PRINCIPAL	APR	Interest Rate Per Period, i	Number of Payments, n	Payment, d
$98,000.00	0.06	0.005	360	$587.56
Payment #	Date	Towards Interest	Towards Principal	Cumulative Interest	Cumulative Principal	Principal Balance
1	Jan-07	$490.00	$97.56	$490.00	$97.56	$97,902.44
2	Feb-07	$489.51	$98.05	$979.51	$195.61	$97,804.39
3	Mar-07	$489.02	$98.54	$1,468.53	$294.14	$97,705.86
4	Apr-07	$488.53	$99.03	$1,957.06	$393.17	$97,606.83
5	May-07	$488.03	$99.53	$2,445.10	$492.70	$97,507.30
6	Jun-07	$487.54	$100.02	$2,932.63	$592.72	$97,407.28
7	Jul-07	$487.04	$100.52	$3,419.67	$693.25	$97,306.75
8	Aug-07	$486.53	$101.03	$3,906.20	$794.27	$97,205.73
9	Sep-07	$486.03	$101.53	$4,392.23	$895.80	$97,104.20
10	Oct-07	$485.52	$102.04	$4,877.75	$997.84	$97,002.16
11	Nov-07	$485.01	$102.55	$5,362.76	$1,100.39	$96,899.61
12	Dec-07	$484.50	$103.06	$5,847.26	$1,203.45	$96,796.55
13	Jan-08	$483.98	$103.58	$6,331.25	$1,307.03	$96,692.97
14	Feb-08	$483.46	$104.09	$6,814.71	$1,411.12	$96,588.88
15	Mar-08	$482.94	$104.62	$7,297.65	$1,515.74	$96,484.26
16	Apr-08	$482.42	$105.14	$7,780.08	$1,620.88	$96,379.12
17	May-08	$481.90	$105.66	$8,261.97	$1,726.54	$96,273.46
18	Jun-08	$481.37	$106.19	$8,743.34	$1,832.73	$96,167.27
19	Jul-08	$480.84	$106.72	$9,224.18	$1,939.46	$96,060.54
20	Aug-08	$480.30	$107.26	$9,704.48	$2,046.71	$95,953.29
21	Sep-08	$479.77	$107.79	$10,184.24	$2,154.51	$95,845.49
22	Oct-08	$479.23	$108.33	$10,663.47	$2,262.84	$95,737.16
23	Nov-08	$478.69	$108.87	$11,142.16	$2,371.71	$95,628.29
24	Dec-08	$478.14	$109.42	$11,620.30	$2,481.13	$95,518.87
25	Jan-09	$477.59	$109.97	$12,097.89	$2,591.09	$95,408.91
26	Feb-09	$477.04	$110.51	$12,574.94	$2,701.61	$95,298.39
27	Mar-09	$476.49	$111.07	$13,051.43	$2,812.68	$95,187.32
28	Apr-09	$475.94	$111.62	$13,527.37	$2,924.30	$95,075.70
29	May-09	$475.38	$112.18	$14,002.75	$3,036.48	$94,963.52
30	Jun-09	$474.82	$112.74	$14,477.56	$3,149.22	$94,850.78
31	Jul-09	$474.25	$113.31	$14,951.82	$3,262.53	$94,737.47
32	Aug-09	$473.69	$113.87	$15,425.50	$3,376.40	$94,623.60
33	Sep-09	$473.12	$114.44	$15,898.62	$3,490.84	$94,509.16
34	Oct-09	$472.55	$115.01	$16,371.17	$3,605.86	$94,394.14
35	Nov-09	$471.97	$115.59	$16,843.14	$3,721.44	$94,278.56
36	Dec-09	$471.39	$116.17	$17,314.53	$3,837.61	$94,162.39
37	Jan-10	$470.81	$116.75	$17,785.34	$3,954.36	$94,045.64
38	Feb-10	$470.23	$117.33	$18,255.57	$4,071.69	$93,928.31
39	Mar-10	$469.64	$117.92	$18,725.21	$4,189.61	$93,810.39
40	Apr-10	$469.05	$118.51	$19,194.26	$4,308.12	$93,691.88
41	May-10	$468.46	$119.10	$19,662.72	$4,427.22	$93,572.78
42	Jun-10	$467.86	$119.70	$20,130.59	$4,546.91	$93,453.09
43	Jul-10	$467.27	$120.29	$20,597.85	$4,667.21	$93,332.79
