Loan Amortization

Monthly P/I:	$132.38	Total Interest:	$20,747.17
Monthly T/I:	$0.00	Total Principal:	$26,910.00
Payment:	$132.38	Total P/I:	$47,657.17

This information was calculated for a 30 year loan of $29,900.00 with a downpayment of $2,990.00 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	7/2023	$95.31	$37.07	$132.38	$0.00	$26,872.93
2	8/2023	$95.17	$37.21	$132.38	$0.00	$26,835.72
3	9/2023	$95.04	$37.34	$132.38	$0.00	$26,798.38
4	10/2023	$94.91	$37.47	$132.38	$0.00	$26,760.91
5	11/2023	$94.78	$37.60	$132.38	$0.00	$26,723.31
6	12/2023	$94.65	$37.74	$132.38	$0.00	$26,685.57
7	1/2024	$94.51	$37.87	$132.38	$0.00	$26,647.70
8	2/2024	$94.38	$38.00	$132.38	$0.00	$26,609.70
9	3/2024	$94.24	$38.14	$132.38	$0.00	$26,571.56
10	4/2024	$94.11	$38.27	$132.38	$0.00	$26,533.29
11	5/2024	$93.97	$38.41	$132.38	$0.00	$26,494.88
12	6/2024	$93.84	$38.54	$132.38	$0.00	$26,456.33
13	7/2024	$93.70	$38.68	$132.38	$0.00	$26,417.65
14	8/2024	$93.56	$38.82	$132.38	$0.00	$26,378.83
15	9/2024	$93.43	$38.96	$132.38	$0.00	$26,339.88
16	10/2024	$93.29	$39.09	$132.38	$0.00	$26,300.78
17	11/2024	$93.15	$39.23	$132.38	$0.00	$26,261.55
18	12/2024	$93.01	$39.37	$132.38	$0.00	$26,222.18
19	1/2025	$92.87	$39.51	$132.38	$0.00	$26,182.67
20	2/2025	$92.73	$39.65	$132.38	$0.00	$26,143.02
21	3/2025	$92.59	$39.79	$132.38	$0.00	$26,103.23
22	4/2025	$92.45	$39.93	$132.38	$0.00	$26,063.29
23	5/2025	$92.31	$40.07	$132.38	$0.00	$26,023.22
24	6/2025	$92.17	$40.22	$132.38	$0.00	$25,983.01
25	7/2025	$92.02	$40.36	$132.38	$0.00	$25,942.65
26	8/2025	$91.88	$40.50	$132.38	$0.00	$25,902.15
27	9/2025	$91.74	$40.64	$132.38	$0.00	$25,861.50
28	10/2025	$91.59	$40.79	$132.38	$0.00	$25,820.71
29	11/2025	$91.45	$40.93	$132.38	$0.00	$25,779.78
30	12/2025	$91.30	$41.08	$132.38	$0.00	$25,738.70
31	1/2026	$91.16	$41.22	$132.38	$0.00	$25,697.48
32	2/2026	$91.01	$41.37	$132.38	$0.00	$25,656.11
33	3/2026	$90.87	$41.52	$132.38	$0.00	$25,614.60
34	4/2026	$90.72	$41.66	$132.38	$0.00	$25,572.93
35	5/2026	$90.57	$41.81	$132.38	$0.00	$25,531.12
36	6/2026	$90.42	$41.96	$132.38	$0.00	$25,489.17
37	7/2026	$90.27	$42.11	$132.38	$0.00	$25,447.06
38	8/2026	$90.12	$42.26	$132.38	$0.00	$25,404.80
39	9/2026	$89.98	$42.41	$132.38	$0.00	$25,362.40
40	10/2026	$89.83	$42.56	$132.38	$0.00	$25,319.84
