Loan Amortization

Monthly P/I:	$619.40	Total Interest:	$97,074.55
Monthly T/I:	$0.00	Total Principal:	$125,910.00
Payment:	$619.40	Total P/I:	$222,984.55

This information was calculated for a 30 year loan of $139,900.00 with a downpayment of $13,990.00 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	1/2019	$445.93	$173.47	$619.40	$0.00	$125,736.53
2	2/2019	$445.32	$174.08	$619.40	$0.00	$125,562.45
3	3/2019	$444.70	$174.70	$619.40	$0.00	$125,387.74
4	4/2019	$444.08	$175.32	$619.40	$0.00	$125,212.42
5	5/2019	$443.46	$175.94	$619.40	$0.00	$125,036.48
6	6/2019	$442.84	$176.56	$619.40	$0.00	$124,859.92
7	7/2019	$442.21	$177.19	$619.40	$0.00	$124,682.73
8	8/2019	$441.58	$177.82	$619.40	$0.00	$124,504.91
9	9/2019	$440.95	$178.45	$619.40	$0.00	$124,326.47
10	10/2019	$440.32	$179.08	$619.40	$0.00	$124,147.39
11	11/2019	$439.69	$179.71	$619.40	$0.00	$123,967.67
12	12/2019	$439.05	$180.35	$619.40	$0.00	$123,787.33
13	1/2020	$438.41	$180.99	$619.40	$0.00	$123,606.34
14	2/2020	$437.77	$181.63	$619.40	$0.00	$123,424.71
15	3/2020	$437.13	$182.27	$619.40	$0.00	$123,242.44
16	4/2020	$436.48	$182.92	$619.40	$0.00	$123,059.52
17	5/2020	$435.84	$183.57	$619.40	$0.00	$122,875.95
18	6/2020	$435.19	$184.22	$619.40	$0.00	$122,691.74
19	7/2020	$434.53	$184.87	$619.40	$0.00	$122,506.87
20	8/2020	$433.88	$185.52	$619.40	$0.00	$122,321.35
21	9/2020	$433.22	$186.18	$619.40	$0.00	$122,135.17
22	10/2020	$432.56	$186.84	$619.40	$0.00	$121,948.33
23	11/2020	$431.90	$187.50	$619.40	$0.00	$121,760.82
24	12/2020	$431.24	$188.17	$619.40	$0.00	$121,572.66
25	1/2021	$430.57	$188.83	$619.40	$0.00	$121,383.83
26	2/2021	$429.90	$189.50	$619.40	$0.00	$121,194.33
27	3/2021	$429.23	$190.17	$619.40	$0.00	$121,004.16
28	4/2021	$428.56	$190.85	$619.40	$0.00	$120,813.31
29	5/2021	$427.88	$191.52	$619.40	$0.00	$120,621.79
30	6/2021	$427.20	$192.20	$619.40	$0.00	$120,429.59
31	7/2021	$426.52	$192.88	$619.40	$0.00	$120,236.71
32	8/2021	$425.84	$193.56	$619.40	$0.00	$120,043.15
33	9/2021	$425.15	$194.25	$619.40	$0.00	$119,848.90
34	10/2021	$424.46	$194.94	$619.40	$0.00	$119,653.96
35	11/2021	$423.77	$195.63	$619.40	$0.00	$119,458.33
36	12/2021	$423.08	$196.32	$619.40	$0.00	$119,262.01
37	1/2022	$422.39	$197.02	$619.40	$0.00	$119,065.00
38	2/2022	$421.69	$197.71	$619.40	$0.00	$118,867.29
39	3/2022	$420.99	$198.41	$619.40	$0.00	$118,668.87
40	4/2022	$420.29	$199.12	$619.40	$0.00	$118,469.76