44	Aug-10	$466.66	$120.90	$21,064.52	$4,788.10	$93,211.90
45	Sep-10	$466.06	$121.50	$21,530.58	$4,909.60	$93,090.40
46	Oct-10	$465.45	$122.11	$21,996.03	$5,031.71	$92,968.29
47	Nov-10	$464.84	$122.72	$22,460.87	$5,154.43	$92,845.57
48	Dec-10	$464.23	$123.33	$22,925.10	$5,277.76	$92,722.24
49	Jan-11	$463.61	$123.95	$23,388.71	$5,401.71	$92,598.29
50	Feb-11	$462.99	$124.57	$23,851.70	$5,526.27	$92,473.73
51	Mar-11	$462.37	$125.19	$24,314.07	$5,651.47	$92,348.53
52	Apr-11	$461.74	$125.82	$24,775.81	$5,777.28	$92,222.72
53	May-11	$461.11	$126.45	$25,236.93	$5,903.73	$92,096.27
54	Jun-11	$460.48	$127.08	$25,697.41	$6,030.81	$91,969.19
55	Jul-11	$459.85	$127.71	$26,157.25	$6,158.52	$91,841.48
56	Aug-11	$459.21	$128.35	$26,616.46	$6,286.87	$91,713.13
57	Sep-11	$458.57	$128.99	$27,075.03	$6,415.87	$91,584.13
58	Oct-11	$457.92	$129.64	$27,532.95	$6,545.50	$91,454.50
59	Nov-11	$457.27	$130.29	$27,990.22	$6,675.79	$91,324.21
60	Dec-11	$456.62	$130.94	$28,446.84	$6,806.73	$91,193.27
61	Jan-12	$455.97	$131.59	$28,902.81	$6,938.32	$91,061.68
62	Feb-12	$455.31	$132.25	$29,358.12	$7,070.57	$90,929.43
63	Mar-12	$454.65	$132.91	$29,812.76	$7,203.49	$90,796.51
64	Apr-12	$453.98	$133.58	$30,266.74	$7,337.06	$90,662.94
65	May-12	$453.31	$134.24	$30,720.06	$7,471.31	$90,528.69
66	Jun-12	$452.64	$134.92	$31,172.70	$7,606.22	$90,393.78
67	Jul-12	$451.97	$135.59	$31,624.67	$7,741.82	$90,258.18
68	Aug-12	$451.29	$136.27	$32,075.96	$7,878.08	$90,121.92
69	Sep-12	$450.61	$136.95	$32,526.57	$8,015.03	$89,984.97
70	Oct-12	$449.92	$137.63	$32,976.50	$8,152.67	$89,847.33
71	Nov-12	$449.24	$138.32	$33,425.73	$8,290.99	$89,709.01
72	Dec-12	$448.55	$139.01	$33,874.28	$8,430.01	$89,569.99
73	Jan-13	$447.85	$139.71	$34,322.13	$8,569.72	$89,430.28
74	Feb-13	$447.15	$140.41	$34,769.28	$8,710.12	$89,289.88
75	Mar-13	$446.45	$141.11	$35,215.73	$8,851.23	$89,148.77
76	Apr-13	$445.74	$141.82	$35,661.47	$8,993.05	$89,006.95
77	May-13	$445.03	$142.52	$36,106.51	$9,135.57	$88,864.43
78	Jun-13	$444.32	$143.24	$36,550.83	$9,278.81	$88,721.19
79	Jul-13	$443.61	$143.95	$36,994.44	$9,422.77	$88,577.23
80	Aug-13	$442.89	$144.67	$37,437.32	$9,567.44	$88,432.56
81	Sep-13	$442.16	$145.40	$37,879.49	$9,712.84	$88,287.16
82	Oct-13	$441.44	$146.12	$38,320.92	$9,858.96	$88,141.04
83	Nov-13	$440.71	$146.85	$38,761.63	########	$87,994.19
84	Dec-13	$439.97	$147.59	$39,201.60	########	$87,846.60
85	Jan-14	$439.23	$148.33	$39,640.83	########	$87,698.27
86	Feb-14	$438.49	$149.07	$40,079.32	########	$87,549.20
87	Mar-14	$437.75	$149.81	$40,517.07	########	$87,399.39
88	Apr-14	$437.00	$150.56	$40,954.06	########	$87,248.83
