Loan Amortization

Monthly P/I:	$752.23	Total Interest:	$117,891.10
Monthly T/I:	$0.00	Total Principal:	$152,910.00
Payment:	$752.23	Total P/I:	$270,801.10

This information was calculated for a 30 year loan of $169,900.00 with a downpayment of $16,990.00 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	12/2020	$541.56	$210.67	$752.23	$0.00	$152,699.33
2	1/2021	$540.81	$211.42	$752.23	$0.00	$152,487.92
3	2/2021	$540.06	$212.16	$752.23	$0.00	$152,275.75
4	3/2021	$539.31	$212.92	$752.23	$0.00	$152,062.84
5	4/2021	$538.56	$213.67	$752.23	$0.00	$151,849.17
6	5/2021	$537.80	$214.43	$752.23	$0.00	$151,634.74
7	6/2021	$537.04	$215.19	$752.23	$0.00	$151,419.56
8	7/2021	$536.28	$215.95	$752.23	$0.00	$151,203.61
9	8/2021	$535.51	$216.71	$752.23	$0.00	$150,986.90
10	9/2021	$534.75	$217.48	$752.23	$0.00	$150,769.42
11	10/2021	$533.98	$218.25	$752.23	$0.00	$150,551.16
12	11/2021	$533.20	$219.02	$752.23	$0.00	$150,332.14
13	12/2021	$532.43	$219.80	$752.23	$0.00	$150,112.34
14	1/2022	$531.65	$220.58	$752.23	$0.00	$149,891.77
15	2/2022	$530.87	$221.36	$752.23	$0.00	$149,670.41
16	3/2022	$530.08	$222.14	$752.23	$0.00	$149,448.26
17	4/2022	$529.30	$222.93	$752.23	$0.00	$149,225.33
18	5/2022	$528.51	$223.72	$752.23	$0.00	$149,001.62
19	6/2022	$527.71	$224.51	$752.23	$0.00	$148,777.10
20	7/2022	$526.92	$225.31	$752.23	$0.00	$148,551.80
21	8/2022	$526.12	$226.10	$752.23	$0.00	$148,325.69
22	9/2022	$525.32	$226.91	$752.23	$0.00	$148,098.79
23	10/2022	$524.52	$227.71	$752.23	$0.00	$147,871.08
24	11/2022	$523.71	$228.52	$752.23	$0.00	$147,642.56
25	12/2022	$522.90	$229.32	$752.23	$0.00	$147,413.24
26	1/2023	$522.09	$230.14	$752.23	$0.00	$147,183.10
27	2/2023	$521.27	$230.95	$752.23	$0.00	$146,952.15
28	3/2023	$520.46	$231.77	$752.23	$0.00	$146,720.38
29	4/2023	$519.63	$232.59	$752.23	$0.00	$146,487.79
30	5/2023	$518.81	$233.41	$752.23	$0.00	$146,254.38
31	6/2023	$517.98	$234.24	$752.23	$0.00	$146,020.14
32	7/2023	$517.15	$235.07	$752.23	$0.00	$145,785.07
33	8/2023	$516.32	$235.90	$752.23	$0.00	$145,549.16
34	9/2023	$515.49	$236.74	$752.23	$0.00	$145,312.42
35	10/2023	$514.65	$237.58	$752.23	$0.00	$145,074.85
36	11/2023	$513.81	$238.42	$752.23	$0.00	$144,836.43
37	12/2023	$512.96	$239.26	$752.23	$0.00	$144,597.16
38	1/2024	$512.11	$240.11	$752.23	$0.00	$144,357.05
39	2/2024	$511.26	$240.96	$752.23	$0.00	$144,116.09
40	3/2024	$510.41	$241.81	$752.23	$0.00	$143,874.28
