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: $8,160.98
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 | $1,336,000.00 | $1,759.32 | $5,010.00 | $1,391.67 | $1,334,240.68 |
| 2 | 07/01/2025 | $1,334,240.68 | $1,765.91 | $5,003.40 | $1,391.67 | $1,332,474.77 |
| 3 | 08/01/2025 | $1,332,474.77 | $1,772.54 | $4,996.78 | $1,391.67 | $1,330,702.24 |
| 4 | 09/01/2025 | $1,330,702.24 | $1,779.18 | $4,990.13 | $1,391.67 | $1,328,923.05 |
| 5 | 10/01/2025 | $1,328,923.05 | $1,785.85 | $4,983.46 | $1,391.67 | $1,327,137.20 |
| 6 | 11/01/2025 | $1,327,137.20 | $1,792.55 | $4,976.76 | $1,391.67 | $1,325,344.65 |
| 7 | 12/01/2025 | $1,325,344.65 | $1,799.27 | $4,970.04 | $1,391.67 | $1,323,545.37 |
| 8 | 01/01/2026 | $1,323,545.37 | $1,806.02 | $4,963.30 | $1,391.67 | $1,321,739.35 |
| 9 | 02/01/2026 | $1,321,739.35 | $1,812.79 | $4,956.52 | $1,391.67 | $1,319,926.56 |
| 10 | 03/01/2026 | $1,319,926.56 | $1,819.59 | $4,949.72 | $1,391.67 | $1,318,106.97 |
| 11 | 04/01/2026 | $1,318,106.97 | $1,826.41 | $4,942.90 | $1,391.67 | $1,316,280.56 |
| 12 | 05/01/2026 | $1,316,280.56 | $1,833.26 | $4,936.05 | $1,391.67 | $1,314,447.29 |
| 13 | 06/01/2026 | $1,314,447.29 | $1,840.14 | $4,929.18 | $1,391.67 | $1,312,607.15 |
| 14 | 07/01/2026 | $1,312,607.15 | $1,847.04 | $4,922.28 | $1,391.67 | $1,310,760.11 |
| 15 | 08/01/2026 | $1,310,760.11 | $1,853.97 | $4,915.35 | $1,391.67 | $1,308,906.15 |
| 16 | 09/01/2026 | $1,308,906.15 | $1,860.92 | $4,908.40 | $1,391.67 | $1,307,045.23 |
| 17 | 10/01/2026 | $1,307,045.23 | $1,867.90 | $4,901.42 | $1,391.67 | $1,305,177.33 |
| 18 | 11/01/2026 | $1,305,177.33 | $1,874.90 | $4,894.42 | $1,391.67 | $1,303,302.43 |
| 19 | 12/01/2026 | $1,303,302.43 | $1,881.93 | $4,887.38 | $1,391.67 | $1,301,420.50 |
| 20 | 01/01/2027 | $1,301,420.50 | $1,888.99 | $4,880.33 | $1,391.67 | $1,299,531.51 |
| 21 | 02/01/2027 | $1,299,531.51 | $1,896.07 | $4,873.24 | $1,391.67 | $1,297,635.44 |
| 22 | 03/01/2027 | $1,297,635.44 | $1,903.18 | $4,866.13 | $1,391.67 | $1,295,732.26 |
| 23 | 04/01/2027 | $1,295,732.26 | $1,910.32 | $4,859.00 | $1,391.67 | $1,293,821.94 |
| 24 | 05/01/2027 | $1,293,821.94 | $1,917.48 | $4,851.83 | $1,391.67 | $1,291,904.46 |
| 25 | 06/01/2027 | $1,291,904.46 | $1,924.67 | $4,844.64 | $1,391.67 | $1,289,979.78 |
| 26 | 07/01/2027 | $1,289,979.78 | $1,931.89 | $4,837.42 | $1,391.67 | $1,288,047.89 |
| 27 | 08/01/2027 | $1,288,047.89 | $1,939.14 | $4,830.18 | $1,391.67 | $1,286,108.75 |
| 28 | 09/01/2027 | $1,286,108.75 | $1,946.41 | $4,822.91 | $1,391.67 | $1,284,162.35 |
| 29 | 10/01/2027 | $1,284,162.35 | $1,953.71 | $4,815.61 | $1,391.67 | $1,282,208.64 |
| 30 | 11/01/2027 | $1,282,208.64 | $1,961.03 | $4,808.28 | $1,391.67 | $1,280,247.61 |
| 31 | 12/01/2027 | $1,280,247.61 | $1,968.39 | $4,800.93 | $1,391.67 | $1,278,279.22 |
| 32 | 01/01/2028 | $1,278,279.22 | $1,975.77 | $4,793.55 | $1,391.67 | $1,276,303.45 |
| 33 | 02/01/2028 | $1,276,303.45 | $1,983.18 | $4,786.14 | $1,391.67 | $1,274,320.27 |
| 34 | 03/01/2028 | $1,274,320.27 | $1,990.61 | $4,778.70 | $1,391.67 | $1,272,329.66 |
| 35 | 04/01/2028 | $1,272,329.66 | $1,998.08 | $4,771.24 | $1,391.67 | $1,270,331.58 |
| 36 | 05/01/2028 | $1,270,331.58 | $2,005.57 | $4,763.74 | $1,391.67 | $1,268,326.00 |
| 37 | 06/01/2028 | $1,268,326.00 | $2,013.09 | $4,756.22 | $1,391.67 | $1,266,312.91 |
| 38 | 07/01/2028 | $1,266,312.91 | $2,020.64 | $4,748.67 | $1,391.67 | $1,264,292.27 |
| 39 | 08/01/2028 | $1,264,292.27 | $2,028.22 | $4,741.10 | $1,391.67 | $1,262,264.05 |
| 40 | 09/01/2028 | $1,262,264.05 | $2,035.83 | $4,733.49 | $1,391.67 | $1,260,228.22 |
| 41 | 10/01/2028 | $1,260,228.22 | $2,043.46 | $4,725.86 | $1,391.67 | $1,258,184.76 |
| 42 | 11/01/2028 | $1,258,184.76 | $2,051.12 | $4,718.19 | $1,391.67 | $1,256,133.64 |
| 43 | 12/01/2028 | $1,256,133.64 | $2,058.81 | $4,710.50 | $1,391.67 | $1,254,074.83 |
