Calculate a Mortgage by BeunaventuraLongjas

VIEWS: 549 PAGES: 7

This is an example of calculate a mortgage. This document is useful for calculating a mortgage.

• pg 1
```									Mortgage Data
Original Mortgage Date:       10/3/06          Monthly Payment:         599.55
Original Mortgage Amount:     100,000.00            Last Payment:          600.00
Annual Interest Rate:      6.000%            Total Payments:     215,838.45
Mortgage Period - Months:           360             Total Interest:   115,838.45
Individual Payments                        Cumulative               Year-to-Date
No.   Date    Interest   Principal    Balance        Interest    Principal     Interest    Principal
1   11/06   500.00      99.55      99,900.45       500.00       99.55        500.00        99.55
2   12/06   499.50     100.05      99,800.40       999.50      199.60        999.50       199.60
3    1/07   499.00     100.55      99,699.85      1,498.50     300.15        499.00       100.55
4    2/07   498.50     101.05      99,598.80      1,997.00     401.20        997.50       201.60
5    3/07   497.99     101.56      99,497.24      2,494.99     502.76       1,495.49      303.16
6    4/07   497.49     102.06      99,395.18      2,992.48     604.82       1,992.98      405.22
7    5/07   496.98     102.57      99,292.61      3,489.46     707.39       2,489.96      507.79
8    6/07   496.46     103.09      99,189.52      3,985.92     810.48       2,986.42      610.88
9    7/07   495.95     103.60      99,085.92      4,481.87     914.08       3,482.37      714.48
10    8/07   495.43     104.12      98,981.80      4,977.30    1,018.20      3,977.80      818.60
11    9/07   494.91     104.64      98,877.16      5,472.21    1,122.84      4,472.71      923.24
12   10/07   494.39     105.16      98,772.00      5,966.60    1,228.00      4,967.10     1,028.40
13   11/07   493.86     105.69      98,666.31      6,460.46    1,333.69      5,460.96     1,134.09
14   12/07   493.33     106.22      98,560.09      6,953.79    1,439.91      5,954.29     1,240.31
15    1/08   492.80     106.75      98,453.34      7,446.59    1,546.66       492.80       106.75
16    2/08   492.27     107.28      98,346.06      7,938.86    1,653.94       985.07       214.03
17    3/08   491.73     107.82      98,238.24      8,430.59    1,761.76      1,476.80      321.85
18    4/08   491.19     108.36      98,129.88      8,921.78    1,870.12      1,967.99      430.21
19    5/08   490.65     108.90      98,020.98      9,412.43    1,979.02      2,458.64      539.11
20    6/08   490.10     109.45      97,911.53      9,902.53    2,088.47      2,948.74      648.56
21    7/08   489.56     109.99      97,801.54     10,392.09    2,198.46      3,438.30      758.55
22    8/08   489.01     110.54      97,691.00     10,881.10    2,309.00      3,927.31      869.09
23    9/08   488.46     111.09      97,579.91     11,369.56    2,420.09      4,415.77      980.18
24   10/08   487.90     111.65      97,468.26     11,857.46    2,531.74      4,903.67     1,091.83
25   11/08   487.34     112.21      97,356.05     12,344.80    2,643.95      5,391.01     1,204.04
26   12/08   486.78     112.77      97,243.28     12,831.58    2,756.72      5,877.79     1,316.81
27    1/09   486.22     113.33      97,129.95     13,317.80    2,870.05       486.22       113.33
28    2/09   485.65     113.90      97,016.05     13,803.45    2,983.95       971.87       227.23
29    3/09   485.08     114.47      96,901.58     14,288.53    3,098.42      1,456.95      341.70
30    4/09   484.51     115.04      96,786.54     14,773.04    3,213.46      1,941.46      456.74
31    5/09   483.93     115.62      96,670.92     15,256.97    3,329.08      2,425.39      572.36
32    6/09   483.35     116.20      96,554.72     15,740.32    3,445.28      2,908.74      688.56
33    7/09   482.77     116.78      96,437.94     16,223.09    3,562.06      3,391.51      805.34
34    8/09   482.19     117.36      96,320.58     16,705.28    3,679.42      3,873.70      922.70
35    9/09   481.60     117.95      96,202.63     17,186.88    3,797.37      4,355.30     1,040.65