41	11/2026	$89.67	$42.71	$132.38	$0.00	$25,277.13
42	12/2026	$89.52	$42.86	$132.38	$0.00	$25,234.28
43	1/2027	$89.37	$43.01	$132.38	$0.00	$25,191.27
44	2/2027	$89.22	$43.16	$132.38	$0.00	$25,148.10
45	3/2027	$89.07	$43.31	$132.38	$0.00	$25,104.79
46	4/2027	$88.91	$43.47	$132.38	$0.00	$25,061.32
47	5/2027	$88.76	$43.62	$132.38	$0.00	$25,017.70
48	6/2027	$88.60	$43.78	$132.38	$0.00	$24,973.92
49	7/2027	$88.45	$43.93	$132.38	$0.00	$24,929.99
50	8/2027	$88.29	$44.09	$132.38	$0.00	$24,885.90
51	9/2027	$88.14	$44.24	$132.38	$0.00	$24,841.66
52	10/2027	$87.98	$44.40	$132.38	$0.00	$24,797.26
53	11/2027	$87.82	$44.56	$132.38	$0.00	$24,752.70
54	12/2027	$87.67	$44.72	$132.38	$0.00	$24,707.99
55	1/2028	$87.51	$44.87	$132.38	$0.00	$24,663.11
56	2/2028	$87.35	$45.03	$132.38	$0.00	$24,618.08
57	3/2028	$87.19	$45.19	$132.38	$0.00	$24,572.89
58	4/2028	$87.03	$45.35	$132.38	$0.00	$24,527.54
59	5/2028	$86.87	$45.51	$132.38	$0.00	$24,482.03
60	6/2028	$86.71	$45.67	$132.38	$0.00	$24,436.35
61	7/2028	$86.55	$45.84	$132.38	$0.00	$24,390.52
62	8/2028	$86.38	$46.00	$132.38	$0.00	$24,344.52
63	9/2028	$86.22	$46.16	$132.38	$0.00	$24,298.36
64	10/2028	$86.06	$46.32	$132.38	$0.00	$24,252.03
65	11/2028	$85.89	$46.49	$132.38	$0.00	$24,205.54
66	12/2028	$85.73	$46.65	$132.38	$0.00	$24,158.89
67	1/2029	$85.56	$46.82	$132.38	$0.00	$24,112.07
68	2/2029	$85.40	$46.98	$132.38	$0.00	$24,065.09
69	3/2029	$85.23	$47.15	$132.38	$0.00	$24,017.94
70	4/2029	$85.06	$47.32	$132.38	$0.00	$23,970.62
71	5/2029	$84.90	$47.49	$132.38	$0.00	$23,923.14
72	6/2029	$84.73	$47.65	$132.38	$0.00	$23,875.48
73	7/2029	$84.56	$47.82	$132.38	$0.00	$23,827.66
74	8/2029	$84.39	$47.99	$132.38	$0.00	$23,779.67
75	9/2029	$84.22	$48.16	$132.38	$0.00	$23,731.51
76	10/2029	$84.05	$48.33	$132.38	$0.00	$23,683.18
77	11/2029	$83.88	$48.50	$132.38	$0.00	$23,634.67
78	12/2029	$83.71	$48.67	$132.38	$0.00	$23,586.00
79	1/2030	$83.53	$48.85	$132.38	$0.00	$23,537.15
80	2/2030	$83.36	$49.02	$132.38	$0.00	$23,488.13
81	3/2030	$83.19	$49.19	$132.38	$0.00	$23,438.94
82	4/2030	$83.01	$49.37	$132.38	$0.00	$23,389.57
83	5/2030	$82.84	$49.54	$132.38	$0.00	$23,340.02
84	6/2030	$82.66	$49.72	$132.38	$0.00	$23,290.31
85	7/2030	$82.49	$49.89	$132.38	$0.00	$23,240.41
86	8/2030	$82.31	$50.07	$132.38	$0.00	$23,190.34
87	9/2030	$82.13	$50.25	$132.38	$0.00	$23,140.09
