Loan Amortization

Monthly P/I:	$552.99	Total Interest:	$86,666.27
Monthly T/I:	$0.00	Total Principal:	$112,410.00
Payment:	$552.99	Total P/I:	$199,076.27

This information was calculated for a 30 year loan of $124,900.00 with a downpayment of $12,490.00 at a rate of 4.25%. The yearly taxes were added at $0.00 and yearly insurance at $0.00.

PaymentNo	PaymentDate	Interest	Principal	P/I	T/I	Balance
1	12/2020	$398.12	$154.87	$552.99	$0.00	$112,255.13
2	1/2021	$397.57	$155.42	$552.99	$0.00	$112,099.71
3	2/2021	$397.02	$155.97	$552.99	$0.00	$111,943.74
4	3/2021	$396.47	$156.52	$552.99	$0.00	$111,787.22
5	4/2021	$395.91	$157.08	$552.99	$0.00	$111,630.14
6	5/2021	$395.36	$157.63	$552.99	$0.00	$111,472.51
7	6/2021	$394.80	$158.19	$552.99	$0.00	$111,314.32
8	7/2021	$394.24	$158.75	$552.99	$0.00	$111,155.57
9	8/2021	$393.68	$159.31	$552.99	$0.00	$110,996.25
10	9/2021	$393.11	$159.88	$552.99	$0.00	$110,836.37
11	10/2021	$392.55	$160.44	$552.99	$0.00	$110,675.93
12	11/2021	$391.98	$161.01	$552.99	$0.00	$110,514.92
13	12/2021	$391.41	$161.58	$552.99	$0.00	$110,353.33
14	1/2022	$390.83	$162.15	$552.99	$0.00	$110,191.18
15	2/2022	$390.26	$162.73	$552.99	$0.00	$110,028.45
16	3/2022	$389.68	$163.31	$552.99	$0.00	$109,865.15
17	4/2022	$389.11	$163.88	$552.99	$0.00	$109,701.26
18	5/2022	$388.53	$164.46	$552.99	$0.00	$109,536.80
19	6/2022	$387.94	$165.05	$552.99	$0.00	$109,371.75
20	7/2022	$387.36	$165.63	$552.99	$0.00	$109,206.12
21	8/2022	$386.77	$166.22	$552.99	$0.00	$109,039.90
22	9/2022	$386.18	$166.81	$552.99	$0.00	$108,873.09
23	10/2022	$385.59	$167.40	$552.99	$0.00	$108,705.70
24	11/2022	$385.00	$167.99	$552.99	$0.00	$108,537.71
25	12/2022	$384.40	$168.59	$552.99	$0.00	$108,369.12
26	1/2023	$383.81	$169.18	$552.99	$0.00	$108,199.94
27	2/2023	$383.21	$169.78	$552.99	$0.00	$108,030.16
28	3/2023	$382.61	$170.38	$552.99	$0.00	$107,859.77
29	4/2023	$382.00	$170.99	$552.99	$0.00	$107,688.79
30	5/2023	$381.40	$171.59	$552.99	$0.00	$107,517.20
31	6/2023	$380.79	$172.20	$552.99	$0.00	$107,345.00
32	7/2023	$380.18	$172.81	$552.99	$0.00	$107,172.19
33	8/2023	$379.57	$173.42	$552.99	$0.00	$106,998.77
34	9/2023	$378.95	$174.04	$552.99	$0.00	$106,824.73
35	10/2023	$378.34	$174.65	$552.99	$0.00	$106,650.08
36	11/2023	$377.72	$175.27	$552.99	$0.00	$106,474.81
37	12/2023	$377.10	$175.89	$552.99	$0.00	$106,298.92
38	1/2024	$376.48	$176.51	$552.99	$0.00	$106,122.40
