Ending Year

Year Debt Service Interest Principal RepaidLoan Balance

original $90,000
2018 $6,544.59 $3,545.41 $2,999.18 $87,000.82
2019 $6,544.59 $3,423.22 $3,121.37 $83,879.46
2020 $6,544.59 $3,296.05 $3,248.54 $80,630.92
2021 $6,544.59 $3,163.70 $3,380.89 $77,250.03
2022 $6,544.59 $3,025.96 $3,518.63 $73,731.40
 Hint: Hit the F9 key if "# values!" shows u

Original loan
For effective less points,
yield then monthly
Effective Yield Month For Effective Yield calculation Debt Service Interest
original $89,100 $89,100 $89,100
1 ($545.38) (545.38) (545.38) $300.00
0 2 ($545.38) (545.38) ($545.38) $299.18
0 3 ($545.38) (545.38) ($545.38) $298.36
0 4 ($545.38) (545.38) ($545.38) $297.54
0 5 ($545.38) (545.38) ($545.38) $296.71
0 6 ($545.38) (545.38) ($545.38) $295.88
0 7 ($545.38) (545.38) ($545.38) $295.05
0 8 ($545.38) (545.38) ($545.38) $294.22
0 9 ($545.38) (545.38) ($545.38) $293.38
0 10 ($545.38) (545.38) ($545.38) $292.54
0 11 ($545.38) (545.38) ($545.38) $291.70
0 12 ($545.38) (545.38) ($545.38) $290.85
0 13 ($545.38) (545.38) ($545.38) $290.00
0 14 ($545.38) (545.38) ($545.38) $289.15
0 15 ($545.38) (545.38) ($545.38) $288.30
0 16 ($545.38) (545.38) ($545.38) $287.44
0 17 ($545.38) (545.38) ($545.38) $286.58
0 18 ($545.38) (545.38) ($545.38) $285.72
0 19 ($545.38) (545.38) ($545.38) $284.85
0 20 ($545.38) (545.38) ($545.38) $283.98
0 21 ($545.38) (545.38) ($545.38) $283.11
0 22 ($545.38) (545.38) ($545.38) $282.24
0 23 ($545.38) (545.38) ($545.38) $281.36
0 24 ($545.38) (545.38) ($545.38) $280.48
0 25 ($545.38) (545.38) ($545.38) $279.60
0 26 ($545.38) (545.38) ($545.38) $278.71
0 27 ($545.38) (545.38) ($545.38) $277.82
0 28 ($545.38) (545.38) ($545.38) $276.93
0 29 ($545.38) (545.38) ($545.38) $276.04
0 30 ($545.38) (545.38) ($545.38) $275.14
0 31 ($545.38) (545.38) ($545.38) $274.24
0 32 ($545.38) (545.38) ($545.38) $273.33
0 33 ($545.38) (545.38) ($545.38) $272.43
0 34 ($545.38) (545.38) ($545.38) $271.52
0 35 ($545.38) (545.38) ($545.38) $270.60
0 36 ($545.38) (545.38) ($545.38) $269.69
0 37 ($545.38) (545.38) ($545.38) $268.77
0 38 ($545.38) (545.38) ($545.38) $267.85
0 39 ($545.38) (545.38) ($545.38) $266.92
0 40 ($545.38) (545.38) ($545.38) $265.99
0 41 ($545.38) (545.38) ($545.38) $265.06
0 42 ($545.38) (545.38) ($545.38) $264.13
0 43 ($545.38) (545.38) ($545.38) $263.19
0 44 ($545.38) (545.38) ($545.38) $262.25
 0 45 ($545.38) (545.38) ($545.38) $261.31
0 46 ($545.38) (545.38) ($545.38) $260.36
0 47 ($545.38) (545.38) ($545.38) $259.41
0 48 ($545.38) (545.38) ($545.38) $258.46
0 49 ($545.38) (545.38) ($545.38) $257.50
0 50 ($545.38) (545.38) ($545.38) $256.54
0 51 ($545.38) (545.38) ($545.38) $255.58
0 52 ($545.38) (545.38) ($545.38) $254.61
0 53 ($545.38) (545.38) ($545.38) $253.64
0 54 ($545.38) (545.38) ($545.38) $252.67
0 55 ($545.38) (545.38) ($545.38) $251.69
0 56 ($545.38) (545.38) ($545.38) $250.72
0 57 ($545.38) (545.38) ($545.38) $249.73
0 58 ($545.38) (545.38) ($545.38) $248.75
0 59 ($545.38) (545.38) ($545.38) $247.76
0.042423541457456 60 ($74,276.79) (545.38) ($545.38) $246.77
0 $0.00 $245.77
0 #VALUE! #VALUE! $0.00 $246.59
0 #VALUE! #VALUE! $0.00 $247.41
0 #VALUE! #VALUE! $0.00 $248.24
0 #VALUE! #VALUE! $0.00 $249.06
0 #VALUE! #VALUE! $0.00 $249.89
0 #VALUE! #VALUE! $0.00 $250.73
0 #VALUE! #VALUE! $0.00 $251.56
0 #VALUE! #VALUE! $0.00 $252.40
0 #VALUE! #VALUE! $0.00 $253.24
0 #VALUE! #VALUE! $0.00 $254.09
0 #VALUE! #VALUE! $0.00 $254.93
0 #VALUE! #VALUE! $0.00 $255.78
0 #VALUE! #VALUE! $0.00 $256.64
0 #VALUE! #VALUE! $0.00 $257.49
0 #VALUE! #VALUE! $0.00 $258.35
0 #VALUE! #VALUE! $0.00 $259.21
0 #VALUE! #VALUE! $0.00 $260.08
0 #VALUE! #VALUE! $0.00 $260.94
0 #VALUE! #VALUE! $0.00 $261.81
0 #VALUE! #VALUE! $0.00 $262.69
0 #VALUE! #VALUE! $0.00 $263.56
0 #VALUE! #VALUE! $0.00 $264.44
0 #VALUE! #VALUE! $0.00 $265.32
0 #VALUE! #VALUE! $0.00 $266.21
0 #VALUE! #VALUE! $0.00 $267.09
