Monthly Payment

$893.33

Extra Principal Payment

$200.00

Total Interest Paid

$101,742.73

Total Payments Paid

$250,744.57

Payment schedule for: Home Loan

Loan Amount
Term

$149,000.00
360 Months

Interest Rate

6.00%

Month

Balance

Interest

Principal

Extra Principal

New Balance

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49

$149,000.00
$148,651.67
$148,301.60
$147,949.78
$147,596.19
$147,240.84
$146,883.72
$146,524.81
$146,164.10
$145,801.59
$145,437.27
$145,071.12
$144,703.15
$144,333.34
$143,961.67
$143,588.15
$143,212.76
$142,835.49
$142,456.34
$142,075.29
$141,692.34
$141,307.47
$140,920.68
$140,531.95
$140,141.28
$139,748.66
$139,354.07
$138,957.51
$138,558.97
$138,158.43
$137,755.89
$137,351.34
$136,944.77
$136,536.16
$136,125.51
$135,712.81
$135,298.04
$134,881.20
$134,462.28
$134,041.26
$133,618.14
$133,192.90
$132,765.53
$132,336.03
$131,904.38
$131,470.57
$131,034.59
$130,596.43
$130,156.09

$745.00
$743.26
$741.51
$739.75
$737.98
$736.20
$734.42
$732.62
$730.82
$729.01
$727.19
$725.36
$723.52
$721.67
$719.81
$717.94
$716.06
$714.18
$712.28
$710.38
$708.46
$706.54
$704.60
$702.66
$700.71
$698.74
$696.77
$694.79
$692.79
$690.79
$688.78
$686.76
$684.72
$682.68
$680.63
$678.56
$676.49
$674.41
$672.31
$670.21
$668.09
$665.96
$663.83
$661.68
$659.52
$657.35
$655.17
$652.98
$650.78

$148.33
$150.07
$151.82
$153.58
$155.35
$157.13
$158.91
$160.71
$162.51
$164.32
$166.14
$167.97
$169.81
$171.66
$173.52
$175.39
$177.27
$179.15
$181.05
$182.95
$184.87
$186.79
$188.73
$190.67
$192.62
$194.59
$196.56
$198.54
$200.54
$202.54
$204.55
$206.57
$208.61
$210.65
$212.70
$214.77
$216.84
$218.92
$221.02
$223.12
$225.24
$227.37
$229.50
$231.65
$233.81
$235.98
$238.16
$240.35
$242.55

$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00

$148,651.67
$148,301.60
$147,949.78
$147,596.19
$147,240.84
$146,883.72
$146,524.81
$146,164.10
$145,801.59
$145,437.27
$145,071.12
$144,703.15
$144,333.34
$143,961.67
$143,588.15
$143,212.76
$142,835.49
$142,456.34
$142,075.29
$141,692.34
$141,307.47
$140,920.68
$140,531.95
$140,141.28
$139,748.66
$139,354.07
$138,957.51
$138,558.97
$138,158.43
$137,755.89
$137,351.34
$136,944.77
$136,536.16
$136,125.51
$135,712.81
$135,298.04
$134,881.20
$134,462.28
$134,041.26
$133,618.14
$133,192.90
$132,765.53
$132,336.03
$131,904.38
$131,470.57
$131,034.59
$130,596.43
$130,156.09
$129,713.54

50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106

$129,713.54
$129,268.77
$128,821.79
$128,372.57
$127,921.10
$127,467.37
$127,011.38
$126,553.11
$126,092.54
$125,629.68
$125,164.49
$124,696.99
$124,227.14
$123,754.95
$123,280.39
$122,803.46
$122,324.15
$121,842.44
$121,358.32
$120,871.78
$120,382.81
$119,891.39
$119,397.52
$118,901.18
$118,402.35
$117,901.04
$117,397.21
$116,890.87
$116,381.99
$115,870.57
$115,356.59
$114,840.05
$114,320.92
$113,799.19
$113,274.86
$112,747.90
$112,218.31
$111,686.07
$111,151.17
$110,613.60
$110,073.33
$109,530.37
$108,984.69
$108,436.28
$107,885.14
$107,331.23
$106,774.56
$106,215.10
$105,652.84
$105,087.78
$104,519.89
$103,949.16
$103,375.57
$102,799.12
$102,219.78
$101,637.55
$101,052.41

