Loan Amortization

Monthly P/I:	$442.30	Total Interest:	$69,319.14
Monthly T/I:	$0.00	Total Principal:	$89,910.00
Payment:	$442.30	Total P/I:	$159,229.14

This information was calculated for a 30 year loan of $99,900.00 with a downpayment of $9,990.00 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	9/2022	$318.43	$123.87	$442.30	$0.00	$89,786.13
2	10/2022	$317.99	$124.31	$442.30	$0.00	$89,661.82
3	11/2022	$317.55	$124.75	$442.30	$0.00	$89,537.07
4	12/2022	$317.11	$125.19	$442.30	$0.00	$89,411.87
5	1/2023	$316.67	$125.64	$442.30	$0.00	$89,286.24
6	2/2023	$316.22	$126.08	$442.30	$0.00	$89,160.16
7	3/2023	$315.78	$126.53	$442.30	$0.00	$89,033.63
8	4/2023	$315.33	$126.98	$442.30	$0.00	$88,906.65
9	5/2023	$314.88	$127.43	$442.30	$0.00	$88,779.23
10	6/2023	$314.43	$127.88	$442.30	$0.00	$88,651.35
11	7/2023	$313.97	$128.33	$442.30	$0.00	$88,523.02
12	8/2023	$313.52	$128.78	$442.30	$0.00	$88,394.24
13	9/2023	$313.06	$129.24	$442.30	$0.00	$88,265.00
14	10/2023	$312.61	$129.70	$442.30	$0.00	$88,135.30
15	11/2023	$312.15	$130.16	$442.30	$0.00	$88,005.14
16	12/2023	$311.68	$130.62	$442.30	$0.00	$87,874.52
17	1/2024	$311.22	$131.08	$442.30	$0.00	$87,743.44
18	2/2024	$310.76	$131.55	$442.30	$0.00	$87,611.90
19	3/2024	$310.29	$132.01	$442.30	$0.00	$87,479.89
20	4/2024	$309.82	$132.48	$442.30	$0.00	$87,347.41
21	5/2024	$309.36	$132.95	$442.30	$0.00	$87,214.46
22	6/2024	$308.88	$133.42	$442.30	$0.00	$87,081.04
23	7/2024	$308.41	$133.89	$442.30	$0.00	$86,947.15
24	8/2024	$307.94	$134.37	$442.30	$0.00	$86,812.79
25	9/2024	$307.46	$134.84	$442.30	$0.00	$86,677.94
26	10/2024	$306.98	$135.32	$442.30	$0.00	$86,542.63
27	11/2024	$306.51	$135.80	$442.30	$0.00	$86,406.83
28	12/2024	$306.02	$136.28	$442.30	$0.00	$86,270.55
29	1/2025	$305.54	$136.76	$442.30	$0.00	$86,133.79
30	2/2025	$305.06	$137.25	$442.30	$0.00	$85,996.54
31	3/2025	$304.57	$137.73	$442.30	$0.00	$85,858.81
32	4/2025	$304.08	$138.22	$442.30	$0.00	$85,720.59
33	5/2025	$303.59	$138.71	$442.30	$0.00	$85,581.88
34	6/2025	$303.10	$139.20	$442.30	$0.00	$85,442.68
35	7/2025	$302.61	$139.69	$442.30	$0.00	$85,302.99
36	8/2025	$302.11	$140.19	$442.30	$0.00	$85,162.80
37	9/2025	$301.62	$140.68	$442.30	$0.00	$85,022.11
38	10/2025	$301.12	$141.18	$442.30	$0.00	$84,880.93
39	11/2025	$300.62	$141.68	$442.30	$0.00	$84,739.25
40	12/2025	$300.12	$142.18	$442.30	$0.00	$84,597.06
