Loan Amortization

Monthly P/I:	$110.24	Total Interest:	$17,277.74
Monthly T/I:	$0.00	Total Principal:	$22,410.00
Payment:	$110.24	Total P/I:	$39,687.74

This information was calculated for a 30 year loan of $24,900.00 with a downpayment of $2,490.00 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	12/2020	$79.37	$30.87	$110.24	$0.00	$22,379.13
2	1/2021	$79.26	$30.98	$110.24	$0.00	$22,348.14
3	2/2021	$79.15	$31.09	$110.24	$0.00	$22,317.05
4	3/2021	$79.04	$31.20	$110.24	$0.00	$22,285.84
5	4/2021	$78.93	$31.31	$110.24	$0.00	$22,254.53
6	5/2021	$78.82	$31.43	$110.24	$0.00	$22,223.10
7	6/2021	$78.71	$31.54	$110.24	$0.00	$22,191.57
8	7/2021	$78.60	$31.65	$110.24	$0.00	$22,159.92
9	8/2021	$78.48	$31.76	$110.24	$0.00	$22,128.16
10	9/2021	$78.37	$31.87	$110.24	$0.00	$22,096.28
11	10/2021	$78.26	$31.99	$110.24	$0.00	$22,064.30
12	11/2021	$78.14	$32.10	$110.24	$0.00	$22,032.20
13	12/2021	$78.03	$32.21	$110.24	$0.00	$21,999.98
14	1/2022	$77.92	$32.33	$110.24	$0.00	$21,967.66
15	2/2022	$77.80	$32.44	$110.24	$0.00	$21,935.22
16	3/2022	$77.69	$32.56	$110.24	$0.00	$21,902.66
17	4/2022	$77.57	$32.67	$110.24	$0.00	$21,869.99
18	5/2022	$77.46	$32.79	$110.24	$0.00	$21,837.20
19	6/2022	$77.34	$32.90	$110.24	$0.00	$21,804.30
20	7/2022	$77.22	$33.02	$110.24	$0.00	$21,771.28
21	8/2022	$77.11	$33.14	$110.24	$0.00	$21,738.14
22	9/2022	$76.99	$33.25	$110.24	$0.00	$21,704.88
23	10/2022	$76.87	$33.37	$110.24	$0.00	$21,671.51
24	11/2022	$76.75	$33.49	$110.24	$0.00	$21,638.02
25	12/2022	$76.63	$33.61	$110.24	$0.00	$21,604.41
26	1/2023	$76.52	$33.73	$110.24	$0.00	$21,570.68
27	2/2023	$76.40	$33.85	$110.24	$0.00	$21,536.84
28	3/2023	$76.28	$33.97	$110.24	$0.00	$21,502.87
29	4/2023	$76.16	$34.09	$110.24	$0.00	$21,468.78
30	5/2023	$76.04	$34.21	$110.24	$0.00	$21,434.57
31	6/2023	$75.91	$34.33	$110.24	$0.00	$21,400.24
32	7/2023	$75.79	$34.45	$110.24	$0.00	$21,365.79
33	8/2023	$75.67	$34.57	$110.24	$0.00	$21,331.22
34	9/2023	$75.55	$34.70	$110.24	$0.00	$21,296.52
35	10/2023	$75.43	$34.82	$110.24	$0.00	$21,261.70
36	11/2023	$75.30	$34.94	$110.24	$0.00	$21,226.76
37	12/2023	$75.18	$35.07	$110.24	$0.00	$21,191.70
38	1/2024	$75.05	$35.19	$110.24	$0.00	$21,156.51
39	2/2024	$74.93	$35.31	$110.24	$0.00	$21,121.19
40	3/2024	$74.80	$35.44	$110.24	$0.00	$21,085.75
