Loan Amortization

Monthly P/I:	$664.12	Total Interest:	$104,082.79
Monthly T/I:	$0.00	Total Principal:	$135,000.00
Payment:	$664.12	Total P/I:	$239,082.79

This information was calculated for a 30 year loan of $150,000.00 with a downpayment of $15,000.00 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	9/2022	$478.13	$185.99	$664.12	$0.00	$134,814.01
2	10/2022	$477.47	$186.65	$664.12	$0.00	$134,627.35
3	11/2022	$476.81	$187.31	$664.12	$0.00	$134,440.04
4	12/2022	$476.14	$187.98	$664.12	$0.00	$134,252.06
5	1/2023	$475.48	$188.64	$664.12	$0.00	$134,063.42
6	2/2023	$474.81	$189.31	$664.12	$0.00	$133,874.11
7	3/2023	$474.14	$189.98	$664.12	$0.00	$133,684.13
8	4/2023	$473.46	$190.65	$664.12	$0.00	$133,493.47
9	5/2023	$472.79	$191.33	$664.12	$0.00	$133,302.14
10	6/2023	$472.11	$192.01	$664.12	$0.00	$133,110.14
11	7/2023	$471.43	$192.69	$664.12	$0.00	$132,917.45
12	8/2023	$470.75	$193.37	$664.12	$0.00	$132,724.08
13	9/2023	$470.06	$194.05	$664.12	$0.00	$132,530.03
14	10/2023	$469.38	$194.74	$664.12	$0.00	$132,335.28
15	11/2023	$468.69	$195.43	$664.12	$0.00	$132,139.85
16	12/2023	$468.00	$196.12	$664.12	$0.00	$131,943.73
17	1/2024	$467.30	$196.82	$664.12	$0.00	$131,746.91
18	2/2024	$466.60	$197.52	$664.12	$0.00	$131,549.40
19	3/2024	$465.90	$198.21	$664.12	$0.00	$131,351.18
20	4/2024	$465.20	$198.92	$664.12	$0.00	$131,152.26
21	5/2024	$464.50	$199.62	$664.12	$0.00	$130,952.64
22	6/2024	$463.79	$200.33	$664.12	$0.00	$130,752.31
23	7/2024	$463.08	$201.04	$664.12	$0.00	$130,551.28
24	8/2024	$462.37	$201.75	$664.12	$0.00	$130,349.53
25	9/2024	$461.65	$202.46	$664.12	$0.00	$130,147.06
26	10/2024	$460.94	$203.18	$664.12	$0.00	$129,943.88
27	11/2024	$460.22	$203.90	$664.12	$0.00	$129,739.98
28	12/2024	$459.50	$204.62	$664.12	$0.00	$129,535.36
29	1/2025	$458.77	$205.35	$664.12	$0.00	$129,330.01
30	2/2025	$458.04	$206.08	$664.12	$0.00	$129,123.93
31	3/2025	$457.31	$206.80	$664.12	$0.00	$128,917.13
32	4/2025	$456.58	$207.54	$664.12	$0.00	$128,709.59
33	5/2025	$455.85	$208.27	$664.12	$0.00	$128,501.32
34	6/2025	$455.11	$209.01	$664.12	$0.00	$128,292.31
35	7/2025	$454.37	$209.75	$664.12	$0.00	$128,082.56
36	8/2025	$453.63	$210.49	$664.12	$0.00	$127,872.07
37	9/2025	$452.88	$211.24	$664.12	$0.00	$127,660.83
38	10/2025	$452.13	$211.99	$664.12	$0.00	$127,448.84
39	11/2025	$451.38	$212.74	$664.12	$0.00	$127,236.10
40	12/2025	$450.63	$213.49	$664.12	$0.00	$127,022.61
