,675.43 | $4,093.68 | $1,391.58 | $1,088,973.85 |
| 114 | 11/01/2034 | $1,088,973.85 | $2,685.46 | $4,083.65 | $1,391.58 | $1,086,288.39 |
| 115 | 12/01/2034 | $1,086,288.39 | $2,695.53 | $4,073.58 | $1,391.58 | $1,083,592.86 |
| 116 | 01/01/2035 | $1,083,592.86 | $2,705.64 | $4,063.47 | $1,391.58 | $1,080,887.22 |
| 117 | 02/01/2035 | $1,080,887.22 | $2,715.79 | $4,053.33 | $1,391.58 | $1,078,171.43 |
| 118 | 03/01/2035 | $1,078,171.43 | $2,725.97 | $4,043.14 | $1,391.58 | $1,075,445.46 |
| 119 | 04/01/2035 | $1,075,445.46 | $2,736.19 | $4,032.92 | $1,391.58 | $1,072,709.27 |
| 120 | 05/01/2035 | $1,072,709.27 | $2,746.45 | $4,022.66 | $1,391.58 | $1,069,962.81 |
| 121 | 06/01/2035 | $1,069,962.81 | $2,756.75 | $4,012.36 | $1,391.58 | $1,067,206.06 |
| 122 | 07/01/2035 | $1,067,206.06 | $2,767.09 | $4,002.02 | $1,391.58 | $1,064,438.97 |
| 123 | 08/01/2035 | $1,064,438.97 | $2,777.47 | $3,991.65 | $1,391.58 | $1,061,661.50 |
| 124 | 09/01/2035 | $1,061,661.50 | $2,787.88 | $3,981.23 | $1,391.58 | $1,058,873.62 |
| 125 | 10/01/2035 | $1,058,873.62 | $2,798.34 | $3,970.78 | $1,391.58 | $1,056,075.28 |
| 126 | 11/01/2035 | $1,056,075.28 | $2,808.83 | $3,960.28 | $1,391.58 | $1,053,266.45 |
| 127 | 12/01/2035 | $1,053,266.45 | $2,819.36 | $3,949.75 | $1,391.58 | $1,050,447.09 |
| 128 | 01/01/2036 | $1,050,447.09 | $2,829.94 | $3,939.18 | $1,391.58 | $1,047,617.15 |
| 129 | 02/01/2036 | $1,047,617.15 | $2,840.55 | $3,928.56 | $1,391.58 | $1,044,776.60 |
| 130 | 03/01/2036 | $1,044,776.60 | $2,851.20 | $3,917.91 | $1,391.58 | $1,041,925.40 |
| 131 | 04/01/2036 | $1,041,925.40 | $2,861.89 | $3,907.22 | $1,391.58 | $1,039,063.51 |
| 132 | 05/01/2036 | $1,039,063.51 | $2,872.62 | $3,896.49 | $1,391.58 | $1,036,190.89 |
| 133 | 06/01/2036 | $1,036,190.89 | $2,883.40 | $3,885.72 | $1,391.58 | $1,033,307.49 |
| 134 | 07/01/2036 | $1,033,307.49 | $2,894.21 | $3,874.90 | $1,391.58 | $1,030,413.28 |
| 135 | 08/01/2036 | $1,030,413.28 | $2,905.06 | $3,864.05 | $1,391.58 | $1,027,508.22 |
| 136 | 09/01/2036 | $1,027,508.22 | $2,915.96 | $3,853.16 | $1,391.58 | $1,024,592.26 |
| 137 | 10/01/2036 | $1,024,592.26 | $2,926.89 | $3,842.22 | $1,391.58 | $1,021,665.37 |
| 138 | 11/01/2036 | $1,021,665.37 | $2,937.87 | $3,831.25 | $1,391.58 | $1,018,727.50 |
| 139 | 12/01/2036 | $1,018,727.50 | $2,948.88 | $3,820.23 | $1,391.58 | $1,015,778.61 |
| 140 | 01/01/2037 | $1,015,778.61 | $2,959.94 | $3,809.17 | $1,391.58 | $1,012,818.67 |
| 141 | 02/01/2037 | $1,012,818.67 | $2,971.04 | $3,798.07 | $1,391.58 | $1,009,847.63 |
| 142 | 03/01/2037 | $1,009,847.63 | $2,982.18 | $3,786.93 | $1,391.58 | $1,006,865.44 |
