Loan Amortization

Monthly P/I:	$885.05	Total Interest:	$138,707.66
Monthly T/I:	$0.00	Total Principal:	$179,910.00
Payment:	$885.05	Total P/I:	$318,617.66

This information was calculated for a 30 year loan of $199,900.00 with a downpayment of $19,990.00 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	9/2021	$637.18	$247.87	$885.05	$0.00	$179,662.13
2	10/2021	$636.30	$248.75	$885.05	$0.00	$179,413.39
3	11/2021	$635.42	$249.63	$885.05	$0.00	$179,163.76
4	12/2021	$634.54	$250.51	$885.05	$0.00	$178,913.25
5	1/2022	$633.65	$251.40	$885.05	$0.00	$178,661.85
6	2/2022	$632.76	$252.29	$885.05	$0.00	$178,409.56
7	3/2022	$631.87	$253.18	$885.05	$0.00	$178,156.38
8	4/2022	$630.97	$254.08	$885.05	$0.00	$177,902.30
9	5/2022	$630.07	$254.98	$885.05	$0.00	$177,647.32
10	6/2022	$629.17	$255.88	$885.05	$0.00	$177,391.44
11	7/2022	$628.26	$256.79	$885.05	$0.00	$177,134.65
12	8/2022	$627.35	$257.70	$885.05	$0.00	$176,876.96
13	9/2022	$626.44	$258.61	$885.05	$0.00	$176,618.35
14	10/2022	$625.52	$259.53	$885.05	$0.00	$176,358.82
15	11/2022	$624.60	$260.44	$885.05	$0.00	$176,098.38
16	12/2022	$623.68	$261.37	$885.05	$0.00	$175,837.01
17	1/2023	$622.76	$262.29	$885.05	$0.00	$175,574.72
18	2/2023	$621.83	$263.22	$885.05	$0.00	$175,311.50
19	3/2023	$620.89	$264.15	$885.05	$0.00	$175,047.34
20	4/2023	$619.96	$265.09	$885.05	$0.00	$174,782.25
21	5/2023	$619.02	$266.03	$885.05	$0.00	$174,516.22
22	6/2023	$618.08	$266.97	$885.05	$0.00	$174,249.25
23	7/2023	$617.13	$267.92	$885.05	$0.00	$173,981.34
24	8/2023	$616.18	$268.87	$885.05	$0.00	$173,712.47
25	9/2023	$615.23	$269.82	$885.05	$0.00	$173,442.65
26	10/2023	$614.28	$270.77	$885.05	$0.00	$173,171.88
27	11/2023	$613.32	$271.73	$885.05	$0.00	$172,900.15
28	12/2023	$612.35	$272.69	$885.05	$0.00	$172,627.45
29	1/2024	$611.39	$273.66	$885.05	$0.00	$172,353.79
30	2/2024	$610.42	$274.63	$885.05	$0.00	$172,079.16
31	3/2024	$609.45	$275.60	$885.05	$0.00	$171,803.56
32	4/2024	$608.47	$276.58	$885.05	$0.00	$171,526.98
33	5/2024	$607.49	$277.56	$885.05	$0.00	$171,249.43
34	6/2024	$606.51	$278.54	$885.05	$0.00	$170,970.89
35	7/2024	$605.52	$279.53	$885.05	$0.00	$170,691.36
36	8/2024	$604.53	$280.52	$885.05	$0.00	$170,410.84
37	9/2024	$603.54	$281.51	$885.05	$0.00	$170,129.33
38	10/2024	$602.54	$282.51	$885.05	$0.00	$169,846.82
39	11/2024	$601.54	$283.51	$885.05	$0.00	$169,563.31
40	12/2024	$600.54	$284.51	$885.05	$0.00	$169,278.80