41	1/2026	$449.87	$214.25	$664.12	$0.00	$126,808.37
42	2/2026	$449.11	$215.01	$664.12	$0.00	$126,593.36
43	3/2026	$448.35	$215.77	$664.12	$0.00	$126,377.59
44	4/2026	$447.59	$216.53	$664.12	$0.00	$126,161.06
45	5/2026	$446.82	$217.30	$664.12	$0.00	$125,943.76
46	6/2026	$446.05	$218.07	$664.12	$0.00	$125,725.69
47	7/2026	$445.28	$218.84	$664.12	$0.00	$125,506.85
48	8/2026	$444.50	$219.62	$664.12	$0.00	$125,287.24
49	9/2026	$443.73	$220.39	$664.12	$0.00	$125,066.85
50	10/2026	$442.95	$221.17	$664.12	$0.00	$124,845.67
51	11/2026	$442.16	$221.96	$664.12	$0.00	$124,623.71
52	12/2026	$441.38	$222.74	$664.12	$0.00	$124,400.97
53	1/2027	$440.59	$223.53	$664.12	$0.00	$124,177.44
54	2/2027	$439.80	$224.32	$664.12	$0.00	$123,953.12
55	3/2027	$439.00	$225.12	$664.12	$0.00	$123,728.00
56	4/2027	$438.20	$225.92	$664.12	$0.00	$123,502.08
57	5/2027	$437.40	$226.72	$664.12	$0.00	$123,275.37
58	6/2027	$436.60	$227.52	$664.12	$0.00	$123,047.85
59	7/2027	$435.79	$228.32	$664.12	$0.00	$122,819.52
60	8/2027	$434.99	$229.13	$664.12	$0.00	$122,590.39
61	9/2027	$434.17	$229.94	$664.12	$0.00	$122,360.45
62	10/2027	$433.36	$230.76	$664.12	$0.00	$122,129.69
63	11/2027	$432.54	$231.58	$664.12	$0.00	$121,898.11
64	12/2027	$431.72	$232.40	$664.12	$0.00	$121,665.71
65	1/2028	$430.90	$233.22	$664.12	$0.00	$121,432.49
66	2/2028	$430.07	$234.05	$664.12	$0.00	$121,198.45
67	3/2028	$429.24	$234.87	$664.12	$0.00	$120,963.58
68	4/2028	$428.41	$235.71	$664.12	$0.00	$120,727.87
69	5/2028	$427.58	$236.54	$664.12	$0.00	$120,491.33
70	6/2028	$426.74	$237.38	$664.12	$0.00	$120,253.95
71	7/2028	$425.90	$238.22	$664.12	$0.00	$120,015.73
72	8/2028	$425.06	$239.06	$664.12	$0.00	$119,776.67
73	9/2028	$424.21	$239.91	$664.12	$0.00	$119,536.76
74	10/2028	$423.36	$240.76	$664.12	$0.00	$119,296.00
75	11/2028	$422.51	$241.61	$664.12	$0.00	$119,054.39
76	12/2028	$421.65	$242.47	$664.12	$0.00	$118,811.92
77	1/2029	$420.79	$243.33	$664.12	$0.00	$118,568.59
78	2/2029	$419.93	$244.19	$664.12	$0.00	$118,324.40
79	3/2029	$419.07	$245.05	$664.12	$0.00	$118,079.35
80	4/2029	$418.20	$245.92	$664.12	$0.00	$117,833.43
81	5/2029	$417.33	$246.79	$664.12	$0.00	$117,586.64
82	6/2029	$416.45	$247.67	$664.12	$0.00	$117,338.97
83	7/2029	$415.58	$248.54	$664.12	$0.00	$117,090.43
84	8/2029	$414.70	$249.42	$664.12	$0.00	$116,841.00
85	9/2029	$413.81	$250.31	$664.12	$0.00	$116,590.70
86	10/2029	$412.93	$251.19	$664.12	$0.00	$116,339.50
