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: $23,163.51
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 | $3,792,000.00 | $4,993.51 | $14,220.00 | $3,950.00 | $3,787,006.49 |
| 2 | 07/01/2025 | $3,787,006.49 | $5,012.23 | $14,201.27 | $3,950.00 | $3,781,994.26 |
| 3 | 08/01/2025 | $3,781,994.26 | $5,031.03 | $14,182.48 | $3,950.00 | $3,776,963.23 |
| 4 | 09/01/2025 | $3,776,963.23 | $5,049.89 | $14,163.61 | $3,950.00 | $3,771,913.34 |
| 5 | 10/01/2025 | $3,771,913.34 | $5,068.83 | $14,144.68 | $3,950.00 | $3,766,844.51 |
| 6 | 11/01/2025 | $3,766,844.51 | $5,087.84 | $14,125.67 | $3,950.00 | $3,761,756.67 |
| 7 | 12/01/2025 | $3,761,756.67 | $5,106.92 | $14,106.59 | $3,950.00 | $3,756,649.75 |
| 8 | 01/01/2026 | $3,756,649.75 | $5,126.07 | $14,087.44 | $3,950.00 | $3,751,523.68 |
| 9 | 02/01/2026 | $3,751,523.68 | $5,145.29 | $14,068.21 | $3,950.00 | $3,746,378.38 |
| 10 | 03/01/2026 | $3,746,378.38 | $5,164.59 | $14,048.92 | $3,950.00 | $3,741,213.79 |
| 11 | 04/01/2026 | $3,741,213.79 | $5,183.96 | $14,029.55 | $3,950.00 | $3,736,029.84 |
| 12 | 05/01/2026 | $3,736,029.84 | $5,203.40 | $14,010.11 | $3,950.00 | $3,730,826.44 |
| 13 | 06/01/2026 | $3,730,826.44 | $5,222.91 | $13,990.60 | $3,950.00 | $3,725,603.54 |
| 14 | 07/01/2026 | $3,725,603.54 | $5,242.49 | $13,971.01 | $3,950.00 | $3,720,361.04 |
| 15 | 08/01/2026 | $3,720,361.04 | $5,262.15 | $13,951.35 | $3,950.00 | $3,715,098.89 |
| 16 | 09/01/2026 | $3,715,098.89 | $5,281.89 | $13,931.62 | $3,950.00 | $3,709,817.00 |
| 17 | 10/01/2026 | $3,709,817.00 | $5,301.69 | $13,911.81 | $3,950.00 | $3,704,515.31 |
| 18 | 11/01/2026 | $3,704,515.31 | $5,321.57 | $13,891.93 | $3,950.00 | $3,699,193.74 |
| 19 | 12/01/2026 | $3,699,193.74 | $5,341.53 | $13,871.98 | $3,950.00 | $3,693,852.21 |
| 20 | 01/01/2027 | $3,693,852.21 | $5,361.56 | $13,851.95 | $3,950.00 | $3,688,490.64 |
| 21 | 02/01/2027 | $3,688,490.64 | $5,381.67 | $13,831.84 | $3,950.00 | $3,683,108.98 |
| 22 | 03/01/2027 | $3,683,108.98 | $5,401.85 | $13,811.66 | $3,950.00 | $3,677,707.13 |
| 23 | 04/01/2027 | $3,677,707.13 | $5,422.11 | $13,791.40 | $3,950.00 | $3,672,285.02 |
| 24 | 05/01/2027 | $3,672,285.02 | $5,442.44 | $13,771.07 | $3,950.00 | $3,666,842.59 |
| 25 | 06/01/2027 | $3,666,842.59 | $5,462.85 | $13,750.66 | $3,950.00 | $3,661,379.74 |
| 26 | 07/01/2027 | $3,661,379.74 | $5,483.33 | $13,730.17 | $3,950.00 | $3,655,896.41 |
| 27 | 08/01/2027 | $3,655,896.41 | $5,503.90 | $13,709.61 | $3,950.00 | $3,650,392.51 |
| 28 | 09/01/2027 | $3,650,392.51 | $5,524.54 | $13,688.97 | $3,950.00 | $3,644,867.97 |
| 29 | 10/01/2027 | $3,644,867.97 | $5,545.25 | $13,668.25 | $3,950.00 | $3,639,322.72 |
| 30 | 11/01/2027 | $3,639,322.72 | $5,566.05 | $13,647.46 | $3,950.00 | $3,633,756.68 |
| 31 | 12/01/2027 | $3,633,756.68 | $5,586.92 | $13,626.59 | $3,950.00 | $3,628,169.76 |
| 32 | 01/01/2028 | $3,628,169.76 | $5,607.87 | $13,605.64 | $3,950.00 | $3,622,561.89 |
| 33 | 02/01/2028 | $3,622,561.89 | $5,628.90 | $13,584.61 | $3,950.00 | $3,616,932.99 |
| 34 | 03/01/2028 | $3,616,932.99 | $5,650.01 | $13,563.50 | $3,950.00 | $3,611,282.98 |
| 35 | 04/01/2028 | $3,611,282.98 | $5,671.20 | $13,542.31 | $3,950.00 | $3,605,611.78 |
| 36 | 05/01/2028 | $3,605,611.78 | $5,692.46 | $13,521.04 | $3,950.00 | $3,599,919.32 |
| 37 | 06/01/2028 | $3,599,919.32 | $5,713.81 | $13,499.70 | $3,950.00 | $3,594,205.51 |
| 38 | 07/01/2028 | $3,594,205.51 | $5,735.24 | $13,478.27 | $3,950.00 | $3,588,470.27 |
| 39 | 08/01/2028 | $3,588,470.27 | $5,756.74 | $13,456.76 | $3,950.00 | $3,582,713.53 |
| 40 | 09/01/2028 | $3,582,713.53 | $5,778.33 | $13,435.18 | $3,950.00 | $3,576,935.20 |
| 41 | 10/01/2028 | $3,576,935.20 | $5,800.00 | $13,413.51 | $3,950.00 | $3,571,135.20 |
| 42 | 11/01/2028 | $3,571,135.20 | $5,821.75 | $13,391.76 | $3,950.00 | $3,565,313.45 |
| 43 | 12/01/2028 | $3,565,313.45 | $5,843.58 | $13,369.93 | $3,950.00 | $3,559,469.87 |
| 44 | 01/01/2029 | $3,559,469.87 | $5,865.49 | $13,348.01 | $3,950.00 | $3,553,604.37 |
