Loan Amortization

Monthly P/I:	$730.09	Total Interest:	$114,421.68
Monthly T/I:	$0.00	Total Principal:	$148,410.00
Payment:	$730.09	Total P/I:	$262,831.68

This information was calculated for a 30 year loan of $164,900.00 with a downpayment of $16,490.00 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	1/2019	$525.62	$204.47	$730.09	$0.00	$148,205.53
2	2/2019	$524.89	$205.19	$730.09	$0.00	$148,000.34
3	3/2019	$524.17	$205.92	$730.09	$0.00	$147,794.42
4	4/2019	$523.44	$206.65	$730.09	$0.00	$147,587.77
5	5/2019	$522.71	$207.38	$730.09	$0.00	$147,380.39
6	6/2019	$521.97	$208.12	$730.09	$0.00	$147,172.27
7	7/2019	$521.24	$208.85	$730.09	$0.00	$146,963.42
8	8/2019	$520.50	$209.59	$730.09	$0.00	$146,753.83
9	9/2019	$519.75	$210.33	$730.09	$0.00	$146,543.49
10	10/2019	$519.01	$211.08	$730.09	$0.00	$146,332.41
11	11/2019	$518.26	$211.83	$730.09	$0.00	$146,120.58
12	12/2019	$517.51	$212.58	$730.09	$0.00	$145,908.01
13	1/2020	$516.76	$213.33	$730.09	$0.00	$145,694.68
14	2/2020	$516.00	$214.09	$730.09	$0.00	$145,480.59
15	3/2020	$515.24	$214.84	$730.09	$0.00	$145,265.74
16	4/2020	$514.48	$215.61	$730.09	$0.00	$145,050.14
17	5/2020	$513.72	$216.37	$730.09	$0.00	$144,833.77
18	6/2020	$512.95	$217.14	$730.09	$0.00	$144,616.64
19	7/2020	$512.18	$217.90	$730.09	$0.00	$144,398.73
20	8/2020	$511.41	$218.68	$730.09	$0.00	$144,180.06
21	9/2020	$510.64	$219.45	$730.09	$0.00	$143,960.61
22	10/2020	$509.86	$220.23	$730.09	$0.00	$143,740.38
23	11/2020	$509.08	$221.01	$730.09	$0.00	$143,519.37
24	12/2020	$508.30	$221.79	$730.09	$0.00	$143,297.58
25	1/2021	$507.51	$222.58	$730.09	$0.00	$143,075.00
26	2/2021	$506.72	$223.36	$730.09	$0.00	$142,851.64
27	3/2021	$505.93	$224.16	$730.09	$0.00	$142,627.49
28	4/2021	$505.14	$224.95	$730.09	$0.00	$142,402.54
29	5/2021	$504.34	$225.75	$730.09	$0.00	$142,176.79
30	6/2021	$503.54	$226.55	$730.09	$0.00	$141,950.25
31	7/2021	$502.74	$227.35	$730.09	$0.00	$141,722.90
32	8/2021	$501.94	$228.15	$730.09	$0.00	$141,494.75
33	9/2021	$501.13	$228.96	$730.09	$0.00	$141,265.78
34	10/2021	$500.32	$229.77	$730.09	$0.00	$141,036.01
35	11/2021	$499.50	$230.59	$730.09	$0.00	$140,805.43
36	12/2021	$498.69	$231.40	$730.09	$0.00	$140,574.03
37	1/2022	$497.87	$232.22	$730.09	$0.00	$140,341.80
38	2/2022	$497.04	$233.04	$730.09	$0.00	$140,108.76
39	3/2022	$496.22	$233.87	$730.09	$0.00	$139,874.89
40	4/2022	$495.39	$234.70	$730.09	$0.00	$139,640.19