| 143 | 04/01/2037 | $1,006,865.44 | $2,993.37 | $3,775.75 | $1,391.58 | $1,003,872.07 |
| 144 | 05/01/2037 | $1,003,872.07 | $3,004.59 | $3,764.52 | $1,391.58 | $1,000,867.48 |
| 145 | 06/01/2037 | $1,000,867.48 | $3,015.86 | $3,753.25 | $1,391.58 | $997,851.62 |
| 146 | 07/01/2037 | $997,851.62 | $3,027.17 | $3,741.94 | $1,391.58 | $994,824.45 |
| 147 | 08/01/2037 | $994,824.45 | $3,038.52 | $3,730.59 | $1,391.58 | $991,785.93 |
| 148 | 09/01/2037 | $991,785.93 | $3,049.92 | $3,719.20 | $1,391.58 | $988,736.02 |
| 149 | 10/01/2037 | $988,736.02 | $3,061.35 | $3,707.76 | $1,391.58 | $985,674.66 |
| 150 | 11/01/2037 | $985,674.66 | $3,072.83 | $3,696.28 | $1,391.58 | $982,601.83 |
| 151 | 12/01/2037 | $982,601.83 | $3,084.36 | $3,684.76 | $1,391.58 | $979,517.47 |
| 152 | 01/01/2038 | $979,517.47 | $3,095.92 | $3,673.19 | $1,391.58 | $976,421.55 |
| 153 | 02/01/2038 | $976,421.55 | $3,107.53 | $3,661.58 | $1,391.58 | $973,314.02 |
| 154 | 03/01/2038 | $973,314.02 | $3,119.19 | $3,649.93 | $1,391.58 | $970,194.83 |
| 155 | 04/01/2038 | $970,194.83 | $3,130.88 | $3,638.23 | $1,391.58 | $967,063.95 |
| 156 | 05/01/2038 | $967,063.95 | $3,142.62 | $3,626.49 | $1,391.58 | $963,921.33 |
| 157 | 06/01/2038 | $963,921.33 | $3,154.41 | $3,614.70 | $1,391.58 | $960,766.92 |
| 158 | 07/01/2038 | $960,766.92 | $3,166.24 | $3,602.88 | $1,391.58 | $957,600.68 |
| 159 | 08/01/2038 | $957,600.68 | $3,178.11 | $3,591.00 | $1,391.58 | $954,422.57 |
| 160 | 09/01/2038 | $954,422.57 | $3,190.03 | $3,579.08 | $1,391.58 | $951,232.54 |
| 161 | 10/01/2038 | $951,232.54 | $3,201.99 | $3,567.12 | $1,391.58 | $948,030.55 |
| 162 | 11/01/2038 | $948,030.55 | $3,214.00 | $3,555.11 | $1,391.58 | $944,816.55 |
| 163 | 12/01/2038 | $944,816.55 | $3,226.05 | $3,543.06 | $1,391.58 | $941,590.50 |
| 164 | 01/01/2039 | $941,590.50 | $3,238.15 | $3,530.96 | $1,391.58 | $938,352.35 |
| 165 | 02/01/2039 | $938,352.35 | $3,250.29 | $3,518.82 | $1,391.58 | $935,102.06 |
| 166 | 03/01/2039 | $935,102.06 | $3,262.48 | $3,506.63 | $1,391.58 | $931,839.58 |
| 167 | 04/01/2039 | $931,839.58 | $3,274.71 | $3,494.40 | $1,391.58 | $928,564.87 |
| 168 | 05/01/2039 | $928,564.87 | $3,286.99 | $3,482.12 | $1,391.58 | $925,277.87 |
| 169 | 06/01/2039 | $925,277.87 | $3,299.32 | $3,469.79 | $1,391.58 | $921,978.55 |
| 170 | 07/01/2039 | $921,978.55 | $3,311.69 | $3,457.42 | $1,391.58 | $918,666.86 |
| 171 | 08/01/2039 | $918,666.86 | $3,324.11 | $3,445.00 | $1,391.58 | $915,342.75 |
| 172 | 09/01/2039 | $915,342.75 | $3,336.58 | $3,432.54 | $1,391.58 | $912,006.17 |
| 173 | 10/01/2039 | $912,006.17 | $3,349.09 | $3,420.02 | $1,391.58 | $908,657.08 |
