|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $389,673.00 | $1,988.96 | $378.74 | $389,294.26 | $1,988.96 | $2,367.69 |
| 2 | $389,294.26 | $1,987.02 | $380.67 | $388,913.59 | $3,975.98 | $4,735.39 |
| 3 | $388,913.59 | $1,985.08 | $382.61 | $388,530.98 | $5,961.06 | $7,103.08 |
| 4 | $388,530.98 | $1,983.13 | $384.57 | $388,146.41 | $7,944.19 | $9,470.78 |
| 5 | $388,146.41 | $1,981.16 | $386.53 | $387,759.88 | $9,925.35 | $11,838.47 |
| 6 | $387,759.88 | $1,979.19 | $388.50 | $387,371.38 | $11,904.54 | $14,206.17 |
| 7 | $387,371.38 | $1,977.21 | $390.49 | $386,980.89 | $13,881.75 | $16,573.86 |
| 8 | $386,980.89 | $1,975.21 | $392.48 | $386,588.41 | $15,856.96 | $18,941.55 |
| 9 | $386,588.41 | $1,973.21 | $394.48 | $386,193.93 | $17,830.18 | $21,309.25 |
| 10 | $386,193.93 | $1,971.20 | $396.50 | $385,797.43 | $19,801.37 | $23,676.94 |
| 11 | $385,797.43 | $1,969.17 | $398.52 | $385,398.91 | $21,770.55 | $26,044.64 |
| 12 | $385,398.91 | $1,967.14 | $400.55 | $384,998.36 | $23,737.69 | $28,412.33 |
| 13 | $384,998.36 | $1,965.10 | $402.60 | $384,595.76 | $25,702.78 | $30,780.02 |
| 14 | $384,595.76 | $1,963.04 | $404.65 | $384,191.11 | $27,665.82 | $33,147.72 |
| 15 | $384,191.11 | $1,960.98 | $406.72 | $383,784.39 | $29,626.80 | $35,515.41 |
| 16 | $383,784.39 | $1,958.90 | $408.79 | $383,375.59 | $31,585.70 | $37,883.11 |
| 17 | $383,375.59 | $1,956.81 | $410.88 | $382,964.71 | $33,542.51 | $40,250.80 |
| 18 | $382,964.71 | $1,954.72 | $412.98 | $382,551.73 | $35,497.23 | $42,618.50 |
| 19 | $382,551.73 | $1,952.61 | $415.09 | $382,136.65 | $37,449.84 | $44,986.19 |
| 20 | $382,136.65 | $1,950.49 | $417.21 | $381,719.44 | $39,400.32 | $47,353.88 |
| 21 | $381,719.44 | $1,948.36 | $419.33 | $381,300.11 | $41,348.68 | $49,721.58 |
| 22 | $381,300.11 | $1,946.22 | $421.47 | $380,878.63 | $43,294.90 | $52,089.27 |
| 23 | $380,878.63 | $1,944.07 | $423.63 | $380,455.00 | $45,238.97 | $54,456.97 |
| 24 | $380,455.00 | $1,941.91 | $425.79 | $380,029.22 | $47,180.88 | $56,824.66 |
| 25 | $380,029.22 | $1,939.73 | $427.96 | $379,601.25 | $49,120.61 | $59,192.36 |
| 26 | $379,601.25 | $1,937.55 | $430.15 | $379,171.11 | $51,058.16 | $61,560.05 |
| 27 | $379,171.11 | $1,935.35 | $432.34 | $378,738.77 | $52,993.51 | $63,927.74 |
| 28 | $378,738.77 | $1,933.15 | $434.55 | $378,304.22 | $54,926.66 | $66,295.44 |
| 29 | $378,304.22 | $1,930.93 | $436.77 | $377,867.45 | $56,857.58 | $68,663.13 |
| 30 | $377,867.45 | $1,928.70 | $439.00 | $377,428.46 | $58,786.28 | $71,030.83 |
| 31 | $377,428.46 | $1,926.46 | $441.24 | $376,987.22 | $60,712.74 | $73,398.52 |
| 32 | $376,987.22 | $1,924.21 | $443.49 | $376,543.73 | $62,636.95 | $75,766.21 |
| 33 | $376,543.73 | $1,921.94 | $445.75 | $376,097.98 | $64,558.89 | $78,133.91 |
| 34 | $376,097.98 | $1,919.67 | $448.03 | $375,649.95 | $66,478.55 | $80,501.60 |
| 35 | $375,649.95 | $1,917.38 | $450.31 | $375,199.64 | $68,395.93 | $82,869.30 |
| 36 | $375,199.64 | $1,915.08 | $452.61 | $374,747.02 | $70,311.02 | $85,236.99 |
| 37 | $374,747.02 | $1,912.77 | $454.92 | $374,292.10 | $72,223.79 | $87,604.69 |
| 38 | $374,292.10 | $1,910.45 | $457.24 | $373,834.86 | $74,134.24 | $89,972.38 |
| 39 | $373,834.86 | $1,908.12 | $459.58 | $373,375.28 | $76,042.35 | $92,340.07 |
| 40 | $373,375.28 | $1,905.77 | $461.92 | $372,913.35 | $77,948.12 | $94,707.77 |
| 41 | $372,913.35 | $1,903.41 | $464.28 | $372,449.07 | $79,851.53 | $97,075.46 |
| 42 | $372,449.07 | $1,901.04 | $466.65 | $371,982.42 | $81,752.58 | $99,443.16 |
| 43 | $371,982.42 | $1,898.66 | $469.03 | $371,513.38 | $83,651.24 | $101,810.85 |
| 44 | $371,513.38 | $1,896.27 | $471.43 | $371,041.96 | $85,547.50 | $104,178.55 |
| 45 | $371,041.96 | $1,893.86 | $473.83 | $370,568.12 | $87,441.36 | $106,546.24 |
| 46 | $370,568.12 | $1,891.44 | $476.25 | $370,091.87 | $89,332.80 | $108,913.93 |