41	5/2022	$494.56	$235.53	$730.09	$0.00	$139,404.66
42	6/2022	$493.72	$236.36	$730.09	$0.00	$139,168.30
43	7/2022	$492.89	$237.20	$730.09	$0.00	$138,931.10
44	8/2022	$492.05	$238.04	$730.09	$0.00	$138,693.06
45	9/2022	$491.20	$238.88	$730.09	$0.00	$138,454.18
46	10/2022	$490.36	$239.73	$730.09	$0.00	$138,214.45
47	11/2022	$489.51	$240.58	$730.09	$0.00	$137,973.87
48	12/2022	$488.66	$241.43	$730.09	$0.00	$137,732.44
49	1/2023	$487.80	$242.29	$730.09	$0.00	$137,490.15
50	2/2023	$486.94	$243.14	$730.09	$0.00	$137,247.01
51	3/2023	$486.08	$244.00	$730.09	$0.00	$137,003.00
52	4/2023	$485.22	$244.87	$730.09	$0.00	$136,758.13
53	5/2023	$484.35	$245.74	$730.09	$0.00	$136,512.40
54	6/2023	$483.48	$246.61	$730.09	$0.00	$136,265.79
55	7/2023	$482.61	$247.48	$730.09	$0.00	$136,018.31
56	8/2023	$481.73	$248.36	$730.09	$0.00	$135,769.96
57	9/2023	$480.85	$249.24	$730.09	$0.00	$135,520.72
58	10/2023	$479.97	$250.12	$730.09	$0.00	$135,270.60
59	11/2023	$479.08	$251.00	$730.09	$0.00	$135,019.60
60	12/2023	$478.19	$251.89	$730.09	$0.00	$134,767.70
61	1/2024	$477.30	$252.79	$730.09	$0.00	$134,514.92
62	2/2024	$476.41	$253.68	$730.09	$0.00	$134,261.24
63	3/2024	$475.51	$254.58	$730.09	$0.00	$134,006.66
64	4/2024	$474.61	$255.48	$730.09	$0.00	$133,751.18
65	5/2024	$473.70	$256.39	$730.09	$0.00	$133,494.79
66	6/2024	$472.79	$257.29	$730.09	$0.00	$133,237.50
67	7/2024	$471.88	$258.21	$730.09	$0.00	$132,979.29
68	8/2024	$470.97	$259.12	$730.09	$0.00	$132,720.17
69	9/2024	$470.05	$260.04	$730.09	$0.00	$132,460.13
70	10/2024	$469.13	$260.96	$730.09	$0.00	$132,199.17
71	11/2024	$468.21	$261.88	$730.09	$0.00	$131,937.29
72	12/2024	$467.28	$262.81	$730.09	$0.00	$131,674.48
73	1/2025	$466.35	$263.74	$730.09	$0.00	$131,410.74
74	2/2025	$465.41	$264.67	$730.09	$0.00	$131,146.07
75	3/2025	$464.48	$265.61	$730.09	$0.00	$130,880.45
76	4/2025	$463.53	$266.55	$730.09	$0.00	$130,613.90
77	5/2025	$462.59	$267.50	$730.09	$0.00	$130,346.40
78	6/2025	$461.64	$268.44	$730.09	$0.00	$130,077.96
79	7/2025	$460.69	$269.40	$730.09	$0.00	$129,808.56
80	8/2025	$459.74	$270.35	$730.09	$0.00	$129,538.21
81	9/2025	$458.78	$271.31	$730.09	$0.00	$129,266.91
82	10/2025	$457.82	$272.27	$730.09	$0.00	$128,994.64
83	11/2025	$456.86	$273.23	$730.09	$0.00	$128,721.41
84	12/2025	$455.89	$274.20	$730.09	$0.00	$128,447.21
85	1/2026	$454.92	$275.17	$730.09	$0.00	$128,172.04
86	2/2026	$453.94	$276.15	$730.09	$0.00	$127,895.89