| 174 | 11/01/2039 | $908,657.08 | $3,361.65 | $3,407.46 | $1,391.58 | $905,295.43 |
| 175 | 12/01/2039 | $905,295.43 | $3,374.26 | $3,394.86 | $1,391.58 | $901,921.17 |
| 176 | 01/01/2040 | $901,921.17 | $3,386.91 | $3,382.20 | $1,391.58 | $898,534.26 |
| 177 | 02/01/2040 | $898,534.26 | $3,399.61 | $3,369.50 | $1,391.58 | $895,134.66 |
| 178 | 03/01/2040 | $895,134.66 | $3,412.36 | $3,356.75 | $1,391.58 | $891,722.30 |
| 179 | 04/01/2040 | $891,722.30 | $3,425.15 | $3,343.96 | $1,391.58 | $888,297.14 |
| 180 | 05/01/2040 | $888,297.14 | $3,438.00 | $3,331.11 | $1,391.58 | $884,859.14 |
| 181 | 06/01/2040 | $884,859.14 | $3,450.89 | $3,318.22 | $1,391.58 | $881,408.25 |
| 182 | 07/01/2040 | $881,408.25 | $3,463.83 | $3,305.28 | $1,391.58 | $877,944.42 |
| 183 | 08/01/2040 | $877,944.42 | $3,476.82 | $3,292.29 | $1,391.58 | $874,467.60 |
| 184 | 09/01/2040 | $874,467.60 | $3,489.86 | $3,279.25 | $1,391.58 | $870,977.74 |
| 185 | 10/01/2040 | $870,977.74 | $3,502.95 | $3,266.17 | $1,391.58 | $867,474.79 |
| 186 | 11/01/2040 | $867,474.79 | $3,516.08 | $3,253.03 | $1,391.58 | $863,958.71 |
| 187 | 12/01/2040 | $863,958.71 | $3,529.27 | $3,239.85 | $1,391.58 | $860,429.44 |
| 188 | 01/01/2041 | $860,429.44 | $3,542.50 | $3,226.61 | $1,391.58 | $856,886.94 |
| 189 | 02/01/2041 | $856,886.94 | $3,555.79 | $3,213.33 | $1,391.58 | $853,331.15 |
| 190 | 03/01/2041 | $853,331.15 | $3,569.12 | $3,199.99 | $1,391.58 | $849,762.03 |
| 191 | 04/01/2041 | $849,762.03 | $3,582.51 | $3,186.61 | $1,391.58 | $846,179.53 |
| 192 | 05/01/2041 | $846,179.53 | $3,595.94 | $3,173.17 | $1,391.58 | $842,583.59 |
| 193 | 06/01/2041 | $842,583.59 | $3,609.42 | $3,159.69 | $1,391.58 | $838,974.16 |
| 194 | 07/01/2041 | $838,974.16 | $3,622.96 | $3,146.15 | $1,391.58 | $835,351.20 |
| 195 | 08/01/2041 | $835,351.20 | $3,636.55 | $3,132.57 | $1,391.58 | $831,714.66 |
| 196 | 09/01/2041 | $831,714.66 | $3,650.18 | $3,118.93 | $1,391.58 | $828,064.47 |
| 197 | 10/01/2041 | $828,064.47 | $3,663.87 | $3,105.24 | $1,391.58 | $824,400.60 |
| 198 | 11/01/2041 | $824,400.60 | $3,677.61 | $3,091.50 | $1,391.58 | $820,722.99 |
| 199 | 12/01/2041 | $820,722.99 | $3,691.40 | $3,077.71 | $1,391.58 | $817,031.59 |
| 200 | 01/01/2042 | $817,031.59 | $3,705.24 | $3,063.87 | $1,391.58 | $813,326.34 |
| 201 | 02/01/2042 | $813,326.34 | $3,719.14 | $3,049.97 | $1,391.58 | $809,607.20 |
| 202 | 03/01/2042 | $809,607.20 | $3,733.09 | $3,036.03 | $1,391.58 | $805,874.12 |
| 203 | 04/01/2042 | $805,874.12 | $3,747.09 | $3,022.03 | $1,391.58 | $802,127.03 |
| 204 | 05/01/2042 | $802,127.03 | $3,761.14 | $3,007.98 | $1,391.58 | $798,365.90 |