87	11/2029	$412.04	$252.08	$664.12	$0.00	$116,087.42
88	12/2029	$411.14	$252.98	$664.12	$0.00	$115,834.44
89	1/2030	$410.25	$253.87	$664.12	$0.00	$115,580.57
90	2/2030	$409.35	$254.77	$664.12	$0.00	$115,325.80
91	3/2030	$408.45	$255.67	$664.12	$0.00	$115,070.13
92	4/2030	$407.54	$256.58	$664.12	$0.00	$114,813.55
93	5/2030	$406.63	$257.49	$664.12	$0.00	$114,556.06
94	6/2030	$405.72	$258.40	$664.12	$0.00	$114,297.66
95	7/2030	$404.80	$259.31	$664.12	$0.00	$114,038.35
96	8/2030	$403.89	$260.23	$664.12	$0.00	$113,778.11
97	9/2030	$402.96	$261.15	$664.12	$0.00	$113,516.96
98	10/2030	$402.04	$262.08	$664.12	$0.00	$113,254.88
99	11/2030	$401.11	$263.01	$664.12	$0.00	$112,991.87
100	12/2030	$400.18	$263.94	$664.12	$0.00	$112,727.93
101	1/2031	$399.24	$264.87	$664.12	$0.00	$112,463.06
102	2/2031	$398.31	$265.81	$664.12	$0.00	$112,197.25
103	3/2031	$397.37	$266.75	$664.12	$0.00	$111,930.49
104	4/2031	$396.42	$267.70	$664.12	$0.00	$111,662.79
105	5/2031	$395.47	$268.65	$664.12	$0.00	$111,394.15
106	6/2031	$394.52	$269.60	$664.12	$0.00	$111,124.55
107	7/2031	$393.57	$270.55	$664.12	$0.00	$110,854.00
108	8/2031	$392.61	$271.51	$664.12	$0.00	$110,582.49
109	9/2031	$391.65	$272.47	$664.12	$0.00	$110,310.01
110	10/2031	$390.68	$273.44	$664.12	$0.00	$110,036.58
111	11/2031	$389.71	$274.41	$664.12	$0.00	$109,762.17
112	12/2031	$388.74	$275.38	$664.12	$0.00	$109,486.79
113	1/2032	$387.77	$276.35	$664.12	$0.00	$109,210.44
114	2/2032	$386.79	$277.33	$664.12	$0.00	$108,933.11
115	3/2032	$385.80	$278.31	$664.12	$0.00	$108,654.79
116	4/2032	$384.82	$279.30	$664.12	$0.00	$108,375.49
117	5/2032	$383.83	$280.29	$664.12	$0.00	$108,095.20
118	6/2032	$382.84	$281.28	$664.12	$0.00	$107,813.92
119	7/2032	$381.84	$282.28	$664.12	$0.00	$107,531.64
120	8/2032	$380.84	$283.28	$664.12	$0.00	$107,248.37
121	9/2032	$379.84	$284.28	$664.12	$0.00	$106,964.09
122	10/2032	$378.83	$285.29	$664.12	$0.00	$106,678.80
123	11/2032	$377.82	$286.30	$664.12	$0.00	$106,392.50
124	12/2032	$376.81	$287.31	$664.12	$0.00	$106,105.19
125	1/2033	$375.79	$288.33	$664.12	$0.00	$105,816.86
126	2/2033	$374.77	$289.35	$664.12	$0.00	$105,527.51
127	3/2033	$373.74	$290.38	$664.12	$0.00	$105,237.13
128	4/2033	$372.71	$291.40	$664.12	$0.00	$104,945.73
129	5/2033	$371.68	$292.44	$664.12	$0.00	$104,653.29
130	6/2033	$370.65	$293.47	$664.12	$0.00	$104,359.82
131	7/2033	$369.61	$294.51	$664.12	$0.00	$104,065.31
