|
|
|
|
| Payment Number | Beginning Balance | Interest Payment | Principal Payment | Ending Balance | Cumulative Interest | Cumulative Payments |
|---|---|---|---|---|---|---|
| 1 | $460,251.00 | $2,301.26 | $458.18 | $459,792.82 | $2,301.26 | $2,759.44 |
| 2 | $459,792.82 | $2,298.96 | $460.47 | $459,332.34 | $4,600.22 | $5,518.87 |
| 3 | $459,332.34 | $2,296.66 | $462.78 | $458,869.57 | $6,896.88 | $8,278.31 |
| 4 | $458,869.57 | $2,294.35 | $465.09 | $458,404.48 | $9,191.23 | $11,037.75 |
| 5 | $458,404.48 | $2,292.02 | $467.41 | $457,937.06 | $11,483.25 | $13,797.19 |
| 6 | $457,937.06 | $2,289.69 | $469.75 | $457,467.31 | $13,772.94 | $16,556.62 |
| 7 | $457,467.31 | $2,287.34 | $472.10 | $456,995.21 | $16,060.27 | $19,316.06 |
| 8 | $456,995.21 | $2,284.98 | $474.46 | $456,520.75 | $18,345.25 | $22,075.50 |
| 9 | $456,520.75 | $2,282.60 | $476.83 | $456,043.92 | $20,627.85 | $24,834.94 |
| 10 | $456,043.92 | $2,280.22 | $479.22 | $455,564.70 | $22,908.07 | $27,594.37 |
| 11 | $455,564.70 | $2,277.82 | $481.61 | $455,083.09 | $25,185.90 | $30,353.81 |
| 12 | $455,083.09 | $2,275.42 | $484.02 | $454,599.06 | $27,461.31 | $33,113.25 |
| 13 | $454,599.06 | $2,273.00 | $486.44 | $454,112.62 | $29,734.31 | $35,872.68 |
| 14 | $454,112.62 | $2,270.56 | $488.87 | $453,623.75 | $32,004.87 | $38,632.12 |
| 15 | $453,623.75 | $2,268.12 | $491.32 | $453,132.43 | $34,272.99 | $41,391.56 |
| 16 | $453,132.43 | $2,265.66 | $493.78 | $452,638.65 | $36,538.65 | $44,151.00 |
| 17 | $452,638.65 | $2,263.19 | $496.24 | $452,142.41 | $38,801.84 | $46,910.43 |
| 18 | $452,142.41 | $2,260.71 | $498.73 | $451,643.68 | $41,062.56 | $49,669.87 |
| 19 | $451,643.68 | $2,258.22 | $501.22 | $451,142.47 | $43,320.77 | $52,429.31 |
| 20 | $451,142.47 | $2,255.71 | $503.72 | $450,638.74 | $45,576.49 | $55,188.75 |
| 21 | $450,638.74 | $2,253.19 | $506.24 | $450,132.50 | $47,829.68 | $57,948.18 |
| 22 | $450,132.50 | $2,250.66 | $508.77 | $449,623.72 | $50,080.34 | $60,707.62 |
| 23 | $449,623.72 | $2,248.12 | $511.32 | $449,112.40 | $52,328.46 | $63,467.06 |
| 24 | $449,112.40 | $2,245.56 | $513.88 | $448,598.53 | $54,574.02 | $66,226.49 |
| 25 | $448,598.53 | $2,242.99 | $516.44 | $448,082.08 | $56,817.02 | $68,985.93 |
| 26 | $448,082.08 | $2,240.41 | $519.03 | $447,563.06 | $59,057.43 | $71,745.37 |
| 27 | $447,563.06 | $2,237.82 | $521.62 | $447,041.44 | $61,295.24 | $74,504.81 |
| 28 | $447,041.44 | $2,235.21 | $524.23 | $446,517.20 | $63,530.45 | $77,264.24 |
| 29 | $446,517.20 | $2,232.59 | $526.85 | $445,990.35 | $65,763.04 | $80,023.68 |
| 30 | $445,990.35 | $2,229.95 | $529.49 | $445,460.87 | $67,992.99 | $82,783.12 |
| 31 | $445,460.87 | $2,227.30 | $532.13 | $444,928.74 | $70,220.29 | $85,542.56 |
| 32 | $444,928.74 | $2,224.64 | $534.79 | $444,393.94 | $72,444.93 | $88,301.99 |
| 33 | $444,393.94 | $2,221.97 | $537.47 | $443,856.47 | $74,666.90 | $91,061.43 |
| 34 | $443,856.47 | $2,219.28 | $540.15 | $443,316.32 | $76,886.19 | $93,820.87 |
| 35 | $443,316.32 | $2,216.58 | $542.86 | $442,773.46 | $79,102.77 | $96,580.31 |
| 36 | $442,773.46 | $2,213.87 | $545.57 | $442,227.89 | $81,316.64 | $99,339.74 |
| 37 | $442,227.89 | $2,211.14 | $548.30 | $441,679.60 | $83,527.78 | $102,099.18 |
| 38 | $441,679.60 | $2,208.40 | $551.04 | $441,128.56 | $85,736.17 | $104,858.62 |
| 39 | $441,128.56 | $2,205.64 | $553.79 | $440,574.76 | $87,941.82 | $107,618.05 |
| 40 | $440,574.76 | $2,202.87 | $556.56 | $440,018.20 | $90,144.69 | $110,377.49 |
| 41 | $440,018.20 | $2,200.09 | $559.35 | $439,458.85 | $92,344.78 | $113,136.93 |
| 42 | $439,458.85 | $2,197.29 | $562.14 | $438,896.71 | $94,542.08 | $115,896.37 |
| 43 | $438,896.71 | $2,194.48 | $564.95 | $438,331.76 | $96,736.56 | $118,655.80 |
| 44 | $438,331.76 | $2,191.66 | $567.78 | $437,763.98 | $98,928.22 | $121,415.24 |
| 45 | $437,763.98 | $2,188.82 | $570.62 | $437,193.36 | $101,117.04 | $124,174.68 |