39	2/2024	$375.85	$177.14	$552.99	$0.00	$105,945.26
40	3/2024	$375.22	$177.77	$552.99	$0.00	$105,767.50
41	4/2024	$374.59	$178.40	$552.99	$0.00	$105,589.10
42	5/2024	$373.96	$179.03	$552.99	$0.00	$105,410.07
43	6/2024	$373.33	$179.66	$552.99	$0.00	$105,230.41
44	7/2024	$372.69	$180.30	$552.99	$0.00	$105,050.11
45	8/2024	$372.05	$180.94	$552.99	$0.00	$104,869.17
46	9/2024	$371.41	$181.58	$552.99	$0.00	$104,687.60
47	10/2024	$370.77	$182.22	$552.99	$0.00	$104,505.37
48	11/2024	$370.12	$182.87	$552.99	$0.00	$104,322.51
49	12/2024	$369.48	$183.51	$552.99	$0.00	$104,138.99
50	1/2025	$368.83	$184.16	$552.99	$0.00	$103,954.83
51	2/2025	$368.17	$184.82	$552.99	$0.00	$103,770.01
52	3/2025	$367.52	$185.47	$552.99	$0.00	$103,584.54
53	4/2025	$366.86	$186.13	$552.99	$0.00	$103,398.41
54	5/2025	$366.20	$186.79	$552.99	$0.00	$103,211.63
55	6/2025	$365.54	$187.45	$552.99	$0.00	$103,024.18
56	7/2025	$364.88	$188.11	$552.99	$0.00	$102,836.07
57	8/2025	$364.21	$188.78	$552.99	$0.00	$102,647.29
58	9/2025	$363.54	$189.45	$552.99	$0.00	$102,457.84
59	10/2025	$362.87	$190.12	$552.99	$0.00	$102,267.72
60	11/2025	$362.20	$190.79	$552.99	$0.00	$102,076.93
61	12/2025	$361.52	$191.47	$552.99	$0.00	$101,885.46
62	1/2026	$360.84	$192.15	$552.99	$0.00	$101,693.32
63	2/2026	$360.16	$192.83	$552.99	$0.00	$101,500.49
64	3/2026	$359.48	$193.51	$552.99	$0.00	$101,306.98
65	4/2026	$358.80	$194.19	$552.99	$0.00	$101,112.79
66	5/2026	$358.11	$194.88	$552.99	$0.00	$100,917.91
67	6/2026	$357.42	$195.57	$552.99	$0.00	$100,722.34
68	7/2026	$356.72	$196.26	$552.99	$0.00	$100,526.07
69	8/2026	$356.03	$196.96	$552.99	$0.00	$100,329.11
70	9/2026	$355.33	$197.66	$552.99	$0.00	$100,131.46
71	10/2026	$354.63	$198.36	$552.99	$0.00	$99,933.10
72	11/2026	$353.93	$199.06	$552.99	$0.00	$99,734.04
73	12/2026	$353.22	$199.76	$552.99	$0.00	$99,534.27
74	1/2027	$352.52	$200.47	$552.99	$0.00	$99,333.80
75	2/2027	$351.81	$201.18	$552.99	$0.00	$99,132.62
76	3/2027	$351.09	$201.89	$552.99	$0.00	$98,930.72
77	4/2027	$350.38	$202.61	$552.99	$0.00	$98,728.11
78	5/2027	$349.66	$203.33	$552.99	$0.00	$98,524.79
79	6/2027	$348.94	$204.05	$552.99	$0.00	$98,320.74
80	7/2027	$348.22	$204.77	$552.99	$0.00	$98,115.97
81	8/2027	$347.49	$205.50	$552.99	$0.00	$97,910.47
82	9/2027	$346.77	$206.22	$552.99	$0.00	$97,704.25
83	10/2027	$346.04	$206.95	$552.99	$0.00	$97,497.29
84	11/2027	$345.30	$207.69	$552.99	$0.00	$97,289.61