88	10/2030	$81.95	$50.43	$132.38	$0.00	$23,089.67
89	11/2030	$81.78	$50.61	$132.38	$0.00	$23,039.06
90	12/2030	$81.60	$50.78	$132.38	$0.00	$22,988.28
91	1/2031	$81.42	$50.96	$132.38	$0.00	$22,937.31
92	2/2031	$81.24	$51.14	$132.38	$0.00	$22,886.17
93	3/2031	$81.06	$51.33	$132.38	$0.00	$22,834.84
94	4/2031	$80.87	$51.51	$132.38	$0.00	$22,783.33
95	5/2031	$80.69	$51.69	$132.38	$0.00	$22,731.64
96	6/2031	$80.51	$51.87	$132.38	$0.00	$22,679.77
97	7/2031	$80.32	$52.06	$132.38	$0.00	$22,627.71
98	8/2031	$80.14	$52.24	$132.38	$0.00	$22,575.47
99	9/2031	$79.95	$52.43	$132.38	$0.00	$22,523.05
100	10/2031	$79.77	$52.61	$132.38	$0.00	$22,470.43
101	11/2031	$79.58	$52.80	$132.38	$0.00	$22,417.64
102	12/2031	$79.40	$52.99	$132.38	$0.00	$22,364.65
103	1/2032	$79.21	$53.17	$132.38	$0.00	$22,311.48
104	2/2032	$79.02	$53.36	$132.38	$0.00	$22,258.12
105	3/2032	$78.83	$53.55	$132.38	$0.00	$22,204.57
106	4/2032	$78.64	$53.74	$132.38	$0.00	$22,150.83
107	5/2032	$78.45	$53.93	$132.38	$0.00	$22,096.90
108	6/2032	$78.26	$54.12	$132.38	$0.00	$22,042.78
109	7/2032	$78.07	$54.31	$132.38	$0.00	$21,988.46
110	8/2032	$77.88	$54.51	$132.38	$0.00	$21,933.96
111	9/2032	$77.68	$54.70	$132.38	$0.00	$21,879.26
112	10/2032	$77.49	$54.89	$132.38	$0.00	$21,824.37
113	11/2032	$77.29	$55.09	$132.38	$0.00	$21,769.28
114	12/2032	$77.10	$55.28	$132.38	$0.00	$21,714.00
115	1/2033	$76.90	$55.48	$132.38	$0.00	$21,658.52
116	2/2033	$76.71	$55.67	$132.38	$0.00	$21,602.85
117	3/2033	$76.51	$55.87	$132.38	$0.00	$21,546.98
118	4/2033	$76.31	$56.07	$132.38	$0.00	$21,490.91
119	5/2033	$76.11	$56.27	$132.38	$0.00	$21,434.64
120	6/2033	$75.91	$56.47	$132.38	$0.00	$21,378.17
121	7/2033	$75.71	$56.67	$132.38	$0.00	$21,321.51
122	8/2033	$75.51	$56.87	$132.38	$0.00	$21,264.64
123	9/2033	$75.31	$57.07	$132.38	$0.00	$21,207.57
124	10/2033	$75.11	$57.27	$132.38	$0.00	$21,150.30
125	11/2033	$74.91	$57.47	$132.38	$0.00	$21,092.83
126	12/2033	$74.70	$57.68	$132.38	$0.00	$21,035.15
127	1/2034	$74.50	$57.88	$132.38	$0.00	$20,977.27
128	2/2034	$74.29	$58.09	$132.38	$0.00	$20,919.18
129	3/2034	$74.09	$58.29	$132.38	$0.00	$20,860.89
130	4/2034	$73.88	$58.50	$132.38	$0.00	$20,802.39
131	5/2034	$73.68	$58.71	$132.38	$0.00	$20,743.68
132	6/2034	$73.47	$58.91	$132.38	$0.00	$20,684.77
133	7/2034	$73.26	$59.12	$132.38	$0.00	$20,625.65