41	5/2022	$419.58	$199.82	$619.40	$0.00	$118,269.94
42	6/2022	$418.87	$200.53	$619.40	$0.00	$118,069.41
43	7/2022	$418.16	$201.24	$619.40	$0.00	$117,868.17
44	8/2022	$417.45	$201.95	$619.40	$0.00	$117,666.22
45	9/2022	$416.73	$202.67	$619.40	$0.00	$117,463.55
46	10/2022	$416.02	$203.38	$619.40	$0.00	$117,260.16
47	11/2022	$415.30	$204.11	$619.40	$0.00	$117,056.06
48	12/2022	$414.57	$204.83	$619.40	$0.00	$116,851.23
49	1/2023	$413.85	$205.55	$619.40	$0.00	$116,645.68
50	2/2023	$413.12	$206.28	$619.40	$0.00	$116,439.40
51	3/2023	$412.39	$207.01	$619.40	$0.00	$116,232.38
52	4/2023	$411.66	$207.75	$619.40	$0.00	$116,024.64
53	5/2023	$410.92	$208.48	$619.40	$0.00	$115,816.16
54	6/2023	$410.18	$209.22	$619.40	$0.00	$115,606.94
55	7/2023	$409.44	$209.96	$619.40	$0.00	$115,396.98
56	8/2023	$408.70	$210.70	$619.40	$0.00	$115,186.28
57	9/2023	$407.95	$211.45	$619.40	$0.00	$114,974.83
58	10/2023	$407.20	$212.20	$619.40	$0.00	$114,762.63
59	11/2023	$406.45	$212.95	$619.40	$0.00	$114,549.68
60	12/2023	$405.70	$213.70	$619.40	$0.00	$114,335.97
61	1/2024	$404.94	$214.46	$619.40	$0.00	$114,121.51
62	2/2024	$404.18	$215.22	$619.40	$0.00	$113,906.29
63	3/2024	$403.42	$215.98	$619.40	$0.00	$113,690.30
64	4/2024	$402.65	$216.75	$619.40	$0.00	$113,473.56
65	5/2024	$401.89	$217.52	$619.40	$0.00	$113,256.04
66	6/2024	$401.12	$218.29	$619.40	$0.00	$113,037.75
67	7/2024	$400.34	$219.06	$619.40	$0.00	$112,818.69
68	8/2024	$399.57	$219.84	$619.40	$0.00	$112,598.86
69	9/2024	$398.79	$220.61	$619.40	$0.00	$112,378.25
70	10/2024	$398.01	$221.40	$619.40	$0.00	$112,156.85
71	11/2024	$397.22	$222.18	$619.40	$0.00	$111,934.67
72	12/2024	$396.44	$222.97	$619.40	$0.00	$111,711.70
73	1/2025	$395.65	$223.76	$619.40	$0.00	$111,487.95
74	2/2025	$394.85	$224.55	$619.40	$0.00	$111,263.40
75	3/2025	$394.06	$225.34	$619.40	$0.00	$111,038.06
76	4/2025	$393.26	$226.14	$619.40	$0.00	$110,811.91
77	5/2025	$392.46	$226.94	$619.40	$0.00	$110,584.97
78	6/2025	$391.66	$227.75	$619.40	$0.00	$110,357.23
79	7/2025	$390.85	$228.55	$619.40	$0.00	$110,128.67
80	8/2025	$390.04	$229.36	$619.40	$0.00	$109,899.31
81	9/2025	$389.23	$230.17	$619.40	$0.00	$109,669.14
82	10/2025	$388.41	$230.99	$619.40	$0.00	$109,438.15
83	11/2025	$387.59	$231.81	$619.40	$0.00	$109,206.34
84	12/2025	$386.77	$232.63	$619.40	$0.00	$108,973.71
85	1/2026	$385.95	$233.45	$619.40	$0.00	$108,740.26
86	2/2026	$385.12	$234.28	$619.40	$0.00	$108,505.98