41	4/2024	$509.55	$242.67	$752.23	$0.00	$143,631.61
42	5/2024	$508.70	$243.53	$752.23	$0.00	$143,388.08
43	6/2024	$507.83	$244.39	$752.23	$0.00	$143,143.69
44	7/2024	$506.97	$245.26	$752.23	$0.00	$142,898.43
45	8/2024	$506.10	$246.13	$752.23	$0.00	$142,652.30
46	9/2024	$505.23	$247.00	$752.23	$0.00	$142,405.30
47	10/2024	$504.35	$247.87	$752.23	$0.00	$142,157.43
48	11/2024	$503.47	$248.75	$752.23	$0.00	$141,908.68
49	12/2024	$502.59	$249.63	$752.23	$0.00	$141,659.05
50	1/2025	$501.71	$250.52	$752.23	$0.00	$141,408.53
51	2/2025	$500.82	$251.40	$752.23	$0.00	$141,157.13
52	3/2025	$499.93	$252.29	$752.23	$0.00	$140,904.83
53	4/2025	$499.04	$253.19	$752.23	$0.00	$140,651.65
54	5/2025	$498.14	$254.08	$752.23	$0.00	$140,397.56
55	6/2025	$497.24	$254.98	$752.23	$0.00	$140,142.58
56	7/2025	$496.34	$255.89	$752.23	$0.00	$139,886.69
57	8/2025	$495.43	$256.79	$752.23	$0.00	$139,629.90
58	9/2025	$494.52	$257.70	$752.23	$0.00	$139,372.20
59	10/2025	$493.61	$258.62	$752.23	$0.00	$139,113.58
60	11/2025	$492.69	$259.53	$752.23	$0.00	$138,854.05
61	12/2025	$491.77	$260.45	$752.23	$0.00	$138,593.60
62	1/2026	$490.85	$261.37	$752.23	$0.00	$138,332.23
63	2/2026	$489.93	$262.30	$752.23	$0.00	$138,069.93
64	3/2026	$489.00	$263.23	$752.23	$0.00	$137,806.70
65	4/2026	$488.07	$264.16	$752.23	$0.00	$137,542.54
66	5/2026	$487.13	$265.10	$752.23	$0.00	$137,277.44
67	6/2026	$486.19	$266.03	$752.23	$0.00	$137,011.41
68	7/2026	$485.25	$266.98	$752.23	$0.00	$136,744.43
69	8/2026	$484.30	$267.92	$752.23	$0.00	$136,476.51
70	9/2026	$483.35	$268.87	$752.23	$0.00	$136,207.64
71	10/2026	$482.40	$269.82	$752.23	$0.00	$135,937.82
72	11/2026	$481.45	$270.78	$752.23	$0.00	$135,667.04
73	12/2026	$480.49	$271.74	$752.23	$0.00	$135,395.30
74	1/2027	$479.53	$272.70	$752.23	$0.00	$135,122.60
75	2/2027	$478.56	$273.67	$752.23	$0.00	$134,848.93
76	3/2027	$477.59	$274.64	$752.23	$0.00	$134,574.30
77	4/2027	$476.62	$275.61	$752.23	$0.00	$134,298.69
78	5/2027	$475.64	$276.58	$752.23	$0.00	$134,022.11
79	6/2027	$474.66	$277.56	$752.23	$0.00	$133,744.54
80	7/2027	$473.68	$278.55	$752.23	$0.00	$133,466.00
81	8/2027	$472.69	$279.53	$752.23	$0.00	$133,186.46
82	9/2027	$471.70	$280.52	$752.23	$0.00	$132,905.94
83	10/2027	$470.71	$281.52	$752.23	$0.00	$132,624.42
84	11/2027	$469.71	$282.51	$752.23	$0.00	$132,341.91
85	12/2027	$468.71	$283.51	$752.23	$0.00	$132,058.39
86	1/2028	$467.71	$284.52	$752.23	$0.00	$131,773.88