85	12/2027	$344.57	$208.42	$552.99	$0.00	$97,081.19
86	1/2028	$343.83	$209.16	$552.99	$0.00	$96,872.03
87	2/2028	$343.09	$209.90	$552.99	$0.00	$96,662.12
88	3/2028	$342.35	$210.64	$552.99	$0.00	$96,451.48
89	4/2028	$341.60	$211.39	$552.99	$0.00	$96,240.09
90	5/2028	$340.85	$212.14	$552.99	$0.00	$96,027.95
91	6/2028	$340.10	$212.89	$552.99	$0.00	$95,815.06
92	7/2028	$339.35	$213.64	$552.99	$0.00	$95,601.41
93	8/2028	$338.59	$214.40	$552.99	$0.00	$95,387.01
94	9/2028	$337.83	$215.16	$552.99	$0.00	$95,171.85
95	10/2028	$337.07	$215.92	$552.99	$0.00	$94,955.93
96	11/2028	$336.30	$216.69	$552.99	$0.00	$94,739.24
97	12/2028	$335.53	$217.45	$552.99	$0.00	$94,521.79
98	1/2029	$334.76	$218.22	$552.99	$0.00	$94,303.56
99	2/2029	$333.99	$219.00	$552.99	$0.00	$94,084.56
100	3/2029	$333.22	$219.77	$552.99	$0.00	$93,864.79
101	4/2029	$332.44	$220.55	$552.99	$0.00	$93,644.24
102	5/2029	$331.66	$221.33	$552.99	$0.00	$93,422.91
103	6/2029	$330.87	$222.12	$552.99	$0.00	$93,200.79
104	7/2029	$330.09	$222.90	$552.99	$0.00	$92,977.89
105	8/2029	$329.30	$223.69	$552.99	$0.00	$92,754.19
106	9/2029	$328.50	$224.49	$552.99	$0.00	$92,529.71
107	10/2029	$327.71	$225.28	$552.99	$0.00	$92,304.43
108	11/2029	$326.91	$226.08	$552.99	$0.00	$92,078.35
109	12/2029	$326.11	$226.88	$552.99	$0.00	$91,851.47
110	1/2030	$325.31	$227.68	$552.99	$0.00	$91,623.79
111	2/2030	$324.50	$228.49	$552.99	$0.00	$91,395.30
112	3/2030	$323.69	$229.30	$552.99	$0.00	$91,166.00
113	4/2030	$322.88	$230.11	$552.99	$0.00	$90,935.89
114	5/2030	$322.06	$230.93	$552.99	$0.00	$90,704.97
115	6/2030	$321.25	$231.74	$552.99	$0.00	$90,473.22
116	7/2030	$320.43	$232.56	$552.99	$0.00	$90,240.66
117	8/2030	$319.60	$233.39	$552.99	$0.00	$90,007.27
118	9/2030	$318.78	$234.21	$552.99	$0.00	$89,773.06
119	10/2030	$317.95	$235.04	$552.99	$0.00	$89,538.02
120	11/2030	$317.11	$235.88	$552.99	$0.00	$89,302.14
121	12/2030	$316.28	$236.71	$552.99	$0.00	$89,065.43
122	1/2031	$315.44	$237.55	$552.99	$0.00	$88,827.88
123	2/2031	$314.60	$238.39	$552.99	$0.00	$88,589.49
124	3/2031	$313.75	$239.24	$552.99	$0.00	$88,350.25
125	4/2031	$312.91	$240.08	$552.99	$0.00	$88,110.17
126	5/2031	$312.06	$240.93	$552.99	$0.00	$87,869.24
127	6/2031	$311.20	$241.79	$552.99	$0.00	$87,627.45
128	7/2031	$310.35	$242.64	$552.99	$0.00	$87,384.81
129	8/2031	$309.49	$243.50	$552.99	$0.00	$87,141.31
130	9/2031	$308.63	$244.36	$552.99	$0.00	$86,896.94