| 44 | 01/01/2029 | $1,254,074.83 | $2,066.54 | $4,702.78 | $1,391.67 | $1,252,008.29 |
| 45 | 02/01/2029 | $1,252,008.29 | $2,074.28 | $4,695.03 | $1,391.67 | $1,249,934.01 |
| 46 | 03/01/2029 | $1,249,934.01 | $2,082.06 | $4,687.25 | $1,391.67 | $1,247,851.94 |
| 47 | 04/01/2029 | $1,247,851.94 | $2,089.87 | $4,679.44 | $1,391.67 | $1,245,762.07 |
| 48 | 05/01/2029 | $1,245,762.07 | $2,097.71 | $4,671.61 | $1,391.67 | $1,243,664.36 |
| 49 | 06/01/2029 | $1,243,664.36 | $2,105.57 | $4,663.74 | $1,391.67 | $1,241,558.79 |
| 50 | 07/01/2029 | $1,241,558.79 | $2,113.47 | $4,655.85 | $1,391.67 | $1,239,445.32 |
| 51 | 08/01/2029 | $1,239,445.32 | $2,121.40 | $4,647.92 | $1,391.67 | $1,237,323.92 |
| 52 | 09/01/2029 | $1,237,323.92 | $2,129.35 | $4,639.96 | $1,391.67 | $1,235,194.57 |
| 53 | 10/01/2029 | $1,235,194.57 | $2,137.34 | $4,631.98 | $1,391.67 | $1,233,057.24 |
| 54 | 11/01/2029 | $1,233,057.24 | $2,145.35 | $4,623.96 | $1,391.67 | $1,230,911.89 |
| 55 | 12/01/2029 | $1,230,911.89 | $2,153.40 | $4,615.92 | $1,391.67 | $1,228,758.49 |
| 56 | 01/01/2030 | $1,228,758.49 | $2,161.47 | $4,607.84 | $1,391.67 | $1,226,597.02 |
| 57 | 02/01/2030 | $1,226,597.02 | $2,169.58 | $4,599.74 | $1,391.67 | $1,224,427.44 |
| 58 | 03/01/2030 | $1,224,427.44 | $2,177.71 | $4,591.60 | $1,391.67 | $1,222,249.73 |
| 59 | 04/01/2030 | $1,222,249.73 | $2,185.88 | $4,583.44 | $1,391.67 | $1,220,063.85 |
| 60 | 05/01/2030 | $1,220,063.85 | $2,194.08 | $4,575.24 | $1,391.67 | $1,217,869.77 |
| 61 | 06/01/2030 | $1,217,869.77 | $2,202.30 | $4,567.01 | $1,391.67 | $1,215,667.47 |
| 62 | 07/01/2030 | $1,215,667.47 | $2,210.56 | $4,558.75 | $1,391.67 | $1,213,456.91 |
| 63 | 08/01/2030 | $1,213,456.91 | $2,218.85 | $4,550.46 | $1,391.67 | $1,211,238.05 |
| 64 | 09/01/2030 | $1,211,238.05 | $2,227.17 | $4,542.14 | $1,391.67 | $1,209,010.88 |
| 65 | 10/01/2030 | $1,209,010.88 | $2,235.52 | $4,533.79 | $1,391.67 | $1,206,775.36 |
| 66 | 11/01/2030 | $1,206,775.36 | $2,243.91 | $4,525.41 | $1,391.67 | $1,204,531.45 |
| 67 | 12/01/2030 | $1,204,531.45 | $2,252.32 | $4,516.99 | $1,391.67 | $1,202,279.13 |
| 68 | 01/01/2031 | $1,202,279.13 | $2,260.77 | $4,508.55 | $1,391.67 | $1,200,018.36 |
| 69 | 02/01/2031 | $1,200,018.36 | $2,269.25 | $4,500.07 | $1,391.67 | $1,197,749.11 |
| 70 | 03/01/2031 | $1,197,749.11 | $2,277.76 | $4,491.56 | $1,391.67 | $1,195,471.35 |
| 71 | 04/01/2031 | $1,195,471.35 | $2,286.30 | $4,483.02 | $1,391.67 | $1,193,185.05 |
| 72 | 05/01/2031 | $1,193,185.05 | $2,294.87 | $4,474.44 | $1,391.67 | $1,190,890.18 |
| 73 | 06/01/2031 | $1,190,890.18 | $2,303.48 | $4,465.84 | $1,391.67 | $1,188,586.71 |
| 74 | 07/01/2031 | $1,188,586.71 | $2,312.12 | $4,457.20 | $1,391.67 | $1,186,274.59 |
| 75 | 08/01/2031 | $1,186,274.59 | $2,320.79 | $4,448.53 | $1,391.67 | $1,183,953.80 |
| 76 | 09/01/2031 | $1,183,953.80 | $2,329.49 | $4,439.83 | $1,391.67 | $1,181,624.31 |
| 77 | 10/01/2031 | $1,181,624.31 | $2,338.22 | $4,431.09 | $1,391.67 | $1,179,286.09 |
| 78 | 11/01/2031 | $1,179,286.09 | $2,346.99 | $4,422.32 | $1,391.67 | $1,176,939.10 |
| 79 | 12/01/2031 | $1,176,939.10 | $2,355.79 | $4,413.52 | $1,391.67 | $1,174,583.30 |
| 80 | 01/01/2032 | $1,174,583.30 | $2,364.63 | $4,404.69 | $1,391.67 | $1,172,218.67 |
| 81 | 02/01/2032 | $1,172,218.67 | $2,373.50 | $4,395.82 | $1,391.67 | $1,169,845.18 |
| 82 | 03/01/2032 | $1,169,845.18 | $2,382.40 | $4,386.92 | $1,391.67 | $1,167,462.78 |
| 83 | 04/01/2032 | $1,167,462.78 | $2,391.33 | $4,377.99 | $1,391.67 | $1,165,071.45 |
| 84 | 05/01/2032 | $1,165,071.45 | $2,400.30 | $4,369.02 | $1,391.67 | $1,162,671.15 |
| 85 | 06/01/2032 | $1,162,671.15 | $2,409.30 | $4,360.02 | $1,391.67 | $1,160,261.86 |
| 86 | 07/01/2032 | $1,160,261.86 | $2,418.33 | $4,350.98 | $1,391.67 | $1,157,843.52 |
| 87 | 08/01/2032 | $1,157,843.52 | $2,427.40 | $4,341.91 | $1,391.67 | $1,155,416.12 |
