|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $380,000.00 | $2,850.00 | $207.57 | $379,792.43 | $2,850.00 | $3,057.57 |
| 2 | $379,792.43 | $2,848.44 | $209.12 | $379,583.31 | $5,698.44 | $6,115.13 |
| 3 | $379,583.31 | $2,846.87 | $210.69 | $379,372.62 | $8,545.32 | $9,172.70 |
| 4 | $379,372.62 | $2,845.29 | $212.27 | $379,160.35 | $11,390.61 | $12,230.26 |
| 5 | $379,160.35 | $2,843.70 | $213.86 | $378,946.49 | $14,234.32 | $15,287.83 |
| 6 | $378,946.49 | $2,842.10 | $215.47 | $378,731.02 | $17,076.41 | $18,345.40 |
| 7 | $378,731.02 | $2,840.48 | $217.08 | $378,513.94 | $19,916.90 | $21,402.96 |
| 8 | $378,513.94 | $2,838.85 | $218.71 | $378,295.22 | $22,755.75 | $24,460.53 |
| 9 | $378,295.22 | $2,837.21 | $220.35 | $378,074.87 | $25,592.97 | $27,518.09 |
| 10 | $378,074.87 | $2,835.56 | $222.00 | $377,852.87 | $28,428.53 | $30,575.66 |
| 11 | $377,852.87 | $2,833.90 | $223.67 | $377,629.20 | $31,262.42 | $33,633.23 |
| 12 | $377,629.20 | $2,832.22 | $225.35 | $377,403.85 | $34,094.64 | $36,690.79 |
| 13 | $377,403.85 | $2,830.53 | $227.04 | $377,176.81 | $36,925.17 | $39,748.36 |
| 14 | $377,176.81 | $2,828.83 | $228.74 | $376,948.07 | $39,754.00 | $42,805.92 |
| 15 | $376,948.07 | $2,827.11 | $230.46 | $376,717.62 | $42,581.11 | $45,863.49 |
| 16 | $376,717.62 | $2,825.38 | $232.18 | $376,485.43 | $45,406.49 | $48,921.06 |
| 17 | $376,485.43 | $2,823.64 | $233.93 | $376,251.51 | $48,230.13 | $51,978.62 |
| 18 | $376,251.51 | $2,821.89 | $235.68 | $376,015.83 | $51,052.02 | $55,036.19 |
| 19 | $376,015.83 | $2,820.12 | $237.45 | $375,778.38 | $53,872.14 | $58,093.75 |
| 20 | $375,778.38 | $2,818.34 | $239.23 | $375,539.15 | $56,690.47 | $61,151.32 |
| 21 | $375,539.15 | $2,816.54 | $241.02 | $375,298.13 | $59,507.02 | $64,208.88 |
| 22 | $375,298.13 | $2,814.74 | $242.83 | $375,055.30 | $62,321.75 | $67,266.45 |
| 23 | $375,055.30 | $2,812.91 | $244.65 | $374,810.65 | $65,134.67 | $70,324.02 |
| 24 | $374,810.65 | $2,811.08 | $246.49 | $374,564.17 | $67,945.75 | $73,381.58 |
| 25 | $374,564.17 | $2,809.23 | $248.33 | $374,315.83 | $70,754.98 | $76,439.15 |
| 26 | $374,315.83 | $2,807.37 | $250.20 | $374,065.63 | $73,562.35 | $79,496.71 |
| 27 | $374,065.63 | $2,805.49 | $252.07 | $373,813.56 | $76,367.84 | $82,554.28 |
| 28 | $373,813.56 | $2,803.60 | $253.96 | $373,559.60 | $79,171.44 | $85,611.85 |
| 29 | $373,559.60 | $2,801.70 | $255.87 | $373,303.73 | $81,973.14 | $88,669.41 |
| 30 | $373,303.73 | $2,799.78 | $257.79 | $373,045.94 | $84,772.92 | $91,726.98 |
| 31 | $373,045.94 | $2,797.84 | $259.72 | $372,786.22 | $87,570.76 | $94,784.54 |
| 32 | $372,786.22 | $2,795.90 | $261.67 | $372,524.55 | $90,366.66 | $97,842.11 |
| 33 | $372,524.55 | $2,793.93 | $263.63 | $372,260.92 | $93,160.59 | $100,899.68 |
| 34 | $372,260.92 | $2,791.96 | $265.61 | $371,995.31 | $95,952.55 | $103,957.24 |
| 35 | $371,995.31 | $2,789.96 | $267.60 | $371,727.71 | $98,742.51 | $107,014.81 |
| 36 | $371,727.71 | $2,787.96 | $269.61 | $371,458.10 | $101,530.47 | $110,072.37 |
| 37 | $371,458.10 | $2,785.94 | $271.63 | $371,186.47 | $104,316.41 | $113,129.94 |
| 38 | $371,186.47 | $2,783.90 | $273.67 | $370,912.80 | $107,100.31 | $116,187.51 |
| 39 | $370,912.80 | $2,781.85 | $275.72 | $370,637.08 | $109,882.15 | $119,245.07 |
| 40 | $370,637.08 | $2,779.78 | $277.79 | $370,359.29 | $112,661.93 | $122,302.64 |
| 41 | $370,359.29 | $2,777.69 | $279.87 | $370,079.42 | $115,439.62 | $125,360.20 |
| 42 | $370,079.42 | $2,775.60 | $281.97 | $369,797.45 | $118,215.22 | $128,417.77 |
| 43 | $369,797.45 | $2,773.48 | $284.09 | $369,513.37 | $120,988.70 | $131,475.34 |
| 44 | $369,513.37 | $2,771.35 | $286.22 | $369,227.15 | $123,760.05 | $134,532.90 |
| 45 | $369,227.15 | $2,769.20 | $288.36 | $368,938.79 | $126,529.26 | $137,590.47 |
| 46 | $368,938.79 | $2,767.04 | $290.53 | $368,648.26 | $129,296.30 | $140,648.03 |