89	May-14	$436.24	$151.32	$41,390.31	########	$87,097.51
90	Jun-14	$435.49	$152.07	$41,825.80	########	$86,945.44
91	Jul-14	$434.73	$152.83	$42,260.52	########	$86,792.61
92	Aug-14	$433.96	$153.60	$42,694.49	########	$86,639.01
93	Sep-14	$433.20	$154.36	$43,127.68	########	$86,484.65
94	Oct-14	$432.42	$155.14	$43,560.10	########	$86,329.51
95	Nov-14	$431.65	$155.91	$43,991.75	########	$86,173.60
96	Dec-14	$430.87	$156.69	$44,422.62	########	$86,016.91
97	Jan-15	$430.08	$157.47	$44,852.71	########	$85,859.43
98	Feb-15	$429.30	$158.26	$45,282.00	########	$85,701.17
99	Mar-15	$428.51	$159.05	$45,710.51	########	$85,542.12
100	Apr-15	$427.71	$159.85	$46,138.22	########	$85,382.27
101	May-15	$426.91	$160.65	$46,565.13	########	$85,221.62
102	Jun-15	$426.11	$161.45	$46,991.24	########	$85,060.17
103	Jul-15	$425.30	$162.26	$47,416.54	########	$84,897.91
104	Aug-15	$424.49	$163.07	$47,841.03	########	$84,734.84
105	Sep-15	$423.67	$163.89	$48,264.70	########	$84,570.95
106	Oct-15	$422.85	$164.70	$48,687.56	########	$84,406.25
107	Nov-15	$422.03	$165.53	$49,109.59	########	$84,240.72
108	Dec-15	$421.20	$166.36	$49,530.79	########	$84,074.36
109	Jan-16	$420.37	$167.19	$49,951.16	########	$83,907.18
110	Feb-16	$419.54	$168.02	$50,370.70	########	$83,739.15
111	Mar-16	$418.70	$168.86	$50,789.40	########	$83,570.29
112	Apr-16	$417.85	$169.71	$51,207.25	########	$83,400.58
113	May-16	$417.00	$170.56	$51,624.25	########	$83,230.02
114	Jun-16	$416.15	$171.41	$52,040.40	########	$83,058.62
115	Jul-16	$415.29	$172.27	$52,455.69	########	$82,886.35
116	Aug-16	$414.43	$173.13	$52,870.13	########	$82,713.22
117	Sep-16	$413.57	$173.99	$53,283.69	########	$82,539.23
118	Oct-16	$412.70	$174.86	$53,696.39	########	$82,364.36
119	Nov-16	$411.82	$175.74	$54,108.21	########	$82,188.63
120	Dec-16	$410.94	$176.62	$54,519.15	########	$82,012.01
121	Jan-17	$410.06	$177.50	$54,929.21	########	$81,834.51
122	Feb-17	$409.17	$178.39	$55,338.38	########	$81,656.12
123	Mar-17	$408.28	$179.28	$55,746.67	########	$81,476.85
124	Apr-17	$407.38	$180.18	$56,154.05	########	$81,296.67
125	May-17	$406.48	$181.08	$56,560.53	########	$81,115.59
126	Jun-17	$405.58	$181.98	$56,966.11	########	$80,933.61
127	Jul-17	$404.67	$182.89	$57,370.78	########	$80,750.72
128	Aug-17	$403.75	$183.81	$57,774.53	########	$80,566.91
129	Sep-17	$402.83	$184.72	$58,177.37	########	$80,382.19
130	Oct-17	$401.91	$185.65	$58,579.28	########	$80,196.54
131	Nov-17	$400.98	$186.58	$58,980.26	########	$80,009.96
132	Dec-17	$400.05	$187.51	$59,380.31	########	$79,822.45
133	Jan-18	$399.11	$188.45	$59,779.42	########	$79,634.01
134	Feb-18	$398.17	$189.39	$60,177.59	########	$79,444.62