| 88 | 09/01/2032 | $1,155,416.12 | $2,436.51 | $4,332.81 | $1,391.67 | $1,152,979.61 |
| 89 | 10/01/2032 | $1,152,979.61 | $2,445.64 | $4,323.67 | $1,391.67 | $1,150,533.97 |
| 90 | 11/01/2032 | $1,150,533.97 | $2,454.81 | $4,314.50 | $1,391.67 | $1,148,079.16 |
| 91 | 12/01/2032 | $1,148,079.16 | $2,464.02 | $4,305.30 | $1,391.67 | $1,145,615.14 |
| 92 | 01/01/2033 | $1,145,615.14 | $2,473.26 | $4,296.06 | $1,391.67 | $1,143,141.88 |
| 93 | 02/01/2033 | $1,143,141.88 | $2,482.53 | $4,286.78 | $1,391.67 | $1,140,659.35 |
| 94 | 03/01/2033 | $1,140,659.35 | $2,491.84 | $4,277.47 | $1,391.67 | $1,138,167.50 |
| 95 | 04/01/2033 | $1,138,167.50 | $2,501.19 | $4,268.13 | $1,391.67 | $1,135,666.32 |
| 96 | 05/01/2033 | $1,135,666.32 | $2,510.57 | $4,258.75 | $1,391.67 | $1,133,155.75 |
| 97 | 06/01/2033 | $1,133,155.75 | $2,519.98 | $4,249.33 | $1,391.67 | $1,130,635.77 |
| 98 | 07/01/2033 | $1,130,635.77 | $2,529.43 | $4,239.88 | $1,391.67 | $1,128,106.34 |
| 99 | 08/01/2033 | $1,128,106.34 | $2,538.92 | $4,230.40 | $1,391.67 | $1,125,567.42 |
| 100 | 09/01/2033 | $1,125,567.42 | $2,548.44 | $4,220.88 | $1,391.67 | $1,123,018.98 |
| 101 | 10/01/2033 | $1,123,018.98 | $2,557.99 | $4,211.32 | $1,391.67 | $1,120,460.99 |
| 102 | 11/01/2033 | $1,120,460.99 | $2,567.59 | $4,201.73 | $1,391.67 | $1,117,893.40 |
| 103 | 12/01/2033 | $1,117,893.40 | $2,577.22 | $4,192.10 | $1,391.67 | $1,115,316.18 |
| 104 | 01/01/2034 | $1,115,316.18 | $2,586.88 | $4,182.44 | $1,391.67 | $1,112,729.30 |
| 105 | 02/01/2034 | $1,112,729.30 | $2,596.58 | $4,172.73 | $1,391.67 | $1,110,132.72 |
| 106 | 03/01/2034 | $1,110,132.72 | $2,606.32 | $4,163.00 | $1,391.67 | $1,107,526.40 |
| 107 | 04/01/2034 | $1,107,526.40 | $2,616.09 | $4,153.22 | $1,391.67 | $1,104,910.31 |
| 108 | 05/01/2034 | $1,104,910.31 | $2,625.90 | $4,143.41 | $1,391.67 | $1,102,284.41 |
| 109 | 06/01/2034 | $1,102,284.41 | $2,635.75 | $4,133.57 | $1,391.67 | $1,099,648.66 |
| 110 | 07/01/2034 | $1,099,648.66 | $2,645.63 | $4,123.68 | $1,391.67 | $1,097,003.03 |
| 111 | 08/01/2034 | $1,097,003.03 | $2,655.55 | $4,113.76 | $1,391.67 | $1,094,347.47 |
| 112 | 09/01/2034 | $1,094,347.47 | $2,665.51 | $4,103.80 | $1,391.67 | $1,091,681.96 |
| 113 | 10/01/2034 | $1,091,681.96 | $2,675.51 | $4,093.81 | $1,391.67 | $1,089,006.45 |
| 114 | 11/01/2034 | $1,089,006.45 | $2,685.54 | $4,083.77 | $1,391.67 | $1,086,320.91 |
| 115 | 12/01/2034 | $1,086,320.91 | $2,695.61 | $4,073.70 | $1,391.67 | $1,083,625.30 |
| 116 | 01/01/2035 | $1,083,625.30 | $2,705.72 | $4,063.59 | $1,391.67 | $1,080,919.58 |
| 117 | 02/01/2035 | $1,080,919.58 | $2,715.87 | $4,053.45 | $1,391.67 | $1,078,203.71 |
| 118 | 03/01/2035 | $1,078,203.71 | $2,726.05 | $4,043.26 | $1,391.67 | $1,075,477.66 |
| 119 | 04/01/2035 | $1,075,477.66 | $2,736.27 | $4,033.04 | $1,391.67 | $1,072,741.38 |
| 120 | 05/01/2035 | $1,072,741.38 | $2,746.54 | $4,022.78 | $1,391.67 | $1,069,994.85 |
| 121 | 06/01/2035 | $1,069,994.85 | $2,756.84 | $4,012.48 | $1,391.67 | $1,067,238.01 |
| 122 | 07/01/2035 | $1,067,238.01 | $2,767.17 | $4,002.14 | $1,391.67 | $1,064,470.84 |
| 123 | 08/01/2035 | $1,064,470.84 | $2,777.55 | $3,991.77 | $1,391.67 | $1,061,693.29 |
| 124 | 09/01/2035 | $1,061,693.29 | $2,787.97 | $3,981.35 | $1,391.67 | $1,058,905.33 |
| 125 | 10/01/2035 | $1,058,905.33 | $2,798.42 | $3,970.89 | $1,391.67 | $1,056,106.90 |
| 126 | 11/01/2035 | $1,056,106.90 | $2,808.91 | $3,960.40 | $1,391.67 | $1,053,297.99 |
| 127 | 12/01/2035 | $1,053,297.99 | $2,819.45 | $3,949.87 | $1,391.67 | $1,050,478.54 |
| 128 | 01/01/2036 | $1,050,478.54 | $2,830.02 | $3,939.29 | $1,391.67 | $1,047,648.52 |
| 129 | 02/01/2036 | $1,047,648.52 | $2,840.63 | $3,928.68 | $1,391.67 | $1,044,807.89 |
| 130 | 03/01/2036 | $1,044,807.89 | $2,851.29 | $3,918.03 | $1,391.67 | $1,041,956.60 |
| 131 | 04/01/2036 | $1,041,956.60 | $2,861.98 | $3,907.34 | $1,391.67 | $1,039,094.62 |