132	8/2033	$368.56	$295.55	$664.12	$0.00	$103,769.75
133	9/2033	$367.52	$296.60	$664.12	$0.00	$103,473.15
134	10/2033	$366.47	$297.65	$664.12	$0.00	$103,175.50
135	11/2033	$365.41	$298.71	$664.12	$0.00	$102,876.80
136	12/2033	$364.36	$299.76	$664.12	$0.00	$102,577.03
137	1/2034	$363.29	$300.83	$664.12	$0.00	$102,276.21
138	2/2034	$362.23	$301.89	$664.12	$0.00	$101,974.32
139	3/2034	$361.16	$302.96	$664.12	$0.00	$101,671.36
140	4/2034	$360.09	$304.03	$664.12	$0.00	$101,367.32
141	5/2034	$359.01	$305.11	$664.12	$0.00	$101,062.21
142	6/2034	$357.93	$306.19	$664.12	$0.00	$100,756.02
143	7/2034	$356.84	$307.27	$664.12	$0.00	$100,448.75
144	8/2034	$355.76	$308.36	$664.12	$0.00	$100,140.39
145	9/2034	$354.66	$309.45	$664.12	$0.00	$99,830.93
146	10/2034	$353.57	$310.55	$664.12	$0.00	$99,520.38
147	11/2034	$352.47	$311.65	$664.12	$0.00	$99,208.73
148	12/2034	$351.36	$312.75	$664.12	$0.00	$98,895.98
149	1/2035	$350.26	$313.86	$664.12	$0.00	$98,582.11
150	2/2035	$349.14	$314.97	$664.12	$0.00	$98,267.14
151	3/2035	$348.03	$316.09	$664.12	$0.00	$97,951.05
152	4/2035	$346.91	$317.21	$664.12	$0.00	$97,633.84
153	5/2035	$345.79	$318.33	$664.12	$0.00	$97,315.51
154	6/2035	$344.66	$319.46	$664.12	$0.00	$96,996.05
155	7/2035	$343.53	$320.59	$664.12	$0.00	$96,675.46
156	8/2035	$342.39	$321.73	$664.12	$0.00	$96,353.73
157	9/2035	$341.25	$322.87	$664.12	$0.00	$96,030.87
158	10/2035	$340.11	$324.01	$664.12	$0.00	$95,706.86
159	11/2035	$338.96	$325.16	$664.12	$0.00	$95,381.70
160	12/2035	$337.81	$326.31	$664.12	$0.00	$95,055.39
161	1/2036	$336.65	$327.46	$664.12	$0.00	$94,727.93
162	2/2036	$335.49	$328.62	$664.12	$0.00	$94,399.30
163	3/2036	$334.33	$329.79	$664.12	$0.00	$94,069.51
164	4/2036	$333.16	$330.96	$664.12	$0.00	$93,738.56
165	5/2036	$331.99	$332.13	$664.12	$0.00	$93,406.43
166	6/2036	$330.81	$333.30	$664.12	$0.00	$93,073.13
167	7/2036	$329.63	$334.48	$664.12	$0.00	$92,738.64
168	8/2036	$328.45	$335.67	$664.12	$0.00	$92,402.97
169	9/2036	$327.26	$336.86	$664.12	$0.00	$92,066.11
170	10/2036	$326.07	$338.05	$664.12	$0.00	$91,728.06
171	11/2036	$324.87	$339.25	$664.12	$0.00	$91,388.81
172	12/2036	$323.67	$340.45	$664.12	$0.00	$91,048.36
173	1/2037	$322.46	$341.66	$664.12	$0.00	$90,706.71
174	2/2037	$321.25	$342.87	$664.12	$0.00	$90,363.84
175	3/2037	$320.04	$344.08	$664.12	$0.00	$90,019.76
176	4/2037	$318.82	$345.30	$664.12	$0.00	$89,674.46