| 46 | $437,193.36 | $2,185.97 | $573.47 | $436,619.89 | $103,303.00 | $126,934.12 |
| 47 | $436,619.89 | $2,183.10 | $576.34 | $436,043.55 | $105,486.10 | $129,693.55 |
| 48 | $436,043.55 | $2,180.22 | $579.22 | $435,464.33 | $107,666.32 | $132,452.99 |
| 49 | $435,464.33 | $2,177.32 | $582.12 | $434,882.22 | $109,843.64 | $135,212.43 |
| 50 | $434,882.22 | $2,174.41 | $585.03 | $434,297.19 | $112,018.05 | $137,971.86 |
| 51 | $434,297.19 | $2,171.49 | $587.95 | $433,709.24 | $114,189.54 | $140,731.30 |
| 52 | $433,709.24 | $2,168.55 | $590.89 | $433,118.35 | $116,358.09 | $143,490.74 |
| 53 | $433,118.35 | $2,165.59 | $593.85 | $432,524.50 | $118,523.68 | $146,250.18 |
| 54 | $432,524.50 | $2,162.62 | $596.81 | $431,927.69 | $120,686.30 | $149,009.61 |
| 55 | $431,927.69 | $2,159.64 | $599.80 | $431,327.89 | $122,845.94 | $151,769.05 |
| 56 | $431,327.89 | $2,156.64 | $602.80 | $430,725.09 | $125,002.58 | $154,528.49 |
| 57 | $430,725.09 | $2,153.63 | $605.81 | $430,119.28 | $127,156.20 | $157,287.93 |
| 58 | $430,119.28 | $2,150.60 | $608.84 | $429,510.44 | $129,306.80 | $160,047.36 |
| 59 | $429,510.44 | $2,147.55 | $611.89 | $428,898.55 | $131,454.35 | $162,806.80 |
| 60 | $428,898.55 | $2,144.49 | $614.94 | $428,283.61 | $133,598.85 | $165,566.24 |
| 61 | $428,283.61 | $2,141.42 | $618.02 | $427,665.59 | $135,740.26 | $168,325.67 |
| 62 | $427,665.59 | $2,138.33 | $621.11 | $427,044.48 | $137,878.59 | $171,085.11 |
| 63 | $427,044.48 | $2,135.22 | $624.21 | $426,420.26 | $140,013.81 | $173,844.55 |
| 64 | $426,420.26 | $2,132.10 | $627.34 | $425,792.93 | $142,145.91 | $176,603.99 |
| 65 | $425,792.93 | $2,128.96 | $630.47 | $425,162.46 | $144,274.88 | $179,363.42 |
| 66 | $425,162.46 | $2,125.81 | $633.63 | $424,528.83 | $146,400.69 | $182,122.86 |
| 67 | $424,528.83 | $2,122.64 | $636.79 | $423,892.04 | $148,523.34 | $184,882.30 |
| 68 | $423,892.04 | $2,119.46 | $639.98 | $423,252.06 | $150,642.80 | $187,641.74 |
| 69 | $423,252.06 | $2,116.26 | $643.18 | $422,608.88 | $152,759.06 | $190,401.17 |
| 70 | $422,608.88 | $2,113.04 | $646.39 | $421,962.49 | $154,872.10 | $193,160.61 |
| 71 | $421,962.49 | $2,109.81 | $649.62 | $421,312.87 | $156,981.91 | $195,920.05 |
| 72 | $421,312.87 | $2,106.56 | $652.87 | $420,659.99 | $159,088.48 | $198,679.48 |
| 73 | $420,659.99 | $2,103.30 | $656.14 | $420,003.86 | $161,191.78 | $201,438.92 |
| 74 | $420,003.86 | $2,100.02 | $659.42 | $419,344.44 | $163,291.80 | $204,198.36 |
| 75 | $419,344.44 | $2,096.72 | $662.72 | $418,681.72 | $165,388.52 | $206,957.80 |
| 76 | $418,681.72 | $2,093.41 | $666.03 | $418,015.69 | $167,481.93 | $209,717.23 |
| 77 | $418,015.69 | $2,090.08 | $669.36 | $417,346.33 | $169,572.01 | $212,476.67 |
| 78 | $417,346.33 | $2,086.73 | $672.71 | $416,673.63 | $171,658.74 | $215,236.11 |
| 79 | $416,673.63 | $2,083.37 | $676.07 | $415,997.56 | $173,742.11 | $217,995.55 |
| 80 | $415,997.56 | $2,079.99 | $679.45 | $415,318.11 | $175,822.09 | $220,754.98 |
| 81 | $415,318.11 | $2,076.59 | $682.85 | $414,635.26 | $177,898.68 | $223,514.42 |
| 82 | $414,635.26 | $2,073.18 | $686.26 | $413,949.00 | $179,971.86 | $226,273.86 |
| 83 | $413,949.00 | $2,069.75 | $689.69 | $413,259.31 | $182,041.61 | $229,033.29 |
| 84 | $413,259.31 | $2,066.30 | $693.14 | $412,566.17 | $184,107.90 | $231,792.73 |
| 85 | $412,566.17 | $2,062.83 | $696.61 | $411,869.56 | $186,170.73 | $234,552.17 |
| 86 | $411,869.56 | $2,059.35 | $700.09 | $411,169.47 | $188,230.08 | $237,311.61 |
| 87 | $411,169.47 | $2,055.85 | $703.59 | $410,465.88 | $190,285.93 | $240,071.04 |
| 88 | $410,465.88 | $2,052.33 | $707.11 | $409,758.78 | $192,338.26 | $242,830.48 |
| 89 | $409,758.78 | $2,048.79 | $710.64 | $409,048.13 | $194,387.05 | $245,589.92 |
| 90 | $409,048.13 | $2,045.24 | $714.20 | $408,333.94 | $196,432.29 | $248,349.36 |