87	3/2026	$452.96	$277.12	$730.09	$0.00	$127,618.77
88	4/2026	$451.98	$278.10	$730.09	$0.00	$127,340.66
89	5/2026	$451.00	$279.09	$730.09	$0.00	$127,061.57
90	6/2026	$450.01	$280.08	$730.09	$0.00	$126,781.50
91	7/2026	$449.02	$281.07	$730.09	$0.00	$126,500.43
92	8/2026	$448.02	$282.07	$730.09	$0.00	$126,218.36
93	9/2026	$447.02	$283.06	$730.09	$0.00	$125,935.30
94	10/2026	$446.02	$284.07	$730.09	$0.00	$125,651.23
95	11/2026	$445.01	$285.07	$730.09	$0.00	$125,366.16
96	12/2026	$444.01	$286.08	$730.09	$0.00	$125,080.07
97	1/2027	$442.99	$287.10	$730.09	$0.00	$124,792.98
98	2/2027	$441.98	$288.11	$730.09	$0.00	$124,504.86
99	3/2027	$440.95	$289.13	$730.09	$0.00	$124,215.73
100	4/2027	$439.93	$290.16	$730.09	$0.00	$123,925.57
101	5/2027	$438.90	$291.18	$730.09	$0.00	$123,634.39
102	6/2027	$437.87	$292.22	$730.09	$0.00	$123,342.17
103	7/2027	$436.84	$293.25	$730.09	$0.00	$123,048.92
104	8/2027	$435.80	$294.29	$730.09	$0.00	$122,754.63
105	9/2027	$434.76	$295.33	$730.09	$0.00	$122,459.30
106	10/2027	$433.71	$296.38	$730.09	$0.00	$122,162.92
107	11/2027	$432.66	$297.43	$730.09	$0.00	$121,865.49
108	12/2027	$431.61	$298.48	$730.09	$0.00	$121,567.01
109	1/2028	$430.55	$299.54	$730.09	$0.00	$121,267.47
110	2/2028	$429.49	$300.60	$730.09	$0.00	$120,966.88
111	3/2028	$428.42	$301.66	$730.09	$0.00	$120,665.21
112	4/2028	$427.36	$302.73	$730.09	$0.00	$120,362.48
113	5/2028	$426.28	$303.80	$730.09	$0.00	$120,058.68
114	6/2028	$425.21	$304.88	$730.09	$0.00	$119,753.80
115	7/2028	$424.13	$305.96	$730.09	$0.00	$119,447.84
116	8/2028	$423.04	$307.04	$730.09	$0.00	$119,140.79
117	9/2028	$421.96	$308.13	$730.09	$0.00	$118,832.66
118	10/2028	$420.87	$309.22	$730.09	$0.00	$118,523.44
119	11/2028	$419.77	$310.32	$730.09	$0.00	$118,213.12
120	12/2028	$418.67	$311.42	$730.09	$0.00	$117,901.70
121	1/2029	$417.57	$312.52	$730.09	$0.00	$117,589.18
122	2/2029	$416.46	$313.63	$730.09	$0.00	$117,275.56
123	3/2029	$415.35	$314.74	$730.09	$0.00	$116,960.82
124	4/2029	$414.24	$315.85	$730.09	$0.00	$116,644.97
125	5/2029	$413.12	$316.97	$730.09	$0.00	$116,328.00
126	6/2029	$411.99	$318.09	$730.09	$0.00	$116,009.91
127	7/2029	$410.87	$319.22	$730.09	$0.00	$115,690.69
128	8/2029	$409.74	$320.35	$730.09	$0.00	$115,370.34
129	9/2029	$408.60	$321.48	$730.09	$0.00	$115,048.85
130	10/2029	$407.46	$322.62	$730.09	$0.00	$114,726.23
131	11/2029	$406.32	$323.77	$730.09	$0.00	$114,402.46