0 #VALUE! #VALUE! $0.00 $267.98
0 #VALUE! #VALUE! $0.00 $268.88
0 #VALUE! #VALUE! $0.00 $269.77
0 #VALUE! #VALUE! $0.00 $270.67
0 #VALUE! #VALUE! $0.00 $271.57
0 #VALUE! #VALUE! $0.00 $272.48
0 #VALUE! #VALUE! $0.00 $273.39
0 #VALUE! #VALUE! $0.00 $274.30
0 #VALUE! #VALUE! $0.00 $275.21
0 #VALUE! #VALUE! $0.00 $276.13
0 #VALUE! #VALUE! $0.00 $277.05
0 #VALUE! #VALUE! $0.00 $277.97
0 #VALUE! #VALUE! $0.00 $278.90
0 #VALUE! #VALUE! $0.00 $279.83
0 #VALUE! #VALUE! $0.00 $280.76
0 #VALUE! #VALUE! $0.00 $281.70
0 #VALUE! #VALUE! $0.00 $282.64
0 #VALUE! #VALUE! $0.00 $283.58
0 #VALUE! #VALUE! $0.00 $284.53
0 #VALUE! #VALUE! $0.00 $285.47
0 #VALUE! #VALUE! $0.00 $286.43
0 #VALUE! #VALUE! $0.00 $287.38
0 #VALUE! #VALUE! $0.00 $288.34
0 #VALUE! #VALUE! $0.00 $289.30
0 #VALUE! #VALUE! $0.00 $290.26
0 #VALUE! #VALUE! $0.00 $291.23
0 #VALUE! #VALUE! $0.00 $292.20
0 #VALUE! #VALUE! $0.00 $293.18
0 #VALUE! #VALUE! $0.00 $294.15
0 #VALUE! #VALUE! $0.00 $295.13
0 #VALUE! #VALUE! $0.00 $296.12
0 #VALUE! #VALUE! $0.00 $297.11
0 #VALUE! #VALUE! $0.00 $298.10
0 #VALUE! #VALUE! $0.00 $299.09
0 #VALUE! #VALUE! $0.00 $300.09
0 #VALUE! #VALUE! $0.00 $301.09
0 #VALUE! #VALUE! $0.00 $302.09
0 #VALUE! #VALUE! $0.00 $303.10
0 #VALUE! #VALUE! $0.00 $304.11
0 #VALUE! #VALUE! $0.00 $305.12
0 #VALUE! #VALUE! $0.00 $306.14
0 #VALUE! #VALUE! $0.00 $307.16
0 #VALUE! #VALUE! $0.00 $308.18
0 #VALUE! #VALUE! $0.00 $309.21
0 #VALUE! #VALUE! $0.00 $310.24
0 #VALUE! #VALUE! $0.00 $311.27
0 #VALUE! #VALUE! $0.00 $312.31
0 #VALUE! #VALUE! $0.00 $313.35
0 #VALUE! #VALUE! $0.00 $314.40
0 #VALUE! #VALUE! $0.00 $315.45
0 #VALUE! #VALUE! $0.00 $316.50
0 #VALUE! #VALUE! $0.00 $317.55
0 #VALUE! #VALUE! $0.00 $318.61
0 #VALUE! #VALUE! $0.00 $319.67
0 #VALUE! #VALUE! $0.00 $320.74
0 #VALUE! #VALUE! $0.00 $321.81
0 #VALUE! #VALUE! $0.00 $322.88
0 #VALUE! #VALUE! $0.00 $323.96
0 #VALUE! #VALUE! $0.00 $325.04
0 #VALUE! #VALUE! $0.00 $326.12
0 #VALUE! #VALUE! $0.00 $327.21
0 #VALUE! #VALUE! $0.00 $328.30
0 #VALUE! #VALUE! $0.00 $329.39
0 #VALUE! #VALUE! $0.00 $330.49
0 #VALUE! #VALUE! $0.00 $331.59
0 #VALUE! #VALUE! $0.00 $332.70
0 #VALUE! #VALUE! $0.00 $333.81
0 #VALUE! #VALUE! $0.00 $334.92
0 #VALUE! #VALUE! $0.00 $336.03
0 #VALUE! #VALUE! $0.00 $337.15
0 #VALUE! #VALUE! $0.00 $338.28
0 #VALUE! #VALUE! $0.00 $339.41
0 #VALUE! #VALUE! $0.00 $340.54
0 #VALUE! #VALUE! $0.00 $341.67
0 #VALUE! #VALUE! $0.00 $342.81
0 #VALUE! #VALUE! $0.00 $343.95
0 #VALUE! #VALUE! $0.00 $345.10
0 #VALUE! #VALUE! $0.00 $346.25
0 #VALUE! #VALUE! $0.00 $347.41
0 #VALUE! #VALUE! $0.00 $348.56
0 #VALUE! #VALUE! $0.00 $349.73
0 #VALUE! #VALUE! $0.00 $350.89
0 #VALUE! #VALUE! $0.00 $352.06
0 #VALUE! #VALUE! $0.00 $353.23
0 #VALUE! #VALUE! $0.00 $354.41
0 #VALUE! #VALUE! $0.00 $355.59
0 #VALUE! #VALUE! $0.00 $356.78
0 #VALUE! #VALUE! $0.00 $357.97
0 #VALUE! #VALUE! $0.00 $359.16
0 #VALUE! #VALUE! $0.00 $360.36
0 #VALUE! #VALUE! $0.00 $361.56
0 #VALUE! #VALUE! $0.00 $362.76
0 #VALUE! #VALUE! $0.00 $363.97
0 #VALUE! #VALUE! $0.00 $365.19
0 #VALUE! #VALUE! $0.00 $366.40
0 #VALUE! #VALUE! $0.00 $367.63
0 #VALUE! #VALUE! $0.00 $368.85
0 #VALUE! #VALUE! $0.00 $370.08
0 #VALUE! #VALUE! $0.00 $371.31
0 #VALUE! #VALUE! $0.00 $372.55
0 #VALUE! #VALUE! $0.00 $373.79
0 #VALUE! #VALUE! $0.00 $375.04
0 #VALUE! #VALUE! $0.00 $376.29
0 #VALUE! #VALUE! $0.00 $377.54
0 #VALUE! #VALUE! $0.00 $378.80
0 #VALUE! #VALUE! $0.00 $380.06
0 #VALUE! #VALUE! $0.00 $381.33
0 #VALUE! #VALUE! $0.00 $382.60
0 #VALUE! #VALUE! $0.00 $383.88
0 #VALUE! #VALUE! $0.00 $385.16
0 #VALUE! #VALUE! $0.00 $386.44
0 #VALUE! #VALUE! $0.00 $387.73
0 #VALUE! #VALUE! $0.00 $389.02
0 #VALUE! #VALUE! $0.00 $390.32
0 #VALUE! #VALUE! $0.00 $391.62
0 #VALUE! #VALUE! $0.00 $392.93
0 #VALUE! #VALUE! $0.00 $394.24
0 #VALUE! #VALUE! $0.00 $395.55
0 #VALUE! #VALUE! $0.00 $396.87
0 #VALUE! #VALUE! $0.00 $398.19
0 #VALUE! #VALUE! $0.00 $399.52
0 #VALUE! #VALUE! $0.00 $400.85