| 132 | 05/01/2036 | $1,039,094.62 | $2,872.71 | $3,896.60 | $1,391.67 | $1,036,221.91 |
| 133 | 06/01/2036 | $1,036,221.91 | $2,883.48 | $3,885.83 | $1,391.67 | $1,033,338.43 |
| 134 | 07/01/2036 | $1,033,338.43 | $2,894.30 | $3,875.02 | $1,391.67 | $1,030,444.13 |
| 135 | 08/01/2036 | $1,030,444.13 | $2,905.15 | $3,864.17 | $1,391.67 | $1,027,538.98 |
| 136 | 09/01/2036 | $1,027,538.98 | $2,916.04 | $3,853.27 | $1,391.67 | $1,024,622.94 |
| 137 | 10/01/2036 | $1,024,622.94 | $2,926.98 | $3,842.34 | $1,391.67 | $1,021,695.96 |
| 138 | 11/01/2036 | $1,021,695.96 | $2,937.96 | $3,831.36 | $1,391.67 | $1,018,758.00 |
| 139 | 12/01/2036 | $1,018,758.00 | $2,948.97 | $3,820.34 | $1,391.67 | $1,015,809.03 |
| 140 | 01/01/2037 | $1,015,809.03 | $2,960.03 | $3,809.28 | $1,391.67 | $1,012,848.99 |
| 141 | 02/01/2037 | $1,012,848.99 | $2,971.13 | $3,798.18 | $1,391.67 | $1,009,877.86 |
| 142 | 03/01/2037 | $1,009,877.86 | $2,982.27 | $3,787.04 | $1,391.67 | $1,006,895.59 |
| 143 | 04/01/2037 | $1,006,895.59 | $2,993.46 | $3,775.86 | $1,391.67 | $1,003,902.13 |
| 144 | 05/01/2037 | $1,003,902.13 | $3,004.68 | $3,764.63 | $1,391.67 | $1,000,897.45 |
| 145 | 06/01/2037 | $1,000,897.45 | $3,015.95 | $3,753.37 | $1,391.67 | $997,881.50 |
| 146 | 07/01/2037 | $997,881.50 | $3,027.26 | $3,742.06 | $1,391.67 | $994,854.24 |
| 147 | 08/01/2037 | $994,854.24 | $3,038.61 | $3,730.70 | $1,391.67 | $991,815.63 |
| 148 | 09/01/2037 | $991,815.63 | $3,050.01 | $3,719.31 | $1,391.67 | $988,765.62 |
| 149 | 10/01/2037 | $988,765.62 | $3,061.44 | $3,707.87 | $1,391.67 | $985,704.17 |
| 150 | 11/01/2037 | $985,704.17 | $3,072.93 | $3,696.39 | $1,391.67 | $982,631.25 |
| 151 | 12/01/2037 | $982,631.25 | $3,084.45 | $3,684.87 | $1,391.67 | $979,546.80 |
| 152 | 01/01/2038 | $979,546.80 | $3,096.02 | $3,673.30 | $1,391.67 | $976,450.79 |
| 153 | 02/01/2038 | $976,450.79 | $3,107.63 | $3,661.69 | $1,391.67 | $973,343.16 |
| 154 | 03/01/2038 | $973,343.16 | $3,119.28 | $3,650.04 | $1,391.67 | $970,223.88 |
| 155 | 04/01/2038 | $970,223.88 | $3,130.98 | $3,638.34 | $1,391.67 | $967,092.91 |
| 156 | 05/01/2038 | $967,092.91 | $3,142.72 | $3,626.60 | $1,391.67 | $963,950.19 |
| 157 | 06/01/2038 | $963,950.19 | $3,154.50 | $3,614.81 | $1,391.67 | $960,795.69 |
| 158 | 07/01/2038 | $960,795.69 | $3,166.33 | $3,602.98 | $1,391.67 | $957,629.35 |
| 159 | 08/01/2038 | $957,629.35 | $3,178.21 | $3,591.11 | $1,391.67 | $954,451.15 |
| 160 | 09/01/2038 | $954,451.15 | $3,190.12 | $3,579.19 | $1,391.67 | $951,261.02 |
| 161 | 10/01/2038 | $951,261.02 | $3,202.09 | $3,567.23 | $1,391.67 | $948,058.94 |
| 162 | 11/01/2038 | $948,058.94 | $3,214.09 | $3,555.22 | $1,391.67 | $944,844.84 |
| 163 | 12/01/2038 | $944,844.84 | $3,226.15 | $3,543.17 | $1,391.67 | $941,618.69 |
| 164 | 01/01/2039 | $941,618.69 | $3,238.25 | $3,531.07 | $1,391.67 | $938,380.45 |
| 165 | 02/01/2039 | $938,380.45 | $3,250.39 | $3,518.93 | $1,391.67 | $935,130.06 |
| 166 | 03/01/2039 | $935,130.06 | $3,262.58 | $3,506.74 | $1,391.67 | $931,867.48 |
| 167 | 04/01/2039 | $931,867.48 | $3,274.81 | $3,494.50 | $1,391.67 | $928,592.67 |
| 168 | 05/01/2039 | $928,592.67 | $3,287.09 | $3,482.22 | $1,391.67 | $925,305.58 |
| 169 | 06/01/2039 | $925,305.58 | $3,299.42 | $3,469.90 | $1,391.67 | $922,006.16 |
| 170 | 07/01/2039 | $922,006.16 | $3,311.79 | $3,457.52 | $1,391.67 | $918,694.36 |
| 171 | 08/01/2039 | $918,694.36 | $3,324.21 | $3,445.10 | $1,391.67 | $915,370.15 |
| 172 | 09/01/2039 | $915,370.15 | $3,336.68 | $3,432.64 | $1,391.67 | $912,033.47 |
| 173 | 10/01/2039 | $912,033.47 | $3,349.19 | $3,420.13 | $1,391.67 | $908,684.28 |
| 174 | 11/01/2039 | $908,684.28 | $3,361.75 | $3,407.57 | $1,391.67 | $905,322.53 |
| 175 | 12/01/2039 | $905,322.53 | $3,374.36 | $3,394.96 | $1,391.67 | $901,948.18 |
| 176 | 01/01/2040 | $901,948.18 | $3,387.01 | $3,382.31 | $1,391.67 | $898,561.17 |