177	5/2037	$317.60	$346.52	$664.12	$0.00	$89,327.94
178	6/2037	$316.37	$347.75	$664.12	$0.00	$88,980.19
179	7/2037	$315.14	$348.98	$664.12	$0.00	$88,631.21
180	8/2037	$313.90	$350.22	$664.12	$0.00	$88,280.99
181	9/2037	$312.66	$351.46	$664.12	$0.00	$87,929.54
182	10/2037	$311.42	$352.70	$664.12	$0.00	$87,576.83
183	11/2037	$310.17	$353.95	$664.12	$0.00	$87,222.88
184	12/2037	$308.91	$355.20	$664.12	$0.00	$86,867.68
185	1/2038	$307.66	$356.46	$664.12	$0.00	$86,511.22
186	2/2038	$306.39	$357.72	$664.12	$0.00	$86,153.49
187	3/2038	$305.13	$358.99	$664.12	$0.00	$85,794.50
188	4/2038	$303.86	$360.26	$664.12	$0.00	$85,434.24
189	5/2038	$302.58	$361.54	$664.12	$0.00	$85,072.70
190	6/2038	$301.30	$362.82	$664.12	$0.00	$84,709.88
191	7/2038	$300.01	$364.10	$664.12	$0.00	$84,345.77
192	8/2038	$298.72	$365.39	$664.12	$0.00	$83,980.38
193	9/2038	$297.43	$366.69	$664.12	$0.00	$83,613.69
194	10/2038	$296.13	$367.99	$664.12	$0.00	$83,245.70
195	11/2038	$294.83	$369.29	$664.12	$0.00	$82,876.41
196	12/2038	$293.52	$370.60	$664.12	$0.00	$82,505.81
197	1/2039	$292.21	$371.91	$664.12	$0.00	$82,133.90
198	2/2039	$290.89	$373.23	$664.12	$0.00	$81,760.68
199	3/2039	$289.57	$374.55	$664.12	$0.00	$81,386.13
200	4/2039	$288.24	$375.88	$664.12	$0.00	$81,010.25
201	5/2039	$286.91	$377.21	$664.12	$0.00	$80,633.04
202	6/2039	$285.58	$378.54	$664.12	$0.00	$80,254.50
203	7/2039	$284.23	$379.88	$664.12	$0.00	$79,874.61
204	8/2039	$282.89	$381.23	$664.12	$0.00	$79,493.38
205	9/2039	$281.54	$382.58	$664.12	$0.00	$79,110.81
206	10/2039	$280.18	$383.93	$664.12	$0.00	$78,726.87
207	11/2039	$278.82	$385.29	$664.12	$0.00	$78,341.58
208	12/2039	$277.46	$386.66	$664.12	$0.00	$77,954.92
209	1/2040	$276.09	$388.03	$664.12	$0.00	$77,566.89
210	2/2040	$274.72	$389.40	$664.12	$0.00	$77,177.49
211	3/2040	$273.34	$390.78	$664.12	$0.00	$76,786.70
212	4/2040	$271.95	$392.17	$664.12	$0.00	$76,394.54
213	5/2040	$270.56	$393.55	$664.12	$0.00	$76,000.98
214	6/2040	$269.17	$394.95	$664.12	$0.00	$75,606.03
215	7/2040	$267.77	$396.35	$664.12	$0.00	$75,209.69
216	8/2040	$266.37	$397.75	$664.12	$0.00	$74,811.94
217	9/2040	$264.96	$399.16	$664.12	$0.00	$74,412.78
218	10/2040	$263.55	$400.57	$664.12	$0.00	$74,012.20
219	11/2040	$262.13	$401.99	$664.12	$0.00	$73,610.21
220	12/2040	$260.70	$403.42	$664.12	$0.00	$73,206.79
221	1/2041	$259.27	$404.84	$664.12	$0.00	$72,801.95
222	2/2041	$257.84	$406.28	$664.12	$0.00	$72,395.67