| 47 | $370,091.87 | $1,889.01 | $478.68 | $369,613.19 | $91,221.81 | $111,281.63 |
| 48 | $369,613.19 | $1,886.57 | $481.13 | $369,132.06 | $93,108.38 | $113,649.32 |
| 49 | $369,132.06 | $1,884.11 | $483.58 | $368,648.48 | $94,992.49 | $116,017.02 |
| 50 | $368,648.48 | $1,881.64 | $486.05 | $368,162.43 | $96,874.14 | $118,384.71 |
| 51 | $368,162.43 | $1,879.16 | $488.53 | $367,673.89 | $98,753.30 | $120,752.41 |
| 52 | $367,673.89 | $1,876.67 | $491.03 | $367,182.87 | $100,629.97 | $123,120.10 |
| 53 | $367,182.87 | $1,874.16 | $493.53 | $366,689.34 | $102,504.13 | $125,487.79 |
| 54 | $366,689.34 | $1,871.64 | $496.05 | $366,193.29 | $104,375.77 | $127,855.49 |
| 55 | $366,193.29 | $1,869.11 | $498.58 | $365,694.70 | $106,244.89 | $130,223.18 |
| 56 | $365,694.70 | $1,866.57 | $501.13 | $365,193.58 | $108,111.45 | $132,590.88 |
| 57 | $365,193.58 | $1,864.01 | $503.69 | $364,689.89 | $109,975.46 | $134,958.57 |
| 58 | $364,689.89 | $1,861.44 | $506.26 | $364,183.63 | $111,836.90 | $137,326.26 |
| 59 | $364,183.63 | $1,858.85 | $508.84 | $363,674.79 | $113,695.75 | $139,693.96 |
| 60 | $363,674.79 | $1,856.26 | $511.44 | $363,163.36 | $115,552.01 | $142,061.65 |
| 61 | $363,163.36 | $1,853.65 | $514.05 | $362,649.31 | $117,405.66 | $144,429.35 |
| 62 | $362,649.31 | $1,851.02 | $516.67 | $362,132.64 | $119,256.68 | $146,797.04 |
| 63 | $362,132.64 | $1,848.39 | $519.31 | $361,613.33 | $121,105.06 | $149,164.74 |
| 64 | $361,613.33 | $1,845.73 | $521.96 | $361,091.37 | $122,950.80 | $151,532.43 |
| 65 | $361,091.37 | $1,843.07 | $524.62 | $360,566.74 | $124,793.87 | $153,900.12 |
| 66 | $360,566.74 | $1,840.39 | $527.30 | $360,039.44 | $126,634.26 | $156,267.82 |
| 67 | $360,039.44 | $1,837.70 | $529.99 | $359,509.45 | $128,471.96 | $158,635.51 |
| 68 | $359,509.45 | $1,835.00 | $532.70 | $358,976.75 | $130,306.96 | $161,003.21 |
| 69 | $358,976.75 | $1,832.28 | $535.42 | $358,441.34 | $132,139.24 | $163,370.90 |
| 70 | $358,441.34 | $1,829.54 | $538.15 | $357,903.19 | $133,968.78 | $165,738.60 |
| 71 | $357,903.19 | $1,826.80 | $540.90 | $357,362.29 | $135,795.58 | $168,106.29 |
| 72 | $357,362.29 | $1,824.04 | $543.66 | $356,818.63 | $137,619.62 | $170,473.98 |
| 73 | $356,818.63 | $1,821.26 | $546.43 | $356,272.20 | $139,440.88 | $172,841.68 |
| 74 | $356,272.20 | $1,818.47 | $549.22 | $355,722.98 | $141,259.35 | $175,209.37 |
| 75 | $355,722.98 | $1,815.67 | $552.02 | $355,170.95 | $143,075.02 | $177,577.07 |
| 76 | $355,170.95 | $1,812.85 | $554.84 | $354,616.11 | $144,887.87 | $179,944.76 |
| 77 | $354,616.11 | $1,810.02 | $557.67 | $354,058.44 | $146,697.89 | $182,312.45 |
| 78 | $354,058.44 | $1,807.17 | $560.52 | $353,497.91 | $148,505.06 | $184,680.15 |
| 79 | $353,497.91 | $1,804.31 | $563.38 | $352,934.53 | $150,309.38 | $187,047.84 |
| 80 | $352,934.53 | $1,801.44 | $566.26 | $352,368.28 | $152,110.81 | $189,415.54 |
| 81 | $352,368.28 | $1,798.55 | $569.15 | $351,799.13 | $153,909.36 | $191,783.23 |
| 82 | $351,799.13 | $1,795.64 | $572.05 | $351,227.07 | $155,705.00 | $194,150.93 |
| 83 | $351,227.07 | $1,792.72 | $574.97 | $350,652.10 | $157,497.72 | $196,518.62 |
| 84 | $350,652.10 | $1,789.79 | $577.91 | $350,074.19 | $159,287.51 | $198,886.31 |
| 85 | $350,074.19 | $1,786.84 | $580.86 | $349,493.34 | $161,074.35 | $201,254.01 |
| 86 | $349,493.34 | $1,783.87 | $583.82 | $348,909.52 | $162,858.22 | $203,621.70 |
| 87 | $348,909.52 | $1,780.89 | $586.80 | $348,322.71 | $164,639.11 | $205,989.40 |
| 88 | $348,322.71 | $1,777.90 | $589.80 | $347,732.92 | $166,417.01 | $208,357.09 |
| 89 | $347,732.92 | $1,774.89 | $592.81 | $347,140.11 | $168,191.89 | $210,724.79 |
| 90 | $347,140.11 | $1,771.86 | $595.83 | $346,544.28 | $169,963.76 | $213,092.48 |
| 91 | $346,544.28 | $1,768.82 | $598.87 | $345,945.40 | $171,732.57 | $215,460.17 |