41	4/2024	$74.68	$35.57	$110.24	$0.00	$21,050.19
42	5/2024	$74.55	$35.69	$110.24	$0.00	$21,014.50
43	6/2024	$74.43	$35.82	$110.24	$0.00	$20,978.68
44	7/2024	$74.30	$35.94	$110.24	$0.00	$20,942.74
45	8/2024	$74.17	$36.07	$110.24	$0.00	$20,906.66
46	9/2024	$74.04	$36.20	$110.24	$0.00	$20,870.47
47	10/2024	$73.92	$36.33	$110.24	$0.00	$20,834.14
48	11/2024	$73.79	$36.46	$110.24	$0.00	$20,797.68
49	12/2024	$73.66	$36.59	$110.24	$0.00	$20,761.10
50	1/2025	$73.53	$36.71	$110.24	$0.00	$20,724.38
51	2/2025	$73.40	$36.84	$110.24	$0.00	$20,687.54
52	3/2025	$73.27	$36.98	$110.24	$0.00	$20,650.56
53	4/2025	$73.14	$37.11	$110.24	$0.00	$20,613.45
54	5/2025	$73.01	$37.24	$110.24	$0.00	$20,576.22
55	6/2025	$72.87	$37.37	$110.24	$0.00	$20,538.85
56	7/2025	$72.74	$37.50	$110.24	$0.00	$20,501.35
57	8/2025	$72.61	$37.63	$110.24	$0.00	$20,463.71
58	9/2025	$72.48	$37.77	$110.24	$0.00	$20,425.94
59	10/2025	$72.34	$37.90	$110.24	$0.00	$20,388.04
60	11/2025	$72.21	$38.04	$110.24	$0.00	$20,350.00
61	12/2025	$72.07	$38.17	$110.24	$0.00	$20,311.83
62	1/2026	$71.94	$38.31	$110.24	$0.00	$20,273.53
63	2/2026	$71.80	$38.44	$110.24	$0.00	$20,235.09
64	3/2026	$71.67	$38.58	$110.24	$0.00	$20,196.51
65	4/2026	$71.53	$38.71	$110.24	$0.00	$20,157.79
66	5/2026	$71.39	$38.85	$110.24	$0.00	$20,118.94
67	6/2026	$71.25	$38.99	$110.24	$0.00	$20,079.95
68	7/2026	$71.12	$39.13	$110.24	$0.00	$20,040.83
69	8/2026	$70.98	$39.27	$110.24	$0.00	$20,001.56
70	9/2026	$70.84	$39.40	$110.24	$0.00	$19,962.16
71	10/2026	$70.70	$39.54	$110.24	$0.00	$19,922.61
72	11/2026	$70.56	$39.68	$110.24	$0.00	$19,882.93
73	12/2026	$70.42	$39.83	$110.24	$0.00	$19,843.10
74	1/2027	$70.28	$39.97	$110.24	$0.00	$19,803.14
75	2/2027	$70.14	$40.11	$110.24	$0.00	$19,763.03
76	3/2027	$69.99	$40.25	$110.24	$0.00	$19,722.78
77	4/2027	$69.85	$40.39	$110.24	$0.00	$19,682.39
78	5/2027	$69.71	$40.54	$110.24	$0.00	$19,641.85
79	6/2027	$69.56	$40.68	$110.24	$0.00	$19,601.17
80	7/2027	$69.42	$40.82	$110.24	$0.00	$19,560.35
81	8/2027	$69.28	$40.97	$110.24	$0.00	$19,519.38
82	9/2027	$69.13	$41.11	$110.24	$0.00	$19,478.27
83	10/2027	$68.99	$41.26	$110.24	$0.00	$19,437.01
84	11/2027	$68.84	$41.40	$110.24	$0.00	$19,395.61
85	12/2027	$68.69	$41.55	$110.24	$0.00	$19,354.06
86	1/2028	$68.55	$41.70	$110.24	$0.00	$19,312.36