| 45 | 02/01/2029 | $3,553,604.37 | $5,887.49 | $13,326.02 | $3,950.00 | $3,547,716.88 |
| 46 | 03/01/2029 | $3,547,716.88 | $5,909.57 | $13,303.94 | $3,950.00 | $3,541,807.31 |
| 47 | 04/01/2029 | $3,541,807.31 | $5,931.73 | $13,281.78 | $3,950.00 | $3,535,875.58 |
| 48 | 05/01/2029 | $3,535,875.58 | $5,953.97 | $13,259.53 | $3,950.00 | $3,529,921.61 |
| 49 | 06/01/2029 | $3,529,921.61 | $5,976.30 | $13,237.21 | $3,950.00 | $3,523,945.31 |
| 50 | 07/01/2029 | $3,523,945.31 | $5,998.71 | $13,214.79 | $3,950.00 | $3,517,946.60 |
| 51 | 08/01/2029 | $3,517,946.60 | $6,021.21 | $13,192.30 | $3,950.00 | $3,511,925.39 |
| 52 | 09/01/2029 | $3,511,925.39 | $6,043.79 | $13,169.72 | $3,950.00 | $3,505,881.60 |
| 53 | 10/01/2029 | $3,505,881.60 | $6,066.45 | $13,147.06 | $3,950.00 | $3,499,815.15 |
| 54 | 11/01/2029 | $3,499,815.15 | $6,089.20 | $13,124.31 | $3,950.00 | $3,493,725.95 |
| 55 | 12/01/2029 | $3,493,725.95 | $6,112.03 | $13,101.47 | $3,950.00 | $3,487,613.92 |
| 56 | 01/01/2030 | $3,487,613.92 | $6,134.95 | $13,078.55 | $3,950.00 | $3,481,478.96 |
| 57 | 02/01/2030 | $3,481,478.96 | $6,157.96 | $13,055.55 | $3,950.00 | $3,475,321.00 |
| 58 | 03/01/2030 | $3,475,321.00 | $6,181.05 | $13,032.45 | $3,950.00 | $3,469,139.95 |
| 59 | 04/01/2030 | $3,469,139.95 | $6,204.23 | $13,009.27 | $3,950.00 | $3,462,935.72 |
| 60 | 05/01/2030 | $3,462,935.72 | $6,227.50 | $12,986.01 | $3,950.00 | $3,456,708.22 |
| 61 | 06/01/2030 | $3,456,708.22 | $6,250.85 | $12,962.66 | $3,950.00 | $3,450,457.37 |
| 62 | 07/01/2030 | $3,450,457.37 | $6,274.29 | $12,939.22 | $3,950.00 | $3,444,183.08 |
| 63 | 08/01/2030 | $3,444,183.08 | $6,297.82 | $12,915.69 | $3,950.00 | $3,437,885.26 |
| 64 | 09/01/2030 | $3,437,885.26 | $6,321.44 | $12,892.07 | $3,950.00 | $3,431,563.82 |
| 65 | 10/01/2030 | $3,431,563.82 | $6,345.14 | $12,868.36 | $3,950.00 | $3,425,218.68 |
| 66 | 11/01/2030 | $3,425,218.68 | $6,368.94 | $12,844.57 | $3,950.00 | $3,418,849.74 |
| 67 | 12/01/2030 | $3,418,849.74 | $6,392.82 | $12,820.69 | $3,950.00 | $3,412,456.92 |
| 68 | 01/01/2031 | $3,412,456.92 | $6,416.79 | $12,796.71 | $3,950.00 | $3,406,040.12 |
| 69 | 02/01/2031 | $3,406,040.12 | $6,440.86 | $12,772.65 | $3,950.00 | $3,399,599.27 |
| 70 | 03/01/2031 | $3,399,599.27 | $6,465.01 | $12,748.50 | $3,950.00 | $3,393,134.26 |
| 71 | 04/01/2031 | $3,393,134.26 | $6,489.25 | $12,724.25 | $3,950.00 | $3,386,645.01 |
| 72 | 05/01/2031 | $3,386,645.01 | $6,513.59 | $12,699.92 | $3,950.00 | $3,380,131.42 |
| 73 | 06/01/2031 | $3,380,131.42 | $6,538.01 | $12,675.49 | $3,950.00 | $3,373,593.40 |
| 74 | 07/01/2031 | $3,373,593.40 | $6,562.53 | $12,650.98 | $3,950.00 | $3,367,030.87 |
| 75 | 08/01/2031 | $3,367,030.87 | $6,587.14 | $12,626.37 | $3,950.00 | $3,360,443.73 |
| 76 | 09/01/2031 | $3,360,443.73 | $6,611.84 | $12,601.66 | $3,950.00 | $3,353,831.89 |
| 77 | 10/01/2031 | $3,353,831.89 | $6,636.64 | $12,576.87 | $3,950.00 | $3,347,195.25 |
| 78 | 11/01/2031 | $3,347,195.25 | $6,661.52 | $12,551.98 | $3,950.00 | $3,340,533.72 |
| 79 | 12/01/2031 | $3,340,533.72 | $6,686.51 | $12,527.00 | $3,950.00 | $3,333,847.22 |
| 80 | 01/01/2032 | $3,333,847.22 | $6,711.58 | $12,501.93 | $3,950.00 | $3,327,135.64 |
| 81 | 02/01/2032 | $3,327,135.64 | $6,736.75 | $12,476.76 | $3,950.00 | $3,320,398.89 |
| 82 | 03/01/2032 | $3,320,398.89 | $6,762.01 | $12,451.50 | $3,950.00 | $3,313,636.88 |
| 83 | 04/01/2032 | $3,313,636.88 | $6,787.37 | $12,426.14 | $3,950.00 | $3,306,849.51 |
| 84 | 05/01/2032 | $3,306,849.51 | $6,812.82 | $12,400.69 | $3,950.00 | $3,300,036.69 |
| 85 | 06/01/2032 | $3,300,036.69 | $6,838.37 | $12,375.14 | $3,950.00 | $3,293,198.32 |
| 86 | 07/01/2032 | $3,293,198.32 | $6,864.01 | $12,349.49 | $3,950.00 | $3,286,334.31 |
| 87 | 08/01/2032 | $3,286,334.31 | $6,889.75 | $12,323.75 | $3,950.00 | $3,279,444.55 |
| 88 | 09/01/2032 | $3,279,444.55 | $6,915.59 | $12,297.92 | $3,950.00 | $3,272,528.96 |
| 89 | 10/01/2032 | $3,272,528.96 | $6,941.52 | $12,271.98 | $3,950.00 | $3,265,587.44 |