| 92 | $345,945.40 | $1,765.76 | $601.93 | $345,343.47 | $173,498.34 | $217,827.87 |
| 93 | $345,343.47 | $1,762.69 | $605.00 | $344,738.47 | $175,261.03 | $220,195.56 |
| 94 | $344,738.47 | $1,759.60 | $608.09 | $344,130.37 | $177,020.63 | $222,563.26 |
| 95 | $344,130.37 | $1,756.50 | $611.20 | $343,519.18 | $178,777.13 | $224,930.95 |
| 96 | $343,519.18 | $1,753.38 | $614.32 | $342,904.86 | $180,530.51 | $227,298.64 |
| 97 | $342,904.86 | $1,750.24 | $617.45 | $342,287.41 | $182,280.75 | $229,666.34 |
| 98 | $342,287.41 | $1,747.09 | $620.60 | $341,666.81 | $184,027.84 | $232,034.03 |
| 99 | $341,666.81 | $1,743.92 | $623.77 | $341,043.04 | $185,771.77 | $234,401.73 |
| 100 | $341,043.04 | $1,740.74 | $626.95 | $340,416.09 | $187,512.51 | $236,769.42 |
| 101 | $340,416.09 | $1,737.54 | $630.15 | $339,785.93 | $189,250.05 | $239,137.12 |
| 102 | $339,785.93 | $1,734.32 | $633.37 | $339,152.56 | $190,984.37 | $241,504.81 |
| 103 | $339,152.56 | $1,731.09 | $636.60 | $338,515.96 | $192,715.47 | $243,872.50 |
| 104 | $338,515.96 | $1,727.84 | $639.85 | $337,876.11 | $194,443.31 | $246,240.20 |
| 105 | $337,876.11 | $1,724.58 | $643.12 | $337,232.99 | $196,167.88 | $248,607.89 |
| 106 | $337,232.99 | $1,721.29 | $646.40 | $336,586.59 | $197,889.18 | $250,975.59 |
| 107 | $336,586.59 | $1,717.99 | $649.70 | $335,936.89 | $199,607.17 | $253,343.28 |
| 108 | $335,936.89 | $1,714.68 | $653.02 | $335,283.87 | $201,321.85 | $255,710.98 |
| 109 | $335,283.87 | $1,711.34 | $656.35 | $334,627.52 | $203,033.19 | $258,078.67 |
| 110 | $334,627.52 | $1,707.99 | $659.70 | $333,967.82 | $204,741.19 | $260,446.36 |
| 111 | $333,967.82 | $1,704.63 | $663.07 | $333,304.76 | $206,445.82 | $262,814.06 |
| 112 | $333,304.76 | $1,701.24 | $666.45 | $332,638.31 | $208,147.06 | $265,181.75 |
| 113 | $332,638.31 | $1,697.84 | $669.85 | $331,968.45 | $209,844.90 | $267,549.45 |
| 114 | $331,968.45 | $1,694.42 | $673.27 | $331,295.18 | $211,539.32 | $269,917.14 |
| 115 | $331,295.18 | $1,690.99 | $676.71 | $330,618.47 | $213,230.31 | $272,284.84 |
| 116 | $330,618.47 | $1,687.53 | $680.16 | $329,938.31 | $214,917.84 | $274,652.53 |
| 117 | $329,938.31 | $1,684.06 | $683.63 | $329,254.68 | $216,601.90 | $277,020.22 |
| 118 | $329,254.68 | $1,680.57 | $687.12 | $328,567.55 | $218,282.47 | $279,387.92 |
| 119 | $328,567.55 | $1,677.06 | $690.63 | $327,876.92 | $219,959.53 | $281,755.61 |
| 120 | $327,876.92 | $1,673.54 | $694.16 | $327,182.77 | $221,633.07 | $284,123.31 |
| 121 | $327,182.77 | $1,670.00 | $697.70 | $326,485.07 | $223,303.07 | $286,491.00 |
| 122 | $326,485.07 | $1,666.43 | $701.26 | $325,783.81 | $224,969.50 | $288,858.69 |
| 123 | $325,783.81 | $1,662.85 | $704.84 | $325,078.97 | $226,632.36 | $291,226.39 |
| 124 | $325,078.97 | $1,659.26 | $708.44 | $324,370.53 | $228,291.61 | $293,594.08 |
| 125 | $324,370.53 | $1,655.64 | $712.05 | $323,658.48 | $229,947.26 | $295,961.78 |
| 126 | $323,658.48 | $1,652.01 | $715.69 | $322,942.79 | $231,599.26 | $298,329.47 |
| 127 | $322,942.79 | $1,648.35 | $719.34 | $322,223.45 | $233,247.62 | $300,697.17 |
| 128 | $322,223.45 | $1,644.68 | $723.01 | $321,500.44 | $234,892.30 | $303,064.86 |
| 129 | $321,500.44 | $1,640.99 | $726.70 | $320,773.74 | $236,533.29 | $305,432.55 |
| 130 | $320,773.74 | $1,637.28 | $730.41 | $320,043.32 | $238,170.57 | $307,800.25 |
| 131 | $320,043.32 | $1,633.55 | $734.14 | $319,309.18 | $239,804.13 | $310,167.94 |
| 132 | $319,309.18 | $1,629.81 | $737.89 | $318,571.30 | $241,433.93 | $312,535.64 |
| 133 | $318,571.30 | $1,626.04 | $741.65 | $317,829.64 | $243,059.98 | $314,903.33 |
| 134 | $317,829.64 | $1,622.26 | $745.44 | $317,084.21 | $244,682.23 | $317,271.03 |
| 135 | $317,084.21 | $1,618.45 | $749.24 | $316,334.96 | $246,300.68 | $319,638.72 |
| 136 | $316,334.96 | $1,614.63 | $753.07 | $315,581.89 | $247,915.31 | $322,006.41 |