0 #VALUE! #VALUE! $0.00 $402.19
0 #VALUE! #VALUE! $0.00 $403.53
0 #VALUE! #VALUE! $0.00 $404.87
0 #VALUE! #VALUE! $0.00 $406.22
0 #VALUE! #VALUE! $0.00 $407.58
0 #VALUE! #VALUE! $0.00 $408.93
0 #VALUE! #VALUE! $0.00 $410.30
0 #VALUE! #VALUE! $0.00 $411.66
0 #VALUE! #VALUE! $0.00 $413.04
0 #VALUE! #VALUE! $0.00 $414.41
0 #VALUE! #VALUE! $0.00 $415.80
0 #VALUE! #VALUE! $0.00 $417.18
0 #VALUE! #VALUE! $0.00 $418.57
0 #VALUE! #VALUE! $0.00 $419.97
0 #VALUE! #VALUE! $0.00 $421.37
0 #VALUE! #VALUE! $0.00 $422.77
0 #VALUE! #VALUE! $0.00 $424.18
0 #VALUE! #VALUE! $0.00 $425.59
0 #VALUE! #VALUE! $0.00 $427.01
0 #VALUE! #VALUE! $0.00 $428.44
0 #VALUE! #VALUE! $0.00 $429.86
0 #VALUE! #VALUE! $0.00 $431.30
0 #VALUE! #VALUE! $0.00 $432.74
0 #VALUE! #VALUE! $0.00 $434.18
0 #VALUE! #VALUE! $0.00 $435.62
0 #VALUE! #VALUE! $0.00 $437.08
0 #VALUE! #VALUE! $0.00 $438.53
0 #VALUE! #VALUE! $0.00 $440.00
0 #VALUE! #VALUE! $0.00 $441.46
0 #VALUE! #VALUE! $0.00 $442.93
0 #VALUE! #VALUE! $0.00 $444.41
0 #VALUE! #VALUE! $0.00 $445.89
0 #VALUE! #VALUE! $0.00 $447.38
0 #VALUE! #VALUE! $0.00 $448.87
0 #VALUE! #VALUE! $0.00 $450.37
0 #VALUE! #VALUE! $0.00 $451.87
0 #VALUE! #VALUE! $0.00 $453.37
0 #VALUE! #VALUE! $0.00 $454.88
0 #VALUE! #VALUE! $0.00 $456.40
0 #VALUE! #VALUE! $0.00 $457.92
0 #VALUE! #VALUE! $0.00 $459.45
0 #VALUE! #VALUE! $0.00 $460.98
0 #VALUE! #VALUE! $0.00 $462.52
0 #VALUE! #VALUE! $0.00 $464.06
0 #VALUE! #VALUE! $0.00 $465.60
0 #VALUE! #VALUE! $0.00 $467.16
0 #VALUE! #VALUE! $0.00 $468.71
0 #VALUE! #VALUE! $0.00 $470.28
0 #VALUE! #VALUE! $0.00 $471.84
0 #VALUE! #VALUE! $0.00 $473.42
0 #VALUE! #VALUE! $0.00 $474.99
0 #VALUE! #VALUE! $0.00 $476.58
0 #VALUE! #VALUE! $0.00 $478.17
0 #VALUE! #VALUE! $0.00 $479.76
0 #VALUE! #VALUE! $0.00 $481.36
0 #VALUE! #VALUE! $0.00 $482.96
0 #VALUE! #VALUE! $0.00 $484.57
0 #VALUE! #VALUE! $0.00 $486.19
0 #VALUE! #VALUE! $0.00 $487.81
0 #VALUE! #VALUE! $0.00 $489.44
0 #VALUE! #VALUE! $0.00 $491.07
0 #VALUE! #VALUE! $0.00 $492.70
0 #VALUE! #VALUE! $0.00 $494.35
0 #VALUE! #VALUE! $0.00 $495.99
0 #VALUE! #VALUE! $0.00 $497.65
0 #VALUE! #VALUE! $0.00 $499.31
0 #VALUE! #VALUE! $0.00 $500.97
0 #VALUE! #VALUE! $0.00 $502.64
0 #VALUE! #VALUE! $0.00 $504.32
0 #VALUE! #VALUE! $0.00 $506.00
0 #VALUE! #VALUE! $0.00 $507.68
0 #VALUE! #VALUE! $0.00 $509.38
0 #VALUE! #VALUE! $0.00 $511.07
0 #VALUE! #VALUE! $0.00 $512.78
0 #VALUE! #VALUE! $0.00 $514.49
0 #VALUE! #VALUE! $0.00 $516.20
0 #VALUE! #VALUE! $0.00 $517.92
0 #VALUE! #VALUE! $0.00 $519.65
0 #VALUE! #VALUE! $0.00 $521.38
0 #VALUE! #VALUE! $0.00 $523.12
0 #VALUE! #VALUE! $0.00 $524.86
0 #VALUE! #VALUE! $0.00 $526.61
0 #VALUE! #VALUE! $0.00 $528.37
0 #VALUE! #VALUE! $0.00 $530.13
0 #VALUE! #VALUE! $0.00 $531.90
0 #VALUE! #VALUE! $0.00 $533.67
0 #VALUE! #VALUE! $0.00 $535.45
0 #VALUE! #VALUE! $0.00 $537.23
0 #VALUE! #VALUE! $0.00 $539.02
0 #VALUE! #VALUE! $0.00 $540.82
0 #VALUE! #VALUE! $0.00 $542.62
0 #VALUE! #VALUE! $0.00 $544.43
0 #VALUE! #VALUE! $0.00 $546.25
0 #VALUE! #VALUE! $0.00 $548.07
0 #VALUE! #VALUE! $0.00 $549.89
0 #VALUE! #VALUE! $0.00 $551.73
0 #VALUE! #VALUE! $0.00 $553.57
0 #VALUE! #VALUE! $0.00 $555.41
0 #VALUE! #VALUE! $0.00 $557.26
0 #VALUE! #VALUE! $0.00 $559.12
0 #VALUE! #VALUE! $0.00 $560.98
0 #VALUE! #VALUE! $0.00 $562.85
0 #VALUE! #VALUE! $0.00 $564.73
0 #VALUE! #VALUE! $0.00 $566.61
0 #VALUE! #VALUE! $0.00 $568.50
0 #VALUE! #VALUE! $0.00 $570.40
0 #VALUE! #VALUE! $0.00 $572.30
0 #VALUE! #VALUE! $0.00 $574.21
0 #VALUE! #VALUE! $0.00 $576.12
0 #VALUE! #VALUE! $0.00 $578.04
0 #VALUE! #VALUE! $0.00 $579.97
0 #VALUE! #VALUE! $0.00 $581.90
0 #VALUE! #VALUE! $0.00 $583.84
0 #VALUE! #VALUE! $0.00 $585.79
0 #VALUE! #VALUE! $0.00 $587.74
0 #VALUE! #VALUE! $0.00 $589.70
0 #VALUE! #VALUE! $0.00 $591.66
0 #VALUE! #VALUE! $0.00 $593.64
0 #VALUE! #VALUE! $0.00 $595.61
0 #VALUE! #VALUE! $0.00 $597.60
0 #VALUE! #VALUE! $0.00 $599.59
