|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $425,601.00 | $2,571.34 | $332.01 | $425,268.99 | $2,571.34 | $2,903.35 |
| 2 | $425,268.99 | $2,569.33 | $334.02 | $424,934.97 | $5,140.67 | $5,806.70 |
| 3 | $424,934.97 | $2,567.32 | $336.03 | $424,598.94 | $7,707.99 | $8,710.05 |
| 4 | $424,598.94 | $2,565.29 | $338.06 | $424,260.88 | $10,273.27 | $11,613.40 |
| 5 | $424,260.88 | $2,563.24 | $340.11 | $423,920.77 | $12,836.52 | $14,516.75 |
| 6 | $423,920.77 | $2,561.19 | $342.16 | $423,578.61 | $15,397.70 | $17,420.09 |
| 7 | $423,578.61 | $2,559.12 | $344.23 | $423,234.38 | $17,956.83 | $20,323.44 |
| 8 | $423,234.38 | $2,557.04 | $346.31 | $422,888.07 | $20,513.87 | $23,226.79 |
| 9 | $422,888.07 | $2,554.95 | $348.40 | $422,539.67 | $23,068.81 | $26,130.14 |
| 10 | $422,539.67 | $2,552.84 | $350.51 | $422,189.17 | $25,621.66 | $29,033.49 |
| 11 | $422,189.17 | $2,550.73 | $352.62 | $421,836.55 | $28,172.39 | $31,936.84 |
| 12 | $421,836.55 | $2,548.60 | $354.75 | $421,481.79 | $30,720.98 | $34,840.19 |
| 13 | $421,481.79 | $2,546.45 | $356.90 | $421,124.90 | $33,267.43 | $37,743.54 |
| 14 | $421,124.90 | $2,544.30 | $359.05 | $420,765.84 | $35,811.73 | $40,646.89 |
| 15 | $420,765.84 | $2,542.13 | $361.22 | $420,404.62 | $38,353.86 | $43,550.24 |
| 16 | $420,404.62 | $2,539.94 | $363.40 | $420,041.22 | $40,893.80 | $46,453.59 |
| 17 | $420,041.22 | $2,537.75 | $365.60 | $419,675.62 | $43,431.55 | $49,356.93 |
| 18 | $419,675.62 | $2,535.54 | $367.81 | $419,307.81 | $45,967.09 | $52,260.28 |
| 19 | $419,307.81 | $2,533.32 | $370.03 | $418,937.78 | $48,500.41 | $55,163.63 |
| 20 | $418,937.78 | $2,531.08 | $372.27 | $418,565.51 | $51,031.49 | $58,066.98 |
| 21 | $418,565.51 | $2,528.83 | $374.52 | $418,190.99 | $53,560.32 | $60,970.33 |
| 22 | $418,190.99 | $2,526.57 | $376.78 | $417,814.22 | $56,086.89 | $63,873.68 |
| 23 | $417,814.22 | $2,524.29 | $379.05 | $417,435.16 | $58,611.19 | $66,777.03 |
| 24 | $417,435.16 | $2,522.00 | $381.34 | $417,053.82 | $61,133.19 | $69,680.38 |
| 25 | $417,053.82 | $2,519.70 | $383.65 | $416,670.17 | $63,652.89 | $72,583.73 |
| 26 | $416,670.17 | $2,517.38 | $385.97 | $416,284.20 | $66,170.28 | $75,487.08 |
| 27 | $416,284.20 | $2,515.05 | $388.30 | $415,895.90 | $68,685.33 | $78,390.42 |
| 28 | $415,895.90 | $2,512.70 | $390.64 | $415,505.26 | $71,198.03 | $81,293.77 |
| 29 | $415,505.26 | $2,510.34 | $393.00 | $415,112.25 | $73,708.37 | $84,197.12 |
| 30 | $415,112.25 | $2,507.97 | $395.38 | $414,716.87 | $76,216.34 | $87,100.47 |
| 31 | $414,716.87 | $2,505.58 | $397.77 | $414,319.10 | $78,721.93 | $90,003.82 |
| 32 | $414,319.10 | $2,503.18 | $400.17 | $413,918.93 | $81,225.10 | $92,907.17 |
| 33 | $413,918.93 | $2,500.76 | $402.59 | $413,516.34 | $83,725.86 | $95,810.52 |
| 34 | $413,516.34 | $2,498.33 | $405.02 | $413,111.32 | $86,224.19 | $98,713.87 |
| 35 | $413,111.32 | $2,495.88 | $407.47 | $412,703.85 | $88,720.07 | $101,617.22 |
| 36 | $412,703.85 | $2,493.42 | $409.93 | $412,293.92 | $91,213.49 | $104,520.57 |
| 37 | $412,293.92 | $2,490.94 | $412.41 | $411,881.52 | $93,704.43 | $107,423.92 |
| 38 | $411,881.52 | $2,488.45 | $414.90 | $411,466.62 | $96,192.88 | $110,327.26 |
| 39 | $411,466.62 | $2,485.94 | $417.40 | $411,049.22 | $98,678.83 | $113,230.61 |
| 40 | $411,049.22 | $2,483.42 | $419.93 | $410,629.29 | $101,162.25 | $116,133.96 |
| 41 | $410,629.29 | $2,480.89 | $422.46 | $410,206.82 | $103,643.14 | $119,037.31 |
| 42 | $410,206.82 | $2,478.33 | $425.02 | $409,781.81 | $106,121.47 | $121,940.66 |
| 43 | $409,781.81 | $2,475.77 | $427.58 | $409,354.22 | $108,597.23 | $124,844.01 |
| 44 | $409,354.22 | $2,473.18 | $430.17 | $408,924.06 | $111,070.42 | $127,747.36 |
| 45 | $408,924.06 | $2,470.58 | $432.77 | $408,491.29 | $113,541.00 | $130,650.71 |
| 46 | $408,491.29 | $2,467.97 | $435.38 | $408,055.91 | $116,008.97 | $133,554.06 |