41	1/2026	$299.61	$142.69	$442.30	$0.00	$84,454.37
42	2/2026	$299.11	$143.19	$442.30	$0.00	$84,311.18
43	3/2026	$298.60	$143.70	$442.30	$0.00	$84,167.48
44	4/2026	$298.09	$144.21	$442.30	$0.00	$84,023.27
45	5/2026	$297.58	$144.72	$442.30	$0.00	$83,878.55
46	6/2026	$297.07	$145.23	$442.30	$0.00	$83,733.31
47	7/2026	$296.56	$145.75	$442.30	$0.00	$83,587.57
48	8/2026	$296.04	$146.26	$442.30	$0.00	$83,441.30
49	9/2026	$295.52	$146.78	$442.30	$0.00	$83,294.52
50	10/2026	$295.00	$147.30	$442.30	$0.00	$83,147.22
51	11/2026	$294.48	$147.82	$442.30	$0.00	$82,999.39
52	12/2026	$293.96	$148.35	$442.30	$0.00	$82,851.05
53	1/2027	$293.43	$148.87	$442.30	$0.00	$82,702.17
54	2/2027	$292.90	$149.40	$442.30	$0.00	$82,552.78
55	3/2027	$292.37	$149.93	$442.30	$0.00	$82,402.85
56	4/2027	$291.84	$150.46	$442.30	$0.00	$82,252.39
57	5/2027	$291.31	$150.99	$442.30	$0.00	$82,101.39
58	6/2027	$290.78	$151.53	$442.30	$0.00	$81,949.87
59	7/2027	$290.24	$152.06	$442.30	$0.00	$81,797.80
60	8/2027	$289.70	$152.60	$442.30	$0.00	$81,645.20
61	9/2027	$289.16	$153.14	$442.30	$0.00	$81,492.06
62	10/2027	$288.62	$153.69	$442.30	$0.00	$81,338.37
63	11/2027	$288.07	$154.23	$442.30	$0.00	$81,184.14
64	12/2027	$287.53	$154.78	$442.30	$0.00	$81,029.37
65	1/2028	$286.98	$155.32	$442.30	$0.00	$80,874.04
66	2/2028	$286.43	$155.87	$442.30	$0.00	$80,718.17
67	3/2028	$285.88	$156.43	$442.30	$0.00	$80,561.74
68	4/2028	$285.32	$156.98	$442.30	$0.00	$80,404.76
69	5/2028	$284.77	$157.54	$442.30	$0.00	$80,247.22
70	6/2028	$284.21	$158.09	$442.30	$0.00	$80,089.13
71	7/2028	$283.65	$158.65	$442.30	$0.00	$79,930.48
72	8/2028	$283.09	$159.22	$442.30	$0.00	$79,771.26
73	9/2028	$282.52	$159.78	$442.30	$0.00	$79,611.48
74	10/2028	$281.96	$160.35	$442.30	$0.00	$79,451.13
75	11/2028	$281.39	$160.91	$442.30	$0.00	$79,290.22
76	12/2028	$280.82	$161.48	$442.30	$0.00	$79,128.74
77	1/2029	$280.25	$162.06	$442.30	$0.00	$78,966.68
78	2/2029	$279.67	$162.63	$442.30	$0.00	$78,804.05
79	3/2029	$279.10	$163.21	$442.30	$0.00	$78,640.85
80	4/2029	$278.52	$163.78	$442.30	$0.00	$78,477.06
81	5/2029	$277.94	$164.36	$442.30	$0.00	$78,312.70
82	6/2029	$277.36	$164.95	$442.30	$0.00	$78,147.75
83	7/2029	$276.77	$165.53	$442.30	$0.00	$77,982.22
84	8/2029	$276.19	$166.12	$442.30	$0.00	$77,816.11
85	9/2029	$275.60	$166.70	$442.30	$0.00	$77,649.40
86	10/2029	$275.01	$167.29	$442.30	$0.00	$77,482.11
87	11/2029	$274.42	$167.89	$442.30	$0.00	$77,314.22