36   10/09   481.01     118.54      96,084.09     17,667.89    3,915.91      4,836.31     1,159.19
37   11/09   480.42     119.13      95,964.96     18,148.31    4,035.04      5,316.73     1,278.32
38   12/09   479.82     119.73      95,845.23     18,628.13    4,154.77      5,796.55     1,398.05
39    1/10   479.23     120.32      95,724.91     19,107.36    4,275.09       479.23       120.32
40    2/10   478.62     120.93      95,603.98     19,585.98    4,396.02       957.85       241.25
41    3/10   478.02     121.53      95,482.45     20,064.00    4,517.55      1,435.87      362.78
42    4/10   477.41     122.14      95,360.31     20,541.41    4,639.69      1,913.28      484.92
43    5/10   476.80     122.75      95,237.56     21,018.21    4,762.44      2,390.08      607.67
44    6/10   476.19     123.36      95,114.20     21,494.40    4,885.80      2,866.27      731.03
45    7/10   475.57     123.98      94,990.22     21,969.97    5,009.78      3,341.84      855.01
46    8/10   474.95     124.60      94,865.62     22,444.92    5,134.38      3,816.79      979.61
47    9/10   474.33     125.22      94,740.40     22,919.25    5,259.60      4,291.12     1,104.83
48   10/10   473.70     125.85      94,614.55     23,392.95    5,385.45      4,764.82     1,230.68
49   11/10   473.07     126.48      94,488.07     23,866.02    5,511.93      5,237.89     1,357.16
50   12/10   472.44     127.11      94,360.96     24,338.46    5,639.04      5,710.33     1,484.27
51    1/11   471.80     127.75      94,233.21     24,810.26    5,766.79       471.80       127.75
52    2/11   471.17     128.38      94,104.83     25,281.43    5,895.17       942.97       256.13

Page 1
53     3/11   470.52   129.03   93,975.80   25,751.95    6,024.20   1,413.49    385.16
54     4/11   469.88   129.67   93,846.13   26,221.83    6,153.87   1,883.37    514.83
55     5/11   469.23   130.32   93,715.81   26,691.06    6,284.19   2,352.60    645.15
56     6/11   468.58   130.97   93,584.84   27,159.64    6,415.16   2,821.18    776.12
57     7/11   467.92   131.63   93,453.21   27,627.56    6,546.79   3,289.10    907.75
58     8/11   467.27   132.28   93,320.93   28,094.83    6,679.07   3,756.37   1,040.03
59     9/11   466.60   132.95   93,187.98   28,561.43    6,812.02   4,222.97   1,172.98
60    10/11   465.94   133.61   93,054.37   29,027.37    6,945.63   4,688.91   1,306.59
61    11/11   465.27   134.28   92,920.09   29,492.64    7,079.91   5,154.18   1,440.87
62    12/11   464.60   134.95   92,785.14   29,957.24    7,214.86   5,618.78   1,575.82
63     1/12   463.93   135.62   92,649.52   30,421.17    7,350.48    463.93     135.62
64     2/12   463.25   136.30   92,513.22   30,884.42    7,486.78    927.18     271.92
65     3/12   462.57   136.98   92,376.24   31,346.99    7,623.76   1,389.75    408.90
66     4/12   461.88   137.67   92,238.57   31,808.87    7,761.43   1,851.63    546.57
67     5/12   461.19   138.36   92,100.21   32,270.06    7,899.79   2,312.82    684.93
68     6/12   460.50   139.05   91,961.16   32,730.56    8,038.84   2,773.32    823.98
69     7/12   459.81   139.74   91,821.42   33,190.37    8,178.58   3,233.13    963.72
70     8/12   459.11   140.44   91,680.98   33,649.48    8,319.02   3,692.24   1,104.16
71     9/12   458.40   141.15   91,539.83   34,107.88    8,460.17   4,150.64   1,245.31
72    10/12   457.70   141.85   91,397.98   34,565.58    8,602.02   4,608.34   1,387.16
73    11/12   456.99   142.56   91,255.42   35,022.57    8,744.58   5,065.33   1,529.72
74    12/12   456.28   143.27   91,112.15   35,478.85    8,887.85   5,521.61   1,672.99
75     1/13   455.56   143.99   90,968.16   35,934.41    9,031.84    455.56     143.99
76     2/13   454.84   144.71   90,823.45   36,389.25    9,176.55    910.40     288.70
77     3/13   454.12   145.43   90,678.02   36,843.37    9,321.98   1,364.52    434.13
78     4/13   453.39   146.16   90,531.86   37,296.76    9,468.14   1,817.91    580.29
79     5/13   452.66   146.89   90,384.97   37,749.42    9,615.03   2,270.57    727.18
80     6/13   451.92   147.63   90,237.34   38,201.34    9,762.66   2,722.49    874.81