| 47 | $408,055.91 | $2,465.34 | $438.01 | $407,617.90 | $118,474.31 | $136,457.41 |
| 48 | $407,617.90 | $2,462.69 | $440.66 | $407,177.24 | $120,937.00 | $139,360.76 |
| 49 | $407,177.24 | $2,460.03 | $443.32 | $406,733.92 | $123,397.03 | $142,264.10 |
| 50 | $406,733.92 | $2,457.35 | $446.00 | $406,287.92 | $125,854.38 | $145,167.45 |
| 51 | $406,287.92 | $2,454.66 | $448.69 | $405,839.23 | $128,309.03 | $148,070.80 |
| 52 | $405,839.23 | $2,451.95 | $451.40 | $405,387.83 | $130,760.98 | $150,974.15 |
| 53 | $405,387.83 | $2,449.22 | $454.13 | $404,933.70 | $133,210.20 | $153,877.50 |
| 54 | $404,933.70 | $2,446.47 | $456.87 | $404,476.82 | $135,656.67 | $156,780.85 |
| 55 | $404,476.82 | $2,443.71 | $459.63 | $404,017.19 | $138,100.38 | $159,684.20 |
| 56 | $404,017.19 | $2,440.94 | $462.41 | $403,554.77 | $140,541.32 | $162,587.55 |
| 57 | $403,554.77 | $2,438.14 | $465.21 | $403,089.57 | $142,979.47 | $165,490.90 |
| 58 | $403,089.57 | $2,435.33 | $468.02 | $402,621.55 | $145,414.80 | $168,394.25 |
| 59 | $402,621.55 | $2,432.51 | $470.84 | $402,150.71 | $147,847.30 | $171,297.60 |
| 60 | $402,150.71 | $2,429.66 | $473.69 | $401,677.02 | $150,276.96 | $174,200.94 |
| 61 | $401,677.02 | $2,426.80 | $476.55 | $401,200.47 | $152,703.76 | $177,104.29 |
| 62 | $401,200.47 | $2,423.92 | $479.43 | $400,721.04 | $155,127.68 | $180,007.64 |
| 63 | $400,721.04 | $2,421.02 | $482.33 | $400,238.71 | $157,548.70 | $182,910.99 |
| 64 | $400,238.71 | $2,418.11 | $485.24 | $399,753.47 | $159,966.81 | $185,814.34 |
| 65 | $399,753.47 | $2,415.18 | $488.17 | $399,265.30 | $162,381.99 | $188,717.69 |
| 66 | $399,265.30 | $2,412.23 | $491.12 | $398,774.18 | $164,794.22 | $191,621.04 |
| 67 | $398,774.18 | $2,409.26 | $494.09 | $398,280.09 | $167,203.48 | $194,524.39 |
| 68 | $398,280.09 | $2,406.28 | $497.07 | $397,783.02 | $169,609.76 | $197,427.74 |
| 69 | $397,783.02 | $2,403.27 | $500.08 | $397,282.94 | $172,013.03 | $200,331.09 |
| 70 | $397,282.94 | $2,400.25 | $503.10 | $396,779.84 | $174,413.28 | $203,234.43 |
| 71 | $396,779.84 | $2,397.21 | $506.14 | $396,273.71 | $176,810.49 | $206,137.78 |
| 72 | $396,273.71 | $2,394.15 | $509.20 | $395,764.51 | $179,204.64 | $209,041.13 |
| 73 | $395,764.51 | $2,391.08 | $512.27 | $395,252.24 | $181,595.72 | $211,944.48 |
| 74 | $395,252.24 | $2,387.98 | $515.37 | $394,736.87 | $183,983.70 | $214,847.83 |
| 75 | $394,736.87 | $2,384.87 | $518.48 | $394,218.39 | $186,368.57 | $217,751.18 |
| 76 | $394,218.39 | $2,381.74 | $521.61 | $393,696.78 | $188,750.31 | $220,654.53 |
| 77 | $393,696.78 | $2,378.58 | $524.76 | $393,172.01 | $191,128.89 | $223,557.88 |
| 78 | $393,172.01 | $2,375.41 | $527.93 | $392,644.08 | $193,504.31 | $226,461.23 |
| 79 | $392,644.08 | $2,372.22 | $531.12 | $392,112.96 | $195,876.53 | $229,364.58 |
| 80 | $392,112.96 | $2,369.02 | $534.33 | $391,578.62 | $198,245.55 | $232,267.93 |
| 81 | $391,578.62 | $2,365.79 | $537.56 | $391,041.06 | $200,611.34 | $235,171.27 |
| 82 | $391,041.06 | $2,362.54 | $540.81 | $390,500.25 | $202,973.87 | $238,074.62 |
| 83 | $390,500.25 | $2,359.27 | $544.08 | $389,956.17 | $205,333.15 | $240,977.97 |
| 84 | $389,956.17 | $2,355.99 | $547.36 | $389,408.81 | $207,689.13 | $243,881.32 |
| 85 | $389,408.81 | $2,352.68 | $550.67 | $388,858.14 | $210,041.81 | $246,784.67 |
| 86 | $388,858.14 | $2,349.35 | $554.00 | $388,304.14 | $212,391.16 | $249,688.02 |
| 87 | $388,304.14 | $2,346.00 | $557.34 | $387,746.80 | $214,737.17 | $252,591.37 |
| 88 | $387,746.80 | $2,342.64 | $560.71 | $387,186.08 | $217,079.80 | $255,494.72 |
| 89 | $387,186.08 | $2,339.25 | $564.10 | $386,621.98 | $219,419.05 | $258,398.07 |
| 90 | $386,621.98 | $2,335.84 | $567.51 | $386,054.48 | $221,754.89 | $261,301.42 |
| 91 | $386,054.48 | $2,332.41 | $570.94 | $385,483.54 | $224,087.31 | $264,204.77 |
| 92 | $385,483.54 | $2,328.96 | $574.39 | $384,909.15 | $226,416.27 | $267,108.11 |