| 91 | $408,333.94 | $2,041.67 | $717.77 | $407,616.17 | $198,473.96 | $251,108.79 |
| 92 | $407,616.17 | $2,038.08 | $721.36 | $406,894.81 | $200,512.04 | $253,868.23 |
| 93 | $406,894.81 | $2,034.47 | $724.96 | $406,169.85 | $202,546.52 | $256,627.67 |
| 94 | $406,169.85 | $2,030.85 | $728.59 | $405,441.26 | $204,577.37 | $259,387.11 |
| 95 | $405,441.26 | $2,027.21 | $732.23 | $404,709.03 | $206,604.57 | $262,146.54 |
| 96 | $404,709.03 | $2,023.55 | $735.89 | $403,973.14 | $208,628.12 | $264,905.98 |
| 97 | $403,973.14 | $2,019.87 | $739.57 | $403,233.57 | $210,647.98 | $267,665.42 |
| 98 | $403,233.57 | $2,016.17 | $743.27 | $402,490.30 | $212,664.15 | $270,424.85 |
| 99 | $402,490.30 | $2,012.45 | $746.99 | $401,743.31 | $214,676.60 | $273,184.29 |
| 100 | $401,743.31 | $2,008.72 | $750.72 | $400,992.59 | $216,685.32 | $275,943.73 |
| 101 | $400,992.59 | $2,004.96 | $754.47 | $400,238.12 | $218,690.28 | $278,703.17 |
| 102 | $400,238.12 | $2,001.19 | $758.25 | $399,479.87 | $220,691.47 | $281,462.60 |
| 103 | $399,479.87 | $1,997.40 | $762.04 | $398,717.83 | $222,688.87 | $284,222.04 |
| 104 | $398,717.83 | $1,993.59 | $765.85 | $397,951.98 | $224,682.46 | $286,981.48 |
| 105 | $397,951.98 | $1,989.76 | $769.68 | $397,182.31 | $226,672.22 | $289,740.92 |
| 106 | $397,182.31 | $1,985.91 | $773.53 | $396,408.78 | $228,658.13 | $292,500.35 |
| 107 | $396,408.78 | $1,982.04 | $777.39 | $395,631.39 | $230,640.18 | $295,259.79 |
| 108 | $395,631.39 | $1,978.16 | $781.28 | $394,850.11 | $232,618.33 | $298,019.23 |
| 109 | $394,850.11 | $1,974.25 | $785.19 | $394,064.92 | $234,592.58 | $300,778.66 |
| 110 | $394,064.92 | $1,970.32 | $789.11 | $393,275.81 | $236,562.91 | $303,538.10 |
| 111 | $393,275.81 | $1,966.38 | $793.06 | $392,482.75 | $238,529.29 | $306,297.54 |
| 112 | $392,482.75 | $1,962.41 | $797.02 | $391,685.72 | $240,491.70 | $309,056.98 |
| 113 | $391,685.72 | $1,958.43 | $801.01 | $390,884.72 | $242,450.13 | $311,816.41 |
| 114 | $390,884.72 | $1,954.42 | $805.01 | $390,079.70 | $244,404.55 | $314,575.85 |
| 115 | $390,079.70 | $1,950.40 | $809.04 | $389,270.66 | $246,354.95 | $317,335.29 |
| 116 | $389,270.66 | $1,946.35 | $813.08 | $388,457.58 | $248,301.31 | $320,094.73 |
| 117 | $388,457.58 | $1,942.29 | $817.15 | $387,640.43 | $250,243.59 | $322,854.16 |
| 118 | $387,640.43 | $1,938.20 | $821.24 | $386,819.20 | $252,181.80 | $325,613.60 |
| 119 | $386,819.20 | $1,934.10 | $825.34 | $385,993.85 | $254,115.89 | $328,373.04 |
| 120 | $385,993.85 | $1,929.97 | $829.47 | $385,164.39 | $256,045.86 | $331,132.47 |
| 121 | $385,164.39 | $1,925.82 | $833.62 | $384,330.77 | $257,971.68 | $333,891.91 |
| 122 | $384,330.77 | $1,921.65 | $837.78 | $383,492.99 | $259,893.34 | $336,651.35 |
| 123 | $383,492.99 | $1,917.46 | $841.97 | $382,651.01 | $261,810.80 | $339,410.79 |
| 124 | $382,651.01 | $1,913.26 | $846.18 | $381,804.83 | $263,724.06 | $342,170.22 |
| 125 | $381,804.83 | $1,909.02 | $850.41 | $380,954.42 | $265,633.08 | $344,929.66 |
| 126 | $380,954.42 | $1,904.77 | $854.67 | $380,099.75 | $267,537.85 | $347,689.10 |
| 127 | $380,099.75 | $1,900.50 | $858.94 | $379,240.82 | $269,438.35 | $350,448.54 |
| 128 | $379,240.82 | $1,896.20 | $863.23 | $378,377.58 | $271,334.56 | $353,207.97 |
| 129 | $378,377.58 | $1,891.89 | $867.55 | $377,510.03 | $273,226.44 | $355,967.41 |
| 130 | $377,510.03 | $1,887.55 | $871.89 | $376,638.15 | $275,113.99 | $358,726.85 |
| 131 | $376,638.15 | $1,883.19 | $876.25 | $375,761.90 | $276,997.18 | $361,486.28 |
| 132 | $375,761.90 | $1,878.81 | $880.63 | $374,881.27 | $278,875.99 | $364,245.72 |
| 133 | $374,881.27 | $1,874.41 | $885.03 | $373,996.24 | $280,750.40 | $367,005.16 |
| 134 | $373,996.24 | $1,869.98 | $889.46 | $373,106.78 | $282,620.38 | $369,764.60 |
| 135 | $373,106.78 | $1,865.53 | $893.90 | $372,212.88 | $284,485.92 | $372,524.03 |
| 136 | $372,212.88 | $1,861.06 | $898.37 | $371,314.51 | $286,346.98 | $375,283.47 |
