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: $21,477.56
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 | $3,516,000.00 | $4,630.06 | $13,185.00 | $3,662.50 | $3,511,369.94 |
| 2 | 07/01/2025 | $3,511,369.94 | $4,647.42 | $13,167.64 | $3,662.50 | $3,506,722.53 |
| 3 | 08/01/2025 | $3,506,722.53 | $4,664.85 | $13,150.21 | $3,662.50 | $3,502,057.68 |
| 4 | 09/01/2025 | $3,502,057.68 | $4,682.34 | $13,132.72 | $3,662.50 | $3,497,375.34 |
| 5 | 10/01/2025 | $3,497,375.34 | $4,699.90 | $13,115.16 | $3,662.50 | $3,492,675.44 |
| 6 | 11/01/2025 | $3,492,675.44 | $4,717.52 | $13,097.53 | $3,662.50 | $3,487,957.92 |
| 7 | 12/01/2025 | $3,487,957.92 | $4,735.21 | $13,079.84 | $3,662.50 | $3,483,222.71 |
| 8 | 01/01/2026 | $3,483,222.71 | $4,752.97 | $13,062.09 | $3,662.50 | $3,478,469.74 |
| 9 | 02/01/2026 | $3,478,469.74 | $4,770.79 | $13,044.26 | $3,662.50 | $3,473,698.94 |
| 10 | 03/01/2026 | $3,473,698.94 | $4,788.68 | $13,026.37 | $3,662.50 | $3,468,910.26 |
| 11 | 04/01/2026 | $3,468,910.26 | $4,806.64 | $13,008.41 | $3,662.50 | $3,464,103.62 |
| 12 | 05/01/2026 | $3,464,103.62 | $4,824.67 | $12,990.39 | $3,662.50 | $3,459,278.95 |
| 13 | 06/01/2026 | $3,459,278.95 | $4,842.76 | $12,972.30 | $3,662.50 | $3,454,436.19 |
| 14 | 07/01/2026 | $3,454,436.19 | $4,860.92 | $12,954.14 | $3,662.50 | $3,449,575.27 |
| 15 | 08/01/2026 | $3,449,575.27 | $4,879.15 | $12,935.91 | $3,662.50 | $3,444,696.12 |
| 16 | 09/01/2026 | $3,444,696.12 | $4,897.45 | $12,917.61 | $3,662.50 | $3,439,798.68 |
| 17 | 10/01/2026 | $3,439,798.68 | $4,915.81 | $12,899.25 | $3,662.50 | $3,434,882.87 |
| 18 | 11/01/2026 | $3,434,882.87 | $4,934.24 | $12,880.81 | $3,662.50 | $3,429,948.62 |
| 19 | 12/01/2026 | $3,429,948.62 | $4,952.75 | $12,862.31 | $3,662.50 | $3,424,995.87 |
| 20 | 01/01/2027 | $3,424,995.87 | $4,971.32 | $12,843.73 | $3,662.50 | $3,420,024.55 |
| 21 | 02/01/2027 | $3,420,024.55 | $4,989.96 | $12,825.09 | $3,662.50 | $3,415,034.59 |
| 22 | 03/01/2027 | $3,415,034.59 | $5,008.68 | $12,806.38 | $3,662.50 | $3,410,025.91 |
| 23 | 04/01/2027 | $3,410,025.91 | $5,027.46 | $12,787.60 | $3,662.50 | $3,404,998.46 |
| 24 | 05/01/2027 | $3,404,998.46 | $5,046.31 | $12,768.74 | $3,662.50 | $3,399,952.14 |
| 25 | 06/01/2027 | $3,399,952.14 | $5,065.23 | $12,749.82 | $3,662.50 | $3,394,886.91 |
| 26 | 07/01/2027 | $3,394,886.91 | $5,084.23 | $12,730.83 | $3,662.50 | $3,389,802.68 |
| 27 | 08/01/2027 | $3,389,802.68 | $5,103.30 | $12,711.76 | $3,662.50 | $3,384,699.38 |
| 28 | 09/01/2027 | $3,384,699.38 | $5,122.43 | $12,692.62 | $3,662.50 | $3,379,576.95 |
| 29 | 10/01/2027 | $3,379,576.95 | $5,141.64 | $12,673.41 | $3,662.50 | $3,374,435.31 |
| 30 | 11/01/2027 | $3,374,435.31 | $5,160.92 | $12,654.13 | $3,662.50 | $3,369,274.39 |
| 31 | 12/01/2027 | $3,369,274.39 | $5,180.28 | $12,634.78 | $3,662.50 | $3,364,094.11 |
| 32 | 01/01/2028 | $3,364,094.11 | $5,199.70 | $12,615.35 | $3,662.50 | $3,358,894.41 |
| 33 | 02/01/2028 | $3,358,894.41 | $5,219.20 | $12,595.85 | $3,662.50 | $3,353,675.21 |
| 34 | 03/01/2028 | $3,353,675.21 | $5,238.77 | $12,576.28 | $3,662.50 | $3,348,436.43 |
| 35 | 04/01/2028 | $3,348,436.43 | $5,258.42 | $12,556.64 | $3,662.50 | $3,343,178.01 |
| 36 | 05/01/2028 | $3,343,178.01 | $5,278.14 | $12,536.92 | $3,662.50 | $3,337,899.88 |
| 37 | 06/01/2028 | $3,337,899.88 | $5,297.93 | $12,517.12 | $3,662.50 | $3,332,601.94 |
| 38 | 07/01/2028 | $3,332,601.94 | $5,317.80 | $12,497.26 | $3,662.50 | $3,327,284.15 |
| 39 | 08/01/2028 | $3,327,284.15 | $5,337.74 | $12,477.32 | $3,662.50 | $3,321,946.41 |
| 40 | 09/01/2028 | $3,321,946.41 | $5,357.76 | $12,457.30 | $3,662.50 | $3,316,588.65 |
| 41 | 10/01/2028 | $3,316,588.65 | $5,377.85 | $12,437.21 | $3,662.50 | $3,311,210.80 |
| 42 | 11/01/2028 | $3,311,210.80 | $5,398.01 | $12,417.04 | $3,662.50 | $3,305,812.79 |
| 43 | 12/01/2028 | $3,305,812.79 | $5,418.26 | $12,396.80 | $3,662.50 | $3,300,394.53 |
| 44 | 01/01/2029 | $3,300,394.53 | $5,438.58 | $12,376.48 | $3,662.50 | $3,294,955.95 |