| 177 | 02/01/2040 | $898,561.17 | $3,399.71 | $3,369.60 | $1,391.67 | $895,161.46 |
| 178 | 03/01/2040 | $895,161.46 | $3,412.46 | $3,356.86 | $1,391.67 | $891,749.00 |
| 179 | 04/01/2040 | $891,749.00 | $3,425.26 | $3,344.06 | $1,391.67 | $888,323.74 |
| 180 | 05/01/2040 | $888,323.74 | $3,438.10 | $3,331.21 | $1,391.67 | $884,885.64 |
| 181 | 06/01/2040 | $884,885.64 | $3,450.99 | $3,318.32 | $1,391.67 | $881,434.64 |
| 182 | 07/01/2040 | $881,434.64 | $3,463.94 | $3,305.38 | $1,391.67 | $877,970.71 |
| 183 | 08/01/2040 | $877,970.71 | $3,476.93 | $3,292.39 | $1,391.67 | $874,493.78 |
| 184 | 09/01/2040 | $874,493.78 | $3,489.96 | $3,279.35 | $1,391.67 | $871,003.82 |
| 185 | 10/01/2040 | $871,003.82 | $3,503.05 | $3,266.26 | $1,391.67 | $867,500.77 |
| 186 | 11/01/2040 | $867,500.77 | $3,516.19 | $3,253.13 | $1,391.67 | $863,984.58 |
| 187 | 12/01/2040 | $863,984.58 | $3,529.37 | $3,239.94 | $1,391.67 | $860,455.20 |
| 188 | 01/01/2041 | $860,455.20 | $3,542.61 | $3,226.71 | $1,391.67 | $856,912.60 |
| 189 | 02/01/2041 | $856,912.60 | $3,555.89 | $3,213.42 | $1,391.67 | $853,356.70 |
| 190 | 03/01/2041 | $853,356.70 | $3,569.23 | $3,200.09 | $1,391.67 | $849,787.47 |
| 191 | 04/01/2041 | $849,787.47 | $3,582.61 | $3,186.70 | $1,391.67 | $846,204.86 |
| 192 | 05/01/2041 | $846,204.86 | $3,596.05 | $3,173.27 | $1,391.67 | $842,608.81 |
| 193 | 06/01/2041 | $842,608.81 | $3,609.53 | $3,159.78 | $1,391.67 | $838,999.28 |
| 194 | 07/01/2041 | $838,999.28 | $3,623.07 | $3,146.25 | $1,391.67 | $835,376.21 |
| 195 | 08/01/2041 | $835,376.21 | $3,636.65 | $3,132.66 | $1,391.67 | $831,739.56 |
| 196 | 09/01/2041 | $831,739.56 | $3,650.29 | $3,119.02 | $1,391.67 | $828,089.27 |
| 197 | 10/01/2041 | $828,089.27 | $3,663.98 | $3,105.33 | $1,391.67 | $824,425.28 |
| 198 | 11/01/2041 | $824,425.28 | $3,677.72 | $3,091.59 | $1,391.67 | $820,747.56 |
| 199 | 12/01/2041 | $820,747.56 | $3,691.51 | $3,077.80 | $1,391.67 | $817,056.05 |
| 200 | 01/01/2042 | $817,056.05 | $3,705.36 | $3,063.96 | $1,391.67 | $813,350.70 |
| 201 | 02/01/2042 | $813,350.70 | $3,719.25 | $3,050.07 | $1,391.67 | $809,631.44 |
| 202 | 03/01/2042 | $809,631.44 | $3,733.20 | $3,036.12 | $1,391.67 | $805,898.25 |
| 203 | 04/01/2042 | $805,898.25 | $3,747.20 | $3,022.12 | $1,391.67 | $802,151.05 |
| 204 | 05/01/2042 | $802,151.05 | $3,761.25 | $3,008.07 | $1,391.67 | $798,389.80 |
| 205 | 06/01/2042 | $798,389.80 | $3,775.35 | $2,993.96 | $1,391.67 | $794,614.45 |
| 206 | 07/01/2042 | $794,614.45 | $3,789.51 | $2,979.80 | $1,391.67 | $790,824.93 |
| 207 | 08/01/2042 | $790,824.93 | $3,803.72 | $2,965.59 | $1,391.67 | $787,021.21 |
| 208 | 09/01/2042 | $787,021.21 | $3,817.99 | $2,951.33 | $1,391.67 | $783,203.23 |
| 209 | 10/01/2042 | $783,203.23 | $3,832.30 | $2,937.01 | $1,391.67 | $779,370.92 |
| 210 | 11/01/2042 | $779,370.92 | $3,846.67 | $2,922.64 | $1,391.67 | $775,524.25 |
| 211 | 12/01/2042 | $775,524.25 | $3,861.10 | $2,908.22 | $1,391.67 | $771,663.15 |
| 212 | 01/01/2043 | $771,663.15 | $3,875.58 | $2,893.74 | $1,391.67 | $767,787.57 |
| 213 | 02/01/2043 | $767,787.57 | $3,890.11 | $2,879.20 | $1,391.67 | $763,897.46 |
| 214 | 03/01/2043 | $763,897.46 | $3,904.70 | $2,864.62 | $1,391.67 | $759,992.76 |
| 215 | 04/01/2043 | $759,992.76 | $3,919.34 | $2,849.97 | $1,391.67 | $756,073.41 |
| 216 | 05/01/2043 | $756,073.41 | $3,934.04 | $2,835.28 | $1,391.67 | $752,139.37 |
| 217 | 06/01/2043 | $752,139.37 | $3,948.79 | $2,820.52 | $1,391.67 | $748,190.58 |
| 218 | 07/01/2043 | $748,190.58 | $3,963.60 | $2,805.71 | $1,391.67 | $744,226.98 |
| 219 | 08/01/2043 | $744,226.98 | $3,978.46 | $2,790.85 | $1,391.67 | $740,248.51 |
| 220 | 09/01/2043 | $740,248.51 | $3,993.38 | $2,775.93 | $1,391.67 | $736,255.13 |
| 221 | 10/01/2043 | $736,255.13 | $4,008.36 | $2,760.96 | $1,391.67 | $732,246.77 |
| 222 | 11/01/2043 | $732,246.77 | $4,023.39 | $2,745.93 | $1,391.67 | $728,223.38 |
