Mortgage Product from AimLoan.com - Amortization Schedule Calculator

Use the calculator below to calculate your monthly mortgage payment. You can adjust loan amount, interest rate, and mortgage term to view the impact on the monthly payment amount. The calculator also provides an amortization table to show the amount of principal and interest payments a borrower will make over the life of the loan.

Mortgage product from AimLoan.com

Interest Rate: 3.875%

Monthly Payment: $ 1,175.59

Learn More

Date	Principal Balance^?	Monthly Payment^?	Interest^?	Monthly Amortization^?
08/21/2019	$249,631.70	$1,175.59	$807.29	$368.30
09/21/2019	$249,262.21	$1,175.59	$806.10	$369.49
10/21/2019	$248,891.53	$1,175.59	$804.91	$370.68
11/21/2019	$248,519.64	$1,175.59	$803.71	$371.88
12/21/2019	$248,146.56	$1,175.59	$802.51	$373.08
01/21/2020	$247,772.28	$1,175.59	$801.31	$374.29
02/21/2020	$247,396.78	$1,175.59	$800.10	$375.49
03/21/2020	$247,020.08	$1,175.59	$798.89	$376.71
04/21/2020	$246,642.15	$1,175.59	$797.67	$377.92
05/21/2020	$246,263.01	$1,175.59	$796.45	$379.14
06/21/2020	$245,882.64	$1,175.59	$795.22	$380.37
07/21/2020	$245,501.04	$1,175.59	$794.00	$381.60
08/21/2020	$245,118.21	$1,175.59	$792.76	$382.83
09/21/2020	$244,734.15	$1,175.59	$791.53	$384.07
10/21/2020	$244,348.84	$1,175.59	$790.29	$385.31
11/21/2020	$243,962.29	$1,175.59	$789.04	$386.55
12/21/2020	$243,574.50	$1,175.59	$787.79	$387.80
01/21/2021	$243,185.45	$1,175.59	$786.54	$389.05
02/21/2021	$242,795.14	$1,175.59	$785.29	$390.31
03/21/2021	$242,403.57	$1,175.59	$784.03	$391.57
04/21/2021	$242,010.74	$1,175.59	$782.76	$392.83
05/21/2021	$241,616.64	$1,175.59	$781.49	$394.10
06/21/2021	$241,221.27	$1,175.59	$780.22	$395.37
07/21/2021	$240,824.62	$1,175.59	$778.94	$396.65
08/21/2021	$240,426.69	$1,175.59	$777.66	$397.93
09/21/2021	$240,027.48	$1,175.59	$776.38	$399.21
10/21/2021	$239,626.97	$1,175.59	$775.09	$400.50
11/21/2021	$239,225.17	$1,175.59	$773.80	$401.80
12/21/2021	$238,822.08	$1,175.59	$772.50	$403.09
01/21/2022	$238,417.68	$1,175.59	$771.20	$404.40
02/21/2022	$238,011.98	$1,175.59	$769.89	$405.70
03/21/2022	$237,604.97	$1,175.59	$768.58	$407.01
04/21/2022	$237,196.64	$1,175.59	$767.27	$408.33
05/21/2022	$236,787.00	$1,175.59	$765.95	$409.65
06/21/2022	$236,376.03	$1,175.59	$764.62	$410.97
07/21/2022	$235,963.73	$1,175.59	$763.30	$412.30
08/21/2022	$235,550.11	$1,175.59	$761.97	$413.63
09/21/2022	$235,135.14	$1,175.59	$760.63	$414.96
10/21/2022	$234,718.84	$1,175.59	$759.29	$416.30
11/21/2022	$234,301.20	$1,175.59	$757.95	$417.65
12/21/2022	$233,882.20	$1,175.59	$756.60	$419.00