131	10/2031	$307.76	$245.23	$552.99	$0.00	$86,651.71
132	11/2031	$306.89	$246.10	$552.99	$0.00	$86,405.62
133	12/2031	$306.02	$246.97	$552.99	$0.00	$86,158.65
134	1/2032	$305.15	$247.84	$552.99	$0.00	$85,910.80
135	2/2032	$304.27	$248.72	$552.99	$0.00	$85,662.08
136	3/2032	$303.39	$249.60	$552.99	$0.00	$85,412.48
137	4/2032	$302.50	$250.49	$552.99	$0.00	$85,161.99
138	5/2032	$301.62	$251.37	$552.99	$0.00	$84,910.61
139	6/2032	$300.73	$252.26	$552.99	$0.00	$84,658.35
140	7/2032	$299.83	$253.16	$552.99	$0.00	$84,405.19
141	8/2032	$298.94	$254.05	$552.99	$0.00	$84,151.14
142	9/2032	$298.04	$254.95	$552.99	$0.00	$83,896.18
143	10/2032	$297.13	$255.86	$552.99	$0.00	$83,640.33
144	11/2032	$296.23	$256.76	$552.99	$0.00	$83,383.56
145	12/2032	$295.32	$257.67	$552.99	$0.00	$83,125.89
146	1/2033	$294.40	$258.59	$552.99	$0.00	$82,867.30
147	2/2033	$293.49	$259.50	$552.99	$0.00	$82,607.80
148	3/2033	$292.57	$260.42	$552.99	$0.00	$82,347.38
149	4/2033	$291.65	$261.34	$552.99	$0.00	$82,086.04
150	5/2033	$290.72	$262.27	$552.99	$0.00	$81,823.77
151	6/2033	$289.79	$263.20	$552.99	$0.00	$81,560.57
152	7/2033	$288.86	$264.13	$552.99	$0.00	$81,296.45
153	8/2033	$287.92	$265.06	$552.99	$0.00	$81,031.38
154	9/2033	$286.99	$266.00	$552.99	$0.00	$80,765.38
155	10/2033	$286.04	$266.95	$552.99	$0.00	$80,498.43
156	11/2033	$285.10	$267.89	$552.99	$0.00	$80,230.54
157	12/2033	$284.15	$268.84	$552.99	$0.00	$79,961.70
158	1/2034	$283.20	$269.79	$552.99	$0.00	$79,691.91
159	2/2034	$282.24	$270.75	$552.99	$0.00	$79,421.16
160	3/2034	$281.28	$271.71	$552.99	$0.00	$79,149.45
161	4/2034	$280.32	$272.67	$552.99	$0.00	$78,876.79
162	5/2034	$279.36	$273.63	$552.99	$0.00	$78,603.15
163	6/2034	$278.39	$274.60	$552.99	$0.00	$78,328.55
164	7/2034	$277.41	$275.58	$552.99	$0.00	$78,052.97
165	8/2034	$276.44	$276.55	$552.99	$0.00	$77,776.42
166	9/2034	$275.46	$277.53	$552.99	$0.00	$77,498.89
167	10/2034	$274.48	$278.51	$552.99	$0.00	$77,220.37
168	11/2034	$273.49	$279.50	$552.99	$0.00	$76,940.87
169	12/2034	$272.50	$280.49	$552.99	$0.00	$76,660.38
170	1/2035	$271.51	$281.48	$552.99	$0.00	$76,378.90
171	2/2035	$270.51	$282.48	$552.99	$0.00	$76,096.42
172	3/2035	$269.51	$283.48	$552.99	$0.00	$75,812.94
173	4/2035	$268.50	$284.49	$552.99	$0.00	$75,528.45
174	5/2035	$267.50	$285.49	$552.99	$0.00	$75,242.96
175	6/2035	$266.49	$286.50	$552.99	$0.00	$74,956.45
176	7/2035	$265.47	$287.52	$552.99	$0.00	$74,668.93