| 47 | $368,648.26 | $2,764.86 | $292.70 | $368,355.56 | $132,061.16 | $143,705.60 |
| 48 | $368,355.56 | $2,762.67 | $294.90 | $368,060.66 | $134,823.82 | $146,763.17 |
| 49 | $368,060.66 | $2,760.45 | $297.11 | $367,763.55 | $137,584.28 | $149,820.73 |
| 50 | $367,763.55 | $2,758.23 | $299.34 | $367,464.21 | $140,342.51 | $152,878.30 |
| 51 | $367,464.21 | $2,755.98 | $301.58 | $367,162.62 | $143,098.49 | $155,935.86 |
| 52 | $367,162.62 | $2,753.72 | $303.85 | $366,858.78 | $145,852.21 | $158,993.43 |
| 53 | $366,858.78 | $2,751.44 | $306.13 | $366,552.65 | $148,603.65 | $162,051.00 |
| 54 | $366,552.65 | $2,749.14 | $308.42 | $366,244.23 | $151,352.79 | $165,108.56 |
| 55 | $366,244.23 | $2,746.83 | $310.73 | $365,933.50 | $154,099.62 | $168,166.13 |
| 56 | $365,933.50 | $2,744.50 | $313.06 | $365,620.43 | $156,844.13 | $171,223.69 |
| 57 | $365,620.43 | $2,742.15 | $315.41 | $365,305.02 | $159,586.28 | $174,281.26 |
| 58 | $365,305.02 | $2,739.79 | $317.78 | $364,987.24 | $162,326.07 | $177,338.82 |
| 59 | $364,987.24 | $2,737.40 | $320.16 | $364,667.08 | $165,063.47 | $180,396.39 |
| 60 | $364,667.08 | $2,735.00 | $322.56 | $364,344.52 | $167,798.47 | $183,453.96 |
| 61 | $364,344.52 | $2,732.58 | $324.98 | $364,019.54 | $170,531.06 | $186,511.52 |
| 62 | $364,019.54 | $2,730.15 | $327.42 | $363,692.12 | $173,261.20 | $189,569.09 |
| 63 | $363,692.12 | $2,727.69 | $329.88 | $363,362.24 | $175,988.90 | $192,626.65 |
| 64 | $363,362.24 | $2,725.22 | $332.35 | $363,029.89 | $178,714.11 | $195,684.22 |
| 65 | $363,029.89 | $2,722.72 | $334.84 | $362,695.05 | $181,436.84 | $198,741.79 |
| 66 | $362,695.05 | $2,720.21 | $337.35 | $362,357.70 | $184,157.05 | $201,799.35 |
| 67 | $362,357.70 | $2,717.68 | $339.88 | $362,017.81 | $186,874.73 | $204,856.92 |
| 68 | $362,017.81 | $2,715.13 | $342.43 | $361,675.38 | $189,589.87 | $207,914.48 |
| 69 | $361,675.38 | $2,712.57 | $345.00 | $361,330.38 | $192,302.43 | $210,972.05 |
| 70 | $361,330.38 | $2,709.98 | $347.59 | $360,982.79 | $195,012.41 | $214,029.62 |
| 71 | $360,982.79 | $2,707.37 | $350.19 | $360,632.60 | $197,719.78 | $217,087.18 |
| 72 | $360,632.60 | $2,704.74 | $352.82 | $360,279.78 | $200,424.52 | $220,144.75 |
| 73 | $360,279.78 | $2,702.10 | $355.47 | $359,924.31 | $203,126.62 | $223,202.31 |
| 74 | $359,924.31 | $2,699.43 | $358.13 | $359,566.18 | $205,826.06 | $226,259.88 |
| 75 | $359,566.18 | $2,696.75 | $360.82 | $359,205.36 | $208,522.80 | $229,317.45 |
| 76 | $359,205.36 | $2,694.04 | $363.53 | $358,841.83 | $211,216.84 | $232,375.01 |
| 77 | $358,841.83 | $2,691.31 | $366.25 | $358,475.58 | $213,908.16 | $235,432.58 |
| 78 | $358,475.58 | $2,688.57 | $369.00 | $358,106.58 | $216,596.72 | $238,490.14 |
| 79 | $358,106.58 | $2,685.80 | $371.77 | $357,734.81 | $219,282.52 | $241,547.71 |
| 80 | $357,734.81 | $2,683.01 | $374.55 | $357,360.26 | $221,965.53 | $244,605.28 |
| 81 | $357,360.26 | $2,680.20 | $377.36 | $356,982.89 | $224,645.73 | $247,662.84 |
| 82 | $356,982.89 | $2,677.37 | $380.19 | $356,602.70 | $227,323.11 | $250,720.41 |
| 83 | $356,602.70 | $2,674.52 | $383.05 | $356,219.65 | $229,997.63 | $253,777.97 |
| 84 | $356,219.65 | $2,671.65 | $385.92 | $355,833.73 | $232,669.27 | $256,835.54 |
| 85 | $355,833.73 | $2,668.75 | $388.81 | $355,444.92 | $235,338.03 | $259,893.11 |
| 86 | $355,444.92 | $2,665.84 | $391.73 | $355,053.19 | $238,003.86 | $262,950.67 |
| 87 | $355,053.19 | $2,662.90 | $394.67 | $354,658.53 | $240,666.76 | $266,008.24 |
| 88 | $354,658.53 | $2,659.94 | $397.63 | $354,260.90 | $243,326.70 | $269,065.80 |
| 89 | $354,260.90 | $2,656.96 | $400.61 | $353,860.29 | $245,983.66 | $272,123.37 |
| 90 | $353,860.29 | $2,653.95 | $403.61 | $353,456.68 | $248,637.61 | $275,180.93 |
| 91 | $353,456.68 | $2,650.93 | $406.64 | $353,050.03 | $251,288.54 | $278,238.50 |
| 92 | $353,050.03 | $2,647.88 | $409.69 | $352,640.34 | $253,936.41 | $281,296.07 |