87	3/2026	$384.29	$235.11	$619.40	$0.00	$108,270.87
88	4/2026	$383.46	$235.94	$619.40	$0.00	$108,034.92
89	5/2026	$382.62	$236.78	$619.40	$0.00	$107,798.15
90	6/2026	$381.79	$237.62	$619.40	$0.00	$107,560.53
91	7/2026	$380.94	$238.46	$619.40	$0.00	$107,322.07
92	8/2026	$380.10	$239.30	$619.40	$0.00	$107,082.77
93	9/2026	$379.25	$240.15	$619.40	$0.00	$106,842.62
94	10/2026	$378.40	$241.00	$619.40	$0.00	$106,601.62
95	11/2026	$377.55	$241.85	$619.40	$0.00	$106,359.76
96	12/2026	$376.69	$242.71	$619.40	$0.00	$106,117.05
97	1/2027	$375.83	$243.57	$619.40	$0.00	$105,873.48
98	2/2027	$374.97	$244.43	$619.40	$0.00	$105,629.05
99	3/2027	$374.10	$245.30	$619.40	$0.00	$105,383.75
100	4/2027	$373.23	$246.17	$619.40	$0.00	$105,137.58
101	5/2027	$372.36	$247.04	$619.40	$0.00	$104,890.55
102	6/2027	$371.49	$247.91	$619.40	$0.00	$104,642.63
103	7/2027	$370.61	$248.79	$619.40	$0.00	$104,393.84
104	8/2027	$369.73	$249.67	$619.40	$0.00	$104,144.17
105	9/2027	$368.84	$250.56	$619.40	$0.00	$103,893.61
106	10/2027	$367.96	$251.44	$619.40	$0.00	$103,642.16
107	11/2027	$367.07	$252.34	$619.40	$0.00	$103,389.83
108	12/2027	$366.17	$253.23	$619.40	$0.00	$103,136.60
109	1/2028	$365.28	$254.13	$619.40	$0.00	$102,882.47
110	2/2028	$364.38	$255.03	$619.40	$0.00	$102,627.45
111	3/2028	$363.47	$255.93	$619.40	$0.00	$102,371.52
112	4/2028	$362.57	$256.84	$619.40	$0.00	$102,114.68
113	5/2028	$361.66	$257.75	$619.40	$0.00	$101,856.94
114	6/2028	$360.74	$258.66	$619.40	$0.00	$101,598.28
115	7/2028	$359.83	$259.57	$619.40	$0.00	$101,338.70
116	8/2028	$358.91	$260.49	$619.40	$0.00	$101,078.21
117	9/2028	$357.99	$261.42	$619.40	$0.00	$100,816.79
118	10/2028	$357.06	$262.34	$619.40	$0.00	$100,554.45
119	11/2028	$356.13	$263.27	$619.40	$0.00	$100,291.18
120	12/2028	$355.20	$264.20	$619.40	$0.00	$100,026.98
121	1/2029	$354.26	$265.14	$619.40	$0.00	$99,761.84
122	2/2029	$353.32	$266.08	$619.40	$0.00	$99,495.76
123	3/2029	$352.38	$267.02	$619.40	$0.00	$99,228.74
124	4/2029	$351.44	$267.97	$619.40	$0.00	$98,960.77
125	5/2029	$350.49	$268.92	$619.40	$0.00	$98,691.86
126	6/2029	$349.53	$269.87	$619.40	$0.00	$98,421.99
127	7/2029	$348.58	$270.82	$619.40	$0.00	$98,151.16
128	8/2029	$347.62	$271.78	$619.40	$0.00	$97,879.38
129	9/2029	$346.66	$272.75	$619.40	$0.00	$97,606.64
130	10/2029	$345.69	$273.71	$619.40	$0.00	$97,332.93
131	11/2029	$344.72	$274.68	$619.40	$0.00	$97,058.24