| 93 | $384,909.15 | $2,325.49 | $577.86 | $384,331.30 | $228,741.76 | $270,011.46 |
| 94 | $384,331.30 | $2,322.00 | $581.35 | $383,749.95 | $231,063.76 | $272,914.81 |
| 95 | $383,749.95 | $2,318.49 | $584.86 | $383,165.09 | $233,382.25 | $275,818.16 |
| 96 | $383,165.09 | $2,314.96 | $588.39 | $382,576.70 | $235,697.21 | $278,721.51 |
| 97 | $382,576.70 | $2,311.40 | $591.95 | $381,984.75 | $238,008.61 | $281,624.86 |
| 98 | $381,984.75 | $2,307.82 | $595.52 | $381,389.22 | $240,316.43 | $284,528.21 |
| 99 | $381,389.22 | $2,304.23 | $599.12 | $380,790.10 | $242,620.66 | $287,431.56 |
| 100 | $380,790.10 | $2,300.61 | $602.74 | $380,187.36 | $244,921.27 | $290,334.91 |
| 101 | $380,187.36 | $2,296.97 | $606.38 | $379,580.98 | $247,218.23 | $293,238.26 |
| 102 | $379,580.98 | $2,293.30 | $610.05 | $378,970.93 | $249,511.53 | $296,141.61 |
| 103 | $378,970.93 | $2,289.62 | $613.73 | $378,357.20 | $251,801.15 | $299,044.95 |
| 104 | $378,357.20 | $2,285.91 | $617.44 | $377,739.76 | $254,087.06 | $301,948.30 |
| 105 | $377,739.76 | $2,282.18 | $621.17 | $377,118.58 | $256,369.24 | $304,851.65 |
| 106 | $377,118.58 | $2,278.42 | $624.92 | $376,493.66 | $258,647.66 | $307,755.00 |
| 107 | $376,493.66 | $2,274.65 | $628.70 | $375,864.96 | $260,922.31 | $310,658.35 |
| 108 | $375,864.96 | $2,270.85 | $632.50 | $375,232.46 | $263,193.16 | $313,561.70 |
| 109 | $375,232.46 | $2,267.03 | $636.32 | $374,596.14 | $265,460.19 | $316,465.05 |
| 110 | $374,596.14 | $2,263.19 | $640.16 | $373,955.98 | $267,723.38 | $319,368.40 |
| 111 | $373,955.98 | $2,259.32 | $644.03 | $373,311.95 | $269,982.69 | $322,271.75 |
| 112 | $373,311.95 | $2,255.43 | $647.92 | $372,664.02 | $272,238.12 | $325,175.10 |
| 113 | $372,664.02 | $2,251.51 | $651.84 | $372,012.19 | $274,489.63 | $328,078.44 |
| 114 | $372,012.19 | $2,247.57 | $655.78 | $371,356.41 | $276,737.20 | $330,981.79 |
| 115 | $371,356.41 | $2,243.61 | $659.74 | $370,696.67 | $278,980.82 | $333,885.14 |
| 116 | $370,696.67 | $2,239.63 | $663.72 | $370,032.95 | $281,220.44 | $336,788.49 |
| 117 | $370,032.95 | $2,235.62 | $667.73 | $369,365.22 | $283,456.06 | $339,691.84 |
| 118 | $369,365.22 | $2,231.58 | $671.77 | $368,693.45 | $285,687.64 | $342,595.19 |
| 119 | $368,693.45 | $2,227.52 | $675.83 | $368,017.62 | $287,915.16 | $345,498.54 |
| 120 | $368,017.62 | $2,223.44 | $679.91 | $367,337.71 | $290,138.60 | $348,401.89 |
| 121 | $367,337.71 | $2,219.33 | $684.02 | $366,653.70 | $292,357.93 | $351,305.24 |
| 122 | $366,653.70 | $2,215.20 | $688.15 | $365,965.55 | $294,573.13 | $354,208.59 |
| 123 | $365,965.55 | $2,211.04 | $692.31 | $365,273.24 | $296,784.17 | $357,111.94 |
| 124 | $365,273.24 | $2,206.86 | $696.49 | $364,576.75 | $298,991.03 | $360,015.28 |
| 125 | $364,576.75 | $2,202.65 | $700.70 | $363,876.05 | $301,193.69 | $362,918.63 |
| 126 | $363,876.05 | $2,198.42 | $704.93 | $363,171.12 | $303,392.10 | $365,821.98 |
| 127 | $363,171.12 | $2,194.16 | $709.19 | $362,461.93 | $305,586.26 | $368,725.33 |
| 128 | $362,461.93 | $2,189.87 | $713.47 | $361,748.46 | $307,776.14 | $371,628.68 |
| 129 | $361,748.46 | $2,185.56 | $717.79 | $361,030.67 | $309,961.70 | $374,532.03 |
| 130 | $361,030.67 | $2,181.23 | $722.12 | $360,308.55 | $312,142.93 | $377,435.38 |
| 131 | $360,308.55 | $2,176.86 | $726.48 | $359,582.06 | $314,319.79 | $380,338.73 |
| 132 | $359,582.06 | $2,172.47 | $730.87 | $358,851.19 | $316,492.27 | $383,242.08 |
| 133 | $358,851.19 | $2,168.06 | $735.29 | $358,115.90 | $318,660.33 | $386,145.43 |
| 134 | $358,115.90 | $2,163.62 | $739.73 | $357,376.17 | $320,823.94 | $389,048.78 |
| 135 | $357,376.17 | $2,159.15 | $744.20 | $356,631.97 | $322,983.09 | $391,952.12 |
| 136 | $356,631.97 | $2,154.65 | $748.70 | $355,883.27 | $325,137.74 | $394,855.47 |
| 137 | $355,883.27 | $2,150.13 | $753.22 | $355,130.05 | $327,287.87 | $397,758.82 |