| 205 | 06/01/2042 | $798,365.90 | $3,775.24 | $2,993.87 | $1,391.58 | $794,590.66 |
| 206 | 07/01/2042 | $794,590.66 | $3,789.40 | $2,979.71 | $1,391.58 | $790,801.26 |
| 207 | 08/01/2042 | $790,801.26 | $3,803.61 | $2,965.50 | $1,391.58 | $786,997.65 |
| 208 | 09/01/2042 | $786,997.65 | $3,817.87 | $2,951.24 | $1,391.58 | $783,179.78 |
| 209 | 10/01/2042 | $783,179.78 | $3,832.19 | $2,936.92 | $1,391.58 | $779,347.59 |
| 210 | 11/01/2042 | $779,347.59 | $3,846.56 | $2,922.55 | $1,391.58 | $775,501.03 |
| 211 | 12/01/2042 | $775,501.03 | $3,860.98 | $2,908.13 | $1,391.58 | $771,640.04 |
| 212 | 01/01/2043 | $771,640.04 | $3,875.46 | $2,893.65 | $1,391.58 | $767,764.58 |
| 213 | 02/01/2043 | $767,764.58 | $3,890.00 | $2,879.12 | $1,391.58 | $763,874.59 |
| 214 | 03/01/2043 | $763,874.59 | $3,904.58 | $2,864.53 | $1,391.58 | $759,970.00 |
| 215 | 04/01/2043 | $759,970.00 | $3,919.23 | $2,849.89 | $1,391.58 | $756,050.78 |
| 216 | 05/01/2043 | $756,050.78 | $3,933.92 | $2,835.19 | $1,391.58 | $752,116.85 |
| 217 | 06/01/2043 | $752,116.85 | $3,948.67 | $2,820.44 | $1,391.58 | $748,168.18 |
| 218 | 07/01/2043 | $748,168.18 | $3,963.48 | $2,805.63 | $1,391.58 | $744,204.70 |
| 219 | 08/01/2043 | $744,204.70 | $3,978.35 | $2,790.77 | $1,391.58 | $740,226.35 |
| 220 | 09/01/2043 | $740,226.35 | $3,993.26 | $2,775.85 | $1,391.58 | $736,233.09 |
| 221 | 10/01/2043 | $736,233.09 | $4,008.24 | $2,760.87 | $1,391.58 | $732,224.85 |
| 222 | 11/01/2043 | $732,224.85 | $4,023.27 | $2,745.84 | $1,391.58 | $728,201.58 |
| 223 | 12/01/2043 | $728,201.58 | $4,038.36 | $2,730.76 | $1,391.58 | $724,163.22 |
| 224 | 01/01/2044 | $724,163.22 | $4,053.50 | $2,715.61 | $1,391.58 | $720,109.72 |
| 225 | 02/01/2044 | $720,109.72 | $4,068.70 | $2,700.41 | $1,391.58 | $716,041.02 |
| 226 | 03/01/2044 | $716,041.02 | $4,083.96 | $2,685.15 | $1,391.58 | $711,957.06 |
| 227 | 04/01/2044 | $711,957.06 | $4,099.27 | $2,669.84 | $1,391.58 | $707,857.79 |
| 228 | 05/01/2044 | $707,857.79 | $4,114.65 | $2,654.47 | $1,391.58 | $703,743.14 |
| 229 | 06/01/2044 | $703,743.14 | $4,130.08 | $2,639.04 | $1,391.58 | $699,613.06 |
| 230 | 07/01/2044 | $699,613.06 | $4,145.56 | $2,623.55 | $1,391.58 | $695,467.50 |
| 231 | 08/01/2044 | $695,467.50 | $4,161.11 | $2,608.00 | $1,391.58 | $691,306.39 |
| 232 | 09/01/2044 | $691,306.39 | $4,176.71 | $2,592.40 | $1,391.58 | $687,129.67 |
| 233 | 10/01/2044 | $687,129.67 | $4,192.38 | $2,576.74 | $1,391.58 | $682,937.30 |
| 234 | 11/01/2044 | $682,937.30 | $4,208.10 | $2,561.01 | $1,391.58 | $678,729.20 |
| 235 | 12/01/2044 | $678,729.20 | $4,223.88 | $2,545.23 | $1,391.58 | $674,505.32 |