41	1/2025	$599.53	$285.52	$885.05	$0.00	$168,993.28
42	2/2025	$598.52	$286.53	$885.05	$0.00	$168,706.75
43	3/2025	$597.50	$287.55	$885.05	$0.00	$168,419.21
44	4/2025	$596.48	$288.56	$885.05	$0.00	$168,130.64
45	5/2025	$595.46	$289.59	$885.05	$0.00	$167,841.05
46	6/2025	$594.44	$290.61	$885.05	$0.00	$167,550.44
47	7/2025	$593.41	$291.64	$885.05	$0.00	$167,258.80
48	8/2025	$592.37	$292.67	$885.05	$0.00	$166,966.13
49	9/2025	$591.34	$293.71	$885.05	$0.00	$166,672.42
50	10/2025	$590.30	$294.75	$885.05	$0.00	$166,377.67
51	11/2025	$589.25	$295.79	$885.05	$0.00	$166,081.87
52	12/2025	$588.21	$296.84	$885.05	$0.00	$165,785.03
53	1/2026	$587.16	$297.89	$885.05	$0.00	$165,487.13
54	2/2026	$586.10	$298.95	$885.05	$0.00	$165,188.19
55	3/2026	$585.04	$300.01	$885.05	$0.00	$164,888.18
56	4/2026	$583.98	$301.07	$885.05	$0.00	$164,587.11
57	5/2026	$582.91	$302.14	$885.05	$0.00	$164,284.97
58	6/2026	$581.84	$303.21	$885.05	$0.00	$163,981.77
59	7/2026	$580.77	$304.28	$885.05	$0.00	$163,677.48
60	8/2026	$579.69	$305.36	$885.05	$0.00	$163,372.13
61	9/2026	$578.61	$306.44	$885.05	$0.00	$163,065.69
62	10/2026	$577.52	$307.52	$885.05	$0.00	$162,758.16
63	11/2026	$576.44	$308.61	$885.05	$0.00	$162,449.55
64	12/2026	$575.34	$309.71	$885.05	$0.00	$162,139.84
65	1/2027	$574.25	$310.80	$885.05	$0.00	$161,829.04
66	2/2027	$573.14	$311.90	$885.05	$0.00	$161,517.13
67	3/2027	$572.04	$313.01	$885.05	$0.00	$161,204.12
68	4/2027	$570.93	$314.12	$885.05	$0.00	$160,890.01
69	5/2027	$569.82	$315.23	$885.05	$0.00	$160,574.78
70	6/2027	$568.70	$316.35	$885.05	$0.00	$160,258.43
71	7/2027	$567.58	$317.47	$885.05	$0.00	$159,940.96
72	8/2027	$566.46	$318.59	$885.05	$0.00	$159,622.37
73	9/2027	$565.33	$319.72	$885.05	$0.00	$159,302.65
74	10/2027	$564.20	$320.85	$885.05	$0.00	$158,981.80
75	11/2027	$563.06	$321.99	$885.05	$0.00	$158,659.81
76	12/2027	$561.92	$323.13	$885.05	$0.00	$158,336.68
77	1/2028	$560.78	$324.27	$885.05	$0.00	$158,012.41
78	2/2028	$559.63	$325.42	$885.05	$0.00	$157,686.99
79	3/2028	$558.47	$326.57	$885.05	$0.00	$157,360.41
80	4/2028	$557.32	$327.73	$885.05	$0.00	$157,032.68
81	5/2028	$556.16	$328.89	$885.05	$0.00	$156,703.79
82	6/2028	$554.99	$330.06	$885.05	$0.00	$156,373.73
83	7/2028	$553.82	$331.23	$885.05	$0.00	$156,042.51
84	8/2028	$552.65	$332.40	$885.05	$0.00	$155,710.11
85	9/2028	$551.47	$333.58	$885.05	$0.00	$155,376.53
86	10/2028	$550.29	$334.76	$885.05	$0.00	$155,041.78