135	Mar-18	$397.22	$190.34	$60,574.82	########	$79,254.28
136	Apr-18	$396.27	$191.29	$60,971.09	########	$79,062.99
137	May-18	$395.31	$192.24	$61,366.40	########	$78,870.75
138	Jun-18	$394.35	$193.21	$61,760.76	########	$78,677.54
139	Jul-18	$393.39	$194.17	$62,154.14	########	$78,483.37
140	Aug-18	$392.42	$195.14	$62,546.56	########	$78,288.23
141	Sep-18	$391.44	$196.12	$62,938.00	########	$78,092.11
142	Oct-18	$390.46	$197.10	$63,328.46	########	$77,895.01
143	Nov-18	$389.48	$198.08	$63,717.94	########	$77,696.93
144	Dec-18	$388.48	$199.07	$64,106.42	########	$77,497.85
145	Jan-19	$387.49	$200.07	$64,493.91	########	$77,297.78
146	Feb-19	$386.49	$201.07	$64,880.40	########	$77,096.71
147	Mar-19	$385.48	$202.08	$65,265.88	########	$76,894.64
148	Apr-19	$384.47	$203.09	$65,650.36	########	$76,691.55
149	May-19	$383.46	$204.10	$66,033.81	########	$76,487.45
150	Jun-19	$382.44	$205.12	$66,416.25	########	$76,282.32
151	Jul-19	$381.41	$206.15	$66,797.66	########	$76,076.18
152	Aug-19	$380.38	$207.18	$67,178.04	########	$75,869.00
153	Sep-19	$379.34	$208.21	$67,557.39	########	$75,660.78
154	Oct-19	$378.30	$209.26	$67,935.69	########	$75,451.53
155	Nov-19	$377.26	$210.30	$68,312.95	########	$75,241.23
156	Dec-19	$376.21	$211.35	$68,689.16	########	$75,029.87
157	Jan-20	$375.15	$212.41	$69,064.31	########	$74,817.46
158	Feb-20	$374.09	$213.47	$69,438.39	########	$74,603.99
159	Mar-20	$373.02	$214.54	$69,811.41	########	$74,389.45
160	Apr-20	$371.95	$215.61	$70,183.36	########	$74,173.84
161	May-20	$370.87	$216.69	$70,554.23	########	$73,957.15
162	Jun-20	$369.79	$217.77	$70,924.02	########	$73,739.37
163	Jul-20	$368.70	$218.86	$71,292.71	########	$73,520.51
164	Aug-20	$367.60	$219.96	$71,660.32	########	$73,300.56
165	Sep-20	$366.50	$221.06	$72,026.82	########	$73,079.50
166	Oct-20	$365.40	$222.16	$72,392.22	########	$72,857.34
167	Nov-20	$364.29	$223.27	$72,756.50	########	$72,634.06
168	Dec-20	$363.17	$224.39	$73,119.67	########	$72,409.67
169	Jan-21	$362.05	$225.51	$73,481.72	########	$72,184.16
170	Feb-21	$360.92	$226.64	$73,842.64	########	$71,957.52
171	Mar-21	$359.79	$227.77	$74,202.43	########	$71,729.75
172	Apr-21	$358.65	$228.91	$74,561.08	########	$71,500.84
173	May-21	$357.50	$230.06	$74,918.58	########	$71,270.79
174	Jun-21	$356.35	$231.21	$75,274.94	########	$71,039.58
175	Jul-21	$355.20	$232.36	$75,630.13	########	$70,807.22
176	Aug-21	$354.04	$233.52	$75,984.17	########	$70,573.70
177	Sep-21	$352.87	$234.69	$76,337.04	########	$70,339.00
178	Oct-21	$351.70	$235.86	$76,688.73	########	$70,103.14
179	Nov-21	$350.52	$237.04	$77,039.25	########	$69,866.10
180	Dec-21	$349.33	$238.23	$77,388.58	########	$69,627.87