$648.57
$646.34
$644.11
$641.86
$639.61
$637.34
$635.06
$632.77
$630.46
$628.15
$625.82
$623.48
$621.14
$618.77
$616.40
$614.02
$611.62
$609.21
$606.79
$604.36
$601.91
$599.46
$596.99
$594.51
$592.01
$589.51
$586.99
$584.45
$581.91
$579.35
$576.78
$574.20
$571.60
$569.00
$566.37
$563.74
$561.09
$558.43
$555.76
$553.07
$550.37
$547.65
$544.92
$542.18
$539.43
$536.66
$533.87
$531.08
$528.26
$525.44
$522.60
$519.75
$516.88
$514.00
$511.10
$508.19
$505.26

$244.76
$246.99
$249.22
$251.47
$253.72
$255.99
$258.27
$260.56
$262.87
$265.18
$267.51
$269.85
$272.19
$274.56
$276.93
$279.31
$281.71
$284.12
$286.54
$288.97
$291.42
$293.87
$296.34
$298.82
$301.32
$303.83
$306.34
$308.88
$311.42
$313.98
$316.55
$319.13
$321.73
$324.33
$326.96
$329.59
$332.24
$334.90
$337.57
$340.26
$342.96
$345.68
$348.41
$351.15
$353.90
$356.67
$359.46
$362.25
$365.07
$367.89
$370.73
$373.58
$376.45
$379.33
$382.23
$385.14
$388.07

$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00

$129,268.77
$128,821.79
$128,372.57
$127,921.10
$127,467.37
$127,011.38
$126,553.11
$126,092.54
$125,629.68
$125,164.49
$124,696.99
$124,227.14
$123,754.95
$123,280.39
$122,803.46
$122,324.15
$121,842.44
$121,358.32
$120,871.78
$120,382.81
$119,891.39
$119,397.52
$118,901.18
$118,402.35
$117,901.04
$117,397.21
$116,890.87
$116,381.99
$115,870.57
$115,356.59
$114,840.05
$114,320.92
$113,799.19
$113,274.86
$112,747.90
$112,218.31
$111,686.07
$111,151.17
$110,613.60
$110,073.33
$109,530.37
$108,984.69
$108,436.28
$107,885.14
$107,331.23
$106,774.56
$106,215.10
$105,652.84
$105,087.78
$104,519.89
$103,949.16
$103,375.57
$102,799.12
$102,219.78
$101,637.55
$101,052.41
$100,464.34

107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163

$100,464.34
$99,873.33
$99,279.37
$98,682.44
$98,082.52
$97,479.60
$96,873.67
$96,264.71
$95,652.70
$95,037.63
$94,419.49
$93,798.26
$93,173.92
$92,546.46
$91,915.86
$91,282.11
$90,645.19
$90,005.09
$89,361.78
$88,715.26
$88,065.51
$87,412.50
$86,756.24
$86,096.69
$85,433.84
$84,767.68
$84,098.19
$83,425.35
$82,749.14
$82,069.56
$81,386.58
$80,700.18
$80,010.35
$79,317.07
$78,620.33
$77,920.10
$77,216.37
$76,509.12
$75,798.33
$75,084.00
$74,366.09
$73,644.59
$72,919.48
$72,190.75
$71,458.37
$70,722.33
$69,982.61
$69,239.19
$68,492.06
$67,741.19
$66,986.57
$66,228.17
$65,465.98
$64,699.98
$63,930.15
$63,156.47
$62,378.92

$502.32
$499.37
$496.40
$493.41
$490.41
$487.40
$484.37
$481.32
$478.26
$475.19
$472.10
$468.99
$465.87
$462.73
$459.58
$456.41
$453.23
$450.03
$446.81
$443.58
$440.33
$437.06
$433.78
$430.48
$427.17
$423.84
$420.49
$417.13
$413.75
$410.35
$406.93
$403.50
$400.05
$396.59
$393.10
$389.60
$386.08
$382.55
$378.99
$375.42
$371.83
$368.22
$364.60
$360.95
$357.29
$353.61
$349.91
$346.20
$342.46
$338.71
$334.93
$331.14
$327.33
$323.50
$319.65
$315.78
$311.89