| 90 | 11/01/2032 | $3,265,587.44 | $6,967.55 | $12,245.95 | $3,950.00 | $3,258,619.89 |
| 91 | 12/01/2032 | $3,258,619.89 | $6,993.68 | $12,219.82 | $3,950.00 | $3,251,626.20 |
| 92 | 01/01/2033 | $3,251,626.20 | $7,019.91 | $12,193.60 | $3,950.00 | $3,244,606.30 |
| 93 | 02/01/2033 | $3,244,606.30 | $7,046.23 | $12,167.27 | $3,950.00 | $3,237,560.06 |
| 94 | 03/01/2033 | $3,237,560.06 | $7,072.66 | $12,140.85 | $3,950.00 | $3,230,487.41 |
| 95 | 04/01/2033 | $3,230,487.41 | $7,099.18 | $12,114.33 | $3,950.00 | $3,223,388.23 |
| 96 | 05/01/2033 | $3,223,388.23 | $7,125.80 | $12,087.71 | $3,950.00 | $3,216,262.43 |
| 97 | 06/01/2033 | $3,216,262.43 | $7,152.52 | $12,060.98 | $3,950.00 | $3,209,109.90 |
| 98 | 07/01/2033 | $3,209,109.90 | $7,179.34 | $12,034.16 | $3,950.00 | $3,201,930.56 |
| 99 | 08/01/2033 | $3,201,930.56 | $7,206.27 | $12,007.24 | $3,950.00 | $3,194,724.29 |
| 100 | 09/01/2033 | $3,194,724.29 | $7,233.29 | $11,980.22 | $3,950.00 | $3,187,491.00 |
| 101 | 10/01/2033 | $3,187,491.00 | $7,260.42 | $11,953.09 | $3,950.00 | $3,180,230.58 |
| 102 | 11/01/2033 | $3,180,230.58 | $7,287.64 | $11,925.86 | $3,950.00 | $3,172,942.94 |
| 103 | 12/01/2033 | $3,172,942.94 | $7,314.97 | $11,898.54 | $3,950.00 | $3,165,627.97 |
| 104 | 01/01/2034 | $3,165,627.97 | $7,342.40 | $11,871.10 | $3,950.00 | $3,158,285.57 |
| 105 | 02/01/2034 | $3,158,285.57 | $7,369.94 | $11,843.57 | $3,950.00 | $3,150,915.63 |
| 106 | 03/01/2034 | $3,150,915.63 | $7,397.57 | $11,815.93 | $3,950.00 | $3,143,518.06 |
| 107 | 04/01/2034 | $3,143,518.06 | $7,425.31 | $11,788.19 | $3,950.00 | $3,136,092.75 |
| 108 | 05/01/2034 | $3,136,092.75 | $7,453.16 | $11,760.35 | $3,950.00 | $3,128,639.59 |
| 109 | 06/01/2034 | $3,128,639.59 | $7,481.11 | $11,732.40 | $3,950.00 | $3,121,158.48 |
| 110 | 07/01/2034 | $3,121,158.48 | $7,509.16 | $11,704.34 | $3,950.00 | $3,113,649.31 |
| 111 | 08/01/2034 | $3,113,649.31 | $7,537.32 | $11,676.18 | $3,950.00 | $3,106,111.99 |
| 112 | 09/01/2034 | $3,106,111.99 | $7,565.59 | $11,647.92 | $3,950.00 | $3,098,546.41 |
| 113 | 10/01/2034 | $3,098,546.41 | $7,593.96 | $11,619.55 | $3,950.00 | $3,090,952.45 |
| 114 | 11/01/2034 | $3,090,952.45 | $7,622.44 | $11,591.07 | $3,950.00 | $3,083,330.01 |
| 115 | 12/01/2034 | $3,083,330.01 | $7,651.02 | $11,562.49 | $3,950.00 | $3,075,678.99 |
| 116 | 01/01/2035 | $3,075,678.99 | $7,679.71 | $11,533.80 | $3,950.00 | $3,067,999.28 |
| 117 | 02/01/2035 | $3,067,999.28 | $7,708.51 | $11,505.00 | $3,950.00 | $3,060,290.77 |
| 118 | 03/01/2035 | $3,060,290.77 | $7,737.42 | $11,476.09 | $3,950.00 | $3,052,553.36 |
| 119 | 04/01/2035 | $3,052,553.36 | $7,766.43 | $11,447.08 | $3,950.00 | $3,044,786.92 |
| 120 | 05/01/2035 | $3,044,786.92 | $7,795.56 | $11,417.95 | $3,950.00 | $3,036,991.37 |
| 121 | 06/01/2035 | $3,036,991.37 | $7,824.79 | $11,388.72 | $3,950.00 | $3,029,166.58 |
| 122 | 07/01/2035 | $3,029,166.58 | $7,854.13 | $11,359.37 | $3,950.00 | $3,021,312.45 |
| 123 | 08/01/2035 | $3,021,312.45 | $7,883.59 | $11,329.92 | $3,950.00 | $3,013,428.86 |
| 124 | 09/01/2035 | $3,013,428.86 | $7,913.15 | $11,300.36 | $3,950.00 | $3,005,515.71 |
| 125 | 10/01/2035 | $3,005,515.71 | $7,942.82 | $11,270.68 | $3,950.00 | $2,997,572.89 |
| 126 | 11/01/2035 | $2,997,572.89 | $7,972.61 | $11,240.90 | $3,950.00 | $2,989,600.28 |
| 127 | 12/01/2035 | $2,989,600.28 | $8,002.51 | $11,211.00 | $3,950.00 | $2,981,597.78 |
| 128 | 01/01/2036 | $2,981,597.78 | $8,032.52 | $11,180.99 | $3,950.00 | $2,973,565.26 |
| 129 | 02/01/2036 | $2,973,565.26 | $8,062.64 | $11,150.87 | $3,950.00 | $2,965,502.62 |
| 130 | 03/01/2036 | $2,965,502.62 | $8,092.87 | $11,120.63 | $3,950.00 | $2,957,409.75 |
| 131 | 04/01/2036 | $2,957,409.75 | $8,123.22 | $11,090.29 | $3,950.00 | $2,949,286.53 |
| 132 | 05/01/2036 | $2,949,286.53 | $8,153.68 | $11,059.82 | $3,950.00 | $2,941,132.85 |
| 133 | 06/01/2036 | $2,941,132.85 | $8,184.26 | $11,029.25 | $3,950.00 | $2,932,948.59 |
| 134 | 07/01/2036 | $2,932,948.59 | $8,214.95 | $10,998.56 | $3,950.00 | $2,924,733.64 |