| 138 | $355,130.05 | $2,145.58 | $757.77 | $354,372.27 | $329,433.45 | $400,662.17 |
| 139 | $354,372.27 | $2,141.00 | $762.35 | $353,609.92 | $331,574.45 | $403,565.52 |
| 140 | $353,609.92 | $2,136.39 | $766.96 | $352,842.97 | $333,710.84 | $406,468.87 |
| 141 | $352,842.97 | $2,131.76 | $771.59 | $352,071.38 | $335,842.60 | $409,372.22 |
| 142 | $352,071.38 | $2,127.10 | $776.25 | $351,295.13 | $337,969.70 | $412,275.57 |
| 143 | $351,295.13 | $2,122.41 | $780.94 | $350,514.19 | $340,092.10 | $415,178.92 |
| 144 | $350,514.19 | $2,117.69 | $785.66 | $349,728.53 | $342,209.79 | $418,082.27 |
| 145 | $349,728.53 | $2,112.94 | $790.41 | $348,938.12 | $344,322.74 | $420,985.62 |
| 146 | $348,938.12 | $2,108.17 | $795.18 | $348,142.94 | $346,430.91 | $423,888.96 |
| 147 | $348,142.94 | $2,103.36 | $799.99 | $347,342.96 | $348,534.27 | $426,792.31 |
| 148 | $347,342.96 | $2,098.53 | $804.82 | $346,538.14 | $350,632.80 | $429,695.66 |
| 149 | $346,538.14 | $2,093.67 | $809.68 | $345,728.46 | $352,726.47 | $432,599.01 |
| 150 | $345,728.46 | $2,088.78 | $814.57 | $344,913.88 | $354,815.24 | $435,502.36 |
| 151 | $344,913.88 | $2,083.85 | $819.49 | $344,094.39 | $356,899.10 | $438,405.71 |
| 152 | $344,094.39 | $2,078.90 | $824.45 | $343,269.94 | $358,978.00 | $441,309.06 |
| 153 | $343,269.94 | $2,073.92 | $829.43 | $342,440.52 | $361,051.92 | $444,212.41 |
| 154 | $342,440.52 | $2,068.91 | $834.44 | $341,606.08 | $363,120.84 | $447,115.76 |
| 155 | $341,606.08 | $2,063.87 | $839.48 | $340,766.60 | $365,184.71 | $450,019.11 |
| 156 | $340,766.60 | $2,058.80 | $844.55 | $339,922.05 | $367,243.50 | $452,922.45 |
| 157 | $339,922.05 | $2,053.70 | $849.65 | $339,072.40 | $369,297.20 | $455,825.80 |
| 158 | $339,072.40 | $2,048.56 | $854.79 | $338,217.61 | $371,345.76 | $458,729.15 |
| 159 | $338,217.61 | $2,043.40 | $859.95 | $337,357.66 | $373,389.16 | $461,632.50 |
| 160 | $337,357.66 | $2,038.20 | $865.15 | $336,492.51 | $375,427.36 | $464,535.85 |
| 161 | $336,492.51 | $2,032.98 | $870.37 | $335,622.14 | $377,460.34 | $467,439.20 |
| 162 | $335,622.14 | $2,027.72 | $875.63 | $334,746.51 | $379,488.06 | $470,342.55 |
| 163 | $334,746.51 | $2,022.43 | $880.92 | $333,865.58 | $381,510.48 | $473,245.90 |
| 164 | $333,865.58 | $2,017.10 | $886.24 | $332,979.34 | $383,527.59 | $476,149.25 |
| 165 | $332,979.34 | $2,011.75 | $891.60 | $332,087.74 | $385,539.34 | $479,052.60 |
| 166 | $332,087.74 | $2,006.36 | $896.99 | $331,190.75 | $387,545.70 | $481,955.95 |
| 167 | $331,190.75 | $2,000.94 | $902.40 | $330,288.35 | $389,546.64 | $484,859.29 |
| 168 | $330,288.35 | $1,995.49 | $907.86 | $329,380.49 | $391,542.14 | $487,762.64 |
| 169 | $329,380.49 | $1,990.01 | $913.34 | $328,467.15 | $393,532.14 | $490,665.99 |
| 170 | $328,467.15 | $1,984.49 | $918.86 | $327,548.29 | $395,516.63 | $493,569.34 |
| 171 | $327,548.29 | $1,978.94 | $924.41 | $326,623.88 | $397,495.57 | $496,472.69 |
| 172 | $326,623.88 | $1,973.35 | $930.00 | $325,693.88 | $399,468.92 | $499,376.04 |
| 173 | $325,693.88 | $1,967.73 | $935.62 | $324,758.27 | $401,436.66 | $502,279.39 |
| 174 | $324,758.27 | $1,962.08 | $941.27 | $323,817.00 | $403,398.74 | $505,182.74 |
| 175 | $323,817.00 | $1,956.39 | $946.95 | $322,870.05 | $405,355.13 | $508,086.09 |
| 176 | $322,870.05 | $1,950.67 | $952.68 | $321,917.37 | $407,305.81 | $510,989.44 |
| 177 | $321,917.37 | $1,944.92 | $958.43 | $320,958.94 | $409,250.72 | $513,892.79 |
| 178 | $320,958.94 | $1,939.13 | $964.22 | $319,994.72 | $411,189.85 | $516,796.13 |
| 179 | $319,994.72 | $1,933.30 | $970.05 | $319,024.67 | $413,123.15 | $519,699.48 |
| 180 | $319,024.67 | $1,927.44 | $975.91 | $318,048.76 | $415,050.59 | $522,602.83 |
| 181 | $318,048.76 | $1,921.54 | $981.80 | $317,066.96 | $416,972.14 | $525,506.18 |
| 182 | $317,066.96 | $1,915.61 | $987.74 | $316,079.22 | $418,887.75 | $528,409.53 |