87	2/2028	$68.40	$41.85	$110.24	$0.00	$19,270.51
88	3/2028	$68.25	$41.99	$110.24	$0.00	$19,228.52
89	4/2028	$68.10	$42.14	$110.24	$0.00	$19,186.37
90	5/2028	$67.95	$42.29	$110.24	$0.00	$19,144.08
91	6/2028	$67.80	$42.44	$110.24	$0.00	$19,101.64
92	7/2028	$67.65	$42.59	$110.24	$0.00	$19,059.05
93	8/2028	$67.50	$42.74	$110.24	$0.00	$19,016.31
94	9/2028	$67.35	$42.89	$110.24	$0.00	$18,973.41
95	10/2028	$67.20	$43.05	$110.24	$0.00	$18,930.37
96	11/2028	$67.05	$43.20	$110.24	$0.00	$18,887.17
97	12/2028	$66.89	$43.35	$110.24	$0.00	$18,843.82
98	1/2029	$66.74	$43.51	$110.24	$0.00	$18,800.31
99	2/2029	$66.58	$43.66	$110.24	$0.00	$18,756.65
100	3/2029	$66.43	$43.81	$110.24	$0.00	$18,712.84
101	4/2029	$66.27	$43.97	$110.24	$0.00	$18,668.87
102	5/2029	$66.12	$44.12	$110.24	$0.00	$18,624.74
103	6/2029	$65.96	$44.28	$110.24	$0.00	$18,580.46
104	7/2029	$65.81	$44.44	$110.24	$0.00	$18,536.02
105	8/2029	$65.65	$44.60	$110.24	$0.00	$18,491.43
106	9/2029	$65.49	$44.75	$110.24	$0.00	$18,446.68
107	10/2029	$65.33	$44.91	$110.24	$0.00	$18,401.76
108	11/2029	$65.17	$45.07	$110.24	$0.00	$18,356.69
109	12/2029	$65.01	$45.23	$110.24	$0.00	$18,311.46
110	1/2030	$64.85	$45.39	$110.24	$0.00	$18,266.07
111	2/2030	$64.69	$45.55	$110.24	$0.00	$18,220.52
112	3/2030	$64.53	$45.71	$110.24	$0.00	$18,174.81
113	4/2030	$64.37	$45.87	$110.24	$0.00	$18,128.93
114	5/2030	$64.21	$46.04	$110.24	$0.00	$18,082.90
115	6/2030	$64.04	$46.20	$110.24	$0.00	$18,036.70
116	7/2030	$63.88	$46.36	$110.24	$0.00	$17,990.33
117	8/2030	$63.72	$46.53	$110.24	$0.00	$17,943.80
118	9/2030	$63.55	$46.69	$110.24	$0.00	$17,897.11
119	10/2030	$63.39	$46.86	$110.24	$0.00	$17,850.25
120	11/2030	$63.22	$47.02	$110.24	$0.00	$17,803.23
121	12/2030	$63.05	$47.19	$110.24	$0.00	$17,756.04
122	1/2031	$62.89	$47.36	$110.24	$0.00	$17,708.68
123	2/2031	$62.72	$47.53	$110.24	$0.00	$17,661.15
124	3/2031	$62.55	$47.69	$110.24	$0.00	$17,613.46
125	4/2031	$62.38	$47.86	$110.24	$0.00	$17,565.60
126	5/2031	$62.21	$48.03	$110.24	$0.00	$17,517.57
127	6/2031	$62.04	$48.20	$110.24	$0.00	$17,469.36
128	7/2031	$61.87	$48.37	$110.24	$0.00	$17,420.99
129	8/2031	$61.70	$48.54	$110.24	$0.00	$17,372.45
130	9/2031	$61.53	$48.72	$110.24	$0.00	$17,323.73
131	10/2031	$61.35	$48.89	$110.24	$0.00	$17,274.84
132	11/2031	$61.18	$49.06	$110.24	$0.00	$17,225.78