181	Jan-22	$348.14	$239.42	$77,736.72	########	$69,388.45
182	Feb-22	$346.94	$240.62	$78,083.66	########	$69,147.83
183	Mar-22	$345.74	$241.82	$78,429.40	########	$68,906.01
184	Apr-22	$344.53	$243.03	$78,773.93	########	$68,662.98
185	May-22	$343.31	$244.24	$79,117.25	########	$68,418.74
186	Jun-22	$342.09	$245.47	$79,459.34	########	$68,173.27
187	Jul-22	$340.87	$246.69	$79,800.21	########	$67,926.58
188	Aug-22	$339.63	$247.93	$80,139.84	########	$67,678.65
189	Sep-22	$338.39	$249.17	$80,478.23	########	$67,429.48
190	Oct-22	$337.15	$250.41	$80,815.38	########	$67,179.07
191	Nov-22	$335.90	$251.66	$81,151.27	########	$66,927.41
192	Dec-22	$334.64	$252.92	$81,485.91	########	$66,674.49
193	Jan-23	$333.37	$254.19	$81,819.28	########	$66,420.30
194	Feb-23	$332.10	$255.46	$82,151.39	########	$66,164.84
195	Mar-23	$330.82	$256.74	$82,482.21	########	$65,908.10
196	Apr-23	$329.54	$258.02	$82,811.75	########	$65,650.09
197	May-23	$328.25	$259.31	$83,140.00	########	$65,390.78
198	Jun-23	$326.95	$260.61	$83,466.95	########	$65,130.17
199	Jul-23	$325.65	$261.91	$83,792.61	########	$64,868.26
200	Aug-23	$324.34	$263.22	$84,116.95	########	$64,605.04
201	Sep-23	$323.03	$264.53	$84,439.97	########	$64,340.51
202	Oct-23	$321.70	$265.86	$84,761.67	########	$64,074.65
203	Nov-23	$320.37	$267.19	$85,082.05	########	$63,807.47
204	Dec-23	$319.04	$268.52	$85,401.09	########	$63,538.94
205	Jan-24	$317.69	$269.86	$85,718.78	########	$63,269.08
206	Feb-24	$316.35	$271.21	$86,035.13	########	$62,997.87
207	Mar-24	$314.99	$272.57	$86,350.11	########	$62,725.30
208	Apr-24	$313.63	$273.93	$86,663.74	########	$62,451.36
209	May-24	$312.26	$275.30	$86,976.00	########	$62,176.06
210	Jun-24	$310.88	$276.68	$87,286.88	########	$61,899.38
211	Jul-24	$309.50	$278.06	$87,596.38	########	$61,621.32
212	Aug-24	$308.11	$279.45	$87,904.48	########	$61,341.86
213	Sep-24	$306.71	$280.85	$88,211.19	########	$61,061.01
214	Oct-24	$305.31	$282.25	$88,516.50	########	$60,778.76
215	Nov-24	$303.89	$283.67	$88,820.39	########	$60,495.09
216	Dec-24	$302.48	$285.08	$89,122.87	########	$60,210.01
217	Jan-25	$301.05	$286.51	$89,423.92	########	$59,923.50
218	Feb-25	$299.62	$287.94	$89,723.53	########	$59,635.56
219	Mar-25	$298.18	$289.38	$90,021.71	########	$59,346.18
220	Apr-25	$296.73	$290.83	$90,318.44	########	$59,055.35
221	May-25	$295.28	$292.28	$90,613.72	########	$58,763.07
222	Jun-25	$293.82	$293.74	$90,907.53	########	$58,469.32
223	Jul-25	$292.35	$295.21	$91,199.88	########	$58,174.11
224	Aug-25	$290.87	$296.69	$91,490.75	########	$57,877.42
225	Sep-25	$289.39	$298.17	$91,780.14	########	$57,579.25