134	8/2034	$73.05	$59.33	$132.38	$0.00	$20,566.32
135	9/2034	$72.84	$59.54	$132.38	$0.00	$20,506.77
136	10/2034	$72.63	$59.75	$132.38	$0.00	$20,447.02
137	11/2034	$72.42	$59.96	$132.38	$0.00	$20,387.06
138	12/2034	$72.20	$60.18	$132.38	$0.00	$20,326.88
139	1/2035	$71.99	$60.39	$132.38	$0.00	$20,266.49
140	2/2035	$71.78	$60.60	$132.38	$0.00	$20,205.89
141	3/2035	$71.56	$60.82	$132.38	$0.00	$20,145.07
142	4/2035	$71.35	$61.03	$132.38	$0.00	$20,084.03
143	5/2035	$71.13	$61.25	$132.38	$0.00	$20,022.78
144	6/2035	$70.91	$61.47	$132.38	$0.00	$19,961.32
145	7/2035	$70.70	$61.68	$132.38	$0.00	$19,899.63
146	8/2035	$70.48	$61.90	$132.38	$0.00	$19,837.73
147	9/2035	$70.26	$62.12	$132.38	$0.00	$19,775.61
148	10/2035	$70.04	$62.34	$132.38	$0.00	$19,713.26
149	11/2035	$69.82	$62.56	$132.38	$0.00	$19,650.70
150	12/2035	$69.60	$62.78	$132.38	$0.00	$19,587.92
151	1/2036	$69.37	$63.01	$132.38	$0.00	$19,524.91
152	2/2036	$69.15	$63.23	$132.38	$0.00	$19,461.68
153	3/2036	$68.93	$63.45	$132.38	$0.00	$19,398.22
154	4/2036	$68.70	$63.68	$132.38	$0.00	$19,334.55
155	5/2036	$68.48	$63.90	$132.38	$0.00	$19,270.64
156	6/2036	$68.25	$64.13	$132.38	$0.00	$19,206.51
157	7/2036	$68.02	$64.36	$132.38	$0.00	$19,142.15
158	8/2036	$67.80	$64.59	$132.38	$0.00	$19,077.57
159	9/2036	$67.57	$64.81	$132.38	$0.00	$19,012.75
160	10/2036	$67.34	$65.04	$132.38	$0.00	$18,947.71
161	11/2036	$67.11	$65.27	$132.38	$0.00	$18,882.43
162	12/2036	$66.88	$65.51	$132.38	$0.00	$18,816.93
163	1/2037	$66.64	$65.74	$132.38	$0.00	$18,751.19
164	2/2037	$66.41	$65.97	$132.38	$0.00	$18,685.22
165	3/2037	$66.18	$66.20	$132.38	$0.00	$18,619.01
166	4/2037	$65.94	$66.44	$132.38	$0.00	$18,552.58
167	5/2037	$65.71	$66.67	$132.38	$0.00	$18,485.90
168	6/2037	$65.47	$66.91	$132.38	$0.00	$18,418.99
169	7/2037	$65.23	$67.15	$132.38	$0.00	$18,351.85
170	8/2037	$65.00	$67.38	$132.38	$0.00	$18,284.46
171	9/2037	$64.76	$67.62	$132.38	$0.00	$18,216.84
172	10/2037	$64.52	$67.86	$132.38	$0.00	$18,148.97
173	11/2037	$64.28	$68.10	$132.38	$0.00	$18,080.87
174	12/2037	$64.04	$68.34	$132.38	$0.00	$18,012.53
175	1/2038	$63.79	$68.59	$132.38	$0.00	$17,943.94
176	2/2038	$63.55	$68.83	$132.38	$0.00	$17,875.11
177	3/2038	$63.31	$69.07	$132.38	$0.00	$17,806.04
178	4/2038	$63.06	$69.32	$132.38	$0.00	$17,736.72