133	12/2031	$61.01	$49.24	$110.24	$0.00	$17,176.54
134	1/2032	$60.83	$49.41	$110.24	$0.00	$17,127.13
135	2/2032	$60.66	$49.59	$110.24	$0.00	$17,077.55
136	3/2032	$60.48	$49.76	$110.24	$0.00	$17,027.79
137	4/2032	$60.31	$49.94	$110.24	$0.00	$16,977.85
138	5/2032	$60.13	$50.11	$110.24	$0.00	$16,927.74
139	6/2032	$59.95	$50.29	$110.24	$0.00	$16,877.45
140	7/2032	$59.77	$50.47	$110.24	$0.00	$16,826.98
141	8/2032	$59.60	$50.65	$110.24	$0.00	$16,776.33
142	9/2032	$59.42	$50.83	$110.24	$0.00	$16,725.50
143	10/2032	$59.24	$51.01	$110.24	$0.00	$16,674.49
144	11/2032	$59.06	$51.19	$110.24	$0.00	$16,623.30
145	12/2032	$58.87	$51.37	$110.24	$0.00	$16,571.93
146	1/2033	$58.69	$51.55	$110.24	$0.00	$16,520.38
147	2/2033	$58.51	$51.73	$110.24	$0.00	$16,468.65
148	3/2033	$58.33	$51.92	$110.24	$0.00	$16,416.73
149	4/2033	$58.14	$52.10	$110.24	$0.00	$16,364.63
150	5/2033	$57.96	$52.29	$110.24	$0.00	$16,312.35
151	6/2033	$57.77	$52.47	$110.24	$0.00	$16,259.87
152	7/2033	$57.59	$52.66	$110.24	$0.00	$16,207.22
153	8/2033	$57.40	$52.84	$110.24	$0.00	$16,154.37
154	9/2033	$57.21	$53.03	$110.24	$0.00	$16,101.34
155	10/2033	$57.03	$53.22	$110.24	$0.00	$16,048.13
156	11/2033	$56.84	$53.41	$110.24	$0.00	$15,994.72
157	12/2033	$56.65	$53.60	$110.24	$0.00	$15,941.12
158	1/2034	$56.46	$53.79	$110.24	$0.00	$15,887.34
159	2/2034	$56.27	$53.98	$110.24	$0.00	$15,833.36
160	3/2034	$56.08	$54.17	$110.24	$0.00	$15,779.19
161	4/2034	$55.88	$54.36	$110.24	$0.00	$15,724.84
162	5/2034	$55.69	$54.55	$110.24	$0.00	$15,670.28
163	6/2034	$55.50	$54.74	$110.24	$0.00	$15,615.54
164	7/2034	$55.31	$54.94	$110.24	$0.00	$15,560.60
165	8/2034	$55.11	$55.13	$110.24	$0.00	$15,505.47
166	9/2034	$54.92	$55.33	$110.24	$0.00	$15,450.14
167	10/2034	$54.72	$55.52	$110.24	$0.00	$15,394.61
168	11/2034	$54.52	$55.72	$110.24	$0.00	$15,338.89
169	12/2034	$54.33	$55.92	$110.24	$0.00	$15,282.97
170	1/2035	$54.13	$56.12	$110.24	$0.00	$15,226.86
171	2/2035	$53.93	$56.32	$110.24	$0.00	$15,170.54
172	3/2035	$53.73	$56.51	$110.24	$0.00	$15,114.03
173	4/2035	$53.53	$56.71	$110.24	$0.00	$15,057.31
174	5/2035	$53.33	$56.92	$110.24	$0.00	$15,000.40
175	6/2035	$53.13	$57.12	$110.24	$0.00	$14,943.28
176	7/2035	$52.92	$57.32	$110.24	$0.00	$14,885.96
177	8/2035	$52.72	$57.52	$110.24	$0.00	$14,828.44