01/21/2023	$233,461.85	$1,175.59	$755.24	$420.35
02/21/2023	$233,040.15	$1,175.59	$753.89	$421.71
03/21/2023	$232,617.08	$1,175.59	$752.53	$423.07
04/21/2023	$232,192.65	$1,175.59	$751.16	$424.43
05/21/2023	$231,766.84	$1,175.59	$749.79	$425.80
06/21/2023	$231,339.66	$1,175.59	$748.41	$427.18
07/21/2023	$230,911.11	$1,175.59	$747.03	$428.56
08/21/2023	$230,481.16	$1,175.59	$745.65	$429.94
09/21/2023	$230,049.83	$1,175.59	$744.26	$431.33
10/21/2023	$229,617.11	$1,175.59	$742.87	$432.72
11/21/2023	$229,182.99	$1,175.59	$741.47	$434.12
12/21/2023	$228,747.47	$1,175.59	$740.07	$435.52
01/21/2024	$228,310.54	$1,175.59	$738.66	$436.93
02/21/2024	$227,872.20	$1,175.59	$737.25	$438.34
03/21/2024	$227,432.44	$1,175.59	$735.84	$439.76
04/21/2024	$226,991.27	$1,175.59	$734.42	$441.18
05/21/2024	$226,548.67	$1,175.59	$732.99	$442.60
06/21/2024	$226,104.64	$1,175.59	$731.56	$444.03
07/21/2024	$225,659.17	$1,175.59	$730.13	$445.46
08/21/2024	$225,212.27	$1,175.59	$728.69	$446.90
09/21/2024	$224,763.93	$1,175.59	$727.25	$448.34
10/21/2024	$224,314.13	$1,175.59	$725.80	$449.79
11/21/2024	$223,862.89	$1,175.59	$724.35	$451.24
12/21/2024	$223,410.19	$1,175.59	$722.89	$452.70
01/21/2025	$222,956.02	$1,175.59	$721.43	$454.16
02/21/2025	$222,500.39	$1,175.59	$719.96	$455.63
03/21/2025	$222,043.29	$1,175.59	$718.49	$457.10
04/21/2025	$221,584.71	$1,175.59	$717.01	$458.58
05/21/2025	$221,124.65	$1,175.59	$715.53	$460.06
06/21/2025	$220,663.11	$1,175.59	$714.05	$461.54
07/21/2025	$220,200.08	$1,175.59	$712.56	$463.03
08/21/2025	$219,735.55	$1,175.59	$711.06	$464.53
09/21/2025	$219,269.52	$1,175.59	$709.56	$466.03
10/21/2025	$218,801.98	$1,175.59	$708.06	$467.53
11/21/2025	$218,332.94	$1,175.59	$706.55	$469.04
12/21/2025	$217,862.38	$1,175.59	$705.03	$470.56
01/21/2026	$217,390.30	$1,175.59	$703.51	$472.08
02/21/2026	$216,916.69	$1,175.59	$701.99	$473.60
03/21/2026	$216,441.56	$1,175.59	$700.46	$475.13
04/21/2026	$215,964.89	$1,175.59	$698.93	$476.67
05/21/2026	$215,486.69	$1,175.59	$697.39	$478.21
06/21/2026	$215,006.94	$1,175.59	$695.84	$479.75
07/21/2026	$214,525.64	$1,175.59	$694.29	$481.30
08/21/2026	$214,042.79	$1,175.59	$692.74	$482.85
09/21/2026	$213,558.37	$1,175.59	$691.18	$484.41
10/21/2026	$213,072.40	$1,175.59	$689.62	$485.98
11/21/2026	$212,584.85	$1,175.59	$688.05	$487.55
12/21/2026	$212,095.73	$1,175.59	$686.47	$489.12
01/21/2027	$211,605.03	$1,175.59	$684.89	$490.70
02/21/2027	$211,112.74	$1,175.59	$683.31	$492.28
03/21/2027	$210,618.87	$1,175.59	$681.72	$493.87
04/21/2027	$210,123.40	$1,175.59	$680.12	$495.47
05/21/2027	$209,626.33	$1,175.59	$678.52	$497.07