87	11/2028	$549.11	$335.94	$885.05	$0.00	$154,705.83
88	12/2028	$547.92	$337.13	$885.05	$0.00	$154,368.70
89	1/2029	$546.72	$338.33	$885.05	$0.00	$154,030.37
90	2/2029	$545.52	$339.52	$885.05	$0.00	$153,690.85
91	3/2029	$544.32	$340.73	$885.05	$0.00	$153,350.12
92	4/2029	$543.12	$341.93	$885.05	$0.00	$153,008.19
93	5/2029	$541.90	$343.15	$885.05	$0.00	$152,665.04
94	6/2029	$540.69	$344.36	$885.05	$0.00	$152,320.68
95	7/2029	$539.47	$345.58	$885.05	$0.00	$151,975.10
96	8/2029	$538.25	$346.80	$885.05	$0.00	$151,628.30
97	9/2029	$537.02	$348.03	$885.05	$0.00	$151,280.27
98	10/2029	$535.78	$349.26	$885.05	$0.00	$150,931.00
99	11/2029	$534.55	$350.50	$885.05	$0.00	$150,580.50
100	12/2029	$533.31	$351.74	$885.05	$0.00	$150,228.76
101	1/2030	$532.06	$352.99	$885.05	$0.00	$149,875.77
102	2/2030	$530.81	$354.24	$885.05	$0.00	$149,521.53
103	3/2030	$529.56	$355.49	$885.05	$0.00	$149,166.04
104	4/2030	$528.30	$356.75	$885.05	$0.00	$148,809.28
105	5/2030	$527.03	$358.02	$885.05	$0.00	$148,451.27
106	6/2030	$525.76	$359.28	$885.05	$0.00	$148,091.98
107	7/2030	$524.49	$360.56	$885.05	$0.00	$147,731.43
108	8/2030	$523.22	$361.83	$885.05	$0.00	$147,369.59
109	9/2030	$521.93	$363.12	$885.05	$0.00	$147,006.48
110	10/2030	$520.65	$364.40	$885.05	$0.00	$146,642.08
111	11/2030	$519.36	$365.69	$885.05	$0.00	$146,276.38
112	12/2030	$518.06	$366.99	$885.05	$0.00	$145,909.40
113	1/2031	$516.76	$368.29	$885.05	$0.00	$145,541.11
114	2/2031	$515.46	$369.59	$885.05	$0.00	$145,171.52
115	3/2031	$514.15	$370.90	$885.05	$0.00	$144,800.62
116	4/2031	$512.84	$372.21	$885.05	$0.00	$144,428.41
117	5/2031	$511.52	$373.53	$885.05	$0.00	$144,054.87
118	6/2031	$510.19	$374.85	$885.05	$0.00	$143,680.02
119	7/2031	$508.87	$376.18	$885.05	$0.00	$143,303.84
120	8/2031	$507.53	$377.51	$885.05	$0.00	$142,926.32
121	9/2031	$506.20	$378.85	$885.05	$0.00	$142,547.47
122	10/2031	$504.86	$380.19	$885.05	$0.00	$142,167.28
123	11/2031	$503.51	$381.54	$885.05	$0.00	$141,785.74
124	12/2031	$502.16	$382.89	$885.05	$0.00	$141,402.85
125	1/2032	$500.80	$384.25	$885.05	$0.00	$141,018.60
126	2/2032	$499.44	$385.61	$885.05	$0.00	$140,632.99
127	3/2032	$498.08	$386.97	$885.05	$0.00	$140,246.02
128	4/2032	$496.70	$388.34	$885.05	$0.00	$139,857.67
129	5/2032	$495.33	$389.72	$885.05	$0.00	$139,467.95
130	6/2032	$493.95	$391.10	$885.05	$0.00	$139,076.85
131	7/2032	$492.56	$392.49	$885.05	$0.00	$138,684.37
132	8/2032	$491.17	$393.88	$885.05	$0.00	$138,290.49