178	9/2035	$52.52	$57.73	$110.24	$0.00	$14,770.71
179	10/2035	$52.31	$57.93	$110.24	$0.00	$14,712.78
180	11/2035	$52.11	$58.14	$110.24	$0.00	$14,654.64
181	12/2035	$51.90	$58.34	$110.24	$0.00	$14,596.30
182	1/2036	$51.70	$58.55	$110.24	$0.00	$14,537.75
183	2/2036	$51.49	$58.76	$110.24	$0.00	$14,479.00
184	3/2036	$51.28	$58.96	$110.24	$0.00	$14,420.03
185	4/2036	$51.07	$59.17	$110.24	$0.00	$14,360.86
186	5/2036	$50.86	$59.38	$110.24	$0.00	$14,301.48
187	6/2036	$50.65	$59.59	$110.24	$0.00	$14,241.89
188	7/2036	$50.44	$59.80	$110.24	$0.00	$14,182.08
189	8/2036	$50.23	$60.02	$110.24	$0.00	$14,122.07
190	9/2036	$50.02	$60.23	$110.24	$0.00	$14,061.84
191	10/2036	$49.80	$60.44	$110.24	$0.00	$14,001.40
192	11/2036	$49.59	$60.66	$110.24	$0.00	$13,940.74
193	12/2036	$49.37	$60.87	$110.24	$0.00	$13,879.87
194	1/2037	$49.16	$61.09	$110.24	$0.00	$13,818.79
195	2/2037	$48.94	$61.30	$110.24	$0.00	$13,757.48
196	3/2037	$48.72	$61.52	$110.24	$0.00	$13,695.97
197	4/2037	$48.51	$61.74	$110.24	$0.00	$13,634.23
198	5/2037	$48.29	$61.96	$110.24	$0.00	$13,572.27
199	6/2037	$48.07	$62.18	$110.24	$0.00	$13,510.10
200	7/2037	$47.85	$62.40	$110.24	$0.00	$13,447.70
201	8/2037	$47.63	$62.62	$110.24	$0.00	$13,385.09
202	9/2037	$47.41	$62.84	$110.24	$0.00	$13,322.25
203	10/2037	$47.18	$63.06	$110.24	$0.00	$13,259.19
204	11/2037	$46.96	$63.28	$110.24	$0.00	$13,195.90
205	12/2037	$46.74	$63.51	$110.24	$0.00	$13,132.39
206	1/2038	$46.51	$63.73	$110.24	$0.00	$13,068.66
207	2/2038	$46.28	$63.96	$110.24	$0.00	$13,004.70
208	3/2038	$46.06	$64.19	$110.24	$0.00	$12,940.52
209	4/2038	$45.83	$64.41	$110.24	$0.00	$12,876.10
210	5/2038	$45.60	$64.64	$110.24	$0.00	$12,811.46
211	6/2038	$45.37	$64.87	$110.24	$0.00	$12,746.59
212	7/2038	$45.14	$65.10	$110.24	$0.00	$12,681.49
213	8/2038	$44.91	$65.33	$110.24	$0.00	$12,616.16
214	9/2038	$44.68	$65.56	$110.24	$0.00	$12,550.60
215	10/2038	$44.45	$65.79	$110.24	$0.00	$12,484.81
216	11/2038	$44.22	$66.03	$110.24	$0.00	$12,418.78
217	12/2038	$43.98	$66.26	$110.24	$0.00	$12,352.52
218	1/2039	$43.75	$66.50	$110.24	$0.00	$12,286.03
219	2/2039	$43.51	$66.73	$110.24	$0.00	$12,219.29
220	3/2039	$43.28	$66.97	$110.24	$0.00	$12,152.33
221	4/2039	$43.04	$67.20	$110.24	$0.00	$12,085.12
222	5/2039	$42.80	$67.44	$110.24	$0.00	$12,017.68