| 45 | 02/01/2029 | $3,294,955.95 | $5,458.97 | $12,356.08 | $3,662.50 | $3,289,496.98 |
| 46 | 03/01/2029 | $3,289,496.98 | $5,479.44 | $12,335.61 | $3,662.50 | $3,284,017.54 |
| 47 | 04/01/2029 | $3,284,017.54 | $5,499.99 | $12,315.07 | $3,662.50 | $3,278,517.55 |
| 48 | 05/01/2029 | $3,278,517.55 | $5,520.61 | $12,294.44 | $3,662.50 | $3,272,996.94 |
| 49 | 06/01/2029 | $3,272,996.94 | $5,541.32 | $12,273.74 | $3,662.50 | $3,267,455.62 |
| 50 | 07/01/2029 | $3,267,455.62 | $5,562.10 | $12,252.96 | $3,662.50 | $3,261,893.52 |
| 51 | 08/01/2029 | $3,261,893.52 | $5,582.95 | $12,232.10 | $3,662.50 | $3,256,310.57 |
| 52 | 09/01/2029 | $3,256,310.57 | $5,603.89 | $12,211.16 | $3,662.50 | $3,250,706.68 |
| 53 | 10/01/2029 | $3,250,706.68 | $5,624.91 | $12,190.15 | $3,662.50 | $3,245,081.77 |
| 54 | 11/01/2029 | $3,245,081.77 | $5,646.00 | $12,169.06 | $3,662.50 | $3,239,435.77 |
| 55 | 12/01/2029 | $3,239,435.77 | $5,667.17 | $12,147.88 | $3,662.50 | $3,233,768.60 |
| 56 | 01/01/2030 | $3,233,768.60 | $5,688.42 | $12,126.63 | $3,662.50 | $3,228,080.18 |
| 57 | 02/01/2030 | $3,228,080.18 | $5,709.75 | $12,105.30 | $3,662.50 | $3,222,370.42 |
| 58 | 03/01/2030 | $3,222,370.42 | $5,731.17 | $12,083.89 | $3,662.50 | $3,216,639.26 |
| 59 | 04/01/2030 | $3,216,639.26 | $5,752.66 | $12,062.40 | $3,662.50 | $3,210,886.60 |
| 60 | 05/01/2030 | $3,210,886.60 | $5,774.23 | $12,040.82 | $3,662.50 | $3,205,112.37 |
| 61 | 06/01/2030 | $3,205,112.37 | $5,795.88 | $12,019.17 | $3,662.50 | $3,199,316.48 |
| 62 | 07/01/2030 | $3,199,316.48 | $5,817.62 | $11,997.44 | $3,662.50 | $3,193,498.86 |
| 63 | 08/01/2030 | $3,193,498.86 | $5,839.43 | $11,975.62 | $3,662.50 | $3,187,659.43 |
| 64 | 09/01/2030 | $3,187,659.43 | $5,861.33 | $11,953.72 | $3,662.50 | $3,181,798.10 |
| 65 | 10/01/2030 | $3,181,798.10 | $5,883.31 | $11,931.74 | $3,662.50 | $3,175,914.78 |
| 66 | 11/01/2030 | $3,175,914.78 | $5,905.38 | $11,909.68 | $3,662.50 | $3,170,009.41 |
| 67 | 12/01/2030 | $3,170,009.41 | $5,927.52 | $11,887.54 | $3,662.50 | $3,164,081.89 |
| 68 | 01/01/2031 | $3,164,081.89 | $5,949.75 | $11,865.31 | $3,662.50 | $3,158,132.14 |
| 69 | 02/01/2031 | $3,158,132.14 | $5,972.06 | $11,843.00 | $3,662.50 | $3,152,160.08 |
| 70 | 03/01/2031 | $3,152,160.08 | $5,994.46 | $11,820.60 | $3,662.50 | $3,146,165.63 |
| 71 | 04/01/2031 | $3,146,165.63 | $6,016.93 | $11,798.12 | $3,662.50 | $3,140,148.69 |
| 72 | 05/01/2031 | $3,140,148.69 | $6,039.50 | $11,775.56 | $3,662.50 | $3,134,109.19 |
| 73 | 06/01/2031 | $3,134,109.19 | $6,062.15 | $11,752.91 | $3,662.50 | $3,128,047.05 |
| 74 | 07/01/2031 | $3,128,047.05 | $6,084.88 | $11,730.18 | $3,662.50 | $3,121,962.17 |
| 75 | 08/01/2031 | $3,121,962.17 | $6,107.70 | $11,707.36 | $3,662.50 | $3,115,854.47 |
| 76 | 09/01/2031 | $3,115,854.47 | $6,130.60 | $11,684.45 | $3,662.50 | $3,109,723.87 |
| 77 | 10/01/2031 | $3,109,723.87 | $6,153.59 | $11,661.46 | $3,662.50 | $3,103,570.28 |
| 78 | 11/01/2031 | $3,103,570.28 | $6,176.67 | $11,638.39 | $3,662.50 | $3,097,393.61 |
| 79 | 12/01/2031 | $3,097,393.61 | $6,199.83 | $11,615.23 | $3,662.50 | $3,091,193.78 |
| 80 | 01/01/2032 | $3,091,193.78 | $6,223.08 | $11,591.98 | $3,662.50 | $3,084,970.70 |
| 81 | 02/01/2032 | $3,084,970.70 | $6,246.42 | $11,568.64 | $3,662.50 | $3,078,724.29 |
| 82 | 03/01/2032 | $3,078,724.29 | $6,269.84 | $11,545.22 | $3,662.50 | $3,072,454.45 |
| 83 | 04/01/2032 | $3,072,454.45 | $6,293.35 | $11,521.70 | $3,662.50 | $3,066,161.10 |
| 84 | 05/01/2032 | $3,066,161.10 | $6,316.95 | $11,498.10 | $3,662.50 | $3,059,844.15 |
| 85 | 06/01/2032 | $3,059,844.15 | $6,340.64 | $11,474.42 | $3,662.50 | $3,053,503.51 |
| 86 | 07/01/2032 | $3,053,503.51 | $6,364.42 | $11,450.64 | $3,662.50 | $3,047,139.09 |
| 87 | 08/01/2032 | $3,047,139.09 | $6,388.28 | $11,426.77 | $3,662.50 | $3,040,750.81 |
| 88 | 09/01/2032 | $3,040,750.81 | $6,412.24 | $11,402.82 | $3,662.50 | $3,034,338.57 |
| 89 | 10/01/2032 | $3,034,338.57 | $6,436.29 | $11,378.77 | $3,662.50 | $3,027,902.28 |