| 236 | 01/01/2045 | $674,505.32 | $4,239.72 | $2,529.39 | $1,391.58 | $670,265.60 |
| 237 | 02/01/2045 | $670,265.60 | $4,255.62 | $2,513.50 | $1,391.58 | $666,009.99 |
| 238 | 03/01/2045 | $666,009.99 | $4,271.58 | $2,497.54 | $1,391.58 | $661,738.41 |
| 239 | 04/01/2045 | $661,738.41 | $4,287.59 | $2,481.52 | $1,391.58 | $657,450.82 |
| 240 | 05/01/2045 | $657,450.82 | $4,303.67 | $2,465.44 | $1,391.58 | $653,147.14 |
| 241 | 06/01/2045 | $653,147.14 | $4,319.81 | $2,449.30 | $1,391.58 | $648,827.33 |
| 242 | 07/01/2045 | $648,827.33 | $4,336.01 | $2,433.10 | $1,391.58 | $644,491.32 |
| 243 | 08/01/2045 | $644,491.32 | $4,352.27 | $2,416.84 | $1,391.58 | $640,139.05 |
| 244 | 09/01/2045 | $640,139.05 | $4,368.59 | $2,400.52 | $1,391.58 | $635,770.46 |
| 245 | 10/01/2045 | $635,770.46 | $4,384.97 | $2,384.14 | $1,391.58 | $631,385.49 |
| 246 | 11/01/2045 | $631,385.49 | $4,401.42 | $2,367.70 | $1,391.58 | $626,984.07 |
| 247 | 12/01/2045 | $626,984.07 | $4,417.92 | $2,351.19 | $1,391.58 | $622,566.15 |
| 248 | 01/01/2046 | $622,566.15 | $4,434.49 | $2,334.62 | $1,391.58 | $618,131.66 |
| 249 | 02/01/2046 | $618,131.66 | $4,451.12 | $2,317.99 | $1,391.58 | $613,680.54 |
| 250 | 03/01/2046 | $613,680.54 | $4,467.81 | $2,301.30 | $1,391.58 | $609,212.72 |
| 251 | 04/01/2046 | $609,212.72 | $4,484.57 | $2,284.55 | $1,391.58 | $604,728.16 |
| 252 | 05/01/2046 | $604,728.16 | $4,501.38 | $2,267.73 | $1,391.58 | $600,226.78 |
| 253 | 06/01/2046 | $600,226.78 | $4,518.26 | $2,250.85 | $1,391.58 | $595,708.51 |
| 254 | 07/01/2046 | $595,708.51 | $4,535.21 | $2,233.91 | $1,391.58 | $591,173.31 |
| 255 | 08/01/2046 | $591,173.31 | $4,552.21 | $2,216.90 | $1,391.58 | $586,621.10 |
| 256 | 09/01/2046 | $586,621.10 | $4,569.28 | $2,199.83 | $1,391.58 | $582,051.81 |
| 257 | 10/01/2046 | $582,051.81 | $4,586.42 | $2,182.69 | $1,391.58 | $577,465.39 |
| 258 | 11/01/2046 | $577,465.39 | $4,603.62 | $2,165.50 | $1,391.58 | $572,861.77 |
| 259 | 12/01/2046 | $572,861.77 | $4,620.88 | $2,148.23 | $1,391.58 | $568,240.89 |
| 260 | 01/01/2047 | $568,240.89 | $4,638.21 | $2,130.90 | $1,391.58 | $563,602.68 |
| 261 | 02/01/2047 | $563,602.68 | $4,655.60 | $2,113.51 | $1,391.58 | $558,947.08 |
| 262 | 03/01/2047 | $558,947.08 | $4,673.06 | $2,096.05 | $1,391.58 | $554,274.02 |
| 263 | 04/01/2047 | $554,274.02 | $4,690.59 | $2,078.53 | $1,391.58 | $549,583.43 |
| 264 | 05/01/2047 | $549,583.43 | $4,708.18 | $2,060.94 | $1,391.58 | $544,875.26 |
| 265 | 06/01/2047 | $544,875.26 | $4,725.83 | $2,043.28 | $1,391.58 | $540,149.43 |
| 266 | 07/01/2047 | $540,149.43 | $4,743.55 | $2,025.56 | $1,391.58 | $535,405.87 |