87	2/2028	$466.70	$285.53	$752.23	$0.00	$131,488.35
88	3/2028	$465.69	$286.54	$752.23	$0.00	$131,201.81
89	4/2028	$464.67	$287.55	$752.23	$0.00	$130,914.26
90	5/2028	$463.65	$288.57	$752.23	$0.00	$130,625.69
91	6/2028	$462.63	$289.59	$752.23	$0.00	$130,336.10
92	7/2028	$461.61	$290.62	$752.23	$0.00	$130,045.48
93	8/2028	$460.58	$291.65	$752.23	$0.00	$129,753.83
94	9/2028	$459.54	$292.68	$752.23	$0.00	$129,461.15
95	10/2028	$458.51	$293.72	$752.23	$0.00	$129,167.43
96	11/2028	$457.47	$294.76	$752.23	$0.00	$128,872.68
97	12/2028	$456.42	$295.80	$752.23	$0.00	$128,576.88
98	1/2029	$455.38	$296.85	$752.23	$0.00	$128,280.03
99	2/2029	$454.33	$297.90	$752.23	$0.00	$127,982.13
100	3/2029	$453.27	$298.96	$752.23	$0.00	$127,683.17
101	4/2029	$452.21	$300.01	$752.23	$0.00	$127,383.16
102	5/2029	$451.15	$301.08	$752.23	$0.00	$127,082.08
103	6/2029	$450.08	$302.14	$752.23	$0.00	$126,779.94
104	7/2029	$449.01	$303.21	$752.23	$0.00	$126,476.72
105	8/2029	$447.94	$304.29	$752.23	$0.00	$126,172.44
106	9/2029	$446.86	$305.36	$752.23	$0.00	$125,867.07
107	10/2029	$445.78	$306.45	$752.23	$0.00	$125,560.63
108	11/2029	$444.69	$307.53	$752.23	$0.00	$125,253.10
109	12/2029	$443.60	$308.62	$752.23	$0.00	$124,944.47
110	1/2030	$442.51	$309.71	$752.23	$0.00	$124,634.76
111	2/2030	$441.41	$310.81	$752.23	$0.00	$124,323.95
112	3/2030	$440.31	$311.91	$752.23	$0.00	$124,012.04
113	4/2030	$439.21	$313.02	$752.23	$0.00	$123,699.02
114	5/2030	$438.10	$314.12	$752.23	$0.00	$123,384.90
115	6/2030	$436.99	$315.24	$752.23	$0.00	$123,069.66
116	7/2030	$435.87	$316.35	$752.23	$0.00	$122,753.31
117	8/2030	$434.75	$317.47	$752.23	$0.00	$122,435.83
118	9/2030	$433.63	$318.60	$752.23	$0.00	$122,117.24
119	10/2030	$432.50	$319.73	$752.23	$0.00	$121,797.51
120	11/2030	$431.37	$320.86	$752.23	$0.00	$121,476.65
121	12/2030	$430.23	$322.00	$752.23	$0.00	$121,154.65
122	1/2031	$429.09	$323.14	$752.23	$0.00	$120,831.52
123	2/2031	$427.94	$324.28	$752.23	$0.00	$120,507.24
124	3/2031	$426.80	$325.43	$752.23	$0.00	$120,181.81
125	4/2031	$425.64	$326.58	$752.23	$0.00	$119,855.23
126	5/2031	$424.49	$327.74	$752.23	$0.00	$119,527.49
127	6/2031	$423.33	$328.90	$752.23	$0.00	$119,198.59
128	7/2031	$422.16	$330.06	$752.23	$0.00	$118,868.53
129	8/2031	$420.99	$331.23	$752.23	$0.00	$118,537.29
130	9/2031	$419.82	$332.41	$752.23	$0.00	$118,204.89
131	10/2031	$418.64	$333.58	$752.23	$0.00	$117,871.31