179	5/2038	$62.82	$69.56	$132.38	$0.00	$17,667.15
180	6/2038	$62.57	$69.81	$132.38	$0.00	$17,597.34
181	7/2038	$62.32	$70.06	$132.38	$0.00	$17,527.29
182	8/2038	$62.08	$70.31	$132.38	$0.00	$17,456.98
183	9/2038	$61.83	$70.55	$132.38	$0.00	$17,386.43
184	10/2038	$61.58	$70.80	$132.38	$0.00	$17,315.62
185	11/2038	$61.33	$71.05	$132.38	$0.00	$17,244.57
186	12/2038	$61.07	$71.31	$132.38	$0.00	$17,173.26
187	1/2039	$60.82	$71.56	$132.38	$0.00	$17,101.70
188	2/2039	$60.57	$71.81	$132.38	$0.00	$17,029.89
189	3/2039	$60.31	$72.07	$132.38	$0.00	$16,957.82
190	4/2039	$60.06	$72.32	$132.38	$0.00	$16,885.50
191	5/2039	$59.80	$72.58	$132.38	$0.00	$16,812.92
192	6/2039	$59.55	$72.84	$132.38	$0.00	$16,740.09
193	7/2039	$59.29	$73.09	$132.38	$0.00	$16,667.00
194	8/2039	$59.03	$73.35	$132.38	$0.00	$16,593.64
195	9/2039	$58.77	$73.61	$132.38	$0.00	$16,520.03
196	10/2039	$58.51	$73.87	$132.38	$0.00	$16,446.16
197	11/2039	$58.25	$74.13	$132.38	$0.00	$16,372.02
198	12/2039	$57.98	$74.40	$132.38	$0.00	$16,297.63
199	1/2040	$57.72	$74.66	$132.38	$0.00	$16,222.97
200	2/2040	$57.46	$74.92	$132.38	$0.00	$16,148.04
201	3/2040	$57.19	$75.19	$132.38	$0.00	$16,072.85
202	4/2040	$56.92	$75.46	$132.38	$0.00	$15,997.40
203	5/2040	$56.66	$75.72	$132.38	$0.00	$15,921.67
204	6/2040	$56.39	$75.99	$132.38	$0.00	$15,845.68
205	7/2040	$56.12	$76.26	$132.38	$0.00	$15,769.42
206	8/2040	$55.85	$76.53	$132.38	$0.00	$15,692.89
207	9/2040	$55.58	$76.80	$132.38	$0.00	$15,616.09
208	10/2040	$55.31	$77.07	$132.38	$0.00	$15,539.01
209	11/2040	$55.03	$77.35	$132.38	$0.00	$15,461.67
210	12/2040	$54.76	$77.62	$132.38	$0.00	$15,384.05
211	1/2041	$54.49	$77.90	$132.38	$0.00	$15,306.15
212	2/2041	$54.21	$78.17	$132.38	$0.00	$15,227.98
213	3/2041	$53.93	$78.45	$132.38	$0.00	$15,149.53
214	4/2041	$53.65	$78.73	$132.38	$0.00	$15,070.80
215	5/2041	$53.38	$79.01	$132.38	$0.00	$14,991.80
216	6/2041	$53.10	$79.29	$132.38	$0.00	$14,912.51
217	7/2041	$52.82	$79.57	$132.38	$0.00	$14,832.95
218	8/2041	$52.53	$79.85	$132.38	$0.00	$14,753.10
219	9/2041	$52.25	$80.13	$132.38	$0.00	$14,672.97
220	10/2041	$51.97	$80.41	$132.38	$0.00	$14,592.55
221	11/2041	$51.68	$80.70	$132.38	$0.00	$14,511.86
222	12/2041	$51.40	$80.98	$132.38	$0.00	$14,430.87
223	1/2042	$51.11	$81.27	$132.38	$0.00	$14,349.60