06/21/2027	$209,127.66	$1,175.59	$676.92	$498.67
07/21/2027	$208,627.37	$1,175.59	$675.31	$500.28
08/21/2027	$208,125.47	$1,175.59	$673.69	$501.90
09/21/2027	$207,621.95	$1,175.59	$672.07	$503.52
10/21/2027	$207,116.80	$1,175.59	$670.45	$505.15
11/21/2027	$206,610.03	$1,175.59	$668.81	$506.78
12/21/2027	$206,101.61	$1,175.59	$667.18	$508.41
01/21/2028	$205,591.55	$1,175.59	$665.54	$510.06
02/21/2028	$205,079.85	$1,175.59	$663.89	$511.70
03/21/2028	$204,566.50	$1,175.59	$662.24	$513.36
04/21/2028	$204,051.48	$1,175.59	$660.58	$515.01
05/21/2028	$203,534.81	$1,175.59	$658.92	$516.68
06/21/2028	$203,016.46	$1,175.59	$657.25	$518.34
07/21/2028	$202,496.44	$1,175.59	$655.57	$520.02
08/21/2028	$201,974.74	$1,175.59	$653.89	$521.70
09/21/2028	$201,451.36	$1,175.59	$652.21	$523.38
10/21/2028	$200,926.29	$1,175.59	$650.52	$525.07
11/21/2028	$200,399.52	$1,175.59	$648.82	$526.77
12/21/2028	$199,871.05	$1,175.59	$647.12	$528.47
01/21/2029	$199,340.88	$1,175.59	$645.42	$530.18
02/21/2029	$198,808.99	$1,175.59	$643.70	$531.89
03/21/2029	$198,275.38	$1,175.59	$641.99	$533.61
04/21/2029	$197,740.05	$1,175.59	$640.26	$535.33
05/21/2029	$197,203.00	$1,175.59	$638.54	$537.06
06/21/2029	$196,664.21	$1,175.59	$636.80	$538.79
07/21/2029	$196,123.67	$1,175.59	$635.06	$540.53
08/21/2029	$195,581.40	$1,175.59	$633.32	$542.28
09/21/2029	$195,037.37	$1,175.59	$631.56	$544.03
10/21/2029	$194,491.59	$1,175.59	$629.81	$545.78
11/21/2029	$193,944.04	$1,175.59	$628.05	$547.55
12/21/2029	$193,394.72	$1,175.59	$626.28	$549.32
01/21/2030	$192,843.63	$1,175.59	$624.50	$551.09
02/21/2030	$192,290.77	$1,175.59	$622.72	$552.87
03/21/2030	$191,736.11	$1,175.59	$620.94	$554.65
04/21/2030	$191,179.67	$1,175.59	$619.15	$556.44
05/21/2030	$190,621.43	$1,175.59	$617.35	$558.24
06/21/2030	$190,061.38	$1,175.59	$615.55	$560.04
07/21/2030	$189,499.53	$1,175.59	$613.74	$561.85
08/21/2030	$188,935.86	$1,175.59	$611.93	$563.67
09/21/2030	$188,370.37	$1,175.59	$610.11	$565.49
10/21/2030	$187,803.06	$1,175.59	$608.28	$567.31
11/21/2030	$187,233.92	$1,175.59	$606.45	$569.15
12/21/2030	$186,662.93	$1,175.59	$604.61	$570.98
01/21/2031	$186,090.10	$1,175.59	$602.77	$572.83
02/21/2031	$185,515.43	$1,175.59	$600.92	$574.68
03/21/2031	$184,938.90	$1,175.59	$599.06	$576.53
04/21/2031	$184,360.50	$1,175.59	$597.20	$578.39
05/21/2031	$183,780.24	$1,175.59	$595.33	$580.26
06/21/2031	$183,198.10	$1,175.59	$593.46	$582.14
07/21/2031	$182,614.09	$1,175.59	$591.58	$584.02
08/21/2031	$182,028.19	$1,175.59	$589.69	$585.90
09/21/2031	$181,440.39	$1,175.59	$587.80	$587.79
10/21/2031	$180,850.70	$1,175.59	$585.90	$589.69
11/21/2031	$180,259.11	$1,175.59	$584.00	$591.60