132	11/2031	$417.46	$334.76	$752.23	$0.00	$117,536.54
133	12/2031	$416.28	$335.95	$752.23	$0.00	$117,200.59
134	1/2032	$415.09	$337.14	$752.23	$0.00	$116,863.45
135	2/2032	$413.89	$338.33	$752.23	$0.00	$116,525.12
136	3/2032	$412.69	$339.53	$752.23	$0.00	$116,185.59
137	4/2032	$411.49	$340.73	$752.23	$0.00	$115,844.85
138	5/2032	$410.28	$341.94	$752.23	$0.00	$115,502.91
139	6/2032	$409.07	$343.15	$752.23	$0.00	$115,159.76
140	7/2032	$407.86	$344.37	$752.23	$0.00	$114,815.39
141	8/2032	$406.64	$345.59	$752.23	$0.00	$114,469.80
142	9/2032	$405.41	$346.81	$752.23	$0.00	$114,122.99
143	10/2032	$404.19	$348.04	$752.23	$0.00	$113,774.95
144	11/2032	$402.95	$349.27	$752.23	$0.00	$113,425.68
145	12/2032	$401.72	$350.51	$752.23	$0.00	$113,075.17
146	1/2033	$400.47	$351.75	$752.23	$0.00	$112,723.42
147	2/2033	$399.23	$353.00	$752.23	$0.00	$112,370.42
148	3/2033	$397.98	$354.25	$752.23	$0.00	$112,016.18
149	4/2033	$396.72	$355.50	$752.23	$0.00	$111,660.67
150	5/2033	$395.46	$356.76	$752.23	$0.00	$111,303.91
151	6/2033	$394.20	$358.02	$752.23	$0.00	$110,945.89
152	7/2033	$392.93	$359.29	$752.23	$0.00	$110,586.60
153	8/2033	$391.66	$360.56	$752.23	$0.00	$110,226.03
154	9/2033	$390.38	$361.84	$752.23	$0.00	$109,864.19
155	10/2033	$389.10	$363.12	$752.23	$0.00	$109,501.07
156	11/2033	$387.82	$364.41	$752.23	$0.00	$109,136.66
157	12/2033	$386.53	$365.70	$752.23	$0.00	$108,770.96
158	1/2034	$385.23	$366.99	$752.23	$0.00	$108,403.97
159	2/2034	$383.93	$368.29	$752.23	$0.00	$108,035.67
160	3/2034	$382.63	$369.60	$752.23	$0.00	$107,666.07
161	4/2034	$381.32	$370.91	$752.23	$0.00	$107,295.16
162	5/2034	$380.00	$372.22	$752.23	$0.00	$106,922.94
163	6/2034	$378.69	$373.54	$752.23	$0.00	$106,549.40
164	7/2034	$377.36	$374.86	$752.23	$0.00	$106,174.54
165	8/2034	$376.03	$376.19	$752.23	$0.00	$105,798.35
166	9/2034	$374.70	$377.52	$752.23	$0.00	$105,420.83
167	10/2034	$373.37	$378.86	$752.23	$0.00	$105,041.97
168	11/2034	$372.02	$380.20	$752.23	$0.00	$104,661.76
169	12/2034	$370.68	$381.55	$752.23	$0.00	$104,280.22
170	1/2035	$369.33	$382.90	$752.23	$0.00	$103,897.32
171	2/2035	$367.97	$384.26	$752.23	$0.00	$103,513.06
172	3/2035	$366.61	$385.62	$752.23	$0.00	$103,127.45
173	4/2035	$365.24	$386.98	$752.23	$0.00	$102,740.46
174	5/2035	$363.87	$388.35	$752.23	$0.00	$102,352.11
175	6/2035	$362.50	$389.73	$752.23	$0.00	$101,962.38
176	7/2035	$361.12	$391.11	$752.23	$0.00	$101,571.27