88	12/2029	$273.82	$168.48	$442.30	$0.00	$77,145.74
89	1/2030	$273.22	$169.08	$442.30	$0.00	$76,976.66
90	2/2030	$272.63	$169.68	$442.30	$0.00	$76,806.98
91	3/2030	$272.02	$170.28	$442.30	$0.00	$76,636.70
92	4/2030	$271.42	$170.88	$442.30	$0.00	$76,465.82
93	5/2030	$270.82	$171.49	$442.30	$0.00	$76,294.34
94	6/2030	$270.21	$172.09	$442.30	$0.00	$76,122.24
95	7/2030	$269.60	$172.70	$442.30	$0.00	$75,949.54
96	8/2030	$268.99	$173.32	$442.30	$0.00	$75,776.22
97	9/2030	$268.37	$173.93	$442.30	$0.00	$75,602.29
98	10/2030	$267.76	$174.55	$442.30	$0.00	$75,427.75
99	11/2030	$267.14	$175.16	$442.30	$0.00	$75,252.59
100	12/2030	$266.52	$175.78	$442.30	$0.00	$75,076.80
101	1/2031	$265.90	$176.41	$442.30	$0.00	$74,900.40
102	2/2031	$265.27	$177.03	$442.30	$0.00	$74,723.37
103	3/2031	$264.65	$177.66	$442.30	$0.00	$74,545.71
104	4/2031	$264.02	$178.29	$442.30	$0.00	$74,367.42
105	5/2031	$263.38	$178.92	$442.30	$0.00	$74,188.50
106	6/2031	$262.75	$179.55	$442.30	$0.00	$74,008.95
107	7/2031	$262.12	$180.19	$442.30	$0.00	$73,828.76
108	8/2031	$261.48	$180.83	$442.30	$0.00	$73,647.94
109	9/2031	$260.84	$181.47	$442.30	$0.00	$73,466.47
110	10/2031	$260.19	$182.11	$442.30	$0.00	$73,284.36
111	11/2031	$259.55	$182.75	$442.30	$0.00	$73,101.60
112	12/2031	$258.90	$183.40	$442.30	$0.00	$72,918.20
113	1/2032	$258.25	$184.05	$442.30	$0.00	$72,734.15
114	2/2032	$257.60	$184.70	$442.30	$0.00	$72,549.45
115	3/2032	$256.95	$185.36	$442.30	$0.00	$72,364.09
116	4/2032	$256.29	$186.01	$442.30	$0.00	$72,178.08
117	5/2032	$255.63	$186.67	$442.30	$0.00	$71,991.41
118	6/2032	$254.97	$187.33	$442.30	$0.00	$71,804.07
119	7/2032	$254.31	$188.00	$442.30	$0.00	$71,616.07
120	8/2032	$253.64	$188.66	$442.30	$0.00	$71,427.41
121	9/2032	$252.97	$189.33	$442.30	$0.00	$71,238.08
122	10/2032	$252.30	$190.00	$442.30	$0.00	$71,048.08
123	11/2032	$251.63	$190.67	$442.30	$0.00	$70,857.40
124	12/2032	$250.95	$191.35	$442.30	$0.00	$70,666.06
125	1/2033	$250.28	$192.03	$442.30	$0.00	$70,474.03
126	2/2033	$249.60	$192.71	$442.30	$0.00	$70,281.32
127	3/2033	$248.91	$193.39	$442.30	$0.00	$70,087.93
128	4/2033	$248.23	$194.08	$442.30	$0.00	$69,893.85
129	5/2033	$247.54	$194.76	$442.30	$0.00	$69,699.09
130	6/2033	$246.85	$195.45	$442.30	$0.00	$69,503.64
131	7/2033	$246.16	$196.14	$442.30	$0.00	$69,307.50
132	8/2033	$245.46	$196.84	$442.30	$0.00	$69,110.66