132	12/2029	$343.75	$275.65	$619.40	$0.00	$96,782.59
133	1/2030	$342.77	$276.63	$619.40	$0.00	$96,505.96
134	2/2030	$341.79	$277.61	$619.40	$0.00	$96,228.35
135	3/2030	$340.81	$278.59	$619.40	$0.00	$95,949.76
136	4/2030	$339.82	$279.58	$619.40	$0.00	$95,670.18
137	5/2030	$338.83	$280.57	$619.40	$0.00	$95,389.61
138	6/2030	$337.84	$281.56	$619.40	$0.00	$95,108.05
139	7/2030	$336.84	$282.56	$619.40	$0.00	$94,825.49
140	8/2030	$335.84	$283.56	$619.40	$0.00	$94,541.92
141	9/2030	$334.84	$284.57	$619.40	$0.00	$94,257.36
142	10/2030	$333.83	$285.57	$619.40	$0.00	$93,971.79
143	11/2030	$332.82	$286.58	$619.40	$0.00	$93,685.20
144	12/2030	$331.80	$287.60	$619.40	$0.00	$93,397.60
145	1/2031	$330.78	$288.62	$619.40	$0.00	$93,108.98
146	2/2031	$329.76	$289.64	$619.40	$0.00	$92,819.34
147	3/2031	$328.74	$290.67	$619.40	$0.00	$92,528.68
148	4/2031	$327.71	$291.70	$619.40	$0.00	$92,236.98
149	5/2031	$326.67	$292.73	$619.40	$0.00	$91,944.25
150	6/2031	$325.64	$293.77	$619.40	$0.00	$91,650.49
151	7/2031	$324.60	$294.81	$619.40	$0.00	$91,355.68
152	8/2031	$323.55	$295.85	$619.40	$0.00	$91,059.83
153	9/2031	$322.50	$296.90	$619.40	$0.00	$90,762.93
154	10/2031	$321.45	$297.95	$619.40	$0.00	$90,464.98
155	11/2031	$320.40	$299.00	$619.40	$0.00	$90,165.98
156	12/2031	$319.34	$300.06	$619.40	$0.00	$89,865.91
157	1/2032	$318.28	$301.13	$619.40	$0.00	$89,564.79
158	2/2032	$317.21	$302.19	$619.40	$0.00	$89,262.59
159	3/2032	$316.14	$303.26	$619.40	$0.00	$88,959.33
160	4/2032	$315.06	$304.34	$619.40	$0.00	$88,654.99
161	5/2032	$313.99	$305.42	$619.40	$0.00	$88,349.58
162	6/2032	$312.90	$306.50	$619.40	$0.00	$88,043.08
163	7/2032	$311.82	$307.58	$619.40	$0.00	$87,735.50
164	8/2032	$310.73	$308.67	$619.40	$0.00	$87,426.83
165	9/2032	$309.64	$309.76	$619.40	$0.00	$87,117.06
166	10/2032	$308.54	$310.86	$619.40	$0.00	$86,806.20
167	11/2032	$307.44	$311.96	$619.40	$0.00	$86,494.24
168	12/2032	$306.33	$313.07	$619.40	$0.00	$86,181.17
169	1/2033	$305.22	$314.18	$619.40	$0.00	$85,866.99
170	2/2033	$304.11	$315.29	$619.40	$0.00	$85,551.71
171	3/2033	$303.00	$316.41	$619.40	$0.00	$85,235.30
172	4/2033	$301.88	$317.53	$619.40	$0.00	$84,917.77
173	5/2033	$300.75	$318.65	$619.40	$0.00	$84,599.12
174	6/2033	$299.62	$319.78	$619.40	$0.00	$84,279.34
175	7/2033	$298.49	$320.91	$619.40	$0.00	$83,958.43
176	8/2033	$297.35	$322.05	$619.40	$0.00	$83,636.38
177	9/2033	$296.21	$323.19	$619.40	$0.00	$83,313.19