12/21/2031	$179,665.60	$1,175.59	$582.09	$593.51
01/21/2032	$179,070.18	$1,175.59	$580.17	$595.42
02/21/2032	$178,472.83	$1,175.59	$578.25	$597.35
03/21/2032	$177,873.56	$1,175.59	$576.32	$599.27
04/21/2032	$177,272.35	$1,175.59	$574.38	$601.21
05/21/2032	$176,669.20	$1,175.59	$572.44	$603.15
06/21/2032	$176,064.10	$1,175.59	$570.49	$605.10
07/21/2032	$175,457.05	$1,175.59	$568.54	$607.05
08/21/2032	$174,848.03	$1,175.59	$566.58	$609.01
09/21/2032	$174,237.06	$1,175.59	$564.61	$610.98
10/21/2032	$173,624.10	$1,175.59	$562.64	$612.95
11/21/2032	$173,009.17	$1,175.59	$560.66	$614.93
12/21/2032	$172,392.25	$1,175.59	$558.68	$616.92
01/21/2033	$171,773.35	$1,175.59	$556.68	$618.91
02/21/2033	$171,152.44	$1,175.59	$554.68	$620.91
03/21/2033	$170,529.52	$1,175.59	$552.68	$622.91
04/21/2033	$169,904.60	$1,175.59	$550.67	$624.92
05/21/2033	$169,277.66	$1,175.59	$548.65	$626.94
06/21/2033	$168,648.69	$1,175.59	$546.63	$628.97
07/21/2033	$168,017.69	$1,175.59	$544.59	$631.00
08/21/2033	$167,384.66	$1,175.59	$542.56	$633.04
09/21/2033	$166,749.58	$1,175.59	$540.51	$635.08
10/21/2033	$166,112.45	$1,175.59	$538.46	$637.13
11/21/2033	$165,473.26	$1,175.59	$536.40	$639.19
12/21/2033	$164,832.01	$1,175.59	$534.34	$641.25
01/21/2034	$164,188.68	$1,175.59	$532.27	$643.32
02/21/2034	$163,543.28	$1,175.59	$530.19	$645.40
03/21/2034	$162,895.80	$1,175.59	$528.11	$647.48
04/21/2034	$162,246.22	$1,175.59	$526.02	$649.58
05/21/2034	$161,594.55	$1,175.59	$523.92	$651.67
06/21/2034	$160,940.78	$1,175.59	$521.82	$653.78
07/21/2034	$160,284.89	$1,175.59	$519.70	$655.89
08/21/2034	$159,626.88	$1,175.59	$517.59	$658.01
09/21/2034	$158,966.75	$1,175.59	$515.46	$660.13
10/21/2034	$158,304.49	$1,175.59	$513.33	$662.26
11/21/2034	$157,640.09	$1,175.59	$511.19	$664.40
12/21/2034	$156,973.54	$1,175.59	$509.05	$666.55
01/21/2035	$156,304.84	$1,175.59	$506.89	$668.70
02/21/2035	$155,633.98	$1,175.59	$504.73	$670.86
03/21/2035	$154,960.96	$1,175.59	$502.57	$673.02
04/21/2035	$154,285.76	$1,175.59	$500.39	$675.20
05/21/2035	$153,608.38	$1,175.59	$498.21	$677.38
06/21/2035	$152,928.82	$1,175.59	$496.03	$679.57
07/21/2035	$152,247.06	$1,175.59	$493.83	$681.76
08/21/2035	$151,563.09	$1,175.59	$491.63	$683.96
09/21/2035	$150,876.92	$1,175.59	$489.42	$686.17
10/21/2035	$150,188.54	$1,175.59	$487.21	$688.39
11/21/2035	$149,497.93	$1,175.59	$484.98	$690.61
12/21/2035	$148,805.09	$1,175.59	$482.75	$692.84
01/21/2036	$148,110.01	$1,175.59	$480.52	$695.08
02/21/2036	$147,412.69	$1,175.59	$478.27	$697.32
03/21/2036	$146,713.12	$1,175.59	$476.02	$699.57
04/21/2036	$146,011.29	$1,175.59	$473.76	$701.83