177	8/2035	$359.73	$392.49	$752.23	$0.00	$101,178.78
178	9/2035	$358.34	$393.88	$752.23	$0.00	$100,784.90
179	10/2035	$356.95	$395.28	$752.23	$0.00	$100,389.62
180	11/2035	$355.55	$396.68	$752.23	$0.00	$99,992.94
181	12/2035	$354.14	$398.08	$752.23	$0.00	$99,594.85
182	1/2036	$352.73	$399.49	$752.23	$0.00	$99,195.36
183	2/2036	$351.32	$400.91	$752.23	$0.00	$98,794.45
184	3/2036	$349.90	$402.33	$752.23	$0.00	$98,392.12
185	4/2036	$348.47	$403.75	$752.23	$0.00	$97,988.37
186	5/2036	$347.04	$405.18	$752.23	$0.00	$97,583.19
187	6/2036	$345.61	$406.62	$752.23	$0.00	$97,176.57
188	7/2036	$344.17	$408.06	$752.23	$0.00	$96,768.51
189	8/2036	$342.72	$409.50	$752.23	$0.00	$96,359.01
190	9/2036	$341.27	$410.95	$752.23	$0.00	$95,948.05
191	10/2036	$339.82	$412.41	$752.23	$0.00	$95,535.65
192	11/2036	$338.36	$413.87	$752.23	$0.00	$95,121.78
193	12/2036	$336.89	$415.34	$752.23	$0.00	$94,706.44
194	1/2037	$335.42	$416.81	$752.23	$0.00	$94,289.63
195	2/2037	$333.94	$418.28	$752.23	$0.00	$93,871.35
196	3/2037	$332.46	$419.76	$752.23	$0.00	$93,451.59
197	4/2037	$330.97	$421.25	$752.23	$0.00	$93,030.34
198	5/2037	$329.48	$422.74	$752.23	$0.00	$92,607.59
199	6/2037	$327.99	$424.24	$752.23	$0.00	$92,183.35
200	7/2037	$326.48	$425.74	$752.23	$0.00	$91,757.61
201	8/2037	$324.97	$427.25	$752.23	$0.00	$91,330.36
202	9/2037	$323.46	$428.76	$752.23	$0.00	$90,901.60
203	10/2037	$321.94	$430.28	$752.23	$0.00	$90,471.31
204	11/2037	$320.42	$431.81	$752.23	$0.00	$90,039.51
205	12/2037	$318.89	$433.34	$752.23	$0.00	$89,606.17
206	1/2038	$317.36	$434.87	$752.23	$0.00	$89,171.30
207	2/2038	$315.82	$436.41	$752.23	$0.00	$88,734.89
208	3/2038	$314.27	$437.96	$752.23	$0.00	$88,296.94
209	4/2038	$312.72	$439.51	$752.23	$0.00	$87,857.43
210	5/2038	$311.16	$441.06	$752.23	$0.00	$87,416.37
211	6/2038	$309.60	$442.63	$752.23	$0.00	$86,973.74
212	7/2038	$308.03	$444.19	$752.23	$0.00	$86,529.55
213	8/2038	$306.46	$445.77	$752.23	$0.00	$86,083.78
214	9/2038	$304.88	$447.35	$752.23	$0.00	$85,636.43
215	10/2038	$303.30	$448.93	$752.23	$0.00	$85,187.50
216	11/2038	$301.71	$450.52	$752.23	$0.00	$84,736.99
217	12/2038	$300.11	$452.12	$752.23	$0.00	$84,284.87
218	1/2039	$298.51	$453.72	$752.23	$0.00	$83,831.15
219	2/2039	$296.90	$455.32	$752.23	$0.00	$83,375.83
220	3/2039	$295.29	$456.94	$752.23	$0.00	$82,918.89
221	4/2039	$293.67	$458.55	$752.23	$0.00	$82,460.34
222	5/2039	$292.05	$460.18	$752.23	$0.00	$82,000.16