226	Oct-25	$287.90	$299.66	$92,068.03	########	$57,279.58
227	Nov-25	$286.40	$301.16	$92,354.43	########	$56,978.42
228	Dec-25	$284.89	$302.67	$92,639.32	########	$56,675.76
229	Jan-26	$283.38	$304.18	$92,922.70	########	$56,371.57
230	Feb-26	$281.86	$305.70	$93,204.56	########	$56,065.87
231	Mar-26	$280.33	$307.23	$93,484.89	########	$55,758.64
232	Apr-26	$278.79	$308.77	$93,763.68	########	$55,449.88
233	May-26	$277.25	$310.31	$94,040.93	########	$55,139.57
234	Jun-26	$275.70	$311.86	$94,316.63	########	$54,827.70
235	Jul-26	$274.14	$313.42	$94,590.77	########	$54,514.28
236	Aug-26	$272.57	$314.99	$94,863.34	########	$54,199.30
237	Sep-26	$271.00	$316.56	$95,134.34	########	$53,882.73
238	Oct-26	$269.41	$318.15	$95,403.75	########	$53,564.59
239	Nov-26	$267.82	$319.74	$95,671.57	########	$53,244.85
240	Dec-26	$266.22	$321.34	$95,937.80	########	$52,923.51
241	Jan-27	$264.62	$322.94	$96,202.42	########	$52,600.57
242	Feb-27	$263.00	$324.56	$96,465.42	########	$52,276.02
243	Mar-27	$261.38	$326.18	$96,726.80	########	$51,949.84
244	Apr-27	$259.75	$327.81	$96,986.55	########	$51,622.03
245	May-27	$258.11	$329.45	$97,244.66	########	$51,292.58
246	Jun-27	$256.46	$331.10	$97,501.12	########	$50,961.48
247	Jul-27	$254.81	$332.75	$97,755.93	########	$50,628.73
248	Aug-27	$253.14	$334.42	$98,009.07	########	$50,294.31
249	Sep-27	$251.47	$336.09	$98,260.54	########	$49,958.22
250	Oct-27	$249.79	$337.77	$98,510.33	########	$49,620.46
251	Nov-27	$248.10	$339.46	$98,758.44	########	$49,281.00
252	Dec-27	$246.40	$341.15	$99,004.84	########	$48,939.84
253	Jan-28	$244.70	$342.86	$99,249.54	########	$48,596.98
254	Feb-28	$242.98	$344.57	$99,492.53	########	$48,252.41
255	Mar-28	$241.26	$346.30	$99,733.79	########	$47,906.11
256	Apr-28	$239.53	$348.03	$99,973.32	########	$47,558.08
257	May-28	$237.79	$349.77	$100,211.11	########	$47,208.31
258	Jun-28	$236.04	$351.52	$100,447.15	########	$46,856.80
259	Jul-28	$234.28	$353.28	$100,681.43	########	$46,503.52
260	Aug-28	$232.52	$355.04	$100,913.95	########	$46,148.48
261	Sep-28	$230.74	$356.82	$101,144.69	########	$45,791.66
262	Oct-28	$228.96	$358.60	$101,373.65	########	$45,433.06
263	Nov-28	$227.17	$360.39	$101,600.82	########	$45,072.67
264	Dec-28	$225.36	$362.20	$101,826.18	########	$44,710.47
265	Jan-29	$223.55	$364.01	$102,049.73	########	$44,346.46
266	Feb-29	$221.73	$365.83	$102,271.47	########	$43,980.64
267	Mar-29	$219.90	$367.66	$102,491.37	########	$43,612.98
268	Apr-29	$218.06	$369.49	$102,709.43	########	$43,243.48
269	May-29	$216.22	$371.34	$102,925.65	########	$42,872.14
270	Jun-29	$214.36	$373.20	$103,140.01	########	$42,498.94