| 137 | $371,314.51 | $1,856.57 | $902.86 | $370,411.64 | $288,203.55 | $378,042.91 |
| 138 | $370,411.64 | $1,852.06 | $907.38 | $369,504.26 | $290,055.61 | $380,802.35 |
| 139 | $369,504.26 | $1,847.52 | $911.92 | $368,592.35 | $291,903.13 | $383,561.78 |
| 140 | $368,592.35 | $1,842.96 | $916.48 | $367,675.87 | $293,746.09 | $386,321.22 |
| 141 | $367,675.87 | $1,838.38 | $921.06 | $366,754.82 | $295,584.47 | $389,080.66 |
| 142 | $366,754.82 | $1,833.77 | $925.66 | $365,829.15 | $297,418.25 | $391,840.09 |
| 143 | $365,829.15 | $1,829.15 | $930.29 | $364,898.86 | $299,247.39 | $394,599.53 |
| 144 | $364,898.86 | $1,824.49 | $934.94 | $363,963.92 | $301,071.89 | $397,358.97 |
| 145 | $363,963.92 | $1,819.82 | $939.62 | $363,024.30 | $302,891.71 | $400,118.41 |
| 146 | $363,024.30 | $1,815.12 | $944.32 | $362,079.98 | $304,706.83 | $402,877.84 |
| 147 | $362,079.98 | $1,810.40 | $949.04 | $361,130.95 | $306,517.23 | $405,637.28 |
| 148 | $361,130.95 | $1,805.65 | $953.78 | $360,177.16 | $308,322.88 | $408,396.72 |
| 149 | $360,177.16 | $1,800.89 | $958.55 | $359,218.61 | $310,123.77 | $411,156.16 |
| 150 | $359,218.61 | $1,796.09 | $963.34 | $358,255.27 | $311,919.86 | $413,915.59 |
| 151 | $358,255.27 | $1,791.28 | $968.16 | $357,287.11 | $313,711.14 | $416,675.03 |
| 152 | $357,287.11 | $1,786.44 | $973.00 | $356,314.11 | $315,497.57 | $419,434.47 |
| 153 | $356,314.11 | $1,781.57 | $977.87 | $355,336.24 | $317,279.14 | $422,193.90 |
| 154 | $355,336.24 | $1,776.68 | $982.76 | $354,353.48 | $319,055.83 | $424,953.34 |
| 155 | $354,353.48 | $1,771.77 | $987.67 | $353,365.81 | $320,827.59 | $427,712.78 |
| 156 | $353,365.81 | $1,766.83 | $992.61 | $352,373.20 | $322,594.42 | $430,472.22 |
| 157 | $352,373.20 | $1,761.87 | $997.57 | $351,375.63 | $324,356.29 | $433,231.65 |
| 158 | $351,375.63 | $1,756.88 | $1,002.56 | $350,373.07 | $326,113.17 | $435,991.09 |
| 159 | $350,373.07 | $1,751.87 | $1,007.57 | $349,365.50 | $327,865.03 | $438,750.53 |
| 160 | $349,365.50 | $1,746.83 | $1,012.61 | $348,352.89 | $329,611.86 | $441,509.97 |
| 161 | $348,352.89 | $1,741.76 | $1,017.67 | $347,335.22 | $331,353.62 | $444,269.40 |
| 162 | $347,335.22 | $1,736.68 | $1,022.76 | $346,312.46 | $333,090.30 | $447,028.84 |
| 163 | $346,312.46 | $1,731.56 | $1,027.87 | $345,284.58 | $334,821.86 | $449,788.28 |
| 164 | $345,284.58 | $1,726.42 | $1,033.01 | $344,251.57 | $336,548.28 | $452,547.72 |
| 165 | $344,251.57 | $1,721.26 | $1,038.18 | $343,213.39 | $338,269.54 | $455,307.15 |
| 166 | $343,213.39 | $1,716.07 | $1,043.37 | $342,170.02 | $339,985.61 | $458,066.59 |
| 167 | $342,170.02 | $1,710.85 | $1,048.59 | $341,121.43 | $341,696.46 | $460,826.03 |
| 168 | $341,121.43 | $1,705.61 | $1,053.83 | $340,067.60 | $343,402.07 | $463,585.46 |
| 169 | $340,067.60 | $1,700.34 | $1,059.10 | $339,008.50 | $345,102.40 | $466,344.90 |
| 170 | $339,008.50 | $1,695.04 | $1,064.39 | $337,944.11 | $346,797.45 | $469,104.34 |
| 171 | $337,944.11 | $1,689.72 | $1,069.72 | $336,874.39 | $348,487.17 | $471,863.78 |
| 172 | $336,874.39 | $1,684.37 | $1,075.07 | $335,799.33 | $350,171.54 | $474,623.21 |
| 173 | $335,799.33 | $1,679.00 | $1,080.44 | $334,718.89 | $351,850.54 | $477,382.65 |
| 174 | $334,718.89 | $1,673.59 | $1,085.84 | $333,633.04 | $353,524.13 | $480,142.09 |
| 175 | $333,633.04 | $1,668.17 | $1,091.27 | $332,541.77 | $355,192.30 | $482,901.53 |
| 176 | $332,541.77 | $1,662.71 | $1,096.73 | $331,445.04 | $356,855.00 | $485,660.96 |
| 177 | $331,445.04 | $1,657.23 | $1,102.21 | $330,342.83 | $358,512.23 | $488,420.40 |
| 178 | $330,342.83 | $1,651.71 | $1,107.72 | $329,235.11 | $360,163.94 | $491,179.84 |
| 179 | $329,235.11 | $1,646.18 | $1,113.26 | $328,121.85 | $361,810.12 | $493,939.27 |
| 180 | $328,121.85 | $1,640.61 | $1,118.83 | $327,003.02 | $363,450.73 | $496,698.71 |