223	3/2041	$256.40	$407.72	$664.12	$0.00	$71,987.95
224	4/2041	$254.96	$409.16	$664.12	$0.00	$71,578.79
225	5/2041	$253.51	$410.61	$664.12	$0.00	$71,168.18
226	6/2041	$252.05	$412.06	$664.12	$0.00	$70,756.12
227	7/2041	$250.59	$413.52	$664.12	$0.00	$70,342.59
228	8/2041	$249.13	$414.99	$664.12	$0.00	$69,927.60
229	9/2041	$247.66	$416.46	$664.12	$0.00	$69,511.14
230	10/2041	$246.19	$417.93	$664.12	$0.00	$69,093.21
231	11/2041	$244.71	$419.41	$664.12	$0.00	$68,673.80
232	12/2041	$243.22	$420.90	$664.12	$0.00	$68,252.90
233	1/2042	$241.73	$422.39	$664.12	$0.00	$67,830.51
234	2/2042	$240.23	$423.89	$664.12	$0.00	$67,406.62
235	3/2042	$238.73	$425.39	$664.12	$0.00	$66,981.23
236	4/2042	$237.23	$426.89	$664.12	$0.00	$66,554.34
237	5/2042	$235.71	$428.41	$664.12	$0.00	$66,125.94
238	6/2042	$234.20	$429.92	$664.12	$0.00	$65,696.01
239	7/2042	$232.67	$431.45	$664.12	$0.00	$65,264.57
240	8/2042	$231.15	$432.97	$664.12	$0.00	$64,831.59
241	9/2042	$229.61	$434.51	$664.12	$0.00	$64,397.09
242	10/2042	$228.07	$436.05	$664.12	$0.00	$63,961.04
243	11/2042	$226.53	$437.59	$664.12	$0.00	$63,523.45
244	12/2042	$224.98	$439.14	$664.12	$0.00	$63,084.31
245	1/2043	$223.42	$440.70	$664.12	$0.00	$62,643.62
246	2/2043	$221.86	$442.26	$664.12	$0.00	$62,201.36
247	3/2043	$220.30	$443.82	$664.12	$0.00	$61,757.54
248	4/2043	$218.72	$445.39	$664.12	$0.00	$61,312.14
249	5/2043	$217.15	$446.97	$664.12	$0.00	$60,865.17
250	6/2043	$215.56	$448.55	$664.12	$0.00	$60,416.62
251	7/2043	$213.98	$450.14	$664.12	$0.00	$59,966.47
252	8/2043	$212.38	$451.74	$664.12	$0.00	$59,514.74
253	9/2043	$210.78	$453.34	$664.12	$0.00	$59,061.40
254	10/2043	$209.18	$454.94	$664.12	$0.00	$58,606.45
255	11/2043	$207.56	$456.55	$664.12	$0.00	$58,149.90
256	12/2043	$205.95	$458.17	$664.12	$0.00	$57,691.73
257	1/2044	$204.32	$459.79	$664.12	$0.00	$57,231.94
258	2/2044	$202.70	$461.42	$664.12	$0.00	$56,770.51
259	3/2044	$201.06	$463.06	$664.12	$0.00	$56,307.46
260	4/2044	$199.42	$464.70	$664.12	$0.00	$55,842.76
261	5/2044	$197.78	$466.34	$664.12	$0.00	$55,376.42
262	6/2044	$196.12	$467.99	$664.12	$0.00	$54,908.42
263	7/2044	$194.47	$469.65	$664.12	$0.00	$54,438.77
264	8/2044	$192.80	$471.31	$664.12	$0.00	$53,967.46
265	9/2044	$191.13	$472.98	$664.12	$0.00	$53,494.47
266	10/2044	$189.46	$474.66	$664.12	$0.00	$53,019.81
267	11/2044	$187.78	$476.34	$664.12	$0.00	$52,543.47
268	12/2044	$186.09	$478.03	$664.12	$0.00	$52,065.45