0 #VALUE! #VALUE! $0.00 $601.59
0 #VALUE! #VALUE! $0.00 $603.60
0 #VALUE! #VALUE! $0.00 $605.61
0 #VALUE! #VALUE! $0.00 $607.63
0 #VALUE! #VALUE! $0.00 $609.65
0 #VALUE! #VALUE! $0.00 $611.68
0 #VALUE! #VALUE! $0.00 $613.72
0 #VALUE! #VALUE! $0.00 $615.77
0 #VALUE! #VALUE! $0.00 $617.82
0 #VALUE! #VALUE! $0.00 $619.88
0 #VALUE! #VALUE! $0.00 $621.95
0 #VALUE! #VALUE! $0.00 $624.02
0 #VALUE! #VALUE! $0.00 $626.10
0 #VALUE! #VALUE! $0.00 $628.19
0 #VALUE! #VALUE! $0.00 $630.28
0 #VALUE! #VALUE! $0.00 $632.38
0 #VALUE! #VALUE! $0.00 $634.49
0 #VALUE! #VALUE! $0.00 $636.61
0 #VALUE! #VALUE! $0.00 $638.73
0 #VALUE! #VALUE! $0.00 $640.86
0 #VALUE! #VALUE! $0.00 $642.99
0 #VALUE! #VALUE! $0.00 $645.14
0 #VALUE! #VALUE! $0.00 $647.29
0 #VALUE! #VALUE! $0.00 $649.44
0 #VALUE! #VALUE! $0.00 $651.61
0 #VALUE! #VALUE! $0.00 $653.78
0 #VALUE! #VALUE! $0.00 $655.96
0 #VALUE! #VALUE! $0.00 $658.15
0 #VALUE! #VALUE! $0.00 $660.34
0 #VALUE! #VALUE! $0.00 $662.54
0 #VALUE! #VALUE! $0.00 $664.75
ey if "# values!" shows up. Original Net Loan Hint: Hit the F9 key if "# values!" shows up
based on
subtracting points
from loan with
Loan
Ending payments below Stop
Month Loan for full term of Full term Sequential Month
Principal Repaid Balance loan months Year Month months plus 1
$90,000 $89,100 0 0 61
$245.38 $89,754.62 (545.38) 1 2018 1 1
$246.20 $89,508.42 ($545.38) 2 2018 2 2
$247.02 $89,261.40 ($545.38) 3 2018 3 3
$247.84 $89,013.55 ($545.38) 4 2018 4 4
$248.67 $88,764.88 ($545.38) 5 2018 5 5
$249.50 $88,515.38 ($545.38) 6 2018 6 6
$250.33 $88,265.05 ($545.38) 7 2018 7 7
$251.17 $88,013.89 ($545.38) 8 2018 8 8
$252.00 $87,761.88 ($545.38) 9 2018 9 9
$252.84 $87,509.04 ($545.38) 10 2018 10 10
$253.69 $87,255.36 ($545.38) 11 2018 11 11
$254.53 $87,000.82 ($545.38) 12 2018 12 12
$255.38 $86,745.44 ($545.38) 13 2019 1 13
$256.23 $86,489.21 ($545.38) 14 2019 2 14
$257.08 $86,232.13 ($545.38) 15 2019 3 15
$257.94 $85,974.19 ($545.38) 16 2019 4 16
$258.80 $85,715.39 ($545.38) 17 2019 5 17
$259.66 $85,455.72 ($545.38) 18 2019 6 18
$260.53 $85,195.19 ($545.38) 19 2019 7 19
$261.40 $84,933.79 ($545.38) 20 2019 8 20
$262.27 $84,671.52 ($545.38) 21 2019 9 21
$263.14 $84,408.38 ($545.38) 22 2019 10 22
$264.02 $84,144.36 ($545.38) 23 2019 11 23
$264.90 $83,879.46 ($545.38) 24 2019 12 24
$265.78 $83,613.67 ($545.38) 25 2020 1 25
$266.67 $83,347.00 ($545.38) 26 2020 2 26
$267.56 $83,079.44 ($545.38) 27 2020 3 27
$268.45 $82,810.99 ($545.38) 28 2020 4 28
$269.35 $82,541.65 ($545.38) 29 2020 5 29
$270.24 $82,271.40 ($545.38) 30 2020 6 30
$271.14 $82,000.26 ($545.38) 31 2020 7 31
$272.05 $81,728.21 ($545.38) 32 2020 8 32
$272.95 $81,455.26 ($545.38) 33 2020 9 33
$273.86 $81,181.39 ($545.38) 34 2020 10 34
$274.78 $80,906.61 ($545.38) 35 2020 11 35
$275.69 $80,630.92 ($545.38) 36 2020 12 36
$276.61 $80,354.31 ($545.38) 37 2021 1 37
$277.53 $80,076.77 ($545.38) 38 2021 2 38
$278.46 $79,798.31 ($545.38) 39 2021 3 39
$279.39 $79,518.93 ($545.38) 40 2021 4 40
$280.32 $79,238.61 ($545.38) 41 2021 5 41
$281.25 $78,957.35 ($545.38) 42 2021 6 42
$282.19 $78,675.16 ($545.38) 43 2021 7 43
$283.13 $78,392.03 ($545.38) 44 2021 8 44
 $284.08 $78,107.95 ($545.38) 45 2021 9 45
$285.02 $77,822.93 ($545.38) 46 2021 10 46
$285.97 $77,536.96 ($545.38) 47 2021 11 47
$286.93 $77,250.03 ($545.38) 48 2021 12 48
$287.88 $76,962.15 ($545.38) 49 2022 1 49
$288.84 $76,673.31 ($545.38) 50 2022 2 50
$289.80 $76,383.51 ($545.38) 51 2022 3 51
$290.77 $76,092.73 ($545.38) 52 2022 4 52
$291.74 $75,800.99 ($545.38) 53 2022 5 53
$292.71 $75,508.28 ($545.38) 54 2022 6 54
$293.69 $75,214.59 ($545.38) 55 2022 7 55
$294.67 $74,919.93 ($545.38) 56 2022 8 56
$295.65 $74,624.28 ($545.38) 57 2022 9 57
$296.63 $74,327.64 ($545.38) 58 2022 10 58
$297.62 $74,030.02 ($545.38) 59 2022 11 59
$298.62 $73,731.40 ($545.38) 60 2022 12 60
-$245.77 $73,977.18 ($545.38) 61 1
-$246.59 $74,223.77 ($545.38) 62 ### 2 #VALUE!