223	6/2039	$42.56	$67.68	$110.24	$0.00	$11,950.00
224	7/2039	$42.32	$67.92	$110.24	$0.00	$11,882.08
225	8/2039	$42.08	$68.16	$110.24	$0.00	$11,813.92
226	9/2039	$41.84	$68.40	$110.24	$0.00	$11,745.52
227	10/2039	$41.60	$68.65	$110.24	$0.00	$11,676.87
228	11/2039	$41.36	$68.89	$110.24	$0.00	$11,607.98
229	12/2039	$41.11	$69.13	$110.24	$0.00	$11,538.85
230	1/2040	$40.87	$69.38	$110.24	$0.00	$11,469.47
231	2/2040	$40.62	$69.62	$110.24	$0.00	$11,399.85
232	3/2040	$40.37	$69.87	$110.24	$0.00	$11,329.98
233	4/2040	$40.13	$70.12	$110.24	$0.00	$11,259.86
234	5/2040	$39.88	$70.37	$110.24	$0.00	$11,189.50
235	6/2040	$39.63	$70.61	$110.24	$0.00	$11,118.88
236	7/2040	$39.38	$70.86	$110.24	$0.00	$11,048.02
237	8/2040	$39.13	$71.12	$110.24	$0.00	$10,976.91
238	9/2040	$38.88	$71.37	$110.24	$0.00	$10,905.54
239	10/2040	$38.62	$71.62	$110.24	$0.00	$10,833.92
240	11/2040	$38.37	$71.87	$110.24	$0.00	$10,762.04
241	12/2040	$38.12	$72.13	$110.24	$0.00	$10,689.92
242	1/2041	$37.86	$72.38	$110.24	$0.00	$10,617.53
243	2/2041	$37.60	$72.64	$110.24	$0.00	$10,544.89
244	3/2041	$37.35	$72.90	$110.24	$0.00	$10,472.00
245	4/2041	$37.09	$73.16	$110.24	$0.00	$10,398.84
246	5/2041	$36.83	$73.41	$110.24	$0.00	$10,325.43
247	6/2041	$36.57	$73.67	$110.24	$0.00	$10,251.75
248	7/2041	$36.31	$73.94	$110.24	$0.00	$10,177.82
249	8/2041	$36.05	$74.20	$110.24	$0.00	$10,103.62
250	9/2041	$35.78	$74.46	$110.24	$0.00	$10,029.16
251	10/2041	$35.52	$74.72	$110.24	$0.00	$9,954.43
252	11/2041	$35.26	$74.99	$110.24	$0.00	$9,879.45
253	12/2041	$34.99	$75.25	$110.24	$0.00	$9,804.19
254	1/2042	$34.72	$75.52	$110.24	$0.00	$9,728.67
255	2/2042	$34.46	$75.79	$110.24	$0.00	$9,652.88
256	3/2042	$34.19	$76.06	$110.24	$0.00	$9,576.83
257	4/2042	$33.92	$76.33	$110.24	$0.00	$9,500.50
258	5/2042	$33.65	$76.60	$110.24	$0.00	$9,423.91
259	6/2042	$33.38	$76.87	$110.24	$0.00	$9,347.04
260	7/2042	$33.10	$77.14	$110.24	$0.00	$9,269.90
261	8/2042	$32.83	$77.41	$110.24	$0.00	$9,192.49
262	9/2042	$32.56	$77.69	$110.24	$0.00	$9,114.80
263	10/2042	$32.28	$77.96	$110.24	$0.00	$9,036.84
264	11/2042	$32.01	$78.24	$110.24	$0.00	$8,958.60
265	12/2042	$31.73	$78.52	$110.24	$0.00	$8,880.08
266	1/2043	$31.45	$78.79	$110.24	$0.00	$8,801.29
267	2/2043	$31.17	$79.07	$110.24	$0.00	$8,722.22
268	3/2043	$30.89	$79.35	$110.24	$0.00	$8,642.86