| 137 | $315,581.89 | $1,610.78 | $756.91 | $314,824.98 | $249,526.09 | $324,374.11 |
| 138 | $314,824.98 | $1,606.92 | $760.78 | $314,064.21 | $251,133.01 | $326,741.80 |
| 139 | $314,064.21 | $1,603.04 | $764.66 | $313,299.55 | $252,736.05 | $329,109.50 |
| 140 | $313,299.55 | $1,599.13 | $768.56 | $312,530.99 | $254,335.18 | $331,477.19 |
| 141 | $312,530.99 | $1,595.21 | $772.48 | $311,758.50 | $255,930.39 | $333,844.88 |
| 142 | $311,758.50 | $1,591.27 | $776.43 | $310,982.08 | $257,521.66 | $336,212.58 |
| 143 | $310,982.08 | $1,587.30 | $780.39 | $310,201.69 | $259,108.96 | $338,580.27 |
| 144 | $310,201.69 | $1,583.32 | $784.37 | $309,417.31 | $260,692.28 | $340,947.97 |
| 145 | $309,417.31 | $1,579.32 | $788.38 | $308,628.94 | $262,271.60 | $343,315.66 |
| 146 | $308,628.94 | $1,575.29 | $792.40 | $307,836.54 | $263,846.89 | $345,683.36 |
| 147 | $307,836.54 | $1,571.25 | $796.45 | $307,040.09 | $265,418.14 | $348,051.05 |
| 148 | $307,040.09 | $1,567.18 | $800.51 | $306,239.58 | $266,985.33 | $350,418.74 |
| 149 | $306,239.58 | $1,563.10 | $804.60 | $305,434.98 | $268,548.42 | $352,786.44 |
| 150 | $305,434.98 | $1,558.99 | $808.70 | $304,626.28 | $270,107.41 | $355,154.13 |
| 151 | $304,626.28 | $1,554.86 | $812.83 | $303,813.45 | $271,662.28 | $357,521.83 |
| 152 | $303,813.45 | $1,550.71 | $816.98 | $302,996.47 | $273,212.99 | $359,889.52 |
| 153 | $302,996.47 | $1,546.54 | $821.15 | $302,175.32 | $274,759.54 | $362,257.22 |
| 154 | $302,175.32 | $1,542.35 | $825.34 | $301,349.98 | $276,301.89 | $364,624.91 |
| 155 | $301,349.98 | $1,538.14 | $829.55 | $300,520.43 | $277,840.03 | $366,992.60 |
| 156 | $300,520.43 | $1,533.91 | $833.79 | $299,686.64 | $279,373.94 | $369,360.30 |
| 157 | $299,686.64 | $1,529.65 | $838.04 | $298,848.60 | $280,903.59 | $371,727.99 |
| 158 | $298,848.60 | $1,525.37 | $842.32 | $298,006.27 | $282,428.96 | $374,095.69 |
| 159 | $298,006.27 | $1,521.07 | $846.62 | $297,159.65 | $283,950.03 | $376,463.38 |
| 160 | $297,159.65 | $1,516.75 | $850.94 | $296,308.71 | $285,466.79 | $378,831.07 |
| 161 | $296,308.71 | $1,512.41 | $855.29 | $295,453.43 | $286,979.20 | $381,198.77 |
| 162 | $295,453.43 | $1,508.04 | $859.65 | $294,593.78 | $288,487.24 | $383,566.46 |
| 163 | $294,593.78 | $1,503.66 | $864.04 | $293,729.74 | $289,990.89 | $385,934.16 |
| 164 | $293,729.74 | $1,499.25 | $868.45 | $292,861.29 | $291,490.14 | $388,301.85 |
| 165 | $292,861.29 | $1,494.81 | $872.88 | $291,988.41 | $292,984.95 | $390,669.55 |
| 166 | $291,988.41 | $1,490.36 | $877.34 | $291,111.07 | $294,475.31 | $393,037.24 |
| 167 | $291,111.07 | $1,485.88 | $881.81 | $290,229.26 | $295,961.19 | $395,404.93 |
| 168 | $290,229.26 | $1,481.38 | $886.32 | $289,342.94 | $297,442.57 | $397,772.63 |
| 169 | $289,342.94 | $1,476.85 | $890.84 | $288,452.10 | $298,919.42 | $400,140.32 |
| 170 | $288,452.10 | $1,472.31 | $895.39 | $287,556.71 | $300,391.73 | $402,508.02 |
| 171 | $287,556.71 | $1,467.74 | $899.96 | $286,656.76 | $301,859.47 | $404,875.71 |
| 172 | $286,656.76 | $1,463.14 | $904.55 | $285,752.21 | $303,322.61 | $407,243.41 |
| 173 | $285,752.21 | $1,458.53 | $909.17 | $284,843.04 | $304,781.14 | $409,611.10 |
| 174 | $284,843.04 | $1,453.89 | $913.81 | $283,929.23 | $306,235.03 | $411,978.79 |
| 175 | $283,929.23 | $1,449.22 | $918.47 | $283,010.76 | $307,684.25 | $414,346.49 |
| 176 | $283,010.76 | $1,444.53 | $923.16 | $282,087.60 | $309,128.78 | $416,714.18 |
| 177 | $282,087.60 | $1,439.82 | $927.87 | $281,159.73 | $310,568.60 | $419,081.88 |
| 178 | $281,159.73 | $1,435.09 | $932.61 | $280,227.12 | $312,003.69 | $421,449.57 |
| 179 | $280,227.12 | $1,430.33 | $937.37 | $279,289.75 | $313,434.02 | $423,817.27 |
| 180 | $279,289.75 | $1,425.54 | $942.15 | $278,347.60 | $314,859.56 | $426,184.96 |
| 181 | $278,347.60 | $1,420.73 | $946.96 | $277,400.64 | $316,280.29 | $428,552.65 |