| 135 | 08/01/2036 | $2,924,733.64 | $8,245.76 | $10,967.75 | $3,950.00 | $2,916,487.88 |
| 136 | 09/01/2036 | $2,916,487.88 | $8,276.68 | $10,936.83 | $3,950.00 | $2,908,211.21 |
| 137 | 10/01/2036 | $2,908,211.21 | $8,307.71 | $10,905.79 | $3,950.00 | $2,899,903.49 |
| 138 | 11/01/2036 | $2,899,903.49 | $8,338.87 | $10,874.64 | $3,950.00 | $2,891,564.62 |
| 139 | 12/01/2036 | $2,891,564.62 | $8,370.14 | $10,843.37 | $3,950.00 | $2,883,194.48 |
| 140 | 01/01/2037 | $2,883,194.48 | $8,401.53 | $10,811.98 | $3,950.00 | $2,874,792.96 |
| 141 | 02/01/2037 | $2,874,792.96 | $8,433.03 | $10,780.47 | $3,950.00 | $2,866,359.92 |
| 142 | 03/01/2037 | $2,866,359.92 | $8,464.66 | $10,748.85 | $3,950.00 | $2,857,895.26 |
| 143 | 04/01/2037 | $2,857,895.26 | $8,496.40 | $10,717.11 | $3,950.00 | $2,849,398.86 |
| 144 | 05/01/2037 | $2,849,398.86 | $8,528.26 | $10,685.25 | $3,950.00 | $2,840,870.60 |
| 145 | 06/01/2037 | $2,840,870.60 | $8,560.24 | $10,653.26 | $3,950.00 | $2,832,310.36 |
| 146 | 07/01/2037 | $2,832,310.36 | $8,592.34 | $10,621.16 | $3,950.00 | $2,823,718.02 |
| 147 | 08/01/2037 | $2,823,718.02 | $8,624.56 | $10,588.94 | $3,950.00 | $2,815,093.45 |
| 148 | 09/01/2037 | $2,815,093.45 | $8,656.91 | $10,556.60 | $3,950.00 | $2,806,436.55 |
| 149 | 10/01/2037 | $2,806,436.55 | $8,689.37 | $10,524.14 | $3,950.00 | $2,797,747.18 |
| 150 | 11/01/2037 | $2,797,747.18 | $8,721.96 | $10,491.55 | $3,950.00 | $2,789,025.22 |
| 151 | 12/01/2037 | $2,789,025.22 | $8,754.66 | $10,458.84 | $3,950.00 | $2,780,270.56 |
| 152 | 01/01/2038 | $2,780,270.56 | $8,787.49 | $10,426.01 | $3,950.00 | $2,771,483.07 |
| 153 | 02/01/2038 | $2,771,483.07 | $8,820.45 | $10,393.06 | $3,950.00 | $2,762,662.62 |
| 154 | 03/01/2038 | $2,762,662.62 | $8,853.52 | $10,359.98 | $3,950.00 | $2,753,809.10 |
| 155 | 04/01/2038 | $2,753,809.10 | $8,886.72 | $10,326.78 | $3,950.00 | $2,744,922.38 |
| 156 | 05/01/2038 | $2,744,922.38 | $8,920.05 | $10,293.46 | $3,950.00 | $2,736,002.33 |
| 157 | 06/01/2038 | $2,736,002.33 | $8,953.50 | $10,260.01 | $3,950.00 | $2,727,048.83 |
| 158 | 07/01/2038 | $2,727,048.83 | $8,987.07 | $10,226.43 | $3,950.00 | $2,718,061.76 |
| 159 | 08/01/2038 | $2,718,061.76 | $9,020.78 | $10,192.73 | $3,950.00 | $2,709,040.98 |
| 160 | 09/01/2038 | $2,709,040.98 | $9,054.60 | $10,158.90 | $3,950.00 | $2,699,986.38 |
| 161 | 10/01/2038 | $2,699,986.38 | $9,088.56 | $10,124.95 | $3,950.00 | $2,690,897.82 |
| 162 | 11/01/2038 | $2,690,897.82 | $9,122.64 | $10,090.87 | $3,950.00 | $2,681,775.18 |
| 163 | 12/01/2038 | $2,681,775.18 | $9,156.85 | $10,056.66 | $3,950.00 | $2,672,618.33 |
| 164 | 01/01/2039 | $2,672,618.33 | $9,191.19 | $10,022.32 | $3,950.00 | $2,663,427.14 |
| 165 | 02/01/2039 | $2,663,427.14 | $9,225.66 | $9,987.85 | $3,950.00 | $2,654,201.49 |
| 166 | 03/01/2039 | $2,654,201.49 | $9,260.25 | $9,953.26 | $3,950.00 | $2,644,941.24 |
| 167 | 04/01/2039 | $2,644,941.24 | $9,294.98 | $9,918.53 | $3,950.00 | $2,635,646.26 |
| 168 | 05/01/2039 | $2,635,646.26 | $9,329.83 | $9,883.67 | $3,950.00 | $2,626,316.43 |
| 169 | 06/01/2039 | $2,626,316.43 | $9,364.82 | $9,848.69 | $3,950.00 | $2,616,951.60 |
| 170 | 07/01/2039 | $2,616,951.60 | $9,399.94 | $9,813.57 | $3,950.00 | $2,607,551.67 |
| 171 | 08/01/2039 | $2,607,551.67 | $9,435.19 | $9,778.32 | $3,950.00 | $2,598,116.48 |
| 172 | 09/01/2039 | $2,598,116.48 | $9,470.57 | $9,742.94 | $3,950.00 | $2,588,645.91 |
| 173 | 10/01/2039 | $2,588,645.91 | $9,506.08 | $9,707.42 | $3,950.00 | $2,579,139.82 |
| 174 | 11/01/2039 | $2,579,139.82 | $9,541.73 | $9,671.77 | $3,950.00 | $2,569,598.09 |
| 175 | 12/01/2039 | $2,569,598.09 | $9,577.51 | $9,635.99 | $3,950.00 | $2,560,020.58 |
| 176 | 01/01/2040 | $2,560,020.58 | $9,613.43 | $9,600.08 | $3,950.00 | $2,550,407.15 |
| 177 | 02/01/2040 | $2,550,407.15 | $9,649.48 | $9,564.03 | $3,950.00 | $2,540,757.67 |
| 178 | 03/01/2040 | $2,540,757.67 | $9,685.67 | $9,527.84 | $3,950.00 | $2,531,072.00 |
| 179 | 04/01/2040 | $2,531,072.00 | $9,721.99 | $9,491.52 | $3,950.00 | $2,521,350.01 |