133	9/2032	$489.78	$395.27	$885.05	$0.00	$137,895.22
134	10/2032	$488.38	$396.67	$885.05	$0.00	$137,498.55
135	11/2032	$486.97	$398.08	$885.05	$0.00	$137,100.48
136	12/2032	$485.56	$399.48	$885.05	$0.00	$136,700.99
137	1/2033	$484.15	$400.90	$885.05	$0.00	$136,300.09
138	2/2033	$482.73	$402.32	$885.05	$0.00	$135,897.77
139	3/2033	$481.30	$403.74	$885.05	$0.00	$135,494.03
140	4/2033	$479.87	$405.17	$885.05	$0.00	$135,088.85
141	5/2033	$478.44	$406.61	$885.05	$0.00	$134,682.24
142	6/2033	$477.00	$408.05	$885.05	$0.00	$134,274.20
143	7/2033	$475.55	$409.49	$885.05	$0.00	$133,864.70
144	8/2033	$474.10	$410.94	$885.05	$0.00	$133,453.76
145	9/2033	$472.65	$412.40	$885.05	$0.00	$133,041.36
146	10/2033	$471.19	$413.86	$885.05	$0.00	$132,627.49
147	11/2033	$469.72	$415.33	$885.05	$0.00	$132,212.17
148	12/2033	$468.25	$416.80	$885.05	$0.00	$131,795.37
149	1/2034	$466.78	$418.27	$885.05	$0.00	$131,377.10
150	2/2034	$465.29	$419.76	$885.05	$0.00	$130,957.34
151	3/2034	$463.81	$421.24	$885.05	$0.00	$130,536.10
152	4/2034	$462.32	$422.73	$885.05	$0.00	$130,113.37
153	5/2034	$460.82	$424.23	$885.05	$0.00	$129,689.14
154	6/2034	$459.32	$425.73	$885.05	$0.00	$129,263.40
155	7/2034	$457.81	$427.24	$885.05	$0.00	$128,836.16
156	8/2034	$456.29	$428.75	$885.05	$0.00	$128,407.41
157	9/2034	$454.78	$430.27	$885.05	$0.00	$127,977.13
158	10/2034	$453.25	$431.80	$885.05	$0.00	$127,545.34
159	11/2034	$451.72	$433.33	$885.05	$0.00	$127,112.01
160	12/2034	$450.19	$434.86	$885.05	$0.00	$126,677.15
161	1/2035	$448.65	$436.40	$885.05	$0.00	$126,240.75
162	2/2035	$447.10	$437.95	$885.05	$0.00	$125,802.80
163	3/2035	$445.55	$439.50	$885.05	$0.00	$125,363.31
164	4/2035	$444.00	$441.05	$885.05	$0.00	$124,922.25
165	5/2035	$442.43	$442.62	$885.05	$0.00	$124,479.64
166	6/2035	$440.87	$444.18	$885.05	$0.00	$124,035.45
167	7/2035	$439.29	$445.76	$885.05	$0.00	$123,589.69
168	8/2035	$437.71	$447.34	$885.05	$0.00	$123,142.36
169	9/2035	$436.13	$448.92	$885.05	$0.00	$122,693.44
170	10/2035	$434.54	$450.51	$885.05	$0.00	$122,242.93
171	11/2035	$432.94	$452.11	$885.05	$0.00	$121,790.82
172	12/2035	$431.34	$453.71	$885.05	$0.00	$121,337.12
173	1/2036	$429.74	$455.31	$885.05	$0.00	$120,881.80
174	2/2036	$428.12	$456.93	$885.05	$0.00	$120,424.88
175	3/2036	$426.50	$458.54	$885.05	$0.00	$119,966.33
176	4/2036	$424.88	$460.17	$885.05	$0.00	$119,506.17
177	5/2036	$423.25	$461.80	$885.05	$0.00	$119,044.37