81     7/13   451.19   148.36   90,088.98   38,652.53    9,911.02   3,173.68   1,023.17
82     8/13   450.44   149.11   89,939.87   39,102.97   10,060.13   3,624.12   1,172.28
83     9/13   449.70   149.85   89,790.02   39,552.67   10,209.98   4,073.82   1,322.13
84    10/13   448.95   150.60   89,639.42   40,001.62   10,360.58   4,522.77   1,472.73
85    11/13   448.20   151.35   89,488.07   40,449.82   10,511.93   4,970.97   1,624.08
86    12/13   447.44   152.11   89,335.96   40,897.26   10,664.04   5,418.41   1,776.19
87     1/14   446.68   152.87   89,183.09   41,343.94   10,816.91    446.68     152.87
88     2/14   445.92   153.63   89,029.46   41,789.86   10,970.54    892.60     306.50
89     3/14   445.15   154.40   88,875.06   42,235.01   11,124.94   1,337.75    460.90
90     4/14   444.38   155.17   88,719.89   42,679.39   11,280.11   1,782.13    616.07
91     5/14   443.60   155.95   88,563.94   43,122.99   11,436.06   2,225.73    772.02
92     6/14   442.82   156.73   88,407.21   43,565.81   11,592.79   2,668.55    928.75
93     7/14   442.04   157.51   88,249.70   44,007.85   11,750.30   3,110.59   1,086.26
94     8/14   441.25   158.30   88,091.40   44,449.10   11,908.60   3,551.84   1,244.56
95     9/14   440.46   159.09   87,932.31   44,889.56   12,067.69   3,992.30   1,403.65
96    10/14   439.66   159.89   87,772.42   45,329.22   12,227.58   4,431.96   1,563.54
97    11/14   438.86   160.69   87,611.73   45,768.08   12,388.27   4,870.82   1,724.23
98    12/14   438.06   161.49   87,450.24   46,206.14   12,549.76   5,308.88   1,885.72
99     1/15   437.25   162.30   87,287.94   46,643.39   12,712.06    437.25     162.30
100    2/15   436.44   163.11   87,124.83   47,079.83   12,875.17    873.69     325.41
101    3/15   435.62   163.93   86,960.90   47,515.45   13,039.10   1,309.31    489.34
102    4/15   434.80   164.75   86,796.15   47,950.25   13,203.85   1,744.11    654.09
103    5/15   433.98   165.57   86,630.58   48,384.23   13,369.42   2,178.09    819.66
104    6/15   433.15   166.40   86,464.18   48,817.38   13,535.82   2,611.24    986.06
105    7/15   432.32   167.23   86,296.95   49,249.70   13,703.05   3,043.56   1,153.29
106    8/15   431.48   168.07   86,128.88   49,681.18   13,871.12   3,475.04   1,321.36
107    9/15   430.64   168.91   85,959.97   50,111.82   14,040.03   3,905.68   1,490.27
108   10/15   429.80   169.75   85,790.22   50,541.62   14,209.78   4,335.48   1,660.02
109   11/15   428.95   170.60   85,619.62   50,970.57   14,380.38   4,764.43   1,830.62
110   12/15   428.10   171.45   85,448.17   51,398.67   14,551.83   5,192.53   2,002.07
111    1/16   427.24   172.31   85,275.86   51,825.91   14,724.14    427.24     172.31

Page 2
112    2/16   426.38   173.17   85,102.69   52,252.29   14,897.31    853.62     345.48
113    3/16   425.51   174.04   84,928.65   52,677.80   15,071.35   1,279.13    519.52
114    4/16   424.64   174.91   84,753.74   53,102.44   15,246.26   1,703.77    694.43
115    5/16   423.77   175.78   84,577.96   53,526.21   15,422.04   2,127.54    870.21
116    6/16   422.89   176.66   84,401.30   53,949.10   15,598.70   2,550.43   1,046.87
117    7/16   422.01   177.54   84,223.76   54,371.11   15,776.24   2,972.44   1,224.41
118    8/16   421.12   178.43   84,045.33   54,792.23   15,954.67   3,393.56   1,402.84
119    9/16   420.23   179.32   83,866.01   55,212.46   16,133.99   3,813.79   1,582.16
120   10/16   419.33   180.22   83,685.79   55,631.79   16,314.21   4,233.12   1,762.38
121   11/16   418.43   181.12   83,504.67   56,050.22   16,495.33   4,651.55   1,943.50
122   12/16   417.52   182.03   83,322.64   56,467.74   16,677.36   5,069.07   2,125.53
123    1/17   416.61   182.94   83,139.70   56,884.35   16,860.30    416.61     182.94
124    2/17   415.70   183.85   82,955.85   57,300.05   17,044.15    832.31     366.79
125    3/17   414.78   184.77   82,771.08   57,714.83   17,228.92   1,247.09    551.56
126    4/17   413.86   185.69   82,585.39   58,128.69   17,414.61   1,660.95    737.25
127    5/17   412.93   186.62   82,398.77   58,541.62   17,601.23   2,073.88    923.87