| 181 | $327,003.02 | $1,635.02 | $1,124.42 | $325,878.59 | $365,085.74 | $499,458.15 |
| 182 | $325,878.59 | $1,629.39 | $1,130.04 | $324,748.55 | $366,715.14 | $502,217.59 |
| 183 | $324,748.55 | $1,623.74 | $1,135.69 | $323,612.86 | $368,338.88 | $504,977.02 |
| 184 | $323,612.86 | $1,618.06 | $1,141.37 | $322,471.48 | $369,956.94 | $507,736.46 |
| 185 | $322,471.48 | $1,612.36 | $1,147.08 | $321,324.40 | $371,569.30 | $510,495.90 |
| 186 | $321,324.40 | $1,606.62 | $1,152.82 | $320,171.59 | $373,175.92 | $513,255.34 |
| 187 | $320,171.59 | $1,600.86 | $1,158.58 | $319,013.01 | $374,776.78 | $516,014.77 |
| 188 | $319,013.01 | $1,595.07 | $1,164.37 | $317,848.64 | $376,371.85 | $518,774.21 |
| 189 | $317,848.64 | $1,589.24 | $1,170.19 | $316,678.44 | $377,961.09 | $521,533.65 |
| 190 | $316,678.44 | $1,583.39 | $1,176.05 | $315,502.40 | $379,544.48 | $524,293.08 |
| 191 | $315,502.40 | $1,577.51 | $1,181.93 | $314,320.47 | $381,121.99 | $527,052.52 |
| 192 | $314,320.47 | $1,571.60 | $1,187.83 | $313,132.64 | $382,693.60 | $529,811.96 |
| 193 | $313,132.64 | $1,565.66 | $1,193.77 | $311,938.86 | $384,259.26 | $532,571.40 |
| 194 | $311,938.86 | $1,559.69 | $1,199.74 | $310,739.12 | $385,818.95 | $535,330.83 |
| 195 | $310,739.12 | $1,553.70 | $1,205.74 | $309,533.38 | $387,372.65 | $538,090.27 |
| 196 | $309,533.38 | $1,547.67 | $1,211.77 | $308,321.61 | $388,920.32 | $540,849.71 |
| 197 | $308,321.61 | $1,541.61 | $1,217.83 | $307,103.78 | $390,461.92 | $543,609.15 |
| 198 | $307,103.78 | $1,535.52 | $1,223.92 | $305,879.86 | $391,997.44 | $546,368.58 |
| 199 | $305,879.86 | $1,529.40 | $1,230.04 | $304,649.82 | $393,526.84 | $549,128.02 |
| 200 | $304,649.82 | $1,523.25 | $1,236.19 | $303,413.63 | $395,050.09 | $551,887.46 |
| 201 | $303,413.63 | $1,517.07 | $1,242.37 | $302,171.26 | $396,567.16 | $554,646.89 |
| 202 | $302,171.26 | $1,510.86 | $1,248.58 | $300,922.68 | $398,078.02 | $557,406.33 |
| 203 | $300,922.68 | $1,504.61 | $1,254.82 | $299,667.86 | $399,582.63 | $560,165.77 |
| 204 | $299,667.86 | $1,498.34 | $1,261.10 | $298,406.76 | $401,080.97 | $562,925.21 |
| 205 | $298,406.76 | $1,492.03 | $1,267.40 | $297,139.36 | $402,573.00 | $565,684.64 |
| 206 | $297,139.36 | $1,485.70 | $1,273.74 | $295,865.62 | $404,058.70 | $568,444.08 |
| 207 | $295,865.62 | $1,479.33 | $1,280.11 | $294,585.51 | $405,538.03 | $571,203.52 |
| 208 | $294,585.51 | $1,472.93 | $1,286.51 | $293,299.00 | $407,010.95 | $573,962.96 |
| 209 | $293,299.00 | $1,466.49 | $1,292.94 | $292,006.06 | $408,477.45 | $576,722.39 |
| 210 | $292,006.06 | $1,460.03 | $1,299.41 | $290,706.65 | $409,937.48 | $579,481.83 |
| 211 | $290,706.65 | $1,453.53 | $1,305.90 | $289,400.75 | $411,391.01 | $582,241.27 |
| 212 | $289,400.75 | $1,447.00 | $1,312.43 | $288,088.31 | $412,838.02 | $585,000.70 |
| 213 | $288,088.31 | $1,440.44 | $1,319.00 | $286,769.32 | $414,278.46 | $587,760.14 |
| 214 | $286,769.32 | $1,433.85 | $1,325.59 | $285,443.73 | $415,712.31 | $590,519.58 |
| 215 | $285,443.73 | $1,427.22 | $1,332.22 | $284,111.51 | $417,139.52 | $593,279.02 |
| 216 | $284,111.51 | $1,420.56 | $1,338.88 | $282,772.63 | $418,560.08 | $596,038.45 |
| 217 | $282,772.63 | $1,413.86 | $1,345.57 | $281,427.05 | $419,973.94 | $598,797.89 |
| 218 | $281,427.05 | $1,407.14 | $1,352.30 | $280,074.75 | $421,381.08 | $601,557.33 |
| 219 | $280,074.75 | $1,400.37 | $1,359.06 | $278,715.69 | $422,781.45 | $604,316.77 |
| 220 | $278,715.69 | $1,393.58 | $1,365.86 | $277,349.83 | $424,175.03 | $607,076.20 |
| 221 | $277,349.83 | $1,386.75 | $1,372.69 | $275,977.14 | $425,561.78 | $609,835.64 |
| 222 | $275,977.14 | $1,379.89 | $1,379.55 | $274,597.59 | $426,941.67 | $612,595.08 |
| 223 | $274,597.59 | $1,372.99 | $1,386.45 | $273,211.14 | $428,314.65 | $615,354.52 |
| 224 | $273,211.14 | $1,366.06 | $1,393.38 | $271,817.76 | $429,680.71 | $618,113.95 |