133	9/2033	$244.77	$197.54	$442.30	$0.00	$68,913.12
134	10/2033	$244.07	$198.24	$442.30	$0.00	$68,714.88
135	11/2033	$243.37	$198.94	$442.30	$0.00	$68,515.95
136	12/2033	$242.66	$199.64	$442.30	$0.00	$68,316.30
137	1/2034	$241.95	$200.35	$442.30	$0.00	$68,115.95
138	2/2034	$241.24	$201.06	$442.30	$0.00	$67,914.90
139	3/2034	$240.53	$201.77	$442.30	$0.00	$67,713.12
140	4/2034	$239.82	$202.49	$442.30	$0.00	$67,510.64
141	5/2034	$239.10	$203.20	$442.30	$0.00	$67,307.44
142	6/2034	$238.38	$203.92	$442.30	$0.00	$67,103.51
143	7/2034	$237.66	$204.64	$442.30	$0.00	$66,898.87
144	8/2034	$236.93	$205.37	$442.30	$0.00	$66,693.50
145	9/2034	$236.21	$206.10	$442.30	$0.00	$66,487.40
146	10/2034	$235.48	$206.83	$442.30	$0.00	$66,280.57
147	11/2034	$234.74	$207.56	$442.30	$0.00	$66,073.01
148	12/2034	$234.01	$208.29	$442.30	$0.00	$65,864.72
149	1/2035	$233.27	$209.03	$442.30	$0.00	$65,655.69
150	2/2035	$232.53	$209.77	$442.30	$0.00	$65,445.92
151	3/2035	$231.79	$210.52	$442.30	$0.00	$65,235.40
152	4/2035	$231.04	$211.26	$442.30	$0.00	$65,024.14
153	5/2035	$230.29	$212.01	$442.30	$0.00	$64,812.13
154	6/2035	$229.54	$212.76	$442.30	$0.00	$64,599.37
155	7/2035	$228.79	$213.51	$442.30	$0.00	$64,385.86
156	8/2035	$228.03	$214.27	$442.30	$0.00	$64,171.59
157	9/2035	$227.27	$215.03	$442.30	$0.00	$63,956.56
158	10/2035	$226.51	$215.79	$442.30	$0.00	$63,740.77
159	11/2035	$225.75	$216.55	$442.30	$0.00	$63,524.21
160	12/2035	$224.98	$217.32	$442.30	$0.00	$63,306.89
161	1/2036	$224.21	$218.09	$442.30	$0.00	$63,088.80
162	2/2036	$223.44	$218.86	$442.30	$0.00	$62,869.93
163	3/2036	$222.66	$219.64	$442.30	$0.00	$62,650.30
164	4/2036	$221.89	$220.42	$442.30	$0.00	$62,429.88
165	5/2036	$221.11	$221.20	$442.30	$0.00	$62,208.68
166	6/2036	$220.32	$221.98	$442.30	$0.00	$61,986.70
167	7/2036	$219.54	$222.77	$442.30	$0.00	$61,763.93
168	8/2036	$218.75	$223.56	$442.30	$0.00	$61,540.38
169	9/2036	$217.96	$224.35	$442.30	$0.00	$61,316.03
170	10/2036	$217.16	$225.14	$442.30	$0.00	$61,090.89
171	11/2036	$216.36	$225.94	$442.30	$0.00	$60,864.95
172	12/2036	$215.56	$226.74	$442.30	$0.00	$60,638.21
173	1/2037	$214.76	$227.54	$442.30	$0.00	$60,410.67
174	2/2037	$213.95	$228.35	$442.30	$0.00	$60,182.32
175	3/2037	$213.15	$229.16	$442.30	$0.00	$59,953.16
176	4/2037	$212.33	$229.97	$442.30	$0.00	$59,723.19
177	5/2037	$211.52	$230.78	$442.30	$0.00	$59,492.41