178	10/2033	$295.07	$324.33	$619.40	$0.00	$82,988.86
179	11/2033	$293.92	$325.48	$619.40	$0.00	$82,663.38
180	12/2033	$292.77	$326.64	$619.40	$0.00	$82,336.74
181	1/2034	$291.61	$327.79	$619.40	$0.00	$82,008.95
182	2/2034	$290.45	$328.95	$619.40	$0.00	$81,679.99
183	3/2034	$289.28	$330.12	$619.40	$0.00	$81,349.88
184	4/2034	$288.11	$331.29	$619.40	$0.00	$81,018.59
185	5/2034	$286.94	$332.46	$619.40	$0.00	$80,686.13
186	6/2034	$285.76	$333.64	$619.40	$0.00	$80,352.49
187	7/2034	$284.58	$334.82	$619.40	$0.00	$80,017.67
188	8/2034	$283.40	$336.01	$619.40	$0.00	$79,681.66
189	9/2034	$282.21	$337.20	$619.40	$0.00	$79,344.47
190	10/2034	$281.01	$338.39	$619.40	$0.00	$79,006.08
191	11/2034	$279.81	$339.59	$619.40	$0.00	$78,666.49
192	12/2034	$278.61	$340.79	$619.40	$0.00	$78,325.70
193	1/2035	$277.40	$342.00	$619.40	$0.00	$77,983.70
194	2/2035	$276.19	$343.21	$619.40	$0.00	$77,640.49
195	3/2035	$274.98	$344.42	$619.40	$0.00	$77,296.07
196	4/2035	$273.76	$345.64	$619.40	$0.00	$76,950.42
197	5/2035	$272.53	$346.87	$619.40	$0.00	$76,603.55
198	6/2035	$271.30	$348.10	$619.40	$0.00	$76,255.46
199	7/2035	$270.07	$349.33	$619.40	$0.00	$75,906.13
200	8/2035	$268.83	$350.57	$619.40	$0.00	$75,555.56
201	9/2035	$267.59	$351.81	$619.40	$0.00	$75,203.75
202	10/2035	$266.35	$353.05	$619.40	$0.00	$74,850.70
203	11/2035	$265.10	$354.31	$619.40	$0.00	$74,496.39
204	12/2035	$263.84	$355.56	$619.40	$0.00	$74,140.83
205	1/2036	$262.58	$356.82	$619.40	$0.00	$73,784.01
206	2/2036	$261.32	$358.08	$619.40	$0.00	$73,425.93
207	3/2036	$260.05	$359.35	$619.40	$0.00	$73,066.58
208	4/2036	$258.78	$360.62	$619.40	$0.00	$72,705.95
209	5/2036	$257.50	$361.90	$619.40	$0.00	$72,344.05
210	6/2036	$256.22	$363.18	$619.40	$0.00	$71,980.87
211	7/2036	$254.93	$364.47	$619.40	$0.00	$71,616.40
212	8/2036	$253.64	$365.76	$619.40	$0.00	$71,250.64
213	9/2036	$252.35	$367.06	$619.40	$0.00	$70,883.58
214	10/2036	$251.05	$368.36	$619.40	$0.00	$70,515.23
215	11/2036	$249.74	$369.66	$619.40	$0.00	$70,145.57
216	12/2036	$248.43	$370.97	$619.40	$0.00	$69,774.60
217	1/2037	$247.12	$372.28	$619.40	$0.00	$69,402.32
218	2/2037	$245.80	$373.60	$619.40	$0.00	$69,028.71
219	3/2037	$244.48	$374.92	$619.40	$0.00	$68,653.79
220	4/2037	$243.15	$376.25	$619.40	$0.00	$68,277.54
221	5/2037	$241.82	$377.59	$619.40	$0.00	$67,899.95
222	6/2037	$240.48	$378.92	$619.40	$0.00	$67,521.03