| 90 | 11/01/2032 | $3,027,902.28 | $6,460.42 | $11,354.63 | $3,662.50 | $3,021,441.86 |
| 91 | 12/01/2032 | $3,021,441.86 | $6,484.65 | $11,330.41 | $3,662.50 | $3,014,957.21 |
| 92 | 01/01/2033 | $3,014,957.21 | $6,508.97 | $11,306.09 | $3,662.50 | $3,008,448.24 |
| 93 | 02/01/2033 | $3,008,448.24 | $6,533.37 | $11,281.68 | $3,662.50 | $3,001,914.87 |
| 94 | 03/01/2033 | $3,001,914.87 | $6,557.87 | $11,257.18 | $3,662.50 | $2,995,356.99 |
| 95 | 04/01/2033 | $2,995,356.99 | $6,582.47 | $11,232.59 | $3,662.50 | $2,988,774.53 |
| 96 | 05/01/2033 | $2,988,774.53 | $6,607.15 | $11,207.90 | $3,662.50 | $2,982,167.38 |
| 97 | 06/01/2033 | $2,982,167.38 | $6,631.93 | $11,183.13 | $3,662.50 | $2,975,535.45 |
| 98 | 07/01/2033 | $2,975,535.45 | $6,656.80 | $11,158.26 | $3,662.50 | $2,968,878.65 |
| 99 | 08/01/2033 | $2,968,878.65 | $6,681.76 | $11,133.29 | $3,662.50 | $2,962,196.89 |
| 100 | 09/01/2033 | $2,962,196.89 | $6,706.82 | $11,108.24 | $3,662.50 | $2,955,490.07 |
| 101 | 10/01/2033 | $2,955,490.07 | $6,731.97 | $11,083.09 | $3,662.50 | $2,948,758.10 |
| 102 | 11/01/2033 | $2,948,758.10 | $6,757.21 | $11,057.84 | $3,662.50 | $2,942,000.89 |
| 103 | 12/01/2033 | $2,942,000.89 | $6,782.55 | $11,032.50 | $3,662.50 | $2,935,218.34 |
| 104 | 01/01/2034 | $2,935,218.34 | $6,807.99 | $11,007.07 | $3,662.50 | $2,928,410.35 |
| 105 | 02/01/2034 | $2,928,410.35 | $6,833.52 | $10,981.54 | $3,662.50 | $2,921,576.84 |
| 106 | 03/01/2034 | $2,921,576.84 | $6,859.14 | $10,955.91 | $3,662.50 | $2,914,717.69 |
| 107 | 04/01/2034 | $2,914,717.69 | $6,884.86 | $10,930.19 | $3,662.50 | $2,907,832.83 |
| 108 | 05/01/2034 | $2,907,832.83 | $6,910.68 | $10,904.37 | $3,662.50 | $2,900,922.15 |
| 109 | 06/01/2034 | $2,900,922.15 | $6,936.60 | $10,878.46 | $3,662.50 | $2,893,985.55 |
| 110 | 07/01/2034 | $2,893,985.55 | $6,962.61 | $10,852.45 | $3,662.50 | $2,887,022.94 |
| 111 | 08/01/2034 | $2,887,022.94 | $6,988.72 | $10,826.34 | $3,662.50 | $2,880,034.22 |
| 112 | 09/01/2034 | $2,880,034.22 | $7,014.93 | $10,800.13 | $3,662.50 | $2,873,019.29 |
| 113 | 10/01/2034 | $2,873,019.29 | $7,041.23 | $10,773.82 | $3,662.50 | $2,865,978.06 |
| 114 | 11/01/2034 | $2,865,978.06 | $7,067.64 | $10,747.42 | $3,662.50 | $2,858,910.42 |
| 115 | 12/01/2034 | $2,858,910.42 | $7,094.14 | $10,720.91 | $3,662.50 | $2,851,816.28 |
| 116 | 01/01/2035 | $2,851,816.28 | $7,120.74 | $10,694.31 | $3,662.50 | $2,844,695.54 |
| 117 | 02/01/2035 | $2,844,695.54 | $7,147.45 | $10,667.61 | $3,662.50 | $2,837,548.09 |
| 118 | 03/01/2035 | $2,837,548.09 | $7,174.25 | $10,640.81 | $3,662.50 | $2,830,373.84 |
| 119 | 04/01/2035 | $2,830,373.84 | $7,201.15 | $10,613.90 | $3,662.50 | $2,823,172.69 |
| 120 | 05/01/2035 | $2,823,172.69 | $7,228.16 | $10,586.90 | $3,662.50 | $2,815,944.53 |
| 121 | 06/01/2035 | $2,815,944.53 | $7,255.26 | $10,559.79 | $3,662.50 | $2,808,689.26 |
| 122 | 07/01/2035 | $2,808,689.26 | $7,282.47 | $10,532.58 | $3,662.50 | $2,801,406.79 |
| 123 | 08/01/2035 | $2,801,406.79 | $7,309.78 | $10,505.28 | $3,662.50 | $2,794,097.01 |
| 124 | 09/01/2035 | $2,794,097.01 | $7,337.19 | $10,477.86 | $3,662.50 | $2,786,759.82 |
| 125 | 10/01/2035 | $2,786,759.82 | $7,364.71 | $10,450.35 | $3,662.50 | $2,779,395.12 |
| 126 | 11/01/2035 | $2,779,395.12 | $7,392.32 | $10,422.73 | $3,662.50 | $2,772,002.79 |
| 127 | 12/01/2035 | $2,772,002.79 | $7,420.05 | $10,395.01 | $3,662.50 | $2,764,582.75 |
| 128 | 01/01/2036 | $2,764,582.75 | $7,447.87 | $10,367.19 | $3,662.50 | $2,757,134.88 |
| 129 | 02/01/2036 | $2,757,134.88 | $7,475.80 | $10,339.26 | $3,662.50 | $2,749,659.08 |
| 130 | 03/01/2036 | $2,749,659.08 | $7,503.83 | $10,311.22 | $3,662.50 | $2,742,155.24 |
| 131 | 04/01/2036 | $2,742,155.24 | $7,531.97 | $10,283.08 | $3,662.50 | $2,734,623.27 |
| 132 | 05/01/2036 | $2,734,623.27 | $7,560.22 | $10,254.84 | $3,662.50 | $2,727,063.05 |
| 133 | 06/01/2036 | $2,727,063.05 | $7,588.57 | $10,226.49 | $3,662.50 | $2,719,474.48 |
| 134 | 07/01/2036 | $2,719,474.48 | $7,617.03 | $10,198.03 | $3,662.50 | $2,711,857.46 |