| 183 | $316,079.22 | $1,909.65 | $993.70 | $315,085.52 | $420,797.39 | $531,312.88 |
| 184 | $315,085.52 | $1,903.64 | $999.71 | $314,085.81 | $422,701.04 | $534,216.23 |
| 185 | $314,085.81 | $1,897.60 | $1,005.75 | $313,080.06 | $424,598.64 | $537,119.58 |
| 186 | $313,080.06 | $1,891.53 | $1,011.82 | $312,068.24 | $426,490.16 | $540,022.93 |
| 187 | $312,068.24 | $1,885.41 | $1,017.94 | $311,050.30 | $428,375.58 | $542,926.28 |
| 188 | $311,050.30 | $1,879.26 | $1,024.09 | $310,026.21 | $430,254.84 | $545,829.63 |
| 189 | $310,026.21 | $1,873.08 | $1,030.27 | $308,995.94 | $432,127.91 | $548,732.97 |
| 190 | $308,995.94 | $1,866.85 | $1,036.50 | $307,959.44 | $433,994.76 | $551,636.32 |
| 191 | $307,959.44 | $1,860.59 | $1,042.76 | $306,916.68 | $435,855.35 | $554,539.67 |
| 192 | $306,916.68 | $1,854.29 | $1,049.06 | $305,867.62 | $437,709.64 | $557,443.02 |
| 193 | $305,867.62 | $1,847.95 | $1,055.40 | $304,812.22 | $439,557.59 | $560,346.37 |
| 194 | $304,812.22 | $1,841.57 | $1,061.78 | $303,750.44 | $441,399.16 | $563,249.72 |
| 195 | $303,750.44 | $1,835.16 | $1,068.19 | $302,682.25 | $443,234.32 | $566,153.07 |
| 196 | $302,682.25 | $1,828.71 | $1,074.64 | $301,607.61 | $445,063.03 | $569,056.42 |
| 197 | $301,607.61 | $1,822.21 | $1,081.14 | $300,526.47 | $446,885.24 | $571,959.77 |
| 198 | $300,526.47 | $1,815.68 | $1,087.67 | $299,438.81 | $448,700.92 | $574,863.12 |
| 199 | $299,438.81 | $1,809.11 | $1,094.24 | $298,344.57 | $450,510.03 | $577,766.46 |
| 200 | $298,344.57 | $1,802.50 | $1,100.85 | $297,243.72 | $452,312.53 | $580,669.81 |
| 201 | $297,243.72 | $1,795.85 | $1,107.50 | $296,136.21 | $454,108.38 | $583,573.16 |
| 202 | $296,136.21 | $1,789.16 | $1,114.19 | $295,022.02 | $455,897.53 | $586,476.51 |
| 203 | $295,022.02 | $1,782.42 | $1,120.92 | $293,901.10 | $457,679.96 | $589,379.86 |
| 204 | $293,901.10 | $1,775.65 | $1,127.70 | $292,773.40 | $459,455.61 | $592,283.21 |
| 205 | $292,773.40 | $1,768.84 | $1,134.51 | $291,638.89 | $461,224.45 | $595,186.56 |
| 206 | $291,638.89 | $1,761.98 | $1,141.36 | $290,497.53 | $462,986.43 | $598,089.91 |
| 207 | $290,497.53 | $1,755.09 | $1,148.26 | $289,349.27 | $464,741.52 | $600,993.26 |
| 208 | $289,349.27 | $1,748.15 | $1,155.20 | $288,194.07 | $466,489.68 | $603,896.61 |
| 209 | $288,194.07 | $1,741.17 | $1,162.18 | $287,031.89 | $468,230.85 | $606,799.96 |
| 210 | $287,031.89 | $1,734.15 | $1,169.20 | $285,862.69 | $469,965.00 | $609,703.30 |
| 211 | $285,862.69 | $1,727.09 | $1,176.26 | $284,686.43 | $471,692.09 | $612,606.65 |
| 212 | $284,686.43 | $1,719.98 | $1,183.37 | $283,503.06 | $473,412.07 | $615,510.00 |
| 213 | $283,503.06 | $1,712.83 | $1,190.52 | $282,312.55 | $475,124.90 | $618,413.35 |
| 214 | $282,312.55 | $1,705.64 | $1,197.71 | $281,114.84 | $476,830.54 | $621,316.70 |
| 215 | $281,114.84 | $1,698.40 | $1,204.95 | $279,909.89 | $478,528.94 | $624,220.05 |
| 216 | $279,909.89 | $1,691.12 | $1,212.23 | $278,697.66 | $480,220.06 | $627,123.40 |
| 217 | $278,697.66 | $1,683.80 | $1,219.55 | $277,478.11 | $481,903.86 | $630,026.75 |
| 218 | $277,478.11 | $1,676.43 | $1,226.92 | $276,251.19 | $483,580.29 | $632,930.10 |
| 219 | $276,251.19 | $1,669.02 | $1,234.33 | $275,016.86 | $485,249.31 | $635,833.45 |
| 220 | $275,016.86 | $1,661.56 | $1,241.79 | $273,775.07 | $486,910.87 | $638,736.80 |
| 221 | $273,775.07 | $1,654.06 | $1,249.29 | $272,525.78 | $488,564.92 | $641,640.14 |
| 222 | $272,525.78 | $1,646.51 | $1,256.84 | $271,268.94 | $490,211.43 | $644,543.49 |
| 223 | $271,268.94 | $1,638.92 | $1,264.43 | $270,004.51 | $491,850.35 | $647,446.84 |
| 224 | $270,004.51 | $1,631.28 | $1,272.07 | $268,732.44 | $493,481.63 | $650,350.19 |
| 225 | $268,732.44 | $1,623.59 | $1,279.76 | $267,452.68 | $495,105.22 | $653,253.54 |
| 226 | $267,452.68 | $1,615.86 | $1,287.49 | $266,165.19 | $496,721.08 | $656,156.89 |