223	6/2039	$290.42	$461.81	$752.23	$0.00	$81,538.35
224	7/2039	$288.78	$463.44	$752.23	$0.00	$81,074.91
225	8/2039	$287.14	$465.08	$752.23	$0.00	$80,609.83
226	9/2039	$285.49	$466.73	$752.23	$0.00	$80,143.09
227	10/2039	$283.84	$468.39	$752.23	$0.00	$79,674.71
228	11/2039	$282.18	$470.04	$752.23	$0.00	$79,204.66
229	12/2039	$280.52	$471.71	$752.23	$0.00	$78,732.96
230	1/2040	$278.85	$473.38	$752.23	$0.00	$78,259.58
231	2/2040	$277.17	$475.06	$752.23	$0.00	$77,784.52
232	3/2040	$275.49	$476.74	$752.23	$0.00	$77,307.78
233	4/2040	$273.80	$478.43	$752.23	$0.00	$76,829.35
234	5/2040	$272.10	$480.12	$752.23	$0.00	$76,349.23
235	6/2040	$270.40	$481.82	$752.23	$0.00	$75,867.41
236	7/2040	$268.70	$483.53	$752.23	$0.00	$75,383.88
237	8/2040	$266.98	$485.24	$752.23	$0.00	$74,898.64
238	9/2040	$265.27	$486.96	$752.23	$0.00	$74,411.68
239	10/2040	$263.54	$488.68	$752.23	$0.00	$73,923.00
240	11/2040	$261.81	$490.41	$752.23	$0.00	$73,432.58
241	12/2040	$260.07	$492.15	$752.23	$0.00	$72,940.43
242	1/2041	$258.33	$493.89	$752.23	$0.00	$72,446.54
243	2/2041	$256.58	$495.64	$752.23	$0.00	$71,950.90
244	3/2041	$254.83	$497.40	$752.23	$0.00	$71,453.50
245	4/2041	$253.06	$499.16	$752.23	$0.00	$70,954.34
246	5/2041	$251.30	$500.93	$752.23	$0.00	$70,453.41
247	6/2041	$249.52	$502.70	$752.23	$0.00	$69,950.70
248	7/2041	$247.74	$504.48	$752.23	$0.00	$69,446.22
249	8/2041	$245.96	$506.27	$752.23	$0.00	$68,939.95
250	9/2041	$244.16	$508.06	$752.23	$0.00	$68,431.89
251	10/2041	$242.36	$509.86	$752.23	$0.00	$67,922.03
252	11/2041	$240.56	$511.67	$752.23	$0.00	$67,410.36
253	12/2041	$238.75	$513.48	$752.23	$0.00	$66,896.88
254	1/2042	$236.93	$515.30	$752.23	$0.00	$66,381.58
255	2/2042	$235.10	$517.12	$752.23	$0.00	$65,864.45
256	3/2042	$233.27	$518.96	$752.23	$0.00	$65,345.50
257	4/2042	$231.43	$520.79	$752.23	$0.00	$64,824.71
258	5/2042	$229.59	$522.64	$752.23	$0.00	$64,302.07
259	6/2042	$227.74	$524.49	$752.23	$0.00	$63,777.58
260	7/2042	$225.88	$526.35	$752.23	$0.00	$63,251.23
261	8/2042	$224.01	$528.21	$752.23	$0.00	$62,723.02
262	9/2042	$222.14	$530.08	$752.23	$0.00	$62,192.94
263	10/2042	$220.27	$531.96	$752.23	$0.00	$61,660.98
264	11/2042	$218.38	$533.84	$752.23	$0.00	$61,127.14
265	12/2042	$216.49	$535.73	$752.23	$0.00	$60,591.41
266	1/2043	$214.59	$537.63	$752.23	$0.00	$60,053.78
267	2/2043	$212.69	$539.53	$752.23	$0.00	$59,514.24
268	3/2043	$210.78	$541.45	$752.23	$0.00	$58,972.79