| 223 | 12/01/2043 | $728,223.38 | $4,038.48 | $2,730.84 | $1,391.67 | $724,184.90 |
| 224 | 01/01/2044 | $724,184.90 | $4,053.62 | $2,715.69 | $1,391.67 | $720,131.28 |
| 225 | 02/01/2044 | $720,131.28 | $4,068.82 | $2,700.49 | $1,391.67 | $716,062.46 |
| 226 | 03/01/2044 | $716,062.46 | $4,084.08 | $2,685.23 | $1,391.67 | $711,978.38 |
| 227 | 04/01/2044 | $711,978.38 | $4,099.40 | $2,669.92 | $1,391.67 | $707,878.98 |
| 228 | 05/01/2044 | $707,878.98 | $4,114.77 | $2,654.55 | $1,391.67 | $703,764.21 |
| 229 | 06/01/2044 | $703,764.21 | $4,130.20 | $2,639.12 | $1,391.67 | $699,634.01 |
| 230 | 07/01/2044 | $699,634.01 | $4,145.69 | $2,623.63 | $1,391.67 | $695,488.32 |
| 231 | 08/01/2044 | $695,488.32 | $4,161.23 | $2,608.08 | $1,391.67 | $691,327.09 |
| 232 | 09/01/2044 | $691,327.09 | $4,176.84 | $2,592.48 | $1,391.67 | $687,150.25 |
| 233 | 10/01/2044 | $687,150.25 | $4,192.50 | $2,576.81 | $1,391.67 | $682,957.75 |
| 234 | 11/01/2044 | $682,957.75 | $4,208.22 | $2,561.09 | $1,391.67 | $678,749.52 |
| 235 | 12/01/2044 | $678,749.52 | $4,224.01 | $2,545.31 | $1,391.67 | $674,525.52 |
| 236 | 01/01/2045 | $674,525.52 | $4,239.85 | $2,529.47 | $1,391.67 | $670,285.67 |
| 237 | 02/01/2045 | $670,285.67 | $4,255.74 | $2,513.57 | $1,391.67 | $666,029.93 |
| 238 | 03/01/2045 | $666,029.93 | $4,271.70 | $2,497.61 | $1,391.67 | $661,758.22 |
| 239 | 04/01/2045 | $661,758.22 | $4,287.72 | $2,481.59 | $1,391.67 | $657,470.50 |
| 240 | 05/01/2045 | $657,470.50 | $4,303.80 | $2,465.51 | $1,391.67 | $653,166.70 |
| 241 | 06/01/2045 | $653,166.70 | $4,319.94 | $2,449.38 | $1,391.67 | $648,846.76 |
| 242 | 07/01/2045 | $648,846.76 | $4,336.14 | $2,433.18 | $1,391.67 | $644,510.62 |
| 243 | 08/01/2045 | $644,510.62 | $4,352.40 | $2,416.91 | $1,391.67 | $640,158.22 |
| 244 | 09/01/2045 | $640,158.22 | $4,368.72 | $2,400.59 | $1,391.67 | $635,789.50 |
| 245 | 10/01/2045 | $635,789.50 | $4,385.11 | $2,384.21 | $1,391.67 | $631,404.39 |
| 246 | 11/01/2045 | $631,404.39 | $4,401.55 | $2,367.77 | $1,391.67 | $627,002.84 |
| 247 | 12/01/2045 | $627,002.84 | $4,418.06 | $2,351.26 | $1,391.67 | $622,584.79 |
| 248 | 01/01/2046 | $622,584.79 | $4,434.62 | $2,334.69 | $1,391.67 | $618,150.16 |
| 249 | 02/01/2046 | $618,150.16 | $4,451.25 | $2,318.06 | $1,391.67 | $613,698.91 |
| 250 | 03/01/2046 | $613,698.91 | $4,467.94 | $2,301.37 | $1,391.67 | $609,230.97 |
| 251 | 04/01/2046 | $609,230.97 | $4,484.70 | $2,284.62 | $1,391.67 | $604,746.27 |
| 252 | 05/01/2046 | $604,746.27 | $4,501.52 | $2,267.80 | $1,391.67 | $600,244.75 |
| 253 | 06/01/2046 | $600,244.75 | $4,518.40 | $2,250.92 | $1,391.67 | $595,726.35 |
| 254 | 07/01/2046 | $595,726.35 | $4,535.34 | $2,233.97 | $1,391.67 | $591,191.01 |
| 255 | 08/01/2046 | $591,191.01 | $4,552.35 | $2,216.97 | $1,391.67 | $586,638.66 |
| 256 | 09/01/2046 | $586,638.66 | $4,569.42 | $2,199.89 | $1,391.67 | $582,069.24 |
| 257 | 10/01/2046 | $582,069.24 | $4,586.56 | $2,182.76 | $1,391.67 | $577,482.68 |
| 258 | 11/01/2046 | $577,482.68 | $4,603.76 | $2,165.56 | $1,391.67 | $572,878.93 |
| 259 | 12/01/2046 | $572,878.93 | $4,621.02 | $2,148.30 | $1,391.67 | $568,257.91 |
| 260 | 01/01/2047 | $568,257.91 | $4,638.35 | $2,130.97 | $1,391.67 | $563,619.56 |
| 261 | 02/01/2047 | $563,619.56 | $4,655.74 | $2,113.57 | $1,391.67 | $558,963.82 |
| 262 | 03/01/2047 | $558,963.82 | $4,673.20 | $2,096.11 | $1,391.67 | $554,290.61 |
| 263 | 04/01/2047 | $554,290.61 | $4,690.73 | $2,078.59 | $1,391.67 | $549,599.89 |
| 264 | 05/01/2047 | $549,599.89 | $4,708.32 | $2,061.00 | $1,391.67 | $544,891.57 |
| 265 | 06/01/2047 | $544,891.57 | $4,725.97 | $2,043.34 | $1,391.67 | $540,165.60 |
| 266 | 07/01/2047 | $540,165.60 | $4,743.69 | $2,025.62 | $1,391.67 | $535,421.91 |
| 267 | 08/01/2047 | $535,421.91 | $4,761.48 | $2,007.83 | $1,391.67 | $530,660.42 |