223	7/2037	$239.14	$380.26	$619.40	$0.00	$67,140.76
224	8/2037	$237.79	$381.61	$619.40	$0.00	$66,759.15
225	9/2037	$236.44	$382.96	$619.40	$0.00	$66,376.19
226	10/2037	$235.08	$384.32	$619.40	$0.00	$65,991.87
227	11/2037	$233.72	$385.68	$619.40	$0.00	$65,606.19
228	12/2037	$232.36	$387.05	$619.40	$0.00	$65,219.14
229	1/2038	$230.98	$388.42	$619.40	$0.00	$64,830.73
230	2/2038	$229.61	$389.79	$619.40	$0.00	$64,440.93
231	3/2038	$228.23	$391.17	$619.40	$0.00	$64,049.76
232	4/2038	$226.84	$392.56	$619.40	$0.00	$63,657.20
233	5/2038	$225.45	$393.95	$619.40	$0.00	$63,263.25
234	6/2038	$224.06	$395.34	$619.40	$0.00	$62,867.91
235	7/2038	$222.66	$396.74	$619.40	$0.00	$62,471.16
236	8/2038	$221.25	$398.15	$619.40	$0.00	$62,073.02
237	9/2038	$219.84	$399.56	$619.40	$0.00	$61,673.46
238	10/2038	$218.43	$400.97	$619.40	$0.00	$61,272.48
239	11/2038	$217.01	$402.39	$619.40	$0.00	$60,870.09
240	12/2038	$215.58	$403.82	$619.40	$0.00	$60,466.27
241	1/2039	$214.15	$405.25	$619.40	$0.00	$60,061.02
242	2/2039	$212.72	$406.69	$619.40	$0.00	$59,654.33
243	3/2039	$211.28	$408.13	$619.40	$0.00	$59,246.20
244	4/2039	$209.83	$409.57	$619.40	$0.00	$58,836.63
245	5/2039	$208.38	$411.02	$619.40	$0.00	$58,425.61
246	6/2039	$206.92	$412.48	$619.40	$0.00	$58,013.13
247	7/2039	$205.46	$413.94	$619.40	$0.00	$57,599.20
248	8/2039	$204.00	$415.40	$619.40	$0.00	$57,183.79
249	9/2039	$202.53	$416.88	$619.40	$0.00	$56,766.92
250	10/2039	$201.05	$418.35	$619.40	$0.00	$56,348.56
251	11/2039	$199.57	$419.83	$619.40	$0.00	$55,928.73
252	12/2039	$198.08	$421.32	$619.40	$0.00	$55,507.41
253	1/2040	$196.59	$422.81	$619.40	$0.00	$55,084.60
254	2/2040	$195.09	$424.31	$619.40	$0.00	$54,660.29
255	3/2040	$193.59	$425.81	$619.40	$0.00	$54,234.47
256	4/2040	$192.08	$427.32	$619.40	$0.00	$53,807.15
257	5/2040	$190.57	$428.83	$619.40	$0.00	$53,378.32
258	6/2040	$189.05	$430.35	$619.40	$0.00	$52,947.96
259	7/2040	$187.52	$431.88	$619.40	$0.00	$52,516.09
260	8/2040	$185.99	$433.41	$619.40	$0.00	$52,082.68
261	9/2040	$184.46	$434.94	$619.40	$0.00	$51,647.74
262	10/2040	$182.92	$436.48	$619.40	$0.00	$51,211.26
263	11/2040	$181.37	$438.03	$619.40	$0.00	$50,773.23
264	12/2040	$179.82	$439.58	$619.40	$0.00	$50,333.65
265	1/2041	$178.27	$441.14	$619.40	$0.00	$49,892.51
266	2/2041	$176.70	$442.70	$619.40	$0.00	$49,449.81
267	3/2041	$175.13	$444.27	$619.40	$0.00	$49,005.55
268	4/2041	$173.56	$445.84	$619.40	$0.00	$48,559.71