| 225 | $271,817.76 | $1,359.09 | $1,400.35 | $270,417.41 | $431,039.80 | $620,873.39 |
| 226 | $270,417.41 | $1,352.09 | $1,407.35 | $269,010.06 | $432,391.89 | $623,632.83 |
| 227 | $269,010.06 | $1,345.05 | $1,414.39 | $267,595.67 | $433,736.94 | $626,392.26 |
| 228 | $267,595.67 | $1,337.98 | $1,421.46 | $266,174.21 | $435,074.91 | $629,151.70 |
| 229 | $266,174.21 | $1,330.87 | $1,428.57 | $264,745.65 | $436,405.79 | $631,911.14 |
| 230 | $264,745.65 | $1,323.73 | $1,435.71 | $263,309.94 | $437,729.51 | $634,670.58 |
| 231 | $263,309.94 | $1,316.55 | $1,442.89 | $261,867.05 | $439,046.06 | $637,430.01 |
| 232 | $261,867.05 | $1,309.34 | $1,450.10 | $260,416.95 | $440,355.40 | $640,189.45 |
| 233 | $260,416.95 | $1,302.08 | $1,457.35 | $258,959.60 | $441,657.48 | $642,948.89 |
| 234 | $258,959.60 | $1,294.80 | $1,464.64 | $257,494.96 | $442,952.28 | $645,708.33 |
| 235 | $257,494.96 | $1,287.47 | $1,471.96 | $256,022.99 | $444,239.76 | $648,467.76 |
| 236 | $256,022.99 | $1,280.11 | $1,479.32 | $254,543.67 | $445,519.87 | $651,227.20 |
| 237 | $254,543.67 | $1,272.72 | $1,486.72 | $253,056.95 | $446,792.59 | $653,986.64 |
| 238 | $253,056.95 | $1,265.28 | $1,494.15 | $251,562.80 | $448,057.87 | $656,746.07 |
| 239 | $251,562.80 | $1,257.81 | $1,501.62 | $250,061.18 | $449,315.69 | $659,505.51 |
| 240 | $250,061.18 | $1,250.31 | $1,509.13 | $248,552.05 | $450,565.99 | $662,264.95 |
| 241 | $248,552.05 | $1,242.76 | $1,516.68 | $247,035.37 | $451,808.75 | $665,024.39 |
| 242 | $247,035.37 | $1,235.18 | $1,524.26 | $245,511.11 | $453,043.93 | $667,783.82 |
| 243 | $245,511.11 | $1,227.56 | $1,531.88 | $243,979.23 | $454,271.49 | $670,543.26 |
| 244 | $243,979.23 | $1,219.90 | $1,539.54 | $242,439.69 | $455,491.38 | $673,302.70 |
| 245 | $242,439.69 | $1,212.20 | $1,547.24 | $240,892.45 | $456,703.58 | $676,062.14 |
| 246 | $240,892.45 | $1,204.46 | $1,554.98 | $239,337.47 | $457,908.04 | $678,821.57 |
| 247 | $239,337.47 | $1,196.69 | $1,562.75 | $237,774.72 | $459,104.73 | $681,581.01 |
| 248 | $237,774.72 | $1,188.87 | $1,570.56 | $236,204.16 | $460,293.61 | $684,340.45 |
| 249 | $236,204.16 | $1,181.02 | $1,578.42 | $234,625.74 | $461,474.63 | $687,099.88 |
| 250 | $234,625.74 | $1,173.13 | $1,586.31 | $233,039.43 | $462,647.75 | $689,859.32 |
| 251 | $233,039.43 | $1,165.20 | $1,594.24 | $231,445.19 | $463,812.95 | $692,618.76 |
| 252 | $231,445.19 | $1,157.23 | $1,602.21 | $229,842.98 | $464,970.18 | $695,378.20 |
| 253 | $229,842.98 | $1,149.21 | $1,610.22 | $228,232.76 | $466,119.39 | $698,137.63 |
| 254 | $228,232.76 | $1,141.16 | $1,618.27 | $226,614.49 | $467,260.56 | $700,897.07 |
| 255 | $226,614.49 | $1,133.07 | $1,626.36 | $224,988.12 | $468,393.63 | $703,656.51 |
| 256 | $224,988.12 | $1,124.94 | $1,634.50 | $223,353.62 | $469,518.57 | $706,415.95 |
| 257 | $223,353.62 | $1,116.77 | $1,642.67 | $221,710.95 | $470,635.34 | $709,175.38 |
| 258 | $221,710.95 | $1,108.55 | $1,650.88 | $220,060.07 | $471,743.89 | $711,934.82 |
| 259 | $220,060.07 | $1,100.30 | $1,659.14 | $218,400.94 | $472,844.19 | $714,694.26 |
| 260 | $218,400.94 | $1,092.00 | $1,667.43 | $216,733.50 | $473,936.20 | $717,453.69 |
| 261 | $216,733.50 | $1,083.67 | $1,675.77 | $215,057.73 | $475,019.86 | $720,213.13 |
| 262 | $215,057.73 | $1,075.29 | $1,684.15 | $213,373.58 | $476,095.15 | $722,972.57 |
| 263 | $213,373.58 | $1,066.87 | $1,692.57 | $211,681.01 | $477,162.02 | $725,732.01 |
| 264 | $211,681.01 | $1,058.41 | $1,701.03 | $209,979.98 | $478,220.43 | $728,491.44 |
| 265 | $209,979.98 | $1,049.90 | $1,709.54 | $208,270.45 | $479,270.33 | $731,250.88 |
| 266 | $208,270.45 | $1,041.35 | $1,718.09 | $206,552.36 | $480,311.68 | $734,010.32 |
| 267 | $206,552.36 | $1,032.76 | $1,726.68 | $204,825.68 | $481,344.44 | $736,769.76 |
| 268 | $204,825.68 | $1,024.13 | $1,735.31 | $203,090.38 | $482,368.57 | $739,529.19 |
| 269 | $203,090.38 | $1,015.45 | $1,743.99 | $201,346.39 | $483,384.02 | $742,288.63 |