177	8/2035	$264.45	$288.54	$552.99	$0.00	$74,380.40
178	9/2035	$263.43	$289.56	$552.99	$0.00	$74,090.84
179	10/2035	$262.41	$290.58	$552.99	$0.00	$73,800.25
180	11/2035	$261.38	$291.61	$552.99	$0.00	$73,508.64
181	12/2035	$260.34	$292.65	$552.99	$0.00	$73,215.99
182	1/2036	$259.31	$293.68	$552.99	$0.00	$72,922.31
183	2/2036	$258.27	$294.72	$552.99	$0.00	$72,627.59
184	3/2036	$257.22	$295.77	$552.99	$0.00	$72,331.82
185	4/2036	$256.18	$296.81	$552.99	$0.00	$72,035.01
186	5/2036	$255.12	$297.87	$552.99	$0.00	$71,737.14
187	6/2036	$254.07	$298.92	$552.99	$0.00	$71,438.22
188	7/2036	$253.01	$299.98	$552.99	$0.00	$71,138.24
189	8/2036	$251.95	$301.04	$552.99	$0.00	$70,837.20
190	9/2036	$250.88	$302.11	$552.99	$0.00	$70,535.09
191	10/2036	$249.81	$303.18	$552.99	$0.00	$70,231.91
192	11/2036	$248.74	$304.25	$552.99	$0.00	$69,927.66
193	12/2036	$247.66	$305.33	$552.99	$0.00	$69,622.33
194	1/2037	$246.58	$306.41	$552.99	$0.00	$69,315.92
195	2/2037	$245.49	$307.50	$552.99	$0.00	$69,008.43
196	3/2037	$244.40	$308.58	$552.99	$0.00	$68,699.84
197	4/2037	$243.31	$309.68	$552.99	$0.00	$68,390.16
198	5/2037	$242.22	$310.77	$552.99	$0.00	$68,079.39
199	6/2037	$241.11	$311.88	$552.99	$0.00	$67,767.51
200	7/2037	$240.01	$312.98	$552.99	$0.00	$67,454.53
201	8/2037	$238.90	$314.09	$552.99	$0.00	$67,140.45
202	9/2037	$237.79	$315.20	$552.99	$0.00	$66,825.25
203	10/2037	$236.67	$316.32	$552.99	$0.00	$66,508.93
204	11/2037	$235.55	$317.44	$552.99	$0.00	$66,191.49
205	12/2037	$234.43	$318.56	$552.99	$0.00	$65,872.93
206	1/2038	$233.30	$319.69	$552.99	$0.00	$65,553.24
207	2/2038	$232.17	$320.82	$552.99	$0.00	$65,232.42
208	3/2038	$231.03	$321.96	$552.99	$0.00	$64,910.46
209	4/2038	$229.89	$323.10	$552.99	$0.00	$64,587.36
210	5/2038	$228.75	$324.24	$552.99	$0.00	$64,263.12
211	6/2038	$227.60	$325.39	$552.99	$0.00	$63,937.73
212	7/2038	$226.45	$326.54	$552.99	$0.00	$63,611.18
213	8/2038	$225.29	$327.70	$552.99	$0.00	$63,283.48
214	9/2038	$224.13	$328.86	$552.99	$0.00	$62,954.62
215	10/2038	$222.96	$330.03	$552.99	$0.00	$62,624.60
216	11/2038	$221.80	$331.19	$552.99	$0.00	$62,293.40
217	12/2038	$220.62	$332.37	$552.99	$0.00	$61,961.04
218	1/2039	$219.45	$333.54	$552.99	$0.00	$61,627.49
219	2/2039	$218.26	$334.73	$552.99	$0.00	$61,292.77
220	3/2039	$217.08	$335.91	$552.99	$0.00	$60,956.86
221	4/2039	$215.89	$337.10	$552.99	$0.00	$60,619.76
222	5/2039	$214.69	$338.29	$552.99	$0.00	$60,281.46