271	Jul-29	$212.49	$375.06	$103,352.51	########	$42,123.88
272	Aug-29	$210.62	$376.94	$103,563.13	########	$41,746.94
273	Sep-29	$208.73	$378.82	$103,771.86	########	$41,368.11
274	Oct-29	$206.84	$380.72	$103,978.70	########	$40,987.39
275	Nov-29	$204.94	$382.62	$104,183.64	########	$40,604.77
276	Dec-29	$203.02	$384.54	$104,386.66	########	$40,220.24
277	Jan-30	$201.10	$386.46	$104,587.76	########	$39,833.78
278	Feb-30	$199.17	$388.39	$104,786.93	########	$39,445.39
279	Mar-30	$197.23	$390.33	$104,984.16	########	$39,055.05
280	Apr-30	$195.28	$392.28	$105,179.43	########	$38,662.77
281	May-30	$193.31	$394.25	$105,372.75	########	$38,268.52
282	Jun-30	$191.34	$396.22	$105,564.09	########	$37,872.31
283	Jul-30	$189.36	$398.20	$105,753.45	########	$37,474.11
284	Aug-30	$187.37	$400.19	$105,940.82	########	$37,073.92
285	Sep-30	$185.37	$402.19	$106,126.19	########	$36,671.73
286	Oct-30	$183.36	$404.20	$106,309.55	########	$36,267.53
287	Nov-30	$181.34	$406.22	$106,490.89	########	$35,861.31
288	Dec-30	$179.31	$408.25	$106,670.20	########	$35,453.06
289	Jan-31	$177.27	$410.29	$106,847.46	########	$35,042.76
290	Feb-31	$175.21	$412.35	$107,022.67	########	$34,630.42
291	Mar-31	$173.15	$414.41	$107,195.83	########	$34,216.01
292	Apr-31	$171.08	$416.48	$107,366.91	########	$33,799.53
293	May-31	$169.00	$418.56	$107,535.90	########	$33,380.97
294	Jun-31	$166.90	$420.65	$107,702.81	########	$32,960.31
295	Jul-31	$164.80	$422.76	$107,867.61	########	$32,537.55
296	Aug-31	$162.69	$424.87	$108,030.30	########	$32,112.68
297	Sep-31	$160.56	$427.00	$108,190.86	########	$31,685.69
298	Oct-31	$158.43	$429.13	$108,349.29	########	$31,256.56
299	Nov-31	$156.28	$431.28	$108,505.57	########	$30,825.28
300	Dec-31	$154.13	$433.43	$108,659.70	########	$30,391.85
301	Jan-32	$151.96	$435.60	$108,811.66	########	$29,956.25
302	Feb-32	$149.78	$437.78	$108,961.44	########	$29,518.47
303	Mar-32	$147.59	$439.97	$109,109.03	########	$29,078.50
304	Apr-32	$145.39	$442.17	$109,254.43	########	$28,636.33
305	May-32	$143.18	$444.38	$109,397.61	########	$28,191.95
306	Jun-32	$140.96	$446.60	$109,538.57	########	$27,745.36
307	Jul-32	$138.73	$448.83	$109,677.29	########	$27,296.52
308	Aug-32	$136.48	$451.08	$109,813.78	########	$26,845.45
309	Sep-32	$134.23	$453.33	$109,948.00	########	$26,392.11
310	Oct-32	$131.96	$455.60	$110,079.96	########	$25,936.51
311	Nov-32	$129.68	$457.88	$110,209.65	########	$25,478.64
312	Dec-32	$127.39	$460.17	$110,337.04	########	$25,018.47
313	Jan-33	$125.09	$462.47	$110,462.13	########	$24,556.00
314	Feb-33	$122.78	$464.78	$110,584.91	########	$24,091.22
315	Mar-33	$120.46	$467.10	$110,705.37	########	$23,624.12