05/21/2036	$145,307.19	$1,175.59	$471.49	$704.10
06/21/2036	$144,600.82	$1,175.59	$469.22	$706.37
07/21/2036	$143,892.17	$1,175.59	$466.94	$708.65
08/21/2036	$143,181.23	$1,175.59	$464.65	$710.94
09/21/2036	$142,467.99	$1,175.59	$462.36	$713.24
10/21/2036	$141,752.45	$1,175.59	$460.05	$715.54
11/21/2036	$141,034.60	$1,175.59	$457.74	$717.85
12/21/2036	$140,314.43	$1,175.59	$455.42	$720.17
01/21/2037	$139,591.94	$1,175.59	$453.10	$722.49
02/21/2037	$138,867.11	$1,175.59	$450.77	$724.83
03/21/2037	$138,139.94	$1,175.59	$448.43	$727.17
04/21/2037	$137,410.43	$1,175.59	$446.08	$729.52
05/21/2037	$136,678.55	$1,175.59	$443.72	$731.87
06/21/2037	$135,944.32	$1,175.59	$441.36	$734.23
07/21/2037	$135,207.71	$1,175.59	$438.99	$736.61
08/21/2037	$134,468.73	$1,175.59	$436.61	$738.98
09/21/2037	$133,727.36	$1,175.59	$434.22	$741.37
10/21/2037	$132,983.59	$1,175.59	$431.83	$743.76
11/21/2037	$132,237.43	$1,175.59	$429.43	$746.17
12/21/2037	$131,488.85	$1,175.59	$427.02	$748.58
01/21/2038	$130,737.86	$1,175.59	$424.60	$750.99
02/21/2038	$129,984.44	$1,175.59	$422.17	$753.42
03/21/2038	$129,228.59	$1,175.59	$419.74	$755.85
04/21/2038	$128,470.30	$1,175.59	$417.30	$758.29
05/21/2038	$127,709.56	$1,175.59	$414.85	$760.74
06/21/2038	$126,946.36	$1,175.59	$412.40	$763.20
07/21/2038	$126,180.70	$1,175.59	$409.93	$765.66
08/21/2038	$125,412.56	$1,175.59	$407.46	$768.13
09/21/2038	$124,641.95	$1,175.59	$404.98	$770.61
10/21/2038	$123,868.84	$1,175.59	$402.49	$773.10
11/21/2038	$123,093.24	$1,175.59	$399.99	$775.60
12/21/2038	$122,315.14	$1,175.59	$397.49	$778.10
01/21/2039	$121,534.52	$1,175.59	$394.98	$780.62
02/21/2039	$120,751.39	$1,175.59	$392.46	$783.14
03/21/2039	$119,965.72	$1,175.59	$389.93	$785.67
04/21/2039	$119,177.52	$1,175.59	$387.39	$788.20
05/21/2039	$118,386.77	$1,175.59	$384.84	$790.75
06/21/2039	$117,593.47	$1,175.59	$382.29	$793.30
07/21/2039	$116,797.60	$1,175.59	$379.73	$795.86
08/21/2039	$115,999.17	$1,175.59	$377.16	$798.43
09/21/2039	$115,198.16	$1,175.59	$374.58	$801.01
10/21/2039	$114,394.56	$1,175.59	$371.99	$803.60
11/21/2039	$113,588.36	$1,175.59	$369.40	$806.19
12/21/2039	$112,779.57	$1,175.59	$366.80	$808.80
01/21/2040	$111,968.16	$1,175.59	$364.18	$811.41
02/21/2040	$111,154.13	$1,175.59	$361.56	$814.03
03/21/2040	$110,337.47	$1,175.59	$358.94	$816.66
04/21/2040	$109,518.18	$1,175.59	$356.30	$819.29
05/21/2040	$108,696.24	$1,175.59	$353.65	$821.94
06/21/2040	$107,871.64	$1,175.59	$351.00	$824.59
07/21/2040	$107,044.39	$1,175.59	$348.34	$827.26
08/21/2040	$106,214.46	$1,175.59	$345.66	$829.93
09/21/2040	$105,381.85	$1,175.59	$342.98	$832.61