269	4/2043	$30.61	$79.63	$110.24	$0.00	$8,563.23
270	5/2043	$30.33	$79.92	$110.24	$0.00	$8,483.31
271	6/2043	$30.05	$80.20	$110.24	$0.00	$8,403.12
272	7/2043	$29.76	$80.48	$110.24	$0.00	$8,322.63
273	8/2043	$29.48	$80.77	$110.24	$0.00	$8,241.87
274	9/2043	$29.19	$81.05	$110.24	$0.00	$8,160.81
275	10/2043	$28.90	$81.34	$110.24	$0.00	$8,079.47
276	11/2043	$28.61	$81.63	$110.24	$0.00	$7,997.84
277	12/2043	$28.33	$81.92	$110.24	$0.00	$7,915.92
278	1/2044	$28.04	$82.21	$110.24	$0.00	$7,833.72
279	2/2044	$27.74	$82.50	$110.24	$0.00	$7,751.22
280	3/2044	$27.45	$82.79	$110.24	$0.00	$7,668.43
281	4/2044	$27.16	$83.08	$110.24	$0.00	$7,585.34
282	5/2044	$26.86	$83.38	$110.24	$0.00	$7,501.96
283	6/2044	$26.57	$83.67	$110.24	$0.00	$7,418.29
284	7/2044	$26.27	$83.97	$110.24	$0.00	$7,334.32
285	8/2044	$25.98	$84.27	$110.24	$0.00	$7,250.05
286	9/2044	$25.68	$84.57	$110.24	$0.00	$7,165.48
287	10/2044	$25.38	$84.87	$110.24	$0.00	$7,080.62
288	11/2044	$25.08	$85.17	$110.24	$0.00	$6,995.45
289	12/2044	$24.78	$85.47	$110.24	$0.00	$6,909.98
290	1/2045	$24.47	$85.77	$110.24	$0.00	$6,824.21
291	2/2045	$24.17	$86.07	$110.24	$0.00	$6,738.14
292	3/2045	$23.86	$86.38	$110.24	$0.00	$6,651.76
293	4/2045	$23.56	$86.69	$110.24	$0.00	$6,565.07
294	5/2045	$23.25	$86.99	$110.24	$0.00	$6,478.08
295	6/2045	$22.94	$87.30	$110.24	$0.00	$6,390.78
296	7/2045	$22.63	$87.61	$110.24	$0.00	$6,303.17
297	8/2045	$22.32	$87.92	$110.24	$0.00	$6,215.25
298	9/2045	$22.01	$88.23	$110.24	$0.00	$6,127.02
299	10/2045	$21.70	$88.54	$110.24	$0.00	$6,038.47
300	11/2045	$21.39	$88.86	$110.24	$0.00	$5,949.62
301	12/2045	$21.07	$89.17	$110.24	$0.00	$5,860.44
302	1/2046	$20.76	$89.49	$110.24	$0.00	$5,770.96
303	2/2046	$20.44	$89.80	$110.24	$0.00	$5,681.15
304	3/2046	$20.12	$90.12	$110.24	$0.00	$5,591.03
305	4/2046	$19.80	$90.44	$110.24	$0.00	$5,500.59
306	5/2046	$19.48	$90.76	$110.24	$0.00	$5,409.82
307	6/2046	$19.16	$91.08	$110.24	$0.00	$5,318.74
308	7/2046	$18.84	$91.41	$110.24	$0.00	$5,227.33
309	8/2046	$18.51	$91.73	$110.24	$0.00	$5,135.60
310	9/2046	$18.19	$92.06	$110.24	$0.00	$5,043.55
311	10/2046	$17.86	$92.38	$110.24	$0.00	$4,951.17
312	11/2046	$17.54	$92.71	$110.24	$0.00	$4,858.46
313	12/2046	$17.21	$93.04	$110.24	$0.00	$4,765.42
314	1/2047	$16.88	$93.37	$110.24	$0.00	$4,672.05