128    6/17   411.99   187.56   82,211.21   58,953.61   17,788.79   2,485.87   1,111.43
129    7/17   411.06   188.49   82,022.72   59,364.67   17,977.28   2,896.93   1,299.92
130    8/17   410.11   189.44   81,833.28   59,774.78   18,166.72   3,307.04   1,489.36
131    9/17   409.17   190.38   81,642.90   60,183.95   18,357.10   3,716.21   1,679.74
132   10/17   408.21   191.34   81,451.56   60,592.16   18,548.44   4,124.42   1,871.08
133   11/17   407.26   192.29   81,259.27   60,999.42   18,740.73   4,531.68   2,063.37
134   12/17   406.30   193.25   81,066.02   61,405.72   18,933.98   4,937.98   2,256.62
135    1/18   405.33   194.22   80,871.80   61,811.05   19,128.20    405.33     194.22
136    2/18   404.36   195.19   80,676.61   62,215.41   19,323.39    809.69     389.41
137    3/18   403.38   196.17   80,480.44   62,618.79   19,519.56   1,213.07    585.58
138    4/18   402.40   197.15   80,283.29   63,021.19   19,716.71   1,615.47    782.73
139    5/18   401.42   198.13   80,085.16   63,422.61   19,914.84   2,016.89    980.86
140    6/18   400.43   199.12   79,886.04   63,823.04   20,113.96   2,417.32   1,179.98
141    7/18   399.43   200.12   79,685.92   64,222.47   20,314.08   2,816.75   1,380.10
142    8/18   398.43   201.12   79,484.80   64,620.90   20,515.20   3,215.18   1,581.22
143    9/18   397.42   202.13   79,282.67   65,018.32   20,717.33   3,612.60   1,783.35
144   10/18   396.41   203.14   79,079.53   65,414.73   20,920.47   4,009.01   1,986.49
145   11/18   395.40   204.15   78,875.38   65,810.13   21,124.62   4,404.41   2,190.64
146   12/18   394.38   205.17   78,670.21   66,204.51   21,329.79   4,798.79   2,395.81
147    1/19   393.35   206.20   78,464.01   66,597.86   21,535.99    393.35     206.20
148    2/19   392.32   207.23   78,256.78   66,990.18   21,743.22    785.67     413.43
149    3/19   391.28   208.27   78,048.51   67,381.46   21,951.49   1,176.95    621.70
150    4/19   390.24   209.31   77,839.20   67,771.70   22,160.80   1,567.19    831.01
151    5/19   389.20   210.35   77,628.85   68,160.90   22,371.15   1,956.39   1,041.36
152    6/19   388.14   211.41   77,417.44   68,549.04   22,582.56   2,344.53   1,252.77
153    7/19   387.09   212.46   77,204.98   68,936.13   22,795.02   2,731.62   1,465.23
154    8/19   386.02   213.53   76,991.45   69,322.15   23,008.55   3,117.64   1,678.76
155    9/19   384.96   214.59   76,776.86   69,707.11   23,223.14   3,502.60   1,893.35
156   10/19   383.88   215.67   76,561.19   70,090.99   23,438.81   3,886.48   2,109.02
157   11/19   382.81   216.74   76,344.45   70,473.80   23,655.55   4,269.29   2,325.76
158   12/19   381.72   217.83   76,126.62   70,855.52   23,873.38   4,651.01   2,543.59
159    1/20   380.63   218.92   75,907.70   71,236.15   24,092.30    380.63     218.92
160    2/20   379.54   220.01   75,687.69   71,615.69   24,312.31    760.17     438.93
161    3/20   378.44   221.11   75,466.58   71,994.13   24,533.42   1,138.61    660.04
162    4/20   377.33   222.22   75,244.36   72,371.46   24,755.64   1,515.94    882.26
163    5/20   376.22   223.33   75,021.03   72,747.68   24,978.97   1,892.16   1,105.59
164    6/20   375.11   224.44   74,796.59   73,122.79   25,203.41   2,267.27   1,330.03
165    7/20   373.98   225.57   74,571.02   73,496.77   25,428.98   2,641.25   1,555.60
166    8/20   372.86   226.69   74,344.33   73,869.63   25,655.67   3,014.11   1,782.29
167    9/20   371.72   227.83   74,116.50   74,241.35   25,883.50   3,385.83   2,010.12
168   10/20   370.58   228.97   73,887.53   74,611.93   26,112.47   3,756.41   2,239.09
169   11/20   369.44   230.11   73,657.42   74,981.37   26,342.58   4,125.85   2,469.20
170   12/20   368.29   231.26   73,426.16   75,349.66   26,573.84   4,494.14   2,700.46

Page 3
171    1/21   367.13   232.42   73,193.74   75,716.79   26,806.26    367.13     232.42
172    2/21   365.97   233.58   72,960.16   76,082.76   27,039.84    733.10     466.00
173    3/21   364.80   234.75   72,725.41   76,447.56   27,274.59   1,097.90    700.75
174    4/21   363.63   235.92   72,489.49   76,811.19   27,510.51   1,461.53    936.67