| 267 | 08/01/2047 | $535,405.87 | $4,761.34 | $2,007.77 | $1,391.58 | $530,644.53 |
| 268 | 09/01/2047 | $530,644.53 | $4,779.20 | $1,989.92 | $1,391.58 | $525,865.34 |
| 269 | 10/01/2047 | $525,865.34 | $4,797.12 | $1,972.00 | $1,391.58 | $521,068.22 |
| 270 | 11/01/2047 | $521,068.22 | $4,815.11 | $1,954.01 | $1,391.58 | $516,253.11 |
| 271 | 12/01/2047 | $516,253.11 | $4,833.16 | $1,935.95 | $1,391.58 | $511,419.95 |
| 272 | 01/01/2048 | $511,419.95 | $4,851.29 | $1,917.82 | $1,391.58 | $506,568.66 |
| 273 | 02/01/2048 | $506,568.66 | $4,869.48 | $1,899.63 | $1,391.58 | $501,699.18 |
| 274 | 03/01/2048 | $501,699.18 | $4,887.74 | $1,881.37 | $1,391.58 | $496,811.44 |
| 275 | 04/01/2048 | $496,811.44 | $4,906.07 | $1,863.04 | $1,391.58 | $491,905.37 |
| 276 | 05/01/2048 | $491,905.37 | $4,924.47 | $1,844.65 | $1,391.58 | $486,980.90 |
| 277 | 06/01/2048 | $486,980.90 | $4,942.93 | $1,826.18 | $1,391.58 | $482,037.97 |
| 278 | 07/01/2048 | $482,037.97 | $4,961.47 | $1,807.64 | $1,391.58 | $477,076.50 |
| 279 | 08/01/2048 | $477,076.50 | $4,980.08 | $1,789.04 | $1,391.58 | $472,096.42 |
| 280 | 09/01/2048 | $472,096.42 | $4,998.75 | $1,770.36 | $1,391.58 | $467,097.67 |
| 281 | 10/01/2048 | $467,097.67 | $5,017.50 | $1,751.62 | $1,391.58 | $462,080.17 |
| 282 | 11/01/2048 | $462,080.17 | $5,036.31 | $1,732.80 | $1,391.58 | $457,043.86 |
| 283 | 12/01/2048 | $457,043.86 | $5,055.20 | $1,713.91 | $1,391.58 | $451,988.66 |
| 284 | 01/01/2049 | $451,988.66 | $5,074.16 | $1,694.96 | $1,391.58 | $446,914.50 |
| 285 | 02/01/2049 | $446,914.50 | $5,093.18 | $1,675.93 | $1,391.58 | $441,821.32 |
| 286 | 03/01/2049 | $441,821.32 | $5,112.28 | $1,656.83 | $1,391.58 | $436,709.04 |
| 287 | 04/01/2049 | $436,709.04 | $5,131.45 | $1,637.66 | $1,391.58 | $431,577.58 |
| 288 | 05/01/2049 | $431,577.58 | $5,150.70 | $1,618.42 | $1,391.58 | $426,426.89 |
| 289 | 06/01/2049 | $426,426.89 | $5,170.01 | $1,599.10 | $1,391.58 | $421,256.87 |
| 290 | 07/01/2049 | $421,256.87 | $5,189.40 | $1,579.71 | $1,391.58 | $416,067.47 |
| 291 | 08/01/2049 | $416,067.47 | $5,208.86 | $1,560.25 | $1,391.58 | $410,858.61 |
| 292 | 09/01/2049 | $410,858.61 | $5,228.39 | $1,540.72 | $1,391.58 | $405,630.22 |
| 293 | 10/01/2049 | $405,630.22 | $5,248.00 | $1,521.11 | $1,391.58 | $400,382.22 |
| 294 | 11/01/2049 | $400,382.22 | $5,267.68 | $1,501.43 | $1,391.58 | $395,114.54 |
| 295 | 12/01/2049 | $395,114.54 | $5,287.43 | $1,481.68 | $1,391.58 | $389,827.11 |
| 296 | 01/01/2050 | $389,827.11 | $5,307.26 | $1,461.85 | $1,391.58 | $384,519.85 |
| 297 | 02/01/2050 | $384,519.85 | $5,327.16 | $1,441.95 | $1,391.58 | $379,192.68 |