223	6/2039	$213.50	$339.49	$552.99	$0.00	$59,941.97
224	7/2039	$212.29	$340.70	$552.99	$0.00	$59,601.27
225	8/2039	$211.09	$341.90	$552.99	$0.00	$59,259.37
226	9/2039	$209.88	$343.11	$552.99	$0.00	$58,916.26
227	10/2039	$208.66	$344.33	$552.99	$0.00	$58,571.93
228	11/2039	$207.44	$345.55	$552.99	$0.00	$58,226.38
229	12/2039	$206.22	$346.77	$552.99	$0.00	$57,879.61
230	1/2040	$204.99	$348.00	$552.99	$0.00	$57,531.61
231	2/2040	$203.76	$349.23	$552.99	$0.00	$57,182.38
232	3/2040	$202.52	$350.47	$552.99	$0.00	$56,831.91
233	4/2040	$201.28	$351.71	$552.99	$0.00	$56,480.20
234	5/2040	$200.03	$352.96	$552.99	$0.00	$56,127.25
235	6/2040	$198.78	$354.21	$552.99	$0.00	$55,773.04
236	7/2040	$197.53	$355.46	$552.99	$0.00	$55,417.58
237	8/2040	$196.27	$356.72	$552.99	$0.00	$55,060.86
238	9/2040	$195.01	$357.98	$552.99	$0.00	$54,702.88
239	10/2040	$193.74	$359.25	$552.99	$0.00	$54,343.63
240	11/2040	$192.47	$360.52	$552.99	$0.00	$53,983.11
241	12/2040	$191.19	$361.80	$552.99	$0.00	$53,621.31
242	1/2041	$189.91	$363.08	$552.99	$0.00	$53,258.23
243	2/2041	$188.62	$364.37	$552.99	$0.00	$52,893.86
244	3/2041	$187.33	$365.66	$552.99	$0.00	$52,528.20
245	4/2041	$186.04	$366.95	$552.99	$0.00	$52,161.25
246	5/2041	$184.74	$368.25	$552.99	$0.00	$51,793.00
247	6/2041	$183.43	$369.56	$552.99	$0.00	$51,423.44
248	7/2041	$182.12	$370.86	$552.99	$0.00	$51,052.58
249	8/2041	$180.81	$372.18	$552.99	$0.00	$50,680.40
250	9/2041	$179.49	$373.50	$552.99	$0.00	$50,306.90
251	10/2041	$178.17	$374.82	$552.99	$0.00	$49,932.08
252	11/2041	$176.84	$376.15	$552.99	$0.00	$49,555.94
253	12/2041	$175.51	$377.48	$552.99	$0.00	$49,178.46
254	1/2042	$174.17	$378.82	$552.99	$0.00	$48,799.64
255	2/2042	$172.83	$380.16	$552.99	$0.00	$48,419.48
256	3/2042	$171.49	$381.50	$552.99	$0.00	$48,037.98
257	4/2042	$170.13	$382.86	$552.99	$0.00	$47,655.12
258	5/2042	$168.78	$384.21	$552.99	$0.00	$47,270.91
259	6/2042	$167.42	$385.57	$552.99	$0.00	$46,885.34
260	7/2042	$166.05	$386.94	$552.99	$0.00	$46,498.40
261	8/2042	$164.68	$388.31	$552.99	$0.00	$46,110.10
262	9/2042	$163.31	$389.68	$552.99	$0.00	$45,720.41
263	10/2042	$161.93	$391.06	$552.99	$0.00	$45,329.35
264	11/2042	$160.54	$392.45	$552.99	$0.00	$44,936.90
265	12/2042	$159.15	$393.84	$552.99	$0.00	$44,543.06
266	1/2043	$157.76	$395.23	$552.99	$0.00	$44,147.83
267	2/2043	$156.36	$396.63	$552.99	$0.00	$43,751.20
268	3/2043	$154.95	$398.04	$552.99	$0.00	$43,353.16