| 227 | $266,165.19 | $1,608.08 | $1,295.27 | $264,869.92 | $498,329.16 | $659,060.24 |
| 228 | $264,869.92 | $1,600.26 | $1,303.09 | $263,566.83 | $499,929.42 | $661,963.59 |
| 229 | $263,566.83 | $1,592.38 | $1,310.97 | $262,255.86 | $501,521.80 | $664,866.94 |
| 230 | $262,255.86 | $1,584.46 | $1,318.89 | $260,936.98 | $503,106.26 | $667,770.29 |
| 231 | $260,936.98 | $1,576.49 | $1,326.85 | $259,610.12 | $504,682.76 | $670,673.64 |
| 232 | $259,610.12 | $1,568.48 | $1,334.87 | $258,275.25 | $506,251.24 | $673,576.98 |
| 233 | $258,275.25 | $1,560.41 | $1,342.94 | $256,932.31 | $507,811.65 | $676,480.33 |
| 234 | $256,932.31 | $1,552.30 | $1,351.05 | $255,581.27 | $509,363.95 | $679,383.68 |
| 235 | $255,581.27 | $1,544.14 | $1,359.21 | $254,222.05 | $510,908.08 | $682,287.03 |
| 236 | $254,222.05 | $1,535.92 | $1,367.42 | $252,854.63 | $512,444.01 | $685,190.38 |
| 237 | $252,854.63 | $1,527.66 | $1,375.69 | $251,478.94 | $513,971.67 | $688,093.73 |
| 238 | $251,478.94 | $1,519.35 | $1,384.00 | $250,094.95 | $515,491.02 | $690,997.08 |
| 239 | $250,094.95 | $1,510.99 | $1,392.36 | $248,702.59 | $517,002.01 | $693,900.43 |
| 240 | $248,702.59 | $1,502.58 | $1,400.77 | $247,301.82 | $518,504.59 | $696,803.78 |
| 241 | $247,301.82 | $1,494.12 | $1,409.23 | $245,892.58 | $519,998.71 | $699,707.13 |
| 242 | $245,892.58 | $1,485.60 | $1,417.75 | $244,474.83 | $521,484.31 | $702,610.47 |
| 243 | $244,474.83 | $1,477.04 | $1,426.31 | $243,048.52 | $522,961.34 | $705,513.82 |
| 244 | $243,048.52 | $1,468.42 | $1,434.93 | $241,613.59 | $524,429.76 | $708,417.17 |
| 245 | $241,613.59 | $1,459.75 | $1,443.60 | $240,169.99 | $525,889.51 | $711,320.52 |
| 246 | $240,169.99 | $1,451.03 | $1,452.32 | $238,717.67 | $527,340.54 | $714,223.87 |
| 247 | $238,717.67 | $1,442.25 | $1,461.10 | $237,256.57 | $528,782.79 | $717,127.22 |
| 248 | $237,256.57 | $1,433.43 | $1,469.92 | $235,786.65 | $530,216.22 | $720,030.57 |
| 249 | $235,786.65 | $1,424.54 | $1,478.80 | $234,307.84 | $531,640.76 | $722,933.92 |
| 250 | $234,307.84 | $1,415.61 | $1,487.74 | $232,820.10 | $533,056.37 | $725,837.27 |
| 251 | $232,820.10 | $1,406.62 | $1,496.73 | $231,323.38 | $534,462.99 | $728,740.62 |
| 252 | $231,323.38 | $1,397.58 | $1,505.77 | $229,817.60 | $535,860.57 | $731,643.97 |
| 253 | $229,817.60 | $1,388.48 | $1,514.87 | $228,302.74 | $537,249.05 | $734,547.31 |
| 254 | $228,302.74 | $1,379.33 | $1,524.02 | $226,778.72 | $538,628.38 | $737,450.66 |
| 255 | $226,778.72 | $1,370.12 | $1,533.23 | $225,245.49 | $539,998.50 | $740,354.01 |
| 256 | $225,245.49 | $1,360.86 | $1,542.49 | $223,703.00 | $541,359.36 | $743,257.36 |
| 257 | $223,703.00 | $1,351.54 | $1,551.81 | $222,151.19 | $542,710.90 | $746,160.71 |
| 258 | $222,151.19 | $1,342.16 | $1,561.19 | $220,590.00 | $544,053.06 | $749,064.06 |
| 259 | $220,590.00 | $1,332.73 | $1,570.62 | $219,019.39 | $545,385.79 | $751,967.41 |
| 260 | $219,019.39 | $1,323.24 | $1,580.11 | $217,439.28 | $546,709.04 | $754,870.76 |
| 261 | $217,439.28 | $1,313.70 | $1,589.65 | $215,849.62 | $548,022.73 | $757,774.11 |
| 262 | $215,849.62 | $1,304.09 | $1,599.26 | $214,250.37 | $549,326.82 | $760,677.46 |
| 263 | $214,250.37 | $1,294.43 | $1,608.92 | $212,641.45 | $550,621.25 | $763,580.81 |
| 264 | $212,641.45 | $1,284.71 | $1,618.64 | $211,022.81 | $551,905.96 | $766,484.15 |
| 265 | $211,022.81 | $1,274.93 | $1,628.42 | $209,394.39 | $553,180.89 | $769,387.50 |
| 266 | $209,394.39 | $1,265.09 | $1,638.26 | $207,756.13 | $554,445.98 | $772,290.85 |
| 267 | $207,756.13 | $1,255.19 | $1,648.16 | $206,107.97 | $555,701.18 | $775,194.20 |
| 268 | $206,107.97 | $1,245.24 | $1,658.11 | $204,449.86 | $556,946.41 | $778,097.55 |
| 269 | $204,449.86 | $1,235.22 | $1,668.13 | $202,781.73 | $558,181.63 | $781,000.90 |
| 270 | $202,781.73 | $1,225.14 | $1,678.21 | $201,103.52 | $559,406.77 | $783,904.25 |
