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
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
112 2/16 426.38 173.17 85,102.69 52,252.29 14,897.31 853.62 345.48
Page
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
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
Page
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
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
Page
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
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
Page
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
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
Page
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