$391.01
$393.96
$396.93
$399.92
$402.92
$405.93
$408.96
$412.01
$415.07
$418.14
$421.23
$424.34
$427.46
$430.60
$433.75
$436.92
$440.10
$443.30
$446.52
$449.75
$453.00
$456.27
$459.55
$462.85
$466.16
$469.49
$472.84
$476.20
$479.58
$482.98
$486.40
$489.83
$493.28
$496.74
$500.23
$503.73
$507.25
$510.78
$514.34
$517.91
$521.50
$525.11
$528.73
$532.38
$536.04
$539.72
$543.42
$547.13
$550.87
$554.62
$558.40
$562.19
$566.00
$569.83
$573.68
$577.55
$581.44

$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00

$99,873.33
$99,279.37
$98,682.44
$98,082.52
$97,479.60
$96,873.67
$96,264.71
$95,652.70
$95,037.63
$94,419.49
$93,798.26
$93,173.92
$92,546.46
$91,915.86
$91,282.11
$90,645.19
$90,005.09
$89,361.78
$88,715.26
$88,065.51
$87,412.50
$86,756.24
$86,096.69
$85,433.84
$84,767.68
$84,098.19
$83,425.35
$82,749.14
$82,069.56
$81,386.58
$80,700.18
$80,010.35
$79,317.07
$78,620.33
$77,920.10
$77,216.37
$76,509.12
$75,798.33
$75,084.00
$74,366.09
$73,644.59
$72,919.48
$72,190.75
$71,458.37
$70,722.33
$69,982.61
$69,239.19
$68,492.06
$67,741.19
$66,986.57
$66,228.17
$65,465.98
$64,699.98
$63,930.15
$63,156.47
$62,378.92
$61,597.48

164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220

$61,597.48
$60,812.14
$60,022.87
$59,229.66
$58,432.47
$57,631.31
$56,826.13
$56,016.93
$55,203.69
$54,386.38
$53,564.98
$52,739.47
$51,909.84
$51,076.06
$50,238.11
$49,395.97
$48,549.62
$47,699.04
$46,844.20
$45,985.09
$45,121.69
$44,253.96
$43,381.90
$42,505.48
$41,624.68
$40,739.47
$39,849.84
$38,955.76
$38,057.21
$37,154.16
$36,246.60
$35,334.51
$34,417.85
$33,496.61
$32,570.76
$31,640.28
$30,705.16
$29,765.35
$28,820.85
$27,871.62
$26,917.65
$25,958.91
$24,995.37
$24,027.02
$23,053.82
$22,075.76
$21,092.81
$20,104.94
$19,112.14
$18,114.37
$17,111.61
$16,103.84
$15,091.03
$14,073.15
$13,050.19
$12,022.11
$10,988.89

$307.99
$304.06
$300.11
$296.15
$292.16
$288.16
$284.13
$280.08
$276.02
$271.93
$267.82
$263.70
$259.55
$255.38
$251.19
$246.98
$242.75
$238.50
$234.22
$229.93
$225.61
$221.27
$216.91
$212.53
$208.12
$203.70
$199.25
$194.78
$190.29
$185.77
$181.23
$176.67
$172.09
$167.48
$162.85
$158.20
$153.53
$148.83
$144.10
$139.36
$134.59
$129.79
$124.98
$120.14
$115.27
$110.38
$105.46
$100.52
$95.56
$90.57
$85.56
$80.52
$75.46
$70.37
$65.25
$60.11
$54.94