| 180 | 05/01/2040 | $2,521,350.01 | $9,758.44 | $9,455.06 | $3,950.00 | $2,511,591.57 |
| 181 | 06/01/2040 | $2,511,591.57 | $9,795.04 | $9,418.47 | $3,950.00 | $2,501,796.53 |
| 182 | 07/01/2040 | $2,501,796.53 | $9,831.77 | $9,381.74 | $3,950.00 | $2,491,964.76 |
| 183 | 08/01/2040 | $2,491,964.76 | $9,868.64 | $9,344.87 | $3,950.00 | $2,482,096.12 |
| 184 | 09/01/2040 | $2,482,096.12 | $9,905.65 | $9,307.86 | $3,950.00 | $2,472,190.48 |
| 185 | 10/01/2040 | $2,472,190.48 | $9,942.79 | $9,270.71 | $3,950.00 | $2,462,247.68 |
| 186 | 11/01/2040 | $2,462,247.68 | $9,980.08 | $9,233.43 | $3,950.00 | $2,452,267.60 |
| 187 | 12/01/2040 | $2,452,267.60 | $10,017.50 | $9,196.00 | $3,950.00 | $2,442,250.10 |
| 188 | 01/01/2041 | $2,442,250.10 | $10,055.07 | $9,158.44 | $3,950.00 | $2,432,195.03 |
| 189 | 02/01/2041 | $2,432,195.03 | $10,092.78 | $9,120.73 | $3,950.00 | $2,422,102.26 |
| 190 | 03/01/2041 | $2,422,102.26 | $10,130.62 | $9,082.88 | $3,950.00 | $2,411,971.63 |
| 191 | 04/01/2041 | $2,411,971.63 | $10,168.61 | $9,044.89 | $3,950.00 | $2,401,803.02 |
| 192 | 05/01/2041 | $2,401,803.02 | $10,206.75 | $9,006.76 | $3,950.00 | $2,391,596.27 |
| 193 | 06/01/2041 | $2,391,596.27 | $10,245.02 | $8,968.49 | $3,950.00 | $2,381,351.25 |
| 194 | 07/01/2041 | $2,381,351.25 | $10,283.44 | $8,930.07 | $3,950.00 | $2,371,067.81 |
| 195 | 08/01/2041 | $2,371,067.81 | $10,322.00 | $8,891.50 | $3,950.00 | $2,360,745.81 |
| 196 | 09/01/2041 | $2,360,745.81 | $10,360.71 | $8,852.80 | $3,950.00 | $2,350,385.10 |
| 197 | 10/01/2041 | $2,350,385.10 | $10,399.56 | $8,813.94 | $3,950.00 | $2,339,985.54 |
| 198 | 11/01/2041 | $2,339,985.54 | $10,438.56 | $8,774.95 | $3,950.00 | $2,329,546.98 |
| 199 | 12/01/2041 | $2,329,546.98 | $10,477.71 | $8,735.80 | $3,950.00 | $2,319,069.27 |
| 200 | 01/01/2042 | $2,319,069.27 | $10,517.00 | $8,696.51 | $3,950.00 | $2,308,552.27 |
| 201 | 02/01/2042 | $2,308,552.27 | $10,556.44 | $8,657.07 | $3,950.00 | $2,297,995.84 |
| 202 | 03/01/2042 | $2,297,995.84 | $10,596.02 | $8,617.48 | $3,950.00 | $2,287,399.82 |
| 203 | 04/01/2042 | $2,287,399.82 | $10,635.76 | $8,577.75 | $3,950.00 | $2,276,764.06 |
| 204 | 05/01/2042 | $2,276,764.06 | $10,675.64 | $8,537.87 | $3,950.00 | $2,266,088.42 |
| 205 | 06/01/2042 | $2,266,088.42 | $10,715.68 | $8,497.83 | $3,950.00 | $2,255,372.74 |
| 206 | 07/01/2042 | $2,255,372.74 | $10,755.86 | $8,457.65 | $3,950.00 | $2,244,616.88 |
| 207 | 08/01/2042 | $2,244,616.88 | $10,796.19 | $8,417.31 | $3,950.00 | $2,233,820.69 |
| 208 | 09/01/2042 | $2,233,820.69 | $10,836.68 | $8,376.83 | $3,950.00 | $2,222,984.01 |
| 209 | 10/01/2042 | $2,222,984.01 | $10,877.32 | $8,336.19 | $3,950.00 | $2,212,106.69 |
| 210 | 11/01/2042 | $2,212,106.69 | $10,918.11 | $8,295.40 | $3,950.00 | $2,201,188.58 |
| 211 | 12/01/2042 | $2,201,188.58 | $10,959.05 | $8,254.46 | $3,950.00 | $2,190,229.53 |
| 212 | 01/01/2043 | $2,190,229.53 | $11,000.15 | $8,213.36 | $3,950.00 | $2,179,229.39 |
| 213 | 02/01/2043 | $2,179,229.39 | $11,041.40 | $8,172.11 | $3,950.00 | $2,168,187.99 |
| 214 | 03/01/2043 | $2,168,187.99 | $11,082.80 | $8,130.70 | $3,950.00 | $2,157,105.19 |
| 215 | 04/01/2043 | $2,157,105.19 | $11,124.36 | $8,089.14 | $3,950.00 | $2,145,980.83 |
| 216 | 05/01/2043 | $2,145,980.83 | $11,166.08 | $8,047.43 | $3,950.00 | $2,134,814.75 |
| 217 | 06/01/2043 | $2,134,814.75 | $11,207.95 | $8,005.56 | $3,950.00 | $2,123,606.80 |
| 218 | 07/01/2043 | $2,123,606.80 | $11,249.98 | $7,963.53 | $3,950.00 | $2,112,356.82 |
| 219 | 08/01/2043 | $2,112,356.82 | $11,292.17 | $7,921.34 | $3,950.00 | $2,101,064.65 |
| 220 | 09/01/2043 | $2,101,064.65 | $11,334.51 | $7,878.99 | $3,950.00 | $2,089,730.13 |
| 221 | 10/01/2043 | $2,089,730.13 | $11,377.02 | $7,836.49 | $3,950.00 | $2,078,353.11 |
| 222 | 11/01/2043 | $2,078,353.11 | $11,419.68 | $7,793.82 | $3,950.00 | $2,066,933.43 |
| 223 | 12/01/2043 | $2,066,933.43 | $11,462.51 | $7,751.00 | $3,950.00 | $2,055,470.92 |