| 271 | $201,103.52 | $1,215.00 | $1,688.35 | $199,415.17 | $560,621.77 | $786,807.60 |
| 272 | $199,415.17 | $1,204.80 | $1,698.55 | $197,716.62 | $561,826.57 | $789,710.95 |
| 273 | $197,716.62 | $1,194.54 | $1,708.81 | $196,007.81 | $563,021.11 | $792,614.30 |
| 274 | $196,007.81 | $1,184.21 | $1,719.14 | $194,288.68 | $564,205.32 | $795,517.65 |
| 275 | $194,288.68 | $1,173.83 | $1,729.52 | $192,559.15 | $565,379.15 | $798,420.99 |
| 276 | $192,559.15 | $1,163.38 | $1,739.97 | $190,819.18 | $566,542.53 | $801,324.34 |
| 277 | $190,819.18 | $1,152.87 | $1,750.48 | $189,068.70 | $567,695.39 | $804,227.69 |
| 278 | $189,068.70 | $1,142.29 | $1,761.06 | $187,307.64 | $568,837.68 | $807,131.04 |
| 279 | $187,307.64 | $1,131.65 | $1,771.70 | $185,535.94 | $569,969.33 | $810,034.39 |
| 280 | $185,535.94 | $1,120.95 | $1,782.40 | $183,753.54 | $571,090.28 | $812,937.74 |
| 281 | $183,753.54 | $1,110.18 | $1,793.17 | $181,960.37 | $572,200.46 | $815,841.09 |
| 282 | $181,960.37 | $1,099.34 | $1,804.01 | $180,156.36 | $573,299.80 | $818,744.44 |
| 283 | $180,156.36 | $1,088.44 | $1,814.90 | $178,341.46 | $574,388.25 | $821,647.79 |
| 284 | $178,341.46 | $1,077.48 | $1,825.87 | $176,515.59 | $575,465.72 | $824,551.14 |
| 285 | $176,515.59 | $1,066.45 | $1,836.90 | $174,678.69 | $576,532.17 | $827,454.48 |
| 286 | $174,678.69 | $1,055.35 | $1,848.00 | $172,830.69 | $577,587.52 | $830,357.83 |
| 287 | $172,830.69 | $1,044.19 | $1,859.16 | $170,971.53 | $578,631.71 | $833,261.18 |
| 288 | $170,971.53 | $1,032.95 | $1,870.40 | $169,101.13 | $579,664.66 | $836,164.53 |
| 289 | $169,101.13 | $1,021.65 | $1,881.70 | $167,219.43 | $580,686.31 | $839,067.88 |
| 290 | $167,219.43 | $1,010.28 | $1,893.06 | $165,326.37 | $581,696.60 | $841,971.23 |
| 291 | $165,326.37 | $998.85 | $1,904.50 | $163,421.87 | $582,695.45 | $844,874.58 |
| 292 | $163,421.87 | $987.34 | $1,916.01 | $161,505.86 | $583,682.79 | $847,777.93 |
| 293 | $161,505.86 | $975.76 | $1,927.58 | $159,578.27 | $584,658.55 | $850,681.28 |
| 294 | $159,578.27 | $964.12 | $1,939.23 | $157,639.04 | $585,622.67 | $853,584.63 |
| 295 | $157,639.04 | $952.40 | $1,950.95 | $155,688.10 | $586,575.07 | $856,487.98 |
| 296 | $155,688.10 | $940.62 | $1,962.73 | $153,725.36 | $587,515.69 | $859,391.32 |
| 297 | $153,725.36 | $928.76 | $1,974.59 | $151,750.77 | $588,444.44 | $862,294.67 |
| 298 | $151,750.77 | $916.83 | $1,986.52 | $149,764.25 | $589,361.27 | $865,198.02 |
| 299 | $149,764.25 | $904.83 | $1,998.52 | $147,765.73 | $590,266.10 | $868,101.37 |
| 300 | $147,765.73 | $892.75 | $2,010.60 | $145,755.13 | $591,158.85 | $871,004.72 |
| 301 | $145,755.13 | $880.60 | $2,022.75 | $143,732.38 | $592,039.45 | $873,908.07 |
| 302 | $143,732.38 | $868.38 | $2,034.97 | $141,697.42 | $592,907.84 | $876,811.42 |
| 303 | $141,697.42 | $856.09 | $2,047.26 | $139,650.16 | $593,763.92 | $879,714.77 |
| 304 | $139,650.16 | $843.72 | $2,059.63 | $137,590.53 | $594,607.64 | $882,618.12 |
| 305 | $137,590.53 | $831.28 | $2,072.07 | $135,518.45 | $595,438.92 | $885,521.47 |
| 306 | $135,518.45 | $818.76 | $2,084.59 | $133,433.86 | $596,257.68 | $888,424.82 |
| 307 | $133,433.86 | $806.16 | $2,097.19 | $131,336.68 | $597,063.84 | $891,328.16 |
| 308 | $131,336.68 | $793.49 | $2,109.86 | $129,226.82 | $597,857.33 | $894,231.51 |
| 309 | $129,226.82 | $780.75 | $2,122.60 | $127,104.22 | $598,638.08 | $897,134.86 |
| 310 | $127,104.22 | $767.92 | $2,135.43 | $124,968.79 | $599,406.00 | $900,038.21 |
| 311 | $124,968.79 | $755.02 | $2,148.33 | $122,820.46 | $600,161.02 | $902,941.56 |
| 312 | $122,820.46 | $742.04 | $2,161.31 | $120,659.15 | $600,903.06 | $905,844.91 |
| 313 | $120,659.15 | $728.98 | $2,174.37 | $118,484.78 | $601,632.04 | $908,748.26 |
| 314 | $118,484.78 | $715.85 | $2,187.50 | $116,297.28 | $602,347.89 | $911,651.61 |