$585.34
$589.27
$593.22
$597.18
$601.17
$605.17
$609.20
$613.25
$617.31
$621.40
$625.51
$629.63
$633.78
$637.95
$642.14
$646.35
$650.58
$654.84
$659.11
$663.40
$667.72
$672.06
$676.42
$680.80
$685.21
$689.63
$694.08
$698.55
$703.04
$707.56
$712.10
$716.66
$721.24
$725.85
$730.48
$735.13
$739.80
$744.50
$749.23
$753.97
$758.74
$763.54
$768.35
$773.20
$778.06
$782.95
$787.87
$792.81
$797.77
$802.76
$807.77
$812.81
$817.88
$822.96
$828.08
$833.22
$838.39

$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00

$60,812.14
$60,022.87
$59,229.66
$58,432.47
$57,631.31
$56,826.13
$56,016.93
$55,203.69
$54,386.38
$53,564.98
$52,739.47
$51,909.84
$51,076.06
$50,238.11
$49,395.97
$48,549.62
$47,699.04
$46,844.20
$45,985.09
$45,121.69
$44,253.96
$43,381.90
$42,505.48
$41,624.68
$40,739.47
$39,849.84
$38,955.76
$38,057.21
$37,154.16
$36,246.60
$35,334.51
$34,417.85
$33,496.61
$32,570.76
$31,640.28
$30,705.16
$29,765.35
$28,820.85
$27,871.62
$26,917.65
$25,958.91
$24,995.37
$24,027.02
$23,053.82
$22,075.76
$21,092.81
$20,104.94
$19,112.14
$18,114.37
$17,111.61
$16,103.84
$15,091.03
$14,073.15
$13,050.19
$12,022.11
$10,988.89
$9,950.50

221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277

$9,950.50
$8,906.93
$7,858.13
$6,804.09
$5,744.78
$4,680.17
$3,610.24
$2,534.97
$1,454.31
$368.25
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$49.75
$44.53
$39.29
$34.02
$28.72
$23.40
$18.05
$12.67
$7.27
$1.84
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$843.58
$848.80
$854.04
$859.31
$864.61
$869.93
$875.28
$880.66
$886.06
$370.09
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$8,906.93
$7,858.13
$6,804.09
$5,744.78
$4,680.17
$3,610.24
$2,534.97
$1,454.31
$368.25
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Monthly Payment

$893.33

Extra Principal Payments

$200.00

Total Interest Paid

$101,742.73

Total Payments Paid

$250,744.57

Payment schedule for: Home Loan

Loan Amount
Term

$149,000.00
360 Months

Interest Rate

6.00%

Month

Balance

Interest

Principal

Extra Principal

New Balance

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

$149,000.00
$148,651.67
$148,301.60
$147,949.78
$147,596.19
$147,240.84
$146,883.72
$146,524.81
$146,164.10
$145,801.59
$145,437.27
$145,071.12
$144,703.15
$144,333.34
$143,961.67
$143,588.15
$143,212.76
$142,835.49
$142,456.34
$142,075.29
$141,692.34
$141,307.47
$140,920.68
$140,531.95
$140,141.28
$139,748.66
$139,354.07
$138,957.51
$138,558.97
$138,158.43
$137,755.89
$137,351.34
$136,944.77
$136,536.16
$136,125.51
$135,712.81
$135,298.04
$134,881.20
$134,462.28
$134,041.26
$133,618.14
$133,192.90
$132,765.53
$132,336.03
$131,904.38
$131,470.57
$131,034.59
$130,596.43
$130,156.09
$129,713.54

$745.00
$743.26
$741.51
$739.75
$737.98
$736.20
$734.42
$732.62
$730.82
$729.01
$727.19
$725.36
$723.52
$721.67
$719.81
$717.94
$716.06
$714.18
$712.28
$710.38
$708.46
$706.54
$704.60
$702.66
$700.71
$698.74
$696.77
$694.79
$692.79
$690.79
$688.78
$686.76
$684.72
$682.68
$680.63
$678.56
$676.49
$674.41
$672.31
$670.21
$668.09
$665.96
$663.83
$661.68
$659.52
$657.35
$655.17
$652.98
$650.78
$648.57