| 270 | $201,346.39 | $1,006.73 | $1,752.71 | $199,593.69 | $484,390.75 | $745,048.07 |
| 271 | $199,593.69 | $997.97 | $1,761.47 | $197,832.22 | $485,388.72 | $747,807.50 |
| 272 | $197,832.22 | $989.16 | $1,770.28 | $196,061.94 | $486,377.88 | $750,566.94 |
| 273 | $196,061.94 | $980.31 | $1,779.13 | $194,282.81 | $487,358.19 | $753,326.38 |
| 274 | $194,282.81 | $971.41 | $1,788.02 | $192,494.79 | $488,329.61 | $756,085.82 |
| 275 | $192,494.79 | $962.47 | $1,796.96 | $190,697.83 | $489,292.08 | $758,845.25 |
| 276 | $190,697.83 | $953.49 | $1,805.95 | $188,891.88 | $490,245.57 | $761,604.69 |
| 277 | $188,891.88 | $944.46 | $1,814.98 | $187,076.90 | $491,190.03 | $764,364.13 |
| 278 | $187,076.90 | $935.38 | $1,824.05 | $185,252.85 | $492,125.41 | $767,123.57 |
| 279 | $185,252.85 | $926.26 | $1,833.17 | $183,419.67 | $493,051.68 | $769,883.00 |
| 280 | $183,419.67 | $917.10 | $1,842.34 | $181,577.34 | $493,968.78 | $772,642.44 |
| 281 | $181,577.34 | $907.89 | $1,851.55 | $179,725.78 | $494,876.66 | $775,401.88 |
| 282 | $179,725.78 | $898.63 | $1,860.81 | $177,864.98 | $495,775.29 | $778,161.32 |
| 283 | $177,864.98 | $889.32 | $1,870.11 | $175,994.86 | $496,664.62 | $780,920.75 |
| 284 | $175,994.86 | $879.97 | $1,879.46 | $174,115.40 | $497,544.59 | $783,680.19 |
| 285 | $174,115.40 | $870.58 | $1,888.86 | $172,226.54 | $498,415.17 | $786,439.63 |
| 286 | $172,226.54 | $861.13 | $1,898.30 | $170,328.24 | $499,276.30 | $789,199.06 |
| 287 | $170,328.24 | $851.64 | $1,907.80 | $168,420.44 | $500,127.94 | $791,958.50 |
| 288 | $168,420.44 | $842.10 | $1,917.34 | $166,503.10 | $500,970.04 | $794,717.94 |
| 289 | $166,503.10 | $832.52 | $1,926.92 | $164,576.18 | $501,802.56 | $797,477.38 |
| 290 | $164,576.18 | $822.88 | $1,936.56 | $162,639.63 | $502,625.44 | $800,236.81 |
| 291 | $162,639.63 | $813.20 | $1,946.24 | $160,693.39 | $503,438.64 | $802,996.25 |
| 292 | $160,693.39 | $803.47 | $1,955.97 | $158,737.42 | $504,242.10 | $805,755.69 |
| 293 | $158,737.42 | $793.69 | $1,965.75 | $156,771.67 | $505,035.79 | $808,515.13 |
| 294 | $156,771.67 | $783.86 | $1,975.58 | $154,796.09 | $505,819.65 | $811,274.56 |
| 295 | $154,796.09 | $773.98 | $1,985.46 | $152,810.63 | $506,593.63 | $814,034.00 |
| 296 | $152,810.63 | $764.05 | $1,995.38 | $150,815.25 | $507,357.68 | $816,793.44 |
| 297 | $150,815.25 | $754.08 | $2,005.36 | $148,809.89 | $508,111.76 | $819,552.87 |
| 298 | $148,809.89 | $744.05 | $2,015.39 | $146,794.50 | $508,855.81 | $822,312.31 |
| 299 | $146,794.50 | $733.97 | $2,025.46 | $144,769.03 | $509,589.78 | $825,071.75 |
| 300 | $144,769.03 | $723.85 | $2,035.59 | $142,733.44 | $510,313.63 | $827,831.19 |
| 301 | $142,733.44 | $713.67 | $2,045.77 | $140,687.67 | $511,027.29 | $830,590.62 |
| 302 | $140,687.67 | $703.44 | $2,056.00 | $138,631.67 | $511,730.73 | $833,350.06 |
| 303 | $138,631.67 | $693.16 | $2,066.28 | $136,565.39 | $512,423.89 | $836,109.50 |
| 304 | $136,565.39 | $682.83 | $2,076.61 | $134,488.78 | $513,106.72 | $838,868.94 |
| 305 | $134,488.78 | $672.44 | $2,086.99 | $132,401.79 | $513,779.16 | $841,628.37 |
| 306 | $132,401.79 | $662.01 | $2,097.43 | $130,304.36 | $514,441.17 | $844,387.81 |
| 307 | $130,304.36 | $651.52 | $2,107.92 | $128,196.45 | $515,092.69 | $847,147.25 |
| 308 | $128,196.45 | $640.98 | $2,118.46 | $126,077.99 | $515,733.68 | $849,906.68 |
| 309 | $126,077.99 | $630.39 | $2,129.05 | $123,948.94 | $516,364.07 | $852,666.12 |
| 310 | $123,948.94 | $619.74 | $2,139.69 | $121,809.25 | $516,983.81 | $855,425.56 |
| 311 | $121,809.25 | $609.05 | $2,150.39 | $119,658.86 | $517,592.86 | $858,185.00 |
| 312 | $119,658.86 | $598.29 | $2,161.14 | $117,497.72 | $518,191.15 | $860,944.43 |
| 313 | $117,497.72 | $587.49 | $2,171.95 | $115,325.77 | $518,778.64 | $863,703.87 |
| 314 | $115,325.77 | $576.63 | $2,182.81 | $113,142.96 | $519,355.27 | $866,463.31 |