| 224 | 01/01/2044 | $2,055,470.92 | $11,505.49 | $7,708.02 | $3,950.00 | $2,043,965.43 |
| 225 | 02/01/2044 | $2,043,965.43 | $11,548.64 | $7,664.87 | $3,950.00 | $2,032,416.80 |
| 226 | 03/01/2044 | $2,032,416.80 | $11,591.94 | $7,621.56 | $3,950.00 | $2,020,824.85 |
| 227 | 04/01/2044 | $2,020,824.85 | $11,635.41 | $7,578.09 | $3,950.00 | $2,009,189.44 |
| 228 | 05/01/2044 | $2,009,189.44 | $11,679.05 | $7,534.46 | $3,950.00 | $1,997,510.39 |
| 229 | 06/01/2044 | $1,997,510.39 | $11,722.84 | $7,490.66 | $3,950.00 | $1,985,787.55 |
| 230 | 07/01/2044 | $1,985,787.55 | $11,766.80 | $7,446.70 | $3,950.00 | $1,974,020.75 |
| 231 | 08/01/2044 | $1,974,020.75 | $11,810.93 | $7,402.58 | $3,950.00 | $1,962,209.82 |
| 232 | 09/01/2044 | $1,962,209.82 | $11,855.22 | $7,358.29 | $3,950.00 | $1,950,354.60 |
| 233 | 10/01/2044 | $1,950,354.60 | $11,899.68 | $7,313.83 | $3,950.00 | $1,938,454.92 |
| 234 | 11/01/2044 | $1,938,454.92 | $11,944.30 | $7,269.21 | $3,950.00 | $1,926,510.62 |
| 235 | 12/01/2044 | $1,926,510.62 | $11,989.09 | $7,224.41 | $3,950.00 | $1,914,521.53 |
| 236 | 01/01/2045 | $1,914,521.53 | $12,034.05 | $7,179.46 | $3,950.00 | $1,902,487.47 |
| 237 | 02/01/2045 | $1,902,487.47 | $12,079.18 | $7,134.33 | $3,950.00 | $1,890,408.30 |
| 238 | 03/01/2045 | $1,890,408.30 | $12,124.48 | $7,089.03 | $3,950.00 | $1,878,283.82 |
| 239 | 04/01/2045 | $1,878,283.82 | $12,169.94 | $7,043.56 | $3,950.00 | $1,866,113.88 |
| 240 | 05/01/2045 | $1,866,113.88 | $12,215.58 | $6,997.93 | $3,950.00 | $1,853,898.30 |
| 241 | 06/01/2045 | $1,853,898.30 | $12,261.39 | $6,952.12 | $3,950.00 | $1,841,636.91 |
| 242 | 07/01/2045 | $1,841,636.91 | $12,307.37 | $6,906.14 | $3,950.00 | $1,829,329.54 |
| 243 | 08/01/2045 | $1,829,329.54 | $12,353.52 | $6,859.99 | $3,950.00 | $1,816,976.02 |
| 244 | 09/01/2045 | $1,816,976.02 | $12,399.85 | $6,813.66 | $3,950.00 | $1,804,576.17 |
| 245 | 10/01/2045 | $1,804,576.17 | $12,446.35 | $6,767.16 | $3,950.00 | $1,792,129.83 |
| 246 | 11/01/2045 | $1,792,129.83 | $12,493.02 | $6,720.49 | $3,950.00 | $1,779,636.81 |
| 247 | 12/01/2045 | $1,779,636.81 | $12,539.87 | $6,673.64 | $3,950.00 | $1,767,096.94 |
| 248 | 01/01/2046 | $1,767,096.94 | $12,586.89 | $6,626.61 | $3,950.00 | $1,754,510.04 |
| 249 | 02/01/2046 | $1,754,510.04 | $12,634.09 | $6,579.41 | $3,950.00 | $1,741,875.95 |
| 250 | 03/01/2046 | $1,741,875.95 | $12,681.47 | $6,532.03 | $3,950.00 | $1,729,194.48 |
| 251 | 04/01/2046 | $1,729,194.48 | $12,729.03 | $6,484.48 | $3,950.00 | $1,716,465.45 |
| 252 | 05/01/2046 | $1,716,465.45 | $12,776.76 | $6,436.75 | $3,950.00 | $1,703,688.69 |
| 253 | 06/01/2046 | $1,703,688.69 | $12,824.67 | $6,388.83 | $3,950.00 | $1,690,864.01 |
| 254 | 07/01/2046 | $1,690,864.01 | $12,872.77 | $6,340.74 | $3,950.00 | $1,677,991.25 |
| 255 | 08/01/2046 | $1,677,991.25 | $12,921.04 | $6,292.47 | $3,950.00 | $1,665,070.21 |
| 256 | 09/01/2046 | $1,665,070.21 | $12,969.49 | $6,244.01 | $3,950.00 | $1,652,100.71 |
| 257 | 10/01/2046 | $1,652,100.71 | $13,018.13 | $6,195.38 | $3,950.00 | $1,639,082.58 |
| 258 | 11/01/2046 | $1,639,082.58 | $13,066.95 | $6,146.56 | $3,950.00 | $1,626,015.64 |
| 259 | 12/01/2046 | $1,626,015.64 | $13,115.95 | $6,097.56 | $3,950.00 | $1,612,899.69 |
| 260 | 01/01/2047 | $1,612,899.69 | $13,165.13 | $6,048.37 | $3,950.00 | $1,599,734.55 |
| 261 | 02/01/2047 | $1,599,734.55 | $13,214.50 | $5,999.00 | $3,950.00 | $1,586,520.05 |
| 262 | 03/01/2047 | $1,586,520.05 | $13,264.06 | $5,949.45 | $3,950.00 | $1,573,256.00 |
| 263 | 04/01/2047 | $1,573,256.00 | $13,313.80 | $5,899.71 | $3,950.00 | $1,559,942.20 |
| 264 | 05/01/2047 | $1,559,942.20 | $13,363.72 | $5,849.78 | $3,950.00 | $1,546,578.48 |
| 265 | 06/01/2047 | $1,546,578.48 | $13,413.84 | $5,799.67 | $3,950.00 | $1,533,164.64 |
| 266 | 07/01/2047 | $1,533,164.64 | $13,464.14 | $5,749.37 | $3,950.00 | $1,519,700.50 |
| 267 | 08/01/2047 | $1,519,700.50 | $13,514.63 | $5,698.88 | $3,950.00 | $1,506,185.87 |
| 268 | 09/01/2047 | $1,506,185.87 | $13,565.31 | $5,648.20 | $3,950.00 | $1,492,620.56 |