315	2/2047	$16.55	$93.70	$110.24	$0.00	$4,578.36
316	3/2047	$16.22	$94.03	$110.24	$0.00	$4,484.33
317	4/2047	$15.88	$94.36	$110.24	$0.00	$4,389.97
318	5/2047	$15.55	$94.70	$110.24	$0.00	$4,295.27
319	6/2047	$15.21	$95.03	$110.24	$0.00	$4,200.24
320	7/2047	$14.88	$95.37	$110.24	$0.00	$4,104.87
321	8/2047	$14.54	$95.71	$110.24	$0.00	$4,009.17
322	9/2047	$14.20	$96.04	$110.24	$0.00	$3,913.12
323	10/2047	$13.86	$96.38	$110.24	$0.00	$3,816.74
324	11/2047	$13.52	$96.73	$110.24	$0.00	$3,720.01
325	12/2047	$13.18	$97.07	$110.24	$0.00	$3,622.94
326	1/2048	$12.83	$97.41	$110.24	$0.00	$3,525.53
327	2/2048	$12.49	$97.76	$110.24	$0.00	$3,427.77
328	3/2048	$12.14	$98.10	$110.24	$0.00	$3,329.67
329	4/2048	$11.79	$98.45	$110.24	$0.00	$3,231.22
330	5/2048	$11.44	$98.80	$110.24	$0.00	$3,132.42
331	6/2048	$11.09	$99.15	$110.24	$0.00	$3,033.27
332	7/2048	$10.74	$99.50	$110.24	$0.00	$2,933.77
333	8/2048	$10.39	$99.85	$110.24	$0.00	$2,833.91
334	9/2048	$10.04	$100.21	$110.24	$0.00	$2,733.71
335	10/2048	$9.68	$100.56	$110.24	$0.00	$2,633.14
336	11/2048	$9.33	$100.92	$110.24	$0.00	$2,532.23
337	12/2048	$8.97	$101.28	$110.24	$0.00	$2,430.95
338	1/2049	$8.61	$101.63	$110.24	$0.00	$2,329.32
339	2/2049	$8.25	$101.99	$110.24	$0.00	$2,227.32
340	3/2049	$7.89	$102.36	$110.24	$0.00	$2,124.97
341	4/2049	$7.53	$102.72	$110.24	$0.00	$2,022.25
342	5/2049	$7.16	$103.08	$110.24	$0.00	$1,919.17
343	6/2049	$6.80	$103.45	$110.24	$0.00	$1,815.72
344	7/2049	$6.43	$103.81	$110.24	$0.00	$1,711.91
345	8/2049	$6.06	$104.18	$110.24	$0.00	$1,607.73
346	9/2049	$5.69	$104.55	$110.24	$0.00	$1,503.18
347	10/2049	$5.32	$104.92	$110.24	$0.00	$1,398.26
348	11/2049	$4.95	$105.29	$110.24	$0.00	$1,292.97
349	12/2049	$4.58	$105.66	$110.24	$0.00	$1,187.30
350	1/2050	$4.21	$106.04	$110.24	$0.00	$1,081.26
351	2/2050	$3.83	$106.41	$110.24	$0.00	$974.85
352	3/2050	$3.45	$106.79	$110.24	$0.00	$868.06
353	4/2050	$3.07	$107.17	$110.24	$0.00	$760.89
354	5/2050	$2.69	$107.55	$110.24	$0.00	$653.34
355	6/2050	$2.31	$107.93	$110.24	$0.00	$545.41
356	7/2050	$1.93	$108.31	$110.24	$0.00	$437.10
357	8/2050	$1.55	$108.70	$110.24	$0.00	$328.40
358	9/2050	$1.16	$109.08	$110.24	$0.00	$219.32
359	10/2050	$0.78	$109.47	$110.24	$0.00	$109.85
360	11/2050	$0.39	$109.85	$110.24	$0.00	$0.00
Totals:		$17,277.74	$22,410.00	$39,687.74