269	1/2045	$184.40	$479.72	$664.12	$0.00	$51,585.73
270	2/2045	$182.70	$481.42	$664.12	$0.00	$51,104.31
271	3/2045	$180.99	$483.12	$664.12	$0.00	$50,621.18
272	4/2045	$179.28	$484.84	$664.12	$0.00	$50,136.35
273	5/2045	$177.57	$486.55	$664.12	$0.00	$49,649.79
274	6/2045	$175.84	$488.28	$664.12	$0.00	$49,161.52
275	7/2045	$174.11	$490.01	$664.12	$0.00	$48,671.51
276	8/2045	$172.38	$491.74	$664.12	$0.00	$48,179.77
277	9/2045	$170.64	$493.48	$664.12	$0.00	$47,686.29
278	10/2045	$168.89	$495.23	$664.12	$0.00	$47,191.06
279	11/2045	$167.14	$496.98	$664.12	$0.00	$46,694.08
280	12/2045	$165.37	$498.74	$664.12	$0.00	$46,195.33
281	1/2046	$163.61	$500.51	$664.12	$0.00	$45,694.82
282	2/2046	$161.84	$502.28	$664.12	$0.00	$45,192.54
283	3/2046	$160.06	$504.06	$664.12	$0.00	$44,688.48
284	4/2046	$158.27	$505.85	$664.12	$0.00	$44,182.63
285	5/2046	$156.48	$507.64	$664.12	$0.00	$43,674.99
286	6/2046	$154.68	$509.44	$664.12	$0.00	$43,165.55
287	7/2046	$152.88	$511.24	$664.12	$0.00	$42,654.31
288	8/2046	$151.07	$513.05	$664.12	$0.00	$42,141.26
289	9/2046	$149.25	$514.87	$664.12	$0.00	$41,626.39
290	10/2046	$147.43	$516.69	$664.12	$0.00	$41,109.70
291	11/2046	$145.60	$518.52	$664.12	$0.00	$40,591.18
292	12/2046	$143.76	$520.36	$664.12	$0.00	$40,070.82
293	1/2047	$141.92	$522.20	$664.12	$0.00	$39,548.62
294	2/2047	$140.07	$524.05	$664.12	$0.00	$39,024.57
295	3/2047	$138.21	$525.91	$664.12	$0.00	$38,498.66
296	4/2047	$136.35	$527.77	$664.12	$0.00	$37,970.89
297	5/2047	$134.48	$529.64	$664.12	$0.00	$37,441.25
298	6/2047	$132.60	$531.51	$664.12	$0.00	$36,909.74
299	7/2047	$130.72	$533.40	$664.12	$0.00	$36,376.34
300	8/2047	$128.83	$535.29	$664.12	$0.00	$35,841.06
301	9/2047	$126.94	$537.18	$664.12	$0.00	$35,303.87
302	10/2047	$125.03	$539.08	$664.12	$0.00	$34,764.79
303	11/2047	$123.13	$540.99	$664.12	$0.00	$34,223.80
304	12/2047	$121.21	$542.91	$664.12	$0.00	$33,680.89
305	1/2048	$119.29	$544.83	$664.12	$0.00	$33,136.05
306	2/2048	$117.36	$546.76	$664.12	$0.00	$32,589.29
307	3/2048	$115.42	$548.70	$664.12	$0.00	$32,040.59
308	4/2048	$113.48	$550.64	$664.12	$0.00	$31,489.95
309	5/2048	$111.53	$552.59	$664.12	$0.00	$30,937.36
310	6/2048	$109.57	$554.55	$664.12	$0.00	$30,382.81
311	7/2048	$107.61	$556.51	$664.12	$0.00	$29,826.30
312	8/2048	$105.63	$558.48	$664.12	$0.00	$29,267.81
313	9/2048	$103.66	$560.46	$664.12	$0.00	$28,707.35
314	10/2048	$101.67	$562.45	$664.12	$0.00	$28,144.91