| 93 | $352,640.34 | $2,644.80 | $412.76 | $352,227.58 | $256,581.21 | $284,353.63 |
| 94 | $352,227.58 | $2,641.71 | $415.86 | $351,811.72 | $259,222.92 | $287,411.20 |
| 95 | $351,811.72 | $2,638.59 | $418.98 | $351,392.74 | $261,861.51 | $290,468.76 |
| 96 | $351,392.74 | $2,635.45 | $422.12 | $350,970.62 | $264,496.95 | $293,526.33 |
| 97 | $350,970.62 | $2,632.28 | $425.29 | $350,545.34 | $267,129.23 | $296,583.90 |
| 98 | $350,545.34 | $2,629.09 | $428.48 | $350,116.86 | $269,758.32 | $299,641.46 |
| 99 | $350,116.86 | $2,625.88 | $431.69 | $349,685.17 | $272,384.20 | $302,699.03 |
| 100 | $349,685.17 | $2,622.64 | $434.93 | $349,250.24 | $275,006.84 | $305,756.59 |
| 101 | $349,250.24 | $2,619.38 | $438.19 | $348,812.06 | $277,626.22 | $308,814.16 |
| 102 | $348,812.06 | $2,616.09 | $441.48 | $348,370.58 | $280,242.31 | $311,871.73 |
| 103 | $348,370.58 | $2,612.78 | $444.79 | $347,925.79 | $282,855.09 | $314,929.29 |
| 104 | $347,925.79 | $2,609.44 | $448.12 | $347,477.67 | $285,464.53 | $317,986.86 |
| 105 | $347,477.67 | $2,606.08 | $451.48 | $347,026.19 | $288,070.61 | $321,044.42 |
| 106 | $347,026.19 | $2,602.70 | $454.87 | $346,571.32 | $290,673.31 | $324,101.99 |
| 107 | $346,571.32 | $2,599.28 | $458.28 | $346,113.04 | $293,272.59 | $327,159.56 |
| 108 | $346,113.04 | $2,595.85 | $461.72 | $345,651.32 | $295,868.44 | $330,217.12 |
| 109 | $345,651.32 | $2,592.38 | $465.18 | $345,186.14 | $298,460.83 | $333,274.69 |
| 110 | $345,186.14 | $2,588.90 | $468.67 | $344,717.47 | $301,049.72 | $336,332.25 |
| 111 | $344,717.47 | $2,585.38 | $472.18 | $344,245.28 | $303,635.10 | $339,389.82 |
| 112 | $344,245.28 | $2,581.84 | $475.73 | $343,769.56 | $306,216.94 | $342,447.39 |
| 113 | $343,769.56 | $2,578.27 | $479.29 | $343,290.26 | $308,795.21 | $345,504.95 |
| 114 | $343,290.26 | $2,574.68 | $482.89 | $342,807.37 | $311,369.89 | $348,562.52 |
| 115 | $342,807.37 | $2,571.06 | $486.51 | $342,320.86 | $313,940.95 | $351,620.08 |
| 116 | $342,320.86 | $2,567.41 | $490.16 | $341,830.70 | $316,508.35 | $354,677.65 |
| 117 | $341,830.70 | $2,563.73 | $493.84 | $341,336.87 | $319,072.08 | $357,735.22 |
| 118 | $341,336.87 | $2,560.03 | $497.54 | $340,839.33 | $321,632.11 | $360,792.78 |
| 119 | $340,839.33 | $2,556.29 | $501.27 | $340,338.06 | $324,188.40 | $363,850.35 |
| 120 | $340,338.06 | $2,552.54 | $505.03 | $339,833.03 | $326,740.94 | $366,907.91 |
| 121 | $339,833.03 | $2,548.75 | $508.82 | $339,324.21 | $329,289.69 | $369,965.48 |
| 122 | $339,324.21 | $2,544.93 | $512.63 | $338,811.57 | $331,834.62 | $373,023.05 |
| 123 | $338,811.57 | $2,541.09 | $516.48 | $338,295.09 | $334,375.71 | $376,080.61 |
| 124 | $338,295.09 | $2,537.21 | $520.35 | $337,774.74 | $336,912.92 | $379,138.18 |
| 125 | $337,774.74 | $2,533.31 | $524.26 | $337,250.49 | $339,446.23 | $382,195.74 |
| 126 | $337,250.49 | $2,529.38 | $528.19 | $336,722.30 | $341,975.61 | $385,253.31 |
| 127 | $336,722.30 | $2,525.42 | $532.15 | $336,190.15 | $344,501.03 | $388,310.87 |
| 128 | $336,190.15 | $2,521.43 | $536.14 | $335,654.01 | $347,022.45 | $391,368.44 |
| 129 | $335,654.01 | $2,517.41 | $540.16 | $335,113.85 | $349,539.86 | $394,426.01 |
| 130 | $335,113.85 | $2,513.35 | $544.21 | $334,569.64 | $352,053.21 | $397,483.57 |
| 131 | $334,569.64 | $2,509.27 | $548.29 | $334,021.34 | $354,562.48 | $400,541.14 |
| 132 | $334,021.34 | $2,505.16 | $552.41 | $333,468.94 | $357,067.64 | $403,598.70 |
| 133 | $333,468.94 | $2,501.02 | $556.55 | $332,912.39 | $359,568.66 | $406,656.27 |
| 134 | $332,912.39 | $2,496.84 | $560.72 | $332,351.67 | $362,065.50 | $409,713.84 |
| 135 | $332,351.67 | $2,492.64 | $564.93 | $331,786.74 | $364,558.14 | $412,771.40 |
| 136 | $331,786.74 | $2,488.40 | $569.17 | $331,217.57 | $367,046.54 | $415,828.97 |
| 137 | $331,217.57 | $2,484.13 | $573.43 | $330,644.14 | $369,530.67 | $418,886.53 |