178	6/2037	$210.70	$231.60	$442.30	$0.00	$59,260.81
179	7/2037	$209.88	$232.42	$442.30	$0.00	$59,028.39
180	8/2037	$209.06	$233.24	$442.30	$0.00	$58,795.14
181	9/2037	$208.23	$234.07	$442.30	$0.00	$58,561.07
182	10/2037	$207.40	$234.90	$442.30	$0.00	$58,326.17
183	11/2037	$206.57	$235.73	$442.30	$0.00	$58,090.44
184	12/2037	$205.74	$236.57	$442.30	$0.00	$57,853.87
185	1/2038	$204.90	$237.40	$442.30	$0.00	$57,616.47
186	2/2038	$204.06	$238.24	$442.30	$0.00	$57,378.23
187	3/2038	$203.21	$239.09	$442.30	$0.00	$57,139.14
188	4/2038	$202.37	$239.94	$442.30	$0.00	$56,899.20
189	5/2038	$201.52	$240.79	$442.30	$0.00	$56,658.42
190	6/2038	$200.67	$241.64	$442.30	$0.00	$56,416.78
191	7/2038	$199.81	$242.49	$442.30	$0.00	$56,174.28
192	8/2038	$198.95	$243.35	$442.30	$0.00	$55,930.93
193	9/2038	$198.09	$244.21	$442.30	$0.00	$55,686.72
194	10/2038	$197.22	$245.08	$442.30	$0.00	$55,441.64
195	11/2038	$196.36	$245.95	$442.30	$0.00	$55,195.69
196	12/2038	$195.48	$246.82	$442.30	$0.00	$54,948.87
197	1/2039	$194.61	$247.69	$442.30	$0.00	$54,701.18
198	2/2039	$193.73	$248.57	$442.30	$0.00	$54,452.61
199	3/2039	$192.85	$249.45	$442.30	$0.00	$54,203.16
200	4/2039	$191.97	$250.33	$442.30	$0.00	$53,952.83
201	5/2039	$191.08	$251.22	$442.30	$0.00	$53,701.61
202	6/2039	$190.19	$252.11	$442.30	$0.00	$53,449.50
203	7/2039	$189.30	$253.00	$442.30	$0.00	$53,196.49
204	8/2039	$188.40	$253.90	$442.30	$0.00	$52,942.59
205	9/2039	$187.51	$254.80	$442.30	$0.00	$52,687.80
206	10/2039	$186.60	$255.70	$442.30	$0.00	$52,432.10
207	11/2039	$185.70	$256.61	$442.30	$0.00	$52,175.49
208	12/2039	$184.79	$257.51	$442.30	$0.00	$51,917.97
209	1/2040	$183.88	$258.43	$442.30	$0.00	$51,659.55
210	2/2040	$182.96	$259.34	$442.30	$0.00	$51,400.21
211	3/2040	$182.04	$260.26	$442.30	$0.00	$51,139.94
212	4/2040	$181.12	$261.18	$442.30	$0.00	$50,878.76
213	5/2040	$180.20	$262.11	$442.30	$0.00	$50,616.65
214	6/2040	$179.27	$263.04	$442.30	$0.00	$50,353.62
215	7/2040	$178.34	$263.97	$442.30	$0.00	$50,089.65
216	8/2040	$177.40	$264.90	$442.30	$0.00	$49,824.75
217	9/2040	$176.46	$265.84	$442.30	$0.00	$49,558.91
218	10/2040	$175.52	$266.78	$442.30	$0.00	$49,292.13
219	11/2040	$174.58	$267.73	$442.30	$0.00	$49,024.40
220	12/2040	$173.63	$268.68	$442.30	$0.00	$48,755.72
221	1/2041	$172.68	$269.63	$442.30	$0.00	$48,486.10
222	2/2041	$171.72	$270.58	$442.30	$0.00	$48,215.52
223	3/2041	$170.76	$271.54	$442.30	$0.00	$47,943.98