178	6/2036	$421.62	$463.43	$885.05	$0.00	$118,580.93
179	7/2036	$419.97	$465.07	$885.05	$0.00	$118,115.86
180	8/2036	$418.33	$466.72	$885.05	$0.00	$117,649.14
181	9/2036	$416.67	$468.38	$885.05	$0.00	$117,180.76
182	10/2036	$415.02	$470.03	$885.05	$0.00	$116,710.73
183	11/2036	$413.35	$471.70	$885.05	$0.00	$116,239.03
184	12/2036	$411.68	$473.37	$885.05	$0.00	$115,765.66
185	1/2037	$410.00	$475.05	$885.05	$0.00	$115,290.61
186	2/2037	$408.32	$476.73	$885.05	$0.00	$114,813.89
187	3/2037	$406.63	$478.42	$885.05	$0.00	$114,335.47
188	4/2037	$404.94	$480.11	$885.05	$0.00	$113,855.36
189	5/2037	$403.24	$481.81	$885.05	$0.00	$113,373.55
190	6/2037	$401.53	$483.52	$885.05	$0.00	$112,890.03
191	7/2037	$399.82	$485.23	$885.05	$0.00	$112,404.80
192	8/2037	$398.10	$486.95	$885.05	$0.00	$111,917.85
193	9/2037	$396.38	$488.67	$885.05	$0.00	$111,429.18
194	10/2037	$394.65	$490.40	$885.05	$0.00	$110,938.77
195	11/2037	$392.91	$492.14	$885.05	$0.00	$110,446.63
196	12/2037	$391.17	$493.88	$885.05	$0.00	$109,952.75
197	1/2038	$389.42	$495.63	$885.05	$0.00	$109,457.12
198	2/2038	$387.66	$497.39	$885.05	$0.00	$108,959.73
199	3/2038	$385.90	$499.15	$885.05	$0.00	$108,460.58
200	4/2038	$384.13	$500.92	$885.05	$0.00	$107,959.66
201	5/2038	$382.36	$502.69	$885.05	$0.00	$107,456.97
202	6/2038	$380.58	$504.47	$885.05	$0.00	$106,952.50
203	7/2038	$378.79	$506.26	$885.05	$0.00	$106,446.24
204	8/2038	$377.00	$508.05	$885.05	$0.00	$105,938.18
205	9/2038	$375.20	$509.85	$885.05	$0.00	$105,428.33
206	10/2038	$373.39	$511.66	$885.05	$0.00	$104,916.68
207	11/2038	$371.58	$513.47	$885.05	$0.00	$104,403.21
208	12/2038	$369.76	$515.29	$885.05	$0.00	$103,887.92
209	1/2039	$367.94	$517.11	$885.05	$0.00	$103,370.81
210	2/2039	$366.10	$518.94	$885.05	$0.00	$102,851.86
211	3/2039	$364.27	$520.78	$885.05	$0.00	$102,331.08
212	4/2039	$362.42	$522.63	$885.05	$0.00	$101,808.45
213	5/2039	$360.57	$524.48	$885.05	$0.00	$101,283.98
214	6/2039	$358.71	$526.33	$885.05	$0.00	$100,757.64
215	7/2039	$356.85	$528.20	$885.05	$0.00	$100,229.44
216	8/2039	$354.98	$530.07	$885.05	$0.00	$99,699.37
217	9/2039	$353.10	$531.95	$885.05	$0.00	$99,167.43
218	10/2039	$351.22	$533.83	$885.05	$0.00	$98,633.59
219	11/2039	$349.33	$535.72	$885.05	$0.00	$98,097.87
220	12/2039	$347.43	$537.62	$885.05	$0.00	$97,560.25
221	1/2040	$345.53	$539.52	$885.05	$0.00	$97,020.73
222	2/2040	$343.62	$541.43	$885.05	$0.00	$96,479.30