| 268 | 09/01/2047 | $530,660.42 | $4,779.34 | $1,989.98 | $1,391.67 | $525,881.08 |
| 269 | 10/01/2047 | $525,881.08 | $4,797.26 | $1,972.05 | $1,391.67 | $521,083.82 |
| 270 | 11/01/2047 | $521,083.82 | $4,815.25 | $1,954.06 | $1,391.67 | $516,268.57 |
| 271 | 12/01/2047 | $516,268.57 | $4,833.31 | $1,936.01 | $1,391.67 | $511,435.26 |
| 272 | 01/01/2048 | $511,435.26 | $4,851.43 | $1,917.88 | $1,391.67 | $506,583.83 |
| 273 | 02/01/2048 | $506,583.83 | $4,869.63 | $1,899.69 | $1,391.67 | $501,714.20 |
| 274 | 03/01/2048 | $501,714.20 | $4,887.89 | $1,881.43 | $1,391.67 | $496,826.31 |
| 275 | 04/01/2048 | $496,826.31 | $4,906.22 | $1,863.10 | $1,391.67 | $491,920.10 |
| 276 | 05/01/2048 | $491,920.10 | $4,924.62 | $1,844.70 | $1,391.67 | $486,995.48 |
| 277 | 06/01/2048 | $486,995.48 | $4,943.08 | $1,826.23 | $1,391.67 | $482,052.40 |
| 278 | 07/01/2048 | $482,052.40 | $4,961.62 | $1,807.70 | $1,391.67 | $477,090.78 |
| 279 | 08/01/2048 | $477,090.78 | $4,980.23 | $1,789.09 | $1,391.67 | $472,110.55 |
| 280 | 09/01/2048 | $472,110.55 | $4,998.90 | $1,770.41 | $1,391.67 | $467,111.65 |
| 281 | 10/01/2048 | $467,111.65 | $5,017.65 | $1,751.67 | $1,391.67 | $462,094.01 |
| 282 | 11/01/2048 | $462,094.01 | $5,036.46 | $1,732.85 | $1,391.67 | $457,057.54 |
| 283 | 12/01/2048 | $457,057.54 | $5,055.35 | $1,713.97 | $1,391.67 | $452,002.19 |
| 284 | 01/01/2049 | $452,002.19 | $5,074.31 | $1,695.01 | $1,391.67 | $446,927.88 |
| 285 | 02/01/2049 | $446,927.88 | $5,093.34 | $1,675.98 | $1,391.67 | $441,834.55 |
| 286 | 03/01/2049 | $441,834.55 | $5,112.44 | $1,656.88 | $1,391.67 | $436,722.11 |
| 287 | 04/01/2049 | $436,722.11 | $5,131.61 | $1,637.71 | $1,391.67 | $431,590.50 |
| 288 | 05/01/2049 | $431,590.50 | $5,150.85 | $1,618.46 | $1,391.67 | $426,439.65 |
| 289 | 06/01/2049 | $426,439.65 | $5,170.17 | $1,599.15 | $1,391.67 | $421,269.49 |
| 290 | 07/01/2049 | $421,269.49 | $5,189.56 | $1,579.76 | $1,391.67 | $416,079.93 |
| 291 | 08/01/2049 | $416,079.93 | $5,209.02 | $1,560.30 | $1,391.67 | $410,870.92 |
| 292 | 09/01/2049 | $410,870.92 | $5,228.55 | $1,540.77 | $1,391.67 | $405,642.37 |
| 293 | 10/01/2049 | $405,642.37 | $5,248.16 | $1,521.16 | $1,391.67 | $400,394.21 |
| 294 | 11/01/2049 | $400,394.21 | $5,267.84 | $1,501.48 | $1,391.67 | $395,126.37 |
| 295 | 12/01/2049 | $395,126.37 | $5,287.59 | $1,481.72 | $1,391.67 | $389,838.78 |
| 296 | 01/01/2050 | $389,838.78 | $5,307.42 | $1,461.90 | $1,391.67 | $384,531.36 |
| 297 | 02/01/2050 | $384,531.36 | $5,327.32 | $1,441.99 | $1,391.67 | $379,204.04 |
| 298 | 03/01/2050 | $379,204.04 | $5,347.30 | $1,422.02 | $1,391.67 | $373,856.74 |
| 299 | 04/01/2050 | $373,856.74 | $5,367.35 | $1,401.96 | $1,391.67 | $368,489.38 |
| 300 | 05/01/2050 | $368,489.38 | $5,387.48 | $1,381.84 | $1,391.67 | $363,101.90 |
| 301 | 06/01/2050 | $363,101.90 | $5,407.68 | $1,361.63 | $1,391.67 | $357,694.22 |
| 302 | 07/01/2050 | $357,694.22 | $5,427.96 | $1,341.35 | $1,391.67 | $352,266.26 |
| 303 | 08/01/2050 | $352,266.26 | $5,448.32 | $1,321.00 | $1,391.67 | $346,817.94 |
| 304 | 09/01/2050 | $346,817.94 | $5,468.75 | $1,300.57 | $1,391.67 | $341,349.19 |
| 305 | 10/01/2050 | $341,349.19 | $5,489.26 | $1,280.06 | $1,391.67 | $335,859.93 |
| 306 | 11/01/2050 | $335,859.93 | $5,509.84 | $1,259.47 | $1,391.67 | $330,350.09 |
| 307 | 12/01/2050 | $330,350.09 | $5,530.50 | $1,238.81 | $1,391.67 | $324,819.59 |
| 308 | 01/01/2051 | $324,819.59 | $5,551.24 | $1,218.07 | $1,391.67 | $319,268.35 |
| 309 | 02/01/2051 | $319,268.35 | $5,572.06 | $1,197.26 | $1,391.67 | $313,696.29 |
| 310 | 03/01/2051 | $313,696.29 | $5,592.95 | $1,176.36 | $1,391.67 | $308,103.33 |
| 311 | 04/01/2051 | $308,103.33 | $5,613.93 | $1,155.39 | $1,391.67 | $302,489.41 |
| 312 | 05/01/2051 | $302,489.41 | $5,634.98 | $1,134.34 | $1,391.67 | $296,854.42 |
| 313 | 06/01/2051 | $296,854.42 | $5,656.11 | $1,113.20 | $1,391.67 | $291,198.31 |