175    5/21   362.45   237.10   72,252.39   77,173.64   27,747.61   1,823.98   1,173.77
176    6/21   361.26   238.29   72,014.10   77,534.90   27,985.90   2,185.24   1,412.06
177    7/21   360.07   239.48   71,774.62   77,894.97   28,225.38   2,545.31   1,651.54
178    8/21   358.87   240.68   71,533.94   78,253.84   28,466.06   2,904.18   1,892.22
179    9/21   357.67   241.88   71,292.06   78,611.51   28,707.94   3,261.85   2,134.10
180   10/21   356.46   243.09   71,048.97   78,967.97   28,951.03   3,618.31   2,377.19
181   11/21   355.24   244.31   70,804.66   79,323.21   29,195.34   3,973.55   2,621.50
182   12/21   354.02   245.53   70,559.13   79,677.23   29,440.87   4,327.57   2,867.03
183    1/22   352.80   246.75   70,312.38   80,030.03   29,687.62    352.80     246.75
184    2/22   351.56   247.99   70,064.39   80,381.59   29,935.61    704.36     494.74
185    3/22   350.32   249.23   69,815.16   80,731.91   30,184.84   1,054.68    743.97
186    4/22   349.08   250.47   69,564.69   81,080.99   30,435.31   1,403.76    994.44
187    5/22   347.82   251.73   69,312.96   81,428.81   30,687.04   1,751.58   1,246.17
188    6/22   346.56   252.99   69,059.97   81,775.37   30,940.03   2,098.14   1,499.16
189    7/22   345.30   254.25   68,805.72   82,120.67   31,194.28   2,443.44   1,753.41
190    8/22   344.03   255.52   68,550.20   82,464.70   31,449.80   2,787.47   2,008.93
191    9/22   342.75   256.80   68,293.40   82,807.45   31,706.60   3,130.22   2,265.73
192   10/22   341.47   258.08   68,035.32   83,148.92   31,964.68   3,471.69   2,523.81
193   11/22   340.18   259.37   67,775.95   83,489.10   32,224.05   3,811.87   2,783.18
194   12/22   338.88   260.67   67,515.28   83,827.98   32,484.72   4,150.75   3,043.85
195    1/23   337.58   261.97   67,253.31   84,165.56   32,746.69    337.58     261.97
196    2/23   336.27   263.28   66,990.03   84,501.83   33,009.97    673.85     525.25
197    3/23   334.95   264.60   66,725.43   84,836.78   33,274.57   1,008.80    789.85
198    4/23   333.63   265.92   66,459.51   85,170.41   33,540.49   1,342.43   1,055.77
199    5/23   332.30   267.25   66,192.26   85,502.71   33,807.74   1,674.73   1,323.02
200    6/23   330.96   268.59   65,923.67   85,833.67   34,076.33   2,005.69   1,591.61
201    7/23   329.62   269.93   65,653.74   86,163.29   34,346.26   2,335.31   1,861.54
202    8/23   328.27   271.28   65,382.46   86,491.56   34,617.54   2,663.58   2,132.82
203    9/23   326.91   272.64   65,109.82   86,818.47   34,890.18   2,990.49   2,405.46
204   10/23   325.55   274.00   64,835.82   87,144.02   35,164.18   3,316.04   2,679.46
205   11/23   324.18   275.37   64,560.45   87,468.20   35,439.55   3,640.22   2,954.83
206   12/23   322.80   276.75   64,283.70   87,791.00   35,716.30   3,963.02   3,231.58
207    1/24   321.42   278.13   64,005.57   88,112.42   35,994.43    321.42     278.13
208    2/24   320.03   279.52   63,726.05   88,432.45   36,273.95    641.45     557.65
209    3/24   318.63   280.92   63,445.13   88,751.08   36,554.87    960.08     838.57
210    4/24   317.23   282.32   63,162.81   89,068.31   36,837.19   1,277.31   1,120.89
211    5/24   315.81   283.74   62,879.07   89,384.12   37,120.93   1,593.12   1,404.63
212    6/24   314.40   285.15   62,593.92   89,698.52   37,406.08   1,907.52   1,689.78
213    7/24   312.97   286.58   62,307.34   90,011.49   37,692.66   2,220.49   1,976.36
214    8/24   311.54   288.01   62,019.33   90,323.03   37,980.67   2,532.03   2,264.37
215    9/24   310.10   289.45   61,729.88   90,633.13   38,270.12   2,842.13   2,553.82
216   10/24   308.65   290.90   61,438.98   90,941.78   38,561.02   3,150.78   2,844.72
217   11/24   307.19   292.36   61,146.62   91,248.97   38,853.38   3,457.97   3,137.08
218   12/24   305.73   293.82   60,852.80   91,554.70   39,147.20   3,763.70   3,430.90
219    1/25   304.26   295.29   60,557.51   91,858.96   39,442.49    304.26     295.29
220    2/25   302.79   296.76   60,260.75   92,161.75   39,739.25    607.05     592.05
221    3/25   301.30   298.25   59,962.50   92,463.05   40,037.50    908.35     890.30