269	4/2043	$208.86	$543.36	$752.23	$0.00	$58,429.43
270	5/2043	$206.94	$545.29	$752.23	$0.00	$57,884.14
271	6/2043	$205.01	$547.22	$752.23	$0.00	$57,336.92
272	7/2043	$203.07	$549.16	$752.23	$0.00	$56,787.77
273	8/2043	$201.12	$551.10	$752.23	$0.00	$56,236.67
274	9/2043	$199.17	$553.05	$752.23	$0.00	$55,683.61
275	10/2043	$197.21	$555.01	$752.23	$0.00	$55,128.60
276	11/2043	$195.25	$556.98	$752.23	$0.00	$54,571.62
277	12/2043	$193.27	$558.95	$752.23	$0.00	$54,012.67
278	1/2044	$191.29	$560.93	$752.23	$0.00	$53,451.74
279	2/2044	$189.31	$562.92	$752.23	$0.00	$52,888.82
280	3/2044	$187.31	$564.91	$752.23	$0.00	$52,323.91
281	4/2044	$185.31	$566.91	$752.23	$0.00	$51,757.00
282	5/2044	$183.31	$568.92	$752.23	$0.00	$51,188.08
283	6/2044	$181.29	$570.93	$752.23	$0.00	$50,617.15
284	7/2044	$179.27	$572.96	$752.23	$0.00	$50,044.19
285	8/2044	$177.24	$574.99	$752.23	$0.00	$49,469.21
286	9/2044	$175.20	$577.02	$752.23	$0.00	$48,892.18
287	10/2044	$173.16	$579.07	$752.23	$0.00	$48,313.12
288	11/2044	$171.11	$581.12	$752.23	$0.00	$47,732.00
289	12/2044	$169.05	$583.17	$752.23	$0.00	$47,148.83
290	1/2045	$166.99	$585.24	$752.23	$0.00	$46,563.59
291	2/2045	$164.91	$587.31	$752.23	$0.00	$45,976.28
292	3/2045	$162.83	$589.39	$752.23	$0.00	$45,386.88
293	4/2045	$160.75	$591.48	$752.23	$0.00	$44,795.40
294	5/2045	$158.65	$593.57	$752.23	$0.00	$44,201.83
295	6/2045	$156.55	$595.68	$752.23	$0.00	$43,606.15
296	7/2045	$154.44	$597.79	$752.23	$0.00	$43,008.36
297	8/2045	$152.32	$599.90	$752.23	$0.00	$42,408.46
298	9/2045	$150.20	$602.03	$752.23	$0.00	$41,806.43
299	10/2045	$148.06	$604.16	$752.23	$0.00	$41,202.27
300	11/2045	$145.92	$606.30	$752.23	$0.00	$40,595.97
301	12/2045	$143.78	$608.45	$752.23	$0.00	$39,987.52
302	1/2046	$141.62	$610.60	$752.23	$0.00	$39,376.92
303	2/2046	$139.46	$612.77	$752.23	$0.00	$38,764.15
304	3/2046	$137.29	$614.94	$752.23	$0.00	$38,149.22
305	4/2046	$135.11	$617.11	$752.23	$0.00	$37,532.10
306	5/2046	$132.93	$619.30	$752.23	$0.00	$36,912.81
307	6/2046	$130.73	$621.49	$752.23	$0.00	$36,291.31
308	7/2046	$128.53	$623.69	$752.23	$0.00	$35,667.62
309	8/2046	$126.32	$625.90	$752.23	$0.00	$35,041.72
310	9/2046	$124.11	$628.12	$752.23	$0.00	$34,413.60
311	10/2046	$121.88	$630.34	$752.23	$0.00	$33,783.25
312	11/2046	$119.65	$632.58	$752.23	$0.00	$33,150.68
313	12/2046	$117.41	$634.82	$752.23	$0.00	$32,515.86
314	1/2047	$115.16	$637.06	$752.23	$0.00	$31,878.80