| 298 | 03/01/2050 | $379,192.68 | $5,347.14 | $1,421.97 | $1,391.58 | $373,845.54 |
| 299 | 04/01/2050 | $373,845.54 | $5,367.19 | $1,401.92 | $1,391.58 | $368,478.35 |
| 300 | 05/01/2050 | $368,478.35 | $5,387.32 | $1,381.79 | $1,391.58 | $363,091.03 |
| 301 | 06/01/2050 | $363,091.03 | $5,407.52 | $1,361.59 | $1,391.58 | $357,683.51 |
| 302 | 07/01/2050 | $357,683.51 | $5,427.80 | $1,341.31 | $1,391.58 | $352,255.71 |
| 303 | 08/01/2050 | $352,255.71 | $5,448.15 | $1,320.96 | $1,391.58 | $346,807.55 |
| 304 | 09/01/2050 | $346,807.55 | $5,468.58 | $1,300.53 | $1,391.58 | $341,338.97 |
| 305 | 10/01/2050 | $341,338.97 | $5,489.09 | $1,280.02 | $1,391.58 | $335,849.88 |
| 306 | 11/01/2050 | $335,849.88 | $5,509.68 | $1,259.44 | $1,391.58 | $330,340.20 |
| 307 | 12/01/2050 | $330,340.20 | $5,530.34 | $1,238.78 | $1,391.58 | $324,809.86 |
| 308 | 01/01/2051 | $324,809.86 | $5,551.08 | $1,218.04 | $1,391.58 | $319,258.79 |
| 309 | 02/01/2051 | $319,258.79 | $5,571.89 | $1,197.22 | $1,391.58 | $313,686.90 |
| 310 | 03/01/2051 | $313,686.90 | $5,592.79 | $1,176.33 | $1,391.58 | $308,094.11 |
| 311 | 04/01/2051 | $308,094.11 | $5,613.76 | $1,155.35 | $1,391.58 | $302,480.35 |
| 312 | 05/01/2051 | $302,480.35 | $5,634.81 | $1,134.30 | $1,391.58 | $296,845.54 |
| 313 | 06/01/2051 | $296,845.54 | $5,655.94 | $1,113.17 | $1,391.58 | $291,189.59 |
| 314 | 07/01/2051 | $291,189.59 | $5,677.15 | $1,091.96 | $1,391.58 | $285,512.44 |
| 315 | 08/01/2051 | $285,512.44 | $5,698.44 | $1,070.67 | $1,391.58 | $279,814.00 |
| 316 | 09/01/2051 | $279,814.00 | $5,719.81 | $1,049.30 | $1,391.58 | $274,094.19 |
| 317 | 10/01/2051 | $274,094.19 | $5,741.26 | $1,027.85 | $1,391.58 | $268,352.93 |
| 318 | 11/01/2051 | $268,352.93 | $5,762.79 | $1,006.32 | $1,391.58 | $262,590.14 |
| 319 | 12/01/2051 | $262,590.14 | $5,784.40 | $984.71 | $1,391.58 | $256,805.74 |
| 320 | 01/01/2052 | $256,805.74 | $5,806.09 | $963.02 | $1,391.58 | $250,999.65 |
| 321 | 02/01/2052 | $250,999.65 | $5,827.86 | $941.25 | $1,391.58 | $245,171.79 |
| 322 | 03/01/2052 | $245,171.79 | $5,849.72 | $919.39 | $1,391.58 | $239,322.07 |
| 323 | 04/01/2052 | $239,322.07 | $5,871.66 | $897.46 | $1,391.58 | $233,450.41 |
| 324 | 05/01/2052 | $233,450.41 | $5,893.67 | $875.44 | $1,391.58 | $227,556.74 |
| 325 | 06/01/2052 | $227,556.74 | $5,915.78 | $853.34 | $1,391.58 | $221,640.96 |
| 326 | 07/01/2052 | $221,640.96 | $5,937.96 | $831.15 | $1,391.58 | $215,703.00 |
| 327 | 08/01/2052 | $215,703.00 | $5,960.23 | $808.89 | $1,391.58 | $209,742.78 |
| 328 | 09/01/2052 | $209,742.78 | $5,982.58 | $786.54 | $1,391.58 | $203,760.20 |