| 182 | $277,400.64 | $1,415.90 | $951.80 | $276,448.84 | $317,696.19 | $430,920.35 |
| 183 | $276,448.84 | $1,411.04 | $956.65 | $275,492.19 | $319,107.23 | $433,288.04 |
| 184 | $275,492.19 | $1,406.16 | $961.54 | $274,530.65 | $320,513.39 | $435,655.74 |
| 185 | $274,530.65 | $1,401.25 | $966.44 | $273,564.21 | $321,914.64 | $438,023.43 |
| 186 | $273,564.21 | $1,396.32 | $971.38 | $272,592.83 | $323,310.96 | $440,391.12 |
| 187 | $272,592.83 | $1,391.36 | $976.33 | $271,616.50 | $324,702.31 | $442,758.82 |
| 188 | $271,616.50 | $1,386.38 | $981.32 | $270,635.18 | $326,088.69 | $445,126.51 |
| 189 | $270,635.18 | $1,381.37 | $986.33 | $269,648.85 | $327,470.06 | $447,494.21 |
| 190 | $269,648.85 | $1,376.33 | $991.36 | $268,657.49 | $328,846.39 | $449,861.90 |
| 191 | $268,657.49 | $1,371.27 | $996.42 | $267,661.07 | $330,217.66 | $452,229.60 |
| 192 | $267,661.07 | $1,366.19 | $1,001.51 | $266,659.56 | $331,583.85 | $454,597.29 |
| 193 | $266,659.56 | $1,361.07 | $1,006.62 | $265,652.94 | $332,944.92 | $456,964.98 |
| 194 | $265,652.94 | $1,355.94 | $1,011.76 | $264,641.18 | $334,300.86 | $459,332.68 |
| 195 | $264,641.18 | $1,350.77 | $1,016.92 | $263,624.26 | $335,651.63 | $461,700.37 |
| 196 | $263,624.26 | $1,345.58 | $1,022.11 | $262,602.15 | $336,997.22 | $464,068.07 |
| 197 | $262,602.15 | $1,340.37 | $1,027.33 | $261,574.82 | $338,337.58 | $466,435.76 |
| 198 | $261,574.82 | $1,335.12 | $1,032.57 | $260,542.25 | $339,672.70 | $468,803.46 |
| 199 | $260,542.25 | $1,329.85 | $1,037.84 | $259,504.40 | $341,002.55 | $471,171.15 |
| 200 | $259,504.40 | $1,324.55 | $1,043.14 | $258,461.26 | $342,327.11 | $473,538.84 |
| 201 | $258,461.26 | $1,319.23 | $1,048.46 | $257,412.80 | $343,646.34 | $475,906.54 |
| 202 | $257,412.80 | $1,313.88 | $1,053.82 | $256,358.98 | $344,960.21 | $478,274.23 |
| 203 | $256,358.98 | $1,308.50 | $1,059.20 | $255,299.79 | $346,268.71 | $480,641.93 |
| 204 | $255,299.79 | $1,303.09 | $1,064.60 | $254,235.19 | $347,571.81 | $483,009.62 |
| 205 | $254,235.19 | $1,297.66 | $1,070.04 | $253,165.15 | $348,869.46 | $485,377.31 |
| 206 | $253,165.15 | $1,292.20 | $1,075.50 | $252,089.65 | $350,161.66 | $487,745.01 |
| 207 | $252,089.65 | $1,286.71 | $1,080.99 | $251,008.67 | $351,448.37 | $490,112.70 |
| 208 | $251,008.67 | $1,281.19 | $1,086.50 | $249,922.16 | $352,729.56 | $492,480.40 |
| 209 | $249,922.16 | $1,275.64 | $1,092.05 | $248,830.11 | $354,005.20 | $494,848.09 |
| 210 | $248,830.11 | $1,270.07 | $1,097.62 | $247,732.49 | $355,275.27 | $497,215.79 |
| 211 | $247,732.49 | $1,264.47 | $1,103.23 | $246,629.26 | $356,539.74 | $499,583.48 |
| 212 | $246,629.26 | $1,258.84 | $1,108.86 | $245,520.41 | $357,798.58 | $501,951.17 |
| 213 | $245,520.41 | $1,253.18 | $1,114.52 | $244,405.89 | $359,051.76 | $504,318.87 |
| 214 | $244,405.89 | $1,247.49 | $1,120.21 | $243,285.68 | $360,299.24 | $506,686.56 |
| 215 | $243,285.68 | $1,241.77 | $1,125.92 | $242,159.76 | $361,541.02 | $509,054.26 |
| 216 | $242,159.76 | $1,236.02 | $1,131.67 | $241,028.09 | $362,777.04 | $511,421.95 |
| 217 | $241,028.09 | $1,230.25 | $1,137.45 | $239,890.64 | $364,007.29 | $513,789.65 |
| 218 | $239,890.64 | $1,224.44 | $1,143.25 | $238,747.39 | $365,231.73 | $516,157.34 |
| 219 | $238,747.39 | $1,218.61 | $1,149.09 | $237,598.30 | $366,450.33 | $518,525.03 |
| 220 | $237,598.30 | $1,212.74 | $1,154.95 | $236,443.35 | $367,663.08 | $520,892.73 |
| 221 | $236,443.35 | $1,206.85 | $1,160.85 | $235,282.50 | $368,869.92 | $523,260.42 |
| 222 | $235,282.50 | $1,200.92 | $1,166.77 | $234,115.73 | $370,070.84 | $525,628.12 |
| 223 | $234,115.73 | $1,194.97 | $1,172.73 | $232,943.00 | $371,265.81 | $527,995.81 |
| 224 | $232,943.00 | $1,188.98 | $1,178.71 | $231,764.28 | $372,454.79 | $530,363.50 |
| 225 | $231,764.28 | $1,182.96 | $1,184.73 | $230,579.55 | $373,637.75 | $532,731.20 |