315	2/2047	$112.90	$639.32	$752.23	$0.00	$31,239.48
316	3/2047	$110.64	$641.59	$752.23	$0.00	$30,597.89
317	4/2047	$108.37	$643.86	$752.23	$0.00	$29,954.03
318	5/2047	$106.09	$646.14	$752.23	$0.00	$29,307.89
319	6/2047	$103.80	$648.43	$752.23	$0.00	$28,659.47
320	7/2047	$101.50	$650.72	$752.23	$0.00	$28,008.74
321	8/2047	$99.20	$653.03	$752.23	$0.00	$27,355.72
322	9/2047	$96.88	$655.34	$752.23	$0.00	$26,700.38
323	10/2047	$94.56	$657.66	$752.23	$0.00	$26,042.71
324	11/2047	$92.23	$659.99	$752.23	$0.00	$25,382.72
325	12/2047	$89.90	$662.33	$752.23	$0.00	$24,720.40
326	1/2048	$87.55	$664.67	$752.23	$0.00	$24,055.72
327	2/2048	$85.20	$667.03	$752.23	$0.00	$23,388.69
328	3/2048	$82.83	$669.39	$752.23	$0.00	$22,719.30
329	4/2048	$80.46	$671.76	$752.23	$0.00	$22,047.54
330	5/2048	$78.09	$674.14	$752.23	$0.00	$21,373.40
331	6/2048	$75.70	$676.53	$752.23	$0.00	$20,696.87
332	7/2048	$73.30	$678.92	$752.23	$0.00	$20,017.95
333	8/2048	$70.90	$681.33	$752.23	$0.00	$19,336.62
334	9/2048	$68.48	$683.74	$752.23	$0.00	$18,652.88
335	10/2048	$66.06	$686.16	$752.23	$0.00	$17,966.72
336	11/2048	$63.63	$688.59	$752.23	$0.00	$17,278.12
337	12/2048	$61.19	$691.03	$752.23	$0.00	$16,587.09
338	1/2049	$58.75	$693.48	$752.23	$0.00	$15,893.61
339	2/2049	$56.29	$695.94	$752.23	$0.00	$15,197.68
340	3/2049	$53.83	$698.40	$752.23	$0.00	$14,499.28
341	4/2049	$51.35	$700.87	$752.23	$0.00	$13,798.40
342	5/2049	$48.87	$703.36	$752.23	$0.00	$13,095.05
343	6/2049	$46.38	$705.85	$752.23	$0.00	$12,389.20
344	7/2049	$43.88	$708.35	$752.23	$0.00	$11,680.85
345	8/2049	$41.37	$710.86	$752.23	$0.00	$10,970.00
346	9/2049	$38.85	$713.37	$752.23	$0.00	$10,256.63
347	10/2049	$36.33	$715.90	$752.23	$0.00	$9,540.73
348	11/2049	$33.79	$718.44	$752.23	$0.00	$8,822.29
349	12/2049	$31.25	$720.98	$752.23	$0.00	$8,101.31
350	1/2050	$28.69	$723.53	$752.23	$0.00	$7,377.78
351	2/2050	$26.13	$726.10	$752.23	$0.00	$6,651.68
352	3/2050	$23.56	$728.67	$752.23	$0.00	$5,923.01
353	4/2050	$20.98	$731.25	$752.23	$0.00	$5,191.77
354	5/2050	$18.39	$733.84	$752.23	$0.00	$4,457.93
355	6/2050	$15.79	$736.44	$752.23	$0.00	$3,721.49
356	7/2050	$13.18	$739.05	$752.23	$0.00	$2,982.45
357	8/2050	$10.56	$741.66	$752.23	$0.00	$2,240.78
358	9/2050	$7.94	$744.29	$752.23	$0.00	$1,496.50
359	10/2050	$5.30	$746.93	$752.23	$0.00	$749.57
360	11/2050	$2.65	$749.57	$752.23	$0.00	$0.00
Totals:		$117,891.10	$152,910.00	$270,801.10