269	4/2043	$153.54	$399.45	$552.99	$0.00	$42,953.71
270	5/2043	$152.13	$400.86	$552.99	$0.00	$42,552.85
271	6/2043	$150.71	$402.28	$552.99	$0.00	$42,150.57
272	7/2043	$149.28	$403.71	$552.99	$0.00	$41,746.86
273	8/2043	$147.85	$405.14	$552.99	$0.00	$41,341.73
274	9/2043	$146.42	$406.57	$552.99	$0.00	$40,935.16
275	10/2043	$144.98	$408.01	$552.99	$0.00	$40,527.15
276	11/2043	$143.53	$409.46	$552.99	$0.00	$40,117.69
277	12/2043	$142.08	$410.91	$552.99	$0.00	$39,706.78
278	1/2044	$140.63	$412.36	$552.99	$0.00	$39,294.42
279	2/2044	$139.17	$413.82	$552.99	$0.00	$38,880.60
280	3/2044	$137.70	$415.29	$552.99	$0.00	$38,465.31
281	4/2044	$136.23	$416.76	$552.99	$0.00	$38,048.55
282	5/2044	$134.76	$418.23	$552.99	$0.00	$37,630.32
283	6/2044	$133.27	$419.72	$552.99	$0.00	$37,210.60
284	7/2044	$131.79	$421.20	$552.99	$0.00	$36,789.40
285	8/2044	$130.30	$422.69	$552.99	$0.00	$36,366.71
286	9/2044	$128.80	$424.19	$552.99	$0.00	$35,942.52
287	10/2044	$127.30	$425.69	$552.99	$0.00	$35,516.82
288	11/2044	$125.79	$427.20	$552.99	$0.00	$35,089.62
289	12/2044	$124.28	$428.71	$552.99	$0.00	$34,660.91
290	1/2045	$122.76	$430.23	$552.99	$0.00	$34,230.68
291	2/2045	$121.23	$431.76	$552.99	$0.00	$33,798.92
292	3/2045	$119.70	$433.29	$552.99	$0.00	$33,365.64
293	4/2045	$118.17	$434.82	$552.99	$0.00	$32,930.82
294	5/2045	$116.63	$436.36	$552.99	$0.00	$32,494.46
295	6/2045	$115.08	$437.91	$552.99	$0.00	$32,056.55
296	7/2045	$113.53	$439.46	$552.99	$0.00	$31,617.10
297	8/2045	$111.98	$441.01	$552.99	$0.00	$31,176.08
298	9/2045	$110.42	$442.57	$552.99	$0.00	$30,733.51
299	10/2045	$108.85	$444.14	$552.99	$0.00	$30,289.37
300	11/2045	$107.27	$445.71	$552.99	$0.00	$29,843.65
301	12/2045	$105.70	$447.29	$552.99	$0.00	$29,396.36
302	1/2046	$104.11	$448.88	$552.99	$0.00	$28,947.48
303	2/2046	$102.52	$450.47	$552.99	$0.00	$28,497.01
304	3/2046	$100.93	$452.06	$552.99	$0.00	$28,044.95
305	4/2046	$99.33	$453.66	$552.99	$0.00	$27,591.29
306	5/2046	$97.72	$455.27	$552.99	$0.00	$27,136.02
307	6/2046	$96.11	$456.88	$552.99	$0.00	$26,679.13
308	7/2046	$94.49	$458.50	$552.99	$0.00	$26,220.63
309	8/2046	$92.86	$460.12	$552.99	$0.00	$25,760.51
310	9/2046	$91.24	$461.75	$552.99	$0.00	$25,298.75
311	10/2046	$89.60	$463.39	$552.99	$0.00	$24,835.36
312	11/2046	$87.96	$465.03	$552.99	$0.00	$24,370.33
313	12/2046	$86.31	$466.68	$552.99	$0.00	$23,903.66
314	1/2047	$84.66	$468.33	$552.99	$0.00	$23,435.32