224	2/2042	$50.82	$81.56	$132.38	$0.00	$14,268.04
225	3/2042	$50.53	$81.85	$132.38	$0.00	$14,186.19
226	4/2042	$50.24	$82.14	$132.38	$0.00	$14,104.05
227	5/2042	$49.95	$82.43	$132.38	$0.00	$14,021.62
228	6/2042	$49.66	$82.72	$132.38	$0.00	$13,938.90
229	7/2042	$49.37	$83.01	$132.38	$0.00	$13,855.89
230	8/2042	$49.07	$83.31	$132.38	$0.00	$13,772.58
231	9/2042	$48.78	$83.60	$132.38	$0.00	$13,688.98
232	10/2042	$48.48	$83.90	$132.38	$0.00	$13,605.08
233	11/2042	$48.18	$84.20	$132.38	$0.00	$13,520.88
234	12/2042	$47.89	$84.49	$132.38	$0.00	$13,436.39
235	1/2043	$47.59	$84.79	$132.38	$0.00	$13,351.59
236	2/2043	$47.29	$85.09	$132.38	$0.00	$13,266.50
237	3/2043	$46.99	$85.40	$132.38	$0.00	$13,181.10
238	4/2043	$46.68	$85.70	$132.38	$0.00	$13,095.41
239	5/2043	$46.38	$86.00	$132.38	$0.00	$13,009.40
240	6/2043	$46.07	$86.31	$132.38	$0.00	$12,923.10
241	7/2043	$45.77	$86.61	$132.38	$0.00	$12,836.49
242	8/2043	$45.46	$86.92	$132.38	$0.00	$12,749.57
243	9/2043	$45.15	$87.23	$132.38	$0.00	$12,662.34
244	10/2043	$44.85	$87.54	$132.38	$0.00	$12,574.81
245	11/2043	$44.54	$87.85	$132.38	$0.00	$12,486.96
246	12/2043	$44.22	$88.16	$132.38	$0.00	$12,398.80
247	1/2044	$43.91	$88.47	$132.38	$0.00	$12,310.34
248	2/2044	$43.60	$88.78	$132.38	$0.00	$12,221.55
249	3/2044	$43.28	$89.10	$132.38	$0.00	$12,132.46
250	4/2044	$42.97	$89.41	$132.38	$0.00	$12,043.05
251	5/2044	$42.65	$89.73	$132.38	$0.00	$11,953.32
252	6/2044	$42.33	$90.05	$132.38	$0.00	$11,863.27
253	7/2044	$42.02	$90.37	$132.38	$0.00	$11,772.91
254	8/2044	$41.70	$90.69	$132.38	$0.00	$11,682.22
255	9/2044	$41.37	$91.01	$132.38	$0.00	$11,591.21
256	10/2044	$41.05	$91.33	$132.38	$0.00	$11,499.88
257	11/2044	$40.73	$91.65	$132.38	$0.00	$11,408.23
258	12/2044	$40.40	$91.98	$132.38	$0.00	$11,316.26
259	1/2045	$40.08	$92.30	$132.38	$0.00	$11,223.95
260	2/2045	$39.75	$92.63	$132.38	$0.00	$11,131.32
261	3/2045	$39.42	$92.96	$132.38	$0.00	$11,038.37
262	4/2045	$39.09	$93.29	$132.38	$0.00	$10,945.08
263	5/2045	$38.76	$93.62	$132.38	$0.00	$10,851.46
264	6/2045	$38.43	$93.95	$132.38	$0.00	$10,757.51
265	7/2045	$38.10	$94.28	$132.38	$0.00	$10,663.23
266	8/2045	$37.77	$94.62	$132.38	$0.00	$10,568.62
267	9/2045	$37.43	$94.95	$132.38	$0.00	$10,473.67
268	10/2045	$37.09	$95.29	$132.38	$0.00	$10,378.38
269	11/2045	$36.76	$95.62	$132.38	$0.00	$10,282.75