-$247.41 $74,471.18 ($545.38) 63 ### 3 #VALUE!
-$248.24 $74,719.42 ($545.38) 64 ### 4 #VALUE!
-$249.06 $74,968.48 ($545.38) 65 ### 5 #VALUE!
-$249.89 $75,218.38 ($545.38) 66 ### 6 #VALUE!
-$250.73 $75,469.10 ($545.38) 67 ### 7 #VALUE!
-$251.56 $75,720.67 ($545.38) 68 ### 8 #VALUE!
-$252.40 $75,973.07 ($545.38) 69 ### 9 #VALUE!
-$253.24 $76,226.31 ($545.38) 70 ### 10 #VALUE!
-$254.09 $76,480.40 ($545.38) 71 ### 11 #VALUE!
-$254.93 $76,735.34 ($545.38) 72 ### 12 #VALUE!
-$255.78 $76,991.12 ($545.38) 73 ### 1 #VALUE!
-$256.64 $77,247.76 ($545.38) 74 ### 2 #VALUE!
-$257.49 $77,505.25 ($545.38) 75 ### 3 #VALUE!
-$258.35 $77,763.60 ($545.38) 76 ### 4 #VALUE!
-$259.21 $78,022.81 ($545.38) 77 ### 5 #VALUE!
-$260.08 $78,282.89 ($545.38) 78 ### 6 #VALUE!
-$260.94 $78,543.83 ($545.38) 79 ### 7 #VALUE!
-$261.81 $78,805.64 ($545.38) 80 ### 8 #VALUE!
-$262.69 $79,068.33 ($545.38) 81 ### 9 #VALUE!
-$263.56 $79,331.89 ($545.38) 82 ### 10 #VALUE!
-$264.44 $79,596.33 ($545.38) 83 ### 11 #VALUE!
-$265.32 $79,861.65 ($545.38) 84 ### 12 #VALUE!
-$266.21 $80,127.86 ($545.38) 85 ### 1 #VALUE!
-$267.09 $80,394.95 ($545.38) 86 ### 2 #VALUE!
-$267.98 $80,662.93 ($545.38) 87 ### 3 #VALUE!
-$268.88 $80,931.81 ($545.38) 88 ### 4 #VALUE!
-$269.77 $81,201.58 ($545.38) 89 ### 5 #VALUE!
-$270.67 $81,472.25 ($545.38) 90 ### 6 #VALUE!
-$271.57 $81,743.83 ($545.38) 91 ### 7 #VALUE!
-$272.48 $82,016.31 ($545.38) 92 ### 8 #VALUE!
-$273.39 $82,289.70 ($545.38) 93 ### 9 #VALUE!
-$274.30 $82,563.99 ($545.38) 94 ### 10 #VALUE!
-$275.21 $82,839.21 ($545.38) 95 ### 11 #VALUE!
-$276.13 $83,115.34 ($545.38) 96 ### 12 #VALUE!
-$277.05 $83,392.39 ($545.38) 97 ### 1 #VALUE!
-$277.97 $83,670.36 ($545.38) 98 ### 2 #VALUE!
-$278.90 $83,949.27 ($545.38) 99 ### 3 #VALUE!
-$279.83 $84,229.10 ($545.38) 100 ### 4 #VALUE!
-$280.76 $84,509.86 ($545.38) 101 ### 5 #VALUE!
-$281.70 $84,791.56 ($545.38) 102 ### 6 #VALUE!
-$282.64 $85,074.20 ($545.38) 103 ### 7 #VALUE!
-$283.58 $85,357.78 ($545.38) 104 ### 8 #VALUE!
-$284.53 $85,642.30 ($545.38) 105 ### 9 #VALUE!
-$285.47 $85,927.78 ($545.38) 106 ### 10 #VALUE!
-$286.43 $86,214.20 ($545.38) 107 ### 11 #VALUE!
-$287.38 $86,501.59 ($545.38) 108 ### 12 #VALUE!
-$288.34 $86,789.92 ($545.38) 109 ### 1 #VALUE!
-$289.30 $87,079.22 ($545.38) 110 ### 2 #VALUE!
-$290.26 $87,369.49 ($545.38) 111 ### 3 #VALUE!
-$291.23 $87,660.72 ($545.38) 112 ### 4 #VALUE!
-$292.20 $87,952.92 ($545.38) 113 ### 5 #VALUE!
-$293.18 $88,246.10 ($545.38) 114 ### 6 #VALUE!
-$294.15 $88,540.25 ($545.38) 115 ### 7 #VALUE!
-$295.13 $88,835.39 ($545.38) 116 ### 8 #VALUE!
-$296.12 $89,131.50 ($545.38) 117 ### 9 #VALUE!
-$297.11 $89,428.61 ($545.38) 118 ### 10 #VALUE!
-$298.10 $89,726.70 ($545.38) 119 ### 11 #VALUE!
-$299.09 $90,025.79 ($545.38) 120 ### 12 #VALUE!
-$300.09 $90,325.88 ($545.38) 121 ### 1 #VALUE!
-$301.09 $90,626.97 ($545.38) 122 ### 2 #VALUE!
-$302.09 $90,929.06 ($545.38) 123 ### 3 #VALUE!
-$303.10 $91,232.15 ($545.38) 124 ### 4 #VALUE!