| 135 | 08/01/2036 | $2,711,857.46 | $7,645.59 | $10,169.47 | $3,662.50 | $2,704,211.87 |
| 136 | 09/01/2036 | $2,704,211.87 | $7,674.26 | $10,140.79 | $3,662.50 | $2,696,537.61 |
| 137 | 10/01/2036 | $2,696,537.61 | $7,703.04 | $10,112.02 | $3,662.50 | $2,688,834.57 |
| 138 | 11/01/2036 | $2,688,834.57 | $7,731.93 | $10,083.13 | $3,662.50 | $2,681,102.64 |
| 139 | 12/01/2036 | $2,681,102.64 | $7,760.92 | $10,054.13 | $3,662.50 | $2,673,341.72 |
| 140 | 01/01/2037 | $2,673,341.72 | $7,790.02 | $10,025.03 | $3,662.50 | $2,665,551.70 |
| 141 | 02/01/2037 | $2,665,551.70 | $7,819.24 | $9,995.82 | $3,662.50 | $2,657,732.46 |
| 142 | 03/01/2037 | $2,657,732.46 | $7,848.56 | $9,966.50 | $3,662.50 | $2,649,883.90 |
| 143 | 04/01/2037 | $2,649,883.90 | $7,877.99 | $9,937.06 | $3,662.50 | $2,642,005.91 |
| 144 | 05/01/2037 | $2,642,005.91 | $7,907.53 | $9,907.52 | $3,662.50 | $2,634,098.38 |
| 145 | 06/01/2037 | $2,634,098.38 | $7,937.19 | $9,877.87 | $3,662.50 | $2,626,161.19 |
| 146 | 07/01/2037 | $2,626,161.19 | $7,966.95 | $9,848.10 | $3,662.50 | $2,618,194.24 |
| 147 | 08/01/2037 | $2,618,194.24 | $7,996.83 | $9,818.23 | $3,662.50 | $2,610,197.41 |
| 148 | 09/01/2037 | $2,610,197.41 | $8,026.82 | $9,788.24 | $3,662.50 | $2,602,170.60 |
| 149 | 10/01/2037 | $2,602,170.60 | $8,056.92 | $9,758.14 | $3,662.50 | $2,594,113.68 |
| 150 | 11/01/2037 | $2,594,113.68 | $8,087.13 | $9,727.93 | $3,662.50 | $2,586,026.55 |
| 151 | 12/01/2037 | $2,586,026.55 | $8,117.46 | $9,697.60 | $3,662.50 | $2,577,909.10 |
| 152 | 01/01/2038 | $2,577,909.10 | $8,147.90 | $9,667.16 | $3,662.50 | $2,569,761.20 |
| 153 | 02/01/2038 | $2,569,761.20 | $8,178.45 | $9,636.60 | $3,662.50 | $2,561,582.75 |
| 154 | 03/01/2038 | $2,561,582.75 | $8,209.12 | $9,605.94 | $3,662.50 | $2,553,373.63 |
| 155 | 04/01/2038 | $2,553,373.63 | $8,239.90 | $9,575.15 | $3,662.50 | $2,545,133.72 |
| 156 | 05/01/2038 | $2,545,133.72 | $8,270.80 | $9,544.25 | $3,662.50 | $2,536,862.92 |
| 157 | 06/01/2038 | $2,536,862.92 | $8,301.82 | $9,513.24 | $3,662.50 | $2,528,561.10 |
| 158 | 07/01/2038 | $2,528,561.10 | $8,332.95 | $9,482.10 | $3,662.50 | $2,520,228.15 |
| 159 | 08/01/2038 | $2,520,228.15 | $8,364.20 | $9,450.86 | $3,662.50 | $2,511,863.95 |
| 160 | 09/01/2038 | $2,511,863.95 | $8,395.57 | $9,419.49 | $3,662.50 | $2,503,468.38 |
| 161 | 10/01/2038 | $2,503,468.38 | $8,427.05 | $9,388.01 | $3,662.50 | $2,495,041.33 |
| 162 | 11/01/2038 | $2,495,041.33 | $8,458.65 | $9,356.41 | $3,662.50 | $2,486,582.68 |
| 163 | 12/01/2038 | $2,486,582.68 | $8,490.37 | $9,324.69 | $3,662.50 | $2,478,092.31 |
| 164 | 01/01/2039 | $2,478,092.31 | $8,522.21 | $9,292.85 | $3,662.50 | $2,469,570.10 |
| 165 | 02/01/2039 | $2,469,570.10 | $8,554.17 | $9,260.89 | $3,662.50 | $2,461,015.94 |
| 166 | 03/01/2039 | $2,461,015.94 | $8,586.25 | $9,228.81 | $3,662.50 | $2,452,429.69 |
| 167 | 04/01/2039 | $2,452,429.69 | $8,618.44 | $9,196.61 | $3,662.50 | $2,443,811.25 |
| 168 | 05/01/2039 | $2,443,811.25 | $8,650.76 | $9,164.29 | $3,662.50 | $2,435,160.48 |
| 169 | 06/01/2039 | $2,435,160.48 | $8,683.20 | $9,131.85 | $3,662.50 | $2,426,477.28 |
| 170 | 07/01/2039 | $2,426,477.28 | $8,715.77 | $9,099.29 | $3,662.50 | $2,417,761.51 |
| 171 | 08/01/2039 | $2,417,761.51 | $8,748.45 | $9,066.61 | $3,662.50 | $2,409,013.06 |
| 172 | 09/01/2039 | $2,409,013.06 | $8,781.26 | $9,033.80 | $3,662.50 | $2,400,231.81 |
| 173 | 10/01/2039 | $2,400,231.81 | $8,814.19 | $9,000.87 | $3,662.50 | $2,391,417.62 |
| 174 | 11/01/2039 | $2,391,417.62 | $8,847.24 | $8,967.82 | $3,662.50 | $2,382,570.38 |
| 175 | 12/01/2039 | $2,382,570.38 | $8,880.42 | $8,934.64 | $3,662.50 | $2,373,689.96 |
| 176 | 01/01/2040 | $2,373,689.96 | $8,913.72 | $8,901.34 | $3,662.50 | $2,364,776.25 |
| 177 | 02/01/2040 | $2,364,776.25 | $8,947.14 | $8,867.91 | $3,662.50 | $2,355,829.10 |
| 178 | 03/01/2040 | $2,355,829.10 | $8,980.70 | $8,834.36 | $3,662.50 | $2,346,848.41 |