| 226 | $230,579.55 | $1,176.92 | $1,190.78 | $229,388.78 | $374,814.67 | $535,098.89 |
| 227 | $229,388.78 | $1,170.84 | $1,196.86 | $228,191.92 | $375,985.51 | $537,466.59 |
| 228 | $228,191.92 | $1,164.73 | $1,202.96 | $226,988.96 | $377,150.24 | $539,834.28 |
| 229 | $226,988.96 | $1,158.59 | $1,209.10 | $225,779.85 | $378,308.83 | $542,201.98 |
| 230 | $225,779.85 | $1,152.42 | $1,215.28 | $224,564.57 | $379,461.24 | $544,569.67 |
| 231 | $224,564.57 | $1,146.22 | $1,221.48 | $223,343.10 | $380,607.46 | $546,937.36 |
| 232 | $223,343.10 | $1,139.98 | $1,227.71 | $222,115.38 | $381,747.44 | $549,305.06 |
| 233 | $222,115.38 | $1,133.71 | $1,233.98 | $220,881.40 | $382,881.15 | $551,672.75 |
| 234 | $220,881.40 | $1,127.42 | $1,240.28 | $219,641.12 | $384,008.57 | $554,040.45 |
| 235 | $219,641.12 | $1,121.08 | $1,246.61 | $218,394.51 | $385,129.65 | $556,408.14 |
| 236 | $218,394.51 | $1,114.72 | $1,252.97 | $217,141.54 | $386,244.38 | $558,775.84 |
| 237 | $217,141.54 | $1,108.33 | $1,259.37 | $215,882.17 | $387,352.70 | $561,143.53 |
| 238 | $215,882.17 | $1,101.90 | $1,265.80 | $214,616.38 | $388,454.60 | $563,511.22 |
| 239 | $214,616.38 | $1,095.44 | $1,272.26 | $213,344.12 | $389,550.04 | $565,878.92 |
| 240 | $213,344.12 | $1,088.94 | $1,278.75 | $212,065.37 | $390,638.98 | $568,246.61 |
| 241 | $212,065.37 | $1,082.42 | $1,285.28 | $210,780.09 | $391,721.40 | $570,614.31 |
| 242 | $210,780.09 | $1,075.86 | $1,291.84 | $209,488.26 | $392,797.26 | $572,982.00 |
| 243 | $209,488.26 | $1,069.26 | $1,298.43 | $208,189.83 | $393,866.52 | $575,349.69 |
| 244 | $208,189.83 | $1,062.64 | $1,305.06 | $206,884.77 | $394,929.16 | $577,717.39 |
| 245 | $206,884.77 | $1,055.97 | $1,311.72 | $205,573.05 | $395,985.13 | $580,085.08 |
| 246 | $205,573.05 | $1,049.28 | $1,318.42 | $204,254.63 | $397,034.41 | $582,452.78 |
| 247 | $204,254.63 | $1,042.55 | $1,325.14 | $202,929.49 | $398,076.96 | $584,820.47 |
| 248 | $202,929.49 | $1,035.79 | $1,331.91 | $201,597.58 | $399,112.74 | $587,188.17 |
| 249 | $201,597.58 | $1,028.99 | $1,338.71 | $200,258.87 | $400,141.73 | $589,555.86 |
| 250 | $200,258.87 | $1,022.15 | $1,345.54 | $198,913.33 | $401,163.89 | $591,923.55 |
| 251 | $198,913.33 | $1,015.29 | $1,352.41 | $197,560.93 | $402,179.17 | $594,291.25 |
| 252 | $197,560.93 | $1,008.38 | $1,359.31 | $196,201.61 | $403,187.56 | $596,658.94 |
| 253 | $196,201.61 | $1,001.45 | $1,366.25 | $194,835.37 | $404,189.00 | $599,026.64 |
| 254 | $194,835.37 | $994.47 | $1,373.22 | $193,462.14 | $405,183.48 | $601,394.33 |
| 255 | $193,462.14 | $987.46 | $1,380.23 | $192,081.91 | $406,170.94 | $603,762.03 |
| 256 | $192,081.91 | $980.42 | $1,387.28 | $190,694.64 | $407,151.36 | $606,129.72 |
| 257 | $190,694.64 | $973.34 | $1,394.36 | $189,300.28 | $408,124.69 | $608,497.41 |
| 258 | $189,300.28 | $966.22 | $1,401.47 | $187,898.81 | $409,090.91 | $610,865.11 |
| 259 | $187,898.81 | $959.07 | $1,408.63 | $186,490.18 | $410,049.98 | $613,232.80 |
| 260 | $186,490.18 | $951.88 | $1,415.82 | $185,074.36 | $411,001.86 | $615,600.50 |
| 261 | $185,074.36 | $944.65 | $1,423.04 | $183,651.32 | $411,946.51 | $617,968.19 |
| 262 | $183,651.32 | $937.39 | $1,430.31 | $182,221.01 | $412,883.90 | $620,335.89 |
| 263 | $182,221.01 | $930.09 | $1,437.61 | $180,783.40 | $413,813.98 | $622,703.58 |
| 264 | $180,783.40 | $922.75 | $1,444.95 | $179,338.46 | $414,736.73 | $625,071.27 |
| 265 | $179,338.46 | $915.37 | $1,452.32 | $177,886.14 | $415,652.10 | $627,438.97 |
| 266 | $177,886.14 | $907.96 | $1,459.73 | $176,426.40 | $416,560.06 | $629,806.66 |
| 267 | $176,426.40 | $900.51 | $1,467.18 | $174,959.22 | $417,460.57 | $632,174.36 |
| 268 | $174,959.22 | $893.02 | $1,474.67 | $173,484.54 | $418,353.59 | $634,542.05 |
| 269 | $173,484.54 | $885.49 | $1,482.20 | $172,002.34 | $419,239.09 | $636,909.74 |