$148.33
$150.07
$151.82
$153.58
$155.35
$157.13
$158.91
$160.71
$162.51
$164.32
$166.14
$167.97
$169.81
$171.66
$173.52
$175.39
$177.27
$179.15
$181.05
$182.95
$184.87
$186.79
$188.73
$190.67
$192.62
$194.59
$196.56
$198.54
$200.54
$202.54
$204.55
$206.57
$208.61
$210.65
$212.70
$214.77
$216.84
$218.92
$221.02
$223.12
$225.24
$227.37
$229.50
$231.65
$233.81
$235.98
$238.16
$240.35
$242.55
$244.76

$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00

$148,651.67
$148,301.60
$147,949.78
$147,596.19
$147,240.84
$146,883.72
$146,524.81
$146,164.10
$145,801.59
$145,437.27
$145,071.12
$144,703.15
$144,333.34
$143,961.67
$143,588.15
$143,212.76
$142,835.49
$142,456.34
$142,075.29
$141,692.34
$141,307.47
$140,920.68
$140,531.95
$140,141.28
$139,748.66
$139,354.07
$138,957.51
$138,558.97
$138,158.43
$137,755.89
$137,351.34
$136,944.77
$136,536.16
$136,125.51
$135,712.81
$135,298.04
$134,881.20
$134,462.28
$134,041.26
$133,618.14
$133,192.90
$132,765.53
$132,336.03
$131,904.38
$131,470.57
$131,034.59
$130,596.43
$130,156.09
$129,713.54
$129,268.77

51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107

$129,268.77
$128,821.79
$128,372.57
$127,921.10
$127,467.37
$127,011.38
$126,553.11
$126,092.54
$125,629.68
$125,164.49
$124,696.99
$124,227.14
$123,754.95
$123,280.39
$122,803.46
$122,324.15
$121,842.44
$121,358.32
$120,871.78
$120,382.81
$119,891.39
$119,397.52
$118,901.18
$118,402.35
$117,901.04
$117,397.21
$116,890.87
$116,381.99
$115,870.57
$115,356.59
$114,840.05
$114,320.92
$113,799.19
$113,274.86
$112,747.90
$112,218.31
$111,686.07
$111,151.17
$110,613.60
$110,073.33
$109,530.37
$108,984.69
$108,436.28
$107,885.14
$107,331.23
$106,774.56
$106,215.10
$105,652.84
$105,087.78
$104,519.89
$103,949.16
$103,375.57
$102,799.12
$102,219.78
$101,637.55
$101,052.41
$100,464.34

$646.34
$644.11
$641.86
$639.61
$637.34
$635.06
$632.77
$630.46
$628.15
$625.82
$623.48
$621.14
$618.77
$616.40
$614.02
$611.62
$609.21
$606.79
$604.36
$601.91
$599.46
$596.99
$594.51
$592.01
$589.51
$586.99
$584.45
$581.91
$579.35
$576.78
$574.20
$571.60
$569.00
$566.37
$563.74
$561.09
$558.43
$555.76
$553.07
$550.37
$547.65
$544.92
$542.18
$539.43
$536.66
$533.87
$531.08
$528.26
$525.44
$522.60
$519.75
$516.88
$514.00
$511.10
$508.19
$505.26
$502.32

$246.99
$249.22
$251.47
$253.72
$255.99
$258.27
$260.56
$262.87
$265.18
$267.51
$269.85
$272.19
$274.56
$276.93
$279.31
$281.71
$284.12
$286.54
$288.97
$291.42
$293.87
$296.34
$298.82
$301.32
$303.83
$306.34
$308.88
$311.42
$313.98
$316.55
$319.13
$321.73
$324.33
$326.96
$329.59
$332.24
$334.90
$337.57
$340.26
$342.96
$345.68
$348.41
$351.15
$353.90
$356.67
$359.46
$362.25
$365.07
$367.89
$370.73
$373.58
$376.45
$379.33
$382.23
$385.14
$388.07
$391.01