| 179 | 04/01/2040 | $2,346,848.41 | $9,014.37 | $8,800.68 | $3,662.50 | $2,337,834.03 |
| 180 | 05/01/2040 | $2,337,834.03 | $9,048.18 | $8,766.88 | $3,662.50 | $2,328,785.85 |
| 181 | 06/01/2040 | $2,328,785.85 | $9,082.11 | $8,732.95 | $3,662.50 | $2,319,703.75 |
| 182 | 07/01/2040 | $2,319,703.75 | $9,116.17 | $8,698.89 | $3,662.50 | $2,310,587.58 |
| 183 | 08/01/2040 | $2,310,587.58 | $9,150.35 | $8,664.70 | $3,662.50 | $2,301,437.23 |
| 184 | 09/01/2040 | $2,301,437.23 | $9,184.67 | $8,630.39 | $3,662.50 | $2,292,252.56 |
| 185 | 10/01/2040 | $2,292,252.56 | $9,219.11 | $8,595.95 | $3,662.50 | $2,283,033.45 |
| 186 | 11/01/2040 | $2,283,033.45 | $9,253.68 | $8,561.38 | $3,662.50 | $2,273,779.77 |
| 187 | 12/01/2040 | $2,273,779.77 | $9,288.38 | $8,526.67 | $3,662.50 | $2,264,491.39 |
| 188 | 01/01/2041 | $2,264,491.39 | $9,323.21 | $8,491.84 | $3,662.50 | $2,255,168.18 |
| 189 | 02/01/2041 | $2,255,168.18 | $9,358.17 | $8,456.88 | $3,662.50 | $2,245,810.00 |
| 190 | 03/01/2041 | $2,245,810.00 | $9,393.27 | $8,421.79 | $3,662.50 | $2,236,416.74 |
| 191 | 04/01/2041 | $2,236,416.74 | $9,428.49 | $8,386.56 | $3,662.50 | $2,226,988.24 |
| 192 | 05/01/2041 | $2,226,988.24 | $9,463.85 | $8,351.21 | $3,662.50 | $2,217,524.39 |
| 193 | 06/01/2041 | $2,217,524.39 | $9,499.34 | $8,315.72 | $3,662.50 | $2,208,025.05 |
| 194 | 07/01/2041 | $2,208,025.05 | $9,534.96 | $8,280.09 | $3,662.50 | $2,198,490.09 |
| 195 | 08/01/2041 | $2,198,490.09 | $9,570.72 | $8,244.34 | $3,662.50 | $2,188,919.38 |
| 196 | 09/01/2041 | $2,188,919.38 | $9,606.61 | $8,208.45 | $3,662.50 | $2,179,312.77 |
| 197 | 10/01/2041 | $2,179,312.77 | $9,642.63 | $8,172.42 | $3,662.50 | $2,169,670.13 |
| 198 | 11/01/2041 | $2,169,670.13 | $9,678.79 | $8,136.26 | $3,662.50 | $2,159,991.34 |
| 199 | 12/01/2041 | $2,159,991.34 | $9,715.09 | $8,099.97 | $3,662.50 | $2,150,276.25 |
| 200 | 01/01/2042 | $2,150,276.25 | $9,751.52 | $8,063.54 | $3,662.50 | $2,140,524.73 |
| 201 | 02/01/2042 | $2,140,524.73 | $9,788.09 | $8,026.97 | $3,662.50 | $2,130,736.65 |
| 202 | 03/01/2042 | $2,130,736.65 | $9,824.79 | $7,990.26 | $3,662.50 | $2,120,911.85 |
| 203 | 04/01/2042 | $2,120,911.85 | $9,861.64 | $7,953.42 | $3,662.50 | $2,111,050.22 |
| 204 | 05/01/2042 | $2,111,050.22 | $9,898.62 | $7,916.44 | $3,662.50 | $2,101,151.60 |
| 205 | 06/01/2042 | $2,101,151.60 | $9,935.74 | $7,879.32 | $3,662.50 | $2,091,215.86 |
| 206 | 07/01/2042 | $2,091,215.86 | $9,973.00 | $7,842.06 | $3,662.50 | $2,081,242.87 |
| 207 | 08/01/2042 | $2,081,242.87 | $10,010.39 | $7,804.66 | $3,662.50 | $2,071,232.47 |
| 208 | 09/01/2042 | $2,071,232.47 | $10,047.93 | $7,767.12 | $3,662.50 | $2,061,184.54 |
| 209 | 10/01/2042 | $2,061,184.54 | $10,085.61 | $7,729.44 | $3,662.50 | $2,051,098.93 |
| 210 | 11/01/2042 | $2,051,098.93 | $10,123.43 | $7,691.62 | $3,662.50 | $2,040,975.49 |
| 211 | 12/01/2042 | $2,040,975.49 | $10,161.40 | $7,653.66 | $3,662.50 | $2,030,814.09 |
| 212 | 01/01/2043 | $2,030,814.09 | $10,199.50 | $7,615.55 | $3,662.50 | $2,020,614.59 |
| 213 | 02/01/2043 | $2,020,614.59 | $10,237.75 | $7,577.30 | $3,662.50 | $2,010,376.84 |
| 214 | 03/01/2043 | $2,010,376.84 | $10,276.14 | $7,538.91 | $3,662.50 | $2,000,100.70 |
| 215 | 04/01/2043 | $2,000,100.70 | $10,314.68 | $7,500.38 | $3,662.50 | $1,989,786.02 |
| 216 | 05/01/2043 | $1,989,786.02 | $10,353.36 | $7,461.70 | $3,662.50 | $1,979,432.66 |
| 217 | 06/01/2043 | $1,979,432.66 | $10,392.18 | $7,422.87 | $3,662.50 | $1,969,040.48 |
| 218 | 07/01/2043 | $1,969,040.48 | $10,431.15 | $7,383.90 | $3,662.50 | $1,958,609.33 |
| 219 | 08/01/2043 | $1,958,609.33 | $10,470.27 | $7,344.78 | $3,662.50 | $1,948,139.05 |
| 220 | 09/01/2043 | $1,948,139.05 | $10,509.53 | $7,305.52 | $3,662.50 | $1,937,629.52 |
| 221 | 10/01/2043 | $1,937,629.52 | $10,548.94 | $7,266.11 | $3,662.50 | $1,927,080.58 |
| 222 | 11/01/2043 | $1,927,080.58 | $10,588.50 | $7,226.55 | $3,662.50 | $1,916,492.07 |
| 223 | 12/01/2043 | $1,916,492.07 | $10,628.21 | $7,186.85 | $3,662.50 | $1,905,863.86 |