132	12/2029	$405.18	$324.91	$730.09	$0.00	$114,077.55
133	1/2030	$404.02	$326.06	$730.09	$0.00	$113,751.49
134	2/2030	$402.87	$327.22	$730.09	$0.00	$113,424.27
135	3/2030	$401.71	$328.38	$730.09	$0.00	$113,095.89
136	4/2030	$400.55	$329.54	$730.09	$0.00	$112,766.35
137	5/2030	$399.38	$330.71	$730.09	$0.00	$112,435.64
138	6/2030	$398.21	$331.88	$730.09	$0.00	$112,103.77
139	7/2030	$397.03	$333.05	$730.09	$0.00	$111,770.71
140	8/2030	$395.85	$334.23	$730.09	$0.00	$111,436.48
141	9/2030	$394.67	$335.42	$730.09	$0.00	$111,101.06
142	10/2030	$393.48	$336.61	$730.09	$0.00	$110,764.46
143	11/2030	$392.29	$337.80	$730.09	$0.00	$110,426.66
144	12/2030	$391.09	$338.99	$730.09	$0.00	$110,087.67
145	1/2031	$389.89	$340.19	$730.09	$0.00	$109,747.47
146	2/2031	$388.69	$341.40	$730.09	$0.00	$109,406.07
147	3/2031	$387.48	$342.61	$730.09	$0.00	$109,063.46
148	4/2031	$386.27	$343.82	$730.09	$0.00	$108,719.64
149	5/2031	$385.05	$345.04	$730.09	$0.00	$108,374.60
150	6/2031	$383.83	$346.26	$730.09	$0.00	$108,028.34
151	7/2031	$382.60	$347.49	$730.09	$0.00	$107,680.85
152	8/2031	$381.37	$348.72	$730.09	$0.00	$107,332.14
153	9/2031	$380.13	$349.95	$730.09	$0.00	$106,982.18
154	10/2031	$378.90	$351.19	$730.09	$0.00	$106,630.99
155	11/2031	$377.65	$352.44	$730.09	$0.00	$106,278.55
156	12/2031	$376.40	$353.68	$730.09	$0.00	$105,924.87
157	1/2032	$375.15	$354.94	$730.09	$0.00	$105,569.93
158	2/2032	$373.89	$356.19	$730.09	$0.00	$105,213.74
159	3/2032	$372.63	$357.46	$730.09	$0.00	$104,856.28
160	4/2032	$371.37	$358.72	$730.09	$0.00	$104,497.56
161	5/2032	$370.10	$359.99	$730.09	$0.00	$104,137.57
162	6/2032	$368.82	$361.27	$730.09	$0.00	$103,776.30
163	7/2032	$367.54	$362.55	$730.09	$0.00	$103,413.75
164	8/2032	$366.26	$363.83	$730.09	$0.00	$103,049.92
165	9/2032	$364.97	$365.12	$730.09	$0.00	$102,684.80
166	10/2032	$363.68	$366.41	$730.09	$0.00	$102,318.39
167	11/2032	$362.38	$367.71	$730.09	$0.00	$101,950.68
168	12/2032	$361.08	$369.01	$730.09	$0.00	$101,581.67
169	1/2033	$359.77	$370.32	$730.09	$0.00	$101,211.35
170	2/2033	$358.46	$371.63	$730.09	$0.00	$100,839.72
171	3/2033	$357.14	$372.95	$730.09	$0.00	$100,466.77
172	4/2033	$355.82	$374.27	$730.09	$0.00	$100,092.50
173	5/2033	$354.49	$375.59	$730.09	$0.00	$99,716.91
174	6/2033	$353.16	$376.92	$730.09	$0.00	$99,339.98
175	7/2033	$351.83	$378.26	$730.09	$0.00	$98,961.72
176	8/2033	$350.49	$379.60	$730.09	$0.00	$98,582.12