| 315 | $113,142.96 | $565.71 | $2,193.72 | $110,949.24 | $519,920.98 | $869,222.75 |
| 316 | $110,949.24 | $554.75 | $2,204.69 | $108,744.55 | $520,475.73 | $871,982.18 |
| 317 | $108,744.55 | $543.72 | $2,215.71 | $106,528.83 | $521,019.45 | $874,741.62 |
| 318 | $106,528.83 | $532.64 | $2,226.79 | $104,302.04 | $521,552.10 | $877,501.06 |
| 319 | $104,302.04 | $521.51 | $2,237.93 | $102,064.11 | $522,073.61 | $880,260.49 |
| 320 | $102,064.11 | $510.32 | $2,249.12 | $99,814.99 | $522,583.93 | $883,019.93 |
| 321 | $99,814.99 | $499.07 | $2,260.36 | $97,554.63 | $523,083.00 | $885,779.37 |
| 322 | $97,554.63 | $487.77 | $2,271.66 | $95,282.97 | $523,570.77 | $888,538.81 |
| 323 | $95,282.97 | $476.41 | $2,283.02 | $92,999.95 | $524,047.19 | $891,298.24 |
| 324 | $92,999.95 | $465.00 | $2,294.44 | $90,705.51 | $524,512.19 | $894,057.68 |
| 325 | $90,705.51 | $453.53 | $2,305.91 | $88,399.60 | $524,965.72 | $896,817.12 |
| 326 | $88,399.60 | $442.00 | $2,317.44 | $86,082.16 | $525,407.71 | $899,576.56 |
| 327 | $86,082.16 | $430.41 | $2,329.03 | $83,753.13 | $525,838.13 | $902,335.99 |
| 328 | $83,753.13 | $418.77 | $2,340.67 | $81,412.46 | $526,256.89 | $905,095.43 |
| 329 | $81,412.46 | $407.06 | $2,352.37 | $79,060.09 | $526,663.95 | $907,854.87 |
| 330 | $79,060.09 | $395.30 | $2,364.14 | $76,695.95 | $527,059.25 | $910,614.30 |
| 331 | $76,695.95 | $383.48 | $2,375.96 | $74,319.99 | $527,442.73 | $913,373.74 |
| 332 | $74,319.99 | $371.60 | $2,387.84 | $71,932.15 | $527,814.33 | $916,133.18 |
| 333 | $71,932.15 | $359.66 | $2,399.78 | $69,532.38 | $528,173.99 | $918,892.62 |
| 334 | $69,532.38 | $347.66 | $2,411.78 | $67,120.60 | $528,521.66 | $921,652.05 |
| 335 | $67,120.60 | $335.60 | $2,423.83 | $64,696.77 | $528,857.26 | $924,411.49 |
| 336 | $64,696.77 | $323.48 | $2,435.95 | $62,260.81 | $529,180.74 | $927,170.93 |
| 337 | $62,260.81 | $311.30 | $2,448.13 | $59,812.68 | $529,492.05 | $929,930.37 |
| 338 | $59,812.68 | $299.06 | $2,460.37 | $57,352.31 | $529,791.11 | $932,689.80 |
| 339 | $57,352.31 | $286.76 | $2,472.68 | $54,879.63 | $530,077.87 | $935,449.24 |
| 340 | $54,879.63 | $274.40 | $2,485.04 | $52,394.59 | $530,352.27 | $938,208.68 |
| 341 | $52,394.59 | $261.97 | $2,497.46 | $49,897.13 | $530,614.24 | $940,968.12 |
| 342 | $49,897.13 | $249.49 | $2,509.95 | $47,387.18 | $530,863.73 | $943,727.55 |
| 343 | $47,387.18 | $236.94 | $2,522.50 | $44,864.68 | $531,100.66 | $946,486.99 |
| 344 | $44,864.68 | $224.32 | $2,535.11 | $42,329.56 | $531,324.99 | $949,246.43 |
| 345 | $42,329.56 | $211.65 | $2,547.79 | $39,781.77 | $531,536.64 | $952,005.86 |
| 346 | $39,781.77 | $198.91 | $2,560.53 | $37,221.24 | $531,735.54 | $954,765.30 |
| 347 | $37,221.24 | $186.11 | $2,573.33 | $34,647.91 | $531,921.65 | $957,524.74 |
| 348 | $34,647.91 | $173.24 | $2,586.20 | $32,061.71 | $532,094.89 | $960,284.18 |
| 349 | $32,061.71 | $160.31 | $2,599.13 | $29,462.59 | $532,255.20 | $963,043.61 |
| 350 | $29,462.59 | $147.31 | $2,612.12 | $26,850.46 | $532,402.51 | $965,803.05 |
| 351 | $26,850.46 | $134.25 | $2,625.18 | $24,225.28 | $532,536.76 | $968,562.49 |
| 352 | $24,225.28 | $121.13 | $2,638.31 | $21,586.97 | $532,657.89 | $971,321.93 |
| 353 | $21,586.97 | $107.93 | $2,651.50 | $18,935.46 | $532,765.83 | $974,081.36 |
| 354 | $18,935.46 | $94.68 | $2,664.76 | $16,270.70 | $532,860.50 | $976,840.80 |
| 355 | $16,270.70 | $81.35 | $2,678.08 | $13,592.62 | $532,941.86 | $979,600.24 |
| 356 | $13,592.62 | $67.96 | $2,691.47 | $10,901.15 | $533,009.82 | $982,359.67 |
| 357 | $10,901.15 | $54.51 | $2,704.93 | $8,196.21 | $533,064.33 | $985,119.11 |
| 358 | $8,196.21 | $40.98 | $2,718.46 | $5,477.76 | $533,105.31 | $987,878.55 |
| 359 | $5,477.76 | $27.39 | $2,732.05 | $2,745.71 | $533,132.69 | $990,637.99 |
| 360 | $2,745.71 | $13.73 | $2,745.71 | $-0.00 | $533,146.42 | $993,397.42 |