| 224 | 01/01/2044 | $1,905,863.86 | $10,668.07 | $7,146.99 | $3,662.50 | $1,895,195.80 |
| 225 | 02/01/2044 | $1,895,195.80 | $10,708.07 | $7,106.98 | $3,662.50 | $1,884,487.73 |
| 226 | 03/01/2044 | $1,884,487.73 | $10,748.23 | $7,066.83 | $3,662.50 | $1,873,739.50 |
| 227 | 04/01/2044 | $1,873,739.50 | $10,788.53 | $7,026.52 | $3,662.50 | $1,862,950.97 |
| 228 | 05/01/2044 | $1,862,950.97 | $10,828.99 | $6,986.07 | $3,662.50 | $1,852,121.98 |
| 229 | 06/01/2044 | $1,852,121.98 | $10,869.60 | $6,945.46 | $3,662.50 | $1,841,252.38 |
| 230 | 07/01/2044 | $1,841,252.38 | $10,910.36 | $6,904.70 | $3,662.50 | $1,830,342.02 |
| 231 | 08/01/2044 | $1,830,342.02 | $10,951.27 | $6,863.78 | $3,662.50 | $1,819,390.75 |
| 232 | 09/01/2044 | $1,819,390.75 | $10,992.34 | $6,822.72 | $3,662.50 | $1,808,398.41 |
| 233 | 10/01/2044 | $1,808,398.41 | $11,033.56 | $6,781.49 | $3,662.50 | $1,797,364.85 |
| 234 | 11/01/2044 | $1,797,364.85 | $11,074.94 | $6,740.12 | $3,662.50 | $1,786,289.91 |
| 235 | 12/01/2044 | $1,786,289.91 | $11,116.47 | $6,698.59 | $3,662.50 | $1,775,173.44 |
| 236 | 01/01/2045 | $1,775,173.44 | $11,158.16 | $6,656.90 | $3,662.50 | $1,764,015.28 |
| 237 | 02/01/2045 | $1,764,015.28 | $11,200.00 | $6,615.06 | $3,662.50 | $1,752,815.29 |
| 238 | 03/01/2045 | $1,752,815.29 | $11,242.00 | $6,573.06 | $3,662.50 | $1,741,573.29 |
| 239 | 04/01/2045 | $1,741,573.29 | $11,284.16 | $6,530.90 | $3,662.50 | $1,730,289.13 |
| 240 | 05/01/2045 | $1,730,289.13 | $11,326.47 | $6,488.58 | $3,662.50 | $1,718,962.66 |
| 241 | 06/01/2045 | $1,718,962.66 | $11,368.95 | $6,446.11 | $3,662.50 | $1,707,593.72 |
| 242 | 07/01/2045 | $1,707,593.72 | $11,411.58 | $6,403.48 | $3,662.50 | $1,696,182.14 |
| 243 | 08/01/2045 | $1,696,182.14 | $11,454.37 | $6,360.68 | $3,662.50 | $1,684,727.76 |
| 244 | 09/01/2045 | $1,684,727.76 | $11,497.33 | $6,317.73 | $3,662.50 | $1,673,230.44 |
| 245 | 10/01/2045 | $1,673,230.44 | $11,540.44 | $6,274.61 | $3,662.50 | $1,661,690.00 |
| 246 | 11/01/2045 | $1,661,690.00 | $11,583.72 | $6,231.34 | $3,662.50 | $1,650,106.28 |
| 247 | 12/01/2045 | $1,650,106.28 | $11,627.16 | $6,187.90 | $3,662.50 | $1,638,479.12 |
| 248 | 01/01/2046 | $1,638,479.12 | $11,670.76 | $6,144.30 | $3,662.50 | $1,626,808.36 |
| 249 | 02/01/2046 | $1,626,808.36 | $11,714.52 | $6,100.53 | $3,662.50 | $1,615,093.84 |
| 250 | 03/01/2046 | $1,615,093.84 | $11,758.45 | $6,056.60 | $3,662.50 | $1,603,335.39 |
| 251 | 04/01/2046 | $1,603,335.39 | $11,802.55 | $6,012.51 | $3,662.50 | $1,591,532.84 |
| 252 | 05/01/2046 | $1,591,532.84 | $11,846.81 | $5,968.25 | $3,662.50 | $1,579,686.03 |
| 253 | 06/01/2046 | $1,579,686.03 | $11,891.23 | $5,923.82 | $3,662.50 | $1,567,794.80 |
| 254 | 07/01/2046 | $1,567,794.80 | $11,935.83 | $5,879.23 | $3,662.50 | $1,555,858.97 |
| 255 | 08/01/2046 | $1,555,858.97 | $11,980.58 | $5,834.47 | $3,662.50 | $1,543,878.39 |
| 256 | 09/01/2046 | $1,543,878.39 | $12,025.51 | $5,789.54 | $3,662.50 | $1,531,852.88 |
| 257 | 10/01/2046 | $1,531,852.88 | $12,070.61 | $5,744.45 | $3,662.50 | $1,519,782.27 |
| 258 | 11/01/2046 | $1,519,782.27 | $12,115.87 | $5,699.18 | $3,662.50 | $1,507,666.40 |
| 259 | 12/01/2046 | $1,507,666.40 | $12,161.31 | $5,653.75 | $3,662.50 | $1,495,505.09 |
| 260 | 01/01/2047 | $1,495,505.09 | $12,206.91 | $5,608.14 | $3,662.50 | $1,483,298.18 |
| 261 | 02/01/2047 | $1,483,298.18 | $12,252.69 | $5,562.37 | $3,662.50 | $1,471,045.49 |
| 262 | 03/01/2047 | $1,471,045.49 | $12,298.63 | $5,516.42 | $3,662.50 | $1,458,746.86 |
| 263 | 04/01/2047 | $1,458,746.86 | $12,344.75 | $5,470.30 | $3,662.50 | $1,446,402.10 |
| 264 | 05/01/2047 | $1,446,402.10 | $12,391.05 | $5,424.01 | $3,662.50 | $1,434,011.05 |
| 265 | 06/01/2047 | $1,434,011.05 | $12,437.51 | $5,377.54 | $3,662.50 | $1,421,573.54 |
| 266 | 07/01/2047 | $1,421,573.54 | $12,484.15 | $5,330.90 | $3,662.50 | $1,409,089.39 |
| 267 | 08/01/2047 | $1,409,089.39 | $12,530.97 | $5,284.09 | $3,662.50 | $1,396,558.42 |
| 268 | 09/01/2047 | $1,396,558.42 | $12,577.96 | $5,237.09 | $3,662.50 | $1,383,980.45 |