10/21/2040	$104,546.55	$1,175.59	$340.30	$835.30
11/21/2040	$103,708.56	$1,175.59	$337.60	$837.99
12/21/2040	$102,867.86	$1,175.59	$334.89	$840.70
01/21/2041	$102,024.44	$1,175.59	$332.18	$843.42
02/21/2041	$101,178.30	$1,175.59	$329.45	$846.14
03/21/2041	$100,329.43	$1,175.59	$326.72	$848.87
04/21/2041	$99,477.82	$1,175.59	$323.98	$851.61
05/21/2041	$98,623.46	$1,175.59	$321.23	$854.36
06/21/2041	$97,766.34	$1,175.59	$318.47	$857.12
07/21/2041	$96,906.45	$1,175.59	$315.70	$859.89
08/21/2041	$96,043.78	$1,175.59	$312.93	$862.67
09/21/2041	$95,178.33	$1,175.59	$310.14	$865.45
10/21/2041	$94,310.08	$1,175.59	$307.35	$868.25
11/21/2041	$93,439.03	$1,175.59	$304.54	$871.05
12/21/2041	$92,565.17	$1,175.59	$301.73	$873.86
01/21/2042	$91,688.49	$1,175.59	$298.91	$876.68
02/21/2042	$90,808.97	$1,175.59	$296.08	$879.52
03/21/2042	$89,926.62	$1,175.59	$293.24	$882.36
04/21/2042	$89,041.41	$1,175.59	$290.39	$885.20
05/21/2042	$88,153.35	$1,175.59	$287.53	$888.06
06/21/2042	$87,262.42	$1,175.59	$284.66	$890.93
07/21/2042	$86,368.61	$1,175.59	$281.78	$893.81
08/21/2042	$85,471.92	$1,175.59	$278.90	$896.69
09/21/2042	$84,572.33	$1,175.59	$276.00	$899.59
10/21/2042	$83,669.83	$1,175.59	$273.10	$902.49
11/21/2042	$82,764.42	$1,175.59	$270.18	$905.41
12/21/2042	$81,856.09	$1,175.59	$267.26	$908.33
01/21/2043	$80,944.82	$1,175.59	$264.33	$911.27
02/21/2043	$80,030.62	$1,175.59	$261.38	$914.21
03/21/2043	$79,113.46	$1,175.59	$258.43	$917.16
04/21/2043	$78,193.33	$1,175.59	$255.47	$920.12
05/21/2043	$77,270.24	$1,175.59	$252.50	$923.09
06/21/2043	$76,344.17	$1,175.59	$249.52	$926.07
07/21/2043	$75,415.10	$1,175.59	$246.53	$929.06
08/21/2043	$74,483.04	$1,175.59	$243.53	$932.06
09/21/2043	$73,547.96	$1,175.59	$240.52	$935.07
10/21/2043	$72,609.87	$1,175.59	$237.50	$938.09
11/21/2043	$71,668.74	$1,175.59	$234.47	$941.12
12/21/2043	$70,724.58	$1,175.59	$231.43	$944.16
01/21/2044	$69,777.37	$1,175.59	$228.38	$947.21
02/21/2044	$68,827.10	$1,175.59	$225.32	$950.27
03/21/2044	$67,873.76	$1,175.59	$222.25	$953.34
04/21/2044	$66,917.35	$1,175.59	$219.18	$956.42
05/21/2044	$65,957.84	$1,175.59	$216.09	$959.51
06/21/2044	$64,995.24	$1,175.59	$212.99	$962.60
07/21/2044	$64,029.52	$1,175.59	$209.88	$965.71
08/21/2044	$63,060.69	$1,175.59	$206.76	$968.83
09/21/2044	$62,088.73	$1,175.59	$203.63	$971.96
10/21/2044	$61,113.64	$1,175.59	$200.49	$975.10
11/21/2044	$60,135.39	$1,175.59	$197.35	$978.25
12/21/2044	$59,153.98	$1,175.59	$194.19	$981.41
01/21/2045	$58,169.41	$1,175.59	$191.02	$984.57
02/21/2045	$57,181.66	$1,175.59	$187.84	$987.75
03/21/2045	$56,190.71	$1,175.59	$184.65	$990.94