$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00

$128,821.79
$128,372.57
$127,921.10
$127,467.37
$127,011.38
$126,553.11
$126,092.54
$125,629.68
$125,164.49
$124,696.99
$124,227.14
$123,754.95
$123,280.39
$122,803.46
$122,324.15
$121,842.44
$121,358.32
$120,871.78
$120,382.81
$119,891.39
$119,397.52
$118,901.18
$118,402.35
$117,901.04
$117,397.21
$116,890.87
$116,381.99
$115,870.57
$115,356.59
$114,840.05
$114,320.92
$113,799.19
$113,274.86
$112,747.90
$112,218.31
$111,686.07
$111,151.17
$110,613.60
$110,073.33
$109,530.37
$108,984.69
$108,436.28
$107,885.14
$107,331.23
$106,774.56
$106,215.10
$105,652.84
$105,087.78
$104,519.89
$103,949.16
$103,375.57
$102,799.12
$102,219.78
$101,637.55
$101,052.41
$100,464.34
$99,873.33

108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164

$99,873.33
$99,279.37
$98,682.44
$98,082.52
$97,479.60
$96,873.67
$96,264.71
$95,652.70
$95,037.63
$94,419.49
$93,798.26
$93,173.92
$92,546.46
$91,915.86
$91,282.11
$90,645.19
$90,005.09
$89,361.78
$88,715.26
$88,065.51
$87,412.50
$86,756.24
$86,096.69
$85,433.84
$84,767.68
$84,098.19
$83,425.35
$82,749.14
$82,069.56
$81,386.58
$80,700.18
$80,010.35
$79,317.07
$78,620.33
$77,920.10
$77,216.37
$76,509.12
$75,798.33
$75,084.00
$74,366.09
$73,644.59
$72,919.48
$72,190.75
$71,458.37
$70,722.33
$69,982.61
$69,239.19
$68,492.06
$67,741.19
$66,986.57
$66,228.17
$65,465.98
$64,699.98
$63,930.15
$63,156.47
$62,378.92
$61,597.48

$499.37
$496.40
$493.41
$490.41
$487.40
$484.37
$481.32
$478.26
$475.19
$472.10
$468.99
$465.87
$462.73
$459.58
$456.41
$453.23
$450.03
$446.81
$443.58
$440.33
$437.06
$433.78
$430.48
$427.17
$423.84
$420.49
$417.13
$413.75
$410.35
$406.93
$403.50
$400.05
$396.59
$393.10
$389.60
$386.08
$382.55
$378.99
$375.42
$371.83
$368.22
$364.60
$360.95
$357.29
$353.61
$349.91
$346.20
$342.46
$338.71
$334.93
$331.14
$327.33
$323.50
$319.65
$315.78
$311.89
$307.99

$393.96
$396.93
$399.92
$402.92
$405.93
$408.96
$412.01
$415.07
$418.14
$421.23
$424.34
$427.46
$430.60
$433.75
$436.92
$440.10
$443.30
$446.52
$449.75
$453.00
$456.27
$459.55
$462.85
$466.16
$469.49
$472.84
$476.20
$479.58
$482.98
$486.40
$489.83
$493.28
$496.74
$500.23
$503.73
$507.25
$510.78
$514.34
$517.91
$521.50
$525.11
$528.73
$532.38
$536.04
$539.72
$543.42
$547.13
$550.87
$554.62
$558.40
$562.19
$566.00
$569.83
$573.68
$577.55
$581.44
$585.34

$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00

$99,279.37
$98,682.44
$98,082.52
$97,479.60
$96,873.67
$96,264.71
$95,652.70
$95,037.63
$94,419.49
$93,798.26
$93,173.92
$92,546.46
$91,915.86
$91,282.11
$90,645.19
$90,005.09
$89,361.78
$88,715.26
$88,065.51
$87,412.50
$86,756.24
$86,096.69
$85,433.84
$84,767.68
$84,098.19
$83,425.35
$82,749.14
$82,069.56
$81,386.58
$80,700.18
$80,010.35
$79,317.07
$78,620.33
$77,920.10
$77,216.37
$76,509.12
$75,798.33
$75,084.00
$74,366.09
$73,644.59
$72,919.48
$72,190.75
$71,458.37
$70,722.33
$69,982.61
$69,239.19
$68,492.06
$67,741.19
$66,986.57
$66,228.17
$65,465.98
$64,699.98
$63,930.15
$63,156.47
$62,378.92
$61,597.48
$60,812.14