| 269 | 10/01/2047 | $1,383,980.45 | $12,625.13 | $5,189.93 | $3,662.50 | $1,371,355.33 |
| 270 | 11/01/2047 | $1,371,355.33 | $12,672.47 | $5,142.58 | $3,662.50 | $1,358,682.85 |
| 271 | 12/01/2047 | $1,358,682.85 | $12,719.99 | $5,095.06 | $3,662.50 | $1,345,962.86 |
| 272 | 01/01/2048 | $1,345,962.86 | $12,767.69 | $5,047.36 | $3,662.50 | $1,333,195.16 |
| 273 | 02/01/2048 | $1,333,195.16 | $12,815.57 | $4,999.48 | $3,662.50 | $1,320,379.59 |
| 274 | 03/01/2048 | $1,320,379.59 | $12,863.63 | $4,951.42 | $3,662.50 | $1,307,515.96 |
| 275 | 04/01/2048 | $1,307,515.96 | $12,911.87 | $4,903.18 | $3,662.50 | $1,294,604.09 |
| 276 | 05/01/2048 | $1,294,604.09 | $12,960.29 | $4,854.77 | $3,662.50 | $1,281,643.80 |
| 277 | 06/01/2048 | $1,281,643.80 | $13,008.89 | $4,806.16 | $3,662.50 | $1,268,634.90 |
| 278 | 07/01/2048 | $1,268,634.90 | $13,057.67 | $4,757.38 | $3,662.50 | $1,255,577.23 |
| 279 | 08/01/2048 | $1,255,577.23 | $13,106.64 | $4,708.41 | $3,662.50 | $1,242,470.59 |
| 280 | 09/01/2048 | $1,242,470.59 | $13,155.79 | $4,659.26 | $3,662.50 | $1,229,314.80 |
| 281 | 10/01/2048 | $1,229,314.80 | $13,205.12 | $4,609.93 | $3,662.50 | $1,216,109.67 |
| 282 | 11/01/2048 | $1,216,109.67 | $13,254.64 | $4,560.41 | $3,662.50 | $1,202,855.03 |
| 283 | 12/01/2048 | $1,202,855.03 | $13,304.35 | $4,510.71 | $3,662.50 | $1,189,550.68 |
| 284 | 01/01/2049 | $1,189,550.68 | $13,354.24 | $4,460.82 | $3,662.50 | $1,176,196.44 |
| 285 | 02/01/2049 | $1,176,196.44 | $13,404.32 | $4,410.74 | $3,662.50 | $1,162,792.12 |
| 286 | 03/01/2049 | $1,162,792.12 | $13,454.59 | $4,360.47 | $3,662.50 | $1,149,337.54 |
| 287 | 04/01/2049 | $1,149,337.54 | $13,505.04 | $4,310.02 | $3,662.50 | $1,135,832.50 |
| 288 | 05/01/2049 | $1,135,832.50 | $13,555.68 | $4,259.37 | $3,662.50 | $1,122,276.81 |
| 289 | 06/01/2049 | $1,122,276.81 | $13,606.52 | $4,208.54 | $3,662.50 | $1,108,670.30 |
| 290 | 07/01/2049 | $1,108,670.30 | $13,657.54 | $4,157.51 | $3,662.50 | $1,095,012.75 |
| 291 | 08/01/2049 | $1,095,012.75 | $13,708.76 | $4,106.30 | $3,662.50 | $1,081,304.00 |
| 292 | 09/01/2049 | $1,081,304.00 | $13,760.17 | $4,054.89 | $3,662.50 | $1,067,543.83 |
| 293 | 10/01/2049 | $1,067,543.83 | $13,811.77 | $4,003.29 | $3,662.50 | $1,053,732.06 |
| 294 | 11/01/2049 | $1,053,732.06 | $13,863.56 | $3,951.50 | $3,662.50 | $1,039,868.50 |
| 295 | 12/01/2049 | $1,039,868.50 | $13,915.55 | $3,899.51 | $3,662.50 | $1,025,952.96 |
| 296 | 01/01/2050 | $1,025,952.96 | $13,967.73 | $3,847.32 | $3,662.50 | $1,011,985.22 |
| 297 | 02/01/2050 | $1,011,985.22 | $14,020.11 | $3,794.94 | $3,662.50 | $997,965.11 |
| 298 | 03/01/2050 | $997,965.11 | $14,072.69 | $3,742.37 | $3,662.50 | $983,892.43 |
| 299 | 04/01/2050 | $983,892.43 | $14,125.46 | $3,689.60 | $3,662.50 | $969,766.97 |
| 300 | 05/01/2050 | $969,766.97 | $14,178.43 | $3,636.63 | $3,662.50 | $955,588.54 |
| 301 | 06/01/2050 | $955,588.54 | $14,231.60 | $3,583.46 | $3,662.50 | $941,356.94 |
| 302 | 07/01/2050 | $941,356.94 | $14,284.97 | $3,530.09 | $3,662.50 | $927,071.97 |
| 303 | 08/01/2050 | $927,071.97 | $14,338.54 | $3,476.52 | $3,662.50 | $912,733.44 |
| 304 | 09/01/2050 | $912,733.44 | $14,392.31 | $3,422.75 | $3,662.50 | $898,341.13 |
| 305 | 10/01/2050 | $898,341.13 | $14,446.28 | $3,368.78 | $3,662.50 | $883,894.86 |
| 306 | 11/01/2050 | $883,894.86 | $14,500.45 | $3,314.61 | $3,662.50 | $869,394.41 |
| 307 | 12/01/2050 | $869,394.41 | $14,554.83 | $3,260.23 | $3,662.50 | $854,839.58 |
| 308 | 01/01/2051 | $854,839.58 | $14,609.41 | $3,205.65 | $3,662.50 | $840,230.17 |
| 309 | 02/01/2051 | $840,230.17 | $14,664.19 | $3,150.86 | $3,662.50 | $825,565.98 |
| 310 | 03/01/2051 | $825,565.98 | $14,719.18 | $3,095.87 | $3,662.50 | $810,846.80 |
| 311 | 04/01/2051 | $810,846.80 | $14,774.38 | $3,040.68 | $3,662.50 | $796,072.42 |
| 312 | 05/01/2051 | $796,072.42 | $14,829.78 | $2,985.27 | $3,662.50 | $781,242.63 |
| 313 | 06/01/2051 | $781,242.63 | $14,885.40 | $2,929.66 | $3,662.50 | $766,357.24 |