| 138 | $330,644.14 | $2,479.83 | $577.73 | $330,066.40 | $372,010.50 | $421,944.10 |
| 139 | $330,066.40 | $2,475.50 | $582.07 | $329,484.34 | $374,486.00 | $425,001.67 |
| 140 | $329,484.34 | $2,471.13 | $586.43 | $328,897.90 | $376,957.13 | $428,059.23 |
| 141 | $328,897.90 | $2,466.73 | $590.83 | $328,307.07 | $379,423.87 | $431,116.80 |
| 142 | $328,307.07 | $2,462.30 | $595.26 | $327,711.81 | $381,886.17 | $434,174.36 |
| 143 | $327,711.81 | $2,457.84 | $599.73 | $327,112.08 | $384,344.01 | $437,231.93 |
| 144 | $327,112.08 | $2,453.34 | $604.23 | $326,507.85 | $386,797.35 | $440,289.50 |
| 145 | $326,507.85 | $2,448.81 | $608.76 | $325,899.10 | $389,246.16 | $443,347.06 |
| 146 | $325,899.10 | $2,444.24 | $613.32 | $325,285.77 | $391,690.40 | $446,404.63 |
| 147 | $325,285.77 | $2,439.64 | $617.92 | $324,667.85 | $394,130.05 | $449,462.19 |
| 148 | $324,667.85 | $2,435.01 | $622.56 | $324,045.30 | $396,565.05 | $452,519.76 |
| 149 | $324,045.30 | $2,430.34 | $627.23 | $323,418.07 | $398,995.39 | $455,577.33 |
| 150 | $323,418.07 | $2,425.64 | $631.93 | $322,786.14 | $401,421.03 | $458,634.89 |
| 151 | $322,786.14 | $2,420.90 | $636.67 | $322,149.47 | $403,841.93 | $461,692.46 |
| 152 | $322,149.47 | $2,416.12 | $641.44 | $321,508.02 | $406,258.05 | $464,750.02 |
| 153 | $321,508.02 | $2,411.31 | $646.26 | $320,861.77 | $408,669.36 | $467,807.59 |
| 154 | $320,861.77 | $2,406.46 | $651.10 | $320,210.67 | $411,075.82 | $470,865.16 |
| 155 | $320,210.67 | $2,401.58 | $655.99 | $319,554.68 | $413,477.40 | $473,922.72 |
| 156 | $319,554.68 | $2,396.66 | $660.91 | $318,893.77 | $415,874.06 | $476,980.29 |
| 157 | $318,893.77 | $2,391.70 | $665.86 | $318,227.91 | $418,265.76 | $480,037.85 |
| 158 | $318,227.91 | $2,386.71 | $670.86 | $317,557.05 | $420,652.47 | $483,095.42 |
| 159 | $317,557.05 | $2,381.68 | $675.89 | $316,881.17 | $423,034.15 | $486,152.99 |
| 160 | $316,881.17 | $2,376.61 | $680.96 | $316,200.21 | $425,410.76 | $489,210.55 |
| 161 | $316,200.21 | $2,371.50 | $686.06 | $315,514.14 | $427,782.26 | $492,268.12 |
| 162 | $315,514.14 | $2,366.36 | $691.21 | $314,822.93 | $430,148.62 | $495,325.68 |
| 163 | $314,822.93 | $2,361.17 | $696.39 | $314,126.54 | $432,509.79 | $498,383.25 |
| 164 | $314,126.54 | $2,355.95 | $701.62 | $313,424.92 | $434,865.74 | $501,440.81 |
| 165 | $313,424.92 | $2,350.69 | $706.88 | $312,718.04 | $437,216.43 | $504,498.38 |
| 166 | $312,718.04 | $2,345.39 | $712.18 | $312,005.86 | $439,561.81 | $507,555.95 |
| 167 | $312,005.86 | $2,340.04 | $717.52 | $311,288.34 | $441,901.86 | $510,613.51 |
| 168 | $311,288.34 | $2,334.66 | $722.90 | $310,565.44 | $444,236.52 | $513,671.08 |
| 169 | $310,565.44 | $2,329.24 | $728.33 | $309,837.11 | $446,565.76 | $516,728.64 |
| 170 | $309,837.11 | $2,323.78 | $733.79 | $309,103.33 | $448,889.54 | $519,786.21 |
| 171 | $309,103.33 | $2,318.27 | $739.29 | $308,364.04 | $451,207.81 | $522,843.78 |
| 172 | $308,364.04 | $2,312.73 | $744.84 | $307,619.20 | $453,520.54 | $525,901.34 |
| 173 | $307,619.20 | $2,307.14 | $750.42 | $306,868.78 | $455,827.69 | $528,958.91 |
| 174 | $306,868.78 | $2,301.52 | $756.05 | $306,112.73 | $458,129.20 | $532,016.47 |
| 175 | $306,112.73 | $2,295.85 | $761.72 | $305,351.01 | $460,425.05 | $535,074.04 |
| 176 | $305,351.01 | $2,290.13 | $767.43 | $304,583.57 | $462,715.18 | $538,131.61 |
| 177 | $304,583.57 | $2,284.38 | $773.19 | $303,810.38 | $464,999.56 | $541,189.17 |
| 178 | $303,810.38 | $2,278.58 | $778.99 | $303,031.40 | $467,278.13 | $544,246.74 |
| 179 | $303,031.40 | $2,272.74 | $784.83 | $302,246.57 | $469,550.87 | $547,304.30 |
| 180 | $302,246.57 | $2,266.85 | $790.72 | $301,455.85 | $471,817.72 | $550,361.87 |
| 181 | $301,455.85 | $2,260.92 | $796.65 | $300,659.20 | $474,078.64 | $553,419.44 |
| 182 | $300,659.20 | $2,254.94 | $802.62 | $299,856.58 | $476,333.58 | $556,477.00 |