177	9/2033	$349.15	$380.94	$730.09	$0.00	$98,201.18
178	10/2033	$347.80	$382.29	$730.09	$0.00	$97,818.89
179	11/2033	$346.44	$383.65	$730.09	$0.00	$97,435.24
180	12/2033	$345.08	$385.00	$730.09	$0.00	$97,050.24
181	1/2034	$343.72	$386.37	$730.09	$0.00	$96,663.87
182	2/2034	$342.35	$387.74	$730.09	$0.00	$96,276.13
183	3/2034	$340.98	$389.11	$730.09	$0.00	$95,887.02
184	4/2034	$339.60	$390.49	$730.09	$0.00	$95,496.54
185	5/2034	$338.22	$391.87	$730.09	$0.00	$95,104.66
186	6/2034	$336.83	$393.26	$730.09	$0.00	$94,711.41
187	7/2034	$335.44	$394.65	$730.09	$0.00	$94,316.75
188	8/2034	$334.04	$396.05	$730.09	$0.00	$93,920.70
189	9/2034	$332.64	$397.45	$730.09	$0.00	$93,523.25
190	10/2034	$331.23	$398.86	$730.09	$0.00	$93,124.39
191	11/2034	$329.82	$400.27	$730.09	$0.00	$92,724.12
192	12/2034	$328.40	$401.69	$730.09	$0.00	$92,322.43
193	1/2035	$326.98	$403.11	$730.09	$0.00	$91,919.32
194	2/2035	$325.55	$404.54	$730.09	$0.00	$91,514.78
195	3/2035	$324.11	$405.97	$730.09	$0.00	$91,108.80
196	4/2035	$322.68	$407.41	$730.09	$0.00	$90,701.39
197	5/2035	$321.23	$408.85	$730.09	$0.00	$90,292.54
198	6/2035	$319.79	$410.30	$730.09	$0.00	$89,882.24
199	7/2035	$318.33	$411.76	$730.09	$0.00	$89,470.48
200	8/2035	$316.87	$413.21	$730.09	$0.00	$89,057.27
201	9/2035	$315.41	$414.68	$730.09	$0.00	$88,642.59
202	10/2035	$313.94	$416.15	$730.09	$0.00	$88,226.45
203	11/2035	$312.47	$417.62	$730.09	$0.00	$87,808.83
204	12/2035	$310.99	$419.10	$730.09	$0.00	$87,389.73
205	1/2036	$309.51	$420.58	$730.09	$0.00	$86,969.15
206	2/2036	$308.02	$422.07	$730.09	$0.00	$86,547.07
207	3/2036	$306.52	$423.57	$730.09	$0.00	$86,123.51
208	4/2036	$305.02	$425.07	$730.09	$0.00	$85,698.44
209	5/2036	$303.52	$426.57	$730.09	$0.00	$85,271.87
210	6/2036	$302.00	$428.08	$730.09	$0.00	$84,843.78
211	7/2036	$300.49	$429.60	$730.09	$0.00	$84,414.18
212	8/2036	$298.97	$431.12	$730.09	$0.00	$83,983.06
213	9/2036	$297.44	$432.65	$730.09	$0.00	$83,550.41
214	10/2036	$295.91	$434.18	$730.09	$0.00	$83,116.23
215	11/2036	$294.37	$435.72	$730.09	$0.00	$82,680.52
216	12/2036	$292.83	$437.26	$730.09	$0.00	$82,243.25
217	1/2037	$291.28	$438.81	$730.09	$0.00	$81,804.44
218	2/2037	$289.72	$440.36	$730.09	$0.00	$81,364.08
219	3/2037	$288.16	$441.92	$730.09	$0.00	$80,922.16
220	4/2037	$286.60	$443.49	$730.09	$0.00	$80,478.67
221	5/2037	$285.03	$445.06	$730.09	$0.00	$80,033.61
222	6/2037	$283.45	$446.64	$730.09	$0.00	$79,586.97