165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221

$60,812.14
$60,022.87
$59,229.66
$58,432.47
$57,631.31
$56,826.13
$56,016.93
$55,203.69
$54,386.38
$53,564.98
$52,739.47
$51,909.84
$51,076.06
$50,238.11
$49,395.97
$48,549.62
$47,699.04
$46,844.20
$45,985.09
$45,121.69
$44,253.96
$43,381.90
$42,505.48
$41,624.68
$40,739.47
$39,849.84
$38,955.76
$38,057.21
$37,154.16
$36,246.60
$35,334.51
$34,417.85
$33,496.61
$32,570.76
$31,640.28
$30,705.16
$29,765.35
$28,820.85
$27,871.62
$26,917.65
$25,958.91
$24,995.37
$24,027.02
$23,053.82
$22,075.76
$21,092.81
$20,104.94
$19,112.14
$18,114.37
$17,111.61
$16,103.84
$15,091.03
$14,073.15
$13,050.19
$12,022.11
$10,988.89
$9,950.50

$304.06
$300.11
$296.15
$292.16
$288.16
$284.13
$280.08
$276.02
$271.93
$267.82
$263.70
$259.55
$255.38
$251.19
$246.98
$242.75
$238.50
$234.22
$229.93
$225.61
$221.27
$216.91
$212.53
$208.12
$203.70
$199.25
$194.78
$190.29
$185.77
$181.23
$176.67
$172.09
$167.48
$162.85
$158.20
$153.53
$148.83
$144.10
$139.36
$134.59
$129.79
$124.98
$120.14
$115.27
$110.38
$105.46
$100.52
$95.56
$90.57
$85.56
$80.52
$75.46
$70.37
$65.25
$60.11
$54.94
$49.75

$589.27
$593.22
$597.18
$601.17
$605.17
$609.20
$613.25
$617.31
$621.40
$625.51
$629.63
$633.78
$637.95
$642.14
$646.35
$650.58
$654.84
$659.11
$663.40
$667.72
$672.06
$676.42
$680.80
$685.21
$689.63
$694.08
$698.55
$703.04
$707.56
$712.10
$716.66
$721.24
$725.85
$730.48
$735.13
$739.80
$744.50
$749.23
$753.97
$758.74
$763.54
$768.35
$773.20
$778.06
$782.95
$787.87
$792.81
$797.77
$802.76
$807.77
$812.81
$817.88
$822.96
$828.08
$833.22
$838.39
$843.58

$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00

$60,022.87
$59,229.66
$58,432.47
$57,631.31
$56,826.13
$56,016.93
$55,203.69
$54,386.38
$53,564.98
$52,739.47
$51,909.84
$51,076.06
$50,238.11
$49,395.97
$48,549.62
$47,699.04
$46,844.20
$45,985.09
$45,121.69
$44,253.96
$43,381.90
$42,505.48
$41,624.68
$40,739.47
$39,849.84
$38,955.76
$38,057.21
$37,154.16
$36,246.60
$35,334.51
$34,417.85
$33,496.61
$32,570.76
$31,640.28
$30,705.16
$29,765.35
$28,820.85
$27,871.62
$26,917.65
$25,958.91
$24,995.37
$24,027.02
$23,053.82
$22,075.76
$21,092.81
$20,104.94
$19,112.14
$18,114.37
$17,111.61
$16,103.84
$15,091.03
$14,073.15
$13,050.19
$12,022.11
$10,988.89
$9,950.50
$8,906.93

222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278

$8,906.93
$7,858.13
$6,804.09
$5,744.78
$4,680.17
$3,610.24
$2,534.97
$1,454.31
$368.25
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$44.53
$39.29
$34.02
$28.72
$23.40
$18.05
$12.67
$7.27
$1.84
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$848.80
$854.04
$859.31
$864.61
$869.93
$875.28
$880.66
$886.06
$370.09
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$200.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$7,858.13
$6,804.09
$5,744.78
$4,680.17
$3,610.24
$2,534.97
$1,454.31
$368.25
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00