269	5/2041	$171.98	$447.42	$619.40	$0.00	$48,112.29
270	6/2041	$170.40	$449.00	$619.40	$0.00	$47,663.28
271	7/2041	$168.81	$450.59	$619.40	$0.00	$47,212.69
272	8/2041	$167.21	$452.19	$619.40	$0.00	$46,760.50
273	9/2041	$165.61	$453.79	$619.40	$0.00	$46,306.71
274	10/2041	$164.00	$455.40	$619.40	$0.00	$45,851.31
275	11/2041	$162.39	$457.01	$619.40	$0.00	$45,394.30
276	12/2041	$160.77	$458.63	$619.40	$0.00	$44,935.67
277	1/2042	$159.15	$460.25	$619.40	$0.00	$44,475.41
278	2/2042	$157.52	$461.88	$619.40	$0.00	$44,013.53
279	3/2042	$155.88	$463.52	$619.40	$0.00	$43,550.01
280	4/2042	$154.24	$465.16	$619.40	$0.00	$43,084.85
281	5/2042	$152.59	$466.81	$619.40	$0.00	$42,618.04
282	6/2042	$150.94	$468.46	$619.40	$0.00	$42,149.57
283	7/2042	$149.28	$470.12	$619.40	$0.00	$41,679.45
284	8/2042	$147.61	$471.79	$619.40	$0.00	$41,207.67
285	9/2042	$145.94	$473.46	$619.40	$0.00	$40,734.21
286	10/2042	$144.27	$475.13	$619.40	$0.00	$40,259.07
287	11/2042	$142.58	$476.82	$619.40	$0.00	$39,782.26
288	12/2042	$140.90	$478.51	$619.40	$0.00	$39,303.75
289	1/2043	$139.20	$480.20	$619.40	$0.00	$38,823.55
290	2/2043	$137.50	$481.90	$619.40	$0.00	$38,341.65
291	3/2043	$135.79	$483.61	$619.40	$0.00	$37,858.04
292	4/2043	$134.08	$485.32	$619.40	$0.00	$37,372.72
293	5/2043	$132.36	$487.04	$619.40	$0.00	$36,885.68
294	6/2043	$130.64	$488.76	$619.40	$0.00	$36,396.91
295	7/2043	$128.91	$490.50	$619.40	$0.00	$35,906.42
296	8/2043	$127.17	$492.23	$619.40	$0.00	$35,414.19
297	9/2043	$125.43	$493.98	$619.40	$0.00	$34,920.21
298	10/2043	$123.68	$495.73	$619.40	$0.00	$34,424.48
299	11/2043	$121.92	$497.48	$619.40	$0.00	$33,927.00
300	12/2043	$120.16	$499.24	$619.40	$0.00	$33,427.76
301	1/2044	$118.39	$501.01	$619.40	$0.00	$32,926.75
302	2/2044	$116.62	$502.79	$619.40	$0.00	$32,423.96
303	3/2044	$114.83	$504.57	$619.40	$0.00	$31,919.39
304	4/2044	$113.05	$506.35	$619.40	$0.00	$31,413.04
305	5/2044	$111.25	$508.15	$619.40	$0.00	$30,904.89
306	6/2044	$109.45	$509.95	$619.40	$0.00	$30,394.95
307	7/2044	$107.65	$511.75	$619.40	$0.00	$29,883.19
308	8/2044	$105.84	$513.57	$619.40	$0.00	$29,369.63
309	9/2044	$104.02	$515.38	$619.40	$0.00	$28,854.24
310	10/2044	$102.19	$517.21	$619.40	$0.00	$28,337.04
311	11/2044	$100.36	$519.04	$619.40	$0.00	$27,817.99
312	12/2044	$98.52	$520.88	$619.40	$0.00	$27,297.11
313	1/2045	$96.68	$522.72	$619.40	$0.00	$26,774.39
314	2/2045	$94.83	$524.58	$619.40	$0.00	$26,249.82