-$304.11 $91,536.26 ($545.38) 125 ### 5 #VALUE!
-$305.12 $91,841.38 ($545.38) 126 ### 6 #VALUE!
-$306.14 $92,147.52 ($545.38) 127 ### 7 #VALUE!
-$307.16 $92,454.68 ($545.38) 128 ### 8 #VALUE!
-$308.18 $92,762.86 ($545.38) 129 ### 9 #VALUE!
-$309.21 $93,072.07 ($545.38) 130 ### 10 #VALUE!
-$310.24 $93,382.31 ($545.38) 131 ### 11 #VALUE!
-$311.27 $93,693.58 ($545.38) 132 ### 12 #VALUE!
-$312.31 $94,005.90 ($545.38) 133 ### 1 #VALUE!
-$313.35 $94,319.25 ($545.38) 134 ### 2 #VALUE!
-$314.40 $94,633.65 ($545.38) 135 ### 3 #VALUE!
-$315.45 $94,949.09 ($545.38) 136 ### 4 #VALUE!
-$316.50 $95,265.59 ($545.38) 137 ### 5 #VALUE!
-$317.55 $95,583.14 ($545.38) 138 ### 6 #VALUE!
-$318.61 $95,901.75 ($545.38) 139 ### 7 #VALUE!
-$319.67 $96,221.42 ($545.38) 140 ### 8 #VALUE!
-$320.74 $96,542.16 ($545.38) 141 ### 9 #VALUE!
-$321.81 $96,863.97 ($545.38) 142 ### 10 #VALUE!
-$322.88 $97,186.85 ($545.38) 143 ### 11 #VALUE!
-$323.96 $97,510.80 ($545.38) 144 ### 12 #VALUE!
-$325.04 $97,835.84 ($545.38) 145 ### 1 #VALUE!
-$326.12 $98,161.96 ($545.38) 146 ### 2 #VALUE!
-$327.21 $98,489.17 ($545.38) 147 ### 3 #VALUE!
-$328.30 $98,817.46 ($545.38) 148 ### 4 #VALUE!
-$329.39 $99,146.86 ($545.38) 149 ### 5 #VALUE!
-$330.49 $99,477.34 ($545.38) 150 ### 6 #VALUE!
-$331.59 $99,808.94 ($545.38) 151 ### 7 #VALUE!
-$332.70 $100,141.63 ($545.38) 152 ### 8 #VALUE!
-$333.81 $100,475.44 ($545.38) 153 ### 9 #VALUE!
-$334.92 $100,810.36 ($545.38) 154 ### 10 #VALUE!
-$336.03 $101,146.39 ($545.38) 155 ### 11 #VALUE!
-$337.15 $101,483.55 ($545.38) 156 ### 12 #VALUE!
-$338.28 $101,821.82 ($545.38) 157 ### 1 #VALUE!
-$339.41 $102,161.23 ($545.38) 158 ### 2 #VALUE!
-$340.54 $102,501.77 ($545.38) 159 ### 3 #VALUE!
-$341.67 $102,843.44 ($545.38) 160 ### 4 #VALUE!
-$342.81 $103,186.25 ($545.38) 161 ### 5 #VALUE!
-$343.95 $103,530.21 ($545.38) 162 ### 6 #VALUE!
-$345.10 $103,875.31 ($545.38) 163 ### 7 #VALUE!
-$346.25 $104,221.56 ($545.38) 164 ### 8 #VALUE!
-$347.41 $104,568.96 ($545.38) 165 ### 9 #VALUE!
-$348.56 $104,917.53 ($545.38) 166 ### 10 #VALUE!
-$349.73 $105,267.25 ($545.38) 167 ### 11 #VALUE!
-$350.89 $105,618.14 ($545.38) 168 ### 12 #VALUE!
-$352.06 $105,970.20 ($545.38) 169 ### 1 #VALUE!
-$353.23 $106,323.44 ($545.38) 170 ### 2 #VALUE!
-$354.41 $106,677.85 ($545.38) 171 ### 3 #VALUE!
-$355.59 $107,033.44 ($545.38) 172 ### 4 #VALUE!
-$356.78 $107,390.22 ($545.38) 173 ### 5 #VALUE!
-$357.97 $107,748.19 ($545.38) 174 ### 6 #VALUE!
-$359.16 $108,107.35 ($545.38) 175 ### 7 #VALUE!
-$360.36 $108,467.70 ($545.38) 176 ### 8 #VALUE!
-$361.56 $108,829.26 ($545.38) 177 ### 9 #VALUE!
-$362.76 $109,192.03 ($545.38) 178 ### 10 #VALUE!
-$363.97 $109,556.00 ($545.38) 179 ### 11 #VALUE!
-$365.19 $109,921.19 ($545.38) 180 ### 12 #VALUE!
-$366.40 $110,287.59 ($545.38) 181 ### 1 #VALUE!
-$367.63 $110,655.22 ($545.38) 182 ### 2 #VALUE!
-$368.85 $111,024.07 ($545.38) 183 ### 3 #VALUE!
-$370.08 $111,394.15 ($545.38) 184 ### 4 #VALUE!
-$371.31 $111,765.46 ($545.38) 185 ### 5 #VALUE!
-$372.55 $112,138.01 ($545.38) 186 ### 6 #VALUE!
-$373.79 $112,511.81 ($545.38) 187 ### 7 #VALUE!
-$375.04 $112,886.85 ($545.38) 188 ### 8 #VALUE!
-$376.29 $113,263.14 ($545.38) 189 ### 9 #VALUE!
-$377.54 $113,640.68 ($545.38) 190 ### 10 #VALUE!
-$378.80 $114,019.48 ($545.38) 191 ### 11 #VALUE!
-$380.06 $114,399.55 ($545.38) 192 ### 12 #VALUE!
-$381.33 $114,780.88 ($545.38) 193 ### 1 #VALUE!
-$382.60 $115,163.48 ($545.38) 194 ### 2 #VALUE!
-$383.88 $115,547.36 ($545.38) 195 ### 3 #VALUE!
-$385.16 $115,932.52 ($545.38) 196 ### 4 #VALUE!
-$386.44 $116,318.96 ($545.38) 197 ### 5 #VALUE!
-$387.73 $116,706.69 ($545.38) 198 ### 6 #VALUE!
-$389.02 $117,095.71 ($545.38) 199 ### 7 #VALUE!
-$390.32 $117,486.03 ($545.38) 200 ### 8 #VALUE!