| 183 | $299,856.58 | $2,248.92 | $808.64 | $299,047.94 | $478,582.51 | $559,534.57 |
| 184 | $299,047.94 | $2,242.86 | $814.71 | $298,233.23 | $480,825.37 | $562,592.13 |
| 185 | $298,233.23 | $2,236.75 | $820.82 | $297,412.42 | $483,062.12 | $565,649.70 |
| 186 | $297,412.42 | $2,230.59 | $826.97 | $296,585.44 | $485,292.71 | $568,707.27 |
| 187 | $296,585.44 | $2,224.39 | $833.18 | $295,752.27 | $487,517.10 | $571,764.83 |
| 188 | $295,752.27 | $2,218.14 | $839.42 | $294,912.84 | $489,735.24 | $574,822.40 |
| 189 | $294,912.84 | $2,211.85 | $845.72 | $294,067.12 | $491,947.09 | $577,879.96 |
| 190 | $294,067.12 | $2,205.50 | $852.06 | $293,215.06 | $494,152.59 | $580,937.53 |
| 191 | $293,215.06 | $2,199.11 | $858.45 | $292,356.61 | $496,351.70 | $583,995.10 |
| 192 | $292,356.61 | $2,192.67 | $864.89 | $291,491.72 | $498,544.38 | $587,052.66 |
| 193 | $291,491.72 | $2,186.19 | $871.38 | $290,620.34 | $500,730.57 | $590,110.23 |
| 194 | $290,620.34 | $2,179.65 | $877.91 | $289,742.43 | $502,910.22 | $593,167.79 |
| 195 | $289,742.43 | $2,173.07 | $884.50 | $288,857.93 | $505,083.29 | $596,225.36 |
| 196 | $288,857.93 | $2,166.43 | $891.13 | $287,966.80 | $507,249.72 | $599,282.93 |
| 197 | $287,966.80 | $2,159.75 | $897.81 | $287,068.98 | $509,409.47 | $602,340.49 |
| 198 | $287,068.98 | $2,153.02 | $904.55 | $286,164.43 | $511,562.49 | $605,398.06 |
| 199 | $286,164.43 | $2,146.23 | $911.33 | $285,253.10 | $513,708.72 | $608,455.62 |
| 200 | $285,253.10 | $2,139.40 | $918.17 | $284,334.93 | $515,848.12 | $611,513.19 |
| 201 | $284,334.93 | $2,132.51 | $925.05 | $283,409.88 | $517,980.63 | $614,570.75 |
| 202 | $283,409.88 | $2,125.57 | $931.99 | $282,477.89 | $520,106.21 | $617,628.32 |
| 203 | $282,477.89 | $2,118.58 | $938.98 | $281,538.90 | $522,224.79 | $620,685.89 |
| 204 | $281,538.90 | $2,111.54 | $946.02 | $280,592.88 | $524,336.33 | $623,743.45 |
| 205 | $280,592.88 | $2,104.45 | $953.12 | $279,639.76 | $526,440.78 | $626,801.02 |
| 206 | $279,639.76 | $2,097.30 | $960.27 | $278,679.49 | $528,538.08 | $629,858.58 |
| 207 | $278,679.49 | $2,090.10 | $967.47 | $277,712.02 | $530,628.17 | $632,916.15 |
| 208 | $277,712.02 | $2,082.84 | $974.73 | $276,737.30 | $532,711.01 | $635,973.72 |
| 209 | $276,737.30 | $2,075.53 | $982.04 | $275,755.26 | $534,786.54 | $639,031.28 |
| 210 | $275,755.26 | $2,068.16 | $989.40 | $274,765.86 | $536,854.71 | $642,088.85 |
| 211 | $274,765.86 | $2,060.74 | $996.82 | $273,769.04 | $538,915.45 | $645,146.41 |
| 212 | $273,769.04 | $2,053.27 | $1,004.30 | $272,764.74 | $540,968.72 | $648,203.98 |
| 213 | $272,764.74 | $2,045.74 | $1,011.83 | $271,752.91 | $543,014.46 | $651,261.55 |
| 214 | $271,752.91 | $2,038.15 | $1,019.42 | $270,733.49 | $545,052.60 | $654,319.11 |
| 215 | $270,733.49 | $2,030.50 | $1,027.06 | $269,706.43 | $547,083.10 | $657,376.68 |
| 216 | $269,706.43 | $2,022.80 | $1,034.77 | $268,671.66 | $549,105.90 | $660,434.24 |
| 217 | $268,671.66 | $2,015.04 | $1,042.53 | $267,629.13 | $551,120.94 | $663,491.81 |
| 218 | $267,629.13 | $2,007.22 | $1,050.35 | $266,578.78 | $553,128.16 | $666,549.38 |
| 219 | $266,578.78 | $1,999.34 | $1,058.23 | $265,520.56 | $555,127.50 | $669,606.94 |
| 220 | $265,520.56 | $1,991.40 | $1,066.16 | $264,454.40 | $557,118.90 | $672,664.51 |
| 221 | $264,454.40 | $1,983.41 | $1,074.16 | $263,380.24 | $559,102.31 | $675,722.07 |
| 222 | $263,380.24 | $1,975.35 | $1,082.21 | $262,298.02 | $561,077.66 | $678,779.64 |
| 223 | $262,298.02 | $1,967.24 | $1,090.33 | $261,207.69 | $563,044.90 | $681,837.21 |
| 224 | $261,207.69 | $1,959.06 | $1,098.51 | $260,109.18 | $565,003.96 | $684,894.77 |
| 225 | $260,109.18 | $1,950.82 | $1,106.75 | $259,002.44 | $566,954.77 | $687,952.34 |
| 226 | $259,002.44 | $1,942.52 | $1,115.05 | $257,887.39 | $568,897.29 | $691,009.90 |