316	Apr-33	$118.12	$469.44	$110,823.49	########	$23,154.68
317	May-33	$115.77	$471.79	$110,939.26	########	$22,682.90
318	Jun-33	$113.41	$474.15	$111,052.68	########	$22,208.75
319	Jul-33	$111.04	$476.52	$111,163.72	########	$21,732.23
320	Aug-33	$108.66	$478.90	$111,272.38	########	$21,253.34
321	Sep-33	$106.27	$481.29	$111,378.65	########	$20,772.04
322	Oct-33	$103.86	$483.70	$111,482.51	########	$20,288.34
323	Nov-33	$101.44	$486.12	$111,583.95	########	$19,802.23
324	Dec-33	$99.01	$488.55	$111,682.96	########	$19,313.68
325	Jan-34	$96.57	$490.99	$111,779.53	########	$18,822.69
326	Feb-34	$94.11	$493.45	$111,873.64	########	$18,329.24
327	Mar-34	$91.65	$495.91	$111,965.29	########	$17,833.33
328	Apr-34	$89.17	$498.39	$112,054.46	########	$17,334.93
329	May-34	$86.67	$500.88	$112,141.13	########	$16,834.05
330	Jun-34	$84.17	$503.39	$112,225.30	########	$16,330.66
331	Jul-34	$81.65	$505.91	$112,306.95	########	$15,824.75
332	Aug-34	$79.12	$508.44	$112,386.08	########	$15,316.32
333	Sep-34	$76.58	$510.98	$112,462.66	########	$14,805.34
334	Oct-34	$74.03	$513.53	$112,536.69	########	$14,291.81
335	Nov-34	$71.46	$516.10	$112,608.15	########	$13,775.71
336	Dec-34	$68.88	$518.68	$112,677.02	########	$13,257.03
337	Jan-35	$66.29	$521.27	$112,743.31	########	$12,735.75
338	Feb-35	$63.68	$523.88	$112,806.99	########	$12,211.87
339	Mar-35	$61.06	$526.50	$112,868.05	########	$11,685.37
340	Apr-35	$58.43	$529.13	$112,926.47	########	$11,156.24
341	May-35	$55.78	$531.78	$112,982.25	########	$10,624.46
342	Jun-35	$53.12	$534.44	$113,035.38	########	$10,090.02
343	Jul-35	$50.45	$537.11	$113,085.83	########	$9,552.91
344	Aug-35	$47.76	$539.79	$113,133.59	########	$9,013.12
345	Sep-35	$45.07	$542.49	$113,178.66	########	$8,470.62
346	Oct-35	$42.35	$545.21	$113,221.01	########	$7,925.42
347	Nov-35	$39.63	$547.93	$113,260.64	########	$7,377.49
348	Dec-35	$36.89	$550.67	$113,297.53	########	$6,826.81
349	Jan-36	$34.13	$553.43	$113,331.66	########	$6,273.39
350	Feb-36	$31.37	$556.19	$113,363.03	########	$5,717.20
351	Mar-36	$28.59	$558.97	$113,391.61	########	$5,158.22
352	Apr-36	$25.79	$561.77	$113,417.40	########	$4,596.45
353	May-36	$22.98	$564.58	$113,440.39	########	$4,031.88
354	Jun-36	$20.16	$567.40	$113,460.54	########	$3,464.48
355	Jul-36	$17.32	$570.24	$113,477.87	########	$2,894.24
356	Aug-36	$14.47	$573.09	$113,492.34	########	$2,321.15
357	Sep-36	$11.61	$575.95	$113,503.94	########	$1,745.20
358	Oct-36	$8.73	$578.83	$113,512.67	########	$1,166.36
359	Nov-36	$5.83	$581.73	$113,518.50	########	$584.64
360	Dec-36	$2.92	$584.64	$113,521.43	########	$0.00
361	Jan-37	$0.00	$587.56	$113,521.43	########	-$587.56