| 329 | 10/01/2052 | $203,760.20 | $6,005.01 | $764.10 | $1,391.58 | $197,755.19 |
| 330 | 11/01/2052 | $197,755.19 | $6,027.53 | $741.58 | $1,391.58 | $191,727.65 |
| 331 | 12/01/2052 | $191,727.65 | $6,050.13 | $718.98 | $1,391.58 | $185,677.52 |
| 332 | 01/01/2053 | $185,677.52 | $6,072.82 | $696.29 | $1,391.58 | $179,604.70 |
| 333 | 02/01/2053 | $179,604.70 | $6,095.60 | $673.52 | $1,391.58 | $173,509.10 |
| 334 | 03/01/2053 | $173,509.10 | $6,118.45 | $650.66 | $1,391.58 | $167,390.65 |
| 335 | 04/01/2053 | $167,390.65 | $6,141.40 | $627.71 | $1,391.58 | $161,249.25 |
| 336 | 05/01/2053 | $161,249.25 | $6,164.43 | $604.68 | $1,391.58 | $155,084.82 |
| 337 | 06/01/2053 | $155,084.82 | $6,187.54 | $581.57 | $1,391.58 | $148,897.28 |
| 338 | 07/01/2053 | $148,897.28 | $6,210.75 | $558.36 | $1,391.58 | $142,686.53 |
| 339 | 08/01/2053 | $142,686.53 | $6,234.04 | $535.07 | $1,391.58 | $136,452.49 |
| 340 | 09/01/2053 | $136,452.49 | $6,257.42 | $511.70 | $1,391.58 | $130,195.07 |
| 341 | 10/01/2053 | $130,195.07 | $6,280.88 | $488.23 | $1,391.58 | $123,914.19 |
| 342 | 11/01/2053 | $123,914.19 | $6,304.43 | $464.68 | $1,391.58 | $117,609.76 |
| 343 | 12/01/2053 | $117,609.76 | $6,328.08 | $441.04 | $1,391.58 | $111,281.68 |
| 344 | 01/01/2054 | $111,281.68 | $6,351.81 | $417.31 | $1,391.58 | $104,929.87 |
| 345 | 02/01/2054 | $104,929.87 | $6,375.63 | $393.49 | $1,391.58 | $98,554.25 |
| 346 | 03/01/2054 | $98,554.25 | $6,399.53 | $369.58 | $1,391.58 | $92,154.71 |
| 347 | 04/01/2054 | $92,154.71 | $6,423.53 | $345.58 | $1,391.58 | $85,731.18 |
| 348 | 05/01/2054 | $85,731.18 | $6,447.62 | $321.49 | $1,391.58 | $79,283.56 |
| 349 | 06/01/2054 | $79,283.56 | $6,471.80 | $297.31 | $1,391.58 | $72,811.76 |
| 350 | 07/01/2054 | $72,811.76 | $6,496.07 | $273.04 | $1,391.58 | $66,315.69 |
| 351 | 08/01/2054 | $66,315.69 | $6,520.43 | $248.68 | $1,391.58 | $59,795.26 |
| 352 | 09/01/2054 | $59,795.26 | $6,544.88 | $224.23 | $1,391.58 | $53,250.38 |
| 353 | 10/01/2054 | $53,250.38 | $6,569.42 | $199.69 | $1,391.58 | $46,680.96 |
| 354 | 11/01/2054 | $46,680.96 | $6,594.06 | $175.05 | $1,391.58 | $40,086.90 |
| 355 | 12/01/2054 | $40,086.90 | $6,618.79 | $150.33 | $1,391.58 | $33,468.11 |
| 356 | 01/01/2055 | $33,468.11 | $6,643.61 | $125.51 | $1,391.58 | $26,824.50 |
| 357 | 02/01/2055 | $26,824.50 | $6,668.52 | $100.59 | $1,391.58 | $20,155.98 |
| 358 | 03/01/2055 | $20,155.98 | $6,693.53 | $75.58 | $1,391.58 | $13,462.45 |
| 359 | 04/01/2055 | $13,462.45 | $6,718.63 | $50.48 | $1,391.58 | $6,743.82 |
| 360 | 05/01/2055 | $6,743.82 | $6,743.82 | $25.29 | $1,391.58 | $0.00 |