| 227 | $257,887.39 | $1,934.16 | $1,123.41 | $256,763.98 | $570,831.45 | $694,067.47 |
| 228 | $256,763.98 | $1,925.73 | $1,131.84 | $255,632.14 | $572,757.18 | $697,125.04 |
| 229 | $255,632.14 | $1,917.24 | $1,140.32 | $254,491.82 | $574,674.42 | $700,182.60 |
| 230 | $254,491.82 | $1,908.69 | $1,148.88 | $253,342.94 | $576,583.11 | $703,240.17 |
| 231 | $253,342.94 | $1,900.07 | $1,157.49 | $252,185.45 | $578,483.18 | $706,297.73 |
| 232 | $252,185.45 | $1,891.39 | $1,166.18 | $251,019.27 | $580,374.57 | $709,355.30 |
| 233 | $251,019.27 | $1,882.64 | $1,174.92 | $249,844.35 | $582,257.22 | $712,412.87 |
| 234 | $249,844.35 | $1,873.83 | $1,183.73 | $248,660.62 | $584,131.05 | $715,470.43 |
| 235 | $248,660.62 | $1,864.95 | $1,192.61 | $247,468.01 | $585,996.00 | $718,528.00 |
| 236 | $247,468.01 | $1,856.01 | $1,201.56 | $246,266.45 | $587,852.01 | $721,585.56 |
| 237 | $246,266.45 | $1,847.00 | $1,210.57 | $245,055.88 | $589,699.01 | $724,643.13 |
| 238 | $245,055.88 | $1,837.92 | $1,219.65 | $243,836.24 | $591,536.93 | $727,700.69 |
| 239 | $243,836.24 | $1,828.77 | $1,228.79 | $242,607.44 | $593,365.70 | $730,758.26 |
| 240 | $242,607.44 | $1,819.56 | $1,238.01 | $241,369.43 | $595,185.26 | $733,815.83 |
| 241 | $241,369.43 | $1,810.27 | $1,247.30 | $240,122.14 | $596,995.53 | $736,873.39 |
| 242 | $240,122.14 | $1,800.92 | $1,256.65 | $238,865.49 | $598,796.44 | $739,930.96 |
| 243 | $238,865.49 | $1,791.49 | $1,266.07 | $237,599.41 | $600,587.94 | $742,988.52 |
| 244 | $237,599.41 | $1,782.00 | $1,275.57 | $236,323.84 | $602,369.93 | $746,046.09 |
| 245 | $236,323.84 | $1,772.43 | $1,285.14 | $235,038.70 | $604,142.36 | $749,103.66 |
| 246 | $235,038.70 | $1,762.79 | $1,294.78 | $233,743.93 | $605,905.15 | $752,161.22 |
| 247 | $233,743.93 | $1,753.08 | $1,304.49 | $232,439.44 | $607,658.23 | $755,218.79 |
| 248 | $232,439.44 | $1,743.30 | $1,314.27 | $231,125.17 | $609,401.53 | $758,276.35 |
| 249 | $231,125.17 | $1,733.44 | $1,324.13 | $229,801.04 | $611,134.96 | $761,333.92 |
| 250 | $229,801.04 | $1,723.51 | $1,334.06 | $228,466.99 | $612,858.47 | $764,391.49 |
| 251 | $228,466.99 | $1,713.50 | $1,344.06 | $227,122.92 | $614,571.97 | $767,449.05 |
| 252 | $227,122.92 | $1,703.42 | $1,354.14 | $225,768.78 | $616,275.40 | $770,506.62 |
| 253 | $225,768.78 | $1,693.27 | $1,364.30 | $224,404.48 | $617,968.66 | $773,564.18 |
| 254 | $224,404.48 | $1,683.03 | $1,374.53 | $223,029.95 | $619,651.70 | $776,621.75 |
| 255 | $223,029.95 | $1,672.72 | $1,384.84 | $221,645.10 | $621,324.42 | $779,679.32 |
| 256 | $221,645.10 | $1,662.34 | $1,395.23 | $220,249.88 | $622,986.76 | $782,736.88 |
| 257 | $220,249.88 | $1,651.87 | $1,405.69 | $218,844.19 | $624,638.63 | $785,794.45 |
| 258 | $218,844.19 | $1,641.33 | $1,416.23 | $217,427.95 | $626,279.96 | $788,852.01 |
| 259 | $217,427.95 | $1,630.71 | $1,426.86 | $216,001.09 | $627,910.67 | $791,909.58 |
| 260 | $216,001.09 | $1,620.01 | $1,437.56 | $214,563.54 | $629,530.68 | $794,967.15 |
| 261 | $214,563.54 | $1,609.23 | $1,448.34 | $213,115.20 | $631,139.91 | $798,024.71 |
| 262 | $213,115.20 | $1,598.36 | $1,459.20 | $211,656.00 | $632,738.27 | $801,082.28 |
| 263 | $211,656.00 | $1,587.42 | $1,470.15 | $210,185.85 | $634,325.69 | $804,139.84 |
| 264 | $210,185.85 | $1,576.39 | $1,481.17 | $208,704.68 | $635,902.09 | $807,197.41 |
| 265 | $208,704.68 | $1,565.29 | $1,492.28 | $207,212.40 | $637,467.37 | $810,254.98 |
| 266 | $207,212.40 | $1,554.09 | $1,503.47 | $205,708.92 | $639,021.46 | $813,312.54 |
| 267 | $205,708.92 | $1,542.82 | $1,514.75 | $204,194.17 | $640,564.28 | $816,370.11 |
| 268 | $204,194.17 | $1,531.46 | $1,526.11 | $202,668.06 | $642,095.74 | $819,427.67 |
| 269 | $202,668.06 | $1,520.01 | $1,537.56 | $201,130.51 | $643,615.75 | $822,485.24 |
| 270 | $201,130.51 | $1,508.48 | $1,549.09 | $199,581.42 | $645,124.23 | $825,542.80 |