224	4/2041	$169.80	$272.50	$442.30	$0.00	$47,671.47
225	5/2041	$168.84	$273.47	$442.30	$0.00	$47,398.01
226	6/2041	$167.87	$274.44	$442.30	$0.00	$47,123.57
227	7/2041	$166.90	$275.41	$442.30	$0.00	$46,848.17
228	8/2041	$165.92	$276.38	$442.30	$0.00	$46,571.78
229	9/2041	$164.94	$277.36	$442.30	$0.00	$46,294.42
230	10/2041	$163.96	$278.34	$442.30	$0.00	$46,016.08
231	11/2041	$162.97	$279.33	$442.30	$0.00	$45,736.75
232	12/2041	$161.98	$280.32	$442.30	$0.00	$45,456.43
233	1/2042	$160.99	$281.31	$442.30	$0.00	$45,175.12
234	2/2042	$160.00	$282.31	$442.30	$0.00	$44,892.81
235	3/2042	$159.00	$283.31	$442.30	$0.00	$44,609.50
236	4/2042	$157.99	$284.31	$442.30	$0.00	$44,325.19
237	5/2042	$156.99	$285.32	$442.30	$0.00	$44,039.87
238	6/2042	$155.97	$286.33	$442.30	$0.00	$43,753.54
239	7/2042	$154.96	$287.34	$442.30	$0.00	$43,466.20
240	8/2042	$153.94	$288.36	$442.30	$0.00	$43,177.84
241	9/2042	$152.92	$289.38	$442.30	$0.00	$42,888.46
242	10/2042	$151.90	$290.41	$442.30	$0.00	$42,598.05
243	11/2042	$150.87	$291.44	$442.30	$0.00	$42,306.62
244	12/2042	$149.84	$292.47	$442.30	$0.00	$42,014.15
245	1/2043	$148.80	$293.50	$442.30	$0.00	$41,720.65
246	2/2043	$147.76	$294.54	$442.30	$0.00	$41,426.11
247	3/2043	$146.72	$295.59	$442.30	$0.00	$41,130.52
248	4/2043	$145.67	$296.63	$442.30	$0.00	$40,833.89
249	5/2043	$144.62	$297.68	$442.30	$0.00	$40,536.20
250	6/2043	$143.57	$298.74	$442.30	$0.00	$40,237.47
251	7/2043	$142.51	$299.80	$442.30	$0.00	$39,937.67
252	8/2043	$141.45	$300.86	$442.30	$0.00	$39,636.81
253	9/2043	$140.38	$301.92	$442.30	$0.00	$39,334.89
254	10/2043	$139.31	$302.99	$442.30	$0.00	$39,031.90
255	11/2043	$138.24	$304.07	$442.30	$0.00	$38,727.83
256	12/2043	$137.16	$305.14	$442.30	$0.00	$38,422.69
257	1/2044	$136.08	$306.22	$442.30	$0.00	$38,116.47
258	2/2044	$135.00	$307.31	$442.30	$0.00	$37,809.16
259	3/2044	$133.91	$308.40	$442.30	$0.00	$37,500.77
260	4/2044	$132.82	$309.49	$442.30	$0.00	$37,191.28
261	5/2044	$131.72	$310.58	$442.30	$0.00	$36,880.69
262	6/2044	$130.62	$311.68	$442.30	$0.00	$36,569.01
263	7/2044	$129.52	$312.79	$442.30	$0.00	$36,256.22
264	8/2044	$128.41	$313.90	$442.30	$0.00	$35,942.33
265	9/2044	$127.30	$315.01	$442.30	$0.00	$35,627.32
266	10/2044	$126.18	$316.12	$442.30	$0.00	$35,311.20
267	11/2044	$125.06	$317.24	$442.30	$0.00	$34,993.95
268	12/2044	$123.94	$318.37	$442.30	$0.00	$34,675.59