| 315 | $116,297.28 | $702.63 | $2,200.72 | $114,096.56 | $603,050.52 | $914,554.96 |
| 316 | $114,096.56 | $689.33 | $2,214.02 | $111,882.54 | $603,739.85 | $917,458.31 |
| 317 | $111,882.54 | $675.96 | $2,227.39 | $109,655.15 | $604,415.81 | $920,361.66 |
| 318 | $109,655.15 | $662.50 | $2,240.85 | $107,414.30 | $605,078.31 | $923,265.00 |
| 319 | $107,414.30 | $648.96 | $2,254.39 | $105,159.92 | $605,727.27 | $926,168.35 |
| 320 | $105,159.92 | $635.34 | $2,268.01 | $102,891.91 | $606,362.61 | $929,071.70 |
| 321 | $102,891.91 | $621.64 | $2,281.71 | $100,610.20 | $606,984.25 | $931,975.05 |
| 322 | $100,610.20 | $607.85 | $2,295.50 | $98,314.70 | $607,592.10 | $934,878.40 |
| 323 | $98,314.70 | $593.98 | $2,309.36 | $96,005.34 | $608,186.09 | $937,781.75 |
| 324 | $96,005.34 | $580.03 | $2,323.32 | $93,682.02 | $608,766.12 | $940,685.10 |
| 325 | $93,682.02 | $566.00 | $2,337.35 | $91,344.67 | $609,332.11 | $943,588.45 |
| 326 | $91,344.67 | $551.87 | $2,351.48 | $88,993.19 | $609,883.99 | $946,491.80 |
| 327 | $88,993.19 | $537.67 | $2,365.68 | $86,627.51 | $610,421.66 | $949,395.15 |
| 328 | $86,627.51 | $523.37 | $2,379.97 | $84,247.54 | $610,945.03 | $952,298.49 |
| 329 | $84,247.54 | $509.00 | $2,394.35 | $81,853.18 | $611,454.03 | $955,201.84 |
| 330 | $81,853.18 | $494.53 | $2,408.82 | $79,444.36 | $611,948.56 | $958,105.19 |
| 331 | $79,444.36 | $479.98 | $2,423.37 | $77,020.99 | $612,428.53 | $961,008.54 |
| 332 | $77,020.99 | $465.34 | $2,438.01 | $74,582.98 | $612,893.87 | $963,911.89 |
| 333 | $74,582.98 | $450.61 | $2,452.74 | $72,130.23 | $613,344.47 | $966,815.24 |
| 334 | $72,130.23 | $435.79 | $2,467.56 | $69,662.67 | $613,780.26 | $969,718.59 |
| 335 | $69,662.67 | $420.88 | $2,482.47 | $67,180.20 | $614,201.14 | $972,621.94 |
| 336 | $67,180.20 | $405.88 | $2,497.47 | $64,682.73 | $614,607.02 | $975,525.29 |
| 337 | $64,682.73 | $390.79 | $2,512.56 | $62,170.17 | $614,997.81 | $978,428.64 |
| 338 | $62,170.17 | $375.61 | $2,527.74 | $59,642.44 | $615,373.42 | $981,331.99 |
| 339 | $59,642.44 | $360.34 | $2,543.01 | $57,099.43 | $615,733.76 | $984,235.33 |
| 340 | $57,099.43 | $344.98 | $2,558.37 | $54,541.05 | $616,078.74 | $987,138.68 |
| 341 | $54,541.05 | $329.52 | $2,573.83 | $51,967.22 | $616,408.26 | $990,042.03 |
| 342 | $51,967.22 | $313.97 | $2,589.38 | $49,377.84 | $616,722.22 | $992,945.38 |
| 343 | $49,377.84 | $298.32 | $2,605.02 | $46,772.82 | $617,020.55 | $995,848.73 |
| 344 | $46,772.82 | $282.59 | $2,620.76 | $44,152.05 | $617,303.13 | $998,752.08 |
| 345 | $44,152.05 | $266.75 | $2,636.60 | $41,515.46 | $617,569.89 | $1,001,655.43 |
| 346 | $41,515.46 | $250.82 | $2,652.53 | $38,862.93 | $617,820.71 | $1,004,558.78 |
| 347 | $38,862.93 | $234.80 | $2,668.55 | $36,194.38 | $618,055.51 | $1,007,462.13 |
| 348 | $36,194.38 | $218.67 | $2,684.67 | $33,509.70 | $618,274.18 | $1,010,365.48 |
| 349 | $33,509.70 | $202.45 | $2,700.89 | $30,808.81 | $618,476.63 | $1,013,268.83 |
| 350 | $30,808.81 | $186.14 | $2,717.21 | $28,091.60 | $618,662.77 | $1,016,172.17 |
| 351 | $28,091.60 | $169.72 | $2,733.63 | $25,357.97 | $618,832.49 | $1,019,075.52 |
| 352 | $25,357.97 | $153.20 | $2,750.14 | $22,607.82 | $618,985.70 | $1,021,978.87 |
| 353 | $22,607.82 | $136.59 | $2,766.76 | $19,841.06 | $619,122.28 | $1,024,882.22 |
| 354 | $19,841.06 | $119.87 | $2,783.48 | $17,057.59 | $619,242.16 | $1,027,785.57 |
| 355 | $17,057.59 | $103.06 | $2,800.29 | $14,257.29 | $619,345.21 | $1,030,688.92 |
| 356 | $14,257.29 | $86.14 | $2,817.21 | $11,440.08 | $619,431.35 | $1,033,592.27 |
| 357 | $11,440.08 | $69.12 | $2,834.23 | $8,605.85 | $619,500.47 | $1,036,495.62 |
| 358 | $8,605.85 | $51.99 | $2,851.36 | $5,754.50 | $619,552.46 | $1,039,398.97 |
| 359 | $5,754.50 | $34.77 | $2,868.58 | $2,885.91 | $619,587.23 | $1,042,302.32 |
| 360 | $2,885.91 | $17.44 | $2,885.91 | $0.00 | $619,604.67 | $1,045,205.67 |