| 271 | $199,581.42 | $1,496.86 | $1,560.71 | $198,020.72 | $646,621.09 | $828,600.37 |
| 272 | $198,020.72 | $1,485.16 | $1,572.41 | $196,448.31 | $648,106.24 | $831,657.94 |
| 273 | $196,448.31 | $1,473.36 | $1,584.20 | $194,864.10 | $649,579.61 | $834,715.50 |
| 274 | $194,864.10 | $1,461.48 | $1,596.09 | $193,268.02 | $651,041.09 | $837,773.07 |
| 275 | $193,268.02 | $1,449.51 | $1,608.06 | $191,659.96 | $652,490.60 | $840,830.63 |
| 276 | $191,659.96 | $1,437.45 | $1,620.12 | $190,039.85 | $653,928.05 | $843,888.20 |
| 277 | $190,039.85 | $1,425.30 | $1,632.27 | $188,407.58 | $655,353.34 | $846,945.77 |
| 278 | $188,407.58 | $1,413.06 | $1,644.51 | $186,763.07 | $656,766.40 | $850,003.33 |
| 279 | $186,763.07 | $1,400.72 | $1,656.84 | $185,106.23 | $658,167.12 | $853,060.90 |
| 280 | $185,106.23 | $1,388.30 | $1,669.27 | $183,436.96 | $659,555.42 | $856,118.46 |
| 281 | $183,436.96 | $1,375.78 | $1,681.79 | $181,755.17 | $660,931.20 | $859,176.03 |
| 282 | $181,755.17 | $1,363.16 | $1,694.40 | $180,060.77 | $662,294.36 | $862,233.60 |
| 283 | $180,060.77 | $1,350.46 | $1,707.11 | $178,353.66 | $663,644.82 | $865,291.16 |
| 284 | $178,353.66 | $1,337.65 | $1,719.91 | $176,633.74 | $664,982.47 | $868,348.73 |
| 285 | $176,633.74 | $1,324.75 | $1,732.81 | $174,900.93 | $666,307.22 | $871,406.29 |
| 286 | $174,900.93 | $1,311.76 | $1,745.81 | $173,155.12 | $667,618.98 | $874,463.86 |
| 287 | $173,155.12 | $1,298.66 | $1,758.90 | $171,396.22 | $668,917.64 | $877,521.43 |
| 288 | $171,396.22 | $1,285.47 | $1,772.09 | $169,624.12 | $670,203.12 | $880,578.99 |
| 289 | $169,624.12 | $1,272.18 | $1,785.39 | $167,838.74 | $671,475.30 | $883,636.56 |
| 290 | $167,838.74 | $1,258.79 | $1,798.78 | $166,039.96 | $672,734.09 | $886,694.12 |
| 291 | $166,039.96 | $1,245.30 | $1,812.27 | $164,227.70 | $673,979.39 | $889,751.69 |
| 292 | $164,227.70 | $1,231.71 | $1,825.86 | $162,401.84 | $675,211.09 | $892,809.26 |
| 293 | $162,401.84 | $1,218.01 | $1,839.55 | $160,562.29 | $676,429.11 | $895,866.82 |
| 294 | $160,562.29 | $1,204.22 | $1,853.35 | $158,708.94 | $677,633.33 | $898,924.39 |
| 295 | $158,708.94 | $1,190.32 | $1,867.25 | $156,841.69 | $678,823.64 | $901,981.95 |
| 296 | $156,841.69 | $1,176.31 | $1,881.25 | $154,960.44 | $679,999.96 | $905,039.52 |
| 297 | $154,960.44 | $1,162.20 | $1,895.36 | $153,065.07 | $681,162.16 | $908,097.09 |
| 298 | $153,065.07 | $1,147.99 | $1,909.58 | $151,155.50 | $682,310.15 | $911,154.65 |
| 299 | $151,155.50 | $1,133.67 | $1,923.90 | $149,231.60 | $683,443.81 | $914,212.22 |
| 300 | $149,231.60 | $1,119.24 | $1,938.33 | $147,293.27 | $684,563.05 | $917,269.78 |
| 301 | $147,293.27 | $1,104.70 | $1,952.87 | $145,340.40 | $685,667.75 | $920,327.35 |
| 302 | $145,340.40 | $1,090.05 | $1,967.51 | $143,372.89 | $686,757.80 | $923,384.92 |
| 303 | $143,372.89 | $1,075.30 | $1,982.27 | $141,390.62 | $687,833.10 | $926,442.48 |
| 304 | $141,390.62 | $1,060.43 | $1,997.14 | $139,393.48 | $688,893.53 | $929,500.05 |
| 305 | $139,393.48 | $1,045.45 | $2,012.11 | $137,381.37 | $689,938.98 | $932,557.61 |
| 306 | $137,381.37 | $1,030.36 | $2,027.21 | $135,354.16 | $690,969.34 | $935,615.18 |
| 307 | $135,354.16 | $1,015.16 | $2,042.41 | $133,311.75 | $691,984.50 | $938,672.74 |
| 308 | $133,311.75 | $999.84 | $2,057.73 | $131,254.02 | $692,984.33 | $941,730.31 |
| 309 | $131,254.02 | $984.41 | $2,073.16 | $129,180.86 | $693,968.74 | $944,787.88 |
| 310 | $129,180.86 | $968.86 | $2,088.71 | $127,092.15 | $694,937.60 | $947,845.44 |
| 311 | $127,092.15 | $953.19 | $2,104.37 | $124,987.78 | $695,890.79 | $950,903.01 |
| 312 | $124,987.78 | $937.41 | $2,120.16 | $122,867.62 | $696,828.20 | $953,960.57 |
| 313 | $122,867.62 | $921.51 | $2,136.06 | $120,731.56 | $697,749.70 | $957,018.14 |
| 314 | $120,731.56 | $905.49 | $2,152.08 | $118,579.48 | $698,655.19 | $960,075.71 |
| 315 | $118,579.48 | $889.35 | $2,168.22 | $116,411.26 | $699,544.54 | $963,133.27 |