269	1/2045	$122.81	$319.49	$442.30	$0.00	$34,356.09
270	2/2045	$121.68	$320.63	$442.30	$0.00	$34,035.47
271	3/2045	$120.54	$321.76	$442.30	$0.00	$33,713.71
272	4/2045	$119.40	$322.90	$442.30	$0.00	$33,390.81
273	5/2045	$118.26	$324.04	$442.30	$0.00	$33,066.76
274	6/2045	$117.11	$325.19	$442.30	$0.00	$32,741.57
275	7/2045	$115.96	$326.34	$442.30	$0.00	$32,415.23
276	8/2045	$114.80	$327.50	$442.30	$0.00	$32,087.73
277	9/2045	$113.64	$328.66	$442.30	$0.00	$31,759.07
278	10/2045	$112.48	$329.82	$442.30	$0.00	$31,429.25
279	11/2045	$111.31	$330.99	$442.30	$0.00	$31,098.25
280	12/2045	$110.14	$332.16	$442.30	$0.00	$30,766.09
281	1/2046	$108.96	$333.34	$442.30	$0.00	$30,432.75
282	2/2046	$107.78	$334.52	$442.30	$0.00	$30,098.23
283	3/2046	$106.60	$335.71	$442.30	$0.00	$29,762.53
284	4/2046	$105.41	$336.89	$442.30	$0.00	$29,425.63
285	5/2046	$104.22	$338.09	$442.30	$0.00	$29,087.54
286	6/2046	$103.02	$339.28	$442.30	$0.00	$28,748.26
287	7/2046	$101.82	$340.49	$442.30	$0.00	$28,407.77
288	8/2046	$100.61	$341.69	$442.30	$0.00	$28,066.08
289	9/2046	$99.40	$342.90	$442.30	$0.00	$27,723.18
290	10/2046	$98.19	$344.12	$442.30	$0.00	$27,379.06
291	11/2046	$96.97	$345.34	$442.30	$0.00	$27,033.73
292	12/2046	$95.74	$346.56	$442.30	$0.00	$26,687.17
293	1/2047	$94.52	$347.79	$442.30	$0.00	$26,339.38
294	2/2047	$93.29	$349.02	$442.30	$0.00	$25,990.36
295	3/2047	$92.05	$350.25	$442.30	$0.00	$25,640.11
296	4/2047	$90.81	$351.49	$442.30	$0.00	$25,288.61
297	5/2047	$89.56	$352.74	$442.30	$0.00	$24,935.87
298	6/2047	$88.31	$353.99	$442.30	$0.00	$24,581.89
299	7/2047	$87.06	$355.24	$442.30	$0.00	$24,226.64
300	8/2047	$85.80	$356.50	$442.30	$0.00	$23,870.14
301	9/2047	$84.54	$357.76	$442.30	$0.00	$23,512.38
302	10/2047	$83.27	$359.03	$442.30	$0.00	$23,153.35
303	11/2047	$82.00	$360.30	$442.30	$0.00	$22,793.05
304	12/2047	$80.73	$361.58	$442.30	$0.00	$22,431.47
305	1/2048	$79.44	$362.86	$442.30	$0.00	$22,068.61
306	2/2048	$78.16	$364.14	$442.30	$0.00	$21,704.47
307	3/2048	$76.87	$365.43	$442.30	$0.00	$21,339.04
308	4/2048	$75.58	$366.73	$442.30	$0.00	$20,972.31
309	5/2048	$74.28	$368.03	$442.30	$0.00	$20,604.28
310	6/2048	$72.97	$369.33	$442.30	$0.00	$20,234.95
311	7/2048	$71.67	$370.64	$442.30	$0.00	$19,864.31
312	8/2048	$70.35	$371.95	$442.30	$0.00	$19,492.36
313	9/2048	$69.04	$373.27	$442.30	$0.00	$19,119.10
314	10/2048	$67.71	$374.59	$442.30	$0.00	$18,744.51