222    4/25   299.81   299.74   59,662.76   92,762.86   40,337.24   1,208.16   1,190.04
223    5/25   298.31   301.24   59,361.52   93,061.17   40,638.48   1,506.47   1,491.28
224    6/25   296.81   302.74   59,058.78   93,357.98   40,941.22   1,803.28   1,794.02
225    7/25   295.29   304.26   58,754.52   93,653.27   41,245.48   2,098.57   2,098.28
226    8/25   293.77   305.78   58,448.74   93,947.04   41,551.26   2,392.34   2,404.06
227    9/25   292.24   307.31   58,141.43   94,239.28   41,858.57   2,684.58   2,711.37
228   10/25   290.71   308.84   57,832.59   94,529.99   42,167.41   2,975.29   3,020.21
229   11/25   289.16   310.39   57,522.20   94,819.15   42,477.80   3,264.45   3,330.60

Page 4
230   12/25   287.61   311.94   57,210.26    95,106.76   42,789.74   3,552.06   3,642.54
231    1/26   286.05   313.50   56,896.76    95,392.81   43,103.24    286.05     313.50
232    2/26   284.48   315.07   56,581.69    95,677.29   43,418.31    570.53     628.57
233    3/26   282.91   316.64   56,265.05    95,960.20   43,734.95    853.44     945.21
234    4/26   281.33   318.22   55,946.83    96,241.53   44,053.17   1,134.77   1,263.43
235    5/26   279.73   319.82   55,627.01    96,521.26   44,372.99   1,414.50   1,583.25
236    6/26   278.14   321.41   55,305.60    96,799.40   44,694.40   1,692.64   1,904.66
237    7/26   276.53   323.02   54,982.58    97,075.93   45,017.42   1,969.17   2,227.68
238    8/26   274.91   324.64   54,657.94    97,350.84   45,342.06   2,244.08   2,552.32
239    9/26   273.29   326.26   54,331.68    97,624.13   45,668.32   2,517.37   2,878.58
240   10/26   271.66   327.89   54,003.79    97,895.79   45,996.21   2,789.03   3,206.47
241   11/26   270.02   329.53   53,674.26    98,165.81   46,325.74   3,059.05   3,536.00
242   12/26   268.37   331.18   53,343.08    98,434.18   46,656.92   3,327.42   3,867.18
243    1/27   266.72   332.83   53,010.25    98,700.90   46,989.75    266.72     332.83
244    2/27   265.05   334.50   52,675.75    98,965.95   47,324.25    531.77     667.33
245    3/27   263.38   336.17   52,339.58    99,229.33   47,660.42    795.15    1,003.50
246    4/27   261.70   337.85   52,001.73    99,491.03   47,998.27   1,056.85   1,341.35
247    5/27   260.01   339.54   51,662.19    99,751.04   48,337.81   1,316.86   1,680.89
248    6/27   258.31   341.24   51,320.95   100,009.35   48,679.05   1,575.17   2,022.13
249    7/27   256.60   342.95   50,978.00   100,265.95   49,022.00   1,831.77   2,365.08
250    8/27   254.89   344.66   50,633.34   100,520.84   49,366.66   2,086.66   2,709.74
251    9/27   253.17   346.38   50,286.96   100,774.01   49,713.04   2,339.83   3,056.12
252   10/27   251.43   348.12   49,938.84   101,025.44   50,061.16   2,591.26   3,404.24
253   11/27   249.69   349.86   49,588.98   101,275.13   50,411.02   2,840.95   3,754.10
254   12/27   247.94   351.61   49,237.37   101,523.07   50,762.63   3,088.89   4,105.71
255    1/28   246.19   353.36   48,884.01   101,769.26   51,115.99    246.19     353.36
256    2/28   244.42   355.13   48,528.88   102,013.68   51,471.12    490.61     708.49
257    3/28   242.64   356.91   48,171.97   102,256.32   51,828.03    733.25    1,065.40
258    4/28   240.86   358.69   47,813.28   102,497.18   52,186.72    974.11    1,424.09
259    5/28   239.07   360.48   47,452.80   102,736.25   52,547.20   1,213.18   1,784.57
260    6/28   237.26   362.29   47,090.51   102,973.51   52,909.49   1,450.44   2,146.86
261    7/28   235.45   364.10   46,726.41   103,208.96   53,273.59   1,685.89   2,510.96
262    8/28   233.63   365.92   46,360.49   103,442.59   53,639.51   1,919.52   2,876.88
263    9/28   231.80   367.75   45,992.74   103,674.39   54,007.26   2,151.32   3,244.63
264   10/28   229.96   369.59   45,623.15   103,904.35   54,376.85   2,381.28   3,614.22
265   11/28   228.12   371.43   45,251.72   104,132.47   54,748.28   2,609.40   3,985.65
266   12/28   226.26   373.29   44,878.43   104,358.73   55,121.57   2,835.66   4,358.94
267    1/29   224.39   375.16   44,503.27   104,583.12   55,496.73    224.39     375.16