| 270 | $172,002.34 | $877.93 | $1,489.77 | $170,512.58 | $420,117.02 | $639,277.44 |
| 271 | $170,512.58 | $870.32 | $1,497.37 | $169,015.21 | $420,987.34 | $641,645.13 |
| 272 | $169,015.21 | $862.68 | $1,505.01 | $167,510.20 | $421,850.02 | $644,012.83 |
| 273 | $167,510.20 | $855.00 | $1,512.69 | $165,997.50 | $422,705.02 | $646,380.52 |
| 274 | $165,997.50 | $847.28 | $1,520.42 | $164,477.09 | $423,552.30 | $648,748.22 |
| 275 | $164,477.09 | $839.52 | $1,528.18 | $162,948.91 | $424,391.82 | $651,115.91 |
| 276 | $162,948.91 | $831.72 | $1,535.98 | $161,412.94 | $425,223.54 | $653,483.60 |
| 277 | $161,412.94 | $823.88 | $1,543.82 | $159,869.12 | $426,047.42 | $655,851.30 |
| 278 | $159,869.12 | $816.00 | $1,551.70 | $158,317.42 | $426,863.42 | $658,218.99 |
| 279 | $158,317.42 | $808.08 | $1,559.62 | $156,757.81 | $427,671.50 | $660,586.69 |
| 280 | $156,757.81 | $800.12 | $1,567.58 | $155,190.23 | $428,471.61 | $662,954.38 |
| 281 | $155,190.23 | $792.12 | $1,575.58 | $153,614.65 | $429,263.73 | $665,322.08 |
| 282 | $153,614.65 | $784.07 | $1,583.62 | $152,031.04 | $430,047.81 | $667,689.77 |
| 283 | $152,031.04 | $775.99 | $1,591.70 | $150,439.33 | $430,823.80 | $670,057.46 |
| 284 | $150,439.33 | $767.87 | $1,599.83 | $148,839.51 | $431,591.66 | $672,425.16 |
| 285 | $148,839.51 | $759.70 | $1,607.99 | $147,231.51 | $432,351.37 | $674,792.85 |
| 286 | $147,231.51 | $751.49 | $1,616.20 | $145,615.31 | $433,102.86 | $677,160.55 |
| 287 | $145,615.31 | $743.24 | $1,624.45 | $143,990.86 | $433,846.10 | $679,528.24 |
| 288 | $143,990.86 | $734.95 | $1,632.74 | $142,358.12 | $434,581.06 | $681,895.93 |
| 289 | $142,358.12 | $726.62 | $1,641.07 | $140,717.05 | $435,307.68 | $684,263.63 |
| 290 | $140,717.05 | $718.24 | $1,649.45 | $139,067.60 | $436,025.92 | $686,631.32 |
| 291 | $139,067.60 | $709.82 | $1,657.87 | $137,409.73 | $436,735.75 | $688,999.02 |
| 292 | $137,409.73 | $701.36 | $1,666.33 | $135,743.40 | $437,437.11 | $691,366.71 |
| 293 | $135,743.40 | $692.86 | $1,674.84 | $134,068.56 | $438,129.96 | $693,734.41 |
| 294 | $134,068.56 | $684.31 | $1,683.39 | $132,385.17 | $438,814.27 | $696,102.10 |
| 295 | $132,385.17 | $675.72 | $1,691.98 | $130,693.19 | $439,489.99 | $698,469.79 |
| 296 | $130,693.19 | $667.08 | $1,700.61 | $128,992.58 | $440,157.07 | $700,837.49 |
| 297 | $128,992.58 | $658.40 | $1,709.29 | $127,283.29 | $440,815.47 | $703,205.18 |
| 298 | $127,283.29 | $649.68 | $1,718.02 | $125,565.27 | $441,465.14 | $705,572.88 |
| 299 | $125,565.27 | $640.91 | $1,726.79 | $123,838.48 | $442,106.05 | $707,940.57 |
| 300 | $123,838.48 | $632.09 | $1,735.60 | $122,102.88 | $442,738.14 | $710,308.27 |
| 301 | $122,102.88 | $623.23 | $1,744.46 | $120,358.42 | $443,361.37 | $712,675.96 |
| 302 | $120,358.42 | $614.33 | $1,753.36 | $118,605.05 | $443,975.70 | $715,043.65 |
| 303 | $118,605.05 | $605.38 | $1,762.31 | $116,842.74 | $444,581.08 | $717,411.35 |
| 304 | $116,842.74 | $596.38 | $1,771.31 | $115,071.43 | $445,177.47 | $719,779.04 |
| 305 | $115,071.43 | $587.34 | $1,780.35 | $113,291.08 | $445,764.81 | $722,146.74 |
| 306 | $113,291.08 | $578.26 | $1,789.44 | $111,501.64 | $446,343.07 | $724,514.43 |
| 307 | $111,501.64 | $569.12 | $1,798.57 | $109,703.07 | $446,912.19 | $726,882.12 |
| 308 | $109,703.07 | $559.94 | $1,807.75 | $107,895.32 | $447,472.13 | $729,249.82 |
| 309 | $107,895.32 | $550.72 | $1,816.98 | $106,078.34 | $448,022.85 | $731,617.51 |
| 310 | $106,078.34 | $541.44 | $1,826.25 | $104,252.08 | $448,564.29 | $733,985.21 |
| 311 | $104,252.08 | $532.12 | $1,835.57 | $102,416.51 | $449,096.41 | $736,352.90 |
| 312 | $102,416.51 | $522.75 | $1,844.94 | $100,571.57 | $449,619.16 | $738,720.60 |
| 313 | $100,571.57 | $513.33 | $1,854.36 | $98,717.21 | $450,132.50 | $741,088.29 |
| 314 | $98,717.21 | $503.87 | $1,863.83 | $96,853.38 | $450,636.37 | $743,455.98 |