04/21/2045	$55,196.57	$1,175.59	$181.45	$994.14
05/21/2045	$54,199.21	$1,175.59	$178.24	$997.35
06/21/2045	$53,198.64	$1,175.59	$175.02	$1,000.57
07/21/2045	$52,194.83	$1,175.59	$171.79	$1,003.81
08/21/2045	$51,187.79	$1,175.59	$168.55	$1,007.05
09/21/2045	$50,177.49	$1,175.59	$165.29	$1,010.30
10/21/2045	$49,163.93	$1,175.59	$162.03	$1,013.56
11/21/2045	$48,147.09	$1,175.59	$158.76	$1,016.83
12/21/2045	$47,126.98	$1,175.59	$155.47	$1,020.12
01/21/2046	$46,103.56	$1,175.59	$152.18	$1,023.41
02/21/2046	$45,076.85	$1,175.59	$148.88	$1,026.72
03/21/2046	$44,046.81	$1,175.59	$145.56	$1,030.03
04/21/2046	$43,013.46	$1,175.59	$142.23	$1,033.36
05/21/2046	$41,976.76	$1,175.59	$138.90	$1,036.70
06/21/2046	$40,936.72	$1,175.59	$135.55	$1,040.04
07/21/2046	$39,893.32	$1,175.59	$132.19	$1,043.40
08/21/2046	$38,846.55	$1,175.59	$128.82	$1,046.77
09/21/2046	$37,796.40	$1,175.59	$125.44	$1,050.15
10/21/2046	$36,742.85	$1,175.59	$122.05	$1,053.54
11/21/2046	$35,685.91	$1,175.59	$118.65	$1,056.94
12/21/2046	$34,625.55	$1,175.59	$115.24	$1,060.36
01/21/2047	$33,561.77	$1,175.59	$111.81	$1,063.78
02/21/2047	$32,494.56	$1,175.59	$108.38	$1,067.22
03/21/2047	$31,423.89	$1,175.59	$104.93	$1,070.66
04/21/2047	$30,349.77	$1,175.59	$101.47	$1,074.12
05/21/2047	$29,272.19	$1,175.59	$98.00	$1,077.59
06/21/2047	$28,191.12	$1,175.59	$94.52	$1,081.07
07/21/2047	$27,106.56	$1,175.59	$91.03	$1,084.56
08/21/2047	$26,018.50	$1,175.59	$87.53	$1,088.06
09/21/2047	$24,926.92	$1,175.59	$84.02	$1,091.57
10/21/2047	$23,831.82	$1,175.59	$80.49	$1,095.10
11/21/2047	$22,733.19	$1,175.59	$76.96	$1,098.64
12/21/2047	$21,631.00	$1,175.59	$73.41	$1,102.18
01/21/2048	$20,525.26	$1,175.59	$69.85	$1,105.74
02/21/2048	$19,415.95	$1,175.59	$66.28	$1,109.31
03/21/2048	$18,303.05	$1,175.59	$62.70	$1,112.90
04/21/2048	$17,186.56	$1,175.59	$59.10	$1,116.49
05/21/2048	$16,066.47	$1,175.59	$55.50	$1,120.09
06/21/2048	$14,942.76	$1,175.59	$51.88	$1,123.71
07/21/2048	$13,815.42	$1,175.59	$48.25	$1,127.34
08/21/2048	$12,684.44	$1,175.59	$44.61	$1,130.98
09/21/2048	$11,549.81	$1,175.59	$40.96	$1,134.63
10/21/2048	$10,411.51	$1,175.59	$37.30	$1,138.30
11/21/2048	$9,269.54	$1,175.59	$33.62	$1,141.97
12/21/2048	$8,123.88	$1,175.59	$29.93	$1,145.66
01/21/2049	$6,974.52	$1,175.59	$26.23	$1,149.36
02/21/2049	$5,821.45	$1,175.59	$22.52	$1,153.07
03/21/2049	$4,664.65	$1,175.59	$18.80	$1,156.79
04/21/2049	$3,504.12	$1,175.59	$15.06	$1,160.53
05/21/2049	$2,339.85	$1,175.59	$11.32	$1,164.28
06/21/2049	$1,171.81	$1,175.59	$7.56	$1,168.04
07/21/2049	$-0.00	$1,175.59	$3.78	$1,171.81
TOTAL:	-	$423,213.38	$173,213.38	$250,000.00