268    2/29   222.52   377.03   44,126.24   104,805.64   55,873.76    446.91     752.19
269    3/29   220.63   378.92   43,747.32   105,026.27   56,252.68    667.54    1,131.11
270    4/29   218.74   380.81   43,366.51   105,245.01   56,633.49    886.28    1,511.92
271    5/29   216.83   382.72   42,983.79   105,461.84   57,016.21   1,103.11   1,894.64
272    6/29   214.92   384.63   42,599.16   105,676.76   57,400.84   1,318.03   2,279.27
273    7/29   213.00   386.55   42,212.61   105,889.76   57,787.39   1,531.03   2,665.82
274    8/29   211.06   388.49   41,824.12   106,100.82   58,175.88   1,742.09   3,054.31
275    9/29   209.12   390.43   41,433.69   106,309.94   58,566.31   1,951.21   3,444.74
276   10/29   207.17   392.38   41,041.31   106,517.11   58,958.69   2,158.38   3,837.12
277   11/29   205.21   394.34   40,646.97   106,722.32   59,353.03   2,363.59   4,231.46
278   12/29   203.23   396.32   40,250.65   106,925.55   59,749.35   2,566.82   4,627.78
279    1/30   201.25   398.30   39,852.35   107,126.80   60,147.65    201.25     398.30
280    2/30   199.26   400.29   39,452.06   107,326.06   60,547.94    400.51     798.59
281    3/30   197.26   402.29   39,049.77   107,523.32   60,950.23    597.77    1,200.88
282    4/30   195.25   404.30   38,645.47   107,718.57   61,354.53    793.02    1,605.18
283    5/30   193.23   406.32   38,239.15   107,911.80   61,760.85    986.25    2,011.50
284    6/30   191.20   408.35   37,830.80   108,103.00   62,169.20   1,177.45   2,419.85
285    7/30   189.15   410.40   37,420.40   108,292.15   62,579.60   1,366.60   2,830.25
286    8/30   187.10   412.45   37,007.95   108,479.25   62,992.05   1,553.70   3,242.70
287    9/30   185.04   414.51   36,593.44   108,664.29   63,406.56   1,738.74   3,657.21
288   10/30   182.97   416.58   36,176.86   108,847.26   63,823.14   1,921.71   4,073.79

Page 5
289   11/30   180.88   418.67   35,758.19   109,028.14   64,241.81   2,102.59   4,492.46
290   12/30   178.79   420.76   35,337.43   109,206.93   64,662.57   2,281.38   4,913.22
291    1/31   176.69   422.86   34,914.57   109,383.62   65,085.43    176.69     422.86
292    2/31   174.57   424.98   34,489.59   109,558.19   65,510.41    351.26     847.84
293    3/31   172.45   427.10   34,062.49   109,730.64   65,937.51    523.71    1,274.94
294    4/31   170.31   429.24   33,633.25   109,900.95   66,366.75    694.02    1,704.18
295    5/31   168.17   431.38   33,201.87   110,069.12   66,798.13    862.19    2,135.56
296    6/31   166.01   433.54   32,768.33   110,235.13   67,231.67   1,028.20   2,569.10
297    7/31   163.84   435.71   32,332.62   110,398.97   67,667.38   1,192.04   3,004.81
298    8/31   161.66   437.89   31,894.73   110,560.63   68,105.27   1,353.70   3,442.70
299    9/31   159.47   440.08   31,454.65   110,720.10   68,545.35   1,513.17   3,882.78
300   10/31   157.27   442.28   31,012.37   110,877.37   68,987.63   1,670.44   4,325.06
301   11/31   155.06   444.49   30,567.88   111,032.43   69,432.12   1,825.50   4,769.55
302   12/31   152.84   446.71   30,121.17   111,185.27   69,878.83   1,978.34   5,216.26
303    1/32   150.61   448.94   29,672.23   111,335.88   70,327.77    150.61     448.94
304    2/32   148.36   451.19   29,221.04   111,484.24   70,778.96    298.97     900.13
305    3/32   146.11   453.44   28,767.60   111,630.35   71,232.40    445.08    1,353.57
306    4/32   143.84   455.71   28,311.89   111,774.19   71,688.11    588.92    1,809.28
307    5/32   141.56   457.99   27,853.90   111,915.75   72,146.10    730.48    2,267.27
308    6/32   139.27   460.28   27,393.62   112,055.02   72,606.38    869.75    2,727.55
309    7/32   136.97   462.58   26,931.04   112,191.99   73,068.96   1,006.72   3,190.13
310    8/32   134.66   464.89   26,466.15   112,326.65   73,533.85   1,141.38   3,655.02
311    9/32   132.33   467.22   25,998.93   112,458.98   74,001.07   1,273.71   4,122.24
312   10/32   129.99   469.56   25,529.37   112,588.97   74,470.63   1,403.70   4,591.80
313   11/32   127.65   471.90   25,057.47   112,716.62   74,942.53   1,531.35   5,063.70
314   12/32   125.29   474.26   24,583.21   112,841.91   75,416.79   1,656.64   5,537.96