223	7/2037	$281.87	$448.22	$730.09	$0.00	$79,138.76
224	8/2037	$280.28	$449.80	$730.09	$0.00	$78,688.95
225	9/2037	$278.69	$451.40	$730.09	$0.00	$78,237.55
226	10/2037	$277.09	$453.00	$730.09	$0.00	$77,784.56
227	11/2037	$275.49	$454.60	$730.09	$0.00	$77,329.96
228	12/2037	$273.88	$456.21	$730.09	$0.00	$76,873.74
229	1/2038	$272.26	$457.83	$730.09	$0.00	$76,415.92
230	2/2038	$270.64	$459.45	$730.09	$0.00	$75,956.47
231	3/2038	$269.01	$461.08	$730.09	$0.00	$75,495.39
232	4/2038	$267.38	$462.71	$730.09	$0.00	$75,032.69
233	5/2038	$265.74	$464.35	$730.09	$0.00	$74,568.34
234	6/2038	$264.10	$465.99	$730.09	$0.00	$74,102.35
235	7/2038	$262.45	$467.64	$730.09	$0.00	$73,634.70
236	8/2038	$260.79	$469.30	$730.09	$0.00	$73,165.41
237	9/2038	$259.13	$470.96	$730.09	$0.00	$72,694.44
238	10/2038	$257.46	$472.63	$730.09	$0.00	$72,221.82
239	11/2038	$255.79	$474.30	$730.09	$0.00	$71,747.51
240	12/2038	$254.11	$475.98	$730.09	$0.00	$71,271.53
241	1/2039	$252.42	$477.67	$730.09	$0.00	$70,793.86
242	2/2039	$250.73	$479.36	$730.09	$0.00	$70,314.50
243	3/2039	$249.03	$481.06	$730.09	$0.00	$69,833.45
244	4/2039	$247.33	$482.76	$730.09	$0.00	$69,350.69
245	5/2039	$245.62	$484.47	$730.09	$0.00	$68,866.21
246	6/2039	$243.90	$486.19	$730.09	$0.00	$68,380.03
247	7/2039	$242.18	$487.91	$730.09	$0.00	$67,892.12
248	8/2039	$240.45	$489.64	$730.09	$0.00	$67,402.48
249	9/2039	$238.72	$491.37	$730.09	$0.00	$66,911.11
250	10/2039	$236.98	$493.11	$730.09	$0.00	$66,418.00
251	11/2039	$235.23	$494.86	$730.09	$0.00	$65,923.14
252	12/2039	$233.48	$496.61	$730.09	$0.00	$65,426.53
253	1/2040	$231.72	$498.37	$730.09	$0.00	$64,928.16
254	2/2040	$229.95	$500.13	$730.09	$0.00	$64,428.03
255	3/2040	$228.18	$501.91	$730.09	$0.00	$63,926.12
256	4/2040	$226.41	$503.68	$730.09	$0.00	$63,422.44
257	5/2040	$224.62	$505.47	$730.09	$0.00	$62,916.97
258	6/2040	$222.83	$507.26	$730.09	$0.00	$62,409.72
259	7/2040	$221.03	$509.05	$730.09	$0.00	$61,900.66
260	8/2040	$219.23	$510.86	$730.09	$0.00	$61,389.81
261	9/2040	$217.42	$512.67	$730.09	$0.00	$60,877.14
262	10/2040	$215.61	$514.48	$730.09	$0.00	$60,362.66
263	11/2040	$213.78	$516.30	$730.09	$0.00	$59,846.36
264	12/2040	$211.96	$518.13	$730.09	$0.00	$59,328.22
265	1/2041	$210.12	$519.97	$730.09	$0.00	$58,808.26
266	2/2041	$208.28	$521.81	$730.09	$0.00	$58,286.45
267	3/2041	$206.43	$523.66	$730.09	$0.00	$57,762.79
268	4/2041	$204.58	$525.51	$730.09	$0.00	$57,237.28