| 316 | $116,411.26 | $873.08 | $2,184.48 | $114,226.78 | $700,417.62 | $966,190.84 |
| 317 | $114,226.78 | $856.70 | $2,200.87 | $112,025.92 | $701,274.32 | $969,248.40 |
| 318 | $112,025.92 | $840.19 | $2,217.37 | $109,808.54 | $702,114.51 | $972,305.97 |
| 319 | $109,808.54 | $823.56 | $2,234.00 | $107,574.54 | $702,938.08 | $975,363.54 |
| 320 | $107,574.54 | $806.81 | $2,250.76 | $105,323.79 | $703,744.89 | $978,421.10 |
| 321 | $105,323.79 | $789.93 | $2,267.64 | $103,056.15 | $704,534.82 | $981,478.67 |
| 322 | $103,056.15 | $772.92 | $2,284.64 | $100,771.50 | $705,307.74 | $984,536.23 |
| 323 | $100,771.50 | $755.79 | $2,301.78 | $98,469.72 | $706,063.52 | $987,593.80 |
| 324 | $98,469.72 | $738.52 | $2,319.04 | $96,150.68 | $706,802.05 | $990,651.37 |
| 325 | $96,150.68 | $721.13 | $2,336.44 | $93,814.24 | $707,523.18 | $993,708.93 |
| 326 | $93,814.24 | $703.61 | $2,353.96 | $91,460.29 | $708,226.78 | $996,766.50 |
| 327 | $91,460.29 | $685.95 | $2,371.61 | $89,088.67 | $708,912.74 | $999,824.06 |
| 328 | $89,088.67 | $668.17 | $2,389.40 | $86,699.27 | $709,580.90 | $1,002,881.63 |
| 329 | $86,699.27 | $650.24 | $2,407.32 | $84,291.95 | $710,231.15 | $1,005,939.20 |
| 330 | $84,291.95 | $632.19 | $2,425.38 | $81,866.57 | $710,863.34 | $1,008,996.76 |
| 331 | $81,866.57 | $614.00 | $2,443.57 | $79,423.01 | $711,477.33 | $1,012,054.33 |
| 332 | $79,423.01 | $595.67 | $2,461.89 | $76,961.11 | $712,073.01 | $1,015,111.89 |
| 333 | $76,961.11 | $577.21 | $2,480.36 | $74,480.76 | $712,650.22 | $1,018,169.46 |
| 334 | $74,480.76 | $558.61 | $2,498.96 | $71,981.80 | $713,208.82 | $1,021,227.03 |
| 335 | $71,981.80 | $539.86 | $2,517.70 | $69,464.09 | $713,748.68 | $1,024,284.59 |
| 336 | $69,464.09 | $520.98 | $2,536.59 | $66,927.51 | $714,269.67 | $1,027,342.16 |
| 337 | $66,927.51 | $501.96 | $2,555.61 | $64,371.90 | $714,771.62 | $1,030,399.72 |
| 338 | $64,371.90 | $482.79 | $2,574.78 | $61,797.12 | $715,254.41 | $1,033,457.29 |
| 339 | $61,797.12 | $463.48 | $2,594.09 | $59,203.03 | $715,717.89 | $1,036,514.86 |
| 340 | $59,203.03 | $444.02 | $2,613.54 | $56,589.49 | $716,161.91 | $1,039,572.42 |
| 341 | $56,589.49 | $424.42 | $2,633.14 | $53,956.35 | $716,586.33 | $1,042,629.99 |
| 342 | $53,956.35 | $404.67 | $2,652.89 | $51,303.45 | $716,991.01 | $1,045,687.55 |
| 343 | $51,303.45 | $384.78 | $2,672.79 | $48,630.66 | $717,375.78 | $1,048,745.12 |
| 344 | $48,630.66 | $364.73 | $2,692.84 | $45,937.83 | $717,740.51 | $1,051,802.68 |
| 345 | $45,937.83 | $344.53 | $2,713.03 | $43,224.79 | $718,085.05 | $1,054,860.25 |
| 346 | $43,224.79 | $324.19 | $2,733.38 | $40,491.41 | $718,409.23 | $1,057,917.82 |
| 347 | $40,491.41 | $303.69 | $2,753.88 | $37,737.53 | $718,712.92 | $1,060,975.38 |
| 348 | $37,737.53 | $283.03 | $2,774.53 | $34,963.00 | $718,995.95 | $1,064,032.95 |
| 349 | $34,963.00 | $262.22 | $2,795.34 | $32,167.66 | $719,258.17 | $1,067,090.51 |
| 350 | $32,167.66 | $241.26 | $2,816.31 | $29,351.35 | $719,499.43 | $1,070,148.08 |
| 351 | $29,351.35 | $220.14 | $2,837.43 | $26,513.92 | $719,719.56 | $1,073,205.65 |
| 352 | $26,513.92 | $198.85 | $2,858.71 | $23,655.21 | $719,918.42 | $1,076,263.21 |
| 353 | $23,655.21 | $177.41 | $2,880.15 | $20,775.05 | $720,095.83 | $1,079,320.78 |
| 354 | $20,775.05 | $155.81 | $2,901.75 | $17,873.30 | $720,251.64 | $1,082,378.34 |
| 355 | $17,873.30 | $134.05 | $2,923.52 | $14,949.78 | $720,385.69 | $1,085,435.91 |
| 356 | $14,949.78 | $112.12 | $2,945.44 | $12,004.34 | $720,497.82 | $1,088,493.48 |
| 357 | $12,004.34 | $90.03 | $2,967.53 | $9,036.81 | $720,587.85 | $1,091,551.04 |
| 358 | $9,036.81 | $67.78 | $2,989.79 | $6,047.02 | $720,655.63 | $1,094,608.61 |
| 359 | $6,047.02 | $45.35 | $3,012.21 | $3,034.80 | $720,700.98 | $1,097,666.17 |
| 360 | $3,034.80 | $22.76 | $3,034.80 | $0.00 | $720,723.74 | $1,100,723.74 |