| 269 | 10/01/2047 | $1,492,620.56 | $13,616.18 | $5,597.33 | $3,950.00 | $1,479,004.38 |
| 270 | 11/01/2047 | $1,479,004.38 | $13,667.24 | $5,546.27 | $3,950.00 | $1,465,337.14 |
| 271 | 12/01/2047 | $1,465,337.14 | $13,718.49 | $5,495.01 | $3,950.00 | $1,451,618.64 |
| 272 | 01/01/2048 | $1,451,618.64 | $13,769.94 | $5,443.57 | $3,950.00 | $1,437,848.71 |
| 273 | 02/01/2048 | $1,437,848.71 | $13,821.57 | $5,391.93 | $3,950.00 | $1,424,027.13 |
| 274 | 03/01/2048 | $1,424,027.13 | $13,873.41 | $5,340.10 | $3,950.00 | $1,410,153.73 |
| 275 | 04/01/2048 | $1,410,153.73 | $13,925.43 | $5,288.08 | $3,950.00 | $1,396,228.30 |
| 276 | 05/01/2048 | $1,396,228.30 | $13,977.65 | $5,235.86 | $3,950.00 | $1,382,250.65 |
| 277 | 06/01/2048 | $1,382,250.65 | $14,030.07 | $5,183.44 | $3,950.00 | $1,368,220.58 |
| 278 | 07/01/2048 | $1,368,220.58 | $14,082.68 | $5,130.83 | $3,950.00 | $1,354,137.90 |
| 279 | 08/01/2048 | $1,354,137.90 | $14,135.49 | $5,078.02 | $3,950.00 | $1,340,002.41 |
| 280 | 09/01/2048 | $1,340,002.41 | $14,188.50 | $5,025.01 | $3,950.00 | $1,325,813.91 |
| 281 | 10/01/2048 | $1,325,813.91 | $14,241.70 | $4,971.80 | $3,950.00 | $1,311,572.21 |
| 282 | 11/01/2048 | $1,311,572.21 | $14,295.11 | $4,918.40 | $3,950.00 | $1,297,277.10 |
| 283 | 12/01/2048 | $1,297,277.10 | $14,348.72 | $4,864.79 | $3,950.00 | $1,282,928.38 |
| 284 | 01/01/2049 | $1,282,928.38 | $14,402.53 | $4,810.98 | $3,950.00 | $1,268,525.85 |
| 285 | 02/01/2049 | $1,268,525.85 | $14,456.53 | $4,756.97 | $3,950.00 | $1,254,069.32 |
| 286 | 03/01/2049 | $1,254,069.32 | $14,510.75 | $4,702.76 | $3,950.00 | $1,239,558.57 |
| 287 | 04/01/2049 | $1,239,558.57 | $14,565.16 | $4,648.34 | $3,950.00 | $1,224,993.41 |
| 288 | 05/01/2049 | $1,224,993.41 | $14,619.78 | $4,593.73 | $3,950.00 | $1,210,373.63 |
| 289 | 06/01/2049 | $1,210,373.63 | $14,674.61 | $4,538.90 | $3,950.00 | $1,195,699.02 |
| 290 | 07/01/2049 | $1,195,699.02 | $14,729.64 | $4,483.87 | $3,950.00 | $1,180,969.39 |
| 291 | 08/01/2049 | $1,180,969.39 | $14,784.87 | $4,428.64 | $3,950.00 | $1,166,184.51 |
| 292 | 09/01/2049 | $1,166,184.51 | $14,840.32 | $4,373.19 | $3,950.00 | $1,151,344.20 |
| 293 | 10/01/2049 | $1,151,344.20 | $14,895.97 | $4,317.54 | $3,950.00 | $1,136,448.23 |
| 294 | 11/01/2049 | $1,136,448.23 | $14,951.83 | $4,261.68 | $3,950.00 | $1,121,496.41 |
| 295 | 12/01/2049 | $1,121,496.41 | $15,007.90 | $4,205.61 | $3,950.00 | $1,106,488.51 |
| 296 | 01/01/2050 | $1,106,488.51 | $15,064.18 | $4,149.33 | $3,950.00 | $1,091,424.34 |
| 297 | 02/01/2050 | $1,091,424.34 | $15,120.67 | $4,092.84 | $3,950.00 | $1,076,303.67 |
| 298 | 03/01/2050 | $1,076,303.67 | $15,177.37 | $4,036.14 | $3,950.00 | $1,061,126.30 |
| 299 | 04/01/2050 | $1,061,126.30 | $15,234.28 | $3,979.22 | $3,950.00 | $1,045,892.02 |
| 300 | 05/01/2050 | $1,045,892.02 | $15,291.41 | $3,922.10 | $3,950.00 | $1,030,600.61 |
| 301 | 06/01/2050 | $1,030,600.61 | $15,348.75 | $3,864.75 | $3,950.00 | $1,015,251.85 |
| 302 | 07/01/2050 | $1,015,251.85 | $15,406.31 | $3,807.19 | $3,950.00 | $999,845.54 |
| 303 | 08/01/2050 | $999,845.54 | $15,464.09 | $3,749.42 | $3,950.00 | $984,381.45 |
| 304 | 09/01/2050 | $984,381.45 | $15,522.08 | $3,691.43 | $3,950.00 | $968,859.38 |
| 305 | 10/01/2050 | $968,859.38 | $15,580.28 | $3,633.22 | $3,950.00 | $953,279.09 |
| 306 | 11/01/2050 | $953,279.09 | $15,638.71 | $3,574.80 | $3,950.00 | $937,640.38 |
| 307 | 12/01/2050 | $937,640.38 | $15,697.36 | $3,516.15 | $3,950.00 | $921,943.03 |
| 308 | 01/01/2051 | $921,943.03 | $15,756.22 | $3,457.29 | $3,950.00 | $906,186.81 |
| 309 | 02/01/2051 | $906,186.81 | $15,815.31 | $3,398.20 | $3,950.00 | $890,371.50 |
| 310 | 03/01/2051 | $890,371.50 | $15,874.61 | $3,338.89 | $3,950.00 | $874,496.89 |
| 311 | 04/01/2051 | $874,496.89 | $15,934.14 | $3,279.36 | $3,950.00 | $858,562.74 |
| 312 | 05/01/2051 | $858,562.74 | $15,993.90 | $3,219.61 | $3,950.00 | $842,568.85 |
| 313 | 06/01/2051 | $842,568.85 | $16,053.87 | $3,159.63 | $3,950.00 | $826,514.97 |