269	5/2041	$202.72	$527.37	$730.09	$0.00	$56,709.91
270	6/2041	$200.85	$529.24	$730.09	$0.00	$56,180.67
271	7/2041	$198.97	$531.11	$730.09	$0.00	$55,649.55
272	8/2041	$197.09	$533.00	$730.09	$0.00	$55,116.56
273	9/2041	$195.20	$534.88	$730.09	$0.00	$54,581.67
274	10/2041	$193.31	$536.78	$730.09	$0.00	$54,044.89
275	11/2041	$191.41	$538.68	$730.09	$0.00	$53,506.22
276	12/2041	$189.50	$540.59	$730.09	$0.00	$52,965.63
277	1/2042	$187.59	$542.50	$730.09	$0.00	$52,423.13
278	2/2042	$185.67	$544.42	$730.09	$0.00	$51,878.70
279	3/2042	$183.74	$546.35	$730.09	$0.00	$51,332.35
280	4/2042	$181.80	$548.29	$730.09	$0.00	$50,784.07
281	5/2042	$179.86	$550.23	$730.09	$0.00	$50,233.84
282	6/2042	$177.91	$552.18	$730.09	$0.00	$49,681.66
283	7/2042	$175.96	$554.13	$730.09	$0.00	$49,127.53
284	8/2042	$173.99	$556.09	$730.09	$0.00	$48,571.44
285	9/2042	$172.02	$558.06	$730.09	$0.00	$48,013.37
286	10/2042	$170.05	$560.04	$730.09	$0.00	$47,453.33
287	11/2042	$168.06	$562.02	$730.09	$0.00	$46,891.31
288	12/2042	$166.07	$564.01	$730.09	$0.00	$46,327.29
289	1/2043	$164.08	$566.01	$730.09	$0.00	$45,761.28
290	2/2043	$162.07	$568.02	$730.09	$0.00	$45,193.26
291	3/2043	$160.06	$570.03	$730.09	$0.00	$44,623.24
292	4/2043	$158.04	$572.05	$730.09	$0.00	$44,051.19
293	5/2043	$156.01	$574.07	$730.09	$0.00	$43,477.12
294	6/2043	$153.98	$576.11	$730.09	$0.00	$42,901.01
295	7/2043	$151.94	$578.15	$730.09	$0.00	$42,322.86
296	8/2043	$149.89	$580.19	$730.09	$0.00	$41,742.67
297	9/2043	$147.84	$582.25	$730.09	$0.00	$41,160.42
298	10/2043	$145.78	$584.31	$730.09	$0.00	$40,576.11
299	11/2043	$143.71	$586.38	$730.09	$0.00	$39,989.73
300	12/2043	$141.63	$588.46	$730.09	$0.00	$39,401.27
301	1/2044	$139.55	$590.54	$730.09	$0.00	$38,810.73
302	2/2044	$137.45	$592.63	$730.09	$0.00	$38,218.09
303	3/2044	$135.36	$594.73	$730.09	$0.00	$37,623.36
304	4/2044	$133.25	$596.84	$730.09	$0.00	$37,026.52
305	5/2044	$131.14	$598.95	$730.09	$0.00	$36,427.57
306	6/2044	$129.01	$601.07	$730.09	$0.00	$35,826.50
307	7/2044	$126.89	$603.20	$730.09	$0.00	$35,223.29
308	8/2044	$124.75	$605.34	$730.09	$0.00	$34,617.95
309	9/2044	$122.61	$607.48	$730.09	$0.00	$34,010.47
310	10/2044	$120.45	$609.63	$730.09	$0.00	$33,400.84
311	11/2044	$118.29	$611.79	$730.09	$0.00	$32,789.04
312	12/2044	$116.13	$613.96	$730.09	$0.00	$32,175.08
313	1/2045	$113.95	$616.13	$730.09	$0.00	$31,558.95
314	2/2045	$111.77	$618.32	$730.09	$0.00	$30,940.63