315    1/33   122.92   476.63   24,106.58   112,964.83   75,893.42    122.92     476.63
316    2/33   120.53   479.02   23,627.56   113,085.36   76,372.44    243.45     955.65
317    3/33   118.14   481.41   23,146.15   113,203.50   76,853.85    361.59    1,437.06
318    4/33   115.73   483.82   22,662.33   113,319.23   77,337.67    477.32    1,920.88
319    5/33   113.31   486.24   22,176.09   113,432.54   77,823.91    590.63    2,407.12
320    6/33   110.88   488.67   21,687.42   113,543.42   78,312.58    701.51    2,895.79
321    7/33   108.44   491.11   21,196.31   113,651.86   78,803.69    809.95    3,386.90
322    8/33   105.98   493.57   20,702.74   113,757.84   79,297.26    915.93    3,880.47
323    9/33   103.51   496.04   20,206.70   113,861.35   79,793.30   1,019.44   4,376.51
324   10/33   101.03   498.52   19,708.18   113,962.38   80,291.82   1,120.47   4,875.03
325   11/33    98.54   501.01   19,207.17   114,060.92   80,792.83   1,219.01   5,376.04
326   12/33    96.04   503.51   18,703.66   114,156.96   81,296.34   1,315.05   5,879.55
327    1/34    93.52   506.03   18,197.63   114,250.48   81,802.37     93.52     506.03
328    2/34    90.99   508.56   17,689.07   114,341.47   82,310.93    184.51    1,014.59
329    3/34    88.45   511.10   17,177.97   114,429.92   82,822.03    272.96    1,525.69
330    4/34    85.89   513.66   16,664.31   114,515.81   83,335.69    358.85    2,039.35
331    5/34    83.32   516.23   16,148.08   114,599.13   83,851.92    442.17    2,555.58
332    6/34    80.74   518.81   15,629.27   114,679.87   84,370.73    522.91    3,074.39
333    7/34    78.15   521.40   15,107.87   114,758.02   84,892.13    601.06    3,595.79
334    8/34    75.54   524.01   14,583.86   114,833.56   85,416.14    676.60    4,119.80
335    9/34    72.92   526.63   14,057.23   114,906.48   85,942.77    749.52    4,646.43
336   10/34    70.29   529.26   13,527.97   114,976.77   86,472.03    819.81    5,175.69
337   11/34    67.64   531.91   12,996.06   115,044.41   87,003.94    887.45    5,707.60
338   12/34    64.98   534.57   12,461.49   115,109.39   87,538.51    952.43    6,242.17
339    1/35    62.31   537.24   11,924.25   115,171.70   88,075.75     62.31     537.24
340    2/35    59.62   539.93   11,384.32   115,231.32   88,615.68    121.93    1,077.17
341    3/35    56.92   542.63   10,841.69   115,288.24   89,158.31    178.85    1,619.80
342    4/35    54.21   545.34   10,296.35   115,342.45   89,703.65    233.06    2,165.14
343    5/35    51.48   548.07    9,748.28   115,393.93   90,251.72    284.54    2,713.21
344    6/35    48.74   550.81    9,197.47   115,442.67   90,802.53    333.28    3,264.02
345    7/35    45.99   553.56    8,643.91   115,488.66   91,356.09    379.27    3,817.58
346    8/35    43.22   556.33    8,087.58   115,531.88   91,912.42    422.49    4,373.91
347    9/35    40.44   559.11    7,528.47   115,572.32   92,471.53    462.93    4,933.02

Page 6
348   10/35   37.64   561.91   6,966.56      115,609.96 93,033.44    500.57   5,494.93
349   11/35   34.83   564.72   6,401.84      115,644.79 93,598.16    535.40   6,059.65
350   12/35   32.01   567.54   5,834.30      115,676.80 94,165.70    567.41   6,627.19
351    1/36   29.17   570.38   5,263.92      115,705.97 94,736.08     29.17    570.38
352    2/36   26.32   573.23   4,690.69      115,732.29 95,309.31     55.49   1,143.61
353    3/36   23.45   576.10   4,114.59      115,755.74 95,885.41     78.94   1,719.71
354    4/36   20.57   578.98   3,535.61      115,776.31 96,464.39     99.51   2,298.69
355    5/36   17.68   581.87   2,953.74      115,793.99 97,046.26    117.19   2,880.56
356    6/36   14.77   584.78   2,368.96      115,808.76 97,631.04    131.96   3,465.34
357    7/36   11.84   587.71   1,781.25      115,820.60 98,218.75    143.80   4,053.05
358    8/36    8.91   590.64   1,190.61      115,829.51 98,809.39    152.71   4,643.69
359    9/36    5.95   593.60    597.01       115,835.46 99,402.99    158.66   5,237.29
360   10/36    2.99   597.01     0.00        115,838.45 100,000.00   161.65   5,834.30

Page 7

```
To top