| 314 | 07/01/2051 | $826,514.97 | $16,114.08 | $3,099.43 | $3,950.00 | $810,400.90 |
| 315 | 08/01/2051 | $810,400.90 | $16,174.50 | $3,039.00 | $3,950.00 | $794,226.39 |
| 316 | 09/01/2051 | $794,226.39 | $16,235.16 | $2,978.35 | $3,950.00 | $777,991.23 |
| 317 | 10/01/2051 | $777,991.23 | $16,296.04 | $2,917.47 | $3,950.00 | $761,695.20 |
| 318 | 11/01/2051 | $761,695.20 | $16,357.15 | $2,856.36 | $3,950.00 | $745,338.05 |
| 319 | 12/01/2051 | $745,338.05 | $16,418.49 | $2,795.02 | $3,950.00 | $728,919.56 |
| 320 | 01/01/2052 | $728,919.56 | $16,480.06 | $2,733.45 | $3,950.00 | $712,439.50 |
| 321 | 02/01/2052 | $712,439.50 | $16,541.86 | $2,671.65 | $3,950.00 | $695,897.64 |
| 322 | 03/01/2052 | $695,897.64 | $16,603.89 | $2,609.62 | $3,950.00 | $679,293.75 |
| 323 | 04/01/2052 | $679,293.75 | $16,666.16 | $2,547.35 | $3,950.00 | $662,627.59 |
| 324 | 05/01/2052 | $662,627.59 | $16,728.65 | $2,484.85 | $3,950.00 | $645,898.94 |
| 325 | 06/01/2052 | $645,898.94 | $16,791.39 | $2,422.12 | $3,950.00 | $629,107.55 |
| 326 | 07/01/2052 | $629,107.55 | $16,854.35 | $2,359.15 | $3,950.00 | $612,253.20 |
| 327 | 08/01/2052 | $612,253.20 | $16,917.56 | $2,295.95 | $3,950.00 | $595,335.64 |
| 328 | 09/01/2052 | $595,335.64 | $16,981.00 | $2,232.51 | $3,950.00 | $578,354.64 |
| 329 | 10/01/2052 | $578,354.64 | $17,044.68 | $2,168.83 | $3,950.00 | $561,309.97 |
| 330 | 11/01/2052 | $561,309.97 | $17,108.59 | $2,104.91 | $3,950.00 | $544,201.37 |
| 331 | 12/01/2052 | $544,201.37 | $17,172.75 | $2,040.76 | $3,950.00 | $527,028.62 |
| 332 | 01/01/2053 | $527,028.62 | $17,237.15 | $1,976.36 | $3,950.00 | $509,791.47 |
| 333 | 02/01/2053 | $509,791.47 | $17,301.79 | $1,911.72 | $3,950.00 | $492,489.68 |
| 334 | 03/01/2053 | $492,489.68 | $17,366.67 | $1,846.84 | $3,950.00 | $475,123.01 |
| 335 | 04/01/2053 | $475,123.01 | $17,431.80 | $1,781.71 | $3,950.00 | $457,691.22 |
| 336 | 05/01/2053 | $457,691.22 | $17,497.16 | $1,716.34 | $3,950.00 | $440,194.05 |
| 337 | 06/01/2053 | $440,194.05 | $17,562.78 | $1,650.73 | $3,950.00 | $422,631.27 |
| 338 | 07/01/2053 | $422,631.27 | $17,628.64 | $1,584.87 | $3,950.00 | $405,002.63 |
| 339 | 08/01/2053 | $405,002.63 | $17,694.75 | $1,518.76 | $3,950.00 | $387,307.88 |
| 340 | 09/01/2053 | $387,307.88 | $17,761.10 | $1,452.40 | $3,950.00 | $369,546.78 |
| 341 | 10/01/2053 | $369,546.78 | $17,827.71 | $1,385.80 | $3,950.00 | $351,719.08 |
| 342 | 11/01/2053 | $351,719.08 | $17,894.56 | $1,318.95 | $3,950.00 | $333,824.51 |
| 343 | 12/01/2053 | $333,824.51 | $17,961.67 | $1,251.84 | $3,950.00 | $315,862.85 |
| 344 | 01/01/2054 | $315,862.85 | $18,029.02 | $1,184.49 | $3,950.00 | $297,833.83 |
| 345 | 02/01/2054 | $297,833.83 | $18,096.63 | $1,116.88 | $3,950.00 | $279,737.20 |
| 346 | 03/01/2054 | $279,737.20 | $18,164.49 | $1,049.01 | $3,950.00 | $261,572.71 |
| 347 | 04/01/2054 | $261,572.71 | $18,232.61 | $980.90 | $3,950.00 | $243,340.10 |
| 348 | 05/01/2054 | $243,340.10 | $18,300.98 | $912.53 | $3,950.00 | $225,039.12 |
| 349 | 06/01/2054 | $225,039.12 | $18,369.61 | $843.90 | $3,950.00 | $206,669.50 |
| 350 | 07/01/2054 | $206,669.50 | $18,438.50 | $775.01 | $3,950.00 | $188,231.01 |
| 351 | 08/01/2054 | $188,231.01 | $18,507.64 | $705.87 | $3,950.00 | $169,723.37 |
| 352 | 09/01/2054 | $169,723.37 | $18,577.04 | $636.46 | $3,950.00 | $151,146.32 |
| 353 | 10/01/2054 | $151,146.32 | $18,646.71 | $566.80 | $3,950.00 | $132,499.62 |
| 354 | 11/01/2054 | $132,499.62 | $18,716.63 | $496.87 | $3,950.00 | $113,782.98 |
| 355 | 12/01/2054 | $113,782.98 | $18,786.82 | $426.69 | $3,950.00 | $94,996.16 |
| 356 | 01/01/2055 | $94,996.16 | $18,857.27 | $356.24 | $3,950.00 | $76,138.89 |
| 357 | 02/01/2055 | $76,138.89 | $18,927.99 | $285.52 | $3,950.00 | $57,210.90 |
| 358 | 03/01/2055 | $57,210.90 | $18,998.97 | $214.54 | $3,950.00 | $38,211.94 |
| 359 | 04/01/2055 | $38,211.94 | $19,070.21 | $143.29 | $3,950.00 | $19,141.73 |
| 360 | 05/01/2055 | $19,141.73 | $19,141.73 | $71.78 | $3,950.00 | $0.00 |