| 315 | $96,853.38 | $494.36 | $1,873.34 | $94,980.04 | $451,130.72 | $745,823.68 |
| 316 | $94,980.04 | $484.79 | $1,882.90 | $93,097.14 | $451,615.52 | $748,191.37 |
| 317 | $93,097.14 | $475.18 | $1,892.51 | $91,204.63 | $452,090.70 | $750,559.07 |
| 318 | $91,204.63 | $465.52 | $1,902.17 | $89,302.46 | $452,556.22 | $752,926.76 |
| 319 | $89,302.46 | $455.81 | $1,911.88 | $87,390.58 | $453,012.04 | $755,294.46 |
| 320 | $87,390.58 | $446.06 | $1,921.64 | $85,468.94 | $453,458.09 | $757,662.15 |
| 321 | $85,468.94 | $436.25 | $1,931.45 | $83,537.50 | $453,894.34 | $760,029.84 |
| 322 | $83,537.50 | $426.39 | $1,941.30 | $81,596.19 | $454,320.73 | $762,397.54 |
| 323 | $81,596.19 | $416.48 | $1,951.21 | $79,644.98 | $454,737.21 | $764,765.23 |
| 324 | $79,644.98 | $406.52 | $1,961.17 | $77,683.81 | $455,143.73 | $767,132.93 |
| 325 | $77,683.81 | $396.51 | $1,971.18 | $75,712.62 | $455,540.24 | $769,500.62 |
| 326 | $75,712.62 | $386.45 | $1,981.24 | $73,731.38 | $455,926.69 | $771,868.32 |
| 327 | $73,731.38 | $376.34 | $1,991.36 | $71,740.02 | $456,303.03 | $774,236.01 |
| 328 | $71,740.02 | $366.17 | $2,001.52 | $69,738.50 | $456,669.20 | $776,603.70 |
| 329 | $69,738.50 | $355.96 | $2,011.74 | $67,726.76 | $457,025.16 | $778,971.40 |
| 330 | $67,726.76 | $345.69 | $2,022.01 | $65,704.76 | $457,370.85 | $781,339.09 |
| 331 | $65,704.76 | $335.37 | $2,032.33 | $63,672.43 | $457,706.22 | $783,706.79 |
| 332 | $63,672.43 | $324.99 | $2,042.70 | $61,629.73 | $458,031.21 | $786,074.48 |
| 333 | $61,629.73 | $314.57 | $2,053.13 | $59,576.61 | $458,345.78 | $788,442.17 |
| 334 | $59,576.61 | $304.09 | $2,063.61 | $57,513.00 | $458,649.87 | $790,809.87 |
| 335 | $57,513.00 | $293.56 | $2,074.14 | $55,438.86 | $458,943.43 | $793,177.56 |
| 336 | $55,438.86 | $282.97 | $2,084.73 | $53,354.14 | $459,226.39 | $795,545.26 |
| 337 | $53,354.14 | $272.33 | $2,095.37 | $51,258.77 | $459,498.72 | $797,912.95 |
| 338 | $51,258.77 | $261.63 | $2,106.06 | $49,152.71 | $459,760.36 | $800,280.65 |
| 339 | $49,152.71 | $250.88 | $2,116.81 | $47,035.90 | $460,011.24 | $802,648.34 |
| 340 | $47,035.90 | $240.08 | $2,127.62 | $44,908.28 | $460,251.32 | $805,016.03 |
| 341 | $44,908.28 | $229.22 | $2,138.47 | $42,769.81 | $460,480.54 | $807,383.73 |
| 342 | $42,769.81 | $218.30 | $2,149.39 | $40,620.42 | $460,698.84 | $809,751.42 |
| 343 | $40,620.42 | $207.33 | $2,160.36 | $38,460.06 | $460,906.18 | $812,119.12 |
| 344 | $38,460.06 | $196.31 | $2,171.39 | $36,288.67 | $461,102.48 | $814,486.81 |
| 345 | $36,288.67 | $185.22 | $2,182.47 | $34,106.20 | $461,287.71 | $816,854.51 |
| 346 | $34,106.20 | $174.08 | $2,193.61 | $31,912.59 | $461,461.79 | $819,222.20 |
| 347 | $31,912.59 | $162.89 | $2,204.81 | $29,707.78 | $461,624.68 | $821,589.89 |
| 348 | $29,707.78 | $151.63 | $2,216.06 | $27,491.72 | $461,776.31 | $823,957.59 |
| 349 | $27,491.72 | $140.32 | $2,227.37 | $25,264.35 | $461,916.63 | $826,325.28 |
| 350 | $25,264.35 | $128.95 | $2,238.74 | $23,025.61 | $462,045.59 | $828,692.98 |
| 351 | $23,025.61 | $117.53 | $2,250.17 | $20,775.44 | $462,163.11 | $831,060.67 |
| 352 | $20,775.44 | $106.04 | $2,261.65 | $18,513.79 | $462,269.15 | $833,428.36 |
| 353 | $18,513.79 | $94.50 | $2,273.20 | $16,240.59 | $462,363.65 | $835,796.06 |
| 354 | $16,240.59 | $82.89 | $2,284.80 | $13,955.79 | $462,446.55 | $838,163.75 |
| 355 | $13,955.79 | $71.23 | $2,296.46 | $11,659.33 | $462,517.78 | $840,531.45 |
| 356 | $11,659.33 | $59.51 | $2,308.18 | $9,351.15 | $462,577.29 | $842,899.14 |
| 357 | $9,351.15 | $47.73 | $2,319.96 | $7,031.18 | $462,625.02 | $845,266.84 |
| 358 | $7,031.18 | $35.89 | $2,331.81 | $4,699.38 | $462,660.91 | $847,634.53 |
| 359 | $4,699.38 | $23.99 | $2,343.71 | $2,355.67 | $462,684.89 | $850,002.22 |
| 360 | $2,355.67 | $12.02 | $2,355.67 | $0.00 | $462,696.92 | $852,369.92 |