315	2/2047	$83.00	$469.99	$552.99	$0.00	$22,965.34
316	3/2047	$81.34	$471.65	$552.99	$0.00	$22,493.68
317	4/2047	$79.67	$473.32	$552.99	$0.00	$22,020.36
318	5/2047	$77.99	$475.00	$552.99	$0.00	$21,545.36
319	6/2047	$76.31	$476.68	$552.99	$0.00	$21,068.67
320	7/2047	$74.62	$478.37	$552.99	$0.00	$20,590.30
321	8/2047	$72.92	$480.07	$552.99	$0.00	$20,110.24
322	9/2047	$71.22	$481.77	$552.99	$0.00	$19,628.47
323	10/2047	$69.52	$483.47	$552.99	$0.00	$19,145.00
324	11/2047	$67.81	$485.18	$552.99	$0.00	$18,659.81
325	12/2047	$66.09	$486.90	$552.99	$0.00	$18,172.91
326	1/2048	$64.36	$488.63	$552.99	$0.00	$17,684.28
327	2/2048	$62.63	$490.36	$552.99	$0.00	$17,193.93
328	3/2048	$60.90	$492.09	$552.99	$0.00	$16,701.83
329	4/2048	$59.15	$493.84	$552.99	$0.00	$16,207.99
330	5/2048	$57.40	$495.59	$552.99	$0.00	$15,712.41
331	6/2048	$55.65	$497.34	$552.99	$0.00	$15,215.07
332	7/2048	$53.89	$499.10	$552.99	$0.00	$14,715.96
333	8/2048	$52.12	$500.87	$552.99	$0.00	$14,215.09
334	9/2048	$50.35	$502.64	$552.99	$0.00	$13,712.45
335	10/2048	$48.56	$504.42	$552.99	$0.00	$13,208.02
336	11/2048	$46.78	$506.21	$552.99	$0.00	$12,701.81
337	12/2048	$44.99	$508.00	$552.99	$0.00	$12,193.81
338	1/2049	$43.19	$509.80	$552.99	$0.00	$11,684.00
339	2/2049	$41.38	$511.61	$552.99	$0.00	$11,172.40
340	3/2049	$39.57	$513.42	$552.99	$0.00	$10,658.97
341	4/2049	$37.75	$515.24	$552.99	$0.00	$10,143.74
342	5/2049	$35.93	$517.06	$552.99	$0.00	$9,626.67
343	6/2049	$34.09	$518.90	$552.99	$0.00	$9,107.78
344	7/2049	$32.26	$520.73	$552.99	$0.00	$8,587.04
345	8/2049	$30.41	$522.58	$552.99	$0.00	$8,064.47
346	9/2049	$28.56	$524.43	$552.99	$0.00	$7,540.04
347	10/2049	$26.70	$526.29	$552.99	$0.00	$7,013.75
348	11/2049	$24.84	$528.15	$552.99	$0.00	$6,485.60
349	12/2049	$22.97	$530.02	$552.99	$0.00	$5,955.58
350	1/2050	$21.09	$531.90	$552.99	$0.00	$5,423.69
351	2/2050	$19.21	$533.78	$552.99	$0.00	$4,889.91
352	3/2050	$17.32	$535.67	$552.99	$0.00	$4,354.24
353	4/2050	$15.42	$537.57	$552.99	$0.00	$3,816.67
354	5/2050	$13.52	$539.47	$552.99	$0.00	$3,277.19
355	6/2050	$11.61	$541.38	$552.99	$0.00	$2,735.81
356	7/2050	$9.69	$543.30	$552.99	$0.00	$2,192.51
357	8/2050	$7.77	$545.22	$552.99	$0.00	$1,647.29
358	9/2050	$5.83	$547.16	$552.99	$0.00	$1,100.13
359	10/2050	$3.90	$549.09	$552.99	$0.00	$551.04
360	11/2050	$1.95	$551.04	$552.99	$0.00	$0.00
Totals:		$86,666.27	$112,410.00	$199,076.27