-$391.62 $117,877.65 ($545.38) 201 ### 9 #VALUE!
-$392.93 $118,270.58 ($545.38) 202 ### 10 #VALUE!
-$394.24 $118,664.81 ($545.38) 203 ### 11 #VALUE!
-$395.55 $119,060.36 ($545.38) 204 ### 12 #VALUE!
-$396.87 $119,457.23 ($545.38) 205 ### 1 #VALUE!
-$398.19 $119,855.42 ($545.38) 206 ### 2 #VALUE!
-$399.52 $120,254.94 ($545.38) 207 ### 3 #VALUE!
-$400.85 $120,655.79 ($545.38) 208 ### 4 #VALUE!
-$402.19 $121,057.97 ($545.38) 209 ### 5 #VALUE!
-$403.53 $121,461.50 ($545.38) 210 ### 6 #VALUE!
-$404.87 $121,866.37 ($545.38) 211 ### 7 #VALUE!
-$406.22 $122,272.59 ($545.38) 212 ### 8 #VALUE!
-$407.58 $122,680.17 ($545.38) 213 ### 9 #VALUE!
-$408.93 $123,089.10 ($545.38) 214 ### 10 #VALUE!
-$410.30 $123,499.40 ($545.38) 215 ### 11 #VALUE!
-$411.66 $123,911.06 ($545.38) 216 ### 12 #VALUE!
-$413.04 $124,324.10 ($545.38) 217 ### 1 #VALUE!
-$414.41 $124,738.51 ($545.38) 218 ### 2 #VALUE!
-$415.80 $125,154.31 ($545.38) 219 ### 3 #VALUE!
-$417.18 $125,571.49 ($545.38) 220 ### 4 #VALUE!
-$418.57 $125,990.06 ($545.38) 221 ### 5 #VALUE!
-$419.97 $126,410.03 ($545.38) 222 ### 6 #VALUE!
-$421.37 $126,831.39 ($545.38) 223 ### 7 #VALUE!
-$422.77 $127,254.17 ($545.38) 224 ### 8 #VALUE!
-$424.18 $127,678.35 ($545.38) 225 ### 9 #VALUE!
-$425.59 $128,103.94 ($545.38) 226 ### 10 #VALUE!
-$427.01 $128,530.95 ($545.38) 227 ### 11 #VALUE!
-$428.44 $128,959.39 ($545.38) 228 ### 12 #VALUE!
-$429.86 $129,389.26 ($545.38) 229 ### 1 #VALUE!
-$431.30 $129,820.55 ($545.38) 230 ### 2 #VALUE!
-$432.74 $130,253.29 ($545.38) 231 ### 3 #VALUE!
-$434.18 $130,687.47 ($545.38) 232 ### 4 #VALUE!
-$435.62 $131,123.09 ($545.38) 233 ### 5 #VALUE!
-$437.08 $131,560.17 ($545.38) 234 ### 6 #VALUE!
-$438.53 $131,998.70 ($545.38) 235 ### 7 #VALUE!
-$440.00 $132,438.70 ($545.38) 236 ### 8 #VALUE!
-$441.46 $132,880.16 ($545.38) 237 ### 9 #VALUE!
-$442.93 $133,323.09 ($545.38) 238 ### 10 #VALUE!
-$444.41 $133,767.50 ($545.38) 239 ### 11 #VALUE!
-$445.89 $134,213.40 ($545.38) 240 ### 12 #VALUE!
-$447.38 $134,660.77 $0.00 ### 1 #VALUE!
-$448.87 $135,109.64 $0.00 ### ### 2 #VALUE!
-$450.37 $135,560.01 $0.00 ### ### 3 #VALUE!
-$451.87 $136,011.87 $0.00 ### ### 4 #VALUE!
-$453.37 $136,465.25 $0.00 ### ### 5 #VALUE!
-$454.88 $136,920.13 $0.00 ### ### 6 #VALUE!
-$456.40 $137,376.53 $0.00 ### ### 7 #VALUE!
-$457.92 $137,834.45 $0.00 ### ### 8 #VALUE!
-$459.45 $138,293.90 $0.00 ### ### 9 #VALUE!
-$460.98 $138,754.88 $0.00 ### ### 10 #VALUE!
-$462.52 $139,217.40 $0.00 ### ### 11 #VALUE!
-$464.06 $139,681.46 $0.00 ### ### 12 #VALUE!
-$465.60 $140,147.06 $0.00 ### ### 1 #VALUE!
-$467.16 $140,614.22 $0.00 ### ### 2 #VALUE!
-$468.71 $141,082.93 $0.00 ### ### 3 #VALUE!
-$470.28 $141,553.21 $0.00 ### ### 4 #VALUE!
-$471.84 $142,025.05 $0.00 ### ### 5 #VALUE!
-$473.42 $142,498.47 $0.00 ### ### 6 #VALUE!
-$474.99 $142,973.46 $0.00 ### ### 7 #VALUE!
-$476.58 $143,450.04 $0.00 ### ### 8 #VALUE!
-$478.17 $143,928.21 $0.00 ### ### 9 #VALUE!
-$479.76 $144,407.97 $0.00 ### ### 10 #VALUE!
-$481.36 $144,889.33 $0.00 ### ### 11 #VALUE!
-$482.96 $145,372.29 $0.00 ### ### 12 #VALUE!
-$484.57 $145,856.87 $0.00 ### ### 1 #VALUE!
-$486.19 $146,343.06 $0.00 ### ### 2 #VALUE!
-$487.81 $146,830.87 $0.00 ### ### 3 #VALUE!
-$489.44 $147,320.30 $0.00 ### ### 4 #VALUE!
-$491.07 $147,811.37 $0.00 ### ### 5 #VALUE!
-$492.70 $148,304.08 $0.00 ### ### 6 #VALUE!
-$494.35 $148,798.42 $0.00 ### ### 7 #VALUE!
-$495.99 $149,294.42 $0.00 ### ### 8 #VALUE!
-$497.65 $149,792.07 $0.00 ### ### 9 #VALUE!
-$499.31 $150,291.37 $0.00 ### ### 10 #VALUE!
-$500.97 $150,792.34 $0.00 ### ### 11 #VALUE!
-$502.64 $151,294.99 $0.00 ### ### 12 #VALUE!
-$504.32 $151,799.30 $0.00 ### ### 1 #VALUE!
-$506.00 $152,305.30 $0.00 ### ### 2 #VALUE!
-$507.68 $152,812.98 $0.00 ### ### 3 #VALUE!