270	12/2045	$36.42	$95.96	$132.38	$0.00	$10,186.79
271	1/2046	$36.08	$96.30	$132.38	$0.00	$10,090.49
272	2/2046	$35.74	$96.64	$132.38	$0.00	$9,993.84
273	3/2046	$35.39	$96.99	$132.38	$0.00	$9,896.86
274	4/2046	$35.05	$97.33	$132.38	$0.00	$9,799.53
275	5/2046	$34.71	$97.67	$132.38	$0.00	$9,701.85
276	6/2046	$34.36	$98.02	$132.38	$0.00	$9,603.83
277	7/2046	$34.01	$98.37	$132.38	$0.00	$9,505.47
278	8/2046	$33.67	$98.72	$132.38	$0.00	$9,406.75
279	9/2046	$33.32	$99.07	$132.38	$0.00	$9,307.69
280	10/2046	$32.96	$99.42	$132.38	$0.00	$9,208.27
281	11/2046	$32.61	$99.77	$132.38	$0.00	$9,108.50
282	12/2046	$32.26	$100.12	$132.38	$0.00	$9,008.38
283	1/2047	$31.90	$100.48	$132.38	$0.00	$8,907.90
284	2/2047	$31.55	$100.83	$132.38	$0.00	$8,807.07
285	3/2047	$31.19	$101.19	$132.38	$0.00	$8,705.88
286	4/2047	$30.83	$101.55	$132.38	$0.00	$8,604.33
287	5/2047	$30.47	$101.91	$132.38	$0.00	$8,502.43
288	6/2047	$30.11	$102.27	$132.38	$0.00	$8,400.16
289	7/2047	$29.75	$102.63	$132.38	$0.00	$8,297.53
290	8/2047	$29.39	$102.99	$132.38	$0.00	$8,194.53
291	9/2047	$29.02	$103.36	$132.38	$0.00	$8,091.18
292	10/2047	$28.66	$103.72	$132.38	$0.00	$7,987.45
293	11/2047	$28.29	$104.09	$132.38	$0.00	$7,883.36
294	12/2047	$27.92	$104.46	$132.38	$0.00	$7,778.90
295	1/2048	$27.55	$104.83	$132.38	$0.00	$7,674.07
296	2/2048	$27.18	$105.20	$132.38	$0.00	$7,568.86
297	3/2048	$26.81	$105.57	$132.38	$0.00	$7,463.29
298	4/2048	$26.43	$105.95	$132.38	$0.00	$7,357.34
299	5/2048	$26.06	$106.32	$132.38	$0.00	$7,251.02
300	6/2048	$25.68	$106.70	$132.38	$0.00	$7,144.32
301	7/2048	$25.30	$107.08	$132.38	$0.00	$7,037.24
302	8/2048	$24.92	$107.46	$132.38	$0.00	$6,929.78
303	9/2048	$24.54	$107.84	$132.38	$0.00	$6,821.94
304	10/2048	$24.16	$108.22	$132.38	$0.00	$6,713.72
305	11/2048	$23.78	$108.60	$132.38	$0.00	$6,605.12
306	12/2048	$23.39	$108.99	$132.38	$0.00	$6,496.13
307	1/2049	$23.01	$109.37	$132.38	$0.00	$6,386.76
308	2/2049	$22.62	$109.76	$132.38	$0.00	$6,277.00
309	3/2049	$22.23	$110.15	$132.38	$0.00	$6,166.85
310	4/2049	$21.84	$110.54	$132.38	$0.00	$6,056.31
311	5/2049	$21.45	$110.93	$132.38	$0.00	$5,945.38
312	6/2049	$21.06	$111.32	$132.38	$0.00	$5,834.05
313	7/2049	$20.66	$111.72	$132.38	$0.00	$5,722.33
314	8/2049	$20.27	$112.11	$132.38	$0.00	$5,610.22
315	9/2049	$19.87	$112.51	$132.38	$0.00	$5,497.71