315	3/2045	$109.58	$620.51	$730.09	$0.00	$30,320.13
316	4/2045	$107.38	$622.70	$730.09	$0.00	$29,697.42
317	5/2045	$105.18	$624.91	$730.09	$0.00	$29,072.51
318	6/2045	$102.97	$627.12	$730.09	$0.00	$28,445.39
319	7/2045	$100.74	$629.34	$730.09	$0.00	$27,816.05
320	8/2045	$98.52	$631.57	$730.09	$0.00	$27,184.47
321	9/2045	$96.28	$633.81	$730.09	$0.00	$26,550.66
322	10/2045	$94.03	$636.05	$730.09	$0.00	$25,914.61
323	11/2045	$91.78	$638.31	$730.09	$0.00	$25,276.30
324	12/2045	$89.52	$640.57	$730.09	$0.00	$24,635.73
325	1/2046	$87.25	$642.84	$730.09	$0.00	$23,992.90
326	2/2046	$84.97	$645.11	$730.09	$0.00	$23,347.78
327	3/2046	$82.69	$647.40	$730.09	$0.00	$22,700.39
328	4/2046	$80.40	$649.69	$730.09	$0.00	$22,050.70
329	5/2046	$78.10	$651.99	$730.09	$0.00	$21,398.70
330	6/2046	$75.79	$654.30	$730.09	$0.00	$20,744.40
331	7/2046	$73.47	$656.62	$730.09	$0.00	$20,087.78
332	8/2046	$71.14	$658.94	$730.09	$0.00	$19,428.84
333	9/2046	$68.81	$661.28	$730.09	$0.00	$18,767.56
334	10/2046	$66.47	$663.62	$730.09	$0.00	$18,103.94
335	11/2046	$64.12	$665.97	$730.09	$0.00	$17,437.97
336	12/2046	$61.76	$668.33	$730.09	$0.00	$16,769.65
337	1/2047	$59.39	$670.70	$730.09	$0.00	$16,098.95
338	2/2047	$57.02	$673.07	$730.09	$0.00	$15,425.88
339	3/2047	$54.63	$675.45	$730.09	$0.00	$14,750.42
340	4/2047	$52.24	$677.85	$730.09	$0.00	$14,072.58
341	5/2047	$49.84	$680.25	$730.09	$0.00	$13,392.33
342	6/2047	$47.43	$682.66	$730.09	$0.00	$12,709.67
343	7/2047	$45.01	$685.07	$730.09	$0.00	$12,024.60
344	8/2047	$42.59	$687.50	$730.09	$0.00	$11,337.10
345	9/2047	$40.15	$689.94	$730.09	$0.00	$10,647.16
346	10/2047	$37.71	$692.38	$730.09	$0.00	$9,954.78
347	11/2047	$35.26	$694.83	$730.09	$0.00	$9,259.95
348	12/2047	$32.80	$697.29	$730.09	$0.00	$8,562.66
349	1/2048	$30.33	$699.76	$730.09	$0.00	$7,862.90
350	2/2048	$27.85	$702.24	$730.09	$0.00	$7,160.66
351	3/2048	$25.36	$704.73	$730.09	$0.00	$6,455.93
352	4/2048	$22.86	$707.22	$730.09	$0.00	$5,748.71
353	5/2048	$20.36	$709.73	$730.09	$0.00	$5,038.98
354	6/2048	$17.85	$712.24	$730.09	$0.00	$4,326.74
355	7/2048	$15.32	$714.76	$730.09	$0.00	$3,611.97
356	8/2048	$12.79	$717.30	$730.09	$0.00	$2,894.68
357	9/2048	$10.25	$719.84	$730.09	$0.00	$2,174.84
358	10/2048	$7.70	$722.39	$730.09	$0.00	$1,452.46
359	11/2048	$5.14	$724.94	$730.09	$0.00	$727.51
360	12/2048	$2.58	$727.51	$730.09	$0.00	$0.00
Totals:		$114,421.68	$148,410.00	$262,831.68