| 314 | 07/01/2051 | $766,357.24 | $14,941.22 | $2,873.84 | $3,662.50 | $751,416.02 |
| 315 | 08/01/2051 | $751,416.02 | $14,997.25 | $2,817.81 | $3,662.50 | $736,418.78 |
| 316 | 09/01/2051 | $736,418.78 | $15,053.49 | $2,761.57 | $3,662.50 | $721,365.29 |
| 317 | 10/01/2051 | $721,365.29 | $15,109.94 | $2,705.12 | $3,662.50 | $706,255.35 |
| 318 | 11/01/2051 | $706,255.35 | $15,166.60 | $2,648.46 | $3,662.50 | $691,088.76 |
| 319 | 12/01/2051 | $691,088.76 | $15,223.47 | $2,591.58 | $3,662.50 | $675,865.28 |
| 320 | 01/01/2052 | $675,865.28 | $15,280.56 | $2,534.49 | $3,662.50 | $660,584.72 |
| 321 | 02/01/2052 | $660,584.72 | $15,337.86 | $2,477.19 | $3,662.50 | $645,246.86 |
| 322 | 03/01/2052 | $645,246.86 | $15,395.38 | $2,419.68 | $3,662.50 | $629,851.48 |
| 323 | 04/01/2052 | $629,851.48 | $15,453.11 | $2,361.94 | $3,662.50 | $614,398.37 |
| 324 | 05/01/2052 | $614,398.37 | $15,511.06 | $2,303.99 | $3,662.50 | $598,887.31 |
| 325 | 06/01/2052 | $598,887.31 | $15,569.23 | $2,245.83 | $3,662.50 | $583,318.08 |
| 326 | 07/01/2052 | $583,318.08 | $15,627.61 | $2,187.44 | $3,662.50 | $567,690.47 |
| 327 | 08/01/2052 | $567,690.47 | $15,686.22 | $2,128.84 | $3,662.50 | $552,004.25 |
| 328 | 09/01/2052 | $552,004.25 | $15,745.04 | $2,070.02 | $3,662.50 | $536,259.21 |
| 329 | 10/01/2052 | $536,259.21 | $15,804.08 | $2,010.97 | $3,662.50 | $520,455.13 |
| 330 | 11/01/2052 | $520,455.13 | $15,863.35 | $1,951.71 | $3,662.50 | $504,591.78 |
| 331 | 12/01/2052 | $504,591.78 | $15,922.84 | $1,892.22 | $3,662.50 | $488,668.94 |
| 332 | 01/01/2053 | $488,668.94 | $15,982.55 | $1,832.51 | $3,662.50 | $472,686.39 |
| 333 | 02/01/2053 | $472,686.39 | $16,042.48 | $1,772.57 | $3,662.50 | $456,643.91 |
| 334 | 03/01/2053 | $456,643.91 | $16,102.64 | $1,712.41 | $3,662.50 | $440,541.27 |
| 335 | 04/01/2053 | $440,541.27 | $16,163.03 | $1,652.03 | $3,662.50 | $424,378.25 |
| 336 | 05/01/2053 | $424,378.25 | $16,223.64 | $1,591.42 | $3,662.50 | $408,154.61 |
| 337 | 06/01/2053 | $408,154.61 | $16,284.48 | $1,530.58 | $3,662.50 | $391,870.13 |
| 338 | 07/01/2053 | $391,870.13 | $16,345.54 | $1,469.51 | $3,662.50 | $375,524.59 |
| 339 | 08/01/2053 | $375,524.59 | $16,406.84 | $1,408.22 | $3,662.50 | $359,117.75 |
| 340 | 09/01/2053 | $359,117.75 | $16,468.36 | $1,346.69 | $3,662.50 | $342,649.39 |
| 341 | 10/01/2053 | $342,649.39 | $16,530.12 | $1,284.94 | $3,662.50 | $326,119.27 |
| 342 | 11/01/2053 | $326,119.27 | $16,592.11 | $1,222.95 | $3,662.50 | $309,527.16 |
| 343 | 12/01/2053 | $309,527.16 | $16,654.33 | $1,160.73 | $3,662.50 | $292,872.83 |
| 344 | 01/01/2054 | $292,872.83 | $16,716.78 | $1,098.27 | $3,662.50 | $276,156.05 |
| 345 | 02/01/2054 | $276,156.05 | $16,779.47 | $1,035.59 | $3,662.50 | $259,376.58 |
| 346 | 03/01/2054 | $259,376.58 | $16,842.39 | $972.66 | $3,662.50 | $242,534.19 |
| 347 | 04/01/2054 | $242,534.19 | $16,905.55 | $909.50 | $3,662.50 | $225,628.63 |
| 348 | 05/01/2054 | $225,628.63 | $16,968.95 | $846.11 | $3,662.50 | $208,659.69 |
| 349 | 06/01/2054 | $208,659.69 | $17,032.58 | $782.47 | $3,662.50 | $191,627.10 |
| 350 | 07/01/2054 | $191,627.10 | $17,096.45 | $718.60 | $3,662.50 | $174,530.65 |
| 351 | 08/01/2054 | $174,530.65 | $17,160.57 | $654.49 | $3,662.50 | $157,370.08 |
| 352 | 09/01/2054 | $157,370.08 | $17,224.92 | $590.14 | $3,662.50 | $140,145.17 |
| 353 | 10/01/2054 | $140,145.17 | $17,289.51 | $525.54 | $3,662.50 | $122,855.66 |
| 354 | 11/01/2054 | $122,855.66 | $17,354.35 | $460.71 | $3,662.50 | $105,501.31 |
| 355 | 12/01/2054 | $105,501.31 | $17,419.43 | $395.63 | $3,662.50 | $88,081.88 |
| 356 | 01/01/2055 | $88,081.88 | $17,484.75 | $330.31 | $3,662.50 | $70,597.14 |
| 357 | 02/01/2055 | $70,597.14 | $17,550.32 | $264.74 | $3,662.50 | $53,046.82 |
| 358 | 03/01/2055 | $53,046.82 | $17,616.13 | $198.93 | $3,662.50 | $35,430.69 |
| 359 | 04/01/2055 | $35,430.69 | $17,682.19 | $132.87 | $3,662.50 | $17,748.50 |
| 360 | 05/01/2055 | $17,748.50 | $17,748.50 | $66.56 | $3,662.50 | $0.00 |