223	3/2040	$341.70	$543.35	$885.05	$0.00	$95,935.94
224	4/2040	$339.77	$545.28	$885.05	$0.00	$95,390.67
225	5/2040	$337.84	$547.21	$885.05	$0.00	$94,843.46
226	6/2040	$335.90	$549.15	$885.05	$0.00	$94,294.32
227	7/2040	$333.96	$551.09	$885.05	$0.00	$93,743.23
228	8/2040	$332.01	$553.04	$885.05	$0.00	$93,190.18
229	9/2040	$330.05	$555.00	$885.05	$0.00	$92,635.18
230	10/2040	$328.08	$556.97	$885.05	$0.00	$92,078.22
231	11/2040	$326.11	$558.94	$885.05	$0.00	$91,519.28
232	12/2040	$324.13	$560.92	$885.05	$0.00	$90,958.36
233	1/2041	$322.14	$562.90	$885.05	$0.00	$90,395.46
234	2/2041	$320.15	$564.90	$885.05	$0.00	$89,830.56
235	3/2041	$318.15	$566.90	$885.05	$0.00	$89,263.66
236	4/2041	$316.14	$568.91	$885.05	$0.00	$88,694.75
237	5/2041	$314.13	$570.92	$885.05	$0.00	$88,123.83
238	6/2041	$312.11	$572.94	$885.05	$0.00	$87,550.89
239	7/2041	$310.08	$574.97	$885.05	$0.00	$86,975.91
240	8/2041	$308.04	$577.01	$885.05	$0.00	$86,398.90
241	9/2041	$306.00	$579.05	$885.05	$0.00	$85,819.85
242	10/2041	$303.95	$581.10	$885.05	$0.00	$85,238.75
243	11/2041	$301.89	$583.16	$885.05	$0.00	$84,655.59
244	12/2041	$299.82	$585.23	$885.05	$0.00	$84,070.36
245	1/2042	$297.75	$587.30	$885.05	$0.00	$83,483.06
246	2/2042	$295.67	$589.38	$885.05	$0.00	$82,893.68
247	3/2042	$293.58	$591.47	$885.05	$0.00	$82,302.21
248	4/2042	$291.49	$593.56	$885.05	$0.00	$81,708.65
249	5/2042	$289.38	$595.66	$885.05	$0.00	$81,112.98
250	6/2042	$287.28	$597.77	$885.05	$0.00	$80,515.21
251	7/2042	$285.16	$599.89	$885.05	$0.00	$79,915.32
252	8/2042	$283.03	$602.02	$885.05	$0.00	$79,313.30
253	9/2042	$280.90	$604.15	$885.05	$0.00	$78,709.16
254	10/2042	$278.76	$606.29	$885.05	$0.00	$78,102.87
255	11/2042	$276.61	$608.43	$885.05	$0.00	$77,494.43
256	12/2042	$274.46	$610.59	$885.05	$0.00	$76,883.84
257	1/2043	$272.30	$612.75	$885.05	$0.00	$76,271.09
258	2/2043	$270.13	$614.92	$885.05	$0.00	$75,656.17
259	3/2043	$267.95	$617.10	$885.05	$0.00	$75,039.07
260	4/2043	$265.76	$619.29	$885.05	$0.00	$74,419.78
261	5/2043	$263.57	$621.48	$885.05	$0.00	$73,798.31
262	6/2043	$261.37	$623.68	$885.05	$0.00	$73,174.63
263	7/2043	$259.16	$625.89	$885.05	$0.00	$72,548.74
264	8/2043	$256.94	$628.11	$885.05	$0.00	$71,920.63
265	9/2043	$254.72	$630.33	$885.05	$0.00	$71,290.30
266	10/2043	$252.49	$632.56	$885.05	$0.00	$70,657.74
267	11/2043	$250.25	$634.80	$885.05	$0.00	$70,022.94
268	12/2043	$248.00	$637.05	$885.05	$0.00	$69,385.88