| 314 | 07/01/2051 | $291,198.31 | $5,677.32 | $1,091.99 | $1,391.67 | $285,520.99 |
| 315 | 08/01/2051 | $285,520.99 | $5,698.61 | $1,070.70 | $1,391.67 | $279,822.38 |
| 316 | 09/01/2051 | $279,822.38 | $5,719.98 | $1,049.33 | $1,391.67 | $274,102.40 |
| 317 | 10/01/2051 | $274,102.40 | $5,741.43 | $1,027.88 | $1,391.67 | $268,360.97 |
| 318 | 11/01/2051 | $268,360.97 | $5,762.96 | $1,006.35 | $1,391.67 | $262,598.00 |
| 319 | 12/01/2051 | $262,598.00 | $5,784.57 | $984.74 | $1,391.67 | $256,813.43 |
| 320 | 01/01/2052 | $256,813.43 | $5,806.27 | $963.05 | $1,391.67 | $251,007.16 |
| 321 | 02/01/2052 | $251,007.16 | $5,828.04 | $941.28 | $1,391.67 | $245,179.13 |
| 322 | 03/01/2052 | $245,179.13 | $5,849.89 | $919.42 | $1,391.67 | $239,329.23 |
| 323 | 04/01/2052 | $239,329.23 | $5,871.83 | $897.48 | $1,391.67 | $233,457.40 |
| 324 | 05/01/2052 | $233,457.40 | $5,893.85 | $875.47 | $1,391.67 | $227,563.55 |
| 325 | 06/01/2052 | $227,563.55 | $5,915.95 | $853.36 | $1,391.67 | $221,647.60 |
| 326 | 07/01/2052 | $221,647.60 | $5,938.14 | $831.18 | $1,391.67 | $215,709.46 |
| 327 | 08/01/2052 | $215,709.46 | $5,960.41 | $808.91 | $1,391.67 | $209,749.06 |
| 328 | 09/01/2052 | $209,749.06 | $5,982.76 | $786.56 | $1,391.67 | $203,766.30 |
| 329 | 10/01/2052 | $203,766.30 | $6,005.19 | $764.12 | $1,391.67 | $197,761.11 |
| 330 | 11/01/2052 | $197,761.11 | $6,027.71 | $741.60 | $1,391.67 | $191,733.39 |
| 331 | 12/01/2052 | $191,733.39 | $6,050.32 | $719.00 | $1,391.67 | $185,683.08 |
| 332 | 01/01/2053 | $185,683.08 | $6,073.00 | $696.31 | $1,391.67 | $179,610.07 |
| 333 | 02/01/2053 | $179,610.07 | $6,095.78 | $673.54 | $1,391.67 | $173,514.30 |
| 334 | 03/01/2053 | $173,514.30 | $6,118.64 | $650.68 | $1,391.67 | $167,395.66 |
| 335 | 04/01/2053 | $167,395.66 | $6,141.58 | $627.73 | $1,391.67 | $161,254.08 |
| 336 | 05/01/2053 | $161,254.08 | $6,164.61 | $604.70 | $1,391.67 | $155,089.46 |
| 337 | 06/01/2053 | $155,089.46 | $6,187.73 | $581.59 | $1,391.67 | $148,901.73 |
| 338 | 07/01/2053 | $148,901.73 | $6,210.93 | $558.38 | $1,391.67 | $142,690.80 |
| 339 | 08/01/2053 | $142,690.80 | $6,234.23 | $535.09 | $1,391.67 | $136,456.58 |
| 340 | 09/01/2053 | $136,456.58 | $6,257.60 | $511.71 | $1,391.67 | $130,198.97 |
| 341 | 10/01/2053 | $130,198.97 | $6,281.07 | $488.25 | $1,391.67 | $123,917.90 |
| 342 | 11/01/2053 | $123,917.90 | $6,304.62 | $464.69 | $1,391.67 | $117,613.28 |
| 343 | 12/01/2053 | $117,613.28 | $6,328.27 | $441.05 | $1,391.67 | $111,285.01 |
| 344 | 01/01/2054 | $111,285.01 | $6,352.00 | $417.32 | $1,391.67 | $104,933.02 |
| 345 | 02/01/2054 | $104,933.02 | $6,375.82 | $393.50 | $1,391.67 | $98,557.20 |
| 346 | 03/01/2054 | $98,557.20 | $6,399.73 | $369.59 | $1,391.67 | $92,157.47 |
| 347 | 04/01/2054 | $92,157.47 | $6,423.73 | $345.59 | $1,391.67 | $85,733.75 |
| 348 | 05/01/2054 | $85,733.75 | $6,447.81 | $321.50 | $1,391.67 | $79,285.93 |
| 349 | 06/01/2054 | $79,285.93 | $6,471.99 | $297.32 | $1,391.67 | $72,813.94 |
| 350 | 07/01/2054 | $72,813.94 | $6,496.26 | $273.05 | $1,391.67 | $66,317.68 |
| 351 | 08/01/2054 | $66,317.68 | $6,520.62 | $248.69 | $1,391.67 | $59,797.05 |
| 352 | 09/01/2054 | $59,797.05 | $6,545.08 | $224.24 | $1,391.67 | $53,251.97 |
| 353 | 10/01/2054 | $53,251.97 | $6,569.62 | $199.69 | $1,391.67 | $46,682.35 |
| 354 | 11/01/2054 | $46,682.35 | $6,594.26 | $175.06 | $1,391.67 | $40,088.10 |
| 355 | 12/01/2054 | $40,088.10 | $6,618.99 | $150.33 | $1,391.67 | $33,469.11 |
| 356 | 01/01/2055 | $33,469.11 | $6,643.81 | $125.51 | $1,391.67 | $26,825.31 |
| 357 | 02/01/2055 | $26,825.31 | $6,668.72 | $100.59 | $1,391.67 | $20,156.58 |
| 358 | 03/01/2055 | $20,156.58 | $6,693.73 | $75.59 | $1,391.67 | $13,462.86 |
| 359 | 04/01/2055 | $13,462.86 | $6,718.83 | $50.49 | $1,391.67 | $6,744.03 |
| 360 | 05/01/2055 | $6,744.03 | $6,744.03 | $25.29 | $1,391.67 | $0.00 |