315	11/2048	$66.39	$375.92	$442.30	$0.00	$18,368.59
316	12/2048	$65.06	$377.25	$442.30	$0.00	$17,991.34
317	1/2049	$63.72	$378.58	$442.30	$0.00	$17,612.76
318	2/2049	$62.38	$379.92	$442.30	$0.00	$17,232.83
319	3/2049	$61.03	$381.27	$442.30	$0.00	$16,851.56
320	4/2049	$59.68	$382.62	$442.30	$0.00	$16,468.94
321	5/2049	$58.33	$383.98	$442.30	$0.00	$16,084.97
322	6/2049	$56.97	$385.34	$442.30	$0.00	$15,699.63
323	7/2049	$55.60	$386.70	$442.30	$0.00	$15,312.93
324	8/2049	$54.23	$388.07	$442.30	$0.00	$14,924.86
325	9/2049	$52.86	$389.44	$442.30	$0.00	$14,535.42
326	10/2049	$51.48	$390.82	$442.30	$0.00	$14,144.59
327	11/2049	$50.10	$392.21	$442.30	$0.00	$13,752.39
328	12/2049	$48.71	$393.60	$442.30	$0.00	$13,358.79
329	1/2050	$47.31	$394.99	$442.30	$0.00	$12,963.80
330	2/2050	$45.91	$396.39	$442.30	$0.00	$12,567.41
331	3/2050	$44.51	$397.79	$442.30	$0.00	$12,169.62
332	4/2050	$43.10	$399.20	$442.30	$0.00	$11,770.41
333	5/2050	$41.69	$400.62	$442.30	$0.00	$11,369.80
334	6/2050	$40.27	$402.04	$442.30	$0.00	$10,967.76
335	7/2050	$38.84	$403.46	$442.30	$0.00	$10,564.30
336	8/2050	$37.42	$404.89	$442.30	$0.00	$10,159.42
337	9/2050	$35.98	$406.32	$442.30	$0.00	$9,753.09
338	10/2050	$34.54	$407.76	$442.30	$0.00	$9,345.33
339	11/2050	$33.10	$409.21	$442.30	$0.00	$8,936.13
340	12/2050	$31.65	$410.65	$442.30	$0.00	$8,525.47
341	1/2051	$30.19	$412.11	$442.30	$0.00	$8,113.36
342	2/2051	$28.73	$413.57	$442.30	$0.00	$7,699.80
343	3/2051	$27.27	$415.03	$442.30	$0.00	$7,284.76
344	4/2051	$25.80	$416.50	$442.30	$0.00	$6,868.26
345	5/2051	$24.33	$417.98	$442.30	$0.00	$6,450.28
346	6/2051	$22.84	$419.46	$442.30	$0.00	$6,030.82
347	7/2051	$21.36	$420.94	$442.30	$0.00	$5,609.88
348	8/2051	$19.87	$422.43	$442.30	$0.00	$5,187.44
349	9/2051	$18.37	$423.93	$442.30	$0.00	$4,763.51
350	10/2051	$16.87	$425.43	$442.30	$0.00	$4,338.08
351	11/2051	$15.36	$426.94	$442.30	$0.00	$3,911.14
352	12/2051	$13.85	$428.45	$442.30	$0.00	$3,482.69
353	1/2052	$12.33	$429.97	$442.30	$0.00	$3,052.72
354	2/2052	$10.81	$431.49	$442.30	$0.00	$2,621.23
355	3/2052	$9.28	$433.02	$442.30	$0.00	$2,188.21
356	4/2052	$7.75	$434.55	$442.30	$0.00	$1,753.66
357	5/2052	$6.21	$436.09	$442.30	$0.00	$1,317.57
358	6/2052	$4.67	$437.64	$442.30	$0.00	$879.93
359	7/2052	$3.12	$439.19	$442.30	$0.00	$440.74
360	8/2052	$1.56	$440.74	$442.30	$0.00	$0.00
Totals:		$69,319.14	$89,910.00	$159,229.14