269	1/2044	$245.74	$639.31	$885.05	$0.00	$68,746.58
270	2/2044	$243.48	$641.57	$885.05	$0.00	$68,105.00
271	3/2044	$241.21	$643.84	$885.05	$0.00	$67,461.16
272	4/2044	$238.92	$646.12	$885.05	$0.00	$66,815.04
273	5/2044	$236.64	$648.41	$885.05	$0.00	$66,166.62
274	6/2044	$234.34	$650.71	$885.05	$0.00	$65,515.92
275	7/2044	$232.04	$653.01	$885.05	$0.00	$64,862.90
276	8/2044	$229.72	$655.33	$885.05	$0.00	$64,207.58
277	9/2044	$227.40	$657.65	$885.05	$0.00	$63,549.93
278	10/2044	$225.07	$659.98	$885.05	$0.00	$62,889.95
279	11/2044	$222.74	$662.31	$885.05	$0.00	$62,227.64
280	12/2044	$220.39	$664.66	$885.05	$0.00	$61,562.98
281	1/2045	$218.04	$667.01	$885.05	$0.00	$60,895.97
282	2/2045	$215.67	$669.38	$885.05	$0.00	$60,226.59
283	3/2045	$213.30	$671.75	$885.05	$0.00	$59,554.84
284	4/2045	$210.92	$674.13	$885.05	$0.00	$58,880.72
285	5/2045	$208.54	$676.51	$885.05	$0.00	$58,204.20
286	6/2045	$206.14	$678.91	$885.05	$0.00	$57,525.29
287	7/2045	$203.74	$681.31	$885.05	$0.00	$56,843.98
288	8/2045	$201.32	$683.73	$885.05	$0.00	$56,160.25
289	9/2045	$198.90	$686.15	$885.05	$0.00	$55,474.11
290	10/2045	$196.47	$688.58	$885.05	$0.00	$54,785.53
291	11/2045	$194.03	$691.02	$885.05	$0.00	$54,094.51
292	12/2045	$191.58	$693.46	$885.05	$0.00	$53,401.05
293	1/2046	$189.13	$695.92	$885.05	$0.00	$52,705.13
294	2/2046	$186.66	$698.39	$885.05	$0.00	$52,006.74
295	3/2046	$184.19	$700.86	$885.05	$0.00	$51,305.88
296	4/2046	$181.71	$703.34	$885.05	$0.00	$50,602.54
297	5/2046	$179.22	$705.83	$885.05	$0.00	$49,896.71
298	6/2046	$176.72	$708.33	$885.05	$0.00	$49,188.38
299	7/2046	$174.21	$710.84	$885.05	$0.00	$48,477.54
300	8/2046	$171.69	$713.36	$885.05	$0.00	$47,764.18
301	9/2046	$169.16	$715.88	$885.05	$0.00	$47,048.30
302	10/2046	$166.63	$718.42	$885.05	$0.00	$46,329.88
303	11/2046	$164.08	$720.96	$885.05	$0.00	$45,608.91
304	12/2046	$161.53	$723.52	$885.05	$0.00	$44,885.40
305	1/2047	$158.97	$726.08	$885.05	$0.00	$44,159.32
306	2/2047	$156.40	$728.65	$885.05	$0.00	$43,430.66
307	3/2047	$153.82	$731.23	$885.05	$0.00	$42,699.43
308	4/2047	$151.23	$733.82	$885.05	$0.00	$41,965.61
309	5/2047	$148.63	$736.42	$885.05	$0.00	$41,229.19
310	6/2047	$146.02	$739.03	$885.05	$0.00	$40,490.16
311	7/2047	$143.40	$741.65	$885.05	$0.00	$39,748.51
312	8/2047	$140.78	$744.27	$885.05	$0.00	$39,004.24
313	9/2047	$138.14	$746.91	$885.05	$0.00	$38,257.33
314	10/2047	$135.49	$749.55	$885.05	$0.00	$37,507.78