315	3/2045	$92.97	$526.43	$619.40	$0.00	$25,723.38
316	4/2045	$91.10	$528.30	$619.40	$0.00	$25,195.08
317	5/2045	$89.23	$530.17	$619.40	$0.00	$24,664.91
318	6/2045	$87.35	$532.05	$619.40	$0.00	$24,132.87
319	7/2045	$85.47	$533.93	$619.40	$0.00	$23,598.94
320	8/2045	$83.58	$535.82	$619.40	$0.00	$23,063.12
321	9/2045	$81.68	$537.72	$619.40	$0.00	$22,525.40
322	10/2045	$79.78	$539.62	$619.40	$0.00	$21,985.77
323	11/2045	$77.87	$541.54	$619.40	$0.00	$21,444.24
324	12/2045	$75.95	$543.45	$619.40	$0.00	$20,900.78
325	1/2046	$74.02	$545.38	$619.40	$0.00	$20,355.41
326	2/2046	$72.09	$547.31	$619.40	$0.00	$19,808.10
327	3/2046	$70.15	$549.25	$619.40	$0.00	$19,258.85
328	4/2046	$68.21	$551.19	$619.40	$0.00	$18,707.65
329	5/2046	$66.26	$553.15	$619.40	$0.00	$18,154.51
330	6/2046	$64.30	$555.10	$619.40	$0.00	$17,599.41
331	7/2046	$62.33	$557.07	$619.40	$0.00	$17,042.34
332	8/2046	$60.36	$559.04	$619.40	$0.00	$16,483.29
333	9/2046	$58.38	$561.02	$619.40	$0.00	$15,922.27
334	10/2046	$56.39	$563.01	$619.40	$0.00	$15,359.26
335	11/2046	$54.40	$565.00	$619.40	$0.00	$14,794.25
336	12/2046	$52.40	$567.01	$619.40	$0.00	$14,227.25
337	1/2047	$50.39	$569.01	$619.40	$0.00	$13,658.24
338	2/2047	$48.37	$571.03	$619.40	$0.00	$13,087.21
339	3/2047	$46.35	$573.05	$619.40	$0.00	$12,514.16
340	4/2047	$44.32	$575.08	$619.40	$0.00	$11,939.08
341	5/2047	$42.28	$577.12	$619.40	$0.00	$11,361.96
342	6/2047	$40.24	$579.16	$619.40	$0.00	$10,782.80
343	7/2047	$38.19	$581.21	$619.40	$0.00	$10,201.58
344	8/2047	$36.13	$583.27	$619.40	$0.00	$9,618.31
345	9/2047	$34.06	$585.34	$619.40	$0.00	$9,032.98
346	10/2047	$31.99	$587.41	$619.40	$0.00	$8,445.57
347	11/2047	$29.91	$589.49	$619.40	$0.00	$7,856.08
348	12/2047	$27.82	$591.58	$619.40	$0.00	$7,264.50
349	1/2048	$25.73	$593.67	$619.40	$0.00	$6,670.83
350	2/2048	$23.63	$595.78	$619.40	$0.00	$6,075.05
351	3/2048	$21.52	$597.89	$619.40	$0.00	$5,477.16
352	4/2048	$19.40	$600.00	$619.40	$0.00	$4,877.16
353	5/2048	$17.27	$602.13	$619.40	$0.00	$4,275.03
354	6/2048	$15.14	$604.26	$619.40	$0.00	$3,670.77
355	7/2048	$13.00	$606.40	$619.40	$0.00	$3,064.37
356	8/2048	$10.85	$608.55	$619.40	$0.00	$2,455.82
357	9/2048	$8.70	$610.70	$619.40	$0.00	$1,845.12
358	10/2048	$6.53	$612.87	$619.40	$0.00	$1,232.25
359	11/2048	$4.36	$615.04	$619.40	$0.00	$617.22
360	12/2048	$2.19	$617.22	$619.40	$0.00	$0.00
Totals:		$97,074.55	$125,910.00	$222,984.55