-$509.38 $153,322.36 $0.00 ### ### 4 #VALUE!
-$511.07 $153,833.44 $0.00 ### ### 5 #VALUE!
-$512.78 $154,346.21 $0.00 ### ### 6 #VALUE!
-$514.49 $154,860.70 $0.00 ### ### 7 #VALUE!
-$516.20 $155,376.90 $0.00 ### ### 8 #VALUE!
-$517.92 $155,894.83 $0.00 ### ### 9 #VALUE!
-$519.65 $156,414.48 $0.00 ### ### 10 #VALUE!
-$521.38 $156,935.86 $0.00 ### ### 11 #VALUE!
-$523.12 $157,458.98 $0.00 ### ### 12 #VALUE!
-$524.86 $157,983.84 $0.00 ### ### 1 #VALUE!
-$526.61 $158,510.45 $0.00 ### ### 2 #VALUE!
-$528.37 $159,038.82 $0.00 ### ### 3 #VALUE!
-$530.13 $159,568.95 $0.00 ### ### 4 #VALUE!
-$531.90 $160,100.85 $0.00 ### ### 5 #VALUE!
-$533.67 $160,634.52 $0.00 ### ### 6 #VALUE!
-$535.45 $161,169.97 $0.00 ### ### 7 #VALUE!
-$537.23 $161,707.20 $0.00 ### ### 8 #VALUE!
-$539.02 $162,246.22 $0.00 ### ### 9 #VALUE!
-$540.82 $162,787.04 $0.00 ### ### 10 #VALUE!
-$542.62 $163,329.67 $0.00 ### ### 11 #VALUE!
-$544.43 $163,874.10 $0.00 ### ### 12 #VALUE!
-$546.25 $164,420.35 $0.00 ### ### 1 #VALUE!
-$548.07 $164,968.41 $0.00 ### ### 2 #VALUE!
-$549.89 $165,518.31 $0.00 ### ### 3 #VALUE!
-$551.73 $166,070.04 $0.00 ### ### 4 #VALUE!
-$553.57 $166,623.60 $0.00 ### ### 5 #VALUE!
-$555.41 $167,179.01 $0.00 ### ### 6 #VALUE!
-$557.26 $167,736.28 $0.00 ### ### 7 #VALUE!
-$559.12 $168,295.40 $0.00 ### ### 8 #VALUE!
-$560.98 $168,856.38 $0.00 ### ### 9 #VALUE!
-$562.85 $169,419.24 $0.00 ### ### 10 #VALUE!
-$564.73 $169,983.97 $0.00 ### ### 11 #VALUE!
-$566.61 $170,550.58 $0.00 ### ### 12 #VALUE!
-$568.50 $171,119.08 $0.00 ### ### 1 #VALUE!
-$570.40 $171,689.48 $0.00 ### ### 2 #VALUE!
-$572.30 $172,261.78 $0.00 ### ### 3 #VALUE!
-$574.21 $172,835.99 $0.00 ### ### 4 #VALUE!
-$576.12 $173,412.11 $0.00 ### ### 5 #VALUE!
-$578.04 $173,990.15 $0.00 ### ### 6 #VALUE!
-$579.97 $174,570.11 $0.00 ### ### 7 #VALUE!
-$581.90 $175,152.01 $0.00 ### ### 8 #VALUE!
-$583.84 $175,735.85 $0.00 ### ### 9 #VALUE!
-$585.79 $176,321.64 $0.00 ### ### 10 #VALUE!
-$587.74 $176,909.38 $0.00 ### ### 11 #VALUE!
-$589.70 $177,499.08 $0.00 ### ### 12 #VALUE!
-$591.66 $178,090.74 $0.00 ### ### 1 #VALUE!
-$593.64 $178,684.38 $0.00 ### ### 2 #VALUE!
-$595.61 $179,279.99 $0.00 ### ### 3 #VALUE!
-$597.60 $179,877.59 $0.00 ### ### 4 #VALUE!
-$599.59 $180,477.18 $0.00 ### ### 5 #VALUE!
-$601.59 $181,078.77 $0.00 ### ### 6 #VALUE!
-$603.60 $181,682.37 $0.00 ### ### 7 #VALUE!
-$605.61 $182,287.98 $0.00 ### ### 8 #VALUE!
-$607.63 $182,895.60 $0.00 ### ### 9 #VALUE!
-$609.65 $183,505.26 $0.00 ### ### 10 #VALUE!
-$611.68 $184,116.94 $0.00 ### ### 11 #VALUE!
-$613.72 $184,730.66 $0.00 ### ### 12 #VALUE!
-$615.77 $185,346.43 $0.00 ### ### 1 #VALUE!
-$617.82 $185,964.25 $0.00 ### ### 2 #VALUE!
-$619.88 $186,584.13 $0.00 ### ### 3 #VALUE!
-$621.95 $187,206.08 $0.00 ### ### 4 #VALUE!
-$624.02 $187,830.10 $0.00 ### ### 5 #VALUE!
-$626.10 $188,456.20 $0.00 ### ### 6 #VALUE!
-$628.19 $189,084.39 $0.00 ### ### 7 #VALUE!
-$630.28 $189,714.67 $0.00 ### ### 8 #VALUE!
-$632.38 $190,347.05 $0.00 ### ### 9 #VALUE!
-$634.49 $190,981.54 $0.00 ### ### 10 #VALUE!
-$636.61 $191,618.15 $0.00 ### ### 11 #VALUE!
-$638.73 $192,256.87 $0.00 ### ### 12 #VALUE!
-$640.86 $192,897.73 $0.00 ### ### 1 #VALUE!
-$642.99 $193,540.72 $0.00 ### ### 2 #VALUE!
-$645.14 $194,185.86 $0.00 ### ### 3 #VALUE!
-$647.29 $194,833.15 $0.00 ### ### 4 #VALUE!
-$649.44 $195,482.59 $0.00 ### ### 5 #VALUE!
-$651.61 $196,134.20 $0.00 ### ### 6 #VALUE!
-$653.78 $196,787.98 $0.00 ### ### 7 #VALUE!
-$655.96 $197,443.94 $0.00 ### ### 8 #VALUE!
-$658.15 $198,102.08 $0.00 ### ### 9 #VALUE!
-$660.34 $198,762.43 $0.00 ### ### 10 #VALUE!
-$662.54 $199,424.97 $0.00 ### ### 11 #VALUE!
-$664.75 $200,089.72 $0.00 ### ### 12 #VALUE!
Year Stop
2022