316	10/2049	$19.47	$112.91	$132.38	$0.00	$5,384.80
317	11/2049	$19.07	$113.31	$132.38	$0.00	$5,271.49
318	12/2049	$18.67	$113.71	$132.38	$0.00	$5,157.78
319	1/2050	$18.27	$114.11	$132.38	$0.00	$5,043.66
320	2/2050	$17.86	$114.52	$132.38	$0.00	$4,929.14
321	3/2050	$17.46	$114.92	$132.38	$0.00	$4,814.22
322	4/2050	$17.05	$115.33	$132.38	$0.00	$4,698.89
323	5/2050	$16.64	$115.74	$132.38	$0.00	$4,583.15
324	6/2050	$16.23	$116.15	$132.38	$0.00	$4,467.00
325	7/2050	$15.82	$116.56	$132.38	$0.00	$4,350.44
326	8/2050	$15.41	$116.97	$132.38	$0.00	$4,233.47
327	9/2050	$14.99	$117.39	$132.38	$0.00	$4,116.08
328	10/2050	$14.58	$117.80	$132.38	$0.00	$3,998.28
329	11/2050	$14.16	$118.22	$132.38	$0.00	$3,880.06
330	12/2050	$13.74	$118.64	$132.38	$0.00	$3,761.42
331	1/2051	$13.32	$119.06	$132.38	$0.00	$3,642.36
332	2/2051	$12.90	$119.48	$132.38	$0.00	$3,522.88
333	3/2051	$12.48	$119.90	$132.38	$0.00	$3,402.97
334	4/2051	$12.05	$120.33	$132.38	$0.00	$3,282.64
335	5/2051	$11.63	$120.75	$132.38	$0.00	$3,161.89
336	6/2051	$11.20	$121.18	$132.38	$0.00	$3,040.71
337	7/2051	$10.77	$121.61	$132.38	$0.00	$2,919.09
338	8/2051	$10.34	$122.04	$132.38	$0.00	$2,797.05
339	9/2051	$9.91	$122.47	$132.38	$0.00	$2,674.58
340	10/2051	$9.47	$122.91	$132.38	$0.00	$2,551.67
341	11/2051	$9.04	$123.34	$132.38	$0.00	$2,428.32
342	12/2051	$8.60	$123.78	$132.38	$0.00	$2,304.54
343	1/2052	$8.16	$124.22	$132.38	$0.00	$2,180.32
344	2/2052	$7.72	$124.66	$132.38	$0.00	$2,055.67
345	3/2052	$7.28	$125.10	$132.38	$0.00	$1,930.56
346	4/2052	$6.84	$125.54	$132.38	$0.00	$1,805.02
347	5/2052	$6.39	$125.99	$132.38	$0.00	$1,679.03
348	6/2052	$5.95	$126.43	$132.38	$0.00	$1,552.60
349	7/2052	$5.50	$126.88	$132.38	$0.00	$1,425.72
350	8/2052	$5.05	$127.33	$132.38	$0.00	$1,298.38
351	9/2052	$4.60	$127.78	$132.38	$0.00	$1,170.60
352	10/2052	$4.15	$128.24	$132.38	$0.00	$1,042.37
353	11/2052	$3.69	$128.69	$132.38	$0.00	$913.68
354	12/2052	$3.24	$129.15	$132.38	$0.00	$784.53
355	1/2053	$2.78	$129.60	$132.38	$0.00	$654.93
356	2/2053	$2.32	$130.06	$132.38	$0.00	$524.87
357	3/2053	$1.86	$130.52	$132.38	$0.00	$394.35
358	4/2053	$1.40	$130.98	$132.38	$0.00	$263.36
359	5/2053	$0.93	$131.45	$132.38	$0.00	$131.91
360	6/2053	$0.47	$131.91	$132.38	$0.00	$0.00
Totals:		$20,747.17	$26,910.00	$47,657.17