315	11/2048	$99.68	$564.44	$664.12	$0.00	$27,580.47
316	12/2048	$97.68	$566.44	$664.12	$0.00	$27,014.03
317	1/2049	$95.67	$568.44	$664.12	$0.00	$26,445.58
318	2/2049	$93.66	$570.46	$664.12	$0.00	$25,875.13
319	3/2049	$91.64	$572.48	$664.12	$0.00	$25,302.65
320	4/2049	$89.61	$574.51	$664.12	$0.00	$24,728.14
321	5/2049	$87.58	$576.54	$664.12	$0.00	$24,151.60
322	6/2049	$85.54	$578.58	$664.12	$0.00	$23,573.02
323	7/2049	$83.49	$580.63	$664.12	$0.00	$22,992.39
324	8/2049	$81.43	$582.69	$664.12	$0.00	$22,409.70
325	9/2049	$79.37	$584.75	$664.12	$0.00	$21,824.95
326	10/2049	$77.30	$586.82	$664.12	$0.00	$21,238.13
327	11/2049	$75.22	$588.90	$664.12	$0.00	$20,649.23
328	12/2049	$73.13	$590.99	$664.12	$0.00	$20,058.24
329	1/2050	$71.04	$593.08	$664.12	$0.00	$19,465.16
330	2/2050	$68.94	$595.18	$664.12	$0.00	$18,869.98
331	3/2050	$66.83	$597.29	$664.12	$0.00	$18,272.70
332	4/2050	$64.72	$599.40	$664.12	$0.00	$17,673.29
333	5/2050	$62.59	$601.53	$664.12	$0.00	$17,071.77
334	6/2050	$60.46	$603.66	$664.12	$0.00	$16,468.11
335	7/2050	$58.32	$605.79	$664.12	$0.00	$15,862.32
336	8/2050	$56.18	$607.94	$664.12	$0.00	$15,254.38
337	9/2050	$54.03	$610.09	$664.12	$0.00	$14,644.28
338	10/2050	$51.87	$612.25	$664.12	$0.00	$14,032.03
339	11/2050	$49.70	$614.42	$664.12	$0.00	$13,417.61
340	12/2050	$47.52	$616.60	$664.12	$0.00	$12,801.01
341	1/2051	$45.34	$618.78	$664.12	$0.00	$12,182.23
342	2/2051	$43.15	$620.97	$664.12	$0.00	$11,561.26
343	3/2051	$40.95	$623.17	$664.12	$0.00	$10,938.08
344	4/2051	$38.74	$625.38	$664.12	$0.00	$10,312.70
345	5/2051	$36.52	$627.59	$664.12	$0.00	$9,685.11
346	6/2051	$34.30	$629.82	$664.12	$0.00	$9,055.29
347	7/2051	$32.07	$632.05	$664.12	$0.00	$8,423.24
348	8/2051	$29.83	$634.29	$664.12	$0.00	$7,788.96
349	9/2051	$27.59	$636.53	$664.12	$0.00	$7,152.42
350	10/2051	$25.33	$638.79	$664.12	$0.00	$6,513.64
351	11/2051	$23.07	$641.05	$664.12	$0.00	$5,872.59
352	12/2051	$20.80	$643.32	$664.12	$0.00	$5,229.27
353	1/2052	$18.52	$645.60	$664.12	$0.00	$4,583.67
354	2/2052	$16.23	$647.89	$664.12	$0.00	$3,935.78
355	3/2052	$13.94	$650.18	$664.12	$0.00	$3,285.60
356	4/2052	$11.64	$652.48	$664.12	$0.00	$2,633.12
357	5/2052	$9.33	$654.79	$664.12	$0.00	$1,978.33
358	6/2052	$7.01	$657.11	$664.12	$0.00	$1,321.21
359	7/2052	$4.68	$659.44	$664.12	$0.00	$661.78
360	8/2052	$2.34	$661.78	$664.12	$0.00	$0.00
Totals:		$104,082.79	$135,000.00	$239,082.79