315	11/2047	$132.84	$752.21	$885.05	$0.00	$36,755.57
316	12/2047	$130.18	$754.87	$885.05	$0.00	$36,000.70
317	1/2048	$127.50	$757.55	$885.05	$0.00	$35,243.15
318	2/2048	$124.82	$760.23	$885.05	$0.00	$34,482.92
319	3/2048	$122.13	$762.92	$885.05	$0.00	$33,720.00
320	4/2048	$119.42	$765.62	$885.05	$0.00	$32,954.37
321	5/2048	$116.71	$768.34	$885.05	$0.00	$32,186.04
322	6/2048	$113.99	$771.06	$885.05	$0.00	$31,414.98
323	7/2048	$111.26	$773.79	$885.05	$0.00	$30,641.19
324	8/2048	$108.52	$776.53	$885.05	$0.00	$29,864.66
325	9/2048	$105.77	$779.28	$885.05	$0.00	$29,085.39
326	10/2048	$103.01	$782.04	$885.05	$0.00	$28,303.35
327	11/2048	$100.24	$784.81	$885.05	$0.00	$27,518.54
328	12/2048	$97.46	$787.59	$885.05	$0.00	$26,730.95
329	1/2049	$94.67	$790.38	$885.05	$0.00	$25,940.58
330	2/2049	$91.87	$793.18	$885.05	$0.00	$25,147.40
331	3/2049	$89.06	$795.99	$885.05	$0.00	$24,351.41
332	4/2049	$86.24	$798.80	$885.05	$0.00	$23,552.61
333	5/2049	$83.42	$801.63	$885.05	$0.00	$22,750.98
334	6/2049	$80.58	$804.47	$885.05	$0.00	$21,946.50
335	7/2049	$77.73	$807.32	$885.05	$0.00	$21,139.18
336	8/2049	$74.87	$810.18	$885.05	$0.00	$20,329.00
337	9/2049	$72.00	$813.05	$885.05	$0.00	$19,515.95
338	10/2049	$69.12	$815.93	$885.05	$0.00	$18,700.02
339	11/2049	$66.23	$818.82	$885.05	$0.00	$17,881.20
340	12/2049	$63.33	$821.72	$885.05	$0.00	$17,059.48
341	1/2050	$60.42	$824.63	$885.05	$0.00	$16,234.85
342	2/2050	$57.50	$827.55	$885.05	$0.00	$15,407.30
343	3/2050	$54.57	$830.48	$885.05	$0.00	$14,576.82
344	4/2050	$51.63	$833.42	$885.05	$0.00	$13,743.39
345	5/2050	$48.67	$836.37	$885.05	$0.00	$12,907.02
346	6/2050	$45.71	$839.34	$885.05	$0.00	$12,067.68
347	7/2050	$42.74	$842.31	$885.05	$0.00	$11,225.37
348	8/2050	$39.76	$845.29	$885.05	$0.00	$10,380.08
349	9/2050	$36.76	$848.29	$885.05	$0.00	$9,531.80
350	10/2050	$33.76	$851.29	$885.05	$0.00	$8,680.50
351	11/2050	$30.74	$854.31	$885.05	$0.00	$7,826.20
352	12/2050	$27.72	$857.33	$885.05	$0.00	$6,968.87
353	1/2051	$24.68	$860.37	$885.05	$0.00	$6,108.50
354	2/2051	$21.63	$863.41	$885.05	$0.00	$5,245.09
355	3/2051	$18.58	$866.47	$885.05	$0.00	$4,378.61
356	4/2051	$15.51	$869.54	$885.05	$0.00	$3,509.07
357	5/2051	$12.43	$872.62	$885.05	$0.00	$2,636.45
358	6/2051	$9.34	$875.71	$885.05	$0.00	$1,760.74
359	7/2051	$6.24	$878.81	$885.05	$0.00	$881.93
360	8/2051	$3.12	$881.93	$885.05	$0.00	$0.00
Totals:		$138,707.66	$179,910.00	$318,617.66